{"text_format":"1","workbook":"xlsx","n_sheets":44,"sheets":["Map","HowTo","Key","Import","Import Base 2016","Set Up","Licence Inp","Actuals Inp","Inp_Depreciation","Time","Index","DL - C3","DL - C4","DL - C4 A","DL - C4 B","DL - C4 C","DL_RAB_Summary","DL - C5","DL - C6","DL - C7","DL - C8","DL - C9","DL - C10","DL - C11","TL - C3","TL - C4","TL - C4 A","TL - C4 B","TL - C4 C","TL_RAB_Summary","TL - C5","TL - C6","TL - C7","TL - C8","TL - C9","TL - C11","Customer impact","Customer Impact Table","Financeability","L1_Data","Export","Track","Check","CheckList"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":20,"comments":4,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Map","index":0,"n_rows":110,"n_cols":27,"rows_kept":110,"cut":false,"hidden":false,"merged":[]}
[{"$f":" RIGHT(CELL(\"filename\", $A$1), LEN(CELL(\"filename\", $A$1)) - SEARCH(\"]\", CELL(\"filename\", $A$1)))","v":"Map"}]
[]
[]
["GENERIC MODEL DESIGN"]
[]
[null,"ABOVE BONNET - USER INTERFACE"]
[]
[]
[null,null,null,"Inputs",null,null,null,null,null,null,null,null,"Output Summary"]
[]
[]
[]
[]
[null,"BELOW BONNET - CALCULATION ENGINE"]
[]
[]
[]
[]
[]
[null,null,null,"Input Transition",null,null,null,"Calculations",null,null,null,null,"Detailed Outputs"]
[]
[]
[]
[]
[]
[null,"Note: FAST strictly applicable below the bonnet"]
[]
[]
["MODEL FLOW"]
[]
[null,"MODEL FLOW DIAGRAM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DOCUMENTION AND QUALITY CONTROL"]
[]
[null,null,null,"INPUTS",null,null,"CALCULATIONS",null,null,null,null,null,null,null,null,"OUTPUTS",null,null,null,null,null,null,"DOCUMENTATION",null,null,null,"QUALITY CONTROL"]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'DL - C3'!$A$1","v":"DL - C3"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Track!$A$1","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Maximum regulated distribution revenue - DL",null,null,null,null,null,null,null,null,null,null,null,null,null,"Model output changes"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'DL - C4'!$A$1","v":"DL - C4"},null,null,null,null,null,null,null,null,null,{"$f":"Key!$A$1","v":"Key"},null,null,null,{"$f":"Check!$A$1","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Regulatory asset bases - DL",null,null,null,null,null,null,null,null,null,"Sheet tabs colors, color coding, abbreviations, names",null,null,null,"Error checks and alerts"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'DL - C4 A'!$A$1","v":"DL - C4 A"},null,null,null,null,null,null,null,null,null,{"$f":" $A$1","v":"Map"}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Regulatory asset bases - Depreciation till last period - DL",null,null,null,null,null,null,null,null,null,"Sheet references and model flow"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'DL - C4 B'!$A$1","v":"DL - C4 B"},null,null,null,null,null,null,null,null,null,{"$f":" HowTo!$A$1","v":"HowTo"}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Regulatory asset bases - Depreciation difference - DL",null,null,null,null,null,null,null,null,null,"Detailed guide on how to Use the model"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'DL - C4 C'!$A$1","v":"DL - C4 C"}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Regulatory asset bases - Depreciation for current period capex - DL"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'DL - C5'!$A$1","v":"DL - C5"}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Return amount - DL"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'DL - C6'!$A$1","v":"DL - C6"},null,null,null,{"$f":"DL_RAB_Summary!$A$1","v":"DL_RAB_Summary"}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Opex amount - DL",null,null,null,"DL individual RAB's summary"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'DL - C7'!$A$1","v":"DL - C7"}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Pension deficit amount - DL"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'DL - C8'!$A$1","v":"DL - C8"}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Cost of investigation amount - DL"]
[]
[null,null,null,{"$f":"Import!$A$1","v":"Import"},null,null,null,null,null,null,null,null,{"$f":"'DL - C9'!$A$1","v":"DL - C9"}]
[null,null,null,"Imported assumptions from RP5",null,null,null,null,null,null,null,null,"Tax - DL"]
[]
[null,null,null,{"$f":"'Set Up'!$A$1","v":"Set Up"},null,null,null,{"$f":"Time!$A$1","v":"Time"},null,null,null,null,{"$f":"'DL - C10'!$A$1","v":"DL - C10"},null,null,null,{"$f":"L1_Data!$A$1","v":"L1_Data"}]
[null,null,null,"Technical assumptions",null,null,null,"Timing & flags",null,null,null,null,"Revenue protection service incentive amount - DL",null,null,null,"Output line items"]
[]
[null,null,null,{"$f":"'Licence Inp'!$A$1","v":"Licence Inp"},null,null,null,{"$f":"Index!$A$1","v":"Index"},null,null,null,null,{"$f":"'DL - C11'!$A$1","v":"DL - C11"},null,null,null,{"$f":"Export!$A$1","v":"Export"}]
[null,null,null,"Licence assumptions",null,null,null,"Indexation factors",null,null,null,null,"Correction factor amount - DL",null,null,null,"Values to be exported."]
[]
[]
[]
[null,null,null,{"$f":"'Actuals Inp'!$A$1","v":"Actuals Inp"},null,null,null,{"$f":"'Import Base 2016'!$A$1","v":"Import Base 2016"},null,null,null,null,{"$f":"'TL - C3'!$A$1","v":"TL - C3"},null,null,null,{"$f":"'Customer impact'!$A$1","v":"Customer impact"}]
[null,null,null,"Actual assumptions",null,null,null,"Imported assumptions conversion",null,null,null,null,"Maximum regulated distribution revenue - TL",null,null,null,"Customer impact calculations"]
[]
[null,null,null,{"$f":"Inp_Depreciation!$A$1","v":"Inp_Depreciation"},null,null,null,null,null,null,null,null,{"$f":"'TL - C4'!$A$1","v":"TL - C4"},null,null,null,{"$f":" 'Customer Impact Table'!$A$1","v":"Customer Impact Table"}]
[null,null,null,"Depreciation inputs",null,null,null,null,null,null,null,null,"Regulatory asset bases - TL",null,null,null,"Customer impact tables"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'TL - C4 A'!$A$1","v":"TL - C4 A"},null,null,null,{"$f":"Financeability!$A$1","v":"Financeability"}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Regulatory asset bases - Depreciation till last period - TL",null,null,null,"Financeability calculations"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'TL - C4 B'!$A$1","v":"TL - C4 B"}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Regulatory asset bases - Depreciation difference - TL"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'TL - C4 C'!$A$1","v":"TL - C4 C"},null,null,null,{"$f":"TL_RAB_Summary!$A$1","v":"TL_RAB_Summary"}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Regulatory asset bases - Depreciation for current period capex - TL",null,null,null,"TL individual RAB's summary"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'TL - C5'!$A$1","v":"TL - C5"}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Return amount - TL"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'TL - C6'!$A$1","v":"TL - C6"}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Opex amount - TL"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'TL - C7'!$A$1","v":"TL - C7"}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Pension deficit amount - TL"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'TL - C8'!$A$1","v":"TL - C8"}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Cost of investigation amount - TL"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'TL - C9'!$A$1","v":"TL - C9"}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Tax - TL"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'TL - C11'!$A$1","v":"TL - C11"}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Correction factor amount - TL"]
[]
[]
[]
["END"]

{"sheet":"HowTo","index":1,"n_rows":59,"n_cols":6,"rows_kept":59,"cut":false,"hidden":false,"merged":[]}
[{"$f":" RIGHT(CELL(\"filename\", $A$1), LEN(CELL(\"filename\", $A$1)) - SEARCH(\"]\", CELL(\"filename\", $A$1)))","v":"HowTo"}]
[]
[]
[]
[null,null,null,"Introduction"]
[null,null,null,null,null,"This model has been prepared for RP6 pricing project."]
[]
[null,null,null,"Initial set up"]
[null,null,null,null,null,"On first use of the model please ensure the following:"]
[null,null,null,null,null,"1 - Ensure Analysis Toolpak is enabled (go to Tools, Addins and tick \"Analysis Toolpak\")"]
[null,null,null,null,null,"2 - Disable in cell editing (go to Tools, Options, Edit and untick \"Edit directly in cell\")"]
[]
[null,null,null,"Navigation"]
[null,null,null,null,null,"In order to navigate through the model the following key strokes will prove useful:"]
[null,null,null,null,null,"- To go to a sheet or row select a blue font cell and then either press CTRL+ [ or double click"]
[null,null,null,null,null,"- To return to the last position (e.g., this Table of Contents) press F5+Enter"]
[null,null,null,null,null,"- In accordance with best practice, the model is saved with a \"Manual Calculation\" setting. To ensure a full recalculation press: Ctrl + Alt + F9"]
[]
[null,null,null,"To Run group / ungroup macros"]
[null,null,null,null,null,"To expand the grouped block"]
[null,null,null,null,null,"Go to first line of ungroup block and press CTRL + E for expand the block."]
[]
[null,null,null,null,null,"To collapse the grouped block"]
[null,null,null,null,null,"Go to the first line of grouped block and press SHIFT + CTRL + E for collapse the block."]
[]
[null,null,null,"To Store Results in \"Track\" sheet"]
[null,null,null,null,null,"Macro"]
[null,null,null,null,null,"Go to the following button and press it to store the results in one go"]
[null,null,null,null,null,{"$f":" Track!$E$3","v":0}]
[]
[null,null,null,null,null,"OR"]
[null,null,null,null,null,"Manual Steps:"]
[null,null,null,null,"STEP 1 -  Go to column 'Q' of 'Track' sheet"]
[null,null,null,null,null,"Select the column by pressing Ctrl + Spacebar and Copy (Ctrl + C). Then insert a new column after column P by pressing  Alt, I, E"]
[]
[null,null,null,null,"STEP 2 - Select the newly inserted column (Ctrl + Spacebar) and delete the previously stored values from this column by pressing Delete button"]
[]
[null,null,null,null,"STEP 3 -  Go to active track column (K column)"]
[null,null,null,null,null,{"$f":"Track!$K$5","v":0}]
[null,null,null,null,null,"Select the range from K6  till  'do not delete row - range end' row and Copy (Ctrl + C)"]
[]
[null,null,null,null,"STEP 4 -  Paste the selected values (Alt E, S, V) in newly inserted column"]
[]
[null,null,null,null,"STEP 5 - Update 'New track name' in row 5 of newly inserted column. Then select 'New track name' from the dropdown list present in K5."]
[]
[null,null,null,"To Store \"RP5\" export sheet values in \"RP6\" import sheet."]
[]
[null,null,null,null,"STEP 1 -  Go to \"Export\" sheet in the RP5 model"]
[]
[null,null,null,null,"STEP 2 -  Copy the data from \"Export\" sheet in the RP5 model by pressing \"Copy the export range\" button on that sheet."]
[]
[null,null,null,null,"STEP 3 -  Go to \"Import\" sheet in the RP6 model"]
[null,null,null,null,null,{"$f":"Import!$A$1","v":"Import"}]
[]
[null,null,null,null,"STEP 4 -  Paste the copied data by pressing the following button."]
[null,null,null,null,null,{"$f":"Import!$F$1","v":"Paste the export values"}]
[]
[]
["END"]

{"sheet":"Key","index":2,"n_rows":106,"n_cols":7,"rows_kept":106,"cut":false,"hidden":false,"merged":[]}
[{"$f":" RIGHT(CELL(\"filename\", $A$1), LEN(CELL(\"filename\", $A$1)) - SEARCH(\"]\", CELL(\"filename\", $A$1)))","v":"Key"}]
[]
[]
["SHEET TABS"]
[]
[null,null,null,null,"Light Yellow",null,"Input sheets"]
[]
[null,null,null,null,"Light Grey",null,"Calculation and documentation sheets"]
[]
[null,null,null,null,"Pale Blue",null,"Key output sheets"]
[]
[null,null,null,null,"Turquoise",null,"Quality control sheets"]
[]
[null,null,null,null,"Yellow",null,"To be completed, temporary, restructured, or deleted"]
[]
[]
["COLOUR"]
[]
[null,"Font colour only"]
[null,null,null,null,"Blue font",null,"Imported from another sheet (except into Dashboard sheet)"]
[]
[null,null,null,null,"Red font ",null,"Exported to another sheet (except from Input sheets)"]
[]
[null,null,null,null,"Black font",null,"Within sheet link or calculation"]
[]
[null,"Font + shade combinations"]
[null,null,null,null,"Black font + Light Yellow shade",null,"Inputs"]
[]
[null,null,null,null,"Black font + Light Gray shade on entire row",null,"Within-worksheet counter-flow "]
[]
[null,null,null,null,"Blue font + Light Gray shade on entire row",null,"Between-worksheet counter-flow "]
[]
[null,null,null,null,"Empty Cell with Light Gray shade",null,"Empty cells being deliberately referenced"]
[]
[null,"Other"]
[null,null,null,null,"Black font + Pale Blue shade on entire row",null,"Section separator"]
[]
[null,null,null,null,"Light Turquoise shade",null,"Stored/dead/hard coded outputs"]
[]
[null,null,null,null,"Tan shade",null,"Pre-model time line actuals"]
[]
[null,null,null,null,"Yellow shade",null,"Work in progress / temporary"]
[]
[null,null,null,null,"Lime shade",null,"Values or logic to be reviewed"]
[]
[null,"Error checks & alerts"]
[null,null,null,null,"Green shade",null,"OK"]
[]
[null,null,null,null,"Red shade",null,"Error"]
[]
[null,null,null,null,"Gold shade",null,"Alert"]
[]
[]
["NAMES"]
[]
[null,null,null,null,"ACTIVE_CASE","='Set Up'!$H$9"]
[null,null,null,null,"BASE_YEAR","='Actuals Inp'!$H$10"]
[null,null,null,null,"CAPEX_ADDITION_DATE","='Set Up'!$H$34:$H$52"]
[null,null,null,null,"CHK_TOL","='Set Up'!$H$63"]
[null,null,null,null,"EXPORT","=Export!$A$6:$V$87"]
[null,null,null,null,"IMPORT","=Import!$A$6:$V$155"]
[null,null,null,null,"LIVE_RESULTS","=Track!$K$6:$K$286"]
[null,null,null,null,"PCT_TOL","='Set Up'!$H$67"]
[null,null,null,null,"TRACK_ACTIVE","=Track!$K$5"]
[null,null,null,null,"TRK_COMMENT","=Track!$E$288"]
[null,null,null,null,"TRK_TOL","='Set Up'!$H$65"]
[]
[]
["ABBREVIATIONS"]
[]
[null,null,null,null,"A/c",null,"Account"]
[null,null,null,null,"AVWACC",null,"Average vanilla WACC"]
[null,null,null,null,"BEG",null,"Beginning"]
[null,null,null,null,"BS",null,"Balance sheet"]
[null,null,null,null,"C",null,"Contract"]
[null,null,null,null,"Calc.",null,"Calculation"]
[null,null,null,null,"Cum.",null,"Cumulative"]
[null,null,null,null,"CF",null,"Cashflow"]
[null,null,null,null,"Dep.",null,"Depreciation"]
[null,null,null,null,"Inst.",null,"Installation"]
[null,null,null,null,"Distr.",null,"Distribution"]
[null,null,null,null,"Excl.",null,"Excluding"]
[null,null,null,null,"Freq.",null,"Frequency"]
[null,null,null,null,"Gen.",null,"Generation"]
[null,null,null,null,"Incl.",null,"Including"]
[null,null,null,null,"Int.",null,"Interest"]
[null,null,null,null,"No.",null,"Number"]
[null,null,null,null,"Opex",null,"Operating expenditure"]
[null,null,null,null,"Ops",null,"Operations"]
[null,null,null,null,"p.m.",null,"Per month"]
[null,null,null,null,"Pd",null,"Period"]
[null,null,null,null,"PL",null,"Profit and Loss"]
[null,null,null,null,"POS",null,"Positive"]
[null,null,null,null,"PPF",null,"Partial period factor"]
[null,null,null,null,"RAB",null,"Regulatory Asset Base"]
[null,null,null,null,"S",null,"Schedule"]
[null,null,null,null,"Sr",null,"Senior"]
[null,null,null,null,"SQRT",null,"Square root"]
[null,null,null,null,"TN",null,"Transmission"]
[null,null,null,null,"Unesc",null,"Un-escalated"]
[null,null,null,null,"VWACC",null,"Vanilla WACC"]
[null,null,null,null,"WIP",null,"Work in progress"]
[null,null,null,null,"WACC",null,"Weighted Average cost of capital"]
[null,null,null,null,"Yr",null,"Year"]
[]
["END"]

{"sheet":"Import","index":3,"n_rows":300,"n_cols":21,"rows_kept":300,"cut":false,"hidden":false,"merged":[]}
[{"$f":" RIGHT(CELL(\"filename\", $A$1), LEN(CELL(\"filename\", $A$1)) - SEARCH(\"]\", CELL(\"filename\", $A$1)))","v":"Import"},null,null,null,null,"Paste the export values"]
[null,null,null,null,{"$f":" Time!E$23","v":"Model period ending"},null,null,{"$f":" Check!$H$9","v":0},"Error chks",null,null,null,{"$f":" Time!M$23","v":"2017-03-31"},{"$f":" Time!N$23","v":"2018-03-31"},{"$f":" Time!O$23","v":"2019-03-31"},{"$f":" Time!P$23","v":"2020-03-31"},{"$f":" Time!Q$23","v":"2021-03-31"},{"$f":" Time!R$23","v":"2022-03-31"},{"$f":" Time!S$23","v":"2023-03-31"},{"$f":" Time!T$23","v":"2024-03-31"},{"$f":" Time!U$23","v":"2025-03-31"}]
[null,null,null,null,{"$f":" Time!E$154","v":"Timeline label"},null,null,{"$f":" Track!$M$2","v":0},"Track chgs",null,null,null,{"$f":" Time!M$154","v":"RP5"},{"$f":" Time!N$154","v":"RP5 / RP6"},{"$f":" Time!O$154","v":"RP6"},{"$f":" Time!P$154","v":"RP6"},{"$f":" Time!Q$154","v":"RP6"},{"$f":" Time!R$154","v":"RP6"},{"$f":" Time!S$154","v":"RP6"},{"$f":" Time!T$154","v":"RP6"},{"$f":" Time!U$154","v":"Post RP6"}]
[null,null,null,null,{"$f":" Time!E$36","v":"Financial year ending"},null,null,{"$f":" Check!$H$37","v":0},"Alerts",null,null,null,{"$f":" Time!M$36","v":2017},{"$f":" Time!N$36","v":2018},{"$f":" Time!O$36","v":2019},{"$f":" Time!P$36","v":2020},{"$f":" Time!Q$36","v":2021},{"$f":" Time!R$36","v":2022},{"$f":" Time!S$36","v":2023},{"$f":" Time!T$36","v":2024},{"$f":" Time!U$36","v":2025}]
[null,null,null,null,{"$f":" Time!E$10","v":"Model column counter"},"Para references","Defined Term","Constant","Unit","Source","Total",null,{"$f":" Time!M$10","v":1},{"$f":" Time!N$10","v":2},{"$f":" Time!O$10","v":3},{"$f":" Time!P$10","v":4},{"$f":" Time!Q$10","v":5},{"$f":" Time!R$10","v":6},{"$f":" Time!S$10","v":7},{"$f":" Time!T$10","v":8},{"$f":" Time!U$10","v":9}]
["[Data Range - Start]"]
[null,null,null,null,"Date",null,null,null,null,null,"2017-06-29"]
[null,null,null,null,"Time",null,null,null,null,null,42915.395931944448]
[null,null,null,null,"File",null,null,null,null,null,"RP5 FD Working Model.xlsm"]
[]
["DISTRIBUTION LICENCE"]
[]
[null,null,"Table 2: Opening value of existing assets"]
[]
[null,null,null,null,"OE_X"]
[null,null,null,null,"RAB_DN - base year 2018","Table 2","OE_DN2018",730.43833641689264,"GBP m"]
[null,null,null,null,"RAB_ES - base year 2018","Table 2","OE_ES2018",12.085667345166666,"GBP m"]
[null,null,null,null,"RAB_MTRN - base year 2018","Table 2","OE_MTRN2018",6.9925279710370356,"GBP m"]
[null,null,null,null,"RAB_RT - base year 2018","Table 2","OE_RT2018",4.0539074726000006,"GBP m"]
[null,null,null,null,"RAB_FE - base year 2018","Table 2","OE_FE2018",-6.6105113333470966E-4,"GBP m"]
[null,null,null,null,"RAB_NI - base year 2018","Table 2","OE_NI2018",-1.0004413703693471E-3,"GBP m"]
[null,null,null,null,"RAB_D5Y - base year 2018","Table 2","OE_D5Y2018",0,"GBP m"]
[null,null,null,null,"RAB_MO5Y - base year 2018","Table 2","OE_MO5Y2018",0,"GBP m"]
[]
[null,null,null,null,"OADD_X"]
[null,null,null,null,"Opening additional assets - RAB_DN - base year 2018","4.13a:","OADD_DN2018",319.20825909261754,"GBP m"]
[null,null,null,null,"Opening additional assets - RAB_ES - base year 2018","4.13a:","OADD_ES2018",3.7441431944128625,"GBP m"]
[null,null,null,null,"Opening additional assets - RAB_MTRN - base year 2018","4.13a:","OADD_MTRN2018",37.667990318242801,"GBP m"]
[null,null,null,null,"Opening additional assets - RAB_RT - base year 2018","4.13a:","OADD_RT2018",0,"GBP m"]
[null,null,null,null,"Opening additional assets - RAB_FE - base year 2018","4.13a:","OADD_FE2018",0,"GBP m"]
[null,null,null,null,"Opening additional assets - RAB_NI - base year 2018","4.13a:","OADD_NI2018",0,"GBP m"]
[null,null,null,null,"Opening additional assets - RAB_D5Y - base year 2018","4.13a:","OADD_D5Y2018",25.442276183000661,"GBP m"]
[null,null,null,null,"Opening additional assets - RAB_MO5Y - base year 2018","4.13a:","OADD_MO5Y2018",0,"GBP m"]
[]
[]
[null,null,"Table 14: Opening tax capital allowance values"]
[]
[null,null,null,null,"General pool - balance - base year 2018 - RP5 end pd. BEG balance - DL","Table 14",null,52.430189508650443,"GBP m"]
[null,null,null,null,"Long life asset pool - balance - base year 2018 - RP5 end pd. BEG balance - DL","Table 14",null,346.20223860794533,"GBP m"]
[null,null,null,null,"Deferred revenue - balance - base year 2018 - RP5 end pd. BEG balance - DL","Table 14",null,198.44647476233999,"GBP m"]
[]
[]
[null,null,"11.1 K factor"]
[]
[null,null,null,null,"Closing K factor - receivable / (payable) - year 2018","11.1a:","KRP5",23.67208887278521,"GBP m"]
[]
[null,null,"Main rate pool last RP5 part period export data - DL"]
[]
[null,null,null,null,"Main rate pool capex addition last RP5 part period - DL base year 2018",null,null,12.208579071573686,"GBP m"]
[null,null,null,null,"Main rate pool capital allowance last RP5 part period - DL base year 2018",null,null,6.9162612886618033,"GBP m"]
[]
[null,null,"Special rate pool last RP5 part period export data - DL"]
[]
[null,null,null,null,"Special rate asset pool addition last RP5 part period - DL base year 2018",null,null,31.779260931896438,"GBP m"]
[null,null,null,null,"Domestic contributions last RP5 part period - DL base year 2018",null,null,0,"GBP m"]
[null,null,null,null,"Special rate asset pool capital allowance last RP5 part period - DL base year 2018",null,null,16.390430418869528,"GBP m"]
[]
[null,null,"Deferred revenue pool last RP5 part period export data - DL"]
[]
[null,null,null,null,"Deferred revenue pool capital allowance - DL - end of March 17 base year 2018","11.1a:","KRP5",5.8610379999999997,"GBP m"]
[null,null,null,null,"Deferred revenue pool capital allowance last RP5 part period - DL base year 2018",null,null,3.2055189999999998,"GBP m"]
[]
[]
[null,null,"Capex addition - DL - last RP5 period import data"]
[]
[null,null,null,null,"Capex addition - DN - last RP5 part period base year 2018",null,null,40.363316053958954,"GBP m"]
[null,null,null,null,"Capex addition - ES - last RP5 part period base year 2018",null,null,0,"GBP m"]
[null,null,null,null,"Capex addition - MTRN - last RP5 part period base year 2018",null,null,7.8063753628713979,"GBP m"]
[null,null,null,null,"Capex addition - RT - last RP5 part period base year 2018",null,null,0,"GBP m"]
[null,null,null,null,"Capex addition - FE - last RP5 part period base year 2018",null,null,0,"GBP m"]
[null,null,null,null,"Capex addition - NI - last RP5 part period base year 2018",null,null,0,"GBP m"]
[null,null,null,null,"Capex addition - D5Y - last RP5 part period base year 2018",null,null,7.7181485866397708,"GBP m"]
[null,null,null,null,"Capex addition - MO5Y - last RP5 part period base year 2018",null,null,0,"GBP m"]
[]
[null,null,"RAB_DL starting RP5 last period"]
[]
[null,null,null,null,"RAB_DL - base year 2016 - starting RP5 last period",0,"OE_2016_TL_2018",1117.769923819629,"GBP m"]
[]
[null,null,"Financiability inputs RP5 last part period import data - TL"]
[]
[null,null,null,null,"Maximum regulated distribution revenue - DL - end RP5 period - base 2016",null,null,102.15491384639516,"GBP m"]
[null,null,null,null,"Opex amount - DL - end RP5 period",null,null,32.132769226372893,"GBP m"]
[null,null,null,null,"Tax - DL - end RP5 period",null,null,3.2398448717029966,"GBP m"]
[null,null,null,null,"Pension deficit amount - historic repair - DL - end RP5 period",null,null,7.9807360962962957,"GBP m"]
[null,null,null,null,"Depreciation amount - DL - end RP5 period",null,null,34.02631732163254,"GBP m"]
[null,null,null,null,"Pension deficit amount ERDC disallowance base 2016 - DL - RP5 last period",null,null,-2.2718883777777781,"GBP m"]
[]
[]
["TRANSMISSION LICENCE"]
[]
[null,null,"Table 2: Opening value of existing assets"]
[]
[null,null,null,null,"RAB_X"]
[null,null,null,null,"RAB_TN - base year 2018","Table 2","OE_TN2018",181.63709588888892,"GBP m"]
[null,null,null,null,"RAB_RN - base year 2018","Table 2","OE_RN2018",12.487787788888889,"GBP m"]
[null,null,null,null,"RAB_NSI - base year 2018","Table 2","OE_NSI2018",0.95899270448148199,"GBP m"]
[null,null,null,null,"RAB_T5Y - base year 2018","Table 2","OE_T5Y2018",0,"GBP m"]
[]
[]
[null,null,null,null,"OADD_X"]
[null,null,null,null,"Opening additional assets - RAB_TN - base year 2018","4.13a:","OADD_TN2018",101.25641040963964,"GBP m"]
[null,null,null,null,"Opening additional assets - RAB_RN - base year 2018","4.13a:","OADD_RN2018",51.884095007410416,"GBP m"]
[null,null,null,null,"Opening additional assets - RAB_NSI - base year 2018","4.13a:","OADD_NSI2018",0,"GBP m"]
[null,null,null,null,"Opening additional assets - RAB_T5Y - base year 2018","4.13a:","OADD_T5Y2018",1.4092354474216928,"GBP m"]
[]
[]
[null,null,"Table 11: Opening tax capital allowance values"]
[]
[null,null,null,null,"General pool - balance - base year 2018 - RP5 end pd. BEG balance - TL","Table 11",null,0.67110693955598055,"GBP m"]
[null,null,null,null,"Long life asset pool - balance - base year 2018 - RP5 end pd. BEG balance - TL","Table 11",null,137.87432857987184,"GBP m"]
[null,null,null,null,"Deferred revenue - balance - base year 2018 - RP5 end pd. BEG balance - TL","Table 11",null,35.056545,"GBP m"]
[]
[]
[null,null,"11.1 K factor"]
[]
[null,null,null,null,"Closing K factor - receivable / (payable) - year 2018","11.1a:","KRP5",-1.1273578982267605,"GBP m"]
[]
[]
[null,null,"Main rate pool last RP5 part period export data - TL"]
[]
[null,null,null,null,"Main rate pool capex addition last RP5 part period - TL base year 2018",null,null,9.0136956956921144E-2,"GBP m"]
[null,null,null,null,"Main rate pool capital allowance last RP5 part period - TL base year 2018",null,null,7.6624276812284051E-2,"GBP m"]
[]
[null,null,"Special rate pool last RP5 part period export data - TL"]
[]
[null,null,null,null,"Special rate asset pool addition last RP5 part period - TL base year 2018",null,null,23.641386522891437,"GBP m"]
[null,null,null,null,"Special rate asset pool capital allowance last RP5 part period - TL base year 2018",null,null,7.4062840650261892,"GBP m"]
[]
[null,null,"Deferred revenue pool capital allowance - TL"]
[]
[null,null,null,null,"Deferred revenue pool capital allowance - TL - end of March 17 base year 2018","11.1a:","KRP5",1.056187,"GBP m"]
[null,null,null,null,"Deferred revenue pool capital allowance last RP5 part period - TL base year 2018",null,null,0.56559349999999997,"GBP m"]
[]
[null,null,"Capex addition end RP5 period - TL"]
[]
[null,null,null,null,"Capex addition - TN - end RP5 period",null,null,16.316830365118118,"GBP m"]
[null,null,null,null,"Capex addition - RN - end RP5 period",null,null,8.7526431900663653,"GBP m"]
[null,null,null,null,"Capex addition - NSI - end RP5 period",null,null,0,"GBP m"]
[null,null,null,null,"Capex addition - T5Y - end RP5 period",null,null,0.262049924663875,"GBP m"]
[]
[null,null,"RAB_TL starting RP5 last period"]
[]
[null,null,null,null,"RAB_TL - base year 2016 - starting RP5 last period",0,"OE_2016_TL_2018",331.92764004960196,"GBP m"]
[]
[null,null,"Financiability inputs RP5 last part period export data - TL"]
[]
[null,null,null,null,"Maximum regulated transmission revenue - TL - end RP5 period - base 2016",null,null,13.92664210177324,"GBP m"]
[null,null,null,null,"Opex amount - TL - end RP5 period",null,null,3.7175364268063182,"GBP m"]
[null,null,null,null,"Tax - TL - end RP5 period",null,null,0.34681191184485982,"GBP m"]
[null,null,null,null,"Pension deficit amount - historic repair - TL - end RP5 period",null,null,0.69397705185185188,"GBP m"]
[null,null,null,null,"Depreciation amount - TL - end RP5 period",null,null,7.6255462827192542,"GBP m"]
[null,null,null,null,"Pension deficit amount - ERDC disallowance base 2016 - TL - DL - RP5 last period",null,null,-0.19755551111111114,"GBP m"]
[]
[]
["[Data Range - End]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H15:H153)","v":4125.980557754865}]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$9","v":"RPI switch"},{"$f":" 'Actuals Inp'!F$9","v":0},{"$f":" 'Actuals Inp'!G$9","v":0},{"$f":" 'Actuals Inp'!H$9","v":0},{"$f":" 'Actuals Inp'!I$9","v":"0 = off, 1 = on"}]
[]
["DISTRIBUTION LICENCE"]
[]
[null,null,"Table 2: Opening value of existing assets"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Nominal","15/16 Prices"]
[null,null,null,null,"OE_X"]
[null,null,null,null,"RAB_DN - base year 2018","Table 2","OE_DN2018",{"$f":"IF($H$157 = 0, O164, N164)","v":692.95216130915492},"GBP m",null,null,null,null,{"$f":" H16","v":730.43833641689264},{"$f":"N164/'Actuals Inp'!$H$13 * 'Actuals Inp'!$H$12","v":692.95216130915492}]
[null,null,null,null,"RAB_ES - base year 2018","Table 2","OE_ES2018",{"$f":"IF($H$157 = 0, O165, N165)","v":11.465429578598767},"GBP m",null,null,null,null,12.085667345166666,{"$f":"N165/'Actuals Inp'!$H$13 * 'Actuals Inp'!$H$12","v":11.465429578598767}]
[null,null,null,null,"RAB_MTRN - base year 2018","Table 2","OE_MTRN2018",6.6336706727551951,"GBP m",null,null,null,null,6.9925279710370356,{"$f":"N166/'Actuals Inp'!$H$13 * 'Actuals Inp'!$H$12","v":6.6336706727551951}]
[null,null,null,null,"RAB_RT - base year 2018","Table 2","OE_RT2018",3.845860498869262,"GBP m",null,null,null,null,4.0539074726000006,{"$f":"N167/'Actuals Inp'!$H$13 * 'Actuals Inp'!$H$12","v":3.845860498869262}]
[null,null,null,null,"RAB_FE - base year 2018","Table 2","OE_FE2018",-6.2712591705853347E-4,"GBP m",null,null,null,null,-6.6105113333470966E-4,{"$f":"N168/'Actuals Inp'!$H$13 * 'Actuals Inp'!$H$12","v":-6.2712591705853347E-4}]
[null,null,null,null,"RAB_NI - base year 2018","Table 2","OE_NI2018",-9.4909861010479557E-4,"GBP m",null,null,null,null,-1.0004413703693471E-3,{"$f":"N169/'Actuals Inp'!$H$13 * 'Actuals Inp'!$H$12","v":-9.4909861010479557E-4}]
[null,null,null,null,"RAB_D5Y - base year 2018","Table 2","OE_D5Y2018",0,"GBP m",null,null,null,null,0,{"$f":"N170/'Actuals Inp'!$H$13 * 'Actuals Inp'!$H$12","v":0}]
[null,null,null,null,"RAB_MO5Y - base year 2018","Table 2","OE_MO5Y2018",0,"GBP m",null,null,null,null,0,{"$f":"N171/'Actuals Inp'!$H$13 * 'Actuals Inp'!$H$12","v":0}]
[]
[null,null,null,null,"OADD_X"]
[null,null,null,null,"Opening additional assets - RAB_DN - base year 2018","4.13a:","OADD_DN2018",{"$f":"IF($H$157 = 0, O174, N174)","v":302.82645641385926},"GBP m",null,null,null,null,{"$f":" H26","v":319.20825909261754},{"$f":"N174/'Actuals Inp'!$H$13 * 'Actuals Inp'!$H$12","v":302.82645641385926}]
[null,null,null,null,"Opening additional assets - RAB_ES - base year 2018","4.13a:","OADD_ES2018",3.551993357230578,"GBP m",null,null,null,null,3.7441431944128625,{"$f":"N175/'Actuals Inp'!$H$13 * 'Actuals Inp'!$H$12","v":3.551993357230578}]
[null,null,null,null,"Opening additional assets - RAB_MTRN - base year 2018","4.13a:","OADD_MTRN2018",35.734864945945375,"GBP m",null,null,null,null,37.667990318242801,{"$f":"N176/'Actuals Inp'!$H$13 * 'Actuals Inp'!$H$12","v":35.734864945945375}]
[null,null,null,null,"Opening additional assets - RAB_RT - base year 2018","4.13a:","OADD_RT2018",0,"GBP m",null,null,null,null,0,{"$f":"N177/'Actuals Inp'!$H$13 * 'Actuals Inp'!$H$12","v":0}]
[null,null,null,null,"Opening additional assets - RAB_FE - base year 2018","4.13a:","OADD_FE2018",0,"GBP m",null,null,null,null,0,{"$f":"N178/'Actuals Inp'!$H$13 * 'Actuals Inp'!$H$12","v":0}]
[null,null,null,null,"Opening additional assets - RAB_NI - base year 2018","4.13a:","OADD_NI2018",0,"GBP m",null,null,null,null,0,{"$f":"N179/'Actuals Inp'!$H$13 * 'Actuals Inp'!$H$12","v":0}]
[null,null,null,null,"Opening additional assets - RAB_D5Y - base year 2018","4.13a:","OADD_D5Y2018",24.136575793815378,"GBP m",null,null,null,null,25.442276183000661,{"$f":"N180/'Actuals Inp'!$H$13 * 'Actuals Inp'!$H$12","v":24.136575793815378}]
[null,null,null,null,"Opening additional assets - RAB_MO5Y - base year 2018","4.13a:","OADD_MO5Y2018",0,"GBP m",null,null,null,null,0,{"$f":"N181/'Actuals Inp'!$H$13 * 'Actuals Inp'!$H$12","v":0}]
[]
[]
[null,null,"Table 14: Opening tax capital allowance values"]
[]
[null,null,null,null,"General pool - balance - base year 2018 - RP5 end pd. BEG balance - DL","Table 14",null,{"$f":"IF($H$157 = 0, O186, N186)","v":52.430189508650443},"GBP m",null,null,null,null,{"$f":" H38","v":52.430189508650443},{"$f":" N186","v":52.430189508650443}]
[null,null,null,null,"Long life asset pool - balance - base year 2018 - RP5 end pd. BEG balance - DL","Table 14",null,346.20223860794533,"GBP m",null,null,null,null,{"$f":" H39","v":346.20223860794533},{"$f":" N187","v":346.20223860794533}]
[null,null,null,null,"Deferred revenue - balance - base year 2018 - RP5 end pd. BEG balance - DL","Table 14",null,198.44647476233999,"GBP m",null,null,null,null,{"$f":" H40","v":198.44647476233999},198.44647476233999]
[]
[]
[null,null,"11.1 K factor"]
[]
[null,null,null,null,"Closing K factor - receivable / (payable) - year 2018","11.1a:","KRP5",{"$f":"IF($H$157 = 0, O193, N193)","v":22.457234689468237},"GBP m",null,null,null,null,{"$f":" H45","v":23.67208887278521},{"$f":"N193/'Actuals Inp'!$H$13 * 'Actuals Inp'!$H$12","v":22.457234689468237}]
[]
[null,null,"Main rate pool last RP5 part period export data - DL"]
[]
[null,null,null,null,"Main rate pool capex addition last RP5 part period - DL base year 2018",null,null,{"$f":"IF($H$157 = 0, O197, N197)","v":11.582033461798256},"GBP m",null,null,null,null,{"$f":" H49","v":12.208579071573686},{"$f":"N197/'Actuals Inp'!$H$13 * 'Actuals Inp'!$H$12","v":11.582033461798256}]
[null,null,null,null,"Main rate pool capital allowance last RP5 part period - DL base year 2018",null,null,6.56131800483932,"GBP m",null,null,null,null,{"$f":" H50","v":6.9162612886618033},{"$f":"N198/'Actuals Inp'!$H$13 * 'Actuals Inp'!$H$12","v":6.56131800483932}]
[]
[null,null,"Special rate pool last RP5 part period export data - DL"]
[]
[null,null,null,null,"Special rate asset pool addition last RP5 part period - DL base year 2018",null,null,{"$f":"IF($H$157 = 0, O202, N202)","v":30.148345794102195},"GBP m",null,null,null,null,{"$f":" H54","v":31.779260931896438},{"$f":"N202/'Actuals Inp'!$H$13 * 'Actuals Inp'!$H$12","v":30.148345794102195}]
[null,null,null,null,"Domestic contributions last RP5 part period - DL base year 2018",null,null,0,"GBP m",null,null,null,null,{"$f":" H55","v":0},{"$f":"N203/'Actuals Inp'!$H$13 * 'Actuals Inp'!$H$12","v":0}]
[null,null,null,null,"Special rate asset pool capital allowance last RP5 part period - DL base year 2018",null,null,15.549271741756694,"GBP m",null,null,null,null,{"$f":" H56","v":16.390430418869528},{"$f":"N204/'Actuals Inp'!$H$13 * 'Actuals Inp'!$H$12","v":15.549271741756694}]
[]
[null,null,"Deferred revenue pool last RP5 part period export data - DL"]
[]
[null,null,null,null,"Deferred revenue pool capital allowance - DL - end of March 17 base year 2018","11.1a:","KRP5",{"$f":"IF($H$157 = 0, O208, N208)","v":5.5602488904649441},"GBP m",null,null,null,null,{"$f":" H60","v":5.8610379999999997},{"$f":"N208/'Actuals Inp'!$H$13 * 'Actuals Inp'!$H$12","v":5.5602488904649441}]
[null,null,null,null,"Deferred revenue pool capital allowance last RP5 part period - DL base year 2018",null,null,3.0410114152329837,"GBP m",null,null,null,null,{"$f":" H61","v":3.2055189999999998},{"$f":"N209/'Actuals Inp'!$H$13 * 'Actuals Inp'!$H$12","v":3.0410114152329837}]
[]
[]
[null,null,"Capex addition - DL - last RP5 period import data"]
[]
[null,null,null,null,"Capex addition - DN - last RP5 part period base year 2018",null,null,{"$f":"IF($H$157 = 0, O214, N214)","v":38.291866270874053},"GBP m",null,null,null,null,{"$f":" H66","v":40.363316053958954},{"$f":"N214/'Actuals Inp'!$H$13 * 'Actuals Inp'!$H$12","v":38.291866270874053}]
[null,null,null,null,"Capex addition - ES - last RP5 part period base year 2018",null,null,0,"GBP m",null,null,null,null,0,{"$f":"N215/'Actuals Inp'!$H$13 * 'Actuals Inp'!$H$12","v":0}]
[null,null,null,null,"Capex addition - MTRN - last RP5 part period base year 2018",null,null,7.4057513276587814,"GBP m",null,null,null,null,7.8063753628713979,{"$f":"N216/'Actuals Inp'!$H$13 * 'Actuals Inp'!$H$12","v":7.4057513276587814}]
[null,null,null,null,"Capex addition - RT - last RP5 part period base year 2018",null,null,0,"GBP m",null,null,null,null,0,{"$f":"N217/'Actuals Inp'!$H$13 * 'Actuals Inp'!$H$12","v":0}]
[null,null,null,null,"Capex addition - FE - last RP5 part period base year 2018",null,null,0,"GBP m",null,null,null,null,0,{"$f":"N218/'Actuals Inp'!$H$13 * 'Actuals Inp'!$H$12","v":0}]
[null,null,null,null,"Capex addition - NI - last RP5 part period base year 2018",null,null,0,"GBP m",null,null,null,null,0,{"$f":"N219/'Actuals Inp'!$H$13 * 'Actuals Inp'!$H$12","v":0}]
[null,null,null,null,"Capex addition - D5Y - last RP5 part period base year 2018",null,null,7.3220523592079356,"GBP m",null,null,null,null,7.7181485866397708,{"$f":"N220/'Actuals Inp'!$H$13 * 'Actuals Inp'!$H$12","v":7.3220523592079356}]
[null,null,null,null,"Capex addition - MO5Y - last RP5 part period base year 2018",null,null,0,"GBP m",null,null,null,null,0,{"$f":"N221/'Actuals Inp'!$H$13 * 'Actuals Inp'!$H$12","v":0}]
[]
[null,null,"RAB_DL starting RP5 last period"]
[]
[null,null,null,null,"RAB_DL - base year 2016 - starting RP5 last period",0,"OE_2016_TL_2018",{"$f":"IF($H$157 = 0, O225, N225)","v":1117.769923819629},"GBP m",null,null,null,null,{"$f":" H77","v":1117.769923819629},{"$f":" N225","v":1117.769923819629}]
[]
[null,null,"Financiability inputs RP5 last part period import data - TL"]
[]
[null,null,null,null,"Maximum regulated distribution revenue - DL - end RP5 period - base 2016",null,null,{"$f":"IF($H$157 = 0, O229, N229)","v":96.912312523815856},"GBP m",null,null,null,null,{"$f":" H81","v":102.15491384639516},{"$f":"N229/'Actuals Inp'!$H$13 * 'Actuals Inp'!$H$12","v":96.912312523815856}]
[null,null,null,null,"Opex amount - DL - end RP5 period",null,null,30.483712004342234,"GBP m",null,null,null,null,32.132769226372893,{"$f":"N230/'Actuals Inp'!$H$13 * 'Actuals Inp'!$H$12","v":30.483712004342234}]
[null,null,null,null,"Tax - DL - end RP5 period",null,null,3.0735756794556059,"GBP m",null,null,null,null,3.2398448717029966,{"$f":"N231/'Actuals Inp'!$H$13 * 'Actuals Inp'!$H$12","v":3.0735756794556059}]
[null,null,null,null,"Pension deficit amount - historic repair - DL - end RP5 period",null,null,7.571163849223467,"GBP m",null,null,null,null,7.9807360962962957,{"$f":"N232/'Actuals Inp'!$H$13 * 'Actuals Inp'!$H$12","v":7.571163849223467}]
[null,null,null,null,"Depreciation amount - DL - end RP5 period",null,null,32.280083004787791,"GBP m",null,null,null,null,34.02631732163254,{"$f":"N233/'Actuals Inp'!$H$13 * 'Actuals Inp'!$H$12","v":32.280083004787791}]
[null,null,null,null,"Pension deficit amount ERDC disallowance base 2016 - DL - RP5 last period",null,null,-2.1552948183920821,"GBP m",null,null,null,null,-2.2718883777777781,{"$f":"N234/'Actuals Inp'!$H$13 * 'Actuals Inp'!$H$12","v":-2.1552948183920821}]
[]
[]
["TRANSMISSION LICENCE"]
[]
[null,null,"Table 2: Opening value of existing assets"]
[]
[null,null,null,null,"RAB_X"]
[null,null,null,null,"RAB_TN - base year 2018","Table 2","OE_TN2018",{"$f":"IF($H$157 = 0, O242, N242)","v":172.31546031325328},"GBP m",null,null,null,null,{"$f":" H94","v":181.63709588888892},{"$f":"N242/'Actuals Inp'!$H$13 * 'Actuals Inp'!$H$12","v":172.31546031325328}]
[null,null,null,null,"RAB_RN - base year 2018","Table 2","OE_RN2018",11.846913157282231,"GBP m",null,null,null,null,{"$f":" H95","v":12.487787788888889},{"$f":"N243/'Actuals Inp'!$H$13 * 'Actuals Inp'!$H$12","v":11.846913157282231}]
[null,null,null,null,"RAB_NSI - base year 2018","Table 2","OE_NSI2018",0.90977709427189124,"GBP m",null,null,null,null,{"$f":" H96","v":0.95899270448148199},{"$f":"N244/'Actuals Inp'!$H$13 * 'Actuals Inp'!$H$12","v":0.90977709427189124}]
[null,null,null,null,"RAB_T5Y - base year 2018","Table 2","OE_T5Y2018",0,"GBP m",null,null,null,null,null,{"$f":"N245/'Actuals Inp'!$H$13 * 'Actuals Inp'!$H$12","v":0}]
[]
[]
[null,null,null,null,"OADD_X"]
[null,null,null,null,"Opening additional assets - RAB_TN - base year 2018","4.13a:","OADD_TN2018",{"$f":"IF($H$157 = 0, O249, N249)","v":96.059920381451533},"GBP m",null,null,null,null,{"$f":" H101","v":101.25641040963964},{"$f":"N249/'Actuals Inp'!$H$13 * 'Actuals Inp'!$H$12","v":96.059920381451533}]
[null,null,null,null,"Opening additional assets - RAB_RN - base year 2018","4.13a:","OADD_RN2018",49.22139759164358,"GBP m",null,null,null,null,{"$f":" H102","v":51.884095007410416},{"$f":"N250/'Actuals Inp'!$H$13 * 'Actuals Inp'!$H$12","v":49.22139759164358}]
[null,null,null,null,"Opening additional assets - RAB_NSI - base year 2018","4.13a:","OADD_NSI2018",0,"GBP m",null,null,null,null,{"$f":" H103","v":0},{"$f":"N251/'Actuals Inp'!$H$13 * 'Actuals Inp'!$H$12","v":0}]
[null,null,null,null,"Opening additional assets - RAB_T5Y - base year 2018","4.13a:","OADD_T5Y2018",1.3369133305278582,"GBP m",null,null,null,null,{"$f":" H104","v":1.4092354474216928},{"$f":"N252/'Actuals Inp'!$H$13 * 'Actuals Inp'!$H$12","v":1.3369133305278582}]
[]
[]
[null,null,"Table 11: Opening tax capital allowance values"]
[]
[null,null,null,null,"General pool - balance - base year 2018 - RP5 end pd. BEG balance - TL - nominal ","Table 11",null,{"$f":"IF($H$157 = 0, O257, N257)","v":0.67110693955598055},"GBP m",null,null,null,null,{"$f":" H109","v":0.67110693955598055},{"$f":"N257","v":0.67110693955598055}]
[null,null,null,null,"Long life asset pool - balance - base year 2018 - RP5 end pd. BEG balance - TL - nominal","Table 11",null,137.87432857987184,"GBP m",null,null,null,null,{"$f":" H110","v":137.87432857987184},{"$f":"N258","v":137.87432857987184}]
[null,null,null,null,"Deferred revenue - balance - base year 2018 - RP5 end pd. BEG balance - TL - nominal","Table 11",null,35.056545,"GBP m",null,null,null,null,{"$f":" H111","v":35.056545},35.056545]
[]
[]
[null,null,"11.1 K factor"]
[]
[null,null,null,null,"Closing K factor - receivable / (payable) - year 2018","11.1a:","KRP5",{"$f":"IF($H$157 = 0, O264, N264)","v":-1.0695017679073633},"GBP m",null,null,null,null,{"$f":" H116","v":-1.1273578982267605},{"$f":"N264/'Actuals Inp'!$H$13 * 'Actuals Inp'!$H$12","v":-1.0695017679073633}]
[]
[]
[null,null,"Main rate pool last RP5 part period export data - TL"]
[]
[null,null,null,null,"Main rate pool capex addition last RP5 part period - TL base year 2018",null,null,{"$f":"IF($H$157 = 0, O269, N269)","v":8.5511118492937133E-2},"GBP m",null,null,null,null,{"$f":" H121","v":9.0136956956921144E-2},{"$f":"N269/'Actuals Inp'!$H$13 * 'Actuals Inp'!$H$12","v":8.5511118492937133E-2}]
[null,null,null,null,"Main rate pool capital allowance last RP5 part period - TL base year 2018",null,null,7.269191056740823E-2,"GBP m",null,null,null,null,{"$f":" H122","v":7.6624276812284051E-2},{"$f":"N270/'Actuals Inp'!$H$13 * 'Actuals Inp'!$H$12","v":7.269191056740823E-2}]
[]
[null,null,"Special rate pool last RP5 part period export data - TL"]
[]
[null,null,null,null,"Special rate asset pool addition last RP5 part period - TL base year 2018",null,null,{"$f":"IF($H$157 = 0, O274, N274)","v":22.428107987520299},"GBP m",null,null,null,null,{"$f":" H126","v":23.641386522891437},{"$f":"N274/'Actuals Inp'!$H$13 * 'Actuals Inp'!$H$12","v":22.428107987520299}]
[null,null,null,null,"Special rate asset pool capital allowance last RP5 part period - TL base year 2018",null,null,7.0261927588645676,"GBP m",null,null,null,null,{"$f":" H127","v":7.4062840650261892},{"$f":"N275/'Actuals Inp'!$H$13 * 'Actuals Inp'!$H$12","v":7.0261927588645676}]
[]
[null,null,"Deferred revenue pool capital allowance - TL"]
[]
[null,null,null,null,"Deferred revenue pool capital allowance - TL - end of March 17 base year 2018","11.1a:","KRP5",{"$f":"IF($H$157 = 0, O279, N279)","v":1.0019833679415657},"GBP m",null,null,null,null,{"$f":" H131","v":1.056187},{"$f":"N279/'Actuals Inp'!$H$13 * 'Actuals Inp'!$H$12","v":1.0019833679415657}]
[null,null,null,null,"Deferred revenue pool capital allowance last RP5 part period - TL base year 2018",null,null,0.53656717987994351,"GBP m",null,null,null,null,{"$f":" H132","v":0.56559349999999997},{"$f":"N280/'Actuals Inp'!$H$13 * 'Actuals Inp'!$H$12","v":0.53656717987994351}]
[]
[null,null,"Capex addition end RP5 period - TL"]
[]
[null,null,null,null,"Capex addition - TN - end RP5 period",null,null,{"$f":"IF($H$157 = 0, O284, N284)","v":15.479448850792766},"GBP m",null,null,null,null,{"$f":" H136","v":16.316830365118118},{"$f":"N284/'Actuals Inp'!$H$13 * 'Actuals Inp'!$H$12","v":15.479448850792766}]
[null,null,null,null,"Capex addition - RN - end RP5 period",null,null,8.3034565867346455,"GBP m",null,null,null,null,{"$f":" H137","v":8.7526431900663653},{"$f":"N285/'Actuals Inp'!$H$13 * 'Actuals Inp'!$H$12","v":8.3034565867346455}]
[null,null,null,null,"Capex addition - NSI - end RP5 period",null,null,0,"GBP m",null,null,null,null,{"$f":" H138","v":0},{"$f":"N286/'Actuals Inp'!$H$13 * 'Actuals Inp'!$H$12","v":0}]
[null,null,null,null,"Capex addition - T5Y - end RP5 period",null,null,0.24860149394334813,"GBP m",null,null,null,null,{"$f":" H139","v":0.262049924663875},{"$f":"N287/'Actuals Inp'!$H$13 * 'Actuals Inp'!$H$12","v":0.24860149394334813}]
[]
[null,null,"RAB_TL starting RP5 last period"]
[]
[null,null,null,null,"RAB_TL - base year 2016 - starting RP5 last period",0,"OE_2016_TL_2018",{"$f":"IF($H$157 = 0, O291, N291)","v":331.92764004960196},"GBP m",null,null,null,null,{"$f":" H143","v":331.92764004960196},{"$f":" N291","v":331.92764004960196}]
[]
[null,null,"Financiability inputs RP5 last part period export data - TL"]
[]
[null,null,null,null,"Maximum regulated transmission revenue - TL - end RP5 period - base 2016",null,null,{"$f":"IF($H$157 = 0, O295, N295)","v":13.211925309866109},"GBP m",null,null,null,null,{"$f":" H147","v":13.92664210177324},{"$f":"N295/'Actuals Inp'!$H$13 * 'Actuals Inp'!$H$12","v":13.211925309866109}]
[null,null,null,null,"Opex amount - TL - end RP5 period",null,null,3.5267520518401083,"GBP m",null,null,null,null,3.7175364268063182,{"$f":"N296/'Actuals Inp'!$H$13 * 'Actuals Inp'!$H$12","v":3.5267520518401083}]
[null,null,null,null,"Tax - TL - end RP5 period",null,null,0.32901348669560032,"GBP m",null,null,null,null,0.34681191184485982,{"$f":"N297/'Actuals Inp'!$H$13 * 'Actuals Inp'!$H$12","v":0.32901348669560032}]
[null,null,null,null,"Pension deficit amount - historic repair - TL - end RP5 period",null,null,0.65836207384551892,"GBP m",null,null,null,null,0.69397705185185188,{"$f":"N298/'Actuals Inp'!$H$13 * 'Actuals Inp'!$H$12","v":0.65836207384551892}]
[null,null,null,null,"Depreciation amount - TL - end RP5 period",null,null,7.2342024156265179,"GBP m",null,null,null,null,7.6255462827192542,{"$f":"N299/'Actuals Inp'!$H$13 * 'Actuals Inp'!$H$12","v":7.2342024156265179}]
[null,null,null,null,"Pension deficit amount - ERDC disallowance base 2016 - TL - DL - RP5 last period",null,null,-0.1874169407297463,"GBP m",null,null,null,null,-0.19755551111111114,{"$f":"N300/'Actuals Inp'!$H$13 * 'Actuals Inp'!$H$12","v":-0.1874169407297463}]

{"sheet":"Import Base 2016","index":4,"n_rows":242,"n_cols":21,"rows_kept":242,"cut":false,"hidden":false,"merged":[]}
[{"$f":" RIGHT(CELL(\"filename\", $A$1), LEN(CELL(\"filename\", $A$1)) - SEARCH(\"]\", CELL(\"filename\", $A$1)))","v":"Import Base 2016"}]
[null,null,null,null,{"$f":" Time!E$23","v":"Model period ending"},null,null,{"$f":" Check!$H$9","v":0},"Error chks",null,null,null,{"$f":" Time!M$23","v":"2017-03-31"},{"$f":" Time!N$23","v":"2018-03-31"},{"$f":" Time!O$23","v":"2019-03-31"},{"$f":" Time!P$23","v":"2020-03-31"},{"$f":" Time!Q$23","v":"2021-03-31"},{"$f":" Time!R$23","v":"2022-03-31"},{"$f":" Time!S$23","v":"2023-03-31"},{"$f":" Time!T$23","v":"2024-03-31"},{"$f":" Time!U$23","v":"2025-03-31"}]
[null,null,null,null,{"$f":" Time!E$154","v":"Timeline label"},null,null,{"$f":" Track!$M$2","v":0},"Track chgs",null,null,null,{"$f":" Time!M$154","v":"RP5"},{"$f":" Time!N$154","v":"RP5 / RP6"},{"$f":" Time!O$154","v":"RP6"},{"$f":" Time!P$154","v":"RP6"},{"$f":" Time!Q$154","v":"RP6"},{"$f":" Time!R$154","v":"RP6"},{"$f":" Time!S$154","v":"RP6"},{"$f":" Time!T$154","v":"RP6"},{"$f":" Time!U$154","v":"Post RP6"}]
[null,null,null,null,{"$f":" Time!E$36","v":"Financial year ending"},null,null,{"$f":" Check!$H$37","v":0},"Alerts",null,null,null,{"$f":" Time!M$36","v":2017},{"$f":" Time!N$36","v":2018},{"$f":" Time!O$36","v":2019},{"$f":" Time!P$36","v":2020},{"$f":" Time!Q$36","v":2021},{"$f":" Time!R$36","v":2022},{"$f":" Time!S$36","v":2023},{"$f":" Time!T$36","v":2024},{"$f":" Time!U$36","v":2025}]
[null,null,null,null,{"$f":" Time!E$10","v":"Model column counter"},"Para references","Defined Term","Constant","Unit","Source","Total",null,{"$f":" Time!M$10","v":1},{"$f":" Time!N$10","v":2},{"$f":" Time!O$10","v":3},{"$f":" Time!P$10","v":4},{"$f":" Time!Q$10","v":5},{"$f":" Time!R$10","v":6},{"$f":" Time!S$10","v":7},{"$f":" Time!T$10","v":8},{"$f":" Time!U$10","v":9}]
[]
["DISTRIBUTION LICENCE"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$9","v":"RPI switch"},{"$f":" 'Actuals Inp'!F$9","v":0},{"$f":" 'Actuals Inp'!G$9","v":0},{"$f":" 'Actuals Inp'!H$9","v":0},{"$f":" 'Actuals Inp'!I$9","v":"0 = off, 1 = on"}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$12","v":"RPI as on 2015/16 - (Base year 1993/94)"},{"$f":" 'Actuals Inp'!F$12","v":0},{"$f":" 'Actuals Inp'!G$12","v":"RPI2016"},{"$f":" 'Actuals Inp'!H$12","v":259.5},{"$f":" 'Actuals Inp'!I$12","v":"index"}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$13","v":"RPI as on 2017/18 - (Base year 1993/94)"},{"$f":" 'Actuals Inp'!F$13","v":0},{"$f":" 'Actuals Inp'!G$13","v":"RPI2018"},{"$f":" 'Actuals Inp'!H$13","v":273.53800000000001},{"$f":" 'Actuals Inp'!I$13","v":"index"}]
[null,null,null,null,"RPI as on 2017/18 - (Base year 1993/94) - active index",null,null,{"$f":"IF(H9 = 1, H11, H10)","v":259.5},"index"]
[]
[null,null,"Table 2: Opening value of existing assets"]
[]
[null,null,null,null,"RAB_X"]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$12","v":"RPI as on 2015/16 - (Base year 1993/94)"},{"$f":" 'Actuals Inp'!F$12","v":0},{"$f":" 'Actuals Inp'!G$12","v":"RPI2016"},{"$f":" 'Actuals Inp'!H$12","v":259.5},{"$f":" 'Actuals Inp'!I$12","v":"index"}]
[null,null,null,null,{"$f":" E$12","v":"RPI as on 2017/18 - (Base year 1993/94) - active index"},{"$f":" F$12","v":0},{"$f":" G$12","v":0},{"$f":" H$12","v":259.5},{"$f":" I$12","v":"index"}]
[]
[null,null,null,null,{"$f":" Import!E$164","v":"RAB_DN - base year 2018"},{"$f":" Import!F$164","v":"Table 2"},{"$f":" Import!G$164","v":"OE_DN2018"},{"$f":" Import!H$164","v":692.95216130915492},{"$f":" Import!I$164","v":"GBP m"}]
[null,null,null,null,{"$f":" Import!E$165","v":"RAB_ES - base year 2018"},{"$f":" Import!F$165","v":"Table 2"},{"$f":" Import!G$165","v":"OE_ES2018"},{"$f":" Import!H$165","v":11.465429578598767},{"$f":" Import!I$165","v":"GBP m"}]
[null,null,null,null,{"$f":" Import!E$166","v":"RAB_MTRN - base year 2018"},{"$f":" Import!F$166","v":"Table 2"},{"$f":" Import!G$166","v":"OE_MTRN2018"},{"$f":" Import!H$166","v":6.6336706727551951},{"$f":" Import!I$166","v":"GBP m"}]
[null,null,null,null,{"$f":" Import!E$167","v":"RAB_RT - base year 2018"},{"$f":" Import!F$167","v":"Table 2"},{"$f":" Import!G$167","v":"OE_RT2018"},{"$f":" Import!H$167","v":3.845860498869262},{"$f":" Import!I$167","v":"GBP m"}]
[null,null,null,null,{"$f":" Import!E$168","v":"RAB_FE - base year 2018"},{"$f":" Import!F$168","v":"Table 2"},{"$f":" Import!G$168","v":"OE_FE2018"},{"$f":" Import!H$168","v":-6.2712591705853347E-4},{"$f":" Import!I$168","v":"GBP m"}]
[null,null,null,null,{"$f":" Import!E$169","v":"RAB_NI - base year 2018"},{"$f":" Import!F$169","v":"Table 2"},{"$f":" Import!G$169","v":"OE_NI2018"},{"$f":" Import!H$169","v":-9.4909861010479557E-4},{"$f":" Import!I$169","v":"GBP m"}]
[null,null,null,null,{"$f":" Import!E$170","v":"RAB_D5Y - base year 2018"},{"$f":" Import!F$170","v":"Table 2"},{"$f":" Import!G$170","v":"OE_D5Y2018"},{"$f":" Import!H$170","v":0},{"$f":" Import!I$170","v":"GBP m"}]
[null,null,null,null,{"$f":" Import!E$171","v":"RAB_MO5Y - base year 2018"},{"$f":" Import!F$171","v":"Table 2"},{"$f":" Import!G$171","v":"OE_MO5Y2018"},{"$f":" Import!H$171","v":0},{"$f":" Import!I$171","v":"GBP m"}]
[]
[null,null,null,null,{"$f":" Import!E$174","v":"Opening additional assets - RAB_DN - base year 2018"},{"$f":" Import!F$174","v":"4.13a:"},{"$f":" Import!G$174","v":"OADD_DN2018"},{"$f":" Import!H$174","v":302.82645641385926},{"$f":" Import!I$174","v":"GBP m"}]
[null,null,null,null,{"$f":" Import!E$175","v":"Opening additional assets - RAB_ES - base year 2018"},{"$f":" Import!F$175","v":"4.13a:"},{"$f":" Import!G$175","v":"OADD_ES2018"},{"$f":" Import!H$175","v":3.551993357230578},{"$f":" Import!I$175","v":"GBP m"}]
[null,null,null,null,{"$f":" Import!E$176","v":"Opening additional assets - RAB_MTRN - base year 2018"},{"$f":" Import!F$176","v":"4.13a:"},{"$f":" Import!G$176","v":"OADD_MTRN2018"},{"$f":" Import!H$176","v":35.734864945945375},{"$f":" Import!I$176","v":"GBP m"}]
[null,null,null,null,{"$f":" Import!E$177","v":"Opening additional assets - RAB_RT - base year 2018"},{"$f":" Import!F$177","v":"4.13a:"},{"$f":" Import!G$177","v":"OADD_RT2018"},{"$f":" Import!H$177","v":0},{"$f":" Import!I$177","v":"GBP m"}]
[null,null,null,null,{"$f":" Import!E$178","v":"Opening additional assets - RAB_FE - base year 2018"},{"$f":" Import!F$178","v":"4.13a:"},{"$f":" Import!G$178","v":"OADD_FE2018"},{"$f":" Import!H$178","v":0},{"$f":" Import!I$178","v":"GBP m"}]
[null,null,null,null,{"$f":" Import!E$179","v":"Opening additional assets - RAB_NI - base year 2018"},{"$f":" Import!F$179","v":"4.13a:"},{"$f":" Import!G$179","v":"OADD_NI2018"},{"$f":" Import!H$179","v":0},{"$f":" Import!I$179","v":"GBP m"}]
[null,null,null,null,{"$f":" Import!E$180","v":"Opening additional assets - RAB_D5Y - base year 2018"},{"$f":" Import!F$180","v":"4.13a:"},{"$f":" Import!G$180","v":"OADD_D5Y2018"},{"$f":" Import!H$180","v":24.136575793815378},{"$f":" Import!I$180","v":"GBP m"}]
[null,null,null,null,{"$f":" Import!E$181","v":"Opening additional assets - RAB_MO5Y - base year 2018"},{"$f":" Import!F$181","v":"4.13a:"},{"$f":" Import!G$181","v":"OADD_MO5Y2018"},{"$f":" Import!H$181","v":0},{"$f":" Import!I$181","v":"GBP m"}]
[]
[null,null,null,null,{"$f":" \"RAB_DN - base year \" & BASE_YEAR","v":"RAB_DN - base year 2016"},"Table 2","OE_2016_DN2018",{"$f":" (H20 + H29) * $H$17 / $H$18","v":995.77861772301412},"GBP m"]
[null,null,null,null,{"$f":" \"RAB_ES - base year \" & BASE_YEAR","v":"RAB_ES - base year 2016"},"Table 2","OE_2016_ES2018",15.017422935829345,"GBP m"]
[null,null,null,null,{"$f":" \"RAB_MTRN - base year \" & BASE_YEAR","v":"RAB_MTRN - base year 2016"},"Table 2","OE_2016_MTRN2018",42.36853561870057,"GBP m"]
[null,null,null,null,{"$f":" \"RAB_RT - base year \" & BASE_YEAR","v":"RAB_RT - base year 2016"},"Table 2","OE_2016_RT2018",{"$f":" (H23 + H32) * $H$17 / $H$18","v":3.845860498869262},"GBP m"]
[null,null,null,null,{"$f":" \"RAB_FE - base year \" & BASE_YEAR","v":"RAB_FE - base year 2016"},"Table 2","OE_2016_FE2018",-6.2712591705853347E-4,"GBP m"]
[null,null,null,null,{"$f":" \"RAB_NI - base year \" & BASE_YEAR","v":"RAB_NI - base year 2016"},"Table 2","OE_2016_NI2018",-9.4909861010479557E-4,"GBP m"]
[null,null,null,null,{"$f":" \"RAB_D5Y - base year \" & BASE_YEAR","v":"RAB_D5Y - base year 2016"},"Table 2","OE_2016_D5Y2018",24.136575793815378,"GBP m"]
[null,null,null,null,{"$f":" \"RAB_MO5Y - base year \" & BASE_YEAR","v":"RAB_MO5Y - base year 2016"},"Table 2","OE_2016_MO5Y2018",0,"GBP m"]
[]
[]
[null,null,"Main rate pool last RP5 part period Import data - DL"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$12","v":"RPI as on 2015/16 - (Base year 1993/94)"},{"$f":" 'Actuals Inp'!F$12","v":0},{"$f":" 'Actuals Inp'!G$12","v":"RPI2016"},{"$f":" 'Actuals Inp'!H$12","v":259.5},{"$f":" 'Actuals Inp'!I$12","v":"index"}]
[null,null,null,null,{"$f":" E$12","v":"RPI as on 2017/18 - (Base year 1993/94) - active index"},{"$f":" F$12","v":0},{"$f":" G$12","v":0},{"$f":" H$12","v":259.5},{"$f":" I$12","v":"index"}]
[]
[null,null,null,null,{"$f":" Import!E$197","v":"Main rate pool capex addition last RP5 part period - DL base year 2018"},{"$f":" Import!F$197","v":0},{"$f":" Import!G$197","v":0},{"$f":" Import!H$197","v":11.582033461798256},{"$f":" Import!I$197","v":"GBP m"}]
[null,null,null,null,{"$f":" Import!E$198","v":"Main rate pool capital allowance last RP5 part period - DL base year 2018"},{"$f":" Import!F$198","v":0},{"$f":" Import!G$198","v":0},{"$f":" Import!H$198","v":6.56131800483932},{"$f":" Import!I$198","v":"GBP m"}]
[]
[null,null,null,null,{"$f":" \"Main rate pool capex addition last RP5 part period \" & BASE_YEAR & \" - DL\"","v":"Main rate pool capex addition last RP5 part period 2016 - DL"},null,null,{"$f":" H53 * H$50 / H$51","v":11.582033461798256},"GBP m"]
[null,null,null,null,{"$f":" \"Main rate pool capital allowance last RP5 part period \" & BASE_YEAR & \" - DL\"","v":"Main rate pool capital allowance last RP5 part period 2016 - DL"},null,null,{"$f":" H54 * H$50 / H$51","v":6.56131800483932},"GBP m"]
[]
[]
[null,null,"Special rate pool last RP5 part period Import data - DL"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$12","v":"RPI as on 2015/16 - (Base year 1993/94)"},{"$f":" 'Actuals Inp'!F$12","v":0},{"$f":" 'Actuals Inp'!G$12","v":"RPI2016"},{"$f":" 'Actuals Inp'!H$12","v":259.5},{"$f":" 'Actuals Inp'!I$12","v":"index"}]
[null,null,null,null,{"$f":" E$12","v":"RPI as on 2017/18 - (Base year 1993/94) - active index"},{"$f":" F$12","v":0},{"$f":" G$12","v":0},{"$f":" H$12","v":259.5},{"$f":" I$12","v":"index"}]
[]
[null,null,null,null,{"$f":" Import!E$202","v":"Special rate asset pool addition last RP5 part period - DL base year 2018"},{"$f":" Import!F$202","v":0},{"$f":" Import!G$202","v":0},{"$f":" Import!H$202","v":30.148345794102195},{"$f":" Import!I$202","v":"GBP m"}]
[null,null,null,null,{"$f":" Import!E$203","v":"Domestic contributions last RP5 part period - DL base year 2018"},{"$f":" Import!F$203","v":0},{"$f":" Import!G$203","v":0},{"$f":" Import!H$203","v":0},{"$f":" Import!I$203","v":"GBP m"}]
[null,null,null,null,{"$f":" Import!E$204","v":"Special rate asset pool capital allowance last RP5 part period - DL base year 2018"},{"$f":" Import!F$204","v":0},{"$f":" Import!G$204","v":0},{"$f":" Import!H$204","v":15.549271741756694},{"$f":" Import!I$204","v":"GBP m"}]
[]
[null,null,null,null,{"$f":" \"Special rate asset pool addition last RP5 part period \" & BASE_YEAR & \" - DL\"","v":"Special rate asset pool addition last RP5 part period 2016 - DL"},null,null,{"$f":" H65 * H$62 / H$63","v":30.148345794102195},"GBP m"]
[null,null,null,null,{"$f":" \"Domestic contributions last RP5 part period \"& BASE_YEAR & \" - DL\"","v":"Domestic contributions last RP5 part period 2016 - DL"},null,null,{"$f":" H66 * H$62 / H$63","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Special rate asset pool capital allowance last RP5 part period \" & BASE_YEAR & \" - DL\"","v":"Special rate asset pool capital allowance last RP5 part period 2016 - DL"},null,null,15.549271741756694,"GBP m"]
[]
[]
[null,null,"Deferred revenue pool last RP5 part period Import data - DL"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$12","v":"RPI as on 2015/16 - (Base year 1993/94)"},{"$f":" 'Actuals Inp'!F$12","v":0},{"$f":" 'Actuals Inp'!G$12","v":"RPI2016"},{"$f":" 'Actuals Inp'!H$12","v":259.5},{"$f":" 'Actuals Inp'!I$12","v":"index"}]
[null,null,null,null,{"$f":" E$12","v":"RPI as on 2017/18 - (Base year 1993/94) - active index"},{"$f":" F$12","v":0},{"$f":" G$12","v":0},{"$f":" H$12","v":259.5},{"$f":" I$12","v":"index"}]
[]
[null,null,null,null,{"$f":" Import!E$208","v":"Deferred revenue pool capital allowance - DL - end of March 17 base year 2018"},{"$f":" Import!F$208","v":"11.1a:"},{"$f":" Import!G$208","v":"KRP5"},{"$f":" Import!H$208","v":5.5602488904649441},{"$f":" Import!I$208","v":"GBP m"}]
[null,null,null,null,{"$f":" Import!E$209","v":"Deferred revenue pool capital allowance last RP5 part period - DL base year 2018"},{"$f":" Import!F$209","v":0},{"$f":" Import!G$209","v":0},{"$f":" Import!H$209","v":3.0410114152329837},{"$f":" Import!I$209","v":"GBP m"}]
[]
[null,null,null,null,{"$f":" \"Deferred revenue pool capital allowance - DL - end of March 17 \" & \" Base year \" & BASE_YEAR & \" - DL\"","v":"Deferred revenue pool capital allowance - DL - end of March 17  Base year 2016 - DL"},null,null,{"$f":" H79 * H$76 / H$77","v":5.5602488904649441},"GBP m"]
[null,null,null,null,{"$f":" \"Deferred revenue pool capital allowance last RP5 part period \" & BASE_YEAR & \" - DL\"","v":"Deferred revenue pool capital allowance last RP5 part period 2016 - DL"},null,null,{"$f":" H80 * H$76 / H$77","v":3.0410114152329837},"GBP m"]
[]
[]
[null,null,"Capex addition - DL - last RP5 period import data"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$12","v":"RPI as on 2015/16 - (Base year 1993/94)"},{"$f":" 'Actuals Inp'!F$12","v":0},{"$f":" 'Actuals Inp'!G$12","v":"RPI2016"},{"$f":" 'Actuals Inp'!H$12","v":259.5},{"$f":" 'Actuals Inp'!I$12","v":"index"}]
[null,null,null,null,{"$f":" E$12","v":"RPI as on 2017/18 - (Base year 1993/94) - active index"},{"$f":" F$12","v":0},{"$f":" G$12","v":0},{"$f":" H$12","v":259.5},{"$f":" I$12","v":"index"}]
[]
[null,null,null,null,{"$f":" Import!E$214","v":"Capex addition - DN - last RP5 part period base year 2018"},{"$f":" Import!F$214","v":0},{"$f":" Import!G$214","v":0},{"$f":" Import!H$214","v":38.291866270874053},{"$f":" Import!I$214","v":"GBP m"}]
[null,null,null,null,{"$f":" Import!E$215","v":"Capex addition - ES - last RP5 part period base year 2018"},{"$f":" Import!F$215","v":0},{"$f":" Import!G$215","v":0},{"$f":" Import!H$215","v":0},{"$f":" Import!I$215","v":"GBP m"}]
[null,null,null,null,{"$f":" Import!E$216","v":"Capex addition - MTRN - last RP5 part period base year 2018"},{"$f":" Import!F$216","v":0},{"$f":" Import!G$216","v":0},{"$f":" Import!H$216","v":7.4057513276587814},{"$f":" Import!I$216","v":"GBP m"}]
[null,null,null,null,{"$f":" Import!E$217","v":"Capex addition - RT - last RP5 part period base year 2018"},{"$f":" Import!F$217","v":0},{"$f":" Import!G$217","v":0},{"$f":" Import!H$217","v":0},{"$f":" Import!I$217","v":"GBP m"}]
[null,null,null,null,{"$f":" Import!E$218","v":"Capex addition - FE - last RP5 part period base year 2018"},{"$f":" Import!F$218","v":0},{"$f":" Import!G$218","v":0},{"$f":" Import!H$218","v":0},{"$f":" Import!I$218","v":"GBP m"}]
[null,null,null,null,{"$f":" Import!E$219","v":"Capex addition - NI - last RP5 part period base year 2018"},{"$f":" Import!F$219","v":0},{"$f":" Import!G$219","v":0},{"$f":" Import!H$219","v":0},{"$f":" Import!I$219","v":"GBP m"}]
[null,null,null,null,{"$f":" Import!E$220","v":"Capex addition - D5Y - last RP5 part period base year 2018"},{"$f":" Import!F$220","v":0},{"$f":" Import!G$220","v":0},{"$f":" Import!H$220","v":7.3220523592079356},{"$f":" Import!I$220","v":"GBP m"}]
[null,null,null,null,{"$f":" Import!E$221","v":"Capex addition - MO5Y - last RP5 part period base year 2018"},{"$f":" Import!F$221","v":0},{"$f":" Import!G$221","v":0},{"$f":" Import!H$221","v":0},{"$f":" Import!I$221","v":"GBP m"}]
[]
[null,null,null,null,{"$f":" \"Capex addition - DN - last RP5 part period base year \" & BASE_YEAR","v":"Capex addition - DN - last RP5 part period base year 2016"},null,null,{"$f":" H91 * H$88 / H$89","v":38.291866270874053},"GBP m"]
[null,null,null,null,{"$f":" \"Capex addition - ES - last RP5 part period base year \" & BASE_YEAR","v":"Capex addition - ES - last RP5 part period base year 2016"},null,null,{"$f":" H92 * H$88 / H$89","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Capex addition - MTRN - last RP5 part period base year \" & BASE_YEAR","v":"Capex addition - MTRN - last RP5 part period base year 2016"},null,null,7.4057513276587814,"GBP m"]
[null,null,null,null,{"$f":" \"Capex addition - RT - last RP5 part period base year \" & BASE_YEAR","v":"Capex addition - RT - last RP5 part period base year 2016"},null,null,0,"GBP m"]
[null,null,null,null,{"$f":" \"Capex addition - FE - last RP5 part period base year \" & BASE_YEAR","v":"Capex addition - FE - last RP5 part period base year 2016"},null,null,0,"GBP m"]
[null,null,null,null,{"$f":" \"Capex addition - NI - last RP5 part period base year \" & BASE_YEAR","v":"Capex addition - NI - last RP5 part period base year 2016"},null,null,0,"GBP m"]
[null,null,null,null,{"$f":" \"Capex addition - D5Y - last RP5 part period base year \" & BASE_YEAR","v":"Capex addition - D5Y - last RP5 part period base year 2016"},null,null,7.3220523592079356,"GBP m"]
[null,null,null,null,{"$f":" \"Capex addition - MO5Y - last RP5 part period base year \" & BASE_YEAR","v":"Capex addition - MO5Y - last RP5 part period base year 2016"},null,null,0,"GBP m"]
[]
[]
[null,null,"RAB_DL starting RP5 last period import data"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$12","v":"RPI as on 2015/16 - (Base year 1993/94)"},{"$f":" 'Actuals Inp'!F$12","v":0},{"$f":" 'Actuals Inp'!G$12","v":"RPI2016"},{"$f":" 'Actuals Inp'!H$12","v":259.5},{"$f":" 'Actuals Inp'!I$12","v":"index"}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$13","v":"RPI as on 2017/18 - (Base year 1993/94)"},{"$f":" 'Actuals Inp'!F$13","v":0},{"$f":" 'Actuals Inp'!G$13","v":"RPI2018"},{"$f":" 'Actuals Inp'!H$13","v":273.53800000000001},{"$f":" 'Actuals Inp'!I$13","v":"index"}]
[null,null,null,null,{"$f":" Import!E$225","v":"RAB_DL - base year 2016 - starting RP5 last period"},{"$f":" Import!F$225","v":0},{"$f":" Import!G$225","v":"OE_2016_TL_2018"},{"$f":" Import!H$225","v":1117.769923819629},{"$f":" Import!I$225","v":"GBP m"}]
[null,null,null,null,{"$f":" \"RAB_DL - base year 2016 - starting RP5 last period \" & BASE_YEAR","v":"RAB_DL - base year 2016 - starting RP5 last period 2016"},null,null,{"$f":" H114 * H112 / H113","v":1060.4058493927487},"GBP m"]
[]
[]
[null,null,"Financiability inputs RP5 last part period import data - DL"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$12","v":"RPI as on 2015/16 - (Base year 1993/94)"},{"$f":" 'Actuals Inp'!F$12","v":0},{"$f":" 'Actuals Inp'!G$12","v":"RPI2016"},{"$f":" 'Actuals Inp'!H$12","v":259.5},{"$f":" 'Actuals Inp'!I$12","v":"index"}]
[null,null,null,null,{"$f":" E$12","v":"RPI as on 2017/18 - (Base year 1993/94) - active index"},{"$f":" F$12","v":0},{"$f":" G$12","v":0},{"$f":" H$12","v":259.5},{"$f":" I$12","v":"index"}]
[]
[null,null,null,null,{"$f":" Import!E$229","v":"Maximum regulated distribution revenue - DL - end RP5 period - base 2016"},{"$f":" Import!F$229","v":0},{"$f":" Import!G$229","v":0},{"$f":" Import!H$229","v":96.912312523815856},{"$f":" Import!I$229","v":"GBP m"}]
[null,null,null,null,{"$f":" Import!E$230","v":"Opex amount - DL - end RP5 period"},{"$f":" Import!F$230","v":0},{"$f":" Import!G$230","v":0},{"$f":" Import!H$230","v":30.483712004342234},{"$f":" Import!I$230","v":"GBP m"}]
[null,null,null,null,{"$f":" Import!E$231","v":"Tax - DL - end RP5 period"},{"$f":" Import!F$231","v":0},{"$f":" Import!G$231","v":0},{"$f":" Import!H$231","v":3.0735756794556059},{"$f":" Import!I$231","v":"GBP m"}]
[null,null,null,null,{"$f":" Import!E$232","v":"Pension deficit amount - historic repair - DL - end RP5 period"},{"$f":" Import!F$232","v":0},{"$f":" Import!G$232","v":0},{"$f":" Import!H$232","v":7.571163849223467},{"$f":" Import!I$232","v":"GBP m"}]
[null,null,null,null,{"$f":" Import!E$233","v":"Depreciation amount - DL - end RP5 period"},{"$f":" Import!F$233","v":0},{"$f":" Import!G$233","v":0},{"$f":" Import!H$233","v":32.280083004787791},{"$f":" Import!I$233","v":"GBP m"}]
[null,null,null,null,{"$f":" Import!E$234","v":"Pension deficit amount ERDC disallowance base 2016 - DL - RP5 last period"},{"$f":" Import!F$234","v":0},{"$f":" Import!G$234","v":0},{"$f":" Import!H$234","v":-2.1552948183920821},{"$f":" Import!I$234","v":"GBP m"}]
[]
[null,null,null,null,{"$f":" \"Maximum regulated distribution revenue - DL - end RP5 period - base \" & BASE_YEAR","v":"Maximum regulated distribution revenue - DL - end RP5 period - base 2016"},null,null,{"$f":" H123 * H$120 / H$121","v":96.912312523815856},"GBP m"]
[null,null,null,null,{"$f":" \"Opex amount - DL - end RP5 period \" & BASE_YEAR","v":"Opex amount - DL - end RP5 period 2016"},null,null,{"$f":" H124 * H$120 / H$121","v":30.483712004342234},"GBP m"]
[null,null,null,null,{"$f":"\"Tax - DL - end RP5 period \" & BASE_YEAR","v":"Tax - DL - end RP5 period 2016"},null,null,3.0735756794556059,"GBP m"]
[null,null,null,null,{"$f":" \"Pension deficit amount - historic repair - DL - end RP5 period \" & BASE_YEAR","v":"Pension deficit amount - historic repair - DL - end RP5 period 2016"},null,null,7.571163849223467,"GBP m"]
[null,null,null,null,{"$f":" \"Depreciation amount - DL - end RP5 period \" & BASE_YEAR","v":"Depreciation amount - DL - end RP5 period 2016"},null,null,32.280083004787791,"GBP m"]
[null,null,null,null,{"$f":"\"Pension deficit amount ERDC disallowance- DL - RP5 last period \" & BASE_YEAR","v":"Pension deficit amount ERDC disallowance- DL - RP5 last period 2016"},null,null,-2.1552948183920821,"GBP m"]
[]
[]
["TRANSMISSION LICENCE"]
[]
[null,null,"Table 2: Opening value of existing assets"]
[]
[null,null,null,null,"RAB_X"]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$12","v":"RPI as on 2015/16 - (Base year 1993/94)"},{"$f":" 'Actuals Inp'!F$12","v":0},{"$f":" 'Actuals Inp'!G$12","v":"RPI2016"},{"$f":" 'Actuals Inp'!H$12","v":259.5},{"$f":" 'Actuals Inp'!I$12","v":"index"}]
[null,null,null,null,{"$f":" E$12","v":"RPI as on 2017/18 - (Base year 1993/94) - active index"},{"$f":" F$12","v":0},{"$f":" G$12","v":0},{"$f":" H$12","v":259.5},{"$f":" I$12","v":"index"}]
[]
[null,null,null,null,{"$f":" Import!E$242","v":"RAB_TN - base year 2018"},{"$f":" Import!F$242","v":"Table 2"},{"$f":" Import!G$242","v":"OE_TN2018"},{"$f":" Import!H$242","v":172.31546031325328},{"$f":" Import!I$242","v":"GBP m"}]
[null,null,null,null,{"$f":" Import!E$243","v":"RAB_RN - base year 2018"},{"$f":" Import!F$243","v":"Table 2"},{"$f":" Import!G$243","v":"OE_RN2018"},{"$f":" Import!H$243","v":11.846913157282231},{"$f":" Import!I$243","v":"GBP m"}]
[null,null,null,null,{"$f":" Import!E$244","v":"RAB_NSI - base year 2018"},{"$f":" Import!F$244","v":"Table 2"},{"$f":" Import!G$244","v":"OE_NSI2018"},{"$f":" Import!H$244","v":0.90977709427189124},{"$f":" Import!I$244","v":"GBP m"}]
[null,null,null,null,{"$f":" Import!E$245","v":"RAB_T5Y - base year 2018"},{"$f":" Import!F$245","v":"Table 2"},{"$f":" Import!G$245","v":"OE_T5Y2018"},{"$f":" Import!H$245","v":0},{"$f":" Import!I$245","v":"GBP m"}]
[]
[null,null,null,null,{"$f":" Import!E$249","v":"Opening additional assets - RAB_TN - base year 2018"},{"$f":" Import!F$249","v":"4.13a:"},{"$f":" Import!G$249","v":"OADD_TN2018"},{"$f":" Import!H$249","v":96.059920381451533},{"$f":" Import!I$249","v":"GBP m"}]
[null,null,null,null,{"$f":" Import!E$250","v":"Opening additional assets - RAB_RN - base year 2018"},{"$f":" Import!F$250","v":"4.13a:"},{"$f":" Import!G$250","v":"OADD_RN2018"},{"$f":" Import!H$250","v":49.22139759164358},{"$f":" Import!I$250","v":"GBP m"}]
[null,null,null,null,{"$f":" Import!E$251","v":"Opening additional assets - RAB_NSI - base year 2018"},{"$f":" Import!F$251","v":"4.13a:"},{"$f":" Import!G$251","v":"OADD_NSI2018"},{"$f":" Import!H$251","v":0},{"$f":" Import!I$251","v":"GBP m"}]
[null,null,null,null,{"$f":" Import!E$252","v":"Opening additional assets - RAB_T5Y - base year 2018"},{"$f":" Import!F$252","v":"4.13a:"},{"$f":" Import!G$252","v":"OADD_T5Y2018"},{"$f":" Import!H$252","v":1.3369133305278582},{"$f":" Import!I$252","v":"GBP m"}]
[]
[null,null,null,null,{"$f":" \"RAB_TN - base year \" & BASE_YEAR","v":"RAB_TN - base year 2016"},"Table 2","OE_2016_TN2018",{"$f":" (H146 + H151) * $H$143 / $H$144","v":268.3753806947048},{"$f":" Import!I$242","v":"GBP m"}]
[null,null,null,null,{"$f":" \"RAB_RN - base year \" & BASE_YEAR","v":"RAB_RN - base year 2016"},"Table 2","OE_2016_RN2018",{"$f":" (H147 + H152) * $H$143 / $H$144","v":61.068310748925811},{"$f":" Import!I$242","v":"GBP m"}]
[null,null,null,null,{"$f":" \"RAB_NSI - base year \" & BASE_YEAR","v":"RAB_NSI - base year 2016"},"Table 2","OE_2016_NSI2018",{"$f":" (H148 + H153) * $H$143 / $H$144","v":0.90977709427189124},{"$f":" Import!I$242","v":"GBP m"}]
[null,null,null,null,{"$f":" \"RAB_T5Y - base year \" & BASE_YEAR","v":"RAB_T5Y - base year 2016"},"Table 2","OE_2016_T5Y2018",{"$f":" (H149 + H154) * $H$143 / $H$144","v":1.3369133305278582},{"$f":" Import!I$242","v":"GBP m"}]
[]
[]
[null,null,"Main rate pool last RP5 part period Import data - TL"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$12","v":"RPI as on 2015/16 - (Base year 1993/94)"},{"$f":" 'Actuals Inp'!F$12","v":0},{"$f":" 'Actuals Inp'!G$12","v":"RPI2016"},{"$f":" 'Actuals Inp'!H$12","v":259.5},{"$f":" 'Actuals Inp'!I$12","v":"index"}]
[null,null,null,null,{"$f":" E$12","v":"RPI as on 2017/18 - (Base year 1993/94) - active index"},{"$f":" F$12","v":0},{"$f":" G$12","v":0},{"$f":" H$12","v":259.5},{"$f":" I$12","v":"index"}]
[]
[null,null,null,null,{"$f":" Import!E$269","v":"Main rate pool capex addition last RP5 part period - TL base year 2018"},{"$f":" Import!F$269","v":0},{"$f":" Import!G$269","v":0},{"$f":" Import!H$269","v":8.5511118492937133E-2},{"$f":" Import!I$269","v":"GBP m"}]
[null,null,null,null,{"$f":" Import!E$270","v":"Main rate pool capital allowance last RP5 part period - TL base year 2018"},{"$f":" Import!F$270","v":0},{"$f":" Import!G$270","v":0},{"$f":" Import!H$270","v":7.269191056740823E-2},{"$f":" Import!I$270","v":"GBP m"}]
[]
[null,null,null,null,{"$f":" \"Main rate pool capex addition last RP5 part period \" & BASE_YEAR & \" - TL\"","v":"Main rate pool capex addition last RP5 part period 2016 - TL"},null,null,{"$f":" H167 * H$164 / H$165","v":8.5511118492937133E-2},"GBP m"]
[null,null,null,null,{"$f":" \"Main rate pool capital allowance last RP5 part period \" & BASE_YEAR & \" - TL\"","v":"Main rate pool capital allowance last RP5 part period 2016 - TL"},null,null,{"$f":" H168 * H$164 / H$165","v":7.269191056740823E-2},"GBP m"]
[]
[]
[null,null,"Special rate pool last RP5 part period Import data - TL"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$12","v":"RPI as on 2015/16 - (Base year 1993/94)"},{"$f":" 'Actuals Inp'!F$12","v":0},{"$f":" 'Actuals Inp'!G$12","v":"RPI2016"},{"$f":" 'Actuals Inp'!H$12","v":259.5},{"$f":" 'Actuals Inp'!I$12","v":"index"}]
[null,null,null,null,{"$f":" E$12","v":"RPI as on 2017/18 - (Base year 1993/94) - active index"},{"$f":" F$12","v":0},{"$f":" G$12","v":0},{"$f":" H$12","v":259.5},{"$f":" I$12","v":"index"}]
[]
[null,null,null,null,{"$f":" Import!E$274","v":"Special rate asset pool addition last RP5 part period - TL base year 2018"},{"$f":" Import!F$274","v":0},{"$f":" Import!G$274","v":0},{"$f":" Import!H$274","v":22.428107987520299},{"$f":" Import!I$274","v":"GBP m"}]
[null,null,null,null,{"$f":" Import!E$275","v":"Special rate asset pool capital allowance last RP5 part period - TL base year 2018"},{"$f":" Import!F$275","v":0},{"$f":" Import!G$275","v":0},{"$f":" Import!H$275","v":7.0261927588645676},{"$f":" Import!I$275","v":"GBP m"}]
[]
[null,null,null,null,{"$f":" \"Special rate asset pool addition last RP5 part period \" & BASE_YEAR & \" - TL\"","v":"Special rate asset pool addition last RP5 part period 2016 - TL"},null,null,{"$f":" H179 * H$176 / H$177","v":22.428107987520299},"GBP m"]
[null,null,null,null,{"$f":" \"Special rate asset pool capital allowance last RP5 part period \" & BASE_YEAR & \" - TL\"","v":"Special rate asset pool capital allowance last RP5 part period 2016 - TL"},null,null,{"$f":" H180 * H$176 / H$177","v":7.0261927588645676},"GBP m"]
[]
[]
[null,null,"Deferred revenue pool last RP5 part period Import data - TL"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$12","v":"RPI as on 2015/16 - (Base year 1993/94)"},{"$f":" 'Actuals Inp'!F$12","v":0},{"$f":" 'Actuals Inp'!G$12","v":"RPI2016"},{"$f":" 'Actuals Inp'!H$12","v":259.5},{"$f":" 'Actuals Inp'!I$12","v":"index"}]
[null,null,null,null,{"$f":" E$12","v":"RPI as on 2017/18 - (Base year 1993/94) - active index"},{"$f":" F$12","v":0},{"$f":" G$12","v":0},{"$f":" H$12","v":259.5},{"$f":" I$12","v":"index"}]
[]
[null,null,null,null,{"$f":" Import!E$279","v":"Deferred revenue pool capital allowance - TL - end of March 17 base year 2018"},{"$f":" Import!F$279","v":"11.1a:"},{"$f":" Import!G$279","v":"KRP5"},{"$f":" Import!H$279","v":1.0019833679415657},{"$f":" Import!I$279","v":"GBP m"}]
[null,null,null,null,{"$f":" Import!E$280","v":"Deferred revenue pool capital allowance last RP5 part period - TL base year 2018"},{"$f":" Import!F$280","v":0},{"$f":" Import!G$280","v":0},{"$f":" Import!H$280","v":0.53656717987994351},{"$f":" Import!I$280","v":"GBP m"}]
[]
[null,null,null,null,{"$f":" \"Deferred revenue pool capital allowance - TL - end of March 17 \" & \" Base year \" & BASE_YEAR & \" - TL\"","v":"Deferred revenue pool capital allowance - TL - end of March 17  Base year 2016 - TL"},null,null,{"$f":" H191 * H$188 / H$189","v":1.0019833679415657},"GBP m"]
[null,null,null,null,{"$f":" \"Deferred revenue pool capital allowance last RP5 part period \" & BASE_YEAR & \" - TL\"","v":"Deferred revenue pool capital allowance last RP5 part period 2016 - TL"},null,null,{"$f":" H192 * H$188 / H$189","v":0.53656717987994351},"GBP m"]
[]
[]
[null,null,"Capex addition - TL - last RP5 period import data"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$12","v":"RPI as on 2015/16 - (Base year 1993/94)"},{"$f":" 'Actuals Inp'!F$12","v":0},{"$f":" 'Actuals Inp'!G$12","v":"RPI2016"},{"$f":" 'Actuals Inp'!H$12","v":259.5},{"$f":" 'Actuals Inp'!I$12","v":"index"}]
[null,null,null,null,{"$f":" E$12","v":"RPI as on 2017/18 - (Base year 1993/94) - active index"},{"$f":" F$12","v":0},{"$f":" G$12","v":0},{"$f":" H$12","v":259.5},{"$f":" I$12","v":"index"}]
[]
[null,null,null,null,{"$f":" Import!E$284","v":"Capex addition - TN - end RP5 period"},{"$f":" Import!F$284","v":0},{"$f":" Import!G$284","v":0},{"$f":" Import!H$284","v":15.479448850792766},{"$f":" Import!I$284","v":"GBP m"}]
[null,null,null,null,{"$f":" Import!E$285","v":"Capex addition - RN - end RP5 period"},{"$f":" Import!F$285","v":0},{"$f":" Import!G$285","v":0},{"$f":" Import!H$285","v":8.3034565867346455},{"$f":" Import!I$285","v":"GBP m"}]
[null,null,null,null,{"$f":" Import!E$286","v":"Capex addition - NSI - end RP5 period"},{"$f":" Import!F$286","v":0},{"$f":" Import!G$286","v":0},{"$f":" Import!H$286","v":0},{"$f":" Import!I$286","v":"GBP m"}]
[null,null,null,null,{"$f":" Import!E$287","v":"Capex addition - T5Y - end RP5 period"},{"$f":" Import!F$287","v":0},{"$f":" Import!G$287","v":0},{"$f":" Import!H$287","v":0.24860149394334813},{"$f":" Import!I$287","v":"GBP m"}]
[]
[null,null,null,null,{"$f":" \"Capex addition - TN - last RP5 part period base year \" & BASE_YEAR","v":"Capex addition - TN - last RP5 part period base year 2016"},null,null,{"$f":" H203 * H$200 / H$201","v":15.479448850792766},"GBP m"]
[null,null,null,null,{"$f":" \"Capex addition - RN - last RP5 part period base year \" & BASE_YEAR","v":"Capex addition - RN - last RP5 part period base year 2016"},null,null,{"$f":" H204 * H$200 / H$201","v":8.3034565867346455},"GBP m"]
[null,null,null,null,{"$f":" \"Capex addition - NSI - last RP5 part period base year \" & BASE_YEAR","v":"Capex addition - NSI - last RP5 part period base year 2016"},null,null,0,"GBP m"]
[null,null,null,null,{"$f":" \"Capex addition - T5Y - last RP5 part period base year \" & BASE_YEAR","v":"Capex addition - T5Y - last RP5 part period base year 2016"},null,null,0.24860149394334813,"GBP m"]
[]
[]
[null,null,"RAB_TL starting RP5 last period import data"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$12","v":"RPI as on 2015/16 - (Base year 1993/94)"},{"$f":" 'Actuals Inp'!F$12","v":0},{"$f":" 'Actuals Inp'!G$12","v":"RPI2016"},{"$f":" 'Actuals Inp'!H$12","v":259.5},{"$f":" 'Actuals Inp'!I$12","v":"index"}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$13","v":"RPI as on 2017/18 - (Base year 1993/94)"},{"$f":" 'Actuals Inp'!F$13","v":0},{"$f":" 'Actuals Inp'!G$13","v":"RPI2018"},{"$f":" 'Actuals Inp'!H$13","v":273.53800000000001},{"$f":" 'Actuals Inp'!I$13","v":"index"}]
[null,null,null,null,{"$f":" Import!E$291","v":"RAB_TL - base year 2016 - starting RP5 last period"},{"$f":" Import!F$291","v":0},{"$f":" Import!G$291","v":"OE_2016_TL_2018"},{"$f":" Import!H$291","v":331.92764004960196},{"$f":" Import!I$291","v":"GBP m"}]
[null,null,null,null,{"$f":" \"RAB_TL - base year 2016 - starting RP5 last period \" & BASE_YEAR","v":"RAB_TL - base year 2016 - starting RP5 last period 2016"},null,null,{"$f":" H218 * H216 / H217","v":314.89307735258615},"GBP m"]
[]
[]
[null,null,"Financiability inputs RP5 last part period import data - TL"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$12","v":"RPI as on 2015/16 - (Base year 1993/94)"},{"$f":" 'Actuals Inp'!F$12","v":0},{"$f":" 'Actuals Inp'!G$12","v":"RPI2016"},{"$f":" 'Actuals Inp'!H$12","v":259.5},{"$f":" 'Actuals Inp'!I$12","v":"index"}]
[null,null,null,null,{"$f":" E$12","v":"RPI as on 2017/18 - (Base year 1993/94) - active index"},{"$f":" F$12","v":0},{"$f":" G$12","v":0},{"$f":" H$12","v":259.5},{"$f":" I$12","v":"index"}]
[]
[null,null,null,null,{"$f":" Import!E$295","v":"Maximum regulated transmission revenue - TL - end RP5 period - base 2016"},{"$f":" Import!F$295","v":0},{"$f":" Import!G$295","v":0},{"$f":" Import!H$295","v":13.211925309866109},{"$f":" Import!I$295","v":"GBP m"}]
[null,null,null,null,{"$f":" Import!E$296","v":"Opex amount - TL - end RP5 period"},{"$f":" Import!F$296","v":0},{"$f":" Import!G$296","v":0},{"$f":" Import!H$296","v":3.5267520518401083},{"$f":" Import!I$296","v":"GBP m"}]
[null,null,null,null,{"$f":" Import!E$297","v":"Tax - TL - end RP5 period"},{"$f":" Import!F$297","v":0},{"$f":" Import!G$297","v":0},{"$f":" Import!H$297","v":0.32901348669560032},{"$f":" Import!I$297","v":"GBP m"}]
[null,null,null,null,{"$f":" Import!E$298","v":"Pension deficit amount - historic repair - TL - end RP5 period"},{"$f":" Import!F$298","v":0},{"$f":" Import!G$298","v":0},{"$f":" Import!H$298","v":0.65836207384551892},{"$f":" Import!I$298","v":"GBP m"}]
[null,null,null,null,{"$f":" Import!E$299","v":"Depreciation amount - TL - end RP5 period"},{"$f":" Import!F$299","v":0},{"$f":" Import!G$299","v":0},{"$f":" Import!H$299","v":7.2342024156265179},{"$f":" Import!I$299","v":"GBP m"}]
[null,null,null,null,{"$f":" Import!E$300","v":"Pension deficit amount - ERDC disallowance base 2016 - TL - DL - RP5 last period"},{"$f":" Import!F$300","v":0},{"$f":" Import!G$300","v":0},{"$f":" Import!H$300","v":-0.1874169407297463},{"$f":" Import!I$300","v":"GBP m"}]
[]
[null,null,null,null,{"$f":" \"Maximum regulated distribution revenue - TL - end RP5 period - base \" & BASE_YEAR","v":"Maximum regulated distribution revenue - TL - end RP5 period - base 2016"},null,null,{"$f":" H227 * H$224 / H$225","v":13.211925309866109},"GBP m"]
[null,null,null,null,{"$f":" \"Opex amount - TL - end RP5 period - base \" & BASE_YEAR","v":"Opex amount - TL - end RP5 period - base 2016"},null,null,{"$f":" H228 * H$224 / H$225","v":3.5267520518401083},"GBP m"]
[null,null,null,null,{"$f":"\"Tax - TL - end RP5 period - base \" & BASE_YEAR","v":"Tax - TL - end RP5 period - base 2016"},null,null,0.32901348669560032,"GBP m"]
[null,null,null,null,{"$f":" \"Pension deficit amount - historic repair - TL - end RP5 period - base \" & BASE_YEAR","v":"Pension deficit amount - historic repair - TL - end RP5 period - base 2016"},null,null,0.65836207384551892,"GBP m"]
[null,null,null,null,{"$f":" \"Depreciation amount - TL - end RP5 period - base \" & BASE_YEAR","v":"Depreciation amount - TL - end RP5 period - base 2016"},null,null,7.2342024156265179,"GBP m"]
[null,null,null,null,{"$f":"\"Pension deficit amount ERDC disallowance- TL - RP5 last period - base \" & BASE_YEAR","v":"Pension deficit amount ERDC disallowance- TL - RP5 last period - base 2016"},null,null,-0.1874169407297463,"GBP m"]
[]
[]
["END"]

{"sheet":"Set Up","index":5,"n_rows":75,"n_cols":10,"rows_kept":75,"cut":false,"hidden":false,"merged":[]}
[{"$f":" RIGHT(CELL(\"filename\", $A$1), LEN(CELL(\"filename\", $A$1)) - SEARCH(\"]\", CELL(\"filename\", $A$1)))","v":"Set Up"}]
[null,null,null,null,null,null,null,{"$f":" Check!$H$9","v":0},"Error chks"]
[null,null,null,null,null,null,null,{"$f":" Track!$M$2","v":0},"Track chgs"]
[null,null,null,null,null,null,null,{"$f":" Check!$H$37","v":0},"Alerts"]
[null,null,null,null,null,"Para references","Defined Term","Constant","Unit","Source"]
[]
["FORECAST INPUTS"]
[]
[null,null,null,null,"Regulatory period",null,null,"RP6","text"]
[]
["TIME INPUTS"]
[]
[null,null,null,null,"1st model column start date",null,null,"2016-04-01","date"]
[null,null,null,null,"Months per model period",null,null,12,"months"]
[]
[null,null,null,null,"First modelling column financial year number",null,null,2017,"year #"]
[null,null,null,null,"Financial year end month number",null,null,3,"month #"]
[]
[null,null,null,null,{"$f":" \"Pre \" & ACTIVE_CASE & \" period\"","v":"Pre RP6 period"},null,null,"RP5","label"]
[null,null,null,null,{"$f":" H20 & \" period label\"","v":"RP5 / RP6 period label"},null,null,{"$f":" H19 & \" / \" & H21","v":"RP5 / RP6"},"label"]
[null,null,null,null,{"$f":" ACTIVE_CASE & \" period label\"","v":"RP6 period label"},null,null,{"$f":" ACTIVE_CASE","v":"RP6"},"label"]
[null,null,null,null,{"$f":" H22 & \" period label\"","v":"RP6 /  Post RP6 period label"},null,null,{"$f":" H21 & \" /  \" & H23","v":"RP6 /  Post RP6"},"label"]
[null,null,null,null,{"$f":" \"Post \" & ACTIVE_CASE & \" period\"","v":"Post RP6 period"},null,null,"Post RP6","label"]
[]
[null,null,null,null,{"$f":" ACTIVE_CASE & \" period start date\"","v":"RP6 period start date"},null,null,"2017-10-01","date"]
[null,null,null,null,{"$f":" \"Length of \" & ACTIVE_CASE & \" period\"","v":"Length of RP6 period"},null,null,78,"months"]
[]
[]
["CAPEX"]
[]
[null,null,"Capex addition dates"]
[]
[]
[null,null,null,null,"Capex addition date during year 1993 - 1994",null,null,"1993-04-01","date"]
[null,null,null,null,"Capex addition date during year 1994 - 1995",null,null,"1994-04-01","date"]
[null,null,null,null,"Capex addition date during year 1995 - 1996",null,null,"1995-04-01","date"]
[null,null,null,null,"Capex addition date during year 1996 - 1997",null,null,"1996-04-01","date"]
[null,null,null,null,"Capex addition date during year 1997 - 1998",null,null,"1997-04-01","date"]
[null,null,null,null,"Capex addition date during year 1998 - 1999",null,null,"1998-04-01","date"]
[null,null,null,null,"Capex addition date during year 1999 - 2000",null,null,"1999-04-01","date"]
[null,null,null,null,"Capex addition date during year 2000 - 2001",null,null,"2000-04-01","date"]
[null,null,null,null,"Capex addition date during year 2001 - 2002",null,null,"2001-04-01","date"]
[null,null,null,null,"Capex addition date during year 2002 - 2003",null,null,"2002-04-01","date"]
[null,null,null,null,"Capex addition date during year 2003 - 2004",null,null,"2003-04-01","date"]
[null,null,null,null,"Capex addition date during year 2004 - 2005",null,null,"2004-04-01","date"]
[null,null,null,null,"Capex addition date during year 2005 - 2006",null,null,"2005-04-01","date"]
[null,null,null,null,"Capex addition date during year 2006 - 2007",null,null,"2006-04-01","date"]
[null,null,null,null,"Capex addition date during year 2007 - 2008",null,null,"2007-04-01","date"]
[null,null,null,null,"Capex addition date during year 2008 - 2009",null,null,"2008-04-01","date"]
[null,null,null,null,"Capex addition date during year 2009 - 2010",null,null,"2009-04-01","date"]
[null,null,null,null,"Capex addition date during year 2010 - 2011",null,null,"2010-04-01","date"]
[null,null,null,null,"Capex addition date during year 2011 - 2012",null,null,"2011-04-01","date"]
[null,null,null,null,"Capex addition date during year 2012 - 2013",null,null,"2012-10-01","date"]
[null,null,null,null,"Capex addition date during year 2013 - 2014",null,null,"2013-10-01","date"]
[null,null,null,null,"Capex addition date during year 2014 - 2015",null,null,"2014-10-01","date"]
[null,null,null,null,"Capex addition date during year 2015 - 2016",null,null,"2015-10-01","date"]
[null,null,null,null,"Capex addition date during year 2016 - 2017",null,null,"2016-10-01","date"]
[null,null,null,null,"Capex addition date during year 2017 - 2018",null,null,"2017-10-01","date"]
[]
[]
["NON - CHANGEABLE MODEL TECHNICAL INPUTS"]
[]
[null,null,null,null,"Check tolerance",null,null,1E-3,"tolerance"]
[]
[null,null,null,null,"Track tolerance",null,null,1E-3,"tolerance"]
[]
[null,null,null,null,"Percentage tolerance",null,null,1.0000000000000001E-5,"tolerance"]
[]
[null,null,null,null,"Months in a year",null,null,12,"months"]
[]
[null,null,null,null,"Square root factor","5.1:",null,0.5,"factor"]
[]
[null,null,null,null,"Units in a million",null,null,1000000,"unit"]
[]
["END"]

{"sheet":"Licence Inp","index":6,"n_rows":452,"n_cols":21,"rows_kept":452,"cut":false,"hidden":false,"merged":[]}
[{"$f":" RIGHT(CELL(\"filename\", $A$1), LEN(CELL(\"filename\", $A$1)) - SEARCH(\"]\", CELL(\"filename\", $A$1)))","v":"Licence Inp"}]
[null,null,null,null,{"$f":" Time!E$23","v":"Model period ending"},null,null,{"$f":" Check!$H$9","v":0},"Error chks",null,null,null,{"$f":" Time!M$23","v":"2017-03-31"},{"$f":" Time!N$23","v":"2018-03-31"},{"$f":" Time!O$23","v":"2019-03-31"},{"$f":" Time!P$23","v":"2020-03-31"},{"$f":" Time!Q$23","v":"2021-03-31"},{"$f":" Time!R$23","v":"2022-03-31"},{"$f":" Time!S$23","v":"2023-03-31"},{"$f":" Time!T$23","v":"2024-03-31"},{"$f":" Time!U$23","v":"2025-03-31"}]
[null,null,null,null,{"$f":" Time!E$154","v":"Timeline label"},null,null,{"$f":" Track!$M$2","v":0},"Track chgs",null,null,null,{"$f":" Time!M$154","v":"RP5"},{"$f":" Time!N$154","v":"RP5 / RP6"},{"$f":" Time!O$154","v":"RP6"},{"$f":" Time!P$154","v":"RP6"},{"$f":" Time!Q$154","v":"RP6"},{"$f":" Time!R$154","v":"RP6"},{"$f":" Time!S$154","v":"RP6"},{"$f":" Time!T$154","v":"RP6"},{"$f":" Time!U$154","v":"Post RP6"}]
[null,null,null,null,{"$f":" Time!E$36","v":"Financial year ending"},null,null,{"$f":" Check!$H$37","v":0},"Alerts",null,null,null,{"$f":" Time!M$36","v":2017},{"$f":" Time!N$36","v":2018},{"$f":" Time!O$36","v":2019},{"$f":" Time!P$36","v":2020},{"$f":" Time!Q$36","v":2021},{"$f":" Time!R$36","v":2022},{"$f":" Time!S$36","v":2023},{"$f":" Time!T$36","v":2024},{"$f":" Time!U$36","v":2025}]
[null,null,null,null,{"$f":" Time!E$10","v":"Model column counter"},"Para references","Defined Term","Constant","Unit","Source","Total",null,{"$f":" Time!M$10","v":1},{"$f":" Time!N$10","v":2},{"$f":" Time!O$10","v":3},{"$f":" Time!P$10","v":4},{"$f":" Time!Q$10","v":5},{"$f":" Time!R$10","v":6},{"$f":" Time!S$10","v":7},{"$f":" Time!T$10","v":8},{"$f":" Time!U$10","v":9}]
[]
["DISTRIBUTION LICENCE"]
[]
[null,null,"3.3 RP6Tt"]
[]
[null,null,null,null,"Max regulated Distribution revenue factor - DL","3.3:",null,0.5,"factor"]
[]
[]
[null,null,"4.1 Regulatory Asset Bases"]
[]
[]
[null,null,"Table 1: Regulatory Asset Bases"]
[]
[null,null,null,null,"RAB Name",null,null,"RAB_X"]
[null,null,null,null,"Distribution RAB","Table 1",null,"RAB_DN","text"]
[null,null,null,null,"Enduring solution RAB","Table 1",null,"RAB_ES","text"]
[null,null,null,null,"Metering RAB","Table 1",null,"RAB_MTRN","text"]
[null,null,null,null,"Rathlin RAB","Table 1",null,"RAB_RT","text"]
[null,null,null,null,"FEMO RAB","Table 1",null,"RAB_FE","text"]
[null,null,null,null,"NI2007 RAB","Table 1",null,"RAB_NI","text"]
[null,null,null,null,"5 year D. RAB","Table 1",null,"RAB_D5Y","text"]
[null,null,null,null,"5 year Market Operations RAB","Table 1",null,"RAB_MO5Y","text"]
[]
[]
[null,null,"Table 2: Opening value of existing assets"]
[]
[null,null,null,null,"RAB_X"]
[null,null,null,null,{"$f":" 'Import Base 2016'!E$38","v":"RAB_DN - base year 2016"},{"$f":" 'Import Base 2016'!F$38","v":"Table 2"},{"$f":" 'Import Base 2016'!G$38","v":"OE_2016_DN2018"},{"$f":" 'Import Base 2016'!H$38","v":995.77861772301412},{"$f":" 'Import Base 2016'!I$38","v":"GBP m"},"[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!A$35"]
[null,null,null,null,{"$f":" 'Import Base 2016'!E$39","v":"RAB_ES - base year 2016"},{"$f":" 'Import Base 2016'!F$39","v":"Table 2"},{"$f":" 'Import Base 2016'!G$39","v":"OE_2016_ES2018"},{"$f":" 'Import Base 2016'!H$39","v":15.017422935829345},{"$f":" 'Import Base 2016'!I$39","v":"GBP m"},"[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!A$65"]
[null,null,null,null,{"$f":" 'Import Base 2016'!E$40","v":"RAB_MTRN - base year 2016"},{"$f":" 'Import Base 2016'!F$40","v":"Table 2"},{"$f":" 'Import Base 2016'!G$40","v":"OE_2016_MTRN2018"},{"$f":" 'Import Base 2016'!H$40","v":42.36853561870057},{"$f":" 'Import Base 2016'!I$40","v":"GBP m"},"[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!A$95"]
[null,null,null,null,{"$f":" 'Import Base 2016'!E$41","v":"RAB_RT - base year 2016"},{"$f":" 'Import Base 2016'!F$41","v":"Table 2"},{"$f":" 'Import Base 2016'!G$41","v":"OE_2016_RT2018"},{"$f":" 'Import Base 2016'!H$41","v":3.845860498869262},{"$f":" 'Import Base 2016'!I$41","v":"GBP m"},"[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!A$147"]
[null,null,null,null,{"$f":" 'Import Base 2016'!E$42","v":"RAB_FE - base year 2016"},{"$f":" 'Import Base 2016'!F$42","v":"Table 2"},{"$f":" 'Import Base 2016'!G$42","v":"OE_2016_FE2018"},{"$f":" 'Import Base 2016'!H$42","v":-6.2712591705853347E-4},{"$f":" 'Import Base 2016'!I$42","v":"GBP m"},"[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!A$177"]
[null,null,null,null,{"$f":" 'Import Base 2016'!E$43","v":"RAB_NI - base year 2016"},{"$f":" 'Import Base 2016'!F$43","v":"Table 2"},{"$f":" 'Import Base 2016'!G$43","v":"OE_2016_NI2018"},{"$f":" 'Import Base 2016'!H$43","v":-9.4909861010479557E-4},{"$f":" 'Import Base 2016'!I$43","v":"GBP m"},"[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!A$207"]
[null,null,null,null,{"$f":" 'Import Base 2016'!E$44","v":"RAB_D5Y - base year 2016"},{"$f":" 'Import Base 2016'!F$44","v":"Table 2"},{"$f":" 'Import Base 2016'!G$44","v":"OE_2016_D5Y2018"},{"$f":" 'Import Base 2016'!H$44","v":24.136575793815378},{"$f":" 'Import Base 2016'!I$44","v":"GBP m"},"[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!A$237"]
[null,null,null,null,{"$f":" 'Import Base 2016'!E$45","v":"RAB_MO5Y - base year 2016"},{"$f":" 'Import Base 2016'!F$45","v":"Table 2"},{"$f":" 'Import Base 2016'!G$45","v":"OE_2016_MO5Y2018"},{"$f":" 'Import Base 2016'!H$45","v":0},{"$f":" 'Import Base 2016'!I$45","v":"GBP m"}]
[]
[null,null,{"$f":" \"Table 3: Fixed depreciation amount - FDEP_\" & BASE_YEAR &\"_X2018\"","v":"Table 3: Fixed depreciation amount - FDEP_2016_X2018"}]
[]
[null,null,null,null,{"$f":" \"Fixed dep. - base yr \" & BASE_YEAR & \" calc. - RAB_DN\"","v":"Fixed dep. - base yr 2016 calc. - RAB_DN"},"Table 3","FDEP_DNt",null,"GBP m",null,{"$f":" SUM(M44:U44)","v":303.19053181144432},null,{"$f":" 'DL - C4 A'!M$1353","v":0},{"$f":" 'DL - C4 A'!N$1353","v":25.367440482625256},{"$f":" 'DL - C4 A'!O$1353","v":49.367034401209217},{"$f":" 'DL - C4 A'!P$1353","v":48.02285028260426},{"$f":" 'DL - C4 A'!Q$1353","v":46.536477103443318},{"$f":" 'DL - C4 A'!R$1353","v":45.526184748097073},{"$f":" 'DL - C4 A'!S$1353","v":44.682274805217908},{"$f":" 'DL - C4 A'!T$1353","v":43.688269988247256},{"$f":" 'DL - C4 A'!U$1353","v":0}]
[null,null,null,null,{"$f":" \"Fixed dep. - base yr \" & BASE_YEAR & \" calc. - RAB_ES\"","v":"Fixed dep. - base yr 2016 calc. - RAB_ES"},"Table 3","FDEP_ESt",null,"GBP m",null,15.020147027665834,null,{"$f":" 'DL - C4 A'!M$1537","v":0},{"$f":" 'DL - C4 A'!N$1537","v":1.6294386901507774},{"$f":" 'DL - C4 A'!O$1537","v":3.2588773803015547},{"$f":" 'DL - C4 A'!P$1537","v":3.2588773803015547},{"$f":" 'DL - C4 A'!Q$1537","v":3.2588773803015547},{"$f":" 'DL - C4 A'!R$1537","v":3.2588773803015538},{"$f":" 'DL - C4 A'!S$1537","v":0.35519881630883887},{"$f":" 'DL - C4 A'!T$1537","v":0},{"$f":" 'DL - C4 A'!U$1537","v":0}]
[null,null,null,null,{"$f":" \"Fixed dep. - base yr \" & BASE_YEAR & \" calc. - RAB_MTRN\"","v":"Fixed dep. - base yr 2016 calc. - RAB_MTRN"},"Table 3","FDEP_MTRNt",null,"GBP m",null,24.149046206563419,null,{"$f":" 'DL - C4 A'!M$1747","v":0},{"$f":" 'DL - C4 A'!N$1747","v":2.3720821740307803},{"$f":" 'DL - C4 A'!O$1747","v":4.3101322752995275},{"$f":" 'DL - C4 A'!P$1747","v":3.5281954634277652},{"$f":" 'DL - C4 A'!Q$1747","v":3.5281954634277652},{"$f":" 'DL - C4 A'!R$1747","v":3.5852498137508855},{"$f":" 'DL - C4 A'!S$1747","v":3.5203829558726616},{"$f":" 'DL - C4 A'!T$1747","v":3.3048080607540298},{"$f":" 'DL - C4 A'!U$1747","v":0}]
[null,null,null,null,{"$f":" \"Fixed dep. - base yr \" & BASE_YEAR & \" calc. - RAB_RT\"","v":"Fixed dep. - base yr 2016 calc. - RAB_RT"},"Table 3","FDEP_RTt",null,"GBP m",null,1.073138086258719,null,{"$f":" 'DL - C4 A'!M$1931","v":0},{"$f":" 'DL - C4 A'!N$1931","v":8.254908355836299E-2},{"$f":" 'DL - C4 A'!O$1931","v":0.16509816711672598},{"$f":" 'DL - C4 A'!P$1931","v":0.16509816711672598},{"$f":" 'DL - C4 A'!Q$1931","v":0.16509816711672598},{"$f":" 'DL - C4 A'!R$1931","v":0.16509816711672598},{"$f":" 'DL - C4 A'!S$1931","v":0.16509816711672598},{"$f":" 'DL - C4 A'!T$1931","v":0.16509816711672598},{"$f":" 'DL - C4 A'!U$1931","v":0}]
[null,null,null,null,{"$f":" \"Fixed dep. - base yr \" & BASE_YEAR & \" calc. - RAB_FE\"","v":"Fixed dep. - base yr 2016 calc. - RAB_FE"},"Table 3","FDEP_FEt",null,"GBP m",null,1.1102230246251565E-15,null,{"$f":" 'DL - C4 A'!M$2115","v":0},{"$f":" 'DL - C4 A'!N$2115","v":1.1102230246251565E-15},{"$f":" 'DL - C4 A'!O$2115","v":0},{"$f":" 'DL - C4 A'!P$2115","v":0},{"$f":" 'DL - C4 A'!Q$2115","v":0},{"$f":" 'DL - C4 A'!R$2115","v":0},{"$f":" 'DL - C4 A'!S$2115","v":0},{"$f":" 'DL - C4 A'!T$2115","v":0},{"$f":" 'DL - C4 A'!U$2115","v":0}]
[null,null,null,null,{"$f":" \"Fixed dep. - base yr \" & BASE_YEAR & \" calc. - RAB_NI\"","v":"Fixed dep. - base yr 2016 calc. - RAB_NI"},"Table 3","FDEP_NIt",null,"GBP m",null,0,null,{"$f":" 'DL - C4 A'!M$2299","v":0},{"$f":" 'DL - C4 A'!N$2299","v":0},{"$f":" 'DL - C4 A'!O$2299","v":0},{"$f":" 'DL - C4 A'!P$2299","v":0},{"$f":" 'DL - C4 A'!Q$2299","v":0},{"$f":" 'DL - C4 A'!R$2299","v":0},{"$f":" 'DL - C4 A'!S$2299","v":0},{"$f":" 'DL - C4 A'!T$2299","v":0},{"$f":" 'DL - C4 A'!U$2299","v":0}]
[null,null,null,null,{"$f":" \"Fixed dep. - base yr \" & BASE_YEAR & \" calc. - RAB_D5Y\"","v":"Fixed dep. - base yr 2016 calc. - RAB_D5Y"},"Table 3","FDEP_D5Yt",null,"GBP m",null,24.135091879190192,null,{"$f":" 'DL - C4 A'!M$2483","v":0},{"$f":" 'DL - C4 A'!N$2483","v":4.3820776642650197},{"$f":" 'DL - C4 A'!O$2483","v":7.1197623874498541},{"$f":" 'DL - C4 A'!P$2483","v":5.5302859834583105},{"$f":" 'DL - C4 A'!Q$2483","v":4.0276604943076171},{"$f":" 'DL - C4 A'!R$2483","v":2.3432460464338583},{"$f":" 'DL - C4 A'!S$2483","v":0.73205930327552959},{"$f":" 'DL - C4 A'!T$2483","v":0},{"$f":" 'DL - C4 A'!U$2483","v":0}]
[null,null,null,null,{"$f":" \"Fixed dep. - base yr \" & BASE_YEAR & \" calc. - RAB_MO5Y\"","v":"Fixed dep. - base yr 2016 calc. - RAB_MO5Y"},"Table 3","FDEP_MO5Yt",null,"GBP m",null,0,null,{"$f":" 'DL - C4 A'!M$2667","v":0},{"$f":" 'DL - C4 A'!N$2667","v":0},{"$f":" 'DL - C4 A'!O$2667","v":0},{"$f":" 'DL - C4 A'!P$2667","v":0},{"$f":" 'DL - C4 A'!Q$2667","v":0},{"$f":" 'DL - C4 A'!R$2667","v":0},{"$f":" 'DL - C4 A'!S$2667","v":0},{"$f":" 'DL - C4 A'!T$2667","v":0},{"$f":" 'DL - C4 A'!U$2667","v":0}]
[]
[null,null,null,null,{"$f":" \"Fixed dep. - base yr \" & BASE_YEAR & \" adj. - RAB_DN\"","v":"Fixed dep. - base yr 2016 adj. - RAB_DN"},"Table 3","FDEP_2016_DNt",null,"GBP m","[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!A$36",{"$f":" SUM(M53:U53)","v":0}]
[null,null,null,null,{"$f":" \"Fixed dep. - base yr \" & BASE_YEAR & \" adj. - RAB_ES\"","v":"Fixed dep. - base yr 2016 adj. - RAB_ES"},"Table 3","FDEP_2016_ESt",null,"GBP m","[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!A$66",0]
[null,null,null,null,{"$f":" \"Fixed dep. - base yr \" & BASE_YEAR & \" adj. - RAB_MTRN\"","v":"Fixed dep. - base yr 2016 adj. - RAB_MTRN"},"Table 3","FDEP_2016_MTRNt",null,"GBP m","[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!A$96",0]
[null,null,null,null,{"$f":" \"Fixed dep. - base yr \" & BASE_YEAR & \" adj. - RAB_RT\"","v":"Fixed dep. - base yr 2016 adj. - RAB_RT"},"Table 3","FDEP_2016_RTt",null,"GBP m","[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!A$148",0]
[null,null,null,null,{"$f":" \"Fixed dep. - base yr \" & BASE_YEAR & \" adj. - RAB_FE\"","v":"Fixed dep. - base yr 2016 adj. - RAB_FE"},"Table 3","FDEP_2016_FEt",null,"GBP m","[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!A$178",0]
[null,null,null,null,{"$f":" \"Fixed dep. - base yr \" & BASE_YEAR & \" adj. - RAB_NI\"","v":"Fixed dep. - base yr 2016 adj. - RAB_NI"},"Table 3","FDEP_2016_NIt",null,"GBP m","[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!A$208",0]
[null,null,null,null,{"$f":" \"Fixed dep. - base yr \" & BASE_YEAR & \" adj. - RAB_D5Y\"","v":"Fixed dep. - base yr 2016 adj. - RAB_D5Y"},"Table 3","FDEP_2016_D5Yt",null,"GBP m","[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!A$238",0]
[null,null,null,null,{"$f":" \"Fixed dep. - base yr \" & BASE_YEAR & \" adj. - RAB_MO5Y\"","v":"Fixed dep. - base yr 2016 adj. - RAB_MO5Y"},"Table 3","FDEP_2016_MO5Yt",null,"GBP m",null,0]
[]
[null,null,null,null,{"$f":" \"Fixed depreciation - base year \" & BASE_YEAR & \" - RAB_DN\"","v":"Fixed depreciation - base year 2016 - RAB_DN"},"Table 3","FDEP_2016_DNt",null,"GBP m",null,{"$f":" SUM(M62:U62)","v":303.19053181144432},null,{"$f":" IF( ISBLANK(M53), M44,M53)","v":0},25.367440482625256,49.367034401209217,48.02285028260426,46.536477103443318,45.526184748097073,44.682274805217908,43.688269988247256,0]
[null,null,null,null,{"$f":" \"Fixed depreciation - base year \" & BASE_YEAR & \" - RAB_ES\"","v":"Fixed depreciation - base year 2016 - RAB_ES"},"Table 3","FDEP_2016_ESt",null,"GBP m",null,{"$f":" SUM(M63:U63)","v":15.020147027665834},null,0,1.6294386901507774,3.2588773803015547,3.2588773803015547,3.2588773803015547,3.2588773803015538,0.35519881630883887,0,0]
[null,null,null,null,{"$f":" \"Fixed depreciation - base year \" & BASE_YEAR & \" - RAB_MTRN\"","v":"Fixed depreciation - base year 2016 - RAB_MTRN"},"Table 3","FDEP_2016_MTRNt",null,"GBP m",null,24.149046206563419,null,0,2.3720821740307803,4.3101322752995275,3.5281954634277652,3.5281954634277652,3.5852498137508855,3.5203829558726616,3.3048080607540298,0]
[null,null,null,null,{"$f":" \"Fixed depreciation - base year \" & BASE_YEAR & \" - RAB_RT\"","v":"Fixed depreciation - base year 2016 - RAB_RT"},"Table 3","FDEP_2016_RTt",null,"GBP m",null,1.073138086258719,null,0,8.254908355836299E-2,0.16509816711672598,0.16509816711672598,0.16509816711672598,0.16509816711672598,0.16509816711672598,0.16509816711672598,0]
[null,null,null,null,{"$f":" \"Fixed depreciation - base year \" & BASE_YEAR & \" - RAB_FE\"","v":"Fixed depreciation - base year 2016 - RAB_FE"},"Table 3","FDEP_2016_FEt",null,"GBP m",null,1.1102230246251565E-15,null,0,1.1102230246251565E-15,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Fixed depreciation - base year \" & BASE_YEAR & \" - RAB_NI\"","v":"Fixed depreciation - base year 2016 - RAB_NI"},"Table 3","FDEP_2016_NIt",null,"GBP m",null,0,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Fixed depreciation - base year \" & BASE_YEAR & \" - RAB_D5Y\"","v":"Fixed depreciation - base year 2016 - RAB_D5Y"},"Table 3","FDEP_2016_D5Yt",null,"GBP m",null,24.135091879190192,null,0,4.3820776642650197,7.1197623874498541,5.5302859834583105,4.0276604943076171,2.3432460464338583,0.73205930327552959,0,0]
[null,null,null,null,{"$f":" \"Fixed depreciation - base year \" & BASE_YEAR & \" - RAB_MO5Y\"","v":"Fixed depreciation - base year 2016 - RAB_MO5Y"},"Table 3","FDEP_2016_MO5Yt",null,"GBP m",null,0,null,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"4.13: Opening values of additional assets - OADD_X2018"]
[]
[null,null,null,null,"RAB_X"]
[null,null,null,null,"Opening additional assets - RAB_DN","4.13a:","OADD_DN2018",0,"GBP m"]
[null,null,null,null,"Opening additional assets - RAB_ES","4.13a:","OADD_ES2018",0,"GBP m"]
[null,null,null,null,"Opening additional assets - RAB_MTRN","4.13a:","OADD_MTRN2018",0,"GBP m"]
[null,null,null,null,"Opening additional assets - RAB_RT","4.13a:","OADD_RT2018",0,"GBP m"]
[null,null,null,null,"Opening additional assets - RAB_FE","4.13a:","OADD_FE2018",0,"GBP m"]
[null,null,null,null,"Opening additional assets - RAB_NI","4.13a:","OADD_NI2018",0,"GBP m"]
[null,null,null,null,"Opening additional assets - RAB_D5Y","4.13a:","OADD_D5Y2018",0,"GBP m"]
[null,null,null,null,"Opening additional assets - RAB_MO5Y","4.13a:","OADD_MO5Y2018",0,"GBP m"]
[]
[]
[null,null,"Table 4: Capex lagacy Dt items - CLD_Xt"]
[]
[null,null,null,null,"RAB_X"]
[null,null,null,null,"33kV reinforcement - DL","Table 4",null,0,"GBP m"]
[null,null,null,null,"Enduring solution project - DL","Table 4",null,0,"GBP m"]
[null,null,null,null,"Legacy Dt maximum RP6 spend amount - DL","Table 4",null,{"$f":"SUM(H88:H89)","v":0},"GBP m"]
[]
[]
[null,null,"4.27 DEPADD_DNt"]
[]
[null,null,null,null,"Additional depreciation factor - DL","4.27a:",null,0.5,"factor"]
[]
[]
[null,null,"Table 5: Depreciation rate"]
[]
[null,null,null,null,"RAB_X"]
[null,null,null,null,"Depreciation rate - RAB_DN","Table 5","DEPR_DN",0.03,"%","[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!A23"]
[null,null,null,null,"Depreciation rate - RAB_ES","Table 5","DEPR_ES",0.1,"%","[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!A24"]
[null,null,null,null,"Depreciation rate - RAB_MTRN","Table 5","DEPR_MTRN",6.6666699999999995E-2,"%","[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!A25"]
[null,null,null,null,"Depreciation rate - RAB_RT","Table 5","DEPR_RT",0.03,"%","[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!A26"]
[null,null,null,null,"Depreciation rate - RAB_FE","Table 5","DEPR_FE",0.2,"%","[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!A27"]
[null,null,null,null,"Depreciation rate - RAB_NI","Table 5","DEPR_NI",0.2,"%","[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!A28"]
[null,null,null,null,"Depreciation rate - RAB_D5Y","Table 5","DEPR_D5Y",0.2,"%","[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!A29"]
[null,null,null,null,"Depreciation rate - RAB_MO5Y","Table 5","DEPR_MO5Y",0.2,"%"]
[]
[]
[null,null,"4.32 CI_DNt"]
[]
[null,null,null,null,"Capex incentive licensee share % - DL","4.32:",null,0.5,"%","[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!$A$18"]
[]
[]
[null,null,"Table 6: Allowed capex - AC_Xt"]
[]
[null,null,null,null,{"$f":" \"Allowed capex - Base year \" & BASE_YEAR &\" - RAB_DN\"","v":"Allowed capex - Base year 2016 - RAB_DN"},"Table 6","AC_2016_DNt",null,"GBP m","As per client file received on 16 Jan 2017",{"$f":" SUM(M118:U118)","v":429.82143447023873},null,0,33.200149894064161,65.836561242927118,65.277608837974654,64.723401938940256,67.499351896366107,66.926282398765963,66.358078261200447,0]
[null,null,null,null,{"$f":" \"Allowed capex - Base year \" & BASE_YEAR &\" - RAB_ES\"","v":"Allowed capex - Base year 2016 - RAB_ES"},"Table 6","AC_2016_ESt",null,"GBP m","As per client file received on 16 Jan 2017",0,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Allowed capex - Base year 2016 - RAB_RT","Table 6","AC_2016_RTt",null,"GBP m","As per client file received on 16 Jan 2017",0,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Allowed capex - Base year 2016 - RAB_FE","Table 6","AC_2016_FEt",null,"GBP m","As per client file received on 16 Jan 2017",0,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Allowed capex - Base year 2016 - RAB_NI","Table 6","AC_2016_Nit",null,"GBP m","As per client file received on 16 Jan 2017",0,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Allowed capex - Base year 2016 - RAB_D5Y","Table 6","AC_2016_D5Yt",null,"GBP m","As per client file received on 16 Jan 2017",56.004231887646633,null,0,8.4513857866595163,11.069271679787349,9.0156325902183578,7.070619851793416,6.4827928312254688,5.9408880364409526,7.9736411115215722,0]
[null,null,null,null,{"$f":" \"Allowed capex - Base year \" & BASE_YEAR &\" - RAB_MO5Y\"","v":"Allowed capex - Base year 2016 - RAB_MO5Y"},"Table 6","AC_2016_MO5Yt",null,"GBP m","As per client file received on 16 Jan 2017",0,null,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"4.32 Allowed capex for injurious affection claims"]
[]
[null,null,null,null,"Allowed capex for injurious affection claims - DN","4.32:","ACIA_2016_DNt",null,"GBP m","[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!$A$45",{"$f":" SUM(M129:U129)","v":0},null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Allowed capex for injurious affection claims - ES","4.32:","ACIA_2016_ESt",null,"GBP m","[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!$A$75",0,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Allowed capex for injurious affection claims - MTRN","4.32:","ACIA_2016_MTRNt",null,"GBP m",null,0,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Allowed capex for injurious affection claims - RT","4.32:","ACIA_2016_RTt",null,"GBP m","[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!$A$157",0,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Allowed capex for injurious affection claims - FE","4.32:","ACIA_2016_FEt",null,"GBP m","[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!$A$187",0,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Allowed capex for injurious affection claims - NI","4.32:","ACIA_2016_NIt",null,"GBP m","[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!A$217",0,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Allowed capex for injurious affection claims - D5Y","4.32:","ACIA_2016_D5Yt",null,"GBP m","[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!A$247",0,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Allowed capex for injurious affection claims - MO5Y","4.32:","ACIA_2016_MO5Yt",null,"GBP m",null,0,null,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"4.35 Allowed capex"]
[]
[null,null,null,null,"Allowed capex for enduring solution system - DN",null,"ACES_2016_DNt",null,"GBP m","[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!$A$47",{"$f":" SUM(M141:U141)","v":0},null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Allowed capex for enduring solutions system - ES",null,"ACES_2016_ESt",null,"GBP m","[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!$A$77",0,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Allowed capex for enduring solution system - MTRN",null,"ACES_2016_MTRNt",null,"GBP m",null,0,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Allowed capex for enduring solutions system - RT",null,"ACES_2016_RTt",null,"GBP m","[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!$A$159",0,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Allowed capex for enduring solutions system - FE",null,"ACES_2016_FEt",null,"GBP m","[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!$A$189",0,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Allowed capex for enduring solutions system - NI",null,"ACES_2016_NIt",null,"GBP m","[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!A$219",0,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Allowed capex for enduring solutions system - D5Y",null,"ACES_2016_D5Yt",null,"GBP m","[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!A$249",0,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Allowed capex for enduring solutions system - MO5Y",null,"ACES_2016_MO5Yt",null,"GBP m",null,0,null,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"4.45 Allowed capex for changes of law"]
[]
[null,null,null,null,"Allowed capex for changes of law - DN","4.45:","ACCOL_2016_DNt",null,"GBP m","[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!$A$46",{"$f":" SUM(M153:U153)","v":0},null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Allowed capex for changes of law - ES","4.45:","ACCOL_2016_ESt",null,"GBP m","[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!$A$76",0,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Allowed capex for changes of law - MTRN","4.45:","ACCOL_2016_MTRNt",null,"GBP m",null,0,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Allowed capex for changes of law - RT","4.45:","ACCOL_2016_RTt",null,"GBP m","[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!$A$158",0,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Allowed capex for changes of law - FE","4.45:","ACCOL_2016_FEt",null,"GBP m","[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!$A$188",0,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Allowed capex for changes of law - NI","4.45:","ACCOL_2016_NIt",null,"GBP m","[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!A$218",0,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Allowed capex for changes of law - D5Y","4.45:","ACCOL_2016_D5Yt",null,"GBP m","[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!A$248",0,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Allowed capex for changes of law - MO5Y","4.45:","ACCOL_2016_MO5Yt",null,"GBP m",null,0,null,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Table 7: First metering fixed allowance - FMFAt"]
[]
[null,null,null,null,"First metering fixed allowance - FMFA_2016t - DL","Table 7","FMFA_2016t",null,"GBP m","[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!$A$106",{"$f":" SUM(M165:U165)","v":5.7447122297095774},null,0,0.45418406985880427,0.90065609421140602,0.8930095239715512,0.88542787311303273,0.87791059047030306,0.87045712955721022,0.86306694852726951,0]
[]
[]
[null,null,"Table 8: First metering fixed allowance - FMFAt"]
[]
[null,null,null,null,"Second metering fixed allowance - SMFA_2016t - DL","Table 8","SMFA_2016t",null,"GBP m","[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!$A$107",{"$f":" SUM(M170:U170)","v":8.4012522140425574},null,0,0.66421341398976252,1.3171484842099788,1.3059658935790359,1.2948782431425501,1.2838847268582698,1.272984545527243,1.2621769067357169,0]
[]
[]
[null,null,"Table 9: Metering allowance unit cost- MVAt"]
[]
[null,null,null,"Meter installs/changes"]
[null,null,null,null,"SOSA unit","Table 9","MAU_2016_Ct",null,"GBP / meter","[RP5  RP6 Inputs Template Version 1 Source doc 12.01.17.xlsx]RP6 Distribution Inputs '!A128",null,null,0,20.753073810911001,20.576880214256366,20.402182501237327,20.228967971801826,20.057224033721226,19.886938201674933,19.718098096342715,0]
[null,null,null,null,"Keypad other unit","Table 9","MAU_2016_Ct",null,"GBP / meter","[RP5  RP6 Inputs Template Version 1 Source doc 12.01.17.xlsx]RP6 Distribution Inputs '!A129",null,null,0,72.414562620165995,71.799762983520793,71.190182995790693,70.585778342156431,69.986505084031521,69.392319655868107,68.803178861989778,0]
[null,null,null,null,"Commercial unit","Table 9","MAU_2016_Ct",null,"GBP / meter","[RP5  RP6 Inputs Template Version 1 Source doc 12.01.17.xlsx]RP6 Distribution Inputs '!A130",null,null,0,135.214484696954,134.06651372187685,132.92828902037812,131.79972784659512,130.68074815717753,129.5712686053231,128.47120853486391,0]
[]
[null,null,null,"Meter recertification"]
[null,null,null,null,"Recertification unit","Table 9","MAU_2016_Ct",null,"GBP / meter","[RP5  RP6 Inputs Template Version 1 Source doc 12.01.17.xlsx]RP6 Distribution Inputs '!A133",null,null,0,31.439284721598003,31.172365194311634,30.907711813811929,30.645305340512667,30.385126698171714,30.127156972504235,29.871377409807675,0]
[null,null,null,null,"Keypad recertification unit","Table 9","MAU_2016_Ct",null,"GBP / meter","[RP5  RP6 Inputs Template Version 1 Source doc 12.01.17.xlsx]RP6 Distribution Inputs '!A134",null,null,0,83.729952462117012,83.019085165713634,82.314253132656717,81.615405123560464,80.922490334061436,80.235458391125263,79.554259349384608,0]
[null,null,null,null,"Commercial recertification unit","Table 9","MAU_2016_Ct",null,"GBP / meter","[RP5  RP6 Inputs Template Version 1 Source doc 12.01.17.xlsx]RP6 Distribution Inputs '!A135",null,null,0,265.43486162700003,263.18131965178679,260.94691024794309,258.73147097993808,256.5348407913184,254.35685999300011,252.19737025165955,0]
[null,null,null,null,"Commercial other - 110/33kv bulk supply point and sub-station metering","Table 9","MAU_2016_Ct",null,"GBP / meter","[RP5  RP6 Inputs Template Version 1 Source doc 12.01.17.xlsx]RP6 Distribution Inputs '!A136",null,null,0,2677.9428261923999,2655.2070915980266,2632.664383390359,2610.3130627753753,2588.1515048724123,2566.1780985960454,2544.3912465389653,0]
[null,null,null,null,"Commercial other - power stations >100mw metering","Table 9","MAU_2016_Ct",null,"GBP / meter","[RP5  RP6 Inputs Template Version 1 Source doc 12.01.17.xlsx]RP6 Distribution Inputs '!A137",null,null,0,13107.5667039733,12996.283462656567,12885.945016058613,12776.543342872275,12668.07048989129,12560.518571432112,12453.879768760655,0]
[null,null,null,null,"Commercial other - generator metering <100mw and >1mw","Table 9","MAU_2016_Ct",null,"GBP / meter","[RP5  RP6 Inputs Template Version 1 Source doc 12.01.17.xlsx]RP6 Distribution Inputs '!A138",null,null,0,2977.7859106229002,2952.5045082417118,2927.4377449667395,2902.583798511972,2877.9408620626054,2853.5071441436939,2829.2808684899137,0]
[null,null,null,null,"Commercial other - hv demand customer metering >1mw","Table 9","MAU_2016_Ct",null,"GBP / meter","[RP5  RP6 Inputs Template Version 1 Source doc 12.01.17.xlsx]RP6 Distribution Inputs '!A139",null,null,0,988.0075405005,979.61935648165081,971.30238814512154,963.05603086976953,954.87968516768512,946.77275664061153,938.73465593673268,0]
[null,null,null,null,"Commercial other - hv demand customer metering >1mw","Table 9","MAU_2016_Ct",null,"GBP / meter","[RP5  RP6 Inputs Template Version 1 Source doc 12.01.17.xlsx]RP6 Distribution Inputs '!A140",null,null,0,472.8672905281,468.85264723151647,464.87208825652084,460.92532422722303,457.01206822453389,453.13203576530759,449.28494478166016,0]
[null,null,null,null,"Commercial other - teleswitch/telemeter replacement programme","Table 9","MAU_2016_Ct",null,"GBP / meter","[RP5  RP6 Inputs Template Version 1 Source doc 12.01.17.xlsx]RP6 Distribution Inputs '!A141",null,null,0,54.070064405500005,53.611009558697305,53.155852087543963,52.704558903320716,52.257097198231527,51.813434443018544,51.37353838459731,0]
[null,null,null,null,"Commercial other - northern ireland customer load profiles","Table 9","MAU_2016_Ct",null,"GBP / meter","[RP5  RP6 Inputs Template Version 1 Source doc 12.01.17.xlsx]RP6 Distribution Inputs '!A142",null,null,0,120.92032585230001,119.89371228581398,118.87581466850742,117.86655900197179,116.86587191604505,115.87368066347783,114.8899131146449,0]
[]
[null,null,null,"RPU keypads"]
[null,null,null,null,"RPU KEYPADS (METER REPLACEMENT FOR THEFT)","Table 9","MAU_2016_Ct",null,"GBP / meter","[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!$A$127",null,null,0,115.02177337170001,114.04523851577427,113.07699444077534,112.11697075797316,111.16509767623798,110.22130599696672,109.28552710905247,0]
[]
[]
[]
[null,null,"Table 10: Real price effect & productivity factor - RPEPFt"]
[]
[null,null,null,null,"Real price effect & productivity factor - DL","Table 10","RPEPFt",null,"factor","[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!$A$129",null,null,0,1,1,1,1,1,1,1,0]
[]
[]
[null,null,"5.1 Return amount - VWACCt"]
[]
[null,null,null,null,"Return amount factor - DL","5.1:",null,2,"factor","[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!$A$263"]
[]
[null,null,null,null,"WACC before applying r/SQRT(1+r) - DL","5.1:","VWACCt",3.1800000000000002E-2,"%","[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!$A$264"]
[]
[]
[null,null,"Table 11: Opex legacy Dt amount - Distribution owner business - 2016 price - OLDt"]
[]
[null,null,null,null,"Network management system - DL","Table 11",null,0,"GBP m"]
[null,null,null,null,"Smart grid trial - DL","Table 11",null,0,"GBP m"]
[null,null,null,null,"Market opening legacy systems cost - DL","Table 11",null,0,"GBP m"]
[null,null,null,null,"Enduring solution – transitional costs - DL","Table 11",null,0,"GBP m"]
[null,null,null,null,"Enduring solution project - DL","Table 11",null,0,"GBP m"]
[null,null,null,null,{"$f":" \"Legacy Dt maximum \" & ACTIVE_CASE & \" spend amount - DL\"","v":"Legacy Dt maximum RP6 spend amount - DL"},"Table 11",null,{"$f":"SUM(H211:H215)","v":0},"GBP m"]
[]
[]
[null,null,"6.13 OIt"]
[]
[null,null,null,null,"Opex incentive licensee share % - DL","6.13:",null,0.5,"%"]
[]
[]
[null,null,{"$f":" \"Table 12: Allowed opex amount - AO_\" & BASE_YEAR & \"t\"","v":"Table 12: Allowed opex amount - AO_2016t"}]
[]
[null,null,null,null,{"$f":" \"Allowed opex - base year \" & BASE_YEAR & \" - DL\"","v":"Allowed opex - base year 2016 - DL"},"Table 12","AO_2016t",null,"GBP m","As per client file \"RP6 07y copy Naoimh\" received on 16 Jan 2017",{"$f":" SUM(M226:U226)","v":369.17620095853442},null,0,29.296281678609926,57.902999581236934,57.368376107958504,56.872389015764334,56.37686780367239,55.912023819435092,55.447262951857219,0]
[]
[]
[null,null,{"$f":" \"Table 13: Pension deficit amount - P_\" & 2016 & \"t\"","v":"Table 13: Pension deficit amount - P_2016t"}]
[]
[null,null,null,null,"Historic deficit repair - DL","Table 13",null,null,"GBP m","[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!$A$291",{"$f":" SUM(M231:U231)","v":87.697187772479992},null,0,6.7228180905599988,13.46755348224,13.476358106639999,13.464031632479999,13.478119031519999,13.497489205199999,13.590818223840001,0]
[null,null,null,null,"ERDC disallowance - DL","Table 13",null,null,"GBP m","[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!$A$292",{"$f":" SUM(M232:U232)","v":-23.368759999999998},null,0,-1.7562799999999998,-3.5945600000000004,-3.5969099999999998,-3.59362,-3.5973799999999998,-3.6025499999999999,-3.6274600000000001,0]
[null,null,null,null,{"$f":" \"Pension deficit amount - P_\" & BASE_YEAR & \"t - DL\"","v":"Pension deficit amount - P_2016t - DL"},"Table 13","P_2016t",null,"GBP m",null,{"$f":" SUM(M233:U233)","v":64.328427772479998},null,{"$f":"SUM(M231:M232)","v":0},4.9665380905599985,9.8729934822399983,9.8794481066399999,9.8704116324799998,9.8807390315199992,9.8949392052,9.9633582238400002,0]
[]
[null,null,null,null,{"$f":" \"Pension deficit amount - P_\" & BASE_YEAR & \"t - DL\"","v":"Pension deficit amount - P_2016t - DL"},"Table 13","P_2016t",null,"GBP m","[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!$A$294",{"$f":" SUM(M235:U235)","v":64.328427772479998},null,0,{"$f":"'DL - C7'!N21","v":4.9665380905599985},{"$f":"'DL - C7'!O21","v":9.8729934822399983},{"$f":"'DL - C7'!P21","v":9.8794481066399999},{"$f":"'DL - C7'!Q21","v":9.8704116324799998},{"$f":"'DL - C7'!R21","v":9.8807390315199992},{"$f":"'DL - C7'!S21","v":9.8949392052},{"$f":"'DL - C7'!T21","v":9.9633582238400002},0]
[]
[]
[null,null,"8.1: Cost of the investigation amount - COIt"]
[]
[null,null,null,null,{"$f":" \"Cost of investigation - base year \" & BASE_YEAR & \" - DL\"","v":"Cost of investigation - base year 2016 - DL"},"8.1:","COI_2016t",null,"GBP m","[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!$A$299",{"$f":" SUM(M240:U240)","v":0},null,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"9.1: The tax rate - TRt"]
[]
[null,null,null,null,"Tax rate - DL","9.1:","TRt",null,"%","[Entitlement Model 28.11.16.xlsx]RP6 Transmission Inputs'!$A$193",null,null,0,0.19,0.19,0.19,0.17,0.17,0.17,0.17,0]
[]
[null,null,null,null,"Notional gearing - DL","9.1:","G",0.45,"%","[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!$A$309"]
[null,null,null,null,"Notional nominal cost of debt - DL","9.1:","NCOD",4.99E-2,"%","[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!$A$310"]
[]
[]
[null,null,"Table 14: Opening tax capital allowance values"]
[]
[null,null,null,null,{"$f":" Import!E$186","v":"General pool - balance - base year 2018 - RP5 end pd. BEG balance - DL"},{"$f":" Import!F$186","v":"Table 14"},{"$f":" Import!G$186","v":0},{"$f":" Import!H$186","v":52.430189508650443},{"$f":" Import!I$186","v":"GBP m"},"[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!A313"]
[null,null,null,null,{"$f":" Import!E$187","v":"Long life asset pool - balance - base year 2018 - RP5 end pd. BEG balance - DL"},{"$f":" Import!F$187","v":"Table 14"},{"$f":" Import!G$187","v":0},{"$f":" Import!H$187","v":346.20223860794533},{"$f":" Import!I$187","v":"GBP m"},"[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!A314"]
[null,null,null,null,{"$f":" Import!E$188","v":"Deferred revenue - balance - base year 2018 - RP5 end pd. BEG balance - DL"},{"$f":" Import!F$188","v":"Table 14"},{"$f":" Import!G$188","v":0},{"$f":" Import!H$188","v":198.44647476233999},{"$f":" Import!I$188","v":"GBP m"},"[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!A315"]
[]
[]
[null,null,"11.1 K factor"]
[]
[null,null,null,null,{"$f":" Import!E$193","v":"Closing K factor - receivable / (payable) - year 2018"},{"$f":" Import!F$193","v":"11.1a:"},{"$f":" Import!G$193","v":"KRP5"},{"$f":" Import!H$193","v":22.457234689468237},{"$f":" Import!I$193","v":"GBP m"},"[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!$A$328"]
[]
[null,null,null,null,"Licensee under capex efficiency incentive - DL","11.1b:","RP5CIt",null,"GBP m","[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!$A$329",{"$f":" SUM(M262:U262)","v":0},null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Actual regulated Distribution revenue recovered adjustment - DL","11.1b:",null,null,"GBP m",null,{"$f":" SUM(M263:U263)","v":0},null,0,0,0,0,0,0,0,0,0]
[]
[]
["TRANSMISSION LICENCE"]
[]
[null,null,"3.3 RP6Tt"]
[]
[null,null,null,null,"Max regulated transmission revenue factor - TL","3.3:",null,0.5,"factor"]
[]
[]
[null,null,"4.1 Regulatory Asset Bases"]
[]
[]
[null,null,"Table 1: Regulatory Asset Bases"]
[]
[null,null,null,null,"RAB Name",null,null,"RAB_X"]
[null,null,null,null,"Transmission RAB","Table 1",null,"RAB_TN","text"]
[null,null,null,null,"Renewables RAB","Table 1",null,"RAB_RN","text"]
[null,null,null,null,"Old NS interconnector RAB","Table 1",null,"RAB_NSI","text"]
[null,null,null,null,"5 year T.RAB","Table 1",null,"RAB_T5Y","text"]
[]
[]
[null,null,"Table 2: Opening value of existing assets"]
[]
[null,null,null,null,"RAB_X"]
[null,null,null,null,{"$f":" 'Import Base 2016'!E$156","v":"RAB_TN - base year 2016"},{"$f":" 'Import Base 2016'!F$156","v":"Table 2"},{"$f":" 'Import Base 2016'!G$156","v":"OE_2016_TN2018"},{"$f":" 'Import Base 2016'!H$156","v":268.3753806947048},{"$f":" 'Import Base 2016'!I$156","v":"GBP m"}]
[null,null,null,null,{"$f":" 'Import Base 2016'!E$157","v":"RAB_RN - base year 2016"},{"$f":" 'Import Base 2016'!F$157","v":"Table 2"},{"$f":" 'Import Base 2016'!G$157","v":"OE_2016_RN2018"},{"$f":" 'Import Base 2016'!H$157","v":61.068310748925811},{"$f":" 'Import Base 2016'!I$157","v":"GBP m"}]
[null,null,null,null,{"$f":" 'Import Base 2016'!E$158","v":"RAB_NSI - base year 2016"},{"$f":" 'Import Base 2016'!F$158","v":"Table 2"},{"$f":" 'Import Base 2016'!G$158","v":"OE_2016_NSI2018"},{"$f":" 'Import Base 2016'!H$158","v":0.90977709427189124},{"$f":" 'Import Base 2016'!I$158","v":"GBP m"}]
[null,null,null,null,{"$f":" 'Import Base 2016'!E$159","v":"RAB_T5Y - base year 2016"},{"$f":" 'Import Base 2016'!F$159","v":"Table 2"},{"$f":" 'Import Base 2016'!G$159","v":"OE_2016_T5Y2018"},{"$f":" 'Import Base 2016'!H$159","v":1.3369133305278582},{"$f":" 'Import Base 2016'!I$159","v":"GBP m"}]
[]
[]
[null,null,{"$f":" \"Table 3: Fixed depreciation amount - FDEP_\" & BASE_YEAR & \"_X2018\"","v":"Table 3: Fixed depreciation amount - FDEP_2016_X2018"}]
[]
[null,null,null,null,{"$f":" \"Fixed dep. - base yr \" & BASE_YEAR & \" Calc. - RAB_TN\"","v":"Fixed dep. - base yr 2016 Calc. - RAB_TN"},"Table 3","FDEP_2016_TNt",null,"GBP m",null,{"$f":" SUM(M296:U296)","v":76.265655089206845},null,{"$f":" 'TL - C4 A'!M$671","v":0},{"$f":" 'TL - C4 A'!N$671","v":6.315354095526696},{"$f":" 'TL - C4 A'!O$671","v":12.330449189190672},{"$f":" 'TL - C4 A'!P$671","v":12.035384382667631},{"$f":" 'TL - C4 A'!Q$671","v":11.709107343339616},{"$f":" 'TL - C4 A'!R$671","v":11.487335850702635},{"$f":" 'TL - C4 A'!S$671","v":11.305825863226154},{"$f":" 'TL - C4 A'!T$671","v":11.082198364553438},{"$f":" 'TL - C4 A'!U$671","v":0}]
[null,null,null,null,{"$f":" \"Fixed dep. - base yr \" & BASE_YEAR & \" Calc. - RAB_RN\"","v":"Fixed dep. - base yr 2016 Calc. - RAB_RN"},"Table 3","FDEP_2016_RNt",null,"GBP m",null,{"$f":" SUM(M297:U297)","v":13.235192670523682},null,{"$f":" 'TL - C4 A'!M$855","v":0},{"$f":" 'TL - C4 A'!N$855","v":1.0180917438864372},{"$f":" 'TL - C4 A'!O$855","v":2.0361834877728744},{"$f":" 'TL - C4 A'!P$855","v":2.0361834877728744},{"$f":" 'TL - C4 A'!Q$855","v":2.0361834877728744},{"$f":" 'TL - C4 A'!R$855","v":2.0361834877728744},{"$f":" 'TL - C4 A'!S$855","v":2.0361834877728744},{"$f":" 'TL - C4 A'!T$855","v":2.0361834877728744},{"$f":" 'TL - C4 A'!U$855","v":0}]
[null,null,null,null,{"$f":" \"Fixed dep. - base yr \" & BASE_YEAR & \" Calc. - RAB_NSI\"","v":"Fixed dep. - base yr 2016 Calc. - RAB_NSI"},"Table 3","FDEP_2016_NSIt",null,"GBP m",null,0.33773709122203077,null,{"$f":" 'TL - C4 A'!M$1039","v":0},{"$f":" 'TL - C4 A'!N$1039","v":2.5979776247848516E-2},{"$f":" 'TL - C4 A'!O$1039","v":5.1959552495697031E-2},{"$f":" 'TL - C4 A'!P$1039","v":5.1959552495697031E-2},{"$f":" 'TL - C4 A'!Q$1039","v":5.1959552495697031E-2},{"$f":" 'TL - C4 A'!R$1039","v":5.1959552495697031E-2},{"$f":" 'TL - C4 A'!S$1039","v":5.1959552495697031E-2},{"$f":" 'TL - C4 A'!T$1039","v":5.1959552495697031E-2},{"$f":" 'TL - C4 A'!U$1039","v":0}]
[null,null,null,null,{"$f":" \"Fixed dep. - base yr \" & BASE_YEAR & \" Calc. - RAB_T5Y\"","v":"Fixed dep. - base yr 2016 Calc. - RAB_T5Y"},"Table 3","FDEP_2016_T5Yt",null,"GBP m",null,1.3369113755360456,null,{"$f":" 'TL - C4 A'!M$1223","v":0},{"$f":" 'TL - C4 A'!N$1223","v":0.25708260058427651},{"$f":" 'TL - C4 A'!O$1223","v":0.42452790024293618},{"$f":" 'TL - C4 A'!P$1223","v":0.31323827212258881},{"$f":" 'TL - C4 A'!Q$1223","v":0.21232407331819117},{"$f":" 'TL - C4 A'!R$1223","v":0.10487841622715055},{"$f":" 'TL - C4 A'!S$1223","v":2.4860113040902271E-2},{"$f":" 'TL - C4 A'!T$1223","v":0},{"$f":" 'TL - C4 A'!U$1223","v":0}]
[]
[null,null,null,null,{"$f":" \"Fixed dep. - base yr \" & BASE_YEAR & \" adj. - RAB_TN\"","v":"Fixed dep. - base yr 2016 adj. - RAB_TN"},"Table 3","FDEP_2016_TNt",null,"GBP m",null,{"$f":" SUM(M301:U301)","v":0}]
[null,null,null,null,{"$f":" \"Fixed dep. - base yr \" & BASE_YEAR & \" adj. - RAB_RN\"","v":"Fixed dep. - base yr 2016 adj. - RAB_RN"},"Table 3","FDEP_2016_RNt",null,"GBP m",null,{"$f":" SUM(M302:U302)","v":0}]
[null,null,null,null,{"$f":" \"Fixed dep. - base yr \" & BASE_YEAR & \" adj. - RAB_NSI\"","v":"Fixed dep. - base yr 2016 adj. - RAB_NSI"},"Table 3","FDEP_2016_NSIt",null,"GBP m",null,0]
[null,null,null,null,{"$f":" \"Fixed dep. - base yr \" & BASE_YEAR & \" adj. - RAB_T5Y\"","v":"Fixed dep. - base yr 2016 adj. - RAB_T5Y"},"Table 3","FDEP_2016_T5Yt",null,"GBP m",null,0]
[]
[null,null,null,null,{"$f":" \"Fixed depreciation - base year \" & BASE_YEAR & \" - RAB_TN\"","v":"Fixed depreciation - base year 2016 - RAB_TN"},"Table 3","FDEP_2016_TNt",null,"GBP m",null,{"$f":" SUM(M306:U306)","v":76.265655089206845},null,{"$f":" IF( ISBLANK(M301), M296, M301)","v":0},{"$f":" IF( ISBLANK(N301), N296, N301)","v":6.315354095526696},{"$f":" IF( ISBLANK(O301), O296, O301)","v":12.330449189190672},12.035384382667631,11.709107343339616,11.487335850702635,11.305825863226154,11.082198364553438,0]
[null,null,null,null,{"$f":" \"Fixed depreciation - base year \" & BASE_YEAR & \" - RAB_RN\"","v":"Fixed depreciation - base year 2016 - RAB_RN"},"Table 3","FDEP_2016_RNt",null,"GBP m",null,{"$f":" SUM(M307:U307)","v":13.235192670523682},null,0,1.0180917438864372,2.0361834877728744,2.0361834877728744,2.0361834877728744,2.0361834877728744,2.0361834877728744,2.0361834877728744,0]
[null,null,null,null,{"$f":" \"Fixed depreciation - base year \" & BASE_YEAR & \" - RAB_NSI\"","v":"Fixed depreciation - base year 2016 - RAB_NSI"},"Table 3","FDEP_2016_NSIt",null,"GBP m",null,0.33773709122203077,null,0,2.5979776247848516E-2,5.1959552495697031E-2,5.1959552495697031E-2,5.1959552495697031E-2,5.1959552495697031E-2,5.1959552495697031E-2,5.1959552495697031E-2,0]
[null,null,null,null,{"$f":" \"Fixed depreciation - base year \" & BASE_YEAR & \" - RAB_T5Y\"","v":"Fixed depreciation - base year 2016 - RAB_T5Y"},"Table 3","FDEP_2016_T5Yt",null,"GBP m",null,1.3369113755360456,null,0,0.25708260058427651,0.42452790024293618,0.31323827212258881,0.21232407331819117,0.10487841622715055,2.4860113040902271E-2,0,0]
[]
[]
[null,null,"4.13: Opening values of additional assets - OADD_X2018"]
[]
[null,null,null,null,"RAB_X"]
[null,null,null,null,"Opening additional assets - RAB_TN","4.13a:","OADD_TN2018",0,"GBP m"]
[null,null,null,null,"Opening additional assets - RAB_RN","4.13a:","OADD_RN2018",0,"GBP m"]
[null,null,null,null,"Opening additional assets - RAB_NSI","4.13a:","OADD_NSI2018",0,"GBP m"]
[null,null,null,null,"Opening additional assets - RAB_T5Y","4.13a:","OADD_T5Y2018",0,"GBP m"]
[]
[]
[null,null,"Table 4: Capex lagacy Dt items - CLD_Xt"]
[]
[null,null,null,null,"RAB_X"]
[null,null,null,null,"Wind farm clusters - TL","Table 4",null,0,"GBP m"]
[null,null,null,null,"Medium term plan I - TL","Table 4",null,0,"GBP m"]
[null,null,null,null,"Medium term plan II - TL","Table 4",null,0,"GBP m"]
[null,null,null,null,"Legacy Dt maximum RP6 spend amount - TL","Table 4",null,{"$f":"SUM(H324:H326)","v":0},"GBP m"]
[]
[]
[null,null,"4.27 DEPADD_TNt"]
[]
[null,null,null,null,"Additional depreciation factor","4.27a:",null,0.5,"factor","[Entitlement Model 28.11.16.xlsx]Transmission D.'!$F$3"]
[]
[]
[null,null,"Table 5: Depreciation rate"]
[]
[null,null,null,null,"RAB_X"]
[null,null,null,null,"Depreciation rate - RAB_TN","Table 5","DEPR_TN",0.03,"%"]
[null,null,null,null,"Depreciation rate - RAB_RN","Table 5","DEPR_RN",0.03,"%"]
[null,null,null,null,"Depreciation rate - RAB_NSI","Table 5","DEPR_NSI",0.03,"%"]
[null,null,null,null,"Depreciation rate - RAB_T5Y","Table 5","DEPR_T5Y",0.2,"%"]
[]
[]
[null,null,"4.32 CI_TNt"]
[]
[null,null,null,null,"Capex incentive licensee share % - TL","4.32:",null,0.5,"%"]
[]
[]
[null,null,"Table 6: Allowed capex - AC_Xt"]
[]
[null,null,null,null,{"$f":" \"Allowed capex - Base year \" & BASE_YEAR & \" - RAB_TN\"","v":"Allowed capex - Base year 2016 - RAB_TN"},"Table 6","AC_2016_TNt",null,"GBP m","As per client file received on 16 Jan 2017",{"$f":" SUM(M351:U351)","v":59.696589678428481},null,0,4.719686378130457,9.3592324815602588,9.279772597791812,9.2009873284365611,9.1228709460181339,9.0454177716864397,8.9686221748048229,0]
[null,null,null,null,{"$f":" \"Allowed capex - Base year \" & BASE_YEAR & \" - RAB_RN\"","v":"Allowed capex - Base year 2016 - RAB_RN"},"Table 6","AC_2016_RNt",null,"GBP m","As per client file received on 16 Jan 2017",{"$f":" SUM(M352:U352)","v":54.599999999999994},null,0,1.3,7.95,15.9,14.45,7.5,7.5,0,0]
[null,null,null,null,{"$f":" \"Allowed capex - Base year \" & BASE_YEAR & \" - RAB_NSI\"","v":"Allowed capex - Base year 2016 - RAB_NSI"},"Table 6","AC_2016_NSIt",null,"GBP m","As per client file received on 16 Jan 2017",{"$f":" SUM(M353:U353)","v":0},null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Allowed capex - Base year \" & BASE_YEAR & \" - RAB_T5Y\"","v":"Allowed capex - Base year 2016 - RAB_T5Y"},"Table 6","AC_2016_T5Yt",null,"GBP m","As per client file received on 16 Jan 2017",{"$f":" SUM(M354:U354)","v":4.7836497344584892},null,0,0.48990669657920982,0.72825114348600428,0.97021435935457223,0.79447817313990454,0.59685036990035645,0.59856013301691335,0.60538885898152917,0]
[]
[]
[null,null,"4.32 Allowed capex for injurious affection claims"]
[]
[null,null,null,null,"Allowed capex for injurious affection claims - TN","4.32:","ACIA_2016_TNt",null,"GBP m","[Entitlement Model 28.11.16.xlsx]RP6 Transmission Inputs'!$A$40",{"$f":" SUM(M359:U359)","v":0},null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Allowed capex for injurious affection claims - RN","4.32:","ACIA_2016_RNt",null,"GBP m","[Entitlement Model 28.11.16.xlsx]RP6 Transmission Inputs'!$A$72",{"$f":" SUM(M360:U360)","v":0},null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Allowed capex for injurious affection claims - NSI","4.32:","ACIA_2016_NSIt",null,"GBP m","[Entitlement Model 28.11.16.xlsx]RP6 Transmission Inputs'!$A$104",{"$f":" SUM(M361:U361)","v":0},null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Allowed capex for injurious affection claims - T5Y","4.32:","ACIA_2016_T5Yt",null,"GBP m","[Entitlement Model 28.11.16.xlsx]RP6 Transmission Inputs'!$A$136",{"$f":" SUM(M362:U362)","v":0},null,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"4.35 Allowed capex"]
[]
[null,null,null,null,"Allowed capex for transmission system capacity - TN","4.35:","ACTS_2016_TNt",null,"GBP m","[Entitlement Model 28.11.16.xlsx]RP6 Transmission Inputs'!$A$39",{"$f":" SUM(M367:U367)","v":0},null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Allowed capex for transmission system capacity - RN","4.35:","ACTS_2016_RNt",null,"GBP m","[Entitlement Model 28.11.16.xlsx]RP6 Transmission Inputs'!$A$75",{"$f":" SUM(M368:U368)","v":0},null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Allowed capex for transmission system capacity - NSI","4.35:","ACTS_2016_NSIt",null,"GBP m","[Entitlement Model 28.11.16.xlsx]RP6 Transmission Inputs'!$A$106",{"$f":" SUM(M369:U369)","v":0},null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Allowed capex for transmission system capacity - T5Y","4.35:","ACTS_2016_T5Yt",null,"GBP m","[Entitlement Model 28.11.16.xlsx]RP6 Transmission Inputs'!$A$135",{"$f":" SUM(M370:U370)","v":0},null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Allowed capex for transmission system capacity","4.35:","ACTS_2016_Xt",null,"GBP m",null,{"$f":" SUM(M371:U371)","v":0},null,{"$f":"SUM(M367:M370)","v":0},0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" 'Licence Inp'!E$397","v":"Maximum allowed capex - TL"},{"$f":" 'Licence Inp'!F$397","v":"Table 7"},{"$f":" 'Licence Inp'!G$397","v":"ACTS_Xt"},{"$f":" 'Licence Inp'!H$397","v":0},{"$f":" 'Licence Inp'!I$397","v":"GBP m"}]
[null,null,null,null,{"$f":" E$371","v":"Allowed capex for transmission system capacity"},"4.35:","ACTS_2016_Xt",0,"GBP m",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Time!E$92","v":"RP6 period flag"},{"$f":" Time!F$92","v":0},{"$f":" Time!G$92","v":0},{"$f":" Time!H$92","v":0},{"$f":" Time!I$92","v":"flag"},{"$f":" Time!J$92","v":0},{"$f":" Time!K$92","v":7},{"$f":" Time!L$92","v":0},{"$f":" Time!M$92","v":0},{"$f":" Time!N$92","v":1},{"$f":" Time!O$92","v":1},{"$f":" Time!P$92","v":1},{"$f":" Time!Q$92","v":1},{"$f":" Time!R$92","v":1},{"$f":" Time!S$92","v":1},{"$f":" Time!T$92","v":1},{"$f":" Time!U$92","v":0}]
[null,null,null,null,"Maximum allowed capex - alert",null,null,{"$f":" IF( SUM(M376:U376) > 0, 1, 0)","v":0},"alert",null,null,null,{"$f":" IF(($H373 - SUMIF($L375:M375, 1, $L374:M374)) >= 0, 0, 1)","v":0},{"$f":" IF(($H373 - SUMIF($L375:N375, 1, $L374:N374)) >= 0, 0, 1)","v":0},{"$f":" IF(($H373 - SUMIF($L375:O375, 1, $L374:O374)) >= 0, 0, 1)","v":0},{"$f":" IF(($H373 - SUMIF($L375:P375, 1, $L374:P374)) >= 0, 0, 1)","v":0},{"$f":" IF(($H373 - SUMIF($L375:Q375, 1, $L374:Q374)) >= 0, 0, 1)","v":0},{"$f":" IF(($H373 - SUMIF($L375:R375, 1, $L374:R374)) >= 0, 0, 1)","v":0},{"$f":" IF(($H373 - SUMIF($L375:S375, 1, $L374:S374)) >= 0, 0, 1)","v":0},{"$f":" IF(($H373 - SUMIF($L375:T375, 1, $L374:T374)) >= 0, 0, 1)","v":0},{"$f":" IF(($H373 - SUMIF($L375:U375, 1, $L374:U374)) >= 0, 0, 1)","v":0}]
[]
[]
[null,null,"4.38 Allowed capex for changes of law"]
[]
[null,null,null,null,"Allowed capex for changes of law - TN","4.38:","ACCOL_2016_TNt",null,"GBP m","[Entitlement Model 28.11.16.xlsx]RP6 Transmission Inputs'!$A$41",{"$f":" SUM(M381:U381)","v":0},null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Allowed capex for changes of law - RN","4.38:","ACCOL_2016_RNt",null,"GBP m","[Entitlement Model 28.11.16.xlsx]RP6 Transmission Inputs'!$A$73",{"$f":" SUM(M382:U382)","v":0},null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Allowed capex for changes of law - NSI","4.38:","ACCOL_2016_NSIt",null,"GBP m","[Entitlement Model 28.11.16.xlsx]RP6 Transmission Inputs'!$A$105",{"$f":" SUM(M383:U383)","v":0},null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Allowed capex for changes of law - T5Y","4.38:","ACCOL_2016_T5Yt",null,"GBP m","[Entitlement Model 28.11.16.xlsx]RP6 Transmission Inputs'!$A$137",{"$f":" SUM(M384:U384)","v":0},null,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Table 7: Allowed capex before adjusting for: real price effects; productivity factors; or price base - ACTS_Xt"]
[]
[null,null,null,null,"Ballylumford 110kV switchboard replacement - TL","Table 7","ACTS_Xt",0,"GBP m"]
[null,null,null,null,"Airport Road 110/33kV substation - TL","Table 7","ACTS_Xt",0,"GBP m"]
[null,null,null,null,"4th transformer at Castlereagh 275/110 kV substation - TL","Table 7","ACTS_Xt",0,"GBP m"]
[null,null,null,null,"Armagh Main 110/33 kV substation - TL","Table 7","ACTS_Xt",0,"GBP m"]
[null,null,null,null,"Castlereagh-Knock 110kV partial cable replacement - TL","Table 7","ACTS_Xt",0,"GBP m"]
[null,null,null,null,"Tandragee 275kV substation 2nd bus coupler - TL","Table 7","ACTS_Xt",0,"GBP m"]
[null,null,null,null,"Cregagh 110kV substation isolators and earth switches - TL","Table 7","ACTS_Xt",0,"GBP m"]
[null,null,null,null,"Hannahstown & Kells 275kV substation - TL","Table 7","ACTS_Xt",0,"GBP m"]
[null,null,null,null,"Maximum allowed capex - TL","Table 7","ACTS_Xt",{"$f":"SUM(H389:H396)","v":0},"GBP m"]
[]
[]
[null,null,"5.1 Return amount - VWACCt"]
[]
[null,null,null,null,"Return amount factor - TL","5.1:",null,2,"factor"]
[]
[null,null,null,null,"WACC before applying r/SQRT(1+r) - TL","5.1:","VWACCt",3.1800000000000002E-2,"%"]
[]
[]
[null,null,"Table 8: Opex legacy Dt amount - Transmission owner business - 2016 price - OLDt"]
[]
[null,null,null,null,"SONI pension deficit repair - TL","Table 8",null,0,"GBP m"]
[null,null,null,null,"North south interconnector - TL","Table 8",null,0,"GBP m"]
[null,null,null,null,"Legacy Dt maximum RP6 spend amount - TL","Table 8",null,{"$f":"SUM(H409:H410)","v":0},"GBP m"]
[]
[]
[null,null,"6.13 OIt"]
[]
[null,null,null,null,"Opex incentive licensee share % - TL","6.13:",null,0.5,"%"]
[]
[]
[null,null,{"$f":" \"Table 9: Allowed opex amount - AO_\" & BASE_YEAR & \"t\"","v":"Table 9: Allowed opex amount - AO_2016t"}]
[]
[null,null,null,null,{"$f":" \"Allowed opex - base year \" & BASE_YEAR & \" - TL\"","v":"Allowed opex - base year 2016 - TL"},"Table 9","AO_2016t",null,"GBP m","As per client file received on 16 Jan 2017",{"$f":" SUM(M421:U421)","v":50.762913466452119},null,0,4.0215494242056318,7.9762668017016107,7.8974049462135643,7.8192864758542147,7.7647075492737301,7.6850353128473738,7.5986629563559918,0]
[]
[]
[null,null,{"$f":" \"Table 10: Pension deficit amount - P_\" & BASE_YEAR & \"t\"","v":"Table 10: Pension deficit amount - P_2016t"}]
[]
[null,null,null,null,"Historic deficit repair - TL","Table 10",null,null,"GBP m","[Entitlement Model 28.11.16.xlsx]RP6 Transmission Inputs'!A180",{"$f":" SUM(M426:U426)","v":26.762414627520002},null,0,2.0812915094399997,4.14169531776,4.1328906933599994,4.1452171675200002,4.1311297684800001,4.1117595948000005,4.0184305761600001,0]
[null,null,null,null,"ERDC disallowance - TL","Table 10",null,null,"GBP m","[Entitlement Model 28.11.16.xlsx]RP6 Transmission Inputs'!A181",{"$f":" SUM(M427:U427)","v":-7.1312400000000009},null,0,-0.54371999999999998,-1.10544,-1.1030899999999999,-1.1063800000000001,-1.1026200000000002,-1.09745,-1.07254,0]
[null,null,null,null,{"$f":" \"Pension deficit amount - P_\" & BASE_YEAR & \"t - TL\"","v":"Pension deficit amount - P_2016t - TL"},null,"P_2016t",null,"GBP m",null,{"$f":" SUM(M428:U428)","v":19.63117462752},null,{"$f":"SUM(M426:M427)","v":0},{"$f":"SUM(N426:N427)","v":1.5375715094399998},3.0362553177600002,3.0298006933599995,3.0388371675200001,3.0285097684800002,3.0143095948000003,2.9458905761600001,0]
[]
[null,null,null,null,{"$f":" \"Pension deficit amount - P_\" & BASE_YEAR & \"t - TL\"","v":"Pension deficit amount - P_2016t - TL"},"Table 10","P_2016t",null,"GBP m","[Entitlement Model 28.11.16.xlsx]RP6 Transmission Inputs'!$A$183",{"$f":" SUM(M430:U430)","v":19.63117462752},null,0,{"$f":"'TL - C7'!N21","v":1.5375715094399998},{"$f":"'TL - C7'!O21","v":3.0362553177600002},{"$f":"'TL - C7'!P21","v":3.0298006933599995},{"$f":"'TL - C7'!Q21","v":3.0388371675200001},{"$f":"'TL - C7'!R21","v":3.0285097684800002},{"$f":"'TL - C7'!S21","v":3.0143095948000003},{"$f":"'TL - C7'!T21","v":2.9458905761600001},0]
[]
[]
[null,null,"Table 11: Opening tax capital allowance values"]
[]
[null,null,null,null,{"$f":" Import!E$257","v":"General pool - balance - base year 2018 - RP5 end pd. BEG balance - TL - nominal "},{"$f":" Import!F$257","v":"Table 11"},{"$f":" Import!G$257","v":0},{"$f":" Import!H$257","v":0.67110693955598055},{"$f":" Import!I$257","v":"GBP m"}]
[null,null,null,null,{"$f":" Import!E$258","v":"Long life asset pool - balance - base year 2018 - RP5 end pd. BEG balance - TL - nominal"},{"$f":" Import!F$258","v":"Table 11"},{"$f":" Import!G$258","v":0},{"$f":" Import!H$258","v":137.87432857987184},{"$f":" Import!I$258","v":"GBP m"}]
[null,null,null,null,{"$f":" Import!E$259","v":"Deferred revenue - balance - base year 2018 - RP5 end pd. BEG balance - TL - nominal"},{"$f":" Import!F$259","v":"Table 11"},{"$f":" Import!G$259","v":0},{"$f":" Import!H$259","v":35.056545},{"$f":" Import!I$259","v":"GBP m"}]
[]
[]
[null,null,"8.1: Cost of the investigation amount - COIt"]
[]
[null,null,null,null,{"$f":" \"Cost of investigation - base year \" & BASE_YEAR & \" - TL\"","v":"Cost of investigation - base year 2016 - TL"},"8.1:","COI_2016t",null,"GBP m","[Entitlement Model 28.11.16.xlsx]RP6 Transmission Inputs'!$A$187",{"$f":" SUM(M442:U442)","v":0},null,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"11.1 K factor"]
[]
[null,null,null,null,{"$f":" Import!E$264","v":"Closing K factor - receivable / (payable) - year 2018"},{"$f":" Import!F$264","v":"11.1a:"},{"$f":" Import!G$264","v":"KRP5"},{"$f":" Import!H$264","v":-1.0695017679073633},{"$f":" Import!I$264","v":"GBP m"},"[Entitlement Model 28.11.16.xlsx]RP6 Transmission Inputs'!A214"]
[]
[null,null,null,null,"Licensee under capex efficiency incentive - TL","11.1b:","RP5CIt",null,"GBP m","[Entitlement Model 28.11.16.xlsx]RP6 Transmission Inputs'!A215",{"$f":" SUM(M449:U449)","v":0},null,0,0,0,0,0,0,0,0,0]
[]
[]
["END"]

{"sheet":"Actuals Inp","index":7,"n_rows":500,"n_cols":21,"rows_kept":500,"cut":false,"hidden":false,"merged":[]}
[{"$f":" RIGHT(CELL(\"filename\", $A$1), LEN(CELL(\"filename\", $A$1)) - SEARCH(\"]\", CELL(\"filename\", $A$1)))","v":"Actuals Inp"},null,null,null,null,null,null,{"$f":"IF(H9=0,\"15/16\",\"Nominal\")","v":"15/16"}]
[null,null,null,null,{"$f":" Time!E$23","v":"Model period ending"},null,null,{"$f":" Check!$H$9","v":0},"Error chks",null,null,null,{"$f":" Time!M$23","v":"2017-03-31"},{"$f":" Time!N$23","v":"2018-03-31"},{"$f":" Time!O$23","v":"2019-03-31"},{"$f":" Time!P$23","v":"2020-03-31"},{"$f":" Time!Q$23","v":"2021-03-31"},{"$f":" Time!R$23","v":"2022-03-31"},{"$f":" Time!S$23","v":"2023-03-31"},{"$f":" Time!T$23","v":"2024-03-31"},{"$f":" Time!U$23","v":"2025-03-31"}]
[null,null,null,null,{"$f":" Time!E$154","v":"Timeline label"},null,null,{"$f":" Track!$M$2","v":0},"Track chgs",null,null,null,{"$f":" Time!M$154","v":"RP5"},{"$f":" Time!N$154","v":"RP5 / RP6"},{"$f":" Time!O$154","v":"RP6"},{"$f":" Time!P$154","v":"RP6"},{"$f":" Time!Q$154","v":"RP6"},{"$f":" Time!R$154","v":"RP6"},{"$f":" Time!S$154","v":"RP6"},{"$f":" Time!T$154","v":"RP6"},{"$f":" Time!U$154","v":"Post RP6"}]
[null,null,null,null,{"$f":" Time!E$36","v":"Financial year ending"},null,null,{"$f":" Check!$H$37","v":0},"Alerts",null,null,null,{"$f":" Time!M$36","v":2017},{"$f":" Time!N$36","v":2018},{"$f":" Time!O$36","v":2019},{"$f":" Time!P$36","v":2020},{"$f":" Time!Q$36","v":2021},{"$f":" Time!R$36","v":2022},{"$f":" Time!S$36","v":2023},{"$f":" Time!T$36","v":2024},{"$f":" Time!U$36","v":2025}]
[null,null,null,null,{"$f":" Time!E$10","v":"Model column counter"},"Para references","Defined Term","Constant","Unit","Source","Total",null,{"$f":" Time!M$10","v":1},{"$f":" Time!N$10","v":2},{"$f":" Time!O$10","v":3},{"$f":" Time!P$10","v":4},{"$f":" Time!Q$10","v":5},{"$f":" Time!R$10","v":6},{"$f":" Time!S$10","v":7},{"$f":" Time!T$10","v":8},{"$f":" Time!U$10","v":9}]
[]
["ESCALATION"]
[]
[null,null,null,null,"RPI switch",null,null,0,"0 = off, 1 = on"]
[null,null,null,null,"Indexation base year",null,null,2016,"year"]
[null,null,null,null,"RPI as on 2009/10 - (Base year 1993/94)",null,null,216,"index","[Entitlement Model 28.11.16.xlsx]Inflation'!$S$12"]
[null,null,null,null,"RPI as on 2015/16 - (Base year 1993/94)",null,"RPI2016",259.5,"index","As per client file received on 16 Jan 2017"]
[null,null,null,null,"RPI as on 2017/18 - (Base year 1993/94)",null,"RPI2018",273.53800000000001,"index","As per client file received on 16 Jan 2017"]
[]
[]
[null,null,null,null,"Historic timeline",null,null,null,"date",null,null,null,2012,2013,2014,2015,2016,0,0,0,0]
[null,null,null,null,"Historic RPI - as on March each year (Base year 1993/94)",null,null,null,"index","[Entitlement Model 28.11.16.xlsx]Inflation'!$B$12",null,null,238,245.6,251.9,257.7,259.5,0,0,0,0]
[]
[]
[null,null,null,null,{"$f":" Time!E$23","v":"Model period ending"},{"$f":" Time!F$23","v":"00:00:00"},{"$f":" Time!G$23","v":"00:00:00"},{"$f":" Time!H$23","v":"00:00:00"},{"$f":" Time!I$23","v":"date"},{"$f":" Time!J$23","v":"00:00:00"},{"$f":" Time!K$23","v":"00:00:00"},{"$f":" Time!L$23","v":"00:00:00"},{"$f":" Time!M$23","v":"2017-03-31"},{"$f":" Time!N$23","v":"2018-03-31"},{"$f":" Time!O$23","v":"2019-03-31"},{"$f":" Time!P$23","v":"2020-03-31"},{"$f":" Time!Q$23","v":"2021-03-31"},{"$f":" Time!R$23","v":"2022-03-31"},{"$f":" Time!S$23","v":"2023-03-31"},{"$f":" Time!T$23","v":"2024-03-31"},{"$f":" Time!U$23","v":"2025-03-31"}]
[null,null,null,null,"RPI - as on March each year (Base year 1993/94)","* Not linked",null,null,"index","As per client file received on 16 Jan 2017",null,null,264.8,273.53800000000001,0,0,0,0,0,0,0]
[null,null,null,null,"Indexation rate - Installation",null,null,null,"%","As per client file received on 16 Jan 2017",null,null,0,0,3.3000000000000002E-2,3.3000000000000002E-2,3.3000000000000002E-2,3.3000000000000002E-2,3.3000000000000002E-2,3.3000000000000002E-2,3.3000000000000002E-2]
[]
[]
["DISTRIBUTION LICENCE"]
[]
[null,null,"3.4 Maximum regulated distribution revenue for the regulatory reporting year - RP6Rt"]
[]
[null,null,null,null,"Allowed opex amount - uncollected revenue - DL","3.4:","BDt",null,"GBP m",null,{"$f":" SUM(M29:U29)","v":0},null,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"4.17 Qualifying capex amount"]
[]
[null,null,null,null,"Qualifying capex amount - DN","4.17:","QCE_DNt",null,"GBP m",null,{"$f":" SUM(M34:U34)","v":429.82143447023873},null,{"$f":"'Licence Inp'!M118/ Index!$H$12 * Index!M$16","v":0},{"$f":"'Licence Inp'!N118/ Index!$H$12 * Index!N$16","v":33.200149894064161},{"$f":"'Licence Inp'!O118/ Index!$H$12 * Index!O$16","v":65.836561242927118},{"$f":"'Licence Inp'!P118/ Index!$H$12 * Index!P$16","v":65.277608837974654},{"$f":"'Licence Inp'!Q118/ Index!$H$12 * Index!Q$16","v":64.723401938940256},{"$f":"'Licence Inp'!R118/ Index!$H$12 * Index!R$16","v":67.499351896366107},{"$f":"'Licence Inp'!S118/ Index!$H$12 * Index!S$16","v":66.926282398765963},{"$f":"'Licence Inp'!T118/ Index!$H$12 * Index!T$16","v":66.358078261200447},{"$f":"'Licence Inp'!U118/ Index!$H$12 * Index!U$16","v":0}]
[null,null,null,null,"Qualifying capex amount - ES","4.17:","QCE_ESt",null,"GBP m",null,0,null,{"$f":"'Licence Inp'!M119/ Index!$H$12 * Index!M$16","v":0},{"$f":"'Licence Inp'!N119/ Index!$H$12 * Index!N$16","v":0},{"$f":"'Licence Inp'!O119/ Index!$H$12 * Index!O$16","v":0},{"$f":"'Licence Inp'!P119/ Index!$H$12 * Index!P$16","v":0},{"$f":"'Licence Inp'!Q119/ Index!$H$12 * Index!Q$16","v":0},{"$f":"'Licence Inp'!R119/ Index!$H$12 * Index!R$16","v":0},{"$f":"'Licence Inp'!S119/ Index!$H$12 * Index!S$16","v":0},{"$f":"'Licence Inp'!T119/ Index!$H$12 * Index!T$16","v":0},{"$f":"'Licence Inp'!U119/ Index!$H$12 * Index!U$16","v":0}]
[null,null,null,null,"Qualifying capex amount - MTRN","4.17:","QCE_MTRNt",null,"GBP m",null,52.563119497773478,null,{"$f":" 'DL - C4'!M$776","v":0},{"$f":" 'DL - C4'!N$776","v":5.7197688125853379},{"$f":" 'DL - C4'!O$776","v":9.4555043381381285},{"$f":" 'DL - C4'!P$776","v":7.9526634274502168},{"$f":" 'DL - C4'!Q$776","v":7.7694147279818377},{"$f":" 'DL - C4'!R$776","v":7.375033643373107},{"$f":" 'DL - C4'!S$776","v":7.21788081525614},{"$f":" 'DL - C4'!T$776","v":7.0728537329887118},{"$f":" 'DL - C4'!U$776","v":0}]
[null,null,null,null,"Qualifying capex amount - RT","4.17:","QCE_RTt",null,"GBP m",null,0,null,{"$f":"'Licence Inp'!M120/ Index!$H$12 * Index!M$16","v":0},{"$f":"'Licence Inp'!N120/ Index!$H$12 * Index!N$16","v":0},{"$f":"'Licence Inp'!O120/ Index!$H$12 * Index!O$16","v":0},{"$f":"'Licence Inp'!P120/ Index!$H$12 * Index!P$16","v":0},{"$f":"'Licence Inp'!Q120/ Index!$H$12 * Index!Q$16","v":0},{"$f":"'Licence Inp'!R120/ Index!$H$12 * Index!R$16","v":0},{"$f":"'Licence Inp'!S120/ Index!$H$12 * Index!S$16","v":0},{"$f":"'Licence Inp'!T120/ Index!$H$12 * Index!T$16","v":0},{"$f":"'Licence Inp'!U120/ Index!$H$12 * Index!U$16","v":0}]
[null,null,null,null,"Qualifying capex amount - FE","4.17:","QCE_FEt",null,"GBP m",null,0,null,{"$f":"'Licence Inp'!M121/ Index!$H$12 * Index!M$16","v":0},{"$f":"'Licence Inp'!N121/ Index!$H$12 * Index!N$16","v":0},{"$f":"'Licence Inp'!O121/ Index!$H$12 * Index!O$16","v":0},{"$f":"'Licence Inp'!P121/ Index!$H$12 * Index!P$16","v":0},{"$f":"'Licence Inp'!Q121/ Index!$H$12 * Index!Q$16","v":0},{"$f":"'Licence Inp'!R121/ Index!$H$12 * Index!R$16","v":0},{"$f":"'Licence Inp'!S121/ Index!$H$12 * Index!S$16","v":0},{"$f":"'Licence Inp'!T121/ Index!$H$12 * Index!T$16","v":0},{"$f":"'Licence Inp'!U121/ Index!$H$12 * Index!U$16","v":0}]
[null,null,null,null,"Qualifying capex amount - NI","4.17:","QCE_NIt",null,"GBP m",null,0,null,{"$f":"'Licence Inp'!M122/ Index!$H$12 * Index!M$16","v":0},{"$f":"'Licence Inp'!N122/ Index!$H$12 * Index!N$16","v":0},{"$f":"'Licence Inp'!O122/ Index!$H$12 * Index!O$16","v":0},{"$f":"'Licence Inp'!P122/ Index!$H$12 * Index!P$16","v":0},{"$f":"'Licence Inp'!Q122/ Index!$H$12 * Index!Q$16","v":0},{"$f":"'Licence Inp'!R122/ Index!$H$12 * Index!R$16","v":0},{"$f":"'Licence Inp'!S122/ Index!$H$12 * Index!S$16","v":0},{"$f":"'Licence Inp'!T122/ Index!$H$12 * Index!T$16","v":0},{"$f":"'Licence Inp'!U122/ Index!$H$12 * Index!U$16","v":0}]
[null,null,null,null,"Qualifying capex amount - D5Y","4.17:","QCE_D5Yt",null,"GBP m",null,56.004231887646633,null,{"$f":"'Licence Inp'!M123/ Index!$H$12 * Index!M$16","v":0},{"$f":"'Licence Inp'!N123/ Index!$H$12 * Index!N$16","v":8.4513857866595163},{"$f":"'Licence Inp'!O123/ Index!$H$12 * Index!O$16","v":11.069271679787349},{"$f":"'Licence Inp'!P123/ Index!$H$12 * Index!P$16","v":9.0156325902183578},{"$f":"'Licence Inp'!Q123/ Index!$H$12 * Index!Q$16","v":7.070619851793416},{"$f":"'Licence Inp'!R123/ Index!$H$12 * Index!R$16","v":6.4827928312254688},{"$f":"'Licence Inp'!S123/ Index!$H$12 * Index!S$16","v":5.9408880364409526},{"$f":"'Licence Inp'!T123/ Index!$H$12 * Index!T$16","v":7.9736411115215722},{"$f":"'Licence Inp'!U123/ Index!$H$12 * Index!U$16","v":0}]
[null,null,null,null,"Qualifying capex amount - MO5Y","4.17:","QCE_MO5Yt",null,"GBP m",null,0,null,{"$f":"'Licence Inp'!M124/ Index!$H$12 * Index!M$16","v":0},{"$f":"'Licence Inp'!N124/ Index!$H$12 * Index!N$16","v":0},{"$f":"'Licence Inp'!O124/ Index!$H$12 * Index!O$16","v":0},{"$f":"'Licence Inp'!P124/ Index!$H$12 * Index!P$16","v":0},{"$f":"'Licence Inp'!Q124/ Index!$H$12 * Index!Q$16","v":0},{"$f":"'Licence Inp'!R124/ Index!$H$12 * Index!R$16","v":0},{"$f":"'Licence Inp'!S124/ Index!$H$12 * Index!S$16","v":0},{"$f":"'Licence Inp'!T124/ Index!$H$12 * Index!T$16","v":0},{"$f":"'Licence Inp'!U124/ Index!$H$12 * Index!U$16","v":0}]
[]
[]
[null,null,"4.19 Non-operational capex"]
[]
[null,null,null,null,"Demonstrably inefficient qualifying capex - DN","4.19:","DIQCE_DNt",null,"GBP m","[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!$A$42",{"$f":" SUM(M46:U46)","v":0},null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Demonstrably inefficient qualifying capex - ES","4.19:","DIQCE_ESt",null,"GBP m","[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!$A$72",0,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Demonstrably inefficient qualifying capex - MTRN","4.19:","DIQCE_MTRNt",null,"GBP m","[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!$A$102",0,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Demonstrably inefficient qualifying capex - RT","4.19:","DIQCE_RTt",null,"GBP m","[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!$A$154",0,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Demonstrably inefficient qualifying capex - FE","4.19:","DIQCE_FEt",null,"GBP m","[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!$A$184",0,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Demonstrably inefficient qualifying capex - NI","4.19:","DIQCE_NIt",null,"GBP m","[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!A$214",0,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Demonstrably inefficient qualifying capex - D5Y","4.19:","DIQCE_D5Yt",null,"GBP m","[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!A$244",0,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Demonstrably inefficient qualifying capex - MO5Y","4.19:","DIQCE_MO5Yt",null,"GBP m",null,0,null,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"4.21 Capex connection amount"]
[]
[null,null,null,null,"Capex connection amount - DN","4.21:","CC_DNt",null,"GBP m","[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!$A$51",{"$f":" SUM(M58:U58)","v":0},null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Capex connection amount - ES","4.21:","CC_ESt",null,"GBP m","[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!$A$81",0,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Capex connection amount - MTRN","4.21:","CC_NISt",null,"GBP m","[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!$A$133",0,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Capex connection amount - RT","4.21:","CC_RTt",null,"GBP m","[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!$A$163",0,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Capex connection amount - FE","4.21:","CC_FEt",null,"GBP m","[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!$A$193",0,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Capex connection amount - NI","4.21:","CC_NIt",null,"GBP m","[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!A$223",0,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Capex connection amount - D5Y","4.21:","CC_D5Yt",null,"GBP m","[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!A$253",0,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Capex connection amount - MO5Y","4.21:","CC_MO5Yt",null,"GBP m",null,0,null,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"4.23 Distribution split for legacy Dt capex"]
[]
[null,null,null,null,"Distribution split for legacy Dt capex - DN","4.23:","CLD_DNt",null,"GBP m","[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!$A$50",{"$f":" SUM(M70:U70)","v":0},null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Distribution split for legacy Dt capex - ES","4.23:","CLD_ESt",null,"GBP m","[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!$A$80",0,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Distribution split for legacy Dt capex - MTRN","4.23:","CLD_MTRNt",null,"GBP m","[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!$A$132",0,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Distribution split for legacy Dt capex - RT","4.23:","CLD_RTt",null,"GBP m","[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!$A$162",0,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Distribution split for legacy Dt capex - FE","4.23:","CLD_FEt",null,"GBP m","[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!$A$192",0,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Distribution split for legacy Dt capex - NI","4.23:","CLD_NIt",null,"GBP m","[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!A$222",0,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Distribution split for legacy Dt capex - D5Y","4.23:","CLD_D5Yt",null,"GBP m","[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!A$252",0,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Distribution split for legacy Dt capex - MO5Y","4.23:","CLD_MO5Yt",null,"GBP m",null,0,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Distribution split for legacy Dt capex",null,null,null,"GBP m",null,0,null,{"$f":"SUM(M70:M77)","v":0},0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" 'Licence Inp'!E$90","v":"Legacy Dt maximum RP6 spend amount - DL"},{"$f":" 'Licence Inp'!F$90","v":"Table 4"},{"$f":" 'Licence Inp'!G$90","v":0},{"$f":" 'Licence Inp'!H$90","v":0},{"$f":" 'Licence Inp'!I$90","v":"GBP m"}]
[null,null,null,null,{"$f":" E$78","v":"Distribution split for legacy Dt capex"},0,0,0,"GBP m",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Time!E$92","v":"RP6 period flag"},{"$f":" Time!F$92","v":0},{"$f":" Time!G$92","v":0},{"$f":" Time!H$92","v":0},{"$f":" Time!I$92","v":"flag"},{"$f":" Time!J$92","v":0},{"$f":" Time!K$92","v":7},{"$f":" Time!L$92","v":0},{"$f":" Time!M$92","v":0},{"$f":" Time!N$92","v":1},{"$f":" Time!O$92","v":1},{"$f":" Time!P$92","v":1},{"$f":" Time!Q$92","v":1},{"$f":" Time!R$92","v":1},{"$f":" Time!S$92","v":1},{"$f":" Time!T$92","v":1},{"$f":" Time!U$92","v":0}]
[null,null,null,null,"Distribution split for legacy Dt capex - alert",null,null,{"$f":" IF( SUM(M83:U83) > 0, 1, 0)","v":0},"alert",null,null,null,{"$f":" IF(($H80 - SUMIF($L82:M82, 1, $L81:M81)) >= 0, 0, 1)","v":0},{"$f":" IF(($H80 - SUMIF($L82:N82, 1, $L81:N81)) >= 0, 0, 1)","v":0},{"$f":" IF(($H80 - SUMIF($L82:O82, 1, $L81:O81)) >= 0, 0, 1)","v":0},{"$f":" IF(($H80 - SUMIF($L82:P82, 1, $L81:P81)) >= 0, 0, 1)","v":0},{"$f":" IF(($H80 - SUMIF($L82:Q82, 1, $L81:Q81)) >= 0, 0, 1)","v":0},{"$f":" IF(($H80 - SUMIF($L82:R82, 1, $L81:R81)) >= 0, 0, 1)","v":0},{"$f":" IF(($H80 - SUMIF($L82:S82, 1, $L81:S81)) >= 0, 0, 1)","v":0},{"$f":" IF(($H80 - SUMIF($L82:T82, 1, $L81:T81)) >= 0, 0, 1)","v":0},{"$f":" IF(($H80 - SUMIF($L82:U82, 1, $L81:U81)) >= 0, 0, 1)","v":0}]
[]
[]
[null,null,"4.25 Demonstrably inefficient pass through capex exp."]
[]
[null,null,null,null,"Demonstrably inefficient pass through capex exp. - DN","4.25:","DIPTCE_DNt",null,"GBP m","[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!$A$52",{"$f":" SUM(M88:U88)","v":0},null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Demonstrably inefficient pass through capex exp. - ES","4.25:","DIPTCE_ESt",null,"GBP m","[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!$A$82",0,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Demonstrably inefficient pass through capex exp. - MTRN","4.25:","DIPTCE_MTRNt",null,"GBP m","[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!$A$134",0,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Demonstrably inefficient pass through capex exp. - RT","4.25:","DIPTCE_RTt",null,"GBP m","[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!$A$164",0,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Demonstrably inefficient pass through capex exp. - FE","4.25:","DIPTCE_FEt",null,"GBP m","[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!$A$194",0,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Demonstrably inefficient pass through capex exp. - NI","4.25:","DIPTCE_NIt",null,"GBP m","[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!A$224",0,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Demonstrably inefficient pass through capex exp. - D5Y","4.25:","DIPTCE_D5Yt",null,"GBP m","[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!A$254",0,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Demonstrably inefficient pass through capex exp. - MO5Y","4.25:","DIPTCE_MO5Yt",null,"GBP m",null,0,null,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"4.30 Asset disposals"]
[]
[null,null,null,null,"Asset disposal lookback periods",null,null,5,"years"]
[]
[null,null,null,null,"Historic timeline",null,null,null,"date",null,null,null,2008,2009,2010,2011,2012,2013,2014,2015,2016]
[null,null,null,null,"Historic - asset disposals - DN","4.30:","OCD_DNt",null,"GBP m",null,{"$f":" SUM(M103:U103)","v":8.0500000000000002E-2},null,0,0,0,0,0,3.15E-2,0,4.9000000000000002E-2,0]
[null,null,null,null,"Historic - asset disposals - ES","4.30:","OCD_ESt",null,"GBP m",null,0,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Historic - asset disposals - MTRN","4.30:","OCD_MTRNt",null,"GBP m",null,0,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Historic - asset disposals - RT","4.30:","OCD_RTt",null,"GBP m",null,0,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Historic - asset disposals - FE","4.30:","OCD_FEt",null,"GBP m",null,0,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Historic - asset disposals - NI","4.30:","OCD_NIt",null,"GBP m",null,0,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Historic - asset disposals - D5Y","4.30:","OCD_D5Yt",null,"GBP m",null,0,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Historic - asset disposals - MO5Y","4.30:","OCD_MO5Yt",null,"GBP m",null,0,null,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,"Asset disposals - DN","4.30:","OCD_DNt",null,"GBP m","[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!$A$55",{"$f":" SUM(M113:U113)","v":0},null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Asset disposals - ES","4.30:","OCD_ESt",null,"GBP m","[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!$A$85",0,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Asset disposals - MTRN","4.30:","OCD_MTRNt",null,"GBP m","[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!$A$137",0,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Asset disposals - RT","4.30:","OCD_RTt",null,"GBP m","[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!$A$167",0,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Asset disposals - FE","4.30:","OCD_FEt",null,"GBP m","[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!$A$197",0,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Asset disposals - NI","4.30:","OCD_NIt",null,"GBP m","[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!A$227",0,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Asset disposals - D5Y","4.30:","OCD_D5Yt",null,"GBP m","[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!A$257",0,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Asset disposals - MO5Y","4.30:","OCD_MO5Yt",null,"GBP m",null,0,null,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"4.42 Metering unit category - MV_Ct"]
[]
[null,null,null,"Meter installs/changes"]
[null,null,null,null,"SOSA unit","4.42:","MV_Ct",null,"meter","[RP5  RP6 Inputs Template Version 1 Source doc 12.01.17.xlsx]RP6 Distribution Inputs '!A150",{"$f":" SUM(M126:U126)","v":208000},null,0,16000,32000,32000,32000,32000,32000,32000,0]
[null,null,null,null,"Keypad other unit","4.42:","MV_Ct",null,"meter","[RP5  RP6 Inputs Template Version 1 Source doc 12.01.17.xlsx]RP6 Distribution Inputs '!A151",{"$f":" SUM(M127:U127)","v":143000},null,0,11000,22000,22000,22000,22000,22000,22000,0]
[null,null,null,null,"Commercial unit","4.42:","MV_Ct",null,"meter","[RP5  RP6 Inputs Template Version 1 Source doc 12.01.17.xlsx]RP6 Distribution Inputs '!A152",{"$f":" SUM(M128:U128)","v":26000},null,0,2000,4000,4000,4000,4000,4000,4000,0]
[]
[null,null,null,"Meter recertification"]
[null,null,null,null,"Recertification unit","4.42:","MV_Ct",null,"meter","[RP5  RP6 Inputs Template Version 1 Source doc 12.01.17.xlsx]RP6 Distribution Inputs '!A155",{"$f":" SUM(M131:U131)","v":122000},null,0,30000,40000,15000,15000,11000,6000,5000,0]
[null,null,null,null,"Keypad recertification unit","4.42:","MV_Ct",null,"meter","[RP5  RP6 Inputs Template Version 1 Source doc 12.01.17.xlsx]RP6 Distribution Inputs '!A156",106000,null,0,13000,18000,15000,15000,15000,15000,15000,0]
[null,null,null,null,"Commercial recertification unit","4.42:","MV_Ct",null,"meter","[RP5  RP6 Inputs Template Version 1 Source doc 12.01.17.xlsx]RP6 Distribution Inputs '!A157",22750,null,0,1750,3500,3500,3500,3500,3500,3500,0]
[null,null,null,null,"Commercial other - 110/33kv bulk supply point and sub-station metering","4.42:","MV_Ct",null,"meter","[RP5  RP6 Inputs Template Version 1 Source doc 12.01.17.xlsx]RP6 Distribution Inputs '!A158",68,null,0,5,11,11,11,10,10,10,0]
[null,null,null,null,"Commercial other - power stations >100mw metering","4.42:","MV_Ct",null,"meter","[RP5  RP6 Inputs Template Version 1 Source doc 12.01.17.xlsx]RP6 Distribution Inputs '!A159",34,null,0,3,3,10,15,0,3,0,0]
[null,null,null,null,"Commercial other - generator metering <100mw and >1mw","4.42:","MV_Ct",null,"meter","[RP5  RP6 Inputs Template Version 1 Source doc 12.01.17.xlsx]RP6 Distribution Inputs '!A160",23,null,0,7,7,0,3,4,2,0,0]
[null,null,null,null,"Commercial other - hv demand customer metering >1mw","4.42:","MV_Ct",null,"meter","[RP5  RP6 Inputs Template Version 1 Source doc 12.01.17.xlsx]RP6 Distribution Inputs '!A161",206,null,0,50,57,21,23,6,31,18,0]
[null,null,null,null,"Commercial other - hv demand customer metering >1mw","4.42:","MV_Ct",null,"meter","[RP5  RP6 Inputs Template Version 1 Source doc 12.01.17.xlsx]RP6 Distribution Inputs '!A162",127,null,0,17,18,13,20,18,19,22,0]
[null,null,null,null,"Commercial other - teleswitch/telemeter replacement programme","4.42:","MV_Ct",null,"meter","[RP5  RP6 Inputs Template Version 1 Source doc 12.01.17.xlsx]RP6 Distribution Inputs '!A163",8000,null,0,2000,3000,3000,0,0,0,0,0]
[null,null,null,null,"Commercial other - northern ireland customer load profiles","4.42:","MV_Ct",null,"meter","[RP5  RP6 Inputs Template Version 1 Source doc 12.01.17.xlsx]RP6 Distribution Inputs '!A164",1400,null,0,200,400,400,100,100,100,100,0]
[]
[null,null,null,"RPU keypads"]
[null,null,null,null,"RPU keypads (meter replacement for theft)","4.42:","MV_Ct",null,"meter","[RP5  RP6 Inputs Template Version 1 Source doc 12.01.17.xlsx]RP6 Distribution Inputs '!$A$167",{"$f":" SUM(M143:U143)","v":7700},null,0,3850,3850,0,0,0,0,0,0]
[]
[]
[null,null,"6.3 Opex incurred by the licensee - excl. PTOEt"]
[]
[null,null,null,null,"Opex incurred by the licensee - excl. PTOEt","6.3:","QOEt",null,"GBP m",null,{"$f":" SUM(M148:U148)","v":369.17620095853442},null,{"$f":"'Licence Inp'!M226/ Index!$H$12 * Index!M$16","v":0},{"$f":"'Licence Inp'!N226/ Index!$H$12 * Index!N$16","v":29.296281678609926},{"$f":"'Licence Inp'!O226/ Index!$H$12 * Index!O$16","v":57.902999581236934},{"$f":"'Licence Inp'!P226/ Index!$H$12 * Index!P$16","v":57.368376107958504},{"$f":"'Licence Inp'!Q226/ Index!$H$12 * Index!Q$16","v":56.872389015764334},{"$f":"'Licence Inp'!R226/ Index!$H$12 * Index!R$16","v":56.37686780367239},{"$f":"'Licence Inp'!S226/ Index!$H$12 * Index!S$16","v":55.912023819435092},{"$f":"'Licence Inp'!T226/ Index!$H$12 * Index!T$16","v":55.447262951857219},{"$f":"'Licence Inp'!U226/ Index!$H$12 * Index!U$16","v":0}]
[]
[]
[null,null,"6.5 Demonstrably inefficient or wasteful expenditure - DIQOEt"]
[]
[null,null,null,null,"Demonstrably inefficient or wasteful expenditure","6.5:","DIQOEt",null,"GBP m",null,{"$f":" SUM(M153:U153)","v":0},null,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"6.7  Pass through opex expenditure"]
[]
[null,null,null,null,"Opex licence fee","6.7a:","OLFt",null,"GBP m","[RP6 07y copy Naoimh (3).xlsm]Actuals Inp'!$E$181",{"$f":" SUM(M158:U158)","v":8.5678562155915294},null,0,{"$f":"0.65906586273781/Index!$H$12*Index!N$16","v":0.65906586273780998},{"$f":"1.31813172547562/Index!$H$12*Index!O$16","v":1.31813172547562},{"$f":"1.31813172547562/Index!$H$12*Index!P$16","v":1.31813172547562},{"$f":"1.31813172547562/Index!$H$12*Index!Q$16","v":1.31813172547562},{"$f":"1.31813172547562/Index!$H$12*Index!R$16","v":1.31813172547562},{"$f":"1.31813172547562/Index!$H$12*Index!S$16","v":1.31813172547562},{"$f":"1.31813172547562/Index!$H$12*Index!T$16","v":1.31813172547562},0]
[null,null,null,null,"Opex connection amount","6.7:","OCt",null,"GBP m","[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!$A$280",{"$f":" SUM(M159:U159)","v":0},null,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"6.9 Opex legacy amount"]
[]
[null,null,null,null,"Opex legacy Dt amount","6.9:","OLDt",null,"GBP m","[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!$A$279",{"$f":" SUM(M164:U164)","v":0},null,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"6.10 Demonstrably inefficient or wasteful expenditure - DIPTOEt"]
[]
[null,null,null,null,"Demonstrably inefficient or wasteful expenditure","6.11:","DIPTOEt",null,"GBP m","[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!$A$282",{"$f":" SUM(M169:U169)","v":0},null,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"6.17 Allowed opex"]
[]
[null,null,null,null,"Allowed opex - enduring solution","6.17:","ESt",null,"GBP m","[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!$A$275",{"$f":" SUM(M174:U174)","v":0},null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Allowed opex - injurious affectation","6.17:","IAt",null,"GBP m","[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!$A$274",{"$f":" SUM(M175:U175)","v":0},null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Allowed opex - regulatory reporting","6.17:","RRt",null,"GBP m","[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!$A$273",{"$f":" SUM(M176:U176)","v":0},null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Allowed opex - changes of law","6.18:","COLt",null,"GBP m","[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!$A$276",{"$f":" SUM(M177:U177)","v":0},null,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"9.1: The tax rate - TRt"]
[]
[null,null,null,null,"Capital allowances - CAt - DL - calculated","9.1:","CAt",null,"GBP m",null,{"$f":" SUM(M182:U182)","v":331.38906925592835},null,{"$f":" 'DL - C9'!M$342","v":0},{"$f":" 'DL - C9'!N$342","v":24.602562129733752},{"$f":" 'DL - C9'!O$342","v":50.78489370662669},{"$f":" 'DL - C9'!P$342","v":51.050651472712104},{"$f":" 'DL - C9'!Q$342","v":50.961639844670813},{"$f":" 'DL - C9'!R$342","v":51.102445643247094},{"$f":" 'DL - C9'!S$342","v":51.165617654899194},{"$f":" 'DL - C9'!T$342","v":51.721258804038698},{"$f":" 'DL - C9'!U$342","v":0}]
[null,null,null,null,"Capital allowances - CAt - DL - manual adjustment","9.1:","CAt",null,"GBP m",null,{"$f":" SUM(M183:U183)","v":0}]
[null,null,null,null,"Capital allowances - CAt - DL","9.1:","CAt",null,"GBP m",null,{"$f":" SUM(M184:U184)","v":331.38906925592835},null,{"$f":" IF(ISBLANK(M183), M182, M183)","v":0},24.602562129733752,50.78489370662669,51.050651472712104,50.961639844670813,51.102445643247094,51.165617654899194,51.721258804038698,0]
[]
[]
[null,null,"10.1: revenue protection service revenue - RPSRt"]
[]
[null,null,null,null,"Revenue proection service incentive share % - DL","10.1:",null,0.5,"%","[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!$A$319"]
[]
[null,null,null,null,"Revenue protection service revenue (POS or Zero) - DL","10.1:","RPSRt",null,"GBP m","[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!$A$321",{"$f":" SUM(M191:U191)","v":0},null,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"11 Correction factor amount - Kt"]
[]
[null,null,null,null,"Average specified rate","11.1a:","It",2.5000000000000001E-3,"%",null,null,null,0,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,0]
[]
[null,null,null,null,{"$f":" E$9","v":"RPI switch"},{"$f":" F$9","v":0},{"$f":" G$9","v":0},{"$f":" H$9","v":0},{"$f":" I$9","v":"0 = off, 1 = on"}]
[]
[null,null,null,null,"Actual regulated Distribution revenue recovered - nominal",null,null,null,null,null,null,null,null,{"$f":"'DL - C3'!N38","v":113.4168963126409},{"$f":"'DL - C3'!O38","v":179.99756693246115},{"$f":"'DL - C3'!P38","v":180.91578368875014},{"$f":"'DL - C3'!Q38","v":181.19684095007742},{"$f":"'DL - C3'!R38","v":182.40812341996735},{"$f":"'DL - C3'!S38","v":179.20701135624671},{"$f":"'DL - C3'!T38","v":178.588677286483}]
[null,null,null,null,"Actual regulated Distribution revenue recovered - 15 / 16 price",null,null,null,null,null,null,null,null,{"$f":"'DL - C3'!N38","v":113.4168963126409},{"$f":"'DL - C3'!O38","v":179.99756693246115},{"$f":"'DL - C3'!P38","v":180.91578368875014},{"$f":"'DL - C3'!Q38","v":181.19684095007742},{"$f":"'DL - C3'!R38","v":182.40812341996735},{"$f":"'DL - C3'!S38","v":179.20701135624671},{"$f":"'DL - C3'!T38","v":178.588677286483}]
[]
[null,null,null,null,"Actual regulated Distribution revenue recovered","11.1b:","ARP6t",null,"GBP m",null,{"$f":" SUM(M203:U203)","v":1195.7308999466268},null,{"$f":"IF($H198 = 0, M201, M200)","v":0},{"$f":"IF($H198 = 0, N201, N200)","v":113.4168963126409},{"$f":"IF($H198 = 0, O201, O200)","v":179.99756693246115},180.91578368875014,181.19684095007742,182.40812341996735,179.20701135624671,178.588677286483,0]
[]
[]
[null,null,"Import data - DL"]
[]
[null,null,null,null,{"$f":" 'Import Base 2016'!E$100","v":"Capex addition - DN - last RP5 part period base year 2016"},{"$f":" 'Import Base 2016'!F$100","v":0},{"$f":" 'Import Base 2016'!G$100","v":0},{"$f":" 'Import Base 2016'!H$100","v":38.291866270874053},{"$f":" 'Import Base 2016'!I$100","v":"GBP m"}]
[null,null,null,null,{"$f":" 'Import Base 2016'!E$101","v":"Capex addition - ES - last RP5 part period base year 2016"},{"$f":" 'Import Base 2016'!F$101","v":0},{"$f":" 'Import Base 2016'!G$101","v":0},{"$f":" 'Import Base 2016'!H$101","v":0},{"$f":" 'Import Base 2016'!I$101","v":"GBP m"}]
[null,null,null,null,{"$f":" 'Import Base 2016'!E$102","v":"Capex addition - MTRN - last RP5 part period base year 2016"},{"$f":" 'Import Base 2016'!F$102","v":0},{"$f":" 'Import Base 2016'!G$102","v":0},{"$f":" 'Import Base 2016'!H$102","v":7.4057513276587814},{"$f":" 'Import Base 2016'!I$102","v":"GBP m"}]
[null,null,null,null,{"$f":" 'Import Base 2016'!E$103","v":"Capex addition - RT - last RP5 part period base year 2016"},{"$f":" 'Import Base 2016'!F$103","v":0},{"$f":" 'Import Base 2016'!G$103","v":0},{"$f":" 'Import Base 2016'!H$103","v":0},{"$f":" 'Import Base 2016'!I$103","v":"GBP m"}]
[null,null,null,null,{"$f":" 'Import Base 2016'!E$104","v":"Capex addition - FE - last RP5 part period base year 2016"},{"$f":" 'Import Base 2016'!F$104","v":0},{"$f":" 'Import Base 2016'!G$104","v":0},{"$f":" 'Import Base 2016'!H$104","v":0},{"$f":" 'Import Base 2016'!I$104","v":"GBP m"}]
[null,null,null,null,{"$f":" 'Import Base 2016'!E$105","v":"Capex addition - NI - last RP5 part period base year 2016"},{"$f":" 'Import Base 2016'!F$105","v":0},{"$f":" 'Import Base 2016'!G$105","v":0},{"$f":" 'Import Base 2016'!H$105","v":0},{"$f":" 'Import Base 2016'!I$105","v":"GBP m"}]
[null,null,null,null,{"$f":" 'Import Base 2016'!E$106","v":"Capex addition - D5Y - last RP5 part period base year 2016"},{"$f":" 'Import Base 2016'!F$106","v":0},{"$f":" 'Import Base 2016'!G$106","v":0},{"$f":" 'Import Base 2016'!H$106","v":7.3220523592079356},{"$f":" 'Import Base 2016'!I$106","v":"GBP m"}]
[null,null,null,null,{"$f":" 'Import Base 2016'!E$107","v":"Capex addition - MO5Y - last RP5 part period base year 2016"},{"$f":" 'Import Base 2016'!F$107","v":0},{"$f":" 'Import Base 2016'!G$107","v":0},{"$f":" 'Import Base 2016'!H$107","v":0},{"$f":" 'Import Base 2016'!I$107","v":"GBP m"}]
[]
[null,null,null,null,{"$f":" 'Import Base 2016'!E$115","v":"RAB_DL - base year 2016 - starting RP5 last period 2016"},{"$f":" 'Import Base 2016'!F$115","v":0},{"$f":" 'Import Base 2016'!G$115","v":0},{"$f":" 'Import Base 2016'!H$115","v":1060.4058493927487},{"$f":" 'Import Base 2016'!I$115","v":"GBP m"}]
[]
[null,null,null,null,{"$f":" 'Import Base 2016'!E$130","v":"Maximum regulated distribution revenue - DL - end RP5 period - base 2016"},{"$f":" 'Import Base 2016'!F$130","v":0},{"$f":" 'Import Base 2016'!G$130","v":0},{"$f":" 'Import Base 2016'!H$130","v":96.912312523815856},{"$f":" 'Import Base 2016'!I$130","v":"GBP m"}]
[null,null,null,null,{"$f":" 'Import Base 2016'!E$131","v":"Opex amount - DL - end RP5 period 2016"},{"$f":" 'Import Base 2016'!F$131","v":0},{"$f":" 'Import Base 2016'!G$131","v":0},{"$f":" 'Import Base 2016'!H$131","v":30.483712004342234},{"$f":" 'Import Base 2016'!I$131","v":"GBP m"}]
[null,null,null,null,{"$f":" 'Import Base 2016'!E$132","v":"Tax - DL - end RP5 period 2016"},{"$f":" 'Import Base 2016'!F$132","v":0},{"$f":" 'Import Base 2016'!G$132","v":0},{"$f":" 'Import Base 2016'!H$132","v":3.0735756794556059},{"$f":" 'Import Base 2016'!I$132","v":"GBP m"}]
[null,null,null,null,{"$f":" 'Import Base 2016'!E$133","v":"Pension deficit amount - historic repair - DL - end RP5 period 2016"},{"$f":" 'Import Base 2016'!F$133","v":0},{"$f":" 'Import Base 2016'!G$133","v":0},{"$f":" 'Import Base 2016'!H$133","v":7.571163849223467},{"$f":" 'Import Base 2016'!I$133","v":"GBP m"}]
[null,null,null,null,{"$f":" 'Import Base 2016'!E$134","v":"Depreciation amount - DL - end RP5 period 2016"},{"$f":" 'Import Base 2016'!F$134","v":0},{"$f":" 'Import Base 2016'!G$134","v":0},{"$f":" 'Import Base 2016'!H$134","v":32.280083004787791},{"$f":" 'Import Base 2016'!I$134","v":"GBP m"}]
[null,null,null,null,{"$f":" 'Import Base 2016'!E$135","v":"Pension deficit amount ERDC disallowance- DL - RP5 last period 2016"},{"$f":" 'Import Base 2016'!F$135","v":0},{"$f":" 'Import Base 2016'!G$135","v":0},{"$f":" 'Import Base 2016'!H$135","v":-2.1552948183920821},{"$f":" 'Import Base 2016'!I$135","v":"GBP m"}]
[]
[]
["TRANSMISSION LICENCE"]
[]
[null,null,"3.4 Maximum regulated transmission revenue for the regulatory reporting year"]
[]
[null,null,null,null,"Allowed opex amount - uncollected revenue - TL","3.4:","BDt",null,"GBP m",null,{"$f":" SUM(M231:U231)","v":0},null,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"4.17 Qualifying capex amount"]
[]
[null,null,null,null,"Qualifying capex amount - TN","4.17:","QCE_TNt",null,"GBP m","[Entitlement Model 28.11.16.xlsx]RP6 Transmission Inputs'!$A$36",{"$f":" SUM(M236:U236)","v":59.696589678428481},null,{"$f":"'Licence Inp'!M351 / Index!$H$12 * Index!M$16","v":0},{"$f":"'Licence Inp'!N351 / Index!$H$12 * Index!N$16","v":4.719686378130457},{"$f":"'Licence Inp'!O351 / Index!$H$12 * Index!O$16","v":9.3592324815602588},{"$f":"'Licence Inp'!P351 / Index!$H$12 * Index!P$16","v":9.279772597791812},{"$f":"'Licence Inp'!Q351 / Index!$H$12 * Index!Q$16","v":9.2009873284365611},{"$f":"'Licence Inp'!R351 / Index!$H$12 * Index!R$16","v":9.1228709460181321},{"$f":"'Licence Inp'!S351 / Index!$H$12 * Index!S$16","v":9.0454177716864397},{"$f":"'Licence Inp'!T351 / Index!$H$12 * Index!T$16","v":8.9686221748048229},{"$f":"'Licence Inp'!U351 / Index!$H$12 * Index!U$16","v":0}]
[null,null,null,null,"Qualifying capex amount - RN","4.17:","QCE_RNt",null,"GBP m","[Entitlement Model 28.11.16.xlsx]RP6 Transmission Inputs'!$A$68",{"$f":" SUM(M237:U237)","v":54.599999999999994},null,{"$f":"'Licence Inp'!M352 / Index!$H$12 * Index!M$16","v":0},{"$f":"'Licence Inp'!N352 / Index!$H$12 * Index!N$16","v":1.3},{"$f":"'Licence Inp'!O352 / Index!$H$12 * Index!O$16","v":7.95},{"$f":"'Licence Inp'!P352 / Index!$H$12 * Index!P$16","v":15.9},{"$f":"'Licence Inp'!Q352 / Index!$H$12 * Index!Q$16","v":14.45},{"$f":"'Licence Inp'!R352 / Index!$H$12 * Index!R$16","v":7.5},{"$f":"'Licence Inp'!S352 / Index!$H$12 * Index!S$16","v":7.5},{"$f":"'Licence Inp'!T352 / Index!$H$12 * Index!T$16","v":0},{"$f":"'Licence Inp'!U352 / Index!$H$12 * Index!U$16","v":0}]
[null,null,null,null,"Qualifying capex amount - NSI","4.17:","QCE_NSIt",null,"GBP m","[Entitlement Model 28.11.16.xlsx]RP6 Transmission Inputs'!$A$100",{"$f":" SUM(M238:U238)","v":0},null,{"$f":"'Licence Inp'!M353 / Index!$H$12 * Index!M$16","v":0},{"$f":"'Licence Inp'!N353 / Index!$H$12 * Index!N$16","v":0},{"$f":"'Licence Inp'!O353 / Index!$H$12 * Index!O$16","v":0},{"$f":"'Licence Inp'!P353 / Index!$H$12 * Index!P$16","v":0},{"$f":"'Licence Inp'!Q353 / Index!$H$12 * Index!Q$16","v":0},{"$f":"'Licence Inp'!R353 / Index!$H$12 * Index!R$16","v":0},{"$f":"'Licence Inp'!S353 / Index!$H$12 * Index!S$16","v":0},{"$f":"'Licence Inp'!T353 / Index!$H$12 * Index!T$16","v":0},{"$f":"'Licence Inp'!U353 / Index!$H$12 * Index!U$16","v":0}]
[null,null,null,null,"Qualifying capex amount - T5Y","4.17:","QCE_T5Yt",null,"GBP m","[Entitlement Model 28.11.16.xlsx]RP6 Transmission Inputs'!$A$132",{"$f":" SUM(M239:U239)","v":4.7836497344584892},null,{"$f":"'Licence Inp'!M354 / Index!$H$12 * Index!M$16","v":0},{"$f":"'Licence Inp'!N354 / Index!$H$12 * Index!N$16","v":0.48990669657920982},{"$f":"'Licence Inp'!O354 / Index!$H$12 * Index!O$16","v":0.72825114348600428},{"$f":"'Licence Inp'!P354 / Index!$H$12 * Index!P$16","v":0.97021435935457223},{"$f":"'Licence Inp'!Q354 / Index!$H$12 * Index!Q$16","v":0.79447817313990454},{"$f":"'Licence Inp'!R354 / Index!$H$12 * Index!R$16","v":0.59685036990035645},{"$f":"'Licence Inp'!S354 / Index!$H$12 * Index!S$16","v":0.59856013301691335},{"$f":"'Licence Inp'!T354 / Index!$H$12 * Index!T$16","v":0.60538885898152917},{"$f":"'Licence Inp'!U354 / Index!$H$12 * Index!U$16","v":0}]
[]
[]
[null,null,"4.19 Demostrably inefficient qualifying capex"]
[]
[null,null,null,null,"Demonstrably inefficient qualifying capex - TN","4.19:","DIQCE_TNt",null,"GBP m","[Entitlement Model 28.11.16.xlsx]RP6 Transmission Inputs'!$A$37",{"$f":" SUM(M244:U244)","v":0},null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Demonstrably inefficient qualifying capex - RN","4.19:","DIQCE_RNt",null,"GBP m","[Entitlement Model 28.11.16.xlsx]RP6 Transmission Inputs'!$A$69",{"$f":" SUM(M245:U245)","v":0},null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Demonstrably inefficient qualifying capex - NSI","4.19:","DIQCE_NSIt",null,"GBP m","[Entitlement Model 28.11.16.xlsx]RP6 Transmission Inputs'!$A$101",{"$f":" SUM(M246:U246)","v":0},null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Demonstrably inefficient qualifying capex - T5Y","4.19:","DIQCE_T5Yt",null,"GBP m","[Entitlement Model 28.11.16.xlsx]RP6 Transmission Inputs'!$A$133",{"$f":" SUM(M247:U247)","v":0},null,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"4.21 Capex connection amount"]
[]
[null,null,null,null,"Capex connection amount - TN","4.21:","CC_TNt",null,"GBP m","[Entitlement Model 28.11.16.xlsx]RP6 Transmission Inputs'!$A$46",{"$f":" SUM(M252:U252)","v":0},null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Capex connection amount - RN","4.21:","CC_RNt",null,"GBP m","[Entitlement Model 28.11.16.xlsx]RP6 Transmission Inputs'!$A$78",{"$f":" SUM(M253:U253)","v":0},null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Capex connection amount - NSI","4.21:","CC_NISt",null,"GBP m","[Entitlement Model 28.11.16.xlsx]RP6 Transmission Inputs'!$A$110",{"$f":" SUM(M254:U254)","v":0},null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Capex connection amount - T5Y","4.21:","CC_T5Yt",null,"GBP m","[Entitlement Model 28.11.16.xlsx]RP6 Transmission Inputs'!$A$142",{"$f":" SUM(M255:U255)","v":0},null,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"4.23 Transmission split for legacy Dt capex"]
[]
[null,null,null,null,"Transmission split for legacy Dt capex - TN","4.23:","CLD_TNt",null,"GBP m","[Entitlement Model 28.11.16.xlsx]RP6 Transmission Inputs'!$A$45",{"$f":" SUM(M260:U260)","v":0},null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Transmission split for legacy Dt capex - RN","4.23:","CLD_RNt",null,"GBP m","[Entitlement Model 28.11.16.xlsx]RP6 Transmission Inputs'!$A$77",{"$f":" SUM(M261:U261)","v":0},null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Transmission split for legacy Dt capex - NSI","4.23:","CLD_NSIt",null,"GBP m","[Entitlement Model 28.11.16.xlsx]RP6 Transmission Inputs'!$A$109",{"$f":" SUM(M262:U262)","v":0},null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Transmission split for legacy Dt capex - T5Y","4.23:","CLD_T5Yt",null,"GBP m","[Entitlement Model 28.11.16.xlsx]RP6 Transmission Inputs'!$A$141",{"$f":" SUM(M263:U263)","v":0},null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Transmission split for legacy Dt capex",null,null,null,"GBP m",null,{"$f":" SUM(M264:U264)","v":0},null,{"$f":"SUM(M260:M263)","v":0},0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" 'Licence Inp'!E$327","v":"Legacy Dt maximum RP6 spend amount - TL"},{"$f":" 'Licence Inp'!F$327","v":"Table 4"},{"$f":" 'Licence Inp'!G$327","v":0},{"$f":" 'Licence Inp'!H$327","v":0},{"$f":" 'Licence Inp'!I$327","v":"GBP m"}]
[null,null,null,null,{"$f":" E$264","v":"Transmission split for legacy Dt capex"},0,0,0,"GBP m",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Time!E$92","v":"RP6 period flag"},{"$f":" Time!F$92","v":0},{"$f":" Time!G$92","v":0},{"$f":" Time!H$92","v":0},{"$f":" Time!I$92","v":"flag"},{"$f":" Time!J$92","v":0},{"$f":" Time!K$92","v":7},{"$f":" Time!L$92","v":0},{"$f":" Time!M$92","v":0},{"$f":" Time!N$92","v":1},{"$f":" Time!O$92","v":1},{"$f":" Time!P$92","v":1},{"$f":" Time!Q$92","v":1},{"$f":" Time!R$92","v":1},{"$f":" Time!S$92","v":1},{"$f":" Time!T$92","v":1},{"$f":" Time!U$92","v":0}]
[null,null,null,null,"Transmission split for legacy Dt capex - alert",null,null,{"$f":" IF( SUM(M269:U269) > 0, 1, 0)","v":0},"alert",null,null,null,{"$f":" IF(($H266 - SUMIF($L268:M268, 1, $L267:M267)) >= 0, 0, 1)","v":0},{"$f":" IF(($H266 - SUMIF($L268:N268, 1, $L267:N267)) >= 0, 0, 1)","v":0},{"$f":" IF(($H266 - SUMIF($L268:O268, 1, $L267:O267)) >= 0, 0, 1)","v":0},{"$f":" IF(($H266 - SUMIF($L268:P268, 1, $L267:P267)) >= 0, 0, 1)","v":0},{"$f":" IF(($H266 - SUMIF($L268:Q268, 1, $L267:Q267)) >= 0, 0, 1)","v":0},{"$f":" IF(($H266 - SUMIF($L268:R268, 1, $L267:R267)) >= 0, 0, 1)","v":0},{"$f":" IF(($H266 - SUMIF($L268:S268, 1, $L267:S267)) >= 0, 0, 1)","v":0},{"$f":" IF(($H266 - SUMIF($L268:T268, 1, $L267:T267)) >= 0, 0, 1)","v":0},{"$f":" IF(($H266 - SUMIF($L268:U268, 1, $L267:U267)) >= 0, 0, 1)","v":0}]
[]
[]
[null,null,"4.25 Demonstrably inefficient pass through capex exp."]
[]
[null,null,null,null,"Demonstrably inefficient pass through capex exp. - TN","4.25:","DIPTCE_TNt",null,"GBP m","[Entitlement Model 28.11.16.xlsx]RP6 Transmission Inputs'!$A$47",{"$f":" SUM(M274:U274)","v":0},null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Demonstrably inefficient pass through capex exp. - RN","4.25:","DIPTCE_RNt",null,"GBP m","[Entitlement Model 28.11.16.xlsx]RP6 Transmission Inputs'!$A$79",{"$f":" SUM(M275:U275)","v":0},null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Demonstrably inefficient pass through capex exp. - NSI","4.25:","DIPTCE_NSIt",null,"GBP m","[Entitlement Model 28.11.16.xlsx]RP6 Transmission Inputs'!$A$111",{"$f":" SUM(M276:U276)","v":0},null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Demonstrably inefficient pass through capex exp. - T5Y","4.25:","DIPTCE_T5Yt",null,"GBP m","[Entitlement Model 28.11.16.xlsx]RP6 Transmission Inputs'!$A$143",{"$f":" SUM(M277:U277)","v":0},null,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"4.30 Asset disposals"]
[]
[null,null,null,null,"Historic timeline",null,null,null,"date",null,null,null,2008,2009,2010,2011,0,0,0,0,0]
[null,null,null,null,"Historic - asset disposals - TN","4.30:","OCD_TNt",null,"GBP m",null,{"$f":" SUM(M283:U283)","v":0},null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Historic - asset disposals - RN","4.30:","OCD_RNt",null,"GBP m",null,{"$f":" SUM(M284:U284)","v":0},null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Historic - asset disposals - NSI","4.30:","OCD_NSIt",null,"GBP m",null,{"$f":" SUM(M285:U285)","v":0},null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Historic - asset disposals - T5Y","4.30:","OCD_T5Yt",null,"GBP m",null,{"$f":" SUM(M286:U286)","v":0},null,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,"Asset disposals - TN","4.30:","OCD_TNt",null,"GBP m","[Entitlement Model 28.11.16.xlsx]RP6 Transmission Inputs'!$A$50",{"$f":" SUM(M289:U289)","v":0},null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Asset disposals - RN","4.30:","OCD_RNt",null,"GBP m","[Entitlement Model 28.11.16.xlsx]RP6 Transmission Inputs'!$A$82",{"$f":" SUM(M290:U290)","v":0},null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Asset disposals - NSI","4.30:","OCD_NSIt",null,"GBP m","[Entitlement Model 28.11.16.xlsx]RP6 Transmission Inputs'!$A$114",{"$f":" SUM(M291:U291)","v":0},null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Asset disposals - T5Y","4.30:","OCD_T5Yt",null,"GBP m","[Entitlement Model 28.11.16.xlsx]RP6 Transmission Inputs'!$A$146",{"$f":" SUM(M292:U292)","v":0},null,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"6.3 Opex incurred by the licensee - excl. PTOEt"]
[]
[null,null,null,null,"Opex incurred by the licensee - excl. PTOEt","6.3:","QOEt",null,"GBP m","[Entitlement Model 28.11.16.xlsx]RP6 Transmission Inputs'!$A$160",{"$f":" SUM(M297:U297)","v":50.762913466452119},null,{"$f":"'Licence Inp'!M421 / Index!$H$12 * Index!M$16","v":0},{"$f":"'Licence Inp'!N421 / Index!$H$12 * Index!N$16","v":4.0215494242056318},{"$f":"'Licence Inp'!O421 / Index!$H$12 * Index!O$16","v":7.9762668017016107},{"$f":"'Licence Inp'!P421 / Index!$H$12 * Index!P$16","v":7.8974049462135643},{"$f":"'Licence Inp'!Q421 / Index!$H$12 * Index!Q$16","v":7.8192864758542147},{"$f":"'Licence Inp'!R421 / Index!$H$12 * Index!R$16","v":7.7647075492737301},{"$f":"'Licence Inp'!S421 / Index!$H$12 * Index!S$16","v":7.6850353128473738},{"$f":"'Licence Inp'!T421 / Index!$H$12 * Index!T$16","v":7.5986629563559918},{"$f":"'Licence Inp'!U421 / Index!$H$12 * Index!U$16","v":0}]
[]
[]
[null,null,"6.5 Demonstrably inefficient or wasteful expenditure - DIQOEt"]
[]
[null,null,null,null,"Demonstrably inefficient or wasteful expenditure","6.5:","DIQOEt",null,"GBP m","[Entitlement Model 28.11.16.xlsx]RP6 Transmission Inputs'!$A$161",{"$f":" SUM(M302:U302)","v":0},null,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"6.7  Pass through opex expenditure"]
[]
[null,null,null,null,"Opex licence fee","6.7:","OLFt",null,"GBP m","[Entitlement Model 28.11.16.xlsx]RP6 Transmission Inputs'!$A$168",{"$f":" SUM(M307:U307)","v":1.1821437844084701},null,0,{"$f":" 0.0909341372621901* Index!N16 / Index!H$12","v":9.0934137262190101E-2},{"$f":"0.18186827452438* Index!O16 / Index!H$12","v":0.18186827452438001},{"$f":"0.18186827452438* Index!P16 / Index!H$12","v":0.18186827452438001},{"$f":"0.18186827452438* Index!Q16 / Index!H$12","v":0.18186827452438001},{"$f":"0.18186827452438* Index!R16 / Index!H$12","v":0.18186827452438001},{"$f":"0.18186827452438* Index!S16 / Index!H$12","v":0.18186827452438001},{"$f":"0.18186827452438* Index!T16 / Index!H$12","v":0.18186827452438001},0]
[null,null,null,null,"Opex connection amount","6.7:","OCt",null,"GBP m","[Entitlement Model 28.11.16.xlsx]RP6 Transmission Inputs'!$A$170",{"$f":" SUM(M308:U308)","v":0},null,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"6.9 Opex legacy amount"]
[]
[null,null,null,null,"Opex legacy Dt amount","6.9:","OLDt",null,"GBP m","[Entitlement Model 28.11.16.xlsx]RP6 Transmission Inputs'!$A$169",null,null,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"6.10 Demonstrably inefficient or wasteful expenditure - DIPTOEt"]
[]
[null,null,null,null,"Demonstrably inefficient or wasteful expenditure","6.11:","DIPTOEt",null,"GBP m","[Entitlement Model 28.11.16.xlsx]RP6 Transmission Inputs'!$A$172",{"$f":" SUM(M318:U318)","v":0},null,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"6.17 Allowed opex other"]
[]
[null,null,null,null,"Allowed opex - injurious affectation","6.17:","IAt",null,"GBP m","[Entitlement Model 28.11.16.xlsx]RP6 Transmission Inputs'!$A$165",{"$f":" SUM(M323:U323)","v":0},null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Allowed opex - regulatory reporting","6.17:","RRt",null,"GBP m","[Entitlement Model 28.11.16.xlsx]RP6 Transmission Inputs'!$A$164",{"$f":" SUM(M324:U324)","v":0},null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Allowed opex - changes of law","6.18:","COLt",null,"GBP m","[Entitlement Model 28.11.16.xlsx]RP6 Transmission Inputs'!$A$166",{"$f":" SUM(M325:U325)","v":0},null,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"9.1: The tax rate - TRt"]
[]
[null,null,null,null,"Capital allowances - CAt - TL - Calculated","9.1:","CAt",null,"GBP m",null,{"$f":" SUM(M330:U330)","v":90.485716093019334},null,{"$f":" 'TL - C9'!M$277","v":0},{"$f":" 'TL - C9'!N$277","v":6.2474903590616195},{"$f":" 'TL - C9'!O$277","v":13.730514599184273},{"$f":" 'TL - C9'!P$277","v":14.275212603140924},{"$f":" 'TL - C9'!Q$277","v":14.60799382106438},{"$f":" 'TL - C9'!R$277","v":14.317235843630296},{"$f":" 'TL - C9'!S$277","v":14.061533903587479},{"$f":" 'TL - C9'!T$277","v":13.245734963350362},{"$f":" 'TL - C9'!U$277","v":0}]
[null,null,null,null,"Capital allowances - CAt - TL - manual adjustment","9.1:","CAt",null,"GBP m",null,{"$f":" SUM(M331:U331)","v":0}]
[null,null,null,null,"Capital allowances - CAt - TL","9.1:","CAt",null,"GBP m",null,{"$f":" SUM(M332:U332)","v":90.485716093019334},null,{"$f":" IF(ISBLANK(M331), M330, M331)","v":0},6.2474903590616195,13.730514599184273,14.275212603140924,14.60799382106438,14.317235843630296,14.061533903587479,13.245734963350362,0]
[]
[]
[null,null,"11 Correction factor amount - Kt"]
[]
[null,null,null,null,{"$f":" E$9","v":"RPI switch"},{"$f":" F$9","v":0},{"$f":" G$9","v":0},{"$f":" H$9","v":0},{"$f":" I$9","v":"0 = off, 1 = on"}]
[]
[null,null,null,null,"Actual regulated transmission revenue recovered - nominal - TL ",null,null,null,null,null,null,null,null,{"$f":"'TL - C3'!N37","v":18.216043888540433},{"$f":"'TL - C3'!O37","v":38.126968603682499},{"$f":"'TL - C3'!P37","v":38.623686133622705},{"$f":"'TL - C3'!Q37","v":39.235569529607858},{"$f":"'TL - C3'!R37","v":39.871082406335574},{"$f":"'TL - C3'!S37","v":40.208117192593711},{"$f":"'TL - C3'!T37","v":40.255736602005996}]
[null,null,null,null,"Actual regulated transmission revenue recovered - 15/16 prices -  TL",null,null,null,null,null,null,null,null,{"$f":"'TL - C3'!N37","v":18.216043888540433},{"$f":"'TL - C3'!O37","v":38.126968603682499},{"$f":"'TL - C3'!P37","v":38.623686133622705},{"$f":"'TL - C3'!Q37","v":39.235569529607858},{"$f":"'TL - C3'!R37","v":39.871082406335574},{"$f":"'TL - C3'!S37","v":40.208117192593711},{"$f":"'TL - C3'!T37","v":40.255736602005996}]
[]
[null,null,null,null,"Actual regulated transmission revenue recovered - TL","11.1a:","ARP6t",null,"GBP m",null,{"$f":" SUM(M342:U342)","v":254.53720435638877},null,{"$f":" IF($H337 = 1, M339, M340)","v":0},{"$f":" IF($H337 = 1, N339, N340)","v":18.216043888540433},{"$f":" IF($H337 = 1, O339, O340)","v":38.126968603682499},38.623686133622705,39.235569529607858,39.871082406335574,40.208117192593711,40.255736602005996,0]
[]
[null,null,null,null,"Average specified rate","11.1b:","It",2.5000000000000001E-3,"%",null,null,null,0,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,0]
[]
[]
[null,null,"Import data - TL"]
[]
[null,null,null,null,{"$f":" 'Import Base 2016'!E$208","v":"Capex addition - TN - last RP5 part period base year 2016"},{"$f":" 'Import Base 2016'!F$208","v":0},{"$f":" 'Import Base 2016'!G$208","v":0},{"$f":" 'Import Base 2016'!H$208","v":15.479448850792766},{"$f":" 'Import Base 2016'!I$208","v":"GBP m"}]
[null,null,null,null,{"$f":" 'Import Base 2016'!E$209","v":"Capex addition - RN - last RP5 part period base year 2016"},{"$f":" 'Import Base 2016'!F$209","v":0},{"$f":" 'Import Base 2016'!G$209","v":0},{"$f":" 'Import Base 2016'!H$209","v":8.3034565867346455},{"$f":" 'Import Base 2016'!I$209","v":"GBP m"}]
[null,null,null,null,{"$f":" 'Import Base 2016'!E$210","v":"Capex addition - NSI - last RP5 part period base year 2016"},{"$f":" 'Import Base 2016'!F$210","v":0},{"$f":" 'Import Base 2016'!G$210","v":0},{"$f":" 'Import Base 2016'!H$210","v":0},{"$f":" 'Import Base 2016'!I$210","v":"GBP m"}]
[null,null,null,null,{"$f":" 'Import Base 2016'!E$211","v":"Capex addition - T5Y - last RP5 part period base year 2016"},{"$f":" 'Import Base 2016'!F$211","v":0},{"$f":" 'Import Base 2016'!G$211","v":0},{"$f":" 'Import Base 2016'!H$211","v":0.24860149394334813},{"$f":" 'Import Base 2016'!I$211","v":"GBP m"}]
[]
[null,null,null,null,{"$f":" 'Import Base 2016'!E$219","v":"RAB_TL - base year 2016 - starting RP5 last period 2016"},{"$f":" 'Import Base 2016'!F$219","v":0},{"$f":" 'Import Base 2016'!G$219","v":0},{"$f":" 'Import Base 2016'!H$219","v":314.89307735258615},{"$f":" 'Import Base 2016'!I$219","v":"GBP m"}]
[]
[null,null,null,null,{"$f":" 'Import Base 2016'!E$234","v":"Maximum regulated distribution revenue - TL - end RP5 period - base 2016"},{"$f":" 'Import Base 2016'!F$234","v":0},{"$f":" 'Import Base 2016'!G$234","v":0},{"$f":" 'Import Base 2016'!H$234","v":13.211925309866109},{"$f":" 'Import Base 2016'!I$234","v":"GBP m"}]
[null,null,null,null,{"$f":" 'Import Base 2016'!E$235","v":"Opex amount - TL - end RP5 period - base 2016"},{"$f":" 'Import Base 2016'!F$235","v":0},{"$f":" 'Import Base 2016'!G$235","v":0},{"$f":" 'Import Base 2016'!H$235","v":3.5267520518401083},{"$f":" 'Import Base 2016'!I$235","v":"GBP m"}]
[null,null,null,null,{"$f":" 'Import Base 2016'!E$236","v":"Tax - TL - end RP5 period - base 2016"},{"$f":" 'Import Base 2016'!F$236","v":0},{"$f":" 'Import Base 2016'!G$236","v":0},{"$f":" 'Import Base 2016'!H$236","v":0.32901348669560032},{"$f":" 'Import Base 2016'!I$236","v":"GBP m"}]
[null,null,null,null,{"$f":" 'Import Base 2016'!E$237","v":"Pension deficit amount - historic repair - TL - end RP5 period - base 2016"},{"$f":" 'Import Base 2016'!F$237","v":0},{"$f":" 'Import Base 2016'!G$237","v":0},{"$f":" 'Import Base 2016'!H$237","v":0.65836207384551892},{"$f":" 'Import Base 2016'!I$237","v":"GBP m"}]
[null,null,null,null,{"$f":" 'Import Base 2016'!E$238","v":"Depreciation amount - TL - end RP5 period - base 2016"},{"$f":" 'Import Base 2016'!F$238","v":0},{"$f":" 'Import Base 2016'!G$238","v":0},{"$f":" 'Import Base 2016'!H$238","v":7.2342024156265179},{"$f":" 'Import Base 2016'!I$238","v":"GBP m"}]
[null,null,null,null,{"$f":" 'Import Base 2016'!E$239","v":"Pension deficit amount ERDC disallowance- TL - RP5 last period - base 2016"},{"$f":" 'Import Base 2016'!F$239","v":0},{"$f":" 'Import Base 2016'!G$239","v":0},{"$f":" 'Import Base 2016'!H$239","v":-0.1874169407297463},{"$f":" 'Import Base 2016'!I$239","v":"GBP m"}]
[]
[]
["CAPITAL ALLOWANCES"]
[]
[null,null,null,null,"Deferred revenue pool additions - nominal",null,"Nominal",null,"GBP m","[Entitlement Model 28.11.16.xlsx]Tax Cap All'!$B$43",{"$f":" SUM(M366:U366)","v":162.5},null,0,12.5,25,25,25,25,25,25,0]
[]
[null,null,null,null,"Non- allowable capex per period - nominal",null,"Nominal",null,"GBP m","[Entitlement Model 28.11.16.xlsx]Tax Cap All'!$B$35",{"$f":" SUM(M368:U368)","v":-13.000000000000002},null,0,-1.0000000000000004,-1.9999999999999956,-2.0000000000000058,-1.9999999999999982,-2.0000000000000044,-1.9999999999999951,-2.0000000000000036,0]
[]
[null,null,null,null,"Domestic contributions - DL",null,null,null,"GBP m","[Entitlement Model 28.11.16.xlsx]Tax Cap All'!$B$33",{"$f":" SUM(M370:U370)","v":0},null,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Capital allowance rates"]
[]
[null,null,null,null,"Capital allowance rates - main pool",null,null,0.18,"%","[Entitlement Model 28.11.16.xlsx]Input6'!$A$127"]
[null,null,null,null,"Capital allowance rates - special pool",null,null,0.08,"%","[Entitlement Model 28.11.16.xlsx]Input6'!$A$128"]
[null,null,null,null,"Capital allowance rates - deferred revenue pool",null,null,2.5000000000000001E-2,"%","[Entitlement Model 28.11.16.xlsx]Input6'!$A$129"]
[]
[]
[null,null,"Non-network IT"]
[]
[null,null,null,null,"Non-network IT - per period - DL ",null,null,null,"GBP m","[Entitlement Model 28.11.16.xlsx]Tax Cap All'!$B$25",{"$f":" SUM(M382:U382)","v":25.530157730366582},null,0,{"$f":"(3.45456981055504+1.44931)/ Index!$H$12 * Index!N$16","v":4.9038798105550399},{"$f":"(5.05446236272297+1.39543)/ Index!$H$12 * Index!O$16","v":6.4498923627229701},{"$f":"(4.33516650489969-0.02421)/ Index!$H$12 * Index!P$16","v":4.3109565048996901},{"$f":"(2.2475277505456+0.00464)/ Index!$H$12 * Index!Q$16","v":2.2521677505455999},{"$f":"(2.0447465717029+0.01712)/ Index!$H$12 * Index!R$16","v":2.0618665717028999},{"$f":"(1.35067657183293+0.00158)/ Index!$H$12 * Index!S$16","v":1.35225657183293},{"$f":"(2.80918815810745+1.38995)/ Index!$H$12 * Index!T$16","v":4.1991381581074503},0]
[null,null,null,null,"Non-network IT - per period - TL",null,null,null,"GBP m","[Entitlement Model 28.11.16.xlsx]Tax Cap All'!$B$26",{"$f":" SUM(M383:U383)","v":1.6586824813493539},null,0,{"$f":"0.223427301398815/Index!$H$12*Index!N16","v":0.223427301398815},{"$f":"0.22825060367623/Index!$H$12*Index!O16","v":0.22825060367623001},{"$f":"0.468666179383896/Index!$H$12*Index!P16","v":0.46866617938389599},{"$f":"0.279817468220181/Index!$H$12*Index!Q16","v":0.279817468220181},{"$f":"0.121478963215826/Index!$H$12*Index!R16","v":0.12147896321582601},{"$f":"0.122469847939978/Index!$H$12*Index!S16","v":0.122469847939978},{"$f":"0.214572117514428/Index!$H$12*Index!T16","v":0.21457211751442801},0]
[]
[]
[null,null,"Tax entitlement"]
[]
[null,null,null,null,"Deferred revenue pool split - TL",null,null,0.12,"%","[Entitlement Model 28.11.16.xlsx]Input6'!$P$102"]
[null,null,null,null,"Non Qualifying Capex Split - TL",null,null,0.1,"%","[Entitlement Model 28.11.16.xlsx]Input6'!$P$103"]
[]
[null,null,"Import data - DL"]
[]
[null,null,null,null,{"$f":" 'Import Base 2016'!E$56","v":"Main rate pool capex addition last RP5 part period 2016 - DL"},{"$f":" 'Import Base 2016'!F$56","v":0},{"$f":" 'Import Base 2016'!G$56","v":0},{"$f":" 'Import Base 2016'!H$56","v":11.582033461798256},{"$f":" 'Import Base 2016'!I$56","v":"GBP m"}]
[null,null,null,null,{"$f":" 'Import Base 2016'!E$57","v":"Main rate pool capital allowance last RP5 part period 2016 - DL"},{"$f":" 'Import Base 2016'!F$57","v":0},{"$f":" 'Import Base 2016'!G$57","v":0},{"$f":" 'Import Base 2016'!H$57","v":6.56131800483932},{"$f":" 'Import Base 2016'!I$57","v":"GBP m"}]
[]
[null,null,null,null,{"$f":" 'Import Base 2016'!E$69","v":"Special rate asset pool addition last RP5 part period 2016 - DL"},{"$f":" 'Import Base 2016'!F$69","v":0},{"$f":" 'Import Base 2016'!G$69","v":0},{"$f":" 'Import Base 2016'!H$69","v":30.148345794102195},{"$f":" 'Import Base 2016'!I$69","v":"GBP m"}]
[null,null,null,null,{"$f":" 'Import Base 2016'!E$70","v":"Domestic contributions last RP5 part period 2016 - DL"},{"$f":" 'Import Base 2016'!F$70","v":0},{"$f":" 'Import Base 2016'!G$70","v":0},{"$f":" 'Import Base 2016'!H$70","v":0},{"$f":" 'Import Base 2016'!I$70","v":"GBP m"}]
[null,null,null,null,{"$f":" 'Import Base 2016'!E$71","v":"Special rate asset pool capital allowance last RP5 part period 2016 - DL"},{"$f":" 'Import Base 2016'!F$71","v":0},{"$f":" 'Import Base 2016'!G$71","v":0},{"$f":" 'Import Base 2016'!H$71","v":15.549271741756694},{"$f":" 'Import Base 2016'!I$71","v":"GBP m"}]
[]
[null,null,null,null,{"$f":" 'Import Base 2016'!E$82","v":"Deferred revenue pool capital allowance - DL - end of March 17  Base year 2016 - DL"},{"$f":" 'Import Base 2016'!F$82","v":0},{"$f":" 'Import Base 2016'!G$82","v":0},{"$f":" 'Import Base 2016'!H$82","v":5.5602488904649441},{"$f":" 'Import Base 2016'!I$82","v":"GBP m"}]
[null,null,null,null,{"$f":" 'Import Base 2016'!E$83","v":"Deferred revenue pool capital allowance last RP5 part period 2016 - DL"},{"$f":" 'Import Base 2016'!F$83","v":0},{"$f":" 'Import Base 2016'!G$83","v":0},{"$f":" 'Import Base 2016'!H$83","v":3.0410114152329837},{"$f":" 'Import Base 2016'!I$83","v":"GBP m"}]
[]
[null,null,"Import data - TL"]
[]
[null,null,null,null,{"$f":" 'Import Base 2016'!E$170","v":"Main rate pool capex addition last RP5 part period 2016 - TL"},{"$f":" 'Import Base 2016'!F$170","v":0},{"$f":" 'Import Base 2016'!G$170","v":0},{"$f":" 'Import Base 2016'!H$170","v":8.5511118492937133E-2},{"$f":" 'Import Base 2016'!I$170","v":"GBP m"}]
[null,null,null,null,{"$f":" 'Import Base 2016'!E$171","v":"Main rate pool capital allowance last RP5 part period 2016 - TL"},{"$f":" 'Import Base 2016'!F$171","v":0},{"$f":" 'Import Base 2016'!G$171","v":0},{"$f":" 'Import Base 2016'!H$171","v":7.269191056740823E-2},{"$f":" 'Import Base 2016'!I$171","v":"GBP m"}]
[]
[null,null,null,null,{"$f":" 'Import Base 2016'!E$182","v":"Special rate asset pool addition last RP5 part period 2016 - TL"},{"$f":" 'Import Base 2016'!F$182","v":0},{"$f":" 'Import Base 2016'!G$182","v":0},{"$f":" 'Import Base 2016'!H$182","v":22.428107987520299},{"$f":" 'Import Base 2016'!I$182","v":"GBP m"}]
[null,null,null,null,{"$f":" 'Import Base 2016'!E$183","v":"Special rate asset pool capital allowance last RP5 part period 2016 - TL"},{"$f":" 'Import Base 2016'!F$183","v":0},{"$f":" 'Import Base 2016'!G$183","v":0},{"$f":" 'Import Base 2016'!H$183","v":7.0261927588645676},{"$f":" 'Import Base 2016'!I$183","v":"GBP m"}]
[]
[null,null,null,null,{"$f":" 'Import Base 2016'!E$194","v":"Deferred revenue pool capital allowance - TL - end of March 17  Base year 2016 - TL"},{"$f":" 'Import Base 2016'!F$194","v":0},{"$f":" 'Import Base 2016'!G$194","v":0},{"$f":" 'Import Base 2016'!H$194","v":1.0019833679415657},{"$f":" 'Import Base 2016'!I$194","v":"GBP m"}]
[null,null,null,null,{"$f":" 'Import Base 2016'!E$195","v":"Deferred revenue pool capital allowance last RP5 part period 2016 - TL"},{"$f":" 'Import Base 2016'!F$195","v":0},{"$f":" 'Import Base 2016'!G$195","v":0},{"$f":" 'Import Base 2016'!H$195","v":0.53656717987994351},{"$f":" 'Import Base 2016'!I$195","v":"GBP m"}]
[]
[]
["CUSTOMER IMPACT"]
[]
[null,null,null,null,"Entitlement T to TUoS factor",null,null,0.75,"factor","[Entitlement Model 28.11.16.xlsx]T Tariff Impact Workings'!$A$7"]
[]
[]
[null,null,"Electricity sales"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"* Partial period adjustment"]
[null,null,null,null,"Electricity sales -  Domestic",null,null,null,"GWh","[Entitlement Model 28.11.16.xlsx]Forecast Unit & Cust'!A20",{"$f":" SUM(M422:U422)","v":18920.347999999998},null,0,1418.2619999999999,2859.2159999999999,2882.09,2905.1469999999999,2928.3879999999999,2951.8150000000001,2975.43,0]
[null,null,null,null,"Electricity sales -  Small Business (<70kVA)",null,null,null,"GWh","[Entitlement Model 28.11.16.xlsx]Forecast Unit & Cust'!A21",{"$f":" SUM(M423:U423)","v":8586.8050000000003},null,0,643.66399999999999,1297.626,1308.0070000000001,1318.471,1329.018,1339.6510000000001,1350.3679999999999,0]
[null,null,null,null,"Electricity sales -  Medium Business (>70kVA)",null,null,null,"GWh","[Entitlement Model 28.11.16.xlsx]Forecast Unit & Cust'!A22",13113.985000000001,null,0,983.01900000000001,1981.7670000000001,1997.6210000000001,2013.6020000000001,2029.711,2045.9490000000001,2062.3159999999998,0]
[null,null,null,null,"Electricity sales -  LV & HV LEU (>1MW)",null,null,null,"GWh","[Entitlement Model 28.11.16.xlsx]Forecast Unit & Cust'!A23",6716.3140000000003,null,0,503.452,1014.96,1023.08,1031.2639999999999,1039.5139999999999,1047.8309999999999,1056.213,0]
[null,null,null,null,"Electricity sales -  33kV LEU (>1MW)",null,null,null,"GWh","[Entitlement Model 28.11.16.xlsx]Forecast Unit & Cust'!A24",3666.4580000000005,null,0,274.83600000000001,554.07000000000005,558.50300000000004,562.971,567.47400000000005,572.01400000000001,576.59,0]
[null,null,null,null,"Electricity sales -  Unmetered",null,null,null,"GWh","[Entitlement Model 28.11.16.xlsx]Forecast Unit & Cust'!A25",840.69700000000012,null,0,63.018000000000001,127.045,128.06100000000001,129.08600000000001,130.119,131.15899999999999,132.209,0]
[null,null,null,null,"Electricity sales -  Transmission Connections",null,null,null,"GWh","[Entitlement Model 28.11.16.xlsx]Forecast Unit & Cust'!A26",302.78899999999999,null,0,22.696999999999999,45.756999999999998,46.122999999999998,46.491999999999997,46.863999999999997,47.238999999999997,47.616999999999997,0]
[]
[]
[null,null,"Average network charges at end RP5"]
[]
[null,null,null,null,"Average network charges at end RP5 - Domestic",null,null,130.05429357825301,"GBP","[2017 02 15 Copy of RP6 09j (2).xlsm]Actuals Inp'!H454"]
[null,null,null,null,"Average network charges at end RP5 - Small Business (<70kVA)",null,null,613.85817589916337,"GBP","[2017 02 15 Copy of RP6 09j (2).xlsm]Actuals Inp'!H455"]
[null,null,null,null,"Average network charges at end RP5 - Medium Business (>70kVA)",null,null,9530.2958357861662,"GBP","[2017 02 15 Copy of RP6 09j (2).xlsm]Actuals Inp'!H456"]
[null,null,null,null,"Average network charges at end RP5 - LV & HV LEU (>1MW)",null,null,72036.937382883014,"GBP","[2017 02 15 Copy of RP6 09j (2).xlsm]Actuals Inp'!H457"]
[null,null,null,null,"Average network charges at end RP5 - 33kV LEU (>1MW)",null,null,179294.40476894678,"GBP","[2017 02 15 Copy of RP6 09j (2).xlsm]Actuals Inp'!H458"]
[]
[null,null,null,null,"Number of years in RP6",null,null,7,"year #","[Entitlement Model 28.11.16.xlsx]BP Table 3'!$C$58"]
[]
[]
[null,null,"DUoS revenue share"]
[]
[null,null,null,null,"DUoS revenue share - Domestic",null,null,0.50327117317616188,"%","[Entitlement Model 28.11.16.xlsx]D Tariff Impact Workings'!G9"]
[null,null,null,null,"DUoS revenue share - Small Business (<70kVA)",null,null,0.19298993822481825,"%","[Entitlement Model 28.11.16.xlsx]D Tariff Impact Workings'!G10"]
[null,null,null,null,"DUoS revenue share - Medium Business (>70kVA)",null,null,0.22984677511788171,"%","[Entitlement Model 28.11.16.xlsx]D Tariff Impact Workings'!G11"]
[null,null,null,null,"DUoS revenue share - LV & HV LEU (>1MW)",null,null,5.0699729259979273E-2,"%","[Entitlement Model 28.11.16.xlsx]D Tariff Impact Workings'!G12"]
[null,null,null,null,"DUoS revenue share - 33kV LEU (>1MW)",null,null,9.8553754858669591E-3,"%","[Entitlement Model 28.11.16.xlsx]D Tariff Impact Workings'!G13"]
[null,null,null,null,"DUoS revenue share - Unmetered",null,null,1.3337008735291945E-2,"%","[Entitlement Model 28.11.16.xlsx]D Tariff Impact Workings'!G14"]
[null,null,null,null,"DUoS revenue share - Transmission Connections",null,null,0,"%","[Entitlement Model 28.11.16.xlsx]D Tariff Impact Workings'!G15"]
[]
[]
[null,null,"TUoS revenue share"]
[]
[null,null,null,null,"TUoS revenue share - Domestic",null,null,0.42098033677127455,"%","[Entitlement Model 28.11.16.xlsx]Transmission Pricing'!A130"]
[null,null,null,null,"TUoS revenue share - Small Business (<70kVA)",null,null,0.16896146370440288,"%","[Entitlement Model 28.11.16.xlsx]Transmission Pricing'!A131"]
[null,null,null,null,"TUoS revenue share - Medium Business (>70kVA)",null,null,0.2355106621276622,"%","[Entitlement Model 28.11.16.xlsx]Transmission Pricing'!A132"]
[null,null,null,null,"TUoS revenue share - LV & HV LEU (>1MW)",null,null,0.10382462050332476,"%","[Entitlement Model 28.11.16.xlsx]Transmission Pricing'!A133"]
[null,null,null,null,"TUoS revenue share - 33kV LEU (>1MW)",null,null,5.2704943836283422E-2,"%","[Entitlement Model 28.11.16.xlsx]Transmission Pricing'!A134"]
[null,null,null,null,"TUoS revenue share - Unmetered",null,null,1.2795923110316713E-2,"%","[Entitlement Model 28.11.16.xlsx]Transmission Pricing'!A135"]
[null,null,null,null,"TUoS revenue share - Transmission Connections",null,null,5.2220499467356216E-3,"%","[Entitlement Model 28.11.16.xlsx]Transmission Pricing'!A136"]
[]
[]
[null,null,"Typical cust - Domestic"]
[]
[null,null,null,null,"Typical cust - Domestic",null,null,3600,"kWh","[Entitlement Model 28.11.16.xlsx]Forecast Unit & Cust'!O56"]
[null,null,null,null,"Typical cust - Small Business (<70kVA)",null,null,20000,"kWh","[Entitlement Model 28.11.16.xlsx]Forecast Unit & Cust'!O57"]
[null,null,null,null,"Typical cust - Medium Business (>70kVA)",null,null,390000,"kWh","[Entitlement Model 28.11.16.xlsx]Forecast Unit & Cust'!O58"]
[null,null,null,null,"Typical cust - LV & HV LEU (>1MW)",null,null,6000000,"kWh","[Entitlement Model 28.11.16.xlsx]Forecast Unit & Cust'!O59"]
[null,null,null,null,"Typical cust - 33kV LEU (>1MW)",null,null,30000000,"kWh","[Entitlement Model 28.11.16.xlsx]Forecast Unit & Cust'!O60"]
[null,null,null,null,"Typical cust - Unmetered",null,null,94000,"kWh","[Entitlement Model 28.11.16.xlsx]Forecast Unit & Cust'!O61"]
[null,null,null,null,"Typical cust - Transmission Connections",null,null,4000000,"kWh","[Entitlement Model 28.11.16.xlsx]Forecast Unit & Cust'!O62"]
[]
[]
[null,null,"T&D as % of retail Bill"]
[]
[null,null,null,null,"T&D as % of retail Bill - Domestic",null,null,0.24691642800011551,"%","[Entitlement Model 28.11.16.xlsx]BP Table 3'!K50"]
[null,null,null,null,"T&D as % of retail Bill - Small Business (<70kVA)",null,null,0.22268987883879227,"%","[Entitlement Model 28.11.16.xlsx]BP Table 3'!K51"]
[null,null,null,null,"T&D as % of retail Bill - Medium Business (>70kVA)",null,null,0.18395430547737807,"%","[Entitlement Model 28.11.16.xlsx]BP Table 3'!K52"]
[null,null,null,null,"T&D as % of retail Bill - LV & HV LEU (>1MW)",null,null,0.10526053971731178,"%","[Entitlement Model 28.11.16.xlsx]BP Table 3'!K53"]
[null,null,null,null,"T&D as % of retail Bill - 33kV LEU (>1MW)",null,null,5.2670295509100747E-2,"%","[Entitlement Model 28.11.16.xlsx]BP Table 3'!K54"]
[]
[]
["FINANCEABILITY"]
[]
[null,null,"Equity injection to ERDC disallowance"]
[]
[null,null,null,null,"Equity injection to ERDC disallowance",null,null,0.8,"factor"]
[]
[]
[null,null,"Notional interest charge"]
[]
[null,null,null,null,"Nominal cost of debt",null,null,4.99E-2,"%","[Entitlement Model 28.11.16.xlsx]Financeability'!$A$115"]
[null,null,null,null,"Gearing",null,null,0.45,"%","[Entitlement Model 28.11.16.xlsx]Financeability'!$A$113"]
[]
[null,null,null,null,"Maximum dividend payout (% of initial equity)",null,null,4.4499999999999998E-2,"%","[Entitlement Model 28.11.16.xlsx]Financeability'!$A$108"]
[]
[null,null,null,null,"Pension deficit (See Response to UR 131) - opening balance",null,null,87.071869497885615,"GBP m","[Entitlement Model 28.11.16.xlsx]Financeability'!$C$79"]
[]
[null,null,null,null,"RP5 Interest charge Apr'17-Sept'17",null,null,19.361499999999999,"GBP m"]

{"sheet":"Inp_Depreciation","index":8,"n_rows":867,"n_cols":79,"rows_kept":867,"cut":false,"hidden":false,"merged":[]}
[{"$f":" RIGHT(CELL(\"filename\", $A$1), LEN(CELL(\"filename\", $A$1)) - SEARCH(\"]\", CELL(\"filename\", $A$1)))","v":"Inp_Depreciation"},null,null,null,null,null,null,{"$f":"IF('Actuals Inp'!H9=0,\"15/16\",\"Nominal\")","v":"15/16"}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$22","v":"Model period ending - RP1"},null,null,{"$f":" Check!$H$9","v":0},"Error chks",null,null,null,{"$f":" 'DL - C4 A'!M$22","v":"1994-03-31"},{"$f":" 'DL - C4 A'!N$22","v":"1995-03-31"},{"$f":" 'DL - C4 A'!O$22","v":"1996-03-31"},{"$f":" 'DL - C4 A'!P$22","v":"1997-03-31"},{"$f":" 'DL - C4 A'!Q$22","v":"1998-03-31"},{"$f":" 'DL - C4 A'!R$22","v":"1999-03-31"},{"$f":" 'DL - C4 A'!S$22","v":"2000-03-31"},{"$f":" 'DL - C4 A'!T$22","v":"2001-03-31"},{"$f":" 'DL - C4 A'!U$22","v":"2002-03-31"},{"$f":" 'DL - C4 A'!V$22","v":"2003-03-31"},{"$f":" 'DL - C4 A'!W$22","v":"2004-03-31"},{"$f":" 'DL - C4 A'!X$22","v":"2005-03-31"},{"$f":" 'DL - C4 A'!Y$22","v":"2006-03-31"},{"$f":" 'DL - C4 A'!Z$22","v":"2007-03-31"},{"$f":" 'DL - C4 A'!AA$22","v":"2008-03-31"},{"$f":" 'DL - C4 A'!AB$22","v":"2009-03-31"},{"$f":" 'DL - C4 A'!AC$22","v":"2010-03-31"},{"$f":" 'DL - C4 A'!AD$22","v":"2011-03-31"},{"$f":" 'DL - C4 A'!AE$22","v":"2012-03-31"},{"$f":" 'DL - C4 A'!AF$22","v":"2013-03-31"},{"$f":" 'DL - C4 A'!AG$22","v":"2014-03-31"},{"$f":" 'DL - C4 A'!AH$22","v":"2015-03-31"},{"$f":" 'DL - C4 A'!AI$22","v":"2016-03-31"},{"$f":" 'DL - C4 A'!AJ$22","v":"2017-03-31"},{"$f":" 'DL - C4 A'!AK$22","v":"2018-03-31"},{"$f":" 'DL - C4 A'!AL$22","v":"2019-03-31"},{"$f":" 'DL - C4 A'!AM$22","v":"2020-03-31"},{"$f":" 'DL - C4 A'!AN$22","v":"2021-03-31"},{"$f":" 'DL - C4 A'!AO$22","v":"2022-03-31"},{"$f":" 'DL - C4 A'!AP$22","v":"2023-03-31"},{"$f":" 'DL - C4 A'!AQ$22","v":"2024-03-31"},{"$f":" 'DL - C4 A'!AR$22","v":"2025-03-31"},{"$f":" 'DL - C4 A'!AS$22","v":"2026-03-31"},{"$f":" 'DL - C4 A'!AT$22","v":"2027-03-31"},{"$f":" 'DL - C4 A'!AU$22","v":"2028-03-31"},{"$f":" 'DL - C4 A'!AV$22","v":"2029-03-31"},{"$f":" 'DL - C4 A'!AW$22","v":"2030-03-31"},{"$f":" 'DL - C4 A'!AX$22","v":"2031-03-31"},{"$f":" 'DL - C4 A'!AY$22","v":"2032-03-31"},{"$f":" 'DL - C4 A'!AZ$22","v":"2033-03-31"},{"$f":" 'DL - C4 A'!BA$22","v":"2034-03-31"},{"$f":" 'DL - C4 A'!BB$22","v":"2035-03-31"},{"$f":" 'DL - C4 A'!BC$22","v":"2036-03-31"},{"$f":" 'DL - C4 A'!BD$22","v":"2037-03-31"},{"$f":" 'DL - C4 A'!BE$22","v":"2038-03-31"},{"$f":" 'DL - C4 A'!BF$22","v":"2039-03-31"},{"$f":" 'DL - C4 A'!BG$22","v":"2040-03-31"},{"$f":" 'DL - C4 A'!BH$22","v":"2041-03-31"},{"$f":" 'DL - C4 A'!BI$22","v":"2042-03-31"},{"$f":" 'DL - C4 A'!BJ$22","v":"2043-03-31"},{"$f":" 'DL - C4 A'!BK$22","v":"2044-03-31"},{"$f":" 'DL - C4 A'!BL$22","v":"2045-03-31"},{"$f":" 'DL - C4 A'!BM$22","v":"2046-03-31"},{"$f":" 'DL - C4 A'!BN$22","v":"2047-03-31"},{"$f":" 'DL - C4 A'!BO$22","v":"2048-03-31"},{"$f":" 'DL - C4 A'!BP$22","v":"2049-03-31"},{"$f":" 'DL - C4 A'!BQ$22","v":"2050-03-31"},{"$f":" 'DL - C4 A'!BR$22","v":"2051-03-31"},{"$f":" 'DL - C4 A'!BS$22","v":"2052-03-31"},{"$f":" 'DL - C4 A'!BT$22","v":"2053-03-31"},{"$f":" 'DL - C4 A'!BU$22","v":"2054-03-31"},{"$f":" 'DL - C4 A'!BV$22","v":"2055-03-31"},{"$f":" 'DL - C4 A'!BW$22","v":"2056-03-31"},{"$f":" 'DL - C4 A'!BX$22","v":"2057-03-31"},{"$f":" 'DL - C4 A'!BY$22","v":"2058-03-31"},{"$f":" 'DL - C4 A'!BZ$22","v":"2059-03-31"},{"$f":" 'DL - C4 A'!CA$22","v":"2060-03-31"}]
[null,null,null,null,"Timeline label",null,null,{"$f":" Track!$M$2","v":0},"Track chgs",null,null,null,"RP1","RP1","RP1","RP1","RP2","RP2","RP2","RP2","RP2","RP3","RP3","RP3","RP3","RP3","RP4","RP4","RP4","RP4","RP4","RP5","RP5","RP5","RP5","RP5","RP5 /  RP6","RP6","RP6","RP6","RP6","RP6","RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6"]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$29","v":"Financial year ending - RP1"},null,null,{"$f":" Check!$H$37","v":0},"Alerts",null,null,null,{"$f":" 'DL - C4 A'!M$29","v":1994},{"$f":" 'DL - C4 A'!N$29","v":1995},{"$f":" 'DL - C4 A'!O$29","v":1996},{"$f":" 'DL - C4 A'!P$29","v":1997},{"$f":" 'DL - C4 A'!Q$29","v":1998},{"$f":" 'DL - C4 A'!R$29","v":1999},{"$f":" 'DL - C4 A'!S$29","v":2000},{"$f":" 'DL - C4 A'!T$29","v":2001},{"$f":" 'DL - C4 A'!U$29","v":2002},{"$f":" 'DL - C4 A'!V$29","v":2003},{"$f":" 'DL - C4 A'!W$29","v":2004},{"$f":" 'DL - C4 A'!X$29","v":2005},{"$f":" 'DL - C4 A'!Y$29","v":2006},{"$f":" 'DL - C4 A'!Z$29","v":2007},{"$f":" 'DL - C4 A'!AA$29","v":2008},{"$f":" 'DL - C4 A'!AB$29","v":2009},{"$f":" 'DL - C4 A'!AC$29","v":2010},{"$f":" 'DL - C4 A'!AD$29","v":2011},{"$f":" 'DL - C4 A'!AE$29","v":2012},{"$f":" 'DL - C4 A'!AF$29","v":2013},{"$f":" 'DL - C4 A'!AG$29","v":2014},{"$f":" 'DL - C4 A'!AH$29","v":2015},{"$f":" 'DL - C4 A'!AI$29","v":2016},{"$f":" 'DL - C4 A'!AJ$29","v":2017},{"$f":" 'DL - C4 A'!AK$29","v":2018},{"$f":" 'DL - C4 A'!AL$29","v":2019},{"$f":" 'DL - C4 A'!AM$29","v":2020},{"$f":" 'DL - C4 A'!AN$29","v":2021},{"$f":" 'DL - C4 A'!AO$29","v":2022},{"$f":" 'DL - C4 A'!AP$29","v":2023},{"$f":" 'DL - C4 A'!AQ$29","v":2024},{"$f":" 'DL - C4 A'!AR$29","v":2025},{"$f":" 'DL - C4 A'!AS$29","v":2026},{"$f":" 'DL - C4 A'!AT$29","v":2027},{"$f":" 'DL - C4 A'!AU$29","v":2028},{"$f":" 'DL - C4 A'!AV$29","v":2029},{"$f":" 'DL - C4 A'!AW$29","v":2030},{"$f":" 'DL - C4 A'!AX$29","v":2031},{"$f":" 'DL - C4 A'!AY$29","v":2032},{"$f":" 'DL - C4 A'!AZ$29","v":2033},{"$f":" 'DL - C4 A'!BA$29","v":2034},{"$f":" 'DL - C4 A'!BB$29","v":2035},{"$f":" 'DL - C4 A'!BC$29","v":2036},{"$f":" 'DL - C4 A'!BD$29","v":2037},{"$f":" 'DL - C4 A'!BE$29","v":2038},{"$f":" 'DL - C4 A'!BF$29","v":2039},{"$f":" 'DL - C4 A'!BG$29","v":2040},{"$f":" 'DL - C4 A'!BH$29","v":2041},{"$f":" 'DL - C4 A'!BI$29","v":2042},{"$f":" 'DL - C4 A'!BJ$29","v":2043},{"$f":" 'DL - C4 A'!BK$29","v":2044},{"$f":" 'DL - C4 A'!BL$29","v":2045},{"$f":" 'DL - C4 A'!BM$29","v":2046},{"$f":" 'DL - C4 A'!BN$29","v":2047},{"$f":" 'DL - C4 A'!BO$29","v":2048},{"$f":" 'DL - C4 A'!BP$29","v":2049},{"$f":" 'DL - C4 A'!BQ$29","v":2050},{"$f":" 'DL - C4 A'!BR$29","v":2051},{"$f":" 'DL - C4 A'!BS$29","v":2052},{"$f":" 'DL - C4 A'!BT$29","v":2053},{"$f":" 'DL - C4 A'!BU$29","v":2054},{"$f":" 'DL - C4 A'!BV$29","v":2055},{"$f":" 'DL - C4 A'!BW$29","v":2056},{"$f":" 'DL - C4 A'!BX$29","v":2057},{"$f":" 'DL - C4 A'!BY$29","v":2058},{"$f":" 'DL - C4 A'!BZ$29","v":2059},{"$f":" 'DL - C4 A'!CA$29","v":2060}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$10","v":"Model column counter - RP1"},"Para references","Defined Term","Constant","Unit",null,"Total",null,{"$f":" 'DL - C4 A'!M$10","v":1},{"$f":" 'DL - C4 A'!N$10","v":2},{"$f":" 'DL - C4 A'!O$10","v":3},{"$f":" 'DL - C4 A'!P$10","v":4},{"$f":" 'DL - C4 A'!Q$10","v":5},{"$f":" 'DL - C4 A'!R$10","v":6},{"$f":" 'DL - C4 A'!S$10","v":7},{"$f":" 'DL - C4 A'!T$10","v":8},{"$f":" 'DL - C4 A'!U$10","v":9},{"$f":" 'DL - C4 A'!V$10","v":10},{"$f":" 'DL - C4 A'!W$10","v":11},{"$f":" 'DL - C4 A'!X$10","v":12},{"$f":" 'DL - C4 A'!Y$10","v":13},{"$f":" 'DL - C4 A'!Z$10","v":14},{"$f":" 'DL - C4 A'!AA$10","v":15},{"$f":" 'DL - C4 A'!AB$10","v":16},{"$f":" 'DL - C4 A'!AC$10","v":17},{"$f":" 'DL - C4 A'!AD$10","v":18},{"$f":" 'DL - C4 A'!AE$10","v":19},{"$f":" 'DL - C4 A'!AF$10","v":20},{"$f":" 'DL - C4 A'!AG$10","v":21},{"$f":" 'DL - C4 A'!AH$10","v":22},{"$f":" 'DL - C4 A'!AI$10","v":23},{"$f":" 'DL - C4 A'!AJ$10","v":24},{"$f":" 'DL - C4 A'!AK$10","v":25},{"$f":" 'DL - C4 A'!AL$10","v":26},{"$f":" 'DL - C4 A'!AM$10","v":27},{"$f":" 'DL - C4 A'!AN$10","v":28},{"$f":" 'DL - C4 A'!AO$10","v":29},{"$f":" 'DL - C4 A'!AP$10","v":30},{"$f":" 'DL - C4 A'!AQ$10","v":31},{"$f":" 'DL - C4 A'!AR$10","v":32},{"$f":" 'DL - C4 A'!AS$10","v":33},{"$f":" 'DL - C4 A'!AT$10","v":34},{"$f":" 'DL - C4 A'!AU$10","v":35},{"$f":" 'DL - C4 A'!AV$10","v":36},{"$f":" 'DL - C4 A'!AW$10","v":37},{"$f":" 'DL - C4 A'!AX$10","v":38},{"$f":" 'DL - C4 A'!AY$10","v":39},{"$f":" 'DL - C4 A'!AZ$10","v":40},{"$f":" 'DL - C4 A'!BA$10","v":41},{"$f":" 'DL - C4 A'!BB$10","v":42},{"$f":" 'DL - C4 A'!BC$10","v":43},{"$f":" 'DL - C4 A'!BD$10","v":44},{"$f":" 'DL - C4 A'!BE$10","v":45},{"$f":" 'DL - C4 A'!BF$10","v":46},{"$f":" 'DL - C4 A'!BG$10","v":47},{"$f":" 'DL - C4 A'!BH$10","v":48},{"$f":" 'DL - C4 A'!BI$10","v":49},{"$f":" 'DL - C4 A'!BJ$10","v":50},{"$f":" 'DL - C4 A'!BK$10","v":51},{"$f":" 'DL - C4 A'!BL$10","v":52},{"$f":" 'DL - C4 A'!BM$10","v":53},{"$f":" 'DL - C4 A'!BN$10","v":54},{"$f":" 'DL - C4 A'!BO$10","v":55},{"$f":" 'DL - C4 A'!BP$10","v":56},{"$f":" 'DL - C4 A'!BQ$10","v":57},{"$f":" 'DL - C4 A'!BR$10","v":58},{"$f":" 'DL - C4 A'!BS$10","v":59},{"$f":" 'DL - C4 A'!BT$10","v":60},{"$f":" 'DL - C4 A'!BU$10","v":61},{"$f":" 'DL - C4 A'!BV$10","v":62},{"$f":" 'DL - C4 A'!BW$10","v":63},{"$f":" 'DL - C4 A'!BX$10","v":64},{"$f":" 'DL - C4 A'!BY$10","v":65},{"$f":" 'DL - C4 A'!BZ$10","v":66},{"$f":" 'DL - C4 A'!CA$10","v":67}]
[]
["TIME"]
[]
[null,null,null,null,"1st model column start date - RP1",null,null,"1993-04-01","date"]
[]
[null,null,null,null,"First modelling column financial year number - RP1",null,null,1994,"year #"]
[]
[null,null,null,null,"Actuals override switch",null,null,0,"0 = off, 1 = on"]
[null,null,null,null,{"$f":" Time!E$57","v":"Pre - RP6 full period year end date"},{"$f":" Time!F$57","v":0},{"$f":" Time!G$57","v":0},{"$f":" Time!H$57","v":"2017-03-31"},{"$f":" Time!I$57","v":"date"}]
[null,null,null,null,{"$f":" Time!E$80","v":"RP6 year end period date"},{"$f":" Time!F$80","v":0},{"$f":" Time!G$80","v":0},{"$f":" Time!H$80","v":"2024-03-31"},{"$f":" Time!I$80","v":"date"}]
[null,null,null,null,"Actuals override period end date",null,null,{"$f":" IF(H13 = 1, H15, H14)","v":"2017-03-31"},"date"]
[]
[]
["DISTRIBUTION RAB"]
[]
[null,null,"Network depreciation rate"]
[]
[null,null,null,null,"Depreciation rate - first 20 years - DN",null,null,0.03,"%","[Entitlement Model 28.11.16.xlsx]Distribution  D.'!E3"]
[null,null,null,null,"Depreciation rate - last 20 years - DN",null,null,0.02,"%","[Entitlement Model 28.11.16.xlsx]Distribution  D.'!E4"]
[null,null,null,null,"Depreciation term for first rate - DN",null,null,20,"years","[Entitlement Model 28.11.16.xlsx]Distribution  D.'!D3"]
[null,null,null,null,"Depreciation term for last rate - DN",null,null,20,"years","[Entitlement Model 28.11.16.xlsx]Distribution  D.'!D4"]
[]
[null,null,null,null,"Depreciation rate - first 20 years - ES",null,null,0.1,"%","[Entitlement Model 28.11.16.xlsx]Enduring Solution D.'!$D$2"]
[null,null,null,null,"Depreciation rate - last 20 years - ES",null,null,0,"%"]
[null,null,null,null,"Depreciation term for first rate - ES",null,null,10,"years","[Entitlement Model 28.11.16.xlsx]Enduring Solution D.'!$C$2"]
[null,null,null,null,"Depreciation term for last rate - ES",null,null,0,"years"]
[null,null,null,null,"Depreciation start grace period - ES",null,null,2,"years","[Entitlement Model 28.11.16.xlsx]Enduring Solution D.'!$Y$13"]
[]
[null,null,null,null,"Depreciation rate - first 20 years - MTRN",null,null,6.6666666666666666E-2,"%","[140321 model.xlsx]Keypad D.'!$E$3"]
[null,null,null,null,"Depreciation rate - last 20 years - MTRN",null,null,0,"%"]
[null,null,null,null,"Depreciation term for first rate - MTRN",null,null,15,"years"]
[null,null,null,null,"Depreciation term for last rate - MTRN",null,null,0,"years"]
[]
[null,null,null,null,"Depreciation rate - first 20 years - RT",null,null,0.03,"%","[140321 model.xlsx]Rathlin D.'!E3"]
[null,null,null,null,"Depreciation rate - last 20 years - RT",null,null,0.02,"%","[140321 model.xlsx]Rathlin D.'!E4"]
[null,null,null,null,"Depreciation term for first rate - RT",null,null,20,"years"]
[null,null,null,null,"Depreciation term for last rate - RT",null,null,20,"years"]
[]
[null,null,null,null,"Depreciation rate - first 20 years - FE",null,null,0.1,"%","[140321 model.xlsx]FEMO D.'!E3"]
[null,null,null,null,"Depreciation rate - last 20 years - FE",null,null,0.2,"%","[140321 model.xlsx]FEMO D.'!E4"]
[null,null,null,null,"Depreciation term for first rate - FE",null,null,10,"years"]
[null,null,null,null,"First depreciation term applicable till - FE",null,null,"2012-03-31","date"]
[null,null,null,null,"Depreciation term for last rate - FE",null,null,5,"years"]
[]
[null,null,null,null,"Depreciation rate - first 20 years - NI",null,null,0.1,"%","[140321 model.xlsx]NI2007 D.'!E3"]
[null,null,null,null,"Depreciation rate - last 20 years - NI",null,null,0.2,"%","[140321 model.xlsx]NI2007 D.'!E4"]
[null,null,null,null,"Depreciation term for first rate - NI",null,null,10,"years"]
[null,null,null,null,"First depreciation term applicable till - NI",null,null,"2012-03-31","date"]
[null,null,null,null,"Depreciation term for last rate - NI",null,null,5,"years"]
[]
[null,null,null,null,"Depreciation rate - first 20 years - D5Y",null,null,0.2,"%","[140321 model.xlsx]5 Year D.RAB D.'!$E$3"]
[null,null,null,null,"Depreciation rate - last 20 years - D5Y",null,null,0,"%"]
[null,null,null,null,"Depreciation term for first rate - D5Y",null,null,5,"years"]
[null,null,null,null,"Depreciation term for last rate - D5Y",null,null,0,"years"]
[]
[null,null,null,null,"Depreciation rate - first 20 years - MO5Y",null,null,0.2,"%","[Entitlement Model 28.11.16.xlsx]5 Year MO Dep '!$E$3"]
[null,null,null,null,"Depreciation rate - last 20 years - MO5Y",null,null,0,"%"]
[null,null,null,null,"Depreciation term for first rate - MO5Y",null,null,5,"years","[Entitlement Model 28.11.16.xlsx]5 Year MO Dep '!$D$3"]
[null,null,null,null,"Depreciation term for last rate - MO5Y",null,null,0,"years"]
[]
[]
[null,null,"Network capex addition override date"]
[]
[null,null,null,null,{"$f":" \"Network capex addition override date - \" & TEXT('Set Up'!H$34, \"dd mmm yy\") & \" - MTRN\"","v":"Network capex addition override date - 01 Apr 93 - MTRN"},null,null,"00:00:00","date"]
[null,null,null,null,{"$f":" \"Network capex addition override date - \" & TEXT('Set Up'!H$35, \"dd mmm yy\") & \" - MTRN\"","v":"Network capex addition override date - 01 Apr 94 - MTRN"},null,null,"00:00:00","date"]
[null,null,null,null,{"$f":" \"Network capex addition override date - \" & TEXT('Set Up'!H$36, \"dd mmm yy\") & \" - MTRN\"","v":"Network capex addition override date - 01 Apr 95 - MTRN"},null,null,"00:00:00","date"]
[null,null,null,null,{"$f":" \"Network capex addition override date - \" & TEXT('Set Up'!H$37, \"dd mmm yy\") & \" - MTRN\"","v":"Network capex addition override date - 01 Apr 96 - MTRN"},null,null,"00:00:00","date"]
[null,null,null,null,{"$f":" \"Network capex addition override date - \" & TEXT('Set Up'!H$38, \"dd mmm yy\") & \" - MTRN\"","v":"Network capex addition override date - 01 Apr 97 - MTRN"},null,null,"00:00:00","date"]
[null,null,null,null,{"$f":" \"Network capex addition override date - \" & TEXT('Set Up'!H$39, \"dd mmm yy\") & \" - MTRN\"","v":"Network capex addition override date - 01 Apr 98 - MTRN"},null,null,"00:00:00","date"]
[null,null,null,null,{"$f":" \"Network capex addition override date - \" & TEXT('Set Up'!H$40, \"dd mmm yy\") & \" - MTRN\"","v":"Network capex addition override date - 01 Apr 99 - MTRN"},null,null,"00:00:00","date"]
[null,null,null,null,{"$f":" \"Network capex addition override date - \" & TEXT('Set Up'!H$41, \"dd mmm yy\") & \" - MTRN\"","v":"Network capex addition override date - 01 Apr 00 - MTRN"},null,null,"00:00:00","date"]
[null,null,null,null,{"$f":" \"Network capex addition override date - \" & TEXT('Set Up'!H$42, \"dd mmm yy\") & \" - MTRN\"","v":"Network capex addition override date - 01 Apr 01 - MTRN"},null,null,"00:00:00","date"]
[null,null,null,null,{"$f":" \"Network capex addition override date - \" & TEXT('Set Up'!H$43, \"dd mmm yy\") & \" - MTRN\"","v":"Network capex addition override date - 01 Apr 02 - MTRN"},null,null,"00:00:00","date"]
[null,null,null,null,{"$f":" \"Network capex addition override date - \" & TEXT('Set Up'!H$44, \"dd mmm yy\") & \" - MTRN\"","v":"Network capex addition override date - 01 Apr 03 - MTRN"},null,null,"2018-11-30","date"]
[null,null,null,null,{"$f":" \"Network capex addition override date - \" & TEXT('Set Up'!H$45, \"dd mmm yy\") & \" - MTRN\"","v":"Network capex addition override date - 01 Apr 04 - MTRN"},null,null,"00:00:00","date"]
[null,null,null,null,{"$f":" \"Network capex addition override date - \" & TEXT('Set Up'!H$46, \"dd mmm yy\") & \" - MTRN\"","v":"Network capex addition override date - 01 Apr 05 - MTRN"},null,null,"00:00:00","date"]
[null,null,null,null,{"$f":" \"Network capex addition override date - \" & TEXT('Set Up'!H$47, \"dd mmm yy\") & \" - MTRN\"","v":"Network capex addition override date - 01 Apr 06 - MTRN"},null,null,"00:00:00","date"]
[null,null,null,null,{"$f":" \"Network capex addition override date - \" & TEXT('Set Up'!H$48, \"dd mmm yy\") & \" - MTRN\"","v":"Network capex addition override date - 01 Apr 07 - MTRN"},null,null,"00:00:00","date"]
[null,null,null,null,{"$f":" \"Network capex addition override date - \" & TEXT('Set Up'!H$49, \"dd mmm yy\") & \" - MTRN\"","v":"Network capex addition override date - 01 Apr 08 - MTRN"},null,null,"00:00:00","date"]
[null,null,null,null,{"$f":" \"Network capex addition override date - \" & TEXT('Set Up'!H$50, \"dd mmm yy\") & \" - MTRN\"","v":"Network capex addition override date - 01 Apr 09 - MTRN"},null,null,"00:00:00","date"]
[null,null,null,null,{"$f":" \"Network capex addition override date - \" & TEXT('Set Up'!H$51, \"dd mmm yy\") & \" - MTRN\"","v":"Network capex addition override date - 01 Apr 10 - MTRN"},null,null,"00:00:00","date"]
[null,null,null,null,{"$f":" \"Network capex addition override date - \" & TEXT('Set Up'!H$52, \"dd mmm yy\") & \" - MTRN\"","v":"Network capex addition override date - 01 Apr 11 - MTRN"},null,null,"00:00:00","date"]
[null,null,null,null,{"$f":" \"Network capex addition override date - \" & TEXT('Set Up'!H$53, \"dd mmm yy\") & \" - MTRN\"","v":"Network capex addition override date - 01 Oct 12 - MTRN"},null,null,"00:00:00","date"]
[null,null,null,null,{"$f":" \"Network capex addition override date - \" & TEXT('Set Up'!H$54, \"dd mmm yy\") & \" - MTRN\"","v":"Network capex addition override date - 01 Oct 13 - MTRN"},null,null,"00:00:00","date"]
[null,null,null,null,{"$f":" \"Network capex addition override date - \" & TEXT('Set Up'!H$55, \"dd mmm yy\") & \" - MTRN\"","v":"Network capex addition override date - 01 Oct 14 - MTRN"},null,null,"00:00:00","date"]
[null,null,null,null,{"$f":" \"Network capex addition override date - \" & TEXT('Set Up'!H$56, \"dd mmm yy\") & \" - MTRN\"","v":"Network capex addition override date - 01 Oct 15 - MTRN"},null,null,"00:00:00","date"]
[null,null,null,null,{"$f":" \"Network capex addition override date - \" & TEXT('Set Up'!H$57, \"dd mmm yy\") & \" - MTRN\"","v":"Network capex addition override date - 01 Oct 16 - MTRN"},null,null,"00:00:00","date"]
[null,null,null,null,{"$f":" \"Network capex addition override date - \" & TEXT('Set Up'!H$58, \"dd mmm yy\") & \" - MTRN\"","v":"Network capex addition override date - 01 Oct 17 - MTRN"},null,null,"00:00:00","date"]
[]
[]
[null,null,"Network capex depreciation"]
[]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$35, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - DN\"","v":"Network capex add - 01 Apr 94 - price base 2016 - DN"},null,null,{"$f":"25.4509206486486*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":30.576453279279221},"GBP m","[Entitlement Model 28.11.16.xlsx]Distribution  D.'!$F$13"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$35, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - DN\"","v":"Network capex add - 01 Apr 94 - price base 2016 - DN"},null,null,{"$f":"44.6830676756756*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":53.681741027026938},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$36, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - DN\"","v":"Network capex add - 01 Apr 95 - price base 2016 - DN"},null,null,{"$f":"52.0534936216216*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":62.536488864864836},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$37, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - DN\"","v":"Network capex add - 01 Apr 96 - price base 2016 - DN"},null,null,{"$f":"56.8903057297297*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":68.34738118918915},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$38, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - DN\"","v":"Network capex add - 01 Apr 97 - price base 2016 - DN"},null,null,{"$f":"55.4231351351351*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":66.584738738738693},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$39, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - DN\"","v":"Network capex add - 01 Apr 98 - price base 2016 - DN"},null,null,{"$f":"56.2741621621621*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":67.607153153153078},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$40, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - DN\"","v":"Network capex add - 01 Apr 99 - price base 2016 - DN"},null,null,{"$f":"77.3370810810811*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":92.911909909909923},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$41, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - DN\"","v":"Network capex add - 01 Apr 00 - price base 2016 - DN"},null,null,{"$f":"77.6562162162162*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":93.295315315315278},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$42, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - DN\"","v":"Network capex add - 01 Apr 01 - price base 2016 - DN"},null,null,{"$f":"61.0611891891892*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":73.358234234234246},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$43, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - DN\"","v":"Network capex add - 01 Apr 02 - price base 2016 - DN"},null,null,{"$f":"47.2120172844148*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":56.719992987526112},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$44, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - DN\"","v":"Network capex add - 01 Apr 03 - price base 2016 - DN"},null,null,{"$f":"48.1892085751048*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":57.893979746480071},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$45, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - DN\"","v":"Network capex add - 01 Apr 04 - price base 2016 - DN"},null,null,{"$f":"39.3834790583884*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":47.314874146536063},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$46, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - DN\"","v":"Network capex add - 01 Apr 05 - price base 2016 - DN"},null,null,{"$f":"44.2213630777321*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":53.127054253108703},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$47, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - DN\"","v":"Network capex add - 01 Apr 06 - price base 2016 - DN"},null,null,{"$f":"49.7383742528777*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":59.755130178804457},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$48, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - DN\"","v":"Network capex add - 01 Apr 07 - price base 2016 - DN"},null,null,{"$f":"52.0687841149463*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":62.554858693650758},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$49, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - DN\"","v":"Network capex add - 01 Apr 08 - price base 2016 - DN"},null,null,{"$f":"58.0442323426114*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":69.733695800498424},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$50, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - DN\"","v":"Network capex add - 01 Apr 09 - price base 2016 - DN"},null,null,{"$f":"58.74097935*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":70.570759913541664},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$51, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - DN\"","v":"Network capex add - 01 Apr 10 - price base 2016 - DN"},null,null,{"$f":"58.6217329431353*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":70.427498605294488},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$52, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - DN\"","v":"Network capex add - 01 Apr 11 - price base 2016 - DN"},null,null,{"$f":"54.2910627434916*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":65.224679546000317},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$53, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - DN\"","v":"Network capex add - 01 Oct 12 - price base 2016 - DN"},null,null,{"$f":"42.104851773648*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":50.584301089174332},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$54, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - DN\"","v":"Network capex add - 01 Oct 13 - price base 2016 - DN"},null,null,{"$f":"42.4663844595514*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":51.018642440988835},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$55, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - DN\"","v":"Network capex add - 01 Oct 14 - price base 2016 - DN"},null,null,{"$f":"48.3172853317006*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":58.047849738779192},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$56, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - DN\"","v":"Network capex add - 01 Oct 15 - price base 2016 - DN"},null,null,{"$f":"54.9011996058277*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":65.957691193112439},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$57, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - DN\"","v":"Network capex add - 01 Oct 16 - price base 2016 - DN"},null,null,{"$f":"53.0463091797228*('Actuals Inp'!$H$12/'Actuals Inp'!$H$11)","v":63.729246445083639},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$58, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - DN\"","v":"Network capex add - 01 Oct 17 - price base 2016 - DN"},null,null,{"$f":"31.886803697571*('Actuals Inp'!$H$12 /'Actuals Inp'!$H$11)","v":38.308451664442934},"GBP m"]
[]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$34, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - ES\"","v":"Network capex add - 01 Apr 93 - price base 2016 - ES"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m","[Entitlement Model 28.11.16.xlsx]Enduring Solution D.'!$E$13"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$35, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - ES\"","v":"Network capex add - 01 Apr 94 - price base 2016 - ES"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$36, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - ES\"","v":"Network capex add - 01 Apr 95 - price base 2016 - ES"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$37, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - ES\"","v":"Network capex add - 01 Apr 96 - price base 2016 - ES"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$38, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - ES\"","v":"Network capex add - 01 Apr 97 - price base 2016 - ES"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$39, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - ES\"","v":"Network capex add - 01 Apr 98 - price base 2016 - ES"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$40, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - ES\"","v":"Network capex add - 01 Apr 99 - price base 2016 - ES"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$41, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - ES\"","v":"Network capex add - 01 Apr 00 - price base 2016 - ES"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$42, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - ES\"","v":"Network capex add - 01 Apr 01 - price base 2016 - ES"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$43, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - ES\"","v":"Network capex add - 01 Apr 02 - price base 2016 - ES"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$44, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - ES\"","v":"Network capex add - 01 Apr 03 - price base 2016 - ES"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$45, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - ES\"","v":"Network capex add - 01 Apr 04 - price base 2016 - ES"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$46, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - ES\"","v":"Network capex add - 01 Apr 05 - price base 2016 - ES"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$47, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - ES\"","v":"Network capex add - 01 Apr 06 - price base 2016 - ES"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$48, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - ES\"","v":"Network capex add - 01 Apr 07 - price base 2016 - ES"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$49, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - ES\"","v":"Network capex add - 01 Apr 08 - price base 2016 - ES"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$50, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - ES\"","v":"Network capex add - 01 Apr 09 - price base 2016 - ES"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$51, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - ES\"","v":"Network capex add - 01 Apr 10 - price base 2016 - ES"},null,null,{"$f":"10.1870362388699*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":12.238592148086756},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$52, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - ES\"","v":"Network capex add - 01 Apr 11 - price base 2016 - ES"},null,null,{"$f":"11.0257431638167*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":13.246205328752007},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$53, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - ES\"","v":"Network capex add - 01 Oct 12 - price base 2016 - ES"},null,null,{"$f":"5.9131363639853*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":7.1039763261767837},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$54, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - ES\"","v":"Network capex add - 01 Oct 13 - price base 2016 - ES"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$55, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - ES\"","v":"Network capex add - 01 Oct 14 - price base 2016 - ES"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$56, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - ES\"","v":"Network capex add - 01 Oct 15 - price base 2016 - ES"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$57, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - ES\"","v":"Network capex add - 01 Oct 16 - price base 2016 - ES"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$58, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - ES\"","v":"Network capex add - 01 Oct 17 - price base 2016 - ES"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$34, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - MTRN\"","v":"Network capex add - 01 Apr 93 - price base 2016 - MTRN"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m","[140321 model.xlsx]Keypad RAB'!$A$11 + '[140321 model.xlsx]Keypad RAB'!$A$18"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$35, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - MTRN\"","v":"Network capex add - 01 Apr 94 - price base 2016 - MTRN"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$36, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - MTRN\"","v":"Network capex add - 01 Apr 95 - price base 2016 - MTRN"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$37, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - MTRN\"","v":"Network capex add - 01 Apr 96 - price base 2016 - MTRN"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$38, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - MTRN\"","v":"Network capex add - 01 Apr 97 - price base 2016 - MTRN"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$39, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - MTRN\"","v":"Network capex add - 01 Apr 98 - price base 2016 - MTRN"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$40, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - MTRN\"","v":"Network capex add - 01 Apr 99 - price base 2016 - MTRN"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$41, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - MTRN\"","v":"Network capex add - 01 Apr 00 - price base 2016 - MTRN"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$42, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - MTRN\"","v":"Network capex add - 01 Apr 01 - price base 2016 - MTRN"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$43, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - MTRN\"","v":"Network capex add - 01 Apr 02 - price base 2016 - MTRN"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$44, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - MTRN\"","v":"Network capex add - 01 Apr 03 - price base 2016 - MTRN"},null,null,{"$f":"15.1820392532312*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":18.239533269506925},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$45, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - MTRN\"","v":"Network capex add - 01 Apr 04 - price base 2016 - MTRN"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$46, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - MTRN\"","v":"Network capex add - 01 Apr 05 - price base 2016 - MTRN"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$47, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - MTRN\"","v":"Network capex add - 01 Apr 06 - price base 2016 - MTRN"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$48, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - MTRN\"","v":"Network capex add - 01 Apr 07 - price base 2016 - MTRN"},null,null,{"$f":"1.30739819281953*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.5706936622067964},"GBP m","('[140321 model.xlsx]Keypad RAB'!$P$12)"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$49, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - MTRN\"","v":"Network capex add - 01 Apr 08 - price base 2016 - MTRN"},null,null,{"$f":"2.32891552227836*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.797933231626085},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$50, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - MTRN\"","v":"Network capex add - 01 Apr 09 - price base 2016 - MTRN"},null,null,{"$f":"1.90728402*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.2913898295833333},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$51, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - MTRN\"","v":"Network capex add - 01 Apr 10 - price base 2016 - MTRN"},null,null,{"$f":"1.87076547741364*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.2475168582816645},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$52, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - MTRN\"","v":"Network capex add - 01 Apr 11 - price base 2016 - MTRN"},null,null,{"$f":"1.86815825243697*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.2443845671638596},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$53, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - MTRN\"","v":"Network capex add - 01 Oct 12 - price base 2016 - MTRN"},null,null,{"$f":"4.71078727074446*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":5.6594874849916073},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$54, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - MTRN\"","v":"Network capex add - 01 Oct 13 - price base 2016 - MTRN"},null,null,{"$f":"4.51556174570393*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":5.4249457083804149},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$55, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - MTRN\"","v":"Network capex add - 01 Oct 14 - price base 2016 - MTRN"},null,null,{"$f":"4.52151356259206*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":5.4320961550585158},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$56, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - MTRN\"","v":"Network capex add - 01 Oct 15 - price base 2016 - MTRN"},null,null,{"$f":"5.32518694837578*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":6.3976204310347908},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$57, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - MTRN\"","v":"Network capex add - 01 Oct 16 - price base 2016 - MTRN"},null,null,{"$f":"9.53138681690679*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":11.450902217533852},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$58, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - MTRN\"","v":"Network capex add - 01 Oct 17 - price base 2016 - MTRN"},null,null,{"$f":"6.1645*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":7.4059618055555561},"GBP m"]
[]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$34, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - RT\"","v":"Network capex add - 01 Apr 93 - price base 2016 - RT"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m","[140321 model.xlsx]Rathlin RAB'!$A$12"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$35, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - RT\"","v":"Network capex add - 01 Apr 94 - price base 2016 - RT"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$36, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - RT\"","v":"Network capex add - 01 Apr 95 - price base 2016 - RT"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$37, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - RT\"","v":"Network capex add - 01 Apr 96 - price base 2016 - RT"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$38, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - RT\"","v":"Network capex add - 01 Apr 97 - price base 2016 - RT"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$39, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - RT\"","v":"Network capex add - 01 Apr 98 - price base 2016 - RT"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$40, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - RT\"","v":"Network capex add - 01 Apr 99 - price base 2016 - RT"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$41, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - RT\"","v":"Network capex add - 01 Apr 00 - price base 2016 - RT"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$42, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - RT\"","v":"Network capex add - 01 Apr 01 - price base 2016 - RT"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$43, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - RT\"","v":"Network capex add - 01 Apr 02 - price base 2016 - RT"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$44, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - RT\"","v":"Network capex add - 01 Apr 03 - price base 2016 - RT"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$45, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - RT\"","v":"Network capex add - 01 Apr 04 - price base 2016 - RT"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$46, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - RT\"","v":"Network capex add - 01 Apr 05 - price base 2016 - RT"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$47, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - RT\"","v":"Network capex add - 01 Apr 06 - price base 2016 - RT"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$48, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - RT\"","v":"Network capex add - 01 Apr 07 - price base 2016 - RT"},null,null,{"$f":"4.51085465562077*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":5.4192906626555084},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$49, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - RT\"","v":"Network capex add - 01 Apr 08 - price base 2016 - RT"},null,null,{"$f":"0.0593811483693156*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":7.1339851860358322E-2},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$50, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - RT\"","v":"Network capex add - 01 Apr 09 - price base 2016 - RT"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$51, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - RT\"","v":"Network capex add - 01 Apr 10 - price base 2016 - RT"},null,null,{"$f":"0.01052259*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.2641722708333332E-2},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$52, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - RT\"","v":"Network capex add - 01 Apr 11 - price base 2016 - RT"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$53, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - RT\"","v":"Network capex add - 01 Oct 12 - price base 2016 - RT"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$54, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - RT\"","v":"Network capex add - 01 Oct 13 - price base 2016 - RT"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$55, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - RT\"","v":"Network capex add - 01 Oct 14 - price base 2016 - RT"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$56, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - RT\"","v":"Network capex add - 01 Oct 15 - price base 2016 - RT"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$57, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - RT\"","v":"Network capex add - 01 Oct 16 - price base 2016 - RT"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$58, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - RT\"","v":"Network capex add - 01 Oct 17 - price base 2016 - RT"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m",null,null,null,null,{"$f":"'DL - C3'!N38","v":113.4168963126409},{"$f":"'DL - C3'!O38","v":179.99756693246115},{"$f":"'DL - C3'!P38","v":180.91578368875014},{"$f":"'DL - C3'!Q38","v":181.19684095007742},{"$f":"'DL - C3'!R38","v":182.40812341996735},{"$f":"'DL - C3'!S38","v":179.20701135624671},{"$f":"'DL - C3'!T38","v":178.588677286483}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'DL - C3'!N38","v":113.4168963126409},{"$f":"'DL - C3'!O38","v":179.99756693246115},{"$f":"'DL - C3'!P38","v":180.91578368875014},{"$f":"'DL - C3'!Q38","v":181.19684095007742},{"$f":"'DL - C3'!R38","v":182.40812341996735},{"$f":"'DL - C3'!S38","v":179.20701135624671},{"$f":"'DL - C3'!T38","v":178.588677286483}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$34, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - FE\"","v":"Network capex add - 01 Apr 93 - price base 2016 - FE"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m","[140321 model.xlsx]FEMO RAB'!$A$12:A13"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$35, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - FE\"","v":"Network capex add - 01 Apr 94 - price base 2016 - FE"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$36, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - FE\"","v":"Network capex add - 01 Apr 95 - price base 2016 - FE"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$37, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - FE\"","v":"Network capex add - 01 Apr 96 - price base 2016 - FE"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$38, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - FE\"","v":"Network capex add - 01 Apr 97 - price base 2016 - FE"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$39, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - FE\"","v":"Network capex add - 01 Apr 98 - price base 2016 - FE"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$40, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - FE\"","v":"Network capex add - 01 Apr 99 - price base 2016 - FE"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$41, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - FE\"","v":"Network capex add - 01 Apr 00 - price base 2016 - FE"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$42, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - FE\"","v":"Network capex add - 01 Apr 01 - price base 2016 - FE"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$43, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - FE\"","v":"Network capex add - 01 Apr 02 - price base 2016 - FE"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$44, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - FE\"","v":"Network capex add - 01 Apr 03 - price base 2016 - FE"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$45, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - FE\"","v":"Network capex add - 01 Apr 04 - price base 2016 - FE"},null,null,{"$f":"6.87029993341389*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":8.2539020033375206},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$46, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - FE\"","v":"Network capex add - 01 Apr 05 - price base 2016 - FE"},null,null,{"$f":"4.35497637798219*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":5.2320202318813811},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$47, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - FE\"","v":"Network capex add - 01 Apr 06 - price base 2016 - FE"},null,null,{"$f":"2.37588469625488*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.8543614753617654},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$48, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - FE\"","v":"Network capex add - 01 Apr 07 - price base 2016 - FE"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$49, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - FE\"","v":"Network capex add - 01 Apr 08 - price base 2016 - FE"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$50, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - FE\"","v":"Network capex add - 01 Apr 09 - price base 2016 - FE"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$51, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - FE\"","v":"Network capex add - 01 Apr 10 - price base 2016 - FE"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$52, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - FE\"","v":"Network capex add - 01 Apr 11 - price base 2016 - FE"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$53, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - FE\"","v":"Network capex add - 01 Oct 12 - price base 2016 - FE"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$54, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - FE\"","v":"Network capex add - 01 Oct 13 - price base 2016 - FE"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$55, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - FE\"","v":"Network capex add - 01 Oct 14 - price base 2016 - FE"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$56, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - FE\"","v":"Network capex add - 01 Oct 15 - price base 2016 - FE"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$57, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - FE\"","v":"Network capex add - 01 Oct 16 - price base 2016 - FE"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$58, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - FE\"","v":"Network capex add - 01 Oct 17 - price base 2016 - FE"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$34, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - NI\"","v":"Network capex add - 01 Apr 93 - price base 2016 - NI"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m","[140321 model.xlsx]NI2007 RAB'!A12:A13"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$35, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - NI\"","v":"Network capex add - 01 Apr 94 - price base 2016 - NI"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$36, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - NI\"","v":"Network capex add - 01 Apr 95 - price base 2016 - NI"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$37, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - NI\"","v":"Network capex add - 01 Apr 96 - price base 2016 - NI"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$38, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - NI\"","v":"Network capex add - 01 Apr 97 - price base 2016 - NI"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$39, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - NI\"","v":"Network capex add - 01 Apr 98 - price base 2016 - NI"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$40, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - NI\"","v":"Network capex add - 01 Apr 99 - price base 2016 - NI"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$41, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - NI\"","v":"Network capex add - 01 Apr 00 - price base 2016 - NI"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$42, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - NI\"","v":"Network capex add - 01 Apr 01 - price base 2016 - NI"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$43, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - NI\"","v":"Network capex add - 01 Apr 02 - price base 2016 - NI"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$44, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - NI\"","v":"Network capex add - 01 Apr 03 - price base 2016 - NI"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$45, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - NI\"","v":"Network capex add - 01 Apr 04 - price base 2016 - NI"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$46, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - NI\"","v":"Network capex add - 01 Apr 05 - price base 2016 - NI"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$47, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - NI\"","v":"Network capex add - 01 Apr 06 - price base 2016 - NI"},null,null,{"$f":"17.4600944234038*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":20.976363439228173},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$48, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - NI\"","v":"Network capex add - 01 Apr 07 - price base 2016 - NI"},null,null,{"$f":"15.8979267371675*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":19.099592538402621},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$49, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - NI\"","v":"Network capex add - 01 Apr 08 - price base 2016 - NI"},null,null,{"$f":"0.677593173762059*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.81405291014469583},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$50, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - NI\"","v":"Network capex add - 01 Apr 09 - price base 2016 - NI"},null,null,{"$f":"0.09772733*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.11740852840277777},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$51, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - NI\"","v":"Network capex add - 01 Apr 10 - price base 2016 - NI"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$52, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - NI\"","v":"Network capex add - 01 Apr 11 - price base 2016 - NI"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$53, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - NI\"","v":"Network capex add - 01 Oct 12 - price base 2016 - NI"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$54, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - NI\"","v":"Network capex add - 01 Oct 13 - price base 2016 - NI"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$55, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - NI\"","v":"Network capex add - 01 Oct 14 - price base 2016 - NI"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$56, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - NI\"","v":"Network capex add - 01 Oct 15 - price base 2016 - NI"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$57, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - NI\"","v":"Network capex add - 01 Oct 16 - price base 2016 - NI"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$58, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - NI\"","v":"Network capex add - 01 Oct 17 - price base 2016 - NI"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$34, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - D5Y\"","v":"Network capex add - 01 Apr 93 - price base 2016 - D5Y"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m","[140321 model.xlsx]5 Year D.RAB'!$A$12"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$35, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - D5Y\"","v":"Network capex add - 01 Apr 94 - price base 2016 - D5Y"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$36, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - D5Y\"","v":"Network capex add - 01 Apr 95 - price base 2016 - D5Y"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$37, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - D5Y\"","v":"Network capex add - 01 Apr 96 - price base 2016 - D5Y"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$38, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - D5Y\"","v":"Network capex add - 01 Apr 97 - price base 2016 - D5Y"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$39, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - D5Y\"","v":"Network capex add - 01 Apr 98 - price base 2016 - D5Y"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$40, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - D5Y\"","v":"Network capex add - 01 Apr 99 - price base 2016 - D5Y"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$41, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - D5Y\"","v":"Network capex add - 01 Apr 00 - price base 2016 - D5Y"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$42, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - D5Y\"","v":"Network capex add - 01 Apr 01 - price base 2016 - D5Y"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$43, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - D5Y\"","v":"Network capex add - 01 Apr 02 - price base 2016 - D5Y"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$44, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - D5Y\"","v":"Network capex add - 01 Apr 03 - price base 2016 - D5Y"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$45, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - D5Y\"","v":"Network capex add - 01 Apr 04 - price base 2016 - D5Y"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$46, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - D5Y\"","v":"Network capex add - 01 Apr 05 - price base 2016 - D5Y"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$47, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - D5Y\"","v":"Network capex add - 01 Apr 06 - price base 2016 - D5Y"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$48, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - D5Y\"","v":"Network capex add - 01 Apr 07 - price base 2016 - D5Y"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$49, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - D5Y\"","v":"Network capex add - 01 Apr 08 - price base 2016 - D5Y"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$50, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - D5Y\"","v":"Network capex add - 01 Apr 09 - price base 2016 - D5Y"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$51, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - D5Y\"","v":"Network capex add - 01 Apr 10 - price base 2016 - D5Y"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$52, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - D5Y\"","v":"Network capex add - 01 Apr 11 - price base 2016 - D5Y"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$53, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - D5Y\"","v":"Network capex add - 01 Oct 12 - price base 2016 - D5Y"},null,null,{"$f":"6.26154466056422*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":7.5225501824834025},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$54, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - D5Y\"","v":"Network capex add - 01 Oct 13 - price base 2016 - D5Y"},null,null,{"$f":"7.42588791258863*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":8.9213792283182833},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$55, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - D5Y\"","v":"Network capex add - 01 Oct 14 - price base 2016 - D5Y"},null,null,{"$f":"5.80443591254342*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":6.9733848115973034},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$56, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - D5Y\"","v":"Network capex add - 01 Oct 15 - price base 2016 - D5Y"},null,null,{"$f":"6.70296700293054*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":8.0528700799096065},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$57, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - D5Y\"","v":"Network capex add - 01 Oct 16 - price base 2016 - D5Y"},null,null,{"$f":"7.31759256318631*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":8.7912743988279978},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$58, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - D5Y\"","v":"Network capex add - 01 Oct 17 - price base 2016 - D5Y"},null,null,{"$f":"(6.09344159951886)*( 'Actuals Inp'!$H$12/ 'Actuals Inp'!$H$11)","v":7.3205930327552968},"GBP m"]
[]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$34, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - MO5Y\"","v":"Network capex add - 01 Apr 93 - price base 2016 - MO5Y"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m","[Entitlement Model 28.11.16.xlsx]5 Year MO Dep '!$B$7"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$35, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - MO5Y\"","v":"Network capex add - 01 Apr 94 - price base 2016 - MO5Y"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$36, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - MO5Y\"","v":"Network capex add - 01 Apr 95 - price base 2016 - MO5Y"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$37, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - MO5Y\"","v":"Network capex add - 01 Apr 96 - price base 2016 - MO5Y"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$38, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - MO5Y\"","v":"Network capex add - 01 Apr 97 - price base 2016 - MO5Y"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$39, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - MO5Y\"","v":"Network capex add - 01 Apr 98 - price base 2016 - MO5Y"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$40, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - MO5Y\"","v":"Network capex add - 01 Apr 99 - price base 2016 - MO5Y"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$41, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - MO5Y\"","v":"Network capex add - 01 Apr 00 - price base 2016 - MO5Y"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$42, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - MO5Y\"","v":"Network capex add - 01 Apr 01 - price base 2016 - MO5Y"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$43, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - MO5Y\"","v":"Network capex add - 01 Apr 02 - price base 2016 - MO5Y"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$44, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - MO5Y\"","v":"Network capex add - 01 Apr 03 - price base 2016 - MO5Y"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$45, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - MO5Y\"","v":"Network capex add - 01 Apr 04 - price base 2016 - MO5Y"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$46, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - MO5Y\"","v":"Network capex add - 01 Apr 05 - price base 2016 - MO5Y"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$47, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - MO5Y\"","v":"Network capex add - 01 Apr 06 - price base 2016 - MO5Y"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$48, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - MO5Y\"","v":"Network capex add - 01 Apr 07 - price base 2016 - MO5Y"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$49, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - MO5Y\"","v":"Network capex add - 01 Apr 08 - price base 2016 - MO5Y"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$50, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - MO5Y\"","v":"Network capex add - 01 Apr 09 - price base 2016 - MO5Y"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$51, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - MO5Y\"","v":"Network capex add - 01 Apr 10 - price base 2016 - MO5Y"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$52, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - MO5Y\"","v":"Network capex add - 01 Apr 11 - price base 2016 - MO5Y"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$53, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - MO5Y\"","v":"Network capex add - 01 Oct 12 - price base 2016 - MO5Y"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$54, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - MO5Y\"","v":"Network capex add - 01 Oct 13 - price base 2016 - MO5Y"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$55, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - MO5Y\"","v":"Network capex add - 01 Oct 14 - price base 2016 - MO5Y"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$56, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - MO5Y\"","v":"Network capex add - 01 Oct 15 - price base 2016 - MO5Y"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$57, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - MO5Y\"","v":"Network capex add - 01 Oct 16 - price base 2016 - MO5Y"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$58, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - MO5Y\"","v":"Network capex add - 01 Oct 17 - price base 2016 - MO5Y"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[]
[]
[null,null,"Capex initial balance - pre RP1"]
[]
[null,null,null,null,"Network capex initial balance - pre RP1 - DN",null,null,{"$f":"465.25669907027*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":558.95422874414373},"GBP m","[Entitlement Model 28.11.16.xlsx]Input1'!$A$15"]
[null,null,null,null,"Network capex initial balance - pre RP1 - ES",null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,"Network capex initial balance - pre RP1 - MTRN",null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,"Network capex initial balance - pre RP1 - RT",null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,"Network capex initial balance - pre RP1 - FE",null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,"Network capex initial balance - pre RP1 - NI",null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,"Network capex initial balance - pre RP1 - D5Y",null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,"Network capex initial balance - pre RP1 - MO5Y",null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[]
[]
[null,null,"Phasing adjustments"]
[]
[null,null,null,null,"Phasing adjustments - DN",null,null,null,"GBP m",null,{"$f":" SUM(M321:CA321)","v":0},null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,"Phasing adjustments - ES",null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,"Phasing adjustments - MTRN",null,null,null,"GBP m","[Entitlement Model 28.11.16.xlsx]Metering D.'!$U$23",0.46286807163363164,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"-0.361275251316418*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":-0.4340320727620855},{"$f":"-1.01213595021541*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":-1.215968884633791},{"$f":"-1.01213595021541*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":-1.215968884633791},{"$f":"-1.01213595021541*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":-1.215968884633791},{"$f":"( -1*SUM(W323:Z323) -0.047490326280517)*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":4.8469414810156168},{"$f":"-0.0806569830592559*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":-9.6900403258689372E-2},{"$f":"-0.0564799548888889*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":-6.7854390248456797E-2},{"$f":"-0.0580386256687335*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":-6.9726960004797889E-2},{"$f":"-0.0563122647731095*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":-6.7652929206582946E-2},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,"Phasing adjustments - RT",null,null,null,"GBP m","[Entitlement Model 28.11.16.xlsx]Rathlin D.'!$B$21",-7.3601211766548783E-2,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"-0.0590322860276467*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":-7.0920732519325541E-2},{"$f":"-0.0014379591961266*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":-1.7275482009020957E-3},{"$f":"-0.000793191159943613*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":-9.529310463211461E-4},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,"Phasing adjustments - FE",null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,"Phasing adjustments - NI",null,null,null,"GBP m","[Entitlement Model 28.11.16.xlsx]NI2007 D.'!$B$20",4.4408920985006262E-15,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"-2.02596346963892*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":-2.4339700017189805},{"$f":"-0.0192104276444631*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":-2.3079194322861919E-2},{"$f":"-0.0077553757499933*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":-9.3172222552002845E-3},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"2.05292927303338*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.4663664182970471},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,"Phasing adjustments - D5Y",null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,"Phasing adjustments - MO5Y",null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[]
[]
[null,null,"Pre RP1 asset depreciation"]
[]
[null,null,null,null,{"$f":" \"Pre RP1 asset depreciation - price base \" & BASE_YEAR & \" - DN\"","v":"Pre RP1 asset depreciation - price base 2016 - DN"},null,null,null,"GBP m","[Entitlement Model 28.11.16.xlsx]Distribution  D.'!$B$100",{"$f":" SUM(M333:CA333)","v":558.92688925556615},null,{"$f":"18.8617575511053*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":22.660305946814002},{"$f":"25.1490106055657*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":30.213741908075455},{"$f":"25.1490106055657*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":30.213741908075455},{"$f":"25.1490106055657*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":30.213741908075455},{"$f":"31.1029053940182*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":37.366684952535756},{"$f":"28.0487830845254*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":33.697496344603429},{"$f":"26.5328754226268*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":31.876301723016919},{"$f":"25.584051183355*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":30.736394824447327},{"$f":"24.6787583875163*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":29.648786118335554},{"$f":"18.1047042912874*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":21.75079057217167},{"$f":"17.3043245773732*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":20.78922327698308},{"$f":"16.6478980494148*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":20.000599739921945},{"$f":"15.9500130039012*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":19.162168400520191},{"$f":"14.9082525877763*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":17.910609011703471},{"$f":"13.6559750325098*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":16.406136671001356},{"$f":"12.725231313394*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":15.287951508452513},{"$f":"12.0458874382315*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":14.471795325097565},{"$f":"11.1244718855657*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":13.364816918075459},{"$f":"10.150657373212*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":12.194886983094973},{"$f":"9.44332899869961*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":11.345110533159946},{"$f":"8.17654096228869*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":9.8232054616384961},{"$f":"7.60072821846554*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":9.1314304291287378},{"$f":"7.02491547464239*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":8.4396553966189831},{"$f":"6.21877763328999*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":7.471170351105334},{"$f":"5.8732899869961*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":7.0561053315994808},{"$f":"5.29747724317295*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":6.3643302990897244},{"$f":"4.95198959687906*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":5.9492652795838703},{"$f":"4.49133940182055*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":5.395845253576077},{"$f":"4.26101430429129*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":5.1191352405721746},{"$f":"4.03068920676203*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":4.8424252275682722},{"$f":"3.68520156046814*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":4.4273602080624181},{"$f":"3.45487646293888*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":4.1506501950585157},{"$f":"3.22455136540962*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":3.8739401820546124},{"$f":"2.87906371911573*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":3.4588751625487588},{"$f":"2.53357607282185*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":3.0438101430429167},{"$f":"2.18808842652796*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.6287451235370631},{"$f":"2.07292587776333*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.4903901170351119},{"$f":"1.72743823146944*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.0753250975292579},{"$f":"1.49711313394018*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.798615084525355},{"$f":"1.03646293888166*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.2451950585175497},{"$f":"0.575812743823147*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.69177503250975292},{"$f":"0.115162548764629*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.13835500650195012},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Pre RP1 asset depreciation - price base \" & BASE_YEAR & \" - ES\"","v":"Pre RP1 asset depreciation - price base 2016 - ES"},null,null,null,"GBP m",null,0,null,0,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Pre RP1 asset depreciation - price base \" & BASE_YEAR & \" - MTRN\"","v":"Pre RP1 asset depreciation - price base 2016 - MTRN"},null,null,null,"GBP m",null,0,null,0,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Pre RP1 asset depreciation - price base \" & BASE_YEAR & \" - RT\"","v":"Pre RP1 asset depreciation - price base 2016 - RT"},null,null,null,"GBP m",null,0,null,0,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Pre RP1 asset depreciation - price base \" & BASE_YEAR & \" - FE\"","v":"Pre RP1 asset depreciation - price base 2016 - FE"},null,null,null,"GBP m",null,0,null,0,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Pre RP1 asset depreciation - price base \" & BASE_YEAR & \" - NI\"","v":"Pre RP1 asset depreciation - price base 2016 - NI"},null,null,null,"GBP m",null,0,null,0,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Pre RP1 asset depreciation - price base \" & BASE_YEAR & \" - D5Y\"","v":"Pre RP1 asset depreciation - price base 2016 - D5Y"},null,null,null,"GBP m",null,0,null,0,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Pre RP1 asset depreciation - price base \" & BASE_YEAR & \" - MO5Y\"","v":"Pre RP1 asset depreciation - price base 2016 - MO5Y"},null,null,null,"GBP m",null,0,null,0,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[]
[]
[null,null,"Adjustment moyle "]
[]
[null,null,null,null,"Adjustment Moyle - DN",null,null,null,"GBP m","[Entitlement Model 28.11.16.xlsx]Distribution RAB'!$A$17",{"$f":" SUM(M345:CA345)","v":12.836424957841443},null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"10.6846543001686*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":12.836424957841443},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,"Adjustment Moyle - ES",null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,"Adjustment Moyle - MTRN",null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,"Adjustment Moyle - RT",null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,"Adjustment Moyle - FE",null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,"Adjustment Moyle - NI",null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,"Adjustment Moyle - D5Y",null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,"Adjustment Moyle - MO5Y",null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[]
[]
[null,null,"Asset disposals adjustment"]
[]
[null,null,null,null,"Asset disposals adjustment active switch",null,null,1,"1 = yes, 0 = no"]
[null,null,null,null,"Asset disposals adjustment - DN",null,null,null,"GBP m","[Entitlement Model 28.11.16.xlsx]Distribution RAB'!$A$17",{"$f":" SUM(M358:CA358)","v":-22.493549177922475},null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"-0.794386271328671*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":-0.95436683986013948},{"$f":"-1.34578275800344*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":-1.6168084523235773},{"$f":"-1.30601686340641*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":-1.5690341483979786},{"$f":"-1.92914782343921*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":-2.3176567601040508},{"$f":"-7.64735579427359*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":-9.1874482806203552},{"$f":"-0.117777547853078*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":-0.1414966373512673},{"$f":"-5.5137125748503*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":-6.6241130239520958},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"-0.0277035830618893*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":-3.3282776872964229E-2},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"-0.0410710128055879*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":-4.9342258440046569E-2},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" E358 & \" - active\"","v":"Asset disposals adjustment - DN - active"},null,null,null,"GBP m",null,{"$f":" SUM(M359:CA359)","v":-22.493549177922475},null,{"$f":" IF($H357 = 1, M358, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,-0.95436683986013948,-1.6168084523235773,-1.5690341483979786,-2.3176567601040508,-9.1874482806203552,-0.1414966373512673,-6.6241130239520958,0,0,0,0,0,-3.3282776872964229E-2,0,-4.9342258440046569E-2,0,0,0,0,0,{"$f":" IF($H357 = 1, AS358, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF($H357 = 1, BY358, 0)","v":0},0,0]
[]
[]
[null,null,"Network capex addition"]
[]
[null,null,null,null,"Network capex addition - DN",null,null,null,"GBP m","[Entitlement Model 28.11.16.xlsx]Distribution RAB'!$A$18 + '[Entitlement Model 28.11.16.xlsx]Distribution RAB'!$A$21",{"$f":" SUM(M364:CA364)","v":1590.40480358122},null,{"$f":"25.4509206486486*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":30.576453279279221},{"$f":"44.6830676756756*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":53.681741027026938},{"$f":"52.0534936216216*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":62.536488864864836},{"$f":"56.8903057297297*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":68.34738118918915},{"$f":"55.4231351351351*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":66.584738738738693},{"$f":"56.2741621621621*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":67.607153153153078},{"$f":"77.3370810810811*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":92.911909909909923},{"$f":"77.6562162162162*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":93.295315315315278},{"$f":"61.0611891891892*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":73.358234234234246},{"$f":"47.2120172844148*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":56.719992987526112},{"$f":"48.1892085751048*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":57.893979746480071},{"$f":"39.3834790583884*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":47.314874146536063},{"$f":"44.2213630777321*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":53.127054253108703},{"$f":"49.7383742528777*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":59.755130178804457},{"$f":"52.0687841149463*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":62.554858693650758},{"$f":"58.0442323426114*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":69.733695800498424},{"$f":"58.74097935*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":70.570759913541664},{"$f":"58.6217329431353*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":70.427498605294488},{"$f":"54.2910627434916*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":65.224679546000317},{"$f":"42.104851773648*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":50.584301089174332},{"$f":"42.4663844595514*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":51.018642440988835},{"$f":"48.3172853317006*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":58.047849738779192},{"$f":"54.9011996058277*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":65.957691193112439},{"$f":"53.0478069937607*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":63.731045902226398},{"$f":"65.6268210593367*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":78.843333633786457},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,"Network capex addition - ES",null,null,null,"GBP m","[Entitlement Model 28.11.16.xlsx]Enduring Solution RAB'!$A$12",32.588773803015549,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"10.1870362388699*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":12.238592148086756},{"$f":"11.0257431638167*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":13.246205328752007},{"$f":"5.9131363639853*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":7.1039763261767837},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,"Network capex addition - MTRN",null,null,null,"GBP m","[Entitlement Model 28.11.16.xlsx]Metering RAB'!$A$11 + '[Entitlement Model 28.11.16.xlsx]Metering RAB'!$A$18",75.105994590412323,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"16.4894374460507*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":19.810226931713689},{"$f":"2.32891552227836*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.797933231626085},{"$f":"1.90728402*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.2913898295833333},{"$f":"1.87076547741364*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.2475168582816645},{"$f":"1.86815825243697*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.2443845671638596},{"$f":"4.71078727074446*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":5.6594874849916073},{"$f":"4.51556174570393*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":5.4249457083804149},{"$f":"4.52151356259206*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":5.4320961550585158},{"$f":"5.32518694837578*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":6.3976204310347908},{"$f":"9.53138681690679*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":11.450902217533852},{"$f":"9.44697531333185*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":11.349491175044513},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,"Network capex addition - RT",null,null,null,"GBP m","[Entitlement Model 28.11.16.xlsx]Rathlin RAB'!$A$12",5.5032722372242002,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"4.51085465562077*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":5.4192906626555084},{"$f":"0.0593811483693156*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":7.1339851860358322E-2},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0.01052259*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.2641722708333332E-2},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,"Network capex addition - FE",null,null,null,"GBP m","[Entitlement Model 28.11.16.xlsx]FEMO RAB'!$A$12 + '[Entitlement Model 28.11.16.xlsx]FEMO RAB'!$A$13",16.340283710580668,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"6.87029993341389*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":8.2539020033375206},{"$f":"4.35497637798219*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":5.2320202318813811},{"$f":"2.37588469625488*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.8543614753617654},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,"Network capex addition - NI",null,null,null,"GBP m","[Entitlement Model 28.11.16.xlsx]NI2007 RAB'!$A$12 + '[Entitlement Model 28.11.16.xlsx]Ni 2007 RAB Power NI'!$A$13",41.007417416178271,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"17.4600944234038*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":20.976363439228173},{"$f":"15.8979267371675*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":19.099592538402621},{"$f":"0.677593173762059*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.81405291014469583},{"$f":"0.09772733*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.11740852840277777},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,"Network capex addition - D5Y",null,null,null,"GBP m","[Entitlement Model 28.11.16.xlsx]5 Year D.RAB'!$A$12",51.353028440776512,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"6.26154466056422*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":7.5225501824834025},{"$f":"7.42588791258863*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":8.9213792283182833},{"$f":"5.80443591254342*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":6.9733848115973034},{"$f":"6.70296700293054*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":8.0528700799096065},{"$f":"7.31759256318631*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":8.7912743988279978},{"$f":"9.23228926305288*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":11.091569739639919},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,"Network capex addition - MO5Y",null,null,null,"GBP m","[Entitlement Model 28.11.16.xlsx]5 Year MO RAB'!$A$12",2.4509605784979778,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"2.04010591505034*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.4509605784979778},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[]
[]
[null,null,"Non operational capex"]
[]
[null,null,null,null,"Non operational capex addition - DN",null,null,null,"GBP m","[Entitlement Model 28.11.16.xlsx]Distribution RAB'!$A$22",{"$f":" SUM(M376:CA376)","v":12.175294252252256},null,{"$f":"2.41840605405406*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.905446162162169},{"$f":"3.33974918918919*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":4.0123375675675685},{"$f":"3.45485059459459*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":4.1506191171171114},{"$f":"0.921343135135136*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.1068914054054064},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[]
[null,null,null,null,"Depreciation - non operational capex addition - DN",null,null,null,"GBP m",null,{"$f":" SUM(M378:CA378)","v":11.646871383908287},null,0.10422548234505562,0.33087716687812796,0.52940102190410199,0.58234356919541463,0.58234356919541463,0.58234356919541463,0.58234356919541463,0.58234356919541463,0.58234356919541463,0.58234356919541463,0.58234356919541463,0.58234356919541463,0.58234356919541463,0.58234356919541463,0.58234356919541463,0.58234356919541463,0.58234356919541463,0.58234356919541463,0.58234356919541463,0.58234356919541463,0.47811808685035972,0.2514664023172844,5.2942547291312626E-2,2.5518412302057373E-16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Network capex depreciated"]
[]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$34, \"dd mmm yy\") & \" - depreciation inp - DN\"","v":"Network capex add - 01 Apr 93 - depreciation inp - DN"},null,null,null,"GBP m","[Entitlement Model 28.11.16.xlsx]Distribution  D.'!$B$7",{"$f":" SUM(M383:CA383)","v":30.576453279279228},null,{"$f":"0.572645714594594*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.68797019878378307},{"$f":"0.763527619459459*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.91729359837837776},{"$f":"0.763527619459459*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.91729359837837776},{"$f":"0.763527619459459*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.91729359837837776},{"$f":"0.763527619459459*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.91729359837837776},{"$f":"0.763527619459459*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.91729359837837776},{"$f":"0.763527619459459*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.91729359837837776},{"$f":"0.763527619459459*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.91729359837837776},{"$f":"0.763527619459459*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.91729359837837776},{"$f":"0.763527619459459*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.91729359837837776},{"$f":"0.763527619459459*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.91729359837837776},{"$f":"0.763527619459459*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.91729359837837776},{"$f":"0.763527619459459*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.91729359837837776},{"$f":"0.763527619459459*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.91729359837837776},{"$f":"0.763527619459459*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.91729359837837776},{"$f":"0.763527619459459*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.91729359837837776},{"$f":"0.763527619459459*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.91729359837837776},{"$f":"0.763527619459459*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.91729359837837776},{"$f":"0.763527619459459*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.91729359837837776},{"$f":"0.763527619459459*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.91729359837837776},{"$f":"0.763527619459459*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.91729359837837776},{"$f":"0.509018412972973*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.61152906558558562},{"$f":"0.509018412972973*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.61152906558558562},{"$f":"0.509018412972973*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.61152906558558562},{"$f":"0.509018412972973*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.61152906558558562},{"$f":"0.509018412972973*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.61152906558558562},{"$f":"0.509018412972973*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.61152906558558562},{"$f":"0.509018412972973*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.61152906558558562},{"$f":"0.509018412972973*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.61152906558558562},{"$f":"0.509018412972973*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.61152906558558562},{"$f":"0.509018412972973*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.61152906558558562},{"$f":"0.509018412972973*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.61152906558558562},{"$f":"0.509018412972973*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.61152906558558562},{"$f":"0.509018412972973*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.61152906558558562},{"$f":"0.509018412972973*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.61152906558558562},{"$f":"0.509018412972973*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.61152906558558562},{"$f":"0.509018412972973*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.61152906558558562},{"$f":"0.509018412972973*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.61152906558558562},{"$f":"0.509018412972973*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.61152906558558562},{"$f":"0.44539111135132*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.53508793238734964},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$35, \"dd mmm yy\") & \" - depreciation inp - DN\"","v":"Network capex add - 01 Apr 94 - depreciation inp - DN"},null,null,null,"GBP m",null,53.681741027026987,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"1.34049203027027*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.6104522308108105},{"$f":"1.34049203027027*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.6104522308108105},{"$f":"1.34049203027027*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.6104522308108105},{"$f":"1.34049203027027*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.6104522308108105},{"$f":"1.34049203027027*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.6104522308108105},{"$f":"1.34049203027027*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.6104522308108105},{"$f":"1.34049203027027*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.6104522308108105},{"$f":"1.34049203027027*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.6104522308108105},{"$f":"1.34049203027027*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.6104522308108105},{"$f":"1.34049203027027*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.6104522308108105},{"$f":"1.34049203027027*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.6104522308108105},{"$f":"1.34049203027027*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.6104522308108105},{"$f":"1.34049203027027*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.6104522308108105},{"$f":"1.34049203027027*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.6104522308108105},{"$f":"1.34049203027027*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.6104522308108105},{"$f":"1.34049203027027*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.6104522308108105},{"$f":"1.34049203027027*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.6104522308108105},{"$f":"1.34049203027027*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.6104522308108105},{"$f":"1.34049203027027*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.6104522308108105},{"$f":"1.34049203027027*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.6104522308108105},{"$f":"0.893661353513513*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.0736348205405397},{"$f":"0.893661353513513*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.0736348205405397},{"$f":"0.893661353513513*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.0736348205405397},{"$f":"0.893661353513513*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.0736348205405397},{"$f":"0.893661353513513*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.0736348205405397},{"$f":"0.893661353513513*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.0736348205405397},{"$f":"0.893661353513513*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.0736348205405397},{"$f":"0.893661353513513*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.0736348205405397},{"$f":"0.893661353513513*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.0736348205405397},{"$f":"0.893661353513513*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.0736348205405397},{"$f":"0.893661353513513*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.0736348205405397},{"$f":"0.893661353513513*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.0736348205405397},{"$f":"0.893661353513513*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.0736348205405397},{"$f":"0.893661353513513*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.0736348205405397},{"$f":"0.893661353513513*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.0736348205405397},{"$f":"0.893661353513513*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.0736348205405397},{"$f":"0.893661353513513*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.0736348205405397},{"$f":"0.893661353513513*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.0736348205405397},{"$f":"0.893661353513513*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.0736348205405397},{"$f":"0.893661353513487*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.0736348205405086},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$36, \"dd mmm yy\") & \" - depreciation inp - DN\"","v":"Network capex add - 01 Apr 95 - depreciation inp - DN"},null,null,null,"GBP m",null,62.536488864864914,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"1.56160480864865*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.8760946659459474},{"$f":"1.56160480864865*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.8760946659459474},{"$f":"1.56160480864865*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.8760946659459474},{"$f":"1.56160480864865*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.8760946659459474},{"$f":"1.56160480864865*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.8760946659459474},{"$f":"1.56160480864865*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.8760946659459474},{"$f":"1.56160480864865*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.8760946659459474},{"$f":"1.56160480864865*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.8760946659459474},{"$f":"1.56160480864865*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.8760946659459474},{"$f":"1.56160480864865*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.8760946659459474},{"$f":"1.56160480864865*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.8760946659459474},{"$f":"1.56160480864865*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.8760946659459474},{"$f":"1.56160480864865*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.8760946659459474},{"$f":"1.56160480864865*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.8760946659459474},{"$f":"1.56160480864865*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.8760946659459474},{"$f":"1.56160480864865*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.8760946659459474},{"$f":"1.56160480864865*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.8760946659459474},{"$f":"1.56160480864865*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.8760946659459474},{"$f":"1.56160480864865*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.8760946659459474},{"$f":"1.56160480864865*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.8760946659459474},{"$f":"1.04106987243243*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.2507297772972945},{"$f":"1.04106987243243*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.2507297772972945},{"$f":"1.04106987243243*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.2507297772972945},{"$f":"1.04106987243243*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.2507297772972945},{"$f":"1.04106987243243*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.2507297772972945},{"$f":"1.04106987243243*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.2507297772972945},{"$f":"1.04106987243243*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.2507297772972945},{"$f":"1.04106987243243*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.2507297772972945},{"$f":"1.04106987243243*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.2507297772972945},{"$f":"1.04106987243243*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.2507297772972945},{"$f":"1.04106987243243*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.2507297772972945},{"$f":"1.04106987243243*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.2507297772972945},{"$f":"1.04106987243243*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.2507297772972945},{"$f":"1.04106987243243*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.2507297772972945},{"$f":"1.04106987243243*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.2507297772972945},{"$f":"1.04106987243243*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.2507297772972945},{"$f":"1.04106987243243*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.2507297772972945},{"$f":"1.04106987243243*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.2507297772972945},{"$f":"1.04106987243243*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.2507297772972945},{"$f":"1.04106987243243*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.2507297772972945},{"$f":"4.2632564145606E-14*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":5.1218288869373874E-14},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$37, \"dd mmm yy\") & \" - depreciation inp - DN\"","v":"Network capex add - 01 Apr 96 - depreciation inp - DN"},null,null,null,"GBP m",null,68.347381189188994,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"1.70670917189189*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.0504214356756734},{"$f":"1.70670917189189*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.0504214356756734},{"$f":"1.70670917189189*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.0504214356756734},{"$f":"1.70670917189189*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.0504214356756734},{"$f":"1.70670917189189*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.0504214356756734},{"$f":"1.70670917189189*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.0504214356756734},{"$f":"1.70670917189189*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.0504214356756734},{"$f":"1.70670917189189*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.0504214356756734},{"$f":"1.70670917189189*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.0504214356756734},{"$f":"1.70670917189189*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.0504214356756734},{"$f":"1.70670917189189*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.0504214356756734},{"$f":"1.70670917189189*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.0504214356756734},{"$f":"1.70670917189189*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.0504214356756734},{"$f":"1.70670917189189*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.0504214356756734},{"$f":"1.70670917189189*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.0504214356756734},{"$f":"1.70670917189189*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.0504214356756734},{"$f":"1.70670917189189*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.0504214356756734},{"$f":"1.70670917189189*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.0504214356756734},{"$f":"1.70670917189189*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.0504214356756734},{"$f":"1.70670917189189*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.0504214356756734},{"$f":"1.13780611459459*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.3669476237837781},{"$f":"1.13780611459459*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.3669476237837781},{"$f":"1.13780611459459*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.3669476237837781},{"$f":"1.13780611459459*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.3669476237837781},{"$f":"1.13780611459459*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.3669476237837781},{"$f":"1.13780611459459*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.3669476237837781},{"$f":"1.13780611459459*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.3669476237837781},{"$f":"1.13780611459459*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.3669476237837781},{"$f":"1.13780611459459*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.3669476237837781},{"$f":"1.13780611459459*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.3669476237837781},{"$f":"1.13780611459459*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.3669476237837781},{"$f":"1.13780611459459*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.3669476237837781},{"$f":"1.13780611459459*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.3669476237837781},{"$f":"1.13780611459459*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.3669476237837781},{"$f":"1.13780611459459*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.3669476237837781},{"$f":"1.13780611459459*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.3669476237837781},{"$f":"1.13780611459459*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.3669476237837781},{"$f":"1.13780611459459*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.3669476237837781},{"$f":"1.13780611459459*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.3669476237837781},{"$f":"1.13780611459455*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.3669476237837301},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$38, \"dd mmm yy\") & \" - depreciation inp - DN\"","v":"Network capex add - 01 Apr 97 - depreciation inp - DN"},null,null,null,"GBP m",null,66.58473873873865,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"1.66269405405405*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.9975421621621572},{"$f":"1.66269405405405*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.9975421621621572},{"$f":"1.66269405405405*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.9975421621621572},{"$f":"1.66269405405405*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.9975421621621572},{"$f":"1.66269405405405*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.9975421621621572},{"$f":"1.66269405405405*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.9975421621621572},{"$f":"1.66269405405405*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.9975421621621572},{"$f":"1.66269405405405*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.9975421621621572},{"$f":"1.66269405405405*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.9975421621621572},{"$f":"1.66269405405405*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.9975421621621572},{"$f":"1.66269405405405*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.9975421621621572},{"$f":"1.66269405405405*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.9975421621621572},{"$f":"1.66269405405405*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.9975421621621572},{"$f":"1.66269405405405*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.9975421621621572},{"$f":"1.66269405405405*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.9975421621621572},{"$f":"1.66269405405405*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.9975421621621572},{"$f":"1.66269405405405*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.9975421621621572},{"$f":"1.66269405405405*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.9975421621621572},{"$f":"1.66269405405405*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.9975421621621572},{"$f":"1.66269405405405*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.9975421621621572},{"$f":"1.1084627027027*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.3316947747747716},{"$f":"1.1084627027027*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.3316947747747716},{"$f":"1.1084627027027*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.3316947747747716},{"$f":"1.1084627027027*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.3316947747747716},{"$f":"1.1084627027027*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.3316947747747716},{"$f":"1.1084627027027*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.3316947747747716},{"$f":"1.1084627027027*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.3316947747747716},{"$f":"1.1084627027027*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.3316947747747716},{"$f":"1.1084627027027*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.3316947747747716},{"$f":"1.1084627027027*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.3316947747747716},{"$f":"1.1084627027027*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.3316947747747716},{"$f":"1.1084627027027*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.3316947747747716},{"$f":"1.1084627027027*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.3316947747747716},{"$f":"1.1084627027027*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.3316947747747716},{"$f":"1.1084627027027*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.3316947747747716},{"$f":"1.1084627027027*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.3316947747747716},{"$f":"1.1084627027027*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.3316947747747716},{"$f":"1.1084627027027*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.3316947747747716},{"$f":"1.1084627027027*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.3316947747747716},{"$f":"1.1084627027027*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.3316947747747716},{"$f":"7.105427357601E-15*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":8.5363814782289795E-15},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$39, \"dd mmm yy\") & \" - depreciation inp - DN\"","v":"Network capex add - 01 Apr 98 - depreciation inp - DN"},null,null,null,"GBP m",null,67.607153153152908,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"1.68822486486486*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.0282145945945884},{"$f":"1.68822486486486*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.0282145945945884},{"$f":"1.68822486486486*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.0282145945945884},{"$f":"1.68822486486486*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.0282145945945884},{"$f":"1.68822486486486*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.0282145945945884},{"$f":"1.68822486486486*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.0282145945945884},{"$f":"1.68822486486486*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.0282145945945884},{"$f":"1.68822486486486*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.0282145945945884},{"$f":"1.68822486486486*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.0282145945945884},{"$f":"1.68822486486486*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.0282145945945884},{"$f":"1.68822486486486*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.0282145945945884},{"$f":"1.68822486486486*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.0282145945945884},{"$f":"1.68822486486486*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.0282145945945884},{"$f":"1.68822486486486*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.0282145945945884},{"$f":"1.68822486486486*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.0282145945945884},{"$f":"1.68822486486486*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.0282145945945884},{"$f":"1.68822486486486*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.0282145945945884},{"$f":"1.68822486486486*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.0282145945945884},{"$f":"1.68822486486486*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.0282145945945884},{"$f":"1.68822486486486*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.0282145945945884},{"$f":"1.12548324324324*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.3521430630630591},{"$f":"1.12548324324324*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.3521430630630591},{"$f":"1.12548324324324*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.3521430630630591},{"$f":"1.12548324324324*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.3521430630630591},{"$f":"1.12548324324324*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.3521430630630591},{"$f":"1.12548324324324*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.3521430630630591},{"$f":"1.12548324324324*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.3521430630630591},{"$f":"1.12548324324324*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.3521430630630591},{"$f":"1.12548324324324*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.3521430630630591},{"$f":"1.12548324324324*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.3521430630630591},{"$f":"1.12548324324324*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.3521430630630591},{"$f":"1.12548324324324*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.3521430630630591},{"$f":"1.12548324324324*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.3521430630630591},{"$f":"1.12548324324324*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.3521430630630591},{"$f":"1.12548324324324*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.3521430630630591},{"$f":"1.12548324324324*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.3521430630630591},{"$f":"1.12548324324324*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.3521430630630591},{"$f":"1.12548324324324*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.3521430630630591},{"$f":"1.12548324324324*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.3521430630630591},{"$f":"1.1254832432432*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.3521430630630111},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$40, \"dd mmm yy\") & \" - depreciation inp - DN\"","v":"Network capex add - 01 Apr 99 - depreciation inp - DN"},null,null,null,"GBP m",null,92.911909909909753,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"2.32011243243243*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.787357297297294},{"$f":"2.32011243243243*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.787357297297294},{"$f":"2.32011243243243*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.787357297297294},{"$f":"2.32011243243243*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.787357297297294},{"$f":"2.32011243243243*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.787357297297294},{"$f":"2.32011243243243*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.787357297297294},{"$f":"2.32011243243243*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.787357297297294},{"$f":"2.32011243243243*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.787357297297294},{"$f":"2.32011243243243*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.787357297297294},{"$f":"2.32011243243243*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.787357297297294},{"$f":"2.32011243243243*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.787357297297294},{"$f":"2.32011243243243*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.787357297297294},{"$f":"2.32011243243243*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.787357297297294},{"$f":"2.32011243243243*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.787357297297294},{"$f":"2.32011243243243*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.787357297297294},{"$f":"2.32011243243243*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.787357297297294},{"$f":"2.32011243243243*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.787357297297294},{"$f":"2.32011243243243*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.787357297297294},{"$f":"2.32011243243243*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.787357297297294},{"$f":"2.32011243243243*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.787357297297294},{"$f":"1.54674162162162*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.8582381981981964},{"$f":"1.54674162162162*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.8582381981981964},{"$f":"1.54674162162162*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.8582381981981964},{"$f":"1.54674162162162*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.8582381981981964},{"$f":"1.54674162162162*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.8582381981981964},{"$f":"1.54674162162162*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.8582381981981964},{"$f":"1.54674162162162*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.8582381981981964},{"$f":"1.54674162162162*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.8582381981981964},{"$f":"1.54674162162162*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.8582381981981964},{"$f":"1.54674162162162*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.8582381981981964},{"$f":"1.54674162162162*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.8582381981981964},{"$f":"1.54674162162162*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.8582381981981964},{"$f":"1.54674162162162*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.8582381981981964},{"$f":"1.54674162162162*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.8582381981981964},{"$f":"1.54674162162162*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.8582381981981964},{"$f":"1.54674162162162*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.8582381981981964},{"$f":"1.54674162162162*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.8582381981981964},{"$f":"1.54674162162162*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.8582381981981964},{"$f":"1.54674162162162*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.8582381981981964},{"$f":"1.54674162162162*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.8582381981981964},{"$f":"1.4210854715202E-14*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.7072762956457959E-14},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$41, \"dd mmm yy\") & \" - depreciation inp - DN\"","v":"Network capex add - 01 Apr 00 - depreciation inp - DN"},null,null,null,"GBP m",null,93.295315315315264,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"2.32968648648649*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.7988594594594636},{"$f":"2.32968648648649*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.7988594594594636},{"$f":"2.32968648648649*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.7988594594594636},{"$f":"2.32968648648649*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.7988594594594636},{"$f":"2.32968648648649*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.7988594594594636},{"$f":"2.32968648648649*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.7988594594594636},{"$f":"2.32968648648649*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.7988594594594636},{"$f":"2.32968648648649*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.7988594594594636},{"$f":"2.32968648648649*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.7988594594594636},{"$f":"2.32968648648649*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.7988594594594636},{"$f":"2.32968648648649*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.7988594594594636},{"$f":"2.32968648648649*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.7988594594594636},{"$f":"2.32968648648649*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.7988594594594636},{"$f":"2.32968648648649*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.7988594594594636},{"$f":"2.32968648648649*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.7988594594594636},{"$f":"2.32968648648649*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.7988594594594636},{"$f":"2.32968648648649*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.7988594594594636},{"$f":"2.32968648648649*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.7988594594594636},{"$f":"2.32968648648649*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.7988594594594636},{"$f":"2.32968648648649*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.7988594594594636},{"$f":"1.55312432432432*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.8659063063063011},{"$f":"1.55312432432432*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.8659063063063011},{"$f":"1.55312432432432*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.8659063063063011},{"$f":"1.55312432432432*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.8659063063063011},{"$f":"1.55312432432432*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.8659063063063011},{"$f":"1.55312432432432*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.8659063063063011},{"$f":"1.55312432432432*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.8659063063063011},{"$f":"1.55312432432432*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.8659063063063011},{"$f":"1.55312432432432*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.8659063063063011},{"$f":"1.55312432432432*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.8659063063063011},{"$f":"1.55312432432432*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.8659063063063011},{"$f":"1.55312432432432*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.8659063063063011},{"$f":"1.55312432432432*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.8659063063063011},{"$f":"1.55312432432432*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.8659063063063011},{"$f":"1.55312432432432*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.8659063063063011},{"$f":"1.55312432432432*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.8659063063063011},{"$f":"1.55312432432432*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.8659063063063011},{"$f":"1.55312432432432*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.8659063063063011},{"$f":"1.55312432432432*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.8659063063063011},{"$f":"1.55312432432429*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.8659063063062651},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$42, \"dd mmm yy\") & \" - depreciation inp - DN\"","v":"Network capex add - 01 Apr 01 - depreciation inp - DN"},null,null,null,"GBP m",null,73.358234234234232,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"1.83183567567568*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.200747027027032},{"$f":"1.83183567567568*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.200747027027032},{"$f":"1.83183567567568*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.200747027027032},{"$f":"1.83183567567568*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.200747027027032},{"$f":"1.83183567567568*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.200747027027032},{"$f":"1.83183567567568*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.200747027027032},{"$f":"1.83183567567568*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.200747027027032},{"$f":"1.83183567567568*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.200747027027032},{"$f":"1.83183567567568*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.200747027027032},{"$f":"1.83183567567568*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.200747027027032},{"$f":"1.83183567567568*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.200747027027032},{"$f":"1.83183567567568*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.200747027027032},{"$f":"1.83183567567568*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.200747027027032},{"$f":"1.83183567567568*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.200747027027032},{"$f":"1.83183567567568*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.200747027027032},{"$f":"1.83183567567568*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.200747027027032},{"$f":"1.83183567567568*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.200747027027032},{"$f":"1.83183567567568*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.200747027027032},{"$f":"1.83183567567568*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.200747027027032},{"$f":"1.83183567567568*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.200747027027032},{"$f":"1.22122378378378*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.4671646846846802},{"$f":"1.22122378378378*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.4671646846846802},{"$f":"1.22122378378378*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.4671646846846802},{"$f":"1.22122378378378*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.4671646846846802},{"$f":"1.22122378378378*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.4671646846846802},{"$f":"1.22122378378378*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.4671646846846802},{"$f":"1.22122378378378*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.4671646846846802},{"$f":"1.22122378378378*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.4671646846846802},{"$f":"1.22122378378378*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.4671646846846802},{"$f":"1.22122378378378*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.4671646846846802},{"$f":"1.22122378378378*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.4671646846846802},{"$f":"1.22122378378378*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.4671646846846802},{"$f":"1.22122378378378*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.4671646846846802},{"$f":"1.22122378378378*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.4671646846846802},{"$f":"1.22122378378378*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.4671646846846802},{"$f":"1.22122378378378*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.4671646846846802},{"$f":"1.22122378378378*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.4671646846846802},{"$f":"1.22122378378378*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.4671646846846802},{"$f":"1.22122378378378*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.4671646846846802},{"$f":"1.22122378378376*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.4671646846846562},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$43, \"dd mmm yy\") & \" - depreciation inp - DN\"","v":"Network capex add - 01 Apr 02 - depreciation inp - DN"},null,null,null,"GBP m",null,56.719992987526197,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"1.41636051853245*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.7015997896257904},{"$f":"1.41636051853245*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.7015997896257904},{"$f":"1.41636051853245*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.7015997896257904},{"$f":"1.41636051853245*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.7015997896257904},{"$f":"1.41636051853245*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.7015997896257904},{"$f":"1.41636051853245*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.7015997896257904},{"$f":"1.41636051853245*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.7015997896257904},{"$f":"1.41636051853245*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.7015997896257904},{"$f":"1.41636051853245*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.7015997896257904},{"$f":"1.41636051853245*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.7015997896257904},{"$f":"1.41636051853245*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.7015997896257904},{"$f":"1.41636051853245*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.7015997896257904},{"$f":"1.41636051853245*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.7015997896257904},{"$f":"1.41636051853245*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.7015997896257904},{"$f":"1.41636051853245*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.7015997896257904},{"$f":"1.41636051853245*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.7015997896257904},{"$f":"1.41636051853245*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.7015997896257904},{"$f":"1.41636051853245*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.7015997896257904},{"$f":"1.41636051853245*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.7015997896257904},{"$f":"1.41636051853245*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.7015997896257904},{"$f":"0.944240345688297*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.1343998597505234},{"$f":"0.944240345688297*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.1343998597505234},{"$f":"0.944240345688297*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.1343998597505234},{"$f":"0.944240345688297*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.1343998597505234},{"$f":"0.944240345688297*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.1343998597505234},{"$f":"0.944240345688297*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.1343998597505234},{"$f":"0.944240345688297*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.1343998597505234},{"$f":"0.944240345688297*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.1343998597505234},{"$f":"0.944240345688297*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.1343998597505234},{"$f":"0.944240345688297*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.1343998597505234},{"$f":"0.944240345688297*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.1343998597505234},{"$f":"0.944240345688297*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.1343998597505234},{"$f":"0.944240345688297*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.1343998597505234},{"$f":"0.944240345688297*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.1343998597505234},{"$f":"0.944240345688297*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.1343998597505234},{"$f":"0.944240345688297*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.1343998597505234},{"$f":"0.944240345688297*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.1343998597505234},{"$f":"0.944240345688297*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.1343998597505234},{"$f":"0.944240345688297*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.1343998597505234},{"$f":"0.944240345688243*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.1343998597504585},{"$f":"-1.11022302462516E-15*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":-1.3338096059732825E-15},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$44, \"dd mmm yy\") & \" - depreciation inp - DN\"","v":"Network capex add - 01 Apr 03 - depreciation inp - DN"},null,null,null,"GBP m",null,57.893979746480078,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"1.44567625725314*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.7368193923943973},{"$f":"1.44567625725314*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.7368193923943973},{"$f":"1.44567625725314*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.7368193923943973},{"$f":"1.44567625725314*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.7368193923943973},{"$f":"1.44567625725314*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.7368193923943973},{"$f":"1.44567625725314*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.7368193923943973},{"$f":"1.44567625725314*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.7368193923943973},{"$f":"1.44567625725314*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.7368193923943973},{"$f":"1.44567625725314*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.7368193923943973},{"$f":"1.44567625725314*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.7368193923943973},{"$f":"1.44567625725314*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.7368193923943973},{"$f":"1.44567625725314*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.7368193923943973},{"$f":"1.44567625725314*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.7368193923943973},{"$f":"1.44567625725314*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.7368193923943973},{"$f":"1.44567625725314*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.7368193923943973},{"$f":"1.44567625725314*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.7368193923943973},{"$f":"1.44567625725314*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.7368193923943973},{"$f":"1.44567625725314*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.7368193923943973},{"$f":"1.44567625725314*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.7368193923943973},{"$f":"1.44567625725314*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.7368193923943973},{"$f":"0.963784171502096*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.1578795949296015},{"$f":"0.963784171502096*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.1578795949296015},{"$f":"0.963784171502096*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.1578795949296015},{"$f":"0.963784171502096*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.1578795949296015},{"$f":"0.963784171502096*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.1578795949296015},{"$f":"0.963784171502096*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.1578795949296015},{"$f":"0.963784171502096*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.1578795949296015},{"$f":"0.963784171502096*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.1578795949296015},{"$f":"0.963784171502096*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.1578795949296015},{"$f":"0.963784171502096*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.1578795949296015},{"$f":"0.963784171502096*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.1578795949296015},{"$f":"0.963784171502096*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.1578795949296015},{"$f":"0.963784171502096*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.1578795949296015},{"$f":"0.963784171502096*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.1578795949296015},{"$f":"0.963784171502096*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.1578795949296015},{"$f":"0.963784171502096*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.1578795949296015},{"$f":"0.963784171502096*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.1578795949296015},{"$f":"0.963784171502096*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.1578795949296015},{"$f":"0.963784171502096*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.1578795949296015},{"$f":"0.963784171502096*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.1578795949296015},{"$f":"4.89608353859694E-14*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":5.8821003623421562E-14},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$45, \"dd mmm yy\") & \" - depreciation inp - DN\"","v":"Network capex add - 01 Apr 04 - depreciation inp - DN"},null,null,null,"GBP m",null,47.314874146536077,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"1.18150437175165*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.4194462243960795},{"$f":"1.18150437175165*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.4194462243960795},{"$f":"1.18150437175165*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.4194462243960795},{"$f":"1.18150437175165*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.4194462243960795},{"$f":"1.18150437175165*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.4194462243960795},{"$f":"1.18150437175165*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.4194462243960795},{"$f":"1.18150437175165*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.4194462243960795},{"$f":"1.18150437175165*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.4194462243960795},{"$f":"1.18150437175165*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.4194462243960795},{"$f":"1.18150437175165*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.4194462243960795},{"$f":"1.18150437175165*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.4194462243960795},{"$f":"1.18150437175165*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.4194462243960795},{"$f":"1.18150437175165*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.4194462243960795},{"$f":"1.18150437175165*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.4194462243960795},{"$f":"1.18150437175165*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.4194462243960795},{"$f":"1.18150437175165*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.4194462243960795},{"$f":"1.18150437175165*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.4194462243960795},{"$f":"1.18150437175165*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.4194462243960795},{"$f":"1.18150437175165*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.4194462243960795},{"$f":"1.18150437175165*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.4194462243960795},{"$f":"0.787669581167769*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.94629748293072236},{"$f":"0.787669581167769*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.94629748293072236},{"$f":"0.787669581167769*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.94629748293072236},{"$f":"0.787669581167769*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.94629748293072236},{"$f":"0.787669581167769*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.94629748293072236},{"$f":"0.787669581167769*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.94629748293072236},{"$f":"0.787669581167769*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.94629748293072236},{"$f":"0.787669581167769*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.94629748293072236},{"$f":"0.787669581167769*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.94629748293072236},{"$f":"0.787669581167769*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.94629748293072236},{"$f":"0.787669581167769*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.94629748293072236},{"$f":"0.787669581167769*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.94629748293072236},{"$f":"0.787669581167769*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.94629748293072236},{"$f":"0.787669581167769*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.94629748293072236},{"$f":"0.787669581167769*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.94629748293072236},{"$f":"0.787669581167769*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.94629748293072236},{"$f":"0.787669581167769*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.94629748293072236},{"$f":"0.787669581167769*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.94629748293072236},{"$f":"0.787669581167769*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.94629748293072236},{"$f":"0.787669581167771*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.9462974829307248},{"$f":"1.4210854715202E-14*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.7072762956457959E-14},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$46, \"dd mmm yy\") & \" - depreciation inp - DN\"","v":"Network capex add - 01 Apr 05 - depreciation inp - DN"},null,null,null,"GBP m",null,53.127054253108589,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"1.32664089233196*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.5938116275932572},{"$f":"1.32664089233196*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.5938116275932572},{"$f":"1.32664089233196*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.5938116275932572},{"$f":"1.32664089233196*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.5938116275932572},{"$f":"1.32664089233196*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.5938116275932572},{"$f":"1.32664089233196*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.5938116275932572},{"$f":"1.32664089233196*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.5938116275932572},{"$f":"1.32664089233196*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.5938116275932572},{"$f":"1.32664089233196*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.5938116275932572},{"$f":"1.32664089233196*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.5938116275932572},{"$f":"1.32664089233196*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.5938116275932572},{"$f":"1.32664089233196*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.5938116275932572},{"$f":"1.32664089233196*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.5938116275932572},{"$f":"1.32664089233196*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.5938116275932572},{"$f":"1.32664089233196*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.5938116275932572},{"$f":"1.32664089233196*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.5938116275932572},{"$f":"1.32664089233196*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.5938116275932572},{"$f":"1.32664089233196*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.5938116275932572},{"$f":"1.32664089233196*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.5938116275932572},{"$f":"1.32664089233196*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.5938116275932572},{"$f":"0.884427261554641*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.0625410850621728},{"$f":"0.884427261554641*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.0625410850621728},{"$f":"0.884427261554641*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.0625410850621728},{"$f":"0.884427261554641*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.0625410850621728},{"$f":"0.884427261554641*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.0625410850621728},{"$f":"0.884427261554641*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.0625410850621728},{"$f":"0.884427261554641*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.0625410850621728},{"$f":"0.884427261554641*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.0625410850621728},{"$f":"0.884427261554641*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.0625410850621728},{"$f":"0.884427261554641*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.0625410850621728},{"$f":"0.884427261554641*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.0625410850621728},{"$f":"0.884427261554641*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.0625410850621728},{"$f":"0.884427261554641*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.0625410850621728},{"$f":"0.884427261554641*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.0625410850621728},{"$f":"0.884427261554641*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.0625410850621728},{"$f":"0.884427261554641*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.0625410850621728},{"$f":"0.884427261554641*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.0625410850621728},{"$f":"0.884427261554641*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.0625410850621728},{"$f":"0.884427261554641*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.0625410850621728},{"$f":"0.884427261554634*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.0625410850621644},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$47, \"dd mmm yy\") & \" - depreciation inp - DN\"","v":"Network capex add - 01 Apr 06 - depreciation inp - DN"},null,null,null,"GBP m",null,59.755130178804514,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"1.49215122758633*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.7926539053641326},{"$f":"1.49215122758633*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.7926539053641326},{"$f":"1.49215122758633*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.7926539053641326},{"$f":"1.49215122758633*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.7926539053641326},{"$f":"1.49215122758633*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.7926539053641326},{"$f":"1.49215122758633*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.7926539053641326},{"$f":"1.49215122758633*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.7926539053641326},{"$f":"1.49215122758633*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.7926539053641326},{"$f":"1.49215122758633*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.7926539053641326},{"$f":"1.49215122758633*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.7926539053641326},{"$f":"1.49215122758633*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.7926539053641326},{"$f":"1.49215122758633*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.7926539053641326},{"$f":"1.49215122758633*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.7926539053641326},{"$f":"1.49215122758633*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.7926539053641326},{"$f":"1.49215122758633*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.7926539053641326},{"$f":"1.49215122758633*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.7926539053641326},{"$f":"1.49215122758633*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.7926539053641326},{"$f":"1.49215122758633*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.7926539053641326},{"$f":"1.49215122758633*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.7926539053641326},{"$f":"1.49215122758633*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.7926539053641326},{"$f":"0.994767485057554*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.195102603576089},{"$f":"0.994767485057554*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.195102603576089},{"$f":"0.994767485057554*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.195102603576089},{"$f":"0.994767485057554*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.195102603576089},{"$f":"0.994767485057554*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.195102603576089},{"$f":"0.994767485057554*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.195102603576089},{"$f":"0.994767485057554*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.195102603576089},{"$f":"0.994767485057554*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.195102603576089},{"$f":"0.994767485057554*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.195102603576089},{"$f":"0.994767485057554*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.195102603576089},{"$f":"0.994767485057554*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.195102603576089},{"$f":"0.994767485057554*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.195102603576089},{"$f":"0.994767485057554*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.195102603576089},{"$f":"0.994767485057554*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.195102603576089},{"$f":"0.994767485057554*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.195102603576089},{"$f":"0.994767485057554*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.195102603576089},{"$f":"0.994767485057554*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.195102603576089},{"$f":"0.994767485057554*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.195102603576089},{"$f":"0.994767485057554*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.195102603576089},{"$f":"0.994767485057554*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.195102603576089},{"$f":"5.6843418860808E-14*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":6.8291051825831836E-14},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$48, \"dd mmm yy\") & \" - depreciation inp - DN\"","v":"Network capex add - 01 Apr 07 - depreciation inp - DN"},null,null,null,"GBP m",null,62.554858693650878,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"1.56206352344839*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.8766457608095239},{"$f":"1.56206352344839*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.8766457608095239},{"$f":"1.56206352344839*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.8766457608095239},{"$f":"1.56206352344839*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.8766457608095239},{"$f":"1.56206352344839*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.8766457608095239},{"$f":"1.56206352344839*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.8766457608095239},{"$f":"1.56206352344839*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.8766457608095239},{"$f":"1.56206352344839*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.8766457608095239},{"$f":"1.56206352344839*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.8766457608095239},{"$f":"1.56206352344839*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.8766457608095239},{"$f":"1.56206352344839*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.8766457608095239},{"$f":"1.56206352344839*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.8766457608095239},{"$f":"1.56206352344839*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.8766457608095239},{"$f":"1.56206352344839*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.8766457608095239},{"$f":"1.56206352344839*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.8766457608095239},{"$f":"1.56206352344839*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.8766457608095239},{"$f":"1.56206352344839*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.8766457608095239},{"$f":"1.56206352344839*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.8766457608095239},{"$f":"1.56206352344839*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.8766457608095239},{"$f":"1.56206352344839*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.8766457608095239},{"$f":"1.04137568229893*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.2510971738730199},{"$f":"1.04137568229893*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.2510971738730199},{"$f":"1.04137568229893*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.2510971738730199},{"$f":"1.04137568229893*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.2510971738730199},{"$f":"1.04137568229893*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.2510971738730199},{"$f":"1.04137568229893*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.2510971738730199},{"$f":"1.04137568229893*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.2510971738730199},{"$f":"1.04137568229893*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.2510971738730199},{"$f":"1.04137568229893*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.2510971738730199},{"$f":"1.04137568229893*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.2510971738730199},{"$f":"1.04137568229893*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.2510971738730199},{"$f":"1.04137568229893*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.2510971738730199},{"$f":"1.04137568229893*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.2510971738730199},{"$f":"1.04137568229893*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.2510971738730199},{"$f":"1.04137568229893*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.2510971738730199},{"$f":"1.04137568229893*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.2510971738730199},{"$f":"1.04137568229893*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.2510971738730199},{"$f":"1.04137568229893*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.2510971738730199},{"$f":"1.04137568229893*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.2510971738730199},{"$f":"1.04137568229892*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.2510971738730079},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$49, \"dd mmm yy\") & \" - depreciation inp - DN\"","v":"Network capex add - 01 Apr 08 - depreciation inp - DN"},null,null,null,"GBP m",null,69.733695800498452,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"1.74132697027834*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.0920108740149499},{"$f":"1.74132697027834*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.0920108740149499},{"$f":"1.74132697027834*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.0920108740149499},{"$f":"1.74132697027834*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.0920108740149499},{"$f":"1.74132697027834*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.0920108740149499},{"$f":"1.74132697027834*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.0920108740149499},{"$f":"1.74132697027834*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.0920108740149499},{"$f":"1.74132697027834*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.0920108740149499},{"$f":"1.74132697027834*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.0920108740149499},{"$f":"1.74132697027834*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.0920108740149499},{"$f":"1.74132697027834*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.0920108740149499},{"$f":"1.74132697027834*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.0920108740149499},{"$f":"1.74132697027834*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.0920108740149499},{"$f":"1.74132697027834*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.0920108740149499},{"$f":"1.74132697027834*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.0920108740149499},{"$f":"1.74132697027834*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.0920108740149499},{"$f":"1.74132697027834*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.0920108740149499},{"$f":"1.74132697027834*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.0920108740149499},{"$f":"1.74132697027834*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.0920108740149499},{"$f":"1.74132697027834*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.0920108740149499},{"$f":"1.16088464685223*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.3946739160099708},{"$f":"1.16088464685223*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.3946739160099708},{"$f":"1.16088464685223*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.3946739160099708},{"$f":"1.16088464685223*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.3946739160099708},{"$f":"1.16088464685223*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.3946739160099708},{"$f":"1.16088464685223*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.3946739160099708},{"$f":"1.16088464685223*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.3946739160099708},{"$f":"1.16088464685223*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.3946739160099708},{"$f":"1.16088464685223*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.3946739160099708},{"$f":"1.16088464685223*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.3946739160099708},{"$f":"1.16088464685223*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.3946739160099708},{"$f":"1.16088464685223*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.3946739160099708},{"$f":"1.16088464685223*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.3946739160099708},{"$f":"1.16088464685223*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.3946739160099708},{"$f":"1.16088464685223*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.3946739160099708},{"$f":"1.16088464685223*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.3946739160099708},{"$f":"1.16088464685223*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.3946739160099708},{"$f":"1.16088464685223*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.3946739160099708},{"$f":"1.16088464685223*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.3946739160099708},{"$f":"1.16088464685223*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.3946739160099708},{"$f":"4.9737991503207E-14*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":5.9754670347602852E-14},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$50, \"dd mmm yy\") & \" - depreciation inp - DN\"","v":"Network capex add - 01 Apr 09 - depreciation inp - DN"},null,null,null,"GBP m",null,70.570759913541607,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"1.7622293805*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.1171227974062501},{"$f":"1.7622293805*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.1171227974062501},{"$f":"1.7622293805*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.1171227974062501},{"$f":"1.7622293805*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.1171227974062501},{"$f":"1.7622293805*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.1171227974062501},{"$f":"1.7622293805*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.1171227974062501},{"$f":"1.7622293805*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.1171227974062501},{"$f":"1.7622293805*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.1171227974062501},{"$f":"1.7622293805*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.1171227974062501},{"$f":"1.7622293805*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.1171227974062501},{"$f":"1.7622293805*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.1171227974062501},{"$f":"1.7622293805*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.1171227974062501},{"$f":"1.7622293805*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.1171227974062501},{"$f":"1.7622293805*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.1171227974062501},{"$f":"1.7622293805*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.1171227974062501},{"$f":"1.7622293805*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.1171227974062501},{"$f":"1.7622293805*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.1171227974062501},{"$f":"1.7622293805*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.1171227974062501},{"$f":"1.7622293805*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.1171227974062501},{"$f":"1.7622293805*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.1171227974062501},{"$f":"1.174819587*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.4114151982708332},{"$f":"1.174819587*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.4114151982708332},{"$f":"1.174819587*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.4114151982708332},{"$f":"1.174819587*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.4114151982708332},{"$f":"1.174819587*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.4114151982708332},{"$f":"1.174819587*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.4114151982708332},{"$f":"1.174819587*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.4114151982708332},{"$f":"1.174819587*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.4114151982708332},{"$f":"1.174819587*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.4114151982708332},{"$f":"1.174819587*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.4114151982708332},{"$f":"1.174819587*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.4114151982708332},{"$f":"1.174819587*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.4114151982708332},{"$f":"1.174819587*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.4114151982708332},{"$f":"1.174819587*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.4114151982708332},{"$f":"1.174819587*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.4114151982708332},{"$f":"1.174819587*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.4114151982708332},{"$f":"1.174819587*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.4114151982708332},{"$f":"1.174819587*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.4114151982708332},{"$f":"1.174819587*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.4114151982708332},{"$f":"1.17481958699998*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.4114151982708092},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$51, \"dd mmm yy\") & \" - depreciation inp - DN\"","v":"Network capex add - 01 Apr 10 - depreciation inp - DN"},null,null,null,"GBP m",null,70.42749860529463,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"1.75865198829406*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.1128249581588361},{"$f":"1.75865198829406*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.1128249581588361},{"$f":"1.75865198829406*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.1128249581588361},{"$f":"1.75865198829406*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.1128249581588361},{"$f":"1.75865198829406*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.1128249581588361},{"$f":"1.75865198829406*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.1128249581588361},{"$f":"1.75865198829406*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.1128249581588361},{"$f":"1.75865198829406*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.1128249581588361},{"$f":"1.75865198829406*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.1128249581588361},{"$f":"1.75865198829406*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.1128249581588361},{"$f":"1.75865198829406*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.1128249581588361},{"$f":"1.75865198829406*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.1128249581588361},{"$f":"1.75865198829406*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.1128249581588361},{"$f":"1.75865198829406*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.1128249581588361},{"$f":"1.75865198829406*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.1128249581588361},{"$f":"1.75865198829406*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.1128249581588361},{"$f":"1.75865198829406*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.1128249581588361},{"$f":"1.75865198829406*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.1128249581588361},{"$f":"1.75865198829406*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.1128249581588361},{"$f":"1.75865198829406*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.1128249581588361},{"$f":"1.17243465886271*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.4085499721058945},{"$f":"1.17243465886271*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.4085499721058945},{"$f":"1.17243465886271*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.4085499721058945},{"$f":"1.17243465886271*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.4085499721058945},{"$f":"1.17243465886271*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.4085499721058945},{"$f":"1.17243465886271*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.4085499721058945},{"$f":"1.17243465886271*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.4085499721058945},{"$f":"1.17243465886271*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.4085499721058945},{"$f":"1.17243465886271*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.4085499721058945},{"$f":"1.17243465886271*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.4085499721058945},{"$f":"1.17243465886271*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.4085499721058945},{"$f":"1.17243465886271*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.4085499721058945},{"$f":"1.17243465886271*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.4085499721058945},{"$f":"1.17243465886271*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.4085499721058945},{"$f":"1.17243465886271*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.4085499721058945},{"$f":"1.17243465886271*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.4085499721058945},{"$f":"1.17243465886271*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.4085499721058945},{"$f":"1.17243465886271*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.4085499721058945},{"$f":"1.17243465886271*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.4085499721058945},{"$f":"1.17243465886271*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.4085499721058945},{"$f":"2.1316282072803E-14*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.5609144434686937E-14},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$52, \"dd mmm yy\") & \" - depreciation inp - DN\"","v":"Network capex add - 01 Apr 11 - depreciation inp - DN"},null,null,null,"GBP m",null,65.224679546000246,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"1.62873188230475*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.9567403863800121},{"$f":"1.62873188230475*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.9567403863800121},{"$f":"1.62873188230475*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.9567403863800121},{"$f":"1.62873188230475*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.9567403863800121},{"$f":"1.62873188230475*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.9567403863800121},{"$f":"1.62873188230475*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.9567403863800121},{"$f":"1.62873188230475*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.9567403863800121},{"$f":"1.62873188230475*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.9567403863800121},{"$f":"1.62873188230475*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.9567403863800121},{"$f":"1.62873188230475*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.9567403863800121},{"$f":"1.62873188230475*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.9567403863800121},{"$f":"1.62873188230475*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.9567403863800121},{"$f":"1.62873188230475*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.9567403863800121},{"$f":"1.62873188230475*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.9567403863800121},{"$f":"1.62873188230475*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.9567403863800121},{"$f":"1.62873188230475*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.9567403863800121},{"$f":"1.62873188230475*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.9567403863800121},{"$f":"1.62873188230475*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.9567403863800121},{"$f":"1.62873188230475*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.9567403863800121},{"$f":"1.62873188230475*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.9567403863800121},{"$f":"1.08582125486983*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.3044935909200042},{"$f":"1.08582125486983*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.3044935909200042},{"$f":"1.08582125486983*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.3044935909200042},{"$f":"1.08582125486983*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.3044935909200042},{"$f":"1.08582125486983*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.3044935909200042},{"$f":"1.08582125486983*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.3044935909200042},{"$f":"1.08582125486983*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.3044935909200042},{"$f":"1.08582125486983*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.3044935909200042},{"$f":"1.08582125486983*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.3044935909200042},{"$f":"1.08582125486983*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.3044935909200042},{"$f":"1.08582125486983*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.3044935909200042},{"$f":"1.08582125486983*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.3044935909200042},{"$f":"1.08582125486983*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.3044935909200042},{"$f":"1.08582125486983*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.3044935909200042},{"$f":"1.08582125486983*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.3044935909200042},{"$f":"1.08582125486983*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.3044935909200042},{"$f":"1.08582125486983*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.3044935909200042},{"$f":"1.08582125486983*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.3044935909200042},{"$f":"1.08582125486983*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.3044935909200042},{"$f":"1.08582125486978*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.304493590919944},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$53, \"dd mmm yy\") & \" - depreciation inp - DN\"","v":"Network capex add - 01 Oct 12 - depreciation inp - DN"},null,null,null,"GBP m",null,50.58430108917424,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0.631572776604719*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.75876451633761377},{"$f":"1.26314555320944*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.51752903267523},{"$f":"1.26314555320944*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.51752903267523},{"$f":"1.26314555320944*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.51752903267523},{"$f":"1.26314555320944*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.51752903267523},{"$f":"1.26314555320944*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.51752903267523},{"$f":"1.26314555320944*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.51752903267523},{"$f":"1.26314555320944*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.51752903267523},{"$f":"1.26314555320944*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.51752903267523},{"$f":"1.26314555320944*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.51752903267523},{"$f":"1.26314555320944*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.51752903267523},{"$f":"1.26314555320944*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.51752903267523},{"$f":"1.26314555320944*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.51752903267523},{"$f":"1.26314555320944*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.51752903267523},{"$f":"1.26314555320944*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.51752903267523},{"$f":"1.26314555320944*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.51752903267523},{"$f":"1.26314555320944*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.51752903267523},{"$f":"1.26314555320944*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.51752903267523},{"$f":"1.26314555320944*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.51752903267523},{"$f":"1.26314555320944*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.51752903267523},{"$f":"1.26318215636885*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.5175730073042433},{"$f":"0.842097035472959*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.0116860217834853},{"$f":"0.842097035472959*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.0116860217834853},{"$f":"0.842097035472959*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.0116860217834853},{"$f":"0.842097035472959*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.0116860217834853},{"$f":"0.842097035472959*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.0116860217834853},{"$f":"0.842097035472959*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.0116860217834853},{"$f":"0.842097035472959*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.0116860217834853},{"$f":"0.842097035472959*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.0116860217834853},{"$f":"0.842097035472959*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.0116860217834853},{"$f":"0.842097035472959*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.0116860217834853},{"$f":"0.842097035472959*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.0116860217834853},{"$f":"0.842097035472959*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.0116860217834853},{"$f":"0.842097035472959*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.0116860217834853},{"$f":"0.842097035472959*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.0116860217834853},{"$f":"0.842097035472959*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.0116860217834853},{"$f":"0.842097035472959*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.0116860217834853},{"$f":"0.842097035472959*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.0116860217834853},{"$f":"0.842097035472959*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.0116860217834853},{"$f":"0.842097035472959*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.0116860217834853},{"$f":"0.210487655708807*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.25287753081683062},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$54, \"dd mmm yy\") & \" - depreciation inp - DN\"","v":"Network capex add - 01 Oct 13 - depreciation inp - DN"},null,null,null,"GBP m",null,51.018642440988721,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0.636995766893271*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.76527963661483245},{"$f":"1.27399153378654*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.5305592732296625},{"$f":"1.27399153378654*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.5305592732296625},{"$f":"1.27399153378654*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.5305592732296625},{"$f":"1.27399153378654*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.5305592732296625},{"$f":"1.27399153378654*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.5305592732296625},{"$f":"1.27399153378654*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.5305592732296625},{"$f":"1.27399153378654*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.5305592732296625},{"$f":"1.27399153378654*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.5305592732296625},{"$f":"1.27399153378654*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.5305592732296625},{"$f":"1.27399153378654*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.5305592732296625},{"$f":"1.27399153378654*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.5305592732296625},{"$f":"1.27399153378654*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.5305592732296625},{"$f":"1.27399153378654*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.5305592732296625},{"$f":"1.27399153378654*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.5305592732296625},{"$f":"1.27399153378654*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.5305592732296625},{"$f":"1.27399153378654*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.5305592732296625},{"$f":"1.27399153378654*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.5305592732296625},{"$f":"1.27399153378654*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.5305592732296625},{"$f":"1.27399153378654*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.5305592732296625},{"$f":"1.27406594811819*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.5306486737808809},{"$f":"0.849327689191027*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.0203728488197754},{"$f":"0.849327689191027*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.0203728488197754},{"$f":"0.849327689191027*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.0203728488197754},{"$f":"0.849327689191027*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.0203728488197754},{"$f":"0.849327689191027*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.0203728488197754},{"$f":"0.849327689191027*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.0203728488197754},{"$f":"0.849327689191027*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.0203728488197754},{"$f":"0.849327689191027*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.0203728488197754},{"$f":"0.849327689191027*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.0203728488197754},{"$f":"0.849327689191027*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.0203728488197754},{"$f":"0.849327689191027*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.0203728488197754},{"$f":"0.849327689191027*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.0203728488197754},{"$f":"0.849327689191027*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.0203728488197754},{"$f":"0.849327689191027*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.0203728488197754},{"$f":"0.849327689191027*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.0203728488197754},{"$f":"0.849327689191027*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.0203728488197754},{"$f":"0.849327689191027*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.0203728488197754},{"$f":"0.849327689191027*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.0203728488197754},{"$f":"0.849327689191027*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.0203728488197754},{"$f":"0.212257507966066*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.25500381165367647},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$55, \"dd mmm yy\") & \" - depreciation inp - DN\"","v":"Network capex add - 01 Oct 14 - depreciation inp - DN"},null,null,null,"GBP m",null,58.04784973877922,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0.724759279975509*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.87071774608168795},{"$f":"1.44951855995102*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.7414354921633781},{"$f":"1.44951855995102*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.7414354921633781},{"$f":"1.44951855995102*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.7414354921633781},{"$f":"1.44951855995102*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.7414354921633781},{"$f":"1.44951855995102*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.7414354921633781},{"$f":"1.44951855995102*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.7414354921633781},{"$f":"1.44951855995102*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.7414354921633781},{"$f":"1.44951855995102*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.7414354921633781},{"$f":"1.44951855995102*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.7414354921633781},{"$f":"1.44951855995102*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.7414354921633781},{"$f":"1.44951855995102*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.7414354921633781},{"$f":"1.44951855995102*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.7414354921633781},{"$f":"1.44951855995102*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.7414354921633781},{"$f":"1.44951855995102*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.7414354921633781},{"$f":"1.44951855995102*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.7414354921633781},{"$f":"1.44951855995102*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.7414354921633781},{"$f":"1.44951855995102*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.7414354921633781},{"$f":"1.44951855995102*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.7414354921633781},{"$f":"1.44951855995102*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.7414354921633781},{"$f":"1.44961105995102*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.7415466206356003},{"$f":"0.966345706634013*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.1609569947755849},{"$f":"0.966345706634013*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.1609569947755849},{"$f":"0.966345706634013*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.1609569947755849},{"$f":"0.966345706634013*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.1609569947755849},{"$f":"0.966345706634013*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.1609569947755849},{"$f":"0.966345706634013*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.1609569947755849},{"$f":"0.966345706634013*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.1609569947755849},{"$f":"0.966345706634013*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.1609569947755849},{"$f":"0.966345706634013*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.1609569947755849},{"$f":"0.966345706634013*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.1609569947755849},{"$f":"0.966345706634013*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.1609569947755849},{"$f":"0.966345706634013*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.1609569947755849},{"$f":"0.966345706634013*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.1609569947755849},{"$f":"0.966345706634013*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.1609569947755849},{"$f":"0.966345706634013*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.1609569947755849},{"$f":"0.966345706634013*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.1609569947755849},{"$f":"0.966345706634013*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.1609569947755849},{"$f":"0.966345706634013*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.1609569947755849},{"$f":"0.966345706634013*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.1609569947755849},{"$f":"0.241493926658516*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.29012812022168932},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$56, \"dd mmm yy\") & \" - depreciation inp - DN\"","v":"Network capex add - 01 Oct 15 - depreciation inp - DN"},null,null,null,"GBP m",null,65.957691193112325,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0.823517994087416*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.98936536789668728},{"$f":"1.64703598817483*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.9787307357933721},{"$f":"1.64703598817483*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.9787307357933721},{"$f":"1.64703598817483*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.9787307357933721},{"$f":"1.64703598817483*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.9787307357933721},{"$f":"1.64703598817483*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.9787307357933721},{"$f":"1.64703598817483*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.9787307357933721},{"$f":"1.64703598817483*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.9787307357933721},{"$f":"1.64703598817483*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.9787307357933721},{"$f":"1.64703598817483*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.9787307357933721},{"$f":"1.64703598817483*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.9787307357933721},{"$f":"1.64703598817483*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.9787307357933721},{"$f":"1.64703598817483*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.9787307357933721},{"$f":"1.64703598817483*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.9787307357933721},{"$f":"1.64703598817483*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.9787307357933721},{"$f":"1.64703598817483*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.9787307357933721},{"$f":"1.64703598817483*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.9787307357933721},{"$f":"1.64703598817483*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.9787307357933721},{"$f":"1.64703598817483*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.9787307357933721},{"$f":"1.64703598817483*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.9787307357933721},{"$f":"1.64715329109777*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.9788716622216262},{"$f":"1.09802399211655*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.319153823862244},{"$f":"1.09802399211655*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.319153823862244},{"$f":"1.09802399211655*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.319153823862244},{"$f":"1.09802399211655*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.319153823862244},{"$f":"1.09802399211655*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.319153823862244},{"$f":"1.09802399211655*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.319153823862244},{"$f":"1.09802399211655*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.319153823862244},{"$f":"1.09802399211655*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.319153823862244},{"$f":"1.09802399211655*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.319153823862244},{"$f":"1.09802399211655*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.319153823862244},{"$f":"1.09802399211655*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.319153823862244},{"$f":"1.09802399211655*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.319153823862244},{"$f":"1.09802399211655*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.319153823862244},{"$f":"1.09802399211655*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.319153823862244},{"$f":"1.09802399211655*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.319153823862244},{"$f":"1.09802399211655*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.319153823862244},{"$f":"1.09802399211655*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.319153823862244},{"$f":"1.09802399211655*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.319153823862244},{"$f":"1.09802399211655*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.319153823862244},{"$f":"0.274388695106198*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.3296475295373073},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$57, \"dd mmm yy\") & \" - depreciation inp - DN\"","v":"Network capex add - 01 Oct 16 - depreciation inp - DN"},null,null,null,"GBP m",null,63.729246445083653,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0.795694637695842*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.95593869667625464},{"$f":"1.59138927539168*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.9118773933525044},{"$f":"1.59138927539168*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.9118773933525044},{"$f":"1.59138927539168*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.9118773933525044},{"$f":"1.59138927539168*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.9118773933525044},{"$f":"1.59138927539168*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.9118773933525044},{"$f":"1.59138927539168*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.9118773933525044},{"$f":"1.59138927539168*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.9118773933525044},{"$f":"1.59138927539168*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.9118773933525044},{"$f":"1.59138927539168*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.9118773933525044},{"$f":"1.59138927539168*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.9118773933525044},{"$f":"1.59138927539168*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.9118773933525044},{"$f":"1.59138927539168*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.9118773933525044},{"$f":"1.59138927539168*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.9118773933525044},{"$f":"1.59138927539168*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.9118773933525044},{"$f":"1.59138927539168*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.9118773933525044},{"$f":"1.59138927539168*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.9118773933525044},{"$f":"1.59138927539168*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.9118773933525044},{"$f":"1.59138927539168*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.9118773933525044},{"$f":"1.59138927539168*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.9118773933525044},{"$f":"1.59138927539168*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.9118773933525044},{"$f":"1.06092618359446*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.2745849289016775},{"$f":"1.06092618359446*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.2745849289016775},{"$f":"1.06092618359446*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.2745849289016775},{"$f":"1.06092618359446*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.2745849289016775},{"$f":"1.06092618359446*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.2745849289016775},{"$f":"1.06092618359446*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.2745849289016775},{"$f":"1.06092618359446*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.2745849289016775},{"$f":"1.06092618359446*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.2745849289016775},{"$f":"1.06092618359446*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.2745849289016775},{"$f":"1.06092618359446*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.2745849289016775},{"$f":"1.06092618359446*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.2745849289016775},{"$f":"1.06092618359446*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.2745849289016775},{"$f":"1.06092618359446*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.2745849289016775},{"$f":"1.06092618359446*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.2745849289016775},{"$f":"1.06092618359446*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.2745849289016775},{"$f":"1.06092618359446*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.2745849289016775},{"$f":"1.06092618359446*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.2745849289016775},{"$f":"1.06092618359446*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.2745849289016775},{"$f":"1.06092618359446*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.2745849289016775},{"$f":"0.265231545898672*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.31864623222548788},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$58, \"dd mmm yy\") & \" - depreciation inp - DN\"","v":"Network capex add - 01 Oct 17 - depreciation inp - DN"},null,null,null,"GBP m",null,38.30845166444287,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0.478302055463565*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.57462677496664405},{"$f":"0.956604110927129*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.149253549933287},{"$f":"0.956604110927129*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.149253549933287},{"$f":"0.956604110927129*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.149253549933287},{"$f":"0.956604110927129*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.149253549933287},{"$f":"0.956604110927129*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.149253549933287},{"$f":"0.956604110927129*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.149253549933287},{"$f":"0.956604110927129*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.149253549933287},{"$f":"0.956604110927129*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.149253549933287},{"$f":"0.956604110927129*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.149253549933287},{"$f":"0.956604110927129*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.149253549933287},{"$f":"0.956604110927129*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.149253549933287},{"$f":"0.956604110927129*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.149253549933287},{"$f":"0.956604110927129*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.149253549933287},{"$f":"0.956604110927129*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.149253549933287},{"$f":"0.956604110927129*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.149253549933287},{"$f":"0.956604110927129*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.149253549933287},{"$f":"0.956604110927129*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.149253549933287},{"$f":"0.956604110927129*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.149253549933287},{"$f":"0.956604110927129*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.149253549933287},{"$f":"0.956604110927129*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.149253549933287},{"$f":"0.637736073951419*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.76616903328885744},{"$f":"0.637736073951419*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.76616903328885744},{"$f":"0.637736073951419*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.76616903328885744},{"$f":"0.637736073951419*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.76616903328885744},{"$f":"0.637736073951419*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.76616903328885744},{"$f":"0.637736073951419*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.76616903328885744},{"$f":"0.637736073951419*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.76616903328885744},{"$f":"0.637736073951419*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.76616903328885744},{"$f":"0.637736073951419*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.76616903328885744},{"$f":"0.637736073951419*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.76616903328885744},{"$f":"0.637736073951419*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.76616903328885744},{"$f":"0.637736073951419*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.76616903328885744},{"$f":"0.637736073951419*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.76616903328885744},{"$f":"0.637736073951419*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.76616903328885744},{"$f":"0.637736073951419*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.76616903328885744},{"$f":"0.637736073951419*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.76616903328885744},{"$f":"0.637736073951419*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.76616903328885744},{"$f":"0.637736073951419*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.76616903328885744},{"$f":"0.637736073951419*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.76616903328885744},{"$f":"0.159434018487858*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.19154225832221827},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$34, \"dd mmm yy\") & \" - depreciation inp - ES\"","v":"Network capex add - 01 Apr 93 - depreciation inp - ES"},null,null,null,"GBP m","[Entitlement Model 28.11.16.xlsx]Enduring Solution D.'!$A$13",{"$f":" SUM(M409:CA409)","v":0},null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$35, \"dd mmm yy\") & \" - depreciation inp - ES\"","v":"Network capex add - 01 Apr 94 - depreciation inp - ES"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$36, \"dd mmm yy\") & \" - depreciation inp - ES\"","v":"Network capex add - 01 Apr 95 - depreciation inp - ES"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$37, \"dd mmm yy\") & \" - depreciation inp - ES\"","v":"Network capex add - 01 Apr 96 - depreciation inp - ES"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$38, \"dd mmm yy\") & \" - depreciation inp - ES\"","v":"Network capex add - 01 Apr 97 - depreciation inp - ES"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$39, \"dd mmm yy\") & \" - depreciation inp - ES\"","v":"Network capex add - 01 Apr 98 - depreciation inp - ES"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$40, \"dd mmm yy\") & \" - depreciation inp - ES\"","v":"Network capex add - 01 Apr 99 - depreciation inp - ES"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$41, \"dd mmm yy\") & \" - depreciation inp - ES\"","v":"Network capex add - 01 Apr 00 - depreciation inp - ES"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$42, \"dd mmm yy\") & \" - depreciation inp - ES\"","v":"Network capex add - 01 Apr 01 - depreciation inp - ES"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$43, \"dd mmm yy\") & \" - depreciation inp - ES\"","v":"Network capex add - 01 Apr 02 - depreciation inp - ES"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$44, \"dd mmm yy\") & \" - depreciation inp - ES\"","v":"Network capex add - 01 Apr 03 - depreciation inp - ES"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$45, \"dd mmm yy\") & \" - depreciation inp - ES\"","v":"Network capex add - 01 Apr 04 - depreciation inp - ES"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$46, \"dd mmm yy\") & \" - depreciation inp - ES\"","v":"Network capex add - 01 Apr 05 - depreciation inp - ES"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$47, \"dd mmm yy\") & \" - depreciation inp - ES\"","v":"Network capex add - 01 Apr 06 - depreciation inp - ES"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$48, \"dd mmm yy\") & \" - depreciation inp - ES\"","v":"Network capex add - 01 Apr 07 - depreciation inp - ES"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$49, \"dd mmm yy\") & \" - depreciation inp - ES\"","v":"Network capex add - 01 Apr 08 - depreciation inp - ES"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$50, \"dd mmm yy\") & \" - depreciation inp - ES\"","v":"Network capex add - 01 Apr 09 - depreciation inp - ES"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$51, \"dd mmm yy\") & \" - depreciation inp - ES\"","v":"Network capex add - 01 Apr 10 - depreciation inp - ES"},null,null,null,"GBP m",null,12.238592148086751,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"1.01870362388699*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.2238592148086753},{"$f":"1.01870362388699*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.2238592148086753},{"$f":"1.01870362388699*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.2238592148086753},{"$f":"1.01870362388699*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.2238592148086753},{"$f":"1.01870362388699*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.2238592148086753},{"$f":"1.01870362388699*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.2238592148086753},{"$f":"1.01870362388699*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.2238592148086753},{"$f":"1.01870362388699*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.2238592148086753},{"$f":"1.01870362388699*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.2238592148086753},{"$f":"1.01870362388699*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.2238592148086753},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$52, \"dd mmm yy\") & \" - depreciation inp - ES\"","v":"Network capex add - 01 Apr 11 - depreciation inp - ES"},null,null,null,"GBP m",null,13.246205328752007,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"1.10257431638167*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.3246205328752005},{"$f":"1.10257431638167*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.3246205328752005},{"$f":"1.10257431638167*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.3246205328752005},{"$f":"1.10257431638167*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.3246205328752005},{"$f":"1.10257431638167*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.3246205328752005},{"$f":"1.10257431638167*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.3246205328752005},{"$f":"1.10257431638167*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.3246205328752005},{"$f":"1.10257431638167*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.3246205328752005},{"$f":"1.10257431638167*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.3246205328752005},{"$f":"1.10257431638167*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.3246205328752005},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$53, \"dd mmm yy\") & \" - depreciation inp - ES\"","v":"Network capex add - 01 Oct 12 - depreciation inp - ES"},null,null,null,"GBP m",null,7.1039763261767854,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0.295656818199265*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.35519881630883915},{"$f":"0.59131363639853*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.7103976326176783},{"$f":"0.59131363639853*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.7103976326176783},{"$f":"0.59131363639853*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.7103976326176783},{"$f":"0.59131363639853*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.7103976326176783},{"$f":"0.59131363639853*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.7103976326176783},{"$f":"0.59131363639853*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.7103976326176783},{"$f":"0.59131363639853*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.7103976326176783},{"$f":"0.59131363639853*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.7103976326176783},{"$f":"0.59131363639853*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.7103976326176783},{"$f":"0.295656818199266*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.35519881630884037},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$54, \"dd mmm yy\") & \" - depreciation inp - ES\"","v":"Network capex add - 01 Oct 13 - depreciation inp - ES"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$55, \"dd mmm yy\") & \" - depreciation inp - ES\"","v":"Network capex add - 01 Oct 14 - depreciation inp - ES"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$56, \"dd mmm yy\") & \" - depreciation inp - ES\"","v":"Network capex add - 01 Oct 15 - depreciation inp - ES"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$57, \"dd mmm yy\") & \" - depreciation inp - ES\"","v":"Network capex add - 01 Oct 16 - depreciation inp - ES"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$58, \"dd mmm yy\") & \" - depreciation inp - ES\"","v":"Network capex add - 01 Oct 17 - depreciation inp - ES"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$34, \"dd mmm yy\") & \" - depreciation inp - MTRN\"","v":"Network capex add - 01 Apr 93 - depreciation inp - MTRN"},null,null,null,"GBP m","[Entitlement Model 28.11.16.xlsx]Metering D.'!$B$15",{"$f":" SUM(M435:CA435)","v":0},null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$35, \"dd mmm yy\") & \" - depreciation inp - MTRN\"","v":"Network capex add - 01 Apr 94 - depreciation inp - MTRN"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$36, \"dd mmm yy\") & \" - depreciation inp - MTRN\"","v":"Network capex add - 01 Apr 95 - depreciation inp - MTRN"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$37, \"dd mmm yy\") & \" - depreciation inp - MTRN\"","v":"Network capex add - 01 Apr 96 - depreciation inp - MTRN"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$38, \"dd mmm yy\") & \" - depreciation inp - MTRN\"","v":"Network capex add - 01 Apr 97 - depreciation inp - MTRN"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$39, \"dd mmm yy\") & \" - depreciation inp - MTRN\"","v":"Network capex add - 01 Apr 98 - depreciation inp - MTRN"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$40, \"dd mmm yy\") & \" - depreciation inp - MTRN\"","v":"Network capex add - 01 Apr 99 - depreciation inp - MTRN"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$41, \"dd mmm yy\") & \" - depreciation inp - MTRN\"","v":"Network capex add - 01 Apr 00 - depreciation inp - MTRN"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$42, \"dd mmm yy\") & \" - depreciation inp - MTRN\"","v":"Network capex add - 01 Apr 01 - depreciation inp - MTRN"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$43, \"dd mmm yy\") & \" - depreciation inp - MTRN\"","v":"Network capex add - 01 Apr 02 - depreciation inp - MTRN"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$44, \"dd mmm yy\") & \" - depreciation inp - MTRN\"","v":"Network capex add - 01 Apr 03 - depreciation inp - MTRN"},null,null,null,"GBP m",null,18.239533269506875,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0.361275251316418*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.4340320727620855},{"$f":"1.01213595021541*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.215968884633791},{"$f":"1.01213595021541*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.215968884633791},{"$f":"1.01213595021541*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.215968884633791},{"$f":"1.01213595021541*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.215968884633791},{"$f":"1.01213595021541*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.215968884633791},{"$f":"1.01213595021541*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.215968884633791},{"$f":"1.01213595021541*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.215968884633791},{"$f":"1.01213595021541*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.215968884633791},{"$f":"1.01213595021541*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.215968884633791},{"$f":"1.01213595021541*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.215968884633791},{"$f":"1.01213595021541*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.215968884633791},{"$f":"1.01213595021541*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.215968884633791},{"$f":"1.01213595021541*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.215968884633791},{"$f":"1.01213595021541*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.215968884633791},{"$f":"0.650860698899001*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.78193681187171649},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$45, \"dd mmm yy\") & \" - depreciation inp - MTRN\"","v":"Network capex add - 01 Apr 04 - depreciation inp - MTRN"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$46, \"dd mmm yy\") & \" - depreciation inp - MTRN\"","v":"Network capex add - 01 Apr 05 - depreciation inp - MTRN"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$47, \"dd mmm yy\") & \" - depreciation inp - MTRN\"","v":"Network capex add - 01 Apr 06 - depreciation inp - MTRN"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$48, \"dd mmm yy\") & \" - depreciation inp - MTRN\"","v":"Network capex add - 01 Apr 07 - depreciation inp - MTRN"},null,null,null,"GBP m",null,1.5706936622067982,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"(0.0871598795213021-0.047490326280517)*( 'Actuals Inp'!$H$12/ 'Actuals Inp'!$H$11)","v":4.7658560490665428E-2},{"$f":"0.0871598795213021*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.10471291081378654},{"$f":"0.0871598795213021*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.10471291081378654},{"$f":"0.0871598795213021*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.10471291081378654},{"$f":"0.0871598795213021*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.10471291081378654},{"$f":"0.0871598795213021*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.10471291081378654},{"$f":"0.0871598795213021*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.10471291081378654},{"$f":"0.0871598795213021*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.10471291081378654},{"$f":"0.0871598795213021*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.10471291081378654},{"$f":"0.0871598795213021*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.10471291081378654},{"$f":"0.0871598795213021*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.10471291081378654},{"$f":"0.0871598795213021*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.10471291081378654},{"$f":"0.0871598795213021*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.10471291081378654},{"$f":"0.0871598795213021*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.10471291081378654},{"$f":"(0.087159879521302+0.047490326280517)*( 'Actuals Inp'!$H$12  / 'Actuals Inp'!$H$11)","v":0.16176726113690754},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$49, \"dd mmm yy\") & \" - depreciation inp - MTRN\"","v":"Network capex add - 01 Apr 08 - depreciation inp - MTRN"},null,null,null,"GBP m",null,2.7979332316260961,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"(0.155261034818558-0.0806569830592559)*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":8.96284788497171E-2},{"$f":"0.155261034818558*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.18652888210840646},{"$f":"0.155261034818558*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.18652888210840646},{"$f":"0.155261034818558*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.18652888210840646},{"$f":"0.155261034818558*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.18652888210840646},{"$f":"0.155261034818558*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.18652888210840646},{"$f":"0.155261034818558*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.18652888210840646},{"$f":"0.155261034818558*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.18652888210840646},{"$f":"0.155261034818558*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.18652888210840646},{"$f":"0.155261034818558*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.18652888210840646},{"$f":"0.155261034818558*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.18652888210840646},{"$f":"0.155261034818558*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.18652888210840646},{"$f":"0.155261034818558*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.18652888210840646},{"$f":"0.155261034818558*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.18652888210840646},{"$f":"(0.155261034818558+0.0806569830592559)*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.28342928536709583},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$50, \"dd mmm yy\") & \" - depreciation inp - MTRN\"","v":"Network capex add - 01 Apr 09 - depreciation inp - MTRN"},null,null,null,"GBP m",null,2.2913898295833324,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"(0.127152268-0.0564799548888889)*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":8.4904931723765426E-2},{"$f":"0.127152268*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.15275932197222222},{"$f":"0.127152268*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.15275932197222222},{"$f":"0.127152268*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.15275932197222222},{"$f":"0.127152268*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.15275932197222222},{"$f":"0.127152268*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.15275932197222222},{"$f":"0.127152268*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.15275932197222222},{"$f":"0.127152268*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.15275932197222222},{"$f":"0.127152268*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.15275932197222222},{"$f":"0.127152268*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.15275932197222222},{"$f":"0.127152268*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.15275932197222222},{"$f":"0.127152268*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.15275932197222222},{"$f":"0.127152268*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.15275932197222222},{"$f":"0.127152268*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.15275932197222222},{"$f":"(0.127152267999999+0.0564799548888889)*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.22061371222067783},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$51, \"dd mmm yy\") & \" - depreciation inp - MTRN\"","v":"Network capex add - 01 Apr 10 - depreciation inp - MTRN"},null,null,null,"GBP m",null,2.2475168582816698,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"(0.124717698494243-0.0580386256687335)*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":8.0107497213980167E-2},{"$f":"0.124717698494243*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.14983445721877803},{"$f":"0.124717698494243*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.14983445721877803},{"$f":"0.124717698494243*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.14983445721877803},{"$f":"0.124717698494243*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.14983445721877803},{"$f":"0.124717698494243*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.14983445721877803},{"$f":"0.124717698494243*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.14983445721877803},{"$f":"0.124717698494243*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.14983445721877803},{"$f":"0.124717698494243*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.14983445721877803},{"$f":"0.124717698494243*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.14983445721877803},{"$f":"0.124717698494243*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.14983445721877803},{"$f":"0.124717698494243*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.14983445721877803},{"$f":"0.124717698494243*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.14983445721877803},{"$f":"0.124717698494243*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.14983445721877803},{"$f":"(0.124717698494243+0.0580386256687335)*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.21956141722357592},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$52, \"dd mmm yy\") & \" - depreciation inp - MTRN\"","v":"Network capex add - 01 Apr 11 - depreciation inp - MTRN"},null,null,null,"GBP m",null,2.2443845671638596,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"(0.124543883495798-0.0563122647731095)*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":8.1972708604341027E-2},{"$f":"0.124543883495798*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.14962563781092397},{"$f":"0.124543883495798*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.14962563781092397},{"$f":"0.124543883495798*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.14962563781092397},{"$f":"0.124543883495798*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.14962563781092397},{"$f":"0.124543883495798*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.14962563781092397},{"$f":"0.124543883495798*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.14962563781092397},{"$f":"0.124543883495798*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.14962563781092397},{"$f":"0.124543883495798*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.14962563781092397},{"$f":"0.124543883495798*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.14962563781092397},{"$f":"0.124543883495798*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.14962563781092397},{"$f":"0.124543883495798*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.14962563781092397},{"$f":"0.124543883495798*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.14962563781092397},{"$f":"0.124543883495798*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.14962563781092397},{"$f":"(0.124543883495798+0.0563122647731095)*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.21727856701750692},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$53, \"dd mmm yy\") & \" - depreciation inp - MTRN\"","v":"Network capex add - 01 Oct 12 - depreciation inp - MTRN"},null,null,null,"GBP m",null,5.6594874849916215,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0.157026242358149*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.188649582833054},{"$f":"0.314052484716298*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.37729916566610799},{"$f":"0.314052484716298*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.37729916566610799},{"$f":"0.314052484716298*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.37729916566610799},{"$f":"0.314052484716298*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.37729916566610799},{"$f":"0.314052484716298*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.37729916566610799},{"$f":"0.314052484716298*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.37729916566610799},{"$f":"0.314052484716298*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.37729916566610799},{"$f":"0.314052484716298*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.37729916566610799},{"$f":"0.314052484716298*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.37729916566610799},{"$f":"0.314052484716298*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.37729916566610799},{"$f":"0.314052484716298*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.37729916566610799},{"$f":"0.314052484716298*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.37729916566610799},{"$f":"0.314052484716298*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.37729916566610799},{"$f":"0.314052484716298*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.37729916566610799},{"$f":"0.157026242358149*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.188649582833054},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$54, \"dd mmm yy\") & \" - depreciation inp - MTRN\"","v":"Network capex add - 01 Oct 13 - depreciation inp - MTRN"},null,null,null,"GBP m",null,5.4249457083804282,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0.150518724856798*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.1808315236126809},{"$f":"0.301037449713596*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.3616630472253618},{"$f":"0.301037449713596*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.3616630472253618},{"$f":"0.301037449713596*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.3616630472253618},{"$f":"0.301037449713596*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.3616630472253618},{"$f":"0.301037449713596*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.3616630472253618},{"$f":"0.301037449713596*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.3616630472253618},{"$f":"0.301037449713596*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.3616630472253618},{"$f":"0.301037449713596*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.3616630472253618},{"$f":"0.301037449713596*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.3616630472253618},{"$f":"0.301037449713596*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.3616630472253618},{"$f":"0.301037449713596*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.3616630472253618},{"$f":"0.301037449713596*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.3616630472253618},{"$f":"0.301037449713596*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.3616630472253618},{"$f":"0.301037449713596*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.3616630472253618},{"$f":"0.150518724856799*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.18083152361268215},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$55, \"dd mmm yy\") & \" - depreciation inp - MTRN\"","v":"Network capex add - 01 Oct 14 - depreciation inp - MTRN"},null,null,null,"GBP m",null,5.4320961550585123,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0.150717118753069*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.18106987183528428},{"$f":"0.301434237506137*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.36213974367056739},{"$f":"0.301434237506137*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.36213974367056739},{"$f":"0.301434237506137*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.36213974367056739},{"$f":"0.301434237506137*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.36213974367056739},{"$f":"0.301434237506137*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.36213974367056739},{"$f":"0.301434237506137*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.36213974367056739},{"$f":"0.301434237506137*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.36213974367056739},{"$f":"0.301434237506137*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.36213974367056739},{"$f":"0.301434237506137*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.36213974367056739},{"$f":"0.301434237506137*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.36213974367056739},{"$f":"0.301434237506137*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.36213974367056739},{"$f":"0.301434237506137*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.36213974367056739},{"$f":"0.301434237506137*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.36213974367056739},{"$f":"0.301434237506137*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.36213974367056739},{"$f":"0.150717118753069*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.18106987183528428},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$56, \"dd mmm yy\") & \" - depreciation inp - MTRN\"","v":"Network capex add - 01 Oct 15 - depreciation inp - MTRN"},null,null,null,"GBP m",null,6.3976204310347935,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0.177506231612526*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.21325401436782634},{"$f":"0.355012463225052*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.42650802873565269},{"$f":"0.355012463225052*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.42650802873565269},{"$f":"0.355012463225052*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.42650802873565269},{"$f":"0.355012463225052*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.42650802873565269},{"$f":"0.355012463225052*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.42650802873565269},{"$f":"0.355012463225052*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.42650802873565269},{"$f":"0.355012463225052*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.42650802873565269},{"$f":"0.355012463225052*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.42650802873565269},{"$f":"0.355012463225052*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.42650802873565269},{"$f":"0.355012463225052*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.42650802873565269},{"$f":"0.355012463225052*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.42650802873565269},{"$f":"0.355012463225052*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.42650802873565269},{"$f":"0.355012463225052*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.42650802873565269},{"$f":"0.355012463225052*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.42650802873565269},{"$f":"0.177506231612527*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.21325401436782757},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$57, \"dd mmm yy\") & \" - depreciation inp - MTRN\"","v":"Network capex add - 01 Oct 16 - depreciation inp - MTRN"},null,null,null,"GBP m",null,11.450902217533855,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0.317712893896893*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.38169674058446174},{"$f":"0.635425787793786*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.76339348116892347},{"$f":"0.635425787793786*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.76339348116892347},{"$f":"0.635425787793786*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.76339348116892347},{"$f":"0.635425787793786*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.76339348116892347},{"$f":"0.635425787793786*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.76339348116892347},{"$f":"0.635425787793786*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.76339348116892347},{"$f":"0.635425787793786*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.76339348116892347},{"$f":"0.635425787793786*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.76339348116892347},{"$f":"0.635425787793786*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.76339348116892347},{"$f":"0.635425787793786*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.76339348116892347},{"$f":"0.635425787793786*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.76339348116892347},{"$f":"0.635425787793786*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.76339348116892347},{"$f":"0.635425787793786*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.76339348116892347},{"$f":"0.635425787793786*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.76339348116892347},{"$f":"0.317712893896894*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.3816967405844629},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$58, \"dd mmm yy\") & \" - depreciation inp - MTRN\"","v":"Network capex add - 01 Oct 17 - depreciation inp - MTRN"},null,null,null,"GBP m",null,7.4059618055555587,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0.205483333333333*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.24686539351851811},{"$f":"0.410966666666667*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.49373078703703738},{"$f":"0.410966666666667*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.49373078703703738},{"$f":"0.410966666666667*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.49373078703703738},{"$f":"0.410966666666667*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.49373078703703738},{"$f":"0.410966666666667*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.49373078703703738},{"$f":"0.410966666666667*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.49373078703703738},{"$f":"0.410966666666667*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.49373078703703738},{"$f":"0.410966666666667*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.49373078703703738},{"$f":"0.410966666666667*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.49373078703703738},{"$f":"0.410966666666667*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.49373078703703738},{"$f":"0.410966666666667*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.49373078703703738},{"$f":"0.410966666666667*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.49373078703703738},{"$f":"0.410966666666667*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.49373078703703738},{"$f":"0.410966666666667*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.49373078703703738},{"$f":"0.205483333333331*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.24686539351851569},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$34, \"dd mmm yy\") & \" - depreciation inp - RT\"","v":"Network capex add - 01 Apr 93 - depreciation inp - RT"},null,null,null,"GBP m","[Entitlement Model 28.11.16.xlsx]Rathlin D.'!$B$15",{"$f":" SUM(M461:CA461)","v":0},null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$35, \"dd mmm yy\") & \" - depreciation inp - RT\"","v":"Network capex add - 01 Apr 94 - depreciation inp - RT"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$36, \"dd mmm yy\") & \" - depreciation inp - RT\"","v":"Network capex add - 01 Apr 95 - depreciation inp - RT"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$37, \"dd mmm yy\") & \" - depreciation inp - RT\"","v":"Network capex add - 01 Apr 96 - depreciation inp - RT"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$38, \"dd mmm yy\") & \" - depreciation inp - RT\"","v":"Network capex add - 01 Apr 97 - depreciation inp - RT"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$39, \"dd mmm yy\") & \" - depreciation inp - RT\"","v":"Network capex add - 01 Apr 98 - depreciation inp - RT"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$40, \"dd mmm yy\") & \" - depreciation inp - RT\"","v":"Network capex add - 01 Apr 99 - depreciation inp - RT"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$41, \"dd mmm yy\") & \" - depreciation inp - RT\"","v":"Network capex add - 01 Apr 00 - depreciation inp - RT"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$42, \"dd mmm yy\") & \" - depreciation inp - RT\"","v":"Network capex add - 01 Apr 01 - depreciation inp - RT"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$43, \"dd mmm yy\") & \" - depreciation inp - RT\"","v":"Network capex add - 01 Apr 02 - depreciation inp - RT"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$44, \"dd mmm yy\") & \" - depreciation inp - RT\"","v":"Network capex add - 01 Apr 03 - depreciation inp - RT"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$45, \"dd mmm yy\") & \" - depreciation inp - RT\"","v":"Network capex add - 01 Apr 04 - depreciation inp - RT"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$46, \"dd mmm yy\") & \" - depreciation inp - RT\"","v":"Network capex add - 01 Apr 05 - depreciation inp - RT"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$47, \"dd mmm yy\") & \" - depreciation inp - RT\"","v":"Network capex add - 01 Apr 06 - depreciation inp - RT"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$48, \"dd mmm yy\") & \" - depreciation inp - RT\"","v":"Network capex add - 01 Apr 07 - depreciation inp - RT"},null,null,null,"GBP m",null,5.4192906626555057,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0.135325639668623*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.1625787198796651},{"$f":"0.135325639668623*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.1625787198796651},{"$f":"0.135325639668623*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.1625787198796651},{"$f":"0.135325639668623*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.1625787198796651},{"$f":"0.135325639668623*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.1625787198796651},{"$f":"0.135325639668623*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.1625787198796651},{"$f":"0.135325639668623*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.1625787198796651},{"$f":"0.135325639668623*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.1625787198796651},{"$f":"0.135325639668623*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.1625787198796651},{"$f":"0.135325639668623*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.1625787198796651},{"$f":"0.135325639668623*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.1625787198796651},{"$f":"0.135325639668623*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.1625787198796651},{"$f":"0.135325639668623*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.1625787198796651},{"$f":"0.135325639668623*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.1625787198796651},{"$f":"0.135325639668623*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.1625787198796651},{"$f":"0.135325639668623*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.1625787198796651},{"$f":"0.135325639668623*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.1625787198796651},{"$f":"0.135325639668623*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.1625787198796651},{"$f":"0.135325639668623*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.1625787198796651},{"$f":"0.135325639668623*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.1625787198796651},{"$f":"0.0902170931124155*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.10838581325311029},{"$f":"0.0902170931124155*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.10838581325311029},{"$f":"0.0902170931124155*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.10838581325311029},{"$f":"0.0902170931124155*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.10838581325311029},{"$f":"0.0902170931124155*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.10838581325311029},{"$f":"0.0902170931124155*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.10838581325311029},{"$f":"0.0902170931124155*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.10838581325311029},{"$f":"0.0902170931124155*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.10838581325311029},{"$f":"0.0902170931124155*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.10838581325311029},{"$f":"0.0902170931124155*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.10838581325311029},{"$f":"0.0902170931124155*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.10838581325311029},{"$f":"0.0902170931124155*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.10838581325311029},{"$f":"0.0902170931124155*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.10838581325311029},{"$f":"0.0902170931124155*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.10838581325311029},{"$f":"0.0902170931124155*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.10838581325311029},{"$f":"0.0902170931124155*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.10838581325311029},{"$f":"0.0902170931124155*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.10838581325311029},{"$f":"0.0902170931124155*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.10838581325311029},{"$f":"0.0902170931124155*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.10838581325311029},{"$f":"0.0902170931124129*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.10838581325310716},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$49, \"dd mmm yy\") & \" - depreciation inp - RT\"","v":"Network capex add - 01 Apr 08 - depreciation inp - RT"},null,null,null,"GBP m",null,7.1339851860358336E-2,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0.00178143445107947*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.1401955558107521E-3},{"$f":"0.00178143445107947*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.1401955558107521E-3},{"$f":"0.00178143445107947*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.1401955558107521E-3},{"$f":"0.00178143445107947*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.1401955558107521E-3},{"$f":"0.00178143445107947*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.1401955558107521E-3},{"$f":"0.00178143445107947*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.1401955558107521E-3},{"$f":"0.00178143445107947*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.1401955558107521E-3},{"$f":"0.00178143445107947*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.1401955558107521E-3},{"$f":"0.00178143445107947*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.1401955558107521E-3},{"$f":"0.00178143445107947*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.1401955558107521E-3},{"$f":"0.00178143445107947*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.1401955558107521E-3},{"$f":"0.00178143445107947*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.1401955558107521E-3},{"$f":"0.00178143445107947*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.1401955558107521E-3},{"$f":"0.00178143445107947*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.1401955558107521E-3},{"$f":"0.00178143445107947*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.1401955558107521E-3},{"$f":"0.00178143445107947*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.1401955558107521E-3},{"$f":"0.00178143445107947*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.1401955558107521E-3},{"$f":"0.00178143445107947*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.1401955558107521E-3},{"$f":"0.00178143445107947*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.1401955558107521E-3},{"$f":"0.00178143445107947*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.1401955558107521E-3},{"$f":"0.00118762296738631*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.4267970372071643E-3},{"$f":"0.00118762296738631*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.4267970372071643E-3},{"$f":"0.00118762296738631*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.4267970372071643E-3},{"$f":"0.00118762296738631*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.4267970372071643E-3},{"$f":"0.00118762296738631*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.4267970372071643E-3},{"$f":"0.00118762296738631*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.4267970372071643E-3},{"$f":"0.00118762296738631*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.4267970372071643E-3},{"$f":"0.00118762296738631*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.4267970372071643E-3},{"$f":"0.00118762296738631*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.4267970372071643E-3},{"$f":"0.00118762296738631*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.4267970372071643E-3},{"$f":"0.00118762296738631*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.4267970372071643E-3},{"$f":"0.00118762296738631*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.4267970372071643E-3},{"$f":"0.00118762296738631*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.4267970372071643E-3},{"$f":"0.00118762296738631*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.4267970372071643E-3},{"$f":"0.00118762296738631*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.4267970372071643E-3},{"$f":"0.00118762296738631*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.4267970372071643E-3},{"$f":"0.00118762296738631*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.4267970372071643E-3},{"$f":"0.00118762296738631*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.4267970372071643E-3},{"$f":"0.00118762296738631*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.4267970372071643E-3},{"$f":"0.00118762296738631*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.4267970372071643E-3},{"$f":"5.55111512312578E-17*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":6.669048029866389E-17},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$50, \"dd mmm yy\") & \" - depreciation inp - RT\"","v":"Network capex add - 01 Apr 09 - depreciation inp - RT"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$51, \"dd mmm yy\") & \" - depreciation inp - RT\"","v":"Network capex add - 01 Apr 10 - depreciation inp - RT"},null,null,null,"GBP m",null,1.2641722708333318E-2,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0.0003156777*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":3.7925168124999998E-4},{"$f":"0.0003156777*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":3.7925168124999998E-4},{"$f":"0.0003156777*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":3.7925168124999998E-4},{"$f":"0.0003156777*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":3.7925168124999998E-4},{"$f":"0.0003156777*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":3.7925168124999998E-4},{"$f":"0.0003156777*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":3.7925168124999998E-4},{"$f":"0.0003156777*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":3.7925168124999998E-4},{"$f":"0.0003156777*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":3.7925168124999998E-4},{"$f":"0.0003156777*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":3.7925168124999998E-4},{"$f":"0.0003156777*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":3.7925168124999998E-4},{"$f":"0.0003156777*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":3.7925168124999998E-4},{"$f":"0.0003156777*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":3.7925168124999998E-4},{"$f":"0.0003156777*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":3.7925168124999998E-4},{"$f":"0.0003156777*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":3.7925168124999998E-4},{"$f":"0.0003156777*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":3.7925168124999998E-4},{"$f":"0.0003156777*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":3.7925168124999998E-4},{"$f":"0.0003156777*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":3.7925168124999998E-4},{"$f":"0.0003156777*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":3.7925168124999998E-4},{"$f":"0.0003156777*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":3.7925168124999998E-4},{"$f":"0.0003156777*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":3.7925168124999998E-4},{"$f":"0.0002104518*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.5283445416666669E-4},{"$f":"0.0002104518*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.5283445416666669E-4},{"$f":"0.0002104518*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.5283445416666669E-4},{"$f":"0.0002104518*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.5283445416666669E-4},{"$f":"0.0002104518*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.5283445416666669E-4},{"$f":"0.0002104518*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.5283445416666669E-4},{"$f":"0.0002104518*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.5283445416666669E-4},{"$f":"0.0002104518*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.5283445416666669E-4},{"$f":"0.0002104518*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.5283445416666669E-4},{"$f":"0.0002104518*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.5283445416666669E-4},{"$f":"0.0002104518*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.5283445416666669E-4},{"$f":"0.0002104518*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.5283445416666669E-4},{"$f":"0.0002104518*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.5283445416666669E-4},{"$f":"0.0002104518*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.5283445416666669E-4},{"$f":"0.0002104518*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.5283445416666669E-4},{"$f":"0.0002104518*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.5283445416666669E-4},{"$f":"0.0002104518*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.5283445416666669E-4},{"$f":"0.0002104518*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.5283445416666669E-4},{"$f":"0.0002104518*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.5283445416666669E-4},{"$f":"0.000210451799999992*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.5283445416665704E-4},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$52, \"dd mmm yy\") & \" - depreciation inp - RT\"","v":"Network capex add - 01 Apr 11 - depreciation inp - RT"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$53, \"dd mmm yy\") & \" - depreciation inp - RT\"","v":"Network capex add - 01 Oct 12 - depreciation inp - RT"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$54, \"dd mmm yy\") & \" - depreciation inp - RT\"","v":"Network capex add - 01 Oct 13 - depreciation inp - RT"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$55, \"dd mmm yy\") & \" - depreciation inp - RT\"","v":"Network capex add - 01 Oct 14 - depreciation inp - RT"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$56, \"dd mmm yy\") & \" - depreciation inp - RT\"","v":"Network capex add - 01 Oct 15 - depreciation inp - RT"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$57, \"dd mmm yy\") & \" - depreciation inp - RT\"","v":"Network capex add - 01 Oct 16 - depreciation inp - RT"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$58, \"dd mmm yy\") & \" - depreciation inp - RT\"","v":"Network capex add - 01 Oct 17 - depreciation inp - RT"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$34, \"dd mmm yy\") & \" - depreciation inp - FE\"","v":"Network capex add - 01 Apr 93 - depreciation inp - FE"},null,null,null,"GBP m","[Entitlement Model 28.11.16.xlsx]FEMO D.'!$B$7",{"$f":" SUM(M487:CA487)","v":0},null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$35, \"dd mmm yy\") & \" - depreciation inp - FE\"","v":"Network capex add - 01 Apr 94 - depreciation inp - FE"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$36, \"dd mmm yy\") & \" - depreciation inp - FE\"","v":"Network capex add - 01 Apr 95 - depreciation inp - FE"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$37, \"dd mmm yy\") & \" - depreciation inp - FE\"","v":"Network capex add - 01 Apr 96 - depreciation inp - FE"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$38, \"dd mmm yy\") & \" - depreciation inp - FE\"","v":"Network capex add - 01 Apr 97 - depreciation inp - FE"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$39, \"dd mmm yy\") & \" - depreciation inp - FE\"","v":"Network capex add - 01 Apr 98 - depreciation inp - FE"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$40, \"dd mmm yy\") & \" - depreciation inp - FE\"","v":"Network capex add - 01 Apr 99 - depreciation inp - FE"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$41, \"dd mmm yy\") & \" - depreciation inp - FE\"","v":"Network capex add - 01 Apr 00 - depreciation inp - FE"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$42, \"dd mmm yy\") & \" - depreciation inp - FE\"","v":"Network capex add - 01 Apr 01 - depreciation inp - FE"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$43, \"dd mmm yy\") & \" - depreciation inp - FE\"","v":"Network capex add - 01 Apr 02 - depreciation inp - FE"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$44, \"dd mmm yy\") & \" - depreciation inp - FE\"","v":"Network capex add - 01 Apr 03 - depreciation inp - FE"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$45, \"dd mmm yy\") & \" - depreciation inp - FE\"","v":"Network capex add - 01 Apr 04 - depreciation inp - FE"},null,null,null,"GBP m",null,8.2539020033375277,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0.343514996670695*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.41269510016687666},{"$f":"0.687029993341389*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.8253902003337521},{"$f":"0.687029993341389*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.8253902003337521},{"$f":"0.687029993341389*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.8253902003337521},{"$f":"0.687029993341389*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.8253902003337521},{"$f":"0.687029993341389*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.8253902003337521},{"$f":"1.37405998668278*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.6507804006675066},{"$f":"1.37405998668278*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.6507804006675066},{"$f":"0.343514996670696*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.41269510016687783},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$46, \"dd mmm yy\") & \" - depreciation inp - FE\"","v":"Network capex add - 01 Apr 05 - depreciation inp - FE"},null,null,null,"GBP m",null,5.2320202318813838,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0.21774881889911*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.26160101159406962},{"$f":"0.435497637798219*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.52320202318813802},{"$f":"0.435497637798219*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.52320202318813802},{"$f":"0.435497637798219*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.52320202318813802},{"$f":"0.435497637798219*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.52320202318813802},{"$f":"0.435497637798219*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.52320202318813802},{"$f":"0.870995275596439*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.0464040463762774},{"$f":"0.870995275596439*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.0464040463762774},{"$f":"0.21774881889911*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.26160101159406962},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$47, \"dd mmm yy\") & \" - depreciation inp - FE\"","v":"Network capex add - 01 Apr 06 - depreciation inp - FE"},null,null,null,"GBP m",null,2.8543614753617632,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0.118794234812744*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.14271807376808826},{"$f":"0.237588469625488*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.28543614753617652},{"$f":"0.237588469625488*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.28543614753617652},{"$f":"0.237588469625488*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.28543614753617652},{"$f":"0.237588469625488*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.28543614753617652},{"$f":"0.237588469625488*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.28543614753617652},{"$f":"0.475176939250975*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.57087229507235182},{"$f":"0.475176939250975*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.57087229507235182},{"$f":"0.118794234812744*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.14271807376808826},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$48, \"dd mmm yy\") & \" - depreciation inp - FE\"","v":"Network capex add - 01 Apr 07 - depreciation inp - FE"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$49, \"dd mmm yy\") & \" - depreciation inp - FE\"","v":"Network capex add - 01 Apr 08 - depreciation inp - FE"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$50, \"dd mmm yy\") & \" - depreciation inp - FE\"","v":"Network capex add - 01 Apr 09 - depreciation inp - FE"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$51, \"dd mmm yy\") & \" - depreciation inp - FE\"","v":"Network capex add - 01 Apr 10 - depreciation inp - FE"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$52, \"dd mmm yy\") & \" - depreciation inp - FE\"","v":"Network capex add - 01 Apr 11 - depreciation inp - FE"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$53, \"dd mmm yy\") & \" - depreciation inp - FE\"","v":"Network capex add - 01 Oct 12 - depreciation inp - FE"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$54, \"dd mmm yy\") & \" - depreciation inp - FE\"","v":"Network capex add - 01 Oct 13 - depreciation inp - FE"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$55, \"dd mmm yy\") & \" - depreciation inp - FE\"","v":"Network capex add - 01 Oct 14 - depreciation inp - FE"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$56, \"dd mmm yy\") & \" - depreciation inp - FE\"","v":"Network capex add - 01 Oct 15 - depreciation inp - FE"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$57, \"dd mmm yy\") & \" - depreciation inp - FE\"","v":"Network capex add - 01 Oct 16 - depreciation inp - FE"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$58, \"dd mmm yy\") & \" - depreciation inp - FE\"","v":"Network capex add - 01 Oct 17 - depreciation inp - FE"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$34, \"dd mmm yy\") & \" - depreciation inp - NI\"","v":"Network capex add - 01 Apr 93 - depreciation inp - NI"},null,null,null,"GBP m","[Entitlement Model 28.11.16.xlsx]NI2007 D.'!$B$15",{"$f":" SUM(M513:CA513)","v":0},null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$35, \"dd mmm yy\") & \" - depreciation inp - NI\"","v":"Network capex add - 01 Apr 94 - depreciation inp - NI"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$36, \"dd mmm yy\") & \" - depreciation inp - NI\"","v":"Network capex add - 01 Apr 95 - depreciation inp - NI"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$37, \"dd mmm yy\") & \" - depreciation inp - NI\"","v":"Network capex add - 01 Apr 96 - depreciation inp - NI"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$38, \"dd mmm yy\") & \" - depreciation inp - NI\"","v":"Network capex add - 01 Apr 97 - depreciation inp - NI"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$39, \"dd mmm yy\") & \" - depreciation inp - NI\"","v":"Network capex add - 01 Apr 98 - depreciation inp - NI"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$40, \"dd mmm yy\") & \" - depreciation inp - NI\"","v":"Network capex add - 01 Apr 99 - depreciation inp - NI"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$41, \"dd mmm yy\") & \" - depreciation inp - NI\"","v":"Network capex add - 01 Apr 00 - depreciation inp - NI"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$42, \"dd mmm yy\") & \" - depreciation inp - NI\"","v":"Network capex add - 01 Apr 01 - depreciation inp - NI"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$43, \"dd mmm yy\") & \" - depreciation inp - NI\"","v":"Network capex add - 01 Apr 02 - depreciation inp - NI"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$44, \"dd mmm yy\") & \" - depreciation inp - NI\"","v":"Network capex add - 01 Apr 03 - depreciation inp - NI"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$45, \"dd mmm yy\") & \" - depreciation inp - NI\"","v":"Network capex add - 01 Apr 04 - depreciation inp - NI"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$46, \"dd mmm yy\") & \" - depreciation inp - NI\"","v":"Network capex add - 01 Apr 05 - depreciation inp - NI"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$47, \"dd mmm yy\") & \" - depreciation inp - NI\"","v":"Network capex add - 01 Apr 06 - depreciation inp - NI"},null,null,null,"GBP m",null,20.976363439228201,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"1.74600944234038*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.0976363439228174},{"$f":"1.74600944234038*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.0976363439228174},{"$f":"1.74600944234038*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.0976363439228174},{"$f":"1.74600944234038*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.0976363439228174},{"$f":"1.74600944234038*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.0976363439228174},{"$f":"3.49201888468077*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":4.1952726878456472},{"$f":"3.49201888468077*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":4.1952726878456472},{"$f":"1.74600944234038*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.0976363439228174},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$48, \"dd mmm yy\") & \" - depreciation inp - NI\"","v":"Network capex add - 01 Apr 07 - depreciation inp - NI"},null,null,null,"GBP m",null,19.099592538402646,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"1.58979267371675*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.9099592538402621},{"$f":"1.58979267371675*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.9099592538402621},{"$f":"1.58979267371675*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.9099592538402621},{"$f":"1.58979267371675*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.9099592538402621},{"$f":"1.58979267371675*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.9099592538402621},{"$f":"3.17958534743351*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":3.8199185076805358},{"$f":"3.17958534743351*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":3.8199185076805358},{"$f":"1.58979267371675*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.9099592538402621},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$49, \"dd mmm yy\") & \" - depreciation inp - NI\"","v":"Network capex add - 01 Apr 08 - depreciation inp - NI"},null,null,null,"GBP m",null,0.8140529101446965,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0.0677593173762059*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":8.1405291014469583E-2},{"$f":"0.0677593173762059*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":8.1405291014469583E-2},{"$f":"0.0677593173762059*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":8.1405291014469583E-2},{"$f":"0.0677593173762059*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":8.1405291014469583E-2},{"$f":"0.135518634752412*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.16281058202893939},{"$f":"0.135518634752412*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.16281058202893939},{"$f":"0.135518634752412*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.16281058202893939},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$50, \"dd mmm yy\") & \" - depreciation inp - NI\"","v":"Network capex add - 01 Apr 09 - depreciation inp - NI"},null,null,null,"GBP m",null,0.11740852840277777,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0.0048863665*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":5.8704264201388887E-3},{"$f":"0.009772733*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.1740852840277777E-2},{"$f":"0.009772733*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.1740852840277777E-2},{"$f":"0.019545466*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.3481705680555555E-2},{"$f":"0.019545466*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.3481705680555555E-2},{"$f":"0.019545466*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.3481705680555555E-2},{"$f":"0.0146590995*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.7611279260416664E-2},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$51, \"dd mmm yy\") & \" - depreciation inp - NI\"","v":"Network capex add - 01 Apr 10 - depreciation inp - NI"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$52, \"dd mmm yy\") & \" - depreciation inp - NI\"","v":"Network capex add - 01 Apr 11 - depreciation inp - NI"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$53, \"dd mmm yy\") & \" - depreciation inp - NI\"","v":"Network capex add - 01 Oct 12 - depreciation inp - NI"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$54, \"dd mmm yy\") & \" - depreciation inp - NI\"","v":"Network capex add - 01 Oct 13 - depreciation inp - NI"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$55, \"dd mmm yy\") & \" - depreciation inp - NI\"","v":"Network capex add - 01 Oct 14 - depreciation inp - NI"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$56, \"dd mmm yy\") & \" - depreciation inp - NI\"","v":"Network capex add - 01 Oct 15 - depreciation inp - NI"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$57, \"dd mmm yy\") & \" - depreciation inp - NI\"","v":"Network capex add - 01 Oct 16 - depreciation inp - NI"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$58, \"dd mmm yy\") & \" - depreciation inp - NI\"","v":"Network capex add - 01 Oct 17 - depreciation inp - NI"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$34, \"dd mmm yy\") & \" - depreciation inp - D5Y\"","v":"Network capex add - 01 Apr 93 - depreciation inp - D5Y"},null,null,null,"GBP m","[Entitlement Model 28.11.16.xlsx]5 Year D.RAB D.'!$B$7",{"$f":" SUM(M539:CA539)","v":0},null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$35, \"dd mmm yy\") & \" - depreciation inp - D5Y\"","v":"Network capex add - 01 Apr 94 - depreciation inp - D5Y"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$36, \"dd mmm yy\") & \" - depreciation inp - D5Y\"","v":"Network capex add - 01 Apr 95 - depreciation inp - D5Y"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$37, \"dd mmm yy\") & \" - depreciation inp - D5Y\"","v":"Network capex add - 01 Apr 96 - depreciation inp - D5Y"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$38, \"dd mmm yy\") & \" - depreciation inp - D5Y\"","v":"Network capex add - 01 Apr 97 - depreciation inp - D5Y"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$39, \"dd mmm yy\") & \" - depreciation inp - D5Y\"","v":"Network capex add - 01 Apr 98 - depreciation inp - D5Y"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$40, \"dd mmm yy\") & \" - depreciation inp - D5Y\"","v":"Network capex add - 01 Apr 99 - depreciation inp - D5Y"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$41, \"dd mmm yy\") & \" - depreciation inp - D5Y\"","v":"Network capex add - 01 Apr 00 - depreciation inp - D5Y"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$42, \"dd mmm yy\") & \" - depreciation inp - D5Y\"","v":"Network capex add - 01 Apr 01 - depreciation inp - D5Y"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$43, \"dd mmm yy\") & \" - depreciation inp - D5Y\"","v":"Network capex add - 01 Apr 02 - depreciation inp - D5Y"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$44, \"dd mmm yy\") & \" - depreciation inp - D5Y\"","v":"Network capex add - 01 Apr 03 - depreciation inp - D5Y"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$45, \"dd mmm yy\") & \" - depreciation inp - D5Y\"","v":"Network capex add - 01 Apr 04 - depreciation inp - D5Y"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$46, \"dd mmm yy\") & \" - depreciation inp - D5Y\"","v":"Network capex add - 01 Apr 05 - depreciation inp - D5Y"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$47, \"dd mmm yy\") & \" - depreciation inp - D5Y\"","v":"Network capex add - 01 Apr 06 - depreciation inp - D5Y"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$48, \"dd mmm yy\") & \" - depreciation inp - D5Y\"","v":"Network capex add - 01 Apr 07 - depreciation inp - D5Y"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$49, \"dd mmm yy\") & \" - depreciation inp - D5Y\"","v":"Network capex add - 01 Apr 08 - depreciation inp - D5Y"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$50, \"dd mmm yy\") & \" - depreciation inp - D5Y\"","v":"Network capex add - 01 Apr 09 - depreciation inp - D5Y"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$51, \"dd mmm yy\") & \" - depreciation inp - D5Y\"","v":"Network capex add - 01 Apr 10 - depreciation inp - D5Y"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$52, \"dd mmm yy\") & \" - depreciation inp - D5Y\"","v":"Network capex add - 01 Apr 11 - depreciation inp - D5Y"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$53, \"dd mmm yy\") & \" - depreciation inp - D5Y\"","v":"Network capex add - 01 Oct 12 - depreciation inp - D5Y"},null,null,null,"GBP m",null,7.5225501824833838,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0.626154466056422*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.75225501824834029},{"$f":"1.25230893211284*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.5045100364966757},{"$f":"1.25230893211284*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.5045100364966757},{"$f":"1.25230893211284*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.5045100364966757},{"$f":"1.25230893211284*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.5045100364966757},{"$f":"0.626154466056422*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.75225501824834029},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$54, \"dd mmm yy\") & \" - depreciation inp - D5Y\"","v":"Network capex add - 01 Oct 13 - depreciation inp - D5Y"},null,null,null,"GBP m",null,8.9213792283183047,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0.742588791258863*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.89213792283182847},{"$f":"1.48517758251773*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.7842758456636616},{"$f":"1.48517758251773*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.7842758456636616},{"$f":"1.48517758251773*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.7842758456636616},{"$f":"1.48517758251773*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.7842758456636616},{"$f":"0.742588791258864*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.89213792283182969},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$55, \"dd mmm yy\") & \" - depreciation inp - D5Y\"","v":"Network capex add - 01 Oct 14 - depreciation inp - D5Y"},null,null,null,"GBP m",null,6.973384811597283,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0.580443591254342*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.69733848115973029},{"$f":"1.16088718250868*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.3946769623194557},{"$f":"1.16088718250868*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.3946769623194557},{"$f":"1.16088718250868*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.3946769623194557},{"$f":"1.16088718250868*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.3946769623194557},{"$f":"0.580443591254342*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.69733848115973029},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$56, \"dd mmm yy\") & \" - depreciation inp - D5Y\"","v":"Network capex add - 01 Oct 15 - depreciation inp - D5Y"},null,null,null,"GBP m",null,8.0528700799096171,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0.670296700293054*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.80528700799096065},{"$f":"1.34059340058611*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.6105740159819237},{"$f":"1.34059340058611*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.6105740159819237},{"$f":"1.34059340058611*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.6105740159819237},{"$f":"1.34059340058611*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.6105740159819237},{"$f":"0.670296700293054*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.80528700799096065},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$57, \"dd mmm yy\") & \" - depreciation inp - D5Y\"","v":"Network capex add - 01 Oct 16 - depreciation inp - D5Y"},null,null,null,"GBP m",null,8.7912743988279871,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0.731759256318631*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.87912743988279973},{"$f":"1.46351851263726*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.758254879765597},{"$f":"1.46351851263726*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.758254879765597},{"$f":"1.46351851263726*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.758254879765597},{"$f":"1.46351851263726*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.758254879765597},{"$f":"0.731759256318631*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.87912743988279973},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$58, \"dd mmm yy\") & \" - depreciation inp - D5Y\"","v":"Network capex add - 01 Oct 17 - depreciation inp - D5Y"},null,null,null,"GBP m",null,7.3205930327552853,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"(0.609344159951886)*('Actuals Inp'!$H$12 /'Actuals Inp'!$H$11)","v":0.73205930327552959},{"$f":"(1.21868831990377)*('Actuals Inp'!$H$12 /'Actuals Inp'!$H$11)","v":1.4641186065510567},{"$f":"(1.21868831990377)*('Actuals Inp'!$H$12 /'Actuals Inp'!$H$11)","v":1.4641186065510567},{"$f":"(1.21868831990377)*('Actuals Inp'!$H$12 /'Actuals Inp'!$H$11)","v":1.4641186065510567},{"$f":"(1.21868831990377)*('Actuals Inp'!$H$12 /'Actuals Inp'!$H$11)","v":1.4641186065510567},{"$f":"(0.609344159951886)*('Actuals Inp'!$H$12 /'Actuals Inp'!$H$11)","v":0.73205930327552959},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$34, \"dd mmm yy\") & \" - depreciation inp - MO5Y\"","v":"Network capex add - 01 Apr 93 - depreciation inp - MO5Y"},null,null,null,"GBP m","[Entitlement Model 28.11.16.xlsx]5 Year MO Dep '!$B$7",{"$f":" SUM(M565:CA565)","v":0},null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$35, \"dd mmm yy\") & \" - depreciation inp - MO5Y\"","v":"Network capex add - 01 Apr 94 - depreciation inp - MO5Y"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$36, \"dd mmm yy\") & \" - depreciation inp - MO5Y\"","v":"Network capex add - 01 Apr 95 - depreciation inp - MO5Y"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$37, \"dd mmm yy\") & \" - depreciation inp - MO5Y\"","v":"Network capex add - 01 Apr 96 - depreciation inp - MO5Y"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$38, \"dd mmm yy\") & \" - depreciation inp - MO5Y\"","v":"Network capex add - 01 Apr 97 - depreciation inp - MO5Y"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$39, \"dd mmm yy\") & \" - depreciation inp - MO5Y\"","v":"Network capex add - 01 Apr 98 - depreciation inp - MO5Y"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$40, \"dd mmm yy\") & \" - depreciation inp - MO5Y\"","v":"Network capex add - 01 Apr 99 - depreciation inp - MO5Y"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$41, \"dd mmm yy\") & \" - depreciation inp - MO5Y\"","v":"Network capex add - 01 Apr 00 - depreciation inp - MO5Y"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$42, \"dd mmm yy\") & \" - depreciation inp - MO5Y\"","v":"Network capex add - 01 Apr 01 - depreciation inp - MO5Y"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$43, \"dd mmm yy\") & \" - depreciation inp - MO5Y\"","v":"Network capex add - 01 Apr 02 - depreciation inp - MO5Y"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$44, \"dd mmm yy\") & \" - depreciation inp - MO5Y\"","v":"Network capex add - 01 Apr 03 - depreciation inp - MO5Y"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$45, \"dd mmm yy\") & \" - depreciation inp - MO5Y\"","v":"Network capex add - 01 Apr 04 - depreciation inp - MO5Y"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$46, \"dd mmm yy\") & \" - depreciation inp - MO5Y\"","v":"Network capex add - 01 Apr 05 - depreciation inp - MO5Y"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$47, \"dd mmm yy\") & \" - depreciation inp - MO5Y\"","v":"Network capex add - 01 Apr 06 - depreciation inp - MO5Y"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$48, \"dd mmm yy\") & \" - depreciation inp - MO5Y\"","v":"Network capex add - 01 Apr 07 - depreciation inp - MO5Y"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$49, \"dd mmm yy\") & \" - depreciation inp - MO5Y\"","v":"Network capex add - 01 Apr 08 - depreciation inp - MO5Y"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$50, \"dd mmm yy\") & \" - depreciation inp - MO5Y\"","v":"Network capex add - 01 Apr 09 - depreciation inp - MO5Y"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$51, \"dd mmm yy\") & \" - depreciation inp - MO5Y\"","v":"Network capex add - 01 Apr 10 - depreciation inp - MO5Y"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$52, \"dd mmm yy\") & \" - depreciation inp - MO5Y\"","v":"Network capex add - 01 Apr 11 - depreciation inp - MO5Y"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$53, \"dd mmm yy\") & \" - depreciation inp - MO5Y\"","v":"Network capex add - 01 Oct 12 - depreciation inp - MO5Y"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$54, \"dd mmm yy\") & \" - depreciation inp - MO5Y\"","v":"Network capex add - 01 Oct 13 - depreciation inp - MO5Y"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$55, \"dd mmm yy\") & \" - depreciation inp - MO5Y\"","v":"Network capex add - 01 Oct 14 - depreciation inp - MO5Y"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$56, \"dd mmm yy\") & \" - depreciation inp - MO5Y\"","v":"Network capex add - 01 Oct 15 - depreciation inp - MO5Y"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$57, \"dd mmm yy\") & \" - depreciation inp - MO5Y\"","v":"Network capex add - 01 Oct 16 - depreciation inp - MO5Y"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$58, \"dd mmm yy\") & \" - depreciation inp - MO5Y\"","v":"Network capex add - 01 Oct 17 - depreciation inp - MO5Y"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[]
[]
["TRANSMISSION RAB"]
[]
[null,null,"Network depreciation rate"]
[]
[null,null,null,null,"Depreciation rate - first 20 years - TN",null,null,0.03,"%","[Entitlement Model 28.11.16.xlsx]Transmission D.'!E3"]
[null,null,null,null,"Depreciation rate - last 20 years - TN",null,null,0.02,"%","[Entitlement Model 28.11.16.xlsx]Transmission D.'!E4"]
[null,null,null,null,"Depreciation term for first rate - TN",null,null,20,"years","[Entitlement Model 28.11.16.xlsx]Transmission D.'!D3"]
[null,null,null,null,"Depreciation term for last rate - TN",null,null,20,"years","[Entitlement Model 28.11.16.xlsx]Transmission D.'!D4"]
[]
[null,null,null,null,"Depreciation rate - first 20 years - RN",null,null,0.03,"%","[Entitlement Model 28.11.16.xlsx]Renew D.'!E3"]
[null,null,null,null,"Depreciation rate - last 20 years - RN",null,null,0.02,"%","[Entitlement Model 28.11.16.xlsx]Renew D.'!E4"]
[null,null,null,null,"Depreciation term for first rate - RN",null,null,20,"years","[Entitlement Model 28.11.16.xlsx]Renew D.'!D3"]
[null,null,null,null,"Depreciation term for last rate - RN",null,null,20,"years","[Entitlement Model 28.11.16.xlsx]Renew D.'!D4"]
[]
[null,null,null,null,"Depreciation rate - first 20 years - NSI",null,null,0.03,"%","[Entitlement Model 28.11.16.xlsx]NSI D.'!E3"]
[null,null,null,null,"Depreciation rate - last 20 years - NSI",null,null,0.02,"%","[Entitlement Model 28.11.16.xlsx]NSI D.'!E4"]
[null,null,null,null,"Depreciation term for first rate - NSI",null,null,20,"years","[Entitlement Model 28.11.16.xlsx]NSI D.'!D3"]
[null,null,null,null,"Depreciation term for last rate - NSI",null,null,20,"years","[Entitlement Model 28.11.16.xlsx]NSI D.'!D4"]
[]
[null,null,null,null,"Depreciation rate - first 20 years - T5Y",null,null,0.2,"%","[140321 model.xlsx]5 Year T.RAB D.'!$E$3"]
[null,null,null,null,"Depreciation rate - last 20 years - T5Y",null,null,0,"%"]
[null,null,null,null,"Depreciation term for first rate - T5Y",null,null,5,"years"]
[null,null,null,null,"Depreciation term for last rate - T5Y",null,null,0,"years"]
[]
[]
[null,null,"Network capex depreciation"]
[]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$34, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - TN\"","v":"Network capex add - 01 Apr 93 - price base 2016 - TN"},null,null,{"$f":"5.58678745945946*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":6.7119043783783789},"GBP m","[Entitlement Model 28.11.16.xlsx]Transmission D.'!$F$13"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$35, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - TN\"","v":"Network capex add - 01 Apr 94 - price base 2016 - TN"},null,null,{"$f":"9.80847827027026*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":11.783796810810799},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$36, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - TN\"","v":"Network capex add - 01 Apr 95 - price base 2016 - TN"},null,null,{"$f":"11.4263766486487*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":13.727521945946007},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$37, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - TN\"","v":"Network capex add - 01 Apr 96 - price base 2016 - TN"},null,null,{"$f":"12.4881158918919*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":15.003083675675684},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$38, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - TN\"","v":"Network capex add - 01 Apr 97 - price base 2016 - TN"},null,null,{"$f":"12.1660540540541*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":14.616162162162217},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$39, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - TN\"","v":"Network capex add - 01 Apr 98 - price base 2016 - TN"},null,null,{"$f":"12.3528648648649*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":14.840594594594636},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$40, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - TN\"","v":"Network capex add - 01 Apr 99 - price base 2016 - TN"},null,null,{"$f":"16.9764324324324*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":20.395297297297258},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$41, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - TN\"","v":"Network capex add - 01 Apr 00 - price base 2016 - TN"},null,null,{"$f":"17.0464864864865*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":20.479459459459477},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$42, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - TN\"","v":"Network capex add - 01 Apr 01 - price base 2016 - TN"},null,null,{"$f":"13.4036756756757*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":16.103027027027057},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$43, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - TN\"","v":"Network capex add - 01 Apr 02 - price base 2016 - TN"},null,null,{"$f":"10.0524290033569*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":12.076876510977387},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$44, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - TN\"","v":"Network capex add - 01 Apr 03 - price base 2016 - TN"},null,null,{"$f":"11.0302056518275*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":13.251566512264981},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$45, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - TN\"","v":"Network capex add - 01 Apr 04 - price base 2016 - TN"},null,null,{"$f":"14.0316042582262*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":16.857413449118976},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$46, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - TN\"","v":"Network capex add - 01 Apr 05 - price base 2016 - TN"},null,null,{"$f":"12.5509907763807*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":15.078620863290702},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$47, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - TN\"","v":"Network capex add - 01 Apr 06 - price base 2016 - TN"},null,null,{"$f":"11.266535926763*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":13.535491078680549},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$48, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - TN\"","v":"Network capex add - 01 Apr 07 - price base 2016 - TN"},null,null,{"$f":"12.32290392468*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":14.804599853955834},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$49, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - TN\"","v":"Network capex add - 01 Apr 08 - price base 2016 - TN"},null,null,{"$f":"19.5342528451998*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":23.468234320969202},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$50, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - TN\"","v":"Network capex add - 01 Apr 09 - price base 2016 - TN"},null,null,{"$f":"14.65574148*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":17.607244972499998},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$51, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - TN\"","v":"Network capex add - 01 Apr 10 - price base 2016 - TN"},null,null,{"$f":"11.7406771707353*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":14.105119100952825},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$52, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - TN\"","v":"Network capex add - 01 Apr 11 - price base 2016 - TN"},null,null,{"$f":"10.8868279586933*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":13.079314144819033},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$53, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - TN\"","v":"Network capex add - 01 Oct 12 - price base 2016 - TN"},null,null,{"$f":"6.66220866512279*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":8.0039034657377961},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$54, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - TN\"","v":"Network capex add - 01 Oct 13 - price base 2016 - TN"},null,null,{"$f":"9.18055647670311*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":11.029418544928042},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$55, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - TN\"","v":"Network capex add - 01 Oct 14 - price base 2016 - TN"},null,null,{"$f":"16.0739920017282*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":19.311115390965128},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$56, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - TN\"","v":"Network capex add - 01 Oct 15 - price base 2016 - TN"},null,null,{"$f":"19.4425948642761*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":23.358117441109478},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$57, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - TN\"","v":"Network capex add - 01 Oct 16 - price base 2016 - TN"},null,null,{"$f":"21.059304525383*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":25.300414464522628},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$58, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - TN\"","v":"Network capex add - 01 Oct 17 - price base 2016 - TN"},null,null,{"$f":"12.8846091037511*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":15.479426214923196},"GBP m"]
[]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$34, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - RN\"","v":"Network capex add - 01 Apr 93 - price base 2016 - RN"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m","[Entitlement Model 28.11.16.xlsx]Renew D.'!$F$13"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$35, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - RN\"","v":"Network capex add - 01 Apr 94 - price base 2016 - RN"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$36, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - RN\"","v":"Network capex add - 01 Apr 95 - price base 2016 - RN"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$37, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - RN\"","v":"Network capex add - 01 Apr 96 - price base 2016 - RN"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$38, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - RN\"","v":"Network capex add - 01 Apr 97 - price base 2016 - RN"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$39, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - RN\"","v":"Network capex add - 01 Apr 98 - price base 2016 - RN"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$40, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - RN\"","v":"Network capex add - 01 Apr 99 - price base 2016 - RN"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$41, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - RN\"","v":"Network capex add - 01 Apr 00 - price base 2016 - RN"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$42, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - RN\"","v":"Network capex add - 01 Apr 01 - price base 2016 - RN"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$43, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - RN\"","v":"Network capex add - 01 Apr 02 - price base 2016 - RN"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$44, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - RN\"","v":"Network capex add - 01 Apr 03 - price base 2016 - RN"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$45, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - RN\"","v":"Network capex add - 01 Apr 04 - price base 2016 - RN"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$46, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - RN\"","v":"Network capex add - 01 Apr 05 - price base 2016 - RN"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$47, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - RN\"","v":"Network capex add - 01 Apr 06 - price base 2016 - RN"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$48, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - RN\"","v":"Network capex add - 01 Apr 07 - price base 2016 - RN"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$49, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - RN\"","v":"Network capex add - 01 Apr 08 - price base 2016 - RN"},null,null,{"$f":"0.162412096646762*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.19512008833256825},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$50, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - RN\"","v":"Network capex add - 01 Apr 09 - price base 2016 - RN"},null,null,{"$f":"2.58641403*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":3.1072890777083328},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$51, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - RN\"","v":"Network capex add - 01 Apr 10 - price base 2016 - RN"},null,null,{"$f":"-0.88507271319752*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":-1.0633165234942428},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$52, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - RN\"","v":"Network capex add - 01 Apr 11 - price base 2016 - RN"},null,null,{"$f":"10.5647084410084*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":12.692323335378145},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$53, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - RN\"","v":"Network capex add - 01 Oct 12 - price base 2016 - RN"},null,null,{"$f":"3.26456044955409*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":3.9220066512003995},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$54, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - RN\"","v":"Network capex add - 01 Oct 13 - price base 2016 - RN"},null,null,{"$f":"12.881837063194*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":15.476095916198346},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$55, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - RN\"","v":"Network capex add - 01 Oct 14 - price base 2016 - RN"},null,null,{"$f":"5.52616269785107*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":6.6390704633905209},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$56, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - RN\"","v":"Network capex add - 01 Oct 15 - price base 2016 - RN"},null,null,{"$f":"3.30367630057804*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":3.9690000000000065},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$57, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - RN\"","v":"Network capex add - 01 Oct 16 - price base 2016 - RN"},null,null,{"$f":"12.1790284627455*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":14.631749472603968},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$58, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - RN\"","v":"Network capex add - 01 Oct 17 - price base 2016 - RN"},null,null,{"$f":"6.91153757225433*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":8.3034444444444375},"GBP m"]
[]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$34, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - NSI\"","v":"Network capex add - 01 Apr 93 - price base 2016 - NSI"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m","[Entitlement Model 28.11.16.xlsx]NSI D.'!$F$14"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$35, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - NSI\"","v":"Network capex add - 01 Apr 94 - price base 2016 - NSI"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$36, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - NSI\"","v":"Network capex add - 01 Apr 95 - price base 2016 - NSI"},null,null,{"$f":"2.16247848537005*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.5979776247848516},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$37, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - NSI\"","v":"Network capex add - 01 Apr 96 - price base 2016 - NSI"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$38, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - NSI\"","v":"Network capex add - 01 Apr 97 - price base 2016 - NSI"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$39, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - NSI\"","v":"Network capex add - 01 Apr 98 - price base 2016 - NSI"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$40, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - NSI\"","v":"Network capex add - 01 Apr 99 - price base 2016 - NSI"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$41, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - NSI\"","v":"Network capex add - 01 Apr 00 - price base 2016 - NSI"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$42, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - NSI\"","v":"Network capex add - 01 Apr 01 - price base 2016 - NSI"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$43, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - NSI\"","v":"Network capex add - 01 Apr 02 - price base 2016 - NSI"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$44, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - NSI\"","v":"Network capex add - 01 Apr 03 - price base 2016 - NSI"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$45, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - NSI\"","v":"Network capex add - 01 Apr 04 - price base 2016 - NSI"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$46, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - NSI\"","v":"Network capex add - 01 Apr 05 - price base 2016 - NSI"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$47, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - NSI\"","v":"Network capex add - 01 Apr 06 - price base 2016 - NSI"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$48, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - NSI\"","v":"Network capex add - 01 Apr 07 - price base 2016 - NSI"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$49, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - NSI\"","v":"Network capex add - 01 Apr 08 - price base 2016 - NSI"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$50, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - NSI\"","v":"Network capex add - 01 Apr 09 - price base 2016 - NSI"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$51, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - NSI\"","v":"Network capex add - 01 Apr 10 - price base 2016 - NSI"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$52, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - NSI\"","v":"Network capex add - 01 Apr 11 - price base 2016 - NSI"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$53, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - NSI\"","v":"Network capex add - 01 Oct 12 - price base 2016 - NSI"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$54, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - NSI\"","v":"Network capex add - 01 Oct 13 - price base 2016 - NSI"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$55, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - NSI\"","v":"Network capex add - 01 Oct 14 - price base 2016 - NSI"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$56, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - NSI\"","v":"Network capex add - 01 Oct 15 - price base 2016 - NSI"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$57, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - NSI\"","v":"Network capex add - 01 Oct 16 - price base 2016 - NSI"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$58, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - NSI\"","v":"Network capex add - 01 Oct 17 - price base 2016 - NSI"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$34, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - T5Y\"","v":"Network capex add - 01 Apr 93 - price base 2016 - T5Y"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m","[Entitlement Model 28.11.16.xlsx]5 Year T.RAB D.'!$F$13"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$35, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - T5Y\"","v":"Network capex add - 01 Apr 94 - price base 2016 - T5Y"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$36, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - T5Y\"","v":"Network capex add - 01 Apr 95 - price base 2016 - T5Y"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$37, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - T5Y\"","v":"Network capex add - 01 Apr 96 - price base 2016 - T5Y"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$38, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - T5Y\"","v":"Network capex add - 01 Apr 97 - price base 2016 - T5Y"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$39, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - T5Y\"","v":"Network capex add - 01 Apr 98 - price base 2016 - T5Y"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$40, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - T5Y\"","v":"Network capex add - 01 Apr 99 - price base 2016 - T5Y"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$41, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - T5Y\"","v":"Network capex add - 01 Apr 00 - price base 2016 - T5Y"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$42, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - T5Y\"","v":"Network capex add - 01 Apr 01 - price base 2016 - T5Y"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$43, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - T5Y\"","v":"Network capex add - 01 Apr 02 - price base 2016 - T5Y"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$44, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - T5Y\"","v":"Network capex add - 01 Apr 03 - price base 2016 - T5Y"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$45, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - T5Y\"","v":"Network capex add - 01 Apr 04 - price base 2016 - T5Y"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$46, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - T5Y\"","v":"Network capex add - 01 Apr 05 - price base 2016 - T5Y"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$47, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - T5Y\"","v":"Network capex add - 01 Apr 06 - price base 2016 - T5Y"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$48, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - T5Y\"","v":"Network capex add - 01 Apr 07 - price base 2016 - T5Y"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$49, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - T5Y\"","v":"Network capex add - 01 Apr 08 - price base 2016 - T5Y"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$50, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - T5Y\"","v":"Network capex add - 01 Apr 09 - price base 2016 - T5Y"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$51, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - T5Y\"","v":"Network capex add - 01 Apr 10 - price base 2016 - T5Y"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$52, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - T5Y\"","v":"Network capex add - 01 Apr 11 - price base 2016 - T5Y"},null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$53, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - T5Y\"","v":"Network capex add - 01 Oct 12 - price base 2016 - T5Y"},null,null,{"$f":"0.224526836509358*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.2697440466397148},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$54, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - T5Y\"","v":"Network capex add - 01 Oct 13 - price base 2016 - T5Y"},null,null,{"$f":"0.521587113391724*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.62662896261644618},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$55, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - T5Y\"","v":"Network capex add - 01 Oct 14 - price base 2016 - T5Y"},null,null,{"$f":"0.40475429986435*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.48626731858703159},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$56, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - T5Y\"","v":"Network capex add - 01 Oct 15 - price base 2016 - T5Y"},null,null,{"$f":"0.43522515839191*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.52287466945694738},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$57, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - T5Y\"","v":"Network capex add - 01 Oct 16 - price base 2016 - T5Y"},null,null,{"$f":"0.459120195429469*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.55158190145345931},"GBP m"]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$58, \"dd mmm yy\") & \" - price base \" & BASE_YEAR & \" - T5Y\"","v":"Network capex add - 01 Oct 17 - price base 2016 - T5Y"},null,null,{"$f":"0.206928108548551*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.24860113040902307},"GBP m"]
[]
[]
[null,null,"Capex initial balance - pre RP1"]
[]
[null,null,null,null,"Network capex initial balance - pre RP1 - TN",null,null,{"$f":"102.129519308108*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":122.69726972432419},"GBP m","[Entitlement Model 28.11.16.xlsx]Transmission RAB'!$B$11"]
[null,null,null,null,"Network capex initial balance - pre RP1 - RN",null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,"Network capex initial balance - pre RP1 - NSI",null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[null,null,null,null,"Network capex initial balance - pre RP1 - T5Y",null,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},"GBP m"]
[]
[]
[null,null,"Phasing adjustments"]
[]
[null,null,null,null,"Phasing adjustments - TN",null,null,null,"GBP m",null,{"$f":" SUM(M734:CA734)","v":0},null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,"Phasing adjustments - RN",null,null,null,"GBP m",null,{"$f":" SUM(M735:CA735)","v":0},null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,"Phasing adjustments - NSI",null,null,null,"GBP m",null,{"$f":" SUM(M736:CA736)","v":0},null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,"Phasing adjustments - T5Y",null,null,null,"GBP m",null,{"$f":" SUM(M737:CA737)","v":0},null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[]
[]
[null,null,"Pre RP1 asset depreciation"]
[]
[null,null,null,null,{"$f":" \"Pre RP1 asset depreciation - price base \" & BASE_YEAR & \" - TN\"","v":"Pre RP1 asset depreciation - price base 2016 - TN"},null,null,null,"GBP m","[Entitlement Model 28.11.16.xlsx]Transmission D.'!$B$83",{"$f":" SUM(M742:CA742)","v":122.69126837317293},null,{"$f":"4.14038580390117*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":4.9742135005201549},{"$f":"5.52051452317295*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":6.6322848090897244},{"$f":"5.52051452317295*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":6.6322848090897244},{"$f":"5.52051452317295*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":6.6322848090897244},{"$f":"6.82746703771131*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":8.2024430383615048},{"$f":"6.15704994538361*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":7.3970113927178094},{"$f":"5.82428972691807*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":6.9972369635890699},{"$f":"5.61601123537061*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":6.7470134980494132},{"$f":"5.41728842652796*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":6.5082701235370628},{"$f":"3.9742033810143*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":4.7745637841352346},{"$f":"3.79851027308192*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":4.5634880364109174},{"$f":"3.6544166449935*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":4.3903755526658017},{"$f":"3.50122236671001*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":4.2063296488946644},{"$f":"3.27254325097529*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":3.9315971001300358},{"$f":"2.99765305591677*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":3.6013470741222307},{"$f":"2.79334345903771*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":3.3558917945383602},{"$f":"2.64421919375813*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":3.1767355591677533},{"$f":"2.44195724317295*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.9337402990897248},{"$f":"2.22819308192458*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.6769264109232802},{"$f":"2.07292587776333*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.4903901170351119},{"$f":"1.79485045513654*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.1563133940182042},{"$f":"1.66845253576073*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.0044603381014325},{"$f":"1.54205461638492*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.8526072821846609},{"$f":"1.36509752925878*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.6400130039011731},{"$f":"1.28925877763329*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.5489011703511053},{"$f":"1.16286085825748*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.3970481144343336},{"$f":"1.08702210663199*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.3059362808842658},{"$f":"0.985903771131339*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.1844538361508448},{"$f":"0.935344603381014*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.1237126137841349},{"$f":"0.884785435630689*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.062971391417425},{"$f":"0.808946684005201*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.97185955786735945},{"$f":"0.758387516254876*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.91111833550064958},{"$f":"0.707828348504551*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.85037711313393971},{"$f":"0.631989596879064*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.75926527958387546},{"$f":"0.556150845253576*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.66815344603381011},{"$f":"0.480312093628088*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.57704161248374464},{"$f":"0.455032509752926*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.54667100130039026},{"$f":"0.379193758127438*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.45555916775032479},{"$f":"0.328634590377113*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.39481794538361492},{"$f":"0.227516254876463*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.27333550065019513},{"$f":"0.126397919375813*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.15185305591677531},{"$f":"0.0252795838751625*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":3.0370611183354945E-2},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Pre RP1 asset depreciation - price base \" & BASE_YEAR & \" - TN\"","v":"Pre RP1 asset depreciation - price base 2016 - TN"},null,null,null,"GBP m",null,{"$f":" SUM(M743:CA743)","v":0},null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Pre RP1 asset depreciation - price base \" & BASE_YEAR & \" - TN\"","v":"Pre RP1 asset depreciation - price base 2016 - TN"},null,null,null,"GBP m",null,{"$f":" SUM(M744:CA744)","v":0},null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Pre RP1 asset depreciation - price base \" & BASE_YEAR & \" - TN\"","v":"Pre RP1 asset depreciation - price base 2016 - TN"},null,null,null,"GBP m",null,{"$f":" SUM(M745:CA745)","v":0},null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[]
[]
[null,null,"Network capex addition"]
[]
[null,null,null,null,"Network capex addition - TN",null,null,null,"GBP m","[Entitlement Model 28.11.16.xlsx]Transmission RAB'!$A$17",{"$f":" SUM(M750:CA750)","v":396.52647060005552},null,{"$f":"5.58678745945946*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":6.7119043783783789},{"$f":"9.80847827027026*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":11.783796810810799},{"$f":"11.4263766486487*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":13.727521945946007},{"$f":"12.4881158918919*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":15.003083675675684},{"$f":"12.1660540540541*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":14.616162162162217},{"$f":"12.3528648648649*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":14.840594594594636},{"$f":"16.9764324324324*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":20.395297297297258},{"$f":"17.0464864864865*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":20.479459459459477},{"$f":"13.4036756756757*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":16.103027027027057},{"$f":"10.0524290033569*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":12.076876510977387},{"$f":"11.0302056518275*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":13.251566512264981},{"$f":"14.0316042582262*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":16.857413449118976},{"$f":"12.5509907763807*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":15.078620863290702},{"$f":"11.266535926763*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":13.535491078680549},{"$f":"12.32290392468*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":14.804599853955834},{"$f":"19.5342528451998*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":23.468234320969202},{"$f":"14.65574148*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":17.607244972499998},{"$f":"11.7406771707353*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":14.105119100952825},{"$f":"10.8868279586933*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":13.079314144819033},{"$f":"6.66220866512279*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":8.0039034657377961},{"$f":"9.18055647670311*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":11.029418544928042},{"$f":"16.0739920017282*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":19.311115390965128},{"$f":"19.4425948642761*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":23.358117441109478},{"$f":"21.0586926468621*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":25.299679360466271},{"$f":"18.3112299784241*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":21.998908237967843},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,"Network capex addition - RN",null,null,null,"GBP m","[Entitlement Model 28.11.16.xlsx]Renewables RAB'!$A$14",{"$f":" SUM(M751:CA751)","v":75.87619845068788},null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0.162412096646762*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.19512008833256825},{"$f":"2.58641403*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":3.1072890777083328},{"$f":"-0.88507271319752*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":-1.0633165234942428},{"$f":"10.5647084410084*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":12.692323335378145},{"$f":"3.26456044955409*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":3.9220066512003995},{"$f":"12.881837063194*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":15.476095916198346},{"$f":"5.52616269785107*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":6.6390704633905209},{"$f":"3.30367630057804*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":3.9690000000000065},{"$f":"13.3263801135504*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":16.010164997529298},{"$f":"12.4259884393064*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":14.928444444444493},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,"Network capex addition - NSI",null,null,null,"GBP m","[Entitlement Model 28.11.16.xlsx]NSI RAB'!$A$12",{"$f":" SUM(M752:CA752)","v":2.5979776247848516},null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"2.16247848537005*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.5979776247848516},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,"Network capex addition - T5Y",null,null,null,"GBP m","[Entitlement Model 28.11.16.xlsx]5 Year T.RAB'!$A$12",{"$f":" SUM(M753:CA753)","v":3.2723263596976473},null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0.224526836509358*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.2697440466397148},{"$f":"0.521587113391724*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.62662896261644618},{"$f":"0.40475429986435*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.48626731858703159},{"$f":"0.43522515839191*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.52287466945694738},{"$f":"0.459120195429469*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.55158190145345931},{"$f":"0.678572499282907*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.81522946094404791},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[]
[]
[null,null,"Network capex depreciated"]
[]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$34, \"dd mmm yy\") & \" - depreciation inp - TN\"","v":"Network capex add - 01 Apr 93 - depreciation inp - TN"},null,null,null,"GBP m","[Entitlement Model 28.11.16.xlsx]Transmission D.'!$B$7",{"$f":" SUM(M758:CA758)","v":6.7119043783783763},null,{"$f":"0.125702717837838*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.15101784851351371},{"$f":"0.167603623783784*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.20135713135135158},{"$f":"0.167603623783784*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.20135713135135158},{"$f":"0.167603623783784*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.20135713135135158},{"$f":"0.167603623783784*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.20135713135135158},{"$f":"0.167603623783784*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.20135713135135158},{"$f":"0.167603623783784*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.20135713135135158},{"$f":"0.167603623783784*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.20135713135135158},{"$f":"0.167603623783784*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.20135713135135158},{"$f":"0.167603623783784*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.20135713135135158},{"$f":"0.167603623783784*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.20135713135135158},{"$f":"0.167603623783784*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.20135713135135158},{"$f":"0.167603623783784*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.20135713135135158},{"$f":"0.167603623783784*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.20135713135135158},{"$f":"0.167603623783784*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.20135713135135158},{"$f":"0.167603623783784*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.20135713135135158},{"$f":"0.167603623783784*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.20135713135135158},{"$f":"0.167603623783784*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.20135713135135158},{"$f":"0.167603623783784*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.20135713135135158},{"$f":"0.167603623783784*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.20135713135135158},{"$f":"0.167603623783784*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.20135713135135158},{"$f":"0.111735749189189*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.13423808756756733},{"$f":"0.111735749189189*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.13423808756756733},{"$f":"0.111735749189189*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.13423808756756733},{"$f":"0.111735749189189*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.13423808756756733},{"$f":"0.111735749189189*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.13423808756756733},{"$f":"0.111735749189189*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.13423808756756733},{"$f":"0.111735749189189*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.13423808756756733},{"$f":"0.111735749189189*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.13423808756756733},{"$f":"0.111735749189189*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.13423808756756733},{"$f":"0.111735749189189*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.13423808756756733},{"$f":"0.111735749189189*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.13423808756756733},{"$f":"0.111735749189189*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.13423808756756733},{"$f":"0.111735749189189*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.13423808756756733},{"$f":"0.111735749189189*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.13423808756756733},{"$f":"0.111735749189189*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.13423808756756733},{"$f":"0.111735749189189*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.13423808756756733},{"$f":"0.111735749189189*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.13423808756756733},{"$f":"0.111735749189189*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.13423808756756733},{"$f":"0.0977687805405374*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.11745832662161786},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$35, \"dd mmm yy\") & \" - depreciation inp - TN\"","v":"Network capex add - 01 Apr 94 - depreciation inp - TN"},null,null,null,"GBP m",null,11.783796810810802,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0.294254348108108*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.35351390432432422},{"$f":"0.294254348108108*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.35351390432432422},{"$f":"0.294254348108108*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.35351390432432422},{"$f":"0.294254348108108*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.35351390432432422},{"$f":"0.294254348108108*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.35351390432432422},{"$f":"0.294254348108108*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.35351390432432422},{"$f":"0.294254348108108*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.35351390432432422},{"$f":"0.294254348108108*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.35351390432432422},{"$f":"0.294254348108108*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.35351390432432422},{"$f":"0.294254348108108*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.35351390432432422},{"$f":"0.294254348108108*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.35351390432432422},{"$f":"0.294254348108108*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.35351390432432422},{"$f":"0.294254348108108*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.35351390432432422},{"$f":"0.294254348108108*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.35351390432432422},{"$f":"0.294254348108108*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.35351390432432422},{"$f":"0.294254348108108*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.35351390432432422},{"$f":"0.294254348108108*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.35351390432432422},{"$f":"0.294254348108108*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.35351390432432422},{"$f":"0.294254348108108*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.35351390432432422},{"$f":"0.294254348108108*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.35351390432432422},{"$f":"0.196169565405405*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.23567593621621571},{"$f":"0.196169565405405*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.23567593621621571},{"$f":"0.196169565405405*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.23567593621621571},{"$f":"0.196169565405405*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.23567593621621571},{"$f":"0.196169565405405*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.23567593621621571},{"$f":"0.196169565405405*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.23567593621621571},{"$f":"0.196169565405405*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.23567593621621571},{"$f":"0.196169565405405*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.23567593621621571},{"$f":"0.196169565405405*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.23567593621621571},{"$f":"0.196169565405405*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.23567593621621571},{"$f":"0.196169565405405*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.23567593621621571},{"$f":"0.196169565405405*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.23567593621621571},{"$f":"0.196169565405405*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.23567593621621571},{"$f":"0.196169565405405*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.23567593621621571},{"$f":"0.196169565405405*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.23567593621621571},{"$f":"0.196169565405405*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.23567593621621571},{"$f":"0.196169565405405*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.23567593621621571},{"$f":"0.196169565405405*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.23567593621621571},{"$f":"0.196169565405405*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.23567593621621571},{"$f":"0.196169565405402*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.23567593621621213},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$36, \"dd mmm yy\") & \" - depreciation inp - TN\"","v":"Network capex add - 01 Apr 95 - depreciation inp - TN"},null,null,null,"GBP m",null,13.727521945945933,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0.34279129945946*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.41182565837837903},{"$f":"0.34279129945946*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.41182565837837903},{"$f":"0.34279129945946*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.41182565837837903},{"$f":"0.34279129945946*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.41182565837837903},{"$f":"0.34279129945946*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.41182565837837903},{"$f":"0.34279129945946*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.41182565837837903},{"$f":"0.34279129945946*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.41182565837837903},{"$f":"0.34279129945946*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.41182565837837903},{"$f":"0.34279129945946*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.41182565837837903},{"$f":"0.34279129945946*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.41182565837837903},{"$f":"0.34279129945946*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.41182565837837903},{"$f":"0.34279129945946*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.41182565837837903},{"$f":"0.34279129945946*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.41182565837837903},{"$f":"0.34279129945946*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.41182565837837903},{"$f":"0.34279129945946*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.41182565837837903},{"$f":"0.34279129945946*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.41182565837837903},{"$f":"0.34279129945946*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.41182565837837903},{"$f":"0.34279129945946*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.41182565837837903},{"$f":"0.34279129945946*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.41182565837837903},{"$f":"0.34279129945946*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.41182565837837903},{"$f":"0.228527532972973*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.27455043891891895},{"$f":"0.228527532972973*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.27455043891891895},{"$f":"0.228527532972973*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.27455043891891895},{"$f":"0.228527532972973*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.27455043891891895},{"$f":"0.228527532972973*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.27455043891891895},{"$f":"0.228527532972973*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.27455043891891895},{"$f":"0.228527532972973*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.27455043891891895},{"$f":"0.228527532972973*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.27455043891891895},{"$f":"0.228527532972973*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.27455043891891895},{"$f":"0.228527532972973*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.27455043891891895},{"$f":"0.228527532972973*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.27455043891891895},{"$f":"0.228527532972973*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.27455043891891895},{"$f":"0.228527532972973*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.27455043891891895},{"$f":"0.228527532972973*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.27455043891891895},{"$f":"0.228527532972973*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.27455043891891895},{"$f":"0.228527532972973*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.27455043891891895},{"$f":"0.228527532972973*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.27455043891891895},{"$f":"0.228527532972973*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.27455043891891895},{"$f":"0.228527532972973*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.27455043891891895},{"$f":"0.228527532972958*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.27455043891890091},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$37, \"dd mmm yy\") & \" - depreciation inp - TN\"","v":"Network capex add - 01 Apr 96 - depreciation inp - TN"},null,null,null,"GBP m",null,15.003083675675654,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0.374643476756757*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.45009251027027058},{"$f":"0.374643476756757*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.45009251027027058},{"$f":"0.374643476756757*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.45009251027027058},{"$f":"0.374643476756757*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.45009251027027058},{"$f":"0.374643476756757*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.45009251027027058},{"$f":"0.374643476756757*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.45009251027027058},{"$f":"0.374643476756757*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.45009251027027058},{"$f":"0.374643476756757*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.45009251027027058},{"$f":"0.374643476756757*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.45009251027027058},{"$f":"0.374643476756757*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.45009251027027058},{"$f":"0.374643476756757*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.45009251027027058},{"$f":"0.374643476756757*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.45009251027027058},{"$f":"0.374643476756757*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.45009251027027058},{"$f":"0.374643476756757*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.45009251027027058},{"$f":"0.374643476756757*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.45009251027027058},{"$f":"0.374643476756757*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.45009251027027058},{"$f":"0.374643476756757*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.45009251027027058},{"$f":"0.374643476756757*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.45009251027027058},{"$f":"0.374643476756757*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.45009251027027058},{"$f":"0.374643476756757*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.45009251027027058},{"$f":"0.249762317837838*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.3000616735135137},{"$f":"0.249762317837838*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.3000616735135137},{"$f":"0.249762317837838*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.3000616735135137},{"$f":"0.249762317837838*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.3000616735135137},{"$f":"0.249762317837838*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.3000616735135137},{"$f":"0.249762317837838*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.3000616735135137},{"$f":"0.249762317837838*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.3000616735135137},{"$f":"0.249762317837838*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.3000616735135137},{"$f":"0.249762317837838*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.3000616735135137},{"$f":"0.249762317837838*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.3000616735135137},{"$f":"0.249762317837838*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.3000616735135137},{"$f":"0.249762317837838*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.3000616735135137},{"$f":"0.249762317837838*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.3000616735135137},{"$f":"0.249762317837838*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.3000616735135137},{"$f":"0.249762317837838*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.3000616735135137},{"$f":"0.249762317837838*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.3000616735135137},{"$f":"0.249762317837838*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.3000616735135137},{"$f":"0.249762317837838*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.3000616735135137},{"$f":"0.249762317837838*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.3000616735135137},{"$f":"0.249762317837829*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.30006167351350288},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$38, \"dd mmm yy\") & \" - depreciation inp - TN\"","v":"Network capex add - 01 Apr 97 - depreciation inp - TN"},null,null,null,"GBP m",null,14.616162162162171,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0.364981621621622*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.43848486486486532},{"$f":"0.364981621621622*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.43848486486486532},{"$f":"0.364981621621622*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.43848486486486532},{"$f":"0.364981621621622*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.43848486486486532},{"$f":"0.364981621621622*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.43848486486486532},{"$f":"0.364981621621622*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.43848486486486532},{"$f":"0.364981621621622*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.43848486486486532},{"$f":"0.364981621621622*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.43848486486486532},{"$f":"0.364981621621622*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.43848486486486532},{"$f":"0.364981621621622*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.43848486486486532},{"$f":"0.364981621621622*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.43848486486486532},{"$f":"0.364981621621622*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.43848486486486532},{"$f":"0.364981621621622*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.43848486486486532},{"$f":"0.364981621621622*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.43848486486486532},{"$f":"0.364981621621622*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.43848486486486532},{"$f":"0.364981621621622*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.43848486486486532},{"$f":"0.364981621621622*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.43848486486486532},{"$f":"0.364981621621622*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.43848486486486532},{"$f":"0.364981621621622*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.43848486486486532},{"$f":"0.364981621621622*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.43848486486486532},{"$f":"0.243321081081081*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.29232324324324316},{"$f":"0.243321081081081*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.29232324324324316},{"$f":"0.243321081081081*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.29232324324324316},{"$f":"0.243321081081081*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.29232324324324316},{"$f":"0.243321081081081*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.29232324324324316},{"$f":"0.243321081081081*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.29232324324324316},{"$f":"0.243321081081081*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.29232324324324316},{"$f":"0.243321081081081*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.29232324324324316},{"$f":"0.243321081081081*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.29232324324324316},{"$f":"0.243321081081081*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.29232324324324316},{"$f":"0.243321081081081*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.29232324324324316},{"$f":"0.243321081081081*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.29232324324324316},{"$f":"0.243321081081081*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.29232324324324316},{"$f":"0.243321081081081*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.29232324324324316},{"$f":"0.243321081081081*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.29232324324324316},{"$f":"0.243321081081081*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.29232324324324316},{"$f":"0.243321081081081*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.29232324324324316},{"$f":"0.243321081081081*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.29232324324324316},{"$f":"0.243321081081081*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.29232324324324316},{"$f":"0.243321081081074*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.29232324324323472},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$39, \"dd mmm yy\") & \" - depreciation inp - TN\"","v":"Network capex add - 01 Apr 98 - depreciation inp - TN"},null,null,null,"GBP m",null,14.840594594594583,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0.370585945945946*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.44521783783783792},{"$f":"0.370585945945946*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.44521783783783792},{"$f":"0.370585945945946*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.44521783783783792},{"$f":"0.370585945945946*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.44521783783783792},{"$f":"0.370585945945946*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.44521783783783792},{"$f":"0.370585945945946*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.44521783783783792},{"$f":"0.370585945945946*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.44521783783783792},{"$f":"0.370585945945946*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.44521783783783792},{"$f":"0.370585945945946*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.44521783783783792},{"$f":"0.370585945945946*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.44521783783783792},{"$f":"0.370585945945946*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.44521783783783792},{"$f":"0.370585945945946*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.44521783783783792},{"$f":"0.370585945945946*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.44521783783783792},{"$f":"0.370585945945946*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.44521783783783792},{"$f":"0.370585945945946*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.44521783783783792},{"$f":"0.370585945945946*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.44521783783783792},{"$f":"0.370585945945946*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.44521783783783792},{"$f":"0.370585945945946*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.44521783783783792},{"$f":"0.370585945945946*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.44521783783783792},{"$f":"0.370585945945946*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.44521783783783792},{"$f":"0.247057297297297*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.2968118918918915},{"$f":"0.247057297297297*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.2968118918918915},{"$f":"0.247057297297297*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.2968118918918915},{"$f":"0.247057297297297*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.2968118918918915},{"$f":"0.247057297297297*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.2968118918918915},{"$f":"0.247057297297297*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.2968118918918915},{"$f":"0.247057297297297*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.2968118918918915},{"$f":"0.247057297297297*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.2968118918918915},{"$f":"0.247057297297297*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.2968118918918915},{"$f":"0.247057297297297*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.2968118918918915},{"$f":"0.247057297297297*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.2968118918918915},{"$f":"0.247057297297297*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.2968118918918915},{"$f":"0.247057297297297*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.2968118918918915},{"$f":"0.247057297297297*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.2968118918918915},{"$f":"0.247057297297297*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.2968118918918915},{"$f":"0.247057297297297*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.2968118918918915},{"$f":"0.247057297297297*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.2968118918918915},{"$f":"0.247057297297297*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.2968118918918915},{"$f":"0.247057297297297*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.2968118918918915},{"$f":"0.247057297297289*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.2968118918918819},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$40, \"dd mmm yy\") & \" - depreciation inp - TN\"","v":"Network capex add - 01 Apr 99 - depreciation inp - TN"},null,null,null,"GBP m",null,20.395297297297294,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0.509292972972973*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.61185891891891897},{"$f":"0.509292972972973*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.61185891891891897},{"$f":"0.509292972972973*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.61185891891891897},{"$f":"0.509292972972973*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.61185891891891897},{"$f":"0.509292972972973*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.61185891891891897},{"$f":"0.509292972972973*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.61185891891891897},{"$f":"0.509292972972973*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.61185891891891897},{"$f":"0.509292972972973*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.61185891891891897},{"$f":"0.509292972972973*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.61185891891891897},{"$f":"0.509292972972973*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.61185891891891897},{"$f":"0.509292972972973*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.61185891891891897},{"$f":"0.509292972972973*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.61185891891891897},{"$f":"0.509292972972973*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.61185891891891897},{"$f":"0.509292972972973*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.61185891891891897},{"$f":"0.509292972972973*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.61185891891891897},{"$f":"0.509292972972973*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.61185891891891897},{"$f":"0.509292972972973*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.61185891891891897},{"$f":"0.509292972972973*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.61185891891891897},{"$f":"0.509292972972973*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.61185891891891897},{"$f":"0.509292972972973*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.61185891891891897},{"$f":"0.339528648648649*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.40790594594594637},{"$f":"0.339528648648649*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.40790594594594637},{"$f":"0.339528648648649*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.40790594594594637},{"$f":"0.339528648648649*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.40790594594594637},{"$f":"0.339528648648649*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.40790594594594637},{"$f":"0.339528648648649*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.40790594594594637},{"$f":"0.339528648648649*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.40790594594594637},{"$f":"0.339528648648649*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.40790594594594637},{"$f":"0.339528648648649*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.40790594594594637},{"$f":"0.339528648648649*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.40790594594594637},{"$f":"0.339528648648649*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.40790594594594637},{"$f":"0.339528648648649*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.40790594594594637},{"$f":"0.339528648648649*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.40790594594594637},{"$f":"0.339528648648649*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.40790594594594637},{"$f":"0.339528648648649*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.40790594594594637},{"$f":"0.339528648648649*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.40790594594594637},{"$f":"0.339528648648649*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.40790594594594637},{"$f":"0.339528648648649*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.40790594594594637},{"$f":"0.339528648648649*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.40790594594594637},{"$f":"0.339528648648638*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.40790594594593316},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$41, \"dd mmm yy\") & \" - depreciation inp - TN\"","v":"Network capex add - 01 Apr 00 - depreciation inp - TN"},null,null,null,"GBP m",null,20.479459459459452,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0.511394594594594*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.61438378378378311},{"$f":"0.511394594594594*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.61438378378378311},{"$f":"0.511394594594594*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.61438378378378311},{"$f":"0.511394594594594*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.61438378378378311},{"$f":"0.511394594594594*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.61438378378378311},{"$f":"0.511394594594594*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.61438378378378311},{"$f":"0.511394594594594*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.61438378378378311},{"$f":"0.511394594594594*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.61438378378378311},{"$f":"0.511394594594594*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.61438378378378311},{"$f":"0.511394594594594*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.61438378378378311},{"$f":"0.511394594594594*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.61438378378378311},{"$f":"0.511394594594594*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.61438378378378311},{"$f":"0.511394594594594*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.61438378378378311},{"$f":"0.511394594594594*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.61438378378378311},{"$f":"0.511394594594594*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.61438378378378311},{"$f":"0.511394594594594*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.61438378378378311},{"$f":"0.511394594594594*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.61438378378378311},{"$f":"0.511394594594594*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.61438378378378311},{"$f":"0.511394594594594*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.61438378378378311},{"$f":"0.511394594594594*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.61438378378378311},{"$f":"0.34092972972973*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.40958918918918952},{"$f":"0.34092972972973*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.40958918918918952},{"$f":"0.34092972972973*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.40958918918918952},{"$f":"0.34092972972973*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.40958918918918952},{"$f":"0.34092972972973*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.40958918918918952},{"$f":"0.34092972972973*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.40958918918918952},{"$f":"0.34092972972973*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.40958918918918952},{"$f":"0.34092972972973*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.40958918918918952},{"$f":"0.34092972972973*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.40958918918918952},{"$f":"0.34092972972973*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.40958918918918952},{"$f":"0.34092972972973*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.40958918918918952},{"$f":"0.34092972972973*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.40958918918918952},{"$f":"0.34092972972973*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.40958918918918952},{"$f":"0.34092972972973*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.40958918918918952},{"$f":"0.34092972972973*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.40958918918918952},{"$f":"0.34092972972973*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.40958918918918952},{"$f":"0.34092972972973*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.40958918918918952},{"$f":"0.34092972972973*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.40958918918918952},{"$f":"0.34092972972973*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.40958918918918952},{"$f":"0.340929729729723*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.40958918918918114},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$42, \"dd mmm yy\") & \" - depreciation inp - TN\"","v":"Network capex add - 01 Apr 01 - depreciation inp - TN"},null,null,null,"GBP m",null,16.103027027027021,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0.40211027027027*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.48309081081081051},{"$f":"0.40211027027027*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.48309081081081051},{"$f":"0.40211027027027*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.48309081081081051},{"$f":"0.40211027027027*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.48309081081081051},{"$f":"0.40211027027027*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.48309081081081051},{"$f":"0.40211027027027*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.48309081081081051},{"$f":"0.40211027027027*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.48309081081081051},{"$f":"0.40211027027027*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.48309081081081051},{"$f":"0.40211027027027*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.48309081081081051},{"$f":"0.40211027027027*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.48309081081081051},{"$f":"0.40211027027027*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.48309081081081051},{"$f":"0.40211027027027*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.48309081081081051},{"$f":"0.40211027027027*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.48309081081081051},{"$f":"0.40211027027027*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.48309081081081051},{"$f":"0.40211027027027*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.48309081081081051},{"$f":"0.40211027027027*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.48309081081081051},{"$f":"0.40211027027027*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.48309081081081051},{"$f":"0.40211027027027*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.48309081081081051},{"$f":"0.40211027027027*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.48309081081081051},{"$f":"0.40211027027027*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.48309081081081051},{"$f":"0.268073513513514*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.32206054054054112},{"$f":"0.268073513513514*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.32206054054054112},{"$f":"0.268073513513514*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.32206054054054112},{"$f":"0.268073513513514*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.32206054054054112},{"$f":"0.268073513513514*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.32206054054054112},{"$f":"0.268073513513514*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.32206054054054112},{"$f":"0.268073513513514*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.32206054054054112},{"$f":"0.268073513513514*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.32206054054054112},{"$f":"0.268073513513514*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.32206054054054112},{"$f":"0.268073513513514*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.32206054054054112},{"$f":"0.268073513513514*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.32206054054054112},{"$f":"0.268073513513514*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.32206054054054112},{"$f":"0.268073513513514*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.32206054054054112},{"$f":"0.268073513513514*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.32206054054054112},{"$f":"0.268073513513514*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.32206054054054112},{"$f":"0.268073513513514*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.32206054054054112},{"$f":"0.268073513513514*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.32206054054054112},{"$f":"0.268073513513514*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.32206054054054112},{"$f":"0.268073513513514*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.32206054054054112},{"$f":"0.26807351351351*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.32206054054053629},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$43, \"dd mmm yy\") & \" - depreciation inp - TN\"","v":"Network capex add - 01 Apr 02 - depreciation inp - TN"},null,null,null,"GBP m",null,12.076876510977421,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0.301572870100708*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.36230629532932279},{"$f":"0.301572870100708*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.36230629532932279},{"$f":"0.301572870100708*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.36230629532932279},{"$f":"0.301572870100708*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.36230629532932279},{"$f":"0.301572870100708*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.36230629532932279},{"$f":"0.301572870100708*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.36230629532932279},{"$f":"0.301572870100708*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.36230629532932279},{"$f":"0.301572870100708*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.36230629532932279},{"$f":"0.301572870100708*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.36230629532932279},{"$f":"0.301572870100708*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.36230629532932279},{"$f":"0.301572870100708*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.36230629532932279},{"$f":"0.301572870100708*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.36230629532932279},{"$f":"0.301572870100708*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.36230629532932279},{"$f":"0.301572870100708*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.36230629532932279},{"$f":"0.301572870100708*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.36230629532932279},{"$f":"0.301572870100708*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.36230629532932279},{"$f":"0.301572870100708*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.36230629532932279},{"$f":"0.301572870100708*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.36230629532932279},{"$f":"0.301572870100708*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.36230629532932279},{"$f":"0.301572870100708*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.36230629532932279},{"$f":"0.201048580067138*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.24153753021954771},{"$f":"0.201048580067138*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.24153753021954771},{"$f":"0.201048580067138*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.24153753021954771},{"$f":"0.201048580067138*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.24153753021954771},{"$f":"0.201048580067138*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.24153753021954771},{"$f":"0.201048580067138*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.24153753021954771},{"$f":"0.201048580067138*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.24153753021954771},{"$f":"0.201048580067138*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.24153753021954771},{"$f":"0.201048580067138*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.24153753021954771},{"$f":"0.201048580067138*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.24153753021954771},{"$f":"0.201048580067138*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.24153753021954771},{"$f":"0.201048580067138*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.24153753021954771},{"$f":"0.201048580067138*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.24153753021954771},{"$f":"0.201048580067138*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.24153753021954771},{"$f":"0.201048580067138*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.24153753021954771},{"$f":"0.201048580067138*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.24153753021954771},{"$f":"0.201048580067138*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.24153753021954771},{"$f":"0.201048580067138*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.24153753021954771},{"$f":"0.201048580067138*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.24153753021954771},{"$f":"0.201048580067138*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.24153753021954771},{"$f":"1.06581410364015E-14*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.2804572217343468E-14},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$44, \"dd mmm yy\") & \" - depreciation inp - TN\"","v":"Network capex add - 01 Apr 03 - depreciation inp - TN"},null,null,null,"GBP m",null,13.251566512264979,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0.330906169554825*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.39754699536794946},{"$f":"0.330906169554825*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.39754699536794946},{"$f":"0.330906169554825*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.39754699536794946},{"$f":"0.330906169554825*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.39754699536794946},{"$f":"0.330906169554825*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.39754699536794946},{"$f":"0.330906169554825*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.39754699536794946},{"$f":"0.330906169554825*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.39754699536794946},{"$f":"0.330906169554825*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.39754699536794946},{"$f":"0.330906169554825*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.39754699536794946},{"$f":"0.330906169554825*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.39754699536794946},{"$f":"0.330906169554825*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.39754699536794946},{"$f":"0.330906169554825*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.39754699536794946},{"$f":"0.330906169554825*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.39754699536794946},{"$f":"0.330906169554825*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.39754699536794946},{"$f":"0.330906169554825*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.39754699536794946},{"$f":"0.330906169554825*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.39754699536794946},{"$f":"0.330906169554825*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.39754699536794946},{"$f":"0.330906169554825*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.39754699536794946},{"$f":"0.330906169554825*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.39754699536794946},{"$f":"0.330906169554825*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.39754699536794946},{"$f":"0.22060411303655*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.26503133024529962},{"$f":"0.22060411303655*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.26503133024529962},{"$f":"0.22060411303655*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.26503133024529962},{"$f":"0.22060411303655*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.26503133024529962},{"$f":"0.22060411303655*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.26503133024529962},{"$f":"0.22060411303655*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.26503133024529962},{"$f":"0.22060411303655*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.26503133024529962},{"$f":"0.22060411303655*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.26503133024529962},{"$f":"0.22060411303655*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.26503133024529962},{"$f":"0.22060411303655*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.26503133024529962},{"$f":"0.22060411303655*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.26503133024529962},{"$f":"0.22060411303655*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.26503133024529962},{"$f":"0.22060411303655*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.26503133024529962},{"$f":"0.22060411303655*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.26503133024529962},{"$f":"0.22060411303655*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.26503133024529962},{"$f":"0.22060411303655*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.26503133024529962},{"$f":"0.22060411303655*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.26503133024529962},{"$f":"0.22060411303655*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.26503133024529962},{"$f":"0.22060411303655*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.26503133024529962},{"$f":"0.220604113036545*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.26503133024529363},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$45, \"dd mmm yy\") & \" - depreciation inp - TN\"","v":"Network capex add - 01 Apr 04 - depreciation inp - TN"},null,null,null,"GBP m",null,16.85741344911893,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0.420948127746785*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.50572240347356801},{"$f":"0.420948127746785*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.50572240347356801},{"$f":"0.420948127746785*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.50572240347356801},{"$f":"0.420948127746785*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.50572240347356801},{"$f":"0.420948127746785*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.50572240347356801},{"$f":"0.420948127746785*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.50572240347356801},{"$f":"0.420948127746785*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.50572240347356801},{"$f":"0.420948127746785*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.50572240347356801},{"$f":"0.420948127746785*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.50572240347356801},{"$f":"0.420948127746785*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.50572240347356801},{"$f":"0.420948127746785*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.50572240347356801},{"$f":"0.420948127746785*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.50572240347356801},{"$f":"0.420948127746785*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.50572240347356801},{"$f":"0.420948127746785*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.50572240347356801},{"$f":"0.420948127746785*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.50572240347356801},{"$f":"0.420948127746785*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.50572240347356801},{"$f":"0.420948127746785*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.50572240347356801},{"$f":"0.420948127746785*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.50572240347356801},{"$f":"0.420948127746785*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.50572240347356801},{"$f":"0.420948127746785*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.50572240347356801},{"$f":"0.280632085164523*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.33714826898237832},{"$f":"0.280632085164523*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.33714826898237832},{"$f":"0.280632085164523*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.33714826898237832},{"$f":"0.280632085164523*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.33714826898237832},{"$f":"0.280632085164523*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.33714826898237832},{"$f":"0.280632085164523*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.33714826898237832},{"$f":"0.280632085164523*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.33714826898237832},{"$f":"0.280632085164523*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.33714826898237832},{"$f":"0.280632085164523*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.33714826898237832},{"$f":"0.280632085164523*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.33714826898237832},{"$f":"0.280632085164523*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.33714826898237832},{"$f":"0.280632085164523*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.33714826898237832},{"$f":"0.280632085164523*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.33714826898237832},{"$f":"0.280632085164523*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.33714826898237832},{"$f":"0.280632085164523*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.33714826898237832},{"$f":"0.280632085164523*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.33714826898237832},{"$f":"0.280632085164523*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.33714826898237832},{"$f":"0.280632085164523*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.33714826898237832},{"$f":"0.280632085164523*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.33714826898237832},{"$f":"0.280632085164523*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.33714826898237832},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$46, \"dd mmm yy\") & \" - depreciation inp - TN\"","v":"Network capex add - 01 Apr 05 - depreciation inp - TN"},null,null,null,"GBP m",null,15.078620863290674,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0.376529723291421*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.452358625898721},{"$f":"0.376529723291421*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.452358625898721},{"$f":"0.376529723291421*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.452358625898721},{"$f":"0.376529723291421*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.452358625898721},{"$f":"0.376529723291421*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.452358625898721},{"$f":"0.376529723291421*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.452358625898721},{"$f":"0.376529723291421*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.452358625898721},{"$f":"0.376529723291421*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.452358625898721},{"$f":"0.376529723291421*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.452358625898721},{"$f":"0.376529723291421*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.452358625898721},{"$f":"0.376529723291421*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.452358625898721},{"$f":"0.376529723291421*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.452358625898721},{"$f":"0.376529723291421*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.452358625898721},{"$f":"0.376529723291421*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.452358625898721},{"$f":"0.376529723291421*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.452358625898721},{"$f":"0.376529723291421*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.452358625898721},{"$f":"0.376529723291421*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.452358625898721},{"$f":"0.376529723291421*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.452358625898721},{"$f":"0.376529723291421*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.452358625898721},{"$f":"0.376529723291421*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.452358625898721},{"$f":"0.251019815527614*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.30157241726581402},{"$f":"0.251019815527614*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.30157241726581402},{"$f":"0.251019815527614*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.30157241726581402},{"$f":"0.251019815527614*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.30157241726581402},{"$f":"0.251019815527614*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.30157241726581402},{"$f":"0.251019815527614*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.30157241726581402},{"$f":"0.251019815527614*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.30157241726581402},{"$f":"0.251019815527614*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.30157241726581402},{"$f":"0.251019815527614*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.30157241726581402},{"$f":"0.251019815527614*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.30157241726581402},{"$f":"0.251019815527614*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.30157241726581402},{"$f":"0.251019815527614*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.30157241726581402},{"$f":"0.251019815527614*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.30157241726581402},{"$f":"0.251019815527614*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.30157241726581402},{"$f":"0.251019815527614*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.30157241726581402},{"$f":"0.251019815527614*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.30157241726581402},{"$f":"0.251019815527614*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.30157241726581402},{"$f":"0.251019815527614*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.30157241726581402},{"$f":"0.251019815527614*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.30157241726581402},{"$f":"0.251019815527606*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.30157241726580442},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$47, \"dd mmm yy\") & \" - depreciation inp - TN\"","v":"Network capex add - 01 Apr 06 - depreciation inp - TN"},null,null,null,"GBP m",null,13.535491078680558,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0.337996077802891*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.40606473236041762},{"$f":"0.337996077802891*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.40606473236041762},{"$f":"0.337996077802891*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.40606473236041762},{"$f":"0.337996077802891*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.40606473236041762},{"$f":"0.337996077802891*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.40606473236041762},{"$f":"0.337996077802891*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.40606473236041762},{"$f":"0.337996077802891*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.40606473236041762},{"$f":"0.337996077802891*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.40606473236041762},{"$f":"0.337996077802891*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.40606473236041762},{"$f":"0.337996077802891*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.40606473236041762},{"$f":"0.337996077802891*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.40606473236041762},{"$f":"0.337996077802891*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.40606473236041762},{"$f":"0.337996077802891*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.40606473236041762},{"$f":"0.337996077802891*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.40606473236041762},{"$f":"0.337996077802891*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.40606473236041762},{"$f":"0.337996077802891*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.40606473236041762},{"$f":"0.337996077802891*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.40606473236041762},{"$f":"0.337996077802891*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.40606473236041762},{"$f":"0.337996077802891*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.40606473236041762},{"$f":"0.337996077802891*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.40606473236041762},{"$f":"0.22533071853526*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.27070982157361095},{"$f":"0.22533071853526*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.27070982157361095},{"$f":"0.22533071853526*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.27070982157361095},{"$f":"0.22533071853526*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.27070982157361095},{"$f":"0.22533071853526*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.27070982157361095},{"$f":"0.22533071853526*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.27070982157361095},{"$f":"0.22533071853526*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.27070982157361095},{"$f":"0.22533071853526*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.27070982157361095},{"$f":"0.22533071853526*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.27070982157361095},{"$f":"0.22533071853526*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.27070982157361095},{"$f":"0.22533071853526*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.27070982157361095},{"$f":"0.22533071853526*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.27070982157361095},{"$f":"0.22533071853526*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.27070982157361095},{"$f":"0.22533071853526*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.27070982157361095},{"$f":"0.22533071853526*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.27070982157361095},{"$f":"0.22533071853526*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.27070982157361095},{"$f":"0.22533071853526*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.27070982157361095},{"$f":"0.22533071853526*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.27070982157361095},{"$f":"0.22533071853526*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.27070982157361095},{"$f":"0.225330718535249*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.27070982157359774},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$48, \"dd mmm yy\") & \" - depreciation inp - TN\"","v":"Network capex add - 01 Apr 07 - depreciation inp - TN"},null,null,null,"GBP m",null,14.804599853955761,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0.369687117740399*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.44413799561867373},{"$f":"0.369687117740399*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.44413799561867373},{"$f":"0.369687117740399*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.44413799561867373},{"$f":"0.369687117740399*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.44413799561867373},{"$f":"0.369687117740399*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.44413799561867373},{"$f":"0.369687117740399*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.44413799561867373},{"$f":"0.369687117740399*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.44413799561867373},{"$f":"0.369687117740399*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.44413799561867373},{"$f":"0.369687117740399*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.44413799561867373},{"$f":"0.369687117740399*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.44413799561867373},{"$f":"0.369687117740399*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.44413799561867373},{"$f":"0.369687117740399*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.44413799561867373},{"$f":"0.369687117740399*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.44413799561867373},{"$f":"0.369687117740399*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.44413799561867373},{"$f":"0.369687117740399*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.44413799561867373},{"$f":"0.369687117740399*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.44413799561867373},{"$f":"0.369687117740399*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.44413799561867373},{"$f":"0.369687117740399*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.44413799561867373},{"$f":"0.369687117740399*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.44413799561867373},{"$f":"0.369687117740399*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.44413799561867373},{"$f":"0.246458078493599*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.29609199707911543},{"$f":"0.246458078493599*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.29609199707911543},{"$f":"0.246458078493599*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.29609199707911543},{"$f":"0.246458078493599*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.29609199707911543},{"$f":"0.246458078493599*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.29609199707911543},{"$f":"0.246458078493599*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.29609199707911543},{"$f":"0.246458078493599*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.29609199707911543},{"$f":"0.246458078493599*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.29609199707911543},{"$f":"0.246458078493599*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.29609199707911543},{"$f":"0.246458078493599*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.29609199707911543},{"$f":"0.246458078493599*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.29609199707911543},{"$f":"0.246458078493599*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.29609199707911543},{"$f":"0.246458078493599*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.29609199707911543},{"$f":"0.246458078493599*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.29609199707911543},{"$f":"0.246458078493599*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.29609199707911543},{"$f":"0.246458078493599*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.29609199707911543},{"$f":"0.246458078493599*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.29609199707911543},{"$f":"0.246458078493599*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.29609199707911543},{"$f":"0.246458078493599*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.29609199707911543},{"$f":"0.246458078493591*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.29609199707910583},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$49, \"dd mmm yy\") & \" - depreciation inp - TN\"","v":"Network capex add - 01 Apr 08 - depreciation inp - TN"},null,null,null,"GBP m",null,23.468234320969174,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0.586027585355994*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.70404702962907606},{"$f":"0.586027585355994*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.70404702962907606},{"$f":"0.586027585355994*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.70404702962907606},{"$f":"0.586027585355994*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.70404702962907606},{"$f":"0.586027585355994*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.70404702962907606},{"$f":"0.586027585355994*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.70404702962907606},{"$f":"0.586027585355994*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.70404702962907606},{"$f":"0.586027585355994*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.70404702962907606},{"$f":"0.586027585355994*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.70404702962907606},{"$f":"0.586027585355994*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.70404702962907606},{"$f":"0.586027585355994*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.70404702962907606},{"$f":"0.586027585355994*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.70404702962907606},{"$f":"0.586027585355994*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.70404702962907606},{"$f":"0.586027585355994*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.70404702962907606},{"$f":"0.586027585355994*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.70404702962907606},{"$f":"0.586027585355994*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.70404702962907606},{"$f":"0.586027585355994*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.70404702962907606},{"$f":"0.586027585355994*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.70404702962907606},{"$f":"0.586027585355994*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.70404702962907606},{"$f":"0.586027585355994*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.70404702962907606},{"$f":"0.390685056903996*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.46936468641938411},{"$f":"0.390685056903996*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.46936468641938411},{"$f":"0.390685056903996*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.46936468641938411},{"$f":"0.390685056903996*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.46936468641938411},{"$f":"0.390685056903996*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.46936468641938411},{"$f":"0.390685056903996*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.46936468641938411},{"$f":"0.390685056903996*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.46936468641938411},{"$f":"0.390685056903996*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.46936468641938411},{"$f":"0.390685056903996*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.46936468641938411},{"$f":"0.390685056903996*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.46936468641938411},{"$f":"0.390685056903996*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.46936468641938411},{"$f":"0.390685056903996*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.46936468641938411},{"$f":"0.390685056903996*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.46936468641938411},{"$f":"0.390685056903996*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.46936468641938411},{"$f":"0.390685056903996*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.46936468641938411},{"$f":"0.390685056903996*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.46936468641938411},{"$f":"0.390685056903996*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.46936468641938411},{"$f":"0.390685056903996*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.46936468641938411},{"$f":"0.390685056903996*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.46936468641938411},{"$f":"0.390685056903994*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.46936468641938167},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$50, \"dd mmm yy\") & \" - depreciation inp - TN\"","v":"Network capex add - 01 Apr 09 - depreciation inp - TN"},null,null,null,"GBP m",null,17.607244972499991,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0.4396722444*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.52821734917499996},{"$f":"0.4396722444*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.52821734917499996},{"$f":"0.4396722444*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.52821734917499996},{"$f":"0.4396722444*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.52821734917499996},{"$f":"0.4396722444*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.52821734917499996},{"$f":"0.4396722444*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.52821734917499996},{"$f":"0.4396722444*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.52821734917499996},{"$f":"0.4396722444*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.52821734917499996},{"$f":"0.4396722444*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.52821734917499996},{"$f":"0.4396722444*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.52821734917499996},{"$f":"0.4396722444*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.52821734917499996},{"$f":"0.4396722444*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.52821734917499996},{"$f":"0.4396722444*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.52821734917499996},{"$f":"0.4396722444*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.52821734917499996},{"$f":"0.4396722444*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.52821734917499996},{"$f":"0.4396722444*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.52821734917499996},{"$f":"0.4396722444*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.52821734917499996},{"$f":"0.4396722444*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.52821734917499996},{"$f":"0.4396722444*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.52821734917499996},{"$f":"0.4396722444*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.52821734917499996},{"$f":"0.2931148296*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.35214489944999999},{"$f":"0.2931148296*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.35214489944999999},{"$f":"0.2931148296*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.35214489944999999},{"$f":"0.2931148296*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.35214489944999999},{"$f":"0.2931148296*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.35214489944999999},{"$f":"0.2931148296*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.35214489944999999},{"$f":"0.2931148296*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.35214489944999999},{"$f":"0.2931148296*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.35214489944999999},{"$f":"0.2931148296*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.35214489944999999},{"$f":"0.2931148296*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.35214489944999999},{"$f":"0.2931148296*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.35214489944999999},{"$f":"0.2931148296*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.35214489944999999},{"$f":"0.2931148296*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.35214489944999999},{"$f":"0.2931148296*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.35214489944999999},{"$f":"0.2931148296*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.35214489944999999},{"$f":"0.2931148296*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.35214489944999999},{"$f":"0.2931148296*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.35214489944999999},{"$f":"0.2931148296*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.35214489944999999},{"$f":"0.2931148296*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.35214489944999999},{"$f":"0.293114829599997*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.35214489944999638},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$51, \"dd mmm yy\") & \" - depreciation inp - TN\"","v":"Network capex add - 01 Apr 10 - depreciation inp - TN"},null,null,null,"GBP m",null,14.105119100952795,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0.352220315122058*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.42315357302858353},{"$f":"0.352220315122058*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.42315357302858353},{"$f":"0.352220315122058*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.42315357302858353},{"$f":"0.352220315122058*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.42315357302858353},{"$f":"0.352220315122058*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.42315357302858353},{"$f":"0.352220315122058*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.42315357302858353},{"$f":"0.352220315122058*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.42315357302858353},{"$f":"0.352220315122058*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.42315357302858353},{"$f":"0.352220315122058*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.42315357302858353},{"$f":"0.352220315122058*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.42315357302858353},{"$f":"0.352220315122058*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.42315357302858353},{"$f":"0.352220315122058*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.42315357302858353},{"$f":"0.352220315122058*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.42315357302858353},{"$f":"0.352220315122058*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.42315357302858353},{"$f":"0.352220315122058*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.42315357302858353},{"$f":"0.352220315122058*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.42315357302858353},{"$f":"0.352220315122058*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.42315357302858353},{"$f":"0.352220315122058*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.42315357302858353},{"$f":"0.352220315122058*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.42315357302858353},{"$f":"0.352220315122058*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.42315357302858353},{"$f":"0.352220315122058*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.42315357302858353},{"$f":"0.234813543414706*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.28210238201905652},{"$f":"0.234813543414706*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.28210238201905652},{"$f":"0.234813543414706*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.28210238201905652},{"$f":"0.234813543414706*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.28210238201905652},{"$f":"0.234813543414706*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.28210238201905652},{"$f":"0.234813543414706*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.28210238201905652},{"$f":"0.234813543414706*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.28210238201905652},{"$f":"0.234813543414706*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.28210238201905652},{"$f":"0.234813543414706*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.28210238201905652},{"$f":"0.234813543414706*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.28210238201905652},{"$f":"0.234813543414706*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.28210238201905652},{"$f":"0.234813543414706*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.28210238201905652},{"$f":"0.234813543414706*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.28210238201905652},{"$f":"0.234813543414706*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.28210238201905652},{"$f":"0.234813543414706*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.28210238201905652},{"$f":"0.234813543414706*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.28210238201905652},{"$f":"0.234813543414706*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.28210238201905652},{"$f":"0.234813543414706*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.28210238201905652},{"$f":"0.117406771707348*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.14105119100952226},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$52, \"dd mmm yy\") & \" - depreciation inp - TN\"","v":"Network capex add - 01 Apr 11 - depreciation inp - TN"},null,null,null,"GBP m",null,13.079314144819033,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0.326604838760798*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.39237942434456979},{"$f":"0.326604838760798*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.39237942434456979},{"$f":"0.326604838760798*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.39237942434456979},{"$f":"0.326604838760798*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.39237942434456979},{"$f":"0.326604838760798*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.39237942434456979},{"$f":"0.326604838760798*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.39237942434456979},{"$f":"0.326604838760798*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.39237942434456979},{"$f":"0.326604838760798*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.39237942434456979},{"$f":"0.326604838760798*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.39237942434456979},{"$f":"0.326604838760798*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.39237942434456979},{"$f":"0.326604838760798*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.39237942434456979},{"$f":"0.326604838760798*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.39237942434456979},{"$f":"0.326604838760798*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.39237942434456979},{"$f":"0.326604838760798*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.39237942434456979},{"$f":"0.326604838760798*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.39237942434456979},{"$f":"0.326604838760798*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.39237942434456979},{"$f":"0.326604838760798*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.39237942434456979},{"$f":"0.326604838760798*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.39237942434456979},{"$f":"0.326604838760798*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.39237942434456979},{"$f":"0.326604838760798*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.39237942434456979},{"$f":"0.217736559173866*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.2615862828963807},{"$f":"0.217736559173866*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.2615862828963807},{"$f":"0.217736559173866*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.2615862828963807},{"$f":"0.217736559173866*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.2615862828963807},{"$f":"0.217736559173866*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.2615862828963807},{"$f":"0.217736559173866*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.2615862828963807},{"$f":"0.217736559173866*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.2615862828963807},{"$f":"0.217736559173866*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.2615862828963807},{"$f":"0.217736559173866*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.2615862828963807},{"$f":"0.217736559173866*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.2615862828963807},{"$f":"0.217736559173866*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.2615862828963807},{"$f":"0.217736559173866*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.2615862828963807},{"$f":"0.217736559173866*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.2615862828963807},{"$f":"0.217736559173866*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.2615862828963807},{"$f":"0.217736559173866*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.2615862828963807},{"$f":"0.217736559173866*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.2615862828963807},{"$f":"0.217736559173866*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.2615862828963807},{"$f":"0.217736559173866*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.2615862828963807},{"$f":"0.217736559173866*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.2615862828963807},{"$f":"0.217736559173866*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.2615862828963807},{"$f":"7.105427357601E-15*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":8.5363814782289795E-15},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$53, \"dd mmm yy\") & \" - depreciation inp - TN\"","v":"Network capex add - 01 Oct 12 - depreciation inp - TN"},null,null,null,"GBP m",null,8.0039034657378174,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0.0999331299768419*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.12005855198606699},{"$f":"0.199866259953684*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.24011710397213426},{"$f":"0.199866259953684*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.24011710397213426},{"$f":"0.199866259953684*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.24011710397213426},{"$f":"0.199866259953684*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.24011710397213426},{"$f":"0.199866259953684*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.24011710397213426},{"$f":"0.199866259953684*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.24011710397213426},{"$f":"0.199866259953684*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.24011710397213426},{"$f":"0.199866259953684*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.24011710397213426},{"$f":"0.199866259953684*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.24011710397213426},{"$f":"0.199866259953684*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.24011710397213426},{"$f":"0.199866259953684*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.24011710397213426},{"$f":"0.199866259953684*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.24011710397213426},{"$f":"0.199866259953684*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.24011710397213426},{"$f":"0.199866259953684*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.24011710397213426},{"$f":"0.199866259953684*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.24011710397213426},{"$f":"0.199866259953684*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.24011710397213426},{"$f":"0.199866259953684*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.24011710397213426},{"$f":"0.199866259953684*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.24011710397213426},{"$f":"0.199866259953684*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.24011710397213426},{"$f":"0.199866259953684*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.24011710397213426},{"$f":"0.133244173302456*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.16007806931475616},{"$f":"0.133244173302456*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.16007806931475616},{"$f":"0.133244173302456*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.16007806931475616},{"$f":"0.133244173302456*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.16007806931475616},{"$f":"0.133244173302456*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.16007806931475616},{"$f":"0.133244173302456*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.16007806931475616},{"$f":"0.133244173302456*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.16007806931475616},{"$f":"0.133244173302456*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.16007806931475616},{"$f":"0.133244173302456*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.16007806931475616},{"$f":"0.133244173302456*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.16007806931475616},{"$f":"0.133244173302456*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.16007806931475616},{"$f":"0.133244173302456*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.16007806931475616},{"$f":"0.133244173302456*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.16007806931475616},{"$f":"0.133244173302456*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.16007806931475616},{"$f":"0.133244173302456*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.16007806931475616},{"$f":"0.133244173302456*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.16007806931475616},{"$f":"0.133244173302456*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.16007806931475616},{"$f":"0.133244173302456*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.16007806931475616},{"$f":"0.133244173302456*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.16007806931475616},{"$f":"0.0333110433256234*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":4.0019517328700335E-2},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$54, \"dd mmm yy\") & \" - depreciation inp - TN\"","v":"Network capex add - 01 Oct 13 - depreciation inp - TN"},null,null,null,"GBP m",null,11.02941854492803,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0.137708347150547*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.16544127817392104},{"$f":"0.275416694301093*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.33088255634784086},{"$f":"0.275416694301093*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.33088255634784086},{"$f":"0.275416694301093*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.33088255634784086},{"$f":"0.275416694301093*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.33088255634784086},{"$f":"0.275416694301093*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.33088255634784086},{"$f":"0.275416694301093*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.33088255634784086},{"$f":"0.275416694301093*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.33088255634784086},{"$f":"0.275416694301093*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.33088255634784086},{"$f":"0.275416694301093*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.33088255634784086},{"$f":"0.275416694301093*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.33088255634784086},{"$f":"0.275416694301093*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.33088255634784086},{"$f":"0.275416694301093*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.33088255634784086},{"$f":"0.275416694301093*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.33088255634784086},{"$f":"0.275416694301093*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.33088255634784086},{"$f":"0.275416694301093*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.33088255634784086},{"$f":"0.275416694301093*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.33088255634784086},{"$f":"0.275416694301093*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.33088255634784086},{"$f":"0.275416694301093*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.33088255634784086},{"$f":"0.275416694301093*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.33088255634784086},{"$f":"0.275416694301093*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.33088255634784086},{"$f":"0.183611129534062*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.22058837089856059},{"$f":"0.183611129534062*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.22058837089856059},{"$f":"0.183611129534062*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.22058837089856059},{"$f":"0.183611129534062*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.22058837089856059},{"$f":"0.183611129534062*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.22058837089856059},{"$f":"0.183611129534062*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.22058837089856059},{"$f":"0.183611129534062*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.22058837089856059},{"$f":"0.183611129534062*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.22058837089856059},{"$f":"0.183611129534062*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.22058837089856059},{"$f":"0.183611129534062*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.22058837089856059},{"$f":"0.183611129534062*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.22058837089856059},{"$f":"0.183611129534062*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.22058837089856059},{"$f":"0.183611129534062*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.22058837089856059},{"$f":"0.183611129534062*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.22058837089856059},{"$f":"0.183611129534062*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.22058837089856059},{"$f":"0.183611129534062*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.22058837089856059},{"$f":"0.183611129534062*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.22058837089856059},{"$f":"0.183611129534062*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.22058837089856059},{"$f":"0.183611129534062*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.22058837089856059},{"$f":"0.0459027823835108*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":5.5147092724634507E-2},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$55, \"dd mmm yy\") & \" - depreciation inp - TN\"","v":"Network capex add - 01 Oct 14 - depreciation inp - TN"},null,null,null,"GBP m",null,19.311115390965146,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0.241109880025923*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.28966673086447692},{"$f":"0.482219760051846*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.57933346172895384},{"$f":"0.482219760051846*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.57933346172895384},{"$f":"0.482219760051846*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.57933346172895384},{"$f":"0.482219760051846*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.57933346172895384},{"$f":"0.482219760051846*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.57933346172895384},{"$f":"0.482219760051846*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.57933346172895384},{"$f":"0.482219760051846*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.57933346172895384},{"$f":"0.482219760051846*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.57933346172895384},{"$f":"0.482219760051846*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.57933346172895384},{"$f":"0.482219760051846*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.57933346172895384},{"$f":"0.482219760051846*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.57933346172895384},{"$f":"0.482219760051846*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.57933346172895384},{"$f":"0.482219760051846*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.57933346172895384},{"$f":"0.482219760051846*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.57933346172895384},{"$f":"0.482219760051846*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.57933346172895384},{"$f":"0.482219760051846*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.57933346172895384},{"$f":"0.482219760051846*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.57933346172895384},{"$f":"0.482219760051846*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.57933346172895384},{"$f":"0.482219760051846*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.57933346172895384},{"$f":"0.482219760051846*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.57933346172895384},{"$f":"0.321479840034564*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.38622230781930256},{"$f":"0.321479840034564*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.38622230781930256},{"$f":"0.321479840034564*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.38622230781930256},{"$f":"0.321479840034564*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.38622230781930256},{"$f":"0.321479840034564*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.38622230781930256},{"$f":"0.321479840034564*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.38622230781930256},{"$f":"0.321479840034564*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.38622230781930256},{"$f":"0.321479840034564*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.38622230781930256},{"$f":"0.321479840034564*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.38622230781930256},{"$f":"0.321479840034564*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.38622230781930256},{"$f":"0.321479840034564*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.38622230781930256},{"$f":"0.321479840034564*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.38622230781930256},{"$f":"0.321479840034564*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.38622230781930256},{"$f":"0.321479840034564*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.38622230781930256},{"$f":"0.321479840034564*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.38622230781930256},{"$f":"0.321479840034564*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.38622230781930256},{"$f":"0.321479840034564*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.38622230781930256},{"$f":"0.321479840034564*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.38622230781930256},{"$f":"0.321479840034564*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.38622230781930256},{"$f":"0.0803699600086585*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":9.6555576954846664E-2},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$56, \"dd mmm yy\") & \" - depreciation inp - TN\"","v":"Network capex add - 01 Oct 15 - depreciation inp - TN"},null,null,null,"GBP m",null,23.358117441109464,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0.291638922964142*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.3503717616166428},{"$f":"0.583277845928283*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.70074352323328448},{"$f":"0.583277845928283*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.70074352323328448},{"$f":"0.583277845928283*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.70074352323328448},{"$f":"0.583277845928283*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.70074352323328448},{"$f":"0.583277845928283*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.70074352323328448},{"$f":"0.583277845928283*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.70074352323328448},{"$f":"0.583277845928283*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.70074352323328448},{"$f":"0.583277845928283*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.70074352323328448},{"$f":"0.583277845928283*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.70074352323328448},{"$f":"0.583277845928283*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.70074352323328448},{"$f":"0.583277845928283*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.70074352323328448},{"$f":"0.583277845928283*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.70074352323328448},{"$f":"0.583277845928283*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.70074352323328448},{"$f":"0.583277845928283*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.70074352323328448},{"$f":"0.583277845928283*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.70074352323328448},{"$f":"0.583277845928283*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.70074352323328448},{"$f":"0.583277845928283*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.70074352323328448},{"$f":"0.583277845928283*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.70074352323328448},{"$f":"0.583277845928283*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.70074352323328448},{"$f":"0.583277845928283*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.70074352323328448},{"$f":"0.388851897285522*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.4671623488221896},{"$f":"0.388851897285522*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.4671623488221896},{"$f":"0.388851897285522*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.4671623488221896},{"$f":"0.388851897285522*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.4671623488221896},{"$f":"0.388851897285522*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.4671623488221896},{"$f":"0.388851897285522*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.4671623488221896},{"$f":"0.388851897285522*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.4671623488221896},{"$f":"0.388851897285522*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.4671623488221896},{"$f":"0.388851897285522*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.4671623488221896},{"$f":"0.388851897285522*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.4671623488221896},{"$f":"0.388851897285522*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.4671623488221896},{"$f":"0.388851897285522*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.4671623488221896},{"$f":"0.388851897285522*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.4671623488221896},{"$f":"0.388851897285522*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.4671623488221896},{"$f":"0.388851897285522*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.4671623488221896},{"$f":"0.388851897285522*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.4671623488221896},{"$f":"0.388851897285522*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.4671623488221896},{"$f":"0.388851897285522*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.4671623488221896},{"$f":"0.388851897285522*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.4671623488221896},{"$f":"0.0972129743213692*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.11679058720553383},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$57, \"dd mmm yy\") & \" - depreciation inp - TN\"","v":"Network capex add - 01 Oct 16 - depreciation inp - TN"},null,null,null,"GBP m",null,25.300135124981164,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0.315889567880745*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.37950621696783948},{"$f":"0.631779135761489*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.75901243393567774},{"$f":"0.631779135761489*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.75901243393567774},{"$f":"0.631779135761489*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.75901243393567774},{"$f":"0.631779135761489*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.75901243393567774},{"$f":"0.631779135761489*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.75901243393567774},{"$f":"0.631779135761489*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.75901243393567774},{"$f":"0.631779135761489*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.75901243393567774},{"$f":"0.631779135761489*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.75901243393567774},{"$f":"0.631779135761489*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.75901243393567774},{"$f":"0.631779135761489*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.75901243393567774},{"$f":"0.631779135761489*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.75901243393567774},{"$f":"0.631779135761489*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.75901243393567774},{"$f":"0.631779135761489*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.75901243393567774},{"$f":"0.631779135761489*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.75901243393567774},{"$f":"0.631779135761489*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.75901243393567774},{"$f":"0.631779135761489*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.75901243393567774},{"$f":"0.631779135761489*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.75901243393567774},{"$f":"0.631779135761489*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.75901243393567774},{"$f":"0.631779135761489*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.75901243393567774},{"$f":"0.631779135761489*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.75901243393567774},{"$f":"0.421173852937242*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.50599358720932541},{"$f":"0.421173852937242*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.50599358720932541},{"$f":"0.421173852937242*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.50599358720932541},{"$f":"0.421173852937242*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.50599358720932541},{"$f":"0.421173852937242*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.50599358720932541},{"$f":"0.421173852937242*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.50599358720932541},{"$f":"0.421173852937242*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.50599358720932541},{"$f":"0.421173852937242*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.50599358720932541},{"$f":"0.421173852937242*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.50599358720932541},{"$f":"0.421173852937242*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.50599358720932541},{"$f":"0.421173852937242*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.50599358720932541},{"$f":"0.421173852937242*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.50599358720932541},{"$f":"0.421173852937242*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.50599358720932541},{"$f":"0.421173852937242*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.50599358720932541},{"$f":"0.421173852937242*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.50599358720932541},{"$f":"0.421173852937242*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.50599358720932541},{"$f":"0.421173852937242*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.50599358720932541},{"$f":"0.421173852937242*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.50599358720932541},{"$f":"0.421173852937242*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.50599358720932541},{"$f":"0.105296522626904*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.12650207232259994},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$58, \"dd mmm yy\") & \" - depreciation inp - TN\"","v":"Network capex add - 01 Oct 17 - depreciation inp - TN"},null,null,null,"GBP m",null,15.479426214923199,null,{"$f":"0*( 'Actuals Inp'!$H$12  / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12  / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12  / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12  / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12  / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12  / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12  / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12  / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12  / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12  / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12  / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12  / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12  / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12  / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12  / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12  / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12  / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12  / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12  / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12  / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12  / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12  / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12  / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12  / 'Actuals Inp'!$H$11)","v":0},{"$f":"0.193269136556267*( 'Actuals Inp'!$H$12  / 'Actuals Inp'!$H$11)","v":0.23219139322384855},{"$f":"0.386538273112533*( 'Actuals Inp'!$H$12  / 'Actuals Inp'!$H$11)","v":0.46438278644769593},{"$f":"0.386538273112533*( 'Actuals Inp'!$H$12  / 'Actuals Inp'!$H$11)","v":0.46438278644769593},{"$f":"0.386538273112533*( 'Actuals Inp'!$H$12  / 'Actuals Inp'!$H$11)","v":0.46438278644769593},{"$f":"0.386538273112533*( 'Actuals Inp'!$H$12  / 'Actuals Inp'!$H$11)","v":0.46438278644769593},{"$f":"0.386538273112533*( 'Actuals Inp'!$H$12  / 'Actuals Inp'!$H$11)","v":0.46438278644769593},{"$f":"0.386538273112533*( 'Actuals Inp'!$H$12  / 'Actuals Inp'!$H$11)","v":0.46438278644769593},{"$f":"0.386538273112533*( 'Actuals Inp'!$H$12  / 'Actuals Inp'!$H$11)","v":0.46438278644769593},{"$f":"0.386538273112533*( 'Actuals Inp'!$H$12  / 'Actuals Inp'!$H$11)","v":0.46438278644769593},{"$f":"0.386538273112533*( 'Actuals Inp'!$H$12  / 'Actuals Inp'!$H$11)","v":0.46438278644769593},{"$f":"0.386538273112533*( 'Actuals Inp'!$H$12  / 'Actuals Inp'!$H$11)","v":0.46438278644769593},{"$f":"0.386538273112533*( 'Actuals Inp'!$H$12  / 'Actuals Inp'!$H$11)","v":0.46438278644769593},{"$f":"0.386538273112533*( 'Actuals Inp'!$H$12  / 'Actuals Inp'!$H$11)","v":0.46438278644769593},{"$f":"0.386538273112533*( 'Actuals Inp'!$H$12  / 'Actuals Inp'!$H$11)","v":0.46438278644769593},{"$f":"0.386538273112533*( 'Actuals Inp'!$H$12  / 'Actuals Inp'!$H$11)","v":0.46438278644769593},{"$f":"0.386538273112533*( 'Actuals Inp'!$H$12  / 'Actuals Inp'!$H$11)","v":0.46438278644769593},{"$f":"0.386538273112533*( 'Actuals Inp'!$H$12  / 'Actuals Inp'!$H$11)","v":0.46438278644769593},{"$f":"0.386538273112533*( 'Actuals Inp'!$H$12  / 'Actuals Inp'!$H$11)","v":0.46438278644769593},{"$f":"0.386538273112533*( 'Actuals Inp'!$H$12  / 'Actuals Inp'!$H$11)","v":0.46438278644769593},{"$f":"0.386538273112533*( 'Actuals Inp'!$H$12  / 'Actuals Inp'!$H$11)","v":0.46438278644769593},{"$f":"0.386538273112533*( 'Actuals Inp'!$H$12  / 'Actuals Inp'!$H$11)","v":0.46438278644769593},{"$f":"0.257692182075022*( 'Actuals Inp'!$H$12  / 'Actuals Inp'!$H$11)","v":0.3095885242984639},{"$f":"0.257692182075022*( 'Actuals Inp'!$H$12  / 'Actuals Inp'!$H$11)","v":0.3095885242984639},{"$f":"0.257692182075022*( 'Actuals Inp'!$H$12  / 'Actuals Inp'!$H$11)","v":0.3095885242984639},{"$f":"0.257692182075022*( 'Actuals Inp'!$H$12  / 'Actuals Inp'!$H$11)","v":0.3095885242984639},{"$f":"0.257692182075022*( 'Actuals Inp'!$H$12  / 'Actuals Inp'!$H$11)","v":0.3095885242984639},{"$f":"0.257692182075022*( 'Actuals Inp'!$H$12  / 'Actuals Inp'!$H$11)","v":0.3095885242984639},{"$f":"0.257692182075022*( 'Actuals Inp'!$H$12  / 'Actuals Inp'!$H$11)","v":0.3095885242984639},{"$f":"0.257692182075022*( 'Actuals Inp'!$H$12  / 'Actuals Inp'!$H$11)","v":0.3095885242984639},{"$f":"0.257692182075022*( 'Actuals Inp'!$H$12  / 'Actuals Inp'!$H$11)","v":0.3095885242984639},{"$f":"0.257692182075022*( 'Actuals Inp'!$H$12  / 'Actuals Inp'!$H$11)","v":0.3095885242984639},{"$f":"0.257692182075022*( 'Actuals Inp'!$H$12  / 'Actuals Inp'!$H$11)","v":0.3095885242984639},{"$f":"0.257692182075022*( 'Actuals Inp'!$H$12  / 'Actuals Inp'!$H$11)","v":0.3095885242984639},{"$f":"0.257692182075022*( 'Actuals Inp'!$H$12  / 'Actuals Inp'!$H$11)","v":0.3095885242984639},{"$f":"0.257692182075022*( 'Actuals Inp'!$H$12  / 'Actuals Inp'!$H$11)","v":0.3095885242984639},{"$f":"0.257692182075022*( 'Actuals Inp'!$H$12  / 'Actuals Inp'!$H$11)","v":0.3095885242984639},{"$f":"0.257692182075022*( 'Actuals Inp'!$H$12  / 'Actuals Inp'!$H$11)","v":0.3095885242984639},{"$f":"0.257692182075022*( 'Actuals Inp'!$H$12  / 'Actuals Inp'!$H$11)","v":0.3095885242984639},{"$f":"0.257692182075022*( 'Actuals Inp'!$H$12  / 'Actuals Inp'!$H$11)","v":0.3095885242984639},{"$f":"0.257692182075022*( 'Actuals Inp'!$H$12  / 'Actuals Inp'!$H$11)","v":0.3095885242984639},{"$f":"0.0644230455187547*( 'Actuals Inp'!$H$12  / 'Actuals Inp'!$H$11)","v":7.7397131074615017E-2},{"$f":"0*( 'Actuals Inp'!$H$12  / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$34, \"dd mmm yy\") & \" - depreciation inp - RN\"","v":"Network capex add - 01 Apr 93 - depreciation inp - RN"},null,null,null,"GBP m","[Entitlement Model 28.11.16.xlsx]Renew D.'!$B$7",{"$f":" SUM(M784:CA784)","v":0},null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$35, \"dd mmm yy\") & \" - depreciation inp - RN\"","v":"Network capex add - 01 Apr 94 - depreciation inp - RN"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$36, \"dd mmm yy\") & \" - depreciation inp - RN\"","v":"Network capex add - 01 Apr 95 - depreciation inp - RN"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$37, \"dd mmm yy\") & \" - depreciation inp - RN\"","v":"Network capex add - 01 Apr 96 - depreciation inp - RN"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$38, \"dd mmm yy\") & \" - depreciation inp - RN\"","v":"Network capex add - 01 Apr 97 - depreciation inp - RN"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$39, \"dd mmm yy\") & \" - depreciation inp - RN\"","v":"Network capex add - 01 Apr 98 - depreciation inp - RN"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$40, \"dd mmm yy\") & \" - depreciation inp - RN\"","v":"Network capex add - 01 Apr 99 - depreciation inp - RN"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$41, \"dd mmm yy\") & \" - depreciation inp - RN\"","v":"Network capex add - 01 Apr 00 - depreciation inp - RN"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$42, \"dd mmm yy\") & \" - depreciation inp - RN\"","v":"Network capex add - 01 Apr 01 - depreciation inp - RN"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$43, \"dd mmm yy\") & \" - depreciation inp - RN\"","v":"Network capex add - 01 Apr 02 - depreciation inp - RN"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$44, \"dd mmm yy\") & \" - depreciation inp - RN\"","v":"Network capex add - 01 Apr 03 - depreciation inp - RN"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$45, \"dd mmm yy\") & \" - depreciation inp - RN\"","v":"Network capex add - 01 Apr 04 - depreciation inp - RN"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$46, \"dd mmm yy\") & \" - depreciation inp - RN\"","v":"Network capex add - 01 Apr 05 - depreciation inp - RN"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$47, \"dd mmm yy\") & \" - depreciation inp - RN\"","v":"Network capex add - 01 Apr 06 - depreciation inp - RN"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$48, \"dd mmm yy\") & \" - depreciation inp - RN\"","v":"Network capex add - 01 Apr 07 - depreciation inp - RN"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$49, \"dd mmm yy\") & \" - depreciation inp - RN\"","v":"Network capex add - 01 Apr 08 - depreciation inp - RN"},null,null,null,"GBP m",null,0.19512008833256766,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0.00487236289940285*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":5.8536026499770343E-3},{"$f":"0.00487236289940285*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":5.8536026499770343E-3},{"$f":"0.00487236289940285*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":5.8536026499770343E-3},{"$f":"0.00487236289940285*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":5.8536026499770343E-3},{"$f":"0.00487236289940285*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":5.8536026499770343E-3},{"$f":"0.00487236289940285*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":5.8536026499770343E-3},{"$f":"0.00487236289940285*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":5.8536026499770343E-3},{"$f":"0.00487236289940285*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":5.8536026499770343E-3},{"$f":"0.00487236289940285*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":5.8536026499770343E-3},{"$f":"0.00487236289940285*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":5.8536026499770343E-3},{"$f":"0.00487236289940285*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":5.8536026499770343E-3},{"$f":"0.00487236289940285*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":5.8536026499770343E-3},{"$f":"0.00487236289940285*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":5.8536026499770343E-3},{"$f":"0.00487236289940285*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":5.8536026499770343E-3},{"$f":"0.00487236289940285*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":5.8536026499770343E-3},{"$f":"0.00487236289940285*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":5.8536026499770343E-3},{"$f":"0.00487236289940285*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":5.8536026499770343E-3},{"$f":"0.00487236289940285*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":5.8536026499770343E-3},{"$f":"0.00487236289940285*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":5.8536026499770343E-3},{"$f":"0.00487236289940285*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":5.8536026499770343E-3},{"$f":"0.00324824193293523*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":3.9024017666513529E-3},{"$f":"0.00324824193293523*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":3.9024017666513529E-3},{"$f":"0.00324824193293523*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":3.9024017666513529E-3},{"$f":"0.00324824193293523*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":3.9024017666513529E-3},{"$f":"0.00324824193293523*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":3.9024017666513529E-3},{"$f":"0.00324824193293523*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":3.9024017666513529E-3},{"$f":"0.00324824193293523*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":3.9024017666513529E-3},{"$f":"0.00324824193293523*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":3.9024017666513529E-3},{"$f":"0.00324824193293523*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":3.9024017666513529E-3},{"$f":"0.00324824193293523*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":3.9024017666513529E-3},{"$f":"0.00324824193293523*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":3.9024017666513529E-3},{"$f":"0.00324824193293523*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":3.9024017666513529E-3},{"$f":"0.00324824193293523*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":3.9024017666513529E-3},{"$f":"0.00324824193293523*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":3.9024017666513529E-3},{"$f":"0.00324824193293523*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":3.9024017666513529E-3},{"$f":"0.00324824193293523*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":3.9024017666513529E-3},{"$f":"0.00324824193293523*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":3.9024017666513529E-3},{"$f":"0.00324824193293523*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":3.9024017666513529E-3},{"$f":"0.00324824193293523*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":3.9024017666513529E-3},{"$f":"0.00324824193293519*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":3.9024017666513043E-3},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$50, \"dd mmm yy\") & \" - depreciation inp - RN\"","v":"Network capex add - 01 Apr 09 - depreciation inp - RN"},null,null,null,"GBP m",null,3.1072890777083386,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0.0775924209*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":9.3218672331250002E-2},{"$f":"0.0775924209*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":9.3218672331250002E-2},{"$f":"0.0775924209*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":9.3218672331250002E-2},{"$f":"0.0775924209*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":9.3218672331250002E-2},{"$f":"0.0775924209*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":9.3218672331250002E-2},{"$f":"0.0775924209*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":9.3218672331250002E-2},{"$f":"0.0775924209*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":9.3218672331250002E-2},{"$f":"0.0775924209*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":9.3218672331250002E-2},{"$f":"0.0775924209*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":9.3218672331250002E-2},{"$f":"0.0775924209*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":9.3218672331250002E-2},{"$f":"0.0775924209*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":9.3218672331250002E-2},{"$f":"0.0775924209*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":9.3218672331250002E-2},{"$f":"0.0775924209*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":9.3218672331250002E-2},{"$f":"0.0775924209*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":9.3218672331250002E-2},{"$f":"0.0775924209*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":9.3218672331250002E-2},{"$f":"0.0775924209*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":9.3218672331250002E-2},{"$f":"0.0775924209*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":9.3218672331250002E-2},{"$f":"0.0775924209*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":9.3218672331250002E-2},{"$f":"0.0775924209*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":9.3218672331250002E-2},{"$f":"0.0775924209*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":9.3218672331250002E-2},{"$f":"0.0517282806*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":6.2145781554166668E-2},{"$f":"0.0517282806*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":6.2145781554166668E-2},{"$f":"0.0517282806*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":6.2145781554166668E-2},{"$f":"0.0517282806*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":6.2145781554166668E-2},{"$f":"0.0517282806*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":6.2145781554166668E-2},{"$f":"0.0517282806*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":6.2145781554166668E-2},{"$f":"0.0517282806*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":6.2145781554166668E-2},{"$f":"0.0517282806*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":6.2145781554166668E-2},{"$f":"0.0517282806*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":6.2145781554166668E-2},{"$f":"0.0517282806*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":6.2145781554166668E-2},{"$f":"0.0517282806*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":6.2145781554166668E-2},{"$f":"0.0517282806*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":6.2145781554166668E-2},{"$f":"0.0517282806*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":6.2145781554166668E-2},{"$f":"0.0517282806*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":6.2145781554166668E-2},{"$f":"0.0517282806*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":6.2145781554166668E-2},{"$f":"0.0517282806*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":6.2145781554166668E-2},{"$f":"0.0517282806*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":6.2145781554166668E-2},{"$f":"0.0517282806*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":6.2145781554166668E-2},{"$f":"0.0517282806*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":6.2145781554166668E-2},{"$f":"0.0517282806*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":6.2145781554166668E-2},{"$f":"1.77635683940025E-15*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.1340953695572449E-15},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$51, \"dd mmm yy\") & \" - depreciation inp - RN\"","v":"Network capex add - 01 Apr 10 - depreciation inp - RN"},null,null,null,"GBP m",null,-1.0633165234942434,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"-0.0265521813959256*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":-3.189949570482728E-2},{"$f":"-0.0265521813959256*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":-3.189949570482728E-2},{"$f":"-0.0265521813959256*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":-3.189949570482728E-2},{"$f":"-0.0265521813959256*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":-3.189949570482728E-2},{"$f":"-0.0265521813959256*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":-3.189949570482728E-2},{"$f":"-0.0265521813959256*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":-3.189949570482728E-2},{"$f":"-0.0265521813959256*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":-3.189949570482728E-2},{"$f":"-0.0265521813959256*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":-3.189949570482728E-2},{"$f":"-0.0265521813959256*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":-3.189949570482728E-2},{"$f":"-0.0265521813959256*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":-3.189949570482728E-2},{"$f":"-0.0265521813959256*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":-3.189949570482728E-2},{"$f":"-0.0265521813959256*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":-3.189949570482728E-2},{"$f":"-0.0265521813959256*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":-3.189949570482728E-2},{"$f":"-0.0265521813959256*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":-3.189949570482728E-2},{"$f":"-0.0265521813959256*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":-3.189949570482728E-2},{"$f":"-0.0265521813959256*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":-3.189949570482728E-2},{"$f":"-0.0265521813959256*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":-3.189949570482728E-2},{"$f":"-0.0265521813959256*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":-3.189949570482728E-2},{"$f":"-0.0265521813959256*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":-3.189949570482728E-2},{"$f":"-0.0265521813959256*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":-3.189949570482728E-2},{"$f":"-0.0177014542639504*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":-2.1266330469884857E-2},{"$f":"-0.0177014542639504*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":-2.1266330469884857E-2},{"$f":"-0.0177014542639504*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":-2.1266330469884857E-2},{"$f":"-0.0177014542639504*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":-2.1266330469884857E-2},{"$f":"-0.0177014542639504*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":-2.1266330469884857E-2},{"$f":"-0.0177014542639504*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":-2.1266330469884857E-2},{"$f":"-0.0177014542639504*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":-2.1266330469884857E-2},{"$f":"-0.0177014542639504*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":-2.1266330469884857E-2},{"$f":"-0.0177014542639504*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":-2.1266330469884857E-2},{"$f":"-0.0177014542639504*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":-2.1266330469884857E-2},{"$f":"-0.0177014542639504*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":-2.1266330469884857E-2},{"$f":"-0.0177014542639504*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":-2.1266330469884857E-2},{"$f":"-0.0177014542639504*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":-2.1266330469884857E-2},{"$f":"-0.0177014542639504*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":-2.1266330469884857E-2},{"$f":"-0.0177014542639504*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":-2.1266330469884857E-2},{"$f":"-0.0177014542639504*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":-2.1266330469884857E-2},{"$f":"-0.0177014542639504*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":-2.1266330469884857E-2},{"$f":"-0.0177014542639504*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":-2.1266330469884857E-2},{"$f":"-0.0177014542639504*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":-2.1266330469884857E-2},{"$f":"-0.01770145426395*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":-2.1266330469884374E-2},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$52, \"dd mmm yy\") & \" - depreciation inp - RN\"","v":"Network capex add - 01 Apr 11 - depreciation inp - RN"},null,null,null,"GBP m",null,12.692323335378157,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0.316941253230252*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.38076970006134442},{"$f":"0.316941253230252*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.38076970006134442},{"$f":"0.316941253230252*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.38076970006134442},{"$f":"0.316941253230252*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.38076970006134442},{"$f":"0.316941253230252*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.38076970006134442},{"$f":"0.316941253230252*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.38076970006134442},{"$f":"0.316941253230252*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.38076970006134442},{"$f":"0.316941253230252*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.38076970006134442},{"$f":"0.316941253230252*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.38076970006134442},{"$f":"0.316941253230252*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.38076970006134442},{"$f":"0.316941253230252*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.38076970006134442},{"$f":"0.316941253230252*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.38076970006134442},{"$f":"0.316941253230252*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.38076970006134442},{"$f":"0.316941253230252*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.38076970006134442},{"$f":"0.316941253230252*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.38076970006134442},{"$f":"0.316941253230252*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.38076970006134442},{"$f":"0.316941253230252*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.38076970006134442},{"$f":"0.316941253230252*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.38076970006134442},{"$f":"0.316941253230252*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.38076970006134442},{"$f":"0.316941253230252*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.38076970006134442},{"$f":"0.211294168820168*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.25384646670756295},{"$f":"0.211294168820168*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.25384646670756295},{"$f":"0.211294168820168*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.25384646670756295},{"$f":"0.211294168820168*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.25384646670756295},{"$f":"0.211294168820168*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.25384646670756295},{"$f":"0.211294168820168*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.25384646670756295},{"$f":"0.211294168820168*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.25384646670756295},{"$f":"0.211294168820168*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.25384646670756295},{"$f":"0.211294168820168*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.25384646670756295},{"$f":"0.211294168820168*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.25384646670756295},{"$f":"0.211294168820168*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.25384646670756295},{"$f":"0.211294168820168*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.25384646670756295},{"$f":"0.211294168820168*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.25384646670756295},{"$f":"0.211294168820168*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.25384646670756295},{"$f":"0.211294168820168*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.25384646670756295},{"$f":"0.211294168820168*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.25384646670756295},{"$f":"0.211294168820168*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.25384646670756295},{"$f":"0.211294168820168*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.25384646670756295},{"$f":"0.211294168820168*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.25384646670756295},{"$f":"0.211294168820168*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.25384646670756295},{"$f":"1.06581410364015E-14*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.2804572217343468E-14},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$53, \"dd mmm yy\") & \" - depreciation inp - RN\"","v":"Network capex add - 01 Oct 12 - depreciation inp - RN"},null,null,null,"GBP m",null,3.9220066512004008,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0.0489684067433113*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":5.8830099768005933E-2},{"$f":"0.0979368134866226*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.11766019953601187},{"$f":"0.0979368134866226*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.11766019953601187},{"$f":"0.0979368134866226*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.11766019953601187},{"$f":"0.0979368134866226*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.11766019953601187},{"$f":"0.0979368134866226*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.11766019953601187},{"$f":"0.0979368134866226*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.11766019953601187},{"$f":"0.0979368134866226*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.11766019953601187},{"$f":"0.0979368134866226*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.11766019953601187},{"$f":"0.0979368134866226*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.11766019953601187},{"$f":"0.0979368134866226*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.11766019953601187},{"$f":"0.0979368134866226*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.11766019953601187},{"$f":"0.0979368134866226*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.11766019953601187},{"$f":"0.0979368134866226*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.11766019953601187},{"$f":"0.0979368134866226*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.11766019953601187},{"$f":"0.0979368134866226*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.11766019953601187},{"$f":"0.0979368134866226*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.11766019953601187},{"$f":"0.0979368134866226*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.11766019953601187},{"$f":"0.0979368134866226*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.11766019953601187},{"$f":"0.0979368134866226*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.11766019953601187},{"$f":"0.0979368134866226*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.11766019953601187},{"$f":"0.0652912089910817*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":7.8440133024007874E-2},{"$f":"0.0652912089910817*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":7.8440133024007874E-2},{"$f":"0.0652912089910817*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":7.8440133024007874E-2},{"$f":"0.0652912089910817*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":7.8440133024007874E-2},{"$f":"0.0652912089910817*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":7.8440133024007874E-2},{"$f":"0.0652912089910817*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":7.8440133024007874E-2},{"$f":"0.0652912089910817*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":7.8440133024007874E-2},{"$f":"0.0652912089910817*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":7.8440133024007874E-2},{"$f":"0.0652912089910817*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":7.8440133024007874E-2},{"$f":"0.0652912089910817*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":7.8440133024007874E-2},{"$f":"0.0652912089910817*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":7.8440133024007874E-2},{"$f":"0.0652912089910817*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":7.8440133024007874E-2},{"$f":"0.0652912089910817*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":7.8440133024007874E-2},{"$f":"0.0652912089910817*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":7.8440133024007874E-2},{"$f":"0.0652912089910817*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":7.8440133024007874E-2},{"$f":"0.0652912089910817*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":7.8440133024007874E-2},{"$f":"0.0652912089910817*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":7.8440133024007874E-2},{"$f":"0.0652912089910817*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":7.8440133024007874E-2},{"$f":"0.0652912089910817*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":7.8440133024007874E-2},{"$f":"0.0163228022477755*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.9610033256008064E-2},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$54, \"dd mmm yy\") & \" - depreciation inp - RN\"","v":"Network capex add - 01 Oct 13 - depreciation inp - RN"},null,null,null,"GBP m",null,15.476095916198402,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0.193227555947911*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.23214143874297638},{"$f":"0.386455111895821*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.4642828774859516},{"$f":"0.386455111895821*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.4642828774859516},{"$f":"0.386455111895821*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.4642828774859516},{"$f":"0.386455111895821*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.4642828774859516},{"$f":"0.386455111895821*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.4642828774859516},{"$f":"0.386455111895821*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.4642828774859516},{"$f":"0.386455111895821*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.4642828774859516},{"$f":"0.386455111895821*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.4642828774859516},{"$f":"0.386455111895821*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.4642828774859516},{"$f":"0.386455111895821*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.4642828774859516},{"$f":"0.386455111895821*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.4642828774859516},{"$f":"0.386455111895821*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.4642828774859516},{"$f":"0.386455111895821*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.4642828774859516},{"$f":"0.386455111895821*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.4642828774859516},{"$f":"0.386455111895821*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.4642828774859516},{"$f":"0.386455111895821*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.4642828774859516},{"$f":"0.386455111895821*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.4642828774859516},{"$f":"0.386455111895821*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.4642828774859516},{"$f":"0.386455111895821*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.4642828774859516},{"$f":"0.386455111895821*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.4642828774859516},{"$f":"0.257636741263881*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.30952191832396808},{"$f":"0.257636741263881*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.30952191832396808},{"$f":"0.257636741263881*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.30952191832396808},{"$f":"0.257636741263881*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.30952191832396808},{"$f":"0.257636741263881*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.30952191832396808},{"$f":"0.257636741263881*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.30952191832396808},{"$f":"0.257636741263881*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.30952191832396808},{"$f":"0.257636741263881*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.30952191832396808},{"$f":"0.257636741263881*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.30952191832396808},{"$f":"0.257636741263881*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.30952191832396808},{"$f":"0.257636741263881*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.30952191832396808},{"$f":"0.257636741263881*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.30952191832396808},{"$f":"0.257636741263881*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.30952191832396808},{"$f":"0.257636741263881*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.30952191832396808},{"$f":"0.257636741263881*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.30952191832396808},{"$f":"0.257636741263881*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.30952191832396808},{"$f":"0.257636741263881*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.30952191832396808},{"$f":"0.257636741263881*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.30952191832396808},{"$f":"0.257636741263881*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.30952191832396808},{"$f":"0.0644091853159772*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":7.7380479581000375E-2},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$55, \"dd mmm yy\") & \" - depreciation inp - RN\"","v":"Network capex add - 01 Oct 14 - depreciation inp - RN"},null,null,null,"GBP m",null,6.6390704633905209,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0.0828924404677661*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":9.9586056950857885E-2},{"$f":"0.165784880935532*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.19917211390171552},{"$f":"0.165784880935532*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.19917211390171552},{"$f":"0.165784880935532*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.19917211390171552},{"$f":"0.165784880935532*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.19917211390171552},{"$f":"0.165784880935532*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.19917211390171552},{"$f":"0.165784880935532*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.19917211390171552},{"$f":"0.165784880935532*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.19917211390171552},{"$f":"0.165784880935532*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.19917211390171552},{"$f":"0.165784880935532*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.19917211390171552},{"$f":"0.165784880935532*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.19917211390171552},{"$f":"0.165784880935532*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.19917211390171552},{"$f":"0.165784880935532*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.19917211390171552},{"$f":"0.165784880935532*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.19917211390171552},{"$f":"0.165784880935532*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.19917211390171552},{"$f":"0.165784880935532*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.19917211390171552},{"$f":"0.165784880935532*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.19917211390171552},{"$f":"0.165784880935532*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.19917211390171552},{"$f":"0.165784880935532*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.19917211390171552},{"$f":"0.165784880935532*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.19917211390171552},{"$f":"0.165784880935532*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.19917211390171552},{"$f":"0.110523253957021*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.13278140926780996},{"$f":"0.110523253957021*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.13278140926780996},{"$f":"0.110523253957021*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.13278140926780996},{"$f":"0.110523253957021*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.13278140926780996},{"$f":"0.110523253957021*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.13278140926780996},{"$f":"0.110523253957021*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.13278140926780996},{"$f":"0.110523253957021*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.13278140926780996},{"$f":"0.110523253957021*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.13278140926780996},{"$f":"0.110523253957021*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.13278140926780996},{"$f":"0.110523253957021*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.13278140926780996},{"$f":"0.110523253957021*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.13278140926780996},{"$f":"0.110523253957021*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.13278140926780996},{"$f":"0.110523253957021*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.13278140926780996},{"$f":"0.110523253957021*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.13278140926780996},{"$f":"0.110523253957021*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.13278140926780996},{"$f":"0.110523253957021*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.13278140926780996},{"$f":"0.110523253957021*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.13278140926780996},{"$f":"0.110523253957021*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.13278140926780996},{"$f":"0.110523253957021*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.13278140926780996},{"$f":"0.0276308134892584*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":3.3195352316956271E-2},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$56, \"dd mmm yy\") & \" - depreciation inp - RN\"","v":"Network capex add - 01 Oct 15 - depreciation inp - RN"},null,null,null,"GBP m",null,3.9689999999999999,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0.0495551445086706*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":5.9535000000000095E-2},{"$f":"0.0991102890173411*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.11907000000000008},{"$f":"0.0991102890173411*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.11907000000000008},{"$f":"0.0991102890173411*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.11907000000000008},{"$f":"0.0991102890173411*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.11907000000000008},{"$f":"0.0991102890173411*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.11907000000000008},{"$f":"0.0991102890173411*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.11907000000000008},{"$f":"0.0991102890173411*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.11907000000000008},{"$f":"0.0991102890173411*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.11907000000000008},{"$f":"0.0991102890173411*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.11907000000000008},{"$f":"0.0991102890173411*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.11907000000000008},{"$f":"0.0991102890173411*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.11907000000000008},{"$f":"0.0991102890173411*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.11907000000000008},{"$f":"0.0991102890173411*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.11907000000000008},{"$f":"0.0991102890173411*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.11907000000000008},{"$f":"0.0991102890173411*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.11907000000000008},{"$f":"0.0991102890173411*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.11907000000000008},{"$f":"0.0991102890173411*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.11907000000000008},{"$f":"0.0991102890173411*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.11907000000000008},{"$f":"0.0991102890173411*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.11907000000000008},{"$f":"0.0991102890173411*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.11907000000000008},{"$f":"0.0660735260115607*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":7.9380000000000006E-2},{"$f":"0.0660735260115607*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":7.9380000000000006E-2},{"$f":"0.0660735260115607*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":7.9380000000000006E-2},{"$f":"0.0660735260115607*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":7.9380000000000006E-2},{"$f":"0.0660735260115607*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":7.9380000000000006E-2},{"$f":"0.0660735260115607*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":7.9380000000000006E-2},{"$f":"0.0660735260115607*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":7.9380000000000006E-2},{"$f":"0.0660735260115607*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":7.9380000000000006E-2},{"$f":"0.0660735260115607*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":7.9380000000000006E-2},{"$f":"0.0660735260115607*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":7.9380000000000006E-2},{"$f":"0.0660735260115607*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":7.9380000000000006E-2},{"$f":"0.0660735260115607*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":7.9380000000000006E-2},{"$f":"0.0660735260115607*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":7.9380000000000006E-2},{"$f":"0.0660735260115607*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":7.9380000000000006E-2},{"$f":"0.0660735260115607*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":7.9380000000000006E-2},{"$f":"0.0660735260115607*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":7.9380000000000006E-2},{"$f":"0.0660735260115607*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":7.9380000000000006E-2},{"$f":"0.0660735260115607*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":7.9380000000000006E-2},{"$f":"0.0660735260115607*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":7.9380000000000006E-2},{"$f":"0.0165183815028884*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":1.9844999999997868E-2},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$57, \"dd mmm yy\") & \" - depreciation inp - RN\"","v":"Network capex add - 01 Oct 16 - depreciation inp - RN"},null,null,null,"GBP m",null,14.631749472603934,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0.182685426941182*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.21947624208905891},{"$f":"0.365370853882364*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.43895248417811783},{"$f":"0.365370853882364*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.43895248417811783},{"$f":"0.365370853882364*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.43895248417811783},{"$f":"0.365370853882364*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.43895248417811783},{"$f":"0.365370853882364*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.43895248417811783},{"$f":"0.365370853882364*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.43895248417811783},{"$f":"0.365370853882364*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.43895248417811783},{"$f":"0.365370853882364*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.43895248417811783},{"$f":"0.365370853882364*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.43895248417811783},{"$f":"0.365370853882364*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.43895248417811783},{"$f":"0.365370853882364*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.43895248417811783},{"$f":"0.365370853882364*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.43895248417811783},{"$f":"0.365370853882364*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.43895248417811783},{"$f":"0.365370853882364*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.43895248417811783},{"$f":"0.365370853882364*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.43895248417811783},{"$f":"0.365370853882364*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.43895248417811783},{"$f":"0.365370853882364*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.43895248417811783},{"$f":"0.365370853882364*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.43895248417811783},{"$f":"0.365370853882364*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.43895248417811783},{"$f":"0.365370853882364*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.43895248417811783},{"$f":"0.24358056925491*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.29263498945207939},{"$f":"0.24358056925491*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.29263498945207939},{"$f":"0.24358056925491*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.29263498945207939},{"$f":"0.24358056925491*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.29263498945207939},{"$f":"0.24358056925491*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.29263498945207939},{"$f":"0.24358056925491*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.29263498945207939},{"$f":"0.24358056925491*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.29263498945207939},{"$f":"0.24358056925491*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.29263498945207939},{"$f":"0.24358056925491*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.29263498945207939},{"$f":"0.24358056925491*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.29263498945207939},{"$f":"0.24358056925491*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.29263498945207939},{"$f":"0.24358056925491*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.29263498945207939},{"$f":"0.24358056925491*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.29263498945207939},{"$f":"0.24358056925491*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.29263498945207939},{"$f":"0.24358056925491*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.29263498945207939},{"$f":"0.24358056925491*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.29263498945207939},{"$f":"0.24358056925491*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.29263498945207939},{"$f":"0.24358056925491*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.29263498945207939},{"$f":"0.24358056925491*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.29263498945207939},{"$f":"0.0608951423137274*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":7.3158747363019722E-2},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$58, \"dd mmm yy\") & \" - depreciation inp - RN\"","v":"Network capex add - 01 Oct 17 - depreciation inp - RN"},null,null,null,"GBP m",null,8.3034444444444411,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0.103673063583815*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.12455166666666663},{"$f":"0.20734612716763*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.24910333333333326},{"$f":"0.20734612716763*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.24910333333333326},{"$f":"0.20734612716763*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.24910333333333326},{"$f":"0.20734612716763*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.24910333333333326},{"$f":"0.20734612716763*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.24910333333333326},{"$f":"0.20734612716763*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.24910333333333326},{"$f":"0.20734612716763*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.24910333333333326},{"$f":"0.20734612716763*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.24910333333333326},{"$f":"0.20734612716763*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.24910333333333326},{"$f":"0.20734612716763*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.24910333333333326},{"$f":"0.20734612716763*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.24910333333333326},{"$f":"0.20734612716763*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.24910333333333326},{"$f":"0.20734612716763*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.24910333333333326},{"$f":"0.20734612716763*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.24910333333333326},{"$f":"0.20734612716763*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.24910333333333326},{"$f":"0.20734612716763*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.24910333333333326},{"$f":"0.20734612716763*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.24910333333333326},{"$f":"0.20734612716763*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.24910333333333326},{"$f":"0.20734612716763*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.24910333333333326},{"$f":"0.20734612716763*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.24910333333333326},{"$f":"0.138230751445087*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.16606888888888924},{"$f":"0.138230751445087*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.16606888888888924},{"$f":"0.138230751445087*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.16606888888888924},{"$f":"0.138230751445087*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.16606888888888924},{"$f":"0.138230751445087*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.16606888888888924},{"$f":"0.138230751445087*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.16606888888888924},{"$f":"0.138230751445087*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.16606888888888924},{"$f":"0.138230751445087*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.16606888888888924},{"$f":"0.138230751445087*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.16606888888888924},{"$f":"0.138230751445087*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.16606888888888924},{"$f":"0.138230751445087*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.16606888888888924},{"$f":"0.138230751445087*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.16606888888888924},{"$f":"0.138230751445087*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.16606888888888924},{"$f":"0.138230751445087*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.16606888888888924},{"$f":"0.138230751445087*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.16606888888888924},{"$f":"0.138230751445087*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.16606888888888924},{"$f":"0.138230751445087*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.16606888888888924},{"$f":"0.138230751445087*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.16606888888888924},{"$f":"0.138230751445087*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.16606888888888924},{"$f":"0.0345576878612714*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":4.1517222222221886E-2},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$34, \"dd mmm yy\") & \" - depreciation inp - NSI\"","v":"Network capex add - 01 Apr 93 - depreciation inp - NSI"},null,null,null,"GBP m","[Entitlement Model 28.11.16.xlsx]NSI D.'!$B$14",{"$f":" SUM(M810:CA810)","v":0},null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$35, \"dd mmm yy\") & \" - depreciation inp - NSI\"","v":"Network capex add - 01 Apr 94 - depreciation inp - NSI"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$36, \"dd mmm yy\") & \" - depreciation inp - NSI\"","v":"Network capex add - 01 Apr 95 - depreciation inp - NSI"},null,null,null,"GBP m",null,2.5979776247848481,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0.0648743545611015*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":7.7939328743545547E-2},{"$f":"0.0648743545611015*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":7.7939328743545547E-2},{"$f":"0.0648743545611015*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":7.7939328743545547E-2},{"$f":"0.0648743545611015*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":7.7939328743545547E-2},{"$f":"0.0648743545611015*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":7.7939328743545547E-2},{"$f":"0.0648743545611015*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":7.7939328743545547E-2},{"$f":"0.0648743545611015*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":7.7939328743545547E-2},{"$f":"0.0648743545611015*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":7.7939328743545547E-2},{"$f":"0.0648743545611015*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":7.7939328743545547E-2},{"$f":"0.0648743545611015*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":7.7939328743545547E-2},{"$f":"0.0648743545611015*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":7.7939328743545547E-2},{"$f":"0.0648743545611015*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":7.7939328743545547E-2},{"$f":"0.0648743545611015*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":7.7939328743545547E-2},{"$f":"0.0648743545611015*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":7.7939328743545547E-2},{"$f":"0.0648743545611015*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":7.7939328743545547E-2},{"$f":"0.0648743545611015*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":7.7939328743545547E-2},{"$f":"0.0648743545611015*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":7.7939328743545547E-2},{"$f":"0.0648743545611015*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":7.7939328743545547E-2},{"$f":"0.0648743545611015*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":7.7939328743545547E-2},{"$f":"0.0648743545611015*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":7.7939328743545547E-2},{"$f":"0.043249569707401*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":5.1959552495697031E-2},{"$f":"0.043249569707401*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":5.1959552495697031E-2},{"$f":"0.043249569707401*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":5.1959552495697031E-2},{"$f":"0.043249569707401*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":5.1959552495697031E-2},{"$f":"0.043249569707401*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":5.1959552495697031E-2},{"$f":"0.043249569707401*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":5.1959552495697031E-2},{"$f":"0.043249569707401*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":5.1959552495697031E-2},{"$f":"0.043249569707401*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":5.1959552495697031E-2},{"$f":"0.043249569707401*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":5.1959552495697031E-2},{"$f":"0.043249569707401*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":5.1959552495697031E-2},{"$f":"0.043249569707401*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":5.1959552495697031E-2},{"$f":"0.043249569707401*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":5.1959552495697031E-2},{"$f":"0.043249569707401*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":5.1959552495697031E-2},{"$f":"0.043249569707401*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":5.1959552495697031E-2},{"$f":"0.043249569707401*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":5.1959552495697031E-2},{"$f":"0.043249569707401*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":5.1959552495697031E-2},{"$f":"0.043249569707401*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":5.1959552495697031E-2},{"$f":"0.043249569707401*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":5.1959552495697031E-2},{"$f":"0.043249569707401*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":5.1959552495697031E-2},{"$f":"0.0432495697073998*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":5.1959552495695588E-2},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$37, \"dd mmm yy\") & \" - depreciation inp - NSI\"","v":"Network capex add - 01 Apr 96 - depreciation inp - NSI"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$38, \"dd mmm yy\") & \" - depreciation inp - NSI\"","v":"Network capex add - 01 Apr 97 - depreciation inp - NSI"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$39, \"dd mmm yy\") & \" - depreciation inp - NSI\"","v":"Network capex add - 01 Apr 98 - depreciation inp - NSI"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$40, \"dd mmm yy\") & \" - depreciation inp - NSI\"","v":"Network capex add - 01 Apr 99 - depreciation inp - NSI"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$41, \"dd mmm yy\") & \" - depreciation inp - NSI\"","v":"Network capex add - 01 Apr 00 - depreciation inp - NSI"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$42, \"dd mmm yy\") & \" - depreciation inp - NSI\"","v":"Network capex add - 01 Apr 01 - depreciation inp - NSI"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$43, \"dd mmm yy\") & \" - depreciation inp - NSI\"","v":"Network capex add - 01 Apr 02 - depreciation inp - NSI"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$44, \"dd mmm yy\") & \" - depreciation inp - NSI\"","v":"Network capex add - 01 Apr 03 - depreciation inp - NSI"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$45, \"dd mmm yy\") & \" - depreciation inp - NSI\"","v":"Network capex add - 01 Apr 04 - depreciation inp - NSI"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$46, \"dd mmm yy\") & \" - depreciation inp - NSI\"","v":"Network capex add - 01 Apr 05 - depreciation inp - NSI"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$47, \"dd mmm yy\") & \" - depreciation inp - NSI\"","v":"Network capex add - 01 Apr 06 - depreciation inp - NSI"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$48, \"dd mmm yy\") & \" - depreciation inp - NSI\"","v":"Network capex add - 01 Apr 07 - depreciation inp - NSI"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$49, \"dd mmm yy\") & \" - depreciation inp - NSI\"","v":"Network capex add - 01 Apr 08 - depreciation inp - NSI"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$50, \"dd mmm yy\") & \" - depreciation inp - NSI\"","v":"Network capex add - 01 Apr 09 - depreciation inp - NSI"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$51, \"dd mmm yy\") & \" - depreciation inp - NSI\"","v":"Network capex add - 01 Apr 10 - depreciation inp - NSI"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$52, \"dd mmm yy\") & \" - depreciation inp - NSI\"","v":"Network capex add - 01 Apr 11 - depreciation inp - NSI"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$53, \"dd mmm yy\") & \" - depreciation inp - NSI\"","v":"Network capex add - 01 Oct 12 - depreciation inp - NSI"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$54, \"dd mmm yy\") & \" - depreciation inp - NSI\"","v":"Network capex add - 01 Oct 13 - depreciation inp - NSI"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$55, \"dd mmm yy\") & \" - depreciation inp - NSI\"","v":"Network capex add - 01 Oct 14 - depreciation inp - NSI"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$56, \"dd mmm yy\") & \" - depreciation inp - NSI\"","v":"Network capex add - 01 Oct 15 - depreciation inp - NSI"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$57, \"dd mmm yy\") & \" - depreciation inp - NSI\"","v":"Network capex add - 01 Oct 16 - depreciation inp - NSI"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$58, \"dd mmm yy\") & \" - depreciation inp - NSI\"","v":"Network capex add - 01 Oct 17 - depreciation inp - NSI"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$34, \"dd mmm yy\") & \" - depreciation inp - T5Y\"","v":"Network capex add - 01 Apr 93 - depreciation inp - T5Y"},null,null,null,"GBP m","[Entitlement Model 28.11.16.xlsx]5 Year T.RAB D.'!$B$7",{"$f":" SUM(M836:CA836)","v":0},null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$35, \"dd mmm yy\") & \" - depreciation inp - T5Y\"","v":"Network capex add - 01 Apr 94 - depreciation inp - T5Y"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$36, \"dd mmm yy\") & \" - depreciation inp - T5Y\"","v":"Network capex add - 01 Apr 95 - depreciation inp - T5Y"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$37, \"dd mmm yy\") & \" - depreciation inp - T5Y\"","v":"Network capex add - 01 Apr 96 - depreciation inp - T5Y"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$38, \"dd mmm yy\") & \" - depreciation inp - T5Y\"","v":"Network capex add - 01 Apr 97 - depreciation inp - T5Y"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$39, \"dd mmm yy\") & \" - depreciation inp - T5Y\"","v":"Network capex add - 01 Apr 98 - depreciation inp - T5Y"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$40, \"dd mmm yy\") & \" - depreciation inp - T5Y\"","v":"Network capex add - 01 Apr 99 - depreciation inp - T5Y"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$41, \"dd mmm yy\") & \" - depreciation inp - T5Y\"","v":"Network capex add - 01 Apr 00 - depreciation inp - T5Y"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$42, \"dd mmm yy\") & \" - depreciation inp - T5Y\"","v":"Network capex add - 01 Apr 01 - depreciation inp - T5Y"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$43, \"dd mmm yy\") & \" - depreciation inp - T5Y\"","v":"Network capex add - 01 Apr 02 - depreciation inp - T5Y"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$44, \"dd mmm yy\") & \" - depreciation inp - T5Y\"","v":"Network capex add - 01 Apr 03 - depreciation inp - T5Y"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$45, \"dd mmm yy\") & \" - depreciation inp - T5Y\"","v":"Network capex add - 01 Apr 04 - depreciation inp - T5Y"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$46, \"dd mmm yy\") & \" - depreciation inp - T5Y\"","v":"Network capex add - 01 Apr 05 - depreciation inp - T5Y"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$47, \"dd mmm yy\") & \" - depreciation inp - T5Y\"","v":"Network capex add - 01 Apr 06 - depreciation inp - T5Y"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$48, \"dd mmm yy\") & \" - depreciation inp - T5Y\"","v":"Network capex add - 01 Apr 07 - depreciation inp - T5Y"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$49, \"dd mmm yy\") & \" - depreciation inp - T5Y\"","v":"Network capex add - 01 Apr 08 - depreciation inp - T5Y"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$50, \"dd mmm yy\") & \" - depreciation inp - T5Y\"","v":"Network capex add - 01 Apr 09 - depreciation inp - T5Y"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$51, \"dd mmm yy\") & \" - depreciation inp - T5Y\"","v":"Network capex add - 01 Apr 10 - depreciation inp - T5Y"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$52, \"dd mmm yy\") & \" - depreciation inp - T5Y\"","v":"Network capex add - 01 Apr 11 - depreciation inp - T5Y"},null,null,null,"GBP m",null,0,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$53, \"dd mmm yy\") & \" - depreciation inp - T5Y\"","v":"Network capex add - 01 Oct 12 - depreciation inp - T5Y"},null,null,null,"GBP m",null,0.2697440466397148,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0.0224526836509358*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.6974404663971479E-2},{"$f":"0.0449053673018716*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":5.3948809327942958E-2},{"$f":"0.0449053673018716*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":5.3948809327942958E-2},{"$f":"0.0449053673018716*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":5.3948809327942958E-2},{"$f":"0.0449053673018716*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":5.3948809327942958E-2},{"$f":"0.0224526836509358*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.6974404663971479E-2},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$54, \"dd mmm yy\") & \" - depreciation inp - T5Y\"","v":"Network capex add - 01 Oct 13 - depreciation inp - T5Y"},null,null,null,"GBP m",null,0.62662896261644718,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0.0521587113391724*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":6.2662896261644618E-2},{"$f":"0.104317422678345*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.12532579252328946},{"$f":"0.104317422678345*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.12532579252328946},{"$f":"0.104317422678345*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.12532579252328946},{"$f":"0.104317422678345*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.12532579252328946},{"$f":"0.0521587113391724*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":6.2662896261644618E-2},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$55, \"dd mmm yy\") & \" - depreciation inp - T5Y\"","v":"Network capex add - 01 Oct 14 - depreciation inp - T5Y"},null,null,null,"GBP m",null,0.4862673185870322,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0.040475429986435*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":4.8626731858703164E-2},{"$f":"0.0809508599728701*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":9.7253463717406438E-2},{"$f":"0.0809508599728701*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":9.7253463717406438E-2},{"$f":"0.0809508599728701*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":9.7253463717406438E-2},{"$f":"0.0809508599728701*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":9.7253463717406438E-2},{"$f":"0.0404754299864351*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":4.8626731858703282E-2},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$56, \"dd mmm yy\") & \" - depreciation inp - T5Y\"","v":"Network capex add - 01 Oct 15 - depreciation inp - T5Y"},null,null,null,"GBP m",null,0.52287466945694738,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0.043522515839191*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":5.2287466945694742E-2},{"$f":"0.087045031678382*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.10457493389138948},{"$f":"0.087045031678382*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.10457493389138948},{"$f":"0.087045031678382*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.10457493389138948},{"$f":"0.087045031678382*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.10457493389138948},{"$f":"0.043522515839191*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":5.2287466945694742E-2},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$57, \"dd mmm yy\") & \" - depreciation inp - T5Y\"","v":"Network capex add - 01 Oct 16 - depreciation inp - T5Y"},null,null,null,"GBP m",null,0.55158190145345887,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0.0459120195429469*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":5.5158190145345926E-2},{"$f":"0.0918240390858937*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.11031638029069174},{"$f":"0.0918240390858937*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.11031638029069174},{"$f":"0.0918240390858937*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.11031638029069174},{"$f":"0.0918240390858937*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.11031638029069174},{"$f":"0.0459120195429469*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":5.5158190145345926E-2},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$58, \"dd mmm yy\") & \" - depreciation inp - T5Y\"","v":"Network capex add - 01 Oct 17 - depreciation inp - T5Y"},null,null,null,"GBP m",null,0.24860113040902304,null,{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0.0206928108548551*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.4860113040902306E-2},{"$f":"0.0413856217097102*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":4.9720226081804611E-2},{"$f":"0.0413856217097102*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":4.9720226081804611E-2},{"$f":"0.0413856217097102*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":4.9720226081804611E-2},{"$f":"0.0413856217097102*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":4.9720226081804611E-2},{"$f":"0.0206928108548551*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":2.4860113040902306E-2},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[]
[]
[null,null,"Non operational capex"]
[]
[null,null,null,null,"Non operational capex addition - TN",null,null,null,"GBP m","[Entitlement Model 28.11.16.xlsx]Transmission RAB'!$A$21",{"$f":" SUM(M865:CA865)","v":2.6726255675675685},null,{"$f":"0.530869621621622*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.63778086486486529},{"$f":"0.733115675675677*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.88075702702702863},{"$f":"0.758381837837837*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.91111151351351238},{"$f":"0.202246054054054*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0.24297616216216208},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0},{"$f":"0*( 'Actuals Inp'!$H$12 / 'Actuals Inp'!$H$11)","v":0}]
[]
[null,null,null,null,"Depreciation - non operational capex add - TN",null,null,null,"GBP m",null,{"$f":" SUM(M867:CA867)","v":2.5566303037847415},null,2.2878764417207275E-2,7.2631573217149886E-2,0.1162099804179734,0.12783151518923713,0.12783151518923713,0.12783151518923713,0.12783151518923713,0.12783151518923713,0.12783151518923713,0.12783151518923713,0.12783151518923713,0.12783151518923713,0.12783151518923713,0.12783151518923713,0.12783151518923713,0.12783151518923713,0.12783151518923713,0.12783151518923713,0.12783151518923713,0.12783151518923713,0.10495275077202978,5.519994197208701E-2,1.1621534771263733E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Time","index":9,"n_rows":201,"n_cols":21,"rows_kept":201,"cut":false,"hidden":false,"merged":[]}
[{"$f":" RIGHT(CELL(\"filename\", $A$1), LEN(CELL(\"filename\", $A$1)) - SEARCH(\"]\", CELL(\"filename\", $A$1)))","v":"Time"},null,null,null,null,null,null,{"$f":"IF('Actuals Inp'!H9=0,\"15/16\",\"Nominal\")","v":"15/16"}]
[null,null,null,null,{"$f":" Time!E$23","v":"Model period ending"},null,null,{"$f":" Check!$H$9","v":0},"Error chks",null,null,null,{"$f":" Time!M$23","v":"2017-03-31"},{"$f":" Time!N$23","v":"2018-03-31"},{"$f":" Time!O$23","v":"2019-03-31"},{"$f":" Time!P$23","v":"2020-03-31"},{"$f":" Time!Q$23","v":"2021-03-31"},{"$f":" Time!R$23","v":"2022-03-31"},{"$f":" Time!S$23","v":"2023-03-31"},{"$f":" Time!T$23","v":"2024-03-31"},{"$f":" Time!U$23","v":"2025-03-31"}]
[null,null,null,null,{"$f":" Time!E$154","v":"Timeline label"},null,null,{"$f":" Track!$M$2","v":0},"Track chgs",null,null,null,{"$f":" Time!M$154","v":"RP5"},{"$f":" Time!N$154","v":"RP5 / RP6"},{"$f":" Time!O$154","v":"RP6"},{"$f":" Time!P$154","v":"RP6"},{"$f":" Time!Q$154","v":"RP6"},{"$f":" Time!R$154","v":"RP6"},{"$f":" Time!S$154","v":"RP6"},{"$f":" Time!T$154","v":"RP6"},{"$f":" Time!U$154","v":"Post RP6"}]
[null,null,null,null,{"$f":" Time!E$36","v":"Financial year ending"},null,null,{"$f":" Check!$H$37","v":0},"Alerts",null,null,null,{"$f":" Time!M$36","v":2017},{"$f":" Time!N$36","v":2018},{"$f":" Time!O$36","v":2019},{"$f":" Time!P$36","v":2020},{"$f":" Time!Q$36","v":2021},{"$f":" Time!R$36","v":2022},{"$f":" Time!S$36","v":2023},{"$f":" Time!T$36","v":2024},{"$f":" Time!U$36","v":2025}]
[null,null,null,null,{"$f":" Time!E$10","v":"Model column counter"},"Para references","Defined Term","Constant","Unit",null,"Total",null,{"$f":" Time!M$10","v":1},{"$f":" Time!N$10","v":2},{"$f":" Time!O$10","v":3},{"$f":" Time!P$10","v":4},{"$f":" Time!Q$10","v":5},{"$f":" Time!R$10","v":6},{"$f":" Time!S$10","v":7},{"$f":" Time!T$10","v":8},{"$f":" Time!U$10","v":9}]
[]
["MODEL PERIOD"]
[]
[null,"Model column counter "]
[null,null,null,null,"Model column counter",null,null,null,"counter",null,null,null,{"$f":" L10 + 1","v":1},2,3,4,5,{"$f":" Q10 + 1","v":6},7,8,9]
[null,null,null,null,"Model column total",null,null,{"$f":" MAX(M10:U10)","v":9},"columns"]
[]
[null,null,null,null,{"$f":" E$10","v":"Model column counter"},0,0,0,"counter",0,0,0,1,2,3,4,5,{"$f":" R$10","v":6},7,8,9]
[null,null,null,null,"1st Model column flag",null,null,null,"flag",null,{"$f":" SUM(M14:U14)","v":1},null,{"$f":" IF(M13 = 1, 1, 0)","v":1},0,0,0,0,{"$f":" IF(R13 = 1, 1, 0)","v":0},0,0,0]
[]
[null,null,null,null,{"$f":" 'Set Up'!E$13","v":"1st model column start date"},{"$f":" 'Set Up'!F$13","v":"00:00:00"},{"$f":" 'Set Up'!G$13","v":"00:00:00"},{"$f":" 'Set Up'!H$13","v":"2016-04-01"},{"$f":" 'Set Up'!I$13","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$14","v":"Months per model period"},{"$f":" 'Set Up'!F$14","v":0},{"$f":" 'Set Up'!G$14","v":0},{"$f":" 'Set Up'!H$14","v":12},{"$f":" 'Set Up'!I$14","v":"months"}]
[null,null,null,null,{"$f":" E$14","v":"1st Model column flag"},0,0,0,"flag",0,1,0,1,0,0,0,0,{"$f":" R$14","v":0},0,0,0]
[null,null,null,null,"Model period beginning",null,null,null,"date",null,null,null,{"$f":" IF(M18 = 1, $H16, DATE(YEAR(L19), MONTH(L19) + $H17, DAY(1)))","v":"2016-04-01"},"2017-04-01","2018-04-01","2019-04-01","2020-04-01",{"$f":" IF(R18 = 1, $H16, DATE(YEAR(Q19), MONTH(Q19) + $H17, DAY(1)))","v":"2021-04-01"},"2022-04-01","2023-04-01","2024-04-01"]
[]
[null,null,null,null,{"$f":" 'Set Up'!E$14","v":"Months per model period"},{"$f":" 'Set Up'!F$14","v":0},{"$f":" 'Set Up'!G$14","v":0},{"$f":" 'Set Up'!H$14","v":12},{"$f":" 'Set Up'!I$14","v":"months"}]
[null,null,null,null,{"$f":" E$19","v":"Model period beginning"},"00:00:00","00:00:00","00:00:00","date","00:00:00","00:00:00","00:00:00","2016-04-01","2017-04-01","2018-04-01","2019-04-01","2020-04-01",{"$f":" R$19","v":"2021-04-01"},"2022-04-01","2023-04-01","2024-04-01"]
[null,null,null,null,"Model period ending",null,null,null,"date",null,null,null,{"$f":" DATE(YEAR(M22), MONTH(M22) + $H21, DAY(M22) -1)","v":"2017-03-31"},"2018-03-31","2019-03-31","2020-03-31","2021-03-31",{"$f":" DATE(YEAR(R22), MONTH(R22) + $H21, DAY(R22) -1)","v":"2022-03-31"},"2023-03-31","2024-03-31","2025-03-31"]
[]
[null,null,null,null,{"$f":" E$23","v":"Model period ending"},"00:00:00","00:00:00","00:00:00","date","00:00:00","00:00:00","00:00:00","2017-03-31","2018-03-31","2019-03-31","2020-03-31","2021-03-31",{"$f":" R$23","v":"2022-03-31"},"2023-03-31","2024-03-31","2025-03-31"]
[null,null,null,"less",{"$f":" E$19","v":"Model period beginning"},"00:00:00","00:00:00","00:00:00","date","00:00:00","00:00:00","00:00:00","2016-04-01","2017-04-01","2018-04-01","2019-04-01","2020-04-01",{"$f":" R$19","v":"2021-04-01"},"2022-04-01","2023-04-01","2024-04-01"]
[null,null,null,null,"Days in model period",null,null,null,"days",null,{"$f":" SUM(M27:U27)","v":3287},null,{"$f":" M25 - M26 + 1","v":365},365,365,366,365,{"$f":" R25 - R26 + 1","v":365},365,366,365]
[]
[]
["FINANCIAL YEAR"]
[]
[null,null,null,null,{"$f":" 'Set Up'!E$16","v":"First modelling column financial year number"},{"$f":" 'Set Up'!F$16","v":0},{"$f":" 'Set Up'!G$16","v":0},{"$f":" 'Set Up'!H$16","v":2017},{"$f":" 'Set Up'!I$16","v":"year #"}]
[null,null,null,null,{"$f":" 'Set Up'!E$17","v":"Financial year end month number"},{"$f":" 'Set Up'!F$17","v":0},{"$f":" 'Set Up'!G$17","v":0},{"$f":" 'Set Up'!H$17","v":3},{"$f":" 'Set Up'!I$17","v":"month #"}]
[null,null,null,null,{"$f":" E$23","v":"Model period ending"},"00:00:00","00:00:00","00:00:00","date","00:00:00","00:00:00","00:00:00","2017-03-31","2018-03-31","2019-03-31","2020-03-31","2021-03-31",{"$f":" R$23","v":"2022-03-31"},"2023-03-31","2024-03-31","2025-03-31"]
[null,null,null,null,{"$f":" E$14","v":"1st Model column flag"},0,0,0,"flag",0,1,0,1,0,0,0,0,{"$f":" R$14","v":0},0,0,0]
[null,null,null,null,"Financial year ending",null,null,null,"year #",null,null,null,{"$f":" IF(M35 = 1, $H32, IF(M34 > (DATE(L36, $H33 + 1, 1) - 1), L36 + 1, L36))","v":2017},2018,2019,2020,2021,{"$f":" IF(R35 = 1, $H32, IF(R34 > (DATE(Q36, $H33 + 1, 1) - 1), Q36 + 1, Q36))","v":2022},2023,2024,2025]
[]
[]
[{"$f":" ACTIVE_CASE & \" PERIOD FLAGS\"","v":"RP6 PERIOD FLAGS"}]
[]
[null,{"$f":"$E$47","v":"Pre - RP6 period flag"}]
[null,null,null,null,{"$f":" 'Set Up'!E$25","v":"RP6 period start date"},{"$f":" 'Set Up'!F$25","v":"00:00:00"},{"$f":" 'Set Up'!G$25","v":"00:00:00"},{"$f":" 'Set Up'!H$25","v":"2017-10-01"},{"$f":" 'Set Up'!I$25","v":"date"}]
[null,null,null,null,{"$f":" \"Pre \" & ACTIVE_CASE & \" period end date\"","v":"Pre RP6 period end date"},null,null,{"$f":" H42 - 1","v":"2017-09-30"},"date"]
[]
[null,null,null,null,{"$f":" E$43","v":"Pre RP6 period end date"},{"$f":" F$43","v":"00:00:00"},{"$f":" G$43","v":"00:00:00"},{"$f":" H$43","v":"2017-09-30"},{"$f":" I$43","v":"date"}]
[null,null,null,null,{"$f":" E$23","v":"Model period ending"},"00:00:00","00:00:00","00:00:00","date","00:00:00","00:00:00","00:00:00","2017-03-31","2018-03-31","2019-03-31","2020-03-31","2021-03-31","2022-03-31","2023-03-31","2024-03-31","2025-03-31"]
[null,null,null,null,{"$f":" \"Pre - \" & ACTIVE_CASE & \" period flag\"","v":"Pre - RP6 period flag"},null,null,null,"flag",null,{"$f":" SUM(M47:U47)","v":1},null,{"$f":" IF($H45 > M46, 1, 0 )","v":1},0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E47 & \" total\"","v":"Pre - RP6 period flag total"},null,null,{"$f":" SUM(M47:U47)","v":1},"columns"]
[]
[null,null,null,null,{"$f":" E$43","v":"Pre RP6 period end date"},{"$f":" F$43","v":"00:00:00"},{"$f":" G$43","v":"00:00:00"},{"$f":" H$43","v":"2017-09-30"},{"$f":" I$43","v":"date"}]
[null,null,null,null,{"$f":" E$23","v":"Model period ending"},"00:00:00","00:00:00","00:00:00","date","00:00:00","00:00:00","00:00:00","2017-03-31","2018-03-31","2019-03-31","2020-03-31","2021-03-31","2022-03-31","2023-03-31","2024-03-31","2025-03-31"]
[null,null,null,null,{"$f":" 'Set Up'!$H$19 & \" period flag\"","v":"RP5 period flag"},null,null,null,"flag",null,{"$f":" SUM(M52:U52)","v":2},null,{"$f":" IF($H50 > L51, 1, 0 )","v":1},1,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E52 & \" total\"","v":"RP5 period flag total"},null,null,{"$f":" SUM(M52:U52)","v":2},"columns"]
[]
[null,null,null,null,{"$f":" E$23","v":"Model period ending"},"00:00:00","00:00:00","00:00:00","date","00:00:00","00:00:00","00:00:00","2017-03-31","2018-03-31","2019-03-31","2020-03-31","2021-03-31","2022-03-31","2023-03-31","2024-03-31","2025-03-31"]
[null,null,null,null,{"$f":" E$47","v":"Pre - RP6 period flag"},0,0,0,"flag",0,1,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Pre - \" & ACTIVE_CASE & \" full period year end date\"","v":"Pre - RP6 full period year end date"},null,null,{"$f":" SUMPRODUCT(M55:U55, M56:U56)","v":"2017-03-31"},"date"]
[]
[null,{"$f":"$E$62","v":"Pre - RP6 end period flag"}]
[null,null,null,null,{"$f":" E$43","v":"Pre RP6 period end date"},{"$f":" F$43","v":"00:00:00"},{"$f":" G$43","v":"00:00:00"},{"$f":" H$43","v":"2017-09-30"},{"$f":" I$43","v":"date"}]
[null,null,null,null,{"$f":" E$23","v":"Model period ending"},"00:00:00","00:00:00","00:00:00","date","00:00:00","00:00:00","00:00:00","2017-03-31","2018-03-31","2019-03-31","2020-03-31","2021-03-31","2022-03-31","2023-03-31","2024-03-31","2025-03-31"]
[null,null,null,null,{"$f":" \"Pre - \" & ACTIVE_CASE & \" end period flag\"","v":"Pre - RP6 end period flag"},null,null,null,"flag",null,{"$f":" SUM(M62:U62)","v":1},null,{"$f":" IF(AND(L61 < $H60, M61 >= $H60), 1, 0)","v":0},1,0,0,0,0,0,0,0]
[]
[null,{"$f":"$E$67","v":"RP6 end period date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$25","v":"RP6 period start date"},{"$f":" 'Set Up'!F$25","v":"00:00:00"},{"$f":" 'Set Up'!G$25","v":"00:00:00"},{"$f":" 'Set Up'!H$25","v":"2017-10-01"},{"$f":" 'Set Up'!I$25","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$26","v":"Length of RP6 period"},{"$f":" 'Set Up'!F$26","v":0},{"$f":" 'Set Up'!G$26","v":0},{"$f":" 'Set Up'!H$26","v":78},{"$f":" 'Set Up'!I$26","v":"months"}]
[null,null,null,null,{"$f":" ACTIVE_CASE & \" end period date\"","v":"RP6 end period date"},null,null,{"$f":" DATE(YEAR(H65), MONTH(H65) + H66, DAY(H65) - 1)","v":"2024-03-31"},"date"]
[]
[null,{"$f":"$E$71","v":"RP6 start period flag"}]
[null,null,null,null,{"$f":" E$47","v":"Pre - RP6 period flag"},0,0,0,"flag",0,1,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" ACTIVE_CASE & \" start period flag\"","v":"RP6 start period flag"},null,null,null,"flag",null,{"$f":" SUM(M71:U71)","v":1},null,{"$f":" L70","v":0},{"$f":" M70","v":1},0,0,0,{"$f":" Q70","v":0},0,0,0]
[]
[null,{"$f":"$E$76","v":"RP6 end period flag"}]
[null,null,null,null,{"$f":" E$67","v":"RP6 end period date"},{"$f":" F$67","v":"00:00:00"},"00:00:00","2024-03-31",{"$f":" I$67","v":"date"}]
[null,null,null,null,{"$f":" E$23","v":"Model period ending"},{"$f":" F$23","v":"00:00:00"},0,"00:00:00","date",0,"00:00:00","00:00:00","2017-03-31","2018-03-31","2019-03-31","2020-03-31","2021-03-31",{"$f":" R$23","v":"2022-03-31"},"2023-03-31","2024-03-31","2025-03-31"]
[null,null,null,null,{"$f":" ACTIVE_CASE & \" end period flag\"","v":"RP6 end period flag"},null,null,null,"flag",null,{"$f":" SUM(M76:U76)","v":1},null,{"$f":" IF(AND(L75 < $H74, M75 >= $H74), 1, 0)","v":0},{"$f":" IF(AND(M75 < $H74, N75 >= $H74), 1, 0)","v":0},{"$f":" IF(AND(N75 < $H74, O75 >= $H74), 1, 0)","v":0},{"$f":" IF(AND(O75 < $H74, P75 >= $H74), 1, 0)","v":0},{"$f":" IF(AND(P75 < $H74, Q75 >= $H74), 1, 0)","v":0},{"$f":" IF(AND(Q75 < $H74, R75 >= $H74), 1, 0)","v":0},0,1,0]
[]
[null,null,null,null,{"$f":" E$23","v":"Model period ending"},"00:00:00","00:00:00","00:00:00","date","00:00:00","00:00:00","00:00:00","2017-03-31","2018-03-31","2019-03-31","2020-03-31","2021-03-31","2022-03-31","2023-03-31","2024-03-31","2025-03-31"]
[null,null,null,null,{"$f":" E$76","v":"RP6 end period flag"},0,0,0,"flag",0,1,0,0,0,0,0,0,0,0,1,0]
[null,null,null,null,{"$f":" ACTIVE_CASE & \" year end period date\"","v":"RP6 year end period date"},null,null,{"$f":" SUMPRODUCT(M78:U78, M79:U79)","v":"2024-03-31"},"date"]
[]
[null,{"$f":"$E$87","v":"Days in RP6 periods"}]
[null,null,null,null,{"$f":" 'Set Up'!E$25","v":"RP6 period start date"},{"$f":" 'Set Up'!F$25","v":"00:00:00"},{"$f":" 'Set Up'!G$25","v":"00:00:00"},{"$f":" 'Set Up'!H$25","v":"2017-10-01"},{"$f":" 'Set Up'!I$25","v":"date"}]
[null,null,null,null,{"$f":" E$67","v":"RP6 end period date"},{"$f":" F$67","v":"00:00:00"},"00:00:00","2024-03-31",{"$f":" I$67","v":"date"}]
[null,null,null,null,{"$f":" E$19","v":"Model period beginning"},"00:00:00","00:00:00","00:00:00","date","00:00:00","00:00:00","00:00:00","2016-04-01","2017-04-01","2018-04-01","2019-04-01","2020-04-01",{"$f":" R$19","v":"2021-04-01"},"2022-04-01","2023-04-01","2024-04-01"]
[null,null,null,null,{"$f":" E$23","v":"Model period ending"},{"$f":" F$23","v":"00:00:00"},"00:00:00","00:00:00","date","00:00:00","00:00:00","00:00:00","2017-03-31","2018-03-31","2019-03-31","2020-03-31","2021-03-31",{"$f":" R$23","v":"2022-03-31"},"2023-03-31","2024-03-31","2025-03-31"]
[null,null,null,null,{"$f":" \"Days in \" & ACTIVE_CASE  & \" periods\"","v":"Days in RP6 periods"},null,null,null,"days",null,{"$f":" SUM(M87:U87)","v":2374},null,{"$f":" MAX(0, (MIN($H84, M86) - MAX($H83, M85) + 1))","v":0},{"$f":" MAX(0, (MIN($H84, N86) - MAX($H83, N85) + 1))","v":182},{"$f":" MAX(0, (MIN($H84, O86) - MAX($H83, O85) + 1))","v":365},366,365,{"$f":" MAX(0, (MIN($H84, R86) - MAX($H83, R85) + 1))","v":365},365,366,0]
[]
[null,{"$f":"$E$92","v":"RP6 period flag"}]
[null,null,null,null,{"$f":" E$71","v":"RP6 start period flag"},{"$f":" F$71","v":0},0,0,"flag",0,1,0,0,1,0,0,0,{"$f":" R$71","v":0},0,0,0]
[null,null,null,null,{"$f":" E$76","v":"RP6 end period flag"},{"$f":" F$76","v":0},0,0,"flag",0,1,0,0,0,0,0,0,{"$f":" R$76","v":0},0,1,0]
[null,null,null,null,{"$f":" ACTIVE_CASE & \" period flag\"","v":"RP6 period flag"},null,null,null,{"$f":" I$76","v":"flag"},null,{"$f":" SUM(M92:U92)","v":7},null,{"$f":" M90 + L92 - L91","v":0},{"$f":" N90 + M92 - M91","v":1},1,1,1,{"$f":" R90 + Q92 - Q91","v":1},1,1,0]
[null,null,null,null,{"$f":" ACTIVE_CASE & \" period total\"","v":"RP6 period total"},null,null,{"$f":" SUM(M92:U92)","v":7},"columns"]
[]
[null,{"$f":"$E$98","v":"RP6 PPF- actual / actual"}]
[null,null,null,null,{"$f":" E$87","v":"Days in RP6 periods"},{"$f":" F$87","v":0},0,0,"days",0,2374,0,0,182,365,366,365,{"$f":" R$87","v":365},365,366,0]
[null,null,null,null,{"$f":" E$27","v":"Days in model period"},0,0,0,"days",0,3287,0,365,365,365,366,365,{"$f":" R$27","v":365},365,366,365]
[null,null,null,null,{"$f":" ACTIVE_CASE & \" PPF- actual / actual\"","v":"RP6 PPF- actual / actual"},null,null,null,"factor",null,{"$f":" SUM(M98:U98)","v":6.5},null,{"$f":" ROUND(M96 / M97, 2)","v":0},0.5,1,1,1,{"$f":" ROUND(R96 / R97, 2)","v":1},1,1,0]
[]
[]
[{"$f":" \"POST \" & ACTIVE_CASE & \" FLAGS\"","v":"POST RP6 FLAGS"}]
[]
[null,"Post RP6 start period date"]
[null,null,null,null,{"$f":" E$67","v":"RP6 end period date"},{"$f":" F$67","v":"00:00:00"},"00:00:00","2024-03-31","date"]
[null,null,null,null,{"$f":" \"Post \" & ACTIVE_CASE & \" start period date\"","v":"Post RP6 start period date"},null,null,{"$f":" H104 + 1","v":"2024-04-01"},"date"]
[]
[null,"Post RP6 start period flag"]
[null,null,null,null,{"$f":" E$105","v":"Post RP6 start period date"},{"$f":" F$105","v":"00:00:00"},"00:00:00","2024-04-01",{"$f":" I$105","v":"date"}]
[null,null,null,null,{"$f":" E$23","v":"Model period ending"},{"$f":" F$23","v":"00:00:00"},0,"00:00:00","date",0,"00:00:00","00:00:00","2017-03-31","2018-03-31","2019-03-31","2020-03-31","2021-03-31",{"$f":" R$23","v":"2022-03-31"},"2023-03-31","2024-03-31","2025-03-31"]
[null,null,null,null,{"$f":" \"Post \" & ACTIVE_CASE & \" start period flag\"","v":"Post RP6 start period flag"},null,null,null,"flag",null,{"$f":" SUM(M110:U110)","v":1},null,{"$f":" IF(AND(L109 < $H108, M109 >= $H108), 1, 0)","v":0},{"$f":" IF(AND(M109 < $H108, N109 >= $H108), 1, 0)","v":0},{"$f":" IF(AND(N109 < $H108, O109 >= $H108), 1, 0)","v":0},{"$f":" IF(AND(O109 < $H108, P109 >= $H108), 1, 0)","v":0},{"$f":" IF(AND(P109 < $H108, Q109 >= $H108), 1, 0)","v":0},{"$f":" IF(AND(Q109 < $H108, R109 >= $H108), 1, 0)","v":0},0,0,1]
[]
[null,{"$f":"$E$114","v":"Post RP6 period flag"}]
[null,null,null,null,{"$f":" E$110","v":"Post RP6 start period flag"},{"$f":" F$110","v":0},0,0,"flag",0,1,0,0,0,0,0,0,{"$f":" R$110","v":0},0,0,1]
[null,null,null,null,{"$f":" \"Post \" & ACTIVE_CASE & \" period flag\"","v":"Post RP6 period flag"},null,null,null,"flag",null,{"$f":" SUM(M114:U114)","v":1},null,{"$f":" L114 + M113","v":0},{"$f":" M114 + N113","v":0},{"$f":" N114 + O113","v":0},{"$f":" O114 + P113","v":0},{"$f":" P114 + Q113","v":0},{"$f":" Q114 + R113","v":0},0,0,1]
[null,null,null,null,{"$f":" \"Post \" & ACTIVE_CASE & \" period total\"","v":"Post RP6 period total"},null,null,{"$f":" SUM(M114:U114)","v":1},"columns"]
[]
[null,{"$f":"$E$119","v":"First full RP6 start period flag"}]
[null,null,null,null,{"$f":" E$62","v":"Pre - RP6 end period flag"},0,0,0,"flag",0,1,0,0,1,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"First full \" & ACTIVE_CASE &  \" start period flag\"","v":"First full RP6 start period flag"},null,null,null,"flag",null,{"$f":" SUM(M119:U119)","v":1},null,{"$f":" L118","v":0},{"$f":" M118","v":0},{"$f":" N118","v":1},{"$f":" O118","v":0},{"$f":" P118","v":0},{"$f":" Q118","v":0},{"$f":" R118","v":0},{"$f":" S118","v":0},{"$f":" T118","v":0}]
[]
[null,{"$f":"$E$123","v":"First full post RP6 start period flag"}]
[null,null,null,null,{"$f":" E$76","v":"RP6 end period flag"},0,0,0,"flag",0,1,0,0,0,0,0,0,0,0,1,0]
[null,null,null,null,{"$f":" \"First full post \" & ACTIVE_CASE &  \" start period flag\"","v":"First full post RP6 start period flag"},null,null,null,"flag",null,{"$f":" SUM(M123:U123)","v":1},null,{"$f":" L122","v":0},{"$f":" M122","v":0},{"$f":" N122","v":0},{"$f":" O122","v":0},{"$f":" P122","v":0},{"$f":" Q122","v":0},0,0,1]
[]
[null,"Model period check"]
[null,null,null,null,{"$f":" E$52","v":"RP5 period flag"},{"$f":" F$52","v":0},0,0,"flag",0,2,0,1,1,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$92","v":"RP6 period flag"},{"$f":" F$92","v":0},0,0,"flag",0,7,0,0,1,1,1,1,{"$f":" R$92","v":1},1,1,0]
[null,null,null,null,{"$f":" E$114","v":"Post RP6 period flag"},{"$f":" F$114","v":0},0,0,"flag",0,1,0,0,0,0,0,0,{"$f":" R$114","v":0},0,0,1]
[null,null,null,null,"Start of regulatory part period",null,null,null,"flag",null,{"$f":" SUM(M129:U129)","v":1},null,{"$f":" SUM(M126:M128) - 1","v":0},1,0,0,0,{"$f":" SUM(R126:R128) - 1","v":0},0,0,0]
[null,null,null,null,"Overlapping flags - total",null,null,{"$f":" SUM(M129:U129)","v":1},"#"]
[]
[null,null,null,null,{"$f":" E$11","v":"Model column total"},{"$f":" F$11","v":0},0,9,{"$f":" I$11","v":"columns"}]
[null,null,null,null,{"$f":" E$53","v":"RP5 period flag total"},{"$f":" F$53","v":0},0,2,"columns"]
[null,null,null,null,{"$f":"E$93","v":"RP6 period total"},{"$f":"F$93","v":0},0,7,{"$f":"I$93","v":"columns"}]
[null,null,null,null,{"$f":"E$115","v":"Post RP6 period total"},{"$f":"F$115","v":0},0,1,{"$f":"I$115","v":"columns"}]
[null,null,null,null,{"$f":" E$130","v":"Overlapping flags - total"},{"$f":" F$130","v":0},{"$f":" G$130","v":0},{"$f":" H$130","v":1},{"$f":" I$130","v":"#"}]
[null,null,null,null,"Modelling period check",null,null,{"$f":" IF(H132 - (SUM(H133:H135) - H136) <> 0, 1, 0)","v":0},"check"]
[]
[null,"Timeline label counter"]
[null,null,null,null,{"$f":" E$14","v":"1st Model column flag"},0,0,0,"flag",0,1,{"$f":" L$14","v":0},1,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$71","v":"RP6 start period flag"},{"$f":" F$71","v":0},0,0,"flag",0,1,{"$f":" L$71","v":0},0,1,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$119","v":"First full RP6 start period flag"},0,0,0,"flag",0,1,{"$f":" L$119","v":0},0,0,1,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$110","v":"Post RP6 start period flag"},0,0,0,"flag",0,1,{"$f":" L$110","v":0},0,0,0,0,0,0,0,0,1]
[null,null,null,null,{"$f":" E$123","v":"First full post RP6 start period flag"},0,0,0,"flag",0,1,{"$f":" L$123","v":0},0,0,0,0,0,0,0,0,1]
[null,null,null,null,"Timeline label counter",null,null,null,"counter",null,null,null,{"$f":" L145 + SUM(M140:M144)","v":1},2,3,3,3,3,3,3,5]
[]
[null,null,"Timeline label"]
[null,null,null,null,{"$f":" 'Set Up'!E$19","v":"Pre RP6 period"},{"$f":" 'Set Up'!F$19","v":0},{"$f":" 'Set Up'!G$19","v":0},{"$f":" 'Set Up'!H$19","v":"RP5"},{"$f":" 'Set Up'!I$19","v":"label"}]
[null,null,null,null,{"$f":" 'Set Up'!E$20","v":"RP5 / RP6 period label"},{"$f":" 'Set Up'!F$20","v":0},{"$f":" 'Set Up'!G$20","v":0},{"$f":" 'Set Up'!H$20","v":"RP5 / RP6"},{"$f":" 'Set Up'!I$20","v":"label"}]
[null,null,null,null,{"$f":" 'Set Up'!E$21","v":"RP6 period label"},{"$f":" 'Set Up'!F$21","v":0},{"$f":" 'Set Up'!G$21","v":0},{"$f":" 'Set Up'!H$21","v":"RP6"},{"$f":" 'Set Up'!I$21","v":"label"}]
[null,null,null,null,{"$f":" 'Set Up'!E$22","v":"RP6 /  Post RP6 period label"},{"$f":" 'Set Up'!F$22","v":0},{"$f":" 'Set Up'!G$22","v":0},{"$f":" 'Set Up'!H$22","v":"RP6 /  Post RP6"},{"$f":" 'Set Up'!I$22","v":"label"}]
[null,null,null,null,{"$f":" 'Set Up'!E$23","v":"Post RP6 period"},{"$f":" 'Set Up'!F$23","v":0},{"$f":" 'Set Up'!G$23","v":0},{"$f":" 'Set Up'!H$23","v":"Post RP6"},{"$f":" 'Set Up'!I$23","v":"label"}]
[null,null,null,null,{"$f":" E$145","v":"Timeline label counter"},0,0,0,"counter",0,0,0,1,2,3,3,3,{"$f":" R$145","v":3},3,3,5]
[null,null,null,null,"Timeline label",null,null,null,"label",null,null,null,{"$f":" INDEX($H148:$H152, M153)","v":"RP5"},"RP5 / RP6","RP6","RP6","RP6",{"$f":" INDEX($H148:$H152, R153)","v":"RP6"},"RP6",{"$f":" INDEX($H148:$H152, T153)","v":"RP6"},{"$f":" INDEX($H148:$H152, U153)","v":"Post RP6"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'DL - C3'!N38","v":113.4168963126409},{"$f":"'DL - C3'!O38","v":179.99756693246115},{"$f":"'DL - C3'!P38","v":180.91578368875014},{"$f":"'DL - C3'!Q38","v":181.19684095007742},{"$f":"'DL - C3'!R38","v":182.40812341996735},{"$f":"'DL - C3'!S38","v":179.20701135624671},{"$f":"'DL - C3'!T38","v":178.588677286483}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'DL - C3'!N38","v":113.4168963126409},{"$f":"'DL - C3'!O38","v":179.99756693246115},{"$f":"'DL - C3'!P38","v":180.91578368875014},{"$f":"'DL - C3'!Q38","v":181.19684095007742},{"$f":"'DL - C3'!R38","v":182.40812341996735},{"$f":"'DL - C3'!S38","v":179.20701135624671},{"$f":"'DL - C3'!T38","v":178.588677286483}]

{"sheet":"Index","index":10,"n_rows":201,"n_cols":21,"rows_kept":201,"cut":false,"hidden":false,"merged":[]}
[{"$f":" RIGHT(CELL(\"filename\", $A$1), LEN(CELL(\"filename\", $A$1)) - SEARCH(\"]\", CELL(\"filename\", $A$1)))","v":"Index"},null,null,null,null,null,null,{"$f":"IF('Actuals Inp'!H9=0,\"15/16\",\"Nominal\")","v":"15/16"}]
[null,null,null,null,{"$f":" Time!E$23","v":"Model period ending"},null,null,{"$f":" Check!$H$9","v":0},"Error chks",null,null,null,{"$f":" Time!M$23","v":"2017-03-31"},{"$f":" Time!N$23","v":"2018-03-31"},{"$f":" Time!O$23","v":"2019-03-31"},{"$f":" Time!P$23","v":"2020-03-31"},{"$f":" Time!Q$23","v":"2021-03-31"},{"$f":" Time!R$23","v":"2022-03-31"},{"$f":" Time!S$23","v":"2023-03-31"},{"$f":" Time!T$23","v":"2024-03-31"},{"$f":" Time!U$23","v":"2025-03-31"}]
[null,null,null,null,{"$f":" Time!E$154","v":"Timeline label"},null,null,{"$f":" Track!$M$2","v":0},"Track chgs",null,null,null,{"$f":" Time!M$154","v":"RP5"},{"$f":" Time!N$154","v":"RP5 / RP6"},{"$f":" Time!O$154","v":"RP6"},{"$f":" Time!P$154","v":"RP6"},{"$f":" Time!Q$154","v":"RP6"},{"$f":" Time!R$154","v":"RP6"},{"$f":" Time!S$154","v":"RP6"},{"$f":" Time!T$154","v":"RP6"},{"$f":" Time!U$154","v":"Post RP6"}]
[null,null,null,null,{"$f":" Time!E$36","v":"Financial year ending"},null,null,{"$f":" Check!$H$37","v":0},"Alerts",null,null,null,{"$f":" Time!M$36","v":2017},{"$f":" Time!N$36","v":2018},{"$f":" Time!O$36","v":2019},{"$f":" Time!P$36","v":2020},{"$f":" Time!Q$36","v":2021},{"$f":" Time!R$36","v":2022},{"$f":" Time!S$36","v":2023},{"$f":" Time!T$36","v":2024},{"$f":" Time!U$36","v":2025}]
[null,null,null,null,{"$f":" Time!E$10","v":"Model column counter"},"Para references","Defined Term","Constant","Unit",null,"Total",null,{"$f":" Time!M$10","v":1},{"$f":" Time!N$10","v":2},{"$f":" Time!O$10","v":3},{"$f":" Time!P$10","v":4},{"$f":" Time!Q$10","v":5},{"$f":" Time!R$10","v":6},{"$f":" Time!S$10","v":7},{"$f":" Time!T$10","v":8},{"$f":" Time!U$10","v":9}]
[]
["INDEXATION FACTOR"]
[]
[null,"Indexation factor"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$9","v":"RPI switch"},{"$f":" 'Actuals Inp'!F$9","v":0},{"$f":" 'Actuals Inp'!G$9","v":0},{"$f":" 'Actuals Inp'!H$9","v":0},{"$f":" 'Actuals Inp'!I$9","v":"0 = off, 1 = on"}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$12","v":"RPI as on 2015/16 - (Base year 1993/94)"},{"$f":" 'Actuals Inp'!F$12","v":0},{"$f":" 'Actuals Inp'!G$12","v":"RPI2016"},{"$f":" 'Actuals Inp'!H$12","v":259.5},{"$f":" 'Actuals Inp'!I$12","v":"index"}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$21","v":"RPI - as on March each year (Base year 1993/94)"},{"$f":" 'Actuals Inp'!F$21","v":"* Not linked"},{"$f":" 'Actuals Inp'!G$21","v":0},{"$f":" 'Actuals Inp'!H$21","v":0},{"$f":" 'Actuals Inp'!I$21","v":"index"},{"$f":" 'Actuals Inp'!J$21","v":"As per client file received on 16 Jan 2017"},{"$f":" 'Actuals Inp'!K$21","v":0},{"$f":" 'Actuals Inp'!L$21","v":0},{"$f":" 'Actuals Inp'!M$21","v":264.8},{"$f":" 'Actuals Inp'!N$21","v":273.53800000000001},{"$f":" 'Actuals Inp'!O$21","v":0},{"$f":" 'Actuals Inp'!P$21","v":0},{"$f":" 'Actuals Inp'!Q$21","v":0},{"$f":" 'Actuals Inp'!R$21","v":0},{"$f":" 'Actuals Inp'!S$21","v":0},{"$f":" 'Actuals Inp'!T$21","v":0},{"$f":" 'Actuals Inp'!U$21","v":0}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$22","v":"Indexation rate - Installation"},{"$f":" 'Actuals Inp'!F$22","v":0},{"$f":" 'Actuals Inp'!G$22","v":0},{"$f":" 'Actuals Inp'!H$22","v":0},{"$f":" 'Actuals Inp'!I$22","v":"%"},{"$f":" 'Actuals Inp'!J$22","v":"As per client file received on 16 Jan 2017"},{"$f":" 'Actuals Inp'!K$22","v":0},{"$f":" 'Actuals Inp'!L$22","v":0},{"$f":" 'Actuals Inp'!M$22","v":0},{"$f":" 'Actuals Inp'!N$22","v":0},{"$f":" 'Actuals Inp'!O$22","v":3.3000000000000002E-2},{"$f":" 'Actuals Inp'!P$22","v":3.3000000000000002E-2},{"$f":" 'Actuals Inp'!Q$22","v":3.3000000000000002E-2},{"$f":" 'Actuals Inp'!R$22","v":3.3000000000000002E-2},{"$f":" 'Actuals Inp'!S$22","v":3.3000000000000002E-2},{"$f":" 'Actuals Inp'!T$22","v":3.3000000000000002E-2},{"$f":" 'Actuals Inp'!U$22","v":3.3000000000000002E-2}]
[null,null,null,null,{"$f":" Time!E$47","v":"Pre - RP6 period flag"},{"$f":" Time!F$47","v":0},{"$f":" Time!G$47","v":0},{"$f":" Time!H$47","v":0},{"$f":" Time!I$47","v":"flag"},{"$f":" Time!J$47","v":0},{"$f":" Time!K$47","v":1},{"$f":" Time!L$47","v":0},{"$f":" Time!M$47","v":1},{"$f":" Time!N$47","v":0},{"$f":" Time!O$47","v":0},{"$f":" Time!P$47","v":0},{"$f":" Time!Q$47","v":0},{"$f":" Time!R$47","v":0},{"$f":" Time!S$47","v":0},{"$f":" Time!T$47","v":0},{"$f":" Time!U$47","v":0}]
[null,null,null,null,"RPI index (Base year 1993/94)",null,"RPIt",null,"index",null,null,null,{"$f":" IF($H11 = 1, IF(M15 = 1, M13, IF(M13 <> 0, M13, L16 * (1 + M14))), $H12)","v":259.5},259.5,259.5,259.5,259.5,{"$f":" IF($H11 = 1, IF(R15 = 1, R13, IF(R13 <> 0, R13, Q16 * (1 + R14))), $H12)","v":259.5},259.5,259.5,259.5]
[]
[]
[null,"RPI index - without switch"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$12","v":"RPI as on 2015/16 - (Base year 1993/94)"},{"$f":" 'Actuals Inp'!F$12","v":0},{"$f":" 'Actuals Inp'!G$12","v":"RPI2016"},{"$f":" 'Actuals Inp'!H$12","v":259.5},{"$f":" 'Actuals Inp'!I$12","v":"index"}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$21","v":"RPI - as on March each year (Base year 1993/94)"},{"$f":" 'Actuals Inp'!F$21","v":"* Not linked"},{"$f":" 'Actuals Inp'!G$21","v":0},{"$f":" 'Actuals Inp'!H$21","v":0},{"$f":" 'Actuals Inp'!I$21","v":"index"},{"$f":" 'Actuals Inp'!J$21","v":"As per client file received on 16 Jan 2017"},{"$f":" 'Actuals Inp'!K$21","v":0},{"$f":" 'Actuals Inp'!L$21","v":0},{"$f":" 'Actuals Inp'!M$21","v":264.8},{"$f":" 'Actuals Inp'!N$21","v":273.53800000000001},{"$f":" 'Actuals Inp'!O$21","v":0},{"$f":" 'Actuals Inp'!P$21","v":0},{"$f":" 'Actuals Inp'!Q$21","v":0},{"$f":" 'Actuals Inp'!R$21","v":0},{"$f":" 'Actuals Inp'!S$21","v":0},{"$f":" 'Actuals Inp'!T$21","v":0},{"$f":" 'Actuals Inp'!U$21","v":0}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$22","v":"Indexation rate - Installation"},{"$f":" 'Actuals Inp'!F$22","v":0},{"$f":" 'Actuals Inp'!G$22","v":0},{"$f":" 'Actuals Inp'!H$22","v":0},{"$f":" 'Actuals Inp'!I$22","v":"%"},{"$f":" 'Actuals Inp'!J$22","v":"As per client file received on 16 Jan 2017"},{"$f":" 'Actuals Inp'!K$22","v":0},{"$f":" 'Actuals Inp'!L$22","v":0},{"$f":" 'Actuals Inp'!M$22","v":0},{"$f":" 'Actuals Inp'!N$22","v":0},{"$f":" 'Actuals Inp'!O$22","v":3.3000000000000002E-2},{"$f":" 'Actuals Inp'!P$22","v":3.3000000000000002E-2},{"$f":" 'Actuals Inp'!Q$22","v":3.3000000000000002E-2},{"$f":" 'Actuals Inp'!R$22","v":3.3000000000000002E-2},{"$f":" 'Actuals Inp'!S$22","v":3.3000000000000002E-2},{"$f":" 'Actuals Inp'!T$22","v":3.3000000000000002E-2},{"$f":" 'Actuals Inp'!U$22","v":3.3000000000000002E-2}]
[null,null,null,null,{"$f":" Time!E$47","v":"Pre - RP6 period flag"},{"$f":" Time!F$47","v":0},{"$f":" Time!G$47","v":0},{"$f":" Time!H$47","v":0},{"$f":" Time!I$47","v":"flag"},{"$f":" Time!J$47","v":0},{"$f":" Time!K$47","v":1},{"$f":" Time!L$47","v":0},{"$f":" Time!M$47","v":1},{"$f":" Time!N$47","v":0},{"$f":" Time!O$47","v":0},{"$f":" Time!P$47","v":0},{"$f":" Time!Q$47","v":0},{"$f":" Time!R$47","v":0},{"$f":" Time!S$47","v":0},{"$f":" Time!T$47","v":0},{"$f":" Time!U$47","v":0}]
[null,null,null,null,"RPI index (Base year 1993/94) - nominal",null,"RPIt",null,"index",null,null,null,{"$f":"  IF(M24 = 1, M22, IF(M22 <> 0, M22, L25 * (1 + M23)))","v":264.8},273.53800000000001,282.56475399999999,291.88939088199999,301.52174078110596,311.47195822688241,321.75053284836952,332.36830043236569,343.33645434663373]
[]
[]
[null,null,"RPI index (Base year 1993/94) - t-5"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$100","v":"Asset disposal lookback periods"},{"$f":" 'Actuals Inp'!F$100","v":0},{"$f":" 'Actuals Inp'!G$100","v":0},{"$f":" 'Actuals Inp'!H$100","v":5},{"$f":" 'Actuals Inp'!I$100","v":"years"}]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$16","v":"Historic timeline"},{"$f":" 'Actuals Inp'!F$16","v":0},{"$f":" 'Actuals Inp'!G$16","v":0},{"$f":" 'Actuals Inp'!H$16","v":0},{"$f":" 'Actuals Inp'!I$16","v":"date"},{"$f":" 'Actuals Inp'!J$16","v":0},{"$f":" 'Actuals Inp'!K$16","v":0},{"$f":" 'Actuals Inp'!L$16","v":0},{"$f":" 'Actuals Inp'!M$16","v":2012},{"$f":" 'Actuals Inp'!N$16","v":2013},{"$f":" 'Actuals Inp'!O$16","v":2014},{"$f":" 'Actuals Inp'!P$16","v":2015},{"$f":" 'Actuals Inp'!Q$16","v":2016},{"$f":" 'Actuals Inp'!R$16","v":0},{"$f":" 'Actuals Inp'!S$16","v":0},{"$f":" 'Actuals Inp'!T$16","v":0},{"$f":" 'Actuals Inp'!U$16","v":0}]
[null,null,null,null,{"$f":" Time!E$36","v":"Financial year ending"},{"$f":" Time!F$36","v":0},{"$f":" Time!G$36","v":0},{"$f":" Time!H$36","v":0},{"$f":" Time!I$36","v":"year #"},{"$f":" Time!J$36","v":0},{"$f":" Time!K$36","v":0},{"$f":" Time!L$36","v":0},{"$f":" Time!M$36","v":2017},{"$f":" Time!N$36","v":2018},{"$f":" Time!O$36","v":2019},{"$f":" Time!P$36","v":2020},{"$f":" Time!Q$36","v":2021},{"$f":" Time!R$36","v":2022},{"$f":" Time!S$36","v":2023},{"$f":" Time!T$36","v":2024},{"$f":" Time!U$36","v":2025}]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$17","v":"Historic RPI - as on March each year (Base year 1993/94)"},{"$f":" 'Actuals Inp'!F$17","v":0},{"$f":" 'Actuals Inp'!G$17","v":0},{"$f":" 'Actuals Inp'!H$17","v":0},{"$f":" 'Actuals Inp'!I$17","v":"index"},{"$f":" 'Actuals Inp'!J$17","v":"[Entitlement Model 28.11.16.xlsx]Inflation'!$B$12"},{"$f":" 'Actuals Inp'!K$17","v":0},{"$f":" 'Actuals Inp'!L$17","v":0},{"$f":" 'Actuals Inp'!M$17","v":238},{"$f":" 'Actuals Inp'!N$17","v":245.6},{"$f":" 'Actuals Inp'!O$17","v":251.9},{"$f":" 'Actuals Inp'!P$17","v":257.7},{"$f":" 'Actuals Inp'!Q$17","v":259.5},{"$f":" 'Actuals Inp'!R$17","v":0},{"$f":" 'Actuals Inp'!S$17","v":0},{"$f":" 'Actuals Inp'!T$17","v":0},{"$f":" 'Actuals Inp'!U$17","v":0}]
[null,null,null,null,{"$f":" E$16","v":"RPI index (Base year 1993/94)"},0,"RPIt",0,"index",0,0,0,259.5,259.5,259.5,259.5,259.5,{"$f":" R$16","v":259.5},259.5,259.5,259.5]
[]
[null,null,null,null,"RPI index (Base year 1993/94) - t-5",null,"RPIt-5",null,"index",null,null,null,{"$f":" SUMPRODUCT(($M32:$U33 = M33 - $H30) * $M35:$U36)","v":238},245.6,251.9,257.7,259.5,{"$f":" SUMPRODUCT(($M32:$U33 = R33 - $H30) * $M35:$U36)","v":259.5},259.5,259.5,259.5]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'DL - C3'!N38","v":113.4168963126409},{"$f":"'DL - C3'!O38","v":179.99756693246115},{"$f":"'DL - C3'!P38","v":180.91578368875014},{"$f":"'DL - C3'!Q38","v":181.19684095007742},{"$f":"'DL - C3'!R38","v":182.40812341996735},{"$f":"'DL - C3'!S38","v":179.20701135624671},{"$f":"'DL - C3'!T38","v":178.588677286483}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(H9=0,'DL - C3'!N38,'DL - C3'!N38/Index!N168)","v":113.4168963126409},{"$f":"'DL - C3'!O38","v":179.99756693246115},{"$f":"'DL - C3'!P38","v":180.91578368875014},{"$f":"'DL - C3'!Q38","v":181.19684095007742},{"$f":"'DL - C3'!R38","v":182.40812341996735},{"$f":"'DL - C3'!S38","v":179.20701135624671},{"$f":"'DL - C3'!T38","v":178.588677286483}]

{"sheet":"DL - C3","index":11,"n_rows":201,"n_cols":21,"rows_kept":201,"cut":false,"hidden":false,"merged":[]}
[{"$f":" RIGHT(CELL(\"filename\", $A$1), LEN(CELL(\"filename\", $A$1)) - SEARCH(\"]\", CELL(\"filename\", $A$1)))","v":"DL - C3"},null,null,null,null,null,null,{"$f":"IF('Actuals Inp'!H9=0,\"15/16\",\"Nominal\")","v":"15/16"}]
[null,null,null,null,{"$f":" Time!E$23","v":"Model period ending"},null,null,{"$f":" Check!$H$9","v":0},"Error chks",null,null,null,{"$f":" Time!M$23","v":"2017-03-31"},{"$f":" Time!N$23","v":"2018-03-31"},{"$f":" Time!O$23","v":"2019-03-31"},{"$f":" Time!P$23","v":"2020-03-31"},{"$f":" Time!Q$23","v":"2021-03-31"},{"$f":" Time!R$23","v":"2022-03-31"},{"$f":" Time!S$23","v":"2023-03-31"},{"$f":" Time!T$23","v":"2024-03-31"},{"$f":" Time!U$23","v":"2025-03-31"}]
[null,null,null,null,{"$f":" Time!E$154","v":"Timeline label"},null,null,{"$f":" Track!$M$2","v":0},"Track chgs",null,null,null,{"$f":" Time!M$154","v":"RP5"},{"$f":" Time!N$154","v":"RP5 / RP6"},{"$f":" Time!O$154","v":"RP6"},{"$f":" Time!P$154","v":"RP6"},{"$f":" Time!Q$154","v":"RP6"},{"$f":" Time!R$154","v":"RP6"},{"$f":" Time!S$154","v":"RP6"},{"$f":" Time!T$154","v":"RP6"},{"$f":" Time!U$154","v":"Post RP6"}]
[null,null,null,null,{"$f":" Time!E$36","v":"Financial year ending"},null,null,{"$f":" Check!$H$37","v":0},"Alerts",null,null,null,{"$f":" Time!M$36","v":2017},{"$f":" Time!N$36","v":2018},{"$f":" Time!O$36","v":2019},{"$f":" Time!P$36","v":2020},{"$f":" Time!Q$36","v":2021},{"$f":" Time!R$36","v":2022},{"$f":" Time!S$36","v":2023},{"$f":" Time!T$36","v":2024},{"$f":" Time!U$36","v":2025}]
[null,null,null,null,{"$f":" Time!E$10","v":"Model column counter"},"Para references","Defined Term","Constant","Unit",null,"Total",null,{"$f":" Time!M$10","v":1},{"$f":" Time!N$10","v":2},{"$f":" Time!O$10","v":3},{"$f":" Time!P$10","v":4},{"$f":" Time!Q$10","v":5},{"$f":" Time!R$10","v":6},{"$f":" Time!S$10","v":7},{"$f":" Time!T$10","v":8},{"$f":" Time!U$10","v":9}]
[]
["3. THE MAXIMUM REGULATED DISTRIBUTION REVENUE- RP6Tt"]
[]
[null,null,"3.1 Regulated transmission revenue"]
[]
[]
[null,null,"3.2 Maximum regulated distribution revenue for the regulatory tariff year - RP6Tt"]
[]
[]
[null,null,"3.3 RP6Tt",null,null,"RP6Tt = (RP6Rt + RP6Rt+1) * 0.5"]
[]
[null,null,null,null,{"$f":" 'Licence Inp'!E$11","v":"Max regulated Distribution revenue factor - DL"},{"$f":" 'Licence Inp'!F$11","v":"3.3:"},{"$f":" 'Licence Inp'!G$11","v":0},{"$f":" 'Licence Inp'!H$11","v":0.5},{"$f":" 'Licence Inp'!I$11","v":"factor"}]
[null,null,null,null,{"$f":" E$38","v":"Maximum regulated distribution revenue - DL"},{"$f":" F$38","v":"3.5:"},"RP6Rt",0,"GBP m",0,1195.7308999466268,0,0,{"$f":" N$38","v":113.4168963126409},179.99756693246115,180.91578368875014,181.19684095007742,{"$f":" R$38","v":182.40812341996735},179.20701135624671,178.588677286483,0]
[null,null,null,null,{"$f":" Time!E$92","v":"RP6 period flag"},{"$f":" Time!F$92","v":0},{"$f":" Time!G$92","v":0},{"$f":" Time!H$92","v":0},{"$f":" Time!I$92","v":"flag"},{"$f":" Time!J$92","v":0},{"$f":" Time!K$92","v":7},{"$f":" Time!L$92","v":0},{"$f":" Time!M$92","v":0},{"$f":" Time!N$92","v":1},{"$f":" Time!O$92","v":1},{"$f":" Time!P$92","v":1},{"$f":" Time!Q$92","v":1},{"$f":" Time!R$92","v":1},{"$f":" Time!S$92","v":1},{"$f":" Time!T$92","v":1},{"$f":" Time!U$92","v":0}]
[null,null,null,null,"Max regulated distribution revenue - DL","3.3:","RP6Tt",null,"GBP m",null,{"$f":" SUM(M20:U20)","v":1139.0224517903061},null,{"$f":" (M18 + N18) * $H17 * M19","v":0},{"$f":" (N18 + O18) * $H17 * N19","v":146.70723162255103},180.45667531060565,181.05631231941379,181.80248218502237,{"$f":" (R18 + S18) * $H17 * R19","v":180.80756738810703},178.89784432136486,89.294338643241502,0]
[]
[]
[null,null,"3.4 Maximum regulated distribution revenue for the regulatory reporting year - RP6Rt"]
[]
[]
[null,null,"3.5 RP6Rt",null,null,"RP6Rt = DEPt + RETt + BDt + Ot + Pt + COIt + TAXt - RPSIt + Kt"]
[]
[null,null,null,null,{"$f":" 'DL - C4'!E$27","v":"Depreciation amount - DL"},{"$f":" 'DL - C4'!F$27","v":"4.51:"},{"$f":" 'DL - C4'!G$27","v":"DEPt"},{"$f":" 'DL - C4'!H$27","v":0},{"$f":" 'DL - C4'!I$27","v":"GBP m"},{"$f":" 'DL - C4'!J$27","v":0},{"$f":" 'DL - C4'!K$27","v":460.30921339185517},{"$f":" 'DL - C4'!L$27","v":0},{"$f":" 'DL - C4'!M$27","v":0},{"$f":" 'DL - C4'!N$27","v":35.367138356629553},{"$f":" 'DL - C4'!O$27","v":69.697664357527927},{"$f":" 'DL - C4'!P$27","v":70.536802416386223},{"$f":" 'DL - C4'!Q$27","v":71.629773553935252},{"$f":" 'DL - C4'!R$27","v":72.835618874989166},{"$f":" 'DL - C4'!S$27","v":70.312021514777953},{"$f":" 'DL - C4'!T$27","v":69.930194317609107},{"$f":" 'DL - C4'!U$27","v":0}]
[null,null,null,"plus",{"$f":" 'DL - C5'!E$33","v":"WACC return - DL"},{"$f":" 'DL - C5'!F$33","v":"5.1:"},{"$f":" 'DL - C5'!G$33","v":"RETt"},{"$f":" 'DL - C5'!H$33","v":0},{"$f":" 'DL - C5'!I$33","v":"GBP m"},{"$f":" 'DL - C5'!J$33","v":0},{"$f":" 'DL - C5'!K$33","v":229.03422267638916},{"$f":" 'DL - C5'!L$33","v":0},{"$f":" 'DL - C5'!M$33","v":0},{"$f":" 'DL - C5'!N$33","v":17.017059518133557},{"$f":" 'DL - C5'!O$33","v":34.482598068461584},{"$f":" 'DL - C5'!P$33","v":34.925946580886006},{"$f":" 'DL - C5'!Q$33","v":35.232643688510514},{"$f":" 'DL - C5'!R$33","v":35.490218339786601},{"$f":" 'DL - C5'!S$33","v":35.776584716954829},{"$f":" 'DL - C5'!T$33","v":36.109171763656079},{"$f":" 'DL - C5'!U$33","v":0}]
[null,null,null,"plus",{"$f":" 'Actuals Inp'!E$29","v":"Allowed opex amount - uncollected revenue - DL"},{"$f":" 'Actuals Inp'!F$29","v":"3.4:"},{"$f":" 'Actuals Inp'!G$29","v":"BDt"},{"$f":" 'Actuals Inp'!H$29","v":0},{"$f":" 'Actuals Inp'!I$29","v":"GBP m"},{"$f":" 'Actuals Inp'!J$29","v":0},{"$f":" 'Actuals Inp'!K$29","v":0},{"$f":" 'Actuals Inp'!L$29","v":0},{"$f":" 'Actuals Inp'!M$29","v":0},{"$f":" 'Actuals Inp'!N$29","v":0},{"$f":" 'Actuals Inp'!O$29","v":0},{"$f":" 'Actuals Inp'!P$29","v":0},{"$f":" 'Actuals Inp'!Q$29","v":0},{"$f":" 'Actuals Inp'!R$29","v":0},{"$f":" 'Actuals Inp'!S$29","v":0},{"$f":" 'Actuals Inp'!T$29","v":0},{"$f":" 'Actuals Inp'!U$29","v":0}]
[null,null,null,"plus",{"$f":" 'DL - C6'!E$16","v":"Opex amount - DL"},{"$f":" 'DL - C6'!F$16","v":"6.1:"},{"$f":" 'DL - C6'!G$16","v":"Ot"},{"$f":" 'DL - C6'!H$16","v":0},{"$f":" 'DL - C6'!I$16","v":"GBP m"},{"$f":" 'DL - C6'!J$16","v":0},{"$f":" 'DL - C6'!K$16","v":377.74405717412589},{"$f":" 'DL - C6'!L$16","v":0},{"$f":" 'DL - C6'!M$16","v":0},{"$f":" 'DL - C6'!N$16","v":29.955347541347734},{"$f":" 'DL - C6'!O$16","v":59.22113130671255},{"$f":" 'DL - C6'!P$16","v":58.686507833434121},{"$f":" 'DL - C6'!Q$16","v":58.190520741239951},{"$f":" 'DL - C6'!R$16","v":57.694999529148006},{"$f":" 'DL - C6'!S$16","v":57.230155544910708},{"$f":" 'DL - C6'!T$16","v":56.765394677332836},{"$f":" 'DL - C6'!U$16","v":0}]
[null,null,null,"plus",{"$f":" 'DL - C7'!E$21","v":"Pension deficit amount - DL"},{"$f":" 'DL - C7'!F$21","v":"7.1:"},{"$f":" 'DL - C7'!G$21","v":"Pt"},{"$f":" 'DL - C7'!H$21","v":0},{"$f":" 'DL - C7'!I$21","v":"GBP m"},{"$f":" 'DL - C7'!J$21","v":0},{"$f":" 'DL - C7'!K$21","v":64.328427772479998},{"$f":" 'DL - C7'!L$21","v":0},{"$f":" 'DL - C7'!M$21","v":0},{"$f":" 'DL - C7'!N$21","v":4.9665380905599985},{"$f":" 'DL - C7'!O$21","v":9.8729934822399983},{"$f":" 'DL - C7'!P$21","v":9.8794481066399999},{"$f":" 'DL - C7'!Q$21","v":9.8704116324799998},{"$f":" 'DL - C7'!R$21","v":9.8807390315199992},{"$f":" 'DL - C7'!S$21","v":9.8949392052},{"$f":" 'DL - C7'!T$21","v":9.9633582238400002},{"$f":" 'DL - C7'!U$21","v":0}]
[null,null,null,"plus",{"$f":" 'DL - C8'!E$14","v":"Cost of investigation amount - DL"},{"$f":" 'DL - C8'!F$14","v":"8.1:"},{"$f":" 'DL - C8'!G$14","v":"COIt"},{"$f":" 'DL - C8'!H$14","v":0},{"$f":" 'DL - C8'!I$14","v":"GBP m"},{"$f":" 'DL - C8'!J$14","v":0},{"$f":" 'DL - C8'!K$14","v":0},{"$f":" 'DL - C8'!L$14","v":0},{"$f":" 'DL - C8'!M$14","v":0},{"$f":" 'DL - C8'!N$14","v":0},{"$f":" 'DL - C8'!O$14","v":0},{"$f":" 'DL - C8'!P$14","v":0},{"$f":" 'DL - C8'!Q$14","v":0},{"$f":" 'DL - C8'!R$14","v":0},{"$f":" 'DL - C8'!S$14","v":0},{"$f":" 'DL - C8'!T$14","v":0},{"$f":" 'DL - C8'!U$14","v":0}]
[null,null,null,"plus",{"$f":" 'DL - C9'!E$16","v":"Tax - DL"},{"$f":" 'DL - C9'!F$16","v":"9.1:"},{"$f":" 'DL - C9'!G$16","v":"TAXt"},{"$f":" 'DL - C9'!H$16","v":0},{"$f":" 'DL - C9'!I$16","v":"GBP m"},{"$f":" 'DL - C9'!J$16","v":0},{"$f":" 'DL - C9'!K$16","v":41.8577442423082},{"$f":" 'DL - C9'!L$16","v":0},{"$f":" 'DL - C9'!M$16","v":0},{"$f":" 'DL - C9'!N$16","v":3.6535781165018322},{"$f":" 'DL - C9'!O$16","v":6.7231797175191135},{"$f":" 'DL - C9'!P$16","v":6.8870787514037692},{"$f":" 'DL - C9'!Q$16","v":6.2734913339117151},{"$f":" 'DL - C9'!R$16","v":6.5065476445235824},{"$f":" 'DL - C9'!S$16","v":5.9933103744032152},{"$f":" 'DL - C9'!T$16","v":5.8205583040449689},{"$f":" 'DL - C9'!U$16","v":0}]
[null,null,null,"less",{"$f":" 'DL - C10'!E$13","v":"Revenue protection services incentive - DL"},{"$f":" 'DL - C10'!F$13","v":"10.1:"},{"$f":" 'DL - C10'!G$13","v":"RPSIt"},{"$f":" 'DL - C10'!H$13","v":0},{"$f":" 'DL - C10'!I$13","v":"GBP m"},{"$f":" 'DL - C10'!J$13","v":0},{"$f":" 'DL - C10'!K$13","v":0},{"$f":" 'DL - C10'!L$13","v":0},{"$f":" 'DL - C10'!M$13","v":0},{"$f":" 'DL - C10'!N$13","v":0},{"$f":" 'DL - C10'!O$13","v":0},{"$f":" 'DL - C10'!P$13","v":0},{"$f":" 'DL - C10'!Q$13","v":0},{"$f":" 'DL - C10'!R$13","v":0},{"$f":" 'DL - C10'!S$13","v":0},{"$f":" 'DL - C10'!T$13","v":0},{"$f":" 'DL - C10'!U$13","v":0}]
[null,null,null,"plus",{"$f":" 'DL - C11'!E$13","v":"Correction factor amount - DL"},{"$f":" 'DL - C11'!F$13","v":"11.1:"},{"$f":" 'DL - C11'!G$13","v":"Kt"},{"$f":" 'DL - C11'!H$13","v":0},{"$f":" 'DL - C11'!I$13","v":"GBP m"},{"$f":" 'DL - C11'!J$13","v":0},{"$f":" 'DL - C11'!K$13","v":22.457234689468237},{"$f":" 'DL - C11'!L$13","v":0},{"$f":" 'DL - C11'!M$13","v":0},{"$f":" 'DL - C11'!N$13","v":22.457234689468237},{"$f":" 'DL - C11'!O$13","v":0},{"$f":" 'DL - C11'!P$13","v":0},{"$f":" 'DL - C11'!Q$13","v":0},{"$f":" 'DL - C11'!R$13","v":0},{"$f":" 'DL - C11'!S$13","v":0},{"$f":" 'DL - C11'!T$13","v":0},{"$f":" 'DL - C11'!U$13","v":0}]
[null,null,null,null,{"$f":" Time!E$92","v":"RP6 period flag"},{"$f":" Time!F$92","v":0},{"$f":" Time!G$92","v":0},{"$f":" Time!H$92","v":0},{"$f":" Time!I$92","v":"flag"},{"$f":" Time!J$92","v":0},{"$f":" Time!K$92","v":7},{"$f":" Time!L$92","v":0},{"$f":" Time!M$92","v":0},{"$f":" Time!N$92","v":1},{"$f":" Time!O$92","v":1},{"$f":" Time!P$92","v":1},{"$f":" Time!Q$92","v":1},{"$f":" Time!R$92","v":1},{"$f":" Time!S$92","v":1},{"$f":" Time!T$92","v":1},{"$f":" Time!U$92","v":0}]
[null,null,null,null,"Maximum regulated distribution revenue - DL","3.5:","RP6Rt",null,"GBP m",null,{"$f":" SUM(M38:U38)","v":1195.7308999466268},null,{"$f":" (M28 + M29 + M30 + M31 + M32 + M33 + M34 - M35 + M36) * M37","v":0},113.4168963126409,179.99756693246115,180.91578368875014,181.19684095007742,182.40812341996735,179.20701135624671,178.588677286483,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'DL - C3'!N38","v":113.4168963126409},{"$f":"'DL - C3'!O38","v":179.99756693246115},{"$f":"'DL - C3'!P38","v":180.91578368875014},{"$f":"'DL - C3'!Q38","v":181.19684095007742},{"$f":"'DL - C3'!R38","v":182.40812341996735},{"$f":"'DL - C3'!S38","v":179.20701135624671},{"$f":"'DL - C3'!T38","v":178.588677286483}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'DL - C3'!N38","v":113.4168963126409},{"$f":"'DL - C3'!O38","v":179.99756693246115},{"$f":"'DL - C3'!P38","v":180.91578368875014},{"$f":"'DL - C3'!Q38","v":181.19684095007742},{"$f":"'DL - C3'!R38","v":182.40812341996735},{"$f":"'DL - C3'!S38","v":179.20701135624671},{"$f":"'DL - C3'!T38","v":178.588677286483}]

{"sheet":"DL - C4","index":12,"n_rows":2119,"n_cols":21,"rows_kept":2119,"cut":false,"hidden":false,"merged":[]}
[{"$f":" RIGHT(CELL(\"filename\", $A$1), LEN(CELL(\"filename\", $A$1)) - SEARCH(\"]\", CELL(\"filename\", $A$1)))","v":"DL - C4"},null,null,null,null,null,null,{"$f":"IF('Actuals Inp'!H9=0,\"15/16\",\"Nominal\")","v":"15/16"}]
[null,null,null,null,{"$f":" Time!E$23","v":"Model period ending"},null,null,{"$f":" Check!$H$9","v":0},"Error chks",null,null,null,{"$f":" Time!M$23","v":"2017-03-31"},{"$f":" Time!N$23","v":"2018-03-31"},{"$f":" Time!O$23","v":"2019-03-31"},{"$f":" Time!P$23","v":"2020-03-31"},{"$f":" Time!Q$23","v":"2021-03-31"},{"$f":" Time!R$23","v":"2022-03-31"},{"$f":" Time!S$23","v":"2023-03-31"},{"$f":" Time!T$23","v":"2024-03-31"},{"$f":" Time!U$23","v":"2025-03-31"}]
[null,null,null,null,{"$f":" Time!E$154","v":"Timeline label"},null,null,{"$f":" Track!$M$2","v":0},"Track chgs",null,null,null,{"$f":" Time!M$154","v":"RP5"},{"$f":" Time!N$154","v":"RP5 / RP6"},{"$f":" Time!O$154","v":"RP6"},{"$f":" Time!P$154","v":"RP6"},{"$f":" Time!Q$154","v":"RP6"},{"$f":" Time!R$154","v":"RP6"},{"$f":" Time!S$154","v":"RP6"},{"$f":" Time!T$154","v":"RP6"},{"$f":" Time!U$154","v":"Post RP6"}]
[null,null,null,null,{"$f":" Time!E$36","v":"Financial year ending"},null,null,{"$f":" Check!$H$37","v":0},"Alerts",null,null,null,{"$f":" Time!M$36","v":2017},{"$f":" Time!N$36","v":2018},{"$f":" Time!O$36","v":2019},{"$f":" Time!P$36","v":2020},{"$f":" Time!Q$36","v":2021},{"$f":" Time!R$36","v":2022},{"$f":" Time!S$36","v":2023},{"$f":" Time!T$36","v":2024},{"$f":" Time!U$36","v":2025}]
[null,null,null,null,{"$f":" Time!E$10","v":"Model column counter"},"Para references","Defined Term","Constant","Unit",null,"Total",null,{"$f":" Time!M$10","v":1},{"$f":" Time!N$10","v":2},{"$f":" Time!O$10","v":3},{"$f":" Time!P$10","v":4},{"$f":" Time!Q$10","v":5},{"$f":" Time!R$10","v":6},{"$f":" Time!S$10","v":7},{"$f":" Time!T$10","v":8},{"$f":" Time!U$10","v":9}]
[]
["4.51. THE DEPRECIATION AMOUNT - DEPt"]
[]
[null,null,"4.52 DEPt",null,null,"DEPt = ∑ (DEPADD_Xt + FDEP_Xt)"]
[]
[null,null,null,null,{"$f":" E$186","v":"Depreciation amount for additional asset - t - DN"},"4.26:","DEPADD_DNt",0,"GBP m",0,42.005095229596208,0,0,0.49775262758441513,1.9830536738127371,3.9490260911496629,5.8983011189267858,{"$f":" R$186","v":7.8816424264563807},9.8980269408833621,11.897292350782859,0]
[null,null,null,null,{"$f":" E$85","v":"Fixed depreciation amount - existing RAB - DN"},"4.11:","FDEP_DNt",0,"GBP m",0,303.19053181144432,0,0,25.367440482625256,49.367034401209217,48.02285028260426,46.536477103443318,{"$f":" R$85","v":45.526184748097073},44.682274805217908,43.688269988247256,0]
[null,null,null,null,{"$f":" E$439","v":"Depreciation amount for additional asset - t - ES"},"4.26:","DEPADD_ESt",0,"GBP m",0,0,0,0,0,0,0,0,{"$f":" R$439","v":0},0,0,0]
[null,null,null,null,{"$f":" E$338","v":"Fixed depreciation amount - existing RAB - ES"},"4.11:","FDEP_ESt",0,"GBP m",0,15.020147027665834,0,0,1.6294386901507774,3.2588773803015547,3.2588773803015547,3.2588773803015547,{"$f":" R$338","v":3.2588773803015538},0.35519881630883887,0,0]
[null,null,null,null,{"$f":" E$690","v":"Depreciation amount for additional asset - t - MTRN"},"4.26:","DEPADD_MTRNt",0,"GBP m",0,12.330975519540553,0,0,0.19065905574899145,0.69650174702765943,1.2767742960167336,1.8008438298991047,{"$f":" R$690","v":2.3056590280184093},2.7920897531879585,3.268447809641696,0]
[null,null,null,null,{"$f":" E$589","v":"Fixed depreciation amount - existing RAB - MTRN"},"4.11:","FDEP_MTRNt",0,"GBP m",0,24.149046206563419,0,0,2.3720821740307803,4.3101322752995275,3.5281954634277652,3.5281954634277652,{"$f":" R$589","v":3.5852498137508855},3.5203829558726616,3.3048080607540298,0]
[null,null,null,null,{"$f":" E$1017","v":"Depreciation amount for additional asset - t - RT"},"4.26:","DEPADD_RTt",0,"GBP m",0,0,0,0,0,0,0,0,{"$f":" R$1017","v":0},0,0,0]
[null,null,null,null,{"$f":" E$917","v":"Fixed depreciation amount - existing RAB - RT"},"4.11:","FDEP_RTt",0,"GBP m",0,1.073138086258719,0,0,8.254908355836299E-2,0.16509816711672598,0.16509816711672598,0.16509816711672598,{"$f":" R$917","v":0.16509816711672598},0.16509816711672598,0.16509816711672598,0]
[null,null,null,null,{"$f":" 'DL - C4'!E$1269","v":"Depreciation amount for additional asset - t - FE"},{"$f":" 'DL - C4'!F$1269","v":"4.26:"},{"$f":" 'DL - C4'!G$1269","v":"DEPADD_FEt"},{"$f":" 'DL - C4'!H$1269","v":0},{"$f":" 'DL - C4'!I$1269","v":"GBP m"},{"$f":" 'DL - C4'!J$1269","v":0},{"$f":" 'DL - C4'!K$1269","v":0},{"$f":" 'DL - C4'!L$1269","v":0},{"$f":" 'DL - C4'!M$1269","v":0},{"$f":" 'DL - C4'!N$1269","v":0},{"$f":" 'DL - C4'!O$1269","v":0},{"$f":" 'DL - C4'!P$1269","v":0},{"$f":" 'DL - C4'!Q$1269","v":0},{"$f":" 'DL - C4'!R$1269","v":0},{"$f":" 'DL - C4'!S$1269","v":0},{"$f":" 'DL - C4'!T$1269","v":0},{"$f":" 'DL - C4'!U$1269","v":0}]
[null,null,null,null,{"$f":" 'DL - C4'!E$1168","v":"Fixed depreciation amount - existing RAB - FE"},{"$f":" 'DL - C4'!F$1168","v":"4.11:"},{"$f":" 'DL - C4'!G$1168","v":"FDEP_FEt"},{"$f":" 'DL - C4'!H$1168","v":0},{"$f":" 'DL - C4'!I$1168","v":"GBP m"},{"$f":" 'DL - C4'!J$1168","v":0},{"$f":" 'DL - C4'!K$1168","v":1.1102230246251565E-15},{"$f":" 'DL - C4'!L$1168","v":0},{"$f":" 'DL - C4'!M$1168","v":0},{"$f":" 'DL - C4'!N$1168","v":1.1102230246251565E-15},{"$f":" 'DL - C4'!O$1168","v":0},{"$f":" 'DL - C4'!P$1168","v":0},{"$f":" 'DL - C4'!Q$1168","v":0},{"$f":" 'DL - C4'!R$1168","v":0},{"$f":" 'DL - C4'!S$1168","v":0},{"$f":" 'DL - C4'!T$1168","v":0},{"$f":" 'DL - C4'!U$1168","v":0}]
[null,null,null,null,{"$f":" 'DL - C4'!E$1520","v":"Depreciation amount for additional asset - t - NI"},{"$f":" 'DL - C4'!F$1520","v":"4.26:"},{"$f":" 'DL - C4'!G$1520","v":"DEPADD_NIt"},{"$f":" 'DL - C4'!H$1520","v":0},{"$f":" 'DL - C4'!I$1520","v":"GBP m"},{"$f":" 'DL - C4'!J$1520","v":0},{"$f":" 'DL - C4'!K$1520","v":0},{"$f":" 'DL - C4'!L$1520","v":0},{"$f":" 'DL - C4'!M$1520","v":0},{"$f":" 'DL - C4'!N$1520","v":0},{"$f":" 'DL - C4'!O$1520","v":0},{"$f":" 'DL - C4'!P$1520","v":0},{"$f":" 'DL - C4'!Q$1520","v":0},{"$f":" 'DL - C4'!R$1520","v":0},{"$f":" 'DL - C4'!S$1520","v":0},{"$f":" 'DL - C4'!T$1520","v":0},{"$f":" 'DL - C4'!U$1520","v":0}]
[null,null,null,null,{"$f":" 'DL - C4'!E$1419","v":"Fixed depreciation amount - existing RAB - NI"},{"$f":" 'DL - C4'!F$1419","v":"4.11:"},{"$f":" 'DL - C4'!G$1419","v":"FDEP_NIt"},{"$f":" 'DL - C4'!H$1419","v":0},{"$f":" 'DL - C4'!I$1419","v":"GBP m"},{"$f":" 'DL - C4'!J$1419","v":0},{"$f":" 'DL - C4'!K$1419","v":0},{"$f":" 'DL - C4'!L$1419","v":0},{"$f":" 'DL - C4'!M$1419","v":0},{"$f":" 'DL - C4'!N$1419","v":0},{"$f":" 'DL - C4'!O$1419","v":0},{"$f":" 'DL - C4'!P$1419","v":0},{"$f":" 'DL - C4'!Q$1419","v":0},{"$f":" 'DL - C4'!R$1419","v":0},{"$f":" 'DL - C4'!S$1419","v":0},{"$f":" 'DL - C4'!T$1419","v":0},{"$f":" 'DL - C4'!U$1419","v":0}]
[null,null,null,null,{"$f":" 'DL - C4'!E$1771","v":"Depreciation amount for additional asset - t - D5Y"},{"$f":" 'DL - C4'!F$1771","v":"4.26:"},{"$f":" 'DL - C4'!G$1771","v":"DEPADD_D5Yt"},{"$f":" 'DL - C4'!H$1771","v":0},{"$f":" 'DL - C4'!I$1771","v":"GBP m"},{"$f":" 'DL - C4'!J$1771","v":0},{"$f":" 'DL - C4'!K$1771","v":38.405187631595965},{"$f":" 'DL - C4'!L$1771","v":0},{"$f":" 'DL - C4'!M$1771","v":0},{"$f":" 'DL - C4'!N$1771","v":0.84513857866595166},{"$f":" 'DL - C4'!O$1771","v":2.7972043253106382},{"$f":" 'DL - C4'!P$1771","v":4.8056947523112097},{"$f":" 'DL - C4'!Q$1771","v":6.414319996512388},{"$f":" 'DL - C4'!R$1771","v":7.7696612648142773},{"$f":" 'DL - C4'!S$1771","v":8.166890772914968},{"$f":" 'DL - C4'!T$1771","v":7.6062779410665335},{"$f":" 'DL - C4'!U$1771","v":0}]
[null,null,null,null,{"$f":" 'DL - C4'!E$1670","v":"Fixed depreciation amount - existing RAB - D5Y"},{"$f":" 'DL - C4'!F$1670","v":"4.11:"},{"$f":" 'DL - C4'!G$1670","v":"FDEP_D5Yt "},{"$f":" 'DL - C4'!H$1670","v":0},{"$f":" 'DL - C4'!I$1670","v":"GBP m"},{"$f":" 'DL - C4'!J$1670","v":0},{"$f":" 'DL - C4'!K$1670","v":24.135091879190192},{"$f":" 'DL - C4'!L$1670","v":0},{"$f":" 'DL - C4'!M$1670","v":0},{"$f":" 'DL - C4'!N$1670","v":4.3820776642650197},{"$f":" 'DL - C4'!O$1670","v":7.1197623874498541},{"$f":" 'DL - C4'!P$1670","v":5.5302859834583105},{"$f":" 'DL - C4'!Q$1670","v":4.0276604943076171},{"$f":" 'DL - C4'!R$1670","v":2.3432460464338583},{"$f":" 'DL - C4'!S$1670","v":0.73205930327552959},{"$f":" 'DL - C4'!T$1670","v":0},{"$f":" 'DL - C4'!U$1670","v":0}]
[null,null,null,null,{"$f":" 'DL - C4'!E$2022","v":"Depreciation amount for additional asset - t - MO5Y"},{"$f":" 'DL - C4'!F$2022","v":"4.26:"},{"$f":" 'DL - C4'!G$2022","v":"DEPADD_MO5Yt"},{"$f":" 'DL - C4'!H$2022","v":0},{"$f":" 'DL - C4'!I$2022","v":"GBP m"},{"$f":" 'DL - C4'!J$2022","v":0},{"$f":" 'DL - C4'!K$2022","v":0},{"$f":" 'DL - C4'!L$2022","v":0},{"$f":" 'DL - C4'!M$2022","v":0},{"$f":" 'DL - C4'!N$2022","v":0},{"$f":" 'DL - C4'!O$2022","v":0},{"$f":" 'DL - C4'!P$2022","v":0},{"$f":" 'DL - C4'!Q$2022","v":0},{"$f":" 'DL - C4'!R$2022","v":0},{"$f":" 'DL - C4'!S$2022","v":0},{"$f":" 'DL - C4'!T$2022","v":0},{"$f":" 'DL - C4'!U$2022","v":0}]
[null,null,null,null,{"$f":" 'DL - C4'!E$1921","v":"Fixed depreciation amount - existing RAB - MO5Y"},{"$f":" 'DL - C4'!F$1921","v":"4.11:"},{"$f":" 'DL - C4'!G$1921","v":"FDEP_MO5Yt"},{"$f":" 'DL - C4'!H$1921","v":0},{"$f":" 'DL - C4'!I$1921","v":"GBP m"},{"$f":" 'DL - C4'!J$1921","v":0},{"$f":" 'DL - C4'!K$1921","v":0},{"$f":" 'DL - C4'!L$1921","v":0},{"$f":" 'DL - C4'!M$1921","v":0},{"$f":" 'DL - C4'!N$1921","v":0},{"$f":" 'DL - C4'!O$1921","v":0},{"$f":" 'DL - C4'!P$1921","v":0},{"$f":" 'DL - C4'!Q$1921","v":0},{"$f":" 'DL - C4'!R$1921","v":0},{"$f":" 'DL - C4'!S$1921","v":0},{"$f":" 'DL - C4'!T$1921","v":0},{"$f":" 'DL - C4'!U$1921","v":0}]
[null,null,null,null,"Depreciation amount - DL","4.51:","DEPt",null,"GBP m",null,{"$f":" SUM(M27:U27)","v":460.30921339185517},null,{"$f":"SUM(M11:M26)","v":0},35.367138356629553,69.697664357527927,70.536802416386223,71.629773553935252,{"$f":"SUM(R11:R26)","v":72.835618874989166},70.312021514777953,69.930194317609107,0]
[]
[]
["4. REGULATORY ASSET BASES - DISTRIBUTION - RAB_DN"]
[]
[null,null,"4.3 The opening regulatory asset base - ORAB_DNt"]
[]
[]
[null,null,"4.4 ORAB_DNt",null,null,"ORAB_DNt = OE_DNt + OADD_DNt"]
[]
[null,null,null,null,{"$f":" E$46","v":"Existing RAB - BEG bal.  - DN"},"4.5:","OE_DNt",0,"GBP m",0,0,0,0,995.77861772301412,970.41117724038884,921.04414283917959,873.0212925565753,{"$f":" R$46","v":826.484815453132},780.95863070503492,736.27635589981696,0]
[null,null,null,null,{"$f":" E$95","v":"Additional RAB - BEG bal. - DN"},"4.13:","OADD_DNt",0,"GBP m",0,0,0,0,0,32.68575587804326,96.539263447157637,157.81850393554257,{"$f":" R$95","v":216.64360475555605},276.26131422546581,333.28956968334842,0]
[null,null,null,null,"Distribution RAB - BEG bal. - DN","4.4:","ORAB_DNt",null,"GBP m",null,null,null,{"$f":"SUM(M37:M38)","v":0},995.77861772301412,1003.096933118432,1017.5834062863372,1030.8397964921178,{"$f":"SUM(R37:R38)","v":1043.1284202086881},1057.2199449305008,1069.5659255831654,0]
[]
[]
[null,null,"4.5 Opening value of existing assets - OE_DNt"]
[]
[null,null,null,null,{"$f":" E$55","v":"Existing RAB - BEG bal. - 2013 - DN"},"4.6: ","OE_DN2013",0,"GBP m",0,0,0,0,995.77861772301412,0,0,0,{"$f":" R$55","v":0},0,0,0]
[null,null,null,null,{"$f":" E$64","v":"Existing RAB - BEG bal. - (Except 2013) - DN"},"4.7:","OE_DNt",0,"GBP m",0,0,0,0,0,970.41117724038884,921.04414283917959,873.0212925565753,{"$f":" R$64","v":826.484815453132},780.95863070503492,736.27635589981696,0]
[null,null,null,null,"Existing RAB - BEG bal.  - DN","4.5:","OE_DNt",null,"GBP m",null,null,null,{"$f":"SUM(M44:M45)","v":0},995.77861772301412,970.41117724038884,921.04414283917959,873.0212925565753,{"$f":"SUM(R44:R45)","v":826.484815453132},780.95863070503492,736.27635589981696,0]
[]
[]
[null,null,"4.6 Opening balance of existing assets - 2013",null,null,"OE_DN2018 = OE_2016_DN2018 * RPI2018 / RPI2016"]
[]
[null,null,null,null,{"$f":" 'Licence Inp'!E$33","v":"RAB_DN - base year 2016"},{"$f":" 'Licence Inp'!F$33","v":"Table 2"},{"$f":" 'Licence Inp'!G$33","v":"OE_2016_DN2018"},{"$f":" 'Licence Inp'!H$33","v":995.77861772301412},{"$f":" 'Licence Inp'!I$33","v":"GBP m"}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$12","v":"RPI as on 2015/16 - (Base year 1993/94)"},{"$f":" 'Actuals Inp'!F$12","v":0},{"$f":" 'Actuals Inp'!G$12","v":"RPI2016"},{"$f":" 'Actuals Inp'!H$12","v":259.5},{"$f":" 'Actuals Inp'!I$12","v":"index"}]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,{"$f":" Time!E$71","v":"RP6 start period flag"},{"$f":" Time!F$71","v":0},{"$f":" Time!G$71","v":0},{"$f":" Time!H$71","v":0},{"$f":" Time!I$71","v":"flag"},{"$f":" Time!J$71","v":0},{"$f":" Time!K$71","v":1},{"$f":" Time!L$71","v":0},{"$f":" Time!M$71","v":0},{"$f":" Time!N$71","v":1},{"$f":" Time!O$71","v":0},{"$f":" Time!P$71","v":0},{"$f":" Time!Q$71","v":0},{"$f":" Time!R$71","v":0},{"$f":" Time!S$71","v":0},{"$f":" Time!T$71","v":0},{"$f":" Time!U$71","v":0}]
[null,null,null,null,"Existing RAB - BEG bal. - 2013 - DN","4.6: ","OE_DN2013",null,"GBP m",null,null,null,{"$f":" $H51 * M53 / $H52 * M54","v":0},{"$f":" $H51 * N53 / $H52 * N54","v":995.77861772301412},0,{"$f":" $H51 * P53 / $H52 * P54","v":0},0,{"$f":" $H51 * R53 / $H52 * R54","v":0},0,0,0]
[]
[]
[null,null,"4.7 Opening balance of existing assets - t",null,null,"OE_DNt = (CE_DNt-1) * RPIt / RPIt-1"]
[]
[null,null,null,null,{"$f":" E$74","v":"Closing balance of existing RAB - DN"},"4.9:","CE_DNt",0,"GBP m",0,0,0,0,970.41117724038884,921.04414283917959,873.0212925565753,826.484815453132,{"$f":" R$74","v":780.95863070503492},736.27635589981696,692.58808591156969,0]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,{"$f":" Time!E$92","v":"RP6 period flag"},{"$f":" Time!F$92","v":0},{"$f":" Time!G$92","v":0},{"$f":" Time!H$92","v":0},{"$f":" Time!I$92","v":"flag"},{"$f":" Time!J$92","v":0},{"$f":" Time!K$92","v":7},{"$f":" Time!L$92","v":0},{"$f":" Time!M$92","v":0},{"$f":" Time!N$92","v":1},{"$f":" Time!O$92","v":1},{"$f":" Time!P$92","v":1},{"$f":" Time!Q$92","v":1},{"$f":" Time!R$92","v":1},{"$f":" Time!S$92","v":1},{"$f":" Time!T$92","v":1},{"$f":" Time!U$92","v":0}]
[null,null,null,null,{"$f":" Time!E$71","v":"RP6 start period flag"},{"$f":" Time!F$71","v":0},{"$f":" Time!G$71","v":0},{"$f":" Time!H$71","v":0},{"$f":" Time!I$71","v":"flag"},{"$f":" Time!J$71","v":0},{"$f":" Time!K$71","v":1},{"$f":" Time!L$71","v":0},{"$f":" Time!M$71","v":0},{"$f":" Time!N$71","v":1},{"$f":" Time!O$71","v":0},{"$f":" Time!P$71","v":0},{"$f":" Time!Q$71","v":0},{"$f":" Time!R$71","v":0},{"$f":" Time!S$71","v":0},{"$f":" Time!T$71","v":0},{"$f":" Time!U$71","v":0}]
[null,null,null,null,"Existing RAB - BEG bal. - (Except 2013) - DN","4.7:","OE_DNt",null,"GBP m",null,null,null,{"$f":" IF( OR(M63 = 1, L61 = 0), 0, L60 * M61 / L61) * M62","v":0},{"$f":" IF( OR(N63 = 1, M61 = 0), 0, M60 * N61 / M61) * N62","v":0},970.41117724038884,921.04414283917959,873.0212925565753,{"$f":" IF( OR(R63 = 1, Q61 = 0), 0, Q60 * R61 / Q61) * R62","v":826.484815453132},780.95863070503492,736.27635589981696,0]
[]
[]
[null,null,"4.8 Closing balance of existing RAB - CE_DNt"]
[]
[]
[null,null,"4.9 CE_DNt",null,null,"CE_DNt = OE_DNt - FDEP_DNt"]
[]
[null,null,null,null,{"$f":" E$46","v":"Existing RAB - BEG bal.  - DN"},"4.5:","OE_DNt",0,"GBP m",0,0,0,0,995.77861772301412,970.41117724038884,921.04414283917959,873.0212925565753,{"$f":" R$46","v":826.484815453132},780.95863070503492,736.27635589981696,0]
[null,null,null,"less",{"$f":" E$85","v":"Fixed depreciation amount - existing RAB - DN"},"4.11:","FDEP_DNt",0,"GBP m",0,303.19053181144432,0,0,25.367440482625256,49.367034401209217,48.02285028260426,46.536477103443318,{"$f":" R$85","v":45.526184748097073},44.682274805217908,43.688269988247256,0]
[null,null,null,null,"Closing balance of existing RAB - DN","4.9:","CE_DNt",null,"GBP m",null,null,null,{"$f":" M72 - M73","v":0},970.41117724038884,921.04414283917959,873.0212925565753,826.484815453132,{"$f":" R72 - R73","v":780.95863070503492},736.27635589981696,692.58808591156969,0]
[]
[]
[null,null,"4.10 Fixed depreciation amount - FDEP_DNt"]
[]
[]
[null,null,"4.11 FDEP_DNt",null,null,"FDEP_DNt = FDEP_2016_DNt * RPIt / RPI2016"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$12","v":"RPI as on 2015/16 - (Base year 1993/94)"},{"$f":" 'Actuals Inp'!F$12","v":0},{"$f":" 'Actuals Inp'!G$12","v":"RPI2016"},{"$f":" 'Actuals Inp'!H$12","v":259.5},{"$f":" 'Actuals Inp'!I$12","v":"index"}]
[null,null,null,null,{"$f":" 'Licence Inp'!E$62","v":"Fixed depreciation - base year 2016 - RAB_DN"},{"$f":" 'Licence Inp'!F$62","v":"Table 3"},{"$f":" 'Licence Inp'!G$62","v":"FDEP_2016_DNt"},{"$f":" 'Licence Inp'!H$62","v":0},{"$f":" 'Licence Inp'!I$62","v":"GBP m"},{"$f":" 'Licence Inp'!J$62","v":0},{"$f":" 'Licence Inp'!K$62","v":303.19053181144432},{"$f":" 'Licence Inp'!L$62","v":0},{"$f":" 'Licence Inp'!M$62","v":0},{"$f":" 'Licence Inp'!N$62","v":25.367440482625256},{"$f":" 'Licence Inp'!O$62","v":49.367034401209217},{"$f":" 'Licence Inp'!P$62","v":48.02285028260426},{"$f":" 'Licence Inp'!Q$62","v":46.536477103443318},{"$f":" 'Licence Inp'!R$62","v":45.526184748097073},{"$f":" 'Licence Inp'!S$62","v":44.682274805217908},{"$f":" 'Licence Inp'!T$62","v":43.688269988247256},{"$f":" 'Licence Inp'!U$62","v":0}]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,"Fixed depreciation amount - existing RAB - DN","4.11:","FDEP_DNt",null,"GBP m",null,{"$f":" SUM(M85:U85)","v":303.19053181144432},null,{"$f":" M83 * M84 / $H82","v":0},{"$f":" N83 * N84 / $H82","v":25.367440482625256},49.367034401209217,48.02285028260426,46.536477103443318,{"$f":" R83 * R84 / $H82","v":45.526184748097073},44.682274805217908,43.688269988247256,0]
[]
[]
[null,null,"4.12 Opening balance of additional assets"]
[]
[]
[null,null,"4.13 OADD_DNt"]
[]
[null,null,null,null,{"$f":" E$100","v":"Additional RAB - BEG bal. - 2013 - DN"},{"$f":" F$100","v":"4.13a: "},"OADD_DN2013",0,"GBP m",0,0,0,0,0,0,0,0,{"$f":" R$100","v":0},0,0,0]
[null,null,null,null,{"$f":" E$107","v":"Additional RAB - BEG bal. - except 2013 - DN"},{"$f":" F$107","v":"4.13b:"},"OADD_DNt",0,"GBP m",0,0,0,0,0,32.68575587804326,96.539263447157637,157.81850393554257,{"$f":" R$107","v":216.64360475555605},276.26131422546581,333.28956968334842,0]
[null,null,null,null,"Additional RAB - BEG bal. - DN","4.13:","OADD_DNt",null,"GBP m",null,null,null,{"$f":"SUM(M93:M94)","v":0},{"$f":"SUM(N93:N94)","v":0},32.68575587804326,96.539263447157637,157.81850393554257,{"$f":"SUM(R93:R94)","v":216.64360475555605},276.26131422546581,333.28956968334842,0]
[]
[null,null,null,"4.13a OADD_DN2013"]
[null,null,null,null,{"$f":" 'Licence Inp'!E$75","v":"Opening additional assets - RAB_DN"},{"$f":" 'Licence Inp'!F$75","v":"4.13a:"},{"$f":" 'Licence Inp'!G$75","v":"OADD_DN2018"},{"$f":" 'Licence Inp'!H$75","v":0},{"$f":" 'Licence Inp'!I$75","v":"GBP m"}]
[null,null,null,null,{"$f":" Time!E$71","v":"RP6 start period flag"},{"$f":" Time!F$71","v":0},{"$f":" Time!G$71","v":0},{"$f":" Time!H$71","v":0},{"$f":" Time!I$71","v":"flag"},{"$f":" Time!J$71","v":0},{"$f":" Time!K$71","v":1},{"$f":" Time!L$71","v":0},{"$f":" Time!M$71","v":0},{"$f":" Time!N$71","v":1},{"$f":" Time!O$71","v":0},{"$f":" Time!P$71","v":0},{"$f":" Time!Q$71","v":0},{"$f":" Time!R$71","v":0},{"$f":" Time!S$71","v":0},{"$f":" Time!T$71","v":0},{"$f":" Time!U$71","v":0}]
[null,null,null,null,"Additional RAB - BEG bal. - 2013 - DN","4.13a: ","OADD_DN2013",null,"GBP m",null,null,null,{"$f":" M99 * $H98","v":0},{"$f":" N99 * $H98","v":0},0,0,0,{"$f":" R99 * $H98","v":0},0,0,0]
[]
[null,null,null,"4.13b OADD_DNt",null,"OADD_DNt = (CADD_DNt-1) * RPIt / RPIt-1"]
[null,null,null,null,{"$f":" E$123","v":"Closing balance of additional RAB - DN"},"4.15:","CADD_DNt",0,"GBP m",0,0,0,0,32.68575587804326,96.539263447157637,157.81850393554257,216.64360475555605,{"$f":" R$123","v":276.26131422546581},333.28956968334842,387.75035559376602,0]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,{"$f":" Time!E$92","v":"RP6 period flag"},{"$f":" Time!F$92","v":0},{"$f":" Time!G$92","v":0},{"$f":" Time!H$92","v":0},{"$f":" Time!I$92","v":"flag"},{"$f":" Time!J$92","v":0},{"$f":" Time!K$92","v":7},{"$f":" Time!L$92","v":0},{"$f":" Time!M$92","v":0},{"$f":" Time!N$92","v":1},{"$f":" Time!O$92","v":1},{"$f":" Time!P$92","v":1},{"$f":" Time!Q$92","v":1},{"$f":" Time!R$92","v":1},{"$f":" Time!S$92","v":1},{"$f":" Time!T$92","v":1},{"$f":" Time!U$92","v":0}]
[null,null,null,null,{"$f":" Time!E$71","v":"RP6 start period flag"},{"$f":" Time!F$71","v":0},{"$f":" Time!G$71","v":0},{"$f":" Time!H$71","v":0},{"$f":" Time!I$71","v":"flag"},{"$f":" Time!J$71","v":0},{"$f":" Time!K$71","v":1},{"$f":" Time!L$71","v":0},{"$f":" Time!M$71","v":0},{"$f":" Time!N$71","v":1},{"$f":" Time!O$71","v":0},{"$f":" Time!P$71","v":0},{"$f":" Time!Q$71","v":0},{"$f":" Time!R$71","v":0},{"$f":" Time!S$71","v":0},{"$f":" Time!T$71","v":0},{"$f":" Time!U$71","v":0}]
[null,null,null,null,"Additional RAB - BEG bal. - except 2013 - DN","4.13b:","OADD_DNt",null,"GBP m",null,null,null,{"$f":" IF(OR(M106 =1, L104 = 0), 0, L103 * M104 / L104) * M105","v":0},{"$f":" IF(OR(N106 =1, M104 = 0), 0, M103 * N104 / M104) * N105","v":0},32.68575587804326,96.539263447157637,157.81850393554257,{"$f":" IF(OR(R106 =1, Q104 = 0), 0, Q103 * R104 / Q104) * R105","v":216.64360475555605},276.26131422546581,333.28956968334842,0]
[]
[]
[null,null,"4.14 The closing value of additional assets - CADD_DNt"]
[]
[]
[null,null,"4.15 Closing balance of additional RAB",null,null,"CADD_DNt = OADD_DNt + QCE_DNt - DIQCE_DNt + PTCE_DNt - DIPTCE_DNt - DEPADD_DNt - CD_DNt + CI_DNt"]
[]
[null,null,null,null,{"$f":" E$95","v":"Additional RAB - BEG bal. - DN"},"4.13:","OADD_DNt",0,"GBP m",0,0,0,0,0,32.68575587804326,96.539263447157637,157.81850393554257,{"$f":" R$95","v":216.64360475555605},276.26131422546581,333.28956968334842,0]
[null,null,null,"plus",{"$f":" E$132","v":"Qualifying capex amount - DN"},"4.17:","QCE_DNt",0,"GBP m",0,429.82143447023873,0,{"$f":" M$132","v":0},33.200149894064161,65.836561242927118,65.277608837974654,64.723401938940256,{"$f":" R$132","v":67.499351896366107},66.926282398765963,66.358078261200447,0]
[null,null,null,"less",{"$f":" E$141","v":"Demonstrably inefficient qualifying capex exp. - DN"},"4.19:","DIQCE_DNt",0,"GBP m",0,0,0,{"$f":" M$141","v":0},0,0,0,0,{"$f":" R$141","v":0},0,0,0]
[null,null,null,"plus",{"$f":" E$151","v":"Pass through capex expenditure - DN"},"4.21:","PTCE_DNt",0,"GBP m",0,0,0,{"$f":" M$151","v":0},0,0,0,0,{"$f":" R$151","v":0},0,0,0]
[null,null,null,"less",{"$f":" E$170","v":"Demonstrably inefficient pass through capex exp. - DN"},"4.25:","DIPTCE_DNt",0,"GBP m",0,0,0,{"$f":" M$170","v":0},0,0,0,0,{"$f":" R$170","v":0},0,0,0]
[null,null,null,"less",{"$f":" E$186","v":"Depreciation amount for additional asset - t - DN"},"4.26:","DEPADD_DNt",0,"GBP m",0,42.005095229596208,0,{"$f":" M$186","v":0},0.49775262758441513,1.9830536738127371,3.9490260911496629,5.8983011189267858,{"$f":" R$186","v":7.8816424264563807},9.8980269408833621,11.897292350782859,0]
[null,null,null,"less",{"$f":" E$218","v":"Capex disposals - DN"},"4.30:","CD_DNt",0,"GBP m",0,6.5983646876528662E-2,0,{"$f":" M$218","v":0},1.6641388436482087E-2,0,4.9342258440046569E-2,0,{"$f":" R$218","v":0},0,0,0]
[null,null,null,"plus",{"$f":" E$246","v":"Capex incentive amount - DN"},"4.32:","CI_DNt",0,"GBP m",0,0,0,{"$f":" M$246","v":0},0,0,0,0,{"$f":" R$246","v":0},0,0,0]
[null,null,null,null,"Closing balance of additional RAB - DN","4.15:","CADD_DNt",null,"GBP m",null,null,null,{"$f":" M115 + M116 - M117 + M118 - M119 - M120 - M121 + M122","v":0},32.68575587804326,96.539263447157637,157.81850393554257,216.64360475555605,{"$f":" R115 + R116 - R117 + R118 - R119 - R120 - R121 + R122","v":276.26131422546581},333.28956968334842,387.75035559376602,0]
[]
[]
[null,null,"4.16 Qualifying capex expenditure - QCE_DNt"]
[]
[]
[null,null,"4.17 Capex incurred by the licensee - allocated to TN"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$34","v":"Qualifying capex amount - DN"},{"$f":" 'Actuals Inp'!F$34","v":"4.17:"},{"$f":" 'Actuals Inp'!G$34","v":"QCE_DNt"},{"$f":" 'Actuals Inp'!H$34","v":0},{"$f":" 'Actuals Inp'!I$34","v":"GBP m"},{"$f":" 'Actuals Inp'!J$34","v":0},{"$f":" 'Actuals Inp'!K$34","v":429.82143447023873},{"$f":" 'Actuals Inp'!L$34","v":0},{"$f":" 'Actuals Inp'!M$34","v":0},{"$f":" 'Actuals Inp'!N$34","v":33.200149894064161},{"$f":" 'Actuals Inp'!O$34","v":65.836561242927118},{"$f":" 'Actuals Inp'!P$34","v":65.277608837974654},{"$f":" 'Actuals Inp'!Q$34","v":64.723401938940256},{"$f":" 'Actuals Inp'!R$34","v":67.499351896366107},{"$f":" 'Actuals Inp'!S$34","v":66.926282398765963},{"$f":" 'Actuals Inp'!T$34","v":66.358078261200447},{"$f":" 'Actuals Inp'!U$34","v":0}]
[null,null,null,null,"Qualifying capex amount - DN","4.17:","QCE_DNt",null,"GBP m",null,{"$f":" SUM(M132:U132)","v":429.82143447023873},null,{"$f":" M131","v":0},33.200149894064161,65.836561242927118,65.277608837974654,64.723401938940256,{"$f":" R131","v":67.499351896366107},66.926282398765963,66.358078261200447,0]
[]
[]
[null,null,"4.18 Demonstrably inefficient qualifying capex expenditure - DIQCE_DNt"]
[]
[]
[null,null,"4.19 DIQCE_DNt"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$46","v":"Demonstrably inefficient qualifying capex - DN"},{"$f":" 'Actuals Inp'!F$46","v":"4.19:"},{"$f":" 'Actuals Inp'!G$46","v":"DIQCE_DNt"},{"$f":" 'Actuals Inp'!H$46","v":0},{"$f":" 'Actuals Inp'!I$46","v":"GBP m"},{"$f":" 'Actuals Inp'!J$46","v":"[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!$A$42"},{"$f":" 'Actuals Inp'!K$46","v":0},{"$f":" 'Actuals Inp'!L$46","v":0},{"$f":" 'Actuals Inp'!M$46","v":0},{"$f":" 'Actuals Inp'!N$46","v":0},{"$f":" 'Actuals Inp'!O$46","v":0},{"$f":" 'Actuals Inp'!P$46","v":0},{"$f":" 'Actuals Inp'!Q$46","v":0},{"$f":" 'Actuals Inp'!R$46","v":0},{"$f":" 'Actuals Inp'!S$46","v":0},{"$f":" 'Actuals Inp'!T$46","v":0},{"$f":" 'Actuals Inp'!U$46","v":0}]
[null,null,null,null,"Demonstrably inefficient qualifying capex exp. - DN","4.19:","DIQCE_DNt",null,"GBP m",null,{"$f":" SUM(M141:U141)","v":0},null,{"$f":" M140","v":0},0,0,0,0,{"$f":" R140","v":0},0,0,0]
[]
[]
[null,null,"4.20 Pass through capex expenditure amount - PTCE_DNt"]
[]
[]
[null,null,"4.21 PTCE_DNt",null,null,"PTCE_DNt = CLD_DNt + CC_DNt"]
[]
[null,null,null,null,{"$f":" E$161","v":"Capex legacy Dt amount - DN"},"4.23:","CLD_DNt",0,"GBP m",0,0,0,0,0,0,0,0,{"$f":" R$161","v":0},0,0,0]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$58","v":"Capex connection amount - DN"},{"$f":" 'Actuals Inp'!F$58","v":"4.21:"},{"$f":" 'Actuals Inp'!G$58","v":"CC_DNt"},{"$f":" 'Actuals Inp'!H$58","v":0},{"$f":" 'Actuals Inp'!I$58","v":"GBP m"},{"$f":" 'Actuals Inp'!J$58","v":"[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!$A$51"},{"$f":" 'Actuals Inp'!K$58","v":0},{"$f":" 'Actuals Inp'!L$58","v":0},{"$f":" 'Actuals Inp'!M$58","v":0},{"$f":" 'Actuals Inp'!N$58","v":0},{"$f":" 'Actuals Inp'!O$58","v":0},{"$f":" 'Actuals Inp'!P$58","v":0},{"$f":" 'Actuals Inp'!Q$58","v":0},{"$f":" 'Actuals Inp'!R$58","v":0},{"$f":" 'Actuals Inp'!S$58","v":0},{"$f":" 'Actuals Inp'!T$58","v":0},{"$f":" 'Actuals Inp'!U$58","v":0}]
[null,null,null,null,"Pass through capex expenditure - DN","4.21:","PTCE_DNt",null,"GBP m",null,{"$f":" SUM(M151:U151)","v":0},null,{"$f":"SUM(M149:M150)","v":0},0,0,0,0,{"$f":"SUM(R149:R150)","v":0},0,0,0]
[]
[]
[null,null,"4.22 Capex legacy Dt amount - CLD_DNt"]
[]
[]
[null,null,"4.23 CLD_DNt"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$70","v":"Distribution split for legacy Dt capex - DN"},{"$f":" 'Actuals Inp'!F$70","v":"4.23:"},{"$f":" 'Actuals Inp'!G$70","v":"CLD_DNt"},{"$f":" 'Actuals Inp'!H$70","v":0},{"$f":" 'Actuals Inp'!I$70","v":"GBP m"},{"$f":" 'Actuals Inp'!J$70","v":"[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!$A$50"},{"$f":" 'Actuals Inp'!K$70","v":0},{"$f":" 'Actuals Inp'!L$70","v":0},{"$f":" 'Actuals Inp'!M$70","v":0},{"$f":" 'Actuals Inp'!N$70","v":0},{"$f":" 'Actuals Inp'!O$70","v":0},{"$f":" 'Actuals Inp'!P$70","v":0},{"$f":" 'Actuals Inp'!Q$70","v":0},{"$f":" 'Actuals Inp'!R$70","v":0},{"$f":" 'Actuals Inp'!S$70","v":0},{"$f":" 'Actuals Inp'!T$70","v":0},{"$f":" 'Actuals Inp'!U$70","v":0}]
[null,null,null,null,{"$f":" Time!E$92","v":"RP6 period flag"},{"$f":" Time!F$92","v":0},{"$f":" Time!G$92","v":0},{"$f":" Time!H$92","v":0},{"$f":" Time!I$92","v":"flag"},{"$f":" Time!J$92","v":0},{"$f":" Time!K$92","v":7},{"$f":" Time!L$92","v":0},{"$f":" Time!M$92","v":0},{"$f":" Time!N$92","v":1},{"$f":" Time!O$92","v":1},{"$f":" Time!P$92","v":1},{"$f":" Time!Q$92","v":1},{"$f":" Time!R$92","v":1},{"$f":" Time!S$92","v":1},{"$f":" Time!T$92","v":1},{"$f":" Time!U$92","v":0}]
[null,null,null,null,"Capex legacy Dt amount - DN","4.23:","CLD_DNt",null,"GBP m",null,{"$f":" SUM(M161:U161)","v":0},null,{"$f":" M159 * M160","v":0},0,0,0,0,{"$f":" R159 * R160","v":0},0,0,0]
[]
[]
[null,null,"4.24 Demonstrably inefficient pass through capex expenditure - DIPTCE_DNt"]
[]
[]
[null,null,"4.25 DIPTCE_DNt - part of PTCE_DNt"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$88","v":"Demonstrably inefficient pass through capex exp. - DN"},{"$f":" 'Actuals Inp'!F$88","v":"4.25:"},{"$f":" 'Actuals Inp'!G$88","v":"DIPTCE_DNt"},{"$f":" 'Actuals Inp'!H$88","v":0},{"$f":" 'Actuals Inp'!I$88","v":"GBP m"},{"$f":" 'Actuals Inp'!J$88","v":"[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!$A$52"},{"$f":" 'Actuals Inp'!K$88","v":0},{"$f":" 'Actuals Inp'!L$88","v":0},{"$f":" 'Actuals Inp'!M$88","v":0},{"$f":" 'Actuals Inp'!N$88","v":0},{"$f":" 'Actuals Inp'!O$88","v":0},{"$f":" 'Actuals Inp'!P$88","v":0},{"$f":" 'Actuals Inp'!Q$88","v":0},{"$f":" 'Actuals Inp'!R$88","v":0},{"$f":" 'Actuals Inp'!S$88","v":0},{"$f":" 'Actuals Inp'!T$88","v":0},{"$f":" 'Actuals Inp'!U$88","v":0}]
[null,null,null,null,"Demonstrably inefficient pass through capex exp. - DN","4.25:","DIPTCE_DNt",null,"GBP m",null,{"$f":" SUM(M170:U170)","v":0},null,{"$f":" M169","v":0},0,0,0,0,{"$f":" R169","v":0},0,0,0]
[]
[]
[null,null,"4.26 Depreciation amount of additional assets - DEPADD_DNt"]
[]
[]
[null,null,"4.27 DEPADD_DNt"]
[]
[]
[null,null,"4.27b In reporting year except 2013",null,null,"DEPADD_DNt = 0.5 * DEPN_DNt + (DEPADD_DNt-1 + 0.5 * DEPN_DNt-1 ) * RPIt / RPIt-1"]
[]
[null,null,null,null,{"$f":" 'Licence Inp'!E$95","v":"Additional depreciation factor - DL"},{"$f":" 'Licence Inp'!F$95","v":"4.27a:"},{"$f":" 'Licence Inp'!G$95","v":0},{"$f":" 'Licence Inp'!H$95","v":0.5},{"$f":" 'Licence Inp'!I$95","v":"factor"}]
[null,null,null,null,{"$f":" E$207","v":"Full period depreciation - DN"},"4.28:","DEPN_DNt",0,"GBP m",0,12.892663524700863,0,{"$f":" M$207","v":0},0.99550525516883026,1.9750968372878135,1.956847997386038,1.9417020581682076,{"$f":" R$207","v":2.0249805568909833},2.0077884719629786,1.9907423478360133,0]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,{"$f":" Time!E$98","v":"RP6 PPF- actual / actual"},{"$f":" Time!F$98","v":0},{"$f":" Time!G$98","v":0},{"$f":" Time!H$98","v":0},{"$f":" Time!I$98","v":"factor"},{"$f":" Time!J$98","v":0},{"$f":" Time!K$98","v":6.5},{"$f":" Time!L$98","v":0},{"$f":" Time!M$98","v":0},{"$f":" Time!N$98","v":0.5},{"$f":" Time!O$98","v":1},{"$f":" Time!P$98","v":1},{"$f":" Time!Q$98","v":1},{"$f":" Time!R$98","v":1},{"$f":" Time!S$98","v":1},{"$f":" Time!T$98","v":1},{"$f":" Time!U$98","v":0}]
[null,null,null,null,{"$f":" E$194","v":"Depreciation amount for additional asset adj. - DN"},0,0,"n PD LK BCK","GBP m",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Depreciation amount for additional asset - t - DN","4.26:","DEPADD_DNt",null,"GBP m",null,{"$f":" SUM(M186:U186)","v":42.005095229596208},null,{"$f":" $H181 * M182 + IF(L183 = 0, 0, (L186 + $H181 * L182) *  M184 * M183 / L183) - M185","v":0},0.49775262758441513,1.9830536738127371,3.9490260911496629,5.8983011189267858,7.8816424264563807,9.8980269408833621,11.897292350782859,0]
[]
[]
[null,null,null,null,{"$f":" 'Licence Inp'!E$101","v":"Depreciation rate - RAB_DN"},{"$f":" 'Licence Inp'!F$101","v":"Table 5"},{"$f":" 'Licence Inp'!G$101","v":"DEPR_DN"},{"$f":" 'Licence Inp'!H$101","v":0.03},{"$f":" 'Licence Inp'!I$101","v":"%"}]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,{"$f":" Time!E$98","v":"RP6 PPF- actual / actual"},{"$f":" Time!F$98","v":0},{"$f":" Time!G$98","v":0},{"$f":" Time!H$98","v":0},{"$f":" Time!I$98","v":"factor"},{"$f":" Time!J$98","v":0},{"$f":" Time!K$98","v":6.5},{"$f":" Time!L$98","v":0},{"$f":" Time!M$98","v":0},{"$f":" Time!N$98","v":0.5},{"$f":" Time!O$98","v":1},{"$f":" Time!P$98","v":1},{"$f":" Time!Q$98","v":1},{"$f":" Time!R$98","v":1},{"$f":" Time!S$98","v":1},{"$f":" Time!T$98","v":1},{"$f":" Time!U$98","v":0}]
[null,null,null,null,{"$f":" Time!E$10","v":"Model column counter"},{"$f":" Time!F$10","v":0},{"$f":" Time!G$10","v":0},{"$f":" Time!H$10","v":0},{"$f":" Time!I$10","v":"counter"},{"$f":" Time!J$10","v":0},{"$f":" Time!K$10","v":0},{"$f":" Time!L$10","v":0},{"$f":" Time!M$10","v":1},{"$f":" Time!N$10","v":2},{"$f":" Time!O$10","v":3},{"$f":" Time!P$10","v":4},{"$f":" Time!Q$10","v":5},{"$f":" Time!R$10","v":6},{"$f":" Time!S$10","v":7},{"$f":" Time!T$10","v":8},{"$f":" Time!U$10","v":9}]
[null,null,null,null,{"$f":" E$186","v":"Depreciation amount for additional asset - t - DN"},"4.26:","DEPADD_DNt",0,"GBP m",0,42.005095229596208,0,0,0.49775262758441513,1.9830536738127371,3.9490260911496629,5.8983011189267858,7.8816424264563807,9.8980269408833621,11.897292350782859,0]
[null,null,null,null,"Depreciation amount for additional asset adj. - DN",null,null,"n PD LK BCK","GBP m",null,{"$f":" SUM(M194:U194)","v":0},null,{"$f":"IF(OR($H189 = 0, L190 = 0, M191 = 0), 0, SUMPRODUCT(L193:$M193, (1 / L190:$M190), 1 * (L192:$M192 = (M192 - ROUNDDOWN(1 / $H189, 0))) * M190 * M191) - (L194 * M190 / L190))","v":0},{"$f":"IF(OR($H189 = 0, M190 = 0, N191 = 0), 0, SUMPRODUCT(M193:$M193, (1 / M190:$M190), 1 * (M192:$M192 = (N192 - ROUNDDOWN(1 / $H189, 0))) * N190 * N191) - (M194 * N190 / M190))","v":0},{"$f":"IF(OR($H189 = 0, N190 = 0, O191 = 0), 0, SUMPRODUCT($M193:N193, (1 / $M190:N190), 1 * ($M192:N192 = (O192 - ROUNDDOWN(1 / $H189, 0))) * O190 * O191) - (N194 * O190 / N190))","v":0},{"$f":"IF(OR($H189 = 0, O190 = 0, P191 = 0), 0, SUMPRODUCT($M193:O193, (1 / $M190:O190), 1 * ($M192:O192 = (P192 - ROUNDDOWN(1 / $H189, 0))) * P190 * P191) - (O194 * P190 / O190))","v":0},{"$f":"IF(OR($H189 = 0, P190 = 0, Q191 = 0), 0, SUMPRODUCT($M193:P193, (1 / $M190:P190), 1 * ($M192:P192 = (Q192 - ROUNDDOWN(1 / $H189, 0))) * Q190 * Q191) - (P194 * Q190 / P190))","v":0},{"$f":"IF(OR($H189 = 0, Q190 = 0, R191 = 0), 0, SUMPRODUCT($M193:Q193, (1 / $M190:Q190), 1 * ($M192:Q192 = (R192 - ROUNDDOWN(1 / $H189, 0))) * R190 * R191) - (Q194 * R190 / Q190))","v":0},{"$f":"IF(OR($H189 = 0, R190 = 0, S191 = 0), 0, SUMPRODUCT($M193:R193, (1 / $M190:R190), 1 * ($M192:R192 = (S192 - ROUNDDOWN(1 / $H189, 0))) * S190 * S191) - (R194 * S190 / R190))","v":0},{"$f":"IF(OR($H189 = 0, S190 = 0, T191 = 0), 0, SUMPRODUCT($M193:S193, (1 / $M190:S190), 1 * ($M192:S192 = (T192 - ROUNDDOWN(1 / $H189, 0))) * T190 * T191) - (S194 * T190 / S190))","v":0},{"$f":"IF(OR($H189 = 0, T190 = 0, U191 = 0), 0, SUMPRODUCT($M193:T193, (1 / $M190:T190), 1 * ($M192:T192 = (U192 - ROUNDDOWN(1 / $H189, 0))) * U190 * U191) - (T194 * U190 / T190))","v":0}]
[]
[]
[null,null,"4.28 DEPN_DNt",null,null,"DEPN_DNt = (QCE_DNt - DIQCE_DNt + PTCE_DNt - DIPTCE_DNt - CD_DNt + CI_DNt) * DEPR_DN"]
[]
[null,null,null,null,{"$f":" 'Licence Inp'!E$101","v":"Depreciation rate - RAB_DN"},{"$f":" 'Licence Inp'!F$101","v":"Table 5"},{"$f":" 'Licence Inp'!G$101","v":"DEPR_DN"},{"$f":" 'Licence Inp'!H$101","v":0.03},{"$f":" 'Licence Inp'!I$101","v":"%"}]
[null,null,null,null,{"$f":" E$132","v":"Qualifying capex amount - DN"},"4.17:","QCE_DNt",0,"GBP m",0,429.82143447023873,0,0,33.200149894064161,65.836561242927118,65.277608837974654,64.723401938940256,{"$f":" R$132","v":67.499351896366107},66.926282398765963,66.358078261200447,0]
[null,null,null,null,{"$f":" E$141","v":"Demonstrably inefficient qualifying capex exp. - DN"},"4.19:","DIQCE_DNt",0,"GBP m",0,0,0,0,0,0,0,0,{"$f":" R$141","v":0},0,0,0]
[null,null,null,null,{"$f":" E$151","v":"Pass through capex expenditure - DN"},"4.21:","PTCE_DNt",0,"GBP m",0,0,0,0,0,0,0,0,{"$f":" R$151","v":0},0,0,0]
[null,null,null,null,{"$f":" E$170","v":"Demonstrably inefficient pass through capex exp. - DN"},"4.25:","DIPTCE_DNt",0,"GBP m",0,0,0,0,0,0,0,0,{"$f":" R$170","v":0},0,0,0]
[null,null,null,null,{"$f":" E$218","v":"Capex disposals - DN"},"4.30:","CD_DNt",0,"GBP m",0,6.5983646876528662E-2,0,0,1.6641388436482087E-2,0,4.9342258440046569E-2,0,{"$f":" R$218","v":0},0,0,0]
[null,null,null,null,{"$f":" E$246","v":"Capex incentive amount - DN"},"4.32:","CI_DNt",0,"GBP m",0,0,0,0,0,0,0,0,{"$f":" R$246","v":0},0,0,0]
[null,null,null,null,{"$f":" Time!E$47","v":"Pre - RP6 period flag"},{"$f":" Time!F$47","v":0},{"$f":" Time!G$47","v":0},{"$f":" Time!H$47","v":0},{"$f":" Time!I$47","v":"flag"},{"$f":" Time!J$47","v":0},{"$f":" Time!K$47","v":1},{"$f":" Time!L$47","v":0},{"$f":" Time!M$47","v":1},{"$f":" Time!N$47","v":0},{"$f":" Time!O$47","v":0},{"$f":" Time!P$47","v":0},{"$f":" Time!Q$47","v":0},{"$f":" Time!R$47","v":0},{"$f":" Time!S$47","v":0},{"$f":" Time!T$47","v":0},{"$f":" Time!U$47","v":0}]
[null,null,null,null,"Full period depreciation - DN","4.28:","DEPN_DNt",null,"GBP m",null,{"$f":" SUM(M207:U207)","v":12.892663524700863},null,{"$f":" (M200 - M201 + M202 - M203 - M204 + M205) * $H199 * (1 - M206)","v":0},{"$f":" (N200 - N201 + N202 - N203 - N204 + N205) * $H199 * (1 - N206)","v":0.99550525516883026},1.9750968372878135,1.956847997386038,1.9417020581682076,2.0249805568909833,2.0077884719629786,1.9907423478360133,0]
[]
[]
[null,null,"4.29 Capex disposal amount - CD_DNt",null,null,"CD_DNt = (OCD_DNt-5) * RPIt / RPIt-5"]
[]
[]
[null,null,"4.30 CD_DNt"]
[]
[null,null,null,null,{"$f":" E231","v":"Asset disposals - t-5 - DN"},0,"OCD_DNt-5",0,"GBP m",0,6.4750000000000002E-2,0,0,1.575E-2,0,4.9000000000000002E-2,0,{"$f":" R231","v":0},0,0,0]
[null,null,null,null,{"$f":" Index!E$38","v":"RPI index (Base year 1993/94) - t-5"},{"$f":" Index!F$38","v":0},{"$f":" Index!G$38","v":"RPIt-5"},{"$f":" Index!H$38","v":0},{"$f":" Index!I$38","v":"index"},{"$f":" Index!J$38","v":0},{"$f":" Index!K$38","v":0},{"$f":" Index!L$38","v":0},{"$f":" Index!M$38","v":238},{"$f":" Index!N$38","v":245.6},{"$f":" Index!O$38","v":251.9},{"$f":" Index!P$38","v":257.7},{"$f":" Index!Q$38","v":259.5},{"$f":" Index!R$38","v":259.5},{"$f":" Index!S$38","v":259.5},{"$f":" Index!T$38","v":259.5},{"$f":" Index!U$38","v":259.5}]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,"Capex disposals - DN","4.30:","CD_DNt",null,"GBP m",null,{"$f":" SUM(M218:U218)","v":6.5983646876528662E-2},null,{"$f":" M215 * M217 / M216","v":0},1.6641388436482087E-2,0,4.9342258440046569E-2,0,{"$f":" R215 * R217 / R216","v":0},0,0,0]
[]
[null,null,null,"Asset disposals - t-5"]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$100","v":"Asset disposal lookback periods"},{"$f":" 'Actuals Inp'!F$100","v":0},{"$f":" 'Actuals Inp'!G$100","v":0},{"$f":" 'Actuals Inp'!H$100","v":5},{"$f":" 'Actuals Inp'!I$100","v":"years"}]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$102","v":"Historic timeline"},{"$f":" 'Actuals Inp'!F$102","v":0},{"$f":" 'Actuals Inp'!G$102","v":0},{"$f":" 'Actuals Inp'!H$102","v":0},{"$f":" 'Actuals Inp'!I$102","v":"date"},{"$f":" 'Actuals Inp'!J$102","v":0},{"$f":" 'Actuals Inp'!K$102","v":0},{"$f":" 'Actuals Inp'!L$102","v":0},{"$f":" 'Actuals Inp'!M$102","v":2008},{"$f":" 'Actuals Inp'!N$102","v":2009},{"$f":" 'Actuals Inp'!O$102","v":2010},{"$f":" 'Actuals Inp'!P$102","v":2011},{"$f":" 'Actuals Inp'!Q$102","v":2012},{"$f":" 'Actuals Inp'!R$102","v":2013},{"$f":" 'Actuals Inp'!S$102","v":2014},{"$f":" 'Actuals Inp'!T$102","v":2015},{"$f":" 'Actuals Inp'!U$102","v":2016}]
[null,null,null,null,{"$f":" Time!E$36","v":"Financial year ending"},{"$f":" Time!F$36","v":0},{"$f":" Time!G$36","v":0},{"$f":" Time!H$36","v":0},{"$f":" Time!I$36","v":"year #"},{"$f":" Time!J$36","v":0},{"$f":" Time!K$36","v":0},{"$f":" Time!L$36","v":0},{"$f":" Time!M$36","v":2017},{"$f":" Time!N$36","v":2018},{"$f":" Time!O$36","v":2019},{"$f":" Time!P$36","v":2020},{"$f":" Time!Q$36","v":2021},{"$f":" Time!R$36","v":2022},{"$f":" Time!S$36","v":2023},{"$f":" Time!T$36","v":2024},{"$f":" Time!U$36","v":2025}]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$103","v":"Historic - asset disposals - DN"},{"$f":" 'Actuals Inp'!F$103","v":"4.30:"},{"$f":" 'Actuals Inp'!G$103","v":"OCD_DNt"},{"$f":" 'Actuals Inp'!H$103","v":0},{"$f":" 'Actuals Inp'!I$103","v":"GBP m"},{"$f":" 'Actuals Inp'!J$103","v":0},{"$f":" 'Actuals Inp'!K$103","v":8.0500000000000002E-2},{"$f":" 'Actuals Inp'!L$103","v":0},{"$f":" 'Actuals Inp'!M$103","v":0},{"$f":" 'Actuals Inp'!N$103","v":0},{"$f":" 'Actuals Inp'!O$103","v":0},{"$f":" 'Actuals Inp'!P$103","v":0},{"$f":" 'Actuals Inp'!Q$103","v":0},{"$f":" 'Actuals Inp'!R$103","v":3.15E-2},{"$f":" 'Actuals Inp'!S$103","v":0},{"$f":" 'Actuals Inp'!T$103","v":4.9000000000000002E-2},{"$f":" 'Actuals Inp'!U$103","v":0}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$113","v":"Asset disposals - DN"},{"$f":" 'Actuals Inp'!F$113","v":"4.30:"},{"$f":" 'Actuals Inp'!G$113","v":"OCD_DNt"},{"$f":" 'Actuals Inp'!H$113","v":0},{"$f":" 'Actuals Inp'!I$113","v":"GBP m"},{"$f":" 'Actuals Inp'!J$113","v":"[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!$A$55"},{"$f":" 'Actuals Inp'!K$113","v":0},{"$f":" 'Actuals Inp'!L$113","v":0},{"$f":" 'Actuals Inp'!M$113","v":0},{"$f":" 'Actuals Inp'!N$113","v":0},{"$f":" 'Actuals Inp'!O$113","v":0},{"$f":" 'Actuals Inp'!P$113","v":0},{"$f":" 'Actuals Inp'!Q$113","v":0},{"$f":" 'Actuals Inp'!R$113","v":0},{"$f":" 'Actuals Inp'!S$113","v":0},{"$f":" 'Actuals Inp'!T$113","v":0},{"$f":" 'Actuals Inp'!U$113","v":0}]
[]
[null,null,null,null,{"$f":" Time!E$98","v":"RP6 PPF- actual / actual"},{"$f":" Time!F$98","v":0},{"$f":" Time!G$98","v":0},{"$f":" Time!H$98","v":0},{"$f":" Time!I$98","v":"factor"},{"$f":" Time!J$98","v":0},{"$f":" Time!K$98","v":6.5},{"$f":" Time!L$98","v":0},{"$f":" Time!M$98","v":0},{"$f":" Time!N$98","v":0.5},{"$f":" Time!O$98","v":1},{"$f":" Time!P$98","v":1},{"$f":" Time!Q$98","v":1},{"$f":" Time!R$98","v":1},{"$f":" Time!S$98","v":1},{"$f":" Time!T$98","v":1},{"$f":" Time!U$98","v":0}]
[]
[null,null,null,null,"Asset disposals - t-5 - DN",null,"OCD_DNt-5",null,"GBP m",null,{"$f":" SUM(M231:U231)","v":6.4750000000000002E-2},null,{"$f":" SUMPRODUCT(($M223:$U224 = M224 - $H221) * $M226:$U227) * M229","v":0},{"$f":" SUMPRODUCT(($M223:$U224 = N224 - $H221) * $M226:$U227) * N229","v":1.575E-2},{"$f":" SUMPRODUCT(($M223:$U224 = O224 - $H221) * $M226:$U227) * O229","v":0},{"$f":" SUMPRODUCT(($M223:$U224 = P224 - $H221) * $M226:$U227) * P229","v":4.9000000000000002E-2},{"$f":" SUMPRODUCT(($M223:$U224 = Q224 - $H221) * $M226:$U227) * Q229","v":0},{"$f":" SUMPRODUCT(($M223:$U224 = R224 - $H221) * $M226:$U227) * R229","v":0},0,0,0]
[]
[]
[null,null,"4.31 Capex incentive amount - CI_DNt"]
[]
[]
[null,null,"4.32 CI_DNt",null,null,"CI_DNt = ( AC_DNt + ACIA_DNt + ACES_DNt + ACCOL_DNt  – ( QCE_DNt – DIQCE_DNt ) ) * 50%"]
[]
[null,null,null,null,{"$f":" 'Licence Inp'!E$113","v":"Capex incentive licensee share % - DL"},{"$f":" 'Licence Inp'!F$113","v":"4.32:"},{"$f":" 'Licence Inp'!G$113","v":0},{"$f":" 'Licence Inp'!H$113","v":0.5},{"$f":" 'Licence Inp'!I$113","v":"%"}]
[null,null,null,null,{"$f":" E$273","v":"Allowed capex - DN"},"4.34:","AC_DNt",0,"GBP m",0,429.82143447023873,0,0,33.200149894064161,65.836561242927118,65.277608837974654,64.723401938940256,67.499351896366107,66.926282398765963,66.358078261200447,0]
[null,null,null,"plus",{"$f":" E$254","v":"Allowed capex for injurious affection claims - DN"},"4.32:","ACIA_DNt",0,"GBP m",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"plus",{"$f":" E$262","v":"Allowed capex for enduring solution system - DN"},"4.32:","ACES_DNt",0,"GBP m",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"plus",{"$f":" E$281","v":"Allowed capex for changes of law - DN"},"4.45:","ACCOL_DNt",0,"GBP m",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"less",{"$f":" E$132","v":"Qualifying capex amount - DN"},"4.17:","QCE_DNt",0,"GBP m",0,429.82143447023873,0,0,33.200149894064161,65.836561242927118,65.277608837974654,64.723401938940256,{"$f":" R$132","v":67.499351896366107},66.926282398765963,66.358078261200447,0]
[null,null,null,"plus",{"$f":" E$141","v":"Demonstrably inefficient qualifying capex exp. - DN"},"4.19:","DIQCE_DNt",0,"GBP m",0,0,0,0,0,0,0,0,{"$f":" R$141","v":0},0,0,0]
[null,null,null,null,"Capex incentive amount - DN","4.32:","CI_DNt",null,"GBP m",null,{"$f":" SUM(M246:U246)","v":0},null,{"$f":" (M240 + M241 + M242 + M243 - (M244 - M245)) * $H239","v":0},{"$f":" (N240 + N241 + N242 + N243 - (N244 - N245)) * $H239","v":0},0,0,0,{"$f":" (R240 + R241 + R242 + R243 - (R244 - R245)) * $H239","v":0},0,0,0]
[]
[]
[null,null,"4.32 ACIA_DNt"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$12","v":"RPI as on 2015/16 - (Base year 1993/94)"},{"$f":" 'Actuals Inp'!F$12","v":0},{"$f":" 'Actuals Inp'!G$12","v":"RPI2016"},{"$f":" 'Actuals Inp'!H$12","v":259.5},{"$f":" 'Actuals Inp'!I$12","v":"index"}]
[null,null,null,null,{"$f":" 'Licence Inp'!E$129","v":"Allowed capex for injurious affection claims - DN"},{"$f":" 'Licence Inp'!F$129","v":"4.32:"},{"$f":" 'Licence Inp'!G$129","v":"ACIA_2016_DNt"},{"$f":" 'Licence Inp'!H$129","v":0},{"$f":" 'Licence Inp'!I$129","v":"GBP m"},{"$f":" 'Licence Inp'!J$129","v":"[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!$A$45"},{"$f":" 'Licence Inp'!K$129","v":0},{"$f":" 'Licence Inp'!L$129","v":0},{"$f":" 'Licence Inp'!M$129","v":0},{"$f":" 'Licence Inp'!N$129","v":0},{"$f":" 'Licence Inp'!O$129","v":0},{"$f":" 'Licence Inp'!P$129","v":0},{"$f":" 'Licence Inp'!Q$129","v":0},{"$f":" 'Licence Inp'!R$129","v":0},{"$f":" 'Licence Inp'!S$129","v":0},{"$f":" 'Licence Inp'!T$129","v":0},{"$f":" 'Licence Inp'!U$129","v":0}]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,"Allowed capex for injurious affection claims - DN","4.32:","ACIA_DNt",null,"GBP m",null,{"$f":" SUM(M254:U254)","v":0},null,{"$f":" M252 * M253 / $H251","v":0},{"$f":" N252 * N253 / $H251","v":0},0,0,0,0,0,0,0]
[]
[]
[null,null,"4.32 ACES_DNt"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$12","v":"RPI as on 2015/16 - (Base year 1993/94)"},{"$f":" 'Actuals Inp'!F$12","v":0},{"$f":" 'Actuals Inp'!G$12","v":"RPI2016"},{"$f":" 'Actuals Inp'!H$12","v":259.5},{"$f":" 'Actuals Inp'!I$12","v":"index"}]
[null,null,null,null,{"$f":" 'Licence Inp'!E$141","v":"Allowed capex for enduring solution system - DN"},{"$f":" 'Licence Inp'!F$141","v":0},{"$f":" 'Licence Inp'!G$141","v":"ACES_2016_DNt"},{"$f":" 'Licence Inp'!H$141","v":0},{"$f":" 'Licence Inp'!I$141","v":"GBP m"},{"$f":" 'Licence Inp'!J$141","v":"[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!$A$47"},{"$f":" 'Licence Inp'!K$141","v":0},{"$f":" 'Licence Inp'!L$141","v":0},{"$f":" 'Licence Inp'!M$141","v":0},{"$f":" 'Licence Inp'!N$141","v":0},{"$f":" 'Licence Inp'!O$141","v":0},{"$f":" 'Licence Inp'!P$141","v":0},{"$f":" 'Licence Inp'!Q$141","v":0},{"$f":" 'Licence Inp'!R$141","v":0},{"$f":" 'Licence Inp'!S$141","v":0},{"$f":" 'Licence Inp'!T$141","v":0},{"$f":" 'Licence Inp'!U$141","v":0}]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,"Allowed capex for enduring solution system - DN","4.32:","ACES_DNt",null,"GBP m",null,{"$f":" SUM(M262:U262)","v":0},null,{"$f":" M260 * M261 / $H259","v":0},0,0,0,0,0,0,0,0]
[]
[]
[null,null,"4.33 Allowed capex - AC_DNt"]
[]
[]
[null,null,"4.34 AC_DNt",null,null,"AC_DNt = AC_2016_DNt * RPIt / RPI2016"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$12","v":"RPI as on 2015/16 - (Base year 1993/94)"},{"$f":" 'Actuals Inp'!F$12","v":0},{"$f":" 'Actuals Inp'!G$12","v":"RPI2016"},{"$f":" 'Actuals Inp'!H$12","v":259.5},{"$f":" 'Actuals Inp'!I$12","v":"index"}]
[null,null,null,null,{"$f":" 'Licence Inp'!E$118","v":"Allowed capex - Base year 2016 - RAB_DN"},{"$f":" 'Licence Inp'!F$118","v":"Table 6"},{"$f":" 'Licence Inp'!G$118","v":"AC_2016_DNt"},{"$f":" 'Licence Inp'!H$118","v":0},{"$f":" 'Licence Inp'!I$118","v":"GBP m"},{"$f":" 'Licence Inp'!J$118","v":"As per client file received on 16 Jan 2017"},{"$f":" 'Licence Inp'!K$118","v":429.82143447023873},{"$f":" 'Licence Inp'!L$118","v":0},{"$f":" 'Licence Inp'!M$118","v":0},{"$f":" 'Licence Inp'!N$118","v":33.200149894064161},{"$f":" 'Licence Inp'!O$118","v":65.836561242927118},{"$f":" 'Licence Inp'!P$118","v":65.277608837974654},{"$f":" 'Licence Inp'!Q$118","v":64.723401938940256},{"$f":" 'Licence Inp'!R$118","v":67.499351896366107},{"$f":" 'Licence Inp'!S$118","v":66.926282398765963},{"$f":" 'Licence Inp'!T$118","v":66.358078261200447},{"$f":" 'Licence Inp'!U$118","v":0}]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,"Allowed capex - DN","4.34:","AC_DNt",null,"GBP m",null,{"$f":" SUM(M273:U273)","v":429.82143447023873},null,{"$f":" M271 * M272 / $H270","v":0},33.200149894064161,65.836561242927118,65.277608837974654,64.723401938940256,67.499351896366107,66.926282398765963,66.358078261200447,0]
[]
[]
[null,null,"4.45 ACCOL_DNt"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$12","v":"RPI as on 2015/16 - (Base year 1993/94)"},{"$f":" 'Actuals Inp'!F$12","v":0},{"$f":" 'Actuals Inp'!G$12","v":"RPI2016"},{"$f":" 'Actuals Inp'!H$12","v":259.5},{"$f":" 'Actuals Inp'!I$12","v":"index"}]
[null,null,null,null,{"$f":" 'Licence Inp'!E$153","v":"Allowed capex for changes of law - DN"},{"$f":" 'Licence Inp'!F$153","v":"4.45:"},{"$f":" 'Licence Inp'!G$153","v":"ACCOL_2016_DNt"},{"$f":" 'Licence Inp'!H$153","v":0},{"$f":" 'Licence Inp'!I$153","v":"GBP m"},{"$f":" 'Licence Inp'!J$153","v":"[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!$A$46"},{"$f":" 'Licence Inp'!K$153","v":0},{"$f":" 'Licence Inp'!L$153","v":0},{"$f":" 'Licence Inp'!M$153","v":0},{"$f":" 'Licence Inp'!N$153","v":0},{"$f":" 'Licence Inp'!O$153","v":0},{"$f":" 'Licence Inp'!P$153","v":0},{"$f":" 'Licence Inp'!Q$153","v":0},{"$f":" 'Licence Inp'!R$153","v":0},{"$f":" 'Licence Inp'!S$153","v":0},{"$f":" 'Licence Inp'!T$153","v":0},{"$f":" 'Licence Inp'!U$153","v":0}]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,"Allowed capex for changes of law - DN","4.45:","ACCOL_DNt",null,"GBP m",null,{"$f":" SUM(M281:U281)","v":0},null,{"$f":" M279 * M280 / $H278","v":0},{"$f":" N279 * N280 / $H278","v":0},0,0,0,0,0,0,0]
[]
[]
["4. REGULATORY ASSET BASES - ENDURING SOLUTION - RAB_ES"]
[]
[null,null,"4.3 The opening regulatory asset base - ORAB_ESt"]
[]
[]
[null,null,"4.4 ORAB_ESt",null,null,"ORAB_ESt = OE_ESt + OADD_ESt"]
[]
[null,null,null,null,{"$f":" E$300","v":"Existing RAB - BEG bal.  - ES"},"4.5:","OE_ESt",0,"GBP m",0,0,0,0,15.017422935829345,13.387984245678567,10.129106865377011,6.8702294850754564,{"$f":" R$300","v":3.6113521047739017},0.35247472447234784,-2.7240918364910272E-3,0]
[null,null,null,null,{"$f":" E$348","v":"Additional RAB - BEG bal. - ES"},"4.13:","OADD_ESt",0,"GBP m",0,0,0,0,0,0,0,0,{"$f":" R$348","v":0},0,0,0]
[null,null,null,null,"Enduring solution RAB - BEG bal. - ES","4.4:","ORAB_ESt",null,"GBP m",null,null,null,{"$f":"SUM(M291:M292)","v":0},15.017422935829345,13.387984245678567,10.129106865377011,6.8702294850754564,{"$f":"SUM(R291:R292)","v":3.6113521047739017},0.35247472447234784,-2.7240918364910272E-3,0]
[]
[]
[null,null,"4.5 Opening value of existing assets - OE_ESt"]
[]
[null,null,null,null,{"$f":" E$309","v":"Existing RAB - BEG bal. - 2013 - ES"},"4.6: ","OE_ES2013",0,"GBP m",0,0,0,0,15.017422935829345,0,0,0,{"$f":" R$309","v":0},0,0,0]
[null,null,null,null,{"$f":" E$317","v":"Existing RAB - BEG bal. - (Except 2013) - ES"},"4.7:","OE_ESt",0,"GBP m",0,0,0,0,0,13.387984245678567,10.129106865377011,6.8702294850754564,{"$f":" R$317","v":3.6113521047739017},0.35247472447234784,-2.7240918364910272E-3,0]
[null,null,null,null,"Existing RAB - BEG bal.  - ES","4.5:","OE_ESt",null,"GBP m",null,null,null,{"$f":"SUM(M298:M299)","v":0},15.017422935829345,13.387984245678567,10.129106865377011,6.8702294850754564,{"$f":"SUM(R298:R299)","v":3.6113521047739017},0.35247472447234784,-2.7240918364910272E-3,0]
[]
[]
[null,null,"4.6 Opening balance of existing assets - 2013",null,null,"OE_ES2018 = OE_2016_ES2018 * RPI2018 / RPI2016"]
[]
[null,null,null,null,{"$f":" 'Licence Inp'!E$34","v":"RAB_ES - base year 2016"},{"$f":" 'Licence Inp'!F$34","v":"Table 2"},{"$f":" 'Licence Inp'!G$34","v":"OE_2016_ES2018"},{"$f":" 'Licence Inp'!H$34","v":15.017422935829345},{"$f":" 'Licence Inp'!I$34","v":"GBP m"}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$12","v":"RPI as on 2015/16 - (Base year 1993/94)"},{"$f":" 'Actuals Inp'!F$12","v":0},{"$f":" 'Actuals Inp'!G$12","v":"RPI2016"},{"$f":" 'Actuals Inp'!H$12","v":259.5},{"$f":" 'Actuals Inp'!I$12","v":"index"}]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,{"$f":" Time!E$71","v":"RP6 start period flag"},{"$f":" Time!F$71","v":0},{"$f":" Time!G$71","v":0},{"$f":" Time!H$71","v":0},{"$f":" Time!I$71","v":"flag"},{"$f":" Time!J$71","v":0},{"$f":" Time!K$71","v":1},{"$f":" Time!L$71","v":0},{"$f":" Time!M$71","v":0},{"$f":" Time!N$71","v":1},{"$f":" Time!O$71","v":0},{"$f":" Time!P$71","v":0},{"$f":" Time!Q$71","v":0},{"$f":" Time!R$71","v":0},{"$f":" Time!S$71","v":0},{"$f":" Time!T$71","v":0},{"$f":" Time!U$71","v":0}]
[null,null,null,null,"Existing RAB - BEG bal. - 2013 - ES","4.6: ","OE_ES2013",null,"GBP m",null,null,null,{"$f":" $H305 * M307 / $H306 * M308","v":0},{"$f":" $H305 * N307 / $H306 * N308","v":15.017422935829345},0,0,0,{"$f":" $H305 * R307 / $H306 * R308","v":0},0,0,0]
[]
[]
[null,null,"4.7 Opening balance of existing assets - t",null,null,"OE_ESt = (CE_ESt-1) * RPIt / RPIt-1"]
[]
[null,null,null,null,{"$f":" E$327","v":"Closing balance of existing RAB - ES"},"4.9:","CE_ESt",0,"GBP m",0,0,0,0,13.387984245678567,10.129106865377011,6.8702294850754564,3.6113521047739017,{"$f":" R$327","v":0.35247472447234784},-2.7240918364910272E-3,-2.7240918364910272E-3,0]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,{"$f":" Time!E$92","v":"RP6 period flag"},{"$f":" Time!F$92","v":0},{"$f":" Time!G$92","v":0},{"$f":" Time!H$92","v":0},{"$f":" Time!I$92","v":"flag"},{"$f":" Time!J$92","v":0},{"$f":" Time!K$92","v":7},{"$f":" Time!L$92","v":0},{"$f":" Time!M$92","v":0},{"$f":" Time!N$92","v":1},{"$f":" Time!O$92","v":1},{"$f":" Time!P$92","v":1},{"$f":" Time!Q$92","v":1},{"$f":" Time!R$92","v":1},{"$f":" Time!S$92","v":1},{"$f":" Time!T$92","v":1},{"$f":" Time!U$92","v":0}]
[null,null,null,null,"Existing RAB - BEG bal. - (Except 2013) - ES","4.7:","OE_ESt",null,"GBP m",null,null,null,{"$f":" IF( L315 = 0, 0, L314 * M315 / L315) * M316","v":0},0,13.387984245678567,10.129106865377011,6.8702294850754564,{"$f":" IF( Q315 = 0, 0, Q314 * R315 / Q315) * R316","v":3.6113521047739017},0.35247472447234784,-2.7240918364910272E-3,0]
[]
[]
[null,null,"4.8 Closing balance of existing RAB - CE_ESt"]
[]
[]
[null,null,"4.9 CE_ESt",null,null,"CE_ESt = OE_ESt - FDEP_ESt"]
[]
[null,null,null,null,{"$f":" E$300","v":"Existing RAB - BEG bal.  - ES"},"4.5:","OE_ESt",0,"GBP m",0,0,0,0,15.017422935829345,13.387984245678567,10.129106865377011,6.8702294850754564,{"$f":" R$300","v":3.6113521047739017},0.35247472447234784,-2.7240918364910272E-3,0]
[null,null,null,"less",{"$f":" E$338","v":"Fixed depreciation amount - existing RAB - ES"},"4.11:","FDEP_ESt",0,"GBP m",0,15.020147027665834,0,0,1.6294386901507774,3.2588773803015547,3.2588773803015547,3.2588773803015547,{"$f":" R$338","v":3.2588773803015538},0.35519881630883887,0,0]
[null,null,null,null,"Closing balance of existing RAB - ES","4.9:","CE_ESt",null,"GBP m",null,null,null,{"$f":" M325 - M326","v":0},13.387984245678567,10.129106865377011,6.8702294850754564,3.6113521047739017,{"$f":" R325 - R326","v":0.35247472447234784},-2.7240918364910272E-3,-2.7240918364910272E-3,0]
[]
[]
[null,null,"4.10 Fixed depreciation amount - FDEP_ESt"]
[]
[]
[null,null,"4.11 FDEP_ESt",null,null,"FDEP_ESt = FDEP_2016_ESt * RPIt / RPI2016"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$12","v":"RPI as on 2015/16 - (Base year 1993/94)"},{"$f":" 'Actuals Inp'!F$12","v":0},{"$f":" 'Actuals Inp'!G$12","v":"RPI2016"},{"$f":" 'Actuals Inp'!H$12","v":259.5},{"$f":" 'Actuals Inp'!I$12","v":"index"}]
[null,null,null,null,{"$f":" 'Licence Inp'!E$63","v":"Fixed depreciation - base year 2016 - RAB_ES"},{"$f":" 'Licence Inp'!F$63","v":"Table 3"},{"$f":" 'Licence Inp'!G$63","v":"FDEP_2016_ESt"},{"$f":" 'Licence Inp'!H$63","v":0},{"$f":" 'Licence Inp'!I$63","v":"GBP m"},{"$f":" 'Licence Inp'!J$63","v":0},{"$f":" 'Licence Inp'!K$63","v":15.020147027665834},{"$f":" 'Licence Inp'!L$63","v":0},{"$f":" 'Licence Inp'!M$63","v":0},{"$f":" 'Licence Inp'!N$63","v":1.6294386901507774},{"$f":" 'Licence Inp'!O$63","v":3.2588773803015547},{"$f":" 'Licence Inp'!P$63","v":3.2588773803015547},{"$f":" 'Licence Inp'!Q$63","v":3.2588773803015547},{"$f":" 'Licence Inp'!R$63","v":3.2588773803015538},{"$f":" 'Licence Inp'!S$63","v":0.35519881630883887},{"$f":" 'Licence Inp'!T$63","v":0},{"$f":" 'Licence Inp'!U$63","v":0}]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,"Fixed depreciation amount - existing RAB - ES","4.11:","FDEP_ESt",null,"GBP m",null,{"$f":" SUM(M338:U338)","v":15.020147027665834},null,{"$f":" M336 * M337 / $H335","v":0},1.6294386901507774,3.2588773803015547,3.2588773803015547,3.2588773803015547,{"$f":" R336 * R337 / $H335","v":3.2588773803015538},0.35519881630883887,0,0]
[]
[]
[null,null,"4.12 Opening balance of additional assets"]
[]
[]
[null,null,"4.13 OADD_ESt"]
[]
[null,null,null,null,{"$f":" E$353","v":"Additional RAB - BEG bal. - 2013 - ES"},{"$f":" F$353","v":"4.13a: "},"OADD_ES2013",0,"GBP m",0,0,0,0,0,0,0,0,{"$f":" R$353","v":0},0,0,0]
[null,null,null,null,{"$f":" E$360","v":"Additional RAB - BEG bal. - ES"},{"$f":" F$360","v":"4.13b:"},"OADD_ESt",0,"GBP m",0,0,0,0,0,0,0,0,{"$f":" R$360","v":0},0,0,0]
[null,null,null,null,"Additional RAB - BEG bal. - ES","4.13:","OADD_ESt",null,"GBP m",null,null,null,{"$f":"SUM(M346:M347)","v":0},{"$f":"SUM(N346:N347)","v":0},0,0,0,{"$f":"SUM(R346:R347)","v":0},0,0,0]
[]
[null,null,null,"4.13a OADD_ES2013"]
[null,null,null,null,{"$f":" 'Licence Inp'!E$76","v":"Opening additional assets - RAB_ES"},{"$f":" 'Licence Inp'!F$76","v":"4.13a:"},{"$f":" 'Licence Inp'!G$76","v":"OADD_ES2018"},{"$f":" 'Licence Inp'!H$76","v":0},{"$f":" 'Licence Inp'!I$76","v":"GBP m"}]
[null,null,null,null,{"$f":" Time!E$71","v":"RP6 start period flag"},{"$f":" Time!F$71","v":0},{"$f":" Time!G$71","v":0},{"$f":" Time!H$71","v":0},{"$f":" Time!I$71","v":"flag"},{"$f":" Time!J$71","v":0},{"$f":" Time!K$71","v":1},{"$f":" Time!L$71","v":0},{"$f":" Time!M$71","v":0},{"$f":" Time!N$71","v":1},{"$f":" Time!O$71","v":0},{"$f":" Time!P$71","v":0},{"$f":" Time!Q$71","v":0},{"$f":" Time!R$71","v":0},{"$f":" Time!S$71","v":0},{"$f":" Time!T$71","v":0},{"$f":" Time!U$71","v":0}]
[null,null,null,null,"Additional RAB - BEG bal. - 2013 - ES","4.13a: ","OADD_ES2013",null,"GBP m",null,null,null,{"$f":" M352 * $H351","v":0},{"$f":" N352 * $H351","v":0},{"$f":" O352 * $H351","v":0},{"$f":" P352 * $H351","v":0},{"$f":" Q352 * $H351","v":0},{"$f":" R352 * $H351","v":0},0,0,0]
[]
[null,null,null,"4.13b OADD_ESt",null,"OADD_ESt = (CADD_ESt-1) * RPIt / RPIt-1"]
[null,null,null,null,{"$f":" E$376","v":"Closing balance of additional RAB - ES"},"4.15:","CADD_ESt",0,"GBP m",0,0,0,0,0,0,0,0,{"$f":" R$376","v":0},0,0,0]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,{"$f":" Time!E$92","v":"RP6 period flag"},{"$f":" Time!F$92","v":0},{"$f":" Time!G$92","v":0},{"$f":" Time!H$92","v":0},{"$f":" Time!I$92","v":"flag"},{"$f":" Time!J$92","v":0},{"$f":" Time!K$92","v":7},{"$f":" Time!L$92","v":0},{"$f":" Time!M$92","v":0},{"$f":" Time!N$92","v":1},{"$f":" Time!O$92","v":1},{"$f":" Time!P$92","v":1},{"$f":" Time!Q$92","v":1},{"$f":" Time!R$92","v":1},{"$f":" Time!S$92","v":1},{"$f":" Time!T$92","v":1},{"$f":" Time!U$92","v":0}]
[null,null,null,null,{"$f":" Time!E$71","v":"RP6 start period flag"},{"$f":" Time!F$71","v":0},{"$f":" Time!G$71","v":0},{"$f":" Time!H$71","v":0},{"$f":" Time!I$71","v":"flag"},{"$f":" Time!J$71","v":0},{"$f":" Time!K$71","v":1},{"$f":" Time!L$71","v":0},{"$f":" Time!M$71","v":0},{"$f":" Time!N$71","v":1},{"$f":" Time!O$71","v":0},{"$f":" Time!P$71","v":0},{"$f":" Time!Q$71","v":0},{"$f":" Time!R$71","v":0},{"$f":" Time!S$71","v":0},{"$f":" Time!T$71","v":0},{"$f":" Time!U$71","v":0}]
[null,null,null,null,"Additional RAB - BEG bal. - ES","4.13b:","OADD_ESt",null,"GBP m",null,null,null,{"$f":" IF(OR(M359 =1, L357 = 0), 0, L356 * M357 / L357) * M358","v":0},{"$f":" IF(OR(N359 =1, M357 = 0), 0, M356 * N357 / M357) * N358","v":0},0,0,0,{"$f":" IF(OR(R359 =1, Q357 = 0), 0, Q356 * R357 / Q357) * R358","v":0},0,0,0]
[]
[]
[null,null,"4.14 The closing value of additional assets - CADD_ESt"]
[]
[]
[null,null,"4.15 Closing balance of additional RAB",null,null,"CADD_ESt = OADD_ESt + QCE_ESt - DIQCE_ESt + PTCE_ESt - DIPTCE_ESt - DEPADD_ESt - CD_ESt + CI_ESt"]
[]
[null,null,null,null,{"$f":" E$348","v":"Additional RAB - BEG bal. - ES"},"4.13:","OADD_ESt",0,"GBP m",0,0,0,0,0,0,0,0,{"$f":" R$348","v":0},0,0,0]
[null,null,null,"plus",{"$f":" E$385","v":"Qualifying capex amount - ES"},"4.17:","QCE_ESt",0,"GBP m",0,0,0,0,0,0,0,0,{"$f":" R$385","v":0},0,0,0]
[null,null,null,"less",{"$f":" E$394","v":"Demonstrably inefficient qualifying capex exp. - ES"},"4.19:","DIQCE_ESt",0,"GBP m",0,0,0,0,0,0,0,0,{"$f":" R$394","v":0},0,0,0]
[null,null,null,"plus",{"$f":" E$404","v":"Pass through capex expenditure - ES"},"4.21:","PTCE_ESt",0,"GBP m",0,0,0,0,0,0,0,0,{"$f":" R$404","v":0},0,0,0]
[null,null,null,"less",{"$f":" E$423","v":"Demonstrably inefficient pass through capex exp. - ES"},"4.25:","DIPTCE_ESt",0,"GBP m",0,0,0,0,0,0,0,0,{"$f":" R$423","v":0},0,0,0]
[null,null,null,"less",{"$f":" E$439","v":"Depreciation amount for additional asset - t - ES"},"4.26:","DEPADD_ESt",0,"GBP m",0,0,0,0,0,0,0,0,{"$f":" R$439","v":0},0,0,0]
[null,null,null,"less",{"$f":" E$471","v":"Capex disposals - ES"},"4.30:","CD_ESt",0,"GBP m",0,0,0,0,0,0,0,0,{"$f":" R$471","v":0},0,0,0]
[null,null,null,"plus",{"$f":" E$497","v":"Capex incentive amount - ES"},"4.32:","CI_ESt",0,"GBP m",0,0,0,0,0,0,0,0,{"$f":" R$497","v":0},0,0,0]
[null,null,null,null,"Closing balance of additional RAB - ES","4.15:","CADD_ESt",null,"GBP m",null,null,null,{"$f":" M368 + M369 - M370 + M371 - M372 - M373 - M374 + M375","v":0},0,0,0,0,{"$f":" R368 + R369 - R370 + R371 - R372 - R373 - R374 + R375","v":0},0,0,0]
[]
[]
[null,null,"4.16 Qualifying capex expenditure - QCE_ESt"]
[]
[]
[null,null,"4.17 Capex incurred by the licensee - allocated to RN"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$35","v":"Qualifying capex amount - ES"},{"$f":" 'Actuals Inp'!F$35","v":"4.17:"},{"$f":" 'Actuals Inp'!G$35","v":"QCE_ESt"},{"$f":" 'Actuals Inp'!H$35","v":0},{"$f":" 'Actuals Inp'!I$35","v":"GBP m"},{"$f":" 'Actuals Inp'!J$35","v":0},{"$f":" 'Actuals Inp'!K$35","v":0},{"$f":" 'Actuals Inp'!L$35","v":0},{"$f":" 'Actuals Inp'!M$35","v":0},{"$f":" 'Actuals Inp'!N$35","v":0},{"$f":" 'Actuals Inp'!O$35","v":0},{"$f":" 'Actuals Inp'!P$35","v":0},{"$f":" 'Actuals Inp'!Q$35","v":0},{"$f":" 'Actuals Inp'!R$35","v":0},{"$f":" 'Actuals Inp'!S$35","v":0},{"$f":" 'Actuals Inp'!T$35","v":0},{"$f":" 'Actuals Inp'!U$35","v":0}]
[null,null,null,null,"Qualifying capex amount - ES","4.17:","QCE_ESt",null,"GBP m",null,{"$f":" SUM(M385:U385)","v":0},null,{"$f":" M384","v":0},0,0,0,0,{"$f":" R384","v":0},0,0,0]
[]
[]
[null,null,"4.18 Demonstrably inefficient qualifying capex expenditure - DIQCE_ESt"]
[]
[]
[null,null,"4.19 DIQCE_ESt"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$47","v":"Demonstrably inefficient qualifying capex - ES"},{"$f":" 'Actuals Inp'!F$47","v":"4.19:"},{"$f":" 'Actuals Inp'!G$47","v":"DIQCE_ESt"},{"$f":" 'Actuals Inp'!H$47","v":0},{"$f":" 'Actuals Inp'!I$47","v":"GBP m"},{"$f":" 'Actuals Inp'!J$47","v":"[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!$A$72"},{"$f":" 'Actuals Inp'!K$47","v":0},{"$f":" 'Actuals Inp'!L$47","v":0},{"$f":" 'Actuals Inp'!M$47","v":0},{"$f":" 'Actuals Inp'!N$47","v":0},{"$f":" 'Actuals Inp'!O$47","v":0},{"$f":" 'Actuals Inp'!P$47","v":0},{"$f":" 'Actuals Inp'!Q$47","v":0},{"$f":" 'Actuals Inp'!R$47","v":0},{"$f":" 'Actuals Inp'!S$47","v":0},{"$f":" 'Actuals Inp'!T$47","v":0},{"$f":" 'Actuals Inp'!U$47","v":0}]
[null,null,null,null,"Demonstrably inefficient qualifying capex exp. - ES","4.19:","DIQCE_ESt",null,"GBP m",null,{"$f":" SUM(M394:U394)","v":0},null,{"$f":" M393","v":0},0,0,0,0,{"$f":" R393","v":0},0,0,0]
[]
[]
[null,null,"4.20 Pass through capex expenditure amount - PTCE_ESt",null,null,"PTCE_ESt = CLD_ESt + CC_ESt"]
[]
[]
[null,null,"4.21 PTCE_ESt"]
[]
[null,null,null,null,{"$f":" E$414","v":"Capex legacy Dt amount - ES"},"4.23:","CLD_ESt",0,"GBP m",0,0,0,0,0,0,0,0,{"$f":" R$414","v":0},0,0,0]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$59","v":"Capex connection amount - ES"},{"$f":" 'Actuals Inp'!F$59","v":"4.21:"},{"$f":" 'Actuals Inp'!G$59","v":"CC_ESt"},{"$f":" 'Actuals Inp'!H$59","v":0},{"$f":" 'Actuals Inp'!I$59","v":"GBP m"},{"$f":" 'Actuals Inp'!J$59","v":"[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!$A$81"},{"$f":" 'Actuals Inp'!K$59","v":0},{"$f":" 'Actuals Inp'!L$59","v":0},{"$f":" 'Actuals Inp'!M$59","v":0},{"$f":" 'Actuals Inp'!N$59","v":0},{"$f":" 'Actuals Inp'!O$59","v":0},{"$f":" 'Actuals Inp'!P$59","v":0},{"$f":" 'Actuals Inp'!Q$59","v":0},{"$f":" 'Actuals Inp'!R$59","v":0},{"$f":" 'Actuals Inp'!S$59","v":0},{"$f":" 'Actuals Inp'!T$59","v":0},{"$f":" 'Actuals Inp'!U$59","v":0}]
[null,null,null,null,"Pass through capex expenditure - ES","4.21:","PTCE_ESt",null,"GBP m",null,{"$f":" SUM(M404:U404)","v":0},null,{"$f":"SUM(M402:M403)","v":0},0,0,0,0,{"$f":"SUM(R402:R403)","v":0},0,0,0]
[]
[]
[null,null,"4.22 Capex legacy Dt amount - CLD_ESt"]
[]
[]
[null,null,"4.23 CLD_ESt"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$71","v":"Distribution split for legacy Dt capex - ES"},{"$f":" 'Actuals Inp'!F$71","v":"4.23:"},{"$f":" 'Actuals Inp'!G$71","v":"CLD_ESt"},{"$f":" 'Actuals Inp'!H$71","v":0},{"$f":" 'Actuals Inp'!I$71","v":"GBP m"},{"$f":" 'Actuals Inp'!J$71","v":"[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!$A$80"},{"$f":" 'Actuals Inp'!K$71","v":0},{"$f":" 'Actuals Inp'!L$71","v":0},{"$f":" 'Actuals Inp'!M$71","v":0},{"$f":" 'Actuals Inp'!N$71","v":0},{"$f":" 'Actuals Inp'!O$71","v":0},{"$f":" 'Actuals Inp'!P$71","v":0},{"$f":" 'Actuals Inp'!Q$71","v":0},{"$f":" 'Actuals Inp'!R$71","v":0},{"$f":" 'Actuals Inp'!S$71","v":0},{"$f":" 'Actuals Inp'!T$71","v":0},{"$f":" 'Actuals Inp'!U$71","v":0}]
[null,null,null,null,{"$f":" Time!E$92","v":"RP6 period flag"},{"$f":" Time!F$92","v":0},{"$f":" Time!G$92","v":0},{"$f":" Time!H$92","v":0},{"$f":" Time!I$92","v":"flag"},{"$f":" Time!J$92","v":0},{"$f":" Time!K$92","v":7},{"$f":" Time!L$92","v":0},{"$f":" Time!M$92","v":0},{"$f":" Time!N$92","v":1},{"$f":" Time!O$92","v":1},{"$f":" Time!P$92","v":1},{"$f":" Time!Q$92","v":1},{"$f":" Time!R$92","v":1},{"$f":" Time!S$92","v":1},{"$f":" Time!T$92","v":1},{"$f":" Time!U$92","v":0}]
[null,null,null,null,"Capex legacy Dt amount - ES","4.23:","CLD_ESt",null,"GBP m",null,{"$f":" SUM(M414:U414)","v":0},null,{"$f":"M412 * M413","v":0},0,0,0,0,{"$f":"R412 * R413","v":0},0,0,0]
[]
[]
[null,null,"4.24 Demonstrably inefficient pass through capex expenditure - DIPTCE_ESt"]
[]
[]
[null,null,"4.25 DIPTCE_ESt - part of PTCE_ESt"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$89","v":"Demonstrably inefficient pass through capex exp. - ES"},{"$f":" 'Actuals Inp'!F$89","v":"4.25:"},{"$f":" 'Actuals Inp'!G$89","v":"DIPTCE_ESt"},{"$f":" 'Actuals Inp'!H$89","v":0},{"$f":" 'Actuals Inp'!I$89","v":"GBP m"},{"$f":" 'Actuals Inp'!J$89","v":"[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!$A$82"},{"$f":" 'Actuals Inp'!K$89","v":0},{"$f":" 'Actuals Inp'!L$89","v":0},{"$f":" 'Actuals Inp'!M$89","v":0},{"$f":" 'Actuals Inp'!N$89","v":0},{"$f":" 'Actuals Inp'!O$89","v":0},{"$f":" 'Actuals Inp'!P$89","v":0},{"$f":" 'Actuals Inp'!Q$89","v":0},{"$f":" 'Actuals Inp'!R$89","v":0},{"$f":" 'Actuals Inp'!S$89","v":0},{"$f":" 'Actuals Inp'!T$89","v":0},{"$f":" 'Actuals Inp'!U$89","v":0}]
[null,null,null,null,"Demonstrably inefficient pass through capex exp. - ES","4.25:","DIPTCE_ESt",null,"GBP m",null,{"$f":" SUM(M423:U423)","v":0},null,{"$f":" M422","v":0},0,0,0,0,{"$f":" R422","v":0},0,0,0]
[]
[]
[null,null,"4.26 Depreciation amount of additional assets - DEPADD_ESt"]
[]
[]
[null,null,"4.27 DEPADD_ESt"]
[]
[]
[null,null,"4.27b In reporting year except 2013",null,null,"DEPADD_ESt = 0.5 * DEPN_ESt + (DEPADD_ESt-1 + 0.5 * DEPN_ESt-1 ) * RPIt / RPIt-1"]
[]
[null,null,null,null,{"$f":" 'Licence Inp'!E$95","v":"Additional depreciation factor - DL"},{"$f":" 'Licence Inp'!F$95","v":"4.27a:"},{"$f":" 'Licence Inp'!G$95","v":0},{"$f":" 'Licence Inp'!H$95","v":0.5},{"$f":" 'Licence Inp'!I$95","v":"factor"}]
[null,null,null,null,{"$f":" E$460","v":"Full period depreciation - ES"},"4.28:","DEPN_ESt",0,"GBP m",0,0,0,0,0,0,0,0,{"$f":" R$460","v":0},0,0,0]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,{"$f":" Time!E$98","v":"RP6 PPF- actual / actual"},{"$f":" Time!F$98","v":0},{"$f":" Time!G$98","v":0},{"$f":" Time!H$98","v":0},{"$f":" Time!I$98","v":"factor"},{"$f":" Time!J$98","v":0},{"$f":" Time!K$98","v":6.5},{"$f":" Time!L$98","v":0},{"$f":" Time!M$98","v":0},{"$f":" Time!N$98","v":0.5},{"$f":" Time!O$98","v":1},{"$f":" Time!P$98","v":1},{"$f":" Time!Q$98","v":1},{"$f":" Time!R$98","v":1},{"$f":" Time!S$98","v":1},{"$f":" Time!T$98","v":1},{"$f":" Time!U$98","v":0}]
[null,null,null,null,{"$f":" E$447","v":"Depreciation amount for additional asset adj. - ES"},0,0,"n PD LK BCK","GBP m",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Depreciation amount for additional asset - t - ES","4.26:","DEPADD_ESt",null,"GBP m",null,{"$f":" SUM(M439:U439)","v":0},null,{"$f":" $H434 * M435 + IF(L436 = 0, 0, (L439 + $H434 * L435) *  M437 * M436 / L436) - M438","v":0},0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,{"$f":" 'Licence Inp'!E$102","v":"Depreciation rate - RAB_ES"},{"$f":" 'Licence Inp'!F$102","v":"Table 5"},{"$f":" 'Licence Inp'!G$102","v":"DEPR_ES"},{"$f":" 'Licence Inp'!H$102","v":0.1},{"$f":" 'Licence Inp'!I$102","v":"%"}]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,{"$f":" Time!E$98","v":"RP6 PPF- actual / actual"},{"$f":" Time!F$98","v":0},{"$f":" Time!G$98","v":0},{"$f":" Time!H$98","v":0},{"$f":" Time!I$98","v":"factor"},{"$f":" Time!J$98","v":0},{"$f":" Time!K$98","v":6.5},{"$f":" Time!L$98","v":0},{"$f":" Time!M$98","v":0},{"$f":" Time!N$98","v":0.5},{"$f":" Time!O$98","v":1},{"$f":" Time!P$98","v":1},{"$f":" Time!Q$98","v":1},{"$f":" Time!R$98","v":1},{"$f":" Time!S$98","v":1},{"$f":" Time!T$98","v":1},{"$f":" Time!U$98","v":0}]
[null,null,null,null,{"$f":" Time!E$10","v":"Model column counter"},{"$f":" Time!F$10","v":0},{"$f":" Time!G$10","v":0},{"$f":" Time!H$10","v":0},{"$f":" Time!I$10","v":"counter"},{"$f":" Time!J$10","v":0},{"$f":" Time!K$10","v":0},{"$f":" Time!L$10","v":0},{"$f":" Time!M$10","v":1},{"$f":" Time!N$10","v":2},{"$f":" Time!O$10","v":3},{"$f":" Time!P$10","v":4},{"$f":" Time!Q$10","v":5},{"$f":" Time!R$10","v":6},{"$f":" Time!S$10","v":7},{"$f":" Time!T$10","v":8},{"$f":" Time!U$10","v":9}]
[null,null,null,null,{"$f":" E$439","v":"Depreciation amount for additional asset - t - ES"},"4.26:","DEPADD_ESt",0,"GBP m",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Depreciation amount for additional asset adj. - ES",null,null,"n PD LK BCK","GBP m",null,{"$f":" SUM(M447:U447)","v":0},null,{"$f":"IF(OR($H442 = 0, L443 = 0, M444 = 0), 0, SUMPRODUCT(L446:$M446, (1 / L443:$M443), 1 * (L445:$M445 = (M445 - ROUNDDOWN(1 / $H442, 0))) * M443 * M444) - (L447 * M443 / L443))","v":0},{"$f":"IF(OR($H442 = 0, M443 = 0, N444 = 0), 0, SUMPRODUCT(M446:$M446, (1 / M443:$M443), 1 * (M445:$M445 = (N445 - ROUNDDOWN(1 / $H442, 0))) * N443 * N444) - (M447 * N443 / M443))","v":0},{"$f":"IF(OR($H442 = 0, N443 = 0, O444 = 0), 0, SUMPRODUCT($M446:N446, (1 / $M443:N443), 1 * ($M445:N445 = (O445 - ROUNDDOWN(1 / $H442, 0))) * O443 * O444) - (N447 * O443 / N443))","v":0},{"$f":"IF(OR($H442 = 0, O443 = 0, P444 = 0), 0, SUMPRODUCT($M446:O446, (1 / $M443:O443), 1 * ($M445:O445 = (P445 - ROUNDDOWN(1 / $H442, 0))) * P443 * P444) - (O447 * P443 / O443))","v":0},{"$f":"IF(OR($H442 = 0, P443 = 0, Q444 = 0), 0, SUMPRODUCT($M446:P446, (1 / $M443:P443), 1 * ($M445:P445 = (Q445 - ROUNDDOWN(1 / $H442, 0))) * Q443 * Q444) - (P447 * Q443 / P443))","v":0},{"$f":"IF(OR($H442 = 0, Q443 = 0, R444 = 0), 0, SUMPRODUCT($M446:Q446, (1 / $M443:Q443), 1 * ($M445:Q445 = (R445 - ROUNDDOWN(1 / $H442, 0))) * R443 * R444) - (Q447 * R443 / Q443))","v":0},{"$f":"IF(OR($H442 = 0, R443 = 0, S444 = 0), 0, SUMPRODUCT($M446:R446, (1 / $M443:R443), 1 * ($M445:R445 = (S445 - ROUNDDOWN(1 / $H442, 0))) * S443 * S444) - (R447 * S443 / R443))","v":0},{"$f":"IF(OR($H442 = 0, S443 = 0, T444 = 0), 0, SUMPRODUCT($M446:S446, (1 / $M443:S443), 1 * ($M445:S445 = (T445 - ROUNDDOWN(1 / $H442, 0))) * T443 * T444) - (S447 * T443 / S443))","v":0},{"$f":"IF(OR($H442 = 0, T443 = 0, U444 = 0), 0, SUMPRODUCT($M446:T446, (1 / $M443:T443), 1 * ($M445:T445 = (U445 - ROUNDDOWN(1 / $H442, 0))) * U443 * U444) - (T447 * U443 / T443))","v":0}]
[]
[]
[null,null,"4.28 DEPN_ESt",null,null,"DEPN_ESt = (QCE_ESt - DIQCE_ESt + PTCE_ESt - DIPTCE_ESt - CD_ESt + CI_ESt) * DEPR_ES"]
[]
[null,null,null,null,{"$f":" 'Licence Inp'!E$102","v":"Depreciation rate - RAB_ES"},{"$f":" 'Licence Inp'!F$102","v":"Table 5"},{"$f":" 'Licence Inp'!G$102","v":"DEPR_ES"},{"$f":" 'Licence Inp'!H$102","v":0.1},{"$f":" 'Licence Inp'!I$102","v":"%"}]
[null,null,null,null,{"$f":" E$385","v":"Qualifying capex amount - ES"},"4.17:","QCE_ESt",0,"GBP m",0,0,0,0,0,0,0,0,{"$f":" R$385","v":0},0,0,0]
[null,null,null,null,{"$f":" E$394","v":"Demonstrably inefficient qualifying capex exp. - ES"},"4.19:","DIQCE_ESt",0,"GBP m",0,0,0,0,0,0,0,0,{"$f":" R$394","v":0},0,0,0]
[null,null,null,null,{"$f":" E$404","v":"Pass through capex expenditure - ES"},"4.21:","PTCE_ESt",0,"GBP m",0,0,0,0,0,0,0,0,{"$f":" R$404","v":0},0,0,0]
[null,null,null,null,{"$f":" E$423","v":"Demonstrably inefficient pass through capex exp. - ES"},"4.25:","DIPTCE_ESt",0,"GBP m",0,0,0,0,0,0,0,0,{"$f":" R$423","v":0},0,0,0]
[null,null,null,null,{"$f":" E$471","v":"Capex disposals - ES"},"4.30:","CD_ESt",0,"GBP m",0,0,0,0,0,0,0,0,{"$f":" R$471","v":0},0,0,0]
[null,null,null,null,{"$f":" E$497","v":"Capex incentive amount - ES"},"4.32:","CI_ESt",0,"GBP m",0,0,0,{"$f":" M$497","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Time!E$47","v":"Pre - RP6 period flag"},{"$f":" Time!F$47","v":0},{"$f":" Time!G$47","v":0},{"$f":" Time!H$47","v":0},{"$f":" Time!I$47","v":"flag"},{"$f":" Time!J$47","v":0},{"$f":" Time!K$47","v":1},{"$f":" Time!L$47","v":0},{"$f":" Time!M$47","v":1},{"$f":" Time!N$47","v":0},{"$f":" Time!O$47","v":0},{"$f":" Time!P$47","v":0},{"$f":" Time!Q$47","v":0},{"$f":" Time!R$47","v":0},{"$f":" Time!S$47","v":0},{"$f":" Time!T$47","v":0},{"$f":" Time!U$47","v":0}]
[null,null,null,null,"Full period depreciation - ES","4.28:","DEPN_ESt",null,"GBP m",null,{"$f":" SUM(M460:U460)","v":0},null,{"$f":" (M453 - M454 + M455 - M456 - M457 + M458) * $H452 * (1 - M459)","v":0},{"$f":" (N453 - N454 + N455 - N456 - N457 + N458) * $H452 * (1 - N459)","v":0},0,0,0,0,0,0,0]
[]
[]
[null,null,"4.29 Capex disposal amount - CD_ESt",null,null,"CD_ESt = (OCD_ESt-5) * RPIt / RPIt-5"]
[]
[]
[null,null,"4.30 CD_ESt"]
[]
[null,null,null,null,{"$f":" E$482","v":"Asset disposals - t-5 - ES"},0,"OCD_ESt-5",0,"GBP m",0,0,0,0,0,0,0,0,{"$f":" R$482","v":0},0,0,0]
[null,null,null,null,{"$f":" Index!E$38","v":"RPI index (Base year 1993/94) - t-5"},{"$f":" Index!F$38","v":0},{"$f":" Index!G$38","v":"RPIt-5"},{"$f":" Index!H$38","v":0},{"$f":" Index!I$38","v":"index"},{"$f":" Index!J$38","v":0},{"$f":" Index!K$38","v":0},{"$f":" Index!L$38","v":0},{"$f":" Index!M$38","v":238},{"$f":" Index!N$38","v":245.6},{"$f":" Index!O$38","v":251.9},{"$f":" Index!P$38","v":257.7},{"$f":" Index!Q$38","v":259.5},{"$f":" Index!R$38","v":259.5},{"$f":" Index!S$38","v":259.5},{"$f":" Index!T$38","v":259.5},{"$f":" Index!U$38","v":259.5}]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,"Capex disposals - ES","4.30:","CD_ESt",null,"GBP m",null,{"$f":" SUM(M471:U471)","v":0},null,{"$f":" M468 * M470 / M469","v":0},0,0,0,0,{"$f":" R468 * R470 / R469","v":0},0,0,0]
[]
[null,null,null,"Asset disposals - t-5"]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$100","v":"Asset disposal lookback periods"},{"$f":" 'Actuals Inp'!F$100","v":0},{"$f":" 'Actuals Inp'!G$100","v":0},{"$f":" 'Actuals Inp'!H$100","v":5},{"$f":" 'Actuals Inp'!I$100","v":"years"}]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$102","v":"Historic timeline"},{"$f":" 'Actuals Inp'!F$102","v":0},{"$f":" 'Actuals Inp'!G$102","v":0},{"$f":" 'Actuals Inp'!H$102","v":0},{"$f":" 'Actuals Inp'!I$102","v":"date"},{"$f":" 'Actuals Inp'!J$102","v":0},{"$f":" 'Actuals Inp'!K$102","v":0},{"$f":" 'Actuals Inp'!L$102","v":0},{"$f":" 'Actuals Inp'!M$102","v":2008},{"$f":" 'Actuals Inp'!N$102","v":2009},{"$f":" 'Actuals Inp'!O$102","v":2010},{"$f":" 'Actuals Inp'!P$102","v":2011},{"$f":" 'Actuals Inp'!Q$102","v":2012},{"$f":" 'Actuals Inp'!R$102","v":2013},{"$f":" 'Actuals Inp'!S$102","v":2014},{"$f":" 'Actuals Inp'!T$102","v":2015},{"$f":" 'Actuals Inp'!U$102","v":2016}]
[null,null,null,null,{"$f":" Time!E$36","v":"Financial year ending"},{"$f":" Time!F$36","v":0},{"$f":" Time!G$36","v":0},{"$f":" Time!H$36","v":0},{"$f":" Time!I$36","v":"year #"},{"$f":" Time!J$36","v":0},{"$f":" Time!K$36","v":0},{"$f":" Time!L$36","v":0},{"$f":" Time!M$36","v":2017},{"$f":" Time!N$36","v":2018},{"$f":" Time!O$36","v":2019},{"$f":" Time!P$36","v":2020},{"$f":" Time!Q$36","v":2021},{"$f":" Time!R$36","v":2022},{"$f":" Time!S$36","v":2023},{"$f":" Time!T$36","v":2024},{"$f":" Time!U$36","v":2025}]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$104","v":"Historic - asset disposals - ES"},{"$f":" 'Actuals Inp'!F$104","v":"4.30:"},{"$f":" 'Actuals Inp'!G$104","v":"OCD_ESt"},{"$f":" 'Actuals Inp'!H$104","v":0},{"$f":" 'Actuals Inp'!I$104","v":"GBP m"},{"$f":" 'Actuals Inp'!J$104","v":0},{"$f":" 'Actuals Inp'!K$104","v":0},{"$f":" 'Actuals Inp'!L$104","v":0},{"$f":" 'Actuals Inp'!M$104","v":0},{"$f":" 'Actuals Inp'!N$104","v":0},{"$f":" 'Actuals Inp'!O$104","v":0},{"$f":" 'Actuals Inp'!P$104","v":0},{"$f":" 'Actuals Inp'!Q$104","v":0},{"$f":" 'Actuals Inp'!R$104","v":0},{"$f":" 'Actuals Inp'!S$104","v":0},{"$f":" 'Actuals Inp'!T$104","v":0},{"$f":" 'Actuals Inp'!U$104","v":0}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$114","v":"Asset disposals - ES"},{"$f":" 'Actuals Inp'!F$114","v":"4.30:"},{"$f":" 'Actuals Inp'!G$114","v":"OCD_ESt"},{"$f":" 'Actuals Inp'!H$114","v":0},{"$f":" 'Actuals Inp'!I$114","v":"GBP m"},{"$f":" 'Actuals Inp'!J$114","v":"[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!$A$85"},{"$f":" 'Actuals Inp'!K$114","v":0},{"$f":" 'Actuals Inp'!L$114","v":0},{"$f":" 'Actuals Inp'!M$114","v":0},{"$f":" 'Actuals Inp'!N$114","v":0},{"$f":" 'Actuals Inp'!O$114","v":0},{"$f":" 'Actuals Inp'!P$114","v":0},{"$f":" 'Actuals Inp'!Q$114","v":0},{"$f":" 'Actuals Inp'!R$114","v":0},{"$f":" 'Actuals Inp'!S$114","v":0},{"$f":" 'Actuals Inp'!T$114","v":0},{"$f":" 'Actuals Inp'!U$114","v":0}]
[]
[null,null,null,null,"Asset disposals - t-5 - ES",null,"OCD_ESt-5",null,"GBP m",null,{"$f":" SUM(M482:U482)","v":0},null,{"$f":" SUMPRODUCT(($M476:$U477 = M477 - $H474) * $M479:$U480)","v":0},{"$f":" SUMPRODUCT(($M476:$U477 = N477 - $H474) * $M479:$U480)","v":0},{"$f":" SUMPRODUCT(($M476:$U477 = O477 - $H474) * $M479:$U480)","v":0},{"$f":" SUMPRODUCT(($M476:$U477 = P477 - $H474) * $M479:$U480)","v":0},{"$f":" SUMPRODUCT(($M476:$U477 = Q477 - $H474) * $M479:$U480)","v":0},{"$f":" SUMPRODUCT(($M476:$U477 = R477 - $H474) * $M479:$U480)","v":0},0,0,0]
[]
[]
[null,null,"4.31 Capex incentive amount - CI_ESt"]
[]
[]
[null,null,"4.32 CI_ESt",null,null,"CI_ESt = ( AC_ESt + ACIA_ESt + ACTS_ESt + ACCOL_ESt  – ( QCE_ESt – DIQCE_ESt ) ) * 50%"]
[]
[null,null,null,null,{"$f":" 'Licence Inp'!E$113","v":"Capex incentive licensee share % - DL"},{"$f":" 'Licence Inp'!F$113","v":"4.32:"},{"$f":" 'Licence Inp'!G$113","v":0},{"$f":" 'Licence Inp'!H$113","v":0.5},{"$f":" 'Licence Inp'!I$113","v":"%"}]
[null,null,null,null,{"$f":" E$524","v":"Allowed capex - ES"},"4.34:","AC_ESt",0,"GBP m",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"plus",{"$f":" E$505","v":"Allowed capex for injurious affection claims - ES"},"4.32:","ACIA_ESt",0,"GBP m",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"plus",{"$f":" E$513","v":"Allowed capex for enduring solution system - ES"},"4.32:","ACES_ESt",0,"GBP m",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"plus",{"$f":" E$532","v":"Allowed capex for changes of law - ES"},"4.45:","ACCOL_ESt",0,"GBP m",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"less",{"$f":" E$385","v":"Qualifying capex amount - ES"},"4.17:","QCE_ESt",0,"GBP m",0,0,0,0,0,0,0,0,{"$f":" R$385","v":0},0,0,0]
[null,null,null,"plus",{"$f":" E$394","v":"Demonstrably inefficient qualifying capex exp. - ES"},"4.19:","DIQCE_ESt",0,"GBP m",0,0,0,0,0,0,0,0,{"$f":" R$394","v":0},0,0,0]
[null,null,null,null,"Capex incentive amount - ES","4.32:","CI_ESt",null,"GBP m",null,{"$f":" SUM(M497:U497)","v":0},null,{"$f":" (M491 + M492 + M493 + M494 - (M495 - M496)) * $H490","v":0},0,0,0,0,{"$f":" (R491 + R492 + R493 + R494 - (R495 - R496)) * $H490","v":0},0,0,{"$f":" (U491 + U492 + U493 + U494 - (U495 - U496)) * $H490","v":0}]
[]
[]
[null,null,"4.32 ACIA_ESt"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$12","v":"RPI as on 2015/16 - (Base year 1993/94)"},{"$f":" 'Actuals Inp'!F$12","v":0},{"$f":" 'Actuals Inp'!G$12","v":"RPI2016"},{"$f":" 'Actuals Inp'!H$12","v":259.5},{"$f":" 'Actuals Inp'!I$12","v":"index"}]
[null,null,null,null,{"$f":" 'Licence Inp'!E$130","v":"Allowed capex for injurious affection claims - ES"},{"$f":" 'Licence Inp'!F$130","v":"4.32:"},{"$f":" 'Licence Inp'!G$130","v":"ACIA_2016_ESt"},{"$f":" 'Licence Inp'!H$130","v":0},{"$f":" 'Licence Inp'!I$130","v":"GBP m"},{"$f":" 'Licence Inp'!J$130","v":"[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!$A$75"},{"$f":" 'Licence Inp'!K$130","v":0},{"$f":" 'Licence Inp'!L$130","v":0},{"$f":" 'Licence Inp'!M$130","v":0},{"$f":" 'Licence Inp'!N$130","v":0},{"$f":" 'Licence Inp'!O$130","v":0},{"$f":" 'Licence Inp'!P$130","v":0},{"$f":" 'Licence Inp'!Q$130","v":0},{"$f":" 'Licence Inp'!R$130","v":0},{"$f":" 'Licence Inp'!S$130","v":0},{"$f":" 'Licence Inp'!T$130","v":0},{"$f":" 'Licence Inp'!U$130","v":0}]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,"Allowed capex for injurious affection claims - ES","4.32:","ACIA_ESt",null,"GBP m",null,{"$f":" SUM(M505:U505)","v":0},null,{"$f":" M503 * M504 / $H502","v":0},{"$f":" N503 * N504 / $H502","v":0},0,0,0,0,0,0,0]
[]
[]
[null,null,"4.32 ACES_ESt"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$12","v":"RPI as on 2015/16 - (Base year 1993/94)"},{"$f":" 'Actuals Inp'!F$12","v":0},{"$f":" 'Actuals Inp'!G$12","v":"RPI2016"},{"$f":" 'Actuals Inp'!H$12","v":259.5},{"$f":" 'Actuals Inp'!I$12","v":"index"}]
[null,null,null,null,{"$f":" 'Licence Inp'!E$142","v":"Allowed capex for enduring solutions system - ES"},{"$f":" 'Licence Inp'!F$142","v":0},{"$f":" 'Licence Inp'!G$142","v":"ACES_2016_ESt"},{"$f":" 'Licence Inp'!H$142","v":0},{"$f":" 'Licence Inp'!I$142","v":"GBP m"},{"$f":" 'Licence Inp'!J$142","v":"[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!$A$77"},{"$f":" 'Licence Inp'!K$142","v":0},{"$f":" 'Licence Inp'!L$142","v":0},{"$f":" 'Licence Inp'!M$142","v":0},{"$f":" 'Licence Inp'!N$142","v":0},{"$f":" 'Licence Inp'!O$142","v":0},{"$f":" 'Licence Inp'!P$142","v":0},{"$f":" 'Licence Inp'!Q$142","v":0},{"$f":" 'Licence Inp'!R$142","v":0},{"$f":" 'Licence Inp'!S$142","v":0},{"$f":" 'Licence Inp'!T$142","v":0},{"$f":" 'Licence Inp'!U$142","v":0}]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,"Allowed capex for enduring solution system - ES","4.32:","ACES_ESt",null,"GBP m",null,{"$f":" SUM(M513:U513)","v":0},null,{"$f":" M511 * M512 / $H510","v":0},0,0,0,0,0,0,0,0]
[]
[]
[null,null,"4.33 Allowed capex - AC_ESt"]
[]
[]
[null,null,"4.34 AC_ESt",null,null,"AC_ESt = AC_2016_ESt * RPIt / RPI2016"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$12","v":"RPI as on 2015/16 - (Base year 1993/94)"},{"$f":" 'Actuals Inp'!F$12","v":0},{"$f":" 'Actuals Inp'!G$12","v":"RPI2016"},{"$f":" 'Actuals Inp'!H$12","v":259.5},{"$f":" 'Actuals Inp'!I$12","v":"index"}]
[null,null,null,null,{"$f":" 'Licence Inp'!E$119","v":"Allowed capex - Base year 2016 - RAB_ES"},{"$f":" 'Licence Inp'!F$119","v":"Table 6"},{"$f":" 'Licence Inp'!G$119","v":"AC_2016_ESt"},{"$f":" 'Licence Inp'!H$119","v":0},{"$f":" 'Licence Inp'!I$119","v":"GBP m"},{"$f":" 'Licence Inp'!J$119","v":"As per client file received on 16 Jan 2017"},{"$f":" 'Licence Inp'!K$119","v":0},{"$f":" 'Licence Inp'!L$119","v":0},{"$f":" 'Licence Inp'!M$119","v":0},{"$f":" 'Licence Inp'!N$119","v":0},{"$f":" 'Licence Inp'!O$119","v":0},{"$f":" 'Licence Inp'!P$119","v":0},{"$f":" 'Licence Inp'!Q$119","v":0},{"$f":" 'Licence Inp'!R$119","v":0},{"$f":" 'Licence Inp'!S$119","v":0},{"$f":" 'Licence Inp'!T$119","v":0},{"$f":" 'Licence Inp'!U$119","v":0}]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,"Allowed capex - ES","4.34:","AC_ESt",null,"GBP m",null,{"$f":" SUM(M524:U524)","v":0},null,{"$f":" M522 * M523 / $H521","v":0},0,0,0,0,0,0,0,0]
[]
[]
[null,null,"4.45 ACCOL_ESt"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$12","v":"RPI as on 2015/16 - (Base year 1993/94)"},{"$f":" 'Actuals Inp'!F$12","v":0},{"$f":" 'Actuals Inp'!G$12","v":"RPI2016"},{"$f":" 'Actuals Inp'!H$12","v":259.5},{"$f":" 'Actuals Inp'!I$12","v":"index"}]
[null,null,null,null,{"$f":" 'Licence Inp'!E$154","v":"Allowed capex for changes of law - ES"},{"$f":" 'Licence Inp'!F$154","v":"4.45:"},{"$f":" 'Licence Inp'!G$154","v":"ACCOL_2016_ESt"},{"$f":" 'Licence Inp'!H$154","v":0},{"$f":" 'Licence Inp'!I$154","v":"GBP m"},{"$f":" 'Licence Inp'!J$154","v":"[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!$A$76"},{"$f":" 'Licence Inp'!K$154","v":0},{"$f":" 'Licence Inp'!L$154","v":0},{"$f":" 'Licence Inp'!M$154","v":0},{"$f":" 'Licence Inp'!N$154","v":0},{"$f":" 'Licence Inp'!O$154","v":0},{"$f":" 'Licence Inp'!P$154","v":0},{"$f":" 'Licence Inp'!Q$154","v":0},{"$f":" 'Licence Inp'!R$154","v":0},{"$f":" 'Licence Inp'!S$154","v":0},{"$f":" 'Licence Inp'!T$154","v":0},{"$f":" 'Licence Inp'!U$154","v":0}]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,"Allowed capex for changes of law - ES","4.45:","ACCOL_ESt",null,"GBP m",null,{"$f":" SUM(M532:U532)","v":0},null,{"$f":" M530 * M531 / $H529","v":0},{"$f":" N530 * N531 / $H529","v":0},0,0,0,0,0,0,0]
[]
[]
["4. REGULATORY ASSET BASES - METERING - RAB_MTRN"]
[]
[null,null,"4.3 The opening regulatory asset base - ORAB_MTRNt"]
[]
[]
[null,null,"4.4 ORAB_MTRNt",null,null,"ORAB_MTRNt = OE_MTRNt + OADD_MTRNt"]
[]
[null,null,null,null,{"$f":" E$551","v":"Existing RAB - BEG bal.  - MTRN"},"4.5:","OE_MTRNt",0,"GBP m",0,0,0,0,42.36853561870057,39.99645344466979,35.68632116937026,32.158125705942496,{"$f":" R$551","v":28.629930242514732},25.044680428763847,21.524297472891185,0]
[null,null,null,null,{"$f":" E$599","v":"Additional RAB - BEG bal. - MTRN"},{"$f":" F$599","v":"4.13:"},"OADD_ESt",0,"GBP m",0,0,0,0,0,5.5291097568363465,14.288112347946816,20.9640014793803,{"$f":" R$599","v":26.932572377463035},32.001946992817729,36.427738054885907,0]
[null,null,null,null,"Metering RAB - BEG bal. - MTRN","4.4:","ORAB_MTRNt",null,"GBP m",null,null,null,{"$f":"SUM(M542:M543)","v":0},42.36853561870057,45.525563201506138,49.974433517317074,53.122127185322796,{"$f":"SUM(R542:R543)","v":55.562502619977764},57.046627421581576,57.952035527777092,0]
[]
[]
[null,null,"4.5 Opening value of existing assets - OE_MTRNt"]
[]
[null,null,null,null,{"$f":" E$560","v":"Existing RAB - BEG bal. - 2013 - MTRN"},"4.6: ","OE_MTRN2013",0,"GBP m",0,0,0,0,42.36853561870057,0,0,0,{"$f":" R$560","v":0},0,0,0]
[null,null,null,null,{"$f":" E$568","v":"Existing RAB - BEG bal. - (Except 2013) - MTRN"},"4.7:","OE_MTRNt",0,"GBP m",0,0,0,0,0,39.99645344466979,35.68632116937026,32.158125705942496,{"$f":" R$568","v":28.629930242514732},25.044680428763847,21.524297472891185,0]
[null,null,null,null,"Existing RAB - BEG bal.  - MTRN","4.5:","OE_MTRNt",null,"GBP m",null,null,null,{"$f":"SUM(M549:M550)","v":0},42.36853561870057,39.99645344466979,35.68632116937026,32.158125705942496,{"$f":"SUM(R549:R550)","v":28.629930242514732},25.044680428763847,21.524297472891185,0]
[]
[]
[null,null,"4.6 Opening balance of existing assets - 2013",null,null,"OE_MTRN2018 = OE_2016_MTRN2018 * RPI2018 / RPI2016"]
[]
[null,null,null,null,{"$f":" 'Licence Inp'!E$35","v":"RAB_MTRN - base year 2016"},{"$f":" 'Licence Inp'!F$35","v":"Table 2"},{"$f":" 'Licence Inp'!G$35","v":"OE_2016_MTRN2018"},{"$f":" 'Licence Inp'!H$35","v":42.36853561870057},{"$f":" 'Licence Inp'!I$35","v":"GBP m"}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$12","v":"RPI as on 2015/16 - (Base year 1993/94)"},{"$f":" 'Actuals Inp'!F$12","v":0},{"$f":" 'Actuals Inp'!G$12","v":"RPI2016"},{"$f":" 'Actuals Inp'!H$12","v":259.5},{"$f":" 'Actuals Inp'!I$12","v":"index"}]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,{"$f":" Time!E$71","v":"RP6 start period flag"},{"$f":" Time!F$71","v":0},{"$f":" Time!G$71","v":0},{"$f":" Time!H$71","v":0},{"$f":" Time!I$71","v":"flag"},{"$f":" Time!J$71","v":0},{"$f":" Time!K$71","v":1},{"$f":" Time!L$71","v":0},{"$f":" Time!M$71","v":0},{"$f":" Time!N$71","v":1},{"$f":" Time!O$71","v":0},{"$f":" Time!P$71","v":0},{"$f":" Time!Q$71","v":0},{"$f":" Time!R$71","v":0},{"$f":" Time!S$71","v":0},{"$f":" Time!T$71","v":0},{"$f":" Time!U$71","v":0}]
[null,null,null,null,"Existing RAB - BEG bal. - 2013 - MTRN","4.6: ","OE_MTRN2013",null,"GBP m",null,null,null,{"$f":" $H556 * M558 / $H557 * M559","v":0},{"$f":" $H556 * N558 / $H557 * N559","v":42.36853561870057},0,0,0,{"$f":" $H556 * R558 / $H557 * R559","v":0},0,0,0]
[]
[]
[null,null,"4.7 Opening balance of existing assets - t",null,null,"OE_MTRNt = (CE_MTRNt-1) * RPIt / RPIt-1"]
[]
[null,null,null,null,{"$f":" E$578","v":"Closing balance of existing RAB - MTRN"},"4.9:","CE_MTRNt",0,"GBP m",0,0,0,0,39.99645344466979,35.68632116937026,32.158125705942496,28.629930242514732,{"$f":" R$578","v":25.044680428763847},21.524297472891185,18.219489412137154,0]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,{"$f":" Time!E$92","v":"RP6 period flag"},{"$f":" Time!F$92","v":0},{"$f":" Time!G$92","v":0},{"$f":" Time!H$92","v":0},{"$f":" Time!I$92","v":"flag"},{"$f":" Time!J$92","v":0},{"$f":" Time!K$92","v":7},{"$f":" Time!L$92","v":0},{"$f":" Time!M$92","v":0},{"$f":" Time!N$92","v":1},{"$f":" Time!O$92","v":1},{"$f":" Time!P$92","v":1},{"$f":" Time!Q$92","v":1},{"$f":" Time!R$92","v":1},{"$f":" Time!S$92","v":1},{"$f":" Time!T$92","v":1},{"$f":" Time!U$92","v":0}]
[null,null,null,null,"Existing RAB - BEG bal. - (Except 2013) - MTRN","4.7:","OE_MTRNt",null,"GBP m",null,null,null,{"$f":" IF( L566 = 0, 0, L565 * M566 / L566) * M567","v":0},0,39.99645344466979,35.68632116937026,32.158125705942496,{"$f":" IF( Q566 = 0, 0, Q565 * R566 / Q566) * R567","v":28.629930242514732},25.044680428763847,21.524297472891185,0]
[]
[]
[null,null,"4.8 Closing balance of existing RAB - CE_MTRNt"]
[]
[]
[null,null,"4.9 CE_MTRNt",null,null,"CE_MTRNt = OE_MTRNt - FDEP_MTRNt"]
[]
[null,null,null,null,{"$f":" E$551","v":"Existing RAB - BEG bal.  - MTRN"},"4.5:","OE_MTRNt",0,"GBP m",0,0,0,0,42.36853561870057,39.99645344466979,35.68632116937026,32.158125705942496,{"$f":" R$551","v":28.629930242514732},25.044680428763847,21.524297472891185,0]
[null,null,null,"less",{"$f":" E$589","v":"Fixed depreciation amount - existing RAB - MTRN"},"4.11:","FDEP_MTRNt",0,"GBP m",0,24.149046206563419,0,0,2.3720821740307803,4.3101322752995275,3.5281954634277652,3.5281954634277652,{"$f":" R$589","v":3.5852498137508855},3.5203829558726616,3.3048080607540298,0]
[null,null,null,null,"Closing balance of existing RAB - MTRN","4.9:","CE_MTRNt",null,"GBP m",null,null,null,{"$f":" M576 - M577","v":0},39.99645344466979,35.68632116937026,32.158125705942496,28.629930242514732,{"$f":" R576 - R577","v":25.044680428763847},21.524297472891185,18.219489412137154,0]
[]
[]
[null,null,"4.10 Fixed depreciation amount - FDEP_MTRNt"]
[]
[]
[null,null,"4.11 FDEP_MTRNt",null,null,"FDEP_MTRNt = FDEP_2016_MTRNt * RPIt / RPI2016"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$12","v":"RPI as on 2015/16 - (Base year 1993/94)"},{"$f":" 'Actuals Inp'!F$12","v":0},{"$f":" 'Actuals Inp'!G$12","v":"RPI2016"},{"$f":" 'Actuals Inp'!H$12","v":259.5},{"$f":" 'Actuals Inp'!I$12","v":"index"}]
[null,null,null,null,{"$f":" 'Licence Inp'!E$64","v":"Fixed depreciation - base year 2016 - RAB_MTRN"},{"$f":" 'Licence Inp'!F$64","v":"Table 3"},{"$f":" 'Licence Inp'!G$64","v":"FDEP_2016_MTRNt"},{"$f":" 'Licence Inp'!H$64","v":0},{"$f":" 'Licence Inp'!I$64","v":"GBP m"},{"$f":" 'Licence Inp'!J$64","v":0},{"$f":" 'Licence Inp'!K$64","v":24.149046206563419},{"$f":" 'Licence Inp'!L$64","v":0},{"$f":" 'Licence Inp'!M$64","v":0},{"$f":" 'Licence Inp'!N$64","v":2.3720821740307803},{"$f":" 'Licence Inp'!O$64","v":4.3101322752995275},{"$f":" 'Licence Inp'!P$64","v":3.5281954634277652},{"$f":" 'Licence Inp'!Q$64","v":3.5281954634277652},{"$f":" 'Licence Inp'!R$64","v":3.5852498137508855},{"$f":" 'Licence Inp'!S$64","v":3.5203829558726616},{"$f":" 'Licence Inp'!T$64","v":3.3048080607540298},{"$f":" 'Licence Inp'!U$64","v":0}]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,"Fixed depreciation amount - existing RAB - MTRN","4.11:","FDEP_MTRNt",null,"GBP m",null,{"$f":" SUM(M589:U589)","v":24.149046206563419},null,{"$f":" M587 * M588 / $H586","v":0},2.3720821740307803,4.3101322752995275,3.5281954634277652,3.5281954634277652,{"$f":" R587 * R588 / $H586","v":3.5852498137508855},3.5203829558726616,3.3048080607540298,0]
[]
[]
[null,null,"4.12 Opening balance of additional assets"]
[]
[]
[null,null,"4.13 OADD_MTRNt"]
[]
[null,null,null,null,{"$f":" E$604","v":"Additional RAB - BEG bal. - 2013 - MTRN"},{"$f":" F$604","v":"4.13a: "},"OADD_MTRN2013",0,"GBP m",0,0,0,0,0,0,0,0,{"$f":" R$604","v":0},0,0,0]
[null,null,null,null,{"$f":" E$611","v":"Additional RAB - BEG bal. - except 2013 - MTRN"},{"$f":" F$611","v":"4.13b:"},"OADD_MTRNt",0,"GBP m",0,0,0,0,0,5.5291097568363465,14.288112347946816,20.9640014793803,{"$f":" R$611","v":26.932572377463035},32.001946992817729,36.427738054885907,0]
[null,null,null,null,"Additional RAB - BEG bal. - MTRN","4.13:","OADD_ESt",null,"GBP m",null,null,null,{"$f":"SUM(M597:M598)","v":0},{"$f":"SUM(N597:N598)","v":0},{"$f":"SUM(O597:O598)","v":5.5291097568363465},{"$f":"SUM(P597:P598)","v":14.288112347946816},{"$f":"SUM(Q597:Q598)","v":20.9640014793803},{"$f":"SUM(R597:R598)","v":26.932572377463035},32.001946992817729,36.427738054885907,0]
[]
[null,null,null,"4.13a OADD_MTRN2013"]
[null,null,null,null,{"$f":" 'Licence Inp'!E$77","v":"Opening additional assets - RAB_MTRN"},{"$f":" 'Licence Inp'!F$77","v":"4.13a:"},{"$f":" 'Licence Inp'!G$77","v":"OADD_MTRN2018"},{"$f":" 'Licence Inp'!H$77","v":0},{"$f":" 'Licence Inp'!I$77","v":"GBP m"}]
[null,null,null,null,{"$f":" Time!E$71","v":"RP6 start period flag"},{"$f":" Time!F$71","v":0},{"$f":" Time!G$71","v":0},{"$f":" Time!H$71","v":0},{"$f":" Time!I$71","v":"flag"},{"$f":" Time!J$71","v":0},{"$f":" Time!K$71","v":1},{"$f":" Time!L$71","v":0},{"$f":" Time!M$71","v":0},{"$f":" Time!N$71","v":1},{"$f":" Time!O$71","v":0},{"$f":" Time!P$71","v":0},{"$f":" Time!Q$71","v":0},{"$f":" Time!R$71","v":0},{"$f":" Time!S$71","v":0},{"$f":" Time!T$71","v":0},{"$f":" Time!U$71","v":0}]
[null,null,null,null,"Additional RAB - BEG bal. - 2013 - MTRN","4.13a: ","OADD_MTRN2013",null,"GBP m",null,null,null,{"$f":" M603 * $H602","v":0},{"$f":" N603 * $H602","v":0},0,0,0,{"$f":" R603 * $H602","v":0},0,0,0]
[]
[null,null,null,"4.13b OADD_MTRNt",null,"OADD_MTRNt = (CADD_MTRNt-1) * RPIt / RPIt-1"]
[null,null,null,null,{"$f":" E$627","v":"Closing balance of additional RAB - MTRN"},"4.15:","CADD_MTRNt",0,"GBP m",0,0,0,0,5.5291097568363465,14.288112347946816,20.9640014793803,26.932572377463035,{"$f":" R$627","v":32.001946992817729},36.427738054885907,40.232143978232926,0]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,{"$f":" Time!E$92","v":"RP6 period flag"},{"$f":" Time!F$92","v":0},{"$f":" Time!G$92","v":0},{"$f":" Time!H$92","v":0},{"$f":" Time!I$92","v":"flag"},{"$f":" Time!J$92","v":0},{"$f":" Time!K$92","v":7},{"$f":" Time!L$92","v":0},{"$f":" Time!M$92","v":0},{"$f":" Time!N$92","v":1},{"$f":" Time!O$92","v":1},{"$f":" Time!P$92","v":1},{"$f":" Time!Q$92","v":1},{"$f":" Time!R$92","v":1},{"$f":" Time!S$92","v":1},{"$f":" Time!T$92","v":1},{"$f":" Time!U$92","v":0}]
[null,null,null,null,{"$f":" Time!E$71","v":"RP6 start period flag"},{"$f":" Time!F$71","v":0},{"$f":" Time!G$71","v":0},{"$f":" Time!H$71","v":0},{"$f":" Time!I$71","v":"flag"},{"$f":" Time!J$71","v":0},{"$f":" Time!K$71","v":1},{"$f":" Time!L$71","v":0},{"$f":" Time!M$71","v":0},{"$f":" Time!N$71","v":1},{"$f":" Time!O$71","v":0},{"$f":" Time!P$71","v":0},{"$f":" Time!Q$71","v":0},{"$f":" Time!R$71","v":0},{"$f":" Time!S$71","v":0},{"$f":" Time!T$71","v":0},{"$f":" Time!U$71","v":0}]
[null,null,null,null,"Additional RAB - BEG bal. - except 2013 - MTRN","4.13b:","OADD_MTRNt",null,"GBP m",null,null,null,{"$f":" IF(OR(M610 =1, L608 = 0), 0, L607 * M608 / L608) * M609","v":0},{"$f":" IF(OR(N610 =1, M608 = 0), 0, M607 * N608 / M608) * N609","v":0},5.5291097568363465,14.288112347946816,20.9640014793803,{"$f":" IF(OR(R610 =1, Q608 = 0), 0, Q607 * R608 / Q608) * R609","v":26.932572377463035},32.001946992817729,36.427738054885907,0]
[]
[]
[null,null,"4.14 The closing value of additional assets - CADD_MTRNt"]
[]
[]
[null,null,"4.15 Closing balance of additional RAB",null,null,"CADD_MTRNt = OADD_MTRNt + QCE_MTRNt - DIQCE_MTRNt + PTCE_MTRNt - DIPTCE_MTRNt - DEPADD_MTRNt - CD_MTRNt + CI_MTRNt"]
[]
[null,null,null,null,{"$f":" E$599","v":"Additional RAB - BEG bal. - MTRN"},{"$f":" F$599","v":"4.13:"},"OADD_ESt",0,"GBP m",0,0,0,0,0,5.5291097568363465,14.288112347946816,20.9640014793803,{"$f":" R$599","v":26.932572377463035},32.001946992817729,36.427738054885907,0]
[null,null,null,"plus",{"$f":" E$636","v":"Qualifying capex amount - MTRN"},"4.17:","QCE_MTRNt",0,"GBP m",0,52.563119497773478,0,0,5.7197688125853379,9.4555043381381285,7.9526634274502168,7.7694147279818377,{"$f":" R$636","v":7.375033643373107},7.21788081525614,7.0728537329887118,0]
[null,null,null,"less",{"$f":" E$645","v":"Demonstrably inefficient qualifying capex exp. - MTRN"},"4.19:","DIQCE_MTRNt",0,"GBP m",0,0,0,0,0,0,0,0,{"$f":" R$645","v":0},0,0,0]
[null,null,null,"plus",{"$f":" E$655","v":"Pass through capex expenditure - MTRN"},"4.21:","PTCE_MTRNt",0,"GBP m",0,0,0,0,0,0,0,0,{"$f":" R$655","v":0},0,0,0]
[null,null,null,"less",{"$f":" E$674","v":"Demonstrably inefficient pass through capex exp. - MTRN"},"4.25:","DIPTCE_MTRNt",0,"GBP m",0,0,0,0,0,0,0,0,{"$f":" R$674","v":0},0,0,0]
[null,null,null,"less",{"$f":" E$690","v":"Depreciation amount for additional asset - t - MTRN"},"4.26:","DEPADD_MTRNt",0,"GBP m",0,12.330975519540553,0,0,0.19065905574899145,0.69650174702765943,1.2767742960167336,1.8008438298991047,{"$f":" R$690","v":2.3056590280184093},2.7920897531879585,3.268447809641696,0]
[null,null,null,"less",{"$f":" E$722","v":"Capex disposals - MTRN"},"4.30:","CD_MTRNt",0,"GBP m",0,0,0,0,0,0,0,0,{"$f":" R$722","v":0},0,0,0]
[null,null,null,"plus",{"$f":" E$748","v":"Capex incentive amount - MTRN"},"4.32:","CI_MTRNt",0,"GBP m",0,0,0,0,0,0,0,0,{"$f":" R$748","v":0},0,0,0]
[null,null,null,null,"Closing balance of additional RAB - MTRN","4.15:","CADD_MTRNt",null,"GBP m",null,null,null,{"$f":" M619 + M620 - M621 + M622 - M623 - M624 - M625 + M626","v":0},5.5291097568363465,14.288112347946816,20.9640014793803,26.932572377463035,{"$f":" R619 + R620 - R621 + R622 - R623 - R624 - R625 + R626","v":32.001946992817729},36.427738054885907,40.232143978232926,0]
[]
[]
[null,null,"4.16 Qualifying capex expenditure - QCE_MTRNt"]
[]
[]
[null,null,"4.17 Capex incurred by the licensee - allocated to NSI"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$36","v":"Qualifying capex amount - MTRN"},{"$f":" 'Actuals Inp'!F$36","v":"4.17:"},{"$f":" 'Actuals Inp'!G$36","v":"QCE_MTRNt"},{"$f":" 'Actuals Inp'!H$36","v":0},{"$f":" 'Actuals Inp'!I$36","v":"GBP m"},{"$f":" 'Actuals Inp'!J$36","v":0},{"$f":" 'Actuals Inp'!K$36","v":52.563119497773478},{"$f":" 'Actuals Inp'!L$36","v":0},{"$f":" 'Actuals Inp'!M$36","v":0},{"$f":" 'Actuals Inp'!N$36","v":5.7197688125853379},{"$f":" 'Actuals Inp'!O$36","v":9.4555043381381285},{"$f":" 'Actuals Inp'!P$36","v":7.9526634274502168},{"$f":" 'Actuals Inp'!Q$36","v":7.7694147279818377},{"$f":" 'Actuals Inp'!R$36","v":7.375033643373107},{"$f":" 'Actuals Inp'!S$36","v":7.21788081525614},{"$f":" 'Actuals Inp'!T$36","v":7.0728537329887118},{"$f":" 'Actuals Inp'!U$36","v":0}]
[null,null,null,null,"Qualifying capex amount - MTRN","4.17:","QCE_MTRNt",null,"GBP m",null,{"$f":" SUM(M636:U636)","v":52.563119497773478},null,{"$f":" M635","v":0},5.7197688125853379,9.4555043381381285,7.9526634274502168,7.7694147279818377,{"$f":" R635","v":7.375033643373107},7.21788081525614,7.0728537329887118,0]
[]
[]
[null,null,"4.18 Demonstrably inefficient qualifying capex expenditure - DIQCE_MTRNt"]
[]
[]
[null,null,"4.19 DIQCE_MTRNt"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$48","v":"Demonstrably inefficient qualifying capex - MTRN"},{"$f":" 'Actuals Inp'!F$48","v":"4.19:"},{"$f":" 'Actuals Inp'!G$48","v":"DIQCE_MTRNt"},{"$f":" 'Actuals Inp'!H$48","v":0},{"$f":" 'Actuals Inp'!I$48","v":"GBP m"},{"$f":" 'Actuals Inp'!J$48","v":"[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!$A$102"},{"$f":" 'Actuals Inp'!K$48","v":0},{"$f":" 'Actuals Inp'!L$48","v":0},{"$f":" 'Actuals Inp'!M$48","v":0},{"$f":" 'Actuals Inp'!N$48","v":0},{"$f":" 'Actuals Inp'!O$48","v":0},{"$f":" 'Actuals Inp'!P$48","v":0},{"$f":" 'Actuals Inp'!Q$48","v":0},{"$f":" 'Actuals Inp'!R$48","v":0},{"$f":" 'Actuals Inp'!S$48","v":0},{"$f":" 'Actuals Inp'!T$48","v":0},{"$f":" 'Actuals Inp'!U$48","v":0}]
[null,null,null,null,"Demonstrably inefficient qualifying capex exp. - MTRN","4.19:","DIQCE_MTRNt",null,"GBP m",null,{"$f":" SUM(M645:U645)","v":0},null,{"$f":" M644","v":0},0,0,0,0,{"$f":" R644","v":0},0,0,0]
[]
[]
[null,null,"4.20 Pass through capex expenditure amount - PTCE_MTRNt",null,null,"PTCE_MTRNt = CLD_MTRNt + CC_MTRNt"]
[]
[]
[null,null,"4.21 PTCE_MTRNt"]
[]
[null,null,null,null,{"$f":" E$665","v":"Capex legacy Dt amount - MTRN"},"4.23:","CLD_MTRNt",0,"GBP m",0,0,0,0,0,0,0,0,{"$f":" R$665","v":0},0,0,0]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$60","v":"Capex connection amount - MTRN"},{"$f":" 'Actuals Inp'!F$60","v":"4.21:"},{"$f":" 'Actuals Inp'!G$60","v":"CC_NISt"},{"$f":" 'Actuals Inp'!H$60","v":0},{"$f":" 'Actuals Inp'!I$60","v":"GBP m"},{"$f":" 'Actuals Inp'!J$60","v":"[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!$A$133"},{"$f":" 'Actuals Inp'!K$60","v":0},{"$f":" 'Actuals Inp'!L$60","v":0},{"$f":" 'Actuals Inp'!M$60","v":0},{"$f":" 'Actuals Inp'!N$60","v":0},{"$f":" 'Actuals Inp'!O$60","v":0},{"$f":" 'Actuals Inp'!P$60","v":0},{"$f":" 'Actuals Inp'!Q$60","v":0},{"$f":" 'Actuals Inp'!R$60","v":0},{"$f":" 'Actuals Inp'!S$60","v":0},{"$f":" 'Actuals Inp'!T$60","v":0},{"$f":" 'Actuals Inp'!U$60","v":0}]
[null,null,null,null,"Pass through capex expenditure - MTRN","4.21:","PTCE_MTRNt",null,"GBP m",null,{"$f":" SUM(M655:U655)","v":0},null,{"$f":"SUM(M653:M654)","v":0},0,0,0,0,{"$f":"SUM(R653:R654)","v":0},0,0,0]
[]
[]
[null,null,"4.22 Capex legacy Dt amount - CLD_MTRNt"]
[]
[]
[null,null,"4.23 CLD_MTRNt"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$72","v":"Distribution split for legacy Dt capex - MTRN"},{"$f":" 'Actuals Inp'!F$72","v":"4.23:"},{"$f":" 'Actuals Inp'!G$72","v":"CLD_MTRNt"},{"$f":" 'Actuals Inp'!H$72","v":0},{"$f":" 'Actuals Inp'!I$72","v":"GBP m"},{"$f":" 'Actuals Inp'!J$72","v":"[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!$A$132"},{"$f":" 'Actuals Inp'!K$72","v":0},{"$f":" 'Actuals Inp'!L$72","v":0},{"$f":" 'Actuals Inp'!M$72","v":0},{"$f":" 'Actuals Inp'!N$72","v":0},{"$f":" 'Actuals Inp'!O$72","v":0},{"$f":" 'Actuals Inp'!P$72","v":0},{"$f":" 'Actuals Inp'!Q$72","v":0},{"$f":" 'Actuals Inp'!R$72","v":0},{"$f":" 'Actuals Inp'!S$72","v":0},{"$f":" 'Actuals Inp'!T$72","v":0},{"$f":" 'Actuals Inp'!U$72","v":0}]
[null,null,null,null,{"$f":" Time!E$92","v":"RP6 period flag"},{"$f":" Time!F$92","v":0},{"$f":" Time!G$92","v":0},{"$f":" Time!H$92","v":0},{"$f":" Time!I$92","v":"flag"},{"$f":" Time!J$92","v":0},{"$f":" Time!K$92","v":7},{"$f":" Time!L$92","v":0},{"$f":" Time!M$92","v":0},{"$f":" Time!N$92","v":1},{"$f":" Time!O$92","v":1},{"$f":" Time!P$92","v":1},{"$f":" Time!Q$92","v":1},{"$f":" Time!R$92","v":1},{"$f":" Time!S$92","v":1},{"$f":" Time!T$92","v":1},{"$f":" Time!U$92","v":0}]
[null,null,null,null,"Capex legacy Dt amount - MTRN","4.23:","CLD_MTRNt",null,"GBP m",null,{"$f":" SUM(M665:U665)","v":0},null,{"$f":"M663 * M664","v":0},0,0,0,0,{"$f":"R663 * R664","v":0},0,0,0]
[]
[]
[null,null,"4.24 Demonstrably inefficient pass through capex expenditure - DIPTCE_MTRNt"]
[]
[]
[null,null,"4.25 DIPTCE_MTRNt - part of PTCE_MTRNt"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$90","v":"Demonstrably inefficient pass through capex exp. - MTRN"},{"$f":" 'Actuals Inp'!F$90","v":"4.25:"},{"$f":" 'Actuals Inp'!G$90","v":"DIPTCE_MTRNt"},{"$f":" 'Actuals Inp'!H$90","v":0},{"$f":" 'Actuals Inp'!I$90","v":"GBP m"},{"$f":" 'Actuals Inp'!J$90","v":"[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!$A$134"},{"$f":" 'Actuals Inp'!K$90","v":0},{"$f":" 'Actuals Inp'!L$90","v":0},{"$f":" 'Actuals Inp'!M$90","v":0},{"$f":" 'Actuals Inp'!N$90","v":0},{"$f":" 'Actuals Inp'!O$90","v":0},{"$f":" 'Actuals Inp'!P$90","v":0},{"$f":" 'Actuals Inp'!Q$90","v":0},{"$f":" 'Actuals Inp'!R$90","v":0},{"$f":" 'Actuals Inp'!S$90","v":0},{"$f":" 'Actuals Inp'!T$90","v":0},{"$f":" 'Actuals Inp'!U$90","v":0}]
[null,null,null,null,"Demonstrably inefficient pass through capex exp. - MTRN","4.25:","DIPTCE_MTRNt",null,"GBP m",null,{"$f":" SUM(M674:U674)","v":0},null,{"$f":" M673","v":0},0,0,0,0,{"$f":" R673","v":0},0,0,0]
[]
[]
[null,null,"4.26 Depreciation amount of additional assets - DEPADD_MTRNt"]
[]
[]
[null,null,"4.27 DEPADD_MTRNt"]
[]
[]
[null,null,"4.27b In reporting year except 2013",null,null,"DEPADD_MTRNt = 0.5 * DEPN_MTRNt + (DEPADD_MTRNt-1 + 0.5 * DEPN_MTRNt-1 ) * RPIt / RPIt-1"]
[]
[null,null,null,null,{"$f":" 'Licence Inp'!E$95","v":"Additional depreciation factor - DL"},{"$f":" 'Licence Inp'!F$95","v":"4.27a:"},{"$f":" 'Licence Inp'!G$95","v":0},{"$f":" 'Licence Inp'!H$95","v":0.5},{"$f":" 'Licence Inp'!I$95","v":"factor"}]
[null,null,null,null,{"$f":" E$711","v":"Full period depreciation - MTRN"},"4.28:","DEPN_MTRNt",0,"GBP m",0,3.504209718622215,0,0,0.38131811149798289,0.63036727105935308,0.53017782691879534,0.51796124084594675,{"$f":" R$711","v":0.49166915539266187},0.48119229494643645,0.47152381796103854,0]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,{"$f":" Time!E$98","v":"RP6 PPF- actual / actual"},{"$f":" Time!F$98","v":0},{"$f":" Time!G$98","v":0},{"$f":" Time!H$98","v":0},{"$f":" Time!I$98","v":"factor"},{"$f":" Time!J$98","v":0},{"$f":" Time!K$98","v":6.5},{"$f":" Time!L$98","v":0},{"$f":" Time!M$98","v":0},{"$f":" Time!N$98","v":0.5},{"$f":" Time!O$98","v":1},{"$f":" Time!P$98","v":1},{"$f":" Time!Q$98","v":1},{"$f":" Time!R$98","v":1},{"$f":" Time!S$98","v":1},{"$f":" Time!T$98","v":1},{"$f":" Time!U$98","v":0}]
[null,null,null,null,{"$f":" E$698","v":"Depreciation amount for additional asset adj. - MTRN"},0,0,"n PD LK BCK","GBP m",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Depreciation amount for additional asset - t - MTRN","4.26:","DEPADD_MTRNt",null,"GBP m",null,{"$f":" SUM(M690:U690)","v":12.330975519540553},null,{"$f":" $H685 * M686 + IF(L687 = 0, 0, (L690 + $H685 * L686) *  M688 * M687 / L687) - M689","v":0},0.19065905574899145,0.69650174702765943,1.2767742960167336,1.8008438298991047,2.3056590280184093,{"$f":" $H685 * S686 + IF(R687 = 0, 0, (R690 + $H685 * R686) *  S688 * S687 / R687) - S689","v":2.7920897531879585},3.268447809641696,0]
[]
[]
[null,null,null,null,{"$f":" 'Licence Inp'!E$103","v":"Depreciation rate - RAB_MTRN"},{"$f":" 'Licence Inp'!F$103","v":"Table 5"},{"$f":" 'Licence Inp'!G$103","v":"DEPR_MTRN"},{"$f":" 'Licence Inp'!H$103","v":6.6666699999999995E-2},{"$f":" 'Licence Inp'!I$103","v":"%"}]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,{"$f":" Time!E$98","v":"RP6 PPF- actual / actual"},{"$f":" Time!F$98","v":0},{"$f":" Time!G$98","v":0},{"$f":" Time!H$98","v":0},{"$f":" Time!I$98","v":"factor"},{"$f":" Time!J$98","v":0},{"$f":" Time!K$98","v":6.5},{"$f":" Time!L$98","v":0},{"$f":" Time!M$98","v":0},{"$f":" Time!N$98","v":0.5},{"$f":" Time!O$98","v":1},{"$f":" Time!P$98","v":1},{"$f":" Time!Q$98","v":1},{"$f":" Time!R$98","v":1},{"$f":" Time!S$98","v":1},{"$f":" Time!T$98","v":1},{"$f":" Time!U$98","v":0}]
[null,null,null,null,{"$f":" Time!E$10","v":"Model column counter"},{"$f":" Time!F$10","v":0},{"$f":" Time!G$10","v":0},{"$f":" Time!H$10","v":0},{"$f":" Time!I$10","v":"counter"},{"$f":" Time!J$10","v":0},{"$f":" Time!K$10","v":0},{"$f":" Time!L$10","v":0},{"$f":" Time!M$10","v":1},{"$f":" Time!N$10","v":2},{"$f":" Time!O$10","v":3},{"$f":" Time!P$10","v":4},{"$f":" Time!Q$10","v":5},{"$f":" Time!R$10","v":6},{"$f":" Time!S$10","v":7},{"$f":" Time!T$10","v":8},{"$f":" Time!U$10","v":9}]
[null,null,null,null,{"$f":" E$690","v":"Depreciation amount for additional asset - t - MTRN"},"4.26:","DEPADD_MTRNt",0,"GBP m",0,12.330975519540553,0,0,0.19065905574899145,0.69650174702765943,1.2767742960167336,1.8008438298991047,2.3056590280184093,2.7920897531879585,3.268447809641696,0]
[null,null,null,null,"Depreciation amount for additional asset adj. - MTRN",null,null,"n PD LK BCK","GBP m",null,{"$f":" SUM(M698:U698)","v":0},null,{"$f":"IF(OR($H693 = 0, L694 = 0, M695 = 0), 0, SUMPRODUCT(L697:$M697, (1 / L694:$M694), 1 * (L696:$M696 = (M696 - ROUNDDOWN(1 / $H693, 0))) * M694 * M695) - (L698 * M694 / L694))","v":0},{"$f":"IF(OR($H693 = 0, M694 = 0, N695 = 0), 0, SUMPRODUCT(M697:$M697, (1 / M694:$M694), 1 * (M696:$M696 = (N696 - ROUNDDOWN(1 / $H693, 0))) * N694 * N695) - (M698 * N694 / M694))","v":0},{"$f":"IF(OR($H693 = 0, N694 = 0, O695 = 0), 0, SUMPRODUCT($M697:N697, (1 / $M694:N694), 1 * ($M696:N696 = (O696 - ROUNDDOWN(1 / $H693, 0))) * O694 * O695) - (N698 * O694 / N694))","v":0},{"$f":"IF(OR($H693 = 0, O694 = 0, P695 = 0), 0, SUMPRODUCT($M697:O697, (1 / $M694:O694), 1 * ($M696:O696 = (P696 - ROUNDDOWN(1 / $H693, 0))) * P694 * P695) - (O698 * P694 / O694))","v":0},{"$f":"IF(OR($H693 = 0, P694 = 0, Q695 = 0), 0, SUMPRODUCT($M697:P697, (1 / $M694:P694), 1 * ($M696:P696 = (Q696 - ROUNDDOWN(1 / $H693, 0))) * Q694 * Q695) - (P698 * Q694 / P694))","v":0},{"$f":"IF(OR($H693 = 0, Q694 = 0, R695 = 0), 0, SUMPRODUCT($M697:Q697, (1 / $M694:Q694), 1 * ($M696:Q696 = (R696 - ROUNDDOWN(1 / $H693, 0))) * R694 * R695) - (Q698 * R694 / Q694))","v":0},{"$f":"IF(OR($H693 = 0, R694 = 0, S695 = 0), 0, SUMPRODUCT($M697:R697, (1 / $M694:R694), 1 * ($M696:R696 = (S696 - ROUNDDOWN(1 / $H693, 0))) * S694 * S695) - (R698 * S694 / R694))","v":0},{"$f":"IF(OR($H693 = 0, S694 = 0, T695 = 0), 0, SUMPRODUCT($M697:S697, (1 / $M694:S694), 1 * ($M696:S696 = (T696 - ROUNDDOWN(1 / $H693, 0))) * T694 * T695) - (S698 * T694 / S694))","v":0},{"$f":"IF(OR($H693 = 0, T694 = 0, U695 = 0), 0, SUMPRODUCT($M697:T697, (1 / $M694:T694), 1 * ($M696:T696 = (U696 - ROUNDDOWN(1 / $H693, 0))) * U694 * U695) - (T698 * U694 / T694))","v":0}]
[]
[]
[null,null,"4.28 DEPN_MTRNt",null,null,"DEPN_MTRNt = (QCE_MTRNt - DIQCE_MTRNt + PTCE_MTRNt - DIPTCE_MTRNt - CD_MTRNt + CI_MTRNt) * DEPR_MTRN"]
[]
[null,null,null,null,{"$f":" 'Licence Inp'!E$103","v":"Depreciation rate - RAB_MTRN"},{"$f":" 'Licence Inp'!F$103","v":"Table 5"},{"$f":" 'Licence Inp'!G$103","v":"DEPR_MTRN"},{"$f":" 'Licence Inp'!H$103","v":6.6666699999999995E-2},{"$f":" 'Licence Inp'!I$103","v":"%"}]
[null,null,null,null,{"$f":" E$636","v":"Qualifying capex amount - MTRN"},"4.17:","QCE_MTRNt",0,"GBP m",0,52.563119497773478,0,0,5.7197688125853379,9.4555043381381285,7.9526634274502168,7.7694147279818377,{"$f":" R$636","v":7.375033643373107},7.21788081525614,7.0728537329887118,0]
[null,null,null,null,{"$f":" E$645","v":"Demonstrably inefficient qualifying capex exp. - MTRN"},"4.19:","DIQCE_MTRNt",0,"GBP m",0,0,0,0,0,0,0,0,{"$f":" R$645","v":0},0,0,0]
[null,null,null,null,{"$f":" E$655","v":"Pass through capex expenditure - MTRN"},"4.21:","PTCE_MTRNt",0,"GBP m",0,0,0,0,0,0,0,0,{"$f":" R$655","v":0},0,0,0]
[null,null,null,null,{"$f":" E$674","v":"Demonstrably inefficient pass through capex exp. - MTRN"},"4.25:","DIPTCE_MTRNt",0,"GBP m",0,0,0,0,0,0,0,0,{"$f":" R$674","v":0},0,0,0]
[null,null,null,null,{"$f":" E$722","v":"Capex disposals - MTRN"},"4.30:","CD_MTRNt",0,"GBP m",0,0,0,0,0,0,0,0,{"$f":" R$722","v":0},0,0,0]
[null,null,null,null,{"$f":" E$748","v":"Capex incentive amount - MTRN"},"4.32:","CI_MTRNt",0,"GBP m",0,0,0,0,0,0,0,0,{"$f":" R$748","v":0},0,0,0]
[null,null,null,null,{"$f":" Time!E$47","v":"Pre - RP6 period flag"},{"$f":" Time!F$47","v":0},{"$f":" Time!G$47","v":0},{"$f":" Time!H$47","v":0},{"$f":" Time!I$47","v":"flag"},{"$f":" Time!J$47","v":0},{"$f":" Time!K$47","v":1},{"$f":" Time!L$47","v":0},{"$f":" Time!M$47","v":1},{"$f":" Time!N$47","v":0},{"$f":" Time!O$47","v":0},{"$f":" Time!P$47","v":0},{"$f":" Time!Q$47","v":0},{"$f":" Time!R$47","v":0},{"$f":" Time!S$47","v":0},{"$f":" Time!T$47","v":0},{"$f":" Time!U$47","v":0}]
[null,null,null,null,"Full period depreciation - MTRN","4.28:","DEPN_MTRNt",null,"GBP m",null,{"$f":" SUM(M711:U711)","v":3.504209718622215},null,{"$f":" (M704 - M705 + M706 - M707 - M708 + M709) * $H703 * (1 - M710)","v":0},{"$f":" (N704 - N705 + N706 - N707 - N708 + N709) * $H703 * (1 - N710)","v":0.38131811149798289},0.63036727105935308,0.53017782691879534,0.51796124084594675,0.49166915539266187,0.48119229494643645,0.47152381796103854,0]
[]
[]
[null,null,"4.29 Capex disposal amount - CD_MTRNt",null,null,"CD_MTRNt = (OCD_MTRNt-5) * RPIt / RPIt-5"]
[]
[]
[null,null,"4.30 CD_MTRNt"]
[]
[null,null,null,null,{"$f":" E733","v":"Asset disposals - t-5 - MTRN"},{"$f":" F733","v":0},"OCD_MTRNt-5",0,"GBP m",0,0,0,0,0,0,0,0,{"$f":" R733","v":0},0,0,0]
[null,null,null,null,{"$f":" Index!E$38","v":"RPI index (Base year 1993/94) - t-5"},{"$f":" Index!F$38","v":0},{"$f":" Index!G$38","v":"RPIt-5"},{"$f":" Index!H$38","v":0},{"$f":" Index!I$38","v":"index"},{"$f":" Index!J$38","v":0},{"$f":" Index!K$38","v":0},{"$f":" Index!L$38","v":0},{"$f":" Index!M$38","v":238},{"$f":" Index!N$38","v":245.6},{"$f":" Index!O$38","v":251.9},{"$f":" Index!P$38","v":257.7},{"$f":" Index!Q$38","v":259.5},{"$f":" Index!R$38","v":259.5},{"$f":" Index!S$38","v":259.5},{"$f":" Index!T$38","v":259.5},{"$f":" Index!U$38","v":259.5}]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,"Capex disposals - MTRN","4.30:","CD_MTRNt",null,"GBP m",null,{"$f":" SUM(M722:U722)","v":0},null,{"$f":" M719 * M721 / M720","v":0},{"$f":" N719 * N721 / N720","v":0},{"$f":" O719 * O721 / O720","v":0},{"$f":" P719 * P721 / P720","v":0},{"$f":" Q719 * Q721 / Q720","v":0},{"$f":" R719 * R721 / R720","v":0},0,0,0]
[]
[null,null,null,"Asset disposals - t-5"]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$100","v":"Asset disposal lookback periods"},{"$f":" 'Actuals Inp'!F$100","v":0},{"$f":" 'Actuals Inp'!G$100","v":0},{"$f":" 'Actuals Inp'!H$100","v":5},{"$f":" 'Actuals Inp'!I$100","v":"years"}]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$102","v":"Historic timeline"},{"$f":" 'Actuals Inp'!F$102","v":0},{"$f":" 'Actuals Inp'!G$102","v":0},{"$f":" 'Actuals Inp'!H$102","v":0},{"$f":" 'Actuals Inp'!I$102","v":"date"},{"$f":" 'Actuals Inp'!J$102","v":0},{"$f":" 'Actuals Inp'!K$102","v":0},{"$f":" 'Actuals Inp'!L$102","v":0},{"$f":" 'Actuals Inp'!M$102","v":2008},{"$f":" 'Actuals Inp'!N$102","v":2009},{"$f":" 'Actuals Inp'!O$102","v":2010},{"$f":" 'Actuals Inp'!P$102","v":2011},{"$f":" 'Actuals Inp'!Q$102","v":2012},{"$f":" 'Actuals Inp'!R$102","v":2013},{"$f":" 'Actuals Inp'!S$102","v":2014},{"$f":" 'Actuals Inp'!T$102","v":2015},{"$f":" 'Actuals Inp'!U$102","v":2016}]
[null,null,null,null,{"$f":" Time!E$36","v":"Financial year ending"},{"$f":" Time!F$36","v":0},{"$f":" Time!G$36","v":0},{"$f":" Time!H$36","v":0},{"$f":" Time!I$36","v":"year #"},{"$f":" Time!J$36","v":0},{"$f":" Time!K$36","v":0},{"$f":" Time!L$36","v":0},{"$f":" Time!M$36","v":2017},{"$f":" Time!N$36","v":2018},{"$f":" Time!O$36","v":2019},{"$f":" Time!P$36","v":2020},{"$f":" Time!Q$36","v":2021},{"$f":" Time!R$36","v":2022},{"$f":" Time!S$36","v":2023},{"$f":" Time!T$36","v":2024},{"$f":" Time!U$36","v":2025}]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$105","v":"Historic - asset disposals - MTRN"},{"$f":" 'Actuals Inp'!F$105","v":"4.30:"},{"$f":" 'Actuals Inp'!G$105","v":"OCD_MTRNt"},{"$f":" 'Actuals Inp'!H$105","v":0},{"$f":" 'Actuals Inp'!I$105","v":"GBP m"},{"$f":" 'Actuals Inp'!J$105","v":0},{"$f":" 'Actuals Inp'!K$105","v":0},{"$f":" 'Actuals Inp'!L$105","v":0},{"$f":" 'Actuals Inp'!M$105","v":0},{"$f":" 'Actuals Inp'!N$105","v":0},{"$f":" 'Actuals Inp'!O$105","v":0},{"$f":" 'Actuals Inp'!P$105","v":0},{"$f":" 'Actuals Inp'!Q$105","v":0},{"$f":" 'Actuals Inp'!R$105","v":0},{"$f":" 'Actuals Inp'!S$105","v":0},{"$f":" 'Actuals Inp'!T$105","v":0},{"$f":" 'Actuals Inp'!U$105","v":0}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$115","v":"Asset disposals - MTRN"},{"$f":" 'Actuals Inp'!F$115","v":"4.30:"},{"$f":" 'Actuals Inp'!G$115","v":"OCD_MTRNt"},{"$f":" 'Actuals Inp'!H$115","v":0},{"$f":" 'Actuals Inp'!I$115","v":"GBP m"},{"$f":" 'Actuals Inp'!J$115","v":"[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!$A$137"},{"$f":" 'Actuals Inp'!K$115","v":0},{"$f":" 'Actuals Inp'!L$115","v":0},{"$f":" 'Actuals Inp'!M$115","v":0},{"$f":" 'Actuals Inp'!N$115","v":0},{"$f":" 'Actuals Inp'!O$115","v":0},{"$f":" 'Actuals Inp'!P$115","v":0},{"$f":" 'Actuals Inp'!Q$115","v":0},{"$f":" 'Actuals Inp'!R$115","v":0},{"$f":" 'Actuals Inp'!S$115","v":0},{"$f":" 'Actuals Inp'!T$115","v":0},{"$f":" 'Actuals Inp'!U$115","v":0}]
[]
[null,null,null,null,"Asset disposals - t-5 - MTRN",null,"OCD_MTRNt-5",null,"GBP m",null,{"$f":" SUM(M733:U733)","v":0},null,{"$f":" SUMPRODUCT(($M727:$U728 = M728 - $H725) * $M730:$U731)","v":0},{"$f":" SUMPRODUCT(($M727:$U728 = N728 - $H725) * $M730:$U731)","v":0},{"$f":" SUMPRODUCT(($M727:$U728 = O728 - $H725) * $M730:$U731)","v":0},{"$f":" SUMPRODUCT(($M727:$U728 = P728 - $H725) * $M730:$U731)","v":0},{"$f":" SUMPRODUCT(($M727:$U728 = Q728 - $H725) * $M730:$U731)","v":0},{"$f":" SUMPRODUCT(($M727:$U728 = R728 - $H725) * $M730:$U731)","v":0},0,0,0]
[]
[]
[null,null,"4.31 Capex incentive amount - CI_MTRNt"]
[]
[]
[null,null,"4.32 CI_MTRNt",null,null,"CI_MTRNt = ( AC_MTRNt + ACIA_MTRNt + ACTS_MTRNt + ACCOL_MTRNt  – ( QCE_MTRNt – DIQCE_MTRNt ) ) * 50%"]
[]
[null,null,null,null,{"$f":" 'Licence Inp'!E$113","v":"Capex incentive licensee share % - DL"},{"$f":" 'Licence Inp'!F$113","v":"4.32:"},{"$f":" 'Licence Inp'!G$113","v":0},{"$f":" 'Licence Inp'!H$113","v":0.5},{"$f":" 'Licence Inp'!I$113","v":"%"}]
[null,null,null,null,{"$f":" E$776","v":"Allowed capex for metering RAB - MTRN"},{"$f":" F$776","v":"4.36:"},"AC_MTRNt",0,"GBP m",0,52.563119497773478,0,0,5.7197688125853379,9.4555043381381285,7.9526634274502168,7.7694147279818377,{"$f":" R$776","v":7.375033643373107},7.21788081525614,7.0728537329887118,0]
[null,null,null,"plus",{"$f":" E$756","v":"Allowed capex for injurious affection claims - MTRN"},"4.32:","ACIA_MTRNt",0,"GBP m",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"plus",{"$f":" E$764","v":"Allowed capex for enduring solution system - MTRN"},"4.32:","ACMTRN_MTRNt",0,"GBP m",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"plus",{"$f":" E$860","v":"Allowed capex for changes of law - MTRN"},"4.45:","ACCOL_MTRNt",0,"GBP m",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"less",{"$f":" E$636","v":"Qualifying capex amount - MTRN"},"4.17:","QCE_MTRNt",0,"GBP m",0,52.563119497773478,0,0,5.7197688125853379,9.4555043381381285,7.9526634274502168,7.7694147279818377,{"$f":" R$636","v":7.375033643373107},7.21788081525614,7.0728537329887118,0]
[null,null,null,"plus",{"$f":" E$645","v":"Demonstrably inefficient qualifying capex exp. - MTRN"},"4.19:","DIQCE_MTRNt",0,"GBP m",0,0,0,0,0,0,0,0,{"$f":" R$645","v":0},0,0,0]
[null,null,null,null,"Capex incentive amount - MTRN","4.32:","CI_MTRNt",null,"GBP m",null,{"$f":" SUM(M748:U748)","v":0},null,{"$f":" (M742 + M743 + M744 + M745 - (M746 - M747)) * $H741","v":0},0,{"$f":" (O742 + O743 + O744 + O745 - (O746 - O747)) * $H741","v":0},0,0,{"$f":" (R742 + R743 + R744 + R745 - (R746 - R747)) * $H741","v":0},0,0,0]
[]
[]
[null,null,"4.32 ACIA_MTRNt"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$12","v":"RPI as on 2015/16 - (Base year 1993/94)"},{"$f":" 'Actuals Inp'!F$12","v":0},{"$f":" 'Actuals Inp'!G$12","v":"RPI2016"},{"$f":" 'Actuals Inp'!H$12","v":259.5},{"$f":" 'Actuals Inp'!I$12","v":"index"}]
[null,null,null,null,{"$f":" 'Licence Inp'!E$131","v":"Allowed capex for injurious affection claims - MTRN"},{"$f":" 'Licence Inp'!F$131","v":"4.32:"},{"$f":" 'Licence Inp'!G$131","v":"ACIA_2016_MTRNt"},{"$f":" 'Licence Inp'!H$131","v":0},{"$f":" 'Licence Inp'!I$131","v":"GBP m"},{"$f":" 'Licence Inp'!J$131","v":0},{"$f":" 'Licence Inp'!K$131","v":0},{"$f":" 'Licence Inp'!L$131","v":0},{"$f":" 'Licence Inp'!M$131","v":0},{"$f":" 'Licence Inp'!N$131","v":0},{"$f":" 'Licence Inp'!O$131","v":0},{"$f":" 'Licence Inp'!P$131","v":0},{"$f":" 'Licence Inp'!Q$131","v":0},{"$f":" 'Licence Inp'!R$131","v":0},{"$f":" 'Licence Inp'!S$131","v":0},{"$f":" 'Licence Inp'!T$131","v":0},{"$f":" 'Licence Inp'!U$131","v":0}]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,"Allowed capex for injurious affection claims - MTRN","4.32:","ACIA_MTRNt",null,"GBP m",null,{"$f":" SUM(M756:U756)","v":0},null,{"$f":" M754 * M755 / $H753","v":0},0,0,0,0,0,0,0,0]
[]
[]
[null,null,"4.32 ACMTRN_MTRNt"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$12","v":"RPI as on 2015/16 - (Base year 1993/94)"},{"$f":" 'Actuals Inp'!F$12","v":0},{"$f":" 'Actuals Inp'!G$12","v":"RPI2016"},{"$f":" 'Actuals Inp'!H$12","v":259.5},{"$f":" 'Actuals Inp'!I$12","v":"index"}]
[null,null,null,null,{"$f":" 'Licence Inp'!E$143","v":"Allowed capex for enduring solution system - MTRN"},{"$f":" 'Licence Inp'!F$143","v":0},{"$f":" 'Licence Inp'!G$143","v":"ACES_2016_MTRNt"},{"$f":" 'Licence Inp'!H$143","v":0},{"$f":" 'Licence Inp'!I$143","v":"GBP m"},{"$f":" 'Licence Inp'!J$143","v":0},{"$f":" 'Licence Inp'!K$143","v":0},{"$f":" 'Licence Inp'!L$143","v":0},{"$f":" 'Licence Inp'!M$143","v":0},{"$f":" 'Licence Inp'!N$143","v":0},{"$f":" 'Licence Inp'!O$143","v":0},{"$f":" 'Licence Inp'!P$143","v":0},{"$f":" 'Licence Inp'!Q$143","v":0},{"$f":" 'Licence Inp'!R$143","v":0},{"$f":" 'Licence Inp'!S$143","v":0},{"$f":" 'Licence Inp'!T$143","v":0},{"$f":" 'Licence Inp'!U$143","v":0}]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,"Allowed capex for enduring solution system - MTRN","4.32:","ACMTRN_MTRNt",null,"GBP m",null,{"$f":" SUM(M764:U764)","v":0},null,{"$f":" M762 * M763 / $H761","v":0},0,0,0,0,0,0,0,0]
[]
[]
[null,null,"4.35 Allowed capex for metering RAB - AC_MTRNt"]
[]
[]
[null,null,"4.36 AC_MTRNt",null,null,"AC_MTRNt = FMFAt + (SMFAt + MVAt) * RPEPFt"]
[]
[null,null,null,null,{"$f":" E$787","v":"First metering fixed allowance - MTRN"},{"$f":" F$787","v":"4.38:"},"FMFAt",0,"GBP m",0,5.7447122297095774,0,0,0.45418406985880427,0.90065609421140602,0.8930095239715512,0.88542787311303273,{"$f":" R$787","v":0.87791059047030306},0.87045712955721022,0.86306694852726951,0]
[null,null,null,null,{"$f":" E$798","v":"Second metering fixed allowance - MTRN"},{"$f":" F$798","v":"4.40:"},"SMFAt",0,"GBP m",0,8.4012522140425574,0,0,0.66421341398976252,1.3171484842099788,1.3059658935790359,1.2948782431425501,{"$f":" R$798","v":1.2838847268582698},1.272984545527243,1.2621769067357169,0]
[null,null,null,null,{"$f":" E$843","v":"Metering volume driven allowance - MTRN"},"4.41:","MVAt",0,"GBP m",0,38.417155054021336,0,0,4.6013713287367706,7.237699759716743,5.7536880098996299,5.5891086117262549,{"$f":" R$843","v":5.2132383260445341},5.0744391401716866,4.9476098777257249,0]
[null,null,null,null,{"$f":" E$852","v":"Real price effect & productivity factor - MTRN"},{"$f":" F$852","v":"4.44:"},"RPEPFt",0,"factor",0,0,0,0,1,1,1,1,{"$f":" R$852","v":1},1,1,0]
[null,null,null,null,"Allowed capex for metering RAB - MTRN","4.36:","AC_MTRNt",null,"GBP m",null,{"$f":" SUM(M776:U776)","v":52.563119497773478},null,{"$f":" M772 + (M773 + M774) * M775","v":0},{"$f":" N772 + (N773 + N774) * N775","v":5.7197688125853379},9.4555043381381285,7.9526634274502168,7.7694147279818377,{"$f":" R772 + (R773 + R774) * R775","v":7.375033643373107},7.21788081525614,7.0728537329887118,0]
[]
[]
[null,null,"4.37 First metering fixed allowance - FMFAt"]
[]
[]
[null,null,"4.45 FMFAt",null,null,"FMFAt = FMFA_2016t * RPIt / RPI2016"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$12","v":"RPI as on 2015/16 - (Base year 1993/94)"},{"$f":" 'Actuals Inp'!F$12","v":0},{"$f":" 'Actuals Inp'!G$12","v":"RPI2016"},{"$f":" 'Actuals Inp'!H$12","v":259.5},{"$f":" 'Actuals Inp'!I$12","v":"index"}]
[null,null,null,null,{"$f":" 'Licence Inp'!E$165","v":"First metering fixed allowance - FMFA_2016t - DL"},{"$f":" 'Licence Inp'!F$165","v":"Table 7"},{"$f":" 'Licence Inp'!G$165","v":"FMFA_2016t"},{"$f":" 'Licence Inp'!H$165","v":0},{"$f":" 'Licence Inp'!I$165","v":"GBP m"},{"$f":" 'Licence Inp'!J$165","v":"[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!$A$106"},{"$f":" 'Licence Inp'!K$165","v":5.7447122297095774},{"$f":" 'Licence Inp'!L$165","v":0},{"$f":" 'Licence Inp'!M$165","v":0},{"$f":" 'Licence Inp'!N$165","v":0.45418406985880427},{"$f":" 'Licence Inp'!O$165","v":0.90065609421140602},{"$f":" 'Licence Inp'!P$165","v":0.8930095239715512},{"$f":" 'Licence Inp'!Q$165","v":0.88542787311303273},{"$f":" 'Licence Inp'!R$165","v":0.87791059047030306},{"$f":" 'Licence Inp'!S$165","v":0.87045712955721022},{"$f":" 'Licence Inp'!T$165","v":0.86306694852726951},{"$f":" 'Licence Inp'!U$165","v":0}]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,"First metering fixed allowance - MTRN","4.38:","FMFAt",null,"GBP m",null,{"$f":" SUM(M787:U787)","v":5.7447122297095774},null,{"$f":" M785 * M786 / $H784","v":0},0.45418406985880427,0.90065609421140602,0.8930095239715512,0.88542787311303273,{"$f":" R785 * R786 / $H784","v":0.87791059047030306},0.87045712955721022,0.86306694852726951,0]
[]
[]
[null,null,"4.39 Second metering fixed allowance - SMFAt"]
[]
[]
[null,null,"4.40 SMFAt",null,null,"SMFAt = SMFA_2016t * RPIt / RPI2016"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$12","v":"RPI as on 2015/16 - (Base year 1993/94)"},{"$f":" 'Actuals Inp'!F$12","v":0},{"$f":" 'Actuals Inp'!G$12","v":"RPI2016"},{"$f":" 'Actuals Inp'!H$12","v":259.5},{"$f":" 'Actuals Inp'!I$12","v":"index"}]
[null,null,null,null,{"$f":" 'Licence Inp'!E$170","v":"Second metering fixed allowance - SMFA_2016t - DL"},{"$f":" 'Licence Inp'!F$170","v":"Table 8"},{"$f":" 'Licence Inp'!G$170","v":"SMFA_2016t"},{"$f":" 'Licence Inp'!H$170","v":0},{"$f":" 'Licence Inp'!I$170","v":"GBP m"},{"$f":" 'Licence Inp'!J$170","v":"[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!$A$107"},{"$f":" 'Licence Inp'!K$170","v":8.4012522140425574},{"$f":" 'Licence Inp'!L$170","v":0},{"$f":" 'Licence Inp'!M$170","v":0},{"$f":" 'Licence Inp'!N$170","v":0.66421341398976252},{"$f":" 'Licence Inp'!O$170","v":1.3171484842099788},{"$f":" 'Licence Inp'!P$170","v":1.3059658935790359},{"$f":" 'Licence Inp'!Q$170","v":1.2948782431425501},{"$f":" 'Licence Inp'!R$170","v":1.2838847268582698},{"$f":" 'Licence Inp'!S$170","v":1.272984545527243},{"$f":" 'Licence Inp'!T$170","v":1.2621769067357169},{"$f":" 'Licence Inp'!U$170","v":0}]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,"Second metering fixed allowance - MTRN","4.40:","SMFAt",null,"GBP m",null,{"$f":" SUM(M798:U798)","v":8.4012522140425574},null,{"$f":" M796 * M797 / $H795","v":0},0.66421341398976252,1.3171484842099788,1.3059658935790359,1.2948782431425501,{"$f":" R796 * R797 / $H795","v":1.2838847268582698},1.272984545527243,1.2621769067357169,0]
[]
[]
[null,null,"4.41 Metering volume driven allowance - MVAt"]
[]
[]
[null,null,"4.42 MVAt",null,null,"MVAt = ∑ (MV_Ct * MAU_2016_Ct) * RPIt / RPI2016"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$12","v":"RPI as on 2015/16 - (Base year 1993/94)"},{"$f":" 'Actuals Inp'!F$12","v":0},{"$f":" 'Actuals Inp'!G$12","v":"RPI2016"},{"$f":" 'Actuals Inp'!H$12","v":259.5},{"$f":" 'Actuals Inp'!I$12","v":"index"}]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$126","v":"SOSA unit"},{"$f":" 'Actuals Inp'!F$126","v":"4.42:"},{"$f":" 'Actuals Inp'!G$126","v":"MV_Ct"},{"$f":" 'Actuals Inp'!H$126","v":0},{"$f":" 'Actuals Inp'!I$126","v":"meter"},{"$f":" 'Actuals Inp'!J$126","v":"[RP5  RP6 Inputs Template Version 1 Source doc 12.01.17.xlsx]RP6 Distribution Inputs '!A150"},{"$f":" 'Actuals Inp'!K$126","v":208000},{"$f":" 'Actuals Inp'!L$126","v":0},{"$f":" 'Actuals Inp'!M$126","v":0},{"$f":" 'Actuals Inp'!N$126","v":16000},{"$f":" 'Actuals Inp'!O$126","v":32000},{"$f":" 'Actuals Inp'!P$126","v":32000},{"$f":" 'Actuals Inp'!Q$126","v":32000},{"$f":" 'Actuals Inp'!R$126","v":32000},{"$f":" 'Actuals Inp'!S$126","v":32000},{"$f":" 'Actuals Inp'!T$126","v":32000},{"$f":" 'Actuals Inp'!U$126","v":0}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$127","v":"Keypad other unit"},{"$f":" 'Actuals Inp'!F$127","v":"4.42:"},{"$f":" 'Actuals Inp'!G$127","v":"MV_Ct"},{"$f":" 'Actuals Inp'!H$127","v":0},{"$f":" 'Actuals Inp'!I$127","v":"meter"},{"$f":" 'Actuals Inp'!J$127","v":"[RP5  RP6 Inputs Template Version 1 Source doc 12.01.17.xlsx]RP6 Distribution Inputs '!A151"},{"$f":" 'Actuals Inp'!K$127","v":143000},{"$f":" 'Actuals Inp'!L$127","v":0},{"$f":" 'Actuals Inp'!M$127","v":0},{"$f":" 'Actuals Inp'!N$127","v":11000},{"$f":" 'Actuals Inp'!O$127","v":22000},{"$f":" 'Actuals Inp'!P$127","v":22000},{"$f":" 'Actuals Inp'!Q$127","v":22000},{"$f":" 'Actuals Inp'!R$127","v":22000},{"$f":" 'Actuals Inp'!S$127","v":22000},{"$f":" 'Actuals Inp'!T$127","v":22000},{"$f":" 'Actuals Inp'!U$127","v":0}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$128","v":"Commercial unit"},{"$f":" 'Actuals Inp'!F$128","v":"4.42:"},{"$f":" 'Actuals Inp'!G$128","v":"MV_Ct"},{"$f":" 'Actuals Inp'!H$128","v":0},{"$f":" 'Actuals Inp'!I$128","v":"meter"},{"$f":" 'Actuals Inp'!J$128","v":"[RP5  RP6 Inputs Template Version 1 Source doc 12.01.17.xlsx]RP6 Distribution Inputs '!A152"},{"$f":" 'Actuals Inp'!K$128","v":26000},{"$f":" 'Actuals Inp'!L$128","v":0},{"$f":" 'Actuals Inp'!M$128","v":0},{"$f":" 'Actuals Inp'!N$128","v":2000},{"$f":" 'Actuals Inp'!O$128","v":4000},{"$f":" 'Actuals Inp'!P$128","v":4000},{"$f":" 'Actuals Inp'!Q$128","v":4000},{"$f":" 'Actuals Inp'!R$128","v":4000},{"$f":" 'Actuals Inp'!S$128","v":4000},{"$f":" 'Actuals Inp'!T$128","v":4000},{"$f":" 'Actuals Inp'!U$128","v":0}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$131","v":"Recertification unit"},{"$f":" 'Actuals Inp'!F$131","v":"4.42:"},{"$f":" 'Actuals Inp'!G$131","v":"MV_Ct"},{"$f":" 'Actuals Inp'!H$131","v":0},{"$f":" 'Actuals Inp'!I$131","v":"meter"},{"$f":" 'Actuals Inp'!J$131","v":"[RP5  RP6 Inputs Template Version 1 Source doc 12.01.17.xlsx]RP6 Distribution Inputs '!A155"},{"$f":" 'Actuals Inp'!K$131","v":122000},{"$f":" 'Actuals Inp'!L$131","v":0},{"$f":" 'Actuals Inp'!M$131","v":0},{"$f":" 'Actuals Inp'!N$131","v":30000},{"$f":" 'Actuals Inp'!O$131","v":40000},{"$f":" 'Actuals Inp'!P$131","v":15000},{"$f":" 'Actuals Inp'!Q$131","v":15000},{"$f":" 'Actuals Inp'!R$131","v":11000},{"$f":" 'Actuals Inp'!S$131","v":6000},{"$f":" 'Actuals Inp'!T$131","v":5000},{"$f":" 'Actuals Inp'!U$131","v":0}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$132","v":"Keypad recertification unit"},{"$f":" 'Actuals Inp'!F$132","v":"4.42:"},{"$f":" 'Actuals Inp'!G$132","v":"MV_Ct"},{"$f":" 'Actuals Inp'!H$132","v":0},{"$f":" 'Actuals Inp'!I$132","v":"meter"},{"$f":" 'Actuals Inp'!J$132","v":"[RP5  RP6 Inputs Template Version 1 Source doc 12.01.17.xlsx]RP6 Distribution Inputs '!A156"},{"$f":" 'Actuals Inp'!K$132","v":106000},{"$f":" 'Actuals Inp'!L$132","v":0},{"$f":" 'Actuals Inp'!M$132","v":0},{"$f":" 'Actuals Inp'!N$132","v":13000},{"$f":" 'Actuals Inp'!O$132","v":18000},{"$f":" 'Actuals Inp'!P$132","v":15000},{"$f":" 'Actuals Inp'!Q$132","v":15000},{"$f":" 'Actuals Inp'!R$132","v":15000},{"$f":" 'Actuals Inp'!S$132","v":15000},{"$f":" 'Actuals Inp'!T$132","v":15000},{"$f":" 'Actuals Inp'!U$132","v":0}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$133","v":"Commercial recertification unit"},{"$f":" 'Actuals Inp'!F$133","v":"4.42:"},{"$f":" 'Actuals Inp'!G$133","v":"MV_Ct"},{"$f":" 'Actuals Inp'!H$133","v":0},{"$f":" 'Actuals Inp'!I$133","v":"meter"},{"$f":" 'Actuals Inp'!J$133","v":"[RP5  RP6 Inputs Template Version 1 Source doc 12.01.17.xlsx]RP6 Distribution Inputs '!A157"},{"$f":" 'Actuals Inp'!K$133","v":22750},{"$f":" 'Actuals Inp'!L$133","v":0},{"$f":" 'Actuals Inp'!M$133","v":0},{"$f":" 'Actuals Inp'!N$133","v":1750},{"$f":" 'Actuals Inp'!O$133","v":3500},{"$f":" 'Actuals Inp'!P$133","v":3500},{"$f":" 'Actuals Inp'!Q$133","v":3500},{"$f":" 'Actuals Inp'!R$133","v":3500},{"$f":" 'Actuals Inp'!S$133","v":3500},{"$f":" 'Actuals Inp'!T$133","v":3500},{"$f":" 'Actuals Inp'!U$133","v":0}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$134","v":"Commercial other - 110/33kv bulk supply point and sub-station metering"},{"$f":" 'Actuals Inp'!F$134","v":"4.42:"},{"$f":" 'Actuals Inp'!G$134","v":"MV_Ct"},{"$f":" 'Actuals Inp'!H$134","v":0},{"$f":" 'Actuals Inp'!I$134","v":"meter"},{"$f":" 'Actuals Inp'!J$134","v":"[RP5  RP6 Inputs Template Version 1 Source doc 12.01.17.xlsx]RP6 Distribution Inputs '!A158"},{"$f":" 'Actuals Inp'!K$134","v":68},{"$f":" 'Actuals Inp'!L$134","v":0},{"$f":" 'Actuals Inp'!M$134","v":0},{"$f":" 'Actuals Inp'!N$134","v":5},{"$f":" 'Actuals Inp'!O$134","v":11},{"$f":" 'Actuals Inp'!P$134","v":11},{"$f":" 'Actuals Inp'!Q$134","v":11},{"$f":" 'Actuals Inp'!R$134","v":10},{"$f":" 'Actuals Inp'!S$134","v":10},{"$f":" 'Actuals Inp'!T$134","v":10},{"$f":" 'Actuals Inp'!U$134","v":0}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$135","v":"Commercial other - power stations >100mw metering"},{"$f":" 'Actuals Inp'!F$135","v":"4.42:"},{"$f":" 'Actuals Inp'!G$135","v":"MV_Ct"},{"$f":" 'Actuals Inp'!H$135","v":0},{"$f":" 'Actuals Inp'!I$135","v":"meter"},{"$f":" 'Actuals Inp'!J$135","v":"[RP5  RP6 Inputs Template Version 1 Source doc 12.01.17.xlsx]RP6 Distribution Inputs '!A159"},{"$f":" 'Actuals Inp'!K$135","v":34},{"$f":" 'Actuals Inp'!L$135","v":0},{"$f":" 'Actuals Inp'!M$135","v":0},{"$f":" 'Actuals Inp'!N$135","v":3},{"$f":" 'Actuals Inp'!O$135","v":3},{"$f":" 'Actuals Inp'!P$135","v":10},{"$f":" 'Actuals Inp'!Q$135","v":15},{"$f":" 'Actuals Inp'!R$135","v":0},{"$f":" 'Actuals Inp'!S$135","v":3},{"$f":" 'Actuals Inp'!T$135","v":0},{"$f":" 'Actuals Inp'!U$135","v":0}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$136","v":"Commercial other - generator metering <100mw and >1mw"},{"$f":" 'Actuals Inp'!F$136","v":"4.42:"},{"$f":" 'Actuals Inp'!G$136","v":"MV_Ct"},{"$f":" 'Actuals Inp'!H$136","v":0},{"$f":" 'Actuals Inp'!I$136","v":"meter"},{"$f":" 'Actuals Inp'!J$136","v":"[RP5  RP6 Inputs Template Version 1 Source doc 12.01.17.xlsx]RP6 Distribution Inputs '!A160"},{"$f":" 'Actuals Inp'!K$136","v":23},{"$f":" 'Actuals Inp'!L$136","v":0},{"$f":" 'Actuals Inp'!M$136","v":0},{"$f":" 'Actuals Inp'!N$136","v":7},{"$f":" 'Actuals Inp'!O$136","v":7},{"$f":" 'Actuals Inp'!P$136","v":0},{"$f":" 'Actuals Inp'!Q$136","v":3},{"$f":" 'Actuals Inp'!R$136","v":4},{"$f":" 'Actuals Inp'!S$136","v":2},{"$f":" 'Actuals Inp'!T$136","v":0},{"$f":" 'Actuals Inp'!U$136","v":0}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$137","v":"Commercial other - hv demand customer metering >1mw"},{"$f":" 'Actuals Inp'!F$137","v":"4.42:"},{"$f":" 'Actuals Inp'!G$137","v":"MV_Ct"},{"$f":" 'Actuals Inp'!H$137","v":0},{"$f":" 'Actuals Inp'!I$137","v":"meter"},{"$f":" 'Actuals Inp'!J$137","v":"[RP5  RP6 Inputs Template Version 1 Source doc 12.01.17.xlsx]RP6 Distribution Inputs '!A161"},{"$f":" 'Actuals Inp'!K$137","v":206},{"$f":" 'Actuals Inp'!L$137","v":0},{"$f":" 'Actuals Inp'!M$137","v":0},{"$f":" 'Actuals Inp'!N$137","v":50},{"$f":" 'Actuals Inp'!O$137","v":57},{"$f":" 'Actuals Inp'!P$137","v":21},{"$f":" 'Actuals Inp'!Q$137","v":23},{"$f":" 'Actuals Inp'!R$137","v":6},{"$f":" 'Actuals Inp'!S$137","v":31},{"$f":" 'Actuals Inp'!T$137","v":18},{"$f":" 'Actuals Inp'!U$137","v":0}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$138","v":"Commercial other - hv demand customer metering >1mw"},{"$f":" 'Actuals Inp'!F$138","v":"4.42:"},{"$f":" 'Actuals Inp'!G$138","v":"MV_Ct"},{"$f":" 'Actuals Inp'!H$138","v":0},{"$f":" 'Actuals Inp'!I$138","v":"meter"},{"$f":" 'Actuals Inp'!J$138","v":"[RP5  RP6 Inputs Template Version 1 Source doc 12.01.17.xlsx]RP6 Distribution Inputs '!A162"},{"$f":" 'Actuals Inp'!K$138","v":127},{"$f":" 'Actuals Inp'!L$138","v":0},{"$f":" 'Actuals Inp'!M$138","v":0},{"$f":" 'Actuals Inp'!N$138","v":17},{"$f":" 'Actuals Inp'!O$138","v":18},{"$f":" 'Actuals Inp'!P$138","v":13},{"$f":" 'Actuals Inp'!Q$138","v":20},{"$f":" 'Actuals Inp'!R$138","v":18},{"$f":" 'Actuals Inp'!S$138","v":19},{"$f":" 'Actuals Inp'!T$138","v":22},{"$f":" 'Actuals Inp'!U$138","v":0}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$139","v":"Commercial other - teleswitch/telemeter replacement programme"},{"$f":" 'Actuals Inp'!F$139","v":"4.42:"},{"$f":" 'Actuals Inp'!G$139","v":"MV_Ct"},{"$f":" 'Actuals Inp'!H$139","v":0},{"$f":" 'Actuals Inp'!I$139","v":"meter"},{"$f":" 'Actuals Inp'!J$139","v":"[RP5  RP6 Inputs Template Version 1 Source doc 12.01.17.xlsx]RP6 Distribution Inputs '!A163"},{"$f":" 'Actuals Inp'!K$139","v":8000},{"$f":" 'Actuals Inp'!L$139","v":0},{"$f":" 'Actuals Inp'!M$139","v":0},{"$f":" 'Actuals Inp'!N$139","v":2000},{"$f":" 'Actuals Inp'!O$139","v":3000},{"$f":" 'Actuals Inp'!P$139","v":3000},{"$f":" 'Actuals Inp'!Q$139","v":0},{"$f":" 'Actuals Inp'!R$139","v":0},{"$f":" 'Actuals Inp'!S$139","v":0},{"$f":" 'Actuals Inp'!T$139","v":0},{"$f":" 'Actuals Inp'!U$139","v":0}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$140","v":"Commercial other - northern ireland customer load profiles"},{"$f":" 'Actuals Inp'!F$140","v":"4.42:"},{"$f":" 'Actuals Inp'!G$140","v":"MV_Ct"},{"$f":" 'Actuals Inp'!H$140","v":0},{"$f":" 'Actuals Inp'!I$140","v":"meter"},{"$f":" 'Actuals Inp'!J$140","v":"[RP5  RP6 Inputs Template Version 1 Source doc 12.01.17.xlsx]RP6 Distribution Inputs '!A164"},{"$f":" 'Actuals Inp'!K$140","v":1400},{"$f":" 'Actuals Inp'!L$140","v":0},{"$f":" 'Actuals Inp'!M$140","v":0},{"$f":" 'Actuals Inp'!N$140","v":200},{"$f":" 'Actuals Inp'!O$140","v":400},{"$f":" 'Actuals Inp'!P$140","v":400},{"$f":" 'Actuals Inp'!Q$140","v":100},{"$f":" 'Actuals Inp'!R$140","v":100},{"$f":" 'Actuals Inp'!S$140","v":100},{"$f":" 'Actuals Inp'!T$140","v":100},{"$f":" 'Actuals Inp'!U$140","v":0}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$143","v":"RPU keypads (meter replacement for theft)"},{"$f":" 'Actuals Inp'!F$143","v":"4.42:"},{"$f":" 'Actuals Inp'!G$143","v":"MV_Ct"},{"$f":" 'Actuals Inp'!H$143","v":0},{"$f":" 'Actuals Inp'!I$143","v":"meter"},{"$f":" 'Actuals Inp'!J$143","v":"[RP5  RP6 Inputs Template Version 1 Source doc 12.01.17.xlsx]RP6 Distribution Inputs '!$A$167"},{"$f":" 'Actuals Inp'!K$143","v":7700},{"$f":" 'Actuals Inp'!L$143","v":0},{"$f":" 'Actuals Inp'!M$143","v":0},{"$f":" 'Actuals Inp'!N$143","v":3850},{"$f":" 'Actuals Inp'!O$143","v":3850},{"$f":" 'Actuals Inp'!P$143","v":0},{"$f":" 'Actuals Inp'!Q$143","v":0},{"$f":" 'Actuals Inp'!R$143","v":0},{"$f":" 'Actuals Inp'!S$143","v":0},{"$f":" 'Actuals Inp'!T$143","v":0},{"$f":" 'Actuals Inp'!U$143","v":0}]
[]
[null,null,null,null,{"$f":" 'Licence Inp'!E$176","v":"SOSA unit"},{"$f":" 'Licence Inp'!F$176","v":"Table 9"},{"$f":" 'Licence Inp'!G$176","v":"MAU_2016_Ct"},{"$f":" 'Licence Inp'!H$176","v":0},{"$f":" 'Licence Inp'!I$176","v":"GBP / meter"},{"$f":" 'Licence Inp'!J$176","v":"[RP5  RP6 Inputs Template Version 1 Source doc 12.01.17.xlsx]RP6 Distribution Inputs '!A128"},{"$f":" 'Licence Inp'!K$176","v":0},{"$f":" 'Licence Inp'!L$176","v":0},{"$f":" 'Licence Inp'!M$176","v":0},{"$f":" 'Licence Inp'!N$176","v":20.753073810911001},{"$f":" 'Licence Inp'!O$176","v":20.576880214256366},{"$f":" 'Licence Inp'!P$176","v":20.402182501237327},{"$f":" 'Licence Inp'!Q$176","v":20.228967971801826},{"$f":" 'Licence Inp'!R$176","v":20.057224033721226},{"$f":" 'Licence Inp'!S$176","v":19.886938201674933},{"$f":" 'Licence Inp'!T$176","v":19.718098096342715},{"$f":" 'Licence Inp'!U$176","v":0}]
[null,null,null,null,{"$f":" 'Licence Inp'!E$177","v":"Keypad other unit"},{"$f":" 'Licence Inp'!F$177","v":"Table 9"},{"$f":" 'Licence Inp'!G$177","v":"MAU_2016_Ct"},{"$f":" 'Licence Inp'!H$177","v":0},{"$f":" 'Licence Inp'!I$177","v":"GBP / meter"},{"$f":" 'Licence Inp'!J$177","v":"[RP5  RP6 Inputs Template Version 1 Source doc 12.01.17.xlsx]RP6 Distribution Inputs '!A129"},{"$f":" 'Licence Inp'!K$177","v":0},{"$f":" 'Licence Inp'!L$177","v":0},{"$f":" 'Licence Inp'!M$177","v":0},{"$f":" 'Licence Inp'!N$177","v":72.414562620165995},{"$f":" 'Licence Inp'!O$177","v":71.799762983520793},{"$f":" 'Licence Inp'!P$177","v":71.190182995790693},{"$f":" 'Licence Inp'!Q$177","v":70.585778342156431},{"$f":" 'Licence Inp'!R$177","v":69.986505084031521},{"$f":" 'Licence Inp'!S$177","v":69.392319655868107},{"$f":" 'Licence Inp'!T$177","v":68.803178861989778},{"$f":" 'Licence Inp'!U$177","v":0}]
[null,null,null,null,{"$f":" 'Licence Inp'!E$178","v":"Commercial unit"},{"$f":" 'Licence Inp'!F$178","v":"Table 9"},{"$f":" 'Licence Inp'!G$178","v":"MAU_2016_Ct"},{"$f":" 'Licence Inp'!H$178","v":0},{"$f":" 'Licence Inp'!I$178","v":"GBP / meter"},{"$f":" 'Licence Inp'!J$178","v":"[RP5  RP6 Inputs Template Version 1 Source doc 12.01.17.xlsx]RP6 Distribution Inputs '!A130"},{"$f":" 'Licence Inp'!K$178","v":0},{"$f":" 'Licence Inp'!L$178","v":0},{"$f":" 'Licence Inp'!M$178","v":0},{"$f":" 'Licence Inp'!N$178","v":135.214484696954},{"$f":" 'Licence Inp'!O$178","v":134.06651372187685},{"$f":" 'Licence Inp'!P$178","v":132.92828902037812},{"$f":" 'Licence Inp'!Q$178","v":131.79972784659512},{"$f":" 'Licence Inp'!R$178","v":130.68074815717753},{"$f":" 'Licence Inp'!S$178","v":129.5712686053231},{"$f":" 'Licence Inp'!T$178","v":128.47120853486391},{"$f":" 'Licence Inp'!U$178","v":0}]
[null,null,null,null,{"$f":" 'Licence Inp'!E$181","v":"Recertification unit"},{"$f":" 'Licence Inp'!F$181","v":"Table 9"},{"$f":" 'Licence Inp'!G$181","v":"MAU_2016_Ct"},{"$f":" 'Licence Inp'!H$181","v":0},{"$f":" 'Licence Inp'!I$181","v":"GBP / meter"},{"$f":" 'Licence Inp'!J$181","v":"[RP5  RP6 Inputs Template Version 1 Source doc 12.01.17.xlsx]RP6 Distribution Inputs '!A133"},{"$f":" 'Licence Inp'!K$181","v":0},{"$f":" 'Licence Inp'!L$181","v":0},{"$f":" 'Licence Inp'!M$181","v":0},{"$f":" 'Licence Inp'!N$181","v":31.439284721598003},{"$f":" 'Licence Inp'!O$181","v":31.172365194311634},{"$f":" 'Licence Inp'!P$181","v":30.907711813811929},{"$f":" 'Licence Inp'!Q$181","v":30.645305340512667},{"$f":" 'Licence Inp'!R$181","v":30.385126698171714},{"$f":" 'Licence Inp'!S$181","v":30.127156972504235},{"$f":" 'Licence Inp'!T$181","v":29.871377409807675},{"$f":" 'Licence Inp'!U$181","v":0}]
[null,null,null,null,{"$f":" 'Licence Inp'!E$182","v":"Keypad recertification unit"},{"$f":" 'Licence Inp'!F$182","v":"Table 9"},{"$f":" 'Licence Inp'!G$182","v":"MAU_2016_Ct"},{"$f":" 'Licence Inp'!H$182","v":0},{"$f":" 'Licence Inp'!I$182","v":"GBP / meter"},{"$f":" 'Licence Inp'!J$182","v":"[RP5  RP6 Inputs Template Version 1 Source doc 12.01.17.xlsx]RP6 Distribution Inputs '!A134"},{"$f":" 'Licence Inp'!K$182","v":0},{"$f":" 'Licence Inp'!L$182","v":0},{"$f":" 'Licence Inp'!M$182","v":0},{"$f":" 'Licence Inp'!N$182","v":83.729952462117012},{"$f":" 'Licence Inp'!O$182","v":83.019085165713634},{"$f":" 'Licence Inp'!P$182","v":82.314253132656717},{"$f":" 'Licence Inp'!Q$182","v":81.615405123560464},{"$f":" 'Licence Inp'!R$182","v":80.922490334061436},{"$f":" 'Licence Inp'!S$182","v":80.235458391125263},{"$f":" 'Licence Inp'!T$182","v":79.554259349384608},{"$f":" 'Licence Inp'!U$182","v":0}]
[null,null,null,null,{"$f":" 'Licence Inp'!E$183","v":"Commercial recertification unit"},{"$f":" 'Licence Inp'!F$183","v":"Table 9"},{"$f":" 'Licence Inp'!G$183","v":"MAU_2016_Ct"},{"$f":" 'Licence Inp'!H$183","v":0},{"$f":" 'Licence Inp'!I$183","v":"GBP / meter"},{"$f":" 'Licence Inp'!J$183","v":"[RP5  RP6 Inputs Template Version 1 Source doc 12.01.17.xlsx]RP6 Distribution Inputs '!A135"},{"$f":" 'Licence Inp'!K$183","v":0},{"$f":" 'Licence Inp'!L$183","v":0},{"$f":" 'Licence Inp'!M$183","v":0},{"$f":" 'Licence Inp'!N$183","v":265.43486162700003},{"$f":" 'Licence Inp'!O$183","v":263.18131965178679},{"$f":" 'Licence Inp'!P$183","v":260.94691024794309},{"$f":" 'Licence Inp'!Q$183","v":258.73147097993808},{"$f":" 'Licence Inp'!R$183","v":256.5348407913184},{"$f":" 'Licence Inp'!S$183","v":254.35685999300011},{"$f":" 'Licence Inp'!T$183","v":252.19737025165955},{"$f":" 'Licence Inp'!U$183","v":0}]
[null,null,null,null,{"$f":" 'Licence Inp'!E$184","v":"Commercial other - 110/33kv bulk supply point and sub-station metering"},{"$f":" 'Licence Inp'!F$184","v":"Table 9"},{"$f":" 'Licence Inp'!G$184","v":"MAU_2016_Ct"},{"$f":" 'Licence Inp'!H$184","v":0},{"$f":" 'Licence Inp'!I$184","v":"GBP / meter"},{"$f":" 'Licence Inp'!J$184","v":"[RP5  RP6 Inputs Template Version 1 Source doc 12.01.17.xlsx]RP6 Distribution Inputs '!A136"},{"$f":" 'Licence Inp'!K$184","v":0},{"$f":" 'Licence Inp'!L$184","v":0},{"$f":" 'Licence Inp'!M$184","v":0},{"$f":" 'Licence Inp'!N$184","v":2677.9428261923999},{"$f":" 'Licence Inp'!O$184","v":2655.2070915980266},{"$f":" 'Licence Inp'!P$184","v":2632.664383390359},{"$f":" 'Licence Inp'!Q$184","v":2610.3130627753753},{"$f":" 'Licence Inp'!R$184","v":2588.1515048724123},{"$f":" 'Licence Inp'!S$184","v":2566.1780985960454},{"$f":" 'Licence Inp'!T$184","v":2544.3912465389653},{"$f":" 'Licence Inp'!U$184","v":0}]
[null,null,null,null,{"$f":" 'Licence Inp'!E$185","v":"Commercial other - power stations >100mw metering"},{"$f":" 'Licence Inp'!F$185","v":"Table 9"},{"$f":" 'Licence Inp'!G$185","v":"MAU_2016_Ct"},{"$f":" 'Licence Inp'!H$185","v":0},{"$f":" 'Licence Inp'!I$185","v":"GBP / meter"},{"$f":" 'Licence Inp'!J$185","v":"[RP5  RP6 Inputs Template Version 1 Source doc 12.01.17.xlsx]RP6 Distribution Inputs '!A137"},{"$f":" 'Licence Inp'!K$185","v":0},{"$f":" 'Licence Inp'!L$185","v":0},{"$f":" 'Licence Inp'!M$185","v":0},{"$f":" 'Licence Inp'!N$185","v":13107.5667039733},{"$f":" 'Licence Inp'!O$185","v":12996.283462656567},{"$f":" 'Licence Inp'!P$185","v":12885.945016058613},{"$f":" 'Licence Inp'!Q$185","v":12776.543342872275},{"$f":" 'Licence Inp'!R$185","v":12668.07048989129},{"$f":" 'Licence Inp'!S$185","v":12560.518571432112},{"$f":" 'Licence Inp'!T$185","v":12453.879768760655},{"$f":" 'Licence Inp'!U$185","v":0}]
[null,null,null,null,{"$f":" 'Licence Inp'!E$186","v":"Commercial other - generator metering <100mw and >1mw"},{"$f":" 'Licence Inp'!F$186","v":"Table 9"},{"$f":" 'Licence Inp'!G$186","v":"MAU_2016_Ct"},{"$f":" 'Licence Inp'!H$186","v":0},{"$f":" 'Licence Inp'!I$186","v":"GBP / meter"},{"$f":" 'Licence Inp'!J$186","v":"[RP5  RP6 Inputs Template Version 1 Source doc 12.01.17.xlsx]RP6 Distribution Inputs '!A138"},{"$f":" 'Licence Inp'!K$186","v":0},{"$f":" 'Licence Inp'!L$186","v":0},{"$f":" 'Licence Inp'!M$186","v":0},{"$f":" 'Licence Inp'!N$186","v":2977.7859106229002},{"$f":" 'Licence Inp'!O$186","v":2952.5045082417118},{"$f":" 'Licence Inp'!P$186","v":2927.4377449667395},{"$f":" 'Licence Inp'!Q$186","v":2902.583798511972},{"$f":" 'Licence Inp'!R$186","v":2877.9408620626054},{"$f":" 'Licence Inp'!S$186","v":2853.5071441436939},{"$f":" 'Licence Inp'!T$186","v":2829.2808684899137},{"$f":" 'Licence Inp'!U$186","v":0}]
[null,null,null,null,{"$f":" 'Licence Inp'!E$187","v":"Commercial other - hv demand customer metering >1mw"},{"$f":" 'Licence Inp'!F$187","v":"Table 9"},{"$f":" 'Licence Inp'!G$187","v":"MAU_2016_Ct"},{"$f":" 'Licence Inp'!H$187","v":0},{"$f":" 'Licence Inp'!I$187","v":"GBP / meter"},{"$f":" 'Licence Inp'!J$187","v":"[RP5  RP6 Inputs Template Version 1 Source doc 12.01.17.xlsx]RP6 Distribution Inputs '!A139"},{"$f":" 'Licence Inp'!K$187","v":0},{"$f":" 'Licence Inp'!L$187","v":0},{"$f":" 'Licence Inp'!M$187","v":0},{"$f":" 'Licence Inp'!N$187","v":988.0075405005},{"$f":" 'Licence Inp'!O$187","v":979.61935648165081},{"$f":" 'Licence Inp'!P$187","v":971.30238814512154},{"$f":" 'Licence Inp'!Q$187","v":963.05603086976953},{"$f":" 'Licence Inp'!R$187","v":954.87968516768512},{"$f":" 'Licence Inp'!S$187","v":946.77275664061153},{"$f":" 'Licence Inp'!T$187","v":938.73465593673268},{"$f":" 'Licence Inp'!U$187","v":0}]
[null,null,null,null,{"$f":" 'Licence Inp'!E$188","v":"Commercial other - hv demand customer metering >1mw"},{"$f":" 'Licence Inp'!F$188","v":"Table 9"},{"$f":" 'Licence Inp'!G$188","v":"MAU_2016_Ct"},{"$f":" 'Licence Inp'!H$188","v":0},{"$f":" 'Licence Inp'!I$188","v":"GBP / meter"},{"$f":" 'Licence Inp'!J$188","v":"[RP5  RP6 Inputs Template Version 1 Source doc 12.01.17.xlsx]RP6 Distribution Inputs '!A140"},{"$f":" 'Licence Inp'!K$188","v":0},{"$f":" 'Licence Inp'!L$188","v":0},{"$f":" 'Licence Inp'!M$188","v":0},{"$f":" 'Licence Inp'!N$188","v":472.8672905281},{"$f":" 'Licence Inp'!O$188","v":468.85264723151647},{"$f":" 'Licence Inp'!P$188","v":464.87208825652084},{"$f":" 'Licence Inp'!Q$188","v":460.92532422722303},{"$f":" 'Licence Inp'!R$188","v":457.01206822453389},{"$f":" 'Licence Inp'!S$188","v":453.13203576530759},{"$f":" 'Licence Inp'!T$188","v":449.28494478166016},{"$f":" 'Licence Inp'!U$188","v":0}]
[null,null,null,null,{"$f":" 'Licence Inp'!E$189","v":"Commercial other - teleswitch/telemeter replacement programme"},{"$f":" 'Licence Inp'!F$189","v":"Table 9"},{"$f":" 'Licence Inp'!G$189","v":"MAU_2016_Ct"},{"$f":" 'Licence Inp'!H$189","v":0},{"$f":" 'Licence Inp'!I$189","v":"GBP / meter"},{"$f":" 'Licence Inp'!J$189","v":"[RP5  RP6 Inputs Template Version 1 Source doc 12.01.17.xlsx]RP6 Distribution Inputs '!A141"},{"$f":" 'Licence Inp'!K$189","v":0},{"$f":" 'Licence Inp'!L$189","v":0},{"$f":" 'Licence Inp'!M$189","v":0},{"$f":" 'Licence Inp'!N$189","v":54.070064405500005},{"$f":" 'Licence Inp'!O$189","v":53.611009558697305},{"$f":" 'Licence Inp'!P$189","v":53.155852087543963},{"$f":" 'Licence Inp'!Q$189","v":52.704558903320716},{"$f":" 'Licence Inp'!R$189","v":52.257097198231527},{"$f":" 'Licence Inp'!S$189","v":51.813434443018544},{"$f":" 'Licence Inp'!T$189","v":51.37353838459731},{"$f":" 'Licence Inp'!U$189","v":0}]
[null,null,null,null,{"$f":" 'Licence Inp'!E$190","v":"Commercial other - northern ireland customer load profiles"},{"$f":" 'Licence Inp'!F$190","v":"Table 9"},{"$f":" 'Licence Inp'!G$190","v":"MAU_2016_Ct"},{"$f":" 'Licence Inp'!H$190","v":0},{"$f":" 'Licence Inp'!I$190","v":"GBP / meter"},{"$f":" 'Licence Inp'!J$190","v":"[RP5  RP6 Inputs Template Version 1 Source doc 12.01.17.xlsx]RP6 Distribution Inputs '!A142"},{"$f":" 'Licence Inp'!K$190","v":0},{"$f":" 'Licence Inp'!L$190","v":0},{"$f":" 'Licence Inp'!M$190","v":0},{"$f":" 'Licence Inp'!N$190","v":120.92032585230001},{"$f":" 'Licence Inp'!O$190","v":119.89371228581398},{"$f":" 'Licence Inp'!P$190","v":118.87581466850742},{"$f":" 'Licence Inp'!Q$190","v":117.86655900197179},{"$f":" 'Licence Inp'!R$190","v":116.86587191604505},{"$f":" 'Licence Inp'!S$190","v":115.87368066347783},{"$f":" 'Licence Inp'!T$190","v":114.8899131146449},{"$f":" 'Licence Inp'!U$190","v":0}]
[null,null,null,null,{"$f":" 'Licence Inp'!E$193","v":"RPU KEYPADS (METER REPLACEMENT FOR THEFT)"},{"$f":" 'Licence Inp'!F$193","v":"Table 9"},{"$f":" 'Licence Inp'!G$193","v":"MAU_2016_Ct"},{"$f":" 'Licence Inp'!H$193","v":0},{"$f":" 'Licence Inp'!I$193","v":"GBP / meter"},{"$f":" 'Licence Inp'!J$193","v":"[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!$A$127"},{"$f":" 'Licence Inp'!K$193","v":0},{"$f":" 'Licence Inp'!L$193","v":0},{"$f":" 'Licence Inp'!M$193","v":0},{"$f":" 'Licence Inp'!N$193","v":115.02177337170001},{"$f":" 'Licence Inp'!O$193","v":114.04523851577427},{"$f":" 'Licence Inp'!P$193","v":113.07699444077534},{"$f":" 'Licence Inp'!Q$193","v":112.11697075797316},{"$f":" 'Licence Inp'!R$193","v":111.16509767623798},{"$f":" 'Licence Inp'!S$193","v":110.22130599696672},{"$f":" 'Licence Inp'!T$193","v":109.28552710905247},{"$f":" 'Licence Inp'!U$193","v":0}]
[]
[null,null,null,null,"Metering volume driven allowance - MTRN - in GBP",null,"MVAt",null,"GBP",null,{"$f":" SUM(M839:U839)","v":38417155.054021344},null,{"$f":" SUMPRODUCT(M809:M822, M824:M837) * M807 / $H806","v":0},4601371.3287367709,7237699.7597167427,5753688.0098996302,5589108.6117262552,5213238.3260445343,5074439.1401716862,4947609.8777257251,0]
[]
[null,null,null,null,{"$f":" 'Set Up'!E$73","v":"Units in a million"},{"$f":" 'Set Up'!F$73","v":0},{"$f":" 'Set Up'!G$73","v":0},{"$f":" 'Set Up'!H$73","v":1000000},{"$f":" 'Set Up'!I$73","v":"unit"}]
[null,null,null,null,{"$f":" E$839","v":"Metering volume driven allowance - MTRN - in GBP"},{"$f":" F$839","v":0},"MVAt",0,"GBP",0,38417155.054021344,0,0,4601371.3287367709,7237699.7597167427,5753688.0098996302,5589108.6117262552,{"$f":" R$839","v":5213238.3260445343},5074439.1401716862,4947609.8777257251,0]
[null,null,null,null,"Metering volume driven allowance - MTRN","4.41:","MVAt",null,"GBP m",null,{"$f":" SUM(M843:U843)","v":38.417155054021336},null,{"$f":" M842 / $H841","v":0},{"$f":" N842 / $H841","v":4.6013713287367706},7.237699759716743,5.7536880098996299,5.5891086117262549,{"$f":" R842 / $H841","v":5.2132383260445341},5.0744391401716866,4.9476098777257249,0]
[]
[]
[null,null,"4.43 Real price effect & productivity factor - RPEPFt"]
[]
[]
[null,null,"4.44 RPEPFt"]
[]
[null,null,null,null,{"$f":" 'Licence Inp'!E$199","v":"Real price effect & productivity factor - DL"},{"$f":" 'Licence Inp'!F$199","v":"Table 10"},{"$f":" 'Licence Inp'!G$199","v":"RPEPFt"},{"$f":" 'Licence Inp'!H$199","v":0},{"$f":" 'Licence Inp'!I$199","v":"factor"},{"$f":" 'Licence Inp'!J$199","v":"[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!$A$129"},{"$f":" 'Licence Inp'!K$199","v":0},{"$f":" 'Licence Inp'!L$199","v":0},{"$f":" 'Licence Inp'!M$199","v":0},{"$f":" 'Licence Inp'!N$199","v":1},{"$f":" 'Licence Inp'!O$199","v":1},{"$f":" 'Licence Inp'!P$199","v":1},{"$f":" 'Licence Inp'!Q$199","v":1},{"$f":" 'Licence Inp'!R$199","v":1},{"$f":" 'Licence Inp'!S$199","v":1},{"$f":" 'Licence Inp'!T$199","v":1},{"$f":" 'Licence Inp'!U$199","v":0}]
[null,null,null,null,"Real price effect & productivity factor - MTRN","4.44:","RPEPFt",null,"factor",null,null,null,{"$f":" M851","v":0},{"$f":" N851","v":1},1,1,1,{"$f":" R851","v":1},1,1,0]
[]
[]
[null,null,"4.45 ACCOL_MTRNt"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$12","v":"RPI as on 2015/16 - (Base year 1993/94)"},{"$f":" 'Actuals Inp'!F$12","v":0},{"$f":" 'Actuals Inp'!G$12","v":"RPI2016"},{"$f":" 'Actuals Inp'!H$12","v":259.5},{"$f":" 'Actuals Inp'!I$12","v":"index"}]
[null,null,null,null,{"$f":" 'Licence Inp'!E$155","v":"Allowed capex for changes of law - MTRN"},{"$f":" 'Licence Inp'!F$155","v":"4.45:"},{"$f":" 'Licence Inp'!G$155","v":"ACCOL_2016_MTRNt"},{"$f":" 'Licence Inp'!H$155","v":0},{"$f":" 'Licence Inp'!I$155","v":"GBP m"},{"$f":" 'Licence Inp'!J$155","v":0},{"$f":" 'Licence Inp'!K$155","v":0},{"$f":" 'Licence Inp'!L$155","v":0},{"$f":" 'Licence Inp'!M$155","v":0},{"$f":" 'Licence Inp'!N$155","v":0},{"$f":" 'Licence Inp'!O$155","v":0},{"$f":" 'Licence Inp'!P$155","v":0},{"$f":" 'Licence Inp'!Q$155","v":0},{"$f":" 'Licence Inp'!R$155","v":0},{"$f":" 'Licence Inp'!S$155","v":0},{"$f":" 'Licence Inp'!T$155","v":0},{"$f":" 'Licence Inp'!U$155","v":0}]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,"Allowed capex for changes of law - MTRN","4.45:","ACCOL_MTRNt",null,"GBP m",null,{"$f":" SUM(M860:U860)","v":0},null,{"$f":" M858 * M859 / $H857","v":0},{"$f":" N858 * N859 / $H857","v":0},0,0,0,0,0,0,0]
[]
[]
["4. REGULATORY ASSET BASES - RATHLIN - RAB_RT"]
[]
[null,null,"4.3 The opening regulatory asset base - ORAB_RTt"]
[]
[]
[null,null,"4.4 ORAB_RTt",null,null,"ORAB_RTt = OE_RTt + OADD_RTt"]
[]
[null,null,null,null,{"$f":" E$879","v":"Existing RAB - BEG bal.  - RT"},"4.5:","OE_RTt",0,"GBP m",0,0,0,0,3.845860498869262,3.7633114153108989,3.5982132481941731,3.4331150810774469,{"$f":" R$879","v":3.2680169139607207},3.1029187468439945,2.9378205797272683,0]
[null,null,null,null,{"$f":" E$927","v":"Additional RAB - BEG bal. - RT"},"4.13:","OADD_RTt",0,"GBP m",0,0,0,0,0,0,0,0,{"$f":" R$927","v":0},0,0,0]
[null,null,null,null,"Rathlin RAB - BEG bal. - RT","4.4:","ORAB_RTt",null,"GBP m",null,null,null,{"$f":"SUM(M870:M871)","v":0},3.845860498869262,3.7633114153108989,3.5982132481941731,3.4331150810774469,{"$f":"SUM(R870:R871)","v":3.2680169139607207},3.1029187468439945,2.9378205797272683,0]
[]
[]
[null,null,"4.5 Opening value of existing assets - OE_RTt"]
[]
[null,null,null,null,{"$f":" E$888","v":"Existing RAB - BEG bal. - 2013 - RT"},"4.6: ","OE_RT2013",0,"GBP m",0,0,0,0,3.845860498869262,0,0,0,{"$f":" R$888","v":0},0,0,0]
[null,null,null,null,{"$f":" E$896","v":"Existing RAB - BEG bal. - (Except 2013) - RT"},"4.7:","OE_RTt",0,"GBP m",0,0,0,0,0,3.7633114153108989,3.5982132481941731,3.4331150810774469,{"$f":" R$896","v":3.2680169139607207},3.1029187468439945,2.9378205797272683,0]
[null,null,null,null,"Existing RAB - BEG bal.  - RT","4.5:","OE_RTt",null,"GBP m",null,null,null,{"$f":"SUM(M877:M878)","v":0},3.845860498869262,3.7633114153108989,3.5982132481941731,3.4331150810774469,{"$f":"SUM(R877:R878)","v":3.2680169139607207},3.1029187468439945,2.9378205797272683,0]
[]
[]
[null,null,"4.6 Opening balance of existing assets - 2013",null,null,"OE_RT2018 = OE_2016_RT2018 * RPI2018 / RPI2016"]
[]
[null,null,null,null,{"$f":" 'Licence Inp'!E$36","v":"RAB_RT - base year 2016"},{"$f":" 'Licence Inp'!F$36","v":"Table 2"},{"$f":" 'Licence Inp'!G$36","v":"OE_2016_RT2018"},{"$f":" 'Licence Inp'!H$36","v":3.845860498869262},{"$f":" 'Licence Inp'!I$36","v":"GBP m"}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$12","v":"RPI as on 2015/16 - (Base year 1993/94)"},{"$f":" 'Actuals Inp'!F$12","v":0},{"$f":" 'Actuals Inp'!G$12","v":"RPI2016"},{"$f":" 'Actuals Inp'!H$12","v":259.5},{"$f":" 'Actuals Inp'!I$12","v":"index"}]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,{"$f":" Time!E$71","v":"RP6 start period flag"},{"$f":" Time!F$71","v":0},{"$f":" Time!G$71","v":0},{"$f":" Time!H$71","v":0},{"$f":" Time!I$71","v":"flag"},{"$f":" Time!J$71","v":0},{"$f":" Time!K$71","v":1},{"$f":" Time!L$71","v":0},{"$f":" Time!M$71","v":0},{"$f":" Time!N$71","v":1},{"$f":" Time!O$71","v":0},{"$f":" Time!P$71","v":0},{"$f":" Time!Q$71","v":0},{"$f":" Time!R$71","v":0},{"$f":" Time!S$71","v":0},{"$f":" Time!T$71","v":0},{"$f":" Time!U$71","v":0}]
[null,null,null,null,"Existing RAB - BEG bal. - 2013 - RT","4.6: ","OE_RT2013",null,"GBP m",null,null,null,{"$f":" $H884 * M886 / $H885 * M887","v":0},{"$f":" $H884 * N886 / $H885 * N887","v":3.845860498869262},0,0,0,{"$f":" $H884 * R886 / $H885 * R887","v":0},0,0,0]
[]
[]
[null,null,"4.7 Opening balance of existing assets - t",null,null,"OE_RTt = (CE_RTt-1) * RPIt / RPIt-1"]
[]
[null,null,null,null,{"$f":" E$906","v":"Closing balance of existing RAB - RT"},"4.9:","CE_RTt",0,"GBP m",0,0,0,0,3.7633114153108989,3.5982132481941731,3.4331150810774469,3.2680169139607207,{"$f":" R$906","v":3.1029187468439945},2.9378205797272683,2.7727224126105421,0]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,{"$f":" Time!E$92","v":"RP6 period flag"},{"$f":" Time!F$92","v":0},{"$f":" Time!G$92","v":0},{"$f":" Time!H$92","v":0},{"$f":" Time!I$92","v":"flag"},{"$f":" Time!J$92","v":0},{"$f":" Time!K$92","v":7},{"$f":" Time!L$92","v":0},{"$f":" Time!M$92","v":0},{"$f":" Time!N$92","v":1},{"$f":" Time!O$92","v":1},{"$f":" Time!P$92","v":1},{"$f":" Time!Q$92","v":1},{"$f":" Time!R$92","v":1},{"$f":" Time!S$92","v":1},{"$f":" Time!T$92","v":1},{"$f":" Time!U$92","v":0}]
[null,null,null,null,"Existing RAB - BEG bal. - (Except 2013) - RT","4.7:","OE_RTt",null,"GBP m",null,null,null,{"$f":" IF( L894 = 0, 0, L893 * M894 / L894) * M895","v":0},0,3.7633114153108989,3.5982132481941731,3.4331150810774469,{"$f":" IF( Q894 = 0, 0, Q893 * R894 / Q894) * R895","v":3.2680169139607207},3.1029187468439945,2.9378205797272683,0]
[]
[]
[null,null,"4.8 Closing balance of existing RAB - CE_RTt"]
[]
[]
[null,null,"4.9 CE_RTt",null,null,"CE_RTt = OE_RTt - FDEP_RTt"]
[]
[null,null,null,null,{"$f":" E$879","v":"Existing RAB - BEG bal.  - RT"},"4.5:","OE_RTt",0,"GBP m",0,0,0,0,3.845860498869262,3.7633114153108989,3.5982132481941731,3.4331150810774469,{"$f":" R$879","v":3.2680169139607207},3.1029187468439945,2.9378205797272683,0]
[null,null,null,"less",{"$f":" E$917","v":"Fixed depreciation amount - existing RAB - RT"},"4.11:","FDEP_RTt",0,"GBP m",0,1.073138086258719,0,0,8.254908355836299E-2,0.16509816711672598,0.16509816711672598,0.16509816711672598,{"$f":" R$917","v":0.16509816711672598},0.16509816711672598,0.16509816711672598,0]
[null,null,null,null,"Closing balance of existing RAB - RT","4.9:","CE_RTt",null,"GBP m",null,null,null,{"$f":" M904 - M905","v":0},3.7633114153108989,3.5982132481941731,3.4331150810774469,3.2680169139607207,{"$f":" R904 - R905","v":3.1029187468439945},2.9378205797272683,2.7727224126105421,0]
[]
[]
[null,null,"4.10 Fixed depreciation amount - FDEP_RTt"]
[]
[]
[null,null,"4.11 FDEP_RTt",null,null,"FDEP_RTt = FDEP_2016_RTt * RPIt / RPI2016"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$12","v":"RPI as on 2015/16 - (Base year 1993/94)"},{"$f":" 'Actuals Inp'!F$12","v":0},{"$f":" 'Actuals Inp'!G$12","v":"RPI2016"},{"$f":" 'Actuals Inp'!H$12","v":259.5},{"$f":" 'Actuals Inp'!I$12","v":"index"}]
[null,null,null,null,{"$f":" 'Licence Inp'!E$65","v":"Fixed depreciation - base year 2016 - RAB_RT"},{"$f":" 'Licence Inp'!F$65","v":"Table 3"},{"$f":" 'Licence Inp'!G$65","v":"FDEP_2016_RTt"},{"$f":" 'Licence Inp'!H$65","v":0},{"$f":" 'Licence Inp'!I$65","v":"GBP m"},{"$f":" 'Licence Inp'!J$65","v":0},{"$f":" 'Licence Inp'!K$65","v":1.073138086258719},{"$f":" 'Licence Inp'!L$65","v":0},{"$f":" 'Licence Inp'!M$65","v":0},{"$f":" 'Licence Inp'!N$65","v":8.254908355836299E-2},{"$f":" 'Licence Inp'!O$65","v":0.16509816711672598},{"$f":" 'Licence Inp'!P$65","v":0.16509816711672598},{"$f":" 'Licence Inp'!Q$65","v":0.16509816711672598},{"$f":" 'Licence Inp'!R$65","v":0.16509816711672598},{"$f":" 'Licence Inp'!S$65","v":0.16509816711672598},{"$f":" 'Licence Inp'!T$65","v":0.16509816711672598},{"$f":" 'Licence Inp'!U$65","v":0}]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,"Fixed depreciation amount - existing RAB - RT","4.11:","FDEP_RTt",null,"GBP m",null,{"$f":" SUM(M917:U917)","v":1.073138086258719},null,{"$f":" M915 * M916 / $H914","v":0},8.254908355836299E-2,0.16509816711672598,0.16509816711672598,0.16509816711672598,{"$f":" R915 * R916 / $H914","v":0.16509816711672598},0.16509816711672598,0.16509816711672598,0]
[]
[]
[null,null,"4.12 Opening balance of additional assets"]
[]
[]
[null,null,"4.13 OADD_RTt"]
[]
[null,null,null,null,{"$f":" E$932","v":"Additional RAB - BEG bal. - 2013 - RT"},{"$f":" F$932","v":"4.13a: "},"OADD_RT2013",0,"GBP m",0,0,0,0,0,0,0,0,{"$f":" R$932","v":0},0,0,0]
[null,null,null,null,{"$f":" E$939","v":"Additional RAB - BEG bal. - except 2013 - RT"},{"$f":" F$939","v":"4.13b:"},"OADD_RTt",0,"GBP m",0,0,0,0,0,0,0,0,{"$f":" R$939","v":0},0,0,0]
[null,null,null,null,"Additional RAB - BEG bal. - RT","4.13:","OADD_RTt",null,"GBP m",null,null,null,{"$f":"SUM(M925:M926)","v":0},{"$f":"SUM(N925:N926)","v":0},0,0,0,{"$f":"SUM(R925:R926)","v":0},0,0,0]
[]
[null,null,null,"4.13a OADD_RT2013"]
[null,null,null,null,{"$f":" 'Licence Inp'!E$78","v":"Opening additional assets - RAB_RT"},{"$f":" 'Licence Inp'!F$78","v":"4.13a:"},{"$f":" 'Licence Inp'!G$78","v":"OADD_RT2018"},{"$f":" 'Licence Inp'!H$78","v":0},{"$f":" 'Licence Inp'!I$78","v":"GBP m"}]
[null,null,null,null,{"$f":" Time!E$71","v":"RP6 start period flag"},{"$f":" Time!F$71","v":0},{"$f":" Time!G$71","v":0},{"$f":" Time!H$71","v":0},{"$f":" Time!I$71","v":"flag"},{"$f":" Time!J$71","v":0},{"$f":" Time!K$71","v":1},{"$f":" Time!L$71","v":0},{"$f":" Time!M$71","v":0},{"$f":" Time!N$71","v":1},{"$f":" Time!O$71","v":0},{"$f":" Time!P$71","v":0},{"$f":" Time!Q$71","v":0},{"$f":" Time!R$71","v":0},{"$f":" Time!S$71","v":0},{"$f":" Time!T$71","v":0},{"$f":" Time!U$71","v":0}]
[null,null,null,null,"Additional RAB - BEG bal. - 2013 - RT","4.13a: ","OADD_RT2013",null,"GBP m",null,null,null,{"$f":" M931 * $H930","v":0},{"$f":" N931 * $H930","v":0},{"$f":" O931 * $H930","v":0},{"$f":" P931 * $H930","v":0},{"$f":" Q931 * $H930","v":0},{"$f":" R931 * $H930","v":0},0,0,0]
[]
[null,null,null,"4.13b OADD_RTt",null,"OADD_RTt = (CADD_RTt-1) * RPIt / RPIt-1"]
[null,null,null,null,{"$f":" E$954","v":"Closing balance of additional RAB - RT"},"4.15:","CADD_RTt",0,"GBP m",0,0,0,0,0,0,0,0,{"$f":" R$954","v":0},0,0,0]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,{"$f":" Time!E$92","v":"RP6 period flag"},{"$f":" Time!F$92","v":0},{"$f":" Time!G$92","v":0},{"$f":" Time!H$92","v":0},{"$f":" Time!I$92","v":"flag"},{"$f":" Time!J$92","v":0},{"$f":" Time!K$92","v":7},{"$f":" Time!L$92","v":0},{"$f":" Time!M$92","v":0},{"$f":" Time!N$92","v":1},{"$f":" Time!O$92","v":1},{"$f":" Time!P$92","v":1},{"$f":" Time!Q$92","v":1},{"$f":" Time!R$92","v":1},{"$f":" Time!S$92","v":1},{"$f":" Time!T$92","v":1},{"$f":" Time!U$92","v":0}]
[null,null,null,null,{"$f":" Time!E$71","v":"RP6 start period flag"},{"$f":" Time!F$71","v":0},{"$f":" Time!G$71","v":0},{"$f":" Time!H$71","v":0},{"$f":" Time!I$71","v":"flag"},{"$f":" Time!J$71","v":0},{"$f":" Time!K$71","v":1},{"$f":" Time!L$71","v":0},{"$f":" Time!M$71","v":0},{"$f":" Time!N$71","v":1},{"$f":" Time!O$71","v":0},{"$f":" Time!P$71","v":0},{"$f":" Time!Q$71","v":0},{"$f":" Time!R$71","v":0},{"$f":" Time!S$71","v":0},{"$f":" Time!T$71","v":0},{"$f":" Time!U$71","v":0}]
[null,null,null,null,"Additional RAB - BEG bal. - except 2013 - RT","4.13b:","OADD_RTt",null,"GBP m",null,null,null,{"$f":" IF(OR(M938 =1, L936 = 0), 0, L935 * M936 / L936) * M937","v":0},{"$f":" IF(OR(N938 =1, M936 = 0), 0, M935 * N936 / M936) * N937","v":0},{"$f":" IF(OR(O938 =1, N936 = 0), 0, N935 * O936 / N936) * O937","v":0},{"$f":" IF(OR(P938 =1, O936 = 0), 0, O935 * P936 / O936) * P937","v":0},{"$f":" IF(OR(Q938 =1, P936 = 0), 0, P935 * Q936 / P936) * Q937","v":0},{"$f":" IF(OR(R938 =1, Q936 = 0), 0, Q935 * R936 / Q936) * R937","v":0},0,0,0]
[]
[null,null,"4.14 The closing value of additional assets - CADD_RTt"]
[]
[]
[null,null,"4.15 Closing balance of additional RAB",null,null,"CADD_RTt = OADD_RTt + QCE_RTt - DIQCE_RTt + PTCE_RTt - DIPTCE_RTt - DEPADD_RTt - CD_RTt + CI_RTt"]
[]
[null,null,null,null,{"$f":" E$927","v":"Additional RAB - BEG bal. - RT"},"4.13:","OADD_RTt",0,"GBP m",0,0,0,0,0,0,0,0,{"$f":" R$927","v":0},0,0,0]
[null,null,null,"plus",{"$f":" E$963","v":"Qualifying capex amount - RT"},"4.17:","QCE_RTt",0,"GBP m",0,0,0,0,0,0,0,0,{"$f":" R$963","v":0},0,0,0]
[null,null,null,"less",{"$f":" E$972","v":"Demonstrably inefficient qualifying capex exp. - RT"},"4.19:","DIQCE_RTt",0,"GBP m",0,0,0,0,0,0,0,0,{"$f":" R$972","v":0},0,0,0]
[null,null,null,"plus",{"$f":" E$982","v":"Pass through capex expenditure - RT"},"4.21:","PTCE_RTt",0,"GBP m",0,0,0,0,0,0,0,0,{"$f":" R$982","v":0},0,0,0]
[null,null,null,"less",{"$f":" E$1001","v":"Demonstrably inefficient pass through capex exp. - RT"},"4.25:","DIPTCE_RTt",0,"GBP m",0,0,0,0,0,0,0,0,{"$f":" R$1001","v":0},0,0,0]
[null,null,null,"less",{"$f":" E$1017","v":"Depreciation amount for additional asset - t - RT"},"4.26:","DEPADD_RTt",0,"GBP m",0,0,0,0,0,0,0,0,{"$f":" R$1017","v":0},0,0,0]
[null,null,null,"less",{"$f":" E$1049","v":"Capex disposals - RT"},"4.30:","CD_RTt",0,"GBP m",0,0,0,0,0,0,0,0,{"$f":" R$1049","v":0},0,0,0]
[null,null,null,"plus",{"$f":" E$1076","v":"Capex incentive amount - RT"},"4.32:","CI_RTt",0,"GBP m",0,0,0,0,0,0,0,0,{"$f":" R$1076","v":0},0,0,0]
[null,null,null,null,"Closing balance of additional RAB - RT","4.15:","CADD_RTt",null,"GBP m",null,null,null,{"$f":" M946 + M947 - M948 + M949 - M950 - M951 - M952 + M953","v":0},0,0,0,0,{"$f":" R946 + R947 - R948 + R949 - R950 - R951 - R952 + R953","v":0},0,0,0]
[]
[]
[null,null,"4.16 Qualifying capex expenditure - QCE_RTt"]
[]
[]
[null,null,"4.17 Capex incurred by the licensee - allocated to T5Y"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$37","v":"Qualifying capex amount - RT"},{"$f":" 'Actuals Inp'!F$37","v":"4.17:"},{"$f":" 'Actuals Inp'!G$37","v":"QCE_RTt"},{"$f":" 'Actuals Inp'!H$37","v":0},{"$f":" 'Actuals Inp'!I$37","v":"GBP m"},{"$f":" 'Actuals Inp'!J$37","v":0},{"$f":" 'Actuals Inp'!K$37","v":0},{"$f":" 'Actuals Inp'!L$37","v":0},{"$f":" 'Actuals Inp'!M$37","v":0},{"$f":" 'Actuals Inp'!N$37","v":0},{"$f":" 'Actuals Inp'!O$37","v":0},{"$f":" 'Actuals Inp'!P$37","v":0},{"$f":" 'Actuals Inp'!Q$37","v":0},{"$f":" 'Actuals Inp'!R$37","v":0},{"$f":" 'Actuals Inp'!S$37","v":0},{"$f":" 'Actuals Inp'!T$37","v":0},{"$f":" 'Actuals Inp'!U$37","v":0}]
[null,null,null,null,"Qualifying capex amount - RT","4.17:","QCE_RTt",null,"GBP m",null,{"$f":" SUM(M963:U963)","v":0},null,{"$f":" M962","v":0},{"$f":" N962","v":0},{"$f":" O962","v":0},{"$f":" P962","v":0},{"$f":" Q962","v":0},{"$f":" R962","v":0},0,0,0]
[]
[]
[null,null,"4.18 Demonstrably inefficient qualifying capex expenditure - DIQCE_RTt"]
[]
[]
[null,null,"4.19 DIQCE_RTt"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$49","v":"Demonstrably inefficient qualifying capex - RT"},{"$f":" 'Actuals Inp'!F$49","v":"4.19:"},{"$f":" 'Actuals Inp'!G$49","v":"DIQCE_RTt"},{"$f":" 'Actuals Inp'!H$49","v":0},{"$f":" 'Actuals Inp'!I$49","v":"GBP m"},{"$f":" 'Actuals Inp'!J$49","v":"[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!$A$154"},{"$f":" 'Actuals Inp'!K$49","v":0},{"$f":" 'Actuals Inp'!L$49","v":0},{"$f":" 'Actuals Inp'!M$49","v":0},{"$f":" 'Actuals Inp'!N$49","v":0},{"$f":" 'Actuals Inp'!O$49","v":0},{"$f":" 'Actuals Inp'!P$49","v":0},{"$f":" 'Actuals Inp'!Q$49","v":0},{"$f":" 'Actuals Inp'!R$49","v":0},{"$f":" 'Actuals Inp'!S$49","v":0},{"$f":" 'Actuals Inp'!T$49","v":0},{"$f":" 'Actuals Inp'!U$49","v":0}]
[null,null,null,null,"Demonstrably inefficient qualifying capex exp. - RT","4.19:","DIQCE_RTt",null,"GBP m",null,{"$f":" SUM(M972:U972)","v":0},null,{"$f":" M971","v":0},0,0,0,0,{"$f":" R971","v":0},0,0,0]
[]
[]
[null,null,"4.20 Pass through capex expenditure amount - PTCE_RTt",null,null,"PTCE_RTt = CLD_RTt + CC_RTt"]
[]
[]
[null,null,"4.21 PTCE_RTt"]
[]
[null,null,null,null,{"$f":" E$992","v":"Capex legacy Dt amount - RT"},"4.23:","CLD_RTt",0,"GBP m",0,0,0,0,0,0,0,0,{"$f":" R$992","v":0},0,0,0]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$61","v":"Capex connection amount - RT"},{"$f":" 'Actuals Inp'!F$61","v":"4.21:"},{"$f":" 'Actuals Inp'!G$61","v":"CC_RTt"},{"$f":" 'Actuals Inp'!H$61","v":0},{"$f":" 'Actuals Inp'!I$61","v":"GBP m"},{"$f":" 'Actuals Inp'!J$61","v":"[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!$A$163"},{"$f":" 'Actuals Inp'!K$61","v":0},{"$f":" 'Actuals Inp'!L$61","v":0},{"$f":" 'Actuals Inp'!M$61","v":0},{"$f":" 'Actuals Inp'!N$61","v":0},{"$f":" 'Actuals Inp'!O$61","v":0},{"$f":" 'Actuals Inp'!P$61","v":0},{"$f":" 'Actuals Inp'!Q$61","v":0},{"$f":" 'Actuals Inp'!R$61","v":0},{"$f":" 'Actuals Inp'!S$61","v":0},{"$f":" 'Actuals Inp'!T$61","v":0},{"$f":" 'Actuals Inp'!U$61","v":0}]
[null,null,null,null,"Pass through capex expenditure - RT","4.21:","PTCE_RTt",null,"GBP m",null,{"$f":" SUM(M982:U982)","v":0},null,{"$f":"SUM(M980:M981)","v":0},0,0,0,0,{"$f":"SUM(R980:R981)","v":0},0,0,0]
[]
[]
[null,null,"4.22 Capex legacy Dt amount - RTt"]
[]
[]
[null,null,"4.23 CLD_RTt"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$73","v":"Distribution split for legacy Dt capex - RT"},{"$f":" 'Actuals Inp'!F$73","v":"4.23:"},{"$f":" 'Actuals Inp'!G$73","v":"CLD_RTt"},{"$f":" 'Actuals Inp'!H$73","v":0},{"$f":" 'Actuals Inp'!I$73","v":"GBP m"},{"$f":" 'Actuals Inp'!J$73","v":"[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!$A$162"},{"$f":" 'Actuals Inp'!K$73","v":0},{"$f":" 'Actuals Inp'!L$73","v":0},{"$f":" 'Actuals Inp'!M$73","v":0},{"$f":" 'Actuals Inp'!N$73","v":0},{"$f":" 'Actuals Inp'!O$73","v":0},{"$f":" 'Actuals Inp'!P$73","v":0},{"$f":" 'Actuals Inp'!Q$73","v":0},{"$f":" 'Actuals Inp'!R$73","v":0},{"$f":" 'Actuals Inp'!S$73","v":0},{"$f":" 'Actuals Inp'!T$73","v":0},{"$f":" 'Actuals Inp'!U$73","v":0}]
[null,null,null,null,{"$f":" Time!E$92","v":"RP6 period flag"},{"$f":" Time!F$92","v":0},{"$f":" Time!G$92","v":0},{"$f":" Time!H$92","v":0},{"$f":" Time!I$92","v":"flag"},{"$f":" Time!J$92","v":0},{"$f":" Time!K$92","v":7},{"$f":" Time!L$92","v":0},{"$f":" Time!M$92","v":0},{"$f":" Time!N$92","v":1},{"$f":" Time!O$92","v":1},{"$f":" Time!P$92","v":1},{"$f":" Time!Q$92","v":1},{"$f":" Time!R$92","v":1},{"$f":" Time!S$92","v":1},{"$f":" Time!T$92","v":1},{"$f":" Time!U$92","v":0}]
[null,null,null,null,"Capex legacy Dt amount - RT","4.23:","CLD_RTt",null,"GBP m",null,{"$f":" SUM(M992:U992)","v":0},null,{"$f":"M990 * M991","v":0},0,0,0,0,{"$f":"R990 * R991","v":0},0,0,0]
[]
[]
[null,null,"4.24 Demonstrably inefficient pass through capex expenditure - DIPTCE_RTt"]
[]
[]
[null,null,"4.25 DIPTCE_RTt - part of PTCE_RTt"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$91","v":"Demonstrably inefficient pass through capex exp. - RT"},{"$f":" 'Actuals Inp'!F$91","v":"4.25:"},{"$f":" 'Actuals Inp'!G$91","v":"DIPTCE_RTt"},{"$f":" 'Actuals Inp'!H$91","v":0},{"$f":" 'Actuals Inp'!I$91","v":"GBP m"},{"$f":" 'Actuals Inp'!J$91","v":"[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!$A$164"},{"$f":" 'Actuals Inp'!K$91","v":0},{"$f":" 'Actuals Inp'!L$91","v":0},{"$f":" 'Actuals Inp'!M$91","v":0},{"$f":" 'Actuals Inp'!N$91","v":0},{"$f":" 'Actuals Inp'!O$91","v":0},{"$f":" 'Actuals Inp'!P$91","v":0},{"$f":" 'Actuals Inp'!Q$91","v":0},{"$f":" 'Actuals Inp'!R$91","v":0},{"$f":" 'Actuals Inp'!S$91","v":0},{"$f":" 'Actuals Inp'!T$91","v":0},{"$f":" 'Actuals Inp'!U$91","v":0}]
[null,null,null,null,"Demonstrably inefficient pass through capex exp. - RT","4.25:","DIPTCE_RTt",null,"GBP m",null,{"$f":" SUM(M1001:U1001)","v":0},null,{"$f":" M1000","v":0},{"$f":" N1000","v":0},{"$f":" O1000","v":0},{"$f":" P1000","v":0},{"$f":" Q1000","v":0},{"$f":" R1000","v":0},0,0,0]
[]
[]
[null,null,"4.26 Depreciation amount of additional assets - DEPADD_RTt"]
[]
[]
[null,null,"4.27 DEPADD_RTt"]
[]
[]
[null,null,"4.27b In reporting year except 2013",null,null,"DEPADD_RTt = 0.5 * DEPN_RTt + (DEPADD_RTt-1 + 0.5 * DEPN_RTt-1 ) * RPIt / RPIt-1"]
[]
[null,null,null,null,{"$f":" 'Licence Inp'!E$95","v":"Additional depreciation factor - DL"},{"$f":" 'Licence Inp'!F$95","v":"4.27a:"},{"$f":" 'Licence Inp'!G$95","v":0},{"$f":" 'Licence Inp'!H$95","v":0.5},{"$f":" 'Licence Inp'!I$95","v":"factor"}]
[null,null,null,null,{"$f":" E$1038","v":"Full period depreciation - RT"},"4.28:","DEPN_RTt",0,"GBP m",0,0,0,0,0,0,0,0,{"$f":" R$1038","v":0},0,0,0]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,{"$f":" Time!E$98","v":"RP6 PPF- actual / actual"},{"$f":" Time!F$98","v":0},{"$f":" Time!G$98","v":0},{"$f":" Time!H$98","v":0},{"$f":" Time!I$98","v":"factor"},{"$f":" Time!J$98","v":0},{"$f":" Time!K$98","v":6.5},{"$f":" Time!L$98","v":0},{"$f":" Time!M$98","v":0},{"$f":" Time!N$98","v":0.5},{"$f":" Time!O$98","v":1},{"$f":" Time!P$98","v":1},{"$f":" Time!Q$98","v":1},{"$f":" Time!R$98","v":1},{"$f":" Time!S$98","v":1},{"$f":" Time!T$98","v":1},{"$f":" Time!U$98","v":0}]
[null,null,null,null,{"$f":" E$1025","v":"Depreciation amount for additional asset adj. - RT"},0,0,"n PD LK BCK","GBP m",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Depreciation amount for additional asset - t - RT","4.26:","DEPADD_RTt",null,"GBP m",null,{"$f":" SUM(M1017:U1017)","v":0},null,{"$f":" $H1012 * M1013 + IF(L1014 = 0, 0, (L1017 + $H1012 * L1013) *  M1015 * M1014 / L1014) - M1016","v":0},0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,{"$f":" 'Licence Inp'!E$104","v":"Depreciation rate - RAB_RT"},{"$f":" 'Licence Inp'!F$104","v":"Table 5"},{"$f":" 'Licence Inp'!G$104","v":"DEPR_RT"},{"$f":" 'Licence Inp'!H$104","v":0.03},{"$f":" 'Licence Inp'!I$104","v":"%"}]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,{"$f":" Time!E$98","v":"RP6 PPF- actual / actual"},{"$f":" Time!F$98","v":0},{"$f":" Time!G$98","v":0},{"$f":" Time!H$98","v":0},{"$f":" Time!I$98","v":"factor"},{"$f":" Time!J$98","v":0},{"$f":" Time!K$98","v":6.5},{"$f":" Time!L$98","v":0},{"$f":" Time!M$98","v":0},{"$f":" Time!N$98","v":0.5},{"$f":" Time!O$98","v":1},{"$f":" Time!P$98","v":1},{"$f":" Time!Q$98","v":1},{"$f":" Time!R$98","v":1},{"$f":" Time!S$98","v":1},{"$f":" Time!T$98","v":1},{"$f":" Time!U$98","v":0}]
[null,null,null,null,{"$f":" Time!E$10","v":"Model column counter"},{"$f":" Time!F$10","v":0},{"$f":" Time!G$10","v":0},{"$f":" Time!H$10","v":0},{"$f":" Time!I$10","v":"counter"},{"$f":" Time!J$10","v":0},{"$f":" Time!K$10","v":0},{"$f":" Time!L$10","v":0},{"$f":" Time!M$10","v":1},{"$f":" Time!N$10","v":2},{"$f":" Time!O$10","v":3},{"$f":" Time!P$10","v":4},{"$f":" Time!Q$10","v":5},{"$f":" Time!R$10","v":6},{"$f":" Time!S$10","v":7},{"$f":" Time!T$10","v":8},{"$f":" Time!U$10","v":9}]
[null,null,null,null,{"$f":" E$1017","v":"Depreciation amount for additional asset - t - RT"},"4.26:","DEPADD_RTt",0,"GBP m",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Depreciation amount for additional asset adj. - RT",null,null,"n PD LK BCK","GBP m",null,{"$f":" SUM(M1025:U1025)","v":0},null,{"$f":"IF(OR($H1020 = 0, L1021 = 0, M1022 = 0), 0, SUMPRODUCT(L1024:$M1024, (1 / L1021:$M1021), 1 * (L1023:$M1023 = (M1023 - ROUNDDOWN(1 / $H1020, 0))) * M1021 * M1022) - (L1025 * M1021 / L1021))","v":0},{"$f":"IF(OR($H1020 = 0, M1021 = 0, N1022 = 0), 0, SUMPRODUCT(M1024:$M1024, (1 / M1021:$M1021), 1 * (M1023:$M1023 = (N1023 - ROUNDDOWN(1 / $H1020, 0))) * N1021 * N1022) - (M1025 * N1021 / M1021))","v":0},{"$f":"IF(OR($H1020 = 0, N1021 = 0, O1022 = 0), 0, SUMPRODUCT($M1024:N1024, (1 / $M1021:N1021), 1 * ($M1023:N1023 = (O1023 - ROUNDDOWN(1 / $H1020, 0))) * O1021 * O1022) - (N1025 * O1021 / N1021))","v":0},{"$f":"IF(OR($H1020 = 0, O1021 = 0, P1022 = 0), 0, SUMPRODUCT($M1024:O1024, (1 / $M1021:O1021), 1 * ($M1023:O1023 = (P1023 - ROUNDDOWN(1 / $H1020, 0))) * P1021 * P1022) - (O1025 * P1021 / O1021))","v":0},{"$f":"IF(OR($H1020 = 0, P1021 = 0, Q1022 = 0), 0, SUMPRODUCT($M1024:P1024, (1 / $M1021:P1021), 1 * ($M1023:P1023 = (Q1023 - ROUNDDOWN(1 / $H1020, 0))) * Q1021 * Q1022) - (P1025 * Q1021 / P1021))","v":0},{"$f":"IF(OR($H1020 = 0, Q1021 = 0, R1022 = 0), 0, SUMPRODUCT($M1024:Q1024, (1 / $M1021:Q1021), 1 * ($M1023:Q1023 = (R1023 - ROUNDDOWN(1 / $H1020, 0))) * R1021 * R1022) - (Q1025 * R1021 / Q1021))","v":0},{"$f":"IF(OR($H1020 = 0, R1021 = 0, S1022 = 0), 0, SUMPRODUCT($M1024:R1024, (1 / $M1021:R1021), 1 * ($M1023:R1023 = (S1023 - ROUNDDOWN(1 / $H1020, 0))) * S1021 * S1022) - (R1025 * S1021 / R1021))","v":0},{"$f":"IF(OR($H1020 = 0, S1021 = 0, T1022 = 0), 0, SUMPRODUCT($M1024:S1024, (1 / $M1021:S1021), 1 * ($M1023:S1023 = (T1023 - ROUNDDOWN(1 / $H1020, 0))) * T1021 * T1022) - (S1025 * T1021 / S1021))","v":0},{"$f":"IF(OR($H1020 = 0, T1021 = 0, U1022 = 0), 0, SUMPRODUCT($M1024:T1024, (1 / $M1021:T1021), 1 * ($M1023:T1023 = (U1023 - ROUNDDOWN(1 / $H1020, 0))) * U1021 * U1022) - (T1025 * U1021 / T1021))","v":0}]
[]
[]
[null,null,"4.28 DEPN_RTt",null,null,"DEPN_RTt = (QCE_RTt - DIQCE_RTt + PTCE_RTt - DIPTCE_RTt - CD_RTt + CI_RTt) * DEPR_RT"]
[]
[null,null,null,null,{"$f":" 'Licence Inp'!E$104","v":"Depreciation rate - RAB_RT"},{"$f":" 'Licence Inp'!F$104","v":"Table 5"},{"$f":" 'Licence Inp'!G$104","v":"DEPR_RT"},{"$f":" 'Licence Inp'!H$104","v":0.03},{"$f":" 'Licence Inp'!I$104","v":"%"}]
[null,null,null,null,{"$f":" E$963","v":"Qualifying capex amount - RT"},"4.17:","QCE_RTt",0,"GBP m",0,0,0,0,0,0,0,0,{"$f":" R$963","v":0},0,0,0]
[null,null,null,null,{"$f":" E$972","v":"Demonstrably inefficient qualifying capex exp. - RT"},"4.19:","DIQCE_RTt",0,"GBP m",0,0,0,0,0,0,0,0,{"$f":" R$972","v":0},0,0,0]
[null,null,null,null,{"$f":" E$982","v":"Pass through capex expenditure - RT"},"4.21:","PTCE_RTt",0,"GBP m",0,0,0,0,0,0,0,0,{"$f":" R$982","v":0},0,0,0]
[null,null,null,null,{"$f":" E$1001","v":"Demonstrably inefficient pass through capex exp. - RT"},"4.25:","DIPTCE_RTt",0,"GBP m",0,0,0,0,0,0,0,0,{"$f":" R$1001","v":0},0,0,0]
[null,null,null,null,{"$f":" E$1049","v":"Capex disposals - RT"},"4.30:","CD_RTt",0,"GBP m",0,0,0,0,0,0,0,0,{"$f":" R$1049","v":0},0,0,0]
[null,null,null,null,{"$f":" E$1076","v":"Capex incentive amount - RT"},"4.32:","CI_RTt",0,"GBP m",0,0,0,0,0,0,0,0,{"$f":" R$1076","v":0},0,0,0]
[null,null,null,null,{"$f":" Time!E$47","v":"Pre - RP6 period flag"},{"$f":" Time!F$47","v":0},{"$f":" Time!G$47","v":0},{"$f":" Time!H$47","v":0},{"$f":" Time!I$47","v":"flag"},{"$f":" Time!J$47","v":0},{"$f":" Time!K$47","v":1},{"$f":" Time!L$47","v":0},{"$f":" Time!M$47","v":1},{"$f":" Time!N$47","v":0},{"$f":" Time!O$47","v":0},{"$f":" Time!P$47","v":0},{"$f":" Time!Q$47","v":0},{"$f":" Time!R$47","v":0},{"$f":" Time!S$47","v":0},{"$f":" Time!T$47","v":0},{"$f":" Time!U$47","v":0}]
[null,null,null,null,"Full period depreciation - RT","4.28:","DEPN_RTt",null,"GBP m",null,{"$f":" SUM(M1038:U1038)","v":0},null,{"$f":" (M1031 - M1032 + M1033 - M1034 - M1035 + M1036) * $H1030 * (1 - M1037)","v":0},{"$f":" (N1031 - N1032 + N1033 - N1034 - N1035 + N1036) * $H1030 * (1 - N1037)","v":0},0,0,0,0,0,0,0]
[]
[]
[null,null,"4.29 Capex disposal amount - CD_RTt",null,null,"CD_RTt = (OCD_RTt-5) * RPIt / RPIt-5"]
[]
[]
[null,null,"4.30 CD_RTt"]
[]
[null,null,null,null,{"$f":" E1060","v":"Asset disposals - t-5 - RT"},{"$f":" F1060","v":0},"OCD_RTt-5",0,"GBP m",0,0,0,0,0,0,0,0,{"$f":" R1060","v":0},0,0,0]
[null,null,null,null,{"$f":" Index!E$38","v":"RPI index (Base year 1993/94) - t-5"},{"$f":" Index!F$38","v":0},{"$f":" Index!G$38","v":"RPIt-5"},{"$f":" Index!H$38","v":0},{"$f":" Index!I$38","v":"index"},{"$f":" Index!J$38","v":0},{"$f":" Index!K$38","v":0},{"$f":" Index!L$38","v":0},{"$f":" Index!M$38","v":238},{"$f":" Index!N$38","v":245.6},{"$f":" Index!O$38","v":251.9},{"$f":" Index!P$38","v":257.7},{"$f":" Index!Q$38","v":259.5},{"$f":" Index!R$38","v":259.5},{"$f":" Index!S$38","v":259.5},{"$f":" Index!T$38","v":259.5},{"$f":" Index!U$38","v":259.5}]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,"Capex disposals - RT","4.30:","CD_RTt",null,"GBP m",null,{"$f":" SUM(M1049:U1049)","v":0},null,{"$f":" M1046 * M1048 / M1047","v":0},{"$f":" N1046 * N1048 / N1047","v":0},{"$f":" O1046 * O1048 / O1047","v":0},{"$f":" P1046 * P1048 / P1047","v":0},{"$f":" Q1046 * Q1048 / Q1047","v":0},{"$f":" R1046 * R1048 / R1047","v":0},0,0,0]
[]
[null,null,null,"Asset disposals - t-5"]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$100","v":"Asset disposal lookback periods"},{"$f":" 'Actuals Inp'!F$100","v":0},{"$f":" 'Actuals Inp'!G$100","v":0},{"$f":" 'Actuals Inp'!H$100","v":5},{"$f":" 'Actuals Inp'!I$100","v":"years"}]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$102","v":"Historic timeline"},{"$f":" 'Actuals Inp'!F$102","v":0},{"$f":" 'Actuals Inp'!G$102","v":0},{"$f":" 'Actuals Inp'!H$102","v":0},{"$f":" 'Actuals Inp'!I$102","v":"date"},{"$f":" 'Actuals Inp'!J$102","v":0},{"$f":" 'Actuals Inp'!K$102","v":0},{"$f":" 'Actuals Inp'!L$102","v":0},{"$f":" 'Actuals Inp'!M$102","v":2008},{"$f":" 'Actuals Inp'!N$102","v":2009},{"$f":" 'Actuals Inp'!O$102","v":2010},{"$f":" 'Actuals Inp'!P$102","v":2011},{"$f":" 'Actuals Inp'!Q$102","v":2012},{"$f":" 'Actuals Inp'!R$102","v":2013},{"$f":" 'Actuals Inp'!S$102","v":2014},{"$f":" 'Actuals Inp'!T$102","v":2015},{"$f":" 'Actuals Inp'!U$102","v":2016}]
[null,null,null,null,{"$f":" Time!E$36","v":"Financial year ending"},{"$f":" Time!F$36","v":0},{"$f":" Time!G$36","v":0},{"$f":" Time!H$36","v":0},{"$f":" Time!I$36","v":"year #"},{"$f":" Time!J$36","v":0},{"$f":" Time!K$36","v":0},{"$f":" Time!L$36","v":0},{"$f":" Time!M$36","v":2017},{"$f":" Time!N$36","v":2018},{"$f":" Time!O$36","v":2019},{"$f":" Time!P$36","v":2020},{"$f":" Time!Q$36","v":2021},{"$f":" Time!R$36","v":2022},{"$f":" Time!S$36","v":2023},{"$f":" Time!T$36","v":2024},{"$f":" Time!U$36","v":2025}]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$106","v":"Historic - asset disposals - RT"},{"$f":" 'Actuals Inp'!F$106","v":"4.30:"},{"$f":" 'Actuals Inp'!G$106","v":"OCD_RTt"},{"$f":" 'Actuals Inp'!H$106","v":0},{"$f":" 'Actuals Inp'!I$106","v":"GBP m"},{"$f":" 'Actuals Inp'!J$106","v":0},{"$f":" 'Actuals Inp'!K$106","v":0},{"$f":" 'Actuals Inp'!L$106","v":0},{"$f":" 'Actuals Inp'!M$106","v":0},{"$f":" 'Actuals Inp'!N$106","v":0},{"$f":" 'Actuals Inp'!O$106","v":0},{"$f":" 'Actuals Inp'!P$106","v":0},{"$f":" 'Actuals Inp'!Q$106","v":0},{"$f":" 'Actuals Inp'!R$106","v":0},{"$f":" 'Actuals Inp'!S$106","v":0},{"$f":" 'Actuals Inp'!T$106","v":0},{"$f":" 'Actuals Inp'!U$106","v":0}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$116","v":"Asset disposals - RT"},{"$f":" 'Actuals Inp'!F$116","v":"4.30:"},{"$f":" 'Actuals Inp'!G$116","v":"OCD_RTt"},{"$f":" 'Actuals Inp'!H$116","v":0},{"$f":" 'Actuals Inp'!I$116","v":"GBP m"},{"$f":" 'Actuals Inp'!J$116","v":"[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!$A$167"},{"$f":" 'Actuals Inp'!K$116","v":0},{"$f":" 'Actuals Inp'!L$116","v":0},{"$f":" 'Actuals Inp'!M$116","v":0},{"$f":" 'Actuals Inp'!N$116","v":0},{"$f":" 'Actuals Inp'!O$116","v":0},{"$f":" 'Actuals Inp'!P$116","v":0},{"$f":" 'Actuals Inp'!Q$116","v":0},{"$f":" 'Actuals Inp'!R$116","v":0},{"$f":" 'Actuals Inp'!S$116","v":0},{"$f":" 'Actuals Inp'!T$116","v":0},{"$f":" 'Actuals Inp'!U$116","v":0}]
[]
[null,null,null,null,"Asset disposals - t-5 - RT",null,"OCD_RTt-5",null,"GBP m",null,{"$f":" SUM(M1060:U1060)","v":0},null,{"$f":" SUMPRODUCT(($M1054:$U1055 = M1055 - $H1052) * $M1057:$U1058)","v":0},{"$f":" SUMPRODUCT(($M1054:$U1055 = N1055 - $H1052) * $M1057:$U1058)","v":0},{"$f":" SUMPRODUCT(($M1054:$U1055 = O1055 - $H1052) * $M1057:$U1058)","v":0},{"$f":" SUMPRODUCT(($M1054:$U1055 = P1055 - $H1052) * $M1057:$U1058)","v":0},{"$f":" SUMPRODUCT(($M1054:$U1055 = Q1055 - $H1052) * $M1057:$U1058)","v":0},{"$f":" SUMPRODUCT(($M1054:$U1055 = R1055 - $H1052) * $M1057:$U1058)","v":0},0,0,0]
[]
[]
[]
[null,null,"4.31 Capex incentive amount - CI_RTt"]
[]
[]
[null,null,"4.32 CI_RTt",null,null,"CI_RTt = ( AC_RTt + ACIA_RTt + ACTS_RTt + ACCOL_RTt  – ( QCE_RTt – DIQCE_RTt ) ) * 50%"]
[]
[null,null,null,null,{"$f":" 'Licence Inp'!E$113","v":"Capex incentive licensee share % - DL"},{"$f":" 'Licence Inp'!F$113","v":"4.32:"},{"$f":" 'Licence Inp'!G$113","v":0},{"$f":" 'Licence Inp'!H$113","v":0.5},{"$f":" 'Licence Inp'!I$113","v":"%"}]
[null,null,null,null,{"$f":" E$1103","v":"Allowed capex - RT"},"4.34:","AC_RTt",0,"GBP m",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"plus",{"$f":" E$1084","v":"Allowed capex for injurious affection claims - RT"},"4.32:","ACIA_RTt",0,"GBP m",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"plus",{"$f":" E$1092","v":"Allowed capex for enduring solution system - RT"},"4.32:","ACRT_RTt",0,"GBP m",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"plus",{"$f":" E$1111","v":"Allowed capex for changes of law - RT"},"4.45:","ACCOL_RTt",0,"GBP m",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"less",{"$f":" E$963","v":"Qualifying capex amount - RT"},"4.17:","QCE_RTt",0,"GBP m",0,0,0,0,0,0,0,0,{"$f":" R$963","v":0},0,0,0]
[null,null,null,"plus",{"$f":" E$972","v":"Demonstrably inefficient qualifying capex exp. - RT"},"4.19:","DIQCE_RTt",0,"GBP m",0,0,0,0,0,0,0,0,{"$f":" R$972","v":0},0,0,0]
[null,null,null,null,"Capex incentive amount - RT","4.32:","CI_RTt",null,"GBP m",null,{"$f":" SUM(M1076:U1076)","v":0},null,{"$f":" (M1070 + M1071 + M1072 + M1073 - (M1074 - M1075)) * $H1069","v":0},0,0,0,0,{"$f":" (R1070 + R1071 + R1072 + R1073 - (R1074 - R1075)) * $H1069","v":0},0,0,0]
[]
[]
[null,null,"4.32 ACIA_RTt"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$12","v":"RPI as on 2015/16 - (Base year 1993/94)"},{"$f":" 'Actuals Inp'!F$12","v":0},{"$f":" 'Actuals Inp'!G$12","v":"RPI2016"},{"$f":" 'Actuals Inp'!H$12","v":259.5},{"$f":" 'Actuals Inp'!I$12","v":"index"}]
[null,null,null,null,{"$f":" 'Licence Inp'!E$132","v":"Allowed capex for injurious affection claims - RT"},{"$f":" 'Licence Inp'!F$132","v":"4.32:"},{"$f":" 'Licence Inp'!G$132","v":"ACIA_2016_RTt"},{"$f":" 'Licence Inp'!H$132","v":0},{"$f":" 'Licence Inp'!I$132","v":"GBP m"},{"$f":" 'Licence Inp'!J$132","v":"[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!$A$157"},{"$f":" 'Licence Inp'!K$132","v":0},{"$f":" 'Licence Inp'!L$132","v":0},{"$f":" 'Licence Inp'!M$132","v":0},{"$f":" 'Licence Inp'!N$132","v":0},{"$f":" 'Licence Inp'!O$132","v":0},{"$f":" 'Licence Inp'!P$132","v":0},{"$f":" 'Licence Inp'!Q$132","v":0},{"$f":" 'Licence Inp'!R$132","v":0},{"$f":" 'Licence Inp'!S$132","v":0},{"$f":" 'Licence Inp'!T$132","v":0},{"$f":" 'Licence Inp'!U$132","v":0}]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,"Allowed capex for injurious affection claims - RT","4.32:","ACIA_RTt",null,"GBP m",null,{"$f":" SUM(M1084:U1084)","v":0},null,{"$f":" M1082 * M1083 / $H1081","v":0},{"$f":" N1082 * N1083 / $H1081","v":0},0,0,0,0,0,0,0]
[]
[]
[null,null,"4.32 ACRT_RTt"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$12","v":"RPI as on 2015/16 - (Base year 1993/94)"},{"$f":" 'Actuals Inp'!F$12","v":0},{"$f":" 'Actuals Inp'!G$12","v":"RPI2016"},{"$f":" 'Actuals Inp'!H$12","v":259.5},{"$f":" 'Actuals Inp'!I$12","v":"index"}]
[null,null,null,null,{"$f":" 'Licence Inp'!E$144","v":"Allowed capex for enduring solutions system - RT"},{"$f":" 'Licence Inp'!F$144","v":0},{"$f":" 'Licence Inp'!G$144","v":"ACES_2016_RTt"},{"$f":" 'Licence Inp'!H$144","v":0},{"$f":" 'Licence Inp'!I$144","v":"GBP m"},{"$f":" 'Licence Inp'!J$144","v":"[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!$A$159"},{"$f":" 'Licence Inp'!K$144","v":0},{"$f":" 'Licence Inp'!L$144","v":0},{"$f":" 'Licence Inp'!M$144","v":0},{"$f":" 'Licence Inp'!N$144","v":0},{"$f":" 'Licence Inp'!O$144","v":0},{"$f":" 'Licence Inp'!P$144","v":0},{"$f":" 'Licence Inp'!Q$144","v":0},{"$f":" 'Licence Inp'!R$144","v":0},{"$f":" 'Licence Inp'!S$144","v":0},{"$f":" 'Licence Inp'!T$144","v":0},{"$f":" 'Licence Inp'!U$144","v":0}]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,"Allowed capex for enduring solution system - RT","4.32:","ACRT_RTt",null,"GBP m",null,{"$f":" SUM(M1092:U1092)","v":0},null,{"$f":" M1090 * M1091 / $H1089","v":0},0,0,0,0,0,0,0,0]
[]
[]
[null,null,"4.33 Allowed capex - AC_RTt"]
[]
[]
[null,null,"4.34 AC_RTt",null,null,"AC_RTt = AC_2016_RTt * RPIt / RPI2016"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$12","v":"RPI as on 2015/16 - (Base year 1993/94)"},{"$f":" 'Actuals Inp'!F$12","v":0},{"$f":" 'Actuals Inp'!G$12","v":"RPI2016"},{"$f":" 'Actuals Inp'!H$12","v":259.5},{"$f":" 'Actuals Inp'!I$12","v":"index"}]
[null,null,null,null,{"$f":" 'Licence Inp'!E$120","v":"Allowed capex - Base year 2016 - RAB_RT"},{"$f":" 'Licence Inp'!F$120","v":"Table 6"},{"$f":" 'Licence Inp'!G$120","v":"AC_2016_RTt"},{"$f":" 'Licence Inp'!H$120","v":0},{"$f":" 'Licence Inp'!I$120","v":"GBP m"},{"$f":" 'Licence Inp'!J$120","v":"As per client file received on 16 Jan 2017"},{"$f":" 'Licence Inp'!K$120","v":0},{"$f":" 'Licence Inp'!L$120","v":0},{"$f":" 'Licence Inp'!M$120","v":0},{"$f":" 'Licence Inp'!N$120","v":0},{"$f":" 'Licence Inp'!O$120","v":0},{"$f":" 'Licence Inp'!P$120","v":0},{"$f":" 'Licence Inp'!Q$120","v":0},{"$f":" 'Licence Inp'!R$120","v":0},{"$f":" 'Licence Inp'!S$120","v":0},{"$f":" 'Licence Inp'!T$120","v":0},{"$f":" 'Licence Inp'!U$120","v":0}]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,"Allowed capex - RT","4.34:","AC_RTt",null,"GBP m",null,{"$f":" SUM(M1103:U1103)","v":0},null,{"$f":" M1101 * M1102 / $H1100","v":0},0,0,0,0,0,0,0,0]
[]
[]
[null,null,"4.45 ACCOL_RTt"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$12","v":"RPI as on 2015/16 - (Base year 1993/94)"},{"$f":" 'Actuals Inp'!F$12","v":0},{"$f":" 'Actuals Inp'!G$12","v":"RPI2016"},{"$f":" 'Actuals Inp'!H$12","v":259.5},{"$f":" 'Actuals Inp'!I$12","v":"index"}]
[null,null,null,null,{"$f":" 'Licence Inp'!E$156","v":"Allowed capex for changes of law - RT"},{"$f":" 'Licence Inp'!F$156","v":"4.45:"},{"$f":" 'Licence Inp'!G$156","v":"ACCOL_2016_RTt"},{"$f":" 'Licence Inp'!H$156","v":0},{"$f":" 'Licence Inp'!I$156","v":"GBP m"},{"$f":" 'Licence Inp'!J$156","v":"[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!$A$158"},{"$f":" 'Licence Inp'!K$156","v":0},{"$f":" 'Licence Inp'!L$156","v":0},{"$f":" 'Licence Inp'!M$156","v":0},{"$f":" 'Licence Inp'!N$156","v":0},{"$f":" 'Licence Inp'!O$156","v":0},{"$f":" 'Licence Inp'!P$156","v":0},{"$f":" 'Licence Inp'!Q$156","v":0},{"$f":" 'Licence Inp'!R$156","v":0},{"$f":" 'Licence Inp'!S$156","v":0},{"$f":" 'Licence Inp'!T$156","v":0},{"$f":" 'Licence Inp'!U$156","v":0}]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,"Allowed capex for changes of law - RT","4.45:","ACCOL_RTt",null,"GBP m",null,{"$f":" SUM(M1111:U1111)","v":0},null,{"$f":" M1109 * M1110 / $H1108","v":0},{"$f":" N1109 * N1110 / $H1108","v":0},0,0,0,0,0,0,0]
[]
[]
["4. REGULATORY ASSET BASES - FEMO - RAB_FE"]
[]
[null,null,"4.3 The opening regulatory asset base - ORAB_FEt"]
[]
[]
[null,null,"4.4 ORAB_FEt",null,null,"ORAB_FEt = OE_FEt + OADD_FEt"]
[]
[null,null,null,null,{"$f":" E$1130","v":"Existing RAB - BEG bal.  - FE"},"4.5:","OE_FEt",0,"GBP m",0,0,0,0,-6.2712591705853347E-4,-6.2712591705964369E-4,-6.2712591705964369E-4,-6.2712591705964369E-4,{"$f":" R$1130","v":-6.2712591705964369E-4},-6.2712591705964369E-4,-6.2712591705964369E-4,0]
[null,null,null,null,{"$f":" E$1178","v":"Additional RAB - BEG bal. - FE"},{"$f":" F$1178","v":"4.13:"},"OADD_FEt",0,"GBP m",0,0,0,0,0,0,0,0,{"$f":" R$1178","v":0},0,0,0]
[null,null,null,null,"FEMO RAB - BEG bal. - FE","4.4:","ORAB_FEt",null,"GBP m",null,null,null,{"$f":"SUM(M1121:M1122)","v":0},-6.2712591705853347E-4,-6.2712591705964369E-4,-6.2712591705964369E-4,-6.2712591705964369E-4,{"$f":"SUM(R1121:R1122)","v":-6.2712591705964369E-4},-6.2712591705964369E-4,-6.2712591705964369E-4,0]
[]
[]
[null,null,"4.5 Opening value of existing assets - OE_FEt"]
[]
[null,null,null,null,{"$f":" E$1139","v":"Existing RAB - BEG bal. - 2013 - FE"},"4.6: ","OE_FE2013",0,"GBP m",0,0,0,0,-6.2712591705853347E-4,0,0,0,{"$f":" R$1139","v":0},0,0,0]
[null,null,null,null,{"$f":" E$1147","v":"Existing RAB - BEG bal. - (Except 2013) - FE"},"4.7:","OE_FEt",0,"GBP m",0,0,0,0,0,-6.2712591705964369E-4,-6.2712591705964369E-4,-6.2712591705964369E-4,{"$f":" R$1147","v":-6.2712591705964369E-4},-6.2712591705964369E-4,-6.2712591705964369E-4,0]
[null,null,null,null,"Existing RAB - BEG bal.  - FE","4.5:","OE_FEt",null,"GBP m",null,null,null,{"$f":"SUM(M1128:M1129)","v":0},-6.2712591705853347E-4,-6.2712591705964369E-4,-6.2712591705964369E-4,-6.2712591705964369E-4,{"$f":"SUM(R1128:R1129)","v":-6.2712591705964369E-4},-6.2712591705964369E-4,-6.2712591705964369E-4,0]
[]
[]
[null,null,"4.6 Opening balance of existing assets - 2013",null,null,"OE_FE2018 = OE_2016_FE2018 * RPI2018 / RPI2016"]
[]
[null,null,null,null,{"$f":" 'Licence Inp'!E$37","v":"RAB_FE - base year 2016"},{"$f":" 'Licence Inp'!F$37","v":"Table 2"},{"$f":" 'Licence Inp'!G$37","v":"OE_2016_FE2018"},{"$f":" 'Licence Inp'!H$37","v":-6.2712591705853347E-4},{"$f":" 'Licence Inp'!I$37","v":"GBP m"}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$12","v":"RPI as on 2015/16 - (Base year 1993/94)"},{"$f":" 'Actuals Inp'!F$12","v":0},{"$f":" 'Actuals Inp'!G$12","v":"RPI2016"},{"$f":" 'Actuals Inp'!H$12","v":259.5},{"$f":" 'Actuals Inp'!I$12","v":"index"}]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,{"$f":" Time!E$71","v":"RP6 start period flag"},{"$f":" Time!F$71","v":0},{"$f":" Time!G$71","v":0},{"$f":" Time!H$71","v":0},{"$f":" Time!I$71","v":"flag"},{"$f":" Time!J$71","v":0},{"$f":" Time!K$71","v":1},{"$f":" Time!L$71","v":0},{"$f":" Time!M$71","v":0},{"$f":" Time!N$71","v":1},{"$f":" Time!O$71","v":0},{"$f":" Time!P$71","v":0},{"$f":" Time!Q$71","v":0},{"$f":" Time!R$71","v":0},{"$f":" Time!S$71","v":0},{"$f":" Time!T$71","v":0},{"$f":" Time!U$71","v":0}]
[null,null,null,null,"Existing RAB - BEG bal. - 2013 - FE","4.6: ","OE_FE2013",null,"GBP m",null,null,null,{"$f":" $H1135 * M1137 / $H1136 * M1138","v":0},{"$f":" $H1135 * N1137 / $H1136 * N1138","v":-6.2712591705853347E-4},0,0,0,{"$f":" $H1135 * R1137 / $H1136 * R1138","v":0},0,0,0]
[]
[]
[null,null,"4.7 Opening balance of existing assets - t",null,null,"OE_FEt = (CE_FEt-1) * RPIt / RPIt-1"]
[]
[null,null,null,null,{"$f":" E$1157","v":"Closing balance of existing RAB - FE"},"4.9:","CE_FEt",0,"GBP m",0,0,0,0,-6.2712591705964369E-4,-6.2712591705964369E-4,-6.2712591705964369E-4,-6.2712591705964369E-4,{"$f":" R$1157","v":-6.2712591705964369E-4},-6.2712591705964369E-4,-6.2712591705964369E-4,0]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,{"$f":" Time!E$92","v":"RP6 period flag"},{"$f":" Time!F$92","v":0},{"$f":" Time!G$92","v":0},{"$f":" Time!H$92","v":0},{"$f":" Time!I$92","v":"flag"},{"$f":" Time!J$92","v":0},{"$f":" Time!K$92","v":7},{"$f":" Time!L$92","v":0},{"$f":" Time!M$92","v":0},{"$f":" Time!N$92","v":1},{"$f":" Time!O$92","v":1},{"$f":" Time!P$92","v":1},{"$f":" Time!Q$92","v":1},{"$f":" Time!R$92","v":1},{"$f":" Time!S$92","v":1},{"$f":" Time!T$92","v":1},{"$f":" Time!U$92","v":0}]
[null,null,null,null,"Existing RAB - BEG bal. - (Except 2013) - FE","4.7:","OE_FEt",null,"GBP m",null,null,null,{"$f":" IF( L1145 = 0, 0, L1144 * M1145 / L1145) * M1146","v":0},0,-6.2712591705964369E-4,-6.2712591705964369E-4,-6.2712591705964369E-4,{"$f":" IF( Q1145 = 0, 0, Q1144 * R1145 / Q1145) * R1146","v":-6.2712591705964369E-4},-6.2712591705964369E-4,-6.2712591705964369E-4,0]
[]
[]
[null,null,"4.8 Closing balance of existing RAB - CE_FEt"]
[]
[]
[null,null,"4.9 CE_FEt",null,null,"CE_FEt = OE_FEt - FDEP_FEt"]
[]
[null,null,null,null,{"$f":" E$1130","v":"Existing RAB - BEG bal.  - FE"},"4.5:","OE_FEt",0,"GBP m",0,0,0,0,-6.2712591705853347E-4,-6.2712591705964369E-4,-6.2712591705964369E-4,-6.2712591705964369E-4,{"$f":" R$1130","v":-6.2712591705964369E-4},-6.2712591705964369E-4,-6.2712591705964369E-4,0]
[null,null,null,"less",{"$f":" E$1168","v":"Fixed depreciation amount - existing RAB - FE"},"4.11:","FDEP_FEt",0,"GBP m",0,1.1102230246251565E-15,0,0,1.1102230246251565E-15,0,0,0,{"$f":" R$1168","v":0},0,0,0]
[null,null,null,null,"Closing balance of existing RAB - FE","4.9:","CE_FEt",null,"GBP m",null,null,null,{"$f":" M1155 - M1156","v":0},-6.2712591705964369E-4,-6.2712591705964369E-4,-6.2712591705964369E-4,-6.2712591705964369E-4,{"$f":" R1155 - R1156","v":-6.2712591705964369E-4},-6.2712591705964369E-4,-6.2712591705964369E-4,0]
[]
[]
[null,null,"4.10 Fixed depreciation amount - FDEP_FEt"]
[]
[]
[null,null,"4.11 FDEP_FEt",null,null,"FDEP_FEt = FDEP_2016_FEt * RPIt / RPI2016"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$12","v":"RPI as on 2015/16 - (Base year 1993/94)"},{"$f":" 'Actuals Inp'!F$12","v":0},{"$f":" 'Actuals Inp'!G$12","v":"RPI2016"},{"$f":" 'Actuals Inp'!H$12","v":259.5},{"$f":" 'Actuals Inp'!I$12","v":"index"}]
[null,null,null,null,{"$f":" 'Licence Inp'!E$66","v":"Fixed depreciation - base year 2016 - RAB_FE"},{"$f":" 'Licence Inp'!F$66","v":"Table 3"},{"$f":" 'Licence Inp'!G$66","v":"FDEP_2016_FEt"},{"$f":" 'Licence Inp'!H$66","v":0},{"$f":" 'Licence Inp'!I$66","v":"GBP m"},{"$f":" 'Licence Inp'!J$66","v":0},{"$f":" 'Licence Inp'!K$66","v":1.1102230246251565E-15},{"$f":" 'Licence Inp'!L$66","v":0},{"$f":" 'Licence Inp'!M$66","v":0},{"$f":" 'Licence Inp'!N$66","v":1.1102230246251565E-15},{"$f":" 'Licence Inp'!O$66","v":0},{"$f":" 'Licence Inp'!P$66","v":0},{"$f":" 'Licence Inp'!Q$66","v":0},{"$f":" 'Licence Inp'!R$66","v":0},{"$f":" 'Licence Inp'!S$66","v":0},{"$f":" 'Licence Inp'!T$66","v":0},{"$f":" 'Licence Inp'!U$66","v":0}]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,"Fixed depreciation amount - existing RAB - FE","4.11:","FDEP_FEt",null,"GBP m",null,{"$f":" SUM(M1168:U1168)","v":1.1102230246251565E-15},null,{"$f":" M1166 * M1167 / $H1165","v":0},1.1102230246251565E-15,0,0,0,{"$f":" R1166 * R1167 / $H1165","v":0},0,0,0]
[]
[]
[null,null,"4.12 Opening balance of additional assets"]
[]
[]
[null,null,"4.13 OADD_FEt"]
[]
[null,null,null,null,{"$f":" E$1183","v":"Additional RAB - BEG bal. - 2013 - FE"},{"$f":" F$1183","v":"4.13a: "},"OADD_FE2013",0,"GBP m",0,0,0,0,0,0,0,0,{"$f":" R$1183","v":0},0,0,0]
[null,null,null,null,{"$f":" E$1190","v":"Additional RAB - BEG bal. - except 2013 - FE"},{"$f":" F$1190","v":"4.13b:"},"OADD_FEt",0,"GBP m",0,0,0,0,0,0,0,0,{"$f":" R$1190","v":0},0,0,0]
[null,null,null,null,"Additional RAB - BEG bal. - FE","4.13:","OADD_FEt",null,"GBP m",null,null,null,{"$f":"SUM(M1176:M1177)","v":0},{"$f":"SUM(N1176:N1177)","v":0},0,0,0,{"$f":"SUM(R1176:R1177)","v":0},0,0,0]
[]
[null,null,null,"4.13a OADD_FE2013"]
[null,null,null,null,{"$f":" 'Licence Inp'!E$79","v":"Opening additional assets - RAB_FE"},{"$f":" 'Licence Inp'!F$79","v":"4.13a:"},{"$f":" 'Licence Inp'!G$79","v":"OADD_FE2018"},{"$f":" 'Licence Inp'!H$79","v":0},{"$f":" 'Licence Inp'!I$79","v":"GBP m"}]
[null,null,null,null,{"$f":" Time!E$71","v":"RP6 start period flag"},{"$f":" Time!F$71","v":0},{"$f":" Time!G$71","v":0},{"$f":" Time!H$71","v":0},{"$f":" Time!I$71","v":"flag"},{"$f":" Time!J$71","v":0},{"$f":" Time!K$71","v":1},{"$f":" Time!L$71","v":0},{"$f":" Time!M$71","v":0},{"$f":" Time!N$71","v":1},{"$f":" Time!O$71","v":0},{"$f":" Time!P$71","v":0},{"$f":" Time!Q$71","v":0},{"$f":" Time!R$71","v":0},{"$f":" Time!S$71","v":0},{"$f":" Time!T$71","v":0},{"$f":" Time!U$71","v":0}]
[null,null,null,null,"Additional RAB - BEG bal. - 2013 - FE","4.13a: ","OADD_FE2013",null,"GBP m",null,null,null,{"$f":" M1182 * $H1181","v":0},{"$f":" N1182 * $H1181","v":0},{"$f":" O1182 * $H1181","v":0},{"$f":" P1182 * $H1181","v":0},{"$f":" Q1182 * $H1181","v":0},{"$f":" R1182 * $H1181","v":0},0,0,0]
[]
[null,null,null,"4.13b OADD_FEt",null,"OADD_FEt = (CADD_FEt-1) * RPIt / RPIt-1"]
[null,null,null,null,{"$f":" E$1206","v":"Closing balance of additional RAB - FE"},"4.15:","CADD_FEt",0,"GBP m",0,0,0,0,0,0,0,0,{"$f":" R$1206","v":0},0,0,0]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,{"$f":" Time!E$92","v":"RP6 period flag"},{"$f":" Time!F$92","v":0},{"$f":" Time!G$92","v":0},{"$f":" Time!H$92","v":0},{"$f":" Time!I$92","v":"flag"},{"$f":" Time!J$92","v":0},{"$f":" Time!K$92","v":7},{"$f":" Time!L$92","v":0},{"$f":" Time!M$92","v":0},{"$f":" Time!N$92","v":1},{"$f":" Time!O$92","v":1},{"$f":" Time!P$92","v":1},{"$f":" Time!Q$92","v":1},{"$f":" Time!R$92","v":1},{"$f":" Time!S$92","v":1},{"$f":" Time!T$92","v":1},{"$f":" Time!U$92","v":0}]
[null,null,null,null,{"$f":" Time!E$71","v":"RP6 start period flag"},{"$f":" Time!F$71","v":0},{"$f":" Time!G$71","v":0},{"$f":" Time!H$71","v":0},{"$f":" Time!I$71","v":"flag"},{"$f":" Time!J$71","v":0},{"$f":" Time!K$71","v":1},{"$f":" Time!L$71","v":0},{"$f":" Time!M$71","v":0},{"$f":" Time!N$71","v":1},{"$f":" Time!O$71","v":0},{"$f":" Time!P$71","v":0},{"$f":" Time!Q$71","v":0},{"$f":" Time!R$71","v":0},{"$f":" Time!S$71","v":0},{"$f":" Time!T$71","v":0},{"$f":" Time!U$71","v":0}]
[null,null,null,null,"Additional RAB - BEG bal. - except 2013 - FE","4.13b:","OADD_FEt",null,"GBP m",null,null,null,{"$f":" IF(OR(M1189 =1, L1187 = 0), 0, L1186 * M1187 / L1187) * M1188","v":0},{"$f":" IF(OR(N1189 =1, M1187 = 0), 0, M1186 * N1187 / M1187) * N1188","v":0},0,0,0,{"$f":" IF(OR(R1189 =1, Q1187 = 0), 0, Q1186 * R1187 / Q1187) * R1188","v":0},0,0,0]
[]
[]
[null,null,"4.14 The closing value of additional assets - CADD_FEt"]
[]
[]
[null,null,"4.15 Closing balance of additional RAB",null,null,"CADD_FEt = OADD_FEt + QCE_FEt - DIQCE_FEt + PTCE_FEt - DIPTCE_FEt - DEPADD_FEt - CD_FEt + CI_FEt"]
[]
[null,null,null,null,{"$f":" E$1178","v":"Additional RAB - BEG bal. - FE"},{"$f":" F$1178","v":"4.13:"},"OADD_FEt",0,"GBP m",0,0,0,0,0,0,0,0,{"$f":" R$1178","v":0},0,0,0]
[null,null,null,"plus",{"$f":" E$1215","v":"Qualifying capex amount - FE"},"4.17:","QCE_FEt",0,"GBP m",0,0,0,0,0,0,0,0,{"$f":" R$1215","v":0},0,0,0]
[null,null,null,"less",{"$f":" E$1224","v":"Demonstrably inefficient qualifying capex exp. - FE"},"4.19:","DIQCE_FEt",0,"GBP m",0,0,0,0,0,0,0,0,{"$f":" R$1224","v":0},0,0,0]
[null,null,null,"plus",{"$f":" E$1234","v":"Pass through capex expenditure - FE"},"4.21:","PTCE_FEt",0,"GBP m",0,0,0,0,0,0,0,0,{"$f":" R$1234","v":0},0,0,0]
[null,null,null,"less",{"$f":" E$1253","v":"Demonstrably inefficient pass through capex exp. - FE"},"4.25:","DIPTCE_FEt",0,"GBP m",0,0,0,0,0,0,0,0,{"$f":" R$1253","v":0},0,0,0]
[null,null,null,"less",{"$f":" E$1269","v":"Depreciation amount for additional asset - t - FE"},"4.26:","DEPADD_FEt",0,"GBP m",0,0,0,0,0,0,0,0,{"$f":" R$1269","v":0},0,0,0]
[null,null,null,"less",{"$f":" E$1301","v":"Capex disposals - FE"},"4.30:","CD_FEt",0,"GBP m",0,0,0,0,0,0,0,0,{"$f":" R$1301","v":0},0,0,0]
[null,null,null,"plus",{"$f":" E$1327","v":"Capex incentive amount - FE"},"4.32:","CI_FEt",0,"GBP m",0,0,0,0,0,0,0,0,{"$f":" R$1327","v":0},0,0,0]
[null,null,null,null,"Closing balance of additional RAB - FE","4.15:","CADD_FEt",null,"GBP m",null,null,null,{"$f":" M1198 + M1199 - M1200 + M1201 - M1202 - M1203 - M1204 + M1205","v":0},0,0,0,0,{"$f":" R1198 + R1199 - R1200 + R1201 - R1202 - R1203 - R1204 + R1205","v":0},0,0,0]
[]
[]
[null,null,"4.16 Qualifying capex expenditure - QCE_FEt"]
[]
[]
[null,null,"4.17 Capex incurred by the licensee - allocated to TN"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$38","v":"Qualifying capex amount - FE"},{"$f":" 'Actuals Inp'!F$38","v":"4.17:"},{"$f":" 'Actuals Inp'!G$38","v":"QCE_FEt"},{"$f":" 'Actuals Inp'!H$38","v":0},{"$f":" 'Actuals Inp'!I$38","v":"GBP m"},{"$f":" 'Actuals Inp'!J$38","v":0},{"$f":" 'Actuals Inp'!K$38","v":0},{"$f":" 'Actuals Inp'!L$38","v":0},{"$f":" 'Actuals Inp'!M$38","v":0},{"$f":" 'Actuals Inp'!N$38","v":0},{"$f":" 'Actuals Inp'!O$38","v":0},{"$f":" 'Actuals Inp'!P$38","v":0},{"$f":" 'Actuals Inp'!Q$38","v":0},{"$f":" 'Actuals Inp'!R$38","v":0},{"$f":" 'Actuals Inp'!S$38","v":0},{"$f":" 'Actuals Inp'!T$38","v":0},{"$f":" 'Actuals Inp'!U$38","v":0}]
[null,null,null,null,"Qualifying capex amount - FE","4.17:","QCE_FEt",null,"GBP m",null,{"$f":" SUM(M1215:U1215)","v":0},null,{"$f":" M1214","v":0},{"$f":" N1214","v":0},{"$f":" O1214","v":0},{"$f":" P1214","v":0},{"$f":" Q1214","v":0},{"$f":" R1214","v":0},0,0,0]
[]
[]
[null,null,"4.18 Demonstrably inefficient qualifying capex expenditure - DIQCE_FEt"]
[]
[]
[null,null,"4.19 DIQCE_FEt"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$50","v":"Demonstrably inefficient qualifying capex - FE"},{"$f":" 'Actuals Inp'!F$50","v":"4.19:"},{"$f":" 'Actuals Inp'!G$50","v":"DIQCE_FEt"},{"$f":" 'Actuals Inp'!H$50","v":0},{"$f":" 'Actuals Inp'!I$50","v":"GBP m"},{"$f":" 'Actuals Inp'!J$50","v":"[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!$A$184"},{"$f":" 'Actuals Inp'!K$50","v":0},{"$f":" 'Actuals Inp'!L$50","v":0},{"$f":" 'Actuals Inp'!M$50","v":0},{"$f":" 'Actuals Inp'!N$50","v":0},{"$f":" 'Actuals Inp'!O$50","v":0},{"$f":" 'Actuals Inp'!P$50","v":0},{"$f":" 'Actuals Inp'!Q$50","v":0},{"$f":" 'Actuals Inp'!R$50","v":0},{"$f":" 'Actuals Inp'!S$50","v":0},{"$f":" 'Actuals Inp'!T$50","v":0},{"$f":" 'Actuals Inp'!U$50","v":0}]
[null,null,null,null,"Demonstrably inefficient qualifying capex exp. - FE","4.19:","DIQCE_FEt",null,"GBP m",null,{"$f":" SUM(M1224:U1224)","v":0},null,{"$f":" M1223","v":0},0,0,0,0,{"$f":" R1223","v":0},0,0,0]
[]
[]
[null,null,"4.20 Pass through capex expenditure amount - PTCE_FEt",null,null,"PTCE_FEt = CLD_FEt + CC_FEt"]
[]
[]
[null,null,"4.21 PTCE_FEt"]
[]
[null,null,null,null,{"$f":" E$1244","v":"Capex legacy Dt amount - FE"},"4.23:","CLD_FEt",0,"GBP m",0,0,0,0,0,0,0,0,{"$f":" R$1244","v":0},0,0,0]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$62","v":"Capex connection amount - FE"},{"$f":" 'Actuals Inp'!F$62","v":"4.21:"},{"$f":" 'Actuals Inp'!G$62","v":"CC_FEt"},{"$f":" 'Actuals Inp'!H$62","v":0},{"$f":" 'Actuals Inp'!I$62","v":"GBP m"},{"$f":" 'Actuals Inp'!J$62","v":"[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!$A$193"},{"$f":" 'Actuals Inp'!K$62","v":0},{"$f":" 'Actuals Inp'!L$62","v":0},{"$f":" 'Actuals Inp'!M$62","v":0},{"$f":" 'Actuals Inp'!N$62","v":0},{"$f":" 'Actuals Inp'!O$62","v":0},{"$f":" 'Actuals Inp'!P$62","v":0},{"$f":" 'Actuals Inp'!Q$62","v":0},{"$f":" 'Actuals Inp'!R$62","v":0},{"$f":" 'Actuals Inp'!S$62","v":0},{"$f":" 'Actuals Inp'!T$62","v":0},{"$f":" 'Actuals Inp'!U$62","v":0}]
[null,null,null,null,"Pass through capex expenditure - FE","4.21:","PTCE_FEt",null,"GBP m",null,{"$f":" SUM(M1234:U1234)","v":0},null,{"$f":"SUM(M1232:M1233)","v":0},0,0,0,0,{"$f":"SUM(R1232:R1233)","v":0},0,0,0]
[]
[]
[null,null,"4.22 Capex legacy Dt amount - FEt"]
[]
[]
[null,null,"4.23 CLD_FEt"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$74","v":"Distribution split for legacy Dt capex - FE"},{"$f":" 'Actuals Inp'!F$74","v":"4.23:"},{"$f":" 'Actuals Inp'!G$74","v":"CLD_FEt"},{"$f":" 'Actuals Inp'!H$74","v":0},{"$f":" 'Actuals Inp'!I$74","v":"GBP m"},{"$f":" 'Actuals Inp'!J$74","v":"[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!$A$192"},{"$f":" 'Actuals Inp'!K$74","v":0},{"$f":" 'Actuals Inp'!L$74","v":0},{"$f":" 'Actuals Inp'!M$74","v":0},{"$f":" 'Actuals Inp'!N$74","v":0},{"$f":" 'Actuals Inp'!O$74","v":0},{"$f":" 'Actuals Inp'!P$74","v":0},{"$f":" 'Actuals Inp'!Q$74","v":0},{"$f":" 'Actuals Inp'!R$74","v":0},{"$f":" 'Actuals Inp'!S$74","v":0},{"$f":" 'Actuals Inp'!T$74","v":0},{"$f":" 'Actuals Inp'!U$74","v":0}]
[null,null,null,null,{"$f":" Time!E$92","v":"RP6 period flag"},{"$f":" Time!F$92","v":0},{"$f":" Time!G$92","v":0},{"$f":" Time!H$92","v":0},{"$f":" Time!I$92","v":"flag"},{"$f":" Time!J$92","v":0},{"$f":" Time!K$92","v":7},{"$f":" Time!L$92","v":0},{"$f":" Time!M$92","v":0},{"$f":" Time!N$92","v":1},{"$f":" Time!O$92","v":1},{"$f":" Time!P$92","v":1},{"$f":" Time!Q$92","v":1},{"$f":" Time!R$92","v":1},{"$f":" Time!S$92","v":1},{"$f":" Time!T$92","v":1},{"$f":" Time!U$92","v":0}]
[null,null,null,null,"Capex legacy Dt amount - FE","4.23:","CLD_FEt",null,"GBP m",null,{"$f":" SUM(M1244:U1244)","v":0},null,{"$f":" M1242 * M1243","v":0},0,0,0,0,{"$f":" R1242 * R1243","v":0},0,0,0]
[]
[]
[null,null,"4.24 Demonstrably inefficient pass through capex expenditure - DIPTCE_FEt"]
[]
[]
[null,null,"4.25 DIPTCE_FEt - part of PTCE_FEt"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$92","v":"Demonstrably inefficient pass through capex exp. - FE"},{"$f":" 'Actuals Inp'!F$92","v":"4.25:"},{"$f":" 'Actuals Inp'!G$92","v":"DIPTCE_FEt"},{"$f":" 'Actuals Inp'!H$92","v":0},{"$f":" 'Actuals Inp'!I$92","v":"GBP m"},{"$f":" 'Actuals Inp'!J$92","v":"[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!$A$194"},{"$f":" 'Actuals Inp'!K$92","v":0},{"$f":" 'Actuals Inp'!L$92","v":0},{"$f":" 'Actuals Inp'!M$92","v":0},{"$f":" 'Actuals Inp'!N$92","v":0},{"$f":" 'Actuals Inp'!O$92","v":0},{"$f":" 'Actuals Inp'!P$92","v":0},{"$f":" 'Actuals Inp'!Q$92","v":0},{"$f":" 'Actuals Inp'!R$92","v":0},{"$f":" 'Actuals Inp'!S$92","v":0},{"$f":" 'Actuals Inp'!T$92","v":0},{"$f":" 'Actuals Inp'!U$92","v":0}]
[null,null,null,null,"Demonstrably inefficient pass through capex exp. - FE","4.25:","DIPTCE_FEt",null,"GBP m",null,{"$f":" SUM(M1253:U1253)","v":0},null,{"$f":" M1252","v":0},{"$f":" N1252","v":0},{"$f":" O1252","v":0},{"$f":" P1252","v":0},{"$f":" Q1252","v":0},{"$f":" R1252","v":0},0,0,0]
[]
[]
[null,null,"4.26 Depreciation amount of additional assets - DEPADD_FEt"]
[]
[]
[null,null,"4.27 DEPADD_FEt"]
[]
[]
[null,null,"4.27b In reporting year except 2013",null,null,"DEPADD_FEt = 0.5 * DEPN_FEt + (DEPADD_FEt-1 + 0.5 * DEPN_FEt-1 ) * RPIt / RPIt-1"]
[]
[null,null,null,null,{"$f":" 'Licence Inp'!E$95","v":"Additional depreciation factor - DL"},{"$f":" 'Licence Inp'!F$95","v":"4.27a:"},{"$f":" 'Licence Inp'!G$95","v":0},{"$f":" 'Licence Inp'!H$95","v":0.5},{"$f":" 'Licence Inp'!I$95","v":"factor"}]
[null,null,null,null,{"$f":" E$1290","v":"Full period depreciation - FE"},"4.28:","DEPN_FEt",0,"GBP m",0,0,0,0,0,0,0,0,{"$f":" R$1290","v":0},0,0,0]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,{"$f":" Time!E$98","v":"RP6 PPF- actual / actual"},{"$f":" Time!F$98","v":0},{"$f":" Time!G$98","v":0},{"$f":" Time!H$98","v":0},{"$f":" Time!I$98","v":"factor"},{"$f":" Time!J$98","v":0},{"$f":" Time!K$98","v":6.5},{"$f":" Time!L$98","v":0},{"$f":" Time!M$98","v":0},{"$f":" Time!N$98","v":0.5},{"$f":" Time!O$98","v":1},{"$f":" Time!P$98","v":1},{"$f":" Time!Q$98","v":1},{"$f":" Time!R$98","v":1},{"$f":" Time!S$98","v":1},{"$f":" Time!T$98","v":1},{"$f":" Time!U$98","v":0}]
[null,null,null,null,{"$f":" E$1277","v":"Depreciation amount for additional asset adj. - FE"},0,0,"n PD LK BCK","GBP m",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Depreciation amount for additional asset - t - FE","4.26:","DEPADD_FEt",null,"GBP m",null,{"$f":" SUM(M1269:U1269)","v":0},null,{"$f":" $H1264 * M1265 + IF(L1266 = 0, 0, (L1269 + $H1264 * L1265) *  M1267 * M1266 / L1266) - M1268","v":0},0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,{"$f":" 'Licence Inp'!E$105","v":"Depreciation rate - RAB_FE"},{"$f":" 'Licence Inp'!F$105","v":"Table 5"},{"$f":" 'Licence Inp'!G$105","v":"DEPR_FE"},{"$f":" 'Licence Inp'!H$105","v":0.2},{"$f":" 'Licence Inp'!I$105","v":"%"}]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,{"$f":" Time!E$98","v":"RP6 PPF- actual / actual"},{"$f":" Time!F$98","v":0},{"$f":" Time!G$98","v":0},{"$f":" Time!H$98","v":0},{"$f":" Time!I$98","v":"factor"},{"$f":" Time!J$98","v":0},{"$f":" Time!K$98","v":6.5},{"$f":" Time!L$98","v":0},{"$f":" Time!M$98","v":0},{"$f":" Time!N$98","v":0.5},{"$f":" Time!O$98","v":1},{"$f":" Time!P$98","v":1},{"$f":" Time!Q$98","v":1},{"$f":" Time!R$98","v":1},{"$f":" Time!S$98","v":1},{"$f":" Time!T$98","v":1},{"$f":" Time!U$98","v":0}]
[null,null,null,null,{"$f":" Time!E$10","v":"Model column counter"},{"$f":" Time!F$10","v":0},{"$f":" Time!G$10","v":0},{"$f":" Time!H$10","v":0},{"$f":" Time!I$10","v":"counter"},{"$f":" Time!J$10","v":0},{"$f":" Time!K$10","v":0},{"$f":" Time!L$10","v":0},{"$f":" Time!M$10","v":1},{"$f":" Time!N$10","v":2},{"$f":" Time!O$10","v":3},{"$f":" Time!P$10","v":4},{"$f":" Time!Q$10","v":5},{"$f":" Time!R$10","v":6},{"$f":" Time!S$10","v":7},{"$f":" Time!T$10","v":8},{"$f":" Time!U$10","v":9}]
[null,null,null,null,{"$f":" E$1269","v":"Depreciation amount for additional asset - t - FE"},"4.26:","DEPADD_FEt",0,"GBP m",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Depreciation amount for additional asset adj. - FE",null,null,"n PD LK BCK","GBP m",null,{"$f":" SUM(M1277:U1277)","v":0},null,{"$f":"IF(OR($H1272 = 0, L1273 = 0, M1274 = 0), 0, SUMPRODUCT(L1276:$M1276, (1 / L1273:$M1273), 1 * (L1275:$M1275 = (M1275 - ROUNDDOWN(1 / $H1272, 0))) * M1273 * M1274) - (L1277 * M1273 / L1273))","v":0},{"$f":"IF(OR($H1272 = 0, M1273 = 0, N1274 = 0), 0, SUMPRODUCT($M1276:M1276, (1 / $M1273:M1273), 1 * ($M1275:M1275 = (N1275 - ROUNDDOWN(1 / $H1272, 0))) * N1273 * N1274) - (M1277 * N1273 / M1273))","v":0},{"$f":"IF(OR($H1272 = 0, N1273 = 0, O1274 = 0), 0, SUMPRODUCT($M1276:N1276, (1 / $M1273:N1273), 1 * ($M1275:N1275 = (O1275 - ROUNDDOWN(1 / $H1272, 0))) * O1273 * O1274) - (N1277 * O1273 / N1273))","v":0},{"$f":"IF(OR($H1272 = 0, O1273 = 0, P1274 = 0), 0, SUMPRODUCT($M1276:O1276, (1 / $M1273:O1273), 1 * ($M1275:O1275 = (P1275 - ROUNDDOWN(1 / $H1272, 0))) * P1273 * P1274) - (O1277 * P1273 / O1273))","v":0},{"$f":"IF(OR($H1272 = 0, P1273 = 0, Q1274 = 0), 0, SUMPRODUCT($M1276:P1276, (1 / $M1273:P1273), 1 * ($M1275:P1275 = (Q1275 - ROUNDDOWN(1 / $H1272, 0))) * Q1273 * Q1274) - (P1277 * Q1273 / P1273))","v":0},{"$f":"IF(OR($H1272 = 0, Q1273 = 0, R1274 = 0), 0, SUMPRODUCT($M1276:Q1276, (1 / $M1273:Q1273), 1 * ($M1275:Q1275 = (R1275 - ROUNDDOWN(1 / $H1272, 0))) * R1273 * R1274) - (Q1277 * R1273 / Q1273))","v":0},{"$f":"IF(OR($H1272 = 0, R1273 = 0, S1274 = 0), 0, SUMPRODUCT($M1276:R1276, (1 / $M1273:R1273), 1 * ($M1275:R1275 = (S1275 - ROUNDDOWN(1 / $H1272, 0))) * S1273 * S1274) - (R1277 * S1273 / R1273))","v":0},{"$f":"IF(OR($H1272 = 0, S1273 = 0, T1274 = 0), 0, SUMPRODUCT($M1276:S1276, (1 / $M1273:S1273), 1 * ($M1275:S1275 = (T1275 - ROUNDDOWN(1 / $H1272, 0))) * T1273 * T1274) - (S1277 * T1273 / S1273))","v":0},{"$f":"IF(OR($H1272 = 0, T1273 = 0, U1274 = 0), 0, SUMPRODUCT($M1276:T1276, (1 / $M1273:T1273), 1 * ($M1275:T1275 = (U1275 - ROUNDDOWN(1 / $H1272, 0))) * U1273 * U1274) - (T1277 * U1273 / T1273))","v":0}]
[]
[]
[null,null,"4.28 DEPN_FEt",null,null,"DEPN_FEt = (QCE_FEt - DIQCE_FEt + PTCE_FEt - DIPTCE_FEt - CD_FEt + CI_FEt) * DEPR_FE"]
[]
[null,null,null,null,{"$f":" 'Licence Inp'!E$105","v":"Depreciation rate - RAB_FE"},{"$f":" 'Licence Inp'!F$105","v":"Table 5"},{"$f":" 'Licence Inp'!G$105","v":"DEPR_FE"},{"$f":" 'Licence Inp'!H$105","v":0.2},{"$f":" 'Licence Inp'!I$105","v":"%"}]
[null,null,null,null,{"$f":" E$1215","v":"Qualifying capex amount - FE"},"4.17:","QCE_FEt",0,"GBP m",0,0,0,0,0,0,0,0,{"$f":" R$1215","v":0},0,0,0]
[null,null,null,null,{"$f":" E$1224","v":"Demonstrably inefficient qualifying capex exp. - FE"},"4.19:","DIQCE_FEt",0,"GBP m",0,0,0,0,0,0,0,0,{"$f":" R$1224","v":0},0,0,0]
[null,null,null,null,{"$f":" E$1234","v":"Pass through capex expenditure - FE"},"4.21:","PTCE_FEt",0,"GBP m",0,0,0,0,0,0,0,0,{"$f":" R$1234","v":0},0,0,0]
[null,null,null,null,{"$f":" E$1253","v":"Demonstrably inefficient pass through capex exp. - FE"},"4.25:","DIPTCE_FEt",0,"GBP m",0,0,0,0,0,0,0,0,{"$f":" R$1253","v":0},0,0,0]
[null,null,null,null,{"$f":" E$1301","v":"Capex disposals - FE"},"4.30:","CD_FEt",0,"GBP m",0,0,0,0,0,0,0,0,{"$f":" R$1301","v":0},0,0,0]
[null,null,null,null,{"$f":" E$1327","v":"Capex incentive amount - FE"},"4.32:","CI_FEt",0,"GBP m",0,0,0,0,0,0,0,0,{"$f":" R$1327","v":0},0,0,0]
[null,null,null,null,{"$f":" Time!E$47","v":"Pre - RP6 period flag"},{"$f":" Time!F$47","v":0},{"$f":" Time!G$47","v":0},{"$f":" Time!H$47","v":0},{"$f":" Time!I$47","v":"flag"},{"$f":" Time!J$47","v":0},{"$f":" Time!K$47","v":1},{"$f":" Time!L$47","v":0},{"$f":" Time!M$47","v":1},{"$f":" Time!N$47","v":0},{"$f":" Time!O$47","v":0},{"$f":" Time!P$47","v":0},{"$f":" Time!Q$47","v":0},{"$f":" Time!R$47","v":0},{"$f":" Time!S$47","v":0},{"$f":" Time!T$47","v":0},{"$f":" Time!U$47","v":0}]
[null,null,null,null,"Full period depreciation - FE","4.28:","DEPN_FEt",null,"GBP m",null,{"$f":" SUM(M1290:U1290)","v":0},null,{"$f":" (M1283 - M1284 + M1285 - M1286 - M1287 + M1288) * $H1282 * (1 - M1289)","v":0},{"$f":" (N1283 - N1284 + N1285 - N1286 - N1287 + N1288) * $H1282 * (1 - N1289)","v":0},0,0,0,0,0,0,0]
[]
[]
[null,null,"4.29 Capex disposal amount - CD_FEt",null,null,"CD_FEt = (OCD_FEt-5) * RPIt / RPIt-5"]
[]
[]
[null,null,"4.30 CD_FEt"]
[]
[null,null,null,null,{"$f":" E1312","v":"Asset disposals - t-5 - FE"},{"$f":" F1312","v":0},"OCD_FEt-5",0,"GBP m",0,0,0,0,0,0,0,0,{"$f":" R1312","v":0},0,0,0]
[null,null,null,null,{"$f":" Index!E$38","v":"RPI index (Base year 1993/94) - t-5"},{"$f":" Index!F$38","v":0},{"$f":" Index!G$38","v":"RPIt-5"},{"$f":" Index!H$38","v":0},{"$f":" Index!I$38","v":"index"},{"$f":" Index!J$38","v":0},{"$f":" Index!K$38","v":0},{"$f":" Index!L$38","v":0},{"$f":" Index!M$38","v":238},{"$f":" Index!N$38","v":245.6},{"$f":" Index!O$38","v":251.9},{"$f":" Index!P$38","v":257.7},{"$f":" Index!Q$38","v":259.5},{"$f":" Index!R$38","v":259.5},{"$f":" Index!S$38","v":259.5},{"$f":" Index!T$38","v":259.5},{"$f":" Index!U$38","v":259.5}]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,"Capex disposals - FE","4.30:","CD_FEt",null,"GBP m",null,{"$f":" SUM(M1301:U1301)","v":0},null,{"$f":" M1298 * M1300 / M1299","v":0},{"$f":" N1298 * N1300 / N1299","v":0},0,0,0,{"$f":" R1298 * R1300 / R1299","v":0},0,0,0]
[]
[null,null,null,"Asset disposals - t-5"]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$100","v":"Asset disposal lookback periods"},{"$f":" 'Actuals Inp'!F$100","v":0},{"$f":" 'Actuals Inp'!G$100","v":0},{"$f":" 'Actuals Inp'!H$100","v":5},{"$f":" 'Actuals Inp'!I$100","v":"years"}]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$102","v":"Historic timeline"},{"$f":" 'Actuals Inp'!F$102","v":0},{"$f":" 'Actuals Inp'!G$102","v":0},{"$f":" 'Actuals Inp'!H$102","v":0},{"$f":" 'Actuals Inp'!I$102","v":"date"},{"$f":" 'Actuals Inp'!J$102","v":0},{"$f":" 'Actuals Inp'!K$102","v":0},{"$f":" 'Actuals Inp'!L$102","v":0},{"$f":" 'Actuals Inp'!M$102","v":2008},{"$f":" 'Actuals Inp'!N$102","v":2009},{"$f":" 'Actuals Inp'!O$102","v":2010},{"$f":" 'Actuals Inp'!P$102","v":2011},{"$f":" 'Actuals Inp'!Q$102","v":2012},{"$f":" 'Actuals Inp'!R$102","v":2013},{"$f":" 'Actuals Inp'!S$102","v":2014},{"$f":" 'Actuals Inp'!T$102","v":2015},{"$f":" 'Actuals Inp'!U$102","v":2016}]
[null,null,null,null,{"$f":" Time!E$36","v":"Financial year ending"},{"$f":" Time!F$36","v":0},{"$f":" Time!G$36","v":0},{"$f":" Time!H$36","v":0},{"$f":" Time!I$36","v":"year #"},{"$f":" Time!J$36","v":0},{"$f":" Time!K$36","v":0},{"$f":" Time!L$36","v":0},{"$f":" Time!M$36","v":2017},{"$f":" Time!N$36","v":2018},{"$f":" Time!O$36","v":2019},{"$f":" Time!P$36","v":2020},{"$f":" Time!Q$36","v":2021},{"$f":" Time!R$36","v":2022},{"$f":" Time!S$36","v":2023},{"$f":" Time!T$36","v":2024},{"$f":" Time!U$36","v":2025}]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$107","v":"Historic - asset disposals - FE"},{"$f":" 'Actuals Inp'!F$107","v":"4.30:"},{"$f":" 'Actuals Inp'!G$107","v":"OCD_FEt"},{"$f":" 'Actuals Inp'!H$107","v":0},{"$f":" 'Actuals Inp'!I$107","v":"GBP m"},{"$f":" 'Actuals Inp'!J$107","v":0},{"$f":" 'Actuals Inp'!K$107","v":0},{"$f":" 'Actuals Inp'!L$107","v":0},{"$f":" 'Actuals Inp'!M$107","v":0},{"$f":" 'Actuals Inp'!N$107","v":0},{"$f":" 'Actuals Inp'!O$107","v":0},{"$f":" 'Actuals Inp'!P$107","v":0},{"$f":" 'Actuals Inp'!Q$107","v":0},{"$f":" 'Actuals Inp'!R$107","v":0},{"$f":" 'Actuals Inp'!S$107","v":0},{"$f":" 'Actuals Inp'!T$107","v":0},{"$f":" 'Actuals Inp'!U$107","v":0}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$117","v":"Asset disposals - FE"},{"$f":" 'Actuals Inp'!F$117","v":"4.30:"},{"$f":" 'Actuals Inp'!G$117","v":"OCD_FEt"},{"$f":" 'Actuals Inp'!H$117","v":0},{"$f":" 'Actuals Inp'!I$117","v":"GBP m"},{"$f":" 'Actuals Inp'!J$117","v":"[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!$A$197"},{"$f":" 'Actuals Inp'!K$117","v":0},{"$f":" 'Actuals Inp'!L$117","v":0},{"$f":" 'Actuals Inp'!M$117","v":0},{"$f":" 'Actuals Inp'!N$117","v":0},{"$f":" 'Actuals Inp'!O$117","v":0},{"$f":" 'Actuals Inp'!P$117","v":0},{"$f":" 'Actuals Inp'!Q$117","v":0},{"$f":" 'Actuals Inp'!R$117","v":0},{"$f":" 'Actuals Inp'!S$117","v":0},{"$f":" 'Actuals Inp'!T$117","v":0},{"$f":" 'Actuals Inp'!U$117","v":0}]
[]
[null,null,null,null,"Asset disposals - t-5 - FE",null,"OCD_FEt-5",null,"GBP m",null,{"$f":" SUM(M1312:U1312)","v":0},null,{"$f":" SUMPRODUCT(($M1306:$U1307 = M1307 - $H1304) * $M1309:$U1310)","v":0},{"$f":" SUMPRODUCT(($M1306:$U1307 = N1307 - $H1304) * $M1309:$U1310)","v":0},{"$f":" SUMPRODUCT(($M1306:$U1307 = O1307 - $H1304) * $M1309:$U1310)","v":0},{"$f":" SUMPRODUCT(($M1306:$U1307 = P1307 - $H1304) * $M1309:$U1310)","v":0},{"$f":" SUMPRODUCT(($M1306:$U1307 = Q1307 - $H1304) * $M1309:$U1310)","v":0},{"$f":" SUMPRODUCT(($M1306:$U1307 = R1307 - $H1304) * $M1309:$U1310)","v":0},0,0,0]
[]
[]
[null,null,"4.31 Capex incentive amount - CI_FEt"]
[]
[]
[null,null,"4.32 CI_FEt",null,null,"CI_FEt = ( AC_FEt + ACIA_FEt + ACTS_FEt + ACCOL_FEt  – ( QCE_FEt – DIQCE_FEt ) ) * 50%"]
[]
[null,null,null,null,{"$f":" 'Licence Inp'!E$113","v":"Capex incentive licensee share % - DL"},{"$f":" 'Licence Inp'!F$113","v":"4.32:"},{"$f":" 'Licence Inp'!G$113","v":0},{"$f":" 'Licence Inp'!H$113","v":0.5},{"$f":" 'Licence Inp'!I$113","v":"%"}]
[null,null,null,null,{"$f":" E$1354","v":"Allowed capex - FE"},"4.34:","AC_FEt",0,"GBP m",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"plus",{"$f":" E$1335","v":"Allowed capex for injurious affection claims - FE"},"4.32:","ACIA_FEt",0,"GBP m",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"plus",{"$f":" E$1343","v":"Allowed capex for enduring solution system - FE"},"4.32:","ACFE_FEt",0,"GBP m",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"plus",{"$f":" E$1362","v":"Allowed capex for changes of law - FE"},"4.45:","ACCOL_FEt",0,"GBP m",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"less",{"$f":" E$1215","v":"Qualifying capex amount - FE"},"4.17:","QCE_FEt",0,"GBP m",0,0,0,0,0,0,0,0,{"$f":" R$1215","v":0},0,0,0]
[null,null,null,"plus",{"$f":" E$1224","v":"Demonstrably inefficient qualifying capex exp. - FE"},"4.19:","DIQCE_FEt",0,"GBP m",0,0,0,0,0,0,0,0,{"$f":" R$1224","v":0},0,0,0]
[null,null,null,null,"Capex incentive amount - FE","4.32:","CI_FEt",null,"GBP m",null,{"$f":" SUM(M1327:U1327)","v":0},null,{"$f":" (M1321 + M1322 + M1323 + M1324 - (M1325 - M1326)) * $H1320","v":0},0,0,0,0,{"$f":" (R1321 + R1322 + R1323 + R1324 - (R1325 - R1326)) * $H1320","v":0},{"$f":" (S1321 + S1322 + S1323 + S1324 - (S1325 - S1326)) * $H1320","v":0},0,0]
[]
[]
[null,null,"4.32 ACIA_FEt"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$12","v":"RPI as on 2015/16 - (Base year 1993/94)"},{"$f":" 'Actuals Inp'!F$12","v":0},{"$f":" 'Actuals Inp'!G$12","v":"RPI2016"},{"$f":" 'Actuals Inp'!H$12","v":259.5},{"$f":" 'Actuals Inp'!I$12","v":"index"}]
[null,null,null,null,{"$f":" 'Licence Inp'!E$133","v":"Allowed capex for injurious affection claims - FE"},{"$f":" 'Licence Inp'!F$133","v":"4.32:"},{"$f":" 'Licence Inp'!G$133","v":"ACIA_2016_FEt"},{"$f":" 'Licence Inp'!H$133","v":0},{"$f":" 'Licence Inp'!I$133","v":"GBP m"},{"$f":" 'Licence Inp'!J$133","v":"[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!$A$187"},{"$f":" 'Licence Inp'!K$133","v":0},{"$f":" 'Licence Inp'!L$133","v":0},{"$f":" 'Licence Inp'!M$133","v":0},{"$f":" 'Licence Inp'!N$133","v":0},{"$f":" 'Licence Inp'!O$133","v":0},{"$f":" 'Licence Inp'!P$133","v":0},{"$f":" 'Licence Inp'!Q$133","v":0},{"$f":" 'Licence Inp'!R$133","v":0},{"$f":" 'Licence Inp'!S$133","v":0},{"$f":" 'Licence Inp'!T$133","v":0},{"$f":" 'Licence Inp'!U$133","v":0}]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,"Allowed capex for injurious affection claims - FE","4.32:","ACIA_FEt",null,"GBP m",null,{"$f":" SUM(M1335:U1335)","v":0},null,{"$f":" M1333 * M1334 / $H1332","v":0},{"$f":" N1333 * N1334 / $H1332","v":0},0,0,0,0,0,0,0]
[]
[]
[null,null,"4.32 ACFE_FEt"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$12","v":"RPI as on 2015/16 - (Base year 1993/94)"},{"$f":" 'Actuals Inp'!F$12","v":0},{"$f":" 'Actuals Inp'!G$12","v":"RPI2016"},{"$f":" 'Actuals Inp'!H$12","v":259.5},{"$f":" 'Actuals Inp'!I$12","v":"index"}]
[null,null,null,null,{"$f":" 'Licence Inp'!E$145","v":"Allowed capex for enduring solutions system - FE"},{"$f":" 'Licence Inp'!F$145","v":0},{"$f":" 'Licence Inp'!G$145","v":"ACES_2016_FEt"},{"$f":" 'Licence Inp'!H$145","v":0},{"$f":" 'Licence Inp'!I$145","v":"GBP m"},{"$f":" 'Licence Inp'!J$145","v":"[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!$A$189"},{"$f":" 'Licence Inp'!K$145","v":0},{"$f":" 'Licence Inp'!L$145","v":0},{"$f":" 'Licence Inp'!M$145","v":0},{"$f":" 'Licence Inp'!N$145","v":0},{"$f":" 'Licence Inp'!O$145","v":0},{"$f":" 'Licence Inp'!P$145","v":0},{"$f":" 'Licence Inp'!Q$145","v":0},{"$f":" 'Licence Inp'!R$145","v":0},{"$f":" 'Licence Inp'!S$145","v":0},{"$f":" 'Licence Inp'!T$145","v":0},{"$f":" 'Licence Inp'!U$145","v":0}]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,"Allowed capex for enduring solution system - FE","4.32:","ACFE_FEt",null,"GBP m",null,{"$f":" SUM(M1343:U1343)","v":0},null,{"$f":" M1341 * M1342 / $H1340","v":0},0,0,0,0,0,0,0,0]
[]
[]
[null,null,"4.33 Allowed capex - AC_FEt"]
[]
[]
[null,null,"4.34 AC_FEt",null,null,"AC_FEt = AC_2016_FEt * RPIt / RPI2016"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$12","v":"RPI as on 2015/16 - (Base year 1993/94)"},{"$f":" 'Actuals Inp'!F$12","v":0},{"$f":" 'Actuals Inp'!G$12","v":"RPI2016"},{"$f":" 'Actuals Inp'!H$12","v":259.5},{"$f":" 'Actuals Inp'!I$12","v":"index"}]
[null,null,null,null,{"$f":" 'Licence Inp'!E$121","v":"Allowed capex - Base year 2016 - RAB_FE"},{"$f":" 'Licence Inp'!F$121","v":"Table 6"},{"$f":" 'Licence Inp'!G$121","v":"AC_2016_FEt"},{"$f":" 'Licence Inp'!H$121","v":0},{"$f":" 'Licence Inp'!I$121","v":"GBP m"},{"$f":" 'Licence Inp'!J$121","v":"As per client file received on 16 Jan 2017"},{"$f":" 'Licence Inp'!K$121","v":0},{"$f":" 'Licence Inp'!L$121","v":0},{"$f":" 'Licence Inp'!M$121","v":0},{"$f":" 'Licence Inp'!N$121","v":0},{"$f":" 'Licence Inp'!O$121","v":0},{"$f":" 'Licence Inp'!P$121","v":0},{"$f":" 'Licence Inp'!Q$121","v":0},{"$f":" 'Licence Inp'!R$121","v":0},{"$f":" 'Licence Inp'!S$121","v":0},{"$f":" 'Licence Inp'!T$121","v":0},{"$f":" 'Licence Inp'!U$121","v":0}]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,"Allowed capex - FE","4.34:","AC_FEt",null,"GBP m",null,{"$f":" SUM(M1354:U1354)","v":0},null,{"$f":" M1352 * M1353 / $H1351","v":0},0,0,0,0,0,0,0,0]
[]
[]
[null,null,"4.45 ACCOL_FEt"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$12","v":"RPI as on 2015/16 - (Base year 1993/94)"},{"$f":" 'Actuals Inp'!F$12","v":0},{"$f":" 'Actuals Inp'!G$12","v":"RPI2016"},{"$f":" 'Actuals Inp'!H$12","v":259.5},{"$f":" 'Actuals Inp'!I$12","v":"index"}]
[null,null,null,null,{"$f":" 'Licence Inp'!E$157","v":"Allowed capex for changes of law - FE"},{"$f":" 'Licence Inp'!F$157","v":"4.45:"},{"$f":" 'Licence Inp'!G$157","v":"ACCOL_2016_FEt"},{"$f":" 'Licence Inp'!H$157","v":0},{"$f":" 'Licence Inp'!I$157","v":"GBP m"},{"$f":" 'Licence Inp'!J$157","v":"[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!$A$188"},{"$f":" 'Licence Inp'!K$157","v":0},{"$f":" 'Licence Inp'!L$157","v":0},{"$f":" 'Licence Inp'!M$157","v":0},{"$f":" 'Licence Inp'!N$157","v":0},{"$f":" 'Licence Inp'!O$157","v":0},{"$f":" 'Licence Inp'!P$157","v":0},{"$f":" 'Licence Inp'!Q$157","v":0},{"$f":" 'Licence Inp'!R$157","v":0},{"$f":" 'Licence Inp'!S$157","v":0},{"$f":" 'Licence Inp'!T$157","v":0},{"$f":" 'Licence Inp'!U$157","v":0}]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,"Allowed capex for changes of law - FE","4.45:","ACCOL_FEt",null,"GBP m",null,{"$f":" SUM(M1362:U1362)","v":0},null,{"$f":" M1360 * M1361 / $H1359","v":0},{"$f":" N1360 * N1361 / $H1359","v":0},0,0,0,0,0,0,0]
[]
[]
["4. REGULATORY ASSET BASES - NI2007- RAB_NI"]
[]
[null,null,"4.3 The opening regulatory asset base - ORAB_NIt"]
[]
[]
[null,null,"4.4 ORAB_NIt",null,null,"ORAB_NIt = OE_NIt + OADD_NIt"]
[]
[null,null,null,null,{"$f":" E$1381","v":"Existing RAB - BEG bal.  - NI"},"4.5:","OE_NIt",0,"GBP m",0,0,0,0,-9.4909861010479557E-4,-9.4909861010479557E-4,-9.4909861010479557E-4,-9.4909861010479557E-4,{"$f":" R$1381","v":-9.4909861010479557E-4},-9.4909861010479557E-4,-9.4909861010479557E-4,0]
[null,null,null,null,{"$f":" E$1429","v":"Additional RAB - BEG bal. - NI"},{"$f":" F$1429","v":"4.13:"},"OADD_NIt",0,"GBP m",0,0,0,0,0,0,0,0,{"$f":" R$1429","v":0},0,0,0]
[null,null,null,null,"NI2007 RAB - BEG bal. - NI","4.4:","ORAB_NIt",null,"GBP m",null,null,null,{"$f":"SUM(M1372:M1373)","v":0},-9.4909861010479557E-4,-9.4909861010479557E-4,-9.4909861010479557E-4,-9.4909861010479557E-4,{"$f":"SUM(R1372:R1373)","v":-9.4909861010479557E-4},-9.4909861010479557E-4,-9.4909861010479557E-4,0]
[]
[]
[null,null,"4.5 Opening value of existing assets - OE_NIt"]
[]
[null,null,null,null,{"$f":" E$1390","v":"Existing RAB - BEG bal. - 2013 - NI"},"4.6: ","OE_NI2013",0,"GBP m",0,0,0,0,-9.4909861010479557E-4,0,0,0,{"$f":" R$1390","v":0},0,0,0]
[null,null,null,null,{"$f":" E$1398","v":"Existing RAB - BEG bal. - (Except 2013) - NI"},"4.7:","OE_NIt",0,"GBP m",0,0,0,0,0,-9.4909861010479557E-4,-9.4909861010479557E-4,-9.4909861010479557E-4,{"$f":" R$1398","v":-9.4909861010479557E-4},-9.4909861010479557E-4,-9.4909861010479557E-4,0]
[null,null,null,null,"Existing RAB - BEG bal.  - NI","4.5:","OE_NIt",null,"GBP m",null,null,null,{"$f":"SUM(M1379:M1380)","v":0},-9.4909861010479557E-4,-9.4909861010479557E-4,-9.4909861010479557E-4,-9.4909861010479557E-4,{"$f":"SUM(R1379:R1380)","v":-9.4909861010479557E-4},-9.4909861010479557E-4,-9.4909861010479557E-4,0]
[]
[]
[null,null,"4.6 Opening balance of existing assets - 2013",null,null,"OE_NI2018 = OE_2016_NI2018 * RPI2018 / RPI2016"]
[]
[null,null,null,null,{"$f":" 'Licence Inp'!E$38","v":"RAB_NI - base year 2016"},{"$f":" 'Licence Inp'!F$38","v":"Table 2"},{"$f":" 'Licence Inp'!G$38","v":"OE_2016_NI2018"},{"$f":" 'Licence Inp'!H$38","v":-9.4909861010479557E-4},{"$f":" 'Licence Inp'!I$38","v":"GBP m"}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$12","v":"RPI as on 2015/16 - (Base year 1993/94)"},{"$f":" 'Actuals Inp'!F$12","v":0},{"$f":" 'Actuals Inp'!G$12","v":"RPI2016"},{"$f":" 'Actuals Inp'!H$12","v":259.5},{"$f":" 'Actuals Inp'!I$12","v":"index"}]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,{"$f":" Time!E$71","v":"RP6 start period flag"},{"$f":" Time!F$71","v":0},{"$f":" Time!G$71","v":0},{"$f":" Time!H$71","v":0},{"$f":" Time!I$71","v":"flag"},{"$f":" Time!J$71","v":0},{"$f":" Time!K$71","v":1},{"$f":" Time!L$71","v":0},{"$f":" Time!M$71","v":0},{"$f":" Time!N$71","v":1},{"$f":" Time!O$71","v":0},{"$f":" Time!P$71","v":0},{"$f":" Time!Q$71","v":0},{"$f":" Time!R$71","v":0},{"$f":" Time!S$71","v":0},{"$f":" Time!T$71","v":0},{"$f":" Time!U$71","v":0}]
[null,null,null,null,"Existing RAB - BEG bal. - 2013 - NI","4.6: ","OE_NI2013",null,"GBP m",null,null,null,{"$f":" $H1386 * M1388 / $H1387 * M1389","v":0},{"$f":" $H1386 * N1388 / $H1387 * N1389","v":-9.4909861010479557E-4},0,0,0,{"$f":" $H1386 * R1388 / $H1387 * R1389","v":0},0,0,0]
[]
[]
[null,null,"4.7 Opening balance of existing assets - t",null,null,"OE_NIt = (CE_NIt-1) * RPIt / RPIt-1"]
[]
[null,null,null,null,{"$f":" E$1408","v":"Closing balance of existing RAB - NI"},"4.9:","CE_NIt",0,"GBP m",0,0,0,0,-9.4909861010479557E-4,-9.4909861010479557E-4,-9.4909861010479557E-4,-9.4909861010479557E-4,{"$f":" R$1408","v":-9.4909861010479557E-4},-9.4909861010479557E-4,-9.4909861010479557E-4,0]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,{"$f":" Time!E$92","v":"RP6 period flag"},{"$f":" Time!F$92","v":0},{"$f":" Time!G$92","v":0},{"$f":" Time!H$92","v":0},{"$f":" Time!I$92","v":"flag"},{"$f":" Time!J$92","v":0},{"$f":" Time!K$92","v":7},{"$f":" Time!L$92","v":0},{"$f":" Time!M$92","v":0},{"$f":" Time!N$92","v":1},{"$f":" Time!O$92","v":1},{"$f":" Time!P$92","v":1},{"$f":" Time!Q$92","v":1},{"$f":" Time!R$92","v":1},{"$f":" Time!S$92","v":1},{"$f":" Time!T$92","v":1},{"$f":" Time!U$92","v":0}]
[null,null,null,null,"Existing RAB - BEG bal. - (Except 2013) - NI","4.7:","OE_NIt",null,"GBP m",null,null,null,{"$f":" IF( L1396 = 0, 0, L1395 * M1396 / L1396) * M1397","v":0},0,-9.4909861010479557E-4,-9.4909861010479557E-4,-9.4909861010479557E-4,{"$f":" IF( Q1396 = 0, 0, Q1395 * R1396 / Q1396) * R1397","v":-9.4909861010479557E-4},-9.4909861010479557E-4,-9.4909861010479557E-4,0]
[]
[]
[null,null,"4.8 Closing balance of existing RAB - CE_NIt"]
[]
[]
[null,null,"4.9 CE_NIt",null,null,"CE_NIt = OE_NIt - FDEP_NIt"]
[]
[null,null,null,null,{"$f":" E$1381","v":"Existing RAB - BEG bal.  - NI"},"4.5:","OE_NIt",0,"GBP m",0,0,0,0,-9.4909861010479557E-4,-9.4909861010479557E-4,-9.4909861010479557E-4,-9.4909861010479557E-4,{"$f":" R$1381","v":-9.4909861010479557E-4},-9.4909861010479557E-4,-9.4909861010479557E-4,0]
[null,null,null,"less",{"$f":" E$1419","v":"Fixed depreciation amount - existing RAB - NI"},"4.11:","FDEP_NIt",0,"GBP m",0,0,0,0,0,0,0,0,{"$f":" R$1419","v":0},0,0,0]
[null,null,null,null,"Closing balance of existing RAB - NI","4.9:","CE_NIt",null,"GBP m",null,null,null,{"$f":" M1406 - M1407","v":0},-9.4909861010479557E-4,-9.4909861010479557E-4,-9.4909861010479557E-4,-9.4909861010479557E-4,{"$f":" R1406 - R1407","v":-9.4909861010479557E-4},-9.4909861010479557E-4,-9.4909861010479557E-4,0]
[]
[]
[null,null,"4.10 Fixed depreciation amount - FDEP_NIt"]
[]
[]
[null,null,"4.11 FDEP_NIt",null,null,"FDEP_NIt = FDEP_2016_NIt * RPIt / RPI2016"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$12","v":"RPI as on 2015/16 - (Base year 1993/94)"},{"$f":" 'Actuals Inp'!F$12","v":0},{"$f":" 'Actuals Inp'!G$12","v":"RPI2016"},{"$f":" 'Actuals Inp'!H$12","v":259.5},{"$f":" 'Actuals Inp'!I$12","v":"index"}]
[null,null,null,null,{"$f":" 'Licence Inp'!E$67","v":"Fixed depreciation - base year 2016 - RAB_NI"},{"$f":" 'Licence Inp'!F$67","v":"Table 3"},{"$f":" 'Licence Inp'!G$67","v":"FDEP_2016_NIt"},{"$f":" 'Licence Inp'!H$67","v":0},{"$f":" 'Licence Inp'!I$67","v":"GBP m"},{"$f":" 'Licence Inp'!J$67","v":0},{"$f":" 'Licence Inp'!K$67","v":0},{"$f":" 'Licence Inp'!L$67","v":0},{"$f":" 'Licence Inp'!M$67","v":0},{"$f":" 'Licence Inp'!N$67","v":0},{"$f":" 'Licence Inp'!O$67","v":0},{"$f":" 'Licence Inp'!P$67","v":0},{"$f":" 'Licence Inp'!Q$67","v":0},{"$f":" 'Licence Inp'!R$67","v":0},{"$f":" 'Licence Inp'!S$67","v":0},{"$f":" 'Licence Inp'!T$67","v":0},{"$f":" 'Licence Inp'!U$67","v":0}]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,"Fixed depreciation amount - existing RAB - NI","4.11:","FDEP_NIt",null,"GBP m",null,{"$f":" SUM(M1419:U1419)","v":0},null,{"$f":" M1417 * M1418 / $H1416","v":0},0,0,0,0,{"$f":" R1417 * R1418 / $H1416","v":0},0,0,0]
[]
[]
[null,null,"4.12 Opening balance of additional assets"]
[]
[]
[null,null,"4.13 OADD_NIt"]
[]
[null,null,null,null,{"$f":" E$1434","v":"Additional RAB - BEG bal. - 2013 - NI"},{"$f":" F$1434","v":"4.13a: "},"OADD_NI2013",0,"GBP m",0,0,0,0,0,0,0,0,{"$f":" R$1434","v":0},0,0,0]
[null,null,null,null,{"$f":" E$1441","v":"Additional RAB - BEG bal. - except 2013 - NI"},{"$f":" F$1441","v":"4.13b:"},"OADD_NIt",0,"GBP m",0,0,0,0,0,0,0,0,{"$f":" R$1441","v":0},0,0,0]
[null,null,null,null,"Additional RAB - BEG bal. - NI","4.13:","OADD_NIt",null,"GBP m",null,null,null,{"$f":"SUM(M1427:M1428)","v":0},{"$f":"SUM(N1427:N1428)","v":0},0,0,0,{"$f":"SUM(R1427:R1428)","v":0},0,0,0]
[]
[null,null,null,"4.13a OADD_NI2013"]
[null,null,null,null,{"$f":" 'Licence Inp'!E$80","v":"Opening additional assets - RAB_NI"},{"$f":" 'Licence Inp'!F$80","v":"4.13a:"},{"$f":" 'Licence Inp'!G$80","v":"OADD_NI2018"},{"$f":" 'Licence Inp'!H$80","v":0},{"$f":" 'Licence Inp'!I$80","v":"GBP m"}]
[null,null,null,null,{"$f":" Time!E$71","v":"RP6 start period flag"},{"$f":" Time!F$71","v":0},{"$f":" Time!G$71","v":0},{"$f":" Time!H$71","v":0},{"$f":" Time!I$71","v":"flag"},{"$f":" Time!J$71","v":0},{"$f":" Time!K$71","v":1},{"$f":" Time!L$71","v":0},{"$f":" Time!M$71","v":0},{"$f":" Time!N$71","v":1},{"$f":" Time!O$71","v":0},{"$f":" Time!P$71","v":0},{"$f":" Time!Q$71","v":0},{"$f":" Time!R$71","v":0},{"$f":" Time!S$71","v":0},{"$f":" Time!T$71","v":0},{"$f":" Time!U$71","v":0}]
[null,null,null,null,"Additional RAB - BEG bal. - 2013 - NI","4.13a: ","OADD_NI2013",null,"GBP m",null,null,null,{"$f":" M1433 * $H1432","v":0},{"$f":" N1433 * $H1432","v":0},{"$f":" O1433 * $H1432","v":0},{"$f":" P1433 * $H1432","v":0},{"$f":" Q1433 * $H1432","v":0},{"$f":" R1433 * $H1432","v":0},0,0,0]
[]
[null,null,null,"4.13b OADD_NIt",null,"OADD_NIt = (CADD_NIt-1) * RPIt / RPIt-1"]
[null,null,null,null,{"$f":" E$1457","v":"Closing balance of additional RAB - NI"},"4.15:","CADD_NIt",0,"GBP m",0,0,0,0,0,0,0,0,{"$f":" R$1457","v":0},0,0,0]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,{"$f":" Time!E$92","v":"RP6 period flag"},{"$f":" Time!F$92","v":0},{"$f":" Time!G$92","v":0},{"$f":" Time!H$92","v":0},{"$f":" Time!I$92","v":"flag"},{"$f":" Time!J$92","v":0},{"$f":" Time!K$92","v":7},{"$f":" Time!L$92","v":0},{"$f":" Time!M$92","v":0},{"$f":" Time!N$92","v":1},{"$f":" Time!O$92","v":1},{"$f":" Time!P$92","v":1},{"$f":" Time!Q$92","v":1},{"$f":" Time!R$92","v":1},{"$f":" Time!S$92","v":1},{"$f":" Time!T$92","v":1},{"$f":" Time!U$92","v":0}]
[null,null,null,null,{"$f":" Time!E$71","v":"RP6 start period flag"},{"$f":" Time!F$71","v":0},{"$f":" Time!G$71","v":0},{"$f":" Time!H$71","v":0},{"$f":" Time!I$71","v":"flag"},{"$f":" Time!J$71","v":0},{"$f":" Time!K$71","v":1},{"$f":" Time!L$71","v":0},{"$f":" Time!M$71","v":0},{"$f":" Time!N$71","v":1},{"$f":" Time!O$71","v":0},{"$f":" Time!P$71","v":0},{"$f":" Time!Q$71","v":0},{"$f":" Time!R$71","v":0},{"$f":" Time!S$71","v":0},{"$f":" Time!T$71","v":0},{"$f":" Time!U$71","v":0}]
[null,null,null,null,"Additional RAB - BEG bal. - except 2013 - NI","4.13b:","OADD_NIt",null,"GBP m",null,null,null,{"$f":" IF(OR(M1440 =1, L1438 = 0), 0, L1437 * M1438 / L1438) * M1439","v":0},{"$f":" IF(OR(N1440 =1, M1438 = 0), 0, M1437 * N1438 / M1438) * N1439","v":0},0,0,0,{"$f":" IF(OR(R1440 =1, Q1438 = 0), 0, Q1437 * R1438 / Q1438) * R1439","v":0},0,0,0]
[]
[]
[null,null,"4.14 The closing value of additional assets - CADD_NIt"]
[]
[]
[null,null,"4.15 Closing balance of additional RAB",null,null,"CADD_NIt = OADD_NIt + QCE_NIt - DIQCE_NIt + PTCE_NIt - DIPTCE_NIt - DEPADD_NIt - CD_NIt + CI_NIt"]
[]
[null,null,null,null,{"$f":" E$1429","v":"Additional RAB - BEG bal. - NI"},{"$f":" F$1429","v":"4.13:"},"OADD_NIt",0,"GBP m",0,0,0,0,0,0,0,0,{"$f":" R$1429","v":0},0,0,0]
[null,null,null,"plus",{"$f":" E$1466","v":"Qualifying capex amount - NI"},"4.17:","QCE_NIt",0,"GBP m",0,0,0,0,0,0,0,0,{"$f":" R$1466","v":0},0,0,0]
[null,null,null,"less",{"$f":" E$1475","v":"Demonstrably inefficient qualifying capex exp. - NI"},"4.19:","DIQCE_NIt",0,"GBP m",0,0,0,0,0,0,0,0,{"$f":" R$1475","v":0},0,0,0]
[null,null,null,"plus",{"$f":" E$1485","v":"Pass through capex expenditure - NI"},"4.21:","PTCE_NIt",0,"GBP m",0,0,0,0,0,0,0,0,{"$f":" R$1485","v":0},0,0,0]
[null,null,null,"less",{"$f":" E$1504","v":"Demonstrably inefficient pass through capex exp. - NI"},"4.25:","DIPTCE_NIt",0,"GBP m",0,0,0,0,0,0,0,0,{"$f":" R$1504","v":0},0,0,0]
[null,null,null,"less",{"$f":" E$1520","v":"Depreciation amount for additional asset - t - NI"},"4.26:","DEPADD_NIt",0,"GBP m",0,0,0,0,0,0,0,0,{"$f":" R$1520","v":0},0,0,0]
[null,null,null,"less",{"$f":" E$1552","v":"Capex disposals - NI"},"4.30:","CD_NIt",0,"GBP m",0,0,0,0,0,0,0,0,{"$f":" R$1552","v":0},0,0,0]
[null,null,null,"plus",{"$f":" E$1578","v":"Capex incentive amount - NI"},"4.32:","CI_NIt",0,"GBP m",0,0,0,0,0,0,0,0,{"$f":" R$1578","v":0},0,0,0]
[null,null,null,null,"Closing balance of additional RAB - NI","4.15:","CADD_NIt",null,"GBP m",null,null,null,{"$f":" M1449 + M1450 - M1451 + M1452 - M1453 - M1454 - M1455 + M1456","v":0},0,0,0,0,{"$f":" R1449 + R1450 - R1451 + R1452 - R1453 - R1454 - R1455 + R1456","v":0},0,0,0]
[]
[]
[null,null,"4.16 Qualifying capex expenditure - QCE_NIt"]
[]
[]
[null,null,"4.17 Capex incurred by the licensee - allocated to NI"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$39","v":"Qualifying capex amount - NI"},{"$f":" 'Actuals Inp'!F$39","v":"4.17:"},{"$f":" 'Actuals Inp'!G$39","v":"QCE_NIt"},{"$f":" 'Actuals Inp'!H$39","v":0},{"$f":" 'Actuals Inp'!I$39","v":"GBP m"},{"$f":" 'Actuals Inp'!J$39","v":0},{"$f":" 'Actuals Inp'!K$39","v":0},{"$f":" 'Actuals Inp'!L$39","v":0},{"$f":" 'Actuals Inp'!M$39","v":0},{"$f":" 'Actuals Inp'!N$39","v":0},{"$f":" 'Actuals Inp'!O$39","v":0},{"$f":" 'Actuals Inp'!P$39","v":0},{"$f":" 'Actuals Inp'!Q$39","v":0},{"$f":" 'Actuals Inp'!R$39","v":0},{"$f":" 'Actuals Inp'!S$39","v":0},{"$f":" 'Actuals Inp'!T$39","v":0},{"$f":" 'Actuals Inp'!U$39","v":0}]
[null,null,null,null,"Qualifying capex amount - NI","4.17:","QCE_NIt",null,"GBP m",null,{"$f":" SUM(M1466:U1466)","v":0},null,{"$f":" M1465","v":0},{"$f":" N1465","v":0},{"$f":" O1465","v":0},{"$f":" P1465","v":0},{"$f":" Q1465","v":0},{"$f":" R1465","v":0},0,0,0]
[]
[]
[null,null,"4.18 Demonstrably inefficient qualifying capex expenditure - DIQCE_NIt"]
[]
[]
[null,null,"4.19 DIQCE_NIt"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$51","v":"Demonstrably inefficient qualifying capex - NI"},{"$f":" 'Actuals Inp'!F$51","v":"4.19:"},{"$f":" 'Actuals Inp'!G$51","v":"DIQCE_NIt"},{"$f":" 'Actuals Inp'!H$51","v":0},{"$f":" 'Actuals Inp'!I$51","v":"GBP m"},{"$f":" 'Actuals Inp'!J$51","v":"[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!A$214"},{"$f":" 'Actuals Inp'!K$51","v":0},{"$f":" 'Actuals Inp'!L$51","v":0},{"$f":" 'Actuals Inp'!M$51","v":0},{"$f":" 'Actuals Inp'!N$51","v":0},{"$f":" 'Actuals Inp'!O$51","v":0},{"$f":" 'Actuals Inp'!P$51","v":0},{"$f":" 'Actuals Inp'!Q$51","v":0},{"$f":" 'Actuals Inp'!R$51","v":0},{"$f":" 'Actuals Inp'!S$51","v":0},{"$f":" 'Actuals Inp'!T$51","v":0},{"$f":" 'Actuals Inp'!U$51","v":0}]
[null,null,null,null,"Demonstrably inefficient qualifying capex exp. - NI","4.19:","DIQCE_NIt",null,"GBP m",null,{"$f":" SUM(M1475:U1475)","v":0},null,{"$f":" M1474","v":0},0,0,0,0,{"$f":" R1474","v":0},0,0,0]
[]
[]
[null,null,"4.20 Pass through capex expenditure amount - PTCE_NIt",null,null,"PTCE_NIt = CLD_NIt + CC_NIt"]
[]
[]
[null,null,"4.21 PTCE_NIt"]
[]
[null,null,null,null,{"$f":" E$1495","v":"Capex legacy Dt amount - NI"},"4.23:","CLD_NIt",0,"GBP m",0,0,0,0,0,0,0,0,{"$f":" R$1495","v":0},0,0,0]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$63","v":"Capex connection amount - NI"},{"$f":" 'Actuals Inp'!F$63","v":"4.21:"},{"$f":" 'Actuals Inp'!G$63","v":"CC_NIt"},{"$f":" 'Actuals Inp'!H$63","v":0},{"$f":" 'Actuals Inp'!I$63","v":"GBP m"},{"$f":" 'Actuals Inp'!J$63","v":"[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!A$223"},{"$f":" 'Actuals Inp'!K$63","v":0},{"$f":" 'Actuals Inp'!L$63","v":0},{"$f":" 'Actuals Inp'!M$63","v":0},{"$f":" 'Actuals Inp'!N$63","v":0},{"$f":" 'Actuals Inp'!O$63","v":0},{"$f":" 'Actuals Inp'!P$63","v":0},{"$f":" 'Actuals Inp'!Q$63","v":0},{"$f":" 'Actuals Inp'!R$63","v":0},{"$f":" 'Actuals Inp'!S$63","v":0},{"$f":" 'Actuals Inp'!T$63","v":0},{"$f":" 'Actuals Inp'!U$63","v":0}]
[null,null,null,null,"Pass through capex expenditure - NI","4.21:","PTCE_NIt",null,"GBP m",null,{"$f":" SUM(M1485:U1485)","v":0},null,{"$f":"SUM(M1483:M1484)","v":0},0,0,0,0,{"$f":"SUM(R1483:R1484)","v":0},0,0,0]
[]
[]
[null,null,"4.22 Capex legacy Dt amount - NIt"]
[]
[]
[null,null,"4.23 CLD_NIt"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$75","v":"Distribution split for legacy Dt capex - NI"},{"$f":" 'Actuals Inp'!F$75","v":"4.23:"},{"$f":" 'Actuals Inp'!G$75","v":"CLD_NIt"},{"$f":" 'Actuals Inp'!H$75","v":0},{"$f":" 'Actuals Inp'!I$75","v":"GBP m"},{"$f":" 'Actuals Inp'!J$75","v":"[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!A$222"},{"$f":" 'Actuals Inp'!K$75","v":0},{"$f":" 'Actuals Inp'!L$75","v":0},{"$f":" 'Actuals Inp'!M$75","v":0},{"$f":" 'Actuals Inp'!N$75","v":0},{"$f":" 'Actuals Inp'!O$75","v":0},{"$f":" 'Actuals Inp'!P$75","v":0},{"$f":" 'Actuals Inp'!Q$75","v":0},{"$f":" 'Actuals Inp'!R$75","v":0},{"$f":" 'Actuals Inp'!S$75","v":0},{"$f":" 'Actuals Inp'!T$75","v":0},{"$f":" 'Actuals Inp'!U$75","v":0}]
[null,null,null,null,{"$f":" Time!E$92","v":"RP6 period flag"},{"$f":" Time!F$92","v":0},{"$f":" Time!G$92","v":0},{"$f":" Time!H$92","v":0},{"$f":" Time!I$92","v":"flag"},{"$f":" Time!J$92","v":0},{"$f":" Time!K$92","v":7},{"$f":" Time!L$92","v":0},{"$f":" Time!M$92","v":0},{"$f":" Time!N$92","v":1},{"$f":" Time!O$92","v":1},{"$f":" Time!P$92","v":1},{"$f":" Time!Q$92","v":1},{"$f":" Time!R$92","v":1},{"$f":" Time!S$92","v":1},{"$f":" Time!T$92","v":1},{"$f":" Time!U$92","v":0}]
[null,null,null,null,"Capex legacy Dt amount - NI","4.23:","CLD_NIt",null,"GBP m",null,{"$f":" SUM(M1495:U1495)","v":0},null,{"$f":"M1493 * M1494","v":0},0,0,0,0,{"$f":"R1493 * R1494","v":0},0,0,0]
[]
[]
[null,null,"4.24 Demonstrably inefficient pass through capex expenditure - DIPTCE_NIt"]
[]
[]
[null,null,"4.25 DIPTCE_NIt - part of PTCE_NIt"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$93","v":"Demonstrably inefficient pass through capex exp. - NI"},{"$f":" 'Actuals Inp'!F$93","v":"4.25:"},{"$f":" 'Actuals Inp'!G$93","v":"DIPTCE_NIt"},{"$f":" 'Actuals Inp'!H$93","v":0},{"$f":" 'Actuals Inp'!I$93","v":"GBP m"},{"$f":" 'Actuals Inp'!J$93","v":"[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!A$224"},{"$f":" 'Actuals Inp'!K$93","v":0},{"$f":" 'Actuals Inp'!L$93","v":0},{"$f":" 'Actuals Inp'!M$93","v":0},{"$f":" 'Actuals Inp'!N$93","v":0},{"$f":" 'Actuals Inp'!O$93","v":0},{"$f":" 'Actuals Inp'!P$93","v":0},{"$f":" 'Actuals Inp'!Q$93","v":0},{"$f":" 'Actuals Inp'!R$93","v":0},{"$f":" 'Actuals Inp'!S$93","v":0},{"$f":" 'Actuals Inp'!T$93","v":0},{"$f":" 'Actuals Inp'!U$93","v":0}]
[null,null,null,null,"Demonstrably inefficient pass through capex exp. - NI","4.25:","DIPTCE_NIt",null,"GBP m",null,{"$f":" SUM(M1504:U1504)","v":0},null,{"$f":" M1503","v":0},{"$f":" N1503","v":0},{"$f":" O1503","v":0},{"$f":" P1503","v":0},{"$f":" Q1503","v":0},{"$f":" R1503","v":0},0,0,0]
[]
[]
[null,null,"4.26 Depreciation amount of additional assets - DEPADD_NIt"]
[]
[]
[null,null,"4.27 DEPADD_NIt"]
[]
[]
[null,null,"4.27b In reporting year except 2013",null,null,"DEPADD_NIt = 0.5 * DEPN_NIt + (DEPADD_NIt-1 + 0.5 * DEPN_NIt-1 ) * RPIt / RPIt-1"]
[]
[null,null,null,null,{"$f":" 'Licence Inp'!E$95","v":"Additional depreciation factor - DL"},{"$f":" 'Licence Inp'!F$95","v":"4.27a:"},{"$f":" 'Licence Inp'!G$95","v":0},{"$f":" 'Licence Inp'!H$95","v":0.5},{"$f":" 'Licence Inp'!I$95","v":"factor"}]
[null,null,null,null,{"$f":" E$1541","v":"Full period depreciation - NI"},"4.28:","DEPN_NIt",0,"GBP m",0,0,0,0,0,0,0,0,{"$f":" R$1541","v":0},0,0,0]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,{"$f":" Time!E$98","v":"RP6 PPF- actual / actual"},{"$f":" Time!F$98","v":0},{"$f":" Time!G$98","v":0},{"$f":" Time!H$98","v":0},{"$f":" Time!I$98","v":"factor"},{"$f":" Time!J$98","v":0},{"$f":" Time!K$98","v":6.5},{"$f":" Time!L$98","v":0},{"$f":" Time!M$98","v":0},{"$f":" Time!N$98","v":0.5},{"$f":" Time!O$98","v":1},{"$f":" Time!P$98","v":1},{"$f":" Time!Q$98","v":1},{"$f":" Time!R$98","v":1},{"$f":" Time!S$98","v":1},{"$f":" Time!T$98","v":1},{"$f":" Time!U$98","v":0}]
[null,null,null,null,{"$f":" E$1528","v":"Depreciation amount for additional asset adj. - NI"},0,0,"n PD LK BCK","GBP m",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Depreciation amount for additional asset - t - NI","4.26:","DEPADD_NIt",null,"GBP m",null,{"$f":" SUM(M1520:U1520)","v":0},null,{"$f":" $H1515 * M1516 + IF(L1517 = 0, 0, (L1520 + $H1515 * L1516) *  M1518 * M1517 / L1517) - M1519","v":0},0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,{"$f":" 'Licence Inp'!E$106","v":"Depreciation rate - RAB_NI"},{"$f":" 'Licence Inp'!F$106","v":"Table 5"},{"$f":" 'Licence Inp'!G$106","v":"DEPR_NI"},{"$f":" 'Licence Inp'!H$106","v":0.2},{"$f":" 'Licence Inp'!I$106","v":"%"}]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,{"$f":" Time!E$98","v":"RP6 PPF- actual / actual"},{"$f":" Time!F$98","v":0},{"$f":" Time!G$98","v":0},{"$f":" Time!H$98","v":0},{"$f":" Time!I$98","v":"factor"},{"$f":" Time!J$98","v":0},{"$f":" Time!K$98","v":6.5},{"$f":" Time!L$98","v":0},{"$f":" Time!M$98","v":0},{"$f":" Time!N$98","v":0.5},{"$f":" Time!O$98","v":1},{"$f":" Time!P$98","v":1},{"$f":" Time!Q$98","v":1},{"$f":" Time!R$98","v":1},{"$f":" Time!S$98","v":1},{"$f":" Time!T$98","v":1},{"$f":" Time!U$98","v":0}]
[null,null,null,null,{"$f":" Time!E$10","v":"Model column counter"},{"$f":" Time!F$10","v":0},{"$f":" Time!G$10","v":0},{"$f":" Time!H$10","v":0},{"$f":" Time!I$10","v":"counter"},{"$f":" Time!J$10","v":0},{"$f":" Time!K$10","v":0},{"$f":" Time!L$10","v":0},{"$f":" Time!M$10","v":1},{"$f":" Time!N$10","v":2},{"$f":" Time!O$10","v":3},{"$f":" Time!P$10","v":4},{"$f":" Time!Q$10","v":5},{"$f":" Time!R$10","v":6},{"$f":" Time!S$10","v":7},{"$f":" Time!T$10","v":8},{"$f":" Time!U$10","v":9}]
[null,null,null,null,{"$f":" E$1520","v":"Depreciation amount for additional asset - t - NI"},"4.26:","DEPADD_NIt",0,"GBP m",0,0,0,0,0,0,0,0,0,{"$f":" S$1520","v":0},0,0]
[null,null,null,null,"Depreciation amount for additional asset adj. - NI",null,null,"n PD LK BCK","GBP m",null,{"$f":" SUM(M1528:U1528)","v":0},null,{"$f":"IF(OR($H1523 = 0, L1524 = 0, M1525 = 0), 0, SUMPRODUCT(L1527:$M1527, (1 / L1524:$M1524), 1 * (L1526:$M1526 = (M1526 - ROUNDDOWN(1 / $H1523, 0))) * M1524 * M1525) - (L1528 * M1524 / L1524))","v":0},{"$f":"IF(OR($H1523 = 0, M1524 = 0, N1525 = 0), 0, SUMPRODUCT(M1527:$M1527, (1 / M1524:$M1524), 1 * (M1526:$M1526 = (N1526 - ROUNDDOWN(1 / $H1523, 0))) * N1524 * N1525) - (M1528 * N1524 / M1524))","v":0},{"$f":"IF(OR($H1523 = 0, N1524 = 0, O1525 = 0), 0, SUMPRODUCT($M1527:N1527, (1 / $M1524:N1524), 1 * ($M1526:N1526 = (O1526 - ROUNDDOWN(1 / $H1523, 0))) * O1524 * O1525) - (N1528 * O1524 / N1524))","v":0},{"$f":"IF(OR($H1523 = 0, O1524 = 0, P1525 = 0), 0, SUMPRODUCT($M1527:O1527, (1 / $M1524:O1524), 1 * ($M1526:O1526 = (P1526 - ROUNDDOWN(1 / $H1523, 0))) * P1524 * P1525) - (O1528 * P1524 / O1524))","v":0},{"$f":"IF(OR($H1523 = 0, P1524 = 0, Q1525 = 0), 0, SUMPRODUCT($M1527:P1527, (1 / $M1524:P1524), 1 * ($M1526:P1526 = (Q1526 - ROUNDDOWN(1 / $H1523, 0))) * Q1524 * Q1525) - (P1528 * Q1524 / P1524))","v":0},{"$f":"IF(OR($H1523 = 0, Q1524 = 0, R1525 = 0), 0, SUMPRODUCT($M1527:Q1527, (1 / $M1524:Q1524), 1 * ($M1526:Q1526 = (R1526 - ROUNDDOWN(1 / $H1523, 0))) * R1524 * R1525) - (Q1528 * R1524 / Q1524))","v":0},{"$f":"IF(OR($H1523 = 0, R1524 = 0, S1525 = 0), 0, SUMPRODUCT($M1527:R1527, (1 / $M1524:R1524), 1 * ($M1526:R1526 = (S1526 - ROUNDDOWN(1 / $H1523, 0))) * S1524 * S1525) - (R1528 * S1524 / R1524))","v":0},{"$f":"IF(OR($H1523 = 0, S1524 = 0, T1525 = 0), 0, SUMPRODUCT($M1527:S1527, (1 / $M1524:S1524), 1 * ($M1526:S1526 = (T1526 - ROUNDDOWN(1 / $H1523, 0))) * T1524 * T1525) - (S1528 * T1524 / S1524))","v":0},{"$f":"IF(OR($H1523 = 0, T1524 = 0, U1525 = 0), 0, SUMPRODUCT($M1527:T1527, (1 / $M1524:T1524), 1 * ($M1526:T1526 = (U1526 - ROUNDDOWN(1 / $H1523, 0))) * U1524 * U1525) - (T1528 * U1524 / T1524))","v":0}]
[]
[]
[null,null,"4.28 DEPN_NIt",null,null,"DEPN_NIt = (QCE_NIt - DIQCE_NIt + PTCE_NIt - DIPTCE_NIt - CD_NIt + CI_NIt) * DEPR_NI"]
[]
[null,null,null,null,{"$f":" 'Licence Inp'!E$106","v":"Depreciation rate - RAB_NI"},{"$f":" 'Licence Inp'!F$106","v":"Table 5"},{"$f":" 'Licence Inp'!G$106","v":"DEPR_NI"},{"$f":" 'Licence Inp'!H$106","v":0.2},{"$f":" 'Licence Inp'!I$106","v":"%"}]
[null,null,null,null,{"$f":" E$1466","v":"Qualifying capex amount - NI"},"4.17:","QCE_NIt",0,"GBP m",0,0,0,0,0,0,0,0,{"$f":" R$1466","v":0},0,0,0]
[null,null,null,null,{"$f":" E$1475","v":"Demonstrably inefficient qualifying capex exp. - NI"},"4.19:","DIQCE_NIt",0,"GBP m",0,0,0,0,0,0,0,0,{"$f":" R$1475","v":0},0,0,0]
[null,null,null,null,{"$f":" E$1485","v":"Pass through capex expenditure - NI"},"4.21:","PTCE_NIt",0,"GBP m",0,0,0,0,0,0,0,0,{"$f":" R$1485","v":0},0,0,0]
[null,null,null,null,{"$f":" E$1504","v":"Demonstrably inefficient pass through capex exp. - NI"},"4.25:","DIPTCE_NIt",0,"GBP m",0,0,0,0,0,0,0,0,{"$f":" R$1504","v":0},0,0,0]
[null,null,null,null,{"$f":" E$1552","v":"Capex disposals - NI"},"4.30:","CD_NIt",0,"GBP m",0,0,0,0,0,0,0,0,{"$f":" R$1552","v":0},0,0,0]
[null,null,null,null,{"$f":" E$1578","v":"Capex incentive amount - NI"},"4.32:","CI_NIt",0,"GBP m",0,0,0,0,0,0,0,0,{"$f":" R$1578","v":0},0,0,0]
[null,null,null,null,{"$f":" Time!E$47","v":"Pre - RP6 period flag"},{"$f":" Time!F$47","v":0},{"$f":" Time!G$47","v":0},{"$f":" Time!H$47","v":0},{"$f":" Time!I$47","v":"flag"},{"$f":" Time!J$47","v":0},{"$f":" Time!K$47","v":1},{"$f":" Time!L$47","v":0},{"$f":" Time!M$47","v":1},{"$f":" Time!N$47","v":0},{"$f":" Time!O$47","v":0},{"$f":" Time!P$47","v":0},{"$f":" Time!Q$47","v":0},{"$f":" Time!R$47","v":0},{"$f":" Time!S$47","v":0},{"$f":" Time!T$47","v":0},{"$f":" Time!U$47","v":0}]
[null,null,null,null,"Full period depreciation - NI","4.28:","DEPN_NIt",null,"GBP m",null,{"$f":" SUM(M1541:U1541)","v":0},null,{"$f":" (M1534 - M1535 + M1536 - M1537 - M1538 + M1539) * $H1533 * (1 - M1540)","v":0},0,{"$f":" (O1534 - O1535 + O1536 - O1537 - O1538 + O1539) * $H1533 * (1 - O1540)","v":0},0,0,0,0,0,0]
[]
[]
[null,null,"4.29 Capex disposal amount - CD_NIt",null,null,"CD_NIt = (OCD_NIt-5) * RPIt / RPIt-5"]
[]
[]
[null,null,"4.30 CD_NIt"]
[]
[null,null,null,null,{"$f":" E1563","v":"Asset disposals - t-5 - NI"},{"$f":" F1563","v":0},"OCD_NIt-5",0,"GBP m",0,0,0,0,0,0,0,0,{"$f":" R1563","v":0},0,0,0]
[null,null,null,null,{"$f":" Index!E$38","v":"RPI index (Base year 1993/94) - t-5"},{"$f":" Index!F$38","v":0},{"$f":" Index!G$38","v":"RPIt-5"},{"$f":" Index!H$38","v":0},{"$f":" Index!I$38","v":"index"},{"$f":" Index!J$38","v":0},{"$f":" Index!K$38","v":0},{"$f":" Index!L$38","v":0},{"$f":" Index!M$38","v":238},{"$f":" Index!N$38","v":245.6},{"$f":" Index!O$38","v":251.9},{"$f":" Index!P$38","v":257.7},{"$f":" Index!Q$38","v":259.5},{"$f":" Index!R$38","v":259.5},{"$f":" Index!S$38","v":259.5},{"$f":" Index!T$38","v":259.5},{"$f":" Index!U$38","v":259.5}]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,"Capex disposals - NI","4.30:","CD_NIt",null,"GBP m",null,{"$f":" SUM(M1552:U1552)","v":0},null,{"$f":" M1549 * M1551 / M1550","v":0},{"$f":" N1549 * N1551 / N1550","v":0},0,0,0,{"$f":" R1549 * R1551 / R1550","v":0},0,0,0]
[]
[null,null,null,"Asset disposals - t-5"]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$100","v":"Asset disposal lookback periods"},{"$f":" 'Actuals Inp'!F$100","v":0},{"$f":" 'Actuals Inp'!G$100","v":0},{"$f":" 'Actuals Inp'!H$100","v":5},{"$f":" 'Actuals Inp'!I$100","v":"years"}]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$102","v":"Historic timeline"},{"$f":" 'Actuals Inp'!F$102","v":0},{"$f":" 'Actuals Inp'!G$102","v":0},{"$f":" 'Actuals Inp'!H$102","v":0},{"$f":" 'Actuals Inp'!I$102","v":"date"},{"$f":" 'Actuals Inp'!J$102","v":0},{"$f":" 'Actuals Inp'!K$102","v":0},{"$f":" 'Actuals Inp'!L$102","v":0},{"$f":" 'Actuals Inp'!M$102","v":2008},{"$f":" 'Actuals Inp'!N$102","v":2009},{"$f":" 'Actuals Inp'!O$102","v":2010},{"$f":" 'Actuals Inp'!P$102","v":2011},{"$f":" 'Actuals Inp'!Q$102","v":2012},{"$f":" 'Actuals Inp'!R$102","v":2013},{"$f":" 'Actuals Inp'!S$102","v":2014},{"$f":" 'Actuals Inp'!T$102","v":2015},{"$f":" 'Actuals Inp'!U$102","v":2016}]
[null,null,null,null,{"$f":" Time!E$36","v":"Financial year ending"},{"$f":" Time!F$36","v":0},{"$f":" Time!G$36","v":0},{"$f":" Time!H$36","v":0},{"$f":" Time!I$36","v":"year #"},{"$f":" Time!J$36","v":0},{"$f":" Time!K$36","v":0},{"$f":" Time!L$36","v":0},{"$f":" Time!M$36","v":2017},{"$f":" Time!N$36","v":2018},{"$f":" Time!O$36","v":2019},{"$f":" Time!P$36","v":2020},{"$f":" Time!Q$36","v":2021},{"$f":" Time!R$36","v":2022},{"$f":" Time!S$36","v":2023},{"$f":" Time!T$36","v":2024},{"$f":" Time!U$36","v":2025}]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$108","v":"Historic - asset disposals - NI"},{"$f":" 'Actuals Inp'!F$108","v":"4.30:"},{"$f":" 'Actuals Inp'!G$108","v":"OCD_NIt"},{"$f":" 'Actuals Inp'!H$108","v":0},{"$f":" 'Actuals Inp'!I$108","v":"GBP m"},{"$f":" 'Actuals Inp'!J$108","v":0},{"$f":" 'Actuals Inp'!K$108","v":0},{"$f":" 'Actuals Inp'!L$108","v":0},{"$f":" 'Actuals Inp'!M$108","v":0},{"$f":" 'Actuals Inp'!N$108","v":0},{"$f":" 'Actuals Inp'!O$108","v":0},{"$f":" 'Actuals Inp'!P$108","v":0},{"$f":" 'Actuals Inp'!Q$108","v":0},{"$f":" 'Actuals Inp'!R$108","v":0},{"$f":" 'Actuals Inp'!S$108","v":0},{"$f":" 'Actuals Inp'!T$108","v":0},{"$f":" 'Actuals Inp'!U$108","v":0}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$118","v":"Asset disposals - NI"},{"$f":" 'Actuals Inp'!F$118","v":"4.30:"},{"$f":" 'Actuals Inp'!G$118","v":"OCD_NIt"},{"$f":" 'Actuals Inp'!H$118","v":0},{"$f":" 'Actuals Inp'!I$118","v":"GBP m"},{"$f":" 'Actuals Inp'!J$118","v":"[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!A$227"},{"$f":" 'Actuals Inp'!K$118","v":0},{"$f":" 'Actuals Inp'!L$118","v":0},{"$f":" 'Actuals Inp'!M$118","v":0},{"$f":" 'Actuals Inp'!N$118","v":0},{"$f":" 'Actuals Inp'!O$118","v":0},{"$f":" 'Actuals Inp'!P$118","v":0},{"$f":" 'Actuals Inp'!Q$118","v":0},{"$f":" 'Actuals Inp'!R$118","v":0},{"$f":" 'Actuals Inp'!S$118","v":0},{"$f":" 'Actuals Inp'!T$118","v":0},{"$f":" 'Actuals Inp'!U$118","v":0}]
[]
[null,null,null,null,"Asset disposals - t-5 - NI",null,"OCD_NIt-5",null,"GBP m",null,{"$f":" SUM(M1563:U1563)","v":0},null,{"$f":" SUMPRODUCT(($M1557:$U1558 = M1558 - $H1555) * $M1560:$U1561)","v":0},{"$f":" SUMPRODUCT(($M1557:$U1558 = N1558 - $H1555) * $M1560:$U1561)","v":0},{"$f":" SUMPRODUCT(($M1557:$U1558 = O1558 - $H1555) * $M1560:$U1561)","v":0},{"$f":" SUMPRODUCT(($M1557:$U1558 = P1558 - $H1555) * $M1560:$U1561)","v":0},{"$f":" SUMPRODUCT(($M1557:$U1558 = Q1558 - $H1555) * $M1560:$U1561)","v":0},{"$f":" SUMPRODUCT(($M1557:$U1558 = R1558 - $H1555) * $M1560:$U1561)","v":0},0,0,0]
[]
[]
[null,null,"4.31 Capex incentive amount - CI_NIt"]
[]
[]
[null,null,"4.32 CI_NIt",null,null,"CI_NIt = ( AC_NIt + ACIA_NIt + ACTS_NIt + ACCOL_NIt  – ( QCE_NIt – DIQCE_NIt ) ) * 50%"]
[]
[null,null,null,null,{"$f":" 'Licence Inp'!E$113","v":"Capex incentive licensee share % - DL"},{"$f":" 'Licence Inp'!F$113","v":"4.32:"},{"$f":" 'Licence Inp'!G$113","v":0},{"$f":" 'Licence Inp'!H$113","v":0.5},{"$f":" 'Licence Inp'!I$113","v":"%"}]
[null,null,null,null,{"$f":" E$1605","v":"Allowed capex - NI"},"4.34:","AC_NIt",0,"GBP m",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"plus",{"$f":" E$1586","v":"Allowed capex for injurious affection claims - NI"},"4.32:","ACIA_NIt",0,"GBP m",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"plus",{"$f":" E$1594","v":"Allowed capex for enduring solution system - NI"},"4.32:","ACNI_NIt",0,"GBP m",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"plus",{"$f":" E$1613","v":"Allowed capex for changes of law - NI"},"4.45:","ACCOL_NIt",0,"GBP m",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"less",{"$f":" E$1466","v":"Qualifying capex amount - NI"},"4.17:","QCE_NIt",0,"GBP m",0,0,0,0,0,0,0,0,{"$f":" R$1466","v":0},0,0,0]
[null,null,null,"plus",{"$f":" E$1475","v":"Demonstrably inefficient qualifying capex exp. - NI"},"4.19:","DIQCE_NIt",0,"GBP m",0,0,0,0,0,0,0,0,{"$f":" R$1475","v":0},0,0,0]
[null,null,null,null,"Capex incentive amount - NI","4.32:","CI_NIt",null,"GBP m",null,{"$f":" SUM(M1578:U1578)","v":0},null,{"$f":" (M1572 + M1573 + M1574 + M1575 - (M1576 - M1577)) * $H1571","v":0},0,0,0,0,{"$f":" (R1572 + R1573 + R1574 + R1575 - (R1576 - R1577)) * $H1571","v":0},0,0,0]
[]
[]
[null,null,"4.32 ACIA_NIt"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$12","v":"RPI as on 2015/16 - (Base year 1993/94)"},{"$f":" 'Actuals Inp'!F$12","v":0},{"$f":" 'Actuals Inp'!G$12","v":"RPI2016"},{"$f":" 'Actuals Inp'!H$12","v":259.5},{"$f":" 'Actuals Inp'!I$12","v":"index"}]
[null,null,null,null,{"$f":" 'Licence Inp'!E$134","v":"Allowed capex for injurious affection claims - NI"},{"$f":" 'Licence Inp'!F$134","v":"4.32:"},{"$f":" 'Licence Inp'!G$134","v":"ACIA_2016_NIt"},{"$f":" 'Licence Inp'!H$134","v":0},{"$f":" 'Licence Inp'!I$134","v":"GBP m"},{"$f":" 'Licence Inp'!J$134","v":"[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!A$217"},{"$f":" 'Licence Inp'!K$134","v":0},{"$f":" 'Licence Inp'!L$134","v":0},{"$f":" 'Licence Inp'!M$134","v":0},{"$f":" 'Licence Inp'!N$134","v":0},{"$f":" 'Licence Inp'!O$134","v":0},{"$f":" 'Licence Inp'!P$134","v":0},{"$f":" 'Licence Inp'!Q$134","v":0},{"$f":" 'Licence Inp'!R$134","v":0},{"$f":" 'Licence Inp'!S$134","v":0},{"$f":" 'Licence Inp'!T$134","v":0},{"$f":" 'Licence Inp'!U$134","v":0}]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,"Allowed capex for injurious affection claims - NI","4.32:","ACIA_NIt",null,"GBP m",null,{"$f":" SUM(M1586:U1586)","v":0},null,{"$f":" M1584 * M1585 / $H1583","v":0},{"$f":" N1584 * N1585 / $H1583","v":0},0,0,0,0,0,0,0]
[]
[]
[null,null,"4.32 ACNI_NIt"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$12","v":"RPI as on 2015/16 - (Base year 1993/94)"},{"$f":" 'Actuals Inp'!F$12","v":0},{"$f":" 'Actuals Inp'!G$12","v":"RPI2016"},{"$f":" 'Actuals Inp'!H$12","v":259.5},{"$f":" 'Actuals Inp'!I$12","v":"index"}]
[null,null,null,null,{"$f":" 'Licence Inp'!E$146","v":"Allowed capex for enduring solutions system - NI"},{"$f":" 'Licence Inp'!F$146","v":0},{"$f":" 'Licence Inp'!G$146","v":"ACES_2016_NIt"},{"$f":" 'Licence Inp'!H$146","v":0},{"$f":" 'Licence Inp'!I$146","v":"GBP m"},{"$f":" 'Licence Inp'!J$146","v":"[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!A$219"},{"$f":" 'Licence Inp'!K$146","v":0},{"$f":" 'Licence Inp'!L$146","v":0},{"$f":" 'Licence Inp'!M$146","v":0},{"$f":" 'Licence Inp'!N$146","v":0},{"$f":" 'Licence Inp'!O$146","v":0},{"$f":" 'Licence Inp'!P$146","v":0},{"$f":" 'Licence Inp'!Q$146","v":0},{"$f":" 'Licence Inp'!R$146","v":0},{"$f":" 'Licence Inp'!S$146","v":0},{"$f":" 'Licence Inp'!T$146","v":0},{"$f":" 'Licence Inp'!U$146","v":0}]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,"Allowed capex for enduring solution system - NI","4.32:","ACNI_NIt",null,"GBP m",null,{"$f":" SUM(M1594:U1594)","v":0},null,{"$f":" M1592 * M1593 / $H1591","v":0},0,0,0,0,0,0,0,0]
[]
[]
[null,null,"4.33 Allowed capex - AC_NIt"]
[]
[]
[null,null,"4.34 AC_NIt",null,null,"AC_NIt = AC_2016_NIt * RPIt / RPI2016"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$12","v":"RPI as on 2015/16 - (Base year 1993/94)"},{"$f":" 'Actuals Inp'!F$12","v":0},{"$f":" 'Actuals Inp'!G$12","v":"RPI2016"},{"$f":" 'Actuals Inp'!H$12","v":259.5},{"$f":" 'Actuals Inp'!I$12","v":"index"}]
[null,null,null,null,{"$f":" 'Licence Inp'!E$122","v":"Allowed capex - Base year 2016 - RAB_NI"},{"$f":" 'Licence Inp'!F$122","v":"Table 6"},{"$f":" 'Licence Inp'!G$122","v":"AC_2016_Nit"},{"$f":" 'Licence Inp'!H$122","v":0},{"$f":" 'Licence Inp'!I$122","v":"GBP m"},{"$f":" 'Licence Inp'!J$122","v":"As per client file received on 16 Jan 2017"},{"$f":" 'Licence Inp'!K$122","v":0},{"$f":" 'Licence Inp'!L$122","v":0},{"$f":" 'Licence Inp'!M$122","v":0},{"$f":" 'Licence Inp'!N$122","v":0},{"$f":" 'Licence Inp'!O$122","v":0},{"$f":" 'Licence Inp'!P$122","v":0},{"$f":" 'Licence Inp'!Q$122","v":0},{"$f":" 'Licence Inp'!R$122","v":0},{"$f":" 'Licence Inp'!S$122","v":0},{"$f":" 'Licence Inp'!T$122","v":0},{"$f":" 'Licence Inp'!U$122","v":0}]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,"Allowed capex - NI","4.34:","AC_NIt",null,"GBP m",null,{"$f":" SUM(M1605:U1605)","v":0},null,{"$f":" M1603 * M1604 / $H1602","v":0},0,0,0,0,0,0,0,0]
[]
[]
[null,null,"4.45 ACCOL_NIt"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$12","v":"RPI as on 2015/16 - (Base year 1993/94)"},{"$f":" 'Actuals Inp'!F$12","v":0},{"$f":" 'Actuals Inp'!G$12","v":"RPI2016"},{"$f":" 'Actuals Inp'!H$12","v":259.5},{"$f":" 'Actuals Inp'!I$12","v":"index"}]
[null,null,null,null,{"$f":" 'Licence Inp'!E$158","v":"Allowed capex for changes of law - NI"},{"$f":" 'Licence Inp'!F$158","v":"4.45:"},{"$f":" 'Licence Inp'!G$158","v":"ACCOL_2016_NIt"},{"$f":" 'Licence Inp'!H$158","v":0},{"$f":" 'Licence Inp'!I$158","v":"GBP m"},{"$f":" 'Licence Inp'!J$158","v":"[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!A$218"},{"$f":" 'Licence Inp'!K$158","v":0},{"$f":" 'Licence Inp'!L$158","v":0},{"$f":" 'Licence Inp'!M$158","v":0},{"$f":" 'Licence Inp'!N$158","v":0},{"$f":" 'Licence Inp'!O$158","v":0},{"$f":" 'Licence Inp'!P$158","v":0},{"$f":" 'Licence Inp'!Q$158","v":0},{"$f":" 'Licence Inp'!R$158","v":0},{"$f":" 'Licence Inp'!S$158","v":0},{"$f":" 'Licence Inp'!T$158","v":0},{"$f":" 'Licence Inp'!U$158","v":0}]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,"Allowed capex for changes of law - NI","4.45:","ACCOL_NIt",null,"GBP m",null,{"$f":" SUM(M1613:U1613)","v":0},null,{"$f":" M1611 * M1612 / $H1610","v":0},{"$f":" N1611 * N1612 / $H1610","v":0},0,0,0,0,0,0,0]
[]
[]
["4. REGULATORY ASSET BASES - 5 YEAR D. - RAB_D5Y"]
[]
[null,null,"4.3 The opening regulatory asset base - ORAB_D5Yt"]
[]
[]
[null,null,"4.4 ORAB_D5Yt",null,null,"ORAB_D5Yt = OE_D5Yt + OADD_D5Yt"]
[]
[null,null,null,null,{"$f":" E$1632","v":"Existing RAB - BEG bal.  - D5Y"},"4.5:","OE_D5Yt",0,"GBP m",0,0,0,0,24.136575793815378,19.75449812955036,12.634735742100506,7.104449758642196,{"$f":" R$1632","v":3.0767892643345789},0.73354321790072063,1.4839146251910407E-3,0]
[null,null,null,null,{"$f":" E$1680","v":"Additional RAB - BEG bal. - D5Y"},{"$f":" F$1680","v":"4.13:"},"OADD_D5Yt",0,"GBP m",0,0,0,0,0,7.6062472079935644,15.878314562470278,20.088252400377428,{"$f":" R$1680","v":20.744552255658455},19.457683822069644,17.231681085595628,0]
[null,null,null,null,"5 Year D. RAB - BEG bal. - D5Y","4.4:","ORAB_D5Yt",null,"GBP m",null,null,null,{"$f":"SUM(M1623:M1624)","v":0},24.136575793815378,27.360745337543925,28.513050304570783,27.192702159019625,{"$f":"SUM(R1623:R1624)","v":23.821341519993034},20.191227039970364,17.233165000220819,0]
[]
[]
[null,null,"4.5 Opening value of existing assets - OE_D5Yt"]
[]
[null,null,null,null,{"$f":" E$1641","v":"Existing RAB - BEG bal. - 2013 - D5Y"},"4.6: ","OE_D5Y2013",0,"GBP m",0,0,0,0,24.136575793815378,0,0,0,{"$f":" R$1641","v":0},0,0,0]
[null,null,null,null,{"$f":" E$1649","v":"Existing RAB - BEG bal. - (Except 2013) - D5Y"},"4.7:","OE_D5Yt",0,"GBP m",0,0,0,0,0,19.75449812955036,12.634735742100506,7.104449758642196,{"$f":" R$1649","v":3.0767892643345789},0.73354321790072063,1.4839146251910407E-3,0]
[null,null,null,null,"Existing RAB - BEG bal.  - D5Y","4.5:","OE_D5Yt",null,"GBP m",null,null,null,{"$f":"SUM(M1630:M1631)","v":0},24.136575793815378,19.75449812955036,12.634735742100506,7.104449758642196,{"$f":"SUM(R1630:R1631)","v":3.0767892643345789},0.73354321790072063,1.4839146251910407E-3,0]
[]
[]
[null,null,"4.6 Opening balance of existing assets - 2013",null,null,"OE_D5Y2013 = OE_2010_D5Y2013 * RPI2013 / RPI2010"]
[]
[null,null,null,null,{"$f":" 'Licence Inp'!E$39","v":"RAB_D5Y - base year 2016"},{"$f":" 'Licence Inp'!F$39","v":"Table 2"},{"$f":" 'Licence Inp'!G$39","v":"OE_2016_D5Y2018"},{"$f":" 'Licence Inp'!H$39","v":24.136575793815378},{"$f":" 'Licence Inp'!I$39","v":"GBP m"}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$12","v":"RPI as on 2015/16 - (Base year 1993/94)"},{"$f":" 'Actuals Inp'!F$12","v":0},{"$f":" 'Actuals Inp'!G$12","v":"RPI2016"},{"$f":" 'Actuals Inp'!H$12","v":259.5},{"$f":" 'Actuals Inp'!I$12","v":"index"}]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,{"$f":" Time!E$71","v":"RP6 start period flag"},{"$f":" Time!F$71","v":0},{"$f":" Time!G$71","v":0},{"$f":" Time!H$71","v":0},{"$f":" Time!I$71","v":"flag"},{"$f":" Time!J$71","v":0},{"$f":" Time!K$71","v":1},{"$f":" Time!L$71","v":0},{"$f":" Time!M$71","v":0},{"$f":" Time!N$71","v":1},{"$f":" Time!O$71","v":0},{"$f":" Time!P$71","v":0},{"$f":" Time!Q$71","v":0},{"$f":" Time!R$71","v":0},{"$f":" Time!S$71","v":0},{"$f":" Time!T$71","v":0},{"$f":" Time!U$71","v":0}]
[null,null,null,null,"Existing RAB - BEG bal. - 2013 - D5Y","4.6: ","OE_D5Y2013",null,"GBP m",null,null,null,{"$f":" $H1637 * M1639 / $H1638 * M1640","v":0},{"$f":" $H1637 * N1639 / $H1638 * N1640","v":24.136575793815378},0,0,0,{"$f":" $H1637 * R1639 / $H1638 * R1640","v":0},0,0,0]
[]
[]
[null,null,"4.7 Opening balance of existing assets - t",null,null,"OE_D5Yt = (CE_D5Yt-1) * RPIt / RPIt-1"]
[]
[null,null,null,null,{"$f":" E$1659","v":"Closing balance of existing RAB - D5Y"},"4.9:","CE_D5Yt",0,"GBP m",0,0,0,0,19.75449812955036,12.634735742100506,7.104449758642196,3.0767892643345789,{"$f":" R$1659","v":0.73354321790072063},1.4839146251910407E-3,1.4839146251910407E-3,0]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,{"$f":" Time!E$92","v":"RP6 period flag"},{"$f":" Time!F$92","v":0},{"$f":" Time!G$92","v":0},{"$f":" Time!H$92","v":0},{"$f":" Time!I$92","v":"flag"},{"$f":" Time!J$92","v":0},{"$f":" Time!K$92","v":7},{"$f":" Time!L$92","v":0},{"$f":" Time!M$92","v":0},{"$f":" Time!N$92","v":1},{"$f":" Time!O$92","v":1},{"$f":" Time!P$92","v":1},{"$f":" Time!Q$92","v":1},{"$f":" Time!R$92","v":1},{"$f":" Time!S$92","v":1},{"$f":" Time!T$92","v":1},{"$f":" Time!U$92","v":0}]
[null,null,null,null,"Existing RAB - BEG bal. - (Except 2013) - D5Y","4.7:","OE_D5Yt",null,"GBP m",null,null,null,{"$f":" IF( L1647 = 0, 0, L1646 * M1647 / L1647) * M1648","v":0},0,19.75449812955036,12.634735742100506,7.104449758642196,{"$f":" IF( Q1647 = 0, 0, Q1646 * R1647 / Q1647) * R1648","v":3.0767892643345789},0.73354321790072063,1.4839146251910407E-3,0]
[]
[]
[null,null,"4.8 Closing balance of existing RAB - CE_D5Yt"]
[]
[]
[null,null,"4.9 CE_D5Yt",null,null,"CE_D5Yt = OE_D5Yt - FDEP_D5Yt"]
[]
[null,null,null,null,{"$f":" E$1632","v":"Existing RAB - BEG bal.  - D5Y"},"4.5:","OE_D5Yt",0,"GBP m",0,0,0,0,24.136575793815378,19.75449812955036,12.634735742100506,7.104449758642196,{"$f":" R$1632","v":3.0767892643345789},0.73354321790072063,1.4839146251910407E-3,0]
[null,null,null,"less",{"$f":" E$1670","v":"Fixed depreciation amount - existing RAB - D5Y"},"4.11:","FDEP_D5Yt ",0,"GBP m",0,24.135091879190192,0,0,4.3820776642650197,7.1197623874498541,5.5302859834583105,4.0276604943076171,{"$f":" R$1670","v":2.3432460464338583},0.73205930327552959,0,0]
[null,null,null,null,"Closing balance of existing RAB - D5Y","4.9:","CE_D5Yt",null,"GBP m",null,null,null,{"$f":" M1657 - M1658","v":0},19.75449812955036,12.634735742100506,7.104449758642196,3.0767892643345789,{"$f":" R1657 - R1658","v":0.73354321790072063},1.4839146251910407E-3,1.4839146251910407E-3,0]
[]
[]
[null,null,"4.10 Fixed depreciation amount - FDEP_D5Yt"]
[]
[]
[null,null,"4.11 FDEP_D5Yt",null,null,"FDEP_D5Yt = FDEP_2016_D5Yt * RPIt / RPI2016"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$12","v":"RPI as on 2015/16 - (Base year 1993/94)"},{"$f":" 'Actuals Inp'!F$12","v":0},{"$f":" 'Actuals Inp'!G$12","v":"RPI2016"},{"$f":" 'Actuals Inp'!H$12","v":259.5},{"$f":" 'Actuals Inp'!I$12","v":"index"}]
[null,null,null,null,{"$f":" 'Licence Inp'!E$68","v":"Fixed depreciation - base year 2016 - RAB_D5Y"},{"$f":" 'Licence Inp'!F$68","v":"Table 3"},{"$f":" 'Licence Inp'!G$68","v":"FDEP_2016_D5Yt"},{"$f":" 'Licence Inp'!H$68","v":0},{"$f":" 'Licence Inp'!I$68","v":"GBP m"},{"$f":" 'Licence Inp'!J$68","v":0},{"$f":" 'Licence Inp'!K$68","v":24.135091879190192},{"$f":" 'Licence Inp'!L$68","v":0},{"$f":" 'Licence Inp'!M$68","v":0},{"$f":" 'Licence Inp'!N$68","v":4.3820776642650197},{"$f":" 'Licence Inp'!O$68","v":7.1197623874498541},{"$f":" 'Licence Inp'!P$68","v":5.5302859834583105},{"$f":" 'Licence Inp'!Q$68","v":4.0276604943076171},{"$f":" 'Licence Inp'!R$68","v":2.3432460464338583},{"$f":" 'Licence Inp'!S$68","v":0.73205930327552959},{"$f":" 'Licence Inp'!T$68","v":0},{"$f":" 'Licence Inp'!U$68","v":0}]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,"Fixed depreciation amount - existing RAB - D5Y","4.11:","FDEP_D5Yt ",null,"GBP m",null,{"$f":" SUM(M1670:U1670)","v":24.135091879190192},null,{"$f":" M1668 * M1669 / $H1667","v":0},4.3820776642650197,7.1197623874498541,5.5302859834583105,4.0276604943076171,{"$f":" R1668 * R1669 / $H1667","v":2.3432460464338583},0.73205930327552959,0,0]
[]
[]
[null,null,"4.12 Opening balance of additional assets"]
[]
[]
[null,null,"4.13 OADD_D5Yt"]
[]
[null,null,null,null,{"$f":" E$1685","v":"Additional RAB - BEG bal. - 2013 - D5Y"},{"$f":" F$1685","v":"4.13a: "},"OADD_D5Y2013",0,"GBP m",0,0,0,0,0,0,0,0,{"$f":" R$1685","v":0},0,0,0]
[null,null,null,null,{"$f":" E$1692","v":"Additional RAB - BEG bal. - except 2013 - D5Y"},{"$f":" F$1692","v":"4.13b:"},"OADD_D5Yt",0,"GBP m",0,0,0,0,0,7.6062472079935644,15.878314562470278,20.088252400377428,{"$f":" R$1692","v":20.744552255658455},19.457683822069644,17.231681085595628,0]
[null,null,null,null,"Additional RAB - BEG bal. - D5Y","4.13:","OADD_D5Yt",null,"GBP m",null,null,null,{"$f":"SUM(M1678:M1679)","v":0},{"$f":"SUM(N1678:N1679)","v":0},7.6062472079935644,15.878314562470278,20.088252400377428,{"$f":"SUM(R1678:R1679)","v":20.744552255658455},19.457683822069644,17.231681085595628,0]
[]
[null,null,null,"4.13a OADD_D5Y2013"]
[null,null,null,null,{"$f":" 'Licence Inp'!E$81","v":"Opening additional assets - RAB_D5Y"},{"$f":" 'Licence Inp'!F$81","v":"4.13a:"},{"$f":" 'Licence Inp'!G$81","v":"OADD_D5Y2018"},{"$f":" 'Licence Inp'!H$81","v":0},{"$f":" 'Licence Inp'!I$81","v":"GBP m"}]
[null,null,null,null,{"$f":" Time!E$71","v":"RP6 start period flag"},{"$f":" Time!F$71","v":0},{"$f":" Time!G$71","v":0},{"$f":" Time!H$71","v":0},{"$f":" Time!I$71","v":"flag"},{"$f":" Time!J$71","v":0},{"$f":" Time!K$71","v":1},{"$f":" Time!L$71","v":0},{"$f":" Time!M$71","v":0},{"$f":" Time!N$71","v":1},{"$f":" Time!O$71","v":0},{"$f":" Time!P$71","v":0},{"$f":" Time!Q$71","v":0},{"$f":" Time!R$71","v":0},{"$f":" Time!S$71","v":0},{"$f":" Time!T$71","v":0},{"$f":" Time!U$71","v":0}]
[null,null,null,null,"Additional RAB - BEG bal. - 2013 - D5Y","4.13a: ","OADD_D5Y2013",null,"GBP m",null,null,null,{"$f":" M1684 * $H1683","v":0},{"$f":" N1684 * $H1683","v":0},{"$f":" O1684 * $H1683","v":0},{"$f":" P1684 * $H1683","v":0},{"$f":" Q1684 * $H1683","v":0},{"$f":" R1684 * $H1683","v":0},0,0,0]
[]
[null,null,null,"4.13b OADD_D5Yt",null,"OADD_D5Yt = (CADD_D5Yt-1) * RPIt / RPIt-1"]
[null,null,null,null,{"$f":" E$1708","v":"Closing balance of additional RAB - D5Y"},"4.15:","CADD_D5Yt",0,"GBP m",0,0,0,0,7.6062472079935644,15.878314562470276,20.088252400377428,20.744552255658455,{"$f":" R$1708","v":19.457683822069644},17.231681085595628,17.599044256050668,0]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,{"$f":" Time!E$92","v":"RP6 period flag"},{"$f":" Time!F$92","v":0},{"$f":" Time!G$92","v":0},{"$f":" Time!H$92","v":0},{"$f":" Time!I$92","v":"flag"},{"$f":" Time!J$92","v":0},{"$f":" Time!K$92","v":7},{"$f":" Time!L$92","v":0},{"$f":" Time!M$92","v":0},{"$f":" Time!N$92","v":1},{"$f":" Time!O$92","v":1},{"$f":" Time!P$92","v":1},{"$f":" Time!Q$92","v":1},{"$f":" Time!R$92","v":1},{"$f":" Time!S$92","v":1},{"$f":" Time!T$92","v":1},{"$f":" Time!U$92","v":0}]
[null,null,null,null,{"$f":" Time!E$71","v":"RP6 start period flag"},{"$f":" Time!F$71","v":0},{"$f":" Time!G$71","v":0},{"$f":" Time!H$71","v":0},{"$f":" Time!I$71","v":"flag"},{"$f":" Time!J$71","v":0},{"$f":" Time!K$71","v":1},{"$f":" Time!L$71","v":0},{"$f":" Time!M$71","v":0},{"$f":" Time!N$71","v":1},{"$f":" Time!O$71","v":0},{"$f":" Time!P$71","v":0},{"$f":" Time!Q$71","v":0},{"$f":" Time!R$71","v":0},{"$f":" Time!S$71","v":0},{"$f":" Time!T$71","v":0},{"$f":" Time!U$71","v":0}]
[null,null,null,null,"Additional RAB - BEG bal. - except 2013 - D5Y","4.13b:","OADD_D5Yt",null,"GBP m",null,null,null,{"$f":" IF(OR(M1691 =1, L1689 = 0), 0, L1688 * M1689 / L1689) * M1690","v":0},{"$f":" IF(OR(N1691 =1, M1689 = 0), 0, M1688 * N1689 / M1689) * N1690","v":0},7.6062472079935644,15.878314562470278,20.088252400377428,{"$f":" IF(OR(R1691 =1, Q1689 = 0), 0, Q1688 * R1689 / Q1689) * R1690","v":20.744552255658455},19.457683822069644,17.231681085595628,0]
[]
[]
[null,null,"4.14 The closing value of additional assets - CADD_D5Yt"]
[]
[]
[null,null,"4.15 Closing balance of additional RAB",null,null,"CADD_D5Yt = OADD_D5Yt + QCE_D5Yt - DIQCE_D5Yt + PTCE_D5Yt - DIPTCE_D5Yt - DEPADD_D5Yt - CD_D5Yt + CI_D5Yt"]
[]
[null,null,null,null,{"$f":" E$1680","v":"Additional RAB - BEG bal. - D5Y"},{"$f":" F$1680","v":"4.13:"},"OADD_D5Yt",0,"GBP m",0,0,0,0,0,7.6062472079935644,15.878314562470278,20.088252400377428,{"$f":" R$1680","v":20.744552255658455},19.457683822069644,17.231681085595628,0]
[null,null,null,"plus",{"$f":" E$1717","v":"Qualifying capex amount - D5Y"},"4.17:","QCE_D5Yt",0,"GBP m",0,56.004231887646633,0,0,8.4513857866595163,11.069271679787349,9.0156325902183578,7.070619851793416,{"$f":" R$1717","v":6.4827928312254688},5.9408880364409526,7.9736411115215722,0]
[null,null,null,"less",{"$f":" E$1726","v":"Demonstrably inefficient qualifying capex exp. - D5Y"},"4.19:","DIQCE_D5Yt",0,"GBP m",0,0,0,0,0,0,0,0,{"$f":" R$1726","v":0},0,0,0]
[null,null,null,"plus",{"$f":" E$1736","v":"Pass through capex expenditure - D5Y"},"4.21:","PTCE_D5Yt",0,"GBP m",0,0,0,0,0,0,0,0,{"$f":" R$1736","v":0},0,0,0]
[null,null,null,"less",{"$f":" E$1755","v":"Demonstrably inefficient pass through capex exp. - D5Y"},"4.25:","DIPTCE_D5Yt",0,"GBP m",0,0,0,0,0,0,0,0,{"$f":" R$1755","v":0},0,0,0]
[null,null,null,"less",{"$f":" E$1771","v":"Depreciation amount for additional asset - t - D5Y"},"4.26:","DEPADD_D5Yt",0,"GBP m",0,38.405187631595965,0,0,0.84513857866595166,2.7972043253106382,4.8056947523112097,6.414319996512388,{"$f":" R$1771","v":7.7696612648142773},8.166890772914968,7.6062779410665335,0]
[null,null,null,"less",{"$f":" E$1803","v":"Capex disposals - D5Y"},"4.30:","CD_D5Yt",0,"GBP m",0,0,0,0,0,0,0,0,{"$f":" R$1803","v":0},0,0,0]
[null,null,null,"plus",{"$f":" E$1829","v":"Capex incentive amount - D5Y"},"4.32:","CI_D5Yt",0,"GBP m",0,4.4408920985006262E-16,0,0,0,0,0,0,{"$f":" R$1829","v":0},0,4.4408920985006262E-16,0]
[null,null,null,null,"Closing balance of additional RAB - D5Y","4.15:","CADD_D5Yt",null,"GBP m",null,null,null,{"$f":" M1700 + M1701 - M1702 + M1703 - M1704 - M1705 - M1706 + M1707","v":0},7.6062472079935644,15.878314562470276,20.088252400377428,20.744552255658455,{"$f":" R1700 + R1701 - R1702 + R1703 - R1704 - R1705 - R1706 + R1707","v":19.457683822069644},17.231681085595628,17.599044256050668,0]
[]
[]
[null,null,"4.16 Qualifying capex expenditure - QCE_D5Yt"]
[]
[]
[null,null,"4.17 Capex incurred by the licensee - allocated to NSI"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$40","v":"Qualifying capex amount - D5Y"},{"$f":" 'Actuals Inp'!F$40","v":"4.17:"},{"$f":" 'Actuals Inp'!G$40","v":"QCE_D5Yt"},{"$f":" 'Actuals Inp'!H$40","v":0},{"$f":" 'Actuals Inp'!I$40","v":"GBP m"},{"$f":" 'Actuals Inp'!J$40","v":0},{"$f":" 'Actuals Inp'!K$40","v":56.004231887646633},{"$f":" 'Actuals Inp'!L$40","v":0},{"$f":" 'Actuals Inp'!M$40","v":0},{"$f":" 'Actuals Inp'!N$40","v":8.4513857866595163},{"$f":" 'Actuals Inp'!O$40","v":11.069271679787349},{"$f":" 'Actuals Inp'!P$40","v":9.0156325902183578},{"$f":" 'Actuals Inp'!Q$40","v":7.070619851793416},{"$f":" 'Actuals Inp'!R$40","v":6.4827928312254688},{"$f":" 'Actuals Inp'!S$40","v":5.9408880364409526},{"$f":" 'Actuals Inp'!T$40","v":7.9736411115215722},{"$f":" 'Actuals Inp'!U$40","v":0}]
[null,null,null,null,"Qualifying capex amount - D5Y","4.17:","QCE_D5Yt",null,"GBP m",null,{"$f":" SUM(M1717:U1717)","v":56.004231887646633},null,{"$f":" M1716","v":0},{"$f":" N1716","v":8.4513857866595163},{"$f":" O1716","v":11.069271679787349},{"$f":" P1716","v":9.0156325902183578},{"$f":" Q1716","v":7.070619851793416},{"$f":" R1716","v":6.4827928312254688},5.9408880364409526,7.9736411115215722,0]
[]
[]
[null,null,"4.18 Demonstrably inefficient qualifying capex expenditure - DIQCE_D5Yt"]
[]
[]
[null,null,"4.19 DIQCE_D5Yt"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$52","v":"Demonstrably inefficient qualifying capex - D5Y"},{"$f":" 'Actuals Inp'!F$52","v":"4.19:"},{"$f":" 'Actuals Inp'!G$52","v":"DIQCE_D5Yt"},{"$f":" 'Actuals Inp'!H$52","v":0},{"$f":" 'Actuals Inp'!I$52","v":"GBP m"},{"$f":" 'Actuals Inp'!J$52","v":"[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!A$244"},{"$f":" 'Actuals Inp'!K$52","v":0},{"$f":" 'Actuals Inp'!L$52","v":0},{"$f":" 'Actuals Inp'!M$52","v":0},{"$f":" 'Actuals Inp'!N$52","v":0},{"$f":" 'Actuals Inp'!O$52","v":0},{"$f":" 'Actuals Inp'!P$52","v":0},{"$f":" 'Actuals Inp'!Q$52","v":0},{"$f":" 'Actuals Inp'!R$52","v":0},{"$f":" 'Actuals Inp'!S$52","v":0},{"$f":" 'Actuals Inp'!T$52","v":0},{"$f":" 'Actuals Inp'!U$52","v":0}]
[null,null,null,null,"Demonstrably inefficient qualifying capex exp. - D5Y","4.19:","DIQCE_D5Yt",null,"GBP m",null,{"$f":" SUM(M1726:U1726)","v":0},null,{"$f":" M1725","v":0},0,0,0,0,{"$f":" R1725","v":0},0,0,0]
[]
[]
[null,null,"4.20 Pass through capex expenditure amount - PTCE_D5Yt",null,null,"PTCE_D5Yt = CLD_D5Yt + CC_D5Yt"]
[]
[]
[null,null,"4.21 PTCE_D5Yt"]
[]
[null,null,null,null,{"$f":" E$1746","v":"Capex legacy Dt amount - D5Y"},"4.23:","CLD_D5Yt",0,"GBP m",0,0,0,0,0,0,0,0,{"$f":" R$1746","v":0},0,0,0]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$64","v":"Capex connection amount - D5Y"},{"$f":" 'Actuals Inp'!F$64","v":"4.21:"},{"$f":" 'Actuals Inp'!G$64","v":"CC_D5Yt"},{"$f":" 'Actuals Inp'!H$64","v":0},{"$f":" 'Actuals Inp'!I$64","v":"GBP m"},{"$f":" 'Actuals Inp'!J$64","v":"[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!A$253"},{"$f":" 'Actuals Inp'!K$64","v":0},{"$f":" 'Actuals Inp'!L$64","v":0},{"$f":" 'Actuals Inp'!M$64","v":0},{"$f":" 'Actuals Inp'!N$64","v":0},{"$f":" 'Actuals Inp'!O$64","v":0},{"$f":" 'Actuals Inp'!P$64","v":0},{"$f":" 'Actuals Inp'!Q$64","v":0},{"$f":" 'Actuals Inp'!R$64","v":0},{"$f":" 'Actuals Inp'!S$64","v":0},{"$f":" 'Actuals Inp'!T$64","v":0},{"$f":" 'Actuals Inp'!U$64","v":0}]
[null,null,null,null,"Pass through capex expenditure - D5Y","4.21:","PTCE_D5Yt",null,"GBP m",null,{"$f":" SUM(M1736:U1736)","v":0},null,{"$f":"SUM(M1734:M1735)","v":0},0,0,0,0,{"$f":"SUM(R1734:R1735)","v":0},0,0,0]
[]
[]
[null,null,"4.22 Capex legacy Dt amount - D5Yt"]
[]
[]
[null,null,"4.23 CLD_D5Yt"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$76","v":"Distribution split for legacy Dt capex - D5Y"},{"$f":" 'Actuals Inp'!F$76","v":"4.23:"},{"$f":" 'Actuals Inp'!G$76","v":"CLD_D5Yt"},{"$f":" 'Actuals Inp'!H$76","v":0},{"$f":" 'Actuals Inp'!I$76","v":"GBP m"},{"$f":" 'Actuals Inp'!J$76","v":"[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!A$252"},{"$f":" 'Actuals Inp'!K$76","v":0},{"$f":" 'Actuals Inp'!L$76","v":0},{"$f":" 'Actuals Inp'!M$76","v":0},{"$f":" 'Actuals Inp'!N$76","v":0},{"$f":" 'Actuals Inp'!O$76","v":0},{"$f":" 'Actuals Inp'!P$76","v":0},{"$f":" 'Actuals Inp'!Q$76","v":0},{"$f":" 'Actuals Inp'!R$76","v":0},{"$f":" 'Actuals Inp'!S$76","v":0},{"$f":" 'Actuals Inp'!T$76","v":0},{"$f":" 'Actuals Inp'!U$76","v":0}]
[null,null,null,null,{"$f":" Time!E$92","v":"RP6 period flag"},{"$f":" Time!F$92","v":0},{"$f":" Time!G$92","v":0},{"$f":" Time!H$92","v":0},{"$f":" Time!I$92","v":"flag"},{"$f":" Time!J$92","v":0},{"$f":" Time!K$92","v":7},{"$f":" Time!L$92","v":0},{"$f":" Time!M$92","v":0},{"$f":" Time!N$92","v":1},{"$f":" Time!O$92","v":1},{"$f":" Time!P$92","v":1},{"$f":" Time!Q$92","v":1},{"$f":" Time!R$92","v":1},{"$f":" Time!S$92","v":1},{"$f":" Time!T$92","v":1},{"$f":" Time!U$92","v":0}]
[null,null,null,null,"Capex legacy Dt amount - D5Y","4.23:","CLD_D5Yt",null,"GBP m",null,{"$f":" SUM(M1746:U1746)","v":0},null,{"$f":"M1744 * M1745","v":0},0,0,0,0,{"$f":"R1744 * R1745","v":0},0,0,0]
[]
[]
[null,null,"4.24 Demonstrably inefficient pass through capex expenditure - DIPTCE_D5Yt"]
[]
[]
[null,null,"4.25 DIPTCE_D5Yt - part of PTCE_D5Yt"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$94","v":"Demonstrably inefficient pass through capex exp. - D5Y"},{"$f":" 'Actuals Inp'!F$94","v":"4.25:"},{"$f":" 'Actuals Inp'!G$94","v":"DIPTCE_D5Yt"},{"$f":" 'Actuals Inp'!H$94","v":0},{"$f":" 'Actuals Inp'!I$94","v":"GBP m"},{"$f":" 'Actuals Inp'!J$94","v":"[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!A$254"},{"$f":" 'Actuals Inp'!K$94","v":0},{"$f":" 'Actuals Inp'!L$94","v":0},{"$f":" 'Actuals Inp'!M$94","v":0},{"$f":" 'Actuals Inp'!N$94","v":0},{"$f":" 'Actuals Inp'!O$94","v":0},{"$f":" 'Actuals Inp'!P$94","v":0},{"$f":" 'Actuals Inp'!Q$94","v":0},{"$f":" 'Actuals Inp'!R$94","v":0},{"$f":" 'Actuals Inp'!S$94","v":0},{"$f":" 'Actuals Inp'!T$94","v":0},{"$f":" 'Actuals Inp'!U$94","v":0}]
[null,null,null,null,"Demonstrably inefficient pass through capex exp. - D5Y","4.25:","DIPTCE_D5Yt",null,"GBP m",null,{"$f":" SUM(M1755:U1755)","v":0},null,{"$f":" M1754","v":0},{"$f":" N1754","v":0},{"$f":" O1754","v":0},{"$f":" P1754","v":0},{"$f":" Q1754","v":0},{"$f":" R1754","v":0},0,0,0]
[]
[]
[null,null,"4.26 Depreciation amount of additional assets - DEPADD_D5Yt"]
[]
[]
[null,null,"4.27 DEPADD_D5Yt"]
[]
[]
[null,null,"4.27b In reporting year except 2013",null,null,"DEPADD_D5Yt = 0.5 * DEPN_D5Yt + (DEPADD_D5Yt-1 + 0.5 * DEPN_D5Yt-1 ) * RPIt / RPIt-1"]
[]
[null,null,null,null,{"$f":" 'Licence Inp'!E$95","v":"Additional depreciation factor - DL"},{"$f":" 'Licence Inp'!F$95","v":"4.27a:"},{"$f":" 'Licence Inp'!G$95","v":0},{"$f":" 'Licence Inp'!H$95","v":0.5},{"$f":" 'Licence Inp'!I$95","v":"factor"}]
[null,null,null,null,{"$f":" E$1792","v":"Full period depreciation - D5Y"},"4.28:","DEPN_D5Yt",0,"GBP m",0,11.200846377529329,0,0,1.6902771573319033,2.2138543359574698,1.8031265180436717,1.4141239703586832,{"$f":" R$1792","v":1.2965585662450938},1.1881776072881907,1.5947282223043147,0]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,{"$f":" Time!E$98","v":"RP6 PPF- actual / actual"},{"$f":" Time!F$98","v":0},{"$f":" Time!G$98","v":0},{"$f":" Time!H$98","v":0},{"$f":" Time!I$98","v":"factor"},{"$f":" Time!J$98","v":0},{"$f":" Time!K$98","v":6.5},{"$f":" Time!L$98","v":0},{"$f":" Time!M$98","v":0},{"$f":" Time!N$98","v":0.5},{"$f":" Time!O$98","v":1},{"$f":" Time!P$98","v":1},{"$f":" Time!Q$98","v":1},{"$f":" Time!R$98","v":1},{"$f":" Time!S$98","v":1},{"$f":" Time!T$98","v":1},{"$f":" Time!U$98","v":0}]
[null,null,null,null,{"$f":" E$1779","v":"Depreciation amount for additional asset adj. - D5Y"},0,0,"n PD LK BCK","GBP m",0,2.7972043253106382,0,0,0,0,0,0,0,0.84513857866595166,1.9520657466446867,0]
[null,null,null,null,"Depreciation amount for additional asset - t - D5Y","4.26:","DEPADD_D5Yt",null,"GBP m",null,{"$f":" SUM(M1771:U1771)","v":38.405187631595965},null,{"$f":" $H1766 * M1767 + (IF(L1768 = 0, 0, (L1771 + $H1766 * L1767) * M1768 / L1768 * M1769)) - M1770","v":0},0.84513857866595166,2.7972043253106382,4.8056947523112097,6.414319996512388,7.7696612648142773,8.166890772914968,7.6062779410665335,0]
[]
[]
[null,null,null,null,{"$f":" 'Licence Inp'!E$107","v":"Depreciation rate - RAB_D5Y"},{"$f":" 'Licence Inp'!F$107","v":"Table 5"},{"$f":" 'Licence Inp'!G$107","v":"DEPR_D5Y"},{"$f":" 'Licence Inp'!H$107","v":0.2},{"$f":" 'Licence Inp'!I$107","v":"%"}]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,{"$f":" Time!E$98","v":"RP6 PPF- actual / actual"},{"$f":" Time!F$98","v":0},{"$f":" Time!G$98","v":0},{"$f":" Time!H$98","v":0},{"$f":" Time!I$98","v":"factor"},{"$f":" Time!J$98","v":0},{"$f":" Time!K$98","v":6.5},{"$f":" Time!L$98","v":0},{"$f":" Time!M$98","v":0},{"$f":" Time!N$98","v":0.5},{"$f":" Time!O$98","v":1},{"$f":" Time!P$98","v":1},{"$f":" Time!Q$98","v":1},{"$f":" Time!R$98","v":1},{"$f":" Time!S$98","v":1},{"$f":" Time!T$98","v":1},{"$f":" Time!U$98","v":0}]
[null,null,null,null,{"$f":" Time!E$10","v":"Model column counter"},{"$f":" Time!F$10","v":0},{"$f":" Time!G$10","v":0},{"$f":" Time!H$10","v":0},{"$f":" Time!I$10","v":"counter"},{"$f":" Time!J$10","v":0},{"$f":" Time!K$10","v":0},{"$f":" Time!L$10","v":0},{"$f":" Time!M$10","v":1},{"$f":" Time!N$10","v":2},{"$f":" Time!O$10","v":3},{"$f":" Time!P$10","v":4},{"$f":" Time!Q$10","v":5},{"$f":" Time!R$10","v":6},{"$f":" Time!S$10","v":7},{"$f":" Time!T$10","v":8},{"$f":" Time!U$10","v":9}]
[null,null,null,null,{"$f":" E$1771","v":"Depreciation amount for additional asset - t - D5Y"},"4.26:","DEPADD_D5Yt",0,"GBP m",0,38.405187631595965,0,0,0.84513857866595166,2.7972043253106382,4.8056947523112097,6.414319996512388,7.7696612648142773,8.166890772914968,7.6062779410665335,0]
[null,null,null,null,"Depreciation amount for additional asset adj. - D5Y",null,null,"n PD LK BCK","GBP m",null,{"$f":" SUM(M1779:U1779)","v":2.7972043253106382},null,{"$f":"IF(OR($H1774 = 0, L1775 = 0, M1776 = 0), 0, SUMPRODUCT(L1778:$M1778, (1 / L1775:$M1775), 1 * (L1777:$M1777 = (M1777 - ROUNDDOWN(1 / $H1774, 0))) * M1775 * M1776) - (L1779 * M1775 / L1775))","v":0},{"$f":"IF(OR($H1774 = 0, M1775 = 0, N1776 = 0), 0, SUMPRODUCT(M1778:$M1778, (1 / M1775:$M1775), 1 * (M1777:$M1777 = (N1777 - ROUNDDOWN(1 / $H1774, 0))) * N1775 * N1776) - (M1779 * N1775 / M1775))","v":0},{"$f":"IF(OR($H1774 = 0, N1775 = 0, O1776 = 0), 0, SUMPRODUCT($M1778:N1778, (1 / $M1775:N1775), 1 * ($M1777:N1777 = (O1777 - ROUNDDOWN(1 / $H1774, 0))) * O1775 * O1776) - (N1779 * O1775 / N1775))","v":0},{"$f":"IF(OR($H1774 = 0, O1775 = 0, P1776 = 0), 0, SUMPRODUCT($M1778:O1778, (1 / $M1775:O1775), 1 * ($M1777:O1777 = (P1777 - ROUNDDOWN(1 / $H1774, 0))) * P1775 * P1776) - (O1779 * P1775 / O1775))","v":0},{"$f":"IF(OR($H1774 = 0, P1775 = 0, Q1776 = 0), 0, SUMPRODUCT($M1778:P1778, (1 / $M1775:P1775), 1 * ($M1777:P1777 = (Q1777 - ROUNDDOWN(1 / $H1774, 0))) * Q1775 * Q1776) - (P1779 * Q1775 / P1775))","v":0},{"$f":"IF(OR($H1774 = 0, Q1775 = 0, R1776 = 0), 0, SUMPRODUCT($M1778:Q1778, (1 / $M1775:Q1775), 1 * ($M1777:Q1777 = (R1777 - ROUNDDOWN(1 / $H1774, 0))) * R1775 * R1776) - (Q1779 * R1775 / Q1775))","v":0},{"$f":"IF(OR($H1774 = 0, R1775 = 0, S1776 = 0), 0, SUMPRODUCT($M1778:R1778, (1 / $M1775:R1775), 1 * ($M1777:R1777 = (S1777 - ROUNDDOWN(1 / $H1774, 0))) * S1775 * S1776) - (R1779 * S1775 / R1775))","v":0.84513857866595166},{"$f":"IF(OR($H1774 = 0, S1775 = 0, T1776 = 0), 0, SUMPRODUCT($M1778:S1778, (1 / $M1775:S1775), 1 * ($M1777:S1777 = (T1777 - ROUNDDOWN(1 / $H1774, 0))) * T1775 * T1776) - (S1779 * T1775 / S1775))","v":1.9520657466446867},{"$f":"IF(OR($H1774 = 0, T1775 = 0, U1776 = 0), 0, SUMPRODUCT($M1778:T1778, (1 / $M1775:T1775), 1 * ($M1777:T1777 = (U1777 - ROUNDDOWN(1 / $H1774, 0))) * U1775 * U1776) - (T1779 * U1775 / T1775))","v":0}]
[]
[]
[null,null,"4.28 DEPN_D5Yt",null,null,"DEPN_D5Yt = (QCE_D5Yt - DIQCE_D5Yt + PTCE_D5Yt - DIPTCE_D5Yt - CD_D5Yt + CI_D5Yt) * DEPR_D5Y"]
[]
[null,null,null,null,{"$f":" 'Licence Inp'!E$107","v":"Depreciation rate - RAB_D5Y"},{"$f":" 'Licence Inp'!F$107","v":"Table 5"},{"$f":" 'Licence Inp'!G$107","v":"DEPR_D5Y"},{"$f":" 'Licence Inp'!H$107","v":0.2},{"$f":" 'Licence Inp'!I$107","v":"%"}]
[null,null,null,null,{"$f":" E$1717","v":"Qualifying capex amount - D5Y"},"4.17:","QCE_D5Yt",0,"GBP m",0,56.004231887646633,0,0,8.4513857866595163,11.069271679787349,9.0156325902183578,7.070619851793416,{"$f":" R$1717","v":6.4827928312254688},5.9408880364409526,7.9736411115215722,0]
[null,null,null,null,{"$f":" E$1726","v":"Demonstrably inefficient qualifying capex exp. - D5Y"},"4.19:","DIQCE_D5Yt",0,"GBP m",0,0,0,0,0,0,0,0,{"$f":" R$1726","v":0},0,0,0]
[null,null,null,null,{"$f":" E$1736","v":"Pass through capex expenditure - D5Y"},"4.21:","PTCE_D5Yt",0,"GBP m",0,0,0,0,0,0,0,0,{"$f":" R$1736","v":0},0,0,0]
[null,null,null,null,{"$f":" E$1755","v":"Demonstrably inefficient pass through capex exp. - D5Y"},"4.25:","DIPTCE_D5Yt",0,"GBP m",0,0,0,0,0,0,0,0,{"$f":" R$1755","v":0},0,0,0]
[null,null,null,null,{"$f":" E$1803","v":"Capex disposals - D5Y"},"4.30:","CD_D5Yt",0,"GBP m",0,0,0,0,0,0,0,0,{"$f":" R$1803","v":0},0,0,0]
[null,null,null,null,{"$f":" E$1829","v":"Capex incentive amount - D5Y"},"4.32:","CI_D5Yt",0,"GBP m",0,4.4408920985006262E-16,0,0,0,0,0,0,{"$f":" R$1829","v":0},0,4.4408920985006262E-16,0]
[null,null,null,null,{"$f":" Time!E$47","v":"Pre - RP6 period flag"},{"$f":" Time!F$47","v":0},{"$f":" Time!G$47","v":0},{"$f":" Time!H$47","v":0},{"$f":" Time!I$47","v":"flag"},{"$f":" Time!J$47","v":0},{"$f":" Time!K$47","v":1},{"$f":" Time!L$47","v":0},{"$f":" Time!M$47","v":1},{"$f":" Time!N$47","v":0},{"$f":" Time!O$47","v":0},{"$f":" Time!P$47","v":0},{"$f":" Time!Q$47","v":0},{"$f":" Time!R$47","v":0},{"$f":" Time!S$47","v":0},{"$f":" Time!T$47","v":0},{"$f":" Time!U$47","v":0}]
[null,null,null,null,"Full period depreciation - D5Y","4.28:","DEPN_D5Yt",null,"GBP m",null,{"$f":" SUM(M1792:U1792)","v":11.200846377529329},null,{"$f":" (M1785 - M1786 + M1787 - M1788 - M1789 + M1790) * $H1784 * (1 - M1791)","v":0},1.6902771573319033,{"$f":" (O1785 - O1786 + O1787 - O1788 - O1789 + O1790) * $H1784 * (1 - O1791)","v":2.2138543359574698},1.8031265180436717,1.4141239703586832,1.2965585662450938,1.1881776072881907,1.5947282223043147,0]
[]
[]
[null,null,"4.29 Capex disposal amount - CD_D5Yt",null,null,"CD_D5Yt = (OCD_D5Yt-5) * RPIt / RPIt-5"]
[]
[]
[null,null,"4.30 CD_D5Yt"]
[]
[null,null,null,null,{"$f":" E1814","v":"Asset disposals - t-5 - D5Y"},{"$f":" F1814","v":0},"OCD_D5Y t-5",0,"GBP m",0,0,0,0,0,0,0,0,{"$f":" R1814","v":0},0,0,0]
[null,null,null,null,{"$f":" Index!E$38","v":"RPI index (Base year 1993/94) - t-5"},{"$f":" Index!F$38","v":0},{"$f":" Index!G$38","v":"RPIt-5"},{"$f":" Index!H$38","v":0},{"$f":" Index!I$38","v":"index"},{"$f":" Index!J$38","v":0},{"$f":" Index!K$38","v":0},{"$f":" Index!L$38","v":0},{"$f":" Index!M$38","v":238},{"$f":" Index!N$38","v":245.6},{"$f":" Index!O$38","v":251.9},{"$f":" Index!P$38","v":257.7},{"$f":" Index!Q$38","v":259.5},{"$f":" Index!R$38","v":259.5},{"$f":" Index!S$38","v":259.5},{"$f":" Index!T$38","v":259.5},{"$f":" Index!U$38","v":259.5}]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,"Capex disposals - D5Y","4.30:","CD_D5Yt",null,"GBP m",null,{"$f":" SUM(M1803:U1803)","v":0},null,{"$f":" M1800 * M1802 / M1801","v":0},0,0,0,0,{"$f":" R1800 * R1802 / R1801","v":0},0,0,0]
[]
[null,null,null,"Asset disposals - t-5"]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$100","v":"Asset disposal lookback periods"},{"$f":" 'Actuals Inp'!F$100","v":0},{"$f":" 'Actuals Inp'!G$100","v":0},{"$f":" 'Actuals Inp'!H$100","v":5},{"$f":" 'Actuals Inp'!I$100","v":"years"}]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$102","v":"Historic timeline"},{"$f":" 'Actuals Inp'!F$102","v":0},{"$f":" 'Actuals Inp'!G$102","v":0},{"$f":" 'Actuals Inp'!H$102","v":0},{"$f":" 'Actuals Inp'!I$102","v":"date"},{"$f":" 'Actuals Inp'!J$102","v":0},{"$f":" 'Actuals Inp'!K$102","v":0},{"$f":" 'Actuals Inp'!L$102","v":0},{"$f":" 'Actuals Inp'!M$102","v":2008},{"$f":" 'Actuals Inp'!N$102","v":2009},{"$f":" 'Actuals Inp'!O$102","v":2010},{"$f":" 'Actuals Inp'!P$102","v":2011},{"$f":" 'Actuals Inp'!Q$102","v":2012},{"$f":" 'Actuals Inp'!R$102","v":2013},{"$f":" 'Actuals Inp'!S$102","v":2014},{"$f":" 'Actuals Inp'!T$102","v":2015},{"$f":" 'Actuals Inp'!U$102","v":2016}]
[null,null,null,null,{"$f":" Time!E$36","v":"Financial year ending"},{"$f":" Time!F$36","v":0},{"$f":" Time!G$36","v":0},{"$f":" Time!H$36","v":0},{"$f":" Time!I$36","v":"year #"},{"$f":" Time!J$36","v":0},{"$f":" Time!K$36","v":0},{"$f":" Time!L$36","v":0},{"$f":" Time!M$36","v":2017},{"$f":" Time!N$36","v":2018},{"$f":" Time!O$36","v":2019},{"$f":" Time!P$36","v":2020},{"$f":" Time!Q$36","v":2021},{"$f":" Time!R$36","v":2022},{"$f":" Time!S$36","v":2023},{"$f":" Time!T$36","v":2024},{"$f":" Time!U$36","v":2025}]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$109","v":"Historic - asset disposals - D5Y"},{"$f":" 'Actuals Inp'!F$109","v":"4.30:"},{"$f":" 'Actuals Inp'!G$109","v":"OCD_D5Yt"},{"$f":" 'Actuals Inp'!H$109","v":0},{"$f":" 'Actuals Inp'!I$109","v":"GBP m"},{"$f":" 'Actuals Inp'!J$109","v":0},{"$f":" 'Actuals Inp'!K$109","v":0},{"$f":" 'Actuals Inp'!L$109","v":0},{"$f":" 'Actuals Inp'!M$109","v":0},{"$f":" 'Actuals Inp'!N$109","v":0},{"$f":" 'Actuals Inp'!O$109","v":0},{"$f":" 'Actuals Inp'!P$109","v":0},{"$f":" 'Actuals Inp'!Q$109","v":0},{"$f":" 'Actuals Inp'!R$109","v":0},{"$f":" 'Actuals Inp'!S$109","v":0},{"$f":" 'Actuals Inp'!T$109","v":0},{"$f":" 'Actuals Inp'!U$109","v":0}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$119","v":"Asset disposals - D5Y"},{"$f":" 'Actuals Inp'!F$119","v":"4.30:"},{"$f":" 'Actuals Inp'!G$119","v":"OCD_D5Yt"},{"$f":" 'Actuals Inp'!H$119","v":0},{"$f":" 'Actuals Inp'!I$119","v":"GBP m"},{"$f":" 'Actuals Inp'!J$119","v":"[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!A$257"},{"$f":" 'Actuals Inp'!K$119","v":0},{"$f":" 'Actuals Inp'!L$119","v":0},{"$f":" 'Actuals Inp'!M$119","v":0},{"$f":" 'Actuals Inp'!N$119","v":0},{"$f":" 'Actuals Inp'!O$119","v":0},{"$f":" 'Actuals Inp'!P$119","v":0},{"$f":" 'Actuals Inp'!Q$119","v":0},{"$f":" 'Actuals Inp'!R$119","v":0},{"$f":" 'Actuals Inp'!S$119","v":0},{"$f":" 'Actuals Inp'!T$119","v":0},{"$f":" 'Actuals Inp'!U$119","v":0}]
[]
[null,null,null,null,"Asset disposals - t-5 - D5Y",null,"OCD_D5Y t-5",null,"GBP m",null,{"$f":" SUM(M1814:U1814)","v":0},null,{"$f":" SUMPRODUCT(($M1808:$U1809 = M1809 - $H1806) * $M1811:$U1812)","v":0},{"$f":" SUMPRODUCT(($M1808:$U1809 = N1809 - $H1806) * $M1811:$U1812)","v":0},{"$f":" SUMPRODUCT(($M1808:$U1809 = O1809 - $H1806) * $M1811:$U1812)","v":0},{"$f":" SUMPRODUCT(($M1808:$U1809 = P1809 - $H1806) * $M1811:$U1812)","v":0},{"$f":" SUMPRODUCT(($M1808:$U1809 = Q1809 - $H1806) * $M1811:$U1812)","v":0},{"$f":" SUMPRODUCT(($M1808:$U1809 = R1809 - $H1806) * $M1811:$U1812)","v":0},0,0,0]
[]
[]
[null,null,"4.31 Capex incentive amount - CI_D5Yt"]
[]
[]
[null,null,"4.32 CI_D5Yt",null,null,"CI_D5Yt = ( AC_D5Yt + ACIA_D5Yt + ACTS_D5Yt + ACCOL_D5Yt  – ( QCE_D5Yt – DIQCE_D5Yt ) ) * 50%"]
[]
[null,null,null,null,{"$f":" 'Licence Inp'!E$113","v":"Capex incentive licensee share % - DL"},{"$f":" 'Licence Inp'!F$113","v":"4.32:"},{"$f":" 'Licence Inp'!G$113","v":0},{"$f":" 'Licence Inp'!H$113","v":0.5},{"$f":" 'Licence Inp'!I$113","v":"%"}]
[null,null,null,null,{"$f":" E$1856","v":"Allowed capex - D5Y"},"4.34:","AC_D5Yt",0,"GBP m",0,56.004231887646633,0,0,8.4513857866595163,11.069271679787349,9.0156325902183578,7.070619851793416,6.4827928312254688,5.9408880364409526,7.9736411115215731,0]
[null,null,null,"plus",{"$f":" E$1837","v":"Allowed capex for injurious affection claims - D5Y"},"4.32:","ACIA_D5Yt",0,"GBP m",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"plus",{"$f":" E$1845","v":"Allowed capex for enduring solution system - D5Y"},"4.32:","ACD5Y_D5Yt",0,"GBP m",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"plus",{"$f":" E$1864","v":"Allowed capex for changes of law - D5Y"},"4.45:","ACCOL_D5Yt",0,"GBP m",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"less",{"$f":" E$1717","v":"Qualifying capex amount - D5Y"},"4.17:","QCE_D5Yt",0,"GBP m",0,56.004231887646633,0,0,8.4513857866595163,11.069271679787349,9.0156325902183578,7.070619851793416,{"$f":" R$1717","v":6.4827928312254688},5.9408880364409526,7.9736411115215722,0]
[null,null,null,"plus",{"$f":" E$1726","v":"Demonstrably inefficient qualifying capex exp. - D5Y"},"4.19:","DIQCE_D5Yt",0,"GBP m",0,0,0,0,0,0,0,0,{"$f":" R$1726","v":0},0,0,0]
[null,null,null,null,"Capex incentive amount - D5Y","4.32:","CI_D5Yt",null,"GBP m",null,{"$f":" SUM(M1829:U1829)","v":4.4408920985006262E-16},null,{"$f":" (M1823 + M1824 + M1825 + M1826 - (M1827 - M1828)) * $H1822","v":0},0,0,0,0,{"$f":" (R1823 + R1824 + R1825 + R1826 - (R1827 - R1828)) * $H1822","v":0},0,4.4408920985006262E-16,0]
[]
[]
[null,null,"4.32 ACIA_D5Yt"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$12","v":"RPI as on 2015/16 - (Base year 1993/94)"},{"$f":" 'Actuals Inp'!F$12","v":0},{"$f":" 'Actuals Inp'!G$12","v":"RPI2016"},{"$f":" 'Actuals Inp'!H$12","v":259.5},{"$f":" 'Actuals Inp'!I$12","v":"index"}]
[null,null,null,null,{"$f":" 'Licence Inp'!E$135","v":"Allowed capex for injurious affection claims - D5Y"},{"$f":" 'Licence Inp'!F$135","v":"4.32:"},{"$f":" 'Licence Inp'!G$135","v":"ACIA_2016_D5Yt"},{"$f":" 'Licence Inp'!H$135","v":0},{"$f":" 'Licence Inp'!I$135","v":"GBP m"},{"$f":" 'Licence Inp'!J$135","v":"[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!A$247"},{"$f":" 'Licence Inp'!K$135","v":0},{"$f":" 'Licence Inp'!L$135","v":0},{"$f":" 'Licence Inp'!M$135","v":0},{"$f":" 'Licence Inp'!N$135","v":0},{"$f":" 'Licence Inp'!O$135","v":0},{"$f":" 'Licence Inp'!P$135","v":0},{"$f":" 'Licence Inp'!Q$135","v":0},{"$f":" 'Licence Inp'!R$135","v":0},{"$f":" 'Licence Inp'!S$135","v":0},{"$f":" 'Licence Inp'!T$135","v":0},{"$f":" 'Licence Inp'!U$135","v":0}]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,"Allowed capex for injurious affection claims - D5Y","4.32:","ACIA_D5Yt",null,"GBP m",null,{"$f":" SUM(M1837:U1837)","v":0},null,{"$f":" M1835 * M1836 / $H1834","v":0},{"$f":" N1835 * N1836 / $H1834","v":0},0,0,0,0,0,0,0]
[]
[]
[null,null,"4.32 ACD5Y_D5Yt"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$12","v":"RPI as on 2015/16 - (Base year 1993/94)"},{"$f":" 'Actuals Inp'!F$12","v":0},{"$f":" 'Actuals Inp'!G$12","v":"RPI2016"},{"$f":" 'Actuals Inp'!H$12","v":259.5},{"$f":" 'Actuals Inp'!I$12","v":"index"}]
[null,null,null,null,{"$f":" 'Licence Inp'!E$147","v":"Allowed capex for enduring solutions system - D5Y"},{"$f":" 'Licence Inp'!F$147","v":0},{"$f":" 'Licence Inp'!G$147","v":"ACES_2016_D5Yt"},{"$f":" 'Licence Inp'!H$147","v":0},{"$f":" 'Licence Inp'!I$147","v":"GBP m"},{"$f":" 'Licence Inp'!J$147","v":"[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!A$249"},{"$f":" 'Licence Inp'!K$147","v":0},{"$f":" 'Licence Inp'!L$147","v":0},{"$f":" 'Licence Inp'!M$147","v":0},{"$f":" 'Licence Inp'!N$147","v":0},{"$f":" 'Licence Inp'!O$147","v":0},{"$f":" 'Licence Inp'!P$147","v":0},{"$f":" 'Licence Inp'!Q$147","v":0},{"$f":" 'Licence Inp'!R$147","v":0},{"$f":" 'Licence Inp'!S$147","v":0},{"$f":" 'Licence Inp'!T$147","v":0},{"$f":" 'Licence Inp'!U$147","v":0}]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,"Allowed capex for enduring solution system - D5Y","4.32:","ACD5Y_D5Yt",null,"GBP m",null,{"$f":" SUM(M1845:U1845)","v":0},null,{"$f":" M1843 * M1844 / $H1842","v":0},0,0,0,0,0,0,0,0]
[]
[]
[null,null,"4.33 Allowed capex - AC_D5Yt"]
[]
[]
[null,null,"4.34 AC_D5Yt",null,null,"AC_D5Yt = AC_2016_D5Yt * RPIt / RPI2016"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$12","v":"RPI as on 2015/16 - (Base year 1993/94)"},{"$f":" 'Actuals Inp'!F$12","v":0},{"$f":" 'Actuals Inp'!G$12","v":"RPI2016"},{"$f":" 'Actuals Inp'!H$12","v":259.5},{"$f":" 'Actuals Inp'!I$12","v":"index"}]
[null,null,null,null,{"$f":" 'Licence Inp'!E$123","v":"Allowed capex - Base year 2016 - RAB_D5Y"},{"$f":" 'Licence Inp'!F$123","v":"Table 6"},{"$f":" 'Licence Inp'!G$123","v":"AC_2016_D5Yt"},{"$f":" 'Licence Inp'!H$123","v":0},{"$f":" 'Licence Inp'!I$123","v":"GBP m"},{"$f":" 'Licence Inp'!J$123","v":"As per client file received on 16 Jan 2017"},{"$f":" 'Licence Inp'!K$123","v":56.004231887646633},{"$f":" 'Licence Inp'!L$123","v":0},{"$f":" 'Licence Inp'!M$123","v":0},{"$f":" 'Licence Inp'!N$123","v":8.4513857866595163},{"$f":" 'Licence Inp'!O$123","v":11.069271679787349},{"$f":" 'Licence Inp'!P$123","v":9.0156325902183578},{"$f":" 'Licence Inp'!Q$123","v":7.070619851793416},{"$f":" 'Licence Inp'!R$123","v":6.4827928312254688},{"$f":" 'Licence Inp'!S$123","v":5.9408880364409526},{"$f":" 'Licence Inp'!T$123","v":7.9736411115215722},{"$f":" 'Licence Inp'!U$123","v":0}]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,"Allowed capex - D5Y","4.34:","AC_D5Yt",null,"GBP m",null,{"$f":" SUM(M1856:U1856)","v":56.004231887646633},null,{"$f":" M1854 * M1855 / $H1853","v":0},8.4513857866595163,11.069271679787349,9.0156325902183578,7.070619851793416,6.4827928312254688,5.9408880364409526,7.9736411115215731,0]
[]
[]
[null,null,"4.45 ACCOL_D5Yt"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$12","v":"RPI as on 2015/16 - (Base year 1993/94)"},{"$f":" 'Actuals Inp'!F$12","v":0},{"$f":" 'Actuals Inp'!G$12","v":"RPI2016"},{"$f":" 'Actuals Inp'!H$12","v":259.5},{"$f":" 'Actuals Inp'!I$12","v":"index"}]
[null,null,null,null,{"$f":" 'Licence Inp'!E$159","v":"Allowed capex for changes of law - D5Y"},{"$f":" 'Licence Inp'!F$159","v":"4.45:"},{"$f":" 'Licence Inp'!G$159","v":"ACCOL_2016_D5Yt"},{"$f":" 'Licence Inp'!H$159","v":0},{"$f":" 'Licence Inp'!I$159","v":"GBP m"},{"$f":" 'Licence Inp'!J$159","v":"[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!A$248"},{"$f":" 'Licence Inp'!K$159","v":0},{"$f":" 'Licence Inp'!L$159","v":0},{"$f":" 'Licence Inp'!M$159","v":0},{"$f":" 'Licence Inp'!N$159","v":0},{"$f":" 'Licence Inp'!O$159","v":0},{"$f":" 'Licence Inp'!P$159","v":0},{"$f":" 'Licence Inp'!Q$159","v":0},{"$f":" 'Licence Inp'!R$159","v":0},{"$f":" 'Licence Inp'!S$159","v":0},{"$f":" 'Licence Inp'!T$159","v":0},{"$f":" 'Licence Inp'!U$159","v":0}]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,"Allowed capex for changes of law - D5Y","4.45:","ACCOL_D5Yt",null,"GBP m",null,{"$f":" SUM(M1864:U1864)","v":0},null,{"$f":" M1862 * M1863 / $H1861","v":0},{"$f":" N1862 * N1863 / $H1861","v":0},0,0,0,0,0,0,0]
[]
[]
["4. REGULATORY ASSET BASES - 5 YEAR MARKET OPERATIONS - RAB_MO5Y"]
[]
[null,null,"4.3 The opening regulatory asset base - ORAB_MO5Yt"]
[]
[]
[null,null,"4.4 ORAB_MO5Yt",null,null,"ORAB_MO5Yt = OE_MO5Yt + OADD_MO5Yt"]
[]
[null,null,null,null,{"$f":" E$1883","v":"Existing RAB - BEG bal.  - MO5Y"},"4.5:","OE_MO5Yt",0,"GBP m",0,0,0,0,0,0,0,0,{"$f":" R$1883","v":0},0,0,0]
[null,null,null,null,{"$f":" E$1931","v":"Additional RAB - BEG bal. - MO5Y"},"4.13:","OADD_MO5Yt",0,"GBP m",0,0,0,0,0,0,0,0,{"$f":" R$1931","v":0},0,0,0]
[null,null,null,null,"5 year market operations RAB - BEG bal. - MO5Y","4.4:","ORAB_MO5Yt",null,"GBP m",null,null,null,{"$f":"SUM(M1874:M1875)","v":0},0,0,0,0,{"$f":"SUM(R1874:R1875)","v":0},0,0,0]
[]
[]
[null,null,"4.5 Opening value of existing assets - OE_MO5Yt"]
[]
[null,null,null,null,{"$f":" E$1892","v":"Existing RAB - BEG bal. - 2013 - MO5Y"},"4.6: ","OE_MO5Y2013",0,"GBP m",0,0,0,0,0,0,0,0,{"$f":" R$1892","v":0},0,0,0]
[null,null,null,null,{"$f":" E$1900","v":"Existing RAB - BEG bal. - (Except 2013) - MO5Y"},"4.7:","OE_MO5Yt",0,"GBP m",0,0,0,0,0,0,0,0,{"$f":" R$1900","v":0},0,0,0]
[null,null,null,null,"Existing RAB - BEG bal.  - MO5Y","4.5:","OE_MO5Yt",null,"GBP m",null,null,null,{"$f":"SUM(M1881:M1882)","v":0},0,0,0,0,{"$f":"SUM(R1881:R1882)","v":0},0,0,0]
[]
[]
[null,null,"4.6 Opening balance of existing assets - 2013",null,null,"OE_MO5Y2018 = OE_2016_MO5Y2018 * RPI2018 / RPI2016"]
[]
[null,null,null,null,{"$f":" 'Licence Inp'!E$40","v":"RAB_MO5Y - base year 2016"},{"$f":" 'Licence Inp'!F$40","v":"Table 2"},{"$f":" 'Licence Inp'!G$40","v":"OE_2016_MO5Y2018"},{"$f":" 'Licence Inp'!H$40","v":0},{"$f":" 'Licence Inp'!I$40","v":"GBP m"}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$12","v":"RPI as on 2015/16 - (Base year 1993/94)"},{"$f":" 'Actuals Inp'!F$12","v":0},{"$f":" 'Actuals Inp'!G$12","v":"RPI2016"},{"$f":" 'Actuals Inp'!H$12","v":259.5},{"$f":" 'Actuals Inp'!I$12","v":"index"}]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,{"$f":" Time!E$71","v":"RP6 start period flag"},{"$f":" Time!F$71","v":0},{"$f":" Time!G$71","v":0},{"$f":" Time!H$71","v":0},{"$f":" Time!I$71","v":"flag"},{"$f":" Time!J$71","v":0},{"$f":" Time!K$71","v":1},{"$f":" Time!L$71","v":0},{"$f":" Time!M$71","v":0},{"$f":" Time!N$71","v":1},{"$f":" Time!O$71","v":0},{"$f":" Time!P$71","v":0},{"$f":" Time!Q$71","v":0},{"$f":" Time!R$71","v":0},{"$f":" Time!S$71","v":0},{"$f":" Time!T$71","v":0},{"$f":" Time!U$71","v":0}]
[null,null,null,null,"Existing RAB - BEG bal. - 2013 - MO5Y","4.6: ","OE_MO5Y2013",null,"GBP m",null,null,null,{"$f":" $H1888 * M1890 / $H1889 * M1891","v":0},0,0,0,0,{"$f":" $H1888 * R1890 / $H1889 * R1891","v":0},0,0,0]
[]
[]
[null,null,"4.7 Opening balance of existing assets - t",null,null,"OE_MO5Yt = (CE_MO5Yt-1) * RPIt / RPIt-1"]
[]
[null,null,null,null,{"$f":" E$1910","v":"Closing balance of existing RAB - MO5Y"},"4.9:","CE_MO5Yt",0,"GBP m",0,0,0,0,0,0,0,0,{"$f":" R$1910","v":0},0,0,0]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,{"$f":" Time!E$92","v":"RP6 period flag"},{"$f":" Time!F$92","v":0},{"$f":" Time!G$92","v":0},{"$f":" Time!H$92","v":0},{"$f":" Time!I$92","v":"flag"},{"$f":" Time!J$92","v":0},{"$f":" Time!K$92","v":7},{"$f":" Time!L$92","v":0},{"$f":" Time!M$92","v":0},{"$f":" Time!N$92","v":1},{"$f":" Time!O$92","v":1},{"$f":" Time!P$92","v":1},{"$f":" Time!Q$92","v":1},{"$f":" Time!R$92","v":1},{"$f":" Time!S$92","v":1},{"$f":" Time!T$92","v":1},{"$f":" Time!U$92","v":0}]
[null,null,null,null,"Existing RAB - BEG bal. - (Except 2013) - MO5Y","4.7:","OE_MO5Yt",null,"GBP m",null,null,null,{"$f":" IF( L1898 = 0, 0, L1897 * M1898 / L1898) * M1899","v":0},0,0,0,0,{"$f":" IF( Q1898 = 0, 0, Q1897 * R1898 / Q1898) * R1899","v":0},0,0,0]
[]
[]
[null,null,"4.8 Closing balance of existing RAB - CE_MO5Yt"]
[]
[]
[null,null,"4.9 CE_MO5Yt",null,null,"CE_MO5Yt = OE_MO5Yt - FDEP_MO5Yt"]
[]
[null,null,null,null,{"$f":" E$1883","v":"Existing RAB - BEG bal.  - MO5Y"},"4.5:","OE_MO5Yt",0,"GBP m",0,0,0,0,0,0,0,0,{"$f":" R$1883","v":0},0,0,0]
[null,null,null,"less",{"$f":" E$1921","v":"Fixed depreciation amount - existing RAB - MO5Y"},"4.11:","FDEP_MO5Yt",0,"GBP m",0,0,0,0,0,0,0,0,{"$f":" R$1921","v":0},0,0,0]
[null,null,null,null,"Closing balance of existing RAB - MO5Y","4.9:","CE_MO5Yt",null,"GBP m",null,null,null,{"$f":" M1908 - M1909","v":0},0,0,0,0,{"$f":" R1908 - R1909","v":0},0,0,0]
[]
[]
[null,null,"4.10 Fixed depreciation amount - FDEP_MO5Yt"]
[]
[]
[null,null,"4.11 FDEP_MO5Yt",null,null,"FDEP_MO5Yt = FDEP_2016_MO5Yt * RPIt / RPI2016"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$12","v":"RPI as on 2015/16 - (Base year 1993/94)"},{"$f":" 'Actuals Inp'!F$12","v":0},{"$f":" 'Actuals Inp'!G$12","v":"RPI2016"},{"$f":" 'Actuals Inp'!H$12","v":259.5},{"$f":" 'Actuals Inp'!I$12","v":"index"}]
[null,null,null,null,{"$f":" 'Licence Inp'!E$69","v":"Fixed depreciation - base year 2016 - RAB_MO5Y"},{"$f":" 'Licence Inp'!F$69","v":"Table 3"},{"$f":" 'Licence Inp'!G$69","v":"FDEP_2016_MO5Yt"},{"$f":" 'Licence Inp'!H$69","v":0},{"$f":" 'Licence Inp'!I$69","v":"GBP m"},{"$f":" 'Licence Inp'!J$69","v":0},{"$f":" 'Licence Inp'!K$69","v":0},{"$f":" 'Licence Inp'!L$69","v":0},{"$f":" 'Licence Inp'!M$69","v":0},{"$f":" 'Licence Inp'!N$69","v":0},{"$f":" 'Licence Inp'!O$69","v":0},{"$f":" 'Licence Inp'!P$69","v":0},{"$f":" 'Licence Inp'!Q$69","v":0},{"$f":" 'Licence Inp'!R$69","v":0},{"$f":" 'Licence Inp'!S$69","v":0},{"$f":" 'Licence Inp'!T$69","v":0},{"$f":" 'Licence Inp'!U$69","v":0}]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,"Fixed depreciation amount - existing RAB - MO5Y","4.11:","FDEP_MO5Yt",null,"GBP m",null,{"$f":" SUM(M1921:U1921)","v":0},null,{"$f":" M1919 * M1920 / $H1918","v":0},0,0,0,0,{"$f":" R1919 * R1920 / $H1918","v":0},0,0,0]
[]
[]
[null,null,"4.12 Opening balance of additional assets"]
[]
[]
[null,null,"4.13 OADD_MO5Yt"]
[]
[null,null,null,null,{"$f":" E$1936","v":"Additional RAB - BEG bal. - 2013 - MO5Y"},"4.13a: ","OADD_MO5Y2013",0,"GBP m",0,0,0,0,0,0,0,0,{"$f":" R$1936","v":0},0,0,0]
[null,null,null,null,{"$f":" E$1943","v":"Additional RAB - BEG bal. - except 2013 - MO5Y"},"4.13b:","OADD_MO5Yt",0,"GBP m",0,0,0,0,0,0,0,0,{"$f":" R$1943","v":0},0,0,0]
[null,null,null,null,"Additional RAB - BEG bal. - MO5Y","4.13:","OADD_MO5Yt",null,"GBP m",null,null,null,{"$f":"SUM(M1929:M1930)","v":0},0,0,0,0,{"$f":"SUM(R1929:R1930)","v":0},0,0,0]
[]
[null,null,null,"4.13a OADD_MO5Y2013"]
[null,null,null,null,{"$f":" 'Licence Inp'!E$82","v":"Opening additional assets - RAB_MO5Y"},{"$f":" 'Licence Inp'!F$82","v":"4.13a:"},{"$f":" 'Licence Inp'!G$82","v":"OADD_MO5Y2018"},{"$f":" 'Licence Inp'!H$82","v":0},{"$f":" 'Licence Inp'!I$82","v":"GBP m"}]
[null,null,null,null,{"$f":" Time!E$71","v":"RP6 start period flag"},{"$f":" Time!F$71","v":0},{"$f":" Time!G$71","v":0},{"$f":" Time!H$71","v":0},{"$f":" Time!I$71","v":"flag"},{"$f":" Time!J$71","v":0},{"$f":" Time!K$71","v":1},{"$f":" Time!L$71","v":0},{"$f":" Time!M$71","v":0},{"$f":" Time!N$71","v":1},{"$f":" Time!O$71","v":0},{"$f":" Time!P$71","v":0},{"$f":" Time!Q$71","v":0},{"$f":" Time!R$71","v":0},{"$f":" Time!S$71","v":0},{"$f":" Time!T$71","v":0},{"$f":" Time!U$71","v":0}]
[null,null,null,null,"Additional RAB - BEG bal. - 2013 - MO5Y","4.13a: ","OADD_MO5Y2013",null,"GBP m",null,null,null,{"$f":" M1935 * $H1934","v":0},0,0,0,0,{"$f":" R1935 * $H1934","v":0},0,0,0]
[]
[null,null,null,"4.13b OADD_MO5Yt",null,"OADD_MO5Yt = (CADD_MO5Yt-1) * RPIt / RPIt-1"]
[null,null,null,null,{"$f":" E$1959","v":"Closing balance of additional RAB - MO5Y"},"4.15:","CADD_MO5Yt",0,"GBP m",0,0,0,0,0,0,0,0,{"$f":" R$1959","v":0},0,0,0]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,{"$f":" Time!E$92","v":"RP6 period flag"},{"$f":" Time!F$92","v":0},{"$f":" Time!G$92","v":0},{"$f":" Time!H$92","v":0},{"$f":" Time!I$92","v":"flag"},{"$f":" Time!J$92","v":0},{"$f":" Time!K$92","v":7},{"$f":" Time!L$92","v":0},{"$f":" Time!M$92","v":0},{"$f":" Time!N$92","v":1},{"$f":" Time!O$92","v":1},{"$f":" Time!P$92","v":1},{"$f":" Time!Q$92","v":1},{"$f":" Time!R$92","v":1},{"$f":" Time!S$92","v":1},{"$f":" Time!T$92","v":1},{"$f":" Time!U$92","v":0}]
[null,null,null,null,{"$f":" Time!E$71","v":"RP6 start period flag"},{"$f":" Time!F$71","v":0},{"$f":" Time!G$71","v":0},{"$f":" Time!H$71","v":0},{"$f":" Time!I$71","v":"flag"},{"$f":" Time!J$71","v":0},{"$f":" Time!K$71","v":1},{"$f":" Time!L$71","v":0},{"$f":" Time!M$71","v":0},{"$f":" Time!N$71","v":1},{"$f":" Time!O$71","v":0},{"$f":" Time!P$71","v":0},{"$f":" Time!Q$71","v":0},{"$f":" Time!R$71","v":0},{"$f":" Time!S$71","v":0},{"$f":" Time!T$71","v":0},{"$f":" Time!U$71","v":0}]
[null,null,null,null,"Additional RAB - BEG bal. - except 2013 - MO5Y","4.13b:","OADD_MO5Yt",null,"GBP m",null,null,null,{"$f":" IF(OR(M1942 =1, L1940 = 0), 0, L1939 * M1940 / L1940) * M1941","v":0},0,0,0,0,{"$f":" IF(OR(R1942 =1, Q1940 = 0), 0, Q1939 * R1940 / Q1940) * R1941","v":0},0,0,0]
[]
[]
[null,null,"4.14 The closing value of additional assets - CADD_MO5Yt"]
[]
[]
[null,null,"4.15 Closing balance of additional RAB",null,null,"CADD_MO5Yt = OADD_MO5Yt + QCE_MO5Yt - DIQCE_MO5Yt + PTCE_MO5Yt - DIPTCE_MO5Yt - DEPADD_MO5Yt - CD_MO5Yt + CI_MO5Yt"]
[]
[null,null,null,null,{"$f":" E$1931","v":"Additional RAB - BEG bal. - MO5Y"},"4.13:","OADD_MO5Yt",0,"GBP m",0,0,0,0,0,0,0,0,{"$f":" R$1931","v":0},0,0,0]
[null,null,null,"plus",{"$f":" E$1968","v":"Qualifying capex amount - MO5Y"},"4.17:","QCE_MO5Yt",0,"GBP m",0,0,0,0,0,0,0,0,{"$f":" R$1968","v":0},0,0,0]
[null,null,null,"less",{"$f":" E$1977","v":"Demonstrably inefficient qualifying capex exp. - MO5Y"},"4.19:","DIQCE_MO5Yt",0,"GBP m",0,0,0,0,0,0,0,0,{"$f":" R$1977","v":0},0,0,0]
[null,null,null,"plus",{"$f":" E$1987","v":"Pass through capex expenditure - MO5Y"},"4.21:","PTCE_MO5Yt",0,"GBP m",0,0,0,0,0,0,0,0,{"$f":" R$1987","v":0},0,0,0]
[null,null,null,"less",{"$f":" E$2006","v":"Demonstrably inefficient pass through capex exp. - MO5Y"},"4.25:","DIPTCE_MO5Yt",0,"GBP m",0,0,0,0,0,0,0,0,{"$f":" R$2006","v":0},0,0,0]
[null,null,null,"less",{"$f":" E$2022","v":"Depreciation amount for additional asset - t - MO5Y"},"4.26:","DEPADD_MO5Yt",0,"GBP m",0,0,0,0,0,0,0,0,{"$f":" R$2022","v":0},0,0,0]
[null,null,null,"less",{"$f":" E$2054","v":"Capex disposals - MO5Y"},"4.30:","CD_MO5Yt",0,"GBP m",0,0,0,0,0,0,0,0,{"$f":" R$2054","v":0},0,0,0]
[null,null,null,"plus",{"$f":" E$2080","v":"Capex incentive amount - MO5Y"},"4.32:","CI_MO5Yt",0,"GBP m",0,0,0,0,0,0,0,0,{"$f":" R$2080","v":0},0,0,0]
[null,null,null,null,"Closing balance of additional RAB - MO5Y","4.15:","CADD_MO5Yt",null,"GBP m",null,null,null,{"$f":" M1951 + M1952 - M1953 + M1954 - M1955 - M1956 - M1957 + M1958","v":0},0,0,0,0,{"$f":" R1951 + R1952 - R1953 + R1954 - R1955 - R1956 - R1957 + R1958","v":0},0,0,0]
[]
[]
[null,null,"4.16 Qualifying capex expenditure - QCE_MO5Yt"]
[]
[]
[null,null,"4.17 Capex incurred by the licensee - allocated to NSI"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$41","v":"Qualifying capex amount - MO5Y"},{"$f":" 'Actuals Inp'!F$41","v":"4.17:"},{"$f":" 'Actuals Inp'!G$41","v":"QCE_MO5Yt"},{"$f":" 'Actuals Inp'!H$41","v":0},{"$f":" 'Actuals Inp'!I$41","v":"GBP m"},{"$f":" 'Actuals Inp'!J$41","v":0},{"$f":" 'Actuals Inp'!K$41","v":0},{"$f":" 'Actuals Inp'!L$41","v":0},{"$f":" 'Actuals Inp'!M$41","v":0},{"$f":" 'Actuals Inp'!N$41","v":0},{"$f":" 'Actuals Inp'!O$41","v":0},{"$f":" 'Actuals Inp'!P$41","v":0},{"$f":" 'Actuals Inp'!Q$41","v":0},{"$f":" 'Actuals Inp'!R$41","v":0},{"$f":" 'Actuals Inp'!S$41","v":0},{"$f":" 'Actuals Inp'!T$41","v":0},{"$f":" 'Actuals Inp'!U$41","v":0}]
[null,null,null,null,"Qualifying capex amount - MO5Y","4.17:","QCE_MO5Yt",null,"GBP m",null,{"$f":" SUM(M1968:U1968)","v":0},null,{"$f":" M1967","v":0},0,0,0,0,{"$f":" R1967","v":0},0,0,0]
[]
[]
[null,null,"4.18 Demonstrably inefficient qualifying capex expenditure - DIQCE_MO5Yt"]
[]
[]
[null,null,"4.19 DIQCE_MO5Yt"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$53","v":"Demonstrably inefficient qualifying capex - MO5Y"},{"$f":" 'Actuals Inp'!F$53","v":"4.19:"},{"$f":" 'Actuals Inp'!G$53","v":"DIQCE_MO5Yt"},{"$f":" 'Actuals Inp'!H$53","v":0},{"$f":" 'Actuals Inp'!I$53","v":"GBP m"},{"$f":" 'Actuals Inp'!J$53","v":0},{"$f":" 'Actuals Inp'!K$53","v":0},{"$f":" 'Actuals Inp'!L$53","v":0},{"$f":" 'Actuals Inp'!M$53","v":0},{"$f":" 'Actuals Inp'!N$53","v":0},{"$f":" 'Actuals Inp'!O$53","v":0},{"$f":" 'Actuals Inp'!P$53","v":0},{"$f":" 'Actuals Inp'!Q$53","v":0},{"$f":" 'Actuals Inp'!R$53","v":0},{"$f":" 'Actuals Inp'!S$53","v":0},{"$f":" 'Actuals Inp'!T$53","v":0},{"$f":" 'Actuals Inp'!U$53","v":0}]
[null,null,null,null,"Demonstrably inefficient qualifying capex exp. - MO5Y","4.19:","DIQCE_MO5Yt",null,"GBP m",null,{"$f":" SUM(M1977:U1977)","v":0},null,{"$f":" M1976","v":0},0,0,0,0,{"$f":" R1976","v":0},0,0,0]
[]
[]
[null,null,"4.20 Pass through capex expenditure amount - PTCE_MO5Yt",null,null,"PTCE_MO5Yt = CLD_MO5Yt + CC_MO5Yt"]
[]
[]
[null,null,"4.21 PTCE_MO5Yt"]
[]
[null,null,null,null,{"$f":" E$1997","v":"Capex legacy Dt amount - MO5Y"},"4.23:","CLD_MO5Yt",0,"GBP m",0,0,0,0,0,0,0,0,{"$f":" R$1997","v":0},0,0,0]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$65","v":"Capex connection amount - MO5Y"},{"$f":" 'Actuals Inp'!F$65","v":"4.21:"},{"$f":" 'Actuals Inp'!G$65","v":"CC_MO5Yt"},{"$f":" 'Actuals Inp'!H$65","v":0},{"$f":" 'Actuals Inp'!I$65","v":"GBP m"},{"$f":" 'Actuals Inp'!J$65","v":0},{"$f":" 'Actuals Inp'!K$65","v":0},{"$f":" 'Actuals Inp'!L$65","v":0},{"$f":" 'Actuals Inp'!M$65","v":0},{"$f":" 'Actuals Inp'!N$65","v":0},{"$f":" 'Actuals Inp'!O$65","v":0},{"$f":" 'Actuals Inp'!P$65","v":0},{"$f":" 'Actuals Inp'!Q$65","v":0},{"$f":" 'Actuals Inp'!R$65","v":0},{"$f":" 'Actuals Inp'!S$65","v":0},{"$f":" 'Actuals Inp'!T$65","v":0},{"$f":" 'Actuals Inp'!U$65","v":0}]
[null,null,null,null,"Pass through capex expenditure - MO5Y","4.21:","PTCE_MO5Yt",null,"GBP m",null,{"$f":" SUM(M1987:U1987)","v":0},null,{"$f":"SUM(M1985:M1986)","v":0},0,0,0,0,{"$f":"SUM(R1985:R1986)","v":0},0,0,0]
[]
[]
[null,null,"4.22 Capex legacy Dt amount - MO5Yt"]
[]
[]
[null,null,"4.23 CLD_MO5Yt"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$77","v":"Distribution split for legacy Dt capex - MO5Y"},{"$f":" 'Actuals Inp'!F$77","v":"4.23:"},{"$f":" 'Actuals Inp'!G$77","v":"CLD_MO5Yt"},{"$f":" 'Actuals Inp'!H$77","v":0},{"$f":" 'Actuals Inp'!I$77","v":"GBP m"},{"$f":" 'Actuals Inp'!J$77","v":0},{"$f":" 'Actuals Inp'!K$77","v":0},{"$f":" 'Actuals Inp'!L$77","v":0},{"$f":" 'Actuals Inp'!M$77","v":0},{"$f":" 'Actuals Inp'!N$77","v":0},{"$f":" 'Actuals Inp'!O$77","v":0},{"$f":" 'Actuals Inp'!P$77","v":0},{"$f":" 'Actuals Inp'!Q$77","v":0},{"$f":" 'Actuals Inp'!R$77","v":0},{"$f":" 'Actuals Inp'!S$77","v":0},{"$f":" 'Actuals Inp'!T$77","v":0},{"$f":" 'Actuals Inp'!U$77","v":0}]
[null,null,null,null,{"$f":" Time!E$92","v":"RP6 period flag"},{"$f":" Time!F$92","v":0},{"$f":" Time!G$92","v":0},{"$f":" Time!H$92","v":0},{"$f":" Time!I$92","v":"flag"},{"$f":" Time!J$92","v":0},{"$f":" Time!K$92","v":7},{"$f":" Time!L$92","v":0},{"$f":" Time!M$92","v":0},{"$f":" Time!N$92","v":1},{"$f":" Time!O$92","v":1},{"$f":" Time!P$92","v":1},{"$f":" Time!Q$92","v":1},{"$f":" Time!R$92","v":1},{"$f":" Time!S$92","v":1},{"$f":" Time!T$92","v":1},{"$f":" Time!U$92","v":0}]
[null,null,null,null,"Capex legacy Dt amount - MO5Y","4.23:","CLD_MO5Yt",null,"GBP m",null,{"$f":" SUM(M1997:U1997)","v":0},null,{"$f":"M1995 * M1996","v":0},0,0,0,0,{"$f":"R1995 * R1996","v":0},0,0,0]
[]
[]
[null,null,"4.24 Demonstrably inefficient pass through capex expenditure - DIPTCE_MO5Yt"]
[]
[]
[null,null,"4.25 DIPTCE_MO5Yt - part of PTCE_MO5Yt"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$95","v":"Demonstrably inefficient pass through capex exp. - MO5Y"},{"$f":" 'Actuals Inp'!F$95","v":"4.25:"},{"$f":" 'Actuals Inp'!G$95","v":"DIPTCE_MO5Yt"},{"$f":" 'Actuals Inp'!H$95","v":0},{"$f":" 'Actuals Inp'!I$95","v":"GBP m"},{"$f":" 'Actuals Inp'!J$95","v":0},{"$f":" 'Actuals Inp'!K$95","v":0},{"$f":" 'Actuals Inp'!L$95","v":0},{"$f":" 'Actuals Inp'!M$95","v":0},{"$f":" 'Actuals Inp'!N$95","v":0},{"$f":" 'Actuals Inp'!O$95","v":0},{"$f":" 'Actuals Inp'!P$95","v":0},{"$f":" 'Actuals Inp'!Q$95","v":0},{"$f":" 'Actuals Inp'!R$95","v":0},{"$f":" 'Actuals Inp'!S$95","v":0},{"$f":" 'Actuals Inp'!T$95","v":0},{"$f":" 'Actuals Inp'!U$95","v":0}]
[null,null,null,null,"Demonstrably inefficient pass through capex exp. - MO5Y","4.25:","DIPTCE_MO5Yt",null,"GBP m",null,{"$f":" SUM(M2006:U2006)","v":0},null,{"$f":" M2005","v":0},0,0,0,0,{"$f":" R2005","v":0},0,0,0]
[]
[]
[null,null,"4.26 Depreciation amount of additional assets - DEPADD_MO5Yt"]
[]
[]
[null,null,"4.27 DEPADD_MO5Yt"]
[]
[]
[null,null,"4.27b In reporting year except 2013",null,null,"DEPADD_MO5Yt = 0.5 * DEPN_MO5Yt + (DEPADD_MO5Yt-1 + 0.5 * DEPN_MO5Yt-1 ) * RPIt / RPIt-1"]
[]
[null,null,null,null,{"$f":" 'Licence Inp'!E$95","v":"Additional depreciation factor - DL"},{"$f":" 'Licence Inp'!F$95","v":"4.27a:"},{"$f":" 'Licence Inp'!G$95","v":0},{"$f":" 'Licence Inp'!H$95","v":0.5},{"$f":" 'Licence Inp'!I$95","v":"factor"}]
[null,null,null,null,{"$f":" E$2043","v":"Full period depreciation - MO5Y"},"4.28:","DEPN_MO5Yt",0,"GBP m",0,0,0,0,0,0,0,0,{"$f":" R$2043","v":0},0,0,0]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,{"$f":" Time!E$98","v":"RP6 PPF- actual / actual"},{"$f":" Time!F$98","v":0},{"$f":" Time!G$98","v":0},{"$f":" Time!H$98","v":0},{"$f":" Time!I$98","v":"factor"},{"$f":" Time!J$98","v":0},{"$f":" Time!K$98","v":6.5},{"$f":" Time!L$98","v":0},{"$f":" Time!M$98","v":0},{"$f":" Time!N$98","v":0.5},{"$f":" Time!O$98","v":1},{"$f":" Time!P$98","v":1},{"$f":" Time!Q$98","v":1},{"$f":" Time!R$98","v":1},{"$f":" Time!S$98","v":1},{"$f":" Time!T$98","v":1},{"$f":" Time!U$98","v":0}]
[null,null,null,null,{"$f":" E$2030","v":"Depreciation amount for additional asset adj. - MO5Y"},0,0,"n PD LK BCK","GBP m",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Depreciation amount for additional asset - t - MO5Y","4.26:","DEPADD_MO5Yt",null,"GBP m",null,{"$f":" SUM(M2022:U2022)","v":0},null,{"$f":" $H2017 * M2018 + IF(L2019 = 0, 0, (L2022 + $H2017 * L2018) *  M2020 * M2019 / L2019) - M2021","v":0},{"$f":" $H2017 * N2018 + IF(M2019 = 0, 0, (M2022 + $H2017 * M2018) *  N2020 * N2019 / M2019) - N2021","v":0},{"$f":" $H2017 * O2018 + IF(N2019 = 0, 0, (N2022 + $H2017 * N2018) *  O2020 * O2019 / N2019) - O2021","v":0},{"$f":" $H2017 * P2018 + IF(O2019 = 0, 0, (O2022 + $H2017 * O2018) *  P2020 * P2019 / O2019) - P2021","v":0},0,0,0,0,0]
[]
[]
[null,null,null,null,{"$f":" 'Licence Inp'!E$108","v":"Depreciation rate - RAB_MO5Y"},{"$f":" 'Licence Inp'!F$108","v":"Table 5"},{"$f":" 'Licence Inp'!G$108","v":"DEPR_MO5Y"},{"$f":" 'Licence Inp'!H$108","v":0.2},{"$f":" 'Licence Inp'!I$108","v":"%"}]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,{"$f":" Time!E$98","v":"RP6 PPF- actual / actual"},{"$f":" Time!F$98","v":0},{"$f":" Time!G$98","v":0},{"$f":" Time!H$98","v":0},{"$f":" Time!I$98","v":"factor"},{"$f":" Time!J$98","v":0},{"$f":" Time!K$98","v":6.5},{"$f":" Time!L$98","v":0},{"$f":" Time!M$98","v":0},{"$f":" Time!N$98","v":0.5},{"$f":" Time!O$98","v":1},{"$f":" Time!P$98","v":1},{"$f":" Time!Q$98","v":1},{"$f":" Time!R$98","v":1},{"$f":" Time!S$98","v":1},{"$f":" Time!T$98","v":1},{"$f":" Time!U$98","v":0}]
[null,null,null,null,{"$f":" Time!E$10","v":"Model column counter"},{"$f":" Time!F$10","v":0},{"$f":" Time!G$10","v":0},{"$f":" Time!H$10","v":0},{"$f":" Time!I$10","v":"counter"},{"$f":" Time!J$10","v":0},{"$f":" Time!K$10","v":0},{"$f":" Time!L$10","v":0},{"$f":" Time!M$10","v":1},{"$f":" Time!N$10","v":2},{"$f":" Time!O$10","v":3},{"$f":" Time!P$10","v":4},{"$f":" Time!Q$10","v":5},{"$f":" Time!R$10","v":6},{"$f":" Time!S$10","v":7},{"$f":" Time!T$10","v":8},{"$f":" Time!U$10","v":9}]
[null,null,null,null,{"$f":" E$2022","v":"Depreciation amount for additional asset - t - MO5Y"},"4.26:","DEPADD_MO5Yt",0,"GBP m",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Depreciation amount for additional asset adj. - MO5Y",null,null,"n PD LK BCK","GBP m",null,{"$f":" SUM(M2030:U2030)","v":0},null,{"$f":"IF(OR($H2025 = 0, L2026 = 0, M2027 = 0), 0, SUMPRODUCT(L2029:$M2029, (1 / L2026:$M2026), 1 * (L2028:$M2028 = (M2028 - ROUNDDOWN(1 / $H2025, 0))) * M2026 * M2027) - (L2030 * M2026 / L2026))","v":0},{"$f":"IF(OR($H2025 = 0, M2026 = 0, N2027 = 0), 0, SUMPRODUCT(M2029:$M2029, (1 / M2026:$M2026), 1 * (M2028:$M2028 = (N2028 - ROUNDDOWN(1 / $H2025, 0))) * N2026 * N2027) - (M2030 * N2026 / M2026))","v":0},{"$f":"IF(OR($H2025 = 0, N2026 = 0, O2027 = 0), 0, SUMPRODUCT($M2029:N2029, (1 / $M2026:N2026), 1 * ($M2028:N2028 = (O2028 - ROUNDDOWN(1 / $H2025, 0))) * O2026 * O2027) - (N2030 * O2026 / N2026))","v":0},{"$f":"IF(OR($H2025 = 0, O2026 = 0, P2027 = 0), 0, SUMPRODUCT($M2029:O2029, (1 / $M2026:O2026), 1 * ($M2028:O2028 = (P2028 - ROUNDDOWN(1 / $H2025, 0))) * P2026 * P2027) - (O2030 * P2026 / O2026))","v":0},{"$f":"IF(OR($H2025 = 0, P2026 = 0, Q2027 = 0), 0, SUMPRODUCT($M2029:P2029, (1 / $M2026:P2026), 1 * ($M2028:P2028 = (Q2028 - ROUNDDOWN(1 / $H2025, 0))) * Q2026 * Q2027) - (P2030 * Q2026 / P2026))","v":0},{"$f":"IF(OR($H2025 = 0, Q2026 = 0, R2027 = 0), 0, SUMPRODUCT($M2029:Q2029, (1 / $M2026:Q2026), 1 * ($M2028:Q2028 = (R2028 - ROUNDDOWN(1 / $H2025, 0))) * R2026 * R2027) - (Q2030 * R2026 / Q2026))","v":0},{"$f":"IF(OR($H2025 = 0, R2026 = 0, S2027 = 0), 0, SUMPRODUCT($M2029:R2029, (1 / $M2026:R2026), 1 * ($M2028:R2028 = (S2028 - ROUNDDOWN(1 / $H2025, 0))) * S2026 * S2027) - (R2030 * S2026 / R2026))","v":0},{"$f":"IF(OR($H2025 = 0, S2026 = 0, T2027 = 0), 0, SUMPRODUCT($M2029:S2029, (1 / $M2026:S2026), 1 * ($M2028:S2028 = (T2028 - ROUNDDOWN(1 / $H2025, 0))) * T2026 * T2027) - (S2030 * T2026 / S2026))","v":0},{"$f":"IF(OR($H2025 = 0, T2026 = 0, U2027 = 0), 0, SUMPRODUCT($M2029:T2029, (1 / $M2026:T2026), 1 * ($M2028:T2028 = (U2028 - ROUNDDOWN(1 / $H2025, 0))) * U2026 * U2027) - (T2030 * U2026 / T2026))","v":0}]
[]
[]
[null,null,"4.28 DEPN_MO5Yt",null,null,"DEPN_MO5Yt = (QCE_MO5Yt - DIQCE_MO5Yt + PTCE_MO5Yt - DIPTCE_MO5Yt - CD_MO5Yt + CI_MO5Yt) * DEPR_MO5Y"]
[]
[null,null,null,null,{"$f":" 'Licence Inp'!E$108","v":"Depreciation rate - RAB_MO5Y"},{"$f":" 'Licence Inp'!F$108","v":"Table 5"},{"$f":" 'Licence Inp'!G$108","v":"DEPR_MO5Y"},{"$f":" 'Licence Inp'!H$108","v":0.2},{"$f":" 'Licence Inp'!I$108","v":"%"}]
[null,null,null,null,{"$f":" E$1968","v":"Qualifying capex amount - MO5Y"},"4.17:","QCE_MO5Yt",0,"GBP m",0,0,0,0,0,0,0,0,{"$f":" R$1968","v":0},0,0,0]
[null,null,null,null,{"$f":" E$1977","v":"Demonstrably inefficient qualifying capex exp. - MO5Y"},"4.19:","DIQCE_MO5Yt",0,"GBP m",0,0,0,0,0,0,0,0,{"$f":" R$1977","v":0},0,0,0]
[null,null,null,null,{"$f":" E$1987","v":"Pass through capex expenditure - MO5Y"},"4.21:","PTCE_MO5Yt",0,"GBP m",0,0,0,0,0,0,0,0,{"$f":" R$1987","v":0},0,0,0]
[null,null,null,null,{"$f":" E$2006","v":"Demonstrably inefficient pass through capex exp. - MO5Y"},"4.25:","DIPTCE_MO5Yt",0,"GBP m",0,0,0,0,0,0,0,0,{"$f":" R$2006","v":0},0,0,0]
[null,null,null,null,{"$f":" E$2054","v":"Capex disposals - MO5Y"},"4.30:","CD_MO5Yt",0,"GBP m",0,0,0,0,0,0,0,0,{"$f":" R$2054","v":0},0,0,0]
[null,null,null,null,{"$f":" E$2080","v":"Capex incentive amount - MO5Y"},"4.32:","CI_MO5Yt",0,"GBP m",0,0,0,0,0,0,0,0,{"$f":" R$2080","v":0},0,0,0]
[null,null,null,null,{"$f":" Time!E$47","v":"Pre - RP6 period flag"},{"$f":" Time!F$47","v":0},{"$f":" Time!G$47","v":0},{"$f":" Time!H$47","v":0},{"$f":" Time!I$47","v":"flag"},{"$f":" Time!J$47","v":0},{"$f":" Time!K$47","v":1},{"$f":" Time!L$47","v":0},{"$f":" Time!M$47","v":1},{"$f":" Time!N$47","v":0},{"$f":" Time!O$47","v":0},{"$f":" Time!P$47","v":0},{"$f":" Time!Q$47","v":0},{"$f":" Time!R$47","v":0},{"$f":" Time!S$47","v":0},{"$f":" Time!T$47","v":0},{"$f":" Time!U$47","v":0}]
[null,null,null,null,"Full period depreciation - MO5Y","4.28:","DEPN_MO5Yt",null,"GBP m",null,{"$f":" SUM(M2043:U2043)","v":0},null,{"$f":" (M2036 - M2037 + M2038 - M2039 - M2040 + M2041) * $H2035 * (1 - M2042)","v":0},0,{"$f":" (O2036 - O2037 + O2038 - O2039 - O2040 + O2041) * $H2035 * (1 - O2042)","v":0},0,0,0,0,0,0]
[]
[]
[null,null,"4.29 Capex disposal amount - CD_MO5Yt",null,null,"CD_MO5Yt = (OCD_MO5Yt-5) * RPIt / RPIt-5"]
[]
[]
[null,null,"4.30 CD_MO5Yt"]
[]
[null,null,null,null,{"$f":" E2065","v":"Asset disposals - t-5 - MO5Y"},0,"OCD_MO5Y t-5",0,"GBP m",0,0,0,0,0,0,0,0,{"$f":" R2065","v":0},0,0,0]
[null,null,null,null,{"$f":" Index!E$38","v":"RPI index (Base year 1993/94) - t-5"},{"$f":" Index!F$38","v":0},{"$f":" Index!G$38","v":"RPIt-5"},{"$f":" Index!H$38","v":0},{"$f":" Index!I$38","v":"index"},{"$f":" Index!J$38","v":0},{"$f":" Index!K$38","v":0},{"$f":" Index!L$38","v":0},{"$f":" Index!M$38","v":238},{"$f":" Index!N$38","v":245.6},{"$f":" Index!O$38","v":251.9},{"$f":" Index!P$38","v":257.7},{"$f":" Index!Q$38","v":259.5},{"$f":" Index!R$38","v":259.5},{"$f":" Index!S$38","v":259.5},{"$f":" Index!T$38","v":259.5},{"$f":" Index!U$38","v":259.5}]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,"Capex disposals - MO5Y","4.30:","CD_MO5Yt",null,"GBP m",null,{"$f":" SUM(M2054:U2054)","v":0},null,{"$f":" M2051 * M2053 / M2052","v":0},0,0,0,0,{"$f":" R2051 * R2053 / R2052","v":0},0,0,0]
[]
[null,null,null,"Asset disposals - t-5"]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$100","v":"Asset disposal lookback periods"},{"$f":" 'Actuals Inp'!F$100","v":0},{"$f":" 'Actuals Inp'!G$100","v":0},{"$f":" 'Actuals Inp'!H$100","v":5},{"$f":" 'Actuals Inp'!I$100","v":"years"}]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$102","v":"Historic timeline"},{"$f":" 'Actuals Inp'!F$102","v":0},{"$f":" 'Actuals Inp'!G$102","v":0},{"$f":" 'Actuals Inp'!H$102","v":0},{"$f":" 'Actuals Inp'!I$102","v":"date"},{"$f":" 'Actuals Inp'!J$102","v":0},{"$f":" 'Actuals Inp'!K$102","v":0},{"$f":" 'Actuals Inp'!L$102","v":0},{"$f":" 'Actuals Inp'!M$102","v":2008},{"$f":" 'Actuals Inp'!N$102","v":2009},{"$f":" 'Actuals Inp'!O$102","v":2010},{"$f":" 'Actuals Inp'!P$102","v":2011},{"$f":" 'Actuals Inp'!Q$102","v":2012},{"$f":" 'Actuals Inp'!R$102","v":2013},{"$f":" 'Actuals Inp'!S$102","v":2014},{"$f":" 'Actuals Inp'!T$102","v":2015},{"$f":" 'Actuals Inp'!U$102","v":2016}]
[null,null,null,null,{"$f":" Time!E$36","v":"Financial year ending"},{"$f":" Time!F$36","v":0},{"$f":" Time!G$36","v":0},{"$f":" Time!H$36","v":0},{"$f":" Time!I$36","v":"year #"},{"$f":" Time!J$36","v":0},{"$f":" Time!K$36","v":0},{"$f":" Time!L$36","v":0},{"$f":" Time!M$36","v":2017},{"$f":" Time!N$36","v":2018},{"$f":" Time!O$36","v":2019},{"$f":" Time!P$36","v":2020},{"$f":" Time!Q$36","v":2021},{"$f":" Time!R$36","v":2022},{"$f":" Time!S$36","v":2023},{"$f":" Time!T$36","v":2024},{"$f":" Time!U$36","v":2025}]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$110","v":"Historic - asset disposals - MO5Y"},{"$f":" 'Actuals Inp'!F$110","v":"4.30:"},{"$f":" 'Actuals Inp'!G$110","v":"OCD_MO5Yt"},{"$f":" 'Actuals Inp'!H$110","v":0},{"$f":" 'Actuals Inp'!I$110","v":"GBP m"},{"$f":" 'Actuals Inp'!J$110","v":0},{"$f":" 'Actuals Inp'!K$110","v":0},{"$f":" 'Actuals Inp'!L$110","v":0},{"$f":" 'Actuals Inp'!M$110","v":0},{"$f":" 'Actuals Inp'!N$110","v":0},{"$f":" 'Actuals Inp'!O$110","v":0},{"$f":" 'Actuals Inp'!P$110","v":0},{"$f":" 'Actuals Inp'!Q$110","v":0},{"$f":" 'Actuals Inp'!R$110","v":0},{"$f":" 'Actuals Inp'!S$110","v":0},{"$f":" 'Actuals Inp'!T$110","v":0},{"$f":" 'Actuals Inp'!U$110","v":0}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$120","v":"Asset disposals - MO5Y"},{"$f":" 'Actuals Inp'!F$120","v":"4.30:"},{"$f":" 'Actuals Inp'!G$120","v":"OCD_MO5Yt"},{"$f":" 'Actuals Inp'!H$120","v":0},{"$f":" 'Actuals Inp'!I$120","v":"GBP m"},{"$f":" 'Actuals Inp'!J$120","v":0},{"$f":" 'Actuals Inp'!K$120","v":0},{"$f":" 'Actuals Inp'!L$120","v":0},{"$f":" 'Actuals Inp'!M$120","v":0},{"$f":" 'Actuals Inp'!N$120","v":0},{"$f":" 'Actuals Inp'!O$120","v":0},{"$f":" 'Actuals Inp'!P$120","v":0},{"$f":" 'Actuals Inp'!Q$120","v":0},{"$f":" 'Actuals Inp'!R$120","v":0},{"$f":" 'Actuals Inp'!S$120","v":0},{"$f":" 'Actuals Inp'!T$120","v":0},{"$f":" 'Actuals Inp'!U$120","v":0}]
[]
[null,null,null,null,"Asset disposals - t-5 - MO5Y",null,"OCD_MO5Y t-5",null,"GBP m",null,{"$f":" SUM(M2065:U2065)","v":0},null,{"$f":" SUMPRODUCT(($M2059:$U2060 = M2060 - $H2057) * $M2062:$U2063)","v":0},0,0,0,0,{"$f":" SUMPRODUCT(($M2059:$U2060 = R2060 - $H2057) * $M2062:$U2063)","v":0},0,0,0]
[]
[]
[null,null,"4.31 Capex incentive amount - CI_MO5Yt"]
[]
[]
[null,null,"4.32 CI_MO5Yt",null,null,"CI_MO5Yt = ( AC_MO5Yt + ACIA_MO5Yt + ACTS_MO5Yt + ACCOL_MO5Yt  – ( QCE_MO5Yt – DIQCE_MO5Yt ) ) * 50%"]
[]
[null,null,null,null,{"$f":" 'Licence Inp'!E$113","v":"Capex incentive licensee share % - DL"},{"$f":" 'Licence Inp'!F$113","v":"4.32:"},{"$f":" 'Licence Inp'!G$113","v":0},{"$f":" 'Licence Inp'!H$113","v":0.5},{"$f":" 'Licence Inp'!I$113","v":"%"}]
[null,null,null,null,{"$f":" E$2107","v":"Allowed capex - MO5Y"},"4.34:","AC_MO5Yt",0,"GBP m",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"plus",{"$f":" E$2088","v":"Allowed capex for injurious affection claims - MO5Y"},"4.32:","ACIA_MO5Yt",0,"GBP m",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"plus",{"$f":" E$2096","v":"Allowed capex for enduring solution system - MO5Y"},"4.32:","ACMO5Y_MO5Yt",0,"GBP m",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"plus",{"$f":" E$2115","v":"Allowed capex for changes of law - MO5Y"},"4.45:","ACCOL_MO5Yt",0,"GBP m",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"less",{"$f":" E$1968","v":"Qualifying capex amount - MO5Y"},"4.17:","QCE_MO5Yt",0,"GBP m",0,0,0,0,0,0,0,0,{"$f":" R$1968","v":0},0,0,0]
[null,null,null,"plus",{"$f":" E$1977","v":"Demonstrably inefficient qualifying capex exp. - MO5Y"},"4.19:","DIQCE_MO5Yt",0,"GBP m",0,0,0,0,0,0,0,0,{"$f":" R$1977","v":0},0,0,0]
[null,null,null,null,"Capex incentive amount - MO5Y","4.32:","CI_MO5Yt",null,"GBP m",null,{"$f":" SUM(M2080:U2080)","v":0},null,{"$f":" (M2074 + M2075 + M2076 + M2077 - (M2078 - M2079)) * $H2073","v":0},0,0,0,0,{"$f":" (R2074 + R2075 + R2076 + R2077 - (R2078 - R2079)) * $H2073","v":0},0,0,0]
[]
[]
[null,null,"4.32 ACIA_MO5Yt"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$12","v":"RPI as on 2015/16 - (Base year 1993/94)"},{"$f":" 'Actuals Inp'!F$12","v":0},{"$f":" 'Actuals Inp'!G$12","v":"RPI2016"},{"$f":" 'Actuals Inp'!H$12","v":259.5},{"$f":" 'Actuals Inp'!I$12","v":"index"}]
[null,null,null,null,{"$f":" 'Licence Inp'!E$136","v":"Allowed capex for injurious affection claims - MO5Y"},{"$f":" 'Licence Inp'!F$136","v":"4.32:"},{"$f":" 'Licence Inp'!G$136","v":"ACIA_2016_MO5Yt"},{"$f":" 'Licence Inp'!H$136","v":0},{"$f":" 'Licence Inp'!I$136","v":"GBP m"},{"$f":" 'Licence Inp'!J$136","v":0},{"$f":" 'Licence Inp'!K$136","v":0},{"$f":" 'Licence Inp'!L$136","v":0},{"$f":" 'Licence Inp'!M$136","v":0},{"$f":" 'Licence Inp'!N$136","v":0},{"$f":" 'Licence Inp'!O$136","v":0},{"$f":" 'Licence Inp'!P$136","v":0},{"$f":" 'Licence Inp'!Q$136","v":0},{"$f":" 'Licence Inp'!R$136","v":0},{"$f":" 'Licence Inp'!S$136","v":0},{"$f":" 'Licence Inp'!T$136","v":0},{"$f":" 'Licence Inp'!U$136","v":0}]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,"Allowed capex for injurious affection claims - MO5Y","4.32:","ACIA_MO5Yt",null,"GBP m",null,{"$f":" SUM(M2088:U2088)","v":0},null,{"$f":" M2086 * M2087 / $H2085","v":0},{"$f":" N2086 * N2087 / $H2085","v":0},0,0,0,0,0,0,0]
[]
[]
[null,null,"4.32 ACMO5Y_MO5Yt"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$12","v":"RPI as on 2015/16 - (Base year 1993/94)"},{"$f":" 'Actuals Inp'!F$12","v":0},{"$f":" 'Actuals Inp'!G$12","v":"RPI2016"},{"$f":" 'Actuals Inp'!H$12","v":259.5},{"$f":" 'Actuals Inp'!I$12","v":"index"}]
[null,null,null,null,{"$f":" 'Licence Inp'!E$148","v":"Allowed capex for enduring solutions system - MO5Y"},{"$f":" 'Licence Inp'!F$148","v":0},{"$f":" 'Licence Inp'!G$148","v":"ACES_2016_MO5Yt"},{"$f":" 'Licence Inp'!H$148","v":0},{"$f":" 'Licence Inp'!I$148","v":"GBP m"},{"$f":" 'Licence Inp'!J$148","v":0},{"$f":" 'Licence Inp'!K$148","v":0},{"$f":" 'Licence Inp'!L$148","v":0},{"$f":" 'Licence Inp'!M$148","v":0},{"$f":" 'Licence Inp'!N$148","v":0},{"$f":" 'Licence Inp'!O$148","v":0},{"$f":" 'Licence Inp'!P$148","v":0},{"$f":" 'Licence Inp'!Q$148","v":0},{"$f":" 'Licence Inp'!R$148","v":0},{"$f":" 'Licence Inp'!S$148","v":0},{"$f":" 'Licence Inp'!T$148","v":0},{"$f":" 'Licence Inp'!U$148","v":0}]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,"Allowed capex for enduring solution system - MO5Y","4.32:","ACMO5Y_MO5Yt",null,"GBP m",null,{"$f":" SUM(M2096:U2096)","v":0},null,{"$f":" M2094 * M2095 / $H2093","v":0},0,0,0,0,0,0,0,0]
[]
[]
[null,null,"4.33 Allowed capex - AC_MO5Yt"]
[]
[]
[null,null,"4.34 AC_MO5Yt",null,null,"AC_MO5Yt = AC_2016_MO5Yt * RPIt / RPI2016"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$12","v":"RPI as on 2015/16 - (Base year 1993/94)"},{"$f":" 'Actuals Inp'!F$12","v":0},{"$f":" 'Actuals Inp'!G$12","v":"RPI2016"},{"$f":" 'Actuals Inp'!H$12","v":259.5},{"$f":" 'Actuals Inp'!I$12","v":"index"}]
[null,null,null,null,{"$f":" 'Licence Inp'!E$124","v":"Allowed capex - Base year 2016 - RAB_MO5Y"},{"$f":" 'Licence Inp'!F$124","v":"Table 6"},{"$f":" 'Licence Inp'!G$124","v":"AC_2016_MO5Yt"},{"$f":" 'Licence Inp'!H$124","v":0},{"$f":" 'Licence Inp'!I$124","v":"GBP m"},{"$f":" 'Licence Inp'!J$124","v":"As per client file received on 16 Jan 2017"},{"$f":" 'Licence Inp'!K$124","v":0},{"$f":" 'Licence Inp'!L$124","v":0},{"$f":" 'Licence Inp'!M$124","v":0},{"$f":" 'Licence Inp'!N$124","v":0},{"$f":" 'Licence Inp'!O$124","v":0},{"$f":" 'Licence Inp'!P$124","v":0},{"$f":" 'Licence Inp'!Q$124","v":0},{"$f":" 'Licence Inp'!R$124","v":0},{"$f":" 'Licence Inp'!S$124","v":0},{"$f":" 'Licence Inp'!T$124","v":0},{"$f":" 'Licence Inp'!U$124","v":0}]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,"Allowed capex - MO5Y","4.34:","AC_MO5Yt",null,"GBP m",null,{"$f":" SUM(M2107:U2107)","v":0},null,{"$f":" M2105 * M2106 / $H2104","v":0},0,0,0,0,0,0,0,0]
[]
[]
[null,null,"4.45 ACCOL_MO5Yt"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$12","v":"RPI as on 2015/16 - (Base year 1993/94)"},{"$f":" 'Actuals Inp'!F$12","v":0},{"$f":" 'Actuals Inp'!G$12","v":"RPI2016"},{"$f":" 'Actuals Inp'!H$12","v":259.5},{"$f":" 'Actuals Inp'!I$12","v":"index"}]
[null,null,null,null,{"$f":" 'Licence Inp'!E$160","v":"Allowed capex for changes of law - MO5Y"},{"$f":" 'Licence Inp'!F$160","v":"4.45:"},{"$f":" 'Licence Inp'!G$160","v":"ACCOL_2016_MO5Yt"},{"$f":" 'Licence Inp'!H$160","v":0},{"$f":" 'Licence Inp'!I$160","v":"GBP m"},{"$f":" 'Licence Inp'!J$160","v":0},{"$f":" 'Licence Inp'!K$160","v":0},{"$f":" 'Licence Inp'!L$160","v":0},{"$f":" 'Licence Inp'!M$160","v":0},{"$f":" 'Licence Inp'!N$160","v":0},{"$f":" 'Licence Inp'!O$160","v":0},{"$f":" 'Licence Inp'!P$160","v":0},{"$f":" 'Licence Inp'!Q$160","v":0},{"$f":" 'Licence Inp'!R$160","v":0},{"$f":" 'Licence Inp'!S$160","v":0},{"$f":" 'Licence Inp'!T$160","v":0},{"$f":" 'Licence Inp'!U$160","v":0}]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,"Allowed capex for changes of law - MO5Y","4.45:","ACCOL_MO5Yt",null,"GBP m",null,{"$f":" SUM(M2115:U2115)","v":0},null,{"$f":" M2113 * M2114 / $H2112","v":0},{"$f":" N2113 * N2114 / $H2112","v":0},0,0,0,0,0,0,0]
[]
[]
[]
["END"]

{"sheet":"DL - C4 A","index":13,"n_rows":2693,"n_cols":79,"rows_kept":1125,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":500,"rows_last":125,"rows_between":500,"halvings":2}}
[{"$f":" RIGHT(CELL(\"filename\", $A$1), LEN(CELL(\"filename\", $A$1)) - SEARCH(\"]\", CELL(\"filename\", $A$1)))","v":"DL - C4 A"},null,null,null,null,null,null,{"$f":"IF('Actuals Inp'!H9=0,\"15/16\",\"Nominal\")","v":"15/16"}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$22","v":"Model period ending - RP1"},null,null,{"$f":" Check!$H$9","v":0},"Error chks",null,null,null,{"$f":" 'DL - C4 A'!M$22","v":"1994-03-31"},{"$f":" 'DL - C4 A'!N$22","v":"1995-03-31"},{"$f":" 'DL - C4 A'!O$22","v":"1996-03-31"},{"$f":" 'DL - C4 A'!P$22","v":"1997-03-31"},{"$f":" 'DL - C4 A'!Q$22","v":"1998-03-31"},{"$f":" 'DL - C4 A'!R$22","v":"1999-03-31"},{"$f":" 'DL - C4 A'!S$22","v":"2000-03-31"},{"$f":" 'DL - C4 A'!T$22","v":"2001-03-31"},{"$f":" 'DL - C4 A'!U$22","v":"2002-03-31"},{"$f":" 'DL - C4 A'!V$22","v":"2003-03-31"},{"$f":" 'DL - C4 A'!W$22","v":"2004-03-31"},{"$f":" 'DL - C4 A'!X$22","v":"2005-03-31"},{"$f":" 'DL - C4 A'!Y$22","v":"2006-03-31"},{"$f":" 'DL - C4 A'!Z$22","v":"2007-03-31"},{"$f":" 'DL - C4 A'!AA$22","v":"2008-03-31"},{"$f":" 'DL - C4 A'!AB$22","v":"2009-03-31"},{"$f":" 'DL - C4 A'!AC$22","v":"2010-03-31"},{"$f":" 'DL - C4 A'!AD$22","v":"2011-03-31"},{"$f":" 'DL - C4 A'!AE$22","v":"2012-03-31"},{"$f":" 'DL - C4 A'!AF$22","v":"2013-03-31"},{"$f":" 'DL - C4 A'!AG$22","v":"2014-03-31"},{"$f":" 'DL - C4 A'!AH$22","v":"2015-03-31"},{"$f":" 'DL - C4 A'!AI$22","v":"2016-03-31"},{"$f":" 'DL - C4 A'!AJ$22","v":"2017-03-31"},{"$f":" 'DL - C4 A'!AK$22","v":"2018-03-31"},{"$f":" 'DL - C4 A'!AL$22","v":"2019-03-31"},{"$f":" 'DL - C4 A'!AM$22","v":"2020-03-31"},{"$f":" 'DL - C4 A'!AN$22","v":"2021-03-31"},{"$f":" 'DL - C4 A'!AO$22","v":"2022-03-31"},{"$f":" 'DL - C4 A'!AP$22","v":"2023-03-31"},{"$f":" 'DL - C4 A'!AQ$22","v":"2024-03-31"},{"$f":" 'DL - C4 A'!AR$22","v":"2025-03-31"},{"$f":" 'DL - C4 A'!AS$22","v":"2026-03-31"},{"$f":" 'DL - C4 A'!AT$22","v":"2027-03-31"},{"$f":" 'DL - C4 A'!AU$22","v":"2028-03-31"},{"$f":" 'DL - C4 A'!AV$22","v":"2029-03-31"},{"$f":" 'DL - C4 A'!AW$22","v":"2030-03-31"},{"$f":" 'DL - C4 A'!AX$22","v":"2031-03-31"},{"$f":" 'DL - C4 A'!AY$22","v":"2032-03-31"},{"$f":" 'DL - C4 A'!AZ$22","v":"2033-03-31"},{"$f":" 'DL - C4 A'!BA$22","v":"2034-03-31"},{"$f":" 'DL - C4 A'!BB$22","v":"2035-03-31"},{"$f":" 'DL - C4 A'!BC$22","v":"2036-03-31"},{"$f":" 'DL - C4 A'!BD$22","v":"2037-03-31"},{"$f":" 'DL - C4 A'!BE$22","v":"2038-03-31"},{"$f":" 'DL - C4 A'!BF$22","v":"2039-03-31"},{"$f":" 'DL - C4 A'!BG$22","v":"2040-03-31"},{"$f":" 'DL - C4 A'!BH$22","v":"2041-03-31"},{"$f":" 'DL - C4 A'!BI$22","v":"2042-03-31"},{"$f":" 'DL - C4 A'!BJ$22","v":"2043-03-31"},{"$f":" 'DL - C4 A'!BK$22","v":"2044-03-31"},{"$f":" 'DL - C4 A'!BL$22","v":"2045-03-31"},{"$f":" 'DL - C4 A'!BM$22","v":"2046-03-31"},{"$f":" 'DL - C4 A'!BN$22","v":"2047-03-31"},{"$f":" 'DL - C4 A'!BO$22","v":"2048-03-31"},{"$f":" 'DL - C4 A'!BP$22","v":"2049-03-31"},{"$f":" 'DL - C4 A'!BQ$22","v":"2050-03-31"},{"$f":" 'DL - C4 A'!BR$22","v":"2051-03-31"},{"$f":" 'DL - C4 A'!BS$22","v":"2052-03-31"},{"$f":" 'DL - C4 A'!BT$22","v":"2053-03-31"},{"$f":" 'DL - C4 A'!BU$22","v":"2054-03-31"},{"$f":" 'DL - C4 A'!BV$22","v":"2055-03-31"},{"$f":" 'DL - C4 A'!BW$22","v":"2056-03-31"},{"$f":" 'DL - C4 A'!BX$22","v":"2057-03-31"},{"$f":" 'DL - C4 A'!BY$22","v":"2058-03-31"},{"$f":" 'DL - C4 A'!BZ$22","v":"2059-03-31"},{"$f":" 'DL - C4 A'!CA$22","v":"2060-03-31"}]
[null,null,null,null,"Timeline label - RP1",null,null,{"$f":" Track!$M$2","v":0},"Track chgs",null,null,null,"RP1","RP1","RP1","RP1","RP2","RP2","RP2","RP2","RP2","RP3","RP3","RP3","RP3","RP3","RP4","RP4","RP4","RP4","RP4","RP5","RP5","RP5","RP5","RP5","RP5 / RP6","RP6","RP6","RP6","RP6","RP6","RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6"]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$29","v":"Financial year ending - RP1"},null,null,{"$f":" Check!$H$37","v":0},"Alerts",null,null,null,{"$f":" 'DL - C4 A'!M$29","v":1994},{"$f":" 'DL - C4 A'!N$29","v":1995},{"$f":" 'DL - C4 A'!O$29","v":1996},{"$f":" 'DL - C4 A'!P$29","v":1997},{"$f":" 'DL - C4 A'!Q$29","v":1998},{"$f":" 'DL - C4 A'!R$29","v":1999},{"$f":" 'DL - C4 A'!S$29","v":2000},{"$f":" 'DL - C4 A'!T$29","v":2001},{"$f":" 'DL - C4 A'!U$29","v":2002},{"$f":" 'DL - C4 A'!V$29","v":2003},{"$f":" 'DL - C4 A'!W$29","v":2004},{"$f":" 'DL - C4 A'!X$29","v":2005},{"$f":" 'DL - C4 A'!Y$29","v":2006},{"$f":" 'DL - C4 A'!Z$29","v":2007},{"$f":" 'DL - C4 A'!AA$29","v":2008},{"$f":" 'DL - C4 A'!AB$29","v":2009},{"$f":" 'DL - C4 A'!AC$29","v":2010},{"$f":" 'DL - C4 A'!AD$29","v":2011},{"$f":" 'DL - C4 A'!AE$29","v":2012},{"$f":" 'DL - C4 A'!AF$29","v":2013},{"$f":" 'DL - C4 A'!AG$29","v":2014},{"$f":" 'DL - C4 A'!AH$29","v":2015},{"$f":" 'DL - C4 A'!AI$29","v":2016},{"$f":" 'DL - C4 A'!AJ$29","v":2017},{"$f":" 'DL - C4 A'!AK$29","v":2018},{"$f":" 'DL - C4 A'!AL$29","v":2019},{"$f":" 'DL - C4 A'!AM$29","v":2020},{"$f":" 'DL - C4 A'!AN$29","v":2021},{"$f":" 'DL - C4 A'!AO$29","v":2022},{"$f":" 'DL - C4 A'!AP$29","v":2023},{"$f":" 'DL - C4 A'!AQ$29","v":2024},{"$f":" 'DL - C4 A'!AR$29","v":2025},{"$f":" 'DL - C4 A'!AS$29","v":2026},{"$f":" 'DL - C4 A'!AT$29","v":2027},{"$f":" 'DL - C4 A'!AU$29","v":2028},{"$f":" 'DL - C4 A'!AV$29","v":2029},{"$f":" 'DL - C4 A'!AW$29","v":2030},{"$f":" 'DL - C4 A'!AX$29","v":2031},{"$f":" 'DL - C4 A'!AY$29","v":2032},{"$f":" 'DL - C4 A'!AZ$29","v":2033},{"$f":" 'DL - C4 A'!BA$29","v":2034},{"$f":" 'DL - C4 A'!BB$29","v":2035},{"$f":" 'DL - C4 A'!BC$29","v":2036},{"$f":" 'DL - C4 A'!BD$29","v":2037},{"$f":" 'DL - C4 A'!BE$29","v":2038},{"$f":" 'DL - C4 A'!BF$29","v":2039},{"$f":" 'DL - C4 A'!BG$29","v":2040},{"$f":" 'DL - C4 A'!BH$29","v":2041},{"$f":" 'DL - C4 A'!BI$29","v":2042},{"$f":" 'DL - C4 A'!BJ$29","v":2043},{"$f":" 'DL - C4 A'!BK$29","v":2044},{"$f":" 'DL - C4 A'!BL$29","v":2045},{"$f":" 'DL - C4 A'!BM$29","v":2046},{"$f":" 'DL - C4 A'!BN$29","v":2047},{"$f":" 'DL - C4 A'!BO$29","v":2048},{"$f":" 'DL - C4 A'!BP$29","v":2049},{"$f":" 'DL - C4 A'!BQ$29","v":2050},{"$f":" 'DL - C4 A'!BR$29","v":2051},{"$f":" 'DL - C4 A'!BS$29","v":2052},{"$f":" 'DL - C4 A'!BT$29","v":2053},{"$f":" 'DL - C4 A'!BU$29","v":2054},{"$f":" 'DL - C4 A'!BV$29","v":2055},{"$f":" 'DL - C4 A'!BW$29","v":2056},{"$f":" 'DL - C4 A'!BX$29","v":2057},{"$f":" 'DL - C4 A'!BY$29","v":2058},{"$f":" 'DL - C4 A'!BZ$29","v":2059},{"$f":" 'DL - C4 A'!CA$29","v":2060}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$10","v":"Model column counter - RP1"},"Para references","Defined Term","Constant","Unit",null,"Total",null,{"$f":" 'DL - C4 A'!M$10","v":1},{"$f":" 'DL - C4 A'!N$10","v":2},{"$f":" 'DL - C4 A'!O$10","v":3},{"$f":" 'DL - C4 A'!P$10","v":4},{"$f":" 'DL - C4 A'!Q$10","v":5},{"$f":" 'DL - C4 A'!R$10","v":6},{"$f":" 'DL - C4 A'!S$10","v":7},{"$f":" 'DL - C4 A'!T$10","v":8},{"$f":" 'DL - C4 A'!U$10","v":9},{"$f":" 'DL - C4 A'!V$10","v":10},{"$f":" 'DL - C4 A'!W$10","v":11},{"$f":" 'DL - C4 A'!X$10","v":12},{"$f":" 'DL - C4 A'!Y$10","v":13},{"$f":" 'DL - C4 A'!Z$10","v":14},{"$f":" 'DL - C4 A'!AA$10","v":15},{"$f":" 'DL - C4 A'!AB$10","v":16},{"$f":" 'DL - C4 A'!AC$10","v":17},{"$f":" 'DL - C4 A'!AD$10","v":18},{"$f":" 'DL - C4 A'!AE$10","v":19},{"$f":" 'DL - C4 A'!AF$10","v":20},{"$f":" 'DL - C4 A'!AG$10","v":21},{"$f":" 'DL - C4 A'!AH$10","v":22},{"$f":" 'DL - C4 A'!AI$10","v":23},{"$f":" 'DL - C4 A'!AJ$10","v":24},{"$f":" 'DL - C4 A'!AK$10","v":25},{"$f":" 'DL - C4 A'!AL$10","v":26},{"$f":" 'DL - C4 A'!AM$10","v":27},{"$f":" 'DL - C4 A'!AN$10","v":28},{"$f":" 'DL - C4 A'!AO$10","v":29},{"$f":" 'DL - C4 A'!AP$10","v":30},{"$f":" 'DL - C4 A'!AQ$10","v":31},{"$f":" 'DL - C4 A'!AR$10","v":32},{"$f":" 'DL - C4 A'!AS$10","v":33},{"$f":" 'DL - C4 A'!AT$10","v":34},{"$f":" 'DL - C4 A'!AU$10","v":35},{"$f":" 'DL - C4 A'!AV$10","v":36},{"$f":" 'DL - C4 A'!AW$10","v":37},{"$f":" 'DL - C4 A'!AX$10","v":38},{"$f":" 'DL - C4 A'!AY$10","v":39},{"$f":" 'DL - C4 A'!AZ$10","v":40},{"$f":" 'DL - C4 A'!BA$10","v":41},{"$f":" 'DL - C4 A'!BB$10","v":42},{"$f":" 'DL - C4 A'!BC$10","v":43},{"$f":" 'DL - C4 A'!BD$10","v":44},{"$f":" 'DL - C4 A'!BE$10","v":45},{"$f":" 'DL - C4 A'!BF$10","v":46},{"$f":" 'DL - C4 A'!BG$10","v":47},{"$f":" 'DL - C4 A'!BH$10","v":48},{"$f":" 'DL - C4 A'!BI$10","v":49},{"$f":" 'DL - C4 A'!BJ$10","v":50},{"$f":" 'DL - C4 A'!BK$10","v":51},{"$f":" 'DL - C4 A'!BL$10","v":52},{"$f":" 'DL - C4 A'!BM$10","v":53},{"$f":" 'DL - C4 A'!BN$10","v":54},{"$f":" 'DL - C4 A'!BO$10","v":55},{"$f":" 'DL - C4 A'!BP$10","v":56},{"$f":" 'DL - C4 A'!BQ$10","v":57},{"$f":" 'DL - C4 A'!BR$10","v":58},{"$f":" 'DL - C4 A'!BS$10","v":59},{"$f":" 'DL - C4 A'!BT$10","v":60},{"$f":" 'DL - C4 A'!BU$10","v":61},{"$f":" 'DL - C4 A'!BV$10","v":62},{"$f":" 'DL - C4 A'!BW$10","v":63},{"$f":" 'DL - C4 A'!BX$10","v":64},{"$f":" 'DL - C4 A'!BY$10","v":65},{"$f":" 'DL - C4 A'!BZ$10","v":66},{"$f":" 'DL - C4 A'!CA$10","v":67}]
[]
["TIME"]
[]
[null,"Model column counter "]
[null,null,null,null,"Model column counter - RP1",null,null,null,"counter",null,null,null,{"$f":" L10 + 1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,{"$f":" AR10 + 1","v":33},34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67]
[]
[null,null,null,null,{"$f":" E$10","v":"Model column counter - RP1"},0,0,0,"counter",0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,{"$f":" AK$10","v":25},26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,{"$f":" BQ$10","v":57},58,59,60,61,62,63,64,65,66,67]
[null,null,null,null,"1st Model column flag - RP1",null,null,null,"flag",null,{"$f":" SUM(M13:CA13)","v":1},null,{"$f":" IF(M12 = 1, 1, 0)","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF(AS12 = 1, 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF(BY12 = 1, 1, 0)","v":0},0,0]
[]
[null,null,null,null,{"$f":" Inp_Depreciation!E$9","v":"1st model column start date - RP1"},{"$f":" Inp_Depreciation!F$9","v":"00:00:00"},{"$f":" Inp_Depreciation!G$9","v":"00:00:00"},{"$f":" Inp_Depreciation!H$9","v":"1993-04-01"},{"$f":" Inp_Depreciation!I$9","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$14","v":"Months per model period"},{"$f":" 'Set Up'!F$14","v":0},{"$f":" 'Set Up'!G$14","v":0},{"$f":" 'Set Up'!H$14","v":12},{"$f":" 'Set Up'!I$14","v":"months"}]
[null,null,null,null,{"$f":" E$13","v":"1st Model column flag - RP1"},0,0,0,"flag",0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$13","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Model period beginning - RP1",null,null,null,"date",null,null,null,{"$f":" IF(M17 = 1, $H15, DATE(YEAR(L18), MONTH(L18) + $H16, DAY(1)))","v":"1993-04-01"},"1994-04-01","1995-04-01","1996-04-01","1997-04-01","1998-04-01","1999-04-01","2000-04-01","2001-04-01","2002-04-01","2003-04-01","2004-04-01","2005-04-01","2006-04-01","2007-04-01","2008-04-01","2009-04-01","2010-04-01","2011-04-01","2012-04-01","2013-04-01","2014-04-01","2015-04-01","2016-04-01","2017-04-01","2018-04-01","2019-04-01","2020-04-01","2021-04-01","2022-04-01","2023-04-01","2024-04-01",{"$f":" IF(AS17 = 1, $H15, DATE(YEAR(AR18), MONTH(AR18) + $H16, DAY(1)))","v":"2025-04-01"},"2026-04-01","2027-04-01","2028-04-01","2029-04-01","2030-04-01","2031-04-01","2032-04-01","2033-04-01","2034-04-01","2035-04-01","2036-04-01","2037-04-01","2038-04-01","2039-04-01","2040-04-01","2041-04-01","2042-04-01","2043-04-01","2044-04-01","2045-04-01","2046-04-01","2047-04-01","2048-04-01","2049-04-01","2050-04-01","2051-04-01","2052-04-01","2053-04-01","2054-04-01","2055-04-01","2056-04-01",{"$f":" IF(BY17 = 1, $H15, DATE(YEAR(BX18), MONTH(BX18) + $H16, DAY(1)))","v":"2057-04-01"},"2058-04-01","2059-04-01"]
[]
[null,null,null,null,{"$f":" 'Set Up'!E$14","v":"Months per model period"},{"$f":" 'Set Up'!F$14","v":0},{"$f":" 'Set Up'!G$14","v":0},{"$f":" 'Set Up'!H$14","v":12},{"$f":" 'Set Up'!I$14","v":"months"}]
[null,null,null,null,{"$f":" E$18","v":"Model period beginning - RP1"},"00:00:00","00:00:00","00:00:00","date","00:00:00","00:00:00","00:00:00","1993-04-01","1994-04-01","1995-04-01","1996-04-01","1997-04-01","1998-04-01","1999-04-01","2000-04-01","2001-04-01","2002-04-01","2003-04-01","2004-04-01","2005-04-01","2006-04-01","2007-04-01","2008-04-01","2009-04-01","2010-04-01","2011-04-01","2012-04-01","2013-04-01","2014-04-01","2015-04-01","2016-04-01",{"$f":" AK$18","v":"2017-04-01"},"2018-04-01","2019-04-01","2020-04-01","2021-04-01","2022-04-01","2023-04-01","2024-04-01","2025-04-01","2026-04-01","2027-04-01","2028-04-01","2029-04-01","2030-04-01","2031-04-01","2032-04-01","2033-04-01","2034-04-01","2035-04-01","2036-04-01","2037-04-01","2038-04-01","2039-04-01","2040-04-01","2041-04-01","2042-04-01","2043-04-01","2044-04-01","2045-04-01","2046-04-01","2047-04-01","2048-04-01",{"$f":" BQ$18","v":"2049-04-01"},"2050-04-01","2051-04-01","2052-04-01","2053-04-01","2054-04-01","2055-04-01","2056-04-01","2057-04-01","2058-04-01","2059-04-01"]
[null,null,null,null,"Model period ending - RP1",null,null,null,"date",null,null,null,{"$f":" DATE(YEAR(M21), MONTH(M21) + $H20, DAY(M21) -1)","v":"1994-03-31"},"1995-03-31","1996-03-31","1997-03-31","1998-03-31","1999-03-31","2000-03-31","2001-03-31","2002-03-31","2003-03-31","2004-03-31","2005-03-31","2006-03-31","2007-03-31","2008-03-31","2009-03-31","2010-03-31","2011-03-31","2012-03-31","2013-03-31","2014-03-31","2015-03-31","2016-03-31","2017-03-31","2018-03-31","2019-03-31","2020-03-31","2021-03-31","2022-03-31","2023-03-31","2024-03-31","2025-03-31",{"$f":" DATE(YEAR(AS21), MONTH(AS21) + $H20, DAY(AS21) -1)","v":"2026-03-31"},"2027-03-31","2028-03-31","2029-03-31","2030-03-31","2031-03-31","2032-03-31","2033-03-31","2034-03-31","2035-03-31","2036-03-31","2037-03-31","2038-03-31","2039-03-31","2040-03-31","2041-03-31","2042-03-31","2043-03-31","2044-03-31","2045-03-31","2046-03-31","2047-03-31","2048-03-31","2049-03-31","2050-03-31","2051-03-31","2052-03-31","2053-03-31","2054-03-31","2055-03-31","2056-03-31","2057-03-31",{"$f":" DATE(YEAR(BY21), MONTH(BY21) + $H20, DAY(BY21) -1)","v":"2058-03-31"},"2059-03-31","2060-03-31"]
[null,null,null,null,"Last model column period date - RP1",null,null,{"$f":" MAX(M22:CA22)","v":"2060-03-31"},"date"]
[]
[null,null,null,null,{"$f":" Inp_Depreciation!E$11","v":"First modelling column financial year number - RP1"},{"$f":" Inp_Depreciation!F$11","v":0},{"$f":" Inp_Depreciation!G$11","v":0},{"$f":" Inp_Depreciation!H$11","v":1994},{"$f":" Inp_Depreciation!I$11","v":"year #"}]
[null,null,null,null,{"$f":" 'Set Up'!E$17","v":"Financial year end month number"},{"$f":" 'Set Up'!F$17","v":0},{"$f":" 'Set Up'!G$17","v":0},{"$f":" 'Set Up'!H$17","v":3},{"$f":" 'Set Up'!I$17","v":"month #"}]
[null,null,null,null,{"$f":" E$22","v":"Model period ending - RP1"},"00:00:00","00:00:00","00:00:00","date","00:00:00","00:00:00","00:00:00","1994-03-31","1995-03-31","1996-03-31","1997-03-31","1998-03-31","1999-03-31","2000-03-31","2001-03-31","2002-03-31","2003-03-31","2004-03-31","2005-03-31","2006-03-31","2007-03-31","2008-03-31","2009-03-31","2010-03-31","2011-03-31","2012-03-31","2013-03-31","2014-03-31","2015-03-31","2016-03-31","2017-03-31",{"$f":" AK$22","v":"2018-03-31"},"2019-03-31","2020-03-31","2021-03-31","2022-03-31","2023-03-31","2024-03-31","2025-03-31","2026-03-31","2027-03-31","2028-03-31","2029-03-31","2030-03-31","2031-03-31","2032-03-31","2033-03-31","2034-03-31","2035-03-31","2036-03-31","2037-03-31","2038-03-31","2039-03-31","2040-03-31","2041-03-31","2042-03-31","2043-03-31","2044-03-31","2045-03-31","2046-03-31","2047-03-31","2048-03-31","2049-03-31",{"$f":" BQ$22","v":"2050-03-31"},"2051-03-31","2052-03-31","2053-03-31","2054-03-31","2055-03-31","2056-03-31","2057-03-31","2058-03-31","2059-03-31","2060-03-31"]
[null,null,null,null,{"$f":" E$13","v":"1st Model column flag - RP1"},0,0,0,"flag",0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$13","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Financial year ending - RP1",null,null,null,"year #",null,null,null,{"$f":" IF(M28 = 1, $H25, IF(M27 > (DATE(L29, $H26 + 1, 1) - 1), L29 + 1, L29))","v":1994},1995,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,{"$f":" IF(AS28 = 1, $H25, IF(AS27 > (DATE(AR29, $H26 + 1, 1) - 1), AR29 + 1, AR29))","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,{"$f":" IF(BY28 = 1, $H25, IF(BY27 > (DATE(BX29, $H26 + 1, 1) - 1), BX29 + 1, BX29))","v":2058},2059,2060]
[]
[null,null,null,null,{"$f":" Inp_Depreciation!E$16","v":"Actuals override period end date"},{"$f":" Inp_Depreciation!F$16","v":"00:00:00"},{"$f":" Inp_Depreciation!G$16","v":"00:00:00"},{"$f":" Inp_Depreciation!H$16","v":"2017-03-31"},{"$f":" Inp_Depreciation!I$16","v":"date"}]
[null,null,null,null,{"$f":" E$22","v":"Model period ending - RP1"},"00:00:00","00:00:00","00:00:00","date","00:00:00","00:00:00","00:00:00","1994-03-31","1995-03-31","1996-03-31","1997-03-31","1998-03-31","1999-03-31","2000-03-31","2001-03-31","2002-03-31","2003-03-31","2004-03-31","2005-03-31","2006-03-31","2007-03-31","2008-03-31","2009-03-31","2010-03-31","2011-03-31","2012-03-31","2013-03-31","2014-03-31","2015-03-31","2016-03-31","2017-03-31",{"$f":" AK$22","v":"2018-03-31"},"2019-03-31","2020-03-31","2021-03-31","2022-03-31","2023-03-31","2024-03-31","2025-03-31","2026-03-31","2027-03-31","2028-03-31","2029-03-31","2030-03-31","2031-03-31","2032-03-31","2033-03-31","2034-03-31","2035-03-31","2036-03-31","2037-03-31","2038-03-31","2039-03-31","2040-03-31","2041-03-31","2042-03-31","2043-03-31","2044-03-31","2045-03-31","2046-03-31","2047-03-31","2048-03-31","2049-03-31",{"$f":" BQ$22","v":"2050-03-31"},"2051-03-31","2052-03-31","2053-03-31","2054-03-31","2055-03-31","2056-03-31","2057-03-31","2058-03-31","2059-03-31","2060-03-31"]
[null,null,null,null,"Actuals override end period flag - RP1",null,null,null,"flag",null,{"$f":" SUM(M33:CA33)","v":1},null,{"$f":" IF(AND(L32 < $H31, M32 >= $H31), 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,{"$f":" IF(AND(AR32 < $H31, AS32 >= $H31), 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF(AND(BX32 < $H31, BY32 >= $H31), 1, 0)","v":0},0,0]
[]
[null,null,null,null,{"$f":" E$13","v":"1st Model column flag - RP1"},0,0,0,"flag",0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$13","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$33","v":"Actuals override end period flag - RP1"},0,0,0,"flag",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$f":" AK$33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$33","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Actuals period flag - RP1",null,null,null,"flag",null,{"$f":" SUM(M37:CA37)","v":24},null,{"$f":" M35 + L37 - L36","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,{"$f":" AS35 + AR37 - AR36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"$E$50","v":"Days in RP6 periods - RP1"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$9","v":"1st model column start date - RP1"},{"$f":" Inp_Depreciation!F$9","v":"00:00:00"},{"$f":" Inp_Depreciation!G$9","v":"00:00:00"},{"$f":" Inp_Depreciation!H$9","v":"1993-04-01"},{"$f":" Inp_Depreciation!I$9","v":"date"}]
[null,null,null,null,{"$f":" E$18","v":"Model period beginning - RP1"},"00:00:00","00:00:00","00:00:00","date","00:00:00","00:00:00","00:00:00","1993-04-01","1994-04-01","1995-04-01","1996-04-01","1997-04-01","1998-04-01","1999-04-01","2000-04-01","2001-04-01","2002-04-01","2003-04-01","2004-04-01","2005-04-01","2006-04-01","2007-04-01","2008-04-01","2009-04-01","2010-04-01","2011-04-01","2012-04-01","2013-04-01","2014-04-01","2015-04-01","2016-04-01",{"$f":" AK$18","v":"2017-04-01"},"2018-04-01","2019-04-01","2020-04-01","2021-04-01","2022-04-01","2023-04-01","2024-04-01","2025-04-01","2026-04-01","2027-04-01","2028-04-01","2029-04-01","2030-04-01","2031-04-01","2032-04-01","2033-04-01","2034-04-01","2035-04-01","2036-04-01","2037-04-01","2038-04-01","2039-04-01","2040-04-01","2041-04-01","2042-04-01","2043-04-01","2044-04-01","2045-04-01","2046-04-01","2047-04-01","2048-04-01",{"$f":" BQ$18","v":"2049-04-01"},"2050-04-01","2051-04-01","2052-04-01","2053-04-01","2054-04-01","2055-04-01","2056-04-01","2057-04-01","2058-04-01","2059-04-01"]
[null,null,null,null,{"$f":" E$22","v":"Model period ending - RP1"},"00:00:00","00:00:00","00:00:00","date","00:00:00","00:00:00","00:00:00","1994-03-31","1995-03-31","1996-03-31","1997-03-31","1998-03-31","1999-03-31","2000-03-31","2001-03-31","2002-03-31","2003-03-31","2004-03-31","2005-03-31","2006-03-31","2007-03-31","2008-03-31","2009-03-31","2010-03-31","2011-03-31","2012-03-31","2013-03-31","2014-03-31","2015-03-31","2016-03-31","2017-03-31",{"$f":" AK$22","v":"2018-03-31"},"2019-03-31","2020-03-31","2021-03-31","2022-03-31","2023-03-31","2024-03-31","2025-03-31","2026-03-31","2027-03-31","2028-03-31","2029-03-31","2030-03-31","2031-03-31","2032-03-31","2033-03-31","2034-03-31","2035-03-31","2036-03-31","2037-03-31","2038-03-31","2039-03-31","2040-03-31","2041-03-31","2042-03-31","2043-03-31","2044-03-31","2045-03-31","2046-03-31","2047-03-31","2048-03-31","2049-03-31",{"$f":" BQ$22","v":"2050-03-31"},"2051-03-31","2052-03-31","2053-03-31","2054-03-31","2055-03-31","2056-03-31","2057-03-31","2058-03-31","2059-03-31","2060-03-31"]
[null,null,null,null,"Days in model period - RP1",null,null,null,"days",null,{"$f":" SUM(M43:CA43)","v":24472},null,{"$f":" MAX(0, M42 - MAX($H40, M41) + 1)","v":365},365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,{"$f":" MAX(0, AS42 - MAX($H40, AS41) + 1)","v":365},365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,{"$f":" MAX(0, BY42 - MAX($H40, BY41) + 1)","v":365},365,366]
[]
[null,{"$f":"$E$50","v":"Days in RP6 periods - RP1"}]
[null,null,null,null,{"$f":" 'Set Up'!E$25","v":"RP6 period start date"},{"$f":" 'Set Up'!F$25","v":"00:00:00"},{"$f":" 'Set Up'!G$25","v":"00:00:00"},{"$f":" 'Set Up'!H$25","v":"2017-10-01"},{"$f":" 'Set Up'!I$25","v":"date"}]
[null,null,null,null,{"$f":" Time!E$67","v":"RP6 end period date"},{"$f":" Time!F$67","v":0},{"$f":" Time!G$67","v":0},{"$f":" Time!H$67","v":"2024-03-31"},{"$f":" Time!I$67","v":"date"}]
[null,null,null,null,{"$f":" E$18","v":"Model period beginning - RP1"},"00:00:00","00:00:00","00:00:00","date","00:00:00","00:00:00","00:00:00","1993-04-01","1994-04-01","1995-04-01","1996-04-01","1997-04-01","1998-04-01","1999-04-01","2000-04-01","2001-04-01","2002-04-01","2003-04-01","2004-04-01","2005-04-01","2006-04-01","2007-04-01","2008-04-01","2009-04-01","2010-04-01","2011-04-01","2012-04-01","2013-04-01","2014-04-01","2015-04-01","2016-04-01",{"$f":" AK$18","v":"2017-04-01"},"2018-04-01","2019-04-01","2020-04-01","2021-04-01","2022-04-01","2023-04-01","2024-04-01","2025-04-01","2026-04-01","2027-04-01","2028-04-01","2029-04-01","2030-04-01","2031-04-01","2032-04-01","2033-04-01","2034-04-01","2035-04-01","2036-04-01","2037-04-01","2038-04-01","2039-04-01","2040-04-01","2041-04-01","2042-04-01","2043-04-01","2044-04-01","2045-04-01","2046-04-01","2047-04-01","2048-04-01",{"$f":" BQ$18","v":"2049-04-01"},"2050-04-01","2051-04-01","2052-04-01","2053-04-01","2054-04-01","2055-04-01","2056-04-01","2057-04-01","2058-04-01","2059-04-01"]
[null,null,null,null,{"$f":" E$22","v":"Model period ending - RP1"},"00:00:00","00:00:00","00:00:00","date","00:00:00","00:00:00","00:00:00","1994-03-31","1995-03-31","1996-03-31","1997-03-31","1998-03-31","1999-03-31","2000-03-31","2001-03-31","2002-03-31","2003-03-31","2004-03-31","2005-03-31","2006-03-31","2007-03-31","2008-03-31","2009-03-31","2010-03-31","2011-03-31","2012-03-31","2013-03-31","2014-03-31","2015-03-31","2016-03-31","2017-03-31",{"$f":" AK$22","v":"2018-03-31"},"2019-03-31","2020-03-31","2021-03-31","2022-03-31","2023-03-31","2024-03-31","2025-03-31","2026-03-31","2027-03-31","2028-03-31","2029-03-31","2030-03-31","2031-03-31","2032-03-31","2033-03-31","2034-03-31","2035-03-31","2036-03-31","2037-03-31","2038-03-31","2039-03-31","2040-03-31","2041-03-31","2042-03-31","2043-03-31","2044-03-31","2045-03-31","2046-03-31","2047-03-31","2048-03-31","2049-03-31",{"$f":" BQ$22","v":"2050-03-31"},"2051-03-31","2052-03-31","2053-03-31","2054-03-31","2055-03-31","2056-03-31","2057-03-31","2058-03-31","2059-03-31","2060-03-31"]
[null,null,null,null,{"$f":" \"Days in \" & ACTIVE_CASE  & \" periods - RP1\"","v":"Days in RP6 periods - RP1"},null,null,null,"days",null,{"$f":" SUM(M50:CA50)","v":2374},null,{"$f":" MAX(0, (MIN($H47, M49) - MAX($H46, M48) + 1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,182,365,366,365,365,365,366,0,{"$f":" MAX(0, (MIN($H47, AS49) - MAX($H46, AS48) + 1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" MAX(0, (MIN($H47, BY49) - MAX($H46, BY48) + 1))","v":0},0,0]
[]
[null,{"$f":"$E$55","v":"RP6 PPF- actual / actual - RP1"}]
[null,null,null,null,{"$f":" E$50","v":"Days in RP6 periods - RP1"},0,0,0,"days",0,2374,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$50","v":182},365,366,365,365,365,366,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$50","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$43","v":"Days in model period - RP1"},0,0,0,"days",0,24472,0,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,{"$f":" AK$43","v":365},365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,{"$f":" BQ$43","v":365},365,366,365,365,365,366,365,365,365,366]
[null,null,null,null,{"$f":" ACTIVE_CASE & \" PPF- actual / actual - RP1\"","v":"RP6 PPF- actual / actual - RP1"},null,null,null,"factor",null,{"$f":" SUM(M55:CA55)","v":6.5},null,{"$f":" ROUND(M53 / M54, 2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.5,1,1,1,1,1,1,0,{"$f":" ROUND(AS53 / AS54, 2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(BY53 / BY54, 2)","v":0},0,0]
[]
[null,{"$f":"$E$60","v":"Pre - RP6 period flag - RP1"}]
[null,null,null,null,{"$f":" Time!E$43","v":"Pre RP6 period end date"},{"$f":" Time!F$43","v":"00:00:00"},{"$f":" Time!G$43","v":"00:00:00"},{"$f":" Time!H$43","v":"2017-09-30"},{"$f":" Time!I$43","v":"date"}]
[null,null,null,null,{"$f":" E$22","v":"Model period ending - RP1"},"00:00:00","00:00:00","00:00:00","date","00:00:00","00:00:00","00:00:00","1994-03-31","1995-03-31","1996-03-31","1997-03-31","1998-03-31","1999-03-31","2000-03-31","2001-03-31","2002-03-31","2003-03-31","2004-03-31","2005-03-31","2006-03-31","2007-03-31","2008-03-31","2009-03-31","2010-03-31","2011-03-31","2012-03-31","2013-03-31","2014-03-31","2015-03-31","2016-03-31","2017-03-31",{"$f":" AK$22","v":"2018-03-31"},"2019-03-31","2020-03-31","2021-03-31","2022-03-31","2023-03-31","2024-03-31","2025-03-31","2026-03-31","2027-03-31","2028-03-31","2029-03-31","2030-03-31","2031-03-31","2032-03-31","2033-03-31","2034-03-31","2035-03-31","2036-03-31","2037-03-31","2038-03-31","2039-03-31","2040-03-31","2041-03-31","2042-03-31","2043-03-31","2044-03-31","2045-03-31","2046-03-31","2047-03-31","2048-03-31","2049-03-31",{"$f":" BQ$22","v":"2050-03-31"},"2051-03-31","2052-03-31","2053-03-31","2054-03-31","2055-03-31","2056-03-31","2057-03-31","2058-03-31","2059-03-31","2060-03-31"]
[null,null,null,null,{"$f":" \"Pre - \" & ACTIVE_CASE & \" period flag - RP1\"","v":"Pre - RP6 period flag - RP1"},null,null,null,"flag",null,{"$f":" SUM(M60:CA60)","v":25},null,{"$f":" IF($H58 > L59, 1, 0 )","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,{"$f":" IF($H58 > AR59, 1, 0 )","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"$E$73","v":"RP6 period flag - RP1"}]
[null,null,null,null,{"$f":" 'Set Up'!E$25","v":"RP6 period start date"},{"$f":" 'Set Up'!F$25","v":"00:00:00"},{"$f":" 'Set Up'!G$25","v":"00:00:00"},{"$f":" 'Set Up'!H$25","v":"2017-10-01"},{"$f":" 'Set Up'!I$25","v":"date"}]
[null,null,null,null,{"$f":" E$22","v":"Model period ending - RP1"},"00:00:00","00:00:00","00:00:00","date","00:00:00","00:00:00","00:00:00","1994-03-31","1995-03-31","1996-03-31","1997-03-31","1998-03-31","1999-03-31","2000-03-31","2001-03-31","2002-03-31","2003-03-31","2004-03-31","2005-03-31","2006-03-31","2007-03-31","2008-03-31","2009-03-31","2010-03-31","2011-03-31","2012-03-31","2013-03-31","2014-03-31","2015-03-31","2016-03-31","2017-03-31",{"$f":" AK$22","v":"2018-03-31"},"2019-03-31","2020-03-31","2021-03-31","2022-03-31","2023-03-31","2024-03-31","2025-03-31","2026-03-31","2027-03-31","2028-03-31","2029-03-31","2030-03-31","2031-03-31","2032-03-31","2033-03-31","2034-03-31","2035-03-31","2036-03-31","2037-03-31","2038-03-31","2039-03-31","2040-03-31","2041-03-31","2042-03-31","2043-03-31","2044-03-31","2045-03-31","2046-03-31","2047-03-31","2048-03-31","2049-03-31",{"$f":" BQ$22","v":"2050-03-31"},"2051-03-31","2052-03-31","2053-03-31","2054-03-31","2055-03-31","2056-03-31","2057-03-31","2058-03-31","2059-03-31","2060-03-31"]
[null,null,null,null,{"$f":" E63 & \" flag - RP1\"","v":"RP6 period start date flag - RP1"},null,null,null,"flag",null,{"$f":" SUM(M65:CA65)","v":1},null,{"$f":" IF(AND(L64 < $H63, M64 >= $H63), 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,{"$f":" IF(AND(AR64 < $H63, AS64 >= $H63), 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF(AND(BX64 < $H63, BY64 >= $H63), 1, 0)","v":0},0,0]
[]
[null,null,null,null,{"$f":" Time!E$67","v":"RP6 end period date"},{"$f":" Time!F$67","v":0},{"$f":" Time!G$67","v":0},{"$f":" Time!H$67","v":"2024-03-31"},{"$f":" Time!I$67","v":"date"}]
[null,null,null,null,{"$f":" E$22","v":"Model period ending - RP1"},"00:00:00","00:00:00","00:00:00","date","00:00:00","00:00:00","00:00:00","1994-03-31","1995-03-31","1996-03-31","1997-03-31","1998-03-31","1999-03-31","2000-03-31","2001-03-31","2002-03-31","2003-03-31","2004-03-31","2005-03-31","2006-03-31","2007-03-31","2008-03-31","2009-03-31","2010-03-31","2011-03-31","2012-03-31","2013-03-31","2014-03-31","2015-03-31","2016-03-31","2017-03-31",{"$f":" AK$22","v":"2018-03-31"},"2019-03-31","2020-03-31","2021-03-31","2022-03-31","2023-03-31","2024-03-31","2025-03-31","2026-03-31","2027-03-31","2028-03-31","2029-03-31","2030-03-31","2031-03-31","2032-03-31","2033-03-31","2034-03-31","2035-03-31","2036-03-31","2037-03-31","2038-03-31","2039-03-31","2040-03-31","2041-03-31","2042-03-31","2043-03-31","2044-03-31","2045-03-31","2046-03-31","2047-03-31","2048-03-31","2049-03-31",{"$f":" BQ$22","v":"2050-03-31"},"2051-03-31","2052-03-31","2053-03-31","2054-03-31","2055-03-31","2056-03-31","2057-03-31","2058-03-31","2059-03-31","2060-03-31"]
[null,null,null,null,{"$f":" E67 & \" flag - RP1\"","v":"RP6 end period date flag - RP1"},null,null,null,"flag",null,{"$f":" SUM(M69:CA69)","v":1},null,{"$f":" IF(AND(L68 < $H67, M68 >= $H67), 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":" IF(AND(AR68 < $H67, AS68 >= $H67), 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF(AND(BX68 < $H67, BY68 >= $H67), 1, 0)","v":0},0,0]
[]
[null,null,null,null,{"$f":" E$65","v":"RP6 period start date flag - RP1"},0,0,0,"flag",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$65","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$65","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$69","v":"RP6 end period date flag - RP1"},0,0,0,"flag",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$69","v":0},0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$69","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" ACTIVE_CASE &\" period flag - RP1\"","v":"RP6 period flag - RP1"},null,null,null,"flag",null,{"$f":" SUM(M73:CA73)","v":7},null,{"$f":" M71 + L73 - L72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,0,{"$f":" AS71 + AR73 - AR72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" Time!E$105","v":"Post RP6 start period date"},{"$f":" Time!F$105","v":0},{"$f":" Time!G$105","v":0},{"$f":" Time!H$105","v":"2024-04-01"},{"$f":" Time!I$105","v":"date"}]
[null,null,null,null,{"$f":" E$22","v":"Model period ending - RP1"},"00:00:00","00:00:00","00:00:00","date","00:00:00","00:00:00","00:00:00","1994-03-31","1995-03-31","1996-03-31","1997-03-31","1998-03-31","1999-03-31","2000-03-31","2001-03-31","2002-03-31","2003-03-31","2004-03-31","2005-03-31","2006-03-31","2007-03-31","2008-03-31","2009-03-31","2010-03-31","2011-03-31","2012-03-31","2013-03-31","2014-03-31","2015-03-31","2016-03-31","2017-03-31",{"$f":" AK$22","v":"2018-03-31"},"2019-03-31","2020-03-31","2021-03-31","2022-03-31","2023-03-31","2024-03-31","2025-03-31","2026-03-31","2027-03-31","2028-03-31","2029-03-31","2030-03-31","2031-03-31","2032-03-31","2033-03-31","2034-03-31","2035-03-31","2036-03-31","2037-03-31","2038-03-31","2039-03-31","2040-03-31","2041-03-31","2042-03-31","2043-03-31","2044-03-31","2045-03-31","2046-03-31","2047-03-31","2048-03-31","2049-03-31",{"$f":" BQ$22","v":"2050-03-31"},"2051-03-31","2052-03-31","2053-03-31","2054-03-31","2055-03-31","2056-03-31","2057-03-31","2058-03-31","2059-03-31","2060-03-31"]
[null,null,null,null,{"$f":" E75 & \" flag - RP1\"","v":"Post RP6 start period date flag - RP1"},null,null,null,"flag",null,{"$f":" SUM(M77:CA77)","v":1},null,{"$f":" IF(AND(L76 < $H75, M76 >= $H75), 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$f":" IF(AND(AR76 < $H75, AS76 >= $H75), 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF(AND(BX76 < $H75, BY76 >= $H75), 1, 0)","v":0},0,0]
[]
[null,null,null,null,{"$f":" E$77","v":"Post RP6 start period date flag - RP1"},0,0,0,"flag",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$77","v":0},0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$77","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Post \" & ACTIVE_CASE & \" period flag\"","v":"Post RP6 period flag"},null,null,null,"flag",null,{"$f":" SUM(M80:CA80)","v":36},null,{"$f":" L80 + M79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$f":" AR80 + AS79","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":" BX80 + BY79","v":1},1,1]
[]
[null,null,null,null,{"$f":" E$60","v":"Pre - RP6 period flag - RP1"},0,0,0,"flag",0,25,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":" AK$60","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$60","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$73","v":"RP6 period flag - RP1"},0,0,0,"flag",0,7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$73","v":1},1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$73","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$80","v":"Post RP6 period flag"},0,0,0,"flag",0,36,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$80","v":0},0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":" BQ$80","v":1},1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,"Regulatory part period flag - RP1",null,null,null,"flag",null,{"$f":" SUM(M85:CA85)","v":1},null,{"$f":" SUM(M82:M84) - 1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,{"$f":" SUM(AS82:AS84) - 1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" SUM(BY82:BY84) - 1","v":0},0,0]
[]
[]
["CAPEX PPF"]
[]
[null,null,"First term rate - DN"]
[]
[null,null,null,null,{"$f":" 'Set Up'!E$34","v":"Capex addition date during year 1993 - 1994"},{"$f":" 'Set Up'!F$34","v":"00:00:00"},{"$f":" 'Set Up'!G$34","v":"00:00:00"},{"$f":" 'Set Up'!H$34","v":"1993-04-01"},{"$f":" 'Set Up'!I$34","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$35","v":"Capex addition date during year 1994 - 1995"},{"$f":" 'Set Up'!F$35","v":"00:00:00"},{"$f":" 'Set Up'!G$35","v":"00:00:00"},{"$f":" 'Set Up'!H$35","v":"1994-04-01"},{"$f":" 'Set Up'!I$35","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$36","v":"Capex addition date during year 1995 - 1996"},{"$f":" 'Set Up'!F$36","v":"00:00:00"},{"$f":" 'Set Up'!G$36","v":"00:00:00"},{"$f":" 'Set Up'!H$36","v":"1995-04-01"},{"$f":" 'Set Up'!I$36","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$37","v":"Capex addition date during year 1996 - 1997"},{"$f":" 'Set Up'!F$37","v":"00:00:00"},{"$f":" 'Set Up'!G$37","v":"00:00:00"},{"$f":" 'Set Up'!H$37","v":"1996-04-01"},{"$f":" 'Set Up'!I$37","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$38","v":"Capex addition date during year 1997 - 1998"},{"$f":" 'Set Up'!F$38","v":"00:00:00"},{"$f":" 'Set Up'!G$38","v":"00:00:00"},{"$f":" 'Set Up'!H$38","v":"1997-04-01"},{"$f":" 'Set Up'!I$38","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$39","v":"Capex addition date during year 1998 - 1999"},{"$f":" 'Set Up'!F$39","v":"00:00:00"},{"$f":" 'Set Up'!G$39","v":"00:00:00"},{"$f":" 'Set Up'!H$39","v":"1998-04-01"},{"$f":" 'Set Up'!I$39","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$40","v":"Capex addition date during year 1999 - 2000"},{"$f":" 'Set Up'!F$40","v":"00:00:00"},{"$f":" 'Set Up'!G$40","v":"00:00:00"},{"$f":" 'Set Up'!H$40","v":"1999-04-01"},{"$f":" 'Set Up'!I$40","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$41","v":"Capex addition date during year 2000 - 2001"},{"$f":" 'Set Up'!F$41","v":"00:00:00"},{"$f":" 'Set Up'!G$41","v":"00:00:00"},{"$f":" 'Set Up'!H$41","v":"2000-04-01"},{"$f":" 'Set Up'!I$41","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$42","v":"Capex addition date during year 2001 - 2002"},{"$f":" 'Set Up'!F$42","v":"00:00:00"},{"$f":" 'Set Up'!G$42","v":"00:00:00"},{"$f":" 'Set Up'!H$42","v":"2001-04-01"},{"$f":" 'Set Up'!I$42","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$43","v":"Capex addition date during year 2002 - 2003"},{"$f":" 'Set Up'!F$43","v":"00:00:00"},{"$f":" 'Set Up'!G$43","v":"00:00:00"},{"$f":" 'Set Up'!H$43","v":"2002-04-01"},{"$f":" 'Set Up'!I$43","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$44","v":"Capex addition date during year 2003 - 2004"},{"$f":" 'Set Up'!F$44","v":"00:00:00"},{"$f":" 'Set Up'!G$44","v":"00:00:00"},{"$f":" 'Set Up'!H$44","v":"2003-04-01"},{"$f":" 'Set Up'!I$44","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$45","v":"Capex addition date during year 2004 - 2005"},{"$f":" 'Set Up'!F$45","v":"00:00:00"},{"$f":" 'Set Up'!G$45","v":"00:00:00"},{"$f":" 'Set Up'!H$45","v":"2004-04-01"},{"$f":" 'Set Up'!I$45","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$46","v":"Capex addition date during year 2005 - 2006"},{"$f":" 'Set Up'!F$46","v":"00:00:00"},{"$f":" 'Set Up'!G$46","v":"00:00:00"},{"$f":" 'Set Up'!H$46","v":"2005-04-01"},{"$f":" 'Set Up'!I$46","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$47","v":"Capex addition date during year 2006 - 2007"},{"$f":" 'Set Up'!F$47","v":"00:00:00"},{"$f":" 'Set Up'!G$47","v":"00:00:00"},{"$f":" 'Set Up'!H$47","v":"2006-04-01"},{"$f":" 'Set Up'!I$47","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$48","v":"Capex addition date during year 2007 - 2008"},{"$f":" 'Set Up'!F$48","v":"00:00:00"},{"$f":" 'Set Up'!G$48","v":"00:00:00"},{"$f":" 'Set Up'!H$48","v":"2007-04-01"},{"$f":" 'Set Up'!I$48","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$49","v":"Capex addition date during year 2008 - 2009"},{"$f":" 'Set Up'!F$49","v":"00:00:00"},{"$f":" 'Set Up'!G$49","v":"00:00:00"},{"$f":" 'Set Up'!H$49","v":"2008-04-01"},{"$f":" 'Set Up'!I$49","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$50","v":"Capex addition date during year 2009 - 2010"},{"$f":" 'Set Up'!F$50","v":"00:00:00"},{"$f":" 'Set Up'!G$50","v":"00:00:00"},{"$f":" 'Set Up'!H$50","v":"2009-04-01"},{"$f":" 'Set Up'!I$50","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$51","v":"Capex addition date during year 2010 - 2011"},{"$f":" 'Set Up'!F$51","v":"00:00:00"},{"$f":" 'Set Up'!G$51","v":"00:00:00"},{"$f":" 'Set Up'!H$51","v":"2010-04-01"},{"$f":" 'Set Up'!I$51","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$52","v":"Capex addition date during year 2011 - 2012"},{"$f":" 'Set Up'!F$52","v":"00:00:00"},{"$f":" 'Set Up'!G$52","v":"00:00:00"},{"$f":" 'Set Up'!H$52","v":"2011-04-01"},{"$f":" 'Set Up'!I$52","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$53","v":"Capex addition date during year 2012 - 2013"},{"$f":" 'Set Up'!F$53","v":"00:00:00"},{"$f":" 'Set Up'!G$53","v":"00:00:00"},{"$f":" 'Set Up'!H$53","v":"2012-10-01"},{"$f":" 'Set Up'!I$53","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$54","v":"Capex addition date during year 2013 - 2014"},{"$f":" 'Set Up'!F$54","v":"00:00:00"},{"$f":" 'Set Up'!G$54","v":"00:00:00"},{"$f":" 'Set Up'!H$54","v":"2013-10-01"},{"$f":" 'Set Up'!I$54","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$55","v":"Capex addition date during year 2014 - 2015"},{"$f":" 'Set Up'!F$55","v":"00:00:00"},{"$f":" 'Set Up'!G$55","v":"00:00:00"},{"$f":" 'Set Up'!H$55","v":"2014-10-01"},{"$f":" 'Set Up'!I$55","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$56","v":"Capex addition date during year 2015 - 2016"},{"$f":" 'Set Up'!F$56","v":"00:00:00"},{"$f":" 'Set Up'!G$56","v":"00:00:00"},{"$f":" 'Set Up'!H$56","v":"2015-10-01"},{"$f":" 'Set Up'!I$56","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$57","v":"Capex addition date during year 2016 - 2017"},{"$f":" 'Set Up'!F$57","v":"00:00:00"},{"$f":" 'Set Up'!G$57","v":"00:00:00"},{"$f":" 'Set Up'!H$57","v":"2016-10-01"},{"$f":" 'Set Up'!I$57","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$58","v":"Capex addition date during year 2017 - 2018"},{"$f":" 'Set Up'!F$58","v":0},{"$f":" 'Set Up'!G$58","v":0},{"$f":" 'Set Up'!H$58","v":"2017-10-01"},{"$f":" 'Set Up'!I$58","v":"date"}]
[]
[null,null,null,null,{"$f":" Inp_Depreciation!E$25","v":"Depreciation term for first rate - DN"},{"$f":" Inp_Depreciation!F$25","v":0},{"$f":" Inp_Depreciation!G$25","v":0},{"$f":" Inp_Depreciation!H$25","v":20},{"$f":" Inp_Depreciation!I$25","v":"years"}]
[null,null,null,null,{"$f":" 'Set Up'!E$69","v":"Months in a year"},{"$f":" 'Set Up'!F$69","v":0},{"$f":" 'Set Up'!G$69","v":0},{"$f":" 'Set Up'!H$69","v":12},{"$f":" 'Set Up'!I$69","v":"months"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$23","v":"Depreciation rate - first 20 years - DN"},{"$f":" Inp_Depreciation!F$23","v":0},{"$f":" Inp_Depreciation!G$23","v":0},{"$f":" Inp_Depreciation!H$23","v":0.03},{"$f":" Inp_Depreciation!I$23","v":"%"}]
[]
[null,null,null,null,{"$f":" E$18","v":"Model period beginning - RP1"},"00:00:00","00:00:00","00:00:00","date","00:00:00","00:00:00","00:00:00","1993-04-01","1994-04-01","1995-04-01","1996-04-01","1997-04-01","1998-04-01","1999-04-01","2000-04-01","2001-04-01","2002-04-01","2003-04-01","2004-04-01","2005-04-01","2006-04-01","2007-04-01","2008-04-01","2009-04-01","2010-04-01","2011-04-01","2012-04-01","2013-04-01","2014-04-01","2015-04-01","2016-04-01",{"$f":" AK$18","v":"2017-04-01"},"2018-04-01","2019-04-01","2020-04-01","2021-04-01","2022-04-01","2023-04-01","2024-04-01","2025-04-01","2026-04-01","2027-04-01","2028-04-01","2029-04-01","2030-04-01","2031-04-01","2032-04-01","2033-04-01","2034-04-01","2035-04-01","2036-04-01","2037-04-01","2038-04-01","2039-04-01","2040-04-01","2041-04-01","2042-04-01","2043-04-01","2044-04-01","2045-04-01","2046-04-01","2047-04-01","2048-04-01",{"$f":" BQ$18","v":"2049-04-01"},"2050-04-01","2051-04-01","2052-04-01","2053-04-01","2054-04-01","2055-04-01","2056-04-01","2057-04-01","2058-04-01","2059-04-01"]
[null,null,null,null,{"$f":" E$22","v":"Model period ending - RP1"},"00:00:00","00:00:00","00:00:00","date","00:00:00","00:00:00","00:00:00","1994-03-31","1995-03-31","1996-03-31","1997-03-31","1998-03-31","1999-03-31","2000-03-31","2001-03-31","2002-03-31","2003-03-31","2004-03-31","2005-03-31","2006-03-31","2007-03-31","2008-03-31","2009-03-31","2010-03-31","2011-03-31","2012-03-31","2013-03-31","2014-03-31","2015-03-31","2016-03-31","2017-03-31",{"$f":" AK$22","v":"2018-03-31"},"2019-03-31","2020-03-31","2021-03-31","2022-03-31","2023-03-31","2024-03-31","2025-03-31","2026-03-31","2027-03-31","2028-03-31","2029-03-31","2030-03-31","2031-03-31","2032-03-31","2033-03-31","2034-03-31","2035-03-31","2036-03-31","2037-03-31","2038-03-31","2039-03-31","2040-03-31","2041-03-31","2042-03-31","2043-03-31","2044-03-31","2045-03-31","2046-03-31","2047-03-31","2048-03-31","2049-03-31",{"$f":" BQ$22","v":"2050-03-31"},"2051-03-31","2052-03-31","2053-03-31","2054-03-31","2055-03-31","2056-03-31","2057-03-31","2058-03-31","2059-03-31","2060-03-31"]
[null,null,null,null,{"$f":" E$43","v":"Days in model period - RP1"},0,0,0,"days",0,24472,0,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,{"$f":" AK$43","v":365},365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,{"$f":" BQ$43","v":365},365,366,365,365,365,366,365,365,365,366]
[]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$34, \"dd mmm yy\") & \" - first term - rate - DN\"","v":"Capex add - 01 Apr 93 - first term - rate - DN"},null,null,null,"%",null,{"$f":" SUM(M126:CA126)","v":0.60000000000000031},null,{"$f":" ROUND(IF(M$124 > 0, MAX(0, (MIN(EOMONTH($H92, $H$118 * $H$119 - 1), M$123) - MAX($H92 + 1, M$122) + 1)) / M$124, 0), 1) * $H$120","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$124 > 0, MAX(0, (MIN(EOMONTH($H92, $H$118 * $H$119 - 1), AS$123) - MAX($H92 + 1, AS$122) + 1)) / AS$124, 0), 1) * $H$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$35, \"dd mmm yy\") & \" - first term - rate - DN\"","v":"Capex add - 01 Apr 94 - first term - rate - DN"},null,null,null,"%",null,0.60000000000000031,null,{"$f":" ROUND(IF(M$124 > 0, MAX(0, (MIN(EOMONTH($H93, $H$118 * $H$119 - 1), M$123) - MAX($H93 + 1, M$122) + 1)) / M$124, 0), 1) * $H$120","v":0},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$124 > 0, MAX(0, (MIN(EOMONTH($H93, $H$118 * $H$119 - 1), AS$123) - MAX($H93 + 1, AS$122) + 1)) / AS$124, 0), 1) * $H$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$36, \"dd mmm yy\") & \" - first term - rate - DN\"","v":"Capex add - 01 Apr 95 - first term - rate - DN"},null,null,null,"%",null,0.60000000000000031,null,{"$f":" ROUND(IF(M$124 > 0, MAX(0, (MIN(EOMONTH($H94, $H$118 * $H$119 - 1), M$123) - MAX($H94 + 1, M$122) + 1)) / M$124, 0), 1) * $H$120","v":0},0,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$124 > 0, MAX(0, (MIN(EOMONTH($H94, $H$118 * $H$119 - 1), AS$123) - MAX($H94 + 1, AS$122) + 1)) / AS$124, 0), 1) * $H$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$37, \"dd mmm yy\") & \" - first term - rate - DN\"","v":"Capex add - 01 Apr 96 - first term - rate - DN"},null,null,null,"%",null,0.60000000000000031,null,{"$f":" ROUND(IF(M$124 > 0, MAX(0, (MIN(EOMONTH($H95, $H$118 * $H$119 - 1), M$123) - MAX($H95 + 1, M$122) + 1)) / M$124, 0), 1) * $H$120","v":0},0,0,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$124 > 0, MAX(0, (MIN(EOMONTH($H95, $H$118 * $H$119 - 1), AS$123) - MAX($H95 + 1, AS$122) + 1)) / AS$124, 0), 1) * $H$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$38, \"dd mmm yy\") & \" - first term - rate - DN\"","v":"Capex add - 01 Apr 97 - first term - rate - DN"},null,null,null,"%",null,0.60000000000000031,null,{"$f":" ROUND(IF(M$124 > 0, MAX(0, (MIN(EOMONTH($H96, $H$118 * $H$119 - 1), M$123) - MAX($H96 + 1, M$122) + 1)) / M$124, 0), 1) * $H$120","v":0},0,0,0,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$124 > 0, MAX(0, (MIN(EOMONTH($H96, $H$118 * $H$119 - 1), AS$123) - MAX($H96 + 1, AS$122) + 1)) / AS$124, 0), 1) * $H$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$39, \"dd mmm yy\") & \" - first term - rate - DN\"","v":"Capex add - 01 Apr 98 - first term - rate - DN"},null,null,null,"%",null,0.60000000000000031,null,{"$f":" ROUND(IF(M$124 > 0, MAX(0, (MIN(EOMONTH($H97, $H$118 * $H$119 - 1), M$123) - MAX($H97 + 1, M$122) + 1)) / M$124, 0), 1) * $H$120","v":0},0,0,0,0,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$124 > 0, MAX(0, (MIN(EOMONTH($H97, $H$118 * $H$119 - 1), AS$123) - MAX($H97 + 1, AS$122) + 1)) / AS$124, 0), 1) * $H$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$40, \"dd mmm yy\") & \" - first term - rate - DN\"","v":"Capex add - 01 Apr 99 - first term - rate - DN"},null,null,null,"%",null,0.60000000000000031,null,{"$f":" ROUND(IF(M$124 > 0, MAX(0, (MIN(EOMONTH($H98, $H$118 * $H$119 - 1), M$123) - MAX($H98 + 1, M$122) + 1)) / M$124, 0), 1) * $H$120","v":0},0,0,0,0,0,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$124 > 0, MAX(0, (MIN(EOMONTH($H98, $H$118 * $H$119 - 1), AS$123) - MAX($H98 + 1, AS$122) + 1)) / AS$124, 0), 1) * $H$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$41, \"dd mmm yy\") & \" - first term - rate - DN\"","v":"Capex add - 01 Apr 00 - first term - rate - DN"},null,null,null,"%",null,0.60000000000000031,null,{"$f":" ROUND(IF(M$124 > 0, MAX(0, (MIN(EOMONTH($H99, $H$118 * $H$119 - 1), M$123) - MAX($H99 + 1, M$122) + 1)) / M$124, 0), 1) * $H$120","v":0},0,0,0,0,0,0,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0,0,0,0,0,{"$f":" ROUND(IF(AS$124 > 0, MAX(0, (MIN(EOMONTH($H99, $H$118 * $H$119 - 1), AS$123) - MAX($H99 + 1, AS$122) + 1)) / AS$124, 0), 1) * $H$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$42, \"dd mmm yy\") & \" - first term - rate - DN\"","v":"Capex add - 01 Apr 01 - first term - rate - DN"},null,null,null,"%",null,0.60000000000000031,null,{"$f":" ROUND(IF(M$124 > 0, MAX(0, (MIN(EOMONTH($H100, $H$118 * $H$119 - 1), M$123) - MAX($H100 + 1, M$122) + 1)) / M$124, 0), 1) * $H$120","v":0},0,0,0,0,0,0,0,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0,0,0,0,{"$f":" ROUND(IF(AS$124 > 0, MAX(0, (MIN(EOMONTH($H100, $H$118 * $H$119 - 1), AS$123) - MAX($H100 + 1, AS$122) + 1)) / AS$124, 0), 1) * $H$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$43, \"dd mmm yy\") & \" - first term - rate - DN\"","v":"Capex add - 01 Apr 02 - first term - rate - DN"},null,null,null,"%",null,0.60000000000000031,null,{"$f":" ROUND(IF(M$124 > 0, MAX(0, (MIN(EOMONTH($H101, $H$118 * $H$119 - 1), M$123) - MAX($H101 + 1, M$122) + 1)) / M$124, 0), 1) * $H$120","v":0},0,0,0,0,0,0,0,0,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0,0,0,{"$f":" ROUND(IF(AS$124 > 0, MAX(0, (MIN(EOMONTH($H101, $H$118 * $H$119 - 1), AS$123) - MAX($H101 + 1, AS$122) + 1)) / AS$124, 0), 1) * $H$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$44, \"dd mmm yy\") & \" - first term - rate - DN\"","v":"Capex add - 01 Apr 03 - first term - rate - DN"},null,null,null,"%",null,0.60000000000000031,null,{"$f":" ROUND(IF(M$124 > 0, MAX(0, (MIN(EOMONTH($H102, $H$118 * $H$119 - 1), M$123) - MAX($H102 + 1, M$122) + 1)) / M$124, 0), 1) * $H$120","v":0},0,0,0,0,0,0,0,0,0,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0,0,{"$f":" ROUND(IF(AS$124 > 0, MAX(0, (MIN(EOMONTH($H102, $H$118 * $H$119 - 1), AS$123) - MAX($H102 + 1, AS$122) + 1)) / AS$124, 0), 1) * $H$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$45, \"dd mmm yy\") & \" - first term - rate - DN\"","v":"Capex add - 01 Apr 04 - first term - rate - DN"},null,null,null,"%",null,0.60000000000000031,null,{"$f":" ROUND(IF(M$124 > 0, MAX(0, (MIN(EOMONTH($H103, $H$118 * $H$119 - 1), M$123) - MAX($H103 + 1, M$122) + 1)) / M$124, 0), 1) * $H$120","v":0},0,0,0,0,0,0,0,0,0,0,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0,{"$f":" ROUND(IF(AS$124 > 0, MAX(0, (MIN(EOMONTH($H103, $H$118 * $H$119 - 1), AS$123) - MAX($H103 + 1, AS$122) + 1)) / AS$124, 0), 1) * $H$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$46, \"dd mmm yy\") & \" - first term - rate - DN\"","v":"Capex add - 01 Apr 05 - first term - rate - DN"},null,null,null,"%",null,0.60000000000000031,null,{"$f":" ROUND(IF(M$124 > 0, MAX(0, (MIN(EOMONTH($H104, $H$118 * $H$119 - 1), M$123) - MAX($H104 + 1, M$122) + 1)) / M$124, 0), 1) * $H$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":" ROUND(IF(AS$124 > 0, MAX(0, (MIN(EOMONTH($H104, $H$118 * $H$119 - 1), AS$123) - MAX($H104 + 1, AS$122) + 1)) / AS$124, 0), 1) * $H$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$47, \"dd mmm yy\") & \" - first term - rate - DN\"","v":"Capex add - 01 Apr 06 - first term - rate - DN"},null,null,null,"%",null,0.60000000000000031,null,{"$f":" ROUND(IF(M$124 > 0, MAX(0, (MIN(EOMONTH($H105, $H$118 * $H$119 - 1), M$123) - MAX($H105 + 1, M$122) + 1)) / M$124, 0), 1) * $H$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":" ROUND(IF(AS$124 > 0, MAX(0, (MIN(EOMONTH($H105, $H$118 * $H$119 - 1), AS$123) - MAX($H105 + 1, AS$122) + 1)) / AS$124, 0), 1) * $H$120","v":0.03},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$48, \"dd mmm yy\") & \" - first term - rate - DN\"","v":"Capex add - 01 Apr 07 - first term - rate - DN"},null,null,null,"%",null,0.60000000000000031,null,{"$f":" ROUND(IF(M$124 > 0, MAX(0, (MIN(EOMONTH($H106, $H$118 * $H$119 - 1), M$123) - MAX($H106 + 1, M$122) + 1)) / M$124, 0), 1) * $H$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":" ROUND(IF(AS$124 > 0, MAX(0, (MIN(EOMONTH($H106, $H$118 * $H$119 - 1), AS$123) - MAX($H106 + 1, AS$122) + 1)) / AS$124, 0), 1) * $H$120","v":0.03},0.03,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$49, \"dd mmm yy\") & \" - first term - rate - DN\"","v":"Capex add - 01 Apr 08 - first term - rate - DN"},null,null,null,"%",null,0.60000000000000031,null,{"$f":" ROUND(IF(M$124 > 0, MAX(0, (MIN(EOMONTH($H107, $H$118 * $H$119 - 1), M$123) - MAX($H107 + 1, M$122) + 1)) / M$124, 0), 1) * $H$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":" ROUND(IF(AS$124 > 0, MAX(0, (MIN(EOMONTH($H107, $H$118 * $H$119 - 1), AS$123) - MAX($H107 + 1, AS$122) + 1)) / AS$124, 0), 1) * $H$120","v":0.03},0.03,0.03,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$50, \"dd mmm yy\") & \" - first term - rate - DN\"","v":"Capex add - 01 Apr 09 - first term - rate - DN"},null,null,null,"%",null,0.60000000000000031,null,{"$f":" ROUND(IF(M$124 > 0, MAX(0, (MIN(EOMONTH($H108, $H$118 * $H$119 - 1), M$123) - MAX($H108 + 1, M$122) + 1)) / M$124, 0), 1) * $H$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":" ROUND(IF(AS$124 > 0, MAX(0, (MIN(EOMONTH($H108, $H$118 * $H$119 - 1), AS$123) - MAX($H108 + 1, AS$122) + 1)) / AS$124, 0), 1) * $H$120","v":0.03},0.03,0.03,0.03,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$51, \"dd mmm yy\") & \" - first term - rate - DN\"","v":"Capex add - 01 Apr 10 - first term - rate - DN"},null,null,null,"%",null,0.60000000000000031,null,{"$f":" ROUND(IF(M$124 > 0, MAX(0, (MIN(EOMONTH($H109, $H$118 * $H$119 - 1), M$123) - MAX($H109 + 1, M$122) + 1)) / M$124, 0), 1) * $H$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":" ROUND(IF(AS$124 > 0, MAX(0, (MIN(EOMONTH($H109, $H$118 * $H$119 - 1), AS$123) - MAX($H109 + 1, AS$122) + 1)) / AS$124, 0), 1) * $H$120","v":0.03},0.03,0.03,0.03,0.03,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$52, \"dd mmm yy\") & \" - first term - rate - DN\"","v":"Capex add - 01 Apr 11 - first term - rate - DN"},null,null,null,"%",null,0.60000000000000031,null,{"$f":" ROUND(IF(M$124 > 0, MAX(0, (MIN(EOMONTH($H110, $H$118 * $H$119 - 1), M$123) - MAX($H110 + 1, M$122) + 1)) / M$124, 0), 1) * $H$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":" ROUND(IF(AS$124 > 0, MAX(0, (MIN(EOMONTH($H110, $H$118 * $H$119 - 1), AS$123) - MAX($H110 + 1, AS$122) + 1)) / AS$124, 0), 1) * $H$120","v":0.03},0.03,0.03,0.03,0.03,0.03,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$53, \"dd mmm yy\") & \" - first term - rate - DN\"","v":"Capex add - 01 Oct 12 - first term - rate - DN"},null,null,null,"%",null,0.60000000000000031,null,{"$f":" ROUND(IF(M$124 > 0, MAX(0, (MIN(EOMONTH($H111, $H$118 * $H$119 - 1), M$123) - MAX($H111 + 1, M$122) + 1)) / M$124, 0), 1) * $H$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.4999999999999999E-2,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":" ROUND(IF(AS$124 > 0, MAX(0, (MIN(EOMONTH($H111, $H$118 * $H$119 - 1), AS$123) - MAX($H111 + 1, AS$122) + 1)) / AS$124, 0), 1) * $H$120","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,1.4999999999999999E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$54, \"dd mmm yy\") & \" - first term - rate - DN\"","v":"Capex add - 01 Oct 13 - first term - rate - DN"},null,null,null,"%",null,0.60000000000000031,null,{"$f":" ROUND(IF(M$124 > 0, MAX(0, (MIN(EOMONTH($H112, $H$118 * $H$119 - 1), M$123) - MAX($H112 + 1, M$122) + 1)) / M$124, 0), 1) * $H$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.4999999999999999E-2,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":" ROUND(IF(AS$124 > 0, MAX(0, (MIN(EOMONTH($H112, $H$118 * $H$119 - 1), AS$123) - MAX($H112 + 1, AS$122) + 1)) / AS$124, 0), 1) * $H$120","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,1.4999999999999999E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$55, \"dd mmm yy\") & \" - first term - rate - DN\"","v":"Capex add - 01 Oct 14 - first term - rate - DN"},null,null,null,"%",null,0.60000000000000031,null,{"$f":" ROUND(IF(M$124 > 0, MAX(0, (MIN(EOMONTH($H113, $H$118 * $H$119 - 1), M$123) - MAX($H113 + 1, M$122) + 1)) / M$124, 0), 1) * $H$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.4999999999999999E-2,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":" ROUND(IF(AS$124 > 0, MAX(0, (MIN(EOMONTH($H113, $H$118 * $H$119 - 1), AS$123) - MAX($H113 + 1, AS$122) + 1)) / AS$124, 0), 1) * $H$120","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,1.4999999999999999E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$56, \"dd mmm yy\") & \" - first term - rate - DN\"","v":"Capex add - 01 Oct 15 - first term - rate - DN"},null,null,null,"%",null,0.60000000000000031,null,{"$f":" ROUND(IF(M$124 > 0, MAX(0, (MIN(EOMONTH($H114, $H$118 * $H$119 - 1), M$123) - MAX($H114 + 1, M$122) + 1)) / M$124, 0), 1) * $H$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.4999999999999999E-2,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":" ROUND(IF(AS$124 > 0, MAX(0, (MIN(EOMONTH($H114, $H$118 * $H$119 - 1), AS$123) - MAX($H114 + 1, AS$122) + 1)) / AS$124, 0), 1) * $H$120","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,1.4999999999999999E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$57, \"dd mmm yy\") & \" - first term - rate - DN\"","v":"Capex add - 01 Oct 16 - first term - rate - DN"},null,null,null,"%",null,0.60000000000000031,null,{"$f":" ROUND(IF(M$124 > 0, MAX(0, (MIN(EOMONTH($H115, $H$118 * $H$119 - 1), M$123) - MAX($H115 + 1, M$122) + 1)) / M$124, 0), 1) * $H$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.4999999999999999E-2,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":" ROUND(IF(AS$124 > 0, MAX(0, (MIN(EOMONTH($H115, $H$118 * $H$119 - 1), AS$123) - MAX($H115 + 1, AS$122) + 1)) / AS$124, 0), 1) * $H$120","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,1.4999999999999999E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$58, \"dd mmm yy\") & \" - first term - rate - DN\"","v":"Capex add - 01 Oct 17 - first term - rate - DN"},null,null,null,"%",null,0.60000000000000031,null,{"$f":" ROUND(IF(M$124 > 0, MAX(0, (MIN(EOMONTH($H116, $H$118 * $H$119 - 1), M$123) - MAX($H116 + 1, M$122) + 1)) / M$124, 0), 1) * $H$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.4999999999999999E-2,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":" ROUND(IF(AS$124 > 0, MAX(0, (MIN(EOMONTH($H116, $H$118 * $H$119 - 1), AS$123) - MAX($H116 + 1, AS$122) + 1)) / AS$124, 0), 1) * $H$120","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,1.4999999999999999E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Second term rate - DN"]
[]
[null,null,null,null,{"$f":" 'Set Up'!E$34","v":"Capex addition date during year 1993 - 1994"},{"$f":" 'Set Up'!F$34","v":"00:00:00"},{"$f":" 'Set Up'!G$34","v":"00:00:00"},{"$f":" 'Set Up'!H$34","v":"1993-04-01"},{"$f":" 'Set Up'!I$34","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$35","v":"Capex addition date during year 1994 - 1995"},{"$f":" 'Set Up'!F$35","v":"00:00:00"},{"$f":" 'Set Up'!G$35","v":"00:00:00"},{"$f":" 'Set Up'!H$35","v":"1994-04-01"},{"$f":" 'Set Up'!I$35","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$36","v":"Capex addition date during year 1995 - 1996"},{"$f":" 'Set Up'!F$36","v":"00:00:00"},{"$f":" 'Set Up'!G$36","v":"00:00:00"},{"$f":" 'Set Up'!H$36","v":"1995-04-01"},{"$f":" 'Set Up'!I$36","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$37","v":"Capex addition date during year 1996 - 1997"},{"$f":" 'Set Up'!F$37","v":"00:00:00"},{"$f":" 'Set Up'!G$37","v":"00:00:00"},{"$f":" 'Set Up'!H$37","v":"1996-04-01"},{"$f":" 'Set Up'!I$37","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$38","v":"Capex addition date during year 1997 - 1998"},{"$f":" 'Set Up'!F$38","v":"00:00:00"},{"$f":" 'Set Up'!G$38","v":"00:00:00"},{"$f":" 'Set Up'!H$38","v":"1997-04-01"},{"$f":" 'Set Up'!I$38","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$39","v":"Capex addition date during year 1998 - 1999"},{"$f":" 'Set Up'!F$39","v":"00:00:00"},{"$f":" 'Set Up'!G$39","v":"00:00:00"},{"$f":" 'Set Up'!H$39","v":"1998-04-01"},{"$f":" 'Set Up'!I$39","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$40","v":"Capex addition date during year 1999 - 2000"},{"$f":" 'Set Up'!F$40","v":"00:00:00"},{"$f":" 'Set Up'!G$40","v":"00:00:00"},{"$f":" 'Set Up'!H$40","v":"1999-04-01"},{"$f":" 'Set Up'!I$40","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$41","v":"Capex addition date during year 2000 - 2001"},{"$f":" 'Set Up'!F$41","v":"00:00:00"},{"$f":" 'Set Up'!G$41","v":"00:00:00"},{"$f":" 'Set Up'!H$41","v":"2000-04-01"},{"$f":" 'Set Up'!I$41","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$42","v":"Capex addition date during year 2001 - 2002"},{"$f":" 'Set Up'!F$42","v":"00:00:00"},{"$f":" 'Set Up'!G$42","v":"00:00:00"},{"$f":" 'Set Up'!H$42","v":"2001-04-01"},{"$f":" 'Set Up'!I$42","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$43","v":"Capex addition date during year 2002 - 2003"},{"$f":" 'Set Up'!F$43","v":"00:00:00"},{"$f":" 'Set Up'!G$43","v":"00:00:00"},{"$f":" 'Set Up'!H$43","v":"2002-04-01"},{"$f":" 'Set Up'!I$43","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$44","v":"Capex addition date during year 2003 - 2004"},{"$f":" 'Set Up'!F$44","v":"00:00:00"},{"$f":" 'Set Up'!G$44","v":"00:00:00"},{"$f":" 'Set Up'!H$44","v":"2003-04-01"},{"$f":" 'Set Up'!I$44","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$45","v":"Capex addition date during year 2004 - 2005"},{"$f":" 'Set Up'!F$45","v":"00:00:00"},{"$f":" 'Set Up'!G$45","v":"00:00:00"},{"$f":" 'Set Up'!H$45","v":"2004-04-01"},{"$f":" 'Set Up'!I$45","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$46","v":"Capex addition date during year 2005 - 2006"},{"$f":" 'Set Up'!F$46","v":"00:00:00"},{"$f":" 'Set Up'!G$46","v":"00:00:00"},{"$f":" 'Set Up'!H$46","v":"2005-04-01"},{"$f":" 'Set Up'!I$46","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$47","v":"Capex addition date during year 2006 - 2007"},{"$f":" 'Set Up'!F$47","v":"00:00:00"},{"$f":" 'Set Up'!G$47","v":"00:00:00"},{"$f":" 'Set Up'!H$47","v":"2006-04-01"},{"$f":" 'Set Up'!I$47","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$48","v":"Capex addition date during year 2007 - 2008"},{"$f":" 'Set Up'!F$48","v":"00:00:00"},{"$f":" 'Set Up'!G$48","v":"00:00:00"},{"$f":" 'Set Up'!H$48","v":"2007-04-01"},{"$f":" 'Set Up'!I$48","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$49","v":"Capex addition date during year 2008 - 2009"},{"$f":" 'Set Up'!F$49","v":"00:00:00"},{"$f":" 'Set Up'!G$49","v":"00:00:00"},{"$f":" 'Set Up'!H$49","v":"2008-04-01"},{"$f":" 'Set Up'!I$49","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$50","v":"Capex addition date during year 2009 - 2010"},{"$f":" 'Set Up'!F$50","v":"00:00:00"},{"$f":" 'Set Up'!G$50","v":"00:00:00"},{"$f":" 'Set Up'!H$50","v":"2009-04-01"},{"$f":" 'Set Up'!I$50","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$51","v":"Capex addition date during year 2010 - 2011"},{"$f":" 'Set Up'!F$51","v":"00:00:00"},{"$f":" 'Set Up'!G$51","v":"00:00:00"},{"$f":" 'Set Up'!H$51","v":"2010-04-01"},{"$f":" 'Set Up'!I$51","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$52","v":"Capex addition date during year 2011 - 2012"},{"$f":" 'Set Up'!F$52","v":"00:00:00"},{"$f":" 'Set Up'!G$52","v":"00:00:00"},{"$f":" 'Set Up'!H$52","v":"2011-04-01"},{"$f":" 'Set Up'!I$52","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$53","v":"Capex addition date during year 2012 - 2013"},{"$f":" 'Set Up'!F$53","v":"00:00:00"},{"$f":" 'Set Up'!G$53","v":"00:00:00"},{"$f":" 'Set Up'!H$53","v":"2012-10-01"},{"$f":" 'Set Up'!I$53","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$54","v":"Capex addition date during year 2013 - 2014"},{"$f":" 'Set Up'!F$54","v":"00:00:00"},{"$f":" 'Set Up'!G$54","v":"00:00:00"},{"$f":" 'Set Up'!H$54","v":"2013-10-01"},{"$f":" 'Set Up'!I$54","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$55","v":"Capex addition date during year 2014 - 2015"},{"$f":" 'Set Up'!F$55","v":"00:00:00"},{"$f":" 'Set Up'!G$55","v":"00:00:00"},{"$f":" 'Set Up'!H$55","v":"2014-10-01"},{"$f":" 'Set Up'!I$55","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$56","v":"Capex addition date during year 2015 - 2016"},{"$f":" 'Set Up'!F$56","v":"00:00:00"},{"$f":" 'Set Up'!G$56","v":"00:00:00"},{"$f":" 'Set Up'!H$56","v":"2015-10-01"},{"$f":" 'Set Up'!I$56","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$57","v":"Capex addition date during year 2016 - 2017"},{"$f":" 'Set Up'!F$57","v":"00:00:00"},{"$f":" 'Set Up'!G$57","v":"00:00:00"},{"$f":" 'Set Up'!H$57","v":"2016-10-01"},{"$f":" 'Set Up'!I$57","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$58","v":"Capex addition date during year 2017 - 2018"},{"$f":" 'Set Up'!F$58","v":0},{"$f":" 'Set Up'!G$58","v":0},{"$f":" 'Set Up'!H$58","v":"2017-10-01"},{"$f":" 'Set Up'!I$58","v":"date"}]
[]
[null,null,null,null,{"$f":" Inp_Depreciation!E$25","v":"Depreciation term for first rate - DN"},{"$f":" Inp_Depreciation!F$25","v":0},{"$f":" Inp_Depreciation!G$25","v":0},{"$f":" Inp_Depreciation!H$25","v":20},{"$f":" Inp_Depreciation!I$25","v":"years"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$26","v":"Depreciation term for last rate - DN"},{"$f":" Inp_Depreciation!F$26","v":0},{"$f":" Inp_Depreciation!G$26","v":0},{"$f":" Inp_Depreciation!H$26","v":20},{"$f":" Inp_Depreciation!I$26","v":"years"}]
[null,null,null,null,{"$f":" 'Set Up'!E$69","v":"Months in a year"},{"$f":" 'Set Up'!F$69","v":0},{"$f":" 'Set Up'!G$69","v":0},{"$f":" 'Set Up'!H$69","v":12},{"$f":" 'Set Up'!I$69","v":"months"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$24","v":"Depreciation rate - last 20 years - DN"},{"$f":" Inp_Depreciation!F$24","v":0},{"$f":" Inp_Depreciation!G$24","v":0},{"$f":" Inp_Depreciation!H$24","v":0.02},{"$f":" Inp_Depreciation!I$24","v":"%"}]
[]
[null,null,null,null,{"$f":" E$18","v":"Model period beginning - RP1"},"00:00:00","00:00:00","00:00:00","date","00:00:00","00:00:00","00:00:00","1993-04-01","1994-04-01","1995-04-01","1996-04-01","1997-04-01","1998-04-01","1999-04-01","2000-04-01","2001-04-01","2002-04-01","2003-04-01","2004-04-01","2005-04-01","2006-04-01","2007-04-01","2008-04-01","2009-04-01","2010-04-01","2011-04-01","2012-04-01","2013-04-01","2014-04-01","2015-04-01","2016-04-01",{"$f":" AK$18","v":"2017-04-01"},"2018-04-01","2019-04-01","2020-04-01","2021-04-01","2022-04-01","2023-04-01","2024-04-01","2025-04-01","2026-04-01","2027-04-01","2028-04-01","2029-04-01","2030-04-01","2031-04-01","2032-04-01","2033-04-01","2034-04-01","2035-04-01","2036-04-01","2037-04-01","2038-04-01","2039-04-01","2040-04-01","2041-04-01","2042-04-01","2043-04-01","2044-04-01","2045-04-01","2046-04-01","2047-04-01","2048-04-01",{"$f":" BQ$18","v":"2049-04-01"},"2050-04-01","2051-04-01","2052-04-01","2053-04-01","2054-04-01","2055-04-01","2056-04-01","2057-04-01","2058-04-01","2059-04-01"]
[null,null,null,null,{"$f":" E$22","v":"Model period ending - RP1"},"00:00:00","00:00:00","00:00:00","date","00:00:00","00:00:00","00:00:00","1994-03-31","1995-03-31","1996-03-31","1997-03-31","1998-03-31","1999-03-31","2000-03-31","2001-03-31","2002-03-31","2003-03-31","2004-03-31","2005-03-31","2006-03-31","2007-03-31","2008-03-31","2009-03-31","2010-03-31","2011-03-31","2012-03-31","2013-03-31","2014-03-31","2015-03-31","2016-03-31","2017-03-31",{"$f":" AK$22","v":"2018-03-31"},"2019-03-31","2020-03-31","2021-03-31","2022-03-31","2023-03-31","2024-03-31","2025-03-31","2026-03-31","2027-03-31","2028-03-31","2029-03-31","2030-03-31","2031-03-31","2032-03-31","2033-03-31","2034-03-31","2035-03-31","2036-03-31","2037-03-31","2038-03-31","2039-03-31","2040-03-31","2041-03-31","2042-03-31","2043-03-31","2044-03-31","2045-03-31","2046-03-31","2047-03-31","2048-03-31","2049-03-31",{"$f":" BQ$22","v":"2050-03-31"},"2051-03-31","2052-03-31","2053-03-31","2054-03-31","2055-03-31","2056-03-31","2057-03-31","2058-03-31","2059-03-31","2060-03-31"]
[null,null,null,null,{"$f":" E$43","v":"Days in model period - RP1"},0,0,0,"days",0,24472,0,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,{"$f":" AK$43","v":365},365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,{"$f":" BQ$43","v":365},365,366,365,365,365,366,365,365,365,366]
[]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$34, \"dd mmm yy\") & \" - second term - rate - DN\"","v":"Capex add - 01 Apr 93 - second term - rate - DN"},null,null,null,"%",null,{"$f":" SUM(M190:CA190)","v":0.40000000000000008},null,{"$f":" ROUND(IF(M$188 > 0, MAX(0, (MIN(EOMONTH($H155, ($H$181 + $H$182) * $H$183 - 1), M$187) - MAX(EOMONTH($H155, $H$181 * $H$183 - 1), M$186 - 1))) / M$188, 0), 1) * $H$184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,{"$f":" ROUND(IF(AS$188 > 0, MAX(0, (MIN(EOMONTH($H155, ($H$181 + $H$182) * $H$183 - 1), AS$187) - MAX(EOMONTH($H155, $H$181 * $H$183 - 1), AS$186 - 1))) / AS$188, 0), 1) * $H$184","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$35, \"dd mmm yy\") & \" - second term - rate - DN\"","v":"Capex add - 01 Apr 94 - second term - rate - DN"},null,null,null,"%",null,0.40000000000000008,null,{"$f":" ROUND(IF(M$188 > 0, MAX(0, (MIN(EOMONTH($H156, ($H$181 + $H$182) * $H$183 - 1), M$187) - MAX(EOMONTH($H156, $H$181 * $H$183 - 1), M$186 - 1))) / M$188, 0), 1) * $H$184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,{"$f":" ROUND(IF(AS$188 > 0, MAX(0, (MIN(EOMONTH($H156, ($H$181 + $H$182) * $H$183 - 1), AS$187) - MAX(EOMONTH($H156, $H$181 * $H$183 - 1), AS$186 - 1))) / AS$188, 0), 1) * $H$184","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$36, \"dd mmm yy\") & \" - second term - rate - DN\"","v":"Capex add - 01 Apr 95 - second term - rate - DN"},null,null,null,"%",null,0.40000000000000008,null,{"$f":" ROUND(IF(M$188 > 0, MAX(0, (MIN(EOMONTH($H157, ($H$181 + $H$182) * $H$183 - 1), M$187) - MAX(EOMONTH($H157, $H$181 * $H$183 - 1), M$186 - 1))) / M$188, 0), 1) * $H$184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,{"$f":" ROUND(IF(AS$188 > 0, MAX(0, (MIN(EOMONTH($H157, ($H$181 + $H$182) * $H$183 - 1), AS$187) - MAX(EOMONTH($H157, $H$181 * $H$183 - 1), AS$186 - 1))) / AS$188, 0), 1) * $H$184","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$37, \"dd mmm yy\") & \" - second term - rate - DN\"","v":"Capex add - 01 Apr 96 - second term - rate - DN"},null,null,null,"%",null,0.40000000000000008,null,{"$f":" ROUND(IF(M$188 > 0, MAX(0, (MIN(EOMONTH($H158, ($H$181 + $H$182) * $H$183 - 1), M$187) - MAX(EOMONTH($H158, $H$181 * $H$183 - 1), M$186 - 1))) / M$188, 0), 1) * $H$184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,{"$f":" ROUND(IF(AS$188 > 0, MAX(0, (MIN(EOMONTH($H158, ($H$181 + $H$182) * $H$183 - 1), AS$187) - MAX(EOMONTH($H158, $H$181 * $H$183 - 1), AS$186 - 1))) / AS$188, 0), 1) * $H$184","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$38, \"dd mmm yy\") & \" - second term - rate - DN\"","v":"Capex add - 01 Apr 97 - second term - rate - DN"},null,null,null,"%",null,0.40000000000000008,null,{"$f":" ROUND(IF(M$188 > 0, MAX(0, (MIN(EOMONTH($H159, ($H$181 + $H$182) * $H$183 - 1), M$187) - MAX(EOMONTH($H159, $H$181 * $H$183 - 1), M$186 - 1))) / M$188, 0), 1) * $H$184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,{"$f":" ROUND(IF(AS$188 > 0, MAX(0, (MIN(EOMONTH($H159, ($H$181 + $H$182) * $H$183 - 1), AS$187) - MAX(EOMONTH($H159, $H$181 * $H$183 - 1), AS$186 - 1))) / AS$188, 0), 1) * $H$184","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$39, \"dd mmm yy\") & \" - second term - rate - DN\"","v":"Capex add - 01 Apr 98 - second term - rate - DN"},null,null,null,"%",null,0.40000000000000008,null,{"$f":" ROUND(IF(M$188 > 0, MAX(0, (MIN(EOMONTH($H160, ($H$181 + $H$182) * $H$183 - 1), M$187) - MAX(EOMONTH($H160, $H$181 * $H$183 - 1), M$186 - 1))) / M$188, 0), 1) * $H$184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.02,0.02,0.02,0.02,0.02,0.02,0.02,{"$f":" ROUND(IF(AS$188 > 0, MAX(0, (MIN(EOMONTH($H160, ($H$181 + $H$182) * $H$183 - 1), AS$187) - MAX(EOMONTH($H160, $H$181 * $H$183 - 1), AS$186 - 1))) / AS$188, 0), 1) * $H$184","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$40, \"dd mmm yy\") & \" - second term - rate - DN\"","v":"Capex add - 01 Apr 99 - second term - rate - DN"},null,null,null,"%",null,0.40000000000000008,null,{"$f":" ROUND(IF(M$188 > 0, MAX(0, (MIN(EOMONTH($H161, ($H$181 + $H$182) * $H$183 - 1), M$187) - MAX(EOMONTH($H161, $H$181 * $H$183 - 1), M$186 - 1))) / M$188, 0), 1) * $H$184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.02,0.02,0.02,0.02,0.02,0.02,{"$f":" ROUND(IF(AS$188 > 0, MAX(0, (MIN(EOMONTH($H161, ($H$181 + $H$182) * $H$183 - 1), AS$187) - MAX(EOMONTH($H161, $H$181 * $H$183 - 1), AS$186 - 1))) / AS$188, 0), 1) * $H$184","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$41, \"dd mmm yy\") & \" - second term - rate - DN\"","v":"Capex add - 01 Apr 00 - second term - rate - DN"},null,null,null,"%",null,0.40000000000000008,null,{"$f":" ROUND(IF(M$188 > 0, MAX(0, (MIN(EOMONTH($H162, ($H$181 + $H$182) * $H$183 - 1), M$187) - MAX(EOMONTH($H162, $H$181 * $H$183 - 1), M$186 - 1))) / M$188, 0), 1) * $H$184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.02,0.02,0.02,0.02,0.02,{"$f":" ROUND(IF(AS$188 > 0, MAX(0, (MIN(EOMONTH($H162, ($H$181 + $H$182) * $H$183 - 1), AS$187) - MAX(EOMONTH($H162, $H$181 * $H$183 - 1), AS$186 - 1))) / AS$188, 0), 1) * $H$184","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$42, \"dd mmm yy\") & \" - second term - rate - DN\"","v":"Capex add - 01 Apr 01 - second term - rate - DN"},null,null,null,"%",null,0.40000000000000008,null,{"$f":" ROUND(IF(M$188 > 0, MAX(0, (MIN(EOMONTH($H163, ($H$181 + $H$182) * $H$183 - 1), M$187) - MAX(EOMONTH($H163, $H$181 * $H$183 - 1), M$186 - 1))) / M$188, 0), 1) * $H$184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.02,0.02,0.02,0.02,{"$f":" ROUND(IF(AS$188 > 0, MAX(0, (MIN(EOMONTH($H163, ($H$181 + $H$182) * $H$183 - 1), AS$187) - MAX(EOMONTH($H163, $H$181 * $H$183 - 1), AS$186 - 1))) / AS$188, 0), 1) * $H$184","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$43, \"dd mmm yy\") & \" - second term - rate - DN\"","v":"Capex add - 01 Apr 02 - second term - rate - DN"},null,null,null,"%",null,0.40000000000000008,null,{"$f":" ROUND(IF(M$188 > 0, MAX(0, (MIN(EOMONTH($H164, ($H$181 + $H$182) * $H$183 - 1), M$187) - MAX(EOMONTH($H164, $H$181 * $H$183 - 1), M$186 - 1))) / M$188, 0), 1) * $H$184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.02,0.02,0.02,{"$f":" ROUND(IF(AS$188 > 0, MAX(0, (MIN(EOMONTH($H164, ($H$181 + $H$182) * $H$183 - 1), AS$187) - MAX(EOMONTH($H164, $H$181 * $H$183 - 1), AS$186 - 1))) / AS$188, 0), 1) * $H$184","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$44, \"dd mmm yy\") & \" - second term - rate - DN\"","v":"Capex add - 01 Apr 03 - second term - rate - DN"},null,null,null,"%",null,0.40000000000000008,null,{"$f":" ROUND(IF(M$188 > 0, MAX(0, (MIN(EOMONTH($H165, ($H$181 + $H$182) * $H$183 - 1), M$187) - MAX(EOMONTH($H165, $H$181 * $H$183 - 1), M$186 - 1))) / M$188, 0), 1) * $H$184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.02,0.02,{"$f":" ROUND(IF(AS$188 > 0, MAX(0, (MIN(EOMONTH($H165, ($H$181 + $H$182) * $H$183 - 1), AS$187) - MAX(EOMONTH($H165, $H$181 * $H$183 - 1), AS$186 - 1))) / AS$188, 0), 1) * $H$184","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$45, \"dd mmm yy\") & \" - second term - rate - DN\"","v":"Capex add - 01 Apr 04 - second term - rate - DN"},null,null,null,"%",null,0.40000000000000008,null,{"$f":" ROUND(IF(M$188 > 0, MAX(0, (MIN(EOMONTH($H166, ($H$181 + $H$182) * $H$183 - 1), M$187) - MAX(EOMONTH($H166, $H$181 * $H$183 - 1), M$186 - 1))) / M$188, 0), 1) * $H$184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.02,{"$f":" ROUND(IF(AS$188 > 0, MAX(0, (MIN(EOMONTH($H166, ($H$181 + $H$182) * $H$183 - 1), AS$187) - MAX(EOMONTH($H166, $H$181 * $H$183 - 1), AS$186 - 1))) / AS$188, 0), 1) * $H$184","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$46, \"dd mmm yy\") & \" - second term - rate - DN\"","v":"Capex add - 01 Apr 05 - second term - rate - DN"},null,null,null,"%",null,0.40000000000000008,null,{"$f":" ROUND(IF(M$188 > 0, MAX(0, (MIN(EOMONTH($H167, ($H$181 + $H$182) * $H$183 - 1), M$187) - MAX(EOMONTH($H167, $H$181 * $H$183 - 1), M$186 - 1))) / M$188, 0), 1) * $H$184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$188 > 0, MAX(0, (MIN(EOMONTH($H167, ($H$181 + $H$182) * $H$183 - 1), AS$187) - MAX(EOMONTH($H167, $H$181 * $H$183 - 1), AS$186 - 1))) / AS$188, 0), 1) * $H$184","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$47, \"dd mmm yy\") & \" - second term - rate - DN\"","v":"Capex add - 01 Apr 06 - second term - rate - DN"},null,null,null,"%",null,0.40000000000000008,null,{"$f":" ROUND(IF(M$188 > 0, MAX(0, (MIN(EOMONTH($H168, ($H$181 + $H$182) * $H$183 - 1), M$187) - MAX(EOMONTH($H168, $H$181 * $H$183 - 1), M$186 - 1))) / M$188, 0), 1) * $H$184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$188 > 0, MAX(0, (MIN(EOMONTH($H168, ($H$181 + $H$182) * $H$183 - 1), AS$187) - MAX(EOMONTH($H168, $H$181 * $H$183 - 1), AS$186 - 1))) / AS$188, 0), 1) * $H$184","v":0},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$48, \"dd mmm yy\") & \" - second term - rate - DN\"","v":"Capex add - 01 Apr 07 - second term - rate - DN"},null,null,null,"%",null,0.40000000000000008,null,{"$f":" ROUND(IF(M$188 > 0, MAX(0, (MIN(EOMONTH($H169, ($H$181 + $H$182) * $H$183 - 1), M$187) - MAX(EOMONTH($H169, $H$181 * $H$183 - 1), M$186 - 1))) / M$188, 0), 1) * $H$184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$188 > 0, MAX(0, (MIN(EOMONTH($H169, ($H$181 + $H$182) * $H$183 - 1), AS$187) - MAX(EOMONTH($H169, $H$181 * $H$183 - 1), AS$186 - 1))) / AS$188, 0), 1) * $H$184","v":0},0,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$49, \"dd mmm yy\") & \" - second term - rate - DN\"","v":"Capex add - 01 Apr 08 - second term - rate - DN"},null,null,null,"%",null,0.40000000000000008,null,{"$f":" ROUND(IF(M$188 > 0, MAX(0, (MIN(EOMONTH($H170, ($H$181 + $H$182) * $H$183 - 1), M$187) - MAX(EOMONTH($H170, $H$181 * $H$183 - 1), M$186 - 1))) / M$188, 0), 1) * $H$184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$188 > 0, MAX(0, (MIN(EOMONTH($H170, ($H$181 + $H$182) * $H$183 - 1), AS$187) - MAX(EOMONTH($H170, $H$181 * $H$183 - 1), AS$186 - 1))) / AS$188, 0), 1) * $H$184","v":0},0,0,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$50, \"dd mmm yy\") & \" - second term - rate - DN\"","v":"Capex add - 01 Apr 09 - second term - rate - DN"},null,null,null,"%",null,0.40000000000000008,null,{"$f":" ROUND(IF(M$188 > 0, MAX(0, (MIN(EOMONTH($H171, ($H$181 + $H$182) * $H$183 - 1), M$187) - MAX(EOMONTH($H171, $H$181 * $H$183 - 1), M$186 - 1))) / M$188, 0), 1) * $H$184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$188 > 0, MAX(0, (MIN(EOMONTH($H171, ($H$181 + $H$182) * $H$183 - 1), AS$187) - MAX(EOMONTH($H171, $H$181 * $H$183 - 1), AS$186 - 1))) / AS$188, 0), 1) * $H$184","v":0},0,0,0,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$51, \"dd mmm yy\") & \" - second term - rate - DN\"","v":"Capex add - 01 Apr 10 - second term - rate - DN"},null,null,null,"%",null,0.40000000000000008,null,{"$f":" ROUND(IF(M$188 > 0, MAX(0, (MIN(EOMONTH($H172, ($H$181 + $H$182) * $H$183 - 1), M$187) - MAX(EOMONTH($H172, $H$181 * $H$183 - 1), M$186 - 1))) / M$188, 0), 1) * $H$184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$188 > 0, MAX(0, (MIN(EOMONTH($H172, ($H$181 + $H$182) * $H$183 - 1), AS$187) - MAX(EOMONTH($H172, $H$181 * $H$183 - 1), AS$186 - 1))) / AS$188, 0), 1) * $H$184","v":0},0,0,0,0,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$52, \"dd mmm yy\") & \" - second term - rate - DN\"","v":"Capex add - 01 Apr 11 - second term - rate - DN"},null,null,null,"%",null,0.40000000000000008,null,{"$f":" ROUND(IF(M$188 > 0, MAX(0, (MIN(EOMONTH($H173, ($H$181 + $H$182) * $H$183 - 1), M$187) - MAX(EOMONTH($H173, $H$181 * $H$183 - 1), M$186 - 1))) / M$188, 0), 1) * $H$184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$188 > 0, MAX(0, (MIN(EOMONTH($H173, ($H$181 + $H$182) * $H$183 - 1), AS$187) - MAX(EOMONTH($H173, $H$181 * $H$183 - 1), AS$186 - 1))) / AS$188, 0), 1) * $H$184","v":0},0,0,0,0,0,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$53, \"dd mmm yy\") & \" - second term - rate - DN\"","v":"Capex add - 01 Oct 12 - second term - rate - DN"},null,null,null,"%",null,0.40000000000000008,null,{"$f":" ROUND(IF(M$188 > 0, MAX(0, (MIN(EOMONTH($H174, ($H$181 + $H$182) * $H$183 - 1), M$187) - MAX(EOMONTH($H174, $H$181 * $H$183 - 1), M$186 - 1))) / M$188, 0), 1) * $H$184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$188 > 0, MAX(0, (MIN(EOMONTH($H174, ($H$181 + $H$182) * $H$183 - 1), AS$187) - MAX(EOMONTH($H174, $H$181 * $H$183 - 1), AS$186 - 1))) / AS$188, 0), 1) * $H$184","v":0},0,0,0,0,0,0,0.01,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.01,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$54, \"dd mmm yy\") & \" - second term - rate - DN\"","v":"Capex add - 01 Oct 13 - second term - rate - DN"},null,null,null,"%",null,0.40000000000000008,null,{"$f":" ROUND(IF(M$188 > 0, MAX(0, (MIN(EOMONTH($H175, ($H$181 + $H$182) * $H$183 - 1), M$187) - MAX(EOMONTH($H175, $H$181 * $H$183 - 1), M$186 - 1))) / M$188, 0), 1) * $H$184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$188 > 0, MAX(0, (MIN(EOMONTH($H175, ($H$181 + $H$182) * $H$183 - 1), AS$187) - MAX(EOMONTH($H175, $H$181 * $H$183 - 1), AS$186 - 1))) / AS$188, 0), 1) * $H$184","v":0},0,0,0,0,0,0,0,0.01,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.01,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$55, \"dd mmm yy\") & \" - second term - rate - DN\"","v":"Capex add - 01 Oct 14 - second term - rate - DN"},null,null,null,"%",null,0.40000000000000008,null,{"$f":" ROUND(IF(M$188 > 0, MAX(0, (MIN(EOMONTH($H176, ($H$181 + $H$182) * $H$183 - 1), M$187) - MAX(EOMONTH($H176, $H$181 * $H$183 - 1), M$186 - 1))) / M$188, 0), 1) * $H$184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$188 > 0, MAX(0, (MIN(EOMONTH($H176, ($H$181 + $H$182) * $H$183 - 1), AS$187) - MAX(EOMONTH($H176, $H$181 * $H$183 - 1), AS$186 - 1))) / AS$188, 0), 1) * $H$184","v":0},0,0,0,0,0,0,0,0,0.01,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.01,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$56, \"dd mmm yy\") & \" - second term - rate - DN\"","v":"Capex add - 01 Oct 15 - second term - rate - DN"},null,null,null,"%",null,0.40000000000000008,null,{"$f":" ROUND(IF(M$188 > 0, MAX(0, (MIN(EOMONTH($H177, ($H$181 + $H$182) * $H$183 - 1), M$187) - MAX(EOMONTH($H177, $H$181 * $H$183 - 1), M$186 - 1))) / M$188, 0), 1) * $H$184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$188 > 0, MAX(0, (MIN(EOMONTH($H177, ($H$181 + $H$182) * $H$183 - 1), AS$187) - MAX(EOMONTH($H177, $H$181 * $H$183 - 1), AS$186 - 1))) / AS$188, 0), 1) * $H$184","v":0},0,0,0,0,0,0,0,0,0,0.01,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.01,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$57, \"dd mmm yy\") & \" - second term - rate - DN\"","v":"Capex add - 01 Oct 16 - second term - rate - DN"},null,null,null,"%",null,0.40000000000000008,null,{"$f":" ROUND(IF(M$188 > 0, MAX(0, (MIN(EOMONTH($H178, ($H$181 + $H$182) * $H$183 - 1), M$187) - MAX(EOMONTH($H178, $H$181 * $H$183 - 1), M$186 - 1))) / M$188, 0), 1) * $H$184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$188 > 0, MAX(0, (MIN(EOMONTH($H178, ($H$181 + $H$182) * $H$183 - 1), AS$187) - MAX(EOMONTH($H178, $H$181 * $H$183 - 1), AS$186 - 1))) / AS$188, 0), 1) * $H$184","v":0},0,0,0,0,0,0,0,0,0,0,0.01,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.01,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$58, \"dd mmm yy\") & \" - second term - rate - DN\"","v":"Capex add - 01 Oct 17 - second term - rate - DN"},null,null,null,"%",null,0.40000000000000008,null,{"$f":" ROUND(IF(M$188 > 0, MAX(0, (MIN(EOMONTH($H179, ($H$181 + $H$182) * $H$183 - 1), M$187) - MAX(EOMONTH($H179, $H$181 * $H$183 - 1), M$186 - 1))) / M$188, 0), 1) * $H$184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$188 > 0, MAX(0, (MIN(EOMONTH($H179, ($H$181 + $H$182) * $H$183 - 1), AS$187) - MAX(EOMONTH($H179, $H$181 * $H$183 - 1), AS$186 - 1))) / AS$188, 0), 1) * $H$184","v":0},0,0,0,0,0,0,0,0,0,0,0,0.01,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.01,0,0]
[]
[]
[null,null,"First term rate - ES"]
[]
[null,null,null,null,{"$f":" 'Set Up'!E$34","v":"Capex addition date during year 1993 - 1994"},{"$f":" 'Set Up'!F$34","v":"00:00:00"},{"$f":" 'Set Up'!G$34","v":"00:00:00"},{"$f":" 'Set Up'!H$34","v":"1993-04-01"},{"$f":" 'Set Up'!I$34","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$35","v":"Capex addition date during year 1994 - 1995"},{"$f":" 'Set Up'!F$35","v":"00:00:00"},{"$f":" 'Set Up'!G$35","v":"00:00:00"},{"$f":" 'Set Up'!H$35","v":"1994-04-01"},{"$f":" 'Set Up'!I$35","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$36","v":"Capex addition date during year 1995 - 1996"},{"$f":" 'Set Up'!F$36","v":"00:00:00"},{"$f":" 'Set Up'!G$36","v":"00:00:00"},{"$f":" 'Set Up'!H$36","v":"1995-04-01"},{"$f":" 'Set Up'!I$36","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$37","v":"Capex addition date during year 1996 - 1997"},{"$f":" 'Set Up'!F$37","v":"00:00:00"},{"$f":" 'Set Up'!G$37","v":"00:00:00"},{"$f":" 'Set Up'!H$37","v":"1996-04-01"},{"$f":" 'Set Up'!I$37","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$38","v":"Capex addition date during year 1997 - 1998"},{"$f":" 'Set Up'!F$38","v":"00:00:00"},{"$f":" 'Set Up'!G$38","v":"00:00:00"},{"$f":" 'Set Up'!H$38","v":"1997-04-01"},{"$f":" 'Set Up'!I$38","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$39","v":"Capex addition date during year 1998 - 1999"},{"$f":" 'Set Up'!F$39","v":"00:00:00"},{"$f":" 'Set Up'!G$39","v":"00:00:00"},{"$f":" 'Set Up'!H$39","v":"1998-04-01"},{"$f":" 'Set Up'!I$39","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$40","v":"Capex addition date during year 1999 - 2000"},{"$f":" 'Set Up'!F$40","v":"00:00:00"},{"$f":" 'Set Up'!G$40","v":"00:00:00"},{"$f":" 'Set Up'!H$40","v":"1999-04-01"},{"$f":" 'Set Up'!I$40","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$41","v":"Capex addition date during year 2000 - 2001"},{"$f":" 'Set Up'!F$41","v":"00:00:00"},{"$f":" 'Set Up'!G$41","v":"00:00:00"},{"$f":" 'Set Up'!H$41","v":"2000-04-01"},{"$f":" 'Set Up'!I$41","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$42","v":"Capex addition date during year 2001 - 2002"},{"$f":" 'Set Up'!F$42","v":"00:00:00"},{"$f":" 'Set Up'!G$42","v":"00:00:00"},{"$f":" 'Set Up'!H$42","v":"2001-04-01"},{"$f":" 'Set Up'!I$42","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$43","v":"Capex addition date during year 2002 - 2003"},{"$f":" 'Set Up'!F$43","v":"00:00:00"},{"$f":" 'Set Up'!G$43","v":"00:00:00"},{"$f":" 'Set Up'!H$43","v":"2002-04-01"},{"$f":" 'Set Up'!I$43","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$44","v":"Capex addition date during year 2003 - 2004"},{"$f":" 'Set Up'!F$44","v":"00:00:00"},{"$f":" 'Set Up'!G$44","v":"00:00:00"},{"$f":" 'Set Up'!H$44","v":"2003-04-01"},{"$f":" 'Set Up'!I$44","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$45","v":"Capex addition date during year 2004 - 2005"},{"$f":" 'Set Up'!F$45","v":"00:00:00"},{"$f":" 'Set Up'!G$45","v":"00:00:00"},{"$f":" 'Set Up'!H$45","v":"2004-04-01"},{"$f":" 'Set Up'!I$45","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$46","v":"Capex addition date during year 2005 - 2006"},{"$f":" 'Set Up'!F$46","v":"00:00:00"},{"$f":" 'Set Up'!G$46","v":"00:00:00"},{"$f":" 'Set Up'!H$46","v":"2005-04-01"},{"$f":" 'Set Up'!I$46","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$47","v":"Capex addition date during year 2006 - 2007"},{"$f":" 'Set Up'!F$47","v":"00:00:00"},{"$f":" 'Set Up'!G$47","v":"00:00:00"},{"$f":" 'Set Up'!H$47","v":"2006-04-01"},{"$f":" 'Set Up'!I$47","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$48","v":"Capex addition date during year 2007 - 2008"},{"$f":" 'Set Up'!F$48","v":"00:00:00"},{"$f":" 'Set Up'!G$48","v":"00:00:00"},{"$f":" 'Set Up'!H$48","v":"2007-04-01"},{"$f":" 'Set Up'!I$48","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$49","v":"Capex addition date during year 2008 - 2009"},{"$f":" 'Set Up'!F$49","v":"00:00:00"},{"$f":" 'Set Up'!G$49","v":"00:00:00"},{"$f":" 'Set Up'!H$49","v":"2008-04-01"},{"$f":" 'Set Up'!I$49","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$50","v":"Capex addition date during year 2009 - 2010"},{"$f":" 'Set Up'!F$50","v":"00:00:00"},{"$f":" 'Set Up'!G$50","v":"00:00:00"},{"$f":" 'Set Up'!H$50","v":"2009-04-01"},{"$f":" 'Set Up'!I$50","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$51","v":"Capex addition date during year 2010 - 2011"},{"$f":" 'Set Up'!F$51","v":"00:00:00"},{"$f":" 'Set Up'!G$51","v":"00:00:00"},{"$f":" 'Set Up'!H$51","v":"2010-04-01"},{"$f":" 'Set Up'!I$51","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$52","v":"Capex addition date during year 2011 - 2012"},{"$f":" 'Set Up'!F$52","v":"00:00:00"},{"$f":" 'Set Up'!G$52","v":"00:00:00"},{"$f":" 'Set Up'!H$52","v":"2011-04-01"},{"$f":" 'Set Up'!I$52","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$53","v":"Capex addition date during year 2012 - 2013"},{"$f":" 'Set Up'!F$53","v":"00:00:00"},{"$f":" 'Set Up'!G$53","v":"00:00:00"},{"$f":" 'Set Up'!H$53","v":"2012-10-01"},{"$f":" 'Set Up'!I$53","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$54","v":"Capex addition date during year 2013 - 2014"},{"$f":" 'Set Up'!F$54","v":"00:00:00"},{"$f":" 'Set Up'!G$54","v":"00:00:00"},{"$f":" 'Set Up'!H$54","v":"2013-10-01"},{"$f":" 'Set Up'!I$54","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$55","v":"Capex addition date during year 2014 - 2015"},{"$f":" 'Set Up'!F$55","v":"00:00:00"},{"$f":" 'Set Up'!G$55","v":"00:00:00"},{"$f":" 'Set Up'!H$55","v":"2014-10-01"},{"$f":" 'Set Up'!I$55","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$56","v":"Capex addition date during year 2015 - 2016"},{"$f":" 'Set Up'!F$56","v":"00:00:00"},{"$f":" 'Set Up'!G$56","v":"00:00:00"},{"$f":" 'Set Up'!H$56","v":"2015-10-01"},{"$f":" 'Set Up'!I$56","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$57","v":"Capex addition date during year 2016 - 2017"},{"$f":" 'Set Up'!F$57","v":"00:00:00"},{"$f":" 'Set Up'!G$57","v":"00:00:00"},{"$f":" 'Set Up'!H$57","v":"2016-10-01"},{"$f":" 'Set Up'!I$57","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$58","v":"Capex addition date during year 2017 - 2018"},{"$f":" 'Set Up'!F$58","v":0},{"$f":" 'Set Up'!G$58","v":0},{"$f":" 'Set Up'!H$58","v":"2017-10-01"},{"$f":" 'Set Up'!I$58","v":"date"}]
[]
[null,null,null,null,{"$f":" Inp_Depreciation!E$32","v":"Depreciation start grace period - ES"},{"$f":" Inp_Depreciation!F$32","v":0},{"$f":" Inp_Depreciation!G$32","v":0},{"$f":" Inp_Depreciation!H$32","v":2},{"$f":" Inp_Depreciation!I$32","v":"years"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$30","v":"Depreciation term for first rate - ES"},{"$f":" Inp_Depreciation!F$30","v":0},{"$f":" Inp_Depreciation!G$30","v":0},{"$f":" Inp_Depreciation!H$30","v":10},{"$f":" Inp_Depreciation!I$30","v":"years"}]
[null,null,null,null,{"$f":" 'Set Up'!E$69","v":"Months in a year"},{"$f":" 'Set Up'!F$69","v":0},{"$f":" 'Set Up'!G$69","v":0},{"$f":" 'Set Up'!H$69","v":12},{"$f":" 'Set Up'!I$69","v":"months"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$28","v":"Depreciation rate - first 20 years - ES"},{"$f":" Inp_Depreciation!F$28","v":0},{"$f":" Inp_Depreciation!G$28","v":0},{"$f":" Inp_Depreciation!H$28","v":0.1},{"$f":" Inp_Depreciation!I$28","v":"%"}]
[]
[null,null,null,null,{"$f":" E$18","v":"Model period beginning - RP1"},"00:00:00","00:00:00","00:00:00","date","00:00:00","00:00:00","00:00:00","1993-04-01","1994-04-01","1995-04-01","1996-04-01","1997-04-01","1998-04-01","1999-04-01","2000-04-01","2001-04-01","2002-04-01","2003-04-01","2004-04-01","2005-04-01","2006-04-01","2007-04-01","2008-04-01","2009-04-01","2010-04-01","2011-04-01","2012-04-01","2013-04-01","2014-04-01","2015-04-01","2016-04-01",{"$f":" AK$18","v":"2017-04-01"},"2018-04-01","2019-04-01","2020-04-01","2021-04-01","2022-04-01","2023-04-01","2024-04-01","2025-04-01","2026-04-01","2027-04-01","2028-04-01","2029-04-01","2030-04-01","2031-04-01","2032-04-01","2033-04-01","2034-04-01","2035-04-01","2036-04-01","2037-04-01","2038-04-01","2039-04-01","2040-04-01","2041-04-01","2042-04-01","2043-04-01","2044-04-01","2045-04-01","2046-04-01","2047-04-01","2048-04-01",{"$f":" BQ$18","v":"2049-04-01"},"2050-04-01","2051-04-01","2052-04-01","2053-04-01","2054-04-01","2055-04-01","2056-04-01","2057-04-01","2058-04-01","2059-04-01"]
[null,null,null,null,{"$f":" E$22","v":"Model period ending - RP1"},"00:00:00","00:00:00","00:00:00","date","00:00:00","00:00:00","00:00:00","1994-03-31","1995-03-31","1996-03-31","1997-03-31","1998-03-31","1999-03-31","2000-03-31","2001-03-31","2002-03-31","2003-03-31","2004-03-31","2005-03-31","2006-03-31","2007-03-31","2008-03-31","2009-03-31","2010-03-31","2011-03-31","2012-03-31","2013-03-31","2014-03-31","2015-03-31","2016-03-31","2017-03-31",{"$f":" AK$22","v":"2018-03-31"},"2019-03-31","2020-03-31","2021-03-31","2022-03-31","2023-03-31","2024-03-31","2025-03-31","2026-03-31","2027-03-31","2028-03-31","2029-03-31","2030-03-31","2031-03-31","2032-03-31","2033-03-31","2034-03-31","2035-03-31","2036-03-31","2037-03-31","2038-03-31","2039-03-31","2040-03-31","2041-03-31","2042-03-31","2043-03-31","2044-03-31","2045-03-31","2046-03-31","2047-03-31","2048-03-31","2049-03-31",{"$f":" BQ$22","v":"2050-03-31"},"2051-03-31","2052-03-31","2053-03-31","2054-03-31","2055-03-31","2056-03-31","2057-03-31","2058-03-31","2059-03-31","2060-03-31"]
[null,null,null,null,{"$f":" E$43","v":"Days in model period - RP1"},0,0,0,"days",0,24472,0,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,{"$f":" AK$43","v":365},365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,{"$f":" BQ$43","v":365},365,366,365,365,365,366,365,365,365,366]
[]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$34, \"dd mmm yy\") & \" - first term - rate - ES\"","v":"Capex add - 01 Apr 93 - first term - rate - ES"},null,null,null,"%",null,{"$f":" SUM(M254:CA254)","v":0.99999999999999989},null,{"$f":" ROUND(IF(M$252 > 0, MAX(0, (MIN(EOMONTH($H219, ($H$245 + $H$246) * $H$247 - 1), M$251) - MAX(EOMONTH($H219, $H$245 * $H$247 - 1), M$250 - 1))) / M$252, 0), 1) * $H$248","v":0},0,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$252 > 0, MAX(0, (MIN(EOMONTH($H219, ($H$245 + $H$246) * $H$247 - 1), AS$251) - MAX(EOMONTH($H219, $H$245 * $H$247 - 1), AS$250 - 1))) / AS$252, 0), 1) * $H$248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$35, \"dd mmm yy\") & \" - first term - rate - ES\"","v":"Capex add - 01 Apr 94 - first term - rate - ES"},null,null,null,"%",null,0.99999999999999989,null,{"$f":" ROUND(IF(M$252 > 0, MAX(0, (MIN(EOMONTH($H220, ($H$245 + $H$246) * $H$247 - 1), M$251) - MAX(EOMONTH($H220, $H$245 * $H$247 - 1), M$250 - 1))) / M$252, 0), 1) * $H$248","v":0},0,0,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$252 > 0, MAX(0, (MIN(EOMONTH($H220, ($H$245 + $H$246) * $H$247 - 1), AS$251) - MAX(EOMONTH($H220, $H$245 * $H$247 - 1), AS$250 - 1))) / AS$252, 0), 1) * $H$248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$36, \"dd mmm yy\") & \" - first term - rate - ES\"","v":"Capex add - 01 Apr 95 - first term - rate - ES"},null,null,null,"%",null,0.99999999999999989,null,{"$f":" ROUND(IF(M$252 > 0, MAX(0, (MIN(EOMONTH($H221, ($H$245 + $H$246) * $H$247 - 1), M$251) - MAX(EOMONTH($H221, $H$245 * $H$247 - 1), M$250 - 1))) / M$252, 0), 1) * $H$248","v":0},0,0,0,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$252 > 0, MAX(0, (MIN(EOMONTH($H221, ($H$245 + $H$246) * $H$247 - 1), AS$251) - MAX(EOMONTH($H221, $H$245 * $H$247 - 1), AS$250 - 1))) / AS$252, 0), 1) * $H$248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$37, \"dd mmm yy\") & \" - first term - rate - ES\"","v":"Capex add - 01 Apr 96 - first term - rate - ES"},null,null,null,"%",null,0.99999999999999989,null,{"$f":" ROUND(IF(M$252 > 0, MAX(0, (MIN(EOMONTH($H222, ($H$245 + $H$246) * $H$247 - 1), M$251) - MAX(EOMONTH($H222, $H$245 * $H$247 - 1), M$250 - 1))) / M$252, 0), 1) * $H$248","v":0},0,0,0,0,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$252 > 0, MAX(0, (MIN(EOMONTH($H222, ($H$245 + $H$246) * $H$247 - 1), AS$251) - MAX(EOMONTH($H222, $H$245 * $H$247 - 1), AS$250 - 1))) / AS$252, 0), 1) * $H$248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$38, \"dd mmm yy\") & \" - first term - rate - ES\"","v":"Capex add - 01 Apr 97 - first term - rate - ES"},null,null,null,"%",null,0.99999999999999989,null,{"$f":" ROUND(IF(M$252 > 0, MAX(0, (MIN(EOMONTH($H223, ($H$245 + $H$246) * $H$247 - 1), M$251) - MAX(EOMONTH($H223, $H$245 * $H$247 - 1), M$250 - 1))) / M$252, 0), 1) * $H$248","v":0},0,0,0,0,0,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$252 > 0, MAX(0, (MIN(EOMONTH($H223, ($H$245 + $H$246) * $H$247 - 1), AS$251) - MAX(EOMONTH($H223, $H$245 * $H$247 - 1), AS$250 - 1))) / AS$252, 0), 1) * $H$248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$39, \"dd mmm yy\") & \" - first term - rate - ES\"","v":"Capex add - 01 Apr 98 - first term - rate - ES"},null,null,null,"%",null,0.99999999999999989,null,{"$f":" ROUND(IF(M$252 > 0, MAX(0, (MIN(EOMONTH($H224, ($H$245 + $H$246) * $H$247 - 1), M$251) - MAX(EOMONTH($H224, $H$245 * $H$247 - 1), M$250 - 1))) / M$252, 0), 1) * $H$248","v":0},0,0,0,0,0,0,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$252 > 0, MAX(0, (MIN(EOMONTH($H224, ($H$245 + $H$246) * $H$247 - 1), AS$251) - MAX(EOMONTH($H224, $H$245 * $H$247 - 1), AS$250 - 1))) / AS$252, 0), 1) * $H$248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$40, \"dd mmm yy\") & \" - first term - rate - ES\"","v":"Capex add - 01 Apr 99 - first term - rate - ES"},null,null,null,"%",null,0.99999999999999989,null,{"$f":" ROUND(IF(M$252 > 0, MAX(0, (MIN(EOMONTH($H225, ($H$245 + $H$246) * $H$247 - 1), M$251) - MAX(EOMONTH($H225, $H$245 * $H$247 - 1), M$250 - 1))) / M$252, 0), 1) * $H$248","v":0},0,0,0,0,0,0,0,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$252 > 0, MAX(0, (MIN(EOMONTH($H225, ($H$245 + $H$246) * $H$247 - 1), AS$251) - MAX(EOMONTH($H225, $H$245 * $H$247 - 1), AS$250 - 1))) / AS$252, 0), 1) * $H$248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$41, \"dd mmm yy\") & \" - first term - rate - ES\"","v":"Capex add - 01 Apr 00 - first term - rate - ES"},null,null,null,"%",null,0.99999999999999989,null,{"$f":" ROUND(IF(M$252 > 0, MAX(0, (MIN(EOMONTH($H226, ($H$245 + $H$246) * $H$247 - 1), M$251) - MAX(EOMONTH($H226, $H$245 * $H$247 - 1), M$250 - 1))) / M$252, 0), 1) * $H$248","v":0},0,0,0,0,0,0,0,0,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$252 > 0, MAX(0, (MIN(EOMONTH($H226, ($H$245 + $H$246) * $H$247 - 1), AS$251) - MAX(EOMONTH($H226, $H$245 * $H$247 - 1), AS$250 - 1))) / AS$252, 0), 1) * $H$248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$42, \"dd mmm yy\") & \" - first term - rate - ES\"","v":"Capex add - 01 Apr 01 - first term - rate - ES"},null,null,null,"%",null,0.99999999999999989,null,{"$f":" ROUND(IF(M$252 > 0, MAX(0, (MIN(EOMONTH($H227, ($H$245 + $H$246) * $H$247 - 1), M$251) - MAX(EOMONTH($H227, $H$245 * $H$247 - 1), M$250 - 1))) / M$252, 0), 1) * $H$248","v":0},0,0,0,0,0,0,0,0,0,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$252 > 0, MAX(0, (MIN(EOMONTH($H227, ($H$245 + $H$246) * $H$247 - 1), AS$251) - MAX(EOMONTH($H227, $H$245 * $H$247 - 1), AS$250 - 1))) / AS$252, 0), 1) * $H$248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$43, \"dd mmm yy\") & \" - first term - rate - ES\"","v":"Capex add - 01 Apr 02 - first term - rate - ES"},null,null,null,"%",null,0.99999999999999989,null,{"$f":" ROUND(IF(M$252 > 0, MAX(0, (MIN(EOMONTH($H228, ($H$245 + $H$246) * $H$247 - 1), M$251) - MAX(EOMONTH($H228, $H$245 * $H$247 - 1), M$250 - 1))) / M$252, 0), 1) * $H$248","v":0},0,0,0,0,0,0,0,0,0,0,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$252 > 0, MAX(0, (MIN(EOMONTH($H228, ($H$245 + $H$246) * $H$247 - 1), AS$251) - MAX(EOMONTH($H228, $H$245 * $H$247 - 1), AS$250 - 1))) / AS$252, 0), 1) * $H$248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$44, \"dd mmm yy\") & \" - first term - rate - ES\"","v":"Capex add - 01 Apr 03 - first term - rate - ES"},null,null,null,"%",null,0.99999999999999989,null,{"$f":" ROUND(IF(M$252 > 0, MAX(0, (MIN(EOMONTH($H229, ($H$245 + $H$246) * $H$247 - 1), M$251) - MAX(EOMONTH($H229, $H$245 * $H$247 - 1), M$250 - 1))) / M$252, 0), 1) * $H$248","v":0},0,0,0,0,0,0,0,0,0,0,0,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$252 > 0, MAX(0, (MIN(EOMONTH($H229, ($H$245 + $H$246) * $H$247 - 1), AS$251) - MAX(EOMONTH($H229, $H$245 * $H$247 - 1), AS$250 - 1))) / AS$252, 0), 1) * $H$248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$45, \"dd mmm yy\") & \" - first term - rate - ES\"","v":"Capex add - 01 Apr 04 - first term - rate - ES"},null,null,null,"%",null,0.99999999999999989,null,{"$f":" ROUND(IF(M$252 > 0, MAX(0, (MIN(EOMONTH($H230, ($H$245 + $H$246) * $H$247 - 1), M$251) - MAX(EOMONTH($H230, $H$245 * $H$247 - 1), M$250 - 1))) / M$252, 0), 1) * $H$248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$252 > 0, MAX(0, (MIN(EOMONTH($H230, ($H$245 + $H$246) * $H$247 - 1), AS$251) - MAX(EOMONTH($H230, $H$245 * $H$247 - 1), AS$250 - 1))) / AS$252, 0), 1) * $H$248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$46, \"dd mmm yy\") & \" - first term - rate - ES\"","v":"Capex add - 01 Apr 05 - first term - rate - ES"},null,null,null,"%",null,0.99999999999999989,null,{"$f":" ROUND(IF(M$252 > 0, MAX(0, (MIN(EOMONTH($H231, ($H$245 + $H$246) * $H$247 - 1), M$251) - MAX(EOMONTH($H231, $H$245 * $H$247 - 1), M$250 - 1))) / M$252, 0), 1) * $H$248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$252 > 0, MAX(0, (MIN(EOMONTH($H231, ($H$245 + $H$246) * $H$247 - 1), AS$251) - MAX(EOMONTH($H231, $H$245 * $H$247 - 1), AS$250 - 1))) / AS$252, 0), 1) * $H$248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$47, \"dd mmm yy\") & \" - first term - rate - ES\"","v":"Capex add - 01 Apr 06 - first term - rate - ES"},null,null,null,"%",null,0.99999999999999989,null,{"$f":" ROUND(IF(M$252 > 0, MAX(0, (MIN(EOMONTH($H232, ($H$245 + $H$246) * $H$247 - 1), M$251) - MAX(EOMONTH($H232, $H$245 * $H$247 - 1), M$250 - 1))) / M$252, 0), 1) * $H$248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$252 > 0, MAX(0, (MIN(EOMONTH($H232, ($H$245 + $H$246) * $H$247 - 1), AS$251) - MAX(EOMONTH($H232, $H$245 * $H$247 - 1), AS$250 - 1))) / AS$252, 0), 1) * $H$248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$48, \"dd mmm yy\") & \" - first term - rate - ES\"","v":"Capex add - 01 Apr 07 - first term - rate - ES"},null,null,null,"%",null,0.99999999999999989,null,{"$f":" ROUND(IF(M$252 > 0, MAX(0, (MIN(EOMONTH($H233, ($H$245 + $H$246) * $H$247 - 1), M$251) - MAX(EOMONTH($H233, $H$245 * $H$247 - 1), M$250 - 1))) / M$252, 0), 1) * $H$248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$252 > 0, MAX(0, (MIN(EOMONTH($H233, ($H$245 + $H$246) * $H$247 - 1), AS$251) - MAX(EOMONTH($H233, $H$245 * $H$247 - 1), AS$250 - 1))) / AS$252, 0), 1) * $H$248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$49, \"dd mmm yy\") & \" - first term - rate - ES\"","v":"Capex add - 01 Apr 08 - first term - rate - ES"},null,null,null,"%",null,0.99999999999999989,null,{"$f":" ROUND(IF(M$252 > 0, MAX(0, (MIN(EOMONTH($H234, ($H$245 + $H$246) * $H$247 - 1), M$251) - MAX(EOMONTH($H234, $H$245 * $H$247 - 1), M$250 - 1))) / M$252, 0), 1) * $H$248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0,0,0,0,0,{"$f":" ROUND(IF(AS$252 > 0, MAX(0, (MIN(EOMONTH($H234, ($H$245 + $H$246) * $H$247 - 1), AS$251) - MAX(EOMONTH($H234, $H$245 * $H$247 - 1), AS$250 - 1))) / AS$252, 0), 1) * $H$248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$50, \"dd mmm yy\") & \" - first term - rate - ES\"","v":"Capex add - 01 Apr 09 - first term - rate - ES"},null,null,null,"%",null,0.99999999999999989,null,{"$f":" ROUND(IF(M$252 > 0, MAX(0, (MIN(EOMONTH($H235, ($H$245 + $H$246) * $H$247 - 1), M$251) - MAX(EOMONTH($H235, $H$245 * $H$247 - 1), M$250 - 1))) / M$252, 0), 1) * $H$248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0,0,0,0,{"$f":" ROUND(IF(AS$252 > 0, MAX(0, (MIN(EOMONTH($H235, ($H$245 + $H$246) * $H$247 - 1), AS$251) - MAX(EOMONTH($H235, $H$245 * $H$247 - 1), AS$250 - 1))) / AS$252, 0), 1) * $H$248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$51, \"dd mmm yy\") & \" - first term - rate - ES\"","v":"Capex add - 01 Apr 10 - first term - rate - ES"},null,null,null,"%",null,0.99999999999999989,null,{"$f":" ROUND(IF(M$252 > 0, MAX(0, (MIN(EOMONTH($H236, ($H$245 + $H$246) * $H$247 - 1), M$251) - MAX(EOMONTH($H236, $H$245 * $H$247 - 1), M$250 - 1))) / M$252, 0), 1) * $H$248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0,0,0,{"$f":" ROUND(IF(AS$252 > 0, MAX(0, (MIN(EOMONTH($H236, ($H$245 + $H$246) * $H$247 - 1), AS$251) - MAX(EOMONTH($H236, $H$245 * $H$247 - 1), AS$250 - 1))) / AS$252, 0), 1) * $H$248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$52, \"dd mmm yy\") & \" - first term - rate - ES\"","v":"Capex add - 01 Apr 11 - first term - rate - ES"},null,null,null,"%",null,0.99999999999999989,null,{"$f":" ROUND(IF(M$252 > 0, MAX(0, (MIN(EOMONTH($H237, ($H$245 + $H$246) * $H$247 - 1), M$251) - MAX(EOMONTH($H237, $H$245 * $H$247 - 1), M$250 - 1))) / M$252, 0), 1) * $H$248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0,0,{"$f":" ROUND(IF(AS$252 > 0, MAX(0, (MIN(EOMONTH($H237, ($H$245 + $H$246) * $H$247 - 1), AS$251) - MAX(EOMONTH($H237, $H$245 * $H$247 - 1), AS$250 - 1))) / AS$252, 0), 1) * $H$248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$53, \"dd mmm yy\") & \" - first term - rate - ES\"","v":"Capex add - 01 Oct 12 - first term - rate - ES"},null,null,null,"%",null,0.99999999999999989,null,{"$f":" ROUND(IF(M$252 > 0, MAX(0, (MIN(EOMONTH($H238, ($H$245 + $H$246) * $H$247 - 1), M$251) - MAX(EOMONTH($H238, $H$245 * $H$247 - 1), M$250 - 1))) / M$252, 0), 1) * $H$248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.05,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.05,{"$f":" ROUND(IF(AS$252 > 0, MAX(0, (MIN(EOMONTH($H238, ($H$245 + $H$246) * $H$247 - 1), AS$251) - MAX(EOMONTH($H238, $H$245 * $H$247 - 1), AS$250 - 1))) / AS$252, 0), 1) * $H$248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$54, \"dd mmm yy\") & \" - first term - rate - ES\"","v":"Capex add - 01 Oct 13 - first term - rate - ES"},null,null,null,"%",null,0.99999999999999989,null,{"$f":" ROUND(IF(M$252 > 0, MAX(0, (MIN(EOMONTH($H239, ($H$245 + $H$246) * $H$247 - 1), M$251) - MAX(EOMONTH($H239, $H$245 * $H$247 - 1), M$250 - 1))) / M$252, 0), 1) * $H$248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.05,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":" ROUND(IF(AS$252 > 0, MAX(0, (MIN(EOMONTH($H239, ($H$245 + $H$246) * $H$247 - 1), AS$251) - MAX(EOMONTH($H239, $H$245 * $H$247 - 1), AS$250 - 1))) / AS$252, 0), 1) * $H$248","v":0.05},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$55, \"dd mmm yy\") & \" - first term - rate - ES\"","v":"Capex add - 01 Oct 14 - first term - rate - ES"},null,null,null,"%",null,0.99999999999999989,null,{"$f":" ROUND(IF(M$252 > 0, MAX(0, (MIN(EOMONTH($H240, ($H$245 + $H$246) * $H$247 - 1), M$251) - MAX(EOMONTH($H240, $H$245 * $H$247 - 1), M$250 - 1))) / M$252, 0), 1) * $H$248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.05,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":" ROUND(IF(AS$252 > 0, MAX(0, (MIN(EOMONTH($H240, ($H$245 + $H$246) * $H$247 - 1), AS$251) - MAX(EOMONTH($H240, $H$245 * $H$247 - 1), AS$250 - 1))) / AS$252, 0), 1) * $H$248","v":0.1},0.05,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$56, \"dd mmm yy\") & \" - first term - rate - ES\"","v":"Capex add - 01 Oct 15 - first term - rate - ES"},null,null,null,"%",null,0.99999999999999989,null,{"$f":" ROUND(IF(M$252 > 0, MAX(0, (MIN(EOMONTH($H241, ($H$245 + $H$246) * $H$247 - 1), M$251) - MAX(EOMONTH($H241, $H$245 * $H$247 - 1), M$250 - 1))) / M$252, 0), 1) * $H$248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.05,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":" ROUND(IF(AS$252 > 0, MAX(0, (MIN(EOMONTH($H241, ($H$245 + $H$246) * $H$247 - 1), AS$251) - MAX(EOMONTH($H241, $H$245 * $H$247 - 1), AS$250 - 1))) / AS$252, 0), 1) * $H$248","v":0.1},0.1,0.05,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$57, \"dd mmm yy\") & \" - first term - rate - ES\"","v":"Capex add - 01 Oct 16 - first term - rate - ES"},null,null,null,"%",null,0.99999999999999989,null,{"$f":" ROUND(IF(M$252 > 0, MAX(0, (MIN(EOMONTH($H242, ($H$245 + $H$246) * $H$247 - 1), M$251) - MAX(EOMONTH($H242, $H$245 * $H$247 - 1), M$250 - 1))) / M$252, 0), 1) * $H$248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.05,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":" ROUND(IF(AS$252 > 0, MAX(0, (MIN(EOMONTH($H242, ($H$245 + $H$246) * $H$247 - 1), AS$251) - MAX(EOMONTH($H242, $H$245 * $H$247 - 1), AS$250 - 1))) / AS$252, 0), 1) * $H$248","v":0.1},0.1,0.1,0.05,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$58, \"dd mmm yy\") & \" - first term - rate - ES\"","v":"Capex add - 01 Oct 17 - first term - rate - ES"},null,null,null,"%",null,0.99999999999999989,null,{"$f":" ROUND(IF(M$252 > 0, MAX(0, (MIN(EOMONTH($H243, ($H$245 + $H$246) * $H$247 - 1), M$251) - MAX(EOMONTH($H243, $H$245 * $H$247 - 1), M$250 - 1))) / M$252, 0), 1) * $H$248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.05,0.1,0.1,0.1,0.1,0.1,{"$f":" ROUND(IF(AS$252 > 0, MAX(0, (MIN(EOMONTH($H243, ($H$245 + $H$246) * $H$247 - 1), AS$251) - MAX(EOMONTH($H243, $H$245 * $H$247 - 1), AS$250 - 1))) / AS$252, 0), 1) * $H$248","v":0.1},0.1,0.1,0.1,0.05,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Second term rate - ES"]
[]
[null,null,null,null,{"$f":" 'Set Up'!E$34","v":"Capex addition date during year 1993 - 1994"},{"$f":" 'Set Up'!F$34","v":"00:00:00"},{"$f":" 'Set Up'!G$34","v":"00:00:00"},{"$f":" 'Set Up'!H$34","v":"1993-04-01"},{"$f":" 'Set Up'!I$34","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$35","v":"Capex addition date during year 1994 - 1995"},{"$f":" 'Set Up'!F$35","v":"00:00:00"},{"$f":" 'Set Up'!G$35","v":"00:00:00"},{"$f":" 'Set Up'!H$35","v":"1994-04-01"},{"$f":" 'Set Up'!I$35","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$36","v":"Capex addition date during year 1995 - 1996"},{"$f":" 'Set Up'!F$36","v":"00:00:00"},{"$f":" 'Set Up'!G$36","v":"00:00:00"},{"$f":" 'Set Up'!H$36","v":"1995-04-01"},{"$f":" 'Set Up'!I$36","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$37","v":"Capex addition date during year 1996 - 1997"},{"$f":" 'Set Up'!F$37","v":"00:00:00"},{"$f":" 'Set Up'!G$37","v":"00:00:00"},{"$f":" 'Set Up'!H$37","v":"1996-04-01"},{"$f":" 'Set Up'!I$37","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$38","v":"Capex addition date during year 1997 - 1998"},{"$f":" 'Set Up'!F$38","v":"00:00:00"},{"$f":" 'Set Up'!G$38","v":"00:00:00"},{"$f":" 'Set Up'!H$38","v":"1997-04-01"},{"$f":" 'Set Up'!I$38","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$39","v":"Capex addition date during year 1998 - 1999"},{"$f":" 'Set Up'!F$39","v":"00:00:00"},{"$f":" 'Set Up'!G$39","v":"00:00:00"},{"$f":" 'Set Up'!H$39","v":"1998-04-01"},{"$f":" 'Set Up'!I$39","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$40","v":"Capex addition date during year 1999 - 2000"},{"$f":" 'Set Up'!F$40","v":"00:00:00"},{"$f":" 'Set Up'!G$40","v":"00:00:00"},{"$f":" 'Set Up'!H$40","v":"1999-04-01"},{"$f":" 'Set Up'!I$40","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$41","v":"Capex addition date during year 2000 - 2001"},{"$f":" 'Set Up'!F$41","v":"00:00:00"},{"$f":" 'Set Up'!G$41","v":"00:00:00"},{"$f":" 'Set Up'!H$41","v":"2000-04-01"},{"$f":" 'Set Up'!I$41","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$42","v":"Capex addition date during year 2001 - 2002"},{"$f":" 'Set Up'!F$42","v":"00:00:00"},{"$f":" 'Set Up'!G$42","v":"00:00:00"},{"$f":" 'Set Up'!H$42","v":"2001-04-01"},{"$f":" 'Set Up'!I$42","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$43","v":"Capex addition date during year 2002 - 2003"},{"$f":" 'Set Up'!F$43","v":"00:00:00"},{"$f":" 'Set Up'!G$43","v":"00:00:00"},{"$f":" 'Set Up'!H$43","v":"2002-04-01"},{"$f":" 'Set Up'!I$43","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$44","v":"Capex addition date during year 2003 - 2004"},{"$f":" 'Set Up'!F$44","v":"00:00:00"},{"$f":" 'Set Up'!G$44","v":"00:00:00"},{"$f":" 'Set Up'!H$44","v":"2003-04-01"},{"$f":" 'Set Up'!I$44","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$45","v":"Capex addition date during year 2004 - 2005"},{"$f":" 'Set Up'!F$45","v":"00:00:00"},{"$f":" 'Set Up'!G$45","v":"00:00:00"},{"$f":" 'Set Up'!H$45","v":"2004-04-01"},{"$f":" 'Set Up'!I$45","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$46","v":"Capex addition date during year 2005 - 2006"},{"$f":" 'Set Up'!F$46","v":"00:00:00"},{"$f":" 'Set Up'!G$46","v":"00:00:00"},{"$f":" 'Set Up'!H$46","v":"2005-04-01"},{"$f":" 'Set Up'!I$46","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$47","v":"Capex addition date during year 2006 - 2007"},{"$f":" 'Set Up'!F$47","v":"00:00:00"},{"$f":" 'Set Up'!G$47","v":"00:00:00"},{"$f":" 'Set Up'!H$47","v":"2006-04-01"},{"$f":" 'Set Up'!I$47","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$48","v":"Capex addition date during year 2007 - 2008"},{"$f":" 'Set Up'!F$48","v":"00:00:00"},{"$f":" 'Set Up'!G$48","v":"00:00:00"},{"$f":" 'Set Up'!H$48","v":"2007-04-01"},{"$f":" 'Set Up'!I$48","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$49","v":"Capex addition date during year 2008 - 2009"},{"$f":" 'Set Up'!F$49","v":"00:00:00"},{"$f":" 'Set Up'!G$49","v":"00:00:00"},{"$f":" 'Set Up'!H$49","v":"2008-04-01"},{"$f":" 'Set Up'!I$49","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$50","v":"Capex addition date during year 2009 - 2010"},{"$f":" 'Set Up'!F$50","v":"00:00:00"},{"$f":" 'Set Up'!G$50","v":"00:00:00"},{"$f":" 'Set Up'!H$50","v":"2009-04-01"},{"$f":" 'Set Up'!I$50","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$51","v":"Capex addition date during year 2010 - 2011"},{"$f":" 'Set Up'!F$51","v":"00:00:00"},{"$f":" 'Set Up'!G$51","v":"00:00:00"},{"$f":" 'Set Up'!H$51","v":"2010-04-01"},{"$f":" 'Set Up'!I$51","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$52","v":"Capex addition date during year 2011 - 2012"},{"$f":" 'Set Up'!F$52","v":"00:00:00"},{"$f":" 'Set Up'!G$52","v":"00:00:00"},{"$f":" 'Set Up'!H$52","v":"2011-04-01"},{"$f":" 'Set Up'!I$52","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$53","v":"Capex addition date during year 2012 - 2013"},{"$f":" 'Set Up'!F$53","v":"00:00:00"},{"$f":" 'Set Up'!G$53","v":"00:00:00"},{"$f":" 'Set Up'!H$53","v":"2012-10-01"},{"$f":" 'Set Up'!I$53","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$54","v":"Capex addition date during year 2013 - 2014"},{"$f":" 'Set Up'!F$54","v":"00:00:00"},{"$f":" 'Set Up'!G$54","v":"00:00:00"},{"$f":" 'Set Up'!H$54","v":"2013-10-01"},{"$f":" 'Set Up'!I$54","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$55","v":"Capex addition date during year 2014 - 2015"},{"$f":" 'Set Up'!F$55","v":"00:00:00"},{"$f":" 'Set Up'!G$55","v":"00:00:00"},{"$f":" 'Set Up'!H$55","v":"2014-10-01"},{"$f":" 'Set Up'!I$55","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$56","v":"Capex addition date during year 2015 - 2016"},{"$f":" 'Set Up'!F$56","v":"00:00:00"},{"$f":" 'Set Up'!G$56","v":"00:00:00"},{"$f":" 'Set Up'!H$56","v":"2015-10-01"},{"$f":" 'Set Up'!I$56","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$57","v":"Capex addition date during year 2016 - 2017"},{"$f":" 'Set Up'!F$57","v":"00:00:00"},{"$f":" 'Set Up'!G$57","v":"00:00:00"},{"$f":" 'Set Up'!H$57","v":"2016-10-01"},{"$f":" 'Set Up'!I$57","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$58","v":"Capex addition date during year 2017 - 2018"},{"$f":" 'Set Up'!F$58","v":0},{"$f":" 'Set Up'!G$58","v":0},{"$f":" 'Set Up'!H$58","v":"2017-10-01"},{"$f":" 'Set Up'!I$58","v":"date"}]
[]
[null,null,null,null,{"$f":" Inp_Depreciation!E$32","v":"Depreciation start grace period - ES"},{"$f":" Inp_Depreciation!F$32","v":0},{"$f":" Inp_Depreciation!G$32","v":0},{"$f":" Inp_Depreciation!H$32","v":2},{"$f":" Inp_Depreciation!I$32","v":"years"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$30","v":"Depreciation term for first rate - ES"},{"$f":" Inp_Depreciation!F$30","v":0},{"$f":" Inp_Depreciation!G$30","v":0},{"$f":" Inp_Depreciation!H$30","v":10},{"$f":" Inp_Depreciation!I$30","v":"years"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$31","v":"Depreciation term for last rate - ES"},{"$f":" Inp_Depreciation!F$31","v":0},{"$f":" Inp_Depreciation!G$31","v":0},{"$f":" Inp_Depreciation!H$31","v":0},{"$f":" Inp_Depreciation!I$31","v":"years"}]
[null,null,null,null,{"$f":" 'Set Up'!E$69","v":"Months in a year"},{"$f":" 'Set Up'!F$69","v":0},{"$f":" 'Set Up'!G$69","v":0},{"$f":" 'Set Up'!H$69","v":12},{"$f":" 'Set Up'!I$69","v":"months"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$29","v":"Depreciation rate - last 20 years - ES"},{"$f":" Inp_Depreciation!F$29","v":0},{"$f":" Inp_Depreciation!G$29","v":0},{"$f":" Inp_Depreciation!H$29","v":0},{"$f":" Inp_Depreciation!I$29","v":"%"}]
[]
[null,null,null,null,{"$f":" E$18","v":"Model period beginning - RP1"},"00:00:00","00:00:00","00:00:00","date","00:00:00","00:00:00","00:00:00","1993-04-01","1994-04-01","1995-04-01","1996-04-01","1997-04-01","1998-04-01","1999-04-01","2000-04-01","2001-04-01","2002-04-01","2003-04-01","2004-04-01","2005-04-01","2006-04-01","2007-04-01","2008-04-01","2009-04-01","2010-04-01","2011-04-01","2012-04-01","2013-04-01","2014-04-01","2015-04-01","2016-04-01",{"$f":" AK$18","v":"2017-04-01"},"2018-04-01","2019-04-01","2020-04-01","2021-04-01","2022-04-01","2023-04-01","2024-04-01","2025-04-01","2026-04-01","2027-04-01","2028-04-01","2029-04-01","2030-04-01","2031-04-01","2032-04-01","2033-04-01","2034-04-01","2035-04-01","2036-04-01","2037-04-01","2038-04-01","2039-04-01","2040-04-01","2041-04-01","2042-04-01","2043-04-01","2044-04-01","2045-04-01","2046-04-01","2047-04-01","2048-04-01",{"$f":" BQ$18","v":"2049-04-01"},"2050-04-01","2051-04-01","2052-04-01","2053-04-01","2054-04-01","2055-04-01","2056-04-01","2057-04-01","2058-04-01","2059-04-01"]
[null,null,null,null,{"$f":" E$22","v":"Model period ending - RP1"},"00:00:00","00:00:00","00:00:00","date","00:00:00","00:00:00","00:00:00","1994-03-31","1995-03-31","1996-03-31","1997-03-31","1998-03-31","1999-03-31","2000-03-31","2001-03-31","2002-03-31","2003-03-31","2004-03-31","2005-03-31","2006-03-31","2007-03-31","2008-03-31","2009-03-31","2010-03-31","2011-03-31","2012-03-31","2013-03-31","2014-03-31","2015-03-31","2016-03-31","2017-03-31",{"$f":" AK$22","v":"2018-03-31"},"2019-03-31","2020-03-31","2021-03-31","2022-03-31","2023-03-31","2024-03-31","2025-03-31","2026-03-31","2027-03-31","2028-03-31","2029-03-31","2030-03-31","2031-03-31","2032-03-31","2033-03-31","2034-03-31","2035-03-31","2036-03-31","2037-03-31","2038-03-31","2039-03-31","2040-03-31","2041-03-31","2042-03-31","2043-03-31","2044-03-31","2045-03-31","2046-03-31","2047-03-31","2048-03-31","2049-03-31",{"$f":" BQ$22","v":"2050-03-31"},"2051-03-31","2052-03-31","2053-03-31","2054-03-31","2055-03-31","2056-03-31","2057-03-31","2058-03-31","2059-03-31","2060-03-31"]
[null,null,null,null,{"$f":" E$43","v":"Days in model period - RP1"},0,0,0,"days",0,24472,0,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,{"$f":" AK$43","v":365},365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,{"$f":" BQ$43","v":365},365,366,365,365,365,366,365,365,365,366]
[]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$34, \"dd mmm yy\") & \" - second term - rate - ES\"","v":"Capex add - 01 Apr 93 - second term - rate - ES"},null,null,null,"%",null,{"$f":" SUM(M319:CA319)","v":0},null,{"$f":" ROUND(IF(M$317 > 0, MAX(0, (MIN(EOMONTH($H283, ($H$309 + $H$310 + $H$311) * $H$312 - 1), M$316) - MAX(EOMONTH($H283, ($H$309 + $H$310) * $H$312 - 1), M$315 - 1))) / M$317, 0), 1) * $H$313","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$317 > 0, MAX(0, (MIN(EOMONTH($H283, ($H$309 + $H$310 + $H$311) * $H$312 - 1), AS$316) - MAX(EOMONTH($H283, ($H$309 + $H$310) * $H$312 - 1), AS$315 - 1))) / AS$317, 0), 1) * $H$313","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$35, \"dd mmm yy\") & \" - second term - rate - ES\"","v":"Capex add - 01 Apr 94 - second term - rate - ES"},null,null,null,"%",null,0,null,{"$f":" ROUND(IF(M$317 > 0, MAX(0, (MIN(EOMONTH($H284, ($H$309 + $H$310 + $H$311) * $H$312 - 1), M$316) - MAX(EOMONTH($H284, ($H$309 + $H$310) * $H$312 - 1), M$315 - 1))) / M$317, 0), 1) * $H$313","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$317 > 0, MAX(0, (MIN(EOMONTH($H284, ($H$309 + $H$310 + $H$311) * $H$312 - 1), AS$316) - MAX(EOMONTH($H284, ($H$309 + $H$310) * $H$312 - 1), AS$315 - 1))) / AS$317, 0), 1) * $H$313","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$36, \"dd mmm yy\") & \" - second term - rate - ES\"","v":"Capex add - 01 Apr 95 - second term - rate - ES"},null,null,null,"%",null,0,null,{"$f":" ROUND(IF(M$317 > 0, MAX(0, (MIN(EOMONTH($H285, ($H$309 + $H$310 + $H$311) * $H$312 - 1), M$316) - MAX(EOMONTH($H285, ($H$309 + $H$310) * $H$312 - 1), M$315 - 1))) / M$317, 0), 1) * $H$313","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$317 > 0, MAX(0, (MIN(EOMONTH($H285, ($H$309 + $H$310 + $H$311) * $H$312 - 1), AS$316) - MAX(EOMONTH($H285, ($H$309 + $H$310) * $H$312 - 1), AS$315 - 1))) / AS$317, 0), 1) * $H$313","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$37, \"dd mmm yy\") & \" - second term - rate - ES\"","v":"Capex add - 01 Apr 96 - second term - rate - ES"},null,null,null,"%",null,0,null,{"$f":" ROUND(IF(M$317 > 0, MAX(0, (MIN(EOMONTH($H286, ($H$309 + $H$310 + $H$311) * $H$312 - 1), M$316) - MAX(EOMONTH($H286, ($H$309 + $H$310) * $H$312 - 1), M$315 - 1))) / M$317, 0), 1) * $H$313","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$317 > 0, MAX(0, (MIN(EOMONTH($H286, ($H$309 + $H$310 + $H$311) * $H$312 - 1), AS$316) - MAX(EOMONTH($H286, ($H$309 + $H$310) * $H$312 - 1), AS$315 - 1))) / AS$317, 0), 1) * $H$313","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$38, \"dd mmm yy\") & \" - second term - rate - ES\"","v":"Capex add - 01 Apr 97 - second term - rate - ES"},null,null,null,"%",null,0,null,{"$f":" ROUND(IF(M$317 > 0, MAX(0, (MIN(EOMONTH($H287, ($H$309 + $H$310 + $H$311) * $H$312 - 1), M$316) - MAX(EOMONTH($H287, ($H$309 + $H$310) * $H$312 - 1), M$315 - 1))) / M$317, 0), 1) * $H$313","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$317 > 0, MAX(0, (MIN(EOMONTH($H287, ($H$309 + $H$310 + $H$311) * $H$312 - 1), AS$316) - MAX(EOMONTH($H287, ($H$309 + $H$310) * $H$312 - 1), AS$315 - 1))) / AS$317, 0), 1) * $H$313","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$39, \"dd mmm yy\") & \" - second term - rate - ES\"","v":"Capex add - 01 Apr 98 - second term - rate - ES"},null,null,null,"%",null,0,null,{"$f":" ROUND(IF(M$317 > 0, MAX(0, (MIN(EOMONTH($H288, ($H$309 + $H$310 + $H$311) * $H$312 - 1), M$316) - MAX(EOMONTH($H288, ($H$309 + $H$310) * $H$312 - 1), M$315 - 1))) / M$317, 0), 1) * $H$313","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$317 > 0, MAX(0, (MIN(EOMONTH($H288, ($H$309 + $H$310 + $H$311) * $H$312 - 1), AS$316) - MAX(EOMONTH($H288, ($H$309 + $H$310) * $H$312 - 1), AS$315 - 1))) / AS$317, 0), 1) * $H$313","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$40, \"dd mmm yy\") & \" - second term - rate - ES\"","v":"Capex add - 01 Apr 99 - second term - rate - ES"},null,null,null,"%",null,0,null,{"$f":" ROUND(IF(M$317 > 0, MAX(0, (MIN(EOMONTH($H289, ($H$309 + $H$310 + $H$311) * $H$312 - 1), M$316) - MAX(EOMONTH($H289, ($H$309 + $H$310) * $H$312 - 1), M$315 - 1))) / M$317, 0), 1) * $H$313","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$317 > 0, MAX(0, (MIN(EOMONTH($H289, ($H$309 + $H$310 + $H$311) * $H$312 - 1), AS$316) - MAX(EOMONTH($H289, ($H$309 + $H$310) * $H$312 - 1), AS$315 - 1))) / AS$317, 0), 1) * $H$313","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$41, \"dd mmm yy\") & \" - second term - rate - ES\"","v":"Capex add - 01 Apr 00 - second term - rate - ES"},null,null,null,"%",null,0,null,{"$f":" ROUND(IF(M$317 > 0, MAX(0, (MIN(EOMONTH($H290, ($H$309 + $H$310 + $H$311) * $H$312 - 1), M$316) - MAX(EOMONTH($H290, ($H$309 + $H$310) * $H$312 - 1), M$315 - 1))) / M$317, 0), 1) * $H$313","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$317 > 0, MAX(0, (MIN(EOMONTH($H290, ($H$309 + $H$310 + $H$311) * $H$312 - 1), AS$316) - MAX(EOMONTH($H290, ($H$309 + $H$310) * $H$312 - 1), AS$315 - 1))) / AS$317, 0), 1) * $H$313","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$42, \"dd mmm yy\") & \" - second term - rate - ES\"","v":"Capex add - 01 Apr 01 - second term - rate - ES"},null,null,null,"%",null,0,null,{"$f":" ROUND(IF(M$317 > 0, MAX(0, (MIN(EOMONTH($H291, ($H$309 + $H$310 + $H$311) * $H$312 - 1), M$316) - MAX(EOMONTH($H291, ($H$309 + $H$310) * $H$312 - 1), M$315 - 1))) / M$317, 0), 1) * $H$313","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$317 > 0, MAX(0, (MIN(EOMONTH($H291, ($H$309 + $H$310 + $H$311) * $H$312 - 1), AS$316) - MAX(EOMONTH($H291, ($H$309 + $H$310) * $H$312 - 1), AS$315 - 1))) / AS$317, 0), 1) * $H$313","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$43, \"dd mmm yy\") & \" - second term - rate - ES\"","v":"Capex add - 01 Apr 02 - second term - rate - ES"},null,null,null,"%",null,0,null,{"$f":" ROUND(IF(M$317 > 0, MAX(0, (MIN(EOMONTH($H292, ($H$309 + $H$310 + $H$311) * $H$312 - 1), M$316) - MAX(EOMONTH($H292, ($H$309 + $H$310) * $H$312 - 1), M$315 - 1))) / M$317, 0), 1) * $H$313","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$317 > 0, MAX(0, (MIN(EOMONTH($H292, ($H$309 + $H$310 + $H$311) * $H$312 - 1), AS$316) - MAX(EOMONTH($H292, ($H$309 + $H$310) * $H$312 - 1), AS$315 - 1))) / AS$317, 0), 1) * $H$313","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$44, \"dd mmm yy\") & \" - second term - rate - ES\"","v":"Capex add - 01 Apr 03 - second term - rate - ES"},null,null,null,"%",null,0,null,{"$f":" ROUND(IF(M$317 > 0, MAX(0, (MIN(EOMONTH($H293, ($H$309 + $H$310 + $H$311) * $H$312 - 1), M$316) - MAX(EOMONTH($H293, ($H$309 + $H$310) * $H$312 - 1), M$315 - 1))) / M$317, 0), 1) * $H$313","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$317 > 0, MAX(0, (MIN(EOMONTH($H293, ($H$309 + $H$310 + $H$311) * $H$312 - 1), AS$316) - MAX(EOMONTH($H293, ($H$309 + $H$310) * $H$312 - 1), AS$315 - 1))) / AS$317, 0), 1) * $H$313","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$45, \"dd mmm yy\") & \" - second term - rate - ES\"","v":"Capex add - 01 Apr 04 - second term - rate - ES"},null,null,null,"%",null,0,null,{"$f":" ROUND(IF(M$317 > 0, MAX(0, (MIN(EOMONTH($H294, ($H$309 + $H$310 + $H$311) * $H$312 - 1), M$316) - MAX(EOMONTH($H294, ($H$309 + $H$310) * $H$312 - 1), M$315 - 1))) / M$317, 0), 1) * $H$313","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$317 > 0, MAX(0, (MIN(EOMONTH($H294, ($H$309 + $H$310 + $H$311) * $H$312 - 1), AS$316) - MAX(EOMONTH($H294, ($H$309 + $H$310) * $H$312 - 1), AS$315 - 1))) / AS$317, 0), 1) * $H$313","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$46, \"dd mmm yy\") & \" - second term - rate - ES\"","v":"Capex add - 01 Apr 05 - second term - rate - ES"},null,null,null,"%",null,0,null,{"$f":" ROUND(IF(M$317 > 0, MAX(0, (MIN(EOMONTH($H295, ($H$309 + $H$310 + $H$311) * $H$312 - 1), M$316) - MAX(EOMONTH($H295, ($H$309 + $H$310) * $H$312 - 1), M$315 - 1))) / M$317, 0), 1) * $H$313","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$317 > 0, MAX(0, (MIN(EOMONTH($H295, ($H$309 + $H$310 + $H$311) * $H$312 - 1), AS$316) - MAX(EOMONTH($H295, ($H$309 + $H$310) * $H$312 - 1), AS$315 - 1))) / AS$317, 0), 1) * $H$313","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$47, \"dd mmm yy\") & \" - second term - rate - ES\"","v":"Capex add - 01 Apr 06 - second term - rate - ES"},null,null,null,"%",null,0,null,{"$f":" ROUND(IF(M$317 > 0, MAX(0, (MIN(EOMONTH($H296, ($H$309 + $H$310 + $H$311) * $H$312 - 1), M$316) - MAX(EOMONTH($H296, ($H$309 + $H$310) * $H$312 - 1), M$315 - 1))) / M$317, 0), 1) * $H$313","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$317 > 0, MAX(0, (MIN(EOMONTH($H296, ($H$309 + $H$310 + $H$311) * $H$312 - 1), AS$316) - MAX(EOMONTH($H296, ($H$309 + $H$310) * $H$312 - 1), AS$315 - 1))) / AS$317, 0), 1) * $H$313","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$48, \"dd mmm yy\") & \" - second term - rate - ES\"","v":"Capex add - 01 Apr 07 - second term - rate - ES"},null,null,null,"%",null,0,null,{"$f":" ROUND(IF(M$317 > 0, MAX(0, (MIN(EOMONTH($H297, ($H$309 + $H$310 + $H$311) * $H$312 - 1), M$316) - MAX(EOMONTH($H297, ($H$309 + $H$310) * $H$312 - 1), M$315 - 1))) / M$317, 0), 1) * $H$313","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$317 > 0, MAX(0, (MIN(EOMONTH($H297, ($H$309 + $H$310 + $H$311) * $H$312 - 1), AS$316) - MAX(EOMONTH($H297, ($H$309 + $H$310) * $H$312 - 1), AS$315 - 1))) / AS$317, 0), 1) * $H$313","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$49, \"dd mmm yy\") & \" - second term - rate - ES\"","v":"Capex add - 01 Apr 08 - second term - rate - ES"},null,null,null,"%",null,0,null,{"$f":" ROUND(IF(M$317 > 0, MAX(0, (MIN(EOMONTH($H298, ($H$309 + $H$310 + $H$311) * $H$312 - 1), M$316) - MAX(EOMONTH($H298, ($H$309 + $H$310) * $H$312 - 1), M$315 - 1))) / M$317, 0), 1) * $H$313","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$317 > 0, MAX(0, (MIN(EOMONTH($H298, ($H$309 + $H$310 + $H$311) * $H$312 - 1), AS$316) - MAX(EOMONTH($H298, ($H$309 + $H$310) * $H$312 - 1), AS$315 - 1))) / AS$317, 0), 1) * $H$313","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$50, \"dd mmm yy\") & \" - second term - rate - ES\"","v":"Capex add - 01 Apr 09 - second term - rate - ES"},null,null,null,"%",null,0,null,{"$f":" ROUND(IF(M$317 > 0, MAX(0, (MIN(EOMONTH($H299, ($H$309 + $H$310 + $H$311) * $H$312 - 1), M$316) - MAX(EOMONTH($H299, ($H$309 + $H$310) * $H$312 - 1), M$315 - 1))) / M$317, 0), 1) * $H$313","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$317 > 0, MAX(0, (MIN(EOMONTH($H299, ($H$309 + $H$310 + $H$311) * $H$312 - 1), AS$316) - MAX(EOMONTH($H299, ($H$309 + $H$310) * $H$312 - 1), AS$315 - 1))) / AS$317, 0), 1) * $H$313","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$51, \"dd mmm yy\") & \" - second term - rate - ES\"","v":"Capex add - 01 Apr 10 - second term - rate - ES"},null,null,null,"%",null,0,null,{"$f":" ROUND(IF(M$317 > 0, MAX(0, (MIN(EOMONTH($H300, ($H$309 + $H$310 + $H$311) * $H$312 - 1), M$316) - MAX(EOMONTH($H300, ($H$309 + $H$310) * $H$312 - 1), M$315 - 1))) / M$317, 0), 1) * $H$313","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$317 > 0, MAX(0, (MIN(EOMONTH($H300, ($H$309 + $H$310 + $H$311) * $H$312 - 1), AS$316) - MAX(EOMONTH($H300, ($H$309 + $H$310) * $H$312 - 1), AS$315 - 1))) / AS$317, 0), 1) * $H$313","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$52, \"dd mmm yy\") & \" - second term - rate - ES\"","v":"Capex add - 01 Apr 11 - second term - rate - ES"},null,null,null,"%",null,0,null,{"$f":" ROUND(IF(M$317 > 0, MAX(0, (MIN(EOMONTH($H301, ($H$309 + $H$310 + $H$311) * $H$312 - 1), M$316) - MAX(EOMONTH($H301, ($H$309 + $H$310) * $H$312 - 1), M$315 - 1))) / M$317, 0), 1) * $H$313","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$317 > 0, MAX(0, (MIN(EOMONTH($H301, ($H$309 + $H$310 + $H$311) * $H$312 - 1), AS$316) - MAX(EOMONTH($H301, ($H$309 + $H$310) * $H$312 - 1), AS$315 - 1))) / AS$317, 0), 1) * $H$313","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$53, \"dd mmm yy\") & \" - second term - rate - ES\"","v":"Capex add - 01 Oct 12 - second term - rate - ES"},null,null,null,"%",null,0,null,{"$f":" ROUND(IF(M$317 > 0, MAX(0, (MIN(EOMONTH($H302, ($H$309 + $H$310 + $H$311) * $H$312 - 1), M$316) - MAX(EOMONTH($H302, ($H$309 + $H$310) * $H$312 - 1), M$315 - 1))) / M$317, 0), 1) * $H$313","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$317 > 0, MAX(0, (MIN(EOMONTH($H302, ($H$309 + $H$310 + $H$311) * $H$312 - 1), AS$316) - MAX(EOMONTH($H302, ($H$309 + $H$310) * $H$312 - 1), AS$315 - 1))) / AS$317, 0), 1) * $H$313","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$54, \"dd mmm yy\") & \" - second term - rate - ES\"","v":"Capex add - 01 Oct 13 - second term - rate - ES"},null,null,null,"%",null,0,null,{"$f":" ROUND(IF(M$317 > 0, MAX(0, (MIN(EOMONTH($H303, ($H$309 + $H$310 + $H$311) * $H$312 - 1), M$316) - MAX(EOMONTH($H303, ($H$309 + $H$310) * $H$312 - 1), M$315 - 1))) / M$317, 0), 1) * $H$313","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$317 > 0, MAX(0, (MIN(EOMONTH($H303, ($H$309 + $H$310 + $H$311) * $H$312 - 1), AS$316) - MAX(EOMONTH($H303, ($H$309 + $H$310) * $H$312 - 1), AS$315 - 1))) / AS$317, 0), 1) * $H$313","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$55, \"dd mmm yy\") & \" - second term - rate - ES\"","v":"Capex add - 01 Oct 14 - second term - rate - ES"},null,null,null,"%",null,0,null,{"$f":" ROUND(IF(M$317 > 0, MAX(0, (MIN(EOMONTH($H304, ($H$309 + $H$310 + $H$311) * $H$312 - 1), M$316) - MAX(EOMONTH($H304, ($H$309 + $H$310) * $H$312 - 1), M$315 - 1))) / M$317, 0), 1) * $H$313","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$317 > 0, MAX(0, (MIN(EOMONTH($H304, ($H$309 + $H$310 + $H$311) * $H$312 - 1), AS$316) - MAX(EOMONTH($H304, ($H$309 + $H$310) * $H$312 - 1), AS$315 - 1))) / AS$317, 0), 1) * $H$313","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$56, \"dd mmm yy\") & \" - second term - rate - ES\"","v":"Capex add - 01 Oct 15 - second term - rate - ES"},null,null,null,"%",null,0,null,{"$f":" ROUND(IF(M$317 > 0, MAX(0, (MIN(EOMONTH($H305, ($H$309 + $H$310 + $H$311) * $H$312 - 1), M$316) - MAX(EOMONTH($H305, ($H$309 + $H$310) * $H$312 - 1), M$315 - 1))) / M$317, 0), 1) * $H$313","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$317 > 0, MAX(0, (MIN(EOMONTH($H305, ($H$309 + $H$310 + $H$311) * $H$312 - 1), AS$316) - MAX(EOMONTH($H305, ($H$309 + $H$310) * $H$312 - 1), AS$315 - 1))) / AS$317, 0), 1) * $H$313","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$57, \"dd mmm yy\") & \" - second term - rate - ES\"","v":"Capex add - 01 Oct 16 - second term - rate - ES"},null,null,null,"%",null,0,null,{"$f":" ROUND(IF(M$317 > 0, MAX(0, (MIN(EOMONTH($H306, ($H$309 + $H$310 + $H$311) * $H$312 - 1), M$316) - MAX(EOMONTH($H306, ($H$309 + $H$310) * $H$312 - 1), M$315 - 1))) / M$317, 0), 1) * $H$313","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$317 > 0, MAX(0, (MIN(EOMONTH($H306, ($H$309 + $H$310 + $H$311) * $H$312 - 1), AS$316) - MAX(EOMONTH($H306, ($H$309 + $H$310) * $H$312 - 1), AS$315 - 1))) / AS$317, 0), 1) * $H$313","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$58, \"dd mmm yy\") & \" - second term - rate - ES\"","v":"Capex add - 01 Oct 17 - second term - rate - ES"},null,null,null,"%",null,0,null,{"$f":" ROUND(IF(M$317 > 0, MAX(0, (MIN(EOMONTH($H307, ($H$309 + $H$310 + $H$311) * $H$312 - 1), M$316) - MAX(EOMONTH($H307, ($H$309 + $H$310) * $H$312 - 1), M$315 - 1))) / M$317, 0), 1) * $H$313","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$317 > 0, MAX(0, (MIN(EOMONTH($H307, ($H$309 + $H$310 + $H$311) * $H$312 - 1), AS$316) - MAX(EOMONTH($H307, ($H$309 + $H$310) * $H$312 - 1), AS$315 - 1))) / AS$317, 0), 1) * $H$313","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"First term rate - MTRN"]
[]
[null,null,null,null,{"$f":" 'Set Up'!E$34","v":"Capex addition date during year 1993 - 1994"},{"$f":" 'Set Up'!F$34","v":"00:00:00"},{"$f":" 'Set Up'!G$34","v":"00:00:00"},{"$f":" 'Set Up'!H$34","v":"1993-04-01"},{"$f":" 'Set Up'!I$34","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$35","v":"Capex addition date during year 1994 - 1995"},{"$f":" 'Set Up'!F$35","v":"00:00:00"},{"$f":" 'Set Up'!G$35","v":"00:00:00"},{"$f":" 'Set Up'!H$35","v":"1994-04-01"},{"$f":" 'Set Up'!I$35","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$36","v":"Capex addition date during year 1995 - 1996"},{"$f":" 'Set Up'!F$36","v":"00:00:00"},{"$f":" 'Set Up'!G$36","v":"00:00:00"},{"$f":" 'Set Up'!H$36","v":"1995-04-01"},{"$f":" 'Set Up'!I$36","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$37","v":"Capex addition date during year 1996 - 1997"},{"$f":" 'Set Up'!F$37","v":"00:00:00"},{"$f":" 'Set Up'!G$37","v":"00:00:00"},{"$f":" 'Set Up'!H$37","v":"1996-04-01"},{"$f":" 'Set Up'!I$37","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$38","v":"Capex addition date during year 1997 - 1998"},{"$f":" 'Set Up'!F$38","v":"00:00:00"},{"$f":" 'Set Up'!G$38","v":"00:00:00"},{"$f":" 'Set Up'!H$38","v":"1997-04-01"},{"$f":" 'Set Up'!I$38","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$39","v":"Capex addition date during year 1998 - 1999"},{"$f":" 'Set Up'!F$39","v":"00:00:00"},{"$f":" 'Set Up'!G$39","v":"00:00:00"},{"$f":" 'Set Up'!H$39","v":"1998-04-01"},{"$f":" 'Set Up'!I$39","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$40","v":"Capex addition date during year 1999 - 2000"},{"$f":" 'Set Up'!F$40","v":"00:00:00"},{"$f":" 'Set Up'!G$40","v":"00:00:00"},{"$f":" 'Set Up'!H$40","v":"1999-04-01"},{"$f":" 'Set Up'!I$40","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$41","v":"Capex addition date during year 2000 - 2001"},{"$f":" 'Set Up'!F$41","v":"00:00:00"},{"$f":" 'Set Up'!G$41","v":"00:00:00"},{"$f":" 'Set Up'!H$41","v":"2000-04-01"},{"$f":" 'Set Up'!I$41","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$42","v":"Capex addition date during year 2001 - 2002"},{"$f":" 'Set Up'!F$42","v":"00:00:00"},{"$f":" 'Set Up'!G$42","v":"00:00:00"},{"$f":" 'Set Up'!H$42","v":"2001-04-01"},{"$f":" 'Set Up'!I$42","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$43","v":"Capex addition date during year 2002 - 2003"},{"$f":" 'Set Up'!F$43","v":"00:00:00"},{"$f":" 'Set Up'!G$43","v":"00:00:00"},{"$f":" 'Set Up'!H$43","v":"2002-04-01"},{"$f":" 'Set Up'!I$43","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$44","v":"Capex addition date during year 2003 - 2004"},{"$f":" 'Set Up'!F$44","v":"00:00:00"},{"$f":" 'Set Up'!G$44","v":"00:00:00"},{"$f":" 'Set Up'!H$44","v":"2003-04-01"},{"$f":" 'Set Up'!I$44","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$45","v":"Capex addition date during year 2004 - 2005"},{"$f":" 'Set Up'!F$45","v":"00:00:00"},{"$f":" 'Set Up'!G$45","v":"00:00:00"},{"$f":" 'Set Up'!H$45","v":"2004-04-01"},{"$f":" 'Set Up'!I$45","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$46","v":"Capex addition date during year 2005 - 2006"},{"$f":" 'Set Up'!F$46","v":"00:00:00"},{"$f":" 'Set Up'!G$46","v":"00:00:00"},{"$f":" 'Set Up'!H$46","v":"2005-04-01"},{"$f":" 'Set Up'!I$46","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$47","v":"Capex addition date during year 2006 - 2007"},{"$f":" 'Set Up'!F$47","v":"00:00:00"},{"$f":" 'Set Up'!G$47","v":"00:00:00"},{"$f":" 'Set Up'!H$47","v":"2006-04-01"},{"$f":" 'Set Up'!I$47","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$48","v":"Capex addition date during year 2007 - 2008"},{"$f":" 'Set Up'!F$48","v":"00:00:00"},{"$f":" 'Set Up'!G$48","v":"00:00:00"},{"$f":" 'Set Up'!H$48","v":"2007-04-01"},{"$f":" 'Set Up'!I$48","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$49","v":"Capex addition date during year 2008 - 2009"},{"$f":" 'Set Up'!F$49","v":"00:00:00"},{"$f":" 'Set Up'!G$49","v":"00:00:00"},{"$f":" 'Set Up'!H$49","v":"2008-04-01"},{"$f":" 'Set Up'!I$49","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$50","v":"Capex addition date during year 2009 - 2010"},{"$f":" 'Set Up'!F$50","v":"00:00:00"},{"$f":" 'Set Up'!G$50","v":"00:00:00"},{"$f":" 'Set Up'!H$50","v":"2009-04-01"},{"$f":" 'Set Up'!I$50","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$51","v":"Capex addition date during year 2010 - 2011"},{"$f":" 'Set Up'!F$51","v":"00:00:00"},{"$f":" 'Set Up'!G$51","v":"00:00:00"},{"$f":" 'Set Up'!H$51","v":"2010-04-01"},{"$f":" 'Set Up'!I$51","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$52","v":"Capex addition date during year 2011 - 2012"},{"$f":" 'Set Up'!F$52","v":"00:00:00"},{"$f":" 'Set Up'!G$52","v":"00:00:00"},{"$f":" 'Set Up'!H$52","v":"2011-04-01"},{"$f":" 'Set Up'!I$52","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$53","v":"Capex addition date during year 2012 - 2013"},{"$f":" 'Set Up'!F$53","v":"00:00:00"},{"$f":" 'Set Up'!G$53","v":"00:00:00"},{"$f":" 'Set Up'!H$53","v":"2012-10-01"},{"$f":" 'Set Up'!I$53","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$54","v":"Capex addition date during year 2013 - 2014"},{"$f":" 'Set Up'!F$54","v":"00:00:00"},{"$f":" 'Set Up'!G$54","v":"00:00:00"},{"$f":" 'Set Up'!H$54","v":"2013-10-01"},{"$f":" 'Set Up'!I$54","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$55","v":"Capex addition date during year 2014 - 2015"},{"$f":" 'Set Up'!F$55","v":"00:00:00"},{"$f":" 'Set Up'!G$55","v":"00:00:00"},{"$f":" 'Set Up'!H$55","v":"2014-10-01"},{"$f":" 'Set Up'!I$55","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$56","v":"Capex addition date during year 2015 - 2016"},{"$f":" 'Set Up'!F$56","v":"00:00:00"},{"$f":" 'Set Up'!G$56","v":"00:00:00"},{"$f":" 'Set Up'!H$56","v":"2015-10-01"},{"$f":" 'Set Up'!I$56","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$57","v":"Capex addition date during year 2016 - 2017"},{"$f":" 'Set Up'!F$57","v":"00:00:00"},{"$f":" 'Set Up'!G$57","v":"00:00:00"},{"$f":" 'Set Up'!H$57","v":"2016-10-01"},{"$f":" 'Set Up'!I$57","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$58","v":"Capex addition date during year 2017 - 2018"},{"$f":" 'Set Up'!F$58","v":0},{"$f":" 'Set Up'!G$58","v":0},{"$f":" 'Set Up'!H$58","v":"2017-10-01"},{"$f":" 'Set Up'!I$58","v":"date"}]
[]
[null,null,null,null,{"$f":" Inp_Depreciation!E$69","v":"Network capex addition override date - 01 Apr 93 - MTRN"},{"$f":" Inp_Depreciation!F$69","v":"00:00:00"},{"$f":" Inp_Depreciation!G$69","v":"00:00:00"},{"$f":" Inp_Depreciation!H$69","v":"00:00:00"},{"$f":" Inp_Depreciation!I$69","v":"date"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$70","v":"Network capex addition override date - 01 Apr 94 - MTRN"},{"$f":" Inp_Depreciation!F$70","v":"00:00:00"},{"$f":" Inp_Depreciation!G$70","v":"00:00:00"},{"$f":" Inp_Depreciation!H$70","v":"00:00:00"},{"$f":" Inp_Depreciation!I$70","v":"date"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$71","v":"Network capex addition override date - 01 Apr 95 - MTRN"},{"$f":" Inp_Depreciation!F$71","v":"00:00:00"},{"$f":" Inp_Depreciation!G$71","v":"00:00:00"},{"$f":" Inp_Depreciation!H$71","v":"00:00:00"},{"$f":" Inp_Depreciation!I$71","v":"date"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$72","v":"Network capex addition override date - 01 Apr 96 - MTRN"},{"$f":" Inp_Depreciation!F$72","v":"00:00:00"},{"$f":" Inp_Depreciation!G$72","v":"00:00:00"},{"$f":" Inp_Depreciation!H$72","v":"00:00:00"},{"$f":" Inp_Depreciation!I$72","v":"date"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$73","v":"Network capex addition override date - 01 Apr 97 - MTRN"},{"$f":" Inp_Depreciation!F$73","v":"00:00:00"},{"$f":" Inp_Depreciation!G$73","v":"00:00:00"},{"$f":" Inp_Depreciation!H$73","v":"00:00:00"},{"$f":" Inp_Depreciation!I$73","v":"date"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$74","v":"Network capex addition override date - 01 Apr 98 - MTRN"},{"$f":" Inp_Depreciation!F$74","v":"00:00:00"},{"$f":" Inp_Depreciation!G$74","v":"00:00:00"},{"$f":" Inp_Depreciation!H$74","v":"00:00:00"},{"$f":" Inp_Depreciation!I$74","v":"date"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$75","v":"Network capex addition override date - 01 Apr 99 - MTRN"},{"$f":" Inp_Depreciation!F$75","v":"00:00:00"},{"$f":" Inp_Depreciation!G$75","v":"00:00:00"},{"$f":" Inp_Depreciation!H$75","v":"00:00:00"},{"$f":" Inp_Depreciation!I$75","v":"date"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$76","v":"Network capex addition override date - 01 Apr 00 - MTRN"},{"$f":" Inp_Depreciation!F$76","v":"00:00:00"},{"$f":" Inp_Depreciation!G$76","v":"00:00:00"},{"$f":" Inp_Depreciation!H$76","v":"00:00:00"},{"$f":" Inp_Depreciation!I$76","v":"date"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$77","v":"Network capex addition override date - 01 Apr 01 - MTRN"},{"$f":" Inp_Depreciation!F$77","v":"00:00:00"},{"$f":" Inp_Depreciation!G$77","v":"00:00:00"},{"$f":" Inp_Depreciation!H$77","v":"00:00:00"},{"$f":" Inp_Depreciation!I$77","v":"date"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$78","v":"Network capex addition override date - 01 Apr 02 - MTRN"},{"$f":" Inp_Depreciation!F$78","v":"00:00:00"},{"$f":" Inp_Depreciation!G$78","v":"00:00:00"},{"$f":" Inp_Depreciation!H$78","v":"00:00:00"},{"$f":" Inp_Depreciation!I$78","v":"date"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$79","v":"Network capex addition override date - 01 Apr 03 - MTRN"},{"$f":" Inp_Depreciation!F$79","v":"00:00:00"},{"$f":" Inp_Depreciation!G$79","v":"00:00:00"},{"$f":" Inp_Depreciation!H$79","v":"2018-11-30"},{"$f":" Inp_Depreciation!I$79","v":"date"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$80","v":"Network capex addition override date - 01 Apr 04 - MTRN"},{"$f":" Inp_Depreciation!F$80","v":"00:00:00"},{"$f":" Inp_Depreciation!G$80","v":"00:00:00"},{"$f":" Inp_Depreciation!H$80","v":"00:00:00"},{"$f":" Inp_Depreciation!I$80","v":"date"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$81","v":"Network capex addition override date - 01 Apr 05 - MTRN"},{"$f":" Inp_Depreciation!F$81","v":"00:00:00"},{"$f":" Inp_Depreciation!G$81","v":"00:00:00"},{"$f":" Inp_Depreciation!H$81","v":"00:00:00"},{"$f":" Inp_Depreciation!I$81","v":"date"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$82","v":"Network capex addition override date - 01 Apr 06 - MTRN"},{"$f":" Inp_Depreciation!F$82","v":"00:00:00"},{"$f":" Inp_Depreciation!G$82","v":"00:00:00"},{"$f":" Inp_Depreciation!H$82","v":"00:00:00"},{"$f":" Inp_Depreciation!I$82","v":"date"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$83","v":"Network capex addition override date - 01 Apr 07 - MTRN"},{"$f":" Inp_Depreciation!F$83","v":"00:00:00"},{"$f":" Inp_Depreciation!G$83","v":"00:00:00"},{"$f":" Inp_Depreciation!H$83","v":"00:00:00"},{"$f":" Inp_Depreciation!I$83","v":"date"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$84","v":"Network capex addition override date - 01 Apr 08 - MTRN"},{"$f":" Inp_Depreciation!F$84","v":"00:00:00"},{"$f":" Inp_Depreciation!G$84","v":"00:00:00"},{"$f":" Inp_Depreciation!H$84","v":"00:00:00"},{"$f":" Inp_Depreciation!I$84","v":"date"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$85","v":"Network capex addition override date - 01 Apr 09 - MTRN"},{"$f":" Inp_Depreciation!F$85","v":"00:00:00"},{"$f":" Inp_Depreciation!G$85","v":"00:00:00"},{"$f":" Inp_Depreciation!H$85","v":"00:00:00"},{"$f":" Inp_Depreciation!I$85","v":"date"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$86","v":"Network capex addition override date - 01 Apr 10 - MTRN"},{"$f":" Inp_Depreciation!F$86","v":"00:00:00"},{"$f":" Inp_Depreciation!G$86","v":"00:00:00"},{"$f":" Inp_Depreciation!H$86","v":"00:00:00"},{"$f":" Inp_Depreciation!I$86","v":"date"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$87","v":"Network capex addition override date - 01 Apr 11 - MTRN"},{"$f":" Inp_Depreciation!F$87","v":"00:00:00"},{"$f":" Inp_Depreciation!G$87","v":"00:00:00"},{"$f":" Inp_Depreciation!H$87","v":"00:00:00"},{"$f":" Inp_Depreciation!I$87","v":"date"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$88","v":"Network capex addition override date - 01 Oct 12 - MTRN"},{"$f":" Inp_Depreciation!F$88","v":"00:00:00"},{"$f":" Inp_Depreciation!G$88","v":"00:00:00"},{"$f":" Inp_Depreciation!H$88","v":"00:00:00"},{"$f":" Inp_Depreciation!I$88","v":"date"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$89","v":"Network capex addition override date - 01 Oct 13 - MTRN"},{"$f":" Inp_Depreciation!F$89","v":"00:00:00"},{"$f":" Inp_Depreciation!G$89","v":"00:00:00"},{"$f":" Inp_Depreciation!H$89","v":"00:00:00"},{"$f":" Inp_Depreciation!I$89","v":"date"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$90","v":"Network capex addition override date - 01 Oct 14 - MTRN"},{"$f":" Inp_Depreciation!F$90","v":"00:00:00"},{"$f":" Inp_Depreciation!G$90","v":"00:00:00"},{"$f":" Inp_Depreciation!H$90","v":"00:00:00"},{"$f":" Inp_Depreciation!I$90","v":"date"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$91","v":"Network capex addition override date - 01 Oct 15 - MTRN"},{"$f":" Inp_Depreciation!F$91","v":"00:00:00"},{"$f":" Inp_Depreciation!G$91","v":"00:00:00"},{"$f":" Inp_Depreciation!H$91","v":"00:00:00"},{"$f":" Inp_Depreciation!I$91","v":"date"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$92","v":"Network capex addition override date - 01 Oct 16 - MTRN"},{"$f":" Inp_Depreciation!F$92","v":"00:00:00"},{"$f":" Inp_Depreciation!G$92","v":"00:00:00"},{"$f":" Inp_Depreciation!H$92","v":"00:00:00"},{"$f":" Inp_Depreciation!I$92","v":"date"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$93","v":"Network capex addition override date - 01 Oct 17 - MTRN"},{"$f":" Inp_Depreciation!F$93","v":"00:00:00"},{"$f":" Inp_Depreciation!G$93","v":"00:00:00"},{"$f":" Inp_Depreciation!H$93","v":"00:00:00"},{"$f":" Inp_Depreciation!I$93","v":"date"}]
[]
[null,null,null,null,{"$f":" Inp_Depreciation!E$36","v":"Depreciation term for first rate - MTRN"},{"$f":" Inp_Depreciation!F$36","v":0},{"$f":" Inp_Depreciation!G$36","v":0},{"$f":" Inp_Depreciation!H$36","v":15},{"$f":" Inp_Depreciation!I$36","v":"years"}]
[null,null,null,null,{"$f":" 'Set Up'!E$69","v":"Months in a year"},{"$f":" 'Set Up'!F$69","v":0},{"$f":" 'Set Up'!G$69","v":0},{"$f":" 'Set Up'!H$69","v":12},{"$f":" 'Set Up'!I$69","v":"months"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$34","v":"Depreciation rate - first 20 years - MTRN"},{"$f":" Inp_Depreciation!F$34","v":0},{"$f":" Inp_Depreciation!G$34","v":0},{"$f":" Inp_Depreciation!H$34","v":6.6666666666666666E-2},{"$f":" Inp_Depreciation!I$34","v":"%"}]
[]
[null,null,null,null,{"$f":" E$18","v":"Model period beginning - RP1"},"00:00:00","00:00:00","00:00:00","date","00:00:00","00:00:00","00:00:00","1993-04-01","1994-04-01","1995-04-01","1996-04-01","1997-04-01","1998-04-01","1999-04-01","2000-04-01","2001-04-01","2002-04-01","2003-04-01","2004-04-01","2005-04-01","2006-04-01","2007-04-01","2008-04-01","2009-04-01","2010-04-01","2011-04-01","2012-04-01","2013-04-01","2014-04-01","2015-04-01","2016-04-01",{"$f":" AK$18","v":"2017-04-01"},"2018-04-01","2019-04-01","2020-04-01","2021-04-01","2022-04-01","2023-04-01","2024-04-01","2025-04-01","2026-04-01","2027-04-01","2028-04-01","2029-04-01","2030-04-01","2031-04-01","2032-04-01","2033-04-01","2034-04-01","2035-04-01","2036-04-01","2037-04-01","2038-04-01","2039-04-01","2040-04-01","2041-04-01","2042-04-01","2043-04-01","2044-04-01","2045-04-01","2046-04-01","2047-04-01","2048-04-01",{"$f":" BQ$18","v":"2049-04-01"},"2050-04-01","2051-04-01","2052-04-01","2053-04-01","2054-04-01","2055-04-01","2056-04-01","2057-04-01","2058-04-01","2059-04-01"]
[null,null,null,null,{"$f":" E$22","v":"Model period ending - RP1"},"00:00:00","00:00:00","00:00:00","date","00:00:00","00:00:00","00:00:00","1994-03-31","1995-03-31","1996-03-31","1997-03-31","1998-03-31","1999-03-31","2000-03-31","2001-03-31","2002-03-31","2003-03-31","2004-03-31","2005-03-31","2006-03-31","2007-03-31","2008-03-31","2009-03-31","2010-03-31","2011-03-31","2012-03-31","2013-03-31","2014-03-31","2015-03-31","2016-03-31","2017-03-31",{"$f":" AK$22","v":"2018-03-31"},"2019-03-31","2020-03-31","2021-03-31","2022-03-31","2023-03-31","2024-03-31","2025-03-31","2026-03-31","2027-03-31","2028-03-31","2029-03-31","2030-03-31","2031-03-31","2032-03-31","2033-03-31","2034-03-31","2035-03-31","2036-03-31","2037-03-31","2038-03-31","2039-03-31","2040-03-31","2041-03-31","2042-03-31","2043-03-31","2044-03-31","2045-03-31","2046-03-31","2047-03-31","2048-03-31","2049-03-31",{"$f":" BQ$22","v":"2050-03-31"},"2051-03-31","2052-03-31","2053-03-31","2054-03-31","2055-03-31","2056-03-31","2057-03-31","2058-03-31","2059-03-31","2060-03-31"]
[null,null,null,null,{"$f":" E$43","v":"Days in model period - RP1"},0,0,0,"days",0,24472,0,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,{"$f":" AK$43","v":365},365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,{"$f":" BQ$43","v":365},365,366,365,365,365,366,365,365,365,366]
[]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$34, \"dd mmm yy\") & \" - first term - rate - MTRN\"","v":"Capex add - 01 Apr 93 - first term - rate - MTRN"},null,null,null,"%",null,{"$f":" SUM(M408:CA408)","v":0.99999999999999989},null,{"$f":" ROUND(IF(M$406 > 0, MAX(0, (MIN(IF($H374 <> 0, $H374, EOMONTH($H348, $H$400 * $H$401 - 1)), M$405) - MAX($H348 + 1, M$404) + 1)) / M$406, 0), 1) * $H$402","v":6.6666666666666666E-2},6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$406 > 0, MAX(0, (MIN(IF($H374 <> 0, $H374, EOMONTH($H348, $H$400 * $H$401 - 1)), AS$405) - MAX($H348 + 1, AS$404) + 1)) / AS$406, 0), 1) * $H$402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$35, \"dd mmm yy\") & \" - first term - rate - MTRN\"","v":"Capex add - 01 Apr 94 - first term - rate - MTRN"},null,null,null,"%",null,0.99999999999999989,null,{"$f":" ROUND(IF(M$406 > 0, MAX(0, (MIN(IF($H375 <> 0, $H375, EOMONTH($H349, $H$400 * $H$401 - 1)), M$405) - MAX($H349 + 1, M$404) + 1)) / M$406, 0), 1) * $H$402","v":0},6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$406 > 0, MAX(0, (MIN(IF($H375 <> 0, $H375, EOMONTH($H349, $H$400 * $H$401 - 1)), AS$405) - MAX($H349 + 1, AS$404) + 1)) / AS$406, 0), 1) * $H$402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$36, \"dd mmm yy\") & \" - first term - rate - MTRN\"","v":"Capex add - 01 Apr 95 - first term - rate - MTRN"},null,null,null,"%",null,0.99999999999999989,null,{"$f":" ROUND(IF(M$406 > 0, MAX(0, (MIN(IF($H376 <> 0, $H376, EOMONTH($H350, $H$400 * $H$401 - 1)), M$405) - MAX($H350 + 1, M$404) + 1)) / M$406, 0), 1) * $H$402","v":0},0,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$406 > 0, MAX(0, (MIN(IF($H376 <> 0, $H376, EOMONTH($H350, $H$400 * $H$401 - 1)), AS$405) - MAX($H350 + 1, AS$404) + 1)) / AS$406, 0), 1) * $H$402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$37, \"dd mmm yy\") & \" - first term - rate - MTRN\"","v":"Capex add - 01 Apr 96 - first term - rate - MTRN"},null,null,null,"%",null,0.99999999999999989,null,{"$f":" ROUND(IF(M$406 > 0, MAX(0, (MIN(IF($H377 <> 0, $H377, EOMONTH($H351, $H$400 * $H$401 - 1)), M$405) - MAX($H351 + 1, M$404) + 1)) / M$406, 0), 1) * $H$402","v":0},0,0,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$406 > 0, MAX(0, (MIN(IF($H377 <> 0, $H377, EOMONTH($H351, $H$400 * $H$401 - 1)), AS$405) - MAX($H351 + 1, AS$404) + 1)) / AS$406, 0), 1) * $H$402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$38, \"dd mmm yy\") & \" - first term - rate - MTRN\"","v":"Capex add - 01 Apr 97 - first term - rate - MTRN"},null,null,null,"%",null,0.99999999999999989,null,{"$f":" ROUND(IF(M$406 > 0, MAX(0, (MIN(IF($H378 <> 0, $H378, EOMONTH($H352, $H$400 * $H$401 - 1)), M$405) - MAX($H352 + 1, M$404) + 1)) / M$406, 0), 1) * $H$402","v":0},0,0,0,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$406 > 0, MAX(0, (MIN(IF($H378 <> 0, $H378, EOMONTH($H352, $H$400 * $H$401 - 1)), AS$405) - MAX($H352 + 1, AS$404) + 1)) / AS$406, 0), 1) * $H$402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$39, \"dd mmm yy\") & \" - first term - rate - MTRN\"","v":"Capex add - 01 Apr 98 - first term - rate - MTRN"},null,null,null,"%",null,0.99999999999999989,null,{"$f":" ROUND(IF(M$406 > 0, MAX(0, (MIN(IF($H379 <> 0, $H379, EOMONTH($H353, $H$400 * $H$401 - 1)), M$405) - MAX($H353 + 1, M$404) + 1)) / M$406, 0), 1) * $H$402","v":0},0,0,0,0,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$406 > 0, MAX(0, (MIN(IF($H379 <> 0, $H379, EOMONTH($H353, $H$400 * $H$401 - 1)), AS$405) - MAX($H353 + 1, AS$404) + 1)) / AS$406, 0), 1) * $H$402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$40, \"dd mmm yy\") & \" - first term - rate - MTRN\"","v":"Capex add - 01 Apr 99 - first term - rate - MTRN"},null,null,null,"%",null,0.99999999999999989,null,{"$f":" ROUND(IF(M$406 > 0, MAX(0, (MIN(IF($H380 <> 0, $H380, EOMONTH($H354, $H$400 * $H$401 - 1)), M$405) - MAX($H354 + 1, M$404) + 1)) / M$406, 0), 1) * $H$402","v":0},0,0,0,0,0,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$406 > 0, MAX(0, (MIN(IF($H380 <> 0, $H380, EOMONTH($H354, $H$400 * $H$401 - 1)), AS$405) - MAX($H354 + 1, AS$404) + 1)) / AS$406, 0), 1) * $H$402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$41, \"dd mmm yy\") & \" - first term - rate - MTRN\"","v":"Capex add - 01 Apr 00 - first term - rate - MTRN"},null,null,null,"%",null,0.99999999999999989,null,{"$f":" ROUND(IF(M$406 > 0, MAX(0, (MIN(IF($H381 <> 0, $H381, EOMONTH($H355, $H$400 * $H$401 - 1)), M$405) - MAX($H355 + 1, M$404) + 1)) / M$406, 0), 1) * $H$402","v":0},0,0,0,0,0,0,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$406 > 0, MAX(0, (MIN(IF($H381 <> 0, $H381, EOMONTH($H355, $H$400 * $H$401 - 1)), AS$405) - MAX($H355 + 1, AS$404) + 1)) / AS$406, 0), 1) * $H$402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$42, \"dd mmm yy\") & \" - first term - rate - MTRN\"","v":"Capex add - 01 Apr 01 - first term - rate - MTRN"},null,null,null,"%",null,0.99999999999999989,null,{"$f":" ROUND(IF(M$406 > 0, MAX(0, (MIN(IF($H382 <> 0, $H382, EOMONTH($H356, $H$400 * $H$401 - 1)), M$405) - MAX($H356 + 1, M$404) + 1)) / M$406, 0), 1) * $H$402","v":0},0,0,0,0,0,0,0,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$406 > 0, MAX(0, (MIN(IF($H382 <> 0, $H382, EOMONTH($H356, $H$400 * $H$401 - 1)), AS$405) - MAX($H356 + 1, AS$404) + 1)) / AS$406, 0), 1) * $H$402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$43, \"dd mmm yy\") & \" - first term - rate - MTRN\"","v":"Capex add - 01 Apr 02 - first term - rate - MTRN"},null,null,null,"%",null,0.99999999999999989,null,{"$f":" ROUND(IF(M$406 > 0, MAX(0, (MIN(IF($H383 <> 0, $H383, EOMONTH($H357, $H$400 * $H$401 - 1)), M$405) - MAX($H357 + 1, M$404) + 1)) / M$406, 0), 1) * $H$402","v":0},0,0,0,0,0,0,0,0,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$406 > 0, MAX(0, (MIN(IF($H383 <> 0, $H383, EOMONTH($H357, $H$400 * $H$401 - 1)), AS$405) - MAX($H357 + 1, AS$404) + 1)) / AS$406, 0), 1) * $H$402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$44, \"dd mmm yy\") & \" - first term - rate - MTRN\"","v":"Capex add - 01 Apr 03 - first term - rate - MTRN"},null,null,null,"%",null,1.0466666666666666,null,{"$f":" ROUND(IF(M$406 > 0, MAX(0, (MIN(IF($H384 <> 0, $H384, EOMONTH($H358, $H$400 * $H$401 - 1)), M$405) - MAX($H358 + 1, M$404) + 1)) / M$406, 0), 1) * $H$402","v":0},0,0,0,0,0,0,0,0,0,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,4.6666666666666662E-2,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$406 > 0, MAX(0, (MIN(IF($H384 <> 0, $H384, EOMONTH($H358, $H$400 * $H$401 - 1)), AS$405) - MAX($H358 + 1, AS$404) + 1)) / AS$406, 0), 1) * $H$402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$45, \"dd mmm yy\") & \" - first term - rate - MTRN\"","v":"Capex add - 01 Apr 04 - first term - rate - MTRN"},null,null,null,"%",null,0.99999999999999989,null,{"$f":" ROUND(IF(M$406 > 0, MAX(0, (MIN(IF($H385 <> 0, $H385, EOMONTH($H359, $H$400 * $H$401 - 1)), M$405) - MAX($H359 + 1, M$404) + 1)) / M$406, 0), 1) * $H$402","v":0},0,0,0,0,0,0,0,0,0,0,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$406 > 0, MAX(0, (MIN(IF($H385 <> 0, $H385, EOMONTH($H359, $H$400 * $H$401 - 1)), AS$405) - MAX($H359 + 1, AS$404) + 1)) / AS$406, 0), 1) * $H$402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$46, \"dd mmm yy\") & \" - first term - rate - MTRN\"","v":"Capex add - 01 Apr 05 - first term - rate - MTRN"},null,null,null,"%",null,0.99999999999999989,null,{"$f":" ROUND(IF(M$406 > 0, MAX(0, (MIN(IF($H386 <> 0, $H386, EOMONTH($H360, $H$400 * $H$401 - 1)), M$405) - MAX($H360 + 1, M$404) + 1)) / M$406, 0), 1) * $H$402","v":0},0,0,0,0,0,0,0,0,0,0,0,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,0,0,0,0,0,{"$f":" ROUND(IF(AS$406 > 0, MAX(0, (MIN(IF($H386 <> 0, $H386, EOMONTH($H360, $H$400 * $H$401 - 1)), AS$405) - MAX($H360 + 1, AS$404) + 1)) / AS$406, 0), 1) * $H$402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$47, \"dd mmm yy\") & \" - first term - rate - MTRN\"","v":"Capex add - 01 Apr 06 - first term - rate - MTRN"},null,null,null,"%",null,0.99999999999999989,null,{"$f":" ROUND(IF(M$406 > 0, MAX(0, (MIN(IF($H387 <> 0, $H387, EOMONTH($H361, $H$400 * $H$401 - 1)), M$405) - MAX($H361 + 1, M$404) + 1)) / M$406, 0), 1) * $H$402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,0,0,0,0,{"$f":" ROUND(IF(AS$406 > 0, MAX(0, (MIN(IF($H387 <> 0, $H387, EOMONTH($H361, $H$400 * $H$401 - 1)), AS$405) - MAX($H361 + 1, AS$404) + 1)) / AS$406, 0), 1) * $H$402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$48, \"dd mmm yy\") & \" - first term - rate - MTRN\"","v":"Capex add - 01 Apr 07 - first term - rate - MTRN"},null,null,null,"%",null,0.99999999999999989,null,{"$f":" ROUND(IF(M$406 > 0, MAX(0, (MIN(IF($H388 <> 0, $H388, EOMONTH($H362, $H$400 * $H$401 - 1)), M$405) - MAX($H362 + 1, M$404) + 1)) / M$406, 0), 1) * $H$402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,0,0,0,{"$f":" ROUND(IF(AS$406 > 0, MAX(0, (MIN(IF($H388 <> 0, $H388, EOMONTH($H362, $H$400 * $H$401 - 1)), AS$405) - MAX($H362 + 1, AS$404) + 1)) / AS$406, 0), 1) * $H$402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$49, \"dd mmm yy\") & \" - first term - rate - MTRN\"","v":"Capex add - 01 Apr 08 - first term - rate - MTRN"},null,null,null,"%",null,0.99999999999999989,null,{"$f":" ROUND(IF(M$406 > 0, MAX(0, (MIN(IF($H389 <> 0, $H389, EOMONTH($H363, $H$400 * $H$401 - 1)), M$405) - MAX($H363 + 1, M$404) + 1)) / M$406, 0), 1) * $H$402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,0,0,{"$f":" ROUND(IF(AS$406 > 0, MAX(0, (MIN(IF($H389 <> 0, $H389, EOMONTH($H363, $H$400 * $H$401 - 1)), AS$405) - MAX($H363 + 1, AS$404) + 1)) / AS$406, 0), 1) * $H$402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$50, \"dd mmm yy\") & \" - first term - rate - MTRN\"","v":"Capex add - 01 Apr 09 - first term - rate - MTRN"},null,null,null,"%",null,0.99999999999999989,null,{"$f":" ROUND(IF(M$406 > 0, MAX(0, (MIN(IF($H390 <> 0, $H390, EOMONTH($H364, $H$400 * $H$401 - 1)), M$405) - MAX($H364 + 1, M$404) + 1)) / M$406, 0), 1) * $H$402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,0,{"$f":" ROUND(IF(AS$406 > 0, MAX(0, (MIN(IF($H390 <> 0, $H390, EOMONTH($H364, $H$400 * $H$401 - 1)), AS$405) - MAX($H364 + 1, AS$404) + 1)) / AS$406, 0), 1) * $H$402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$51, \"dd mmm yy\") & \" - first term - rate - MTRN\"","v":"Capex add - 01 Apr 10 - first term - rate - MTRN"},null,null,null,"%",null,0.99999999999999989,null,{"$f":" ROUND(IF(M$406 > 0, MAX(0, (MIN(IF($H391 <> 0, $H391, EOMONTH($H365, $H$400 * $H$401 - 1)), M$405) - MAX($H365 + 1, M$404) + 1)) / M$406, 0), 1) * $H$402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,{"$f":" ROUND(IF(AS$406 > 0, MAX(0, (MIN(IF($H391 <> 0, $H391, EOMONTH($H365, $H$400 * $H$401 - 1)), AS$405) - MAX($H365 + 1, AS$404) + 1)) / AS$406, 0), 1) * $H$402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$52, \"dd mmm yy\") & \" - first term - rate - MTRN\"","v":"Capex add - 01 Apr 11 - first term - rate - MTRN"},null,null,null,"%",null,0.99999999999999989,null,{"$f":" ROUND(IF(M$406 > 0, MAX(0, (MIN(IF($H392 <> 0, $H392, EOMONTH($H366, $H$400 * $H$401 - 1)), M$405) - MAX($H366 + 1, M$404) + 1)) / M$406, 0), 1) * $H$402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,{"$f":" ROUND(IF(AS$406 > 0, MAX(0, (MIN(IF($H392 <> 0, $H392, EOMONTH($H366, $H$400 * $H$401 - 1)), AS$405) - MAX($H366 + 1, AS$404) + 1)) / AS$406, 0), 1) * $H$402","v":6.6666666666666666E-2},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$53, \"dd mmm yy\") & \" - first term - rate - MTRN\"","v":"Capex add - 01 Oct 12 - first term - rate - MTRN"},null,null,null,"%",null,0.99999999999999989,null,{"$f":" ROUND(IF(M$406 > 0, MAX(0, (MIN(IF($H393 <> 0, $H393, EOMONTH($H367, $H$400 * $H$401 - 1)), M$405) - MAX($H367 + 1, M$404) + 1)) / M$406, 0), 1) * $H$402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.3333333333333333E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,{"$f":" ROUND(IF(AS$406 > 0, MAX(0, (MIN(IF($H393 <> 0, $H393, EOMONTH($H367, $H$400 * $H$401 - 1)), AS$405) - MAX($H367 + 1, AS$404) + 1)) / AS$406, 0), 1) * $H$402","v":6.6666666666666666E-2},6.6666666666666666E-2,3.3333333333333333E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$54, \"dd mmm yy\") & \" - first term - rate - MTRN\"","v":"Capex add - 01 Oct 13 - first term - rate - MTRN"},null,null,null,"%",null,0.99999999999999989,null,{"$f":" ROUND(IF(M$406 > 0, MAX(0, (MIN(IF($H394 <> 0, $H394, EOMONTH($H368, $H$400 * $H$401 - 1)), M$405) - MAX($H368 + 1, M$404) + 1)) / M$406, 0), 1) * $H$402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.3333333333333333E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,{"$f":" ROUND(IF(AS$406 > 0, MAX(0, (MIN(IF($H394 <> 0, $H394, EOMONTH($H368, $H$400 * $H$401 - 1)), AS$405) - MAX($H368 + 1, AS$404) + 1)) / AS$406, 0), 1) * $H$402","v":6.6666666666666666E-2},6.6666666666666666E-2,6.6666666666666666E-2,3.3333333333333333E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$55, \"dd mmm yy\") & \" - first term - rate - MTRN\"","v":"Capex add - 01 Oct 14 - first term - rate - MTRN"},null,null,null,"%",null,0.99999999999999989,null,{"$f":" ROUND(IF(M$406 > 0, MAX(0, (MIN(IF($H395 <> 0, $H395, EOMONTH($H369, $H$400 * $H$401 - 1)), M$405) - MAX($H369 + 1, M$404) + 1)) / M$406, 0), 1) * $H$402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.3333333333333333E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,{"$f":" ROUND(IF(AS$406 > 0, MAX(0, (MIN(IF($H395 <> 0, $H395, EOMONTH($H369, $H$400 * $H$401 - 1)), AS$405) - MAX($H369 + 1, AS$404) + 1)) / AS$406, 0), 1) * $H$402","v":6.6666666666666666E-2},6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,3.3333333333333333E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$56, \"dd mmm yy\") & \" - first term - rate - MTRN\"","v":"Capex add - 01 Oct 15 - first term - rate - MTRN"},null,null,null,"%",null,0.99999999999999989,null,{"$f":" ROUND(IF(M$406 > 0, MAX(0, (MIN(IF($H396 <> 0, $H396, EOMONTH($H370, $H$400 * $H$401 - 1)), M$405) - MAX($H370 + 1, M$404) + 1)) / M$406, 0), 1) * $H$402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.3333333333333333E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,{"$f":" ROUND(IF(AS$406 > 0, MAX(0, (MIN(IF($H396 <> 0, $H396, EOMONTH($H370, $H$400 * $H$401 - 1)), AS$405) - MAX($H370 + 1, AS$404) + 1)) / AS$406, 0), 1) * $H$402","v":6.6666666666666666E-2},6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,3.3333333333333333E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$57, \"dd mmm yy\") & \" - first term - rate - MTRN\"","v":"Capex add - 01 Oct 16 - first term - rate - MTRN"},null,null,null,"%",null,0.99999999999999989,null,{"$f":" ROUND(IF(M$406 > 0, MAX(0, (MIN(IF($H397 <> 0, $H397, EOMONTH($H371, $H$400 * $H$401 - 1)), M$405) - MAX($H371 + 1, M$404) + 1)) / M$406, 0), 1) * $H$402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.3333333333333333E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,{"$f":" ROUND(IF(AS$406 > 0, MAX(0, (MIN(IF($H397 <> 0, $H397, EOMONTH($H371, $H$400 * $H$401 - 1)), AS$405) - MAX($H371 + 1, AS$404) + 1)) / AS$406, 0), 1) * $H$402","v":6.6666666666666666E-2},6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,3.3333333333333333E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$58, \"dd mmm yy\") & \" - first term - rate - MTRN\"","v":"Capex add - 01 Oct 17 - first term - rate - MTRN"},null,null,null,"%",null,0.99999999999999989,null,{"$f":" ROUND(IF(M$406 > 0, MAX(0, (MIN(IF($H398 <> 0, $H398, EOMONTH($H372, $H$400 * $H$401 - 1)), M$405) - MAX($H372 + 1, M$404) + 1)) / M$406, 0), 1) * $H$402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.3333333333333333E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,{"$f":" ROUND(IF(AS$406 > 0, MAX(0, (MIN(IF($H398 <> 0, $H398, EOMONTH($H372, $H$400 * $H$401 - 1)), AS$405) - MAX($H372 + 1, AS$404) + 1)) / AS$406, 0), 1) * $H$402","v":6.6666666666666666E-2},6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,3.3333333333333333E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Depreciation last period flag - MTRN"]
[]
[null,null,null,null,{"$f":" 'Set Up'!E$34","v":"Capex addition date during year 1993 - 1994"},{"$f":" 'Set Up'!F$34","v":"00:00:00"},{"$f":" 'Set Up'!G$34","v":"00:00:00"},{"$f":" 'Set Up'!H$34","v":"1993-04-01"},{"$f":" 'Set Up'!I$34","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$35","v":"Capex addition date during year 1994 - 1995"},{"$f":" 'Set Up'!F$35","v":"00:00:00"},{"$f":" 'Set Up'!G$35","v":"00:00:00"},{"$f":" 'Set Up'!H$35","v":"1994-04-01"},{"$f":" 'Set Up'!I$35","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$36","v":"Capex addition date during year 1995 - 1996"},{"$f":" 'Set Up'!F$36","v":"00:00:00"},{"$f":" 'Set Up'!G$36","v":"00:00:00"},{"$f":" 'Set Up'!H$36","v":"1995-04-01"},{"$f":" 'Set Up'!I$36","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$37","v":"Capex addition date during year 1996 - 1997"},{"$f":" 'Set Up'!F$37","v":"00:00:00"},{"$f":" 'Set Up'!G$37","v":"00:00:00"},{"$f":" 'Set Up'!H$37","v":"1996-04-01"},{"$f":" 'Set Up'!I$37","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$38","v":"Capex addition date during year 1997 - 1998"},{"$f":" 'Set Up'!F$38","v":"00:00:00"},{"$f":" 'Set Up'!G$38","v":"00:00:00"},{"$f":" 'Set Up'!H$38","v":"1997-04-01"},{"$f":" 'Set Up'!I$38","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$39","v":"Capex addition date during year 1998 - 1999"},{"$f":" 'Set Up'!F$39","v":"00:00:00"},{"$f":" 'Set Up'!G$39","v":"00:00:00"},{"$f":" 'Set Up'!H$39","v":"1998-04-01"},{"$f":" 'Set Up'!I$39","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$40","v":"Capex addition date during year 1999 - 2000"},{"$f":" 'Set Up'!F$40","v":"00:00:00"},{"$f":" 'Set Up'!G$40","v":"00:00:00"},{"$f":" 'Set Up'!H$40","v":"1999-04-01"},{"$f":" 'Set Up'!I$40","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$41","v":"Capex addition date during year 2000 - 2001"},{"$f":" 'Set Up'!F$41","v":"00:00:00"},{"$f":" 'Set Up'!G$41","v":"00:00:00"},{"$f":" 'Set Up'!H$41","v":"2000-04-01"},{"$f":" 'Set Up'!I$41","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$42","v":"Capex addition date during year 2001 - 2002"},{"$f":" 'Set Up'!F$42","v":"00:00:00"},{"$f":" 'Set Up'!G$42","v":"00:00:00"},{"$f":" 'Set Up'!H$42","v":"2001-04-01"},{"$f":" 'Set Up'!I$42","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$43","v":"Capex addition date during year 2002 - 2003"},{"$f":" 'Set Up'!F$43","v":"00:00:00"},{"$f":" 'Set Up'!G$43","v":"00:00:00"},{"$f":" 'Set Up'!H$43","v":"2002-04-01"},{"$f":" 'Set Up'!I$43","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$44","v":"Capex addition date during year 2003 - 2004"},{"$f":" 'Set Up'!F$44","v":"00:00:00"},{"$f":" 'Set Up'!G$44","v":"00:00:00"},{"$f":" 'Set Up'!H$44","v":"2003-04-01"},{"$f":" 'Set Up'!I$44","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$45","v":"Capex addition date during year 2004 - 2005"},{"$f":" 'Set Up'!F$45","v":"00:00:00"},{"$f":" 'Set Up'!G$45","v":"00:00:00"},{"$f":" 'Set Up'!H$45","v":"2004-04-01"},{"$f":" 'Set Up'!I$45","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$46","v":"Capex addition date during year 2005 - 2006"},{"$f":" 'Set Up'!F$46","v":"00:00:00"},{"$f":" 'Set Up'!G$46","v":"00:00:00"},{"$f":" 'Set Up'!H$46","v":"2005-04-01"},{"$f":" 'Set Up'!I$46","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$47","v":"Capex addition date during year 2006 - 2007"},{"$f":" 'Set Up'!F$47","v":"00:00:00"},{"$f":" 'Set Up'!G$47","v":"00:00:00"},{"$f":" 'Set Up'!H$47","v":"2006-04-01"},{"$f":" 'Set Up'!I$47","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$48","v":"Capex addition date during year 2007 - 2008"},{"$f":" 'Set Up'!F$48","v":"00:00:00"},{"$f":" 'Set Up'!G$48","v":"00:00:00"},{"$f":" 'Set Up'!H$48","v":"2007-04-01"},{"$f":" 'Set Up'!I$48","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$49","v":"Capex addition date during year 2008 - 2009"},{"$f":" 'Set Up'!F$49","v":"00:00:00"},{"$f":" 'Set Up'!G$49","v":"00:00:00"},{"$f":" 'Set Up'!H$49","v":"2008-04-01"},{"$f":" 'Set Up'!I$49","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$50","v":"Capex addition date during year 2009 - 2010"},{"$f":" 'Set Up'!F$50","v":"00:00:00"},{"$f":" 'Set Up'!G$50","v":"00:00:00"},{"$f":" 'Set Up'!H$50","v":"2009-04-01"},{"$f":" 'Set Up'!I$50","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$51","v":"Capex addition date during year 2010 - 2011"},{"$f":" 'Set Up'!F$51","v":"00:00:00"},{"$f":" 'Set Up'!G$51","v":"00:00:00"},{"$f":" 'Set Up'!H$51","v":"2010-04-01"},{"$f":" 'Set Up'!I$51","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$52","v":"Capex addition date during year 2011 - 2012"},{"$f":" 'Set Up'!F$52","v":"00:00:00"},{"$f":" 'Set Up'!G$52","v":"00:00:00"},{"$f":" 'Set Up'!H$52","v":"2011-04-01"},{"$f":" 'Set Up'!I$52","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$53","v":"Capex addition date during year 2012 - 2013"},{"$f":" 'Set Up'!F$53","v":"00:00:00"},{"$f":" 'Set Up'!G$53","v":"00:00:00"},{"$f":" 'Set Up'!H$53","v":"2012-10-01"},{"$f":" 'Set Up'!I$53","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$54","v":"Capex addition date during year 2013 - 2014"},{"$f":" 'Set Up'!F$54","v":"00:00:00"},{"$f":" 'Set Up'!G$54","v":"00:00:00"},{"$f":" 'Set Up'!H$54","v":"2013-10-01"},{"$f":" 'Set Up'!I$54","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$55","v":"Capex addition date during year 2014 - 2015"},{"$f":" 'Set Up'!F$55","v":"00:00:00"},{"$f":" 'Set Up'!G$55","v":"00:00:00"},{"$f":" 'Set Up'!H$55","v":"2014-10-01"},{"$f":" 'Set Up'!I$55","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$56","v":"Capex addition date during year 2015 - 2016"},{"$f":" 'Set Up'!F$56","v":"00:00:00"},{"$f":" 'Set Up'!G$56","v":"00:00:00"},{"$f":" 'Set Up'!H$56","v":"2015-10-01"},{"$f":" 'Set Up'!I$56","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$57","v":"Capex addition date during year 2016 - 2017"},{"$f":" 'Set Up'!F$57","v":"00:00:00"},{"$f":" 'Set Up'!G$57","v":"00:00:00"},{"$f":" 'Set Up'!H$57","v":"2016-10-01"},{"$f":" 'Set Up'!I$57","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$58","v":"Capex addition date during year 2017 - 2018"},{"$f":" 'Set Up'!F$58","v":0},{"$f":" 'Set Up'!G$58","v":0},{"$f":" 'Set Up'!H$58","v":"2017-10-01"},{"$f":" 'Set Up'!I$58","v":"date"}]
[]
[null,null,null,null,{"$f":" Inp_Depreciation!E$36","v":"Depreciation term for first rate - MTRN"},{"$f":" Inp_Depreciation!F$36","v":0},{"$f":" Inp_Depreciation!G$36","v":0},{"$f":" Inp_Depreciation!H$36","v":15},{"$f":" Inp_Depreciation!I$36","v":"years"}]
[null,null,null,null,{"$f":" 'Set Up'!E$69","v":"Months in a year"},{"$f":" 'Set Up'!F$69","v":0},{"$f":" 'Set Up'!G$69","v":0},{"$f":" 'Set Up'!H$69","v":12},{"$f":" 'Set Up'!I$69","v":"months"}]
[]
[null,null,null,null,{"$f":" E$22","v":"Model period ending - RP1"},"00:00:00","00:00:00","00:00:00","date","00:00:00","00:00:00","00:00:00","1994-03-31","1995-03-31","1996-03-31","1997-03-31","1998-03-31","1999-03-31","2000-03-31","2001-03-31","2002-03-31","2003-03-31","2004-03-31","2005-03-31","2006-03-31","2007-03-31","2008-03-31","2009-03-31","2010-03-31","2011-03-31","2012-03-31","2013-03-31","2014-03-31","2015-03-31","2016-03-31","2017-03-31","2018-03-31","2019-03-31","2020-03-31","2021-03-31","2022-03-31","2023-03-31","2024-03-31","2025-03-31","2026-03-31","2027-03-31","2028-03-31","2029-03-31","2030-03-31","2031-03-31","2032-03-31","2033-03-31","2034-03-31","2035-03-31","2036-03-31","2037-03-31","2038-03-31","2039-03-31","2040-03-31","2041-03-31","2042-03-31","2043-03-31","2044-03-31","2045-03-31","2046-03-31","2047-03-31","2048-03-31","2049-03-31",{"$f":" BQ$22","v":"2050-03-31"},"2051-03-31","2052-03-31","2053-03-31","2054-03-31","2055-03-31","2056-03-31","2057-03-31","2058-03-31","2059-03-31","2060-03-31"]
[]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H34, \"dd mmm yy\") & \" - depreciation last period flag - MTRN\"","v":"Capex add - 01 Apr 93 - depreciation last period flag - MTRN"},null,null,null,"flag",null,{"$f":" SUM(M468:CA468)","v":1},null,{"$f":" IF(AND(EOMONTH($H437, $H$463 * $H$464 - 1) <= M$466, EOMONTH($H437, $H$463 * $H$464 - 1) > L$466),  1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF(AND(EOMONTH($H437, $H$463 * $H$464 - 1) <= AS$466, EOMONTH($H437, $H$463 * $H$464 - 1) > AR$466),  1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H35, \"dd mmm yy\") & \" - depreciation last period flag - MTRN\"","v":"Capex add - 01 Apr 94 - depreciation last period flag - MTRN"},null,null,null,"flag",null,{"$f":" SUM(M469:CA469)","v":1},null,{"$f":" IF(AND(EOMONTH($H438, $H$463 * $H$464 - 1) <= M$466, EOMONTH($H438, $H$463 * $H$464 - 1) > L$466),  1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF(AND(EOMONTH($H438, $H$463 * $H$464 - 1) <= BY$466, EOMONTH($H438, $H$463 * $H$464 - 1) > BX$466),  1, 0)","v":0},0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H36, \"dd mmm yy\") & \" - depreciation last period flag - MTRN\"","v":"Capex add - 01 Apr 95 - depreciation last period flag - MTRN"},null,null,null,"flag",null,1,null,{"$f":" IF(AND(EOMONTH($H439, $H$463 * $H$464 - 1) <= M$466, EOMONTH($H439, $H$463 * $H$464 - 1) > L$466),  1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF(AND(EOMONTH($H439, $H$463 * $H$464 - 1) <= BY$466, EOMONTH($H439, $H$463 * $H$464 - 1) > BX$466),  1, 0)","v":0},0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H37, \"dd mmm yy\") & \" - depreciation last period flag - MTRN\"","v":"Capex add - 01 Apr 96 - depreciation last period flag - MTRN"},null,null,null,"flag",null,1,null,{"$f":" IF(AND(EOMONTH($H440, $H$463 * $H$464 - 1) <= M$466, EOMONTH($H440, $H$463 * $H$464 - 1) > L$466),  1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF(AND(EOMONTH($H440, $H$463 * $H$464 - 1) <= BY$466, EOMONTH($H440, $H$463 * $H$464 - 1) > BX$466),  1, 0)","v":0},0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H38, \"dd mmm yy\") & \" - depreciation last period flag - MTRN\"","v":"Capex add - 01 Apr 97 - depreciation last period flag - MTRN"},null,null,null,"flag",null,1,null,{"$f":" IF(AND(EOMONTH($H441, $H$463 * $H$464 - 1) <= M$466, EOMONTH($H441, $H$463 * $H$464 - 1) > L$466),  1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF(AND(EOMONTH($H441, $H$463 * $H$464 - 1) <= BY$466, EOMONTH($H441, $H$463 * $H$464 - 1) > BX$466),  1, 0)","v":0},0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H39, \"dd mmm yy\") & \" - depreciation last period flag - MTRN\"","v":"Capex add - 01 Apr 98 - depreciation last period flag - MTRN"},null,null,null,"flag",null,1,null,{"$f":" IF(AND(EOMONTH($H442, $H$463 * $H$464 - 1) <= M$466, EOMONTH($H442, $H$463 * $H$464 - 1) > L$466),  1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF(AND(EOMONTH($H442, $H$463 * $H$464 - 1) <= BY$466, EOMONTH($H442, $H$463 * $H$464 - 1) > BX$466),  1, 0)","v":0},0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H40, \"dd mmm yy\") & \" - depreciation last period flag - MTRN\"","v":"Capex add - 01 Apr 99 - depreciation last period flag - MTRN"},null,null,null,"flag",null,1,null,{"$f":" IF(AND(EOMONTH($H443, $H$463 * $H$464 - 1) <= M$466, EOMONTH($H443, $H$463 * $H$464 - 1) > L$466),  1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF(AND(EOMONTH($H443, $H$463 * $H$464 - 1) <= BY$466, EOMONTH($H443, $H$463 * $H$464 - 1) > BX$466),  1, 0)","v":0},0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H41, \"dd mmm yy\") & \" - depreciation last period flag - MTRN\"","v":"Capex add - 01 Apr 00 - depreciation last period flag - MTRN"},null,null,null,"flag",null,1,null,{"$f":" IF(AND(EOMONTH($H444, $H$463 * $H$464 - 1) <= M$466, EOMONTH($H444, $H$463 * $H$464 - 1) > L$466),  1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF(AND(EOMONTH($H444, $H$463 * $H$464 - 1) <= BY$466, EOMONTH($H444, $H$463 * $H$464 - 1) > BX$466),  1, 0)","v":0},0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H42, \"dd mmm yy\") & \" - depreciation last period flag - MTRN\"","v":"Capex add - 01 Apr 01 - depreciation last period flag - MTRN"},null,null,null,"flag",null,1,null,{"$f":" IF(AND(EOMONTH($H445, $H$463 * $H$464 - 1) <= M$466, EOMONTH($H445, $H$463 * $H$464 - 1) > L$466),  1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF(AND(EOMONTH($H445, $H$463 * $H$464 - 1) <= BY$466, EOMONTH($H445, $H$463 * $H$464 - 1) > BX$466),  1, 0)","v":0},0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H43, \"dd mmm yy\") & \" - depreciation last period flag - MTRN\"","v":"Capex add - 01 Apr 02 - depreciation last period flag - MTRN"},null,null,null,"flag",null,1,null,{"$f":" IF(AND(EOMONTH($H446, $H$463 * $H$464 - 1) <= M$466, EOMONTH($H446, $H$463 * $H$464 - 1) > L$466),  1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF(AND(EOMONTH($H446, $H$463 * $H$464 - 1) <= BY$466, EOMONTH($H446, $H$463 * $H$464 - 1) > BX$466),  1, 0)","v":0},0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H44, \"dd mmm yy\") & \" - depreciation last period flag - MTRN\"","v":"Capex add - 01 Apr 03 - depreciation last period flag - MTRN"},null,null,null,"flag",null,1,null,{"$f":" IF(AND(EOMONTH($H447, $H$463 * $H$464 - 1) <= M$466, EOMONTH($H447, $H$463 * $H$464 - 1) > L$466),  1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF(AND(EOMONTH($H447, $H$463 * $H$464 - 1) <= BY$466, EOMONTH($H447, $H$463 * $H$464 - 1) > BX$466),  1, 0)","v":0},0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H45, \"dd mmm yy\") & \" - depreciation last period flag - MTRN\"","v":"Capex add - 01 Apr 04 - depreciation last period flag - MTRN"},null,null,null,"flag",null,1,null,{"$f":" IF(AND(EOMONTH($H448, $H$463 * $H$464 - 1) <= M$466, EOMONTH($H448, $H$463 * $H$464 - 1) > L$466),  1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF(AND(EOMONTH($H448, $H$463 * $H$464 - 1) <= BY$466, EOMONTH($H448, $H$463 * $H$464 - 1) > BX$466),  1, 0)","v":0},0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H46, \"dd mmm yy\") & \" - depreciation last period flag - MTRN\"","v":"Capex add - 01 Apr 05 - depreciation last period flag - MTRN"},null,null,null,"flag",null,1,null,{"$f":" IF(AND(EOMONTH($H449, $H$463 * $H$464 - 1) <= M$466, EOMONTH($H449, $H$463 * $H$464 - 1) > L$466),  1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF(AND(EOMONTH($H449, $H$463 * $H$464 - 1) <= BY$466, EOMONTH($H449, $H$463 * $H$464 - 1) > BX$466),  1, 0)","v":0},0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H47, \"dd mmm yy\") & \" - depreciation last period flag - MTRN\"","v":"Capex add - 01 Apr 06 - depreciation last period flag - MTRN"},null,null,null,"flag",null,1,null,{"$f":" IF(AND(EOMONTH($H450, $H$463 * $H$464 - 1) <= M$466, EOMONTH($H450, $H$463 * $H$464 - 1) > L$466),  1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF(AND(EOMONTH($H450, $H$463 * $H$464 - 1) <= BY$466, EOMONTH($H450, $H$463 * $H$464 - 1) > BX$466),  1, 0)","v":0},0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H48, \"dd mmm yy\") & \" - depreciation last period flag - MTRN\"","v":"Capex add - 01 Apr 07 - depreciation last period flag - MTRN"},null,null,null,"flag",null,1,null,{"$f":" IF(AND(EOMONTH($H451, $H$463 * $H$464 - 1) <= M$466, EOMONTH($H451, $H$463 * $H$464 - 1) > L$466),  1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF(AND(EOMONTH($H451, $H$463 * $H$464 - 1) <= BY$466, EOMONTH($H451, $H$463 * $H$464 - 1) > BX$466),  1, 0)","v":0},0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H49, \"dd mmm yy\") & \" - depreciation last period flag - MTRN\"","v":"Capex add - 01 Apr 08 - depreciation last period flag - MTRN"},null,null,null,"flag",null,1,null,{"$f":" IF(AND(EOMONTH($H452, $H$463 * $H$464 - 1) <= M$466, EOMONTH($H452, $H$463 * $H$464 - 1) > L$466),  1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF(AND(EOMONTH($H452, $H$463 * $H$464 - 1) <= BY$466, EOMONTH($H452, $H$463 * $H$464 - 1) > BX$466),  1, 0)","v":0},0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H50, \"dd mmm yy\") & \" - depreciation last period flag - MTRN\"","v":"Capex add - 01 Apr 09 - depreciation last period flag - MTRN"},null,null,null,"flag",null,1,null,{"$f":" IF(AND(EOMONTH($H453, $H$463 * $H$464 - 1) <= M$466, EOMONTH($H453, $H$463 * $H$464 - 1) > L$466),  1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF(AND(EOMONTH($H453, $H$463 * $H$464 - 1) <= BY$466, EOMONTH($H453, $H$463 * $H$464 - 1) > BX$466),  1, 0)","v":0},0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H51, \"dd mmm yy\") & \" - depreciation last period flag - MTRN\"","v":"Capex add - 01 Apr 10 - depreciation last period flag - MTRN"},null,null,null,"flag",null,1,null,{"$f":" IF(AND(EOMONTH($H454, $H$463 * $H$464 - 1) <= M$466, EOMONTH($H454, $H$463 * $H$464 - 1) > L$466),  1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF(AND(EOMONTH($H454, $H$463 * $H$464 - 1) <= BY$466, EOMONTH($H454, $H$463 * $H$464 - 1) > BX$466),  1, 0)","v":0},0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H52, \"dd mmm yy\") & \" - depreciation last period flag - MTRN\"","v":"Capex add - 01 Apr 11 - depreciation last period flag - MTRN"},null,null,null,"flag",null,1,null,{"$f":" IF(AND(EOMONTH($H455, $H$463 * $H$464 - 1) <= M$466, EOMONTH($H455, $H$463 * $H$464 - 1) > L$466),  1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF(AND(EOMONTH($H455, $H$463 * $H$464 - 1) <= BY$466, EOMONTH($H455, $H$463 * $H$464 - 1) > BX$466),  1, 0)","v":0},0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H53, \"dd mmm yy\") & \" - depreciation last period flag - MTRN\"","v":"Capex add - 01 Oct 12 - depreciation last period flag - MTRN"},null,null,null,"flag",null,1,null,{"$f":" IF(AND(EOMONTH($H456, $H$463 * $H$464 - 1) <= M$466, EOMONTH($H456, $H$463 * $H$464 - 1) > L$466),  1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF(AND(EOMONTH($H456, $H$463 * $H$464 - 1) <= BY$466, EOMONTH($H456, $H$463 * $H$464 - 1) > BX$466),  1, 0)","v":0},0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H54, \"dd mmm yy\") & \" - depreciation last period flag - MTRN\"","v":"Capex add - 01 Oct 13 - depreciation last period flag - MTRN"},null,null,null,"flag",null,1,null,{"$f":" IF(AND(EOMONTH($H457, $H$463 * $H$464 - 1) <= M$466, EOMONTH($H457, $H$463 * $H$464 - 1) > L$466),  1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF(AND(EOMONTH($H457, $H$463 * $H$464 - 1) <= BY$466, EOMONTH($H457, $H$463 * $H$464 - 1) > BX$466),  1, 0)","v":0},0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H55, \"dd mmm yy\") & \" - depreciation last period flag - MTRN\"","v":"Capex add - 01 Oct 14 - depreciation last period flag - MTRN"},null,null,null,"flag",null,1,null,{"$f":" IF(AND(EOMONTH($H458, $H$463 * $H$464 - 1) <= M$466, EOMONTH($H458, $H$463 * $H$464 - 1) > L$466),  1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF(AND(EOMONTH($H458, $H$463 * $H$464 - 1) <= BY$466, EOMONTH($H458, $H$463 * $H$464 - 1) > BX$466),  1, 0)","v":0},0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H56, \"dd mmm yy\") & \" - depreciation last period flag - MTRN\"","v":"Capex add - 01 Oct 15 - depreciation last period flag - MTRN"},null,null,null,"flag",null,1,null,{"$f":" IF(AND(EOMONTH($H459, $H$463 * $H$464 - 1) <= M$466, EOMONTH($H459, $H$463 * $H$464 - 1) > L$466),  1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF(AND(EOMONTH($H459, $H$463 * $H$464 - 1) <= BY$466, EOMONTH($H459, $H$463 * $H$464 - 1) > BX$466),  1, 0)","v":0},0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H57, \"dd mmm yy\") & \" - depreciation last period flag - MTRN\"","v":"Capex add - 01 Oct 16 - depreciation last period flag - MTRN"},null,null,null,"flag",null,1,null,{"$f":" IF(AND(EOMONTH($H460, $H$463 * $H$464 - 1) <= M$466, EOMONTH($H460, $H$463 * $H$464 - 1) > L$466),  1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF(AND(EOMONTH($H460, $H$463 * $H$464 - 1) <= BY$466, EOMONTH($H460, $H$463 * $H$464 - 1) > BX$466),  1, 0)","v":0},0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H58, \"dd mmm yy\") & \" - depreciation last period flag - MTRN\"","v":"Capex add - 01 Oct 17 - depreciation last period flag - MTRN"},null,null,null,"flag",null,1,null,{"$f":" IF(AND(EOMONTH($H461, $H$463 * $H$464 - 1) <= M$466, EOMONTH($H461, $H$463 * $H$464 - 1) > L$466),  1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF(AND(EOMONTH($H461, $H$463 * $H$464 - 1) <= BY$466, EOMONTH($H461, $H$463 * $H$464 - 1) > BX$466),  1, 0)","v":0},0,0]
[]
[]
[null,null,"Second term rate - MTRN"]
[]
[null,null,null,null,{"$f":" 'Set Up'!E$34","v":"Capex addition date during year 1993 - 1994"},{"$f":" 'Set Up'!F$34","v":"00:00:00"},{"$f":" 'Set Up'!G$34","v":"00:00:00"},{"$f":" 'Set Up'!H$34","v":"1993-04-01"},{"$f":" 'Set Up'!I$34","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$35","v":"Capex addition date during year 1994 - 1995"},{"$f":" 'Set Up'!F$35","v":"00:00:00"},{"$f":" 'Set Up'!G$35","v":"00:00:00"},{"$f":" 'Set Up'!H$35","v":"1994-04-01"},{"$f":" 'Set Up'!I$35","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$36","v":"Capex addition date during year 1995 - 1996"},{"$f":" 'Set Up'!F$36","v":"00:00:00"},{"$f":" 'Set Up'!G$36","v":"00:00:00"},{"$f":" 'Set Up'!H$36","v":"1995-04-01"},{"$f":" 'Set Up'!I$36","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$37","v":"Capex addition date during year 1996 - 1997"},{"$f":" 'Set Up'!F$37","v":"00:00:00"},{"$f":" 'Set Up'!G$37","v":"00:00:00"},{"$f":" 'Set Up'!H$37","v":"1996-04-01"},{"$f":" 'Set Up'!I$37","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$39","v":"Capex addition date during year 1998 - 1999"},{"$f":" 'Set Up'!F$39","v":"00:00:00"},{"$f":" 'Set Up'!G$39","v":"00:00:00"},{"$f":" 'Set Up'!H$39","v":"1998-04-01"},{"$f":" 'Set Up'!I$39","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$44","v":"Capex addition date during year 2003 - 2004"},{"$f":" 'Set Up'!F$44","v":"00:00:00"},{"$f":" 'Set Up'!G$44","v":"00:00:00"},{"$f":" 'Set Up'!H$44","v":"2003-04-01"},{"$f":" 'Set Up'!I$44","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$49","v":"Capex addition date during year 2008 - 2009"},{"$f":" 'Set Up'!F$49","v":"00:00:00"},{"$f":" 'Set Up'!G$49","v":"00:00:00"},{"$f":" 'Set Up'!H$49","v":"2008-04-01"},{"$f":" 'Set Up'!I$49","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$50","v":"Capex addition date during year 2009 - 2010"},{"$f":" 'Set Up'!F$50","v":"00:00:00"},{"$f":" 'Set Up'!G$50","v":"00:00:00"},{"$f":" 'Set Up'!H$50","v":"2009-04-01"},{"$f":" 'Set Up'!I$50","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$55","v":"Capex addition date during year 2014 - 2015"},{"$f":" 'Set Up'!F$55","v":"00:00:00"},{"$f":" 'Set Up'!G$55","v":"00:00:00"},{"$f":" 'Set Up'!H$55","v":"2014-10-01"},{"$f":" 'Set Up'!I$55","v":"date"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$36","v":"Depreciation term for first rate - MTRN"},{"$f":" Inp_Depreciation!F$36","v":0},{"$f":" Inp_Depreciation!G$36","v":0},{"$f":" Inp_Depreciation!H$36","v":15},{"$f":" Inp_Depreciation!I$36","v":"years"}]
[null,null,null,null,{"$f":" E$18","v":"Model period beginning - RP1"},"00:00:00","00:00:00","00:00:00","date","00:00:00","00:00:00","00:00:00","1993-04-01","1994-04-01","1995-04-01","1996-04-01","1997-04-01","1998-04-01","1999-04-01","2000-04-01","2001-04-01","2002-04-01","2003-04-01","2004-04-01","2005-04-01","2006-04-01","2007-04-01","2008-04-01","2009-04-01","2010-04-01","2011-04-01","2012-04-01","2013-04-01","2014-04-01","2015-04-01","2016-04-01",{"$f":" AK$18","v":"2017-04-01"},"2018-04-01","2019-04-01","2020-04-01","2021-04-01","2022-04-01","2023-04-01","2024-04-01","2025-04-01","2026-04-01","2027-04-01","2028-04-01","2029-04-01","2030-04-01","2031-04-01","2032-04-01","2033-04-01","2034-04-01","2035-04-01","2036-04-01","2037-04-01","2038-04-01","2039-04-01","2040-04-01","2041-04-01","2042-04-01","2043-04-01","2044-04-01","2045-04-01","2046-04-01","2047-04-01","2048-04-01",{"$f":" BQ$18","v":"2049-04-01"},"2050-04-01","2051-04-01","2052-04-01","2053-04-01","2054-04-01","2055-04-01","2056-04-01","2057-04-01","2058-04-01","2059-04-01"]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$34, \"dd mmm yy\") & \" - second term - rate - MTRN\"","v":"Capex add - 01 Apr 93 - second term - rate - MTRN"},null,null,null,"%",null,{"$f":" SUM(M532:CA532)","v":0},null,{"$f":" ROUND(IF(M$530 > 0, MAX(0, (MIN(EOMONTH($H497, ($H$523 + $H$524) * $H$525 - 1), M$529) - MAX(EOMONTH($H497, $H$523 * $H$525 - 1), M$528 - 1))) / M$530, 0), 1) * $H$526","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$530 > 0, MAX(0, (MIN(EOMONTH($H497, ($H$523 + $H$524) * $H$525 - 1), AS$529) - MAX(EOMONTH($H497, $H$523 * $H$525 - 1), AS$528 - 1))) / AS$530, 0), 1) * $H$526","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$37, \"dd mmm yy\") & \" - second term - rate - MTRN\"","v":"Capex add - 01 Apr 96 - second term - rate - MTRN"},null,null,null,"%",null,0,null,{"$f":" ROUND(IF(M$530 > 0, MAX(0, (MIN(EOMONTH($H500, ($H$523 + $H$524) * $H$525 - 1), M$529) - MAX(EOMONTH($H500, $H$523 * $H$525 - 1), M$528 - 1))) / M$530, 0), 1) * $H$526","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$530 > 0, MAX(0, (MIN(EOMONTH($H500, ($H$523 + $H$524) * $H$525 - 1), AS$529) - MAX(EOMONTH($H500, $H$523 * $H$525 - 1), AS$528 - 1))) / AS$530, 0), 1) * $H$526","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$42, \"dd mmm yy\") & \" - second term - rate - MTRN\"","v":"Capex add - 01 Apr 01 - second term - rate - MTRN"},null,null,null,"%",null,0,null,{"$f":" ROUND(IF(M$530 > 0, MAX(0, (MIN(EOMONTH($H505, ($H$523 + $H$524) * $H$525 - 1), M$529) - MAX(EOMONTH($H505, $H$523 * $H$525 - 1), M$528 - 1))) / M$530, 0), 1) * $H$526","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$530 > 0, MAX(0, (MIN(EOMONTH($H505, ($H$523 + $H$524) * $H$525 - 1), AS$529) - MAX(EOMONTH($H505, $H$523 * $H$525 - 1), AS$528 - 1))) / AS$530, 0), 1) * $H$526","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$47, \"dd mmm yy\") & \" - second term - rate - MTRN\"","v":"Capex add - 01 Apr 06 - second term - rate - MTRN"},null,null,null,"%",null,0,null,{"$f":" ROUND(IF(M$530 > 0, MAX(0, (MIN(EOMONTH($H510, ($H$523 + $H$524) * $H$525 - 1), M$529) - MAX(EOMONTH($H510, $H$523 * $H$525 - 1), M$528 - 1))) / M$530, 0), 1) * $H$526","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$530 > 0, MAX(0, (MIN(EOMONTH($H510, ($H$523 + $H$524) * $H$525 - 1), AS$529) - MAX(EOMONTH($H510, $H$523 * $H$525 - 1), AS$528 - 1))) / AS$530, 0), 1) * $H$526","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$48, \"dd mmm yy\") & \" - second term - rate - MTRN\"","v":"Capex add - 01 Apr 07 - second term - rate - MTRN"},null,null,null,"%",null,0,null,{"$f":" ROUND(IF(M$530 > 0, MAX(0, (MIN(EOMONTH($H511, ($H$523 + $H$524) * $H$525 - 1), M$529) - MAX(EOMONTH($H511, $H$523 * $H$525 - 1), M$528 - 1))) / M$530, 0), 1) * $H$526","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$530 > 0, MAX(0, (MIN(EOMONTH($H511, ($H$523 + $H$524) * $H$525 - 1), AS$529) - MAX(EOMONTH($H511, $H$523 * $H$525 - 1), AS$528 - 1))) / AS$530, 0), 1) * $H$526","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$53, \"dd mmm yy\") & \" - second term - rate - MTRN\"","v":"Capex add - 01 Oct 12 - second term - rate - MTRN"},null,null,null,"%",null,0,null,{"$f":" ROUND(IF(M$530 > 0, MAX(0, (MIN(EOMONTH($H516, ($H$523 + $H$524) * $H$525 - 1), M$529) - MAX(EOMONTH($H516, $H$523 * $H$525 - 1), M$528 - 1))) / M$530, 0), 1) * $H$526","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$530 > 0, MAX(0, (MIN(EOMONTH($H516, ($H$523 + $H$524) * $H$525 - 1), AS$529) - MAX(EOMONTH($H516, $H$523 * $H$525 - 1), AS$528 - 1))) / AS$530, 0), 1) * $H$526","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$58, \"dd mmm yy\") & \" - second term - rate - MTRN\"","v":"Capex add - 01 Oct 17 - second term - rate - MTRN"},null,null,null,"%",null,0,null,{"$f":" ROUND(IF(M$530 > 0, MAX(0, (MIN(EOMONTH($H521, ($H$523 + $H$524) * $H$525 - 1), M$529) - MAX(EOMONTH($H521, $H$523 * $H$525 - 1), M$528 - 1))) / M$530, 0), 1) * $H$526","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$530 > 0, MAX(0, (MIN(EOMONTH($H521, ($H$523 + $H$524) * $H$525 - 1), AS$529) - MAX(EOMONTH($H521, $H$523 * $H$525 - 1), AS$528 - 1))) / AS$530, 0), 1) * $H$526","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"First term rate - RT"]
[null,null,null,null,{"$f":" 'Set Up'!E$36","v":"Capex addition date during year 1995 - 1996"},{"$f":" 'Set Up'!F$36","v":"00:00:00"},{"$f":" 'Set Up'!G$36","v":"00:00:00"},{"$f":" 'Set Up'!H$36","v":"1995-04-01"},{"$f":" 'Set Up'!I$36","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$41","v":"Capex addition date during year 2000 - 2001"},{"$f":" 'Set Up'!F$41","v":"00:00:00"},{"$f":" 'Set Up'!G$41","v":"00:00:00"},{"$f":" 'Set Up'!H$41","v":"2000-04-01"},{"$f":" 'Set Up'!I$41","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$46","v":"Capex addition date during year 2005 - 2006"},{"$f":" 'Set Up'!F$46","v":"00:00:00"},{"$f":" 'Set Up'!G$46","v":"00:00:00"},{"$f":" 'Set Up'!H$46","v":"2005-04-01"},{"$f":" 'Set Up'!I$46","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$51","v":"Capex addition date during year 2010 - 2011"},{"$f":" 'Set Up'!F$51","v":"00:00:00"},{"$f":" 'Set Up'!G$51","v":"00:00:00"},{"$f":" 'Set Up'!H$51","v":"2010-04-01"},{"$f":" 'Set Up'!I$51","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$52","v":"Capex addition date during year 2011 - 2012"},{"$f":" 'Set Up'!F$52","v":"00:00:00"},{"$f":" 'Set Up'!G$52","v":"00:00:00"},{"$f":" 'Set Up'!H$52","v":"2011-04-01"},{"$f":" 'Set Up'!I$52","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$57","v":"Capex addition date during year 2016 - 2017"},{"$f":" 'Set Up'!F$57","v":"00:00:00"},{"$f":" 'Set Up'!G$57","v":"00:00:00"},{"$f":" 'Set Up'!H$57","v":"2016-10-01"},{"$f":" 'Set Up'!I$57","v":"date"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$39","v":"Depreciation rate - first 20 years - RT"},{"$f":" Inp_Depreciation!F$39","v":0},{"$f":" Inp_Depreciation!G$39","v":0},{"$f":" Inp_Depreciation!H$39","v":0.03},{"$f":" Inp_Depreciation!I$39","v":"%"}]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$34, \"dd mmm yy\") & \" - first term - rate - RT\"","v":"Capex add - 01 Apr 93 - first term - rate - RT"},null,null,null,"%",null,{"$f":" SUM(M595:CA595)","v":0.60000000000000031},null,{"$f":" ROUND(IF(M$593 > 0, MAX(0, (MIN(EOMONTH($H561, $H$587 * $H$588 - 1), M$592) - MAX($H561 + 1, M$591) + 1)) / M$593, 0), 1) * $H$589","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$593 > 0, MAX(0, (MIN(EOMONTH($H561, $H$587 * $H$588 - 1), AS$592) - MAX($H561 + 1, AS$591) + 1)) / AS$593, 0), 1) * $H$589","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$35, \"dd mmm yy\") & \" - first term - rate - RT\"","v":"Capex add - 01 Apr 94 - first term - rate - RT"},null,null,null,"%",null,0.60000000000000031,null,{"$f":" ROUND(IF(M$593 > 0, MAX(0, (MIN(EOMONTH($H562, $H$587 * $H$588 - 1), M$592) - MAX($H562 + 1, M$591) + 1)) / M$593, 0), 1) * $H$589","v":0},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$593 > 0, MAX(0, (MIN(EOMONTH($H562, $H$587 * $H$588 - 1), AS$592) - MAX($H562 + 1, AS$591) + 1)) / AS$593, 0), 1) * $H$589","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$40, \"dd mmm yy\") & \" - first term - rate - RT\"","v":"Capex add - 01 Apr 99 - first term - rate - RT"},null,null,null,"%",null,0.60000000000000031,null,{"$f":" ROUND(IF(M$593 > 0, MAX(0, (MIN(EOMONTH($H567, $H$587 * $H$588 - 1), M$592) - MAX($H567 + 1, M$591) + 1)) / M$593, 0), 1) * $H$589","v":0},0,0,0,0,0,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$593 > 0, MAX(0, (MIN(EOMONTH($H567, $H$587 * $H$588 - 1), AS$592) - MAX($H567 + 1, AS$591) + 1)) / AS$593, 0), 1) * $H$589","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$45, \"dd mmm yy\") & \" - first term - rate - RT\"","v":"Capex add - 01 Apr 04 - first term - rate - RT"},null,null,null,"%",null,0.60000000000000031,null,{"$f":" ROUND(IF(M$593 > 0, MAX(0, (MIN(EOMONTH($H572, $H$587 * $H$588 - 1), M$592) - MAX($H572 + 1, M$591) + 1)) / M$593, 0), 1) * $H$589","v":0},0,0,0,0,0,0,0,0,0,0,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0,{"$f":" ROUND(IF(AS$593 > 0, MAX(0, (MIN(EOMONTH($H572, $H$587 * $H$588 - 1), AS$592) - MAX($H572 + 1, AS$591) + 1)) / AS$593, 0), 1) * $H$589","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$50, \"dd mmm yy\") & \" - first term - rate - RT\"","v":"Capex add - 01 Apr 09 - first term - rate - RT"},null,null,null,"%",null,0.60000000000000031,null,{"$f":" ROUND(IF(M$593 > 0, MAX(0, (MIN(EOMONTH($H577, $H$587 * $H$588 - 1), M$592) - MAX($H577 + 1, M$591) + 1)) / M$593, 0), 1) * $H$589","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":" ROUND(IF(AS$593 > 0, MAX(0, (MIN(EOMONTH($H577, $H$587 * $H$588 - 1), AS$592) - MAX($H577 + 1, AS$591) + 1)) / AS$593, 0), 1) * $H$589","v":0.03},0.03,0.03,0.03,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$51, \"dd mmm yy\") & \" - first term - rate - RT\"","v":"Capex add - 01 Apr 10 - first term - rate - RT"},null,null,null,"%",null,0.60000000000000031,null,{"$f":" ROUND(IF(M$593 > 0, MAX(0, (MIN(EOMONTH($H578, $H$587 * $H$588 - 1), M$592) - MAX($H578 + 1, M$591) + 1)) / M$593, 0), 1) * $H$589","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":" ROUND(IF(AS$593 > 0, MAX(0, (MIN(EOMONTH($H578, $H$587 * $H$588 - 1), AS$592) - MAX($H578 + 1, AS$591) + 1)) / AS$593, 0), 1) * $H$589","v":0.03},0.03,0.03,0.03,0.03,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$56, \"dd mmm yy\") & \" - first term - rate - RT\"","v":"Capex add - 01 Oct 15 - first term - rate - RT"},null,null,null,"%",null,0.60000000000000031,null,{"$f":" ROUND(IF(M$593 > 0, MAX(0, (MIN(EOMONTH($H583, $H$587 * $H$588 - 1), M$592) - MAX($H583 + 1, M$591) + 1)) / M$593, 0), 1) * $H$589","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.4999999999999999E-2,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":" ROUND(IF(AS$593 > 0, MAX(0, (MIN(EOMONTH($H583, $H$587 * $H$588 - 1), AS$592) - MAX($H583 + 1, AS$591) + 1)) / AS$593, 0), 1) * $H$589","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,1.4999999999999999E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Second term rate - RT"]
[null,null,null,null,{"$f":" 'Set Up'!E$38","v":"Capex addition date during year 1997 - 1998"},{"$f":" 'Set Up'!F$38","v":"00:00:00"},{"$f":" 'Set Up'!G$38","v":"00:00:00"},{"$f":" 'Set Up'!H$38","v":"1997-04-01"},{"$f":" 'Set Up'!I$38","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$39","v":"Capex addition date during year 1998 - 1999"},{"$f":" 'Set Up'!F$39","v":"00:00:00"},{"$f":" 'Set Up'!G$39","v":"00:00:00"},{"$f":" 'Set Up'!H$39","v":"1998-04-01"},{"$f":" 'Set Up'!I$39","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$44","v":"Capex addition date during year 2003 - 2004"},{"$f":" 'Set Up'!F$44","v":"00:00:00"},{"$f":" 'Set Up'!G$44","v":"00:00:00"},{"$f":" 'Set Up'!H$44","v":"2003-04-01"},{"$f":" 'Set Up'!I$44","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$49","v":"Capex addition date during year 2008 - 2009"},{"$f":" 'Set Up'!F$49","v":"00:00:00"},{"$f":" 'Set Up'!G$49","v":"00:00:00"},{"$f":" 'Set Up'!H$49","v":"2008-04-01"},{"$f":" 'Set Up'!I$49","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$54","v":"Capex addition date during year 2013 - 2014"},{"$f":" 'Set Up'!F$54","v":"00:00:00"},{"$f":" 'Set Up'!G$54","v":"00:00:00"},{"$f":" 'Set Up'!H$54","v":"2013-10-01"},{"$f":" 'Set Up'!I$54","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$55","v":"Capex addition date during year 2014 - 2015"},{"$f":" 'Set Up'!F$55","v":"00:00:00"},{"$f":" 'Set Up'!G$55","v":"00:00:00"},{"$f":" 'Set Up'!H$55","v":"2014-10-01"},{"$f":" 'Set Up'!I$55","v":"date"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$40","v":"Depreciation rate - last 20 years - RT"},{"$f":" Inp_Depreciation!F$40","v":0},{"$f":" Inp_Depreciation!G$40","v":0},{"$f":" Inp_Depreciation!H$40","v":0.02},{"$f":" Inp_Depreciation!I$40","v":"%"}]
[null,null,null,null,{"$f":" E$22","v":"Model period ending - RP1"},"00:00:00","00:00:00","00:00:00","date","00:00:00","00:00:00","00:00:00","1994-03-31","1995-03-31","1996-03-31","1997-03-31","1998-03-31","1999-03-31","2000-03-31","2001-03-31","2002-03-31","2003-03-31","2004-03-31","2005-03-31","2006-03-31","2007-03-31","2008-03-31","2009-03-31","2010-03-31","2011-03-31","2012-03-31","2013-03-31","2014-03-31","2015-03-31","2016-03-31","2017-03-31",{"$f":" AK$22","v":"2018-03-31"},"2019-03-31","2020-03-31","2021-03-31","2022-03-31","2023-03-31","2024-03-31","2025-03-31","2026-03-31","2027-03-31","2028-03-31","2029-03-31","2030-03-31","2031-03-31","2032-03-31","2033-03-31","2034-03-31","2035-03-31","2036-03-31","2037-03-31","2038-03-31","2039-03-31","2040-03-31","2041-03-31","2042-03-31","2043-03-31","2044-03-31","2045-03-31","2046-03-31","2047-03-31","2048-03-31","2049-03-31",{"$f":" BQ$22","v":"2050-03-31"},"2051-03-31","2052-03-31","2053-03-31","2054-03-31","2055-03-31","2056-03-31","2057-03-31","2058-03-31","2059-03-31","2060-03-31"]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$36, \"dd mmm yy\") & \" - second term - rate - RT\"","v":"Capex add - 01 Apr 95 - second term - rate - RT"},null,null,null,"%",null,0.40000000000000008,null,{"$f":" ROUND(IF(M$657 > 0, MAX(0, (MIN(EOMONTH($H626, ($H$650 + $H$651) * $H$652 - 1), M$656) - MAX(EOMONTH($H626, $H$650 * $H$652 - 1), M$655 - 1))) / M$657, 0), 1) * $H$653","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,{"$f":" ROUND(IF(AS$657 > 0, MAX(0, (MIN(EOMONTH($H626, ($H$650 + $H$651) * $H$652 - 1), AS$656) - MAX(EOMONTH($H626, $H$650 * $H$652 - 1), AS$655 - 1))) / AS$657, 0), 1) * $H$653","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$37, \"dd mmm yy\") & \" - second term - rate - RT\"","v":"Capex add - 01 Apr 96 - second term - rate - RT"},null,null,null,"%",null,0.40000000000000008,null,{"$f":" ROUND(IF(M$657 > 0, MAX(0, (MIN(EOMONTH($H627, ($H$650 + $H$651) * $H$652 - 1), M$656) - MAX(EOMONTH($H627, $H$650 * $H$652 - 1), M$655 - 1))) / M$657, 0), 1) * $H$653","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,{"$f":" ROUND(IF(AS$657 > 0, MAX(0, (MIN(EOMONTH($H627, ($H$650 + $H$651) * $H$652 - 1), AS$656) - MAX(EOMONTH($H627, $H$650 * $H$652 - 1), AS$655 - 1))) / AS$657, 0), 1) * $H$653","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$42, \"dd mmm yy\") & \" - second term - rate - RT\"","v":"Capex add - 01 Apr 01 - second term - rate - RT"},null,null,null,"%",null,0.40000000000000008,null,{"$f":" ROUND(IF(M$657 > 0, MAX(0, (MIN(EOMONTH($H632, ($H$650 + $H$651) * $H$652 - 1), M$656) - MAX(EOMONTH($H632, $H$650 * $H$652 - 1), M$655 - 1))) / M$657, 0), 1) * $H$653","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.02,0.02,0.02,0.02,{"$f":" ROUND(IF(AS$657 > 0, MAX(0, (MIN(EOMONTH($H632, ($H$650 + $H$651) * $H$652 - 1), AS$656) - MAX(EOMONTH($H632, $H$650 * $H$652 - 1), AS$655 - 1))) / AS$657, 0), 1) * $H$653","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$47, \"dd mmm yy\") & \" - second term - rate - RT\"","v":"Capex add - 01 Apr 06 - second term - rate - RT"},null,null,null,"%",null,0.40000000000000008,null,{"$f":" ROUND(IF(M$657 > 0, MAX(0, (MIN(EOMONTH($H637, ($H$650 + $H$651) * $H$652 - 1), M$656) - MAX(EOMONTH($H637, $H$650 * $H$652 - 1), M$655 - 1))) / M$657, 0), 1) * $H$653","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$657 > 0, MAX(0, (MIN(EOMONTH($H637, ($H$650 + $H$651) * $H$652 - 1), AS$656) - MAX(EOMONTH($H637, $H$650 * $H$652 - 1), AS$655 - 1))) / AS$657, 0), 1) * $H$653","v":0},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$52, \"dd mmm yy\") & \" - second term - rate - RT\"","v":"Capex add - 01 Apr 11 - second term - rate - RT"},null,null,null,"%",null,0.40000000000000008,null,{"$f":" ROUND(IF(M$657 > 0, MAX(0, (MIN(EOMONTH($H642, ($H$650 + $H$651) * $H$652 - 1), M$656) - MAX(EOMONTH($H642, $H$650 * $H$652 - 1), M$655 - 1))) / M$657, 0), 1) * $H$653","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$657 > 0, MAX(0, (MIN(EOMONTH($H642, ($H$650 + $H$651) * $H$652 - 1), AS$656) - MAX(EOMONTH($H642, $H$650 * $H$652 - 1), AS$655 - 1))) / AS$657, 0), 1) * $H$653","v":0},0,0,0,0,0,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$53, \"dd mmm yy\") & \" - second term - rate - RT\"","v":"Capex add - 01 Oct 12 - second term - rate - RT"},null,null,null,"%",null,0.40000000000000008,null,{"$f":" ROUND(IF(M$657 > 0, MAX(0, (MIN(EOMONTH($H643, ($H$650 + $H$651) * $H$652 - 1), M$656) - MAX(EOMONTH($H643, $H$650 * $H$652 - 1), M$655 - 1))) / M$657, 0), 1) * $H$653","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$657 > 0, MAX(0, (MIN(EOMONTH($H643, ($H$650 + $H$651) * $H$652 - 1), AS$656) - MAX(EOMONTH($H643, $H$650 * $H$652 - 1), AS$655 - 1))) / AS$657, 0), 1) * $H$653","v":0},0,0,0,0,0,0,0.01,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.01,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" 'Set Up'!E$35","v":"Capex addition date during year 1994 - 1995"},{"$f":" 'Set Up'!F$35","v":"00:00:00"},{"$f":" 'Set Up'!G$35","v":"00:00:00"},{"$f":" 'Set Up'!H$35","v":"1994-04-01"},{"$f":" 'Set Up'!I$35","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$40","v":"Capex addition date during year 1999 - 2000"},{"$f":" 'Set Up'!F$40","v":"00:00:00"},{"$f":" 'Set Up'!G$40","v":"00:00:00"},{"$f":" 'Set Up'!H$40","v":"1999-04-01"},{"$f":" 'Set Up'!I$40","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$41","v":"Capex addition date during year 2000 - 2001"},{"$f":" 'Set Up'!F$41","v":"00:00:00"},{"$f":" 'Set Up'!G$41","v":"00:00:00"},{"$f":" 'Set Up'!H$41","v":"2000-04-01"},{"$f":" 'Set Up'!I$41","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$46","v":"Capex addition date during year 2005 - 2006"},{"$f":" 'Set Up'!F$46","v":"00:00:00"},{"$f":" 'Set Up'!G$46","v":"00:00:00"},{"$f":" 'Set Up'!H$46","v":"2005-04-01"},{"$f":" 'Set Up'!I$46","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$51","v":"Capex addition date during year 2010 - 2011"},{"$f":" 'Set Up'!F$51","v":"00:00:00"},{"$f":" 'Set Up'!G$51","v":"00:00:00"},{"$f":" 'Set Up'!H$51","v":"2010-04-01"},{"$f":" 'Set Up'!I$51","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$56","v":"Capex addition date during year 2015 - 2016"},{"$f":" 'Set Up'!F$56","v":"00:00:00"},{"$f":" 'Set Up'!G$56","v":"00:00:00"},{"$f":" 'Set Up'!H$56","v":"2015-10-01"},{"$f":" 'Set Up'!I$56","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$57","v":"Capex addition date during year 2016 - 2017"},{"$f":" 'Set Up'!F$57","v":"00:00:00"},{"$f":" 'Set Up'!G$57","v":"00:00:00"},{"$f":" 'Set Up'!H$57","v":"2016-10-01"},{"$f":" 'Set Up'!I$57","v":"date"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$44","v":"Depreciation rate - first 20 years - FE"},{"$f":" Inp_Depreciation!F$44","v":0},{"$f":" Inp_Depreciation!G$44","v":0},{"$f":" Inp_Depreciation!H$44","v":0.1},{"$f":" Inp_Depreciation!I$44","v":"%"}]
[]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$38, \"dd mmm yy\") & \" - first term - rate - FE\"","v":"Capex add - 01 Apr 97 - first term - rate - FE"},null,null,null,"%",null,0.99999999999999989,null,{"$f":" ROUND(IF(M$721 > 0, MAX(0, (MIN(EOMONTH($H692, $H$714 * $H$715 - 1), M$720, $H$716) - MAX($H692 + 1, M$719) + 1)) / M$721, 0), 1) * $H$717","v":0},0,0,0,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$721 > 0, MAX(0, (MIN(EOMONTH($H692, $H$714 * $H$715 - 1), AS$720, $H$716) - MAX($H692 + 1, AS$719) + 1)) / AS$721, 0), 1) * $H$717","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$39, \"dd mmm yy\") & \" - first term - rate - FE\"","v":"Capex add - 01 Apr 98 - first term - rate - FE"},null,null,null,"%",null,0.99999999999999989,null,{"$f":" ROUND(IF(M$721 > 0, MAX(0, (MIN(EOMONTH($H693, $H$714 * $H$715 - 1), M$720, $H$716) - MAX($H693 + 1, M$719) + 1)) / M$721, 0), 1) * $H$717","v":0},0,0,0,0,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$721 > 0, MAX(0, (MIN(EOMONTH($H693, $H$714 * $H$715 - 1), AS$720, $H$716) - MAX($H693 + 1, AS$719) + 1)) / AS$721, 0), 1) * $H$717","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$44, \"dd mmm yy\") & \" - first term - rate - FE\"","v":"Capex add - 01 Apr 03 - first term - rate - FE"},null,null,null,"%",null,0.89999999999999991,null,{"$f":" ROUND(IF(M$721 > 0, MAX(0, (MIN(EOMONTH($H698, $H$714 * $H$715 - 1), M$720, $H$716) - MAX($H698 + 1, M$719) + 1)) / M$721, 0), 1) * $H$717","v":0},0,0,0,0,0,0,0,0,0,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$721 > 0, MAX(0, (MIN(EOMONTH($H698, $H$714 * $H$715 - 1), AS$720, $H$716) - MAX($H698 + 1, AS$719) + 1)) / AS$721, 0), 1) * $H$717","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$49, \"dd mmm yy\") & \" - first term - rate - FE\"","v":"Capex add - 01 Apr 08 - first term - rate - FE"},null,null,null,"%",null,0.4,null,{"$f":" ROUND(IF(M$721 > 0, MAX(0, (MIN(EOMONTH($H703, $H$714 * $H$715 - 1), M$720, $H$716) - MAX($H703 + 1, M$719) + 1)) / M$721, 0), 1) * $H$717","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.1,0.1,0.1,0.1,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$721 > 0, MAX(0, (MIN(EOMONTH($H703, $H$714 * $H$715 - 1), AS$720, $H$716) - MAX($H703 + 1, AS$719) + 1)) / AS$721, 0), 1) * $H$717","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$54, \"dd mmm yy\") & \" - first term - rate - FE\"","v":"Capex add - 01 Oct 13 - first term - rate - FE"},null,null,null,"%",null,0,null,{"$f":" ROUND(IF(M$721 > 0, MAX(0, (MIN(EOMONTH($H708, $H$714 * $H$715 - 1), M$720, $H$716) - MAX($H708 + 1, M$719) + 1)) / M$721, 0), 1) * $H$717","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$721 > 0, MAX(0, (MIN(EOMONTH($H708, $H$714 * $H$715 - 1), AS$720, $H$716) - MAX($H708 + 1, AS$719) + 1)) / AS$721, 0), 1) * $H$717","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$56, \"dd mmm yy\") & \" - first term - rate - FE\"","v":"Capex add - 01 Oct 15 - first term - rate - FE"},null,null,null,"%",null,0,null,{"$f":" ROUND(IF(M$721 > 0, MAX(0, (MIN(EOMONTH($H710, $H$714 * $H$715 - 1), M$720, $H$716) - MAX($H710 + 1, M$719) + 1)) / M$721, 0), 1) * $H$717","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$721 > 0, MAX(0, (MIN(EOMONTH($H710, $H$714 * $H$715 - 1), AS$720, $H$716) - MAX($H710 + 1, AS$719) + 1)) / AS$721, 0), 1) * $H$717","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Second term rate - FE"]
[null,null,null,null,{"$f":" 'Set Up'!E$37","v":"Capex addition date during year 1996 - 1997"},{"$f":" 'Set Up'!F$37","v":"00:00:00"},{"$f":" 'Set Up'!G$37","v":"00:00:00"},{"$f":" 'Set Up'!H$37","v":"1996-04-01"},{"$f":" 'Set Up'!I$37","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$42","v":"Capex addition date during year 2001 - 2002"},{"$f":" 'Set Up'!F$42","v":"00:00:00"},{"$f":" 'Set Up'!G$42","v":"00:00:00"},{"$f":" 'Set Up'!H$42","v":"2001-04-01"},{"$f":" 'Set Up'!I$42","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$43","v":"Capex addition date during year 2002 - 2003"},{"$f":" 'Set Up'!F$43","v":"00:00:00"},{"$f":" 'Set Up'!G$43","v":"00:00:00"},{"$f":" 'Set Up'!H$43","v":"2002-04-01"},{"$f":" 'Set Up'!I$43","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$48","v":"Capex addition date during year 2007 - 2008"},{"$f":" 'Set Up'!F$48","v":"00:00:00"},{"$f":" 'Set Up'!G$48","v":"00:00:00"},{"$f":" 'Set Up'!H$48","v":"2007-04-01"},{"$f":" 'Set Up'!I$48","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$53","v":"Capex addition date during year 2012 - 2013"},{"$f":" 'Set Up'!F$53","v":"00:00:00"},{"$f":" 'Set Up'!G$53","v":"00:00:00"},{"$f":" 'Set Up'!H$53","v":"2012-10-01"},{"$f":" 'Set Up'!I$53","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$56","v":"Capex addition date during year 2015 - 2016"},{"$f":" 'Set Up'!F$56","v":"00:00:00"},{"$f":" 'Set Up'!G$56","v":"00:00:00"},{"$f":" 'Set Up'!H$56","v":"2015-10-01"},{"$f":" 'Set Up'!I$56","v":"date"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$46","v":"Depreciation term for first rate - FE"},{"$f":" Inp_Depreciation!F$46","v":0},{"$f":" Inp_Depreciation!G$46","v":0},{"$f":" Inp_Depreciation!H$46","v":10},{"$f":" Inp_Depreciation!I$46","v":"years"}]
[]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$34, \"dd mmm yy\") & \" - second term - rate - FE\"","v":"Capex add - 01 Apr 93 - second term - rate - FE"},null,null,null,"%",null,{"$f":" SUM(M788:CA788)","v":1},null,{"$f":" ROUND(IF(M$786 > 0, MAX(0, (MIN(EOMONTH($H752, ($H$778 + $H$779) * $H$780 - 1), M$785) - MAX(MIN($H$781, EOMONTH($H752, $H$778 * $H$780 - 1)), M$784 - 1))) / M$786, 0), 1) * $H$782","v":0},0,0,0,0,0,0,0,0,0,0.2,0.2,0.2,0.2,0.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$786 > 0, MAX(0, (MIN(EOMONTH($H752, ($H$778 + $H$779) * $H$780 - 1), AS$785) - MAX(MIN($H$781, EOMONTH($H752, $H$778 * $H$780 - 1)), AS$784 - 1))) / AS$786, 0), 1) * $H$782","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$39, \"dd mmm yy\") & \" - second term - rate - FE\"","v":"Capex add - 01 Apr 98 - second term - rate - FE"},null,null,null,"%",null,1,null,{"$f":" ROUND(IF(M$786 > 0, MAX(0, (MIN(EOMONTH($H757, ($H$778 + $H$779) * $H$780 - 1), M$785) - MAX(MIN($H$781, EOMONTH($H757, $H$778 * $H$780 - 1)), M$784 - 1))) / M$786, 0), 1) * $H$782","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.2,0.2,0.2,0.2,0.2,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$786 > 0, MAX(0, (MIN(EOMONTH($H757, ($H$778 + $H$779) * $H$780 - 1), AS$785) - MAX(MIN($H$781, EOMONTH($H757, $H$778 * $H$780 - 1)), AS$784 - 1))) / AS$786, 0), 1) * $H$782","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$40, \"dd mmm yy\") & \" - second term - rate - FE\"","v":"Capex add - 01 Apr 99 - second term - rate - FE"},null,null,null,"%",null,1,null,{"$f":" ROUND(IF(M$786 > 0, MAX(0, (MIN(EOMONTH($H758, ($H$778 + $H$779) * $H$780 - 1), M$785) - MAX(MIN($H$781, EOMONTH($H758, $H$778 * $H$780 - 1)), M$784 - 1))) / M$786, 0), 1) * $H$782","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.2,0.2,0.2,0.2,0.2,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$786 > 0, MAX(0, (MIN(EOMONTH($H758, ($H$778 + $H$779) * $H$780 - 1), AS$785) - MAX(MIN($H$781, EOMONTH($H758, $H$778 * $H$780 - 1)), AS$784 - 1))) / AS$786, 0), 1) * $H$782","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$45, \"dd mmm yy\") & \" - second term - rate - FE\"","v":"Capex add - 01 Apr 04 - second term - rate - FE"},null,null,null,"%",null,1.4,null,{"$f":" ROUND(IF(M$786 > 0, MAX(0, (MIN(EOMONTH($H763, ($H$778 + $H$779) * $H$780 - 1), M$785) - MAX(MIN($H$781, EOMONTH($H763, $H$778 * $H$780 - 1)), M$784 - 1))) / M$786, 0), 1) * $H$782","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$786 > 0, MAX(0, (MIN(EOMONTH($H763, ($H$778 + $H$779) * $H$780 - 1), AS$785) - MAX(MIN($H$781, EOMONTH($H763, $H$778 * $H$780 - 1)), AS$784 - 1))) / AS$786, 0), 1) * $H$782","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$51, \"dd mmm yy\") & \" - second term - rate - FE\"","v":"Capex add - 01 Apr 10 - second term - rate - FE"},null,null,null,"%",null,2.6,null,{"$f":" ROUND(IF(M$786 > 0, MAX(0, (MIN(EOMONTH($H769, ($H$778 + $H$779) * $H$780 - 1), M$785) - MAX(MIN($H$781, EOMONTH($H769, $H$778 * $H$780 - 1)), M$784 - 1))) / M$786, 0), 1) * $H$782","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,{"$f":" ROUND(IF(AS$786 > 0, MAX(0, (MIN(EOMONTH($H769, ($H$778 + $H$779) * $H$780 - 1), AS$785) - MAX(MIN($H$781, EOMONTH($H769, $H$778 * $H$780 - 1)), AS$784 - 1))) / AS$786, 0), 1) * $H$782","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$56, \"dd mmm yy\") & \" - second term - rate - FE\"","v":"Capex add - 01 Oct 15 - second term - rate - FE"},null,null,null,"%",null,3.7000000000000011,null,{"$f":" ROUND(IF(M$786 > 0, MAX(0, (MIN(EOMONTH($H774, ($H$778 + $H$779) * $H$780 - 1), M$785) - MAX(MIN($H$781, EOMONTH($H774, $H$778 * $H$780 - 1)), M$784 - 1))) / M$786, 0), 1) * $H$782","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,{"$f":" ROUND(IF(AS$786 > 0, MAX(0, (MIN(EOMONTH($H774, ($H$778 + $H$779) * $H$780 - 1), AS$785) - MAX(MIN($H$781, EOMONTH($H774, $H$778 * $H$780 - 1)), AS$784 - 1))) / AS$786, 0), 1) * $H$782","v":0.2},0.2,0.2,0.2,0.2,0.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$57, \"dd mmm yy\") & \" - second term - rate - FE\"","v":"Capex add - 01 Oct 16 - second term - rate - FE"},null,null,null,"%",null,3.9000000000000012,null,{"$f":" ROUND(IF(M$786 > 0, MAX(0, (MIN(EOMONTH($H775, ($H$778 + $H$779) * $H$780 - 1), M$785) - MAX(MIN($H$781, EOMONTH($H775, $H$778 * $H$780 - 1)), M$784 - 1))) / M$786, 0), 1) * $H$782","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,{"$f":" ROUND(IF(AS$786 > 0, MAX(0, (MIN(EOMONTH($H775, ($H$778 + $H$779) * $H$780 - 1), AS$785) - MAX(MIN($H$781, EOMONTH($H775, $H$778 * $H$780 - 1)), AS$784 - 1))) / AS$786, 0), 1) * $H$782","v":0.2},0.2,0.2,0.2,0.2,0.2,0.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" 'Set Up'!E$38","v":"Capex addition date during year 1997 - 1998"},{"$f":" 'Set Up'!F$38","v":"00:00:00"},{"$f":" 'Set Up'!G$38","v":"00:00:00"},{"$f":" 'Set Up'!H$38","v":"1997-04-01"},{"$f":" 'Set Up'!I$38","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$43","v":"Capex addition date during year 2002 - 2003"},{"$f":" 'Set Up'!F$43","v":"00:00:00"},{"$f":" 'Set Up'!G$43","v":"00:00:00"},{"$f":" 'Set Up'!H$43","v":"2002-04-01"},{"$f":" 'Set Up'!I$43","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$44","v":"Capex addition date during year 2003 - 2004"},{"$f":" 'Set Up'!F$44","v":"00:00:00"},{"$f":" 'Set Up'!G$44","v":"00:00:00"},{"$f":" 'Set Up'!H$44","v":"2003-04-01"},{"$f":" 'Set Up'!I$44","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$49","v":"Capex addition date during year 2008 - 2009"},{"$f":" 'Set Up'!F$49","v":"00:00:00"},{"$f":" 'Set Up'!G$49","v":"00:00:00"},{"$f":" 'Set Up'!H$49","v":"2008-04-01"},{"$f":" 'Set Up'!I$49","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$55","v":"Capex addition date during year 2014 - 2015"},{"$f":" 'Set Up'!F$55","v":"00:00:00"},{"$f":" 'Set Up'!G$55","v":"00:00:00"},{"$f":" 'Set Up'!H$55","v":"2014-10-01"},{"$f":" 'Set Up'!I$55","v":"date"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$52","v":"Depreciation term for first rate - NI"},{"$f":" Inp_Depreciation!F$52","v":0},{"$f":" Inp_Depreciation!G$52","v":0},{"$f":" Inp_Depreciation!H$52","v":10},{"$f":" Inp_Depreciation!I$52","v":"years"}]
[null,null,null,null,{"$f":" 'Set Up'!E$69","v":"Months in a year"},{"$f":" 'Set Up'!F$69","v":0},{"$f":" 'Set Up'!G$69","v":0},{"$f":" 'Set Up'!H$69","v":12},{"$f":" 'Set Up'!I$69","v":"months"}]
[null,null,null,null,{"$f":" E$22","v":"Model period ending - RP1"},"00:00:00","00:00:00","00:00:00","date","00:00:00","00:00:00","00:00:00","1994-03-31","1995-03-31","1996-03-31","1997-03-31","1998-03-31","1999-03-31","2000-03-31","2001-03-31","2002-03-31","2003-03-31","2004-03-31","2005-03-31","2006-03-31","2007-03-31","2008-03-31","2009-03-31","2010-03-31","2011-03-31","2012-03-31","2013-03-31","2014-03-31","2015-03-31","2016-03-31","2017-03-31",{"$f":" AK$22","v":"2018-03-31"},"2019-03-31","2020-03-31","2021-03-31","2022-03-31","2023-03-31","2024-03-31","2025-03-31","2026-03-31","2027-03-31","2028-03-31","2029-03-31","2030-03-31","2031-03-31","2032-03-31","2033-03-31","2034-03-31","2035-03-31","2036-03-31","2037-03-31","2038-03-31","2039-03-31","2040-03-31","2041-03-31","2042-03-31","2043-03-31","2044-03-31","2045-03-31","2046-03-31","2047-03-31","2048-03-31","2049-03-31",{"$f":" BQ$22","v":"2050-03-31"},"2051-03-31","2052-03-31","2053-03-31","2054-03-31","2055-03-31","2056-03-31","2057-03-31","2058-03-31","2059-03-31","2060-03-31"]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$36, \"dd mmm yy\") & \" - first term - rate - NI\"","v":"Capex add - 01 Apr 95 - first term - rate - NI"},null,null,null,"%",null,0.99999999999999989,null,{"$f":" ROUND(IF(M$850 > 0, MAX(0, (MIN(EOMONTH($H819, $H$843 * $H$844 - 1), M$849, $H$845) - MAX($H819 + 1, M$848) + 1)) / M$850, 0), 1) * $H$846","v":0},0,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$850 > 0, MAX(0, (MIN(EOMONTH($H819, $H$843 * $H$844 - 1), AS$849, $H$845) - MAX($H819 + 1, AS$848) + 1)) / AS$850, 0), 1) * $H$846","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$41, \"dd mmm yy\") & \" - first term - rate - NI\"","v":"Capex add - 01 Apr 00 - first term - rate - NI"},null,null,null,"%",null,0.99999999999999989,null,{"$f":" ROUND(IF(M$850 > 0, MAX(0, (MIN(EOMONTH($H824, $H$843 * $H$844 - 1), M$849, $H$845) - MAX($H824 + 1, M$848) + 1)) / M$850, 0), 1) * $H$846","v":0},0,0,0,0,0,0,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$850 > 0, MAX(0, (MIN(EOMONTH($H824, $H$843 * $H$844 - 1), AS$849, $H$845) - MAX($H824 + 1, AS$848) + 1)) / AS$850, 0), 1) * $H$846","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$42, \"dd mmm yy\") & \" - first term - rate - NI\"","v":"Capex add - 01 Apr 01 - first term - rate - NI"},null,null,null,"%",null,0.99999999999999989,null,{"$f":" ROUND(IF(M$850 > 0, MAX(0, (MIN(EOMONTH($H825, $H$843 * $H$844 - 1), M$849, $H$845) - MAX($H825 + 1, M$848) + 1)) / M$850, 0), 1) * $H$846","v":0},0,0,0,0,0,0,0,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$850 > 0, MAX(0, (MIN(EOMONTH($H825, $H$843 * $H$844 - 1), AS$849, $H$845) - MAX($H825 + 1, AS$848) + 1)) / AS$850, 0), 1) * $H$846","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$50, \"dd mmm yy\") & \" - first term - rate - NI\"","v":"Capex add - 01 Apr 09 - first term - rate - NI"},null,null,null,"%",null,0.30000000000000004,null,{"$f":" ROUND(IF(M$850 > 0, MAX(0, (MIN(EOMONTH($H833, $H$843 * $H$844 - 1), M$849, $H$845) - MAX($H833 + 1, M$848) + 1)) / M$850, 0), 1) * $H$846","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.1,0.1,0.1,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$850 > 0, MAX(0, (MIN(EOMONTH($H833, $H$843 * $H$844 - 1), AS$849, $H$845) - MAX($H833 + 1, AS$848) + 1)) / AS$850, 0), 1) * $H$846","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$53, \"dd mmm yy\") & \" - first term - rate - NI\"","v":"Capex add - 01 Oct 12 - first term - rate - NI"},null,null,null,"%",null,0,null,{"$f":" ROUND(IF(M$850 > 0, MAX(0, (MIN(EOMONTH($H836, $H$843 * $H$844 - 1), M$849, $H$845) - MAX($H836 + 1, M$848) + 1)) / M$850, 0), 1) * $H$846","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$850 > 0, MAX(0, (MIN(EOMONTH($H836, $H$843 * $H$844 - 1), AS$849, $H$845) - MAX($H836 + 1, AS$848) + 1)) / AS$850, 0), 1) * $H$846","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$58, \"dd mmm yy\") & \" - first term - rate - NI\"","v":"Capex add - 01 Oct 17 - first term - rate - NI"},null,null,null,"%",null,0,null,{"$f":" ROUND(IF(M$850 > 0, MAX(0, (MIN(EOMONTH($H841, $H$843 * $H$844 - 1), M$849, $H$845) - MAX($H841 + 1, M$848) + 1)) / M$850, 0), 1) * $H$846","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$850 > 0, MAX(0, (MIN(EOMONTH($H841, $H$843 * $H$844 - 1), AS$849, $H$845) - MAX($H841 + 1, AS$848) + 1)) / AS$850, 0), 1) * $H$846","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" 'Set Up'!E$35","v":"Capex addition date during year 1994 - 1995"},{"$f":" 'Set Up'!F$35","v":"00:00:00"},{"$f":" 'Set Up'!G$35","v":"00:00:00"},{"$f":" 'Set Up'!H$35","v":"1994-04-01"},{"$f":" 'Set Up'!I$35","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$40","v":"Capex addition date during year 1999 - 2000"},{"$f":" 'Set Up'!F$40","v":"00:00:00"},{"$f":" 'Set Up'!G$40","v":"00:00:00"},{"$f":" 'Set Up'!H$40","v":"1999-04-01"},{"$f":" 'Set Up'!I$40","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$45","v":"Capex addition date during year 2004 - 2005"},{"$f":" 'Set Up'!F$45","v":"00:00:00"},{"$f":" 'Set Up'!G$45","v":"00:00:00"},{"$f":" 'Set Up'!H$45","v":"2004-04-01"},{"$f":" 'Set Up'!I$45","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$48","v":"Capex addition date during year 2007 - 2008"},{"$f":" 'Set Up'!F$48","v":"00:00:00"},{"$f":" 'Set Up'!G$48","v":"00:00:00"},{"$f":" 'Set Up'!H$48","v":"2007-04-01"},{"$f":" 'Set Up'!I$48","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$52","v":"Capex addition date during year 2011 - 2012"},{"$f":" 'Set Up'!F$52","v":"00:00:00"},{"$f":" 'Set Up'!G$52","v":"00:00:00"},{"$f":" 'Set Up'!H$52","v":"2011-04-01"},{"$f":" 'Set Up'!I$52","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$57","v":"Capex addition date during year 2016 - 2017"},{"$f":" 'Set Up'!F$57","v":"00:00:00"},{"$f":" 'Set Up'!G$57","v":"00:00:00"},{"$f":" 'Set Up'!H$57","v":"2016-10-01"},{"$f":" 'Set Up'!I$57","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$69","v":"Months in a year"},{"$f":" 'Set Up'!F$69","v":0},{"$f":" 'Set Up'!G$69","v":0},{"$f":" 'Set Up'!H$69","v":12},{"$f":" 'Set Up'!I$69","v":"months"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$53","v":"First depreciation term applicable till - NI"},{"$f":" Inp_Depreciation!F$53","v":0},{"$f":" Inp_Depreciation!G$53","v":0},{"$f":" Inp_Depreciation!H$53","v":"2012-03-31"},{"$f":" Inp_Depreciation!I$53","v":"date"}]
[null,null,null,null,{"$f":" E$43","v":"Days in model period - RP1"},0,0,0,"days",0,24472,0,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,{"$f":" AK$43","v":365},365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,{"$f":" BQ$43","v":365},365,366,365,365,365,366,365,365,365,366]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$37, \"dd mmm yy\") & \" - second term - rate - NI\"","v":"Capex add - 01 Apr 96 - second term - rate - NI"},null,null,null,"%",null,1,null,{"$f":" ROUND(IF(M$915 > 0, MAX(0, (MIN(EOMONTH($H884, ($H$907 + $H$908) * $H$909 - 1), M$914) - MAX(MIN($H$910, EOMONTH($H884, $H$907 * $H$909 - 1)), M$913 - 1))) / M$915, 0), 1) * $H$911","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0.2,0.2,0.2,0.2,0.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$915 > 0, MAX(0, (MIN(EOMONTH($H884, ($H$907 + $H$908) * $H$909 - 1), AS$914) - MAX(MIN($H$910, EOMONTH($H884, $H$907 * $H$909 - 1)), AS$913 - 1))) / AS$915, 0), 1) * $H$911","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$43, \"dd mmm yy\") & \" - second term - rate - NI\"","v":"Capex add - 01 Apr 02 - second term - rate - NI"},null,null,null,"%",null,1,null,{"$f":" ROUND(IF(M$915 > 0, MAX(0, (MIN(EOMONTH($H890, ($H$907 + $H$908) * $H$909 - 1), M$914) - MAX(MIN($H$910, EOMONTH($H890, $H$907 * $H$909 - 1)), M$913 - 1))) / M$915, 0), 1) * $H$911","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.2,0.2,0.2,0.2,0.2,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$915 > 0, MAX(0, (MIN(EOMONTH($H890, ($H$907 + $H$908) * $H$909 - 1), AS$914) - MAX(MIN($H$910, EOMONTH($H890, $H$907 * $H$909 - 1)), AS$913 - 1))) / AS$915, 0), 1) * $H$911","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$44, \"dd mmm yy\") & \" - second term - rate - NI\"","v":"Capex add - 01 Apr 03 - second term - rate - NI"},null,null,null,"%",null,1.2,null,{"$f":" ROUND(IF(M$915 > 0, MAX(0, (MIN(EOMONTH($H891, ($H$907 + $H$908) * $H$909 - 1), M$914) - MAX(MIN($H$910, EOMONTH($H891, $H$907 * $H$909 - 1)), M$913 - 1))) / M$915, 0), 1) * $H$911","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.2,0.2,0.2,0.2,0.2,0.2,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$915 > 0, MAX(0, (MIN(EOMONTH($H891, ($H$907 + $H$908) * $H$909 - 1), AS$914) - MAX(MIN($H$910, EOMONTH($H891, $H$907 * $H$909 - 1)), AS$913 - 1))) / AS$915, 0), 1) * $H$911","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$49, \"dd mmm yy\") & \" - second term - rate - NI\"","v":"Capex add - 01 Apr 08 - second term - rate - NI"},null,null,null,"%",null,2.1999999999999997,null,{"$f":" ROUND(IF(M$915 > 0, MAX(0, (MIN(EOMONTH($H896, ($H$907 + $H$908) * $H$909 - 1), M$914) - MAX(MIN($H$910, EOMONTH($H896, $H$907 * $H$909 - 1)), M$913 - 1))) / M$915, 0), 1) * $H$911","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0,0,{"$f":" ROUND(IF(AS$915 > 0, MAX(0, (MIN(EOMONTH($H896, ($H$907 + $H$908) * $H$909 - 1), AS$914) - MAX(MIN($H$910, EOMONTH($H896, $H$907 * $H$909 - 1)), AS$913 - 1))) / AS$915, 0), 1) * $H$911","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$54, \"dd mmm yy\") & \" - second term - rate - NI\"","v":"Capex add - 01 Oct 13 - second term - rate - NI"},null,null,null,"%",null,3.3000000000000007,null,{"$f":" ROUND(IF(M$915 > 0, MAX(0, (MIN(EOMONTH($H901, ($H$907 + $H$908) * $H$909 - 1), M$914) - MAX(MIN($H$910, EOMONTH($H901, $H$907 * $H$909 - 1)), M$913 - 1))) / M$915, 0), 1) * $H$911","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,{"$f":" ROUND(IF(AS$915 > 0, MAX(0, (MIN(EOMONTH($H901, ($H$907 + $H$908) * $H$909 - 1), AS$914) - MAX(MIN($H$910, EOMONTH($H901, $H$907 * $H$909 - 1)), AS$913 - 1))) / AS$915, 0), 1) * $H$911","v":0.2},0.2,0.2,0.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,{"$f":" 'Set Up'!E$36","v":"Capex addition date during year 1995 - 1996"},{"$f":" 'Set Up'!F$36","v":"00:00:00"},{"$f":" 'Set Up'!G$36","v":"00:00:00"},{"$f":" 'Set Up'!H$36","v":"1995-04-01"},{"$f":" 'Set Up'!I$36","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$41","v":"Capex addition date during year 2000 - 2001"},{"$f":" 'Set Up'!F$41","v":"00:00:00"},{"$f":" 'Set Up'!G$41","v":"00:00:00"},{"$f":" 'Set Up'!H$41","v":"2000-04-01"},{"$f":" 'Set Up'!I$41","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$46","v":"Capex addition date during year 2005 - 2006"},{"$f":" 'Set Up'!F$46","v":"00:00:00"},{"$f":" 'Set Up'!G$46","v":"00:00:00"},{"$f":" 'Set Up'!H$46","v":"2005-04-01"},{"$f":" 'Set Up'!I$46","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$48","v":"Capex addition date during year 2007 - 2008"},{"$f":" 'Set Up'!F$48","v":"00:00:00"},{"$f":" 'Set Up'!G$48","v":"00:00:00"},{"$f":" 'Set Up'!H$48","v":"2007-04-01"},{"$f":" 'Set Up'!I$48","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$53","v":"Capex addition date during year 2012 - 2013"},{"$f":" 'Set Up'!F$53","v":"00:00:00"},{"$f":" 'Set Up'!G$53","v":"00:00:00"},{"$f":" 'Set Up'!H$53","v":"2012-10-01"},{"$f":" 'Set Up'!I$53","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$58","v":"Capex addition date during year 2017 - 2018"},{"$f":" 'Set Up'!F$58","v":0},{"$f":" 'Set Up'!G$58","v":0},{"$f":" 'Set Up'!H$58","v":"2017-10-01"},{"$f":" 'Set Up'!I$58","v":"date"}]
[]
[null,null,null,null,{"$f":" E$18","v":"Model period beginning - RP1"},"00:00:00","00:00:00","00:00:00","date","00:00:00","00:00:00","00:00:00","1993-04-01","1994-04-01","1995-04-01","1996-04-01","1997-04-01","1998-04-01","1999-04-01","2000-04-01","2001-04-01","2002-04-01","2003-04-01","2004-04-01","2005-04-01","2006-04-01","2007-04-01","2008-04-01","2009-04-01","2010-04-01","2011-04-01","2012-04-01","2013-04-01","2014-04-01","2015-04-01","2016-04-01",{"$f":" AK$18","v":"2017-04-01"},"2018-04-01","2019-04-01","2020-04-01","2021-04-01","2022-04-01","2023-04-01","2024-04-01","2025-04-01","2026-04-01","2027-04-01","2028-04-01","2029-04-01","2030-04-01","2031-04-01","2032-04-01","2033-04-01","2034-04-01","2035-04-01","2036-04-01","2037-04-01","2038-04-01","2039-04-01","2040-04-01","2041-04-01","2042-04-01","2043-04-01","2044-04-01","2045-04-01","2046-04-01","2047-04-01","2048-04-01",{"$f":" BQ$18","v":"2049-04-01"},"2050-04-01","2051-04-01","2052-04-01","2053-04-01","2054-04-01","2055-04-01","2056-04-01","2057-04-01","2058-04-01","2059-04-01"]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$35, \"dd mmm yy\") & \" - first term - rate - D5Y\"","v":"Capex add - 01 Apr 94 - first term - rate - D5Y"},null,null,null,"%",null,1,null,{"$f":" ROUND(IF(M$978 > 0, MAX(0, (MIN(EOMONTH($H947, $H$972 * $H$973 - 1), M$977) - MAX($H947 + 1, M$976) + 1)) / M$978, 0), 1) * $H$974","v":0},0.2,0.2,0.2,0.2,0.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$978 > 0, MAX(0, (MIN(EOMONTH($H947, $H$972 * $H$973 - 1), AS$977) - MAX($H947 + 1, AS$976) + 1)) / AS$978, 0), 1) * $H$974","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$38, \"dd mmm yy\") & \" - first term - rate - D5Y\"","v":"Capex add - 01 Apr 97 - first term - rate - D5Y"},null,null,null,"%",null,1,null,{"$f":" ROUND(IF(M$978 > 0, MAX(0, (MIN(EOMONTH($H950, $H$972 * $H$973 - 1), M$977) - MAX($H950 + 1, M$976) + 1)) / M$978, 0), 1) * $H$974","v":0},0,0,0,0.2,0.2,0.2,0.2,0.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$978 > 0, MAX(0, (MIN(EOMONTH($H950, $H$972 * $H$973 - 1), AS$977) - MAX($H950 + 1, AS$976) + 1)) / AS$978, 0), 1) * $H$974","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$46, \"dd mmm yy\") & \" - first term - rate - D5Y\"","v":"Capex add - 01 Apr 05 - first term - rate - D5Y"},null,null,null,"%",null,1,null,{"$f":" ROUND(IF(M$978 > 0, MAX(0, (MIN(EOMONTH($H958, $H$972 * $H$973 - 1), M$977) - MAX($H958 + 1, M$976) + 1)) / M$978, 0), 1) * $H$974","v":0},0,0,0,0,0,0,0,0,0,0,0,0.2,0.2,0.2,0.2,0.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$978 > 0, MAX(0, (MIN(EOMONTH($H958, $H$972 * $H$973 - 1), AS$977) - MAX($H958 + 1, AS$976) + 1)) / AS$978, 0), 1) * $H$974","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$47, \"dd mmm yy\") & \" - first term - rate - D5Y\"","v":"Capex add - 01 Apr 06 - first term - rate - D5Y"},null,null,null,"%",null,1,null,{"$f":" ROUND(IF(M$978 > 0, MAX(0, (MIN(EOMONTH($H959, $H$972 * $H$973 - 1), M$977) - MAX($H959 + 1, M$976) + 1)) / M$978, 0), 1) * $H$974","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0.2,0.2,0.2,0.2,0.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$978 > 0, MAX(0, (MIN(EOMONTH($H959, $H$972 * $H$973 - 1), AS$977) - MAX($H959 + 1, AS$976) + 1)) / AS$978, 0), 1) * $H$974","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$52, \"dd mmm yy\") & \" - first term - rate - D5Y\"","v":"Capex add - 01 Apr 11 - first term - rate - D5Y"},null,null,null,"%",null,1,null,{"$f":" ROUND(IF(M$978 > 0, MAX(0, (MIN(EOMONTH($H964, $H$972 * $H$973 - 1), M$977) - MAX($H964 + 1, M$976) + 1)) / M$978, 0), 1) * $H$974","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.2,0.2,0.2,0.2,0.2,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$978 > 0, MAX(0, (MIN(EOMONTH($H964, $H$972 * $H$973 - 1), AS$977) - MAX($H964 + 1, AS$976) + 1)) / AS$978, 0), 1) * $H$974","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$57, \"dd mmm yy\") & \" - first term - rate - D5Y\"","v":"Capex add - 01 Oct 16 - first term - rate - D5Y"},null,null,null,"%",null,0.99999999999999989,null,{"$f":" ROUND(IF(M$978 > 0, MAX(0, (MIN(EOMONTH($H969, $H$972 * $H$973 - 1), M$977) - MAX($H969 + 1, M$976) + 1)) / M$978, 0), 1) * $H$974","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.1,0.2,0.2,0.2,0.2,0.1,0,0,0,{"$f":" ROUND(IF(AS$978 > 0, MAX(0, (MIN(EOMONTH($H969, $H$972 * $H$973 - 1), AS$977) - MAX($H969 + 1, AS$976) + 1)) / AS$978, 0), 1) * $H$974","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" 'Set Up'!E$34","v":"Capex addition date during year 1993 - 1994"},{"$f":" 'Set Up'!F$34","v":"00:00:00"},{"$f":" 'Set Up'!G$34","v":"00:00:00"},{"$f":" 'Set Up'!H$34","v":"1993-04-01"},{"$f":" 'Set Up'!I$34","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$41","v":"Capex addition date during year 2000 - 2001"},{"$f":" 'Set Up'!F$41","v":"00:00:00"},{"$f":" 'Set Up'!G$41","v":"00:00:00"},{"$f":" 'Set Up'!H$41","v":"2000-04-01"},{"$f":" 'Set Up'!I$41","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$45","v":"Capex addition date during year 2004 - 2005"},{"$f":" 'Set Up'!F$45","v":"00:00:00"},{"$f":" 'Set Up'!G$45","v":"00:00:00"},{"$f":" 'Set Up'!H$45","v":"2004-04-01"},{"$f":" 'Set Up'!I$45","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$50","v":"Capex addition date during year 2009 - 2010"},{"$f":" 'Set Up'!F$50","v":"00:00:00"},{"$f":" 'Set Up'!G$50","v":"00:00:00"},{"$f":" 'Set Up'!H$50","v":"2009-04-01"},{"$f":" 'Set Up'!I$50","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$51","v":"Capex addition date during year 2010 - 2011"},{"$f":" 'Set Up'!F$51","v":"00:00:00"},{"$f":" 'Set Up'!G$51","v":"00:00:00"},{"$f":" 'Set Up'!H$51","v":"2010-04-01"},{"$f":" 'Set Up'!I$51","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$56","v":"Capex addition date during year 2015 - 2016"},{"$f":" 'Set Up'!F$56","v":"00:00:00"},{"$f":" 'Set Up'!G$56","v":"00:00:00"},{"$f":" 'Set Up'!H$56","v":"2015-10-01"},{"$f":" 'Set Up'!I$56","v":"date"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$59","v":"Depreciation term for last rate - D5Y"},{"$f":" Inp_Depreciation!F$59","v":0},{"$f":" Inp_Depreciation!G$59","v":0},{"$f":" Inp_Depreciation!H$59","v":0},{"$f":" Inp_Depreciation!I$59","v":"years"}]
[null,null,null,null,{"$f":" E$22","v":"Model period ending - RP1"},"00:00:00","00:00:00","00:00:00","date","00:00:00","00:00:00","00:00:00","1994-03-31","1995-03-31","1996-03-31","1997-03-31","1998-03-31","1999-03-31","2000-03-31","2001-03-31","2002-03-31","2003-03-31","2004-03-31","2005-03-31","2006-03-31","2007-03-31","2008-03-31","2009-03-31","2010-03-31","2011-03-31","2012-03-31","2013-03-31","2014-03-31","2015-03-31","2016-03-31","2017-03-31",{"$f":" AK$22","v":"2018-03-31"},"2019-03-31","2020-03-31","2021-03-31","2022-03-31","2023-03-31","2024-03-31","2025-03-31","2026-03-31","2027-03-31","2028-03-31","2029-03-31","2030-03-31","2031-03-31","2032-03-31","2033-03-31","2034-03-31","2035-03-31","2036-03-31","2037-03-31","2038-03-31","2039-03-31","2040-03-31","2041-03-31","2042-03-31","2043-03-31","2044-03-31","2045-03-31","2046-03-31","2047-03-31","2048-03-31","2049-03-31",{"$f":" BQ$22","v":"2050-03-31"},"2051-03-31","2052-03-31","2053-03-31","2054-03-31","2055-03-31","2056-03-31","2057-03-31","2058-03-31","2059-03-31","2060-03-31"]
[null,null,null,null,{"$f":" E$43","v":"Days in model period - RP1"},0,0,0,"days",0,24472,0,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,{"$f":" AK$43","v":365},365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,{"$f":" BQ$43","v":365},365,366,365,365,365,366,365,365,365,366]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$37, \"dd mmm yy\") & \" - second term - rate - D5Y\"","v":"Capex add - 01 Apr 96 - second term - rate - D5Y"},null,null,null,"%",null,0,null,{"$f":" ROUND(IF(M$1042 > 0, MAX(0, (MIN(EOMONTH($H1012, ($H$1035 + $H$1036) * $H$1037 - 1), M$1041) - MAX(EOMONTH($H1012, $H$1035 * $H$1037 - 1), M$1040 - 1))) / M$1042, 0), 1) * $H$1038","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$1042 > 0, MAX(0, (MIN(EOMONTH($H1012, ($H$1035 + $H$1036) * $H$1037 - 1), AS$1041) - MAX(EOMONTH($H1012, $H$1035 * $H$1037 - 1), AS$1040 - 1))) / AS$1042, 0), 1) * $H$1038","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$43, \"dd mmm yy\") & \" - second term - rate - D5Y\"","v":"Capex add - 01 Apr 02 - second term - rate - D5Y"},null,null,null,"%",null,0,null,{"$f":" ROUND(IF(M$1042 > 0, MAX(0, (MIN(EOMONTH($H1018, ($H$1035 + $H$1036) * $H$1037 - 1), M$1041) - MAX(EOMONTH($H1018, $H$1035 * $H$1037 - 1), M$1040 - 1))) / M$1042, 0), 1) * $H$1038","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$1042 > 0, MAX(0, (MIN(EOMONTH($H1018, ($H$1035 + $H$1036) * $H$1037 - 1), AS$1041) - MAX(EOMONTH($H1018, $H$1035 * $H$1037 - 1), AS$1040 - 1))) / AS$1042, 0), 1) * $H$1038","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$48, \"dd mmm yy\") & \" - second term - rate - D5Y\"","v":"Capex add - 01 Apr 07 - second term - rate - D5Y"},null,null,null,"%",null,0,null,{"$f":" ROUND(IF(M$1042 > 0, MAX(0, (MIN(EOMONTH($H1023, ($H$1035 + $H$1036) * $H$1037 - 1), M$1041) - MAX(EOMONTH($H1023, $H$1035 * $H$1037 - 1), M$1040 - 1))) / M$1042, 0), 1) * $H$1038","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$1042 > 0, MAX(0, (MIN(EOMONTH($H1023, ($H$1035 + $H$1036) * $H$1037 - 1), AS$1041) - MAX(EOMONTH($H1023, $H$1035 * $H$1037 - 1), AS$1040 - 1))) / AS$1042, 0), 1) * $H$1038","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$49, \"dd mmm yy\") & \" - second term - rate - D5Y\"","v":"Capex add - 01 Apr 08 - second term - rate - D5Y"},null,null,null,"%",null,0,null,{"$f":" ROUND(IF(M$1042 > 0, MAX(0, (MIN(EOMONTH($H1024, ($H$1035 + $H$1036) * $H$1037 - 1), M$1041) - MAX(EOMONTH($H1024, $H$1035 * $H$1037 - 1), M$1040 - 1))) / M$1042, 0), 1) * $H$1038","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$1042 > 0, MAX(0, (MIN(EOMONTH($H1024, ($H$1035 + $H$1036) * $H$1037 - 1), AS$1041) - MAX(EOMONTH($H1024, $H$1035 * $H$1037 - 1), AS$1040 - 1))) / AS$1042, 0), 1) * $H$1038","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$54, \"dd mmm yy\") & \" - second term - rate - D5Y\"","v":"Capex add - 01 Oct 13 - second term - rate - D5Y"},null,null,null,"%",null,0,null,{"$f":" ROUND(IF(M$1042 > 0, MAX(0, (MIN(EOMONTH($H1029, ($H$1035 + $H$1036) * $H$1037 - 1), M$1041) - MAX(EOMONTH($H1029, $H$1035 * $H$1037 - 1), M$1040 - 1))) / M$1042, 0), 1) * $H$1038","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$1042 > 0, MAX(0, (MIN(EOMONTH($H1029, ($H$1035 + $H$1036) * $H$1037 - 1), AS$1041) - MAX(EOMONTH($H1029, $H$1035 * $H$1037 - 1), AS$1040 - 1))) / AS$1042, 0), 1) * $H$1038","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" 'Set Up'!E$35","v":"Capex addition date during year 1994 - 1995"},{"$f":" 'Set Up'!F$35","v":"00:00:00"},{"$f":" 'Set Up'!G$35","v":"00:00:00"},{"$f":" 'Set Up'!H$35","v":"1994-04-01"},{"$f":" 'Set Up'!I$35","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$40","v":"Capex addition date during year 1999 - 2000"},{"$f":" 'Set Up'!F$40","v":"00:00:00"},{"$f":" 'Set Up'!G$40","v":"00:00:00"},{"$f":" 'Set Up'!H$40","v":"1999-04-01"},{"$f":" 'Set Up'!I$40","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$42","v":"Capex addition date during year 2001 - 2002"},{"$f":" 'Set Up'!F$42","v":"00:00:00"},{"$f":" 'Set Up'!G$42","v":"00:00:00"},{"$f":" 'Set Up'!H$42","v":"2001-04-01"},{"$f":" 'Set Up'!I$42","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$47","v":"Capex addition date during year 2006 - 2007"},{"$f":" 'Set Up'!F$47","v":"00:00:00"},{"$f":" 'Set Up'!G$47","v":"00:00:00"},{"$f":" 'Set Up'!H$47","v":"2006-04-01"},{"$f":" 'Set Up'!I$47","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$52","v":"Capex addition date during year 2011 - 2012"},{"$f":" 'Set Up'!F$52","v":"00:00:00"},{"$f":" 'Set Up'!G$52","v":"00:00:00"},{"$f":" 'Set Up'!H$52","v":"2011-04-01"},{"$f":" 'Set Up'!I$52","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$53","v":"Capex addition date during year 2012 - 2013"},{"$f":" 'Set Up'!F$53","v":"00:00:00"},{"$f":" 'Set Up'!G$53","v":"00:00:00"},{"$f":" 'Set Up'!H$53","v":"2012-10-01"},{"$f":" 'Set Up'!I$53","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$58","v":"Capex addition date during year 2017 - 2018"},{"$f":" 'Set Up'!F$58","v":0},{"$f":" 'Set Up'!G$58","v":0},{"$f":" 'Set Up'!H$58","v":"2017-10-01"},{"$f":" 'Set Up'!I$58","v":"date"}]
[]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$34, \"dd mmm yy\") & \" - first term - rate - MO5Y\"","v":"Capex add - 01 Apr 93 - first term - rate - MO5Y"},null,null,null,"%",null,{"$f":" SUM(M1107:CA1107)","v":1},null,{"$f":" ROUND(IF(M$1105 > 0, MAX(0, (MIN(EOMONTH($H1073, $H$1099 * $H$1100 - 1), M$1104) - MAX($H1073 + 1, M$1103) + 1)) / M$1105, 0), 1) * $H$1101","v":0.2},0.2,0.2,0.2,0.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$1105 > 0, MAX(0, (MIN(EOMONTH($H1073, $H$1099 * $H$1100 - 1), AS$1104) - MAX($H1073 + 1, AS$1103) + 1)) / AS$1105, 0), 1) * $H$1101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$37, \"dd mmm yy\") & \" - first term - rate - MO5Y\"","v":"Capex add - 01 Apr 96 - first term - rate - MO5Y"},null,null,null,"%",null,1,null,{"$f":" ROUND(IF(M$1105 > 0, MAX(0, (MIN(EOMONTH($H1076, $H$1099 * $H$1100 - 1), M$1104) - MAX($H1076 + 1, M$1103) + 1)) / M$1105, 0), 1) * $H$1101","v":0},0,0,0.2,0.2,0.2,0.2,0.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$1105 > 0, MAX(0, (MIN(EOMONTH($H1076, $H$1099 * $H$1100 - 1), AS$1104) - MAX($H1076 + 1, AS$1103) + 1)) / AS$1105, 0), 1) * $H$1101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$41, \"dd mmm yy\") & \" - first term - rate - MO5Y\"","v":"Capex add - 01 Apr 00 - first term - rate - MO5Y"},null,null,null,"%",null,1,null,{"$f":" ROUND(IF(M$1105 > 0, MAX(0, (MIN(EOMONTH($H1080, $H$1099 * $H$1100 - 1), M$1104) - MAX($H1080 + 1, M$1103) + 1)) / M$1105, 0), 1) * $H$1101","v":0},0,0,0,0,0,0,0.2,0.2,0.2,0.2,0.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$1105 > 0, MAX(0, (MIN(EOMONTH($H1080, $H$1099 * $H$1100 - 1), AS$1104) - MAX($H1080 + 1, AS$1103) + 1)) / AS$1105, 0), 1) * $H$1101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$46, \"dd mmm yy\") & \" - first term - rate - MO5Y\"","v":"Capex add - 01 Apr 05 - first term - rate - MO5Y"},null,null,null,"%",null,1,null,{"$f":" ROUND(IF(M$1105 > 0, MAX(0, (MIN(EOMONTH($H1085, $H$1099 * $H$1100 - 1), M$1104) - MAX($H1085 + 1, M$1103) + 1)) / M$1105, 0), 1) * $H$1101","v":0},0,0,0,0,0,0,0,0,0,0,0,0.2,0.2,0.2,0.2,0.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$1105 > 0, MAX(0, (MIN(EOMONTH($H1085, $H$1099 * $H$1100 - 1), AS$1104) - MAX($H1085 + 1, AS$1103) + 1)) / AS$1105, 0), 1) * $H$1101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$51, \"dd mmm yy\") & \" - first term - rate - MO5Y\"","v":"Capex add - 01 Apr 10 - first term - rate - MO5Y"},null,null,null,"%",null,1,null,{"$f":" ROUND(IF(M$1105 > 0, MAX(0, (MIN(EOMONTH($H1090, $H$1099 * $H$1100 - 1), M$1104) - MAX($H1090 + 1, M$1103) + 1)) / M$1105, 0), 1) * $H$1101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.2,0.2,0.2,0.2,0.2,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$1105 > 0, MAX(0, (MIN(EOMONTH($H1090, $H$1099 * $H$1100 - 1), AS$1104) - MAX($H1090 + 1, AS$1103) + 1)) / AS$1105, 0), 1) * $H$1101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$52, \"dd mmm yy\") & \" - first term - rate - MO5Y\"","v":"Capex add - 01 Apr 11 - first term - rate - MO5Y"},null,null,null,"%",null,1,null,{"$f":" ROUND(IF(M$1105 > 0, MAX(0, (MIN(EOMONTH($H1091, $H$1099 * $H$1100 - 1), M$1104) - MAX($H1091 + 1, M$1103) + 1)) / M$1105, 0), 1) * $H$1101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.2,0.2,0.2,0.2,0.2,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$1105 > 0, MAX(0, (MIN(EOMONTH($H1091, $H$1099 * $H$1100 - 1), AS$1104) - MAX($H1091 + 1, AS$1103) + 1)) / AS$1105, 0), 1) * $H$1101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$57, \"dd mmm yy\") & \" - first term - rate - MO5Y\"","v":"Capex add - 01 Oct 16 - first term - rate - MO5Y"},null,null,null,"%",null,0.99999999999999989,null,{"$f":" ROUND(IF(M$1105 > 0, MAX(0, (MIN(EOMONTH($H1096, $H$1099 * $H$1100 - 1), M$1104) - MAX($H1096 + 1, M$1103) + 1)) / M$1105, 0), 1) * $H$1101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.1,0.2,0.2,0.2,0.2,0.1,0,0,0,{"$f":" ROUND(IF(AS$1105 > 0, MAX(0, (MIN(EOMONTH($H1096, $H$1099 * $H$1100 - 1), AS$1104) - MAX($H1096 + 1, AS$1103) + 1)) / AS$1105, 0), 1) * $H$1101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" 'Set Up'!E$39","v":"Capex addition date during year 1998 - 1999"},{"$f":" 'Set Up'!F$39","v":"00:00:00"},{"$f":" 'Set Up'!G$39","v":"00:00:00"},{"$f":" 'Set Up'!H$39","v":"1998-04-01"},{"$f":" 'Set Up'!I$39","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$40","v":"Capex addition date during year 1999 - 2000"},{"$f":" 'Set Up'!F$40","v":"00:00:00"},{"$f":" 'Set Up'!G$40","v":"00:00:00"},{"$f":" 'Set Up'!H$40","v":"1999-04-01"},{"$f":" 'Set Up'!I$40","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$45","v":"Capex addition date during year 2004 - 2005"},{"$f":" 'Set Up'!F$45","v":"00:00:00"},{"$f":" 'Set Up'!G$45","v":"00:00:00"},{"$f":" 'Set Up'!H$45","v":"2004-04-01"},{"$f":" 'Set Up'!I$45","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$50","v":"Capex addition date during year 2009 - 2010"},{"$f":" 'Set Up'!F$50","v":"00:00:00"},{"$f":" 'Set Up'!G$50","v":"00:00:00"},{"$f":" 'Set Up'!H$50","v":"2009-04-01"},{"$f":" 'Set Up'!I$50","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$55","v":"Capex addition date during year 2014 - 2015"},{"$f":" 'Set Up'!F$55","v":"00:00:00"},{"$f":" 'Set Up'!G$55","v":"00:00:00"},{"$f":" 'Set Up'!H$55","v":"2014-10-01"},{"$f":" 'Set Up'!I$55","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$56","v":"Capex addition date during year 2015 - 2016"},{"$f":" 'Set Up'!F$56","v":"00:00:00"},{"$f":" 'Set Up'!G$56","v":"00:00:00"},{"$f":" 'Set Up'!H$56","v":"2015-10-01"},{"$f":" 'Set Up'!I$56","v":"date"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$64","v":"Depreciation term for last rate - MO5Y"},{"$f":" Inp_Depreciation!F$64","v":0},{"$f":" Inp_Depreciation!G$64","v":0},{"$f":" Inp_Depreciation!H$64","v":0},{"$f":" Inp_Depreciation!I$64","v":"years"}]
[null,null,null,null,{"$f":" E$22","v":"Model period ending - RP1"},"00:00:00","00:00:00","00:00:00","date","00:00:00","00:00:00","00:00:00","1994-03-31","1995-03-31","1996-03-31","1997-03-31","1998-03-31","1999-03-31","2000-03-31","2001-03-31","2002-03-31","2003-03-31","2004-03-31","2005-03-31","2006-03-31","2007-03-31","2008-03-31","2009-03-31","2010-03-31","2011-03-31","2012-03-31","2013-03-31","2014-03-31","2015-03-31","2016-03-31","2017-03-31",{"$f":" AK$22","v":"2018-03-31"},"2019-03-31","2020-03-31","2021-03-31","2022-03-31","2023-03-31","2024-03-31","2025-03-31","2026-03-31","2027-03-31","2028-03-31","2029-03-31","2030-03-31","2031-03-31","2032-03-31","2033-03-31","2034-03-31","2035-03-31","2036-03-31","2037-03-31","2038-03-31","2039-03-31","2040-03-31","2041-03-31","2042-03-31","2043-03-31","2044-03-31","2045-03-31","2046-03-31","2047-03-31","2048-03-31","2049-03-31",{"$f":" BQ$22","v":"2050-03-31"},"2051-03-31","2052-03-31","2053-03-31","2054-03-31","2055-03-31","2056-03-31","2057-03-31","2058-03-31","2059-03-31","2060-03-31"]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$37, \"dd mmm yy\") & \" - second term - rate - MO5Y\"","v":"Capex add - 01 Apr 96 - second term - rate - MO5Y"},null,null,null,"%",null,0,null,{"$f":" ROUND(IF(M$1169 > 0, MAX(0, (MIN(EOMONTH($H1139, ($H$1162 + $H$1163) * $H$1164 - 1), M$1168) - MAX(EOMONTH($H1139, $H$1162 * $H$1164 - 1), M$1167 - 1))) / M$1169, 0), 1) * $H$1165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$1169 > 0, MAX(0, (MIN(EOMONTH($H1139, ($H$1162 + $H$1163) * $H$1164 - 1), AS$1168) - MAX(EOMONTH($H1139, $H$1162 * $H$1164 - 1), AS$1167 - 1))) / AS$1169, 0), 1) * $H$1165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$38, \"dd mmm yy\") & \" - second term - rate - MO5Y\"","v":"Capex add - 01 Apr 97 - second term - rate - MO5Y"},null,null,null,"%",null,0,null,{"$f":" ROUND(IF(M$1169 > 0, MAX(0, (MIN(EOMONTH($H1140, ($H$1162 + $H$1163) * $H$1164 - 1), M$1168) - MAX(EOMONTH($H1140, $H$1162 * $H$1164 - 1), M$1167 - 1))) / M$1169, 0), 1) * $H$1165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$1169 > 0, MAX(0, (MIN(EOMONTH($H1140, ($H$1162 + $H$1163) * $H$1164 - 1), AS$1168) - MAX(EOMONTH($H1140, $H$1162 * $H$1164 - 1), AS$1167 - 1))) / AS$1169, 0), 1) * $H$1165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$43, \"dd mmm yy\") & \" - second term - rate - MO5Y\"","v":"Capex add - 01 Apr 02 - second term - rate - MO5Y"},null,null,null,"%",null,0,null,{"$f":" ROUND(IF(M$1169 > 0, MAX(0, (MIN(EOMONTH($H1145, ($H$1162 + $H$1163) * $H$1164 - 1), M$1168) - MAX(EOMONTH($H1145, $H$1162 * $H$1164 - 1), M$1167 - 1))) / M$1169, 0), 1) * $H$1165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$1169 > 0, MAX(0, (MIN(EOMONTH($H1145, ($H$1162 + $H$1163) * $H$1164 - 1), AS$1168) - MAX(EOMONTH($H1145, $H$1162 * $H$1164 - 1), AS$1167 - 1))) / AS$1169, 0), 1) * $H$1165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$48, \"dd mmm yy\") & \" - second term - rate - MO5Y\"","v":"Capex add - 01 Apr 07 - second term - rate - MO5Y"},null,null,null,"%",null,0,null,{"$f":" ROUND(IF(M$1169 > 0, MAX(0, (MIN(EOMONTH($H1150, ($H$1162 + $H$1163) * $H$1164 - 1), M$1168) - MAX(EOMONTH($H1150, $H$1162 * $H$1164 - 1), M$1167 - 1))) / M$1169, 0), 1) * $H$1165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$1169 > 0, MAX(0, (MIN(EOMONTH($H1150, ($H$1162 + $H$1163) * $H$1164 - 1), AS$1168) - MAX(EOMONTH($H1150, $H$1162 * $H$1164 - 1), AS$1167 - 1))) / AS$1169, 0), 1) * $H$1165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$53, \"dd mmm yy\") & \" - second term - rate - MO5Y\"","v":"Capex add - 01 Oct 12 - second term - rate - MO5Y"},null,null,null,"%",null,0,null,{"$f":" ROUND(IF(M$1169 > 0, MAX(0, (MIN(EOMONTH($H1155, ($H$1162 + $H$1163) * $H$1164 - 1), M$1168) - MAX(EOMONTH($H1155, $H$1162 * $H$1164 - 1), M$1167 - 1))) / M$1169, 0), 1) * $H$1165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$1169 > 0, MAX(0, (MIN(EOMONTH($H1155, ($H$1162 + $H$1163) * $H$1164 - 1), AS$1168) - MAX(EOMONTH($H1155, $H$1162 * $H$1164 - 1), AS$1167 - 1))) / AS$1169, 0), 1) * $H$1165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$54, \"dd mmm yy\") & \" - second term - rate - MO5Y\"","v":"Capex add - 01 Oct 13 - second term - rate - MO5Y"},null,null,null,"%",null,0,null,{"$f":" ROUND(IF(M$1169 > 0, MAX(0, (MIN(EOMONTH($H1156, ($H$1162 + $H$1163) * $H$1164 - 1), M$1168) - MAX(EOMONTH($H1156, $H$1162 * $H$1164 - 1), M$1167 - 1))) / M$1169, 0), 1) * $H$1165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$1169 > 0, MAX(0, (MIN(EOMONTH($H1156, ($H$1162 + $H$1163) * $H$1164 - 1), AS$1168) - MAX(EOMONTH($H1156, $H$1162 * $H$1164 - 1), AS$1167 - 1))) / AS$1169, 0), 1) * $H$1165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,{"$f":" E$85","v":"Regulatory part period flag - RP1"},0,0,0,"flag",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$85","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$85","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Fixed depreciation amount - existing RAB - DN","Table 3","FDEP_TNt",null,"GBP m",null,{"$f":" SUM(M1208:CA1208)","v":303.19053181144432},null,{"$f":" SUM(M1202:M1204) * M1206 + (M1205 * M1206 * M1207)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" SUM(AK1202:AK1204) * AK1206 + (AK1205 * AK1206 * AK1207)","v":25.367440482625256},49.367034401209217,48.02285028260426,46.536477103443318,45.526184748097073,44.682274805217908,43.688269988247256,0,{"$f":" SUM(AS1202:AS1204) * AS1206 + (AS1205 * AS1206 * AS1207)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" SUM(BY1202:BY1204) * BY1206 + (BY1205 * BY1206 * BY1207)","v":0},0,0]
[null,null,null,null,{"$f":" Inp_Depreciation!E$98","v":"Network capex add - 01 Apr 94 - price base 2016 - DN"},{"$f":" Inp_Depreciation!F$98","v":0},{"$f":" Inp_Depreciation!G$98","v":0},{"$f":" Inp_Depreciation!H$98","v":30.576453279279221},{"$f":" Inp_Depreciation!I$98","v":"GBP m"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$103","v":"Network capex add - 01 Apr 98 - price base 2016 - DN"},{"$f":" Inp_Depreciation!F$103","v":0},{"$f":" Inp_Depreciation!G$103","v":0},{"$f":" Inp_Depreciation!H$103","v":67.607153153153078},{"$f":" Inp_Depreciation!I$103","v":"GBP m"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$108","v":"Network capex add - 01 Apr 03 - price base 2016 - DN"},{"$f":" Inp_Depreciation!F$108","v":0},{"$f":" Inp_Depreciation!G$108","v":0},{"$f":" Inp_Depreciation!H$108","v":57.893979746480071},{"$f":" Inp_Depreciation!I$108","v":"GBP m"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$109","v":"Network capex add - 01 Apr 04 - price base 2016 - DN"},{"$f":" Inp_Depreciation!F$109","v":0},{"$f":" Inp_Depreciation!G$109","v":0},{"$f":" Inp_Depreciation!H$109","v":47.314874146536063},{"$f":" Inp_Depreciation!I$109","v":"GBP m"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$116","v":"Network capex add - 01 Apr 11 - price base 2016 - DN"},{"$f":" Inp_Depreciation!F$116","v":0},{"$f":" Inp_Depreciation!G$116","v":0},{"$f":" Inp_Depreciation!H$116","v":65.224679546000317},{"$f":" Inp_Depreciation!I$116","v":"GBP m"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$120","v":"Network capex add - 01 Oct 15 - price base 2016 - DN"},{"$f":" Inp_Depreciation!F$120","v":0},{"$f":" Inp_Depreciation!G$120","v":0},{"$f":" Inp_Depreciation!H$120","v":65.957691193112439},{"$f":" Inp_Depreciation!I$120","v":"GBP m"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$384","v":"Network capex add - 01 Apr 94 - depreciation inp - DN"},{"$f":" Inp_Depreciation!F$384","v":0},{"$f":" Inp_Depreciation!G$384","v":0},{"$f":" Inp_Depreciation!H$384","v":0},{"$f":" Inp_Depreciation!I$384","v":"GBP m"},{"$f":" Inp_Depreciation!J$384","v":0},{"$f":" Inp_Depreciation!K$384","v":53.681741027026987},{"$f":" Inp_Depreciation!L$384","v":0},{"$f":" Inp_Depreciation!M$384","v":0},{"$f":" Inp_Depreciation!N$384","v":1.6104522308108105},{"$f":" Inp_Depreciation!O$384","v":1.6104522308108105},{"$f":" Inp_Depreciation!P$384","v":1.6104522308108105},{"$f":" Inp_Depreciation!Q$384","v":1.6104522308108105},{"$f":" Inp_Depreciation!R$384","v":1.6104522308108105},{"$f":" Inp_Depreciation!S$384","v":1.6104522308108105},{"$f":" Inp_Depreciation!T$384","v":1.6104522308108105},{"$f":" Inp_Depreciation!U$384","v":1.6104522308108105},{"$f":" Inp_Depreciation!V$384","v":1.6104522308108105},{"$f":" Inp_Depreciation!W$384","v":1.6104522308108105},{"$f":" Inp_Depreciation!X$384","v":1.6104522308108105},{"$f":" Inp_Depreciation!Y$384","v":1.6104522308108105},{"$f":" Inp_Depreciation!Z$384","v":1.6104522308108105},{"$f":" Inp_Depreciation!AA$384","v":1.6104522308108105},{"$f":" Inp_Depreciation!AB$384","v":1.6104522308108105},{"$f":" Inp_Depreciation!AC$384","v":1.6104522308108105},{"$f":" Inp_Depreciation!AD$384","v":1.6104522308108105},{"$f":" Inp_Depreciation!AE$384","v":1.6104522308108105},{"$f":" Inp_Depreciation!AF$384","v":1.6104522308108105},{"$f":" Inp_Depreciation!AG$384","v":1.6104522308108105},{"$f":" Inp_Depreciation!AH$384","v":1.0736348205405397},{"$f":" Inp_Depreciation!AI$384","v":1.0736348205405397},{"$f":" Inp_Depreciation!AJ$384","v":1.0736348205405397},{"$f":" Inp_Depreciation!AK$384","v":1.0736348205405397},{"$f":" Inp_Depreciation!AL$384","v":1.0736348205405397},{"$f":" Inp_Depreciation!AM$384","v":1.0736348205405397},{"$f":" Inp_Depreciation!AN$384","v":1.0736348205405397},{"$f":" Inp_Depreciation!AO$384","v":1.0736348205405397},{"$f":" Inp_Depreciation!AP$384","v":1.0736348205405397},{"$f":" Inp_Depreciation!AQ$384","v":1.0736348205405397},{"$f":" Inp_Depreciation!AR$384","v":1.0736348205405397},{"$f":" Inp_Depreciation!AS$384","v":1.0736348205405397},{"$f":" Inp_Depreciation!AT$384","v":1.0736348205405397},{"$f":" Inp_Depreciation!AU$384","v":1.0736348205405397},{"$f":" Inp_Depreciation!AV$384","v":1.0736348205405397},{"$f":" Inp_Depreciation!AW$384","v":1.0736348205405397},{"$f":" Inp_Depreciation!AX$384","v":1.0736348205405397},{"$f":" Inp_Depreciation!AY$384","v":1.0736348205405397},{"$f":" Inp_Depreciation!AZ$384","v":1.0736348205405397},{"$f":" Inp_Depreciation!BA$384","v":1.0736348205405086},{"$f":" Inp_Depreciation!BB$384","v":0},{"$f":" Inp_Depreciation!BC$384","v":0},{"$f":" Inp_Depreciation!BD$384","v":0},{"$f":" Inp_Depreciation!BE$384","v":0},{"$f":" Inp_Depreciation!BF$384","v":0},{"$f":" Inp_Depreciation!BG$384","v":0},{"$f":" Inp_Depreciation!BH$384","v":0},{"$f":" Inp_Depreciation!BI$384","v":0},{"$f":" Inp_Depreciation!BJ$384","v":0},{"$f":" Inp_Depreciation!BK$384","v":0},{"$f":" Inp_Depreciation!BL$384","v":0},{"$f":" Inp_Depreciation!BM$384","v":0},{"$f":" Inp_Depreciation!BN$384","v":0},{"$f":" Inp_Depreciation!BO$384","v":0},{"$f":" Inp_Depreciation!BP$384","v":0},{"$f":" Inp_Depreciation!BQ$384","v":0},{"$f":" Inp_Depreciation!BR$384","v":0},{"$f":" Inp_Depreciation!BS$384","v":0},{"$f":" Inp_Depreciation!BT$384","v":0},{"$f":" Inp_Depreciation!BU$384","v":0},{"$f":" Inp_Depreciation!BV$384","v":0},{"$f":" Inp_Depreciation!BW$384","v":0},{"$f":" Inp_Depreciation!BX$384","v":0},{"$f":" Inp_Depreciation!BY$384","v":0},{"$f":" Inp_Depreciation!BZ$384","v":0},{"$f":" Inp_Depreciation!CA$384","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$385","v":"Network capex add - 01 Apr 95 - depreciation inp - DN"},{"$f":" Inp_Depreciation!F$385","v":0},{"$f":" Inp_Depreciation!G$385","v":0},{"$f":" Inp_Depreciation!H$385","v":0},{"$f":" Inp_Depreciation!I$385","v":"GBP m"},{"$f":" Inp_Depreciation!J$385","v":0},{"$f":" Inp_Depreciation!K$385","v":62.536488864864914},{"$f":" Inp_Depreciation!L$385","v":0},{"$f":" Inp_Depreciation!M$385","v":0},{"$f":" Inp_Depreciation!N$385","v":0},{"$f":" Inp_Depreciation!O$385","v":1.8760946659459474},{"$f":" Inp_Depreciation!P$385","v":1.8760946659459474},{"$f":" Inp_Depreciation!Q$385","v":1.8760946659459474},{"$f":" Inp_Depreciation!R$385","v":1.8760946659459474},{"$f":" Inp_Depreciation!S$385","v":1.8760946659459474},{"$f":" Inp_Depreciation!T$385","v":1.8760946659459474},{"$f":" Inp_Depreciation!U$385","v":1.8760946659459474},{"$f":" Inp_Depreciation!V$385","v":1.8760946659459474},{"$f":" Inp_Depreciation!W$385","v":1.8760946659459474},{"$f":" Inp_Depreciation!X$385","v":1.8760946659459474},{"$f":" Inp_Depreciation!Y$385","v":1.8760946659459474},{"$f":" Inp_Depreciation!Z$385","v":1.8760946659459474},{"$f":" Inp_Depreciation!AA$385","v":1.8760946659459474},{"$f":" Inp_Depreciation!AB$385","v":1.8760946659459474},{"$f":" Inp_Depreciation!AC$385","v":1.8760946659459474},{"$f":" Inp_Depreciation!AD$385","v":1.8760946659459474},{"$f":" Inp_Depreciation!AE$385","v":1.8760946659459474},{"$f":" Inp_Depreciation!AF$385","v":1.8760946659459474},{"$f":" Inp_Depreciation!AG$385","v":1.8760946659459474},{"$f":" Inp_Depreciation!AH$385","v":1.8760946659459474},{"$f":" Inp_Depreciation!AI$385","v":1.2507297772972945},{"$f":" Inp_Depreciation!AJ$385","v":1.2507297772972945},{"$f":" Inp_Depreciation!AK$385","v":1.2507297772972945},{"$f":" Inp_Depreciation!AL$385","v":1.2507297772972945},{"$f":" Inp_Depreciation!AM$385","v":1.2507297772972945},{"$f":" Inp_Depreciation!AN$385","v":1.2507297772972945},{"$f":" Inp_Depreciation!AO$385","v":1.2507297772972945},{"$f":" Inp_Depreciation!AP$385","v":1.2507297772972945},{"$f":" Inp_Depreciation!AQ$385","v":1.2507297772972945},{"$f":" Inp_Depreciation!AR$385","v":1.2507297772972945},{"$f":" Inp_Depreciation!AS$385","v":1.2507297772972945},{"$f":" Inp_Depreciation!AT$385","v":1.2507297772972945},{"$f":" Inp_Depreciation!AU$385","v":1.2507297772972945},{"$f":" Inp_Depreciation!AV$385","v":1.2507297772972945},{"$f":" Inp_Depreciation!AW$385","v":1.2507297772972945},{"$f":" Inp_Depreciation!AX$385","v":1.2507297772972945},{"$f":" Inp_Depreciation!AY$385","v":1.2507297772972945},{"$f":" Inp_Depreciation!AZ$385","v":1.2507297772972945},{"$f":" Inp_Depreciation!BA$385","v":1.2507297772972945},{"$f":" Inp_Depreciation!BB$385","v":1.2507297772972945},{"$f":" Inp_Depreciation!BC$385","v":5.1218288869373874E-14},{"$f":" Inp_Depreciation!BD$385","v":0},{"$f":" Inp_Depreciation!BE$385","v":0},{"$f":" Inp_Depreciation!BF$385","v":0},{"$f":" Inp_Depreciation!BG$385","v":0},{"$f":" Inp_Depreciation!BH$385","v":0},{"$f":" Inp_Depreciation!BI$385","v":0},{"$f":" Inp_Depreciation!BJ$385","v":0},{"$f":" Inp_Depreciation!BK$385","v":0},{"$f":" Inp_Depreciation!BL$385","v":0},{"$f":" Inp_Depreciation!BM$385","v":0},{"$f":" Inp_Depreciation!BN$385","v":0},{"$f":" Inp_Depreciation!BO$385","v":0},{"$f":" Inp_Depreciation!BP$385","v":0},{"$f":" Inp_Depreciation!BQ$385","v":0},{"$f":" Inp_Depreciation!BR$385","v":0},{"$f":" Inp_Depreciation!BS$385","v":0},{"$f":" Inp_Depreciation!BT$385","v":0},{"$f":" Inp_Depreciation!BU$385","v":0},{"$f":" Inp_Depreciation!BV$385","v":0},{"$f":" Inp_Depreciation!BW$385","v":0},{"$f":" Inp_Depreciation!BX$385","v":0},{"$f":" Inp_Depreciation!BY$385","v":0},{"$f":" Inp_Depreciation!BZ$385","v":0},{"$f":" Inp_Depreciation!CA$385","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$390","v":"Network capex add - 01 Apr 00 - depreciation inp - DN"},{"$f":" Inp_Depreciation!F$390","v":0},{"$f":" Inp_Depreciation!G$390","v":0},{"$f":" Inp_Depreciation!H$390","v":0},{"$f":" Inp_Depreciation!I$390","v":"GBP m"},{"$f":" Inp_Depreciation!J$390","v":0},{"$f":" Inp_Depreciation!K$390","v":93.295315315315264},{"$f":" Inp_Depreciation!L$390","v":0},{"$f":" Inp_Depreciation!M$390","v":0},{"$f":" Inp_Depreciation!N$390","v":0},{"$f":" Inp_Depreciation!O$390","v":0},{"$f":" Inp_Depreciation!P$390","v":0},{"$f":" Inp_Depreciation!Q$390","v":0},{"$f":" Inp_Depreciation!R$390","v":0},{"$f":" Inp_Depreciation!S$390","v":0},{"$f":" Inp_Depreciation!T$390","v":2.7988594594594636},{"$f":" Inp_Depreciation!U$390","v":2.7988594594594636},{"$f":" Inp_Depreciation!V$390","v":2.7988594594594636},{"$f":" Inp_Depreciation!W$390","v":2.7988594594594636},{"$f":" Inp_Depreciation!X$390","v":2.7988594594594636},{"$f":" Inp_Depreciation!Y$390","v":2.7988594594594636},{"$f":" Inp_Depreciation!Z$390","v":2.7988594594594636},{"$f":" Inp_Depreciation!AA$390","v":2.7988594594594636},{"$f":" Inp_Depreciation!AB$390","v":2.7988594594594636},{"$f":" Inp_Depreciation!AC$390","v":2.7988594594594636},{"$f":" Inp_Depreciation!AD$390","v":2.7988594594594636},{"$f":" Inp_Depreciation!AE$390","v":2.7988594594594636},{"$f":" Inp_Depreciation!AF$390","v":2.7988594594594636},{"$f":" Inp_Depreciation!AG$390","v":2.7988594594594636},{"$f":" Inp_Depreciation!AH$390","v":2.7988594594594636},{"$f":" Inp_Depreciation!AI$390","v":2.7988594594594636},{"$f":" Inp_Depreciation!AJ$390","v":2.7988594594594636},{"$f":" Inp_Depreciation!AK$390","v":2.7988594594594636},{"$f":" Inp_Depreciation!AL$390","v":2.7988594594594636},{"$f":" Inp_Depreciation!AM$390","v":2.7988594594594636},{"$f":" Inp_Depreciation!AN$390","v":1.8659063063063011},{"$f":" Inp_Depreciation!AO$390","v":1.8659063063063011},{"$f":" Inp_Depreciation!AP$390","v":1.8659063063063011},{"$f":" Inp_Depreciation!AQ$390","v":1.8659063063063011},{"$f":" Inp_Depreciation!AR$390","v":1.8659063063063011},{"$f":" Inp_Depreciation!AS$390","v":1.8659063063063011},{"$f":" Inp_Depreciation!AT$390","v":1.8659063063063011},{"$f":" Inp_Depreciation!AU$390","v":1.8659063063063011},{"$f":" Inp_Depreciation!AV$390","v":1.8659063063063011},{"$f":" Inp_Depreciation!AW$390","v":1.8659063063063011},{"$f":" Inp_Depreciation!AX$390","v":1.8659063063063011},{"$f":" Inp_Depreciation!AY$390","v":1.8659063063063011},{"$f":" Inp_Depreciation!AZ$390","v":1.8659063063063011},{"$f":" Inp_Depreciation!BA$390","v":1.8659063063063011},{"$f":" Inp_Depreciation!BB$390","v":1.8659063063063011},{"$f":" Inp_Depreciation!BC$390","v":1.8659063063063011},{"$f":" Inp_Depreciation!BD$390","v":1.8659063063063011},{"$f":" Inp_Depreciation!BE$390","v":1.8659063063063011},{"$f":" Inp_Depreciation!BF$390","v":1.8659063063063011},{"$f":" Inp_Depreciation!BG$390","v":1.8659063063062651},{"$f":" Inp_Depreciation!BH$390","v":0},{"$f":" Inp_Depreciation!BI$390","v":0},{"$f":" Inp_Depreciation!BJ$390","v":0},{"$f":" Inp_Depreciation!BK$390","v":0},{"$f":" Inp_Depreciation!BL$390","v":0},{"$f":" Inp_Depreciation!BM$390","v":0},{"$f":" Inp_Depreciation!BN$390","v":0},{"$f":" Inp_Depreciation!BO$390","v":0},{"$f":" Inp_Depreciation!BP$390","v":0},{"$f":" Inp_Depreciation!BQ$390","v":0},{"$f":" Inp_Depreciation!BR$390","v":0},{"$f":" Inp_Depreciation!BS$390","v":0},{"$f":" Inp_Depreciation!BT$390","v":0},{"$f":" Inp_Depreciation!BU$390","v":0},{"$f":" Inp_Depreciation!BV$390","v":0},{"$f":" Inp_Depreciation!BW$390","v":0},{"$f":" Inp_Depreciation!BX$390","v":0},{"$f":" Inp_Depreciation!BY$390","v":0},{"$f":" Inp_Depreciation!BZ$390","v":0},{"$f":" Inp_Depreciation!CA$390","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$395","v":"Network capex add - 01 Apr 05 - depreciation inp - DN"},{"$f":" Inp_Depreciation!F$395","v":0},{"$f":" Inp_Depreciation!G$395","v":0},{"$f":" Inp_Depreciation!H$395","v":0},{"$f":" Inp_Depreciation!I$395","v":"GBP m"},{"$f":" Inp_Depreciation!J$395","v":0},{"$f":" Inp_Depreciation!K$395","v":53.127054253108589},{"$f":" Inp_Depreciation!L$395","v":0},{"$f":" Inp_Depreciation!M$395","v":0},{"$f":" Inp_Depreciation!N$395","v":0},{"$f":" Inp_Depreciation!O$395","v":0},{"$f":" Inp_Depreciation!P$395","v":0},{"$f":" Inp_Depreciation!Q$395","v":0},{"$f":" Inp_Depreciation!R$395","v":0},{"$f":" Inp_Depreciation!S$395","v":0},{"$f":" Inp_Depreciation!T$395","v":0},{"$f":" Inp_Depreciation!U$395","v":0},{"$f":" Inp_Depreciation!V$395","v":0},{"$f":" Inp_Depreciation!W$395","v":0},{"$f":" Inp_Depreciation!X$395","v":0},{"$f":" Inp_Depreciation!Y$395","v":1.5938116275932572},{"$f":" Inp_Depreciation!Z$395","v":1.5938116275932572},{"$f":" Inp_Depreciation!AA$395","v":1.5938116275932572},{"$f":" Inp_Depreciation!AB$395","v":1.5938116275932572},{"$f":" Inp_Depreciation!AC$395","v":1.5938116275932572},{"$f":" Inp_Depreciation!AD$395","v":1.5938116275932572},{"$f":" Inp_Depreciation!AE$395","v":1.5938116275932572},{"$f":" Inp_Depreciation!AF$395","v":1.5938116275932572},{"$f":" Inp_Depreciation!AG$395","v":1.5938116275932572},{"$f":" Inp_Depreciation!AH$395","v":1.5938116275932572},{"$f":" Inp_Depreciation!AI$395","v":1.5938116275932572},{"$f":" Inp_Depreciation!AJ$395","v":1.5938116275932572},{"$f":" Inp_Depreciation!AK$395","v":1.5938116275932572},{"$f":" Inp_Depreciation!AL$395","v":1.5938116275932572},{"$f":" Inp_Depreciation!AM$395","v":1.5938116275932572},{"$f":" Inp_Depreciation!AN$395","v":1.5938116275932572},{"$f":" Inp_Depreciation!AO$395","v":1.5938116275932572},{"$f":" Inp_Depreciation!AP$395","v":1.5938116275932572},{"$f":" Inp_Depreciation!AQ$395","v":1.5938116275932572},{"$f":" Inp_Depreciation!AR$395","v":1.5938116275932572},{"$f":" Inp_Depreciation!AS$395","v":1.0625410850621728},{"$f":" Inp_Depreciation!AT$395","v":1.0625410850621728},{"$f":" Inp_Depreciation!AU$395","v":1.0625410850621728},{"$f":" Inp_Depreciation!AV$395","v":1.0625410850621728},{"$f":" Inp_Depreciation!AW$395","v":1.0625410850621728},{"$f":" Inp_Depreciation!AX$395","v":1.0625410850621728},{"$f":" Inp_Depreciation!AY$395","v":1.0625410850621728},{"$f":" Inp_Depreciation!AZ$395","v":1.0625410850621728},{"$f":" Inp_Depreciation!BA$395","v":1.0625410850621728},{"$f":" Inp_Depreciation!BB$395","v":1.0625410850621728},{"$f":" Inp_Depreciation!BC$395","v":1.0625410850621728},{"$f":" Inp_Depreciation!BD$395","v":1.0625410850621728},{"$f":" Inp_Depreciation!BE$395","v":1.0625410850621728},{"$f":" Inp_Depreciation!BF$395","v":1.0625410850621728},{"$f":" Inp_Depreciation!BG$395","v":1.0625410850621728},{"$f":" Inp_Depreciation!BH$395","v":1.0625410850621728},{"$f":" Inp_Depreciation!BI$395","v":1.0625410850621728},{"$f":" Inp_Depreciation!BJ$395","v":1.0625410850621728},{"$f":" Inp_Depreciation!BK$395","v":1.0625410850621728},{"$f":" Inp_Depreciation!BL$395","v":1.0625410850621644},{"$f":" Inp_Depreciation!BM$395","v":0},{"$f":" Inp_Depreciation!BN$395","v":0},{"$f":" Inp_Depreciation!BO$395","v":0},{"$f":" Inp_Depreciation!BP$395","v":0},{"$f":" Inp_Depreciation!BQ$395","v":0},{"$f":" Inp_Depreciation!BR$395","v":0},{"$f":" Inp_Depreciation!BS$395","v":0},{"$f":" Inp_Depreciation!BT$395","v":0},{"$f":" Inp_Depreciation!BU$395","v":0},{"$f":" Inp_Depreciation!BV$395","v":0},{"$f":" Inp_Depreciation!BW$395","v":0},{"$f":" Inp_Depreciation!BX$395","v":0},{"$f":" Inp_Depreciation!BY$395","v":0},{"$f":" Inp_Depreciation!BZ$395","v":0},{"$f":" Inp_Depreciation!CA$395","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$400","v":"Network capex add - 01 Apr 10 - depreciation inp - DN"},{"$f":" Inp_Depreciation!F$400","v":0},{"$f":" Inp_Depreciation!G$400","v":0},{"$f":" Inp_Depreciation!H$400","v":0},{"$f":" Inp_Depreciation!I$400","v":"GBP m"},{"$f":" Inp_Depreciation!J$400","v":0},{"$f":" Inp_Depreciation!K$400","v":70.42749860529463},{"$f":" Inp_Depreciation!L$400","v":0},{"$f":" Inp_Depreciation!M$400","v":0},{"$f":" Inp_Depreciation!N$400","v":0},{"$f":" Inp_Depreciation!O$400","v":0},{"$f":" Inp_Depreciation!P$400","v":0},{"$f":" Inp_Depreciation!Q$400","v":0},{"$f":" Inp_Depreciation!R$400","v":0},{"$f":" Inp_Depreciation!S$400","v":0},{"$f":" Inp_Depreciation!T$400","v":0},{"$f":" Inp_Depreciation!U$400","v":0},{"$f":" Inp_Depreciation!V$400","v":0},{"$f":" Inp_Depreciation!W$400","v":0},{"$f":" Inp_Depreciation!X$400","v":0},{"$f":" Inp_Depreciation!Y$400","v":0},{"$f":" Inp_Depreciation!Z$400","v":0},{"$f":" Inp_Depreciation!AA$400","v":0},{"$f":" Inp_Depreciation!AB$400","v":0},{"$f":" Inp_Depreciation!AC$400","v":0},{"$f":" Inp_Depreciation!AD$400","v":2.1128249581588361},{"$f":" Inp_Depreciation!AE$400","v":2.1128249581588361},{"$f":" Inp_Depreciation!AF$400","v":2.1128249581588361},{"$f":" Inp_Depreciation!AG$400","v":2.1128249581588361},{"$f":" Inp_Depreciation!AH$400","v":2.1128249581588361},{"$f":" Inp_Depreciation!AI$400","v":2.1128249581588361},{"$f":" Inp_Depreciation!AJ$400","v":2.1128249581588361},{"$f":" Inp_Depreciation!AK$400","v":2.1128249581588361},{"$f":" Inp_Depreciation!AL$400","v":2.1128249581588361},{"$f":" Inp_Depreciation!AM$400","v":2.1128249581588361},{"$f":" Inp_Depreciation!AN$400","v":2.1128249581588361},{"$f":" Inp_Depreciation!AO$400","v":2.1128249581588361},{"$f":" Inp_Depreciation!AP$400","v":2.1128249581588361},{"$f":" Inp_Depreciation!AQ$400","v":2.1128249581588361},{"$f":" Inp_Depreciation!AR$400","v":2.1128249581588361},{"$f":" Inp_Depreciation!AS$400","v":2.1128249581588361},{"$f":" Inp_Depreciation!AT$400","v":2.1128249581588361},{"$f":" Inp_Depreciation!AU$400","v":2.1128249581588361},{"$f":" Inp_Depreciation!AV$400","v":2.1128249581588361},{"$f":" Inp_Depreciation!AW$400","v":2.1128249581588361},{"$f":" Inp_Depreciation!AX$400","v":1.4085499721058945},{"$f":" Inp_Depreciation!AY$400","v":1.4085499721058945},{"$f":" Inp_Depreciation!AZ$400","v":1.4085499721058945},{"$f":" Inp_Depreciation!BA$400","v":1.4085499721058945},{"$f":" Inp_Depreciation!BB$400","v":1.4085499721058945},{"$f":" Inp_Depreciation!BC$400","v":1.4085499721058945},{"$f":" Inp_Depreciation!BD$400","v":1.4085499721058945},{"$f":" Inp_Depreciation!BE$400","v":1.4085499721058945},{"$f":" Inp_Depreciation!BF$400","v":1.4085499721058945},{"$f":" Inp_Depreciation!BG$400","v":1.4085499721058945},{"$f":" Inp_Depreciation!BH$400","v":1.4085499721058945},{"$f":" Inp_Depreciation!BI$400","v":1.4085499721058945},{"$f":" Inp_Depreciation!BJ$400","v":1.4085499721058945},{"$f":" Inp_Depreciation!BK$400","v":1.4085499721058945},{"$f":" Inp_Depreciation!BL$400","v":1.4085499721058945},{"$f":" Inp_Depreciation!BM$400","v":1.4085499721058945},{"$f":" Inp_Depreciation!BN$400","v":1.4085499721058945},{"$f":" Inp_Depreciation!BO$400","v":1.4085499721058945},{"$f":" Inp_Depreciation!BP$400","v":1.4085499721058945},{"$f":" Inp_Depreciation!BQ$400","v":1.4085499721058945},{"$f":" Inp_Depreciation!BR$400","v":2.5609144434686937E-14},{"$f":" Inp_Depreciation!BS$400","v":0},{"$f":" Inp_Depreciation!BT$400","v":0},{"$f":" Inp_Depreciation!BU$400","v":0},{"$f":" Inp_Depreciation!BV$400","v":0},{"$f":" Inp_Depreciation!BW$400","v":0},{"$f":" Inp_Depreciation!BX$400","v":0},{"$f":" Inp_Depreciation!BY$400","v":0},{"$f":" Inp_Depreciation!BZ$400","v":0},{"$f":" Inp_Depreciation!CA$400","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$401","v":"Network capex add - 01 Apr 11 - depreciation inp - DN"},{"$f":" Inp_Depreciation!F$401","v":0},{"$f":" Inp_Depreciation!G$401","v":0},{"$f":" Inp_Depreciation!H$401","v":0},{"$f":" Inp_Depreciation!I$401","v":"GBP m"},{"$f":" Inp_Depreciation!J$401","v":0},{"$f":" Inp_Depreciation!K$401","v":65.224679546000246},{"$f":" Inp_Depreciation!L$401","v":0},{"$f":" Inp_Depreciation!M$401","v":0},{"$f":" Inp_Depreciation!N$401","v":0},{"$f":" Inp_Depreciation!O$401","v":0},{"$f":" Inp_Depreciation!P$401","v":0},{"$f":" Inp_Depreciation!Q$401","v":0},{"$f":" Inp_Depreciation!R$401","v":0},{"$f":" Inp_Depreciation!S$401","v":0},{"$f":" Inp_Depreciation!T$401","v":0},{"$f":" Inp_Depreciation!U$401","v":0},{"$f":" Inp_Depreciation!V$401","v":0},{"$f":" Inp_Depreciation!W$401","v":0},{"$f":" Inp_Depreciation!X$401","v":0},{"$f":" Inp_Depreciation!Y$401","v":0},{"$f":" Inp_Depreciation!Z$401","v":0},{"$f":" Inp_Depreciation!AA$401","v":0},{"$f":" Inp_Depreciation!AB$401","v":0},{"$f":" Inp_Depreciation!AC$401","v":0},{"$f":" Inp_Depreciation!AD$401","v":0},{"$f":" Inp_Depreciation!AE$401","v":1.9567403863800121},{"$f":" Inp_Depreciation!AF$401","v":1.9567403863800121},{"$f":" Inp_Depreciation!AG$401","v":1.9567403863800121},{"$f":" Inp_Depreciation!AH$401","v":1.9567403863800121},{"$f":" Inp_Depreciation!AI$401","v":1.9567403863800121},{"$f":" Inp_Depreciation!AJ$401","v":1.9567403863800121},{"$f":" Inp_Depreciation!AK$401","v":1.9567403863800121},{"$f":" Inp_Depreciation!AL$401","v":1.9567403863800121},{"$f":" Inp_Depreciation!AM$401","v":1.9567403863800121},{"$f":" Inp_Depreciation!AN$401","v":1.9567403863800121},{"$f":" Inp_Depreciation!AO$401","v":1.9567403863800121},{"$f":" Inp_Depreciation!AP$401","v":1.9567403863800121},{"$f":" Inp_Depreciation!AQ$401","v":1.9567403863800121},{"$f":" Inp_Depreciation!AR$401","v":1.9567403863800121},{"$f":" Inp_Depreciation!AS$401","v":1.9567403863800121},{"$f":" Inp_Depreciation!AT$401","v":1.9567403863800121},{"$f":" Inp_Depreciation!AU$401","v":1.9567403863800121},{"$f":" Inp_Depreciation!AV$401","v":1.9567403863800121},{"$f":" Inp_Depreciation!AW$401","v":1.9567403863800121},{"$f":" Inp_Depreciation!AX$401","v":1.9567403863800121},{"$f":" Inp_Depreciation!AY$401","v":1.3044935909200042},{"$f":" Inp_Depreciation!AZ$401","v":1.3044935909200042},{"$f":" Inp_Depreciation!BA$401","v":1.3044935909200042},{"$f":" Inp_Depreciation!BB$401","v":1.3044935909200042},{"$f":" Inp_Depreciation!BC$401","v":1.3044935909200042},{"$f":" Inp_Depreciation!BD$401","v":1.3044935909200042},{"$f":" Inp_Depreciation!BE$401","v":1.3044935909200042},{"$f":" Inp_Depreciation!BF$401","v":1.3044935909200042},{"$f":" Inp_Depreciation!BG$401","v":1.3044935909200042},{"$f":" Inp_Depreciation!BH$401","v":1.3044935909200042},{"$f":" Inp_Depreciation!BI$401","v":1.3044935909200042},{"$f":" Inp_Depreciation!BJ$401","v":1.3044935909200042},{"$f":" Inp_Depreciation!BK$401","v":1.3044935909200042},{"$f":" Inp_Depreciation!BL$401","v":1.3044935909200042},{"$f":" Inp_Depreciation!BM$401","v":1.3044935909200042},{"$f":" Inp_Depreciation!BN$401","v":1.3044935909200042},{"$f":" Inp_Depreciation!BO$401","v":1.3044935909200042},{"$f":" Inp_Depreciation!BP$401","v":1.3044935909200042},{"$f":" Inp_Depreciation!BQ$401","v":1.3044935909200042},{"$f":" Inp_Depreciation!BR$401","v":1.304493590919944},{"$f":" Inp_Depreciation!BS$401","v":0},{"$f":" Inp_Depreciation!BT$401","v":0},{"$f":" Inp_Depreciation!BU$401","v":0},{"$f":" Inp_Depreciation!BV$401","v":0},{"$f":" Inp_Depreciation!BW$401","v":0},{"$f":" Inp_Depreciation!BX$401","v":0},{"$f":" Inp_Depreciation!BY$401","v":0},{"$f":" Inp_Depreciation!BZ$401","v":0},{"$f":" Inp_Depreciation!CA$401","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$407","v":"Network capex add - 01 Oct 17 - depreciation inp - DN"},{"$f":" Inp_Depreciation!F$407","v":0},{"$f":" Inp_Depreciation!G$407","v":0},{"$f":" Inp_Depreciation!H$407","v":0},{"$f":" Inp_Depreciation!I$407","v":"GBP m"},{"$f":" Inp_Depreciation!J$407","v":0},{"$f":" Inp_Depreciation!K$407","v":38.30845166444287},{"$f":" Inp_Depreciation!L$407","v":0},{"$f":" Inp_Depreciation!M$407","v":0},{"$f":" Inp_Depreciation!N$407","v":0},{"$f":" Inp_Depreciation!O$407","v":0},{"$f":" Inp_Depreciation!P$407","v":0},{"$f":" Inp_Depreciation!Q$407","v":0},{"$f":" Inp_Depreciation!R$407","v":0},{"$f":" Inp_Depreciation!S$407","v":0},{"$f":" Inp_Depreciation!T$407","v":0},{"$f":" Inp_Depreciation!U$407","v":0},{"$f":" Inp_Depreciation!V$407","v":0},{"$f":" Inp_Depreciation!W$407","v":0},{"$f":" Inp_Depreciation!X$407","v":0},{"$f":" Inp_Depreciation!Y$407","v":0},{"$f":" Inp_Depreciation!Z$407","v":0},{"$f":" Inp_Depreciation!AA$407","v":0},{"$f":" Inp_Depreciation!AB$407","v":0},{"$f":" Inp_Depreciation!AC$407","v":0},{"$f":" Inp_Depreciation!AD$407","v":0},{"$f":" Inp_Depreciation!AE$407","v":0},{"$f":" Inp_Depreciation!AF$407","v":0},{"$f":" Inp_Depreciation!AG$407","v":0},{"$f":" Inp_Depreciation!AH$407","v":0},{"$f":" Inp_Depreciation!AI$407","v":0},{"$f":" Inp_Depreciation!AJ$407","v":0},{"$f":" Inp_Depreciation!AK$407","v":0.57462677496664405},{"$f":" Inp_Depreciation!AL$407","v":1.149253549933287},{"$f":" Inp_Depreciation!AM$407","v":1.149253549933287},{"$f":" Inp_Depreciation!AN$407","v":1.149253549933287},{"$f":" Inp_Depreciation!AO$407","v":1.149253549933287},{"$f":" Inp_Depreciation!AP$407","v":1.149253549933287},{"$f":" Inp_Depreciation!AQ$407","v":1.149253549933287},{"$f":" Inp_Depreciation!AR$407","v":1.149253549933287},{"$f":" Inp_Depreciation!AS$407","v":1.149253549933287},{"$f":" Inp_Depreciation!AT$407","v":1.149253549933287},{"$f":" Inp_Depreciation!AU$407","v":1.149253549933287},{"$f":" Inp_Depreciation!AV$407","v":1.149253549933287},{"$f":" Inp_Depreciation!AW$407","v":1.149253549933287},{"$f":" Inp_Depreciation!AX$407","v":1.149253549933287},{"$f":" Inp_Depreciation!AY$407","v":1.149253549933287},{"$f":" Inp_Depreciation!AZ$407","v":1.149253549933287},{"$f":" Inp_Depreciation!BA$407","v":1.149253549933287},{"$f":" Inp_Depreciation!BB$407","v":1.149253549933287},{"$f":" Inp_Depreciation!BC$407","v":1.149253549933287},{"$f":" Inp_Depreciation!BD$407","v":1.149253549933287},{"$f":" Inp_Depreciation!BE$407","v":1.149253549933287},{"$f":" Inp_Depreciation!BF$407","v":0.76616903328885744},{"$f":" Inp_Depreciation!BG$407","v":0.76616903328885744},{"$f":" Inp_Depreciation!BH$407","v":0.76616903328885744},{"$f":" Inp_Depreciation!BI$407","v":0.76616903328885744},{"$f":" Inp_Depreciation!BJ$407","v":0.76616903328885744},{"$f":" Inp_Depreciation!BK$407","v":0.76616903328885744},{"$f":" Inp_Depreciation!BL$407","v":0.76616903328885744},{"$f":" Inp_Depreciation!BM$407","v":0.76616903328885744},{"$f":" Inp_Depreciation!BN$407","v":0.76616903328885744},{"$f":" Inp_Depreciation!BO$407","v":0.76616903328885744},{"$f":" Inp_Depreciation!BP$407","v":0.76616903328885744},{"$f":" Inp_Depreciation!BQ$407","v":0.76616903328885744},{"$f":" Inp_Depreciation!BR$407","v":0.76616903328885744},{"$f":" Inp_Depreciation!BS$407","v":0.76616903328885744},{"$f":" Inp_Depreciation!BT$407","v":0.76616903328885744},{"$f":" Inp_Depreciation!BU$407","v":0.76616903328885744},{"$f":" Inp_Depreciation!BV$407","v":0.76616903328885744},{"$f":" Inp_Depreciation!BW$407","v":0.76616903328885744},{"$f":" Inp_Depreciation!BX$407","v":0.76616903328885744},{"$f":" Inp_Depreciation!BY$407","v":0.19154225832221827},{"$f":" Inp_Depreciation!BZ$407","v":0},{"$f":" Inp_Depreciation!CA$407","v":0}]
[null,null,null,null,{"$f":" E$129","v":"Capex add - 01 Apr 96 - first term - rate - DN"},0,0,0,"%",0,0.60000000000000031,0,0,0,0,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0,{"$f":" AK$129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$129","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$134","v":"Capex add - 01 Apr 01 - first term - rate - DN"},0,0,0,"%",0,0.60000000000000031,0,0,0,0,0,0,0,0,0,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":" AK$134","v":0.03},0.03,0.03,0.03,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$134","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$135","v":"Capex add - 01 Apr 02 - first term - rate - DN"},0,0,0,"%",0,0.60000000000000031,0,0,0,0,0,0,0,0,0,0,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":" AK$135","v":0.03},0.03,0.03,0.03,0.03,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$135","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$140","v":"Capex add - 01 Apr 07 - first term - rate - DN"},0,0,0,"%",0,0.60000000000000031,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":" AK$140","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$140","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$145","v":"Capex add - 01 Oct 12 - first term - rate - DN"},0,0,0,"%",0,0.60000000000000031,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.4999999999999999E-2,0.03,0.03,0.03,0.03,{"$f":" AK$145","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,1.4999999999999999E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$145","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$150","v":"Capex add - 01 Oct 17 - first term - rate - DN"},0,0,0,"%",0,0.60000000000000031,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$150","v":1.4999999999999999E-2},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,1.4999999999999999E-2,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$150","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$192","v":"Capex add - 01 Apr 95 - second term - rate - DN"},0,0,0,"%",0,0.40000000000000008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.02,0.02,{"$f":" AK$192","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$192","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$195","v":"Capex add - 01 Apr 98 - second term - rate - DN"},0,0,0,"%",0,0.40000000000000008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$195","v":0},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$195","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$200","v":"Capex add - 01 Apr 03 - second term - rate - DN"},0,0,0,"%",0,0.40000000000000008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$200","v":0},0,0,0,0,0,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0,0,0,0,0,0,{"$f":" BQ$200","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$205","v":"Capex add - 01 Apr 08 - second term - rate - DN"},0,0,0,"%",0,0.40000000000000008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$205","v":0},0,0,0,0,0,0,0,0,0,0,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0,{"$f":" BQ$205","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$206","v":"Capex add - 01 Apr 09 - second term - rate - DN"},0,0,0,"%",0,0.40000000000000008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$206","v":0},0,0,0,0,0,0,0,0,0,0,0,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,{"$f":" BQ$206","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$211","v":"Capex add - 01 Oct 14 - second term - rate - DN"},0,0,0,"%",0,0.40000000000000008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$211","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.01,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,{"$f":" BQ$211","v":0.02},0.02,0.02,0.02,0.02,0.01,0,0,0,0,0]
[null,null,null,null,{"$f":" E$37","v":"Actuals period flag - RP1"},0,0,0,"flag",0,24,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":" AK$37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$37","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$35, \"dd mmm yy\") & \" - real - DN\"","v":"Depreciation - capex addition - 01 Apr 94 - real - DN"},null,null,null,"GBP m",null,{"$f":" SUM(M1320:CA1320)","v":53.681741027026938},null,{"$f":" IF(M$1317 = 1, M1240, IF($H1214 < 0, MAX($H1214 - SUM($L1320:L1320), $H1214 * (M1266 + M1292)), MAX(0, MIN($H1214 - SUM($L1320:L1320), $H1214 *  (M1266 + M1292)))))","v":0},{"$f":" IF(N$1317 = 1, N1240, IF($H1214 < 0, MAX($H1214 - SUM($L1320:M1320), $H1214 * (N1266 + N1292)), MAX(0, MIN($H1214 - SUM($L1320:M1320), $H1214 *  (N1266 + N1292)))))","v":1.6104522308108105},{"$f":" IF(O$1317 = 1, O1240, IF($H1214 < 0, MAX($H1214 - SUM($L1320:N1320), $H1214 * (O1266 + O1292)), MAX(0, MIN($H1214 - SUM($L1320:N1320), $H1214 *  (O1266 + O1292)))))","v":1.6104522308108105},{"$f":" IF(P$1317 = 1, P1240, IF($H1214 < 0, MAX($H1214 - SUM($L1320:O1320), $H1214 * (P1266 + P1292)), MAX(0, MIN($H1214 - SUM($L1320:O1320), $H1214 *  (P1266 + P1292)))))","v":1.6104522308108105},{"$f":" IF(Q$1317 = 1, Q1240, IF($H1214 < 0, MAX($H1214 - SUM($L1320:P1320), $H1214 * (Q1266 + Q1292)), MAX(0, MIN($H1214 - SUM($L1320:P1320), $H1214 *  (Q1266 + Q1292)))))","v":1.6104522308108105},{"$f":" IF(R$1317 = 1, R1240, IF($H1214 < 0, MAX($H1214 - SUM($L1320:Q1320), $H1214 * (R1266 + R1292)), MAX(0, MIN($H1214 - SUM($L1320:Q1320), $H1214 *  (R1266 + R1292)))))","v":1.6104522308108105},{"$f":" IF(S$1317 = 1, S1240, IF($H1214 < 0, MAX($H1214 - SUM($L1320:R1320), $H1214 * (S1266 + S1292)), MAX(0, MIN($H1214 - SUM($L1320:R1320), $H1214 *  (S1266 + S1292)))))","v":1.6104522308108105},{"$f":" IF(T$1317 = 1, T1240, IF($H1214 < 0, MAX($H1214 - SUM($L1320:S1320), $H1214 * (T1266 + T1292)), MAX(0, MIN($H1214 - SUM($L1320:S1320), $H1214 *  (T1266 + T1292)))))","v":1.6104522308108105},{"$f":" IF(U$1317 = 1, U1240, IF($H1214 < 0, MAX($H1214 - SUM($L1320:T1320), $H1214 * (U1266 + U1292)), MAX(0, MIN($H1214 - SUM($L1320:T1320), $H1214 *  (U1266 + U1292)))))","v":1.6104522308108105},{"$f":" IF(V$1317 = 1, V1240, IF($H1214 < 0, MAX($H1214 - SUM($L1320:U1320), $H1214 * (V1266 + V1292)), MAX(0, MIN($H1214 - SUM($L1320:U1320), $H1214 *  (V1266 + V1292)))))","v":1.6104522308108105},{"$f":" IF(W$1317 = 1, W1240, IF($H1214 < 0, MAX($H1214 - SUM($L1320:V1320), $H1214 * (W1266 + W1292)), MAX(0, MIN($H1214 - SUM($L1320:V1320), $H1214 *  (W1266 + W1292)))))","v":1.6104522308108105},{"$f":" IF(X$1317 = 1, X1240, IF($H1214 < 0, MAX($H1214 - SUM($L1320:W1320), $H1214 * (X1266 + X1292)), MAX(0, MIN($H1214 - SUM($L1320:W1320), $H1214 *  (X1266 + X1292)))))","v":1.6104522308108105},{"$f":" IF(Y$1317 = 1, Y1240, IF($H1214 < 0, MAX($H1214 - SUM($L1320:X1320), $H1214 * (Y1266 + Y1292)), MAX(0, MIN($H1214 - SUM($L1320:X1320), $H1214 *  (Y1266 + Y1292)))))","v":1.6104522308108105},{"$f":" IF(Z$1317 = 1, Z1240, IF($H1214 < 0, MAX($H1214 - SUM($L1320:Y1320), $H1214 * (Z1266 + Z1292)), MAX(0, MIN($H1214 - SUM($L1320:Y1320), $H1214 *  (Z1266 + Z1292)))))","v":1.6104522308108105},{"$f":" IF(AA$1317 = 1, AA1240, IF($H1214 < 0, MAX($H1214 - SUM($L1320:Z1320), $H1214 * (AA1266 + AA1292)), MAX(0, MIN($H1214 - SUM($L1320:Z1320), $H1214 *  (AA1266 + AA1292)))))","v":1.6104522308108105},{"$f":" IF(AB$1317 = 1, AB1240, IF($H1214 < 0, MAX($H1214 - SUM($L1320:AA1320), $H1214 * (AB1266 + AB1292)), MAX(0, MIN($H1214 - SUM($L1320:AA1320), $H1214 *  (AB1266 + AB1292)))))","v":1.6104522308108105},{"$f":" IF(AC$1317 = 1, AC1240, IF($H1214 < 0, MAX($H1214 - SUM($L1320:AB1320), $H1214 * (AC1266 + AC1292)), MAX(0, MIN($H1214 - SUM($L1320:AB1320), $H1214 *  (AC1266 + AC1292)))))","v":1.6104522308108105},{"$f":" IF(AD$1317 = 1, AD1240, IF($H1214 < 0, MAX($H1214 - SUM($L1320:AC1320), $H1214 * (AD1266 + AD1292)), MAX(0, MIN($H1214 - SUM($L1320:AC1320), $H1214 *  (AD1266 + AD1292)))))","v":1.6104522308108105},{"$f":" IF(AE$1317 = 1, AE1240, IF($H1214 < 0, MAX($H1214 - SUM($L1320:AD1320), $H1214 * (AE1266 + AE1292)), MAX(0, MIN($H1214 - SUM($L1320:AD1320), $H1214 *  (AE1266 + AE1292)))))","v":1.6104522308108105},{"$f":" IF(AF$1317 = 1, AF1240, IF($H1214 < 0, MAX($H1214 - SUM($L1320:AE1320), $H1214 * (AF1266 + AF1292)), MAX(0, MIN($H1214 - SUM($L1320:AE1320), $H1214 *  (AF1266 + AF1292)))))","v":1.6104522308108105},{"$f":" IF(AG$1317 = 1, AG1240, IF($H1214 < 0, MAX($H1214 - SUM($L1320:AF1320), $H1214 * (AG1266 + AG1292)), MAX(0, MIN($H1214 - SUM($L1320:AF1320), $H1214 *  (AG1266 + AG1292)))))","v":1.6104522308108105},{"$f":" IF(AH$1317 = 1, AH1240, IF($H1214 < 0, MAX($H1214 - SUM($L1320:AG1320), $H1214 * (AH1266 + AH1292)), MAX(0, MIN($H1214 - SUM($L1320:AG1320), $H1214 *  (AH1266 + AH1292)))))","v":1.0736348205405397},{"$f":" IF(AI$1317 = 1, AI1240, IF($H1214 < 0, MAX($H1214 - SUM($L1320:AH1320), $H1214 * (AI1266 + AI1292)), MAX(0, MIN($H1214 - SUM($L1320:AH1320), $H1214 *  (AI1266 + AI1292)))))","v":1.0736348205405397},{"$f":" IF(AJ$1317 = 1, AJ1240, IF($H1214 < 0, MAX($H1214 - SUM($L1320:AI1320), $H1214 * (AJ1266 + AJ1292)), MAX(0, MIN($H1214 - SUM($L1320:AI1320), $H1214 *  (AJ1266 + AJ1292)))))","v":1.0736348205405397},{"$f":" IF(AK$1317 = 1, AK1240, IF($H1214 < 0, MAX($H1214 - SUM($L1320:AJ1320), $H1214 * (AK1266 + AK1292)), MAX(0, MIN($H1214 - SUM($L1320:AJ1320), $H1214 *  (AK1266 + AK1292)))))","v":1.0736348205405388},{"$f":" IF(AL$1317 = 1, AL1240, IF($H1214 < 0, MAX($H1214 - SUM($L1320:AK1320), $H1214 * (AL1266 + AL1292)), MAX(0, MIN($H1214 - SUM($L1320:AK1320), $H1214 *  (AL1266 + AL1292)))))","v":1.0736348205405388},{"$f":" IF(AM$1317 = 1, AM1240, IF($H1214 < 0, MAX($H1214 - SUM($L1320:AL1320), $H1214 * (AM1266 + AM1292)), MAX(0, MIN($H1214 - SUM($L1320:AL1320), $H1214 *  (AM1266 + AM1292)))))","v":1.0736348205405388},{"$f":" IF(AN$1317 = 1, AN1240, IF($H1214 < 0, MAX($H1214 - SUM($L1320:AM1320), $H1214 * (AN1266 + AN1292)), MAX(0, MIN($H1214 - SUM($L1320:AM1320), $H1214 *  (AN1266 + AN1292)))))","v":1.0736348205405388},{"$f":" IF(AO$1317 = 1, AO1240, IF($H1214 < 0, MAX($H1214 - SUM($L1320:AN1320), $H1214 * (AO1266 + AO1292)), MAX(0, MIN($H1214 - SUM($L1320:AN1320), $H1214 *  (AO1266 + AO1292)))))","v":1.0736348205405388},{"$f":" IF(AP$1317 = 1, AP1240, IF($H1214 < 0, MAX($H1214 - SUM($L1320:AO1320), $H1214 * (AP1266 + AP1292)), MAX(0, MIN($H1214 - SUM($L1320:AO1320), $H1214 *  (AP1266 + AP1292)))))","v":1.0736348205405388},{"$f":" IF(AQ$1317 = 1, AQ1240, IF($H1214 < 0, MAX($H1214 - SUM($L1320:AP1320), $H1214 * (AQ1266 + AQ1292)), MAX(0, MIN($H1214 - SUM($L1320:AP1320), $H1214 *  (AQ1266 + AQ1292)))))","v":1.0736348205405388},{"$f":" IF(AR$1317 = 1, AR1240, IF($H1214 < 0, MAX($H1214 - SUM($L1320:AQ1320), $H1214 * (AR1266 + AR1292)), MAX(0, MIN($H1214 - SUM($L1320:AQ1320), $H1214 *  (AR1266 + AR1292)))))","v":1.0736348205405388},{"$f":" IF(AS$1317 = 1, AS1240, IF($H1214 < 0, MAX($H1214 - SUM($L1320:AR1320), $H1214 * (AS1266 + AS1292)), MAX(0, MIN($H1214 - SUM($L1320:AR1320), $H1214 *  (AS1266 + AS1292)))))","v":1.0736348205405388},{"$f":" IF(AT$1317 = 1, AT1240, IF($H1214 < 0, MAX($H1214 - SUM($L1320:AS1320), $H1214 * (AT1266 + AT1292)), MAX(0, MIN($H1214 - SUM($L1320:AS1320), $H1214 *  (AT1266 + AT1292)))))","v":1.0736348205405388},{"$f":" IF(AU$1317 = 1, AU1240, IF($H1214 < 0, MAX($H1214 - SUM($L1320:AT1320), $H1214 * (AU1266 + AU1292)), MAX(0, MIN($H1214 - SUM($L1320:AT1320), $H1214 *  (AU1266 + AU1292)))))","v":1.0736348205405388},{"$f":" IF(AV$1317 = 1, AV1240, IF($H1214 < 0, MAX($H1214 - SUM($L1320:AU1320), $H1214 * (AV1266 + AV1292)), MAX(0, MIN($H1214 - SUM($L1320:AU1320), $H1214 *  (AV1266 + AV1292)))))","v":1.0736348205405388},{"$f":" IF(AW$1317 = 1, AW1240, IF($H1214 < 0, MAX($H1214 - SUM($L1320:AV1320), $H1214 * (AW1266 + AW1292)), MAX(0, MIN($H1214 - SUM($L1320:AV1320), $H1214 *  (AW1266 + AW1292)))))","v":1.0736348205405388},{"$f":" IF(AX$1317 = 1, AX1240, IF($H1214 < 0, MAX($H1214 - SUM($L1320:AW1320), $H1214 * (AX1266 + AX1292)), MAX(0, MIN($H1214 - SUM($L1320:AW1320), $H1214 *  (AX1266 + AX1292)))))","v":1.0736348205405388},{"$f":" IF(AY$1317 = 1, AY1240, IF($H1214 < 0, MAX($H1214 - SUM($L1320:AX1320), $H1214 * (AY1266 + AY1292)), MAX(0, MIN($H1214 - SUM($L1320:AX1320), $H1214 *  (AY1266 + AY1292)))))","v":1.0736348205405388},{"$f":" IF(AZ$1317 = 1, AZ1240, IF($H1214 < 0, MAX($H1214 - SUM($L1320:AY1320), $H1214 * (AZ1266 + AZ1292)), MAX(0, MIN($H1214 - SUM($L1320:AY1320), $H1214 *  (AZ1266 + AZ1292)))))","v":1.0736348205405388},{"$f":" IF(BA$1317 = 1, BA1240, IF($H1214 < 0, MAX($H1214 - SUM($L1320:AZ1320), $H1214 * (BA1266 + BA1292)), MAX(0, MIN($H1214 - SUM($L1320:AZ1320), $H1214 *  (BA1266 + BA1292)))))","v":1.0736348205404553},{"$f":" IF(BB$1317 = 1, BB1240, IF($H1214 < 0, MAX($H1214 - SUM($L1320:BA1320), $H1214 * (BB1266 + BB1292)), MAX(0, MIN($H1214 - SUM($L1320:BA1320), $H1214 *  (BB1266 + BB1292)))))","v":0},{"$f":" IF(BC$1317 = 1, BC1240, IF($H1214 < 0, MAX($H1214 - SUM($L1320:BB1320), $H1214 * (BC1266 + BC1292)), MAX(0, MIN($H1214 - SUM($L1320:BB1320), $H1214 *  (BC1266 + BC1292)))))","v":0},{"$f":" IF(BD$1317 = 1, BD1240, IF($H1214 < 0, MAX($H1214 - SUM($L1320:BC1320), $H1214 * (BD1266 + BD1292)), MAX(0, MIN($H1214 - SUM($L1320:BC1320), $H1214 *  (BD1266 + BD1292)))))","v":0},{"$f":" IF(BE$1317 = 1, BE1240, IF($H1214 < 0, MAX($H1214 - SUM($L1320:BD1320), $H1214 * (BE1266 + BE1292)), MAX(0, MIN($H1214 - SUM($L1320:BD1320), $H1214 *  (BE1266 + BE1292)))))","v":0},{"$f":" IF(BF$1317 = 1, BF1240, IF($H1214 < 0, MAX($H1214 - SUM($L1320:BE1320), $H1214 * (BF1266 + BF1292)), MAX(0, MIN($H1214 - SUM($L1320:BE1320), $H1214 *  (BF1266 + BF1292)))))","v":0},{"$f":" IF(BG$1317 = 1, BG1240, IF($H1214 < 0, MAX($H1214 - SUM($L1320:BF1320), $H1214 * (BG1266 + BG1292)), MAX(0, MIN($H1214 - SUM($L1320:BF1320), $H1214 *  (BG1266 + BG1292)))))","v":0},{"$f":" IF(BH$1317 = 1, BH1240, IF($H1214 < 0, MAX($H1214 - SUM($L1320:BG1320), $H1214 * (BH1266 + BH1292)), MAX(0, MIN($H1214 - SUM($L1320:BG1320), $H1214 *  (BH1266 + BH1292)))))","v":0},{"$f":" IF(BI$1317 = 1, BI1240, IF($H1214 < 0, MAX($H1214 - SUM($L1320:BH1320), $H1214 * (BI1266 + BI1292)), MAX(0, MIN($H1214 - SUM($L1320:BH1320), $H1214 *  (BI1266 + BI1292)))))","v":0},{"$f":" IF(BJ$1317 = 1, BJ1240, IF($H1214 < 0, MAX($H1214 - SUM($L1320:BI1320), $H1214 * (BJ1266 + BJ1292)), MAX(0, MIN($H1214 - SUM($L1320:BI1320), $H1214 *  (BJ1266 + BJ1292)))))","v":0},{"$f":" IF(BK$1317 = 1, BK1240, IF($H1214 < 0, MAX($H1214 - SUM($L1320:BJ1320), $H1214 * (BK1266 + BK1292)), MAX(0, MIN($H1214 - SUM($L1320:BJ1320), $H1214 *  (BK1266 + BK1292)))))","v":0},{"$f":" IF(BL$1317 = 1, BL1240, IF($H1214 < 0, MAX($H1214 - SUM($L1320:BK1320), $H1214 * (BL1266 + BL1292)), MAX(0, MIN($H1214 - SUM($L1320:BK1320), $H1214 *  (BL1266 + BL1292)))))","v":0},{"$f":" IF(BM$1317 = 1, BM1240, IF($H1214 < 0, MAX($H1214 - SUM($L1320:BL1320), $H1214 * (BM1266 + BM1292)), MAX(0, MIN($H1214 - SUM($L1320:BL1320), $H1214 *  (BM1266 + BM1292)))))","v":0},{"$f":" IF(BN$1317 = 1, BN1240, IF($H1214 < 0, MAX($H1214 - SUM($L1320:BM1320), $H1214 * (BN1266 + BN1292)), MAX(0, MIN($H1214 - SUM($L1320:BM1320), $H1214 *  (BN1266 + BN1292)))))","v":0},{"$f":" IF(BO$1317 = 1, BO1240, IF($H1214 < 0, MAX($H1214 - SUM($L1320:BN1320), $H1214 * (BO1266 + BO1292)), MAX(0, MIN($H1214 - SUM($L1320:BN1320), $H1214 *  (BO1266 + BO1292)))))","v":0},{"$f":" IF(BP$1317 = 1, BP1240, IF($H1214 < 0, MAX($H1214 - SUM($L1320:BO1320), $H1214 * (BP1266 + BP1292)), MAX(0, MIN($H1214 - SUM($L1320:BO1320), $H1214 *  (BP1266 + BP1292)))))","v":0},{"$f":" IF(BQ$1317 = 1, BQ1240, IF($H1214 < 0, MAX($H1214 - SUM($L1320:BP1320), $H1214 * (BQ1266 + BQ1292)), MAX(0, MIN($H1214 - SUM($L1320:BP1320), $H1214 *  (BQ1266 + BQ1292)))))","v":0},{"$f":" IF(BR$1317 = 1, BR1240, IF($H1214 < 0, MAX($H1214 - SUM($L1320:BQ1320), $H1214 * (BR1266 + BR1292)), MAX(0, MIN($H1214 - SUM($L1320:BQ1320), $H1214 *  (BR1266 + BR1292)))))","v":0},{"$f":" IF(BS$1317 = 1, BS1240, IF($H1214 < 0, MAX($H1214 - SUM($L1320:BR1320), $H1214 * (BS1266 + BS1292)), MAX(0, MIN($H1214 - SUM($L1320:BR1320), $H1214 *  (BS1266 + BS1292)))))","v":0},{"$f":" IF(BT$1317 = 1, BT1240, IF($H1214 < 0, MAX($H1214 - SUM($L1320:BS1320), $H1214 * (BT1266 + BT1292)), MAX(0, MIN($H1214 - SUM($L1320:BS1320), $H1214 *  (BT1266 + BT1292)))))","v":0},{"$f":" IF(BU$1317 = 1, BU1240, IF($H1214 < 0, MAX($H1214 - SUM($L1320:BT1320), $H1214 * (BU1266 + BU1292)), MAX(0, MIN($H1214 - SUM($L1320:BT1320), $H1214 *  (BU1266 + BU1292)))))","v":0},{"$f":" IF(BV$1317 = 1, BV1240, IF($H1214 < 0, MAX($H1214 - SUM($L1320:BU1320), $H1214 * (BV1266 + BV1292)), MAX(0, MIN($H1214 - SUM($L1320:BU1320), $H1214 *  (BV1266 + BV1292)))))","v":0},{"$f":" IF(BW$1317 = 1, BW1240, IF($H1214 < 0, MAX($H1214 - SUM($L1320:BV1320), $H1214 * (BW1266 + BW1292)), MAX(0, MIN($H1214 - SUM($L1320:BV1320), $H1214 *  (BW1266 + BW1292)))))","v":0},{"$f":" IF(BX$1317 = 1, BX1240, IF($H1214 < 0, MAX($H1214 - SUM($L1320:BW1320), $H1214 * (BX1266 + BX1292)), MAX(0, MIN($H1214 - SUM($L1320:BW1320), $H1214 *  (BX1266 + BX1292)))))","v":0},{"$f":" IF(BY$1317 = 1, BY1240, IF($H1214 < 0, MAX($H1214 - SUM($L1320:BX1320), $H1214 * (BY1266 + BY1292)), MAX(0, MIN($H1214 - SUM($L1320:BX1320), $H1214 *  (BY1266 + BY1292)))))","v":0},{"$f":" IF(BZ$1317 = 1, BZ1240, IF($H1214 < 0, MAX($H1214 - SUM($L1320:BY1320), $H1214 * (BZ1266 + BZ1292)), MAX(0, MIN($H1214 - SUM($L1320:BY1320), $H1214 *  (BZ1266 + BZ1292)))))","v":0},{"$f":" IF(CA$1317 = 1, CA1240, IF($H1214 < 0, MAX($H1214 - SUM($L1320:BZ1320), $H1214 * (CA1266 + CA1292)), MAX(0, MIN($H1214 - SUM($L1320:BZ1320), $H1214 *  (CA1266 + CA1292)))))","v":0}]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$39, \"dd mmm yy\") & \" - real - DN\"","v":"Depreciation - capex addition - 01 Apr 98 - real - DN"},null,null,null,"GBP m",null,67.607153153152993,null,{"$f":" IF(M$1317 = 1, M1244, IF($H1218 < 0, MAX($H1218 - SUM($L1324:L1324), $H1218 * (M1270 + M1296)), MAX(0, MIN($H1218 - SUM($L1324:L1324), $H1218 *  (M1270 + M1296)))))","v":0},{"$f":" IF(N$1317 = 1, N1244, IF($H1218 < 0, MAX($H1218 - SUM($L1324:M1324), $H1218 * (N1270 + N1296)), MAX(0, MIN($H1218 - SUM($L1324:M1324), $H1218 *  (N1270 + N1296)))))","v":0},{"$f":" IF(O$1317 = 1, O1244, IF($H1218 < 0, MAX($H1218 - SUM($L1324:N1324), $H1218 * (O1270 + O1296)), MAX(0, MIN($H1218 - SUM($L1324:N1324), $H1218 *  (O1270 + O1296)))))","v":0},{"$f":" IF(P$1317 = 1, P1244, IF($H1218 < 0, MAX($H1218 - SUM($L1324:O1324), $H1218 * (P1270 + P1296)), MAX(0, MIN($H1218 - SUM($L1324:O1324), $H1218 *  (P1270 + P1296)))))","v":0},{"$f":" IF(Q$1317 = 1, Q1244, IF($H1218 < 0, MAX($H1218 - SUM($L1324:P1324), $H1218 * (Q1270 + Q1296)), MAX(0, MIN($H1218 - SUM($L1324:P1324), $H1218 *  (Q1270 + Q1296)))))","v":0},{"$f":" IF(R$1317 = 1, R1244, IF($H1218 < 0, MAX($H1218 - SUM($L1324:Q1324), $H1218 * (R1270 + R1296)), MAX(0, MIN($H1218 - SUM($L1324:Q1324), $H1218 *  (R1270 + R1296)))))","v":2.0282145945945884},{"$f":" IF(S$1317 = 1, S1244, IF($H1218 < 0, MAX($H1218 - SUM($L1324:R1324), $H1218 * (S1270 + S1296)), MAX(0, MIN($H1218 - SUM($L1324:R1324), $H1218 *  (S1270 + S1296)))))","v":2.0282145945945884},{"$f":" IF(T$1317 = 1, T1244, IF($H1218 < 0, MAX($H1218 - SUM($L1324:S1324), $H1218 * (T1270 + T1296)), MAX(0, MIN($H1218 - SUM($L1324:S1324), $H1218 *  (T1270 + T1296)))))","v":2.0282145945945884},{"$f":" IF(U$1317 = 1, U1244, IF($H1218 < 0, MAX($H1218 - SUM($L1324:T1324), $H1218 * (U1270 + U1296)), MAX(0, MIN($H1218 - SUM($L1324:T1324), $H1218 *  (U1270 + U1296)))))","v":2.0282145945945884},{"$f":" IF(V$1317 = 1, V1244, IF($H1218 < 0, MAX($H1218 - SUM($L1324:U1324), $H1218 * (V1270 + V1296)), MAX(0, MIN($H1218 - SUM($L1324:U1324), $H1218 *  (V1270 + V1296)))))","v":2.0282145945945884},{"$f":" IF(W$1317 = 1, W1244, IF($H1218 < 0, MAX($H1218 - SUM($L1324:V1324), $H1218 * (W1270 + W1296)), MAX(0, MIN($H1218 - SUM($L1324:V1324), $H1218 *  (W1270 + W1296)))))","v":2.0282145945945884},{"$f":" IF(X$1317 = 1, X1244, IF($H1218 < 0, MAX($H1218 - SUM($L1324:W1324), $H1218 * (X1270 + X1296)), MAX(0, MIN($H1218 - SUM($L1324:W1324), $H1218 *  (X1270 + X1296)))))","v":2.0282145945945884},{"$f":" IF(Y$1317 = 1, Y1244, IF($H1218 < 0, MAX($H1218 - SUM($L1324:X1324), $H1218 * (Y1270 + Y1296)), MAX(0, MIN($H1218 - SUM($L1324:X1324), $H1218 *  (Y1270 + Y1296)))))","v":2.0282145945945884},{"$f":" IF(Z$1317 = 1, Z1244, IF($H1218 < 0, MAX($H1218 - SUM($L1324:Y1324), $H1218 * (Z1270 + Z1296)), MAX(0, MIN($H1218 - SUM($L1324:Y1324), $H1218 *  (Z1270 + Z1296)))))","v":2.0282145945945884},{"$f":" IF(AA$1317 = 1, AA1244, IF($H1218 < 0, MAX($H1218 - SUM($L1324:Z1324), $H1218 * (AA1270 + AA1296)), MAX(0, MIN($H1218 - SUM($L1324:Z1324), $H1218 *  (AA1270 + AA1296)))))","v":2.0282145945945884},{"$f":" IF(AB$1317 = 1, AB1244, IF($H1218 < 0, MAX($H1218 - SUM($L1324:AA1324), $H1218 * (AB1270 + AB1296)), MAX(0, MIN($H1218 - SUM($L1324:AA1324), $H1218 *  (AB1270 + AB1296)))))","v":2.0282145945945884},{"$f":" IF(AC$1317 = 1, AC1244, IF($H1218 < 0, MAX($H1218 - SUM($L1324:AB1324), $H1218 * (AC1270 + AC1296)), MAX(0, MIN($H1218 - SUM($L1324:AB1324), $H1218 *  (AC1270 + AC1296)))))","v":2.0282145945945884},{"$f":" IF(AD$1317 = 1, AD1244, IF($H1218 < 0, MAX($H1218 - SUM($L1324:AC1324), $H1218 * (AD1270 + AD1296)), MAX(0, MIN($H1218 - SUM($L1324:AC1324), $H1218 *  (AD1270 + AD1296)))))","v":2.0282145945945884},{"$f":" IF(AE$1317 = 1, AE1244, IF($H1218 < 0, MAX($H1218 - SUM($L1324:AD1324), $H1218 * (AE1270 + AE1296)), MAX(0, MIN($H1218 - SUM($L1324:AD1324), $H1218 *  (AE1270 + AE1296)))))","v":2.0282145945945884},{"$f":" IF(AF$1317 = 1, AF1244, IF($H1218 < 0, MAX($H1218 - SUM($L1324:AE1324), $H1218 * (AF1270 + AF1296)), MAX(0, MIN($H1218 - SUM($L1324:AE1324), $H1218 *  (AF1270 + AF1296)))))","v":2.0282145945945884},{"$f":" IF(AG$1317 = 1, AG1244, IF($H1218 < 0, MAX($H1218 - SUM($L1324:AF1324), $H1218 * (AG1270 + AG1296)), MAX(0, MIN($H1218 - SUM($L1324:AF1324), $H1218 *  (AG1270 + AG1296)))))","v":2.0282145945945884},{"$f":" IF(AH$1317 = 1, AH1244, IF($H1218 < 0, MAX($H1218 - SUM($L1324:AG1324), $H1218 * (AH1270 + AH1296)), MAX(0, MIN($H1218 - SUM($L1324:AG1324), $H1218 *  (AH1270 + AH1296)))))","v":2.0282145945945884},{"$f":" IF(AI$1317 = 1, AI1244, IF($H1218 < 0, MAX($H1218 - SUM($L1324:AH1324), $H1218 * (AI1270 + AI1296)), MAX(0, MIN($H1218 - SUM($L1324:AH1324), $H1218 *  (AI1270 + AI1296)))))","v":2.0282145945945884},{"$f":" IF(AJ$1317 = 1, AJ1244, IF($H1218 < 0, MAX($H1218 - SUM($L1324:AI1324), $H1218 * (AJ1270 + AJ1296)), MAX(0, MIN($H1218 - SUM($L1324:AI1324), $H1218 *  (AJ1270 + AJ1296)))))","v":2.0282145945945884},{"$f":" IF(AK$1317 = 1, AK1244, IF($H1218 < 0, MAX($H1218 - SUM($L1324:AJ1324), $H1218 * (AK1270 + AK1296)), MAX(0, MIN($H1218 - SUM($L1324:AJ1324), $H1218 *  (AK1270 + AK1296)))))","v":2.0282145945945924},{"$f":" IF(AL$1317 = 1, AL1244, IF($H1218 < 0, MAX($H1218 - SUM($L1324:AK1324), $H1218 * (AL1270 + AL1296)), MAX(0, MIN($H1218 - SUM($L1324:AK1324), $H1218 *  (AL1270 + AL1296)))))","v":1.3521430630630615},{"$f":" IF(AM$1317 = 1, AM1244, IF($H1218 < 0, MAX($H1218 - SUM($L1324:AL1324), $H1218 * (AM1270 + AM1296)), MAX(0, MIN($H1218 - SUM($L1324:AL1324), $H1218 *  (AM1270 + AM1296)))))","v":1.3521430630630615},{"$f":" IF(AN$1317 = 1, AN1244, IF($H1218 < 0, MAX($H1218 - SUM($L1324:AM1324), $H1218 * (AN1270 + AN1296)), MAX(0, MIN($H1218 - SUM($L1324:AM1324), $H1218 *  (AN1270 + AN1296)))))","v":1.3521430630630615},{"$f":" IF(AO$1317 = 1, AO1244, IF($H1218 < 0, MAX($H1218 - SUM($L1324:AN1324), $H1218 * (AO1270 + AO1296)), MAX(0, MIN($H1218 - SUM($L1324:AN1324), $H1218 *  (AO1270 + AO1296)))))","v":1.3521430630630615},{"$f":" IF(AP$1317 = 1, AP1244, IF($H1218 < 0, MAX($H1218 - SUM($L1324:AO1324), $H1218 * (AP1270 + AP1296)), MAX(0, MIN($H1218 - SUM($L1324:AO1324), $H1218 *  (AP1270 + AP1296)))))","v":1.3521430630630615},{"$f":" IF(AQ$1317 = 1, AQ1244, IF($H1218 < 0, MAX($H1218 - SUM($L1324:AP1324), $H1218 * (AQ1270 + AQ1296)), MAX(0, MIN($H1218 - SUM($L1324:AP1324), $H1218 *  (AQ1270 + AQ1296)))))","v":1.3521430630630615},{"$f":" IF(AR$1317 = 1, AR1244, IF($H1218 < 0, MAX($H1218 - SUM($L1324:AQ1324), $H1218 * (AR1270 + AR1296)), MAX(0, MIN($H1218 - SUM($L1324:AQ1324), $H1218 *  (AR1270 + AR1296)))))","v":1.3521430630630615},{"$f":" IF(AS$1317 = 1, AS1244, IF($H1218 < 0, MAX($H1218 - SUM($L1324:AR1324), $H1218 * (AS1270 + AS1296)), MAX(0, MIN($H1218 - SUM($L1324:AR1324), $H1218 *  (AS1270 + AS1296)))))","v":1.3521430630630615},{"$f":" IF(AT$1317 = 1, AT1244, IF($H1218 < 0, MAX($H1218 - SUM($L1324:AS1324), $H1218 * (AT1270 + AT1296)), MAX(0, MIN($H1218 - SUM($L1324:AS1324), $H1218 *  (AT1270 + AT1296)))))","v":1.3521430630630615},{"$f":" IF(AU$1317 = 1, AU1244, IF($H1218 < 0, MAX($H1218 - SUM($L1324:AT1324), $H1218 * (AU1270 + AU1296)), MAX(0, MIN($H1218 - SUM($L1324:AT1324), $H1218 *  (AU1270 + AU1296)))))","v":1.3521430630630615},{"$f":" IF(AV$1317 = 1, AV1244, IF($H1218 < 0, MAX($H1218 - SUM($L1324:AU1324), $H1218 * (AV1270 + AV1296)), MAX(0, MIN($H1218 - SUM($L1324:AU1324), $H1218 *  (AV1270 + AV1296)))))","v":1.3521430630630615},{"$f":" IF(AW$1317 = 1, AW1244, IF($H1218 < 0, MAX($H1218 - SUM($L1324:AV1324), $H1218 * (AW1270 + AW1296)), MAX(0, MIN($H1218 - SUM($L1324:AV1324), $H1218 *  (AW1270 + AW1296)))))","v":1.3521430630630615},{"$f":" IF(AX$1317 = 1, AX1244, IF($H1218 < 0, MAX($H1218 - SUM($L1324:AW1324), $H1218 * (AX1270 + AX1296)), MAX(0, MIN($H1218 - SUM($L1324:AW1324), $H1218 *  (AX1270 + AX1296)))))","v":1.3521430630630615},{"$f":" IF(AY$1317 = 1, AY1244, IF($H1218 < 0, MAX($H1218 - SUM($L1324:AX1324), $H1218 * (AY1270 + AY1296)), MAX(0, MIN($H1218 - SUM($L1324:AX1324), $H1218 *  (AY1270 + AY1296)))))","v":1.3521430630630615},{"$f":" IF(AZ$1317 = 1, AZ1244, IF($H1218 < 0, MAX($H1218 - SUM($L1324:AY1324), $H1218 * (AZ1270 + AZ1296)), MAX(0, MIN($H1218 - SUM($L1324:AY1324), $H1218 *  (AZ1270 + AZ1296)))))","v":1.3521430630630615},{"$f":" IF(BA$1317 = 1, BA1244, IF($H1218 < 0, MAX($H1218 - SUM($L1324:AZ1324), $H1218 * (BA1270 + BA1296)), MAX(0, MIN($H1218 - SUM($L1324:AZ1324), $H1218 *  (BA1270 + BA1296)))))","v":1.3521430630630615},{"$f":" IF(BB$1317 = 1, BB1244, IF($H1218 < 0, MAX($H1218 - SUM($L1324:BA1324), $H1218 * (BB1270 + BB1296)), MAX(0, MIN($H1218 - SUM($L1324:BA1324), $H1218 *  (BB1270 + BB1296)))))","v":1.3521430630630615},{"$f":" IF(BC$1317 = 1, BC1244, IF($H1218 < 0, MAX($H1218 - SUM($L1324:BB1324), $H1218 * (BC1270 + BC1296)), MAX(0, MIN($H1218 - SUM($L1324:BB1324), $H1218 *  (BC1270 + BC1296)))))","v":1.3521430630630615},{"$f":" IF(BD$1317 = 1, BD1244, IF($H1218 < 0, MAX($H1218 - SUM($L1324:BC1324), $H1218 * (BD1270 + BD1296)), MAX(0, MIN($H1218 - SUM($L1324:BC1324), $H1218 *  (BD1270 + BD1296)))))","v":1.3521430630630615},{"$f":" IF(BE$1317 = 1, BE1244, IF($H1218 < 0, MAX($H1218 - SUM($L1324:BD1324), $H1218 * (BE1270 + BE1296)), MAX(0, MIN($H1218 - SUM($L1324:BD1324), $H1218 *  (BE1270 + BE1296)))))","v":1.3521430630630615},{"$f":" IF(BF$1317 = 1, BF1244, IF($H1218 < 0, MAX($H1218 - SUM($L1324:BE1324), $H1218 * (BF1270 + BF1296)), MAX(0, MIN($H1218 - SUM($L1324:BE1324), $H1218 *  (BF1270 + BF1296)))))","v":0},{"$f":" IF(BG$1317 = 1, BG1244, IF($H1218 < 0, MAX($H1218 - SUM($L1324:BF1324), $H1218 * (BG1270 + BG1296)), MAX(0, MIN($H1218 - SUM($L1324:BF1324), $H1218 *  (BG1270 + BG1296)))))","v":0},{"$f":" IF(BH$1317 = 1, BH1244, IF($H1218 < 0, MAX($H1218 - SUM($L1324:BG1324), $H1218 * (BH1270 + BH1296)), MAX(0, MIN($H1218 - SUM($L1324:BG1324), $H1218 *  (BH1270 + BH1296)))))","v":0},{"$f":" IF(BI$1317 = 1, BI1244, IF($H1218 < 0, MAX($H1218 - SUM($L1324:BH1324), $H1218 * (BI1270 + BI1296)), MAX(0, MIN($H1218 - SUM($L1324:BH1324), $H1218 *  (BI1270 + BI1296)))))","v":0},{"$f":" IF(BJ$1317 = 1, BJ1244, IF($H1218 < 0, MAX($H1218 - SUM($L1324:BI1324), $H1218 * (BJ1270 + BJ1296)), MAX(0, MIN($H1218 - SUM($L1324:BI1324), $H1218 *  (BJ1270 + BJ1296)))))","v":0},{"$f":" IF(BK$1317 = 1, BK1244, IF($H1218 < 0, MAX($H1218 - SUM($L1324:BJ1324), $H1218 * (BK1270 + BK1296)), MAX(0, MIN($H1218 - SUM($L1324:BJ1324), $H1218 *  (BK1270 + BK1296)))))","v":0},{"$f":" IF(BL$1317 = 1, BL1244, IF($H1218 < 0, MAX($H1218 - SUM($L1324:BK1324), $H1218 * (BL1270 + BL1296)), MAX(0, MIN($H1218 - SUM($L1324:BK1324), $H1218 *  (BL1270 + BL1296)))))","v":0},{"$f":" IF(BM$1317 = 1, BM1244, IF($H1218 < 0, MAX($H1218 - SUM($L1324:BL1324), $H1218 * (BM1270 + BM1296)), MAX(0, MIN($H1218 - SUM($L1324:BL1324), $H1218 *  (BM1270 + BM1296)))))","v":0},{"$f":" IF(BN$1317 = 1, BN1244, IF($H1218 < 0, MAX($H1218 - SUM($L1324:BM1324), $H1218 * (BN1270 + BN1296)), MAX(0, MIN($H1218 - SUM($L1324:BM1324), $H1218 *  (BN1270 + BN1296)))))","v":0},{"$f":" IF(BO$1317 = 1, BO1244, IF($H1218 < 0, MAX($H1218 - SUM($L1324:BN1324), $H1218 * (BO1270 + BO1296)), MAX(0, MIN($H1218 - SUM($L1324:BN1324), $H1218 *  (BO1270 + BO1296)))))","v":0},{"$f":" IF(BP$1317 = 1, BP1244, IF($H1218 < 0, MAX($H1218 - SUM($L1324:BO1324), $H1218 * (BP1270 + BP1296)), MAX(0, MIN($H1218 - SUM($L1324:BO1324), $H1218 *  (BP1270 + BP1296)))))","v":0},{"$f":" IF(BQ$1317 = 1, BQ1244, IF($H1218 < 0, MAX($H1218 - SUM($L1324:BP1324), $H1218 * (BQ1270 + BQ1296)), MAX(0, MIN($H1218 - SUM($L1324:BP1324), $H1218 *  (BQ1270 + BQ1296)))))","v":0},{"$f":" IF(BR$1317 = 1, BR1244, IF($H1218 < 0, MAX($H1218 - SUM($L1324:BQ1324), $H1218 * (BR1270 + BR1296)), MAX(0, MIN($H1218 - SUM($L1324:BQ1324), $H1218 *  (BR1270 + BR1296)))))","v":0},{"$f":" IF(BS$1317 = 1, BS1244, IF($H1218 < 0, MAX($H1218 - SUM($L1324:BR1324), $H1218 * (BS1270 + BS1296)), MAX(0, MIN($H1218 - SUM($L1324:BR1324), $H1218 *  (BS1270 + BS1296)))))","v":0},{"$f":" IF(BT$1317 = 1, BT1244, IF($H1218 < 0, MAX($H1218 - SUM($L1324:BS1324), $H1218 * (BT1270 + BT1296)), MAX(0, MIN($H1218 - SUM($L1324:BS1324), $H1218 *  (BT1270 + BT1296)))))","v":0},{"$f":" IF(BU$1317 = 1, BU1244, IF($H1218 < 0, MAX($H1218 - SUM($L1324:BT1324), $H1218 * (BU1270 + BU1296)), MAX(0, MIN($H1218 - SUM($L1324:BT1324), $H1218 *  (BU1270 + BU1296)))))","v":0},{"$f":" IF(BV$1317 = 1, BV1244, IF($H1218 < 0, MAX($H1218 - SUM($L1324:BU1324), $H1218 * (BV1270 + BV1296)), MAX(0, MIN($H1218 - SUM($L1324:BU1324), $H1218 *  (BV1270 + BV1296)))))","v":0},{"$f":" IF(BW$1317 = 1, BW1244, IF($H1218 < 0, MAX($H1218 - SUM($L1324:BV1324), $H1218 * (BW1270 + BW1296)), MAX(0, MIN($H1218 - SUM($L1324:BV1324), $H1218 *  (BW1270 + BW1296)))))","v":0},{"$f":" IF(BX$1317 = 1, BX1244, IF($H1218 < 0, MAX($H1218 - SUM($L1324:BW1324), $H1218 * (BX1270 + BX1296)), MAX(0, MIN($H1218 - SUM($L1324:BW1324), $H1218 *  (BX1270 + BX1296)))))","v":0},{"$f":" IF(BY$1317 = 1, BY1244, IF($H1218 < 0, MAX($H1218 - SUM($L1324:BX1324), $H1218 * (BY1270 + BY1296)), MAX(0, MIN($H1218 - SUM($L1324:BX1324), $H1218 *  (BY1270 + BY1296)))))","v":0},{"$f":" IF(BZ$1317 = 1, BZ1244, IF($H1218 < 0, MAX($H1218 - SUM($L1324:BY1324), $H1218 * (BZ1270 + BZ1296)), MAX(0, MIN($H1218 - SUM($L1324:BY1324), $H1218 *  (BZ1270 + BZ1296)))))","v":0},{"$f":" IF(CA$1317 = 1, CA1244, IF($H1218 < 0, MAX($H1218 - SUM($L1324:BZ1324), $H1218 * (CA1270 + CA1296)), MAX(0, MIN($H1218 - SUM($L1324:BZ1324), $H1218 *  (CA1270 + CA1296)))))","v":0}]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$44, \"dd mmm yy\") & \" - real - DN\"","v":"Depreciation - capex addition - 01 Apr 03 - real - DN"},null,null,null,"GBP m",null,57.893979746480049,null,{"$f":" IF(M$1317 = 1, M1249, IF($H1223 < 0, MAX($H1223 - SUM($L1329:L1329), $H1223 * (M1275 + M1301)), MAX(0, MIN($H1223 - SUM($L1329:L1329), $H1223 *  (M1275 + M1301)))))","v":0},{"$f":" IF(N$1317 = 1, N1249, IF($H1223 < 0, MAX($H1223 - SUM($L1329:M1329), $H1223 * (N1275 + N1301)), MAX(0, MIN($H1223 - SUM($L1329:M1329), $H1223 *  (N1275 + N1301)))))","v":0},{"$f":" IF(O$1317 = 1, O1249, IF($H1223 < 0, MAX($H1223 - SUM($L1329:N1329), $H1223 * (O1275 + O1301)), MAX(0, MIN($H1223 - SUM($L1329:N1329), $H1223 *  (O1275 + O1301)))))","v":0},{"$f":" IF(P$1317 = 1, P1249, IF($H1223 < 0, MAX($H1223 - SUM($L1329:O1329), $H1223 * (P1275 + P1301)), MAX(0, MIN($H1223 - SUM($L1329:O1329), $H1223 *  (P1275 + P1301)))))","v":0},{"$f":" IF(Q$1317 = 1, Q1249, IF($H1223 < 0, MAX($H1223 - SUM($L1329:P1329), $H1223 * (Q1275 + Q1301)), MAX(0, MIN($H1223 - SUM($L1329:P1329), $H1223 *  (Q1275 + Q1301)))))","v":0},{"$f":" IF(R$1317 = 1, R1249, IF($H1223 < 0, MAX($H1223 - SUM($L1329:Q1329), $H1223 * (R1275 + R1301)), MAX(0, MIN($H1223 - SUM($L1329:Q1329), $H1223 *  (R1275 + R1301)))))","v":0},{"$f":" IF(S$1317 = 1, S1249, IF($H1223 < 0, MAX($H1223 - SUM($L1329:R1329), $H1223 * (S1275 + S1301)), MAX(0, MIN($H1223 - SUM($L1329:R1329), $H1223 *  (S1275 + S1301)))))","v":0},{"$f":" IF(T$1317 = 1, T1249, IF($H1223 < 0, MAX($H1223 - SUM($L1329:S1329), $H1223 * (T1275 + T1301)), MAX(0, MIN($H1223 - SUM($L1329:S1329), $H1223 *  (T1275 + T1301)))))","v":0},{"$f":" IF(U$1317 = 1, U1249, IF($H1223 < 0, MAX($H1223 - SUM($L1329:T1329), $H1223 * (U1275 + U1301)), MAX(0, MIN($H1223 - SUM($L1329:T1329), $H1223 *  (U1275 + U1301)))))","v":0},{"$f":" IF(V$1317 = 1, V1249, IF($H1223 < 0, MAX($H1223 - SUM($L1329:U1329), $H1223 * (V1275 + V1301)), MAX(0, MIN($H1223 - SUM($L1329:U1329), $H1223 *  (V1275 + V1301)))))","v":0},{"$f":" IF(W$1317 = 1, W1249, IF($H1223 < 0, MAX($H1223 - SUM($L1329:V1329), $H1223 * (W1275 + W1301)), MAX(0, MIN($H1223 - SUM($L1329:V1329), $H1223 *  (W1275 + W1301)))))","v":1.7368193923943973},{"$f":" IF(X$1317 = 1, X1249, IF($H1223 < 0, MAX($H1223 - SUM($L1329:W1329), $H1223 * (X1275 + X1301)), MAX(0, MIN($H1223 - SUM($L1329:W1329), $H1223 *  (X1275 + X1301)))))","v":1.7368193923943973},{"$f":" IF(Y$1317 = 1, Y1249, IF($H1223 < 0, MAX($H1223 - SUM($L1329:X1329), $H1223 * (Y1275 + Y1301)), MAX(0, MIN($H1223 - SUM($L1329:X1329), $H1223 *  (Y1275 + Y1301)))))","v":1.7368193923943973},{"$f":" IF(Z$1317 = 1, Z1249, IF($H1223 < 0, MAX($H1223 - SUM($L1329:Y1329), $H1223 * (Z1275 + Z1301)), MAX(0, MIN($H1223 - SUM($L1329:Y1329), $H1223 *  (Z1275 + Z1301)))))","v":1.7368193923943973},{"$f":" IF(AA$1317 = 1, AA1249, IF($H1223 < 0, MAX($H1223 - SUM($L1329:Z1329), $H1223 * (AA1275 + AA1301)), MAX(0, MIN($H1223 - SUM($L1329:Z1329), $H1223 *  (AA1275 + AA1301)))))","v":1.7368193923943973},{"$f":" IF(AB$1317 = 1, AB1249, IF($H1223 < 0, MAX($H1223 - SUM($L1329:AA1329), $H1223 * (AB1275 + AB1301)), MAX(0, MIN($H1223 - SUM($L1329:AA1329), $H1223 *  (AB1275 + AB1301)))))","v":1.7368193923943973},{"$f":" IF(AC$1317 = 1, AC1249, IF($H1223 < 0, MAX($H1223 - SUM($L1329:AB1329), $H1223 * (AC1275 + AC1301)), MAX(0, MIN($H1223 - SUM($L1329:AB1329), $H1223 *  (AC1275 + AC1301)))))","v":1.7368193923943973},{"$f":" IF(AD$1317 = 1, AD1249, IF($H1223 < 0, MAX($H1223 - SUM($L1329:AC1329), $H1223 * (AD1275 + AD1301)), MAX(0, MIN($H1223 - SUM($L1329:AC1329), $H1223 *  (AD1275 + AD1301)))))","v":1.7368193923943973},{"$f":" IF(AE$1317 = 1, AE1249, IF($H1223 < 0, MAX($H1223 - SUM($L1329:AD1329), $H1223 * (AE1275 + AE1301)), MAX(0, MIN($H1223 - SUM($L1329:AD1329), $H1223 *  (AE1275 + AE1301)))))","v":1.7368193923943973},{"$f":" IF(AF$1317 = 1, AF1249, IF($H1223 < 0, MAX($H1223 - SUM($L1329:AE1329), $H1223 * (AF1275 + AF1301)), MAX(0, MIN($H1223 - SUM($L1329:AE1329), $H1223 *  (AF1275 + AF1301)))))","v":1.7368193923943973},{"$f":" IF(AG$1317 = 1, AG1249, IF($H1223 < 0, MAX($H1223 - SUM($L1329:AF1329), $H1223 * (AG1275 + AG1301)), MAX(0, MIN($H1223 - SUM($L1329:AF1329), $H1223 *  (AG1275 + AG1301)))))","v":1.7368193923943973},{"$f":" IF(AH$1317 = 1, AH1249, IF($H1223 < 0, MAX($H1223 - SUM($L1329:AG1329), $H1223 * (AH1275 + AH1301)), MAX(0, MIN($H1223 - SUM($L1329:AG1329), $H1223 *  (AH1275 + AH1301)))))","v":1.7368193923943973},{"$f":" IF(AI$1317 = 1, AI1249, IF($H1223 < 0, MAX($H1223 - SUM($L1329:AH1329), $H1223 * (AI1275 + AI1301)), MAX(0, MIN($H1223 - SUM($L1329:AH1329), $H1223 *  (AI1275 + AI1301)))))","v":1.7368193923943973},{"$f":" IF(AJ$1317 = 1, AJ1249, IF($H1223 < 0, MAX($H1223 - SUM($L1329:AI1329), $H1223 * (AJ1275 + AJ1301)), MAX(0, MIN($H1223 - SUM($L1329:AI1329), $H1223 *  (AJ1275 + AJ1301)))))","v":1.7368193923943973},{"$f":" IF(AK$1317 = 1, AK1249, IF($H1223 < 0, MAX($H1223 - SUM($L1329:AJ1329), $H1223 * (AK1275 + AK1301)), MAX(0, MIN($H1223 - SUM($L1329:AJ1329), $H1223 *  (AK1275 + AK1301)))))","v":1.736819392394402},{"$f":" IF(AL$1317 = 1, AL1249, IF($H1223 < 0, MAX($H1223 - SUM($L1329:AK1329), $H1223 * (AL1275 + AL1301)), MAX(0, MIN($H1223 - SUM($L1329:AK1329), $H1223 *  (AL1275 + AL1301)))))","v":1.736819392394402},{"$f":" IF(AM$1317 = 1, AM1249, IF($H1223 < 0, MAX($H1223 - SUM($L1329:AL1329), $H1223 * (AM1275 + AM1301)), MAX(0, MIN($H1223 - SUM($L1329:AL1329), $H1223 *  (AM1275 + AM1301)))))","v":1.736819392394402},{"$f":" IF(AN$1317 = 1, AN1249, IF($H1223 < 0, MAX($H1223 - SUM($L1329:AM1329), $H1223 * (AN1275 + AN1301)), MAX(0, MIN($H1223 - SUM($L1329:AM1329), $H1223 *  (AN1275 + AN1301)))))","v":1.736819392394402},{"$f":" IF(AO$1317 = 1, AO1249, IF($H1223 < 0, MAX($H1223 - SUM($L1329:AN1329), $H1223 * (AO1275 + AO1301)), MAX(0, MIN($H1223 - SUM($L1329:AN1329), $H1223 *  (AO1275 + AO1301)))))","v":1.736819392394402},{"$f":" IF(AP$1317 = 1, AP1249, IF($H1223 < 0, MAX($H1223 - SUM($L1329:AO1329), $H1223 * (AP1275 + AP1301)), MAX(0, MIN($H1223 - SUM($L1329:AO1329), $H1223 *  (AP1275 + AP1301)))))","v":1.736819392394402},{"$f":" IF(AQ$1317 = 1, AQ1249, IF($H1223 < 0, MAX($H1223 - SUM($L1329:AP1329), $H1223 * (AQ1275 + AQ1301)), MAX(0, MIN($H1223 - SUM($L1329:AP1329), $H1223 *  (AQ1275 + AQ1301)))))","v":1.1578795949296015},{"$f":" IF(AR$1317 = 1, AR1249, IF($H1223 < 0, MAX($H1223 - SUM($L1329:AQ1329), $H1223 * (AR1275 + AR1301)), MAX(0, MIN($H1223 - SUM($L1329:AQ1329), $H1223 *  (AR1275 + AR1301)))))","v":1.1578795949296015},{"$f":" IF(AS$1317 = 1, AS1249, IF($H1223 < 0, MAX($H1223 - SUM($L1329:AR1329), $H1223 * (AS1275 + AS1301)), MAX(0, MIN($H1223 - SUM($L1329:AR1329), $H1223 *  (AS1275 + AS1301)))))","v":1.1578795949296015},{"$f":" IF(AT$1317 = 1, AT1249, IF($H1223 < 0, MAX($H1223 - SUM($L1329:AS1329), $H1223 * (AT1275 + AT1301)), MAX(0, MIN($H1223 - SUM($L1329:AS1329), $H1223 *  (AT1275 + AT1301)))))","v":1.1578795949296015},{"$f":" IF(AU$1317 = 1, AU1249, IF($H1223 < 0, MAX($H1223 - SUM($L1329:AT1329), $H1223 * (AU1275 + AU1301)), MAX(0, MIN($H1223 - SUM($L1329:AT1329), $H1223 *  (AU1275 + AU1301)))))","v":1.1578795949296015},{"$f":" IF(AV$1317 = 1, AV1249, IF($H1223 < 0, MAX($H1223 - SUM($L1329:AU1329), $H1223 * (AV1275 + AV1301)), MAX(0, MIN($H1223 - SUM($L1329:AU1329), $H1223 *  (AV1275 + AV1301)))))","v":1.1578795949296015},{"$f":" IF(AW$1317 = 1, AW1249, IF($H1223 < 0, MAX($H1223 - SUM($L1329:AV1329), $H1223 * (AW1275 + AW1301)), MAX(0, MIN($H1223 - SUM($L1329:AV1329), $H1223 *  (AW1275 + AW1301)))))","v":1.1578795949296015},{"$f":" IF(AX$1317 = 1, AX1249, IF($H1223 < 0, MAX($H1223 - SUM($L1329:AW1329), $H1223 * (AX1275 + AX1301)), MAX(0, MIN($H1223 - SUM($L1329:AW1329), $H1223 *  (AX1275 + AX1301)))))","v":1.1578795949296015},{"$f":" IF(AY$1317 = 1, AY1249, IF($H1223 < 0, MAX($H1223 - SUM($L1329:AX1329), $H1223 * (AY1275 + AY1301)), MAX(0, MIN($H1223 - SUM($L1329:AX1329), $H1223 *  (AY1275 + AY1301)))))","v":1.1578795949296015},{"$f":" IF(AZ$1317 = 1, AZ1249, IF($H1223 < 0, MAX($H1223 - SUM($L1329:AY1329), $H1223 * (AZ1275 + AZ1301)), MAX(0, MIN($H1223 - SUM($L1329:AY1329), $H1223 *  (AZ1275 + AZ1301)))))","v":1.1578795949296015},{"$f":" IF(BA$1317 = 1, BA1249, IF($H1223 < 0, MAX($H1223 - SUM($L1329:AZ1329), $H1223 * (BA1275 + BA1301)), MAX(0, MIN($H1223 - SUM($L1329:AZ1329), $H1223 *  (BA1275 + BA1301)))))","v":1.1578795949296015},{"$f":" IF(BB$1317 = 1, BB1249, IF($H1223 < 0, MAX($H1223 - SUM($L1329:BA1329), $H1223 * (BB1275 + BB1301)), MAX(0, MIN($H1223 - SUM($L1329:BA1329), $H1223 *  (BB1275 + BB1301)))))","v":1.1578795949296015},{"$f":" IF(BC$1317 = 1, BC1249, IF($H1223 < 0, MAX($H1223 - SUM($L1329:BB1329), $H1223 * (BC1275 + BC1301)), MAX(0, MIN($H1223 - SUM($L1329:BB1329), $H1223 *  (BC1275 + BC1301)))))","v":1.1578795949296015},{"$f":" IF(BD$1317 = 1, BD1249, IF($H1223 < 0, MAX($H1223 - SUM($L1329:BC1329), $H1223 * (BD1275 + BD1301)), MAX(0, MIN($H1223 - SUM($L1329:BC1329), $H1223 *  (BD1275 + BD1301)))))","v":1.1578795949296015},{"$f":" IF(BE$1317 = 1, BE1249, IF($H1223 < 0, MAX($H1223 - SUM($L1329:BD1329), $H1223 * (BE1275 + BE1301)), MAX(0, MIN($H1223 - SUM($L1329:BD1329), $H1223 *  (BE1275 + BE1301)))))","v":1.1578795949296015},{"$f":" IF(BF$1317 = 1, BF1249, IF($H1223 < 0, MAX($H1223 - SUM($L1329:BE1329), $H1223 * (BF1275 + BF1301)), MAX(0, MIN($H1223 - SUM($L1329:BE1329), $H1223 *  (BF1275 + BF1301)))))","v":1.1578795949296015},{"$f":" IF(BG$1317 = 1, BG1249, IF($H1223 < 0, MAX($H1223 - SUM($L1329:BF1329), $H1223 * (BG1275 + BG1301)), MAX(0, MIN($H1223 - SUM($L1329:BF1329), $H1223 *  (BG1275 + BG1301)))))","v":1.1578795949296015},{"$f":" IF(BH$1317 = 1, BH1249, IF($H1223 < 0, MAX($H1223 - SUM($L1329:BG1329), $H1223 * (BH1275 + BH1301)), MAX(0, MIN($H1223 - SUM($L1329:BG1329), $H1223 *  (BH1275 + BH1301)))))","v":1.1578795949296015},{"$f":" IF(BI$1317 = 1, BI1249, IF($H1223 < 0, MAX($H1223 - SUM($L1329:BH1329), $H1223 * (BI1275 + BI1301)), MAX(0, MIN($H1223 - SUM($L1329:BH1329), $H1223 *  (BI1275 + BI1301)))))","v":1.1578795949296015},{"$f":" IF(BJ$1317 = 1, BJ1249, IF($H1223 < 0, MAX($H1223 - SUM($L1329:BI1329), $H1223 * (BJ1275 + BJ1301)), MAX(0, MIN($H1223 - SUM($L1329:BI1329), $H1223 *  (BJ1275 + BJ1301)))))","v":1.1578795949296015},{"$f":" IF(BK$1317 = 1, BK1249, IF($H1223 < 0, MAX($H1223 - SUM($L1329:BJ1329), $H1223 * (BK1275 + BK1301)), MAX(0, MIN($H1223 - SUM($L1329:BJ1329), $H1223 *  (BK1275 + BK1301)))))","v":0},{"$f":" IF(BL$1317 = 1, BL1249, IF($H1223 < 0, MAX($H1223 - SUM($L1329:BK1329), $H1223 * (BL1275 + BL1301)), MAX(0, MIN($H1223 - SUM($L1329:BK1329), $H1223 *  (BL1275 + BL1301)))))","v":0},{"$f":" IF(BM$1317 = 1, BM1249, IF($H1223 < 0, MAX($H1223 - SUM($L1329:BL1329), $H1223 * (BM1275 + BM1301)), MAX(0, MIN($H1223 - SUM($L1329:BL1329), $H1223 *  (BM1275 + BM1301)))))","v":0},{"$f":" IF(BN$1317 = 1, BN1249, IF($H1223 < 0, MAX($H1223 - SUM($L1329:BM1329), $H1223 * (BN1275 + BN1301)), MAX(0, MIN($H1223 - SUM($L1329:BM1329), $H1223 *  (BN1275 + BN1301)))))","v":0},{"$f":" IF(BO$1317 = 1, BO1249, IF($H1223 < 0, MAX($H1223 - SUM($L1329:BN1329), $H1223 * (BO1275 + BO1301)), MAX(0, MIN($H1223 - SUM($L1329:BN1329), $H1223 *  (BO1275 + BO1301)))))","v":0},{"$f":" IF(BP$1317 = 1, BP1249, IF($H1223 < 0, MAX($H1223 - SUM($L1329:BO1329), $H1223 * (BP1275 + BP1301)), MAX(0, MIN($H1223 - SUM($L1329:BO1329), $H1223 *  (BP1275 + BP1301)))))","v":0},{"$f":" IF(BQ$1317 = 1, BQ1249, IF($H1223 < 0, MAX($H1223 - SUM($L1329:BP1329), $H1223 * (BQ1275 + BQ1301)), MAX(0, MIN($H1223 - SUM($L1329:BP1329), $H1223 *  (BQ1275 + BQ1301)))))","v":0},{"$f":" IF(BR$1317 = 1, BR1249, IF($H1223 < 0, MAX($H1223 - SUM($L1329:BQ1329), $H1223 * (BR1275 + BR1301)), MAX(0, MIN($H1223 - SUM($L1329:BQ1329), $H1223 *  (BR1275 + BR1301)))))","v":0},{"$f":" IF(BS$1317 = 1, BS1249, IF($H1223 < 0, MAX($H1223 - SUM($L1329:BR1329), $H1223 * (BS1275 + BS1301)), MAX(0, MIN($H1223 - SUM($L1329:BR1329), $H1223 *  (BS1275 + BS1301)))))","v":0},{"$f":" IF(BT$1317 = 1, BT1249, IF($H1223 < 0, MAX($H1223 - SUM($L1329:BS1329), $H1223 * (BT1275 + BT1301)), MAX(0, MIN($H1223 - SUM($L1329:BS1329), $H1223 *  (BT1275 + BT1301)))))","v":0},{"$f":" IF(BU$1317 = 1, BU1249, IF($H1223 < 0, MAX($H1223 - SUM($L1329:BT1329), $H1223 * (BU1275 + BU1301)), MAX(0, MIN($H1223 - SUM($L1329:BT1329), $H1223 *  (BU1275 + BU1301)))))","v":0},{"$f":" IF(BV$1317 = 1, BV1249, IF($H1223 < 0, MAX($H1223 - SUM($L1329:BU1329), $H1223 * (BV1275 + BV1301)), MAX(0, MIN($H1223 - SUM($L1329:BU1329), $H1223 *  (BV1275 + BV1301)))))","v":0},{"$f":" IF(BW$1317 = 1, BW1249, IF($H1223 < 0, MAX($H1223 - SUM($L1329:BV1329), $H1223 * (BW1275 + BW1301)), MAX(0, MIN($H1223 - SUM($L1329:BV1329), $H1223 *  (BW1275 + BW1301)))))","v":0},{"$f":" IF(BX$1317 = 1, BX1249, IF($H1223 < 0, MAX($H1223 - SUM($L1329:BW1329), $H1223 * (BX1275 + BX1301)), MAX(0, MIN($H1223 - SUM($L1329:BW1329), $H1223 *  (BX1275 + BX1301)))))","v":0},{"$f":" IF(BY$1317 = 1, BY1249, IF($H1223 < 0, MAX($H1223 - SUM($L1329:BX1329), $H1223 * (BY1275 + BY1301)), MAX(0, MIN($H1223 - SUM($L1329:BX1329), $H1223 *  (BY1275 + BY1301)))))","v":0},{"$f":" IF(BZ$1317 = 1, BZ1249, IF($H1223 < 0, MAX($H1223 - SUM($L1329:BY1329), $H1223 * (BZ1275 + BZ1301)), MAX(0, MIN($H1223 - SUM($L1329:BY1329), $H1223 *  (BZ1275 + BZ1301)))))","v":0},{"$f":" IF(CA$1317 = 1, CA1249, IF($H1223 < 0, MAX($H1223 - SUM($L1329:BZ1329), $H1223 * (CA1275 + CA1301)), MAX(0, MIN($H1223 - SUM($L1329:BZ1329), $H1223 *  (CA1275 + CA1301)))))","v":0}]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$49, \"dd mmm yy\") & \" - real - DN\"","v":"Depreciation - capex addition - 01 Apr 08 - real - DN"},null,null,null,"GBP m",null,69.733695800498424,null,{"$f":" IF(M$1317 = 1, M1254, IF($H1228 < 0, MAX($H1228 - SUM($L1334:L1334), $H1228 * (M1280 + M1306)), MAX(0, MIN($H1228 - SUM($L1334:L1334), $H1228 *  (M1280 + M1306)))))","v":0},{"$f":" IF(N$1317 = 1, N1254, IF($H1228 < 0, MAX($H1228 - SUM($L1334:M1334), $H1228 * (N1280 + N1306)), MAX(0, MIN($H1228 - SUM($L1334:M1334), $H1228 *  (N1280 + N1306)))))","v":0},{"$f":" IF(O$1317 = 1, O1254, IF($H1228 < 0, MAX($H1228 - SUM($L1334:N1334), $H1228 * (O1280 + O1306)), MAX(0, MIN($H1228 - SUM($L1334:N1334), $H1228 *  (O1280 + O1306)))))","v":0},{"$f":" IF(P$1317 = 1, P1254, IF($H1228 < 0, MAX($H1228 - SUM($L1334:O1334), $H1228 * (P1280 + P1306)), MAX(0, MIN($H1228 - SUM($L1334:O1334), $H1228 *  (P1280 + P1306)))))","v":0},{"$f":" IF(Q$1317 = 1, Q1254, IF($H1228 < 0, MAX($H1228 - SUM($L1334:P1334), $H1228 * (Q1280 + Q1306)), MAX(0, MIN($H1228 - SUM($L1334:P1334), $H1228 *  (Q1280 + Q1306)))))","v":0},{"$f":" IF(R$1317 = 1, R1254, IF($H1228 < 0, MAX($H1228 - SUM($L1334:Q1334), $H1228 * (R1280 + R1306)), MAX(0, MIN($H1228 - SUM($L1334:Q1334), $H1228 *  (R1280 + R1306)))))","v":0},{"$f":" IF(S$1317 = 1, S1254, IF($H1228 < 0, MAX($H1228 - SUM($L1334:R1334), $H1228 * (S1280 + S1306)), MAX(0, MIN($H1228 - SUM($L1334:R1334), $H1228 *  (S1280 + S1306)))))","v":0},{"$f":" IF(T$1317 = 1, T1254, IF($H1228 < 0, MAX($H1228 - SUM($L1334:S1334), $H1228 * (T1280 + T1306)), MAX(0, MIN($H1228 - SUM($L1334:S1334), $H1228 *  (T1280 + T1306)))))","v":0},{"$f":" IF(U$1317 = 1, U1254, IF($H1228 < 0, MAX($H1228 - SUM($L1334:T1334), $H1228 * (U1280 + U1306)), MAX(0, MIN($H1228 - SUM($L1334:T1334), $H1228 *  (U1280 + U1306)))))","v":0},{"$f":" IF(V$1317 = 1, V1254, IF($H1228 < 0, MAX($H1228 - SUM($L1334:U1334), $H1228 * (V1280 + V1306)), MAX(0, MIN($H1228 - SUM($L1334:U1334), $H1228 *  (V1280 + V1306)))))","v":0},{"$f":" IF(W$1317 = 1, W1254, IF($H1228 < 0, MAX($H1228 - SUM($L1334:V1334), $H1228 * (W1280 + W1306)), MAX(0, MIN($H1228 - SUM($L1334:V1334), $H1228 *  (W1280 + W1306)))))","v":0},{"$f":" IF(X$1317 = 1, X1254, IF($H1228 < 0, MAX($H1228 - SUM($L1334:W1334), $H1228 * (X1280 + X1306)), MAX(0, MIN($H1228 - SUM($L1334:W1334), $H1228 *  (X1280 + X1306)))))","v":0},{"$f":" IF(Y$1317 = 1, Y1254, IF($H1228 < 0, MAX($H1228 - SUM($L1334:X1334), $H1228 * (Y1280 + Y1306)), MAX(0, MIN($H1228 - SUM($L1334:X1334), $H1228 *  (Y1280 + Y1306)))))","v":0},{"$f":" IF(Z$1317 = 1, Z1254, IF($H1228 < 0, MAX($H1228 - SUM($L1334:Y1334), $H1228 * (Z1280 + Z1306)), MAX(0, MIN($H1228 - SUM($L1334:Y1334), $H1228 *  (Z1280 + Z1306)))))","v":0},{"$f":" IF(AA$1317 = 1, AA1254, IF($H1228 < 0, MAX($H1228 - SUM($L1334:Z1334), $H1228 * (AA1280 + AA1306)), MAX(0, MIN($H1228 - SUM($L1334:Z1334), $H1228 *  (AA1280 + AA1306)))))","v":0},{"$f":" IF(AB$1317 = 1, AB1254, IF($H1228 < 0, MAX($H1228 - SUM($L1334:AA1334), $H1228 * (AB1280 + AB1306)), MAX(0, MIN($H1228 - SUM($L1334:AA1334), $H1228 *  (AB1280 + AB1306)))))","v":2.0920108740149499},{"$f":" IF(AC$1317 = 1, AC1254, IF($H1228 < 0, MAX($H1228 - SUM($L1334:AB1334), $H1228 * (AC1280 + AC1306)), MAX(0, MIN($H1228 - SUM($L1334:AB1334), $H1228 *  (AC1280 + AC1306)))))","v":2.0920108740149499},{"$f":" IF(AD$1317 = 1, AD1254, IF($H1228 < 0, MAX($H1228 - SUM($L1334:AC1334), $H1228 * (AD1280 + AD1306)), MAX(0, MIN($H1228 - SUM($L1334:AC1334), $H1228 *  (AD1280 + AD1306)))))","v":2.0920108740149499},{"$f":" IF(AE$1317 = 1, AE1254, IF($H1228 < 0, MAX($H1228 - SUM($L1334:AD1334), $H1228 * (AE1280 + AE1306)), MAX(0, MIN($H1228 - SUM($L1334:AD1334), $H1228 *  (AE1280 + AE1306)))))","v":2.0920108740149499},{"$f":" IF(AF$1317 = 1, AF1254, IF($H1228 < 0, MAX($H1228 - SUM($L1334:AE1334), $H1228 * (AF1280 + AF1306)), MAX(0, MIN($H1228 - SUM($L1334:AE1334), $H1228 *  (AF1280 + AF1306)))))","v":2.0920108740149499},{"$f":" IF(AG$1317 = 1, AG1254, IF($H1228 < 0, MAX($H1228 - SUM($L1334:AF1334), $H1228 * (AG1280 + AG1306)), MAX(0, MIN($H1228 - SUM($L1334:AF1334), $H1228 *  (AG1280 + AG1306)))))","v":2.0920108740149499},{"$f":" IF(AH$1317 = 1, AH1254, IF($H1228 < 0, MAX($H1228 - SUM($L1334:AG1334), $H1228 * (AH1280 + AH1306)), MAX(0, MIN($H1228 - SUM($L1334:AG1334), $H1228 *  (AH1280 + AH1306)))))","v":2.0920108740149499},{"$f":" IF(AI$1317 = 1, AI1254, IF($H1228 < 0, MAX($H1228 - SUM($L1334:AH1334), $H1228 * (AI1280 + AI1306)), MAX(0, MIN($H1228 - SUM($L1334:AH1334), $H1228 *  (AI1280 + AI1306)))))","v":2.0920108740149499},{"$f":" IF(AJ$1317 = 1, AJ1254, IF($H1228 < 0, MAX($H1228 - SUM($L1334:AI1334), $H1228 * (AJ1280 + AJ1306)), MAX(0, MIN($H1228 - SUM($L1334:AI1334), $H1228 *  (AJ1280 + AJ1306)))))","v":2.0920108740149499},{"$f":" IF(AK$1317 = 1, AK1254, IF($H1228 < 0, MAX($H1228 - SUM($L1334:AJ1334), $H1228 * (AK1280 + AK1306)), MAX(0, MIN($H1228 - SUM($L1334:AJ1334), $H1228 *  (AK1280 + AK1306)))))","v":2.0920108740149526},{"$f":" IF(AL$1317 = 1, AL1254, IF($H1228 < 0, MAX($H1228 - SUM($L1334:AK1334), $H1228 * (AL1280 + AL1306)), MAX(0, MIN($H1228 - SUM($L1334:AK1334), $H1228 *  (AL1280 + AL1306)))))","v":2.0920108740149526},{"$f":" IF(AM$1317 = 1, AM1254, IF($H1228 < 0, MAX($H1228 - SUM($L1334:AL1334), $H1228 * (AM1280 + AM1306)), MAX(0, MIN($H1228 - SUM($L1334:AL1334), $H1228 *  (AM1280 + AM1306)))))","v":2.0920108740149526},{"$f":" IF(AN$1317 = 1, AN1254, IF($H1228 < 0, MAX($H1228 - SUM($L1334:AM1334), $H1228 * (AN1280 + AN1306)), MAX(0, MIN($H1228 - SUM($L1334:AM1334), $H1228 *  (AN1280 + AN1306)))))","v":2.0920108740149526},{"$f":" IF(AO$1317 = 1, AO1254, IF($H1228 < 0, MAX($H1228 - SUM($L1334:AN1334), $H1228 * (AO1280 + AO1306)), MAX(0, MIN($H1228 - SUM($L1334:AN1334), $H1228 *  (AO1280 + AO1306)))))","v":2.0920108740149526},{"$f":" IF(AP$1317 = 1, AP1254, IF($H1228 < 0, MAX($H1228 - SUM($L1334:AO1334), $H1228 * (AP1280 + AP1306)), MAX(0, MIN($H1228 - SUM($L1334:AO1334), $H1228 *  (AP1280 + AP1306)))))","v":2.0920108740149526},{"$f":" IF(AQ$1317 = 1, AQ1254, IF($H1228 < 0, MAX($H1228 - SUM($L1334:AP1334), $H1228 * (AQ1280 + AQ1306)), MAX(0, MIN($H1228 - SUM($L1334:AP1334), $H1228 *  (AQ1280 + AQ1306)))))","v":2.0920108740149526},{"$f":" IF(AR$1317 = 1, AR1254, IF($H1228 < 0, MAX($H1228 - SUM($L1334:AQ1334), $H1228 * (AR1280 + AR1306)), MAX(0, MIN($H1228 - SUM($L1334:AQ1334), $H1228 *  (AR1280 + AR1306)))))","v":2.0920108740149526},{"$f":" IF(AS$1317 = 1, AS1254, IF($H1228 < 0, MAX($H1228 - SUM($L1334:AR1334), $H1228 * (AS1280 + AS1306)), MAX(0, MIN($H1228 - SUM($L1334:AR1334), $H1228 *  (AS1280 + AS1306)))))","v":2.0920108740149526},{"$f":" IF(AT$1317 = 1, AT1254, IF($H1228 < 0, MAX($H1228 - SUM($L1334:AS1334), $H1228 * (AT1280 + AT1306)), MAX(0, MIN($H1228 - SUM($L1334:AS1334), $H1228 *  (AT1280 + AT1306)))))","v":2.0920108740149526},{"$f":" IF(AU$1317 = 1, AU1254, IF($H1228 < 0, MAX($H1228 - SUM($L1334:AT1334), $H1228 * (AU1280 + AU1306)), MAX(0, MIN($H1228 - SUM($L1334:AT1334), $H1228 *  (AU1280 + AU1306)))))","v":2.0920108740149526},{"$f":" IF(AV$1317 = 1, AV1254, IF($H1228 < 0, MAX($H1228 - SUM($L1334:AU1334), $H1228 * (AV1280 + AV1306)), MAX(0, MIN($H1228 - SUM($L1334:AU1334), $H1228 *  (AV1280 + AV1306)))))","v":1.3946739160099686},{"$f":" IF(AW$1317 = 1, AW1254, IF($H1228 < 0, MAX($H1228 - SUM($L1334:AV1334), $H1228 * (AW1280 + AW1306)), MAX(0, MIN($H1228 - SUM($L1334:AV1334), $H1228 *  (AW1280 + AW1306)))))","v":1.3946739160099686},{"$f":" IF(AX$1317 = 1, AX1254, IF($H1228 < 0, MAX($H1228 - SUM($L1334:AW1334), $H1228 * (AX1280 + AX1306)), MAX(0, MIN($H1228 - SUM($L1334:AW1334), $H1228 *  (AX1280 + AX1306)))))","v":1.3946739160099686},{"$f":" IF(AY$1317 = 1, AY1254, IF($H1228 < 0, MAX($H1228 - SUM($L1334:AX1334), $H1228 * (AY1280 + AY1306)), MAX(0, MIN($H1228 - SUM($L1334:AX1334), $H1228 *  (AY1280 + AY1306)))))","v":1.3946739160099686},{"$f":" IF(AZ$1317 = 1, AZ1254, IF($H1228 < 0, MAX($H1228 - SUM($L1334:AY1334), $H1228 * (AZ1280 + AZ1306)), MAX(0, MIN($H1228 - SUM($L1334:AY1334), $H1228 *  (AZ1280 + AZ1306)))))","v":1.3946739160099686},{"$f":" IF(BA$1317 = 1, BA1254, IF($H1228 < 0, MAX($H1228 - SUM($L1334:AZ1334), $H1228 * (BA1280 + BA1306)), MAX(0, MIN($H1228 - SUM($L1334:AZ1334), $H1228 *  (BA1280 + BA1306)))))","v":1.3946739160099686},{"$f":" IF(BB$1317 = 1, BB1254, IF($H1228 < 0, MAX($H1228 - SUM($L1334:BA1334), $H1228 * (BB1280 + BB1306)), MAX(0, MIN($H1228 - SUM($L1334:BA1334), $H1228 *  (BB1280 + BB1306)))))","v":1.3946739160099686},{"$f":" IF(BC$1317 = 1, BC1254, IF($H1228 < 0, MAX($H1228 - SUM($L1334:BB1334), $H1228 * (BC1280 + BC1306)), MAX(0, MIN($H1228 - SUM($L1334:BB1334), $H1228 *  (BC1280 + BC1306)))))","v":1.3946739160099686},{"$f":" IF(BD$1317 = 1, BD1254, IF($H1228 < 0, MAX($H1228 - SUM($L1334:BC1334), $H1228 * (BD1280 + BD1306)), MAX(0, MIN($H1228 - SUM($L1334:BC1334), $H1228 *  (BD1280 + BD1306)))))","v":1.3946739160099686},{"$f":" IF(BE$1317 = 1, BE1254, IF($H1228 < 0, MAX($H1228 - SUM($L1334:BD1334), $H1228 * (BE1280 + BE1306)), MAX(0, MIN($H1228 - SUM($L1334:BD1334), $H1228 *  (BE1280 + BE1306)))))","v":1.3946739160099686},{"$f":" IF(BF$1317 = 1, BF1254, IF($H1228 < 0, MAX($H1228 - SUM($L1334:BE1334), $H1228 * (BF1280 + BF1306)), MAX(0, MIN($H1228 - SUM($L1334:BE1334), $H1228 *  (BF1280 + BF1306)))))","v":1.3946739160099686},{"$f":" IF(BG$1317 = 1, BG1254, IF($H1228 < 0, MAX($H1228 - SUM($L1334:BF1334), $H1228 * (BG1280 + BG1306)), MAX(0, MIN($H1228 - SUM($L1334:BF1334), $H1228 *  (BG1280 + BG1306)))))","v":1.3946739160099686},{"$f":" IF(BH$1317 = 1, BH1254, IF($H1228 < 0, MAX($H1228 - SUM($L1334:BG1334), $H1228 * (BH1280 + BH1306)), MAX(0, MIN($H1228 - SUM($L1334:BG1334), $H1228 *  (BH1280 + BH1306)))))","v":1.3946739160099686},{"$f":" IF(BI$1317 = 1, BI1254, IF($H1228 < 0, MAX($H1228 - SUM($L1334:BH1334), $H1228 * (BI1280 + BI1306)), MAX(0, MIN($H1228 - SUM($L1334:BH1334), $H1228 *  (BI1280 + BI1306)))))","v":1.3946739160099686},{"$f":" IF(BJ$1317 = 1, BJ1254, IF($H1228 < 0, MAX($H1228 - SUM($L1334:BI1334), $H1228 * (BJ1280 + BJ1306)), MAX(0, MIN($H1228 - SUM($L1334:BI1334), $H1228 *  (BJ1280 + BJ1306)))))","v":1.3946739160099686},{"$f":" IF(BK$1317 = 1, BK1254, IF($H1228 < 0, MAX($H1228 - SUM($L1334:BJ1334), $H1228 * (BK1280 + BK1306)), MAX(0, MIN($H1228 - SUM($L1334:BJ1334), $H1228 *  (BK1280 + BK1306)))))","v":1.3946739160099686},{"$f":" IF(BL$1317 = 1, BL1254, IF($H1228 < 0, MAX($H1228 - SUM($L1334:BK1334), $H1228 * (BL1280 + BL1306)), MAX(0, MIN($H1228 - SUM($L1334:BK1334), $H1228 *  (BL1280 + BL1306)))))","v":1.3946739160099686},{"$f":" IF(BM$1317 = 1, BM1254, IF($H1228 < 0, MAX($H1228 - SUM($L1334:BL1334), $H1228 * (BM1280 + BM1306)), MAX(0, MIN($H1228 - SUM($L1334:BL1334), $H1228 *  (BM1280 + BM1306)))))","v":1.3946739160099686},{"$f":" IF(BN$1317 = 1, BN1254, IF($H1228 < 0, MAX($H1228 - SUM($L1334:BM1334), $H1228 * (BN1280 + BN1306)), MAX(0, MIN($H1228 - SUM($L1334:BM1334), $H1228 *  (BN1280 + BN1306)))))","v":1.3946739160099686},{"$f":" IF(BO$1317 = 1, BO1254, IF($H1228 < 0, MAX($H1228 - SUM($L1334:BN1334), $H1228 * (BO1280 + BO1306)), MAX(0, MIN($H1228 - SUM($L1334:BN1334), $H1228 *  (BO1280 + BO1306)))))","v":1.3946739160099639},{"$f":" IF(BP$1317 = 1, BP1254, IF($H1228 < 0, MAX($H1228 - SUM($L1334:BO1334), $H1228 * (BP1280 + BP1306)), MAX(0, MIN($H1228 - SUM($L1334:BO1334), $H1228 *  (BP1280 + BP1306)))))","v":0},{"$f":" IF(BQ$1317 = 1, BQ1254, IF($H1228 < 0, MAX($H1228 - SUM($L1334:BP1334), $H1228 * (BQ1280 + BQ1306)), MAX(0, MIN($H1228 - SUM($L1334:BP1334), $H1228 *  (BQ1280 + BQ1306)))))","v":0},{"$f":" IF(BR$1317 = 1, BR1254, IF($H1228 < 0, MAX($H1228 - SUM($L1334:BQ1334), $H1228 * (BR1280 + BR1306)), MAX(0, MIN($H1228 - SUM($L1334:BQ1334), $H1228 *  (BR1280 + BR1306)))))","v":0},{"$f":" IF(BS$1317 = 1, BS1254, IF($H1228 < 0, MAX($H1228 - SUM($L1334:BR1334), $H1228 * (BS1280 + BS1306)), MAX(0, MIN($H1228 - SUM($L1334:BR1334), $H1228 *  (BS1280 + BS1306)))))","v":0},{"$f":" IF(BT$1317 = 1, BT1254, IF($H1228 < 0, MAX($H1228 - SUM($L1334:BS1334), $H1228 * (BT1280 + BT1306)), MAX(0, MIN($H1228 - SUM($L1334:BS1334), $H1228 *  (BT1280 + BT1306)))))","v":0},{"$f":" IF(BU$1317 = 1, BU1254, IF($H1228 < 0, MAX($H1228 - SUM($L1334:BT1334), $H1228 * (BU1280 + BU1306)), MAX(0, MIN($H1228 - SUM($L1334:BT1334), $H1228 *  (BU1280 + BU1306)))))","v":0},{"$f":" IF(BV$1317 = 1, BV1254, IF($H1228 < 0, MAX($H1228 - SUM($L1334:BU1334), $H1228 * (BV1280 + BV1306)), MAX(0, MIN($H1228 - SUM($L1334:BU1334), $H1228 *  (BV1280 + BV1306)))))","v":0},{"$f":" IF(BW$1317 = 1, BW1254, IF($H1228 < 0, MAX($H1228 - SUM($L1334:BV1334), $H1228 * (BW1280 + BW1306)), MAX(0, MIN($H1228 - SUM($L1334:BV1334), $H1228 *  (BW1280 + BW1306)))))","v":0},{"$f":" IF(BX$1317 = 1, BX1254, IF($H1228 < 0, MAX($H1228 - SUM($L1334:BW1334), $H1228 * (BX1280 + BX1306)), MAX(0, MIN($H1228 - SUM($L1334:BW1334), $H1228 *  (BX1280 + BX1306)))))","v":0},{"$f":" IF(BY$1317 = 1, BY1254, IF($H1228 < 0, MAX($H1228 - SUM($L1334:BX1334), $H1228 * (BY1280 + BY1306)), MAX(0, MIN($H1228 - SUM($L1334:BX1334), $H1228 *  (BY1280 + BY1306)))))","v":0},{"$f":" IF(BZ$1317 = 1, BZ1254, IF($H1228 < 0, MAX($H1228 - SUM($L1334:BY1334), $H1228 * (BZ1280 + BZ1306)), MAX(0, MIN($H1228 - SUM($L1334:BY1334), $H1228 *  (BZ1280 + BZ1306)))))","v":0},{"$f":" IF(CA$1317 = 1, CA1254, IF($H1228 < 0, MAX($H1228 - SUM($L1334:BZ1334), $H1228 * (CA1280 + CA1306)), MAX(0, MIN($H1228 - SUM($L1334:BZ1334), $H1228 *  (CA1280 + CA1306)))))","v":0}]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$54, \"dd mmm yy\") & \" - real - DN\"","v":"Depreciation - capex addition - 01 Oct 13 - real - DN"},null,null,null,"GBP m",null,51.018642440988785,null,{"$f":" IF(M$1317 = 1, M1259, IF($H1233 < 0, MAX($H1233 - SUM($L1339:L1339), $H1233 * (M1285 + M1311)), MAX(0, MIN($H1233 - SUM($L1339:L1339), $H1233 *  (M1285 + M1311)))))","v":0},{"$f":" IF(N$1317 = 1, N1259, IF($H1233 < 0, MAX($H1233 - SUM($L1339:M1339), $H1233 * (N1285 + N1311)), MAX(0, MIN($H1233 - SUM($L1339:M1339), $H1233 *  (N1285 + N1311)))))","v":0},{"$f":" IF(O$1317 = 1, O1259, IF($H1233 < 0, MAX($H1233 - SUM($L1339:N1339), $H1233 * (O1285 + O1311)), MAX(0, MIN($H1233 - SUM($L1339:N1339), $H1233 *  (O1285 + O1311)))))","v":0},{"$f":" IF(P$1317 = 1, P1259, IF($H1233 < 0, MAX($H1233 - SUM($L1339:O1339), $H1233 * (P1285 + P1311)), MAX(0, MIN($H1233 - SUM($L1339:O1339), $H1233 *  (P1285 + P1311)))))","v":0},{"$f":" IF(Q$1317 = 1, Q1259, IF($H1233 < 0, MAX($H1233 - SUM($L1339:P1339), $H1233 * (Q1285 + Q1311)), MAX(0, MIN($H1233 - SUM($L1339:P1339), $H1233 *  (Q1285 + Q1311)))))","v":0},{"$f":" IF(R$1317 = 1, R1259, IF($H1233 < 0, MAX($H1233 - SUM($L1339:Q1339), $H1233 * (R1285 + R1311)), MAX(0, MIN($H1233 - SUM($L1339:Q1339), $H1233 *  (R1285 + R1311)))))","v":0},{"$f":" IF(S$1317 = 1, S1259, IF($H1233 < 0, MAX($H1233 - SUM($L1339:R1339), $H1233 * (S1285 + S1311)), MAX(0, MIN($H1233 - SUM($L1339:R1339), $H1233 *  (S1285 + S1311)))))","v":0},{"$f":" IF(T$1317 = 1, T1259, IF($H1233 < 0, MAX($H1233 - SUM($L1339:S1339), $H1233 * (T1285 + T1311)), MAX(0, MIN($H1233 - SUM($L1339:S1339), $H1233 *  (T1285 + T1311)))))","v":0},{"$f":" IF(U$1317 = 1, U1259, IF($H1233 < 0, MAX($H1233 - SUM($L1339:T1339), $H1233 * (U1285 + U1311)), MAX(0, MIN($H1233 - SUM($L1339:T1339), $H1233 *  (U1285 + U1311)))))","v":0},{"$f":" IF(V$1317 = 1, V1259, IF($H1233 < 0, MAX($H1233 - SUM($L1339:U1339), $H1233 * (V1285 + V1311)), MAX(0, MIN($H1233 - SUM($L1339:U1339), $H1233 *  (V1285 + V1311)))))","v":0},{"$f":" IF(W$1317 = 1, W1259, IF($H1233 < 0, MAX($H1233 - SUM($L1339:V1339), $H1233 * (W1285 + W1311)), MAX(0, MIN($H1233 - SUM($L1339:V1339), $H1233 *  (W1285 + W1311)))))","v":0},{"$f":" IF(X$1317 = 1, X1259, IF($H1233 < 0, MAX($H1233 - SUM($L1339:W1339), $H1233 * (X1285 + X1311)), MAX(0, MIN($H1233 - SUM($L1339:W1339), $H1233 *  (X1285 + X1311)))))","v":0},{"$f":" IF(Y$1317 = 1, Y1259, IF($H1233 < 0, MAX($H1233 - SUM($L1339:X1339), $H1233 * (Y1285 + Y1311)), MAX(0, MIN($H1233 - SUM($L1339:X1339), $H1233 *  (Y1285 + Y1311)))))","v":0},{"$f":" IF(Z$1317 = 1, Z1259, IF($H1233 < 0, MAX($H1233 - SUM($L1339:Y1339), $H1233 * (Z1285 + Z1311)), MAX(0, MIN($H1233 - SUM($L1339:Y1339), $H1233 *  (Z1285 + Z1311)))))","v":0},{"$f":" IF(AA$1317 = 1, AA1259, IF($H1233 < 0, MAX($H1233 - SUM($L1339:Z1339), $H1233 * (AA1285 + AA1311)), MAX(0, MIN($H1233 - SUM($L1339:Z1339), $H1233 *  (AA1285 + AA1311)))))","v":0},{"$f":" IF(AB$1317 = 1, AB1259, IF($H1233 < 0, MAX($H1233 - SUM($L1339:AA1339), $H1233 * (AB1285 + AB1311)), MAX(0, MIN($H1233 - SUM($L1339:AA1339), $H1233 *  (AB1285 + AB1311)))))","v":0},{"$f":" IF(AC$1317 = 1, AC1259, IF($H1233 < 0, MAX($H1233 - SUM($L1339:AB1339), $H1233 * (AC1285 + AC1311)), MAX(0, MIN($H1233 - SUM($L1339:AB1339), $H1233 *  (AC1285 + AC1311)))))","v":0},{"$f":" IF(AD$1317 = 1, AD1259, IF($H1233 < 0, MAX($H1233 - SUM($L1339:AC1339), $H1233 * (AD1285 + AD1311)), MAX(0, MIN($H1233 - SUM($L1339:AC1339), $H1233 *  (AD1285 + AD1311)))))","v":0},{"$f":" IF(AE$1317 = 1, AE1259, IF($H1233 < 0, MAX($H1233 - SUM($L1339:AD1339), $H1233 * (AE1285 + AE1311)), MAX(0, MIN($H1233 - SUM($L1339:AD1339), $H1233 *  (AE1285 + AE1311)))))","v":0},{"$f":" IF(AF$1317 = 1, AF1259, IF($H1233 < 0, MAX($H1233 - SUM($L1339:AE1339), $H1233 * (AF1285 + AF1311)), MAX(0, MIN($H1233 - SUM($L1339:AE1339), $H1233 *  (AF1285 + AF1311)))))","v":0},{"$f":" IF(AG$1317 = 1, AG1259, IF($H1233 < 0, MAX($H1233 - SUM($L1339:AF1339), $H1233 * (AG1285 + AG1311)), MAX(0, MIN($H1233 - SUM($L1339:AF1339), $H1233 *  (AG1285 + AG1311)))))","v":0.76527963661483245},{"$f":" IF(AH$1317 = 1, AH1259, IF($H1233 < 0, MAX($H1233 - SUM($L1339:AG1339), $H1233 * (AH1285 + AH1311)), MAX(0, MIN($H1233 - SUM($L1339:AG1339), $H1233 *  (AH1285 + AH1311)))))","v":1.5305592732296625},{"$f":" IF(AI$1317 = 1, AI1259, IF($H1233 < 0, MAX($H1233 - SUM($L1339:AH1339), $H1233 * (AI1285 + AI1311)), MAX(0, MIN($H1233 - SUM($L1339:AH1339), $H1233 *  (AI1285 + AI1311)))))","v":1.5305592732296625},{"$f":" IF(AJ$1317 = 1, AJ1259, IF($H1233 < 0, MAX($H1233 - SUM($L1339:AI1339), $H1233 * (AJ1285 + AJ1311)), MAX(0, MIN($H1233 - SUM($L1339:AI1339), $H1233 *  (AJ1285 + AJ1311)))))","v":1.5305592732296625},{"$f":" IF(AK$1317 = 1, AK1259, IF($H1233 < 0, MAX($H1233 - SUM($L1339:AJ1339), $H1233 * (AK1285 + AK1311)), MAX(0, MIN($H1233 - SUM($L1339:AJ1339), $H1233 *  (AK1285 + AK1311)))))","v":1.5305592732296649},{"$f":" IF(AL$1317 = 1, AL1259, IF($H1233 < 0, MAX($H1233 - SUM($L1339:AK1339), $H1233 * (AL1285 + AL1311)), MAX(0, MIN($H1233 - SUM($L1339:AK1339), $H1233 *  (AL1285 + AL1311)))))","v":1.5305592732296649},{"$f":" IF(AM$1317 = 1, AM1259, IF($H1233 < 0, MAX($H1233 - SUM($L1339:AL1339), $H1233 * (AM1285 + AM1311)), MAX(0, MIN($H1233 - SUM($L1339:AL1339), $H1233 *  (AM1285 + AM1311)))))","v":1.5305592732296649},{"$f":" IF(AN$1317 = 1, AN1259, IF($H1233 < 0, MAX($H1233 - SUM($L1339:AM1339), $H1233 * (AN1285 + AN1311)), MAX(0, MIN($H1233 - SUM($L1339:AM1339), $H1233 *  (AN1285 + AN1311)))))","v":1.5305592732296649},{"$f":" IF(AO$1317 = 1, AO1259, IF($H1233 < 0, MAX($H1233 - SUM($L1339:AN1339), $H1233 * (AO1285 + AO1311)), MAX(0, MIN($H1233 - SUM($L1339:AN1339), $H1233 *  (AO1285 + AO1311)))))","v":1.5305592732296649},{"$f":" IF(AP$1317 = 1, AP1259, IF($H1233 < 0, MAX($H1233 - SUM($L1339:AO1339), $H1233 * (AP1285 + AP1311)), MAX(0, MIN($H1233 - SUM($L1339:AO1339), $H1233 *  (AP1285 + AP1311)))))","v":1.5305592732296649},{"$f":" IF(AQ$1317 = 1, AQ1259, IF($H1233 < 0, MAX($H1233 - SUM($L1339:AP1339), $H1233 * (AQ1285 + AQ1311)), MAX(0, MIN($H1233 - SUM($L1339:AP1339), $H1233 *  (AQ1285 + AQ1311)))))","v":1.5305592732296649},{"$f":" IF(AR$1317 = 1, AR1259, IF($H1233 < 0, MAX($H1233 - SUM($L1339:AQ1339), $H1233 * (AR1285 + AR1311)), MAX(0, MIN($H1233 - SUM($L1339:AQ1339), $H1233 *  (AR1285 + AR1311)))))","v":1.5305592732296649},{"$f":" IF(AS$1317 = 1, AS1259, IF($H1233 < 0, MAX($H1233 - SUM($L1339:AR1339), $H1233 * (AS1285 + AS1311)), MAX(0, MIN($H1233 - SUM($L1339:AR1339), $H1233 *  (AS1285 + AS1311)))))","v":1.5305592732296649},{"$f":" IF(AT$1317 = 1, AT1259, IF($H1233 < 0, MAX($H1233 - SUM($L1339:AS1339), $H1233 * (AT1285 + AT1311)), MAX(0, MIN($H1233 - SUM($L1339:AS1339), $H1233 *  (AT1285 + AT1311)))))","v":1.5305592732296649},{"$f":" IF(AU$1317 = 1, AU1259, IF($H1233 < 0, MAX($H1233 - SUM($L1339:AT1339), $H1233 * (AU1285 + AU1311)), MAX(0, MIN($H1233 - SUM($L1339:AT1339), $H1233 *  (AU1285 + AU1311)))))","v":1.5305592732296649},{"$f":" IF(AV$1317 = 1, AV1259, IF($H1233 < 0, MAX($H1233 - SUM($L1339:AU1339), $H1233 * (AV1285 + AV1311)), MAX(0, MIN($H1233 - SUM($L1339:AU1339), $H1233 *  (AV1285 + AV1311)))))","v":1.5305592732296649},{"$f":" IF(AW$1317 = 1, AW1259, IF($H1233 < 0, MAX($H1233 - SUM($L1339:AV1339), $H1233 * (AW1285 + AW1311)), MAX(0, MIN($H1233 - SUM($L1339:AV1339), $H1233 *  (AW1285 + AW1311)))))","v":1.5305592732296649},{"$f":" IF(AX$1317 = 1, AX1259, IF($H1233 < 0, MAX($H1233 - SUM($L1339:AW1339), $H1233 * (AX1285 + AX1311)), MAX(0, MIN($H1233 - SUM($L1339:AW1339), $H1233 *  (AX1285 + AX1311)))))","v":1.5305592732296649},{"$f":" IF(AY$1317 = 1, AY1259, IF($H1233 < 0, MAX($H1233 - SUM($L1339:AX1339), $H1233 * (AY1285 + AY1311)), MAX(0, MIN($H1233 - SUM($L1339:AX1339), $H1233 *  (AY1285 + AY1311)))))","v":1.5305592732296649},{"$f":" IF(AZ$1317 = 1, AZ1259, IF($H1233 < 0, MAX($H1233 - SUM($L1339:AY1339), $H1233 * (AZ1285 + AZ1311)), MAX(0, MIN($H1233 - SUM($L1339:AY1339), $H1233 *  (AZ1285 + AZ1311)))))","v":1.5305592732296649},{"$f":" IF(BA$1317 = 1, BA1259, IF($H1233 < 0, MAX($H1233 - SUM($L1339:AZ1339), $H1233 * (BA1285 + BA1311)), MAX(0, MIN($H1233 - SUM($L1339:AZ1339), $H1233 *  (BA1285 + BA1311)))))","v":1.275466061024721},{"$f":" IF(BB$1317 = 1, BB1259, IF($H1233 < 0, MAX($H1233 - SUM($L1339:BA1339), $H1233 * (BB1285 + BB1311)), MAX(0, MIN($H1233 - SUM($L1339:BA1339), $H1233 *  (BB1285 + BB1311)))))","v":1.0203728488197767},{"$f":" IF(BC$1317 = 1, BC1259, IF($H1233 < 0, MAX($H1233 - SUM($L1339:BB1339), $H1233 * (BC1285 + BC1311)), MAX(0, MIN($H1233 - SUM($L1339:BB1339), $H1233 *  (BC1285 + BC1311)))))","v":1.0203728488197767},{"$f":" IF(BD$1317 = 1, BD1259, IF($H1233 < 0, MAX($H1233 - SUM($L1339:BC1339), $H1233 * (BD1285 + BD1311)), MAX(0, MIN($H1233 - SUM($L1339:BC1339), $H1233 *  (BD1285 + BD1311)))))","v":1.0203728488197767},{"$f":" IF(BE$1317 = 1, BE1259, IF($H1233 < 0, MAX($H1233 - SUM($L1339:BD1339), $H1233 * (BE1285 + BE1311)), MAX(0, MIN($H1233 - SUM($L1339:BD1339), $H1233 *  (BE1285 + BE1311)))))","v":1.0203728488197767},{"$f":" IF(BF$1317 = 1, BF1259, IF($H1233 < 0, MAX($H1233 - SUM($L1339:BE1339), $H1233 * (BF1285 + BF1311)), MAX(0, MIN($H1233 - SUM($L1339:BE1339), $H1233 *  (BF1285 + BF1311)))))","v":1.0203728488197767},{"$f":" IF(BG$1317 = 1, BG1259, IF($H1233 < 0, MAX($H1233 - SUM($L1339:BF1339), $H1233 * (BG1285 + BG1311)), MAX(0, MIN($H1233 - SUM($L1339:BF1339), $H1233 *  (BG1285 + BG1311)))))","v":1.0203728488197767},{"$f":" IF(BH$1317 = 1, BH1259, IF($H1233 < 0, MAX($H1233 - SUM($L1339:BG1339), $H1233 * (BH1285 + BH1311)), MAX(0, MIN($H1233 - SUM($L1339:BG1339), $H1233 *  (BH1285 + BH1311)))))","v":1.0203728488197767},{"$f":" IF(BI$1317 = 1, BI1259, IF($H1233 < 0, MAX($H1233 - SUM($L1339:BH1339), $H1233 * (BI1285 + BI1311)), MAX(0, MIN($H1233 - SUM($L1339:BH1339), $H1233 *  (BI1285 + BI1311)))))","v":1.0203728488197767},{"$f":" IF(BJ$1317 = 1, BJ1259, IF($H1233 < 0, MAX($H1233 - SUM($L1339:BI1339), $H1233 * (BJ1285 + BJ1311)), MAX(0, MIN($H1233 - SUM($L1339:BI1339), $H1233 *  (BJ1285 + BJ1311)))))","v":1.0203728488197767},{"$f":" IF(BK$1317 = 1, BK1259, IF($H1233 < 0, MAX($H1233 - SUM($L1339:BJ1339), $H1233 * (BK1285 + BK1311)), MAX(0, MIN($H1233 - SUM($L1339:BJ1339), $H1233 *  (BK1285 + BK1311)))))","v":1.0203728488197767},{"$f":" IF(BL$1317 = 1, BL1259, IF($H1233 < 0, MAX($H1233 - SUM($L1339:BK1339), $H1233 * (BL1285 + BL1311)), MAX(0, MIN($H1233 - SUM($L1339:BK1339), $H1233 *  (BL1285 + BL1311)))))","v":1.0203728488197767},{"$f":" IF(BM$1317 = 1, BM1259, IF($H1233 < 0, MAX($H1233 - SUM($L1339:BL1339), $H1233 * (BM1285 + BM1311)), MAX(0, MIN($H1233 - SUM($L1339:BL1339), $H1233 *  (BM1285 + BM1311)))))","v":1.0203728488197767},{"$f":" IF(BN$1317 = 1, BN1259, IF($H1233 < 0, MAX($H1233 - SUM($L1339:BM1339), $H1233 * (BN1285 + BN1311)), MAX(0, MIN($H1233 - SUM($L1339:BM1339), $H1233 *  (BN1285 + BN1311)))))","v":1.0203728488197767},{"$f":" IF(BO$1317 = 1, BO1259, IF($H1233 < 0, MAX($H1233 - SUM($L1339:BN1339), $H1233 * (BO1285 + BO1311)), MAX(0, MIN($H1233 - SUM($L1339:BN1339), $H1233 *  (BO1285 + BO1311)))))","v":1.0203728488197767},{"$f":" IF(BP$1317 = 1, BP1259, IF($H1233 < 0, MAX($H1233 - SUM($L1339:BO1339), $H1233 * (BP1285 + BP1311)), MAX(0, MIN($H1233 - SUM($L1339:BO1339), $H1233 *  (BP1285 + BP1311)))))","v":1.0203728488197767},{"$f":" IF(BQ$1317 = 1, BQ1259, IF($H1233 < 0, MAX($H1233 - SUM($L1339:BP1339), $H1233 * (BQ1285 + BQ1311)), MAX(0, MIN($H1233 - SUM($L1339:BP1339), $H1233 *  (BQ1285 + BQ1311)))))","v":1.0203728488197767},{"$f":" IF(BR$1317 = 1, BR1259, IF($H1233 < 0, MAX($H1233 - SUM($L1339:BQ1339), $H1233 * (BR1285 + BR1311)), MAX(0, MIN($H1233 - SUM($L1339:BQ1339), $H1233 *  (BR1285 + BR1311)))))","v":1.0203728488197767},{"$f":" IF(BS$1317 = 1, BS1259, IF($H1233 < 0, MAX($H1233 - SUM($L1339:BR1339), $H1233 * (BS1285 + BS1311)), MAX(0, MIN($H1233 - SUM($L1339:BR1339), $H1233 *  (BS1285 + BS1311)))))","v":1.0203728488197767},{"$f":" IF(BT$1317 = 1, BT1259, IF($H1233 < 0, MAX($H1233 - SUM($L1339:BS1339), $H1233 * (BT1285 + BT1311)), MAX(0, MIN($H1233 - SUM($L1339:BS1339), $H1233 *  (BT1285 + BT1311)))))","v":1.0203728488197767},{"$f":" IF(BU$1317 = 1, BU1259, IF($H1233 < 0, MAX($H1233 - SUM($L1339:BT1339), $H1233 * (BU1285 + BU1311)), MAX(0, MIN($H1233 - SUM($L1339:BT1339), $H1233 *  (BU1285 + BU1311)))))","v":0.51018642440988837},{"$f":" IF(BV$1317 = 1, BV1259, IF($H1233 < 0, MAX($H1233 - SUM($L1339:BU1339), $H1233 * (BV1285 + BV1311)), MAX(0, MIN($H1233 - SUM($L1339:BU1339), $H1233 *  (BV1285 + BV1311)))))","v":0},{"$f":" IF(BW$1317 = 1, BW1259, IF($H1233 < 0, MAX($H1233 - SUM($L1339:BV1339), $H1233 * (BW1285 + BW1311)), MAX(0, MIN($H1233 - SUM($L1339:BV1339), $H1233 *  (BW1285 + BW1311)))))","v":0},{"$f":" IF(BX$1317 = 1, BX1259, IF($H1233 < 0, MAX($H1233 - SUM($L1339:BW1339), $H1233 * (BX1285 + BX1311)), MAX(0, MIN($H1233 - SUM($L1339:BW1339), $H1233 *  (BX1285 + BX1311)))))","v":0},{"$f":" IF(BY$1317 = 1, BY1259, IF($H1233 < 0, MAX($H1233 - SUM($L1339:BX1339), $H1233 * (BY1285 + BY1311)), MAX(0, MIN($H1233 - SUM($L1339:BX1339), $H1233 *  (BY1285 + BY1311)))))","v":0},{"$f":" IF(BZ$1317 = 1, BZ1259, IF($H1233 < 0, MAX($H1233 - SUM($L1339:BY1339), $H1233 * (BZ1285 + BZ1311)), MAX(0, MIN($H1233 - SUM($L1339:BY1339), $H1233 *  (BZ1285 + BZ1311)))))","v":0},{"$f":" IF(CA$1317 = 1, CA1259, IF($H1233 < 0, MAX($H1233 - SUM($L1339:BZ1339), $H1233 * (CA1285 + CA1311)), MAX(0, MIN($H1233 - SUM($L1339:BZ1339), $H1233 *  (CA1285 + CA1311)))))","v":0}]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$55, \"dd mmm yy\") & \" - real - DN\"","v":"Depreciation - capex addition - 01 Oct 14 - real - DN"},null,null,null,"GBP m",null,58.047849738779156,null,{"$f":" IF(M$1317 = 1, M1260, IF($H1234 < 0, MAX($H1234 - SUM($L1340:L1340), $H1234 * (M1286 + M1312)), MAX(0, MIN($H1234 - SUM($L1340:L1340), $H1234 *  (M1286 + M1312)))))","v":0},{"$f":" IF(N$1317 = 1, N1260, IF($H1234 < 0, MAX($H1234 - SUM($L1340:M1340), $H1234 * (N1286 + N1312)), MAX(0, MIN($H1234 - SUM($L1340:M1340), $H1234 *  (N1286 + N1312)))))","v":0},{"$f":" IF(O$1317 = 1, O1260, IF($H1234 < 0, MAX($H1234 - SUM($L1340:N1340), $H1234 * (O1286 + O1312)), MAX(0, MIN($H1234 - SUM($L1340:N1340), $H1234 *  (O1286 + O1312)))))","v":0},{"$f":" IF(P$1317 = 1, P1260, IF($H1234 < 0, MAX($H1234 - SUM($L1340:O1340), $H1234 * (P1286 + P1312)), MAX(0, MIN($H1234 - SUM($L1340:O1340), $H1234 *  (P1286 + P1312)))))","v":0},{"$f":" IF(Q$1317 = 1, Q1260, IF($H1234 < 0, MAX($H1234 - SUM($L1340:P1340), $H1234 * (Q1286 + Q1312)), MAX(0, MIN($H1234 - SUM($L1340:P1340), $H1234 *  (Q1286 + Q1312)))))","v":0},{"$f":" IF(R$1317 = 1, R1260, IF($H1234 < 0, MAX($H1234 - SUM($L1340:Q1340), $H1234 * (R1286 + R1312)), MAX(0, MIN($H1234 - SUM($L1340:Q1340), $H1234 *  (R1286 + R1312)))))","v":0},{"$f":" IF(S$1317 = 1, S1260, IF($H1234 < 0, MAX($H1234 - SUM($L1340:R1340), $H1234 * (S1286 + S1312)), MAX(0, MIN($H1234 - SUM($L1340:R1340), $H1234 *  (S1286 + S1312)))))","v":0},{"$f":" IF(T$1317 = 1, T1260, IF($H1234 < 0, MAX($H1234 - SUM($L1340:S1340), $H1234 * (T1286 + T1312)), MAX(0, MIN($H1234 - SUM($L1340:S1340), $H1234 *  (T1286 + T1312)))))","v":0},{"$f":" IF(U$1317 = 1, U1260, IF($H1234 < 0, MAX($H1234 - SUM($L1340:T1340), $H1234 * (U1286 + U1312)), MAX(0, MIN($H1234 - SUM($L1340:T1340), $H1234 *  (U1286 + U1312)))))","v":0},{"$f":" IF(V$1317 = 1, V1260, IF($H1234 < 0, MAX($H1234 - SUM($L1340:U1340), $H1234 * (V1286 + V1312)), MAX(0, MIN($H1234 - SUM($L1340:U1340), $H1234 *  (V1286 + V1312)))))","v":0},{"$f":" IF(W$1317 = 1, W1260, IF($H1234 < 0, MAX($H1234 - SUM($L1340:V1340), $H1234 * (W1286 + W1312)), MAX(0, MIN($H1234 - SUM($L1340:V1340), $H1234 *  (W1286 + W1312)))))","v":0},{"$f":" IF(X$1317 = 1, X1260, IF($H1234 < 0, MAX($H1234 - SUM($L1340:W1340), $H1234 * (X1286 + X1312)), MAX(0, MIN($H1234 - SUM($L1340:W1340), $H1234 *  (X1286 + X1312)))))","v":0},{"$f":" IF(Y$1317 = 1, Y1260, IF($H1234 < 0, MAX($H1234 - SUM($L1340:X1340), $H1234 * (Y1286 + Y1312)), MAX(0, MIN($H1234 - SUM($L1340:X1340), $H1234 *  (Y1286 + Y1312)))))","v":0},{"$f":" IF(Z$1317 = 1, Z1260, IF($H1234 < 0, MAX($H1234 - SUM($L1340:Y1340), $H1234 * (Z1286 + Z1312)), MAX(0, MIN($H1234 - SUM($L1340:Y1340), $H1234 *  (Z1286 + Z1312)))))","v":0},{"$f":" IF(AA$1317 = 1, AA1260, IF($H1234 < 0, MAX($H1234 - SUM($L1340:Z1340), $H1234 * (AA1286 + AA1312)), MAX(0, MIN($H1234 - SUM($L1340:Z1340), $H1234 *  (AA1286 + AA1312)))))","v":0},{"$f":" IF(AB$1317 = 1, AB1260, IF($H1234 < 0, MAX($H1234 - SUM($L1340:AA1340), $H1234 * (AB1286 + AB1312)), MAX(0, MIN($H1234 - SUM($L1340:AA1340), $H1234 *  (AB1286 + AB1312)))))","v":0},{"$f":" IF(AC$1317 = 1, AC1260, IF($H1234 < 0, MAX($H1234 - SUM($L1340:AB1340), $H1234 * (AC1286 + AC1312)), MAX(0, MIN($H1234 - SUM($L1340:AB1340), $H1234 *  (AC1286 + AC1312)))))","v":0},{"$f":" IF(AD$1317 = 1, AD1260, IF($H1234 < 0, MAX($H1234 - SUM($L1340:AC1340), $H1234 * (AD1286 + AD1312)), MAX(0, MIN($H1234 - SUM($L1340:AC1340), $H1234 *  (AD1286 + AD1312)))))","v":0},{"$f":" IF(AE$1317 = 1, AE1260, IF($H1234 < 0, MAX($H1234 - SUM($L1340:AD1340), $H1234 * (AE1286 + AE1312)), MAX(0, MIN($H1234 - SUM($L1340:AD1340), $H1234 *  (AE1286 + AE1312)))))","v":0},{"$f":" IF(AF$1317 = 1, AF1260, IF($H1234 < 0, MAX($H1234 - SUM($L1340:AE1340), $H1234 * (AF1286 + AF1312)), MAX(0, MIN($H1234 - SUM($L1340:AE1340), $H1234 *  (AF1286 + AF1312)))))","v":0},{"$f":" IF(AG$1317 = 1, AG1260, IF($H1234 < 0, MAX($H1234 - SUM($L1340:AF1340), $H1234 * (AG1286 + AG1312)), MAX(0, MIN($H1234 - SUM($L1340:AF1340), $H1234 *  (AG1286 + AG1312)))))","v":0},{"$f":" IF(AH$1317 = 1, AH1260, IF($H1234 < 0, MAX($H1234 - SUM($L1340:AG1340), $H1234 * (AH1286 + AH1312)), MAX(0, MIN($H1234 - SUM($L1340:AG1340), $H1234 *  (AH1286 + AH1312)))))","v":0.87071774608168795},{"$f":" IF(AI$1317 = 1, AI1260, IF($H1234 < 0, MAX($H1234 - SUM($L1340:AH1340), $H1234 * (AI1286 + AI1312)), MAX(0, MIN($H1234 - SUM($L1340:AH1340), $H1234 *  (AI1286 + AI1312)))))","v":1.7414354921633781},{"$f":" IF(AJ$1317 = 1, AJ1260, IF($H1234 < 0, MAX($H1234 - SUM($L1340:AI1340), $H1234 * (AJ1286 + AJ1312)), MAX(0, MIN($H1234 - SUM($L1340:AI1340), $H1234 *  (AJ1286 + AJ1312)))))","v":1.7414354921633781},{"$f":" IF(AK$1317 = 1, AK1260, IF($H1234 < 0, MAX($H1234 - SUM($L1340:AJ1340), $H1234 * (AK1286 + AK1312)), MAX(0, MIN($H1234 - SUM($L1340:AJ1340), $H1234 *  (AK1286 + AK1312)))))","v":1.7414354921633757},{"$f":" IF(AL$1317 = 1, AL1260, IF($H1234 < 0, MAX($H1234 - SUM($L1340:AK1340), $H1234 * (AL1286 + AL1312)), MAX(0, MIN($H1234 - SUM($L1340:AK1340), $H1234 *  (AL1286 + AL1312)))))","v":1.7414354921633757},{"$f":" IF(AM$1317 = 1, AM1260, IF($H1234 < 0, MAX($H1234 - SUM($L1340:AL1340), $H1234 * (AM1286 + AM1312)), MAX(0, MIN($H1234 - SUM($L1340:AL1340), $H1234 *  (AM1286 + AM1312)))))","v":1.7414354921633757},{"$f":" IF(AN$1317 = 1, AN1260, IF($H1234 < 0, MAX($H1234 - SUM($L1340:AM1340), $H1234 * (AN1286 + AN1312)), MAX(0, MIN($H1234 - SUM($L1340:AM1340), $H1234 *  (AN1286 + AN1312)))))","v":1.7414354921633757},{"$f":" IF(AO$1317 = 1, AO1260, IF($H1234 < 0, MAX($H1234 - SUM($L1340:AN1340), $H1234 * (AO1286 + AO1312)), MAX(0, MIN($H1234 - SUM($L1340:AN1340), $H1234 *  (AO1286 + AO1312)))))","v":1.7414354921633757},{"$f":" IF(AP$1317 = 1, AP1260, IF($H1234 < 0, MAX($H1234 - SUM($L1340:AO1340), $H1234 * (AP1286 + AP1312)), MAX(0, MIN($H1234 - SUM($L1340:AO1340), $H1234 *  (AP1286 + AP1312)))))","v":1.7414354921633757},{"$f":" IF(AQ$1317 = 1, AQ1260, IF($H1234 < 0, MAX($H1234 - SUM($L1340:AP1340), $H1234 * (AQ1286 + AQ1312)), MAX(0, MIN($H1234 - SUM($L1340:AP1340), $H1234 *  (AQ1286 + AQ1312)))))","v":1.7414354921633757},{"$f":" IF(AR$1317 = 1, AR1260, IF($H1234 < 0, MAX($H1234 - SUM($L1340:AQ1340), $H1234 * (AR1286 + AR1312)), MAX(0, MIN($H1234 - SUM($L1340:AQ1340), $H1234 *  (AR1286 + AR1312)))))","v":1.7414354921633757},{"$f":" IF(AS$1317 = 1, AS1260, IF($H1234 < 0, MAX($H1234 - SUM($L1340:AR1340), $H1234 * (AS1286 + AS1312)), MAX(0, MIN($H1234 - SUM($L1340:AR1340), $H1234 *  (AS1286 + AS1312)))))","v":1.7414354921633757},{"$f":" IF(AT$1317 = 1, AT1260, IF($H1234 < 0, MAX($H1234 - SUM($L1340:AS1340), $H1234 * (AT1286 + AT1312)), MAX(0, MIN($H1234 - SUM($L1340:AS1340), $H1234 *  (AT1286 + AT1312)))))","v":1.7414354921633757},{"$f":" IF(AU$1317 = 1, AU1260, IF($H1234 < 0, MAX($H1234 - SUM($L1340:AT1340), $H1234 * (AU1286 + AU1312)), MAX(0, MIN($H1234 - SUM($L1340:AT1340), $H1234 *  (AU1286 + AU1312)))))","v":1.7414354921633757},{"$f":" IF(AV$1317 = 1, AV1260, IF($H1234 < 0, MAX($H1234 - SUM($L1340:AU1340), $H1234 * (AV1286 + AV1312)), MAX(0, MIN($H1234 - SUM($L1340:AU1340), $H1234 *  (AV1286 + AV1312)))))","v":1.7414354921633757},{"$f":" IF(AW$1317 = 1, AW1260, IF($H1234 < 0, MAX($H1234 - SUM($L1340:AV1340), $H1234 * (AW1286 + AW1312)), MAX(0, MIN($H1234 - SUM($L1340:AV1340), $H1234 *  (AW1286 + AW1312)))))","v":1.7414354921633757},{"$f":" IF(AX$1317 = 1, AX1260, IF($H1234 < 0, MAX($H1234 - SUM($L1340:AW1340), $H1234 * (AX1286 + AX1312)), MAX(0, MIN($H1234 - SUM($L1340:AW1340), $H1234 *  (AX1286 + AX1312)))))","v":1.7414354921633757},{"$f":" IF(AY$1317 = 1, AY1260, IF($H1234 < 0, MAX($H1234 - SUM($L1340:AX1340), $H1234 * (AY1286 + AY1312)), MAX(0, MIN($H1234 - SUM($L1340:AX1340), $H1234 *  (AY1286 + AY1312)))))","v":1.7414354921633757},{"$f":" IF(AZ$1317 = 1, AZ1260, IF($H1234 < 0, MAX($H1234 - SUM($L1340:AY1340), $H1234 * (AZ1286 + AZ1312)), MAX(0, MIN($H1234 - SUM($L1340:AY1340), $H1234 *  (AZ1286 + AZ1312)))))","v":1.7414354921633757},{"$f":" IF(BA$1317 = 1, BA1260, IF($H1234 < 0, MAX($H1234 - SUM($L1340:AZ1340), $H1234 * (BA1286 + BA1312)), MAX(0, MIN($H1234 - SUM($L1340:AZ1340), $H1234 *  (BA1286 + BA1312)))))","v":1.7414354921633757},{"$f":" IF(BB$1317 = 1, BB1260, IF($H1234 < 0, MAX($H1234 - SUM($L1340:BA1340), $H1234 * (BB1286 + BB1312)), MAX(0, MIN($H1234 - SUM($L1340:BA1340), $H1234 *  (BB1286 + BB1312)))))","v":1.4511962434694798},{"$f":" IF(BC$1317 = 1, BC1260, IF($H1234 < 0, MAX($H1234 - SUM($L1340:BB1340), $H1234 * (BC1286 + BC1312)), MAX(0, MIN($H1234 - SUM($L1340:BB1340), $H1234 *  (BC1286 + BC1312)))))","v":1.1609569947755838},{"$f":" IF(BD$1317 = 1, BD1260, IF($H1234 < 0, MAX($H1234 - SUM($L1340:BC1340), $H1234 * (BD1286 + BD1312)), MAX(0, MIN($H1234 - SUM($L1340:BC1340), $H1234 *  (BD1286 + BD1312)))))","v":1.1609569947755838},{"$f":" IF(BE$1317 = 1, BE1260, IF($H1234 < 0, MAX($H1234 - SUM($L1340:BD1340), $H1234 * (BE1286 + BE1312)), MAX(0, MIN($H1234 - SUM($L1340:BD1340), $H1234 *  (BE1286 + BE1312)))))","v":1.1609569947755838},{"$f":" IF(BF$1317 = 1, BF1260, IF($H1234 < 0, MAX($H1234 - SUM($L1340:BE1340), $H1234 * (BF1286 + BF1312)), MAX(0, MIN($H1234 - SUM($L1340:BE1340), $H1234 *  (BF1286 + BF1312)))))","v":1.1609569947755838},{"$f":" IF(BG$1317 = 1, BG1260, IF($H1234 < 0, MAX($H1234 - SUM($L1340:BF1340), $H1234 * (BG1286 + BG1312)), MAX(0, MIN($H1234 - SUM($L1340:BF1340), $H1234 *  (BG1286 + BG1312)))))","v":1.1609569947755838},{"$f":" IF(BH$1317 = 1, BH1260, IF($H1234 < 0, MAX($H1234 - SUM($L1340:BG1340), $H1234 * (BH1286 + BH1312)), MAX(0, MIN($H1234 - SUM($L1340:BG1340), $H1234 *  (BH1286 + BH1312)))))","v":1.1609569947755838},{"$f":" IF(BI$1317 = 1, BI1260, IF($H1234 < 0, MAX($H1234 - SUM($L1340:BH1340), $H1234 * (BI1286 + BI1312)), MAX(0, MIN($H1234 - SUM($L1340:BH1340), $H1234 *  (BI1286 + BI1312)))))","v":1.1609569947755838},{"$f":" IF(BJ$1317 = 1, BJ1260, IF($H1234 < 0, MAX($H1234 - SUM($L1340:BI1340), $H1234 * (BJ1286 + BJ1312)), MAX(0, MIN($H1234 - SUM($L1340:BI1340), $H1234 *  (BJ1286 + BJ1312)))))","v":1.1609569947755838},{"$f":" IF(BK$1317 = 1, BK1260, IF($H1234 < 0, MAX($H1234 - SUM($L1340:BJ1340), $H1234 * (BK1286 + BK1312)), MAX(0, MIN($H1234 - SUM($L1340:BJ1340), $H1234 *  (BK1286 + BK1312)))))","v":1.1609569947755838},{"$f":" IF(BL$1317 = 1, BL1260, IF($H1234 < 0, MAX($H1234 - SUM($L1340:BK1340), $H1234 * (BL1286 + BL1312)), MAX(0, MIN($H1234 - SUM($L1340:BK1340), $H1234 *  (BL1286 + BL1312)))))","v":1.1609569947755838},{"$f":" IF(BM$1317 = 1, BM1260, IF($H1234 < 0, MAX($H1234 - SUM($L1340:BL1340), $H1234 * (BM1286 + BM1312)), MAX(0, MIN($H1234 - SUM($L1340:BL1340), $H1234 *  (BM1286 + BM1312)))))","v":1.1609569947755838},{"$f":" IF(BN$1317 = 1, BN1260, IF($H1234 < 0, MAX($H1234 - SUM($L1340:BM1340), $H1234 * (BN1286 + BN1312)), MAX(0, MIN($H1234 - SUM($L1340:BM1340), $H1234 *  (BN1286 + BN1312)))))","v":1.1609569947755838},{"$f":" IF(BO$1317 = 1, BO1260, IF($H1234 < 0, MAX($H1234 - SUM($L1340:BN1340), $H1234 * (BO1286 + BO1312)), MAX(0, MIN($H1234 - SUM($L1340:BN1340), $H1234 *  (BO1286 + BO1312)))))","v":1.1609569947755838},{"$f":" IF(BP$1317 = 1, BP1260, IF($H1234 < 0, MAX($H1234 - SUM($L1340:BO1340), $H1234 * (BP1286 + BP1312)), MAX(0, MIN($H1234 - SUM($L1340:BO1340), $H1234 *  (BP1286 + BP1312)))))","v":1.1609569947755838},{"$f":" IF(BQ$1317 = 1, BQ1260, IF($H1234 < 0, MAX($H1234 - SUM($L1340:BP1340), $H1234 * (BQ1286 + BQ1312)), MAX(0, MIN($H1234 - SUM($L1340:BP1340), $H1234 *  (BQ1286 + BQ1312)))))","v":1.1609569947755838},{"$f":" IF(BR$1317 = 1, BR1260, IF($H1234 < 0, MAX($H1234 - SUM($L1340:BQ1340), $H1234 * (BR1286 + BR1312)), MAX(0, MIN($H1234 - SUM($L1340:BQ1340), $H1234 *  (BR1286 + BR1312)))))","v":1.1609569947755838},{"$f":" IF(BS$1317 = 1, BS1260, IF($H1234 < 0, MAX($H1234 - SUM($L1340:BR1340), $H1234 * (BS1286 + BS1312)), MAX(0, MIN($H1234 - SUM($L1340:BR1340), $H1234 *  (BS1286 + BS1312)))))","v":1.1609569947755838},{"$f":" IF(BT$1317 = 1, BT1260, IF($H1234 < 0, MAX($H1234 - SUM($L1340:BS1340), $H1234 * (BT1286 + BT1312)), MAX(0, MIN($H1234 - SUM($L1340:BS1340), $H1234 *  (BT1286 + BT1312)))))","v":1.1609569947755838},{"$f":" IF(BU$1317 = 1, BU1260, IF($H1234 < 0, MAX($H1234 - SUM($L1340:BT1340), $H1234 * (BU1286 + BU1312)), MAX(0, MIN($H1234 - SUM($L1340:BT1340), $H1234 *  (BU1286 + BU1312)))))","v":1.1609569947755838},{"$f":" IF(BV$1317 = 1, BV1260, IF($H1234 < 0, MAX($H1234 - SUM($L1340:BU1340), $H1234 * (BV1286 + BV1312)), MAX(0, MIN($H1234 - SUM($L1340:BU1340), $H1234 *  (BV1286 + BV1312)))))","v":0.58047849738779189},{"$f":" IF(BW$1317 = 1, BW1260, IF($H1234 < 0, MAX($H1234 - SUM($L1340:BV1340), $H1234 * (BW1286 + BW1312)), MAX(0, MIN($H1234 - SUM($L1340:BV1340), $H1234 *  (BW1286 + BW1312)))))","v":0},{"$f":" IF(BX$1317 = 1, BX1260, IF($H1234 < 0, MAX($H1234 - SUM($L1340:BW1340), $H1234 * (BX1286 + BX1312)), MAX(0, MIN($H1234 - SUM($L1340:BW1340), $H1234 *  (BX1286 + BX1312)))))","v":0},{"$f":" IF(BY$1317 = 1, BY1260, IF($H1234 < 0, MAX($H1234 - SUM($L1340:BX1340), $H1234 * (BY1286 + BY1312)), MAX(0, MIN($H1234 - SUM($L1340:BX1340), $H1234 *  (BY1286 + BY1312)))))","v":0},{"$f":" IF(BZ$1317 = 1, BZ1260, IF($H1234 < 0, MAX($H1234 - SUM($L1340:BY1340), $H1234 * (BZ1286 + BZ1312)), MAX(0, MIN($H1234 - SUM($L1340:BY1340), $H1234 *  (BZ1286 + BZ1312)))))","v":0},{"$f":" IF(CA$1317 = 1, CA1260, IF($H1234 < 0, MAX($H1234 - SUM($L1340:BZ1340), $H1234 * (CA1286 + CA1312)), MAX(0, MIN($H1234 - SUM($L1340:BZ1340), $H1234 *  (CA1286 + CA1312)))))","v":0}]
[null,null,null,null,"Depreciation - capex addition - real - DN",null,null,null,"GBP m",null,{"$f":" SUM(M1345:CA1345)","v":1549.8681221547336},null,{"$f":"SUM(M1319:M1343)","v":0.68797019878378307},2.5277458291891883,4.4038404951351353,6.4542619308108087,8.4518040929729654,10.480018687567554,13.267375984864849,16.066235444324313,18.266982471351344,19.968582260977136,21.705401653371535,23.124847877767614,24.718659505360872,26.511313410725005,28.387959171534529,30.479970045549479,32.597092842955732,34.709917801114571,36.666658187494583,37.425422703832197,38.949466856784646,39.742882296418088,40.97760052174781,42.239430774428854,43.104148858684383,43.002704102119495,42.073585003020391,41.140631849867241,40.407049507524896,39.839849577649638,39.260909780184839,38.787761038719474,{"$f":"SUM(AS1319:AS1343)","v":38.256490496188391},37.658939194400347,37.033390607463836,36.336053649458854,35.630346050323439,34.926071064270488,34.273824268810486,33.944461630166373,32.90135898012813,31.282391698688805,29.411634216732082,27.396251904757321,25.554368639434916,24.01068331804964,22.152445119851418,20.286538813545068,18.819374128860336,17.684974269109926,16.527094674180308,15.580797191249605,14.518256106187431,13.323153502611342,12.072056328738322,10.677382412728358,9.2659672144575236,7.8574172423516337,6.5529236514316276,6.0470806405398214,5.0310512052382519,3.9403862834405725,2.7003308741216143,1.4034614977396604,0.38308451664442345,0,0]
[null,null,null,null,{"$f":" Time!E$23","v":"Model period ending"},{"$f":" Time!F$23","v":"00:00:00"},{"$f":" Time!G$23","v":"00:00:00"},{"$f":" Time!H$23","v":"00:00:00"},{"$f":" Time!I$23","v":"date"},{"$f":" Time!J$23","v":"00:00:00"},{"$f":" Time!K$23","v":"00:00:00"},{"$f":" Time!L$23","v":"00:00:00"},{"$f":" Time!M$23","v":"2017-03-31"},{"$f":" Time!N$23","v":"2018-03-31"},{"$f":" Time!O$23","v":"2019-03-31"},{"$f":" Time!P$23","v":"2020-03-31"},{"$f":" Time!Q$23","v":"2021-03-31"},{"$f":" Time!R$23","v":"2022-03-31"},{"$f":" Time!S$23","v":"2023-03-31"},{"$f":" Time!T$23","v":"2024-03-31"},{"$f":" Time!U$23","v":"2025-03-31"}]
[null,null,{"$f":"$E$1366","v":"Capex addition - RP6 period - DN - base year 2016"}]
[]
[]
[]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,{"$f":" 'DL - C4'!E$186","v":"Depreciation amount for additional asset - t - DN"},{"$f":" 'DL - C4'!F$186","v":"4.26:"},{"$f":" 'DL - C4'!G$186","v":"DEPADD_DNt"},{"$f":" 'DL - C4'!H$186","v":0},{"$f":" 'DL - C4'!I$186","v":"GBP m"},{"$f":" 'DL - C4'!J$186","v":0},{"$f":" 'DL - C4'!K$186","v":42.005095229596208},{"$f":" 'DL - C4'!L$186","v":0},{"$f":" 'DL - C4'!M$186","v":0},{"$f":" 'DL - C4'!N$186","v":0.49775262758441513},{"$f":" 'DL - C4'!O$186","v":1.9830536738127371},{"$f":" 'DL - C4'!P$186","v":3.9490260911496629},{"$f":" 'DL - C4'!Q$186","v":5.8983011189267858},{"$f":" 'DL - C4'!R$186","v":7.8816424264563807},{"$f":" 'DL - C4'!S$186","v":9.8980269408833621},{"$f":" 'DL - C4'!T$186","v":11.897292350782859},{"$f":" 'DL - C4'!U$186","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$22","v":"Model period ending - RP1"},{"$f":" 'DL - C4 A'!F$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!G$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!H$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!I$22","v":"date"},{"$f":" 'DL - C4 A'!J$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!K$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!L$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!M$22","v":"1994-03-31"},{"$f":" 'DL - C4 A'!N$22","v":"1995-03-31"},{"$f":" 'DL - C4 A'!O$22","v":"1996-03-31"},{"$f":" 'DL - C4 A'!P$22","v":"1997-03-31"},{"$f":" 'DL - C4 A'!Q$22","v":"1998-03-31"},{"$f":" 'DL - C4 A'!R$22","v":"1999-03-31"},{"$f":" 'DL - C4 A'!S$22","v":"2000-03-31"},{"$f":" 'DL - C4 A'!T$22","v":"2001-03-31"},{"$f":" 'DL - C4 A'!U$22","v":"2002-03-31"},{"$f":" 'DL - C4 A'!V$22","v":"2003-03-31"},{"$f":" 'DL - C4 A'!W$22","v":"2004-03-31"},{"$f":" 'DL - C4 A'!X$22","v":"2005-03-31"},{"$f":" 'DL - C4 A'!Y$22","v":"2006-03-31"},{"$f":" 'DL - C4 A'!Z$22","v":"2007-03-31"},{"$f":" 'DL - C4 A'!AA$22","v":"2008-03-31"},{"$f":" 'DL - C4 A'!AB$22","v":"2009-03-31"},{"$f":" 'DL - C4 A'!AC$22","v":"2010-03-31"},{"$f":" 'DL - C4 A'!AD$22","v":"2011-03-31"},{"$f":" 'DL - C4 A'!AE$22","v":"2012-03-31"},{"$f":" 'DL - C4 A'!AF$22","v":"2013-03-31"},{"$f":" 'DL - C4 A'!AG$22","v":"2014-03-31"},{"$f":" 'DL - C4 A'!AH$22","v":"2015-03-31"},{"$f":" 'DL - C4 A'!AI$22","v":"2016-03-31"},{"$f":" 'DL - C4 A'!AJ$22","v":"2017-03-31"},{"$f":" 'DL - C4 A'!AK$22","v":"2018-03-31"},{"$f":" 'DL - C4 A'!AL$22","v":"2019-03-31"},{"$f":" 'DL - C4 A'!AM$22","v":"2020-03-31"},{"$f":" 'DL - C4 A'!AN$22","v":"2021-03-31"},{"$f":" 'DL - C4 A'!AO$22","v":"2022-03-31"},{"$f":" 'DL - C4 A'!AP$22","v":"2023-03-31"},{"$f":" 'DL - C4 A'!AQ$22","v":"2024-03-31"},{"$f":" 'DL - C4 A'!AR$22","v":"2025-03-31"},{"$f":" 'DL - C4 A'!AS$22","v":"2026-03-31"},{"$f":" 'DL - C4 A'!AT$22","v":"2027-03-31"},{"$f":" 'DL - C4 A'!AU$22","v":"2028-03-31"},{"$f":" 'DL - C4 A'!AV$22","v":"2029-03-31"},{"$f":" 'DL - C4 A'!AW$22","v":"2030-03-31"},{"$f":" 'DL - C4 A'!AX$22","v":"2031-03-31"},{"$f":" 'DL - C4 A'!AY$22","v":"2032-03-31"},{"$f":" 'DL - C4 A'!AZ$22","v":"2033-03-31"},{"$f":" 'DL - C4 A'!BA$22","v":"2034-03-31"},{"$f":" 'DL - C4 A'!BB$22","v":"2035-03-31"},{"$f":" 'DL - C4 A'!BC$22","v":"2036-03-31"},{"$f":" 'DL - C4 A'!BD$22","v":"2037-03-31"},{"$f":" 'DL - C4 A'!BE$22","v":"2038-03-31"},{"$f":" 'DL - C4 A'!BF$22","v":"2039-03-31"},{"$f":" 'DL - C4 A'!BG$22","v":"2040-03-31"},{"$f":" 'DL - C4 A'!BH$22","v":"2041-03-31"},{"$f":" 'DL - C4 A'!BI$22","v":"2042-03-31"},{"$f":" 'DL - C4 A'!BJ$22","v":"2043-03-31"},{"$f":" 'DL - C4 A'!BK$22","v":"2044-03-31"},{"$f":" 'DL - C4 A'!BL$22","v":"2045-03-31"},{"$f":" 'DL - C4 A'!BM$22","v":"2046-03-31"},{"$f":" 'DL - C4 A'!BN$22","v":"2047-03-31"},{"$f":" 'DL - C4 A'!BO$22","v":"2048-03-31"},{"$f":" 'DL - C4 A'!BP$22","v":"2049-03-31"},{"$f":" 'DL - C4 A'!BQ$22","v":"2050-03-31"},{"$f":" 'DL - C4 A'!BR$22","v":"2051-03-31"},{"$f":" 'DL - C4 A'!BS$22","v":"2052-03-31"},{"$f":" 'DL - C4 A'!BT$22","v":"2053-03-31"},{"$f":" 'DL - C4 A'!BU$22","v":"2054-03-31"},{"$f":" 'DL - C4 A'!BV$22","v":"2055-03-31"},{"$f":" 'DL - C4 A'!BW$22","v":"2056-03-31"},{"$f":" 'DL - C4 A'!BX$22","v":"2057-03-31"},{"$f":" 'DL - C4 A'!BY$22","v":"2058-03-31"},{"$f":" 'DL - C4 A'!BZ$22","v":"2059-03-31"},{"$f":" 'DL - C4 A'!CA$22","v":"2060-03-31"}]
[]
[null,null,null,null,{"$f":" E$1527","v":"Depreciation - capex addition - 01 Oct 17 - real - ES"},0,0,0,"GBP m",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$1527","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$1527","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$55","v":"RP6 PPF- actual / actual - RP1"},0,0,0,"factor",0,6.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$55","v":0.5},1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$55","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"Network capex depreciation - ES"]
[null,null,null,null,{"$f":" Inp_Depreciation!E$127","v":"Network capex add - 01 Apr 96 - price base 2016 - ES"},{"$f":" Inp_Depreciation!F$127","v":0},{"$f":" Inp_Depreciation!G$127","v":0},{"$f":" Inp_Depreciation!H$127","v":0},{"$f":" Inp_Depreciation!I$127","v":"GBP m"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$132","v":"Network capex add - 01 Apr 01 - price base 2016 - ES"},{"$f":" Inp_Depreciation!F$132","v":0},{"$f":" Inp_Depreciation!G$132","v":0},{"$f":" Inp_Depreciation!H$132","v":0},{"$f":" Inp_Depreciation!I$132","v":"GBP m"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$133","v":"Network capex add - 01 Apr 02 - price base 2016 - ES"},{"$f":" Inp_Depreciation!F$133","v":0},{"$f":" Inp_Depreciation!G$133","v":0},{"$f":" Inp_Depreciation!H$133","v":0},{"$f":" Inp_Depreciation!I$133","v":"GBP m"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$137","v":"Network capex add - 01 Apr 06 - price base 2016 - ES"},{"$f":" Inp_Depreciation!F$137","v":0},{"$f":" Inp_Depreciation!G$137","v":0},{"$f":" Inp_Depreciation!H$137","v":0},{"$f":" Inp_Depreciation!I$137","v":"GBP m"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$144","v":"Network capex add - 01 Oct 13 - price base 2016 - ES"},{"$f":" Inp_Depreciation!F$144","v":0},{"$f":" Inp_Depreciation!G$144","v":0},{"$f":" Inp_Depreciation!H$144","v":0},{"$f":" Inp_Depreciation!I$144","v":"GBP m"}]
[]
[null,null,null,null,{"$f":" Inp_Depreciation!E$409","v":"Network capex add - 01 Apr 93 - depreciation inp - ES"},{"$f":" Inp_Depreciation!F$409","v":0},{"$f":" Inp_Depreciation!G$409","v":0},{"$f":" Inp_Depreciation!H$409","v":0},{"$f":" Inp_Depreciation!I$409","v":"GBP m"},{"$f":" Inp_Depreciation!J$409","v":"[Entitlement Model 28.11.16.xlsx]Enduring Solution D.'!$A$13"},{"$f":" Inp_Depreciation!K$409","v":0},{"$f":" Inp_Depreciation!L$409","v":0},{"$f":" Inp_Depreciation!M$409","v":0},{"$f":" Inp_Depreciation!N$409","v":0},{"$f":" Inp_Depreciation!O$409","v":0},{"$f":" Inp_Depreciation!P$409","v":0},{"$f":" Inp_Depreciation!Q$409","v":0},{"$f":" Inp_Depreciation!R$409","v":0},{"$f":" Inp_Depreciation!S$409","v":0},{"$f":" Inp_Depreciation!T$409","v":0},{"$f":" Inp_Depreciation!U$409","v":0},{"$f":" Inp_Depreciation!V$409","v":0},{"$f":" Inp_Depreciation!W$409","v":0},{"$f":" Inp_Depreciation!X$409","v":0},{"$f":" Inp_Depreciation!Y$409","v":0},{"$f":" Inp_Depreciation!Z$409","v":0},{"$f":" Inp_Depreciation!AA$409","v":0},{"$f":" Inp_Depreciation!AB$409","v":0},{"$f":" Inp_Depreciation!AC$409","v":0},{"$f":" Inp_Depreciation!AD$409","v":0},{"$f":" Inp_Depreciation!AE$409","v":0},{"$f":" Inp_Depreciation!AF$409","v":0},{"$f":" Inp_Depreciation!AG$409","v":0},{"$f":" Inp_Depreciation!AH$409","v":0},{"$f":" Inp_Depreciation!AI$409","v":0},{"$f":" Inp_Depreciation!AJ$409","v":0},{"$f":" Inp_Depreciation!AK$409","v":0},{"$f":" Inp_Depreciation!AL$409","v":0},{"$f":" Inp_Depreciation!AM$409","v":0},{"$f":" Inp_Depreciation!AN$409","v":0},{"$f":" Inp_Depreciation!AO$409","v":0},{"$f":" Inp_Depreciation!AP$409","v":0},{"$f":" Inp_Depreciation!AQ$409","v":0},{"$f":" Inp_Depreciation!AR$409","v":0},{"$f":" Inp_Depreciation!AS$409","v":0},{"$f":" Inp_Depreciation!AT$409","v":0},{"$f":" Inp_Depreciation!AU$409","v":0},{"$f":" Inp_Depreciation!AV$409","v":0},{"$f":" Inp_Depreciation!AW$409","v":0},{"$f":" Inp_Depreciation!AX$409","v":0},{"$f":" Inp_Depreciation!AY$409","v":0},{"$f":" Inp_Depreciation!AZ$409","v":0},{"$f":" Inp_Depreciation!BA$409","v":0},{"$f":" Inp_Depreciation!BB$409","v":0},{"$f":" Inp_Depreciation!BC$409","v":0},{"$f":" Inp_Depreciation!BD$409","v":0},{"$f":" Inp_Depreciation!BE$409","v":0},{"$f":" Inp_Depreciation!BF$409","v":0},{"$f":" Inp_Depreciation!BG$409","v":0},{"$f":" Inp_Depreciation!BH$409","v":0},{"$f":" Inp_Depreciation!BI$409","v":0},{"$f":" Inp_Depreciation!BJ$409","v":0},{"$f":" Inp_Depreciation!BK$409","v":0},{"$f":" Inp_Depreciation!BL$409","v":0},{"$f":" Inp_Depreciation!BM$409","v":0},{"$f":" Inp_Depreciation!BN$409","v":0},{"$f":" Inp_Depreciation!BO$409","v":0},{"$f":" Inp_Depreciation!BP$409","v":0},{"$f":" Inp_Depreciation!BQ$409","v":0},{"$f":" Inp_Depreciation!BR$409","v":0},{"$f":" Inp_Depreciation!BS$409","v":0},{"$f":" Inp_Depreciation!BT$409","v":0},{"$f":" Inp_Depreciation!BU$409","v":0},{"$f":" Inp_Depreciation!BV$409","v":0},{"$f":" Inp_Depreciation!BW$409","v":0},{"$f":" Inp_Depreciation!BX$409","v":0},{"$f":" Inp_Depreciation!BY$409","v":0},{"$f":" Inp_Depreciation!BZ$409","v":0},{"$f":" Inp_Depreciation!CA$409","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$414","v":"Network capex add - 01 Apr 98 - depreciation inp - ES"},{"$f":" Inp_Depreciation!F$414","v":0},{"$f":" Inp_Depreciation!G$414","v":0},{"$f":" Inp_Depreciation!H$414","v":0},{"$f":" Inp_Depreciation!I$414","v":"GBP m"},{"$f":" Inp_Depreciation!J$414","v":0},{"$f":" Inp_Depreciation!K$414","v":0},{"$f":" Inp_Depreciation!L$414","v":0},{"$f":" Inp_Depreciation!M$414","v":0},{"$f":" Inp_Depreciation!N$414","v":0},{"$f":" Inp_Depreciation!O$414","v":0},{"$f":" Inp_Depreciation!P$414","v":0},{"$f":" Inp_Depreciation!Q$414","v":0},{"$f":" Inp_Depreciation!R$414","v":0},{"$f":" Inp_Depreciation!S$414","v":0},{"$f":" Inp_Depreciation!T$414","v":0},{"$f":" Inp_Depreciation!U$414","v":0},{"$f":" Inp_Depreciation!V$414","v":0},{"$f":" Inp_Depreciation!W$414","v":0},{"$f":" Inp_Depreciation!X$414","v":0},{"$f":" Inp_Depreciation!Y$414","v":0},{"$f":" Inp_Depreciation!Z$414","v":0},{"$f":" Inp_Depreciation!AA$414","v":0},{"$f":" Inp_Depreciation!AB$414","v":0},{"$f":" Inp_Depreciation!AC$414","v":0},{"$f":" Inp_Depreciation!AD$414","v":0},{"$f":" Inp_Depreciation!AE$414","v":0},{"$f":" Inp_Depreciation!AF$414","v":0},{"$f":" Inp_Depreciation!AG$414","v":0},{"$f":" Inp_Depreciation!AH$414","v":0},{"$f":" Inp_Depreciation!AI$414","v":0},{"$f":" Inp_Depreciation!AJ$414","v":0},{"$f":" Inp_Depreciation!AK$414","v":0},{"$f":" Inp_Depreciation!AL$414","v":0},{"$f":" Inp_Depreciation!AM$414","v":0},{"$f":" Inp_Depreciation!AN$414","v":0},{"$f":" Inp_Depreciation!AO$414","v":0},{"$f":" Inp_Depreciation!AP$414","v":0},{"$f":" Inp_Depreciation!AQ$414","v":0},{"$f":" Inp_Depreciation!AR$414","v":0},{"$f":" Inp_Depreciation!AS$414","v":0},{"$f":" Inp_Depreciation!AT$414","v":0},{"$f":" Inp_Depreciation!AU$414","v":0},{"$f":" Inp_Depreciation!AV$414","v":0},{"$f":" Inp_Depreciation!AW$414","v":0},{"$f":" Inp_Depreciation!AX$414","v":0},{"$f":" Inp_Depreciation!AY$414","v":0},{"$f":" Inp_Depreciation!AZ$414","v":0},{"$f":" Inp_Depreciation!BA$414","v":0},{"$f":" Inp_Depreciation!BB$414","v":0},{"$f":" Inp_Depreciation!BC$414","v":0},{"$f":" Inp_Depreciation!BD$414","v":0},{"$f":" Inp_Depreciation!BE$414","v":0},{"$f":" Inp_Depreciation!BF$414","v":0},{"$f":" Inp_Depreciation!BG$414","v":0},{"$f":" Inp_Depreciation!BH$414","v":0},{"$f":" Inp_Depreciation!BI$414","v":0},{"$f":" Inp_Depreciation!BJ$414","v":0},{"$f":" Inp_Depreciation!BK$414","v":0},{"$f":" Inp_Depreciation!BL$414","v":0},{"$f":" Inp_Depreciation!BM$414","v":0},{"$f":" Inp_Depreciation!BN$414","v":0},{"$f":" Inp_Depreciation!BO$414","v":0},{"$f":" Inp_Depreciation!BP$414","v":0},{"$f":" Inp_Depreciation!BQ$414","v":0},{"$f":" Inp_Depreciation!BR$414","v":0},{"$f":" Inp_Depreciation!BS$414","v":0},{"$f":" Inp_Depreciation!BT$414","v":0},{"$f":" Inp_Depreciation!BU$414","v":0},{"$f":" Inp_Depreciation!BV$414","v":0},{"$f":" Inp_Depreciation!BW$414","v":0},{"$f":" Inp_Depreciation!BX$414","v":0},{"$f":" Inp_Depreciation!BY$414","v":0},{"$f":" Inp_Depreciation!BZ$414","v":0},{"$f":" Inp_Depreciation!CA$414","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$419","v":"Network capex add - 01 Apr 03 - depreciation inp - ES"},{"$f":" Inp_Depreciation!F$419","v":0},{"$f":" Inp_Depreciation!G$419","v":0},{"$f":" Inp_Depreciation!H$419","v":0},{"$f":" Inp_Depreciation!I$419","v":"GBP m"},{"$f":" Inp_Depreciation!J$419","v":0},{"$f":" Inp_Depreciation!K$419","v":0},{"$f":" Inp_Depreciation!L$419","v":0},{"$f":" Inp_Depreciation!M$419","v":0},{"$f":" Inp_Depreciation!N$419","v":0},{"$f":" Inp_Depreciation!O$419","v":0},{"$f":" Inp_Depreciation!P$419","v":0},{"$f":" Inp_Depreciation!Q$419","v":0},{"$f":" Inp_Depreciation!R$419","v":0},{"$f":" Inp_Depreciation!S$419","v":0},{"$f":" Inp_Depreciation!T$419","v":0},{"$f":" Inp_Depreciation!U$419","v":0},{"$f":" Inp_Depreciation!V$419","v":0},{"$f":" Inp_Depreciation!W$419","v":0},{"$f":" Inp_Depreciation!X$419","v":0},{"$f":" Inp_Depreciation!Y$419","v":0},{"$f":" Inp_Depreciation!Z$419","v":0},{"$f":" Inp_Depreciation!AA$419","v":0},{"$f":" Inp_Depreciation!AB$419","v":0},{"$f":" Inp_Depreciation!AC$419","v":0},{"$f":" Inp_Depreciation!AD$419","v":0},{"$f":" Inp_Depreciation!AE$419","v":0},{"$f":" Inp_Depreciation!AF$419","v":0},{"$f":" Inp_Depreciation!AG$419","v":0},{"$f":" Inp_Depreciation!AH$419","v":0},{"$f":" Inp_Depreciation!AI$419","v":0},{"$f":" Inp_Depreciation!AJ$419","v":0},{"$f":" Inp_Depreciation!AK$419","v":0},{"$f":" Inp_Depreciation!AL$419","v":0},{"$f":" Inp_Depreciation!AM$419","v":0},{"$f":" Inp_Depreciation!AN$419","v":0},{"$f":" Inp_Depreciation!AO$419","v":0},{"$f":" Inp_Depreciation!AP$419","v":0},{"$f":" Inp_Depreciation!AQ$419","v":0},{"$f":" Inp_Depreciation!AR$419","v":0},{"$f":" Inp_Depreciation!AS$419","v":0},{"$f":" Inp_Depreciation!AT$419","v":0},{"$f":" Inp_Depreciation!AU$419","v":0},{"$f":" Inp_Depreciation!AV$419","v":0},{"$f":" Inp_Depreciation!AW$419","v":0},{"$f":" Inp_Depreciation!AX$419","v":0},{"$f":" Inp_Depreciation!AY$419","v":0},{"$f":" Inp_Depreciation!AZ$419","v":0},{"$f":" Inp_Depreciation!BA$419","v":0},{"$f":" Inp_Depreciation!BB$419","v":0},{"$f":" Inp_Depreciation!BC$419","v":0},{"$f":" Inp_Depreciation!BD$419","v":0},{"$f":" Inp_Depreciation!BE$419","v":0},{"$f":" Inp_Depreciation!BF$419","v":0},{"$f":" Inp_Depreciation!BG$419","v":0},{"$f":" Inp_Depreciation!BH$419","v":0},{"$f":" Inp_Depreciation!BI$419","v":0},{"$f":" Inp_Depreciation!BJ$419","v":0},{"$f":" Inp_Depreciation!BK$419","v":0},{"$f":" Inp_Depreciation!BL$419","v":0},{"$f":" Inp_Depreciation!BM$419","v":0},{"$f":" Inp_Depreciation!BN$419","v":0},{"$f":" Inp_Depreciation!BO$419","v":0},{"$f":" Inp_Depreciation!BP$419","v":0},{"$f":" Inp_Depreciation!BQ$419","v":0},{"$f":" Inp_Depreciation!BR$419","v":0},{"$f":" Inp_Depreciation!BS$419","v":0},{"$f":" Inp_Depreciation!BT$419","v":0},{"$f":" Inp_Depreciation!BU$419","v":0},{"$f":" Inp_Depreciation!BV$419","v":0},{"$f":" Inp_Depreciation!BW$419","v":0},{"$f":" Inp_Depreciation!BX$419","v":0},{"$f":" Inp_Depreciation!BY$419","v":0},{"$f":" Inp_Depreciation!BZ$419","v":0},{"$f":" Inp_Depreciation!CA$419","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$424","v":"Network capex add - 01 Apr 08 - depreciation inp - ES"},{"$f":" Inp_Depreciation!F$424","v":0},{"$f":" Inp_Depreciation!G$424","v":0},{"$f":" Inp_Depreciation!H$424","v":0},{"$f":" Inp_Depreciation!I$424","v":"GBP m"},{"$f":" Inp_Depreciation!J$424","v":0},{"$f":" Inp_Depreciation!K$424","v":0},{"$f":" Inp_Depreciation!L$424","v":0},{"$f":" Inp_Depreciation!M$424","v":0},{"$f":" Inp_Depreciation!N$424","v":0},{"$f":" Inp_Depreciation!O$424","v":0},{"$f":" Inp_Depreciation!P$424","v":0},{"$f":" Inp_Depreciation!Q$424","v":0},{"$f":" Inp_Depreciation!R$424","v":0},{"$f":" Inp_Depreciation!S$424","v":0},{"$f":" Inp_Depreciation!T$424","v":0},{"$f":" Inp_Depreciation!U$424","v":0},{"$f":" Inp_Depreciation!V$424","v":0},{"$f":" Inp_Depreciation!W$424","v":0},{"$f":" Inp_Depreciation!X$424","v":0},{"$f":" Inp_Depreciation!Y$424","v":0},{"$f":" Inp_Depreciation!Z$424","v":0},{"$f":" Inp_Depreciation!AA$424","v":0},{"$f":" Inp_Depreciation!AB$424","v":0},{"$f":" Inp_Depreciation!AC$424","v":0},{"$f":" Inp_Depreciation!AD$424","v":0},{"$f":" Inp_Depreciation!AE$424","v":0},{"$f":" Inp_Depreciation!AF$424","v":0},{"$f":" Inp_Depreciation!AG$424","v":0},{"$f":" Inp_Depreciation!AH$424","v":0},{"$f":" Inp_Depreciation!AI$424","v":0},{"$f":" Inp_Depreciation!AJ$424","v":0},{"$f":" Inp_Depreciation!AK$424","v":0},{"$f":" Inp_Depreciation!AL$424","v":0},{"$f":" Inp_Depreciation!AM$424","v":0},{"$f":" Inp_Depreciation!AN$424","v":0},{"$f":" Inp_Depreciation!AO$424","v":0},{"$f":" Inp_Depreciation!AP$424","v":0},{"$f":" Inp_Depreciation!AQ$424","v":0},{"$f":" Inp_Depreciation!AR$424","v":0},{"$f":" Inp_Depreciation!AS$424","v":0},{"$f":" Inp_Depreciation!AT$424","v":0},{"$f":" Inp_Depreciation!AU$424","v":0},{"$f":" Inp_Depreciation!AV$424","v":0},{"$f":" Inp_Depreciation!AW$424","v":0},{"$f":" Inp_Depreciation!AX$424","v":0},{"$f":" Inp_Depreciation!AY$424","v":0},{"$f":" Inp_Depreciation!AZ$424","v":0},{"$f":" Inp_Depreciation!BA$424","v":0},{"$f":" Inp_Depreciation!BB$424","v":0},{"$f":" Inp_Depreciation!BC$424","v":0},{"$f":" Inp_Depreciation!BD$424","v":0},{"$f":" Inp_Depreciation!BE$424","v":0},{"$f":" Inp_Depreciation!BF$424","v":0},{"$f":" Inp_Depreciation!BG$424","v":0},{"$f":" Inp_Depreciation!BH$424","v":0},{"$f":" Inp_Depreciation!BI$424","v":0},{"$f":" Inp_Depreciation!BJ$424","v":0},{"$f":" Inp_Depreciation!BK$424","v":0},{"$f":" Inp_Depreciation!BL$424","v":0},{"$f":" Inp_Depreciation!BM$424","v":0},{"$f":" Inp_Depreciation!BN$424","v":0},{"$f":" Inp_Depreciation!BO$424","v":0},{"$f":" Inp_Depreciation!BP$424","v":0},{"$f":" Inp_Depreciation!BQ$424","v":0},{"$f":" Inp_Depreciation!BR$424","v":0},{"$f":" Inp_Depreciation!BS$424","v":0},{"$f":" Inp_Depreciation!BT$424","v":0},{"$f":" Inp_Depreciation!BU$424","v":0},{"$f":" Inp_Depreciation!BV$424","v":0},{"$f":" Inp_Depreciation!BW$424","v":0},{"$f":" Inp_Depreciation!BX$424","v":0},{"$f":" Inp_Depreciation!BY$424","v":0},{"$f":" Inp_Depreciation!BZ$424","v":0},{"$f":" Inp_Depreciation!CA$424","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$427","v":"Network capex add - 01 Apr 11 - depreciation inp - ES"},{"$f":" Inp_Depreciation!F$427","v":0},{"$f":" Inp_Depreciation!G$427","v":0},{"$f":" Inp_Depreciation!H$427","v":0},{"$f":" Inp_Depreciation!I$427","v":"GBP m"},{"$f":" Inp_Depreciation!J$427","v":0},{"$f":" Inp_Depreciation!K$427","v":13.246205328752007},{"$f":" Inp_Depreciation!L$427","v":0},{"$f":" Inp_Depreciation!M$427","v":0},{"$f":" Inp_Depreciation!N$427","v":0},{"$f":" Inp_Depreciation!O$427","v":0},{"$f":" Inp_Depreciation!P$427","v":0},{"$f":" Inp_Depreciation!Q$427","v":0},{"$f":" Inp_Depreciation!R$427","v":0},{"$f":" Inp_Depreciation!S$427","v":0},{"$f":" Inp_Depreciation!T$427","v":0},{"$f":" Inp_Depreciation!U$427","v":0},{"$f":" Inp_Depreciation!V$427","v":0},{"$f":" Inp_Depreciation!W$427","v":0},{"$f":" Inp_Depreciation!X$427","v":0},{"$f":" Inp_Depreciation!Y$427","v":0},{"$f":" Inp_Depreciation!Z$427","v":0},{"$f":" Inp_Depreciation!AA$427","v":0},{"$f":" Inp_Depreciation!AB$427","v":0},{"$f":" Inp_Depreciation!AC$427","v":0},{"$f":" Inp_Depreciation!AD$427","v":0},{"$f":" Inp_Depreciation!AE$427","v":0},{"$f":" Inp_Depreciation!AF$427","v":1.3246205328752005},{"$f":" Inp_Depreciation!AG$427","v":1.3246205328752005},{"$f":" Inp_Depreciation!AH$427","v":1.3246205328752005},{"$f":" Inp_Depreciation!AI$427","v":1.3246205328752005},{"$f":" Inp_Depreciation!AJ$427","v":1.3246205328752005},{"$f":" Inp_Depreciation!AK$427","v":1.3246205328752005},{"$f":" Inp_Depreciation!AL$427","v":1.3246205328752005},{"$f":" Inp_Depreciation!AM$427","v":1.3246205328752005},{"$f":" Inp_Depreciation!AN$427","v":1.3246205328752005},{"$f":" Inp_Depreciation!AO$427","v":1.3246205328752005},{"$f":" Inp_Depreciation!AP$427","v":0},{"$f":" Inp_Depreciation!AQ$427","v":0},{"$f":" Inp_Depreciation!AR$427","v":0},{"$f":" Inp_Depreciation!AS$427","v":0},{"$f":" Inp_Depreciation!AT$427","v":0},{"$f":" Inp_Depreciation!AU$427","v":0},{"$f":" Inp_Depreciation!AV$427","v":0},{"$f":" Inp_Depreciation!AW$427","v":0},{"$f":" Inp_Depreciation!AX$427","v":0},{"$f":" Inp_Depreciation!AY$427","v":0},{"$f":" Inp_Depreciation!AZ$427","v":0},{"$f":" Inp_Depreciation!BA$427","v":0},{"$f":" Inp_Depreciation!BB$427","v":0},{"$f":" Inp_Depreciation!BC$427","v":0},{"$f":" Inp_Depreciation!BD$427","v":0},{"$f":" Inp_Depreciation!BE$427","v":0},{"$f":" Inp_Depreciation!BF$427","v":0},{"$f":" Inp_Depreciation!BG$427","v":0},{"$f":" Inp_Depreciation!BH$427","v":0},{"$f":" Inp_Depreciation!BI$427","v":0},{"$f":" Inp_Depreciation!BJ$427","v":0},{"$f":" Inp_Depreciation!BK$427","v":0},{"$f":" Inp_Depreciation!BL$427","v":0},{"$f":" Inp_Depreciation!BM$427","v":0},{"$f":" Inp_Depreciation!BN$427","v":0},{"$f":" Inp_Depreciation!BO$427","v":0},{"$f":" Inp_Depreciation!BP$427","v":0},{"$f":" Inp_Depreciation!BQ$427","v":0},{"$f":" Inp_Depreciation!BR$427","v":0},{"$f":" Inp_Depreciation!BS$427","v":0},{"$f":" Inp_Depreciation!BT$427","v":0},{"$f":" Inp_Depreciation!BU$427","v":0},{"$f":" Inp_Depreciation!BV$427","v":0},{"$f":" Inp_Depreciation!BW$427","v":0},{"$f":" Inp_Depreciation!BX$427","v":0},{"$f":" Inp_Depreciation!BY$427","v":0},{"$f":" Inp_Depreciation!BZ$427","v":0},{"$f":" Inp_Depreciation!CA$427","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$431","v":"Network capex add - 01 Oct 15 - depreciation inp - ES"},{"$f":" Inp_Depreciation!F$431","v":0},{"$f":" Inp_Depreciation!G$431","v":0},{"$f":" Inp_Depreciation!H$431","v":0},{"$f":" Inp_Depreciation!I$431","v":"GBP m"},{"$f":" Inp_Depreciation!J$431","v":0},{"$f":" Inp_Depreciation!K$431","v":0},{"$f":" Inp_Depreciation!L$431","v":0},{"$f":" Inp_Depreciation!M$431","v":0},{"$f":" Inp_Depreciation!N$431","v":0},{"$f":" Inp_Depreciation!O$431","v":0},{"$f":" Inp_Depreciation!P$431","v":0},{"$f":" Inp_Depreciation!Q$431","v":0},{"$f":" Inp_Depreciation!R$431","v":0},{"$f":" Inp_Depreciation!S$431","v":0},{"$f":" Inp_Depreciation!T$431","v":0},{"$f":" Inp_Depreciation!U$431","v":0},{"$f":" Inp_Depreciation!V$431","v":0},{"$f":" Inp_Depreciation!W$431","v":0},{"$f":" Inp_Depreciation!X$431","v":0},{"$f":" Inp_Depreciation!Y$431","v":0},{"$f":" Inp_Depreciation!Z$431","v":0},{"$f":" Inp_Depreciation!AA$431","v":0},{"$f":" Inp_Depreciation!AB$431","v":0},{"$f":" Inp_Depreciation!AC$431","v":0},{"$f":" Inp_Depreciation!AD$431","v":0},{"$f":" Inp_Depreciation!AE$431","v":0},{"$f":" Inp_Depreciation!AF$431","v":0},{"$f":" Inp_Depreciation!AG$431","v":0},{"$f":" Inp_Depreciation!AH$431","v":0},{"$f":" Inp_Depreciation!AI$431","v":0},{"$f":" Inp_Depreciation!AJ$431","v":0},{"$f":" Inp_Depreciation!AK$431","v":0},{"$f":" Inp_Depreciation!AL$431","v":0},{"$f":" Inp_Depreciation!AM$431","v":0},{"$f":" Inp_Depreciation!AN$431","v":0},{"$f":" Inp_Depreciation!AO$431","v":0},{"$f":" Inp_Depreciation!AP$431","v":0},{"$f":" Inp_Depreciation!AQ$431","v":0},{"$f":" Inp_Depreciation!AR$431","v":0},{"$f":" Inp_Depreciation!AS$431","v":0},{"$f":" Inp_Depreciation!AT$431","v":0},{"$f":" Inp_Depreciation!AU$431","v":0},{"$f":" Inp_Depreciation!AV$431","v":0},{"$f":" Inp_Depreciation!AW$431","v":0},{"$f":" Inp_Depreciation!AX$431","v":0},{"$f":" Inp_Depreciation!AY$431","v":0},{"$f":" Inp_Depreciation!AZ$431","v":0},{"$f":" Inp_Depreciation!BA$431","v":0},{"$f":" Inp_Depreciation!BB$431","v":0},{"$f":" Inp_Depreciation!BC$431","v":0},{"$f":" Inp_Depreciation!BD$431","v":0},{"$f":" Inp_Depreciation!BE$431","v":0},{"$f":" Inp_Depreciation!BF$431","v":0},{"$f":" Inp_Depreciation!BG$431","v":0},{"$f":" Inp_Depreciation!BH$431","v":0},{"$f":" Inp_Depreciation!BI$431","v":0},{"$f":" Inp_Depreciation!BJ$431","v":0},{"$f":" Inp_Depreciation!BK$431","v":0},{"$f":" Inp_Depreciation!BL$431","v":0},{"$f":" Inp_Depreciation!BM$431","v":0},{"$f":" Inp_Depreciation!BN$431","v":0},{"$f":" Inp_Depreciation!BO$431","v":0},{"$f":" Inp_Depreciation!BP$431","v":0},{"$f":" Inp_Depreciation!BQ$431","v":0},{"$f":" Inp_Depreciation!BR$431","v":0},{"$f":" Inp_Depreciation!BS$431","v":0},{"$f":" Inp_Depreciation!BT$431","v":0},{"$f":" Inp_Depreciation!BU$431","v":0},{"$f":" Inp_Depreciation!BV$431","v":0},{"$f":" Inp_Depreciation!BW$431","v":0},{"$f":" Inp_Depreciation!BX$431","v":0},{"$f":" Inp_Depreciation!BY$431","v":0},{"$f":" Inp_Depreciation!BZ$431","v":0},{"$f":" Inp_Depreciation!CA$431","v":0}]
[null,null,null,null,{"$f":" E$255","v":"Capex add - 01 Apr 94 - first term - rate - ES"},0,0,0,"%",0,0.99999999999999989,0,0,0,0,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$255","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$255","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$260","v":"Capex add - 01 Apr 99 - first term - rate - ES"},0,0,0,"%",0,0.99999999999999989,0,0,0,0,0,0,0,0,0,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0,0,0,0,0,0,{"$f":" AK$260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$260","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$261","v":"Capex add - 01 Apr 00 - first term - rate - ES"},0,0,0,"%",0,0.99999999999999989,0,0,0,0,0,0,0,0,0,0,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0,0,0,0,0,{"$f":" AK$261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$261","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$266","v":"Capex add - 01 Apr 05 - first term - rate - ES"},0,0,0,"%",0,0.99999999999999989,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":" AK$266","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$266","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$271","v":"Capex add - 01 Apr 10 - first term - rate - ES"},0,0,0,"%",0,0.99999999999999989,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.1,0.1,0.1,0.1,0.1,{"$f":" AK$271","v":0.1},0.1,0.1,0.1,0.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$271","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$276","v":"Capex add - 01 Oct 15 - first term - rate - ES"},0,0,0,"%",0,0.99999999999999989,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$276","v":0.05},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.05,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$276","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$277","v":"Capex add - 01 Oct 16 - first term - rate - ES"},0,0,0,"%",0,0.99999999999999989,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$277","v":0},0.05,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.05,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$277","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$322","v":"Capex add - 01 Apr 96 - second term - rate - ES"},0,0,0,"%",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$322","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$322","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$327","v":"Capex add - 01 Apr 01 - second term - rate - ES"},0,0,0,"%",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$327","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$332","v":"Capex add - 01 Apr 06 - second term - rate - ES"},0,0,0,"%",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$332","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$332","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$333","v":"Capex add - 01 Apr 07 - second term - rate - ES"},0,0,0,"%",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$333","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$333","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$338","v":"Capex add - 01 Oct 12 - second term - rate - ES"},0,0,0,"%",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$338","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$343","v":"Capex add - 01 Oct 17 - second term - rate - ES"},0,0,0,"%",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$343","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$35, \"dd mmm yy\") & \" - real - ES\"","v":"Depreciation - capex addition - 01 Apr 94 - real - ES"},null,null,null,"GBP m",null,0,null,{"$f":" IF(M$1501 = 1, M1424, IF($H1398 < 0, MAX($H1398 - SUM($L1504:L1504), $H1398 * (M1450 + M1476)), MAX(0, MIN($H1398 - SUM($L1504:L1504), $H1398 *  (M1450 + M1476)))))","v":0},{"$f":" IF(N$1501 = 1, N1424, IF($H1398 < 0, MAX($H1398 - SUM($L1504:M1504), $H1398 * (N1450 + N1476)), MAX(0, MIN($H1398 - SUM($L1504:M1504), $H1398 *  (N1450 + N1476)))))","v":0},{"$f":" IF(O$1501 = 1, O1424, IF($H1398 < 0, MAX($H1398 - SUM($L1504:N1504), $H1398 * (O1450 + O1476)), MAX(0, MIN($H1398 - SUM($L1504:N1504), $H1398 *  (O1450 + O1476)))))","v":0},{"$f":" IF(P$1501 = 1, P1424, IF($H1398 < 0, MAX($H1398 - SUM($L1504:O1504), $H1398 * (P1450 + P1476)), MAX(0, MIN($H1398 - SUM($L1504:O1504), $H1398 *  (P1450 + P1476)))))","v":0},{"$f":" IF(Q$1501 = 1, Q1424, IF($H1398 < 0, MAX($H1398 - SUM($L1504:P1504), $H1398 * (Q1450 + Q1476)), MAX(0, MIN($H1398 - SUM($L1504:P1504), $H1398 *  (Q1450 + Q1476)))))","v":0},{"$f":" IF(R$1501 = 1, R1424, IF($H1398 < 0, MAX($H1398 - SUM($L1504:Q1504), $H1398 * (R1450 + R1476)), MAX(0, MIN($H1398 - SUM($L1504:Q1504), $H1398 *  (R1450 + R1476)))))","v":0},{"$f":" IF(S$1501 = 1, S1424, IF($H1398 < 0, MAX($H1398 - SUM($L1504:R1504), $H1398 * (S1450 + S1476)), MAX(0, MIN($H1398 - SUM($L1504:R1504), $H1398 *  (S1450 + S1476)))))","v":0},{"$f":" IF(T$1501 = 1, T1424, IF($H1398 < 0, MAX($H1398 - SUM($L1504:S1504), $H1398 * (T1450 + T1476)), MAX(0, MIN($H1398 - SUM($L1504:S1504), $H1398 *  (T1450 + T1476)))))","v":0},{"$f":" IF(U$1501 = 1, U1424, IF($H1398 < 0, MAX($H1398 - SUM($L1504:T1504), $H1398 * (U1450 + U1476)), MAX(0, MIN($H1398 - SUM($L1504:T1504), $H1398 *  (U1450 + U1476)))))","v":0},{"$f":" IF(V$1501 = 1, V1424, IF($H1398 < 0, MAX($H1398 - SUM($L1504:U1504), $H1398 * (V1450 + V1476)), MAX(0, MIN($H1398 - SUM($L1504:U1504), $H1398 *  (V1450 + V1476)))))","v":0},{"$f":" IF(W$1501 = 1, W1424, IF($H1398 < 0, MAX($H1398 - SUM($L1504:V1504), $H1398 * (W1450 + W1476)), MAX(0, MIN($H1398 - SUM($L1504:V1504), $H1398 *  (W1450 + W1476)))))","v":0},{"$f":" IF(X$1501 = 1, X1424, IF($H1398 < 0, MAX($H1398 - SUM($L1504:W1504), $H1398 * (X1450 + X1476)), MAX(0, MIN($H1398 - SUM($L1504:W1504), $H1398 *  (X1450 + X1476)))))","v":0},{"$f":" IF(Y$1501 = 1, Y1424, IF($H1398 < 0, MAX($H1398 - SUM($L1504:X1504), $H1398 * (Y1450 + Y1476)), MAX(0, MIN($H1398 - SUM($L1504:X1504), $H1398 *  (Y1450 + Y1476)))))","v":0},{"$f":" IF(Z$1501 = 1, Z1424, IF($H1398 < 0, MAX($H1398 - SUM($L1504:Y1504), $H1398 * (Z1450 + Z1476)), MAX(0, MIN($H1398 - SUM($L1504:Y1504), $H1398 *  (Z1450 + Z1476)))))","v":0},{"$f":" IF(AA$1501 = 1, AA1424, IF($H1398 < 0, MAX($H1398 - SUM($L1504:Z1504), $H1398 * (AA1450 + AA1476)), MAX(0, MIN($H1398 - SUM($L1504:Z1504), $H1398 *  (AA1450 + AA1476)))))","v":0},{"$f":" IF(AB$1501 = 1, AB1424, IF($H1398 < 0, MAX($H1398 - SUM($L1504:AA1504), $H1398 * (AB1450 + AB1476)), MAX(0, MIN($H1398 - SUM($L1504:AA1504), $H1398 *  (AB1450 + AB1476)))))","v":0},{"$f":" IF(AC$1501 = 1, AC1424, IF($H1398 < 0, MAX($H1398 - SUM($L1504:AB1504), $H1398 * (AC1450 + AC1476)), MAX(0, MIN($H1398 - SUM($L1504:AB1504), $H1398 *  (AC1450 + AC1476)))))","v":0},{"$f":" IF(AD$1501 = 1, AD1424, IF($H1398 < 0, MAX($H1398 - SUM($L1504:AC1504), $H1398 * (AD1450 + AD1476)), MAX(0, MIN($H1398 - SUM($L1504:AC1504), $H1398 *  (AD1450 + AD1476)))))","v":0},{"$f":" IF(AE$1501 = 1, AE1424, IF($H1398 < 0, MAX($H1398 - SUM($L1504:AD1504), $H1398 * (AE1450 + AE1476)), MAX(0, MIN($H1398 - SUM($L1504:AD1504), $H1398 *  (AE1450 + AE1476)))))","v":0},{"$f":" IF(AF$1501 = 1, AF1424, IF($H1398 < 0, MAX($H1398 - SUM($L1504:AE1504), $H1398 * (AF1450 + AF1476)), MAX(0, MIN($H1398 - SUM($L1504:AE1504), $H1398 *  (AF1450 + AF1476)))))","v":0},{"$f":" IF(AG$1501 = 1, AG1424, IF($H1398 < 0, MAX($H1398 - SUM($L1504:AF1504), $H1398 * (AG1450 + AG1476)), MAX(0, MIN($H1398 - SUM($L1504:AF1504), $H1398 *  (AG1450 + AG1476)))))","v":0},{"$f":" IF(AH$1501 = 1, AH1424, IF($H1398 < 0, MAX($H1398 - SUM($L1504:AG1504), $H1398 * (AH1450 + AH1476)), MAX(0, MIN($H1398 - SUM($L1504:AG1504), $H1398 *  (AH1450 + AH1476)))))","v":0},{"$f":" IF(AI$1501 = 1, AI1424, IF($H1398 < 0, MAX($H1398 - SUM($L1504:AH1504), $H1398 * (AI1450 + AI1476)), MAX(0, MIN($H1398 - SUM($L1504:AH1504), $H1398 *  (AI1450 + AI1476)))))","v":0},{"$f":" IF(AJ$1501 = 1, AJ1424, IF($H1398 < 0, MAX($H1398 - SUM($L1504:AI1504), $H1398 * (AJ1450 + AJ1476)), MAX(0, MIN($H1398 - SUM($L1504:AI1504), $H1398 *  (AJ1450 + AJ1476)))))","v":0},{"$f":" IF(AK$1501 = 1, AK1424, IF($H1398 < 0, MAX($H1398 - SUM($L1504:AJ1504), $H1398 * (AK1450 + AK1476)), MAX(0, MIN($H1398 - SUM($L1504:AJ1504), $H1398 *  (AK1450 + AK1476)))))","v":0},{"$f":" IF(AL$1501 = 1, AL1424, IF($H1398 < 0, MAX($H1398 - SUM($L1504:AK1504), $H1398 * (AL1450 + AL1476)), MAX(0, MIN($H1398 - SUM($L1504:AK1504), $H1398 *  (AL1450 + AL1476)))))","v":0},{"$f":" IF(AM$1501 = 1, AM1424, IF($H1398 < 0, MAX($H1398 - SUM($L1504:AL1504), $H1398 * (AM1450 + AM1476)), MAX(0, MIN($H1398 - SUM($L1504:AL1504), $H1398 *  (AM1450 + AM1476)))))","v":0},{"$f":" IF(AN$1501 = 1, AN1424, IF($H1398 < 0, MAX($H1398 - SUM($L1504:AM1504), $H1398 * (AN1450 + AN1476)), MAX(0, MIN($H1398 - SUM($L1504:AM1504), $H1398 *  (AN1450 + AN1476)))))","v":0},{"$f":" IF(AO$1501 = 1, AO1424, IF($H1398 < 0, MAX($H1398 - SUM($L1504:AN1504), $H1398 * (AO1450 + AO1476)), MAX(0, MIN($H1398 - SUM($L1504:AN1504), $H1398 *  (AO1450 + AO1476)))))","v":0},{"$f":" IF(AP$1501 = 1, AP1424, IF($H1398 < 0, MAX($H1398 - SUM($L1504:AO1504), $H1398 * (AP1450 + AP1476)), MAX(0, MIN($H1398 - SUM($L1504:AO1504), $H1398 *  (AP1450 + AP1476)))))","v":0},{"$f":" IF(AQ$1501 = 1, AQ1424, IF($H1398 < 0, MAX($H1398 - SUM($L1504:AP1504), $H1398 * (AQ1450 + AQ1476)), MAX(0, MIN($H1398 - SUM($L1504:AP1504), $H1398 *  (AQ1450 + AQ1476)))))","v":0},{"$f":" IF(AR$1501 = 1, AR1424, IF($H1398 < 0, MAX($H1398 - SUM($L1504:AQ1504), $H1398 * (AR1450 + AR1476)), MAX(0, MIN($H1398 - SUM($L1504:AQ1504), $H1398 *  (AR1450 + AR1476)))))","v":0},{"$f":" IF(AS$1501 = 1, AS1424, IF($H1398 < 0, MAX($H1398 - SUM($L1504:AR1504), $H1398 * (AS1450 + AS1476)), MAX(0, MIN($H1398 - SUM($L1504:AR1504), $H1398 *  (AS1450 + AS1476)))))","v":0},{"$f":" IF(AT$1501 = 1, AT1424, IF($H1398 < 0, MAX($H1398 - SUM($L1504:AS1504), $H1398 * (AT1450 + AT1476)), MAX(0, MIN($H1398 - SUM($L1504:AS1504), $H1398 *  (AT1450 + AT1476)))))","v":0},{"$f":" IF(AU$1501 = 1, AU1424, IF($H1398 < 0, MAX($H1398 - SUM($L1504:AT1504), $H1398 * (AU1450 + AU1476)), MAX(0, MIN($H1398 - SUM($L1504:AT1504), $H1398 *  (AU1450 + AU1476)))))","v":0},{"$f":" IF(AV$1501 = 1, AV1424, IF($H1398 < 0, MAX($H1398 - SUM($L1504:AU1504), $H1398 * (AV1450 + AV1476)), MAX(0, MIN($H1398 - SUM($L1504:AU1504), $H1398 *  (AV1450 + AV1476)))))","v":0},{"$f":" IF(AW$1501 = 1, AW1424, IF($H1398 < 0, MAX($H1398 - SUM($L1504:AV1504), $H1398 * (AW1450 + AW1476)), MAX(0, MIN($H1398 - SUM($L1504:AV1504), $H1398 *  (AW1450 + AW1476)))))","v":0},{"$f":" IF(AX$1501 = 1, AX1424, IF($H1398 < 0, MAX($H1398 - SUM($L1504:AW1504), $H1398 * (AX1450 + AX1476)), MAX(0, MIN($H1398 - SUM($L1504:AW1504), $H1398 *  (AX1450 + AX1476)))))","v":0},{"$f":" IF(AY$1501 = 1, AY1424, IF($H1398 < 0, MAX($H1398 - SUM($L1504:AX1504), $H1398 * (AY1450 + AY1476)), MAX(0, MIN($H1398 - SUM($L1504:AX1504), $H1398 *  (AY1450 + AY1476)))))","v":0},{"$f":" IF(AZ$1501 = 1, AZ1424, IF($H1398 < 0, MAX($H1398 - SUM($L1504:AY1504), $H1398 * (AZ1450 + AZ1476)), MAX(0, MIN($H1398 - SUM($L1504:AY1504), $H1398 *  (AZ1450 + AZ1476)))))","v":0},{"$f":" IF(BA$1501 = 1, BA1424, IF($H1398 < 0, MAX($H1398 - SUM($L1504:AZ1504), $H1398 * (BA1450 + BA1476)), MAX(0, MIN($H1398 - SUM($L1504:AZ1504), $H1398 *  (BA1450 + BA1476)))))","v":0},{"$f":" IF(BB$1501 = 1, BB1424, IF($H1398 < 0, MAX($H1398 - SUM($L1504:BA1504), $H1398 * (BB1450 + BB1476)), MAX(0, MIN($H1398 - SUM($L1504:BA1504), $H1398 *  (BB1450 + BB1476)))))","v":0},{"$f":" IF(BC$1501 = 1, BC1424, IF($H1398 < 0, MAX($H1398 - SUM($L1504:BB1504), $H1398 * (BC1450 + BC1476)), MAX(0, MIN($H1398 - SUM($L1504:BB1504), $H1398 *  (BC1450 + BC1476)))))","v":0},{"$f":" IF(BD$1501 = 1, BD1424, IF($H1398 < 0, MAX($H1398 - SUM($L1504:BC1504), $H1398 * (BD1450 + BD1476)), MAX(0, MIN($H1398 - SUM($L1504:BC1504), $H1398 *  (BD1450 + BD1476)))))","v":0},{"$f":" IF(BE$1501 = 1, BE1424, IF($H1398 < 0, MAX($H1398 - SUM($L1504:BD1504), $H1398 * (BE1450 + BE1476)), MAX(0, MIN($H1398 - SUM($L1504:BD1504), $H1398 *  (BE1450 + BE1476)))))","v":0},{"$f":" IF(BF$1501 = 1, BF1424, IF($H1398 < 0, MAX($H1398 - SUM($L1504:BE1504), $H1398 * (BF1450 + BF1476)), MAX(0, MIN($H1398 - SUM($L1504:BE1504), $H1398 *  (BF1450 + BF1476)))))","v":0},{"$f":" IF(BG$1501 = 1, BG1424, IF($H1398 < 0, MAX($H1398 - SUM($L1504:BF1504), $H1398 * (BG1450 + BG1476)), MAX(0, MIN($H1398 - SUM($L1504:BF1504), $H1398 *  (BG1450 + BG1476)))))","v":0},{"$f":" IF(BH$1501 = 1, BH1424, IF($H1398 < 0, MAX($H1398 - SUM($L1504:BG1504), $H1398 * (BH1450 + BH1476)), MAX(0, MIN($H1398 - SUM($L1504:BG1504), $H1398 *  (BH1450 + BH1476)))))","v":0},{"$f":" IF(BI$1501 = 1, BI1424, IF($H1398 < 0, MAX($H1398 - SUM($L1504:BH1504), $H1398 * (BI1450 + BI1476)), MAX(0, MIN($H1398 - SUM($L1504:BH1504), $H1398 *  (BI1450 + BI1476)))))","v":0},{"$f":" IF(BJ$1501 = 1, BJ1424, IF($H1398 < 0, MAX($H1398 - SUM($L1504:BI1504), $H1398 * (BJ1450 + BJ1476)), MAX(0, MIN($H1398 - SUM($L1504:BI1504), $H1398 *  (BJ1450 + BJ1476)))))","v":0},{"$f":" IF(BK$1501 = 1, BK1424, IF($H1398 < 0, MAX($H1398 - SUM($L1504:BJ1504), $H1398 * (BK1450 + BK1476)), MAX(0, MIN($H1398 - SUM($L1504:BJ1504), $H1398 *  (BK1450 + BK1476)))))","v":0},{"$f":" IF(BL$1501 = 1, BL1424, IF($H1398 < 0, MAX($H1398 - SUM($L1504:BK1504), $H1398 * (BL1450 + BL1476)), MAX(0, MIN($H1398 - SUM($L1504:BK1504), $H1398 *  (BL1450 + BL1476)))))","v":0},{"$f":" IF(BM$1501 = 1, BM1424, IF($H1398 < 0, MAX($H1398 - SUM($L1504:BL1504), $H1398 * (BM1450 + BM1476)), MAX(0, MIN($H1398 - SUM($L1504:BL1504), $H1398 *  (BM1450 + BM1476)))))","v":0},{"$f":" IF(BN$1501 = 1, BN1424, IF($H1398 < 0, MAX($H1398 - SUM($L1504:BM1504), $H1398 * (BN1450 + BN1476)), MAX(0, MIN($H1398 - SUM($L1504:BM1504), $H1398 *  (BN1450 + BN1476)))))","v":0},{"$f":" IF(BO$1501 = 1, BO1424, IF($H1398 < 0, MAX($H1398 - SUM($L1504:BN1504), $H1398 * (BO1450 + BO1476)), MAX(0, MIN($H1398 - SUM($L1504:BN1504), $H1398 *  (BO1450 + BO1476)))))","v":0},{"$f":" IF(BP$1501 = 1, BP1424, IF($H1398 < 0, MAX($H1398 - SUM($L1504:BO1504), $H1398 * (BP1450 + BP1476)), MAX(0, MIN($H1398 - SUM($L1504:BO1504), $H1398 *  (BP1450 + BP1476)))))","v":0},{"$f":" IF(BQ$1501 = 1, BQ1424, IF($H1398 < 0, MAX($H1398 - SUM($L1504:BP1504), $H1398 * (BQ1450 + BQ1476)), MAX(0, MIN($H1398 - SUM($L1504:BP1504), $H1398 *  (BQ1450 + BQ1476)))))","v":0},{"$f":" IF(BR$1501 = 1, BR1424, IF($H1398 < 0, MAX($H1398 - SUM($L1504:BQ1504), $H1398 * (BR1450 + BR1476)), MAX(0, MIN($H1398 - SUM($L1504:BQ1504), $H1398 *  (BR1450 + BR1476)))))","v":0},{"$f":" IF(BS$1501 = 1, BS1424, IF($H1398 < 0, MAX($H1398 - SUM($L1504:BR1504), $H1398 * (BS1450 + BS1476)), MAX(0, MIN($H1398 - SUM($L1504:BR1504), $H1398 *  (BS1450 + BS1476)))))","v":0},{"$f":" IF(BT$1501 = 1, BT1424, IF($H1398 < 0, MAX($H1398 - SUM($L1504:BS1504), $H1398 * (BT1450 + BT1476)), MAX(0, MIN($H1398 - SUM($L1504:BS1504), $H1398 *  (BT1450 + BT1476)))))","v":0},{"$f":" IF(BU$1501 = 1, BU1424, IF($H1398 < 0, MAX($H1398 - SUM($L1504:BT1504), $H1398 * (BU1450 + BU1476)), MAX(0, MIN($H1398 - SUM($L1504:BT1504), $H1398 *  (BU1450 + BU1476)))))","v":0},{"$f":" IF(BV$1501 = 1, BV1424, IF($H1398 < 0, MAX($H1398 - SUM($L1504:BU1504), $H1398 * (BV1450 + BV1476)), MAX(0, MIN($H1398 - SUM($L1504:BU1504), $H1398 *  (BV1450 + BV1476)))))","v":0},{"$f":" IF(BW$1501 = 1, BW1424, IF($H1398 < 0, MAX($H1398 - SUM($L1504:BV1504), $H1398 * (BW1450 + BW1476)), MAX(0, MIN($H1398 - SUM($L1504:BV1504), $H1398 *  (BW1450 + BW1476)))))","v":0},{"$f":" IF(BX$1501 = 1, BX1424, IF($H1398 < 0, MAX($H1398 - SUM($L1504:BW1504), $H1398 * (BX1450 + BX1476)), MAX(0, MIN($H1398 - SUM($L1504:BW1504), $H1398 *  (BX1450 + BX1476)))))","v":0},{"$f":" IF(BY$1501 = 1, BY1424, IF($H1398 < 0, MAX($H1398 - SUM($L1504:BX1504), $H1398 * (BY1450 + BY1476)), MAX(0, MIN($H1398 - SUM($L1504:BX1504), $H1398 *  (BY1450 + BY1476)))))","v":0},{"$f":" IF(BZ$1501 = 1, BZ1424, IF($H1398 < 0, MAX($H1398 - SUM($L1504:BY1504), $H1398 * (BZ1450 + BZ1476)), MAX(0, MIN($H1398 - SUM($L1504:BY1504), $H1398 *  (BZ1450 + BZ1476)))))","v":0},{"$f":" IF(CA$1501 = 1, CA1424, IF($H1398 < 0, MAX($H1398 - SUM($L1504:BZ1504), $H1398 * (CA1450 + CA1476)), MAX(0, MIN($H1398 - SUM($L1504:BZ1504), $H1398 *  (CA1450 + CA1476)))))","v":0}]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$37, \"dd mmm yy\") & \" - real - ES\"","v":"Depreciation - capex addition - 01 Apr 96 - real - ES"},null,null,null,"GBP m",null,0,null,{"$f":" IF(M$1501 = 1, M1426, IF($H1400 < 0, MAX($H1400 - SUM($L1506:L1506), $H1400 * (M1452 + M1478)), MAX(0, MIN($H1400 - SUM($L1506:L1506), $H1400 *  (M1452 + M1478)))))","v":0},{"$f":" IF(N$1501 = 1, N1426, IF($H1400 < 0, MAX($H1400 - SUM($L1506:M1506), $H1400 * (N1452 + N1478)), MAX(0, MIN($H1400 - SUM($L1506:M1506), $H1400 *  (N1452 + N1478)))))","v":0},{"$f":" IF(O$1501 = 1, O1426, IF($H1400 < 0, MAX($H1400 - SUM($L1506:N1506), $H1400 * (O1452 + O1478)), MAX(0, MIN($H1400 - SUM($L1506:N1506), $H1400 *  (O1452 + O1478)))))","v":0},{"$f":" IF(P$1501 = 1, P1426, IF($H1400 < 0, MAX($H1400 - SUM($L1506:O1506), $H1400 * (P1452 + P1478)), MAX(0, MIN($H1400 - SUM($L1506:O1506), $H1400 *  (P1452 + P1478)))))","v":0},{"$f":" IF(Q$1501 = 1, Q1426, IF($H1400 < 0, MAX($H1400 - SUM($L1506:P1506), $H1400 * (Q1452 + Q1478)), MAX(0, MIN($H1400 - SUM($L1506:P1506), $H1400 *  (Q1452 + Q1478)))))","v":0},{"$f":" IF(R$1501 = 1, R1426, IF($H1400 < 0, MAX($H1400 - SUM($L1506:Q1506), $H1400 * (R1452 + R1478)), MAX(0, MIN($H1400 - SUM($L1506:Q1506), $H1400 *  (R1452 + R1478)))))","v":0},{"$f":" IF(S$1501 = 1, S1426, IF($H1400 < 0, MAX($H1400 - SUM($L1506:R1506), $H1400 * (S1452 + S1478)), MAX(0, MIN($H1400 - SUM($L1506:R1506), $H1400 *  (S1452 + S1478)))))","v":0},{"$f":" IF(T$1501 = 1, T1426, IF($H1400 < 0, MAX($H1400 - SUM($L1506:S1506), $H1400 * (T1452 + T1478)), MAX(0, MIN($H1400 - SUM($L1506:S1506), $H1400 *  (T1452 + T1478)))))","v":0},{"$f":" IF(U$1501 = 1, U1426, IF($H1400 < 0, MAX($H1400 - SUM($L1506:T1506), $H1400 * (U1452 + U1478)), MAX(0, MIN($H1400 - SUM($L1506:T1506), $H1400 *  (U1452 + U1478)))))","v":0},{"$f":" IF(V$1501 = 1, V1426, IF($H1400 < 0, MAX($H1400 - SUM($L1506:U1506), $H1400 * (V1452 + V1478)), MAX(0, MIN($H1400 - SUM($L1506:U1506), $H1400 *  (V1452 + V1478)))))","v":0},{"$f":" IF(W$1501 = 1, W1426, IF($H1400 < 0, MAX($H1400 - SUM($L1506:V1506), $H1400 * (W1452 + W1478)), MAX(0, MIN($H1400 - SUM($L1506:V1506), $H1400 *  (W1452 + W1478)))))","v":0},{"$f":" IF(X$1501 = 1, X1426, IF($H1400 < 0, MAX($H1400 - SUM($L1506:W1506), $H1400 * (X1452 + X1478)), MAX(0, MIN($H1400 - SUM($L1506:W1506), $H1400 *  (X1452 + X1478)))))","v":0},{"$f":" IF(Y$1501 = 1, Y1426, IF($H1400 < 0, MAX($H1400 - SUM($L1506:X1506), $H1400 * (Y1452 + Y1478)), MAX(0, MIN($H1400 - SUM($L1506:X1506), $H1400 *  (Y1452 + Y1478)))))","v":0},{"$f":" IF(Z$1501 = 1, Z1426, IF($H1400 < 0, MAX($H1400 - SUM($L1506:Y1506), $H1400 * (Z1452 + Z1478)), MAX(0, MIN($H1400 - SUM($L1506:Y1506), $H1400 *  (Z1452 + Z1478)))))","v":0},{"$f":" IF(AA$1501 = 1, AA1426, IF($H1400 < 0, MAX($H1400 - SUM($L1506:Z1506), $H1400 * (AA1452 + AA1478)), MAX(0, MIN($H1400 - SUM($L1506:Z1506), $H1400 *  (AA1452 + AA1478)))))","v":0},{"$f":" IF(AB$1501 = 1, AB1426, IF($H1400 < 0, MAX($H1400 - SUM($L1506:AA1506), $H1400 * (AB1452 + AB1478)), MAX(0, MIN($H1400 - SUM($L1506:AA1506), $H1400 *  (AB1452 + AB1478)))))","v":0},{"$f":" IF(AC$1501 = 1, AC1426, IF($H1400 < 0, MAX($H1400 - SUM($L1506:AB1506), $H1400 * (AC1452 + AC1478)), MAX(0, MIN($H1400 - SUM($L1506:AB1506), $H1400 *  (AC1452 + AC1478)))))","v":0},{"$f":" IF(AD$1501 = 1, AD1426, IF($H1400 < 0, MAX($H1400 - SUM($L1506:AC1506), $H1400 * (AD1452 + AD1478)), MAX(0, MIN($H1400 - SUM($L1506:AC1506), $H1400 *  (AD1452 + AD1478)))))","v":0},{"$f":" IF(AE$1501 = 1, AE1426, IF($H1400 < 0, MAX($H1400 - SUM($L1506:AD1506), $H1400 * (AE1452 + AE1478)), MAX(0, MIN($H1400 - SUM($L1506:AD1506), $H1400 *  (AE1452 + AE1478)))))","v":0},{"$f":" IF(AF$1501 = 1, AF1426, IF($H1400 < 0, MAX($H1400 - SUM($L1506:AE1506), $H1400 * (AF1452 + AF1478)), MAX(0, MIN($H1400 - SUM($L1506:AE1506), $H1400 *  (AF1452 + AF1478)))))","v":0},{"$f":" IF(AG$1501 = 1, AG1426, IF($H1400 < 0, MAX($H1400 - SUM($L1506:AF1506), $H1400 * (AG1452 + AG1478)), MAX(0, MIN($H1400 - SUM($L1506:AF1506), $H1400 *  (AG1452 + AG1478)))))","v":0},{"$f":" IF(AH$1501 = 1, AH1426, IF($H1400 < 0, MAX($H1400 - SUM($L1506:AG1506), $H1400 * (AH1452 + AH1478)), MAX(0, MIN($H1400 - SUM($L1506:AG1506), $H1400 *  (AH1452 + AH1478)))))","v":0},{"$f":" IF(AI$1501 = 1, AI1426, IF($H1400 < 0, MAX($H1400 - SUM($L1506:AH1506), $H1400 * (AI1452 + AI1478)), MAX(0, MIN($H1400 - SUM($L1506:AH1506), $H1400 *  (AI1452 + AI1478)))))","v":0},{"$f":" IF(AJ$1501 = 1, AJ1426, IF($H1400 < 0, MAX($H1400 - SUM($L1506:AI1506), $H1400 * (AJ1452 + AJ1478)), MAX(0, MIN($H1400 - SUM($L1506:AI1506), $H1400 *  (AJ1452 + AJ1478)))))","v":0},{"$f":" IF(AK$1501 = 1, AK1426, IF($H1400 < 0, MAX($H1400 - SUM($L1506:AJ1506), $H1400 * (AK1452 + AK1478)), MAX(0, MIN($H1400 - SUM($L1506:AJ1506), $H1400 *  (AK1452 + AK1478)))))","v":0},{"$f":" IF(AL$1501 = 1, AL1426, IF($H1400 < 0, MAX($H1400 - SUM($L1506:AK1506), $H1400 * (AL1452 + AL1478)), MAX(0, MIN($H1400 - SUM($L1506:AK1506), $H1400 *  (AL1452 + AL1478)))))","v":0},{"$f":" IF(AM$1501 = 1, AM1426, IF($H1400 < 0, MAX($H1400 - SUM($L1506:AL1506), $H1400 * (AM1452 + AM1478)), MAX(0, MIN($H1400 - SUM($L1506:AL1506), $H1400 *  (AM1452 + AM1478)))))","v":0},{"$f":" IF(AN$1501 = 1, AN1426, IF($H1400 < 0, MAX($H1400 - SUM($L1506:AM1506), $H1400 * (AN1452 + AN1478)), MAX(0, MIN($H1400 - SUM($L1506:AM1506), $H1400 *  (AN1452 + AN1478)))))","v":0},{"$f":" IF(AO$1501 = 1, AO1426, IF($H1400 < 0, MAX($H1400 - SUM($L1506:AN1506), $H1400 * (AO1452 + AO1478)), MAX(0, MIN($H1400 - SUM($L1506:AN1506), $H1400 *  (AO1452 + AO1478)))))","v":0},{"$f":" IF(AP$1501 = 1, AP1426, IF($H1400 < 0, MAX($H1400 - SUM($L1506:AO1506), $H1400 * (AP1452 + AP1478)), MAX(0, MIN($H1400 - SUM($L1506:AO1506), $H1400 *  (AP1452 + AP1478)))))","v":0},{"$f":" IF(AQ$1501 = 1, AQ1426, IF($H1400 < 0, MAX($H1400 - SUM($L1506:AP1506), $H1400 * (AQ1452 + AQ1478)), MAX(0, MIN($H1400 - SUM($L1506:AP1506), $H1400 *  (AQ1452 + AQ1478)))))","v":0},{"$f":" IF(AR$1501 = 1, AR1426, IF($H1400 < 0, MAX($H1400 - SUM($L1506:AQ1506), $H1400 * (AR1452 + AR1478)), MAX(0, MIN($H1400 - SUM($L1506:AQ1506), $H1400 *  (AR1452 + AR1478)))))","v":0},{"$f":" IF(AS$1501 = 1, AS1426, IF($H1400 < 0, MAX($H1400 - SUM($L1506:AR1506), $H1400 * (AS1452 + AS1478)), MAX(0, MIN($H1400 - SUM($L1506:AR1506), $H1400 *  (AS1452 + AS1478)))))","v":0},{"$f":" IF(AT$1501 = 1, AT1426, IF($H1400 < 0, MAX($H1400 - SUM($L1506:AS1506), $H1400 * (AT1452 + AT1478)), MAX(0, MIN($H1400 - SUM($L1506:AS1506), $H1400 *  (AT1452 + AT1478)))))","v":0},{"$f":" IF(AU$1501 = 1, AU1426, IF($H1400 < 0, MAX($H1400 - SUM($L1506:AT1506), $H1400 * (AU1452 + AU1478)), MAX(0, MIN($H1400 - SUM($L1506:AT1506), $H1400 *  (AU1452 + AU1478)))))","v":0},{"$f":" IF(AV$1501 = 1, AV1426, IF($H1400 < 0, MAX($H1400 - SUM($L1506:AU1506), $H1400 * (AV1452 + AV1478)), MAX(0, MIN($H1400 - SUM($L1506:AU1506), $H1400 *  (AV1452 + AV1478)))))","v":0},{"$f":" IF(AW$1501 = 1, AW1426, IF($H1400 < 0, MAX($H1400 - SUM($L1506:AV1506), $H1400 * (AW1452 + AW1478)), MAX(0, MIN($H1400 - SUM($L1506:AV1506), $H1400 *  (AW1452 + AW1478)))))","v":0},{"$f":" IF(AX$1501 = 1, AX1426, IF($H1400 < 0, MAX($H1400 - SUM($L1506:AW1506), $H1400 * (AX1452 + AX1478)), MAX(0, MIN($H1400 - SUM($L1506:AW1506), $H1400 *  (AX1452 + AX1478)))))","v":0},{"$f":" IF(AY$1501 = 1, AY1426, IF($H1400 < 0, MAX($H1400 - SUM($L1506:AX1506), $H1400 * (AY1452 + AY1478)), MAX(0, MIN($H1400 - SUM($L1506:AX1506), $H1400 *  (AY1452 + AY1478)))))","v":0},{"$f":" IF(AZ$1501 = 1, AZ1426, IF($H1400 < 0, MAX($H1400 - SUM($L1506:AY1506), $H1400 * (AZ1452 + AZ1478)), MAX(0, MIN($H1400 - SUM($L1506:AY1506), $H1400 *  (AZ1452 + AZ1478)))))","v":0},{"$f":" IF(BA$1501 = 1, BA1426, IF($H1400 < 0, MAX($H1400 - SUM($L1506:AZ1506), $H1400 * (BA1452 + BA1478)), MAX(0, MIN($H1400 - SUM($L1506:AZ1506), $H1400 *  (BA1452 + BA1478)))))","v":0},{"$f":" IF(BB$1501 = 1, BB1426, IF($H1400 < 0, MAX($H1400 - SUM($L1506:BA1506), $H1400 * (BB1452 + BB1478)), MAX(0, MIN($H1400 - SUM($L1506:BA1506), $H1400 *  (BB1452 + BB1478)))))","v":0},{"$f":" IF(BC$1501 = 1, BC1426, IF($H1400 < 0, MAX($H1400 - SUM($L1506:BB1506), $H1400 * (BC1452 + BC1478)), MAX(0, MIN($H1400 - SUM($L1506:BB1506), $H1400 *  (BC1452 + BC1478)))))","v":0},{"$f":" IF(BD$1501 = 1, BD1426, IF($H1400 < 0, MAX($H1400 - SUM($L1506:BC1506), $H1400 * (BD1452 + BD1478)), MAX(0, MIN($H1400 - SUM($L1506:BC1506), $H1400 *  (BD1452 + BD1478)))))","v":0},{"$f":" IF(BE$1501 = 1, BE1426, IF($H1400 < 0, MAX($H1400 - SUM($L1506:BD1506), $H1400 * (BE1452 + BE1478)), MAX(0, MIN($H1400 - SUM($L1506:BD1506), $H1400 *  (BE1452 + BE1478)))))","v":0},{"$f":" IF(BF$1501 = 1, BF1426, IF($H1400 < 0, MAX($H1400 - SUM($L1506:BE1506), $H1400 * (BF1452 + BF1478)), MAX(0, MIN($H1400 - SUM($L1506:BE1506), $H1400 *  (BF1452 + BF1478)))))","v":0},{"$f":" IF(BG$1501 = 1, BG1426, IF($H1400 < 0, MAX($H1400 - SUM($L1506:BF1506), $H1400 * (BG1452 + BG1478)), MAX(0, MIN($H1400 - SUM($L1506:BF1506), $H1400 *  (BG1452 + BG1478)))))","v":0},{"$f":" IF(BH$1501 = 1, BH1426, IF($H1400 < 0, MAX($H1400 - SUM($L1506:BG1506), $H1400 * (BH1452 + BH1478)), MAX(0, MIN($H1400 - SUM($L1506:BG1506), $H1400 *  (BH1452 + BH1478)))))","v":0},{"$f":" IF(BI$1501 = 1, BI1426, IF($H1400 < 0, MAX($H1400 - SUM($L1506:BH1506), $H1400 * (BI1452 + BI1478)), MAX(0, MIN($H1400 - SUM($L1506:BH1506), $H1400 *  (BI1452 + BI1478)))))","v":0},{"$f":" IF(BJ$1501 = 1, BJ1426, IF($H1400 < 0, MAX($H1400 - SUM($L1506:BI1506), $H1400 * (BJ1452 + BJ1478)), MAX(0, MIN($H1400 - SUM($L1506:BI1506), $H1400 *  (BJ1452 + BJ1478)))))","v":0},{"$f":" IF(BK$1501 = 1, BK1426, IF($H1400 < 0, MAX($H1400 - SUM($L1506:BJ1506), $H1400 * (BK1452 + BK1478)), MAX(0, MIN($H1400 - SUM($L1506:BJ1506), $H1400 *  (BK1452 + BK1478)))))","v":0},{"$f":" IF(BL$1501 = 1, BL1426, IF($H1400 < 0, MAX($H1400 - SUM($L1506:BK1506), $H1400 * (BL1452 + BL1478)), MAX(0, MIN($H1400 - SUM($L1506:BK1506), $H1400 *  (BL1452 + BL1478)))))","v":0},{"$f":" IF(BM$1501 = 1, BM1426, IF($H1400 < 0, MAX($H1400 - SUM($L1506:BL1506), $H1400 * (BM1452 + BM1478)), MAX(0, MIN($H1400 - SUM($L1506:BL1506), $H1400 *  (BM1452 + BM1478)))))","v":0},{"$f":" IF(BN$1501 = 1, BN1426, IF($H1400 < 0, MAX($H1400 - SUM($L1506:BM1506), $H1400 * (BN1452 + BN1478)), MAX(0, MIN($H1400 - SUM($L1506:BM1506), $H1400 *  (BN1452 + BN1478)))))","v":0},{"$f":" IF(BO$1501 = 1, BO1426, IF($H1400 < 0, MAX($H1400 - SUM($L1506:BN1506), $H1400 * (BO1452 + BO1478)), MAX(0, MIN($H1400 - SUM($L1506:BN1506), $H1400 *  (BO1452 + BO1478)))))","v":0},{"$f":" IF(BP$1501 = 1, BP1426, IF($H1400 < 0, MAX($H1400 - SUM($L1506:BO1506), $H1400 * (BP1452 + BP1478)), MAX(0, MIN($H1400 - SUM($L1506:BO1506), $H1400 *  (BP1452 + BP1478)))))","v":0},{"$f":" IF(BQ$1501 = 1, BQ1426, IF($H1400 < 0, MAX($H1400 - SUM($L1506:BP1506), $H1400 * (BQ1452 + BQ1478)), MAX(0, MIN($H1400 - SUM($L1506:BP1506), $H1400 *  (BQ1452 + BQ1478)))))","v":0},{"$f":" IF(BR$1501 = 1, BR1426, IF($H1400 < 0, MAX($H1400 - SUM($L1506:BQ1506), $H1400 * (BR1452 + BR1478)), MAX(0, MIN($H1400 - SUM($L1506:BQ1506), $H1400 *  (BR1452 + BR1478)))))","v":0},{"$f":" IF(BS$1501 = 1, BS1426, IF($H1400 < 0, MAX($H1400 - SUM($L1506:BR1506), $H1400 * (BS1452 + BS1478)), MAX(0, MIN($H1400 - SUM($L1506:BR1506), $H1400 *  (BS1452 + BS1478)))))","v":0},{"$f":" IF(BT$1501 = 1, BT1426, IF($H1400 < 0, MAX($H1400 - SUM($L1506:BS1506), $H1400 * (BT1452 + BT1478)), MAX(0, MIN($H1400 - SUM($L1506:BS1506), $H1400 *  (BT1452 + BT1478)))))","v":0},{"$f":" IF(BU$1501 = 1, BU1426, IF($H1400 < 0, MAX($H1400 - SUM($L1506:BT1506), $H1400 * (BU1452 + BU1478)), MAX(0, MIN($H1400 - SUM($L1506:BT1506), $H1400 *  (BU1452 + BU1478)))))","v":0},{"$f":" IF(BV$1501 = 1, BV1426, IF($H1400 < 0, MAX($H1400 - SUM($L1506:BU1506), $H1400 * (BV1452 + BV1478)), MAX(0, MIN($H1400 - SUM($L1506:BU1506), $H1400 *  (BV1452 + BV1478)))))","v":0},{"$f":" IF(BW$1501 = 1, BW1426, IF($H1400 < 0, MAX($H1400 - SUM($L1506:BV1506), $H1400 * (BW1452 + BW1478)), MAX(0, MIN($H1400 - SUM($L1506:BV1506), $H1400 *  (BW1452 + BW1478)))))","v":0},{"$f":" IF(BX$1501 = 1, BX1426, IF($H1400 < 0, MAX($H1400 - SUM($L1506:BW1506), $H1400 * (BX1452 + BX1478)), MAX(0, MIN($H1400 - SUM($L1506:BW1506), $H1400 *  (BX1452 + BX1478)))))","v":0},{"$f":" IF(BY$1501 = 1, BY1426, IF($H1400 < 0, MAX($H1400 - SUM($L1506:BX1506), $H1400 * (BY1452 + BY1478)), MAX(0, MIN($H1400 - SUM($L1506:BX1506), $H1400 *  (BY1452 + BY1478)))))","v":0},{"$f":" IF(BZ$1501 = 1, BZ1426, IF($H1400 < 0, MAX($H1400 - SUM($L1506:BY1506), $H1400 * (BZ1452 + BZ1478)), MAX(0, MIN($H1400 - SUM($L1506:BY1506), $H1400 *  (BZ1452 + BZ1478)))))","v":0},{"$f":" IF(CA$1501 = 1, CA1426, IF($H1400 < 0, MAX($H1400 - SUM($L1506:BZ1506), $H1400 * (CA1452 + CA1478)), MAX(0, MIN($H1400 - SUM($L1506:BZ1506), $H1400 *  (CA1452 + CA1478)))))","v":0}]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$42, \"dd mmm yy\") & \" - real - ES\"","v":"Depreciation - capex addition - 01 Apr 01 - real - ES"},null,null,null,"GBP m",null,0,null,{"$f":" IF(M$1501 = 1, M1431, IF($H1405 < 0, MAX($H1405 - SUM($L1511:L1511), $H1405 * (M1457 + M1483)), MAX(0, MIN($H1405 - SUM($L1511:L1511), $H1405 *  (M1457 + M1483)))))","v":0},{"$f":" IF(N$1501 = 1, N1431, IF($H1405 < 0, MAX($H1405 - SUM($L1511:M1511), $H1405 * (N1457 + N1483)), MAX(0, MIN($H1405 - SUM($L1511:M1511), $H1405 *  (N1457 + N1483)))))","v":0},{"$f":" IF(O$1501 = 1, O1431, IF($H1405 < 0, MAX($H1405 - SUM($L1511:N1511), $H1405 * (O1457 + O1483)), MAX(0, MIN($H1405 - SUM($L1511:N1511), $H1405 *  (O1457 + O1483)))))","v":0},{"$f":" IF(P$1501 = 1, P1431, IF($H1405 < 0, MAX($H1405 - SUM($L1511:O1511), $H1405 * (P1457 + P1483)), MAX(0, MIN($H1405 - SUM($L1511:O1511), $H1405 *  (P1457 + P1483)))))","v":0},{"$f":" IF(Q$1501 = 1, Q1431, IF($H1405 < 0, MAX($H1405 - SUM($L1511:P1511), $H1405 * (Q1457 + Q1483)), MAX(0, MIN($H1405 - SUM($L1511:P1511), $H1405 *  (Q1457 + Q1483)))))","v":0},{"$f":" IF(R$1501 = 1, R1431, IF($H1405 < 0, MAX($H1405 - SUM($L1511:Q1511), $H1405 * (R1457 + R1483)), MAX(0, MIN($H1405 - SUM($L1511:Q1511), $H1405 *  (R1457 + R1483)))))","v":0},{"$f":" IF(S$1501 = 1, S1431, IF($H1405 < 0, MAX($H1405 - SUM($L1511:R1511), $H1405 * (S1457 + S1483)), MAX(0, MIN($H1405 - SUM($L1511:R1511), $H1405 *  (S1457 + S1483)))))","v":0},{"$f":" IF(T$1501 = 1, T1431, IF($H1405 < 0, MAX($H1405 - SUM($L1511:S1511), $H1405 * (T1457 + T1483)), MAX(0, MIN($H1405 - SUM($L1511:S1511), $H1405 *  (T1457 + T1483)))))","v":0},{"$f":" IF(U$1501 = 1, U1431, IF($H1405 < 0, MAX($H1405 - SUM($L1511:T1511), $H1405 * (U1457 + U1483)), MAX(0, MIN($H1405 - SUM($L1511:T1511), $H1405 *  (U1457 + U1483)))))","v":0},{"$f":" IF(V$1501 = 1, V1431, IF($H1405 < 0, MAX($H1405 - SUM($L1511:U1511), $H1405 * (V1457 + V1483)), MAX(0, MIN($H1405 - SUM($L1511:U1511), $H1405 *  (V1457 + V1483)))))","v":0},{"$f":" IF(W$1501 = 1, W1431, IF($H1405 < 0, MAX($H1405 - SUM($L1511:V1511), $H1405 * (W1457 + W1483)), MAX(0, MIN($H1405 - SUM($L1511:V1511), $H1405 *  (W1457 + W1483)))))","v":0},{"$f":" IF(X$1501 = 1, X1431, IF($H1405 < 0, MAX($H1405 - SUM($L1511:W1511), $H1405 * (X1457 + X1483)), MAX(0, MIN($H1405 - SUM($L1511:W1511), $H1405 *  (X1457 + X1483)))))","v":0},{"$f":" IF(Y$1501 = 1, Y1431, IF($H1405 < 0, MAX($H1405 - SUM($L1511:X1511), $H1405 * (Y1457 + Y1483)), MAX(0, MIN($H1405 - SUM($L1511:X1511), $H1405 *  (Y1457 + Y1483)))))","v":0},{"$f":" IF(Z$1501 = 1, Z1431, IF($H1405 < 0, MAX($H1405 - SUM($L1511:Y1511), $H1405 * (Z1457 + Z1483)), MAX(0, MIN($H1405 - SUM($L1511:Y1511), $H1405 *  (Z1457 + Z1483)))))","v":0},{"$f":" IF(AA$1501 = 1, AA1431, IF($H1405 < 0, MAX($H1405 - SUM($L1511:Z1511), $H1405 * (AA1457 + AA1483)), MAX(0, MIN($H1405 - SUM($L1511:Z1511), $H1405 *  (AA1457 + AA1483)))))","v":0},{"$f":" IF(AB$1501 = 1, AB1431, IF($H1405 < 0, MAX($H1405 - SUM($L1511:AA1511), $H1405 * (AB1457 + AB1483)), MAX(0, MIN($H1405 - SUM($L1511:AA1511), $H1405 *  (AB1457 + AB1483)))))","v":0},{"$f":" IF(AC$1501 = 1, AC1431, IF($H1405 < 0, MAX($H1405 - SUM($L1511:AB1511), $H1405 * (AC1457 + AC1483)), MAX(0, MIN($H1405 - SUM($L1511:AB1511), $H1405 *  (AC1457 + AC1483)))))","v":0},{"$f":" IF(AD$1501 = 1, AD1431, IF($H1405 < 0, MAX($H1405 - SUM($L1511:AC1511), $H1405 * (AD1457 + AD1483)), MAX(0, MIN($H1405 - SUM($L1511:AC1511), $H1405 *  (AD1457 + AD1483)))))","v":0},{"$f":" IF(AE$1501 = 1, AE1431, IF($H1405 < 0, MAX($H1405 - SUM($L1511:AD1511), $H1405 * (AE1457 + AE1483)), MAX(0, MIN($H1405 - SUM($L1511:AD1511), $H1405 *  (AE1457 + AE1483)))))","v":0},{"$f":" IF(AF$1501 = 1, AF1431, IF($H1405 < 0, MAX($H1405 - SUM($L1511:AE1511), $H1405 * (AF1457 + AF1483)), MAX(0, MIN($H1405 - SUM($L1511:AE1511), $H1405 *  (AF1457 + AF1483)))))","v":0},{"$f":" IF(AG$1501 = 1, AG1431, IF($H1405 < 0, MAX($H1405 - SUM($L1511:AF1511), $H1405 * (AG1457 + AG1483)), MAX(0, MIN($H1405 - SUM($L1511:AF1511), $H1405 *  (AG1457 + AG1483)))))","v":0},{"$f":" IF(AH$1501 = 1, AH1431, IF($H1405 < 0, MAX($H1405 - SUM($L1511:AG1511), $H1405 * (AH1457 + AH1483)), MAX(0, MIN($H1405 - SUM($L1511:AG1511), $H1405 *  (AH1457 + AH1483)))))","v":0},{"$f":" IF(AI$1501 = 1, AI1431, IF($H1405 < 0, MAX($H1405 - SUM($L1511:AH1511), $H1405 * (AI1457 + AI1483)), MAX(0, MIN($H1405 - SUM($L1511:AH1511), $H1405 *  (AI1457 + AI1483)))))","v":0},{"$f":" IF(AJ$1501 = 1, AJ1431, IF($H1405 < 0, MAX($H1405 - SUM($L1511:AI1511), $H1405 * (AJ1457 + AJ1483)), MAX(0, MIN($H1405 - SUM($L1511:AI1511), $H1405 *  (AJ1457 + AJ1483)))))","v":0},{"$f":" IF(AK$1501 = 1, AK1431, IF($H1405 < 0, MAX($H1405 - SUM($L1511:AJ1511), $H1405 * (AK1457 + AK1483)), MAX(0, MIN($H1405 - SUM($L1511:AJ1511), $H1405 *  (AK1457 + AK1483)))))","v":0},{"$f":" IF(AL$1501 = 1, AL1431, IF($H1405 < 0, MAX($H1405 - SUM($L1511:AK1511), $H1405 * (AL1457 + AL1483)), MAX(0, MIN($H1405 - SUM($L1511:AK1511), $H1405 *  (AL1457 + AL1483)))))","v":0},{"$f":" IF(AM$1501 = 1, AM1431, IF($H1405 < 0, MAX($H1405 - SUM($L1511:AL1511), $H1405 * (AM1457 + AM1483)), MAX(0, MIN($H1405 - SUM($L1511:AL1511), $H1405 *  (AM1457 + AM1483)))))","v":0},{"$f":" IF(AN$1501 = 1, AN1431, IF($H1405 < 0, MAX($H1405 - SUM($L1511:AM1511), $H1405 * (AN1457 + AN1483)), MAX(0, MIN($H1405 - SUM($L1511:AM1511), $H1405 *  (AN1457 + AN1483)))))","v":0},{"$f":" IF(AO$1501 = 1, AO1431, IF($H1405 < 0, MAX($H1405 - SUM($L1511:AN1511), $H1405 * (AO1457 + AO1483)), MAX(0, MIN($H1405 - SUM($L1511:AN1511), $H1405 *  (AO1457 + AO1483)))))","v":0},{"$f":" IF(AP$1501 = 1, AP1431, IF($H1405 < 0, MAX($H1405 - SUM($L1511:AO1511), $H1405 * (AP1457 + AP1483)), MAX(0, MIN($H1405 - SUM($L1511:AO1511), $H1405 *  (AP1457 + AP1483)))))","v":0},{"$f":" IF(AQ$1501 = 1, AQ1431, IF($H1405 < 0, MAX($H1405 - SUM($L1511:AP1511), $H1405 * (AQ1457 + AQ1483)), MAX(0, MIN($H1405 - SUM($L1511:AP1511), $H1405 *  (AQ1457 + AQ1483)))))","v":0},{"$f":" IF(AR$1501 = 1, AR1431, IF($H1405 < 0, MAX($H1405 - SUM($L1511:AQ1511), $H1405 * (AR1457 + AR1483)), MAX(0, MIN($H1405 - SUM($L1511:AQ1511), $H1405 *  (AR1457 + AR1483)))))","v":0},{"$f":" IF(AS$1501 = 1, AS1431, IF($H1405 < 0, MAX($H1405 - SUM($L1511:AR1511), $H1405 * (AS1457 + AS1483)), MAX(0, MIN($H1405 - SUM($L1511:AR1511), $H1405 *  (AS1457 + AS1483)))))","v":0},{"$f":" IF(AT$1501 = 1, AT1431, IF($H1405 < 0, MAX($H1405 - SUM($L1511:AS1511), $H1405 * (AT1457 + AT1483)), MAX(0, MIN($H1405 - SUM($L1511:AS1511), $H1405 *  (AT1457 + AT1483)))))","v":0},{"$f":" IF(AU$1501 = 1, AU1431, IF($H1405 < 0, MAX($H1405 - SUM($L1511:AT1511), $H1405 * (AU1457 + AU1483)), MAX(0, MIN($H1405 - SUM($L1511:AT1511), $H1405 *  (AU1457 + AU1483)))))","v":0},{"$f":" IF(AV$1501 = 1, AV1431, IF($H1405 < 0, MAX($H1405 - SUM($L1511:AU1511), $H1405 * (AV1457 + AV1483)), MAX(0, MIN($H1405 - SUM($L1511:AU1511), $H1405 *  (AV1457 + AV1483)))))","v":0},{"$f":" IF(AW$1501 = 1, AW1431, IF($H1405 < 0, MAX($H1405 - SUM($L1511:AV1511), $H1405 * (AW1457 + AW1483)), MAX(0, MIN($H1405 - SUM($L1511:AV1511), $H1405 *  (AW1457 + AW1483)))))","v":0},{"$f":" IF(AX$1501 = 1, AX1431, IF($H1405 < 0, MAX($H1405 - SUM($L1511:AW1511), $H1405 * (AX1457 + AX1483)), MAX(0, MIN($H1405 - SUM($L1511:AW1511), $H1405 *  (AX1457 + AX1483)))))","v":0},{"$f":" IF(AY$1501 = 1, AY1431, IF($H1405 < 0, MAX($H1405 - SUM($L1511:AX1511), $H1405 * (AY1457 + AY1483)), MAX(0, MIN($H1405 - SUM($L1511:AX1511), $H1405 *  (AY1457 + AY1483)))))","v":0},{"$f":" IF(AZ$1501 = 1, AZ1431, IF($H1405 < 0, MAX($H1405 - SUM($L1511:AY1511), $H1405 * (AZ1457 + AZ1483)), MAX(0, MIN($H1405 - SUM($L1511:AY1511), $H1405 *  (AZ1457 + AZ1483)))))","v":0},{"$f":" IF(BA$1501 = 1, BA1431, IF($H1405 < 0, MAX($H1405 - SUM($L1511:AZ1511), $H1405 * (BA1457 + BA1483)), MAX(0, MIN($H1405 - SUM($L1511:AZ1511), $H1405 *  (BA1457 + BA1483)))))","v":0},{"$f":" IF(BB$1501 = 1, BB1431, IF($H1405 < 0, MAX($H1405 - SUM($L1511:BA1511), $H1405 * (BB1457 + BB1483)), MAX(0, MIN($H1405 - SUM($L1511:BA1511), $H1405 *  (BB1457 + BB1483)))))","v":0},{"$f":" IF(BC$1501 = 1, BC1431, IF($H1405 < 0, MAX($H1405 - SUM($L1511:BB1511), $H1405 * (BC1457 + BC1483)), MAX(0, MIN($H1405 - SUM($L1511:BB1511), $H1405 *  (BC1457 + BC1483)))))","v":0},{"$f":" IF(BD$1501 = 1, BD1431, IF($H1405 < 0, MAX($H1405 - SUM($L1511:BC1511), $H1405 * (BD1457 + BD1483)), MAX(0, MIN($H1405 - SUM($L1511:BC1511), $H1405 *  (BD1457 + BD1483)))))","v":0},{"$f":" IF(BE$1501 = 1, BE1431, IF($H1405 < 0, MAX($H1405 - SUM($L1511:BD1511), $H1405 * (BE1457 + BE1483)), MAX(0, MIN($H1405 - SUM($L1511:BD1511), $H1405 *  (BE1457 + BE1483)))))","v":0},{"$f":" IF(BF$1501 = 1, BF1431, IF($H1405 < 0, MAX($H1405 - SUM($L1511:BE1511), $H1405 * (BF1457 + BF1483)), MAX(0, MIN($H1405 - SUM($L1511:BE1511), $H1405 *  (BF1457 + BF1483)))))","v":0},{"$f":" IF(BG$1501 = 1, BG1431, IF($H1405 < 0, MAX($H1405 - SUM($L1511:BF1511), $H1405 * (BG1457 + BG1483)), MAX(0, MIN($H1405 - SUM($L1511:BF1511), $H1405 *  (BG1457 + BG1483)))))","v":0},{"$f":" IF(BH$1501 = 1, BH1431, IF($H1405 < 0, MAX($H1405 - SUM($L1511:BG1511), $H1405 * (BH1457 + BH1483)), MAX(0, MIN($H1405 - SUM($L1511:BG1511), $H1405 *  (BH1457 + BH1483)))))","v":0},{"$f":" IF(BI$1501 = 1, BI1431, IF($H1405 < 0, MAX($H1405 - SUM($L1511:BH1511), $H1405 * (BI1457 + BI1483)), MAX(0, MIN($H1405 - SUM($L1511:BH1511), $H1405 *  (BI1457 + BI1483)))))","v":0},{"$f":" IF(BJ$1501 = 1, BJ1431, IF($H1405 < 0, MAX($H1405 - SUM($L1511:BI1511), $H1405 * (BJ1457 + BJ1483)), MAX(0, MIN($H1405 - SUM($L1511:BI1511), $H1405 *  (BJ1457 + BJ1483)))))","v":0},{"$f":" IF(BK$1501 = 1, BK1431, IF($H1405 < 0, MAX($H1405 - SUM($L1511:BJ1511), $H1405 * (BK1457 + BK1483)), MAX(0, MIN($H1405 - SUM($L1511:BJ1511), $H1405 *  (BK1457 + BK1483)))))","v":0},{"$f":" IF(BL$1501 = 1, BL1431, IF($H1405 < 0, MAX($H1405 - SUM($L1511:BK1511), $H1405 * (BL1457 + BL1483)), MAX(0, MIN($H1405 - SUM($L1511:BK1511), $H1405 *  (BL1457 + BL1483)))))","v":0},{"$f":" IF(BM$1501 = 1, BM1431, IF($H1405 < 0, MAX($H1405 - SUM($L1511:BL1511), $H1405 * (BM1457 + BM1483)), MAX(0, MIN($H1405 - SUM($L1511:BL1511), $H1405 *  (BM1457 + BM1483)))))","v":0},{"$f":" IF(BN$1501 = 1, BN1431, IF($H1405 < 0, MAX($H1405 - SUM($L1511:BM1511), $H1405 * (BN1457 + BN1483)), MAX(0, MIN($H1405 - SUM($L1511:BM1511), $H1405 *  (BN1457 + BN1483)))))","v":0},{"$f":" IF(BO$1501 = 1, BO1431, IF($H1405 < 0, MAX($H1405 - SUM($L1511:BN1511), $H1405 * (BO1457 + BO1483)), MAX(0, MIN($H1405 - SUM($L1511:BN1511), $H1405 *  (BO1457 + BO1483)))))","v":0},{"$f":" IF(BP$1501 = 1, BP1431, IF($H1405 < 0, MAX($H1405 - SUM($L1511:BO1511), $H1405 * (BP1457 + BP1483)), MAX(0, MIN($H1405 - SUM($L1511:BO1511), $H1405 *  (BP1457 + BP1483)))))","v":0},{"$f":" IF(BQ$1501 = 1, BQ1431, IF($H1405 < 0, MAX($H1405 - SUM($L1511:BP1511), $H1405 * (BQ1457 + BQ1483)), MAX(0, MIN($H1405 - SUM($L1511:BP1511), $H1405 *  (BQ1457 + BQ1483)))))","v":0},{"$f":" IF(BR$1501 = 1, BR1431, IF($H1405 < 0, MAX($H1405 - SUM($L1511:BQ1511), $H1405 * (BR1457 + BR1483)), MAX(0, MIN($H1405 - SUM($L1511:BQ1511), $H1405 *  (BR1457 + BR1483)))))","v":0},{"$f":" IF(BS$1501 = 1, BS1431, IF($H1405 < 0, MAX($H1405 - SUM($L1511:BR1511), $H1405 * (BS1457 + BS1483)), MAX(0, MIN($H1405 - SUM($L1511:BR1511), $H1405 *  (BS1457 + BS1483)))))","v":0},{"$f":" IF(BT$1501 = 1, BT1431, IF($H1405 < 0, MAX($H1405 - SUM($L1511:BS1511), $H1405 * (BT1457 + BT1483)), MAX(0, MIN($H1405 - SUM($L1511:BS1511), $H1405 *  (BT1457 + BT1483)))))","v":0},{"$f":" IF(BU$1501 = 1, BU1431, IF($H1405 < 0, MAX($H1405 - SUM($L1511:BT1511), $H1405 * (BU1457 + BU1483)), MAX(0, MIN($H1405 - SUM($L1511:BT1511), $H1405 *  (BU1457 + BU1483)))))","v":0},{"$f":" IF(BV$1501 = 1, BV1431, IF($H1405 < 0, MAX($H1405 - SUM($L1511:BU1511), $H1405 * (BV1457 + BV1483)), MAX(0, MIN($H1405 - SUM($L1511:BU1511), $H1405 *  (BV1457 + BV1483)))))","v":0},{"$f":" IF(BW$1501 = 1, BW1431, IF($H1405 < 0, MAX($H1405 - SUM($L1511:BV1511), $H1405 * (BW1457 + BW1483)), MAX(0, MIN($H1405 - SUM($L1511:BV1511), $H1405 *  (BW1457 + BW1483)))))","v":0},{"$f":" IF(BX$1501 = 1, BX1431, IF($H1405 < 0, MAX($H1405 - SUM($L1511:BW1511), $H1405 * (BX1457 + BX1483)), MAX(0, MIN($H1405 - SUM($L1511:BW1511), $H1405 *  (BX1457 + BX1483)))))","v":0},{"$f":" IF(BY$1501 = 1, BY1431, IF($H1405 < 0, MAX($H1405 - SUM($L1511:BX1511), $H1405 * (BY1457 + BY1483)), MAX(0, MIN($H1405 - SUM($L1511:BX1511), $H1405 *  (BY1457 + BY1483)))))","v":0},{"$f":" IF(BZ$1501 = 1, BZ1431, IF($H1405 < 0, MAX($H1405 - SUM($L1511:BY1511), $H1405 * (BZ1457 + BZ1483)), MAX(0, MIN($H1405 - SUM($L1511:BY1511), $H1405 *  (BZ1457 + BZ1483)))))","v":0},{"$f":" IF(CA$1501 = 1, CA1431, IF($H1405 < 0, MAX($H1405 - SUM($L1511:BZ1511), $H1405 * (CA1457 + CA1483)), MAX(0, MIN($H1405 - SUM($L1511:BZ1511), $H1405 *  (CA1457 + CA1483)))))","v":0}]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$47, \"dd mmm yy\") & \" - real - ES\"","v":"Depreciation - capex addition - 01 Apr 06 - real - ES"},null,null,null,"GBP m",null,0,null,{"$f":" IF(M$1501 = 1, M1436, IF($H1410 < 0, MAX($H1410 - SUM($L1516:L1516), $H1410 * (M1462 + M1488)), MAX(0, MIN($H1410 - SUM($L1516:L1516), $H1410 *  (M1462 + M1488)))))","v":0},{"$f":" IF(N$1501 = 1, N1436, IF($H1410 < 0, MAX($H1410 - SUM($L1516:M1516), $H1410 * (N1462 + N1488)), MAX(0, MIN($H1410 - SUM($L1516:M1516), $H1410 *  (N1462 + N1488)))))","v":0},{"$f":" IF(O$1501 = 1, O1436, IF($H1410 < 0, MAX($H1410 - SUM($L1516:N1516), $H1410 * (O1462 + O1488)), MAX(0, MIN($H1410 - SUM($L1516:N1516), $H1410 *  (O1462 + O1488)))))","v":0},{"$f":" IF(P$1501 = 1, P1436, IF($H1410 < 0, MAX($H1410 - SUM($L1516:O1516), $H1410 * (P1462 + P1488)), MAX(0, MIN($H1410 - SUM($L1516:O1516), $H1410 *  (P1462 + P1488)))))","v":0},{"$f":" IF(Q$1501 = 1, Q1436, IF($H1410 < 0, MAX($H1410 - SUM($L1516:P1516), $H1410 * (Q1462 + Q1488)), MAX(0, MIN($H1410 - SUM($L1516:P1516), $H1410 *  (Q1462 + Q1488)))))","v":0},{"$f":" IF(R$1501 = 1, R1436, IF($H1410 < 0, MAX($H1410 - SUM($L1516:Q1516), $H1410 * (R1462 + R1488)), MAX(0, MIN($H1410 - SUM($L1516:Q1516), $H1410 *  (R1462 + R1488)))))","v":0},{"$f":" IF(S$1501 = 1, S1436, IF($H1410 < 0, MAX($H1410 - SUM($L1516:R1516), $H1410 * (S1462 + S1488)), MAX(0, MIN($H1410 - SUM($L1516:R1516), $H1410 *  (S1462 + S1488)))))","v":0},{"$f":" IF(T$1501 = 1, T1436, IF($H1410 < 0, MAX($H1410 - SUM($L1516:S1516), $H1410 * (T1462 + T1488)), MAX(0, MIN($H1410 - SUM($L1516:S1516), $H1410 *  (T1462 + T1488)))))","v":0},{"$f":" IF(U$1501 = 1, U1436, IF($H1410 < 0, MAX($H1410 - SUM($L1516:T1516), $H1410 * (U1462 + U1488)), MAX(0, MIN($H1410 - SUM($L1516:T1516), $H1410 *  (U1462 + U1488)))))","v":0},{"$f":" IF(V$1501 = 1, V1436, IF($H1410 < 0, MAX($H1410 - SUM($L1516:U1516), $H1410 * (V1462 + V1488)), MAX(0, MIN($H1410 - SUM($L1516:U1516), $H1410 *  (V1462 + V1488)))))","v":0},{"$f":" IF(W$1501 = 1, W1436, IF($H1410 < 0, MAX($H1410 - SUM($L1516:V1516), $H1410 * (W1462 + W1488)), MAX(0, MIN($H1410 - SUM($L1516:V1516), $H1410 *  (W1462 + W1488)))))","v":0},{"$f":" IF(X$1501 = 1, X1436, IF($H1410 < 0, MAX($H1410 - SUM($L1516:W1516), $H1410 * (X1462 + X1488)), MAX(0, MIN($H1410 - SUM($L1516:W1516), $H1410 *  (X1462 + X1488)))))","v":0},{"$f":" IF(Y$1501 = 1, Y1436, IF($H1410 < 0, MAX($H1410 - SUM($L1516:X1516), $H1410 * (Y1462 + Y1488)), MAX(0, MIN($H1410 - SUM($L1516:X1516), $H1410 *  (Y1462 + Y1488)))))","v":0},{"$f":" IF(Z$1501 = 1, Z1436, IF($H1410 < 0, MAX($H1410 - SUM($L1516:Y1516), $H1410 * (Z1462 + Z1488)), MAX(0, MIN($H1410 - SUM($L1516:Y1516), $H1410 *  (Z1462 + Z1488)))))","v":0},{"$f":" IF(AA$1501 = 1, AA1436, IF($H1410 < 0, MAX($H1410 - SUM($L1516:Z1516), $H1410 * (AA1462 + AA1488)), MAX(0, MIN($H1410 - SUM($L1516:Z1516), $H1410 *  (AA1462 + AA1488)))))","v":0},{"$f":" IF(AB$1501 = 1, AB1436, IF($H1410 < 0, MAX($H1410 - SUM($L1516:AA1516), $H1410 * (AB1462 + AB1488)), MAX(0, MIN($H1410 - SUM($L1516:AA1516), $H1410 *  (AB1462 + AB1488)))))","v":0},{"$f":" IF(AC$1501 = 1, AC1436, IF($H1410 < 0, MAX($H1410 - SUM($L1516:AB1516), $H1410 * (AC1462 + AC1488)), MAX(0, MIN($H1410 - SUM($L1516:AB1516), $H1410 *  (AC1462 + AC1488)))))","v":0},{"$f":" IF(AD$1501 = 1, AD1436, IF($H1410 < 0, MAX($H1410 - SUM($L1516:AC1516), $H1410 * (AD1462 + AD1488)), MAX(0, MIN($H1410 - SUM($L1516:AC1516), $H1410 *  (AD1462 + AD1488)))))","v":0},{"$f":" IF(AE$1501 = 1, AE1436, IF($H1410 < 0, MAX($H1410 - SUM($L1516:AD1516), $H1410 * (AE1462 + AE1488)), MAX(0, MIN($H1410 - SUM($L1516:AD1516), $H1410 *  (AE1462 + AE1488)))))","v":0},{"$f":" IF(AF$1501 = 1, AF1436, IF($H1410 < 0, MAX($H1410 - SUM($L1516:AE1516), $H1410 * (AF1462 + AF1488)), MAX(0, MIN($H1410 - SUM($L1516:AE1516), $H1410 *  (AF1462 + AF1488)))))","v":0},{"$f":" IF(AG$1501 = 1, AG1436, IF($H1410 < 0, MAX($H1410 - SUM($L1516:AF1516), $H1410 * (AG1462 + AG1488)), MAX(0, MIN($H1410 - SUM($L1516:AF1516), $H1410 *  (AG1462 + AG1488)))))","v":0},{"$f":" IF(AH$1501 = 1, AH1436, IF($H1410 < 0, MAX($H1410 - SUM($L1516:AG1516), $H1410 * (AH1462 + AH1488)), MAX(0, MIN($H1410 - SUM($L1516:AG1516), $H1410 *  (AH1462 + AH1488)))))","v":0},{"$f":" IF(AI$1501 = 1, AI1436, IF($H1410 < 0, MAX($H1410 - SUM($L1516:AH1516), $H1410 * (AI1462 + AI1488)), MAX(0, MIN($H1410 - SUM($L1516:AH1516), $H1410 *  (AI1462 + AI1488)))))","v":0},{"$f":" IF(AJ$1501 = 1, AJ1436, IF($H1410 < 0, MAX($H1410 - SUM($L1516:AI1516), $H1410 * (AJ1462 + AJ1488)), MAX(0, MIN($H1410 - SUM($L1516:AI1516), $H1410 *  (AJ1462 + AJ1488)))))","v":0},{"$f":" IF(AK$1501 = 1, AK1436, IF($H1410 < 0, MAX($H1410 - SUM($L1516:AJ1516), $H1410 * (AK1462 + AK1488)), MAX(0, MIN($H1410 - SUM($L1516:AJ1516), $H1410 *  (AK1462 + AK1488)))))","v":0},{"$f":" IF(AL$1501 = 1, AL1436, IF($H1410 < 0, MAX($H1410 - SUM($L1516:AK1516), $H1410 * (AL1462 + AL1488)), MAX(0, MIN($H1410 - SUM($L1516:AK1516), $H1410 *  (AL1462 + AL1488)))))","v":0},{"$f":" IF(AM$1501 = 1, AM1436, IF($H1410 < 0, MAX($H1410 - SUM($L1516:AL1516), $H1410 * (AM1462 + AM1488)), MAX(0, MIN($H1410 - SUM($L1516:AL1516), $H1410 *  (AM1462 + AM1488)))))","v":0},{"$f":" IF(AN$1501 = 1, AN1436, IF($H1410 < 0, MAX($H1410 - SUM($L1516:AM1516), $H1410 * (AN1462 + AN1488)), MAX(0, MIN($H1410 - SUM($L1516:AM1516), $H1410 *  (AN1462 + AN1488)))))","v":0},{"$f":" IF(AO$1501 = 1, AO1436, IF($H1410 < 0, MAX($H1410 - SUM($L1516:AN1516), $H1410 * (AO1462 + AO1488)), MAX(0, MIN($H1410 - SUM($L1516:AN1516), $H1410 *  (AO1462 + AO1488)))))","v":0},{"$f":" IF(AP$1501 = 1, AP1436, IF($H1410 < 0, MAX($H1410 - SUM($L1516:AO1516), $H1410 * (AP1462 + AP1488)), MAX(0, MIN($H1410 - SUM($L1516:AO1516), $H1410 *  (AP1462 + AP1488)))))","v":0},{"$f":" IF(AQ$1501 = 1, AQ1436, IF($H1410 < 0, MAX($H1410 - SUM($L1516:AP1516), $H1410 * (AQ1462 + AQ1488)), MAX(0, MIN($H1410 - SUM($L1516:AP1516), $H1410 *  (AQ1462 + AQ1488)))))","v":0},{"$f":" IF(AR$1501 = 1, AR1436, IF($H1410 < 0, MAX($H1410 - SUM($L1516:AQ1516), $H1410 * (AR1462 + AR1488)), MAX(0, MIN($H1410 - SUM($L1516:AQ1516), $H1410 *  (AR1462 + AR1488)))))","v":0},{"$f":" IF(AS$1501 = 1, AS1436, IF($H1410 < 0, MAX($H1410 - SUM($L1516:AR1516), $H1410 * (AS1462 + AS1488)), MAX(0, MIN($H1410 - SUM($L1516:AR1516), $H1410 *  (AS1462 + AS1488)))))","v":0},{"$f":" IF(AT$1501 = 1, AT1436, IF($H1410 < 0, MAX($H1410 - SUM($L1516:AS1516), $H1410 * (AT1462 + AT1488)), MAX(0, MIN($H1410 - SUM($L1516:AS1516), $H1410 *  (AT1462 + AT1488)))))","v":0},{"$f":" IF(AU$1501 = 1, AU1436, IF($H1410 < 0, MAX($H1410 - SUM($L1516:AT1516), $H1410 * (AU1462 + AU1488)), MAX(0, MIN($H1410 - SUM($L1516:AT1516), $H1410 *  (AU1462 + AU1488)))))","v":0},{"$f":" IF(AV$1501 = 1, AV1436, IF($H1410 < 0, MAX($H1410 - SUM($L1516:AU1516), $H1410 * (AV1462 + AV1488)), MAX(0, MIN($H1410 - SUM($L1516:AU1516), $H1410 *  (AV1462 + AV1488)))))","v":0},{"$f":" IF(AW$1501 = 1, AW1436, IF($H1410 < 0, MAX($H1410 - SUM($L1516:AV1516), $H1410 * (AW1462 + AW1488)), MAX(0, MIN($H1410 - SUM($L1516:AV1516), $H1410 *  (AW1462 + AW1488)))))","v":0},{"$f":" IF(AX$1501 = 1, AX1436, IF($H1410 < 0, MAX($H1410 - SUM($L1516:AW1516), $H1410 * (AX1462 + AX1488)), MAX(0, MIN($H1410 - SUM($L1516:AW1516), $H1410 *  (AX1462 + AX1488)))))","v":0},{"$f":" IF(AY$1501 = 1, AY1436, IF($H1410 < 0, MAX($H1410 - SUM($L1516:AX1516), $H1410 * (AY1462 + AY1488)), MAX(0, MIN($H1410 - SUM($L1516:AX1516), $H1410 *  (AY1462 + AY1488)))))","v":0},{"$f":" IF(AZ$1501 = 1, AZ1436, IF($H1410 < 0, MAX($H1410 - SUM($L1516:AY1516), $H1410 * (AZ1462 + AZ1488)), MAX(0, MIN($H1410 - SUM($L1516:AY1516), $H1410 *  (AZ1462 + AZ1488)))))","v":0},{"$f":" IF(BA$1501 = 1, BA1436, IF($H1410 < 0, MAX($H1410 - SUM($L1516:AZ1516), $H1410 * (BA1462 + BA1488)), MAX(0, MIN($H1410 - SUM($L1516:AZ1516), $H1410 *  (BA1462 + BA1488)))))","v":0},{"$f":" IF(BB$1501 = 1, BB1436, IF($H1410 < 0, MAX($H1410 - SUM($L1516:BA1516), $H1410 * (BB1462 + BB1488)), MAX(0, MIN($H1410 - SUM($L1516:BA1516), $H1410 *  (BB1462 + BB1488)))))","v":0},{"$f":" IF(BC$1501 = 1, BC1436, IF($H1410 < 0, MAX($H1410 - SUM($L1516:BB1516), $H1410 * (BC1462 + BC1488)), MAX(0, MIN($H1410 - SUM($L1516:BB1516), $H1410 *  (BC1462 + BC1488)))))","v":0},{"$f":" IF(BD$1501 = 1, BD1436, IF($H1410 < 0, MAX($H1410 - SUM($L1516:BC1516), $H1410 * (BD1462 + BD1488)), MAX(0, MIN($H1410 - SUM($L1516:BC1516), $H1410 *  (BD1462 + BD1488)))))","v":0},{"$f":" IF(BE$1501 = 1, BE1436, IF($H1410 < 0, MAX($H1410 - SUM($L1516:BD1516), $H1410 * (BE1462 + BE1488)), MAX(0, MIN($H1410 - SUM($L1516:BD1516), $H1410 *  (BE1462 + BE1488)))))","v":0},{"$f":" IF(BF$1501 = 1, BF1436, IF($H1410 < 0, MAX($H1410 - SUM($L1516:BE1516), $H1410 * (BF1462 + BF1488)), MAX(0, MIN($H1410 - SUM($L1516:BE1516), $H1410 *  (BF1462 + BF1488)))))","v":0},{"$f":" IF(BG$1501 = 1, BG1436, IF($H1410 < 0, MAX($H1410 - SUM($L1516:BF1516), $H1410 * (BG1462 + BG1488)), MAX(0, MIN($H1410 - SUM($L1516:BF1516), $H1410 *  (BG1462 + BG1488)))))","v":0},{"$f":" IF(BH$1501 = 1, BH1436, IF($H1410 < 0, MAX($H1410 - SUM($L1516:BG1516), $H1410 * (BH1462 + BH1488)), MAX(0, MIN($H1410 - SUM($L1516:BG1516), $H1410 *  (BH1462 + BH1488)))))","v":0},{"$f":" IF(BI$1501 = 1, BI1436, IF($H1410 < 0, MAX($H1410 - SUM($L1516:BH1516), $H1410 * (BI1462 + BI1488)), MAX(0, MIN($H1410 - SUM($L1516:BH1516), $H1410 *  (BI1462 + BI1488)))))","v":0},{"$f":" IF(BJ$1501 = 1, BJ1436, IF($H1410 < 0, MAX($H1410 - SUM($L1516:BI1516), $H1410 * (BJ1462 + BJ1488)), MAX(0, MIN($H1410 - SUM($L1516:BI1516), $H1410 *  (BJ1462 + BJ1488)))))","v":0},{"$f":" IF(BK$1501 = 1, BK1436, IF($H1410 < 0, MAX($H1410 - SUM($L1516:BJ1516), $H1410 * (BK1462 + BK1488)), MAX(0, MIN($H1410 - SUM($L1516:BJ1516), $H1410 *  (BK1462 + BK1488)))))","v":0},{"$f":" IF(BL$1501 = 1, BL1436, IF($H1410 < 0, MAX($H1410 - SUM($L1516:BK1516), $H1410 * (BL1462 + BL1488)), MAX(0, MIN($H1410 - SUM($L1516:BK1516), $H1410 *  (BL1462 + BL1488)))))","v":0},{"$f":" IF(BM$1501 = 1, BM1436, IF($H1410 < 0, MAX($H1410 - SUM($L1516:BL1516), $H1410 * (BM1462 + BM1488)), MAX(0, MIN($H1410 - SUM($L1516:BL1516), $H1410 *  (BM1462 + BM1488)))))","v":0},{"$f":" IF(BN$1501 = 1, BN1436, IF($H1410 < 0, MAX($H1410 - SUM($L1516:BM1516), $H1410 * (BN1462 + BN1488)), MAX(0, MIN($H1410 - SUM($L1516:BM1516), $H1410 *  (BN1462 + BN1488)))))","v":0},{"$f":" IF(BO$1501 = 1, BO1436, IF($H1410 < 0, MAX($H1410 - SUM($L1516:BN1516), $H1410 * (BO1462 + BO1488)), MAX(0, MIN($H1410 - SUM($L1516:BN1516), $H1410 *  (BO1462 + BO1488)))))","v":0},{"$f":" IF(BP$1501 = 1, BP1436, IF($H1410 < 0, MAX($H1410 - SUM($L1516:BO1516), $H1410 * (BP1462 + BP1488)), MAX(0, MIN($H1410 - SUM($L1516:BO1516), $H1410 *  (BP1462 + BP1488)))))","v":0},{"$f":" IF(BQ$1501 = 1, BQ1436, IF($H1410 < 0, MAX($H1410 - SUM($L1516:BP1516), $H1410 * (BQ1462 + BQ1488)), MAX(0, MIN($H1410 - SUM($L1516:BP1516), $H1410 *  (BQ1462 + BQ1488)))))","v":0},{"$f":" IF(BR$1501 = 1, BR1436, IF($H1410 < 0, MAX($H1410 - SUM($L1516:BQ1516), $H1410 * (BR1462 + BR1488)), MAX(0, MIN($H1410 - SUM($L1516:BQ1516), $H1410 *  (BR1462 + BR1488)))))","v":0},{"$f":" IF(BS$1501 = 1, BS1436, IF($H1410 < 0, MAX($H1410 - SUM($L1516:BR1516), $H1410 * (BS1462 + BS1488)), MAX(0, MIN($H1410 - SUM($L1516:BR1516), $H1410 *  (BS1462 + BS1488)))))","v":0},{"$f":" IF(BT$1501 = 1, BT1436, IF($H1410 < 0, MAX($H1410 - SUM($L1516:BS1516), $H1410 * (BT1462 + BT1488)), MAX(0, MIN($H1410 - SUM($L1516:BS1516), $H1410 *  (BT1462 + BT1488)))))","v":0},{"$f":" IF(BU$1501 = 1, BU1436, IF($H1410 < 0, MAX($H1410 - SUM($L1516:BT1516), $H1410 * (BU1462 + BU1488)), MAX(0, MIN($H1410 - SUM($L1516:BT1516), $H1410 *  (BU1462 + BU1488)))))","v":0},{"$f":" IF(BV$1501 = 1, BV1436, IF($H1410 < 0, MAX($H1410 - SUM($L1516:BU1516), $H1410 * (BV1462 + BV1488)), MAX(0, MIN($H1410 - SUM($L1516:BU1516), $H1410 *  (BV1462 + BV1488)))))","v":0},{"$f":" IF(BW$1501 = 1, BW1436, IF($H1410 < 0, MAX($H1410 - SUM($L1516:BV1516), $H1410 * (BW1462 + BW1488)), MAX(0, MIN($H1410 - SUM($L1516:BV1516), $H1410 *  (BW1462 + BW1488)))))","v":0},{"$f":" IF(BX$1501 = 1, BX1436, IF($H1410 < 0, MAX($H1410 - SUM($L1516:BW1516), $H1410 * (BX1462 + BX1488)), MAX(0, MIN($H1410 - SUM($L1516:BW1516), $H1410 *  (BX1462 + BX1488)))))","v":0},{"$f":" IF(BY$1501 = 1, BY1436, IF($H1410 < 0, MAX($H1410 - SUM($L1516:BX1516), $H1410 * (BY1462 + BY1488)), MAX(0, MIN($H1410 - SUM($L1516:BX1516), $H1410 *  (BY1462 + BY1488)))))","v":0},{"$f":" IF(BZ$1501 = 1, BZ1436, IF($H1410 < 0, MAX($H1410 - SUM($L1516:BY1516), $H1410 * (BZ1462 + BZ1488)), MAX(0, MIN($H1410 - SUM($L1516:BY1516), $H1410 *  (BZ1462 + BZ1488)))))","v":0},{"$f":" IF(CA$1501 = 1, CA1436, IF($H1410 < 0, MAX($H1410 - SUM($L1516:BZ1516), $H1410 * (CA1462 + CA1488)), MAX(0, MIN($H1410 - SUM($L1516:BZ1516), $H1410 *  (CA1462 + CA1488)))))","v":0}]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$52, \"dd mmm yy\") & \" - real - ES\"","v":"Depreciation - capex addition - 01 Apr 11 - real - ES"},null,null,null,"GBP m",null,13.246205328752007,null,{"$f":" IF(M$1501 = 1, M1441, IF($H1415 < 0, MAX($H1415 - SUM($L1521:L1521), $H1415 * (M1467 + M1493)), MAX(0, MIN($H1415 - SUM($L1521:L1521), $H1415 *  (M1467 + M1493)))))","v":0},{"$f":" IF(N$1501 = 1, N1441, IF($H1415 < 0, MAX($H1415 - SUM($L1521:M1521), $H1415 * (N1467 + N1493)), MAX(0, MIN($H1415 - SUM($L1521:M1521), $H1415 *  (N1467 + N1493)))))","v":0},{"$f":" IF(O$1501 = 1, O1441, IF($H1415 < 0, MAX($H1415 - SUM($L1521:N1521), $H1415 * (O1467 + O1493)), MAX(0, MIN($H1415 - SUM($L1521:N1521), $H1415 *  (O1467 + O1493)))))","v":0},{"$f":" IF(P$1501 = 1, P1441, IF($H1415 < 0, MAX($H1415 - SUM($L1521:O1521), $H1415 * (P1467 + P1493)), MAX(0, MIN($H1415 - SUM($L1521:O1521), $H1415 *  (P1467 + P1493)))))","v":0},{"$f":" IF(Q$1501 = 1, Q1441, IF($H1415 < 0, MAX($H1415 - SUM($L1521:P1521), $H1415 * (Q1467 + Q1493)), MAX(0, MIN($H1415 - SUM($L1521:P1521), $H1415 *  (Q1467 + Q1493)))))","v":0},{"$f":" IF(R$1501 = 1, R1441, IF($H1415 < 0, MAX($H1415 - SUM($L1521:Q1521), $H1415 * (R1467 + R1493)), MAX(0, MIN($H1415 - SUM($L1521:Q1521), $H1415 *  (R1467 + R1493)))))","v":0},{"$f":" IF(S$1501 = 1, S1441, IF($H1415 < 0, MAX($H1415 - SUM($L1521:R1521), $H1415 * (S1467 + S1493)), MAX(0, MIN($H1415 - SUM($L1521:R1521), $H1415 *  (S1467 + S1493)))))","v":0},{"$f":" IF(T$1501 = 1, T1441, IF($H1415 < 0, MAX($H1415 - SUM($L1521:S1521), $H1415 * (T1467 + T1493)), MAX(0, MIN($H1415 - SUM($L1521:S1521), $H1415 *  (T1467 + T1493)))))","v":0},{"$f":" IF(U$1501 = 1, U1441, IF($H1415 < 0, MAX($H1415 - SUM($L1521:T1521), $H1415 * (U1467 + U1493)), MAX(0, MIN($H1415 - SUM($L1521:T1521), $H1415 *  (U1467 + U1493)))))","v":0},{"$f":" IF(V$1501 = 1, V1441, IF($H1415 < 0, MAX($H1415 - SUM($L1521:U1521), $H1415 * (V1467 + V1493)), MAX(0, MIN($H1415 - SUM($L1521:U1521), $H1415 *  (V1467 + V1493)))))","v":0},{"$f":" IF(W$1501 = 1, W1441, IF($H1415 < 0, MAX($H1415 - SUM($L1521:V1521), $H1415 * (W1467 + W1493)), MAX(0, MIN($H1415 - SUM($L1521:V1521), $H1415 *  (W1467 + W1493)))))","v":0},{"$f":" IF(X$1501 = 1, X1441, IF($H1415 < 0, MAX($H1415 - SUM($L1521:W1521), $H1415 * (X1467 + X1493)), MAX(0, MIN($H1415 - SUM($L1521:W1521), $H1415 *  (X1467 + X1493)))))","v":0},{"$f":" IF(Y$1501 = 1, Y1441, IF($H1415 < 0, MAX($H1415 - SUM($L1521:X1521), $H1415 * (Y1467 + Y1493)), MAX(0, MIN($H1415 - SUM($L1521:X1521), $H1415 *  (Y1467 + Y1493)))))","v":0},{"$f":" IF(Z$1501 = 1, Z1441, IF($H1415 < 0, MAX($H1415 - SUM($L1521:Y1521), $H1415 * (Z1467 + Z1493)), MAX(0, MIN($H1415 - SUM($L1521:Y1521), $H1415 *  (Z1467 + Z1493)))))","v":0},{"$f":" IF(AA$1501 = 1, AA1441, IF($H1415 < 0, MAX($H1415 - SUM($L1521:Z1521), $H1415 * (AA1467 + AA1493)), MAX(0, MIN($H1415 - SUM($L1521:Z1521), $H1415 *  (AA1467 + AA1493)))))","v":0},{"$f":" IF(AB$1501 = 1, AB1441, IF($H1415 < 0, MAX($H1415 - SUM($L1521:AA1521), $H1415 * (AB1467 + AB1493)), MAX(0, MIN($H1415 - SUM($L1521:AA1521), $H1415 *  (AB1467 + AB1493)))))","v":0},{"$f":" IF(AC$1501 = 1, AC1441, IF($H1415 < 0, MAX($H1415 - SUM($L1521:AB1521), $H1415 * (AC1467 + AC1493)), MAX(0, MIN($H1415 - SUM($L1521:AB1521), $H1415 *  (AC1467 + AC1493)))))","v":0},{"$f":" IF(AD$1501 = 1, AD1441, IF($H1415 < 0, MAX($H1415 - SUM($L1521:AC1521), $H1415 * (AD1467 + AD1493)), MAX(0, MIN($H1415 - SUM($L1521:AC1521), $H1415 *  (AD1467 + AD1493)))))","v":0},{"$f":" IF(AE$1501 = 1, AE1441, IF($H1415 < 0, MAX($H1415 - SUM($L1521:AD1521), $H1415 * (AE1467 + AE1493)), MAX(0, MIN($H1415 - SUM($L1521:AD1521), $H1415 *  (AE1467 + AE1493)))))","v":0},{"$f":" IF(AF$1501 = 1, AF1441, IF($H1415 < 0, MAX($H1415 - SUM($L1521:AE1521), $H1415 * (AF1467 + AF1493)), MAX(0, MIN($H1415 - SUM($L1521:AE1521), $H1415 *  (AF1467 + AF1493)))))","v":1.3246205328752005},{"$f":" IF(AG$1501 = 1, AG1441, IF($H1415 < 0, MAX($H1415 - SUM($L1521:AF1521), $H1415 * (AG1467 + AG1493)), MAX(0, MIN($H1415 - SUM($L1521:AF1521), $H1415 *  (AG1467 + AG1493)))))","v":1.3246205328752005},{"$f":" IF(AH$1501 = 1, AH1441, IF($H1415 < 0, MAX($H1415 - SUM($L1521:AG1521), $H1415 * (AH1467 + AH1493)), MAX(0, MIN($H1415 - SUM($L1521:AG1521), $H1415 *  (AH1467 + AH1493)))))","v":1.3246205328752005},{"$f":" IF(AI$1501 = 1, AI1441, IF($H1415 < 0, MAX($H1415 - SUM($L1521:AH1521), $H1415 * (AI1467 + AI1493)), MAX(0, MIN($H1415 - SUM($L1521:AH1521), $H1415 *  (AI1467 + AI1493)))))","v":1.3246205328752005},{"$f":" IF(AJ$1501 = 1, AJ1441, IF($H1415 < 0, MAX($H1415 - SUM($L1521:AI1521), $H1415 * (AJ1467 + AJ1493)), MAX(0, MIN($H1415 - SUM($L1521:AI1521), $H1415 *  (AJ1467 + AJ1493)))))","v":1.3246205328752005},{"$f":" IF(AK$1501 = 1, AK1441, IF($H1415 < 0, MAX($H1415 - SUM($L1521:AJ1521), $H1415 * (AK1467 + AK1493)), MAX(0, MIN($H1415 - SUM($L1521:AJ1521), $H1415 *  (AK1467 + AK1493)))))","v":1.3246205328752008},{"$f":" IF(AL$1501 = 1, AL1441, IF($H1415 < 0, MAX($H1415 - SUM($L1521:AK1521), $H1415 * (AL1467 + AL1493)), MAX(0, MIN($H1415 - SUM($L1521:AK1521), $H1415 *  (AL1467 + AL1493)))))","v":1.3246205328752008},{"$f":" IF(AM$1501 = 1, AM1441, IF($H1415 < 0, MAX($H1415 - SUM($L1521:AL1521), $H1415 * (AM1467 + AM1493)), MAX(0, MIN($H1415 - SUM($L1521:AL1521), $H1415 *  (AM1467 + AM1493)))))","v":1.3246205328752008},{"$f":" IF(AN$1501 = 1, AN1441, IF($H1415 < 0, MAX($H1415 - SUM($L1521:AM1521), $H1415 * (AN1467 + AN1493)), MAX(0, MIN($H1415 - SUM($L1521:AM1521), $H1415 *  (AN1467 + AN1493)))))","v":1.3246205328752008},{"$f":" IF(AO$1501 = 1, AO1441, IF($H1415 < 0, MAX($H1415 - SUM($L1521:AN1521), $H1415 * (AO1467 + AO1493)), MAX(0, MIN($H1415 - SUM($L1521:AN1521), $H1415 *  (AO1467 + AO1493)))))","v":1.3246205328751994},{"$f":" IF(AP$1501 = 1, AP1441, IF($H1415 < 0, MAX($H1415 - SUM($L1521:AO1521), $H1415 * (AP1467 + AP1493)), MAX(0, MIN($H1415 - SUM($L1521:AO1521), $H1415 *  (AP1467 + AP1493)))))","v":0},{"$f":" IF(AQ$1501 = 1, AQ1441, IF($H1415 < 0, MAX($H1415 - SUM($L1521:AP1521), $H1415 * (AQ1467 + AQ1493)), MAX(0, MIN($H1415 - SUM($L1521:AP1521), $H1415 *  (AQ1467 + AQ1493)))))","v":0},{"$f":" IF(AR$1501 = 1, AR1441, IF($H1415 < 0, MAX($H1415 - SUM($L1521:AQ1521), $H1415 * (AR1467 + AR1493)), MAX(0, MIN($H1415 - SUM($L1521:AQ1521), $H1415 *  (AR1467 + AR1493)))))","v":0},{"$f":" IF(AS$1501 = 1, AS1441, IF($H1415 < 0, MAX($H1415 - SUM($L1521:AR1521), $H1415 * (AS1467 + AS1493)), MAX(0, MIN($H1415 - SUM($L1521:AR1521), $H1415 *  (AS1467 + AS1493)))))","v":0},{"$f":" IF(AT$1501 = 1, AT1441, IF($H1415 < 0, MAX($H1415 - SUM($L1521:AS1521), $H1415 * (AT1467 + AT1493)), MAX(0, MIN($H1415 - SUM($L1521:AS1521), $H1415 *  (AT1467 + AT1493)))))","v":0},{"$f":" IF(AU$1501 = 1, AU1441, IF($H1415 < 0, MAX($H1415 - SUM($L1521:AT1521), $H1415 * (AU1467 + AU1493)), MAX(0, MIN($H1415 - SUM($L1521:AT1521), $H1415 *  (AU1467 + AU1493)))))","v":0},{"$f":" IF(AV$1501 = 1, AV1441, IF($H1415 < 0, MAX($H1415 - SUM($L1521:AU1521), $H1415 * (AV1467 + AV1493)), MAX(0, MIN($H1415 - SUM($L1521:AU1521), $H1415 *  (AV1467 + AV1493)))))","v":0},{"$f":" IF(AW$1501 = 1, AW1441, IF($H1415 < 0, MAX($H1415 - SUM($L1521:AV1521), $H1415 * (AW1467 + AW1493)), MAX(0, MIN($H1415 - SUM($L1521:AV1521), $H1415 *  (AW1467 + AW1493)))))","v":0},{"$f":" IF(AX$1501 = 1, AX1441, IF($H1415 < 0, MAX($H1415 - SUM($L1521:AW1521), $H1415 * (AX1467 + AX1493)), MAX(0, MIN($H1415 - SUM($L1521:AW1521), $H1415 *  (AX1467 + AX1493)))))","v":0},{"$f":" IF(AY$1501 = 1, AY1441, IF($H1415 < 0, MAX($H1415 - SUM($L1521:AX1521), $H1415 * (AY1467 + AY1493)), MAX(0, MIN($H1415 - SUM($L1521:AX1521), $H1415 *  (AY1467 + AY1493)))))","v":0},{"$f":" IF(AZ$1501 = 1, AZ1441, IF($H1415 < 0, MAX($H1415 - SUM($L1521:AY1521), $H1415 * (AZ1467 + AZ1493)), MAX(0, MIN($H1415 - SUM($L1521:AY1521), $H1415 *  (AZ1467 + AZ1493)))))","v":0},{"$f":" IF(BA$1501 = 1, BA1441, IF($H1415 < 0, MAX($H1415 - SUM($L1521:AZ1521), $H1415 * (BA1467 + BA1493)), MAX(0, MIN($H1415 - SUM($L1521:AZ1521), $H1415 *  (BA1467 + BA1493)))))","v":0},{"$f":" IF(BB$1501 = 1, BB1441, IF($H1415 < 0, MAX($H1415 - SUM($L1521:BA1521), $H1415 * (BB1467 + BB1493)), MAX(0, MIN($H1415 - SUM($L1521:BA1521), $H1415 *  (BB1467 + BB1493)))))","v":0},{"$f":" IF(BC$1501 = 1, BC1441, IF($H1415 < 0, MAX($H1415 - SUM($L1521:BB1521), $H1415 * (BC1467 + BC1493)), MAX(0, MIN($H1415 - SUM($L1521:BB1521), $H1415 *  (BC1467 + BC1493)))))","v":0},{"$f":" IF(BD$1501 = 1, BD1441, IF($H1415 < 0, MAX($H1415 - SUM($L1521:BC1521), $H1415 * (BD1467 + BD1493)), MAX(0, MIN($H1415 - SUM($L1521:BC1521), $H1415 *  (BD1467 + BD1493)))))","v":0},{"$f":" IF(BE$1501 = 1, BE1441, IF($H1415 < 0, MAX($H1415 - SUM($L1521:BD1521), $H1415 * (BE1467 + BE1493)), MAX(0, MIN($H1415 - SUM($L1521:BD1521), $H1415 *  (BE1467 + BE1493)))))","v":0},{"$f":" IF(BF$1501 = 1, BF1441, IF($H1415 < 0, MAX($H1415 - SUM($L1521:BE1521), $H1415 * (BF1467 + BF1493)), MAX(0, MIN($H1415 - SUM($L1521:BE1521), $H1415 *  (BF1467 + BF1493)))))","v":0},{"$f":" IF(BG$1501 = 1, BG1441, IF($H1415 < 0, MAX($H1415 - SUM($L1521:BF1521), $H1415 * (BG1467 + BG1493)), MAX(0, MIN($H1415 - SUM($L1521:BF1521), $H1415 *  (BG1467 + BG1493)))))","v":0},{"$f":" IF(BH$1501 = 1, BH1441, IF($H1415 < 0, MAX($H1415 - SUM($L1521:BG1521), $H1415 * (BH1467 + BH1493)), MAX(0, MIN($H1415 - SUM($L1521:BG1521), $H1415 *  (BH1467 + BH1493)))))","v":0},{"$f":" IF(BI$1501 = 1, BI1441, IF($H1415 < 0, MAX($H1415 - SUM($L1521:BH1521), $H1415 * (BI1467 + BI1493)), MAX(0, MIN($H1415 - SUM($L1521:BH1521), $H1415 *  (BI1467 + BI1493)))))","v":0},{"$f":" IF(BJ$1501 = 1, BJ1441, IF($H1415 < 0, MAX($H1415 - SUM($L1521:BI1521), $H1415 * (BJ1467 + BJ1493)), MAX(0, MIN($H1415 - SUM($L1521:BI1521), $H1415 *  (BJ1467 + BJ1493)))))","v":0},{"$f":" IF(BK$1501 = 1, BK1441, IF($H1415 < 0, MAX($H1415 - SUM($L1521:BJ1521), $H1415 * (BK1467 + BK1493)), MAX(0, MIN($H1415 - SUM($L1521:BJ1521), $H1415 *  (BK1467 + BK1493)))))","v":0},{"$f":" IF(BL$1501 = 1, BL1441, IF($H1415 < 0, MAX($H1415 - SUM($L1521:BK1521), $H1415 * (BL1467 + BL1493)), MAX(0, MIN($H1415 - SUM($L1521:BK1521), $H1415 *  (BL1467 + BL1493)))))","v":0},{"$f":" IF(BM$1501 = 1, BM1441, IF($H1415 < 0, MAX($H1415 - SUM($L1521:BL1521), $H1415 * (BM1467 + BM1493)), MAX(0, MIN($H1415 - SUM($L1521:BL1521), $H1415 *  (BM1467 + BM1493)))))","v":0},{"$f":" IF(BN$1501 = 1, BN1441, IF($H1415 < 0, MAX($H1415 - SUM($L1521:BM1521), $H1415 * (BN1467 + BN1493)), MAX(0, MIN($H1415 - SUM($L1521:BM1521), $H1415 *  (BN1467 + BN1493)))))","v":0},{"$f":" IF(BO$1501 = 1, BO1441, IF($H1415 < 0, MAX($H1415 - SUM($L1521:BN1521), $H1415 * (BO1467 + BO1493)), MAX(0, MIN($H1415 - SUM($L1521:BN1521), $H1415 *  (BO1467 + BO1493)))))","v":0},{"$f":" IF(BP$1501 = 1, BP1441, IF($H1415 < 0, MAX($H1415 - SUM($L1521:BO1521), $H1415 * (BP1467 + BP1493)), MAX(0, MIN($H1415 - SUM($L1521:BO1521), $H1415 *  (BP1467 + BP1493)))))","v":0},{"$f":" IF(BQ$1501 = 1, BQ1441, IF($H1415 < 0, MAX($H1415 - SUM($L1521:BP1521), $H1415 * (BQ1467 + BQ1493)), MAX(0, MIN($H1415 - SUM($L1521:BP1521), $H1415 *  (BQ1467 + BQ1493)))))","v":0},{"$f":" IF(BR$1501 = 1, BR1441, IF($H1415 < 0, MAX($H1415 - SUM($L1521:BQ1521), $H1415 * (BR1467 + BR1493)), MAX(0, MIN($H1415 - SUM($L1521:BQ1521), $H1415 *  (BR1467 + BR1493)))))","v":0},{"$f":" IF(BS$1501 = 1, BS1441, IF($H1415 < 0, MAX($H1415 - SUM($L1521:BR1521), $H1415 * (BS1467 + BS1493)), MAX(0, MIN($H1415 - SUM($L1521:BR1521), $H1415 *  (BS1467 + BS1493)))))","v":0},{"$f":" IF(BT$1501 = 1, BT1441, IF($H1415 < 0, MAX($H1415 - SUM($L1521:BS1521), $H1415 * (BT1467 + BT1493)), MAX(0, MIN($H1415 - SUM($L1521:BS1521), $H1415 *  (BT1467 + BT1493)))))","v":0},{"$f":" IF(BU$1501 = 1, BU1441, IF($H1415 < 0, MAX($H1415 - SUM($L1521:BT1521), $H1415 * (BU1467 + BU1493)), MAX(0, MIN($H1415 - SUM($L1521:BT1521), $H1415 *  (BU1467 + BU1493)))))","v":0},{"$f":" IF(BV$1501 = 1, BV1441, IF($H1415 < 0, MAX($H1415 - SUM($L1521:BU1521), $H1415 * (BV1467 + BV1493)), MAX(0, MIN($H1415 - SUM($L1521:BU1521), $H1415 *  (BV1467 + BV1493)))))","v":0},{"$f":" IF(BW$1501 = 1, BW1441, IF($H1415 < 0, MAX($H1415 - SUM($L1521:BV1521), $H1415 * (BW1467 + BW1493)), MAX(0, MIN($H1415 - SUM($L1521:BV1521), $H1415 *  (BW1467 + BW1493)))))","v":0},{"$f":" IF(BX$1501 = 1, BX1441, IF($H1415 < 0, MAX($H1415 - SUM($L1521:BW1521), $H1415 * (BX1467 + BX1493)), MAX(0, MIN($H1415 - SUM($L1521:BW1521), $H1415 *  (BX1467 + BX1493)))))","v":0},{"$f":" IF(BY$1501 = 1, BY1441, IF($H1415 < 0, MAX($H1415 - SUM($L1521:BX1521), $H1415 * (BY1467 + BY1493)), MAX(0, MIN($H1415 - SUM($L1521:BX1521), $H1415 *  (BY1467 + BY1493)))))","v":0},{"$f":" IF(BZ$1501 = 1, BZ1441, IF($H1415 < 0, MAX($H1415 - SUM($L1521:BY1521), $H1415 * (BZ1467 + BZ1493)), MAX(0, MIN($H1415 - SUM($L1521:BY1521), $H1415 *  (BZ1467 + BZ1493)))))","v":0},{"$f":" IF(CA$1501 = 1, CA1441, IF($H1415 < 0, MAX($H1415 - SUM($L1521:BZ1521), $H1415 * (CA1467 + CA1493)), MAX(0, MIN($H1415 - SUM($L1521:BZ1521), $H1415 *  (CA1467 + CA1493)))))","v":0}]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$53, \"dd mmm yy\") & \" - real - ES\"","v":"Depreciation - capex addition - 01 Oct 12 - real - ES"},null,null,null,"GBP m",null,7.1039763261767837,null,{"$f":" IF(M$1501 = 1, M1442, IF($H1416 < 0, MAX($H1416 - SUM($L1522:L1522), $H1416 * (M1468 + M1494)), MAX(0, MIN($H1416 - SUM($L1522:L1522), $H1416 *  (M1468 + M1494)))))","v":0},{"$f":" IF(N$1501 = 1, N1442, IF($H1416 < 0, MAX($H1416 - SUM($L1522:M1522), $H1416 * (N1468 + N1494)), MAX(0, MIN($H1416 - SUM($L1522:M1522), $H1416 *  (N1468 + N1494)))))","v":0},{"$f":" IF(O$1501 = 1, O1442, IF($H1416 < 0, MAX($H1416 - SUM($L1522:N1522), $H1416 * (O1468 + O1494)), MAX(0, MIN($H1416 - SUM($L1522:N1522), $H1416 *  (O1468 + O1494)))))","v":0},{"$f":" IF(P$1501 = 1, P1442, IF($H1416 < 0, MAX($H1416 - SUM($L1522:O1522), $H1416 * (P1468 + P1494)), MAX(0, MIN($H1416 - SUM($L1522:O1522), $H1416 *  (P1468 + P1494)))))","v":0},{"$f":" IF(Q$1501 = 1, Q1442, IF($H1416 < 0, MAX($H1416 - SUM($L1522:P1522), $H1416 * (Q1468 + Q1494)), MAX(0, MIN($H1416 - SUM($L1522:P1522), $H1416 *  (Q1468 + Q1494)))))","v":0},{"$f":" IF(R$1501 = 1, R1442, IF($H1416 < 0, MAX($H1416 - SUM($L1522:Q1522), $H1416 * (R1468 + R1494)), MAX(0, MIN($H1416 - SUM($L1522:Q1522), $H1416 *  (R1468 + R1494)))))","v":0},{"$f":" IF(S$1501 = 1, S1442, IF($H1416 < 0, MAX($H1416 - SUM($L1522:R1522), $H1416 * (S1468 + S1494)), MAX(0, MIN($H1416 - SUM($L1522:R1522), $H1416 *  (S1468 + S1494)))))","v":0},{"$f":" IF(T$1501 = 1, T1442, IF($H1416 < 0, MAX($H1416 - SUM($L1522:S1522), $H1416 * (T1468 + T1494)), MAX(0, MIN($H1416 - SUM($L1522:S1522), $H1416 *  (T1468 + T1494)))))","v":0},{"$f":" IF(U$1501 = 1, U1442, IF($H1416 < 0, MAX($H1416 - SUM($L1522:T1522), $H1416 * (U1468 + U1494)), MAX(0, MIN($H1416 - SUM($L1522:T1522), $H1416 *  (U1468 + U1494)))))","v":0},{"$f":" IF(V$1501 = 1, V1442, IF($H1416 < 0, MAX($H1416 - SUM($L1522:U1522), $H1416 * (V1468 + V1494)), MAX(0, MIN($H1416 - SUM($L1522:U1522), $H1416 *  (V1468 + V1494)))))","v":0},{"$f":" IF(W$1501 = 1, W1442, IF($H1416 < 0, MAX($H1416 - SUM($L1522:V1522), $H1416 * (W1468 + W1494)), MAX(0, MIN($H1416 - SUM($L1522:V1522), $H1416 *  (W1468 + W1494)))))","v":0},{"$f":" IF(X$1501 = 1, X1442, IF($H1416 < 0, MAX($H1416 - SUM($L1522:W1522), $H1416 * (X1468 + X1494)), MAX(0, MIN($H1416 - SUM($L1522:W1522), $H1416 *  (X1468 + X1494)))))","v":0},{"$f":" IF(Y$1501 = 1, Y1442, IF($H1416 < 0, MAX($H1416 - SUM($L1522:X1522), $H1416 * (Y1468 + Y1494)), MAX(0, MIN($H1416 - SUM($L1522:X1522), $H1416 *  (Y1468 + Y1494)))))","v":0},{"$f":" IF(Z$1501 = 1, Z1442, IF($H1416 < 0, MAX($H1416 - SUM($L1522:Y1522), $H1416 * (Z1468 + Z1494)), MAX(0, MIN($H1416 - SUM($L1522:Y1522), $H1416 *  (Z1468 + Z1494)))))","v":0},{"$f":" IF(AA$1501 = 1, AA1442, IF($H1416 < 0, MAX($H1416 - SUM($L1522:Z1522), $H1416 * (AA1468 + AA1494)), MAX(0, MIN($H1416 - SUM($L1522:Z1522), $H1416 *  (AA1468 + AA1494)))))","v":0},{"$f":" IF(AB$1501 = 1, AB1442, IF($H1416 < 0, MAX($H1416 - SUM($L1522:AA1522), $H1416 * (AB1468 + AB1494)), MAX(0, MIN($H1416 - SUM($L1522:AA1522), $H1416 *  (AB1468 + AB1494)))))","v":0},{"$f":" IF(AC$1501 = 1, AC1442, IF($H1416 < 0, MAX($H1416 - SUM($L1522:AB1522), $H1416 * (AC1468 + AC1494)), MAX(0, MIN($H1416 - SUM($L1522:AB1522), $H1416 *  (AC1468 + AC1494)))))","v":0},{"$f":" IF(AD$1501 = 1, AD1442, IF($H1416 < 0, MAX($H1416 - SUM($L1522:AC1522), $H1416 * (AD1468 + AD1494)), MAX(0, MIN($H1416 - SUM($L1522:AC1522), $H1416 *  (AD1468 + AD1494)))))","v":0},{"$f":" IF(AE$1501 = 1, AE1442, IF($H1416 < 0, MAX($H1416 - SUM($L1522:AD1522), $H1416 * (AE1468 + AE1494)), MAX(0, MIN($H1416 - SUM($L1522:AD1522), $H1416 *  (AE1468 + AE1494)))))","v":0},{"$f":" IF(AF$1501 = 1, AF1442, IF($H1416 < 0, MAX($H1416 - SUM($L1522:AE1522), $H1416 * (AF1468 + AF1494)), MAX(0, MIN($H1416 - SUM($L1522:AE1522), $H1416 *  (AF1468 + AF1494)))))","v":0.35519881630883915},{"$f":" IF(AG$1501 = 1, AG1442, IF($H1416 < 0, MAX($H1416 - SUM($L1522:AF1522), $H1416 * (AG1468 + AG1494)), MAX(0, MIN($H1416 - SUM($L1522:AF1522), $H1416 *  (AG1468 + AG1494)))))","v":0.7103976326176783},{"$f":" IF(AH$1501 = 1, AH1442, IF($H1416 < 0, MAX($H1416 - SUM($L1522:AG1522), $H1416 * (AH1468 + AH1494)), MAX(0, MIN($H1416 - SUM($L1522:AG1522), $H1416 *  (AH1468 + AH1494)))))","v":0.7103976326176783},{"$f":" IF(AI$1501 = 1, AI1442, IF($H1416 < 0, MAX($H1416 - SUM($L1522:AH1522), $H1416 * (AI1468 + AI1494)), MAX(0, MIN($H1416 - SUM($L1522:AH1522), $H1416 *  (AI1468 + AI1494)))))","v":0.7103976326176783},{"$f":" IF(AJ$1501 = 1, AJ1442, IF($H1416 < 0, MAX($H1416 - SUM($L1522:AI1522), $H1416 * (AJ1468 + AJ1494)), MAX(0, MIN($H1416 - SUM($L1522:AI1522), $H1416 *  (AJ1468 + AJ1494)))))","v":0.7103976326176783},{"$f":" IF(AK$1501 = 1, AK1442, IF($H1416 < 0, MAX($H1416 - SUM($L1522:AJ1522), $H1416 * (AK1468 + AK1494)), MAX(0, MIN($H1416 - SUM($L1522:AJ1522), $H1416 *  (AK1468 + AK1494)))))","v":0.71039763261767841},{"$f":" IF(AL$1501 = 1, AL1442, IF($H1416 < 0, MAX($H1416 - SUM($L1522:AK1522), $H1416 * (AL1468 + AL1494)), MAX(0, MIN($H1416 - SUM($L1522:AK1522), $H1416 *  (AL1468 + AL1494)))))","v":0.71039763261767841},{"$f":" IF(AM$1501 = 1, AM1442, IF($H1416 < 0, MAX($H1416 - SUM($L1522:AL1522), $H1416 * (AM1468 + AM1494)), MAX(0, MIN($H1416 - SUM($L1522:AL1522), $H1416 *  (AM1468 + AM1494)))))","v":0.71039763261767841},{"$f":" IF(AN$1501 = 1, AN1442, IF($H1416 < 0, MAX($H1416 - SUM($L1522:AM1522), $H1416 * (AN1468 + AN1494)), MAX(0, MIN($H1416 - SUM($L1522:AM1522), $H1416 *  (AN1468 + AN1494)))))","v":0.71039763261767841},{"$f":" IF(AO$1501 = 1, AO1442, IF($H1416 < 0, MAX($H1416 - SUM($L1522:AN1522), $H1416 * (AO1468 + AO1494)), MAX(0, MIN($H1416 - SUM($L1522:AN1522), $H1416 *  (AO1468 + AO1494)))))","v":0.71039763261767841},{"$f":" IF(AP$1501 = 1, AP1442, IF($H1416 < 0, MAX($H1416 - SUM($L1522:AO1522), $H1416 * (AP1468 + AP1494)), MAX(0, MIN($H1416 - SUM($L1522:AO1522), $H1416 *  (AP1468 + AP1494)))))","v":0.35519881630883887},{"$f":" IF(AQ$1501 = 1, AQ1442, IF($H1416 < 0, MAX($H1416 - SUM($L1522:AP1522), $H1416 * (AQ1468 + AQ1494)), MAX(0, MIN($H1416 - SUM($L1522:AP1522), $H1416 *  (AQ1468 + AQ1494)))))","v":0},{"$f":" IF(AR$1501 = 1, AR1442, IF($H1416 < 0, MAX($H1416 - SUM($L1522:AQ1522), $H1416 * (AR1468 + AR1494)), MAX(0, MIN($H1416 - SUM($L1522:AQ1522), $H1416 *  (AR1468 + AR1494)))))","v":0},{"$f":" IF(AS$1501 = 1, AS1442, IF($H1416 < 0, MAX($H1416 - SUM($L1522:AR1522), $H1416 * (AS1468 + AS1494)), MAX(0, MIN($H1416 - SUM($L1522:AR1522), $H1416 *  (AS1468 + AS1494)))))","v":0},{"$f":" IF(AT$1501 = 1, AT1442, IF($H1416 < 0, MAX($H1416 - SUM($L1522:AS1522), $H1416 * (AT1468 + AT1494)), MAX(0, MIN($H1416 - SUM($L1522:AS1522), $H1416 *  (AT1468 + AT1494)))))","v":0},{"$f":" IF(AU$1501 = 1, AU1442, IF($H1416 < 0, MAX($H1416 - SUM($L1522:AT1522), $H1416 * (AU1468 + AU1494)), MAX(0, MIN($H1416 - SUM($L1522:AT1522), $H1416 *  (AU1468 + AU1494)))))","v":0},{"$f":" IF(AV$1501 = 1, AV1442, IF($H1416 < 0, MAX($H1416 - SUM($L1522:AU1522), $H1416 * (AV1468 + AV1494)), MAX(0, MIN($H1416 - SUM($L1522:AU1522), $H1416 *  (AV1468 + AV1494)))))","v":0},{"$f":" IF(AW$1501 = 1, AW1442, IF($H1416 < 0, MAX($H1416 - SUM($L1522:AV1522), $H1416 * (AW1468 + AW1494)), MAX(0, MIN($H1416 - SUM($L1522:AV1522), $H1416 *  (AW1468 + AW1494)))))","v":0},{"$f":" IF(AX$1501 = 1, AX1442, IF($H1416 < 0, MAX($H1416 - SUM($L1522:AW1522), $H1416 * (AX1468 + AX1494)), MAX(0, MIN($H1416 - SUM($L1522:AW1522), $H1416 *  (AX1468 + AX1494)))))","v":0},{"$f":" IF(AY$1501 = 1, AY1442, IF($H1416 < 0, MAX($H1416 - SUM($L1522:AX1522), $H1416 * (AY1468 + AY1494)), MAX(0, MIN($H1416 - SUM($L1522:AX1522), $H1416 *  (AY1468 + AY1494)))))","v":0},{"$f":" IF(AZ$1501 = 1, AZ1442, IF($H1416 < 0, MAX($H1416 - SUM($L1522:AY1522), $H1416 * (AZ1468 + AZ1494)), MAX(0, MIN($H1416 - SUM($L1522:AY1522), $H1416 *  (AZ1468 + AZ1494)))))","v":0},{"$f":" IF(BA$1501 = 1, BA1442, IF($H1416 < 0, MAX($H1416 - SUM($L1522:AZ1522), $H1416 * (BA1468 + BA1494)), MAX(0, MIN($H1416 - SUM($L1522:AZ1522), $H1416 *  (BA1468 + BA1494)))))","v":0},{"$f":" IF(BB$1501 = 1, BB1442, IF($H1416 < 0, MAX($H1416 - SUM($L1522:BA1522), $H1416 * (BB1468 + BB1494)), MAX(0, MIN($H1416 - SUM($L1522:BA1522), $H1416 *  (BB1468 + BB1494)))))","v":0},{"$f":" IF(BC$1501 = 1, BC1442, IF($H1416 < 0, MAX($H1416 - SUM($L1522:BB1522), $H1416 * (BC1468 + BC1494)), MAX(0, MIN($H1416 - SUM($L1522:BB1522), $H1416 *  (BC1468 + BC1494)))))","v":0},{"$f":" IF(BD$1501 = 1, BD1442, IF($H1416 < 0, MAX($H1416 - SUM($L1522:BC1522), $H1416 * (BD1468 + BD1494)), MAX(0, MIN($H1416 - SUM($L1522:BC1522), $H1416 *  (BD1468 + BD1494)))))","v":0},{"$f":" IF(BE$1501 = 1, BE1442, IF($H1416 < 0, MAX($H1416 - SUM($L1522:BD1522), $H1416 * (BE1468 + BE1494)), MAX(0, MIN($H1416 - SUM($L1522:BD1522), $H1416 *  (BE1468 + BE1494)))))","v":0},{"$f":" IF(BF$1501 = 1, BF1442, IF($H1416 < 0, MAX($H1416 - SUM($L1522:BE1522), $H1416 * (BF1468 + BF1494)), MAX(0, MIN($H1416 - SUM($L1522:BE1522), $H1416 *  (BF1468 + BF1494)))))","v":0},{"$f":" IF(BG$1501 = 1, BG1442, IF($H1416 < 0, MAX($H1416 - SUM($L1522:BF1522), $H1416 * (BG1468 + BG1494)), MAX(0, MIN($H1416 - SUM($L1522:BF1522), $H1416 *  (BG1468 + BG1494)))))","v":0},{"$f":" IF(BH$1501 = 1, BH1442, IF($H1416 < 0, MAX($H1416 - SUM($L1522:BG1522), $H1416 * (BH1468 + BH1494)), MAX(0, MIN($H1416 - SUM($L1522:BG1522), $H1416 *  (BH1468 + BH1494)))))","v":0},{"$f":" IF(BI$1501 = 1, BI1442, IF($H1416 < 0, MAX($H1416 - SUM($L1522:BH1522), $H1416 * (BI1468 + BI1494)), MAX(0, MIN($H1416 - SUM($L1522:BH1522), $H1416 *  (BI1468 + BI1494)))))","v":0},{"$f":" IF(BJ$1501 = 1, BJ1442, IF($H1416 < 0, MAX($H1416 - SUM($L1522:BI1522), $H1416 * (BJ1468 + BJ1494)), MAX(0, MIN($H1416 - SUM($L1522:BI1522), $H1416 *  (BJ1468 + BJ1494)))))","v":0},{"$f":" IF(BK$1501 = 1, BK1442, IF($H1416 < 0, MAX($H1416 - SUM($L1522:BJ1522), $H1416 * (BK1468 + BK1494)), MAX(0, MIN($H1416 - SUM($L1522:BJ1522), $H1416 *  (BK1468 + BK1494)))))","v":0},{"$f":" IF(BL$1501 = 1, BL1442, IF($H1416 < 0, MAX($H1416 - SUM($L1522:BK1522), $H1416 * (BL1468 + BL1494)), MAX(0, MIN($H1416 - SUM($L1522:BK1522), $H1416 *  (BL1468 + BL1494)))))","v":0},{"$f":" IF(BM$1501 = 1, BM1442, IF($H1416 < 0, MAX($H1416 - SUM($L1522:BL1522), $H1416 * (BM1468 + BM1494)), MAX(0, MIN($H1416 - SUM($L1522:BL1522), $H1416 *  (BM1468 + BM1494)))))","v":0},{"$f":" IF(BN$1501 = 1, BN1442, IF($H1416 < 0, MAX($H1416 - SUM($L1522:BM1522), $H1416 * (BN1468 + BN1494)), MAX(0, MIN($H1416 - SUM($L1522:BM1522), $H1416 *  (BN1468 + BN1494)))))","v":0},{"$f":" IF(BO$1501 = 1, BO1442, IF($H1416 < 0, MAX($H1416 - SUM($L1522:BN1522), $H1416 * (BO1468 + BO1494)), MAX(0, MIN($H1416 - SUM($L1522:BN1522), $H1416 *  (BO1468 + BO1494)))))","v":0},{"$f":" IF(BP$1501 = 1, BP1442, IF($H1416 < 0, MAX($H1416 - SUM($L1522:BO1522), $H1416 * (BP1468 + BP1494)), MAX(0, MIN($H1416 - SUM($L1522:BO1522), $H1416 *  (BP1468 + BP1494)))))","v":0},{"$f":" IF(BQ$1501 = 1, BQ1442, IF($H1416 < 0, MAX($H1416 - SUM($L1522:BP1522), $H1416 * (BQ1468 + BQ1494)), MAX(0, MIN($H1416 - SUM($L1522:BP1522), $H1416 *  (BQ1468 + BQ1494)))))","v":0},{"$f":" IF(BR$1501 = 1, BR1442, IF($H1416 < 0, MAX($H1416 - SUM($L1522:BQ1522), $H1416 * (BR1468 + BR1494)), MAX(0, MIN($H1416 - SUM($L1522:BQ1522), $H1416 *  (BR1468 + BR1494)))))","v":0},{"$f":" IF(BS$1501 = 1, BS1442, IF($H1416 < 0, MAX($H1416 - SUM($L1522:BR1522), $H1416 * (BS1468 + BS1494)), MAX(0, MIN($H1416 - SUM($L1522:BR1522), $H1416 *  (BS1468 + BS1494)))))","v":0},{"$f":" IF(BT$1501 = 1, BT1442, IF($H1416 < 0, MAX($H1416 - SUM($L1522:BS1522), $H1416 * (BT1468 + BT1494)), MAX(0, MIN($H1416 - SUM($L1522:BS1522), $H1416 *  (BT1468 + BT1494)))))","v":0},{"$f":" IF(BU$1501 = 1, BU1442, IF($H1416 < 0, MAX($H1416 - SUM($L1522:BT1522), $H1416 * (BU1468 + BU1494)), MAX(0, MIN($H1416 - SUM($L1522:BT1522), $H1416 *  (BU1468 + BU1494)))))","v":0},{"$f":" IF(BV$1501 = 1, BV1442, IF($H1416 < 0, MAX($H1416 - SUM($L1522:BU1522), $H1416 * (BV1468 + BV1494)), MAX(0, MIN($H1416 - SUM($L1522:BU1522), $H1416 *  (BV1468 + BV1494)))))","v":0},{"$f":" IF(BW$1501 = 1, BW1442, IF($H1416 < 0, MAX($H1416 - SUM($L1522:BV1522), $H1416 * (BW1468 + BW1494)), MAX(0, MIN($H1416 - SUM($L1522:BV1522), $H1416 *  (BW1468 + BW1494)))))","v":0},{"$f":" IF(BX$1501 = 1, BX1442, IF($H1416 < 0, MAX($H1416 - SUM($L1522:BW1522), $H1416 * (BX1468 + BX1494)), MAX(0, MIN($H1416 - SUM($L1522:BW1522), $H1416 *  (BX1468 + BX1494)))))","v":0},{"$f":" IF(BY$1501 = 1, BY1442, IF($H1416 < 0, MAX($H1416 - SUM($L1522:BX1522), $H1416 * (BY1468 + BY1494)), MAX(0, MIN($H1416 - SUM($L1522:BX1522), $H1416 *  (BY1468 + BY1494)))))","v":0},{"$f":" IF(BZ$1501 = 1, BZ1442, IF($H1416 < 0, MAX($H1416 - SUM($L1522:BY1522), $H1416 * (BZ1468 + BZ1494)), MAX(0, MIN($H1416 - SUM($L1522:BY1522), $H1416 *  (BZ1468 + BZ1494)))))","v":0},{"$f":" IF(CA$1501 = 1, CA1442, IF($H1416 < 0, MAX($H1416 - SUM($L1522:BZ1522), $H1416 * (CA1468 + CA1494)), MAX(0, MIN($H1416 - SUM($L1522:BZ1522), $H1416 *  (CA1468 + CA1494)))))","v":0}]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$58, \"dd mmm yy\") & \" - real - ES\"","v":"Depreciation - capex addition - 01 Oct 17 - real - ES"},null,null,null,"GBP m",null,0,null,{"$f":" IF(M$1501 = 1, M1447, IF($H1421 < 0, MAX($H1421 - SUM($L1527:L1527), $H1421 * (M1473 + M1499)), MAX(0, MIN($H1421 - SUM($L1527:L1527), $H1421 *  (M1473 + M1499)))))","v":0},{"$f":" IF(N$1501 = 1, N1447, IF($H1421 < 0, MAX($H1421 - SUM($L1527:M1527), $H1421 * (N1473 + N1499)), MAX(0, MIN($H1421 - SUM($L1527:M1527), $H1421 *  (N1473 + N1499)))))","v":0},{"$f":" IF(O$1501 = 1, O1447, IF($H1421 < 0, MAX($H1421 - SUM($L1527:N1527), $H1421 * (O1473 + O1499)), MAX(0, MIN($H1421 - SUM($L1527:N1527), $H1421 *  (O1473 + O1499)))))","v":0},{"$f":" IF(P$1501 = 1, P1447, IF($H1421 < 0, MAX($H1421 - SUM($L1527:O1527), $H1421 * (P1473 + P1499)), MAX(0, MIN($H1421 - SUM($L1527:O1527), $H1421 *  (P1473 + P1499)))))","v":0},{"$f":" IF(Q$1501 = 1, Q1447, IF($H1421 < 0, MAX($H1421 - SUM($L1527:P1527), $H1421 * (Q1473 + Q1499)), MAX(0, MIN($H1421 - SUM($L1527:P1527), $H1421 *  (Q1473 + Q1499)))))","v":0},{"$f":" IF(R$1501 = 1, R1447, IF($H1421 < 0, MAX($H1421 - SUM($L1527:Q1527), $H1421 * (R1473 + R1499)), MAX(0, MIN($H1421 - SUM($L1527:Q1527), $H1421 *  (R1473 + R1499)))))","v":0},{"$f":" IF(S$1501 = 1, S1447, IF($H1421 < 0, MAX($H1421 - SUM($L1527:R1527), $H1421 * (S1473 + S1499)), MAX(0, MIN($H1421 - SUM($L1527:R1527), $H1421 *  (S1473 + S1499)))))","v":0},{"$f":" IF(T$1501 = 1, T1447, IF($H1421 < 0, MAX($H1421 - SUM($L1527:S1527), $H1421 * (T1473 + T1499)), MAX(0, MIN($H1421 - SUM($L1527:S1527), $H1421 *  (T1473 + T1499)))))","v":0},{"$f":" IF(U$1501 = 1, U1447, IF($H1421 < 0, MAX($H1421 - SUM($L1527:T1527), $H1421 * (U1473 + U1499)), MAX(0, MIN($H1421 - SUM($L1527:T1527), $H1421 *  (U1473 + U1499)))))","v":0},{"$f":" IF(V$1501 = 1, V1447, IF($H1421 < 0, MAX($H1421 - SUM($L1527:U1527), $H1421 * (V1473 + V1499)), MAX(0, MIN($H1421 - SUM($L1527:U1527), $H1421 *  (V1473 + V1499)))))","v":0},{"$f":" IF(W$1501 = 1, W1447, IF($H1421 < 0, MAX($H1421 - SUM($L1527:V1527), $H1421 * (W1473 + W1499)), MAX(0, MIN($H1421 - SUM($L1527:V1527), $H1421 *  (W1473 + W1499)))))","v":0},{"$f":" IF(X$1501 = 1, X1447, IF($H1421 < 0, MAX($H1421 - SUM($L1527:W1527), $H1421 * (X1473 + X1499)), MAX(0, MIN($H1421 - SUM($L1527:W1527), $H1421 *  (X1473 + X1499)))))","v":0},{"$f":" IF(Y$1501 = 1, Y1447, IF($H1421 < 0, MAX($H1421 - SUM($L1527:X1527), $H1421 * (Y1473 + Y1499)), MAX(0, MIN($H1421 - SUM($L1527:X1527), $H1421 *  (Y1473 + Y1499)))))","v":0},{"$f":" IF(Z$1501 = 1, Z1447, IF($H1421 < 0, MAX($H1421 - SUM($L1527:Y1527), $H1421 * (Z1473 + Z1499)), MAX(0, MIN($H1421 - SUM($L1527:Y1527), $H1421 *  (Z1473 + Z1499)))))","v":0},{"$f":" IF(AA$1501 = 1, AA1447, IF($H1421 < 0, MAX($H1421 - SUM($L1527:Z1527), $H1421 * (AA1473 + AA1499)), MAX(0, MIN($H1421 - SUM($L1527:Z1527), $H1421 *  (AA1473 + AA1499)))))","v":0},{"$f":" IF(AB$1501 = 1, AB1447, IF($H1421 < 0, MAX($H1421 - SUM($L1527:AA1527), $H1421 * (AB1473 + AB1499)), MAX(0, MIN($H1421 - SUM($L1527:AA1527), $H1421 *  (AB1473 + AB1499)))))","v":0},{"$f":" IF(AC$1501 = 1, AC1447, IF($H1421 < 0, MAX($H1421 - SUM($L1527:AB1527), $H1421 * (AC1473 + AC1499)), MAX(0, MIN($H1421 - SUM($L1527:AB1527), $H1421 *  (AC1473 + AC1499)))))","v":0},{"$f":" IF(AD$1501 = 1, AD1447, IF($H1421 < 0, MAX($H1421 - SUM($L1527:AC1527), $H1421 * (AD1473 + AD1499)), MAX(0, MIN($H1421 - SUM($L1527:AC1527), $H1421 *  (AD1473 + AD1499)))))","v":0},{"$f":" IF(AE$1501 = 1, AE1447, IF($H1421 < 0, MAX($H1421 - SUM($L1527:AD1527), $H1421 * (AE1473 + AE1499)), MAX(0, MIN($H1421 - SUM($L1527:AD1527), $H1421 *  (AE1473 + AE1499)))))","v":0},{"$f":" IF(AF$1501 = 1, AF1447, IF($H1421 < 0, MAX($H1421 - SUM($L1527:AE1527), $H1421 * (AF1473 + AF1499)), MAX(0, MIN($H1421 - SUM($L1527:AE1527), $H1421 *  (AF1473 + AF1499)))))","v":0},{"$f":" IF(AG$1501 = 1, AG1447, IF($H1421 < 0, MAX($H1421 - SUM($L1527:AF1527), $H1421 * (AG1473 + AG1499)), MAX(0, MIN($H1421 - SUM($L1527:AF1527), $H1421 *  (AG1473 + AG1499)))))","v":0},{"$f":" IF(AH$1501 = 1, AH1447, IF($H1421 < 0, MAX($H1421 - SUM($L1527:AG1527), $H1421 * (AH1473 + AH1499)), MAX(0, MIN($H1421 - SUM($L1527:AG1527), $H1421 *  (AH1473 + AH1499)))))","v":0},{"$f":" IF(AI$1501 = 1, AI1447, IF($H1421 < 0, MAX($H1421 - SUM($L1527:AH1527), $H1421 * (AI1473 + AI1499)), MAX(0, MIN($H1421 - SUM($L1527:AH1527), $H1421 *  (AI1473 + AI1499)))))","v":0},{"$f":" IF(AJ$1501 = 1, AJ1447, IF($H1421 < 0, MAX($H1421 - SUM($L1527:AI1527), $H1421 * (AJ1473 + AJ1499)), MAX(0, MIN($H1421 - SUM($L1527:AI1527), $H1421 *  (AJ1473 + AJ1499)))))","v":0},{"$f":" IF(AK$1501 = 1, AK1447, IF($H1421 < 0, MAX($H1421 - SUM($L1527:AJ1527), $H1421 * (AK1473 + AK1499)), MAX(0, MIN($H1421 - SUM($L1527:AJ1527), $H1421 *  (AK1473 + AK1499)))))","v":0},{"$f":" IF(AL$1501 = 1, AL1447, IF($H1421 < 0, MAX($H1421 - SUM($L1527:AK1527), $H1421 * (AL1473 + AL1499)), MAX(0, MIN($H1421 - SUM($L1527:AK1527), $H1421 *  (AL1473 + AL1499)))))","v":0},{"$f":" IF(AM$1501 = 1, AM1447, IF($H1421 < 0, MAX($H1421 - SUM($L1527:AL1527), $H1421 * (AM1473 + AM1499)), MAX(0, MIN($H1421 - SUM($L1527:AL1527), $H1421 *  (AM1473 + AM1499)))))","v":0},{"$f":" IF(AN$1501 = 1, AN1447, IF($H1421 < 0, MAX($H1421 - SUM($L1527:AM1527), $H1421 * (AN1473 + AN1499)), MAX(0, MIN($H1421 - SUM($L1527:AM1527), $H1421 *  (AN1473 + AN1499)))))","v":0},{"$f":" IF(AO$1501 = 1, AO1447, IF($H1421 < 0, MAX($H1421 - SUM($L1527:AN1527), $H1421 * (AO1473 + AO1499)), MAX(0, MIN($H1421 - SUM($L1527:AN1527), $H1421 *  (AO1473 + AO1499)))))","v":0},{"$f":" IF(AP$1501 = 1, AP1447, IF($H1421 < 0, MAX($H1421 - SUM($L1527:AO1527), $H1421 * (AP1473 + AP1499)), MAX(0, MIN($H1421 - SUM($L1527:AO1527), $H1421 *  (AP1473 + AP1499)))))","v":0},{"$f":" IF(AQ$1501 = 1, AQ1447, IF($H1421 < 0, MAX($H1421 - SUM($L1527:AP1527), $H1421 * (AQ1473 + AQ1499)), MAX(0, MIN($H1421 - SUM($L1527:AP1527), $H1421 *  (AQ1473 + AQ1499)))))","v":0},{"$f":" IF(AR$1501 = 1, AR1447, IF($H1421 < 0, MAX($H1421 - SUM($L1527:AQ1527), $H1421 * (AR1473 + AR1499)), MAX(0, MIN($H1421 - SUM($L1527:AQ1527), $H1421 *  (AR1473 + AR1499)))))","v":0},{"$f":" IF(AS$1501 = 1, AS1447, IF($H1421 < 0, MAX($H1421 - SUM($L1527:AR1527), $H1421 * (AS1473 + AS1499)), MAX(0, MIN($H1421 - SUM($L1527:AR1527), $H1421 *  (AS1473 + AS1499)))))","v":0},{"$f":" IF(AT$1501 = 1, AT1447, IF($H1421 < 0, MAX($H1421 - SUM($L1527:AS1527), $H1421 * (AT1473 + AT1499)), MAX(0, MIN($H1421 - SUM($L1527:AS1527), $H1421 *  (AT1473 + AT1499)))))","v":0},{"$f":" IF(AU$1501 = 1, AU1447, IF($H1421 < 0, MAX($H1421 - SUM($L1527:AT1527), $H1421 * (AU1473 + AU1499)), MAX(0, MIN($H1421 - SUM($L1527:AT1527), $H1421 *  (AU1473 + AU1499)))))","v":0},{"$f":" IF(AV$1501 = 1, AV1447, IF($H1421 < 0, MAX($H1421 - SUM($L1527:AU1527), $H1421 * (AV1473 + AV1499)), MAX(0, MIN($H1421 - SUM($L1527:AU1527), $H1421 *  (AV1473 + AV1499)))))","v":0},{"$f":" IF(AW$1501 = 1, AW1447, IF($H1421 < 0, MAX($H1421 - SUM($L1527:AV1527), $H1421 * (AW1473 + AW1499)), MAX(0, MIN($H1421 - SUM($L1527:AV1527), $H1421 *  (AW1473 + AW1499)))))","v":0},{"$f":" IF(AX$1501 = 1, AX1447, IF($H1421 < 0, MAX($H1421 - SUM($L1527:AW1527), $H1421 * (AX1473 + AX1499)), MAX(0, MIN($H1421 - SUM($L1527:AW1527), $H1421 *  (AX1473 + AX1499)))))","v":0},{"$f":" IF(AY$1501 = 1, AY1447, IF($H1421 < 0, MAX($H1421 - SUM($L1527:AX1527), $H1421 * (AY1473 + AY1499)), MAX(0, MIN($H1421 - SUM($L1527:AX1527), $H1421 *  (AY1473 + AY1499)))))","v":0},{"$f":" IF(AZ$1501 = 1, AZ1447, IF($H1421 < 0, MAX($H1421 - SUM($L1527:AY1527), $H1421 * (AZ1473 + AZ1499)), MAX(0, MIN($H1421 - SUM($L1527:AY1527), $H1421 *  (AZ1473 + AZ1499)))))","v":0},{"$f":" IF(BA$1501 = 1, BA1447, IF($H1421 < 0, MAX($H1421 - SUM($L1527:AZ1527), $H1421 * (BA1473 + BA1499)), MAX(0, MIN($H1421 - SUM($L1527:AZ1527), $H1421 *  (BA1473 + BA1499)))))","v":0},{"$f":" IF(BB$1501 = 1, BB1447, IF($H1421 < 0, MAX($H1421 - SUM($L1527:BA1527), $H1421 * (BB1473 + BB1499)), MAX(0, MIN($H1421 - SUM($L1527:BA1527), $H1421 *  (BB1473 + BB1499)))))","v":0},{"$f":" IF(BC$1501 = 1, BC1447, IF($H1421 < 0, MAX($H1421 - SUM($L1527:BB1527), $H1421 * (BC1473 + BC1499)), MAX(0, MIN($H1421 - SUM($L1527:BB1527), $H1421 *  (BC1473 + BC1499)))))","v":0},{"$f":" IF(BD$1501 = 1, BD1447, IF($H1421 < 0, MAX($H1421 - SUM($L1527:BC1527), $H1421 * (BD1473 + BD1499)), MAX(0, MIN($H1421 - SUM($L1527:BC1527), $H1421 *  (BD1473 + BD1499)))))","v":0},{"$f":" IF(BE$1501 = 1, BE1447, IF($H1421 < 0, MAX($H1421 - SUM($L1527:BD1527), $H1421 * (BE1473 + BE1499)), MAX(0, MIN($H1421 - SUM($L1527:BD1527), $H1421 *  (BE1473 + BE1499)))))","v":0},{"$f":" IF(BF$1501 = 1, BF1447, IF($H1421 < 0, MAX($H1421 - SUM($L1527:BE1527), $H1421 * (BF1473 + BF1499)), MAX(0, MIN($H1421 - SUM($L1527:BE1527), $H1421 *  (BF1473 + BF1499)))))","v":0},{"$f":" IF(BG$1501 = 1, BG1447, IF($H1421 < 0, MAX($H1421 - SUM($L1527:BF1527), $H1421 * (BG1473 + BG1499)), MAX(0, MIN($H1421 - SUM($L1527:BF1527), $H1421 *  (BG1473 + BG1499)))))","v":0},{"$f":" IF(BH$1501 = 1, BH1447, IF($H1421 < 0, MAX($H1421 - SUM($L1527:BG1527), $H1421 * (BH1473 + BH1499)), MAX(0, MIN($H1421 - SUM($L1527:BG1527), $H1421 *  (BH1473 + BH1499)))))","v":0},{"$f":" IF(BI$1501 = 1, BI1447, IF($H1421 < 0, MAX($H1421 - SUM($L1527:BH1527), $H1421 * (BI1473 + BI1499)), MAX(0, MIN($H1421 - SUM($L1527:BH1527), $H1421 *  (BI1473 + BI1499)))))","v":0},{"$f":" IF(BJ$1501 = 1, BJ1447, IF($H1421 < 0, MAX($H1421 - SUM($L1527:BI1527), $H1421 * (BJ1473 + BJ1499)), MAX(0, MIN($H1421 - SUM($L1527:BI1527), $H1421 *  (BJ1473 + BJ1499)))))","v":0},{"$f":" IF(BK$1501 = 1, BK1447, IF($H1421 < 0, MAX($H1421 - SUM($L1527:BJ1527), $H1421 * (BK1473 + BK1499)), MAX(0, MIN($H1421 - SUM($L1527:BJ1527), $H1421 *  (BK1473 + BK1499)))))","v":0},{"$f":" IF(BL$1501 = 1, BL1447, IF($H1421 < 0, MAX($H1421 - SUM($L1527:BK1527), $H1421 * (BL1473 + BL1499)), MAX(0, MIN($H1421 - SUM($L1527:BK1527), $H1421 *  (BL1473 + BL1499)))))","v":0},{"$f":" IF(BM$1501 = 1, BM1447, IF($H1421 < 0, MAX($H1421 - SUM($L1527:BL1527), $H1421 * (BM1473 + BM1499)), MAX(0, MIN($H1421 - SUM($L1527:BL1527), $H1421 *  (BM1473 + BM1499)))))","v":0},{"$f":" IF(BN$1501 = 1, BN1447, IF($H1421 < 0, MAX($H1421 - SUM($L1527:BM1527), $H1421 * (BN1473 + BN1499)), MAX(0, MIN($H1421 - SUM($L1527:BM1527), $H1421 *  (BN1473 + BN1499)))))","v":0},{"$f":" IF(BO$1501 = 1, BO1447, IF($H1421 < 0, MAX($H1421 - SUM($L1527:BN1527), $H1421 * (BO1473 + BO1499)), MAX(0, MIN($H1421 - SUM($L1527:BN1527), $H1421 *  (BO1473 + BO1499)))))","v":0},{"$f":" IF(BP$1501 = 1, BP1447, IF($H1421 < 0, MAX($H1421 - SUM($L1527:BO1527), $H1421 * (BP1473 + BP1499)), MAX(0, MIN($H1421 - SUM($L1527:BO1527), $H1421 *  (BP1473 + BP1499)))))","v":0},{"$f":" IF(BQ$1501 = 1, BQ1447, IF($H1421 < 0, MAX($H1421 - SUM($L1527:BP1527), $H1421 * (BQ1473 + BQ1499)), MAX(0, MIN($H1421 - SUM($L1527:BP1527), $H1421 *  (BQ1473 + BQ1499)))))","v":0},{"$f":" IF(BR$1501 = 1, BR1447, IF($H1421 < 0, MAX($H1421 - SUM($L1527:BQ1527), $H1421 * (BR1473 + BR1499)), MAX(0, MIN($H1421 - SUM($L1527:BQ1527), $H1421 *  (BR1473 + BR1499)))))","v":0},{"$f":" IF(BS$1501 = 1, BS1447, IF($H1421 < 0, MAX($H1421 - SUM($L1527:BR1527), $H1421 * (BS1473 + BS1499)), MAX(0, MIN($H1421 - SUM($L1527:BR1527), $H1421 *  (BS1473 + BS1499)))))","v":0},{"$f":" IF(BT$1501 = 1, BT1447, IF($H1421 < 0, MAX($H1421 - SUM($L1527:BS1527), $H1421 * (BT1473 + BT1499)), MAX(0, MIN($H1421 - SUM($L1527:BS1527), $H1421 *  (BT1473 + BT1499)))))","v":0},{"$f":" IF(BU$1501 = 1, BU1447, IF($H1421 < 0, MAX($H1421 - SUM($L1527:BT1527), $H1421 * (BU1473 + BU1499)), MAX(0, MIN($H1421 - SUM($L1527:BT1527), $H1421 *  (BU1473 + BU1499)))))","v":0},{"$f":" IF(BV$1501 = 1, BV1447, IF($H1421 < 0, MAX($H1421 - SUM($L1527:BU1527), $H1421 * (BV1473 + BV1499)), MAX(0, MIN($H1421 - SUM($L1527:BU1527), $H1421 *  (BV1473 + BV1499)))))","v":0},{"$f":" IF(BW$1501 = 1, BW1447, IF($H1421 < 0, MAX($H1421 - SUM($L1527:BV1527), $H1421 * (BW1473 + BW1499)), MAX(0, MIN($H1421 - SUM($L1527:BV1527), $H1421 *  (BW1473 + BW1499)))))","v":0},{"$f":" IF(BX$1501 = 1, BX1447, IF($H1421 < 0, MAX($H1421 - SUM($L1527:BW1527), $H1421 * (BX1473 + BX1499)), MAX(0, MIN($H1421 - SUM($L1527:BW1527), $H1421 *  (BX1473 + BX1499)))))","v":0},{"$f":" IF(BY$1501 = 1, BY1447, IF($H1421 < 0, MAX($H1421 - SUM($L1527:BX1527), $H1421 * (BY1473 + BY1499)), MAX(0, MIN($H1421 - SUM($L1527:BX1527), $H1421 *  (BY1473 + BY1499)))))","v":0},{"$f":" IF(BZ$1501 = 1, BZ1447, IF($H1421 < 0, MAX($H1421 - SUM($L1527:BY1527), $H1421 * (BZ1473 + BZ1499)), MAX(0, MIN($H1421 - SUM($L1527:BY1527), $H1421 *  (BZ1473 + BZ1499)))))","v":0},{"$f":" IF(CA$1501 = 1, CA1447, IF($H1421 < 0, MAX($H1421 - SUM($L1527:BZ1527), $H1421 * (CA1473 + CA1499)), MAX(0, MIN($H1421 - SUM($L1527:BZ1527), $H1421 *  (CA1473 + CA1499)))))","v":0}]
[]
[]
[]
[null,null,null,null,{"$f":" 'DL - C9'!E$56","v":"Capex addition - ES"},{"$f":" 'DL - C9'!F$56","v":0},{"$f":" 'DL - C9'!G$56","v":"CAt_ESt"},{"$f":" 'DL - C9'!H$56","v":0},{"$f":" 'DL - C9'!I$56","v":"GBP m"},{"$f":" 'DL - C9'!J$56","v":0},{"$f":" 'DL - C9'!K$56","v":0},{"$f":" 'DL - C9'!L$56","v":0},{"$f":" 'DL - C9'!M$56","v":0},{"$f":" 'DL - C9'!N$56","v":0},{"$f":" 'DL - C9'!O$56","v":0},{"$f":" 'DL - C9'!P$56","v":0},{"$f":" 'DL - C9'!Q$56","v":0},{"$f":" 'DL - C9'!R$56","v":0},{"$f":" 'DL - C9'!S$56","v":0},{"$f":" 'DL - C9'!T$56","v":0},{"$f":" 'DL - C9'!U$56","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$22","v":"Model period ending - RP1"},{"$f":" 'DL - C4 A'!F$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!G$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!H$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!I$22","v":"date"},{"$f":" 'DL - C4 A'!J$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!K$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!L$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!M$22","v":"1994-03-31"},{"$f":" 'DL - C4 A'!N$22","v":"1995-03-31"},{"$f":" 'DL - C4 A'!O$22","v":"1996-03-31"},{"$f":" 'DL - C4 A'!P$22","v":"1997-03-31"},{"$f":" 'DL - C4 A'!Q$22","v":"1998-03-31"},{"$f":" 'DL - C4 A'!R$22","v":"1999-03-31"},{"$f":" 'DL - C4 A'!S$22","v":"2000-03-31"},{"$f":" 'DL - C4 A'!T$22","v":"2001-03-31"},{"$f":" 'DL - C4 A'!U$22","v":"2002-03-31"},{"$f":" 'DL - C4 A'!V$22","v":"2003-03-31"},{"$f":" 'DL - C4 A'!W$22","v":"2004-03-31"},{"$f":" 'DL - C4 A'!X$22","v":"2005-03-31"},{"$f":" 'DL - C4 A'!Y$22","v":"2006-03-31"},{"$f":" 'DL - C4 A'!Z$22","v":"2007-03-31"},{"$f":" 'DL - C4 A'!AA$22","v":"2008-03-31"},{"$f":" 'DL - C4 A'!AB$22","v":"2009-03-31"},{"$f":" 'DL - C4 A'!AC$22","v":"2010-03-31"},{"$f":" 'DL - C4 A'!AD$22","v":"2011-03-31"},{"$f":" 'DL - C4 A'!AE$22","v":"2012-03-31"},{"$f":" 'DL - C4 A'!AF$22","v":"2013-03-31"},{"$f":" 'DL - C4 A'!AG$22","v":"2014-03-31"},{"$f":" 'DL - C4 A'!AH$22","v":"2015-03-31"},{"$f":" 'DL - C4 A'!AI$22","v":"2016-03-31"},{"$f":" 'DL - C4 A'!AJ$22","v":"2017-03-31"},{"$f":" 'DL - C4 A'!AK$22","v":"2018-03-31"},{"$f":" 'DL - C4 A'!AL$22","v":"2019-03-31"},{"$f":" 'DL - C4 A'!AM$22","v":"2020-03-31"},{"$f":" 'DL - C4 A'!AN$22","v":"2021-03-31"},{"$f":" 'DL - C4 A'!AO$22","v":"2022-03-31"},{"$f":" 'DL - C4 A'!AP$22","v":"2023-03-31"},{"$f":" 'DL - C4 A'!AQ$22","v":"2024-03-31"},{"$f":" 'DL - C4 A'!AR$22","v":"2025-03-31"},{"$f":" 'DL - C4 A'!AS$22","v":"2026-03-31"},{"$f":" 'DL - C4 A'!AT$22","v":"2027-03-31"},{"$f":" 'DL - C4 A'!AU$22","v":"2028-03-31"},{"$f":" 'DL - C4 A'!AV$22","v":"2029-03-31"},{"$f":" 'DL - C4 A'!AW$22","v":"2030-03-31"},{"$f":" 'DL - C4 A'!AX$22","v":"2031-03-31"},{"$f":" 'DL - C4 A'!AY$22","v":"2032-03-31"},{"$f":" 'DL - C4 A'!AZ$22","v":"2033-03-31"},{"$f":" 'DL - C4 A'!BA$22","v":"2034-03-31"},{"$f":" 'DL - C4 A'!BB$22","v":"2035-03-31"},{"$f":" 'DL - C4 A'!BC$22","v":"2036-03-31"},{"$f":" 'DL - C4 A'!BD$22","v":"2037-03-31"},{"$f":" 'DL - C4 A'!BE$22","v":"2038-03-31"},{"$f":" 'DL - C4 A'!BF$22","v":"2039-03-31"},{"$f":" 'DL - C4 A'!BG$22","v":"2040-03-31"},{"$f":" 'DL - C4 A'!BH$22","v":"2041-03-31"},{"$f":" 'DL - C4 A'!BI$22","v":"2042-03-31"},{"$f":" 'DL - C4 A'!BJ$22","v":"2043-03-31"},{"$f":" 'DL - C4 A'!BK$22","v":"2044-03-31"},{"$f":" 'DL - C4 A'!BL$22","v":"2045-03-31"},{"$f":" 'DL - C4 A'!BM$22","v":"2046-03-31"},{"$f":" 'DL - C4 A'!BN$22","v":"2047-03-31"},{"$f":" 'DL - C4 A'!BO$22","v":"2048-03-31"},{"$f":" 'DL - C4 A'!BP$22","v":"2049-03-31"},{"$f":" 'DL - C4 A'!BQ$22","v":"2050-03-31"},{"$f":" 'DL - C4 A'!BR$22","v":"2051-03-31"},{"$f":" 'DL - C4 A'!BS$22","v":"2052-03-31"},{"$f":" 'DL - C4 A'!BT$22","v":"2053-03-31"},{"$f":" 'DL - C4 A'!BU$22","v":"2054-03-31"},{"$f":" 'DL - C4 A'!BV$22","v":"2055-03-31"},{"$f":" 'DL - C4 A'!BW$22","v":"2056-03-31"},{"$f":" 'DL - C4 A'!BX$22","v":"2057-03-31"},{"$f":" 'DL - C4 A'!BY$22","v":"2058-03-31"},{"$f":" 'DL - C4 A'!BZ$22","v":"2059-03-31"},{"$f":" 'DL - C4 A'!CA$22","v":"2060-03-31"}]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$12","v":"RPI as on 2015/16 - (Base year 1993/94)"},{"$f":" 'Actuals Inp'!F$12","v":0},{"$f":" 'Actuals Inp'!G$12","v":"RPI2016"},{"$f":" 'Actuals Inp'!H$12","v":259.5},{"$f":" 'Actuals Inp'!I$12","v":"index"}]
[null,null,null,null,{"$f":" Time!E$23","v":"Model period ending"},{"$f":" Time!F$23","v":"00:00:00"},{"$f":" Time!G$23","v":"00:00:00"},{"$f":" Time!H$23","v":"00:00:00"},{"$f":" Time!I$23","v":"date"},{"$f":" Time!J$23","v":"00:00:00"},{"$f":" Time!K$23","v":"00:00:00"},{"$f":" Time!L$23","v":"00:00:00"},{"$f":" Time!M$23","v":"2017-03-31"},{"$f":" Time!N$23","v":"2018-03-31"},{"$f":" Time!O$23","v":"2019-03-31"},{"$f":" Time!P$23","v":"2020-03-31"},{"$f":" Time!Q$23","v":"2021-03-31"},{"$f":" Time!R$23","v":"2022-03-31"},{"$f":" Time!S$23","v":"2023-03-31"},{"$f":" Time!T$23","v":"2024-03-31"},{"$f":" Time!U$23","v":"2025-03-31"}]
[]
[null,null,null,null,{"$f":" E$1739","v":"Depreciation - capex addition - real - MTRN"},0,0,0,"GBP m",0,71.162465220923409,0,0,0,0,0,0,0,0,0,0,0,0.4340320727620855,1.215968884633791,1.215968884633791,1.215968884633791,1.2636274451244565,1.4103102742972946,1.5921156092797493,1.7400774967421864,1.8917771653513253,2.1480796773909621,2.5175607838366969,2.8794621792846624,3.273786065487772,3.8687368204400596,{"$f":" AK$1739","v":4.4972989545430417},4.3101322752995275,3.5281954634277652,3.5281954634277652,3.5852498137508855,3.5203829558726616,3.3048080607540298,3.1539213085381452,3.002012820521156,2.784734253503649,2.5960846706705905,2.2266035642248601,1.8647021687768972,1.4703782825737857,0.87542752762149645,0.24686539351852144,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$1739","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Inp_Depreciation!E$323","v":"Phasing adjustments - MTRN"},{"$f":" Inp_Depreciation!F$323","v":0},{"$f":" Inp_Depreciation!G$323","v":0},{"$f":" Inp_Depreciation!H$323","v":0},{"$f":" Inp_Depreciation!I$323","v":"GBP m"},{"$f":" Inp_Depreciation!J$323","v":"[Entitlement Model 28.11.16.xlsx]Metering D.'!$U$23"},{"$f":" Inp_Depreciation!K$323","v":0.46286807163363164},{"$f":" Inp_Depreciation!L$323","v":0},{"$f":" Inp_Depreciation!M$323","v":0},{"$f":" Inp_Depreciation!N$323","v":0},{"$f":" Inp_Depreciation!O$323","v":0},{"$f":" Inp_Depreciation!P$323","v":0},{"$f":" Inp_Depreciation!Q$323","v":0},{"$f":" Inp_Depreciation!R$323","v":0},{"$f":" Inp_Depreciation!S$323","v":0},{"$f":" Inp_Depreciation!T$323","v":0},{"$f":" Inp_Depreciation!U$323","v":0},{"$f":" Inp_Depreciation!V$323","v":0},{"$f":" Inp_Depreciation!W$323","v":-0.4340320727620855},{"$f":" Inp_Depreciation!X$323","v":-1.215968884633791},{"$f":" Inp_Depreciation!Y$323","v":-1.215968884633791},{"$f":" Inp_Depreciation!Z$323","v":-1.215968884633791},{"$f":" Inp_Depreciation!AA$323","v":4.8469414810156168},{"$f":" Inp_Depreciation!AB$323","v":-9.6900403258689372E-2},{"$f":" Inp_Depreciation!AC$323","v":-6.7854390248456797E-2},{"$f":" Inp_Depreciation!AD$323","v":-6.9726960004797889E-2},{"$f":" Inp_Depreciation!AE$323","v":-6.7652929206582946E-2},{"$f":" Inp_Depreciation!AF$323","v":0},{"$f":" Inp_Depreciation!AG$323","v":0},{"$f":" Inp_Depreciation!AH$323","v":0},{"$f":" Inp_Depreciation!AI$323","v":0},{"$f":" Inp_Depreciation!AJ$323","v":0},{"$f":" Inp_Depreciation!AK$323","v":0},{"$f":" Inp_Depreciation!AL$323","v":0},{"$f":" Inp_Depreciation!AM$323","v":0},{"$f":" Inp_Depreciation!AN$323","v":0},{"$f":" Inp_Depreciation!AO$323","v":0},{"$f":" Inp_Depreciation!AP$323","v":0},{"$f":" Inp_Depreciation!AQ$323","v":0},{"$f":" Inp_Depreciation!AR$323","v":0},{"$f":" Inp_Depreciation!AS$323","v":0},{"$f":" Inp_Depreciation!AT$323","v":0},{"$f":" Inp_Depreciation!AU$323","v":0},{"$f":" Inp_Depreciation!AV$323","v":0},{"$f":" Inp_Depreciation!AW$323","v":0},{"$f":" Inp_Depreciation!AX$323","v":0},{"$f":" Inp_Depreciation!AY$323","v":0},{"$f":" Inp_Depreciation!AZ$323","v":0},{"$f":" Inp_Depreciation!BA$323","v":0},{"$f":" Inp_Depreciation!BB$323","v":0},{"$f":" Inp_Depreciation!BC$323","v":0},{"$f":" Inp_Depreciation!BD$323","v":0},{"$f":" Inp_Depreciation!BE$323","v":0},{"$f":" Inp_Depreciation!BF$323","v":0},{"$f":" Inp_Depreciation!BG$323","v":0},{"$f":" Inp_Depreciation!BH$323","v":0},{"$f":" Inp_Depreciation!BI$323","v":0},{"$f":" Inp_Depreciation!BJ$323","v":0},{"$f":" Inp_Depreciation!BK$323","v":0},{"$f":" Inp_Depreciation!BL$323","v":0},{"$f":" Inp_Depreciation!BM$323","v":0},{"$f":" Inp_Depreciation!BN$323","v":0},{"$f":" Inp_Depreciation!BO$323","v":0},{"$f":" Inp_Depreciation!BP$323","v":0},{"$f":" Inp_Depreciation!BQ$323","v":0},{"$f":" Inp_Depreciation!BR$323","v":0},{"$f":" Inp_Depreciation!BS$323","v":0},{"$f":" Inp_Depreciation!BT$323","v":0},{"$f":" Inp_Depreciation!BU$323","v":0},{"$f":" Inp_Depreciation!BV$323","v":0},{"$f":" Inp_Depreciation!BW$323","v":0},{"$f":" Inp_Depreciation!BX$323","v":0},{"$f":" Inp_Depreciation!BY$323","v":0},{"$f":" Inp_Depreciation!BZ$323","v":0},{"$f":" Inp_Depreciation!CA$323","v":0}]
[]
[null,null,null,null,{"$f":" Inp_Depreciation!E$151","v":"Network capex add - 01 Apr 94 - price base 2016 - MTRN"},{"$f":" Inp_Depreciation!F$151","v":0},{"$f":" Inp_Depreciation!G$151","v":0},{"$f":" Inp_Depreciation!H$151","v":0},{"$f":" Inp_Depreciation!I$151","v":"GBP m"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$156","v":"Network capex add - 01 Apr 99 - price base 2016 - MTRN"},{"$f":" Inp_Depreciation!F$156","v":0},{"$f":" Inp_Depreciation!G$156","v":0},{"$f":" Inp_Depreciation!H$156","v":0},{"$f":" Inp_Depreciation!I$156","v":"GBP m"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$157","v":"Network capex add - 01 Apr 00 - price base 2016 - MTRN"},{"$f":" Inp_Depreciation!F$157","v":0},{"$f":" Inp_Depreciation!G$157","v":0},{"$f":" Inp_Depreciation!H$157","v":0},{"$f":" Inp_Depreciation!I$157","v":"GBP m"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$162","v":"Network capex add - 01 Apr 05 - price base 2016 - MTRN"},{"$f":" Inp_Depreciation!F$162","v":0},{"$f":" Inp_Depreciation!G$162","v":0},{"$f":" Inp_Depreciation!H$162","v":0},{"$f":" Inp_Depreciation!I$162","v":"GBP m"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$168","v":"Network capex add - 01 Apr 11 - price base 2016 - MTRN"},{"$f":" Inp_Depreciation!F$168","v":0},{"$f":" Inp_Depreciation!G$168","v":0},{"$f":" Inp_Depreciation!H$168","v":2.2443845671638596},{"$f":" Inp_Depreciation!I$168","v":"GBP m"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$173","v":"Network capex add - 01 Oct 16 - price base 2016 - MTRN"},{"$f":" Inp_Depreciation!F$173","v":0},{"$f":" Inp_Depreciation!G$173","v":0},{"$f":" Inp_Depreciation!H$173","v":11.450902217533852},{"$f":" Inp_Depreciation!I$173","v":"GBP m"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$174","v":"Network capex add - 01 Oct 17 - price base 2016 - MTRN"},{"$f":" Inp_Depreciation!F$174","v":0},{"$f":" Inp_Depreciation!G$174","v":0},{"$f":" Inp_Depreciation!H$174","v":7.4059618055555561},{"$f":" Inp_Depreciation!I$174","v":"GBP m"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$438","v":"Network capex add - 01 Apr 96 - depreciation inp - MTRN"},{"$f":" Inp_Depreciation!F$438","v":0},{"$f":" Inp_Depreciation!G$438","v":0},{"$f":" Inp_Depreciation!H$438","v":0},{"$f":" Inp_Depreciation!I$438","v":"GBP m"},{"$f":" Inp_Depreciation!J$438","v":0},{"$f":" Inp_Depreciation!K$438","v":0},{"$f":" Inp_Depreciation!L$438","v":0},{"$f":" Inp_Depreciation!M$438","v":0},{"$f":" Inp_Depreciation!N$438","v":0},{"$f":" Inp_Depreciation!O$438","v":0},{"$f":" Inp_Depreciation!P$438","v":0},{"$f":" Inp_Depreciation!Q$438","v":0},{"$f":" Inp_Depreciation!R$438","v":0},{"$f":" Inp_Depreciation!S$438","v":0},{"$f":" Inp_Depreciation!T$438","v":0},{"$f":" Inp_Depreciation!U$438","v":0},{"$f":" Inp_Depreciation!V$438","v":0},{"$f":" Inp_Depreciation!W$438","v":0},{"$f":" Inp_Depreciation!X$438","v":0},{"$f":" Inp_Depreciation!Y$438","v":0},{"$f":" Inp_Depreciation!Z$438","v":0},{"$f":" Inp_Depreciation!AA$438","v":0},{"$f":" Inp_Depreciation!AB$438","v":0},{"$f":" Inp_Depreciation!AC$438","v":0},{"$f":" Inp_Depreciation!AD$438","v":0},{"$f":" Inp_Depreciation!AE$438","v":0},{"$f":" Inp_Depreciation!AF$438","v":0},{"$f":" Inp_Depreciation!AG$438","v":0},{"$f":" Inp_Depreciation!AH$438","v":0},{"$f":" Inp_Depreciation!AI$438","v":0},{"$f":" Inp_Depreciation!AJ$438","v":0},{"$f":" Inp_Depreciation!AK$438","v":0},{"$f":" Inp_Depreciation!AL$438","v":0},{"$f":" Inp_Depreciation!AM$438","v":0},{"$f":" Inp_Depreciation!AN$438","v":0},{"$f":" Inp_Depreciation!AO$438","v":0},{"$f":" Inp_Depreciation!AP$438","v":0},{"$f":" Inp_Depreciation!AQ$438","v":0},{"$f":" Inp_Depreciation!AR$438","v":0},{"$f":" Inp_Depreciation!AS$438","v":0},{"$f":" Inp_Depreciation!AT$438","v":0},{"$f":" Inp_Depreciation!AU$438","v":0},{"$f":" Inp_Depreciation!AV$438","v":0},{"$f":" Inp_Depreciation!AW$438","v":0},{"$f":" Inp_Depreciation!AX$438","v":0},{"$f":" Inp_Depreciation!AY$438","v":0},{"$f":" Inp_Depreciation!AZ$438","v":0},{"$f":" Inp_Depreciation!BA$438","v":0},{"$f":" Inp_Depreciation!BB$438","v":0},{"$f":" Inp_Depreciation!BC$438","v":0},{"$f":" Inp_Depreciation!BD$438","v":0},{"$f":" Inp_Depreciation!BE$438","v":0},{"$f":" Inp_Depreciation!BF$438","v":0},{"$f":" Inp_Depreciation!BG$438","v":0},{"$f":" Inp_Depreciation!BH$438","v":0},{"$f":" Inp_Depreciation!BI$438","v":0},{"$f":" Inp_Depreciation!BJ$438","v":0},{"$f":" Inp_Depreciation!BK$438","v":0},{"$f":" Inp_Depreciation!BL$438","v":0},{"$f":" Inp_Depreciation!BM$438","v":0},{"$f":" Inp_Depreciation!BN$438","v":0},{"$f":" Inp_Depreciation!BO$438","v":0},{"$f":" Inp_Depreciation!BP$438","v":0},{"$f":" Inp_Depreciation!BQ$438","v":0},{"$f":" Inp_Depreciation!BR$438","v":0},{"$f":" Inp_Depreciation!BS$438","v":0},{"$f":" Inp_Depreciation!BT$438","v":0},{"$f":" Inp_Depreciation!BU$438","v":0},{"$f":" Inp_Depreciation!BV$438","v":0},{"$f":" Inp_Depreciation!BW$438","v":0},{"$f":" Inp_Depreciation!BX$438","v":0},{"$f":" Inp_Depreciation!BY$438","v":0},{"$f":" Inp_Depreciation!BZ$438","v":0},{"$f":" Inp_Depreciation!CA$438","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$443","v":"Network capex add - 01 Apr 01 - depreciation inp - MTRN"},{"$f":" Inp_Depreciation!F$443","v":0},{"$f":" Inp_Depreciation!G$443","v":0},{"$f":" Inp_Depreciation!H$443","v":0},{"$f":" Inp_Depreciation!I$443","v":"GBP m"},{"$f":" Inp_Depreciation!J$443","v":0},{"$f":" Inp_Depreciation!K$443","v":0},{"$f":" Inp_Depreciation!L$443","v":0},{"$f":" Inp_Depreciation!M$443","v":0},{"$f":" Inp_Depreciation!N$443","v":0},{"$f":" Inp_Depreciation!O$443","v":0},{"$f":" Inp_Depreciation!P$443","v":0},{"$f":" Inp_Depreciation!Q$443","v":0},{"$f":" Inp_Depreciation!R$443","v":0},{"$f":" Inp_Depreciation!S$443","v":0},{"$f":" Inp_Depreciation!T$443","v":0},{"$f":" Inp_Depreciation!U$443","v":0},{"$f":" Inp_Depreciation!V$443","v":0},{"$f":" Inp_Depreciation!W$443","v":0},{"$f":" Inp_Depreciation!X$443","v":0},{"$f":" Inp_Depreciation!Y$443","v":0},{"$f":" Inp_Depreciation!Z$443","v":0},{"$f":" Inp_Depreciation!AA$443","v":0},{"$f":" Inp_Depreciation!AB$443","v":0},{"$f":" Inp_Depreciation!AC$443","v":0},{"$f":" Inp_Depreciation!AD$443","v":0},{"$f":" Inp_Depreciation!AE$443","v":0},{"$f":" Inp_Depreciation!AF$443","v":0},{"$f":" Inp_Depreciation!AG$443","v":0},{"$f":" Inp_Depreciation!AH$443","v":0},{"$f":" Inp_Depreciation!AI$443","v":0},{"$f":" Inp_Depreciation!AJ$443","v":0},{"$f":" Inp_Depreciation!AK$443","v":0},{"$f":" Inp_Depreciation!AL$443","v":0},{"$f":" Inp_Depreciation!AM$443","v":0},{"$f":" Inp_Depreciation!AN$443","v":0},{"$f":" Inp_Depreciation!AO$443","v":0},{"$f":" Inp_Depreciation!AP$443","v":0},{"$f":" Inp_Depreciation!AQ$443","v":0},{"$f":" Inp_Depreciation!AR$443","v":0},{"$f":" Inp_Depreciation!AS$443","v":0},{"$f":" Inp_Depreciation!AT$443","v":0},{"$f":" Inp_Depreciation!AU$443","v":0},{"$f":" Inp_Depreciation!AV$443","v":0},{"$f":" Inp_Depreciation!AW$443","v":0},{"$f":" Inp_Depreciation!AX$443","v":0},{"$f":" Inp_Depreciation!AY$443","v":0},{"$f":" Inp_Depreciation!AZ$443","v":0},{"$f":" Inp_Depreciation!BA$443","v":0},{"$f":" Inp_Depreciation!BB$443","v":0},{"$f":" Inp_Depreciation!BC$443","v":0},{"$f":" Inp_Depreciation!BD$443","v":0},{"$f":" Inp_Depreciation!BE$443","v":0},{"$f":" Inp_Depreciation!BF$443","v":0},{"$f":" Inp_Depreciation!BG$443","v":0},{"$f":" Inp_Depreciation!BH$443","v":0},{"$f":" Inp_Depreciation!BI$443","v":0},{"$f":" Inp_Depreciation!BJ$443","v":0},{"$f":" Inp_Depreciation!BK$443","v":0},{"$f":" Inp_Depreciation!BL$443","v":0},{"$f":" Inp_Depreciation!BM$443","v":0},{"$f":" Inp_Depreciation!BN$443","v":0},{"$f":" Inp_Depreciation!BO$443","v":0},{"$f":" Inp_Depreciation!BP$443","v":0},{"$f":" Inp_Depreciation!BQ$443","v":0},{"$f":" Inp_Depreciation!BR$443","v":0},{"$f":" Inp_Depreciation!BS$443","v":0},{"$f":" Inp_Depreciation!BT$443","v":0},{"$f":" Inp_Depreciation!BU$443","v":0},{"$f":" Inp_Depreciation!BV$443","v":0},{"$f":" Inp_Depreciation!BW$443","v":0},{"$f":" Inp_Depreciation!BX$443","v":0},{"$f":" Inp_Depreciation!BY$443","v":0},{"$f":" Inp_Depreciation!BZ$443","v":0},{"$f":" Inp_Depreciation!CA$443","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$448","v":"Network capex add - 01 Apr 06 - depreciation inp - MTRN"},{"$f":" Inp_Depreciation!F$448","v":0},{"$f":" Inp_Depreciation!G$448","v":0},{"$f":" Inp_Depreciation!H$448","v":0},{"$f":" Inp_Depreciation!I$448","v":"GBP m"},{"$f":" Inp_Depreciation!J$448","v":0},{"$f":" Inp_Depreciation!K$448","v":0},{"$f":" Inp_Depreciation!L$448","v":0},{"$f":" Inp_Depreciation!M$448","v":0},{"$f":" Inp_Depreciation!N$448","v":0},{"$f":" Inp_Depreciation!O$448","v":0},{"$f":" Inp_Depreciation!P$448","v":0},{"$f":" Inp_Depreciation!Q$448","v":0},{"$f":" Inp_Depreciation!R$448","v":0},{"$f":" Inp_Depreciation!S$448","v":0},{"$f":" Inp_Depreciation!T$448","v":0},{"$f":" Inp_Depreciation!U$448","v":0},{"$f":" Inp_Depreciation!V$448","v":0},{"$f":" Inp_Depreciation!W$448","v":0},{"$f":" Inp_Depreciation!X$448","v":0},{"$f":" Inp_Depreciation!Y$448","v":0},{"$f":" Inp_Depreciation!Z$448","v":0},{"$f":" Inp_Depreciation!AA$448","v":0},{"$f":" Inp_Depreciation!AB$448","v":0},{"$f":" Inp_Depreciation!AC$448","v":0},{"$f":" Inp_Depreciation!AD$448","v":0},{"$f":" Inp_Depreciation!AE$448","v":0},{"$f":" Inp_Depreciation!AF$448","v":0},{"$f":" Inp_Depreciation!AG$448","v":0},{"$f":" Inp_Depreciation!AH$448","v":0},{"$f":" Inp_Depreciation!AI$448","v":0},{"$f":" Inp_Depreciation!AJ$448","v":0},{"$f":" Inp_Depreciation!AK$448","v":0},{"$f":" Inp_Depreciation!AL$448","v":0},{"$f":" Inp_Depreciation!AM$448","v":0},{"$f":" Inp_Depreciation!AN$448","v":0},{"$f":" Inp_Depreciation!AO$448","v":0},{"$f":" Inp_Depreciation!AP$448","v":0},{"$f":" Inp_Depreciation!AQ$448","v":0},{"$f":" Inp_Depreciation!AR$448","v":0},{"$f":" Inp_Depreciation!AS$448","v":0},{"$f":" Inp_Depreciation!AT$448","v":0},{"$f":" Inp_Depreciation!AU$448","v":0},{"$f":" Inp_Depreciation!AV$448","v":0},{"$f":" Inp_Depreciation!AW$448","v":0},{"$f":" Inp_Depreciation!AX$448","v":0},{"$f":" Inp_Depreciation!AY$448","v":0},{"$f":" Inp_Depreciation!AZ$448","v":0},{"$f":" Inp_Depreciation!BA$448","v":0},{"$f":" Inp_Depreciation!BB$448","v":0},{"$f":" Inp_Depreciation!BC$448","v":0},{"$f":" Inp_Depreciation!BD$448","v":0},{"$f":" Inp_Depreciation!BE$448","v":0},{"$f":" Inp_Depreciation!BF$448","v":0},{"$f":" Inp_Depreciation!BG$448","v":0},{"$f":" Inp_Depreciation!BH$448","v":0},{"$f":" Inp_Depreciation!BI$448","v":0},{"$f":" Inp_Depreciation!BJ$448","v":0},{"$f":" Inp_Depreciation!BK$448","v":0},{"$f":" Inp_Depreciation!BL$448","v":0},{"$f":" Inp_Depreciation!BM$448","v":0},{"$f":" Inp_Depreciation!BN$448","v":0},{"$f":" Inp_Depreciation!BO$448","v":0},{"$f":" Inp_Depreciation!BP$448","v":0},{"$f":" Inp_Depreciation!BQ$448","v":0},{"$f":" Inp_Depreciation!BR$448","v":0},{"$f":" Inp_Depreciation!BS$448","v":0},{"$f":" Inp_Depreciation!BT$448","v":0},{"$f":" Inp_Depreciation!BU$448","v":0},{"$f":" Inp_Depreciation!BV$448","v":0},{"$f":" Inp_Depreciation!BW$448","v":0},{"$f":" Inp_Depreciation!BX$448","v":0},{"$f":" Inp_Depreciation!BY$448","v":0},{"$f":" Inp_Depreciation!BZ$448","v":0},{"$f":" Inp_Depreciation!CA$448","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$449","v":"Network capex add - 01 Apr 07 - depreciation inp - MTRN"},{"$f":" Inp_Depreciation!F$449","v":0},{"$f":" Inp_Depreciation!G$449","v":0},{"$f":" Inp_Depreciation!H$449","v":0},{"$f":" Inp_Depreciation!I$449","v":"GBP m"},{"$f":" Inp_Depreciation!J$449","v":0},{"$f":" Inp_Depreciation!K$449","v":1.5706936622067982},{"$f":" Inp_Depreciation!L$449","v":0},{"$f":" Inp_Depreciation!M$449","v":0},{"$f":" Inp_Depreciation!N$449","v":0},{"$f":" Inp_Depreciation!O$449","v":0},{"$f":" Inp_Depreciation!P$449","v":0},{"$f":" Inp_Depreciation!Q$449","v":0},{"$f":" Inp_Depreciation!R$449","v":0},{"$f":" Inp_Depreciation!S$449","v":0},{"$f":" Inp_Depreciation!T$449","v":0},{"$f":" Inp_Depreciation!U$449","v":0},{"$f":" Inp_Depreciation!V$449","v":0},{"$f":" Inp_Depreciation!W$449","v":0},{"$f":" Inp_Depreciation!X$449","v":0},{"$f":" Inp_Depreciation!Y$449","v":0},{"$f":" Inp_Depreciation!Z$449","v":0},{"$f":" Inp_Depreciation!AA$449","v":4.7658560490665428E-2},{"$f":" Inp_Depreciation!AB$449","v":0.10471291081378654},{"$f":" Inp_Depreciation!AC$449","v":0.10471291081378654},{"$f":" Inp_Depreciation!AD$449","v":0.10471291081378654},{"$f":" Inp_Depreciation!AE$449","v":0.10471291081378654},{"$f":" Inp_Depreciation!AF$449","v":0.10471291081378654},{"$f":" Inp_Depreciation!AG$449","v":0.10471291081378654},{"$f":" Inp_Depreciation!AH$449","v":0.10471291081378654},{"$f":" Inp_Depreciation!AI$449","v":0.10471291081378654},{"$f":" Inp_Depreciation!AJ$449","v":0.10471291081378654},{"$f":" Inp_Depreciation!AK$449","v":0.10471291081378654},{"$f":" Inp_Depreciation!AL$449","v":0.10471291081378654},{"$f":" Inp_Depreciation!AM$449","v":0.10471291081378654},{"$f":" Inp_Depreciation!AN$449","v":0.10471291081378654},{"$f":" Inp_Depreciation!AO$449","v":0.16176726113690754},{"$f":" Inp_Depreciation!AP$449","v":0},{"$f":" Inp_Depreciation!AQ$449","v":0},{"$f":" Inp_Depreciation!AR$449","v":0},{"$f":" Inp_Depreciation!AS$449","v":0},{"$f":" Inp_Depreciation!AT$449","v":0},{"$f":" Inp_Depreciation!AU$449","v":0},{"$f":" Inp_Depreciation!AV$449","v":0},{"$f":" Inp_Depreciation!AW$449","v":0},{"$f":" Inp_Depreciation!AX$449","v":0},{"$f":" Inp_Depreciation!AY$449","v":0},{"$f":" Inp_Depreciation!AZ$449","v":0},{"$f":" Inp_Depreciation!BA$449","v":0},{"$f":" Inp_Depreciation!BB$449","v":0},{"$f":" Inp_Depreciation!BC$449","v":0},{"$f":" Inp_Depreciation!BD$449","v":0},{"$f":" Inp_Depreciation!BE$449","v":0},{"$f":" Inp_Depreciation!BF$449","v":0},{"$f":" Inp_Depreciation!BG$449","v":0},{"$f":" Inp_Depreciation!BH$449","v":0},{"$f":" Inp_Depreciation!BI$449","v":0},{"$f":" Inp_Depreciation!BJ$449","v":0},{"$f":" Inp_Depreciation!BK$449","v":0},{"$f":" Inp_Depreciation!BL$449","v":0},{"$f":" Inp_Depreciation!BM$449","v":0},{"$f":" Inp_Depreciation!BN$449","v":0},{"$f":" Inp_Depreciation!BO$449","v":0},{"$f":" Inp_Depreciation!BP$449","v":0},{"$f":" Inp_Depreciation!BQ$449","v":0},{"$f":" Inp_Depreciation!BR$449","v":0},{"$f":" Inp_Depreciation!BS$449","v":0},{"$f":" Inp_Depreciation!BT$449","v":0},{"$f":" Inp_Depreciation!BU$449","v":0},{"$f":" Inp_Depreciation!BV$449","v":0},{"$f":" Inp_Depreciation!BW$449","v":0},{"$f":" Inp_Depreciation!BX$449","v":0},{"$f":" Inp_Depreciation!BY$449","v":0},{"$f":" Inp_Depreciation!BZ$449","v":0},{"$f":" Inp_Depreciation!CA$449","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$457","v":"Network capex add - 01 Oct 15 - depreciation inp - MTRN"},{"$f":" Inp_Depreciation!F$457","v":0},{"$f":" Inp_Depreciation!G$457","v":0},{"$f":" Inp_Depreciation!H$457","v":0},{"$f":" Inp_Depreciation!I$457","v":"GBP m"},{"$f":" Inp_Depreciation!J$457","v":0},{"$f":" Inp_Depreciation!K$457","v":6.3976204310347935},{"$f":" Inp_Depreciation!L$457","v":0},{"$f":" Inp_Depreciation!M$457","v":0},{"$f":" Inp_Depreciation!N$457","v":0},{"$f":" Inp_Depreciation!O$457","v":0},{"$f":" Inp_Depreciation!P$457","v":0},{"$f":" Inp_Depreciation!Q$457","v":0},{"$f":" Inp_Depreciation!R$457","v":0},{"$f":" Inp_Depreciation!S$457","v":0},{"$f":" Inp_Depreciation!T$457","v":0},{"$f":" Inp_Depreciation!U$457","v":0},{"$f":" Inp_Depreciation!V$457","v":0},{"$f":" Inp_Depreciation!W$457","v":0},{"$f":" Inp_Depreciation!X$457","v":0},{"$f":" Inp_Depreciation!Y$457","v":0},{"$f":" Inp_Depreciation!Z$457","v":0},{"$f":" Inp_Depreciation!AA$457","v":0},{"$f":" Inp_Depreciation!AB$457","v":0},{"$f":" Inp_Depreciation!AC$457","v":0},{"$f":" Inp_Depreciation!AD$457","v":0},{"$f":" Inp_Depreciation!AE$457","v":0},{"$f":" Inp_Depreciation!AF$457","v":0},{"$f":" Inp_Depreciation!AG$457","v":0},{"$f":" Inp_Depreciation!AH$457","v":0},{"$f":" Inp_Depreciation!AI$457","v":0.21325401436782634},{"$f":" Inp_Depreciation!AJ$457","v":0.42650802873565269},{"$f":" Inp_Depreciation!AK$457","v":0.42650802873565269},{"$f":" Inp_Depreciation!AL$457","v":0.42650802873565269},{"$f":" Inp_Depreciation!AM$457","v":0.42650802873565269},{"$f":" Inp_Depreciation!AN$457","v":0.42650802873565269},{"$f":" Inp_Depreciation!AO$457","v":0.42650802873565269},{"$f":" Inp_Depreciation!AP$457","v":0.42650802873565269},{"$f":" Inp_Depreciation!AQ$457","v":0.42650802873565269},{"$f":" Inp_Depreciation!AR$457","v":0.42650802873565269},{"$f":" Inp_Depreciation!AS$457","v":0.42650802873565269},{"$f":" Inp_Depreciation!AT$457","v":0.42650802873565269},{"$f":" Inp_Depreciation!AU$457","v":0.42650802873565269},{"$f":" Inp_Depreciation!AV$457","v":0.42650802873565269},{"$f":" Inp_Depreciation!AW$457","v":0.42650802873565269},{"$f":" Inp_Depreciation!AX$457","v":0.21325401436782757},{"$f":" Inp_Depreciation!AY$457","v":0},{"$f":" Inp_Depreciation!AZ$457","v":0},{"$f":" Inp_Depreciation!BA$457","v":0},{"$f":" Inp_Depreciation!BB$457","v":0},{"$f":" Inp_Depreciation!BC$457","v":0},{"$f":" Inp_Depreciation!BD$457","v":0},{"$f":" Inp_Depreciation!BE$457","v":0},{"$f":" Inp_Depreciation!BF$457","v":0},{"$f":" Inp_Depreciation!BG$457","v":0},{"$f":" Inp_Depreciation!BH$457","v":0},{"$f":" Inp_Depreciation!BI$457","v":0},{"$f":" Inp_Depreciation!BJ$457","v":0},{"$f":" Inp_Depreciation!BK$457","v":0},{"$f":" Inp_Depreciation!BL$457","v":0},{"$f":" Inp_Depreciation!BM$457","v":0},{"$f":" Inp_Depreciation!BN$457","v":0},{"$f":" Inp_Depreciation!BO$457","v":0},{"$f":" Inp_Depreciation!BP$457","v":0},{"$f":" Inp_Depreciation!BQ$457","v":0},{"$f":" Inp_Depreciation!BR$457","v":0},{"$f":" Inp_Depreciation!BS$457","v":0},{"$f":" Inp_Depreciation!BT$457","v":0},{"$f":" Inp_Depreciation!BU$457","v":0},{"$f":" Inp_Depreciation!BV$457","v":0},{"$f":" Inp_Depreciation!BW$457","v":0},{"$f":" Inp_Depreciation!BX$457","v":0},{"$f":" Inp_Depreciation!BY$457","v":0},{"$f":" Inp_Depreciation!BZ$457","v":0},{"$f":" Inp_Depreciation!CA$457","v":0}]
[]
[null,null,null,null,{"$f":" E$412","v":"Capex add - 01 Apr 97 - first term - rate - MTRN"},0,0,0,"%",0,0.99999999999999989,0,0,0,0,0,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,0,0,0,0,0,{"$f":" AK$412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$412","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$413","v":"Capex add - 01 Apr 98 - first term - rate - MTRN"},0,0,0,"%",0,0.99999999999999989,0,0,0,0,0,0,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,0,0,0,0,{"$f":" AK$413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$413","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$418","v":"Capex add - 01 Apr 03 - first term - rate - MTRN"},0,0,0,"%",0,1.0466666666666666,0,0,0,0,0,0,0,0,0,0,0,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,{"$f":" AK$418","v":6.6666666666666666E-2},4.6666666666666662E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$418","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$423","v":"Capex add - 01 Apr 08 - first term - rate - MTRN"},0,0,0,"%",0,0.99999999999999989,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,{"$f":" AK$423","v":6.6666666666666666E-2},6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$423","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$428","v":"Capex add - 01 Oct 13 - first term - rate - MTRN"},0,0,0,"%",0,0.99999999999999989,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.3333333333333333E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,{"$f":" AK$428","v":6.6666666666666666E-2},6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,3.3333333333333333E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$428","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$431","v":"Capex add - 01 Oct 16 - first term - rate - MTRN"},0,0,0,"%",0,0.99999999999999989,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.3333333333333333E-2,{"$f":" AK$431","v":6.6666666666666666E-2},6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,3.3333333333333333E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$431","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$533","v":"Capex add - 01 Apr 94 - second term - rate - MTRN"},0,0,0,"%",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$533","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$533","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$538","v":"Capex add - 01 Apr 99 - second term - rate - MTRN"},0,0,0,"%",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$538","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$538","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$543","v":"Capex add - 01 Apr 04 - second term - rate - MTRN"},0,0,0,"%",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$543","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$543","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$544","v":"Capex add - 01 Apr 05 - second term - rate - MTRN"},0,0,0,"%",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$544","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$544","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$549","v":"Capex add - 01 Apr 10 - second term - rate - MTRN"},0,0,0,"%",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$549","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$549","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$554","v":"Capex add - 01 Oct 15 - second term - rate - MTRN"},0,0,0,"%",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$554","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$554","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$556","v":"Capex add - 01 Oct 17 - second term - rate - MTRN"},0,0,0,"%",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$556","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$556","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$471","v":"Capex add - 01 Apr 96 - depreciation last period flag - MTRN"},0,0,0,"flag",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,{"$f":" AK$471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$471","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$476","v":"Capex add - 01 Apr 01 - depreciation last period flag - MTRN"},0,0,0,"flag",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":" AK$476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$476","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$481","v":"Capex add - 01 Apr 06 - depreciation last period flag - MTRN"},0,0,0,"flag",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$481","v":0},0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$481","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$486","v":"Capex add - 01 Apr 11 - depreciation last period flag - MTRN"},0,0,0,"flag",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$486","v":0},0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$486","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$487","v":"Capex add - 01 Oct 12 - depreciation last period flag - MTRN"},0,0,0,"flag",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$487","v":0},0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$487","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$492","v":"Capex add - 01 Oct 17 - depreciation last period flag - MTRN"},0,0,0,"flag",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$492","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$492","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$35, \"dd mmm yy\") & \" - real - MTRN\"","v":"Depreciation - capex addition - 01 Apr 94 - real - MTRN"},null,null,null,"GBP m",null,0,null,{"$f":" IF(M$1711 = 1, M1608, IF(AND(M1686 = 1, N1634 = 0, N1660 = 0), MAX(0, $H1582 - SUM($L1714:L1714)), IF($H1582 < 0, MAX($H1582 - SUM($L1714:L1714), $H1582 * (M1634 + M1660)), MAX(0, MIN($H1582 - SUM($L1714:L1714), $H1582 *  (M1634 + M1660))))))","v":0},{"$f":" IF(N$1711 = 1, N1608, IF(AND(N1686 = 1, O1634 = 0, O1660 = 0), MAX(0, $H1582 - SUM($L1714:M1714)), IF($H1582 < 0, MAX($H1582 - SUM($L1714:M1714), $H1582 * (N1634 + N1660)), MAX(0, MIN($H1582 - SUM($L1714:M1714), $H1582 *  (N1634 + N1660))))))","v":0},{"$f":" IF(O$1711 = 1, O1608, IF(AND(O1686 = 1, P1634 = 0, P1660 = 0), MAX(0, $H1582 - SUM($L1714:N1714)), IF($H1582 < 0, MAX($H1582 - SUM($L1714:N1714), $H1582 * (O1634 + O1660)), MAX(0, MIN($H1582 - SUM($L1714:N1714), $H1582 *  (O1634 + O1660))))))","v":0},{"$f":" IF(P$1711 = 1, P1608, IF(AND(P1686 = 1, Q1634 = 0, Q1660 = 0), MAX(0, $H1582 - SUM($L1714:O1714)), IF($H1582 < 0, MAX($H1582 - SUM($L1714:O1714), $H1582 * (P1634 + P1660)), MAX(0, MIN($H1582 - SUM($L1714:O1714), $H1582 *  (P1634 + P1660))))))","v":0},{"$f":" IF(Q$1711 = 1, Q1608, IF(AND(Q1686 = 1, R1634 = 0, R1660 = 0), MAX(0, $H1582 - SUM($L1714:P1714)), IF($H1582 < 0, MAX($H1582 - SUM($L1714:P1714), $H1582 * (Q1634 + Q1660)), MAX(0, MIN($H1582 - SUM($L1714:P1714), $H1582 *  (Q1634 + Q1660))))))","v":0},{"$f":" IF(R$1711 = 1, R1608, IF(AND(R1686 = 1, S1634 = 0, S1660 = 0), MAX(0, $H1582 - SUM($L1714:Q1714)), IF($H1582 < 0, MAX($H1582 - SUM($L1714:Q1714), $H1582 * (R1634 + R1660)), MAX(0, MIN($H1582 - SUM($L1714:Q1714), $H1582 *  (R1634 + R1660))))))","v":0},{"$f":" IF(S$1711 = 1, S1608, IF(AND(S1686 = 1, T1634 = 0, T1660 = 0), MAX(0, $H1582 - SUM($L1714:R1714)), IF($H1582 < 0, MAX($H1582 - SUM($L1714:R1714), $H1582 * (S1634 + S1660)), MAX(0, MIN($H1582 - SUM($L1714:R1714), $H1582 *  (S1634 + S1660))))))","v":0},{"$f":" IF(T$1711 = 1, T1608, IF(AND(T1686 = 1, U1634 = 0, U1660 = 0), MAX(0, $H1582 - SUM($L1714:S1714)), IF($H1582 < 0, MAX($H1582 - SUM($L1714:S1714), $H1582 * (T1634 + T1660)), MAX(0, MIN($H1582 - SUM($L1714:S1714), $H1582 *  (T1634 + T1660))))))","v":0},{"$f":" IF(U$1711 = 1, U1608, IF(AND(U1686 = 1, V1634 = 0, V1660 = 0), MAX(0, $H1582 - SUM($L1714:T1714)), IF($H1582 < 0, MAX($H1582 - SUM($L1714:T1714), $H1582 * (U1634 + U1660)), MAX(0, MIN($H1582 - SUM($L1714:T1714), $H1582 *  (U1634 + U1660))))))","v":0},{"$f":" IF(V$1711 = 1, V1608, IF(AND(V1686 = 1, W1634 = 0, W1660 = 0), MAX(0, $H1582 - SUM($L1714:U1714)), IF($H1582 < 0, MAX($H1582 - SUM($L1714:U1714), $H1582 * (V1634 + V1660)), MAX(0, MIN($H1582 - SUM($L1714:U1714), $H1582 *  (V1634 + V1660))))))","v":0},{"$f":" IF(W$1711 = 1, W1608, IF(AND(W1686 = 1, X1634 = 0, X1660 = 0), MAX(0, $H1582 - SUM($L1714:V1714)), IF($H1582 < 0, MAX($H1582 - SUM($L1714:V1714), $H1582 * (W1634 + W1660)), MAX(0, MIN($H1582 - SUM($L1714:V1714), $H1582 *  (W1634 + W1660))))))","v":0},{"$f":" IF(X$1711 = 1, X1608, IF(AND(X1686 = 1, Y1634 = 0, Y1660 = 0), MAX(0, $H1582 - SUM($L1714:W1714)), IF($H1582 < 0, MAX($H1582 - SUM($L1714:W1714), $H1582 * (X1634 + X1660)), MAX(0, MIN($H1582 - SUM($L1714:W1714), $H1582 *  (X1634 + X1660))))))","v":0},{"$f":" IF(Y$1711 = 1, Y1608, IF(AND(Y1686 = 1, Z1634 = 0, Z1660 = 0), MAX(0, $H1582 - SUM($L1714:X1714)), IF($H1582 < 0, MAX($H1582 - SUM($L1714:X1714), $H1582 * (Y1634 + Y1660)), MAX(0, MIN($H1582 - SUM($L1714:X1714), $H1582 *  (Y1634 + Y1660))))))","v":0},{"$f":" IF(Z$1711 = 1, Z1608, IF(AND(Z1686 = 1, AA1634 = 0, AA1660 = 0), MAX(0, $H1582 - SUM($L1714:Y1714)), IF($H1582 < 0, MAX($H1582 - SUM($L1714:Y1714), $H1582 * (Z1634 + Z1660)), MAX(0, MIN($H1582 - SUM($L1714:Y1714), $H1582 *  (Z1634 + Z1660))))))","v":0},{"$f":" IF(AA$1711 = 1, AA1608, IF(AND(AA1686 = 1, AB1634 = 0, AB1660 = 0), MAX(0, $H1582 - SUM($L1714:Z1714)), IF($H1582 < 0, MAX($H1582 - SUM($L1714:Z1714), $H1582 * (AA1634 + AA1660)), MAX(0, MIN($H1582 - SUM($L1714:Z1714), $H1582 *  (AA1634 + AA1660))))))","v":0},{"$f":" IF(AB$1711 = 1, AB1608, IF(AND(AB1686 = 1, AC1634 = 0, AC1660 = 0), MAX(0, $H1582 - SUM($L1714:AA1714)), IF($H1582 < 0, MAX($H1582 - SUM($L1714:AA1714), $H1582 * (AB1634 + AB1660)), MAX(0, MIN($H1582 - SUM($L1714:AA1714), $H1582 *  (AB1634 + AB1660))))))","v":0},{"$f":" IF(AC$1711 = 1, AC1608, IF(AND(AC1686 = 1, AD1634 = 0, AD1660 = 0), MAX(0, $H1582 - SUM($L1714:AB1714)), IF($H1582 < 0, MAX($H1582 - SUM($L1714:AB1714), $H1582 * (AC1634 + AC1660)), MAX(0, MIN($H1582 - SUM($L1714:AB1714), $H1582 *  (AC1634 + AC1660))))))","v":0},{"$f":" IF(AD$1711 = 1, AD1608, IF(AND(AD1686 = 1, AE1634 = 0, AE1660 = 0), MAX(0, $H1582 - SUM($L1714:AC1714)), IF($H1582 < 0, MAX($H1582 - SUM($L1714:AC1714), $H1582 * (AD1634 + AD1660)), MAX(0, MIN($H1582 - SUM($L1714:AC1714), $H1582 *  (AD1634 + AD1660))))))","v":0},{"$f":" IF(AE$1711 = 1, AE1608, IF(AND(AE1686 = 1, AF1634 = 0, AF1660 = 0), MAX(0, $H1582 - SUM($L1714:AD1714)), IF($H1582 < 0, MAX($H1582 - SUM($L1714:AD1714), $H1582 * (AE1634 + AE1660)), MAX(0, MIN($H1582 - SUM($L1714:AD1714), $H1582 *  (AE1634 + AE1660))))))","v":0},{"$f":" IF(AF$1711 = 1, AF1608, IF(AND(AF1686 = 1, AG1634 = 0, AG1660 = 0), MAX(0, $H1582 - SUM($L1714:AE1714)), IF($H1582 < 0, MAX($H1582 - SUM($L1714:AE1714), $H1582 * (AF1634 + AF1660)), MAX(0, MIN($H1582 - SUM($L1714:AE1714), $H1582 *  (AF1634 + AF1660))))))","v":0},{"$f":" IF(AG$1711 = 1, AG1608, IF(AND(AG1686 = 1, AH1634 = 0, AH1660 = 0), MAX(0, $H1582 - SUM($L1714:AF1714)), IF($H1582 < 0, MAX($H1582 - SUM($L1714:AF1714), $H1582 * (AG1634 + AG1660)), MAX(0, MIN($H1582 - SUM($L1714:AF1714), $H1582 *  (AG1634 + AG1660))))))","v":0},{"$f":" IF(AH$1711 = 1, AH1608, IF(AND(AH1686 = 1, AI1634 = 0, AI1660 = 0), MAX(0, $H1582 - SUM($L1714:AG1714)), IF($H1582 < 0, MAX($H1582 - SUM($L1714:AG1714), $H1582 * (AH1634 + AH1660)), MAX(0, MIN($H1582 - SUM($L1714:AG1714), $H1582 *  (AH1634 + AH1660))))))","v":0},{"$f":" IF(AI$1711 = 1, AI1608, IF(AND(AI1686 = 1, AJ1634 = 0, AJ1660 = 0), MAX(0, $H1582 - SUM($L1714:AH1714)), IF($H1582 < 0, MAX($H1582 - SUM($L1714:AH1714), $H1582 * (AI1634 + AI1660)), MAX(0, MIN($H1582 - SUM($L1714:AH1714), $H1582 *  (AI1634 + AI1660))))))","v":0},{"$f":" IF(AJ$1711 = 1, AJ1608, IF(AND(AJ1686 = 1, AK1634 = 0, AK1660 = 0), MAX(0, $H1582 - SUM($L1714:AI1714)), IF($H1582 < 0, MAX($H1582 - SUM($L1714:AI1714), $H1582 * (AJ1634 + AJ1660)), MAX(0, MIN($H1582 - SUM($L1714:AI1714), $H1582 *  (AJ1634 + AJ1660))))))","v":0},{"$f":" IF(AK$1711 = 1, AK1608, IF(AND(AK1686 = 1, AL1634 = 0, AL1660 = 0), MAX(0, $H1582 - SUM($L1714:AJ1714)), IF($H1582 < 0, MAX($H1582 - SUM($L1714:AJ1714), $H1582 * (AK1634 + AK1660)), MAX(0, MIN($H1582 - SUM($L1714:AJ1714), $H1582 *  (AK1634 + AK1660))))))","v":0},{"$f":" IF(AL$1711 = 1, AL1608, IF(AND(AL1686 = 1, AM1634 = 0, AM1660 = 0), MAX(0, $H1582 - SUM($L1714:AK1714)), IF($H1582 < 0, MAX($H1582 - SUM($L1714:AK1714), $H1582 * (AL1634 + AL1660)), MAX(0, MIN($H1582 - SUM($L1714:AK1714), $H1582 *  (AL1634 + AL1660))))))","v":0},{"$f":" IF(AM$1711 = 1, AM1608, IF(AND(AM1686 = 1, AN1634 = 0, AN1660 = 0), MAX(0, $H1582 - SUM($L1714:AL1714)), IF($H1582 < 0, MAX($H1582 - SUM($L1714:AL1714), $H1582 * (AM1634 + AM1660)), MAX(0, MIN($H1582 - SUM($L1714:AL1714), $H1582 *  (AM1634 + AM1660))))))","v":0},{"$f":" IF(AN$1711 = 1, AN1608, IF(AND(AN1686 = 1, AO1634 = 0, AO1660 = 0), MAX(0, $H1582 - SUM($L1714:AM1714)), IF($H1582 < 0, MAX($H1582 - SUM($L1714:AM1714), $H1582 * (AN1634 + AN1660)), MAX(0, MIN($H1582 - SUM($L1714:AM1714), $H1582 *  (AN1634 + AN1660))))))","v":0},{"$f":" IF(AO$1711 = 1, AO1608, IF(AND(AO1686 = 1, AP1634 = 0, AP1660 = 0), MAX(0, $H1582 - SUM($L1714:AN1714)), IF($H1582 < 0, MAX($H1582 - SUM($L1714:AN1714), $H1582 * (AO1634 + AO1660)), MAX(0, MIN($H1582 - SUM($L1714:AN1714), $H1582 *  (AO1634 + AO1660))))))","v":0},{"$f":" IF(AP$1711 = 1, AP1608, IF(AND(AP1686 = 1, AQ1634 = 0, AQ1660 = 0), MAX(0, $H1582 - SUM($L1714:AO1714)), IF($H1582 < 0, MAX($H1582 - SUM($L1714:AO1714), $H1582 * (AP1634 + AP1660)), MAX(0, MIN($H1582 - SUM($L1714:AO1714), $H1582 *  (AP1634 + AP1660))))))","v":0},{"$f":" IF(AQ$1711 = 1, AQ1608, IF(AND(AQ1686 = 1, AR1634 = 0, AR1660 = 0), MAX(0, $H1582 - SUM($L1714:AP1714)), IF($H1582 < 0, MAX($H1582 - SUM($L1714:AP1714), $H1582 * (AQ1634 + AQ1660)), MAX(0, MIN($H1582 - SUM($L1714:AP1714), $H1582 *  (AQ1634 + AQ1660))))))","v":0},{"$f":" IF(AR$1711 = 1, AR1608, IF(AND(AR1686 = 1, AS1634 = 0, AS1660 = 0), MAX(0, $H1582 - SUM($L1714:AQ1714)), IF($H1582 < 0, MAX($H1582 - SUM($L1714:AQ1714), $H1582 * (AR1634 + AR1660)), MAX(0, MIN($H1582 - SUM($L1714:AQ1714), $H1582 *  (AR1634 + AR1660))))))","v":0},{"$f":" IF(AS$1711 = 1, AS1608, IF(AND(AS1686 = 1, AT1634 = 0, AT1660 = 0), MAX(0, $H1582 - SUM($L1714:AR1714)), IF($H1582 < 0, MAX($H1582 - SUM($L1714:AR1714), $H1582 * (AS1634 + AS1660)), MAX(0, MIN($H1582 - SUM($L1714:AR1714), $H1582 *  (AS1634 + AS1660))))))","v":0},{"$f":" IF(AT$1711 = 1, AT1608, IF(AND(AT1686 = 1, AU1634 = 0, AU1660 = 0), MAX(0, $H1582 - SUM($L1714:AS1714)), IF($H1582 < 0, MAX($H1582 - SUM($L1714:AS1714), $H1582 * (AT1634 + AT1660)), MAX(0, MIN($H1582 - SUM($L1714:AS1714), $H1582 *  (AT1634 + AT1660))))))","v":0},{"$f":" IF(AU$1711 = 1, AU1608, IF(AND(AU1686 = 1, AV1634 = 0, AV1660 = 0), MAX(0, $H1582 - SUM($L1714:AT1714)), IF($H1582 < 0, MAX($H1582 - SUM($L1714:AT1714), $H1582 * (AU1634 + AU1660)), MAX(0, MIN($H1582 - SUM($L1714:AT1714), $H1582 *  (AU1634 + AU1660))))))","v":0},{"$f":" IF(AV$1711 = 1, AV1608, IF(AND(AV1686 = 1, AW1634 = 0, AW1660 = 0), MAX(0, $H1582 - SUM($L1714:AU1714)), IF($H1582 < 0, MAX($H1582 - SUM($L1714:AU1714), $H1582 * (AV1634 + AV1660)), MAX(0, MIN($H1582 - SUM($L1714:AU1714), $H1582 *  (AV1634 + AV1660))))))","v":0},{"$f":" IF(AW$1711 = 1, AW1608, IF(AND(AW1686 = 1, AX1634 = 0, AX1660 = 0), MAX(0, $H1582 - SUM($L1714:AV1714)), IF($H1582 < 0, MAX($H1582 - SUM($L1714:AV1714), $H1582 * (AW1634 + AW1660)), MAX(0, MIN($H1582 - SUM($L1714:AV1714), $H1582 *  (AW1634 + AW1660))))))","v":0},{"$f":" IF(AX$1711 = 1, AX1608, IF(AND(AX1686 = 1, AY1634 = 0, AY1660 = 0), MAX(0, $H1582 - SUM($L1714:AW1714)), IF($H1582 < 0, MAX($H1582 - SUM($L1714:AW1714), $H1582 * (AX1634 + AX1660)), MAX(0, MIN($H1582 - SUM($L1714:AW1714), $H1582 *  (AX1634 + AX1660))))))","v":0},{"$f":" IF(AY$1711 = 1, AY1608, IF(AND(AY1686 = 1, AZ1634 = 0, AZ1660 = 0), MAX(0, $H1582 - SUM($L1714:AX1714)), IF($H1582 < 0, MAX($H1582 - SUM($L1714:AX1714), $H1582 * (AY1634 + AY1660)), MAX(0, MIN($H1582 - SUM($L1714:AX1714), $H1582 *  (AY1634 + AY1660))))))","v":0},{"$f":" IF(AZ$1711 = 1, AZ1608, IF(AND(AZ1686 = 1, BA1634 = 0, BA1660 = 0), MAX(0, $H1582 - SUM($L1714:AY1714)), IF($H1582 < 0, MAX($H1582 - SUM($L1714:AY1714), $H1582 * (AZ1634 + AZ1660)), MAX(0, MIN($H1582 - SUM($L1714:AY1714), $H1582 *  (AZ1634 + AZ1660))))))","v":0},{"$f":" IF(BA$1711 = 1, BA1608, IF(AND(BA1686 = 1, BB1634 = 0, BB1660 = 0), MAX(0, $H1582 - SUM($L1714:AZ1714)), IF($H1582 < 0, MAX($H1582 - SUM($L1714:AZ1714), $H1582 * (BA1634 + BA1660)), MAX(0, MIN($H1582 - SUM($L1714:AZ1714), $H1582 *  (BA1634 + BA1660))))))","v":0},{"$f":" IF(BB$1711 = 1, BB1608, IF(AND(BB1686 = 1, BC1634 = 0, BC1660 = 0), MAX(0, $H1582 - SUM($L1714:BA1714)), IF($H1582 < 0, MAX($H1582 - SUM($L1714:BA1714), $H1582 * (BB1634 + BB1660)), MAX(0, MIN($H1582 - SUM($L1714:BA1714), $H1582 *  (BB1634 + BB1660))))))","v":0},{"$f":" IF(BC$1711 = 1, BC1608, IF(AND(BC1686 = 1, BD1634 = 0, BD1660 = 0), MAX(0, $H1582 - SUM($L1714:BB1714)), IF($H1582 < 0, MAX($H1582 - SUM($L1714:BB1714), $H1582 * (BC1634 + BC1660)), MAX(0, MIN($H1582 - SUM($L1714:BB1714), $H1582 *  (BC1634 + BC1660))))))","v":0},{"$f":" IF(BD$1711 = 1, BD1608, IF(AND(BD1686 = 1, BE1634 = 0, BE1660 = 0), MAX(0, $H1582 - SUM($L1714:BC1714)), IF($H1582 < 0, MAX($H1582 - SUM($L1714:BC1714), $H1582 * (BD1634 + BD1660)), MAX(0, MIN($H1582 - SUM($L1714:BC1714), $H1582 *  (BD1634 + BD1660))))))","v":0},{"$f":" IF(BE$1711 = 1, BE1608, IF(AND(BE1686 = 1, BF1634 = 0, BF1660 = 0), MAX(0, $H1582 - SUM($L1714:BD1714)), IF($H1582 < 0, MAX($H1582 - SUM($L1714:BD1714), $H1582 * (BE1634 + BE1660)), MAX(0, MIN($H1582 - SUM($L1714:BD1714), $H1582 *  (BE1634 + BE1660))))))","v":0},{"$f":" IF(BF$1711 = 1, BF1608, IF(AND(BF1686 = 1, BG1634 = 0, BG1660 = 0), MAX(0, $H1582 - SUM($L1714:BE1714)), IF($H1582 < 0, MAX($H1582 - SUM($L1714:BE1714), $H1582 * (BF1634 + BF1660)), MAX(0, MIN($H1582 - SUM($L1714:BE1714), $H1582 *  (BF1634 + BF1660))))))","v":0},{"$f":" IF(BG$1711 = 1, BG1608, IF(AND(BG1686 = 1, BH1634 = 0, BH1660 = 0), MAX(0, $H1582 - SUM($L1714:BF1714)), IF($H1582 < 0, MAX($H1582 - SUM($L1714:BF1714), $H1582 * (BG1634 + BG1660)), MAX(0, MIN($H1582 - SUM($L1714:BF1714), $H1582 *  (BG1634 + BG1660))))))","v":0},{"$f":" IF(BH$1711 = 1, BH1608, IF(AND(BH1686 = 1, BI1634 = 0, BI1660 = 0), MAX(0, $H1582 - SUM($L1714:BG1714)), IF($H1582 < 0, MAX($H1582 - SUM($L1714:BG1714), $H1582 * (BH1634 + BH1660)), MAX(0, MIN($H1582 - SUM($L1714:BG1714), $H1582 *  (BH1634 + BH1660))))))","v":0},{"$f":" IF(BI$1711 = 1, BI1608, IF(AND(BI1686 = 1, BJ1634 = 0, BJ1660 = 0), MAX(0, $H1582 - SUM($L1714:BH1714)), IF($H1582 < 0, MAX($H1582 - SUM($L1714:BH1714), $H1582 * (BI1634 + BI1660)), MAX(0, MIN($H1582 - SUM($L1714:BH1714), $H1582 *  (BI1634 + BI1660))))))","v":0},{"$f":" IF(BJ$1711 = 1, BJ1608, IF(AND(BJ1686 = 1, BK1634 = 0, BK1660 = 0), MAX(0, $H1582 - SUM($L1714:BI1714)), IF($H1582 < 0, MAX($H1582 - SUM($L1714:BI1714), $H1582 * (BJ1634 + BJ1660)), MAX(0, MIN($H1582 - SUM($L1714:BI1714), $H1582 *  (BJ1634 + BJ1660))))))","v":0},{"$f":" IF(BK$1711 = 1, BK1608, IF(AND(BK1686 = 1, BL1634 = 0, BL1660 = 0), MAX(0, $H1582 - SUM($L1714:BJ1714)), IF($H1582 < 0, MAX($H1582 - SUM($L1714:BJ1714), $H1582 * (BK1634 + BK1660)), MAX(0, MIN($H1582 - SUM($L1714:BJ1714), $H1582 *  (BK1634 + BK1660))))))","v":0},{"$f":" IF(BL$1711 = 1, BL1608, IF(AND(BL1686 = 1, BM1634 = 0, BM1660 = 0), MAX(0, $H1582 - SUM($L1714:BK1714)), IF($H1582 < 0, MAX($H1582 - SUM($L1714:BK1714), $H1582 * (BL1634 + BL1660)), MAX(0, MIN($H1582 - SUM($L1714:BK1714), $H1582 *  (BL1634 + BL1660))))))","v":0},{"$f":" IF(BM$1711 = 1, BM1608, IF(AND(BM1686 = 1, BN1634 = 0, BN1660 = 0), MAX(0, $H1582 - SUM($L1714:BL1714)), IF($H1582 < 0, MAX($H1582 - SUM($L1714:BL1714), $H1582 * (BM1634 + BM1660)), MAX(0, MIN($H1582 - SUM($L1714:BL1714), $H1582 *  (BM1634 + BM1660))))))","v":0},{"$f":" IF(BN$1711 = 1, BN1608, IF(AND(BN1686 = 1, BO1634 = 0, BO1660 = 0), MAX(0, $H1582 - SUM($L1714:BM1714)), IF($H1582 < 0, MAX($H1582 - SUM($L1714:BM1714), $H1582 * (BN1634 + BN1660)), MAX(0, MIN($H1582 - SUM($L1714:BM1714), $H1582 *  (BN1634 + BN1660))))))","v":0},{"$f":" IF(BO$1711 = 1, BO1608, IF(AND(BO1686 = 1, BP1634 = 0, BP1660 = 0), MAX(0, $H1582 - SUM($L1714:BN1714)), IF($H1582 < 0, MAX($H1582 - SUM($L1714:BN1714), $H1582 * (BO1634 + BO1660)), MAX(0, MIN($H1582 - SUM($L1714:BN1714), $H1582 *  (BO1634 + BO1660))))))","v":0},{"$f":" IF(BP$1711 = 1, BP1608, IF(AND(BP1686 = 1, BQ1634 = 0, BQ1660 = 0), MAX(0, $H1582 - SUM($L1714:BO1714)), IF($H1582 < 0, MAX($H1582 - SUM($L1714:BO1714), $H1582 * (BP1634 + BP1660)), MAX(0, MIN($H1582 - SUM($L1714:BO1714), $H1582 *  (BP1634 + BP1660))))))","v":0},{"$f":" IF(BQ$1711 = 1, BQ1608, IF(AND(BQ1686 = 1, BR1634 = 0, BR1660 = 0), MAX(0, $H1582 - SUM($L1714:BP1714)), IF($H1582 < 0, MAX($H1582 - SUM($L1714:BP1714), $H1582 * (BQ1634 + BQ1660)), MAX(0, MIN($H1582 - SUM($L1714:BP1714), $H1582 *  (BQ1634 + BQ1660))))))","v":0},{"$f":" IF(BR$1711 = 1, BR1608, IF(AND(BR1686 = 1, BS1634 = 0, BS1660 = 0), MAX(0, $H1582 - SUM($L1714:BQ1714)), IF($H1582 < 0, MAX($H1582 - SUM($L1714:BQ1714), $H1582 * (BR1634 + BR1660)), MAX(0, MIN($H1582 - SUM($L1714:BQ1714), $H1582 *  (BR1634 + BR1660))))))","v":0},{"$f":" IF(BS$1711 = 1, BS1608, IF(AND(BS1686 = 1, BT1634 = 0, BT1660 = 0), MAX(0, $H1582 - SUM($L1714:BR1714)), IF($H1582 < 0, MAX($H1582 - SUM($L1714:BR1714), $H1582 * (BS1634 + BS1660)), MAX(0, MIN($H1582 - SUM($L1714:BR1714), $H1582 *  (BS1634 + BS1660))))))","v":0},{"$f":" IF(BT$1711 = 1, BT1608, IF(AND(BT1686 = 1, BU1634 = 0, BU1660 = 0), MAX(0, $H1582 - SUM($L1714:BS1714)), IF($H1582 < 0, MAX($H1582 - SUM($L1714:BS1714), $H1582 * (BT1634 + BT1660)), MAX(0, MIN($H1582 - SUM($L1714:BS1714), $H1582 *  (BT1634 + BT1660))))))","v":0},{"$f":" IF(BU$1711 = 1, BU1608, IF(AND(BU1686 = 1, BV1634 = 0, BV1660 = 0), MAX(0, $H1582 - SUM($L1714:BT1714)), IF($H1582 < 0, MAX($H1582 - SUM($L1714:BT1714), $H1582 * (BU1634 + BU1660)), MAX(0, MIN($H1582 - SUM($L1714:BT1714), $H1582 *  (BU1634 + BU1660))))))","v":0},{"$f":" IF(BV$1711 = 1, BV1608, IF(AND(BV1686 = 1, BW1634 = 0, BW1660 = 0), MAX(0, $H1582 - SUM($L1714:BU1714)), IF($H1582 < 0, MAX($H1582 - SUM($L1714:BU1714), $H1582 * (BV1634 + BV1660)), MAX(0, MIN($H1582 - SUM($L1714:BU1714), $H1582 *  (BV1634 + BV1660))))))","v":0},{"$f":" IF(BW$1711 = 1, BW1608, IF(AND(BW1686 = 1, BX1634 = 0, BX1660 = 0), MAX(0, $H1582 - SUM($L1714:BV1714)), IF($H1582 < 0, MAX($H1582 - SUM($L1714:BV1714), $H1582 * (BW1634 + BW1660)), MAX(0, MIN($H1582 - SUM($L1714:BV1714), $H1582 *  (BW1634 + BW1660))))))","v":0},{"$f":" IF(BX$1711 = 1, BX1608, IF(AND(BX1686 = 1, BY1634 = 0, BY1660 = 0), MAX(0, $H1582 - SUM($L1714:BW1714)), IF($H1582 < 0, MAX($H1582 - SUM($L1714:BW1714), $H1582 * (BX1634 + BX1660)), MAX(0, MIN($H1582 - SUM($L1714:BW1714), $H1582 *  (BX1634 + BX1660))))))","v":0},{"$f":" IF(BY$1711 = 1, BY1608, IF(AND(BY1686 = 1, BZ1634 = 0, BZ1660 = 0), MAX(0, $H1582 - SUM($L1714:BX1714)), IF($H1582 < 0, MAX($H1582 - SUM($L1714:BX1714), $H1582 * (BY1634 + BY1660)), MAX(0, MIN($H1582 - SUM($L1714:BX1714), $H1582 *  (BY1634 + BY1660))))))","v":0},{"$f":" IF(BZ$1711 = 1, BZ1608, IF(AND(BZ1686 = 1, CA1634 = 0, CA1660 = 0), MAX(0, $H1582 - SUM($L1714:BY1714)), IF($H1582 < 0, MAX($H1582 - SUM($L1714:BY1714), $H1582 * (BZ1634 + BZ1660)), MAX(0, MIN($H1582 - SUM($L1714:BY1714), $H1582 *  (BZ1634 + BZ1660))))))","v":0},{"$f":" IF(CA$1711 = 1, CA1608, IF(AND(CA1686 = 1, CB1634 = 0, CB1660 = 0), MAX(0, $H1582 - SUM($L1714:BZ1714)), IF($H1582 < 0, MAX($H1582 - SUM($L1714:BZ1714), $H1582 * (CA1634 + CA1660)), MAX(0, MIN($H1582 - SUM($L1714:BZ1714), $H1582 *  (CA1634 + CA1660))))))","v":0}]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$40, \"dd mmm yy\") & \" - real - MTRN\"","v":"Depreciation - capex addition - 01 Apr 99 - real - MTRN"},null,null,null,"GBP m",null,0,null,{"$f":" IF(M$1711 = 1, M1613, IF(AND(M1691 = 1, N1639 = 0, N1665 = 0), MAX(0, $H1587 - SUM($L1719:L1719)), IF($H1587 < 0, MAX($H1587 - SUM($L1719:L1719), $H1587 * (M1639 + M1665)), MAX(0, MIN($H1587 - SUM($L1719:L1719), $H1587 *  (M1639 + M1665))))))","v":0},{"$f":" IF(N$1711 = 1, N1613, IF(AND(N1691 = 1, O1639 = 0, O1665 = 0), MAX(0, $H1587 - SUM($L1719:M1719)), IF($H1587 < 0, MAX($H1587 - SUM($L1719:M1719), $H1587 * (N1639 + N1665)), MAX(0, MIN($H1587 - SUM($L1719:M1719), $H1587 *  (N1639 + N1665))))))","v":0},{"$f":" IF(O$1711 = 1, O1613, IF(AND(O1691 = 1, P1639 = 0, P1665 = 0), MAX(0, $H1587 - SUM($L1719:N1719)), IF($H1587 < 0, MAX($H1587 - SUM($L1719:N1719), $H1587 * (O1639 + O1665)), MAX(0, MIN($H1587 - SUM($L1719:N1719), $H1587 *  (O1639 + O1665))))))","v":0},{"$f":" IF(P$1711 = 1, P1613, IF(AND(P1691 = 1, Q1639 = 0, Q1665 = 0), MAX(0, $H1587 - SUM($L1719:O1719)), IF($H1587 < 0, MAX($H1587 - SUM($L1719:O1719), $H1587 * (P1639 + P1665)), MAX(0, MIN($H1587 - SUM($L1719:O1719), $H1587 *  (P1639 + P1665))))))","v":0},{"$f":" IF(Q$1711 = 1, Q1613, IF(AND(Q1691 = 1, R1639 = 0, R1665 = 0), MAX(0, $H1587 - SUM($L1719:P1719)), IF($H1587 < 0, MAX($H1587 - SUM($L1719:P1719), $H1587 * (Q1639 + Q1665)), MAX(0, MIN($H1587 - SUM($L1719:P1719), $H1587 *  (Q1639 + Q1665))))))","v":0},{"$f":" IF(R$1711 = 1, R1613, IF(AND(R1691 = 1, S1639 = 0, S1665 = 0), MAX(0, $H1587 - SUM($L1719:Q1719)), IF($H1587 < 0, MAX($H1587 - SUM($L1719:Q1719), $H1587 * (R1639 + R1665)), MAX(0, MIN($H1587 - SUM($L1719:Q1719), $H1587 *  (R1639 + R1665))))))","v":0},{"$f":" IF(S$1711 = 1, S1613, IF(AND(S1691 = 1, T1639 = 0, T1665 = 0), MAX(0, $H1587 - SUM($L1719:R1719)), IF($H1587 < 0, MAX($H1587 - SUM($L1719:R1719), $H1587 * (S1639 + S1665)), MAX(0, MIN($H1587 - SUM($L1719:R1719), $H1587 *  (S1639 + S1665))))))","v":0},{"$f":" IF(T$1711 = 1, T1613, IF(AND(T1691 = 1, U1639 = 0, U1665 = 0), MAX(0, $H1587 - SUM($L1719:S1719)), IF($H1587 < 0, MAX($H1587 - SUM($L1719:S1719), $H1587 * (T1639 + T1665)), MAX(0, MIN($H1587 - SUM($L1719:S1719), $H1587 *  (T1639 + T1665))))))","v":0},{"$f":" IF(U$1711 = 1, U1613, IF(AND(U1691 = 1, V1639 = 0, V1665 = 0), MAX(0, $H1587 - SUM($L1719:T1719)), IF($H1587 < 0, MAX($H1587 - SUM($L1719:T1719), $H1587 * (U1639 + U1665)), MAX(0, MIN($H1587 - SUM($L1719:T1719), $H1587 *  (U1639 + U1665))))))","v":0},{"$f":" IF(V$1711 = 1, V1613, IF(AND(V1691 = 1, W1639 = 0, W1665 = 0), MAX(0, $H1587 - SUM($L1719:U1719)), IF($H1587 < 0, MAX($H1587 - SUM($L1719:U1719), $H1587 * (V1639 + V1665)), MAX(0, MIN($H1587 - SUM($L1719:U1719), $H1587 *  (V1639 + V1665))))))","v":0},{"$f":" IF(W$1711 = 1, W1613, IF(AND(W1691 = 1, X1639 = 0, X1665 = 0), MAX(0, $H1587 - SUM($L1719:V1719)), IF($H1587 < 0, MAX($H1587 - SUM($L1719:V1719), $H1587 * (W1639 + W1665)), MAX(0, MIN($H1587 - SUM($L1719:V1719), $H1587 *  (W1639 + W1665))))))","v":0},{"$f":" IF(X$1711 = 1, X1613, IF(AND(X1691 = 1, Y1639 = 0, Y1665 = 0), MAX(0, $H1587 - SUM($L1719:W1719)), IF($H1587 < 0, MAX($H1587 - SUM($L1719:W1719), $H1587 * (X1639 + X1665)), MAX(0, MIN($H1587 - SUM($L1719:W1719), $H1587 *  (X1639 + X1665))))))","v":0},{"$f":" IF(Y$1711 = 1, Y1613, IF(AND(Y1691 = 1, Z1639 = 0, Z1665 = 0), MAX(0, $H1587 - SUM($L1719:X1719)), IF($H1587 < 0, MAX($H1587 - SUM($L1719:X1719), $H1587 * (Y1639 + Y1665)), MAX(0, MIN($H1587 - SUM($L1719:X1719), $H1587 *  (Y1639 + Y1665))))))","v":0},{"$f":" IF(Z$1711 = 1, Z1613, IF(AND(Z1691 = 1, AA1639 = 0, AA1665 = 0), MAX(0, $H1587 - SUM($L1719:Y1719)), IF($H1587 < 0, MAX($H1587 - SUM($L1719:Y1719), $H1587 * (Z1639 + Z1665)), MAX(0, MIN($H1587 - SUM($L1719:Y1719), $H1587 *  (Z1639 + Z1665))))))","v":0},{"$f":" IF(AA$1711 = 1, AA1613, IF(AND(AA1691 = 1, AB1639 = 0, AB1665 = 0), MAX(0, $H1587 - SUM($L1719:Z1719)), IF($H1587 < 0, MAX($H1587 - SUM($L1719:Z1719), $H1587 * (AA1639 + AA1665)), MAX(0, MIN($H1587 - SUM($L1719:Z1719), $H1587 *  (AA1639 + AA1665))))))","v":0},{"$f":" IF(AB$1711 = 1, AB1613, IF(AND(AB1691 = 1, AC1639 = 0, AC1665 = 0), MAX(0, $H1587 - SUM($L1719:AA1719)), IF($H1587 < 0, MAX($H1587 - SUM($L1719:AA1719), $H1587 * (AB1639 + AB1665)), MAX(0, MIN($H1587 - SUM($L1719:AA1719), $H1587 *  (AB1639 + AB1665))))))","v":0},{"$f":" IF(AC$1711 = 1, AC1613, IF(AND(AC1691 = 1, AD1639 = 0, AD1665 = 0), MAX(0, $H1587 - SUM($L1719:AB1719)), IF($H1587 < 0, MAX($H1587 - SUM($L1719:AB1719), $H1587 * (AC1639 + AC1665)), MAX(0, MIN($H1587 - SUM($L1719:AB1719), $H1587 *  (AC1639 + AC1665))))))","v":0},{"$f":" IF(AD$1711 = 1, AD1613, IF(AND(AD1691 = 1, AE1639 = 0, AE1665 = 0), MAX(0, $H1587 - SUM($L1719:AC1719)), IF($H1587 < 0, MAX($H1587 - SUM($L1719:AC1719), $H1587 * (AD1639 + AD1665)), MAX(0, MIN($H1587 - SUM($L1719:AC1719), $H1587 *  (AD1639 + AD1665))))))","v":0},{"$f":" IF(AE$1711 = 1, AE1613, IF(AND(AE1691 = 1, AF1639 = 0, AF1665 = 0), MAX(0, $H1587 - SUM($L1719:AD1719)), IF($H1587 < 0, MAX($H1587 - SUM($L1719:AD1719), $H1587 * (AE1639 + AE1665)), MAX(0, MIN($H1587 - SUM($L1719:AD1719), $H1587 *  (AE1639 + AE1665))))))","v":0},{"$f":" IF(AF$1711 = 1, AF1613, IF(AND(AF1691 = 1, AG1639 = 0, AG1665 = 0), MAX(0, $H1587 - SUM($L1719:AE1719)), IF($H1587 < 0, MAX($H1587 - SUM($L1719:AE1719), $H1587 * (AF1639 + AF1665)), MAX(0, MIN($H1587 - SUM($L1719:AE1719), $H1587 *  (AF1639 + AF1665))))))","v":0},{"$f":" IF(AG$1711 = 1, AG1613, IF(AND(AG1691 = 1, AH1639 = 0, AH1665 = 0), MAX(0, $H1587 - SUM($L1719:AF1719)), IF($H1587 < 0, MAX($H1587 - SUM($L1719:AF1719), $H1587 * (AG1639 + AG1665)), MAX(0, MIN($H1587 - SUM($L1719:AF1719), $H1587 *  (AG1639 + AG1665))))))","v":0},{"$f":" IF(AH$1711 = 1, AH1613, IF(AND(AH1691 = 1, AI1639 = 0, AI1665 = 0), MAX(0, $H1587 - SUM($L1719:AG1719)), IF($H1587 < 0, MAX($H1587 - SUM($L1719:AG1719), $H1587 * (AH1639 + AH1665)), MAX(0, MIN($H1587 - SUM($L1719:AG1719), $H1587 *  (AH1639 + AH1665))))))","v":0},{"$f":" IF(AI$1711 = 1, AI1613, IF(AND(AI1691 = 1, AJ1639 = 0, AJ1665 = 0), MAX(0, $H1587 - SUM($L1719:AH1719)), IF($H1587 < 0, MAX($H1587 - SUM($L1719:AH1719), $H1587 * (AI1639 + AI1665)), MAX(0, MIN($H1587 - SUM($L1719:AH1719), $H1587 *  (AI1639 + AI1665))))))","v":0},{"$f":" IF(AJ$1711 = 1, AJ1613, IF(AND(AJ1691 = 1, AK1639 = 0, AK1665 = 0), MAX(0, $H1587 - SUM($L1719:AI1719)), IF($H1587 < 0, MAX($H1587 - SUM($L1719:AI1719), $H1587 * (AJ1639 + AJ1665)), MAX(0, MIN($H1587 - SUM($L1719:AI1719), $H1587 *  (AJ1639 + AJ1665))))))","v":0},{"$f":" IF(AK$1711 = 1, AK1613, IF(AND(AK1691 = 1, AL1639 = 0, AL1665 = 0), MAX(0, $H1587 - SUM($L1719:AJ1719)), IF($H1587 < 0, MAX($H1587 - SUM($L1719:AJ1719), $H1587 * (AK1639 + AK1665)), MAX(0, MIN($H1587 - SUM($L1719:AJ1719), $H1587 *  (AK1639 + AK1665))))))","v":0},{"$f":" IF(AL$1711 = 1, AL1613, IF(AND(AL1691 = 1, AM1639 = 0, AM1665 = 0), MAX(0, $H1587 - SUM($L1719:AK1719)), IF($H1587 < 0, MAX($H1587 - SUM($L1719:AK1719), $H1587 * (AL1639 + AL1665)), MAX(0, MIN($H1587 - SUM($L1719:AK1719), $H1587 *  (AL1639 + AL1665))))))","v":0},{"$f":" IF(AM$1711 = 1, AM1613, IF(AND(AM1691 = 1, AN1639 = 0, AN1665 = 0), MAX(0, $H1587 - SUM($L1719:AL1719)), IF($H1587 < 0, MAX($H1587 - SUM($L1719:AL1719), $H1587 * (AM1639 + AM1665)), MAX(0, MIN($H1587 - SUM($L1719:AL1719), $H1587 *  (AM1639 + AM1665))))))","v":0},{"$f":" IF(AN$1711 = 1, AN1613, IF(AND(AN1691 = 1, AO1639 = 0, AO1665 = 0), MAX(0, $H1587 - SUM($L1719:AM1719)), IF($H1587 < 0, MAX($H1587 - SUM($L1719:AM1719), $H1587 * (AN1639 + AN1665)), MAX(0, MIN($H1587 - SUM($L1719:AM1719), $H1587 *  (AN1639 + AN1665))))))","v":0},{"$f":" IF(AO$1711 = 1, AO1613, IF(AND(AO1691 = 1, AP1639 = 0, AP1665 = 0), MAX(0, $H1587 - SUM($L1719:AN1719)), IF($H1587 < 0, MAX($H1587 - SUM($L1719:AN1719), $H1587 * (AO1639 + AO1665)), MAX(0, MIN($H1587 - SUM($L1719:AN1719), $H1587 *  (AO1639 + AO1665))))))","v":0},{"$f":" IF(AP$1711 = 1, AP1613, IF(AND(AP1691 = 1, AQ1639 = 0, AQ1665 = 0), MAX(0, $H1587 - SUM($L1719:AO1719)), IF($H1587 < 0, MAX($H1587 - SUM($L1719:AO1719), $H1587 * (AP1639 + AP1665)), MAX(0, MIN($H1587 - SUM($L1719:AO1719), $H1587 *  (AP1639 + AP1665))))))","v":0},{"$f":" IF(AQ$1711 = 1, AQ1613, IF(AND(AQ1691 = 1, AR1639 = 0, AR1665 = 0), MAX(0, $H1587 - SUM($L1719:AP1719)), IF($H1587 < 0, MAX($H1587 - SUM($L1719:AP1719), $H1587 * (AQ1639 + AQ1665)), MAX(0, MIN($H1587 - SUM($L1719:AP1719), $H1587 *  (AQ1639 + AQ1665))))))","v":0},{"$f":" IF(AR$1711 = 1, AR1613, IF(AND(AR1691 = 1, AS1639 = 0, AS1665 = 0), MAX(0, $H1587 - SUM($L1719:AQ1719)), IF($H1587 < 0, MAX($H1587 - SUM($L1719:AQ1719), $H1587 * (AR1639 + AR1665)), MAX(0, MIN($H1587 - SUM($L1719:AQ1719), $H1587 *  (AR1639 + AR1665))))))","v":0},{"$f":" IF(AS$1711 = 1, AS1613, IF(AND(AS1691 = 1, AT1639 = 0, AT1665 = 0), MAX(0, $H1587 - SUM($L1719:AR1719)), IF($H1587 < 0, MAX($H1587 - SUM($L1719:AR1719), $H1587 * (AS1639 + AS1665)), MAX(0, MIN($H1587 - SUM($L1719:AR1719), $H1587 *  (AS1639 + AS1665))))))","v":0},{"$f":" IF(AT$1711 = 1, AT1613, IF(AND(AT1691 = 1, AU1639 = 0, AU1665 = 0), MAX(0, $H1587 - SUM($L1719:AS1719)), IF($H1587 < 0, MAX($H1587 - SUM($L1719:AS1719), $H1587 * (AT1639 + AT1665)), MAX(0, MIN($H1587 - SUM($L1719:AS1719), $H1587 *  (AT1639 + AT1665))))))","v":0},{"$f":" IF(AU$1711 = 1, AU1613, IF(AND(AU1691 = 1, AV1639 = 0, AV1665 = 0), MAX(0, $H1587 - SUM($L1719:AT1719)), IF($H1587 < 0, MAX($H1587 - SUM($L1719:AT1719), $H1587 * (AU1639 + AU1665)), MAX(0, MIN($H1587 - SUM($L1719:AT1719), $H1587 *  (AU1639 + AU1665))))))","v":0},{"$f":" IF(AV$1711 = 1, AV1613, IF(AND(AV1691 = 1, AW1639 = 0, AW1665 = 0), MAX(0, $H1587 - SUM($L1719:AU1719)), IF($H1587 < 0, MAX($H1587 - SUM($L1719:AU1719), $H1587 * (AV1639 + AV1665)), MAX(0, MIN($H1587 - SUM($L1719:AU1719), $H1587 *  (AV1639 + AV1665))))))","v":0},{"$f":" IF(AW$1711 = 1, AW1613, IF(AND(AW1691 = 1, AX1639 = 0, AX1665 = 0), MAX(0, $H1587 - SUM($L1719:AV1719)), IF($H1587 < 0, MAX($H1587 - SUM($L1719:AV1719), $H1587 * (AW1639 + AW1665)), MAX(0, MIN($H1587 - SUM($L1719:AV1719), $H1587 *  (AW1639 + AW1665))))))","v":0},{"$f":" IF(AX$1711 = 1, AX1613, IF(AND(AX1691 = 1, AY1639 = 0, AY1665 = 0), MAX(0, $H1587 - SUM($L1719:AW1719)), IF($H1587 < 0, MAX($H1587 - SUM($L1719:AW1719), $H1587 * (AX1639 + AX1665)), MAX(0, MIN($H1587 - SUM($L1719:AW1719), $H1587 *  (AX1639 + AX1665))))))","v":0},{"$f":" IF(AY$1711 = 1, AY1613, IF(AND(AY1691 = 1, AZ1639 = 0, AZ1665 = 0), MAX(0, $H1587 - SUM($L1719:AX1719)), IF($H1587 < 0, MAX($H1587 - SUM($L1719:AX1719), $H1587 * (AY1639 + AY1665)), MAX(0, MIN($H1587 - SUM($L1719:AX1719), $H1587 *  (AY1639 + AY1665))))))","v":0},{"$f":" IF(AZ$1711 = 1, AZ1613, IF(AND(AZ1691 = 1, BA1639 = 0, BA1665 = 0), MAX(0, $H1587 - SUM($L1719:AY1719)), IF($H1587 < 0, MAX($H1587 - SUM($L1719:AY1719), $H1587 * (AZ1639 + AZ1665)), MAX(0, MIN($H1587 - SUM($L1719:AY1719), $H1587 *  (AZ1639 + AZ1665))))))","v":0},{"$f":" IF(BA$1711 = 1, BA1613, IF(AND(BA1691 = 1, BB1639 = 0, BB1665 = 0), MAX(0, $H1587 - SUM($L1719:AZ1719)), IF($H1587 < 0, MAX($H1587 - SUM($L1719:AZ1719), $H1587 * (BA1639 + BA1665)), MAX(0, MIN($H1587 - SUM($L1719:AZ1719), $H1587 *  (BA1639 + BA1665))))))","v":0},{"$f":" IF(BB$1711 = 1, BB1613, IF(AND(BB1691 = 1, BC1639 = 0, BC1665 = 0), MAX(0, $H1587 - SUM($L1719:BA1719)), IF($H1587 < 0, MAX($H1587 - SUM($L1719:BA1719), $H1587 * (BB1639 + BB1665)), MAX(0, MIN($H1587 - SUM($L1719:BA1719), $H1587 *  (BB1639 + BB1665))))))","v":0},{"$f":" IF(BC$1711 = 1, BC1613, IF(AND(BC1691 = 1, BD1639 = 0, BD1665 = 0), MAX(0, $H1587 - SUM($L1719:BB1719)), IF($H1587 < 0, MAX($H1587 - SUM($L1719:BB1719), $H1587 * (BC1639 + BC1665)), MAX(0, MIN($H1587 - SUM($L1719:BB1719), $H1587 *  (BC1639 + BC1665))))))","v":0},{"$f":" IF(BD$1711 = 1, BD1613, IF(AND(BD1691 = 1, BE1639 = 0, BE1665 = 0), MAX(0, $H1587 - SUM($L1719:BC1719)), IF($H1587 < 0, MAX($H1587 - SUM($L1719:BC1719), $H1587 * (BD1639 + BD1665)), MAX(0, MIN($H1587 - SUM($L1719:BC1719), $H1587 *  (BD1639 + BD1665))))))","v":0},{"$f":" IF(BE$1711 = 1, BE1613, IF(AND(BE1691 = 1, BF1639 = 0, BF1665 = 0), MAX(0, $H1587 - SUM($L1719:BD1719)), IF($H1587 < 0, MAX($H1587 - SUM($L1719:BD1719), $H1587 * (BE1639 + BE1665)), MAX(0, MIN($H1587 - SUM($L1719:BD1719), $H1587 *  (BE1639 + BE1665))))))","v":0},{"$f":" IF(BF$1711 = 1, BF1613, IF(AND(BF1691 = 1, BG1639 = 0, BG1665 = 0), MAX(0, $H1587 - SUM($L1719:BE1719)), IF($H1587 < 0, MAX($H1587 - SUM($L1719:BE1719), $H1587 * (BF1639 + BF1665)), MAX(0, MIN($H1587 - SUM($L1719:BE1719), $H1587 *  (BF1639 + BF1665))))))","v":0},{"$f":" IF(BG$1711 = 1, BG1613, IF(AND(BG1691 = 1, BH1639 = 0, BH1665 = 0), MAX(0, $H1587 - SUM($L1719:BF1719)), IF($H1587 < 0, MAX($H1587 - SUM($L1719:BF1719), $H1587 * (BG1639 + BG1665)), MAX(0, MIN($H1587 - SUM($L1719:BF1719), $H1587 *  (BG1639 + BG1665))))))","v":0},{"$f":" IF(BH$1711 = 1, BH1613, IF(AND(BH1691 = 1, BI1639 = 0, BI1665 = 0), MAX(0, $H1587 - SUM($L1719:BG1719)), IF($H1587 < 0, MAX($H1587 - SUM($L1719:BG1719), $H1587 * (BH1639 + BH1665)), MAX(0, MIN($H1587 - SUM($L1719:BG1719), $H1587 *  (BH1639 + BH1665))))))","v":0},{"$f":" IF(BI$1711 = 1, BI1613, IF(AND(BI1691 = 1, BJ1639 = 0, BJ1665 = 0), MAX(0, $H1587 - SUM($L1719:BH1719)), IF($H1587 < 0, MAX($H1587 - SUM($L1719:BH1719), $H1587 * (BI1639 + BI1665)), MAX(0, MIN($H1587 - SUM($L1719:BH1719), $H1587 *  (BI1639 + BI1665))))))","v":0},{"$f":" IF(BJ$1711 = 1, BJ1613, IF(AND(BJ1691 = 1, BK1639 = 0, BK1665 = 0), MAX(0, $H1587 - SUM($L1719:BI1719)), IF($H1587 < 0, MAX($H1587 - SUM($L1719:BI1719), $H1587 * (BJ1639 + BJ1665)), MAX(0, MIN($H1587 - SUM($L1719:BI1719), $H1587 *  (BJ1639 + BJ1665))))))","v":0},{"$f":" IF(BK$1711 = 1, BK1613, IF(AND(BK1691 = 1, BL1639 = 0, BL1665 = 0), MAX(0, $H1587 - SUM($L1719:BJ1719)), IF($H1587 < 0, MAX($H1587 - SUM($L1719:BJ1719), $H1587 * (BK1639 + BK1665)), MAX(0, MIN($H1587 - SUM($L1719:BJ1719), $H1587 *  (BK1639 + BK1665))))))","v":0},{"$f":" IF(BL$1711 = 1, BL1613, IF(AND(BL1691 = 1, BM1639 = 0, BM1665 = 0), MAX(0, $H1587 - SUM($L1719:BK1719)), IF($H1587 < 0, MAX($H1587 - SUM($L1719:BK1719), $H1587 * (BL1639 + BL1665)), MAX(0, MIN($H1587 - SUM($L1719:BK1719), $H1587 *  (BL1639 + BL1665))))))","v":0},{"$f":" IF(BM$1711 = 1, BM1613, IF(AND(BM1691 = 1, BN1639 = 0, BN1665 = 0), MAX(0, $H1587 - SUM($L1719:BL1719)), IF($H1587 < 0, MAX($H1587 - SUM($L1719:BL1719), $H1587 * (BM1639 + BM1665)), MAX(0, MIN($H1587 - SUM($L1719:BL1719), $H1587 *  (BM1639 + BM1665))))))","v":0},{"$f":" IF(BN$1711 = 1, BN1613, IF(AND(BN1691 = 1, BO1639 = 0, BO1665 = 0), MAX(0, $H1587 - SUM($L1719:BM1719)), IF($H1587 < 0, MAX($H1587 - SUM($L1719:BM1719), $H1587 * (BN1639 + BN1665)), MAX(0, MIN($H1587 - SUM($L1719:BM1719), $H1587 *  (BN1639 + BN1665))))))","v":0},{"$f":" IF(BO$1711 = 1, BO1613, IF(AND(BO1691 = 1, BP1639 = 0, BP1665 = 0), MAX(0, $H1587 - SUM($L1719:BN1719)), IF($H1587 < 0, MAX($H1587 - SUM($L1719:BN1719), $H1587 * (BO1639 + BO1665)), MAX(0, MIN($H1587 - SUM($L1719:BN1719), $H1587 *  (BO1639 + BO1665))))))","v":0},{"$f":" IF(BP$1711 = 1, BP1613, IF(AND(BP1691 = 1, BQ1639 = 0, BQ1665 = 0), MAX(0, $H1587 - SUM($L1719:BO1719)), IF($H1587 < 0, MAX($H1587 - SUM($L1719:BO1719), $H1587 * (BP1639 + BP1665)), MAX(0, MIN($H1587 - SUM($L1719:BO1719), $H1587 *  (BP1639 + BP1665))))))","v":0},{"$f":" IF(BQ$1711 = 1, BQ1613, IF(AND(BQ1691 = 1, BR1639 = 0, BR1665 = 0), MAX(0, $H1587 - SUM($L1719:BP1719)), IF($H1587 < 0, MAX($H1587 - SUM($L1719:BP1719), $H1587 * (BQ1639 + BQ1665)), MAX(0, MIN($H1587 - SUM($L1719:BP1719), $H1587 *  (BQ1639 + BQ1665))))))","v":0},{"$f":" IF(BR$1711 = 1, BR1613, IF(AND(BR1691 = 1, BS1639 = 0, BS1665 = 0), MAX(0, $H1587 - SUM($L1719:BQ1719)), IF($H1587 < 0, MAX($H1587 - SUM($L1719:BQ1719), $H1587 * (BR1639 + BR1665)), MAX(0, MIN($H1587 - SUM($L1719:BQ1719), $H1587 *  (BR1639 + BR1665))))))","v":0},{"$f":" IF(BS$1711 = 1, BS1613, IF(AND(BS1691 = 1, BT1639 = 0, BT1665 = 0), MAX(0, $H1587 - SUM($L1719:BR1719)), IF($H1587 < 0, MAX($H1587 - SUM($L1719:BR1719), $H1587 * (BS1639 + BS1665)), MAX(0, MIN($H1587 - SUM($L1719:BR1719), $H1587 *  (BS1639 + BS1665))))))","v":0},{"$f":" IF(BT$1711 = 1, BT1613, IF(AND(BT1691 = 1, BU1639 = 0, BU1665 = 0), MAX(0, $H1587 - SUM($L1719:BS1719)), IF($H1587 < 0, MAX($H1587 - SUM($L1719:BS1719), $H1587 * (BT1639 + BT1665)), MAX(0, MIN($H1587 - SUM($L1719:BS1719), $H1587 *  (BT1639 + BT1665))))))","v":0},{"$f":" IF(BU$1711 = 1, BU1613, IF(AND(BU1691 = 1, BV1639 = 0, BV1665 = 0), MAX(0, $H1587 - SUM($L1719:BT1719)), IF($H1587 < 0, MAX($H1587 - SUM($L1719:BT1719), $H1587 * (BU1639 + BU1665)), MAX(0, MIN($H1587 - SUM($L1719:BT1719), $H1587 *  (BU1639 + BU1665))))))","v":0},{"$f":" IF(BV$1711 = 1, BV1613, IF(AND(BV1691 = 1, BW1639 = 0, BW1665 = 0), MAX(0, $H1587 - SUM($L1719:BU1719)), IF($H1587 < 0, MAX($H1587 - SUM($L1719:BU1719), $H1587 * (BV1639 + BV1665)), MAX(0, MIN($H1587 - SUM($L1719:BU1719), $H1587 *  (BV1639 + BV1665))))))","v":0},{"$f":" IF(BW$1711 = 1, BW1613, IF(AND(BW1691 = 1, BX1639 = 0, BX1665 = 0), MAX(0, $H1587 - SUM($L1719:BV1719)), IF($H1587 < 0, MAX($H1587 - SUM($L1719:BV1719), $H1587 * (BW1639 + BW1665)), MAX(0, MIN($H1587 - SUM($L1719:BV1719), $H1587 *  (BW1639 + BW1665))))))","v":0},{"$f":" IF(BX$1711 = 1, BX1613, IF(AND(BX1691 = 1, BY1639 = 0, BY1665 = 0), MAX(0, $H1587 - SUM($L1719:BW1719)), IF($H1587 < 0, MAX($H1587 - SUM($L1719:BW1719), $H1587 * (BX1639 + BX1665)), MAX(0, MIN($H1587 - SUM($L1719:BW1719), $H1587 *  (BX1639 + BX1665))))))","v":0},{"$f":" IF(BY$1711 = 1, BY1613, IF(AND(BY1691 = 1, BZ1639 = 0, BZ1665 = 0), MAX(0, $H1587 - SUM($L1719:BX1719)), IF($H1587 < 0, MAX($H1587 - SUM($L1719:BX1719), $H1587 * (BY1639 + BY1665)), MAX(0, MIN($H1587 - SUM($L1719:BX1719), $H1587 *  (BY1639 + BY1665))))))","v":0},{"$f":" IF(BZ$1711 = 1, BZ1613, IF(AND(BZ1691 = 1, CA1639 = 0, CA1665 = 0), MAX(0, $H1587 - SUM($L1719:BY1719)), IF($H1587 < 0, MAX($H1587 - SUM($L1719:BY1719), $H1587 * (BZ1639 + BZ1665)), MAX(0, MIN($H1587 - SUM($L1719:BY1719), $H1587 *  (BZ1639 + BZ1665))))))","v":0},{"$f":" IF(CA$1711 = 1, CA1613, IF(AND(CA1691 = 1, CB1639 = 0, CB1665 = 0), MAX(0, $H1587 - SUM($L1719:BZ1719)), IF($H1587 < 0, MAX($H1587 - SUM($L1719:BZ1719), $H1587 * (CA1639 + CA1665)), MAX(0, MIN($H1587 - SUM($L1719:BZ1719), $H1587 *  (CA1639 + CA1665))))))","v":0}]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$42, \"dd mmm yy\") & \" - real - MTRN\"","v":"Depreciation - capex addition - 01 Apr 01 - real - MTRN"},null,null,null,"GBP m",null,0,null,{"$f":" IF(M$1711 = 1, M1615, IF(AND(M1693 = 1, N1641 = 0, N1667 = 0), MAX(0, $H1589 - SUM($L1721:L1721)), IF($H1589 < 0, MAX($H1589 - SUM($L1721:L1721), $H1589 * (M1641 + M1667)), MAX(0, MIN($H1589 - SUM($L1721:L1721), $H1589 *  (M1641 + M1667))))))","v":0},{"$f":" IF(N$1711 = 1, N1615, IF(AND(N1693 = 1, O1641 = 0, O1667 = 0), MAX(0, $H1589 - SUM($L1721:M1721)), IF($H1589 < 0, MAX($H1589 - SUM($L1721:M1721), $H1589 * (N1641 + N1667)), MAX(0, MIN($H1589 - SUM($L1721:M1721), $H1589 *  (N1641 + N1667))))))","v":0},{"$f":" IF(O$1711 = 1, O1615, IF(AND(O1693 = 1, P1641 = 0, P1667 = 0), MAX(0, $H1589 - SUM($L1721:N1721)), IF($H1589 < 0, MAX($H1589 - SUM($L1721:N1721), $H1589 * (O1641 + O1667)), MAX(0, MIN($H1589 - SUM($L1721:N1721), $H1589 *  (O1641 + O1667))))))","v":0},{"$f":" IF(P$1711 = 1, P1615, IF(AND(P1693 = 1, Q1641 = 0, Q1667 = 0), MAX(0, $H1589 - SUM($L1721:O1721)), IF($H1589 < 0, MAX($H1589 - SUM($L1721:O1721), $H1589 * (P1641 + P1667)), MAX(0, MIN($H1589 - SUM($L1721:O1721), $H1589 *  (P1641 + P1667))))))","v":0},{"$f":" IF(Q$1711 = 1, Q1615, IF(AND(Q1693 = 1, R1641 = 0, R1667 = 0), MAX(0, $H1589 - SUM($L1721:P1721)), IF($H1589 < 0, MAX($H1589 - SUM($L1721:P1721), $H1589 * (Q1641 + Q1667)), MAX(0, MIN($H1589 - SUM($L1721:P1721), $H1589 *  (Q1641 + Q1667))))))","v":0},{"$f":" IF(R$1711 = 1, R1615, IF(AND(R1693 = 1, S1641 = 0, S1667 = 0), MAX(0, $H1589 - SUM($L1721:Q1721)), IF($H1589 < 0, MAX($H1589 - SUM($L1721:Q1721), $H1589 * (R1641 + R1667)), MAX(0, MIN($H1589 - SUM($L1721:Q1721), $H1589 *  (R1641 + R1667))))))","v":0},{"$f":" IF(S$1711 = 1, S1615, IF(AND(S1693 = 1, T1641 = 0, T1667 = 0), MAX(0, $H1589 - SUM($L1721:R1721)), IF($H1589 < 0, MAX($H1589 - SUM($L1721:R1721), $H1589 * (S1641 + S1667)), MAX(0, MIN($H1589 - SUM($L1721:R1721), $H1589 *  (S1641 + S1667))))))","v":0},{"$f":" IF(T$1711 = 1, T1615, IF(AND(T1693 = 1, U1641 = 0, U1667 = 0), MAX(0, $H1589 - SUM($L1721:S1721)), IF($H1589 < 0, MAX($H1589 - SUM($L1721:S1721), $H1589 * (T1641 + T1667)), MAX(0, MIN($H1589 - SUM($L1721:S1721), $H1589 *  (T1641 + T1667))))))","v":0},{"$f":" IF(U$1711 = 1, U1615, IF(AND(U1693 = 1, V1641 = 0, V1667 = 0), MAX(0, $H1589 - SUM($L1721:T1721)), IF($H1589 < 0, MAX($H1589 - SUM($L1721:T1721), $H1589 * (U1641 + U1667)), MAX(0, MIN($H1589 - SUM($L1721:T1721), $H1589 *  (U1641 + U1667))))))","v":0},{"$f":" IF(V$1711 = 1, V1615, IF(AND(V1693 = 1, W1641 = 0, W1667 = 0), MAX(0, $H1589 - SUM($L1721:U1721)), IF($H1589 < 0, MAX($H1589 - SUM($L1721:U1721), $H1589 * (V1641 + V1667)), MAX(0, MIN($H1589 - SUM($L1721:U1721), $H1589 *  (V1641 + V1667))))))","v":0},{"$f":" IF(W$1711 = 1, W1615, IF(AND(W1693 = 1, X1641 = 0, X1667 = 0), MAX(0, $H1589 - SUM($L1721:V1721)), IF($H1589 < 0, MAX($H1589 - SUM($L1721:V1721), $H1589 * (W1641 + W1667)), MAX(0, MIN($H1589 - SUM($L1721:V1721), $H1589 *  (W1641 + W1667))))))","v":0},{"$f":" IF(X$1711 = 1, X1615, IF(AND(X1693 = 1, Y1641 = 0, Y1667 = 0), MAX(0, $H1589 - SUM($L1721:W1721)), IF($H1589 < 0, MAX($H1589 - SUM($L1721:W1721), $H1589 * (X1641 + X1667)), MAX(0, MIN($H1589 - SUM($L1721:W1721), $H1589 *  (X1641 + X1667))))))","v":0},{"$f":" IF(Y$1711 = 1, Y1615, IF(AND(Y1693 = 1, Z1641 = 0, Z1667 = 0), MAX(0, $H1589 - SUM($L1721:X1721)), IF($H1589 < 0, MAX($H1589 - SUM($L1721:X1721), $H1589 * (Y1641 + Y1667)), MAX(0, MIN($H1589 - SUM($L1721:X1721), $H1589 *  (Y1641 + Y1667))))))","v":0},{"$f":" IF(Z$1711 = 1, Z1615, IF(AND(Z1693 = 1, AA1641 = 0, AA1667 = 0), MAX(0, $H1589 - SUM($L1721:Y1721)), IF($H1589 < 0, MAX($H1589 - SUM($L1721:Y1721), $H1589 * (Z1641 + Z1667)), MAX(0, MIN($H1589 - SUM($L1721:Y1721), $H1589 *  (Z1641 + Z1667))))))","v":0},{"$f":" IF(AA$1711 = 1, AA1615, IF(AND(AA1693 = 1, AB1641 = 0, AB1667 = 0), MAX(0, $H1589 - SUM($L1721:Z1721)), IF($H1589 < 0, MAX($H1589 - SUM($L1721:Z1721), $H1589 * (AA1641 + AA1667)), MAX(0, MIN($H1589 - SUM($L1721:Z1721), $H1589 *  (AA1641 + AA1667))))))","v":0},{"$f":" IF(AB$1711 = 1, AB1615, IF(AND(AB1693 = 1, AC1641 = 0, AC1667 = 0), MAX(0, $H1589 - SUM($L1721:AA1721)), IF($H1589 < 0, MAX($H1589 - SUM($L1721:AA1721), $H1589 * (AB1641 + AB1667)), MAX(0, MIN($H1589 - SUM($L1721:AA1721), $H1589 *  (AB1641 + AB1667))))))","v":0},{"$f":" IF(AC$1711 = 1, AC1615, IF(AND(AC1693 = 1, AD1641 = 0, AD1667 = 0), MAX(0, $H1589 - SUM($L1721:AB1721)), IF($H1589 < 0, MAX($H1589 - SUM($L1721:AB1721), $H1589 * (AC1641 + AC1667)), MAX(0, MIN($H1589 - SUM($L1721:AB1721), $H1589 *  (AC1641 + AC1667))))))","v":0},{"$f":" IF(AD$1711 = 1, AD1615, IF(AND(AD1693 = 1, AE1641 = 0, AE1667 = 0), MAX(0, $H1589 - SUM($L1721:AC1721)), IF($H1589 < 0, MAX($H1589 - SUM($L1721:AC1721), $H1589 * (AD1641 + AD1667)), MAX(0, MIN($H1589 - SUM($L1721:AC1721), $H1589 *  (AD1641 + AD1667))))))","v":0},{"$f":" IF(AE$1711 = 1, AE1615, IF(AND(AE1693 = 1, AF1641 = 0, AF1667 = 0), MAX(0, $H1589 - SUM($L1721:AD1721)), IF($H1589 < 0, MAX($H1589 - SUM($L1721:AD1721), $H1589 * (AE1641 + AE1667)), MAX(0, MIN($H1589 - SUM($L1721:AD1721), $H1589 *  (AE1641 + AE1667))))))","v":0},{"$f":" IF(AF$1711 = 1, AF1615, IF(AND(AF1693 = 1, AG1641 = 0, AG1667 = 0), MAX(0, $H1589 - SUM($L1721:AE1721)), IF($H1589 < 0, MAX($H1589 - SUM($L1721:AE1721), $H1589 * (AF1641 + AF1667)), MAX(0, MIN($H1589 - SUM($L1721:AE1721), $H1589 *  (AF1641 + AF1667))))))","v":0},{"$f":" IF(AG$1711 = 1, AG1615, IF(AND(AG1693 = 1, AH1641 = 0, AH1667 = 0), MAX(0, $H1589 - SUM($L1721:AF1721)), IF($H1589 < 0, MAX($H1589 - SUM($L1721:AF1721), $H1589 * (AG1641 + AG1667)), MAX(0, MIN($H1589 - SUM($L1721:AF1721), $H1589 *  (AG1641 + AG1667))))))","v":0},{"$f":" IF(AH$1711 = 1, AH1615, IF(AND(AH1693 = 1, AI1641 = 0, AI1667 = 0), MAX(0, $H1589 - SUM($L1721:AG1721)), IF($H1589 < 0, MAX($H1589 - SUM($L1721:AG1721), $H1589 * (AH1641 + AH1667)), MAX(0, MIN($H1589 - SUM($L1721:AG1721), $H1589 *  (AH1641 + AH1667))))))","v":0},{"$f":" IF(AI$1711 = 1, AI1615, IF(AND(AI1693 = 1, AJ1641 = 0, AJ1667 = 0), MAX(0, $H1589 - SUM($L1721:AH1721)), IF($H1589 < 0, MAX($H1589 - SUM($L1721:AH1721), $H1589 * (AI1641 + AI1667)), MAX(0, MIN($H1589 - SUM($L1721:AH1721), $H1589 *  (AI1641 + AI1667))))))","v":0},{"$f":" IF(AJ$1711 = 1, AJ1615, IF(AND(AJ1693 = 1, AK1641 = 0, AK1667 = 0), MAX(0, $H1589 - SUM($L1721:AI1721)), IF($H1589 < 0, MAX($H1589 - SUM($L1721:AI1721), $H1589 * (AJ1641 + AJ1667)), MAX(0, MIN($H1589 - SUM($L1721:AI1721), $H1589 *  (AJ1641 + AJ1667))))))","v":0},{"$f":" IF(AK$1711 = 1, AK1615, IF(AND(AK1693 = 1, AL1641 = 0, AL1667 = 0), MAX(0, $H1589 - SUM($L1721:AJ1721)), IF($H1589 < 0, MAX($H1589 - SUM($L1721:AJ1721), $H1589 * (AK1641 + AK1667)), MAX(0, MIN($H1589 - SUM($L1721:AJ1721), $H1589 *  (AK1641 + AK1667))))))","v":0},{"$f":" IF(AL$1711 = 1, AL1615, IF(AND(AL1693 = 1, AM1641 = 0, AM1667 = 0), MAX(0, $H1589 - SUM($L1721:AK1721)), IF($H1589 < 0, MAX($H1589 - SUM($L1721:AK1721), $H1589 * (AL1641 + AL1667)), MAX(0, MIN($H1589 - SUM($L1721:AK1721), $H1589 *  (AL1641 + AL1667))))))","v":0},{"$f":" IF(AM$1711 = 1, AM1615, IF(AND(AM1693 = 1, AN1641 = 0, AN1667 = 0), MAX(0, $H1589 - SUM($L1721:AL1721)), IF($H1589 < 0, MAX($H1589 - SUM($L1721:AL1721), $H1589 * (AM1641 + AM1667)), MAX(0, MIN($H1589 - SUM($L1721:AL1721), $H1589 *  (AM1641 + AM1667))))))","v":0},{"$f":" IF(AN$1711 = 1, AN1615, IF(AND(AN1693 = 1, AO1641 = 0, AO1667 = 0), MAX(0, $H1589 - SUM($L1721:AM1721)), IF($H1589 < 0, MAX($H1589 - SUM($L1721:AM1721), $H1589 * (AN1641 + AN1667)), MAX(0, MIN($H1589 - SUM($L1721:AM1721), $H1589 *  (AN1641 + AN1667))))))","v":0},{"$f":" IF(AO$1711 = 1, AO1615, IF(AND(AO1693 = 1, AP1641 = 0, AP1667 = 0), MAX(0, $H1589 - SUM($L1721:AN1721)), IF($H1589 < 0, MAX($H1589 - SUM($L1721:AN1721), $H1589 * (AO1641 + AO1667)), MAX(0, MIN($H1589 - SUM($L1721:AN1721), $H1589 *  (AO1641 + AO1667))))))","v":0},{"$f":" IF(AP$1711 = 1, AP1615, IF(AND(AP1693 = 1, AQ1641 = 0, AQ1667 = 0), MAX(0, $H1589 - SUM($L1721:AO1721)), IF($H1589 < 0, MAX($H1589 - SUM($L1721:AO1721), $H1589 * (AP1641 + AP1667)), MAX(0, MIN($H1589 - SUM($L1721:AO1721), $H1589 *  (AP1641 + AP1667))))))","v":0},{"$f":" IF(AQ$1711 = 1, AQ1615, IF(AND(AQ1693 = 1, AR1641 = 0, AR1667 = 0), MAX(0, $H1589 - SUM($L1721:AP1721)), IF($H1589 < 0, MAX($H1589 - SUM($L1721:AP1721), $H1589 * (AQ1641 + AQ1667)), MAX(0, MIN($H1589 - SUM($L1721:AP1721), $H1589 *  (AQ1641 + AQ1667))))))","v":0},{"$f":" IF(AR$1711 = 1, AR1615, IF(AND(AR1693 = 1, AS1641 = 0, AS1667 = 0), MAX(0, $H1589 - SUM($L1721:AQ1721)), IF($H1589 < 0, MAX($H1589 - SUM($L1721:AQ1721), $H1589 * (AR1641 + AR1667)), MAX(0, MIN($H1589 - SUM($L1721:AQ1721), $H1589 *  (AR1641 + AR1667))))))","v":0},{"$f":" IF(AS$1711 = 1, AS1615, IF(AND(AS1693 = 1, AT1641 = 0, AT1667 = 0), MAX(0, $H1589 - SUM($L1721:AR1721)), IF($H1589 < 0, MAX($H1589 - SUM($L1721:AR1721), $H1589 * (AS1641 + AS1667)), MAX(0, MIN($H1589 - SUM($L1721:AR1721), $H1589 *  (AS1641 + AS1667))))))","v":0},{"$f":" IF(AT$1711 = 1, AT1615, IF(AND(AT1693 = 1, AU1641 = 0, AU1667 = 0), MAX(0, $H1589 - SUM($L1721:AS1721)), IF($H1589 < 0, MAX($H1589 - SUM($L1721:AS1721), $H1589 * (AT1641 + AT1667)), MAX(0, MIN($H1589 - SUM($L1721:AS1721), $H1589 *  (AT1641 + AT1667))))))","v":0},{"$f":" IF(AU$1711 = 1, AU1615, IF(AND(AU1693 = 1, AV1641 = 0, AV1667 = 0), MAX(0, $H1589 - SUM($L1721:AT1721)), IF($H1589 < 0, MAX($H1589 - SUM($L1721:AT1721), $H1589 * (AU1641 + AU1667)), MAX(0, MIN($H1589 - SUM($L1721:AT1721), $H1589 *  (AU1641 + AU1667))))))","v":0},{"$f":" IF(AV$1711 = 1, AV1615, IF(AND(AV1693 = 1, AW1641 = 0, AW1667 = 0), MAX(0, $H1589 - SUM($L1721:AU1721)), IF($H1589 < 0, MAX($H1589 - SUM($L1721:AU1721), $H1589 * (AV1641 + AV1667)), MAX(0, MIN($H1589 - SUM($L1721:AU1721), $H1589 *  (AV1641 + AV1667))))))","v":0},{"$f":" IF(AW$1711 = 1, AW1615, IF(AND(AW1693 = 1, AX1641 = 0, AX1667 = 0), MAX(0, $H1589 - SUM($L1721:AV1721)), IF($H1589 < 0, MAX($H1589 - SUM($L1721:AV1721), $H1589 * (AW1641 + AW1667)), MAX(0, MIN($H1589 - SUM($L1721:AV1721), $H1589 *  (AW1641 + AW1667))))))","v":0},{"$f":" IF(AX$1711 = 1, AX1615, IF(AND(AX1693 = 1, AY1641 = 0, AY1667 = 0), MAX(0, $H1589 - SUM($L1721:AW1721)), IF($H1589 < 0, MAX($H1589 - SUM($L1721:AW1721), $H1589 * (AX1641 + AX1667)), MAX(0, MIN($H1589 - SUM($L1721:AW1721), $H1589 *  (AX1641 + AX1667))))))","v":0},{"$f":" IF(AY$1711 = 1, AY1615, IF(AND(AY1693 = 1, AZ1641 = 0, AZ1667 = 0), MAX(0, $H1589 - SUM($L1721:AX1721)), IF($H1589 < 0, MAX($H1589 - SUM($L1721:AX1721), $H1589 * (AY1641 + AY1667)), MAX(0, MIN($H1589 - SUM($L1721:AX1721), $H1589 *  (AY1641 + AY1667))))))","v":0},{"$f":" IF(AZ$1711 = 1, AZ1615, IF(AND(AZ1693 = 1, BA1641 = 0, BA1667 = 0), MAX(0, $H1589 - SUM($L1721:AY1721)), IF($H1589 < 0, MAX($H1589 - SUM($L1721:AY1721), $H1589 * (AZ1641 + AZ1667)), MAX(0, MIN($H1589 - SUM($L1721:AY1721), $H1589 *  (AZ1641 + AZ1667))))))","v":0},{"$f":" IF(BA$1711 = 1, BA1615, IF(AND(BA1693 = 1, BB1641 = 0, BB1667 = 0), MAX(0, $H1589 - SUM($L1721:AZ1721)), IF($H1589 < 0, MAX($H1589 - SUM($L1721:AZ1721), $H1589 * (BA1641 + BA1667)), MAX(0, MIN($H1589 - SUM($L1721:AZ1721), $H1589 *  (BA1641 + BA1667))))))","v":0},{"$f":" IF(BB$1711 = 1, BB1615, IF(AND(BB1693 = 1, BC1641 = 0, BC1667 = 0), MAX(0, $H1589 - SUM($L1721:BA1721)), IF($H1589 < 0, MAX($H1589 - SUM($L1721:BA1721), $H1589 * (BB1641 + BB1667)), MAX(0, MIN($H1589 - SUM($L1721:BA1721), $H1589 *  (BB1641 + BB1667))))))","v":0},{"$f":" IF(BC$1711 = 1, BC1615, IF(AND(BC1693 = 1, BD1641 = 0, BD1667 = 0), MAX(0, $H1589 - SUM($L1721:BB1721)), IF($H1589 < 0, MAX($H1589 - SUM($L1721:BB1721), $H1589 * (BC1641 + BC1667)), MAX(0, MIN($H1589 - SUM($L1721:BB1721), $H1589 *  (BC1641 + BC1667))))))","v":0},{"$f":" IF(BD$1711 = 1, BD1615, IF(AND(BD1693 = 1, BE1641 = 0, BE1667 = 0), MAX(0, $H1589 - SUM($L1721:BC1721)), IF($H1589 < 0, MAX($H1589 - SUM($L1721:BC1721), $H1589 * (BD1641 + BD1667)), MAX(0, MIN($H1589 - SUM($L1721:BC1721), $H1589 *  (BD1641 + BD1667))))))","v":0},{"$f":" IF(BE$1711 = 1, BE1615, IF(AND(BE1693 = 1, BF1641 = 0, BF1667 = 0), MAX(0, $H1589 - SUM($L1721:BD1721)), IF($H1589 < 0, MAX($H1589 - SUM($L1721:BD1721), $H1589 * (BE1641 + BE1667)), MAX(0, MIN($H1589 - SUM($L1721:BD1721), $H1589 *  (BE1641 + BE1667))))))","v":0},{"$f":" IF(BF$1711 = 1, BF1615, IF(AND(BF1693 = 1, BG1641 = 0, BG1667 = 0), MAX(0, $H1589 - SUM($L1721:BE1721)), IF($H1589 < 0, MAX($H1589 - SUM($L1721:BE1721), $H1589 * (BF1641 + BF1667)), MAX(0, MIN($H1589 - SUM($L1721:BE1721), $H1589 *  (BF1641 + BF1667))))))","v":0},{"$f":" IF(BG$1711 = 1, BG1615, IF(AND(BG1693 = 1, BH1641 = 0, BH1667 = 0), MAX(0, $H1589 - SUM($L1721:BF1721)), IF($H1589 < 0, MAX($H1589 - SUM($L1721:BF1721), $H1589 * (BG1641 + BG1667)), MAX(0, MIN($H1589 - SUM($L1721:BF1721), $H1589 *  (BG1641 + BG1667))))))","v":0},{"$f":" IF(BH$1711 = 1, BH1615, IF(AND(BH1693 = 1, BI1641 = 0, BI1667 = 0), MAX(0, $H1589 - SUM($L1721:BG1721)), IF($H1589 < 0, MAX($H1589 - SUM($L1721:BG1721), $H1589 * (BH1641 + BH1667)), MAX(0, MIN($H1589 - SUM($L1721:BG1721), $H1589 *  (BH1641 + BH1667))))))","v":0},{"$f":" IF(BI$1711 = 1, BI1615, IF(AND(BI1693 = 1, BJ1641 = 0, BJ1667 = 0), MAX(0, $H1589 - SUM($L1721:BH1721)), IF($H1589 < 0, MAX($H1589 - SUM($L1721:BH1721), $H1589 * (BI1641 + BI1667)), MAX(0, MIN($H1589 - SUM($L1721:BH1721), $H1589 *  (BI1641 + BI1667))))))","v":0},{"$f":" IF(BJ$1711 = 1, BJ1615, IF(AND(BJ1693 = 1, BK1641 = 0, BK1667 = 0), MAX(0, $H1589 - SUM($L1721:BI1721)), IF($H1589 < 0, MAX($H1589 - SUM($L1721:BI1721), $H1589 * (BJ1641 + BJ1667)), MAX(0, MIN($H1589 - SUM($L1721:BI1721), $H1589 *  (BJ1641 + BJ1667))))))","v":0},{"$f":" IF(BK$1711 = 1, BK1615, IF(AND(BK1693 = 1, BL1641 = 0, BL1667 = 0), MAX(0, $H1589 - SUM($L1721:BJ1721)), IF($H1589 < 0, MAX($H1589 - SUM($L1721:BJ1721), $H1589 * (BK1641 + BK1667)), MAX(0, MIN($H1589 - SUM($L1721:BJ1721), $H1589 *  (BK1641 + BK1667))))))","v":0},{"$f":" IF(BL$1711 = 1, BL1615, IF(AND(BL1693 = 1, BM1641 = 0, BM1667 = 0), MAX(0, $H1589 - SUM($L1721:BK1721)), IF($H1589 < 0, MAX($H1589 - SUM($L1721:BK1721), $H1589 * (BL1641 + BL1667)), MAX(0, MIN($H1589 - SUM($L1721:BK1721), $H1589 *  (BL1641 + BL1667))))))","v":0},{"$f":" IF(BM$1711 = 1, BM1615, IF(AND(BM1693 = 1, BN1641 = 0, BN1667 = 0), MAX(0, $H1589 - SUM($L1721:BL1721)), IF($H1589 < 0, MAX($H1589 - SUM($L1721:BL1721), $H1589 * (BM1641 + BM1667)), MAX(0, MIN($H1589 - SUM($L1721:BL1721), $H1589 *  (BM1641 + BM1667))))))","v":0},{"$f":" IF(BN$1711 = 1, BN1615, IF(AND(BN1693 = 1, BO1641 = 0, BO1667 = 0), MAX(0, $H1589 - SUM($L1721:BM1721)), IF($H1589 < 0, MAX($H1589 - SUM($L1721:BM1721), $H1589 * (BN1641 + BN1667)), MAX(0, MIN($H1589 - SUM($L1721:BM1721), $H1589 *  (BN1641 + BN1667))))))","v":0},{"$f":" IF(BO$1711 = 1, BO1615, IF(AND(BO1693 = 1, BP1641 = 0, BP1667 = 0), MAX(0, $H1589 - SUM($L1721:BN1721)), IF($H1589 < 0, MAX($H1589 - SUM($L1721:BN1721), $H1589 * (BO1641 + BO1667)), MAX(0, MIN($H1589 - SUM($L1721:BN1721), $H1589 *  (BO1641 + BO1667))))))","v":0},{"$f":" IF(BP$1711 = 1, BP1615, IF(AND(BP1693 = 1, BQ1641 = 0, BQ1667 = 0), MAX(0, $H1589 - SUM($L1721:BO1721)), IF($H1589 < 0, MAX($H1589 - SUM($L1721:BO1721), $H1589 * (BP1641 + BP1667)), MAX(0, MIN($H1589 - SUM($L1721:BO1721), $H1589 *  (BP1641 + BP1667))))))","v":0},{"$f":" IF(BQ$1711 = 1, BQ1615, IF(AND(BQ1693 = 1, BR1641 = 0, BR1667 = 0), MAX(0, $H1589 - SUM($L1721:BP1721)), IF($H1589 < 0, MAX($H1589 - SUM($L1721:BP1721), $H1589 * (BQ1641 + BQ1667)), MAX(0, MIN($H1589 - SUM($L1721:BP1721), $H1589 *  (BQ1641 + BQ1667))))))","v":0},{"$f":" IF(BR$1711 = 1, BR1615, IF(AND(BR1693 = 1, BS1641 = 0, BS1667 = 0), MAX(0, $H1589 - SUM($L1721:BQ1721)), IF($H1589 < 0, MAX($H1589 - SUM($L1721:BQ1721), $H1589 * (BR1641 + BR1667)), MAX(0, MIN($H1589 - SUM($L1721:BQ1721), $H1589 *  (BR1641 + BR1667))))))","v":0},{"$f":" IF(BS$1711 = 1, BS1615, IF(AND(BS1693 = 1, BT1641 = 0, BT1667 = 0), MAX(0, $H1589 - SUM($L1721:BR1721)), IF($H1589 < 0, MAX($H1589 - SUM($L1721:BR1721), $H1589 * (BS1641 + BS1667)), MAX(0, MIN($H1589 - SUM($L1721:BR1721), $H1589 *  (BS1641 + BS1667))))))","v":0},{"$f":" IF(BT$1711 = 1, BT1615, IF(AND(BT1693 = 1, BU1641 = 0, BU1667 = 0), MAX(0, $H1589 - SUM($L1721:BS1721)), IF($H1589 < 0, MAX($H1589 - SUM($L1721:BS1721), $H1589 * (BT1641 + BT1667)), MAX(0, MIN($H1589 - SUM($L1721:BS1721), $H1589 *  (BT1641 + BT1667))))))","v":0},{"$f":" IF(BU$1711 = 1, BU1615, IF(AND(BU1693 = 1, BV1641 = 0, BV1667 = 0), MAX(0, $H1589 - SUM($L1721:BT1721)), IF($H1589 < 0, MAX($H1589 - SUM($L1721:BT1721), $H1589 * (BU1641 + BU1667)), MAX(0, MIN($H1589 - SUM($L1721:BT1721), $H1589 *  (BU1641 + BU1667))))))","v":0},{"$f":" IF(BV$1711 = 1, BV1615, IF(AND(BV1693 = 1, BW1641 = 0, BW1667 = 0), MAX(0, $H1589 - SUM($L1721:BU1721)), IF($H1589 < 0, MAX($H1589 - SUM($L1721:BU1721), $H1589 * (BV1641 + BV1667)), MAX(0, MIN($H1589 - SUM($L1721:BU1721), $H1589 *  (BV1641 + BV1667))))))","v":0},{"$f":" IF(BW$1711 = 1, BW1615, IF(AND(BW1693 = 1, BX1641 = 0, BX1667 = 0), MAX(0, $H1589 - SUM($L1721:BV1721)), IF($H1589 < 0, MAX($H1589 - SUM($L1721:BV1721), $H1589 * (BW1641 + BW1667)), MAX(0, MIN($H1589 - SUM($L1721:BV1721), $H1589 *  (BW1641 + BW1667))))))","v":0},{"$f":" IF(BX$1711 = 1, BX1615, IF(AND(BX1693 = 1, BY1641 = 0, BY1667 = 0), MAX(0, $H1589 - SUM($L1721:BW1721)), IF($H1589 < 0, MAX($H1589 - SUM($L1721:BW1721), $H1589 * (BX1641 + BX1667)), MAX(0, MIN($H1589 - SUM($L1721:BW1721), $H1589 *  (BX1641 + BX1667))))))","v":0},{"$f":" IF(BY$1711 = 1, BY1615, IF(AND(BY1693 = 1, BZ1641 = 0, BZ1667 = 0), MAX(0, $H1589 - SUM($L1721:BX1721)), IF($H1589 < 0, MAX($H1589 - SUM($L1721:BX1721), $H1589 * (BY1641 + BY1667)), MAX(0, MIN($H1589 - SUM($L1721:BX1721), $H1589 *  (BY1641 + BY1667))))))","v":0},{"$f":" IF(BZ$1711 = 1, BZ1615, IF(AND(BZ1693 = 1, CA1641 = 0, CA1667 = 0), MAX(0, $H1589 - SUM($L1721:BY1721)), IF($H1589 < 0, MAX($H1589 - SUM($L1721:BY1721), $H1589 * (BZ1641 + BZ1667)), MAX(0, MIN($H1589 - SUM($L1721:BY1721), $H1589 *  (BZ1641 + BZ1667))))))","v":0},{"$f":" IF(CA$1711 = 1, CA1615, IF(AND(CA1693 = 1, CB1641 = 0, CB1667 = 0), MAX(0, $H1589 - SUM($L1721:BZ1721)), IF($H1589 < 0, MAX($H1589 - SUM($L1721:BZ1721), $H1589 * (CA1641 + CA1667)), MAX(0, MIN($H1589 - SUM($L1721:BZ1721), $H1589 *  (CA1641 + CA1667))))))","v":0}]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$47, \"dd mmm yy\") & \" - real - MTRN\"","v":"Depreciation - capex addition - 01 Apr 06 - real - MTRN"},null,null,null,"GBP m",null,0,null,{"$f":" IF(M$1711 = 1, M1620, IF(AND(M1698 = 1, N1646 = 0, N1672 = 0), MAX(0, $H1594 - SUM($L1726:L1726)), IF($H1594 < 0, MAX($H1594 - SUM($L1726:L1726), $H1594 * (M1646 + M1672)), MAX(0, MIN($H1594 - SUM($L1726:L1726), $H1594 *  (M1646 + M1672))))))","v":0},{"$f":" IF(N$1711 = 1, N1620, IF(AND(N1698 = 1, O1646 = 0, O1672 = 0), MAX(0, $H1594 - SUM($L1726:M1726)), IF($H1594 < 0, MAX($H1594 - SUM($L1726:M1726), $H1594 * (N1646 + N1672)), MAX(0, MIN($H1594 - SUM($L1726:M1726), $H1594 *  (N1646 + N1672))))))","v":0},{"$f":" IF(O$1711 = 1, O1620, IF(AND(O1698 = 1, P1646 = 0, P1672 = 0), MAX(0, $H1594 - SUM($L1726:N1726)), IF($H1594 < 0, MAX($H1594 - SUM($L1726:N1726), $H1594 * (O1646 + O1672)), MAX(0, MIN($H1594 - SUM($L1726:N1726), $H1594 *  (O1646 + O1672))))))","v":0},{"$f":" IF(P$1711 = 1, P1620, IF(AND(P1698 = 1, Q1646 = 0, Q1672 = 0), MAX(0, $H1594 - SUM($L1726:O1726)), IF($H1594 < 0, MAX($H1594 - SUM($L1726:O1726), $H1594 * (P1646 + P1672)), MAX(0, MIN($H1594 - SUM($L1726:O1726), $H1594 *  (P1646 + P1672))))))","v":0},{"$f":" IF(Q$1711 = 1, Q1620, IF(AND(Q1698 = 1, R1646 = 0, R1672 = 0), MAX(0, $H1594 - SUM($L1726:P1726)), IF($H1594 < 0, MAX($H1594 - SUM($L1726:P1726), $H1594 * (Q1646 + Q1672)), MAX(0, MIN($H1594 - SUM($L1726:P1726), $H1594 *  (Q1646 + Q1672))))))","v":0},{"$f":" IF(R$1711 = 1, R1620, IF(AND(R1698 = 1, S1646 = 0, S1672 = 0), MAX(0, $H1594 - SUM($L1726:Q1726)), IF($H1594 < 0, MAX($H1594 - SUM($L1726:Q1726), $H1594 * (R1646 + R1672)), MAX(0, MIN($H1594 - SUM($L1726:Q1726), $H1594 *  (R1646 + R1672))))))","v":0},{"$f":" IF(S$1711 = 1, S1620, IF(AND(S1698 = 1, T1646 = 0, T1672 = 0), MAX(0, $H1594 - SUM($L1726:R1726)), IF($H1594 < 0, MAX($H1594 - SUM($L1726:R1726), $H1594 * (S1646 + S1672)), MAX(0, MIN($H1594 - SUM($L1726:R1726), $H1594 *  (S1646 + S1672))))))","v":0},{"$f":" IF(T$1711 = 1, T1620, IF(AND(T1698 = 1, U1646 = 0, U1672 = 0), MAX(0, $H1594 - SUM($L1726:S1726)), IF($H1594 < 0, MAX($H1594 - SUM($L1726:S1726), $H1594 * (T1646 + T1672)), MAX(0, MIN($H1594 - SUM($L1726:S1726), $H1594 *  (T1646 + T1672))))))","v":0},{"$f":" IF(U$1711 = 1, U1620, IF(AND(U1698 = 1, V1646 = 0, V1672 = 0), MAX(0, $H1594 - SUM($L1726:T1726)), IF($H1594 < 0, MAX($H1594 - SUM($L1726:T1726), $H1594 * (U1646 + U1672)), MAX(0, MIN($H1594 - SUM($L1726:T1726), $H1594 *  (U1646 + U1672))))))","v":0},{"$f":" IF(V$1711 = 1, V1620, IF(AND(V1698 = 1, W1646 = 0, W1672 = 0), MAX(0, $H1594 - SUM($L1726:U1726)), IF($H1594 < 0, MAX($H1594 - SUM($L1726:U1726), $H1594 * (V1646 + V1672)), MAX(0, MIN($H1594 - SUM($L1726:U1726), $H1594 *  (V1646 + V1672))))))","v":0},{"$f":" IF(W$1711 = 1, W1620, IF(AND(W1698 = 1, X1646 = 0, X1672 = 0), MAX(0, $H1594 - SUM($L1726:V1726)), IF($H1594 < 0, MAX($H1594 - SUM($L1726:V1726), $H1594 * (W1646 + W1672)), MAX(0, MIN($H1594 - SUM($L1726:V1726), $H1594 *  (W1646 + W1672))))))","v":0},{"$f":" IF(X$1711 = 1, X1620, IF(AND(X1698 = 1, Y1646 = 0, Y1672 = 0), MAX(0, $H1594 - SUM($L1726:W1726)), IF($H1594 < 0, MAX($H1594 - SUM($L1726:W1726), $H1594 * (X1646 + X1672)), MAX(0, MIN($H1594 - SUM($L1726:W1726), $H1594 *  (X1646 + X1672))))))","v":0},{"$f":" IF(Y$1711 = 1, Y1620, IF(AND(Y1698 = 1, Z1646 = 0, Z1672 = 0), MAX(0, $H1594 - SUM($L1726:X1726)), IF($H1594 < 0, MAX($H1594 - SUM($L1726:X1726), $H1594 * (Y1646 + Y1672)), MAX(0, MIN($H1594 - SUM($L1726:X1726), $H1594 *  (Y1646 + Y1672))))))","v":0},{"$f":" IF(Z$1711 = 1, Z1620, IF(AND(Z1698 = 1, AA1646 = 0, AA1672 = 0), MAX(0, $H1594 - SUM($L1726:Y1726)), IF($H1594 < 0, MAX($H1594 - SUM($L1726:Y1726), $H1594 * (Z1646 + Z1672)), MAX(0, MIN($H1594 - SUM($L1726:Y1726), $H1594 *  (Z1646 + Z1672))))))","v":0},{"$f":" IF(AA$1711 = 1, AA1620, IF(AND(AA1698 = 1, AB1646 = 0, AB1672 = 0), MAX(0, $H1594 - SUM($L1726:Z1726)), IF($H1594 < 0, MAX($H1594 - SUM($L1726:Z1726), $H1594 * (AA1646 + AA1672)), MAX(0, MIN($H1594 - SUM($L1726:Z1726), $H1594 *  (AA1646 + AA1672))))))","v":0},{"$f":" IF(AB$1711 = 1, AB1620, IF(AND(AB1698 = 1, AC1646 = 0, AC1672 = 0), MAX(0, $H1594 - SUM($L1726:AA1726)), IF($H1594 < 0, MAX($H1594 - SUM($L1726:AA1726), $H1594 * (AB1646 + AB1672)), MAX(0, MIN($H1594 - SUM($L1726:AA1726), $H1594 *  (AB1646 + AB1672))))))","v":0},{"$f":" IF(AC$1711 = 1, AC1620, IF(AND(AC1698 = 1, AD1646 = 0, AD1672 = 0), MAX(0, $H1594 - SUM($L1726:AB1726)), IF($H1594 < 0, MAX($H1594 - SUM($L1726:AB1726), $H1594 * (AC1646 + AC1672)), MAX(0, MIN($H1594 - SUM($L1726:AB1726), $H1594 *  (AC1646 + AC1672))))))","v":0},{"$f":" IF(AD$1711 = 1, AD1620, IF(AND(AD1698 = 1, AE1646 = 0, AE1672 = 0), MAX(0, $H1594 - SUM($L1726:AC1726)), IF($H1594 < 0, MAX($H1594 - SUM($L1726:AC1726), $H1594 * (AD1646 + AD1672)), MAX(0, MIN($H1594 - SUM($L1726:AC1726), $H1594 *  (AD1646 + AD1672))))))","v":0},{"$f":" IF(AE$1711 = 1, AE1620, IF(AND(AE1698 = 1, AF1646 = 0, AF1672 = 0), MAX(0, $H1594 - SUM($L1726:AD1726)), IF($H1594 < 0, MAX($H1594 - SUM($L1726:AD1726), $H1594 * (AE1646 + AE1672)), MAX(0, MIN($H1594 - SUM($L1726:AD1726), $H1594 *  (AE1646 + AE1672))))))","v":0},{"$f":" IF(AF$1711 = 1, AF1620, IF(AND(AF1698 = 1, AG1646 = 0, AG1672 = 0), MAX(0, $H1594 - SUM($L1726:AE1726)), IF($H1594 < 0, MAX($H1594 - SUM($L1726:AE1726), $H1594 * (AF1646 + AF1672)), MAX(0, MIN($H1594 - SUM($L1726:AE1726), $H1594 *  (AF1646 + AF1672))))))","v":0},{"$f":" IF(AG$1711 = 1, AG1620, IF(AND(AG1698 = 1, AH1646 = 0, AH1672 = 0), MAX(0, $H1594 - SUM($L1726:AF1726)), IF($H1594 < 0, MAX($H1594 - SUM($L1726:AF1726), $H1594 * (AG1646 + AG1672)), MAX(0, MIN($H1594 - SUM($L1726:AF1726), $H1594 *  (AG1646 + AG1672))))))","v":0},{"$f":" IF(AH$1711 = 1, AH1620, IF(AND(AH1698 = 1, AI1646 = 0, AI1672 = 0), MAX(0, $H1594 - SUM($L1726:AG1726)), IF($H1594 < 0, MAX($H1594 - SUM($L1726:AG1726), $H1594 * (AH1646 + AH1672)), MAX(0, MIN($H1594 - SUM($L1726:AG1726), $H1594 *  (AH1646 + AH1672))))))","v":0},{"$f":" IF(AI$1711 = 1, AI1620, IF(AND(AI1698 = 1, AJ1646 = 0, AJ1672 = 0), MAX(0, $H1594 - SUM($L1726:AH1726)), IF($H1594 < 0, MAX($H1594 - SUM($L1726:AH1726), $H1594 * (AI1646 + AI1672)), MAX(0, MIN($H1594 - SUM($L1726:AH1726), $H1594 *  (AI1646 + AI1672))))))","v":0},{"$f":" IF(AJ$1711 = 1, AJ1620, IF(AND(AJ1698 = 1, AK1646 = 0, AK1672 = 0), MAX(0, $H1594 - SUM($L1726:AI1726)), IF($H1594 < 0, MAX($H1594 - SUM($L1726:AI1726), $H1594 * (AJ1646 + AJ1672)), MAX(0, MIN($H1594 - SUM($L1726:AI1726), $H1594 *  (AJ1646 + AJ1672))))))","v":0},{"$f":" IF(AK$1711 = 1, AK1620, IF(AND(AK1698 = 1, AL1646 = 0, AL1672 = 0), MAX(0, $H1594 - SUM($L1726:AJ1726)), IF($H1594 < 0, MAX($H1594 - SUM($L1726:AJ1726), $H1594 * (AK1646 + AK1672)), MAX(0, MIN($H1594 - SUM($L1726:AJ1726), $H1594 *  (AK1646 + AK1672))))))","v":0},{"$f":" IF(AL$1711 = 1, AL1620, IF(AND(AL1698 = 1, AM1646 = 0, AM1672 = 0), MAX(0, $H1594 - SUM($L1726:AK1726)), IF($H1594 < 0, MAX($H1594 - SUM($L1726:AK1726), $H1594 * (AL1646 + AL1672)), MAX(0, MIN($H1594 - SUM($L1726:AK1726), $H1594 *  (AL1646 + AL1672))))))","v":0},{"$f":" IF(AM$1711 = 1, AM1620, IF(AND(AM1698 = 1, AN1646 = 0, AN1672 = 0), MAX(0, $H1594 - SUM($L1726:AL1726)), IF($H1594 < 0, MAX($H1594 - SUM($L1726:AL1726), $H1594 * (AM1646 + AM1672)), MAX(0, MIN($H1594 - SUM($L1726:AL1726), $H1594 *  (AM1646 + AM1672))))))","v":0},{"$f":" IF(AN$1711 = 1, AN1620, IF(AND(AN1698 = 1, AO1646 = 0, AO1672 = 0), MAX(0, $H1594 - SUM($L1726:AM1726)), IF($H1594 < 0, MAX($H1594 - SUM($L1726:AM1726), $H1594 * (AN1646 + AN1672)), MAX(0, MIN($H1594 - SUM($L1726:AM1726), $H1594 *  (AN1646 + AN1672))))))","v":0},{"$f":" IF(AO$1711 = 1, AO1620, IF(AND(AO1698 = 1, AP1646 = 0, AP1672 = 0), MAX(0, $H1594 - SUM($L1726:AN1726)), IF($H1594 < 0, MAX($H1594 - SUM($L1726:AN1726), $H1594 * (AO1646 + AO1672)), MAX(0, MIN($H1594 - SUM($L1726:AN1726), $H1594 *  (AO1646 + AO1672))))))","v":0},{"$f":" IF(AP$1711 = 1, AP1620, IF(AND(AP1698 = 1, AQ1646 = 0, AQ1672 = 0), MAX(0, $H1594 - SUM($L1726:AO1726)), IF($H1594 < 0, MAX($H1594 - SUM($L1726:AO1726), $H1594 * (AP1646 + AP1672)), MAX(0, MIN($H1594 - SUM($L1726:AO1726), $H1594 *  (AP1646 + AP1672))))))","v":0},{"$f":" IF(AQ$1711 = 1, AQ1620, IF(AND(AQ1698 = 1, AR1646 = 0, AR1672 = 0), MAX(0, $H1594 - SUM($L1726:AP1726)), IF($H1594 < 0, MAX($H1594 - SUM($L1726:AP1726), $H1594 * (AQ1646 + AQ1672)), MAX(0, MIN($H1594 - SUM($L1726:AP1726), $H1594 *  (AQ1646 + AQ1672))))))","v":0},{"$f":" IF(AR$1711 = 1, AR1620, IF(AND(AR1698 = 1, AS1646 = 0, AS1672 = 0), MAX(0, $H1594 - SUM($L1726:AQ1726)), IF($H1594 < 0, MAX($H1594 - SUM($L1726:AQ1726), $H1594 * (AR1646 + AR1672)), MAX(0, MIN($H1594 - SUM($L1726:AQ1726), $H1594 *  (AR1646 + AR1672))))))","v":0},{"$f":" IF(AS$1711 = 1, AS1620, IF(AND(AS1698 = 1, AT1646 = 0, AT1672 = 0), MAX(0, $H1594 - SUM($L1726:AR1726)), IF($H1594 < 0, MAX($H1594 - SUM($L1726:AR1726), $H1594 * (AS1646 + AS1672)), MAX(0, MIN($H1594 - SUM($L1726:AR1726), $H1594 *  (AS1646 + AS1672))))))","v":0},{"$f":" IF(AT$1711 = 1, AT1620, IF(AND(AT1698 = 1, AU1646 = 0, AU1672 = 0), MAX(0, $H1594 - SUM($L1726:AS1726)), IF($H1594 < 0, MAX($H1594 - SUM($L1726:AS1726), $H1594 * (AT1646 + AT1672)), MAX(0, MIN($H1594 - SUM($L1726:AS1726), $H1594 *  (AT1646 + AT1672))))))","v":0},{"$f":" IF(AU$1711 = 1, AU1620, IF(AND(AU1698 = 1, AV1646 = 0, AV1672 = 0), MAX(0, $H1594 - SUM($L1726:AT1726)), IF($H1594 < 0, MAX($H1594 - SUM($L1726:AT1726), $H1594 * (AU1646 + AU1672)), MAX(0, MIN($H1594 - SUM($L1726:AT1726), $H1594 *  (AU1646 + AU1672))))))","v":0},{"$f":" IF(AV$1711 = 1, AV1620, IF(AND(AV1698 = 1, AW1646 = 0, AW1672 = 0), MAX(0, $H1594 - SUM($L1726:AU1726)), IF($H1594 < 0, MAX($H1594 - SUM($L1726:AU1726), $H1594 * (AV1646 + AV1672)), MAX(0, MIN($H1594 - SUM($L1726:AU1726), $H1594 *  (AV1646 + AV1672))))))","v":0},{"$f":" IF(AW$1711 = 1, AW1620, IF(AND(AW1698 = 1, AX1646 = 0, AX1672 = 0), MAX(0, $H1594 - SUM($L1726:AV1726)), IF($H1594 < 0, MAX($H1594 - SUM($L1726:AV1726), $H1594 * (AW1646 + AW1672)), MAX(0, MIN($H1594 - SUM($L1726:AV1726), $H1594 *  (AW1646 + AW1672))))))","v":0},{"$f":" IF(AX$1711 = 1, AX1620, IF(AND(AX1698 = 1, AY1646 = 0, AY1672 = 0), MAX(0, $H1594 - SUM($L1726:AW1726)), IF($H1594 < 0, MAX($H1594 - SUM($L1726:AW1726), $H1594 * (AX1646 + AX1672)), MAX(0, MIN($H1594 - SUM($L1726:AW1726), $H1594 *  (AX1646 + AX1672))))))","v":0},{"$f":" IF(AY$1711 = 1, AY1620, IF(AND(AY1698 = 1, AZ1646 = 0, AZ1672 = 0), MAX(0, $H1594 - SUM($L1726:AX1726)), IF($H1594 < 0, MAX($H1594 - SUM($L1726:AX1726), $H1594 * (AY1646 + AY1672)), MAX(0, MIN($H1594 - SUM($L1726:AX1726), $H1594 *  (AY1646 + AY1672))))))","v":0},{"$f":" IF(AZ$1711 = 1, AZ1620, IF(AND(AZ1698 = 1, BA1646 = 0, BA1672 = 0), MAX(0, $H1594 - SUM($L1726:AY1726)), IF($H1594 < 0, MAX($H1594 - SUM($L1726:AY1726), $H1594 * (AZ1646 + AZ1672)), MAX(0, MIN($H1594 - SUM($L1726:AY1726), $H1594 *  (AZ1646 + AZ1672))))))","v":0},{"$f":" IF(BA$1711 = 1, BA1620, IF(AND(BA1698 = 1, BB1646 = 0, BB1672 = 0), MAX(0, $H1594 - SUM($L1726:AZ1726)), IF($H1594 < 0, MAX($H1594 - SUM($L1726:AZ1726), $H1594 * (BA1646 + BA1672)), MAX(0, MIN($H1594 - SUM($L1726:AZ1726), $H1594 *  (BA1646 + BA1672))))))","v":0},{"$f":" IF(BB$1711 = 1, BB1620, IF(AND(BB1698 = 1, BC1646 = 0, BC1672 = 0), MAX(0, $H1594 - SUM($L1726:BA1726)), IF($H1594 < 0, MAX($H1594 - SUM($L1726:BA1726), $H1594 * (BB1646 + BB1672)), MAX(0, MIN($H1594 - SUM($L1726:BA1726), $H1594 *  (BB1646 + BB1672))))))","v":0},{"$f":" IF(BC$1711 = 1, BC1620, IF(AND(BC1698 = 1, BD1646 = 0, BD1672 = 0), MAX(0, $H1594 - SUM($L1726:BB1726)), IF($H1594 < 0, MAX($H1594 - SUM($L1726:BB1726), $H1594 * (BC1646 + BC1672)), MAX(0, MIN($H1594 - SUM($L1726:BB1726), $H1594 *  (BC1646 + BC1672))))))","v":0},{"$f":" IF(BD$1711 = 1, BD1620, IF(AND(BD1698 = 1, BE1646 = 0, BE1672 = 0), MAX(0, $H1594 - SUM($L1726:BC1726)), IF($H1594 < 0, MAX($H1594 - SUM($L1726:BC1726), $H1594 * (BD1646 + BD1672)), MAX(0, MIN($H1594 - SUM($L1726:BC1726), $H1594 *  (BD1646 + BD1672))))))","v":0},{"$f":" IF(BE$1711 = 1, BE1620, IF(AND(BE1698 = 1, BF1646 = 0, BF1672 = 0), MAX(0, $H1594 - SUM($L1726:BD1726)), IF($H1594 < 0, MAX($H1594 - SUM($L1726:BD1726), $H1594 * (BE1646 + BE1672)), MAX(0, MIN($H1594 - SUM($L1726:BD1726), $H1594 *  (BE1646 + BE1672))))))","v":0},{"$f":" IF(BF$1711 = 1, BF1620, IF(AND(BF1698 = 1, BG1646 = 0, BG1672 = 0), MAX(0, $H1594 - SUM($L1726:BE1726)), IF($H1594 < 0, MAX($H1594 - SUM($L1726:BE1726), $H1594 * (BF1646 + BF1672)), MAX(0, MIN($H1594 - SUM($L1726:BE1726), $H1594 *  (BF1646 + BF1672))))))","v":0},{"$f":" IF(BG$1711 = 1, BG1620, IF(AND(BG1698 = 1, BH1646 = 0, BH1672 = 0), MAX(0, $H1594 - SUM($L1726:BF1726)), IF($H1594 < 0, MAX($H1594 - SUM($L1726:BF1726), $H1594 * (BG1646 + BG1672)), MAX(0, MIN($H1594 - SUM($L1726:BF1726), $H1594 *  (BG1646 + BG1672))))))","v":0},{"$f":" IF(BH$1711 = 1, BH1620, IF(AND(BH1698 = 1, BI1646 = 0, BI1672 = 0), MAX(0, $H1594 - SUM($L1726:BG1726)), IF($H1594 < 0, MAX($H1594 - SUM($L1726:BG1726), $H1594 * (BH1646 + BH1672)), MAX(0, MIN($H1594 - SUM($L1726:BG1726), $H1594 *  (BH1646 + BH1672))))))","v":0},{"$f":" IF(BI$1711 = 1, BI1620, IF(AND(BI1698 = 1, BJ1646 = 0, BJ1672 = 0), MAX(0, $H1594 - SUM($L1726:BH1726)), IF($H1594 < 0, MAX($H1594 - SUM($L1726:BH1726), $H1594 * (BI1646 + BI1672)), MAX(0, MIN($H1594 - SUM($L1726:BH1726), $H1594 *  (BI1646 + BI1672))))))","v":0},{"$f":" IF(BJ$1711 = 1, BJ1620, IF(AND(BJ1698 = 1, BK1646 = 0, BK1672 = 0), MAX(0, $H1594 - SUM($L1726:BI1726)), IF($H1594 < 0, MAX($H1594 - SUM($L1726:BI1726), $H1594 * (BJ1646 + BJ1672)), MAX(0, MIN($H1594 - SUM($L1726:BI1726), $H1594 *  (BJ1646 + BJ1672))))))","v":0},{"$f":" IF(BK$1711 = 1, BK1620, IF(AND(BK1698 = 1, BL1646 = 0, BL1672 = 0), MAX(0, $H1594 - SUM($L1726:BJ1726)), IF($H1594 < 0, MAX($H1594 - SUM($L1726:BJ1726), $H1594 * (BK1646 + BK1672)), MAX(0, MIN($H1594 - SUM($L1726:BJ1726), $H1594 *  (BK1646 + BK1672))))))","v":0},{"$f":" IF(BL$1711 = 1, BL1620, IF(AND(BL1698 = 1, BM1646 = 0, BM1672 = 0), MAX(0, $H1594 - SUM($L1726:BK1726)), IF($H1594 < 0, MAX($H1594 - SUM($L1726:BK1726), $H1594 * (BL1646 + BL1672)), MAX(0, MIN($H1594 - SUM($L1726:BK1726), $H1594 *  (BL1646 + BL1672))))))","v":0},{"$f":" IF(BM$1711 = 1, BM1620, IF(AND(BM1698 = 1, BN1646 = 0, BN1672 = 0), MAX(0, $H1594 - SUM($L1726:BL1726)), IF($H1594 < 0, MAX($H1594 - SUM($L1726:BL1726), $H1594 * (BM1646 + BM1672)), MAX(0, MIN($H1594 - SUM($L1726:BL1726), $H1594 *  (BM1646 + BM1672))))))","v":0},{"$f":" IF(BN$1711 = 1, BN1620, IF(AND(BN1698 = 1, BO1646 = 0, BO1672 = 0), MAX(0, $H1594 - SUM($L1726:BM1726)), IF($H1594 < 0, MAX($H1594 - SUM($L1726:BM1726), $H1594 * (BN1646 + BN1672)), MAX(0, MIN($H1594 - SUM($L1726:BM1726), $H1594 *  (BN1646 + BN1672))))))","v":0},{"$f":" IF(BO$1711 = 1, BO1620, IF(AND(BO1698 = 1, BP1646 = 0, BP1672 = 0), MAX(0, $H1594 - SUM($L1726:BN1726)), IF($H1594 < 0, MAX($H1594 - SUM($L1726:BN1726), $H1594 * (BO1646 + BO1672)), MAX(0, MIN($H1594 - SUM($L1726:BN1726), $H1594 *  (BO1646 + BO1672))))))","v":0},{"$f":" IF(BP$1711 = 1, BP1620, IF(AND(BP1698 = 1, BQ1646 = 0, BQ1672 = 0), MAX(0, $H1594 - SUM($L1726:BO1726)), IF($H1594 < 0, MAX($H1594 - SUM($L1726:BO1726), $H1594 * (BP1646 + BP1672)), MAX(0, MIN($H1594 - SUM($L1726:BO1726), $H1594 *  (BP1646 + BP1672))))))","v":0},{"$f":" IF(BQ$1711 = 1, BQ1620, IF(AND(BQ1698 = 1, BR1646 = 0, BR1672 = 0), MAX(0, $H1594 - SUM($L1726:BP1726)), IF($H1594 < 0, MAX($H1594 - SUM($L1726:BP1726), $H1594 * (BQ1646 + BQ1672)), MAX(0, MIN($H1594 - SUM($L1726:BP1726), $H1594 *  (BQ1646 + BQ1672))))))","v":0},{"$f":" IF(BR$1711 = 1, BR1620, IF(AND(BR1698 = 1, BS1646 = 0, BS1672 = 0), MAX(0, $H1594 - SUM($L1726:BQ1726)), IF($H1594 < 0, MAX($H1594 - SUM($L1726:BQ1726), $H1594 * (BR1646 + BR1672)), MAX(0, MIN($H1594 - SUM($L1726:BQ1726), $H1594 *  (BR1646 + BR1672))))))","v":0},{"$f":" IF(BS$1711 = 1, BS1620, IF(AND(BS1698 = 1, BT1646 = 0, BT1672 = 0), MAX(0, $H1594 - SUM($L1726:BR1726)), IF($H1594 < 0, MAX($H1594 - SUM($L1726:BR1726), $H1594 * (BS1646 + BS1672)), MAX(0, MIN($H1594 - SUM($L1726:BR1726), $H1594 *  (BS1646 + BS1672))))))","v":0},{"$f":" IF(BT$1711 = 1, BT1620, IF(AND(BT1698 = 1, BU1646 = 0, BU1672 = 0), MAX(0, $H1594 - SUM($L1726:BS1726)), IF($H1594 < 0, MAX($H1594 - SUM($L1726:BS1726), $H1594 * (BT1646 + BT1672)), MAX(0, MIN($H1594 - SUM($L1726:BS1726), $H1594 *  (BT1646 + BT1672))))))","v":0},{"$f":" IF(BU$1711 = 1, BU1620, IF(AND(BU1698 = 1, BV1646 = 0, BV1672 = 0), MAX(0, $H1594 - SUM($L1726:BT1726)), IF($H1594 < 0, MAX($H1594 - SUM($L1726:BT1726), $H1594 * (BU1646 + BU1672)), MAX(0, MIN($H1594 - SUM($L1726:BT1726), $H1594 *  (BU1646 + BU1672))))))","v":0},{"$f":" IF(BV$1711 = 1, BV1620, IF(AND(BV1698 = 1, BW1646 = 0, BW1672 = 0), MAX(0, $H1594 - SUM($L1726:BU1726)), IF($H1594 < 0, MAX($H1594 - SUM($L1726:BU1726), $H1594 * (BV1646 + BV1672)), MAX(0, MIN($H1594 - SUM($L1726:BU1726), $H1594 *  (BV1646 + BV1672))))))","v":0},{"$f":" IF(BW$1711 = 1, BW1620, IF(AND(BW1698 = 1, BX1646 = 0, BX1672 = 0), MAX(0, $H1594 - SUM($L1726:BV1726)), IF($H1594 < 0, MAX($H1594 - SUM($L1726:BV1726), $H1594 * (BW1646 + BW1672)), MAX(0, MIN($H1594 - SUM($L1726:BV1726), $H1594 *  (BW1646 + BW1672))))))","v":0},{"$f":" IF(BX$1711 = 1, BX1620, IF(AND(BX1698 = 1, BY1646 = 0, BY1672 = 0), MAX(0, $H1594 - SUM($L1726:BW1726)), IF($H1594 < 0, MAX($H1594 - SUM($L1726:BW1726), $H1594 * (BX1646 + BX1672)), MAX(0, MIN($H1594 - SUM($L1726:BW1726), $H1594 *  (BX1646 + BX1672))))))","v":0},{"$f":" IF(BY$1711 = 1, BY1620, IF(AND(BY1698 = 1, BZ1646 = 0, BZ1672 = 0), MAX(0, $H1594 - SUM($L1726:BX1726)), IF($H1594 < 0, MAX($H1594 - SUM($L1726:BX1726), $H1594 * (BY1646 + BY1672)), MAX(0, MIN($H1594 - SUM($L1726:BX1726), $H1594 *  (BY1646 + BY1672))))))","v":0},{"$f":" IF(BZ$1711 = 1, BZ1620, IF(AND(BZ1698 = 1, CA1646 = 0, CA1672 = 0), MAX(0, $H1594 - SUM($L1726:BY1726)), IF($H1594 < 0, MAX($H1594 - SUM($L1726:BY1726), $H1594 * (BZ1646 + BZ1672)), MAX(0, MIN($H1594 - SUM($L1726:BY1726), $H1594 *  (BZ1646 + BZ1672))))))","v":0},{"$f":" IF(CA$1711 = 1, CA1620, IF(AND(CA1698 = 1, CB1646 = 0, CB1672 = 0), MAX(0, $H1594 - SUM($L1726:BZ1726)), IF($H1594 < 0, MAX($H1594 - SUM($L1726:BZ1726), $H1594 * (CA1646 + CA1672)), MAX(0, MIN($H1594 - SUM($L1726:BZ1726), $H1594 *  (CA1646 + CA1672))))))","v":0}]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$52, \"dd mmm yy\") & \" - real - MTRN\"","v":"Depreciation - capex addition - 01 Apr 11 - real - MTRN"},null,null,null,"GBP m",null,2.2443845671638596,null,{"$f":" IF(M$1711 = 1, M1625, IF(AND(M1703 = 1, N1651 = 0, N1677 = 0), MAX(0, $H1599 - SUM($L1731:L1731)), IF($H1599 < 0, MAX($H1599 - SUM($L1731:L1731), $H1599 * (M1651 + M1677)), MAX(0, MIN($H1599 - SUM($L1731:L1731), $H1599 *  (M1651 + M1677))))))","v":0},{"$f":" IF(N$1711 = 1, N1625, IF(AND(N1703 = 1, O1651 = 0, O1677 = 0), MAX(0, $H1599 - SUM($L1731:M1731)), IF($H1599 < 0, MAX($H1599 - SUM($L1731:M1731), $H1599 * (N1651 + N1677)), MAX(0, MIN($H1599 - SUM($L1731:M1731), $H1599 *  (N1651 + N1677))))))","v":0},{"$f":" IF(O$1711 = 1, O1625, IF(AND(O1703 = 1, P1651 = 0, P1677 = 0), MAX(0, $H1599 - SUM($L1731:N1731)), IF($H1599 < 0, MAX($H1599 - SUM($L1731:N1731), $H1599 * (O1651 + O1677)), MAX(0, MIN($H1599 - SUM($L1731:N1731), $H1599 *  (O1651 + O1677))))))","v":0},{"$f":" IF(P$1711 = 1, P1625, IF(AND(P1703 = 1, Q1651 = 0, Q1677 = 0), MAX(0, $H1599 - SUM($L1731:O1731)), IF($H1599 < 0, MAX($H1599 - SUM($L1731:O1731), $H1599 * (P1651 + P1677)), MAX(0, MIN($H1599 - SUM($L1731:O1731), $H1599 *  (P1651 + P1677))))))","v":0},{"$f":" IF(Q$1711 = 1, Q1625, IF(AND(Q1703 = 1, R1651 = 0, R1677 = 0), MAX(0, $H1599 - SUM($L1731:P1731)), IF($H1599 < 0, MAX($H1599 - SUM($L1731:P1731), $H1599 * (Q1651 + Q1677)), MAX(0, MIN($H1599 - SUM($L1731:P1731), $H1599 *  (Q1651 + Q1677))))))","v":0},{"$f":" IF(R$1711 = 1, R1625, IF(AND(R1703 = 1, S1651 = 0, S1677 = 0), MAX(0, $H1599 - SUM($L1731:Q1731)), IF($H1599 < 0, MAX($H1599 - SUM($L1731:Q1731), $H1599 * (R1651 + R1677)), MAX(0, MIN($H1599 - SUM($L1731:Q1731), $H1599 *  (R1651 + R1677))))))","v":0},{"$f":" IF(S$1711 = 1, S1625, IF(AND(S1703 = 1, T1651 = 0, T1677 = 0), MAX(0, $H1599 - SUM($L1731:R1731)), IF($H1599 < 0, MAX($H1599 - SUM($L1731:R1731), $H1599 * (S1651 + S1677)), MAX(0, MIN($H1599 - SUM($L1731:R1731), $H1599 *  (S1651 + S1677))))))","v":0},{"$f":" IF(T$1711 = 1, T1625, IF(AND(T1703 = 1, U1651 = 0, U1677 = 0), MAX(0, $H1599 - SUM($L1731:S1731)), IF($H1599 < 0, MAX($H1599 - SUM($L1731:S1731), $H1599 * (T1651 + T1677)), MAX(0, MIN($H1599 - SUM($L1731:S1731), $H1599 *  (T1651 + T1677))))))","v":0},{"$f":" IF(U$1711 = 1, U1625, IF(AND(U1703 = 1, V1651 = 0, V1677 = 0), MAX(0, $H1599 - SUM($L1731:T1731)), IF($H1599 < 0, MAX($H1599 - SUM($L1731:T1731), $H1599 * (U1651 + U1677)), MAX(0, MIN($H1599 - SUM($L1731:T1731), $H1599 *  (U1651 + U1677))))))","v":0},{"$f":" IF(V$1711 = 1, V1625, IF(AND(V1703 = 1, W1651 = 0, W1677 = 0), MAX(0, $H1599 - SUM($L1731:U1731)), IF($H1599 < 0, MAX($H1599 - SUM($L1731:U1731), $H1599 * (V1651 + V1677)), MAX(0, MIN($H1599 - SUM($L1731:U1731), $H1599 *  (V1651 + V1677))))))","v":0},{"$f":" IF(W$1711 = 1, W1625, IF(AND(W1703 = 1, X1651 = 0, X1677 = 0), MAX(0, $H1599 - SUM($L1731:V1731)), IF($H1599 < 0, MAX($H1599 - SUM($L1731:V1731), $H1599 * (W1651 + W1677)), MAX(0, MIN($H1599 - SUM($L1731:V1731), $H1599 *  (W1651 + W1677))))))","v":0},{"$f":" IF(X$1711 = 1, X1625, IF(AND(X1703 = 1, Y1651 = 0, Y1677 = 0), MAX(0, $H1599 - SUM($L1731:W1731)), IF($H1599 < 0, MAX($H1599 - SUM($L1731:W1731), $H1599 * (X1651 + X1677)), MAX(0, MIN($H1599 - SUM($L1731:W1731), $H1599 *  (X1651 + X1677))))))","v":0},{"$f":" IF(Y$1711 = 1, Y1625, IF(AND(Y1703 = 1, Z1651 = 0, Z1677 = 0), MAX(0, $H1599 - SUM($L1731:X1731)), IF($H1599 < 0, MAX($H1599 - SUM($L1731:X1731), $H1599 * (Y1651 + Y1677)), MAX(0, MIN($H1599 - SUM($L1731:X1731), $H1599 *  (Y1651 + Y1677))))))","v":0},{"$f":" IF(Z$1711 = 1, Z1625, IF(AND(Z1703 = 1, AA1651 = 0, AA1677 = 0), MAX(0, $H1599 - SUM($L1731:Y1731)), IF($H1599 < 0, MAX($H1599 - SUM($L1731:Y1731), $H1599 * (Z1651 + Z1677)), MAX(0, MIN($H1599 - SUM($L1731:Y1731), $H1599 *  (Z1651 + Z1677))))))","v":0},{"$f":" IF(AA$1711 = 1, AA1625, IF(AND(AA1703 = 1, AB1651 = 0, AB1677 = 0), MAX(0, $H1599 - SUM($L1731:Z1731)), IF($H1599 < 0, MAX($H1599 - SUM($L1731:Z1731), $H1599 * (AA1651 + AA1677)), MAX(0, MIN($H1599 - SUM($L1731:Z1731), $H1599 *  (AA1651 + AA1677))))))","v":0},{"$f":" IF(AB$1711 = 1, AB1625, IF(AND(AB1703 = 1, AC1651 = 0, AC1677 = 0), MAX(0, $H1599 - SUM($L1731:AA1731)), IF($H1599 < 0, MAX($H1599 - SUM($L1731:AA1731), $H1599 * (AB1651 + AB1677)), MAX(0, MIN($H1599 - SUM($L1731:AA1731), $H1599 *  (AB1651 + AB1677))))))","v":0},{"$f":" IF(AC$1711 = 1, AC1625, IF(AND(AC1703 = 1, AD1651 = 0, AD1677 = 0), MAX(0, $H1599 - SUM($L1731:AB1731)), IF($H1599 < 0, MAX($H1599 - SUM($L1731:AB1731), $H1599 * (AC1651 + AC1677)), MAX(0, MIN($H1599 - SUM($L1731:AB1731), $H1599 *  (AC1651 + AC1677))))))","v":0},{"$f":" IF(AD$1711 = 1, AD1625, IF(AND(AD1703 = 1, AE1651 = 0, AE1677 = 0), MAX(0, $H1599 - SUM($L1731:AC1731)), IF($H1599 < 0, MAX($H1599 - SUM($L1731:AC1731), $H1599 * (AD1651 + AD1677)), MAX(0, MIN($H1599 - SUM($L1731:AC1731), $H1599 *  (AD1651 + AD1677))))))","v":0},{"$f":" IF(AE$1711 = 1, AE1625, IF(AND(AE1703 = 1, AF1651 = 0, AF1677 = 0), MAX(0, $H1599 - SUM($L1731:AD1731)), IF($H1599 < 0, MAX($H1599 - SUM($L1731:AD1731), $H1599 * (AE1651 + AE1677)), MAX(0, MIN($H1599 - SUM($L1731:AD1731), $H1599 *  (AE1651 + AE1677))))))","v":8.1972708604341027E-2},{"$f":" IF(AF$1711 = 1, AF1625, IF(AND(AF1703 = 1, AG1651 = 0, AG1677 = 0), MAX(0, $H1599 - SUM($L1731:AE1731)), IF($H1599 < 0, MAX($H1599 - SUM($L1731:AE1731), $H1599 * (AF1651 + AF1677)), MAX(0, MIN($H1599 - SUM($L1731:AE1731), $H1599 *  (AF1651 + AF1677))))))","v":0.14962563781092397},{"$f":" IF(AG$1711 = 1, AG1625, IF(AND(AG1703 = 1, AH1651 = 0, AH1677 = 0), MAX(0, $H1599 - SUM($L1731:AF1731)), IF($H1599 < 0, MAX($H1599 - SUM($L1731:AF1731), $H1599 * (AG1651 + AG1677)), MAX(0, MIN($H1599 - SUM($L1731:AF1731), $H1599 *  (AG1651 + AG1677))))))","v":0.14962563781092397},{"$f":" IF(AH$1711 = 1, AH1625, IF(AND(AH1703 = 1, AI1651 = 0, AI1677 = 0), MAX(0, $H1599 - SUM($L1731:AG1731)), IF($H1599 < 0, MAX($H1599 - SUM($L1731:AG1731), $H1599 * (AH1651 + AH1677)), MAX(0, MIN($H1599 - SUM($L1731:AG1731), $H1599 *  (AH1651 + AH1677))))))","v":0.14962563781092397},{"$f":" IF(AI$1711 = 1, AI1625, IF(AND(AI1703 = 1, AJ1651 = 0, AJ1677 = 0), MAX(0, $H1599 - SUM($L1731:AH1731)), IF($H1599 < 0, MAX($H1599 - SUM($L1731:AH1731), $H1599 * (AI1651 + AI1677)), MAX(0, MIN($H1599 - SUM($L1731:AH1731), $H1599 *  (AI1651 + AI1677))))))","v":0.14962563781092397},{"$f":" IF(AJ$1711 = 1, AJ1625, IF(AND(AJ1703 = 1, AK1651 = 0, AK1677 = 0), MAX(0, $H1599 - SUM($L1731:AI1731)), IF($H1599 < 0, MAX($H1599 - SUM($L1731:AI1731), $H1599 * (AJ1651 + AJ1677)), MAX(0, MIN($H1599 - SUM($L1731:AI1731), $H1599 *  (AJ1651 + AJ1677))))))","v":0.14962563781092397},{"$f":" IF(AK$1711 = 1, AK1625, IF(AND(AK1703 = 1, AL1651 = 0, AL1677 = 0), MAX(0, $H1599 - SUM($L1731:AJ1731)), IF($H1599 < 0, MAX($H1599 - SUM($L1731:AJ1731), $H1599 * (AK1651 + AK1677)), MAX(0, MIN($H1599 - SUM($L1731:AJ1731), $H1599 *  (AK1651 + AK1677))))))","v":0.14962563781092397},{"$f":" IF(AL$1711 = 1, AL1625, IF(AND(AL1703 = 1, AM1651 = 0, AM1677 = 0), MAX(0, $H1599 - SUM($L1731:AK1731)), IF($H1599 < 0, MAX($H1599 - SUM($L1731:AK1731), $H1599 * (AL1651 + AL1677)), MAX(0, MIN($H1599 - SUM($L1731:AK1731), $H1599 *  (AL1651 + AL1677))))))","v":0.14962563781092397},{"$f":" IF(AM$1711 = 1, AM1625, IF(AND(AM1703 = 1, AN1651 = 0, AN1677 = 0), MAX(0, $H1599 - SUM($L1731:AL1731)), IF($H1599 < 0, MAX($H1599 - SUM($L1731:AL1731), $H1599 * (AM1651 + AM1677)), MAX(0, MIN($H1599 - SUM($L1731:AL1731), $H1599 *  (AM1651 + AM1677))))))","v":0.14962563781092397},{"$f":" IF(AN$1711 = 1, AN1625, IF(AND(AN1703 = 1, AO1651 = 0, AO1677 = 0), MAX(0, $H1599 - SUM($L1731:AM1731)), IF($H1599 < 0, MAX($H1599 - SUM($L1731:AM1731), $H1599 * (AN1651 + AN1677)), MAX(0, MIN($H1599 - SUM($L1731:AM1731), $H1599 *  (AN1651 + AN1677))))))","v":0.14962563781092397},{"$f":" IF(AO$1711 = 1, AO1625, IF(AND(AO1703 = 1, AP1651 = 0, AP1677 = 0), MAX(0, $H1599 - SUM($L1731:AN1731)), IF($H1599 < 0, MAX($H1599 - SUM($L1731:AN1731), $H1599 * (AO1651 + AO1677)), MAX(0, MIN($H1599 - SUM($L1731:AN1731), $H1599 *  (AO1651 + AO1677))))))","v":0.14962563781092397},{"$f":" IF(AP$1711 = 1, AP1625, IF(AND(AP1703 = 1, AQ1651 = 0, AQ1677 = 0), MAX(0, $H1599 - SUM($L1731:AO1731)), IF($H1599 < 0, MAX($H1599 - SUM($L1731:AO1731), $H1599 * (AP1651 + AP1677)), MAX(0, MIN($H1599 - SUM($L1731:AO1731), $H1599 *  (AP1651 + AP1677))))))","v":0.14962563781092397},{"$f":" IF(AQ$1711 = 1, AQ1625, IF(AND(AQ1703 = 1, AR1651 = 0, AR1677 = 0), MAX(0, $H1599 - SUM($L1731:AP1731)), IF($H1599 < 0, MAX($H1599 - SUM($L1731:AP1731), $H1599 * (AQ1651 + AQ1677)), MAX(0, MIN($H1599 - SUM($L1731:AP1731), $H1599 *  (AQ1651 + AQ1677))))))","v":0.14962563781092397},{"$f":" IF(AR$1711 = 1, AR1625, IF(AND(AR1703 = 1, AS1651 = 0, AS1677 = 0), MAX(0, $H1599 - SUM($L1731:AQ1731)), IF($H1599 < 0, MAX($H1599 - SUM($L1731:AQ1731), $H1599 * (AR1651 + AR1677)), MAX(0, MIN($H1599 - SUM($L1731:AQ1731), $H1599 *  (AR1651 + AR1677))))))","v":0.14962563781092397},{"$f":" IF(AS$1711 = 1, AS1625, IF(AND(AS1703 = 1, AT1651 = 0, AT1677 = 0), MAX(0, $H1599 - SUM($L1731:AR1731)), IF($H1599 < 0, MAX($H1599 - SUM($L1731:AR1731), $H1599 * (AS1651 + AS1677)), MAX(0, MIN($H1599 - SUM($L1731:AR1731), $H1599 *  (AS1651 + AS1677))))))","v":0.21727856701750703},{"$f":" IF(AT$1711 = 1, AT1625, IF(AND(AT1703 = 1, AU1651 = 0, AU1677 = 0), MAX(0, $H1599 - SUM($L1731:AS1731)), IF($H1599 < 0, MAX($H1599 - SUM($L1731:AS1731), $H1599 * (AT1651 + AT1677)), MAX(0, MIN($H1599 - SUM($L1731:AS1731), $H1599 *  (AT1651 + AT1677))))))","v":0},{"$f":" IF(AU$1711 = 1, AU1625, IF(AND(AU1703 = 1, AV1651 = 0, AV1677 = 0), MAX(0, $H1599 - SUM($L1731:AT1731)), IF($H1599 < 0, MAX($H1599 - SUM($L1731:AT1731), $H1599 * (AU1651 + AU1677)), MAX(0, MIN($H1599 - SUM($L1731:AT1731), $H1599 *  (AU1651 + AU1677))))))","v":0},{"$f":" IF(AV$1711 = 1, AV1625, IF(AND(AV1703 = 1, AW1651 = 0, AW1677 = 0), MAX(0, $H1599 - SUM($L1731:AU1731)), IF($H1599 < 0, MAX($H1599 - SUM($L1731:AU1731), $H1599 * (AV1651 + AV1677)), MAX(0, MIN($H1599 - SUM($L1731:AU1731), $H1599 *  (AV1651 + AV1677))))))","v":0},{"$f":" IF(AW$1711 = 1, AW1625, IF(AND(AW1703 = 1, AX1651 = 0, AX1677 = 0), MAX(0, $H1599 - SUM($L1731:AV1731)), IF($H1599 < 0, MAX($H1599 - SUM($L1731:AV1731), $H1599 * (AW1651 + AW1677)), MAX(0, MIN($H1599 - SUM($L1731:AV1731), $H1599 *  (AW1651 + AW1677))))))","v":0},{"$f":" IF(AX$1711 = 1, AX1625, IF(AND(AX1703 = 1, AY1651 = 0, AY1677 = 0), MAX(0, $H1599 - SUM($L1731:AW1731)), IF($H1599 < 0, MAX($H1599 - SUM($L1731:AW1731), $H1599 * (AX1651 + AX1677)), MAX(0, MIN($H1599 - SUM($L1731:AW1731), $H1599 *  (AX1651 + AX1677))))))","v":0},{"$f":" IF(AY$1711 = 1, AY1625, IF(AND(AY1703 = 1, AZ1651 = 0, AZ1677 = 0), MAX(0, $H1599 - SUM($L1731:AX1731)), IF($H1599 < 0, MAX($H1599 - SUM($L1731:AX1731), $H1599 * (AY1651 + AY1677)), MAX(0, MIN($H1599 - SUM($L1731:AX1731), $H1599 *  (AY1651 + AY1677))))))","v":0},{"$f":" IF(AZ$1711 = 1, AZ1625, IF(AND(AZ1703 = 1, BA1651 = 0, BA1677 = 0), MAX(0, $H1599 - SUM($L1731:AY1731)), IF($H1599 < 0, MAX($H1599 - SUM($L1731:AY1731), $H1599 * (AZ1651 + AZ1677)), MAX(0, MIN($H1599 - SUM($L1731:AY1731), $H1599 *  (AZ1651 + AZ1677))))))","v":0},{"$f":" IF(BA$1711 = 1, BA1625, IF(AND(BA1703 = 1, BB1651 = 0, BB1677 = 0), MAX(0, $H1599 - SUM($L1731:AZ1731)), IF($H1599 < 0, MAX($H1599 - SUM($L1731:AZ1731), $H1599 * (BA1651 + BA1677)), MAX(0, MIN($H1599 - SUM($L1731:AZ1731), $H1599 *  (BA1651 + BA1677))))))","v":0},{"$f":" IF(BB$1711 = 1, BB1625, IF(AND(BB1703 = 1, BC1651 = 0, BC1677 = 0), MAX(0, $H1599 - SUM($L1731:BA1731)), IF($H1599 < 0, MAX($H1599 - SUM($L1731:BA1731), $H1599 * (BB1651 + BB1677)), MAX(0, MIN($H1599 - SUM($L1731:BA1731), $H1599 *  (BB1651 + BB1677))))))","v":0},{"$f":" IF(BC$1711 = 1, BC1625, IF(AND(BC1703 = 1, BD1651 = 0, BD1677 = 0), MAX(0, $H1599 - SUM($L1731:BB1731)), IF($H1599 < 0, MAX($H1599 - SUM($L1731:BB1731), $H1599 * (BC1651 + BC1677)), MAX(0, MIN($H1599 - SUM($L1731:BB1731), $H1599 *  (BC1651 + BC1677))))))","v":0},{"$f":" IF(BD$1711 = 1, BD1625, IF(AND(BD1703 = 1, BE1651 = 0, BE1677 = 0), MAX(0, $H1599 - SUM($L1731:BC1731)), IF($H1599 < 0, MAX($H1599 - SUM($L1731:BC1731), $H1599 * (BD1651 + BD1677)), MAX(0, MIN($H1599 - SUM($L1731:BC1731), $H1599 *  (BD1651 + BD1677))))))","v":0},{"$f":" IF(BE$1711 = 1, BE1625, IF(AND(BE1703 = 1, BF1651 = 0, BF1677 = 0), MAX(0, $H1599 - SUM($L1731:BD1731)), IF($H1599 < 0, MAX($H1599 - SUM($L1731:BD1731), $H1599 * (BE1651 + BE1677)), MAX(0, MIN($H1599 - SUM($L1731:BD1731), $H1599 *  (BE1651 + BE1677))))))","v":0},{"$f":" IF(BF$1711 = 1, BF1625, IF(AND(BF1703 = 1, BG1651 = 0, BG1677 = 0), MAX(0, $H1599 - SUM($L1731:BE1731)), IF($H1599 < 0, MAX($H1599 - SUM($L1731:BE1731), $H1599 * (BF1651 + BF1677)), MAX(0, MIN($H1599 - SUM($L1731:BE1731), $H1599 *  (BF1651 + BF1677))))))","v":0},{"$f":" IF(BG$1711 = 1, BG1625, IF(AND(BG1703 = 1, BH1651 = 0, BH1677 = 0), MAX(0, $H1599 - SUM($L1731:BF1731)), IF($H1599 < 0, MAX($H1599 - SUM($L1731:BF1731), $H1599 * (BG1651 + BG1677)), MAX(0, MIN($H1599 - SUM($L1731:BF1731), $H1599 *  (BG1651 + BG1677))))))","v":0},{"$f":" IF(BH$1711 = 1, BH1625, IF(AND(BH1703 = 1, BI1651 = 0, BI1677 = 0), MAX(0, $H1599 - SUM($L1731:BG1731)), IF($H1599 < 0, MAX($H1599 - SUM($L1731:BG1731), $H1599 * (BH1651 + BH1677)), MAX(0, MIN($H1599 - SUM($L1731:BG1731), $H1599 *  (BH1651 + BH1677))))))","v":0},{"$f":" IF(BI$1711 = 1, BI1625, IF(AND(BI1703 = 1, BJ1651 = 0, BJ1677 = 0), MAX(0, $H1599 - SUM($L1731:BH1731)), IF($H1599 < 0, MAX($H1599 - SUM($L1731:BH1731), $H1599 * (BI1651 + BI1677)), MAX(0, MIN($H1599 - SUM($L1731:BH1731), $H1599 *  (BI1651 + BI1677))))))","v":0},{"$f":" IF(BJ$1711 = 1, BJ1625, IF(AND(BJ1703 = 1, BK1651 = 0, BK1677 = 0), MAX(0, $H1599 - SUM($L1731:BI1731)), IF($H1599 < 0, MAX($H1599 - SUM($L1731:BI1731), $H1599 * (BJ1651 + BJ1677)), MAX(0, MIN($H1599 - SUM($L1731:BI1731), $H1599 *  (BJ1651 + BJ1677))))))","v":0},{"$f":" IF(BK$1711 = 1, BK1625, IF(AND(BK1703 = 1, BL1651 = 0, BL1677 = 0), MAX(0, $H1599 - SUM($L1731:BJ1731)), IF($H1599 < 0, MAX($H1599 - SUM($L1731:BJ1731), $H1599 * (BK1651 + BK1677)), MAX(0, MIN($H1599 - SUM($L1731:BJ1731), $H1599 *  (BK1651 + BK1677))))))","v":0},{"$f":" IF(BL$1711 = 1, BL1625, IF(AND(BL1703 = 1, BM1651 = 0, BM1677 = 0), MAX(0, $H1599 - SUM($L1731:BK1731)), IF($H1599 < 0, MAX($H1599 - SUM($L1731:BK1731), $H1599 * (BL1651 + BL1677)), MAX(0, MIN($H1599 - SUM($L1731:BK1731), $H1599 *  (BL1651 + BL1677))))))","v":0},{"$f":" IF(BM$1711 = 1, BM1625, IF(AND(BM1703 = 1, BN1651 = 0, BN1677 = 0), MAX(0, $H1599 - SUM($L1731:BL1731)), IF($H1599 < 0, MAX($H1599 - SUM($L1731:BL1731), $H1599 * (BM1651 + BM1677)), MAX(0, MIN($H1599 - SUM($L1731:BL1731), $H1599 *  (BM1651 + BM1677))))))","v":0},{"$f":" IF(BN$1711 = 1, BN1625, IF(AND(BN1703 = 1, BO1651 = 0, BO1677 = 0), MAX(0, $H1599 - SUM($L1731:BM1731)), IF($H1599 < 0, MAX($H1599 - SUM($L1731:BM1731), $H1599 * (BN1651 + BN1677)), MAX(0, MIN($H1599 - SUM($L1731:BM1731), $H1599 *  (BN1651 + BN1677))))))","v":0},{"$f":" IF(BO$1711 = 1, BO1625, IF(AND(BO1703 = 1, BP1651 = 0, BP1677 = 0), MAX(0, $H1599 - SUM($L1731:BN1731)), IF($H1599 < 0, MAX($H1599 - SUM($L1731:BN1731), $H1599 * (BO1651 + BO1677)), MAX(0, MIN($H1599 - SUM($L1731:BN1731), $H1599 *  (BO1651 + BO1677))))))","v":0},{"$f":" IF(BP$1711 = 1, BP1625, IF(AND(BP1703 = 1, BQ1651 = 0, BQ1677 = 0), MAX(0, $H1599 - SUM($L1731:BO1731)), IF($H1599 < 0, MAX($H1599 - SUM($L1731:BO1731), $H1599 * (BP1651 + BP1677)), MAX(0, MIN($H1599 - SUM($L1731:BO1731), $H1599 *  (BP1651 + BP1677))))))","v":0},{"$f":" IF(BQ$1711 = 1, BQ1625, IF(AND(BQ1703 = 1, BR1651 = 0, BR1677 = 0), MAX(0, $H1599 - SUM($L1731:BP1731)), IF($H1599 < 0, MAX($H1599 - SUM($L1731:BP1731), $H1599 * (BQ1651 + BQ1677)), MAX(0, MIN($H1599 - SUM($L1731:BP1731), $H1599 *  (BQ1651 + BQ1677))))))","v":0},{"$f":" IF(BR$1711 = 1, BR1625, IF(AND(BR1703 = 1, BS1651 = 0, BS1677 = 0), MAX(0, $H1599 - SUM($L1731:BQ1731)), IF($H1599 < 0, MAX($H1599 - SUM($L1731:BQ1731), $H1599 * (BR1651 + BR1677)), MAX(0, MIN($H1599 - SUM($L1731:BQ1731), $H1599 *  (BR1651 + BR1677))))))","v":0},{"$f":" IF(BS$1711 = 1, BS1625, IF(AND(BS1703 = 1, BT1651 = 0, BT1677 = 0), MAX(0, $H1599 - SUM($L1731:BR1731)), IF($H1599 < 0, MAX($H1599 - SUM($L1731:BR1731), $H1599 * (BS1651 + BS1677)), MAX(0, MIN($H1599 - SUM($L1731:BR1731), $H1599 *  (BS1651 + BS1677))))))","v":0},{"$f":" IF(BT$1711 = 1, BT1625, IF(AND(BT1703 = 1, BU1651 = 0, BU1677 = 0), MAX(0, $H1599 - SUM($L1731:BS1731)), IF($H1599 < 0, MAX($H1599 - SUM($L1731:BS1731), $H1599 * (BT1651 + BT1677)), MAX(0, MIN($H1599 - SUM($L1731:BS1731), $H1599 *  (BT1651 + BT1677))))))","v":0},{"$f":" IF(BU$1711 = 1, BU1625, IF(AND(BU1703 = 1, BV1651 = 0, BV1677 = 0), MAX(0, $H1599 - SUM($L1731:BT1731)), IF($H1599 < 0, MAX($H1599 - SUM($L1731:BT1731), $H1599 * (BU1651 + BU1677)), MAX(0, MIN($H1599 - SUM($L1731:BT1731), $H1599 *  (BU1651 + BU1677))))))","v":0},{"$f":" IF(BV$1711 = 1, BV1625, IF(AND(BV1703 = 1, BW1651 = 0, BW1677 = 0), MAX(0, $H1599 - SUM($L1731:BU1731)), IF($H1599 < 0, MAX($H1599 - SUM($L1731:BU1731), $H1599 * (BV1651 + BV1677)), MAX(0, MIN($H1599 - SUM($L1731:BU1731), $H1599 *  (BV1651 + BV1677))))))","v":0},{"$f":" IF(BW$1711 = 1, BW1625, IF(AND(BW1703 = 1, BX1651 = 0, BX1677 = 0), MAX(0, $H1599 - SUM($L1731:BV1731)), IF($H1599 < 0, MAX($H1599 - SUM($L1731:BV1731), $H1599 * (BW1651 + BW1677)), MAX(0, MIN($H1599 - SUM($L1731:BV1731), $H1599 *  (BW1651 + BW1677))))))","v":0},{"$f":" IF(BX$1711 = 1, BX1625, IF(AND(BX1703 = 1, BY1651 = 0, BY1677 = 0), MAX(0, $H1599 - SUM($L1731:BW1731)), IF($H1599 < 0, MAX($H1599 - SUM($L1731:BW1731), $H1599 * (BX1651 + BX1677)), MAX(0, MIN($H1599 - SUM($L1731:BW1731), $H1599 *  (BX1651 + BX1677))))))","v":0},{"$f":" IF(BY$1711 = 1, BY1625, IF(AND(BY1703 = 1, BZ1651 = 0, BZ1677 = 0), MAX(0, $H1599 - SUM($L1731:BX1731)), IF($H1599 < 0, MAX($H1599 - SUM($L1731:BX1731), $H1599 * (BY1651 + BY1677)), MAX(0, MIN($H1599 - SUM($L1731:BX1731), $H1599 *  (BY1651 + BY1677))))))","v":0},{"$f":" IF(BZ$1711 = 1, BZ1625, IF(AND(BZ1703 = 1, CA1651 = 0, CA1677 = 0), MAX(0, $H1599 - SUM($L1731:BY1731)), IF($H1599 < 0, MAX($H1599 - SUM($L1731:BY1731), $H1599 * (BZ1651 + BZ1677)), MAX(0, MIN($H1599 - SUM($L1731:BY1731), $H1599 *  (BZ1651 + BZ1677))))))","v":0},{"$f":" IF(CA$1711 = 1, CA1625, IF(AND(CA1703 = 1, CB1651 = 0, CB1677 = 0), MAX(0, $H1599 - SUM($L1731:BZ1731)), IF($H1599 < 0, MAX($H1599 - SUM($L1731:BZ1731), $H1599 * (CA1651 + CA1677)), MAX(0, MIN($H1599 - SUM($L1731:BZ1731), $H1599 *  (CA1651 + CA1677))))))","v":0}]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$57, \"dd mmm yy\") & \" - real - MTRN\"","v":"Depreciation - capex addition - 01 Oct 16 - real - MTRN"},null,null,null,"GBP m",null,11.450902217533852,null,{"$f":" IF(M$1711 = 1, M1630, IF(AND(M1708 = 1, N1656 = 0, N1682 = 0), MAX(0, $H1604 - SUM($L1736:L1736)), IF($H1604 < 0, MAX($H1604 - SUM($L1736:L1736), $H1604 * (M1656 + M1682)), MAX(0, MIN($H1604 - SUM($L1736:L1736), $H1604 *  (M1656 + M1682))))))","v":0},{"$f":" IF(N$1711 = 1, N1630, IF(AND(N1708 = 1, O1656 = 0, O1682 = 0), MAX(0, $H1604 - SUM($L1736:M1736)), IF($H1604 < 0, MAX($H1604 - SUM($L1736:M1736), $H1604 * (N1656 + N1682)), MAX(0, MIN($H1604 - SUM($L1736:M1736), $H1604 *  (N1656 + N1682))))))","v":0},{"$f":" IF(O$1711 = 1, O1630, IF(AND(O1708 = 1, P1656 = 0, P1682 = 0), MAX(0, $H1604 - SUM($L1736:N1736)), IF($H1604 < 0, MAX($H1604 - SUM($L1736:N1736), $H1604 * (O1656 + O1682)), MAX(0, MIN($H1604 - SUM($L1736:N1736), $H1604 *  (O1656 + O1682))))))","v":0},{"$f":" IF(P$1711 = 1, P1630, IF(AND(P1708 = 1, Q1656 = 0, Q1682 = 0), MAX(0, $H1604 - SUM($L1736:O1736)), IF($H1604 < 0, MAX($H1604 - SUM($L1736:O1736), $H1604 * (P1656 + P1682)), MAX(0, MIN($H1604 - SUM($L1736:O1736), $H1604 *  (P1656 + P1682))))))","v":0},{"$f":" IF(Q$1711 = 1, Q1630, IF(AND(Q1708 = 1, R1656 = 0, R1682 = 0), MAX(0, $H1604 - SUM($L1736:P1736)), IF($H1604 < 0, MAX($H1604 - SUM($L1736:P1736), $H1604 * (Q1656 + Q1682)), MAX(0, MIN($H1604 - SUM($L1736:P1736), $H1604 *  (Q1656 + Q1682))))))","v":0},{"$f":" IF(R$1711 = 1, R1630, IF(AND(R1708 = 1, S1656 = 0, S1682 = 0), MAX(0, $H1604 - SUM($L1736:Q1736)), IF($H1604 < 0, MAX($H1604 - SUM($L1736:Q1736), $H1604 * (R1656 + R1682)), MAX(0, MIN($H1604 - SUM($L1736:Q1736), $H1604 *  (R1656 + R1682))))))","v":0},{"$f":" IF(S$1711 = 1, S1630, IF(AND(S1708 = 1, T1656 = 0, T1682 = 0), MAX(0, $H1604 - SUM($L1736:R1736)), IF($H1604 < 0, MAX($H1604 - SUM($L1736:R1736), $H1604 * (S1656 + S1682)), MAX(0, MIN($H1604 - SUM($L1736:R1736), $H1604 *  (S1656 + S1682))))))","v":0},{"$f":" IF(T$1711 = 1, T1630, IF(AND(T1708 = 1, U1656 = 0, U1682 = 0), MAX(0, $H1604 - SUM($L1736:S1736)), IF($H1604 < 0, MAX($H1604 - SUM($L1736:S1736), $H1604 * (T1656 + T1682)), MAX(0, MIN($H1604 - SUM($L1736:S1736), $H1604 *  (T1656 + T1682))))))","v":0},{"$f":" IF(U$1711 = 1, U1630, IF(AND(U1708 = 1, V1656 = 0, V1682 = 0), MAX(0, $H1604 - SUM($L1736:T1736)), IF($H1604 < 0, MAX($H1604 - SUM($L1736:T1736), $H1604 * (U1656 + U1682)), MAX(0, MIN($H1604 - SUM($L1736:T1736), $H1604 *  (U1656 + U1682))))))","v":0},{"$f":" IF(V$1711 = 1, V1630, IF(AND(V1708 = 1, W1656 = 0, W1682 = 0), MAX(0, $H1604 - SUM($L1736:U1736)), IF($H1604 < 0, MAX($H1604 - SUM($L1736:U1736), $H1604 * (V1656 + V1682)), MAX(0, MIN($H1604 - SUM($L1736:U1736), $H1604 *  (V1656 + V1682))))))","v":0},{"$f":" IF(W$1711 = 1, W1630, IF(AND(W1708 = 1, X1656 = 0, X1682 = 0), MAX(0, $H1604 - SUM($L1736:V1736)), IF($H1604 < 0, MAX($H1604 - SUM($L1736:V1736), $H1604 * (W1656 + W1682)), MAX(0, MIN($H1604 - SUM($L1736:V1736), $H1604 *  (W1656 + W1682))))))","v":0},{"$f":" IF(X$1711 = 1, X1630, IF(AND(X1708 = 1, Y1656 = 0, Y1682 = 0), MAX(0, $H1604 - SUM($L1736:W1736)), IF($H1604 < 0, MAX($H1604 - SUM($L1736:W1736), $H1604 * (X1656 + X1682)), MAX(0, MIN($H1604 - SUM($L1736:W1736), $H1604 *  (X1656 + X1682))))))","v":0},{"$f":" IF(Y$1711 = 1, Y1630, IF(AND(Y1708 = 1, Z1656 = 0, Z1682 = 0), MAX(0, $H1604 - SUM($L1736:X1736)), IF($H1604 < 0, MAX($H1604 - SUM($L1736:X1736), $H1604 * (Y1656 + Y1682)), MAX(0, MIN($H1604 - SUM($L1736:X1736), $H1604 *  (Y1656 + Y1682))))))","v":0},{"$f":" IF(Z$1711 = 1, Z1630, IF(AND(Z1708 = 1, AA1656 = 0, AA1682 = 0), MAX(0, $H1604 - SUM($L1736:Y1736)), IF($H1604 < 0, MAX($H1604 - SUM($L1736:Y1736), $H1604 * (Z1656 + Z1682)), MAX(0, MIN($H1604 - SUM($L1736:Y1736), $H1604 *  (Z1656 + Z1682))))))","v":0},{"$f":" IF(AA$1711 = 1, AA1630, IF(AND(AA1708 = 1, AB1656 = 0, AB1682 = 0), MAX(0, $H1604 - SUM($L1736:Z1736)), IF($H1604 < 0, MAX($H1604 - SUM($L1736:Z1736), $H1604 * (AA1656 + AA1682)), MAX(0, MIN($H1604 - SUM($L1736:Z1736), $H1604 *  (AA1656 + AA1682))))))","v":0},{"$f":" IF(AB$1711 = 1, AB1630, IF(AND(AB1708 = 1, AC1656 = 0, AC1682 = 0), MAX(0, $H1604 - SUM($L1736:AA1736)), IF($H1604 < 0, MAX($H1604 - SUM($L1736:AA1736), $H1604 * (AB1656 + AB1682)), MAX(0, MIN($H1604 - SUM($L1736:AA1736), $H1604 *  (AB1656 + AB1682))))))","v":0},{"$f":" IF(AC$1711 = 1, AC1630, IF(AND(AC1708 = 1, AD1656 = 0, AD1682 = 0), MAX(0, $H1604 - SUM($L1736:AB1736)), IF($H1604 < 0, MAX($H1604 - SUM($L1736:AB1736), $H1604 * (AC1656 + AC1682)), MAX(0, MIN($H1604 - SUM($L1736:AB1736), $H1604 *  (AC1656 + AC1682))))))","v":0},{"$f":" IF(AD$1711 = 1, AD1630, IF(AND(AD1708 = 1, AE1656 = 0, AE1682 = 0), MAX(0, $H1604 - SUM($L1736:AC1736)), IF($H1604 < 0, MAX($H1604 - SUM($L1736:AC1736), $H1604 * (AD1656 + AD1682)), MAX(0, MIN($H1604 - SUM($L1736:AC1736), $H1604 *  (AD1656 + AD1682))))))","v":0},{"$f":" IF(AE$1711 = 1, AE1630, IF(AND(AE1708 = 1, AF1656 = 0, AF1682 = 0), MAX(0, $H1604 - SUM($L1736:AD1736)), IF($H1604 < 0, MAX($H1604 - SUM($L1736:AD1736), $H1604 * (AE1656 + AE1682)), MAX(0, MIN($H1604 - SUM($L1736:AD1736), $H1604 *  (AE1656 + AE1682))))))","v":0},{"$f":" IF(AF$1711 = 1, AF1630, IF(AND(AF1708 = 1, AG1656 = 0, AG1682 = 0), MAX(0, $H1604 - SUM($L1736:AE1736)), IF($H1604 < 0, MAX($H1604 - SUM($L1736:AE1736), $H1604 * (AF1656 + AF1682)), MAX(0, MIN($H1604 - SUM($L1736:AE1736), $H1604 *  (AF1656 + AF1682))))))","v":0},{"$f":" IF(AG$1711 = 1, AG1630, IF(AND(AG1708 = 1, AH1656 = 0, AH1682 = 0), MAX(0, $H1604 - SUM($L1736:AF1736)), IF($H1604 < 0, MAX($H1604 - SUM($L1736:AF1736), $H1604 * (AG1656 + AG1682)), MAX(0, MIN($H1604 - SUM($L1736:AF1736), $H1604 *  (AG1656 + AG1682))))))","v":0},{"$f":" IF(AH$1711 = 1, AH1630, IF(AND(AH1708 = 1, AI1656 = 0, AI1682 = 0), MAX(0, $H1604 - SUM($L1736:AG1736)), IF($H1604 < 0, MAX($H1604 - SUM($L1736:AG1736), $H1604 * (AH1656 + AH1682)), MAX(0, MIN($H1604 - SUM($L1736:AG1736), $H1604 *  (AH1656 + AH1682))))))","v":0},{"$f":" IF(AI$1711 = 1, AI1630, IF(AND(AI1708 = 1, AJ1656 = 0, AJ1682 = 0), MAX(0, $H1604 - SUM($L1736:AH1736)), IF($H1604 < 0, MAX($H1604 - SUM($L1736:AH1736), $H1604 * (AI1656 + AI1682)), MAX(0, MIN($H1604 - SUM($L1736:AH1736), $H1604 *  (AI1656 + AI1682))))))","v":0},{"$f":" IF(AJ$1711 = 1, AJ1630, IF(AND(AJ1708 = 1, AK1656 = 0, AK1682 = 0), MAX(0, $H1604 - SUM($L1736:AI1736)), IF($H1604 < 0, MAX($H1604 - SUM($L1736:AI1736), $H1604 * (AJ1656 + AJ1682)), MAX(0, MIN($H1604 - SUM($L1736:AI1736), $H1604 *  (AJ1656 + AJ1682))))))","v":0.38169674058446174},{"$f":" IF(AK$1711 = 1, AK1630, IF(AND(AK1708 = 1, AL1656 = 0, AL1682 = 0), MAX(0, $H1604 - SUM($L1736:AJ1736)), IF($H1604 < 0, MAX($H1604 - SUM($L1736:AJ1736), $H1604 * (AK1656 + AK1682)), MAX(0, MIN($H1604 - SUM($L1736:AJ1736), $H1604 *  (AK1656 + AK1682))))))","v":0.76339348116892347},{"$f":" IF(AL$1711 = 1, AL1630, IF(AND(AL1708 = 1, AM1656 = 0, AM1682 = 0), MAX(0, $H1604 - SUM($L1736:AK1736)), IF($H1604 < 0, MAX($H1604 - SUM($L1736:AK1736), $H1604 * (AL1656 + AL1682)), MAX(0, MIN($H1604 - SUM($L1736:AK1736), $H1604 *  (AL1656 + AL1682))))))","v":0.76339348116892347},{"$f":" IF(AM$1711 = 1, AM1630, IF(AND(AM1708 = 1, AN1656 = 0, AN1682 = 0), MAX(0, $H1604 - SUM($L1736:AL1736)), IF($H1604 < 0, MAX($H1604 - SUM($L1736:AL1736), $H1604 * (AM1656 + AM1682)), MAX(0, MIN($H1604 - SUM($L1736:AL1736), $H1604 *  (AM1656 + AM1682))))))","v":0.76339348116892347},{"$f":" IF(AN$1711 = 1, AN1630, IF(AND(AN1708 = 1, AO1656 = 0, AO1682 = 0), MAX(0, $H1604 - SUM($L1736:AM1736)), IF($H1604 < 0, MAX($H1604 - SUM($L1736:AM1736), $H1604 * (AN1656 + AN1682)), MAX(0, MIN($H1604 - SUM($L1736:AM1736), $H1604 *  (AN1656 + AN1682))))))","v":0.76339348116892347},{"$f":" IF(AO$1711 = 1, AO1630, IF(AND(AO1708 = 1, AP1656 = 0, AP1682 = 0), MAX(0, $H1604 - SUM($L1736:AN1736)), IF($H1604 < 0, MAX($H1604 - SUM($L1736:AN1736), $H1604 * (AO1656 + AO1682)), MAX(0, MIN($H1604 - SUM($L1736:AN1736), $H1604 *  (AO1656 + AO1682))))))","v":0.76339348116892347},{"$f":" IF(AP$1711 = 1, AP1630, IF(AND(AP1708 = 1, AQ1656 = 0, AQ1682 = 0), MAX(0, $H1604 - SUM($L1736:AO1736)), IF($H1604 < 0, MAX($H1604 - SUM($L1736:AO1736), $H1604 * (AP1656 + AP1682)), MAX(0, MIN($H1604 - SUM($L1736:AO1736), $H1604 *  (AP1656 + AP1682))))))","v":0.76339348116892347},{"$f":" IF(AQ$1711 = 1, AQ1630, IF(AND(AQ1708 = 1, AR1656 = 0, AR1682 = 0), MAX(0, $H1604 - SUM($L1736:AP1736)), IF($H1604 < 0, MAX($H1604 - SUM($L1736:AP1736), $H1604 * (AQ1656 + AQ1682)), MAX(0, MIN($H1604 - SUM($L1736:AP1736), $H1604 *  (AQ1656 + AQ1682))))))","v":0.76339348116892347},{"$f":" IF(AR$1711 = 1, AR1630, IF(AND(AR1708 = 1, AS1656 = 0, AS1682 = 0), MAX(0, $H1604 - SUM($L1736:AQ1736)), IF($H1604 < 0, MAX($H1604 - SUM($L1736:AQ1736), $H1604 * (AR1656 + AR1682)), MAX(0, MIN($H1604 - SUM($L1736:AQ1736), $H1604 *  (AR1656 + AR1682))))))","v":0.76339348116892347},{"$f":" IF(AS$1711 = 1, AS1630, IF(AND(AS1708 = 1, AT1656 = 0, AT1682 = 0), MAX(0, $H1604 - SUM($L1736:AR1736)), IF($H1604 < 0, MAX($H1604 - SUM($L1736:AR1736), $H1604 * (AS1656 + AS1682)), MAX(0, MIN($H1604 - SUM($L1736:AR1736), $H1604 *  (AS1656 + AS1682))))))","v":0.76339348116892347},{"$f":" IF(AT$1711 = 1, AT1630, IF(AND(AT1708 = 1, AU1656 = 0, AU1682 = 0), MAX(0, $H1604 - SUM($L1736:AS1736)), IF($H1604 < 0, MAX($H1604 - SUM($L1736:AS1736), $H1604 * (AT1656 + AT1682)), MAX(0, MIN($H1604 - SUM($L1736:AS1736), $H1604 *  (AT1656 + AT1682))))))","v":0.76339348116892347},{"$f":" IF(AU$1711 = 1, AU1630, IF(AND(AU1708 = 1, AV1656 = 0, AV1682 = 0), MAX(0, $H1604 - SUM($L1736:AT1736)), IF($H1604 < 0, MAX($H1604 - SUM($L1736:AT1736), $H1604 * (AU1656 + AU1682)), MAX(0, MIN($H1604 - SUM($L1736:AT1736), $H1604 *  (AU1656 + AU1682))))))","v":0.76339348116892347},{"$f":" IF(AV$1711 = 1, AV1630, IF(AND(AV1708 = 1, AW1656 = 0, AW1682 = 0), MAX(0, $H1604 - SUM($L1736:AU1736)), IF($H1604 < 0, MAX($H1604 - SUM($L1736:AU1736), $H1604 * (AV1656 + AV1682)), MAX(0, MIN($H1604 - SUM($L1736:AU1736), $H1604 *  (AV1656 + AV1682))))))","v":0.76339348116892347},{"$f":" IF(AW$1711 = 1, AW1630, IF(AND(AW1708 = 1, AX1656 = 0, AX1682 = 0), MAX(0, $H1604 - SUM($L1736:AV1736)), IF($H1604 < 0, MAX($H1604 - SUM($L1736:AV1736), $H1604 * (AW1656 + AW1682)), MAX(0, MIN($H1604 - SUM($L1736:AV1736), $H1604 *  (AW1656 + AW1682))))))","v":0.76339348116892347},{"$f":" IF(AX$1711 = 1, AX1630, IF(AND(AX1708 = 1, AY1656 = 0, AY1682 = 0), MAX(0, $H1604 - SUM($L1736:AW1736)), IF($H1604 < 0, MAX($H1604 - SUM($L1736:AW1736), $H1604 * (AX1656 + AX1682)), MAX(0, MIN($H1604 - SUM($L1736:AW1736), $H1604 *  (AX1656 + AX1682))))))","v":0.76339348116892347},{"$f":" IF(AY$1711 = 1, AY1630, IF(AND(AY1708 = 1, AZ1656 = 0, AZ1682 = 0), MAX(0, $H1604 - SUM($L1736:AX1736)), IF($H1604 < 0, MAX($H1604 - SUM($L1736:AX1736), $H1604 * (AY1656 + AY1682)), MAX(0, MIN($H1604 - SUM($L1736:AX1736), $H1604 *  (AY1656 + AY1682))))))","v":0.38169674058445935},{"$f":" IF(AZ$1711 = 1, AZ1630, IF(AND(AZ1708 = 1, BA1656 = 0, BA1682 = 0), MAX(0, $H1604 - SUM($L1736:AY1736)), IF($H1604 < 0, MAX($H1604 - SUM($L1736:AY1736), $H1604 * (AZ1656 + AZ1682)), MAX(0, MIN($H1604 - SUM($L1736:AY1736), $H1604 *  (AZ1656 + AZ1682))))))","v":0},{"$f":" IF(BA$1711 = 1, BA1630, IF(AND(BA1708 = 1, BB1656 = 0, BB1682 = 0), MAX(0, $H1604 - SUM($L1736:AZ1736)), IF($H1604 < 0, MAX($H1604 - SUM($L1736:AZ1736), $H1604 * (BA1656 + BA1682)), MAX(0, MIN($H1604 - SUM($L1736:AZ1736), $H1604 *  (BA1656 + BA1682))))))","v":0},{"$f":" IF(BB$1711 = 1, BB1630, IF(AND(BB1708 = 1, BC1656 = 0, BC1682 = 0), MAX(0, $H1604 - SUM($L1736:BA1736)), IF($H1604 < 0, MAX($H1604 - SUM($L1736:BA1736), $H1604 * (BB1656 + BB1682)), MAX(0, MIN($H1604 - SUM($L1736:BA1736), $H1604 *  (BB1656 + BB1682))))))","v":0},{"$f":" IF(BC$1711 = 1, BC1630, IF(AND(BC1708 = 1, BD1656 = 0, BD1682 = 0), MAX(0, $H1604 - SUM($L1736:BB1736)), IF($H1604 < 0, MAX($H1604 - SUM($L1736:BB1736), $H1604 * (BC1656 + BC1682)), MAX(0, MIN($H1604 - SUM($L1736:BB1736), $H1604 *  (BC1656 + BC1682))))))","v":0},{"$f":" IF(BD$1711 = 1, BD1630, IF(AND(BD1708 = 1, BE1656 = 0, BE1682 = 0), MAX(0, $H1604 - SUM($L1736:BC1736)), IF($H1604 < 0, MAX($H1604 - SUM($L1736:BC1736), $H1604 * (BD1656 + BD1682)), MAX(0, MIN($H1604 - SUM($L1736:BC1736), $H1604 *  (BD1656 + BD1682))))))","v":0},{"$f":" IF(BE$1711 = 1, BE1630, IF(AND(BE1708 = 1, BF1656 = 0, BF1682 = 0), MAX(0, $H1604 - SUM($L1736:BD1736)), IF($H1604 < 0, MAX($H1604 - SUM($L1736:BD1736), $H1604 * (BE1656 + BE1682)), MAX(0, MIN($H1604 - SUM($L1736:BD1736), $H1604 *  (BE1656 + BE1682))))))","v":0},{"$f":" IF(BF$1711 = 1, BF1630, IF(AND(BF1708 = 1, BG1656 = 0, BG1682 = 0), MAX(0, $H1604 - SUM($L1736:BE1736)), IF($H1604 < 0, MAX($H1604 - SUM($L1736:BE1736), $H1604 * (BF1656 + BF1682)), MAX(0, MIN($H1604 - SUM($L1736:BE1736), $H1604 *  (BF1656 + BF1682))))))","v":0},{"$f":" IF(BG$1711 = 1, BG1630, IF(AND(BG1708 = 1, BH1656 = 0, BH1682 = 0), MAX(0, $H1604 - SUM($L1736:BF1736)), IF($H1604 < 0, MAX($H1604 - SUM($L1736:BF1736), $H1604 * (BG1656 + BG1682)), MAX(0, MIN($H1604 - SUM($L1736:BF1736), $H1604 *  (BG1656 + BG1682))))))","v":0},{"$f":" IF(BH$1711 = 1, BH1630, IF(AND(BH1708 = 1, BI1656 = 0, BI1682 = 0), MAX(0, $H1604 - SUM($L1736:BG1736)), IF($H1604 < 0, MAX($H1604 - SUM($L1736:BG1736), $H1604 * (BH1656 + BH1682)), MAX(0, MIN($H1604 - SUM($L1736:BG1736), $H1604 *  (BH1656 + BH1682))))))","v":0},{"$f":" IF(BI$1711 = 1, BI1630, IF(AND(BI1708 = 1, BJ1656 = 0, BJ1682 = 0), MAX(0, $H1604 - SUM($L1736:BH1736)), IF($H1604 < 0, MAX($H1604 - SUM($L1736:BH1736), $H1604 * (BI1656 + BI1682)), MAX(0, MIN($H1604 - SUM($L1736:BH1736), $H1604 *  (BI1656 + BI1682))))))","v":0},{"$f":" IF(BJ$1711 = 1, BJ1630, IF(AND(BJ1708 = 1, BK1656 = 0, BK1682 = 0), MAX(0, $H1604 - SUM($L1736:BI1736)), IF($H1604 < 0, MAX($H1604 - SUM($L1736:BI1736), $H1604 * (BJ1656 + BJ1682)), MAX(0, MIN($H1604 - SUM($L1736:BI1736), $H1604 *  (BJ1656 + BJ1682))))))","v":0},{"$f":" IF(BK$1711 = 1, BK1630, IF(AND(BK1708 = 1, BL1656 = 0, BL1682 = 0), MAX(0, $H1604 - SUM($L1736:BJ1736)), IF($H1604 < 0, MAX($H1604 - SUM($L1736:BJ1736), $H1604 * (BK1656 + BK1682)), MAX(0, MIN($H1604 - SUM($L1736:BJ1736), $H1604 *  (BK1656 + BK1682))))))","v":0},{"$f":" IF(BL$1711 = 1, BL1630, IF(AND(BL1708 = 1, BM1656 = 0, BM1682 = 0), MAX(0, $H1604 - SUM($L1736:BK1736)), IF($H1604 < 0, MAX($H1604 - SUM($L1736:BK1736), $H1604 * (BL1656 + BL1682)), MAX(0, MIN($H1604 - SUM($L1736:BK1736), $H1604 *  (BL1656 + BL1682))))))","v":0},{"$f":" IF(BM$1711 = 1, BM1630, IF(AND(BM1708 = 1, BN1656 = 0, BN1682 = 0), MAX(0, $H1604 - SUM($L1736:BL1736)), IF($H1604 < 0, MAX($H1604 - SUM($L1736:BL1736), $H1604 * (BM1656 + BM1682)), MAX(0, MIN($H1604 - SUM($L1736:BL1736), $H1604 *  (BM1656 + BM1682))))))","v":0},{"$f":" IF(BN$1711 = 1, BN1630, IF(AND(BN1708 = 1, BO1656 = 0, BO1682 = 0), MAX(0, $H1604 - SUM($L1736:BM1736)), IF($H1604 < 0, MAX($H1604 - SUM($L1736:BM1736), $H1604 * (BN1656 + BN1682)), MAX(0, MIN($H1604 - SUM($L1736:BM1736), $H1604 *  (BN1656 + BN1682))))))","v":0},{"$f":" IF(BO$1711 = 1, BO1630, IF(AND(BO1708 = 1, BP1656 = 0, BP1682 = 0), MAX(0, $H1604 - SUM($L1736:BN1736)), IF($H1604 < 0, MAX($H1604 - SUM($L1736:BN1736), $H1604 * (BO1656 + BO1682)), MAX(0, MIN($H1604 - SUM($L1736:BN1736), $H1604 *  (BO1656 + BO1682))))))","v":0},{"$f":" IF(BP$1711 = 1, BP1630, IF(AND(BP1708 = 1, BQ1656 = 0, BQ1682 = 0), MAX(0, $H1604 - SUM($L1736:BO1736)), IF($H1604 < 0, MAX($H1604 - SUM($L1736:BO1736), $H1604 * (BP1656 + BP1682)), MAX(0, MIN($H1604 - SUM($L1736:BO1736), $H1604 *  (BP1656 + BP1682))))))","v":0},{"$f":" IF(BQ$1711 = 1, BQ1630, IF(AND(BQ1708 = 1, BR1656 = 0, BR1682 = 0), MAX(0, $H1604 - SUM($L1736:BP1736)), IF($H1604 < 0, MAX($H1604 - SUM($L1736:BP1736), $H1604 * (BQ1656 + BQ1682)), MAX(0, MIN($H1604 - SUM($L1736:BP1736), $H1604 *  (BQ1656 + BQ1682))))))","v":0},{"$f":" IF(BR$1711 = 1, BR1630, IF(AND(BR1708 = 1, BS1656 = 0, BS1682 = 0), MAX(0, $H1604 - SUM($L1736:BQ1736)), IF($H1604 < 0, MAX($H1604 - SUM($L1736:BQ1736), $H1604 * (BR1656 + BR1682)), MAX(0, MIN($H1604 - SUM($L1736:BQ1736), $H1604 *  (BR1656 + BR1682))))))","v":0},{"$f":" IF(BS$1711 = 1, BS1630, IF(AND(BS1708 = 1, BT1656 = 0, BT1682 = 0), MAX(0, $H1604 - SUM($L1736:BR1736)), IF($H1604 < 0, MAX($H1604 - SUM($L1736:BR1736), $H1604 * (BS1656 + BS1682)), MAX(0, MIN($H1604 - SUM($L1736:BR1736), $H1604 *  (BS1656 + BS1682))))))","v":0},{"$f":" IF(BT$1711 = 1, BT1630, IF(AND(BT1708 = 1, BU1656 = 0, BU1682 = 0), MAX(0, $H1604 - SUM($L1736:BS1736)), IF($H1604 < 0, MAX($H1604 - SUM($L1736:BS1736), $H1604 * (BT1656 + BT1682)), MAX(0, MIN($H1604 - SUM($L1736:BS1736), $H1604 *  (BT1656 + BT1682))))))","v":0},{"$f":" IF(BU$1711 = 1, BU1630, IF(AND(BU1708 = 1, BV1656 = 0, BV1682 = 0), MAX(0, $H1604 - SUM($L1736:BT1736)), IF($H1604 < 0, MAX($H1604 - SUM($L1736:BT1736), $H1604 * (BU1656 + BU1682)), MAX(0, MIN($H1604 - SUM($L1736:BT1736), $H1604 *  (BU1656 + BU1682))))))","v":0},{"$f":" IF(BV$1711 = 1, BV1630, IF(AND(BV1708 = 1, BW1656 = 0, BW1682 = 0), MAX(0, $H1604 - SUM($L1736:BU1736)), IF($H1604 < 0, MAX($H1604 - SUM($L1736:BU1736), $H1604 * (BV1656 + BV1682)), MAX(0, MIN($H1604 - SUM($L1736:BU1736), $H1604 *  (BV1656 + BV1682))))))","v":0},{"$f":" IF(BW$1711 = 1, BW1630, IF(AND(BW1708 = 1, BX1656 = 0, BX1682 = 0), MAX(0, $H1604 - SUM($L1736:BV1736)), IF($H1604 < 0, MAX($H1604 - SUM($L1736:BV1736), $H1604 * (BW1656 + BW1682)), MAX(0, MIN($H1604 - SUM($L1736:BV1736), $H1604 *  (BW1656 + BW1682))))))","v":0},{"$f":" IF(BX$1711 = 1, BX1630, IF(AND(BX1708 = 1, BY1656 = 0, BY1682 = 0), MAX(0, $H1604 - SUM($L1736:BW1736)), IF($H1604 < 0, MAX($H1604 - SUM($L1736:BW1736), $H1604 * (BX1656 + BX1682)), MAX(0, MIN($H1604 - SUM($L1736:BW1736), $H1604 *  (BX1656 + BX1682))))))","v":0},{"$f":" IF(BY$1711 = 1, BY1630, IF(AND(BY1708 = 1, BZ1656 = 0, BZ1682 = 0), MAX(0, $H1604 - SUM($L1736:BX1736)), IF($H1604 < 0, MAX($H1604 - SUM($L1736:BX1736), $H1604 * (BY1656 + BY1682)), MAX(0, MIN($H1604 - SUM($L1736:BX1736), $H1604 *  (BY1656 + BY1682))))))","v":0},{"$f":" IF(BZ$1711 = 1, BZ1630, IF(AND(BZ1708 = 1, CA1656 = 0, CA1682 = 0), MAX(0, $H1604 - SUM($L1736:BY1736)), IF($H1604 < 0, MAX($H1604 - SUM($L1736:BY1736), $H1604 * (BZ1656 + BZ1682)), MAX(0, MIN($H1604 - SUM($L1736:BY1736), $H1604 *  (BZ1656 + BZ1682))))))","v":0},{"$f":" IF(CA$1711 = 1, CA1630, IF(AND(CA1708 = 1, CB1656 = 0, CB1682 = 0), MAX(0, $H1604 - SUM($L1736:BZ1736)), IF($H1604 < 0, MAX($H1604 - SUM($L1736:BZ1736), $H1604 * (CA1656 + CA1682)), MAX(0, MIN($H1604 - SUM($L1736:BZ1736), $H1604 *  (CA1656 + CA1682))))))","v":0}]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$58, \"dd mmm yy\") & \" - real - MTRN\"","v":"Depreciation - capex addition - 01 Oct 17 - real - MTRN"},null,null,null,"GBP m",null,7.4059618055555561,null,{"$f":" IF(M$1711 = 1, M1631, IF(AND(M1709 = 1, N1657 = 0, N1683 = 0), MAX(0, $H1605 - SUM($L1737:L1737)), IF($H1605 < 0, MAX($H1605 - SUM($L1737:L1737), $H1605 * (M1657 + M1683)), MAX(0, MIN($H1605 - SUM($L1737:L1737), $H1605 *  (M1657 + M1683))))))","v":0},{"$f":" IF(N$1711 = 1, N1631, IF(AND(N1709 = 1, O1657 = 0, O1683 = 0), MAX(0, $H1605 - SUM($L1737:M1737)), IF($H1605 < 0, MAX($H1605 - SUM($L1737:M1737), $H1605 * (N1657 + N1683)), MAX(0, MIN($H1605 - SUM($L1737:M1737), $H1605 *  (N1657 + N1683))))))","v":0},{"$f":" IF(O$1711 = 1, O1631, IF(AND(O1709 = 1, P1657 = 0, P1683 = 0), MAX(0, $H1605 - SUM($L1737:N1737)), IF($H1605 < 0, MAX($H1605 - SUM($L1737:N1737), $H1605 * (O1657 + O1683)), MAX(0, MIN($H1605 - SUM($L1737:N1737), $H1605 *  (O1657 + O1683))))))","v":0},{"$f":" IF(P$1711 = 1, P1631, IF(AND(P1709 = 1, Q1657 = 0, Q1683 = 0), MAX(0, $H1605 - SUM($L1737:O1737)), IF($H1605 < 0, MAX($H1605 - SUM($L1737:O1737), $H1605 * (P1657 + P1683)), MAX(0, MIN($H1605 - SUM($L1737:O1737), $H1605 *  (P1657 + P1683))))))","v":0},{"$f":" IF(Q$1711 = 1, Q1631, IF(AND(Q1709 = 1, R1657 = 0, R1683 = 0), MAX(0, $H1605 - SUM($L1737:P1737)), IF($H1605 < 0, MAX($H1605 - SUM($L1737:P1737), $H1605 * (Q1657 + Q1683)), MAX(0, MIN($H1605 - SUM($L1737:P1737), $H1605 *  (Q1657 + Q1683))))))","v":0},{"$f":" IF(R$1711 = 1, R1631, IF(AND(R1709 = 1, S1657 = 0, S1683 = 0), MAX(0, $H1605 - SUM($L1737:Q1737)), IF($H1605 < 0, MAX($H1605 - SUM($L1737:Q1737), $H1605 * (R1657 + R1683)), MAX(0, MIN($H1605 - SUM($L1737:Q1737), $H1605 *  (R1657 + R1683))))))","v":0},{"$f":" IF(S$1711 = 1, S1631, IF(AND(S1709 = 1, T1657 = 0, T1683 = 0), MAX(0, $H1605 - SUM($L1737:R1737)), IF($H1605 < 0, MAX($H1605 - SUM($L1737:R1737), $H1605 * (S1657 + S1683)), MAX(0, MIN($H1605 - SUM($L1737:R1737), $H1605 *  (S1657 + S1683))))))","v":0},{"$f":" IF(T$1711 = 1, T1631, IF(AND(T1709 = 1, U1657 = 0, U1683 = 0), MAX(0, $H1605 - SUM($L1737:S1737)), IF($H1605 < 0, MAX($H1605 - SUM($L1737:S1737), $H1605 * (T1657 + T1683)), MAX(0, MIN($H1605 - SUM($L1737:S1737), $H1605 *  (T1657 + T1683))))))","v":0},{"$f":" IF(U$1711 = 1, U1631, IF(AND(U1709 = 1, V1657 = 0, V1683 = 0), MAX(0, $H1605 - SUM($L1737:T1737)), IF($H1605 < 0, MAX($H1605 - SUM($L1737:T1737), $H1605 * (U1657 + U1683)), MAX(0, MIN($H1605 - SUM($L1737:T1737), $H1605 *  (U1657 + U1683))))))","v":0},{"$f":" IF(V$1711 = 1, V1631, IF(AND(V1709 = 1, W1657 = 0, W1683 = 0), MAX(0, $H1605 - SUM($L1737:U1737)), IF($H1605 < 0, MAX($H1605 - SUM($L1737:U1737), $H1605 * (V1657 + V1683)), MAX(0, MIN($H1605 - SUM($L1737:U1737), $H1605 *  (V1657 + V1683))))))","v":0},{"$f":" IF(W$1711 = 1, W1631, IF(AND(W1709 = 1, X1657 = 0, X1683 = 0), MAX(0, $H1605 - SUM($L1737:V1737)), IF($H1605 < 0, MAX($H1605 - SUM($L1737:V1737), $H1605 * (W1657 + W1683)), MAX(0, MIN($H1605 - SUM($L1737:V1737), $H1605 *  (W1657 + W1683))))))","v":0},{"$f":" IF(X$1711 = 1, X1631, IF(AND(X1709 = 1, Y1657 = 0, Y1683 = 0), MAX(0, $H1605 - SUM($L1737:W1737)), IF($H1605 < 0, MAX($H1605 - SUM($L1737:W1737), $H1605 * (X1657 + X1683)), MAX(0, MIN($H1605 - SUM($L1737:W1737), $H1605 *  (X1657 + X1683))))))","v":0},{"$f":" IF(Y$1711 = 1, Y1631, IF(AND(Y1709 = 1, Z1657 = 0, Z1683 = 0), MAX(0, $H1605 - SUM($L1737:X1737)), IF($H1605 < 0, MAX($H1605 - SUM($L1737:X1737), $H1605 * (Y1657 + Y1683)), MAX(0, MIN($H1605 - SUM($L1737:X1737), $H1605 *  (Y1657 + Y1683))))))","v":0},{"$f":" IF(Z$1711 = 1, Z1631, IF(AND(Z1709 = 1, AA1657 = 0, AA1683 = 0), MAX(0, $H1605 - SUM($L1737:Y1737)), IF($H1605 < 0, MAX($H1605 - SUM($L1737:Y1737), $H1605 * (Z1657 + Z1683)), MAX(0, MIN($H1605 - SUM($L1737:Y1737), $H1605 *  (Z1657 + Z1683))))))","v":0},{"$f":" IF(AA$1711 = 1, AA1631, IF(AND(AA1709 = 1, AB1657 = 0, AB1683 = 0), MAX(0, $H1605 - SUM($L1737:Z1737)), IF($H1605 < 0, MAX($H1605 - SUM($L1737:Z1737), $H1605 * (AA1657 + AA1683)), MAX(0, MIN($H1605 - SUM($L1737:Z1737), $H1605 *  (AA1657 + AA1683))))))","v":0},{"$f":" IF(AB$1711 = 1, AB1631, IF(AND(AB1709 = 1, AC1657 = 0, AC1683 = 0), MAX(0, $H1605 - SUM($L1737:AA1737)), IF($H1605 < 0, MAX($H1605 - SUM($L1737:AA1737), $H1605 * (AB1657 + AB1683)), MAX(0, MIN($H1605 - SUM($L1737:AA1737), $H1605 *  (AB1657 + AB1683))))))","v":0},{"$f":" IF(AC$1711 = 1, AC1631, IF(AND(AC1709 = 1, AD1657 = 0, AD1683 = 0), MAX(0, $H1605 - SUM($L1737:AB1737)), IF($H1605 < 0, MAX($H1605 - SUM($L1737:AB1737), $H1605 * (AC1657 + AC1683)), MAX(0, MIN($H1605 - SUM($L1737:AB1737), $H1605 *  (AC1657 + AC1683))))))","v":0},{"$f":" IF(AD$1711 = 1, AD1631, IF(AND(AD1709 = 1, AE1657 = 0, AE1683 = 0), MAX(0, $H1605 - SUM($L1737:AC1737)), IF($H1605 < 0, MAX($H1605 - SUM($L1737:AC1737), $H1605 * (AD1657 + AD1683)), MAX(0, MIN($H1605 - SUM($L1737:AC1737), $H1605 *  (AD1657 + AD1683))))))","v":0},{"$f":" IF(AE$1711 = 1, AE1631, IF(AND(AE1709 = 1, AF1657 = 0, AF1683 = 0), MAX(0, $H1605 - SUM($L1737:AD1737)), IF($H1605 < 0, MAX($H1605 - SUM($L1737:AD1737), $H1605 * (AE1657 + AE1683)), MAX(0, MIN($H1605 - SUM($L1737:AD1737), $H1605 *  (AE1657 + AE1683))))))","v":0},{"$f":" IF(AF$1711 = 1, AF1631, IF(AND(AF1709 = 1, AG1657 = 0, AG1683 = 0), MAX(0, $H1605 - SUM($L1737:AE1737)), IF($H1605 < 0, MAX($H1605 - SUM($L1737:AE1737), $H1605 * (AF1657 + AF1683)), MAX(0, MIN($H1605 - SUM($L1737:AE1737), $H1605 *  (AF1657 + AF1683))))))","v":0},{"$f":" IF(AG$1711 = 1, AG1631, IF(AND(AG1709 = 1, AH1657 = 0, AH1683 = 0), MAX(0, $H1605 - SUM($L1737:AF1737)), IF($H1605 < 0, MAX($H1605 - SUM($L1737:AF1737), $H1605 * (AG1657 + AG1683)), MAX(0, MIN($H1605 - SUM($L1737:AF1737), $H1605 *  (AG1657 + AG1683))))))","v":0},{"$f":" IF(AH$1711 = 1, AH1631, IF(AND(AH1709 = 1, AI1657 = 0, AI1683 = 0), MAX(0, $H1605 - SUM($L1737:AG1737)), IF($H1605 < 0, MAX($H1605 - SUM($L1737:AG1737), $H1605 * (AH1657 + AH1683)), MAX(0, MIN($H1605 - SUM($L1737:AG1737), $H1605 *  (AH1657 + AH1683))))))","v":0},{"$f":" IF(AI$1711 = 1, AI1631, IF(AND(AI1709 = 1, AJ1657 = 0, AJ1683 = 0), MAX(0, $H1605 - SUM($L1737:AH1737)), IF($H1605 < 0, MAX($H1605 - SUM($L1737:AH1737), $H1605 * (AI1657 + AI1683)), MAX(0, MIN($H1605 - SUM($L1737:AH1737), $H1605 *  (AI1657 + AI1683))))))","v":0},{"$f":" IF(AJ$1711 = 1, AJ1631, IF(AND(AJ1709 = 1, AK1657 = 0, AK1683 = 0), MAX(0, $H1605 - SUM($L1737:AI1737)), IF($H1605 < 0, MAX($H1605 - SUM($L1737:AI1737), $H1605 * (AJ1657 + AJ1683)), MAX(0, MIN($H1605 - SUM($L1737:AI1737), $H1605 *  (AJ1657 + AJ1683))))))","v":0},{"$f":" IF(AK$1711 = 1, AK1631, IF(AND(AK1709 = 1, AL1657 = 0, AL1683 = 0), MAX(0, $H1605 - SUM($L1737:AJ1737)), IF($H1605 < 0, MAX($H1605 - SUM($L1737:AJ1737), $H1605 * (AK1657 + AK1683)), MAX(0, MIN($H1605 - SUM($L1737:AJ1737), $H1605 *  (AK1657 + AK1683))))))","v":0.24686539351851852},{"$f":" IF(AL$1711 = 1, AL1631, IF(AND(AL1709 = 1, AM1657 = 0, AM1683 = 0), MAX(0, $H1605 - SUM($L1737:AK1737)), IF($H1605 < 0, MAX($H1605 - SUM($L1737:AK1737), $H1605 * (AL1657 + AL1683)), MAX(0, MIN($H1605 - SUM($L1737:AK1737), $H1605 *  (AL1657 + AL1683))))))","v":0.49373078703703704},{"$f":" IF(AM$1711 = 1, AM1631, IF(AND(AM1709 = 1, AN1657 = 0, AN1683 = 0), MAX(0, $H1605 - SUM($L1737:AL1737)), IF($H1605 < 0, MAX($H1605 - SUM($L1737:AL1737), $H1605 * (AM1657 + AM1683)), MAX(0, MIN($H1605 - SUM($L1737:AL1737), $H1605 *  (AM1657 + AM1683))))))","v":0.49373078703703704},{"$f":" IF(AN$1711 = 1, AN1631, IF(AND(AN1709 = 1, AO1657 = 0, AO1683 = 0), MAX(0, $H1605 - SUM($L1737:AM1737)), IF($H1605 < 0, MAX($H1605 - SUM($L1737:AM1737), $H1605 * (AN1657 + AN1683)), MAX(0, MIN($H1605 - SUM($L1737:AM1737), $H1605 *  (AN1657 + AN1683))))))","v":0.49373078703703704},{"$f":" IF(AO$1711 = 1, AO1631, IF(AND(AO1709 = 1, AP1657 = 0, AP1683 = 0), MAX(0, $H1605 - SUM($L1737:AN1737)), IF($H1605 < 0, MAX($H1605 - SUM($L1737:AN1737), $H1605 * (AO1657 + AO1683)), MAX(0, MIN($H1605 - SUM($L1737:AN1737), $H1605 *  (AO1657 + AO1683))))))","v":0.49373078703703704},{"$f":" IF(AP$1711 = 1, AP1631, IF(AND(AP1709 = 1, AQ1657 = 0, AQ1683 = 0), MAX(0, $H1605 - SUM($L1737:AO1737)), IF($H1605 < 0, MAX($H1605 - SUM($L1737:AO1737), $H1605 * (AP1657 + AP1683)), MAX(0, MIN($H1605 - SUM($L1737:AO1737), $H1605 *  (AP1657 + AP1683))))))","v":0.49373078703703704},{"$f":" IF(AQ$1711 = 1, AQ1631, IF(AND(AQ1709 = 1, AR1657 = 0, AR1683 = 0), MAX(0, $H1605 - SUM($L1737:AP1737)), IF($H1605 < 0, MAX($H1605 - SUM($L1737:AP1737), $H1605 * (AQ1657 + AQ1683)), MAX(0, MIN($H1605 - SUM($L1737:AP1737), $H1605 *  (AQ1657 + AQ1683))))))","v":0.49373078703703704},{"$f":" IF(AR$1711 = 1, AR1631, IF(AND(AR1709 = 1, AS1657 = 0, AS1683 = 0), MAX(0, $H1605 - SUM($L1737:AQ1737)), IF($H1605 < 0, MAX($H1605 - SUM($L1737:AQ1737), $H1605 * (AR1657 + AR1683)), MAX(0, MIN($H1605 - SUM($L1737:AQ1737), $H1605 *  (AR1657 + AR1683))))))","v":0.49373078703703704},{"$f":" IF(AS$1711 = 1, AS1631, IF(AND(AS1709 = 1, AT1657 = 0, AT1683 = 0), MAX(0, $H1605 - SUM($L1737:AR1737)), IF($H1605 < 0, MAX($H1605 - SUM($L1737:AR1737), $H1605 * (AS1657 + AS1683)), MAX(0, MIN($H1605 - SUM($L1737:AR1737), $H1605 *  (AS1657 + AS1683))))))","v":0.49373078703703704},{"$f":" IF(AT$1711 = 1, AT1631, IF(AND(AT1709 = 1, AU1657 = 0, AU1683 = 0), MAX(0, $H1605 - SUM($L1737:AS1737)), IF($H1605 < 0, MAX($H1605 - SUM($L1737:AS1737), $H1605 * (AT1657 + AT1683)), MAX(0, MIN($H1605 - SUM($L1737:AS1737), $H1605 *  (AT1657 + AT1683))))))","v":0.49373078703703704},{"$f":" IF(AU$1711 = 1, AU1631, IF(AND(AU1709 = 1, AV1657 = 0, AV1683 = 0), MAX(0, $H1605 - SUM($L1737:AT1737)), IF($H1605 < 0, MAX($H1605 - SUM($L1737:AT1737), $H1605 * (AU1657 + AU1683)), MAX(0, MIN($H1605 - SUM($L1737:AT1737), $H1605 *  (AU1657 + AU1683))))))","v":0.49373078703703704},{"$f":" IF(AV$1711 = 1, AV1631, IF(AND(AV1709 = 1, AW1657 = 0, AW1683 = 0), MAX(0, $H1605 - SUM($L1737:AU1737)), IF($H1605 < 0, MAX($H1605 - SUM($L1737:AU1737), $H1605 * (AV1657 + AV1683)), MAX(0, MIN($H1605 - SUM($L1737:AU1737), $H1605 *  (AV1657 + AV1683))))))","v":0.49373078703703704},{"$f":" IF(AW$1711 = 1, AW1631, IF(AND(AW1709 = 1, AX1657 = 0, AX1683 = 0), MAX(0, $H1605 - SUM($L1737:AV1737)), IF($H1605 < 0, MAX($H1605 - SUM($L1737:AV1737), $H1605 * (AW1657 + AW1683)), MAX(0, MIN($H1605 - SUM($L1737:AV1737), $H1605 *  (AW1657 + AW1683))))))","v":0.49373078703703704},{"$f":" IF(AX$1711 = 1, AX1631, IF(AND(AX1709 = 1, AY1657 = 0, AY1683 = 0), MAX(0, $H1605 - SUM($L1737:AW1737)), IF($H1605 < 0, MAX($H1605 - SUM($L1737:AW1737), $H1605 * (AX1657 + AX1683)), MAX(0, MIN($H1605 - SUM($L1737:AW1737), $H1605 *  (AX1657 + AX1683))))))","v":0.49373078703703704},{"$f":" IF(AY$1711 = 1, AY1631, IF(AND(AY1709 = 1, AZ1657 = 0, AZ1683 = 0), MAX(0, $H1605 - SUM($L1737:AX1737)), IF($H1605 < 0, MAX($H1605 - SUM($L1737:AX1737), $H1605 * (AY1657 + AY1683)), MAX(0, MIN($H1605 - SUM($L1737:AX1737), $H1605 *  (AY1657 + AY1683))))))","v":0.49373078703703704},{"$f":" IF(AZ$1711 = 1, AZ1631, IF(AND(AZ1709 = 1, BA1657 = 0, BA1683 = 0), MAX(0, $H1605 - SUM($L1737:AY1737)), IF($H1605 < 0, MAX($H1605 - SUM($L1737:AY1737), $H1605 * (AZ1657 + AZ1683)), MAX(0, MIN($H1605 - SUM($L1737:AY1737), $H1605 *  (AZ1657 + AZ1683))))))","v":0.24686539351852144},{"$f":" IF(BA$1711 = 1, BA1631, IF(AND(BA1709 = 1, BB1657 = 0, BB1683 = 0), MAX(0, $H1605 - SUM($L1737:AZ1737)), IF($H1605 < 0, MAX($H1605 - SUM($L1737:AZ1737), $H1605 * (BA1657 + BA1683)), MAX(0, MIN($H1605 - SUM($L1737:AZ1737), $H1605 *  (BA1657 + BA1683))))))","v":0},{"$f":" IF(BB$1711 = 1, BB1631, IF(AND(BB1709 = 1, BC1657 = 0, BC1683 = 0), MAX(0, $H1605 - SUM($L1737:BA1737)), IF($H1605 < 0, MAX($H1605 - SUM($L1737:BA1737), $H1605 * (BB1657 + BB1683)), MAX(0, MIN($H1605 - SUM($L1737:BA1737), $H1605 *  (BB1657 + BB1683))))))","v":0},{"$f":" IF(BC$1711 = 1, BC1631, IF(AND(BC1709 = 1, BD1657 = 0, BD1683 = 0), MAX(0, $H1605 - SUM($L1737:BB1737)), IF($H1605 < 0, MAX($H1605 - SUM($L1737:BB1737), $H1605 * (BC1657 + BC1683)), MAX(0, MIN($H1605 - SUM($L1737:BB1737), $H1605 *  (BC1657 + BC1683))))))","v":0},{"$f":" IF(BD$1711 = 1, BD1631, IF(AND(BD1709 = 1, BE1657 = 0, BE1683 = 0), MAX(0, $H1605 - SUM($L1737:BC1737)), IF($H1605 < 0, MAX($H1605 - SUM($L1737:BC1737), $H1605 * (BD1657 + BD1683)), MAX(0, MIN($H1605 - SUM($L1737:BC1737), $H1605 *  (BD1657 + BD1683))))))","v":0},{"$f":" IF(BE$1711 = 1, BE1631, IF(AND(BE1709 = 1, BF1657 = 0, BF1683 = 0), MAX(0, $H1605 - SUM($L1737:BD1737)), IF($H1605 < 0, MAX($H1605 - SUM($L1737:BD1737), $H1605 * (BE1657 + BE1683)), MAX(0, MIN($H1605 - SUM($L1737:BD1737), $H1605 *  (BE1657 + BE1683))))))","v":0},{"$f":" IF(BF$1711 = 1, BF1631, IF(AND(BF1709 = 1, BG1657 = 0, BG1683 = 0), MAX(0, $H1605 - SUM($L1737:BE1737)), IF($H1605 < 0, MAX($H1605 - SUM($L1737:BE1737), $H1605 * (BF1657 + BF1683)), MAX(0, MIN($H1605 - SUM($L1737:BE1737), $H1605 *  (BF1657 + BF1683))))))","v":0},{"$f":" IF(BG$1711 = 1, BG1631, IF(AND(BG1709 = 1, BH1657 = 0, BH1683 = 0), MAX(0, $H1605 - SUM($L1737:BF1737)), IF($H1605 < 0, MAX($H1605 - SUM($L1737:BF1737), $H1605 * (BG1657 + BG1683)), MAX(0, MIN($H1605 - SUM($L1737:BF1737), $H1605 *  (BG1657 + BG1683))))))","v":0},{"$f":" IF(BH$1711 = 1, BH1631, IF(AND(BH1709 = 1, BI1657 = 0, BI1683 = 0), MAX(0, $H1605 - SUM($L1737:BG1737)), IF($H1605 < 0, MAX($H1605 - SUM($L1737:BG1737), $H1605 * (BH1657 + BH1683)), MAX(0, MIN($H1605 - SUM($L1737:BG1737), $H1605 *  (BH1657 + BH1683))))))","v":0},{"$f":" IF(BI$1711 = 1, BI1631, IF(AND(BI1709 = 1, BJ1657 = 0, BJ1683 = 0), MAX(0, $H1605 - SUM($L1737:BH1737)), IF($H1605 < 0, MAX($H1605 - SUM($L1737:BH1737), $H1605 * (BI1657 + BI1683)), MAX(0, MIN($H1605 - SUM($L1737:BH1737), $H1605 *  (BI1657 + BI1683))))))","v":0},{"$f":" IF(BJ$1711 = 1, BJ1631, IF(AND(BJ1709 = 1, BK1657 = 0, BK1683 = 0), MAX(0, $H1605 - SUM($L1737:BI1737)), IF($H1605 < 0, MAX($H1605 - SUM($L1737:BI1737), $H1605 * (BJ1657 + BJ1683)), MAX(0, MIN($H1605 - SUM($L1737:BI1737), $H1605 *  (BJ1657 + BJ1683))))))","v":0},{"$f":" IF(BK$1711 = 1, BK1631, IF(AND(BK1709 = 1, BL1657 = 0, BL1683 = 0), MAX(0, $H1605 - SUM($L1737:BJ1737)), IF($H1605 < 0, MAX($H1605 - SUM($L1737:BJ1737), $H1605 * (BK1657 + BK1683)), MAX(0, MIN($H1605 - SUM($L1737:BJ1737), $H1605 *  (BK1657 + BK1683))))))","v":0},{"$f":" IF(BL$1711 = 1, BL1631, IF(AND(BL1709 = 1, BM1657 = 0, BM1683 = 0), MAX(0, $H1605 - SUM($L1737:BK1737)), IF($H1605 < 0, MAX($H1605 - SUM($L1737:BK1737), $H1605 * (BL1657 + BL1683)), MAX(0, MIN($H1605 - SUM($L1737:BK1737), $H1605 *  (BL1657 + BL1683))))))","v":0},{"$f":" IF(BM$1711 = 1, BM1631, IF(AND(BM1709 = 1, BN1657 = 0, BN1683 = 0), MAX(0, $H1605 - SUM($L1737:BL1737)), IF($H1605 < 0, MAX($H1605 - SUM($L1737:BL1737), $H1605 * (BM1657 + BM1683)), MAX(0, MIN($H1605 - SUM($L1737:BL1737), $H1605 *  (BM1657 + BM1683))))))","v":0},{"$f":" IF(BN$1711 = 1, BN1631, IF(AND(BN1709 = 1, BO1657 = 0, BO1683 = 0), MAX(0, $H1605 - SUM($L1737:BM1737)), IF($H1605 < 0, MAX($H1605 - SUM($L1737:BM1737), $H1605 * (BN1657 + BN1683)), MAX(0, MIN($H1605 - SUM($L1737:BM1737), $H1605 *  (BN1657 + BN1683))))))","v":0},{"$f":" IF(BO$1711 = 1, BO1631, IF(AND(BO1709 = 1, BP1657 = 0, BP1683 = 0), MAX(0, $H1605 - SUM($L1737:BN1737)), IF($H1605 < 0, MAX($H1605 - SUM($L1737:BN1737), $H1605 * (BO1657 + BO1683)), MAX(0, MIN($H1605 - SUM($L1737:BN1737), $H1605 *  (BO1657 + BO1683))))))","v":0},{"$f":" IF(BP$1711 = 1, BP1631, IF(AND(BP1709 = 1, BQ1657 = 0, BQ1683 = 0), MAX(0, $H1605 - SUM($L1737:BO1737)), IF($H1605 < 0, MAX($H1605 - SUM($L1737:BO1737), $H1605 * (BP1657 + BP1683)), MAX(0, MIN($H1605 - SUM($L1737:BO1737), $H1605 *  (BP1657 + BP1683))))))","v":0},{"$f":" IF(BQ$1711 = 1, BQ1631, IF(AND(BQ1709 = 1, BR1657 = 0, BR1683 = 0), MAX(0, $H1605 - SUM($L1737:BP1737)), IF($H1605 < 0, MAX($H1605 - SUM($L1737:BP1737), $H1605 * (BQ1657 + BQ1683)), MAX(0, MIN($H1605 - SUM($L1737:BP1737), $H1605 *  (BQ1657 + BQ1683))))))","v":0},{"$f":" IF(BR$1711 = 1, BR1631, IF(AND(BR1709 = 1, BS1657 = 0, BS1683 = 0), MAX(0, $H1605 - SUM($L1737:BQ1737)), IF($H1605 < 0, MAX($H1605 - SUM($L1737:BQ1737), $H1605 * (BR1657 + BR1683)), MAX(0, MIN($H1605 - SUM($L1737:BQ1737), $H1605 *  (BR1657 + BR1683))))))","v":0},{"$f":" IF(BS$1711 = 1, BS1631, IF(AND(BS1709 = 1, BT1657 = 0, BT1683 = 0), MAX(0, $H1605 - SUM($L1737:BR1737)), IF($H1605 < 0, MAX($H1605 - SUM($L1737:BR1737), $H1605 * (BS1657 + BS1683)), MAX(0, MIN($H1605 - SUM($L1737:BR1737), $H1605 *  (BS1657 + BS1683))))))","v":0},{"$f":" IF(BT$1711 = 1, BT1631, IF(AND(BT1709 = 1, BU1657 = 0, BU1683 = 0), MAX(0, $H1605 - SUM($L1737:BS1737)), IF($H1605 < 0, MAX($H1605 - SUM($L1737:BS1737), $H1605 * (BT1657 + BT1683)), MAX(0, MIN($H1605 - SUM($L1737:BS1737), $H1605 *  (BT1657 + BT1683))))))","v":0},{"$f":" IF(BU$1711 = 1, BU1631, IF(AND(BU1709 = 1, BV1657 = 0, BV1683 = 0), MAX(0, $H1605 - SUM($L1737:BT1737)), IF($H1605 < 0, MAX($H1605 - SUM($L1737:BT1737), $H1605 * (BU1657 + BU1683)), MAX(0, MIN($H1605 - SUM($L1737:BT1737), $H1605 *  (BU1657 + BU1683))))))","v":0},{"$f":" IF(BV$1711 = 1, BV1631, IF(AND(BV1709 = 1, BW1657 = 0, BW1683 = 0), MAX(0, $H1605 - SUM($L1737:BU1737)), IF($H1605 < 0, MAX($H1605 - SUM($L1737:BU1737), $H1605 * (BV1657 + BV1683)), MAX(0, MIN($H1605 - SUM($L1737:BU1737), $H1605 *  (BV1657 + BV1683))))))","v":0},{"$f":" IF(BW$1711 = 1, BW1631, IF(AND(BW1709 = 1, BX1657 = 0, BX1683 = 0), MAX(0, $H1605 - SUM($L1737:BV1737)), IF($H1605 < 0, MAX($H1605 - SUM($L1737:BV1737), $H1605 * (BW1657 + BW1683)), MAX(0, MIN($H1605 - SUM($L1737:BV1737), $H1605 *  (BW1657 + BW1683))))))","v":0},{"$f":" IF(BX$1711 = 1, BX1631, IF(AND(BX1709 = 1, BY1657 = 0, BY1683 = 0), MAX(0, $H1605 - SUM($L1737:BW1737)), IF($H1605 < 0, MAX($H1605 - SUM($L1737:BW1737), $H1605 * (BX1657 + BX1683)), MAX(0, MIN($H1605 - SUM($L1737:BW1737), $H1605 *  (BX1657 + BX1683))))))","v":0},{"$f":" IF(BY$1711 = 1, BY1631, IF(AND(BY1709 = 1, BZ1657 = 0, BZ1683 = 0), MAX(0, $H1605 - SUM($L1737:BX1737)), IF($H1605 < 0, MAX($H1605 - SUM($L1737:BX1737), $H1605 * (BY1657 + BY1683)), MAX(0, MIN($H1605 - SUM($L1737:BX1737), $H1605 *  (BY1657 + BY1683))))))","v":0},{"$f":" IF(BZ$1711 = 1, BZ1631, IF(AND(BZ1709 = 1, CA1657 = 0, CA1683 = 0), MAX(0, $H1605 - SUM($L1737:BY1737)), IF($H1605 < 0, MAX($H1605 - SUM($L1737:BY1737), $H1605 * (BZ1657 + BZ1683)), MAX(0, MIN($H1605 - SUM($L1737:BY1737), $H1605 *  (BZ1657 + BZ1683))))))","v":0},{"$f":" IF(CA$1711 = 1, CA1631, IF(AND(CA1709 = 1, CB1657 = 0, CB1683 = 0), MAX(0, $H1605 - SUM($L1737:BZ1737)), IF($H1605 < 0, MAX($H1605 - SUM($L1737:BZ1737), $H1605 * (CA1657 + CA1683)), MAX(0, MIN($H1605 - SUM($L1737:BZ1737), $H1605 *  (CA1657 + CA1683))))))","v":0}]
[null,null,{"$f":"$E$1747","v":"Fixed depreciation amount - existing RAB - MTRN - RP6"}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$22","v":"Model period ending - RP1"},{"$f":" 'DL - C4 A'!F$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!G$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!H$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!I$22","v":"date"},{"$f":" 'DL - C4 A'!J$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!K$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!L$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!M$22","v":"1994-03-31"},{"$f":" 'DL - C4 A'!N$22","v":"1995-03-31"},{"$f":" 'DL - C4 A'!O$22","v":"1996-03-31"},{"$f":" 'DL - C4 A'!P$22","v":"1997-03-31"},{"$f":" 'DL - C4 A'!Q$22","v":"1998-03-31"},{"$f":" 'DL - C4 A'!R$22","v":"1999-03-31"},{"$f":" 'DL - C4 A'!S$22","v":"2000-03-31"},{"$f":" 'DL - C4 A'!T$22","v":"2001-03-31"},{"$f":" 'DL - C4 A'!U$22","v":"2002-03-31"},{"$f":" 'DL - C4 A'!V$22","v":"2003-03-31"},{"$f":" 'DL - C4 A'!W$22","v":"2004-03-31"},{"$f":" 'DL - C4 A'!X$22","v":"2005-03-31"},{"$f":" 'DL - C4 A'!Y$22","v":"2006-03-31"},{"$f":" 'DL - C4 A'!Z$22","v":"2007-03-31"},{"$f":" 'DL - C4 A'!AA$22","v":"2008-03-31"},{"$f":" 'DL - C4 A'!AB$22","v":"2009-03-31"},{"$f":" 'DL - C4 A'!AC$22","v":"2010-03-31"},{"$f":" 'DL - C4 A'!AD$22","v":"2011-03-31"},{"$f":" 'DL - C4 A'!AE$22","v":"2012-03-31"},{"$f":" 'DL - C4 A'!AF$22","v":"2013-03-31"},{"$f":" 'DL - C4 A'!AG$22","v":"2014-03-31"},{"$f":" 'DL - C4 A'!AH$22","v":"2015-03-31"},{"$f":" 'DL - C4 A'!AI$22","v":"2016-03-31"},{"$f":" 'DL - C4 A'!AJ$22","v":"2017-03-31"},{"$f":" 'DL - C4 A'!AK$22","v":"2018-03-31"},{"$f":" 'DL - C4 A'!AL$22","v":"2019-03-31"},{"$f":" 'DL - C4 A'!AM$22","v":"2020-03-31"},{"$f":" 'DL - C4 A'!AN$22","v":"2021-03-31"},{"$f":" 'DL - C4 A'!AO$22","v":"2022-03-31"},{"$f":" 'DL - C4 A'!AP$22","v":"2023-03-31"},{"$f":" 'DL - C4 A'!AQ$22","v":"2024-03-31"},{"$f":" 'DL - C4 A'!AR$22","v":"2025-03-31"},{"$f":" 'DL - C4 A'!AS$22","v":"2026-03-31"},{"$f":" 'DL - C4 A'!AT$22","v":"2027-03-31"},{"$f":" 'DL - C4 A'!AU$22","v":"2028-03-31"},{"$f":" 'DL - C4 A'!AV$22","v":"2029-03-31"},{"$f":" 'DL - C4 A'!AW$22","v":"2030-03-31"},{"$f":" 'DL - C4 A'!AX$22","v":"2031-03-31"},{"$f":" 'DL - C4 A'!AY$22","v":"2032-03-31"},{"$f":" 'DL - C4 A'!AZ$22","v":"2033-03-31"},{"$f":" 'DL - C4 A'!BA$22","v":"2034-03-31"},{"$f":" 'DL - C4 A'!BB$22","v":"2035-03-31"},{"$f":" 'DL - C4 A'!BC$22","v":"2036-03-31"},{"$f":" 'DL - C4 A'!BD$22","v":"2037-03-31"},{"$f":" 'DL - C4 A'!BE$22","v":"2038-03-31"},{"$f":" 'DL - C4 A'!BF$22","v":"2039-03-31"},{"$f":" 'DL - C4 A'!BG$22","v":"2040-03-31"},{"$f":" 'DL - C4 A'!BH$22","v":"2041-03-31"},{"$f":" 'DL - C4 A'!BI$22","v":"2042-03-31"},{"$f":" 'DL - C4 A'!BJ$22","v":"2043-03-31"},{"$f":" 'DL - C4 A'!BK$22","v":"2044-03-31"},{"$f":" 'DL - C4 A'!BL$22","v":"2045-03-31"},{"$f":" 'DL - C4 A'!BM$22","v":"2046-03-31"},{"$f":" 'DL - C4 A'!BN$22","v":"2047-03-31"},{"$f":" 'DL - C4 A'!BO$22","v":"2048-03-31"},{"$f":" 'DL - C4 A'!BP$22","v":"2049-03-31"},{"$f":" 'DL - C4 A'!BQ$22","v":"2050-03-31"},{"$f":" 'DL - C4 A'!BR$22","v":"2051-03-31"},{"$f":" 'DL - C4 A'!BS$22","v":"2052-03-31"},{"$f":" 'DL - C4 A'!BT$22","v":"2053-03-31"},{"$f":" 'DL - C4 A'!BU$22","v":"2054-03-31"},{"$f":" 'DL - C4 A'!BV$22","v":"2055-03-31"},{"$f":" 'DL - C4 A'!BW$22","v":"2056-03-31"},{"$f":" 'DL - C4 A'!BX$22","v":"2057-03-31"},{"$f":" 'DL - C4 A'!BY$22","v":"2058-03-31"},{"$f":" 'DL - C4 A'!BZ$22","v":"2059-03-31"},{"$f":" 'DL - C4 A'!CA$22","v":"2060-03-31"}]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,{"$f":" 'DL - C9'!E$67","v":"Capex addition - MTRN"},{"$f":" 'DL - C9'!F$67","v":0},{"$f":" 'DL - C9'!G$67","v":"CAt_MTRNt"},{"$f":" 'DL - C9'!H$67","v":0},{"$f":" 'DL - C9'!I$67","v":"GBP m"},{"$f":" 'DL - C9'!J$67","v":0},{"$f":" 'DL - C9'!K$67","v":52.563119497773478},{"$f":" 'DL - C9'!L$67","v":0},{"$f":" 'DL - C9'!M$67","v":0},{"$f":" 'DL - C9'!N$67","v":5.7197688125853379},{"$f":" 'DL - C9'!O$67","v":9.4555043381381285},{"$f":" 'DL - C9'!P$67","v":7.9526634274502168},{"$f":" 'DL - C9'!Q$67","v":7.7694147279818377},{"$f":" 'DL - C9'!R$67","v":7.375033643373107},{"$f":" 'DL - C9'!S$67","v":7.21788081525614},{"$f":" 'DL - C9'!T$67","v":7.0728537329887118},{"$f":" 'DL - C9'!U$67","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$22","v":"Model period ending - RP1"},{"$f":" 'DL - C4 A'!F$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!G$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!H$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!I$22","v":"date"},{"$f":" 'DL - C4 A'!J$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!K$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!L$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!M$22","v":"1994-03-31"},{"$f":" 'DL - C4 A'!N$22","v":"1995-03-31"},{"$f":" 'DL - C4 A'!O$22","v":"1996-03-31"},{"$f":" 'DL - C4 A'!P$22","v":"1997-03-31"},{"$f":" 'DL - C4 A'!Q$22","v":"1998-03-31"},{"$f":" 'DL - C4 A'!R$22","v":"1999-03-31"},{"$f":" 'DL - C4 A'!S$22","v":"2000-03-31"},{"$f":" 'DL - C4 A'!T$22","v":"2001-03-31"},{"$f":" 'DL - C4 A'!U$22","v":"2002-03-31"},{"$f":" 'DL - C4 A'!V$22","v":"2003-03-31"},{"$f":" 'DL - C4 A'!W$22","v":"2004-03-31"},{"$f":" 'DL - C4 A'!X$22","v":"2005-03-31"},{"$f":" 'DL - C4 A'!Y$22","v":"2006-03-31"},{"$f":" 'DL - C4 A'!Z$22","v":"2007-03-31"},{"$f":" 'DL - C4 A'!AA$22","v":"2008-03-31"},{"$f":" 'DL - C4 A'!AB$22","v":"2009-03-31"},{"$f":" 'DL - C4 A'!AC$22","v":"2010-03-31"},{"$f":" 'DL - C4 A'!AD$22","v":"2011-03-31"},{"$f":" 'DL - C4 A'!AE$22","v":"2012-03-31"},{"$f":" 'DL - C4 A'!AF$22","v":"2013-03-31"},{"$f":" 'DL - C4 A'!AG$22","v":"2014-03-31"},{"$f":" 'DL - C4 A'!AH$22","v":"2015-03-31"},{"$f":" 'DL - C4 A'!AI$22","v":"2016-03-31"},{"$f":" 'DL - C4 A'!AJ$22","v":"2017-03-31"},{"$f":" 'DL - C4 A'!AK$22","v":"2018-03-31"},{"$f":" 'DL - C4 A'!AL$22","v":"2019-03-31"},{"$f":" 'DL - C4 A'!AM$22","v":"2020-03-31"},{"$f":" 'DL - C4 A'!AN$22","v":"2021-03-31"},{"$f":" 'DL - C4 A'!AO$22","v":"2022-03-31"},{"$f":" 'DL - C4 A'!AP$22","v":"2023-03-31"},{"$f":" 'DL - C4 A'!AQ$22","v":"2024-03-31"},{"$f":" 'DL - C4 A'!AR$22","v":"2025-03-31"},{"$f":" 'DL - C4 A'!AS$22","v":"2026-03-31"},{"$f":" 'DL - C4 A'!AT$22","v":"2027-03-31"},{"$f":" 'DL - C4 A'!AU$22","v":"2028-03-31"},{"$f":" 'DL - C4 A'!AV$22","v":"2029-03-31"},{"$f":" 'DL - C4 A'!AW$22","v":"2030-03-31"},{"$f":" 'DL - C4 A'!AX$22","v":"2031-03-31"},{"$f":" 'DL - C4 A'!AY$22","v":"2032-03-31"},{"$f":" 'DL - C4 A'!AZ$22","v":"2033-03-31"},{"$f":" 'DL - C4 A'!BA$22","v":"2034-03-31"},{"$f":" 'DL - C4 A'!BB$22","v":"2035-03-31"},{"$f":" 'DL - C4 A'!BC$22","v":"2036-03-31"},{"$f":" 'DL - C4 A'!BD$22","v":"2037-03-31"},{"$f":" 'DL - C4 A'!BE$22","v":"2038-03-31"},{"$f":" 'DL - C4 A'!BF$22","v":"2039-03-31"},{"$f":" 'DL - C4 A'!BG$22","v":"2040-03-31"},{"$f":" 'DL - C4 A'!BH$22","v":"2041-03-31"},{"$f":" 'DL - C4 A'!BI$22","v":"2042-03-31"},{"$f":" 'DL - C4 A'!BJ$22","v":"2043-03-31"},{"$f":" 'DL - C4 A'!BK$22","v":"2044-03-31"},{"$f":" 'DL - C4 A'!BL$22","v":"2045-03-31"},{"$f":" 'DL - C4 A'!BM$22","v":"2046-03-31"},{"$f":" 'DL - C4 A'!BN$22","v":"2047-03-31"},{"$f":" 'DL - C4 A'!BO$22","v":"2048-03-31"},{"$f":" 'DL - C4 A'!BP$22","v":"2049-03-31"},{"$f":" 'DL - C4 A'!BQ$22","v":"2050-03-31"},{"$f":" 'DL - C4 A'!BR$22","v":"2051-03-31"},{"$f":" 'DL - C4 A'!BS$22","v":"2052-03-31"},{"$f":" 'DL - C4 A'!BT$22","v":"2053-03-31"},{"$f":" 'DL - C4 A'!BU$22","v":"2054-03-31"},{"$f":" 'DL - C4 A'!BV$22","v":"2055-03-31"},{"$f":" 'DL - C4 A'!BW$22","v":"2056-03-31"},{"$f":" 'DL - C4 A'!BX$22","v":"2057-03-31"},{"$f":" 'DL - C4 A'!BY$22","v":"2058-03-31"},{"$f":" 'DL - C4 A'!BZ$22","v":"2059-03-31"},{"$f":" 'DL - C4 A'!CA$22","v":"2060-03-31"}]
[]
[]
[null,null,null,null,{"$f":" Time!E$23","v":"Model period ending"},{"$f":" Time!F$23","v":"00:00:00"},{"$f":" Time!G$23","v":"00:00:00"},{"$f":" Time!H$23","v":"00:00:00"},{"$f":" Time!I$23","v":"date"},{"$f":" Time!J$23","v":"00:00:00"},{"$f":" Time!K$23","v":"00:00:00"},{"$f":" Time!L$23","v":"00:00:00"},{"$f":" Time!M$23","v":"2017-03-31"},{"$f":" Time!N$23","v":"2018-03-31"},{"$f":" Time!O$23","v":"2019-03-31"},{"$f":" Time!P$23","v":"2020-03-31"},{"$f":" Time!Q$23","v":"2021-03-31"},{"$f":" Time!R$23","v":"2022-03-31"},{"$f":" Time!S$23","v":"2023-03-31"},{"$f":" Time!T$23","v":"2024-03-31"},{"$f":" Time!U$23","v":"2025-03-31"}]
[]
[null,null,null,null,{"$f":" E$1923","v":"Depreciation - capex addition - real - RT"},0,0,0,"GBP m",0,5.5032722372242056,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.1625787198796651,0.16471891543547584,0.16471891543547584,0.16509816711672584,0.16509816711672584,0.16509816711672584,0.16509816711672584,0.16509816711672584,0.16509816711672584,0.16509816711672584,{"$f":" AK$1923","v":0.16509816711672598},0.16509816711672598,0.16509816711672598,0.16509816711672598,0.16509816711672598,0.16509816711672598,0.16509816711672598,0.16509816711672598,0.16509816711672598,0.16509816711672598,0.11090526049017092,0.11019186197156733,0.11019186197156733,0.110065444744484,0.110065444744484,0.110065444744484,0.110065444744484,0.110065444744484,0.110065444744484,0.110065444744484,0.110065444744484,0.110065444744484,0.110065444744484,0.110065444744484,0.110065444744484,0.110065444744484,0.110065444744484,0.110065444744484,0.110065444744484,0.11006544474448331,1.6796314913738143E-3,2.5283445416666664E-4,{"$f":" BQ$1923","v":2.5283445416666664E-4},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Fixed depreciation amount - existing RAB - RT","Table 3","FDEP_TNt",null,"GBP m",null,{"$f":" SUM(M1786:CA1786)","v":1.073138086258719},null,{"$f":" SUM(M1780:M1782) * M1784 + (M1783 * M1784 * M1785)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.254908355836299E-2,0.16509816711672598,0.16509816711672598,0.16509816711672598,0.16509816711672598,0.16509816711672598,0.16509816711672598,0,{"$f":" SUM(AS1780:AS1782) * AS1784 + (AS1783 * AS1784 * AS1785)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" SUM(BY1780:BY1782) * BY1784 + (BY1783 * BY1784 * BY1785)","v":0},0,0]
[]
[null,null,null,null,{"$f":" Inp_Depreciation!E$177","v":"Network capex add - 01 Apr 94 - price base 2016 - RT"},{"$f":" Inp_Depreciation!F$177","v":0},{"$f":" Inp_Depreciation!G$177","v":0},{"$f":" Inp_Depreciation!H$177","v":0},{"$f":" Inp_Depreciation!I$177","v":"GBP m"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$182","v":"Network capex add - 01 Apr 99 - price base 2016 - RT"},{"$f":" Inp_Depreciation!F$182","v":0},{"$f":" Inp_Depreciation!G$182","v":0},{"$f":" Inp_Depreciation!H$182","v":0},{"$f":" Inp_Depreciation!I$182","v":"GBP m"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$187","v":"Network capex add - 01 Apr 04 - price base 2016 - RT"},{"$f":" Inp_Depreciation!F$187","v":0},{"$f":" Inp_Depreciation!G$187","v":0},{"$f":" Inp_Depreciation!H$187","v":0},{"$f":" Inp_Depreciation!I$187","v":"GBP m"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$188","v":"Network capex add - 01 Apr 05 - price base 2016 - RT"},{"$f":" Inp_Depreciation!F$188","v":0},{"$f":" Inp_Depreciation!G$188","v":0},{"$f":" Inp_Depreciation!H$188","v":0},{"$f":" Inp_Depreciation!I$188","v":"GBP m"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$193","v":"Network capex add - 01 Apr 10 - price base 2016 - RT"},{"$f":" Inp_Depreciation!F$193","v":0},{"$f":" Inp_Depreciation!G$193","v":0},{"$f":" Inp_Depreciation!H$193","v":1.2641722708333332E-2},{"$f":" Inp_Depreciation!I$193","v":"GBP m"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$199","v":"Network capex add - 01 Oct 16 - price base 2016 - RT"},{"$f":" Inp_Depreciation!F$199","v":0},{"$f":" Inp_Depreciation!G$199","v":0},{"$f":" Inp_Depreciation!H$199","v":0},{"$f":" Inp_Depreciation!I$199","v":"GBP m"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$463","v":"Network capex add - 01 Apr 95 - depreciation inp - RT"},{"$f":" Inp_Depreciation!F$463","v":0},{"$f":" Inp_Depreciation!G$463","v":0},{"$f":" Inp_Depreciation!H$463","v":0},{"$f":" Inp_Depreciation!I$463","v":"GBP m"},{"$f":" Inp_Depreciation!J$463","v":0},{"$f":" Inp_Depreciation!K$463","v":0},{"$f":" Inp_Depreciation!L$463","v":0},{"$f":" Inp_Depreciation!M$463","v":0},{"$f":" Inp_Depreciation!N$463","v":0},{"$f":" Inp_Depreciation!O$463","v":0},{"$f":" Inp_Depreciation!P$463","v":0},{"$f":" Inp_Depreciation!Q$463","v":0},{"$f":" Inp_Depreciation!R$463","v":0},{"$f":" Inp_Depreciation!S$463","v":0},{"$f":" Inp_Depreciation!T$463","v":0},{"$f":" Inp_Depreciation!U$463","v":0},{"$f":" Inp_Depreciation!V$463","v":0},{"$f":" Inp_Depreciation!W$463","v":0},{"$f":" Inp_Depreciation!X$463","v":0},{"$f":" Inp_Depreciation!Y$463","v":0},{"$f":" Inp_Depreciation!Z$463","v":0},{"$f":" Inp_Depreciation!AA$463","v":0},{"$f":" Inp_Depreciation!AB$463","v":0},{"$f":" Inp_Depreciation!AC$463","v":0},{"$f":" Inp_Depreciation!AD$463","v":0},{"$f":" Inp_Depreciation!AE$463","v":0},{"$f":" Inp_Depreciation!AF$463","v":0},{"$f":" Inp_Depreciation!AG$463","v":0},{"$f":" Inp_Depreciation!AH$463","v":0},{"$f":" Inp_Depreciation!AI$463","v":0},{"$f":" Inp_Depreciation!AJ$463","v":0},{"$f":" Inp_Depreciation!AK$463","v":0},{"$f":" Inp_Depreciation!AL$463","v":0},{"$f":" Inp_Depreciation!AM$463","v":0},{"$f":" Inp_Depreciation!AN$463","v":0},{"$f":" Inp_Depreciation!AO$463","v":0},{"$f":" Inp_Depreciation!AP$463","v":0},{"$f":" Inp_Depreciation!AQ$463","v":0},{"$f":" Inp_Depreciation!AR$463","v":0},{"$f":" Inp_Depreciation!AS$463","v":0},{"$f":" Inp_Depreciation!AT$463","v":0},{"$f":" Inp_Depreciation!AU$463","v":0},{"$f":" Inp_Depreciation!AV$463","v":0},{"$f":" Inp_Depreciation!AW$463","v":0},{"$f":" Inp_Depreciation!AX$463","v":0},{"$f":" Inp_Depreciation!AY$463","v":0},{"$f":" Inp_Depreciation!AZ$463","v":0},{"$f":" Inp_Depreciation!BA$463","v":0},{"$f":" Inp_Depreciation!BB$463","v":0},{"$f":" Inp_Depreciation!BC$463","v":0},{"$f":" Inp_Depreciation!BD$463","v":0},{"$f":" Inp_Depreciation!BE$463","v":0},{"$f":" Inp_Depreciation!BF$463","v":0},{"$f":" Inp_Depreciation!BG$463","v":0},{"$f":" Inp_Depreciation!BH$463","v":0},{"$f":" Inp_Depreciation!BI$463","v":0},{"$f":" Inp_Depreciation!BJ$463","v":0},{"$f":" Inp_Depreciation!BK$463","v":0},{"$f":" Inp_Depreciation!BL$463","v":0},{"$f":" Inp_Depreciation!BM$463","v":0},{"$f":" Inp_Depreciation!BN$463","v":0},{"$f":" Inp_Depreciation!BO$463","v":0},{"$f":" Inp_Depreciation!BP$463","v":0},{"$f":" Inp_Depreciation!BQ$463","v":0},{"$f":" Inp_Depreciation!BR$463","v":0},{"$f":" Inp_Depreciation!BS$463","v":0},{"$f":" Inp_Depreciation!BT$463","v":0},{"$f":" Inp_Depreciation!BU$463","v":0},{"$f":" Inp_Depreciation!BV$463","v":0},{"$f":" Inp_Depreciation!BW$463","v":0},{"$f":" Inp_Depreciation!BX$463","v":0},{"$f":" Inp_Depreciation!BY$463","v":0},{"$f":" Inp_Depreciation!BZ$463","v":0},{"$f":" Inp_Depreciation!CA$463","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$464","v":"Network capex add - 01 Apr 96 - depreciation inp - RT"},{"$f":" Inp_Depreciation!F$464","v":0},{"$f":" Inp_Depreciation!G$464","v":0},{"$f":" Inp_Depreciation!H$464","v":0},{"$f":" Inp_Depreciation!I$464","v":"GBP m"},{"$f":" Inp_Depreciation!J$464","v":0},{"$f":" Inp_Depreciation!K$464","v":0},{"$f":" Inp_Depreciation!L$464","v":0},{"$f":" Inp_Depreciation!M$464","v":0},{"$f":" Inp_Depreciation!N$464","v":0},{"$f":" Inp_Depreciation!O$464","v":0},{"$f":" Inp_Depreciation!P$464","v":0},{"$f":" Inp_Depreciation!Q$464","v":0},{"$f":" Inp_Depreciation!R$464","v":0},{"$f":" Inp_Depreciation!S$464","v":0},{"$f":" Inp_Depreciation!T$464","v":0},{"$f":" Inp_Depreciation!U$464","v":0},{"$f":" Inp_Depreciation!V$464","v":0},{"$f":" Inp_Depreciation!W$464","v":0},{"$f":" Inp_Depreciation!X$464","v":0},{"$f":" Inp_Depreciation!Y$464","v":0},{"$f":" Inp_Depreciation!Z$464","v":0},{"$f":" Inp_Depreciation!AA$464","v":0},{"$f":" Inp_Depreciation!AB$464","v":0},{"$f":" Inp_Depreciation!AC$464","v":0},{"$f":" Inp_Depreciation!AD$464","v":0},{"$f":" Inp_Depreciation!AE$464","v":0},{"$f":" Inp_Depreciation!AF$464","v":0},{"$f":" Inp_Depreciation!AG$464","v":0},{"$f":" Inp_Depreciation!AH$464","v":0},{"$f":" Inp_Depreciation!AI$464","v":0},{"$f":" Inp_Depreciation!AJ$464","v":0},{"$f":" Inp_Depreciation!AK$464","v":0},{"$f":" Inp_Depreciation!AL$464","v":0},{"$f":" Inp_Depreciation!AM$464","v":0},{"$f":" Inp_Depreciation!AN$464","v":0},{"$f":" Inp_Depreciation!AO$464","v":0},{"$f":" Inp_Depreciation!AP$464","v":0},{"$f":" Inp_Depreciation!AQ$464","v":0},{"$f":" Inp_Depreciation!AR$464","v":0},{"$f":" Inp_Depreciation!AS$464","v":0},{"$f":" Inp_Depreciation!AT$464","v":0},{"$f":" Inp_Depreciation!AU$464","v":0},{"$f":" Inp_Depreciation!AV$464","v":0},{"$f":" Inp_Depreciation!AW$464","v":0},{"$f":" Inp_Depreciation!AX$464","v":0},{"$f":" Inp_Depreciation!AY$464","v":0},{"$f":" Inp_Depreciation!AZ$464","v":0},{"$f":" Inp_Depreciation!BA$464","v":0},{"$f":" Inp_Depreciation!BB$464","v":0},{"$f":" Inp_Depreciation!BC$464","v":0},{"$f":" Inp_Depreciation!BD$464","v":0},{"$f":" Inp_Depreciation!BE$464","v":0},{"$f":" Inp_Depreciation!BF$464","v":0},{"$f":" Inp_Depreciation!BG$464","v":0},{"$f":" Inp_Depreciation!BH$464","v":0},{"$f":" Inp_Depreciation!BI$464","v":0},{"$f":" Inp_Depreciation!BJ$464","v":0},{"$f":" Inp_Depreciation!BK$464","v":0},{"$f":" Inp_Depreciation!BL$464","v":0},{"$f":" Inp_Depreciation!BM$464","v":0},{"$f":" Inp_Depreciation!BN$464","v":0},{"$f":" Inp_Depreciation!BO$464","v":0},{"$f":" Inp_Depreciation!BP$464","v":0},{"$f":" Inp_Depreciation!BQ$464","v":0},{"$f":" Inp_Depreciation!BR$464","v":0},{"$f":" Inp_Depreciation!BS$464","v":0},{"$f":" Inp_Depreciation!BT$464","v":0},{"$f":" Inp_Depreciation!BU$464","v":0},{"$f":" Inp_Depreciation!BV$464","v":0},{"$f":" Inp_Depreciation!BW$464","v":0},{"$f":" Inp_Depreciation!BX$464","v":0},{"$f":" Inp_Depreciation!BY$464","v":0},{"$f":" Inp_Depreciation!BZ$464","v":0},{"$f":" Inp_Depreciation!CA$464","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$469","v":"Network capex add - 01 Apr 01 - depreciation inp - RT"},{"$f":" Inp_Depreciation!F$469","v":0},{"$f":" Inp_Depreciation!G$469","v":0},{"$f":" Inp_Depreciation!H$469","v":0},{"$f":" Inp_Depreciation!I$469","v":"GBP m"},{"$f":" Inp_Depreciation!J$469","v":0},{"$f":" Inp_Depreciation!K$469","v":0},{"$f":" Inp_Depreciation!L$469","v":0},{"$f":" Inp_Depreciation!M$469","v":0},{"$f":" Inp_Depreciation!N$469","v":0},{"$f":" Inp_Depreciation!O$469","v":0},{"$f":" Inp_Depreciation!P$469","v":0},{"$f":" Inp_Depreciation!Q$469","v":0},{"$f":" Inp_Depreciation!R$469","v":0},{"$f":" Inp_Depreciation!S$469","v":0},{"$f":" Inp_Depreciation!T$469","v":0},{"$f":" Inp_Depreciation!U$469","v":0},{"$f":" Inp_Depreciation!V$469","v":0},{"$f":" Inp_Depreciation!W$469","v":0},{"$f":" Inp_Depreciation!X$469","v":0},{"$f":" Inp_Depreciation!Y$469","v":0},{"$f":" Inp_Depreciation!Z$469","v":0},{"$f":" Inp_Depreciation!AA$469","v":0},{"$f":" Inp_Depreciation!AB$469","v":0},{"$f":" Inp_Depreciation!AC$469","v":0},{"$f":" Inp_Depreciation!AD$469","v":0},{"$f":" Inp_Depreciation!AE$469","v":0},{"$f":" Inp_Depreciation!AF$469","v":0},{"$f":" Inp_Depreciation!AG$469","v":0},{"$f":" Inp_Depreciation!AH$469","v":0},{"$f":" Inp_Depreciation!AI$469","v":0},{"$f":" Inp_Depreciation!AJ$469","v":0},{"$f":" Inp_Depreciation!AK$469","v":0},{"$f":" Inp_Depreciation!AL$469","v":0},{"$f":" Inp_Depreciation!AM$469","v":0},{"$f":" Inp_Depreciation!AN$469","v":0},{"$f":" Inp_Depreciation!AO$469","v":0},{"$f":" Inp_Depreciation!AP$469","v":0},{"$f":" Inp_Depreciation!AQ$469","v":0},{"$f":" Inp_Depreciation!AR$469","v":0},{"$f":" Inp_Depreciation!AS$469","v":0},{"$f":" Inp_Depreciation!AT$469","v":0},{"$f":" Inp_Depreciation!AU$469","v":0},{"$f":" Inp_Depreciation!AV$469","v":0},{"$f":" Inp_Depreciation!AW$469","v":0},{"$f":" Inp_Depreciation!AX$469","v":0},{"$f":" Inp_Depreciation!AY$469","v":0},{"$f":" Inp_Depreciation!AZ$469","v":0},{"$f":" Inp_Depreciation!BA$469","v":0},{"$f":" Inp_Depreciation!BB$469","v":0},{"$f":" Inp_Depreciation!BC$469","v":0},{"$f":" Inp_Depreciation!BD$469","v":0},{"$f":" Inp_Depreciation!BE$469","v":0},{"$f":" Inp_Depreciation!BF$469","v":0},{"$f":" Inp_Depreciation!BG$469","v":0},{"$f":" Inp_Depreciation!BH$469","v":0},{"$f":" Inp_Depreciation!BI$469","v":0},{"$f":" Inp_Depreciation!BJ$469","v":0},{"$f":" Inp_Depreciation!BK$469","v":0},{"$f":" Inp_Depreciation!BL$469","v":0},{"$f":" Inp_Depreciation!BM$469","v":0},{"$f":" Inp_Depreciation!BN$469","v":0},{"$f":" Inp_Depreciation!BO$469","v":0},{"$f":" Inp_Depreciation!BP$469","v":0},{"$f":" Inp_Depreciation!BQ$469","v":0},{"$f":" Inp_Depreciation!BR$469","v":0},{"$f":" Inp_Depreciation!BS$469","v":0},{"$f":" Inp_Depreciation!BT$469","v":0},{"$f":" Inp_Depreciation!BU$469","v":0},{"$f":" Inp_Depreciation!BV$469","v":0},{"$f":" Inp_Depreciation!BW$469","v":0},{"$f":" Inp_Depreciation!BX$469","v":0},{"$f":" Inp_Depreciation!BY$469","v":0},{"$f":" Inp_Depreciation!BZ$469","v":0},{"$f":" Inp_Depreciation!CA$469","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$474","v":"Network capex add - 01 Apr 06 - depreciation inp - RT"},{"$f":" Inp_Depreciation!F$474","v":0},{"$f":" Inp_Depreciation!G$474","v":0},{"$f":" Inp_Depreciation!H$474","v":0},{"$f":" Inp_Depreciation!I$474","v":"GBP m"},{"$f":" Inp_Depreciation!J$474","v":0},{"$f":" Inp_Depreciation!K$474","v":0},{"$f":" Inp_Depreciation!L$474","v":0},{"$f":" Inp_Depreciation!M$474","v":0},{"$f":" Inp_Depreciation!N$474","v":0},{"$f":" Inp_Depreciation!O$474","v":0},{"$f":" Inp_Depreciation!P$474","v":0},{"$f":" Inp_Depreciation!Q$474","v":0},{"$f":" Inp_Depreciation!R$474","v":0},{"$f":" Inp_Depreciation!S$474","v":0},{"$f":" Inp_Depreciation!T$474","v":0},{"$f":" Inp_Depreciation!U$474","v":0},{"$f":" Inp_Depreciation!V$474","v":0},{"$f":" Inp_Depreciation!W$474","v":0},{"$f":" Inp_Depreciation!X$474","v":0},{"$f":" Inp_Depreciation!Y$474","v":0},{"$f":" Inp_Depreciation!Z$474","v":0},{"$f":" Inp_Depreciation!AA$474","v":0},{"$f":" Inp_Depreciation!AB$474","v":0},{"$f":" Inp_Depreciation!AC$474","v":0},{"$f":" Inp_Depreciation!AD$474","v":0},{"$f":" Inp_Depreciation!AE$474","v":0},{"$f":" Inp_Depreciation!AF$474","v":0},{"$f":" Inp_Depreciation!AG$474","v":0},{"$f":" Inp_Depreciation!AH$474","v":0},{"$f":" Inp_Depreciation!AI$474","v":0},{"$f":" Inp_Depreciation!AJ$474","v":0},{"$f":" Inp_Depreciation!AK$474","v":0},{"$f":" Inp_Depreciation!AL$474","v":0},{"$f":" Inp_Depreciation!AM$474","v":0},{"$f":" Inp_Depreciation!AN$474","v":0},{"$f":" Inp_Depreciation!AO$474","v":0},{"$f":" Inp_Depreciation!AP$474","v":0},{"$f":" Inp_Depreciation!AQ$474","v":0},{"$f":" Inp_Depreciation!AR$474","v":0},{"$f":" Inp_Depreciation!AS$474","v":0},{"$f":" Inp_Depreciation!AT$474","v":0},{"$f":" Inp_Depreciation!AU$474","v":0},{"$f":" Inp_Depreciation!AV$474","v":0},{"$f":" Inp_Depreciation!AW$474","v":0},{"$f":" Inp_Depreciation!AX$474","v":0},{"$f":" Inp_Depreciation!AY$474","v":0},{"$f":" Inp_Depreciation!AZ$474","v":0},{"$f":" Inp_Depreciation!BA$474","v":0},{"$f":" Inp_Depreciation!BB$474","v":0},{"$f":" Inp_Depreciation!BC$474","v":0},{"$f":" Inp_Depreciation!BD$474","v":0},{"$f":" Inp_Depreciation!BE$474","v":0},{"$f":" Inp_Depreciation!BF$474","v":0},{"$f":" Inp_Depreciation!BG$474","v":0},{"$f":" Inp_Depreciation!BH$474","v":0},{"$f":" Inp_Depreciation!BI$474","v":0},{"$f":" Inp_Depreciation!BJ$474","v":0},{"$f":" Inp_Depreciation!BK$474","v":0},{"$f":" Inp_Depreciation!BL$474","v":0},{"$f":" Inp_Depreciation!BM$474","v":0},{"$f":" Inp_Depreciation!BN$474","v":0},{"$f":" Inp_Depreciation!BO$474","v":0},{"$f":" Inp_Depreciation!BP$474","v":0},{"$f":" Inp_Depreciation!BQ$474","v":0},{"$f":" Inp_Depreciation!BR$474","v":0},{"$f":" Inp_Depreciation!BS$474","v":0},{"$f":" Inp_Depreciation!BT$474","v":0},{"$f":" Inp_Depreciation!BU$474","v":0},{"$f":" Inp_Depreciation!BV$474","v":0},{"$f":" Inp_Depreciation!BW$474","v":0},{"$f":" Inp_Depreciation!BX$474","v":0},{"$f":" Inp_Depreciation!BY$474","v":0},{"$f":" Inp_Depreciation!BZ$474","v":0},{"$f":" Inp_Depreciation!CA$474","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$479","v":"Network capex add - 01 Apr 11 - depreciation inp - RT"},{"$f":" Inp_Depreciation!F$479","v":0},{"$f":" Inp_Depreciation!G$479","v":0},{"$f":" Inp_Depreciation!H$479","v":0},{"$f":" Inp_Depreciation!I$479","v":"GBP m"},{"$f":" Inp_Depreciation!J$479","v":0},{"$f":" Inp_Depreciation!K$479","v":0},{"$f":" Inp_Depreciation!L$479","v":0},{"$f":" Inp_Depreciation!M$479","v":0},{"$f":" Inp_Depreciation!N$479","v":0},{"$f":" Inp_Depreciation!O$479","v":0},{"$f":" Inp_Depreciation!P$479","v":0},{"$f":" Inp_Depreciation!Q$479","v":0},{"$f":" Inp_Depreciation!R$479","v":0},{"$f":" Inp_Depreciation!S$479","v":0},{"$f":" Inp_Depreciation!T$479","v":0},{"$f":" Inp_Depreciation!U$479","v":0},{"$f":" Inp_Depreciation!V$479","v":0},{"$f":" Inp_Depreciation!W$479","v":0},{"$f":" Inp_Depreciation!X$479","v":0},{"$f":" Inp_Depreciation!Y$479","v":0},{"$f":" Inp_Depreciation!Z$479","v":0},{"$f":" Inp_Depreciation!AA$479","v":0},{"$f":" Inp_Depreciation!AB$479","v":0},{"$f":" Inp_Depreciation!AC$479","v":0},{"$f":" Inp_Depreciation!AD$479","v":0},{"$f":" Inp_Depreciation!AE$479","v":0},{"$f":" Inp_Depreciation!AF$479","v":0},{"$f":" Inp_Depreciation!AG$479","v":0},{"$f":" Inp_Depreciation!AH$479","v":0},{"$f":" Inp_Depreciation!AI$479","v":0},{"$f":" Inp_Depreciation!AJ$479","v":0},{"$f":" Inp_Depreciation!AK$479","v":0},{"$f":" Inp_Depreciation!AL$479","v":0},{"$f":" Inp_Depreciation!AM$479","v":0},{"$f":" Inp_Depreciation!AN$479","v":0},{"$f":" Inp_Depreciation!AO$479","v":0},{"$f":" Inp_Depreciation!AP$479","v":0},{"$f":" Inp_Depreciation!AQ$479","v":0},{"$f":" Inp_Depreciation!AR$479","v":0},{"$f":" Inp_Depreciation!AS$479","v":0},{"$f":" Inp_Depreciation!AT$479","v":0},{"$f":" Inp_Depreciation!AU$479","v":0},{"$f":" Inp_Depreciation!AV$479","v":0},{"$f":" Inp_Depreciation!AW$479","v":0},{"$f":" Inp_Depreciation!AX$479","v":0},{"$f":" Inp_Depreciation!AY$479","v":0},{"$f":" Inp_Depreciation!AZ$479","v":0},{"$f":" Inp_Depreciation!BA$479","v":0},{"$f":" Inp_Depreciation!BB$479","v":0},{"$f":" Inp_Depreciation!BC$479","v":0},{"$f":" Inp_Depreciation!BD$479","v":0},{"$f":" Inp_Depreciation!BE$479","v":0},{"$f":" Inp_Depreciation!BF$479","v":0},{"$f":" Inp_Depreciation!BG$479","v":0},{"$f":" Inp_Depreciation!BH$479","v":0},{"$f":" Inp_Depreciation!BI$479","v":0},{"$f":" Inp_Depreciation!BJ$479","v":0},{"$f":" Inp_Depreciation!BK$479","v":0},{"$f":" Inp_Depreciation!BL$479","v":0},{"$f":" Inp_Depreciation!BM$479","v":0},{"$f":" Inp_Depreciation!BN$479","v":0},{"$f":" Inp_Depreciation!BO$479","v":0},{"$f":" Inp_Depreciation!BP$479","v":0},{"$f":" Inp_Depreciation!BQ$479","v":0},{"$f":" Inp_Depreciation!BR$479","v":0},{"$f":" Inp_Depreciation!BS$479","v":0},{"$f":" Inp_Depreciation!BT$479","v":0},{"$f":" Inp_Depreciation!BU$479","v":0},{"$f":" Inp_Depreciation!BV$479","v":0},{"$f":" Inp_Depreciation!BW$479","v":0},{"$f":" Inp_Depreciation!BX$479","v":0},{"$f":" Inp_Depreciation!BY$479","v":0},{"$f":" Inp_Depreciation!BZ$479","v":0},{"$f":" Inp_Depreciation!CA$479","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$484","v":"Network capex add - 01 Oct 16 - depreciation inp - RT"},{"$f":" Inp_Depreciation!F$484","v":0},{"$f":" Inp_Depreciation!G$484","v":0},{"$f":" Inp_Depreciation!H$484","v":0},{"$f":" Inp_Depreciation!I$484","v":"GBP m"},{"$f":" Inp_Depreciation!J$484","v":0},{"$f":" Inp_Depreciation!K$484","v":0},{"$f":" Inp_Depreciation!L$484","v":0},{"$f":" Inp_Depreciation!M$484","v":0},{"$f":" Inp_Depreciation!N$484","v":0},{"$f":" Inp_Depreciation!O$484","v":0},{"$f":" Inp_Depreciation!P$484","v":0},{"$f":" Inp_Depreciation!Q$484","v":0},{"$f":" Inp_Depreciation!R$484","v":0},{"$f":" Inp_Depreciation!S$484","v":0},{"$f":" Inp_Depreciation!T$484","v":0},{"$f":" Inp_Depreciation!U$484","v":0},{"$f":" Inp_Depreciation!V$484","v":0},{"$f":" Inp_Depreciation!W$484","v":0},{"$f":" Inp_Depreciation!X$484","v":0},{"$f":" Inp_Depreciation!Y$484","v":0},{"$f":" Inp_Depreciation!Z$484","v":0},{"$f":" Inp_Depreciation!AA$484","v":0},{"$f":" Inp_Depreciation!AB$484","v":0},{"$f":" Inp_Depreciation!AC$484","v":0},{"$f":" Inp_Depreciation!AD$484","v":0},{"$f":" Inp_Depreciation!AE$484","v":0},{"$f":" Inp_Depreciation!AF$484","v":0},{"$f":" Inp_Depreciation!AG$484","v":0},{"$f":" Inp_Depreciation!AH$484","v":0},{"$f":" Inp_Depreciation!AI$484","v":0},{"$f":" Inp_Depreciation!AJ$484","v":0},{"$f":" Inp_Depreciation!AK$484","v":0},{"$f":" Inp_Depreciation!AL$484","v":0},{"$f":" Inp_Depreciation!AM$484","v":0},{"$f":" Inp_Depreciation!AN$484","v":0},{"$f":" Inp_Depreciation!AO$484","v":0},{"$f":" Inp_Depreciation!AP$484","v":0},{"$f":" Inp_Depreciation!AQ$484","v":0},{"$f":" Inp_Depreciation!AR$484","v":0},{"$f":" Inp_Depreciation!AS$484","v":0},{"$f":" Inp_Depreciation!AT$484","v":0},{"$f":" Inp_Depreciation!AU$484","v":0},{"$f":" Inp_Depreciation!AV$484","v":0},{"$f":" Inp_Depreciation!AW$484","v":0},{"$f":" Inp_Depreciation!AX$484","v":0},{"$f":" Inp_Depreciation!AY$484","v":0},{"$f":" Inp_Depreciation!AZ$484","v":0},{"$f":" Inp_Depreciation!BA$484","v":0},{"$f":" Inp_Depreciation!BB$484","v":0},{"$f":" Inp_Depreciation!BC$484","v":0},{"$f":" Inp_Depreciation!BD$484","v":0},{"$f":" Inp_Depreciation!BE$484","v":0},{"$f":" Inp_Depreciation!BF$484","v":0},{"$f":" Inp_Depreciation!BG$484","v":0},{"$f":" Inp_Depreciation!BH$484","v":0},{"$f":" Inp_Depreciation!BI$484","v":0},{"$f":" Inp_Depreciation!BJ$484","v":0},{"$f":" Inp_Depreciation!BK$484","v":0},{"$f":" Inp_Depreciation!BL$484","v":0},{"$f":" Inp_Depreciation!BM$484","v":0},{"$f":" Inp_Depreciation!BN$484","v":0},{"$f":" Inp_Depreciation!BO$484","v":0},{"$f":" Inp_Depreciation!BP$484","v":0},{"$f":" Inp_Depreciation!BQ$484","v":0},{"$f":" Inp_Depreciation!BR$484","v":0},{"$f":" Inp_Depreciation!BS$484","v":0},{"$f":" Inp_Depreciation!BT$484","v":0},{"$f":" Inp_Depreciation!BU$484","v":0},{"$f":" Inp_Depreciation!BV$484","v":0},{"$f":" Inp_Depreciation!BW$484","v":0},{"$f":" Inp_Depreciation!BX$484","v":0},{"$f":" Inp_Depreciation!BY$484","v":0},{"$f":" Inp_Depreciation!BZ$484","v":0},{"$f":" Inp_Depreciation!CA$484","v":0}]
[]
[null,null,null,null,{"$f":" E$599","v":"Capex add - 01 Apr 97 - first term - rate - RT"},0,0,0,"%",0,0.60000000000000031,0,0,0,0,0,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":" AK$599","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$599","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$604","v":"Capex add - 01 Apr 02 - first term - rate - RT"},0,0,0,"%",0,0.60000000000000031,0,0,0,0,0,0,0,0,0,0,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":" AK$604","v":0.03},0.03,0.03,0.03,0.03,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$604","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$605","v":"Capex add - 01 Apr 03 - first term - rate - RT"},0,0,0,"%",0,0.60000000000000031,0,0,0,0,0,0,0,0,0,0,0,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":" AK$605","v":0.03},0.03,0.03,0.03,0.03,0.03,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$605","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$610","v":"Capex add - 01 Apr 08 - first term - rate - RT"},0,0,0,"%",0,0.60000000000000031,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":" AK$610","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$610","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$615","v":"Capex add - 01 Oct 13 - first term - rate - RT"},0,0,0,"%",0,0.60000000000000031,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.4999999999999999E-2,0.03,0.03,0.03,{"$f":" AK$615","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,1.4999999999999999E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$615","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$619","v":"Capex add - 01 Oct 17 - first term - rate - RT"},0,0,0,"%",0,0.60000000000000031,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$619","v":1.4999999999999999E-2},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,1.4999999999999999E-2,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$619","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$660","v":"Capex add - 01 Apr 94 - second term - rate - RT"},0,0,0,"%",0,0.40000000000000008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.02,0.02,0.02,{"$f":" AK$660","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$660","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$665","v":"Capex add - 01 Apr 99 - second term - rate - RT"},0,0,0,"%",0,0.40000000000000008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$665","v":0},0,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$665","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$670","v":"Capex add - 01 Apr 04 - second term - rate - RT"},0,0,0,"%",0,0.40000000000000008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$670","v":0},0,0,0,0,0,0,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0,0,0,0,0,{"$f":" BQ$670","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$675","v":"Capex add - 01 Apr 09 - second term - rate - RT"},0,0,0,"%",0,0.40000000000000008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$675","v":0},0,0,0,0,0,0,0,0,0,0,0,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,{"$f":" BQ$675","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$676","v":"Capex add - 01 Apr 10 - second term - rate - RT"},0,0,0,"%",0,0.40000000000000008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$676","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,{"$f":" BQ$676","v":0.02},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$681","v":"Capex add - 01 Oct 15 - second term - rate - RT"},0,0,0,"%",0,0.40000000000000008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$681","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.01,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,{"$f":" BQ$681","v":0.02},0.02,0.02,0.02,0.02,0.02,0.01,0,0,0,0]
[]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$35, \"dd mmm yy\") & \" - real - RT\"","v":"Depreciation - capex addition - 01 Apr 94 - real - RT"},null,null,null,"GBP m",null,0,null,{"$f":" IF(M$1895 = 1, M1818, IF($H1792 < 0, MAX($H1792 - SUM($L1898:L1898), $H1792 * (M1844 + M1870)), MAX(0, MIN($H1792 - SUM($L1898:L1898), $H1792 *  (M1844 + M1870)))))","v":0},{"$f":" IF(N$1895 = 1, N1818, IF($H1792 < 0, MAX($H1792 - SUM($L1898:M1898), $H1792 * (N1844 + N1870)), MAX(0, MIN($H1792 - SUM($L1898:M1898), $H1792 *  (N1844 + N1870)))))","v":0},{"$f":" IF(O$1895 = 1, O1818, IF($H1792 < 0, MAX($H1792 - SUM($L1898:N1898), $H1792 * (O1844 + O1870)), MAX(0, MIN($H1792 - SUM($L1898:N1898), $H1792 *  (O1844 + O1870)))))","v":0},{"$f":" IF(P$1895 = 1, P1818, IF($H1792 < 0, MAX($H1792 - SUM($L1898:O1898), $H1792 * (P1844 + P1870)), MAX(0, MIN($H1792 - SUM($L1898:O1898), $H1792 *  (P1844 + P1870)))))","v":0},{"$f":" IF(Q$1895 = 1, Q1818, IF($H1792 < 0, MAX($H1792 - SUM($L1898:P1898), $H1792 * (Q1844 + Q1870)), MAX(0, MIN($H1792 - SUM($L1898:P1898), $H1792 *  (Q1844 + Q1870)))))","v":0},{"$f":" IF(R$1895 = 1, R1818, IF($H1792 < 0, MAX($H1792 - SUM($L1898:Q1898), $H1792 * (R1844 + R1870)), MAX(0, MIN($H1792 - SUM($L1898:Q1898), $H1792 *  (R1844 + R1870)))))","v":0},{"$f":" IF(S$1895 = 1, S1818, IF($H1792 < 0, MAX($H1792 - SUM($L1898:R1898), $H1792 * (S1844 + S1870)), MAX(0, MIN($H1792 - SUM($L1898:R1898), $H1792 *  (S1844 + S1870)))))","v":0},{"$f":" IF(T$1895 = 1, T1818, IF($H1792 < 0, MAX($H1792 - SUM($L1898:S1898), $H1792 * (T1844 + T1870)), MAX(0, MIN($H1792 - SUM($L1898:S1898), $H1792 *  (T1844 + T1870)))))","v":0},{"$f":" IF(U$1895 = 1, U1818, IF($H1792 < 0, MAX($H1792 - SUM($L1898:T1898), $H1792 * (U1844 + U1870)), MAX(0, MIN($H1792 - SUM($L1898:T1898), $H1792 *  (U1844 + U1870)))))","v":0},{"$f":" IF(V$1895 = 1, V1818, IF($H1792 < 0, MAX($H1792 - SUM($L1898:U1898), $H1792 * (V1844 + V1870)), MAX(0, MIN($H1792 - SUM($L1898:U1898), $H1792 *  (V1844 + V1870)))))","v":0},{"$f":" IF(W$1895 = 1, W1818, IF($H1792 < 0, MAX($H1792 - SUM($L1898:V1898), $H1792 * (W1844 + W1870)), MAX(0, MIN($H1792 - SUM($L1898:V1898), $H1792 *  (W1844 + W1870)))))","v":0},{"$f":" IF(X$1895 = 1, X1818, IF($H1792 < 0, MAX($H1792 - SUM($L1898:W1898), $H1792 * (X1844 + X1870)), MAX(0, MIN($H1792 - SUM($L1898:W1898), $H1792 *  (X1844 + X1870)))))","v":0},{"$f":" IF(Y$1895 = 1, Y1818, IF($H1792 < 0, MAX($H1792 - SUM($L1898:X1898), $H1792 * (Y1844 + Y1870)), MAX(0, MIN($H1792 - SUM($L1898:X1898), $H1792 *  (Y1844 + Y1870)))))","v":0},{"$f":" IF(Z$1895 = 1, Z1818, IF($H1792 < 0, MAX($H1792 - SUM($L1898:Y1898), $H1792 * (Z1844 + Z1870)), MAX(0, MIN($H1792 - SUM($L1898:Y1898), $H1792 *  (Z1844 + Z1870)))))","v":0},{"$f":" IF(AA$1895 = 1, AA1818, IF($H1792 < 0, MAX($H1792 - SUM($L1898:Z1898), $H1792 * (AA1844 + AA1870)), MAX(0, MIN($H1792 - SUM($L1898:Z1898), $H1792 *  (AA1844 + AA1870)))))","v":0},{"$f":" IF(AB$1895 = 1, AB1818, IF($H1792 < 0, MAX($H1792 - SUM($L1898:AA1898), $H1792 * (AB1844 + AB1870)), MAX(0, MIN($H1792 - SUM($L1898:AA1898), $H1792 *  (AB1844 + AB1870)))))","v":0},{"$f":" IF(AC$1895 = 1, AC1818, IF($H1792 < 0, MAX($H1792 - SUM($L1898:AB1898), $H1792 * (AC1844 + AC1870)), MAX(0, MIN($H1792 - SUM($L1898:AB1898), $H1792 *  (AC1844 + AC1870)))))","v":0},{"$f":" IF(AD$1895 = 1, AD1818, IF($H1792 < 0, MAX($H1792 - SUM($L1898:AC1898), $H1792 * (AD1844 + AD1870)), MAX(0, MIN($H1792 - SUM($L1898:AC1898), $H1792 *  (AD1844 + AD1870)))))","v":0},{"$f":" IF(AE$1895 = 1, AE1818, IF($H1792 < 0, MAX($H1792 - SUM($L1898:AD1898), $H1792 * (AE1844 + AE1870)), MAX(0, MIN($H1792 - SUM($L1898:AD1898), $H1792 *  (AE1844 + AE1870)))))","v":0},{"$f":" IF(AF$1895 = 1, AF1818, IF($H1792 < 0, MAX($H1792 - SUM($L1898:AE1898), $H1792 * (AF1844 + AF1870)), MAX(0, MIN($H1792 - SUM($L1898:AE1898), $H1792 *  (AF1844 + AF1870)))))","v":0},{"$f":" IF(AG$1895 = 1, AG1818, IF($H1792 < 0, MAX($H1792 - SUM($L1898:AF1898), $H1792 * (AG1844 + AG1870)), MAX(0, MIN($H1792 - SUM($L1898:AF1898), $H1792 *  (AG1844 + AG1870)))))","v":0},{"$f":" IF(AH$1895 = 1, AH1818, IF($H1792 < 0, MAX($H1792 - SUM($L1898:AG1898), $H1792 * (AH1844 + AH1870)), MAX(0, MIN($H1792 - SUM($L1898:AG1898), $H1792 *  (AH1844 + AH1870)))))","v":0},{"$f":" IF(AI$1895 = 1, AI1818, IF($H1792 < 0, MAX($H1792 - SUM($L1898:AH1898), $H1792 * (AI1844 + AI1870)), MAX(0, MIN($H1792 - SUM($L1898:AH1898), $H1792 *  (AI1844 + AI1870)))))","v":0},{"$f":" IF(AJ$1895 = 1, AJ1818, IF($H1792 < 0, MAX($H1792 - SUM($L1898:AI1898), $H1792 * (AJ1844 + AJ1870)), MAX(0, MIN($H1792 - SUM($L1898:AI1898), $H1792 *  (AJ1844 + AJ1870)))))","v":0},{"$f":" IF(AK$1895 = 1, AK1818, IF($H1792 < 0, MAX($H1792 - SUM($L1898:AJ1898), $H1792 * (AK1844 + AK1870)), MAX(0, MIN($H1792 - SUM($L1898:AJ1898), $H1792 *  (AK1844 + AK1870)))))","v":0},{"$f":" IF(AL$1895 = 1, AL1818, IF($H1792 < 0, MAX($H1792 - SUM($L1898:AK1898), $H1792 * (AL1844 + AL1870)), MAX(0, MIN($H1792 - SUM($L1898:AK1898), $H1792 *  (AL1844 + AL1870)))))","v":0},{"$f":" IF(AM$1895 = 1, AM1818, IF($H1792 < 0, MAX($H1792 - SUM($L1898:AL1898), $H1792 * (AM1844 + AM1870)), MAX(0, MIN($H1792 - SUM($L1898:AL1898), $H1792 *  (AM1844 + AM1870)))))","v":0},{"$f":" IF(AN$1895 = 1, AN1818, IF($H1792 < 0, MAX($H1792 - SUM($L1898:AM1898), $H1792 * (AN1844 + AN1870)), MAX(0, MIN($H1792 - SUM($L1898:AM1898), $H1792 *  (AN1844 + AN1870)))))","v":0},{"$f":" IF(AO$1895 = 1, AO1818, IF($H1792 < 0, MAX($H1792 - SUM($L1898:AN1898), $H1792 * (AO1844 + AO1870)), MAX(0, MIN($H1792 - SUM($L1898:AN1898), $H1792 *  (AO1844 + AO1870)))))","v":0},{"$f":" IF(AP$1895 = 1, AP1818, IF($H1792 < 0, MAX($H1792 - SUM($L1898:AO1898), $H1792 * (AP1844 + AP1870)), MAX(0, MIN($H1792 - SUM($L1898:AO1898), $H1792 *  (AP1844 + AP1870)))))","v":0},{"$f":" IF(AQ$1895 = 1, AQ1818, IF($H1792 < 0, MAX($H1792 - SUM($L1898:AP1898), $H1792 * (AQ1844 + AQ1870)), MAX(0, MIN($H1792 - SUM($L1898:AP1898), $H1792 *  (AQ1844 + AQ1870)))))","v":0},{"$f":" IF(AR$1895 = 1, AR1818, IF($H1792 < 0, MAX($H1792 - SUM($L1898:AQ1898), $H1792 * (AR1844 + AR1870)), MAX(0, MIN($H1792 - SUM($L1898:AQ1898), $H1792 *  (AR1844 + AR1870)))))","v":0},{"$f":" IF(AS$1895 = 1, AS1818, IF($H1792 < 0, MAX($H1792 - SUM($L1898:AR1898), $H1792 * (AS1844 + AS1870)), MAX(0, MIN($H1792 - SUM($L1898:AR1898), $H1792 *  (AS1844 + AS1870)))))","v":0},{"$f":" IF(AT$1895 = 1, AT1818, IF($H1792 < 0, MAX($H1792 - SUM($L1898:AS1898), $H1792 * (AT1844 + AT1870)), MAX(0, MIN($H1792 - SUM($L1898:AS1898), $H1792 *  (AT1844 + AT1870)))))","v":0},{"$f":" IF(AU$1895 = 1, AU1818, IF($H1792 < 0, MAX($H1792 - SUM($L1898:AT1898), $H1792 * (AU1844 + AU1870)), MAX(0, MIN($H1792 - SUM($L1898:AT1898), $H1792 *  (AU1844 + AU1870)))))","v":0},{"$f":" IF(AV$1895 = 1, AV1818, IF($H1792 < 0, MAX($H1792 - SUM($L1898:AU1898), $H1792 * (AV1844 + AV1870)), MAX(0, MIN($H1792 - SUM($L1898:AU1898), $H1792 *  (AV1844 + AV1870)))))","v":0},{"$f":" IF(AW$1895 = 1, AW1818, IF($H1792 < 0, MAX($H1792 - SUM($L1898:AV1898), $H1792 * (AW1844 + AW1870)), MAX(0, MIN($H1792 - SUM($L1898:AV1898), $H1792 *  (AW1844 + AW1870)))))","v":0},{"$f":" IF(AX$1895 = 1, AX1818, IF($H1792 < 0, MAX($H1792 - SUM($L1898:AW1898), $H1792 * (AX1844 + AX1870)), MAX(0, MIN($H1792 - SUM($L1898:AW1898), $H1792 *  (AX1844 + AX1870)))))","v":0},{"$f":" IF(AY$1895 = 1, AY1818, IF($H1792 < 0, MAX($H1792 - SUM($L1898:AX1898), $H1792 * (AY1844 + AY1870)), MAX(0, MIN($H1792 - SUM($L1898:AX1898), $H1792 *  (AY1844 + AY1870)))))","v":0},{"$f":" IF(AZ$1895 = 1, AZ1818, IF($H1792 < 0, MAX($H1792 - SUM($L1898:AY1898), $H1792 * (AZ1844 + AZ1870)), MAX(0, MIN($H1792 - SUM($L1898:AY1898), $H1792 *  (AZ1844 + AZ1870)))))","v":0},{"$f":" IF(BA$1895 = 1, BA1818, IF($H1792 < 0, MAX($H1792 - SUM($L1898:AZ1898), $H1792 * (BA1844 + BA1870)), MAX(0, MIN($H1792 - SUM($L1898:AZ1898), $H1792 *  (BA1844 + BA1870)))))","v":0},{"$f":" IF(BB$1895 = 1, BB1818, IF($H1792 < 0, MAX($H1792 - SUM($L1898:BA1898), $H1792 * (BB1844 + BB1870)), MAX(0, MIN($H1792 - SUM($L1898:BA1898), $H1792 *  (BB1844 + BB1870)))))","v":0},{"$f":" IF(BC$1895 = 1, BC1818, IF($H1792 < 0, MAX($H1792 - SUM($L1898:BB1898), $H1792 * (BC1844 + BC1870)), MAX(0, MIN($H1792 - SUM($L1898:BB1898), $H1792 *  (BC1844 + BC1870)))))","v":0},{"$f":" IF(BD$1895 = 1, BD1818, IF($H1792 < 0, MAX($H1792 - SUM($L1898:BC1898), $H1792 * (BD1844 + BD1870)), MAX(0, MIN($H1792 - SUM($L1898:BC1898), $H1792 *  (BD1844 + BD1870)))))","v":0},{"$f":" IF(BE$1895 = 1, BE1818, IF($H1792 < 0, MAX($H1792 - SUM($L1898:BD1898), $H1792 * (BE1844 + BE1870)), MAX(0, MIN($H1792 - SUM($L1898:BD1898), $H1792 *  (BE1844 + BE1870)))))","v":0},{"$f":" IF(BF$1895 = 1, BF1818, IF($H1792 < 0, MAX($H1792 - SUM($L1898:BE1898), $H1792 * (BF1844 + BF1870)), MAX(0, MIN($H1792 - SUM($L1898:BE1898), $H1792 *  (BF1844 + BF1870)))))","v":0},{"$f":" IF(BG$1895 = 1, BG1818, IF($H1792 < 0, MAX($H1792 - SUM($L1898:BF1898), $H1792 * (BG1844 + BG1870)), MAX(0, MIN($H1792 - SUM($L1898:BF1898), $H1792 *  (BG1844 + BG1870)))))","v":0},{"$f":" IF(BH$1895 = 1, BH1818, IF($H1792 < 0, MAX($H1792 - SUM($L1898:BG1898), $H1792 * (BH1844 + BH1870)), MAX(0, MIN($H1792 - SUM($L1898:BG1898), $H1792 *  (BH1844 + BH1870)))))","v":0},{"$f":" IF(BI$1895 = 1, BI1818, IF($H1792 < 0, MAX($H1792 - SUM($L1898:BH1898), $H1792 * (BI1844 + BI1870)), MAX(0, MIN($H1792 - SUM($L1898:BH1898), $H1792 *  (BI1844 + BI1870)))))","v":0},{"$f":" IF(BJ$1895 = 1, BJ1818, IF($H1792 < 0, MAX($H1792 - SUM($L1898:BI1898), $H1792 * (BJ1844 + BJ1870)), MAX(0, MIN($H1792 - SUM($L1898:BI1898), $H1792 *  (BJ1844 + BJ1870)))))","v":0},{"$f":" IF(BK$1895 = 1, BK1818, IF($H1792 < 0, MAX($H1792 - SUM($L1898:BJ1898), $H1792 * (BK1844 + BK1870)), MAX(0, MIN($H1792 - SUM($L1898:BJ1898), $H1792 *  (BK1844 + BK1870)))))","v":0},{"$f":" IF(BL$1895 = 1, BL1818, IF($H1792 < 0, MAX($H1792 - SUM($L1898:BK1898), $H1792 * (BL1844 + BL1870)), MAX(0, MIN($H1792 - SUM($L1898:BK1898), $H1792 *  (BL1844 + BL1870)))))","v":0},{"$f":" IF(BM$1895 = 1, BM1818, IF($H1792 < 0, MAX($H1792 - SUM($L1898:BL1898), $H1792 * (BM1844 + BM1870)), MAX(0, MIN($H1792 - SUM($L1898:BL1898), $H1792 *  (BM1844 + BM1870)))))","v":0},{"$f":" IF(BN$1895 = 1, BN1818, IF($H1792 < 0, MAX($H1792 - SUM($L1898:BM1898), $H1792 * (BN1844 + BN1870)), MAX(0, MIN($H1792 - SUM($L1898:BM1898), $H1792 *  (BN1844 + BN1870)))))","v":0},{"$f":" IF(BO$1895 = 1, BO1818, IF($H1792 < 0, MAX($H1792 - SUM($L1898:BN1898), $H1792 * (BO1844 + BO1870)), MAX(0, MIN($H1792 - SUM($L1898:BN1898), $H1792 *  (BO1844 + BO1870)))))","v":0},{"$f":" IF(BP$1895 = 1, BP1818, IF($H1792 < 0, MAX($H1792 - SUM($L1898:BO1898), $H1792 * (BP1844 + BP1870)), MAX(0, MIN($H1792 - SUM($L1898:BO1898), $H1792 *  (BP1844 + BP1870)))))","v":0},{"$f":" IF(BQ$1895 = 1, BQ1818, IF($H1792 < 0, MAX($H1792 - SUM($L1898:BP1898), $H1792 * (BQ1844 + BQ1870)), MAX(0, MIN($H1792 - SUM($L1898:BP1898), $H1792 *  (BQ1844 + BQ1870)))))","v":0},{"$f":" IF(BR$1895 = 1, BR1818, IF($H1792 < 0, MAX($H1792 - SUM($L1898:BQ1898), $H1792 * (BR1844 + BR1870)), MAX(0, MIN($H1792 - SUM($L1898:BQ1898), $H1792 *  (BR1844 + BR1870)))))","v":0},{"$f":" IF(BS$1895 = 1, BS1818, IF($H1792 < 0, MAX($H1792 - SUM($L1898:BR1898), $H1792 * (BS1844 + BS1870)), MAX(0, MIN($H1792 - SUM($L1898:BR1898), $H1792 *  (BS1844 + BS1870)))))","v":0},{"$f":" IF(BT$1895 = 1, BT1818, IF($H1792 < 0, MAX($H1792 - SUM($L1898:BS1898), $H1792 * (BT1844 + BT1870)), MAX(0, MIN($H1792 - SUM($L1898:BS1898), $H1792 *  (BT1844 + BT1870)))))","v":0},{"$f":" IF(BU$1895 = 1, BU1818, IF($H1792 < 0, MAX($H1792 - SUM($L1898:BT1898), $H1792 * (BU1844 + BU1870)), MAX(0, MIN($H1792 - SUM($L1898:BT1898), $H1792 *  (BU1844 + BU1870)))))","v":0},{"$f":" IF(BV$1895 = 1, BV1818, IF($H1792 < 0, MAX($H1792 - SUM($L1898:BU1898), $H1792 * (BV1844 + BV1870)), MAX(0, MIN($H1792 - SUM($L1898:BU1898), $H1792 *  (BV1844 + BV1870)))))","v":0},{"$f":" IF(BW$1895 = 1, BW1818, IF($H1792 < 0, MAX($H1792 - SUM($L1898:BV1898), $H1792 * (BW1844 + BW1870)), MAX(0, MIN($H1792 - SUM($L1898:BV1898), $H1792 *  (BW1844 + BW1870)))))","v":0},{"$f":" IF(BX$1895 = 1, BX1818, IF($H1792 < 0, MAX($H1792 - SUM($L1898:BW1898), $H1792 * (BX1844 + BX1870)), MAX(0, MIN($H1792 - SUM($L1898:BW1898), $H1792 *  (BX1844 + BX1870)))))","v":0},{"$f":" IF(BY$1895 = 1, BY1818, IF($H1792 < 0, MAX($H1792 - SUM($L1898:BX1898), $H1792 * (BY1844 + BY1870)), MAX(0, MIN($H1792 - SUM($L1898:BX1898), $H1792 *  (BY1844 + BY1870)))))","v":0},{"$f":" IF(BZ$1895 = 1, BZ1818, IF($H1792 < 0, MAX($H1792 - SUM($L1898:BY1898), $H1792 * (BZ1844 + BZ1870)), MAX(0, MIN($H1792 - SUM($L1898:BY1898), $H1792 *  (BZ1844 + BZ1870)))))","v":0},{"$f":" IF(CA$1895 = 1, CA1818, IF($H1792 < 0, MAX($H1792 - SUM($L1898:BZ1898), $H1792 * (CA1844 + CA1870)), MAX(0, MIN($H1792 - SUM($L1898:BZ1898), $H1792 *  (CA1844 + CA1870)))))","v":0}]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$40, \"dd mmm yy\") & \" - real - RT\"","v":"Depreciation - capex addition - 01 Apr 99 - real - RT"},null,null,null,"GBP m",null,0,null,{"$f":" IF(M$1895 = 1, M1823, IF($H1797 < 0, MAX($H1797 - SUM($L1903:L1903), $H1797 * (M1849 + M1875)), MAX(0, MIN($H1797 - SUM($L1903:L1903), $H1797 *  (M1849 + M1875)))))","v":0},{"$f":" IF(N$1895 = 1, N1823, IF($H1797 < 0, MAX($H1797 - SUM($L1903:M1903), $H1797 * (N1849 + N1875)), MAX(0, MIN($H1797 - SUM($L1903:M1903), $H1797 *  (N1849 + N1875)))))","v":0},{"$f":" IF(O$1895 = 1, O1823, IF($H1797 < 0, MAX($H1797 - SUM($L1903:N1903), $H1797 * (O1849 + O1875)), MAX(0, MIN($H1797 - SUM($L1903:N1903), $H1797 *  (O1849 + O1875)))))","v":0},{"$f":" IF(P$1895 = 1, P1823, IF($H1797 < 0, MAX($H1797 - SUM($L1903:O1903), $H1797 * (P1849 + P1875)), MAX(0, MIN($H1797 - SUM($L1903:O1903), $H1797 *  (P1849 + P1875)))))","v":0},{"$f":" IF(Q$1895 = 1, Q1823, IF($H1797 < 0, MAX($H1797 - SUM($L1903:P1903), $H1797 * (Q1849 + Q1875)), MAX(0, MIN($H1797 - SUM($L1903:P1903), $H1797 *  (Q1849 + Q1875)))))","v":0},{"$f":" IF(R$1895 = 1, R1823, IF($H1797 < 0, MAX($H1797 - SUM($L1903:Q1903), $H1797 * (R1849 + R1875)), MAX(0, MIN($H1797 - SUM($L1903:Q1903), $H1797 *  (R1849 + R1875)))))","v":0},{"$f":" IF(S$1895 = 1, S1823, IF($H1797 < 0, MAX($H1797 - SUM($L1903:R1903), $H1797 * (S1849 + S1875)), MAX(0, MIN($H1797 - SUM($L1903:R1903), $H1797 *  (S1849 + S1875)))))","v":0},{"$f":" IF(T$1895 = 1, T1823, IF($H1797 < 0, MAX($H1797 - SUM($L1903:S1903), $H1797 * (T1849 + T1875)), MAX(0, MIN($H1797 - SUM($L1903:S1903), $H1797 *  (T1849 + T1875)))))","v":0},{"$f":" IF(U$1895 = 1, U1823, IF($H1797 < 0, MAX($H1797 - SUM($L1903:T1903), $H1797 * (U1849 + U1875)), MAX(0, MIN($H1797 - SUM($L1903:T1903), $H1797 *  (U1849 + U1875)))))","v":0},{"$f":" IF(V$1895 = 1, V1823, IF($H1797 < 0, MAX($H1797 - SUM($L1903:U1903), $H1797 * (V1849 + V1875)), MAX(0, MIN($H1797 - SUM($L1903:U1903), $H1797 *  (V1849 + V1875)))))","v":0},{"$f":" IF(W$1895 = 1, W1823, IF($H1797 < 0, MAX($H1797 - SUM($L1903:V1903), $H1797 * (W1849 + W1875)), MAX(0, MIN($H1797 - SUM($L1903:V1903), $H1797 *  (W1849 + W1875)))))","v":0},{"$f":" IF(X$1895 = 1, X1823, IF($H1797 < 0, MAX($H1797 - SUM($L1903:W1903), $H1797 * (X1849 + X1875)), MAX(0, MIN($H1797 - SUM($L1903:W1903), $H1797 *  (X1849 + X1875)))))","v":0},{"$f":" IF(Y$1895 = 1, Y1823, IF($H1797 < 0, MAX($H1797 - SUM($L1903:X1903), $H1797 * (Y1849 + Y1875)), MAX(0, MIN($H1797 - SUM($L1903:X1903), $H1797 *  (Y1849 + Y1875)))))","v":0},{"$f":" IF(Z$1895 = 1, Z1823, IF($H1797 < 0, MAX($H1797 - SUM($L1903:Y1903), $H1797 * (Z1849 + Z1875)), MAX(0, MIN($H1797 - SUM($L1903:Y1903), $H1797 *  (Z1849 + Z1875)))))","v":0},{"$f":" IF(AA$1895 = 1, AA1823, IF($H1797 < 0, MAX($H1797 - SUM($L1903:Z1903), $H1797 * (AA1849 + AA1875)), MAX(0, MIN($H1797 - SUM($L1903:Z1903), $H1797 *  (AA1849 + AA1875)))))","v":0},{"$f":" IF(AB$1895 = 1, AB1823, IF($H1797 < 0, MAX($H1797 - SUM($L1903:AA1903), $H1797 * (AB1849 + AB1875)), MAX(0, MIN($H1797 - SUM($L1903:AA1903), $H1797 *  (AB1849 + AB1875)))))","v":0},{"$f":" IF(AC$1895 = 1, AC1823, IF($H1797 < 0, MAX($H1797 - SUM($L1903:AB1903), $H1797 * (AC1849 + AC1875)), MAX(0, MIN($H1797 - SUM($L1903:AB1903), $H1797 *  (AC1849 + AC1875)))))","v":0},{"$f":" IF(AD$1895 = 1, AD1823, IF($H1797 < 0, MAX($H1797 - SUM($L1903:AC1903), $H1797 * (AD1849 + AD1875)), MAX(0, MIN($H1797 - SUM($L1903:AC1903), $H1797 *  (AD1849 + AD1875)))))","v":0},{"$f":" IF(AE$1895 = 1, AE1823, IF($H1797 < 0, MAX($H1797 - SUM($L1903:AD1903), $H1797 * (AE1849 + AE1875)), MAX(0, MIN($H1797 - SUM($L1903:AD1903), $H1797 *  (AE1849 + AE1875)))))","v":0},{"$f":" IF(AF$1895 = 1, AF1823, IF($H1797 < 0, MAX($H1797 - SUM($L1903:AE1903), $H1797 * (AF1849 + AF1875)), MAX(0, MIN($H1797 - SUM($L1903:AE1903), $H1797 *  (AF1849 + AF1875)))))","v":0},{"$f":" IF(AG$1895 = 1, AG1823, IF($H1797 < 0, MAX($H1797 - SUM($L1903:AF1903), $H1797 * (AG1849 + AG1875)), MAX(0, MIN($H1797 - SUM($L1903:AF1903), $H1797 *  (AG1849 + AG1875)))))","v":0},{"$f":" IF(AH$1895 = 1, AH1823, IF($H1797 < 0, MAX($H1797 - SUM($L1903:AG1903), $H1797 * (AH1849 + AH1875)), MAX(0, MIN($H1797 - SUM($L1903:AG1903), $H1797 *  (AH1849 + AH1875)))))","v":0},{"$f":" IF(AI$1895 = 1, AI1823, IF($H1797 < 0, MAX($H1797 - SUM($L1903:AH1903), $H1797 * (AI1849 + AI1875)), MAX(0, MIN($H1797 - SUM($L1903:AH1903), $H1797 *  (AI1849 + AI1875)))))","v":0},{"$f":" IF(AJ$1895 = 1, AJ1823, IF($H1797 < 0, MAX($H1797 - SUM($L1903:AI1903), $H1797 * (AJ1849 + AJ1875)), MAX(0, MIN($H1797 - SUM($L1903:AI1903), $H1797 *  (AJ1849 + AJ1875)))))","v":0},{"$f":" IF(AK$1895 = 1, AK1823, IF($H1797 < 0, MAX($H1797 - SUM($L1903:AJ1903), $H1797 * (AK1849 + AK1875)), MAX(0, MIN($H1797 - SUM($L1903:AJ1903), $H1797 *  (AK1849 + AK1875)))))","v":0},{"$f":" IF(AL$1895 = 1, AL1823, IF($H1797 < 0, MAX($H1797 - SUM($L1903:AK1903), $H1797 * (AL1849 + AL1875)), MAX(0, MIN($H1797 - SUM($L1903:AK1903), $H1797 *  (AL1849 + AL1875)))))","v":0},{"$f":" IF(AM$1895 = 1, AM1823, IF($H1797 < 0, MAX($H1797 - SUM($L1903:AL1903), $H1797 * (AM1849 + AM1875)), MAX(0, MIN($H1797 - SUM($L1903:AL1903), $H1797 *  (AM1849 + AM1875)))))","v":0},{"$f":" IF(AN$1895 = 1, AN1823, IF($H1797 < 0, MAX($H1797 - SUM($L1903:AM1903), $H1797 * (AN1849 + AN1875)), MAX(0, MIN($H1797 - SUM($L1903:AM1903), $H1797 *  (AN1849 + AN1875)))))","v":0},{"$f":" IF(AO$1895 = 1, AO1823, IF($H1797 < 0, MAX($H1797 - SUM($L1903:AN1903), $H1797 * (AO1849 + AO1875)), MAX(0, MIN($H1797 - SUM($L1903:AN1903), $H1797 *  (AO1849 + AO1875)))))","v":0},{"$f":" IF(AP$1895 = 1, AP1823, IF($H1797 < 0, MAX($H1797 - SUM($L1903:AO1903), $H1797 * (AP1849 + AP1875)), MAX(0, MIN($H1797 - SUM($L1903:AO1903), $H1797 *  (AP1849 + AP1875)))))","v":0},{"$f":" IF(AQ$1895 = 1, AQ1823, IF($H1797 < 0, MAX($H1797 - SUM($L1903:AP1903), $H1797 * (AQ1849 + AQ1875)), MAX(0, MIN($H1797 - SUM($L1903:AP1903), $H1797 *  (AQ1849 + AQ1875)))))","v":0},{"$f":" IF(AR$1895 = 1, AR1823, IF($H1797 < 0, MAX($H1797 - SUM($L1903:AQ1903), $H1797 * (AR1849 + AR1875)), MAX(0, MIN($H1797 - SUM($L1903:AQ1903), $H1797 *  (AR1849 + AR1875)))))","v":0},{"$f":" IF(AS$1895 = 1, AS1823, IF($H1797 < 0, MAX($H1797 - SUM($L1903:AR1903), $H1797 * (AS1849 + AS1875)), MAX(0, MIN($H1797 - SUM($L1903:AR1903), $H1797 *  (AS1849 + AS1875)))))","v":0},{"$f":" IF(AT$1895 = 1, AT1823, IF($H1797 < 0, MAX($H1797 - SUM($L1903:AS1903), $H1797 * (AT1849 + AT1875)), MAX(0, MIN($H1797 - SUM($L1903:AS1903), $H1797 *  (AT1849 + AT1875)))))","v":0},{"$f":" IF(AU$1895 = 1, AU1823, IF($H1797 < 0, MAX($H1797 - SUM($L1903:AT1903), $H1797 * (AU1849 + AU1875)), MAX(0, MIN($H1797 - SUM($L1903:AT1903), $H1797 *  (AU1849 + AU1875)))))","v":0},{"$f":" IF(AV$1895 = 1, AV1823, IF($H1797 < 0, MAX($H1797 - SUM($L1903:AU1903), $H1797 * (AV1849 + AV1875)), MAX(0, MIN($H1797 - SUM($L1903:AU1903), $H1797 *  (AV1849 + AV1875)))))","v":0},{"$f":" IF(AW$1895 = 1, AW1823, IF($H1797 < 0, MAX($H1797 - SUM($L1903:AV1903), $H1797 * (AW1849 + AW1875)), MAX(0, MIN($H1797 - SUM($L1903:AV1903), $H1797 *  (AW1849 + AW1875)))))","v":0},{"$f":" IF(AX$1895 = 1, AX1823, IF($H1797 < 0, MAX($H1797 - SUM($L1903:AW1903), $H1797 * (AX1849 + AX1875)), MAX(0, MIN($H1797 - SUM($L1903:AW1903), $H1797 *  (AX1849 + AX1875)))))","v":0},{"$f":" IF(AY$1895 = 1, AY1823, IF($H1797 < 0, MAX($H1797 - SUM($L1903:AX1903), $H1797 * (AY1849 + AY1875)), MAX(0, MIN($H1797 - SUM($L1903:AX1903), $H1797 *  (AY1849 + AY1875)))))","v":0},{"$f":" IF(AZ$1895 = 1, AZ1823, IF($H1797 < 0, MAX($H1797 - SUM($L1903:AY1903), $H1797 * (AZ1849 + AZ1875)), MAX(0, MIN($H1797 - SUM($L1903:AY1903), $H1797 *  (AZ1849 + AZ1875)))))","v":0},{"$f":" IF(BA$1895 = 1, BA1823, IF($H1797 < 0, MAX($H1797 - SUM($L1903:AZ1903), $H1797 * (BA1849 + BA1875)), MAX(0, MIN($H1797 - SUM($L1903:AZ1903), $H1797 *  (BA1849 + BA1875)))))","v":0},{"$f":" IF(BB$1895 = 1, BB1823, IF($H1797 < 0, MAX($H1797 - SUM($L1903:BA1903), $H1797 * (BB1849 + BB1875)), MAX(0, MIN($H1797 - SUM($L1903:BA1903), $H1797 *  (BB1849 + BB1875)))))","v":0},{"$f":" IF(BC$1895 = 1, BC1823, IF($H1797 < 0, MAX($H1797 - SUM($L1903:BB1903), $H1797 * (BC1849 + BC1875)), MAX(0, MIN($H1797 - SUM($L1903:BB1903), $H1797 *  (BC1849 + BC1875)))))","v":0},{"$f":" IF(BD$1895 = 1, BD1823, IF($H1797 < 0, MAX($H1797 - SUM($L1903:BC1903), $H1797 * (BD1849 + BD1875)), MAX(0, MIN($H1797 - SUM($L1903:BC1903), $H1797 *  (BD1849 + BD1875)))))","v":0},{"$f":" IF(BE$1895 = 1, BE1823, IF($H1797 < 0, MAX($H1797 - SUM($L1903:BD1903), $H1797 * (BE1849 + BE1875)), MAX(0, MIN($H1797 - SUM($L1903:BD1903), $H1797 *  (BE1849 + BE1875)))))","v":0},{"$f":" IF(BF$1895 = 1, BF1823, IF($H1797 < 0, MAX($H1797 - SUM($L1903:BE1903), $H1797 * (BF1849 + BF1875)), MAX(0, MIN($H1797 - SUM($L1903:BE1903), $H1797 *  (BF1849 + BF1875)))))","v":0},{"$f":" IF(BG$1895 = 1, BG1823, IF($H1797 < 0, MAX($H1797 - SUM($L1903:BF1903), $H1797 * (BG1849 + BG1875)), MAX(0, MIN($H1797 - SUM($L1903:BF1903), $H1797 *  (BG1849 + BG1875)))))","v":0},{"$f":" IF(BH$1895 = 1, BH1823, IF($H1797 < 0, MAX($H1797 - SUM($L1903:BG1903), $H1797 * (BH1849 + BH1875)), MAX(0, MIN($H1797 - SUM($L1903:BG1903), $H1797 *  (BH1849 + BH1875)))))","v":0},{"$f":" IF(BI$1895 = 1, BI1823, IF($H1797 < 0, MAX($H1797 - SUM($L1903:BH1903), $H1797 * (BI1849 + BI1875)), MAX(0, MIN($H1797 - SUM($L1903:BH1903), $H1797 *  (BI1849 + BI1875)))))","v":0},{"$f":" IF(BJ$1895 = 1, BJ1823, IF($H1797 < 0, MAX($H1797 - SUM($L1903:BI1903), $H1797 * (BJ1849 + BJ1875)), MAX(0, MIN($H1797 - SUM($L1903:BI1903), $H1797 *  (BJ1849 + BJ1875)))))","v":0},{"$f":" IF(BK$1895 = 1, BK1823, IF($H1797 < 0, MAX($H1797 - SUM($L1903:BJ1903), $H1797 * (BK1849 + BK1875)), MAX(0, MIN($H1797 - SUM($L1903:BJ1903), $H1797 *  (BK1849 + BK1875)))))","v":0},{"$f":" IF(BL$1895 = 1, BL1823, IF($H1797 < 0, MAX($H1797 - SUM($L1903:BK1903), $H1797 * (BL1849 + BL1875)), MAX(0, MIN($H1797 - SUM($L1903:BK1903), $H1797 *  (BL1849 + BL1875)))))","v":0},{"$f":" IF(BM$1895 = 1, BM1823, IF($H1797 < 0, MAX($H1797 - SUM($L1903:BL1903), $H1797 * (BM1849 + BM1875)), MAX(0, MIN($H1797 - SUM($L1903:BL1903), $H1797 *  (BM1849 + BM1875)))))","v":0},{"$f":" IF(BN$1895 = 1, BN1823, IF($H1797 < 0, MAX($H1797 - SUM($L1903:BM1903), $H1797 * (BN1849 + BN1875)), MAX(0, MIN($H1797 - SUM($L1903:BM1903), $H1797 *  (BN1849 + BN1875)))))","v":0},{"$f":" IF(BO$1895 = 1, BO1823, IF($H1797 < 0, MAX($H1797 - SUM($L1903:BN1903), $H1797 * (BO1849 + BO1875)), MAX(0, MIN($H1797 - SUM($L1903:BN1903), $H1797 *  (BO1849 + BO1875)))))","v":0},{"$f":" IF(BP$1895 = 1, BP1823, IF($H1797 < 0, MAX($H1797 - SUM($L1903:BO1903), $H1797 * (BP1849 + BP1875)), MAX(0, MIN($H1797 - SUM($L1903:BO1903), $H1797 *  (BP1849 + BP1875)))))","v":0},{"$f":" IF(BQ$1895 = 1, BQ1823, IF($H1797 < 0, MAX($H1797 - SUM($L1903:BP1903), $H1797 * (BQ1849 + BQ1875)), MAX(0, MIN($H1797 - SUM($L1903:BP1903), $H1797 *  (BQ1849 + BQ1875)))))","v":0},{"$f":" IF(BR$1895 = 1, BR1823, IF($H1797 < 0, MAX($H1797 - SUM($L1903:BQ1903), $H1797 * (BR1849 + BR1875)), MAX(0, MIN($H1797 - SUM($L1903:BQ1903), $H1797 *  (BR1849 + BR1875)))))","v":0},{"$f":" IF(BS$1895 = 1, BS1823, IF($H1797 < 0, MAX($H1797 - SUM($L1903:BR1903), $H1797 * (BS1849 + BS1875)), MAX(0, MIN($H1797 - SUM($L1903:BR1903), $H1797 *  (BS1849 + BS1875)))))","v":0},{"$f":" IF(BT$1895 = 1, BT1823, IF($H1797 < 0, MAX($H1797 - SUM($L1903:BS1903), $H1797 * (BT1849 + BT1875)), MAX(0, MIN($H1797 - SUM($L1903:BS1903), $H1797 *  (BT1849 + BT1875)))))","v":0},{"$f":" IF(BU$1895 = 1, BU1823, IF($H1797 < 0, MAX($H1797 - SUM($L1903:BT1903), $H1797 * (BU1849 + BU1875)), MAX(0, MIN($H1797 - SUM($L1903:BT1903), $H1797 *  (BU1849 + BU1875)))))","v":0},{"$f":" IF(BV$1895 = 1, BV1823, IF($H1797 < 0, MAX($H1797 - SUM($L1903:BU1903), $H1797 * (BV1849 + BV1875)), MAX(0, MIN($H1797 - SUM($L1903:BU1903), $H1797 *  (BV1849 + BV1875)))))","v":0},{"$f":" IF(BW$1895 = 1, BW1823, IF($H1797 < 0, MAX($H1797 - SUM($L1903:BV1903), $H1797 * (BW1849 + BW1875)), MAX(0, MIN($H1797 - SUM($L1903:BV1903), $H1797 *  (BW1849 + BW1875)))))","v":0},{"$f":" IF(BX$1895 = 1, BX1823, IF($H1797 < 0, MAX($H1797 - SUM($L1903:BW1903), $H1797 * (BX1849 + BX1875)), MAX(0, MIN($H1797 - SUM($L1903:BW1903), $H1797 *  (BX1849 + BX1875)))))","v":0},{"$f":" IF(BY$1895 = 1, BY1823, IF($H1797 < 0, MAX($H1797 - SUM($L1903:BX1903), $H1797 * (BY1849 + BY1875)), MAX(0, MIN($H1797 - SUM($L1903:BX1903), $H1797 *  (BY1849 + BY1875)))))","v":0},{"$f":" IF(BZ$1895 = 1, BZ1823, IF($H1797 < 0, MAX($H1797 - SUM($L1903:BY1903), $H1797 * (BZ1849 + BZ1875)), MAX(0, MIN($H1797 - SUM($L1903:BY1903), $H1797 *  (BZ1849 + BZ1875)))))","v":0},{"$f":" IF(CA$1895 = 1, CA1823, IF($H1797 < 0, MAX($H1797 - SUM($L1903:BZ1903), $H1797 * (CA1849 + CA1875)), MAX(0, MIN($H1797 - SUM($L1903:BZ1903), $H1797 *  (CA1849 + CA1875)))))","v":0}]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$45, \"dd mmm yy\") & \" - real - RT\"","v":"Depreciation - capex addition - 01 Apr 04 - real - RT"},null,null,null,"GBP m",null,0,null,{"$f":" IF(M$1895 = 1, M1828, IF($H1802 < 0, MAX($H1802 - SUM($L1908:L1908), $H1802 * (M1854 + M1880)), MAX(0, MIN($H1802 - SUM($L1908:L1908), $H1802 *  (M1854 + M1880)))))","v":0},{"$f":" IF(N$1895 = 1, N1828, IF($H1802 < 0, MAX($H1802 - SUM($L1908:M1908), $H1802 * (N1854 + N1880)), MAX(0, MIN($H1802 - SUM($L1908:M1908), $H1802 *  (N1854 + N1880)))))","v":0},{"$f":" IF(O$1895 = 1, O1828, IF($H1802 < 0, MAX($H1802 - SUM($L1908:N1908), $H1802 * (O1854 + O1880)), MAX(0, MIN($H1802 - SUM($L1908:N1908), $H1802 *  (O1854 + O1880)))))","v":0},{"$f":" IF(P$1895 = 1, P1828, IF($H1802 < 0, MAX($H1802 - SUM($L1908:O1908), $H1802 * (P1854 + P1880)), MAX(0, MIN($H1802 - SUM($L1908:O1908), $H1802 *  (P1854 + P1880)))))","v":0},{"$f":" IF(Q$1895 = 1, Q1828, IF($H1802 < 0, MAX($H1802 - SUM($L1908:P1908), $H1802 * (Q1854 + Q1880)), MAX(0, MIN($H1802 - SUM($L1908:P1908), $H1802 *  (Q1854 + Q1880)))))","v":0},{"$f":" IF(R$1895 = 1, R1828, IF($H1802 < 0, MAX($H1802 - SUM($L1908:Q1908), $H1802 * (R1854 + R1880)), MAX(0, MIN($H1802 - SUM($L1908:Q1908), $H1802 *  (R1854 + R1880)))))","v":0},{"$f":" IF(S$1895 = 1, S1828, IF($H1802 < 0, MAX($H1802 - SUM($L1908:R1908), $H1802 * (S1854 + S1880)), MAX(0, MIN($H1802 - SUM($L1908:R1908), $H1802 *  (S1854 + S1880)))))","v":0},{"$f":" IF(T$1895 = 1, T1828, IF($H1802 < 0, MAX($H1802 - SUM($L1908:S1908), $H1802 * (T1854 + T1880)), MAX(0, MIN($H1802 - SUM($L1908:S1908), $H1802 *  (T1854 + T1880)))))","v":0},{"$f":" IF(U$1895 = 1, U1828, IF($H1802 < 0, MAX($H1802 - SUM($L1908:T1908), $H1802 * (U1854 + U1880)), MAX(0, MIN($H1802 - SUM($L1908:T1908), $H1802 *  (U1854 + U1880)))))","v":0},{"$f":" IF(V$1895 = 1, V1828, IF($H1802 < 0, MAX($H1802 - SUM($L1908:U1908), $H1802 * (V1854 + V1880)), MAX(0, MIN($H1802 - SUM($L1908:U1908), $H1802 *  (V1854 + V1880)))))","v":0},{"$f":" IF(W$1895 = 1, W1828, IF($H1802 < 0, MAX($H1802 - SUM($L1908:V1908), $H1802 * (W1854 + W1880)), MAX(0, MIN($H1802 - SUM($L1908:V1908), $H1802 *  (W1854 + W1880)))))","v":0},{"$f":" IF(X$1895 = 1, X1828, IF($H1802 < 0, MAX($H1802 - SUM($L1908:W1908), $H1802 * (X1854 + X1880)), MAX(0, MIN($H1802 - SUM($L1908:W1908), $H1802 *  (X1854 + X1880)))))","v":0},{"$f":" IF(Y$1895 = 1, Y1828, IF($H1802 < 0, MAX($H1802 - SUM($L1908:X1908), $H1802 * (Y1854 + Y1880)), MAX(0, MIN($H1802 - SUM($L1908:X1908), $H1802 *  (Y1854 + Y1880)))))","v":0},{"$f":" IF(Z$1895 = 1, Z1828, IF($H1802 < 0, MAX($H1802 - SUM($L1908:Y1908), $H1802 * (Z1854 + Z1880)), MAX(0, MIN($H1802 - SUM($L1908:Y1908), $H1802 *  (Z1854 + Z1880)))))","v":0},{"$f":" IF(AA$1895 = 1, AA1828, IF($H1802 < 0, MAX($H1802 - SUM($L1908:Z1908), $H1802 * (AA1854 + AA1880)), MAX(0, MIN($H1802 - SUM($L1908:Z1908), $H1802 *  (AA1854 + AA1880)))))","v":0},{"$f":" IF(AB$1895 = 1, AB1828, IF($H1802 < 0, MAX($H1802 - SUM($L1908:AA1908), $H1802 * (AB1854 + AB1880)), MAX(0, MIN($H1802 - SUM($L1908:AA1908), $H1802 *  (AB1854 + AB1880)))))","v":0},{"$f":" IF(AC$1895 = 1, AC1828, IF($H1802 < 0, MAX($H1802 - SUM($L1908:AB1908), $H1802 * (AC1854 + AC1880)), MAX(0, MIN($H1802 - SUM($L1908:AB1908), $H1802 *  (AC1854 + AC1880)))))","v":0},{"$f":" IF(AD$1895 = 1, AD1828, IF($H1802 < 0, MAX($H1802 - SUM($L1908:AC1908), $H1802 * (AD1854 + AD1880)), MAX(0, MIN($H1802 - SUM($L1908:AC1908), $H1802 *  (AD1854 + AD1880)))))","v":0},{"$f":" IF(AE$1895 = 1, AE1828, IF($H1802 < 0, MAX($H1802 - SUM($L1908:AD1908), $H1802 * (AE1854 + AE1880)), MAX(0, MIN($H1802 - SUM($L1908:AD1908), $H1802 *  (AE1854 + AE1880)))))","v":0},{"$f":" IF(AF$1895 = 1, AF1828, IF($H1802 < 0, MAX($H1802 - SUM($L1908:AE1908), $H1802 * (AF1854 + AF1880)), MAX(0, MIN($H1802 - SUM($L1908:AE1908), $H1802 *  (AF1854 + AF1880)))))","v":0},{"$f":" IF(AG$1895 = 1, AG1828, IF($H1802 < 0, MAX($H1802 - SUM($L1908:AF1908), $H1802 * (AG1854 + AG1880)), MAX(0, MIN($H1802 - SUM($L1908:AF1908), $H1802 *  (AG1854 + AG1880)))))","v":0},{"$f":" IF(AH$1895 = 1, AH1828, IF($H1802 < 0, MAX($H1802 - SUM($L1908:AG1908), $H1802 * (AH1854 + AH1880)), MAX(0, MIN($H1802 - SUM($L1908:AG1908), $H1802 *  (AH1854 + AH1880)))))","v":0},{"$f":" IF(AI$1895 = 1, AI1828, IF($H1802 < 0, MAX($H1802 - SUM($L1908:AH1908), $H1802 * (AI1854 + AI1880)), MAX(0, MIN($H1802 - SUM($L1908:AH1908), $H1802 *  (AI1854 + AI1880)))))","v":0},{"$f":" IF(AJ$1895 = 1, AJ1828, IF($H1802 < 0, MAX($H1802 - SUM($L1908:AI1908), $H1802 * (AJ1854 + AJ1880)), MAX(0, MIN($H1802 - SUM($L1908:AI1908), $H1802 *  (AJ1854 + AJ1880)))))","v":0},{"$f":" IF(AK$1895 = 1, AK1828, IF($H1802 < 0, MAX($H1802 - SUM($L1908:AJ1908), $H1802 * (AK1854 + AK1880)), MAX(0, MIN($H1802 - SUM($L1908:AJ1908), $H1802 *  (AK1854 + AK1880)))))","v":0},{"$f":" IF(AL$1895 = 1, AL1828, IF($H1802 < 0, MAX($H1802 - SUM($L1908:AK1908), $H1802 * (AL1854 + AL1880)), MAX(0, MIN($H1802 - SUM($L1908:AK1908), $H1802 *  (AL1854 + AL1880)))))","v":0},{"$f":" IF(AM$1895 = 1, AM1828, IF($H1802 < 0, MAX($H1802 - SUM($L1908:AL1908), $H1802 * (AM1854 + AM1880)), MAX(0, MIN($H1802 - SUM($L1908:AL1908), $H1802 *  (AM1854 + AM1880)))))","v":0},{"$f":" IF(AN$1895 = 1, AN1828, IF($H1802 < 0, MAX($H1802 - SUM($L1908:AM1908), $H1802 * (AN1854 + AN1880)), MAX(0, MIN($H1802 - SUM($L1908:AM1908), $H1802 *  (AN1854 + AN1880)))))","v":0},{"$f":" IF(AO$1895 = 1, AO1828, IF($H1802 < 0, MAX($H1802 - SUM($L1908:AN1908), $H1802 * (AO1854 + AO1880)), MAX(0, MIN($H1802 - SUM($L1908:AN1908), $H1802 *  (AO1854 + AO1880)))))","v":0},{"$f":" IF(AP$1895 = 1, AP1828, IF($H1802 < 0, MAX($H1802 - SUM($L1908:AO1908), $H1802 * (AP1854 + AP1880)), MAX(0, MIN($H1802 - SUM($L1908:AO1908), $H1802 *  (AP1854 + AP1880)))))","v":0},{"$f":" IF(AQ$1895 = 1, AQ1828, IF($H1802 < 0, MAX($H1802 - SUM($L1908:AP1908), $H1802 * (AQ1854 + AQ1880)), MAX(0, MIN($H1802 - SUM($L1908:AP1908), $H1802 *  (AQ1854 + AQ1880)))))","v":0},{"$f":" IF(AR$1895 = 1, AR1828, IF($H1802 < 0, MAX($H1802 - SUM($L1908:AQ1908), $H1802 * (AR1854 + AR1880)), MAX(0, MIN($H1802 - SUM($L1908:AQ1908), $H1802 *  (AR1854 + AR1880)))))","v":0},{"$f":" IF(AS$1895 = 1, AS1828, IF($H1802 < 0, MAX($H1802 - SUM($L1908:AR1908), $H1802 * (AS1854 + AS1880)), MAX(0, MIN($H1802 - SUM($L1908:AR1908), $H1802 *  (AS1854 + AS1880)))))","v":0},{"$f":" IF(AT$1895 = 1, AT1828, IF($H1802 < 0, MAX($H1802 - SUM($L1908:AS1908), $H1802 * (AT1854 + AT1880)), MAX(0, MIN($H1802 - SUM($L1908:AS1908), $H1802 *  (AT1854 + AT1880)))))","v":0},{"$f":" IF(AU$1895 = 1, AU1828, IF($H1802 < 0, MAX($H1802 - SUM($L1908:AT1908), $H1802 * (AU1854 + AU1880)), MAX(0, MIN($H1802 - SUM($L1908:AT1908), $H1802 *  (AU1854 + AU1880)))))","v":0},{"$f":" IF(AV$1895 = 1, AV1828, IF($H1802 < 0, MAX($H1802 - SUM($L1908:AU1908), $H1802 * (AV1854 + AV1880)), MAX(0, MIN($H1802 - SUM($L1908:AU1908), $H1802 *  (AV1854 + AV1880)))))","v":0},{"$f":" IF(AW$1895 = 1, AW1828, IF($H1802 < 0, MAX($H1802 - SUM($L1908:AV1908), $H1802 * (AW1854 + AW1880)), MAX(0, MIN($H1802 - SUM($L1908:AV1908), $H1802 *  (AW1854 + AW1880)))))","v":0},{"$f":" IF(AX$1895 = 1, AX1828, IF($H1802 < 0, MAX($H1802 - SUM($L1908:AW1908), $H1802 * (AX1854 + AX1880)), MAX(0, MIN($H1802 - SUM($L1908:AW1908), $H1802 *  (AX1854 + AX1880)))))","v":0},{"$f":" IF(AY$1895 = 1, AY1828, IF($H1802 < 0, MAX($H1802 - SUM($L1908:AX1908), $H1802 * (AY1854 + AY1880)), MAX(0, MIN($H1802 - SUM($L1908:AX1908), $H1802 *  (AY1854 + AY1880)))))","v":0},{"$f":" IF(AZ$1895 = 1, AZ1828, IF($H1802 < 0, MAX($H1802 - SUM($L1908:AY1908), $H1802 * (AZ1854 + AZ1880)), MAX(0, MIN($H1802 - SUM($L1908:AY1908), $H1802 *  (AZ1854 + AZ1880)))))","v":0},{"$f":" IF(BA$1895 = 1, BA1828, IF($H1802 < 0, MAX($H1802 - SUM($L1908:AZ1908), $H1802 * (BA1854 + BA1880)), MAX(0, MIN($H1802 - SUM($L1908:AZ1908), $H1802 *  (BA1854 + BA1880)))))","v":0},{"$f":" IF(BB$1895 = 1, BB1828, IF($H1802 < 0, MAX($H1802 - SUM($L1908:BA1908), $H1802 * (BB1854 + BB1880)), MAX(0, MIN($H1802 - SUM($L1908:BA1908), $H1802 *  (BB1854 + BB1880)))))","v":0},{"$f":" IF(BC$1895 = 1, BC1828, IF($H1802 < 0, MAX($H1802 - SUM($L1908:BB1908), $H1802 * (BC1854 + BC1880)), MAX(0, MIN($H1802 - SUM($L1908:BB1908), $H1802 *  (BC1854 + BC1880)))))","v":0},{"$f":" IF(BD$1895 = 1, BD1828, IF($H1802 < 0, MAX($H1802 - SUM($L1908:BC1908), $H1802 * (BD1854 + BD1880)), MAX(0, MIN($H1802 - SUM($L1908:BC1908), $H1802 *  (BD1854 + BD1880)))))","v":0},{"$f":" IF(BE$1895 = 1, BE1828, IF($H1802 < 0, MAX($H1802 - SUM($L1908:BD1908), $H1802 * (BE1854 + BE1880)), MAX(0, MIN($H1802 - SUM($L1908:BD1908), $H1802 *  (BE1854 + BE1880)))))","v":0},{"$f":" IF(BF$1895 = 1, BF1828, IF($H1802 < 0, MAX($H1802 - SUM($L1908:BE1908), $H1802 * (BF1854 + BF1880)), MAX(0, MIN($H1802 - SUM($L1908:BE1908), $H1802 *  (BF1854 + BF1880)))))","v":0},{"$f":" IF(BG$1895 = 1, BG1828, IF($H1802 < 0, MAX($H1802 - SUM($L1908:BF1908), $H1802 * (BG1854 + BG1880)), MAX(0, MIN($H1802 - SUM($L1908:BF1908), $H1802 *  (BG1854 + BG1880)))))","v":0},{"$f":" IF(BH$1895 = 1, BH1828, IF($H1802 < 0, MAX($H1802 - SUM($L1908:BG1908), $H1802 * (BH1854 + BH1880)), MAX(0, MIN($H1802 - SUM($L1908:BG1908), $H1802 *  (BH1854 + BH1880)))))","v":0},{"$f":" IF(BI$1895 = 1, BI1828, IF($H1802 < 0, MAX($H1802 - SUM($L1908:BH1908), $H1802 * (BI1854 + BI1880)), MAX(0, MIN($H1802 - SUM($L1908:BH1908), $H1802 *  (BI1854 + BI1880)))))","v":0},{"$f":" IF(BJ$1895 = 1, BJ1828, IF($H1802 < 0, MAX($H1802 - SUM($L1908:BI1908), $H1802 * (BJ1854 + BJ1880)), MAX(0, MIN($H1802 - SUM($L1908:BI1908), $H1802 *  (BJ1854 + BJ1880)))))","v":0},{"$f":" IF(BK$1895 = 1, BK1828, IF($H1802 < 0, MAX($H1802 - SUM($L1908:BJ1908), $H1802 * (BK1854 + BK1880)), MAX(0, MIN($H1802 - SUM($L1908:BJ1908), $H1802 *  (BK1854 + BK1880)))))","v":0},{"$f":" IF(BL$1895 = 1, BL1828, IF($H1802 < 0, MAX($H1802 - SUM($L1908:BK1908), $H1802 * (BL1854 + BL1880)), MAX(0, MIN($H1802 - SUM($L1908:BK1908), $H1802 *  (BL1854 + BL1880)))))","v":0},{"$f":" IF(BM$1895 = 1, BM1828, IF($H1802 < 0, MAX($H1802 - SUM($L1908:BL1908), $H1802 * (BM1854 + BM1880)), MAX(0, MIN($H1802 - SUM($L1908:BL1908), $H1802 *  (BM1854 + BM1880)))))","v":0},{"$f":" IF(BN$1895 = 1, BN1828, IF($H1802 < 0, MAX($H1802 - SUM($L1908:BM1908), $H1802 * (BN1854 + BN1880)), MAX(0, MIN($H1802 - SUM($L1908:BM1908), $H1802 *  (BN1854 + BN1880)))))","v":0},{"$f":" IF(BO$1895 = 1, BO1828, IF($H1802 < 0, MAX($H1802 - SUM($L1908:BN1908), $H1802 * (BO1854 + BO1880)), MAX(0, MIN($H1802 - SUM($L1908:BN1908), $H1802 *  (BO1854 + BO1880)))))","v":0},{"$f":" IF(BP$1895 = 1, BP1828, IF($H1802 < 0, MAX($H1802 - SUM($L1908:BO1908), $H1802 * (BP1854 + BP1880)), MAX(0, MIN($H1802 - SUM($L1908:BO1908), $H1802 *  (BP1854 + BP1880)))))","v":0},{"$f":" IF(BQ$1895 = 1, BQ1828, IF($H1802 < 0, MAX($H1802 - SUM($L1908:BP1908), $H1802 * (BQ1854 + BQ1880)), MAX(0, MIN($H1802 - SUM($L1908:BP1908), $H1802 *  (BQ1854 + BQ1880)))))","v":0},{"$f":" IF(BR$1895 = 1, BR1828, IF($H1802 < 0, MAX($H1802 - SUM($L1908:BQ1908), $H1802 * (BR1854 + BR1880)), MAX(0, MIN($H1802 - SUM($L1908:BQ1908), $H1802 *  (BR1854 + BR1880)))))","v":0},{"$f":" IF(BS$1895 = 1, BS1828, IF($H1802 < 0, MAX($H1802 - SUM($L1908:BR1908), $H1802 * (BS1854 + BS1880)), MAX(0, MIN($H1802 - SUM($L1908:BR1908), $H1802 *  (BS1854 + BS1880)))))","v":0},{"$f":" IF(BT$1895 = 1, BT1828, IF($H1802 < 0, MAX($H1802 - SUM($L1908:BS1908), $H1802 * (BT1854 + BT1880)), MAX(0, MIN($H1802 - SUM($L1908:BS1908), $H1802 *  (BT1854 + BT1880)))))","v":0},{"$f":" IF(BU$1895 = 1, BU1828, IF($H1802 < 0, MAX($H1802 - SUM($L1908:BT1908), $H1802 * (BU1854 + BU1880)), MAX(0, MIN($H1802 - SUM($L1908:BT1908), $H1802 *  (BU1854 + BU1880)))))","v":0},{"$f":" IF(BV$1895 = 1, BV1828, IF($H1802 < 0, MAX($H1802 - SUM($L1908:BU1908), $H1802 * (BV1854 + BV1880)), MAX(0, MIN($H1802 - SUM($L1908:BU1908), $H1802 *  (BV1854 + BV1880)))))","v":0},{"$f":" IF(BW$1895 = 1, BW1828, IF($H1802 < 0, MAX($H1802 - SUM($L1908:BV1908), $H1802 * (BW1854 + BW1880)), MAX(0, MIN($H1802 - SUM($L1908:BV1908), $H1802 *  (BW1854 + BW1880)))))","v":0},{"$f":" IF(BX$1895 = 1, BX1828, IF($H1802 < 0, MAX($H1802 - SUM($L1908:BW1908), $H1802 * (BX1854 + BX1880)), MAX(0, MIN($H1802 - SUM($L1908:BW1908), $H1802 *  (BX1854 + BX1880)))))","v":0},{"$f":" IF(BY$1895 = 1, BY1828, IF($H1802 < 0, MAX($H1802 - SUM($L1908:BX1908), $H1802 * (BY1854 + BY1880)), MAX(0, MIN($H1802 - SUM($L1908:BX1908), $H1802 *  (BY1854 + BY1880)))))","v":0},{"$f":" IF(BZ$1895 = 1, BZ1828, IF($H1802 < 0, MAX($H1802 - SUM($L1908:BY1908), $H1802 * (BZ1854 + BZ1880)), MAX(0, MIN($H1802 - SUM($L1908:BY1908), $H1802 *  (BZ1854 + BZ1880)))))","v":0},{"$f":" IF(CA$1895 = 1, CA1828, IF($H1802 < 0, MAX($H1802 - SUM($L1908:BZ1908), $H1802 * (CA1854 + CA1880)), MAX(0, MIN($H1802 - SUM($L1908:BZ1908), $H1802 *  (CA1854 + CA1880)))))","v":0}]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$50, \"dd mmm yy\") & \" - real - RT\"","v":"Depreciation - capex addition - 01 Apr 09 - real - RT"},null,null,null,"GBP m",null,0,null,{"$f":" IF(M$1895 = 1, M1833, IF($H1807 < 0, MAX($H1807 - SUM($L1913:L1913), $H1807 * (M1859 + M1885)), MAX(0, MIN($H1807 - SUM($L1913:L1913), $H1807 *  (M1859 + M1885)))))","v":0},{"$f":" IF(N$1895 = 1, N1833, IF($H1807 < 0, MAX($H1807 - SUM($L1913:M1913), $H1807 * (N1859 + N1885)), MAX(0, MIN($H1807 - SUM($L1913:M1913), $H1807 *  (N1859 + N1885)))))","v":0},{"$f":" IF(O$1895 = 1, O1833, IF($H1807 < 0, MAX($H1807 - SUM($L1913:N1913), $H1807 * (O1859 + O1885)), MAX(0, MIN($H1807 - SUM($L1913:N1913), $H1807 *  (O1859 + O1885)))))","v":0},{"$f":" IF(P$1895 = 1, P1833, IF($H1807 < 0, MAX($H1807 - SUM($L1913:O1913), $H1807 * (P1859 + P1885)), MAX(0, MIN($H1807 - SUM($L1913:O1913), $H1807 *  (P1859 + P1885)))))","v":0},{"$f":" IF(Q$1895 = 1, Q1833, IF($H1807 < 0, MAX($H1807 - SUM($L1913:P1913), $H1807 * (Q1859 + Q1885)), MAX(0, MIN($H1807 - SUM($L1913:P1913), $H1807 *  (Q1859 + Q1885)))))","v":0},{"$f":" IF(R$1895 = 1, R1833, IF($H1807 < 0, MAX($H1807 - SUM($L1913:Q1913), $H1807 * (R1859 + R1885)), MAX(0, MIN($H1807 - SUM($L1913:Q1913), $H1807 *  (R1859 + R1885)))))","v":0},{"$f":" IF(S$1895 = 1, S1833, IF($H1807 < 0, MAX($H1807 - SUM($L1913:R1913), $H1807 * (S1859 + S1885)), MAX(0, MIN($H1807 - SUM($L1913:R1913), $H1807 *  (S1859 + S1885)))))","v":0},{"$f":" IF(T$1895 = 1, T1833, IF($H1807 < 0, MAX($H1807 - SUM($L1913:S1913), $H1807 * (T1859 + T1885)), MAX(0, MIN($H1807 - SUM($L1913:S1913), $H1807 *  (T1859 + T1885)))))","v":0},{"$f":" IF(U$1895 = 1, U1833, IF($H1807 < 0, MAX($H1807 - SUM($L1913:T1913), $H1807 * (U1859 + U1885)), MAX(0, MIN($H1807 - SUM($L1913:T1913), $H1807 *  (U1859 + U1885)))))","v":0},{"$f":" IF(V$1895 = 1, V1833, IF($H1807 < 0, MAX($H1807 - SUM($L1913:U1913), $H1807 * (V1859 + V1885)), MAX(0, MIN($H1807 - SUM($L1913:U1913), $H1807 *  (V1859 + V1885)))))","v":0},{"$f":" IF(W$1895 = 1, W1833, IF($H1807 < 0, MAX($H1807 - SUM($L1913:V1913), $H1807 * (W1859 + W1885)), MAX(0, MIN($H1807 - SUM($L1913:V1913), $H1807 *  (W1859 + W1885)))))","v":0},{"$f":" IF(X$1895 = 1, X1833, IF($H1807 < 0, MAX($H1807 - SUM($L1913:W1913), $H1807 * (X1859 + X1885)), MAX(0, MIN($H1807 - SUM($L1913:W1913), $H1807 *  (X1859 + X1885)))))","v":0},{"$f":" IF(Y$1895 = 1, Y1833, IF($H1807 < 0, MAX($H1807 - SUM($L1913:X1913), $H1807 * (Y1859 + Y1885)), MAX(0, MIN($H1807 - SUM($L1913:X1913), $H1807 *  (Y1859 + Y1885)))))","v":0},{"$f":" IF(Z$1895 = 1, Z1833, IF($H1807 < 0, MAX($H1807 - SUM($L1913:Y1913), $H1807 * (Z1859 + Z1885)), MAX(0, MIN($H1807 - SUM($L1913:Y1913), $H1807 *  (Z1859 + Z1885)))))","v":0},{"$f":" IF(AA$1895 = 1, AA1833, IF($H1807 < 0, MAX($H1807 - SUM($L1913:Z1913), $H1807 * (AA1859 + AA1885)), MAX(0, MIN($H1807 - SUM($L1913:Z1913), $H1807 *  (AA1859 + AA1885)))))","v":0},{"$f":" IF(AB$1895 = 1, AB1833, IF($H1807 < 0, MAX($H1807 - SUM($L1913:AA1913), $H1807 * (AB1859 + AB1885)), MAX(0, MIN($H1807 - SUM($L1913:AA1913), $H1807 *  (AB1859 + AB1885)))))","v":0},{"$f":" IF(AC$1895 = 1, AC1833, IF($H1807 < 0, MAX($H1807 - SUM($L1913:AB1913), $H1807 * (AC1859 + AC1885)), MAX(0, MIN($H1807 - SUM($L1913:AB1913), $H1807 *  (AC1859 + AC1885)))))","v":0},{"$f":" IF(AD$1895 = 1, AD1833, IF($H1807 < 0, MAX($H1807 - SUM($L1913:AC1913), $H1807 * (AD1859 + AD1885)), MAX(0, MIN($H1807 - SUM($L1913:AC1913), $H1807 *  (AD1859 + AD1885)))))","v":0},{"$f":" IF(AE$1895 = 1, AE1833, IF($H1807 < 0, MAX($H1807 - SUM($L1913:AD1913), $H1807 * (AE1859 + AE1885)), MAX(0, MIN($H1807 - SUM($L1913:AD1913), $H1807 *  (AE1859 + AE1885)))))","v":0},{"$f":" IF(AF$1895 = 1, AF1833, IF($H1807 < 0, MAX($H1807 - SUM($L1913:AE1913), $H1807 * (AF1859 + AF1885)), MAX(0, MIN($H1807 - SUM($L1913:AE1913), $H1807 *  (AF1859 + AF1885)))))","v":0},{"$f":" IF(AG$1895 = 1, AG1833, IF($H1807 < 0, MAX($H1807 - SUM($L1913:AF1913), $H1807 * (AG1859 + AG1885)), MAX(0, MIN($H1807 - SUM($L1913:AF1913), $H1807 *  (AG1859 + AG1885)))))","v":0},{"$f":" IF(AH$1895 = 1, AH1833, IF($H1807 < 0, MAX($H1807 - SUM($L1913:AG1913), $H1807 * (AH1859 + AH1885)), MAX(0, MIN($H1807 - SUM($L1913:AG1913), $H1807 *  (AH1859 + AH1885)))))","v":0},{"$f":" IF(AI$1895 = 1, AI1833, IF($H1807 < 0, MAX($H1807 - SUM($L1913:AH1913), $H1807 * (AI1859 + AI1885)), MAX(0, MIN($H1807 - SUM($L1913:AH1913), $H1807 *  (AI1859 + AI1885)))))","v":0},{"$f":" IF(AJ$1895 = 1, AJ1833, IF($H1807 < 0, MAX($H1807 - SUM($L1913:AI1913), $H1807 * (AJ1859 + AJ1885)), MAX(0, MIN($H1807 - SUM($L1913:AI1913), $H1807 *  (AJ1859 + AJ1885)))))","v":0},{"$f":" IF(AK$1895 = 1, AK1833, IF($H1807 < 0, MAX($H1807 - SUM($L1913:AJ1913), $H1807 * (AK1859 + AK1885)), MAX(0, MIN($H1807 - SUM($L1913:AJ1913), $H1807 *  (AK1859 + AK1885)))))","v":0},{"$f":" IF(AL$1895 = 1, AL1833, IF($H1807 < 0, MAX($H1807 - SUM($L1913:AK1913), $H1807 * (AL1859 + AL1885)), MAX(0, MIN($H1807 - SUM($L1913:AK1913), $H1807 *  (AL1859 + AL1885)))))","v":0},{"$f":" IF(AM$1895 = 1, AM1833, IF($H1807 < 0, MAX($H1807 - SUM($L1913:AL1913), $H1807 * (AM1859 + AM1885)), MAX(0, MIN($H1807 - SUM($L1913:AL1913), $H1807 *  (AM1859 + AM1885)))))","v":0},{"$f":" IF(AN$1895 = 1, AN1833, IF($H1807 < 0, MAX($H1807 - SUM($L1913:AM1913), $H1807 * (AN1859 + AN1885)), MAX(0, MIN($H1807 - SUM($L1913:AM1913), $H1807 *  (AN1859 + AN1885)))))","v":0},{"$f":" IF(AO$1895 = 1, AO1833, IF($H1807 < 0, MAX($H1807 - SUM($L1913:AN1913), $H1807 * (AO1859 + AO1885)), MAX(0, MIN($H1807 - SUM($L1913:AN1913), $H1807 *  (AO1859 + AO1885)))))","v":0},{"$f":" IF(AP$1895 = 1, AP1833, IF($H1807 < 0, MAX($H1807 - SUM($L1913:AO1913), $H1807 * (AP1859 + AP1885)), MAX(0, MIN($H1807 - SUM($L1913:AO1913), $H1807 *  (AP1859 + AP1885)))))","v":0},{"$f":" IF(AQ$1895 = 1, AQ1833, IF($H1807 < 0, MAX($H1807 - SUM($L1913:AP1913), $H1807 * (AQ1859 + AQ1885)), MAX(0, MIN($H1807 - SUM($L1913:AP1913), $H1807 *  (AQ1859 + AQ1885)))))","v":0},{"$f":" IF(AR$1895 = 1, AR1833, IF($H1807 < 0, MAX($H1807 - SUM($L1913:AQ1913), $H1807 * (AR1859 + AR1885)), MAX(0, MIN($H1807 - SUM($L1913:AQ1913), $H1807 *  (AR1859 + AR1885)))))","v":0},{"$f":" IF(AS$1895 = 1, AS1833, IF($H1807 < 0, MAX($H1807 - SUM($L1913:AR1913), $H1807 * (AS1859 + AS1885)), MAX(0, MIN($H1807 - SUM($L1913:AR1913), $H1807 *  (AS1859 + AS1885)))))","v":0},{"$f":" IF(AT$1895 = 1, AT1833, IF($H1807 < 0, MAX($H1807 - SUM($L1913:AS1913), $H1807 * (AT1859 + AT1885)), MAX(0, MIN($H1807 - SUM($L1913:AS1913), $H1807 *  (AT1859 + AT1885)))))","v":0},{"$f":" IF(AU$1895 = 1, AU1833, IF($H1807 < 0, MAX($H1807 - SUM($L1913:AT1913), $H1807 * (AU1859 + AU1885)), MAX(0, MIN($H1807 - SUM($L1913:AT1913), $H1807 *  (AU1859 + AU1885)))))","v":0},{"$f":" IF(AV$1895 = 1, AV1833, IF($H1807 < 0, MAX($H1807 - SUM($L1913:AU1913), $H1807 * (AV1859 + AV1885)), MAX(0, MIN($H1807 - SUM($L1913:AU1913), $H1807 *  (AV1859 + AV1885)))))","v":0},{"$f":" IF(AW$1895 = 1, AW1833, IF($H1807 < 0, MAX($H1807 - SUM($L1913:AV1913), $H1807 * (AW1859 + AW1885)), MAX(0, MIN($H1807 - SUM($L1913:AV1913), $H1807 *  (AW1859 + AW1885)))))","v":0},{"$f":" IF(AX$1895 = 1, AX1833, IF($H1807 < 0, MAX($H1807 - SUM($L1913:AW1913), $H1807 * (AX1859 + AX1885)), MAX(0, MIN($H1807 - SUM($L1913:AW1913), $H1807 *  (AX1859 + AX1885)))))","v":0},{"$f":" IF(AY$1895 = 1, AY1833, IF($H1807 < 0, MAX($H1807 - SUM($L1913:AX1913), $H1807 * (AY1859 + AY1885)), MAX(0, MIN($H1807 - SUM($L1913:AX1913), $H1807 *  (AY1859 + AY1885)))))","v":0},{"$f":" IF(AZ$1895 = 1, AZ1833, IF($H1807 < 0, MAX($H1807 - SUM($L1913:AY1913), $H1807 * (AZ1859 + AZ1885)), MAX(0, MIN($H1807 - SUM($L1913:AY1913), $H1807 *  (AZ1859 + AZ1885)))))","v":0},{"$f":" IF(BA$1895 = 1, BA1833, IF($H1807 < 0, MAX($H1807 - SUM($L1913:AZ1913), $H1807 * (BA1859 + BA1885)), MAX(0, MIN($H1807 - SUM($L1913:AZ1913), $H1807 *  (BA1859 + BA1885)))))","v":0},{"$f":" IF(BB$1895 = 1, BB1833, IF($H1807 < 0, MAX($H1807 - SUM($L1913:BA1913), $H1807 * (BB1859 + BB1885)), MAX(0, MIN($H1807 - SUM($L1913:BA1913), $H1807 *  (BB1859 + BB1885)))))","v":0},{"$f":" IF(BC$1895 = 1, BC1833, IF($H1807 < 0, MAX($H1807 - SUM($L1913:BB1913), $H1807 * (BC1859 + BC1885)), MAX(0, MIN($H1807 - SUM($L1913:BB1913), $H1807 *  (BC1859 + BC1885)))))","v":0},{"$f":" IF(BD$1895 = 1, BD1833, IF($H1807 < 0, MAX($H1807 - SUM($L1913:BC1913), $H1807 * (BD1859 + BD1885)), MAX(0, MIN($H1807 - SUM($L1913:BC1913), $H1807 *  (BD1859 + BD1885)))))","v":0},{"$f":" IF(BE$1895 = 1, BE1833, IF($H1807 < 0, MAX($H1807 - SUM($L1913:BD1913), $H1807 * (BE1859 + BE1885)), MAX(0, MIN($H1807 - SUM($L1913:BD1913), $H1807 *  (BE1859 + BE1885)))))","v":0},{"$f":" IF(BF$1895 = 1, BF1833, IF($H1807 < 0, MAX($H1807 - SUM($L1913:BE1913), $H1807 * (BF1859 + BF1885)), MAX(0, MIN($H1807 - SUM($L1913:BE1913), $H1807 *  (BF1859 + BF1885)))))","v":0},{"$f":" IF(BG$1895 = 1, BG1833, IF($H1807 < 0, MAX($H1807 - SUM($L1913:BF1913), $H1807 * (BG1859 + BG1885)), MAX(0, MIN($H1807 - SUM($L1913:BF1913), $H1807 *  (BG1859 + BG1885)))))","v":0},{"$f":" IF(BH$1895 = 1, BH1833, IF($H1807 < 0, MAX($H1807 - SUM($L1913:BG1913), $H1807 * (BH1859 + BH1885)), MAX(0, MIN($H1807 - SUM($L1913:BG1913), $H1807 *  (BH1859 + BH1885)))))","v":0},{"$f":" IF(BI$1895 = 1, BI1833, IF($H1807 < 0, MAX($H1807 - SUM($L1913:BH1913), $H1807 * (BI1859 + BI1885)), MAX(0, MIN($H1807 - SUM($L1913:BH1913), $H1807 *  (BI1859 + BI1885)))))","v":0},{"$f":" IF(BJ$1895 = 1, BJ1833, IF($H1807 < 0, MAX($H1807 - SUM($L1913:BI1913), $H1807 * (BJ1859 + BJ1885)), MAX(0, MIN($H1807 - SUM($L1913:BI1913), $H1807 *  (BJ1859 + BJ1885)))))","v":0},{"$f":" IF(BK$1895 = 1, BK1833, IF($H1807 < 0, MAX($H1807 - SUM($L1913:BJ1913), $H1807 * (BK1859 + BK1885)), MAX(0, MIN($H1807 - SUM($L1913:BJ1913), $H1807 *  (BK1859 + BK1885)))))","v":0},{"$f":" IF(BL$1895 = 1, BL1833, IF($H1807 < 0, MAX($H1807 - SUM($L1913:BK1913), $H1807 * (BL1859 + BL1885)), MAX(0, MIN($H1807 - SUM($L1913:BK1913), $H1807 *  (BL1859 + BL1885)))))","v":0},{"$f":" IF(BM$1895 = 1, BM1833, IF($H1807 < 0, MAX($H1807 - SUM($L1913:BL1913), $H1807 * (BM1859 + BM1885)), MAX(0, MIN($H1807 - SUM($L1913:BL1913), $H1807 *  (BM1859 + BM1885)))))","v":0},{"$f":" IF(BN$1895 = 1, BN1833, IF($H1807 < 0, MAX($H1807 - SUM($L1913:BM1913), $H1807 * (BN1859 + BN1885)), MAX(0, MIN($H1807 - SUM($L1913:BM1913), $H1807 *  (BN1859 + BN1885)))))","v":0},{"$f":" IF(BO$1895 = 1, BO1833, IF($H1807 < 0, MAX($H1807 - SUM($L1913:BN1913), $H1807 * (BO1859 + BO1885)), MAX(0, MIN($H1807 - SUM($L1913:BN1913), $H1807 *  (BO1859 + BO1885)))))","v":0},{"$f":" IF(BP$1895 = 1, BP1833, IF($H1807 < 0, MAX($H1807 - SUM($L1913:BO1913), $H1807 * (BP1859 + BP1885)), MAX(0, MIN($H1807 - SUM($L1913:BO1913), $H1807 *  (BP1859 + BP1885)))))","v":0},{"$f":" IF(BQ$1895 = 1, BQ1833, IF($H1807 < 0, MAX($H1807 - SUM($L1913:BP1913), $H1807 * (BQ1859 + BQ1885)), MAX(0, MIN($H1807 - SUM($L1913:BP1913), $H1807 *  (BQ1859 + BQ1885)))))","v":0},{"$f":" IF(BR$1895 = 1, BR1833, IF($H1807 < 0, MAX($H1807 - SUM($L1913:BQ1913), $H1807 * (BR1859 + BR1885)), MAX(0, MIN($H1807 - SUM($L1913:BQ1913), $H1807 *  (BR1859 + BR1885)))))","v":0},{"$f":" IF(BS$1895 = 1, BS1833, IF($H1807 < 0, MAX($H1807 - SUM($L1913:BR1913), $H1807 * (BS1859 + BS1885)), MAX(0, MIN($H1807 - SUM($L1913:BR1913), $H1807 *  (BS1859 + BS1885)))))","v":0},{"$f":" IF(BT$1895 = 1, BT1833, IF($H1807 < 0, MAX($H1807 - SUM($L1913:BS1913), $H1807 * (BT1859 + BT1885)), MAX(0, MIN($H1807 - SUM($L1913:BS1913), $H1807 *  (BT1859 + BT1885)))))","v":0},{"$f":" IF(BU$1895 = 1, BU1833, IF($H1807 < 0, MAX($H1807 - SUM($L1913:BT1913), $H1807 * (BU1859 + BU1885)), MAX(0, MIN($H1807 - SUM($L1913:BT1913), $H1807 *  (BU1859 + BU1885)))))","v":0},{"$f":" IF(BV$1895 = 1, BV1833, IF($H1807 < 0, MAX($H1807 - SUM($L1913:BU1913), $H1807 * (BV1859 + BV1885)), MAX(0, MIN($H1807 - SUM($L1913:BU1913), $H1807 *  (BV1859 + BV1885)))))","v":0},{"$f":" IF(BW$1895 = 1, BW1833, IF($H1807 < 0, MAX($H1807 - SUM($L1913:BV1913), $H1807 * (BW1859 + BW1885)), MAX(0, MIN($H1807 - SUM($L1913:BV1913), $H1807 *  (BW1859 + BW1885)))))","v":0},{"$f":" IF(BX$1895 = 1, BX1833, IF($H1807 < 0, MAX($H1807 - SUM($L1913:BW1913), $H1807 * (BX1859 + BX1885)), MAX(0, MIN($H1807 - SUM($L1913:BW1913), $H1807 *  (BX1859 + BX1885)))))","v":0},{"$f":" IF(BY$1895 = 1, BY1833, IF($H1807 < 0, MAX($H1807 - SUM($L1913:BX1913), $H1807 * (BY1859 + BY1885)), MAX(0, MIN($H1807 - SUM($L1913:BX1913), $H1807 *  (BY1859 + BY1885)))))","v":0},{"$f":" IF(BZ$1895 = 1, BZ1833, IF($H1807 < 0, MAX($H1807 - SUM($L1913:BY1913), $H1807 * (BZ1859 + BZ1885)), MAX(0, MIN($H1807 - SUM($L1913:BY1913), $H1807 *  (BZ1859 + BZ1885)))))","v":0},{"$f":" IF(CA$1895 = 1, CA1833, IF($H1807 < 0, MAX($H1807 - SUM($L1913:BZ1913), $H1807 * (CA1859 + CA1885)), MAX(0, MIN($H1807 - SUM($L1913:BZ1913), $H1807 *  (CA1859 + CA1885)))))","v":0}]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$55, \"dd mmm yy\") & \" - real - RT\"","v":"Depreciation - capex addition - 01 Oct 14 - real - RT"},null,null,null,"GBP m",null,0,null,{"$f":" IF(M$1895 = 1, M1838, IF($H1812 < 0, MAX($H1812 - SUM($L1918:L1918), $H1812 * (M1864 + M1890)), MAX(0, MIN($H1812 - SUM($L1918:L1918), $H1812 *  (M1864 + M1890)))))","v":0},{"$f":" IF(N$1895 = 1, N1838, IF($H1812 < 0, MAX($H1812 - SUM($L1918:M1918), $H1812 * (N1864 + N1890)), MAX(0, MIN($H1812 - SUM($L1918:M1918), $H1812 *  (N1864 + N1890)))))","v":0},{"$f":" IF(O$1895 = 1, O1838, IF($H1812 < 0, MAX($H1812 - SUM($L1918:N1918), $H1812 * (O1864 + O1890)), MAX(0, MIN($H1812 - SUM($L1918:N1918), $H1812 *  (O1864 + O1890)))))","v":0},{"$f":" IF(P$1895 = 1, P1838, IF($H1812 < 0, MAX($H1812 - SUM($L1918:O1918), $H1812 * (P1864 + P1890)), MAX(0, MIN($H1812 - SUM($L1918:O1918), $H1812 *  (P1864 + P1890)))))","v":0},{"$f":" IF(Q$1895 = 1, Q1838, IF($H1812 < 0, MAX($H1812 - SUM($L1918:P1918), $H1812 * (Q1864 + Q1890)), MAX(0, MIN($H1812 - SUM($L1918:P1918), $H1812 *  (Q1864 + Q1890)))))","v":0},{"$f":" IF(R$1895 = 1, R1838, IF($H1812 < 0, MAX($H1812 - SUM($L1918:Q1918), $H1812 * (R1864 + R1890)), MAX(0, MIN($H1812 - SUM($L1918:Q1918), $H1812 *  (R1864 + R1890)))))","v":0},{"$f":" IF(S$1895 = 1, S1838, IF($H1812 < 0, MAX($H1812 - SUM($L1918:R1918), $H1812 * (S1864 + S1890)), MAX(0, MIN($H1812 - SUM($L1918:R1918), $H1812 *  (S1864 + S1890)))))","v":0},{"$f":" IF(T$1895 = 1, T1838, IF($H1812 < 0, MAX($H1812 - SUM($L1918:S1918), $H1812 * (T1864 + T1890)), MAX(0, MIN($H1812 - SUM($L1918:S1918), $H1812 *  (T1864 + T1890)))))","v":0},{"$f":" IF(U$1895 = 1, U1838, IF($H1812 < 0, MAX($H1812 - SUM($L1918:T1918), $H1812 * (U1864 + U1890)), MAX(0, MIN($H1812 - SUM($L1918:T1918), $H1812 *  (U1864 + U1890)))))","v":0},{"$f":" IF(V$1895 = 1, V1838, IF($H1812 < 0, MAX($H1812 - SUM($L1918:U1918), $H1812 * (V1864 + V1890)), MAX(0, MIN($H1812 - SUM($L1918:U1918), $H1812 *  (V1864 + V1890)))))","v":0},{"$f":" IF(W$1895 = 1, W1838, IF($H1812 < 0, MAX($H1812 - SUM($L1918:V1918), $H1812 * (W1864 + W1890)), MAX(0, MIN($H1812 - SUM($L1918:V1918), $H1812 *  (W1864 + W1890)))))","v":0},{"$f":" IF(X$1895 = 1, X1838, IF($H1812 < 0, MAX($H1812 - SUM($L1918:W1918), $H1812 * (X1864 + X1890)), MAX(0, MIN($H1812 - SUM($L1918:W1918), $H1812 *  (X1864 + X1890)))))","v":0},{"$f":" IF(Y$1895 = 1, Y1838, IF($H1812 < 0, MAX($H1812 - SUM($L1918:X1918), $H1812 * (Y1864 + Y1890)), MAX(0, MIN($H1812 - SUM($L1918:X1918), $H1812 *  (Y1864 + Y1890)))))","v":0},{"$f":" IF(Z$1895 = 1, Z1838, IF($H1812 < 0, MAX($H1812 - SUM($L1918:Y1918), $H1812 * (Z1864 + Z1890)), MAX(0, MIN($H1812 - SUM($L1918:Y1918), $H1812 *  (Z1864 + Z1890)))))","v":0},{"$f":" IF(AA$1895 = 1, AA1838, IF($H1812 < 0, MAX($H1812 - SUM($L1918:Z1918), $H1812 * (AA1864 + AA1890)), MAX(0, MIN($H1812 - SUM($L1918:Z1918), $H1812 *  (AA1864 + AA1890)))))","v":0},{"$f":" IF(AB$1895 = 1, AB1838, IF($H1812 < 0, MAX($H1812 - SUM($L1918:AA1918), $H1812 * (AB1864 + AB1890)), MAX(0, MIN($H1812 - SUM($L1918:AA1918), $H1812 *  (AB1864 + AB1890)))))","v":0},{"$f":" IF(AC$1895 = 1, AC1838, IF($H1812 < 0, MAX($H1812 - SUM($L1918:AB1918), $H1812 * (AC1864 + AC1890)), MAX(0, MIN($H1812 - SUM($L1918:AB1918), $H1812 *  (AC1864 + AC1890)))))","v":0},{"$f":" IF(AD$1895 = 1, AD1838, IF($H1812 < 0, MAX($H1812 - SUM($L1918:AC1918), $H1812 * (AD1864 + AD1890)), MAX(0, MIN($H1812 - SUM($L1918:AC1918), $H1812 *  (AD1864 + AD1890)))))","v":0},{"$f":" IF(AE$1895 = 1, AE1838, IF($H1812 < 0, MAX($H1812 - SUM($L1918:AD1918), $H1812 * (AE1864 + AE1890)), MAX(0, MIN($H1812 - SUM($L1918:AD1918), $H1812 *  (AE1864 + AE1890)))))","v":0},{"$f":" IF(AF$1895 = 1, AF1838, IF($H1812 < 0, MAX($H1812 - SUM($L1918:AE1918), $H1812 * (AF1864 + AF1890)), MAX(0, MIN($H1812 - SUM($L1918:AE1918), $H1812 *  (AF1864 + AF1890)))))","v":0},{"$f":" IF(AG$1895 = 1, AG1838, IF($H1812 < 0, MAX($H1812 - SUM($L1918:AF1918), $H1812 * (AG1864 + AG1890)), MAX(0, MIN($H1812 - SUM($L1918:AF1918), $H1812 *  (AG1864 + AG1890)))))","v":0},{"$f":" IF(AH$1895 = 1, AH1838, IF($H1812 < 0, MAX($H1812 - SUM($L1918:AG1918), $H1812 * (AH1864 + AH1890)), MAX(0, MIN($H1812 - SUM($L1918:AG1918), $H1812 *  (AH1864 + AH1890)))))","v":0},{"$f":" IF(AI$1895 = 1, AI1838, IF($H1812 < 0, MAX($H1812 - SUM($L1918:AH1918), $H1812 * (AI1864 + AI1890)), MAX(0, MIN($H1812 - SUM($L1918:AH1918), $H1812 *  (AI1864 + AI1890)))))","v":0},{"$f":" IF(AJ$1895 = 1, AJ1838, IF($H1812 < 0, MAX($H1812 - SUM($L1918:AI1918), $H1812 * (AJ1864 + AJ1890)), MAX(0, MIN($H1812 - SUM($L1918:AI1918), $H1812 *  (AJ1864 + AJ1890)))))","v":0},{"$f":" IF(AK$1895 = 1, AK1838, IF($H1812 < 0, MAX($H1812 - SUM($L1918:AJ1918), $H1812 * (AK1864 + AK1890)), MAX(0, MIN($H1812 - SUM($L1918:AJ1918), $H1812 *  (AK1864 + AK1890)))))","v":0},{"$f":" IF(AL$1895 = 1, AL1838, IF($H1812 < 0, MAX($H1812 - SUM($L1918:AK1918), $H1812 * (AL1864 + AL1890)), MAX(0, MIN($H1812 - SUM($L1918:AK1918), $H1812 *  (AL1864 + AL1890)))))","v":0},{"$f":" IF(AM$1895 = 1, AM1838, IF($H1812 < 0, MAX($H1812 - SUM($L1918:AL1918), $H1812 * (AM1864 + AM1890)), MAX(0, MIN($H1812 - SUM($L1918:AL1918), $H1812 *  (AM1864 + AM1890)))))","v":0},{"$f":" IF(AN$1895 = 1, AN1838, IF($H1812 < 0, MAX($H1812 - SUM($L1918:AM1918), $H1812 * (AN1864 + AN1890)), MAX(0, MIN($H1812 - SUM($L1918:AM1918), $H1812 *  (AN1864 + AN1890)))))","v":0},{"$f":" IF(AO$1895 = 1, AO1838, IF($H1812 < 0, MAX($H1812 - SUM($L1918:AN1918), $H1812 * (AO1864 + AO1890)), MAX(0, MIN($H1812 - SUM($L1918:AN1918), $H1812 *  (AO1864 + AO1890)))))","v":0},{"$f":" IF(AP$1895 = 1, AP1838, IF($H1812 < 0, MAX($H1812 - SUM($L1918:AO1918), $H1812 * (AP1864 + AP1890)), MAX(0, MIN($H1812 - SUM($L1918:AO1918), $H1812 *  (AP1864 + AP1890)))))","v":0},{"$f":" IF(AQ$1895 = 1, AQ1838, IF($H1812 < 0, MAX($H1812 - SUM($L1918:AP1918), $H1812 * (AQ1864 + AQ1890)), MAX(0, MIN($H1812 - SUM($L1918:AP1918), $H1812 *  (AQ1864 + AQ1890)))))","v":0},{"$f":" IF(AR$1895 = 1, AR1838, IF($H1812 < 0, MAX($H1812 - SUM($L1918:AQ1918), $H1812 * (AR1864 + AR1890)), MAX(0, MIN($H1812 - SUM($L1918:AQ1918), $H1812 *  (AR1864 + AR1890)))))","v":0},{"$f":" IF(AS$1895 = 1, AS1838, IF($H1812 < 0, MAX($H1812 - SUM($L1918:AR1918), $H1812 * (AS1864 + AS1890)), MAX(0, MIN($H1812 - SUM($L1918:AR1918), $H1812 *  (AS1864 + AS1890)))))","v":0},{"$f":" IF(AT$1895 = 1, AT1838, IF($H1812 < 0, MAX($H1812 - SUM($L1918:AS1918), $H1812 * (AT1864 + AT1890)), MAX(0, MIN($H1812 - SUM($L1918:AS1918), $H1812 *  (AT1864 + AT1890)))))","v":0},{"$f":" IF(AU$1895 = 1, AU1838, IF($H1812 < 0, MAX($H1812 - SUM($L1918:AT1918), $H1812 * (AU1864 + AU1890)), MAX(0, MIN($H1812 - SUM($L1918:AT1918), $H1812 *  (AU1864 + AU1890)))))","v":0},{"$f":" IF(AV$1895 = 1, AV1838, IF($H1812 < 0, MAX($H1812 - SUM($L1918:AU1918), $H1812 * (AV1864 + AV1890)), MAX(0, MIN($H1812 - SUM($L1918:AU1918), $H1812 *  (AV1864 + AV1890)))))","v":0},{"$f":" IF(AW$1895 = 1, AW1838, IF($H1812 < 0, MAX($H1812 - SUM($L1918:AV1918), $H1812 * (AW1864 + AW1890)), MAX(0, MIN($H1812 - SUM($L1918:AV1918), $H1812 *  (AW1864 + AW1890)))))","v":0},{"$f":" IF(AX$1895 = 1, AX1838, IF($H1812 < 0, MAX($H1812 - SUM($L1918:AW1918), $H1812 * (AX1864 + AX1890)), MAX(0, MIN($H1812 - SUM($L1918:AW1918), $H1812 *  (AX1864 + AX1890)))))","v":0},{"$f":" IF(AY$1895 = 1, AY1838, IF($H1812 < 0, MAX($H1812 - SUM($L1918:AX1918), $H1812 * (AY1864 + AY1890)), MAX(0, MIN($H1812 - SUM($L1918:AX1918), $H1812 *  (AY1864 + AY1890)))))","v":0},{"$f":" IF(AZ$1895 = 1, AZ1838, IF($H1812 < 0, MAX($H1812 - SUM($L1918:AY1918), $H1812 * (AZ1864 + AZ1890)), MAX(0, MIN($H1812 - SUM($L1918:AY1918), $H1812 *  (AZ1864 + AZ1890)))))","v":0},{"$f":" IF(BA$1895 = 1, BA1838, IF($H1812 < 0, MAX($H1812 - SUM($L1918:AZ1918), $H1812 * (BA1864 + BA1890)), MAX(0, MIN($H1812 - SUM($L1918:AZ1918), $H1812 *  (BA1864 + BA1890)))))","v":0},{"$f":" IF(BB$1895 = 1, BB1838, IF($H1812 < 0, MAX($H1812 - SUM($L1918:BA1918), $H1812 * (BB1864 + BB1890)), MAX(0, MIN($H1812 - SUM($L1918:BA1918), $H1812 *  (BB1864 + BB1890)))))","v":0},{"$f":" IF(BC$1895 = 1, BC1838, IF($H1812 < 0, MAX($H1812 - SUM($L1918:BB1918), $H1812 * (BC1864 + BC1890)), MAX(0, MIN($H1812 - SUM($L1918:BB1918), $H1812 *  (BC1864 + BC1890)))))","v":0},{"$f":" IF(BD$1895 = 1, BD1838, IF($H1812 < 0, MAX($H1812 - SUM($L1918:BC1918), $H1812 * (BD1864 + BD1890)), MAX(0, MIN($H1812 - SUM($L1918:BC1918), $H1812 *  (BD1864 + BD1890)))))","v":0},{"$f":" IF(BE$1895 = 1, BE1838, IF($H1812 < 0, MAX($H1812 - SUM($L1918:BD1918), $H1812 * (BE1864 + BE1890)), MAX(0, MIN($H1812 - SUM($L1918:BD1918), $H1812 *  (BE1864 + BE1890)))))","v":0},{"$f":" IF(BF$1895 = 1, BF1838, IF($H1812 < 0, MAX($H1812 - SUM($L1918:BE1918), $H1812 * (BF1864 + BF1890)), MAX(0, MIN($H1812 - SUM($L1918:BE1918), $H1812 *  (BF1864 + BF1890)))))","v":0},{"$f":" IF(BG$1895 = 1, BG1838, IF($H1812 < 0, MAX($H1812 - SUM($L1918:BF1918), $H1812 * (BG1864 + BG1890)), MAX(0, MIN($H1812 - SUM($L1918:BF1918), $H1812 *  (BG1864 + BG1890)))))","v":0},{"$f":" IF(BH$1895 = 1, BH1838, IF($H1812 < 0, MAX($H1812 - SUM($L1918:BG1918), $H1812 * (BH1864 + BH1890)), MAX(0, MIN($H1812 - SUM($L1918:BG1918), $H1812 *  (BH1864 + BH1890)))))","v":0},{"$f":" IF(BI$1895 = 1, BI1838, IF($H1812 < 0, MAX($H1812 - SUM($L1918:BH1918), $H1812 * (BI1864 + BI1890)), MAX(0, MIN($H1812 - SUM($L1918:BH1918), $H1812 *  (BI1864 + BI1890)))))","v":0},{"$f":" IF(BJ$1895 = 1, BJ1838, IF($H1812 < 0, MAX($H1812 - SUM($L1918:BI1918), $H1812 * (BJ1864 + BJ1890)), MAX(0, MIN($H1812 - SUM($L1918:BI1918), $H1812 *  (BJ1864 + BJ1890)))))","v":0},{"$f":" IF(BK$1895 = 1, BK1838, IF($H1812 < 0, MAX($H1812 - SUM($L1918:BJ1918), $H1812 * (BK1864 + BK1890)), MAX(0, MIN($H1812 - SUM($L1918:BJ1918), $H1812 *  (BK1864 + BK1890)))))","v":0},{"$f":" IF(BL$1895 = 1, BL1838, IF($H1812 < 0, MAX($H1812 - SUM($L1918:BK1918), $H1812 * (BL1864 + BL1890)), MAX(0, MIN($H1812 - SUM($L1918:BK1918), $H1812 *  (BL1864 + BL1890)))))","v":0},{"$f":" IF(BM$1895 = 1, BM1838, IF($H1812 < 0, MAX($H1812 - SUM($L1918:BL1918), $H1812 * (BM1864 + BM1890)), MAX(0, MIN($H1812 - SUM($L1918:BL1918), $H1812 *  (BM1864 + BM1890)))))","v":0},{"$f":" IF(BN$1895 = 1, BN1838, IF($H1812 < 0, MAX($H1812 - SUM($L1918:BM1918), $H1812 * (BN1864 + BN1890)), MAX(0, MIN($H1812 - SUM($L1918:BM1918), $H1812 *  (BN1864 + BN1890)))))","v":0},{"$f":" IF(BO$1895 = 1, BO1838, IF($H1812 < 0, MAX($H1812 - SUM($L1918:BN1918), $H1812 * (BO1864 + BO1890)), MAX(0, MIN($H1812 - SUM($L1918:BN1918), $H1812 *  (BO1864 + BO1890)))))","v":0},{"$f":" IF(BP$1895 = 1, BP1838, IF($H1812 < 0, MAX($H1812 - SUM($L1918:BO1918), $H1812 * (BP1864 + BP1890)), MAX(0, MIN($H1812 - SUM($L1918:BO1918), $H1812 *  (BP1864 + BP1890)))))","v":0},{"$f":" IF(BQ$1895 = 1, BQ1838, IF($H1812 < 0, MAX($H1812 - SUM($L1918:BP1918), $H1812 * (BQ1864 + BQ1890)), MAX(0, MIN($H1812 - SUM($L1918:BP1918), $H1812 *  (BQ1864 + BQ1890)))))","v":0},{"$f":" IF(BR$1895 = 1, BR1838, IF($H1812 < 0, MAX($H1812 - SUM($L1918:BQ1918), $H1812 * (BR1864 + BR1890)), MAX(0, MIN($H1812 - SUM($L1918:BQ1918), $H1812 *  (BR1864 + BR1890)))))","v":0},{"$f":" IF(BS$1895 = 1, BS1838, IF($H1812 < 0, MAX($H1812 - SUM($L1918:BR1918), $H1812 * (BS1864 + BS1890)), MAX(0, MIN($H1812 - SUM($L1918:BR1918), $H1812 *  (BS1864 + BS1890)))))","v":0},{"$f":" IF(BT$1895 = 1, BT1838, IF($H1812 < 0, MAX($H1812 - SUM($L1918:BS1918), $H1812 * (BT1864 + BT1890)), MAX(0, MIN($H1812 - SUM($L1918:BS1918), $H1812 *  (BT1864 + BT1890)))))","v":0},{"$f":" IF(BU$1895 = 1, BU1838, IF($H1812 < 0, MAX($H1812 - SUM($L1918:BT1918), $H1812 * (BU1864 + BU1890)), MAX(0, MIN($H1812 - SUM($L1918:BT1918), $H1812 *  (BU1864 + BU1890)))))","v":0},{"$f":" IF(BV$1895 = 1, BV1838, IF($H1812 < 0, MAX($H1812 - SUM($L1918:BU1918), $H1812 * (BV1864 + BV1890)), MAX(0, MIN($H1812 - SUM($L1918:BU1918), $H1812 *  (BV1864 + BV1890)))))","v":0},{"$f":" IF(BW$1895 = 1, BW1838, IF($H1812 < 0, MAX($H1812 - SUM($L1918:BV1918), $H1812 * (BW1864 + BW1890)), MAX(0, MIN($H1812 - SUM($L1918:BV1918), $H1812 *  (BW1864 + BW1890)))))","v":0},{"$f":" IF(BX$1895 = 1, BX1838, IF($H1812 < 0, MAX($H1812 - SUM($L1918:BW1918), $H1812 * (BX1864 + BX1890)), MAX(0, MIN($H1812 - SUM($L1918:BW1918), $H1812 *  (BX1864 + BX1890)))))","v":0},{"$f":" IF(BY$1895 = 1, BY1838, IF($H1812 < 0, MAX($H1812 - SUM($L1918:BX1918), $H1812 * (BY1864 + BY1890)), MAX(0, MIN($H1812 - SUM($L1918:BX1918), $H1812 *  (BY1864 + BY1890)))))","v":0},{"$f":" IF(BZ$1895 = 1, BZ1838, IF($H1812 < 0, MAX($H1812 - SUM($L1918:BY1918), $H1812 * (BZ1864 + BZ1890)), MAX(0, MIN($H1812 - SUM($L1918:BY1918), $H1812 *  (BZ1864 + BZ1890)))))","v":0},{"$f":" IF(CA$1895 = 1, CA1838, IF($H1812 < 0, MAX($H1812 - SUM($L1918:BZ1918), $H1812 * (CA1864 + CA1890)), MAX(0, MIN($H1812 - SUM($L1918:BZ1918), $H1812 *  (CA1864 + CA1890)))))","v":0}]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$56, \"dd mmm yy\") & \" - real - RT\"","v":"Depreciation - capex addition - 01 Oct 15 - real - RT"},null,null,null,"GBP m",null,0,null,{"$f":" IF(M$1895 = 1, M1839, IF($H1813 < 0, MAX($H1813 - SUM($L1919:L1919), $H1813 * (M1865 + M1891)), MAX(0, MIN($H1813 - SUM($L1919:L1919), $H1813 *  (M1865 + M1891)))))","v":0},{"$f":" IF(N$1895 = 1, N1839, IF($H1813 < 0, MAX($H1813 - SUM($L1919:M1919), $H1813 * (N1865 + N1891)), MAX(0, MIN($H1813 - SUM($L1919:M1919), $H1813 *  (N1865 + N1891)))))","v":0},{"$f":" IF(O$1895 = 1, O1839, IF($H1813 < 0, MAX($H1813 - SUM($L1919:N1919), $H1813 * (O1865 + O1891)), MAX(0, MIN($H1813 - SUM($L1919:N1919), $H1813 *  (O1865 + O1891)))))","v":0},{"$f":" IF(P$1895 = 1, P1839, IF($H1813 < 0, MAX($H1813 - SUM($L1919:O1919), $H1813 * (P1865 + P1891)), MAX(0, MIN($H1813 - SUM($L1919:O1919), $H1813 *  (P1865 + P1891)))))","v":0},{"$f":" IF(Q$1895 = 1, Q1839, IF($H1813 < 0, MAX($H1813 - SUM($L1919:P1919), $H1813 * (Q1865 + Q1891)), MAX(0, MIN($H1813 - SUM($L1919:P1919), $H1813 *  (Q1865 + Q1891)))))","v":0},{"$f":" IF(R$1895 = 1, R1839, IF($H1813 < 0, MAX($H1813 - SUM($L1919:Q1919), $H1813 * (R1865 + R1891)), MAX(0, MIN($H1813 - SUM($L1919:Q1919), $H1813 *  (R1865 + R1891)))))","v":0},{"$f":" IF(S$1895 = 1, S1839, IF($H1813 < 0, MAX($H1813 - SUM($L1919:R1919), $H1813 * (S1865 + S1891)), MAX(0, MIN($H1813 - SUM($L1919:R1919), $H1813 *  (S1865 + S1891)))))","v":0},{"$f":" IF(T$1895 = 1, T1839, IF($H1813 < 0, MAX($H1813 - SUM($L1919:S1919), $H1813 * (T1865 + T1891)), MAX(0, MIN($H1813 - SUM($L1919:S1919), $H1813 *  (T1865 + T1891)))))","v":0},{"$f":" IF(U$1895 = 1, U1839, IF($H1813 < 0, MAX($H1813 - SUM($L1919:T1919), $H1813 * (U1865 + U1891)), MAX(0, MIN($H1813 - SUM($L1919:T1919), $H1813 *  (U1865 + U1891)))))","v":0},{"$f":" IF(V$1895 = 1, V1839, IF($H1813 < 0, MAX($H1813 - SUM($L1919:U1919), $H1813 * (V1865 + V1891)), MAX(0, MIN($H1813 - SUM($L1919:U1919), $H1813 *  (V1865 + V1891)))))","v":0},{"$f":" IF(W$1895 = 1, W1839, IF($H1813 < 0, MAX($H1813 - SUM($L1919:V1919), $H1813 * (W1865 + W1891)), MAX(0, MIN($H1813 - SUM($L1919:V1919), $H1813 *  (W1865 + W1891)))))","v":0},{"$f":" IF(X$1895 = 1, X1839, IF($H1813 < 0, MAX($H1813 - SUM($L1919:W1919), $H1813 * (X1865 + X1891)), MAX(0, MIN($H1813 - SUM($L1919:W1919), $H1813 *  (X1865 + X1891)))))","v":0},{"$f":" IF(Y$1895 = 1, Y1839, IF($H1813 < 0, MAX($H1813 - SUM($L1919:X1919), $H1813 * (Y1865 + Y1891)), MAX(0, MIN($H1813 - SUM($L1919:X1919), $H1813 *  (Y1865 + Y1891)))))","v":0},{"$f":" IF(Z$1895 = 1, Z1839, IF($H1813 < 0, MAX($H1813 - SUM($L1919:Y1919), $H1813 * (Z1865 + Z1891)), MAX(0, MIN($H1813 - SUM($L1919:Y1919), $H1813 *  (Z1865 + Z1891)))))","v":0},{"$f":" IF(AA$1895 = 1, AA1839, IF($H1813 < 0, MAX($H1813 - SUM($L1919:Z1919), $H1813 * (AA1865 + AA1891)), MAX(0, MIN($H1813 - SUM($L1919:Z1919), $H1813 *  (AA1865 + AA1891)))))","v":0},{"$f":" IF(AB$1895 = 1, AB1839, IF($H1813 < 0, MAX($H1813 - SUM($L1919:AA1919), $H1813 * (AB1865 + AB1891)), MAX(0, MIN($H1813 - SUM($L1919:AA1919), $H1813 *  (AB1865 + AB1891)))))","v":0},{"$f":" IF(AC$1895 = 1, AC1839, IF($H1813 < 0, MAX($H1813 - SUM($L1919:AB1919), $H1813 * (AC1865 + AC1891)), MAX(0, MIN($H1813 - SUM($L1919:AB1919), $H1813 *  (AC1865 + AC1891)))))","v":0},{"$f":" IF(AD$1895 = 1, AD1839, IF($H1813 < 0, MAX($H1813 - SUM($L1919:AC1919), $H1813 * (AD1865 + AD1891)), MAX(0, MIN($H1813 - SUM($L1919:AC1919), $H1813 *  (AD1865 + AD1891)))))","v":0},{"$f":" IF(AE$1895 = 1, AE1839, IF($H1813 < 0, MAX($H1813 - SUM($L1919:AD1919), $H1813 * (AE1865 + AE1891)), MAX(0, MIN($H1813 - SUM($L1919:AD1919), $H1813 *  (AE1865 + AE1891)))))","v":0},{"$f":" IF(AF$1895 = 1, AF1839, IF($H1813 < 0, MAX($H1813 - SUM($L1919:AE1919), $H1813 * (AF1865 + AF1891)), MAX(0, MIN($H1813 - SUM($L1919:AE1919), $H1813 *  (AF1865 + AF1891)))))","v":0},{"$f":" IF(AG$1895 = 1, AG1839, IF($H1813 < 0, MAX($H1813 - SUM($L1919:AF1919), $H1813 * (AG1865 + AG1891)), MAX(0, MIN($H1813 - SUM($L1919:AF1919), $H1813 *  (AG1865 + AG1891)))))","v":0},{"$f":" IF(AH$1895 = 1, AH1839, IF($H1813 < 0, MAX($H1813 - SUM($L1919:AG1919), $H1813 * (AH1865 + AH1891)), MAX(0, MIN($H1813 - SUM($L1919:AG1919), $H1813 *  (AH1865 + AH1891)))))","v":0},{"$f":" IF(AI$1895 = 1, AI1839, IF($H1813 < 0, MAX($H1813 - SUM($L1919:AH1919), $H1813 * (AI1865 + AI1891)), MAX(0, MIN($H1813 - SUM($L1919:AH1919), $H1813 *  (AI1865 + AI1891)))))","v":0},{"$f":" IF(AJ$1895 = 1, AJ1839, IF($H1813 < 0, MAX($H1813 - SUM($L1919:AI1919), $H1813 * (AJ1865 + AJ1891)), MAX(0, MIN($H1813 - SUM($L1919:AI1919), $H1813 *  (AJ1865 + AJ1891)))))","v":0},{"$f":" IF(AK$1895 = 1, AK1839, IF($H1813 < 0, MAX($H1813 - SUM($L1919:AJ1919), $H1813 * (AK1865 + AK1891)), MAX(0, MIN($H1813 - SUM($L1919:AJ1919), $H1813 *  (AK1865 + AK1891)))))","v":0},{"$f":" IF(AL$1895 = 1, AL1839, IF($H1813 < 0, MAX($H1813 - SUM($L1919:AK1919), $H1813 * (AL1865 + AL1891)), MAX(0, MIN($H1813 - SUM($L1919:AK1919), $H1813 *  (AL1865 + AL1891)))))","v":0},{"$f":" IF(AM$1895 = 1, AM1839, IF($H1813 < 0, MAX($H1813 - SUM($L1919:AL1919), $H1813 * (AM1865 + AM1891)), MAX(0, MIN($H1813 - SUM($L1919:AL1919), $H1813 *  (AM1865 + AM1891)))))","v":0},{"$f":" IF(AN$1895 = 1, AN1839, IF($H1813 < 0, MAX($H1813 - SUM($L1919:AM1919), $H1813 * (AN1865 + AN1891)), MAX(0, MIN($H1813 - SUM($L1919:AM1919), $H1813 *  (AN1865 + AN1891)))))","v":0},{"$f":" IF(AO$1895 = 1, AO1839, IF($H1813 < 0, MAX($H1813 - SUM($L1919:AN1919), $H1813 * (AO1865 + AO1891)), MAX(0, MIN($H1813 - SUM($L1919:AN1919), $H1813 *  (AO1865 + AO1891)))))","v":0},{"$f":" IF(AP$1895 = 1, AP1839, IF($H1813 < 0, MAX($H1813 - SUM($L1919:AO1919), $H1813 * (AP1865 + AP1891)), MAX(0, MIN($H1813 - SUM($L1919:AO1919), $H1813 *  (AP1865 + AP1891)))))","v":0},{"$f":" IF(AQ$1895 = 1, AQ1839, IF($H1813 < 0, MAX($H1813 - SUM($L1919:AP1919), $H1813 * (AQ1865 + AQ1891)), MAX(0, MIN($H1813 - SUM($L1919:AP1919), $H1813 *  (AQ1865 + AQ1891)))))","v":0},{"$f":" IF(AR$1895 = 1, AR1839, IF($H1813 < 0, MAX($H1813 - SUM($L1919:AQ1919), $H1813 * (AR1865 + AR1891)), MAX(0, MIN($H1813 - SUM($L1919:AQ1919), $H1813 *  (AR1865 + AR1891)))))","v":0},{"$f":" IF(AS$1895 = 1, AS1839, IF($H1813 < 0, MAX($H1813 - SUM($L1919:AR1919), $H1813 * (AS1865 + AS1891)), MAX(0, MIN($H1813 - SUM($L1919:AR1919), $H1813 *  (AS1865 + AS1891)))))","v":0},{"$f":" IF(AT$1895 = 1, AT1839, IF($H1813 < 0, MAX($H1813 - SUM($L1919:AS1919), $H1813 * (AT1865 + AT1891)), MAX(0, MIN($H1813 - SUM($L1919:AS1919), $H1813 *  (AT1865 + AT1891)))))","v":0},{"$f":" IF(AU$1895 = 1, AU1839, IF($H1813 < 0, MAX($H1813 - SUM($L1919:AT1919), $H1813 * (AU1865 + AU1891)), MAX(0, MIN($H1813 - SUM($L1919:AT1919), $H1813 *  (AU1865 + AU1891)))))","v":0},{"$f":" IF(AV$1895 = 1, AV1839, IF($H1813 < 0, MAX($H1813 - SUM($L1919:AU1919), $H1813 * (AV1865 + AV1891)), MAX(0, MIN($H1813 - SUM($L1919:AU1919), $H1813 *  (AV1865 + AV1891)))))","v":0},{"$f":" IF(AW$1895 = 1, AW1839, IF($H1813 < 0, MAX($H1813 - SUM($L1919:AV1919), $H1813 * (AW1865 + AW1891)), MAX(0, MIN($H1813 - SUM($L1919:AV1919), $H1813 *  (AW1865 + AW1891)))))","v":0},{"$f":" IF(AX$1895 = 1, AX1839, IF($H1813 < 0, MAX($H1813 - SUM($L1919:AW1919), $H1813 * (AX1865 + AX1891)), MAX(0, MIN($H1813 - SUM($L1919:AW1919), $H1813 *  (AX1865 + AX1891)))))","v":0},{"$f":" IF(AY$1895 = 1, AY1839, IF($H1813 < 0, MAX($H1813 - SUM($L1919:AX1919), $H1813 * (AY1865 + AY1891)), MAX(0, MIN($H1813 - SUM($L1919:AX1919), $H1813 *  (AY1865 + AY1891)))))","v":0},{"$f":" IF(AZ$1895 = 1, AZ1839, IF($H1813 < 0, MAX($H1813 - SUM($L1919:AY1919), $H1813 * (AZ1865 + AZ1891)), MAX(0, MIN($H1813 - SUM($L1919:AY1919), $H1813 *  (AZ1865 + AZ1891)))))","v":0},{"$f":" IF(BA$1895 = 1, BA1839, IF($H1813 < 0, MAX($H1813 - SUM($L1919:AZ1919), $H1813 * (BA1865 + BA1891)), MAX(0, MIN($H1813 - SUM($L1919:AZ1919), $H1813 *  (BA1865 + BA1891)))))","v":0},{"$f":" IF(BB$1895 = 1, BB1839, IF($H1813 < 0, MAX($H1813 - SUM($L1919:BA1919), $H1813 * (BB1865 + BB1891)), MAX(0, MIN($H1813 - SUM($L1919:BA1919), $H1813 *  (BB1865 + BB1891)))))","v":0},{"$f":" IF(BC$1895 = 1, BC1839, IF($H1813 < 0, MAX($H1813 - SUM($L1919:BB1919), $H1813 * (BC1865 + BC1891)), MAX(0, MIN($H1813 - SUM($L1919:BB1919), $H1813 *  (BC1865 + BC1891)))))","v":0},{"$f":" IF(BD$1895 = 1, BD1839, IF($H1813 < 0, MAX($H1813 - SUM($L1919:BC1919), $H1813 * (BD1865 + BD1891)), MAX(0, MIN($H1813 - SUM($L1919:BC1919), $H1813 *  (BD1865 + BD1891)))))","v":0},{"$f":" IF(BE$1895 = 1, BE1839, IF($H1813 < 0, MAX($H1813 - SUM($L1919:BD1919), $H1813 * (BE1865 + BE1891)), MAX(0, MIN($H1813 - SUM($L1919:BD1919), $H1813 *  (BE1865 + BE1891)))))","v":0},{"$f":" IF(BF$1895 = 1, BF1839, IF($H1813 < 0, MAX($H1813 - SUM($L1919:BE1919), $H1813 * (BF1865 + BF1891)), MAX(0, MIN($H1813 - SUM($L1919:BE1919), $H1813 *  (BF1865 + BF1891)))))","v":0},{"$f":" IF(BG$1895 = 1, BG1839, IF($H1813 < 0, MAX($H1813 - SUM($L1919:BF1919), $H1813 * (BG1865 + BG1891)), MAX(0, MIN($H1813 - SUM($L1919:BF1919), $H1813 *  (BG1865 + BG1891)))))","v":0},{"$f":" IF(BH$1895 = 1, BH1839, IF($H1813 < 0, MAX($H1813 - SUM($L1919:BG1919), $H1813 * (BH1865 + BH1891)), MAX(0, MIN($H1813 - SUM($L1919:BG1919), $H1813 *  (BH1865 + BH1891)))))","v":0},{"$f":" IF(BI$1895 = 1, BI1839, IF($H1813 < 0, MAX($H1813 - SUM($L1919:BH1919), $H1813 * (BI1865 + BI1891)), MAX(0, MIN($H1813 - SUM($L1919:BH1919), $H1813 *  (BI1865 + BI1891)))))","v":0},{"$f":" IF(BJ$1895 = 1, BJ1839, IF($H1813 < 0, MAX($H1813 - SUM($L1919:BI1919), $H1813 * (BJ1865 + BJ1891)), MAX(0, MIN($H1813 - SUM($L1919:BI1919), $H1813 *  (BJ1865 + BJ1891)))))","v":0},{"$f":" IF(BK$1895 = 1, BK1839, IF($H1813 < 0, MAX($H1813 - SUM($L1919:BJ1919), $H1813 * (BK1865 + BK1891)), MAX(0, MIN($H1813 - SUM($L1919:BJ1919), $H1813 *  (BK1865 + BK1891)))))","v":0},{"$f":" IF(BL$1895 = 1, BL1839, IF($H1813 < 0, MAX($H1813 - SUM($L1919:BK1919), $H1813 * (BL1865 + BL1891)), MAX(0, MIN($H1813 - SUM($L1919:BK1919), $H1813 *  (BL1865 + BL1891)))))","v":0},{"$f":" IF(BM$1895 = 1, BM1839, IF($H1813 < 0, MAX($H1813 - SUM($L1919:BL1919), $H1813 * (BM1865 + BM1891)), MAX(0, MIN($H1813 - SUM($L1919:BL1919), $H1813 *  (BM1865 + BM1891)))))","v":0},{"$f":" IF(BN$1895 = 1, BN1839, IF($H1813 < 0, MAX($H1813 - SUM($L1919:BM1919), $H1813 * (BN1865 + BN1891)), MAX(0, MIN($H1813 - SUM($L1919:BM1919), $H1813 *  (BN1865 + BN1891)))))","v":0},{"$f":" IF(BO$1895 = 1, BO1839, IF($H1813 < 0, MAX($H1813 - SUM($L1919:BN1919), $H1813 * (BO1865 + BO1891)), MAX(0, MIN($H1813 - SUM($L1919:BN1919), $H1813 *  (BO1865 + BO1891)))))","v":0},{"$f":" IF(BP$1895 = 1, BP1839, IF($H1813 < 0, MAX($H1813 - SUM($L1919:BO1919), $H1813 * (BP1865 + BP1891)), MAX(0, MIN($H1813 - SUM($L1919:BO1919), $H1813 *  (BP1865 + BP1891)))))","v":0},{"$f":" IF(BQ$1895 = 1, BQ1839, IF($H1813 < 0, MAX($H1813 - SUM($L1919:BP1919), $H1813 * (BQ1865 + BQ1891)), MAX(0, MIN($H1813 - SUM($L1919:BP1919), $H1813 *  (BQ1865 + BQ1891)))))","v":0},{"$f":" IF(BR$1895 = 1, BR1839, IF($H1813 < 0, MAX($H1813 - SUM($L1919:BQ1919), $H1813 * (BR1865 + BR1891)), MAX(0, MIN($H1813 - SUM($L1919:BQ1919), $H1813 *  (BR1865 + BR1891)))))","v":0},{"$f":" IF(BS$1895 = 1, BS1839, IF($H1813 < 0, MAX($H1813 - SUM($L1919:BR1919), $H1813 * (BS1865 + BS1891)), MAX(0, MIN($H1813 - SUM($L1919:BR1919), $H1813 *  (BS1865 + BS1891)))))","v":0},{"$f":" IF(BT$1895 = 1, BT1839, IF($H1813 < 0, MAX($H1813 - SUM($L1919:BS1919), $H1813 * (BT1865 + BT1891)), MAX(0, MIN($H1813 - SUM($L1919:BS1919), $H1813 *  (BT1865 + BT1891)))))","v":0},{"$f":" IF(BU$1895 = 1, BU1839, IF($H1813 < 0, MAX($H1813 - SUM($L1919:BT1919), $H1813 * (BU1865 + BU1891)), MAX(0, MIN($H1813 - SUM($L1919:BT1919), $H1813 *  (BU1865 + BU1891)))))","v":0},{"$f":" IF(BV$1895 = 1, BV1839, IF($H1813 < 0, MAX($H1813 - SUM($L1919:BU1919), $H1813 * (BV1865 + BV1891)), MAX(0, MIN($H1813 - SUM($L1919:BU1919), $H1813 *  (BV1865 + BV1891)))))","v":0},{"$f":" IF(BW$1895 = 1, BW1839, IF($H1813 < 0, MAX($H1813 - SUM($L1919:BV1919), $H1813 * (BW1865 + BW1891)), MAX(0, MIN($H1813 - SUM($L1919:BV1919), $H1813 *  (BW1865 + BW1891)))))","v":0},{"$f":" IF(BX$1895 = 1, BX1839, IF($H1813 < 0, MAX($H1813 - SUM($L1919:BW1919), $H1813 * (BX1865 + BX1891)), MAX(0, MIN($H1813 - SUM($L1919:BW1919), $H1813 *  (BX1865 + BX1891)))))","v":0},{"$f":" IF(BY$1895 = 1, BY1839, IF($H1813 < 0, MAX($H1813 - SUM($L1919:BX1919), $H1813 * (BY1865 + BY1891)), MAX(0, MIN($H1813 - SUM($L1919:BX1919), $H1813 *  (BY1865 + BY1891)))))","v":0},{"$f":" IF(BZ$1895 = 1, BZ1839, IF($H1813 < 0, MAX($H1813 - SUM($L1919:BY1919), $H1813 * (BZ1865 + BZ1891)), MAX(0, MIN($H1813 - SUM($L1919:BY1919), $H1813 *  (BZ1865 + BZ1891)))))","v":0},{"$f":" IF(CA$1895 = 1, CA1839, IF($H1813 < 0, MAX($H1813 - SUM($L1919:BZ1919), $H1813 * (CA1865 + CA1891)), MAX(0, MIN($H1813 - SUM($L1919:BZ1919), $H1813 *  (CA1865 + CA1891)))))","v":0}]
[]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$22","v":"Model period ending - RP1"},{"$f":" 'DL - C4 A'!F$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!G$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!H$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!I$22","v":"date"},{"$f":" 'DL - C4 A'!J$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!K$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!L$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!M$22","v":"1994-03-31"},{"$f":" 'DL - C4 A'!N$22","v":"1995-03-31"},{"$f":" 'DL - C4 A'!O$22","v":"1996-03-31"},{"$f":" 'DL - C4 A'!P$22","v":"1997-03-31"},{"$f":" 'DL - C4 A'!Q$22","v":"1998-03-31"},{"$f":" 'DL - C4 A'!R$22","v":"1999-03-31"},{"$f":" 'DL - C4 A'!S$22","v":"2000-03-31"},{"$f":" 'DL - C4 A'!T$22","v":"2001-03-31"},{"$f":" 'DL - C4 A'!U$22","v":"2002-03-31"},{"$f":" 'DL - C4 A'!V$22","v":"2003-03-31"},{"$f":" 'DL - C4 A'!W$22","v":"2004-03-31"},{"$f":" 'DL - C4 A'!X$22","v":"2005-03-31"},{"$f":" 'DL - C4 A'!Y$22","v":"2006-03-31"},{"$f":" 'DL - C4 A'!Z$22","v":"2007-03-31"},{"$f":" 'DL - C4 A'!AA$22","v":"2008-03-31"},{"$f":" 'DL - C4 A'!AB$22","v":"2009-03-31"},{"$f":" 'DL - C4 A'!AC$22","v":"2010-03-31"},{"$f":" 'DL - C4 A'!AD$22","v":"2011-03-31"},{"$f":" 'DL - C4 A'!AE$22","v":"2012-03-31"},{"$f":" 'DL - C4 A'!AF$22","v":"2013-03-31"},{"$f":" 'DL - C4 A'!AG$22","v":"2014-03-31"},{"$f":" 'DL - C4 A'!AH$22","v":"2015-03-31"},{"$f":" 'DL - C4 A'!AI$22","v":"2016-03-31"},{"$f":" 'DL - C4 A'!AJ$22","v":"2017-03-31"},{"$f":" 'DL - C4 A'!AK$22","v":"2018-03-31"},{"$f":" 'DL - C4 A'!AL$22","v":"2019-03-31"},{"$f":" 'DL - C4 A'!AM$22","v":"2020-03-31"},{"$f":" 'DL - C4 A'!AN$22","v":"2021-03-31"},{"$f":" 'DL - C4 A'!AO$22","v":"2022-03-31"},{"$f":" 'DL - C4 A'!AP$22","v":"2023-03-31"},{"$f":" 'DL - C4 A'!AQ$22","v":"2024-03-31"},{"$f":" 'DL - C4 A'!AR$22","v":"2025-03-31"},{"$f":" 'DL - C4 A'!AS$22","v":"2026-03-31"},{"$f":" 'DL - C4 A'!AT$22","v":"2027-03-31"},{"$f":" 'DL - C4 A'!AU$22","v":"2028-03-31"},{"$f":" 'DL - C4 A'!AV$22","v":"2029-03-31"},{"$f":" 'DL - C4 A'!AW$22","v":"2030-03-31"},{"$f":" 'DL - C4 A'!AX$22","v":"2031-03-31"},{"$f":" 'DL - C4 A'!AY$22","v":"2032-03-31"},{"$f":" 'DL - C4 A'!AZ$22","v":"2033-03-31"},{"$f":" 'DL - C4 A'!BA$22","v":"2034-03-31"},{"$f":" 'DL - C4 A'!BB$22","v":"2035-03-31"},{"$f":" 'DL - C4 A'!BC$22","v":"2036-03-31"},{"$f":" 'DL - C4 A'!BD$22","v":"2037-03-31"},{"$f":" 'DL - C4 A'!BE$22","v":"2038-03-31"},{"$f":" 'DL - C4 A'!BF$22","v":"2039-03-31"},{"$f":" 'DL - C4 A'!BG$22","v":"2040-03-31"},{"$f":" 'DL - C4 A'!BH$22","v":"2041-03-31"},{"$f":" 'DL - C4 A'!BI$22","v":"2042-03-31"},{"$f":" 'DL - C4 A'!BJ$22","v":"2043-03-31"},{"$f":" 'DL - C4 A'!BK$22","v":"2044-03-31"},{"$f":" 'DL - C4 A'!BL$22","v":"2045-03-31"},{"$f":" 'DL - C4 A'!BM$22","v":"2046-03-31"},{"$f":" 'DL - C4 A'!BN$22","v":"2047-03-31"},{"$f":" 'DL - C4 A'!BO$22","v":"2048-03-31"},{"$f":" 'DL - C4 A'!BP$22","v":"2049-03-31"},{"$f":" 'DL - C4 A'!BQ$22","v":"2050-03-31"},{"$f":" 'DL - C4 A'!BR$22","v":"2051-03-31"},{"$f":" 'DL - C4 A'!BS$22","v":"2052-03-31"},{"$f":" 'DL - C4 A'!BT$22","v":"2053-03-31"},{"$f":" 'DL - C4 A'!BU$22","v":"2054-03-31"},{"$f":" 'DL - C4 A'!BV$22","v":"2055-03-31"},{"$f":" 'DL - C4 A'!BW$22","v":"2056-03-31"},{"$f":" 'DL - C4 A'!BX$22","v":"2057-03-31"},{"$f":" 'DL - C4 A'!BY$22","v":"2058-03-31"},{"$f":" 'DL - C4 A'!BZ$22","v":"2059-03-31"},{"$f":" 'DL - C4 A'!CA$22","v":"2060-03-31"}]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$12","v":"RPI as on 2015/16 - (Base year 1993/94)"},{"$f":" 'Actuals Inp'!F$12","v":0},{"$f":" 'Actuals Inp'!G$12","v":"RPI2016"},{"$f":" 'Actuals Inp'!H$12","v":259.5},{"$f":" 'Actuals Inp'!I$12","v":"index"}]
[null,null,null,null,{"$f":" Time!E$23","v":"Model period ending"},{"$f":" Time!F$23","v":"00:00:00"},{"$f":" Time!G$23","v":"00:00:00"},{"$f":" Time!H$23","v":"00:00:00"},{"$f":" Time!I$23","v":"date"},{"$f":" Time!J$23","v":"00:00:00"},{"$f":" Time!K$23","v":"00:00:00"},{"$f":" Time!L$23","v":"00:00:00"},{"$f":" Time!M$23","v":"2017-03-31"},{"$f":" Time!N$23","v":"2018-03-31"},{"$f":" Time!O$23","v":"2019-03-31"},{"$f":" Time!P$23","v":"2020-03-31"},{"$f":" Time!Q$23","v":"2021-03-31"},{"$f":" Time!R$23","v":"2022-03-31"},{"$f":" Time!S$23","v":"2023-03-31"},{"$f":" Time!T$23","v":"2024-03-31"},{"$f":" Time!U$23","v":"2025-03-31"}]
[]
[null,null,null,null,{"$f":" 'DL - C4'!E$1017","v":"Depreciation amount for additional asset - t - RT"},{"$f":" 'DL - C4'!F$1017","v":"4.26:"},{"$f":" 'DL - C4'!G$1017","v":"DEPADD_RTt"},{"$f":" 'DL - C4'!H$1017","v":0},{"$f":" 'DL - C4'!I$1017","v":"GBP m"},{"$f":" 'DL - C4'!J$1017","v":0},{"$f":" 'DL - C4'!K$1017","v":0},{"$f":" 'DL - C4'!L$1017","v":0},{"$f":" 'DL - C4'!M$1017","v":0},{"$f":" 'DL - C4'!N$1017","v":0},{"$f":" 'DL - C4'!O$1017","v":0},{"$f":" 'DL - C4'!P$1017","v":0},{"$f":" 'DL - C4'!Q$1017","v":0},{"$f":" 'DL - C4'!R$1017","v":0},{"$f":" 'DL - C4'!S$1017","v":0},{"$f":" 'DL - C4'!T$1017","v":0},{"$f":" 'DL - C4'!U$1017","v":0}]
[null,null,null,null,"Depreciation amount for additional asset - t - RT - base year 2016",null,null,null,"GBP m",null,{"$f":" SUM(M1952:CA1952)","v":0},null,{"$f":" IF(M1950 = 0, 0, M1951 * $H1949 / M1950)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF(AS1950 = 0, 0, AS1951 * $H1949 / AS1950)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF(BY1950 = 0, 0, BY1951 * $H1949 / BY1950)","v":0},0,0]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$22","v":"Model period ending - RP1"},{"$f":" 'DL - C4 A'!F$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!G$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!H$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!I$22","v":"date"},{"$f":" 'DL - C4 A'!J$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!K$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!L$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!M$22","v":"1994-03-31"},{"$f":" 'DL - C4 A'!N$22","v":"1995-03-31"},{"$f":" 'DL - C4 A'!O$22","v":"1996-03-31"},{"$f":" 'DL - C4 A'!P$22","v":"1997-03-31"},{"$f":" 'DL - C4 A'!Q$22","v":"1998-03-31"},{"$f":" 'DL - C4 A'!R$22","v":"1999-03-31"},{"$f":" 'DL - C4 A'!S$22","v":"2000-03-31"},{"$f":" 'DL - C4 A'!T$22","v":"2001-03-31"},{"$f":" 'DL - C4 A'!U$22","v":"2002-03-31"},{"$f":" 'DL - C4 A'!V$22","v":"2003-03-31"},{"$f":" 'DL - C4 A'!W$22","v":"2004-03-31"},{"$f":" 'DL - C4 A'!X$22","v":"2005-03-31"},{"$f":" 'DL - C4 A'!Y$22","v":"2006-03-31"},{"$f":" 'DL - C4 A'!Z$22","v":"2007-03-31"},{"$f":" 'DL - C4 A'!AA$22","v":"2008-03-31"},{"$f":" 'DL - C4 A'!AB$22","v":"2009-03-31"},{"$f":" 'DL - C4 A'!AC$22","v":"2010-03-31"},{"$f":" 'DL - C4 A'!AD$22","v":"2011-03-31"},{"$f":" 'DL - C4 A'!AE$22","v":"2012-03-31"},{"$f":" 'DL - C4 A'!AF$22","v":"2013-03-31"},{"$f":" 'DL - C4 A'!AG$22","v":"2014-03-31"},{"$f":" 'DL - C4 A'!AH$22","v":"2015-03-31"},{"$f":" 'DL - C4 A'!AI$22","v":"2016-03-31"},{"$f":" 'DL - C4 A'!AJ$22","v":"2017-03-31"},{"$f":" 'DL - C4 A'!AK$22","v":"2018-03-31"},{"$f":" 'DL - C4 A'!AL$22","v":"2019-03-31"},{"$f":" 'DL - C4 A'!AM$22","v":"2020-03-31"},{"$f":" 'DL - C4 A'!AN$22","v":"2021-03-31"},{"$f":" 'DL - C4 A'!AO$22","v":"2022-03-31"},{"$f":" 'DL - C4 A'!AP$22","v":"2023-03-31"},{"$f":" 'DL - C4 A'!AQ$22","v":"2024-03-31"},{"$f":" 'DL - C4 A'!AR$22","v":"2025-03-31"},{"$f":" 'DL - C4 A'!AS$22","v":"2026-03-31"},{"$f":" 'DL - C4 A'!AT$22","v":"2027-03-31"},{"$f":" 'DL - C4 A'!AU$22","v":"2028-03-31"},{"$f":" 'DL - C4 A'!AV$22","v":"2029-03-31"},{"$f":" 'DL - C4 A'!AW$22","v":"2030-03-31"},{"$f":" 'DL - C4 A'!AX$22","v":"2031-03-31"},{"$f":" 'DL - C4 A'!AY$22","v":"2032-03-31"},{"$f":" 'DL - C4 A'!AZ$22","v":"2033-03-31"},{"$f":" 'DL - C4 A'!BA$22","v":"2034-03-31"},{"$f":" 'DL - C4 A'!BB$22","v":"2035-03-31"},{"$f":" 'DL - C4 A'!BC$22","v":"2036-03-31"},{"$f":" 'DL - C4 A'!BD$22","v":"2037-03-31"},{"$f":" 'DL - C4 A'!BE$22","v":"2038-03-31"},{"$f":" 'DL - C4 A'!BF$22","v":"2039-03-31"},{"$f":" 'DL - C4 A'!BG$22","v":"2040-03-31"},{"$f":" 'DL - C4 A'!BH$22","v":"2041-03-31"},{"$f":" 'DL - C4 A'!BI$22","v":"2042-03-31"},{"$f":" 'DL - C4 A'!BJ$22","v":"2043-03-31"},{"$f":" 'DL - C4 A'!BK$22","v":"2044-03-31"},{"$f":" 'DL - C4 A'!BL$22","v":"2045-03-31"},{"$f":" 'DL - C4 A'!BM$22","v":"2046-03-31"},{"$f":" 'DL - C4 A'!BN$22","v":"2047-03-31"},{"$f":" 'DL - C4 A'!BO$22","v":"2048-03-31"},{"$f":" 'DL - C4 A'!BP$22","v":"2049-03-31"},{"$f":" 'DL - C4 A'!BQ$22","v":"2050-03-31"},{"$f":" 'DL - C4 A'!BR$22","v":"2051-03-31"},{"$f":" 'DL - C4 A'!BS$22","v":"2052-03-31"},{"$f":" 'DL - C4 A'!BT$22","v":"2053-03-31"},{"$f":" 'DL - C4 A'!BU$22","v":"2054-03-31"},{"$f":" 'DL - C4 A'!BV$22","v":"2055-03-31"},{"$f":" 'DL - C4 A'!BW$22","v":"2056-03-31"},{"$f":" 'DL - C4 A'!BX$22","v":"2057-03-31"},{"$f":" 'DL - C4 A'!BY$22","v":"2058-03-31"},{"$f":" 'DL - C4 A'!BZ$22","v":"2059-03-31"},{"$f":" 'DL - C4 A'!CA$22","v":"2060-03-31"}]
[]
[null,null,null,null,{"$f":" E$55","v":"RP6 PPF- actual / actual - RP1"},0,0,0,"factor",0,6.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$55","v":0.5},1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$55","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$85","v":"Regulatory part period flag - RP1"},0,0,0,"flag",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$85","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$85","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" Inp_Depreciation!E$206","v":"Network capex add - 01 Apr 97 - price base 2016 - FE"},{"$f":" Inp_Depreciation!F$206","v":0},{"$f":" Inp_Depreciation!G$206","v":0},{"$f":" Inp_Depreciation!H$206","v":0},{"$f":" Inp_Depreciation!I$206","v":"GBP m"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$211","v":"Network capex add - 01 Apr 02 - price base 2016 - FE"},{"$f":" Inp_Depreciation!F$211","v":0},{"$f":" Inp_Depreciation!G$211","v":0},{"$f":" Inp_Depreciation!H$211","v":0},{"$f":" Inp_Depreciation!I$211","v":"GBP m"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$212","v":"Network capex add - 01 Apr 03 - price base 2016 - FE"},{"$f":" Inp_Depreciation!F$212","v":0},{"$f":" Inp_Depreciation!G$212","v":0},{"$f":" Inp_Depreciation!H$212","v":0},{"$f":" Inp_Depreciation!I$212","v":"GBP m"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$219","v":"Network capex add - 01 Apr 10 - price base 2016 - FE"},{"$f":" Inp_Depreciation!F$219","v":0},{"$f":" Inp_Depreciation!G$219","v":0},{"$f":" Inp_Depreciation!H$219","v":0},{"$f":" Inp_Depreciation!I$219","v":"GBP m"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$223","v":"Network capex add - 01 Oct 14 - price base 2016 - FE"},{"$f":" Inp_Depreciation!F$223","v":0},{"$f":" Inp_Depreciation!G$223","v":0},{"$f":" Inp_Depreciation!H$223","v":0},{"$f":" Inp_Depreciation!I$223","v":"GBP m"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$487","v":"Network capex add - 01 Apr 93 - depreciation inp - FE"},{"$f":" Inp_Depreciation!F$487","v":0},{"$f":" Inp_Depreciation!G$487","v":0},{"$f":" Inp_Depreciation!H$487","v":0},{"$f":" Inp_Depreciation!I$487","v":"GBP m"},{"$f":" Inp_Depreciation!J$487","v":"[Entitlement Model 28.11.16.xlsx]FEMO D.'!$B$7"},{"$f":" Inp_Depreciation!K$487","v":0},{"$f":" Inp_Depreciation!L$487","v":0},{"$f":" Inp_Depreciation!M$487","v":0},{"$f":" Inp_Depreciation!N$487","v":0},{"$f":" Inp_Depreciation!O$487","v":0},{"$f":" Inp_Depreciation!P$487","v":0},{"$f":" Inp_Depreciation!Q$487","v":0},{"$f":" Inp_Depreciation!R$487","v":0},{"$f":" Inp_Depreciation!S$487","v":0},{"$f":" Inp_Depreciation!T$487","v":0},{"$f":" Inp_Depreciation!U$487","v":0},{"$f":" Inp_Depreciation!V$487","v":0},{"$f":" Inp_Depreciation!W$487","v":0},{"$f":" Inp_Depreciation!X$487","v":0},{"$f":" Inp_Depreciation!Y$487","v":0},{"$f":" Inp_Depreciation!Z$487","v":0},{"$f":" Inp_Depreciation!AA$487","v":0},{"$f":" Inp_Depreciation!AB$487","v":0},{"$f":" Inp_Depreciation!AC$487","v":0},{"$f":" Inp_Depreciation!AD$487","v":0},{"$f":" Inp_Depreciation!AE$487","v":0},{"$f":" Inp_Depreciation!AF$487","v":0},{"$f":" Inp_Depreciation!AG$487","v":0},{"$f":" Inp_Depreciation!AH$487","v":0},{"$f":" Inp_Depreciation!AI$487","v":0},{"$f":" Inp_Depreciation!AJ$487","v":0},{"$f":" Inp_Depreciation!AK$487","v":0},{"$f":" Inp_Depreciation!AL$487","v":0},{"$f":" Inp_Depreciation!AM$487","v":0},{"$f":" Inp_Depreciation!AN$487","v":0},{"$f":" Inp_Depreciation!AO$487","v":0},{"$f":" Inp_Depreciation!AP$487","v":0},{"$f":" Inp_Depreciation!AQ$487","v":0},{"$f":" Inp_Depreciation!AR$487","v":0},{"$f":" Inp_Depreciation!AS$487","v":0},{"$f":" Inp_Depreciation!AT$487","v":0},{"$f":" Inp_Depreciation!AU$487","v":0},{"$f":" Inp_Depreciation!AV$487","v":0},{"$f":" Inp_Depreciation!AW$487","v":0},{"$f":" Inp_Depreciation!AX$487","v":0},{"$f":" Inp_Depreciation!AY$487","v":0},{"$f":" Inp_Depreciation!AZ$487","v":0},{"$f":" Inp_Depreciation!BA$487","v":0},{"$f":" Inp_Depreciation!BB$487","v":0},{"$f":" Inp_Depreciation!BC$487","v":0},{"$f":" Inp_Depreciation!BD$487","v":0},{"$f":" Inp_Depreciation!BE$487","v":0},{"$f":" Inp_Depreciation!BF$487","v":0},{"$f":" Inp_Depreciation!BG$487","v":0},{"$f":" Inp_Depreciation!BH$487","v":0},{"$f":" Inp_Depreciation!BI$487","v":0},{"$f":" Inp_Depreciation!BJ$487","v":0},{"$f":" Inp_Depreciation!BK$487","v":0},{"$f":" Inp_Depreciation!BL$487","v":0},{"$f":" Inp_Depreciation!BM$487","v":0},{"$f":" Inp_Depreciation!BN$487","v":0},{"$f":" Inp_Depreciation!BO$487","v":0},{"$f":" Inp_Depreciation!BP$487","v":0},{"$f":" Inp_Depreciation!BQ$487","v":0},{"$f":" Inp_Depreciation!BR$487","v":0},{"$f":" Inp_Depreciation!BS$487","v":0},{"$f":" Inp_Depreciation!BT$487","v":0},{"$f":" Inp_Depreciation!BU$487","v":0},{"$f":" Inp_Depreciation!BV$487","v":0},{"$f":" Inp_Depreciation!BW$487","v":0},{"$f":" Inp_Depreciation!BX$487","v":0},{"$f":" Inp_Depreciation!BY$487","v":0},{"$f":" Inp_Depreciation!BZ$487","v":0},{"$f":" Inp_Depreciation!CA$487","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$488","v":"Network capex add - 01 Apr 94 - depreciation inp - FE"},{"$f":" Inp_Depreciation!F$488","v":0},{"$f":" Inp_Depreciation!G$488","v":0},{"$f":" Inp_Depreciation!H$488","v":0},{"$f":" Inp_Depreciation!I$488","v":"GBP m"},{"$f":" Inp_Depreciation!J$488","v":0},{"$f":" Inp_Depreciation!K$488","v":0},{"$f":" Inp_Depreciation!L$488","v":0},{"$f":" Inp_Depreciation!M$488","v":0},{"$f":" Inp_Depreciation!N$488","v":0},{"$f":" Inp_Depreciation!O$488","v":0},{"$f":" Inp_Depreciation!P$488","v":0},{"$f":" Inp_Depreciation!Q$488","v":0},{"$f":" Inp_Depreciation!R$488","v":0},{"$f":" Inp_Depreciation!S$488","v":0},{"$f":" Inp_Depreciation!T$488","v":0},{"$f":" Inp_Depreciation!U$488","v":0},{"$f":" Inp_Depreciation!V$488","v":0},{"$f":" Inp_Depreciation!W$488","v":0},{"$f":" Inp_Depreciation!X$488","v":0},{"$f":" Inp_Depreciation!Y$488","v":0},{"$f":" Inp_Depreciation!Z$488","v":0},{"$f":" Inp_Depreciation!AA$488","v":0},{"$f":" Inp_Depreciation!AB$488","v":0},{"$f":" Inp_Depreciation!AC$488","v":0},{"$f":" Inp_Depreciation!AD$488","v":0},{"$f":" Inp_Depreciation!AE$488","v":0},{"$f":" Inp_Depreciation!AF$488","v":0},{"$f":" Inp_Depreciation!AG$488","v":0},{"$f":" Inp_Depreciation!AH$488","v":0},{"$f":" Inp_Depreciation!AI$488","v":0},{"$f":" Inp_Depreciation!AJ$488","v":0},{"$f":" Inp_Depreciation!AK$488","v":0},{"$f":" Inp_Depreciation!AL$488","v":0},{"$f":" Inp_Depreciation!AM$488","v":0},{"$f":" Inp_Depreciation!AN$488","v":0},{"$f":" Inp_Depreciation!AO$488","v":0},{"$f":" Inp_Depreciation!AP$488","v":0},{"$f":" Inp_Depreciation!AQ$488","v":0},{"$f":" Inp_Depreciation!AR$488","v":0},{"$f":" Inp_Depreciation!AS$488","v":0},{"$f":" Inp_Depreciation!AT$488","v":0},{"$f":" Inp_Depreciation!AU$488","v":0},{"$f":" Inp_Depreciation!AV$488","v":0},{"$f":" Inp_Depreciation!AW$488","v":0},{"$f":" Inp_Depreciation!AX$488","v":0},{"$f":" Inp_Depreciation!AY$488","v":0},{"$f":" Inp_Depreciation!AZ$488","v":0},{"$f":" Inp_Depreciation!BA$488","v":0},{"$f":" Inp_Depreciation!BB$488","v":0},{"$f":" Inp_Depreciation!BC$488","v":0},{"$f":" Inp_Depreciation!BD$488","v":0},{"$f":" Inp_Depreciation!BE$488","v":0},{"$f":" Inp_Depreciation!BF$488","v":0},{"$f":" Inp_Depreciation!BG$488","v":0},{"$f":" Inp_Depreciation!BH$488","v":0},{"$f":" Inp_Depreciation!BI$488","v":0},{"$f":" Inp_Depreciation!BJ$488","v":0},{"$f":" Inp_Depreciation!BK$488","v":0},{"$f":" Inp_Depreciation!BL$488","v":0},{"$f":" Inp_Depreciation!BM$488","v":0},{"$f":" Inp_Depreciation!BN$488","v":0},{"$f":" Inp_Depreciation!BO$488","v":0},{"$f":" Inp_Depreciation!BP$488","v":0},{"$f":" Inp_Depreciation!BQ$488","v":0},{"$f":" Inp_Depreciation!BR$488","v":0},{"$f":" Inp_Depreciation!BS$488","v":0},{"$f":" Inp_Depreciation!BT$488","v":0},{"$f":" Inp_Depreciation!BU$488","v":0},{"$f":" Inp_Depreciation!BV$488","v":0},{"$f":" Inp_Depreciation!BW$488","v":0},{"$f":" Inp_Depreciation!BX$488","v":0},{"$f":" Inp_Depreciation!BY$488","v":0},{"$f":" Inp_Depreciation!BZ$488","v":0},{"$f":" Inp_Depreciation!CA$488","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$493","v":"Network capex add - 01 Apr 99 - depreciation inp - FE"},{"$f":" Inp_Depreciation!F$493","v":0},{"$f":" Inp_Depreciation!G$493","v":0},{"$f":" Inp_Depreciation!H$493","v":0},{"$f":" Inp_Depreciation!I$493","v":"GBP m"},{"$f":" Inp_Depreciation!J$493","v":0},{"$f":" Inp_Depreciation!K$493","v":0},{"$f":" Inp_Depreciation!L$493","v":0},{"$f":" Inp_Depreciation!M$493","v":0},{"$f":" Inp_Depreciation!N$493","v":0},{"$f":" Inp_Depreciation!O$493","v":0},{"$f":" Inp_Depreciation!P$493","v":0},{"$f":" Inp_Depreciation!Q$493","v":0},{"$f":" Inp_Depreciation!R$493","v":0},{"$f":" Inp_Depreciation!S$493","v":0},{"$f":" Inp_Depreciation!T$493","v":0},{"$f":" Inp_Depreciation!U$493","v":0},{"$f":" Inp_Depreciation!V$493","v":0},{"$f":" Inp_Depreciation!W$493","v":0},{"$f":" Inp_Depreciation!X$493","v":0},{"$f":" Inp_Depreciation!Y$493","v":0},{"$f":" Inp_Depreciation!Z$493","v":0},{"$f":" Inp_Depreciation!AA$493","v":0},{"$f":" Inp_Depreciation!AB$493","v":0},{"$f":" Inp_Depreciation!AC$493","v":0},{"$f":" Inp_Depreciation!AD$493","v":0},{"$f":" Inp_Depreciation!AE$493","v":0},{"$f":" Inp_Depreciation!AF$493","v":0},{"$f":" Inp_Depreciation!AG$493","v":0},{"$f":" Inp_Depreciation!AH$493","v":0},{"$f":" Inp_Depreciation!AI$493","v":0},{"$f":" Inp_Depreciation!AJ$493","v":0},{"$f":" Inp_Depreciation!AK$493","v":0},{"$f":" Inp_Depreciation!AL$493","v":0},{"$f":" Inp_Depreciation!AM$493","v":0},{"$f":" Inp_Depreciation!AN$493","v":0},{"$f":" Inp_Depreciation!AO$493","v":0},{"$f":" Inp_Depreciation!AP$493","v":0},{"$f":" Inp_Depreciation!AQ$493","v":0},{"$f":" Inp_Depreciation!AR$493","v":0},{"$f":" Inp_Depreciation!AS$493","v":0},{"$f":" Inp_Depreciation!AT$493","v":0},{"$f":" Inp_Depreciation!AU$493","v":0},{"$f":" Inp_Depreciation!AV$493","v":0},{"$f":" Inp_Depreciation!AW$493","v":0},{"$f":" Inp_Depreciation!AX$493","v":0},{"$f":" Inp_Depreciation!AY$493","v":0},{"$f":" Inp_Depreciation!AZ$493","v":0},{"$f":" Inp_Depreciation!BA$493","v":0},{"$f":" Inp_Depreciation!BB$493","v":0},{"$f":" Inp_Depreciation!BC$493","v":0},{"$f":" Inp_Depreciation!BD$493","v":0},{"$f":" Inp_Depreciation!BE$493","v":0},{"$f":" Inp_Depreciation!BF$493","v":0},{"$f":" Inp_Depreciation!BG$493","v":0},{"$f":" Inp_Depreciation!BH$493","v":0},{"$f":" Inp_Depreciation!BI$493","v":0},{"$f":" Inp_Depreciation!BJ$493","v":0},{"$f":" Inp_Depreciation!BK$493","v":0},{"$f":" Inp_Depreciation!BL$493","v":0},{"$f":" Inp_Depreciation!BM$493","v":0},{"$f":" Inp_Depreciation!BN$493","v":0},{"$f":" Inp_Depreciation!BO$493","v":0},{"$f":" Inp_Depreciation!BP$493","v":0},{"$f":" Inp_Depreciation!BQ$493","v":0},{"$f":" Inp_Depreciation!BR$493","v":0},{"$f":" Inp_Depreciation!BS$493","v":0},{"$f":" Inp_Depreciation!BT$493","v":0},{"$f":" Inp_Depreciation!BU$493","v":0},{"$f":" Inp_Depreciation!BV$493","v":0},{"$f":" Inp_Depreciation!BW$493","v":0},{"$f":" Inp_Depreciation!BX$493","v":0},{"$f":" Inp_Depreciation!BY$493","v":0},{"$f":" Inp_Depreciation!BZ$493","v":0},{"$f":" Inp_Depreciation!CA$493","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$498","v":"Network capex add - 01 Apr 04 - depreciation inp - FE"},{"$f":" Inp_Depreciation!F$498","v":0},{"$f":" Inp_Depreciation!G$498","v":0},{"$f":" Inp_Depreciation!H$498","v":0},{"$f":" Inp_Depreciation!I$498","v":"GBP m"},{"$f":" Inp_Depreciation!J$498","v":0},{"$f":" Inp_Depreciation!K$498","v":8.2539020033375277},{"$f":" Inp_Depreciation!L$498","v":0},{"$f":" Inp_Depreciation!M$498","v":0},{"$f":" Inp_Depreciation!N$498","v":0},{"$f":" Inp_Depreciation!O$498","v":0},{"$f":" Inp_Depreciation!P$498","v":0},{"$f":" Inp_Depreciation!Q$498","v":0},{"$f":" Inp_Depreciation!R$498","v":0},{"$f":" Inp_Depreciation!S$498","v":0},{"$f":" Inp_Depreciation!T$498","v":0},{"$f":" Inp_Depreciation!U$498","v":0},{"$f":" Inp_Depreciation!V$498","v":0},{"$f":" Inp_Depreciation!W$498","v":0},{"$f":" Inp_Depreciation!X$498","v":0},{"$f":" Inp_Depreciation!Y$498","v":0},{"$f":" Inp_Depreciation!Z$498","v":0.41269510016687666},{"$f":" Inp_Depreciation!AA$498","v":0.8253902003337521},{"$f":" Inp_Depreciation!AB$498","v":0.8253902003337521},{"$f":" Inp_Depreciation!AC$498","v":0.8253902003337521},{"$f":" Inp_Depreciation!AD$498","v":0.8253902003337521},{"$f":" Inp_Depreciation!AE$498","v":0.8253902003337521},{"$f":" Inp_Depreciation!AF$498","v":1.6507804006675066},{"$f":" Inp_Depreciation!AG$498","v":1.6507804006675066},{"$f":" Inp_Depreciation!AH$498","v":0.41269510016687783},{"$f":" Inp_Depreciation!AI$498","v":0},{"$f":" Inp_Depreciation!AJ$498","v":0},{"$f":" Inp_Depreciation!AK$498","v":0},{"$f":" Inp_Depreciation!AL$498","v":0},{"$f":" Inp_Depreciation!AM$498","v":0},{"$f":" Inp_Depreciation!AN$498","v":0},{"$f":" Inp_Depreciation!AO$498","v":0},{"$f":" Inp_Depreciation!AP$498","v":0},{"$f":" Inp_Depreciation!AQ$498","v":0},{"$f":" Inp_Depreciation!AR$498","v":0},{"$f":" Inp_Depreciation!AS$498","v":0},{"$f":" Inp_Depreciation!AT$498","v":0},{"$f":" Inp_Depreciation!AU$498","v":0},{"$f":" Inp_Depreciation!AV$498","v":0},{"$f":" Inp_Depreciation!AW$498","v":0},{"$f":" Inp_Depreciation!AX$498","v":0},{"$f":" Inp_Depreciation!AY$498","v":0},{"$f":" Inp_Depreciation!AZ$498","v":0},{"$f":" Inp_Depreciation!BA$498","v":0},{"$f":" Inp_Depreciation!BB$498","v":0},{"$f":" Inp_Depreciation!BC$498","v":0},{"$f":" Inp_Depreciation!BD$498","v":0},{"$f":" Inp_Depreciation!BE$498","v":0},{"$f":" Inp_Depreciation!BF$498","v":0},{"$f":" Inp_Depreciation!BG$498","v":0},{"$f":" Inp_Depreciation!BH$498","v":0},{"$f":" Inp_Depreciation!BI$498","v":0},{"$f":" Inp_Depreciation!BJ$498","v":0},{"$f":" Inp_Depreciation!BK$498","v":0},{"$f":" Inp_Depreciation!BL$498","v":0},{"$f":" Inp_Depreciation!BM$498","v":0},{"$f":" Inp_Depreciation!BN$498","v":0},{"$f":" Inp_Depreciation!BO$498","v":0},{"$f":" Inp_Depreciation!BP$498","v":0},{"$f":" Inp_Depreciation!BQ$498","v":0},{"$f":" Inp_Depreciation!BR$498","v":0},{"$f":" Inp_Depreciation!BS$498","v":0},{"$f":" Inp_Depreciation!BT$498","v":0},{"$f":" Inp_Depreciation!BU$498","v":0},{"$f":" Inp_Depreciation!BV$498","v":0},{"$f":" Inp_Depreciation!BW$498","v":0},{"$f":" Inp_Depreciation!BX$498","v":0},{"$f":" Inp_Depreciation!BY$498","v":0},{"$f":" Inp_Depreciation!BZ$498","v":0},{"$f":" Inp_Depreciation!CA$498","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$503","v":"Network capex add - 01 Apr 09 - depreciation inp - FE"},{"$f":" Inp_Depreciation!F$503","v":0},{"$f":" Inp_Depreciation!G$503","v":0},{"$f":" Inp_Depreciation!H$503","v":0},{"$f":" Inp_Depreciation!I$503","v":"GBP m"},{"$f":" Inp_Depreciation!J$503","v":0},{"$f":" Inp_Depreciation!K$503","v":0},{"$f":" Inp_Depreciation!L$503","v":0},{"$f":" Inp_Depreciation!M$503","v":0},{"$f":" Inp_Depreciation!N$503","v":0},{"$f":" Inp_Depreciation!O$503","v":0},{"$f":" Inp_Depreciation!P$503","v":0},{"$f":" Inp_Depreciation!Q$503","v":0},{"$f":" Inp_Depreciation!R$503","v":0},{"$f":" Inp_Depreciation!S$503","v":0},{"$f":" Inp_Depreciation!T$503","v":0},{"$f":" Inp_Depreciation!U$503","v":0},{"$f":" Inp_Depreciation!V$503","v":0},{"$f":" Inp_Depreciation!W$503","v":0},{"$f":" Inp_Depreciation!X$503","v":0},{"$f":" Inp_Depreciation!Y$503","v":0},{"$f":" Inp_Depreciation!Z$503","v":0},{"$f":" Inp_Depreciation!AA$503","v":0},{"$f":" Inp_Depreciation!AB$503","v":0},{"$f":" Inp_Depreciation!AC$503","v":0},{"$f":" Inp_Depreciation!AD$503","v":0},{"$f":" Inp_Depreciation!AE$503","v":0},{"$f":" Inp_Depreciation!AF$503","v":0},{"$f":" Inp_Depreciation!AG$503","v":0},{"$f":" Inp_Depreciation!AH$503","v":0},{"$f":" Inp_Depreciation!AI$503","v":0},{"$f":" Inp_Depreciation!AJ$503","v":0},{"$f":" Inp_Depreciation!AK$503","v":0},{"$f":" Inp_Depreciation!AL$503","v":0},{"$f":" Inp_Depreciation!AM$503","v":0},{"$f":" Inp_Depreciation!AN$503","v":0},{"$f":" Inp_Depreciation!AO$503","v":0},{"$f":" Inp_Depreciation!AP$503","v":0},{"$f":" Inp_Depreciation!AQ$503","v":0},{"$f":" Inp_Depreciation!AR$503","v":0},{"$f":" Inp_Depreciation!AS$503","v":0},{"$f":" Inp_Depreciation!AT$503","v":0},{"$f":" Inp_Depreciation!AU$503","v":0},{"$f":" Inp_Depreciation!AV$503","v":0},{"$f":" Inp_Depreciation!AW$503","v":0},{"$f":" Inp_Depreciation!AX$503","v":0},{"$f":" Inp_Depreciation!AY$503","v":0},{"$f":" Inp_Depreciation!AZ$503","v":0},{"$f":" Inp_Depreciation!BA$503","v":0},{"$f":" Inp_Depreciation!BB$503","v":0},{"$f":" Inp_Depreciation!BC$503","v":0},{"$f":" Inp_Depreciation!BD$503","v":0},{"$f":" Inp_Depreciation!BE$503","v":0},{"$f":" Inp_Depreciation!BF$503","v":0},{"$f":" Inp_Depreciation!BG$503","v":0},{"$f":" Inp_Depreciation!BH$503","v":0},{"$f":" Inp_Depreciation!BI$503","v":0},{"$f":" Inp_Depreciation!BJ$503","v":0},{"$f":" Inp_Depreciation!BK$503","v":0},{"$f":" Inp_Depreciation!BL$503","v":0},{"$f":" Inp_Depreciation!BM$503","v":0},{"$f":" Inp_Depreciation!BN$503","v":0},{"$f":" Inp_Depreciation!BO$503","v":0},{"$f":" Inp_Depreciation!BP$503","v":0},{"$f":" Inp_Depreciation!BQ$503","v":0},{"$f":" Inp_Depreciation!BR$503","v":0},{"$f":" Inp_Depreciation!BS$503","v":0},{"$f":" Inp_Depreciation!BT$503","v":0},{"$f":" Inp_Depreciation!BU$503","v":0},{"$f":" Inp_Depreciation!BV$503","v":0},{"$f":" Inp_Depreciation!BW$503","v":0},{"$f":" Inp_Depreciation!BX$503","v":0},{"$f":" Inp_Depreciation!BY$503","v":0},{"$f":" Inp_Depreciation!BZ$503","v":0},{"$f":" Inp_Depreciation!CA$503","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$505","v":"Network capex add - 01 Apr 11 - depreciation inp - FE"},{"$f":" Inp_Depreciation!F$505","v":0},{"$f":" Inp_Depreciation!G$505","v":0},{"$f":" Inp_Depreciation!H$505","v":0},{"$f":" Inp_Depreciation!I$505","v":"GBP m"},{"$f":" Inp_Depreciation!J$505","v":0},{"$f":" Inp_Depreciation!K$505","v":0},{"$f":" Inp_Depreciation!L$505","v":0},{"$f":" Inp_Depreciation!M$505","v":0},{"$f":" Inp_Depreciation!N$505","v":0},{"$f":" Inp_Depreciation!O$505","v":0},{"$f":" Inp_Depreciation!P$505","v":0},{"$f":" Inp_Depreciation!Q$505","v":0},{"$f":" Inp_Depreciation!R$505","v":0},{"$f":" Inp_Depreciation!S$505","v":0},{"$f":" Inp_Depreciation!T$505","v":0},{"$f":" Inp_Depreciation!U$505","v":0},{"$f":" Inp_Depreciation!V$505","v":0},{"$f":" Inp_Depreciation!W$505","v":0},{"$f":" Inp_Depreciation!X$505","v":0},{"$f":" Inp_Depreciation!Y$505","v":0},{"$f":" Inp_Depreciation!Z$505","v":0},{"$f":" Inp_Depreciation!AA$505","v":0},{"$f":" Inp_Depreciation!AB$505","v":0},{"$f":" Inp_Depreciation!AC$505","v":0},{"$f":" Inp_Depreciation!AD$505","v":0},{"$f":" Inp_Depreciation!AE$505","v":0},{"$f":" Inp_Depreciation!AF$505","v":0},{"$f":" Inp_Depreciation!AG$505","v":0},{"$f":" Inp_Depreciation!AH$505","v":0},{"$f":" Inp_Depreciation!AI$505","v":0},{"$f":" Inp_Depreciation!AJ$505","v":0},{"$f":" Inp_Depreciation!AK$505","v":0},{"$f":" Inp_Depreciation!AL$505","v":0},{"$f":" Inp_Depreciation!AM$505","v":0},{"$f":" Inp_Depreciation!AN$505","v":0},{"$f":" Inp_Depreciation!AO$505","v":0},{"$f":" Inp_Depreciation!AP$505","v":0},{"$f":" Inp_Depreciation!AQ$505","v":0},{"$f":" Inp_Depreciation!AR$505","v":0},{"$f":" Inp_Depreciation!AS$505","v":0},{"$f":" Inp_Depreciation!AT$505","v":0},{"$f":" Inp_Depreciation!AU$505","v":0},{"$f":" Inp_Depreciation!AV$505","v":0},{"$f":" Inp_Depreciation!AW$505","v":0},{"$f":" Inp_Depreciation!AX$505","v":0},{"$f":" Inp_Depreciation!AY$505","v":0},{"$f":" Inp_Depreciation!AZ$505","v":0},{"$f":" Inp_Depreciation!BA$505","v":0},{"$f":" Inp_Depreciation!BB$505","v":0},{"$f":" Inp_Depreciation!BC$505","v":0},{"$f":" Inp_Depreciation!BD$505","v":0},{"$f":" Inp_Depreciation!BE$505","v":0},{"$f":" Inp_Depreciation!BF$505","v":0},{"$f":" Inp_Depreciation!BG$505","v":0},{"$f":" Inp_Depreciation!BH$505","v":0},{"$f":" Inp_Depreciation!BI$505","v":0},{"$f":" Inp_Depreciation!BJ$505","v":0},{"$f":" Inp_Depreciation!BK$505","v":0},{"$f":" Inp_Depreciation!BL$505","v":0},{"$f":" Inp_Depreciation!BM$505","v":0},{"$f":" Inp_Depreciation!BN$505","v":0},{"$f":" Inp_Depreciation!BO$505","v":0},{"$f":" Inp_Depreciation!BP$505","v":0},{"$f":" Inp_Depreciation!BQ$505","v":0},{"$f":" Inp_Depreciation!BR$505","v":0},{"$f":" Inp_Depreciation!BS$505","v":0},{"$f":" Inp_Depreciation!BT$505","v":0},{"$f":" Inp_Depreciation!BU$505","v":0},{"$f":" Inp_Depreciation!BV$505","v":0},{"$f":" Inp_Depreciation!BW$505","v":0},{"$f":" Inp_Depreciation!BX$505","v":0},{"$f":" Inp_Depreciation!BY$505","v":0},{"$f":" Inp_Depreciation!BZ$505","v":0},{"$f":" Inp_Depreciation!CA$505","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$510","v":"Network capex add - 01 Oct 16 - depreciation inp - FE"},{"$f":" Inp_Depreciation!F$510","v":0},{"$f":" Inp_Depreciation!G$510","v":0},{"$f":" Inp_Depreciation!H$510","v":0},{"$f":" Inp_Depreciation!I$510","v":"GBP m"},{"$f":" Inp_Depreciation!J$510","v":0},{"$f":" Inp_Depreciation!K$510","v":0},{"$f":" Inp_Depreciation!L$510","v":0},{"$f":" Inp_Depreciation!M$510","v":0},{"$f":" Inp_Depreciation!N$510","v":0},{"$f":" Inp_Depreciation!O$510","v":0},{"$f":" Inp_Depreciation!P$510","v":0},{"$f":" Inp_Depreciation!Q$510","v":0},{"$f":" Inp_Depreciation!R$510","v":0},{"$f":" Inp_Depreciation!S$510","v":0},{"$f":" Inp_Depreciation!T$510","v":0},{"$f":" Inp_Depreciation!U$510","v":0},{"$f":" Inp_Depreciation!V$510","v":0},{"$f":" Inp_Depreciation!W$510","v":0},{"$f":" Inp_Depreciation!X$510","v":0},{"$f":" Inp_Depreciation!Y$510","v":0},{"$f":" Inp_Depreciation!Z$510","v":0},{"$f":" Inp_Depreciation!AA$510","v":0},{"$f":" Inp_Depreciation!AB$510","v":0},{"$f":" Inp_Depreciation!AC$510","v":0},{"$f":" Inp_Depreciation!AD$510","v":0},{"$f":" Inp_Depreciation!AE$510","v":0},{"$f":" Inp_Depreciation!AF$510","v":0},{"$f":" Inp_Depreciation!AG$510","v":0},{"$f":" Inp_Depreciation!AH$510","v":0},{"$f":" Inp_Depreciation!AI$510","v":0},{"$f":" Inp_Depreciation!AJ$510","v":0},{"$f":" Inp_Depreciation!AK$510","v":0},{"$f":" Inp_Depreciation!AL$510","v":0},{"$f":" Inp_Depreciation!AM$510","v":0},{"$f":" Inp_Depreciation!AN$510","v":0},{"$f":" Inp_Depreciation!AO$510","v":0},{"$f":" Inp_Depreciation!AP$510","v":0},{"$f":" Inp_Depreciation!AQ$510","v":0},{"$f":" Inp_Depreciation!AR$510","v":0},{"$f":" Inp_Depreciation!AS$510","v":0},{"$f":" Inp_Depreciation!AT$510","v":0},{"$f":" Inp_Depreciation!AU$510","v":0},{"$f":" Inp_Depreciation!AV$510","v":0},{"$f":" Inp_Depreciation!AW$510","v":0},{"$f":" Inp_Depreciation!AX$510","v":0},{"$f":" Inp_Depreciation!AY$510","v":0},{"$f":" Inp_Depreciation!AZ$510","v":0},{"$f":" Inp_Depreciation!BA$510","v":0},{"$f":" Inp_Depreciation!BB$510","v":0},{"$f":" Inp_Depreciation!BC$510","v":0},{"$f":" Inp_Depreciation!BD$510","v":0},{"$f":" Inp_Depreciation!BE$510","v":0},{"$f":" Inp_Depreciation!BF$510","v":0},{"$f":" Inp_Depreciation!BG$510","v":0},{"$f":" Inp_Depreciation!BH$510","v":0},{"$f":" Inp_Depreciation!BI$510","v":0},{"$f":" Inp_Depreciation!BJ$510","v":0},{"$f":" Inp_Depreciation!BK$510","v":0},{"$f":" Inp_Depreciation!BL$510","v":0},{"$f":" Inp_Depreciation!BM$510","v":0},{"$f":" Inp_Depreciation!BN$510","v":0},{"$f":" Inp_Depreciation!BO$510","v":0},{"$f":" Inp_Depreciation!BP$510","v":0},{"$f":" Inp_Depreciation!BQ$510","v":0},{"$f":" Inp_Depreciation!BR$510","v":0},{"$f":" Inp_Depreciation!BS$510","v":0},{"$f":" Inp_Depreciation!BT$510","v":0},{"$f":" Inp_Depreciation!BU$510","v":0},{"$f":" Inp_Depreciation!BV$510","v":0},{"$f":" Inp_Depreciation!BW$510","v":0},{"$f":" Inp_Depreciation!BX$510","v":0},{"$f":" Inp_Depreciation!BY$510","v":0},{"$f":" Inp_Depreciation!BZ$510","v":0},{"$f":" Inp_Depreciation!CA$510","v":0}]
[null,null,null,null,{"$f":" E$725","v":"Capex add - 01 Apr 95 - first term - rate - FE"},0,0,0,"%",0,0.99999999999999989,0,0,0,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$725","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$725","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$730","v":"Capex add - 01 Apr 00 - first term - rate - FE"},0,0,0,"%",0,0.99999999999999989,0,0,0,0,0,0,0,0,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0,0,0,0,0,0,0,{"$f":" AK$730","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$730","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$731","v":"Capex add - 01 Apr 01 - first term - rate - FE"},0,0,0,"%",0,0.99999999999999989,0,0,0,0,0,0,0,0,0,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0,0,0,0,0,0,{"$f":" AK$731","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$731","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$736","v":"Capex add - 01 Apr 06 - first term - rate - FE"},0,0,0,"%",0,0.6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.1,0.1,0.1,0.1,0.1,0.1,0,0,0,0,0,{"$f":" AK$736","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$736","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$741","v":"Capex add - 01 Apr 11 - first term - rate - FE"},0,0,0,"%",0,0.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.1,0,0,0,0,0,{"$f":" AK$741","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$741","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$746","v":"Capex add - 01 Oct 16 - first term - rate - FE"},0,0,0,"%",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$746","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$746","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E$792","v":"Capex add - 01 Apr 97 - second term - rate - FE"},0,0,0,"%",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.2,0.2,0.2,0.2,0.2,0,0,0,0,0,{"$f":" AK$792","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$792","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$797","v":"Capex add - 01 Apr 02 - second term - rate - FE"},0,0,0,"%",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.2,0.2,0.2,0.2,0.2,{"$f":" AK$797","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$797","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$802","v":"Capex add - 01 Apr 07 - second term - rate - FE"},0,0,0,"%",0,1.9999999999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.2,0.2,0.2,0.2,0.2,{"$f":" AK$802","v":0.2},0.2,0.2,0.2,0.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$802","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$803","v":"Capex add - 01 Apr 08 - second term - rate - FE"},0,0,0,"%",0,2.1999999999999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.2,0.2,0.2,0.2,0.2,{"$f":" AK$803","v":0.2},0.2,0.2,0.2,0.2,0.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$803","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$808","v":"Capex add - 01 Oct 13 - second term - rate - FE"},0,0,0,"%",0,3.3000000000000007,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.2,0.2,0.2,0.2,0.2,{"$f":" AK$808","v":0.2},0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$808","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$34, \"dd mmm yy\") & \" - real - FE\"","v":"Depreciation - capex addition - 01 Apr 93 - real - FE"},null,null,null,"GBP m",null,{"$f":" SUM(M2081:CA2081)","v":0},null,{"$f":" IF(M$2079 = 1, M2001, IF($H1975 < 0, MAX($H1975 - SUM($L2081:L2081), $H1975 * (M2027 + M2053)), MAX(0, MIN($H1975 - SUM($L2081:L2081), $H1975 *  (M2027 + M2053)))))","v":0},{"$f":" IF(N$2079 = 1, N2001, IF($H1975 < 0, MAX($H1975 - SUM($L2081:M2081), $H1975 * (N2027 + N2053)), MAX(0, MIN($H1975 - SUM($L2081:M2081), $H1975 *  (N2027 + N2053)))))","v":0},{"$f":" IF(O$2079 = 1, O2001, IF($H1975 < 0, MAX($H1975 - SUM($L2081:N2081), $H1975 * (O2027 + O2053)), MAX(0, MIN($H1975 - SUM($L2081:N2081), $H1975 *  (O2027 + O2053)))))","v":0},{"$f":" IF(P$2079 = 1, P2001, IF($H1975 < 0, MAX($H1975 - SUM($L2081:O2081), $H1975 * (P2027 + P2053)), MAX(0, MIN($H1975 - SUM($L2081:O2081), $H1975 *  (P2027 + P2053)))))","v":0},{"$f":" IF(Q$2079 = 1, Q2001, IF($H1975 < 0, MAX($H1975 - SUM($L2081:P2081), $H1975 * (Q2027 + Q2053)), MAX(0, MIN($H1975 - SUM($L2081:P2081), $H1975 *  (Q2027 + Q2053)))))","v":0},{"$f":" IF(R$2079 = 1, R2001, IF($H1975 < 0, MAX($H1975 - SUM($L2081:Q2081), $H1975 * (R2027 + R2053)), MAX(0, MIN($H1975 - SUM($L2081:Q2081), $H1975 *  (R2027 + R2053)))))","v":0},{"$f":" IF(S$2079 = 1, S2001, IF($H1975 < 0, MAX($H1975 - SUM($L2081:R2081), $H1975 * (S2027 + S2053)), MAX(0, MIN($H1975 - SUM($L2081:R2081), $H1975 *  (S2027 + S2053)))))","v":0},{"$f":" IF(T$2079 = 1, T2001, IF($H1975 < 0, MAX($H1975 - SUM($L2081:S2081), $H1975 * (T2027 + T2053)), MAX(0, MIN($H1975 - SUM($L2081:S2081), $H1975 *  (T2027 + T2053)))))","v":0},{"$f":" IF(U$2079 = 1, U2001, IF($H1975 < 0, MAX($H1975 - SUM($L2081:T2081), $H1975 * (U2027 + U2053)), MAX(0, MIN($H1975 - SUM($L2081:T2081), $H1975 *  (U2027 + U2053)))))","v":0},{"$f":" IF(V$2079 = 1, V2001, IF($H1975 < 0, MAX($H1975 - SUM($L2081:U2081), $H1975 * (V2027 + V2053)), MAX(0, MIN($H1975 - SUM($L2081:U2081), $H1975 *  (V2027 + V2053)))))","v":0},{"$f":" IF(W$2079 = 1, W2001, IF($H1975 < 0, MAX($H1975 - SUM($L2081:V2081), $H1975 * (W2027 + W2053)), MAX(0, MIN($H1975 - SUM($L2081:V2081), $H1975 *  (W2027 + W2053)))))","v":0},{"$f":" IF(X$2079 = 1, X2001, IF($H1975 < 0, MAX($H1975 - SUM($L2081:W2081), $H1975 * (X2027 + X2053)), MAX(0, MIN($H1975 - SUM($L2081:W2081), $H1975 *  (X2027 + X2053)))))","v":0},{"$f":" IF(Y$2079 = 1, Y2001, IF($H1975 < 0, MAX($H1975 - SUM($L2081:X2081), $H1975 * (Y2027 + Y2053)), MAX(0, MIN($H1975 - SUM($L2081:X2081), $H1975 *  (Y2027 + Y2053)))))","v":0},{"$f":" IF(Z$2079 = 1, Z2001, IF($H1975 < 0, MAX($H1975 - SUM($L2081:Y2081), $H1975 * (Z2027 + Z2053)), MAX(0, MIN($H1975 - SUM($L2081:Y2081), $H1975 *  (Z2027 + Z2053)))))","v":0},{"$f":" IF(AA$2079 = 1, AA2001, IF($H1975 < 0, MAX($H1975 - SUM($L2081:Z2081), $H1975 * (AA2027 + AA2053)), MAX(0, MIN($H1975 - SUM($L2081:Z2081), $H1975 *  (AA2027 + AA2053)))))","v":0},{"$f":" IF(AB$2079 = 1, AB2001, IF($H1975 < 0, MAX($H1975 - SUM($L2081:AA2081), $H1975 * (AB2027 + AB2053)), MAX(0, MIN($H1975 - SUM($L2081:AA2081), $H1975 *  (AB2027 + AB2053)))))","v":0},{"$f":" IF(AC$2079 = 1, AC2001, IF($H1975 < 0, MAX($H1975 - SUM($L2081:AB2081), $H1975 * (AC2027 + AC2053)), MAX(0, MIN($H1975 - SUM($L2081:AB2081), $H1975 *  (AC2027 + AC2053)))))","v":0},{"$f":" IF(AD$2079 = 1, AD2001, IF($H1975 < 0, MAX($H1975 - SUM($L2081:AC2081), $H1975 * (AD2027 + AD2053)), MAX(0, MIN($H1975 - SUM($L2081:AC2081), $H1975 *  (AD2027 + AD2053)))))","v":0},{"$f":" IF(AE$2079 = 1, AE2001, IF($H1975 < 0, MAX($H1975 - SUM($L2081:AD2081), $H1975 * (AE2027 + AE2053)), MAX(0, MIN($H1975 - SUM($L2081:AD2081), $H1975 *  (AE2027 + AE2053)))))","v":0},{"$f":" IF(AF$2079 = 1, AF2001, IF($H1975 < 0, MAX($H1975 - SUM($L2081:AE2081), $H1975 * (AF2027 + AF2053)), MAX(0, MIN($H1975 - SUM($L2081:AE2081), $H1975 *  (AF2027 + AF2053)))))","v":0},{"$f":" IF(AG$2079 = 1, AG2001, IF($H1975 < 0, MAX($H1975 - SUM($L2081:AF2081), $H1975 * (AG2027 + AG2053)), MAX(0, MIN($H1975 - SUM($L2081:AF2081), $H1975 *  (AG2027 + AG2053)))))","v":0},{"$f":" IF(AH$2079 = 1, AH2001, IF($H1975 < 0, MAX($H1975 - SUM($L2081:AG2081), $H1975 * (AH2027 + AH2053)), MAX(0, MIN($H1975 - SUM($L2081:AG2081), $H1975 *  (AH2027 + AH2053)))))","v":0},{"$f":" IF(AI$2079 = 1, AI2001, IF($H1975 < 0, MAX($H1975 - SUM($L2081:AH2081), $H1975 * (AI2027 + AI2053)), MAX(0, MIN($H1975 - SUM($L2081:AH2081), $H1975 *  (AI2027 + AI2053)))))","v":0},{"$f":" IF(AJ$2079 = 1, AJ2001, IF($H1975 < 0, MAX($H1975 - SUM($L2081:AI2081), $H1975 * (AJ2027 + AJ2053)), MAX(0, MIN($H1975 - SUM($L2081:AI2081), $H1975 *  (AJ2027 + AJ2053)))))","v":0},{"$f":" IF(AK$2079 = 1, AK2001, IF($H1975 < 0, MAX($H1975 - SUM($L2081:AJ2081), $H1975 * (AK2027 + AK2053)), MAX(0, MIN($H1975 - SUM($L2081:AJ2081), $H1975 *  (AK2027 + AK2053)))))","v":0},{"$f":" IF(AL$2079 = 1, AL2001, IF($H1975 < 0, MAX($H1975 - SUM($L2081:AK2081), $H1975 * (AL2027 + AL2053)), MAX(0, MIN($H1975 - SUM($L2081:AK2081), $H1975 *  (AL2027 + AL2053)))))","v":0},{"$f":" IF(AM$2079 = 1, AM2001, IF($H1975 < 0, MAX($H1975 - SUM($L2081:AL2081), $H1975 * (AM2027 + AM2053)), MAX(0, MIN($H1975 - SUM($L2081:AL2081), $H1975 *  (AM2027 + AM2053)))))","v":0},{"$f":" IF(AN$2079 = 1, AN2001, IF($H1975 < 0, MAX($H1975 - SUM($L2081:AM2081), $H1975 * (AN2027 + AN2053)), MAX(0, MIN($H1975 - SUM($L2081:AM2081), $H1975 *  (AN2027 + AN2053)))))","v":0},{"$f":" IF(AO$2079 = 1, AO2001, IF($H1975 < 0, MAX($H1975 - SUM($L2081:AN2081), $H1975 * (AO2027 + AO2053)), MAX(0, MIN($H1975 - SUM($L2081:AN2081), $H1975 *  (AO2027 + AO2053)))))","v":0},{"$f":" IF(AP$2079 = 1, AP2001, IF($H1975 < 0, MAX($H1975 - SUM($L2081:AO2081), $H1975 * (AP2027 + AP2053)), MAX(0, MIN($H1975 - SUM($L2081:AO2081), $H1975 *  (AP2027 + AP2053)))))","v":0},{"$f":" IF(AQ$2079 = 1, AQ2001, IF($H1975 < 0, MAX($H1975 - SUM($L2081:AP2081), $H1975 * (AQ2027 + AQ2053)), MAX(0, MIN($H1975 - SUM($L2081:AP2081), $H1975 *  (AQ2027 + AQ2053)))))","v":0},{"$f":" IF(AR$2079 = 1, AR2001, IF($H1975 < 0, MAX($H1975 - SUM($L2081:AQ2081), $H1975 * (AR2027 + AR2053)), MAX(0, MIN($H1975 - SUM($L2081:AQ2081), $H1975 *  (AR2027 + AR2053)))))","v":0},{"$f":" IF(AS$2079 = 1, AS2001, IF($H1975 < 0, MAX($H1975 - SUM($L2081:AR2081), $H1975 * (AS2027 + AS2053)), MAX(0, MIN($H1975 - SUM($L2081:AR2081), $H1975 *  (AS2027 + AS2053)))))","v":0},{"$f":" IF(AT$2079 = 1, AT2001, IF($H1975 < 0, MAX($H1975 - SUM($L2081:AS2081), $H1975 * (AT2027 + AT2053)), MAX(0, MIN($H1975 - SUM($L2081:AS2081), $H1975 *  (AT2027 + AT2053)))))","v":0},{"$f":" IF(AU$2079 = 1, AU2001, IF($H1975 < 0, MAX($H1975 - SUM($L2081:AT2081), $H1975 * (AU2027 + AU2053)), MAX(0, MIN($H1975 - SUM($L2081:AT2081), $H1975 *  (AU2027 + AU2053)))))","v":0},{"$f":" IF(AV$2079 = 1, AV2001, IF($H1975 < 0, MAX($H1975 - SUM($L2081:AU2081), $H1975 * (AV2027 + AV2053)), MAX(0, MIN($H1975 - SUM($L2081:AU2081), $H1975 *  (AV2027 + AV2053)))))","v":0},{"$f":" IF(AW$2079 = 1, AW2001, IF($H1975 < 0, MAX($H1975 - SUM($L2081:AV2081), $H1975 * (AW2027 + AW2053)), MAX(0, MIN($H1975 - SUM($L2081:AV2081), $H1975 *  (AW2027 + AW2053)))))","v":0},{"$f":" IF(AX$2079 = 1, AX2001, IF($H1975 < 0, MAX($H1975 - SUM($L2081:AW2081), $H1975 * (AX2027 + AX2053)), MAX(0, MIN($H1975 - SUM($L2081:AW2081), $H1975 *  (AX2027 + AX2053)))))","v":0},{"$f":" IF(AY$2079 = 1, AY2001, IF($H1975 < 0, MAX($H1975 - SUM($L2081:AX2081), $H1975 * (AY2027 + AY2053)), MAX(0, MIN($H1975 - SUM($L2081:AX2081), $H1975 *  (AY2027 + AY2053)))))","v":0},{"$f":" IF(AZ$2079 = 1, AZ2001, IF($H1975 < 0, MAX($H1975 - SUM($L2081:AY2081), $H1975 * (AZ2027 + AZ2053)), MAX(0, MIN($H1975 - SUM($L2081:AY2081), $H1975 *  (AZ2027 + AZ2053)))))","v":0},{"$f":" IF(BA$2079 = 1, BA2001, IF($H1975 < 0, MAX($H1975 - SUM($L2081:AZ2081), $H1975 * (BA2027 + BA2053)), MAX(0, MIN($H1975 - SUM($L2081:AZ2081), $H1975 *  (BA2027 + BA2053)))))","v":0},{"$f":" IF(BB$2079 = 1, BB2001, IF($H1975 < 0, MAX($H1975 - SUM($L2081:BA2081), $H1975 * (BB2027 + BB2053)), MAX(0, MIN($H1975 - SUM($L2081:BA2081), $H1975 *  (BB2027 + BB2053)))))","v":0},{"$f":" IF(BC$2079 = 1, BC2001, IF($H1975 < 0, MAX($H1975 - SUM($L2081:BB2081), $H1975 * (BC2027 + BC2053)), MAX(0, MIN($H1975 - SUM($L2081:BB2081), $H1975 *  (BC2027 + BC2053)))))","v":0},{"$f":" IF(BD$2079 = 1, BD2001, IF($H1975 < 0, MAX($H1975 - SUM($L2081:BC2081), $H1975 * (BD2027 + BD2053)), MAX(0, MIN($H1975 - SUM($L2081:BC2081), $H1975 *  (BD2027 + BD2053)))))","v":0},{"$f":" IF(BE$2079 = 1, BE2001, IF($H1975 < 0, MAX($H1975 - SUM($L2081:BD2081), $H1975 * (BE2027 + BE2053)), MAX(0, MIN($H1975 - SUM($L2081:BD2081), $H1975 *  (BE2027 + BE2053)))))","v":0},{"$f":" IF(BF$2079 = 1, BF2001, IF($H1975 < 0, MAX($H1975 - SUM($L2081:BE2081), $H1975 * (BF2027 + BF2053)), MAX(0, MIN($H1975 - SUM($L2081:BE2081), $H1975 *  (BF2027 + BF2053)))))","v":0},{"$f":" IF(BG$2079 = 1, BG2001, IF($H1975 < 0, MAX($H1975 - SUM($L2081:BF2081), $H1975 * (BG2027 + BG2053)), MAX(0, MIN($H1975 - SUM($L2081:BF2081), $H1975 *  (BG2027 + BG2053)))))","v":0},{"$f":" IF(BH$2079 = 1, BH2001, IF($H1975 < 0, MAX($H1975 - SUM($L2081:BG2081), $H1975 * (BH2027 + BH2053)), MAX(0, MIN($H1975 - SUM($L2081:BG2081), $H1975 *  (BH2027 + BH2053)))))","v":0},{"$f":" IF(BI$2079 = 1, BI2001, IF($H1975 < 0, MAX($H1975 - SUM($L2081:BH2081), $H1975 * (BI2027 + BI2053)), MAX(0, MIN($H1975 - SUM($L2081:BH2081), $H1975 *  (BI2027 + BI2053)))))","v":0},{"$f":" IF(BJ$2079 = 1, BJ2001, IF($H1975 < 0, MAX($H1975 - SUM($L2081:BI2081), $H1975 * (BJ2027 + BJ2053)), MAX(0, MIN($H1975 - SUM($L2081:BI2081), $H1975 *  (BJ2027 + BJ2053)))))","v":0},{"$f":" IF(BK$2079 = 1, BK2001, IF($H1975 < 0, MAX($H1975 - SUM($L2081:BJ2081), $H1975 * (BK2027 + BK2053)), MAX(0, MIN($H1975 - SUM($L2081:BJ2081), $H1975 *  (BK2027 + BK2053)))))","v":0},{"$f":" IF(BL$2079 = 1, BL2001, IF($H1975 < 0, MAX($H1975 - SUM($L2081:BK2081), $H1975 * (BL2027 + BL2053)), MAX(0, MIN($H1975 - SUM($L2081:BK2081), $H1975 *  (BL2027 + BL2053)))))","v":0},{"$f":" IF(BM$2079 = 1, BM2001, IF($H1975 < 0, MAX($H1975 - SUM($L2081:BL2081), $H1975 * (BM2027 + BM2053)), MAX(0, MIN($H1975 - SUM($L2081:BL2081), $H1975 *  (BM2027 + BM2053)))))","v":0},{"$f":" IF(BN$2079 = 1, BN2001, IF($H1975 < 0, MAX($H1975 - SUM($L2081:BM2081), $H1975 * (BN2027 + BN2053)), MAX(0, MIN($H1975 - SUM($L2081:BM2081), $H1975 *  (BN2027 + BN2053)))))","v":0},{"$f":" IF(BO$2079 = 1, BO2001, IF($H1975 < 0, MAX($H1975 - SUM($L2081:BN2081), $H1975 * (BO2027 + BO2053)), MAX(0, MIN($H1975 - SUM($L2081:BN2081), $H1975 *  (BO2027 + BO2053)))))","v":0},{"$f":" IF(BP$2079 = 1, BP2001, IF($H1975 < 0, MAX($H1975 - SUM($L2081:BO2081), $H1975 * (BP2027 + BP2053)), MAX(0, MIN($H1975 - SUM($L2081:BO2081), $H1975 *  (BP2027 + BP2053)))))","v":0},{"$f":" IF(BQ$2079 = 1, BQ2001, IF($H1975 < 0, MAX($H1975 - SUM($L2081:BP2081), $H1975 * (BQ2027 + BQ2053)), MAX(0, MIN($H1975 - SUM($L2081:BP2081), $H1975 *  (BQ2027 + BQ2053)))))","v":0},{"$f":" IF(BR$2079 = 1, BR2001, IF($H1975 < 0, MAX($H1975 - SUM($L2081:BQ2081), $H1975 * (BR2027 + BR2053)), MAX(0, MIN($H1975 - SUM($L2081:BQ2081), $H1975 *  (BR2027 + BR2053)))))","v":0},{"$f":" IF(BS$2079 = 1, BS2001, IF($H1975 < 0, MAX($H1975 - SUM($L2081:BR2081), $H1975 * (BS2027 + BS2053)), MAX(0, MIN($H1975 - SUM($L2081:BR2081), $H1975 *  (BS2027 + BS2053)))))","v":0},{"$f":" IF(BT$2079 = 1, BT2001, IF($H1975 < 0, MAX($H1975 - SUM($L2081:BS2081), $H1975 * (BT2027 + BT2053)), MAX(0, MIN($H1975 - SUM($L2081:BS2081), $H1975 *  (BT2027 + BT2053)))))","v":0},{"$f":" IF(BU$2079 = 1, BU2001, IF($H1975 < 0, MAX($H1975 - SUM($L2081:BT2081), $H1975 * (BU2027 + BU2053)), MAX(0, MIN($H1975 - SUM($L2081:BT2081), $H1975 *  (BU2027 + BU2053)))))","v":0},{"$f":" IF(BV$2079 = 1, BV2001, IF($H1975 < 0, MAX($H1975 - SUM($L2081:BU2081), $H1975 * (BV2027 + BV2053)), MAX(0, MIN($H1975 - SUM($L2081:BU2081), $H1975 *  (BV2027 + BV2053)))))","v":0},{"$f":" IF(BW$2079 = 1, BW2001, IF($H1975 < 0, MAX($H1975 - SUM($L2081:BV2081), $H1975 * (BW2027 + BW2053)), MAX(0, MIN($H1975 - SUM($L2081:BV2081), $H1975 *  (BW2027 + BW2053)))))","v":0},{"$f":" IF(BX$2079 = 1, BX2001, IF($H1975 < 0, MAX($H1975 - SUM($L2081:BW2081), $H1975 * (BX2027 + BX2053)), MAX(0, MIN($H1975 - SUM($L2081:BW2081), $H1975 *  (BX2027 + BX2053)))))","v":0},{"$f":" IF(BY$2079 = 1, BY2001, IF($H1975 < 0, MAX($H1975 - SUM($L2081:BX2081), $H1975 * (BY2027 + BY2053)), MAX(0, MIN($H1975 - SUM($L2081:BX2081), $H1975 *  (BY2027 + BY2053)))))","v":0},{"$f":" IF(BZ$2079 = 1, BZ2001, IF($H1975 < 0, MAX($H1975 - SUM($L2081:BY2081), $H1975 * (BZ2027 + BZ2053)), MAX(0, MIN($H1975 - SUM($L2081:BY2081), $H1975 *  (BZ2027 + BZ2053)))))","v":0},{"$f":" IF(CA$2079 = 1, CA2001, IF($H1975 < 0, MAX($H1975 - SUM($L2081:BZ2081), $H1975 * (CA2027 + CA2053)), MAX(0, MIN($H1975 - SUM($L2081:BZ2081), $H1975 *  (CA2027 + CA2053)))))","v":0}]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$38, \"dd mmm yy\") & \" - real - FE\"","v":"Depreciation - capex addition - 01 Apr 97 - real - FE"},null,null,null,"GBP m",null,0,null,{"$f":" IF(M$2079 = 1, M2005, IF($H1979 < 0, MAX($H1979 - SUM($L2085:L2085), $H1979 * (M2031 + M2057)), MAX(0, MIN($H1979 - SUM($L2085:L2085), $H1979 *  (M2031 + M2057)))))","v":0},{"$f":" IF(N$2079 = 1, N2005, IF($H1979 < 0, MAX($H1979 - SUM($L2085:M2085), $H1979 * (N2031 + N2057)), MAX(0, MIN($H1979 - SUM($L2085:M2085), $H1979 *  (N2031 + N2057)))))","v":0},{"$f":" IF(O$2079 = 1, O2005, IF($H1979 < 0, MAX($H1979 - SUM($L2085:N2085), $H1979 * (O2031 + O2057)), MAX(0, MIN($H1979 - SUM($L2085:N2085), $H1979 *  (O2031 + O2057)))))","v":0},{"$f":" IF(P$2079 = 1, P2005, IF($H1979 < 0, MAX($H1979 - SUM($L2085:O2085), $H1979 * (P2031 + P2057)), MAX(0, MIN($H1979 - SUM($L2085:O2085), $H1979 *  (P2031 + P2057)))))","v":0},{"$f":" IF(Q$2079 = 1, Q2005, IF($H1979 < 0, MAX($H1979 - SUM($L2085:P2085), $H1979 * (Q2031 + Q2057)), MAX(0, MIN($H1979 - SUM($L2085:P2085), $H1979 *  (Q2031 + Q2057)))))","v":0},{"$f":" IF(R$2079 = 1, R2005, IF($H1979 < 0, MAX($H1979 - SUM($L2085:Q2085), $H1979 * (R2031 + R2057)), MAX(0, MIN($H1979 - SUM($L2085:Q2085), $H1979 *  (R2031 + R2057)))))","v":0},{"$f":" IF(S$2079 = 1, S2005, IF($H1979 < 0, MAX($H1979 - SUM($L2085:R2085), $H1979 * (S2031 + S2057)), MAX(0, MIN($H1979 - SUM($L2085:R2085), $H1979 *  (S2031 + S2057)))))","v":0},{"$f":" IF(T$2079 = 1, T2005, IF($H1979 < 0, MAX($H1979 - SUM($L2085:S2085), $H1979 * (T2031 + T2057)), MAX(0, MIN($H1979 - SUM($L2085:S2085), $H1979 *  (T2031 + T2057)))))","v":0},{"$f":" IF(U$2079 = 1, U2005, IF($H1979 < 0, MAX($H1979 - SUM($L2085:T2085), $H1979 * (U2031 + U2057)), MAX(0, MIN($H1979 - SUM($L2085:T2085), $H1979 *  (U2031 + U2057)))))","v":0},{"$f":" IF(V$2079 = 1, V2005, IF($H1979 < 0, MAX($H1979 - SUM($L2085:U2085), $H1979 * (V2031 + V2057)), MAX(0, MIN($H1979 - SUM($L2085:U2085), $H1979 *  (V2031 + V2057)))))","v":0},{"$f":" IF(W$2079 = 1, W2005, IF($H1979 < 0, MAX($H1979 - SUM($L2085:V2085), $H1979 * (W2031 + W2057)), MAX(0, MIN($H1979 - SUM($L2085:V2085), $H1979 *  (W2031 + W2057)))))","v":0},{"$f":" IF(X$2079 = 1, X2005, IF($H1979 < 0, MAX($H1979 - SUM($L2085:W2085), $H1979 * (X2031 + X2057)), MAX(0, MIN($H1979 - SUM($L2085:W2085), $H1979 *  (X2031 + X2057)))))","v":0},{"$f":" IF(Y$2079 = 1, Y2005, IF($H1979 < 0, MAX($H1979 - SUM($L2085:X2085), $H1979 * (Y2031 + Y2057)), MAX(0, MIN($H1979 - SUM($L2085:X2085), $H1979 *  (Y2031 + Y2057)))))","v":0},{"$f":" IF(Z$2079 = 1, Z2005, IF($H1979 < 0, MAX($H1979 - SUM($L2085:Y2085), $H1979 * (Z2031 + Z2057)), MAX(0, MIN($H1979 - SUM($L2085:Y2085), $H1979 *  (Z2031 + Z2057)))))","v":0},{"$f":" IF(AA$2079 = 1, AA2005, IF($H1979 < 0, MAX($H1979 - SUM($L2085:Z2085), $H1979 * (AA2031 + AA2057)), MAX(0, MIN($H1979 - SUM($L2085:Z2085), $H1979 *  (AA2031 + AA2057)))))","v":0},{"$f":" IF(AB$2079 = 1, AB2005, IF($H1979 < 0, MAX($H1979 - SUM($L2085:AA2085), $H1979 * (AB2031 + AB2057)), MAX(0, MIN($H1979 - SUM($L2085:AA2085), $H1979 *  (AB2031 + AB2057)))))","v":0},{"$f":" IF(AC$2079 = 1, AC2005, IF($H1979 < 0, MAX($H1979 - SUM($L2085:AB2085), $H1979 * (AC2031 + AC2057)), MAX(0, MIN($H1979 - SUM($L2085:AB2085), $H1979 *  (AC2031 + AC2057)))))","v":0},{"$f":" IF(AD$2079 = 1, AD2005, IF($H1979 < 0, MAX($H1979 - SUM($L2085:AC2085), $H1979 * (AD2031 + AD2057)), MAX(0, MIN($H1979 - SUM($L2085:AC2085), $H1979 *  (AD2031 + AD2057)))))","v":0},{"$f":" IF(AE$2079 = 1, AE2005, IF($H1979 < 0, MAX($H1979 - SUM($L2085:AD2085), $H1979 * (AE2031 + AE2057)), MAX(0, MIN($H1979 - SUM($L2085:AD2085), $H1979 *  (AE2031 + AE2057)))))","v":0},{"$f":" IF(AF$2079 = 1, AF2005, IF($H1979 < 0, MAX($H1979 - SUM($L2085:AE2085), $H1979 * (AF2031 + AF2057)), MAX(0, MIN($H1979 - SUM($L2085:AE2085), $H1979 *  (AF2031 + AF2057)))))","v":0},{"$f":" IF(AG$2079 = 1, AG2005, IF($H1979 < 0, MAX($H1979 - SUM($L2085:AF2085), $H1979 * (AG2031 + AG2057)), MAX(0, MIN($H1979 - SUM($L2085:AF2085), $H1979 *  (AG2031 + AG2057)))))","v":0},{"$f":" IF(AH$2079 = 1, AH2005, IF($H1979 < 0, MAX($H1979 - SUM($L2085:AG2085), $H1979 * (AH2031 + AH2057)), MAX(0, MIN($H1979 - SUM($L2085:AG2085), $H1979 *  (AH2031 + AH2057)))))","v":0},{"$f":" IF(AI$2079 = 1, AI2005, IF($H1979 < 0, MAX($H1979 - SUM($L2085:AH2085), $H1979 * (AI2031 + AI2057)), MAX(0, MIN($H1979 - SUM($L2085:AH2085), $H1979 *  (AI2031 + AI2057)))))","v":0},{"$f":" IF(AJ$2079 = 1, AJ2005, IF($H1979 < 0, MAX($H1979 - SUM($L2085:AI2085), $H1979 * (AJ2031 + AJ2057)), MAX(0, MIN($H1979 - SUM($L2085:AI2085), $H1979 *  (AJ2031 + AJ2057)))))","v":0},{"$f":" IF(AK$2079 = 1, AK2005, IF($H1979 < 0, MAX($H1979 - SUM($L2085:AJ2085), $H1979 * (AK2031 + AK2057)), MAX(0, MIN($H1979 - SUM($L2085:AJ2085), $H1979 *  (AK2031 + AK2057)))))","v":0},{"$f":" IF(AL$2079 = 1, AL2005, IF($H1979 < 0, MAX($H1979 - SUM($L2085:AK2085), $H1979 * (AL2031 + AL2057)), MAX(0, MIN($H1979 - SUM($L2085:AK2085), $H1979 *  (AL2031 + AL2057)))))","v":0},{"$f":" IF(AM$2079 = 1, AM2005, IF($H1979 < 0, MAX($H1979 - SUM($L2085:AL2085), $H1979 * (AM2031 + AM2057)), MAX(0, MIN($H1979 - SUM($L2085:AL2085), $H1979 *  (AM2031 + AM2057)))))","v":0},{"$f":" IF(AN$2079 = 1, AN2005, IF($H1979 < 0, MAX($H1979 - SUM($L2085:AM2085), $H1979 * (AN2031 + AN2057)), MAX(0, MIN($H1979 - SUM($L2085:AM2085), $H1979 *  (AN2031 + AN2057)))))","v":0},{"$f":" IF(AO$2079 = 1, AO2005, IF($H1979 < 0, MAX($H1979 - SUM($L2085:AN2085), $H1979 * (AO2031 + AO2057)), MAX(0, MIN($H1979 - SUM($L2085:AN2085), $H1979 *  (AO2031 + AO2057)))))","v":0},{"$f":" IF(AP$2079 = 1, AP2005, IF($H1979 < 0, MAX($H1979 - SUM($L2085:AO2085), $H1979 * (AP2031 + AP2057)), MAX(0, MIN($H1979 - SUM($L2085:AO2085), $H1979 *  (AP2031 + AP2057)))))","v":0},{"$f":" IF(AQ$2079 = 1, AQ2005, IF($H1979 < 0, MAX($H1979 - SUM($L2085:AP2085), $H1979 * (AQ2031 + AQ2057)), MAX(0, MIN($H1979 - SUM($L2085:AP2085), $H1979 *  (AQ2031 + AQ2057)))))","v":0},{"$f":" IF(AR$2079 = 1, AR2005, IF($H1979 < 0, MAX($H1979 - SUM($L2085:AQ2085), $H1979 * (AR2031 + AR2057)), MAX(0, MIN($H1979 - SUM($L2085:AQ2085), $H1979 *  (AR2031 + AR2057)))))","v":0},{"$f":" IF(AS$2079 = 1, AS2005, IF($H1979 < 0, MAX($H1979 - SUM($L2085:AR2085), $H1979 * (AS2031 + AS2057)), MAX(0, MIN($H1979 - SUM($L2085:AR2085), $H1979 *  (AS2031 + AS2057)))))","v":0},{"$f":" IF(AT$2079 = 1, AT2005, IF($H1979 < 0, MAX($H1979 - SUM($L2085:AS2085), $H1979 * (AT2031 + AT2057)), MAX(0, MIN($H1979 - SUM($L2085:AS2085), $H1979 *  (AT2031 + AT2057)))))","v":0},{"$f":" IF(AU$2079 = 1, AU2005, IF($H1979 < 0, MAX($H1979 - SUM($L2085:AT2085), $H1979 * (AU2031 + AU2057)), MAX(0, MIN($H1979 - SUM($L2085:AT2085), $H1979 *  (AU2031 + AU2057)))))","v":0},{"$f":" IF(AV$2079 = 1, AV2005, IF($H1979 < 0, MAX($H1979 - SUM($L2085:AU2085), $H1979 * (AV2031 + AV2057)), MAX(0, MIN($H1979 - SUM($L2085:AU2085), $H1979 *  (AV2031 + AV2057)))))","v":0},{"$f":" IF(AW$2079 = 1, AW2005, IF($H1979 < 0, MAX($H1979 - SUM($L2085:AV2085), $H1979 * (AW2031 + AW2057)), MAX(0, MIN($H1979 - SUM($L2085:AV2085), $H1979 *  (AW2031 + AW2057)))))","v":0},{"$f":" IF(AX$2079 = 1, AX2005, IF($H1979 < 0, MAX($H1979 - SUM($L2085:AW2085), $H1979 * (AX2031 + AX2057)), MAX(0, MIN($H1979 - SUM($L2085:AW2085), $H1979 *  (AX2031 + AX2057)))))","v":0},{"$f":" IF(AY$2079 = 1, AY2005, IF($H1979 < 0, MAX($H1979 - SUM($L2085:AX2085), $H1979 * (AY2031 + AY2057)), MAX(0, MIN($H1979 - SUM($L2085:AX2085), $H1979 *  (AY2031 + AY2057)))))","v":0},{"$f":" IF(AZ$2079 = 1, AZ2005, IF($H1979 < 0, MAX($H1979 - SUM($L2085:AY2085), $H1979 * (AZ2031 + AZ2057)), MAX(0, MIN($H1979 - SUM($L2085:AY2085), $H1979 *  (AZ2031 + AZ2057)))))","v":0},{"$f":" IF(BA$2079 = 1, BA2005, IF($H1979 < 0, MAX($H1979 - SUM($L2085:AZ2085), $H1979 * (BA2031 + BA2057)), MAX(0, MIN($H1979 - SUM($L2085:AZ2085), $H1979 *  (BA2031 + BA2057)))))","v":0},{"$f":" IF(BB$2079 = 1, BB2005, IF($H1979 < 0, MAX($H1979 - SUM($L2085:BA2085), $H1979 * (BB2031 + BB2057)), MAX(0, MIN($H1979 - SUM($L2085:BA2085), $H1979 *  (BB2031 + BB2057)))))","v":0},{"$f":" IF(BC$2079 = 1, BC2005, IF($H1979 < 0, MAX($H1979 - SUM($L2085:BB2085), $H1979 * (BC2031 + BC2057)), MAX(0, MIN($H1979 - SUM($L2085:BB2085), $H1979 *  (BC2031 + BC2057)))))","v":0},{"$f":" IF(BD$2079 = 1, BD2005, IF($H1979 < 0, MAX($H1979 - SUM($L2085:BC2085), $H1979 * (BD2031 + BD2057)), MAX(0, MIN($H1979 - SUM($L2085:BC2085), $H1979 *  (BD2031 + BD2057)))))","v":0},{"$f":" IF(BE$2079 = 1, BE2005, IF($H1979 < 0, MAX($H1979 - SUM($L2085:BD2085), $H1979 * (BE2031 + BE2057)), MAX(0, MIN($H1979 - SUM($L2085:BD2085), $H1979 *  (BE2031 + BE2057)))))","v":0},{"$f":" IF(BF$2079 = 1, BF2005, IF($H1979 < 0, MAX($H1979 - SUM($L2085:BE2085), $H1979 * (BF2031 + BF2057)), MAX(0, MIN($H1979 - SUM($L2085:BE2085), $H1979 *  (BF2031 + BF2057)))))","v":0},{"$f":" IF(BG$2079 = 1, BG2005, IF($H1979 < 0, MAX($H1979 - SUM($L2085:BF2085), $H1979 * (BG2031 + BG2057)), MAX(0, MIN($H1979 - SUM($L2085:BF2085), $H1979 *  (BG2031 + BG2057)))))","v":0},{"$f":" IF(BH$2079 = 1, BH2005, IF($H1979 < 0, MAX($H1979 - SUM($L2085:BG2085), $H1979 * (BH2031 + BH2057)), MAX(0, MIN($H1979 - SUM($L2085:BG2085), $H1979 *  (BH2031 + BH2057)))))","v":0},{"$f":" IF(BI$2079 = 1, BI2005, IF($H1979 < 0, MAX($H1979 - SUM($L2085:BH2085), $H1979 * (BI2031 + BI2057)), MAX(0, MIN($H1979 - SUM($L2085:BH2085), $H1979 *  (BI2031 + BI2057)))))","v":0},{"$f":" IF(BJ$2079 = 1, BJ2005, IF($H1979 < 0, MAX($H1979 - SUM($L2085:BI2085), $H1979 * (BJ2031 + BJ2057)), MAX(0, MIN($H1979 - SUM($L2085:BI2085), $H1979 *  (BJ2031 + BJ2057)))))","v":0},{"$f":" IF(BK$2079 = 1, BK2005, IF($H1979 < 0, MAX($H1979 - SUM($L2085:BJ2085), $H1979 * (BK2031 + BK2057)), MAX(0, MIN($H1979 - SUM($L2085:BJ2085), $H1979 *  (BK2031 + BK2057)))))","v":0},{"$f":" IF(BL$2079 = 1, BL2005, IF($H1979 < 0, MAX($H1979 - SUM($L2085:BK2085), $H1979 * (BL2031 + BL2057)), MAX(0, MIN($H1979 - SUM($L2085:BK2085), $H1979 *  (BL2031 + BL2057)))))","v":0},{"$f":" IF(BM$2079 = 1, BM2005, IF($H1979 < 0, MAX($H1979 - SUM($L2085:BL2085), $H1979 * (BM2031 + BM2057)), MAX(0, MIN($H1979 - SUM($L2085:BL2085), $H1979 *  (BM2031 + BM2057)))))","v":0},{"$f":" IF(BN$2079 = 1, BN2005, IF($H1979 < 0, MAX($H1979 - SUM($L2085:BM2085), $H1979 * (BN2031 + BN2057)), MAX(0, MIN($H1979 - SUM($L2085:BM2085), $H1979 *  (BN2031 + BN2057)))))","v":0},{"$f":" IF(BO$2079 = 1, BO2005, IF($H1979 < 0, MAX($H1979 - SUM($L2085:BN2085), $H1979 * (BO2031 + BO2057)), MAX(0, MIN($H1979 - SUM($L2085:BN2085), $H1979 *  (BO2031 + BO2057)))))","v":0},{"$f":" IF(BP$2079 = 1, BP2005, IF($H1979 < 0, MAX($H1979 - SUM($L2085:BO2085), $H1979 * (BP2031 + BP2057)), MAX(0, MIN($H1979 - SUM($L2085:BO2085), $H1979 *  (BP2031 + BP2057)))))","v":0},{"$f":" IF(BQ$2079 = 1, BQ2005, IF($H1979 < 0, MAX($H1979 - SUM($L2085:BP2085), $H1979 * (BQ2031 + BQ2057)), MAX(0, MIN($H1979 - SUM($L2085:BP2085), $H1979 *  (BQ2031 + BQ2057)))))","v":0},{"$f":" IF(BR$2079 = 1, BR2005, IF($H1979 < 0, MAX($H1979 - SUM($L2085:BQ2085), $H1979 * (BR2031 + BR2057)), MAX(0, MIN($H1979 - SUM($L2085:BQ2085), $H1979 *  (BR2031 + BR2057)))))","v":0},{"$f":" IF(BS$2079 = 1, BS2005, IF($H1979 < 0, MAX($H1979 - SUM($L2085:BR2085), $H1979 * (BS2031 + BS2057)), MAX(0, MIN($H1979 - SUM($L2085:BR2085), $H1979 *  (BS2031 + BS2057)))))","v":0},{"$f":" IF(BT$2079 = 1, BT2005, IF($H1979 < 0, MAX($H1979 - SUM($L2085:BS2085), $H1979 * (BT2031 + BT2057)), MAX(0, MIN($H1979 - SUM($L2085:BS2085), $H1979 *  (BT2031 + BT2057)))))","v":0},{"$f":" IF(BU$2079 = 1, BU2005, IF($H1979 < 0, MAX($H1979 - SUM($L2085:BT2085), $H1979 * (BU2031 + BU2057)), MAX(0, MIN($H1979 - SUM($L2085:BT2085), $H1979 *  (BU2031 + BU2057)))))","v":0},{"$f":" IF(BV$2079 = 1, BV2005, IF($H1979 < 0, MAX($H1979 - SUM($L2085:BU2085), $H1979 * (BV2031 + BV2057)), MAX(0, MIN($H1979 - SUM($L2085:BU2085), $H1979 *  (BV2031 + BV2057)))))","v":0},{"$f":" IF(BW$2079 = 1, BW2005, IF($H1979 < 0, MAX($H1979 - SUM($L2085:BV2085), $H1979 * (BW2031 + BW2057)), MAX(0, MIN($H1979 - SUM($L2085:BV2085), $H1979 *  (BW2031 + BW2057)))))","v":0},{"$f":" IF(BX$2079 = 1, BX2005, IF($H1979 < 0, MAX($H1979 - SUM($L2085:BW2085), $H1979 * (BX2031 + BX2057)), MAX(0, MIN($H1979 - SUM($L2085:BW2085), $H1979 *  (BX2031 + BX2057)))))","v":0},{"$f":" IF(BY$2079 = 1, BY2005, IF($H1979 < 0, MAX($H1979 - SUM($L2085:BX2085), $H1979 * (BY2031 + BY2057)), MAX(0, MIN($H1979 - SUM($L2085:BX2085), $H1979 *  (BY2031 + BY2057)))))","v":0},{"$f":" IF(BZ$2079 = 1, BZ2005, IF($H1979 < 0, MAX($H1979 - SUM($L2085:BY2085), $H1979 * (BZ2031 + BZ2057)), MAX(0, MIN($H1979 - SUM($L2085:BY2085), $H1979 *  (BZ2031 + BZ2057)))))","v":0},{"$f":" IF(CA$2079 = 1, CA2005, IF($H1979 < 0, MAX($H1979 - SUM($L2085:BZ2085), $H1979 * (CA2031 + CA2057)), MAX(0, MIN($H1979 - SUM($L2085:BZ2085), $H1979 *  (CA2031 + CA2057)))))","v":0}]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$43, \"dd mmm yy\") & \" - real - FE\"","v":"Depreciation - capex addition - 01 Apr 02 - real - FE"},null,null,null,"GBP m",null,0,null,{"$f":" IF(M$2079 = 1, M2010, IF($H1984 < 0, MAX($H1984 - SUM($L2090:L2090), $H1984 * (M2036 + M2062)), MAX(0, MIN($H1984 - SUM($L2090:L2090), $H1984 *  (M2036 + M2062)))))","v":0},{"$f":" IF(N$2079 = 1, N2010, IF($H1984 < 0, MAX($H1984 - SUM($L2090:M2090), $H1984 * (N2036 + N2062)), MAX(0, MIN($H1984 - SUM($L2090:M2090), $H1984 *  (N2036 + N2062)))))","v":0},{"$f":" IF(O$2079 = 1, O2010, IF($H1984 < 0, MAX($H1984 - SUM($L2090:N2090), $H1984 * (O2036 + O2062)), MAX(0, MIN($H1984 - SUM($L2090:N2090), $H1984 *  (O2036 + O2062)))))","v":0},{"$f":" IF(P$2079 = 1, P2010, IF($H1984 < 0, MAX($H1984 - SUM($L2090:O2090), $H1984 * (P2036 + P2062)), MAX(0, MIN($H1984 - SUM($L2090:O2090), $H1984 *  (P2036 + P2062)))))","v":0},{"$f":" IF(Q$2079 = 1, Q2010, IF($H1984 < 0, MAX($H1984 - SUM($L2090:P2090), $H1984 * (Q2036 + Q2062)), MAX(0, MIN($H1984 - SUM($L2090:P2090), $H1984 *  (Q2036 + Q2062)))))","v":0},{"$f":" IF(R$2079 = 1, R2010, IF($H1984 < 0, MAX($H1984 - SUM($L2090:Q2090), $H1984 * (R2036 + R2062)), MAX(0, MIN($H1984 - SUM($L2090:Q2090), $H1984 *  (R2036 + R2062)))))","v":0},{"$f":" IF(S$2079 = 1, S2010, IF($H1984 < 0, MAX($H1984 - SUM($L2090:R2090), $H1984 * (S2036 + S2062)), MAX(0, MIN($H1984 - SUM($L2090:R2090), $H1984 *  (S2036 + S2062)))))","v":0},{"$f":" IF(T$2079 = 1, T2010, IF($H1984 < 0, MAX($H1984 - SUM($L2090:S2090), $H1984 * (T2036 + T2062)), MAX(0, MIN($H1984 - SUM($L2090:S2090), $H1984 *  (T2036 + T2062)))))","v":0},{"$f":" IF(U$2079 = 1, U2010, IF($H1984 < 0, MAX($H1984 - SUM($L2090:T2090), $H1984 * (U2036 + U2062)), MAX(0, MIN($H1984 - SUM($L2090:T2090), $H1984 *  (U2036 + U2062)))))","v":0},{"$f":" IF(V$2079 = 1, V2010, IF($H1984 < 0, MAX($H1984 - SUM($L2090:U2090), $H1984 * (V2036 + V2062)), MAX(0, MIN($H1984 - SUM($L2090:U2090), $H1984 *  (V2036 + V2062)))))","v":0},{"$f":" IF(W$2079 = 1, W2010, IF($H1984 < 0, MAX($H1984 - SUM($L2090:V2090), $H1984 * (W2036 + W2062)), MAX(0, MIN($H1984 - SUM($L2090:V2090), $H1984 *  (W2036 + W2062)))))","v":0},{"$f":" IF(X$2079 = 1, X2010, IF($H1984 < 0, MAX($H1984 - SUM($L2090:W2090), $H1984 * (X2036 + X2062)), MAX(0, MIN($H1984 - SUM($L2090:W2090), $H1984 *  (X2036 + X2062)))))","v":0},{"$f":" IF(Y$2079 = 1, Y2010, IF($H1984 < 0, MAX($H1984 - SUM($L2090:X2090), $H1984 * (Y2036 + Y2062)), MAX(0, MIN($H1984 - SUM($L2090:X2090), $H1984 *  (Y2036 + Y2062)))))","v":0},{"$f":" IF(Z$2079 = 1, Z2010, IF($H1984 < 0, MAX($H1984 - SUM($L2090:Y2090), $H1984 * (Z2036 + Z2062)), MAX(0, MIN($H1984 - SUM($L2090:Y2090), $H1984 *  (Z2036 + Z2062)))))","v":0},{"$f":" IF(AA$2079 = 1, AA2010, IF($H1984 < 0, MAX($H1984 - SUM($L2090:Z2090), $H1984 * (AA2036 + AA2062)), MAX(0, MIN($H1984 - SUM($L2090:Z2090), $H1984 *  (AA2036 + AA2062)))))","v":0},{"$f":" IF(AB$2079 = 1, AB2010, IF($H1984 < 0, MAX($H1984 - SUM($L2090:AA2090), $H1984 * (AB2036 + AB2062)), MAX(0, MIN($H1984 - SUM($L2090:AA2090), $H1984 *  (AB2036 + AB2062)))))","v":0},{"$f":" IF(AC$2079 = 1, AC2010, IF($H1984 < 0, MAX($H1984 - SUM($L2090:AB2090), $H1984 * (AC2036 + AC2062)), MAX(0, MIN($H1984 - SUM($L2090:AB2090), $H1984 *  (AC2036 + AC2062)))))","v":0},{"$f":" IF(AD$2079 = 1, AD2010, IF($H1984 < 0, MAX($H1984 - SUM($L2090:AC2090), $H1984 * (AD2036 + AD2062)), MAX(0, MIN($H1984 - SUM($L2090:AC2090), $H1984 *  (AD2036 + AD2062)))))","v":0},{"$f":" IF(AE$2079 = 1, AE2010, IF($H1984 < 0, MAX($H1984 - SUM($L2090:AD2090), $H1984 * (AE2036 + AE2062)), MAX(0, MIN($H1984 - SUM($L2090:AD2090), $H1984 *  (AE2036 + AE2062)))))","v":0},{"$f":" IF(AF$2079 = 1, AF2010, IF($H1984 < 0, MAX($H1984 - SUM($L2090:AE2090), $H1984 * (AF2036 + AF2062)), MAX(0, MIN($H1984 - SUM($L2090:AE2090), $H1984 *  (AF2036 + AF2062)))))","v":0},{"$f":" IF(AG$2079 = 1, AG2010, IF($H1984 < 0, MAX($H1984 - SUM($L2090:AF2090), $H1984 * (AG2036 + AG2062)), MAX(0, MIN($H1984 - SUM($L2090:AF2090), $H1984 *  (AG2036 + AG2062)))))","v":0},{"$f":" IF(AH$2079 = 1, AH2010, IF($H1984 < 0, MAX($H1984 - SUM($L2090:AG2090), $H1984 * (AH2036 + AH2062)), MAX(0, MIN($H1984 - SUM($L2090:AG2090), $H1984 *  (AH2036 + AH2062)))))","v":0},{"$f":" IF(AI$2079 = 1, AI2010, IF($H1984 < 0, MAX($H1984 - SUM($L2090:AH2090), $H1984 * (AI2036 + AI2062)), MAX(0, MIN($H1984 - SUM($L2090:AH2090), $H1984 *  (AI2036 + AI2062)))))","v":0},{"$f":" IF(AJ$2079 = 1, AJ2010, IF($H1984 < 0, MAX($H1984 - SUM($L2090:AI2090), $H1984 * (AJ2036 + AJ2062)), MAX(0, MIN($H1984 - SUM($L2090:AI2090), $H1984 *  (AJ2036 + AJ2062)))))","v":0},{"$f":" IF(AK$2079 = 1, AK2010, IF($H1984 < 0, MAX($H1984 - SUM($L2090:AJ2090), $H1984 * (AK2036 + AK2062)), MAX(0, MIN($H1984 - SUM($L2090:AJ2090), $H1984 *  (AK2036 + AK2062)))))","v":0},{"$f":" IF(AL$2079 = 1, AL2010, IF($H1984 < 0, MAX($H1984 - SUM($L2090:AK2090), $H1984 * (AL2036 + AL2062)), MAX(0, MIN($H1984 - SUM($L2090:AK2090), $H1984 *  (AL2036 + AL2062)))))","v":0},{"$f":" IF(AM$2079 = 1, AM2010, IF($H1984 < 0, MAX($H1984 - SUM($L2090:AL2090), $H1984 * (AM2036 + AM2062)), MAX(0, MIN($H1984 - SUM($L2090:AL2090), $H1984 *  (AM2036 + AM2062)))))","v":0},{"$f":" IF(AN$2079 = 1, AN2010, IF($H1984 < 0, MAX($H1984 - SUM($L2090:AM2090), $H1984 * (AN2036 + AN2062)), MAX(0, MIN($H1984 - SUM($L2090:AM2090), $H1984 *  (AN2036 + AN2062)))))","v":0},{"$f":" IF(AO$2079 = 1, AO2010, IF($H1984 < 0, MAX($H1984 - SUM($L2090:AN2090), $H1984 * (AO2036 + AO2062)), MAX(0, MIN($H1984 - SUM($L2090:AN2090), $H1984 *  (AO2036 + AO2062)))))","v":0},{"$f":" IF(AP$2079 = 1, AP2010, IF($H1984 < 0, MAX($H1984 - SUM($L2090:AO2090), $H1984 * (AP2036 + AP2062)), MAX(0, MIN($H1984 - SUM($L2090:AO2090), $H1984 *  (AP2036 + AP2062)))))","v":0},{"$f":" IF(AQ$2079 = 1, AQ2010, IF($H1984 < 0, MAX($H1984 - SUM($L2090:AP2090), $H1984 * (AQ2036 + AQ2062)), MAX(0, MIN($H1984 - SUM($L2090:AP2090), $H1984 *  (AQ2036 + AQ2062)))))","v":0},{"$f":" IF(AR$2079 = 1, AR2010, IF($H1984 < 0, MAX($H1984 - SUM($L2090:AQ2090), $H1984 * (AR2036 + AR2062)), MAX(0, MIN($H1984 - SUM($L2090:AQ2090), $H1984 *  (AR2036 + AR2062)))))","v":0},{"$f":" IF(AS$2079 = 1, AS2010, IF($H1984 < 0, MAX($H1984 - SUM($L2090:AR2090), $H1984 * (AS2036 + AS2062)), MAX(0, MIN($H1984 - SUM($L2090:AR2090), $H1984 *  (AS2036 + AS2062)))))","v":0},{"$f":" IF(AT$2079 = 1, AT2010, IF($H1984 < 0, MAX($H1984 - SUM($L2090:AS2090), $H1984 * (AT2036 + AT2062)), MAX(0, MIN($H1984 - SUM($L2090:AS2090), $H1984 *  (AT2036 + AT2062)))))","v":0},{"$f":" IF(AU$2079 = 1, AU2010, IF($H1984 < 0, MAX($H1984 - SUM($L2090:AT2090), $H1984 * (AU2036 + AU2062)), MAX(0, MIN($H1984 - SUM($L2090:AT2090), $H1984 *  (AU2036 + AU2062)))))","v":0},{"$f":" IF(AV$2079 = 1, AV2010, IF($H1984 < 0, MAX($H1984 - SUM($L2090:AU2090), $H1984 * (AV2036 + AV2062)), MAX(0, MIN($H1984 - SUM($L2090:AU2090), $H1984 *  (AV2036 + AV2062)))))","v":0},{"$f":" IF(AW$2079 = 1, AW2010, IF($H1984 < 0, MAX($H1984 - SUM($L2090:AV2090), $H1984 * (AW2036 + AW2062)), MAX(0, MIN($H1984 - SUM($L2090:AV2090), $H1984 *  (AW2036 + AW2062)))))","v":0},{"$f":" IF(AX$2079 = 1, AX2010, IF($H1984 < 0, MAX($H1984 - SUM($L2090:AW2090), $H1984 * (AX2036 + AX2062)), MAX(0, MIN($H1984 - SUM($L2090:AW2090), $H1984 *  (AX2036 + AX2062)))))","v":0},{"$f":" IF(AY$2079 = 1, AY2010, IF($H1984 < 0, MAX($H1984 - SUM($L2090:AX2090), $H1984 * (AY2036 + AY2062)), MAX(0, MIN($H1984 - SUM($L2090:AX2090), $H1984 *  (AY2036 + AY2062)))))","v":0},{"$f":" IF(AZ$2079 = 1, AZ2010, IF($H1984 < 0, MAX($H1984 - SUM($L2090:AY2090), $H1984 * (AZ2036 + AZ2062)), MAX(0, MIN($H1984 - SUM($L2090:AY2090), $H1984 *  (AZ2036 + AZ2062)))))","v":0},{"$f":" IF(BA$2079 = 1, BA2010, IF($H1984 < 0, MAX($H1984 - SUM($L2090:AZ2090), $H1984 * (BA2036 + BA2062)), MAX(0, MIN($H1984 - SUM($L2090:AZ2090), $H1984 *  (BA2036 + BA2062)))))","v":0},{"$f":" IF(BB$2079 = 1, BB2010, IF($H1984 < 0, MAX($H1984 - SUM($L2090:BA2090), $H1984 * (BB2036 + BB2062)), MAX(0, MIN($H1984 - SUM($L2090:BA2090), $H1984 *  (BB2036 + BB2062)))))","v":0},{"$f":" IF(BC$2079 = 1, BC2010, IF($H1984 < 0, MAX($H1984 - SUM($L2090:BB2090), $H1984 * (BC2036 + BC2062)), MAX(0, MIN($H1984 - SUM($L2090:BB2090), $H1984 *  (BC2036 + BC2062)))))","v":0},{"$f":" IF(BD$2079 = 1, BD2010, IF($H1984 < 0, MAX($H1984 - SUM($L2090:BC2090), $H1984 * (BD2036 + BD2062)), MAX(0, MIN($H1984 - SUM($L2090:BC2090), $H1984 *  (BD2036 + BD2062)))))","v":0},{"$f":" IF(BE$2079 = 1, BE2010, IF($H1984 < 0, MAX($H1984 - SUM($L2090:BD2090), $H1984 * (BE2036 + BE2062)), MAX(0, MIN($H1984 - SUM($L2090:BD2090), $H1984 *  (BE2036 + BE2062)))))","v":0},{"$f":" IF(BF$2079 = 1, BF2010, IF($H1984 < 0, MAX($H1984 - SUM($L2090:BE2090), $H1984 * (BF2036 + BF2062)), MAX(0, MIN($H1984 - SUM($L2090:BE2090), $H1984 *  (BF2036 + BF2062)))))","v":0},{"$f":" IF(BG$2079 = 1, BG2010, IF($H1984 < 0, MAX($H1984 - SUM($L2090:BF2090), $H1984 * (BG2036 + BG2062)), MAX(0, MIN($H1984 - SUM($L2090:BF2090), $H1984 *  (BG2036 + BG2062)))))","v":0},{"$f":" IF(BH$2079 = 1, BH2010, IF($H1984 < 0, MAX($H1984 - SUM($L2090:BG2090), $H1984 * (BH2036 + BH2062)), MAX(0, MIN($H1984 - SUM($L2090:BG2090), $H1984 *  (BH2036 + BH2062)))))","v":0},{"$f":" IF(BI$2079 = 1, BI2010, IF($H1984 < 0, MAX($H1984 - SUM($L2090:BH2090), $H1984 * (BI2036 + BI2062)), MAX(0, MIN($H1984 - SUM($L2090:BH2090), $H1984 *  (BI2036 + BI2062)))))","v":0},{"$f":" IF(BJ$2079 = 1, BJ2010, IF($H1984 < 0, MAX($H1984 - SUM($L2090:BI2090), $H1984 * (BJ2036 + BJ2062)), MAX(0, MIN($H1984 - SUM($L2090:BI2090), $H1984 *  (BJ2036 + BJ2062)))))","v":0},{"$f":" IF(BK$2079 = 1, BK2010, IF($H1984 < 0, MAX($H1984 - SUM($L2090:BJ2090), $H1984 * (BK2036 + BK2062)), MAX(0, MIN($H1984 - SUM($L2090:BJ2090), $H1984 *  (BK2036 + BK2062)))))","v":0},{"$f":" IF(BL$2079 = 1, BL2010, IF($H1984 < 0, MAX($H1984 - SUM($L2090:BK2090), $H1984 * (BL2036 + BL2062)), MAX(0, MIN($H1984 - SUM($L2090:BK2090), $H1984 *  (BL2036 + BL2062)))))","v":0},{"$f":" IF(BM$2079 = 1, BM2010, IF($H1984 < 0, MAX($H1984 - SUM($L2090:BL2090), $H1984 * (BM2036 + BM2062)), MAX(0, MIN($H1984 - SUM($L2090:BL2090), $H1984 *  (BM2036 + BM2062)))))","v":0},{"$f":" IF(BN$2079 = 1, BN2010, IF($H1984 < 0, MAX($H1984 - SUM($L2090:BM2090), $H1984 * (BN2036 + BN2062)), MAX(0, MIN($H1984 - SUM($L2090:BM2090), $H1984 *  (BN2036 + BN2062)))))","v":0},{"$f":" IF(BO$2079 = 1, BO2010, IF($H1984 < 0, MAX($H1984 - SUM($L2090:BN2090), $H1984 * (BO2036 + BO2062)), MAX(0, MIN($H1984 - SUM($L2090:BN2090), $H1984 *  (BO2036 + BO2062)))))","v":0},{"$f":" IF(BP$2079 = 1, BP2010, IF($H1984 < 0, MAX($H1984 - SUM($L2090:BO2090), $H1984 * (BP2036 + BP2062)), MAX(0, MIN($H1984 - SUM($L2090:BO2090), $H1984 *  (BP2036 + BP2062)))))","v":0},{"$f":" IF(BQ$2079 = 1, BQ2010, IF($H1984 < 0, MAX($H1984 - SUM($L2090:BP2090), $H1984 * (BQ2036 + BQ2062)), MAX(0, MIN($H1984 - SUM($L2090:BP2090), $H1984 *  (BQ2036 + BQ2062)))))","v":0},{"$f":" IF(BR$2079 = 1, BR2010, IF($H1984 < 0, MAX($H1984 - SUM($L2090:BQ2090), $H1984 * (BR2036 + BR2062)), MAX(0, MIN($H1984 - SUM($L2090:BQ2090), $H1984 *  (BR2036 + BR2062)))))","v":0},{"$f":" IF(BS$2079 = 1, BS2010, IF($H1984 < 0, MAX($H1984 - SUM($L2090:BR2090), $H1984 * (BS2036 + BS2062)), MAX(0, MIN($H1984 - SUM($L2090:BR2090), $H1984 *  (BS2036 + BS2062)))))","v":0},{"$f":" IF(BT$2079 = 1, BT2010, IF($H1984 < 0, MAX($H1984 - SUM($L2090:BS2090), $H1984 * (BT2036 + BT2062)), MAX(0, MIN($H1984 - SUM($L2090:BS2090), $H1984 *  (BT2036 + BT2062)))))","v":0},{"$f":" IF(BU$2079 = 1, BU2010, IF($H1984 < 0, MAX($H1984 - SUM($L2090:BT2090), $H1984 * (BU2036 + BU2062)), MAX(0, MIN($H1984 - SUM($L2090:BT2090), $H1984 *  (BU2036 + BU2062)))))","v":0},{"$f":" IF(BV$2079 = 1, BV2010, IF($H1984 < 0, MAX($H1984 - SUM($L2090:BU2090), $H1984 * (BV2036 + BV2062)), MAX(0, MIN($H1984 - SUM($L2090:BU2090), $H1984 *  (BV2036 + BV2062)))))","v":0},{"$f":" IF(BW$2079 = 1, BW2010, IF($H1984 < 0, MAX($H1984 - SUM($L2090:BV2090), $H1984 * (BW2036 + BW2062)), MAX(0, MIN($H1984 - SUM($L2090:BV2090), $H1984 *  (BW2036 + BW2062)))))","v":0},{"$f":" IF(BX$2079 = 1, BX2010, IF($H1984 < 0, MAX($H1984 - SUM($L2090:BW2090), $H1984 * (BX2036 + BX2062)), MAX(0, MIN($H1984 - SUM($L2090:BW2090), $H1984 *  (BX2036 + BX2062)))))","v":0},{"$f":" IF(BY$2079 = 1, BY2010, IF($H1984 < 0, MAX($H1984 - SUM($L2090:BX2090), $H1984 * (BY2036 + BY2062)), MAX(0, MIN($H1984 - SUM($L2090:BX2090), $H1984 *  (BY2036 + BY2062)))))","v":0},{"$f":" IF(BZ$2079 = 1, BZ2010, IF($H1984 < 0, MAX($H1984 - SUM($L2090:BY2090), $H1984 * (BZ2036 + BZ2062)), MAX(0, MIN($H1984 - SUM($L2090:BY2090), $H1984 *  (BZ2036 + BZ2062)))))","v":0},{"$f":" IF(CA$2079 = 1, CA2010, IF($H1984 < 0, MAX($H1984 - SUM($L2090:BZ2090), $H1984 * (CA2036 + CA2062)), MAX(0, MIN($H1984 - SUM($L2090:BZ2090), $H1984 *  (CA2036 + CA2062)))))","v":0}]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$48, \"dd mmm yy\") & \" - real - FE\"","v":"Depreciation - capex addition - 01 Apr 07 - real - FE"},null,null,null,"GBP m",null,0,null,{"$f":" IF(M$2079 = 1, M2015, IF($H1989 < 0, MAX($H1989 - SUM($L2095:L2095), $H1989 * (M2041 + M2067)), MAX(0, MIN($H1989 - SUM($L2095:L2095), $H1989 *  (M2041 + M2067)))))","v":0},{"$f":" IF(N$2079 = 1, N2015, IF($H1989 < 0, MAX($H1989 - SUM($L2095:M2095), $H1989 * (N2041 + N2067)), MAX(0, MIN($H1989 - SUM($L2095:M2095), $H1989 *  (N2041 + N2067)))))","v":0},{"$f":" IF(O$2079 = 1, O2015, IF($H1989 < 0, MAX($H1989 - SUM($L2095:N2095), $H1989 * (O2041 + O2067)), MAX(0, MIN($H1989 - SUM($L2095:N2095), $H1989 *  (O2041 + O2067)))))","v":0},{"$f":" IF(P$2079 = 1, P2015, IF($H1989 < 0, MAX($H1989 - SUM($L2095:O2095), $H1989 * (P2041 + P2067)), MAX(0, MIN($H1989 - SUM($L2095:O2095), $H1989 *  (P2041 + P2067)))))","v":0},{"$f":" IF(Q$2079 = 1, Q2015, IF($H1989 < 0, MAX($H1989 - SUM($L2095:P2095), $H1989 * (Q2041 + Q2067)), MAX(0, MIN($H1989 - SUM($L2095:P2095), $H1989 *  (Q2041 + Q2067)))))","v":0},{"$f":" IF(R$2079 = 1, R2015, IF($H1989 < 0, MAX($H1989 - SUM($L2095:Q2095), $H1989 * (R2041 + R2067)), MAX(0, MIN($H1989 - SUM($L2095:Q2095), $H1989 *  (R2041 + R2067)))))","v":0},{"$f":" IF(S$2079 = 1, S2015, IF($H1989 < 0, MAX($H1989 - SUM($L2095:R2095), $H1989 * (S2041 + S2067)), MAX(0, MIN($H1989 - SUM($L2095:R2095), $H1989 *  (S2041 + S2067)))))","v":0},{"$f":" IF(T$2079 = 1, T2015, IF($H1989 < 0, MAX($H1989 - SUM($L2095:S2095), $H1989 * (T2041 + T2067)), MAX(0, MIN($H1989 - SUM($L2095:S2095), $H1989 *  (T2041 + T2067)))))","v":0},{"$f":" IF(U$2079 = 1, U2015, IF($H1989 < 0, MAX($H1989 - SUM($L2095:T2095), $H1989 * (U2041 + U2067)), MAX(0, MIN($H1989 - SUM($L2095:T2095), $H1989 *  (U2041 + U2067)))))","v":0},{"$f":" IF(V$2079 = 1, V2015, IF($H1989 < 0, MAX($H1989 - SUM($L2095:U2095), $H1989 * (V2041 + V2067)), MAX(0, MIN($H1989 - SUM($L2095:U2095), $H1989 *  (V2041 + V2067)))))","v":0},{"$f":" IF(W$2079 = 1, W2015, IF($H1989 < 0, MAX($H1989 - SUM($L2095:V2095), $H1989 * (W2041 + W2067)), MAX(0, MIN($H1989 - SUM($L2095:V2095), $H1989 *  (W2041 + W2067)))))","v":0},{"$f":" IF(X$2079 = 1, X2015, IF($H1989 < 0, MAX($H1989 - SUM($L2095:W2095), $H1989 * (X2041 + X2067)), MAX(0, MIN($H1989 - SUM($L2095:W2095), $H1989 *  (X2041 + X2067)))))","v":0},{"$f":" IF(Y$2079 = 1, Y2015, IF($H1989 < 0, MAX($H1989 - SUM($L2095:X2095), $H1989 * (Y2041 + Y2067)), MAX(0, MIN($H1989 - SUM($L2095:X2095), $H1989 *  (Y2041 + Y2067)))))","v":0},{"$f":" IF(Z$2079 = 1, Z2015, IF($H1989 < 0, MAX($H1989 - SUM($L2095:Y2095), $H1989 * (Z2041 + Z2067)), MAX(0, MIN($H1989 - SUM($L2095:Y2095), $H1989 *  (Z2041 + Z2067)))))","v":0},{"$f":" IF(AA$2079 = 1, AA2015, IF($H1989 < 0, MAX($H1989 - SUM($L2095:Z2095), $H1989 * (AA2041 + AA2067)), MAX(0, MIN($H1989 - SUM($L2095:Z2095), $H1989 *  (AA2041 + AA2067)))))","v":0},{"$f":" IF(AB$2079 = 1, AB2015, IF($H1989 < 0, MAX($H1989 - SUM($L2095:AA2095), $H1989 * (AB2041 + AB2067)), MAX(0, MIN($H1989 - SUM($L2095:AA2095), $H1989 *  (AB2041 + AB2067)))))","v":0},{"$f":" IF(AC$2079 = 1, AC2015, IF($H1989 < 0, MAX($H1989 - SUM($L2095:AB2095), $H1989 * (AC2041 + AC2067)), MAX(0, MIN($H1989 - SUM($L2095:AB2095), $H1989 *  (AC2041 + AC2067)))))","v":0},{"$f":" IF(AD$2079 = 1, AD2015, IF($H1989 < 0, MAX($H1989 - SUM($L2095:AC2095), $H1989 * (AD2041 + AD2067)), MAX(0, MIN($H1989 - SUM($L2095:AC2095), $H1989 *  (AD2041 + AD2067)))))","v":0},{"$f":" IF(AE$2079 = 1, AE2015, IF($H1989 < 0, MAX($H1989 - SUM($L2095:AD2095), $H1989 * (AE2041 + AE2067)), MAX(0, MIN($H1989 - SUM($L2095:AD2095), $H1989 *  (AE2041 + AE2067)))))","v":0},{"$f":" IF(AF$2079 = 1, AF2015, IF($H1989 < 0, MAX($H1989 - SUM($L2095:AE2095), $H1989 * (AF2041 + AF2067)), MAX(0, MIN($H1989 - SUM($L2095:AE2095), $H1989 *  (AF2041 + AF2067)))))","v":0},{"$f":" IF(AG$2079 = 1, AG2015, IF($H1989 < 0, MAX($H1989 - SUM($L2095:AF2095), $H1989 * (AG2041 + AG2067)), MAX(0, MIN($H1989 - SUM($L2095:AF2095), $H1989 *  (AG2041 + AG2067)))))","v":0},{"$f":" IF(AH$2079 = 1, AH2015, IF($H1989 < 0, MAX($H1989 - SUM($L2095:AG2095), $H1989 * (AH2041 + AH2067)), MAX(0, MIN($H1989 - SUM($L2095:AG2095), $H1989 *  (AH2041 + AH2067)))))","v":0},{"$f":" IF(AI$2079 = 1, AI2015, IF($H1989 < 0, MAX($H1989 - SUM($L2095:AH2095), $H1989 * (AI2041 + AI2067)), MAX(0, MIN($H1989 - SUM($L2095:AH2095), $H1989 *  (AI2041 + AI2067)))))","v":0},{"$f":" IF(AJ$2079 = 1, AJ2015, IF($H1989 < 0, MAX($H1989 - SUM($L2095:AI2095), $H1989 * (AJ2041 + AJ2067)), MAX(0, MIN($H1989 - SUM($L2095:AI2095), $H1989 *  (AJ2041 + AJ2067)))))","v":0},{"$f":" IF(AK$2079 = 1, AK2015, IF($H1989 < 0, MAX($H1989 - SUM($L2095:AJ2095), $H1989 * (AK2041 + AK2067)), MAX(0, MIN($H1989 - SUM($L2095:AJ2095), $H1989 *  (AK2041 + AK2067)))))","v":0},{"$f":" IF(AL$2079 = 1, AL2015, IF($H1989 < 0, MAX($H1989 - SUM($L2095:AK2095), $H1989 * (AL2041 + AL2067)), MAX(0, MIN($H1989 - SUM($L2095:AK2095), $H1989 *  (AL2041 + AL2067)))))","v":0},{"$f":" IF(AM$2079 = 1, AM2015, IF($H1989 < 0, MAX($H1989 - SUM($L2095:AL2095), $H1989 * (AM2041 + AM2067)), MAX(0, MIN($H1989 - SUM($L2095:AL2095), $H1989 *  (AM2041 + AM2067)))))","v":0},{"$f":" IF(AN$2079 = 1, AN2015, IF($H1989 < 0, MAX($H1989 - SUM($L2095:AM2095), $H1989 * (AN2041 + AN2067)), MAX(0, MIN($H1989 - SUM($L2095:AM2095), $H1989 *  (AN2041 + AN2067)))))","v":0},{"$f":" IF(AO$2079 = 1, AO2015, IF($H1989 < 0, MAX($H1989 - SUM($L2095:AN2095), $H1989 * (AO2041 + AO2067)), MAX(0, MIN($H1989 - SUM($L2095:AN2095), $H1989 *  (AO2041 + AO2067)))))","v":0},{"$f":" IF(AP$2079 = 1, AP2015, IF($H1989 < 0, MAX($H1989 - SUM($L2095:AO2095), $H1989 * (AP2041 + AP2067)), MAX(0, MIN($H1989 - SUM($L2095:AO2095), $H1989 *  (AP2041 + AP2067)))))","v":0},{"$f":" IF(AQ$2079 = 1, AQ2015, IF($H1989 < 0, MAX($H1989 - SUM($L2095:AP2095), $H1989 * (AQ2041 + AQ2067)), MAX(0, MIN($H1989 - SUM($L2095:AP2095), $H1989 *  (AQ2041 + AQ2067)))))","v":0},{"$f":" IF(AR$2079 = 1, AR2015, IF($H1989 < 0, MAX($H1989 - SUM($L2095:AQ2095), $H1989 * (AR2041 + AR2067)), MAX(0, MIN($H1989 - SUM($L2095:AQ2095), $H1989 *  (AR2041 + AR2067)))))","v":0},{"$f":" IF(AS$2079 = 1, AS2015, IF($H1989 < 0, MAX($H1989 - SUM($L2095:AR2095), $H1989 * (AS2041 + AS2067)), MAX(0, MIN($H1989 - SUM($L2095:AR2095), $H1989 *  (AS2041 + AS2067)))))","v":0},{"$f":" IF(AT$2079 = 1, AT2015, IF($H1989 < 0, MAX($H1989 - SUM($L2095:AS2095), $H1989 * (AT2041 + AT2067)), MAX(0, MIN($H1989 - SUM($L2095:AS2095), $H1989 *  (AT2041 + AT2067)))))","v":0},{"$f":" IF(AU$2079 = 1, AU2015, IF($H1989 < 0, MAX($H1989 - SUM($L2095:AT2095), $H1989 * (AU2041 + AU2067)), MAX(0, MIN($H1989 - SUM($L2095:AT2095), $H1989 *  (AU2041 + AU2067)))))","v":0},{"$f":" IF(AV$2079 = 1, AV2015, IF($H1989 < 0, MAX($H1989 - SUM($L2095:AU2095), $H1989 * (AV2041 + AV2067)), MAX(0, MIN($H1989 - SUM($L2095:AU2095), $H1989 *  (AV2041 + AV2067)))))","v":0},{"$f":" IF(AW$2079 = 1, AW2015, IF($H1989 < 0, MAX($H1989 - SUM($L2095:AV2095), $H1989 * (AW2041 + AW2067)), MAX(0, MIN($H1989 - SUM($L2095:AV2095), $H1989 *  (AW2041 + AW2067)))))","v":0},{"$f":" IF(AX$2079 = 1, AX2015, IF($H1989 < 0, MAX($H1989 - SUM($L2095:AW2095), $H1989 * (AX2041 + AX2067)), MAX(0, MIN($H1989 - SUM($L2095:AW2095), $H1989 *  (AX2041 + AX2067)))))","v":0},{"$f":" IF(AY$2079 = 1, AY2015, IF($H1989 < 0, MAX($H1989 - SUM($L2095:AX2095), $H1989 * (AY2041 + AY2067)), MAX(0, MIN($H1989 - SUM($L2095:AX2095), $H1989 *  (AY2041 + AY2067)))))","v":0},{"$f":" IF(AZ$2079 = 1, AZ2015, IF($H1989 < 0, MAX($H1989 - SUM($L2095:AY2095), $H1989 * (AZ2041 + AZ2067)), MAX(0, MIN($H1989 - SUM($L2095:AY2095), $H1989 *  (AZ2041 + AZ2067)))))","v":0},{"$f":" IF(BA$2079 = 1, BA2015, IF($H1989 < 0, MAX($H1989 - SUM($L2095:AZ2095), $H1989 * (BA2041 + BA2067)), MAX(0, MIN($H1989 - SUM($L2095:AZ2095), $H1989 *  (BA2041 + BA2067)))))","v":0},{"$f":" IF(BB$2079 = 1, BB2015, IF($H1989 < 0, MAX($H1989 - SUM($L2095:BA2095), $H1989 * (BB2041 + BB2067)), MAX(0, MIN($H1989 - SUM($L2095:BA2095), $H1989 *  (BB2041 + BB2067)))))","v":0},{"$f":" IF(BC$2079 = 1, BC2015, IF($H1989 < 0, MAX($H1989 - SUM($L2095:BB2095), $H1989 * (BC2041 + BC2067)), MAX(0, MIN($H1989 - SUM($L2095:BB2095), $H1989 *  (BC2041 + BC2067)))))","v":0},{"$f":" IF(BD$2079 = 1, BD2015, IF($H1989 < 0, MAX($H1989 - SUM($L2095:BC2095), $H1989 * (BD2041 + BD2067)), MAX(0, MIN($H1989 - SUM($L2095:BC2095), $H1989 *  (BD2041 + BD2067)))))","v":0},{"$f":" IF(BE$2079 = 1, BE2015, IF($H1989 < 0, MAX($H1989 - SUM($L2095:BD2095), $H1989 * (BE2041 + BE2067)), MAX(0, MIN($H1989 - SUM($L2095:BD2095), $H1989 *  (BE2041 + BE2067)))))","v":0},{"$f":" IF(BF$2079 = 1, BF2015, IF($H1989 < 0, MAX($H1989 - SUM($L2095:BE2095), $H1989 * (BF2041 + BF2067)), MAX(0, MIN($H1989 - SUM($L2095:BE2095), $H1989 *  (BF2041 + BF2067)))))","v":0},{"$f":" IF(BG$2079 = 1, BG2015, IF($H1989 < 0, MAX($H1989 - SUM($L2095:BF2095), $H1989 * (BG2041 + BG2067)), MAX(0, MIN($H1989 - SUM($L2095:BF2095), $H1989 *  (BG2041 + BG2067)))))","v":0},{"$f":" IF(BH$2079 = 1, BH2015, IF($H1989 < 0, MAX($H1989 - SUM($L2095:BG2095), $H1989 * (BH2041 + BH2067)), MAX(0, MIN($H1989 - SUM($L2095:BG2095), $H1989 *  (BH2041 + BH2067)))))","v":0},{"$f":" IF(BI$2079 = 1, BI2015, IF($H1989 < 0, MAX($H1989 - SUM($L2095:BH2095), $H1989 * (BI2041 + BI2067)), MAX(0, MIN($H1989 - SUM($L2095:BH2095), $H1989 *  (BI2041 + BI2067)))))","v":0},{"$f":" IF(BJ$2079 = 1, BJ2015, IF($H1989 < 0, MAX($H1989 - SUM($L2095:BI2095), $H1989 * (BJ2041 + BJ2067)), MAX(0, MIN($H1989 - SUM($L2095:BI2095), $H1989 *  (BJ2041 + BJ2067)))))","v":0},{"$f":" IF(BK$2079 = 1, BK2015, IF($H1989 < 0, MAX($H1989 - SUM($L2095:BJ2095), $H1989 * (BK2041 + BK2067)), MAX(0, MIN($H1989 - SUM($L2095:BJ2095), $H1989 *  (BK2041 + BK2067)))))","v":0},{"$f":" IF(BL$2079 = 1, BL2015, IF($H1989 < 0, MAX($H1989 - SUM($L2095:BK2095), $H1989 * (BL2041 + BL2067)), MAX(0, MIN($H1989 - SUM($L2095:BK2095), $H1989 *  (BL2041 + BL2067)))))","v":0},{"$f":" IF(BM$2079 = 1, BM2015, IF($H1989 < 0, MAX($H1989 - SUM($L2095:BL2095), $H1989 * (BM2041 + BM2067)), MAX(0, MIN($H1989 - SUM($L2095:BL2095), $H1989 *  (BM2041 + BM2067)))))","v":0},{"$f":" IF(BN$2079 = 1, BN2015, IF($H1989 < 0, MAX($H1989 - SUM($L2095:BM2095), $H1989 * (BN2041 + BN2067)), MAX(0, MIN($H1989 - SUM($L2095:BM2095), $H1989 *  (BN2041 + BN2067)))))","v":0},{"$f":" IF(BO$2079 = 1, BO2015, IF($H1989 < 0, MAX($H1989 - SUM($L2095:BN2095), $H1989 * (BO2041 + BO2067)), MAX(0, MIN($H1989 - SUM($L2095:BN2095), $H1989 *  (BO2041 + BO2067)))))","v":0},{"$f":" IF(BP$2079 = 1, BP2015, IF($H1989 < 0, MAX($H1989 - SUM($L2095:BO2095), $H1989 * (BP2041 + BP2067)), MAX(0, MIN($H1989 - SUM($L2095:BO2095), $H1989 *  (BP2041 + BP2067)))))","v":0},{"$f":" IF(BQ$2079 = 1, BQ2015, IF($H1989 < 0, MAX($H1989 - SUM($L2095:BP2095), $H1989 * (BQ2041 + BQ2067)), MAX(0, MIN($H1989 - SUM($L2095:BP2095), $H1989 *  (BQ2041 + BQ2067)))))","v":0},{"$f":" IF(BR$2079 = 1, BR2015, IF($H1989 < 0, MAX($H1989 - SUM($L2095:BQ2095), $H1989 * (BR2041 + BR2067)), MAX(0, MIN($H1989 - SUM($L2095:BQ2095), $H1989 *  (BR2041 + BR2067)))))","v":0},{"$f":" IF(BS$2079 = 1, BS2015, IF($H1989 < 0, MAX($H1989 - SUM($L2095:BR2095), $H1989 * (BS2041 + BS2067)), MAX(0, MIN($H1989 - SUM($L2095:BR2095), $H1989 *  (BS2041 + BS2067)))))","v":0},{"$f":" IF(BT$2079 = 1, BT2015, IF($H1989 < 0, MAX($H1989 - SUM($L2095:BS2095), $H1989 * (BT2041 + BT2067)), MAX(0, MIN($H1989 - SUM($L2095:BS2095), $H1989 *  (BT2041 + BT2067)))))","v":0},{"$f":" IF(BU$2079 = 1, BU2015, IF($H1989 < 0, MAX($H1989 - SUM($L2095:BT2095), $H1989 * (BU2041 + BU2067)), MAX(0, MIN($H1989 - SUM($L2095:BT2095), $H1989 *  (BU2041 + BU2067)))))","v":0},{"$f":" IF(BV$2079 = 1, BV2015, IF($H1989 < 0, MAX($H1989 - SUM($L2095:BU2095), $H1989 * (BV2041 + BV2067)), MAX(0, MIN($H1989 - SUM($L2095:BU2095), $H1989 *  (BV2041 + BV2067)))))","v":0},{"$f":" IF(BW$2079 = 1, BW2015, IF($H1989 < 0, MAX($H1989 - SUM($L2095:BV2095), $H1989 * (BW2041 + BW2067)), MAX(0, MIN($H1989 - SUM($L2095:BV2095), $H1989 *  (BW2041 + BW2067)))))","v":0},{"$f":" IF(BX$2079 = 1, BX2015, IF($H1989 < 0, MAX($H1989 - SUM($L2095:BW2095), $H1989 * (BX2041 + BX2067)), MAX(0, MIN($H1989 - SUM($L2095:BW2095), $H1989 *  (BX2041 + BX2067)))))","v":0},{"$f":" IF(BY$2079 = 1, BY2015, IF($H1989 < 0, MAX($H1989 - SUM($L2095:BX2095), $H1989 * (BY2041 + BY2067)), MAX(0, MIN($H1989 - SUM($L2095:BX2095), $H1989 *  (BY2041 + BY2067)))))","v":0},{"$f":" IF(BZ$2079 = 1, BZ2015, IF($H1989 < 0, MAX($H1989 - SUM($L2095:BY2095), $H1989 * (BZ2041 + BZ2067)), MAX(0, MIN($H1989 - SUM($L2095:BY2095), $H1989 *  (BZ2041 + BZ2067)))))","v":0},{"$f":" IF(CA$2079 = 1, CA2015, IF($H1989 < 0, MAX($H1989 - SUM($L2095:BZ2095), $H1989 * (CA2041 + CA2067)), MAX(0, MIN($H1989 - SUM($L2095:BZ2095), $H1989 *  (CA2041 + CA2067)))))","v":0}]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$53, \"dd mmm yy\") & \" - real - FE\"","v":"Depreciation - capex addition - 01 Oct 12 - real - FE"},null,null,null,"GBP m",null,0,null,{"$f":" IF(M$2079 = 1, M2020, IF($H1994 < 0, MAX($H1994 - SUM($L2100:L2100), $H1994 * (M2046 + M2072)), MAX(0, MIN($H1994 - SUM($L2100:L2100), $H1994 *  (M2046 + M2072)))))","v":0},{"$f":" IF(N$2079 = 1, N2020, IF($H1994 < 0, MAX($H1994 - SUM($L2100:M2100), $H1994 * (N2046 + N2072)), MAX(0, MIN($H1994 - SUM($L2100:M2100), $H1994 *  (N2046 + N2072)))))","v":0},{"$f":" IF(O$2079 = 1, O2020, IF($H1994 < 0, MAX($H1994 - SUM($L2100:N2100), $H1994 * (O2046 + O2072)), MAX(0, MIN($H1994 - SUM($L2100:N2100), $H1994 *  (O2046 + O2072)))))","v":0},{"$f":" IF(P$2079 = 1, P2020, IF($H1994 < 0, MAX($H1994 - SUM($L2100:O2100), $H1994 * (P2046 + P2072)), MAX(0, MIN($H1994 - SUM($L2100:O2100), $H1994 *  (P2046 + P2072)))))","v":0},{"$f":" IF(Q$2079 = 1, Q2020, IF($H1994 < 0, MAX($H1994 - SUM($L2100:P2100), $H1994 * (Q2046 + Q2072)), MAX(0, MIN($H1994 - SUM($L2100:P2100), $H1994 *  (Q2046 + Q2072)))))","v":0},{"$f":" IF(R$2079 = 1, R2020, IF($H1994 < 0, MAX($H1994 - SUM($L2100:Q2100), $H1994 * (R2046 + R2072)), MAX(0, MIN($H1994 - SUM($L2100:Q2100), $H1994 *  (R2046 + R2072)))))","v":0},{"$f":" IF(S$2079 = 1, S2020, IF($H1994 < 0, MAX($H1994 - SUM($L2100:R2100), $H1994 * (S2046 + S2072)), MAX(0, MIN($H1994 - SUM($L2100:R2100), $H1994 *  (S2046 + S2072)))))","v":0},{"$f":" IF(T$2079 = 1, T2020, IF($H1994 < 0, MAX($H1994 - SUM($L2100:S2100), $H1994 * (T2046 + T2072)), MAX(0, MIN($H1994 - SUM($L2100:S2100), $H1994 *  (T2046 + T2072)))))","v":0},{"$f":" IF(U$2079 = 1, U2020, IF($H1994 < 0, MAX($H1994 - SUM($L2100:T2100), $H1994 * (U2046 + U2072)), MAX(0, MIN($H1994 - SUM($L2100:T2100), $H1994 *  (U2046 + U2072)))))","v":0},{"$f":" IF(V$2079 = 1, V2020, IF($H1994 < 0, MAX($H1994 - SUM($L2100:U2100), $H1994 * (V2046 + V2072)), MAX(0, MIN($H1994 - SUM($L2100:U2100), $H1994 *  (V2046 + V2072)))))","v":0},{"$f":" IF(W$2079 = 1, W2020, IF($H1994 < 0, MAX($H1994 - SUM($L2100:V2100), $H1994 * (W2046 + W2072)), MAX(0, MIN($H1994 - SUM($L2100:V2100), $H1994 *  (W2046 + W2072)))))","v":0},{"$f":" IF(X$2079 = 1, X2020, IF($H1994 < 0, MAX($H1994 - SUM($L2100:W2100), $H1994 * (X2046 + X2072)), MAX(0, MIN($H1994 - SUM($L2100:W2100), $H1994 *  (X2046 + X2072)))))","v":0},{"$f":" IF(Y$2079 = 1, Y2020, IF($H1994 < 0, MAX($H1994 - SUM($L2100:X2100), $H1994 * (Y2046 + Y2072)), MAX(0, MIN($H1994 - SUM($L2100:X2100), $H1994 *  (Y2046 + Y2072)))))","v":0},{"$f":" IF(Z$2079 = 1, Z2020, IF($H1994 < 0, MAX($H1994 - SUM($L2100:Y2100), $H1994 * (Z2046 + Z2072)), MAX(0, MIN($H1994 - SUM($L2100:Y2100), $H1994 *  (Z2046 + Z2072)))))","v":0},{"$f":" IF(AA$2079 = 1, AA2020, IF($H1994 < 0, MAX($H1994 - SUM($L2100:Z2100), $H1994 * (AA2046 + AA2072)), MAX(0, MIN($H1994 - SUM($L2100:Z2100), $H1994 *  (AA2046 + AA2072)))))","v":0},{"$f":" IF(AB$2079 = 1, AB2020, IF($H1994 < 0, MAX($H1994 - SUM($L2100:AA2100), $H1994 * (AB2046 + AB2072)), MAX(0, MIN($H1994 - SUM($L2100:AA2100), $H1994 *  (AB2046 + AB2072)))))","v":0},{"$f":" IF(AC$2079 = 1, AC2020, IF($H1994 < 0, MAX($H1994 - SUM($L2100:AB2100), $H1994 * (AC2046 + AC2072)), MAX(0, MIN($H1994 - SUM($L2100:AB2100), $H1994 *  (AC2046 + AC2072)))))","v":0},{"$f":" IF(AD$2079 = 1, AD2020, IF($H1994 < 0, MAX($H1994 - SUM($L2100:AC2100), $H1994 * (AD2046 + AD2072)), MAX(0, MIN($H1994 - SUM($L2100:AC2100), $H1994 *  (AD2046 + AD2072)))))","v":0},{"$f":" IF(AE$2079 = 1, AE2020, IF($H1994 < 0, MAX($H1994 - SUM($L2100:AD2100), $H1994 * (AE2046 + AE2072)), MAX(0, MIN($H1994 - SUM($L2100:AD2100), $H1994 *  (AE2046 + AE2072)))))","v":0},{"$f":" IF(AF$2079 = 1, AF2020, IF($H1994 < 0, MAX($H1994 - SUM($L2100:AE2100), $H1994 * (AF2046 + AF2072)), MAX(0, MIN($H1994 - SUM($L2100:AE2100), $H1994 *  (AF2046 + AF2072)))))","v":0},{"$f":" IF(AG$2079 = 1, AG2020, IF($H1994 < 0, MAX($H1994 - SUM($L2100:AF2100), $H1994 * (AG2046 + AG2072)), MAX(0, MIN($H1994 - SUM($L2100:AF2100), $H1994 *  (AG2046 + AG2072)))))","v":0},{"$f":" IF(AH$2079 = 1, AH2020, IF($H1994 < 0, MAX($H1994 - SUM($L2100:AG2100), $H1994 * (AH2046 + AH2072)), MAX(0, MIN($H1994 - SUM($L2100:AG2100), $H1994 *  (AH2046 + AH2072)))))","v":0},{"$f":" IF(AI$2079 = 1, AI2020, IF($H1994 < 0, MAX($H1994 - SUM($L2100:AH2100), $H1994 * (AI2046 + AI2072)), MAX(0, MIN($H1994 - SUM($L2100:AH2100), $H1994 *  (AI2046 + AI2072)))))","v":0},{"$f":" IF(AJ$2079 = 1, AJ2020, IF($H1994 < 0, MAX($H1994 - SUM($L2100:AI2100), $H1994 * (AJ2046 + AJ2072)), MAX(0, MIN($H1994 - SUM($L2100:AI2100), $H1994 *  (AJ2046 + AJ2072)))))","v":0},{"$f":" IF(AK$2079 = 1, AK2020, IF($H1994 < 0, MAX($H1994 - SUM($L2100:AJ2100), $H1994 * (AK2046 + AK2072)), MAX(0, MIN($H1994 - SUM($L2100:AJ2100), $H1994 *  (AK2046 + AK2072)))))","v":0},{"$f":" IF(AL$2079 = 1, AL2020, IF($H1994 < 0, MAX($H1994 - SUM($L2100:AK2100), $H1994 * (AL2046 + AL2072)), MAX(0, MIN($H1994 - SUM($L2100:AK2100), $H1994 *  (AL2046 + AL2072)))))","v":0},{"$f":" IF(AM$2079 = 1, AM2020, IF($H1994 < 0, MAX($H1994 - SUM($L2100:AL2100), $H1994 * (AM2046 + AM2072)), MAX(0, MIN($H1994 - SUM($L2100:AL2100), $H1994 *  (AM2046 + AM2072)))))","v":0},{"$f":" IF(AN$2079 = 1, AN2020, IF($H1994 < 0, MAX($H1994 - SUM($L2100:AM2100), $H1994 * (AN2046 + AN2072)), MAX(0, MIN($H1994 - SUM($L2100:AM2100), $H1994 *  (AN2046 + AN2072)))))","v":0},{"$f":" IF(AO$2079 = 1, AO2020, IF($H1994 < 0, MAX($H1994 - SUM($L2100:AN2100), $H1994 * (AO2046 + AO2072)), MAX(0, MIN($H1994 - SUM($L2100:AN2100), $H1994 *  (AO2046 + AO2072)))))","v":0},{"$f":" IF(AP$2079 = 1, AP2020, IF($H1994 < 0, MAX($H1994 - SUM($L2100:AO2100), $H1994 * (AP2046 + AP2072)), MAX(0, MIN($H1994 - SUM($L2100:AO2100), $H1994 *  (AP2046 + AP2072)))))","v":0},{"$f":" IF(AQ$2079 = 1, AQ2020, IF($H1994 < 0, MAX($H1994 - SUM($L2100:AP2100), $H1994 * (AQ2046 + AQ2072)), MAX(0, MIN($H1994 - SUM($L2100:AP2100), $H1994 *  (AQ2046 + AQ2072)))))","v":0},{"$f":" IF(AR$2079 = 1, AR2020, IF($H1994 < 0, MAX($H1994 - SUM($L2100:AQ2100), $H1994 * (AR2046 + AR2072)), MAX(0, MIN($H1994 - SUM($L2100:AQ2100), $H1994 *  (AR2046 + AR2072)))))","v":0},{"$f":" IF(AS$2079 = 1, AS2020, IF($H1994 < 0, MAX($H1994 - SUM($L2100:AR2100), $H1994 * (AS2046 + AS2072)), MAX(0, MIN($H1994 - SUM($L2100:AR2100), $H1994 *  (AS2046 + AS2072)))))","v":0},{"$f":" IF(AT$2079 = 1, AT2020, IF($H1994 < 0, MAX($H1994 - SUM($L2100:AS2100), $H1994 * (AT2046 + AT2072)), MAX(0, MIN($H1994 - SUM($L2100:AS2100), $H1994 *  (AT2046 + AT2072)))))","v":0},{"$f":" IF(AU$2079 = 1, AU2020, IF($H1994 < 0, MAX($H1994 - SUM($L2100:AT2100), $H1994 * (AU2046 + AU2072)), MAX(0, MIN($H1994 - SUM($L2100:AT2100), $H1994 *  (AU2046 + AU2072)))))","v":0},{"$f":" IF(AV$2079 = 1, AV2020, IF($H1994 < 0, MAX($H1994 - SUM($L2100:AU2100), $H1994 * (AV2046 + AV2072)), MAX(0, MIN($H1994 - SUM($L2100:AU2100), $H1994 *  (AV2046 + AV2072)))))","v":0},{"$f":" IF(AW$2079 = 1, AW2020, IF($H1994 < 0, MAX($H1994 - SUM($L2100:AV2100), $H1994 * (AW2046 + AW2072)), MAX(0, MIN($H1994 - SUM($L2100:AV2100), $H1994 *  (AW2046 + AW2072)))))","v":0},{"$f":" IF(AX$2079 = 1, AX2020, IF($H1994 < 0, MAX($H1994 - SUM($L2100:AW2100), $H1994 * (AX2046 + AX2072)), MAX(0, MIN($H1994 - SUM($L2100:AW2100), $H1994 *  (AX2046 + AX2072)))))","v":0},{"$f":" IF(AY$2079 = 1, AY2020, IF($H1994 < 0, MAX($H1994 - SUM($L2100:AX2100), $H1994 * (AY2046 + AY2072)), MAX(0, MIN($H1994 - SUM($L2100:AX2100), $H1994 *  (AY2046 + AY2072)))))","v":0},{"$f":" IF(AZ$2079 = 1, AZ2020, IF($H1994 < 0, MAX($H1994 - SUM($L2100:AY2100), $H1994 * (AZ2046 + AZ2072)), MAX(0, MIN($H1994 - SUM($L2100:AY2100), $H1994 *  (AZ2046 + AZ2072)))))","v":0},{"$f":" IF(BA$2079 = 1, BA2020, IF($H1994 < 0, MAX($H1994 - SUM($L2100:AZ2100), $H1994 * (BA2046 + BA2072)), MAX(0, MIN($H1994 - SUM($L2100:AZ2100), $H1994 *  (BA2046 + BA2072)))))","v":0},{"$f":" IF(BB$2079 = 1, BB2020, IF($H1994 < 0, MAX($H1994 - SUM($L2100:BA2100), $H1994 * (BB2046 + BB2072)), MAX(0, MIN($H1994 - SUM($L2100:BA2100), $H1994 *  (BB2046 + BB2072)))))","v":0},{"$f":" IF(BC$2079 = 1, BC2020, IF($H1994 < 0, MAX($H1994 - SUM($L2100:BB2100), $H1994 * (BC2046 + BC2072)), MAX(0, MIN($H1994 - SUM($L2100:BB2100), $H1994 *  (BC2046 + BC2072)))))","v":0},{"$f":" IF(BD$2079 = 1, BD2020, IF($H1994 < 0, MAX($H1994 - SUM($L2100:BC2100), $H1994 * (BD2046 + BD2072)), MAX(0, MIN($H1994 - SUM($L2100:BC2100), $H1994 *  (BD2046 + BD2072)))))","v":0},{"$f":" IF(BE$2079 = 1, BE2020, IF($H1994 < 0, MAX($H1994 - SUM($L2100:BD2100), $H1994 * (BE2046 + BE2072)), MAX(0, MIN($H1994 - SUM($L2100:BD2100), $H1994 *  (BE2046 + BE2072)))))","v":0},{"$f":" IF(BF$2079 = 1, BF2020, IF($H1994 < 0, MAX($H1994 - SUM($L2100:BE2100), $H1994 * (BF2046 + BF2072)), MAX(0, MIN($H1994 - SUM($L2100:BE2100), $H1994 *  (BF2046 + BF2072)))))","v":0},{"$f":" IF(BG$2079 = 1, BG2020, IF($H1994 < 0, MAX($H1994 - SUM($L2100:BF2100), $H1994 * (BG2046 + BG2072)), MAX(0, MIN($H1994 - SUM($L2100:BF2100), $H1994 *  (BG2046 + BG2072)))))","v":0},{"$f":" IF(BH$2079 = 1, BH2020, IF($H1994 < 0, MAX($H1994 - SUM($L2100:BG2100), $H1994 * (BH2046 + BH2072)), MAX(0, MIN($H1994 - SUM($L2100:BG2100), $H1994 *  (BH2046 + BH2072)))))","v":0},{"$f":" IF(BI$2079 = 1, BI2020, IF($H1994 < 0, MAX($H1994 - SUM($L2100:BH2100), $H1994 * (BI2046 + BI2072)), MAX(0, MIN($H1994 - SUM($L2100:BH2100), $H1994 *  (BI2046 + BI2072)))))","v":0},{"$f":" IF(BJ$2079 = 1, BJ2020, IF($H1994 < 0, MAX($H1994 - SUM($L2100:BI2100), $H1994 * (BJ2046 + BJ2072)), MAX(0, MIN($H1994 - SUM($L2100:BI2100), $H1994 *  (BJ2046 + BJ2072)))))","v":0},{"$f":" IF(BK$2079 = 1, BK2020, IF($H1994 < 0, MAX($H1994 - SUM($L2100:BJ2100), $H1994 * (BK2046 + BK2072)), MAX(0, MIN($H1994 - SUM($L2100:BJ2100), $H1994 *  (BK2046 + BK2072)))))","v":0},{"$f":" IF(BL$2079 = 1, BL2020, IF($H1994 < 0, MAX($H1994 - SUM($L2100:BK2100), $H1994 * (BL2046 + BL2072)), MAX(0, MIN($H1994 - SUM($L2100:BK2100), $H1994 *  (BL2046 + BL2072)))))","v":0},{"$f":" IF(BM$2079 = 1, BM2020, IF($H1994 < 0, MAX($H1994 - SUM($L2100:BL2100), $H1994 * (BM2046 + BM2072)), MAX(0, MIN($H1994 - SUM($L2100:BL2100), $H1994 *  (BM2046 + BM2072)))))","v":0},{"$f":" IF(BN$2079 = 1, BN2020, IF($H1994 < 0, MAX($H1994 - SUM($L2100:BM2100), $H1994 * (BN2046 + BN2072)), MAX(0, MIN($H1994 - SUM($L2100:BM2100), $H1994 *  (BN2046 + BN2072)))))","v":0},{"$f":" IF(BO$2079 = 1, BO2020, IF($H1994 < 0, MAX($H1994 - SUM($L2100:BN2100), $H1994 * (BO2046 + BO2072)), MAX(0, MIN($H1994 - SUM($L2100:BN2100), $H1994 *  (BO2046 + BO2072)))))","v":0},{"$f":" IF(BP$2079 = 1, BP2020, IF($H1994 < 0, MAX($H1994 - SUM($L2100:BO2100), $H1994 * (BP2046 + BP2072)), MAX(0, MIN($H1994 - SUM($L2100:BO2100), $H1994 *  (BP2046 + BP2072)))))","v":0},{"$f":" IF(BQ$2079 = 1, BQ2020, IF($H1994 < 0, MAX($H1994 - SUM($L2100:BP2100), $H1994 * (BQ2046 + BQ2072)), MAX(0, MIN($H1994 - SUM($L2100:BP2100), $H1994 *  (BQ2046 + BQ2072)))))","v":0},{"$f":" IF(BR$2079 = 1, BR2020, IF($H1994 < 0, MAX($H1994 - SUM($L2100:BQ2100), $H1994 * (BR2046 + BR2072)), MAX(0, MIN($H1994 - SUM($L2100:BQ2100), $H1994 *  (BR2046 + BR2072)))))","v":0},{"$f":" IF(BS$2079 = 1, BS2020, IF($H1994 < 0, MAX($H1994 - SUM($L2100:BR2100), $H1994 * (BS2046 + BS2072)), MAX(0, MIN($H1994 - SUM($L2100:BR2100), $H1994 *  (BS2046 + BS2072)))))","v":0},{"$f":" IF(BT$2079 = 1, BT2020, IF($H1994 < 0, MAX($H1994 - SUM($L2100:BS2100), $H1994 * (BT2046 + BT2072)), MAX(0, MIN($H1994 - SUM($L2100:BS2100), $H1994 *  (BT2046 + BT2072)))))","v":0},{"$f":" IF(BU$2079 = 1, BU2020, IF($H1994 < 0, MAX($H1994 - SUM($L2100:BT2100), $H1994 * (BU2046 + BU2072)), MAX(0, MIN($H1994 - SUM($L2100:BT2100), $H1994 *  (BU2046 + BU2072)))))","v":0},{"$f":" IF(BV$2079 = 1, BV2020, IF($H1994 < 0, MAX($H1994 - SUM($L2100:BU2100), $H1994 * (BV2046 + BV2072)), MAX(0, MIN($H1994 - SUM($L2100:BU2100), $H1994 *  (BV2046 + BV2072)))))","v":0},{"$f":" IF(BW$2079 = 1, BW2020, IF($H1994 < 0, MAX($H1994 - SUM($L2100:BV2100), $H1994 * (BW2046 + BW2072)), MAX(0, MIN($H1994 - SUM($L2100:BV2100), $H1994 *  (BW2046 + BW2072)))))","v":0},{"$f":" IF(BX$2079 = 1, BX2020, IF($H1994 < 0, MAX($H1994 - SUM($L2100:BW2100), $H1994 * (BX2046 + BX2072)), MAX(0, MIN($H1994 - SUM($L2100:BW2100), $H1994 *  (BX2046 + BX2072)))))","v":0},{"$f":" IF(BY$2079 = 1, BY2020, IF($H1994 < 0, MAX($H1994 - SUM($L2100:BX2100), $H1994 * (BY2046 + BY2072)), MAX(0, MIN($H1994 - SUM($L2100:BX2100), $H1994 *  (BY2046 + BY2072)))))","v":0},{"$f":" IF(BZ$2079 = 1, BZ2020, IF($H1994 < 0, MAX($H1994 - SUM($L2100:BY2100), $H1994 * (BZ2046 + BZ2072)), MAX(0, MIN($H1994 - SUM($L2100:BY2100), $H1994 *  (BZ2046 + BZ2072)))))","v":0},{"$f":" IF(CA$2079 = 1, CA2020, IF($H1994 < 0, MAX($H1994 - SUM($L2100:BZ2100), $H1994 * (CA2046 + CA2072)), MAX(0, MIN($H1994 - SUM($L2100:BZ2100), $H1994 *  (CA2046 + CA2072)))))","v":0}]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$54, \"dd mmm yy\") & \" - real - FE\"","v":"Depreciation - capex addition - 01 Oct 13 - real - FE"},null,null,null,"GBP m",null,0,null,{"$f":" IF(M$2079 = 1, M2021, IF($H1995 < 0, MAX($H1995 - SUM($L2101:L2101), $H1995 * (M2047 + M2073)), MAX(0, MIN($H1995 - SUM($L2101:L2101), $H1995 *  (M2047 + M2073)))))","v":0},{"$f":" IF(N$2079 = 1, N2021, IF($H1995 < 0, MAX($H1995 - SUM($L2101:M2101), $H1995 * (N2047 + N2073)), MAX(0, MIN($H1995 - SUM($L2101:M2101), $H1995 *  (N2047 + N2073)))))","v":0},{"$f":" IF(O$2079 = 1, O2021, IF($H1995 < 0, MAX($H1995 - SUM($L2101:N2101), $H1995 * (O2047 + O2073)), MAX(0, MIN($H1995 - SUM($L2101:N2101), $H1995 *  (O2047 + O2073)))))","v":0},{"$f":" IF(P$2079 = 1, P2021, IF($H1995 < 0, MAX($H1995 - SUM($L2101:O2101), $H1995 * (P2047 + P2073)), MAX(0, MIN($H1995 - SUM($L2101:O2101), $H1995 *  (P2047 + P2073)))))","v":0},{"$f":" IF(Q$2079 = 1, Q2021, IF($H1995 < 0, MAX($H1995 - SUM($L2101:P2101), $H1995 * (Q2047 + Q2073)), MAX(0, MIN($H1995 - SUM($L2101:P2101), $H1995 *  (Q2047 + Q2073)))))","v":0},{"$f":" IF(R$2079 = 1, R2021, IF($H1995 < 0, MAX($H1995 - SUM($L2101:Q2101), $H1995 * (R2047 + R2073)), MAX(0, MIN($H1995 - SUM($L2101:Q2101), $H1995 *  (R2047 + R2073)))))","v":0},{"$f":" IF(S$2079 = 1, S2021, IF($H1995 < 0, MAX($H1995 - SUM($L2101:R2101), $H1995 * (S2047 + S2073)), MAX(0, MIN($H1995 - SUM($L2101:R2101), $H1995 *  (S2047 + S2073)))))","v":0},{"$f":" IF(T$2079 = 1, T2021, IF($H1995 < 0, MAX($H1995 - SUM($L2101:S2101), $H1995 * (T2047 + T2073)), MAX(0, MIN($H1995 - SUM($L2101:S2101), $H1995 *  (T2047 + T2073)))))","v":0},{"$f":" IF(U$2079 = 1, U2021, IF($H1995 < 0, MAX($H1995 - SUM($L2101:T2101), $H1995 * (U2047 + U2073)), MAX(0, MIN($H1995 - SUM($L2101:T2101), $H1995 *  (U2047 + U2073)))))","v":0},{"$f":" IF(V$2079 = 1, V2021, IF($H1995 < 0, MAX($H1995 - SUM($L2101:U2101), $H1995 * (V2047 + V2073)), MAX(0, MIN($H1995 - SUM($L2101:U2101), $H1995 *  (V2047 + V2073)))))","v":0},{"$f":" IF(W$2079 = 1, W2021, IF($H1995 < 0, MAX($H1995 - SUM($L2101:V2101), $H1995 * (W2047 + W2073)), MAX(0, MIN($H1995 - SUM($L2101:V2101), $H1995 *  (W2047 + W2073)))))","v":0},{"$f":" IF(X$2079 = 1, X2021, IF($H1995 < 0, MAX($H1995 - SUM($L2101:W2101), $H1995 * (X2047 + X2073)), MAX(0, MIN($H1995 - SUM($L2101:W2101), $H1995 *  (X2047 + X2073)))))","v":0},{"$f":" IF(Y$2079 = 1, Y2021, IF($H1995 < 0, MAX($H1995 - SUM($L2101:X2101), $H1995 * (Y2047 + Y2073)), MAX(0, MIN($H1995 - SUM($L2101:X2101), $H1995 *  (Y2047 + Y2073)))))","v":0},{"$f":" IF(Z$2079 = 1, Z2021, IF($H1995 < 0, MAX($H1995 - SUM($L2101:Y2101), $H1995 * (Z2047 + Z2073)), MAX(0, MIN($H1995 - SUM($L2101:Y2101), $H1995 *  (Z2047 + Z2073)))))","v":0},{"$f":" IF(AA$2079 = 1, AA2021, IF($H1995 < 0, MAX($H1995 - SUM($L2101:Z2101), $H1995 * (AA2047 + AA2073)), MAX(0, MIN($H1995 - SUM($L2101:Z2101), $H1995 *  (AA2047 + AA2073)))))","v":0},{"$f":" IF(AB$2079 = 1, AB2021, IF($H1995 < 0, MAX($H1995 - SUM($L2101:AA2101), $H1995 * (AB2047 + AB2073)), MAX(0, MIN($H1995 - SUM($L2101:AA2101), $H1995 *  (AB2047 + AB2073)))))","v":0},{"$f":" IF(AC$2079 = 1, AC2021, IF($H1995 < 0, MAX($H1995 - SUM($L2101:AB2101), $H1995 * (AC2047 + AC2073)), MAX(0, MIN($H1995 - SUM($L2101:AB2101), $H1995 *  (AC2047 + AC2073)))))","v":0},{"$f":" IF(AD$2079 = 1, AD2021, IF($H1995 < 0, MAX($H1995 - SUM($L2101:AC2101), $H1995 * (AD2047 + AD2073)), MAX(0, MIN($H1995 - SUM($L2101:AC2101), $H1995 *  (AD2047 + AD2073)))))","v":0},{"$f":" IF(AE$2079 = 1, AE2021, IF($H1995 < 0, MAX($H1995 - SUM($L2101:AD2101), $H1995 * (AE2047 + AE2073)), MAX(0, MIN($H1995 - SUM($L2101:AD2101), $H1995 *  (AE2047 + AE2073)))))","v":0},{"$f":" IF(AF$2079 = 1, AF2021, IF($H1995 < 0, MAX($H1995 - SUM($L2101:AE2101), $H1995 * (AF2047 + AF2073)), MAX(0, MIN($H1995 - SUM($L2101:AE2101), $H1995 *  (AF2047 + AF2073)))))","v":0},{"$f":" IF(AG$2079 = 1, AG2021, IF($H1995 < 0, MAX($H1995 - SUM($L2101:AF2101), $H1995 * (AG2047 + AG2073)), MAX(0, MIN($H1995 - SUM($L2101:AF2101), $H1995 *  (AG2047 + AG2073)))))","v":0},{"$f":" IF(AH$2079 = 1, AH2021, IF($H1995 < 0, MAX($H1995 - SUM($L2101:AG2101), $H1995 * (AH2047 + AH2073)), MAX(0, MIN($H1995 - SUM($L2101:AG2101), $H1995 *  (AH2047 + AH2073)))))","v":0},{"$f":" IF(AI$2079 = 1, AI2021, IF($H1995 < 0, MAX($H1995 - SUM($L2101:AH2101), $H1995 * (AI2047 + AI2073)), MAX(0, MIN($H1995 - SUM($L2101:AH2101), $H1995 *  (AI2047 + AI2073)))))","v":0},{"$f":" IF(AJ$2079 = 1, AJ2021, IF($H1995 < 0, MAX($H1995 - SUM($L2101:AI2101), $H1995 * (AJ2047 + AJ2073)), MAX(0, MIN($H1995 - SUM($L2101:AI2101), $H1995 *  (AJ2047 + AJ2073)))))","v":0},{"$f":" IF(AK$2079 = 1, AK2021, IF($H1995 < 0, MAX($H1995 - SUM($L2101:AJ2101), $H1995 * (AK2047 + AK2073)), MAX(0, MIN($H1995 - SUM($L2101:AJ2101), $H1995 *  (AK2047 + AK2073)))))","v":0},{"$f":" IF(AL$2079 = 1, AL2021, IF($H1995 < 0, MAX($H1995 - SUM($L2101:AK2101), $H1995 * (AL2047 + AL2073)), MAX(0, MIN($H1995 - SUM($L2101:AK2101), $H1995 *  (AL2047 + AL2073)))))","v":0},{"$f":" IF(AM$2079 = 1, AM2021, IF($H1995 < 0, MAX($H1995 - SUM($L2101:AL2101), $H1995 * (AM2047 + AM2073)), MAX(0, MIN($H1995 - SUM($L2101:AL2101), $H1995 *  (AM2047 + AM2073)))))","v":0},{"$f":" IF(AN$2079 = 1, AN2021, IF($H1995 < 0, MAX($H1995 - SUM($L2101:AM2101), $H1995 * (AN2047 + AN2073)), MAX(0, MIN($H1995 - SUM($L2101:AM2101), $H1995 *  (AN2047 + AN2073)))))","v":0},{"$f":" IF(AO$2079 = 1, AO2021, IF($H1995 < 0, MAX($H1995 - SUM($L2101:AN2101), $H1995 * (AO2047 + AO2073)), MAX(0, MIN($H1995 - SUM($L2101:AN2101), $H1995 *  (AO2047 + AO2073)))))","v":0},{"$f":" IF(AP$2079 = 1, AP2021, IF($H1995 < 0, MAX($H1995 - SUM($L2101:AO2101), $H1995 * (AP2047 + AP2073)), MAX(0, MIN($H1995 - SUM($L2101:AO2101), $H1995 *  (AP2047 + AP2073)))))","v":0},{"$f":" IF(AQ$2079 = 1, AQ2021, IF($H1995 < 0, MAX($H1995 - SUM($L2101:AP2101), $H1995 * (AQ2047 + AQ2073)), MAX(0, MIN($H1995 - SUM($L2101:AP2101), $H1995 *  (AQ2047 + AQ2073)))))","v":0},{"$f":" IF(AR$2079 = 1, AR2021, IF($H1995 < 0, MAX($H1995 - SUM($L2101:AQ2101), $H1995 * (AR2047 + AR2073)), MAX(0, MIN($H1995 - SUM($L2101:AQ2101), $H1995 *  (AR2047 + AR2073)))))","v":0},{"$f":" IF(AS$2079 = 1, AS2021, IF($H1995 < 0, MAX($H1995 - SUM($L2101:AR2101), $H1995 * (AS2047 + AS2073)), MAX(0, MIN($H1995 - SUM($L2101:AR2101), $H1995 *  (AS2047 + AS2073)))))","v":0},{"$f":" IF(AT$2079 = 1, AT2021, IF($H1995 < 0, MAX($H1995 - SUM($L2101:AS2101), $H1995 * (AT2047 + AT2073)), MAX(0, MIN($H1995 - SUM($L2101:AS2101), $H1995 *  (AT2047 + AT2073)))))","v":0},{"$f":" IF(AU$2079 = 1, AU2021, IF($H1995 < 0, MAX($H1995 - SUM($L2101:AT2101), $H1995 * (AU2047 + AU2073)), MAX(0, MIN($H1995 - SUM($L2101:AT2101), $H1995 *  (AU2047 + AU2073)))))","v":0},{"$f":" IF(AV$2079 = 1, AV2021, IF($H1995 < 0, MAX($H1995 - SUM($L2101:AU2101), $H1995 * (AV2047 + AV2073)), MAX(0, MIN($H1995 - SUM($L2101:AU2101), $H1995 *  (AV2047 + AV2073)))))","v":0},{"$f":" IF(AW$2079 = 1, AW2021, IF($H1995 < 0, MAX($H1995 - SUM($L2101:AV2101), $H1995 * (AW2047 + AW2073)), MAX(0, MIN($H1995 - SUM($L2101:AV2101), $H1995 *  (AW2047 + AW2073)))))","v":0},{"$f":" IF(AX$2079 = 1, AX2021, IF($H1995 < 0, MAX($H1995 - SUM($L2101:AW2101), $H1995 * (AX2047 + AX2073)), MAX(0, MIN($H1995 - SUM($L2101:AW2101), $H1995 *  (AX2047 + AX2073)))))","v":0},{"$f":" IF(AY$2079 = 1, AY2021, IF($H1995 < 0, MAX($H1995 - SUM($L2101:AX2101), $H1995 * (AY2047 + AY2073)), MAX(0, MIN($H1995 - SUM($L2101:AX2101), $H1995 *  (AY2047 + AY2073)))))","v":0},{"$f":" IF(AZ$2079 = 1, AZ2021, IF($H1995 < 0, MAX($H1995 - SUM($L2101:AY2101), $H1995 * (AZ2047 + AZ2073)), MAX(0, MIN($H1995 - SUM($L2101:AY2101), $H1995 *  (AZ2047 + AZ2073)))))","v":0},{"$f":" IF(BA$2079 = 1, BA2021, IF($H1995 < 0, MAX($H1995 - SUM($L2101:AZ2101), $H1995 * (BA2047 + BA2073)), MAX(0, MIN($H1995 - SUM($L2101:AZ2101), $H1995 *  (BA2047 + BA2073)))))","v":0},{"$f":" IF(BB$2079 = 1, BB2021, IF($H1995 < 0, MAX($H1995 - SUM($L2101:BA2101), $H1995 * (BB2047 + BB2073)), MAX(0, MIN($H1995 - SUM($L2101:BA2101), $H1995 *  (BB2047 + BB2073)))))","v":0},{"$f":" IF(BC$2079 = 1, BC2021, IF($H1995 < 0, MAX($H1995 - SUM($L2101:BB2101), $H1995 * (BC2047 + BC2073)), MAX(0, MIN($H1995 - SUM($L2101:BB2101), $H1995 *  (BC2047 + BC2073)))))","v":0},{"$f":" IF(BD$2079 = 1, BD2021, IF($H1995 < 0, MAX($H1995 - SUM($L2101:BC2101), $H1995 * (BD2047 + BD2073)), MAX(0, MIN($H1995 - SUM($L2101:BC2101), $H1995 *  (BD2047 + BD2073)))))","v":0},{"$f":" IF(BE$2079 = 1, BE2021, IF($H1995 < 0, MAX($H1995 - SUM($L2101:BD2101), $H1995 * (BE2047 + BE2073)), MAX(0, MIN($H1995 - SUM($L2101:BD2101), $H1995 *  (BE2047 + BE2073)))))","v":0},{"$f":" IF(BF$2079 = 1, BF2021, IF($H1995 < 0, MAX($H1995 - SUM($L2101:BE2101), $H1995 * (BF2047 + BF2073)), MAX(0, MIN($H1995 - SUM($L2101:BE2101), $H1995 *  (BF2047 + BF2073)))))","v":0},{"$f":" IF(BG$2079 = 1, BG2021, IF($H1995 < 0, MAX($H1995 - SUM($L2101:BF2101), $H1995 * (BG2047 + BG2073)), MAX(0, MIN($H1995 - SUM($L2101:BF2101), $H1995 *  (BG2047 + BG2073)))))","v":0},{"$f":" IF(BH$2079 = 1, BH2021, IF($H1995 < 0, MAX($H1995 - SUM($L2101:BG2101), $H1995 * (BH2047 + BH2073)), MAX(0, MIN($H1995 - SUM($L2101:BG2101), $H1995 *  (BH2047 + BH2073)))))","v":0},{"$f":" IF(BI$2079 = 1, BI2021, IF($H1995 < 0, MAX($H1995 - SUM($L2101:BH2101), $H1995 * (BI2047 + BI2073)), MAX(0, MIN($H1995 - SUM($L2101:BH2101), $H1995 *  (BI2047 + BI2073)))))","v":0},{"$f":" IF(BJ$2079 = 1, BJ2021, IF($H1995 < 0, MAX($H1995 - SUM($L2101:BI2101), $H1995 * (BJ2047 + BJ2073)), MAX(0, MIN($H1995 - SUM($L2101:BI2101), $H1995 *  (BJ2047 + BJ2073)))))","v":0},{"$f":" IF(BK$2079 = 1, BK2021, IF($H1995 < 0, MAX($H1995 - SUM($L2101:BJ2101), $H1995 * (BK2047 + BK2073)), MAX(0, MIN($H1995 - SUM($L2101:BJ2101), $H1995 *  (BK2047 + BK2073)))))","v":0},{"$f":" IF(BL$2079 = 1, BL2021, IF($H1995 < 0, MAX($H1995 - SUM($L2101:BK2101), $H1995 * (BL2047 + BL2073)), MAX(0, MIN($H1995 - SUM($L2101:BK2101), $H1995 *  (BL2047 + BL2073)))))","v":0},{"$f":" IF(BM$2079 = 1, BM2021, IF($H1995 < 0, MAX($H1995 - SUM($L2101:BL2101), $H1995 * (BM2047 + BM2073)), MAX(0, MIN($H1995 - SUM($L2101:BL2101), $H1995 *  (BM2047 + BM2073)))))","v":0},{"$f":" IF(BN$2079 = 1, BN2021, IF($H1995 < 0, MAX($H1995 - SUM($L2101:BM2101), $H1995 * (BN2047 + BN2073)), MAX(0, MIN($H1995 - SUM($L2101:BM2101), $H1995 *  (BN2047 + BN2073)))))","v":0},{"$f":" IF(BO$2079 = 1, BO2021, IF($H1995 < 0, MAX($H1995 - SUM($L2101:BN2101), $H1995 * (BO2047 + BO2073)), MAX(0, MIN($H1995 - SUM($L2101:BN2101), $H1995 *  (BO2047 + BO2073)))))","v":0},{"$f":" IF(BP$2079 = 1, BP2021, IF($H1995 < 0, MAX($H1995 - SUM($L2101:BO2101), $H1995 * (BP2047 + BP2073)), MAX(0, MIN($H1995 - SUM($L2101:BO2101), $H1995 *  (BP2047 + BP2073)))))","v":0},{"$f":" IF(BQ$2079 = 1, BQ2021, IF($H1995 < 0, MAX($H1995 - SUM($L2101:BP2101), $H1995 * (BQ2047 + BQ2073)), MAX(0, MIN($H1995 - SUM($L2101:BP2101), $H1995 *  (BQ2047 + BQ2073)))))","v":0},{"$f":" IF(BR$2079 = 1, BR2021, IF($H1995 < 0, MAX($H1995 - SUM($L2101:BQ2101), $H1995 * (BR2047 + BR2073)), MAX(0, MIN($H1995 - SUM($L2101:BQ2101), $H1995 *  (BR2047 + BR2073)))))","v":0},{"$f":" IF(BS$2079 = 1, BS2021, IF($H1995 < 0, MAX($H1995 - SUM($L2101:BR2101), $H1995 * (BS2047 + BS2073)), MAX(0, MIN($H1995 - SUM($L2101:BR2101), $H1995 *  (BS2047 + BS2073)))))","v":0},{"$f":" IF(BT$2079 = 1, BT2021, IF($H1995 < 0, MAX($H1995 - SUM($L2101:BS2101), $H1995 * (BT2047 + BT2073)), MAX(0, MIN($H1995 - SUM($L2101:BS2101), $H1995 *  (BT2047 + BT2073)))))","v":0},{"$f":" IF(BU$2079 = 1, BU2021, IF($H1995 < 0, MAX($H1995 - SUM($L2101:BT2101), $H1995 * (BU2047 + BU2073)), MAX(0, MIN($H1995 - SUM($L2101:BT2101), $H1995 *  (BU2047 + BU2073)))))","v":0},{"$f":" IF(BV$2079 = 1, BV2021, IF($H1995 < 0, MAX($H1995 - SUM($L2101:BU2101), $H1995 * (BV2047 + BV2073)), MAX(0, MIN($H1995 - SUM($L2101:BU2101), $H1995 *  (BV2047 + BV2073)))))","v":0},{"$f":" IF(BW$2079 = 1, BW2021, IF($H1995 < 0, MAX($H1995 - SUM($L2101:BV2101), $H1995 * (BW2047 + BW2073)), MAX(0, MIN($H1995 - SUM($L2101:BV2101), $H1995 *  (BW2047 + BW2073)))))","v":0},{"$f":" IF(BX$2079 = 1, BX2021, IF($H1995 < 0, MAX($H1995 - SUM($L2101:BW2101), $H1995 * (BX2047 + BX2073)), MAX(0, MIN($H1995 - SUM($L2101:BW2101), $H1995 *  (BX2047 + BX2073)))))","v":0},{"$f":" IF(BY$2079 = 1, BY2021, IF($H1995 < 0, MAX($H1995 - SUM($L2101:BX2101), $H1995 * (BY2047 + BY2073)), MAX(0, MIN($H1995 - SUM($L2101:BX2101), $H1995 *  (BY2047 + BY2073)))))","v":0},{"$f":" IF(BZ$2079 = 1, BZ2021, IF($H1995 < 0, MAX($H1995 - SUM($L2101:BY2101), $H1995 * (BZ2047 + BZ2073)), MAX(0, MIN($H1995 - SUM($L2101:BY2101), $H1995 *  (BZ2047 + BZ2073)))))","v":0},{"$f":" IF(CA$2079 = 1, CA2021, IF($H1995 < 0, MAX($H1995 - SUM($L2101:BZ2101), $H1995 * (CA2047 + CA2073)), MAX(0, MIN($H1995 - SUM($L2101:BZ2101), $H1995 *  (CA2047 + CA2073)))))","v":0}]
[]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$22","v":"Model period ending - RP1"},{"$f":" 'DL - C4 A'!F$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!G$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!H$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!I$22","v":"date"},{"$f":" 'DL - C4 A'!J$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!K$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!L$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!M$22","v":"1994-03-31"},{"$f":" 'DL - C4 A'!N$22","v":"1995-03-31"},{"$f":" 'DL - C4 A'!O$22","v":"1996-03-31"},{"$f":" 'DL - C4 A'!P$22","v":"1997-03-31"},{"$f":" 'DL - C4 A'!Q$22","v":"1998-03-31"},{"$f":" 'DL - C4 A'!R$22","v":"1999-03-31"},{"$f":" 'DL - C4 A'!S$22","v":"2000-03-31"},{"$f":" 'DL - C4 A'!T$22","v":"2001-03-31"},{"$f":" 'DL - C4 A'!U$22","v":"2002-03-31"},{"$f":" 'DL - C4 A'!V$22","v":"2003-03-31"},{"$f":" 'DL - C4 A'!W$22","v":"2004-03-31"},{"$f":" 'DL - C4 A'!X$22","v":"2005-03-31"},{"$f":" 'DL - C4 A'!Y$22","v":"2006-03-31"},{"$f":" 'DL - C4 A'!Z$22","v":"2007-03-31"},{"$f":" 'DL - C4 A'!AA$22","v":"2008-03-31"},{"$f":" 'DL - C4 A'!AB$22","v":"2009-03-31"},{"$f":" 'DL - C4 A'!AC$22","v":"2010-03-31"},{"$f":" 'DL - C4 A'!AD$22","v":"2011-03-31"},{"$f":" 'DL - C4 A'!AE$22","v":"2012-03-31"},{"$f":" 'DL - C4 A'!AF$22","v":"2013-03-31"},{"$f":" 'DL - C4 A'!AG$22","v":"2014-03-31"},{"$f":" 'DL - C4 A'!AH$22","v":"2015-03-31"},{"$f":" 'DL - C4 A'!AI$22","v":"2016-03-31"},{"$f":" 'DL - C4 A'!AJ$22","v":"2017-03-31"},{"$f":" 'DL - C4 A'!AK$22","v":"2018-03-31"},{"$f":" 'DL - C4 A'!AL$22","v":"2019-03-31"},{"$f":" 'DL - C4 A'!AM$22","v":"2020-03-31"},{"$f":" 'DL - C4 A'!AN$22","v":"2021-03-31"},{"$f":" 'DL - C4 A'!AO$22","v":"2022-03-31"},{"$f":" 'DL - C4 A'!AP$22","v":"2023-03-31"},{"$f":" 'DL - C4 A'!AQ$22","v":"2024-03-31"},{"$f":" 'DL - C4 A'!AR$22","v":"2025-03-31"},{"$f":" 'DL - C4 A'!AS$22","v":"2026-03-31"},{"$f":" 'DL - C4 A'!AT$22","v":"2027-03-31"},{"$f":" 'DL - C4 A'!AU$22","v":"2028-03-31"},{"$f":" 'DL - C4 A'!AV$22","v":"2029-03-31"},{"$f":" 'DL - C4 A'!AW$22","v":"2030-03-31"},{"$f":" 'DL - C4 A'!AX$22","v":"2031-03-31"},{"$f":" 'DL - C4 A'!AY$22","v":"2032-03-31"},{"$f":" 'DL - C4 A'!AZ$22","v":"2033-03-31"},{"$f":" 'DL - C4 A'!BA$22","v":"2034-03-31"},{"$f":" 'DL - C4 A'!BB$22","v":"2035-03-31"},{"$f":" 'DL - C4 A'!BC$22","v":"2036-03-31"},{"$f":" 'DL - C4 A'!BD$22","v":"2037-03-31"},{"$f":" 'DL - C4 A'!BE$22","v":"2038-03-31"},{"$f":" 'DL - C4 A'!BF$22","v":"2039-03-31"},{"$f":" 'DL - C4 A'!BG$22","v":"2040-03-31"},{"$f":" 'DL - C4 A'!BH$22","v":"2041-03-31"},{"$f":" 'DL - C4 A'!BI$22","v":"2042-03-31"},{"$f":" 'DL - C4 A'!BJ$22","v":"2043-03-31"},{"$f":" 'DL - C4 A'!BK$22","v":"2044-03-31"},{"$f":" 'DL - C4 A'!BL$22","v":"2045-03-31"},{"$f":" 'DL - C4 A'!BM$22","v":"2046-03-31"},{"$f":" 'DL - C4 A'!BN$22","v":"2047-03-31"},{"$f":" 'DL - C4 A'!BO$22","v":"2048-03-31"},{"$f":" 'DL - C4 A'!BP$22","v":"2049-03-31"},{"$f":" 'DL - C4 A'!BQ$22","v":"2050-03-31"},{"$f":" 'DL - C4 A'!BR$22","v":"2051-03-31"},{"$f":" 'DL - C4 A'!BS$22","v":"2052-03-31"},{"$f":" 'DL - C4 A'!BT$22","v":"2053-03-31"},{"$f":" 'DL - C4 A'!BU$22","v":"2054-03-31"},{"$f":" 'DL - C4 A'!BV$22","v":"2055-03-31"},{"$f":" 'DL - C4 A'!BW$22","v":"2056-03-31"},{"$f":" 'DL - C4 A'!BX$22","v":"2057-03-31"},{"$f":" 'DL - C4 A'!BY$22","v":"2058-03-31"},{"$f":" 'DL - C4 A'!BZ$22","v":"2059-03-31"},{"$f":" 'DL - C4 A'!CA$22","v":"2060-03-31"}]
[]
[null,null,{"$f":"$E$2128","v":"Capex addition - RP6 period - FE - base year 2016"}]
[null,null,null,null,"Capex addition - RP5 period - FE - base year 2016",null,null,null,"GBP m",null,{"$f":" SUM(M2123:CA2123)","v":0},null,{"$f":" IF(M2121 = 0, 0, M2122 * $H2120 / M2121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF(AS2121 = 0, 0, AS2122 * $H2120 / AS2121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF(BY2121 = 0, 0, BY2122 * $H2120 / BY2121)","v":0},0,0]
[null,null,null,null,{"$f":" \"Capex addition - \" & ACTIVE_CASE & \" period - FE - base year 2016\"","v":"Capex addition - RP6 period - FE - base year 2016"},null,null,null,"GBP m",null,{"$f":" SUM(M2128:CA2128)","v":0},null,{"$f":" SUMIF($M2125:$CA2125, M2127, $M2126:$CA2126)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" SUMIF($M2125:$CA2125, AS2127, $M2126:$CA2126)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" SUMIF($M2125:$CA2125, BY2127, $M2126:$CA2126)","v":0},0,0]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$12","v":"RPI as on 2015/16 - (Base year 1993/94)"},{"$f":" 'Actuals Inp'!F$12","v":0},{"$f":" 'Actuals Inp'!G$12","v":"RPI2016"},{"$f":" 'Actuals Inp'!H$12","v":259.5},{"$f":" 'Actuals Inp'!I$12","v":"index"}]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,{"$f":" E$2136","v":"Depreciation amount for additional asset - t - FE - base year 2016"},0,0,0,"GBP m",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$2136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$2136","v":0},0,0,0,0,0,0,0,0,0,0]
["4. REGULATORY ASSET BASES - NI2007- RAB_NI"]
[null,null,null,null,{"$f":" Inp_Depreciation!E$326","v":"Phasing adjustments - NI"},{"$f":" Inp_Depreciation!F$326","v":0},{"$f":" Inp_Depreciation!G$326","v":0},{"$f":" Inp_Depreciation!H$326","v":0},{"$f":" Inp_Depreciation!I$326","v":"GBP m"},{"$f":" Inp_Depreciation!J$326","v":"[Entitlement Model 28.11.16.xlsx]NI2007 D.'!$B$20"},{"$f":" Inp_Depreciation!K$326","v":4.4408920985006262E-15},{"$f":" Inp_Depreciation!L$326","v":0},{"$f":" Inp_Depreciation!M$326","v":0},{"$f":" Inp_Depreciation!N$326","v":0},{"$f":" Inp_Depreciation!O$326","v":0},{"$f":" Inp_Depreciation!P$326","v":0},{"$f":" Inp_Depreciation!Q$326","v":0},{"$f":" Inp_Depreciation!R$326","v":0},{"$f":" Inp_Depreciation!S$326","v":0},{"$f":" Inp_Depreciation!T$326","v":0},{"$f":" Inp_Depreciation!U$326","v":0},{"$f":" Inp_Depreciation!V$326","v":0},{"$f":" Inp_Depreciation!W$326","v":0},{"$f":" Inp_Depreciation!X$326","v":0},{"$f":" Inp_Depreciation!Y$326","v":0},{"$f":" Inp_Depreciation!Z$326","v":0},{"$f":" Inp_Depreciation!AA$326","v":-2.4339700017189805},{"$f":" Inp_Depreciation!AB$326","v":-2.3079194322861919E-2},{"$f":" Inp_Depreciation!AC$326","v":-9.3172222552002845E-3},{"$f":" Inp_Depreciation!AD$326","v":0},{"$f":" Inp_Depreciation!AE$326","v":0},{"$f":" Inp_Depreciation!AF$326","v":0},{"$f":" Inp_Depreciation!AG$326","v":0},{"$f":" Inp_Depreciation!AH$326","v":0},{"$f":" Inp_Depreciation!AI$326","v":2.4663664182970471},{"$f":" Inp_Depreciation!AJ$326","v":0},{"$f":" Inp_Depreciation!AK$326","v":0},{"$f":" Inp_Depreciation!AL$326","v":0},{"$f":" Inp_Depreciation!AM$326","v":0},{"$f":" Inp_Depreciation!AN$326","v":0},{"$f":" Inp_Depreciation!AO$326","v":0},{"$f":" Inp_Depreciation!AP$326","v":0},{"$f":" Inp_Depreciation!AQ$326","v":0},{"$f":" Inp_Depreciation!AR$326","v":0},{"$f":" Inp_Depreciation!AS$326","v":0},{"$f":" Inp_Depreciation!AT$326","v":0},{"$f":" Inp_Depreciation!AU$326","v":0},{"$f":" Inp_Depreciation!AV$326","v":0},{"$f":" Inp_Depreciation!AW$326","v":0},{"$f":" Inp_Depreciation!AX$326","v":0},{"$f":" Inp_Depreciation!AY$326","v":0},{"$f":" Inp_Depreciation!AZ$326","v":0},{"$f":" Inp_Depreciation!BA$326","v":0},{"$f":" Inp_Depreciation!BB$326","v":0},{"$f":" Inp_Depreciation!BC$326","v":0},{"$f":" Inp_Depreciation!BD$326","v":0},{"$f":" Inp_Depreciation!BE$326","v":0},{"$f":" Inp_Depreciation!BF$326","v":0},{"$f":" Inp_Depreciation!BG$326","v":0},{"$f":" Inp_Depreciation!BH$326","v":0},{"$f":" Inp_Depreciation!BI$326","v":0},{"$f":" Inp_Depreciation!BJ$326","v":0},{"$f":" Inp_Depreciation!BK$326","v":0},{"$f":" Inp_Depreciation!BL$326","v":0},{"$f":" Inp_Depreciation!BM$326","v":0},{"$f":" Inp_Depreciation!BN$326","v":0},{"$f":" Inp_Depreciation!BO$326","v":0},{"$f":" Inp_Depreciation!BP$326","v":0},{"$f":" Inp_Depreciation!BQ$326","v":0},{"$f":" Inp_Depreciation!BR$326","v":0},{"$f":" Inp_Depreciation!BS$326","v":0},{"$f":" Inp_Depreciation!BT$326","v":0},{"$f":" Inp_Depreciation!BU$326","v":0},{"$f":" Inp_Depreciation!BV$326","v":0},{"$f":" Inp_Depreciation!BW$326","v":0},{"$f":" Inp_Depreciation!BX$326","v":0},{"$f":" Inp_Depreciation!BY$326","v":0},{"$f":" Inp_Depreciation!BZ$326","v":0},{"$f":" Inp_Depreciation!CA$326","v":0}]
[null,null,null,null,{"$f":" E$2289","v":"Depreciation - capex addition - 01 Oct 17 - real - NI"},0,0,0,"GBP m",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$2289","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$2289","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" Inp_Depreciation!E$230","v":"Network capex add - 01 Apr 95 - price base 2016 - NI"},{"$f":" Inp_Depreciation!F$230","v":0},{"$f":" Inp_Depreciation!G$230","v":0},{"$f":" Inp_Depreciation!H$230","v":0},{"$f":" Inp_Depreciation!I$230","v":"GBP m"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$235","v":"Network capex add - 01 Apr 00 - price base 2016 - NI"},{"$f":" Inp_Depreciation!F$235","v":0},{"$f":" Inp_Depreciation!G$235","v":0},{"$f":" Inp_Depreciation!H$235","v":0},{"$f":" Inp_Depreciation!I$235","v":"GBP m"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$236","v":"Network capex add - 01 Apr 01 - price base 2016 - NI"},{"$f":" Inp_Depreciation!F$236","v":0},{"$f":" Inp_Depreciation!G$236","v":0},{"$f":" Inp_Depreciation!H$236","v":0},{"$f":" Inp_Depreciation!I$236","v":"GBP m"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$240","v":"Network capex add - 01 Apr 05 - price base 2016 - NI"},{"$f":" Inp_Depreciation!F$240","v":0},{"$f":" Inp_Depreciation!G$240","v":0},{"$f":" Inp_Depreciation!H$240","v":0},{"$f":" Inp_Depreciation!I$240","v":"GBP m"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$247","v":"Network capex add - 01 Oct 12 - price base 2016 - NI"},{"$f":" Inp_Depreciation!F$247","v":0},{"$f":" Inp_Depreciation!G$247","v":0},{"$f":" Inp_Depreciation!H$247","v":0},{"$f":" Inp_Depreciation!I$247","v":"GBP m"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$252","v":"Network capex add - 01 Oct 17 - price base 2016 - NI"},{"$f":" Inp_Depreciation!F$252","v":0},{"$f":" Inp_Depreciation!G$252","v":0},{"$f":" Inp_Depreciation!H$252","v":0},{"$f":" Inp_Depreciation!I$252","v":"GBP m"}]
[]
[null,null,null,null,{"$f":" Inp_Depreciation!E$517","v":"Network capex add - 01 Apr 97 - depreciation inp - NI"},{"$f":" Inp_Depreciation!F$517","v":0},{"$f":" Inp_Depreciation!G$517","v":0},{"$f":" Inp_Depreciation!H$517","v":0},{"$f":" Inp_Depreciation!I$517","v":"GBP m"},{"$f":" Inp_Depreciation!J$517","v":0},{"$f":" Inp_Depreciation!K$517","v":0},{"$f":" Inp_Depreciation!L$517","v":0},{"$f":" Inp_Depreciation!M$517","v":0},{"$f":" Inp_Depreciation!N$517","v":0},{"$f":" Inp_Depreciation!O$517","v":0},{"$f":" Inp_Depreciation!P$517","v":0},{"$f":" Inp_Depreciation!Q$517","v":0},{"$f":" Inp_Depreciation!R$517","v":0},{"$f":" Inp_Depreciation!S$517","v":0},{"$f":" Inp_Depreciation!T$517","v":0},{"$f":" Inp_Depreciation!U$517","v":0},{"$f":" Inp_Depreciation!V$517","v":0},{"$f":" Inp_Depreciation!W$517","v":0},{"$f":" Inp_Depreciation!X$517","v":0},{"$f":" Inp_Depreciation!Y$517","v":0},{"$f":" Inp_Depreciation!Z$517","v":0},{"$f":" Inp_Depreciation!AA$517","v":0},{"$f":" Inp_Depreciation!AB$517","v":0},{"$f":" Inp_Depreciation!AC$517","v":0},{"$f":" Inp_Depreciation!AD$517","v":0},{"$f":" Inp_Depreciation!AE$517","v":0},{"$f":" Inp_Depreciation!AF$517","v":0},{"$f":" Inp_Depreciation!AG$517","v":0},{"$f":" Inp_Depreciation!AH$517","v":0},{"$f":" Inp_Depreciation!AI$517","v":0},{"$f":" Inp_Depreciation!AJ$517","v":0},{"$f":" Inp_Depreciation!AK$517","v":0},{"$f":" Inp_Depreciation!AL$517","v":0},{"$f":" Inp_Depreciation!AM$517","v":0},{"$f":" Inp_Depreciation!AN$517","v":0},{"$f":" Inp_Depreciation!AO$517","v":0},{"$f":" Inp_Depreciation!AP$517","v":0},{"$f":" Inp_Depreciation!AQ$517","v":0},{"$f":" Inp_Depreciation!AR$517","v":0},{"$f":" Inp_Depreciation!AS$517","v":0},{"$f":" Inp_Depreciation!AT$517","v":0},{"$f":" Inp_Depreciation!AU$517","v":0},{"$f":" Inp_Depreciation!AV$517","v":0},{"$f":" Inp_Depreciation!AW$517","v":0},{"$f":" Inp_Depreciation!AX$517","v":0},{"$f":" Inp_Depreciation!AY$517","v":0},{"$f":" Inp_Depreciation!AZ$517","v":0},{"$f":" Inp_Depreciation!BA$517","v":0},{"$f":" Inp_Depreciation!BB$517","v":0},{"$f":" Inp_Depreciation!BC$517","v":0},{"$f":" Inp_Depreciation!BD$517","v":0},{"$f":" Inp_Depreciation!BE$517","v":0},{"$f":" Inp_Depreciation!BF$517","v":0},{"$f":" Inp_Depreciation!BG$517","v":0},{"$f":" Inp_Depreciation!BH$517","v":0},{"$f":" Inp_Depreciation!BI$517","v":0},{"$f":" Inp_Depreciation!BJ$517","v":0},{"$f":" Inp_Depreciation!BK$517","v":0},{"$f":" Inp_Depreciation!BL$517","v":0},{"$f":" Inp_Depreciation!BM$517","v":0},{"$f":" Inp_Depreciation!BN$517","v":0},{"$f":" Inp_Depreciation!BO$517","v":0},{"$f":" Inp_Depreciation!BP$517","v":0},{"$f":" Inp_Depreciation!BQ$517","v":0},{"$f":" Inp_Depreciation!BR$517","v":0},{"$f":" Inp_Depreciation!BS$517","v":0},{"$f":" Inp_Depreciation!BT$517","v":0},{"$f":" Inp_Depreciation!BU$517","v":0},{"$f":" Inp_Depreciation!BV$517","v":0},{"$f":" Inp_Depreciation!BW$517","v":0},{"$f":" Inp_Depreciation!BX$517","v":0},{"$f":" Inp_Depreciation!BY$517","v":0},{"$f":" Inp_Depreciation!BZ$517","v":0},{"$f":" Inp_Depreciation!CA$517","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$522","v":"Network capex add - 01 Apr 02 - depreciation inp - NI"},{"$f":" Inp_Depreciation!F$522","v":0},{"$f":" Inp_Depreciation!G$522","v":0},{"$f":" Inp_Depreciation!H$522","v":0},{"$f":" Inp_Depreciation!I$522","v":"GBP m"},{"$f":" Inp_Depreciation!J$522","v":0},{"$f":" Inp_Depreciation!K$522","v":0},{"$f":" Inp_Depreciation!L$522","v":0},{"$f":" Inp_Depreciation!M$522","v":0},{"$f":" Inp_Depreciation!N$522","v":0},{"$f":" Inp_Depreciation!O$522","v":0},{"$f":" Inp_Depreciation!P$522","v":0},{"$f":" Inp_Depreciation!Q$522","v":0},{"$f":" Inp_Depreciation!R$522","v":0},{"$f":" Inp_Depreciation!S$522","v":0},{"$f":" Inp_Depreciation!T$522","v":0},{"$f":" Inp_Depreciation!U$522","v":0},{"$f":" Inp_Depreciation!V$522","v":0},{"$f":" Inp_Depreciation!W$522","v":0},{"$f":" Inp_Depreciation!X$522","v":0},{"$f":" Inp_Depreciation!Y$522","v":0},{"$f":" Inp_Depreciation!Z$522","v":0},{"$f":" Inp_Depreciation!AA$522","v":0},{"$f":" Inp_Depreciation!AB$522","v":0},{"$f":" Inp_Depreciation!AC$522","v":0},{"$f":" Inp_Depreciation!AD$522","v":0},{"$f":" Inp_Depreciation!AE$522","v":0},{"$f":" Inp_Depreciation!AF$522","v":0},{"$f":" Inp_Depreciation!AG$522","v":0},{"$f":" Inp_Depreciation!AH$522","v":0},{"$f":" Inp_Depreciation!AI$522","v":0},{"$f":" Inp_Depreciation!AJ$522","v":0},{"$f":" Inp_Depreciation!AK$522","v":0},{"$f":" Inp_Depreciation!AL$522","v":0},{"$f":" Inp_Depreciation!AM$522","v":0},{"$f":" Inp_Depreciation!AN$522","v":0},{"$f":" Inp_Depreciation!AO$522","v":0},{"$f":" Inp_Depreciation!AP$522","v":0},{"$f":" Inp_Depreciation!AQ$522","v":0},{"$f":" Inp_Depreciation!AR$522","v":0},{"$f":" Inp_Depreciation!AS$522","v":0},{"$f":" Inp_Depreciation!AT$522","v":0},{"$f":" Inp_Depreciation!AU$522","v":0},{"$f":" Inp_Depreciation!AV$522","v":0},{"$f":" Inp_Depreciation!AW$522","v":0},{"$f":" Inp_Depreciation!AX$522","v":0},{"$f":" Inp_Depreciation!AY$522","v":0},{"$f":" Inp_Depreciation!AZ$522","v":0},{"$f":" Inp_Depreciation!BA$522","v":0},{"$f":" Inp_Depreciation!BB$522","v":0},{"$f":" Inp_Depreciation!BC$522","v":0},{"$f":" Inp_Depreciation!BD$522","v":0},{"$f":" Inp_Depreciation!BE$522","v":0},{"$f":" Inp_Depreciation!BF$522","v":0},{"$f":" Inp_Depreciation!BG$522","v":0},{"$f":" Inp_Depreciation!BH$522","v":0},{"$f":" Inp_Depreciation!BI$522","v":0},{"$f":" Inp_Depreciation!BJ$522","v":0},{"$f":" Inp_Depreciation!BK$522","v":0},{"$f":" Inp_Depreciation!BL$522","v":0},{"$f":" Inp_Depreciation!BM$522","v":0},{"$f":" Inp_Depreciation!BN$522","v":0},{"$f":" Inp_Depreciation!BO$522","v":0},{"$f":" Inp_Depreciation!BP$522","v":0},{"$f":" Inp_Depreciation!BQ$522","v":0},{"$f":" Inp_Depreciation!BR$522","v":0},{"$f":" Inp_Depreciation!BS$522","v":0},{"$f":" Inp_Depreciation!BT$522","v":0},{"$f":" Inp_Depreciation!BU$522","v":0},{"$f":" Inp_Depreciation!BV$522","v":0},{"$f":" Inp_Depreciation!BW$522","v":0},{"$f":" Inp_Depreciation!BX$522","v":0},{"$f":" Inp_Depreciation!BY$522","v":0},{"$f":" Inp_Depreciation!BZ$522","v":0},{"$f":" Inp_Depreciation!CA$522","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$527","v":"Network capex add - 01 Apr 07 - depreciation inp - NI"},{"$f":" Inp_Depreciation!F$527","v":0},{"$f":" Inp_Depreciation!G$527","v":0},{"$f":" Inp_Depreciation!H$527","v":0},{"$f":" Inp_Depreciation!I$527","v":"GBP m"},{"$f":" Inp_Depreciation!J$527","v":0},{"$f":" Inp_Depreciation!K$527","v":19.099592538402646},{"$f":" Inp_Depreciation!L$527","v":0},{"$f":" Inp_Depreciation!M$527","v":0},{"$f":" Inp_Depreciation!N$527","v":0},{"$f":" Inp_Depreciation!O$527","v":0},{"$f":" Inp_Depreciation!P$527","v":0},{"$f":" Inp_Depreciation!Q$527","v":0},{"$f":" Inp_Depreciation!R$527","v":0},{"$f":" Inp_Depreciation!S$527","v":0},{"$f":" Inp_Depreciation!T$527","v":0},{"$f":" Inp_Depreciation!U$527","v":0},{"$f":" Inp_Depreciation!V$527","v":0},{"$f":" Inp_Depreciation!W$527","v":0},{"$f":" Inp_Depreciation!X$527","v":0},{"$f":" Inp_Depreciation!Y$527","v":0},{"$f":" Inp_Depreciation!Z$527","v":0},{"$f":" Inp_Depreciation!AA$527","v":1.9099592538402621},{"$f":" Inp_Depreciation!AB$527","v":1.9099592538402621},{"$f":" Inp_Depreciation!AC$527","v":1.9099592538402621},{"$f":" Inp_Depreciation!AD$527","v":1.9099592538402621},{"$f":" Inp_Depreciation!AE$527","v":1.9099592538402621},{"$f":" Inp_Depreciation!AF$527","v":3.8199185076805358},{"$f":" Inp_Depreciation!AG$527","v":3.8199185076805358},{"$f":" Inp_Depreciation!AH$527","v":1.9099592538402621},{"$f":" Inp_Depreciation!AI$527","v":0},{"$f":" Inp_Depreciation!AJ$527","v":0},{"$f":" Inp_Depreciation!AK$527","v":0},{"$f":" Inp_Depreciation!AL$527","v":0},{"$f":" Inp_Depreciation!AM$527","v":0},{"$f":" Inp_Depreciation!AN$527","v":0},{"$f":" Inp_Depreciation!AO$527","v":0},{"$f":" Inp_Depreciation!AP$527","v":0},{"$f":" Inp_Depreciation!AQ$527","v":0},{"$f":" Inp_Depreciation!AR$527","v":0},{"$f":" Inp_Depreciation!AS$527","v":0},{"$f":" Inp_Depreciation!AT$527","v":0},{"$f":" Inp_Depreciation!AU$527","v":0},{"$f":" Inp_Depreciation!AV$527","v":0},{"$f":" Inp_Depreciation!AW$527","v":0},{"$f":" Inp_Depreciation!AX$527","v":0},{"$f":" Inp_Depreciation!AY$527","v":0},{"$f":" Inp_Depreciation!AZ$527","v":0},{"$f":" Inp_Depreciation!BA$527","v":0},{"$f":" Inp_Depreciation!BB$527","v":0},{"$f":" Inp_Depreciation!BC$527","v":0},{"$f":" Inp_Depreciation!BD$527","v":0},{"$f":" Inp_Depreciation!BE$527","v":0},{"$f":" Inp_Depreciation!BF$527","v":0},{"$f":" Inp_Depreciation!BG$527","v":0},{"$f":" Inp_Depreciation!BH$527","v":0},{"$f":" Inp_Depreciation!BI$527","v":0},{"$f":" Inp_Depreciation!BJ$527","v":0},{"$f":" Inp_Depreciation!BK$527","v":0},{"$f":" Inp_Depreciation!BL$527","v":0},{"$f":" Inp_Depreciation!BM$527","v":0},{"$f":" Inp_Depreciation!BN$527","v":0},{"$f":" Inp_Depreciation!BO$527","v":0},{"$f":" Inp_Depreciation!BP$527","v":0},{"$f":" Inp_Depreciation!BQ$527","v":0},{"$f":" Inp_Depreciation!BR$527","v":0},{"$f":" Inp_Depreciation!BS$527","v":0},{"$f":" Inp_Depreciation!BT$527","v":0},{"$f":" Inp_Depreciation!BU$527","v":0},{"$f":" Inp_Depreciation!BV$527","v":0},{"$f":" Inp_Depreciation!BW$527","v":0},{"$f":" Inp_Depreciation!BX$527","v":0},{"$f":" Inp_Depreciation!BY$527","v":0},{"$f":" Inp_Depreciation!BZ$527","v":0},{"$f":" Inp_Depreciation!CA$527","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$530","v":"Network capex add - 01 Apr 10 - depreciation inp - NI"},{"$f":" Inp_Depreciation!F$530","v":0},{"$f":" Inp_Depreciation!G$530","v":0},{"$f":" Inp_Depreciation!H$530","v":0},{"$f":" Inp_Depreciation!I$530","v":"GBP m"},{"$f":" Inp_Depreciation!J$530","v":0},{"$f":" Inp_Depreciation!K$530","v":0},{"$f":" Inp_Depreciation!L$530","v":0},{"$f":" Inp_Depreciation!M$530","v":0},{"$f":" Inp_Depreciation!N$530","v":0},{"$f":" Inp_Depreciation!O$530","v":0},{"$f":" Inp_Depreciation!P$530","v":0},{"$f":" Inp_Depreciation!Q$530","v":0},{"$f":" Inp_Depreciation!R$530","v":0},{"$f":" Inp_Depreciation!S$530","v":0},{"$f":" Inp_Depreciation!T$530","v":0},{"$f":" Inp_Depreciation!U$530","v":0},{"$f":" Inp_Depreciation!V$530","v":0},{"$f":" Inp_Depreciation!W$530","v":0},{"$f":" Inp_Depreciation!X$530","v":0},{"$f":" Inp_Depreciation!Y$530","v":0},{"$f":" Inp_Depreciation!Z$530","v":0},{"$f":" Inp_Depreciation!AA$530","v":0},{"$f":" Inp_Depreciation!AB$530","v":0},{"$f":" Inp_Depreciation!AC$530","v":0},{"$f":" Inp_Depreciation!AD$530","v":0},{"$f":" Inp_Depreciation!AE$530","v":0},{"$f":" Inp_Depreciation!AF$530","v":0},{"$f":" Inp_Depreciation!AG$530","v":0},{"$f":" Inp_Depreciation!AH$530","v":0},{"$f":" Inp_Depreciation!AI$530","v":0},{"$f":" Inp_Depreciation!AJ$530","v":0},{"$f":" Inp_Depreciation!AK$530","v":0},{"$f":" Inp_Depreciation!AL$530","v":0},{"$f":" Inp_Depreciation!AM$530","v":0},{"$f":" Inp_Depreciation!AN$530","v":0},{"$f":" Inp_Depreciation!AO$530","v":0},{"$f":" Inp_Depreciation!AP$530","v":0},{"$f":" Inp_Depreciation!AQ$530","v":0},{"$f":" Inp_Depreciation!AR$530","v":0},{"$f":" Inp_Depreciation!AS$530","v":0},{"$f":" Inp_Depreciation!AT$530","v":0},{"$f":" Inp_Depreciation!AU$530","v":0},{"$f":" Inp_Depreciation!AV$530","v":0},{"$f":" Inp_Depreciation!AW$530","v":0},{"$f":" Inp_Depreciation!AX$530","v":0},{"$f":" Inp_Depreciation!AY$530","v":0},{"$f":" Inp_Depreciation!AZ$530","v":0},{"$f":" Inp_Depreciation!BA$530","v":0},{"$f":" Inp_Depreciation!BB$530","v":0},{"$f":" Inp_Depreciation!BC$530","v":0},{"$f":" Inp_Depreciation!BD$530","v":0},{"$f":" Inp_Depreciation!BE$530","v":0},{"$f":" Inp_Depreciation!BF$530","v":0},{"$f":" Inp_Depreciation!BG$530","v":0},{"$f":" Inp_Depreciation!BH$530","v":0},{"$f":" Inp_Depreciation!BI$530","v":0},{"$f":" Inp_Depreciation!BJ$530","v":0},{"$f":" Inp_Depreciation!BK$530","v":0},{"$f":" Inp_Depreciation!BL$530","v":0},{"$f":" Inp_Depreciation!BM$530","v":0},{"$f":" Inp_Depreciation!BN$530","v":0},{"$f":" Inp_Depreciation!BO$530","v":0},{"$f":" Inp_Depreciation!BP$530","v":0},{"$f":" Inp_Depreciation!BQ$530","v":0},{"$f":" Inp_Depreciation!BR$530","v":0},{"$f":" Inp_Depreciation!BS$530","v":0},{"$f":" Inp_Depreciation!BT$530","v":0},{"$f":" Inp_Depreciation!BU$530","v":0},{"$f":" Inp_Depreciation!BV$530","v":0},{"$f":" Inp_Depreciation!BW$530","v":0},{"$f":" Inp_Depreciation!BX$530","v":0},{"$f":" Inp_Depreciation!BY$530","v":0},{"$f":" Inp_Depreciation!BZ$530","v":0},{"$f":" Inp_Depreciation!CA$530","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$534","v":"Network capex add - 01 Oct 14 - depreciation inp - NI"},{"$f":" Inp_Depreciation!F$534","v":0},{"$f":" Inp_Depreciation!G$534","v":0},{"$f":" Inp_Depreciation!H$534","v":0},{"$f":" Inp_Depreciation!I$534","v":"GBP m"},{"$f":" Inp_Depreciation!J$534","v":0},{"$f":" Inp_Depreciation!K$534","v":0},{"$f":" Inp_Depreciation!L$534","v":0},{"$f":" Inp_Depreciation!M$534","v":0},{"$f":" Inp_Depreciation!N$534","v":0},{"$f":" Inp_Depreciation!O$534","v":0},{"$f":" Inp_Depreciation!P$534","v":0},{"$f":" Inp_Depreciation!Q$534","v":0},{"$f":" Inp_Depreciation!R$534","v":0},{"$f":" Inp_Depreciation!S$534","v":0},{"$f":" Inp_Depreciation!T$534","v":0},{"$f":" Inp_Depreciation!U$534","v":0},{"$f":" Inp_Depreciation!V$534","v":0},{"$f":" Inp_Depreciation!W$534","v":0},{"$f":" Inp_Depreciation!X$534","v":0},{"$f":" Inp_Depreciation!Y$534","v":0},{"$f":" Inp_Depreciation!Z$534","v":0},{"$f":" Inp_Depreciation!AA$534","v":0},{"$f":" Inp_Depreciation!AB$534","v":0},{"$f":" Inp_Depreciation!AC$534","v":0},{"$f":" Inp_Depreciation!AD$534","v":0},{"$f":" Inp_Depreciation!AE$534","v":0},{"$f":" Inp_Depreciation!AF$534","v":0},{"$f":" Inp_Depreciation!AG$534","v":0},{"$f":" Inp_Depreciation!AH$534","v":0},{"$f":" Inp_Depreciation!AI$534","v":0},{"$f":" Inp_Depreciation!AJ$534","v":0},{"$f":" Inp_Depreciation!AK$534","v":0},{"$f":" Inp_Depreciation!AL$534","v":0},{"$f":" Inp_Depreciation!AM$534","v":0},{"$f":" Inp_Depreciation!AN$534","v":0},{"$f":" Inp_Depreciation!AO$534","v":0},{"$f":" Inp_Depreciation!AP$534","v":0},{"$f":" Inp_Depreciation!AQ$534","v":0},{"$f":" Inp_Depreciation!AR$534","v":0},{"$f":" Inp_Depreciation!AS$534","v":0},{"$f":" Inp_Depreciation!AT$534","v":0},{"$f":" Inp_Depreciation!AU$534","v":0},{"$f":" Inp_Depreciation!AV$534","v":0},{"$f":" Inp_Depreciation!AW$534","v":0},{"$f":" Inp_Depreciation!AX$534","v":0},{"$f":" Inp_Depreciation!AY$534","v":0},{"$f":" Inp_Depreciation!AZ$534","v":0},{"$f":" Inp_Depreciation!BA$534","v":0},{"$f":" Inp_Depreciation!BB$534","v":0},{"$f":" Inp_Depreciation!BC$534","v":0},{"$f":" Inp_Depreciation!BD$534","v":0},{"$f":" Inp_Depreciation!BE$534","v":0},{"$f":" Inp_Depreciation!BF$534","v":0},{"$f":" Inp_Depreciation!BG$534","v":0},{"$f":" Inp_Depreciation!BH$534","v":0},{"$f":" Inp_Depreciation!BI$534","v":0},{"$f":" Inp_Depreciation!BJ$534","v":0},{"$f":" Inp_Depreciation!BK$534","v":0},{"$f":" Inp_Depreciation!BL$534","v":0},{"$f":" Inp_Depreciation!BM$534","v":0},{"$f":" Inp_Depreciation!BN$534","v":0},{"$f":" Inp_Depreciation!BO$534","v":0},{"$f":" Inp_Depreciation!BP$534","v":0},{"$f":" Inp_Depreciation!BQ$534","v":0},{"$f":" Inp_Depreciation!BR$534","v":0},{"$f":" Inp_Depreciation!BS$534","v":0},{"$f":" Inp_Depreciation!BT$534","v":0},{"$f":" Inp_Depreciation!BU$534","v":0},{"$f":" Inp_Depreciation!BV$534","v":0},{"$f":" Inp_Depreciation!BW$534","v":0},{"$f":" Inp_Depreciation!BX$534","v":0},{"$f":" Inp_Depreciation!BY$534","v":0},{"$f":" Inp_Depreciation!BZ$534","v":0},{"$f":" Inp_Depreciation!CA$534","v":0}]
[null,null,null,null,{"$f":" E$852","v":"Capex add - 01 Apr 93 - first term - rate - NI"},0,0,0,"%",0,0.99999999999999989,0,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$852","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$852","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$857","v":"Capex add - 01 Apr 98 - first term - rate - NI"},0,0,0,"%",0,0.99999999999999989,0,0,0,0,0,0,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0,0,0,0,0,0,0,0,0,{"$f":" AK$857","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$857","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$858","v":"Capex add - 01 Apr 99 - first term - rate - NI"},0,0,0,"%",0,0.99999999999999989,0,0,0,0,0,0,0,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0,0,0,0,0,0,0,0,{"$f":" AK$858","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$858","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$863","v":"Capex add - 01 Apr 04 - first term - rate - NI"},0,0,0,"%",0,0.79999999999999993,0,0,0,0,0,0,0,0,0,0,0,0,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0,0,0,0,0,{"$f":" AK$863","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$863","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$868","v":"Capex add - 01 Apr 09 - first term - rate - NI"},0,0,0,"%",0,0.30000000000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.1,0.1,0.1,0,0,0,0,0,{"$f":" AK$868","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$868","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$873","v":"Capex add - 01 Oct 14 - first term - rate - NI"},0,0,0,"%",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$873","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$873","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$875","v":"Capex add - 01 Oct 16 - first term - rate - NI"},0,0,0,"%",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$875","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$875","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$919","v":"Capex add - 01 Apr 95 - second term - rate - NI"},0,0,0,"%",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0.2,0.2,0.2,0.2,0.2,0,0,0,0,0,0,0,{"$f":" AK$919","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$919","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$924","v":"Capex add - 01 Apr 00 - second term - rate - NI"},0,0,0,"%",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.2,0.2,0.2,0.2,0.2,0,0,{"$f":" AK$924","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$924","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$929","v":"Capex add - 01 Apr 05 - second term - rate - NI"},0,0,0,"%",0,1.5999999999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.2,0.2,0.2,0.2,0.2,{"$f":" AK$929","v":0.2},0.2,0.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$929","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$930","v":"Capex add - 01 Apr 06 - second term - rate - NI"},0,0,0,"%",0,1.7999999999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.2,0.2,0.2,0.2,0.2,{"$f":" AK$930","v":0.2},0.2,0.2,0.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$930","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$935","v":"Capex add - 01 Apr 11 - second term - rate - NI"},0,0,0,"%",0,2.8000000000000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.2,0.2,0.2,0.2,0.2,{"$f":" AK$935","v":0.2},0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$935","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$940","v":"Capex add - 01 Oct 16 - second term - rate - NI"},0,0,0,"%",0,3.9000000000000012,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.2,0.2,0.2,0.2,0.2,{"$f":" AK$940","v":0.2},0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$940","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$34, \"dd mmm yy\") & \" - real - NI\"","v":"Depreciation - capex addition - 01 Apr 93 - real - NI"},null,null,null,"GBP m",null,{"$f":" SUM(M2265:CA2265)","v":0},null,{"$f":" IF(M$2263 = 1, M2185, IF($H2159 < 0, MAX($H2159 - SUM($L2265:L2265), $H2159 * (M2211 + M2237)), MAX(0, MIN($H2159 - SUM($L2265:L2265), $H2159 *  (M2211 + M2237)))))","v":0},{"$f":" IF(N$2263 = 1, N2185, IF($H2159 < 0, MAX($H2159 - SUM($L2265:M2265), $H2159 * (N2211 + N2237)), MAX(0, MIN($H2159 - SUM($L2265:M2265), $H2159 *  (N2211 + N2237)))))","v":0},{"$f":" IF(O$2263 = 1, O2185, IF($H2159 < 0, MAX($H2159 - SUM($L2265:N2265), $H2159 * (O2211 + O2237)), MAX(0, MIN($H2159 - SUM($L2265:N2265), $H2159 *  (O2211 + O2237)))))","v":0},{"$f":" IF(P$2263 = 1, P2185, IF($H2159 < 0, MAX($H2159 - SUM($L2265:O2265), $H2159 * (P2211 + P2237)), MAX(0, MIN($H2159 - SUM($L2265:O2265), $H2159 *  (P2211 + P2237)))))","v":0},{"$f":" IF(Q$2263 = 1, Q2185, IF($H2159 < 0, MAX($H2159 - SUM($L2265:P2265), $H2159 * (Q2211 + Q2237)), MAX(0, MIN($H2159 - SUM($L2265:P2265), $H2159 *  (Q2211 + Q2237)))))","v":0},{"$f":" IF(R$2263 = 1, R2185, IF($H2159 < 0, MAX($H2159 - SUM($L2265:Q2265), $H2159 * (R2211 + R2237)), MAX(0, MIN($H2159 - SUM($L2265:Q2265), $H2159 *  (R2211 + R2237)))))","v":0},{"$f":" IF(S$2263 = 1, S2185, IF($H2159 < 0, MAX($H2159 - SUM($L2265:R2265), $H2159 * (S2211 + S2237)), MAX(0, MIN($H2159 - SUM($L2265:R2265), $H2159 *  (S2211 + S2237)))))","v":0},{"$f":" IF(T$2263 = 1, T2185, IF($H2159 < 0, MAX($H2159 - SUM($L2265:S2265), $H2159 * (T2211 + T2237)), MAX(0, MIN($H2159 - SUM($L2265:S2265), $H2159 *  (T2211 + T2237)))))","v":0},{"$f":" IF(U$2263 = 1, U2185, IF($H2159 < 0, MAX($H2159 - SUM($L2265:T2265), $H2159 * (U2211 + U2237)), MAX(0, MIN($H2159 - SUM($L2265:T2265), $H2159 *  (U2211 + U2237)))))","v":0},{"$f":" IF(V$2263 = 1, V2185, IF($H2159 < 0, MAX($H2159 - SUM($L2265:U2265), $H2159 * (V2211 + V2237)), MAX(0, MIN($H2159 - SUM($L2265:U2265), $H2159 *  (V2211 + V2237)))))","v":0},{"$f":" IF(W$2263 = 1, W2185, IF($H2159 < 0, MAX($H2159 - SUM($L2265:V2265), $H2159 * (W2211 + W2237)), MAX(0, MIN($H2159 - SUM($L2265:V2265), $H2159 *  (W2211 + W2237)))))","v":0},{"$f":" IF(X$2263 = 1, X2185, IF($H2159 < 0, MAX($H2159 - SUM($L2265:W2265), $H2159 * (X2211 + X2237)), MAX(0, MIN($H2159 - SUM($L2265:W2265), $H2159 *  (X2211 + X2237)))))","v":0},{"$f":" IF(Y$2263 = 1, Y2185, IF($H2159 < 0, MAX($H2159 - SUM($L2265:X2265), $H2159 * (Y2211 + Y2237)), MAX(0, MIN($H2159 - SUM($L2265:X2265), $H2159 *  (Y2211 + Y2237)))))","v":0},{"$f":" IF(Z$2263 = 1, Z2185, IF($H2159 < 0, MAX($H2159 - SUM($L2265:Y2265), $H2159 * (Z2211 + Z2237)), MAX(0, MIN($H2159 - SUM($L2265:Y2265), $H2159 *  (Z2211 + Z2237)))))","v":0},{"$f":" IF(AA$2263 = 1, AA2185, IF($H2159 < 0, MAX($H2159 - SUM($L2265:Z2265), $H2159 * (AA2211 + AA2237)), MAX(0, MIN($H2159 - SUM($L2265:Z2265), $H2159 *  (AA2211 + AA2237)))))","v":0},{"$f":" IF(AB$2263 = 1, AB2185, IF($H2159 < 0, MAX($H2159 - SUM($L2265:AA2265), $H2159 * (AB2211 + AB2237)), MAX(0, MIN($H2159 - SUM($L2265:AA2265), $H2159 *  (AB2211 + AB2237)))))","v":0},{"$f":" IF(AC$2263 = 1, AC2185, IF($H2159 < 0, MAX($H2159 - SUM($L2265:AB2265), $H2159 * (AC2211 + AC2237)), MAX(0, MIN($H2159 - SUM($L2265:AB2265), $H2159 *  (AC2211 + AC2237)))))","v":0},{"$f":" IF(AD$2263 = 1, AD2185, IF($H2159 < 0, MAX($H2159 - SUM($L2265:AC2265), $H2159 * (AD2211 + AD2237)), MAX(0, MIN($H2159 - SUM($L2265:AC2265), $H2159 *  (AD2211 + AD2237)))))","v":0},{"$f":" IF(AE$2263 = 1, AE2185, IF($H2159 < 0, MAX($H2159 - SUM($L2265:AD2265), $H2159 * (AE2211 + AE2237)), MAX(0, MIN($H2159 - SUM($L2265:AD2265), $H2159 *  (AE2211 + AE2237)))))","v":0},{"$f":" IF(AF$2263 = 1, AF2185, IF($H2159 < 0, MAX($H2159 - SUM($L2265:AE2265), $H2159 * (AF2211 + AF2237)), MAX(0, MIN($H2159 - SUM($L2265:AE2265), $H2159 *  (AF2211 + AF2237)))))","v":0},{"$f":" IF(AG$2263 = 1, AG2185, IF($H2159 < 0, MAX($H2159 - SUM($L2265:AF2265), $H2159 * (AG2211 + AG2237)), MAX(0, MIN($H2159 - SUM($L2265:AF2265), $H2159 *  (AG2211 + AG2237)))))","v":0},{"$f":" IF(AH$2263 = 1, AH2185, IF($H2159 < 0, MAX($H2159 - SUM($L2265:AG2265), $H2159 * (AH2211 + AH2237)), MAX(0, MIN($H2159 - SUM($L2265:AG2265), $H2159 *  (AH2211 + AH2237)))))","v":0},{"$f":" IF(AI$2263 = 1, AI2185, IF($H2159 < 0, MAX($H2159 - SUM($L2265:AH2265), $H2159 * (AI2211 + AI2237)), MAX(0, MIN($H2159 - SUM($L2265:AH2265), $H2159 *  (AI2211 + AI2237)))))","v":0},{"$f":" IF(AJ$2263 = 1, AJ2185, IF($H2159 < 0, MAX($H2159 - SUM($L2265:AI2265), $H2159 * (AJ2211 + AJ2237)), MAX(0, MIN($H2159 - SUM($L2265:AI2265), $H2159 *  (AJ2211 + AJ2237)))))","v":0},{"$f":" IF(AK$2263 = 1, AK2185, IF($H2159 < 0, MAX($H2159 - SUM($L2265:AJ2265), $H2159 * (AK2211 + AK2237)), MAX(0, MIN($H2159 - SUM($L2265:AJ2265), $H2159 *  (AK2211 + AK2237)))))","v":0},{"$f":" IF(AL$2263 = 1, AL2185, IF($H2159 < 0, MAX($H2159 - SUM($L2265:AK2265), $H2159 * (AL2211 + AL2237)), MAX(0, MIN($H2159 - SUM($L2265:AK2265), $H2159 *  (AL2211 + AL2237)))))","v":0},{"$f":" IF(AM$2263 = 1, AM2185, IF($H2159 < 0, MAX($H2159 - SUM($L2265:AL2265), $H2159 * (AM2211 + AM2237)), MAX(0, MIN($H2159 - SUM($L2265:AL2265), $H2159 *  (AM2211 + AM2237)))))","v":0},{"$f":" IF(AN$2263 = 1, AN2185, IF($H2159 < 0, MAX($H2159 - SUM($L2265:AM2265), $H2159 * (AN2211 + AN2237)), MAX(0, MIN($H2159 - SUM($L2265:AM2265), $H2159 *  (AN2211 + AN2237)))))","v":0},{"$f":" IF(AO$2263 = 1, AO2185, IF($H2159 < 0, MAX($H2159 - SUM($L2265:AN2265), $H2159 * (AO2211 + AO2237)), MAX(0, MIN($H2159 - SUM($L2265:AN2265), $H2159 *  (AO2211 + AO2237)))))","v":0},{"$f":" IF(AP$2263 = 1, AP2185, IF($H2159 < 0, MAX($H2159 - SUM($L2265:AO2265), $H2159 * (AP2211 + AP2237)), MAX(0, MIN($H2159 - SUM($L2265:AO2265), $H2159 *  (AP2211 + AP2237)))))","v":0},{"$f":" IF(AQ$2263 = 1, AQ2185, IF($H2159 < 0, MAX($H2159 - SUM($L2265:AP2265), $H2159 * (AQ2211 + AQ2237)), MAX(0, MIN($H2159 - SUM($L2265:AP2265), $H2159 *  (AQ2211 + AQ2237)))))","v":0},{"$f":" IF(AR$2263 = 1, AR2185, IF($H2159 < 0, MAX($H2159 - SUM($L2265:AQ2265), $H2159 * (AR2211 + AR2237)), MAX(0, MIN($H2159 - SUM($L2265:AQ2265), $H2159 *  (AR2211 + AR2237)))))","v":0},{"$f":" IF(AS$2263 = 1, AS2185, IF($H2159 < 0, MAX($H2159 - SUM($L2265:AR2265), $H2159 * (AS2211 + AS2237)), MAX(0, MIN($H2159 - SUM($L2265:AR2265), $H2159 *  (AS2211 + AS2237)))))","v":0},{"$f":" IF(AT$2263 = 1, AT2185, IF($H2159 < 0, MAX($H2159 - SUM($L2265:AS2265), $H2159 * (AT2211 + AT2237)), MAX(0, MIN($H2159 - SUM($L2265:AS2265), $H2159 *  (AT2211 + AT2237)))))","v":0},{"$f":" IF(AU$2263 = 1, AU2185, IF($H2159 < 0, MAX($H2159 - SUM($L2265:AT2265), $H2159 * (AU2211 + AU2237)), MAX(0, MIN($H2159 - SUM($L2265:AT2265), $H2159 *  (AU2211 + AU2237)))))","v":0},{"$f":" IF(AV$2263 = 1, AV2185, IF($H2159 < 0, MAX($H2159 - SUM($L2265:AU2265), $H2159 * (AV2211 + AV2237)), MAX(0, MIN($H2159 - SUM($L2265:AU2265), $H2159 *  (AV2211 + AV2237)))))","v":0},{"$f":" IF(AW$2263 = 1, AW2185, IF($H2159 < 0, MAX($H2159 - SUM($L2265:AV2265), $H2159 * (AW2211 + AW2237)), MAX(0, MIN($H2159 - SUM($L2265:AV2265), $H2159 *  (AW2211 + AW2237)))))","v":0},{"$f":" IF(AX$2263 = 1, AX2185, IF($H2159 < 0, MAX($H2159 - SUM($L2265:AW2265), $H2159 * (AX2211 + AX2237)), MAX(0, MIN($H2159 - SUM($L2265:AW2265), $H2159 *  (AX2211 + AX2237)))))","v":0},{"$f":" IF(AY$2263 = 1, AY2185, IF($H2159 < 0, MAX($H2159 - SUM($L2265:AX2265), $H2159 * (AY2211 + AY2237)), MAX(0, MIN($H2159 - SUM($L2265:AX2265), $H2159 *  (AY2211 + AY2237)))))","v":0},{"$f":" IF(AZ$2263 = 1, AZ2185, IF($H2159 < 0, MAX($H2159 - SUM($L2265:AY2265), $H2159 * (AZ2211 + AZ2237)), MAX(0, MIN($H2159 - SUM($L2265:AY2265), $H2159 *  (AZ2211 + AZ2237)))))","v":0},{"$f":" IF(BA$2263 = 1, BA2185, IF($H2159 < 0, MAX($H2159 - SUM($L2265:AZ2265), $H2159 * (BA2211 + BA2237)), MAX(0, MIN($H2159 - SUM($L2265:AZ2265), $H2159 *  (BA2211 + BA2237)))))","v":0},{"$f":" IF(BB$2263 = 1, BB2185, IF($H2159 < 0, MAX($H2159 - SUM($L2265:BA2265), $H2159 * (BB2211 + BB2237)), MAX(0, MIN($H2159 - SUM($L2265:BA2265), $H2159 *  (BB2211 + BB2237)))))","v":0},{"$f":" IF(BC$2263 = 1, BC2185, IF($H2159 < 0, MAX($H2159 - SUM($L2265:BB2265), $H2159 * (BC2211 + BC2237)), MAX(0, MIN($H2159 - SUM($L2265:BB2265), $H2159 *  (BC2211 + BC2237)))))","v":0},{"$f":" IF(BD$2263 = 1, BD2185, IF($H2159 < 0, MAX($H2159 - SUM($L2265:BC2265), $H2159 * (BD2211 + BD2237)), MAX(0, MIN($H2159 - SUM($L2265:BC2265), $H2159 *  (BD2211 + BD2237)))))","v":0},{"$f":" IF(BE$2263 = 1, BE2185, IF($H2159 < 0, MAX($H2159 - SUM($L2265:BD2265), $H2159 * (BE2211 + BE2237)), MAX(0, MIN($H2159 - SUM($L2265:BD2265), $H2159 *  (BE2211 + BE2237)))))","v":0},{"$f":" IF(BF$2263 = 1, BF2185, IF($H2159 < 0, MAX($H2159 - SUM($L2265:BE2265), $H2159 * (BF2211 + BF2237)), MAX(0, MIN($H2159 - SUM($L2265:BE2265), $H2159 *  (BF2211 + BF2237)))))","v":0},{"$f":" IF(BG$2263 = 1, BG2185, IF($H2159 < 0, MAX($H2159 - SUM($L2265:BF2265), $H2159 * (BG2211 + BG2237)), MAX(0, MIN($H2159 - SUM($L2265:BF2265), $H2159 *  (BG2211 + BG2237)))))","v":0},{"$f":" IF(BH$2263 = 1, BH2185, IF($H2159 < 0, MAX($H2159 - SUM($L2265:BG2265), $H2159 * (BH2211 + BH2237)), MAX(0, MIN($H2159 - SUM($L2265:BG2265), $H2159 *  (BH2211 + BH2237)))))","v":0},{"$f":" IF(BI$2263 = 1, BI2185, IF($H2159 < 0, MAX($H2159 - SUM($L2265:BH2265), $H2159 * (BI2211 + BI2237)), MAX(0, MIN($H2159 - SUM($L2265:BH2265), $H2159 *  (BI2211 + BI2237)))))","v":0},{"$f":" IF(BJ$2263 = 1, BJ2185, IF($H2159 < 0, MAX($H2159 - SUM($L2265:BI2265), $H2159 * (BJ2211 + BJ2237)), MAX(0, MIN($H2159 - SUM($L2265:BI2265), $H2159 *  (BJ2211 + BJ2237)))))","v":0},{"$f":" IF(BK$2263 = 1, BK2185, IF($H2159 < 0, MAX($H2159 - SUM($L2265:BJ2265), $H2159 * (BK2211 + BK2237)), MAX(0, MIN($H2159 - SUM($L2265:BJ2265), $H2159 *  (BK2211 + BK2237)))))","v":0},{"$f":" IF(BL$2263 = 1, BL2185, IF($H2159 < 0, MAX($H2159 - SUM($L2265:BK2265), $H2159 * (BL2211 + BL2237)), MAX(0, MIN($H2159 - SUM($L2265:BK2265), $H2159 *  (BL2211 + BL2237)))))","v":0},{"$f":" IF(BM$2263 = 1, BM2185, IF($H2159 < 0, MAX($H2159 - SUM($L2265:BL2265), $H2159 * (BM2211 + BM2237)), MAX(0, MIN($H2159 - SUM($L2265:BL2265), $H2159 *  (BM2211 + BM2237)))))","v":0},{"$f":" IF(BN$2263 = 1, BN2185, IF($H2159 < 0, MAX($H2159 - SUM($L2265:BM2265), $H2159 * (BN2211 + BN2237)), MAX(0, MIN($H2159 - SUM($L2265:BM2265), $H2159 *  (BN2211 + BN2237)))))","v":0},{"$f":" IF(BO$2263 = 1, BO2185, IF($H2159 < 0, MAX($H2159 - SUM($L2265:BN2265), $H2159 * (BO2211 + BO2237)), MAX(0, MIN($H2159 - SUM($L2265:BN2265), $H2159 *  (BO2211 + BO2237)))))","v":0},{"$f":" IF(BP$2263 = 1, BP2185, IF($H2159 < 0, MAX($H2159 - SUM($L2265:BO2265), $H2159 * (BP2211 + BP2237)), MAX(0, MIN($H2159 - SUM($L2265:BO2265), $H2159 *  (BP2211 + BP2237)))))","v":0},{"$f":" IF(BQ$2263 = 1, BQ2185, IF($H2159 < 0, MAX($H2159 - SUM($L2265:BP2265), $H2159 * (BQ2211 + BQ2237)), MAX(0, MIN($H2159 - SUM($L2265:BP2265), $H2159 *  (BQ2211 + BQ2237)))))","v":0},{"$f":" IF(BR$2263 = 1, BR2185, IF($H2159 < 0, MAX($H2159 - SUM($L2265:BQ2265), $H2159 * (BR2211 + BR2237)), MAX(0, MIN($H2159 - SUM($L2265:BQ2265), $H2159 *  (BR2211 + BR2237)))))","v":0},{"$f":" IF(BS$2263 = 1, BS2185, IF($H2159 < 0, MAX($H2159 - SUM($L2265:BR2265), $H2159 * (BS2211 + BS2237)), MAX(0, MIN($H2159 - SUM($L2265:BR2265), $H2159 *  (BS2211 + BS2237)))))","v":0},{"$f":" IF(BT$2263 = 1, BT2185, IF($H2159 < 0, MAX($H2159 - SUM($L2265:BS2265), $H2159 * (BT2211 + BT2237)), MAX(0, MIN($H2159 - SUM($L2265:BS2265), $H2159 *  (BT2211 + BT2237)))))","v":0},{"$f":" IF(BU$2263 = 1, BU2185, IF($H2159 < 0, MAX($H2159 - SUM($L2265:BT2265), $H2159 * (BU2211 + BU2237)), MAX(0, MIN($H2159 - SUM($L2265:BT2265), $H2159 *  (BU2211 + BU2237)))))","v":0},{"$f":" IF(BV$2263 = 1, BV2185, IF($H2159 < 0, MAX($H2159 - SUM($L2265:BU2265), $H2159 * (BV2211 + BV2237)), MAX(0, MIN($H2159 - SUM($L2265:BU2265), $H2159 *  (BV2211 + BV2237)))))","v":0},{"$f":" IF(BW$2263 = 1, BW2185, IF($H2159 < 0, MAX($H2159 - SUM($L2265:BV2265), $H2159 * (BW2211 + BW2237)), MAX(0, MIN($H2159 - SUM($L2265:BV2265), $H2159 *  (BW2211 + BW2237)))))","v":0},{"$f":" IF(BX$2263 = 1, BX2185, IF($H2159 < 0, MAX($H2159 - SUM($L2265:BW2265), $H2159 * (BX2211 + BX2237)), MAX(0, MIN($H2159 - SUM($L2265:BW2265), $H2159 *  (BX2211 + BX2237)))))","v":0},{"$f":" IF(BY$2263 = 1, BY2185, IF($H2159 < 0, MAX($H2159 - SUM($L2265:BX2265), $H2159 * (BY2211 + BY2237)), MAX(0, MIN($H2159 - SUM($L2265:BX2265), $H2159 *  (BY2211 + BY2237)))))","v":0},{"$f":" IF(BZ$2263 = 1, BZ2185, IF($H2159 < 0, MAX($H2159 - SUM($L2265:BY2265), $H2159 * (BZ2211 + BZ2237)), MAX(0, MIN($H2159 - SUM($L2265:BY2265), $H2159 *  (BZ2211 + BZ2237)))))","v":0},{"$f":" IF(CA$2263 = 1, CA2185, IF($H2159 < 0, MAX($H2159 - SUM($L2265:BZ2265), $H2159 * (CA2211 + CA2237)), MAX(0, MIN($H2159 - SUM($L2265:BZ2265), $H2159 *  (CA2211 + CA2237)))))","v":0}]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$36, \"dd mmm yy\") & \" - real - NI\"","v":"Depreciation - capex addition - 01 Apr 95 - real - NI"},null,null,null,"GBP m",null,0,null,{"$f":" IF(M$2263 = 1, M2187, IF($H2161 < 0, MAX($H2161 - SUM($L2267:L2267), $H2161 * (M2213 + M2239)), MAX(0, MIN($H2161 - SUM($L2267:L2267), $H2161 *  (M2213 + M2239)))))","v":0},{"$f":" IF(N$2263 = 1, N2187, IF($H2161 < 0, MAX($H2161 - SUM($L2267:M2267), $H2161 * (N2213 + N2239)), MAX(0, MIN($H2161 - SUM($L2267:M2267), $H2161 *  (N2213 + N2239)))))","v":0},{"$f":" IF(O$2263 = 1, O2187, IF($H2161 < 0, MAX($H2161 - SUM($L2267:N2267), $H2161 * (O2213 + O2239)), MAX(0, MIN($H2161 - SUM($L2267:N2267), $H2161 *  (O2213 + O2239)))))","v":0},{"$f":" IF(P$2263 = 1, P2187, IF($H2161 < 0, MAX($H2161 - SUM($L2267:O2267), $H2161 * (P2213 + P2239)), MAX(0, MIN($H2161 - SUM($L2267:O2267), $H2161 *  (P2213 + P2239)))))","v":0},{"$f":" IF(Q$2263 = 1, Q2187, IF($H2161 < 0, MAX($H2161 - SUM($L2267:P2267), $H2161 * (Q2213 + Q2239)), MAX(0, MIN($H2161 - SUM($L2267:P2267), $H2161 *  (Q2213 + Q2239)))))","v":0},{"$f":" IF(R$2263 = 1, R2187, IF($H2161 < 0, MAX($H2161 - SUM($L2267:Q2267), $H2161 * (R2213 + R2239)), MAX(0, MIN($H2161 - SUM($L2267:Q2267), $H2161 *  (R2213 + R2239)))))","v":0},{"$f":" IF(S$2263 = 1, S2187, IF($H2161 < 0, MAX($H2161 - SUM($L2267:R2267), $H2161 * (S2213 + S2239)), MAX(0, MIN($H2161 - SUM($L2267:R2267), $H2161 *  (S2213 + S2239)))))","v":0},{"$f":" IF(T$2263 = 1, T2187, IF($H2161 < 0, MAX($H2161 - SUM($L2267:S2267), $H2161 * (T2213 + T2239)), MAX(0, MIN($H2161 - SUM($L2267:S2267), $H2161 *  (T2213 + T2239)))))","v":0},{"$f":" IF(U$2263 = 1, U2187, IF($H2161 < 0, MAX($H2161 - SUM($L2267:T2267), $H2161 * (U2213 + U2239)), MAX(0, MIN($H2161 - SUM($L2267:T2267), $H2161 *  (U2213 + U2239)))))","v":0},{"$f":" IF(V$2263 = 1, V2187, IF($H2161 < 0, MAX($H2161 - SUM($L2267:U2267), $H2161 * (V2213 + V2239)), MAX(0, MIN($H2161 - SUM($L2267:U2267), $H2161 *  (V2213 + V2239)))))","v":0},{"$f":" IF(W$2263 = 1, W2187, IF($H2161 < 0, MAX($H2161 - SUM($L2267:V2267), $H2161 * (W2213 + W2239)), MAX(0, MIN($H2161 - SUM($L2267:V2267), $H2161 *  (W2213 + W2239)))))","v":0},{"$f":" IF(X$2263 = 1, X2187, IF($H2161 < 0, MAX($H2161 - SUM($L2267:W2267), $H2161 * (X2213 + X2239)), MAX(0, MIN($H2161 - SUM($L2267:W2267), $H2161 *  (X2213 + X2239)))))","v":0},{"$f":" IF(Y$2263 = 1, Y2187, IF($H2161 < 0, MAX($H2161 - SUM($L2267:X2267), $H2161 * (Y2213 + Y2239)), MAX(0, MIN($H2161 - SUM($L2267:X2267), $H2161 *  (Y2213 + Y2239)))))","v":0},{"$f":" IF(Z$2263 = 1, Z2187, IF($H2161 < 0, MAX($H2161 - SUM($L2267:Y2267), $H2161 * (Z2213 + Z2239)), MAX(0, MIN($H2161 - SUM($L2267:Y2267), $H2161 *  (Z2213 + Z2239)))))","v":0},{"$f":" IF(AA$2263 = 1, AA2187, IF($H2161 < 0, MAX($H2161 - SUM($L2267:Z2267), $H2161 * (AA2213 + AA2239)), MAX(0, MIN($H2161 - SUM($L2267:Z2267), $H2161 *  (AA2213 + AA2239)))))","v":0},{"$f":" IF(AB$2263 = 1, AB2187, IF($H2161 < 0, MAX($H2161 - SUM($L2267:AA2267), $H2161 * (AB2213 + AB2239)), MAX(0, MIN($H2161 - SUM($L2267:AA2267), $H2161 *  (AB2213 + AB2239)))))","v":0},{"$f":" IF(AC$2263 = 1, AC2187, IF($H2161 < 0, MAX($H2161 - SUM($L2267:AB2267), $H2161 * (AC2213 + AC2239)), MAX(0, MIN($H2161 - SUM($L2267:AB2267), $H2161 *  (AC2213 + AC2239)))))","v":0},{"$f":" IF(AD$2263 = 1, AD2187, IF($H2161 < 0, MAX($H2161 - SUM($L2267:AC2267), $H2161 * (AD2213 + AD2239)), MAX(0, MIN($H2161 - SUM($L2267:AC2267), $H2161 *  (AD2213 + AD2239)))))","v":0},{"$f":" IF(AE$2263 = 1, AE2187, IF($H2161 < 0, MAX($H2161 - SUM($L2267:AD2267), $H2161 * (AE2213 + AE2239)), MAX(0, MIN($H2161 - SUM($L2267:AD2267), $H2161 *  (AE2213 + AE2239)))))","v":0},{"$f":" IF(AF$2263 = 1, AF2187, IF($H2161 < 0, MAX($H2161 - SUM($L2267:AE2267), $H2161 * (AF2213 + AF2239)), MAX(0, MIN($H2161 - SUM($L2267:AE2267), $H2161 *  (AF2213 + AF2239)))))","v":0},{"$f":" IF(AG$2263 = 1, AG2187, IF($H2161 < 0, MAX($H2161 - SUM($L2267:AF2267), $H2161 * (AG2213 + AG2239)), MAX(0, MIN($H2161 - SUM($L2267:AF2267), $H2161 *  (AG2213 + AG2239)))))","v":0},{"$f":" IF(AH$2263 = 1, AH2187, IF($H2161 < 0, MAX($H2161 - SUM($L2267:AG2267), $H2161 * (AH2213 + AH2239)), MAX(0, MIN($H2161 - SUM($L2267:AG2267), $H2161 *  (AH2213 + AH2239)))))","v":0},{"$f":" IF(AI$2263 = 1, AI2187, IF($H2161 < 0, MAX($H2161 - SUM($L2267:AH2267), $H2161 * (AI2213 + AI2239)), MAX(0, MIN($H2161 - SUM($L2267:AH2267), $H2161 *  (AI2213 + AI2239)))))","v":0},{"$f":" IF(AJ$2263 = 1, AJ2187, IF($H2161 < 0, MAX($H2161 - SUM($L2267:AI2267), $H2161 * (AJ2213 + AJ2239)), MAX(0, MIN($H2161 - SUM($L2267:AI2267), $H2161 *  (AJ2213 + AJ2239)))))","v":0},{"$f":" IF(AK$2263 = 1, AK2187, IF($H2161 < 0, MAX($H2161 - SUM($L2267:AJ2267), $H2161 * (AK2213 + AK2239)), MAX(0, MIN($H2161 - SUM($L2267:AJ2267), $H2161 *  (AK2213 + AK2239)))))","v":0},{"$f":" IF(AL$2263 = 1, AL2187, IF($H2161 < 0, MAX($H2161 - SUM($L2267:AK2267), $H2161 * (AL2213 + AL2239)), MAX(0, MIN($H2161 - SUM($L2267:AK2267), $H2161 *  (AL2213 + AL2239)))))","v":0},{"$f":" IF(AM$2263 = 1, AM2187, IF($H2161 < 0, MAX($H2161 - SUM($L2267:AL2267), $H2161 * (AM2213 + AM2239)), MAX(0, MIN($H2161 - SUM($L2267:AL2267), $H2161 *  (AM2213 + AM2239)))))","v":0},{"$f":" IF(AN$2263 = 1, AN2187, IF($H2161 < 0, MAX($H2161 - SUM($L2267:AM2267), $H2161 * (AN2213 + AN2239)), MAX(0, MIN($H2161 - SUM($L2267:AM2267), $H2161 *  (AN2213 + AN2239)))))","v":0},{"$f":" IF(AO$2263 = 1, AO2187, IF($H2161 < 0, MAX($H2161 - SUM($L2267:AN2267), $H2161 * (AO2213 + AO2239)), MAX(0, MIN($H2161 - SUM($L2267:AN2267), $H2161 *  (AO2213 + AO2239)))))","v":0},{"$f":" IF(AP$2263 = 1, AP2187, IF($H2161 < 0, MAX($H2161 - SUM($L2267:AO2267), $H2161 * (AP2213 + AP2239)), MAX(0, MIN($H2161 - SUM($L2267:AO2267), $H2161 *  (AP2213 + AP2239)))))","v":0},{"$f":" IF(AQ$2263 = 1, AQ2187, IF($H2161 < 0, MAX($H2161 - SUM($L2267:AP2267), $H2161 * (AQ2213 + AQ2239)), MAX(0, MIN($H2161 - SUM($L2267:AP2267), $H2161 *  (AQ2213 + AQ2239)))))","v":0},{"$f":" IF(AR$2263 = 1, AR2187, IF($H2161 < 0, MAX($H2161 - SUM($L2267:AQ2267), $H2161 * (AR2213 + AR2239)), MAX(0, MIN($H2161 - SUM($L2267:AQ2267), $H2161 *  (AR2213 + AR2239)))))","v":0},{"$f":" IF(AS$2263 = 1, AS2187, IF($H2161 < 0, MAX($H2161 - SUM($L2267:AR2267), $H2161 * (AS2213 + AS2239)), MAX(0, MIN($H2161 - SUM($L2267:AR2267), $H2161 *  (AS2213 + AS2239)))))","v":0},{"$f":" IF(AT$2263 = 1, AT2187, IF($H2161 < 0, MAX($H2161 - SUM($L2267:AS2267), $H2161 * (AT2213 + AT2239)), MAX(0, MIN($H2161 - SUM($L2267:AS2267), $H2161 *  (AT2213 + AT2239)))))","v":0},{"$f":" IF(AU$2263 = 1, AU2187, IF($H2161 < 0, MAX($H2161 - SUM($L2267:AT2267), $H2161 * (AU2213 + AU2239)), MAX(0, MIN($H2161 - SUM($L2267:AT2267), $H2161 *  (AU2213 + AU2239)))))","v":0},{"$f":" IF(AV$2263 = 1, AV2187, IF($H2161 < 0, MAX($H2161 - SUM($L2267:AU2267), $H2161 * (AV2213 + AV2239)), MAX(0, MIN($H2161 - SUM($L2267:AU2267), $H2161 *  (AV2213 + AV2239)))))","v":0},{"$f":" IF(AW$2263 = 1, AW2187, IF($H2161 < 0, MAX($H2161 - SUM($L2267:AV2267), $H2161 * (AW2213 + AW2239)), MAX(0, MIN($H2161 - SUM($L2267:AV2267), $H2161 *  (AW2213 + AW2239)))))","v":0},{"$f":" IF(AX$2263 = 1, AX2187, IF($H2161 < 0, MAX($H2161 - SUM($L2267:AW2267), $H2161 * (AX2213 + AX2239)), MAX(0, MIN($H2161 - SUM($L2267:AW2267), $H2161 *  (AX2213 + AX2239)))))","v":0},{"$f":" IF(AY$2263 = 1, AY2187, IF($H2161 < 0, MAX($H2161 - SUM($L2267:AX2267), $H2161 * (AY2213 + AY2239)), MAX(0, MIN($H2161 - SUM($L2267:AX2267), $H2161 *  (AY2213 + AY2239)))))","v":0},{"$f":" IF(AZ$2263 = 1, AZ2187, IF($H2161 < 0, MAX($H2161 - SUM($L2267:AY2267), $H2161 * (AZ2213 + AZ2239)), MAX(0, MIN($H2161 - SUM($L2267:AY2267), $H2161 *  (AZ2213 + AZ2239)))))","v":0},{"$f":" IF(BA$2263 = 1, BA2187, IF($H2161 < 0, MAX($H2161 - SUM($L2267:AZ2267), $H2161 * (BA2213 + BA2239)), MAX(0, MIN($H2161 - SUM($L2267:AZ2267), $H2161 *  (BA2213 + BA2239)))))","v":0},{"$f":" IF(BB$2263 = 1, BB2187, IF($H2161 < 0, MAX($H2161 - SUM($L2267:BA2267), $H2161 * (BB2213 + BB2239)), MAX(0, MIN($H2161 - SUM($L2267:BA2267), $H2161 *  (BB2213 + BB2239)))))","v":0},{"$f":" IF(BC$2263 = 1, BC2187, IF($H2161 < 0, MAX($H2161 - SUM($L2267:BB2267), $H2161 * (BC2213 + BC2239)), MAX(0, MIN($H2161 - SUM($L2267:BB2267), $H2161 *  (BC2213 + BC2239)))))","v":0},{"$f":" IF(BD$2263 = 1, BD2187, IF($H2161 < 0, MAX($H2161 - SUM($L2267:BC2267), $H2161 * (BD2213 + BD2239)), MAX(0, MIN($H2161 - SUM($L2267:BC2267), $H2161 *  (BD2213 + BD2239)))))","v":0},{"$f":" IF(BE$2263 = 1, BE2187, IF($H2161 < 0, MAX($H2161 - SUM($L2267:BD2267), $H2161 * (BE2213 + BE2239)), MAX(0, MIN($H2161 - SUM($L2267:BD2267), $H2161 *  (BE2213 + BE2239)))))","v":0},{"$f":" IF(BF$2263 = 1, BF2187, IF($H2161 < 0, MAX($H2161 - SUM($L2267:BE2267), $H2161 * (BF2213 + BF2239)), MAX(0, MIN($H2161 - SUM($L2267:BE2267), $H2161 *  (BF2213 + BF2239)))))","v":0},{"$f":" IF(BG$2263 = 1, BG2187, IF($H2161 < 0, MAX($H2161 - SUM($L2267:BF2267), $H2161 * (BG2213 + BG2239)), MAX(0, MIN($H2161 - SUM($L2267:BF2267), $H2161 *  (BG2213 + BG2239)))))","v":0},{"$f":" IF(BH$2263 = 1, BH2187, IF($H2161 < 0, MAX($H2161 - SUM($L2267:BG2267), $H2161 * (BH2213 + BH2239)), MAX(0, MIN($H2161 - SUM($L2267:BG2267), $H2161 *  (BH2213 + BH2239)))))","v":0},{"$f":" IF(BI$2263 = 1, BI2187, IF($H2161 < 0, MAX($H2161 - SUM($L2267:BH2267), $H2161 * (BI2213 + BI2239)), MAX(0, MIN($H2161 - SUM($L2267:BH2267), $H2161 *  (BI2213 + BI2239)))))","v":0},{"$f":" IF(BJ$2263 = 1, BJ2187, IF($H2161 < 0, MAX($H2161 - SUM($L2267:BI2267), $H2161 * (BJ2213 + BJ2239)), MAX(0, MIN($H2161 - SUM($L2267:BI2267), $H2161 *  (BJ2213 + BJ2239)))))","v":0},{"$f":" IF(BK$2263 = 1, BK2187, IF($H2161 < 0, MAX($H2161 - SUM($L2267:BJ2267), $H2161 * (BK2213 + BK2239)), MAX(0, MIN($H2161 - SUM($L2267:BJ2267), $H2161 *  (BK2213 + BK2239)))))","v":0},{"$f":" IF(BL$2263 = 1, BL2187, IF($H2161 < 0, MAX($H2161 - SUM($L2267:BK2267), $H2161 * (BL2213 + BL2239)), MAX(0, MIN($H2161 - SUM($L2267:BK2267), $H2161 *  (BL2213 + BL2239)))))","v":0},{"$f":" IF(BM$2263 = 1, BM2187, IF($H2161 < 0, MAX($H2161 - SUM($L2267:BL2267), $H2161 * (BM2213 + BM2239)), MAX(0, MIN($H2161 - SUM($L2267:BL2267), $H2161 *  (BM2213 + BM2239)))))","v":0},{"$f":" IF(BN$2263 = 1, BN2187, IF($H2161 < 0, MAX($H2161 - SUM($L2267:BM2267), $H2161 * (BN2213 + BN2239)), MAX(0, MIN($H2161 - SUM($L2267:BM2267), $H2161 *  (BN2213 + BN2239)))))","v":0},{"$f":" IF(BO$2263 = 1, BO2187, IF($H2161 < 0, MAX($H2161 - SUM($L2267:BN2267), $H2161 * (BO2213 + BO2239)), MAX(0, MIN($H2161 - SUM($L2267:BN2267), $H2161 *  (BO2213 + BO2239)))))","v":0},{"$f":" IF(BP$2263 = 1, BP2187, IF($H2161 < 0, MAX($H2161 - SUM($L2267:BO2267), $H2161 * (BP2213 + BP2239)), MAX(0, MIN($H2161 - SUM($L2267:BO2267), $H2161 *  (BP2213 + BP2239)))))","v":0},{"$f":" IF(BQ$2263 = 1, BQ2187, IF($H2161 < 0, MAX($H2161 - SUM($L2267:BP2267), $H2161 * (BQ2213 + BQ2239)), MAX(0, MIN($H2161 - SUM($L2267:BP2267), $H2161 *  (BQ2213 + BQ2239)))))","v":0},{"$f":" IF(BR$2263 = 1, BR2187, IF($H2161 < 0, MAX($H2161 - SUM($L2267:BQ2267), $H2161 * (BR2213 + BR2239)), MAX(0, MIN($H2161 - SUM($L2267:BQ2267), $H2161 *  (BR2213 + BR2239)))))","v":0},{"$f":" IF(BS$2263 = 1, BS2187, IF($H2161 < 0, MAX($H2161 - SUM($L2267:BR2267), $H2161 * (BS2213 + BS2239)), MAX(0, MIN($H2161 - SUM($L2267:BR2267), $H2161 *  (BS2213 + BS2239)))))","v":0},{"$f":" IF(BT$2263 = 1, BT2187, IF($H2161 < 0, MAX($H2161 - SUM($L2267:BS2267), $H2161 * (BT2213 + BT2239)), MAX(0, MIN($H2161 - SUM($L2267:BS2267), $H2161 *  (BT2213 + BT2239)))))","v":0},{"$f":" IF(BU$2263 = 1, BU2187, IF($H2161 < 0, MAX($H2161 - SUM($L2267:BT2267), $H2161 * (BU2213 + BU2239)), MAX(0, MIN($H2161 - SUM($L2267:BT2267), $H2161 *  (BU2213 + BU2239)))))","v":0},{"$f":" IF(BV$2263 = 1, BV2187, IF($H2161 < 0, MAX($H2161 - SUM($L2267:BU2267), $H2161 * (BV2213 + BV2239)), MAX(0, MIN($H2161 - SUM($L2267:BU2267), $H2161 *  (BV2213 + BV2239)))))","v":0},{"$f":" IF(BW$2263 = 1, BW2187, IF($H2161 < 0, MAX($H2161 - SUM($L2267:BV2267), $H2161 * (BW2213 + BW2239)), MAX(0, MIN($H2161 - SUM($L2267:BV2267), $H2161 *  (BW2213 + BW2239)))))","v":0},{"$f":" IF(BX$2263 = 1, BX2187, IF($H2161 < 0, MAX($H2161 - SUM($L2267:BW2267), $H2161 * (BX2213 + BX2239)), MAX(0, MIN($H2161 - SUM($L2267:BW2267), $H2161 *  (BX2213 + BX2239)))))","v":0},{"$f":" IF(BY$2263 = 1, BY2187, IF($H2161 < 0, MAX($H2161 - SUM($L2267:BX2267), $H2161 * (BY2213 + BY2239)), MAX(0, MIN($H2161 - SUM($L2267:BX2267), $H2161 *  (BY2213 + BY2239)))))","v":0},{"$f":" IF(BZ$2263 = 1, BZ2187, IF($H2161 < 0, MAX($H2161 - SUM($L2267:BY2267), $H2161 * (BZ2213 + BZ2239)), MAX(0, MIN($H2161 - SUM($L2267:BY2267), $H2161 *  (BZ2213 + BZ2239)))))","v":0},{"$f":" IF(CA$2263 = 1, CA2187, IF($H2161 < 0, MAX($H2161 - SUM($L2267:BZ2267), $H2161 * (CA2213 + CA2239)), MAX(0, MIN($H2161 - SUM($L2267:BZ2267), $H2161 *  (CA2213 + CA2239)))))","v":0}]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$41, \"dd mmm yy\") & \" - real - NI\"","v":"Depreciation - capex addition - 01 Apr 00 - real - NI"},null,null,null,"GBP m",null,0,null,{"$f":" IF(M$2263 = 1, M2192, IF($H2166 < 0, MAX($H2166 - SUM($L2272:L2272), $H2166 * (M2218 + M2244)), MAX(0, MIN($H2166 - SUM($L2272:L2272), $H2166 *  (M2218 + M2244)))))","v":0},{"$f":" IF(N$2263 = 1, N2192, IF($H2166 < 0, MAX($H2166 - SUM($L2272:M2272), $H2166 * (N2218 + N2244)), MAX(0, MIN($H2166 - SUM($L2272:M2272), $H2166 *  (N2218 + N2244)))))","v":0},{"$f":" IF(O$2263 = 1, O2192, IF($H2166 < 0, MAX($H2166 - SUM($L2272:N2272), $H2166 * (O2218 + O2244)), MAX(0, MIN($H2166 - SUM($L2272:N2272), $H2166 *  (O2218 + O2244)))))","v":0},{"$f":" IF(P$2263 = 1, P2192, IF($H2166 < 0, MAX($H2166 - SUM($L2272:O2272), $H2166 * (P2218 + P2244)), MAX(0, MIN($H2166 - SUM($L2272:O2272), $H2166 *  (P2218 + P2244)))))","v":0},{"$f":" IF(Q$2263 = 1, Q2192, IF($H2166 < 0, MAX($H2166 - SUM($L2272:P2272), $H2166 * (Q2218 + Q2244)), MAX(0, MIN($H2166 - SUM($L2272:P2272), $H2166 *  (Q2218 + Q2244)))))","v":0},{"$f":" IF(R$2263 = 1, R2192, IF($H2166 < 0, MAX($H2166 - SUM($L2272:Q2272), $H2166 * (R2218 + R2244)), MAX(0, MIN($H2166 - SUM($L2272:Q2272), $H2166 *  (R2218 + R2244)))))","v":0},{"$f":" IF(S$2263 = 1, S2192, IF($H2166 < 0, MAX($H2166 - SUM($L2272:R2272), $H2166 * (S2218 + S2244)), MAX(0, MIN($H2166 - SUM($L2272:R2272), $H2166 *  (S2218 + S2244)))))","v":0},{"$f":" IF(T$2263 = 1, T2192, IF($H2166 < 0, MAX($H2166 - SUM($L2272:S2272), $H2166 * (T2218 + T2244)), MAX(0, MIN($H2166 - SUM($L2272:S2272), $H2166 *  (T2218 + T2244)))))","v":0},{"$f":" IF(U$2263 = 1, U2192, IF($H2166 < 0, MAX($H2166 - SUM($L2272:T2272), $H2166 * (U2218 + U2244)), MAX(0, MIN($H2166 - SUM($L2272:T2272), $H2166 *  (U2218 + U2244)))))","v":0},{"$f":" IF(V$2263 = 1, V2192, IF($H2166 < 0, MAX($H2166 - SUM($L2272:U2272), $H2166 * (V2218 + V2244)), MAX(0, MIN($H2166 - SUM($L2272:U2272), $H2166 *  (V2218 + V2244)))))","v":0},{"$f":" IF(W$2263 = 1, W2192, IF($H2166 < 0, MAX($H2166 - SUM($L2272:V2272), $H2166 * (W2218 + W2244)), MAX(0, MIN($H2166 - SUM($L2272:V2272), $H2166 *  (W2218 + W2244)))))","v":0},{"$f":" IF(X$2263 = 1, X2192, IF($H2166 < 0, MAX($H2166 - SUM($L2272:W2272), $H2166 * (X2218 + X2244)), MAX(0, MIN($H2166 - SUM($L2272:W2272), $H2166 *  (X2218 + X2244)))))","v":0},{"$f":" IF(Y$2263 = 1, Y2192, IF($H2166 < 0, MAX($H2166 - SUM($L2272:X2272), $H2166 * (Y2218 + Y2244)), MAX(0, MIN($H2166 - SUM($L2272:X2272), $H2166 *  (Y2218 + Y2244)))))","v":0},{"$f":" IF(Z$2263 = 1, Z2192, IF($H2166 < 0, MAX($H2166 - SUM($L2272:Y2272), $H2166 * (Z2218 + Z2244)), MAX(0, MIN($H2166 - SUM($L2272:Y2272), $H2166 *  (Z2218 + Z2244)))))","v":0},{"$f":" IF(AA$2263 = 1, AA2192, IF($H2166 < 0, MAX($H2166 - SUM($L2272:Z2272), $H2166 * (AA2218 + AA2244)), MAX(0, MIN($H2166 - SUM($L2272:Z2272), $H2166 *  (AA2218 + AA2244)))))","v":0},{"$f":" IF(AB$2263 = 1, AB2192, IF($H2166 < 0, MAX($H2166 - SUM($L2272:AA2272), $H2166 * (AB2218 + AB2244)), MAX(0, MIN($H2166 - SUM($L2272:AA2272), $H2166 *  (AB2218 + AB2244)))))","v":0},{"$f":" IF(AC$2263 = 1, AC2192, IF($H2166 < 0, MAX($H2166 - SUM($L2272:AB2272), $H2166 * (AC2218 + AC2244)), MAX(0, MIN($H2166 - SUM($L2272:AB2272), $H2166 *  (AC2218 + AC2244)))))","v":0},{"$f":" IF(AD$2263 = 1, AD2192, IF($H2166 < 0, MAX($H2166 - SUM($L2272:AC2272), $H2166 * (AD2218 + AD2244)), MAX(0, MIN($H2166 - SUM($L2272:AC2272), $H2166 *  (AD2218 + AD2244)))))","v":0},{"$f":" IF(AE$2263 = 1, AE2192, IF($H2166 < 0, MAX($H2166 - SUM($L2272:AD2272), $H2166 * (AE2218 + AE2244)), MAX(0, MIN($H2166 - SUM($L2272:AD2272), $H2166 *  (AE2218 + AE2244)))))","v":0},{"$f":" IF(AF$2263 = 1, AF2192, IF($H2166 < 0, MAX($H2166 - SUM($L2272:AE2272), $H2166 * (AF2218 + AF2244)), MAX(0, MIN($H2166 - SUM($L2272:AE2272), $H2166 *  (AF2218 + AF2244)))))","v":0},{"$f":" IF(AG$2263 = 1, AG2192, IF($H2166 < 0, MAX($H2166 - SUM($L2272:AF2272), $H2166 * (AG2218 + AG2244)), MAX(0, MIN($H2166 - SUM($L2272:AF2272), $H2166 *  (AG2218 + AG2244)))))","v":0},{"$f":" IF(AH$2263 = 1, AH2192, IF($H2166 < 0, MAX($H2166 - SUM($L2272:AG2272), $H2166 * (AH2218 + AH2244)), MAX(0, MIN($H2166 - SUM($L2272:AG2272), $H2166 *  (AH2218 + AH2244)))))","v":0},{"$f":" IF(AI$2263 = 1, AI2192, IF($H2166 < 0, MAX($H2166 - SUM($L2272:AH2272), $H2166 * (AI2218 + AI2244)), MAX(0, MIN($H2166 - SUM($L2272:AH2272), $H2166 *  (AI2218 + AI2244)))))","v":0},{"$f":" IF(AJ$2263 = 1, AJ2192, IF($H2166 < 0, MAX($H2166 - SUM($L2272:AI2272), $H2166 * (AJ2218 + AJ2244)), MAX(0, MIN($H2166 - SUM($L2272:AI2272), $H2166 *  (AJ2218 + AJ2244)))))","v":0},{"$f":" IF(AK$2263 = 1, AK2192, IF($H2166 < 0, MAX($H2166 - SUM($L2272:AJ2272), $H2166 * (AK2218 + AK2244)), MAX(0, MIN($H2166 - SUM($L2272:AJ2272), $H2166 *  (AK2218 + AK2244)))))","v":0},{"$f":" IF(AL$2263 = 1, AL2192, IF($H2166 < 0, MAX($H2166 - SUM($L2272:AK2272), $H2166 * (AL2218 + AL2244)), MAX(0, MIN($H2166 - SUM($L2272:AK2272), $H2166 *  (AL2218 + AL2244)))))","v":0},{"$f":" IF(AM$2263 = 1, AM2192, IF($H2166 < 0, MAX($H2166 - SUM($L2272:AL2272), $H2166 * (AM2218 + AM2244)), MAX(0, MIN($H2166 - SUM($L2272:AL2272), $H2166 *  (AM2218 + AM2244)))))","v":0},{"$f":" IF(AN$2263 = 1, AN2192, IF($H2166 < 0, MAX($H2166 - SUM($L2272:AM2272), $H2166 * (AN2218 + AN2244)), MAX(0, MIN($H2166 - SUM($L2272:AM2272), $H2166 *  (AN2218 + AN2244)))))","v":0},{"$f":" IF(AO$2263 = 1, AO2192, IF($H2166 < 0, MAX($H2166 - SUM($L2272:AN2272), $H2166 * (AO2218 + AO2244)), MAX(0, MIN($H2166 - SUM($L2272:AN2272), $H2166 *  (AO2218 + AO2244)))))","v":0},{"$f":" IF(AP$2263 = 1, AP2192, IF($H2166 < 0, MAX($H2166 - SUM($L2272:AO2272), $H2166 * (AP2218 + AP2244)), MAX(0, MIN($H2166 - SUM($L2272:AO2272), $H2166 *  (AP2218 + AP2244)))))","v":0},{"$f":" IF(AQ$2263 = 1, AQ2192, IF($H2166 < 0, MAX($H2166 - SUM($L2272:AP2272), $H2166 * (AQ2218 + AQ2244)), MAX(0, MIN($H2166 - SUM($L2272:AP2272), $H2166 *  (AQ2218 + AQ2244)))))","v":0},{"$f":" IF(AR$2263 = 1, AR2192, IF($H2166 < 0, MAX($H2166 - SUM($L2272:AQ2272), $H2166 * (AR2218 + AR2244)), MAX(0, MIN($H2166 - SUM($L2272:AQ2272), $H2166 *  (AR2218 + AR2244)))))","v":0},{"$f":" IF(AS$2263 = 1, AS2192, IF($H2166 < 0, MAX($H2166 - SUM($L2272:AR2272), $H2166 * (AS2218 + AS2244)), MAX(0, MIN($H2166 - SUM($L2272:AR2272), $H2166 *  (AS2218 + AS2244)))))","v":0},{"$f":" IF(AT$2263 = 1, AT2192, IF($H2166 < 0, MAX($H2166 - SUM($L2272:AS2272), $H2166 * (AT2218 + AT2244)), MAX(0, MIN($H2166 - SUM($L2272:AS2272), $H2166 *  (AT2218 + AT2244)))))","v":0},{"$f":" IF(AU$2263 = 1, AU2192, IF($H2166 < 0, MAX($H2166 - SUM($L2272:AT2272), $H2166 * (AU2218 + AU2244)), MAX(0, MIN($H2166 - SUM($L2272:AT2272), $H2166 *  (AU2218 + AU2244)))))","v":0},{"$f":" IF(AV$2263 = 1, AV2192, IF($H2166 < 0, MAX($H2166 - SUM($L2272:AU2272), $H2166 * (AV2218 + AV2244)), MAX(0, MIN($H2166 - SUM($L2272:AU2272), $H2166 *  (AV2218 + AV2244)))))","v":0},{"$f":" IF(AW$2263 = 1, AW2192, IF($H2166 < 0, MAX($H2166 - SUM($L2272:AV2272), $H2166 * (AW2218 + AW2244)), MAX(0, MIN($H2166 - SUM($L2272:AV2272), $H2166 *  (AW2218 + AW2244)))))","v":0},{"$f":" IF(AX$2263 = 1, AX2192, IF($H2166 < 0, MAX($H2166 - SUM($L2272:AW2272), $H2166 * (AX2218 + AX2244)), MAX(0, MIN($H2166 - SUM($L2272:AW2272), $H2166 *  (AX2218 + AX2244)))))","v":0},{"$f":" IF(AY$2263 = 1, AY2192, IF($H2166 < 0, MAX($H2166 - SUM($L2272:AX2272), $H2166 * (AY2218 + AY2244)), MAX(0, MIN($H2166 - SUM($L2272:AX2272), $H2166 *  (AY2218 + AY2244)))))","v":0},{"$f":" IF(AZ$2263 = 1, AZ2192, IF($H2166 < 0, MAX($H2166 - SUM($L2272:AY2272), $H2166 * (AZ2218 + AZ2244)), MAX(0, MIN($H2166 - SUM($L2272:AY2272), $H2166 *  (AZ2218 + AZ2244)))))","v":0},{"$f":" IF(BA$2263 = 1, BA2192, IF($H2166 < 0, MAX($H2166 - SUM($L2272:AZ2272), $H2166 * (BA2218 + BA2244)), MAX(0, MIN($H2166 - SUM($L2272:AZ2272), $H2166 *  (BA2218 + BA2244)))))","v":0},{"$f":" IF(BB$2263 = 1, BB2192, IF($H2166 < 0, MAX($H2166 - SUM($L2272:BA2272), $H2166 * (BB2218 + BB2244)), MAX(0, MIN($H2166 - SUM($L2272:BA2272), $H2166 *  (BB2218 + BB2244)))))","v":0},{"$f":" IF(BC$2263 = 1, BC2192, IF($H2166 < 0, MAX($H2166 - SUM($L2272:BB2272), $H2166 * (BC2218 + BC2244)), MAX(0, MIN($H2166 - SUM($L2272:BB2272), $H2166 *  (BC2218 + BC2244)))))","v":0},{"$f":" IF(BD$2263 = 1, BD2192, IF($H2166 < 0, MAX($H2166 - SUM($L2272:BC2272), $H2166 * (BD2218 + BD2244)), MAX(0, MIN($H2166 - SUM($L2272:BC2272), $H2166 *  (BD2218 + BD2244)))))","v":0},{"$f":" IF(BE$2263 = 1, BE2192, IF($H2166 < 0, MAX($H2166 - SUM($L2272:BD2272), $H2166 * (BE2218 + BE2244)), MAX(0, MIN($H2166 - SUM($L2272:BD2272), $H2166 *  (BE2218 + BE2244)))))","v":0},{"$f":" IF(BF$2263 = 1, BF2192, IF($H2166 < 0, MAX($H2166 - SUM($L2272:BE2272), $H2166 * (BF2218 + BF2244)), MAX(0, MIN($H2166 - SUM($L2272:BE2272), $H2166 *  (BF2218 + BF2244)))))","v":0},{"$f":" IF(BG$2263 = 1, BG2192, IF($H2166 < 0, MAX($H2166 - SUM($L2272:BF2272), $H2166 * (BG2218 + BG2244)), MAX(0, MIN($H2166 - SUM($L2272:BF2272), $H2166 *  (BG2218 + BG2244)))))","v":0},{"$f":" IF(BH$2263 = 1, BH2192, IF($H2166 < 0, MAX($H2166 - SUM($L2272:BG2272), $H2166 * (BH2218 + BH2244)), MAX(0, MIN($H2166 - SUM($L2272:BG2272), $H2166 *  (BH2218 + BH2244)))))","v":0},{"$f":" IF(BI$2263 = 1, BI2192, IF($H2166 < 0, MAX($H2166 - SUM($L2272:BH2272), $H2166 * (BI2218 + BI2244)), MAX(0, MIN($H2166 - SUM($L2272:BH2272), $H2166 *  (BI2218 + BI2244)))))","v":0},{"$f":" IF(BJ$2263 = 1, BJ2192, IF($H2166 < 0, MAX($H2166 - SUM($L2272:BI2272), $H2166 * (BJ2218 + BJ2244)), MAX(0, MIN($H2166 - SUM($L2272:BI2272), $H2166 *  (BJ2218 + BJ2244)))))","v":0},{"$f":" IF(BK$2263 = 1, BK2192, IF($H2166 < 0, MAX($H2166 - SUM($L2272:BJ2272), $H2166 * (BK2218 + BK2244)), MAX(0, MIN($H2166 - SUM($L2272:BJ2272), $H2166 *  (BK2218 + BK2244)))))","v":0},{"$f":" IF(BL$2263 = 1, BL2192, IF($H2166 < 0, MAX($H2166 - SUM($L2272:BK2272), $H2166 * (BL2218 + BL2244)), MAX(0, MIN($H2166 - SUM($L2272:BK2272), $H2166 *  (BL2218 + BL2244)))))","v":0},{"$f":" IF(BM$2263 = 1, BM2192, IF($H2166 < 0, MAX($H2166 - SUM($L2272:BL2272), $H2166 * (BM2218 + BM2244)), MAX(0, MIN($H2166 - SUM($L2272:BL2272), $H2166 *  (BM2218 + BM2244)))))","v":0},{"$f":" IF(BN$2263 = 1, BN2192, IF($H2166 < 0, MAX($H2166 - SUM($L2272:BM2272), $H2166 * (BN2218 + BN2244)), MAX(0, MIN($H2166 - SUM($L2272:BM2272), $H2166 *  (BN2218 + BN2244)))))","v":0},{"$f":" IF(BO$2263 = 1, BO2192, IF($H2166 < 0, MAX($H2166 - SUM($L2272:BN2272), $H2166 * (BO2218 + BO2244)), MAX(0, MIN($H2166 - SUM($L2272:BN2272), $H2166 *  (BO2218 + BO2244)))))","v":0},{"$f":" IF(BP$2263 = 1, BP2192, IF($H2166 < 0, MAX($H2166 - SUM($L2272:BO2272), $H2166 * (BP2218 + BP2244)), MAX(0, MIN($H2166 - SUM($L2272:BO2272), $H2166 *  (BP2218 + BP2244)))))","v":0},{"$f":" IF(BQ$2263 = 1, BQ2192, IF($H2166 < 0, MAX($H2166 - SUM($L2272:BP2272), $H2166 * (BQ2218 + BQ2244)), MAX(0, MIN($H2166 - SUM($L2272:BP2272), $H2166 *  (BQ2218 + BQ2244)))))","v":0},{"$f":" IF(BR$2263 = 1, BR2192, IF($H2166 < 0, MAX($H2166 - SUM($L2272:BQ2272), $H2166 * (BR2218 + BR2244)), MAX(0, MIN($H2166 - SUM($L2272:BQ2272), $H2166 *  (BR2218 + BR2244)))))","v":0},{"$f":" IF(BS$2263 = 1, BS2192, IF($H2166 < 0, MAX($H2166 - SUM($L2272:BR2272), $H2166 * (BS2218 + BS2244)), MAX(0, MIN($H2166 - SUM($L2272:BR2272), $H2166 *  (BS2218 + BS2244)))))","v":0},{"$f":" IF(BT$2263 = 1, BT2192, IF($H2166 < 0, MAX($H2166 - SUM($L2272:BS2272), $H2166 * (BT2218 + BT2244)), MAX(0, MIN($H2166 - SUM($L2272:BS2272), $H2166 *  (BT2218 + BT2244)))))","v":0},{"$f":" IF(BU$2263 = 1, BU2192, IF($H2166 < 0, MAX($H2166 - SUM($L2272:BT2272), $H2166 * (BU2218 + BU2244)), MAX(0, MIN($H2166 - SUM($L2272:BT2272), $H2166 *  (BU2218 + BU2244)))))","v":0},{"$f":" IF(BV$2263 = 1, BV2192, IF($H2166 < 0, MAX($H2166 - SUM($L2272:BU2272), $H2166 * (BV2218 + BV2244)), MAX(0, MIN($H2166 - SUM($L2272:BU2272), $H2166 *  (BV2218 + BV2244)))))","v":0},{"$f":" IF(BW$2263 = 1, BW2192, IF($H2166 < 0, MAX($H2166 - SUM($L2272:BV2272), $H2166 * (BW2218 + BW2244)), MAX(0, MIN($H2166 - SUM($L2272:BV2272), $H2166 *  (BW2218 + BW2244)))))","v":0},{"$f":" IF(BX$2263 = 1, BX2192, IF($H2166 < 0, MAX($H2166 - SUM($L2272:BW2272), $H2166 * (BX2218 + BX2244)), MAX(0, MIN($H2166 - SUM($L2272:BW2272), $H2166 *  (BX2218 + BX2244)))))","v":0},{"$f":" IF(BY$2263 = 1, BY2192, IF($H2166 < 0, MAX($H2166 - SUM($L2272:BX2272), $H2166 * (BY2218 + BY2244)), MAX(0, MIN($H2166 - SUM($L2272:BX2272), $H2166 *  (BY2218 + BY2244)))))","v":0},{"$f":" IF(BZ$2263 = 1, BZ2192, IF($H2166 < 0, MAX($H2166 - SUM($L2272:BY2272), $H2166 * (BZ2218 + BZ2244)), MAX(0, MIN($H2166 - SUM($L2272:BY2272), $H2166 *  (BZ2218 + BZ2244)))))","v":0},{"$f":" IF(CA$2263 = 1, CA2192, IF($H2166 < 0, MAX($H2166 - SUM($L2272:BZ2272), $H2166 * (CA2218 + CA2244)), MAX(0, MIN($H2166 - SUM($L2272:BZ2272), $H2166 *  (CA2218 + CA2244)))))","v":0}]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$46, \"dd mmm yy\") & \" - real - NI\"","v":"Depreciation - capex addition - 01 Apr 05 - real - NI"},null,null,null,"GBP m",null,0,null,{"$f":" IF(M$2263 = 1, M2197, IF($H2171 < 0, MAX($H2171 - SUM($L2277:L2277), $H2171 * (M2223 + M2249)), MAX(0, MIN($H2171 - SUM($L2277:L2277), $H2171 *  (M2223 + M2249)))))","v":0},{"$f":" IF(N$2263 = 1, N2197, IF($H2171 < 0, MAX($H2171 - SUM($L2277:M2277), $H2171 * (N2223 + N2249)), MAX(0, MIN($H2171 - SUM($L2277:M2277), $H2171 *  (N2223 + N2249)))))","v":0},{"$f":" IF(O$2263 = 1, O2197, IF($H2171 < 0, MAX($H2171 - SUM($L2277:N2277), $H2171 * (O2223 + O2249)), MAX(0, MIN($H2171 - SUM($L2277:N2277), $H2171 *  (O2223 + O2249)))))","v":0},{"$f":" IF(P$2263 = 1, P2197, IF($H2171 < 0, MAX($H2171 - SUM($L2277:O2277), $H2171 * (P2223 + P2249)), MAX(0, MIN($H2171 - SUM($L2277:O2277), $H2171 *  (P2223 + P2249)))))","v":0},{"$f":" IF(Q$2263 = 1, Q2197, IF($H2171 < 0, MAX($H2171 - SUM($L2277:P2277), $H2171 * (Q2223 + Q2249)), MAX(0, MIN($H2171 - SUM($L2277:P2277), $H2171 *  (Q2223 + Q2249)))))","v":0},{"$f":" IF(R$2263 = 1, R2197, IF($H2171 < 0, MAX($H2171 - SUM($L2277:Q2277), $H2171 * (R2223 + R2249)), MAX(0, MIN($H2171 - SUM($L2277:Q2277), $H2171 *  (R2223 + R2249)))))","v":0},{"$f":" IF(S$2263 = 1, S2197, IF($H2171 < 0, MAX($H2171 - SUM($L2277:R2277), $H2171 * (S2223 + S2249)), MAX(0, MIN($H2171 - SUM($L2277:R2277), $H2171 *  (S2223 + S2249)))))","v":0},{"$f":" IF(T$2263 = 1, T2197, IF($H2171 < 0, MAX($H2171 - SUM($L2277:S2277), $H2171 * (T2223 + T2249)), MAX(0, MIN($H2171 - SUM($L2277:S2277), $H2171 *  (T2223 + T2249)))))","v":0},{"$f":" IF(U$2263 = 1, U2197, IF($H2171 < 0, MAX($H2171 - SUM($L2277:T2277), $H2171 * (U2223 + U2249)), MAX(0, MIN($H2171 - SUM($L2277:T2277), $H2171 *  (U2223 + U2249)))))","v":0},{"$f":" IF(V$2263 = 1, V2197, IF($H2171 < 0, MAX($H2171 - SUM($L2277:U2277), $H2171 * (V2223 + V2249)), MAX(0, MIN($H2171 - SUM($L2277:U2277), $H2171 *  (V2223 + V2249)))))","v":0},{"$f":" IF(W$2263 = 1, W2197, IF($H2171 < 0, MAX($H2171 - SUM($L2277:V2277), $H2171 * (W2223 + W2249)), MAX(0, MIN($H2171 - SUM($L2277:V2277), $H2171 *  (W2223 + W2249)))))","v":0},{"$f":" IF(X$2263 = 1, X2197, IF($H2171 < 0, MAX($H2171 - SUM($L2277:W2277), $H2171 * (X2223 + X2249)), MAX(0, MIN($H2171 - SUM($L2277:W2277), $H2171 *  (X2223 + X2249)))))","v":0},{"$f":" IF(Y$2263 = 1, Y2197, IF($H2171 < 0, MAX($H2171 - SUM($L2277:X2277), $H2171 * (Y2223 + Y2249)), MAX(0, MIN($H2171 - SUM($L2277:X2277), $H2171 *  (Y2223 + Y2249)))))","v":0},{"$f":" IF(Z$2263 = 1, Z2197, IF($H2171 < 0, MAX($H2171 - SUM($L2277:Y2277), $H2171 * (Z2223 + Z2249)), MAX(0, MIN($H2171 - SUM($L2277:Y2277), $H2171 *  (Z2223 + Z2249)))))","v":0},{"$f":" IF(AA$2263 = 1, AA2197, IF($H2171 < 0, MAX($H2171 - SUM($L2277:Z2277), $H2171 * (AA2223 + AA2249)), MAX(0, MIN($H2171 - SUM($L2277:Z2277), $H2171 *  (AA2223 + AA2249)))))","v":0},{"$f":" IF(AB$2263 = 1, AB2197, IF($H2171 < 0, MAX($H2171 - SUM($L2277:AA2277), $H2171 * (AB2223 + AB2249)), MAX(0, MIN($H2171 - SUM($L2277:AA2277), $H2171 *  (AB2223 + AB2249)))))","v":0},{"$f":" IF(AC$2263 = 1, AC2197, IF($H2171 < 0, MAX($H2171 - SUM($L2277:AB2277), $H2171 * (AC2223 + AC2249)), MAX(0, MIN($H2171 - SUM($L2277:AB2277), $H2171 *  (AC2223 + AC2249)))))","v":0},{"$f":" IF(AD$2263 = 1, AD2197, IF($H2171 < 0, MAX($H2171 - SUM($L2277:AC2277), $H2171 * (AD2223 + AD2249)), MAX(0, MIN($H2171 - SUM($L2277:AC2277), $H2171 *  (AD2223 + AD2249)))))","v":0},{"$f":" IF(AE$2263 = 1, AE2197, IF($H2171 < 0, MAX($H2171 - SUM($L2277:AD2277), $H2171 * (AE2223 + AE2249)), MAX(0, MIN($H2171 - SUM($L2277:AD2277), $H2171 *  (AE2223 + AE2249)))))","v":0},{"$f":" IF(AF$2263 = 1, AF2197, IF($H2171 < 0, MAX($H2171 - SUM($L2277:AE2277), $H2171 * (AF2223 + AF2249)), MAX(0, MIN($H2171 - SUM($L2277:AE2277), $H2171 *  (AF2223 + AF2249)))))","v":0},{"$f":" IF(AG$2263 = 1, AG2197, IF($H2171 < 0, MAX($H2171 - SUM($L2277:AF2277), $H2171 * (AG2223 + AG2249)), MAX(0, MIN($H2171 - SUM($L2277:AF2277), $H2171 *  (AG2223 + AG2249)))))","v":0},{"$f":" IF(AH$2263 = 1, AH2197, IF($H2171 < 0, MAX($H2171 - SUM($L2277:AG2277), $H2171 * (AH2223 + AH2249)), MAX(0, MIN($H2171 - SUM($L2277:AG2277), $H2171 *  (AH2223 + AH2249)))))","v":0},{"$f":" IF(AI$2263 = 1, AI2197, IF($H2171 < 0, MAX($H2171 - SUM($L2277:AH2277), $H2171 * (AI2223 + AI2249)), MAX(0, MIN($H2171 - SUM($L2277:AH2277), $H2171 *  (AI2223 + AI2249)))))","v":0},{"$f":" IF(AJ$2263 = 1, AJ2197, IF($H2171 < 0, MAX($H2171 - SUM($L2277:AI2277), $H2171 * (AJ2223 + AJ2249)), MAX(0, MIN($H2171 - SUM($L2277:AI2277), $H2171 *  (AJ2223 + AJ2249)))))","v":0},{"$f":" IF(AK$2263 = 1, AK2197, IF($H2171 < 0, MAX($H2171 - SUM($L2277:AJ2277), $H2171 * (AK2223 + AK2249)), MAX(0, MIN($H2171 - SUM($L2277:AJ2277), $H2171 *  (AK2223 + AK2249)))))","v":0},{"$f":" IF(AL$2263 = 1, AL2197, IF($H2171 < 0, MAX($H2171 - SUM($L2277:AK2277), $H2171 * (AL2223 + AL2249)), MAX(0, MIN($H2171 - SUM($L2277:AK2277), $H2171 *  (AL2223 + AL2249)))))","v":0},{"$f":" IF(AM$2263 = 1, AM2197, IF($H2171 < 0, MAX($H2171 - SUM($L2277:AL2277), $H2171 * (AM2223 + AM2249)), MAX(0, MIN($H2171 - SUM($L2277:AL2277), $H2171 *  (AM2223 + AM2249)))))","v":0},{"$f":" IF(AN$2263 = 1, AN2197, IF($H2171 < 0, MAX($H2171 - SUM($L2277:AM2277), $H2171 * (AN2223 + AN2249)), MAX(0, MIN($H2171 - SUM($L2277:AM2277), $H2171 *  (AN2223 + AN2249)))))","v":0},{"$f":" IF(AO$2263 = 1, AO2197, IF($H2171 < 0, MAX($H2171 - SUM($L2277:AN2277), $H2171 * (AO2223 + AO2249)), MAX(0, MIN($H2171 - SUM($L2277:AN2277), $H2171 *  (AO2223 + AO2249)))))","v":0},{"$f":" IF(AP$2263 = 1, AP2197, IF($H2171 < 0, MAX($H2171 - SUM($L2277:AO2277), $H2171 * (AP2223 + AP2249)), MAX(0, MIN($H2171 - SUM($L2277:AO2277), $H2171 *  (AP2223 + AP2249)))))","v":0},{"$f":" IF(AQ$2263 = 1, AQ2197, IF($H2171 < 0, MAX($H2171 - SUM($L2277:AP2277), $H2171 * (AQ2223 + AQ2249)), MAX(0, MIN($H2171 - SUM($L2277:AP2277), $H2171 *  (AQ2223 + AQ2249)))))","v":0},{"$f":" IF(AR$2263 = 1, AR2197, IF($H2171 < 0, MAX($H2171 - SUM($L2277:AQ2277), $H2171 * (AR2223 + AR2249)), MAX(0, MIN($H2171 - SUM($L2277:AQ2277), $H2171 *  (AR2223 + AR2249)))))","v":0},{"$f":" IF(AS$2263 = 1, AS2197, IF($H2171 < 0, MAX($H2171 - SUM($L2277:AR2277), $H2171 * (AS2223 + AS2249)), MAX(0, MIN($H2171 - SUM($L2277:AR2277), $H2171 *  (AS2223 + AS2249)))))","v":0},{"$f":" IF(AT$2263 = 1, AT2197, IF($H2171 < 0, MAX($H2171 - SUM($L2277:AS2277), $H2171 * (AT2223 + AT2249)), MAX(0, MIN($H2171 - SUM($L2277:AS2277), $H2171 *  (AT2223 + AT2249)))))","v":0},{"$f":" IF(AU$2263 = 1, AU2197, IF($H2171 < 0, MAX($H2171 - SUM($L2277:AT2277), $H2171 * (AU2223 + AU2249)), MAX(0, MIN($H2171 - SUM($L2277:AT2277), $H2171 *  (AU2223 + AU2249)))))","v":0},{"$f":" IF(AV$2263 = 1, AV2197, IF($H2171 < 0, MAX($H2171 - SUM($L2277:AU2277), $H2171 * (AV2223 + AV2249)), MAX(0, MIN($H2171 - SUM($L2277:AU2277), $H2171 *  (AV2223 + AV2249)))))","v":0},{"$f":" IF(AW$2263 = 1, AW2197, IF($H2171 < 0, MAX($H2171 - SUM($L2277:AV2277), $H2171 * (AW2223 + AW2249)), MAX(0, MIN($H2171 - SUM($L2277:AV2277), $H2171 *  (AW2223 + AW2249)))))","v":0},{"$f":" IF(AX$2263 = 1, AX2197, IF($H2171 < 0, MAX($H2171 - SUM($L2277:AW2277), $H2171 * (AX2223 + AX2249)), MAX(0, MIN($H2171 - SUM($L2277:AW2277), $H2171 *  (AX2223 + AX2249)))))","v":0},{"$f":" IF(AY$2263 = 1, AY2197, IF($H2171 < 0, MAX($H2171 - SUM($L2277:AX2277), $H2171 * (AY2223 + AY2249)), MAX(0, MIN($H2171 - SUM($L2277:AX2277), $H2171 *  (AY2223 + AY2249)))))","v":0},{"$f":" IF(AZ$2263 = 1, AZ2197, IF($H2171 < 0, MAX($H2171 - SUM($L2277:AY2277), $H2171 * (AZ2223 + AZ2249)), MAX(0, MIN($H2171 - SUM($L2277:AY2277), $H2171 *  (AZ2223 + AZ2249)))))","v":0},{"$f":" IF(BA$2263 = 1, BA2197, IF($H2171 < 0, MAX($H2171 - SUM($L2277:AZ2277), $H2171 * (BA2223 + BA2249)), MAX(0, MIN($H2171 - SUM($L2277:AZ2277), $H2171 *  (BA2223 + BA2249)))))","v":0},{"$f":" IF(BB$2263 = 1, BB2197, IF($H2171 < 0, MAX($H2171 - SUM($L2277:BA2277), $H2171 * (BB2223 + BB2249)), MAX(0, MIN($H2171 - SUM($L2277:BA2277), $H2171 *  (BB2223 + BB2249)))))","v":0},{"$f":" IF(BC$2263 = 1, BC2197, IF($H2171 < 0, MAX($H2171 - SUM($L2277:BB2277), $H2171 * (BC2223 + BC2249)), MAX(0, MIN($H2171 - SUM($L2277:BB2277), $H2171 *  (BC2223 + BC2249)))))","v":0},{"$f":" IF(BD$2263 = 1, BD2197, IF($H2171 < 0, MAX($H2171 - SUM($L2277:BC2277), $H2171 * (BD2223 + BD2249)), MAX(0, MIN($H2171 - SUM($L2277:BC2277), $H2171 *  (BD2223 + BD2249)))))","v":0},{"$f":" IF(BE$2263 = 1, BE2197, IF($H2171 < 0, MAX($H2171 - SUM($L2277:BD2277), $H2171 * (BE2223 + BE2249)), MAX(0, MIN($H2171 - SUM($L2277:BD2277), $H2171 *  (BE2223 + BE2249)))))","v":0},{"$f":" IF(BF$2263 = 1, BF2197, IF($H2171 < 0, MAX($H2171 - SUM($L2277:BE2277), $H2171 * (BF2223 + BF2249)), MAX(0, MIN($H2171 - SUM($L2277:BE2277), $H2171 *  (BF2223 + BF2249)))))","v":0},{"$f":" IF(BG$2263 = 1, BG2197, IF($H2171 < 0, MAX($H2171 - SUM($L2277:BF2277), $H2171 * (BG2223 + BG2249)), MAX(0, MIN($H2171 - SUM($L2277:BF2277), $H2171 *  (BG2223 + BG2249)))))","v":0},{"$f":" IF(BH$2263 = 1, BH2197, IF($H2171 < 0, MAX($H2171 - SUM($L2277:BG2277), $H2171 * (BH2223 + BH2249)), MAX(0, MIN($H2171 - SUM($L2277:BG2277), $H2171 *  (BH2223 + BH2249)))))","v":0},{"$f":" IF(BI$2263 = 1, BI2197, IF($H2171 < 0, MAX($H2171 - SUM($L2277:BH2277), $H2171 * (BI2223 + BI2249)), MAX(0, MIN($H2171 - SUM($L2277:BH2277), $H2171 *  (BI2223 + BI2249)))))","v":0},{"$f":" IF(BJ$2263 = 1, BJ2197, IF($H2171 < 0, MAX($H2171 - SUM($L2277:BI2277), $H2171 * (BJ2223 + BJ2249)), MAX(0, MIN($H2171 - SUM($L2277:BI2277), $H2171 *  (BJ2223 + BJ2249)))))","v":0},{"$f":" IF(BK$2263 = 1, BK2197, IF($H2171 < 0, MAX($H2171 - SUM($L2277:BJ2277), $H2171 * (BK2223 + BK2249)), MAX(0, MIN($H2171 - SUM($L2277:BJ2277), $H2171 *  (BK2223 + BK2249)))))","v":0},{"$f":" IF(BL$2263 = 1, BL2197, IF($H2171 < 0, MAX($H2171 - SUM($L2277:BK2277), $H2171 * (BL2223 + BL2249)), MAX(0, MIN($H2171 - SUM($L2277:BK2277), $H2171 *  (BL2223 + BL2249)))))","v":0},{"$f":" IF(BM$2263 = 1, BM2197, IF($H2171 < 0, MAX($H2171 - SUM($L2277:BL2277), $H2171 * (BM2223 + BM2249)), MAX(0, MIN($H2171 - SUM($L2277:BL2277), $H2171 *  (BM2223 + BM2249)))))","v":0},{"$f":" IF(BN$2263 = 1, BN2197, IF($H2171 < 0, MAX($H2171 - SUM($L2277:BM2277), $H2171 * (BN2223 + BN2249)), MAX(0, MIN($H2171 - SUM($L2277:BM2277), $H2171 *  (BN2223 + BN2249)))))","v":0},{"$f":" IF(BO$2263 = 1, BO2197, IF($H2171 < 0, MAX($H2171 - SUM($L2277:BN2277), $H2171 * (BO2223 + BO2249)), MAX(0, MIN($H2171 - SUM($L2277:BN2277), $H2171 *  (BO2223 + BO2249)))))","v":0},{"$f":" IF(BP$2263 = 1, BP2197, IF($H2171 < 0, MAX($H2171 - SUM($L2277:BO2277), $H2171 * (BP2223 + BP2249)), MAX(0, MIN($H2171 - SUM($L2277:BO2277), $H2171 *  (BP2223 + BP2249)))))","v":0},{"$f":" IF(BQ$2263 = 1, BQ2197, IF($H2171 < 0, MAX($H2171 - SUM($L2277:BP2277), $H2171 * (BQ2223 + BQ2249)), MAX(0, MIN($H2171 - SUM($L2277:BP2277), $H2171 *  (BQ2223 + BQ2249)))))","v":0},{"$f":" IF(BR$2263 = 1, BR2197, IF($H2171 < 0, MAX($H2171 - SUM($L2277:BQ2277), $H2171 * (BR2223 + BR2249)), MAX(0, MIN($H2171 - SUM($L2277:BQ2277), $H2171 *  (BR2223 + BR2249)))))","v":0},{"$f":" IF(BS$2263 = 1, BS2197, IF($H2171 < 0, MAX($H2171 - SUM($L2277:BR2277), $H2171 * (BS2223 + BS2249)), MAX(0, MIN($H2171 - SUM($L2277:BR2277), $H2171 *  (BS2223 + BS2249)))))","v":0},{"$f":" IF(BT$2263 = 1, BT2197, IF($H2171 < 0, MAX($H2171 - SUM($L2277:BS2277), $H2171 * (BT2223 + BT2249)), MAX(0, MIN($H2171 - SUM($L2277:BS2277), $H2171 *  (BT2223 + BT2249)))))","v":0},{"$f":" IF(BU$2263 = 1, BU2197, IF($H2171 < 0, MAX($H2171 - SUM($L2277:BT2277), $H2171 * (BU2223 + BU2249)), MAX(0, MIN($H2171 - SUM($L2277:BT2277), $H2171 *  (BU2223 + BU2249)))))","v":0},{"$f":" IF(BV$2263 = 1, BV2197, IF($H2171 < 0, MAX($H2171 - SUM($L2277:BU2277), $H2171 * (BV2223 + BV2249)), MAX(0, MIN($H2171 - SUM($L2277:BU2277), $H2171 *  (BV2223 + BV2249)))))","v":0},{"$f":" IF(BW$2263 = 1, BW2197, IF($H2171 < 0, MAX($H2171 - SUM($L2277:BV2277), $H2171 * (BW2223 + BW2249)), MAX(0, MIN($H2171 - SUM($L2277:BV2277), $H2171 *  (BW2223 + BW2249)))))","v":0},{"$f":" IF(BX$2263 = 1, BX2197, IF($H2171 < 0, MAX($H2171 - SUM($L2277:BW2277), $H2171 * (BX2223 + BX2249)), MAX(0, MIN($H2171 - SUM($L2277:BW2277), $H2171 *  (BX2223 + BX2249)))))","v":0},{"$f":" IF(BY$2263 = 1, BY2197, IF($H2171 < 0, MAX($H2171 - SUM($L2277:BX2277), $H2171 * (BY2223 + BY2249)), MAX(0, MIN($H2171 - SUM($L2277:BX2277), $H2171 *  (BY2223 + BY2249)))))","v":0},{"$f":" IF(BZ$2263 = 1, BZ2197, IF($H2171 < 0, MAX($H2171 - SUM($L2277:BY2277), $H2171 * (BZ2223 + BZ2249)), MAX(0, MIN($H2171 - SUM($L2277:BY2277), $H2171 *  (BZ2223 + BZ2249)))))","v":0},{"$f":" IF(CA$2263 = 1, CA2197, IF($H2171 < 0, MAX($H2171 - SUM($L2277:BZ2277), $H2171 * (CA2223 + CA2249)), MAX(0, MIN($H2171 - SUM($L2277:BZ2277), $H2171 *  (CA2223 + CA2249)))))","v":0}]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$51, \"dd mmm yy\") & \" - real - NI\"","v":"Depreciation - capex addition - 01 Apr 10 - real - NI"},null,null,null,"GBP m",null,0,null,{"$f":" IF(M$2263 = 1, M2202, IF($H2176 < 0, MAX($H2176 - SUM($L2282:L2282), $H2176 * (M2228 + M2254)), MAX(0, MIN($H2176 - SUM($L2282:L2282), $H2176 *  (M2228 + M2254)))))","v":0},{"$f":" IF(N$2263 = 1, N2202, IF($H2176 < 0, MAX($H2176 - SUM($L2282:M2282), $H2176 * (N2228 + N2254)), MAX(0, MIN($H2176 - SUM($L2282:M2282), $H2176 *  (N2228 + N2254)))))","v":0},{"$f":" IF(O$2263 = 1, O2202, IF($H2176 < 0, MAX($H2176 - SUM($L2282:N2282), $H2176 * (O2228 + O2254)), MAX(0, MIN($H2176 - SUM($L2282:N2282), $H2176 *  (O2228 + O2254)))))","v":0},{"$f":" IF(P$2263 = 1, P2202, IF($H2176 < 0, MAX($H2176 - SUM($L2282:O2282), $H2176 * (P2228 + P2254)), MAX(0, MIN($H2176 - SUM($L2282:O2282), $H2176 *  (P2228 + P2254)))))","v":0},{"$f":" IF(Q$2263 = 1, Q2202, IF($H2176 < 0, MAX($H2176 - SUM($L2282:P2282), $H2176 * (Q2228 + Q2254)), MAX(0, MIN($H2176 - SUM($L2282:P2282), $H2176 *  (Q2228 + Q2254)))))","v":0},{"$f":" IF(R$2263 = 1, R2202, IF($H2176 < 0, MAX($H2176 - SUM($L2282:Q2282), $H2176 * (R2228 + R2254)), MAX(0, MIN($H2176 - SUM($L2282:Q2282), $H2176 *  (R2228 + R2254)))))","v":0},{"$f":" IF(S$2263 = 1, S2202, IF($H2176 < 0, MAX($H2176 - SUM($L2282:R2282), $H2176 * (S2228 + S2254)), MAX(0, MIN($H2176 - SUM($L2282:R2282), $H2176 *  (S2228 + S2254)))))","v":0},{"$f":" IF(T$2263 = 1, T2202, IF($H2176 < 0, MAX($H2176 - SUM($L2282:S2282), $H2176 * (T2228 + T2254)), MAX(0, MIN($H2176 - SUM($L2282:S2282), $H2176 *  (T2228 + T2254)))))","v":0},{"$f":" IF(U$2263 = 1, U2202, IF($H2176 < 0, MAX($H2176 - SUM($L2282:T2282), $H2176 * (U2228 + U2254)), MAX(0, MIN($H2176 - SUM($L2282:T2282), $H2176 *  (U2228 + U2254)))))","v":0},{"$f":" IF(V$2263 = 1, V2202, IF($H2176 < 0, MAX($H2176 - SUM($L2282:U2282), $H2176 * (V2228 + V2254)), MAX(0, MIN($H2176 - SUM($L2282:U2282), $H2176 *  (V2228 + V2254)))))","v":0},{"$f":" IF(W$2263 = 1, W2202, IF($H2176 < 0, MAX($H2176 - SUM($L2282:V2282), $H2176 * (W2228 + W2254)), MAX(0, MIN($H2176 - SUM($L2282:V2282), $H2176 *  (W2228 + W2254)))))","v":0},{"$f":" IF(X$2263 = 1, X2202, IF($H2176 < 0, MAX($H2176 - SUM($L2282:W2282), $H2176 * (X2228 + X2254)), MAX(0, MIN($H2176 - SUM($L2282:W2282), $H2176 *  (X2228 + X2254)))))","v":0},{"$f":" IF(Y$2263 = 1, Y2202, IF($H2176 < 0, MAX($H2176 - SUM($L2282:X2282), $H2176 * (Y2228 + Y2254)), MAX(0, MIN($H2176 - SUM($L2282:X2282), $H2176 *  (Y2228 + Y2254)))))","v":0},{"$f":" IF(Z$2263 = 1, Z2202, IF($H2176 < 0, MAX($H2176 - SUM($L2282:Y2282), $H2176 * (Z2228 + Z2254)), MAX(0, MIN($H2176 - SUM($L2282:Y2282), $H2176 *  (Z2228 + Z2254)))))","v":0},{"$f":" IF(AA$2263 = 1, AA2202, IF($H2176 < 0, MAX($H2176 - SUM($L2282:Z2282), $H2176 * (AA2228 + AA2254)), MAX(0, MIN($H2176 - SUM($L2282:Z2282), $H2176 *  (AA2228 + AA2254)))))","v":0},{"$f":" IF(AB$2263 = 1, AB2202, IF($H2176 < 0, MAX($H2176 - SUM($L2282:AA2282), $H2176 * (AB2228 + AB2254)), MAX(0, MIN($H2176 - SUM($L2282:AA2282), $H2176 *  (AB2228 + AB2254)))))","v":0},{"$f":" IF(AC$2263 = 1, AC2202, IF($H2176 < 0, MAX($H2176 - SUM($L2282:AB2282), $H2176 * (AC2228 + AC2254)), MAX(0, MIN($H2176 - SUM($L2282:AB2282), $H2176 *  (AC2228 + AC2254)))))","v":0},{"$f":" IF(AD$2263 = 1, AD2202, IF($H2176 < 0, MAX($H2176 - SUM($L2282:AC2282), $H2176 * (AD2228 + AD2254)), MAX(0, MIN($H2176 - SUM($L2282:AC2282), $H2176 *  (AD2228 + AD2254)))))","v":0},{"$f":" IF(AE$2263 = 1, AE2202, IF($H2176 < 0, MAX($H2176 - SUM($L2282:AD2282), $H2176 * (AE2228 + AE2254)), MAX(0, MIN($H2176 - SUM($L2282:AD2282), $H2176 *  (AE2228 + AE2254)))))","v":0},{"$f":" IF(AF$2263 = 1, AF2202, IF($H2176 < 0, MAX($H2176 - SUM($L2282:AE2282), $H2176 * (AF2228 + AF2254)), MAX(0, MIN($H2176 - SUM($L2282:AE2282), $H2176 *  (AF2228 + AF2254)))))","v":0},{"$f":" IF(AG$2263 = 1, AG2202, IF($H2176 < 0, MAX($H2176 - SUM($L2282:AF2282), $H2176 * (AG2228 + AG2254)), MAX(0, MIN($H2176 - SUM($L2282:AF2282), $H2176 *  (AG2228 + AG2254)))))","v":0},{"$f":" IF(AH$2263 = 1, AH2202, IF($H2176 < 0, MAX($H2176 - SUM($L2282:AG2282), $H2176 * (AH2228 + AH2254)), MAX(0, MIN($H2176 - SUM($L2282:AG2282), $H2176 *  (AH2228 + AH2254)))))","v":0},{"$f":" IF(AI$2263 = 1, AI2202, IF($H2176 < 0, MAX($H2176 - SUM($L2282:AH2282), $H2176 * (AI2228 + AI2254)), MAX(0, MIN($H2176 - SUM($L2282:AH2282), $H2176 *  (AI2228 + AI2254)))))","v":0},{"$f":" IF(AJ$2263 = 1, AJ2202, IF($H2176 < 0, MAX($H2176 - SUM($L2282:AI2282), $H2176 * (AJ2228 + AJ2254)), MAX(0, MIN($H2176 - SUM($L2282:AI2282), $H2176 *  (AJ2228 + AJ2254)))))","v":0},{"$f":" IF(AK$2263 = 1, AK2202, IF($H2176 < 0, MAX($H2176 - SUM($L2282:AJ2282), $H2176 * (AK2228 + AK2254)), MAX(0, MIN($H2176 - SUM($L2282:AJ2282), $H2176 *  (AK2228 + AK2254)))))","v":0},{"$f":" IF(AL$2263 = 1, AL2202, IF($H2176 < 0, MAX($H2176 - SUM($L2282:AK2282), $H2176 * (AL2228 + AL2254)), MAX(0, MIN($H2176 - SUM($L2282:AK2282), $H2176 *  (AL2228 + AL2254)))))","v":0},{"$f":" IF(AM$2263 = 1, AM2202, IF($H2176 < 0, MAX($H2176 - SUM($L2282:AL2282), $H2176 * (AM2228 + AM2254)), MAX(0, MIN($H2176 - SUM($L2282:AL2282), $H2176 *  (AM2228 + AM2254)))))","v":0},{"$f":" IF(AN$2263 = 1, AN2202, IF($H2176 < 0, MAX($H2176 - SUM($L2282:AM2282), $H2176 * (AN2228 + AN2254)), MAX(0, MIN($H2176 - SUM($L2282:AM2282), $H2176 *  (AN2228 + AN2254)))))","v":0},{"$f":" IF(AO$2263 = 1, AO2202, IF($H2176 < 0, MAX($H2176 - SUM($L2282:AN2282), $H2176 * (AO2228 + AO2254)), MAX(0, MIN($H2176 - SUM($L2282:AN2282), $H2176 *  (AO2228 + AO2254)))))","v":0},{"$f":" IF(AP$2263 = 1, AP2202, IF($H2176 < 0, MAX($H2176 - SUM($L2282:AO2282), $H2176 * (AP2228 + AP2254)), MAX(0, MIN($H2176 - SUM($L2282:AO2282), $H2176 *  (AP2228 + AP2254)))))","v":0},{"$f":" IF(AQ$2263 = 1, AQ2202, IF($H2176 < 0, MAX($H2176 - SUM($L2282:AP2282), $H2176 * (AQ2228 + AQ2254)), MAX(0, MIN($H2176 - SUM($L2282:AP2282), $H2176 *  (AQ2228 + AQ2254)))))","v":0},{"$f":" IF(AR$2263 = 1, AR2202, IF($H2176 < 0, MAX($H2176 - SUM($L2282:AQ2282), $H2176 * (AR2228 + AR2254)), MAX(0, MIN($H2176 - SUM($L2282:AQ2282), $H2176 *  (AR2228 + AR2254)))))","v":0},{"$f":" IF(AS$2263 = 1, AS2202, IF($H2176 < 0, MAX($H2176 - SUM($L2282:AR2282), $H2176 * (AS2228 + AS2254)), MAX(0, MIN($H2176 - SUM($L2282:AR2282), $H2176 *  (AS2228 + AS2254)))))","v":0},{"$f":" IF(AT$2263 = 1, AT2202, IF($H2176 < 0, MAX($H2176 - SUM($L2282:AS2282), $H2176 * (AT2228 + AT2254)), MAX(0, MIN($H2176 - SUM($L2282:AS2282), $H2176 *  (AT2228 + AT2254)))))","v":0},{"$f":" IF(AU$2263 = 1, AU2202, IF($H2176 < 0, MAX($H2176 - SUM($L2282:AT2282), $H2176 * (AU2228 + AU2254)), MAX(0, MIN($H2176 - SUM($L2282:AT2282), $H2176 *  (AU2228 + AU2254)))))","v":0},{"$f":" IF(AV$2263 = 1, AV2202, IF($H2176 < 0, MAX($H2176 - SUM($L2282:AU2282), $H2176 * (AV2228 + AV2254)), MAX(0, MIN($H2176 - SUM($L2282:AU2282), $H2176 *  (AV2228 + AV2254)))))","v":0},{"$f":" IF(AW$2263 = 1, AW2202, IF($H2176 < 0, MAX($H2176 - SUM($L2282:AV2282), $H2176 * (AW2228 + AW2254)), MAX(0, MIN($H2176 - SUM($L2282:AV2282), $H2176 *  (AW2228 + AW2254)))))","v":0},{"$f":" IF(AX$2263 = 1, AX2202, IF($H2176 < 0, MAX($H2176 - SUM($L2282:AW2282), $H2176 * (AX2228 + AX2254)), MAX(0, MIN($H2176 - SUM($L2282:AW2282), $H2176 *  (AX2228 + AX2254)))))","v":0},{"$f":" IF(AY$2263 = 1, AY2202, IF($H2176 < 0, MAX($H2176 - SUM($L2282:AX2282), $H2176 * (AY2228 + AY2254)), MAX(0, MIN($H2176 - SUM($L2282:AX2282), $H2176 *  (AY2228 + AY2254)))))","v":0},{"$f":" IF(AZ$2263 = 1, AZ2202, IF($H2176 < 0, MAX($H2176 - SUM($L2282:AY2282), $H2176 * (AZ2228 + AZ2254)), MAX(0, MIN($H2176 - SUM($L2282:AY2282), $H2176 *  (AZ2228 + AZ2254)))))","v":0},{"$f":" IF(BA$2263 = 1, BA2202, IF($H2176 < 0, MAX($H2176 - SUM($L2282:AZ2282), $H2176 * (BA2228 + BA2254)), MAX(0, MIN($H2176 - SUM($L2282:AZ2282), $H2176 *  (BA2228 + BA2254)))))","v":0},{"$f":" IF(BB$2263 = 1, BB2202, IF($H2176 < 0, MAX($H2176 - SUM($L2282:BA2282), $H2176 * (BB2228 + BB2254)), MAX(0, MIN($H2176 - SUM($L2282:BA2282), $H2176 *  (BB2228 + BB2254)))))","v":0},{"$f":" IF(BC$2263 = 1, BC2202, IF($H2176 < 0, MAX($H2176 - SUM($L2282:BB2282), $H2176 * (BC2228 + BC2254)), MAX(0, MIN($H2176 - SUM($L2282:BB2282), $H2176 *  (BC2228 + BC2254)))))","v":0},{"$f":" IF(BD$2263 = 1, BD2202, IF($H2176 < 0, MAX($H2176 - SUM($L2282:BC2282), $H2176 * (BD2228 + BD2254)), MAX(0, MIN($H2176 - SUM($L2282:BC2282), $H2176 *  (BD2228 + BD2254)))))","v":0},{"$f":" IF(BE$2263 = 1, BE2202, IF($H2176 < 0, MAX($H2176 - SUM($L2282:BD2282), $H2176 * (BE2228 + BE2254)), MAX(0, MIN($H2176 - SUM($L2282:BD2282), $H2176 *  (BE2228 + BE2254)))))","v":0},{"$f":" IF(BF$2263 = 1, BF2202, IF($H2176 < 0, MAX($H2176 - SUM($L2282:BE2282), $H2176 * (BF2228 + BF2254)), MAX(0, MIN($H2176 - SUM($L2282:BE2282), $H2176 *  (BF2228 + BF2254)))))","v":0},{"$f":" IF(BG$2263 = 1, BG2202, IF($H2176 < 0, MAX($H2176 - SUM($L2282:BF2282), $H2176 * (BG2228 + BG2254)), MAX(0, MIN($H2176 - SUM($L2282:BF2282), $H2176 *  (BG2228 + BG2254)))))","v":0},{"$f":" IF(BH$2263 = 1, BH2202, IF($H2176 < 0, MAX($H2176 - SUM($L2282:BG2282), $H2176 * (BH2228 + BH2254)), MAX(0, MIN($H2176 - SUM($L2282:BG2282), $H2176 *  (BH2228 + BH2254)))))","v":0},{"$f":" IF(BI$2263 = 1, BI2202, IF($H2176 < 0, MAX($H2176 - SUM($L2282:BH2282), $H2176 * (BI2228 + BI2254)), MAX(0, MIN($H2176 - SUM($L2282:BH2282), $H2176 *  (BI2228 + BI2254)))))","v":0},{"$f":" IF(BJ$2263 = 1, BJ2202, IF($H2176 < 0, MAX($H2176 - SUM($L2282:BI2282), $H2176 * (BJ2228 + BJ2254)), MAX(0, MIN($H2176 - SUM($L2282:BI2282), $H2176 *  (BJ2228 + BJ2254)))))","v":0},{"$f":" IF(BK$2263 = 1, BK2202, IF($H2176 < 0, MAX($H2176 - SUM($L2282:BJ2282), $H2176 * (BK2228 + BK2254)), MAX(0, MIN($H2176 - SUM($L2282:BJ2282), $H2176 *  (BK2228 + BK2254)))))","v":0},{"$f":" IF(BL$2263 = 1, BL2202, IF($H2176 < 0, MAX($H2176 - SUM($L2282:BK2282), $H2176 * (BL2228 + BL2254)), MAX(0, MIN($H2176 - SUM($L2282:BK2282), $H2176 *  (BL2228 + BL2254)))))","v":0},{"$f":" IF(BM$2263 = 1, BM2202, IF($H2176 < 0, MAX($H2176 - SUM($L2282:BL2282), $H2176 * (BM2228 + BM2254)), MAX(0, MIN($H2176 - SUM($L2282:BL2282), $H2176 *  (BM2228 + BM2254)))))","v":0},{"$f":" IF(BN$2263 = 1, BN2202, IF($H2176 < 0, MAX($H2176 - SUM($L2282:BM2282), $H2176 * (BN2228 + BN2254)), MAX(0, MIN($H2176 - SUM($L2282:BM2282), $H2176 *  (BN2228 + BN2254)))))","v":0},{"$f":" IF(BO$2263 = 1, BO2202, IF($H2176 < 0, MAX($H2176 - SUM($L2282:BN2282), $H2176 * (BO2228 + BO2254)), MAX(0, MIN($H2176 - SUM($L2282:BN2282), $H2176 *  (BO2228 + BO2254)))))","v":0},{"$f":" IF(BP$2263 = 1, BP2202, IF($H2176 < 0, MAX($H2176 - SUM($L2282:BO2282), $H2176 * (BP2228 + BP2254)), MAX(0, MIN($H2176 - SUM($L2282:BO2282), $H2176 *  (BP2228 + BP2254)))))","v":0},{"$f":" IF(BQ$2263 = 1, BQ2202, IF($H2176 < 0, MAX($H2176 - SUM($L2282:BP2282), $H2176 * (BQ2228 + BQ2254)), MAX(0, MIN($H2176 - SUM($L2282:BP2282), $H2176 *  (BQ2228 + BQ2254)))))","v":0},{"$f":" IF(BR$2263 = 1, BR2202, IF($H2176 < 0, MAX($H2176 - SUM($L2282:BQ2282), $H2176 * (BR2228 + BR2254)), MAX(0, MIN($H2176 - SUM($L2282:BQ2282), $H2176 *  (BR2228 + BR2254)))))","v":0},{"$f":" IF(BS$2263 = 1, BS2202, IF($H2176 < 0, MAX($H2176 - SUM($L2282:BR2282), $H2176 * (BS2228 + BS2254)), MAX(0, MIN($H2176 - SUM($L2282:BR2282), $H2176 *  (BS2228 + BS2254)))))","v":0},{"$f":" IF(BT$2263 = 1, BT2202, IF($H2176 < 0, MAX($H2176 - SUM($L2282:BS2282), $H2176 * (BT2228 + BT2254)), MAX(0, MIN($H2176 - SUM($L2282:BS2282), $H2176 *  (BT2228 + BT2254)))))","v":0},{"$f":" IF(BU$2263 = 1, BU2202, IF($H2176 < 0, MAX($H2176 - SUM($L2282:BT2282), $H2176 * (BU2228 + BU2254)), MAX(0, MIN($H2176 - SUM($L2282:BT2282), $H2176 *  (BU2228 + BU2254)))))","v":0},{"$f":" IF(BV$2263 = 1, BV2202, IF($H2176 < 0, MAX($H2176 - SUM($L2282:BU2282), $H2176 * (BV2228 + BV2254)), MAX(0, MIN($H2176 - SUM($L2282:BU2282), $H2176 *  (BV2228 + BV2254)))))","v":0},{"$f":" IF(BW$2263 = 1, BW2202, IF($H2176 < 0, MAX($H2176 - SUM($L2282:BV2282), $H2176 * (BW2228 + BW2254)), MAX(0, MIN($H2176 - SUM($L2282:BV2282), $H2176 *  (BW2228 + BW2254)))))","v":0},{"$f":" IF(BX$2263 = 1, BX2202, IF($H2176 < 0, MAX($H2176 - SUM($L2282:BW2282), $H2176 * (BX2228 + BX2254)), MAX(0, MIN($H2176 - SUM($L2282:BW2282), $H2176 *  (BX2228 + BX2254)))))","v":0},{"$f":" IF(BY$2263 = 1, BY2202, IF($H2176 < 0, MAX($H2176 - SUM($L2282:BX2282), $H2176 * (BY2228 + BY2254)), MAX(0, MIN($H2176 - SUM($L2282:BX2282), $H2176 *  (BY2228 + BY2254)))))","v":0},{"$f":" IF(BZ$2263 = 1, BZ2202, IF($H2176 < 0, MAX($H2176 - SUM($L2282:BY2282), $H2176 * (BZ2228 + BZ2254)), MAX(0, MIN($H2176 - SUM($L2282:BY2282), $H2176 *  (BZ2228 + BZ2254)))))","v":0},{"$f":" IF(CA$2263 = 1, CA2202, IF($H2176 < 0, MAX($H2176 - SUM($L2282:BZ2282), $H2176 * (CA2228 + CA2254)), MAX(0, MIN($H2176 - SUM($L2282:BZ2282), $H2176 *  (CA2228 + CA2254)))))","v":0}]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$52, \"dd mmm yy\") & \" - real - NI\"","v":"Depreciation - capex addition - 01 Apr 11 - real - NI"},null,null,null,"GBP m",null,0,null,{"$f":" IF(M$2263 = 1, M2203, IF($H2177 < 0, MAX($H2177 - SUM($L2283:L2283), $H2177 * (M2229 + M2255)), MAX(0, MIN($H2177 - SUM($L2283:L2283), $H2177 *  (M2229 + M2255)))))","v":0},{"$f":" IF(N$2263 = 1, N2203, IF($H2177 < 0, MAX($H2177 - SUM($L2283:M2283), $H2177 * (N2229 + N2255)), MAX(0, MIN($H2177 - SUM($L2283:M2283), $H2177 *  (N2229 + N2255)))))","v":0},{"$f":" IF(O$2263 = 1, O2203, IF($H2177 < 0, MAX($H2177 - SUM($L2283:N2283), $H2177 * (O2229 + O2255)), MAX(0, MIN($H2177 - SUM($L2283:N2283), $H2177 *  (O2229 + O2255)))))","v":0},{"$f":" IF(P$2263 = 1, P2203, IF($H2177 < 0, MAX($H2177 - SUM($L2283:O2283), $H2177 * (P2229 + P2255)), MAX(0, MIN($H2177 - SUM($L2283:O2283), $H2177 *  (P2229 + P2255)))))","v":0},{"$f":" IF(Q$2263 = 1, Q2203, IF($H2177 < 0, MAX($H2177 - SUM($L2283:P2283), $H2177 * (Q2229 + Q2255)), MAX(0, MIN($H2177 - SUM($L2283:P2283), $H2177 *  (Q2229 + Q2255)))))","v":0},{"$f":" IF(R$2263 = 1, R2203, IF($H2177 < 0, MAX($H2177 - SUM($L2283:Q2283), $H2177 * (R2229 + R2255)), MAX(0, MIN($H2177 - SUM($L2283:Q2283), $H2177 *  (R2229 + R2255)))))","v":0},{"$f":" IF(S$2263 = 1, S2203, IF($H2177 < 0, MAX($H2177 - SUM($L2283:R2283), $H2177 * (S2229 + S2255)), MAX(0, MIN($H2177 - SUM($L2283:R2283), $H2177 *  (S2229 + S2255)))))","v":0},{"$f":" IF(T$2263 = 1, T2203, IF($H2177 < 0, MAX($H2177 - SUM($L2283:S2283), $H2177 * (T2229 + T2255)), MAX(0, MIN($H2177 - SUM($L2283:S2283), $H2177 *  (T2229 + T2255)))))","v":0},{"$f":" IF(U$2263 = 1, U2203, IF($H2177 < 0, MAX($H2177 - SUM($L2283:T2283), $H2177 * (U2229 + U2255)), MAX(0, MIN($H2177 - SUM($L2283:T2283), $H2177 *  (U2229 + U2255)))))","v":0},{"$f":" IF(V$2263 = 1, V2203, IF($H2177 < 0, MAX($H2177 - SUM($L2283:U2283), $H2177 * (V2229 + V2255)), MAX(0, MIN($H2177 - SUM($L2283:U2283), $H2177 *  (V2229 + V2255)))))","v":0},{"$f":" IF(W$2263 = 1, W2203, IF($H2177 < 0, MAX($H2177 - SUM($L2283:V2283), $H2177 * (W2229 + W2255)), MAX(0, MIN($H2177 - SUM($L2283:V2283), $H2177 *  (W2229 + W2255)))))","v":0},{"$f":" IF(X$2263 = 1, X2203, IF($H2177 < 0, MAX($H2177 - SUM($L2283:W2283), $H2177 * (X2229 + X2255)), MAX(0, MIN($H2177 - SUM($L2283:W2283), $H2177 *  (X2229 + X2255)))))","v":0},{"$f":" IF(Y$2263 = 1, Y2203, IF($H2177 < 0, MAX($H2177 - SUM($L2283:X2283), $H2177 * (Y2229 + Y2255)), MAX(0, MIN($H2177 - SUM($L2283:X2283), $H2177 *  (Y2229 + Y2255)))))","v":0},{"$f":" IF(Z$2263 = 1, Z2203, IF($H2177 < 0, MAX($H2177 - SUM($L2283:Y2283), $H2177 * (Z2229 + Z2255)), MAX(0, MIN($H2177 - SUM($L2283:Y2283), $H2177 *  (Z2229 + Z2255)))))","v":0},{"$f":" IF(AA$2263 = 1, AA2203, IF($H2177 < 0, MAX($H2177 - SUM($L2283:Z2283), $H2177 * (AA2229 + AA2255)), MAX(0, MIN($H2177 - SUM($L2283:Z2283), $H2177 *  (AA2229 + AA2255)))))","v":0},{"$f":" IF(AB$2263 = 1, AB2203, IF($H2177 < 0, MAX($H2177 - SUM($L2283:AA2283), $H2177 * (AB2229 + AB2255)), MAX(0, MIN($H2177 - SUM($L2283:AA2283), $H2177 *  (AB2229 + AB2255)))))","v":0},{"$f":" IF(AC$2263 = 1, AC2203, IF($H2177 < 0, MAX($H2177 - SUM($L2283:AB2283), $H2177 * (AC2229 + AC2255)), MAX(0, MIN($H2177 - SUM($L2283:AB2283), $H2177 *  (AC2229 + AC2255)))))","v":0},{"$f":" IF(AD$2263 = 1, AD2203, IF($H2177 < 0, MAX($H2177 - SUM($L2283:AC2283), $H2177 * (AD2229 + AD2255)), MAX(0, MIN($H2177 - SUM($L2283:AC2283), $H2177 *  (AD2229 + AD2255)))))","v":0},{"$f":" IF(AE$2263 = 1, AE2203, IF($H2177 < 0, MAX($H2177 - SUM($L2283:AD2283), $H2177 * (AE2229 + AE2255)), MAX(0, MIN($H2177 - SUM($L2283:AD2283), $H2177 *  (AE2229 + AE2255)))))","v":0},{"$f":" IF(AF$2263 = 1, AF2203, IF($H2177 < 0, MAX($H2177 - SUM($L2283:AE2283), $H2177 * (AF2229 + AF2255)), MAX(0, MIN($H2177 - SUM($L2283:AE2283), $H2177 *  (AF2229 + AF2255)))))","v":0},{"$f":" IF(AG$2263 = 1, AG2203, IF($H2177 < 0, MAX($H2177 - SUM($L2283:AF2283), $H2177 * (AG2229 + AG2255)), MAX(0, MIN($H2177 - SUM($L2283:AF2283), $H2177 *  (AG2229 + AG2255)))))","v":0},{"$f":" IF(AH$2263 = 1, AH2203, IF($H2177 < 0, MAX($H2177 - SUM($L2283:AG2283), $H2177 * (AH2229 + AH2255)), MAX(0, MIN($H2177 - SUM($L2283:AG2283), $H2177 *  (AH2229 + AH2255)))))","v":0},{"$f":" IF(AI$2263 = 1, AI2203, IF($H2177 < 0, MAX($H2177 - SUM($L2283:AH2283), $H2177 * (AI2229 + AI2255)), MAX(0, MIN($H2177 - SUM($L2283:AH2283), $H2177 *  (AI2229 + AI2255)))))","v":0},{"$f":" IF(AJ$2263 = 1, AJ2203, IF($H2177 < 0, MAX($H2177 - SUM($L2283:AI2283), $H2177 * (AJ2229 + AJ2255)), MAX(0, MIN($H2177 - SUM($L2283:AI2283), $H2177 *  (AJ2229 + AJ2255)))))","v":0},{"$f":" IF(AK$2263 = 1, AK2203, IF($H2177 < 0, MAX($H2177 - SUM($L2283:AJ2283), $H2177 * (AK2229 + AK2255)), MAX(0, MIN($H2177 - SUM($L2283:AJ2283), $H2177 *  (AK2229 + AK2255)))))","v":0},{"$f":" IF(AL$2263 = 1, AL2203, IF($H2177 < 0, MAX($H2177 - SUM($L2283:AK2283), $H2177 * (AL2229 + AL2255)), MAX(0, MIN($H2177 - SUM($L2283:AK2283), $H2177 *  (AL2229 + AL2255)))))","v":0},{"$f":" IF(AM$2263 = 1, AM2203, IF($H2177 < 0, MAX($H2177 - SUM($L2283:AL2283), $H2177 * (AM2229 + AM2255)), MAX(0, MIN($H2177 - SUM($L2283:AL2283), $H2177 *  (AM2229 + AM2255)))))","v":0},{"$f":" IF(AN$2263 = 1, AN2203, IF($H2177 < 0, MAX($H2177 - SUM($L2283:AM2283), $H2177 * (AN2229 + AN2255)), MAX(0, MIN($H2177 - SUM($L2283:AM2283), $H2177 *  (AN2229 + AN2255)))))","v":0},{"$f":" IF(AO$2263 = 1, AO2203, IF($H2177 < 0, MAX($H2177 - SUM($L2283:AN2283), $H2177 * (AO2229 + AO2255)), MAX(0, MIN($H2177 - SUM($L2283:AN2283), $H2177 *  (AO2229 + AO2255)))))","v":0},{"$f":" IF(AP$2263 = 1, AP2203, IF($H2177 < 0, MAX($H2177 - SUM($L2283:AO2283), $H2177 * (AP2229 + AP2255)), MAX(0, MIN($H2177 - SUM($L2283:AO2283), $H2177 *  (AP2229 + AP2255)))))","v":0},{"$f":" IF(AQ$2263 = 1, AQ2203, IF($H2177 < 0, MAX($H2177 - SUM($L2283:AP2283), $H2177 * (AQ2229 + AQ2255)), MAX(0, MIN($H2177 - SUM($L2283:AP2283), $H2177 *  (AQ2229 + AQ2255)))))","v":0},{"$f":" IF(AR$2263 = 1, AR2203, IF($H2177 < 0, MAX($H2177 - SUM($L2283:AQ2283), $H2177 * (AR2229 + AR2255)), MAX(0, MIN($H2177 - SUM($L2283:AQ2283), $H2177 *  (AR2229 + AR2255)))))","v":0},{"$f":" IF(AS$2263 = 1, AS2203, IF($H2177 < 0, MAX($H2177 - SUM($L2283:AR2283), $H2177 * (AS2229 + AS2255)), MAX(0, MIN($H2177 - SUM($L2283:AR2283), $H2177 *  (AS2229 + AS2255)))))","v":0},{"$f":" IF(AT$2263 = 1, AT2203, IF($H2177 < 0, MAX($H2177 - SUM($L2283:AS2283), $H2177 * (AT2229 + AT2255)), MAX(0, MIN($H2177 - SUM($L2283:AS2283), $H2177 *  (AT2229 + AT2255)))))","v":0},{"$f":" IF(AU$2263 = 1, AU2203, IF($H2177 < 0, MAX($H2177 - SUM($L2283:AT2283), $H2177 * (AU2229 + AU2255)), MAX(0, MIN($H2177 - SUM($L2283:AT2283), $H2177 *  (AU2229 + AU2255)))))","v":0},{"$f":" IF(AV$2263 = 1, AV2203, IF($H2177 < 0, MAX($H2177 - SUM($L2283:AU2283), $H2177 * (AV2229 + AV2255)), MAX(0, MIN($H2177 - SUM($L2283:AU2283), $H2177 *  (AV2229 + AV2255)))))","v":0},{"$f":" IF(AW$2263 = 1, AW2203, IF($H2177 < 0, MAX($H2177 - SUM($L2283:AV2283), $H2177 * (AW2229 + AW2255)), MAX(0, MIN($H2177 - SUM($L2283:AV2283), $H2177 *  (AW2229 + AW2255)))))","v":0},{"$f":" IF(AX$2263 = 1, AX2203, IF($H2177 < 0, MAX($H2177 - SUM($L2283:AW2283), $H2177 * (AX2229 + AX2255)), MAX(0, MIN($H2177 - SUM($L2283:AW2283), $H2177 *  (AX2229 + AX2255)))))","v":0},{"$f":" IF(AY$2263 = 1, AY2203, IF($H2177 < 0, MAX($H2177 - SUM($L2283:AX2283), $H2177 * (AY2229 + AY2255)), MAX(0, MIN($H2177 - SUM($L2283:AX2283), $H2177 *  (AY2229 + AY2255)))))","v":0},{"$f":" IF(AZ$2263 = 1, AZ2203, IF($H2177 < 0, MAX($H2177 - SUM($L2283:AY2283), $H2177 * (AZ2229 + AZ2255)), MAX(0, MIN($H2177 - SUM($L2283:AY2283), $H2177 *  (AZ2229 + AZ2255)))))","v":0},{"$f":" IF(BA$2263 = 1, BA2203, IF($H2177 < 0, MAX($H2177 - SUM($L2283:AZ2283), $H2177 * (BA2229 + BA2255)), MAX(0, MIN($H2177 - SUM($L2283:AZ2283), $H2177 *  (BA2229 + BA2255)))))","v":0},{"$f":" IF(BB$2263 = 1, BB2203, IF($H2177 < 0, MAX($H2177 - SUM($L2283:BA2283), $H2177 * (BB2229 + BB2255)), MAX(0, MIN($H2177 - SUM($L2283:BA2283), $H2177 *  (BB2229 + BB2255)))))","v":0},{"$f":" IF(BC$2263 = 1, BC2203, IF($H2177 < 0, MAX($H2177 - SUM($L2283:BB2283), $H2177 * (BC2229 + BC2255)), MAX(0, MIN($H2177 - SUM($L2283:BB2283), $H2177 *  (BC2229 + BC2255)))))","v":0},{"$f":" IF(BD$2263 = 1, BD2203, IF($H2177 < 0, MAX($H2177 - SUM($L2283:BC2283), $H2177 * (BD2229 + BD2255)), MAX(0, MIN($H2177 - SUM($L2283:BC2283), $H2177 *  (BD2229 + BD2255)))))","v":0},{"$f":" IF(BE$2263 = 1, BE2203, IF($H2177 < 0, MAX($H2177 - SUM($L2283:BD2283), $H2177 * (BE2229 + BE2255)), MAX(0, MIN($H2177 - SUM($L2283:BD2283), $H2177 *  (BE2229 + BE2255)))))","v":0},{"$f":" IF(BF$2263 = 1, BF2203, IF($H2177 < 0, MAX($H2177 - SUM($L2283:BE2283), $H2177 * (BF2229 + BF2255)), MAX(0, MIN($H2177 - SUM($L2283:BE2283), $H2177 *  (BF2229 + BF2255)))))","v":0},{"$f":" IF(BG$2263 = 1, BG2203, IF($H2177 < 0, MAX($H2177 - SUM($L2283:BF2283), $H2177 * (BG2229 + BG2255)), MAX(0, MIN($H2177 - SUM($L2283:BF2283), $H2177 *  (BG2229 + BG2255)))))","v":0},{"$f":" IF(BH$2263 = 1, BH2203, IF($H2177 < 0, MAX($H2177 - SUM($L2283:BG2283), $H2177 * (BH2229 + BH2255)), MAX(0, MIN($H2177 - SUM($L2283:BG2283), $H2177 *  (BH2229 + BH2255)))))","v":0},{"$f":" IF(BI$2263 = 1, BI2203, IF($H2177 < 0, MAX($H2177 - SUM($L2283:BH2283), $H2177 * (BI2229 + BI2255)), MAX(0, MIN($H2177 - SUM($L2283:BH2283), $H2177 *  (BI2229 + BI2255)))))","v":0},{"$f":" IF(BJ$2263 = 1, BJ2203, IF($H2177 < 0, MAX($H2177 - SUM($L2283:BI2283), $H2177 * (BJ2229 + BJ2255)), MAX(0, MIN($H2177 - SUM($L2283:BI2283), $H2177 *  (BJ2229 + BJ2255)))))","v":0},{"$f":" IF(BK$2263 = 1, BK2203, IF($H2177 < 0, MAX($H2177 - SUM($L2283:BJ2283), $H2177 * (BK2229 + BK2255)), MAX(0, MIN($H2177 - SUM($L2283:BJ2283), $H2177 *  (BK2229 + BK2255)))))","v":0},{"$f":" IF(BL$2263 = 1, BL2203, IF($H2177 < 0, MAX($H2177 - SUM($L2283:BK2283), $H2177 * (BL2229 + BL2255)), MAX(0, MIN($H2177 - SUM($L2283:BK2283), $H2177 *  (BL2229 + BL2255)))))","v":0},{"$f":" IF(BM$2263 = 1, BM2203, IF($H2177 < 0, MAX($H2177 - SUM($L2283:BL2283), $H2177 * (BM2229 + BM2255)), MAX(0, MIN($H2177 - SUM($L2283:BL2283), $H2177 *  (BM2229 + BM2255)))))","v":0},{"$f":" IF(BN$2263 = 1, BN2203, IF($H2177 < 0, MAX($H2177 - SUM($L2283:BM2283), $H2177 * (BN2229 + BN2255)), MAX(0, MIN($H2177 - SUM($L2283:BM2283), $H2177 *  (BN2229 + BN2255)))))","v":0},{"$f":" IF(BO$2263 = 1, BO2203, IF($H2177 < 0, MAX($H2177 - SUM($L2283:BN2283), $H2177 * (BO2229 + BO2255)), MAX(0, MIN($H2177 - SUM($L2283:BN2283), $H2177 *  (BO2229 + BO2255)))))","v":0},{"$f":" IF(BP$2263 = 1, BP2203, IF($H2177 < 0, MAX($H2177 - SUM($L2283:BO2283), $H2177 * (BP2229 + BP2255)), MAX(0, MIN($H2177 - SUM($L2283:BO2283), $H2177 *  (BP2229 + BP2255)))))","v":0},{"$f":" IF(BQ$2263 = 1, BQ2203, IF($H2177 < 0, MAX($H2177 - SUM($L2283:BP2283), $H2177 * (BQ2229 + BQ2255)), MAX(0, MIN($H2177 - SUM($L2283:BP2283), $H2177 *  (BQ2229 + BQ2255)))))","v":0},{"$f":" IF(BR$2263 = 1, BR2203, IF($H2177 < 0, MAX($H2177 - SUM($L2283:BQ2283), $H2177 * (BR2229 + BR2255)), MAX(0, MIN($H2177 - SUM($L2283:BQ2283), $H2177 *  (BR2229 + BR2255)))))","v":0},{"$f":" IF(BS$2263 = 1, BS2203, IF($H2177 < 0, MAX($H2177 - SUM($L2283:BR2283), $H2177 * (BS2229 + BS2255)), MAX(0, MIN($H2177 - SUM($L2283:BR2283), $H2177 *  (BS2229 + BS2255)))))","v":0},{"$f":" IF(BT$2263 = 1, BT2203, IF($H2177 < 0, MAX($H2177 - SUM($L2283:BS2283), $H2177 * (BT2229 + BT2255)), MAX(0, MIN($H2177 - SUM($L2283:BS2283), $H2177 *  (BT2229 + BT2255)))))","v":0},{"$f":" IF(BU$2263 = 1, BU2203, IF($H2177 < 0, MAX($H2177 - SUM($L2283:BT2283), $H2177 * (BU2229 + BU2255)), MAX(0, MIN($H2177 - SUM($L2283:BT2283), $H2177 *  (BU2229 + BU2255)))))","v":0},{"$f":" IF(BV$2263 = 1, BV2203, IF($H2177 < 0, MAX($H2177 - SUM($L2283:BU2283), $H2177 * (BV2229 + BV2255)), MAX(0, MIN($H2177 - SUM($L2283:BU2283), $H2177 *  (BV2229 + BV2255)))))","v":0},{"$f":" IF(BW$2263 = 1, BW2203, IF($H2177 < 0, MAX($H2177 - SUM($L2283:BV2283), $H2177 * (BW2229 + BW2255)), MAX(0, MIN($H2177 - SUM($L2283:BV2283), $H2177 *  (BW2229 + BW2255)))))","v":0},{"$f":" IF(BX$2263 = 1, BX2203, IF($H2177 < 0, MAX($H2177 - SUM($L2283:BW2283), $H2177 * (BX2229 + BX2255)), MAX(0, MIN($H2177 - SUM($L2283:BW2283), $H2177 *  (BX2229 + BX2255)))))","v":0},{"$f":" IF(BY$2263 = 1, BY2203, IF($H2177 < 0, MAX($H2177 - SUM($L2283:BX2283), $H2177 * (BY2229 + BY2255)), MAX(0, MIN($H2177 - SUM($L2283:BX2283), $H2177 *  (BY2229 + BY2255)))))","v":0},{"$f":" IF(BZ$2263 = 1, BZ2203, IF($H2177 < 0, MAX($H2177 - SUM($L2283:BY2283), $H2177 * (BZ2229 + BZ2255)), MAX(0, MIN($H2177 - SUM($L2283:BY2283), $H2177 *  (BZ2229 + BZ2255)))))","v":0},{"$f":" IF(CA$2263 = 1, CA2203, IF($H2177 < 0, MAX($H2177 - SUM($L2283:BZ2283), $H2177 * (CA2229 + CA2255)), MAX(0, MIN($H2177 - SUM($L2283:BZ2283), $H2177 *  (CA2229 + CA2255)))))","v":0}]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$57, \"dd mmm yy\") & \" - real - NI\"","v":"Depreciation - capex addition - 01 Oct 16 - real - NI"},null,null,null,"GBP m",null,0,null,{"$f":" IF(M$2263 = 1, M2208, IF($H2182 < 0, MAX($H2182 - SUM($L2288:L2288), $H2182 * (M2234 + M2260)), MAX(0, MIN($H2182 - SUM($L2288:L2288), $H2182 *  (M2234 + M2260)))))","v":0},{"$f":" IF(N$2263 = 1, N2208, IF($H2182 < 0, MAX($H2182 - SUM($L2288:M2288), $H2182 * (N2234 + N2260)), MAX(0, MIN($H2182 - SUM($L2288:M2288), $H2182 *  (N2234 + N2260)))))","v":0},{"$f":" IF(O$2263 = 1, O2208, IF($H2182 < 0, MAX($H2182 - SUM($L2288:N2288), $H2182 * (O2234 + O2260)), MAX(0, MIN($H2182 - SUM($L2288:N2288), $H2182 *  (O2234 + O2260)))))","v":0},{"$f":" IF(P$2263 = 1, P2208, IF($H2182 < 0, MAX($H2182 - SUM($L2288:O2288), $H2182 * (P2234 + P2260)), MAX(0, MIN($H2182 - SUM($L2288:O2288), $H2182 *  (P2234 + P2260)))))","v":0},{"$f":" IF(Q$2263 = 1, Q2208, IF($H2182 < 0, MAX($H2182 - SUM($L2288:P2288), $H2182 * (Q2234 + Q2260)), MAX(0, MIN($H2182 - SUM($L2288:P2288), $H2182 *  (Q2234 + Q2260)))))","v":0},{"$f":" IF(R$2263 = 1, R2208, IF($H2182 < 0, MAX($H2182 - SUM($L2288:Q2288), $H2182 * (R2234 + R2260)), MAX(0, MIN($H2182 - SUM($L2288:Q2288), $H2182 *  (R2234 + R2260)))))","v":0},{"$f":" IF(S$2263 = 1, S2208, IF($H2182 < 0, MAX($H2182 - SUM($L2288:R2288), $H2182 * (S2234 + S2260)), MAX(0, MIN($H2182 - SUM($L2288:R2288), $H2182 *  (S2234 + S2260)))))","v":0},{"$f":" IF(T$2263 = 1, T2208, IF($H2182 < 0, MAX($H2182 - SUM($L2288:S2288), $H2182 * (T2234 + T2260)), MAX(0, MIN($H2182 - SUM($L2288:S2288), $H2182 *  (T2234 + T2260)))))","v":0},{"$f":" IF(U$2263 = 1, U2208, IF($H2182 < 0, MAX($H2182 - SUM($L2288:T2288), $H2182 * (U2234 + U2260)), MAX(0, MIN($H2182 - SUM($L2288:T2288), $H2182 *  (U2234 + U2260)))))","v":0},{"$f":" IF(V$2263 = 1, V2208, IF($H2182 < 0, MAX($H2182 - SUM($L2288:U2288), $H2182 * (V2234 + V2260)), MAX(0, MIN($H2182 - SUM($L2288:U2288), $H2182 *  (V2234 + V2260)))))","v":0},{"$f":" IF(W$2263 = 1, W2208, IF($H2182 < 0, MAX($H2182 - SUM($L2288:V2288), $H2182 * (W2234 + W2260)), MAX(0, MIN($H2182 - SUM($L2288:V2288), $H2182 *  (W2234 + W2260)))))","v":0},{"$f":" IF(X$2263 = 1, X2208, IF($H2182 < 0, MAX($H2182 - SUM($L2288:W2288), $H2182 * (X2234 + X2260)), MAX(0, MIN($H2182 - SUM($L2288:W2288), $H2182 *  (X2234 + X2260)))))","v":0},{"$f":" IF(Y$2263 = 1, Y2208, IF($H2182 < 0, MAX($H2182 - SUM($L2288:X2288), $H2182 * (Y2234 + Y2260)), MAX(0, MIN($H2182 - SUM($L2288:X2288), $H2182 *  (Y2234 + Y2260)))))","v":0},{"$f":" IF(Z$2263 = 1, Z2208, IF($H2182 < 0, MAX($H2182 - SUM($L2288:Y2288), $H2182 * (Z2234 + Z2260)), MAX(0, MIN($H2182 - SUM($L2288:Y2288), $H2182 *  (Z2234 + Z2260)))))","v":0},{"$f":" IF(AA$2263 = 1, AA2208, IF($H2182 < 0, MAX($H2182 - SUM($L2288:Z2288), $H2182 * (AA2234 + AA2260)), MAX(0, MIN($H2182 - SUM($L2288:Z2288), $H2182 *  (AA2234 + AA2260)))))","v":0},{"$f":" IF(AB$2263 = 1, AB2208, IF($H2182 < 0, MAX($H2182 - SUM($L2288:AA2288), $H2182 * (AB2234 + AB2260)), MAX(0, MIN($H2182 - SUM($L2288:AA2288), $H2182 *  (AB2234 + AB2260)))))","v":0},{"$f":" IF(AC$2263 = 1, AC2208, IF($H2182 < 0, MAX($H2182 - SUM($L2288:AB2288), $H2182 * (AC2234 + AC2260)), MAX(0, MIN($H2182 - SUM($L2288:AB2288), $H2182 *  (AC2234 + AC2260)))))","v":0},{"$f":" IF(AD$2263 = 1, AD2208, IF($H2182 < 0, MAX($H2182 - SUM($L2288:AC2288), $H2182 * (AD2234 + AD2260)), MAX(0, MIN($H2182 - SUM($L2288:AC2288), $H2182 *  (AD2234 + AD2260)))))","v":0},{"$f":" IF(AE$2263 = 1, AE2208, IF($H2182 < 0, MAX($H2182 - SUM($L2288:AD2288), $H2182 * (AE2234 + AE2260)), MAX(0, MIN($H2182 - SUM($L2288:AD2288), $H2182 *  (AE2234 + AE2260)))))","v":0},{"$f":" IF(AF$2263 = 1, AF2208, IF($H2182 < 0, MAX($H2182 - SUM($L2288:AE2288), $H2182 * (AF2234 + AF2260)), MAX(0, MIN($H2182 - SUM($L2288:AE2288), $H2182 *  (AF2234 + AF2260)))))","v":0},{"$f":" IF(AG$2263 = 1, AG2208, IF($H2182 < 0, MAX($H2182 - SUM($L2288:AF2288), $H2182 * (AG2234 + AG2260)), MAX(0, MIN($H2182 - SUM($L2288:AF2288), $H2182 *  (AG2234 + AG2260)))))","v":0},{"$f":" IF(AH$2263 = 1, AH2208, IF($H2182 < 0, MAX($H2182 - SUM($L2288:AG2288), $H2182 * (AH2234 + AH2260)), MAX(0, MIN($H2182 - SUM($L2288:AG2288), $H2182 *  (AH2234 + AH2260)))))","v":0},{"$f":" IF(AI$2263 = 1, AI2208, IF($H2182 < 0, MAX($H2182 - SUM($L2288:AH2288), $H2182 * (AI2234 + AI2260)), MAX(0, MIN($H2182 - SUM($L2288:AH2288), $H2182 *  (AI2234 + AI2260)))))","v":0},{"$f":" IF(AJ$2263 = 1, AJ2208, IF($H2182 < 0, MAX($H2182 - SUM($L2288:AI2288), $H2182 * (AJ2234 + AJ2260)), MAX(0, MIN($H2182 - SUM($L2288:AI2288), $H2182 *  (AJ2234 + AJ2260)))))","v":0},{"$f":" IF(AK$2263 = 1, AK2208, IF($H2182 < 0, MAX($H2182 - SUM($L2288:AJ2288), $H2182 * (AK2234 + AK2260)), MAX(0, MIN($H2182 - SUM($L2288:AJ2288), $H2182 *  (AK2234 + AK2260)))))","v":0},{"$f":" IF(AL$2263 = 1, AL2208, IF($H2182 < 0, MAX($H2182 - SUM($L2288:AK2288), $H2182 * (AL2234 + AL2260)), MAX(0, MIN($H2182 - SUM($L2288:AK2288), $H2182 *  (AL2234 + AL2260)))))","v":0},{"$f":" IF(AM$2263 = 1, AM2208, IF($H2182 < 0, MAX($H2182 - SUM($L2288:AL2288), $H2182 * (AM2234 + AM2260)), MAX(0, MIN($H2182 - SUM($L2288:AL2288), $H2182 *  (AM2234 + AM2260)))))","v":0},{"$f":" IF(AN$2263 = 1, AN2208, IF($H2182 < 0, MAX($H2182 - SUM($L2288:AM2288), $H2182 * (AN2234 + AN2260)), MAX(0, MIN($H2182 - SUM($L2288:AM2288), $H2182 *  (AN2234 + AN2260)))))","v":0},{"$f":" IF(AO$2263 = 1, AO2208, IF($H2182 < 0, MAX($H2182 - SUM($L2288:AN2288), $H2182 * (AO2234 + AO2260)), MAX(0, MIN($H2182 - SUM($L2288:AN2288), $H2182 *  (AO2234 + AO2260)))))","v":0},{"$f":" IF(AP$2263 = 1, AP2208, IF($H2182 < 0, MAX($H2182 - SUM($L2288:AO2288), $H2182 * (AP2234 + AP2260)), MAX(0, MIN($H2182 - SUM($L2288:AO2288), $H2182 *  (AP2234 + AP2260)))))","v":0},{"$f":" IF(AQ$2263 = 1, AQ2208, IF($H2182 < 0, MAX($H2182 - SUM($L2288:AP2288), $H2182 * (AQ2234 + AQ2260)), MAX(0, MIN($H2182 - SUM($L2288:AP2288), $H2182 *  (AQ2234 + AQ2260)))))","v":0},{"$f":" IF(AR$2263 = 1, AR2208, IF($H2182 < 0, MAX($H2182 - SUM($L2288:AQ2288), $H2182 * (AR2234 + AR2260)), MAX(0, MIN($H2182 - SUM($L2288:AQ2288), $H2182 *  (AR2234 + AR2260)))))","v":0},{"$f":" IF(AS$2263 = 1, AS2208, IF($H2182 < 0, MAX($H2182 - SUM($L2288:AR2288), $H2182 * (AS2234 + AS2260)), MAX(0, MIN($H2182 - SUM($L2288:AR2288), $H2182 *  (AS2234 + AS2260)))))","v":0},{"$f":" IF(AT$2263 = 1, AT2208, IF($H2182 < 0, MAX($H2182 - SUM($L2288:AS2288), $H2182 * (AT2234 + AT2260)), MAX(0, MIN($H2182 - SUM($L2288:AS2288), $H2182 *  (AT2234 + AT2260)))))","v":0},{"$f":" IF(AU$2263 = 1, AU2208, IF($H2182 < 0, MAX($H2182 - SUM($L2288:AT2288), $H2182 * (AU2234 + AU2260)), MAX(0, MIN($H2182 - SUM($L2288:AT2288), $H2182 *  (AU2234 + AU2260)))))","v":0},{"$f":" IF(AV$2263 = 1, AV2208, IF($H2182 < 0, MAX($H2182 - SUM($L2288:AU2288), $H2182 * (AV2234 + AV2260)), MAX(0, MIN($H2182 - SUM($L2288:AU2288), $H2182 *  (AV2234 + AV2260)))))","v":0},{"$f":" IF(AW$2263 = 1, AW2208, IF($H2182 < 0, MAX($H2182 - SUM($L2288:AV2288), $H2182 * (AW2234 + AW2260)), MAX(0, MIN($H2182 - SUM($L2288:AV2288), $H2182 *  (AW2234 + AW2260)))))","v":0},{"$f":" IF(AX$2263 = 1, AX2208, IF($H2182 < 0, MAX($H2182 - SUM($L2288:AW2288), $H2182 * (AX2234 + AX2260)), MAX(0, MIN($H2182 - SUM($L2288:AW2288), $H2182 *  (AX2234 + AX2260)))))","v":0},{"$f":" IF(AY$2263 = 1, AY2208, IF($H2182 < 0, MAX($H2182 - SUM($L2288:AX2288), $H2182 * (AY2234 + AY2260)), MAX(0, MIN($H2182 - SUM($L2288:AX2288), $H2182 *  (AY2234 + AY2260)))))","v":0},{"$f":" IF(AZ$2263 = 1, AZ2208, IF($H2182 < 0, MAX($H2182 - SUM($L2288:AY2288), $H2182 * (AZ2234 + AZ2260)), MAX(0, MIN($H2182 - SUM($L2288:AY2288), $H2182 *  (AZ2234 + AZ2260)))))","v":0},{"$f":" IF(BA$2263 = 1, BA2208, IF($H2182 < 0, MAX($H2182 - SUM($L2288:AZ2288), $H2182 * (BA2234 + BA2260)), MAX(0, MIN($H2182 - SUM($L2288:AZ2288), $H2182 *  (BA2234 + BA2260)))))","v":0},{"$f":" IF(BB$2263 = 1, BB2208, IF($H2182 < 0, MAX($H2182 - SUM($L2288:BA2288), $H2182 * (BB2234 + BB2260)), MAX(0, MIN($H2182 - SUM($L2288:BA2288), $H2182 *  (BB2234 + BB2260)))))","v":0},{"$f":" IF(BC$2263 = 1, BC2208, IF($H2182 < 0, MAX($H2182 - SUM($L2288:BB2288), $H2182 * (BC2234 + BC2260)), MAX(0, MIN($H2182 - SUM($L2288:BB2288), $H2182 *  (BC2234 + BC2260)))))","v":0},{"$f":" IF(BD$2263 = 1, BD2208, IF($H2182 < 0, MAX($H2182 - SUM($L2288:BC2288), $H2182 * (BD2234 + BD2260)), MAX(0, MIN($H2182 - SUM($L2288:BC2288), $H2182 *  (BD2234 + BD2260)))))","v":0},{"$f":" IF(BE$2263 = 1, BE2208, IF($H2182 < 0, MAX($H2182 - SUM($L2288:BD2288), $H2182 * (BE2234 + BE2260)), MAX(0, MIN($H2182 - SUM($L2288:BD2288), $H2182 *  (BE2234 + BE2260)))))","v":0},{"$f":" IF(BF$2263 = 1, BF2208, IF($H2182 < 0, MAX($H2182 - SUM($L2288:BE2288), $H2182 * (BF2234 + BF2260)), MAX(0, MIN($H2182 - SUM($L2288:BE2288), $H2182 *  (BF2234 + BF2260)))))","v":0},{"$f":" IF(BG$2263 = 1, BG2208, IF($H2182 < 0, MAX($H2182 - SUM($L2288:BF2288), $H2182 * (BG2234 + BG2260)), MAX(0, MIN($H2182 - SUM($L2288:BF2288), $H2182 *  (BG2234 + BG2260)))))","v":0},{"$f":" IF(BH$2263 = 1, BH2208, IF($H2182 < 0, MAX($H2182 - SUM($L2288:BG2288), $H2182 * (BH2234 + BH2260)), MAX(0, MIN($H2182 - SUM($L2288:BG2288), $H2182 *  (BH2234 + BH2260)))))","v":0},{"$f":" IF(BI$2263 = 1, BI2208, IF($H2182 < 0, MAX($H2182 - SUM($L2288:BH2288), $H2182 * (BI2234 + BI2260)), MAX(0, MIN($H2182 - SUM($L2288:BH2288), $H2182 *  (BI2234 + BI2260)))))","v":0},{"$f":" IF(BJ$2263 = 1, BJ2208, IF($H2182 < 0, MAX($H2182 - SUM($L2288:BI2288), $H2182 * (BJ2234 + BJ2260)), MAX(0, MIN($H2182 - SUM($L2288:BI2288), $H2182 *  (BJ2234 + BJ2260)))))","v":0},{"$f":" IF(BK$2263 = 1, BK2208, IF($H2182 < 0, MAX($H2182 - SUM($L2288:BJ2288), $H2182 * (BK2234 + BK2260)), MAX(0, MIN($H2182 - SUM($L2288:BJ2288), $H2182 *  (BK2234 + BK2260)))))","v":0},{"$f":" IF(BL$2263 = 1, BL2208, IF($H2182 < 0, MAX($H2182 - SUM($L2288:BK2288), $H2182 * (BL2234 + BL2260)), MAX(0, MIN($H2182 - SUM($L2288:BK2288), $H2182 *  (BL2234 + BL2260)))))","v":0},{"$f":" IF(BM$2263 = 1, BM2208, IF($H2182 < 0, MAX($H2182 - SUM($L2288:BL2288), $H2182 * (BM2234 + BM2260)), MAX(0, MIN($H2182 - SUM($L2288:BL2288), $H2182 *  (BM2234 + BM2260)))))","v":0},{"$f":" IF(BN$2263 = 1, BN2208, IF($H2182 < 0, MAX($H2182 - SUM($L2288:BM2288), $H2182 * (BN2234 + BN2260)), MAX(0, MIN($H2182 - SUM($L2288:BM2288), $H2182 *  (BN2234 + BN2260)))))","v":0},{"$f":" IF(BO$2263 = 1, BO2208, IF($H2182 < 0, MAX($H2182 - SUM($L2288:BN2288), $H2182 * (BO2234 + BO2260)), MAX(0, MIN($H2182 - SUM($L2288:BN2288), $H2182 *  (BO2234 + BO2260)))))","v":0},{"$f":" IF(BP$2263 = 1, BP2208, IF($H2182 < 0, MAX($H2182 - SUM($L2288:BO2288), $H2182 * (BP2234 + BP2260)), MAX(0, MIN($H2182 - SUM($L2288:BO2288), $H2182 *  (BP2234 + BP2260)))))","v":0},{"$f":" IF(BQ$2263 = 1, BQ2208, IF($H2182 < 0, MAX($H2182 - SUM($L2288:BP2288), $H2182 * (BQ2234 + BQ2260)), MAX(0, MIN($H2182 - SUM($L2288:BP2288), $H2182 *  (BQ2234 + BQ2260)))))","v":0},{"$f":" IF(BR$2263 = 1, BR2208, IF($H2182 < 0, MAX($H2182 - SUM($L2288:BQ2288), $H2182 * (BR2234 + BR2260)), MAX(0, MIN($H2182 - SUM($L2288:BQ2288), $H2182 *  (BR2234 + BR2260)))))","v":0},{"$f":" IF(BS$2263 = 1, BS2208, IF($H2182 < 0, MAX($H2182 - SUM($L2288:BR2288), $H2182 * (BS2234 + BS2260)), MAX(0, MIN($H2182 - SUM($L2288:BR2288), $H2182 *  (BS2234 + BS2260)))))","v":0},{"$f":" IF(BT$2263 = 1, BT2208, IF($H2182 < 0, MAX($H2182 - SUM($L2288:BS2288), $H2182 * (BT2234 + BT2260)), MAX(0, MIN($H2182 - SUM($L2288:BS2288), $H2182 *  (BT2234 + BT2260)))))","v":0},{"$f":" IF(BU$2263 = 1, BU2208, IF($H2182 < 0, MAX($H2182 - SUM($L2288:BT2288), $H2182 * (BU2234 + BU2260)), MAX(0, MIN($H2182 - SUM($L2288:BT2288), $H2182 *  (BU2234 + BU2260)))))","v":0},{"$f":" IF(BV$2263 = 1, BV2208, IF($H2182 < 0, MAX($H2182 - SUM($L2288:BU2288), $H2182 * (BV2234 + BV2260)), MAX(0, MIN($H2182 - SUM($L2288:BU2288), $H2182 *  (BV2234 + BV2260)))))","v":0},{"$f":" IF(BW$2263 = 1, BW2208, IF($H2182 < 0, MAX($H2182 - SUM($L2288:BV2288), $H2182 * (BW2234 + BW2260)), MAX(0, MIN($H2182 - SUM($L2288:BV2288), $H2182 *  (BW2234 + BW2260)))))","v":0},{"$f":" IF(BX$2263 = 1, BX2208, IF($H2182 < 0, MAX($H2182 - SUM($L2288:BW2288), $H2182 * (BX2234 + BX2260)), MAX(0, MIN($H2182 - SUM($L2288:BW2288), $H2182 *  (BX2234 + BX2260)))))","v":0},{"$f":" IF(BY$2263 = 1, BY2208, IF($H2182 < 0, MAX($H2182 - SUM($L2288:BX2288), $H2182 * (BY2234 + BY2260)), MAX(0, MIN($H2182 - SUM($L2288:BX2288), $H2182 *  (BY2234 + BY2260)))))","v":0},{"$f":" IF(BZ$2263 = 1, BZ2208, IF($H2182 < 0, MAX($H2182 - SUM($L2288:BY2288), $H2182 * (BZ2234 + BZ2260)), MAX(0, MIN($H2182 - SUM($L2288:BY2288), $H2182 *  (BZ2234 + BZ2260)))))","v":0},{"$f":" IF(CA$2263 = 1, CA2208, IF($H2182 < 0, MAX($H2182 - SUM($L2288:BZ2288), $H2182 * (CA2234 + CA2260)), MAX(0, MIN($H2182 - SUM($L2288:BZ2288), $H2182 *  (CA2234 + CA2260)))))","v":0}]
[]
[null,null,null,null,{"$f":" E2296 & \" - \" & ACTIVE_CASE","v":"Fixed depreciation amount - existing RAB - NI - RP6"},null,null,null,"GBP m",null,{"$f":" SUM(M2299:CA2299)","v":0},null,{"$f":" SUMIF($M2297:$CA2297, M2298, $M2296:$CA2296)","v":0},0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,{"$f":" E$2307","v":"Capex addition - RP5 period - NI - base year 2016"},0,0,0,"GBP m",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$2307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$2307","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$E$2325","v":"Depreciation on assets additions - RP6 period - NI - base year 2016"}]
[]
[]
["4. REGULATORY ASSET BASES - 5 YEAR D. - RAB_D5Y"]
[null,null,null,null,{"$f":" Inp_Depreciation!E$339","v":"Pre RP1 asset depreciation - price base 2016 - D5Y"},{"$f":" Inp_Depreciation!F$339","v":0},{"$f":" Inp_Depreciation!G$339","v":0},{"$f":" Inp_Depreciation!H$339","v":0},{"$f":" Inp_Depreciation!I$339","v":"GBP m"},{"$f":" Inp_Depreciation!J$339","v":0},{"$f":" Inp_Depreciation!K$339","v":0},{"$f":" Inp_Depreciation!L$339","v":0},{"$f":" Inp_Depreciation!M$339","v":0},{"$f":" Inp_Depreciation!N$339","v":0},{"$f":" Inp_Depreciation!O$339","v":0},{"$f":" Inp_Depreciation!P$339","v":0},{"$f":" Inp_Depreciation!Q$339","v":0},{"$f":" Inp_Depreciation!R$339","v":0},{"$f":" Inp_Depreciation!S$339","v":0},{"$f":" Inp_Depreciation!T$339","v":0},{"$f":" Inp_Depreciation!U$339","v":0},{"$f":" Inp_Depreciation!V$339","v":0},{"$f":" Inp_Depreciation!W$339","v":0},{"$f":" Inp_Depreciation!X$339","v":0},{"$f":" Inp_Depreciation!Y$339","v":0},{"$f":" Inp_Depreciation!Z$339","v":0},{"$f":" Inp_Depreciation!AA$339","v":0},{"$f":" Inp_Depreciation!AB$339","v":0},{"$f":" Inp_Depreciation!AC$339","v":0},{"$f":" Inp_Depreciation!AD$339","v":0},{"$f":" Inp_Depreciation!AE$339","v":0},{"$f":" Inp_Depreciation!AF$339","v":0},{"$f":" Inp_Depreciation!AG$339","v":0},{"$f":" Inp_Depreciation!AH$339","v":0},{"$f":" Inp_Depreciation!AI$339","v":0},{"$f":" Inp_Depreciation!AJ$339","v":0},{"$f":" Inp_Depreciation!AK$339","v":0},{"$f":" Inp_Depreciation!AL$339","v":0},{"$f":" Inp_Depreciation!AM$339","v":0},{"$f":" Inp_Depreciation!AN$339","v":0},{"$f":" Inp_Depreciation!AO$339","v":0},{"$f":" Inp_Depreciation!AP$339","v":0},{"$f":" Inp_Depreciation!AQ$339","v":0},{"$f":" Inp_Depreciation!AR$339","v":0},{"$f":" Inp_Depreciation!AS$339","v":0},{"$f":" Inp_Depreciation!AT$339","v":0},{"$f":" Inp_Depreciation!AU$339","v":0},{"$f":" Inp_Depreciation!AV$339","v":0},{"$f":" Inp_Depreciation!AW$339","v":0},{"$f":" Inp_Depreciation!AX$339","v":0},{"$f":" Inp_Depreciation!AY$339","v":0},{"$f":" Inp_Depreciation!AZ$339","v":0},{"$f":" Inp_Depreciation!BA$339","v":0},{"$f":" Inp_Depreciation!BB$339","v":0},{"$f":" Inp_Depreciation!BC$339","v":0},{"$f":" Inp_Depreciation!BD$339","v":0},{"$f":" Inp_Depreciation!BE$339","v":0},{"$f":" Inp_Depreciation!BF$339","v":0},{"$f":" Inp_Depreciation!BG$339","v":0},{"$f":" Inp_Depreciation!BH$339","v":0},{"$f":" Inp_Depreciation!BI$339","v":0},{"$f":" Inp_Depreciation!BJ$339","v":0},{"$f":" Inp_Depreciation!BK$339","v":0},{"$f":" Inp_Depreciation!BL$339","v":0},{"$f":" Inp_Depreciation!BM$339","v":0},{"$f":" Inp_Depreciation!BN$339","v":0},{"$f":" Inp_Depreciation!BO$339","v":0},{"$f":" Inp_Depreciation!BP$339","v":0},{"$f":" Inp_Depreciation!BQ$339","v":0},{"$f":" Inp_Depreciation!BR$339","v":0},{"$f":" Inp_Depreciation!BS$339","v":0},{"$f":" Inp_Depreciation!BT$339","v":0},{"$f":" Inp_Depreciation!BU$339","v":0},{"$f":" Inp_Depreciation!BV$339","v":0},{"$f":" Inp_Depreciation!BW$339","v":0},{"$f":" Inp_Depreciation!BX$339","v":0},{"$f":" Inp_Depreciation!BY$339","v":0},{"$f":" Inp_Depreciation!BZ$339","v":0},{"$f":" Inp_Depreciation!CA$339","v":0}]
[null,null,null,null,{"$f":" E$2475","v":"Depreciation - capex addition - real - D5Y"},0,0,0,"GBP m",0,47.582051733891866,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.75225501824834029,2.3966479593285044,3.9861243633200676,5.4887498524707539,7.1731643003445171,{"$f":" AK$2475","v":8.0320960252545088},7.1197623874498541,5.5302859834583105,4.0276604943076171,2.3432460464338583,0.73205930327552959,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$2475","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Fixed depreciation amount - existing RAB - D5Y","Table 3","FDEP_TNt",null,"GBP m",null,{"$f":" SUM(M2338:CA2338)","v":24.135091879190192},null,{"$f":" SUM(M2332:M2334) * M2336 + (M2335 * M2336 * M2337)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.3820776642650197,7.1197623874498541,5.5302859834583105,4.0276604943076171,2.3432460464338583,0.73205930327552959,0,0,{"$f":" SUM(AS2332:AS2334) * AS2336 + (AS2335 * AS2336 * AS2337)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" SUM(BY2332:BY2334) * BY2336 + (BY2335 * BY2336 * BY2337)","v":0},0,0]
[null,null,null,null,{"$f":" Inp_Depreciation!E$254","v":"Network capex add - 01 Apr 93 - price base 2016 - D5Y"},{"$f":" Inp_Depreciation!F$254","v":0},{"$f":" Inp_Depreciation!G$254","v":0},{"$f":" Inp_Depreciation!H$254","v":0},{"$f":" Inp_Depreciation!I$254","v":"GBP m"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$259","v":"Network capex add - 01 Apr 98 - price base 2016 - D5Y"},{"$f":" Inp_Depreciation!F$259","v":0},{"$f":" Inp_Depreciation!G$259","v":0},{"$f":" Inp_Depreciation!H$259","v":0},{"$f":" Inp_Depreciation!I$259","v":"GBP m"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$260","v":"Network capex add - 01 Apr 99 - price base 2016 - D5Y"},{"$f":" Inp_Depreciation!F$260","v":0},{"$f":" Inp_Depreciation!G$260","v":0},{"$f":" Inp_Depreciation!H$260","v":0},{"$f":" Inp_Depreciation!I$260","v":"GBP m"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$266","v":"Network capex add - 01 Apr 05 - price base 2016 - D5Y"},{"$f":" Inp_Depreciation!F$266","v":0},{"$f":" Inp_Depreciation!G$266","v":0},{"$f":" Inp_Depreciation!H$266","v":0},{"$f":" Inp_Depreciation!I$266","v":"GBP m"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$271","v":"Network capex add - 01 Apr 10 - price base 2016 - D5Y"},{"$f":" Inp_Depreciation!F$271","v":0},{"$f":" Inp_Depreciation!G$271","v":0},{"$f":" Inp_Depreciation!H$271","v":0},{"$f":" Inp_Depreciation!I$271","v":"GBP m"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$276","v":"Network capex add - 01 Oct 15 - price base 2016 - D5Y"},{"$f":" Inp_Depreciation!F$276","v":0},{"$f":" Inp_Depreciation!G$276","v":0},{"$f":" Inp_Depreciation!H$276","v":8.0528700799096065},{"$f":" Inp_Depreciation!I$276","v":"GBP m"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$277","v":"Network capex add - 01 Oct 16 - price base 2016 - D5Y"},{"$f":" Inp_Depreciation!F$277","v":0},{"$f":" Inp_Depreciation!G$277","v":0},{"$f":" Inp_Depreciation!H$277","v":8.7912743988279978},{"$f":" Inp_Depreciation!I$277","v":"GBP m"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$541","v":"Network capex add - 01 Apr 95 - depreciation inp - D5Y"},{"$f":" Inp_Depreciation!F$541","v":0},{"$f":" Inp_Depreciation!G$541","v":0},{"$f":" Inp_Depreciation!H$541","v":0},{"$f":" Inp_Depreciation!I$541","v":"GBP m"},{"$f":" Inp_Depreciation!J$541","v":0},{"$f":" Inp_Depreciation!K$541","v":0},{"$f":" Inp_Depreciation!L$541","v":0},{"$f":" Inp_Depreciation!M$541","v":0},{"$f":" Inp_Depreciation!N$541","v":0},{"$f":" Inp_Depreciation!O$541","v":0},{"$f":" Inp_Depreciation!P$541","v":0},{"$f":" Inp_Depreciation!Q$541","v":0},{"$f":" Inp_Depreciation!R$541","v":0},{"$f":" Inp_Depreciation!S$541","v":0},{"$f":" Inp_Depreciation!T$541","v":0},{"$f":" Inp_Depreciation!U$541","v":0},{"$f":" Inp_Depreciation!V$541","v":0},{"$f":" Inp_Depreciation!W$541","v":0},{"$f":" Inp_Depreciation!X$541","v":0},{"$f":" Inp_Depreciation!Y$541","v":0},{"$f":" Inp_Depreciation!Z$541","v":0},{"$f":" Inp_Depreciation!AA$541","v":0},{"$f":" Inp_Depreciation!AB$541","v":0},{"$f":" Inp_Depreciation!AC$541","v":0},{"$f":" Inp_Depreciation!AD$541","v":0},{"$f":" Inp_Depreciation!AE$541","v":0},{"$f":" Inp_Depreciation!AF$541","v":0},{"$f":" Inp_Depreciation!AG$541","v":0},{"$f":" Inp_Depreciation!AH$541","v":0},{"$f":" Inp_Depreciation!AI$541","v":0},{"$f":" Inp_Depreciation!AJ$541","v":0},{"$f":" Inp_Depreciation!AK$541","v":0},{"$f":" Inp_Depreciation!AL$541","v":0},{"$f":" Inp_Depreciation!AM$541","v":0},{"$f":" Inp_Depreciation!AN$541","v":0},{"$f":" Inp_Depreciation!AO$541","v":0},{"$f":" Inp_Depreciation!AP$541","v":0},{"$f":" Inp_Depreciation!AQ$541","v":0},{"$f":" Inp_Depreciation!AR$541","v":0},{"$f":" Inp_Depreciation!AS$541","v":0},{"$f":" Inp_Depreciation!AT$541","v":0},{"$f":" Inp_Depreciation!AU$541","v":0},{"$f":" Inp_Depreciation!AV$541","v":0},{"$f":" Inp_Depreciation!AW$541","v":0},{"$f":" Inp_Depreciation!AX$541","v":0},{"$f":" Inp_Depreciation!AY$541","v":0},{"$f":" Inp_Depreciation!AZ$541","v":0},{"$f":" Inp_Depreciation!BA$541","v":0},{"$f":" Inp_Depreciation!BB$541","v":0},{"$f":" Inp_Depreciation!BC$541","v":0},{"$f":" Inp_Depreciation!BD$541","v":0},{"$f":" Inp_Depreciation!BE$541","v":0},{"$f":" Inp_Depreciation!BF$541","v":0},{"$f":" Inp_Depreciation!BG$541","v":0},{"$f":" Inp_Depreciation!BH$541","v":0},{"$f":" Inp_Depreciation!BI$541","v":0},{"$f":" Inp_Depreciation!BJ$541","v":0},{"$f":" Inp_Depreciation!BK$541","v":0},{"$f":" Inp_Depreciation!BL$541","v":0},{"$f":" Inp_Depreciation!BM$541","v":0},{"$f":" Inp_Depreciation!BN$541","v":0},{"$f":" Inp_Depreciation!BO$541","v":0},{"$f":" Inp_Depreciation!BP$541","v":0},{"$f":" Inp_Depreciation!BQ$541","v":0},{"$f":" Inp_Depreciation!BR$541","v":0},{"$f":" Inp_Depreciation!BS$541","v":0},{"$f":" Inp_Depreciation!BT$541","v":0},{"$f":" Inp_Depreciation!BU$541","v":0},{"$f":" Inp_Depreciation!BV$541","v":0},{"$f":" Inp_Depreciation!BW$541","v":0},{"$f":" Inp_Depreciation!BX$541","v":0},{"$f":" Inp_Depreciation!BY$541","v":0},{"$f":" Inp_Depreciation!BZ$541","v":0},{"$f":" Inp_Depreciation!CA$541","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$546","v":"Network capex add - 01 Apr 00 - depreciation inp - D5Y"},{"$f":" Inp_Depreciation!F$546","v":0},{"$f":" Inp_Depreciation!G$546","v":0},{"$f":" Inp_Depreciation!H$546","v":0},{"$f":" Inp_Depreciation!I$546","v":"GBP m"},{"$f":" Inp_Depreciation!J$546","v":0},{"$f":" Inp_Depreciation!K$546","v":0},{"$f":" Inp_Depreciation!L$546","v":0},{"$f":" Inp_Depreciation!M$546","v":0},{"$f":" Inp_Depreciation!N$546","v":0},{"$f":" Inp_Depreciation!O$546","v":0},{"$f":" Inp_Depreciation!P$546","v":0},{"$f":" Inp_Depreciation!Q$546","v":0},{"$f":" Inp_Depreciation!R$546","v":0},{"$f":" Inp_Depreciation!S$546","v":0},{"$f":" Inp_Depreciation!T$546","v":0},{"$f":" Inp_Depreciation!U$546","v":0},{"$f":" Inp_Depreciation!V$546","v":0},{"$f":" Inp_Depreciation!W$546","v":0},{"$f":" Inp_Depreciation!X$546","v":0},{"$f":" Inp_Depreciation!Y$546","v":0},{"$f":" Inp_Depreciation!Z$546","v":0},{"$f":" Inp_Depreciation!AA$546","v":0},{"$f":" Inp_Depreciation!AB$546","v":0},{"$f":" Inp_Depreciation!AC$546","v":0},{"$f":" Inp_Depreciation!AD$546","v":0},{"$f":" Inp_Depreciation!AE$546","v":0},{"$f":" Inp_Depreciation!AF$546","v":0},{"$f":" Inp_Depreciation!AG$546","v":0},{"$f":" Inp_Depreciation!AH$546","v":0},{"$f":" Inp_Depreciation!AI$546","v":0},{"$f":" Inp_Depreciation!AJ$546","v":0},{"$f":" Inp_Depreciation!AK$546","v":0},{"$f":" Inp_Depreciation!AL$546","v":0},{"$f":" Inp_Depreciation!AM$546","v":0},{"$f":" Inp_Depreciation!AN$546","v":0},{"$f":" Inp_Depreciation!AO$546","v":0},{"$f":" Inp_Depreciation!AP$546","v":0},{"$f":" Inp_Depreciation!AQ$546","v":0},{"$f":" Inp_Depreciation!AR$546","v":0},{"$f":" Inp_Depreciation!AS$546","v":0},{"$f":" Inp_Depreciation!AT$546","v":0},{"$f":" Inp_Depreciation!AU$546","v":0},{"$f":" Inp_Depreciation!AV$546","v":0},{"$f":" Inp_Depreciation!AW$546","v":0},{"$f":" Inp_Depreciation!AX$546","v":0},{"$f":" Inp_Depreciation!AY$546","v":0},{"$f":" Inp_Depreciation!AZ$546","v":0},{"$f":" Inp_Depreciation!BA$546","v":0},{"$f":" Inp_Depreciation!BB$546","v":0},{"$f":" Inp_Depreciation!BC$546","v":0},{"$f":" Inp_Depreciation!BD$546","v":0},{"$f":" Inp_Depreciation!BE$546","v":0},{"$f":" Inp_Depreciation!BF$546","v":0},{"$f":" Inp_Depreciation!BG$546","v":0},{"$f":" Inp_Depreciation!BH$546","v":0},{"$f":" Inp_Depreciation!BI$546","v":0},{"$f":" Inp_Depreciation!BJ$546","v":0},{"$f":" Inp_Depreciation!BK$546","v":0},{"$f":" Inp_Depreciation!BL$546","v":0},{"$f":" Inp_Depreciation!BM$546","v":0},{"$f":" Inp_Depreciation!BN$546","v":0},{"$f":" Inp_Depreciation!BO$546","v":0},{"$f":" Inp_Depreciation!BP$546","v":0},{"$f":" Inp_Depreciation!BQ$546","v":0},{"$f":" Inp_Depreciation!BR$546","v":0},{"$f":" Inp_Depreciation!BS$546","v":0},{"$f":" Inp_Depreciation!BT$546","v":0},{"$f":" Inp_Depreciation!BU$546","v":0},{"$f":" Inp_Depreciation!BV$546","v":0},{"$f":" Inp_Depreciation!BW$546","v":0},{"$f":" Inp_Depreciation!BX$546","v":0},{"$f":" Inp_Depreciation!BY$546","v":0},{"$f":" Inp_Depreciation!BZ$546","v":0},{"$f":" Inp_Depreciation!CA$546","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$551","v":"Network capex add - 01 Apr 05 - depreciation inp - D5Y"},{"$f":" Inp_Depreciation!F$551","v":0},{"$f":" Inp_Depreciation!G$551","v":0},{"$f":" Inp_Depreciation!H$551","v":0},{"$f":" Inp_Depreciation!I$551","v":"GBP m"},{"$f":" Inp_Depreciation!J$551","v":0},{"$f":" Inp_Depreciation!K$551","v":0},{"$f":" Inp_Depreciation!L$551","v":0},{"$f":" Inp_Depreciation!M$551","v":0},{"$f":" Inp_Depreciation!N$551","v":0},{"$f":" Inp_Depreciation!O$551","v":0},{"$f":" Inp_Depreciation!P$551","v":0},{"$f":" Inp_Depreciation!Q$551","v":0},{"$f":" Inp_Depreciation!R$551","v":0},{"$f":" Inp_Depreciation!S$551","v":0},{"$f":" Inp_Depreciation!T$551","v":0},{"$f":" Inp_Depreciation!U$551","v":0},{"$f":" Inp_Depreciation!V$551","v":0},{"$f":" Inp_Depreciation!W$551","v":0},{"$f":" Inp_Depreciation!X$551","v":0},{"$f":" Inp_Depreciation!Y$551","v":0},{"$f":" Inp_Depreciation!Z$551","v":0},{"$f":" Inp_Depreciation!AA$551","v":0},{"$f":" Inp_Depreciation!AB$551","v":0},{"$f":" Inp_Depreciation!AC$551","v":0},{"$f":" Inp_Depreciation!AD$551","v":0},{"$f":" Inp_Depreciation!AE$551","v":0},{"$f":" Inp_Depreciation!AF$551","v":0},{"$f":" Inp_Depreciation!AG$551","v":0},{"$f":" Inp_Depreciation!AH$551","v":0},{"$f":" Inp_Depreciation!AI$551","v":0},{"$f":" Inp_Depreciation!AJ$551","v":0},{"$f":" Inp_Depreciation!AK$551","v":0},{"$f":" Inp_Depreciation!AL$551","v":0},{"$f":" Inp_Depreciation!AM$551","v":0},{"$f":" Inp_Depreciation!AN$551","v":0},{"$f":" Inp_Depreciation!AO$551","v":0},{"$f":" Inp_Depreciation!AP$551","v":0},{"$f":" Inp_Depreciation!AQ$551","v":0},{"$f":" Inp_Depreciation!AR$551","v":0},{"$f":" Inp_Depreciation!AS$551","v":0},{"$f":" Inp_Depreciation!AT$551","v":0},{"$f":" Inp_Depreciation!AU$551","v":0},{"$f":" Inp_Depreciation!AV$551","v":0},{"$f":" Inp_Depreciation!AW$551","v":0},{"$f":" Inp_Depreciation!AX$551","v":0},{"$f":" Inp_Depreciation!AY$551","v":0},{"$f":" Inp_Depreciation!AZ$551","v":0},{"$f":" Inp_Depreciation!BA$551","v":0},{"$f":" Inp_Depreciation!BB$551","v":0},{"$f":" Inp_Depreciation!BC$551","v":0},{"$f":" Inp_Depreciation!BD$551","v":0},{"$f":" Inp_Depreciation!BE$551","v":0},{"$f":" Inp_Depreciation!BF$551","v":0},{"$f":" Inp_Depreciation!BG$551","v":0},{"$f":" Inp_Depreciation!BH$551","v":0},{"$f":" Inp_Depreciation!BI$551","v":0},{"$f":" Inp_Depreciation!BJ$551","v":0},{"$f":" Inp_Depreciation!BK$551","v":0},{"$f":" Inp_Depreciation!BL$551","v":0},{"$f":" Inp_Depreciation!BM$551","v":0},{"$f":" Inp_Depreciation!BN$551","v":0},{"$f":" Inp_Depreciation!BO$551","v":0},{"$f":" Inp_Depreciation!BP$551","v":0},{"$f":" Inp_Depreciation!BQ$551","v":0},{"$f":" Inp_Depreciation!BR$551","v":0},{"$f":" Inp_Depreciation!BS$551","v":0},{"$f":" Inp_Depreciation!BT$551","v":0},{"$f":" Inp_Depreciation!BU$551","v":0},{"$f":" Inp_Depreciation!BV$551","v":0},{"$f":" Inp_Depreciation!BW$551","v":0},{"$f":" Inp_Depreciation!BX$551","v":0},{"$f":" Inp_Depreciation!BY$551","v":0},{"$f":" Inp_Depreciation!BZ$551","v":0},{"$f":" Inp_Depreciation!CA$551","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$556","v":"Network capex add - 01 Apr 10 - depreciation inp - D5Y"},{"$f":" Inp_Depreciation!F$556","v":0},{"$f":" Inp_Depreciation!G$556","v":0},{"$f":" Inp_Depreciation!H$556","v":0},{"$f":" Inp_Depreciation!I$556","v":"GBP m"},{"$f":" Inp_Depreciation!J$556","v":0},{"$f":" Inp_Depreciation!K$556","v":0},{"$f":" Inp_Depreciation!L$556","v":0},{"$f":" Inp_Depreciation!M$556","v":0},{"$f":" Inp_Depreciation!N$556","v":0},{"$f":" Inp_Depreciation!O$556","v":0},{"$f":" Inp_Depreciation!P$556","v":0},{"$f":" Inp_Depreciation!Q$556","v":0},{"$f":" Inp_Depreciation!R$556","v":0},{"$f":" Inp_Depreciation!S$556","v":0},{"$f":" Inp_Depreciation!T$556","v":0},{"$f":" Inp_Depreciation!U$556","v":0},{"$f":" Inp_Depreciation!V$556","v":0},{"$f":" Inp_Depreciation!W$556","v":0},{"$f":" Inp_Depreciation!X$556","v":0},{"$f":" Inp_Depreciation!Y$556","v":0},{"$f":" Inp_Depreciation!Z$556","v":0},{"$f":" Inp_Depreciation!AA$556","v":0},{"$f":" Inp_Depreciation!AB$556","v":0},{"$f":" Inp_Depreciation!AC$556","v":0},{"$f":" Inp_Depreciation!AD$556","v":0},{"$f":" Inp_Depreciation!AE$556","v":0},{"$f":" Inp_Depreciation!AF$556","v":0},{"$f":" Inp_Depreciation!AG$556","v":0},{"$f":" Inp_Depreciation!AH$556","v":0},{"$f":" Inp_Depreciation!AI$556","v":0},{"$f":" Inp_Depreciation!AJ$556","v":0},{"$f":" Inp_Depreciation!AK$556","v":0},{"$f":" Inp_Depreciation!AL$556","v":0},{"$f":" Inp_Depreciation!AM$556","v":0},{"$f":" Inp_Depreciation!AN$556","v":0},{"$f":" Inp_Depreciation!AO$556","v":0},{"$f":" Inp_Depreciation!AP$556","v":0},{"$f":" Inp_Depreciation!AQ$556","v":0},{"$f":" Inp_Depreciation!AR$556","v":0},{"$f":" Inp_Depreciation!AS$556","v":0},{"$f":" Inp_Depreciation!AT$556","v":0},{"$f":" Inp_Depreciation!AU$556","v":0},{"$f":" Inp_Depreciation!AV$556","v":0},{"$f":" Inp_Depreciation!AW$556","v":0},{"$f":" Inp_Depreciation!AX$556","v":0},{"$f":" Inp_Depreciation!AY$556","v":0},{"$f":" Inp_Depreciation!AZ$556","v":0},{"$f":" Inp_Depreciation!BA$556","v":0},{"$f":" Inp_Depreciation!BB$556","v":0},{"$f":" Inp_Depreciation!BC$556","v":0},{"$f":" Inp_Depreciation!BD$556","v":0},{"$f":" Inp_Depreciation!BE$556","v":0},{"$f":" Inp_Depreciation!BF$556","v":0},{"$f":" Inp_Depreciation!BG$556","v":0},{"$f":" Inp_Depreciation!BH$556","v":0},{"$f":" Inp_Depreciation!BI$556","v":0},{"$f":" Inp_Depreciation!BJ$556","v":0},{"$f":" Inp_Depreciation!BK$556","v":0},{"$f":" Inp_Depreciation!BL$556","v":0},{"$f":" Inp_Depreciation!BM$556","v":0},{"$f":" Inp_Depreciation!BN$556","v":0},{"$f":" Inp_Depreciation!BO$556","v":0},{"$f":" Inp_Depreciation!BP$556","v":0},{"$f":" Inp_Depreciation!BQ$556","v":0},{"$f":" Inp_Depreciation!BR$556","v":0},{"$f":" Inp_Depreciation!BS$556","v":0},{"$f":" Inp_Depreciation!BT$556","v":0},{"$f":" Inp_Depreciation!BU$556","v":0},{"$f":" Inp_Depreciation!BV$556","v":0},{"$f":" Inp_Depreciation!BW$556","v":0},{"$f":" Inp_Depreciation!BX$556","v":0},{"$f":" Inp_Depreciation!BY$556","v":0},{"$f":" Inp_Depreciation!BZ$556","v":0},{"$f":" Inp_Depreciation!CA$556","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$558","v":"Network capex add - 01 Oct 12 - depreciation inp - D5Y"},{"$f":" Inp_Depreciation!F$558","v":0},{"$f":" Inp_Depreciation!G$558","v":0},{"$f":" Inp_Depreciation!H$558","v":0},{"$f":" Inp_Depreciation!I$558","v":"GBP m"},{"$f":" Inp_Depreciation!J$558","v":0},{"$f":" Inp_Depreciation!K$558","v":7.5225501824833838},{"$f":" Inp_Depreciation!L$558","v":0},{"$f":" Inp_Depreciation!M$558","v":0},{"$f":" Inp_Depreciation!N$558","v":0},{"$f":" Inp_Depreciation!O$558","v":0},{"$f":" Inp_Depreciation!P$558","v":0},{"$f":" Inp_Depreciation!Q$558","v":0},{"$f":" Inp_Depreciation!R$558","v":0},{"$f":" Inp_Depreciation!S$558","v":0},{"$f":" Inp_Depreciation!T$558","v":0},{"$f":" Inp_Depreciation!U$558","v":0},{"$f":" Inp_Depreciation!V$558","v":0},{"$f":" Inp_Depreciation!W$558","v":0},{"$f":" Inp_Depreciation!X$558","v":0},{"$f":" Inp_Depreciation!Y$558","v":0},{"$f":" Inp_Depreciation!Z$558","v":0},{"$f":" Inp_Depreciation!AA$558","v":0},{"$f":" Inp_Depreciation!AB$558","v":0},{"$f":" Inp_Depreciation!AC$558","v":0},{"$f":" Inp_Depreciation!AD$558","v":0},{"$f":" Inp_Depreciation!AE$558","v":0},{"$f":" Inp_Depreciation!AF$558","v":0.75225501824834029},{"$f":" Inp_Depreciation!AG$558","v":1.5045100364966757},{"$f":" Inp_Depreciation!AH$558","v":1.5045100364966757},{"$f":" Inp_Depreciation!AI$558","v":1.5045100364966757},{"$f":" Inp_Depreciation!AJ$558","v":1.5045100364966757},{"$f":" Inp_Depreciation!AK$558","v":0.75225501824834029},{"$f":" Inp_Depreciation!AL$558","v":0},{"$f":" Inp_Depreciation!AM$558","v":0},{"$f":" Inp_Depreciation!AN$558","v":0},{"$f":" Inp_Depreciation!AO$558","v":0},{"$f":" Inp_Depreciation!AP$558","v":0},{"$f":" Inp_Depreciation!AQ$558","v":0},{"$f":" Inp_Depreciation!AR$558","v":0},{"$f":" Inp_Depreciation!AS$558","v":0},{"$f":" Inp_Depreciation!AT$558","v":0},{"$f":" Inp_Depreciation!AU$558","v":0},{"$f":" Inp_Depreciation!AV$558","v":0},{"$f":" Inp_Depreciation!AW$558","v":0},{"$f":" Inp_Depreciation!AX$558","v":0},{"$f":" Inp_Depreciation!AY$558","v":0},{"$f":" Inp_Depreciation!AZ$558","v":0},{"$f":" Inp_Depreciation!BA$558","v":0},{"$f":" Inp_Depreciation!BB$558","v":0},{"$f":" Inp_Depreciation!BC$558","v":0},{"$f":" Inp_Depreciation!BD$558","v":0},{"$f":" Inp_Depreciation!BE$558","v":0},{"$f":" Inp_Depreciation!BF$558","v":0},{"$f":" Inp_Depreciation!BG$558","v":0},{"$f":" Inp_Depreciation!BH$558","v":0},{"$f":" Inp_Depreciation!BI$558","v":0},{"$f":" Inp_Depreciation!BJ$558","v":0},{"$f":" Inp_Depreciation!BK$558","v":0},{"$f":" Inp_Depreciation!BL$558","v":0},{"$f":" Inp_Depreciation!BM$558","v":0},{"$f":" Inp_Depreciation!BN$558","v":0},{"$f":" Inp_Depreciation!BO$558","v":0},{"$f":" Inp_Depreciation!BP$558","v":0},{"$f":" Inp_Depreciation!BQ$558","v":0},{"$f":" Inp_Depreciation!BR$558","v":0},{"$f":" Inp_Depreciation!BS$558","v":0},{"$f":" Inp_Depreciation!BT$558","v":0},{"$f":" Inp_Depreciation!BU$558","v":0},{"$f":" Inp_Depreciation!BV$558","v":0},{"$f":" Inp_Depreciation!BW$558","v":0},{"$f":" Inp_Depreciation!BX$558","v":0},{"$f":" Inp_Depreciation!BY$558","v":0},{"$f":" Inp_Depreciation!BZ$558","v":0},{"$f":" Inp_Depreciation!CA$558","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$563","v":"Network capex add - 01 Oct 17 - depreciation inp - D5Y"},{"$f":" Inp_Depreciation!F$563","v":0},{"$f":" Inp_Depreciation!G$563","v":0},{"$f":" Inp_Depreciation!H$563","v":0},{"$f":" Inp_Depreciation!I$563","v":"GBP m"},{"$f":" Inp_Depreciation!J$563","v":0},{"$f":" Inp_Depreciation!K$563","v":7.3205930327552853},{"$f":" Inp_Depreciation!L$563","v":0},{"$f":" Inp_Depreciation!M$563","v":0},{"$f":" Inp_Depreciation!N$563","v":0},{"$f":" Inp_Depreciation!O$563","v":0},{"$f":" Inp_Depreciation!P$563","v":0},{"$f":" Inp_Depreciation!Q$563","v":0},{"$f":" Inp_Depreciation!R$563","v":0},{"$f":" Inp_Depreciation!S$563","v":0},{"$f":" Inp_Depreciation!T$563","v":0},{"$f":" Inp_Depreciation!U$563","v":0},{"$f":" Inp_Depreciation!V$563","v":0},{"$f":" Inp_Depreciation!W$563","v":0},{"$f":" Inp_Depreciation!X$563","v":0},{"$f":" Inp_Depreciation!Y$563","v":0},{"$f":" Inp_Depreciation!Z$563","v":0},{"$f":" Inp_Depreciation!AA$563","v":0},{"$f":" Inp_Depreciation!AB$563","v":0},{"$f":" Inp_Depreciation!AC$563","v":0},{"$f":" Inp_Depreciation!AD$563","v":0},{"$f":" Inp_Depreciation!AE$563","v":0},{"$f":" Inp_Depreciation!AF$563","v":0},{"$f":" Inp_Depreciation!AG$563","v":0},{"$f":" Inp_Depreciation!AH$563","v":0},{"$f":" Inp_Depreciation!AI$563","v":0},{"$f":" Inp_Depreciation!AJ$563","v":0},{"$f":" Inp_Depreciation!AK$563","v":0.73205930327552959},{"$f":" Inp_Depreciation!AL$563","v":1.4641186065510567},{"$f":" Inp_Depreciation!AM$563","v":1.4641186065510567},{"$f":" Inp_Depreciation!AN$563","v":1.4641186065510567},{"$f":" Inp_Depreciation!AO$563","v":1.4641186065510567},{"$f":" Inp_Depreciation!AP$563","v":0.73205930327552959},{"$f":" Inp_Depreciation!AQ$563","v":0},{"$f":" Inp_Depreciation!AR$563","v":0},{"$f":" Inp_Depreciation!AS$563","v":0},{"$f":" Inp_Depreciation!AT$563","v":0},{"$f":" Inp_Depreciation!AU$563","v":0},{"$f":" Inp_Depreciation!AV$563","v":0},{"$f":" Inp_Depreciation!AW$563","v":0},{"$f":" Inp_Depreciation!AX$563","v":0},{"$f":" Inp_Depreciation!AY$563","v":0},{"$f":" Inp_Depreciation!AZ$563","v":0},{"$f":" Inp_Depreciation!BA$563","v":0},{"$f":" Inp_Depreciation!BB$563","v":0},{"$f":" Inp_Depreciation!BC$563","v":0},{"$f":" Inp_Depreciation!BD$563","v":0},{"$f":" Inp_Depreciation!BE$563","v":0},{"$f":" Inp_Depreciation!BF$563","v":0},{"$f":" Inp_Depreciation!BG$563","v":0},{"$f":" Inp_Depreciation!BH$563","v":0},{"$f":" Inp_Depreciation!BI$563","v":0},{"$f":" Inp_Depreciation!BJ$563","v":0},{"$f":" Inp_Depreciation!BK$563","v":0},{"$f":" Inp_Depreciation!BL$563","v":0},{"$f":" Inp_Depreciation!BM$563","v":0},{"$f":" Inp_Depreciation!BN$563","v":0},{"$f":" Inp_Depreciation!BO$563","v":0},{"$f":" Inp_Depreciation!BP$563","v":0},{"$f":" Inp_Depreciation!BQ$563","v":0},{"$f":" Inp_Depreciation!BR$563","v":0},{"$f":" Inp_Depreciation!BS$563","v":0},{"$f":" Inp_Depreciation!BT$563","v":0},{"$f":" Inp_Depreciation!BU$563","v":0},{"$f":" Inp_Depreciation!BV$563","v":0},{"$f":" Inp_Depreciation!BW$563","v":0},{"$f":" Inp_Depreciation!BX$563","v":0},{"$f":" Inp_Depreciation!BY$563","v":0},{"$f":" Inp_Depreciation!BZ$563","v":0},{"$f":" Inp_Depreciation!CA$563","v":0}]
[null,null,null,null,{"$f":" E$983","v":"Capex add - 01 Apr 96 - first term - rate - D5Y"},0,0,0,"%",0,1,0,0,0,0,0.2,0.2,0.2,0.2,0.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$983","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$983","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$984","v":"Capex add - 01 Apr 97 - first term - rate - D5Y"},0,0,0,"%",0,1,0,0,0,0,0,0.2,0.2,0.2,0.2,0.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$984","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$984","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$989","v":"Capex add - 01 Apr 02 - first term - rate - D5Y"},0,0,0,"%",0,1,0,0,0,0,0,0,0,0,0,0,0.2,0.2,0.2,0.2,0.2,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$989","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$989","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$994","v":"Capex add - 01 Apr 07 - first term - rate - D5Y"},0,0,0,"%",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.2,0.2,0.2,0.2,0.2,0,0,0,0,0,{"$f":" AK$994","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$994","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$999","v":"Capex add - 01 Oct 12 - first term - rate - D5Y"},0,0,0,"%",0,0.99999999999999989,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.1,0.2,0.2,0.2,0.2,{"$f":" AK$999","v":0.1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$999","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$1002","v":"Capex add - 01 Oct 15 - first term - rate - D5Y"},0,0,0,"%",0,0.99999999999999989,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.1,0.2,{"$f":" AK$1002","v":0.2},0.2,0.2,0.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$1002","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$1044","v":"Capex add - 01 Apr 93 - second term - rate - D5Y"},0,0,0,"%",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$1044","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$1044","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$1049","v":"Capex add - 01 Apr 98 - second term - rate - D5Y"},0,0,0,"%",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$1049","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$1049","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$1054","v":"Capex add - 01 Apr 03 - second term - rate - D5Y"},0,0,0,"%",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$1054","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$1054","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$1055","v":"Capex add - 01 Apr 04 - second term - rate - D5Y"},0,0,0,"%",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$1055","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$1055","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$1060","v":"Capex add - 01 Apr 09 - second term - rate - D5Y"},0,0,0,"%",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$1060","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$1060","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$1065","v":"Capex add - 01 Oct 14 - second term - rate - D5Y"},0,0,0,"%",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$1065","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$1065","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$1067","v":"Capex add - 01 Oct 16 - second term - rate - D5Y"},0,0,0,"%",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$1067","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$1067","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$34, \"dd mmm yy\") & \" - real - D5Y\"","v":"Depreciation - capex addition - 01 Apr 93 - real - D5Y"},null,null,null,"GBP m",null,{"$f":" SUM(M2449:CA2449)","v":0},null,{"$f":" IF(M$2447 = 1, M2369, IF($H2343 < 0, MAX($H2343 - SUM($L2449:L2449), $H2343 * (M2395 + M2421)), MAX(0, MIN($H2343 - SUM($L2449:L2449), $H2343 *  (M2395 + M2421)))))","v":0},{"$f":" IF(N$2447 = 1, N2369, IF($H2343 < 0, MAX($H2343 - SUM($L2449:M2449), $H2343 * (N2395 + N2421)), MAX(0, MIN($H2343 - SUM($L2449:M2449), $H2343 *  (N2395 + N2421)))))","v":0},{"$f":" IF(O$2447 = 1, O2369, IF($H2343 < 0, MAX($H2343 - SUM($L2449:N2449), $H2343 * (O2395 + O2421)), MAX(0, MIN($H2343 - SUM($L2449:N2449), $H2343 *  (O2395 + O2421)))))","v":0},{"$f":" IF(P$2447 = 1, P2369, IF($H2343 < 0, MAX($H2343 - SUM($L2449:O2449), $H2343 * (P2395 + P2421)), MAX(0, MIN($H2343 - SUM($L2449:O2449), $H2343 *  (P2395 + P2421)))))","v":0},{"$f":" IF(Q$2447 = 1, Q2369, IF($H2343 < 0, MAX($H2343 - SUM($L2449:P2449), $H2343 * (Q2395 + Q2421)), MAX(0, MIN($H2343 - SUM($L2449:P2449), $H2343 *  (Q2395 + Q2421)))))","v":0},{"$f":" IF(R$2447 = 1, R2369, IF($H2343 < 0, MAX($H2343 - SUM($L2449:Q2449), $H2343 * (R2395 + R2421)), MAX(0, MIN($H2343 - SUM($L2449:Q2449), $H2343 *  (R2395 + R2421)))))","v":0},{"$f":" IF(S$2447 = 1, S2369, IF($H2343 < 0, MAX($H2343 - SUM($L2449:R2449), $H2343 * (S2395 + S2421)), MAX(0, MIN($H2343 - SUM($L2449:R2449), $H2343 *  (S2395 + S2421)))))","v":0},{"$f":" IF(T$2447 = 1, T2369, IF($H2343 < 0, MAX($H2343 - SUM($L2449:S2449), $H2343 * (T2395 + T2421)), MAX(0, MIN($H2343 - SUM($L2449:S2449), $H2343 *  (T2395 + T2421)))))","v":0},{"$f":" IF(U$2447 = 1, U2369, IF($H2343 < 0, MAX($H2343 - SUM($L2449:T2449), $H2343 * (U2395 + U2421)), MAX(0, MIN($H2343 - SUM($L2449:T2449), $H2343 *  (U2395 + U2421)))))","v":0},{"$f":" IF(V$2447 = 1, V2369, IF($H2343 < 0, MAX($H2343 - SUM($L2449:U2449), $H2343 * (V2395 + V2421)), MAX(0, MIN($H2343 - SUM($L2449:U2449), $H2343 *  (V2395 + V2421)))))","v":0},{"$f":" IF(W$2447 = 1, W2369, IF($H2343 < 0, MAX($H2343 - SUM($L2449:V2449), $H2343 * (W2395 + W2421)), MAX(0, MIN($H2343 - SUM($L2449:V2449), $H2343 *  (W2395 + W2421)))))","v":0},{"$f":" IF(X$2447 = 1, X2369, IF($H2343 < 0, MAX($H2343 - SUM($L2449:W2449), $H2343 * (X2395 + X2421)), MAX(0, MIN($H2343 - SUM($L2449:W2449), $H2343 *  (X2395 + X2421)))))","v":0},{"$f":" IF(Y$2447 = 1, Y2369, IF($H2343 < 0, MAX($H2343 - SUM($L2449:X2449), $H2343 * (Y2395 + Y2421)), MAX(0, MIN($H2343 - SUM($L2449:X2449), $H2343 *  (Y2395 + Y2421)))))","v":0},{"$f":" IF(Z$2447 = 1, Z2369, IF($H2343 < 0, MAX($H2343 - SUM($L2449:Y2449), $H2343 * (Z2395 + Z2421)), MAX(0, MIN($H2343 - SUM($L2449:Y2449), $H2343 *  (Z2395 + Z2421)))))","v":0},{"$f":" IF(AA$2447 = 1, AA2369, IF($H2343 < 0, MAX($H2343 - SUM($L2449:Z2449), $H2343 * (AA2395 + AA2421)), MAX(0, MIN($H2343 - SUM($L2449:Z2449), $H2343 *  (AA2395 + AA2421)))))","v":0},{"$f":" IF(AB$2447 = 1, AB2369, IF($H2343 < 0, MAX($H2343 - SUM($L2449:AA2449), $H2343 * (AB2395 + AB2421)), MAX(0, MIN($H2343 - SUM($L2449:AA2449), $H2343 *  (AB2395 + AB2421)))))","v":0},{"$f":" IF(AC$2447 = 1, AC2369, IF($H2343 < 0, MAX($H2343 - SUM($L2449:AB2449), $H2343 * (AC2395 + AC2421)), MAX(0, MIN($H2343 - SUM($L2449:AB2449), $H2343 *  (AC2395 + AC2421)))))","v":0},{"$f":" IF(AD$2447 = 1, AD2369, IF($H2343 < 0, MAX($H2343 - SUM($L2449:AC2449), $H2343 * (AD2395 + AD2421)), MAX(0, MIN($H2343 - SUM($L2449:AC2449), $H2343 *  (AD2395 + AD2421)))))","v":0},{"$f":" IF(AE$2447 = 1, AE2369, IF($H2343 < 0, MAX($H2343 - SUM($L2449:AD2449), $H2343 * (AE2395 + AE2421)), MAX(0, MIN($H2343 - SUM($L2449:AD2449), $H2343 *  (AE2395 + AE2421)))))","v":0},{"$f":" IF(AF$2447 = 1, AF2369, IF($H2343 < 0, MAX($H2343 - SUM($L2449:AE2449), $H2343 * (AF2395 + AF2421)), MAX(0, MIN($H2343 - SUM($L2449:AE2449), $H2343 *  (AF2395 + AF2421)))))","v":0},{"$f":" IF(AG$2447 = 1, AG2369, IF($H2343 < 0, MAX($H2343 - SUM($L2449:AF2449), $H2343 * (AG2395 + AG2421)), MAX(0, MIN($H2343 - SUM($L2449:AF2449), $H2343 *  (AG2395 + AG2421)))))","v":0},{"$f":" IF(AH$2447 = 1, AH2369, IF($H2343 < 0, MAX($H2343 - SUM($L2449:AG2449), $H2343 * (AH2395 + AH2421)), MAX(0, MIN($H2343 - SUM($L2449:AG2449), $H2343 *  (AH2395 + AH2421)))))","v":0},{"$f":" IF(AI$2447 = 1, AI2369, IF($H2343 < 0, MAX($H2343 - SUM($L2449:AH2449), $H2343 * (AI2395 + AI2421)), MAX(0, MIN($H2343 - SUM($L2449:AH2449), $H2343 *  (AI2395 + AI2421)))))","v":0},{"$f":" IF(AJ$2447 = 1, AJ2369, IF($H2343 < 0, MAX($H2343 - SUM($L2449:AI2449), $H2343 * (AJ2395 + AJ2421)), MAX(0, MIN($H2343 - SUM($L2449:AI2449), $H2343 *  (AJ2395 + AJ2421)))))","v":0},{"$f":" IF(AK$2447 = 1, AK2369, IF($H2343 < 0, MAX($H2343 - SUM($L2449:AJ2449), $H2343 * (AK2395 + AK2421)), MAX(0, MIN($H2343 - SUM($L2449:AJ2449), $H2343 *  (AK2395 + AK2421)))))","v":0},{"$f":" IF(AL$2447 = 1, AL2369, IF($H2343 < 0, MAX($H2343 - SUM($L2449:AK2449), $H2343 * (AL2395 + AL2421)), MAX(0, MIN($H2343 - SUM($L2449:AK2449), $H2343 *  (AL2395 + AL2421)))))","v":0},{"$f":" IF(AM$2447 = 1, AM2369, IF($H2343 < 0, MAX($H2343 - SUM($L2449:AL2449), $H2343 * (AM2395 + AM2421)), MAX(0, MIN($H2343 - SUM($L2449:AL2449), $H2343 *  (AM2395 + AM2421)))))","v":0},{"$f":" IF(AN$2447 = 1, AN2369, IF($H2343 < 0, MAX($H2343 - SUM($L2449:AM2449), $H2343 * (AN2395 + AN2421)), MAX(0, MIN($H2343 - SUM($L2449:AM2449), $H2343 *  (AN2395 + AN2421)))))","v":0},{"$f":" IF(AO$2447 = 1, AO2369, IF($H2343 < 0, MAX($H2343 - SUM($L2449:AN2449), $H2343 * (AO2395 + AO2421)), MAX(0, MIN($H2343 - SUM($L2449:AN2449), $H2343 *  (AO2395 + AO2421)))))","v":0},{"$f":" IF(AP$2447 = 1, AP2369, IF($H2343 < 0, MAX($H2343 - SUM($L2449:AO2449), $H2343 * (AP2395 + AP2421)), MAX(0, MIN($H2343 - SUM($L2449:AO2449), $H2343 *  (AP2395 + AP2421)))))","v":0},{"$f":" IF(AQ$2447 = 1, AQ2369, IF($H2343 < 0, MAX($H2343 - SUM($L2449:AP2449), $H2343 * (AQ2395 + AQ2421)), MAX(0, MIN($H2343 - SUM($L2449:AP2449), $H2343 *  (AQ2395 + AQ2421)))))","v":0},{"$f":" IF(AR$2447 = 1, AR2369, IF($H2343 < 0, MAX($H2343 - SUM($L2449:AQ2449), $H2343 * (AR2395 + AR2421)), MAX(0, MIN($H2343 - SUM($L2449:AQ2449), $H2343 *  (AR2395 + AR2421)))))","v":0},{"$f":" IF(AS$2447 = 1, AS2369, IF($H2343 < 0, MAX($H2343 - SUM($L2449:AR2449), $H2343 * (AS2395 + AS2421)), MAX(0, MIN($H2343 - SUM($L2449:AR2449), $H2343 *  (AS2395 + AS2421)))))","v":0},{"$f":" IF(AT$2447 = 1, AT2369, IF($H2343 < 0, MAX($H2343 - SUM($L2449:AS2449), $H2343 * (AT2395 + AT2421)), MAX(0, MIN($H2343 - SUM($L2449:AS2449), $H2343 *  (AT2395 + AT2421)))))","v":0},{"$f":" IF(AU$2447 = 1, AU2369, IF($H2343 < 0, MAX($H2343 - SUM($L2449:AT2449), $H2343 * (AU2395 + AU2421)), MAX(0, MIN($H2343 - SUM($L2449:AT2449), $H2343 *  (AU2395 + AU2421)))))","v":0},{"$f":" IF(AV$2447 = 1, AV2369, IF($H2343 < 0, MAX($H2343 - SUM($L2449:AU2449), $H2343 * (AV2395 + AV2421)), MAX(0, MIN($H2343 - SUM($L2449:AU2449), $H2343 *  (AV2395 + AV2421)))))","v":0},{"$f":" IF(AW$2447 = 1, AW2369, IF($H2343 < 0, MAX($H2343 - SUM($L2449:AV2449), $H2343 * (AW2395 + AW2421)), MAX(0, MIN($H2343 - SUM($L2449:AV2449), $H2343 *  (AW2395 + AW2421)))))","v":0},{"$f":" IF(AX$2447 = 1, AX2369, IF($H2343 < 0, MAX($H2343 - SUM($L2449:AW2449), $H2343 * (AX2395 + AX2421)), MAX(0, MIN($H2343 - SUM($L2449:AW2449), $H2343 *  (AX2395 + AX2421)))))","v":0},{"$f":" IF(AY$2447 = 1, AY2369, IF($H2343 < 0, MAX($H2343 - SUM($L2449:AX2449), $H2343 * (AY2395 + AY2421)), MAX(0, MIN($H2343 - SUM($L2449:AX2449), $H2343 *  (AY2395 + AY2421)))))","v":0},{"$f":" IF(AZ$2447 = 1, AZ2369, IF($H2343 < 0, MAX($H2343 - SUM($L2449:AY2449), $H2343 * (AZ2395 + AZ2421)), MAX(0, MIN($H2343 - SUM($L2449:AY2449), $H2343 *  (AZ2395 + AZ2421)))))","v":0},{"$f":" IF(BA$2447 = 1, BA2369, IF($H2343 < 0, MAX($H2343 - SUM($L2449:AZ2449), $H2343 * (BA2395 + BA2421)), MAX(0, MIN($H2343 - SUM($L2449:AZ2449), $H2343 *  (BA2395 + BA2421)))))","v":0},{"$f":" IF(BB$2447 = 1, BB2369, IF($H2343 < 0, MAX($H2343 - SUM($L2449:BA2449), $H2343 * (BB2395 + BB2421)), MAX(0, MIN($H2343 - SUM($L2449:BA2449), $H2343 *  (BB2395 + BB2421)))))","v":0},{"$f":" IF(BC$2447 = 1, BC2369, IF($H2343 < 0, MAX($H2343 - SUM($L2449:BB2449), $H2343 * (BC2395 + BC2421)), MAX(0, MIN($H2343 - SUM($L2449:BB2449), $H2343 *  (BC2395 + BC2421)))))","v":0},{"$f":" IF(BD$2447 = 1, BD2369, IF($H2343 < 0, MAX($H2343 - SUM($L2449:BC2449), $H2343 * (BD2395 + BD2421)), MAX(0, MIN($H2343 - SUM($L2449:BC2449), $H2343 *  (BD2395 + BD2421)))))","v":0},{"$f":" IF(BE$2447 = 1, BE2369, IF($H2343 < 0, MAX($H2343 - SUM($L2449:BD2449), $H2343 * (BE2395 + BE2421)), MAX(0, MIN($H2343 - SUM($L2449:BD2449), $H2343 *  (BE2395 + BE2421)))))","v":0},{"$f":" IF(BF$2447 = 1, BF2369, IF($H2343 < 0, MAX($H2343 - SUM($L2449:BE2449), $H2343 * (BF2395 + BF2421)), MAX(0, MIN($H2343 - SUM($L2449:BE2449), $H2343 *  (BF2395 + BF2421)))))","v":0},{"$f":" IF(BG$2447 = 1, BG2369, IF($H2343 < 0, MAX($H2343 - SUM($L2449:BF2449), $H2343 * (BG2395 + BG2421)), MAX(0, MIN($H2343 - SUM($L2449:BF2449), $H2343 *  (BG2395 + BG2421)))))","v":0},{"$f":" IF(BH$2447 = 1, BH2369, IF($H2343 < 0, MAX($H2343 - SUM($L2449:BG2449), $H2343 * (BH2395 + BH2421)), MAX(0, MIN($H2343 - SUM($L2449:BG2449), $H2343 *  (BH2395 + BH2421)))))","v":0},{"$f":" IF(BI$2447 = 1, BI2369, IF($H2343 < 0, MAX($H2343 - SUM($L2449:BH2449), $H2343 * (BI2395 + BI2421)), MAX(0, MIN($H2343 - SUM($L2449:BH2449), $H2343 *  (BI2395 + BI2421)))))","v":0},{"$f":" IF(BJ$2447 = 1, BJ2369, IF($H2343 < 0, MAX($H2343 - SUM($L2449:BI2449), $H2343 * (BJ2395 + BJ2421)), MAX(0, MIN($H2343 - SUM($L2449:BI2449), $H2343 *  (BJ2395 + BJ2421)))))","v":0},{"$f":" IF(BK$2447 = 1, BK2369, IF($H2343 < 0, MAX($H2343 - SUM($L2449:BJ2449), $H2343 * (BK2395 + BK2421)), MAX(0, MIN($H2343 - SUM($L2449:BJ2449), $H2343 *  (BK2395 + BK2421)))))","v":0},{"$f":" IF(BL$2447 = 1, BL2369, IF($H2343 < 0, MAX($H2343 - SUM($L2449:BK2449), $H2343 * (BL2395 + BL2421)), MAX(0, MIN($H2343 - SUM($L2449:BK2449), $H2343 *  (BL2395 + BL2421)))))","v":0},{"$f":" IF(BM$2447 = 1, BM2369, IF($H2343 < 0, MAX($H2343 - SUM($L2449:BL2449), $H2343 * (BM2395 + BM2421)), MAX(0, MIN($H2343 - SUM($L2449:BL2449), $H2343 *  (BM2395 + BM2421)))))","v":0},{"$f":" IF(BN$2447 = 1, BN2369, IF($H2343 < 0, MAX($H2343 - SUM($L2449:BM2449), $H2343 * (BN2395 + BN2421)), MAX(0, MIN($H2343 - SUM($L2449:BM2449), $H2343 *  (BN2395 + BN2421)))))","v":0},{"$f":" IF(BO$2447 = 1, BO2369, IF($H2343 < 0, MAX($H2343 - SUM($L2449:BN2449), $H2343 * (BO2395 + BO2421)), MAX(0, MIN($H2343 - SUM($L2449:BN2449), $H2343 *  (BO2395 + BO2421)))))","v":0},{"$f":" IF(BP$2447 = 1, BP2369, IF($H2343 < 0, MAX($H2343 - SUM($L2449:BO2449), $H2343 * (BP2395 + BP2421)), MAX(0, MIN($H2343 - SUM($L2449:BO2449), $H2343 *  (BP2395 + BP2421)))))","v":0},{"$f":" IF(BQ$2447 = 1, BQ2369, IF($H2343 < 0, MAX($H2343 - SUM($L2449:BP2449), $H2343 * (BQ2395 + BQ2421)), MAX(0, MIN($H2343 - SUM($L2449:BP2449), $H2343 *  (BQ2395 + BQ2421)))))","v":0},{"$f":" IF(BR$2447 = 1, BR2369, IF($H2343 < 0, MAX($H2343 - SUM($L2449:BQ2449), $H2343 * (BR2395 + BR2421)), MAX(0, MIN($H2343 - SUM($L2449:BQ2449), $H2343 *  (BR2395 + BR2421)))))","v":0},{"$f":" IF(BS$2447 = 1, BS2369, IF($H2343 < 0, MAX($H2343 - SUM($L2449:BR2449), $H2343 * (BS2395 + BS2421)), MAX(0, MIN($H2343 - SUM($L2449:BR2449), $H2343 *  (BS2395 + BS2421)))))","v":0},{"$f":" IF(BT$2447 = 1, BT2369, IF($H2343 < 0, MAX($H2343 - SUM($L2449:BS2449), $H2343 * (BT2395 + BT2421)), MAX(0, MIN($H2343 - SUM($L2449:BS2449), $H2343 *  (BT2395 + BT2421)))))","v":0},{"$f":" IF(BU$2447 = 1, BU2369, IF($H2343 < 0, MAX($H2343 - SUM($L2449:BT2449), $H2343 * (BU2395 + BU2421)), MAX(0, MIN($H2343 - SUM($L2449:BT2449), $H2343 *  (BU2395 + BU2421)))))","v":0},{"$f":" IF(BV$2447 = 1, BV2369, IF($H2343 < 0, MAX($H2343 - SUM($L2449:BU2449), $H2343 * (BV2395 + BV2421)), MAX(0, MIN($H2343 - SUM($L2449:BU2449), $H2343 *  (BV2395 + BV2421)))))","v":0},{"$f":" IF(BW$2447 = 1, BW2369, IF($H2343 < 0, MAX($H2343 - SUM($L2449:BV2449), $H2343 * (BW2395 + BW2421)), MAX(0, MIN($H2343 - SUM($L2449:BV2449), $H2343 *  (BW2395 + BW2421)))))","v":0},{"$f":" IF(BX$2447 = 1, BX2369, IF($H2343 < 0, MAX($H2343 - SUM($L2449:BW2449), $H2343 * (BX2395 + BX2421)), MAX(0, MIN($H2343 - SUM($L2449:BW2449), $H2343 *  (BX2395 + BX2421)))))","v":0},{"$f":" IF(BY$2447 = 1, BY2369, IF($H2343 < 0, MAX($H2343 - SUM($L2449:BX2449), $H2343 * (BY2395 + BY2421)), MAX(0, MIN($H2343 - SUM($L2449:BX2449), $H2343 *  (BY2395 + BY2421)))))","v":0},{"$f":" IF(BZ$2447 = 1, BZ2369, IF($H2343 < 0, MAX($H2343 - SUM($L2449:BY2449), $H2343 * (BZ2395 + BZ2421)), MAX(0, MIN($H2343 - SUM($L2449:BY2449), $H2343 *  (BZ2395 + BZ2421)))))","v":0},{"$f":" IF(CA$2447 = 1, CA2369, IF($H2343 < 0, MAX($H2343 - SUM($L2449:BZ2449), $H2343 * (CA2395 + CA2421)), MAX(0, MIN($H2343 - SUM($L2449:BZ2449), $H2343 *  (CA2395 + CA2421)))))","v":0}]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$39, \"dd mmm yy\") & \" - real - D5Y\"","v":"Depreciation - capex addition - 01 Apr 98 - real - D5Y"},null,null,null,"GBP m",null,0,null,{"$f":" IF(M$2447 = 1, M2374, IF($H2348 < 0, MAX($H2348 - SUM($L2454:L2454), $H2348 * (M2400 + M2426)), MAX(0, MIN($H2348 - SUM($L2454:L2454), $H2348 *  (M2400 + M2426)))))","v":0},{"$f":" IF(N$2447 = 1, N2374, IF($H2348 < 0, MAX($H2348 - SUM($L2454:M2454), $H2348 * (N2400 + N2426)), MAX(0, MIN($H2348 - SUM($L2454:M2454), $H2348 *  (N2400 + N2426)))))","v":0},{"$f":" IF(O$2447 = 1, O2374, IF($H2348 < 0, MAX($H2348 - SUM($L2454:N2454), $H2348 * (O2400 + O2426)), MAX(0, MIN($H2348 - SUM($L2454:N2454), $H2348 *  (O2400 + O2426)))))","v":0},{"$f":" IF(P$2447 = 1, P2374, IF($H2348 < 0, MAX($H2348 - SUM($L2454:O2454), $H2348 * (P2400 + P2426)), MAX(0, MIN($H2348 - SUM($L2454:O2454), $H2348 *  (P2400 + P2426)))))","v":0},{"$f":" IF(Q$2447 = 1, Q2374, IF($H2348 < 0, MAX($H2348 - SUM($L2454:P2454), $H2348 * (Q2400 + Q2426)), MAX(0, MIN($H2348 - SUM($L2454:P2454), $H2348 *  (Q2400 + Q2426)))))","v":0},{"$f":" IF(R$2447 = 1, R2374, IF($H2348 < 0, MAX($H2348 - SUM($L2454:Q2454), $H2348 * (R2400 + R2426)), MAX(0, MIN($H2348 - SUM($L2454:Q2454), $H2348 *  (R2400 + R2426)))))","v":0},{"$f":" IF(S$2447 = 1, S2374, IF($H2348 < 0, MAX($H2348 - SUM($L2454:R2454), $H2348 * (S2400 + S2426)), MAX(0, MIN($H2348 - SUM($L2454:R2454), $H2348 *  (S2400 + S2426)))))","v":0},{"$f":" IF(T$2447 = 1, T2374, IF($H2348 < 0, MAX($H2348 - SUM($L2454:S2454), $H2348 * (T2400 + T2426)), MAX(0, MIN($H2348 - SUM($L2454:S2454), $H2348 *  (T2400 + T2426)))))","v":0},{"$f":" IF(U$2447 = 1, U2374, IF($H2348 < 0, MAX($H2348 - SUM($L2454:T2454), $H2348 * (U2400 + U2426)), MAX(0, MIN($H2348 - SUM($L2454:T2454), $H2348 *  (U2400 + U2426)))))","v":0},{"$f":" IF(V$2447 = 1, V2374, IF($H2348 < 0, MAX($H2348 - SUM($L2454:U2454), $H2348 * (V2400 + V2426)), MAX(0, MIN($H2348 - SUM($L2454:U2454), $H2348 *  (V2400 + V2426)))))","v":0},{"$f":" IF(W$2447 = 1, W2374, IF($H2348 < 0, MAX($H2348 - SUM($L2454:V2454), $H2348 * (W2400 + W2426)), MAX(0, MIN($H2348 - SUM($L2454:V2454), $H2348 *  (W2400 + W2426)))))","v":0},{"$f":" IF(X$2447 = 1, X2374, IF($H2348 < 0, MAX($H2348 - SUM($L2454:W2454), $H2348 * (X2400 + X2426)), MAX(0, MIN($H2348 - SUM($L2454:W2454), $H2348 *  (X2400 + X2426)))))","v":0},{"$f":" IF(Y$2447 = 1, Y2374, IF($H2348 < 0, MAX($H2348 - SUM($L2454:X2454), $H2348 * (Y2400 + Y2426)), MAX(0, MIN($H2348 - SUM($L2454:X2454), $H2348 *  (Y2400 + Y2426)))))","v":0},{"$f":" IF(Z$2447 = 1, Z2374, IF($H2348 < 0, MAX($H2348 - SUM($L2454:Y2454), $H2348 * (Z2400 + Z2426)), MAX(0, MIN($H2348 - SUM($L2454:Y2454), $H2348 *  (Z2400 + Z2426)))))","v":0},{"$f":" IF(AA$2447 = 1, AA2374, IF($H2348 < 0, MAX($H2348 - SUM($L2454:Z2454), $H2348 * (AA2400 + AA2426)), MAX(0, MIN($H2348 - SUM($L2454:Z2454), $H2348 *  (AA2400 + AA2426)))))","v":0},{"$f":" IF(AB$2447 = 1, AB2374, IF($H2348 < 0, MAX($H2348 - SUM($L2454:AA2454), $H2348 * (AB2400 + AB2426)), MAX(0, MIN($H2348 - SUM($L2454:AA2454), $H2348 *  (AB2400 + AB2426)))))","v":0},{"$f":" IF(AC$2447 = 1, AC2374, IF($H2348 < 0, MAX($H2348 - SUM($L2454:AB2454), $H2348 * (AC2400 + AC2426)), MAX(0, MIN($H2348 - SUM($L2454:AB2454), $H2348 *  (AC2400 + AC2426)))))","v":0},{"$f":" IF(AD$2447 = 1, AD2374, IF($H2348 < 0, MAX($H2348 - SUM($L2454:AC2454), $H2348 * (AD2400 + AD2426)), MAX(0, MIN($H2348 - SUM($L2454:AC2454), $H2348 *  (AD2400 + AD2426)))))","v":0},{"$f":" IF(AE$2447 = 1, AE2374, IF($H2348 < 0, MAX($H2348 - SUM($L2454:AD2454), $H2348 * (AE2400 + AE2426)), MAX(0, MIN($H2348 - SUM($L2454:AD2454), $H2348 *  (AE2400 + AE2426)))))","v":0},{"$f":" IF(AF$2447 = 1, AF2374, IF($H2348 < 0, MAX($H2348 - SUM($L2454:AE2454), $H2348 * (AF2400 + AF2426)), MAX(0, MIN($H2348 - SUM($L2454:AE2454), $H2348 *  (AF2400 + AF2426)))))","v":0},{"$f":" IF(AG$2447 = 1, AG2374, IF($H2348 < 0, MAX($H2348 - SUM($L2454:AF2454), $H2348 * (AG2400 + AG2426)), MAX(0, MIN($H2348 - SUM($L2454:AF2454), $H2348 *  (AG2400 + AG2426)))))","v":0},{"$f":" IF(AH$2447 = 1, AH2374, IF($H2348 < 0, MAX($H2348 - SUM($L2454:AG2454), $H2348 * (AH2400 + AH2426)), MAX(0, MIN($H2348 - SUM($L2454:AG2454), $H2348 *  (AH2400 + AH2426)))))","v":0},{"$f":" IF(AI$2447 = 1, AI2374, IF($H2348 < 0, MAX($H2348 - SUM($L2454:AH2454), $H2348 * (AI2400 + AI2426)), MAX(0, MIN($H2348 - SUM($L2454:AH2454), $H2348 *  (AI2400 + AI2426)))))","v":0},{"$f":" IF(AJ$2447 = 1, AJ2374, IF($H2348 < 0, MAX($H2348 - SUM($L2454:AI2454), $H2348 * (AJ2400 + AJ2426)), MAX(0, MIN($H2348 - SUM($L2454:AI2454), $H2348 *  (AJ2400 + AJ2426)))))","v":0},{"$f":" IF(AK$2447 = 1, AK2374, IF($H2348 < 0, MAX($H2348 - SUM($L2454:AJ2454), $H2348 * (AK2400 + AK2426)), MAX(0, MIN($H2348 - SUM($L2454:AJ2454), $H2348 *  (AK2400 + AK2426)))))","v":0},{"$f":" IF(AL$2447 = 1, AL2374, IF($H2348 < 0, MAX($H2348 - SUM($L2454:AK2454), $H2348 * (AL2400 + AL2426)), MAX(0, MIN($H2348 - SUM($L2454:AK2454), $H2348 *  (AL2400 + AL2426)))))","v":0},{"$f":" IF(AM$2447 = 1, AM2374, IF($H2348 < 0, MAX($H2348 - SUM($L2454:AL2454), $H2348 * (AM2400 + AM2426)), MAX(0, MIN($H2348 - SUM($L2454:AL2454), $H2348 *  (AM2400 + AM2426)))))","v":0},{"$f":" IF(AN$2447 = 1, AN2374, IF($H2348 < 0, MAX($H2348 - SUM($L2454:AM2454), $H2348 * (AN2400 + AN2426)), MAX(0, MIN($H2348 - SUM($L2454:AM2454), $H2348 *  (AN2400 + AN2426)))))","v":0},{"$f":" IF(AO$2447 = 1, AO2374, IF($H2348 < 0, MAX($H2348 - SUM($L2454:AN2454), $H2348 * (AO2400 + AO2426)), MAX(0, MIN($H2348 - SUM($L2454:AN2454), $H2348 *  (AO2400 + AO2426)))))","v":0},{"$f":" IF(AP$2447 = 1, AP2374, IF($H2348 < 0, MAX($H2348 - SUM($L2454:AO2454), $H2348 * (AP2400 + AP2426)), MAX(0, MIN($H2348 - SUM($L2454:AO2454), $H2348 *  (AP2400 + AP2426)))))","v":0},{"$f":" IF(AQ$2447 = 1, AQ2374, IF($H2348 < 0, MAX($H2348 - SUM($L2454:AP2454), $H2348 * (AQ2400 + AQ2426)), MAX(0, MIN($H2348 - SUM($L2454:AP2454), $H2348 *  (AQ2400 + AQ2426)))))","v":0},{"$f":" IF(AR$2447 = 1, AR2374, IF($H2348 < 0, MAX($H2348 - SUM($L2454:AQ2454), $H2348 * (AR2400 + AR2426)), MAX(0, MIN($H2348 - SUM($L2454:AQ2454), $H2348 *  (AR2400 + AR2426)))))","v":0},{"$f":" IF(AS$2447 = 1, AS2374, IF($H2348 < 0, MAX($H2348 - SUM($L2454:AR2454), $H2348 * (AS2400 + AS2426)), MAX(0, MIN($H2348 - SUM($L2454:AR2454), $H2348 *  (AS2400 + AS2426)))))","v":0},{"$f":" IF(AT$2447 = 1, AT2374, IF($H2348 < 0, MAX($H2348 - SUM($L2454:AS2454), $H2348 * (AT2400 + AT2426)), MAX(0, MIN($H2348 - SUM($L2454:AS2454), $H2348 *  (AT2400 + AT2426)))))","v":0},{"$f":" IF(AU$2447 = 1, AU2374, IF($H2348 < 0, MAX($H2348 - SUM($L2454:AT2454), $H2348 * (AU2400 + AU2426)), MAX(0, MIN($H2348 - SUM($L2454:AT2454), $H2348 *  (AU2400 + AU2426)))))","v":0},{"$f":" IF(AV$2447 = 1, AV2374, IF($H2348 < 0, MAX($H2348 - SUM($L2454:AU2454), $H2348 * (AV2400 + AV2426)), MAX(0, MIN($H2348 - SUM($L2454:AU2454), $H2348 *  (AV2400 + AV2426)))))","v":0},{"$f":" IF(AW$2447 = 1, AW2374, IF($H2348 < 0, MAX($H2348 - SUM($L2454:AV2454), $H2348 * (AW2400 + AW2426)), MAX(0, MIN($H2348 - SUM($L2454:AV2454), $H2348 *  (AW2400 + AW2426)))))","v":0},{"$f":" IF(AX$2447 = 1, AX2374, IF($H2348 < 0, MAX($H2348 - SUM($L2454:AW2454), $H2348 * (AX2400 + AX2426)), MAX(0, MIN($H2348 - SUM($L2454:AW2454), $H2348 *  (AX2400 + AX2426)))))","v":0},{"$f":" IF(AY$2447 = 1, AY2374, IF($H2348 < 0, MAX($H2348 - SUM($L2454:AX2454), $H2348 * (AY2400 + AY2426)), MAX(0, MIN($H2348 - SUM($L2454:AX2454), $H2348 *  (AY2400 + AY2426)))))","v":0},{"$f":" IF(AZ$2447 = 1, AZ2374, IF($H2348 < 0, MAX($H2348 - SUM($L2454:AY2454), $H2348 * (AZ2400 + AZ2426)), MAX(0, MIN($H2348 - SUM($L2454:AY2454), $H2348 *  (AZ2400 + AZ2426)))))","v":0},{"$f":" IF(BA$2447 = 1, BA2374, IF($H2348 < 0, MAX($H2348 - SUM($L2454:AZ2454), $H2348 * (BA2400 + BA2426)), MAX(0, MIN($H2348 - SUM($L2454:AZ2454), $H2348 *  (BA2400 + BA2426)))))","v":0},{"$f":" IF(BB$2447 = 1, BB2374, IF($H2348 < 0, MAX($H2348 - SUM($L2454:BA2454), $H2348 * (BB2400 + BB2426)), MAX(0, MIN($H2348 - SUM($L2454:BA2454), $H2348 *  (BB2400 + BB2426)))))","v":0},{"$f":" IF(BC$2447 = 1, BC2374, IF($H2348 < 0, MAX($H2348 - SUM($L2454:BB2454), $H2348 * (BC2400 + BC2426)), MAX(0, MIN($H2348 - SUM($L2454:BB2454), $H2348 *  (BC2400 + BC2426)))))","v":0},{"$f":" IF(BD$2447 = 1, BD2374, IF($H2348 < 0, MAX($H2348 - SUM($L2454:BC2454), $H2348 * (BD2400 + BD2426)), MAX(0, MIN($H2348 - SUM($L2454:BC2454), $H2348 *  (BD2400 + BD2426)))))","v":0},{"$f":" IF(BE$2447 = 1, BE2374, IF($H2348 < 0, MAX($H2348 - SUM($L2454:BD2454), $H2348 * (BE2400 + BE2426)), MAX(0, MIN($H2348 - SUM($L2454:BD2454), $H2348 *  (BE2400 + BE2426)))))","v":0},{"$f":" IF(BF$2447 = 1, BF2374, IF($H2348 < 0, MAX($H2348 - SUM($L2454:BE2454), $H2348 * (BF2400 + BF2426)), MAX(0, MIN($H2348 - SUM($L2454:BE2454), $H2348 *  (BF2400 + BF2426)))))","v":0},{"$f":" IF(BG$2447 = 1, BG2374, IF($H2348 < 0, MAX($H2348 - SUM($L2454:BF2454), $H2348 * (BG2400 + BG2426)), MAX(0, MIN($H2348 - SUM($L2454:BF2454), $H2348 *  (BG2400 + BG2426)))))","v":0},{"$f":" IF(BH$2447 = 1, BH2374, IF($H2348 < 0, MAX($H2348 - SUM($L2454:BG2454), $H2348 * (BH2400 + BH2426)), MAX(0, MIN($H2348 - SUM($L2454:BG2454), $H2348 *  (BH2400 + BH2426)))))","v":0},{"$f":" IF(BI$2447 = 1, BI2374, IF($H2348 < 0, MAX($H2348 - SUM($L2454:BH2454), $H2348 * (BI2400 + BI2426)), MAX(0, MIN($H2348 - SUM($L2454:BH2454), $H2348 *  (BI2400 + BI2426)))))","v":0},{"$f":" IF(BJ$2447 = 1, BJ2374, IF($H2348 < 0, MAX($H2348 - SUM($L2454:BI2454), $H2348 * (BJ2400 + BJ2426)), MAX(0, MIN($H2348 - SUM($L2454:BI2454), $H2348 *  (BJ2400 + BJ2426)))))","v":0},{"$f":" IF(BK$2447 = 1, BK2374, IF($H2348 < 0, MAX($H2348 - SUM($L2454:BJ2454), $H2348 * (BK2400 + BK2426)), MAX(0, MIN($H2348 - SUM($L2454:BJ2454), $H2348 *  (BK2400 + BK2426)))))","v":0},{"$f":" IF(BL$2447 = 1, BL2374, IF($H2348 < 0, MAX($H2348 - SUM($L2454:BK2454), $H2348 * (BL2400 + BL2426)), MAX(0, MIN($H2348 - SUM($L2454:BK2454), $H2348 *  (BL2400 + BL2426)))))","v":0},{"$f":" IF(BM$2447 = 1, BM2374, IF($H2348 < 0, MAX($H2348 - SUM($L2454:BL2454), $H2348 * (BM2400 + BM2426)), MAX(0, MIN($H2348 - SUM($L2454:BL2454), $H2348 *  (BM2400 + BM2426)))))","v":0},{"$f":" IF(BN$2447 = 1, BN2374, IF($H2348 < 0, MAX($H2348 - SUM($L2454:BM2454), $H2348 * (BN2400 + BN2426)), MAX(0, MIN($H2348 - SUM($L2454:BM2454), $H2348 *  (BN2400 + BN2426)))))","v":0},{"$f":" IF(BO$2447 = 1, BO2374, IF($H2348 < 0, MAX($H2348 - SUM($L2454:BN2454), $H2348 * (BO2400 + BO2426)), MAX(0, MIN($H2348 - SUM($L2454:BN2454), $H2348 *  (BO2400 + BO2426)))))","v":0},{"$f":" IF(BP$2447 = 1, BP2374, IF($H2348 < 0, MAX($H2348 - SUM($L2454:BO2454), $H2348 * (BP2400 + BP2426)), MAX(0, MIN($H2348 - SUM($L2454:BO2454), $H2348 *  (BP2400 + BP2426)))))","v":0},{"$f":" IF(BQ$2447 = 1, BQ2374, IF($H2348 < 0, MAX($H2348 - SUM($L2454:BP2454), $H2348 * (BQ2400 + BQ2426)), MAX(0, MIN($H2348 - SUM($L2454:BP2454), $H2348 *  (BQ2400 + BQ2426)))))","v":0},{"$f":" IF(BR$2447 = 1, BR2374, IF($H2348 < 0, MAX($H2348 - SUM($L2454:BQ2454), $H2348 * (BR2400 + BR2426)), MAX(0, MIN($H2348 - SUM($L2454:BQ2454), $H2348 *  (BR2400 + BR2426)))))","v":0},{"$f":" IF(BS$2447 = 1, BS2374, IF($H2348 < 0, MAX($H2348 - SUM($L2454:BR2454), $H2348 * (BS2400 + BS2426)), MAX(0, MIN($H2348 - SUM($L2454:BR2454), $H2348 *  (BS2400 + BS2426)))))","v":0},{"$f":" IF(BT$2447 = 1, BT2374, IF($H2348 < 0, MAX($H2348 - SUM($L2454:BS2454), $H2348 * (BT2400 + BT2426)), MAX(0, MIN($H2348 - SUM($L2454:BS2454), $H2348 *  (BT2400 + BT2426)))))","v":0},{"$f":" IF(BU$2447 = 1, BU2374, IF($H2348 < 0, MAX($H2348 - SUM($L2454:BT2454), $H2348 * (BU2400 + BU2426)), MAX(0, MIN($H2348 - SUM($L2454:BT2454), $H2348 *  (BU2400 + BU2426)))))","v":0},{"$f":" IF(BV$2447 = 1, BV2374, IF($H2348 < 0, MAX($H2348 - SUM($L2454:BU2454), $H2348 * (BV2400 + BV2426)), MAX(0, MIN($H2348 - SUM($L2454:BU2454), $H2348 *  (BV2400 + BV2426)))))","v":0},{"$f":" IF(BW$2447 = 1, BW2374, IF($H2348 < 0, MAX($H2348 - SUM($L2454:BV2454), $H2348 * (BW2400 + BW2426)), MAX(0, MIN($H2348 - SUM($L2454:BV2454), $H2348 *  (BW2400 + BW2426)))))","v":0},{"$f":" IF(BX$2447 = 1, BX2374, IF($H2348 < 0, MAX($H2348 - SUM($L2454:BW2454), $H2348 * (BX2400 + BX2426)), MAX(0, MIN($H2348 - SUM($L2454:BW2454), $H2348 *  (BX2400 + BX2426)))))","v":0},{"$f":" IF(BY$2447 = 1, BY2374, IF($H2348 < 0, MAX($H2348 - SUM($L2454:BX2454), $H2348 * (BY2400 + BY2426)), MAX(0, MIN($H2348 - SUM($L2454:BX2454), $H2348 *  (BY2400 + BY2426)))))","v":0},{"$f":" IF(BZ$2447 = 1, BZ2374, IF($H2348 < 0, MAX($H2348 - SUM($L2454:BY2454), $H2348 * (BZ2400 + BZ2426)), MAX(0, MIN($H2348 - SUM($L2454:BY2454), $H2348 *  (BZ2400 + BZ2426)))))","v":0},{"$f":" IF(CA$2447 = 1, CA2374, IF($H2348 < 0, MAX($H2348 - SUM($L2454:BZ2454), $H2348 * (CA2400 + CA2426)), MAX(0, MIN($H2348 - SUM($L2454:BZ2454), $H2348 *  (CA2400 + CA2426)))))","v":0}]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$44, \"dd mmm yy\") & \" - real - D5Y\"","v":"Depreciation - capex addition - 01 Apr 03 - real - D5Y"},null,null,null,"GBP m",null,0,null,{"$f":" IF(M$2447 = 1, M2379, IF($H2353 < 0, MAX($H2353 - SUM($L2459:L2459), $H2353 * (M2405 + M2431)), MAX(0, MIN($H2353 - SUM($L2459:L2459), $H2353 *  (M2405 + M2431)))))","v":0},{"$f":" IF(N$2447 = 1, N2379, IF($H2353 < 0, MAX($H2353 - SUM($L2459:M2459), $H2353 * (N2405 + N2431)), MAX(0, MIN($H2353 - SUM($L2459:M2459), $H2353 *  (N2405 + N2431)))))","v":0},{"$f":" IF(O$2447 = 1, O2379, IF($H2353 < 0, MAX($H2353 - SUM($L2459:N2459), $H2353 * (O2405 + O2431)), MAX(0, MIN($H2353 - SUM($L2459:N2459), $H2353 *  (O2405 + O2431)))))","v":0},{"$f":" IF(P$2447 = 1, P2379, IF($H2353 < 0, MAX($H2353 - SUM($L2459:O2459), $H2353 * (P2405 + P2431)), MAX(0, MIN($H2353 - SUM($L2459:O2459), $H2353 *  (P2405 + P2431)))))","v":0},{"$f":" IF(Q$2447 = 1, Q2379, IF($H2353 < 0, MAX($H2353 - SUM($L2459:P2459), $H2353 * (Q2405 + Q2431)), MAX(0, MIN($H2353 - SUM($L2459:P2459), $H2353 *  (Q2405 + Q2431)))))","v":0},{"$f":" IF(R$2447 = 1, R2379, IF($H2353 < 0, MAX($H2353 - SUM($L2459:Q2459), $H2353 * (R2405 + R2431)), MAX(0, MIN($H2353 - SUM($L2459:Q2459), $H2353 *  (R2405 + R2431)))))","v":0},{"$f":" IF(S$2447 = 1, S2379, IF($H2353 < 0, MAX($H2353 - SUM($L2459:R2459), $H2353 * (S2405 + S2431)), MAX(0, MIN($H2353 - SUM($L2459:R2459), $H2353 *  (S2405 + S2431)))))","v":0},{"$f":" IF(T$2447 = 1, T2379, IF($H2353 < 0, MAX($H2353 - SUM($L2459:S2459), $H2353 * (T2405 + T2431)), MAX(0, MIN($H2353 - SUM($L2459:S2459), $H2353 *  (T2405 + T2431)))))","v":0},{"$f":" IF(U$2447 = 1, U2379, IF($H2353 < 0, MAX($H2353 - SUM($L2459:T2459), $H2353 * (U2405 + U2431)), MAX(0, MIN($H2353 - SUM($L2459:T2459), $H2353 *  (U2405 + U2431)))))","v":0},{"$f":" IF(V$2447 = 1, V2379, IF($H2353 < 0, MAX($H2353 - SUM($L2459:U2459), $H2353 * (V2405 + V2431)), MAX(0, MIN($H2353 - SUM($L2459:U2459), $H2353 *  (V2405 + V2431)))))","v":0},{"$f":" IF(W$2447 = 1, W2379, IF($H2353 < 0, MAX($H2353 - SUM($L2459:V2459), $H2353 * (W2405 + W2431)), MAX(0, MIN($H2353 - SUM($L2459:V2459), $H2353 *  (W2405 + W2431)))))","v":0},{"$f":" IF(X$2447 = 1, X2379, IF($H2353 < 0, MAX($H2353 - SUM($L2459:W2459), $H2353 * (X2405 + X2431)), MAX(0, MIN($H2353 - SUM($L2459:W2459), $H2353 *  (X2405 + X2431)))))","v":0},{"$f":" IF(Y$2447 = 1, Y2379, IF($H2353 < 0, MAX($H2353 - SUM($L2459:X2459), $H2353 * (Y2405 + Y2431)), MAX(0, MIN($H2353 - SUM($L2459:X2459), $H2353 *  (Y2405 + Y2431)))))","v":0},{"$f":" IF(Z$2447 = 1, Z2379, IF($H2353 < 0, MAX($H2353 - SUM($L2459:Y2459), $H2353 * (Z2405 + Z2431)), MAX(0, MIN($H2353 - SUM($L2459:Y2459), $H2353 *  (Z2405 + Z2431)))))","v":0},{"$f":" IF(AA$2447 = 1, AA2379, IF($H2353 < 0, MAX($H2353 - SUM($L2459:Z2459), $H2353 * (AA2405 + AA2431)), MAX(0, MIN($H2353 - SUM($L2459:Z2459), $H2353 *  (AA2405 + AA2431)))))","v":0},{"$f":" IF(AB$2447 = 1, AB2379, IF($H2353 < 0, MAX($H2353 - SUM($L2459:AA2459), $H2353 * (AB2405 + AB2431)), MAX(0, MIN($H2353 - SUM($L2459:AA2459), $H2353 *  (AB2405 + AB2431)))))","v":0},{"$f":" IF(AC$2447 = 1, AC2379, IF($H2353 < 0, MAX($H2353 - SUM($L2459:AB2459), $H2353 * (AC2405 + AC2431)), MAX(0, MIN($H2353 - SUM($L2459:AB2459), $H2353 *  (AC2405 + AC2431)))))","v":0},{"$f":" IF(AD$2447 = 1, AD2379, IF($H2353 < 0, MAX($H2353 - SUM($L2459:AC2459), $H2353 * (AD2405 + AD2431)), MAX(0, MIN($H2353 - SUM($L2459:AC2459), $H2353 *  (AD2405 + AD2431)))))","v":0},{"$f":" IF(AE$2447 = 1, AE2379, IF($H2353 < 0, MAX($H2353 - SUM($L2459:AD2459), $H2353 * (AE2405 + AE2431)), MAX(0, MIN($H2353 - SUM($L2459:AD2459), $H2353 *  (AE2405 + AE2431)))))","v":0},{"$f":" IF(AF$2447 = 1, AF2379, IF($H2353 < 0, MAX($H2353 - SUM($L2459:AE2459), $H2353 * (AF2405 + AF2431)), MAX(0, MIN($H2353 - SUM($L2459:AE2459), $H2353 *  (AF2405 + AF2431)))))","v":0},{"$f":" IF(AG$2447 = 1, AG2379, IF($H2353 < 0, MAX($H2353 - SUM($L2459:AF2459), $H2353 * (AG2405 + AG2431)), MAX(0, MIN($H2353 - SUM($L2459:AF2459), $H2353 *  (AG2405 + AG2431)))))","v":0},{"$f":" IF(AH$2447 = 1, AH2379, IF($H2353 < 0, MAX($H2353 - SUM($L2459:AG2459), $H2353 * (AH2405 + AH2431)), MAX(0, MIN($H2353 - SUM($L2459:AG2459), $H2353 *  (AH2405 + AH2431)))))","v":0},{"$f":" IF(AI$2447 = 1, AI2379, IF($H2353 < 0, MAX($H2353 - SUM($L2459:AH2459), $H2353 * (AI2405 + AI2431)), MAX(0, MIN($H2353 - SUM($L2459:AH2459), $H2353 *  (AI2405 + AI2431)))))","v":0},{"$f":" IF(AJ$2447 = 1, AJ2379, IF($H2353 < 0, MAX($H2353 - SUM($L2459:AI2459), $H2353 * (AJ2405 + AJ2431)), MAX(0, MIN($H2353 - SUM($L2459:AI2459), $H2353 *  (AJ2405 + AJ2431)))))","v":0},{"$f":" IF(AK$2447 = 1, AK2379, IF($H2353 < 0, MAX($H2353 - SUM($L2459:AJ2459), $H2353 * (AK2405 + AK2431)), MAX(0, MIN($H2353 - SUM($L2459:AJ2459), $H2353 *  (AK2405 + AK2431)))))","v":0},{"$f":" IF(AL$2447 = 1, AL2379, IF($H2353 < 0, MAX($H2353 - SUM($L2459:AK2459), $H2353 * (AL2405 + AL2431)), MAX(0, MIN($H2353 - SUM($L2459:AK2459), $H2353 *  (AL2405 + AL2431)))))","v":0},{"$f":" IF(AM$2447 = 1, AM2379, IF($H2353 < 0, MAX($H2353 - SUM($L2459:AL2459), $H2353 * (AM2405 + AM2431)), MAX(0, MIN($H2353 - SUM($L2459:AL2459), $H2353 *  (AM2405 + AM2431)))))","v":0},{"$f":" IF(AN$2447 = 1, AN2379, IF($H2353 < 0, MAX($H2353 - SUM($L2459:AM2459), $H2353 * (AN2405 + AN2431)), MAX(0, MIN($H2353 - SUM($L2459:AM2459), $H2353 *  (AN2405 + AN2431)))))","v":0},{"$f":" IF(AO$2447 = 1, AO2379, IF($H2353 < 0, MAX($H2353 - SUM($L2459:AN2459), $H2353 * (AO2405 + AO2431)), MAX(0, MIN($H2353 - SUM($L2459:AN2459), $H2353 *  (AO2405 + AO2431)))))","v":0},{"$f":" IF(AP$2447 = 1, AP2379, IF($H2353 < 0, MAX($H2353 - SUM($L2459:AO2459), $H2353 * (AP2405 + AP2431)), MAX(0, MIN($H2353 - SUM($L2459:AO2459), $H2353 *  (AP2405 + AP2431)))))","v":0},{"$f":" IF(AQ$2447 = 1, AQ2379, IF($H2353 < 0, MAX($H2353 - SUM($L2459:AP2459), $H2353 * (AQ2405 + AQ2431)), MAX(0, MIN($H2353 - SUM($L2459:AP2459), $H2353 *  (AQ2405 + AQ2431)))))","v":0},{"$f":" IF(AR$2447 = 1, AR2379, IF($H2353 < 0, MAX($H2353 - SUM($L2459:AQ2459), $H2353 * (AR2405 + AR2431)), MAX(0, MIN($H2353 - SUM($L2459:AQ2459), $H2353 *  (AR2405 + AR2431)))))","v":0},{"$f":" IF(AS$2447 = 1, AS2379, IF($H2353 < 0, MAX($H2353 - SUM($L2459:AR2459), $H2353 * (AS2405 + AS2431)), MAX(0, MIN($H2353 - SUM($L2459:AR2459), $H2353 *  (AS2405 + AS2431)))))","v":0},{"$f":" IF(AT$2447 = 1, AT2379, IF($H2353 < 0, MAX($H2353 - SUM($L2459:AS2459), $H2353 * (AT2405 + AT2431)), MAX(0, MIN($H2353 - SUM($L2459:AS2459), $H2353 *  (AT2405 + AT2431)))))","v":0},{"$f":" IF(AU$2447 = 1, AU2379, IF($H2353 < 0, MAX($H2353 - SUM($L2459:AT2459), $H2353 * (AU2405 + AU2431)), MAX(0, MIN($H2353 - SUM($L2459:AT2459), $H2353 *  (AU2405 + AU2431)))))","v":0},{"$f":" IF(AV$2447 = 1, AV2379, IF($H2353 < 0, MAX($H2353 - SUM($L2459:AU2459), $H2353 * (AV2405 + AV2431)), MAX(0, MIN($H2353 - SUM($L2459:AU2459), $H2353 *  (AV2405 + AV2431)))))","v":0},{"$f":" IF(AW$2447 = 1, AW2379, IF($H2353 < 0, MAX($H2353 - SUM($L2459:AV2459), $H2353 * (AW2405 + AW2431)), MAX(0, MIN($H2353 - SUM($L2459:AV2459), $H2353 *  (AW2405 + AW2431)))))","v":0},{"$f":" IF(AX$2447 = 1, AX2379, IF($H2353 < 0, MAX($H2353 - SUM($L2459:AW2459), $H2353 * (AX2405 + AX2431)), MAX(0, MIN($H2353 - SUM($L2459:AW2459), $H2353 *  (AX2405 + AX2431)))))","v":0},{"$f":" IF(AY$2447 = 1, AY2379, IF($H2353 < 0, MAX($H2353 - SUM($L2459:AX2459), $H2353 * (AY2405 + AY2431)), MAX(0, MIN($H2353 - SUM($L2459:AX2459), $H2353 *  (AY2405 + AY2431)))))","v":0},{"$f":" IF(AZ$2447 = 1, AZ2379, IF($H2353 < 0, MAX($H2353 - SUM($L2459:AY2459), $H2353 * (AZ2405 + AZ2431)), MAX(0, MIN($H2353 - SUM($L2459:AY2459), $H2353 *  (AZ2405 + AZ2431)))))","v":0},{"$f":" IF(BA$2447 = 1, BA2379, IF($H2353 < 0, MAX($H2353 - SUM($L2459:AZ2459), $H2353 * (BA2405 + BA2431)), MAX(0, MIN($H2353 - SUM($L2459:AZ2459), $H2353 *  (BA2405 + BA2431)))))","v":0},{"$f":" IF(BB$2447 = 1, BB2379, IF($H2353 < 0, MAX($H2353 - SUM($L2459:BA2459), $H2353 * (BB2405 + BB2431)), MAX(0, MIN($H2353 - SUM($L2459:BA2459), $H2353 *  (BB2405 + BB2431)))))","v":0},{"$f":" IF(BC$2447 = 1, BC2379, IF($H2353 < 0, MAX($H2353 - SUM($L2459:BB2459), $H2353 * (BC2405 + BC2431)), MAX(0, MIN($H2353 - SUM($L2459:BB2459), $H2353 *  (BC2405 + BC2431)))))","v":0},{"$f":" IF(BD$2447 = 1, BD2379, IF($H2353 < 0, MAX($H2353 - SUM($L2459:BC2459), $H2353 * (BD2405 + BD2431)), MAX(0, MIN($H2353 - SUM($L2459:BC2459), $H2353 *  (BD2405 + BD2431)))))","v":0},{"$f":" IF(BE$2447 = 1, BE2379, IF($H2353 < 0, MAX($H2353 - SUM($L2459:BD2459), $H2353 * (BE2405 + BE2431)), MAX(0, MIN($H2353 - SUM($L2459:BD2459), $H2353 *  (BE2405 + BE2431)))))","v":0},{"$f":" IF(BF$2447 = 1, BF2379, IF($H2353 < 0, MAX($H2353 - SUM($L2459:BE2459), $H2353 * (BF2405 + BF2431)), MAX(0, MIN($H2353 - SUM($L2459:BE2459), $H2353 *  (BF2405 + BF2431)))))","v":0},{"$f":" IF(BG$2447 = 1, BG2379, IF($H2353 < 0, MAX($H2353 - SUM($L2459:BF2459), $H2353 * (BG2405 + BG2431)), MAX(0, MIN($H2353 - SUM($L2459:BF2459), $H2353 *  (BG2405 + BG2431)))))","v":0},{"$f":" IF(BH$2447 = 1, BH2379, IF($H2353 < 0, MAX($H2353 - SUM($L2459:BG2459), $H2353 * (BH2405 + BH2431)), MAX(0, MIN($H2353 - SUM($L2459:BG2459), $H2353 *  (BH2405 + BH2431)))))","v":0},{"$f":" IF(BI$2447 = 1, BI2379, IF($H2353 < 0, MAX($H2353 - SUM($L2459:BH2459), $H2353 * (BI2405 + BI2431)), MAX(0, MIN($H2353 - SUM($L2459:BH2459), $H2353 *  (BI2405 + BI2431)))))","v":0},{"$f":" IF(BJ$2447 = 1, BJ2379, IF($H2353 < 0, MAX($H2353 - SUM($L2459:BI2459), $H2353 * (BJ2405 + BJ2431)), MAX(0, MIN($H2353 - SUM($L2459:BI2459), $H2353 *  (BJ2405 + BJ2431)))))","v":0},{"$f":" IF(BK$2447 = 1, BK2379, IF($H2353 < 0, MAX($H2353 - SUM($L2459:BJ2459), $H2353 * (BK2405 + BK2431)), MAX(0, MIN($H2353 - SUM($L2459:BJ2459), $H2353 *  (BK2405 + BK2431)))))","v":0},{"$f":" IF(BL$2447 = 1, BL2379, IF($H2353 < 0, MAX($H2353 - SUM($L2459:BK2459), $H2353 * (BL2405 + BL2431)), MAX(0, MIN($H2353 - SUM($L2459:BK2459), $H2353 *  (BL2405 + BL2431)))))","v":0},{"$f":" IF(BM$2447 = 1, BM2379, IF($H2353 < 0, MAX($H2353 - SUM($L2459:BL2459), $H2353 * (BM2405 + BM2431)), MAX(0, MIN($H2353 - SUM($L2459:BL2459), $H2353 *  (BM2405 + BM2431)))))","v":0},{"$f":" IF(BN$2447 = 1, BN2379, IF($H2353 < 0, MAX($H2353 - SUM($L2459:BM2459), $H2353 * (BN2405 + BN2431)), MAX(0, MIN($H2353 - SUM($L2459:BM2459), $H2353 *  (BN2405 + BN2431)))))","v":0},{"$f":" IF(BO$2447 = 1, BO2379, IF($H2353 < 0, MAX($H2353 - SUM($L2459:BN2459), $H2353 * (BO2405 + BO2431)), MAX(0, MIN($H2353 - SUM($L2459:BN2459), $H2353 *  (BO2405 + BO2431)))))","v":0},{"$f":" IF(BP$2447 = 1, BP2379, IF($H2353 < 0, MAX($H2353 - SUM($L2459:BO2459), $H2353 * (BP2405 + BP2431)), MAX(0, MIN($H2353 - SUM($L2459:BO2459), $H2353 *  (BP2405 + BP2431)))))","v":0},{"$f":" IF(BQ$2447 = 1, BQ2379, IF($H2353 < 0, MAX($H2353 - SUM($L2459:BP2459), $H2353 * (BQ2405 + BQ2431)), MAX(0, MIN($H2353 - SUM($L2459:BP2459), $H2353 *  (BQ2405 + BQ2431)))))","v":0},{"$f":" IF(BR$2447 = 1, BR2379, IF($H2353 < 0, MAX($H2353 - SUM($L2459:BQ2459), $H2353 * (BR2405 + BR2431)), MAX(0, MIN($H2353 - SUM($L2459:BQ2459), $H2353 *  (BR2405 + BR2431)))))","v":0},{"$f":" IF(BS$2447 = 1, BS2379, IF($H2353 < 0, MAX($H2353 - SUM($L2459:BR2459), $H2353 * (BS2405 + BS2431)), MAX(0, MIN($H2353 - SUM($L2459:BR2459), $H2353 *  (BS2405 + BS2431)))))","v":0},{"$f":" IF(BT$2447 = 1, BT2379, IF($H2353 < 0, MAX($H2353 - SUM($L2459:BS2459), $H2353 * (BT2405 + BT2431)), MAX(0, MIN($H2353 - SUM($L2459:BS2459), $H2353 *  (BT2405 + BT2431)))))","v":0},{"$f":" IF(BU$2447 = 1, BU2379, IF($H2353 < 0, MAX($H2353 - SUM($L2459:BT2459), $H2353 * (BU2405 + BU2431)), MAX(0, MIN($H2353 - SUM($L2459:BT2459), $H2353 *  (BU2405 + BU2431)))))","v":0},{"$f":" IF(BV$2447 = 1, BV2379, IF($H2353 < 0, MAX($H2353 - SUM($L2459:BU2459), $H2353 * (BV2405 + BV2431)), MAX(0, MIN($H2353 - SUM($L2459:BU2459), $H2353 *  (BV2405 + BV2431)))))","v":0},{"$f":" IF(BW$2447 = 1, BW2379, IF($H2353 < 0, MAX($H2353 - SUM($L2459:BV2459), $H2353 * (BW2405 + BW2431)), MAX(0, MIN($H2353 - SUM($L2459:BV2459), $H2353 *  (BW2405 + BW2431)))))","v":0},{"$f":" IF(BX$2447 = 1, BX2379, IF($H2353 < 0, MAX($H2353 - SUM($L2459:BW2459), $H2353 * (BX2405 + BX2431)), MAX(0, MIN($H2353 - SUM($L2459:BW2459), $H2353 *  (BX2405 + BX2431)))))","v":0},{"$f":" IF(BY$2447 = 1, BY2379, IF($H2353 < 0, MAX($H2353 - SUM($L2459:BX2459), $H2353 * (BY2405 + BY2431)), MAX(0, MIN($H2353 - SUM($L2459:BX2459), $H2353 *  (BY2405 + BY2431)))))","v":0},{"$f":" IF(BZ$2447 = 1, BZ2379, IF($H2353 < 0, MAX($H2353 - SUM($L2459:BY2459), $H2353 * (BZ2405 + BZ2431)), MAX(0, MIN($H2353 - SUM($L2459:BY2459), $H2353 *  (BZ2405 + BZ2431)))))","v":0},{"$f":" IF(CA$2447 = 1, CA2379, IF($H2353 < 0, MAX($H2353 - SUM($L2459:BZ2459), $H2353 * (CA2405 + CA2431)), MAX(0, MIN($H2353 - SUM($L2459:BZ2459), $H2353 *  (CA2405 + CA2431)))))","v":0}]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$49, \"dd mmm yy\") & \" - real - D5Y\"","v":"Depreciation - capex addition - 01 Apr 08 - real - D5Y"},null,null,null,"GBP m",null,0,null,{"$f":" IF(M$2447 = 1, M2384, IF($H2358 < 0, MAX($H2358 - SUM($L2464:L2464), $H2358 * (M2410 + M2436)), MAX(0, MIN($H2358 - SUM($L2464:L2464), $H2358 *  (M2410 + M2436)))))","v":0},{"$f":" IF(N$2447 = 1, N2384, IF($H2358 < 0, MAX($H2358 - SUM($L2464:M2464), $H2358 * (N2410 + N2436)), MAX(0, MIN($H2358 - SUM($L2464:M2464), $H2358 *  (N2410 + N2436)))))","v":0},{"$f":" IF(O$2447 = 1, O2384, IF($H2358 < 0, MAX($H2358 - SUM($L2464:N2464), $H2358 * (O2410 + O2436)), MAX(0, MIN($H2358 - SUM($L2464:N2464), $H2358 *  (O2410 + O2436)))))","v":0},{"$f":" IF(P$2447 = 1, P2384, IF($H2358 < 0, MAX($H2358 - SUM($L2464:O2464), $H2358 * (P2410 + P2436)), MAX(0, MIN($H2358 - SUM($L2464:O2464), $H2358 *  (P2410 + P2436)))))","v":0},{"$f":" IF(Q$2447 = 1, Q2384, IF($H2358 < 0, MAX($H2358 - SUM($L2464:P2464), $H2358 * (Q2410 + Q2436)), MAX(0, MIN($H2358 - SUM($L2464:P2464), $H2358 *  (Q2410 + Q2436)))))","v":0},{"$f":" IF(R$2447 = 1, R2384, IF($H2358 < 0, MAX($H2358 - SUM($L2464:Q2464), $H2358 * (R2410 + R2436)), MAX(0, MIN($H2358 - SUM($L2464:Q2464), $H2358 *  (R2410 + R2436)))))","v":0},{"$f":" IF(S$2447 = 1, S2384, IF($H2358 < 0, MAX($H2358 - SUM($L2464:R2464), $H2358 * (S2410 + S2436)), MAX(0, MIN($H2358 - SUM($L2464:R2464), $H2358 *  (S2410 + S2436)))))","v":0},{"$f":" IF(T$2447 = 1, T2384, IF($H2358 < 0, MAX($H2358 - SUM($L2464:S2464), $H2358 * (T2410 + T2436)), MAX(0, MIN($H2358 - SUM($L2464:S2464), $H2358 *  (T2410 + T2436)))))","v":0},{"$f":" IF(U$2447 = 1, U2384, IF($H2358 < 0, MAX($H2358 - SUM($L2464:T2464), $H2358 * (U2410 + U2436)), MAX(0, MIN($H2358 - SUM($L2464:T2464), $H2358 *  (U2410 + U2436)))))","v":0},{"$f":" IF(V$2447 = 1, V2384, IF($H2358 < 0, MAX($H2358 - SUM($L2464:U2464), $H2358 * (V2410 + V2436)), MAX(0, MIN($H2358 - SUM($L2464:U2464), $H2358 *  (V2410 + V2436)))))","v":0},{"$f":" IF(W$2447 = 1, W2384, IF($H2358 < 0, MAX($H2358 - SUM($L2464:V2464), $H2358 * (W2410 + W2436)), MAX(0, MIN($H2358 - SUM($L2464:V2464), $H2358 *  (W2410 + W2436)))))","v":0},{"$f":" IF(X$2447 = 1, X2384, IF($H2358 < 0, MAX($H2358 - SUM($L2464:W2464), $H2358 * (X2410 + X2436)), MAX(0, MIN($H2358 - SUM($L2464:W2464), $H2358 *  (X2410 + X2436)))))","v":0},{"$f":" IF(Y$2447 = 1, Y2384, IF($H2358 < 0, MAX($H2358 - SUM($L2464:X2464), $H2358 * (Y2410 + Y2436)), MAX(0, MIN($H2358 - SUM($L2464:X2464), $H2358 *  (Y2410 + Y2436)))))","v":0},{"$f":" IF(Z$2447 = 1, Z2384, IF($H2358 < 0, MAX($H2358 - SUM($L2464:Y2464), $H2358 * (Z2410 + Z2436)), MAX(0, MIN($H2358 - SUM($L2464:Y2464), $H2358 *  (Z2410 + Z2436)))))","v":0},{"$f":" IF(AA$2447 = 1, AA2384, IF($H2358 < 0, MAX($H2358 - SUM($L2464:Z2464), $H2358 * (AA2410 + AA2436)), MAX(0, MIN($H2358 - SUM($L2464:Z2464), $H2358 *  (AA2410 + AA2436)))))","v":0},{"$f":" IF(AB$2447 = 1, AB2384, IF($H2358 < 0, MAX($H2358 - SUM($L2464:AA2464), $H2358 * (AB2410 + AB2436)), MAX(0, MIN($H2358 - SUM($L2464:AA2464), $H2358 *  (AB2410 + AB2436)))))","v":0},{"$f":" IF(AC$2447 = 1, AC2384, IF($H2358 < 0, MAX($H2358 - SUM($L2464:AB2464), $H2358 * (AC2410 + AC2436)), MAX(0, MIN($H2358 - SUM($L2464:AB2464), $H2358 *  (AC2410 + AC2436)))))","v":0},{"$f":" IF(AD$2447 = 1, AD2384, IF($H2358 < 0, MAX($H2358 - SUM($L2464:AC2464), $H2358 * (AD2410 + AD2436)), MAX(0, MIN($H2358 - SUM($L2464:AC2464), $H2358 *  (AD2410 + AD2436)))))","v":0},{"$f":" IF(AE$2447 = 1, AE2384, IF($H2358 < 0, MAX($H2358 - SUM($L2464:AD2464), $H2358 * (AE2410 + AE2436)), MAX(0, MIN($H2358 - SUM($L2464:AD2464), $H2358 *  (AE2410 + AE2436)))))","v":0},{"$f":" IF(AF$2447 = 1, AF2384, IF($H2358 < 0, MAX($H2358 - SUM($L2464:AE2464), $H2358 * (AF2410 + AF2436)), MAX(0, MIN($H2358 - SUM($L2464:AE2464), $H2358 *  (AF2410 + AF2436)))))","v":0},{"$f":" IF(AG$2447 = 1, AG2384, IF($H2358 < 0, MAX($H2358 - SUM($L2464:AF2464), $H2358 * (AG2410 + AG2436)), MAX(0, MIN($H2358 - SUM($L2464:AF2464), $H2358 *  (AG2410 + AG2436)))))","v":0},{"$f":" IF(AH$2447 = 1, AH2384, IF($H2358 < 0, MAX($H2358 - SUM($L2464:AG2464), $H2358 * (AH2410 + AH2436)), MAX(0, MIN($H2358 - SUM($L2464:AG2464), $H2358 *  (AH2410 + AH2436)))))","v":0},{"$f":" IF(AI$2447 = 1, AI2384, IF($H2358 < 0, MAX($H2358 - SUM($L2464:AH2464), $H2358 * (AI2410 + AI2436)), MAX(0, MIN($H2358 - SUM($L2464:AH2464), $H2358 *  (AI2410 + AI2436)))))","v":0},{"$f":" IF(AJ$2447 = 1, AJ2384, IF($H2358 < 0, MAX($H2358 - SUM($L2464:AI2464), $H2358 * (AJ2410 + AJ2436)), MAX(0, MIN($H2358 - SUM($L2464:AI2464), $H2358 *  (AJ2410 + AJ2436)))))","v":0},{"$f":" IF(AK$2447 = 1, AK2384, IF($H2358 < 0, MAX($H2358 - SUM($L2464:AJ2464), $H2358 * (AK2410 + AK2436)), MAX(0, MIN($H2358 - SUM($L2464:AJ2464), $H2358 *  (AK2410 + AK2436)))))","v":0},{"$f":" IF(AL$2447 = 1, AL2384, IF($H2358 < 0, MAX($H2358 - SUM($L2464:AK2464), $H2358 * (AL2410 + AL2436)), MAX(0, MIN($H2358 - SUM($L2464:AK2464), $H2358 *  (AL2410 + AL2436)))))","v":0},{"$f":" IF(AM$2447 = 1, AM2384, IF($H2358 < 0, MAX($H2358 - SUM($L2464:AL2464), $H2358 * (AM2410 + AM2436)), MAX(0, MIN($H2358 - SUM($L2464:AL2464), $H2358 *  (AM2410 + AM2436)))))","v":0},{"$f":" IF(AN$2447 = 1, AN2384, IF($H2358 < 0, MAX($H2358 - SUM($L2464:AM2464), $H2358 * (AN2410 + AN2436)), MAX(0, MIN($H2358 - SUM($L2464:AM2464), $H2358 *  (AN2410 + AN2436)))))","v":0},{"$f":" IF(AO$2447 = 1, AO2384, IF($H2358 < 0, MAX($H2358 - SUM($L2464:AN2464), $H2358 * (AO2410 + AO2436)), MAX(0, MIN($H2358 - SUM($L2464:AN2464), $H2358 *  (AO2410 + AO2436)))))","v":0},{"$f":" IF(AP$2447 = 1, AP2384, IF($H2358 < 0, MAX($H2358 - SUM($L2464:AO2464), $H2358 * (AP2410 + AP2436)), MAX(0, MIN($H2358 - SUM($L2464:AO2464), $H2358 *  (AP2410 + AP2436)))))","v":0},{"$f":" IF(AQ$2447 = 1, AQ2384, IF($H2358 < 0, MAX($H2358 - SUM($L2464:AP2464), $H2358 * (AQ2410 + AQ2436)), MAX(0, MIN($H2358 - SUM($L2464:AP2464), $H2358 *  (AQ2410 + AQ2436)))))","v":0},{"$f":" IF(AR$2447 = 1, AR2384, IF($H2358 < 0, MAX($H2358 - SUM($L2464:AQ2464), $H2358 * (AR2410 + AR2436)), MAX(0, MIN($H2358 - SUM($L2464:AQ2464), $H2358 *  (AR2410 + AR2436)))))","v":0},{"$f":" IF(AS$2447 = 1, AS2384, IF($H2358 < 0, MAX($H2358 - SUM($L2464:AR2464), $H2358 * (AS2410 + AS2436)), MAX(0, MIN($H2358 - SUM($L2464:AR2464), $H2358 *  (AS2410 + AS2436)))))","v":0},{"$f":" IF(AT$2447 = 1, AT2384, IF($H2358 < 0, MAX($H2358 - SUM($L2464:AS2464), $H2358 * (AT2410 + AT2436)), MAX(0, MIN($H2358 - SUM($L2464:AS2464), $H2358 *  (AT2410 + AT2436)))))","v":0},{"$f":" IF(AU$2447 = 1, AU2384, IF($H2358 < 0, MAX($H2358 - SUM($L2464:AT2464), $H2358 * (AU2410 + AU2436)), MAX(0, MIN($H2358 - SUM($L2464:AT2464), $H2358 *  (AU2410 + AU2436)))))","v":0},{"$f":" IF(AV$2447 = 1, AV2384, IF($H2358 < 0, MAX($H2358 - SUM($L2464:AU2464), $H2358 * (AV2410 + AV2436)), MAX(0, MIN($H2358 - SUM($L2464:AU2464), $H2358 *  (AV2410 + AV2436)))))","v":0},{"$f":" IF(AW$2447 = 1, AW2384, IF($H2358 < 0, MAX($H2358 - SUM($L2464:AV2464), $H2358 * (AW2410 + AW2436)), MAX(0, MIN($H2358 - SUM($L2464:AV2464), $H2358 *  (AW2410 + AW2436)))))","v":0},{"$f":" IF(AX$2447 = 1, AX2384, IF($H2358 < 0, MAX($H2358 - SUM($L2464:AW2464), $H2358 * (AX2410 + AX2436)), MAX(0, MIN($H2358 - SUM($L2464:AW2464), $H2358 *  (AX2410 + AX2436)))))","v":0},{"$f":" IF(AY$2447 = 1, AY2384, IF($H2358 < 0, MAX($H2358 - SUM($L2464:AX2464), $H2358 * (AY2410 + AY2436)), MAX(0, MIN($H2358 - SUM($L2464:AX2464), $H2358 *  (AY2410 + AY2436)))))","v":0},{"$f":" IF(AZ$2447 = 1, AZ2384, IF($H2358 < 0, MAX($H2358 - SUM($L2464:AY2464), $H2358 * (AZ2410 + AZ2436)), MAX(0, MIN($H2358 - SUM($L2464:AY2464), $H2358 *  (AZ2410 + AZ2436)))))","v":0},{"$f":" IF(BA$2447 = 1, BA2384, IF($H2358 < 0, MAX($H2358 - SUM($L2464:AZ2464), $H2358 * (BA2410 + BA2436)), MAX(0, MIN($H2358 - SUM($L2464:AZ2464), $H2358 *  (BA2410 + BA2436)))))","v":0},{"$f":" IF(BB$2447 = 1, BB2384, IF($H2358 < 0, MAX($H2358 - SUM($L2464:BA2464), $H2358 * (BB2410 + BB2436)), MAX(0, MIN($H2358 - SUM($L2464:BA2464), $H2358 *  (BB2410 + BB2436)))))","v":0},{"$f":" IF(BC$2447 = 1, BC2384, IF($H2358 < 0, MAX($H2358 - SUM($L2464:BB2464), $H2358 * (BC2410 + BC2436)), MAX(0, MIN($H2358 - SUM($L2464:BB2464), $H2358 *  (BC2410 + BC2436)))))","v":0},{"$f":" IF(BD$2447 = 1, BD2384, IF($H2358 < 0, MAX($H2358 - SUM($L2464:BC2464), $H2358 * (BD2410 + BD2436)), MAX(0, MIN($H2358 - SUM($L2464:BC2464), $H2358 *  (BD2410 + BD2436)))))","v":0},{"$f":" IF(BE$2447 = 1, BE2384, IF($H2358 < 0, MAX($H2358 - SUM($L2464:BD2464), $H2358 * (BE2410 + BE2436)), MAX(0, MIN($H2358 - SUM($L2464:BD2464), $H2358 *  (BE2410 + BE2436)))))","v":0},{"$f":" IF(BF$2447 = 1, BF2384, IF($H2358 < 0, MAX($H2358 - SUM($L2464:BE2464), $H2358 * (BF2410 + BF2436)), MAX(0, MIN($H2358 - SUM($L2464:BE2464), $H2358 *  (BF2410 + BF2436)))))","v":0},{"$f":" IF(BG$2447 = 1, BG2384, IF($H2358 < 0, MAX($H2358 - SUM($L2464:BF2464), $H2358 * (BG2410 + BG2436)), MAX(0, MIN($H2358 - SUM($L2464:BF2464), $H2358 *  (BG2410 + BG2436)))))","v":0},{"$f":" IF(BH$2447 = 1, BH2384, IF($H2358 < 0, MAX($H2358 - SUM($L2464:BG2464), $H2358 * (BH2410 + BH2436)), MAX(0, MIN($H2358 - SUM($L2464:BG2464), $H2358 *  (BH2410 + BH2436)))))","v":0},{"$f":" IF(BI$2447 = 1, BI2384, IF($H2358 < 0, MAX($H2358 - SUM($L2464:BH2464), $H2358 * (BI2410 + BI2436)), MAX(0, MIN($H2358 - SUM($L2464:BH2464), $H2358 *  (BI2410 + BI2436)))))","v":0},{"$f":" IF(BJ$2447 = 1, BJ2384, IF($H2358 < 0, MAX($H2358 - SUM($L2464:BI2464), $H2358 * (BJ2410 + BJ2436)), MAX(0, MIN($H2358 - SUM($L2464:BI2464), $H2358 *  (BJ2410 + BJ2436)))))","v":0},{"$f":" IF(BK$2447 = 1, BK2384, IF($H2358 < 0, MAX($H2358 - SUM($L2464:BJ2464), $H2358 * (BK2410 + BK2436)), MAX(0, MIN($H2358 - SUM($L2464:BJ2464), $H2358 *  (BK2410 + BK2436)))))","v":0},{"$f":" IF(BL$2447 = 1, BL2384, IF($H2358 < 0, MAX($H2358 - SUM($L2464:BK2464), $H2358 * (BL2410 + BL2436)), MAX(0, MIN($H2358 - SUM($L2464:BK2464), $H2358 *  (BL2410 + BL2436)))))","v":0},{"$f":" IF(BM$2447 = 1, BM2384, IF($H2358 < 0, MAX($H2358 - SUM($L2464:BL2464), $H2358 * (BM2410 + BM2436)), MAX(0, MIN($H2358 - SUM($L2464:BL2464), $H2358 *  (BM2410 + BM2436)))))","v":0},{"$f":" IF(BN$2447 = 1, BN2384, IF($H2358 < 0, MAX($H2358 - SUM($L2464:BM2464), $H2358 * (BN2410 + BN2436)), MAX(0, MIN($H2358 - SUM($L2464:BM2464), $H2358 *  (BN2410 + BN2436)))))","v":0},{"$f":" IF(BO$2447 = 1, BO2384, IF($H2358 < 0, MAX($H2358 - SUM($L2464:BN2464), $H2358 * (BO2410 + BO2436)), MAX(0, MIN($H2358 - SUM($L2464:BN2464), $H2358 *  (BO2410 + BO2436)))))","v":0},{"$f":" IF(BP$2447 = 1, BP2384, IF($H2358 < 0, MAX($H2358 - SUM($L2464:BO2464), $H2358 * (BP2410 + BP2436)), MAX(0, MIN($H2358 - SUM($L2464:BO2464), $H2358 *  (BP2410 + BP2436)))))","v":0},{"$f":" IF(BQ$2447 = 1, BQ2384, IF($H2358 < 0, MAX($H2358 - SUM($L2464:BP2464), $H2358 * (BQ2410 + BQ2436)), MAX(0, MIN($H2358 - SUM($L2464:BP2464), $H2358 *  (BQ2410 + BQ2436)))))","v":0},{"$f":" IF(BR$2447 = 1, BR2384, IF($H2358 < 0, MAX($H2358 - SUM($L2464:BQ2464), $H2358 * (BR2410 + BR2436)), MAX(0, MIN($H2358 - SUM($L2464:BQ2464), $H2358 *  (BR2410 + BR2436)))))","v":0},{"$f":" IF(BS$2447 = 1, BS2384, IF($H2358 < 0, MAX($H2358 - SUM($L2464:BR2464), $H2358 * (BS2410 + BS2436)), MAX(0, MIN($H2358 - SUM($L2464:BR2464), $H2358 *  (BS2410 + BS2436)))))","v":0},{"$f":" IF(BT$2447 = 1, BT2384, IF($H2358 < 0, MAX($H2358 - SUM($L2464:BS2464), $H2358 * (BT2410 + BT2436)), MAX(0, MIN($H2358 - SUM($L2464:BS2464), $H2358 *  (BT2410 + BT2436)))))","v":0},{"$f":" IF(BU$2447 = 1, BU2384, IF($H2358 < 0, MAX($H2358 - SUM($L2464:BT2464), $H2358 * (BU2410 + BU2436)), MAX(0, MIN($H2358 - SUM($L2464:BT2464), $H2358 *  (BU2410 + BU2436)))))","v":0},{"$f":" IF(BV$2447 = 1, BV2384, IF($H2358 < 0, MAX($H2358 - SUM($L2464:BU2464), $H2358 * (BV2410 + BV2436)), MAX(0, MIN($H2358 - SUM($L2464:BU2464), $H2358 *  (BV2410 + BV2436)))))","v":0},{"$f":" IF(BW$2447 = 1, BW2384, IF($H2358 < 0, MAX($H2358 - SUM($L2464:BV2464), $H2358 * (BW2410 + BW2436)), MAX(0, MIN($H2358 - SUM($L2464:BV2464), $H2358 *  (BW2410 + BW2436)))))","v":0},{"$f":" IF(BX$2447 = 1, BX2384, IF($H2358 < 0, MAX($H2358 - SUM($L2464:BW2464), $H2358 * (BX2410 + BX2436)), MAX(0, MIN($H2358 - SUM($L2464:BW2464), $H2358 *  (BX2410 + BX2436)))))","v":0},{"$f":" IF(BY$2447 = 1, BY2384, IF($H2358 < 0, MAX($H2358 - SUM($L2464:BX2464), $H2358 * (BY2410 + BY2436)), MAX(0, MIN($H2358 - SUM($L2464:BX2464), $H2358 *  (BY2410 + BY2436)))))","v":0},{"$f":" IF(BZ$2447 = 1, BZ2384, IF($H2358 < 0, MAX($H2358 - SUM($L2464:BY2464), $H2358 * (BZ2410 + BZ2436)), MAX(0, MIN($H2358 - SUM($L2464:BY2464), $H2358 *  (BZ2410 + BZ2436)))))","v":0},{"$f":" IF(CA$2447 = 1, CA2384, IF($H2358 < 0, MAX($H2358 - SUM($L2464:BZ2464), $H2358 * (CA2410 + CA2436)), MAX(0, MIN($H2358 - SUM($L2464:BZ2464), $H2358 *  (CA2410 + CA2436)))))","v":0}]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$50, \"dd mmm yy\") & \" - real - D5Y\"","v":"Depreciation - capex addition - 01 Apr 09 - real - D5Y"},null,null,null,"GBP m",null,0,null,{"$f":" IF(M$2447 = 1, M2385, IF($H2359 < 0, MAX($H2359 - SUM($L2465:L2465), $H2359 * (M2411 + M2437)), MAX(0, MIN($H2359 - SUM($L2465:L2465), $H2359 *  (M2411 + M2437)))))","v":0},{"$f":" IF(N$2447 = 1, N2385, IF($H2359 < 0, MAX($H2359 - SUM($L2465:M2465), $H2359 * (N2411 + N2437)), MAX(0, MIN($H2359 - SUM($L2465:M2465), $H2359 *  (N2411 + N2437)))))","v":0},{"$f":" IF(O$2447 = 1, O2385, IF($H2359 < 0, MAX($H2359 - SUM($L2465:N2465), $H2359 * (O2411 + O2437)), MAX(0, MIN($H2359 - SUM($L2465:N2465), $H2359 *  (O2411 + O2437)))))","v":0},{"$f":" IF(P$2447 = 1, P2385, IF($H2359 < 0, MAX($H2359 - SUM($L2465:O2465), $H2359 * (P2411 + P2437)), MAX(0, MIN($H2359 - SUM($L2465:O2465), $H2359 *  (P2411 + P2437)))))","v":0},{"$f":" IF(Q$2447 = 1, Q2385, IF($H2359 < 0, MAX($H2359 - SUM($L2465:P2465), $H2359 * (Q2411 + Q2437)), MAX(0, MIN($H2359 - SUM($L2465:P2465), $H2359 *  (Q2411 + Q2437)))))","v":0},{"$f":" IF(R$2447 = 1, R2385, IF($H2359 < 0, MAX($H2359 - SUM($L2465:Q2465), $H2359 * (R2411 + R2437)), MAX(0, MIN($H2359 - SUM($L2465:Q2465), $H2359 *  (R2411 + R2437)))))","v":0},{"$f":" IF(S$2447 = 1, S2385, IF($H2359 < 0, MAX($H2359 - SUM($L2465:R2465), $H2359 * (S2411 + S2437)), MAX(0, MIN($H2359 - SUM($L2465:R2465), $H2359 *  (S2411 + S2437)))))","v":0},{"$f":" IF(T$2447 = 1, T2385, IF($H2359 < 0, MAX($H2359 - SUM($L2465:S2465), $H2359 * (T2411 + T2437)), MAX(0, MIN($H2359 - SUM($L2465:S2465), $H2359 *  (T2411 + T2437)))))","v":0},{"$f":" IF(U$2447 = 1, U2385, IF($H2359 < 0, MAX($H2359 - SUM($L2465:T2465), $H2359 * (U2411 + U2437)), MAX(0, MIN($H2359 - SUM($L2465:T2465), $H2359 *  (U2411 + U2437)))))","v":0},{"$f":" IF(V$2447 = 1, V2385, IF($H2359 < 0, MAX($H2359 - SUM($L2465:U2465), $H2359 * (V2411 + V2437)), MAX(0, MIN($H2359 - SUM($L2465:U2465), $H2359 *  (V2411 + V2437)))))","v":0},{"$f":" IF(W$2447 = 1, W2385, IF($H2359 < 0, MAX($H2359 - SUM($L2465:V2465), $H2359 * (W2411 + W2437)), MAX(0, MIN($H2359 - SUM($L2465:V2465), $H2359 *  (W2411 + W2437)))))","v":0},{"$f":" IF(X$2447 = 1, X2385, IF($H2359 < 0, MAX($H2359 - SUM($L2465:W2465), $H2359 * (X2411 + X2437)), MAX(0, MIN($H2359 - SUM($L2465:W2465), $H2359 *  (X2411 + X2437)))))","v":0},{"$f":" IF(Y$2447 = 1, Y2385, IF($H2359 < 0, MAX($H2359 - SUM($L2465:X2465), $H2359 * (Y2411 + Y2437)), MAX(0, MIN($H2359 - SUM($L2465:X2465), $H2359 *  (Y2411 + Y2437)))))","v":0},{"$f":" IF(Z$2447 = 1, Z2385, IF($H2359 < 0, MAX($H2359 - SUM($L2465:Y2465), $H2359 * (Z2411 + Z2437)), MAX(0, MIN($H2359 - SUM($L2465:Y2465), $H2359 *  (Z2411 + Z2437)))))","v":0},{"$f":" IF(AA$2447 = 1, AA2385, IF($H2359 < 0, MAX($H2359 - SUM($L2465:Z2465), $H2359 * (AA2411 + AA2437)), MAX(0, MIN($H2359 - SUM($L2465:Z2465), $H2359 *  (AA2411 + AA2437)))))","v":0},{"$f":" IF(AB$2447 = 1, AB2385, IF($H2359 < 0, MAX($H2359 - SUM($L2465:AA2465), $H2359 * (AB2411 + AB2437)), MAX(0, MIN($H2359 - SUM($L2465:AA2465), $H2359 *  (AB2411 + AB2437)))))","v":0},{"$f":" IF(AC$2447 = 1, AC2385, IF($H2359 < 0, MAX($H2359 - SUM($L2465:AB2465), $H2359 * (AC2411 + AC2437)), MAX(0, MIN($H2359 - SUM($L2465:AB2465), $H2359 *  (AC2411 + AC2437)))))","v":0},{"$f":" IF(AD$2447 = 1, AD2385, IF($H2359 < 0, MAX($H2359 - SUM($L2465:AC2465), $H2359 * (AD2411 + AD2437)), MAX(0, MIN($H2359 - SUM($L2465:AC2465), $H2359 *  (AD2411 + AD2437)))))","v":0},{"$f":" IF(AE$2447 = 1, AE2385, IF($H2359 < 0, MAX($H2359 - SUM($L2465:AD2465), $H2359 * (AE2411 + AE2437)), MAX(0, MIN($H2359 - SUM($L2465:AD2465), $H2359 *  (AE2411 + AE2437)))))","v":0},{"$f":" IF(AF$2447 = 1, AF2385, IF($H2359 < 0, MAX($H2359 - SUM($L2465:AE2465), $H2359 * (AF2411 + AF2437)), MAX(0, MIN($H2359 - SUM($L2465:AE2465), $H2359 *  (AF2411 + AF2437)))))","v":0},{"$f":" IF(AG$2447 = 1, AG2385, IF($H2359 < 0, MAX($H2359 - SUM($L2465:AF2465), $H2359 * (AG2411 + AG2437)), MAX(0, MIN($H2359 - SUM($L2465:AF2465), $H2359 *  (AG2411 + AG2437)))))","v":0},{"$f":" IF(AH$2447 = 1, AH2385, IF($H2359 < 0, MAX($H2359 - SUM($L2465:AG2465), $H2359 * (AH2411 + AH2437)), MAX(0, MIN($H2359 - SUM($L2465:AG2465), $H2359 *  (AH2411 + AH2437)))))","v":0},{"$f":" IF(AI$2447 = 1, AI2385, IF($H2359 < 0, MAX($H2359 - SUM($L2465:AH2465), $H2359 * (AI2411 + AI2437)), MAX(0, MIN($H2359 - SUM($L2465:AH2465), $H2359 *  (AI2411 + AI2437)))))","v":0},{"$f":" IF(AJ$2447 = 1, AJ2385, IF($H2359 < 0, MAX($H2359 - SUM($L2465:AI2465), $H2359 * (AJ2411 + AJ2437)), MAX(0, MIN($H2359 - SUM($L2465:AI2465), $H2359 *  (AJ2411 + AJ2437)))))","v":0},{"$f":" IF(AK$2447 = 1, AK2385, IF($H2359 < 0, MAX($H2359 - SUM($L2465:AJ2465), $H2359 * (AK2411 + AK2437)), MAX(0, MIN($H2359 - SUM($L2465:AJ2465), $H2359 *  (AK2411 + AK2437)))))","v":0},{"$f":" IF(AL$2447 = 1, AL2385, IF($H2359 < 0, MAX($H2359 - SUM($L2465:AK2465), $H2359 * (AL2411 + AL2437)), MAX(0, MIN($H2359 - SUM($L2465:AK2465), $H2359 *  (AL2411 + AL2437)))))","v":0},{"$f":" IF(AM$2447 = 1, AM2385, IF($H2359 < 0, MAX($H2359 - SUM($L2465:AL2465), $H2359 * (AM2411 + AM2437)), MAX(0, MIN($H2359 - SUM($L2465:AL2465), $H2359 *  (AM2411 + AM2437)))))","v":0},{"$f":" IF(AN$2447 = 1, AN2385, IF($H2359 < 0, MAX($H2359 - SUM($L2465:AM2465), $H2359 * (AN2411 + AN2437)), MAX(0, MIN($H2359 - SUM($L2465:AM2465), $H2359 *  (AN2411 + AN2437)))))","v":0},{"$f":" IF(AO$2447 = 1, AO2385, IF($H2359 < 0, MAX($H2359 - SUM($L2465:AN2465), $H2359 * (AO2411 + AO2437)), MAX(0, MIN($H2359 - SUM($L2465:AN2465), $H2359 *  (AO2411 + AO2437)))))","v":0},{"$f":" IF(AP$2447 = 1, AP2385, IF($H2359 < 0, MAX($H2359 - SUM($L2465:AO2465), $H2359 * (AP2411 + AP2437)), MAX(0, MIN($H2359 - SUM($L2465:AO2465), $H2359 *  (AP2411 + AP2437)))))","v":0},{"$f":" IF(AQ$2447 = 1, AQ2385, IF($H2359 < 0, MAX($H2359 - SUM($L2465:AP2465), $H2359 * (AQ2411 + AQ2437)), MAX(0, MIN($H2359 - SUM($L2465:AP2465), $H2359 *  (AQ2411 + AQ2437)))))","v":0},{"$f":" IF(AR$2447 = 1, AR2385, IF($H2359 < 0, MAX($H2359 - SUM($L2465:AQ2465), $H2359 * (AR2411 + AR2437)), MAX(0, MIN($H2359 - SUM($L2465:AQ2465), $H2359 *  (AR2411 + AR2437)))))","v":0},{"$f":" IF(AS$2447 = 1, AS2385, IF($H2359 < 0, MAX($H2359 - SUM($L2465:AR2465), $H2359 * (AS2411 + AS2437)), MAX(0, MIN($H2359 - SUM($L2465:AR2465), $H2359 *  (AS2411 + AS2437)))))","v":0},{"$f":" IF(AT$2447 = 1, AT2385, IF($H2359 < 0, MAX($H2359 - SUM($L2465:AS2465), $H2359 * (AT2411 + AT2437)), MAX(0, MIN($H2359 - SUM($L2465:AS2465), $H2359 *  (AT2411 + AT2437)))))","v":0},{"$f":" IF(AU$2447 = 1, AU2385, IF($H2359 < 0, MAX($H2359 - SUM($L2465:AT2465), $H2359 * (AU2411 + AU2437)), MAX(0, MIN($H2359 - SUM($L2465:AT2465), $H2359 *  (AU2411 + AU2437)))))","v":0},{"$f":" IF(AV$2447 = 1, AV2385, IF($H2359 < 0, MAX($H2359 - SUM($L2465:AU2465), $H2359 * (AV2411 + AV2437)), MAX(0, MIN($H2359 - SUM($L2465:AU2465), $H2359 *  (AV2411 + AV2437)))))","v":0},{"$f":" IF(AW$2447 = 1, AW2385, IF($H2359 < 0, MAX($H2359 - SUM($L2465:AV2465), $H2359 * (AW2411 + AW2437)), MAX(0, MIN($H2359 - SUM($L2465:AV2465), $H2359 *  (AW2411 + AW2437)))))","v":0},{"$f":" IF(AX$2447 = 1, AX2385, IF($H2359 < 0, MAX($H2359 - SUM($L2465:AW2465), $H2359 * (AX2411 + AX2437)), MAX(0, MIN($H2359 - SUM($L2465:AW2465), $H2359 *  (AX2411 + AX2437)))))","v":0},{"$f":" IF(AY$2447 = 1, AY2385, IF($H2359 < 0, MAX($H2359 - SUM($L2465:AX2465), $H2359 * (AY2411 + AY2437)), MAX(0, MIN($H2359 - SUM($L2465:AX2465), $H2359 *  (AY2411 + AY2437)))))","v":0},{"$f":" IF(AZ$2447 = 1, AZ2385, IF($H2359 < 0, MAX($H2359 - SUM($L2465:AY2465), $H2359 * (AZ2411 + AZ2437)), MAX(0, MIN($H2359 - SUM($L2465:AY2465), $H2359 *  (AZ2411 + AZ2437)))))","v":0},{"$f":" IF(BA$2447 = 1, BA2385, IF($H2359 < 0, MAX($H2359 - SUM($L2465:AZ2465), $H2359 * (BA2411 + BA2437)), MAX(0, MIN($H2359 - SUM($L2465:AZ2465), $H2359 *  (BA2411 + BA2437)))))","v":0},{"$f":" IF(BB$2447 = 1, BB2385, IF($H2359 < 0, MAX($H2359 - SUM($L2465:BA2465), $H2359 * (BB2411 + BB2437)), MAX(0, MIN($H2359 - SUM($L2465:BA2465), $H2359 *  (BB2411 + BB2437)))))","v":0},{"$f":" IF(BC$2447 = 1, BC2385, IF($H2359 < 0, MAX($H2359 - SUM($L2465:BB2465), $H2359 * (BC2411 + BC2437)), MAX(0, MIN($H2359 - SUM($L2465:BB2465), $H2359 *  (BC2411 + BC2437)))))","v":0},{"$f":" IF(BD$2447 = 1, BD2385, IF($H2359 < 0, MAX($H2359 - SUM($L2465:BC2465), $H2359 * (BD2411 + BD2437)), MAX(0, MIN($H2359 - SUM($L2465:BC2465), $H2359 *  (BD2411 + BD2437)))))","v":0},{"$f":" IF(BE$2447 = 1, BE2385, IF($H2359 < 0, MAX($H2359 - SUM($L2465:BD2465), $H2359 * (BE2411 + BE2437)), MAX(0, MIN($H2359 - SUM($L2465:BD2465), $H2359 *  (BE2411 + BE2437)))))","v":0},{"$f":" IF(BF$2447 = 1, BF2385, IF($H2359 < 0, MAX($H2359 - SUM($L2465:BE2465), $H2359 * (BF2411 + BF2437)), MAX(0, MIN($H2359 - SUM($L2465:BE2465), $H2359 *  (BF2411 + BF2437)))))","v":0},{"$f":" IF(BG$2447 = 1, BG2385, IF($H2359 < 0, MAX($H2359 - SUM($L2465:BF2465), $H2359 * (BG2411 + BG2437)), MAX(0, MIN($H2359 - SUM($L2465:BF2465), $H2359 *  (BG2411 + BG2437)))))","v":0},{"$f":" IF(BH$2447 = 1, BH2385, IF($H2359 < 0, MAX($H2359 - SUM($L2465:BG2465), $H2359 * (BH2411 + BH2437)), MAX(0, MIN($H2359 - SUM($L2465:BG2465), $H2359 *  (BH2411 + BH2437)))))","v":0},{"$f":" IF(BI$2447 = 1, BI2385, IF($H2359 < 0, MAX($H2359 - SUM($L2465:BH2465), $H2359 * (BI2411 + BI2437)), MAX(0, MIN($H2359 - SUM($L2465:BH2465), $H2359 *  (BI2411 + BI2437)))))","v":0},{"$f":" IF(BJ$2447 = 1, BJ2385, IF($H2359 < 0, MAX($H2359 - SUM($L2465:BI2465), $H2359 * (BJ2411 + BJ2437)), MAX(0, MIN($H2359 - SUM($L2465:BI2465), $H2359 *  (BJ2411 + BJ2437)))))","v":0},{"$f":" IF(BK$2447 = 1, BK2385, IF($H2359 < 0, MAX($H2359 - SUM($L2465:BJ2465), $H2359 * (BK2411 + BK2437)), MAX(0, MIN($H2359 - SUM($L2465:BJ2465), $H2359 *  (BK2411 + BK2437)))))","v":0},{"$f":" IF(BL$2447 = 1, BL2385, IF($H2359 < 0, MAX($H2359 - SUM($L2465:BK2465), $H2359 * (BL2411 + BL2437)), MAX(0, MIN($H2359 - SUM($L2465:BK2465), $H2359 *  (BL2411 + BL2437)))))","v":0},{"$f":" IF(BM$2447 = 1, BM2385, IF($H2359 < 0, MAX($H2359 - SUM($L2465:BL2465), $H2359 * (BM2411 + BM2437)), MAX(0, MIN($H2359 - SUM($L2465:BL2465), $H2359 *  (BM2411 + BM2437)))))","v":0},{"$f":" IF(BN$2447 = 1, BN2385, IF($H2359 < 0, MAX($H2359 - SUM($L2465:BM2465), $H2359 * (BN2411 + BN2437)), MAX(0, MIN($H2359 - SUM($L2465:BM2465), $H2359 *  (BN2411 + BN2437)))))","v":0},{"$f":" IF(BO$2447 = 1, BO2385, IF($H2359 < 0, MAX($H2359 - SUM($L2465:BN2465), $H2359 * (BO2411 + BO2437)), MAX(0, MIN($H2359 - SUM($L2465:BN2465), $H2359 *  (BO2411 + BO2437)))))","v":0},{"$f":" IF(BP$2447 = 1, BP2385, IF($H2359 < 0, MAX($H2359 - SUM($L2465:BO2465), $H2359 * (BP2411 + BP2437)), MAX(0, MIN($H2359 - SUM($L2465:BO2465), $H2359 *  (BP2411 + BP2437)))))","v":0},{"$f":" IF(BQ$2447 = 1, BQ2385, IF($H2359 < 0, MAX($H2359 - SUM($L2465:BP2465), $H2359 * (BQ2411 + BQ2437)), MAX(0, MIN($H2359 - SUM($L2465:BP2465), $H2359 *  (BQ2411 + BQ2437)))))","v":0},{"$f":" IF(BR$2447 = 1, BR2385, IF($H2359 < 0, MAX($H2359 - SUM($L2465:BQ2465), $H2359 * (BR2411 + BR2437)), MAX(0, MIN($H2359 - SUM($L2465:BQ2465), $H2359 *  (BR2411 + BR2437)))))","v":0},{"$f":" IF(BS$2447 = 1, BS2385, IF($H2359 < 0, MAX($H2359 - SUM($L2465:BR2465), $H2359 * (BS2411 + BS2437)), MAX(0, MIN($H2359 - SUM($L2465:BR2465), $H2359 *  (BS2411 + BS2437)))))","v":0},{"$f":" IF(BT$2447 = 1, BT2385, IF($H2359 < 0, MAX($H2359 - SUM($L2465:BS2465), $H2359 * (BT2411 + BT2437)), MAX(0, MIN($H2359 - SUM($L2465:BS2465), $H2359 *  (BT2411 + BT2437)))))","v":0},{"$f":" IF(BU$2447 = 1, BU2385, IF($H2359 < 0, MAX($H2359 - SUM($L2465:BT2465), $H2359 * (BU2411 + BU2437)), MAX(0, MIN($H2359 - SUM($L2465:BT2465), $H2359 *  (BU2411 + BU2437)))))","v":0},{"$f":" IF(BV$2447 = 1, BV2385, IF($H2359 < 0, MAX($H2359 - SUM($L2465:BU2465), $H2359 * (BV2411 + BV2437)), MAX(0, MIN($H2359 - SUM($L2465:BU2465), $H2359 *  (BV2411 + BV2437)))))","v":0},{"$f":" IF(BW$2447 = 1, BW2385, IF($H2359 < 0, MAX($H2359 - SUM($L2465:BV2465), $H2359 * (BW2411 + BW2437)), MAX(0, MIN($H2359 - SUM($L2465:BV2465), $H2359 *  (BW2411 + BW2437)))))","v":0},{"$f":" IF(BX$2447 = 1, BX2385, IF($H2359 < 0, MAX($H2359 - SUM($L2465:BW2465), $H2359 * (BX2411 + BX2437)), MAX(0, MIN($H2359 - SUM($L2465:BW2465), $H2359 *  (BX2411 + BX2437)))))","v":0},{"$f":" IF(BY$2447 = 1, BY2385, IF($H2359 < 0, MAX($H2359 - SUM($L2465:BX2465), $H2359 * (BY2411 + BY2437)), MAX(0, MIN($H2359 - SUM($L2465:BX2465), $H2359 *  (BY2411 + BY2437)))))","v":0},{"$f":" IF(BZ$2447 = 1, BZ2385, IF($H2359 < 0, MAX($H2359 - SUM($L2465:BY2465), $H2359 * (BZ2411 + BZ2437)), MAX(0, MIN($H2359 - SUM($L2465:BY2465), $H2359 *  (BZ2411 + BZ2437)))))","v":0},{"$f":" IF(CA$2447 = 1, CA2385, IF($H2359 < 0, MAX($H2359 - SUM($L2465:BZ2465), $H2359 * (CA2411 + CA2437)), MAX(0, MIN($H2359 - SUM($L2465:BZ2465), $H2359 *  (CA2411 + CA2437)))))","v":0}]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$55, \"dd mmm yy\") & \" - real - D5Y\"","v":"Depreciation - capex addition - 01 Oct 14 - real - D5Y"},null,null,null,"GBP m",null,6.9733848115972936,null,{"$f":" IF(M$2447 = 1, M2390, IF($H2364 < 0, MAX($H2364 - SUM($L2470:L2470), $H2364 * (M2416 + M2442)), MAX(0, MIN($H2364 - SUM($L2470:L2470), $H2364 *  (M2416 + M2442)))))","v":0},{"$f":" IF(N$2447 = 1, N2390, IF($H2364 < 0, MAX($H2364 - SUM($L2470:M2470), $H2364 * (N2416 + N2442)), MAX(0, MIN($H2364 - SUM($L2470:M2470), $H2364 *  (N2416 + N2442)))))","v":0},{"$f":" IF(O$2447 = 1, O2390, IF($H2364 < 0, MAX($H2364 - SUM($L2470:N2470), $H2364 * (O2416 + O2442)), MAX(0, MIN($H2364 - SUM($L2470:N2470), $H2364 *  (O2416 + O2442)))))","v":0},{"$f":" IF(P$2447 = 1, P2390, IF($H2364 < 0, MAX($H2364 - SUM($L2470:O2470), $H2364 * (P2416 + P2442)), MAX(0, MIN($H2364 - SUM($L2470:O2470), $H2364 *  (P2416 + P2442)))))","v":0},{"$f":" IF(Q$2447 = 1, Q2390, IF($H2364 < 0, MAX($H2364 - SUM($L2470:P2470), $H2364 * (Q2416 + Q2442)), MAX(0, MIN($H2364 - SUM($L2470:P2470), $H2364 *  (Q2416 + Q2442)))))","v":0},{"$f":" IF(R$2447 = 1, R2390, IF($H2364 < 0, MAX($H2364 - SUM($L2470:Q2470), $H2364 * (R2416 + R2442)), MAX(0, MIN($H2364 - SUM($L2470:Q2470), $H2364 *  (R2416 + R2442)))))","v":0},{"$f":" IF(S$2447 = 1, S2390, IF($H2364 < 0, MAX($H2364 - SUM($L2470:R2470), $H2364 * (S2416 + S2442)), MAX(0, MIN($H2364 - SUM($L2470:R2470), $H2364 *  (S2416 + S2442)))))","v":0},{"$f":" IF(T$2447 = 1, T2390, IF($H2364 < 0, MAX($H2364 - SUM($L2470:S2470), $H2364 * (T2416 + T2442)), MAX(0, MIN($H2364 - SUM($L2470:S2470), $H2364 *  (T2416 + T2442)))))","v":0},{"$f":" IF(U$2447 = 1, U2390, IF($H2364 < 0, MAX($H2364 - SUM($L2470:T2470), $H2364 * (U2416 + U2442)), MAX(0, MIN($H2364 - SUM($L2470:T2470), $H2364 *  (U2416 + U2442)))))","v":0},{"$f":" IF(V$2447 = 1, V2390, IF($H2364 < 0, MAX($H2364 - SUM($L2470:U2470), $H2364 * (V2416 + V2442)), MAX(0, MIN($H2364 - SUM($L2470:U2470), $H2364 *  (V2416 + V2442)))))","v":0},{"$f":" IF(W$2447 = 1, W2390, IF($H2364 < 0, MAX($H2364 - SUM($L2470:V2470), $H2364 * (W2416 + W2442)), MAX(0, MIN($H2364 - SUM($L2470:V2470), $H2364 *  (W2416 + W2442)))))","v":0},{"$f":" IF(X$2447 = 1, X2390, IF($H2364 < 0, MAX($H2364 - SUM($L2470:W2470), $H2364 * (X2416 + X2442)), MAX(0, MIN($H2364 - SUM($L2470:W2470), $H2364 *  (X2416 + X2442)))))","v":0},{"$f":" IF(Y$2447 = 1, Y2390, IF($H2364 < 0, MAX($H2364 - SUM($L2470:X2470), $H2364 * (Y2416 + Y2442)), MAX(0, MIN($H2364 - SUM($L2470:X2470), $H2364 *  (Y2416 + Y2442)))))","v":0},{"$f":" IF(Z$2447 = 1, Z2390, IF($H2364 < 0, MAX($H2364 - SUM($L2470:Y2470), $H2364 * (Z2416 + Z2442)), MAX(0, MIN($H2364 - SUM($L2470:Y2470), $H2364 *  (Z2416 + Z2442)))))","v":0},{"$f":" IF(AA$2447 = 1, AA2390, IF($H2364 < 0, MAX($H2364 - SUM($L2470:Z2470), $H2364 * (AA2416 + AA2442)), MAX(0, MIN($H2364 - SUM($L2470:Z2470), $H2364 *  (AA2416 + AA2442)))))","v":0},{"$f":" IF(AB$2447 = 1, AB2390, IF($H2364 < 0, MAX($H2364 - SUM($L2470:AA2470), $H2364 * (AB2416 + AB2442)), MAX(0, MIN($H2364 - SUM($L2470:AA2470), $H2364 *  (AB2416 + AB2442)))))","v":0},{"$f":" IF(AC$2447 = 1, AC2390, IF($H2364 < 0, MAX($H2364 - SUM($L2470:AB2470), $H2364 * (AC2416 + AC2442)), MAX(0, MIN($H2364 - SUM($L2470:AB2470), $H2364 *  (AC2416 + AC2442)))))","v":0},{"$f":" IF(AD$2447 = 1, AD2390, IF($H2364 < 0, MAX($H2364 - SUM($L2470:AC2470), $H2364 * (AD2416 + AD2442)), MAX(0, MIN($H2364 - SUM($L2470:AC2470), $H2364 *  (AD2416 + AD2442)))))","v":0},{"$f":" IF(AE$2447 = 1, AE2390, IF($H2364 < 0, MAX($H2364 - SUM($L2470:AD2470), $H2364 * (AE2416 + AE2442)), MAX(0, MIN($H2364 - SUM($L2470:AD2470), $H2364 *  (AE2416 + AE2442)))))","v":0},{"$f":" IF(AF$2447 = 1, AF2390, IF($H2364 < 0, MAX($H2364 - SUM($L2470:AE2470), $H2364 * (AF2416 + AF2442)), MAX(0, MIN($H2364 - SUM($L2470:AE2470), $H2364 *  (AF2416 + AF2442)))))","v":0},{"$f":" IF(AG$2447 = 1, AG2390, IF($H2364 < 0, MAX($H2364 - SUM($L2470:AF2470), $H2364 * (AG2416 + AG2442)), MAX(0, MIN($H2364 - SUM($L2470:AF2470), $H2364 *  (AG2416 + AG2442)))))","v":0},{"$f":" IF(AH$2447 = 1, AH2390, IF($H2364 < 0, MAX($H2364 - SUM($L2470:AG2470), $H2364 * (AH2416 + AH2442)), MAX(0, MIN($H2364 - SUM($L2470:AG2470), $H2364 *  (AH2416 + AH2442)))))","v":0.69733848115973029},{"$f":" IF(AI$2447 = 1, AI2390, IF($H2364 < 0, MAX($H2364 - SUM($L2470:AH2470), $H2364 * (AI2416 + AI2442)), MAX(0, MIN($H2364 - SUM($L2470:AH2470), $H2364 *  (AI2416 + AI2442)))))","v":1.3946769623194557},{"$f":" IF(AJ$2447 = 1, AJ2390, IF($H2364 < 0, MAX($H2364 - SUM($L2470:AI2470), $H2364 * (AJ2416 + AJ2442)), MAX(0, MIN($H2364 - SUM($L2470:AI2470), $H2364 *  (AJ2416 + AJ2442)))))","v":1.3946769623194557},{"$f":" IF(AK$2447 = 1, AK2390, IF($H2364 < 0, MAX($H2364 - SUM($L2470:AJ2470), $H2364 * (AK2416 + AK2442)), MAX(0, MIN($H2364 - SUM($L2470:AJ2470), $H2364 *  (AK2416 + AK2442)))))","v":1.3946769623194608},{"$f":" IF(AL$2447 = 1, AL2390, IF($H2364 < 0, MAX($H2364 - SUM($L2470:AK2470), $H2364 * (AL2416 + AL2442)), MAX(0, MIN($H2364 - SUM($L2470:AK2470), $H2364 *  (AL2416 + AL2442)))))","v":1.3946769623194608},{"$f":" IF(AM$2447 = 1, AM2390, IF($H2364 < 0, MAX($H2364 - SUM($L2470:AL2470), $H2364 * (AM2416 + AM2442)), MAX(0, MIN($H2364 - SUM($L2470:AL2470), $H2364 *  (AM2416 + AM2442)))))","v":0.69733848115973041},{"$f":" IF(AN$2447 = 1, AN2390, IF($H2364 < 0, MAX($H2364 - SUM($L2470:AM2470), $H2364 * (AN2416 + AN2442)), MAX(0, MIN($H2364 - SUM($L2470:AM2470), $H2364 *  (AN2416 + AN2442)))))","v":0},{"$f":" IF(AO$2447 = 1, AO2390, IF($H2364 < 0, MAX($H2364 - SUM($L2470:AN2470), $H2364 * (AO2416 + AO2442)), MAX(0, MIN($H2364 - SUM($L2470:AN2470), $H2364 *  (AO2416 + AO2442)))))","v":0},{"$f":" IF(AP$2447 = 1, AP2390, IF($H2364 < 0, MAX($H2364 - SUM($L2470:AO2470), $H2364 * (AP2416 + AP2442)), MAX(0, MIN($H2364 - SUM($L2470:AO2470), $H2364 *  (AP2416 + AP2442)))))","v":0},{"$f":" IF(AQ$2447 = 1, AQ2390, IF($H2364 < 0, MAX($H2364 - SUM($L2470:AP2470), $H2364 * (AQ2416 + AQ2442)), MAX(0, MIN($H2364 - SUM($L2470:AP2470), $H2364 *  (AQ2416 + AQ2442)))))","v":0},{"$f":" IF(AR$2447 = 1, AR2390, IF($H2364 < 0, MAX($H2364 - SUM($L2470:AQ2470), $H2364 * (AR2416 + AR2442)), MAX(0, MIN($H2364 - SUM($L2470:AQ2470), $H2364 *  (AR2416 + AR2442)))))","v":0},{"$f":" IF(AS$2447 = 1, AS2390, IF($H2364 < 0, MAX($H2364 - SUM($L2470:AR2470), $H2364 * (AS2416 + AS2442)), MAX(0, MIN($H2364 - SUM($L2470:AR2470), $H2364 *  (AS2416 + AS2442)))))","v":0},{"$f":" IF(AT$2447 = 1, AT2390, IF($H2364 < 0, MAX($H2364 - SUM($L2470:AS2470), $H2364 * (AT2416 + AT2442)), MAX(0, MIN($H2364 - SUM($L2470:AS2470), $H2364 *  (AT2416 + AT2442)))))","v":0},{"$f":" IF(AU$2447 = 1, AU2390, IF($H2364 < 0, MAX($H2364 - SUM($L2470:AT2470), $H2364 * (AU2416 + AU2442)), MAX(0, MIN($H2364 - SUM($L2470:AT2470), $H2364 *  (AU2416 + AU2442)))))","v":0},{"$f":" IF(AV$2447 = 1, AV2390, IF($H2364 < 0, MAX($H2364 - SUM($L2470:AU2470), $H2364 * (AV2416 + AV2442)), MAX(0, MIN($H2364 - SUM($L2470:AU2470), $H2364 *  (AV2416 + AV2442)))))","v":0},{"$f":" IF(AW$2447 = 1, AW2390, IF($H2364 < 0, MAX($H2364 - SUM($L2470:AV2470), $H2364 * (AW2416 + AW2442)), MAX(0, MIN($H2364 - SUM($L2470:AV2470), $H2364 *  (AW2416 + AW2442)))))","v":0},{"$f":" IF(AX$2447 = 1, AX2390, IF($H2364 < 0, MAX($H2364 - SUM($L2470:AW2470), $H2364 * (AX2416 + AX2442)), MAX(0, MIN($H2364 - SUM($L2470:AW2470), $H2364 *  (AX2416 + AX2442)))))","v":0},{"$f":" IF(AY$2447 = 1, AY2390, IF($H2364 < 0, MAX($H2364 - SUM($L2470:AX2470), $H2364 * (AY2416 + AY2442)), MAX(0, MIN($H2364 - SUM($L2470:AX2470), $H2364 *  (AY2416 + AY2442)))))","v":0},{"$f":" IF(AZ$2447 = 1, AZ2390, IF($H2364 < 0, MAX($H2364 - SUM($L2470:AY2470), $H2364 * (AZ2416 + AZ2442)), MAX(0, MIN($H2364 - SUM($L2470:AY2470), $H2364 *  (AZ2416 + AZ2442)))))","v":0},{"$f":" IF(BA$2447 = 1, BA2390, IF($H2364 < 0, MAX($H2364 - SUM($L2470:AZ2470), $H2364 * (BA2416 + BA2442)), MAX(0, MIN($H2364 - SUM($L2470:AZ2470), $H2364 *  (BA2416 + BA2442)))))","v":0},{"$f":" IF(BB$2447 = 1, BB2390, IF($H2364 < 0, MAX($H2364 - SUM($L2470:BA2470), $H2364 * (BB2416 + BB2442)), MAX(0, MIN($H2364 - SUM($L2470:BA2470), $H2364 *  (BB2416 + BB2442)))))","v":0},{"$f":" IF(BC$2447 = 1, BC2390, IF($H2364 < 0, MAX($H2364 - SUM($L2470:BB2470), $H2364 * (BC2416 + BC2442)), MAX(0, MIN($H2364 - SUM($L2470:BB2470), $H2364 *  (BC2416 + BC2442)))))","v":0},{"$f":" IF(BD$2447 = 1, BD2390, IF($H2364 < 0, MAX($H2364 - SUM($L2470:BC2470), $H2364 * (BD2416 + BD2442)), MAX(0, MIN($H2364 - SUM($L2470:BC2470), $H2364 *  (BD2416 + BD2442)))))","v":0},{"$f":" IF(BE$2447 = 1, BE2390, IF($H2364 < 0, MAX($H2364 - SUM($L2470:BD2470), $H2364 * (BE2416 + BE2442)), MAX(0, MIN($H2364 - SUM($L2470:BD2470), $H2364 *  (BE2416 + BE2442)))))","v":0},{"$f":" IF(BF$2447 = 1, BF2390, IF($H2364 < 0, MAX($H2364 - SUM($L2470:BE2470), $H2364 * (BF2416 + BF2442)), MAX(0, MIN($H2364 - SUM($L2470:BE2470), $H2364 *  (BF2416 + BF2442)))))","v":0},{"$f":" IF(BG$2447 = 1, BG2390, IF($H2364 < 0, MAX($H2364 - SUM($L2470:BF2470), $H2364 * (BG2416 + BG2442)), MAX(0, MIN($H2364 - SUM($L2470:BF2470), $H2364 *  (BG2416 + BG2442)))))","v":0},{"$f":" IF(BH$2447 = 1, BH2390, IF($H2364 < 0, MAX($H2364 - SUM($L2470:BG2470), $H2364 * (BH2416 + BH2442)), MAX(0, MIN($H2364 - SUM($L2470:BG2470), $H2364 *  (BH2416 + BH2442)))))","v":0},{"$f":" IF(BI$2447 = 1, BI2390, IF($H2364 < 0, MAX($H2364 - SUM($L2470:BH2470), $H2364 * (BI2416 + BI2442)), MAX(0, MIN($H2364 - SUM($L2470:BH2470), $H2364 *  (BI2416 + BI2442)))))","v":0},{"$f":" IF(BJ$2447 = 1, BJ2390, IF($H2364 < 0, MAX($H2364 - SUM($L2470:BI2470), $H2364 * (BJ2416 + BJ2442)), MAX(0, MIN($H2364 - SUM($L2470:BI2470), $H2364 *  (BJ2416 + BJ2442)))))","v":0},{"$f":" IF(BK$2447 = 1, BK2390, IF($H2364 < 0, MAX($H2364 - SUM($L2470:BJ2470), $H2364 * (BK2416 + BK2442)), MAX(0, MIN($H2364 - SUM($L2470:BJ2470), $H2364 *  (BK2416 + BK2442)))))","v":0},{"$f":" IF(BL$2447 = 1, BL2390, IF($H2364 < 0, MAX($H2364 - SUM($L2470:BK2470), $H2364 * (BL2416 + BL2442)), MAX(0, MIN($H2364 - SUM($L2470:BK2470), $H2364 *  (BL2416 + BL2442)))))","v":0},{"$f":" IF(BM$2447 = 1, BM2390, IF($H2364 < 0, MAX($H2364 - SUM($L2470:BL2470), $H2364 * (BM2416 + BM2442)), MAX(0, MIN($H2364 - SUM($L2470:BL2470), $H2364 *  (BM2416 + BM2442)))))","v":0},{"$f":" IF(BN$2447 = 1, BN2390, IF($H2364 < 0, MAX($H2364 - SUM($L2470:BM2470), $H2364 * (BN2416 + BN2442)), MAX(0, MIN($H2364 - SUM($L2470:BM2470), $H2364 *  (BN2416 + BN2442)))))","v":0},{"$f":" IF(BO$2447 = 1, BO2390, IF($H2364 < 0, MAX($H2364 - SUM($L2470:BN2470), $H2364 * (BO2416 + BO2442)), MAX(0, MIN($H2364 - SUM($L2470:BN2470), $H2364 *  (BO2416 + BO2442)))))","v":0},{"$f":" IF(BP$2447 = 1, BP2390, IF($H2364 < 0, MAX($H2364 - SUM($L2470:BO2470), $H2364 * (BP2416 + BP2442)), MAX(0, MIN($H2364 - SUM($L2470:BO2470), $H2364 *  (BP2416 + BP2442)))))","v":0},{"$f":" IF(BQ$2447 = 1, BQ2390, IF($H2364 < 0, MAX($H2364 - SUM($L2470:BP2470), $H2364 * (BQ2416 + BQ2442)), MAX(0, MIN($H2364 - SUM($L2470:BP2470), $H2364 *  (BQ2416 + BQ2442)))))","v":0},{"$f":" IF(BR$2447 = 1, BR2390, IF($H2364 < 0, MAX($H2364 - SUM($L2470:BQ2470), $H2364 * (BR2416 + BR2442)), MAX(0, MIN($H2364 - SUM($L2470:BQ2470), $H2364 *  (BR2416 + BR2442)))))","v":0},{"$f":" IF(BS$2447 = 1, BS2390, IF($H2364 < 0, MAX($H2364 - SUM($L2470:BR2470), $H2364 * (BS2416 + BS2442)), MAX(0, MIN($H2364 - SUM($L2470:BR2470), $H2364 *  (BS2416 + BS2442)))))","v":0},{"$f":" IF(BT$2447 = 1, BT2390, IF($H2364 < 0, MAX($H2364 - SUM($L2470:BS2470), $H2364 * (BT2416 + BT2442)), MAX(0, MIN($H2364 - SUM($L2470:BS2470), $H2364 *  (BT2416 + BT2442)))))","v":0},{"$f":" IF(BU$2447 = 1, BU2390, IF($H2364 < 0, MAX($H2364 - SUM($L2470:BT2470), $H2364 * (BU2416 + BU2442)), MAX(0, MIN($H2364 - SUM($L2470:BT2470), $H2364 *  (BU2416 + BU2442)))))","v":0},{"$f":" IF(BV$2447 = 1, BV2390, IF($H2364 < 0, MAX($H2364 - SUM($L2470:BU2470), $H2364 * (BV2416 + BV2442)), MAX(0, MIN($H2364 - SUM($L2470:BU2470), $H2364 *  (BV2416 + BV2442)))))","v":0},{"$f":" IF(BW$2447 = 1, BW2390, IF($H2364 < 0, MAX($H2364 - SUM($L2470:BV2470), $H2364 * (BW2416 + BW2442)), MAX(0, MIN($H2364 - SUM($L2470:BV2470), $H2364 *  (BW2416 + BW2442)))))","v":0},{"$f":" IF(BX$2447 = 1, BX2390, IF($H2364 < 0, MAX($H2364 - SUM($L2470:BW2470), $H2364 * (BX2416 + BX2442)), MAX(0, MIN($H2364 - SUM($L2470:BW2470), $H2364 *  (BX2416 + BX2442)))))","v":0},{"$f":" IF(BY$2447 = 1, BY2390, IF($H2364 < 0, MAX($H2364 - SUM($L2470:BX2470), $H2364 * (BY2416 + BY2442)), MAX(0, MIN($H2364 - SUM($L2470:BX2470), $H2364 *  (BY2416 + BY2442)))))","v":0},{"$f":" IF(BZ$2447 = 1, BZ2390, IF($H2364 < 0, MAX($H2364 - SUM($L2470:BY2470), $H2364 * (BZ2416 + BZ2442)), MAX(0, MIN($H2364 - SUM($L2470:BY2470), $H2364 *  (BZ2416 + BZ2442)))))","v":0},{"$f":" IF(CA$2447 = 1, CA2390, IF($H2364 < 0, MAX($H2364 - SUM($L2470:BZ2470), $H2364 * (CA2416 + CA2442)), MAX(0, MIN($H2364 - SUM($L2470:BZ2470), $H2364 *  (CA2416 + CA2442)))))","v":0}]
[]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$22","v":"Model period ending - RP1"},{"$f":" 'DL - C4 A'!F$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!G$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!H$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!I$22","v":"date"},{"$f":" 'DL - C4 A'!J$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!K$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!L$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!M$22","v":"1994-03-31"},{"$f":" 'DL - C4 A'!N$22","v":"1995-03-31"},{"$f":" 'DL - C4 A'!O$22","v":"1996-03-31"},{"$f":" 'DL - C4 A'!P$22","v":"1997-03-31"},{"$f":" 'DL - C4 A'!Q$22","v":"1998-03-31"},{"$f":" 'DL - C4 A'!R$22","v":"1999-03-31"},{"$f":" 'DL - C4 A'!S$22","v":"2000-03-31"},{"$f":" 'DL - C4 A'!T$22","v":"2001-03-31"},{"$f":" 'DL - C4 A'!U$22","v":"2002-03-31"},{"$f":" 'DL - C4 A'!V$22","v":"2003-03-31"},{"$f":" 'DL - C4 A'!W$22","v":"2004-03-31"},{"$f":" 'DL - C4 A'!X$22","v":"2005-03-31"},{"$f":" 'DL - C4 A'!Y$22","v":"2006-03-31"},{"$f":" 'DL - C4 A'!Z$22","v":"2007-03-31"},{"$f":" 'DL - C4 A'!AA$22","v":"2008-03-31"},{"$f":" 'DL - C4 A'!AB$22","v":"2009-03-31"},{"$f":" 'DL - C4 A'!AC$22","v":"2010-03-31"},{"$f":" 'DL - C4 A'!AD$22","v":"2011-03-31"},{"$f":" 'DL - C4 A'!AE$22","v":"2012-03-31"},{"$f":" 'DL - C4 A'!AF$22","v":"2013-03-31"},{"$f":" 'DL - C4 A'!AG$22","v":"2014-03-31"},{"$f":" 'DL - C4 A'!AH$22","v":"2015-03-31"},{"$f":" 'DL - C4 A'!AI$22","v":"2016-03-31"},{"$f":" 'DL - C4 A'!AJ$22","v":"2017-03-31"},{"$f":" 'DL - C4 A'!AK$22","v":"2018-03-31"},{"$f":" 'DL - C4 A'!AL$22","v":"2019-03-31"},{"$f":" 'DL - C4 A'!AM$22","v":"2020-03-31"},{"$f":" 'DL - C4 A'!AN$22","v":"2021-03-31"},{"$f":" 'DL - C4 A'!AO$22","v":"2022-03-31"},{"$f":" 'DL - C4 A'!AP$22","v":"2023-03-31"},{"$f":" 'DL - C4 A'!AQ$22","v":"2024-03-31"},{"$f":" 'DL - C4 A'!AR$22","v":"2025-03-31"},{"$f":" 'DL - C4 A'!AS$22","v":"2026-03-31"},{"$f":" 'DL - C4 A'!AT$22","v":"2027-03-31"},{"$f":" 'DL - C4 A'!AU$22","v":"2028-03-31"},{"$f":" 'DL - C4 A'!AV$22","v":"2029-03-31"},{"$f":" 'DL - C4 A'!AW$22","v":"2030-03-31"},{"$f":" 'DL - C4 A'!AX$22","v":"2031-03-31"},{"$f":" 'DL - C4 A'!AY$22","v":"2032-03-31"},{"$f":" 'DL - C4 A'!AZ$22","v":"2033-03-31"},{"$f":" 'DL - C4 A'!BA$22","v":"2034-03-31"},{"$f":" 'DL - C4 A'!BB$22","v":"2035-03-31"},{"$f":" 'DL - C4 A'!BC$22","v":"2036-03-31"},{"$f":" 'DL - C4 A'!BD$22","v":"2037-03-31"},{"$f":" 'DL - C4 A'!BE$22","v":"2038-03-31"},{"$f":" 'DL - C4 A'!BF$22","v":"2039-03-31"},{"$f":" 'DL - C4 A'!BG$22","v":"2040-03-31"},{"$f":" 'DL - C4 A'!BH$22","v":"2041-03-31"},{"$f":" 'DL - C4 A'!BI$22","v":"2042-03-31"},{"$f":" 'DL - C4 A'!BJ$22","v":"2043-03-31"},{"$f":" 'DL - C4 A'!BK$22","v":"2044-03-31"},{"$f":" 'DL - C4 A'!BL$22","v":"2045-03-31"},{"$f":" 'DL - C4 A'!BM$22","v":"2046-03-31"},{"$f":" 'DL - C4 A'!BN$22","v":"2047-03-31"},{"$f":" 'DL - C4 A'!BO$22","v":"2048-03-31"},{"$f":" 'DL - C4 A'!BP$22","v":"2049-03-31"},{"$f":" 'DL - C4 A'!BQ$22","v":"2050-03-31"},{"$f":" 'DL - C4 A'!BR$22","v":"2051-03-31"},{"$f":" 'DL - C4 A'!BS$22","v":"2052-03-31"},{"$f":" 'DL - C4 A'!BT$22","v":"2053-03-31"},{"$f":" 'DL - C4 A'!BU$22","v":"2054-03-31"},{"$f":" 'DL - C4 A'!BV$22","v":"2055-03-31"},{"$f":" 'DL - C4 A'!BW$22","v":"2056-03-31"},{"$f":" 'DL - C4 A'!BX$22","v":"2057-03-31"},{"$f":" 'DL - C4 A'!BY$22","v":"2058-03-31"},{"$f":" 'DL - C4 A'!BZ$22","v":"2059-03-31"},{"$f":" 'DL - C4 A'!CA$22","v":"2060-03-31"}]
[null,null,null,null,{"$f":" Time!E$23","v":"Model period ending"},{"$f":" Time!F$23","v":"00:00:00"},{"$f":" Time!G$23","v":"00:00:00"},{"$f":" Time!H$23","v":"00:00:00"},{"$f":" Time!I$23","v":"date"},{"$f":" Time!J$23","v":"00:00:00"},{"$f":" Time!K$23","v":"00:00:00"},{"$f":" Time!L$23","v":"00:00:00"},{"$f":" Time!M$23","v":"2017-03-31"},{"$f":" Time!N$23","v":"2018-03-31"},{"$f":" Time!O$23","v":"2019-03-31"},{"$f":" Time!P$23","v":"2020-03-31"},{"$f":" Time!Q$23","v":"2021-03-31"},{"$f":" Time!R$23","v":"2022-03-31"},{"$f":" Time!S$23","v":"2023-03-31"},{"$f":" Time!T$23","v":"2024-03-31"},{"$f":" Time!U$23","v":"2025-03-31"}]
[]
[]
[]
[]
[null,null,null,null,{"$f":" 'DL - C4'!E$1771","v":"Depreciation amount for additional asset - t - D5Y"},{"$f":" 'DL - C4'!F$1771","v":"4.26:"},{"$f":" 'DL - C4'!G$1771","v":"DEPADD_D5Yt"},{"$f":" 'DL - C4'!H$1771","v":0},{"$f":" 'DL - C4'!I$1771","v":"GBP m"},{"$f":" 'DL - C4'!J$1771","v":0},{"$f":" 'DL - C4'!K$1771","v":38.405187631595965},{"$f":" 'DL - C4'!L$1771","v":0},{"$f":" 'DL - C4'!M$1771","v":0},{"$f":" 'DL - C4'!N$1771","v":0.84513857866595166},{"$f":" 'DL - C4'!O$1771","v":2.7972043253106382},{"$f":" 'DL - C4'!P$1771","v":4.8056947523112097},{"$f":" 'DL - C4'!Q$1771","v":6.414319996512388},{"$f":" 'DL - C4'!R$1771","v":7.7696612648142773},{"$f":" 'DL - C4'!S$1771","v":8.166890772914968},{"$f":" 'DL - C4'!T$1771","v":7.6062779410665335},{"$f":" 'DL - C4'!U$1771","v":0}]
[null,null,null,null,{"$f":" E$2504","v":"Depreciation amount for additional asset - t - D5Y - base year 2016"},0,0,0,"GBP m",0,38.405187631595965,0,0,0.84513857866595166,2.7972043253106382,4.8056947523112097,6.414319996512388,7.7696612648142773,8.166890772914968,7.6062779410665335,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$2504","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$2504","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"Fixed depreciation amount - existing RAB - MO5Y"]
[]
[null,null,null,null,{"$f":" E$55","v":"RP6 PPF- actual / actual - RP1"},0,0,0,"factor",0,6.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$55","v":0.5},1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$55","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"Network capex depreciation - MO5Y"]
[null,null,null,null,{"$f":" Inp_Depreciation!E$283","v":"Network capex add - 01 Apr 96 - price base 2016 - MO5Y"},{"$f":" Inp_Depreciation!F$283","v":0},{"$f":" Inp_Depreciation!G$283","v":0},{"$f":" Inp_Depreciation!H$283","v":0},{"$f":" Inp_Depreciation!I$283","v":"GBP m"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$284","v":"Network capex add - 01 Apr 97 - price base 2016 - MO5Y"},{"$f":" Inp_Depreciation!F$284","v":0},{"$f":" Inp_Depreciation!G$284","v":0},{"$f":" Inp_Depreciation!H$284","v":0},{"$f":" Inp_Depreciation!I$284","v":"GBP m"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$291","v":"Network capex add - 01 Apr 04 - price base 2016 - MO5Y"},{"$f":" Inp_Depreciation!F$291","v":0},{"$f":" Inp_Depreciation!G$291","v":0},{"$f":" Inp_Depreciation!H$291","v":0},{"$f":" Inp_Depreciation!I$291","v":"GBP m"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$295","v":"Network capex add - 01 Apr 08 - price base 2016 - MO5Y"},{"$f":" Inp_Depreciation!F$295","v":0},{"$f":" Inp_Depreciation!G$295","v":0},{"$f":" Inp_Depreciation!H$295","v":0},{"$f":" Inp_Depreciation!I$295","v":"GBP m"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$300","v":"Network capex add - 01 Oct 13 - price base 2016 - MO5Y"},{"$f":" Inp_Depreciation!F$300","v":0},{"$f":" Inp_Depreciation!G$300","v":0},{"$f":" Inp_Depreciation!H$300","v":0},{"$f":" Inp_Depreciation!I$300","v":"GBP m"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$301","v":"Network capex add - 01 Oct 14 - price base 2016 - MO5Y"},{"$f":" Inp_Depreciation!F$301","v":0},{"$f":" Inp_Depreciation!G$301","v":0},{"$f":" Inp_Depreciation!H$301","v":0},{"$f":" Inp_Depreciation!I$301","v":"GBP m"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$565","v":"Network capex add - 01 Apr 93 - depreciation inp - MO5Y"},{"$f":" Inp_Depreciation!F$565","v":0},{"$f":" Inp_Depreciation!G$565","v":0},{"$f":" Inp_Depreciation!H$565","v":0},{"$f":" Inp_Depreciation!I$565","v":"GBP m"},{"$f":" Inp_Depreciation!J$565","v":"[Entitlement Model 28.11.16.xlsx]5 Year MO Dep '!$B$7"},{"$f":" Inp_Depreciation!K$565","v":0},{"$f":" Inp_Depreciation!L$565","v":0},{"$f":" Inp_Depreciation!M$565","v":0},{"$f":" Inp_Depreciation!N$565","v":0},{"$f":" Inp_Depreciation!O$565","v":0},{"$f":" Inp_Depreciation!P$565","v":0},{"$f":" Inp_Depreciation!Q$565","v":0},{"$f":" Inp_Depreciation!R$565","v":0},{"$f":" Inp_Depreciation!S$565","v":0},{"$f":" Inp_Depreciation!T$565","v":0},{"$f":" Inp_Depreciation!U$565","v":0},{"$f":" Inp_Depreciation!V$565","v":0},{"$f":" Inp_Depreciation!W$565","v":0},{"$f":" Inp_Depreciation!X$565","v":0},{"$f":" Inp_Depreciation!Y$565","v":0},{"$f":" Inp_Depreciation!Z$565","v":0},{"$f":" Inp_Depreciation!AA$565","v":0},{"$f":" Inp_Depreciation!AB$565","v":0},{"$f":" Inp_Depreciation!AC$565","v":0},{"$f":" Inp_Depreciation!AD$565","v":0},{"$f":" Inp_Depreciation!AE$565","v":0},{"$f":" Inp_Depreciation!AF$565","v":0},{"$f":" Inp_Depreciation!AG$565","v":0},{"$f":" Inp_Depreciation!AH$565","v":0},{"$f":" Inp_Depreciation!AI$565","v":0},{"$f":" Inp_Depreciation!AJ$565","v":0},{"$f":" Inp_Depreciation!AK$565","v":0},{"$f":" Inp_Depreciation!AL$565","v":0},{"$f":" Inp_Depreciation!AM$565","v":0},{"$f":" Inp_Depreciation!AN$565","v":0},{"$f":" Inp_Depreciation!AO$565","v":0},{"$f":" Inp_Depreciation!AP$565","v":0},{"$f":" Inp_Depreciation!AQ$565","v":0},{"$f":" Inp_Depreciation!AR$565","v":0},{"$f":" Inp_Depreciation!AS$565","v":0},{"$f":" Inp_Depreciation!AT$565","v":0},{"$f":" Inp_Depreciation!AU$565","v":0},{"$f":" Inp_Depreciation!AV$565","v":0},{"$f":" Inp_Depreciation!AW$565","v":0},{"$f":" Inp_Depreciation!AX$565","v":0},{"$f":" Inp_Depreciation!AY$565","v":0},{"$f":" Inp_Depreciation!AZ$565","v":0},{"$f":" Inp_Depreciation!BA$565","v":0},{"$f":" Inp_Depreciation!BB$565","v":0},{"$f":" Inp_Depreciation!BC$565","v":0},{"$f":" Inp_Depreciation!BD$565","v":0},{"$f":" Inp_Depreciation!BE$565","v":0},{"$f":" Inp_Depreciation!BF$565","v":0},{"$f":" Inp_Depreciation!BG$565","v":0},{"$f":" Inp_Depreciation!BH$565","v":0},{"$f":" Inp_Depreciation!BI$565","v":0},{"$f":" Inp_Depreciation!BJ$565","v":0},{"$f":" Inp_Depreciation!BK$565","v":0},{"$f":" Inp_Depreciation!BL$565","v":0},{"$f":" Inp_Depreciation!BM$565","v":0},{"$f":" Inp_Depreciation!BN$565","v":0},{"$f":" Inp_Depreciation!BO$565","v":0},{"$f":" Inp_Depreciation!BP$565","v":0},{"$f":" Inp_Depreciation!BQ$565","v":0},{"$f":" Inp_Depreciation!BR$565","v":0},{"$f":" Inp_Depreciation!BS$565","v":0},{"$f":" Inp_Depreciation!BT$565","v":0},{"$f":" Inp_Depreciation!BU$565","v":0},{"$f":" Inp_Depreciation!BV$565","v":0},{"$f":" Inp_Depreciation!BW$565","v":0},{"$f":" Inp_Depreciation!BX$565","v":0},{"$f":" Inp_Depreciation!BY$565","v":0},{"$f":" Inp_Depreciation!BZ$565","v":0},{"$f":" Inp_Depreciation!CA$565","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$570","v":"Network capex add - 01 Apr 98 - depreciation inp - MO5Y"},{"$f":" Inp_Depreciation!F$570","v":0},{"$f":" Inp_Depreciation!G$570","v":0},{"$f":" Inp_Depreciation!H$570","v":0},{"$f":" Inp_Depreciation!I$570","v":"GBP m"},{"$f":" Inp_Depreciation!J$570","v":0},{"$f":" Inp_Depreciation!K$570","v":0},{"$f":" Inp_Depreciation!L$570","v":0},{"$f":" Inp_Depreciation!M$570","v":0},{"$f":" Inp_Depreciation!N$570","v":0},{"$f":" Inp_Depreciation!O$570","v":0},{"$f":" Inp_Depreciation!P$570","v":0},{"$f":" Inp_Depreciation!Q$570","v":0},{"$f":" Inp_Depreciation!R$570","v":0},{"$f":" Inp_Depreciation!S$570","v":0},{"$f":" Inp_Depreciation!T$570","v":0},{"$f":" Inp_Depreciation!U$570","v":0},{"$f":" Inp_Depreciation!V$570","v":0},{"$f":" Inp_Depreciation!W$570","v":0},{"$f":" Inp_Depreciation!X$570","v":0},{"$f":" Inp_Depreciation!Y$570","v":0},{"$f":" Inp_Depreciation!Z$570","v":0},{"$f":" Inp_Depreciation!AA$570","v":0},{"$f":" Inp_Depreciation!AB$570","v":0},{"$f":" Inp_Depreciation!AC$570","v":0},{"$f":" Inp_Depreciation!AD$570","v":0},{"$f":" Inp_Depreciation!AE$570","v":0},{"$f":" Inp_Depreciation!AF$570","v":0},{"$f":" Inp_Depreciation!AG$570","v":0},{"$f":" Inp_Depreciation!AH$570","v":0},{"$f":" Inp_Depreciation!AI$570","v":0},{"$f":" Inp_Depreciation!AJ$570","v":0},{"$f":" Inp_Depreciation!AK$570","v":0},{"$f":" Inp_Depreciation!AL$570","v":0},{"$f":" Inp_Depreciation!AM$570","v":0},{"$f":" Inp_Depreciation!AN$570","v":0},{"$f":" Inp_Depreciation!AO$570","v":0},{"$f":" Inp_Depreciation!AP$570","v":0},{"$f":" Inp_Depreciation!AQ$570","v":0},{"$f":" Inp_Depreciation!AR$570","v":0},{"$f":" Inp_Depreciation!AS$570","v":0},{"$f":" Inp_Depreciation!AT$570","v":0},{"$f":" Inp_Depreciation!AU$570","v":0},{"$f":" Inp_Depreciation!AV$570","v":0},{"$f":" Inp_Depreciation!AW$570","v":0},{"$f":" Inp_Depreciation!AX$570","v":0},{"$f":" Inp_Depreciation!AY$570","v":0},{"$f":" Inp_Depreciation!AZ$570","v":0},{"$f":" Inp_Depreciation!BA$570","v":0},{"$f":" Inp_Depreciation!BB$570","v":0},{"$f":" Inp_Depreciation!BC$570","v":0},{"$f":" Inp_Depreciation!BD$570","v":0},{"$f":" Inp_Depreciation!BE$570","v":0},{"$f":" Inp_Depreciation!BF$570","v":0},{"$f":" Inp_Depreciation!BG$570","v":0},{"$f":" Inp_Depreciation!BH$570","v":0},{"$f":" Inp_Depreciation!BI$570","v":0},{"$f":" Inp_Depreciation!BJ$570","v":0},{"$f":" Inp_Depreciation!BK$570","v":0},{"$f":" Inp_Depreciation!BL$570","v":0},{"$f":" Inp_Depreciation!BM$570","v":0},{"$f":" Inp_Depreciation!BN$570","v":0},{"$f":" Inp_Depreciation!BO$570","v":0},{"$f":" Inp_Depreciation!BP$570","v":0},{"$f":" Inp_Depreciation!BQ$570","v":0},{"$f":" Inp_Depreciation!BR$570","v":0},{"$f":" Inp_Depreciation!BS$570","v":0},{"$f":" Inp_Depreciation!BT$570","v":0},{"$f":" Inp_Depreciation!BU$570","v":0},{"$f":" Inp_Depreciation!BV$570","v":0},{"$f":" Inp_Depreciation!BW$570","v":0},{"$f":" Inp_Depreciation!BX$570","v":0},{"$f":" Inp_Depreciation!BY$570","v":0},{"$f":" Inp_Depreciation!BZ$570","v":0},{"$f":" Inp_Depreciation!CA$570","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$575","v":"Network capex add - 01 Apr 03 - depreciation inp - MO5Y"},{"$f":" Inp_Depreciation!F$575","v":0},{"$f":" Inp_Depreciation!G$575","v":0},{"$f":" Inp_Depreciation!H$575","v":0},{"$f":" Inp_Depreciation!I$575","v":"GBP m"},{"$f":" Inp_Depreciation!J$575","v":0},{"$f":" Inp_Depreciation!K$575","v":0},{"$f":" Inp_Depreciation!L$575","v":0},{"$f":" Inp_Depreciation!M$575","v":0},{"$f":" Inp_Depreciation!N$575","v":0},{"$f":" Inp_Depreciation!O$575","v":0},{"$f":" Inp_Depreciation!P$575","v":0},{"$f":" Inp_Depreciation!Q$575","v":0},{"$f":" Inp_Depreciation!R$575","v":0},{"$f":" Inp_Depreciation!S$575","v":0},{"$f":" Inp_Depreciation!T$575","v":0},{"$f":" Inp_Depreciation!U$575","v":0},{"$f":" Inp_Depreciation!V$575","v":0},{"$f":" Inp_Depreciation!W$575","v":0},{"$f":" Inp_Depreciation!X$575","v":0},{"$f":" Inp_Depreciation!Y$575","v":0},{"$f":" Inp_Depreciation!Z$575","v":0},{"$f":" Inp_Depreciation!AA$575","v":0},{"$f":" Inp_Depreciation!AB$575","v":0},{"$f":" Inp_Depreciation!AC$575","v":0},{"$f":" Inp_Depreciation!AD$575","v":0},{"$f":" Inp_Depreciation!AE$575","v":0},{"$f":" Inp_Depreciation!AF$575","v":0},{"$f":" Inp_Depreciation!AG$575","v":0},{"$f":" Inp_Depreciation!AH$575","v":0},{"$f":" Inp_Depreciation!AI$575","v":0},{"$f":" Inp_Depreciation!AJ$575","v":0},{"$f":" Inp_Depreciation!AK$575","v":0},{"$f":" Inp_Depreciation!AL$575","v":0},{"$f":" Inp_Depreciation!AM$575","v":0},{"$f":" Inp_Depreciation!AN$575","v":0},{"$f":" Inp_Depreciation!AO$575","v":0},{"$f":" Inp_Depreciation!AP$575","v":0},{"$f":" Inp_Depreciation!AQ$575","v":0},{"$f":" Inp_Depreciation!AR$575","v":0},{"$f":" Inp_Depreciation!AS$575","v":0},{"$f":" Inp_Depreciation!AT$575","v":0},{"$f":" Inp_Depreciation!AU$575","v":0},{"$f":" Inp_Depreciation!AV$575","v":0},{"$f":" Inp_Depreciation!AW$575","v":0},{"$f":" Inp_Depreciation!AX$575","v":0},{"$f":" Inp_Depreciation!AY$575","v":0},{"$f":" Inp_Depreciation!AZ$575","v":0},{"$f":" Inp_Depreciation!BA$575","v":0},{"$f":" Inp_Depreciation!BB$575","v":0},{"$f":" Inp_Depreciation!BC$575","v":0},{"$f":" Inp_Depreciation!BD$575","v":0},{"$f":" Inp_Depreciation!BE$575","v":0},{"$f":" Inp_Depreciation!BF$575","v":0},{"$f":" Inp_Depreciation!BG$575","v":0},{"$f":" Inp_Depreciation!BH$575","v":0},{"$f":" Inp_Depreciation!BI$575","v":0},{"$f":" Inp_Depreciation!BJ$575","v":0},{"$f":" Inp_Depreciation!BK$575","v":0},{"$f":" Inp_Depreciation!BL$575","v":0},{"$f":" Inp_Depreciation!BM$575","v":0},{"$f":" Inp_Depreciation!BN$575","v":0},{"$f":" Inp_Depreciation!BO$575","v":0},{"$f":" Inp_Depreciation!BP$575","v":0},{"$f":" Inp_Depreciation!BQ$575","v":0},{"$f":" Inp_Depreciation!BR$575","v":0},{"$f":" Inp_Depreciation!BS$575","v":0},{"$f":" Inp_Depreciation!BT$575","v":0},{"$f":" Inp_Depreciation!BU$575","v":0},{"$f":" Inp_Depreciation!BV$575","v":0},{"$f":" Inp_Depreciation!BW$575","v":0},{"$f":" Inp_Depreciation!BX$575","v":0},{"$f":" Inp_Depreciation!BY$575","v":0},{"$f":" Inp_Depreciation!BZ$575","v":0},{"$f":" Inp_Depreciation!CA$575","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$577","v":"Network capex add - 01 Apr 05 - depreciation inp - MO5Y"},{"$f":" Inp_Depreciation!F$577","v":0},{"$f":" Inp_Depreciation!G$577","v":0},{"$f":" Inp_Depreciation!H$577","v":0},{"$f":" Inp_Depreciation!I$577","v":"GBP m"},{"$f":" Inp_Depreciation!J$577","v":0},{"$f":" Inp_Depreciation!K$577","v":0},{"$f":" Inp_Depreciation!L$577","v":0},{"$f":" Inp_Depreciation!M$577","v":0},{"$f":" Inp_Depreciation!N$577","v":0},{"$f":" Inp_Depreciation!O$577","v":0},{"$f":" Inp_Depreciation!P$577","v":0},{"$f":" Inp_Depreciation!Q$577","v":0},{"$f":" Inp_Depreciation!R$577","v":0},{"$f":" Inp_Depreciation!S$577","v":0},{"$f":" Inp_Depreciation!T$577","v":0},{"$f":" Inp_Depreciation!U$577","v":0},{"$f":" Inp_Depreciation!V$577","v":0},{"$f":" Inp_Depreciation!W$577","v":0},{"$f":" Inp_Depreciation!X$577","v":0},{"$f":" Inp_Depreciation!Y$577","v":0},{"$f":" Inp_Depreciation!Z$577","v":0},{"$f":" Inp_Depreciation!AA$577","v":0},{"$f":" Inp_Depreciation!AB$577","v":0},{"$f":" Inp_Depreciation!AC$577","v":0},{"$f":" Inp_Depreciation!AD$577","v":0},{"$f":" Inp_Depreciation!AE$577","v":0},{"$f":" Inp_Depreciation!AF$577","v":0},{"$f":" Inp_Depreciation!AG$577","v":0},{"$f":" Inp_Depreciation!AH$577","v":0},{"$f":" Inp_Depreciation!AI$577","v":0},{"$f":" Inp_Depreciation!AJ$577","v":0},{"$f":" Inp_Depreciation!AK$577","v":0},{"$f":" Inp_Depreciation!AL$577","v":0},{"$f":" Inp_Depreciation!AM$577","v":0},{"$f":" Inp_Depreciation!AN$577","v":0},{"$f":" Inp_Depreciation!AO$577","v":0},{"$f":" Inp_Depreciation!AP$577","v":0},{"$f":" Inp_Depreciation!AQ$577","v":0},{"$f":" Inp_Depreciation!AR$577","v":0},{"$f":" Inp_Depreciation!AS$577","v":0},{"$f":" Inp_Depreciation!AT$577","v":0},{"$f":" Inp_Depreciation!AU$577","v":0},{"$f":" Inp_Depreciation!AV$577","v":0},{"$f":" Inp_Depreciation!AW$577","v":0},{"$f":" Inp_Depreciation!AX$577","v":0},{"$f":" Inp_Depreciation!AY$577","v":0},{"$f":" Inp_Depreciation!AZ$577","v":0},{"$f":" Inp_Depreciation!BA$577","v":0},{"$f":" Inp_Depreciation!BB$577","v":0},{"$f":" Inp_Depreciation!BC$577","v":0},{"$f":" Inp_Depreciation!BD$577","v":0},{"$f":" Inp_Depreciation!BE$577","v":0},{"$f":" Inp_Depreciation!BF$577","v":0},{"$f":" Inp_Depreciation!BG$577","v":0},{"$f":" Inp_Depreciation!BH$577","v":0},{"$f":" Inp_Depreciation!BI$577","v":0},{"$f":" Inp_Depreciation!BJ$577","v":0},{"$f":" Inp_Depreciation!BK$577","v":0},{"$f":" Inp_Depreciation!BL$577","v":0},{"$f":" Inp_Depreciation!BM$577","v":0},{"$f":" Inp_Depreciation!BN$577","v":0},{"$f":" Inp_Depreciation!BO$577","v":0},{"$f":" Inp_Depreciation!BP$577","v":0},{"$f":" Inp_Depreciation!BQ$577","v":0},{"$f":" Inp_Depreciation!BR$577","v":0},{"$f":" Inp_Depreciation!BS$577","v":0},{"$f":" Inp_Depreciation!BT$577","v":0},{"$f":" Inp_Depreciation!BU$577","v":0},{"$f":" Inp_Depreciation!BV$577","v":0},{"$f":" Inp_Depreciation!BW$577","v":0},{"$f":" Inp_Depreciation!BX$577","v":0},{"$f":" Inp_Depreciation!BY$577","v":0},{"$f":" Inp_Depreciation!BZ$577","v":0},{"$f":" Inp_Depreciation!CA$577","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$581","v":"Network capex add - 01 Apr 09 - depreciation inp - MO5Y"},{"$f":" Inp_Depreciation!F$581","v":0},{"$f":" Inp_Depreciation!G$581","v":0},{"$f":" Inp_Depreciation!H$581","v":0},{"$f":" Inp_Depreciation!I$581","v":"GBP m"},{"$f":" Inp_Depreciation!J$581","v":0},{"$f":" Inp_Depreciation!K$581","v":0},{"$f":" Inp_Depreciation!L$581","v":0},{"$f":" Inp_Depreciation!M$581","v":0},{"$f":" Inp_Depreciation!N$581","v":0},{"$f":" Inp_Depreciation!O$581","v":0},{"$f":" Inp_Depreciation!P$581","v":0},{"$f":" Inp_Depreciation!Q$581","v":0},{"$f":" Inp_Depreciation!R$581","v":0},{"$f":" Inp_Depreciation!S$581","v":0},{"$f":" Inp_Depreciation!T$581","v":0},{"$f":" Inp_Depreciation!U$581","v":0},{"$f":" Inp_Depreciation!V$581","v":0},{"$f":" Inp_Depreciation!W$581","v":0},{"$f":" Inp_Depreciation!X$581","v":0},{"$f":" Inp_Depreciation!Y$581","v":0},{"$f":" Inp_Depreciation!Z$581","v":0},{"$f":" Inp_Depreciation!AA$581","v":0},{"$f":" Inp_Depreciation!AB$581","v":0},{"$f":" Inp_Depreciation!AC$581","v":0},{"$f":" Inp_Depreciation!AD$581","v":0},{"$f":" Inp_Depreciation!AE$581","v":0},{"$f":" Inp_Depreciation!AF$581","v":0},{"$f":" Inp_Depreciation!AG$581","v":0},{"$f":" Inp_Depreciation!AH$581","v":0},{"$f":" Inp_Depreciation!AI$581","v":0},{"$f":" Inp_Depreciation!AJ$581","v":0},{"$f":" Inp_Depreciation!AK$581","v":0},{"$f":" Inp_Depreciation!AL$581","v":0},{"$f":" Inp_Depreciation!AM$581","v":0},{"$f":" Inp_Depreciation!AN$581","v":0},{"$f":" Inp_Depreciation!AO$581","v":0},{"$f":" Inp_Depreciation!AP$581","v":0},{"$f":" Inp_Depreciation!AQ$581","v":0},{"$f":" Inp_Depreciation!AR$581","v":0},{"$f":" Inp_Depreciation!AS$581","v":0},{"$f":" Inp_Depreciation!AT$581","v":0},{"$f":" Inp_Depreciation!AU$581","v":0},{"$f":" Inp_Depreciation!AV$581","v":0},{"$f":" Inp_Depreciation!AW$581","v":0},{"$f":" Inp_Depreciation!AX$581","v":0},{"$f":" Inp_Depreciation!AY$581","v":0},{"$f":" Inp_Depreciation!AZ$581","v":0},{"$f":" Inp_Depreciation!BA$581","v":0},{"$f":" Inp_Depreciation!BB$581","v":0},{"$f":" Inp_Depreciation!BC$581","v":0},{"$f":" Inp_Depreciation!BD$581","v":0},{"$f":" Inp_Depreciation!BE$581","v":0},{"$f":" Inp_Depreciation!BF$581","v":0},{"$f":" Inp_Depreciation!BG$581","v":0},{"$f":" Inp_Depreciation!BH$581","v":0},{"$f":" Inp_Depreciation!BI$581","v":0},{"$f":" Inp_Depreciation!BJ$581","v":0},{"$f":" Inp_Depreciation!BK$581","v":0},{"$f":" Inp_Depreciation!BL$581","v":0},{"$f":" Inp_Depreciation!BM$581","v":0},{"$f":" Inp_Depreciation!BN$581","v":0},{"$f":" Inp_Depreciation!BO$581","v":0},{"$f":" Inp_Depreciation!BP$581","v":0},{"$f":" Inp_Depreciation!BQ$581","v":0},{"$f":" Inp_Depreciation!BR$581","v":0},{"$f":" Inp_Depreciation!BS$581","v":0},{"$f":" Inp_Depreciation!BT$581","v":0},{"$f":" Inp_Depreciation!BU$581","v":0},{"$f":" Inp_Depreciation!BV$581","v":0},{"$f":" Inp_Depreciation!BW$581","v":0},{"$f":" Inp_Depreciation!BX$581","v":0},{"$f":" Inp_Depreciation!BY$581","v":0},{"$f":" Inp_Depreciation!BZ$581","v":0},{"$f":" Inp_Depreciation!CA$581","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$582","v":"Network capex add - 01 Apr 10 - depreciation inp - MO5Y"},{"$f":" Inp_Depreciation!F$582","v":0},{"$f":" Inp_Depreciation!G$582","v":0},{"$f":" Inp_Depreciation!H$582","v":0},{"$f":" Inp_Depreciation!I$582","v":"GBP m"},{"$f":" Inp_Depreciation!J$582","v":0},{"$f":" Inp_Depreciation!K$582","v":0},{"$f":" Inp_Depreciation!L$582","v":0},{"$f":" Inp_Depreciation!M$582","v":0},{"$f":" Inp_Depreciation!N$582","v":0},{"$f":" Inp_Depreciation!O$582","v":0},{"$f":" Inp_Depreciation!P$582","v":0},{"$f":" Inp_Depreciation!Q$582","v":0},{"$f":" Inp_Depreciation!R$582","v":0},{"$f":" Inp_Depreciation!S$582","v":0},{"$f":" Inp_Depreciation!T$582","v":0},{"$f":" Inp_Depreciation!U$582","v":0},{"$f":" Inp_Depreciation!V$582","v":0},{"$f":" Inp_Depreciation!W$582","v":0},{"$f":" Inp_Depreciation!X$582","v":0},{"$f":" Inp_Depreciation!Y$582","v":0},{"$f":" Inp_Depreciation!Z$582","v":0},{"$f":" Inp_Depreciation!AA$582","v":0},{"$f":" Inp_Depreciation!AB$582","v":0},{"$f":" Inp_Depreciation!AC$582","v":0},{"$f":" Inp_Depreciation!AD$582","v":0},{"$f":" Inp_Depreciation!AE$582","v":0},{"$f":" Inp_Depreciation!AF$582","v":0},{"$f":" Inp_Depreciation!AG$582","v":0},{"$f":" Inp_Depreciation!AH$582","v":0},{"$f":" Inp_Depreciation!AI$582","v":0},{"$f":" Inp_Depreciation!AJ$582","v":0},{"$f":" Inp_Depreciation!AK$582","v":0},{"$f":" Inp_Depreciation!AL$582","v":0},{"$f":" Inp_Depreciation!AM$582","v":0},{"$f":" Inp_Depreciation!AN$582","v":0},{"$f":" Inp_Depreciation!AO$582","v":0},{"$f":" Inp_Depreciation!AP$582","v":0},{"$f":" Inp_Depreciation!AQ$582","v":0},{"$f":" Inp_Depreciation!AR$582","v":0},{"$f":" Inp_Depreciation!AS$582","v":0},{"$f":" Inp_Depreciation!AT$582","v":0},{"$f":" Inp_Depreciation!AU$582","v":0},{"$f":" Inp_Depreciation!AV$582","v":0},{"$f":" Inp_Depreciation!AW$582","v":0},{"$f":" Inp_Depreciation!AX$582","v":0},{"$f":" Inp_Depreciation!AY$582","v":0},{"$f":" Inp_Depreciation!AZ$582","v":0},{"$f":" Inp_Depreciation!BA$582","v":0},{"$f":" Inp_Depreciation!BB$582","v":0},{"$f":" Inp_Depreciation!BC$582","v":0},{"$f":" Inp_Depreciation!BD$582","v":0},{"$f":" Inp_Depreciation!BE$582","v":0},{"$f":" Inp_Depreciation!BF$582","v":0},{"$f":" Inp_Depreciation!BG$582","v":0},{"$f":" Inp_Depreciation!BH$582","v":0},{"$f":" Inp_Depreciation!BI$582","v":0},{"$f":" Inp_Depreciation!BJ$582","v":0},{"$f":" Inp_Depreciation!BK$582","v":0},{"$f":" Inp_Depreciation!BL$582","v":0},{"$f":" Inp_Depreciation!BM$582","v":0},{"$f":" Inp_Depreciation!BN$582","v":0},{"$f":" Inp_Depreciation!BO$582","v":0},{"$f":" Inp_Depreciation!BP$582","v":0},{"$f":" Inp_Depreciation!BQ$582","v":0},{"$f":" Inp_Depreciation!BR$582","v":0},{"$f":" Inp_Depreciation!BS$582","v":0},{"$f":" Inp_Depreciation!BT$582","v":0},{"$f":" Inp_Depreciation!BU$582","v":0},{"$f":" Inp_Depreciation!BV$582","v":0},{"$f":" Inp_Depreciation!BW$582","v":0},{"$f":" Inp_Depreciation!BX$582","v":0},{"$f":" Inp_Depreciation!BY$582","v":0},{"$f":" Inp_Depreciation!BZ$582","v":0},{"$f":" Inp_Depreciation!CA$582","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$583","v":"Network capex add - 01 Apr 11 - depreciation inp - MO5Y"},{"$f":" Inp_Depreciation!F$583","v":0},{"$f":" Inp_Depreciation!G$583","v":0},{"$f":" Inp_Depreciation!H$583","v":0},{"$f":" Inp_Depreciation!I$583","v":"GBP m"},{"$f":" Inp_Depreciation!J$583","v":0},{"$f":" Inp_Depreciation!K$583","v":0},{"$f":" Inp_Depreciation!L$583","v":0},{"$f":" Inp_Depreciation!M$583","v":0},{"$f":" Inp_Depreciation!N$583","v":0},{"$f":" Inp_Depreciation!O$583","v":0},{"$f":" Inp_Depreciation!P$583","v":0},{"$f":" Inp_Depreciation!Q$583","v":0},{"$f":" Inp_Depreciation!R$583","v":0},{"$f":" Inp_Depreciation!S$583","v":0},{"$f":" Inp_Depreciation!T$583","v":0},{"$f":" Inp_Depreciation!U$583","v":0},{"$f":" Inp_Depreciation!V$583","v":0},{"$f":" Inp_Depreciation!W$583","v":0},{"$f":" Inp_Depreciation!X$583","v":0},{"$f":" Inp_Depreciation!Y$583","v":0},{"$f":" Inp_Depreciation!Z$583","v":0},{"$f":" Inp_Depreciation!AA$583","v":0},{"$f":" Inp_Depreciation!AB$583","v":0},{"$f":" Inp_Depreciation!AC$583","v":0},{"$f":" Inp_Depreciation!AD$583","v":0},{"$f":" Inp_Depreciation!AE$583","v":0},{"$f":" Inp_Depreciation!AF$583","v":0},{"$f":" Inp_Depreciation!AG$583","v":0},{"$f":" Inp_Depreciation!AH$583","v":0},{"$f":" Inp_Depreciation!AI$583","v":0},{"$f":" Inp_Depreciation!AJ$583","v":0},{"$f":" Inp_Depreciation!AK$583","v":0},{"$f":" Inp_Depreciation!AL$583","v":0},{"$f":" Inp_Depreciation!AM$583","v":0},{"$f":" Inp_Depreciation!AN$583","v":0},{"$f":" Inp_Depreciation!AO$583","v":0},{"$f":" Inp_Depreciation!AP$583","v":0},{"$f":" Inp_Depreciation!AQ$583","v":0},{"$f":" Inp_Depreciation!AR$583","v":0},{"$f":" Inp_Depreciation!AS$583","v":0},{"$f":" Inp_Depreciation!AT$583","v":0},{"$f":" Inp_Depreciation!AU$583","v":0},{"$f":" Inp_Depreciation!AV$583","v":0},{"$f":" Inp_Depreciation!AW$583","v":0},{"$f":" Inp_Depreciation!AX$583","v":0},{"$f":" Inp_Depreciation!AY$583","v":0},{"$f":" Inp_Depreciation!AZ$583","v":0},{"$f":" Inp_Depreciation!BA$583","v":0},{"$f":" Inp_Depreciation!BB$583","v":0},{"$f":" Inp_Depreciation!BC$583","v":0},{"$f":" Inp_Depreciation!BD$583","v":0},{"$f":" Inp_Depreciation!BE$583","v":0},{"$f":" Inp_Depreciation!BF$583","v":0},{"$f":" Inp_Depreciation!BG$583","v":0},{"$f":" Inp_Depreciation!BH$583","v":0},{"$f":" Inp_Depreciation!BI$583","v":0},{"$f":" Inp_Depreciation!BJ$583","v":0},{"$f":" Inp_Depreciation!BK$583","v":0},{"$f":" Inp_Depreciation!BL$583","v":0},{"$f":" Inp_Depreciation!BM$583","v":0},{"$f":" Inp_Depreciation!BN$583","v":0},{"$f":" Inp_Depreciation!BO$583","v":0},{"$f":" Inp_Depreciation!BP$583","v":0},{"$f":" Inp_Depreciation!BQ$583","v":0},{"$f":" Inp_Depreciation!BR$583","v":0},{"$f":" Inp_Depreciation!BS$583","v":0},{"$f":" Inp_Depreciation!BT$583","v":0},{"$f":" Inp_Depreciation!BU$583","v":0},{"$f":" Inp_Depreciation!BV$583","v":0},{"$f":" Inp_Depreciation!BW$583","v":0},{"$f":" Inp_Depreciation!BX$583","v":0},{"$f":" Inp_Depreciation!BY$583","v":0},{"$f":" Inp_Depreciation!BZ$583","v":0},{"$f":" Inp_Depreciation!CA$583","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$584","v":"Network capex add - 01 Oct 12 - depreciation inp - MO5Y"},{"$f":" Inp_Depreciation!F$584","v":0},{"$f":" Inp_Depreciation!G$584","v":0},{"$f":" Inp_Depreciation!H$584","v":0},{"$f":" Inp_Depreciation!I$584","v":"GBP m"},{"$f":" Inp_Depreciation!J$584","v":0},{"$f":" Inp_Depreciation!K$584","v":0},{"$f":" Inp_Depreciation!L$584","v":0},{"$f":" Inp_Depreciation!M$584","v":0},{"$f":" Inp_Depreciation!N$584","v":0},{"$f":" Inp_Depreciation!O$584","v":0},{"$f":" Inp_Depreciation!P$584","v":0},{"$f":" Inp_Depreciation!Q$584","v":0},{"$f":" Inp_Depreciation!R$584","v":0},{"$f":" Inp_Depreciation!S$584","v":0},{"$f":" Inp_Depreciation!T$584","v":0},{"$f":" Inp_Depreciation!U$584","v":0},{"$f":" Inp_Depreciation!V$584","v":0},{"$f":" Inp_Depreciation!W$584","v":0},{"$f":" Inp_Depreciation!X$584","v":0},{"$f":" Inp_Depreciation!Y$584","v":0},{"$f":" Inp_Depreciation!Z$584","v":0},{"$f":" Inp_Depreciation!AA$584","v":0},{"$f":" Inp_Depreciation!AB$584","v":0},{"$f":" Inp_Depreciation!AC$584","v":0},{"$f":" Inp_Depreciation!AD$584","v":0},{"$f":" Inp_Depreciation!AE$584","v":0},{"$f":" Inp_Depreciation!AF$584","v":0},{"$f":" Inp_Depreciation!AG$584","v":0},{"$f":" Inp_Depreciation!AH$584","v":0},{"$f":" Inp_Depreciation!AI$584","v":0},{"$f":" Inp_Depreciation!AJ$584","v":0},{"$f":" Inp_Depreciation!AK$584","v":0},{"$f":" Inp_Depreciation!AL$584","v":0},{"$f":" Inp_Depreciation!AM$584","v":0},{"$f":" Inp_Depreciation!AN$584","v":0},{"$f":" Inp_Depreciation!AO$584","v":0},{"$f":" Inp_Depreciation!AP$584","v":0},{"$f":" Inp_Depreciation!AQ$584","v":0},{"$f":" Inp_Depreciation!AR$584","v":0},{"$f":" Inp_Depreciation!AS$584","v":0},{"$f":" Inp_Depreciation!AT$584","v":0},{"$f":" Inp_Depreciation!AU$584","v":0},{"$f":" Inp_Depreciation!AV$584","v":0},{"$f":" Inp_Depreciation!AW$584","v":0},{"$f":" Inp_Depreciation!AX$584","v":0},{"$f":" Inp_Depreciation!AY$584","v":0},{"$f":" Inp_Depreciation!AZ$584","v":0},{"$f":" Inp_Depreciation!BA$584","v":0},{"$f":" Inp_Depreciation!BB$584","v":0},{"$f":" Inp_Depreciation!BC$584","v":0},{"$f":" Inp_Depreciation!BD$584","v":0},{"$f":" Inp_Depreciation!BE$584","v":0},{"$f":" Inp_Depreciation!BF$584","v":0},{"$f":" Inp_Depreciation!BG$584","v":0},{"$f":" Inp_Depreciation!BH$584","v":0},{"$f":" Inp_Depreciation!BI$584","v":0},{"$f":" Inp_Depreciation!BJ$584","v":0},{"$f":" Inp_Depreciation!BK$584","v":0},{"$f":" Inp_Depreciation!BL$584","v":0},{"$f":" Inp_Depreciation!BM$584","v":0},{"$f":" Inp_Depreciation!BN$584","v":0},{"$f":" Inp_Depreciation!BO$584","v":0},{"$f":" Inp_Depreciation!BP$584","v":0},{"$f":" Inp_Depreciation!BQ$584","v":0},{"$f":" Inp_Depreciation!BR$584","v":0},{"$f":" Inp_Depreciation!BS$584","v":0},{"$f":" Inp_Depreciation!BT$584","v":0},{"$f":" Inp_Depreciation!BU$584","v":0},{"$f":" Inp_Depreciation!BV$584","v":0},{"$f":" Inp_Depreciation!BW$584","v":0},{"$f":" Inp_Depreciation!BX$584","v":0},{"$f":" Inp_Depreciation!BY$584","v":0},{"$f":" Inp_Depreciation!BZ$584","v":0},{"$f":" Inp_Depreciation!CA$584","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$585","v":"Network capex add - 01 Oct 13 - depreciation inp - MO5Y"},{"$f":" Inp_Depreciation!F$585","v":0},{"$f":" Inp_Depreciation!G$585","v":0},{"$f":" Inp_Depreciation!H$585","v":0},{"$f":" Inp_Depreciation!I$585","v":"GBP m"},{"$f":" Inp_Depreciation!J$585","v":0},{"$f":" Inp_Depreciation!K$585","v":0},{"$f":" Inp_Depreciation!L$585","v":0},{"$f":" Inp_Depreciation!M$585","v":0},{"$f":" Inp_Depreciation!N$585","v":0},{"$f":" Inp_Depreciation!O$585","v":0},{"$f":" Inp_Depreciation!P$585","v":0},{"$f":" Inp_Depreciation!Q$585","v":0},{"$f":" Inp_Depreciation!R$585","v":0},{"$f":" Inp_Depreciation!S$585","v":0},{"$f":" Inp_Depreciation!T$585","v":0},{"$f":" Inp_Depreciation!U$585","v":0},{"$f":" Inp_Depreciation!V$585","v":0},{"$f":" Inp_Depreciation!W$585","v":0},{"$f":" Inp_Depreciation!X$585","v":0},{"$f":" Inp_Depreciation!Y$585","v":0},{"$f":" Inp_Depreciation!Z$585","v":0},{"$f":" Inp_Depreciation!AA$585","v":0},{"$f":" Inp_Depreciation!AB$585","v":0},{"$f":" Inp_Depreciation!AC$585","v":0},{"$f":" Inp_Depreciation!AD$585","v":0},{"$f":" Inp_Depreciation!AE$585","v":0},{"$f":" Inp_Depreciation!AF$585","v":0},{"$f":" Inp_Depreciation!AG$585","v":0},{"$f":" Inp_Depreciation!AH$585","v":0},{"$f":" Inp_Depreciation!AI$585","v":0},{"$f":" Inp_Depreciation!AJ$585","v":0},{"$f":" Inp_Depreciation!AK$585","v":0},{"$f":" Inp_Depreciation!AL$585","v":0},{"$f":" Inp_Depreciation!AM$585","v":0},{"$f":" Inp_Depreciation!AN$585","v":0},{"$f":" Inp_Depreciation!AO$585","v":0},{"$f":" Inp_Depreciation!AP$585","v":0},{"$f":" Inp_Depreciation!AQ$585","v":0},{"$f":" Inp_Depreciation!AR$585","v":0},{"$f":" Inp_Depreciation!AS$585","v":0},{"$f":" Inp_Depreciation!AT$585","v":0},{"$f":" Inp_Depreciation!AU$585","v":0},{"$f":" Inp_Depreciation!AV$585","v":0},{"$f":" Inp_Depreciation!AW$585","v":0},{"$f":" Inp_Depreciation!AX$585","v":0},{"$f":" Inp_Depreciation!AY$585","v":0},{"$f":" Inp_Depreciation!AZ$585","v":0},{"$f":" Inp_Depreciation!BA$585","v":0},{"$f":" Inp_Depreciation!BB$585","v":0},{"$f":" Inp_Depreciation!BC$585","v":0},{"$f":" Inp_Depreciation!BD$585","v":0},{"$f":" Inp_Depreciation!BE$585","v":0},{"$f":" Inp_Depreciation!BF$585","v":0},{"$f":" Inp_Depreciation!BG$585","v":0},{"$f":" Inp_Depreciation!BH$585","v":0},{"$f":" Inp_Depreciation!BI$585","v":0},{"$f":" Inp_Depreciation!BJ$585","v":0},{"$f":" Inp_Depreciation!BK$585","v":0},{"$f":" Inp_Depreciation!BL$585","v":0},{"$f":" Inp_Depreciation!BM$585","v":0},{"$f":" Inp_Depreciation!BN$585","v":0},{"$f":" Inp_Depreciation!BO$585","v":0},{"$f":" Inp_Depreciation!BP$585","v":0},{"$f":" Inp_Depreciation!BQ$585","v":0},{"$f":" Inp_Depreciation!BR$585","v":0},{"$f":" Inp_Depreciation!BS$585","v":0},{"$f":" Inp_Depreciation!BT$585","v":0},{"$f":" Inp_Depreciation!BU$585","v":0},{"$f":" Inp_Depreciation!BV$585","v":0},{"$f":" Inp_Depreciation!BW$585","v":0},{"$f":" Inp_Depreciation!BX$585","v":0},{"$f":" Inp_Depreciation!BY$585","v":0},{"$f":" Inp_Depreciation!BZ$585","v":0},{"$f":" Inp_Depreciation!CA$585","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$586","v":"Network capex add - 01 Oct 14 - depreciation inp - MO5Y"},{"$f":" Inp_Depreciation!F$586","v":0},{"$f":" Inp_Depreciation!G$586","v":0},{"$f":" Inp_Depreciation!H$586","v":0},{"$f":" Inp_Depreciation!I$586","v":"GBP m"},{"$f":" Inp_Depreciation!J$586","v":0},{"$f":" Inp_Depreciation!K$586","v":0},{"$f":" Inp_Depreciation!L$586","v":0},{"$f":" Inp_Depreciation!M$586","v":0},{"$f":" Inp_Depreciation!N$586","v":0},{"$f":" Inp_Depreciation!O$586","v":0},{"$f":" Inp_Depreciation!P$586","v":0},{"$f":" Inp_Depreciation!Q$586","v":0},{"$f":" Inp_Depreciation!R$586","v":0},{"$f":" Inp_Depreciation!S$586","v":0},{"$f":" Inp_Depreciation!T$586","v":0},{"$f":" Inp_Depreciation!U$586","v":0},{"$f":" Inp_Depreciation!V$586","v":0},{"$f":" Inp_Depreciation!W$586","v":0},{"$f":" Inp_Depreciation!X$586","v":0},{"$f":" Inp_Depreciation!Y$586","v":0},{"$f":" Inp_Depreciation!Z$586","v":0},{"$f":" Inp_Depreciation!AA$586","v":0},{"$f":" Inp_Depreciation!AB$586","v":0},{"$f":" Inp_Depreciation!AC$586","v":0},{"$f":" Inp_Depreciation!AD$586","v":0},{"$f":" Inp_Depreciation!AE$586","v":0},{"$f":" Inp_Depreciation!AF$586","v":0},{"$f":" Inp_Depreciation!AG$586","v":0},{"$f":" Inp_Depreciation!AH$586","v":0},{"$f":" Inp_Depreciation!AI$586","v":0},{"$f":" Inp_Depreciation!AJ$586","v":0},{"$f":" Inp_Depreciation!AK$586","v":0},{"$f":" Inp_Depreciation!AL$586","v":0},{"$f":" Inp_Depreciation!AM$586","v":0},{"$f":" Inp_Depreciation!AN$586","v":0},{"$f":" Inp_Depreciation!AO$586","v":0},{"$f":" Inp_Depreciation!AP$586","v":0},{"$f":" Inp_Depreciation!AQ$586","v":0},{"$f":" Inp_Depreciation!AR$586","v":0},{"$f":" Inp_Depreciation!AS$586","v":0},{"$f":" Inp_Depreciation!AT$586","v":0},{"$f":" Inp_Depreciation!AU$586","v":0},{"$f":" Inp_Depreciation!AV$586","v":0},{"$f":" Inp_Depreciation!AW$586","v":0},{"$f":" Inp_Depreciation!AX$586","v":0},{"$f":" Inp_Depreciation!AY$586","v":0},{"$f":" Inp_Depreciation!AZ$586","v":0},{"$f":" Inp_Depreciation!BA$586","v":0},{"$f":" Inp_Depreciation!BB$586","v":0},{"$f":" Inp_Depreciation!BC$586","v":0},{"$f":" Inp_Depreciation!BD$586","v":0},{"$f":" Inp_Depreciation!BE$586","v":0},{"$f":" Inp_Depreciation!BF$586","v":0},{"$f":" Inp_Depreciation!BG$586","v":0},{"$f":" Inp_Depreciation!BH$586","v":0},{"$f":" Inp_Depreciation!BI$586","v":0},{"$f":" Inp_Depreciation!BJ$586","v":0},{"$f":" Inp_Depreciation!BK$586","v":0},{"$f":" Inp_Depreciation!BL$586","v":0},{"$f":" Inp_Depreciation!BM$586","v":0},{"$f":" Inp_Depreciation!BN$586","v":0},{"$f":" Inp_Depreciation!BO$586","v":0},{"$f":" Inp_Depreciation!BP$586","v":0},{"$f":" Inp_Depreciation!BQ$586","v":0},{"$f":" Inp_Depreciation!BR$586","v":0},{"$f":" Inp_Depreciation!BS$586","v":0},{"$f":" Inp_Depreciation!BT$586","v":0},{"$f":" Inp_Depreciation!BU$586","v":0},{"$f":" Inp_Depreciation!BV$586","v":0},{"$f":" Inp_Depreciation!BW$586","v":0},{"$f":" Inp_Depreciation!BX$586","v":0},{"$f":" Inp_Depreciation!BY$586","v":0},{"$f":" Inp_Depreciation!BZ$586","v":0},{"$f":" Inp_Depreciation!CA$586","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$587","v":"Network capex add - 01 Oct 15 - depreciation inp - MO5Y"},{"$f":" Inp_Depreciation!F$587","v":0},{"$f":" Inp_Depreciation!G$587","v":0},{"$f":" Inp_Depreciation!H$587","v":0},{"$f":" Inp_Depreciation!I$587","v":"GBP m"},{"$f":" Inp_Depreciation!J$587","v":0},{"$f":" Inp_Depreciation!K$587","v":0},{"$f":" Inp_Depreciation!L$587","v":0},{"$f":" Inp_Depreciation!M$587","v":0},{"$f":" Inp_Depreciation!N$587","v":0},{"$f":" Inp_Depreciation!O$587","v":0},{"$f":" Inp_Depreciation!P$587","v":0},{"$f":" Inp_Depreciation!Q$587","v":0},{"$f":" Inp_Depreciation!R$587","v":0},{"$f":" Inp_Depreciation!S$587","v":0},{"$f":" Inp_Depreciation!T$587","v":0},{"$f":" Inp_Depreciation!U$587","v":0},{"$f":" Inp_Depreciation!V$587","v":0},{"$f":" Inp_Depreciation!W$587","v":0},{"$f":" Inp_Depreciation!X$587","v":0},{"$f":" Inp_Depreciation!Y$587","v":0},{"$f":" Inp_Depreciation!Z$587","v":0},{"$f":" Inp_Depreciation!AA$587","v":0},{"$f":" Inp_Depreciation!AB$587","v":0},{"$f":" Inp_Depreciation!AC$587","v":0},{"$f":" Inp_Depreciation!AD$587","v":0},{"$f":" Inp_Depreciation!AE$587","v":0},{"$f":" Inp_Depreciation!AF$587","v":0},{"$f":" Inp_Depreciation!AG$587","v":0},{"$f":" Inp_Depreciation!AH$587","v":0},{"$f":" Inp_Depreciation!AI$587","v":0},{"$f":" Inp_Depreciation!AJ$587","v":0},{"$f":" Inp_Depreciation!AK$587","v":0},{"$f":" Inp_Depreciation!AL$587","v":0},{"$f":" Inp_Depreciation!AM$587","v":0},{"$f":" Inp_Depreciation!AN$587","v":0},{"$f":" Inp_Depreciation!AO$587","v":0},{"$f":" Inp_Depreciation!AP$587","v":0},{"$f":" Inp_Depreciation!AQ$587","v":0},{"$f":" Inp_Depreciation!AR$587","v":0},{"$f":" Inp_Depreciation!AS$587","v":0},{"$f":" Inp_Depreciation!AT$587","v":0},{"$f":" Inp_Depreciation!AU$587","v":0},{"$f":" Inp_Depreciation!AV$587","v":0},{"$f":" Inp_Depreciation!AW$587","v":0},{"$f":" Inp_Depreciation!AX$587","v":0},{"$f":" Inp_Depreciation!AY$587","v":0},{"$f":" Inp_Depreciation!AZ$587","v":0},{"$f":" Inp_Depreciation!BA$587","v":0},{"$f":" Inp_Depreciation!BB$587","v":0},{"$f":" Inp_Depreciation!BC$587","v":0},{"$f":" Inp_Depreciation!BD$587","v":0},{"$f":" Inp_Depreciation!BE$587","v":0},{"$f":" Inp_Depreciation!BF$587","v":0},{"$f":" Inp_Depreciation!BG$587","v":0},{"$f":" Inp_Depreciation!BH$587","v":0},{"$f":" Inp_Depreciation!BI$587","v":0},{"$f":" Inp_Depreciation!BJ$587","v":0},{"$f":" Inp_Depreciation!BK$587","v":0},{"$f":" Inp_Depreciation!BL$587","v":0},{"$f":" Inp_Depreciation!BM$587","v":0},{"$f":" Inp_Depreciation!BN$587","v":0},{"$f":" Inp_Depreciation!BO$587","v":0},{"$f":" Inp_Depreciation!BP$587","v":0},{"$f":" Inp_Depreciation!BQ$587","v":0},{"$f":" Inp_Depreciation!BR$587","v":0},{"$f":" Inp_Depreciation!BS$587","v":0},{"$f":" Inp_Depreciation!BT$587","v":0},{"$f":" Inp_Depreciation!BU$587","v":0},{"$f":" Inp_Depreciation!BV$587","v":0},{"$f":" Inp_Depreciation!BW$587","v":0},{"$f":" Inp_Depreciation!BX$587","v":0},{"$f":" Inp_Depreciation!BY$587","v":0},{"$f":" Inp_Depreciation!BZ$587","v":0},{"$f":" Inp_Depreciation!CA$587","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$588","v":"Network capex add - 01 Oct 16 - depreciation inp - MO5Y"},{"$f":" Inp_Depreciation!F$588","v":0},{"$f":" Inp_Depreciation!G$588","v":0},{"$f":" Inp_Depreciation!H$588","v":0},{"$f":" Inp_Depreciation!I$588","v":"GBP m"},{"$f":" Inp_Depreciation!J$588","v":0},{"$f":" Inp_Depreciation!K$588","v":0},{"$f":" Inp_Depreciation!L$588","v":0},{"$f":" Inp_Depreciation!M$588","v":0},{"$f":" Inp_Depreciation!N$588","v":0},{"$f":" Inp_Depreciation!O$588","v":0},{"$f":" Inp_Depreciation!P$588","v":0},{"$f":" Inp_Depreciation!Q$588","v":0},{"$f":" Inp_Depreciation!R$588","v":0},{"$f":" Inp_Depreciation!S$588","v":0},{"$f":" Inp_Depreciation!T$588","v":0},{"$f":" Inp_Depreciation!U$588","v":0},{"$f":" Inp_Depreciation!V$588","v":0},{"$f":" Inp_Depreciation!W$588","v":0},{"$f":" Inp_Depreciation!X$588","v":0},{"$f":" Inp_Depreciation!Y$588","v":0},{"$f":" Inp_Depreciation!Z$588","v":0},{"$f":" Inp_Depreciation!AA$588","v":0},{"$f":" Inp_Depreciation!AB$588","v":0},{"$f":" Inp_Depreciation!AC$588","v":0},{"$f":" Inp_Depreciation!AD$588","v":0},{"$f":" Inp_Depreciation!AE$588","v":0},{"$f":" Inp_Depreciation!AF$588","v":0},{"$f":" Inp_Depreciation!AG$588","v":0},{"$f":" Inp_Depreciation!AH$588","v":0},{"$f":" Inp_Depreciation!AI$588","v":0},{"$f":" Inp_Depreciation!AJ$588","v":0},{"$f":" Inp_Depreciation!AK$588","v":0},{"$f":" Inp_Depreciation!AL$588","v":0},{"$f":" Inp_Depreciation!AM$588","v":0},{"$f":" Inp_Depreciation!AN$588","v":0},{"$f":" Inp_Depreciation!AO$588","v":0},{"$f":" Inp_Depreciation!AP$588","v":0},{"$f":" Inp_Depreciation!AQ$588","v":0},{"$f":" Inp_Depreciation!AR$588","v":0},{"$f":" Inp_Depreciation!AS$588","v":0},{"$f":" Inp_Depreciation!AT$588","v":0},{"$f":" Inp_Depreciation!AU$588","v":0},{"$f":" Inp_Depreciation!AV$588","v":0},{"$f":" Inp_Depreciation!AW$588","v":0},{"$f":" Inp_Depreciation!AX$588","v":0},{"$f":" Inp_Depreciation!AY$588","v":0},{"$f":" Inp_Depreciation!AZ$588","v":0},{"$f":" Inp_Depreciation!BA$588","v":0},{"$f":" Inp_Depreciation!BB$588","v":0},{"$f":" Inp_Depreciation!BC$588","v":0},{"$f":" Inp_Depreciation!BD$588","v":0},{"$f":" Inp_Depreciation!BE$588","v":0},{"$f":" Inp_Depreciation!BF$588","v":0},{"$f":" Inp_Depreciation!BG$588","v":0},{"$f":" Inp_Depreciation!BH$588","v":0},{"$f":" Inp_Depreciation!BI$588","v":0},{"$f":" Inp_Depreciation!BJ$588","v":0},{"$f":" Inp_Depreciation!BK$588","v":0},{"$f":" Inp_Depreciation!BL$588","v":0},{"$f":" Inp_Depreciation!BM$588","v":0},{"$f":" Inp_Depreciation!BN$588","v":0},{"$f":" Inp_Depreciation!BO$588","v":0},{"$f":" Inp_Depreciation!BP$588","v":0},{"$f":" Inp_Depreciation!BQ$588","v":0},{"$f":" Inp_Depreciation!BR$588","v":0},{"$f":" Inp_Depreciation!BS$588","v":0},{"$f":" Inp_Depreciation!BT$588","v":0},{"$f":" Inp_Depreciation!BU$588","v":0},{"$f":" Inp_Depreciation!BV$588","v":0},{"$f":" Inp_Depreciation!BW$588","v":0},{"$f":" Inp_Depreciation!BX$588","v":0},{"$f":" Inp_Depreciation!BY$588","v":0},{"$f":" Inp_Depreciation!BZ$588","v":0},{"$f":" Inp_Depreciation!CA$588","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$589","v":"Network capex add - 01 Oct 17 - depreciation inp - MO5Y"},{"$f":" Inp_Depreciation!F$589","v":0},{"$f":" Inp_Depreciation!G$589","v":0},{"$f":" Inp_Depreciation!H$589","v":0},{"$f":" Inp_Depreciation!I$589","v":"GBP m"},{"$f":" Inp_Depreciation!J$589","v":0},{"$f":" Inp_Depreciation!K$589","v":0},{"$f":" Inp_Depreciation!L$589","v":0},{"$f":" Inp_Depreciation!M$589","v":0},{"$f":" Inp_Depreciation!N$589","v":0},{"$f":" Inp_Depreciation!O$589","v":0},{"$f":" Inp_Depreciation!P$589","v":0},{"$f":" Inp_Depreciation!Q$589","v":0},{"$f":" Inp_Depreciation!R$589","v":0},{"$f":" Inp_Depreciation!S$589","v":0},{"$f":" Inp_Depreciation!T$589","v":0},{"$f":" Inp_Depreciation!U$589","v":0},{"$f":" Inp_Depreciation!V$589","v":0},{"$f":" Inp_Depreciation!W$589","v":0},{"$f":" Inp_Depreciation!X$589","v":0},{"$f":" Inp_Depreciation!Y$589","v":0},{"$f":" Inp_Depreciation!Z$589","v":0},{"$f":" Inp_Depreciation!AA$589","v":0},{"$f":" Inp_Depreciation!AB$589","v":0},{"$f":" Inp_Depreciation!AC$589","v":0},{"$f":" Inp_Depreciation!AD$589","v":0},{"$f":" Inp_Depreciation!AE$589","v":0},{"$f":" Inp_Depreciation!AF$589","v":0},{"$f":" Inp_Depreciation!AG$589","v":0},{"$f":" Inp_Depreciation!AH$589","v":0},{"$f":" Inp_Depreciation!AI$589","v":0},{"$f":" Inp_Depreciation!AJ$589","v":0},{"$f":" Inp_Depreciation!AK$589","v":0},{"$f":" Inp_Depreciation!AL$589","v":0},{"$f":" Inp_Depreciation!AM$589","v":0},{"$f":" Inp_Depreciation!AN$589","v":0},{"$f":" Inp_Depreciation!AO$589","v":0},{"$f":" Inp_Depreciation!AP$589","v":0},{"$f":" Inp_Depreciation!AQ$589","v":0},{"$f":" Inp_Depreciation!AR$589","v":0},{"$f":" Inp_Depreciation!AS$589","v":0},{"$f":" Inp_Depreciation!AT$589","v":0},{"$f":" Inp_Depreciation!AU$589","v":0},{"$f":" Inp_Depreciation!AV$589","v":0},{"$f":" Inp_Depreciation!AW$589","v":0},{"$f":" Inp_Depreciation!AX$589","v":0},{"$f":" Inp_Depreciation!AY$589","v":0},{"$f":" Inp_Depreciation!AZ$589","v":0},{"$f":" Inp_Depreciation!BA$589","v":0},{"$f":" Inp_Depreciation!BB$589","v":0},{"$f":" Inp_Depreciation!BC$589","v":0},{"$f":" Inp_Depreciation!BD$589","v":0},{"$f":" Inp_Depreciation!BE$589","v":0},{"$f":" Inp_Depreciation!BF$589","v":0},{"$f":" Inp_Depreciation!BG$589","v":0},{"$f":" Inp_Depreciation!BH$589","v":0},{"$f":" Inp_Depreciation!BI$589","v":0},{"$f":" Inp_Depreciation!BJ$589","v":0},{"$f":" Inp_Depreciation!BK$589","v":0},{"$f":" Inp_Depreciation!BL$589","v":0},{"$f":" Inp_Depreciation!BM$589","v":0},{"$f":" Inp_Depreciation!BN$589","v":0},{"$f":" Inp_Depreciation!BO$589","v":0},{"$f":" Inp_Depreciation!BP$589","v":0},{"$f":" Inp_Depreciation!BQ$589","v":0},{"$f":" Inp_Depreciation!BR$589","v":0},{"$f":" Inp_Depreciation!BS$589","v":0},{"$f":" Inp_Depreciation!BT$589","v":0},{"$f":" Inp_Depreciation!BU$589","v":0},{"$f":" Inp_Depreciation!BV$589","v":0},{"$f":" Inp_Depreciation!BW$589","v":0},{"$f":" Inp_Depreciation!BX$589","v":0},{"$f":" Inp_Depreciation!BY$589","v":0},{"$f":" Inp_Depreciation!BZ$589","v":0},{"$f":" Inp_Depreciation!CA$589","v":0}]
[]
[null,null,null,null,{"$f":" E$1107","v":"Capex add - 01 Apr 93 - first term - rate - MO5Y"},0,0,0,"%",0,1,0,0.2,0.2,0.2,0.2,0.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$1107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$1107","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$1108","v":"Capex add - 01 Apr 94 - first term - rate - MO5Y"},0,0,0,"%",0,1,0,0,0.2,0.2,0.2,0.2,0.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$1108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$1108","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$1109","v":"Capex add - 01 Apr 95 - first term - rate - MO5Y"},0,0,0,"%",0,1,0,0,0,0.2,0.2,0.2,0.2,0.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$1109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$1109","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$1110","v":"Capex add - 01 Apr 96 - first term - rate - MO5Y"},0,0,0,"%",0,1,0,0,0,0,0.2,0.2,0.2,0.2,0.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$1110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$1110","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$1111","v":"Capex add - 01 Apr 97 - first term - rate - MO5Y"},0,0,0,"%",0,1,0,0,0,0,0,0.2,0.2,0.2,0.2,0.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$1111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$1111","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$1112","v":"Capex add - 01 Apr 98 - first term - rate - MO5Y"},0,0,0,"%",0,1,0,0,0,0,0,0,0.2,0.2,0.2,0.2,0.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$1112","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$1112","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$1113","v":"Capex add - 01 Apr 99 - first term - rate - MO5Y"},0,0,0,"%",0,1,0,0,0,0,0,0,0,0.2,0.2,0.2,0.2,0.2,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$1113","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$1113","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$1114","v":"Capex add - 01 Apr 00 - first term - rate - MO5Y"},0,0,0,"%",0,1,0,0,0,0,0,0,0,0,0.2,0.2,0.2,0.2,0.2,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$1114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$1114","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$1115","v":"Capex add - 01 Apr 01 - first term - rate - MO5Y"},0,0,0,"%",0,1,0,0,0,0,0,0,0,0,0,0.2,0.2,0.2,0.2,0.2,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$1115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$1115","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$1116","v":"Capex add - 01 Apr 02 - first term - rate - MO5Y"},0,0,0,"%",0,1,0,0,0,0,0,0,0,0,0,0,0.2,0.2,0.2,0.2,0.2,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$1116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$1116","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$1117","v":"Capex add - 01 Apr 03 - first term - rate - MO5Y"},0,0,0,"%",0,1,0,0,0,0,0,0,0,0,0,0,0,0.2,0.2,0.2,0.2,0.2,0,0,0,0,0,0,0,0,0,{"$f":" AK$1117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$1117","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$1118","v":"Capex add - 01 Apr 04 - first term - rate - MO5Y"},0,0,0,"%",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0.2,0.2,0.2,0.2,0.2,0,0,0,0,0,0,0,0,{"$f":" AK$1118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$1118","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$1119","v":"Capex add - 01 Apr 05 - first term - rate - MO5Y"},0,0,0,"%",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0.2,0.2,0.2,0.2,0.2,0,0,0,0,0,0,0,{"$f":" AK$1119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$1119","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$1120","v":"Capex add - 01 Apr 06 - first term - rate - MO5Y"},0,0,0,"%",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.2,0.2,0.2,0.2,0.2,0,0,0,0,0,0,{"$f":" AK$1120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$1120","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$1121","v":"Capex add - 01 Apr 07 - first term - rate - MO5Y"},0,0,0,"%",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.2,0.2,0.2,0.2,0.2,0,0,0,0,0,{"$f":" AK$1121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$1121","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$1122","v":"Capex add - 01 Apr 08 - first term - rate - MO5Y"},0,0,0,"%",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.2,0.2,0.2,0.2,0.2,0,0,0,0,{"$f":" AK$1122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$1122","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$1123","v":"Capex add - 01 Apr 09 - first term - rate - MO5Y"},0,0,0,"%",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.2,0.2,0.2,0.2,0.2,0,0,0,{"$f":" AK$1123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$1123","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$1124","v":"Capex add - 01 Apr 10 - first term - rate - MO5Y"},0,0,0,"%",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.2,0.2,0.2,0.2,0.2,0,0,{"$f":" AK$1124","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$1124","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$1125","v":"Capex add - 01 Apr 11 - first term - rate - MO5Y"},0,0,0,"%",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.2,0.2,0.2,0.2,0.2,0,{"$f":" AK$1125","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$1125","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$1126","v":"Capex add - 01 Oct 12 - first term - rate - MO5Y"},0,0,0,"%",0,0.99999999999999989,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.1,0.2,0.2,0.2,0.2,{"$f":" AK$1126","v":0.1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$1126","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$1127","v":"Capex add - 01 Oct 13 - first term - rate - MO5Y"},0,0,0,"%",0,0.99999999999999989,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.1,0.2,0.2,0.2,{"$f":" AK$1127","v":0.2},0.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$1127","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$1128","v":"Capex add - 01 Oct 14 - first term - rate - MO5Y"},0,0,0,"%",0,0.99999999999999989,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.1,0.2,0.2,{"$f":" AK$1128","v":0.2},0.2,0.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$1128","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$1129","v":"Capex add - 01 Oct 15 - first term - rate - MO5Y"},0,0,0,"%",0,0.99999999999999989,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.1,0.2,{"$f":" AK$1129","v":0.2},0.2,0.2,0.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$1129","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$1130","v":"Capex add - 01 Oct 16 - first term - rate - MO5Y"},0,0,0,"%",0,0.99999999999999989,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.1,{"$f":" AK$1130","v":0.2},0.2,0.2,0.2,0.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$1130","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$1131","v":"Capex add - 01 Oct 17 - first term - rate - MO5Y"},0,0,0,"%",0,0.99999999999999989,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$1131","v":0.1},0.2,0.2,0.2,0.2,0.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$1131","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E$1171","v":"Capex add - 01 Apr 93 - second term - rate - MO5Y"},0,0,0,"%",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$1171","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$1171","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$1172","v":"Capex add - 01 Apr 94 - second term - rate - MO5Y"},0,0,0,"%",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$1172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$1172","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$1173","v":"Capex add - 01 Apr 95 - second term - rate - MO5Y"},0,0,0,"%",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$1173","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$1173","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$1174","v":"Capex add - 01 Apr 96 - second term - rate - MO5Y"},0,0,0,"%",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$1174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$1174","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$1175","v":"Capex add - 01 Apr 97 - second term - rate - MO5Y"},0,0,0,"%",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$1175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$1175","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$1176","v":"Capex add - 01 Apr 98 - second term - rate - MO5Y"},0,0,0,"%",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$1176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$1176","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$1177","v":"Capex add - 01 Apr 99 - second term - rate - MO5Y"},0,0,0,"%",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$1177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$1177","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$1178","v":"Capex add - 01 Apr 00 - second term - rate - MO5Y"},0,0,0,"%",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$1178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$1178","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$1179","v":"Capex add - 01 Apr 01 - second term - rate - MO5Y"},0,0,0,"%",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$1179","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$1179","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$1180","v":"Capex add - 01 Apr 02 - second term - rate - MO5Y"},0,0,0,"%",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$1180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$1180","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$1181","v":"Capex add - 01 Apr 03 - second term - rate - MO5Y"},0,0,0,"%",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$1181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$1181","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$1182","v":"Capex add - 01 Apr 04 - second term - rate - MO5Y"},0,0,0,"%",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$1182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$1182","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$1183","v":"Capex add - 01 Apr 05 - second term - rate - MO5Y"},0,0,0,"%",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$1183","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$1183","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$1184","v":"Capex add - 01 Apr 06 - second term - rate - MO5Y"},0,0,0,"%",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$1184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$1184","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$1185","v":"Capex add - 01 Apr 07 - second term - rate - MO5Y"},0,0,0,"%",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$1185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$1185","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$1186","v":"Capex add - 01 Apr 08 - second term - rate - MO5Y"},0,0,0,"%",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$1186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$1186","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$1187","v":"Capex add - 01 Apr 09 - second term - rate - MO5Y"},0,0,0,"%",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$1187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$1187","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$1188","v":"Capex add - 01 Apr 10 - second term - rate - MO5Y"},0,0,0,"%",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$1188","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$1188","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$1189","v":"Capex add - 01 Apr 11 - second term - rate - MO5Y"},0,0,0,"%",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$1189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$1189","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$1190","v":"Capex add - 01 Oct 12 - second term - rate - MO5Y"},0,0,0,"%",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$1190","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$1190","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$1191","v":"Capex add - 01 Oct 13 - second term - rate - MO5Y"},0,0,0,"%",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$1191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$1191","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$1192","v":"Capex add - 01 Oct 14 - second term - rate - MO5Y"},0,0,0,"%",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$1192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$1192","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$1193","v":"Capex add - 01 Oct 15 - second term - rate - MO5Y"},0,0,0,"%",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$1193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$1193","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$1194","v":"Capex add - 01 Oct 16 - second term - rate - MO5Y"},0,0,0,"%",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$1194","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$1194","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$1195","v":"Capex add - 01 Oct 17 - second term - rate - MO5Y"},0,0,0,"%",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$1195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$1195","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E$37","v":"Actuals period flag - RP1"},0,0,0,"flag",0,24,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":" AK$37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$37","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$34, \"dd mmm yy\") & \" - real - MO5Y\"","v":"Depreciation - capex addition - 01 Apr 93 - real - MO5Y"},null,null,null,"GBP m",null,{"$f":" SUM(M2633:CA2633)","v":0},null,{"$f":" IF(M$2631 = 1, M2553, IF($H2527 < 0, MAX($H2527 - SUM($L2633:L2633), $H2527 * (M2579 + M2605)), MAX(0, MIN($H2527 - SUM($L2633:L2633), $H2527 *  (M2579 + M2605)))))","v":0},{"$f":" IF(N$2631 = 1, N2553, IF($H2527 < 0, MAX($H2527 - SUM($L2633:M2633), $H2527 * (N2579 + N2605)), MAX(0, MIN($H2527 - SUM($L2633:M2633), $H2527 *  (N2579 + N2605)))))","v":0},{"$f":" IF(O$2631 = 1, O2553, IF($H2527 < 0, MAX($H2527 - SUM($L2633:N2633), $H2527 * (O2579 + O2605)), MAX(0, MIN($H2527 - SUM($L2633:N2633), $H2527 *  (O2579 + O2605)))))","v":0},{"$f":" IF(P$2631 = 1, P2553, IF($H2527 < 0, MAX($H2527 - SUM($L2633:O2633), $H2527 * (P2579 + P2605)), MAX(0, MIN($H2527 - SUM($L2633:O2633), $H2527 *  (P2579 + P2605)))))","v":0},{"$f":" IF(Q$2631 = 1, Q2553, IF($H2527 < 0, MAX($H2527 - SUM($L2633:P2633), $H2527 * (Q2579 + Q2605)), MAX(0, MIN($H2527 - SUM($L2633:P2633), $H2527 *  (Q2579 + Q2605)))))","v":0},{"$f":" IF(R$2631 = 1, R2553, IF($H2527 < 0, MAX($H2527 - SUM($L2633:Q2633), $H2527 * (R2579 + R2605)), MAX(0, MIN($H2527 - SUM($L2633:Q2633), $H2527 *  (R2579 + R2605)))))","v":0},{"$f":" IF(S$2631 = 1, S2553, IF($H2527 < 0, MAX($H2527 - SUM($L2633:R2633), $H2527 * (S2579 + S2605)), MAX(0, MIN($H2527 - SUM($L2633:R2633), $H2527 *  (S2579 + S2605)))))","v":0},{"$f":" IF(T$2631 = 1, T2553, IF($H2527 < 0, MAX($H2527 - SUM($L2633:S2633), $H2527 * (T2579 + T2605)), MAX(0, MIN($H2527 - SUM($L2633:S2633), $H2527 *  (T2579 + T2605)))))","v":0},{"$f":" IF(U$2631 = 1, U2553, IF($H2527 < 0, MAX($H2527 - SUM($L2633:T2633), $H2527 * (U2579 + U2605)), MAX(0, MIN($H2527 - SUM($L2633:T2633), $H2527 *  (U2579 + U2605)))))","v":0},{"$f":" IF(V$2631 = 1, V2553, IF($H2527 < 0, MAX($H2527 - SUM($L2633:U2633), $H2527 * (V2579 + V2605)), MAX(0, MIN($H2527 - SUM($L2633:U2633), $H2527 *  (V2579 + V2605)))))","v":0},{"$f":" IF(W$2631 = 1, W2553, IF($H2527 < 0, MAX($H2527 - SUM($L2633:V2633), $H2527 * (W2579 + W2605)), MAX(0, MIN($H2527 - SUM($L2633:V2633), $H2527 *  (W2579 + W2605)))))","v":0},{"$f":" IF(X$2631 = 1, X2553, IF($H2527 < 0, MAX($H2527 - SUM($L2633:W2633), $H2527 * (X2579 + X2605)), MAX(0, MIN($H2527 - SUM($L2633:W2633), $H2527 *  (X2579 + X2605)))))","v":0},{"$f":" IF(Y$2631 = 1, Y2553, IF($H2527 < 0, MAX($H2527 - SUM($L2633:X2633), $H2527 * (Y2579 + Y2605)), MAX(0, MIN($H2527 - SUM($L2633:X2633), $H2527 *  (Y2579 + Y2605)))))","v":0},{"$f":" IF(Z$2631 = 1, Z2553, IF($H2527 < 0, MAX($H2527 - SUM($L2633:Y2633), $H2527 * (Z2579 + Z2605)), MAX(0, MIN($H2527 - SUM($L2633:Y2633), $H2527 *  (Z2579 + Z2605)))))","v":0},{"$f":" IF(AA$2631 = 1, AA2553, IF($H2527 < 0, MAX($H2527 - SUM($L2633:Z2633), $H2527 * (AA2579 + AA2605)), MAX(0, MIN($H2527 - SUM($L2633:Z2633), $H2527 *  (AA2579 + AA2605)))))","v":0},{"$f":" IF(AB$2631 = 1, AB2553, IF($H2527 < 0, MAX($H2527 - SUM($L2633:AA2633), $H2527 * (AB2579 + AB2605)), MAX(0, MIN($H2527 - SUM($L2633:AA2633), $H2527 *  (AB2579 + AB2605)))))","v":0},{"$f":" IF(AC$2631 = 1, AC2553, IF($H2527 < 0, MAX($H2527 - SUM($L2633:AB2633), $H2527 * (AC2579 + AC2605)), MAX(0, MIN($H2527 - SUM($L2633:AB2633), $H2527 *  (AC2579 + AC2605)))))","v":0},{"$f":" IF(AD$2631 = 1, AD2553, IF($H2527 < 0, MAX($H2527 - SUM($L2633:AC2633), $H2527 * (AD2579 + AD2605)), MAX(0, MIN($H2527 - SUM($L2633:AC2633), $H2527 *  (AD2579 + AD2605)))))","v":0},{"$f":" IF(AE$2631 = 1, AE2553, IF($H2527 < 0, MAX($H2527 - SUM($L2633:AD2633), $H2527 * (AE2579 + AE2605)), MAX(0, MIN($H2527 - SUM($L2633:AD2633), $H2527 *  (AE2579 + AE2605)))))","v":0},{"$f":" IF(AF$2631 = 1, AF2553, IF($H2527 < 0, MAX($H2527 - SUM($L2633:AE2633), $H2527 * (AF2579 + AF2605)), MAX(0, MIN($H2527 - SUM($L2633:AE2633), $H2527 *  (AF2579 + AF2605)))))","v":0},{"$f":" IF(AG$2631 = 1, AG2553, IF($H2527 < 0, MAX($H2527 - SUM($L2633:AF2633), $H2527 * (AG2579 + AG2605)), MAX(0, MIN($H2527 - SUM($L2633:AF2633), $H2527 *  (AG2579 + AG2605)))))","v":0},{"$f":" IF(AH$2631 = 1, AH2553, IF($H2527 < 0, MAX($H2527 - SUM($L2633:AG2633), $H2527 * (AH2579 + AH2605)), MAX(0, MIN($H2527 - SUM($L2633:AG2633), $H2527 *  (AH2579 + AH2605)))))","v":0},{"$f":" IF(AI$2631 = 1, AI2553, IF($H2527 < 0, MAX($H2527 - SUM($L2633:AH2633), $H2527 * (AI2579 + AI2605)), MAX(0, MIN($H2527 - SUM($L2633:AH2633), $H2527 *  (AI2579 + AI2605)))))","v":0},{"$f":" IF(AJ$2631 = 1, AJ2553, IF($H2527 < 0, MAX($H2527 - SUM($L2633:AI2633), $H2527 * (AJ2579 + AJ2605)), MAX(0, MIN($H2527 - SUM($L2633:AI2633), $H2527 *  (AJ2579 + AJ2605)))))","v":0},{"$f":" IF(AK$2631 = 1, AK2553, IF($H2527 < 0, MAX($H2527 - SUM($L2633:AJ2633), $H2527 * (AK2579 + AK2605)), MAX(0, MIN($H2527 - SUM($L2633:AJ2633), $H2527 *  (AK2579 + AK2605)))))","v":0},{"$f":" IF(AL$2631 = 1, AL2553, IF($H2527 < 0, MAX($H2527 - SUM($L2633:AK2633), $H2527 * (AL2579 + AL2605)), MAX(0, MIN($H2527 - SUM($L2633:AK2633), $H2527 *  (AL2579 + AL2605)))))","v":0},{"$f":" IF(AM$2631 = 1, AM2553, IF($H2527 < 0, MAX($H2527 - SUM($L2633:AL2633), $H2527 * (AM2579 + AM2605)), MAX(0, MIN($H2527 - SUM($L2633:AL2633), $H2527 *  (AM2579 + AM2605)))))","v":0},{"$f":" IF(AN$2631 = 1, AN2553, IF($H2527 < 0, MAX($H2527 - SUM($L2633:AM2633), $H2527 * (AN2579 + AN2605)), MAX(0, MIN($H2527 - SUM($L2633:AM2633), $H2527 *  (AN2579 + AN2605)))))","v":0},{"$f":" IF(AO$2631 = 1, AO2553, IF($H2527 < 0, MAX($H2527 - SUM($L2633:AN2633), $H2527 * (AO2579 + AO2605)), MAX(0, MIN($H2527 - SUM($L2633:AN2633), $H2527 *  (AO2579 + AO2605)))))","v":0},{"$f":" IF(AP$2631 = 1, AP2553, IF($H2527 < 0, MAX($H2527 - SUM($L2633:AO2633), $H2527 * (AP2579 + AP2605)), MAX(0, MIN($H2527 - SUM($L2633:AO2633), $H2527 *  (AP2579 + AP2605)))))","v":0},{"$f":" IF(AQ$2631 = 1, AQ2553, IF($H2527 < 0, MAX($H2527 - SUM($L2633:AP2633), $H2527 * (AQ2579 + AQ2605)), MAX(0, MIN($H2527 - SUM($L2633:AP2633), $H2527 *  (AQ2579 + AQ2605)))))","v":0},{"$f":" IF(AR$2631 = 1, AR2553, IF($H2527 < 0, MAX($H2527 - SUM($L2633:AQ2633), $H2527 * (AR2579 + AR2605)), MAX(0, MIN($H2527 - SUM($L2633:AQ2633), $H2527 *  (AR2579 + AR2605)))))","v":0},{"$f":" IF(AS$2631 = 1, AS2553, IF($H2527 < 0, MAX($H2527 - SUM($L2633:AR2633), $H2527 * (AS2579 + AS2605)), MAX(0, MIN($H2527 - SUM($L2633:AR2633), $H2527 *  (AS2579 + AS2605)))))","v":0},{"$f":" IF(AT$2631 = 1, AT2553, IF($H2527 < 0, MAX($H2527 - SUM($L2633:AS2633), $H2527 * (AT2579 + AT2605)), MAX(0, MIN($H2527 - SUM($L2633:AS2633), $H2527 *  (AT2579 + AT2605)))))","v":0},{"$f":" IF(AU$2631 = 1, AU2553, IF($H2527 < 0, MAX($H2527 - SUM($L2633:AT2633), $H2527 * (AU2579 + AU2605)), MAX(0, MIN($H2527 - SUM($L2633:AT2633), $H2527 *  (AU2579 + AU2605)))))","v":0},{"$f":" IF(AV$2631 = 1, AV2553, IF($H2527 < 0, MAX($H2527 - SUM($L2633:AU2633), $H2527 * (AV2579 + AV2605)), MAX(0, MIN($H2527 - SUM($L2633:AU2633), $H2527 *  (AV2579 + AV2605)))))","v":0},{"$f":" IF(AW$2631 = 1, AW2553, IF($H2527 < 0, MAX($H2527 - SUM($L2633:AV2633), $H2527 * (AW2579 + AW2605)), MAX(0, MIN($H2527 - SUM($L2633:AV2633), $H2527 *  (AW2579 + AW2605)))))","v":0},{"$f":" IF(AX$2631 = 1, AX2553, IF($H2527 < 0, MAX($H2527 - SUM($L2633:AW2633), $H2527 * (AX2579 + AX2605)), MAX(0, MIN($H2527 - SUM($L2633:AW2633), $H2527 *  (AX2579 + AX2605)))))","v":0},{"$f":" IF(AY$2631 = 1, AY2553, IF($H2527 < 0, MAX($H2527 - SUM($L2633:AX2633), $H2527 * (AY2579 + AY2605)), MAX(0, MIN($H2527 - SUM($L2633:AX2633), $H2527 *  (AY2579 + AY2605)))))","v":0},{"$f":" IF(AZ$2631 = 1, AZ2553, IF($H2527 < 0, MAX($H2527 - SUM($L2633:AY2633), $H2527 * (AZ2579 + AZ2605)), MAX(0, MIN($H2527 - SUM($L2633:AY2633), $H2527 *  (AZ2579 + AZ2605)))))","v":0},{"$f":" IF(BA$2631 = 1, BA2553, IF($H2527 < 0, MAX($H2527 - SUM($L2633:AZ2633), $H2527 * (BA2579 + BA2605)), MAX(0, MIN($H2527 - SUM($L2633:AZ2633), $H2527 *  (BA2579 + BA2605)))))","v":0},{"$f":" IF(BB$2631 = 1, BB2553, IF($H2527 < 0, MAX($H2527 - SUM($L2633:BA2633), $H2527 * (BB2579 + BB2605)), MAX(0, MIN($H2527 - SUM($L2633:BA2633), $H2527 *  (BB2579 + BB2605)))))","v":0},{"$f":" IF(BC$2631 = 1, BC2553, IF($H2527 < 0, MAX($H2527 - SUM($L2633:BB2633), $H2527 * (BC2579 + BC2605)), MAX(0, MIN($H2527 - SUM($L2633:BB2633), $H2527 *  (BC2579 + BC2605)))))","v":0},{"$f":" IF(BD$2631 = 1, BD2553, IF($H2527 < 0, MAX($H2527 - SUM($L2633:BC2633), $H2527 * (BD2579 + BD2605)), MAX(0, MIN($H2527 - SUM($L2633:BC2633), $H2527 *  (BD2579 + BD2605)))))","v":0},{"$f":" IF(BE$2631 = 1, BE2553, IF($H2527 < 0, MAX($H2527 - SUM($L2633:BD2633), $H2527 * (BE2579 + BE2605)), MAX(0, MIN($H2527 - SUM($L2633:BD2633), $H2527 *  (BE2579 + BE2605)))))","v":0},{"$f":" IF(BF$2631 = 1, BF2553, IF($H2527 < 0, MAX($H2527 - SUM($L2633:BE2633), $H2527 * (BF2579 + BF2605)), MAX(0, MIN($H2527 - SUM($L2633:BE2633), $H2527 *  (BF2579 + BF2605)))))","v":0},{"$f":" IF(BG$2631 = 1, BG2553, IF($H2527 < 0, MAX($H2527 - SUM($L2633:BF2633), $H2527 * (BG2579 + BG2605)), MAX(0, MIN($H2527 - SUM($L2633:BF2633), $H2527 *  (BG2579 + BG2605)))))","v":0},{"$f":" IF(BH$2631 = 1, BH2553, IF($H2527 < 0, MAX($H2527 - SUM($L2633:BG2633), $H2527 * (BH2579 + BH2605)), MAX(0, MIN($H2527 - SUM($L2633:BG2633), $H2527 *  (BH2579 + BH2605)))))","v":0},{"$f":" IF(BI$2631 = 1, BI2553, IF($H2527 < 0, MAX($H2527 - SUM($L2633:BH2633), $H2527 * (BI2579 + BI2605)), MAX(0, MIN($H2527 - SUM($L2633:BH2633), $H2527 *  (BI2579 + BI2605)))))","v":0},{"$f":" IF(BJ$2631 = 1, BJ2553, IF($H2527 < 0, MAX($H2527 - SUM($L2633:BI2633), $H2527 * (BJ2579 + BJ2605)), MAX(0, MIN($H2527 - SUM($L2633:BI2633), $H2527 *  (BJ2579 + BJ2605)))))","v":0},{"$f":" IF(BK$2631 = 1, BK2553, IF($H2527 < 0, MAX($H2527 - SUM($L2633:BJ2633), $H2527 * (BK2579 + BK2605)), MAX(0, MIN($H2527 - SUM($L2633:BJ2633), $H2527 *  (BK2579 + BK2605)))))","v":0},{"$f":" IF(BL$2631 = 1, BL2553, IF($H2527 < 0, MAX($H2527 - SUM($L2633:BK2633), $H2527 * (BL2579 + BL2605)), MAX(0, MIN($H2527 - SUM($L2633:BK2633), $H2527 *  (BL2579 + BL2605)))))","v":0},{"$f":" IF(BM$2631 = 1, BM2553, IF($H2527 < 0, MAX($H2527 - SUM($L2633:BL2633), $H2527 * (BM2579 + BM2605)), MAX(0, MIN($H2527 - SUM($L2633:BL2633), $H2527 *  (BM2579 + BM2605)))))","v":0},{"$f":" IF(BN$2631 = 1, BN2553, IF($H2527 < 0, MAX($H2527 - SUM($L2633:BM2633), $H2527 * (BN2579 + BN2605)), MAX(0, MIN($H2527 - SUM($L2633:BM2633), $H2527 *  (BN2579 + BN2605)))))","v":0},{"$f":" IF(BO$2631 = 1, BO2553, IF($H2527 < 0, MAX($H2527 - SUM($L2633:BN2633), $H2527 * (BO2579 + BO2605)), MAX(0, MIN($H2527 - SUM($L2633:BN2633), $H2527 *  (BO2579 + BO2605)))))","v":0},{"$f":" IF(BP$2631 = 1, BP2553, IF($H2527 < 0, MAX($H2527 - SUM($L2633:BO2633), $H2527 * (BP2579 + BP2605)), MAX(0, MIN($H2527 - SUM($L2633:BO2633), $H2527 *  (BP2579 + BP2605)))))","v":0},{"$f":" IF(BQ$2631 = 1, BQ2553, IF($H2527 < 0, MAX($H2527 - SUM($L2633:BP2633), $H2527 * (BQ2579 + BQ2605)), MAX(0, MIN($H2527 - SUM($L2633:BP2633), $H2527 *  (BQ2579 + BQ2605)))))","v":0},{"$f":" IF(BR$2631 = 1, BR2553, IF($H2527 < 0, MAX($H2527 - SUM($L2633:BQ2633), $H2527 * (BR2579 + BR2605)), MAX(0, MIN($H2527 - SUM($L2633:BQ2633), $H2527 *  (BR2579 + BR2605)))))","v":0},{"$f":" IF(BS$2631 = 1, BS2553, IF($H2527 < 0, MAX($H2527 - SUM($L2633:BR2633), $H2527 * (BS2579 + BS2605)), MAX(0, MIN($H2527 - SUM($L2633:BR2633), $H2527 *  (BS2579 + BS2605)))))","v":0},{"$f":" IF(BT$2631 = 1, BT2553, IF($H2527 < 0, MAX($H2527 - SUM($L2633:BS2633), $H2527 * (BT2579 + BT2605)), MAX(0, MIN($H2527 - SUM($L2633:BS2633), $H2527 *  (BT2579 + BT2605)))))","v":0},{"$f":" IF(BU$2631 = 1, BU2553, IF($H2527 < 0, MAX($H2527 - SUM($L2633:BT2633), $H2527 * (BU2579 + BU2605)), MAX(0, MIN($H2527 - SUM($L2633:BT2633), $H2527 *  (BU2579 + BU2605)))))","v":0},{"$f":" IF(BV$2631 = 1, BV2553, IF($H2527 < 0, MAX($H2527 - SUM($L2633:BU2633), $H2527 * (BV2579 + BV2605)), MAX(0, MIN($H2527 - SUM($L2633:BU2633), $H2527 *  (BV2579 + BV2605)))))","v":0},{"$f":" IF(BW$2631 = 1, BW2553, IF($H2527 < 0, MAX($H2527 - SUM($L2633:BV2633), $H2527 * (BW2579 + BW2605)), MAX(0, MIN($H2527 - SUM($L2633:BV2633), $H2527 *  (BW2579 + BW2605)))))","v":0},{"$f":" IF(BX$2631 = 1, BX2553, IF($H2527 < 0, MAX($H2527 - SUM($L2633:BW2633), $H2527 * (BX2579 + BX2605)), MAX(0, MIN($H2527 - SUM($L2633:BW2633), $H2527 *  (BX2579 + BX2605)))))","v":0},{"$f":" IF(BY$2631 = 1, BY2553, IF($H2527 < 0, MAX($H2527 - SUM($L2633:BX2633), $H2527 * (BY2579 + BY2605)), MAX(0, MIN($H2527 - SUM($L2633:BX2633), $H2527 *  (BY2579 + BY2605)))))","v":0},{"$f":" IF(BZ$2631 = 1, BZ2553, IF($H2527 < 0, MAX($H2527 - SUM($L2633:BY2633), $H2527 * (BZ2579 + BZ2605)), MAX(0, MIN($H2527 - SUM($L2633:BY2633), $H2527 *  (BZ2579 + BZ2605)))))","v":0},{"$f":" IF(CA$2631 = 1, CA2553, IF($H2527 < 0, MAX($H2527 - SUM($L2633:BZ2633), $H2527 * (CA2579 + CA2605)), MAX(0, MIN($H2527 - SUM($L2633:BZ2633), $H2527 *  (CA2579 + CA2605)))))","v":0}]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$35, \"dd mmm yy\") & \" - real - MO5Y\"","v":"Depreciation - capex addition - 01 Apr 94 - real - MO5Y"},null,null,null,"GBP m",null,0,null,{"$f":" IF(M$2631 = 1, M2554, IF($H2528 < 0, MAX($H2528 - SUM($L2634:L2634), $H2528 * (M2580 + M2606)), MAX(0, MIN($H2528 - SUM($L2634:L2634), $H2528 *  (M2580 + M2606)))))","v":0},{"$f":" IF(N$2631 = 1, N2554, IF($H2528 < 0, MAX($H2528 - SUM($L2634:M2634), $H2528 * (N2580 + N2606)), MAX(0, MIN($H2528 - SUM($L2634:M2634), $H2528 *  (N2580 + N2606)))))","v":0},{"$f":" IF(O$2631 = 1, O2554, IF($H2528 < 0, MAX($H2528 - SUM($L2634:N2634), $H2528 * (O2580 + O2606)), MAX(0, MIN($H2528 - SUM($L2634:N2634), $H2528 *  (O2580 + O2606)))))","v":0},{"$f":" IF(P$2631 = 1, P2554, IF($H2528 < 0, MAX($H2528 - SUM($L2634:O2634), $H2528 * (P2580 + P2606)), MAX(0, MIN($H2528 - SUM($L2634:O2634), $H2528 *  (P2580 + P2606)))))","v":0},{"$f":" IF(Q$2631 = 1, Q2554, IF($H2528 < 0, MAX($H2528 - SUM($L2634:P2634), $H2528 * (Q2580 + Q2606)), MAX(0, MIN($H2528 - SUM($L2634:P2634), $H2528 *  (Q2580 + Q2606)))))","v":0},{"$f":" IF(R$2631 = 1, R2554, IF($H2528 < 0, MAX($H2528 - SUM($L2634:Q2634), $H2528 * (R2580 + R2606)), MAX(0, MIN($H2528 - SUM($L2634:Q2634), $H2528 *  (R2580 + R2606)))))","v":0},{"$f":" IF(S$2631 = 1, S2554, IF($H2528 < 0, MAX($H2528 - SUM($L2634:R2634), $H2528 * (S2580 + S2606)), MAX(0, MIN($H2528 - SUM($L2634:R2634), $H2528 *  (S2580 + S2606)))))","v":0},{"$f":" IF(T$2631 = 1, T2554, IF($H2528 < 0, MAX($H2528 - SUM($L2634:S2634), $H2528 * (T2580 + T2606)), MAX(0, MIN($H2528 - SUM($L2634:S2634), $H2528 *  (T2580 + T2606)))))","v":0},{"$f":" IF(U$2631 = 1, U2554, IF($H2528 < 0, MAX($H2528 - SUM($L2634:T2634), $H2528 * (U2580 + U2606)), MAX(0, MIN($H2528 - SUM($L2634:T2634), $H2528 *  (U2580 + U2606)))))","v":0},{"$f":" IF(V$2631 = 1, V2554, IF($H2528 < 0, MAX($H2528 - SUM($L2634:U2634), $H2528 * (V2580 + V2606)), MAX(0, MIN($H2528 - SUM($L2634:U2634), $H2528 *  (V2580 + V2606)))))","v":0},{"$f":" IF(W$2631 = 1, W2554, IF($H2528 < 0, MAX($H2528 - SUM($L2634:V2634), $H2528 * (W2580 + W2606)), MAX(0, MIN($H2528 - SUM($L2634:V2634), $H2528 *  (W2580 + W2606)))))","v":0},{"$f":" IF(X$2631 = 1, X2554, IF($H2528 < 0, MAX($H2528 - SUM($L2634:W2634), $H2528 * (X2580 + X2606)), MAX(0, MIN($H2528 - SUM($L2634:W2634), $H2528 *  (X2580 + X2606)))))","v":0},{"$f":" IF(Y$2631 = 1, Y2554, IF($H2528 < 0, MAX($H2528 - SUM($L2634:X2634), $H2528 * (Y2580 + Y2606)), MAX(0, MIN($H2528 - SUM($L2634:X2634), $H2528 *  (Y2580 + Y2606)))))","v":0},{"$f":" IF(Z$2631 = 1, Z2554, IF($H2528 < 0, MAX($H2528 - SUM($L2634:Y2634), $H2528 * (Z2580 + Z2606)), MAX(0, MIN($H2528 - SUM($L2634:Y2634), $H2528 *  (Z2580 + Z2606)))))","v":0},{"$f":" IF(AA$2631 = 1, AA2554, IF($H2528 < 0, MAX($H2528 - SUM($L2634:Z2634), $H2528 * (AA2580 + AA2606)), MAX(0, MIN($H2528 - SUM($L2634:Z2634), $H2528 *  (AA2580 + AA2606)))))","v":0},{"$f":" IF(AB$2631 = 1, AB2554, IF($H2528 < 0, MAX($H2528 - SUM($L2634:AA2634), $H2528 * (AB2580 + AB2606)), MAX(0, MIN($H2528 - SUM($L2634:AA2634), $H2528 *  (AB2580 + AB2606)))))","v":0},{"$f":" IF(AC$2631 = 1, AC2554, IF($H2528 < 0, MAX($H2528 - SUM($L2634:AB2634), $H2528 * (AC2580 + AC2606)), MAX(0, MIN($H2528 - SUM($L2634:AB2634), $H2528 *  (AC2580 + AC2606)))))","v":0},{"$f":" IF(AD$2631 = 1, AD2554, IF($H2528 < 0, MAX($H2528 - SUM($L2634:AC2634), $H2528 * (AD2580 + AD2606)), MAX(0, MIN($H2528 - SUM($L2634:AC2634), $H2528 *  (AD2580 + AD2606)))))","v":0},{"$f":" IF(AE$2631 = 1, AE2554, IF($H2528 < 0, MAX($H2528 - SUM($L2634:AD2634), $H2528 * (AE2580 + AE2606)), MAX(0, MIN($H2528 - SUM($L2634:AD2634), $H2528 *  (AE2580 + AE2606)))))","v":0},{"$f":" IF(AF$2631 = 1, AF2554, IF($H2528 < 0, MAX($H2528 - SUM($L2634:AE2634), $H2528 * (AF2580 + AF2606)), MAX(0, MIN($H2528 - SUM($L2634:AE2634), $H2528 *  (AF2580 + AF2606)))))","v":0},{"$f":" IF(AG$2631 = 1, AG2554, IF($H2528 < 0, MAX($H2528 - SUM($L2634:AF2634), $H2528 * (AG2580 + AG2606)), MAX(0, MIN($H2528 - SUM($L2634:AF2634), $H2528 *  (AG2580 + AG2606)))))","v":0},{"$f":" IF(AH$2631 = 1, AH2554, IF($H2528 < 0, MAX($H2528 - SUM($L2634:AG2634), $H2528 * (AH2580 + AH2606)), MAX(0, MIN($H2528 - SUM($L2634:AG2634), $H2528 *  (AH2580 + AH2606)))))","v":0},{"$f":" IF(AI$2631 = 1, AI2554, IF($H2528 < 0, MAX($H2528 - SUM($L2634:AH2634), $H2528 * (AI2580 + AI2606)), MAX(0, MIN($H2528 - SUM($L2634:AH2634), $H2528 *  (AI2580 + AI2606)))))","v":0},{"$f":" IF(AJ$2631 = 1, AJ2554, IF($H2528 < 0, MAX($H2528 - SUM($L2634:AI2634), $H2528 * (AJ2580 + AJ2606)), MAX(0, MIN($H2528 - SUM($L2634:AI2634), $H2528 *  (AJ2580 + AJ2606)))))","v":0},{"$f":" IF(AK$2631 = 1, AK2554, IF($H2528 < 0, MAX($H2528 - SUM($L2634:AJ2634), $H2528 * (AK2580 + AK2606)), MAX(0, MIN($H2528 - SUM($L2634:AJ2634), $H2528 *  (AK2580 + AK2606)))))","v":0},{"$f":" IF(AL$2631 = 1, AL2554, IF($H2528 < 0, MAX($H2528 - SUM($L2634:AK2634), $H2528 * (AL2580 + AL2606)), MAX(0, MIN($H2528 - SUM($L2634:AK2634), $H2528 *  (AL2580 + AL2606)))))","v":0},{"$f":" IF(AM$2631 = 1, AM2554, IF($H2528 < 0, MAX($H2528 - SUM($L2634:AL2634), $H2528 * (AM2580 + AM2606)), MAX(0, MIN($H2528 - SUM($L2634:AL2634), $H2528 *  (AM2580 + AM2606)))))","v":0},{"$f":" IF(AN$2631 = 1, AN2554, IF($H2528 < 0, MAX($H2528 - SUM($L2634:AM2634), $H2528 * (AN2580 + AN2606)), MAX(0, MIN($H2528 - SUM($L2634:AM2634), $H2528 *  (AN2580 + AN2606)))))","v":0},{"$f":" IF(AO$2631 = 1, AO2554, IF($H2528 < 0, MAX($H2528 - SUM($L2634:AN2634), $H2528 * (AO2580 + AO2606)), MAX(0, MIN($H2528 - SUM($L2634:AN2634), $H2528 *  (AO2580 + AO2606)))))","v":0},{"$f":" IF(AP$2631 = 1, AP2554, IF($H2528 < 0, MAX($H2528 - SUM($L2634:AO2634), $H2528 * (AP2580 + AP2606)), MAX(0, MIN($H2528 - SUM($L2634:AO2634), $H2528 *  (AP2580 + AP2606)))))","v":0},{"$f":" IF(AQ$2631 = 1, AQ2554, IF($H2528 < 0, MAX($H2528 - SUM($L2634:AP2634), $H2528 * (AQ2580 + AQ2606)), MAX(0, MIN($H2528 - SUM($L2634:AP2634), $H2528 *  (AQ2580 + AQ2606)))))","v":0},{"$f":" IF(AR$2631 = 1, AR2554, IF($H2528 < 0, MAX($H2528 - SUM($L2634:AQ2634), $H2528 * (AR2580 + AR2606)), MAX(0, MIN($H2528 - SUM($L2634:AQ2634), $H2528 *  (AR2580 + AR2606)))))","v":0},{"$f":" IF(AS$2631 = 1, AS2554, IF($H2528 < 0, MAX($H2528 - SUM($L2634:AR2634), $H2528 * (AS2580 + AS2606)), MAX(0, MIN($H2528 - SUM($L2634:AR2634), $H2528 *  (AS2580 + AS2606)))))","v":0},{"$f":" IF(AT$2631 = 1, AT2554, IF($H2528 < 0, MAX($H2528 - SUM($L2634:AS2634), $H2528 * (AT2580 + AT2606)), MAX(0, MIN($H2528 - SUM($L2634:AS2634), $H2528 *  (AT2580 + AT2606)))))","v":0},{"$f":" IF(AU$2631 = 1, AU2554, IF($H2528 < 0, MAX($H2528 - SUM($L2634:AT2634), $H2528 * (AU2580 + AU2606)), MAX(0, MIN($H2528 - SUM($L2634:AT2634), $H2528 *  (AU2580 + AU2606)))))","v":0},{"$f":" IF(AV$2631 = 1, AV2554, IF($H2528 < 0, MAX($H2528 - SUM($L2634:AU2634), $H2528 * (AV2580 + AV2606)), MAX(0, MIN($H2528 - SUM($L2634:AU2634), $H2528 *  (AV2580 + AV2606)))))","v":0},{"$f":" IF(AW$2631 = 1, AW2554, IF($H2528 < 0, MAX($H2528 - SUM($L2634:AV2634), $H2528 * (AW2580 + AW2606)), MAX(0, MIN($H2528 - SUM($L2634:AV2634), $H2528 *  (AW2580 + AW2606)))))","v":0},{"$f":" IF(AX$2631 = 1, AX2554, IF($H2528 < 0, MAX($H2528 - SUM($L2634:AW2634), $H2528 * (AX2580 + AX2606)), MAX(0, MIN($H2528 - SUM($L2634:AW2634), $H2528 *  (AX2580 + AX2606)))))","v":0},{"$f":" IF(AY$2631 = 1, AY2554, IF($H2528 < 0, MAX($H2528 - SUM($L2634:AX2634), $H2528 * (AY2580 + AY2606)), MAX(0, MIN($H2528 - SUM($L2634:AX2634), $H2528 *  (AY2580 + AY2606)))))","v":0},{"$f":" IF(AZ$2631 = 1, AZ2554, IF($H2528 < 0, MAX($H2528 - SUM($L2634:AY2634), $H2528 * (AZ2580 + AZ2606)), MAX(0, MIN($H2528 - SUM($L2634:AY2634), $H2528 *  (AZ2580 + AZ2606)))))","v":0},{"$f":" IF(BA$2631 = 1, BA2554, IF($H2528 < 0, MAX($H2528 - SUM($L2634:AZ2634), $H2528 * (BA2580 + BA2606)), MAX(0, MIN($H2528 - SUM($L2634:AZ2634), $H2528 *  (BA2580 + BA2606)))))","v":0},{"$f":" IF(BB$2631 = 1, BB2554, IF($H2528 < 0, MAX($H2528 - SUM($L2634:BA2634), $H2528 * (BB2580 + BB2606)), MAX(0, MIN($H2528 - SUM($L2634:BA2634), $H2528 *  (BB2580 + BB2606)))))","v":0},{"$f":" IF(BC$2631 = 1, BC2554, IF($H2528 < 0, MAX($H2528 - SUM($L2634:BB2634), $H2528 * (BC2580 + BC2606)), MAX(0, MIN($H2528 - SUM($L2634:BB2634), $H2528 *  (BC2580 + BC2606)))))","v":0},{"$f":" IF(BD$2631 = 1, BD2554, IF($H2528 < 0, MAX($H2528 - SUM($L2634:BC2634), $H2528 * (BD2580 + BD2606)), MAX(0, MIN($H2528 - SUM($L2634:BC2634), $H2528 *  (BD2580 + BD2606)))))","v":0},{"$f":" IF(BE$2631 = 1, BE2554, IF($H2528 < 0, MAX($H2528 - SUM($L2634:BD2634), $H2528 * (BE2580 + BE2606)), MAX(0, MIN($H2528 - SUM($L2634:BD2634), $H2528 *  (BE2580 + BE2606)))))","v":0},{"$f":" IF(BF$2631 = 1, BF2554, IF($H2528 < 0, MAX($H2528 - SUM($L2634:BE2634), $H2528 * (BF2580 + BF2606)), MAX(0, MIN($H2528 - SUM($L2634:BE2634), $H2528 *  (BF2580 + BF2606)))))","v":0},{"$f":" IF(BG$2631 = 1, BG2554, IF($H2528 < 0, MAX($H2528 - SUM($L2634:BF2634), $H2528 * (BG2580 + BG2606)), MAX(0, MIN($H2528 - SUM($L2634:BF2634), $H2528 *  (BG2580 + BG2606)))))","v":0},{"$f":" IF(BH$2631 = 1, BH2554, IF($H2528 < 0, MAX($H2528 - SUM($L2634:BG2634), $H2528 * (BH2580 + BH2606)), MAX(0, MIN($H2528 - SUM($L2634:BG2634), $H2528 *  (BH2580 + BH2606)))))","v":0},{"$f":" IF(BI$2631 = 1, BI2554, IF($H2528 < 0, MAX($H2528 - SUM($L2634:BH2634), $H2528 * (BI2580 + BI2606)), MAX(0, MIN($H2528 - SUM($L2634:BH2634), $H2528 *  (BI2580 + BI2606)))))","v":0},{"$f":" IF(BJ$2631 = 1, BJ2554, IF($H2528 < 0, MAX($H2528 - SUM($L2634:BI2634), $H2528 * (BJ2580 + BJ2606)), MAX(0, MIN($H2528 - SUM($L2634:BI2634), $H2528 *  (BJ2580 + BJ2606)))))","v":0},{"$f":" IF(BK$2631 = 1, BK2554, IF($H2528 < 0, MAX($H2528 - SUM($L2634:BJ2634), $H2528 * (BK2580 + BK2606)), MAX(0, MIN($H2528 - SUM($L2634:BJ2634), $H2528 *  (BK2580 + BK2606)))))","v":0},{"$f":" IF(BL$2631 = 1, BL2554, IF($H2528 < 0, MAX($H2528 - SUM($L2634:BK2634), $H2528 * (BL2580 + BL2606)), MAX(0, MIN($H2528 - SUM($L2634:BK2634), $H2528 *  (BL2580 + BL2606)))))","v":0},{"$f":" IF(BM$2631 = 1, BM2554, IF($H2528 < 0, MAX($H2528 - SUM($L2634:BL2634), $H2528 * (BM2580 + BM2606)), MAX(0, MIN($H2528 - SUM($L2634:BL2634), $H2528 *  (BM2580 + BM2606)))))","v":0},{"$f":" IF(BN$2631 = 1, BN2554, IF($H2528 < 0, MAX($H2528 - SUM($L2634:BM2634), $H2528 * (BN2580 + BN2606)), MAX(0, MIN($H2528 - SUM($L2634:BM2634), $H2528 *  (BN2580 + BN2606)))))","v":0},{"$f":" IF(BO$2631 = 1, BO2554, IF($H2528 < 0, MAX($H2528 - SUM($L2634:BN2634), $H2528 * (BO2580 + BO2606)), MAX(0, MIN($H2528 - SUM($L2634:BN2634), $H2528 *  (BO2580 + BO2606)))))","v":0},{"$f":" IF(BP$2631 = 1, BP2554, IF($H2528 < 0, MAX($H2528 - SUM($L2634:BO2634), $H2528 * (BP2580 + BP2606)), MAX(0, MIN($H2528 - SUM($L2634:BO2634), $H2528 *  (BP2580 + BP2606)))))","v":0},{"$f":" IF(BQ$2631 = 1, BQ2554, IF($H2528 < 0, MAX($H2528 - SUM($L2634:BP2634), $H2528 * (BQ2580 + BQ2606)), MAX(0, MIN($H2528 - SUM($L2634:BP2634), $H2528 *  (BQ2580 + BQ2606)))))","v":0},{"$f":" IF(BR$2631 = 1, BR2554, IF($H2528 < 0, MAX($H2528 - SUM($L2634:BQ2634), $H2528 * (BR2580 + BR2606)), MAX(0, MIN($H2528 - SUM($L2634:BQ2634), $H2528 *  (BR2580 + BR2606)))))","v":0},{"$f":" IF(BS$2631 = 1, BS2554, IF($H2528 < 0, MAX($H2528 - SUM($L2634:BR2634), $H2528 * (BS2580 + BS2606)), MAX(0, MIN($H2528 - SUM($L2634:BR2634), $H2528 *  (BS2580 + BS2606)))))","v":0},{"$f":" IF(BT$2631 = 1, BT2554, IF($H2528 < 0, MAX($H2528 - SUM($L2634:BS2634), $H2528 * (BT2580 + BT2606)), MAX(0, MIN($H2528 - SUM($L2634:BS2634), $H2528 *  (BT2580 + BT2606)))))","v":0},{"$f":" IF(BU$2631 = 1, BU2554, IF($H2528 < 0, MAX($H2528 - SUM($L2634:BT2634), $H2528 * (BU2580 + BU2606)), MAX(0, MIN($H2528 - SUM($L2634:BT2634), $H2528 *  (BU2580 + BU2606)))))","v":0},{"$f":" IF(BV$2631 = 1, BV2554, IF($H2528 < 0, MAX($H2528 - SUM($L2634:BU2634), $H2528 * (BV2580 + BV2606)), MAX(0, MIN($H2528 - SUM($L2634:BU2634), $H2528 *  (BV2580 + BV2606)))))","v":0},{"$f":" IF(BW$2631 = 1, BW2554, IF($H2528 < 0, MAX($H2528 - SUM($L2634:BV2634), $H2528 * (BW2580 + BW2606)), MAX(0, MIN($H2528 - SUM($L2634:BV2634), $H2528 *  (BW2580 + BW2606)))))","v":0},{"$f":" IF(BX$2631 = 1, BX2554, IF($H2528 < 0, MAX($H2528 - SUM($L2634:BW2634), $H2528 * (BX2580 + BX2606)), MAX(0, MIN($H2528 - SUM($L2634:BW2634), $H2528 *  (BX2580 + BX2606)))))","v":0},{"$f":" IF(BY$2631 = 1, BY2554, IF($H2528 < 0, MAX($H2528 - SUM($L2634:BX2634), $H2528 * (BY2580 + BY2606)), MAX(0, MIN($H2528 - SUM($L2634:BX2634), $H2528 *  (BY2580 + BY2606)))))","v":0},{"$f":" IF(BZ$2631 = 1, BZ2554, IF($H2528 < 0, MAX($H2528 - SUM($L2634:BY2634), $H2528 * (BZ2580 + BZ2606)), MAX(0, MIN($H2528 - SUM($L2634:BY2634), $H2528 *  (BZ2580 + BZ2606)))))","v":0},{"$f":" IF(CA$2631 = 1, CA2554, IF($H2528 < 0, MAX($H2528 - SUM($L2634:BZ2634), $H2528 * (CA2580 + CA2606)), MAX(0, MIN($H2528 - SUM($L2634:BZ2634), $H2528 *  (CA2580 + CA2606)))))","v":0}]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$36, \"dd mmm yy\") & \" - real - MO5Y\"","v":"Depreciation - capex addition - 01 Apr 95 - real - MO5Y"},null,null,null,"GBP m",null,0,null,{"$f":" IF(M$2631 = 1, M2555, IF($H2529 < 0, MAX($H2529 - SUM($L2635:L2635), $H2529 * (M2581 + M2607)), MAX(0, MIN($H2529 - SUM($L2635:L2635), $H2529 *  (M2581 + M2607)))))","v":0},{"$f":" IF(N$2631 = 1, N2555, IF($H2529 < 0, MAX($H2529 - SUM($L2635:M2635), $H2529 * (N2581 + N2607)), MAX(0, MIN($H2529 - SUM($L2635:M2635), $H2529 *  (N2581 + N2607)))))","v":0},{"$f":" IF(O$2631 = 1, O2555, IF($H2529 < 0, MAX($H2529 - SUM($L2635:N2635), $H2529 * (O2581 + O2607)), MAX(0, MIN($H2529 - SUM($L2635:N2635), $H2529 *  (O2581 + O2607)))))","v":0},{"$f":" IF(P$2631 = 1, P2555, IF($H2529 < 0, MAX($H2529 - SUM($L2635:O2635), $H2529 * (P2581 + P2607)), MAX(0, MIN($H2529 - SUM($L2635:O2635), $H2529 *  (P2581 + P2607)))))","v":0},{"$f":" IF(Q$2631 = 1, Q2555, IF($H2529 < 0, MAX($H2529 - SUM($L2635:P2635), $H2529 * (Q2581 + Q2607)), MAX(0, MIN($H2529 - SUM($L2635:P2635), $H2529 *  (Q2581 + Q2607)))))","v":0},{"$f":" IF(R$2631 = 1, R2555, IF($H2529 < 0, MAX($H2529 - SUM($L2635:Q2635), $H2529 * (R2581 + R2607)), MAX(0, MIN($H2529 - SUM($L2635:Q2635), $H2529 *  (R2581 + R2607)))))","v":0},{"$f":" IF(S$2631 = 1, S2555, IF($H2529 < 0, MAX($H2529 - SUM($L2635:R2635), $H2529 * (S2581 + S2607)), MAX(0, MIN($H2529 - SUM($L2635:R2635), $H2529 *  (S2581 + S2607)))))","v":0},{"$f":" IF(T$2631 = 1, T2555, IF($H2529 < 0, MAX($H2529 - SUM($L2635:S2635), $H2529 * (T2581 + T2607)), MAX(0, MIN($H2529 - SUM($L2635:S2635), $H2529 *  (T2581 + T2607)))))","v":0},{"$f":" IF(U$2631 = 1, U2555, IF($H2529 < 0, MAX($H2529 - SUM($L2635:T2635), $H2529 * (U2581 + U2607)), MAX(0, MIN($H2529 - SUM($L2635:T2635), $H2529 *  (U2581 + U2607)))))","v":0},{"$f":" IF(V$2631 = 1, V2555, IF($H2529 < 0, MAX($H2529 - SUM($L2635:U2635), $H2529 * (V2581 + V2607)), MAX(0, MIN($H2529 - SUM($L2635:U2635), $H2529 *  (V2581 + V2607)))))","v":0},{"$f":" IF(W$2631 = 1, W2555, IF($H2529 < 0, MAX($H2529 - SUM($L2635:V2635), $H2529 * (W2581 + W2607)), MAX(0, MIN($H2529 - SUM($L2635:V2635), $H2529 *  (W2581 + W2607)))))","v":0},{"$f":" IF(X$2631 = 1, X2555, IF($H2529 < 0, MAX($H2529 - SUM($L2635:W2635), $H2529 * (X2581 + X2607)), MAX(0, MIN($H2529 - SUM($L2635:W2635), $H2529 *  (X2581 + X2607)))))","v":0},{"$f":" IF(Y$2631 = 1, Y2555, IF($H2529 < 0, MAX($H2529 - SUM($L2635:X2635), $H2529 * (Y2581 + Y2607)), MAX(0, MIN($H2529 - SUM($L2635:X2635), $H2529 *  (Y2581 + Y2607)))))","v":0},{"$f":" IF(Z$2631 = 1, Z2555, IF($H2529 < 0, MAX($H2529 - SUM($L2635:Y2635), $H2529 * (Z2581 + Z2607)), MAX(0, MIN($H2529 - SUM($L2635:Y2635), $H2529 *  (Z2581 + Z2607)))))","v":0},{"$f":" IF(AA$2631 = 1, AA2555, IF($H2529 < 0, MAX($H2529 - SUM($L2635:Z2635), $H2529 * (AA2581 + AA2607)), MAX(0, MIN($H2529 - SUM($L2635:Z2635), $H2529 *  (AA2581 + AA2607)))))","v":0},{"$f":" IF(AB$2631 = 1, AB2555, IF($H2529 < 0, MAX($H2529 - SUM($L2635:AA2635), $H2529 * (AB2581 + AB2607)), MAX(0, MIN($H2529 - SUM($L2635:AA2635), $H2529 *  (AB2581 + AB2607)))))","v":0},{"$f":" IF(AC$2631 = 1, AC2555, IF($H2529 < 0, MAX($H2529 - SUM($L2635:AB2635), $H2529 * (AC2581 + AC2607)), MAX(0, MIN($H2529 - SUM($L2635:AB2635), $H2529 *  (AC2581 + AC2607)))))","v":0},{"$f":" IF(AD$2631 = 1, AD2555, IF($H2529 < 0, MAX($H2529 - SUM($L2635:AC2635), $H2529 * (AD2581 + AD2607)), MAX(0, MIN($H2529 - SUM($L2635:AC2635), $H2529 *  (AD2581 + AD2607)))))","v":0},{"$f":" IF(AE$2631 = 1, AE2555, IF($H2529 < 0, MAX($H2529 - SUM($L2635:AD2635), $H2529 * (AE2581 + AE2607)), MAX(0, MIN($H2529 - SUM($L2635:AD2635), $H2529 *  (AE2581 + AE2607)))))","v":0},{"$f":" IF(AF$2631 = 1, AF2555, IF($H2529 < 0, MAX($H2529 - SUM($L2635:AE2635), $H2529 * (AF2581 + AF2607)), MAX(0, MIN($H2529 - SUM($L2635:AE2635), $H2529 *  (AF2581 + AF2607)))))","v":0},{"$f":" IF(AG$2631 = 1, AG2555, IF($H2529 < 0, MAX($H2529 - SUM($L2635:AF2635), $H2529 * (AG2581 + AG2607)), MAX(0, MIN($H2529 - SUM($L2635:AF2635), $H2529 *  (AG2581 + AG2607)))))","v":0},{"$f":" IF(AH$2631 = 1, AH2555, IF($H2529 < 0, MAX($H2529 - SUM($L2635:AG2635), $H2529 * (AH2581 + AH2607)), MAX(0, MIN($H2529 - SUM($L2635:AG2635), $H2529 *  (AH2581 + AH2607)))))","v":0},{"$f":" IF(AI$2631 = 1, AI2555, IF($H2529 < 0, MAX($H2529 - SUM($L2635:AH2635), $H2529 * (AI2581 + AI2607)), MAX(0, MIN($H2529 - SUM($L2635:AH2635), $H2529 *  (AI2581 + AI2607)))))","v":0},{"$f":" IF(AJ$2631 = 1, AJ2555, IF($H2529 < 0, MAX($H2529 - SUM($L2635:AI2635), $H2529 * (AJ2581 + AJ2607)), MAX(0, MIN($H2529 - SUM($L2635:AI2635), $H2529 *  (AJ2581 + AJ2607)))))","v":0},{"$f":" IF(AK$2631 = 1, AK2555, IF($H2529 < 0, MAX($H2529 - SUM($L2635:AJ2635), $H2529 * (AK2581 + AK2607)), MAX(0, MIN($H2529 - SUM($L2635:AJ2635), $H2529 *  (AK2581 + AK2607)))))","v":0},{"$f":" IF(AL$2631 = 1, AL2555, IF($H2529 < 0, MAX($H2529 - SUM($L2635:AK2635), $H2529 * (AL2581 + AL2607)), MAX(0, MIN($H2529 - SUM($L2635:AK2635), $H2529 *  (AL2581 + AL2607)))))","v":0},{"$f":" IF(AM$2631 = 1, AM2555, IF($H2529 < 0, MAX($H2529 - SUM($L2635:AL2635), $H2529 * (AM2581 + AM2607)), MAX(0, MIN($H2529 - SUM($L2635:AL2635), $H2529 *  (AM2581 + AM2607)))))","v":0},{"$f":" IF(AN$2631 = 1, AN2555, IF($H2529 < 0, MAX($H2529 - SUM($L2635:AM2635), $H2529 * (AN2581 + AN2607)), MAX(0, MIN($H2529 - SUM($L2635:AM2635), $H2529 *  (AN2581 + AN2607)))))","v":0},{"$f":" IF(AO$2631 = 1, AO2555, IF($H2529 < 0, MAX($H2529 - SUM($L2635:AN2635), $H2529 * (AO2581 + AO2607)), MAX(0, MIN($H2529 - SUM($L2635:AN2635), $H2529 *  (AO2581 + AO2607)))))","v":0},{"$f":" IF(AP$2631 = 1, AP2555, IF($H2529 < 0, MAX($H2529 - SUM($L2635:AO2635), $H2529 * (AP2581 + AP2607)), MAX(0, MIN($H2529 - SUM($L2635:AO2635), $H2529 *  (AP2581 + AP2607)))))","v":0},{"$f":" IF(AQ$2631 = 1, AQ2555, IF($H2529 < 0, MAX($H2529 - SUM($L2635:AP2635), $H2529 * (AQ2581 + AQ2607)), MAX(0, MIN($H2529 - SUM($L2635:AP2635), $H2529 *  (AQ2581 + AQ2607)))))","v":0},{"$f":" IF(AR$2631 = 1, AR2555, IF($H2529 < 0, MAX($H2529 - SUM($L2635:AQ2635), $H2529 * (AR2581 + AR2607)), MAX(0, MIN($H2529 - SUM($L2635:AQ2635), $H2529 *  (AR2581 + AR2607)))))","v":0},{"$f":" IF(AS$2631 = 1, AS2555, IF($H2529 < 0, MAX($H2529 - SUM($L2635:AR2635), $H2529 * (AS2581 + AS2607)), MAX(0, MIN($H2529 - SUM($L2635:AR2635), $H2529 *  (AS2581 + AS2607)))))","v":0},{"$f":" IF(AT$2631 = 1, AT2555, IF($H2529 < 0, MAX($H2529 - SUM($L2635:AS2635), $H2529 * (AT2581 + AT2607)), MAX(0, MIN($H2529 - SUM($L2635:AS2635), $H2529 *  (AT2581 + AT2607)))))","v":0},{"$f":" IF(AU$2631 = 1, AU2555, IF($H2529 < 0, MAX($H2529 - SUM($L2635:AT2635), $H2529 * (AU2581 + AU2607)), MAX(0, MIN($H2529 - SUM($L2635:AT2635), $H2529 *  (AU2581 + AU2607)))))","v":0},{"$f":" IF(AV$2631 = 1, AV2555, IF($H2529 < 0, MAX($H2529 - SUM($L2635:AU2635), $H2529 * (AV2581 + AV2607)), MAX(0, MIN($H2529 - SUM($L2635:AU2635), $H2529 *  (AV2581 + AV2607)))))","v":0},{"$f":" IF(AW$2631 = 1, AW2555, IF($H2529 < 0, MAX($H2529 - SUM($L2635:AV2635), $H2529 * (AW2581 + AW2607)), MAX(0, MIN($H2529 - SUM($L2635:AV2635), $H2529 *  (AW2581 + AW2607)))))","v":0},{"$f":" IF(AX$2631 = 1, AX2555, IF($H2529 < 0, MAX($H2529 - SUM($L2635:AW2635), $H2529 * (AX2581 + AX2607)), MAX(0, MIN($H2529 - SUM($L2635:AW2635), $H2529 *  (AX2581 + AX2607)))))","v":0},{"$f":" IF(AY$2631 = 1, AY2555, IF($H2529 < 0, MAX($H2529 - SUM($L2635:AX2635), $H2529 * (AY2581 + AY2607)), MAX(0, MIN($H2529 - SUM($L2635:AX2635), $H2529 *  (AY2581 + AY2607)))))","v":0},{"$f":" IF(AZ$2631 = 1, AZ2555, IF($H2529 < 0, MAX($H2529 - SUM($L2635:AY2635), $H2529 * (AZ2581 + AZ2607)), MAX(0, MIN($H2529 - SUM($L2635:AY2635), $H2529 *  (AZ2581 + AZ2607)))))","v":0},{"$f":" IF(BA$2631 = 1, BA2555, IF($H2529 < 0, MAX($H2529 - SUM($L2635:AZ2635), $H2529 * (BA2581 + BA2607)), MAX(0, MIN($H2529 - SUM($L2635:AZ2635), $H2529 *  (BA2581 + BA2607)))))","v":0},{"$f":" IF(BB$2631 = 1, BB2555, IF($H2529 < 0, MAX($H2529 - SUM($L2635:BA2635), $H2529 * (BB2581 + BB2607)), MAX(0, MIN($H2529 - SUM($L2635:BA2635), $H2529 *  (BB2581 + BB2607)))))","v":0},{"$f":" IF(BC$2631 = 1, BC2555, IF($H2529 < 0, MAX($H2529 - SUM($L2635:BB2635), $H2529 * (BC2581 + BC2607)), MAX(0, MIN($H2529 - SUM($L2635:BB2635), $H2529 *  (BC2581 + BC2607)))))","v":0},{"$f":" IF(BD$2631 = 1, BD2555, IF($H2529 < 0, MAX($H2529 - SUM($L2635:BC2635), $H2529 * (BD2581 + BD2607)), MAX(0, MIN($H2529 - SUM($L2635:BC2635), $H2529 *  (BD2581 + BD2607)))))","v":0},{"$f":" IF(BE$2631 = 1, BE2555, IF($H2529 < 0, MAX($H2529 - SUM($L2635:BD2635), $H2529 * (BE2581 + BE2607)), MAX(0, MIN($H2529 - SUM($L2635:BD2635), $H2529 *  (BE2581 + BE2607)))))","v":0},{"$f":" IF(BF$2631 = 1, BF2555, IF($H2529 < 0, MAX($H2529 - SUM($L2635:BE2635), $H2529 * (BF2581 + BF2607)), MAX(0, MIN($H2529 - SUM($L2635:BE2635), $H2529 *  (BF2581 + BF2607)))))","v":0},{"$f":" IF(BG$2631 = 1, BG2555, IF($H2529 < 0, MAX($H2529 - SUM($L2635:BF2635), $H2529 * (BG2581 + BG2607)), MAX(0, MIN($H2529 - SUM($L2635:BF2635), $H2529 *  (BG2581 + BG2607)))))","v":0},{"$f":" IF(BH$2631 = 1, BH2555, IF($H2529 < 0, MAX($H2529 - SUM($L2635:BG2635), $H2529 * (BH2581 + BH2607)), MAX(0, MIN($H2529 - SUM($L2635:BG2635), $H2529 *  (BH2581 + BH2607)))))","v":0},{"$f":" IF(BI$2631 = 1, BI2555, IF($H2529 < 0, MAX($H2529 - SUM($L2635:BH2635), $H2529 * (BI2581 + BI2607)), MAX(0, MIN($H2529 - SUM($L2635:BH2635), $H2529 *  (BI2581 + BI2607)))))","v":0},{"$f":" IF(BJ$2631 = 1, BJ2555, IF($H2529 < 0, MAX($H2529 - SUM($L2635:BI2635), $H2529 * (BJ2581 + BJ2607)), MAX(0, MIN($H2529 - SUM($L2635:BI2635), $H2529 *  (BJ2581 + BJ2607)))))","v":0},{"$f":" IF(BK$2631 = 1, BK2555, IF($H2529 < 0, MAX($H2529 - SUM($L2635:BJ2635), $H2529 * (BK2581 + BK2607)), MAX(0, MIN($H2529 - SUM($L2635:BJ2635), $H2529 *  (BK2581 + BK2607)))))","v":0},{"$f":" IF(BL$2631 = 1, BL2555, IF($H2529 < 0, MAX($H2529 - SUM($L2635:BK2635), $H2529 * (BL2581 + BL2607)), MAX(0, MIN($H2529 - SUM($L2635:BK2635), $H2529 *  (BL2581 + BL2607)))))","v":0},{"$f":" IF(BM$2631 = 1, BM2555, IF($H2529 < 0, MAX($H2529 - SUM($L2635:BL2635), $H2529 * (BM2581 + BM2607)), MAX(0, MIN($H2529 - SUM($L2635:BL2635), $H2529 *  (BM2581 + BM2607)))))","v":0},{"$f":" IF(BN$2631 = 1, BN2555, IF($H2529 < 0, MAX($H2529 - SUM($L2635:BM2635), $H2529 * (BN2581 + BN2607)), MAX(0, MIN($H2529 - SUM($L2635:BM2635), $H2529 *  (BN2581 + BN2607)))))","v":0},{"$f":" IF(BO$2631 = 1, BO2555, IF($H2529 < 0, MAX($H2529 - SUM($L2635:BN2635), $H2529 * (BO2581 + BO2607)), MAX(0, MIN($H2529 - SUM($L2635:BN2635), $H2529 *  (BO2581 + BO2607)))))","v":0},{"$f":" IF(BP$2631 = 1, BP2555, IF($H2529 < 0, MAX($H2529 - SUM($L2635:BO2635), $H2529 * (BP2581 + BP2607)), MAX(0, MIN($H2529 - SUM($L2635:BO2635), $H2529 *  (BP2581 + BP2607)))))","v":0},{"$f":" IF(BQ$2631 = 1, BQ2555, IF($H2529 < 0, MAX($H2529 - SUM($L2635:BP2635), $H2529 * (BQ2581 + BQ2607)), MAX(0, MIN($H2529 - SUM($L2635:BP2635), $H2529 *  (BQ2581 + BQ2607)))))","v":0},{"$f":" IF(BR$2631 = 1, BR2555, IF($H2529 < 0, MAX($H2529 - SUM($L2635:BQ2635), $H2529 * (BR2581 + BR2607)), MAX(0, MIN($H2529 - SUM($L2635:BQ2635), $H2529 *  (BR2581 + BR2607)))))","v":0},{"$f":" IF(BS$2631 = 1, BS2555, IF($H2529 < 0, MAX($H2529 - SUM($L2635:BR2635), $H2529 * (BS2581 + BS2607)), MAX(0, MIN($H2529 - SUM($L2635:BR2635), $H2529 *  (BS2581 + BS2607)))))","v":0},{"$f":" IF(BT$2631 = 1, BT2555, IF($H2529 < 0, MAX($H2529 - SUM($L2635:BS2635), $H2529 * (BT2581 + BT2607)), MAX(0, MIN($H2529 - SUM($L2635:BS2635), $H2529 *  (BT2581 + BT2607)))))","v":0},{"$f":" IF(BU$2631 = 1, BU2555, IF($H2529 < 0, MAX($H2529 - SUM($L2635:BT2635), $H2529 * (BU2581 + BU2607)), MAX(0, MIN($H2529 - SUM($L2635:BT2635), $H2529 *  (BU2581 + BU2607)))))","v":0},{"$f":" IF(BV$2631 = 1, BV2555, IF($H2529 < 0, MAX($H2529 - SUM($L2635:BU2635), $H2529 * (BV2581 + BV2607)), MAX(0, MIN($H2529 - SUM($L2635:BU2635), $H2529 *  (BV2581 + BV2607)))))","v":0},{"$f":" IF(BW$2631 = 1, BW2555, IF($H2529 < 0, MAX($H2529 - SUM($L2635:BV2635), $H2529 * (BW2581 + BW2607)), MAX(0, MIN($H2529 - SUM($L2635:BV2635), $H2529 *  (BW2581 + BW2607)))))","v":0},{"$f":" IF(BX$2631 = 1, BX2555, IF($H2529 < 0, MAX($H2529 - SUM($L2635:BW2635), $H2529 * (BX2581 + BX2607)), MAX(0, MIN($H2529 - SUM($L2635:BW2635), $H2529 *  (BX2581 + BX2607)))))","v":0},{"$f":" IF(BY$2631 = 1, BY2555, IF($H2529 < 0, MAX($H2529 - SUM($L2635:BX2635), $H2529 * (BY2581 + BY2607)), MAX(0, MIN($H2529 - SUM($L2635:BX2635), $H2529 *  (BY2581 + BY2607)))))","v":0},{"$f":" IF(BZ$2631 = 1, BZ2555, IF($H2529 < 0, MAX($H2529 - SUM($L2635:BY2635), $H2529 * (BZ2581 + BZ2607)), MAX(0, MIN($H2529 - SUM($L2635:BY2635), $H2529 *  (BZ2581 + BZ2607)))))","v":0},{"$f":" IF(CA$2631 = 1, CA2555, IF($H2529 < 0, MAX($H2529 - SUM($L2635:BZ2635), $H2529 * (CA2581 + CA2607)), MAX(0, MIN($H2529 - SUM($L2635:BZ2635), $H2529 *  (CA2581 + CA2607)))))","v":0}]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$37, \"dd mmm yy\") & \" - real - MO5Y\"","v":"Depreciation - capex addition - 01 Apr 96 - real - MO5Y"},null,null,null,"GBP m",null,0,null,{"$f":" IF(M$2631 = 1, M2556, IF($H2530 < 0, MAX($H2530 - SUM($L2636:L2636), $H2530 * (M2582 + M2608)), MAX(0, MIN($H2530 - SUM($L2636:L2636), $H2530 *  (M2582 + M2608)))))","v":0},{"$f":" IF(N$2631 = 1, N2556, IF($H2530 < 0, MAX($H2530 - SUM($L2636:M2636), $H2530 * (N2582 + N2608)), MAX(0, MIN($H2530 - SUM($L2636:M2636), $H2530 *  (N2582 + N2608)))))","v":0},{"$f":" IF(O$2631 = 1, O2556, IF($H2530 < 0, MAX($H2530 - SUM($L2636:N2636), $H2530 * (O2582 + O2608)), MAX(0, MIN($H2530 - SUM($L2636:N2636), $H2530 *  (O2582 + O2608)))))","v":0},{"$f":" IF(P$2631 = 1, P2556, IF($H2530 < 0, MAX($H2530 - SUM($L2636:O2636), $H2530 * (P2582 + P2608)), MAX(0, MIN($H2530 - SUM($L2636:O2636), $H2530 *  (P2582 + P2608)))))","v":0},{"$f":" IF(Q$2631 = 1, Q2556, IF($H2530 < 0, MAX($H2530 - SUM($L2636:P2636), $H2530 * (Q2582 + Q2608)), MAX(0, MIN($H2530 - SUM($L2636:P2636), $H2530 *  (Q2582 + Q2608)))))","v":0},{"$f":" IF(R$2631 = 1, R2556, IF($H2530 < 0, MAX($H2530 - SUM($L2636:Q2636), $H2530 * (R2582 + R2608)), MAX(0, MIN($H2530 - SUM($L2636:Q2636), $H2530 *  (R2582 + R2608)))))","v":0},{"$f":" IF(S$2631 = 1, S2556, IF($H2530 < 0, MAX($H2530 - SUM($L2636:R2636), $H2530 * (S2582 + S2608)), MAX(0, MIN($H2530 - SUM($L2636:R2636), $H2530 *  (S2582 + S2608)))))","v":0},{"$f":" IF(T$2631 = 1, T2556, IF($H2530 < 0, MAX($H2530 - SUM($L2636:S2636), $H2530 * (T2582 + T2608)), MAX(0, MIN($H2530 - SUM($L2636:S2636), $H2530 *  (T2582 + T2608)))))","v":0},{"$f":" IF(U$2631 = 1, U2556, IF($H2530 < 0, MAX($H2530 - SUM($L2636:T2636), $H2530 * (U2582 + U2608)), MAX(0, MIN($H2530 - SUM($L2636:T2636), $H2530 *  (U2582 + U2608)))))","v":0},{"$f":" IF(V$2631 = 1, V2556, IF($H2530 < 0, MAX($H2530 - SUM($L2636:U2636), $H2530 * (V2582 + V2608)), MAX(0, MIN($H2530 - SUM($L2636:U2636), $H2530 *  (V2582 + V2608)))))","v":0},{"$f":" IF(W$2631 = 1, W2556, IF($H2530 < 0, MAX($H2530 - SUM($L2636:V2636), $H2530 * (W2582 + W2608)), MAX(0, MIN($H2530 - SUM($L2636:V2636), $H2530 *  (W2582 + W2608)))))","v":0},{"$f":" IF(X$2631 = 1, X2556, IF($H2530 < 0, MAX($H2530 - SUM($L2636:W2636), $H2530 * (X2582 + X2608)), MAX(0, MIN($H2530 - SUM($L2636:W2636), $H2530 *  (X2582 + X2608)))))","v":0},{"$f":" IF(Y$2631 = 1, Y2556, IF($H2530 < 0, MAX($H2530 - SUM($L2636:X2636), $H2530 * (Y2582 + Y2608)), MAX(0, MIN($H2530 - SUM($L2636:X2636), $H2530 *  (Y2582 + Y2608)))))","v":0},{"$f":" IF(Z$2631 = 1, Z2556, IF($H2530 < 0, MAX($H2530 - SUM($L2636:Y2636), $H2530 * (Z2582 + Z2608)), MAX(0, MIN($H2530 - SUM($L2636:Y2636), $H2530 *  (Z2582 + Z2608)))))","v":0},{"$f":" IF(AA$2631 = 1, AA2556, IF($H2530 < 0, MAX($H2530 - SUM($L2636:Z2636), $H2530 * (AA2582 + AA2608)), MAX(0, MIN($H2530 - SUM($L2636:Z2636), $H2530 *  (AA2582 + AA2608)))))","v":0},{"$f":" IF(AB$2631 = 1, AB2556, IF($H2530 < 0, MAX($H2530 - SUM($L2636:AA2636), $H2530 * (AB2582 + AB2608)), MAX(0, MIN($H2530 - SUM($L2636:AA2636), $H2530 *  (AB2582 + AB2608)))))","v":0},{"$f":" IF(AC$2631 = 1, AC2556, IF($H2530 < 0, MAX($H2530 - SUM($L2636:AB2636), $H2530 * (AC2582 + AC2608)), MAX(0, MIN($H2530 - SUM($L2636:AB2636), $H2530 *  (AC2582 + AC2608)))))","v":0},{"$f":" IF(AD$2631 = 1, AD2556, IF($H2530 < 0, MAX($H2530 - SUM($L2636:AC2636), $H2530 * (AD2582 + AD2608)), MAX(0, MIN($H2530 - SUM($L2636:AC2636), $H2530 *  (AD2582 + AD2608)))))","v":0},{"$f":" IF(AE$2631 = 1, AE2556, IF($H2530 < 0, MAX($H2530 - SUM($L2636:AD2636), $H2530 * (AE2582 + AE2608)), MAX(0, MIN($H2530 - SUM($L2636:AD2636), $H2530 *  (AE2582 + AE2608)))))","v":0},{"$f":" IF(AF$2631 = 1, AF2556, IF($H2530 < 0, MAX($H2530 - SUM($L2636:AE2636), $H2530 * (AF2582 + AF2608)), MAX(0, MIN($H2530 - SUM($L2636:AE2636), $H2530 *  (AF2582 + AF2608)))))","v":0},{"$f":" IF(AG$2631 = 1, AG2556, IF($H2530 < 0, MAX($H2530 - SUM($L2636:AF2636), $H2530 * (AG2582 + AG2608)), MAX(0, MIN($H2530 - SUM($L2636:AF2636), $H2530 *  (AG2582 + AG2608)))))","v":0},{"$f":" IF(AH$2631 = 1, AH2556, IF($H2530 < 0, MAX($H2530 - SUM($L2636:AG2636), $H2530 * (AH2582 + AH2608)), MAX(0, MIN($H2530 - SUM($L2636:AG2636), $H2530 *  (AH2582 + AH2608)))))","v":0},{"$f":" IF(AI$2631 = 1, AI2556, IF($H2530 < 0, MAX($H2530 - SUM($L2636:AH2636), $H2530 * (AI2582 + AI2608)), MAX(0, MIN($H2530 - SUM($L2636:AH2636), $H2530 *  (AI2582 + AI2608)))))","v":0},{"$f":" IF(AJ$2631 = 1, AJ2556, IF($H2530 < 0, MAX($H2530 - SUM($L2636:AI2636), $H2530 * (AJ2582 + AJ2608)), MAX(0, MIN($H2530 - SUM($L2636:AI2636), $H2530 *  (AJ2582 + AJ2608)))))","v":0},{"$f":" IF(AK$2631 = 1, AK2556, IF($H2530 < 0, MAX($H2530 - SUM($L2636:AJ2636), $H2530 * (AK2582 + AK2608)), MAX(0, MIN($H2530 - SUM($L2636:AJ2636), $H2530 *  (AK2582 + AK2608)))))","v":0},{"$f":" IF(AL$2631 = 1, AL2556, IF($H2530 < 0, MAX($H2530 - SUM($L2636:AK2636), $H2530 * (AL2582 + AL2608)), MAX(0, MIN($H2530 - SUM($L2636:AK2636), $H2530 *  (AL2582 + AL2608)))))","v":0},{"$f":" IF(AM$2631 = 1, AM2556, IF($H2530 < 0, MAX($H2530 - SUM($L2636:AL2636), $H2530 * (AM2582 + AM2608)), MAX(0, MIN($H2530 - SUM($L2636:AL2636), $H2530 *  (AM2582 + AM2608)))))","v":0},{"$f":" IF(AN$2631 = 1, AN2556, IF($H2530 < 0, MAX($H2530 - SUM($L2636:AM2636), $H2530 * (AN2582 + AN2608)), MAX(0, MIN($H2530 - SUM($L2636:AM2636), $H2530 *  (AN2582 + AN2608)))))","v":0},{"$f":" IF(AO$2631 = 1, AO2556, IF($H2530 < 0, MAX($H2530 - SUM($L2636:AN2636), $H2530 * (AO2582 + AO2608)), MAX(0, MIN($H2530 - SUM($L2636:AN2636), $H2530 *  (AO2582 + AO2608)))))","v":0},{"$f":" IF(AP$2631 = 1, AP2556, IF($H2530 < 0, MAX($H2530 - SUM($L2636:AO2636), $H2530 * (AP2582 + AP2608)), MAX(0, MIN($H2530 - SUM($L2636:AO2636), $H2530 *  (AP2582 + AP2608)))))","v":0},{"$f":" IF(AQ$2631 = 1, AQ2556, IF($H2530 < 0, MAX($H2530 - SUM($L2636:AP2636), $H2530 * (AQ2582 + AQ2608)), MAX(0, MIN($H2530 - SUM($L2636:AP2636), $H2530 *  (AQ2582 + AQ2608)))))","v":0},{"$f":" IF(AR$2631 = 1, AR2556, IF($H2530 < 0, MAX($H2530 - SUM($L2636:AQ2636), $H2530 * (AR2582 + AR2608)), MAX(0, MIN($H2530 - SUM($L2636:AQ2636), $H2530 *  (AR2582 + AR2608)))))","v":0},{"$f":" IF(AS$2631 = 1, AS2556, IF($H2530 < 0, MAX($H2530 - SUM($L2636:AR2636), $H2530 * (AS2582 + AS2608)), MAX(0, MIN($H2530 - SUM($L2636:AR2636), $H2530 *  (AS2582 + AS2608)))))","v":0},{"$f":" IF(AT$2631 = 1, AT2556, IF($H2530 < 0, MAX($H2530 - SUM($L2636:AS2636), $H2530 * (AT2582 + AT2608)), MAX(0, MIN($H2530 - SUM($L2636:AS2636), $H2530 *  (AT2582 + AT2608)))))","v":0},{"$f":" IF(AU$2631 = 1, AU2556, IF($H2530 < 0, MAX($H2530 - SUM($L2636:AT2636), $H2530 * (AU2582 + AU2608)), MAX(0, MIN($H2530 - SUM($L2636:AT2636), $H2530 *  (AU2582 + AU2608)))))","v":0},{"$f":" IF(AV$2631 = 1, AV2556, IF($H2530 < 0, MAX($H2530 - SUM($L2636:AU2636), $H2530 * (AV2582 + AV2608)), MAX(0, MIN($H2530 - SUM($L2636:AU2636), $H2530 *  (AV2582 + AV2608)))))","v":0},{"$f":" IF(AW$2631 = 1, AW2556, IF($H2530 < 0, MAX($H2530 - SUM($L2636:AV2636), $H2530 * (AW2582 + AW2608)), MAX(0, MIN($H2530 - SUM($L2636:AV2636), $H2530 *  (AW2582 + AW2608)))))","v":0},{"$f":" IF(AX$2631 = 1, AX2556, IF($H2530 < 0, MAX($H2530 - SUM($L2636:AW2636), $H2530 * (AX2582 + AX2608)), MAX(0, MIN($H2530 - SUM($L2636:AW2636), $H2530 *  (AX2582 + AX2608)))))","v":0},{"$f":" IF(AY$2631 = 1, AY2556, IF($H2530 < 0, MAX($H2530 - SUM($L2636:AX2636), $H2530 * (AY2582 + AY2608)), MAX(0, MIN($H2530 - SUM($L2636:AX2636), $H2530 *  (AY2582 + AY2608)))))","v":0},{"$f":" IF(AZ$2631 = 1, AZ2556, IF($H2530 < 0, MAX($H2530 - SUM($L2636:AY2636), $H2530 * (AZ2582 + AZ2608)), MAX(0, MIN($H2530 - SUM($L2636:AY2636), $H2530 *  (AZ2582 + AZ2608)))))","v":0},{"$f":" IF(BA$2631 = 1, BA2556, IF($H2530 < 0, MAX($H2530 - SUM($L2636:AZ2636), $H2530 * (BA2582 + BA2608)), MAX(0, MIN($H2530 - SUM($L2636:AZ2636), $H2530 *  (BA2582 + BA2608)))))","v":0},{"$f":" IF(BB$2631 = 1, BB2556, IF($H2530 < 0, MAX($H2530 - SUM($L2636:BA2636), $H2530 * (BB2582 + BB2608)), MAX(0, MIN($H2530 - SUM($L2636:BA2636), $H2530 *  (BB2582 + BB2608)))))","v":0},{"$f":" IF(BC$2631 = 1, BC2556, IF($H2530 < 0, MAX($H2530 - SUM($L2636:BB2636), $H2530 * (BC2582 + BC2608)), MAX(0, MIN($H2530 - SUM($L2636:BB2636), $H2530 *  (BC2582 + BC2608)))))","v":0},{"$f":" IF(BD$2631 = 1, BD2556, IF($H2530 < 0, MAX($H2530 - SUM($L2636:BC2636), $H2530 * (BD2582 + BD2608)), MAX(0, MIN($H2530 - SUM($L2636:BC2636), $H2530 *  (BD2582 + BD2608)))))","v":0},{"$f":" IF(BE$2631 = 1, BE2556, IF($H2530 < 0, MAX($H2530 - SUM($L2636:BD2636), $H2530 * (BE2582 + BE2608)), MAX(0, MIN($H2530 - SUM($L2636:BD2636), $H2530 *  (BE2582 + BE2608)))))","v":0},{"$f":" IF(BF$2631 = 1, BF2556, IF($H2530 < 0, MAX($H2530 - SUM($L2636:BE2636), $H2530 * (BF2582 + BF2608)), MAX(0, MIN($H2530 - SUM($L2636:BE2636), $H2530 *  (BF2582 + BF2608)))))","v":0},{"$f":" IF(BG$2631 = 1, BG2556, IF($H2530 < 0, MAX($H2530 - SUM($L2636:BF2636), $H2530 * (BG2582 + BG2608)), MAX(0, MIN($H2530 - SUM($L2636:BF2636), $H2530 *  (BG2582 + BG2608)))))","v":0},{"$f":" IF(BH$2631 = 1, BH2556, IF($H2530 < 0, MAX($H2530 - SUM($L2636:BG2636), $H2530 * (BH2582 + BH2608)), MAX(0, MIN($H2530 - SUM($L2636:BG2636), $H2530 *  (BH2582 + BH2608)))))","v":0},{"$f":" IF(BI$2631 = 1, BI2556, IF($H2530 < 0, MAX($H2530 - SUM($L2636:BH2636), $H2530 * (BI2582 + BI2608)), MAX(0, MIN($H2530 - SUM($L2636:BH2636), $H2530 *  (BI2582 + BI2608)))))","v":0},{"$f":" IF(BJ$2631 = 1, BJ2556, IF($H2530 < 0, MAX($H2530 - SUM($L2636:BI2636), $H2530 * (BJ2582 + BJ2608)), MAX(0, MIN($H2530 - SUM($L2636:BI2636), $H2530 *  (BJ2582 + BJ2608)))))","v":0},{"$f":" IF(BK$2631 = 1, BK2556, IF($H2530 < 0, MAX($H2530 - SUM($L2636:BJ2636), $H2530 * (BK2582 + BK2608)), MAX(0, MIN($H2530 - SUM($L2636:BJ2636), $H2530 *  (BK2582 + BK2608)))))","v":0},{"$f":" IF(BL$2631 = 1, BL2556, IF($H2530 < 0, MAX($H2530 - SUM($L2636:BK2636), $H2530 * (BL2582 + BL2608)), MAX(0, MIN($H2530 - SUM($L2636:BK2636), $H2530 *  (BL2582 + BL2608)))))","v":0},{"$f":" IF(BM$2631 = 1, BM2556, IF($H2530 < 0, MAX($H2530 - SUM($L2636:BL2636), $H2530 * (BM2582 + BM2608)), MAX(0, MIN($H2530 - SUM($L2636:BL2636), $H2530 *  (BM2582 + BM2608)))))","v":0},{"$f":" IF(BN$2631 = 1, BN2556, IF($H2530 < 0, MAX($H2530 - SUM($L2636:BM2636), $H2530 * (BN2582 + BN2608)), MAX(0, MIN($H2530 - SUM($L2636:BM2636), $H2530 *  (BN2582 + BN2608)))))","v":0},{"$f":" IF(BO$2631 = 1, BO2556, IF($H2530 < 0, MAX($H2530 - SUM($L2636:BN2636), $H2530 * (BO2582 + BO2608)), MAX(0, MIN($H2530 - SUM($L2636:BN2636), $H2530 *  (BO2582 + BO2608)))))","v":0},{"$f":" IF(BP$2631 = 1, BP2556, IF($H2530 < 0, MAX($H2530 - SUM($L2636:BO2636), $H2530 * (BP2582 + BP2608)), MAX(0, MIN($H2530 - SUM($L2636:BO2636), $H2530 *  (BP2582 + BP2608)))))","v":0},{"$f":" IF(BQ$2631 = 1, BQ2556, IF($H2530 < 0, MAX($H2530 - SUM($L2636:BP2636), $H2530 * (BQ2582 + BQ2608)), MAX(0, MIN($H2530 - SUM($L2636:BP2636), $H2530 *  (BQ2582 + BQ2608)))))","v":0},{"$f":" IF(BR$2631 = 1, BR2556, IF($H2530 < 0, MAX($H2530 - SUM($L2636:BQ2636), $H2530 * (BR2582 + BR2608)), MAX(0, MIN($H2530 - SUM($L2636:BQ2636), $H2530 *  (BR2582 + BR2608)))))","v":0},{"$f":" IF(BS$2631 = 1, BS2556, IF($H2530 < 0, MAX($H2530 - SUM($L2636:BR2636), $H2530 * (BS2582 + BS2608)), MAX(0, MIN($H2530 - SUM($L2636:BR2636), $H2530 *  (BS2582 + BS2608)))))","v":0},{"$f":" IF(BT$2631 = 1, BT2556, IF($H2530 < 0, MAX($H2530 - SUM($L2636:BS2636), $H2530 * (BT2582 + BT2608)), MAX(0, MIN($H2530 - SUM($L2636:BS2636), $H2530 *  (BT2582 + BT2608)))))","v":0},{"$f":" IF(BU$2631 = 1, BU2556, IF($H2530 < 0, MAX($H2530 - SUM($L2636:BT2636), $H2530 * (BU2582 + BU2608)), MAX(0, MIN($H2530 - SUM($L2636:BT2636), $H2530 *  (BU2582 + BU2608)))))","v":0},{"$f":" IF(BV$2631 = 1, BV2556, IF($H2530 < 0, MAX($H2530 - SUM($L2636:BU2636), $H2530 * (BV2582 + BV2608)), MAX(0, MIN($H2530 - SUM($L2636:BU2636), $H2530 *  (BV2582 + BV2608)))))","v":0},{"$f":" IF(BW$2631 = 1, BW2556, IF($H2530 < 0, MAX($H2530 - SUM($L2636:BV2636), $H2530 * (BW2582 + BW2608)), MAX(0, MIN($H2530 - SUM($L2636:BV2636), $H2530 *  (BW2582 + BW2608)))))","v":0},{"$f":" IF(BX$2631 = 1, BX2556, IF($H2530 < 0, MAX($H2530 - SUM($L2636:BW2636), $H2530 * (BX2582 + BX2608)), MAX(0, MIN($H2530 - SUM($L2636:BW2636), $H2530 *  (BX2582 + BX2608)))))","v":0},{"$f":" IF(BY$2631 = 1, BY2556, IF($H2530 < 0, MAX($H2530 - SUM($L2636:BX2636), $H2530 * (BY2582 + BY2608)), MAX(0, MIN($H2530 - SUM($L2636:BX2636), $H2530 *  (BY2582 + BY2608)))))","v":0},{"$f":" IF(BZ$2631 = 1, BZ2556, IF($H2530 < 0, MAX($H2530 - SUM($L2636:BY2636), $H2530 * (BZ2582 + BZ2608)), MAX(0, MIN($H2530 - SUM($L2636:BY2636), $H2530 *  (BZ2582 + BZ2608)))))","v":0},{"$f":" IF(CA$2631 = 1, CA2556, IF($H2530 < 0, MAX($H2530 - SUM($L2636:BZ2636), $H2530 * (CA2582 + CA2608)), MAX(0, MIN($H2530 - SUM($L2636:BZ2636), $H2530 *  (CA2582 + CA2608)))))","v":0}]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$38, \"dd mmm yy\") & \" - real - MO5Y\"","v":"Depreciation - capex addition - 01 Apr 97 - real - MO5Y"},null,null,null,"GBP m",null,0,null,{"$f":" IF(M$2631 = 1, M2557, IF($H2531 < 0, MAX($H2531 - SUM($L2637:L2637), $H2531 * (M2583 + M2609)), MAX(0, MIN($H2531 - SUM($L2637:L2637), $H2531 *  (M2583 + M2609)))))","v":0},{"$f":" IF(N$2631 = 1, N2557, IF($H2531 < 0, MAX($H2531 - SUM($L2637:M2637), $H2531 * (N2583 + N2609)), MAX(0, MIN($H2531 - SUM($L2637:M2637), $H2531 *  (N2583 + N2609)))))","v":0},{"$f":" IF(O$2631 = 1, O2557, IF($H2531 < 0, MAX($H2531 - SUM($L2637:N2637), $H2531 * (O2583 + O2609)), MAX(0, MIN($H2531 - SUM($L2637:N2637), $H2531 *  (O2583 + O2609)))))","v":0},{"$f":" IF(P$2631 = 1, P2557, IF($H2531 < 0, MAX($H2531 - SUM($L2637:O2637), $H2531 * (P2583 + P2609)), MAX(0, MIN($H2531 - SUM($L2637:O2637), $H2531 *  (P2583 + P2609)))))","v":0},{"$f":" IF(Q$2631 = 1, Q2557, IF($H2531 < 0, MAX($H2531 - SUM($L2637:P2637), $H2531 * (Q2583 + Q2609)), MAX(0, MIN($H2531 - SUM($L2637:P2637), $H2531 *  (Q2583 + Q2609)))))","v":0},{"$f":" IF(R$2631 = 1, R2557, IF($H2531 < 0, MAX($H2531 - SUM($L2637:Q2637), $H2531 * (R2583 + R2609)), MAX(0, MIN($H2531 - SUM($L2637:Q2637), $H2531 *  (R2583 + R2609)))))","v":0},{"$f":" IF(S$2631 = 1, S2557, IF($H2531 < 0, MAX($H2531 - SUM($L2637:R2637), $H2531 * (S2583 + S2609)), MAX(0, MIN($H2531 - SUM($L2637:R2637), $H2531 *  (S2583 + S2609)))))","v":0},{"$f":" IF(T$2631 = 1, T2557, IF($H2531 < 0, MAX($H2531 - SUM($L2637:S2637), $H2531 * (T2583 + T2609)), MAX(0, MIN($H2531 - SUM($L2637:S2637), $H2531 *  (T2583 + T2609)))))","v":0},{"$f":" IF(U$2631 = 1, U2557, IF($H2531 < 0, MAX($H2531 - SUM($L2637:T2637), $H2531 * (U2583 + U2609)), MAX(0, MIN($H2531 - SUM($L2637:T2637), $H2531 *  (U2583 + U2609)))))","v":0},{"$f":" IF(V$2631 = 1, V2557, IF($H2531 < 0, MAX($H2531 - SUM($L2637:U2637), $H2531 * (V2583 + V2609)), MAX(0, MIN($H2531 - SUM($L2637:U2637), $H2531 *  (V2583 + V2609)))))","v":0},{"$f":" IF(W$2631 = 1, W2557, IF($H2531 < 0, MAX($H2531 - SUM($L2637:V2637), $H2531 * (W2583 + W2609)), MAX(0, MIN($H2531 - SUM($L2637:V2637), $H2531 *  (W2583 + W2609)))))","v":0},{"$f":" IF(X$2631 = 1, X2557, IF($H2531 < 0, MAX($H2531 - SUM($L2637:W2637), $H2531 * (X2583 + X2609)), MAX(0, MIN($H2531 - SUM($L2637:W2637), $H2531 *  (X2583 + X2609)))))","v":0},{"$f":" IF(Y$2631 = 1, Y2557, IF($H2531 < 0, MAX($H2531 - SUM($L2637:X2637), $H2531 * (Y2583 + Y2609)), MAX(0, MIN($H2531 - SUM($L2637:X2637), $H2531 *  (Y2583 + Y2609)))))","v":0},{"$f":" IF(Z$2631 = 1, Z2557, IF($H2531 < 0, MAX($H2531 - SUM($L2637:Y2637), $H2531 * (Z2583 + Z2609)), MAX(0, MIN($H2531 - SUM($L2637:Y2637), $H2531 *  (Z2583 + Z2609)))))","v":0},{"$f":" IF(AA$2631 = 1, AA2557, IF($H2531 < 0, MAX($H2531 - SUM($L2637:Z2637), $H2531 * (AA2583 + AA2609)), MAX(0, MIN($H2531 - SUM($L2637:Z2637), $H2531 *  (AA2583 + AA2609)))))","v":0},{"$f":" IF(AB$2631 = 1, AB2557, IF($H2531 < 0, MAX($H2531 - SUM($L2637:AA2637), $H2531 * (AB2583 + AB2609)), MAX(0, MIN($H2531 - SUM($L2637:AA2637), $H2531 *  (AB2583 + AB2609)))))","v":0},{"$f":" IF(AC$2631 = 1, AC2557, IF($H2531 < 0, MAX($H2531 - SUM($L2637:AB2637), $H2531 * (AC2583 + AC2609)), MAX(0, MIN($H2531 - SUM($L2637:AB2637), $H2531 *  (AC2583 + AC2609)))))","v":0},{"$f":" IF(AD$2631 = 1, AD2557, IF($H2531 < 0, MAX($H2531 - SUM($L2637:AC2637), $H2531 * (AD2583 + AD2609)), MAX(0, MIN($H2531 - SUM($L2637:AC2637), $H2531 *  (AD2583 + AD2609)))))","v":0},{"$f":" IF(AE$2631 = 1, AE2557, IF($H2531 < 0, MAX($H2531 - SUM($L2637:AD2637), $H2531 * (AE2583 + AE2609)), MAX(0, MIN($H2531 - SUM($L2637:AD2637), $H2531 *  (AE2583 + AE2609)))))","v":0},{"$f":" IF(AF$2631 = 1, AF2557, IF($H2531 < 0, MAX($H2531 - SUM($L2637:AE2637), $H2531 * (AF2583 + AF2609)), MAX(0, MIN($H2531 - SUM($L2637:AE2637), $H2531 *  (AF2583 + AF2609)))))","v":0},{"$f":" IF(AG$2631 = 1, AG2557, IF($H2531 < 0, MAX($H2531 - SUM($L2637:AF2637), $H2531 * (AG2583 + AG2609)), MAX(0, MIN($H2531 - SUM($L2637:AF2637), $H2531 *  (AG2583 + AG2609)))))","v":0},{"$f":" IF(AH$2631 = 1, AH2557, IF($H2531 < 0, MAX($H2531 - SUM($L2637:AG2637), $H2531 * (AH2583 + AH2609)), MAX(0, MIN($H2531 - SUM($L2637:AG2637), $H2531 *  (AH2583 + AH2609)))))","v":0},{"$f":" IF(AI$2631 = 1, AI2557, IF($H2531 < 0, MAX($H2531 - SUM($L2637:AH2637), $H2531 * (AI2583 + AI2609)), MAX(0, MIN($H2531 - SUM($L2637:AH2637), $H2531 *  (AI2583 + AI2609)))))","v":0},{"$f":" IF(AJ$2631 = 1, AJ2557, IF($H2531 < 0, MAX($H2531 - SUM($L2637:AI2637), $H2531 * (AJ2583 + AJ2609)), MAX(0, MIN($H2531 - SUM($L2637:AI2637), $H2531 *  (AJ2583 + AJ2609)))))","v":0},{"$f":" IF(AK$2631 = 1, AK2557, IF($H2531 < 0, MAX($H2531 - SUM($L2637:AJ2637), $H2531 * (AK2583 + AK2609)), MAX(0, MIN($H2531 - SUM($L2637:AJ2637), $H2531 *  (AK2583 + AK2609)))))","v":0},{"$f":" IF(AL$2631 = 1, AL2557, IF($H2531 < 0, MAX($H2531 - SUM($L2637:AK2637), $H2531 * (AL2583 + AL2609)), MAX(0, MIN($H2531 - SUM($L2637:AK2637), $H2531 *  (AL2583 + AL2609)))))","v":0},{"$f":" IF(AM$2631 = 1, AM2557, IF($H2531 < 0, MAX($H2531 - SUM($L2637:AL2637), $H2531 * (AM2583 + AM2609)), MAX(0, MIN($H2531 - SUM($L2637:AL2637), $H2531 *  (AM2583 + AM2609)))))","v":0},{"$f":" IF(AN$2631 = 1, AN2557, IF($H2531 < 0, MAX($H2531 - SUM($L2637:AM2637), $H2531 * (AN2583 + AN2609)), MAX(0, MIN($H2531 - SUM($L2637:AM2637), $H2531 *  (AN2583 + AN2609)))))","v":0},{"$f":" IF(AO$2631 = 1, AO2557, IF($H2531 < 0, MAX($H2531 - SUM($L2637:AN2637), $H2531 * (AO2583 + AO2609)), MAX(0, MIN($H2531 - SUM($L2637:AN2637), $H2531 *  (AO2583 + AO2609)))))","v":0},{"$f":" IF(AP$2631 = 1, AP2557, IF($H2531 < 0, MAX($H2531 - SUM($L2637:AO2637), $H2531 * (AP2583 + AP2609)), MAX(0, MIN($H2531 - SUM($L2637:AO2637), $H2531 *  (AP2583 + AP2609)))))","v":0},{"$f":" IF(AQ$2631 = 1, AQ2557, IF($H2531 < 0, MAX($H2531 - SUM($L2637:AP2637), $H2531 * (AQ2583 + AQ2609)), MAX(0, MIN($H2531 - SUM($L2637:AP2637), $H2531 *  (AQ2583 + AQ2609)))))","v":0},{"$f":" IF(AR$2631 = 1, AR2557, IF($H2531 < 0, MAX($H2531 - SUM($L2637:AQ2637), $H2531 * (AR2583 + AR2609)), MAX(0, MIN($H2531 - SUM($L2637:AQ2637), $H2531 *  (AR2583 + AR2609)))))","v":0},{"$f":" IF(AS$2631 = 1, AS2557, IF($H2531 < 0, MAX($H2531 - SUM($L2637:AR2637), $H2531 * (AS2583 + AS2609)), MAX(0, MIN($H2531 - SUM($L2637:AR2637), $H2531 *  (AS2583 + AS2609)))))","v":0},{"$f":" IF(AT$2631 = 1, AT2557, IF($H2531 < 0, MAX($H2531 - SUM($L2637:AS2637), $H2531 * (AT2583 + AT2609)), MAX(0, MIN($H2531 - SUM($L2637:AS2637), $H2531 *  (AT2583 + AT2609)))))","v":0},{"$f":" IF(AU$2631 = 1, AU2557, IF($H2531 < 0, MAX($H2531 - SUM($L2637:AT2637), $H2531 * (AU2583 + AU2609)), MAX(0, MIN($H2531 - SUM($L2637:AT2637), $H2531 *  (AU2583 + AU2609)))))","v":0},{"$f":" IF(AV$2631 = 1, AV2557, IF($H2531 < 0, MAX($H2531 - SUM($L2637:AU2637), $H2531 * (AV2583 + AV2609)), MAX(0, MIN($H2531 - SUM($L2637:AU2637), $H2531 *  (AV2583 + AV2609)))))","v":0},{"$f":" IF(AW$2631 = 1, AW2557, IF($H2531 < 0, MAX($H2531 - SUM($L2637:AV2637), $H2531 * (AW2583 + AW2609)), MAX(0, MIN($H2531 - SUM($L2637:AV2637), $H2531 *  (AW2583 + AW2609)))))","v":0},{"$f":" IF(AX$2631 = 1, AX2557, IF($H2531 < 0, MAX($H2531 - SUM($L2637:AW2637), $H2531 * (AX2583 + AX2609)), MAX(0, MIN($H2531 - SUM($L2637:AW2637), $H2531 *  (AX2583 + AX2609)))))","v":0},{"$f":" IF(AY$2631 = 1, AY2557, IF($H2531 < 0, MAX($H2531 - SUM($L2637:AX2637), $H2531 * (AY2583 + AY2609)), MAX(0, MIN($H2531 - SUM($L2637:AX2637), $H2531 *  (AY2583 + AY2609)))))","v":0},{"$f":" IF(AZ$2631 = 1, AZ2557, IF($H2531 < 0, MAX($H2531 - SUM($L2637:AY2637), $H2531 * (AZ2583 + AZ2609)), MAX(0, MIN($H2531 - SUM($L2637:AY2637), $H2531 *  (AZ2583 + AZ2609)))))","v":0},{"$f":" IF(BA$2631 = 1, BA2557, IF($H2531 < 0, MAX($H2531 - SUM($L2637:AZ2637), $H2531 * (BA2583 + BA2609)), MAX(0, MIN($H2531 - SUM($L2637:AZ2637), $H2531 *  (BA2583 + BA2609)))))","v":0},{"$f":" IF(BB$2631 = 1, BB2557, IF($H2531 < 0, MAX($H2531 - SUM($L2637:BA2637), $H2531 * (BB2583 + BB2609)), MAX(0, MIN($H2531 - SUM($L2637:BA2637), $H2531 *  (BB2583 + BB2609)))))","v":0},{"$f":" IF(BC$2631 = 1, BC2557, IF($H2531 < 0, MAX($H2531 - SUM($L2637:BB2637), $H2531 * (BC2583 + BC2609)), MAX(0, MIN($H2531 - SUM($L2637:BB2637), $H2531 *  (BC2583 + BC2609)))))","v":0},{"$f":" IF(BD$2631 = 1, BD2557, IF($H2531 < 0, MAX($H2531 - SUM($L2637:BC2637), $H2531 * (BD2583 + BD2609)), MAX(0, MIN($H2531 - SUM($L2637:BC2637), $H2531 *  (BD2583 + BD2609)))))","v":0},{"$f":" IF(BE$2631 = 1, BE2557, IF($H2531 < 0, MAX($H2531 - SUM($L2637:BD2637), $H2531 * (BE2583 + BE2609)), MAX(0, MIN($H2531 - SUM($L2637:BD2637), $H2531 *  (BE2583 + BE2609)))))","v":0},{"$f":" IF(BF$2631 = 1, BF2557, IF($H2531 < 0, MAX($H2531 - SUM($L2637:BE2637), $H2531 * (BF2583 + BF2609)), MAX(0, MIN($H2531 - SUM($L2637:BE2637), $H2531 *  (BF2583 + BF2609)))))","v":0},{"$f":" IF(BG$2631 = 1, BG2557, IF($H2531 < 0, MAX($H2531 - SUM($L2637:BF2637), $H2531 * (BG2583 + BG2609)), MAX(0, MIN($H2531 - SUM($L2637:BF2637), $H2531 *  (BG2583 + BG2609)))))","v":0},{"$f":" IF(BH$2631 = 1, BH2557, IF($H2531 < 0, MAX($H2531 - SUM($L2637:BG2637), $H2531 * (BH2583 + BH2609)), MAX(0, MIN($H2531 - SUM($L2637:BG2637), $H2531 *  (BH2583 + BH2609)))))","v":0},{"$f":" IF(BI$2631 = 1, BI2557, IF($H2531 < 0, MAX($H2531 - SUM($L2637:BH2637), $H2531 * (BI2583 + BI2609)), MAX(0, MIN($H2531 - SUM($L2637:BH2637), $H2531 *  (BI2583 + BI2609)))))","v":0},{"$f":" IF(BJ$2631 = 1, BJ2557, IF($H2531 < 0, MAX($H2531 - SUM($L2637:BI2637), $H2531 * (BJ2583 + BJ2609)), MAX(0, MIN($H2531 - SUM($L2637:BI2637), $H2531 *  (BJ2583 + BJ2609)))))","v":0},{"$f":" IF(BK$2631 = 1, BK2557, IF($H2531 < 0, MAX($H2531 - SUM($L2637:BJ2637), $H2531 * (BK2583 + BK2609)), MAX(0, MIN($H2531 - SUM($L2637:BJ2637), $H2531 *  (BK2583 + BK2609)))))","v":0},{"$f":" IF(BL$2631 = 1, BL2557, IF($H2531 < 0, MAX($H2531 - SUM($L2637:BK2637), $H2531 * (BL2583 + BL2609)), MAX(0, MIN($H2531 - SUM($L2637:BK2637), $H2531 *  (BL2583 + BL2609)))))","v":0},{"$f":" IF(BM$2631 = 1, BM2557, IF($H2531 < 0, MAX($H2531 - SUM($L2637:BL2637), $H2531 * (BM2583 + BM2609)), MAX(0, MIN($H2531 - SUM($L2637:BL2637), $H2531 *  (BM2583 + BM2609)))))","v":0},{"$f":" IF(BN$2631 = 1, BN2557, IF($H2531 < 0, MAX($H2531 - SUM($L2637:BM2637), $H2531 * (BN2583 + BN2609)), MAX(0, MIN($H2531 - SUM($L2637:BM2637), $H2531 *  (BN2583 + BN2609)))))","v":0},{"$f":" IF(BO$2631 = 1, BO2557, IF($H2531 < 0, MAX($H2531 - SUM($L2637:BN2637), $H2531 * (BO2583 + BO2609)), MAX(0, MIN($H2531 - SUM($L2637:BN2637), $H2531 *  (BO2583 + BO2609)))))","v":0},{"$f":" IF(BP$2631 = 1, BP2557, IF($H2531 < 0, MAX($H2531 - SUM($L2637:BO2637), $H2531 * (BP2583 + BP2609)), MAX(0, MIN($H2531 - SUM($L2637:BO2637), $H2531 *  (BP2583 + BP2609)))))","v":0},{"$f":" IF(BQ$2631 = 1, BQ2557, IF($H2531 < 0, MAX($H2531 - SUM($L2637:BP2637), $H2531 * (BQ2583 + BQ2609)), MAX(0, MIN($H2531 - SUM($L2637:BP2637), $H2531 *  (BQ2583 + BQ2609)))))","v":0},{"$f":" IF(BR$2631 = 1, BR2557, IF($H2531 < 0, MAX($H2531 - SUM($L2637:BQ2637), $H2531 * (BR2583 + BR2609)), MAX(0, MIN($H2531 - SUM($L2637:BQ2637), $H2531 *  (BR2583 + BR2609)))))","v":0},{"$f":" IF(BS$2631 = 1, BS2557, IF($H2531 < 0, MAX($H2531 - SUM($L2637:BR2637), $H2531 * (BS2583 + BS2609)), MAX(0, MIN($H2531 - SUM($L2637:BR2637), $H2531 *  (BS2583 + BS2609)))))","v":0},{"$f":" IF(BT$2631 = 1, BT2557, IF($H2531 < 0, MAX($H2531 - SUM($L2637:BS2637), $H2531 * (BT2583 + BT2609)), MAX(0, MIN($H2531 - SUM($L2637:BS2637), $H2531 *  (BT2583 + BT2609)))))","v":0},{"$f":" IF(BU$2631 = 1, BU2557, IF($H2531 < 0, MAX($H2531 - SUM($L2637:BT2637), $H2531 * (BU2583 + BU2609)), MAX(0, MIN($H2531 - SUM($L2637:BT2637), $H2531 *  (BU2583 + BU2609)))))","v":0},{"$f":" IF(BV$2631 = 1, BV2557, IF($H2531 < 0, MAX($H2531 - SUM($L2637:BU2637), $H2531 * (BV2583 + BV2609)), MAX(0, MIN($H2531 - SUM($L2637:BU2637), $H2531 *  (BV2583 + BV2609)))))","v":0},{"$f":" IF(BW$2631 = 1, BW2557, IF($H2531 < 0, MAX($H2531 - SUM($L2637:BV2637), $H2531 * (BW2583 + BW2609)), MAX(0, MIN($H2531 - SUM($L2637:BV2637), $H2531 *  (BW2583 + BW2609)))))","v":0},{"$f":" IF(BX$2631 = 1, BX2557, IF($H2531 < 0, MAX($H2531 - SUM($L2637:BW2637), $H2531 * (BX2583 + BX2609)), MAX(0, MIN($H2531 - SUM($L2637:BW2637), $H2531 *  (BX2583 + BX2609)))))","v":0},{"$f":" IF(BY$2631 = 1, BY2557, IF($H2531 < 0, MAX($H2531 - SUM($L2637:BX2637), $H2531 * (BY2583 + BY2609)), MAX(0, MIN($H2531 - SUM($L2637:BX2637), $H2531 *  (BY2583 + BY2609)))))","v":0},{"$f":" IF(BZ$2631 = 1, BZ2557, IF($H2531 < 0, MAX($H2531 - SUM($L2637:BY2637), $H2531 * (BZ2583 + BZ2609)), MAX(0, MIN($H2531 - SUM($L2637:BY2637), $H2531 *  (BZ2583 + BZ2609)))))","v":0},{"$f":" IF(CA$2631 = 1, CA2557, IF($H2531 < 0, MAX($H2531 - SUM($L2637:BZ2637), $H2531 * (CA2583 + CA2609)), MAX(0, MIN($H2531 - SUM($L2637:BZ2637), $H2531 *  (CA2583 + CA2609)))))","v":0}]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$39, \"dd mmm yy\") & \" - real - MO5Y\"","v":"Depreciation - capex addition - 01 Apr 98 - real - MO5Y"},null,null,null,"GBP m",null,0,null,{"$f":" IF(M$2631 = 1, M2558, IF($H2532 < 0, MAX($H2532 - SUM($L2638:L2638), $H2532 * (M2584 + M2610)), MAX(0, MIN($H2532 - SUM($L2638:L2638), $H2532 *  (M2584 + M2610)))))","v":0},{"$f":" IF(N$2631 = 1, N2558, IF($H2532 < 0, MAX($H2532 - SUM($L2638:M2638), $H2532 * (N2584 + N2610)), MAX(0, MIN($H2532 - SUM($L2638:M2638), $H2532 *  (N2584 + N2610)))))","v":0},{"$f":" IF(O$2631 = 1, O2558, IF($H2532 < 0, MAX($H2532 - SUM($L2638:N2638), $H2532 * (O2584 + O2610)), MAX(0, MIN($H2532 - SUM($L2638:N2638), $H2532 *  (O2584 + O2610)))))","v":0},{"$f":" IF(P$2631 = 1, P2558, IF($H2532 < 0, MAX($H2532 - SUM($L2638:O2638), $H2532 * (P2584 + P2610)), MAX(0, MIN($H2532 - SUM($L2638:O2638), $H2532 *  (P2584 + P2610)))))","v":0},{"$f":" IF(Q$2631 = 1, Q2558, IF($H2532 < 0, MAX($H2532 - SUM($L2638:P2638), $H2532 * (Q2584 + Q2610)), MAX(0, MIN($H2532 - SUM($L2638:P2638), $H2532 *  (Q2584 + Q2610)))))","v":0},{"$f":" IF(R$2631 = 1, R2558, IF($H2532 < 0, MAX($H2532 - SUM($L2638:Q2638), $H2532 * (R2584 + R2610)), MAX(0, MIN($H2532 - SUM($L2638:Q2638), $H2532 *  (R2584 + R2610)))))","v":0},{"$f":" IF(S$2631 = 1, S2558, IF($H2532 < 0, MAX($H2532 - SUM($L2638:R2638), $H2532 * (S2584 + S2610)), MAX(0, MIN($H2532 - SUM($L2638:R2638), $H2532 *  (S2584 + S2610)))))","v":0},{"$f":" IF(T$2631 = 1, T2558, IF($H2532 < 0, MAX($H2532 - SUM($L2638:S2638), $H2532 * (T2584 + T2610)), MAX(0, MIN($H2532 - SUM($L2638:S2638), $H2532 *  (T2584 + T2610)))))","v":0},{"$f":" IF(U$2631 = 1, U2558, IF($H2532 < 0, MAX($H2532 - SUM($L2638:T2638), $H2532 * (U2584 + U2610)), MAX(0, MIN($H2532 - SUM($L2638:T2638), $H2532 *  (U2584 + U2610)))))","v":0},{"$f":" IF(V$2631 = 1, V2558, IF($H2532 < 0, MAX($H2532 - SUM($L2638:U2638), $H2532 * (V2584 + V2610)), MAX(0, MIN($H2532 - SUM($L2638:U2638), $H2532 *  (V2584 + V2610)))))","v":0},{"$f":" IF(W$2631 = 1, W2558, IF($H2532 < 0, MAX($H2532 - SUM($L2638:V2638), $H2532 * (W2584 + W2610)), MAX(0, MIN($H2532 - SUM($L2638:V2638), $H2532 *  (W2584 + W2610)))))","v":0},{"$f":" IF(X$2631 = 1, X2558, IF($H2532 < 0, MAX($H2532 - SUM($L2638:W2638), $H2532 * (X2584 + X2610)), MAX(0, MIN($H2532 - SUM($L2638:W2638), $H2532 *  (X2584 + X2610)))))","v":0},{"$f":" IF(Y$2631 = 1, Y2558, IF($H2532 < 0, MAX($H2532 - SUM($L2638:X2638), $H2532 * (Y2584 + Y2610)), MAX(0, MIN($H2532 - SUM($L2638:X2638), $H2532 *  (Y2584 + Y2610)))))","v":0},{"$f":" IF(Z$2631 = 1, Z2558, IF($H2532 < 0, MAX($H2532 - SUM($L2638:Y2638), $H2532 * (Z2584 + Z2610)), MAX(0, MIN($H2532 - SUM($L2638:Y2638), $H2532 *  (Z2584 + Z2610)))))","v":0},{"$f":" IF(AA$2631 = 1, AA2558, IF($H2532 < 0, MAX($H2532 - SUM($L2638:Z2638), $H2532 * (AA2584 + AA2610)), MAX(0, MIN($H2532 - SUM($L2638:Z2638), $H2532 *  (AA2584 + AA2610)))))","v":0},{"$f":" IF(AB$2631 = 1, AB2558, IF($H2532 < 0, MAX($H2532 - SUM($L2638:AA2638), $H2532 * (AB2584 + AB2610)), MAX(0, MIN($H2532 - SUM($L2638:AA2638), $H2532 *  (AB2584 + AB2610)))))","v":0},{"$f":" IF(AC$2631 = 1, AC2558, IF($H2532 < 0, MAX($H2532 - SUM($L2638:AB2638), $H2532 * (AC2584 + AC2610)), MAX(0, MIN($H2532 - SUM($L2638:AB2638), $H2532 *  (AC2584 + AC2610)))))","v":0},{"$f":" IF(AD$2631 = 1, AD2558, IF($H2532 < 0, MAX($H2532 - SUM($L2638:AC2638), $H2532 * (AD2584 + AD2610)), MAX(0, MIN($H2532 - SUM($L2638:AC2638), $H2532 *  (AD2584 + AD2610)))))","v":0},{"$f":" IF(AE$2631 = 1, AE2558, IF($H2532 < 0, MAX($H2532 - SUM($L2638:AD2638), $H2532 * (AE2584 + AE2610)), MAX(0, MIN($H2532 - SUM($L2638:AD2638), $H2532 *  (AE2584 + AE2610)))))","v":0},{"$f":" IF(AF$2631 = 1, AF2558, IF($H2532 < 0, MAX($H2532 - SUM($L2638:AE2638), $H2532 * (AF2584 + AF2610)), MAX(0, MIN($H2532 - SUM($L2638:AE2638), $H2532 *  (AF2584 + AF2610)))))","v":0},{"$f":" IF(AG$2631 = 1, AG2558, IF($H2532 < 0, MAX($H2532 - SUM($L2638:AF2638), $H2532 * (AG2584 + AG2610)), MAX(0, MIN($H2532 - SUM($L2638:AF2638), $H2532 *  (AG2584 + AG2610)))))","v":0},{"$f":" IF(AH$2631 = 1, AH2558, IF($H2532 < 0, MAX($H2532 - SUM($L2638:AG2638), $H2532 * (AH2584 + AH2610)), MAX(0, MIN($H2532 - SUM($L2638:AG2638), $H2532 *  (AH2584 + AH2610)))))","v":0},{"$f":" IF(AI$2631 = 1, AI2558, IF($H2532 < 0, MAX($H2532 - SUM($L2638:AH2638), $H2532 * (AI2584 + AI2610)), MAX(0, MIN($H2532 - SUM($L2638:AH2638), $H2532 *  (AI2584 + AI2610)))))","v":0},{"$f":" IF(AJ$2631 = 1, AJ2558, IF($H2532 < 0, MAX($H2532 - SUM($L2638:AI2638), $H2532 * (AJ2584 + AJ2610)), MAX(0, MIN($H2532 - SUM($L2638:AI2638), $H2532 *  (AJ2584 + AJ2610)))))","v":0},{"$f":" IF(AK$2631 = 1, AK2558, IF($H2532 < 0, MAX($H2532 - SUM($L2638:AJ2638), $H2532 * (AK2584 + AK2610)), MAX(0, MIN($H2532 - SUM($L2638:AJ2638), $H2532 *  (AK2584 + AK2610)))))","v":0},{"$f":" IF(AL$2631 = 1, AL2558, IF($H2532 < 0, MAX($H2532 - SUM($L2638:AK2638), $H2532 * (AL2584 + AL2610)), MAX(0, MIN($H2532 - SUM($L2638:AK2638), $H2532 *  (AL2584 + AL2610)))))","v":0},{"$f":" IF(AM$2631 = 1, AM2558, IF($H2532 < 0, MAX($H2532 - SUM($L2638:AL2638), $H2532 * (AM2584 + AM2610)), MAX(0, MIN($H2532 - SUM($L2638:AL2638), $H2532 *  (AM2584 + AM2610)))))","v":0},{"$f":" IF(AN$2631 = 1, AN2558, IF($H2532 < 0, MAX($H2532 - SUM($L2638:AM2638), $H2532 * (AN2584 + AN2610)), MAX(0, MIN($H2532 - SUM($L2638:AM2638), $H2532 *  (AN2584 + AN2610)))))","v":0},{"$f":" IF(AO$2631 = 1, AO2558, IF($H2532 < 0, MAX($H2532 - SUM($L2638:AN2638), $H2532 * (AO2584 + AO2610)), MAX(0, MIN($H2532 - SUM($L2638:AN2638), $H2532 *  (AO2584 + AO2610)))))","v":0},{"$f":" IF(AP$2631 = 1, AP2558, IF($H2532 < 0, MAX($H2532 - SUM($L2638:AO2638), $H2532 * (AP2584 + AP2610)), MAX(0, MIN($H2532 - SUM($L2638:AO2638), $H2532 *  (AP2584 + AP2610)))))","v":0},{"$f":" IF(AQ$2631 = 1, AQ2558, IF($H2532 < 0, MAX($H2532 - SUM($L2638:AP2638), $H2532 * (AQ2584 + AQ2610)), MAX(0, MIN($H2532 - SUM($L2638:AP2638), $H2532 *  (AQ2584 + AQ2610)))))","v":0},{"$f":" IF(AR$2631 = 1, AR2558, IF($H2532 < 0, MAX($H2532 - SUM($L2638:AQ2638), $H2532 * (AR2584 + AR2610)), MAX(0, MIN($H2532 - SUM($L2638:AQ2638), $H2532 *  (AR2584 + AR2610)))))","v":0},{"$f":" IF(AS$2631 = 1, AS2558, IF($H2532 < 0, MAX($H2532 - SUM($L2638:AR2638), $H2532 * (AS2584 + AS2610)), MAX(0, MIN($H2532 - SUM($L2638:AR2638), $H2532 *  (AS2584 + AS2610)))))","v":0},{"$f":" IF(AT$2631 = 1, AT2558, IF($H2532 < 0, MAX($H2532 - SUM($L2638:AS2638), $H2532 * (AT2584 + AT2610)), MAX(0, MIN($H2532 - SUM($L2638:AS2638), $H2532 *  (AT2584 + AT2610)))))","v":0},{"$f":" IF(AU$2631 = 1, AU2558, IF($H2532 < 0, MAX($H2532 - SUM($L2638:AT2638), $H2532 * (AU2584 + AU2610)), MAX(0, MIN($H2532 - SUM($L2638:AT2638), $H2532 *  (AU2584 + AU2610)))))","v":0},{"$f":" IF(AV$2631 = 1, AV2558, IF($H2532 < 0, MAX($H2532 - SUM($L2638:AU2638), $H2532 * (AV2584 + AV2610)), MAX(0, MIN($H2532 - SUM($L2638:AU2638), $H2532 *  (AV2584 + AV2610)))))","v":0},{"$f":" IF(AW$2631 = 1, AW2558, IF($H2532 < 0, MAX($H2532 - SUM($L2638:AV2638), $H2532 * (AW2584 + AW2610)), MAX(0, MIN($H2532 - SUM($L2638:AV2638), $H2532 *  (AW2584 + AW2610)))))","v":0},{"$f":" IF(AX$2631 = 1, AX2558, IF($H2532 < 0, MAX($H2532 - SUM($L2638:AW2638), $H2532 * (AX2584 + AX2610)), MAX(0, MIN($H2532 - SUM($L2638:AW2638), $H2532 *  (AX2584 + AX2610)))))","v":0},{"$f":" IF(AY$2631 = 1, AY2558, IF($H2532 < 0, MAX($H2532 - SUM($L2638:AX2638), $H2532 * (AY2584 + AY2610)), MAX(0, MIN($H2532 - SUM($L2638:AX2638), $H2532 *  (AY2584 + AY2610)))))","v":0},{"$f":" IF(AZ$2631 = 1, AZ2558, IF($H2532 < 0, MAX($H2532 - SUM($L2638:AY2638), $H2532 * (AZ2584 + AZ2610)), MAX(0, MIN($H2532 - SUM($L2638:AY2638), $H2532 *  (AZ2584 + AZ2610)))))","v":0},{"$f":" IF(BA$2631 = 1, BA2558, IF($H2532 < 0, MAX($H2532 - SUM($L2638:AZ2638), $H2532 * (BA2584 + BA2610)), MAX(0, MIN($H2532 - SUM($L2638:AZ2638), $H2532 *  (BA2584 + BA2610)))))","v":0},{"$f":" IF(BB$2631 = 1, BB2558, IF($H2532 < 0, MAX($H2532 - SUM($L2638:BA2638), $H2532 * (BB2584 + BB2610)), MAX(0, MIN($H2532 - SUM($L2638:BA2638), $H2532 *  (BB2584 + BB2610)))))","v":0},{"$f":" IF(BC$2631 = 1, BC2558, IF($H2532 < 0, MAX($H2532 - SUM($L2638:BB2638), $H2532 * (BC2584 + BC2610)), MAX(0, MIN($H2532 - SUM($L2638:BB2638), $H2532 *  (BC2584 + BC2610)))))","v":0},{"$f":" IF(BD$2631 = 1, BD2558, IF($H2532 < 0, MAX($H2532 - SUM($L2638:BC2638), $H2532 * (BD2584 + BD2610)), MAX(0, MIN($H2532 - SUM($L2638:BC2638), $H2532 *  (BD2584 + BD2610)))))","v":0},{"$f":" IF(BE$2631 = 1, BE2558, IF($H2532 < 0, MAX($H2532 - SUM($L2638:BD2638), $H2532 * (BE2584 + BE2610)), MAX(0, MIN($H2532 - SUM($L2638:BD2638), $H2532 *  (BE2584 + BE2610)))))","v":0},{"$f":" IF(BF$2631 = 1, BF2558, IF($H2532 < 0, MAX($H2532 - SUM($L2638:BE2638), $H2532 * (BF2584 + BF2610)), MAX(0, MIN($H2532 - SUM($L2638:BE2638), $H2532 *  (BF2584 + BF2610)))))","v":0},{"$f":" IF(BG$2631 = 1, BG2558, IF($H2532 < 0, MAX($H2532 - SUM($L2638:BF2638), $H2532 * (BG2584 + BG2610)), MAX(0, MIN($H2532 - SUM($L2638:BF2638), $H2532 *  (BG2584 + BG2610)))))","v":0},{"$f":" IF(BH$2631 = 1, BH2558, IF($H2532 < 0, MAX($H2532 - SUM($L2638:BG2638), $H2532 * (BH2584 + BH2610)), MAX(0, MIN($H2532 - SUM($L2638:BG2638), $H2532 *  (BH2584 + BH2610)))))","v":0},{"$f":" IF(BI$2631 = 1, BI2558, IF($H2532 < 0, MAX($H2532 - SUM($L2638:BH2638), $H2532 * (BI2584 + BI2610)), MAX(0, MIN($H2532 - SUM($L2638:BH2638), $H2532 *  (BI2584 + BI2610)))))","v":0},{"$f":" IF(BJ$2631 = 1, BJ2558, IF($H2532 < 0, MAX($H2532 - SUM($L2638:BI2638), $H2532 * (BJ2584 + BJ2610)), MAX(0, MIN($H2532 - SUM($L2638:BI2638), $H2532 *  (BJ2584 + BJ2610)))))","v":0},{"$f":" IF(BK$2631 = 1, BK2558, IF($H2532 < 0, MAX($H2532 - SUM($L2638:BJ2638), $H2532 * (BK2584 + BK2610)), MAX(0, MIN($H2532 - SUM($L2638:BJ2638), $H2532 *  (BK2584 + BK2610)))))","v":0},{"$f":" IF(BL$2631 = 1, BL2558, IF($H2532 < 0, MAX($H2532 - SUM($L2638:BK2638), $H2532 * (BL2584 + BL2610)), MAX(0, MIN($H2532 - SUM($L2638:BK2638), $H2532 *  (BL2584 + BL2610)))))","v":0},{"$f":" IF(BM$2631 = 1, BM2558, IF($H2532 < 0, MAX($H2532 - SUM($L2638:BL2638), $H2532 * (BM2584 + BM2610)), MAX(0, MIN($H2532 - SUM($L2638:BL2638), $H2532 *  (BM2584 + BM2610)))))","v":0},{"$f":" IF(BN$2631 = 1, BN2558, IF($H2532 < 0, MAX($H2532 - SUM($L2638:BM2638), $H2532 * (BN2584 + BN2610)), MAX(0, MIN($H2532 - SUM($L2638:BM2638), $H2532 *  (BN2584 + BN2610)))))","v":0},{"$f":" IF(BO$2631 = 1, BO2558, IF($H2532 < 0, MAX($H2532 - SUM($L2638:BN2638), $H2532 * (BO2584 + BO2610)), MAX(0, MIN($H2532 - SUM($L2638:BN2638), $H2532 *  (BO2584 + BO2610)))))","v":0},{"$f":" IF(BP$2631 = 1, BP2558, IF($H2532 < 0, MAX($H2532 - SUM($L2638:BO2638), $H2532 * (BP2584 + BP2610)), MAX(0, MIN($H2532 - SUM($L2638:BO2638), $H2532 *  (BP2584 + BP2610)))))","v":0},{"$f":" IF(BQ$2631 = 1, BQ2558, IF($H2532 < 0, MAX($H2532 - SUM($L2638:BP2638), $H2532 * (BQ2584 + BQ2610)), MAX(0, MIN($H2532 - SUM($L2638:BP2638), $H2532 *  (BQ2584 + BQ2610)))))","v":0},{"$f":" IF(BR$2631 = 1, BR2558, IF($H2532 < 0, MAX($H2532 - SUM($L2638:BQ2638), $H2532 * (BR2584 + BR2610)), MAX(0, MIN($H2532 - SUM($L2638:BQ2638), $H2532 *  (BR2584 + BR2610)))))","v":0},{"$f":" IF(BS$2631 = 1, BS2558, IF($H2532 < 0, MAX($H2532 - SUM($L2638:BR2638), $H2532 * (BS2584 + BS2610)), MAX(0, MIN($H2532 - SUM($L2638:BR2638), $H2532 *  (BS2584 + BS2610)))))","v":0},{"$f":" IF(BT$2631 = 1, BT2558, IF($H2532 < 0, MAX($H2532 - SUM($L2638:BS2638), $H2532 * (BT2584 + BT2610)), MAX(0, MIN($H2532 - SUM($L2638:BS2638), $H2532 *  (BT2584 + BT2610)))))","v":0},{"$f":" IF(BU$2631 = 1, BU2558, IF($H2532 < 0, MAX($H2532 - SUM($L2638:BT2638), $H2532 * (BU2584 + BU2610)), MAX(0, MIN($H2532 - SUM($L2638:BT2638), $H2532 *  (BU2584 + BU2610)))))","v":0},{"$f":" IF(BV$2631 = 1, BV2558, IF($H2532 < 0, MAX($H2532 - SUM($L2638:BU2638), $H2532 * (BV2584 + BV2610)), MAX(0, MIN($H2532 - SUM($L2638:BU2638), $H2532 *  (BV2584 + BV2610)))))","v":0},{"$f":" IF(BW$2631 = 1, BW2558, IF($H2532 < 0, MAX($H2532 - SUM($L2638:BV2638), $H2532 * (BW2584 + BW2610)), MAX(0, MIN($H2532 - SUM($L2638:BV2638), $H2532 *  (BW2584 + BW2610)))))","v":0},{"$f":" IF(BX$2631 = 1, BX2558, IF($H2532 < 0, MAX($H2532 - SUM($L2638:BW2638), $H2532 * (BX2584 + BX2610)), MAX(0, MIN($H2532 - SUM($L2638:BW2638), $H2532 *  (BX2584 + BX2610)))))","v":0},{"$f":" IF(BY$2631 = 1, BY2558, IF($H2532 < 0, MAX($H2532 - SUM($L2638:BX2638), $H2532 * (BY2584 + BY2610)), MAX(0, MIN($H2532 - SUM($L2638:BX2638), $H2532 *  (BY2584 + BY2610)))))","v":0},{"$f":" IF(BZ$2631 = 1, BZ2558, IF($H2532 < 0, MAX($H2532 - SUM($L2638:BY2638), $H2532 * (BZ2584 + BZ2610)), MAX(0, MIN($H2532 - SUM($L2638:BY2638), $H2532 *  (BZ2584 + BZ2610)))))","v":0},{"$f":" IF(CA$2631 = 1, CA2558, IF($H2532 < 0, MAX($H2532 - SUM($L2638:BZ2638), $H2532 * (CA2584 + CA2610)), MAX(0, MIN($H2532 - SUM($L2638:BZ2638), $H2532 *  (CA2584 + CA2610)))))","v":0}]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$40, \"dd mmm yy\") & \" - real - MO5Y\"","v":"Depreciation - capex addition - 01 Apr 99 - real - MO5Y"},null,null,null,"GBP m",null,0,null,{"$f":" IF(M$2631 = 1, M2559, IF($H2533 < 0, MAX($H2533 - SUM($L2639:L2639), $H2533 * (M2585 + M2611)), MAX(0, MIN($H2533 - SUM($L2639:L2639), $H2533 *  (M2585 + M2611)))))","v":0},{"$f":" IF(N$2631 = 1, N2559, IF($H2533 < 0, MAX($H2533 - SUM($L2639:M2639), $H2533 * (N2585 + N2611)), MAX(0, MIN($H2533 - SUM($L2639:M2639), $H2533 *  (N2585 + N2611)))))","v":0},{"$f":" IF(O$2631 = 1, O2559, IF($H2533 < 0, MAX($H2533 - SUM($L2639:N2639), $H2533 * (O2585 + O2611)), MAX(0, MIN($H2533 - SUM($L2639:N2639), $H2533 *  (O2585 + O2611)))))","v":0},{"$f":" IF(P$2631 = 1, P2559, IF($H2533 < 0, MAX($H2533 - SUM($L2639:O2639), $H2533 * (P2585 + P2611)), MAX(0, MIN($H2533 - SUM($L2639:O2639), $H2533 *  (P2585 + P2611)))))","v":0},{"$f":" IF(Q$2631 = 1, Q2559, IF($H2533 < 0, MAX($H2533 - SUM($L2639:P2639), $H2533 * (Q2585 + Q2611)), MAX(0, MIN($H2533 - SUM($L2639:P2639), $H2533 *  (Q2585 + Q2611)))))","v":0},{"$f":" IF(R$2631 = 1, R2559, IF($H2533 < 0, MAX($H2533 - SUM($L2639:Q2639), $H2533 * (R2585 + R2611)), MAX(0, MIN($H2533 - SUM($L2639:Q2639), $H2533 *  (R2585 + R2611)))))","v":0},{"$f":" IF(S$2631 = 1, S2559, IF($H2533 < 0, MAX($H2533 - SUM($L2639:R2639), $H2533 * (S2585 + S2611)), MAX(0, MIN($H2533 - SUM($L2639:R2639), $H2533 *  (S2585 + S2611)))))","v":0},{"$f":" IF(T$2631 = 1, T2559, IF($H2533 < 0, MAX($H2533 - SUM($L2639:S2639), $H2533 * (T2585 + T2611)), MAX(0, MIN($H2533 - SUM($L2639:S2639), $H2533 *  (T2585 + T2611)))))","v":0},{"$f":" IF(U$2631 = 1, U2559, IF($H2533 < 0, MAX($H2533 - SUM($L2639:T2639), $H2533 * (U2585 + U2611)), MAX(0, MIN($H2533 - SUM($L2639:T2639), $H2533 *  (U2585 + U2611)))))","v":0},{"$f":" IF(V$2631 = 1, V2559, IF($H2533 < 0, MAX($H2533 - SUM($L2639:U2639), $H2533 * (V2585 + V2611)), MAX(0, MIN($H2533 - SUM($L2639:U2639), $H2533 *  (V2585 + V2611)))))","v":0},{"$f":" IF(W$2631 = 1, W2559, IF($H2533 < 0, MAX($H2533 - SUM($L2639:V2639), $H2533 * (W2585 + W2611)), MAX(0, MIN($H2533 - SUM($L2639:V2639), $H2533 *  (W2585 + W2611)))))","v":0},{"$f":" IF(X$2631 = 1, X2559, IF($H2533 < 0, MAX($H2533 - SUM($L2639:W2639), $H2533 * (X2585 + X2611)), MAX(0, MIN($H2533 - SUM($L2639:W2639), $H2533 *  (X2585 + X2611)))))","v":0},{"$f":" IF(Y$2631 = 1, Y2559, IF($H2533 < 0, MAX($H2533 - SUM($L2639:X2639), $H2533 * (Y2585 + Y2611)), MAX(0, MIN($H2533 - SUM($L2639:X2639), $H2533 *  (Y2585 + Y2611)))))","v":0},{"$f":" IF(Z$2631 = 1, Z2559, IF($H2533 < 0, MAX($H2533 - SUM($L2639:Y2639), $H2533 * (Z2585 + Z2611)), MAX(0, MIN($H2533 - SUM($L2639:Y2639), $H2533 *  (Z2585 + Z2611)))))","v":0},{"$f":" IF(AA$2631 = 1, AA2559, IF($H2533 < 0, MAX($H2533 - SUM($L2639:Z2639), $H2533 * (AA2585 + AA2611)), MAX(0, MIN($H2533 - SUM($L2639:Z2639), $H2533 *  (AA2585 + AA2611)))))","v":0},{"$f":" IF(AB$2631 = 1, AB2559, IF($H2533 < 0, MAX($H2533 - SUM($L2639:AA2639), $H2533 * (AB2585 + AB2611)), MAX(0, MIN($H2533 - SUM($L2639:AA2639), $H2533 *  (AB2585 + AB2611)))))","v":0},{"$f":" IF(AC$2631 = 1, AC2559, IF($H2533 < 0, MAX($H2533 - SUM($L2639:AB2639), $H2533 * (AC2585 + AC2611)), MAX(0, MIN($H2533 - SUM($L2639:AB2639), $H2533 *  (AC2585 + AC2611)))))","v":0},{"$f":" IF(AD$2631 = 1, AD2559, IF($H2533 < 0, MAX($H2533 - SUM($L2639:AC2639), $H2533 * (AD2585 + AD2611)), MAX(0, MIN($H2533 - SUM($L2639:AC2639), $H2533 *  (AD2585 + AD2611)))))","v":0},{"$f":" IF(AE$2631 = 1, AE2559, IF($H2533 < 0, MAX($H2533 - SUM($L2639:AD2639), $H2533 * (AE2585 + AE2611)), MAX(0, MIN($H2533 - SUM($L2639:AD2639), $H2533 *  (AE2585 + AE2611)))))","v":0},{"$f":" IF(AF$2631 = 1, AF2559, IF($H2533 < 0, MAX($H2533 - SUM($L2639:AE2639), $H2533 * (AF2585 + AF2611)), MAX(0, MIN($H2533 - SUM($L2639:AE2639), $H2533 *  (AF2585 + AF2611)))))","v":0},{"$f":" IF(AG$2631 = 1, AG2559, IF($H2533 < 0, MAX($H2533 - SUM($L2639:AF2639), $H2533 * (AG2585 + AG2611)), MAX(0, MIN($H2533 - SUM($L2639:AF2639), $H2533 *  (AG2585 + AG2611)))))","v":0},{"$f":" IF(AH$2631 = 1, AH2559, IF($H2533 < 0, MAX($H2533 - SUM($L2639:AG2639), $H2533 * (AH2585 + AH2611)), MAX(0, MIN($H2533 - SUM($L2639:AG2639), $H2533 *  (AH2585 + AH2611)))))","v":0},{"$f":" IF(AI$2631 = 1, AI2559, IF($H2533 < 0, MAX($H2533 - SUM($L2639:AH2639), $H2533 * (AI2585 + AI2611)), MAX(0, MIN($H2533 - SUM($L2639:AH2639), $H2533 *  (AI2585 + AI2611)))))","v":0},{"$f":" IF(AJ$2631 = 1, AJ2559, IF($H2533 < 0, MAX($H2533 - SUM($L2639:AI2639), $H2533 * (AJ2585 + AJ2611)), MAX(0, MIN($H2533 - SUM($L2639:AI2639), $H2533 *  (AJ2585 + AJ2611)))))","v":0},{"$f":" IF(AK$2631 = 1, AK2559, IF($H2533 < 0, MAX($H2533 - SUM($L2639:AJ2639), $H2533 * (AK2585 + AK2611)), MAX(0, MIN($H2533 - SUM($L2639:AJ2639), $H2533 *  (AK2585 + AK2611)))))","v":0},{"$f":" IF(AL$2631 = 1, AL2559, IF($H2533 < 0, MAX($H2533 - SUM($L2639:AK2639), $H2533 * (AL2585 + AL2611)), MAX(0, MIN($H2533 - SUM($L2639:AK2639), $H2533 *  (AL2585 + AL2611)))))","v":0},{"$f":" IF(AM$2631 = 1, AM2559, IF($H2533 < 0, MAX($H2533 - SUM($L2639:AL2639), $H2533 * (AM2585 + AM2611)), MAX(0, MIN($H2533 - SUM($L2639:AL2639), $H2533 *  (AM2585 + AM2611)))))","v":0},{"$f":" IF(AN$2631 = 1, AN2559, IF($H2533 < 0, MAX($H2533 - SUM($L2639:AM2639), $H2533 * (AN2585 + AN2611)), MAX(0, MIN($H2533 - SUM($L2639:AM2639), $H2533 *  (AN2585 + AN2611)))))","v":0},{"$f":" IF(AO$2631 = 1, AO2559, IF($H2533 < 0, MAX($H2533 - SUM($L2639:AN2639), $H2533 * (AO2585 + AO2611)), MAX(0, MIN($H2533 - SUM($L2639:AN2639), $H2533 *  (AO2585 + AO2611)))))","v":0},{"$f":" IF(AP$2631 = 1, AP2559, IF($H2533 < 0, MAX($H2533 - SUM($L2639:AO2639), $H2533 * (AP2585 + AP2611)), MAX(0, MIN($H2533 - SUM($L2639:AO2639), $H2533 *  (AP2585 + AP2611)))))","v":0},{"$f":" IF(AQ$2631 = 1, AQ2559, IF($H2533 < 0, MAX($H2533 - SUM($L2639:AP2639), $H2533 * (AQ2585 + AQ2611)), MAX(0, MIN($H2533 - SUM($L2639:AP2639), $H2533 *  (AQ2585 + AQ2611)))))","v":0},{"$f":" IF(AR$2631 = 1, AR2559, IF($H2533 < 0, MAX($H2533 - SUM($L2639:AQ2639), $H2533 * (AR2585 + AR2611)), MAX(0, MIN($H2533 - SUM($L2639:AQ2639), $H2533 *  (AR2585 + AR2611)))))","v":0},{"$f":" IF(AS$2631 = 1, AS2559, IF($H2533 < 0, MAX($H2533 - SUM($L2639:AR2639), $H2533 * (AS2585 + AS2611)), MAX(0, MIN($H2533 - SUM($L2639:AR2639), $H2533 *  (AS2585 + AS2611)))))","v":0},{"$f":" IF(AT$2631 = 1, AT2559, IF($H2533 < 0, MAX($H2533 - SUM($L2639:AS2639), $H2533 * (AT2585 + AT2611)), MAX(0, MIN($H2533 - SUM($L2639:AS2639), $H2533 *  (AT2585 + AT2611)))))","v":0},{"$f":" IF(AU$2631 = 1, AU2559, IF($H2533 < 0, MAX($H2533 - SUM($L2639:AT2639), $H2533 * (AU2585 + AU2611)), MAX(0, MIN($H2533 - SUM($L2639:AT2639), $H2533 *  (AU2585 + AU2611)))))","v":0},{"$f":" IF(AV$2631 = 1, AV2559, IF($H2533 < 0, MAX($H2533 - SUM($L2639:AU2639), $H2533 * (AV2585 + AV2611)), MAX(0, MIN($H2533 - SUM($L2639:AU2639), $H2533 *  (AV2585 + AV2611)))))","v":0},{"$f":" IF(AW$2631 = 1, AW2559, IF($H2533 < 0, MAX($H2533 - SUM($L2639:AV2639), $H2533 * (AW2585 + AW2611)), MAX(0, MIN($H2533 - SUM($L2639:AV2639), $H2533 *  (AW2585 + AW2611)))))","v":0},{"$f":" IF(AX$2631 = 1, AX2559, IF($H2533 < 0, MAX($H2533 - SUM($L2639:AW2639), $H2533 * (AX2585 + AX2611)), MAX(0, MIN($H2533 - SUM($L2639:AW2639), $H2533 *  (AX2585 + AX2611)))))","v":0},{"$f":" IF(AY$2631 = 1, AY2559, IF($H2533 < 0, MAX($H2533 - SUM($L2639:AX2639), $H2533 * (AY2585 + AY2611)), MAX(0, MIN($H2533 - SUM($L2639:AX2639), $H2533 *  (AY2585 + AY2611)))))","v":0},{"$f":" IF(AZ$2631 = 1, AZ2559, IF($H2533 < 0, MAX($H2533 - SUM($L2639:AY2639), $H2533 * (AZ2585 + AZ2611)), MAX(0, MIN($H2533 - SUM($L2639:AY2639), $H2533 *  (AZ2585 + AZ2611)))))","v":0},{"$f":" IF(BA$2631 = 1, BA2559, IF($H2533 < 0, MAX($H2533 - SUM($L2639:AZ2639), $H2533 * (BA2585 + BA2611)), MAX(0, MIN($H2533 - SUM($L2639:AZ2639), $H2533 *  (BA2585 + BA2611)))))","v":0},{"$f":" IF(BB$2631 = 1, BB2559, IF($H2533 < 0, MAX($H2533 - SUM($L2639:BA2639), $H2533 * (BB2585 + BB2611)), MAX(0, MIN($H2533 - SUM($L2639:BA2639), $H2533 *  (BB2585 + BB2611)))))","v":0},{"$f":" IF(BC$2631 = 1, BC2559, IF($H2533 < 0, MAX($H2533 - SUM($L2639:BB2639), $H2533 * (BC2585 + BC2611)), MAX(0, MIN($H2533 - SUM($L2639:BB2639), $H2533 *  (BC2585 + BC2611)))))","v":0},{"$f":" IF(BD$2631 = 1, BD2559, IF($H2533 < 0, MAX($H2533 - SUM($L2639:BC2639), $H2533 * (BD2585 + BD2611)), MAX(0, MIN($H2533 - SUM($L2639:BC2639), $H2533 *  (BD2585 + BD2611)))))","v":0},{"$f":" IF(BE$2631 = 1, BE2559, IF($H2533 < 0, MAX($H2533 - SUM($L2639:BD2639), $H2533 * (BE2585 + BE2611)), MAX(0, MIN($H2533 - SUM($L2639:BD2639), $H2533 *  (BE2585 + BE2611)))))","v":0},{"$f":" IF(BF$2631 = 1, BF2559, IF($H2533 < 0, MAX($H2533 - SUM($L2639:BE2639), $H2533 * (BF2585 + BF2611)), MAX(0, MIN($H2533 - SUM($L2639:BE2639), $H2533 *  (BF2585 + BF2611)))))","v":0},{"$f":" IF(BG$2631 = 1, BG2559, IF($H2533 < 0, MAX($H2533 - SUM($L2639:BF2639), $H2533 * (BG2585 + BG2611)), MAX(0, MIN($H2533 - SUM($L2639:BF2639), $H2533 *  (BG2585 + BG2611)))))","v":0},{"$f":" IF(BH$2631 = 1, BH2559, IF($H2533 < 0, MAX($H2533 - SUM($L2639:BG2639), $H2533 * (BH2585 + BH2611)), MAX(0, MIN($H2533 - SUM($L2639:BG2639), $H2533 *  (BH2585 + BH2611)))))","v":0},{"$f":" IF(BI$2631 = 1, BI2559, IF($H2533 < 0, MAX($H2533 - SUM($L2639:BH2639), $H2533 * (BI2585 + BI2611)), MAX(0, MIN($H2533 - SUM($L2639:BH2639), $H2533 *  (BI2585 + BI2611)))))","v":0},{"$f":" IF(BJ$2631 = 1, BJ2559, IF($H2533 < 0, MAX($H2533 - SUM($L2639:BI2639), $H2533 * (BJ2585 + BJ2611)), MAX(0, MIN($H2533 - SUM($L2639:BI2639), $H2533 *  (BJ2585 + BJ2611)))))","v":0},{"$f":" IF(BK$2631 = 1, BK2559, IF($H2533 < 0, MAX($H2533 - SUM($L2639:BJ2639), $H2533 * (BK2585 + BK2611)), MAX(0, MIN($H2533 - SUM($L2639:BJ2639), $H2533 *  (BK2585 + BK2611)))))","v":0},{"$f":" IF(BL$2631 = 1, BL2559, IF($H2533 < 0, MAX($H2533 - SUM($L2639:BK2639), $H2533 * (BL2585 + BL2611)), MAX(0, MIN($H2533 - SUM($L2639:BK2639), $H2533 *  (BL2585 + BL2611)))))","v":0},{"$f":" IF(BM$2631 = 1, BM2559, IF($H2533 < 0, MAX($H2533 - SUM($L2639:BL2639), $H2533 * (BM2585 + BM2611)), MAX(0, MIN($H2533 - SUM($L2639:BL2639), $H2533 *  (BM2585 + BM2611)))))","v":0},{"$f":" IF(BN$2631 = 1, BN2559, IF($H2533 < 0, MAX($H2533 - SUM($L2639:BM2639), $H2533 * (BN2585 + BN2611)), MAX(0, MIN($H2533 - SUM($L2639:BM2639), $H2533 *  (BN2585 + BN2611)))))","v":0},{"$f":" IF(BO$2631 = 1, BO2559, IF($H2533 < 0, MAX($H2533 - SUM($L2639:BN2639), $H2533 * (BO2585 + BO2611)), MAX(0, MIN($H2533 - SUM($L2639:BN2639), $H2533 *  (BO2585 + BO2611)))))","v":0},{"$f":" IF(BP$2631 = 1, BP2559, IF($H2533 < 0, MAX($H2533 - SUM($L2639:BO2639), $H2533 * (BP2585 + BP2611)), MAX(0, MIN($H2533 - SUM($L2639:BO2639), $H2533 *  (BP2585 + BP2611)))))","v":0},{"$f":" IF(BQ$2631 = 1, BQ2559, IF($H2533 < 0, MAX($H2533 - SUM($L2639:BP2639), $H2533 * (BQ2585 + BQ2611)), MAX(0, MIN($H2533 - SUM($L2639:BP2639), $H2533 *  (BQ2585 + BQ2611)))))","v":0},{"$f":" IF(BR$2631 = 1, BR2559, IF($H2533 < 0, MAX($H2533 - SUM($L2639:BQ2639), $H2533 * (BR2585 + BR2611)), MAX(0, MIN($H2533 - SUM($L2639:BQ2639), $H2533 *  (BR2585 + BR2611)))))","v":0},{"$f":" IF(BS$2631 = 1, BS2559, IF($H2533 < 0, MAX($H2533 - SUM($L2639:BR2639), $H2533 * (BS2585 + BS2611)), MAX(0, MIN($H2533 - SUM($L2639:BR2639), $H2533 *  (BS2585 + BS2611)))))","v":0},{"$f":" IF(BT$2631 = 1, BT2559, IF($H2533 < 0, MAX($H2533 - SUM($L2639:BS2639), $H2533 * (BT2585 + BT2611)), MAX(0, MIN($H2533 - SUM($L2639:BS2639), $H2533 *  (BT2585 + BT2611)))))","v":0},{"$f":" IF(BU$2631 = 1, BU2559, IF($H2533 < 0, MAX($H2533 - SUM($L2639:BT2639), $H2533 * (BU2585 + BU2611)), MAX(0, MIN($H2533 - SUM($L2639:BT2639), $H2533 *  (BU2585 + BU2611)))))","v":0},{"$f":" IF(BV$2631 = 1, BV2559, IF($H2533 < 0, MAX($H2533 - SUM($L2639:BU2639), $H2533 * (BV2585 + BV2611)), MAX(0, MIN($H2533 - SUM($L2639:BU2639), $H2533 *  (BV2585 + BV2611)))))","v":0},{"$f":" IF(BW$2631 = 1, BW2559, IF($H2533 < 0, MAX($H2533 - SUM($L2639:BV2639), $H2533 * (BW2585 + BW2611)), MAX(0, MIN($H2533 - SUM($L2639:BV2639), $H2533 *  (BW2585 + BW2611)))))","v":0},{"$f":" IF(BX$2631 = 1, BX2559, IF($H2533 < 0, MAX($H2533 - SUM($L2639:BW2639), $H2533 * (BX2585 + BX2611)), MAX(0, MIN($H2533 - SUM($L2639:BW2639), $H2533 *  (BX2585 + BX2611)))))","v":0},{"$f":" IF(BY$2631 = 1, BY2559, IF($H2533 < 0, MAX($H2533 - SUM($L2639:BX2639), $H2533 * (BY2585 + BY2611)), MAX(0, MIN($H2533 - SUM($L2639:BX2639), $H2533 *  (BY2585 + BY2611)))))","v":0},{"$f":" IF(BZ$2631 = 1, BZ2559, IF($H2533 < 0, MAX($H2533 - SUM($L2639:BY2639), $H2533 * (BZ2585 + BZ2611)), MAX(0, MIN($H2533 - SUM($L2639:BY2639), $H2533 *  (BZ2585 + BZ2611)))))","v":0},{"$f":" IF(CA$2631 = 1, CA2559, IF($H2533 < 0, MAX($H2533 - SUM($L2639:BZ2639), $H2533 * (CA2585 + CA2611)), MAX(0, MIN($H2533 - SUM($L2639:BZ2639), $H2533 *  (CA2585 + CA2611)))))","v":0}]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$41, \"dd mmm yy\") & \" - real - MO5Y\"","v":"Depreciation - capex addition - 01 Apr 00 - real - MO5Y"},null,null,null,"GBP m",null,0,null,{"$f":" IF(M$2631 = 1, M2560, IF($H2534 < 0, MAX($H2534 - SUM($L2640:L2640), $H2534 * (M2586 + M2612)), MAX(0, MIN($H2534 - SUM($L2640:L2640), $H2534 *  (M2586 + M2612)))))","v":0},{"$f":" IF(N$2631 = 1, N2560, IF($H2534 < 0, MAX($H2534 - SUM($L2640:M2640), $H2534 * (N2586 + N2612)), MAX(0, MIN($H2534 - SUM($L2640:M2640), $H2534 *  (N2586 + N2612)))))","v":0},{"$f":" IF(O$2631 = 1, O2560, IF($H2534 < 0, MAX($H2534 - SUM($L2640:N2640), $H2534 * (O2586 + O2612)), MAX(0, MIN($H2534 - SUM($L2640:N2640), $H2534 *  (O2586 + O2612)))))","v":0},{"$f":" IF(P$2631 = 1, P2560, IF($H2534 < 0, MAX($H2534 - SUM($L2640:O2640), $H2534 * (P2586 + P2612)), MAX(0, MIN($H2534 - SUM($L2640:O2640), $H2534 *  (P2586 + P2612)))))","v":0},{"$f":" IF(Q$2631 = 1, Q2560, IF($H2534 < 0, MAX($H2534 - SUM($L2640:P2640), $H2534 * (Q2586 + Q2612)), MAX(0, MIN($H2534 - SUM($L2640:P2640), $H2534 *  (Q2586 + Q2612)))))","v":0},{"$f":" IF(R$2631 = 1, R2560, IF($H2534 < 0, MAX($H2534 - SUM($L2640:Q2640), $H2534 * (R2586 + R2612)), MAX(0, MIN($H2534 - SUM($L2640:Q2640), $H2534 *  (R2586 + R2612)))))","v":0},{"$f":" IF(S$2631 = 1, S2560, IF($H2534 < 0, MAX($H2534 - SUM($L2640:R2640), $H2534 * (S2586 + S2612)), MAX(0, MIN($H2534 - SUM($L2640:R2640), $H2534 *  (S2586 + S2612)))))","v":0},{"$f":" IF(T$2631 = 1, T2560, IF($H2534 < 0, MAX($H2534 - SUM($L2640:S2640), $H2534 * (T2586 + T2612)), MAX(0, MIN($H2534 - SUM($L2640:S2640), $H2534 *  (T2586 + T2612)))))","v":0},{"$f":" IF(U$2631 = 1, U2560, IF($H2534 < 0, MAX($H2534 - SUM($L2640:T2640), $H2534 * (U2586 + U2612)), MAX(0, MIN($H2534 - SUM($L2640:T2640), $H2534 *  (U2586 + U2612)))))","v":0},{"$f":" IF(V$2631 = 1, V2560, IF($H2534 < 0, MAX($H2534 - SUM($L2640:U2640), $H2534 * (V2586 + V2612)), MAX(0, MIN($H2534 - SUM($L2640:U2640), $H2534 *  (V2586 + V2612)))))","v":0},{"$f":" IF(W$2631 = 1, W2560, IF($H2534 < 0, MAX($H2534 - SUM($L2640:V2640), $H2534 * (W2586 + W2612)), MAX(0, MIN($H2534 - SUM($L2640:V2640), $H2534 *  (W2586 + W2612)))))","v":0},{"$f":" IF(X$2631 = 1, X2560, IF($H2534 < 0, MAX($H2534 - SUM($L2640:W2640), $H2534 * (X2586 + X2612)), MAX(0, MIN($H2534 - SUM($L2640:W2640), $H2534 *  (X2586 + X2612)))))","v":0},{"$f":" IF(Y$2631 = 1, Y2560, IF($H2534 < 0, MAX($H2534 - SUM($L2640:X2640), $H2534 * (Y2586 + Y2612)), MAX(0, MIN($H2534 - SUM($L2640:X2640), $H2534 *  (Y2586 + Y2612)))))","v":0},{"$f":" IF(Z$2631 = 1, Z2560, IF($H2534 < 0, MAX($H2534 - SUM($L2640:Y2640), $H2534 * (Z2586 + Z2612)), MAX(0, MIN($H2534 - SUM($L2640:Y2640), $H2534 *  (Z2586 + Z2612)))))","v":0},{"$f":" IF(AA$2631 = 1, AA2560, IF($H2534 < 0, MAX($H2534 - SUM($L2640:Z2640), $H2534 * (AA2586 + AA2612)), MAX(0, MIN($H2534 - SUM($L2640:Z2640), $H2534 *  (AA2586 + AA2612)))))","v":0},{"$f":" IF(AB$2631 = 1, AB2560, IF($H2534 < 0, MAX($H2534 - SUM($L2640:AA2640), $H2534 * (AB2586 + AB2612)), MAX(0, MIN($H2534 - SUM($L2640:AA2640), $H2534 *  (AB2586 + AB2612)))))","v":0},{"$f":" IF(AC$2631 = 1, AC2560, IF($H2534 < 0, MAX($H2534 - SUM($L2640:AB2640), $H2534 * (AC2586 + AC2612)), MAX(0, MIN($H2534 - SUM($L2640:AB2640), $H2534 *  (AC2586 + AC2612)))))","v":0},{"$f":" IF(AD$2631 = 1, AD2560, IF($H2534 < 0, MAX($H2534 - SUM($L2640:AC2640), $H2534 * (AD2586 + AD2612)), MAX(0, MIN($H2534 - SUM($L2640:AC2640), $H2534 *  (AD2586 + AD2612)))))","v":0},{"$f":" IF(AE$2631 = 1, AE2560, IF($H2534 < 0, MAX($H2534 - SUM($L2640:AD2640), $H2534 * (AE2586 + AE2612)), MAX(0, MIN($H2534 - SUM($L2640:AD2640), $H2534 *  (AE2586 + AE2612)))))","v":0},{"$f":" IF(AF$2631 = 1, AF2560, IF($H2534 < 0, MAX($H2534 - SUM($L2640:AE2640), $H2534 * (AF2586 + AF2612)), MAX(0, MIN($H2534 - SUM($L2640:AE2640), $H2534 *  (AF2586 + AF2612)))))","v":0},{"$f":" IF(AG$2631 = 1, AG2560, IF($H2534 < 0, MAX($H2534 - SUM($L2640:AF2640), $H2534 * (AG2586 + AG2612)), MAX(0, MIN($H2534 - SUM($L2640:AF2640), $H2534 *  (AG2586 + AG2612)))))","v":0},{"$f":" IF(AH$2631 = 1, AH2560, IF($H2534 < 0, MAX($H2534 - SUM($L2640:AG2640), $H2534 * (AH2586 + AH2612)), MAX(0, MIN($H2534 - SUM($L2640:AG2640), $H2534 *  (AH2586 + AH2612)))))","v":0},{"$f":" IF(AI$2631 = 1, AI2560, IF($H2534 < 0, MAX($H2534 - SUM($L2640:AH2640), $H2534 * (AI2586 + AI2612)), MAX(0, MIN($H2534 - SUM($L2640:AH2640), $H2534 *  (AI2586 + AI2612)))))","v":0},{"$f":" IF(AJ$2631 = 1, AJ2560, IF($H2534 < 0, MAX($H2534 - SUM($L2640:AI2640), $H2534 * (AJ2586 + AJ2612)), MAX(0, MIN($H2534 - SUM($L2640:AI2640), $H2534 *  (AJ2586 + AJ2612)))))","v":0},{"$f":" IF(AK$2631 = 1, AK2560, IF($H2534 < 0, MAX($H2534 - SUM($L2640:AJ2640), $H2534 * (AK2586 + AK2612)), MAX(0, MIN($H2534 - SUM($L2640:AJ2640), $H2534 *  (AK2586 + AK2612)))))","v":0},{"$f":" IF(AL$2631 = 1, AL2560, IF($H2534 < 0, MAX($H2534 - SUM($L2640:AK2640), $H2534 * (AL2586 + AL2612)), MAX(0, MIN($H2534 - SUM($L2640:AK2640), $H2534 *  (AL2586 + AL2612)))))","v":0},{"$f":" IF(AM$2631 = 1, AM2560, IF($H2534 < 0, MAX($H2534 - SUM($L2640:AL2640), $H2534 * (AM2586 + AM2612)), MAX(0, MIN($H2534 - SUM($L2640:AL2640), $H2534 *  (AM2586 + AM2612)))))","v":0},{"$f":" IF(AN$2631 = 1, AN2560, IF($H2534 < 0, MAX($H2534 - SUM($L2640:AM2640), $H2534 * (AN2586 + AN2612)), MAX(0, MIN($H2534 - SUM($L2640:AM2640), $H2534 *  (AN2586 + AN2612)))))","v":0},{"$f":" IF(AO$2631 = 1, AO2560, IF($H2534 < 0, MAX($H2534 - SUM($L2640:AN2640), $H2534 * (AO2586 + AO2612)), MAX(0, MIN($H2534 - SUM($L2640:AN2640), $H2534 *  (AO2586 + AO2612)))))","v":0},{"$f":" IF(AP$2631 = 1, AP2560, IF($H2534 < 0, MAX($H2534 - SUM($L2640:AO2640), $H2534 * (AP2586 + AP2612)), MAX(0, MIN($H2534 - SUM($L2640:AO2640), $H2534 *  (AP2586 + AP2612)))))","v":0},{"$f":" IF(AQ$2631 = 1, AQ2560, IF($H2534 < 0, MAX($H2534 - SUM($L2640:AP2640), $H2534 * (AQ2586 + AQ2612)), MAX(0, MIN($H2534 - SUM($L2640:AP2640), $H2534 *  (AQ2586 + AQ2612)))))","v":0},{"$f":" IF(AR$2631 = 1, AR2560, IF($H2534 < 0, MAX($H2534 - SUM($L2640:AQ2640), $H2534 * (AR2586 + AR2612)), MAX(0, MIN($H2534 - SUM($L2640:AQ2640), $H2534 *  (AR2586 + AR2612)))))","v":0},{"$f":" IF(AS$2631 = 1, AS2560, IF($H2534 < 0, MAX($H2534 - SUM($L2640:AR2640), $H2534 * (AS2586 + AS2612)), MAX(0, MIN($H2534 - SUM($L2640:AR2640), $H2534 *  (AS2586 + AS2612)))))","v":0},{"$f":" IF(AT$2631 = 1, AT2560, IF($H2534 < 0, MAX($H2534 - SUM($L2640:AS2640), $H2534 * (AT2586 + AT2612)), MAX(0, MIN($H2534 - SUM($L2640:AS2640), $H2534 *  (AT2586 + AT2612)))))","v":0},{"$f":" IF(AU$2631 = 1, AU2560, IF($H2534 < 0, MAX($H2534 - SUM($L2640:AT2640), $H2534 * (AU2586 + AU2612)), MAX(0, MIN($H2534 - SUM($L2640:AT2640), $H2534 *  (AU2586 + AU2612)))))","v":0},{"$f":" IF(AV$2631 = 1, AV2560, IF($H2534 < 0, MAX($H2534 - SUM($L2640:AU2640), $H2534 * (AV2586 + AV2612)), MAX(0, MIN($H2534 - SUM($L2640:AU2640), $H2534 *  (AV2586 + AV2612)))))","v":0},{"$f":" IF(AW$2631 = 1, AW2560, IF($H2534 < 0, MAX($H2534 - SUM($L2640:AV2640), $H2534 * (AW2586 + AW2612)), MAX(0, MIN($H2534 - SUM($L2640:AV2640), $H2534 *  (AW2586 + AW2612)))))","v":0},{"$f":" IF(AX$2631 = 1, AX2560, IF($H2534 < 0, MAX($H2534 - SUM($L2640:AW2640), $H2534 * (AX2586 + AX2612)), MAX(0, MIN($H2534 - SUM($L2640:AW2640), $H2534 *  (AX2586 + AX2612)))))","v":0},{"$f":" IF(AY$2631 = 1, AY2560, IF($H2534 < 0, MAX($H2534 - SUM($L2640:AX2640), $H2534 * (AY2586 + AY2612)), MAX(0, MIN($H2534 - SUM($L2640:AX2640), $H2534 *  (AY2586 + AY2612)))))","v":0},{"$f":" IF(AZ$2631 = 1, AZ2560, IF($H2534 < 0, MAX($H2534 - SUM($L2640:AY2640), $H2534 * (AZ2586 + AZ2612)), MAX(0, MIN($H2534 - SUM($L2640:AY2640), $H2534 *  (AZ2586 + AZ2612)))))","v":0},{"$f":" IF(BA$2631 = 1, BA2560, IF($H2534 < 0, MAX($H2534 - SUM($L2640:AZ2640), $H2534 * (BA2586 + BA2612)), MAX(0, MIN($H2534 - SUM($L2640:AZ2640), $H2534 *  (BA2586 + BA2612)))))","v":0},{"$f":" IF(BB$2631 = 1, BB2560, IF($H2534 < 0, MAX($H2534 - SUM($L2640:BA2640), $H2534 * (BB2586 + BB2612)), MAX(0, MIN($H2534 - SUM($L2640:BA2640), $H2534 *  (BB2586 + BB2612)))))","v":0},{"$f":" IF(BC$2631 = 1, BC2560, IF($H2534 < 0, MAX($H2534 - SUM($L2640:BB2640), $H2534 * (BC2586 + BC2612)), MAX(0, MIN($H2534 - SUM($L2640:BB2640), $H2534 *  (BC2586 + BC2612)))))","v":0},{"$f":" IF(BD$2631 = 1, BD2560, IF($H2534 < 0, MAX($H2534 - SUM($L2640:BC2640), $H2534 * (BD2586 + BD2612)), MAX(0, MIN($H2534 - SUM($L2640:BC2640), $H2534 *  (BD2586 + BD2612)))))","v":0},{"$f":" IF(BE$2631 = 1, BE2560, IF($H2534 < 0, MAX($H2534 - SUM($L2640:BD2640), $H2534 * (BE2586 + BE2612)), MAX(0, MIN($H2534 - SUM($L2640:BD2640), $H2534 *  (BE2586 + BE2612)))))","v":0},{"$f":" IF(BF$2631 = 1, BF2560, IF($H2534 < 0, MAX($H2534 - SUM($L2640:BE2640), $H2534 * (BF2586 + BF2612)), MAX(0, MIN($H2534 - SUM($L2640:BE2640), $H2534 *  (BF2586 + BF2612)))))","v":0},{"$f":" IF(BG$2631 = 1, BG2560, IF($H2534 < 0, MAX($H2534 - SUM($L2640:BF2640), $H2534 * (BG2586 + BG2612)), MAX(0, MIN($H2534 - SUM($L2640:BF2640), $H2534 *  (BG2586 + BG2612)))))","v":0},{"$f":" IF(BH$2631 = 1, BH2560, IF($H2534 < 0, MAX($H2534 - SUM($L2640:BG2640), $H2534 * (BH2586 + BH2612)), MAX(0, MIN($H2534 - SUM($L2640:BG2640), $H2534 *  (BH2586 + BH2612)))))","v":0},{"$f":" IF(BI$2631 = 1, BI2560, IF($H2534 < 0, MAX($H2534 - SUM($L2640:BH2640), $H2534 * (BI2586 + BI2612)), MAX(0, MIN($H2534 - SUM($L2640:BH2640), $H2534 *  (BI2586 + BI2612)))))","v":0},{"$f":" IF(BJ$2631 = 1, BJ2560, IF($H2534 < 0, MAX($H2534 - SUM($L2640:BI2640), $H2534 * (BJ2586 + BJ2612)), MAX(0, MIN($H2534 - SUM($L2640:BI2640), $H2534 *  (BJ2586 + BJ2612)))))","v":0},{"$f":" IF(BK$2631 = 1, BK2560, IF($H2534 < 0, MAX($H2534 - SUM($L2640:BJ2640), $H2534 * (BK2586 + BK2612)), MAX(0, MIN($H2534 - SUM($L2640:BJ2640), $H2534 *  (BK2586 + BK2612)))))","v":0},{"$f":" IF(BL$2631 = 1, BL2560, IF($H2534 < 0, MAX($H2534 - SUM($L2640:BK2640), $H2534 * (BL2586 + BL2612)), MAX(0, MIN($H2534 - SUM($L2640:BK2640), $H2534 *  (BL2586 + BL2612)))))","v":0},{"$f":" IF(BM$2631 = 1, BM2560, IF($H2534 < 0, MAX($H2534 - SUM($L2640:BL2640), $H2534 * (BM2586 + BM2612)), MAX(0, MIN($H2534 - SUM($L2640:BL2640), $H2534 *  (BM2586 + BM2612)))))","v":0},{"$f":" IF(BN$2631 = 1, BN2560, IF($H2534 < 0, MAX($H2534 - SUM($L2640:BM2640), $H2534 * (BN2586 + BN2612)), MAX(0, MIN($H2534 - SUM($L2640:BM2640), $H2534 *  (BN2586 + BN2612)))))","v":0},{"$f":" IF(BO$2631 = 1, BO2560, IF($H2534 < 0, MAX($H2534 - SUM($L2640:BN2640), $H2534 * (BO2586 + BO2612)), MAX(0, MIN($H2534 - SUM($L2640:BN2640), $H2534 *  (BO2586 + BO2612)))))","v":0},{"$f":" IF(BP$2631 = 1, BP2560, IF($H2534 < 0, MAX($H2534 - SUM($L2640:BO2640), $H2534 * (BP2586 + BP2612)), MAX(0, MIN($H2534 - SUM($L2640:BO2640), $H2534 *  (BP2586 + BP2612)))))","v":0},{"$f":" IF(BQ$2631 = 1, BQ2560, IF($H2534 < 0, MAX($H2534 - SUM($L2640:BP2640), $H2534 * (BQ2586 + BQ2612)), MAX(0, MIN($H2534 - SUM($L2640:BP2640), $H2534 *  (BQ2586 + BQ2612)))))","v":0},{"$f":" IF(BR$2631 = 1, BR2560, IF($H2534 < 0, MAX($H2534 - SUM($L2640:BQ2640), $H2534 * (BR2586 + BR2612)), MAX(0, MIN($H2534 - SUM($L2640:BQ2640), $H2534 *  (BR2586 + BR2612)))))","v":0},{"$f":" IF(BS$2631 = 1, BS2560, IF($H2534 < 0, MAX($H2534 - SUM($L2640:BR2640), $H2534 * (BS2586 + BS2612)), MAX(0, MIN($H2534 - SUM($L2640:BR2640), $H2534 *  (BS2586 + BS2612)))))","v":0},{"$f":" IF(BT$2631 = 1, BT2560, IF($H2534 < 0, MAX($H2534 - SUM($L2640:BS2640), $H2534 * (BT2586 + BT2612)), MAX(0, MIN($H2534 - SUM($L2640:BS2640), $H2534 *  (BT2586 + BT2612)))))","v":0},{"$f":" IF(BU$2631 = 1, BU2560, IF($H2534 < 0, MAX($H2534 - SUM($L2640:BT2640), $H2534 * (BU2586 + BU2612)), MAX(0, MIN($H2534 - SUM($L2640:BT2640), $H2534 *  (BU2586 + BU2612)))))","v":0},{"$f":" IF(BV$2631 = 1, BV2560, IF($H2534 < 0, MAX($H2534 - SUM($L2640:BU2640), $H2534 * (BV2586 + BV2612)), MAX(0, MIN($H2534 - SUM($L2640:BU2640), $H2534 *  (BV2586 + BV2612)))))","v":0},{"$f":" IF(BW$2631 = 1, BW2560, IF($H2534 < 0, MAX($H2534 - SUM($L2640:BV2640), $H2534 * (BW2586 + BW2612)), MAX(0, MIN($H2534 - SUM($L2640:BV2640), $H2534 *  (BW2586 + BW2612)))))","v":0},{"$f":" IF(BX$2631 = 1, BX2560, IF($H2534 < 0, MAX($H2534 - SUM($L2640:BW2640), $H2534 * (BX2586 + BX2612)), MAX(0, MIN($H2534 - SUM($L2640:BW2640), $H2534 *  (BX2586 + BX2612)))))","v":0},{"$f":" IF(BY$2631 = 1, BY2560, IF($H2534 < 0, MAX($H2534 - SUM($L2640:BX2640), $H2534 * (BY2586 + BY2612)), MAX(0, MIN($H2534 - SUM($L2640:BX2640), $H2534 *  (BY2586 + BY2612)))))","v":0},{"$f":" IF(BZ$2631 = 1, BZ2560, IF($H2534 < 0, MAX($H2534 - SUM($L2640:BY2640), $H2534 * (BZ2586 + BZ2612)), MAX(0, MIN($H2534 - SUM($L2640:BY2640), $H2534 *  (BZ2586 + BZ2612)))))","v":0},{"$f":" IF(CA$2631 = 1, CA2560, IF($H2534 < 0, MAX($H2534 - SUM($L2640:BZ2640), $H2534 * (CA2586 + CA2612)), MAX(0, MIN($H2534 - SUM($L2640:BZ2640), $H2534 *  (CA2586 + CA2612)))))","v":0}]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$42, \"dd mmm yy\") & \" - real - MO5Y\"","v":"Depreciation - capex addition - 01 Apr 01 - real - MO5Y"},null,null,null,"GBP m",null,0,null,{"$f":" IF(M$2631 = 1, M2561, IF($H2535 < 0, MAX($H2535 - SUM($L2641:L2641), $H2535 * (M2587 + M2613)), MAX(0, MIN($H2535 - SUM($L2641:L2641), $H2535 *  (M2587 + M2613)))))","v":0},{"$f":" IF(N$2631 = 1, N2561, IF($H2535 < 0, MAX($H2535 - SUM($L2641:M2641), $H2535 * (N2587 + N2613)), MAX(0, MIN($H2535 - SUM($L2641:M2641), $H2535 *  (N2587 + N2613)))))","v":0},{"$f":" IF(O$2631 = 1, O2561, IF($H2535 < 0, MAX($H2535 - SUM($L2641:N2641), $H2535 * (O2587 + O2613)), MAX(0, MIN($H2535 - SUM($L2641:N2641), $H2535 *  (O2587 + O2613)))))","v":0},{"$f":" IF(P$2631 = 1, P2561, IF($H2535 < 0, MAX($H2535 - SUM($L2641:O2641), $H2535 * (P2587 + P2613)), MAX(0, MIN($H2535 - SUM($L2641:O2641), $H2535 *  (P2587 + P2613)))))","v":0},{"$f":" IF(Q$2631 = 1, Q2561, IF($H2535 < 0, MAX($H2535 - SUM($L2641:P2641), $H2535 * (Q2587 + Q2613)), MAX(0, MIN($H2535 - SUM($L2641:P2641), $H2535 *  (Q2587 + Q2613)))))","v":0},{"$f":" IF(R$2631 = 1, R2561, IF($H2535 < 0, MAX($H2535 - SUM($L2641:Q2641), $H2535 * (R2587 + R2613)), MAX(0, MIN($H2535 - SUM($L2641:Q2641), $H2535 *  (R2587 + R2613)))))","v":0},{"$f":" IF(S$2631 = 1, S2561, IF($H2535 < 0, MAX($H2535 - SUM($L2641:R2641), $H2535 * (S2587 + S2613)), MAX(0, MIN($H2535 - SUM($L2641:R2641), $H2535 *  (S2587 + S2613)))))","v":0},{"$f":" IF(T$2631 = 1, T2561, IF($H2535 < 0, MAX($H2535 - SUM($L2641:S2641), $H2535 * (T2587 + T2613)), MAX(0, MIN($H2535 - SUM($L2641:S2641), $H2535 *  (T2587 + T2613)))))","v":0},{"$f":" IF(U$2631 = 1, U2561, IF($H2535 < 0, MAX($H2535 - SUM($L2641:T2641), $H2535 * (U2587 + U2613)), MAX(0, MIN($H2535 - SUM($L2641:T2641), $H2535 *  (U2587 + U2613)))))","v":0},{"$f":" IF(V$2631 = 1, V2561, IF($H2535 < 0, MAX($H2535 - SUM($L2641:U2641), $H2535 * (V2587 + V2613)), MAX(0, MIN($H2535 - SUM($L2641:U2641), $H2535 *  (V2587 + V2613)))))","v":0},{"$f":" IF(W$2631 = 1, W2561, IF($H2535 < 0, MAX($H2535 - SUM($L2641:V2641), $H2535 * (W2587 + W2613)), MAX(0, MIN($H2535 - SUM($L2641:V2641), $H2535 *  (W2587 + W2613)))))","v":0},{"$f":" IF(X$2631 = 1, X2561, IF($H2535 < 0, MAX($H2535 - SUM($L2641:W2641), $H2535 * (X2587 + X2613)), MAX(0, MIN($H2535 - SUM($L2641:W2641), $H2535 *  (X2587 + X2613)))))","v":0},{"$f":" IF(Y$2631 = 1, Y2561, IF($H2535 < 0, MAX($H2535 - SUM($L2641:X2641), $H2535 * (Y2587 + Y2613)), MAX(0, MIN($H2535 - SUM($L2641:X2641), $H2535 *  (Y2587 + Y2613)))))","v":0},{"$f":" IF(Z$2631 = 1, Z2561, IF($H2535 < 0, MAX($H2535 - SUM($L2641:Y2641), $H2535 * (Z2587 + Z2613)), MAX(0, MIN($H2535 - SUM($L2641:Y2641), $H2535 *  (Z2587 + Z2613)))))","v":0},{"$f":" IF(AA$2631 = 1, AA2561, IF($H2535 < 0, MAX($H2535 - SUM($L2641:Z2641), $H2535 * (AA2587 + AA2613)), MAX(0, MIN($H2535 - SUM($L2641:Z2641), $H2535 *  (AA2587 + AA2613)))))","v":0},{"$f":" IF(AB$2631 = 1, AB2561, IF($H2535 < 0, MAX($H2535 - SUM($L2641:AA2641), $H2535 * (AB2587 + AB2613)), MAX(0, MIN($H2535 - SUM($L2641:AA2641), $H2535 *  (AB2587 + AB2613)))))","v":0},{"$f":" IF(AC$2631 = 1, AC2561, IF($H2535 < 0, MAX($H2535 - SUM($L2641:AB2641), $H2535 * (AC2587 + AC2613)), MAX(0, MIN($H2535 - SUM($L2641:AB2641), $H2535 *  (AC2587 + AC2613)))))","v":0},{"$f":" IF(AD$2631 = 1, AD2561, IF($H2535 < 0, MAX($H2535 - SUM($L2641:AC2641), $H2535 * (AD2587 + AD2613)), MAX(0, MIN($H2535 - SUM($L2641:AC2641), $H2535 *  (AD2587 + AD2613)))))","v":0},{"$f":" IF(AE$2631 = 1, AE2561, IF($H2535 < 0, MAX($H2535 - SUM($L2641:AD2641), $H2535 * (AE2587 + AE2613)), MAX(0, MIN($H2535 - SUM($L2641:AD2641), $H2535 *  (AE2587 + AE2613)))))","v":0},{"$f":" IF(AF$2631 = 1, AF2561, IF($H2535 < 0, MAX($H2535 - SUM($L2641:AE2641), $H2535 * (AF2587 + AF2613)), MAX(0, MIN($H2535 - SUM($L2641:AE2641), $H2535 *  (AF2587 + AF2613)))))","v":0},{"$f":" IF(AG$2631 = 1, AG2561, IF($H2535 < 0, MAX($H2535 - SUM($L2641:AF2641), $H2535 * (AG2587 + AG2613)), MAX(0, MIN($H2535 - SUM($L2641:AF2641), $H2535 *  (AG2587 + AG2613)))))","v":0},{"$f":" IF(AH$2631 = 1, AH2561, IF($H2535 < 0, MAX($H2535 - SUM($L2641:AG2641), $H2535 * (AH2587 + AH2613)), MAX(0, MIN($H2535 - SUM($L2641:AG2641), $H2535 *  (AH2587 + AH2613)))))","v":0},{"$f":" IF(AI$2631 = 1, AI2561, IF($H2535 < 0, MAX($H2535 - SUM($L2641:AH2641), $H2535 * (AI2587 + AI2613)), MAX(0, MIN($H2535 - SUM($L2641:AH2641), $H2535 *  (AI2587 + AI2613)))))","v":0},{"$f":" IF(AJ$2631 = 1, AJ2561, IF($H2535 < 0, MAX($H2535 - SUM($L2641:AI2641), $H2535 * (AJ2587 + AJ2613)), MAX(0, MIN($H2535 - SUM($L2641:AI2641), $H2535 *  (AJ2587 + AJ2613)))))","v":0},{"$f":" IF(AK$2631 = 1, AK2561, IF($H2535 < 0, MAX($H2535 - SUM($L2641:AJ2641), $H2535 * (AK2587 + AK2613)), MAX(0, MIN($H2535 - SUM($L2641:AJ2641), $H2535 *  (AK2587 + AK2613)))))","v":0},{"$f":" IF(AL$2631 = 1, AL2561, IF($H2535 < 0, MAX($H2535 - SUM($L2641:AK2641), $H2535 * (AL2587 + AL2613)), MAX(0, MIN($H2535 - SUM($L2641:AK2641), $H2535 *  (AL2587 + AL2613)))))","v":0},{"$f":" IF(AM$2631 = 1, AM2561, IF($H2535 < 0, MAX($H2535 - SUM($L2641:AL2641), $H2535 * (AM2587 + AM2613)), MAX(0, MIN($H2535 - SUM($L2641:AL2641), $H2535 *  (AM2587 + AM2613)))))","v":0},{"$f":" IF(AN$2631 = 1, AN2561, IF($H2535 < 0, MAX($H2535 - SUM($L2641:AM2641), $H2535 * (AN2587 + AN2613)), MAX(0, MIN($H2535 - SUM($L2641:AM2641), $H2535 *  (AN2587 + AN2613)))))","v":0},{"$f":" IF(AO$2631 = 1, AO2561, IF($H2535 < 0, MAX($H2535 - SUM($L2641:AN2641), $H2535 * (AO2587 + AO2613)), MAX(0, MIN($H2535 - SUM($L2641:AN2641), $H2535 *  (AO2587 + AO2613)))))","v":0},{"$f":" IF(AP$2631 = 1, AP2561, IF($H2535 < 0, MAX($H2535 - SUM($L2641:AO2641), $H2535 * (AP2587 + AP2613)), MAX(0, MIN($H2535 - SUM($L2641:AO2641), $H2535 *  (AP2587 + AP2613)))))","v":0},{"$f":" IF(AQ$2631 = 1, AQ2561, IF($H2535 < 0, MAX($H2535 - SUM($L2641:AP2641), $H2535 * (AQ2587 + AQ2613)), MAX(0, MIN($H2535 - SUM($L2641:AP2641), $H2535 *  (AQ2587 + AQ2613)))))","v":0},{"$f":" IF(AR$2631 = 1, AR2561, IF($H2535 < 0, MAX($H2535 - SUM($L2641:AQ2641), $H2535 * (AR2587 + AR2613)), MAX(0, MIN($H2535 - SUM($L2641:AQ2641), $H2535 *  (AR2587 + AR2613)))))","v":0},{"$f":" IF(AS$2631 = 1, AS2561, IF($H2535 < 0, MAX($H2535 - SUM($L2641:AR2641), $H2535 * (AS2587 + AS2613)), MAX(0, MIN($H2535 - SUM($L2641:AR2641), $H2535 *  (AS2587 + AS2613)))))","v":0},{"$f":" IF(AT$2631 = 1, AT2561, IF($H2535 < 0, MAX($H2535 - SUM($L2641:AS2641), $H2535 * (AT2587 + AT2613)), MAX(0, MIN($H2535 - SUM($L2641:AS2641), $H2535 *  (AT2587 + AT2613)))))","v":0},{"$f":" IF(AU$2631 = 1, AU2561, IF($H2535 < 0, MAX($H2535 - SUM($L2641:AT2641), $H2535 * (AU2587 + AU2613)), MAX(0, MIN($H2535 - SUM($L2641:AT2641), $H2535 *  (AU2587 + AU2613)))))","v":0},{"$f":" IF(AV$2631 = 1, AV2561, IF($H2535 < 0, MAX($H2535 - SUM($L2641:AU2641), $H2535 * (AV2587 + AV2613)), MAX(0, MIN($H2535 - SUM($L2641:AU2641), $H2535 *  (AV2587 + AV2613)))))","v":0},{"$f":" IF(AW$2631 = 1, AW2561, IF($H2535 < 0, MAX($H2535 - SUM($L2641:AV2641), $H2535 * (AW2587 + AW2613)), MAX(0, MIN($H2535 - SUM($L2641:AV2641), $H2535 *  (AW2587 + AW2613)))))","v":0},{"$f":" IF(AX$2631 = 1, AX2561, IF($H2535 < 0, MAX($H2535 - SUM($L2641:AW2641), $H2535 * (AX2587 + AX2613)), MAX(0, MIN($H2535 - SUM($L2641:AW2641), $H2535 *  (AX2587 + AX2613)))))","v":0},{"$f":" IF(AY$2631 = 1, AY2561, IF($H2535 < 0, MAX($H2535 - SUM($L2641:AX2641), $H2535 * (AY2587 + AY2613)), MAX(0, MIN($H2535 - SUM($L2641:AX2641), $H2535 *  (AY2587 + AY2613)))))","v":0},{"$f":" IF(AZ$2631 = 1, AZ2561, IF($H2535 < 0, MAX($H2535 - SUM($L2641:AY2641), $H2535 * (AZ2587 + AZ2613)), MAX(0, MIN($H2535 - SUM($L2641:AY2641), $H2535 *  (AZ2587 + AZ2613)))))","v":0},{"$f":" IF(BA$2631 = 1, BA2561, IF($H2535 < 0, MAX($H2535 - SUM($L2641:AZ2641), $H2535 * (BA2587 + BA2613)), MAX(0, MIN($H2535 - SUM($L2641:AZ2641), $H2535 *  (BA2587 + BA2613)))))","v":0},{"$f":" IF(BB$2631 = 1, BB2561, IF($H2535 < 0, MAX($H2535 - SUM($L2641:BA2641), $H2535 * (BB2587 + BB2613)), MAX(0, MIN($H2535 - SUM($L2641:BA2641), $H2535 *  (BB2587 + BB2613)))))","v":0},{"$f":" IF(BC$2631 = 1, BC2561, IF($H2535 < 0, MAX($H2535 - SUM($L2641:BB2641), $H2535 * (BC2587 + BC2613)), MAX(0, MIN($H2535 - SUM($L2641:BB2641), $H2535 *  (BC2587 + BC2613)))))","v":0},{"$f":" IF(BD$2631 = 1, BD2561, IF($H2535 < 0, MAX($H2535 - SUM($L2641:BC2641), $H2535 * (BD2587 + BD2613)), MAX(0, MIN($H2535 - SUM($L2641:BC2641), $H2535 *  (BD2587 + BD2613)))))","v":0},{"$f":" IF(BE$2631 = 1, BE2561, IF($H2535 < 0, MAX($H2535 - SUM($L2641:BD2641), $H2535 * (BE2587 + BE2613)), MAX(0, MIN($H2535 - SUM($L2641:BD2641), $H2535 *  (BE2587 + BE2613)))))","v":0},{"$f":" IF(BF$2631 = 1, BF2561, IF($H2535 < 0, MAX($H2535 - SUM($L2641:BE2641), $H2535 * (BF2587 + BF2613)), MAX(0, MIN($H2535 - SUM($L2641:BE2641), $H2535 *  (BF2587 + BF2613)))))","v":0},{"$f":" IF(BG$2631 = 1, BG2561, IF($H2535 < 0, MAX($H2535 - SUM($L2641:BF2641), $H2535 * (BG2587 + BG2613)), MAX(0, MIN($H2535 - SUM($L2641:BF2641), $H2535 *  (BG2587 + BG2613)))))","v":0},{"$f":" IF(BH$2631 = 1, BH2561, IF($H2535 < 0, MAX($H2535 - SUM($L2641:BG2641), $H2535 * (BH2587 + BH2613)), MAX(0, MIN($H2535 - SUM($L2641:BG2641), $H2535 *  (BH2587 + BH2613)))))","v":0},{"$f":" IF(BI$2631 = 1, BI2561, IF($H2535 < 0, MAX($H2535 - SUM($L2641:BH2641), $H2535 * (BI2587 + BI2613)), MAX(0, MIN($H2535 - SUM($L2641:BH2641), $H2535 *  (BI2587 + BI2613)))))","v":0},{"$f":" IF(BJ$2631 = 1, BJ2561, IF($H2535 < 0, MAX($H2535 - SUM($L2641:BI2641), $H2535 * (BJ2587 + BJ2613)), MAX(0, MIN($H2535 - SUM($L2641:BI2641), $H2535 *  (BJ2587 + BJ2613)))))","v":0},{"$f":" IF(BK$2631 = 1, BK2561, IF($H2535 < 0, MAX($H2535 - SUM($L2641:BJ2641), $H2535 * (BK2587 + BK2613)), MAX(0, MIN($H2535 - SUM($L2641:BJ2641), $H2535 *  (BK2587 + BK2613)))))","v":0},{"$f":" IF(BL$2631 = 1, BL2561, IF($H2535 < 0, MAX($H2535 - SUM($L2641:BK2641), $H2535 * (BL2587 + BL2613)), MAX(0, MIN($H2535 - SUM($L2641:BK2641), $H2535 *  (BL2587 + BL2613)))))","v":0},{"$f":" IF(BM$2631 = 1, BM2561, IF($H2535 < 0, MAX($H2535 - SUM($L2641:BL2641), $H2535 * (BM2587 + BM2613)), MAX(0, MIN($H2535 - SUM($L2641:BL2641), $H2535 *  (BM2587 + BM2613)))))","v":0},{"$f":" IF(BN$2631 = 1, BN2561, IF($H2535 < 0, MAX($H2535 - SUM($L2641:BM2641), $H2535 * (BN2587 + BN2613)), MAX(0, MIN($H2535 - SUM($L2641:BM2641), $H2535 *  (BN2587 + BN2613)))))","v":0},{"$f":" IF(BO$2631 = 1, BO2561, IF($H2535 < 0, MAX($H2535 - SUM($L2641:BN2641), $H2535 * (BO2587 + BO2613)), MAX(0, MIN($H2535 - SUM($L2641:BN2641), $H2535 *  (BO2587 + BO2613)))))","v":0},{"$f":" IF(BP$2631 = 1, BP2561, IF($H2535 < 0, MAX($H2535 - SUM($L2641:BO2641), $H2535 * (BP2587 + BP2613)), MAX(0, MIN($H2535 - SUM($L2641:BO2641), $H2535 *  (BP2587 + BP2613)))))","v":0},{"$f":" IF(BQ$2631 = 1, BQ2561, IF($H2535 < 0, MAX($H2535 - SUM($L2641:BP2641), $H2535 * (BQ2587 + BQ2613)), MAX(0, MIN($H2535 - SUM($L2641:BP2641), $H2535 *  (BQ2587 + BQ2613)))))","v":0},{"$f":" IF(BR$2631 = 1, BR2561, IF($H2535 < 0, MAX($H2535 - SUM($L2641:BQ2641), $H2535 * (BR2587 + BR2613)), MAX(0, MIN($H2535 - SUM($L2641:BQ2641), $H2535 *  (BR2587 + BR2613)))))","v":0},{"$f":" IF(BS$2631 = 1, BS2561, IF($H2535 < 0, MAX($H2535 - SUM($L2641:BR2641), $H2535 * (BS2587 + BS2613)), MAX(0, MIN($H2535 - SUM($L2641:BR2641), $H2535 *  (BS2587 + BS2613)))))","v":0},{"$f":" IF(BT$2631 = 1, BT2561, IF($H2535 < 0, MAX($H2535 - SUM($L2641:BS2641), $H2535 * (BT2587 + BT2613)), MAX(0, MIN($H2535 - SUM($L2641:BS2641), $H2535 *  (BT2587 + BT2613)))))","v":0},{"$f":" IF(BU$2631 = 1, BU2561, IF($H2535 < 0, MAX($H2535 - SUM($L2641:BT2641), $H2535 * (BU2587 + BU2613)), MAX(0, MIN($H2535 - SUM($L2641:BT2641), $H2535 *  (BU2587 + BU2613)))))","v":0},{"$f":" IF(BV$2631 = 1, BV2561, IF($H2535 < 0, MAX($H2535 - SUM($L2641:BU2641), $H2535 * (BV2587 + BV2613)), MAX(0, MIN($H2535 - SUM($L2641:BU2641), $H2535 *  (BV2587 + BV2613)))))","v":0},{"$f":" IF(BW$2631 = 1, BW2561, IF($H2535 < 0, MAX($H2535 - SUM($L2641:BV2641), $H2535 * (BW2587 + BW2613)), MAX(0, MIN($H2535 - SUM($L2641:BV2641), $H2535 *  (BW2587 + BW2613)))))","v":0},{"$f":" IF(BX$2631 = 1, BX2561, IF($H2535 < 0, MAX($H2535 - SUM($L2641:BW2641), $H2535 * (BX2587 + BX2613)), MAX(0, MIN($H2535 - SUM($L2641:BW2641), $H2535 *  (BX2587 + BX2613)))))","v":0},{"$f":" IF(BY$2631 = 1, BY2561, IF($H2535 < 0, MAX($H2535 - SUM($L2641:BX2641), $H2535 * (BY2587 + BY2613)), MAX(0, MIN($H2535 - SUM($L2641:BX2641), $H2535 *  (BY2587 + BY2613)))))","v":0},{"$f":" IF(BZ$2631 = 1, BZ2561, IF($H2535 < 0, MAX($H2535 - SUM($L2641:BY2641), $H2535 * (BZ2587 + BZ2613)), MAX(0, MIN($H2535 - SUM($L2641:BY2641), $H2535 *  (BZ2587 + BZ2613)))))","v":0},{"$f":" IF(CA$2631 = 1, CA2561, IF($H2535 < 0, MAX($H2535 - SUM($L2641:BZ2641), $H2535 * (CA2587 + CA2613)), MAX(0, MIN($H2535 - SUM($L2641:BZ2641), $H2535 *  (CA2587 + CA2613)))))","v":0}]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$43, \"dd mmm yy\") & \" - real - MO5Y\"","v":"Depreciation - capex addition - 01 Apr 02 - real - MO5Y"},null,null,null,"GBP m",null,0,null,{"$f":" IF(M$2631 = 1, M2562, IF($H2536 < 0, MAX($H2536 - SUM($L2642:L2642), $H2536 * (M2588 + M2614)), MAX(0, MIN($H2536 - SUM($L2642:L2642), $H2536 *  (M2588 + M2614)))))","v":0},{"$f":" IF(N$2631 = 1, N2562, IF($H2536 < 0, MAX($H2536 - SUM($L2642:M2642), $H2536 * (N2588 + N2614)), MAX(0, MIN($H2536 - SUM($L2642:M2642), $H2536 *  (N2588 + N2614)))))","v":0},{"$f":" IF(O$2631 = 1, O2562, IF($H2536 < 0, MAX($H2536 - SUM($L2642:N2642), $H2536 * (O2588 + O2614)), MAX(0, MIN($H2536 - SUM($L2642:N2642), $H2536 *  (O2588 + O2614)))))","v":0},{"$f":" IF(P$2631 = 1, P2562, IF($H2536 < 0, MAX($H2536 - SUM($L2642:O2642), $H2536 * (P2588 + P2614)), MAX(0, MIN($H2536 - SUM($L2642:O2642), $H2536 *  (P2588 + P2614)))))","v":0},{"$f":" IF(Q$2631 = 1, Q2562, IF($H2536 < 0, MAX($H2536 - SUM($L2642:P2642), $H2536 * (Q2588 + Q2614)), MAX(0, MIN($H2536 - SUM($L2642:P2642), $H2536 *  (Q2588 + Q2614)))))","v":0},{"$f":" IF(R$2631 = 1, R2562, IF($H2536 < 0, MAX($H2536 - SUM($L2642:Q2642), $H2536 * (R2588 + R2614)), MAX(0, MIN($H2536 - SUM($L2642:Q2642), $H2536 *  (R2588 + R2614)))))","v":0},{"$f":" IF(S$2631 = 1, S2562, IF($H2536 < 0, MAX($H2536 - SUM($L2642:R2642), $H2536 * (S2588 + S2614)), MAX(0, MIN($H2536 - SUM($L2642:R2642), $H2536 *  (S2588 + S2614)))))","v":0},{"$f":" IF(T$2631 = 1, T2562, IF($H2536 < 0, MAX($H2536 - SUM($L2642:S2642), $H2536 * (T2588 + T2614)), MAX(0, MIN($H2536 - SUM($L2642:S2642), $H2536 *  (T2588 + T2614)))))","v":0},{"$f":" IF(U$2631 = 1, U2562, IF($H2536 < 0, MAX($H2536 - SUM($L2642:T2642), $H2536 * (U2588 + U2614)), MAX(0, MIN($H2536 - SUM($L2642:T2642), $H2536 *  (U2588 + U2614)))))","v":0},{"$f":" IF(V$2631 = 1, V2562, IF($H2536 < 0, MAX($H2536 - SUM($L2642:U2642), $H2536 * (V2588 + V2614)), MAX(0, MIN($H2536 - SUM($L2642:U2642), $H2536 *  (V2588 + V2614)))))","v":0},{"$f":" IF(W$2631 = 1, W2562, IF($H2536 < 0, MAX($H2536 - SUM($L2642:V2642), $H2536 * (W2588 + W2614)), MAX(0, MIN($H2536 - SUM($L2642:V2642), $H2536 *  (W2588 + W2614)))))","v":0},{"$f":" IF(X$2631 = 1, X2562, IF($H2536 < 0, MAX($H2536 - SUM($L2642:W2642), $H2536 * (X2588 + X2614)), MAX(0, MIN($H2536 - SUM($L2642:W2642), $H2536 *  (X2588 + X2614)))))","v":0},{"$f":" IF(Y$2631 = 1, Y2562, IF($H2536 < 0, MAX($H2536 - SUM($L2642:X2642), $H2536 * (Y2588 + Y2614)), MAX(0, MIN($H2536 - SUM($L2642:X2642), $H2536 *  (Y2588 + Y2614)))))","v":0},{"$f":" IF(Z$2631 = 1, Z2562, IF($H2536 < 0, MAX($H2536 - SUM($L2642:Y2642), $H2536 * (Z2588 + Z2614)), MAX(0, MIN($H2536 - SUM($L2642:Y2642), $H2536 *  (Z2588 + Z2614)))))","v":0},{"$f":" IF(AA$2631 = 1, AA2562, IF($H2536 < 0, MAX($H2536 - SUM($L2642:Z2642), $H2536 * (AA2588 + AA2614)), MAX(0, MIN($H2536 - SUM($L2642:Z2642), $H2536 *  (AA2588 + AA2614)))))","v":0},{"$f":" IF(AB$2631 = 1, AB2562, IF($H2536 < 0, MAX($H2536 - SUM($L2642:AA2642), $H2536 * (AB2588 + AB2614)), MAX(0, MIN($H2536 - SUM($L2642:AA2642), $H2536 *  (AB2588 + AB2614)))))","v":0},{"$f":" IF(AC$2631 = 1, AC2562, IF($H2536 < 0, MAX($H2536 - SUM($L2642:AB2642), $H2536 * (AC2588 + AC2614)), MAX(0, MIN($H2536 - SUM($L2642:AB2642), $H2536 *  (AC2588 + AC2614)))))","v":0},{"$f":" IF(AD$2631 = 1, AD2562, IF($H2536 < 0, MAX($H2536 - SUM($L2642:AC2642), $H2536 * (AD2588 + AD2614)), MAX(0, MIN($H2536 - SUM($L2642:AC2642), $H2536 *  (AD2588 + AD2614)))))","v":0},{"$f":" IF(AE$2631 = 1, AE2562, IF($H2536 < 0, MAX($H2536 - SUM($L2642:AD2642), $H2536 * (AE2588 + AE2614)), MAX(0, MIN($H2536 - SUM($L2642:AD2642), $H2536 *  (AE2588 + AE2614)))))","v":0},{"$f":" IF(AF$2631 = 1, AF2562, IF($H2536 < 0, MAX($H2536 - SUM($L2642:AE2642), $H2536 * (AF2588 + AF2614)), MAX(0, MIN($H2536 - SUM($L2642:AE2642), $H2536 *  (AF2588 + AF2614)))))","v":0},{"$f":" IF(AG$2631 = 1, AG2562, IF($H2536 < 0, MAX($H2536 - SUM($L2642:AF2642), $H2536 * (AG2588 + AG2614)), MAX(0, MIN($H2536 - SUM($L2642:AF2642), $H2536 *  (AG2588 + AG2614)))))","v":0},{"$f":" IF(AH$2631 = 1, AH2562, IF($H2536 < 0, MAX($H2536 - SUM($L2642:AG2642), $H2536 * (AH2588 + AH2614)), MAX(0, MIN($H2536 - SUM($L2642:AG2642), $H2536 *  (AH2588 + AH2614)))))","v":0},{"$f":" IF(AI$2631 = 1, AI2562, IF($H2536 < 0, MAX($H2536 - SUM($L2642:AH2642), $H2536 * (AI2588 + AI2614)), MAX(0, MIN($H2536 - SUM($L2642:AH2642), $H2536 *  (AI2588 + AI2614)))))","v":0},{"$f":" IF(AJ$2631 = 1, AJ2562, IF($H2536 < 0, MAX($H2536 - SUM($L2642:AI2642), $H2536 * (AJ2588 + AJ2614)), MAX(0, MIN($H2536 - SUM($L2642:AI2642), $H2536 *  (AJ2588 + AJ2614)))))","v":0},{"$f":" IF(AK$2631 = 1, AK2562, IF($H2536 < 0, MAX($H2536 - SUM($L2642:AJ2642), $H2536 * (AK2588 + AK2614)), MAX(0, MIN($H2536 - SUM($L2642:AJ2642), $H2536 *  (AK2588 + AK2614)))))","v":0},{"$f":" IF(AL$2631 = 1, AL2562, IF($H2536 < 0, MAX($H2536 - SUM($L2642:AK2642), $H2536 * (AL2588 + AL2614)), MAX(0, MIN($H2536 - SUM($L2642:AK2642), $H2536 *  (AL2588 + AL2614)))))","v":0},{"$f":" IF(AM$2631 = 1, AM2562, IF($H2536 < 0, MAX($H2536 - SUM($L2642:AL2642), $H2536 * (AM2588 + AM2614)), MAX(0, MIN($H2536 - SUM($L2642:AL2642), $H2536 *  (AM2588 + AM2614)))))","v":0},{"$f":" IF(AN$2631 = 1, AN2562, IF($H2536 < 0, MAX($H2536 - SUM($L2642:AM2642), $H2536 * (AN2588 + AN2614)), MAX(0, MIN($H2536 - SUM($L2642:AM2642), $H2536 *  (AN2588 + AN2614)))))","v":0},{"$f":" IF(AO$2631 = 1, AO2562, IF($H2536 < 0, MAX($H2536 - SUM($L2642:AN2642), $H2536 * (AO2588 + AO2614)), MAX(0, MIN($H2536 - SUM($L2642:AN2642), $H2536 *  (AO2588 + AO2614)))))","v":0},{"$f":" IF(AP$2631 = 1, AP2562, IF($H2536 < 0, MAX($H2536 - SUM($L2642:AO2642), $H2536 * (AP2588 + AP2614)), MAX(0, MIN($H2536 - SUM($L2642:AO2642), $H2536 *  (AP2588 + AP2614)))))","v":0},{"$f":" IF(AQ$2631 = 1, AQ2562, IF($H2536 < 0, MAX($H2536 - SUM($L2642:AP2642), $H2536 * (AQ2588 + AQ2614)), MAX(0, MIN($H2536 - SUM($L2642:AP2642), $H2536 *  (AQ2588 + AQ2614)))))","v":0},{"$f":" IF(AR$2631 = 1, AR2562, IF($H2536 < 0, MAX($H2536 - SUM($L2642:AQ2642), $H2536 * (AR2588 + AR2614)), MAX(0, MIN($H2536 - SUM($L2642:AQ2642), $H2536 *  (AR2588 + AR2614)))))","v":0},{"$f":" IF(AS$2631 = 1, AS2562, IF($H2536 < 0, MAX($H2536 - SUM($L2642:AR2642), $H2536 * (AS2588 + AS2614)), MAX(0, MIN($H2536 - SUM($L2642:AR2642), $H2536 *  (AS2588 + AS2614)))))","v":0},{"$f":" IF(AT$2631 = 1, AT2562, IF($H2536 < 0, MAX($H2536 - SUM($L2642:AS2642), $H2536 * (AT2588 + AT2614)), MAX(0, MIN($H2536 - SUM($L2642:AS2642), $H2536 *  (AT2588 + AT2614)))))","v":0},{"$f":" IF(AU$2631 = 1, AU2562, IF($H2536 < 0, MAX($H2536 - SUM($L2642:AT2642), $H2536 * (AU2588 + AU2614)), MAX(0, MIN($H2536 - SUM($L2642:AT2642), $H2536 *  (AU2588 + AU2614)))))","v":0},{"$f":" IF(AV$2631 = 1, AV2562, IF($H2536 < 0, MAX($H2536 - SUM($L2642:AU2642), $H2536 * (AV2588 + AV2614)), MAX(0, MIN($H2536 - SUM($L2642:AU2642), $H2536 *  (AV2588 + AV2614)))))","v":0},{"$f":" IF(AW$2631 = 1, AW2562, IF($H2536 < 0, MAX($H2536 - SUM($L2642:AV2642), $H2536 * (AW2588 + AW2614)), MAX(0, MIN($H2536 - SUM($L2642:AV2642), $H2536 *  (AW2588 + AW2614)))))","v":0},{"$f":" IF(AX$2631 = 1, AX2562, IF($H2536 < 0, MAX($H2536 - SUM($L2642:AW2642), $H2536 * (AX2588 + AX2614)), MAX(0, MIN($H2536 - SUM($L2642:AW2642), $H2536 *  (AX2588 + AX2614)))))","v":0},{"$f":" IF(AY$2631 = 1, AY2562, IF($H2536 < 0, MAX($H2536 - SUM($L2642:AX2642), $H2536 * (AY2588 + AY2614)), MAX(0, MIN($H2536 - SUM($L2642:AX2642), $H2536 *  (AY2588 + AY2614)))))","v":0},{"$f":" IF(AZ$2631 = 1, AZ2562, IF($H2536 < 0, MAX($H2536 - SUM($L2642:AY2642), $H2536 * (AZ2588 + AZ2614)), MAX(0, MIN($H2536 - SUM($L2642:AY2642), $H2536 *  (AZ2588 + AZ2614)))))","v":0},{"$f":" IF(BA$2631 = 1, BA2562, IF($H2536 < 0, MAX($H2536 - SUM($L2642:AZ2642), $H2536 * (BA2588 + BA2614)), MAX(0, MIN($H2536 - SUM($L2642:AZ2642), $H2536 *  (BA2588 + BA2614)))))","v":0},{"$f":" IF(BB$2631 = 1, BB2562, IF($H2536 < 0, MAX($H2536 - SUM($L2642:BA2642), $H2536 * (BB2588 + BB2614)), MAX(0, MIN($H2536 - SUM($L2642:BA2642), $H2536 *  (BB2588 + BB2614)))))","v":0},{"$f":" IF(BC$2631 = 1, BC2562, IF($H2536 < 0, MAX($H2536 - SUM($L2642:BB2642), $H2536 * (BC2588 + BC2614)), MAX(0, MIN($H2536 - SUM($L2642:BB2642), $H2536 *  (BC2588 + BC2614)))))","v":0},{"$f":" IF(BD$2631 = 1, BD2562, IF($H2536 < 0, MAX($H2536 - SUM($L2642:BC2642), $H2536 * (BD2588 + BD2614)), MAX(0, MIN($H2536 - SUM($L2642:BC2642), $H2536 *  (BD2588 + BD2614)))))","v":0},{"$f":" IF(BE$2631 = 1, BE2562, IF($H2536 < 0, MAX($H2536 - SUM($L2642:BD2642), $H2536 * (BE2588 + BE2614)), MAX(0, MIN($H2536 - SUM($L2642:BD2642), $H2536 *  (BE2588 + BE2614)))))","v":0},{"$f":" IF(BF$2631 = 1, BF2562, IF($H2536 < 0, MAX($H2536 - SUM($L2642:BE2642), $H2536 * (BF2588 + BF2614)), MAX(0, MIN($H2536 - SUM($L2642:BE2642), $H2536 *  (BF2588 + BF2614)))))","v":0},{"$f":" IF(BG$2631 = 1, BG2562, IF($H2536 < 0, MAX($H2536 - SUM($L2642:BF2642), $H2536 * (BG2588 + BG2614)), MAX(0, MIN($H2536 - SUM($L2642:BF2642), $H2536 *  (BG2588 + BG2614)))))","v":0},{"$f":" IF(BH$2631 = 1, BH2562, IF($H2536 < 0, MAX($H2536 - SUM($L2642:BG2642), $H2536 * (BH2588 + BH2614)), MAX(0, MIN($H2536 - SUM($L2642:BG2642), $H2536 *  (BH2588 + BH2614)))))","v":0},{"$f":" IF(BI$2631 = 1, BI2562, IF($H2536 < 0, MAX($H2536 - SUM($L2642:BH2642), $H2536 * (BI2588 + BI2614)), MAX(0, MIN($H2536 - SUM($L2642:BH2642), $H2536 *  (BI2588 + BI2614)))))","v":0},{"$f":" IF(BJ$2631 = 1, BJ2562, IF($H2536 < 0, MAX($H2536 - SUM($L2642:BI2642), $H2536 * (BJ2588 + BJ2614)), MAX(0, MIN($H2536 - SUM($L2642:BI2642), $H2536 *  (BJ2588 + BJ2614)))))","v":0},{"$f":" IF(BK$2631 = 1, BK2562, IF($H2536 < 0, MAX($H2536 - SUM($L2642:BJ2642), $H2536 * (BK2588 + BK2614)), MAX(0, MIN($H2536 - SUM($L2642:BJ2642), $H2536 *  (BK2588 + BK2614)))))","v":0},{"$f":" IF(BL$2631 = 1, BL2562, IF($H2536 < 0, MAX($H2536 - SUM($L2642:BK2642), $H2536 * (BL2588 + BL2614)), MAX(0, MIN($H2536 - SUM($L2642:BK2642), $H2536 *  (BL2588 + BL2614)))))","v":0},{"$f":" IF(BM$2631 = 1, BM2562, IF($H2536 < 0, MAX($H2536 - SUM($L2642:BL2642), $H2536 * (BM2588 + BM2614)), MAX(0, MIN($H2536 - SUM($L2642:BL2642), $H2536 *  (BM2588 + BM2614)))))","v":0},{"$f":" IF(BN$2631 = 1, BN2562, IF($H2536 < 0, MAX($H2536 - SUM($L2642:BM2642), $H2536 * (BN2588 + BN2614)), MAX(0, MIN($H2536 - SUM($L2642:BM2642), $H2536 *  (BN2588 + BN2614)))))","v":0},{"$f":" IF(BO$2631 = 1, BO2562, IF($H2536 < 0, MAX($H2536 - SUM($L2642:BN2642), $H2536 * (BO2588 + BO2614)), MAX(0, MIN($H2536 - SUM($L2642:BN2642), $H2536 *  (BO2588 + BO2614)))))","v":0},{"$f":" IF(BP$2631 = 1, BP2562, IF($H2536 < 0, MAX($H2536 - SUM($L2642:BO2642), $H2536 * (BP2588 + BP2614)), MAX(0, MIN($H2536 - SUM($L2642:BO2642), $H2536 *  (BP2588 + BP2614)))))","v":0},{"$f":" IF(BQ$2631 = 1, BQ2562, IF($H2536 < 0, MAX($H2536 - SUM($L2642:BP2642), $H2536 * (BQ2588 + BQ2614)), MAX(0, MIN($H2536 - SUM($L2642:BP2642), $H2536 *  (BQ2588 + BQ2614)))))","v":0},{"$f":" IF(BR$2631 = 1, BR2562, IF($H2536 < 0, MAX($H2536 - SUM($L2642:BQ2642), $H2536 * (BR2588 + BR2614)), MAX(0, MIN($H2536 - SUM($L2642:BQ2642), $H2536 *  (BR2588 + BR2614)))))","v":0},{"$f":" IF(BS$2631 = 1, BS2562, IF($H2536 < 0, MAX($H2536 - SUM($L2642:BR2642), $H2536 * (BS2588 + BS2614)), MAX(0, MIN($H2536 - SUM($L2642:BR2642), $H2536 *  (BS2588 + BS2614)))))","v":0},{"$f":" IF(BT$2631 = 1, BT2562, IF($H2536 < 0, MAX($H2536 - SUM($L2642:BS2642), $H2536 * (BT2588 + BT2614)), MAX(0, MIN($H2536 - SUM($L2642:BS2642), $H2536 *  (BT2588 + BT2614)))))","v":0},{"$f":" IF(BU$2631 = 1, BU2562, IF($H2536 < 0, MAX($H2536 - SUM($L2642:BT2642), $H2536 * (BU2588 + BU2614)), MAX(0, MIN($H2536 - SUM($L2642:BT2642), $H2536 *  (BU2588 + BU2614)))))","v":0},{"$f":" IF(BV$2631 = 1, BV2562, IF($H2536 < 0, MAX($H2536 - SUM($L2642:BU2642), $H2536 * (BV2588 + BV2614)), MAX(0, MIN($H2536 - SUM($L2642:BU2642), $H2536 *  (BV2588 + BV2614)))))","v":0},{"$f":" IF(BW$2631 = 1, BW2562, IF($H2536 < 0, MAX($H2536 - SUM($L2642:BV2642), $H2536 * (BW2588 + BW2614)), MAX(0, MIN($H2536 - SUM($L2642:BV2642), $H2536 *  (BW2588 + BW2614)))))","v":0},{"$f":" IF(BX$2631 = 1, BX2562, IF($H2536 < 0, MAX($H2536 - SUM($L2642:BW2642), $H2536 * (BX2588 + BX2614)), MAX(0, MIN($H2536 - SUM($L2642:BW2642), $H2536 *  (BX2588 + BX2614)))))","v":0},{"$f":" IF(BY$2631 = 1, BY2562, IF($H2536 < 0, MAX($H2536 - SUM($L2642:BX2642), $H2536 * (BY2588 + BY2614)), MAX(0, MIN($H2536 - SUM($L2642:BX2642), $H2536 *  (BY2588 + BY2614)))))","v":0},{"$f":" IF(BZ$2631 = 1, BZ2562, IF($H2536 < 0, MAX($H2536 - SUM($L2642:BY2642), $H2536 * (BZ2588 + BZ2614)), MAX(0, MIN($H2536 - SUM($L2642:BY2642), $H2536 *  (BZ2588 + BZ2614)))))","v":0},{"$f":" IF(CA$2631 = 1, CA2562, IF($H2536 < 0, MAX($H2536 - SUM($L2642:BZ2642), $H2536 * (CA2588 + CA2614)), MAX(0, MIN($H2536 - SUM($L2642:BZ2642), $H2536 *  (CA2588 + CA2614)))))","v":0}]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$44, \"dd mmm yy\") & \" - real - MO5Y\"","v":"Depreciation - capex addition - 01 Apr 03 - real - MO5Y"},null,null,null,"GBP m",null,0,null,{"$f":" IF(M$2631 = 1, M2563, IF($H2537 < 0, MAX($H2537 - SUM($L2643:L2643), $H2537 * (M2589 + M2615)), MAX(0, MIN($H2537 - SUM($L2643:L2643), $H2537 *  (M2589 + M2615)))))","v":0},{"$f":" IF(N$2631 = 1, N2563, IF($H2537 < 0, MAX($H2537 - SUM($L2643:M2643), $H2537 * (N2589 + N2615)), MAX(0, MIN($H2537 - SUM($L2643:M2643), $H2537 *  (N2589 + N2615)))))","v":0},{"$f":" IF(O$2631 = 1, O2563, IF($H2537 < 0, MAX($H2537 - SUM($L2643:N2643), $H2537 * (O2589 + O2615)), MAX(0, MIN($H2537 - SUM($L2643:N2643), $H2537 *  (O2589 + O2615)))))","v":0},{"$f":" IF(P$2631 = 1, P2563, IF($H2537 < 0, MAX($H2537 - SUM($L2643:O2643), $H2537 * (P2589 + P2615)), MAX(0, MIN($H2537 - SUM($L2643:O2643), $H2537 *  (P2589 + P2615)))))","v":0},{"$f":" IF(Q$2631 = 1, Q2563, IF($H2537 < 0, MAX($H2537 - SUM($L2643:P2643), $H2537 * (Q2589 + Q2615)), MAX(0, MIN($H2537 - SUM($L2643:P2643), $H2537 *  (Q2589 + Q2615)))))","v":0},{"$f":" IF(R$2631 = 1, R2563, IF($H2537 < 0, MAX($H2537 - SUM($L2643:Q2643), $H2537 * (R2589 + R2615)), MAX(0, MIN($H2537 - SUM($L2643:Q2643), $H2537 *  (R2589 + R2615)))))","v":0},{"$f":" IF(S$2631 = 1, S2563, IF($H2537 < 0, MAX($H2537 - SUM($L2643:R2643), $H2537 * (S2589 + S2615)), MAX(0, MIN($H2537 - SUM($L2643:R2643), $H2537 *  (S2589 + S2615)))))","v":0},{"$f":" IF(T$2631 = 1, T2563, IF($H2537 < 0, MAX($H2537 - SUM($L2643:S2643), $H2537 * (T2589 + T2615)), MAX(0, MIN($H2537 - SUM($L2643:S2643), $H2537 *  (T2589 + T2615)))))","v":0},{"$f":" IF(U$2631 = 1, U2563, IF($H2537 < 0, MAX($H2537 - SUM($L2643:T2643), $H2537 * (U2589 + U2615)), MAX(0, MIN($H2537 - SUM($L2643:T2643), $H2537 *  (U2589 + U2615)))))","v":0},{"$f":" IF(V$2631 = 1, V2563, IF($H2537 < 0, MAX($H2537 - SUM($L2643:U2643), $H2537 * (V2589 + V2615)), MAX(0, MIN($H2537 - SUM($L2643:U2643), $H2537 *  (V2589 + V2615)))))","v":0},{"$f":" IF(W$2631 = 1, W2563, IF($H2537 < 0, MAX($H2537 - SUM($L2643:V2643), $H2537 * (W2589 + W2615)), MAX(0, MIN($H2537 - SUM($L2643:V2643), $H2537 *  (W2589 + W2615)))))","v":0},{"$f":" IF(X$2631 = 1, X2563, IF($H2537 < 0, MAX($H2537 - SUM($L2643:W2643), $H2537 * (X2589 + X2615)), MAX(0, MIN($H2537 - SUM($L2643:W2643), $H2537 *  (X2589 + X2615)))))","v":0},{"$f":" IF(Y$2631 = 1, Y2563, IF($H2537 < 0, MAX($H2537 - SUM($L2643:X2643), $H2537 * (Y2589 + Y2615)), MAX(0, MIN($H2537 - SUM($L2643:X2643), $H2537 *  (Y2589 + Y2615)))))","v":0},{"$f":" IF(Z$2631 = 1, Z2563, IF($H2537 < 0, MAX($H2537 - SUM($L2643:Y2643), $H2537 * (Z2589 + Z2615)), MAX(0, MIN($H2537 - SUM($L2643:Y2643), $H2537 *  (Z2589 + Z2615)))))","v":0},{"$f":" IF(AA$2631 = 1, AA2563, IF($H2537 < 0, MAX($H2537 - SUM($L2643:Z2643), $H2537 * (AA2589 + AA2615)), MAX(0, MIN($H2537 - SUM($L2643:Z2643), $H2537 *  (AA2589 + AA2615)))))","v":0},{"$f":" IF(AB$2631 = 1, AB2563, IF($H2537 < 0, MAX($H2537 - SUM($L2643:AA2643), $H2537 * (AB2589 + AB2615)), MAX(0, MIN($H2537 - SUM($L2643:AA2643), $H2537 *  (AB2589 + AB2615)))))","v":0},{"$f":" IF(AC$2631 = 1, AC2563, IF($H2537 < 0, MAX($H2537 - SUM($L2643:AB2643), $H2537 * (AC2589 + AC2615)), MAX(0, MIN($H2537 - SUM($L2643:AB2643), $H2537 *  (AC2589 + AC2615)))))","v":0},{"$f":" IF(AD$2631 = 1, AD2563, IF($H2537 < 0, MAX($H2537 - SUM($L2643:AC2643), $H2537 * (AD2589 + AD2615)), MAX(0, MIN($H2537 - SUM($L2643:AC2643), $H2537 *  (AD2589 + AD2615)))))","v":0},{"$f":" IF(AE$2631 = 1, AE2563, IF($H2537 < 0, MAX($H2537 - SUM($L2643:AD2643), $H2537 * (AE2589 + AE2615)), MAX(0, MIN($H2537 - SUM($L2643:AD2643), $H2537 *  (AE2589 + AE2615)))))","v":0},{"$f":" IF(AF$2631 = 1, AF2563, IF($H2537 < 0, MAX($H2537 - SUM($L2643:AE2643), $H2537 * (AF2589 + AF2615)), MAX(0, MIN($H2537 - SUM($L2643:AE2643), $H2537 *  (AF2589 + AF2615)))))","v":0},{"$f":" IF(AG$2631 = 1, AG2563, IF($H2537 < 0, MAX($H2537 - SUM($L2643:AF2643), $H2537 * (AG2589 + AG2615)), MAX(0, MIN($H2537 - SUM($L2643:AF2643), $H2537 *  (AG2589 + AG2615)))))","v":0},{"$f":" IF(AH$2631 = 1, AH2563, IF($H2537 < 0, MAX($H2537 - SUM($L2643:AG2643), $H2537 * (AH2589 + AH2615)), MAX(0, MIN($H2537 - SUM($L2643:AG2643), $H2537 *  (AH2589 + AH2615)))))","v":0},{"$f":" IF(AI$2631 = 1, AI2563, IF($H2537 < 0, MAX($H2537 - SUM($L2643:AH2643), $H2537 * (AI2589 + AI2615)), MAX(0, MIN($H2537 - SUM($L2643:AH2643), $H2537 *  (AI2589 + AI2615)))))","v":0},{"$f":" IF(AJ$2631 = 1, AJ2563, IF($H2537 < 0, MAX($H2537 - SUM($L2643:AI2643), $H2537 * (AJ2589 + AJ2615)), MAX(0, MIN($H2537 - SUM($L2643:AI2643), $H2537 *  (AJ2589 + AJ2615)))))","v":0},{"$f":" IF(AK$2631 = 1, AK2563, IF($H2537 < 0, MAX($H2537 - SUM($L2643:AJ2643), $H2537 * (AK2589 + AK2615)), MAX(0, MIN($H2537 - SUM($L2643:AJ2643), $H2537 *  (AK2589 + AK2615)))))","v":0},{"$f":" IF(AL$2631 = 1, AL2563, IF($H2537 < 0, MAX($H2537 - SUM($L2643:AK2643), $H2537 * (AL2589 + AL2615)), MAX(0, MIN($H2537 - SUM($L2643:AK2643), $H2537 *  (AL2589 + AL2615)))))","v":0},{"$f":" IF(AM$2631 = 1, AM2563, IF($H2537 < 0, MAX($H2537 - SUM($L2643:AL2643), $H2537 * (AM2589 + AM2615)), MAX(0, MIN($H2537 - SUM($L2643:AL2643), $H2537 *  (AM2589 + AM2615)))))","v":0},{"$f":" IF(AN$2631 = 1, AN2563, IF($H2537 < 0, MAX($H2537 - SUM($L2643:AM2643), $H2537 * (AN2589 + AN2615)), MAX(0, MIN($H2537 - SUM($L2643:AM2643), $H2537 *  (AN2589 + AN2615)))))","v":0},{"$f":" IF(AO$2631 = 1, AO2563, IF($H2537 < 0, MAX($H2537 - SUM($L2643:AN2643), $H2537 * (AO2589 + AO2615)), MAX(0, MIN($H2537 - SUM($L2643:AN2643), $H2537 *  (AO2589 + AO2615)))))","v":0},{"$f":" IF(AP$2631 = 1, AP2563, IF($H2537 < 0, MAX($H2537 - SUM($L2643:AO2643), $H2537 * (AP2589 + AP2615)), MAX(0, MIN($H2537 - SUM($L2643:AO2643), $H2537 *  (AP2589 + AP2615)))))","v":0},{"$f":" IF(AQ$2631 = 1, AQ2563, IF($H2537 < 0, MAX($H2537 - SUM($L2643:AP2643), $H2537 * (AQ2589 + AQ2615)), MAX(0, MIN($H2537 - SUM($L2643:AP2643), $H2537 *  (AQ2589 + AQ2615)))))","v":0},{"$f":" IF(AR$2631 = 1, AR2563, IF($H2537 < 0, MAX($H2537 - SUM($L2643:AQ2643), $H2537 * (AR2589 + AR2615)), MAX(0, MIN($H2537 - SUM($L2643:AQ2643), $H2537 *  (AR2589 + AR2615)))))","v":0},{"$f":" IF(AS$2631 = 1, AS2563, IF($H2537 < 0, MAX($H2537 - SUM($L2643:AR2643), $H2537 * (AS2589 + AS2615)), MAX(0, MIN($H2537 - SUM($L2643:AR2643), $H2537 *  (AS2589 + AS2615)))))","v":0},{"$f":" IF(AT$2631 = 1, AT2563, IF($H2537 < 0, MAX($H2537 - SUM($L2643:AS2643), $H2537 * (AT2589 + AT2615)), MAX(0, MIN($H2537 - SUM($L2643:AS2643), $H2537 *  (AT2589 + AT2615)))))","v":0},{"$f":" IF(AU$2631 = 1, AU2563, IF($H2537 < 0, MAX($H2537 - SUM($L2643:AT2643), $H2537 * (AU2589 + AU2615)), MAX(0, MIN($H2537 - SUM($L2643:AT2643), $H2537 *  (AU2589 + AU2615)))))","v":0},{"$f":" IF(AV$2631 = 1, AV2563, IF($H2537 < 0, MAX($H2537 - SUM($L2643:AU2643), $H2537 * (AV2589 + AV2615)), MAX(0, MIN($H2537 - SUM($L2643:AU2643), $H2537 *  (AV2589 + AV2615)))))","v":0},{"$f":" IF(AW$2631 = 1, AW2563, IF($H2537 < 0, MAX($H2537 - SUM($L2643:AV2643), $H2537 * (AW2589 + AW2615)), MAX(0, MIN($H2537 - SUM($L2643:AV2643), $H2537 *  (AW2589 + AW2615)))))","v":0},{"$f":" IF(AX$2631 = 1, AX2563, IF($H2537 < 0, MAX($H2537 - SUM($L2643:AW2643), $H2537 * (AX2589 + AX2615)), MAX(0, MIN($H2537 - SUM($L2643:AW2643), $H2537 *  (AX2589 + AX2615)))))","v":0},{"$f":" IF(AY$2631 = 1, AY2563, IF($H2537 < 0, MAX($H2537 - SUM($L2643:AX2643), $H2537 * (AY2589 + AY2615)), MAX(0, MIN($H2537 - SUM($L2643:AX2643), $H2537 *  (AY2589 + AY2615)))))","v":0},{"$f":" IF(AZ$2631 = 1, AZ2563, IF($H2537 < 0, MAX($H2537 - SUM($L2643:AY2643), $H2537 * (AZ2589 + AZ2615)), MAX(0, MIN($H2537 - SUM($L2643:AY2643), $H2537 *  (AZ2589 + AZ2615)))))","v":0},{"$f":" IF(BA$2631 = 1, BA2563, IF($H2537 < 0, MAX($H2537 - SUM($L2643:AZ2643), $H2537 * (BA2589 + BA2615)), MAX(0, MIN($H2537 - SUM($L2643:AZ2643), $H2537 *  (BA2589 + BA2615)))))","v":0},{"$f":" IF(BB$2631 = 1, BB2563, IF($H2537 < 0, MAX($H2537 - SUM($L2643:BA2643), $H2537 * (BB2589 + BB2615)), MAX(0, MIN($H2537 - SUM($L2643:BA2643), $H2537 *  (BB2589 + BB2615)))))","v":0},{"$f":" IF(BC$2631 = 1, BC2563, IF($H2537 < 0, MAX($H2537 - SUM($L2643:BB2643), $H2537 * (BC2589 + BC2615)), MAX(0, MIN($H2537 - SUM($L2643:BB2643), $H2537 *  (BC2589 + BC2615)))))","v":0},{"$f":" IF(BD$2631 = 1, BD2563, IF($H2537 < 0, MAX($H2537 - SUM($L2643:BC2643), $H2537 * (BD2589 + BD2615)), MAX(0, MIN($H2537 - SUM($L2643:BC2643), $H2537 *  (BD2589 + BD2615)))))","v":0},{"$f":" IF(BE$2631 = 1, BE2563, IF($H2537 < 0, MAX($H2537 - SUM($L2643:BD2643), $H2537 * (BE2589 + BE2615)), MAX(0, MIN($H2537 - SUM($L2643:BD2643), $H2537 *  (BE2589 + BE2615)))))","v":0},{"$f":" IF(BF$2631 = 1, BF2563, IF($H2537 < 0, MAX($H2537 - SUM($L2643:BE2643), $H2537 * (BF2589 + BF2615)), MAX(0, MIN($H2537 - SUM($L2643:BE2643), $H2537 *  (BF2589 + BF2615)))))","v":0},{"$f":" IF(BG$2631 = 1, BG2563, IF($H2537 < 0, MAX($H2537 - SUM($L2643:BF2643), $H2537 * (BG2589 + BG2615)), MAX(0, MIN($H2537 - SUM($L2643:BF2643), $H2537 *  (BG2589 + BG2615)))))","v":0},{"$f":" IF(BH$2631 = 1, BH2563, IF($H2537 < 0, MAX($H2537 - SUM($L2643:BG2643), $H2537 * (BH2589 + BH2615)), MAX(0, MIN($H2537 - SUM($L2643:BG2643), $H2537 *  (BH2589 + BH2615)))))","v":0},{"$f":" IF(BI$2631 = 1, BI2563, IF($H2537 < 0, MAX($H2537 - SUM($L2643:BH2643), $H2537 * (BI2589 + BI2615)), MAX(0, MIN($H2537 - SUM($L2643:BH2643), $H2537 *  (BI2589 + BI2615)))))","v":0},{"$f":" IF(BJ$2631 = 1, BJ2563, IF($H2537 < 0, MAX($H2537 - SUM($L2643:BI2643), $H2537 * (BJ2589 + BJ2615)), MAX(0, MIN($H2537 - SUM($L2643:BI2643), $H2537 *  (BJ2589 + BJ2615)))))","v":0},{"$f":" IF(BK$2631 = 1, BK2563, IF($H2537 < 0, MAX($H2537 - SUM($L2643:BJ2643), $H2537 * (BK2589 + BK2615)), MAX(0, MIN($H2537 - SUM($L2643:BJ2643), $H2537 *  (BK2589 + BK2615)))))","v":0},{"$f":" IF(BL$2631 = 1, BL2563, IF($H2537 < 0, MAX($H2537 - SUM($L2643:BK2643), $H2537 * (BL2589 + BL2615)), MAX(0, MIN($H2537 - SUM($L2643:BK2643), $H2537 *  (BL2589 + BL2615)))))","v":0},{"$f":" IF(BM$2631 = 1, BM2563, IF($H2537 < 0, MAX($H2537 - SUM($L2643:BL2643), $H2537 * (BM2589 + BM2615)), MAX(0, MIN($H2537 - SUM($L2643:BL2643), $H2537 *  (BM2589 + BM2615)))))","v":0},{"$f":" IF(BN$2631 = 1, BN2563, IF($H2537 < 0, MAX($H2537 - SUM($L2643:BM2643), $H2537 * (BN2589 + BN2615)), MAX(0, MIN($H2537 - SUM($L2643:BM2643), $H2537 *  (BN2589 + BN2615)))))","v":0},{"$f":" IF(BO$2631 = 1, BO2563, IF($H2537 < 0, MAX($H2537 - SUM($L2643:BN2643), $H2537 * (BO2589 + BO2615)), MAX(0, MIN($H2537 - SUM($L2643:BN2643), $H2537 *  (BO2589 + BO2615)))))","v":0},{"$f":" IF(BP$2631 = 1, BP2563, IF($H2537 < 0, MAX($H2537 - SUM($L2643:BO2643), $H2537 * (BP2589 + BP2615)), MAX(0, MIN($H2537 - SUM($L2643:BO2643), $H2537 *  (BP2589 + BP2615)))))","v":0},{"$f":" IF(BQ$2631 = 1, BQ2563, IF($H2537 < 0, MAX($H2537 - SUM($L2643:BP2643), $H2537 * (BQ2589 + BQ2615)), MAX(0, MIN($H2537 - SUM($L2643:BP2643), $H2537 *  (BQ2589 + BQ2615)))))","v":0},{"$f":" IF(BR$2631 = 1, BR2563, IF($H2537 < 0, MAX($H2537 - SUM($L2643:BQ2643), $H2537 * (BR2589 + BR2615)), MAX(0, MIN($H2537 - SUM($L2643:BQ2643), $H2537 *  (BR2589 + BR2615)))))","v":0},{"$f":" IF(BS$2631 = 1, BS2563, IF($H2537 < 0, MAX($H2537 - SUM($L2643:BR2643), $H2537 * (BS2589 + BS2615)), MAX(0, MIN($H2537 - SUM($L2643:BR2643), $H2537 *  (BS2589 + BS2615)))))","v":0},{"$f":" IF(BT$2631 = 1, BT2563, IF($H2537 < 0, MAX($H2537 - SUM($L2643:BS2643), $H2537 * (BT2589 + BT2615)), MAX(0, MIN($H2537 - SUM($L2643:BS2643), $H2537 *  (BT2589 + BT2615)))))","v":0},{"$f":" IF(BU$2631 = 1, BU2563, IF($H2537 < 0, MAX($H2537 - SUM($L2643:BT2643), $H2537 * (BU2589 + BU2615)), MAX(0, MIN($H2537 - SUM($L2643:BT2643), $H2537 *  (BU2589 + BU2615)))))","v":0},{"$f":" IF(BV$2631 = 1, BV2563, IF($H2537 < 0, MAX($H2537 - SUM($L2643:BU2643), $H2537 * (BV2589 + BV2615)), MAX(0, MIN($H2537 - SUM($L2643:BU2643), $H2537 *  (BV2589 + BV2615)))))","v":0},{"$f":" IF(BW$2631 = 1, BW2563, IF($H2537 < 0, MAX($H2537 - SUM($L2643:BV2643), $H2537 * (BW2589 + BW2615)), MAX(0, MIN($H2537 - SUM($L2643:BV2643), $H2537 *  (BW2589 + BW2615)))))","v":0},{"$f":" IF(BX$2631 = 1, BX2563, IF($H2537 < 0, MAX($H2537 - SUM($L2643:BW2643), $H2537 * (BX2589 + BX2615)), MAX(0, MIN($H2537 - SUM($L2643:BW2643), $H2537 *  (BX2589 + BX2615)))))","v":0},{"$f":" IF(BY$2631 = 1, BY2563, IF($H2537 < 0, MAX($H2537 - SUM($L2643:BX2643), $H2537 * (BY2589 + BY2615)), MAX(0, MIN($H2537 - SUM($L2643:BX2643), $H2537 *  (BY2589 + BY2615)))))","v":0},{"$f":" IF(BZ$2631 = 1, BZ2563, IF($H2537 < 0, MAX($H2537 - SUM($L2643:BY2643), $H2537 * (BZ2589 + BZ2615)), MAX(0, MIN($H2537 - SUM($L2643:BY2643), $H2537 *  (BZ2589 + BZ2615)))))","v":0},{"$f":" IF(CA$2631 = 1, CA2563, IF($H2537 < 0, MAX($H2537 - SUM($L2643:BZ2643), $H2537 * (CA2589 + CA2615)), MAX(0, MIN($H2537 - SUM($L2643:BZ2643), $H2537 *  (CA2589 + CA2615)))))","v":0}]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$45, \"dd mmm yy\") & \" - real - MO5Y\"","v":"Depreciation - capex addition - 01 Apr 04 - real - MO5Y"},null,null,null,"GBP m",null,0,null,{"$f":" IF(M$2631 = 1, M2564, IF($H2538 < 0, MAX($H2538 - SUM($L2644:L2644), $H2538 * (M2590 + M2616)), MAX(0, MIN($H2538 - SUM($L2644:L2644), $H2538 *  (M2590 + M2616)))))","v":0},{"$f":" IF(N$2631 = 1, N2564, IF($H2538 < 0, MAX($H2538 - SUM($L2644:M2644), $H2538 * (N2590 + N2616)), MAX(0, MIN($H2538 - SUM($L2644:M2644), $H2538 *  (N2590 + N2616)))))","v":0},{"$f":" IF(O$2631 = 1, O2564, IF($H2538 < 0, MAX($H2538 - SUM($L2644:N2644), $H2538 * (O2590 + O2616)), MAX(0, MIN($H2538 - SUM($L2644:N2644), $H2538 *  (O2590 + O2616)))))","v":0},{"$f":" IF(P$2631 = 1, P2564, IF($H2538 < 0, MAX($H2538 - SUM($L2644:O2644), $H2538 * (P2590 + P2616)), MAX(0, MIN($H2538 - SUM($L2644:O2644), $H2538 *  (P2590 + P2616)))))","v":0},{"$f":" IF(Q$2631 = 1, Q2564, IF($H2538 < 0, MAX($H2538 - SUM($L2644:P2644), $H2538 * (Q2590 + Q2616)), MAX(0, MIN($H2538 - SUM($L2644:P2644), $H2538 *  (Q2590 + Q2616)))))","v":0},{"$f":" IF(R$2631 = 1, R2564, IF($H2538 < 0, MAX($H2538 - SUM($L2644:Q2644), $H2538 * (R2590 + R2616)), MAX(0, MIN($H2538 - SUM($L2644:Q2644), $H2538 *  (R2590 + R2616)))))","v":0},{"$f":" IF(S$2631 = 1, S2564, IF($H2538 < 0, MAX($H2538 - SUM($L2644:R2644), $H2538 * (S2590 + S2616)), MAX(0, MIN($H2538 - SUM($L2644:R2644), $H2538 *  (S2590 + S2616)))))","v":0},{"$f":" IF(T$2631 = 1, T2564, IF($H2538 < 0, MAX($H2538 - SUM($L2644:S2644), $H2538 * (T2590 + T2616)), MAX(0, MIN($H2538 - SUM($L2644:S2644), $H2538 *  (T2590 + T2616)))))","v":0},{"$f":" IF(U$2631 = 1, U2564, IF($H2538 < 0, MAX($H2538 - SUM($L2644:T2644), $H2538 * (U2590 + U2616)), MAX(0, MIN($H2538 - SUM($L2644:T2644), $H2538 *  (U2590 + U2616)))))","v":0},{"$f":" IF(V$2631 = 1, V2564, IF($H2538 < 0, MAX($H2538 - SUM($L2644:U2644), $H2538 * (V2590 + V2616)), MAX(0, MIN($H2538 - SUM($L2644:U2644), $H2538 *  (V2590 + V2616)))))","v":0},{"$f":" IF(W$2631 = 1, W2564, IF($H2538 < 0, MAX($H2538 - SUM($L2644:V2644), $H2538 * (W2590 + W2616)), MAX(0, MIN($H2538 - SUM($L2644:V2644), $H2538 *  (W2590 + W2616)))))","v":0},{"$f":" IF(X$2631 = 1, X2564, IF($H2538 < 0, MAX($H2538 - SUM($L2644:W2644), $H2538 * (X2590 + X2616)), MAX(0, MIN($H2538 - SUM($L2644:W2644), $H2538 *  (X2590 + X2616)))))","v":0},{"$f":" IF(Y$2631 = 1, Y2564, IF($H2538 < 0, MAX($H2538 - SUM($L2644:X2644), $H2538 * (Y2590 + Y2616)), MAX(0, MIN($H2538 - SUM($L2644:X2644), $H2538 *  (Y2590 + Y2616)))))","v":0},{"$f":" IF(Z$2631 = 1, Z2564, IF($H2538 < 0, MAX($H2538 - SUM($L2644:Y2644), $H2538 * (Z2590 + Z2616)), MAX(0, MIN($H2538 - SUM($L2644:Y2644), $H2538 *  (Z2590 + Z2616)))))","v":0},{"$f":" IF(AA$2631 = 1, AA2564, IF($H2538 < 0, MAX($H2538 - SUM($L2644:Z2644), $H2538 * (AA2590 + AA2616)), MAX(0, MIN($H2538 - SUM($L2644:Z2644), $H2538 *  (AA2590 + AA2616)))))","v":0},{"$f":" IF(AB$2631 = 1, AB2564, IF($H2538 < 0, MAX($H2538 - SUM($L2644:AA2644), $H2538 * (AB2590 + AB2616)), MAX(0, MIN($H2538 - SUM($L2644:AA2644), $H2538 *  (AB2590 + AB2616)))))","v":0},{"$f":" IF(AC$2631 = 1, AC2564, IF($H2538 < 0, MAX($H2538 - SUM($L2644:AB2644), $H2538 * (AC2590 + AC2616)), MAX(0, MIN($H2538 - SUM($L2644:AB2644), $H2538 *  (AC2590 + AC2616)))))","v":0},{"$f":" IF(AD$2631 = 1, AD2564, IF($H2538 < 0, MAX($H2538 - SUM($L2644:AC2644), $H2538 * (AD2590 + AD2616)), MAX(0, MIN($H2538 - SUM($L2644:AC2644), $H2538 *  (AD2590 + AD2616)))))","v":0},{"$f":" IF(AE$2631 = 1, AE2564, IF($H2538 < 0, MAX($H2538 - SUM($L2644:AD2644), $H2538 * (AE2590 + AE2616)), MAX(0, MIN($H2538 - SUM($L2644:AD2644), $H2538 *  (AE2590 + AE2616)))))","v":0},{"$f":" IF(AF$2631 = 1, AF2564, IF($H2538 < 0, MAX($H2538 - SUM($L2644:AE2644), $H2538 * (AF2590 + AF2616)), MAX(0, MIN($H2538 - SUM($L2644:AE2644), $H2538 *  (AF2590 + AF2616)))))","v":0},{"$f":" IF(AG$2631 = 1, AG2564, IF($H2538 < 0, MAX($H2538 - SUM($L2644:AF2644), $H2538 * (AG2590 + AG2616)), MAX(0, MIN($H2538 - SUM($L2644:AF2644), $H2538 *  (AG2590 + AG2616)))))","v":0},{"$f":" IF(AH$2631 = 1, AH2564, IF($H2538 < 0, MAX($H2538 - SUM($L2644:AG2644), $H2538 * (AH2590 + AH2616)), MAX(0, MIN($H2538 - SUM($L2644:AG2644), $H2538 *  (AH2590 + AH2616)))))","v":0},{"$f":" IF(AI$2631 = 1, AI2564, IF($H2538 < 0, MAX($H2538 - SUM($L2644:AH2644), $H2538 * (AI2590 + AI2616)), MAX(0, MIN($H2538 - SUM($L2644:AH2644), $H2538 *  (AI2590 + AI2616)))))","v":0},{"$f":" IF(AJ$2631 = 1, AJ2564, IF($H2538 < 0, MAX($H2538 - SUM($L2644:AI2644), $H2538 * (AJ2590 + AJ2616)), MAX(0, MIN($H2538 - SUM($L2644:AI2644), $H2538 *  (AJ2590 + AJ2616)))))","v":0},{"$f":" IF(AK$2631 = 1, AK2564, IF($H2538 < 0, MAX($H2538 - SUM($L2644:AJ2644), $H2538 * (AK2590 + AK2616)), MAX(0, MIN($H2538 - SUM($L2644:AJ2644), $H2538 *  (AK2590 + AK2616)))))","v":0},{"$f":" IF(AL$2631 = 1, AL2564, IF($H2538 < 0, MAX($H2538 - SUM($L2644:AK2644), $H2538 * (AL2590 + AL2616)), MAX(0, MIN($H2538 - SUM($L2644:AK2644), $H2538 *  (AL2590 + AL2616)))))","v":0},{"$f":" IF(AM$2631 = 1, AM2564, IF($H2538 < 0, MAX($H2538 - SUM($L2644:AL2644), $H2538 * (AM2590 + AM2616)), MAX(0, MIN($H2538 - SUM($L2644:AL2644), $H2538 *  (AM2590 + AM2616)))))","v":0},{"$f":" IF(AN$2631 = 1, AN2564, IF($H2538 < 0, MAX($H2538 - SUM($L2644:AM2644), $H2538 * (AN2590 + AN2616)), MAX(0, MIN($H2538 - SUM($L2644:AM2644), $H2538 *  (AN2590 + AN2616)))))","v":0},{"$f":" IF(AO$2631 = 1, AO2564, IF($H2538 < 0, MAX($H2538 - SUM($L2644:AN2644), $H2538 * (AO2590 + AO2616)), MAX(0, MIN($H2538 - SUM($L2644:AN2644), $H2538 *  (AO2590 + AO2616)))))","v":0},{"$f":" IF(AP$2631 = 1, AP2564, IF($H2538 < 0, MAX($H2538 - SUM($L2644:AO2644), $H2538 * (AP2590 + AP2616)), MAX(0, MIN($H2538 - SUM($L2644:AO2644), $H2538 *  (AP2590 + AP2616)))))","v":0},{"$f":" IF(AQ$2631 = 1, AQ2564, IF($H2538 < 0, MAX($H2538 - SUM($L2644:AP2644), $H2538 * (AQ2590 + AQ2616)), MAX(0, MIN($H2538 - SUM($L2644:AP2644), $H2538 *  (AQ2590 + AQ2616)))))","v":0},{"$f":" IF(AR$2631 = 1, AR2564, IF($H2538 < 0, MAX($H2538 - SUM($L2644:AQ2644), $H2538 * (AR2590 + AR2616)), MAX(0, MIN($H2538 - SUM($L2644:AQ2644), $H2538 *  (AR2590 + AR2616)))))","v":0},{"$f":" IF(AS$2631 = 1, AS2564, IF($H2538 < 0, MAX($H2538 - SUM($L2644:AR2644), $H2538 * (AS2590 + AS2616)), MAX(0, MIN($H2538 - SUM($L2644:AR2644), $H2538 *  (AS2590 + AS2616)))))","v":0},{"$f":" IF(AT$2631 = 1, AT2564, IF($H2538 < 0, MAX($H2538 - SUM($L2644:AS2644), $H2538 * (AT2590 + AT2616)), MAX(0, MIN($H2538 - SUM($L2644:AS2644), $H2538 *  (AT2590 + AT2616)))))","v":0},{"$f":" IF(AU$2631 = 1, AU2564, IF($H2538 < 0, MAX($H2538 - SUM($L2644:AT2644), $H2538 * (AU2590 + AU2616)), MAX(0, MIN($H2538 - SUM($L2644:AT2644), $H2538 *  (AU2590 + AU2616)))))","v":0},{"$f":" IF(AV$2631 = 1, AV2564, IF($H2538 < 0, MAX($H2538 - SUM($L2644:AU2644), $H2538 * (AV2590 + AV2616)), MAX(0, MIN($H2538 - SUM($L2644:AU2644), $H2538 *  (AV2590 + AV2616)))))","v":0},{"$f":" IF(AW$2631 = 1, AW2564, IF($H2538 < 0, MAX($H2538 - SUM($L2644:AV2644), $H2538 * (AW2590 + AW2616)), MAX(0, MIN($H2538 - SUM($L2644:AV2644), $H2538 *  (AW2590 + AW2616)))))","v":0},{"$f":" IF(AX$2631 = 1, AX2564, IF($H2538 < 0, MAX($H2538 - SUM($L2644:AW2644), $H2538 * (AX2590 + AX2616)), MAX(0, MIN($H2538 - SUM($L2644:AW2644), $H2538 *  (AX2590 + AX2616)))))","v":0},{"$f":" IF(AY$2631 = 1, AY2564, IF($H2538 < 0, MAX($H2538 - SUM($L2644:AX2644), $H2538 * (AY2590 + AY2616)), MAX(0, MIN($H2538 - SUM($L2644:AX2644), $H2538 *  (AY2590 + AY2616)))))","v":0},{"$f":" IF(AZ$2631 = 1, AZ2564, IF($H2538 < 0, MAX($H2538 - SUM($L2644:AY2644), $H2538 * (AZ2590 + AZ2616)), MAX(0, MIN($H2538 - SUM($L2644:AY2644), $H2538 *  (AZ2590 + AZ2616)))))","v":0},{"$f":" IF(BA$2631 = 1, BA2564, IF($H2538 < 0, MAX($H2538 - SUM($L2644:AZ2644), $H2538 * (BA2590 + BA2616)), MAX(0, MIN($H2538 - SUM($L2644:AZ2644), $H2538 *  (BA2590 + BA2616)))))","v":0},{"$f":" IF(BB$2631 = 1, BB2564, IF($H2538 < 0, MAX($H2538 - SUM($L2644:BA2644), $H2538 * (BB2590 + BB2616)), MAX(0, MIN($H2538 - SUM($L2644:BA2644), $H2538 *  (BB2590 + BB2616)))))","v":0},{"$f":" IF(BC$2631 = 1, BC2564, IF($H2538 < 0, MAX($H2538 - SUM($L2644:BB2644), $H2538 * (BC2590 + BC2616)), MAX(0, MIN($H2538 - SUM($L2644:BB2644), $H2538 *  (BC2590 + BC2616)))))","v":0},{"$f":" IF(BD$2631 = 1, BD2564, IF($H2538 < 0, MAX($H2538 - SUM($L2644:BC2644), $H2538 * (BD2590 + BD2616)), MAX(0, MIN($H2538 - SUM($L2644:BC2644), $H2538 *  (BD2590 + BD2616)))))","v":0},{"$f":" IF(BE$2631 = 1, BE2564, IF($H2538 < 0, MAX($H2538 - SUM($L2644:BD2644), $H2538 * (BE2590 + BE2616)), MAX(0, MIN($H2538 - SUM($L2644:BD2644), $H2538 *  (BE2590 + BE2616)))))","v":0},{"$f":" IF(BF$2631 = 1, BF2564, IF($H2538 < 0, MAX($H2538 - SUM($L2644:BE2644), $H2538 * (BF2590 + BF2616)), MAX(0, MIN($H2538 - SUM($L2644:BE2644), $H2538 *  (BF2590 + BF2616)))))","v":0},{"$f":" IF(BG$2631 = 1, BG2564, IF($H2538 < 0, MAX($H2538 - SUM($L2644:BF2644), $H2538 * (BG2590 + BG2616)), MAX(0, MIN($H2538 - SUM($L2644:BF2644), $H2538 *  (BG2590 + BG2616)))))","v":0},{"$f":" IF(BH$2631 = 1, BH2564, IF($H2538 < 0, MAX($H2538 - SUM($L2644:BG2644), $H2538 * (BH2590 + BH2616)), MAX(0, MIN($H2538 - SUM($L2644:BG2644), $H2538 *  (BH2590 + BH2616)))))","v":0},{"$f":" IF(BI$2631 = 1, BI2564, IF($H2538 < 0, MAX($H2538 - SUM($L2644:BH2644), $H2538 * (BI2590 + BI2616)), MAX(0, MIN($H2538 - SUM($L2644:BH2644), $H2538 *  (BI2590 + BI2616)))))","v":0},{"$f":" IF(BJ$2631 = 1, BJ2564, IF($H2538 < 0, MAX($H2538 - SUM($L2644:BI2644), $H2538 * (BJ2590 + BJ2616)), MAX(0, MIN($H2538 - SUM($L2644:BI2644), $H2538 *  (BJ2590 + BJ2616)))))","v":0},{"$f":" IF(BK$2631 = 1, BK2564, IF($H2538 < 0, MAX($H2538 - SUM($L2644:BJ2644), $H2538 * (BK2590 + BK2616)), MAX(0, MIN($H2538 - SUM($L2644:BJ2644), $H2538 *  (BK2590 + BK2616)))))","v":0},{"$f":" IF(BL$2631 = 1, BL2564, IF($H2538 < 0, MAX($H2538 - SUM($L2644:BK2644), $H2538 * (BL2590 + BL2616)), MAX(0, MIN($H2538 - SUM($L2644:BK2644), $H2538 *  (BL2590 + BL2616)))))","v":0},{"$f":" IF(BM$2631 = 1, BM2564, IF($H2538 < 0, MAX($H2538 - SUM($L2644:BL2644), $H2538 * (BM2590 + BM2616)), MAX(0, MIN($H2538 - SUM($L2644:BL2644), $H2538 *  (BM2590 + BM2616)))))","v":0},{"$f":" IF(BN$2631 = 1, BN2564, IF($H2538 < 0, MAX($H2538 - SUM($L2644:BM2644), $H2538 * (BN2590 + BN2616)), MAX(0, MIN($H2538 - SUM($L2644:BM2644), $H2538 *  (BN2590 + BN2616)))))","v":0},{"$f":" IF(BO$2631 = 1, BO2564, IF($H2538 < 0, MAX($H2538 - SUM($L2644:BN2644), $H2538 * (BO2590 + BO2616)), MAX(0, MIN($H2538 - SUM($L2644:BN2644), $H2538 *  (BO2590 + BO2616)))))","v":0},{"$f":" IF(BP$2631 = 1, BP2564, IF($H2538 < 0, MAX($H2538 - SUM($L2644:BO2644), $H2538 * (BP2590 + BP2616)), MAX(0, MIN($H2538 - SUM($L2644:BO2644), $H2538 *  (BP2590 + BP2616)))))","v":0},{"$f":" IF(BQ$2631 = 1, BQ2564, IF($H2538 < 0, MAX($H2538 - SUM($L2644:BP2644), $H2538 * (BQ2590 + BQ2616)), MAX(0, MIN($H2538 - SUM($L2644:BP2644), $H2538 *  (BQ2590 + BQ2616)))))","v":0},{"$f":" IF(BR$2631 = 1, BR2564, IF($H2538 < 0, MAX($H2538 - SUM($L2644:BQ2644), $H2538 * (BR2590 + BR2616)), MAX(0, MIN($H2538 - SUM($L2644:BQ2644), $H2538 *  (BR2590 + BR2616)))))","v":0},{"$f":" IF(BS$2631 = 1, BS2564, IF($H2538 < 0, MAX($H2538 - SUM($L2644:BR2644), $H2538 * (BS2590 + BS2616)), MAX(0, MIN($H2538 - SUM($L2644:BR2644), $H2538 *  (BS2590 + BS2616)))))","v":0},{"$f":" IF(BT$2631 = 1, BT2564, IF($H2538 < 0, MAX($H2538 - SUM($L2644:BS2644), $H2538 * (BT2590 + BT2616)), MAX(0, MIN($H2538 - SUM($L2644:BS2644), $H2538 *  (BT2590 + BT2616)))))","v":0},{"$f":" IF(BU$2631 = 1, BU2564, IF($H2538 < 0, MAX($H2538 - SUM($L2644:BT2644), $H2538 * (BU2590 + BU2616)), MAX(0, MIN($H2538 - SUM($L2644:BT2644), $H2538 *  (BU2590 + BU2616)))))","v":0},{"$f":" IF(BV$2631 = 1, BV2564, IF($H2538 < 0, MAX($H2538 - SUM($L2644:BU2644), $H2538 * (BV2590 + BV2616)), MAX(0, MIN($H2538 - SUM($L2644:BU2644), $H2538 *  (BV2590 + BV2616)))))","v":0},{"$f":" IF(BW$2631 = 1, BW2564, IF($H2538 < 0, MAX($H2538 - SUM($L2644:BV2644), $H2538 * (BW2590 + BW2616)), MAX(0, MIN($H2538 - SUM($L2644:BV2644), $H2538 *  (BW2590 + BW2616)))))","v":0},{"$f":" IF(BX$2631 = 1, BX2564, IF($H2538 < 0, MAX($H2538 - SUM($L2644:BW2644), $H2538 * (BX2590 + BX2616)), MAX(0, MIN($H2538 - SUM($L2644:BW2644), $H2538 *  (BX2590 + BX2616)))))","v":0},{"$f":" IF(BY$2631 = 1, BY2564, IF($H2538 < 0, MAX($H2538 - SUM($L2644:BX2644), $H2538 * (BY2590 + BY2616)), MAX(0, MIN($H2538 - SUM($L2644:BX2644), $H2538 *  (BY2590 + BY2616)))))","v":0},{"$f":" IF(BZ$2631 = 1, BZ2564, IF($H2538 < 0, MAX($H2538 - SUM($L2644:BY2644), $H2538 * (BZ2590 + BZ2616)), MAX(0, MIN($H2538 - SUM($L2644:BY2644), $H2538 *  (BZ2590 + BZ2616)))))","v":0},{"$f":" IF(CA$2631 = 1, CA2564, IF($H2538 < 0, MAX($H2538 - SUM($L2644:BZ2644), $H2538 * (CA2590 + CA2616)), MAX(0, MIN($H2538 - SUM($L2644:BZ2644), $H2538 *  (CA2590 + CA2616)))))","v":0}]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$46, \"dd mmm yy\") & \" - real - MO5Y\"","v":"Depreciation - capex addition - 01 Apr 05 - real - MO5Y"},null,null,null,"GBP m",null,0,null,{"$f":" IF(M$2631 = 1, M2565, IF($H2539 < 0, MAX($H2539 - SUM($L2645:L2645), $H2539 * (M2591 + M2617)), MAX(0, MIN($H2539 - SUM($L2645:L2645), $H2539 *  (M2591 + M2617)))))","v":0},{"$f":" IF(N$2631 = 1, N2565, IF($H2539 < 0, MAX($H2539 - SUM($L2645:M2645), $H2539 * (N2591 + N2617)), MAX(0, MIN($H2539 - SUM($L2645:M2645), $H2539 *  (N2591 + N2617)))))","v":0},{"$f":" IF(O$2631 = 1, O2565, IF($H2539 < 0, MAX($H2539 - SUM($L2645:N2645), $H2539 * (O2591 + O2617)), MAX(0, MIN($H2539 - SUM($L2645:N2645), $H2539 *  (O2591 + O2617)))))","v":0},{"$f":" IF(P$2631 = 1, P2565, IF($H2539 < 0, MAX($H2539 - SUM($L2645:O2645), $H2539 * (P2591 + P2617)), MAX(0, MIN($H2539 - SUM($L2645:O2645), $H2539 *  (P2591 + P2617)))))","v":0},{"$f":" IF(Q$2631 = 1, Q2565, IF($H2539 < 0, MAX($H2539 - SUM($L2645:P2645), $H2539 * (Q2591 + Q2617)), MAX(0, MIN($H2539 - SUM($L2645:P2645), $H2539 *  (Q2591 + Q2617)))))","v":0},{"$f":" IF(R$2631 = 1, R2565, IF($H2539 < 0, MAX($H2539 - SUM($L2645:Q2645), $H2539 * (R2591 + R2617)), MAX(0, MIN($H2539 - SUM($L2645:Q2645), $H2539 *  (R2591 + R2617)))))","v":0},{"$f":" IF(S$2631 = 1, S2565, IF($H2539 < 0, MAX($H2539 - SUM($L2645:R2645), $H2539 * (S2591 + S2617)), MAX(0, MIN($H2539 - SUM($L2645:R2645), $H2539 *  (S2591 + S2617)))))","v":0},{"$f":" IF(T$2631 = 1, T2565, IF($H2539 < 0, MAX($H2539 - SUM($L2645:S2645), $H2539 * (T2591 + T2617)), MAX(0, MIN($H2539 - SUM($L2645:S2645), $H2539 *  (T2591 + T2617)))))","v":0},{"$f":" IF(U$2631 = 1, U2565, IF($H2539 < 0, MAX($H2539 - SUM($L2645:T2645), $H2539 * (U2591 + U2617)), MAX(0, MIN($H2539 - SUM($L2645:T2645), $H2539 *  (U2591 + U2617)))))","v":0},{"$f":" IF(V$2631 = 1, V2565, IF($H2539 < 0, MAX($H2539 - SUM($L2645:U2645), $H2539 * (V2591 + V2617)), MAX(0, MIN($H2539 - SUM($L2645:U2645), $H2539 *  (V2591 + V2617)))))","v":0},{"$f":" IF(W$2631 = 1, W2565, IF($H2539 < 0, MAX($H2539 - SUM($L2645:V2645), $H2539 * (W2591 + W2617)), MAX(0, MIN($H2539 - SUM($L2645:V2645), $H2539 *  (W2591 + W2617)))))","v":0},{"$f":" IF(X$2631 = 1, X2565, IF($H2539 < 0, MAX($H2539 - SUM($L2645:W2645), $H2539 * (X2591 + X2617)), MAX(0, MIN($H2539 - SUM($L2645:W2645), $H2539 *  (X2591 + X2617)))))","v":0},{"$f":" IF(Y$2631 = 1, Y2565, IF($H2539 < 0, MAX($H2539 - SUM($L2645:X2645), $H2539 * (Y2591 + Y2617)), MAX(0, MIN($H2539 - SUM($L2645:X2645), $H2539 *  (Y2591 + Y2617)))))","v":0},{"$f":" IF(Z$2631 = 1, Z2565, IF($H2539 < 0, MAX($H2539 - SUM($L2645:Y2645), $H2539 * (Z2591 + Z2617)), MAX(0, MIN($H2539 - SUM($L2645:Y2645), $H2539 *  (Z2591 + Z2617)))))","v":0},{"$f":" IF(AA$2631 = 1, AA2565, IF($H2539 < 0, MAX($H2539 - SUM($L2645:Z2645), $H2539 * (AA2591 + AA2617)), MAX(0, MIN($H2539 - SUM($L2645:Z2645), $H2539 *  (AA2591 + AA2617)))))","v":0},{"$f":" IF(AB$2631 = 1, AB2565, IF($H2539 < 0, MAX($H2539 - SUM($L2645:AA2645), $H2539 * (AB2591 + AB2617)), MAX(0, MIN($H2539 - SUM($L2645:AA2645), $H2539 *  (AB2591 + AB2617)))))","v":0},{"$f":" IF(AC$2631 = 1, AC2565, IF($H2539 < 0, MAX($H2539 - SUM($L2645:AB2645), $H2539 * (AC2591 + AC2617)), MAX(0, MIN($H2539 - SUM($L2645:AB2645), $H2539 *  (AC2591 + AC2617)))))","v":0},{"$f":" IF(AD$2631 = 1, AD2565, IF($H2539 < 0, MAX($H2539 - SUM($L2645:AC2645), $H2539 * (AD2591 + AD2617)), MAX(0, MIN($H2539 - SUM($L2645:AC2645), $H2539 *  (AD2591 + AD2617)))))","v":0},{"$f":" IF(AE$2631 = 1, AE2565, IF($H2539 < 0, MAX($H2539 - SUM($L2645:AD2645), $H2539 * (AE2591 + AE2617)), MAX(0, MIN($H2539 - SUM($L2645:AD2645), $H2539 *  (AE2591 + AE2617)))))","v":0},{"$f":" IF(AF$2631 = 1, AF2565, IF($H2539 < 0, MAX($H2539 - SUM($L2645:AE2645), $H2539 * (AF2591 + AF2617)), MAX(0, MIN($H2539 - SUM($L2645:AE2645), $H2539 *  (AF2591 + AF2617)))))","v":0},{"$f":" IF(AG$2631 = 1, AG2565, IF($H2539 < 0, MAX($H2539 - SUM($L2645:AF2645), $H2539 * (AG2591 + AG2617)), MAX(0, MIN($H2539 - SUM($L2645:AF2645), $H2539 *  (AG2591 + AG2617)))))","v":0},{"$f":" IF(AH$2631 = 1, AH2565, IF($H2539 < 0, MAX($H2539 - SUM($L2645:AG2645), $H2539 * (AH2591 + AH2617)), MAX(0, MIN($H2539 - SUM($L2645:AG2645), $H2539 *  (AH2591 + AH2617)))))","v":0},{"$f":" IF(AI$2631 = 1, AI2565, IF($H2539 < 0, MAX($H2539 - SUM($L2645:AH2645), $H2539 * (AI2591 + AI2617)), MAX(0, MIN($H2539 - SUM($L2645:AH2645), $H2539 *  (AI2591 + AI2617)))))","v":0},{"$f":" IF(AJ$2631 = 1, AJ2565, IF($H2539 < 0, MAX($H2539 - SUM($L2645:AI2645), $H2539 * (AJ2591 + AJ2617)), MAX(0, MIN($H2539 - SUM($L2645:AI2645), $H2539 *  (AJ2591 + AJ2617)))))","v":0},{"$f":" IF(AK$2631 = 1, AK2565, IF($H2539 < 0, MAX($H2539 - SUM($L2645:AJ2645), $H2539 * (AK2591 + AK2617)), MAX(0, MIN($H2539 - SUM($L2645:AJ2645), $H2539 *  (AK2591 + AK2617)))))","v":0},{"$f":" IF(AL$2631 = 1, AL2565, IF($H2539 < 0, MAX($H2539 - SUM($L2645:AK2645), $H2539 * (AL2591 + AL2617)), MAX(0, MIN($H2539 - SUM($L2645:AK2645), $H2539 *  (AL2591 + AL2617)))))","v":0},{"$f":" IF(AM$2631 = 1, AM2565, IF($H2539 < 0, MAX($H2539 - SUM($L2645:AL2645), $H2539 * (AM2591 + AM2617)), MAX(0, MIN($H2539 - SUM($L2645:AL2645), $H2539 *  (AM2591 + AM2617)))))","v":0},{"$f":" IF(AN$2631 = 1, AN2565, IF($H2539 < 0, MAX($H2539 - SUM($L2645:AM2645), $H2539 * (AN2591 + AN2617)), MAX(0, MIN($H2539 - SUM($L2645:AM2645), $H2539 *  (AN2591 + AN2617)))))","v":0},{"$f":" IF(AO$2631 = 1, AO2565, IF($H2539 < 0, MAX($H2539 - SUM($L2645:AN2645), $H2539 * (AO2591 + AO2617)), MAX(0, MIN($H2539 - SUM($L2645:AN2645), $H2539 *  (AO2591 + AO2617)))))","v":0},{"$f":" IF(AP$2631 = 1, AP2565, IF($H2539 < 0, MAX($H2539 - SUM($L2645:AO2645), $H2539 * (AP2591 + AP2617)), MAX(0, MIN($H2539 - SUM($L2645:AO2645), $H2539 *  (AP2591 + AP2617)))))","v":0},{"$f":" IF(AQ$2631 = 1, AQ2565, IF($H2539 < 0, MAX($H2539 - SUM($L2645:AP2645), $H2539 * (AQ2591 + AQ2617)), MAX(0, MIN($H2539 - SUM($L2645:AP2645), $H2539 *  (AQ2591 + AQ2617)))))","v":0},{"$f":" IF(AR$2631 = 1, AR2565, IF($H2539 < 0, MAX($H2539 - SUM($L2645:AQ2645), $H2539 * (AR2591 + AR2617)), MAX(0, MIN($H2539 - SUM($L2645:AQ2645), $H2539 *  (AR2591 + AR2617)))))","v":0},{"$f":" IF(AS$2631 = 1, AS2565, IF($H2539 < 0, MAX($H2539 - SUM($L2645:AR2645), $H2539 * (AS2591 + AS2617)), MAX(0, MIN($H2539 - SUM($L2645:AR2645), $H2539 *  (AS2591 + AS2617)))))","v":0},{"$f":" IF(AT$2631 = 1, AT2565, IF($H2539 < 0, MAX($H2539 - SUM($L2645:AS2645), $H2539 * (AT2591 + AT2617)), MAX(0, MIN($H2539 - SUM($L2645:AS2645), $H2539 *  (AT2591 + AT2617)))))","v":0},{"$f":" IF(AU$2631 = 1, AU2565, IF($H2539 < 0, MAX($H2539 - SUM($L2645:AT2645), $H2539 * (AU2591 + AU2617)), MAX(0, MIN($H2539 - SUM($L2645:AT2645), $H2539 *  (AU2591 + AU2617)))))","v":0},{"$f":" IF(AV$2631 = 1, AV2565, IF($H2539 < 0, MAX($H2539 - SUM($L2645:AU2645), $H2539 * (AV2591 + AV2617)), MAX(0, MIN($H2539 - SUM($L2645:AU2645), $H2539 *  (AV2591 + AV2617)))))","v":0},{"$f":" IF(AW$2631 = 1, AW2565, IF($H2539 < 0, MAX($H2539 - SUM($L2645:AV2645), $H2539 * (AW2591 + AW2617)), MAX(0, MIN($H2539 - SUM($L2645:AV2645), $H2539 *  (AW2591 + AW2617)))))","v":0},{"$f":" IF(AX$2631 = 1, AX2565, IF($H2539 < 0, MAX($H2539 - SUM($L2645:AW2645), $H2539 * (AX2591 + AX2617)), MAX(0, MIN($H2539 - SUM($L2645:AW2645), $H2539 *  (AX2591 + AX2617)))))","v":0},{"$f":" IF(AY$2631 = 1, AY2565, IF($H2539 < 0, MAX($H2539 - SUM($L2645:AX2645), $H2539 * (AY2591 + AY2617)), MAX(0, MIN($H2539 - SUM($L2645:AX2645), $H2539 *  (AY2591 + AY2617)))))","v":0},{"$f":" IF(AZ$2631 = 1, AZ2565, IF($H2539 < 0, MAX($H2539 - SUM($L2645:AY2645), $H2539 * (AZ2591 + AZ2617)), MAX(0, MIN($H2539 - SUM($L2645:AY2645), $H2539 *  (AZ2591 + AZ2617)))))","v":0},{"$f":" IF(BA$2631 = 1, BA2565, IF($H2539 < 0, MAX($H2539 - SUM($L2645:AZ2645), $H2539 * (BA2591 + BA2617)), MAX(0, MIN($H2539 - SUM($L2645:AZ2645), $H2539 *  (BA2591 + BA2617)))))","v":0},{"$f":" IF(BB$2631 = 1, BB2565, IF($H2539 < 0, MAX($H2539 - SUM($L2645:BA2645), $H2539 * (BB2591 + BB2617)), MAX(0, MIN($H2539 - SUM($L2645:BA2645), $H2539 *  (BB2591 + BB2617)))))","v":0},{"$f":" IF(BC$2631 = 1, BC2565, IF($H2539 < 0, MAX($H2539 - SUM($L2645:BB2645), $H2539 * (BC2591 + BC2617)), MAX(0, MIN($H2539 - SUM($L2645:BB2645), $H2539 *  (BC2591 + BC2617)))))","v":0},{"$f":" IF(BD$2631 = 1, BD2565, IF($H2539 < 0, MAX($H2539 - SUM($L2645:BC2645), $H2539 * (BD2591 + BD2617)), MAX(0, MIN($H2539 - SUM($L2645:BC2645), $H2539 *  (BD2591 + BD2617)))))","v":0},{"$f":" IF(BE$2631 = 1, BE2565, IF($H2539 < 0, MAX($H2539 - SUM($L2645:BD2645), $H2539 * (BE2591 + BE2617)), MAX(0, MIN($H2539 - SUM($L2645:BD2645), $H2539 *  (BE2591 + BE2617)))))","v":0},{"$f":" IF(BF$2631 = 1, BF2565, IF($H2539 < 0, MAX($H2539 - SUM($L2645:BE2645), $H2539 * (BF2591 + BF2617)), MAX(0, MIN($H2539 - SUM($L2645:BE2645), $H2539 *  (BF2591 + BF2617)))))","v":0},{"$f":" IF(BG$2631 = 1, BG2565, IF($H2539 < 0, MAX($H2539 - SUM($L2645:BF2645), $H2539 * (BG2591 + BG2617)), MAX(0, MIN($H2539 - SUM($L2645:BF2645), $H2539 *  (BG2591 + BG2617)))))","v":0},{"$f":" IF(BH$2631 = 1, BH2565, IF($H2539 < 0, MAX($H2539 - SUM($L2645:BG2645), $H2539 * (BH2591 + BH2617)), MAX(0, MIN($H2539 - SUM($L2645:BG2645), $H2539 *  (BH2591 + BH2617)))))","v":0},{"$f":" IF(BI$2631 = 1, BI2565, IF($H2539 < 0, MAX($H2539 - SUM($L2645:BH2645), $H2539 * (BI2591 + BI2617)), MAX(0, MIN($H2539 - SUM($L2645:BH2645), $H2539 *  (BI2591 + BI2617)))))","v":0},{"$f":" IF(BJ$2631 = 1, BJ2565, IF($H2539 < 0, MAX($H2539 - SUM($L2645:BI2645), $H2539 * (BJ2591 + BJ2617)), MAX(0, MIN($H2539 - SUM($L2645:BI2645), $H2539 *  (BJ2591 + BJ2617)))))","v":0},{"$f":" IF(BK$2631 = 1, BK2565, IF($H2539 < 0, MAX($H2539 - SUM($L2645:BJ2645), $H2539 * (BK2591 + BK2617)), MAX(0, MIN($H2539 - SUM($L2645:BJ2645), $H2539 *  (BK2591 + BK2617)))))","v":0},{"$f":" IF(BL$2631 = 1, BL2565, IF($H2539 < 0, MAX($H2539 - SUM($L2645:BK2645), $H2539 * (BL2591 + BL2617)), MAX(0, MIN($H2539 - SUM($L2645:BK2645), $H2539 *  (BL2591 + BL2617)))))","v":0},{"$f":" IF(BM$2631 = 1, BM2565, IF($H2539 < 0, MAX($H2539 - SUM($L2645:BL2645), $H2539 * (BM2591 + BM2617)), MAX(0, MIN($H2539 - SUM($L2645:BL2645), $H2539 *  (BM2591 + BM2617)))))","v":0},{"$f":" IF(BN$2631 = 1, BN2565, IF($H2539 < 0, MAX($H2539 - SUM($L2645:BM2645), $H2539 * (BN2591 + BN2617)), MAX(0, MIN($H2539 - SUM($L2645:BM2645), $H2539 *  (BN2591 + BN2617)))))","v":0},{"$f":" IF(BO$2631 = 1, BO2565, IF($H2539 < 0, MAX($H2539 - SUM($L2645:BN2645), $H2539 * (BO2591 + BO2617)), MAX(0, MIN($H2539 - SUM($L2645:BN2645), $H2539 *  (BO2591 + BO2617)))))","v":0},{"$f":" IF(BP$2631 = 1, BP2565, IF($H2539 < 0, MAX($H2539 - SUM($L2645:BO2645), $H2539 * (BP2591 + BP2617)), MAX(0, MIN($H2539 - SUM($L2645:BO2645), $H2539 *  (BP2591 + BP2617)))))","v":0},{"$f":" IF(BQ$2631 = 1, BQ2565, IF($H2539 < 0, MAX($H2539 - SUM($L2645:BP2645), $H2539 * (BQ2591 + BQ2617)), MAX(0, MIN($H2539 - SUM($L2645:BP2645), $H2539 *  (BQ2591 + BQ2617)))))","v":0},{"$f":" IF(BR$2631 = 1, BR2565, IF($H2539 < 0, MAX($H2539 - SUM($L2645:BQ2645), $H2539 * (BR2591 + BR2617)), MAX(0, MIN($H2539 - SUM($L2645:BQ2645), $H2539 *  (BR2591 + BR2617)))))","v":0},{"$f":" IF(BS$2631 = 1, BS2565, IF($H2539 < 0, MAX($H2539 - SUM($L2645:BR2645), $H2539 * (BS2591 + BS2617)), MAX(0, MIN($H2539 - SUM($L2645:BR2645), $H2539 *  (BS2591 + BS2617)))))","v":0},{"$f":" IF(BT$2631 = 1, BT2565, IF($H2539 < 0, MAX($H2539 - SUM($L2645:BS2645), $H2539 * (BT2591 + BT2617)), MAX(0, MIN($H2539 - SUM($L2645:BS2645), $H2539 *  (BT2591 + BT2617)))))","v":0},{"$f":" IF(BU$2631 = 1, BU2565, IF($H2539 < 0, MAX($H2539 - SUM($L2645:BT2645), $H2539 * (BU2591 + BU2617)), MAX(0, MIN($H2539 - SUM($L2645:BT2645), $H2539 *  (BU2591 + BU2617)))))","v":0},{"$f":" IF(BV$2631 = 1, BV2565, IF($H2539 < 0, MAX($H2539 - SUM($L2645:BU2645), $H2539 * (BV2591 + BV2617)), MAX(0, MIN($H2539 - SUM($L2645:BU2645), $H2539 *  (BV2591 + BV2617)))))","v":0},{"$f":" IF(BW$2631 = 1, BW2565, IF($H2539 < 0, MAX($H2539 - SUM($L2645:BV2645), $H2539 * (BW2591 + BW2617)), MAX(0, MIN($H2539 - SUM($L2645:BV2645), $H2539 *  (BW2591 + BW2617)))))","v":0},{"$f":" IF(BX$2631 = 1, BX2565, IF($H2539 < 0, MAX($H2539 - SUM($L2645:BW2645), $H2539 * (BX2591 + BX2617)), MAX(0, MIN($H2539 - SUM($L2645:BW2645), $H2539 *  (BX2591 + BX2617)))))","v":0},{"$f":" IF(BY$2631 = 1, BY2565, IF($H2539 < 0, MAX($H2539 - SUM($L2645:BX2645), $H2539 * (BY2591 + BY2617)), MAX(0, MIN($H2539 - SUM($L2645:BX2645), $H2539 *  (BY2591 + BY2617)))))","v":0},{"$f":" IF(BZ$2631 = 1, BZ2565, IF($H2539 < 0, MAX($H2539 - SUM($L2645:BY2645), $H2539 * (BZ2591 + BZ2617)), MAX(0, MIN($H2539 - SUM($L2645:BY2645), $H2539 *  (BZ2591 + BZ2617)))))","v":0},{"$f":" IF(CA$2631 = 1, CA2565, IF($H2539 < 0, MAX($H2539 - SUM($L2645:BZ2645), $H2539 * (CA2591 + CA2617)), MAX(0, MIN($H2539 - SUM($L2645:BZ2645), $H2539 *  (CA2591 + CA2617)))))","v":0}]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$47, \"dd mmm yy\") & \" - real - MO5Y\"","v":"Depreciation - capex addition - 01 Apr 06 - real - MO5Y"},null,null,null,"GBP m",null,0,null,{"$f":" IF(M$2631 = 1, M2566, IF($H2540 < 0, MAX($H2540 - SUM($L2646:L2646), $H2540 * (M2592 + M2618)), MAX(0, MIN($H2540 - SUM($L2646:L2646), $H2540 *  (M2592 + M2618)))))","v":0},{"$f":" IF(N$2631 = 1, N2566, IF($H2540 < 0, MAX($H2540 - SUM($L2646:M2646), $H2540 * (N2592 + N2618)), MAX(0, MIN($H2540 - SUM($L2646:M2646), $H2540 *  (N2592 + N2618)))))","v":0},{"$f":" IF(O$2631 = 1, O2566, IF($H2540 < 0, MAX($H2540 - SUM($L2646:N2646), $H2540 * (O2592 + O2618)), MAX(0, MIN($H2540 - SUM($L2646:N2646), $H2540 *  (O2592 + O2618)))))","v":0},{"$f":" IF(P$2631 = 1, P2566, IF($H2540 < 0, MAX($H2540 - SUM($L2646:O2646), $H2540 * (P2592 + P2618)), MAX(0, MIN($H2540 - SUM($L2646:O2646), $H2540 *  (P2592 + P2618)))))","v":0},{"$f":" IF(Q$2631 = 1, Q2566, IF($H2540 < 0, MAX($H2540 - SUM($L2646:P2646), $H2540 * (Q2592 + Q2618)), MAX(0, MIN($H2540 - SUM($L2646:P2646), $H2540 *  (Q2592 + Q2618)))))","v":0},{"$f":" IF(R$2631 = 1, R2566, IF($H2540 < 0, MAX($H2540 - SUM($L2646:Q2646), $H2540 * (R2592 + R2618)), MAX(0, MIN($H2540 - SUM($L2646:Q2646), $H2540 *  (R2592 + R2618)))))","v":0},{"$f":" IF(S$2631 = 1, S2566, IF($H2540 < 0, MAX($H2540 - SUM($L2646:R2646), $H2540 * (S2592 + S2618)), MAX(0, MIN($H2540 - SUM($L2646:R2646), $H2540 *  (S2592 + S2618)))))","v":0},{"$f":" IF(T$2631 = 1, T2566, IF($H2540 < 0, MAX($H2540 - SUM($L2646:S2646), $H2540 * (T2592 + T2618)), MAX(0, MIN($H2540 - SUM($L2646:S2646), $H2540 *  (T2592 + T2618)))))","v":0},{"$f":" IF(U$2631 = 1, U2566, IF($H2540 < 0, MAX($H2540 - SUM($L2646:T2646), $H2540 * (U2592 + U2618)), MAX(0, MIN($H2540 - SUM($L2646:T2646), $H2540 *  (U2592 + U2618)))))","v":0},{"$f":" IF(V$2631 = 1, V2566, IF($H2540 < 0, MAX($H2540 - SUM($L2646:U2646), $H2540 * (V2592 + V2618)), MAX(0, MIN($H2540 - SUM($L2646:U2646), $H2540 *  (V2592 + V2618)))))","v":0},{"$f":" IF(W$2631 = 1, W2566, IF($H2540 < 0, MAX($H2540 - SUM($L2646:V2646), $H2540 * (W2592 + W2618)), MAX(0, MIN($H2540 - SUM($L2646:V2646), $H2540 *  (W2592 + W2618)))))","v":0},{"$f":" IF(X$2631 = 1, X2566, IF($H2540 < 0, MAX($H2540 - SUM($L2646:W2646), $H2540 * (X2592 + X2618)), MAX(0, MIN($H2540 - SUM($L2646:W2646), $H2540 *  (X2592 + X2618)))))","v":0},{"$f":" IF(Y$2631 = 1, Y2566, IF($H2540 < 0, MAX($H2540 - SUM($L2646:X2646), $H2540 * (Y2592 + Y2618)), MAX(0, MIN($H2540 - SUM($L2646:X2646), $H2540 *  (Y2592 + Y2618)))))","v":0},{"$f":" IF(Z$2631 = 1, Z2566, IF($H2540 < 0, MAX($H2540 - SUM($L2646:Y2646), $H2540 * (Z2592 + Z2618)), MAX(0, MIN($H2540 - SUM($L2646:Y2646), $H2540 *  (Z2592 + Z2618)))))","v":0},{"$f":" IF(AA$2631 = 1, AA2566, IF($H2540 < 0, MAX($H2540 - SUM($L2646:Z2646), $H2540 * (AA2592 + AA2618)), MAX(0, MIN($H2540 - SUM($L2646:Z2646), $H2540 *  (AA2592 + AA2618)))))","v":0},{"$f":" IF(AB$2631 = 1, AB2566, IF($H2540 < 0, MAX($H2540 - SUM($L2646:AA2646), $H2540 * (AB2592 + AB2618)), MAX(0, MIN($H2540 - SUM($L2646:AA2646), $H2540 *  (AB2592 + AB2618)))))","v":0},{"$f":" IF(AC$2631 = 1, AC2566, IF($H2540 < 0, MAX($H2540 - SUM($L2646:AB2646), $H2540 * (AC2592 + AC2618)), MAX(0, MIN($H2540 - SUM($L2646:AB2646), $H2540 *  (AC2592 + AC2618)))))","v":0},{"$f":" IF(AD$2631 = 1, AD2566, IF($H2540 < 0, MAX($H2540 - SUM($L2646:AC2646), $H2540 * (AD2592 + AD2618)), MAX(0, MIN($H2540 - SUM($L2646:AC2646), $H2540 *  (AD2592 + AD2618)))))","v":0},{"$f":" IF(AE$2631 = 1, AE2566, IF($H2540 < 0, MAX($H2540 - SUM($L2646:AD2646), $H2540 * (AE2592 + AE2618)), MAX(0, MIN($H2540 - SUM($L2646:AD2646), $H2540 *  (AE2592 + AE2618)))))","v":0},{"$f":" IF(AF$2631 = 1, AF2566, IF($H2540 < 0, MAX($H2540 - SUM($L2646:AE2646), $H2540 * (AF2592 + AF2618)), MAX(0, MIN($H2540 - SUM($L2646:AE2646), $H2540 *  (AF2592 + AF2618)))))","v":0},{"$f":" IF(AG$2631 = 1, AG2566, IF($H2540 < 0, MAX($H2540 - SUM($L2646:AF2646), $H2540 * (AG2592 + AG2618)), MAX(0, MIN($H2540 - SUM($L2646:AF2646), $H2540 *  (AG2592 + AG2618)))))","v":0},{"$f":" IF(AH$2631 = 1, AH2566, IF($H2540 < 0, MAX($H2540 - SUM($L2646:AG2646), $H2540 * (AH2592 + AH2618)), MAX(0, MIN($H2540 - SUM($L2646:AG2646), $H2540 *  (AH2592 + AH2618)))))","v":0},{"$f":" IF(AI$2631 = 1, AI2566, IF($H2540 < 0, MAX($H2540 - SUM($L2646:AH2646), $H2540 * (AI2592 + AI2618)), MAX(0, MIN($H2540 - SUM($L2646:AH2646), $H2540 *  (AI2592 + AI2618)))))","v":0},{"$f":" IF(AJ$2631 = 1, AJ2566, IF($H2540 < 0, MAX($H2540 - SUM($L2646:AI2646), $H2540 * (AJ2592 + AJ2618)), MAX(0, MIN($H2540 - SUM($L2646:AI2646), $H2540 *  (AJ2592 + AJ2618)))))","v":0},{"$f":" IF(AK$2631 = 1, AK2566, IF($H2540 < 0, MAX($H2540 - SUM($L2646:AJ2646), $H2540 * (AK2592 + AK2618)), MAX(0, MIN($H2540 - SUM($L2646:AJ2646), $H2540 *  (AK2592 + AK2618)))))","v":0},{"$f":" IF(AL$2631 = 1, AL2566, IF($H2540 < 0, MAX($H2540 - SUM($L2646:AK2646), $H2540 * (AL2592 + AL2618)), MAX(0, MIN($H2540 - SUM($L2646:AK2646), $H2540 *  (AL2592 + AL2618)))))","v":0},{"$f":" IF(AM$2631 = 1, AM2566, IF($H2540 < 0, MAX($H2540 - SUM($L2646:AL2646), $H2540 * (AM2592 + AM2618)), MAX(0, MIN($H2540 - SUM($L2646:AL2646), $H2540 *  (AM2592 + AM2618)))))","v":0},{"$f":" IF(AN$2631 = 1, AN2566, IF($H2540 < 0, MAX($H2540 - SUM($L2646:AM2646), $H2540 * (AN2592 + AN2618)), MAX(0, MIN($H2540 - SUM($L2646:AM2646), $H2540 *  (AN2592 + AN2618)))))","v":0},{"$f":" IF(AO$2631 = 1, AO2566, IF($H2540 < 0, MAX($H2540 - SUM($L2646:AN2646), $H2540 * (AO2592 + AO2618)), MAX(0, MIN($H2540 - SUM($L2646:AN2646), $H2540 *  (AO2592 + AO2618)))))","v":0},{"$f":" IF(AP$2631 = 1, AP2566, IF($H2540 < 0, MAX($H2540 - SUM($L2646:AO2646), $H2540 * (AP2592 + AP2618)), MAX(0, MIN($H2540 - SUM($L2646:AO2646), $H2540 *  (AP2592 + AP2618)))))","v":0},{"$f":" IF(AQ$2631 = 1, AQ2566, IF($H2540 < 0, MAX($H2540 - SUM($L2646:AP2646), $H2540 * (AQ2592 + AQ2618)), MAX(0, MIN($H2540 - SUM($L2646:AP2646), $H2540 *  (AQ2592 + AQ2618)))))","v":0},{"$f":" IF(AR$2631 = 1, AR2566, IF($H2540 < 0, MAX($H2540 - SUM($L2646:AQ2646), $H2540 * (AR2592 + AR2618)), MAX(0, MIN($H2540 - SUM($L2646:AQ2646), $H2540 *  (AR2592 + AR2618)))))","v":0},{"$f":" IF(AS$2631 = 1, AS2566, IF($H2540 < 0, MAX($H2540 - SUM($L2646:AR2646), $H2540 * (AS2592 + AS2618)), MAX(0, MIN($H2540 - SUM($L2646:AR2646), $H2540 *  (AS2592 + AS2618)))))","v":0},{"$f":" IF(AT$2631 = 1, AT2566, IF($H2540 < 0, MAX($H2540 - SUM($L2646:AS2646), $H2540 * (AT2592 + AT2618)), MAX(0, MIN($H2540 - SUM($L2646:AS2646), $H2540 *  (AT2592 + AT2618)))))","v":0},{"$f":" IF(AU$2631 = 1, AU2566, IF($H2540 < 0, MAX($H2540 - SUM($L2646:AT2646), $H2540 * (AU2592 + AU2618)), MAX(0, MIN($H2540 - SUM($L2646:AT2646), $H2540 *  (AU2592 + AU2618)))))","v":0},{"$f":" IF(AV$2631 = 1, AV2566, IF($H2540 < 0, MAX($H2540 - SUM($L2646:AU2646), $H2540 * (AV2592 + AV2618)), MAX(0, MIN($H2540 - SUM($L2646:AU2646), $H2540 *  (AV2592 + AV2618)))))","v":0},{"$f":" IF(AW$2631 = 1, AW2566, IF($H2540 < 0, MAX($H2540 - SUM($L2646:AV2646), $H2540 * (AW2592 + AW2618)), MAX(0, MIN($H2540 - SUM($L2646:AV2646), $H2540 *  (AW2592 + AW2618)))))","v":0},{"$f":" IF(AX$2631 = 1, AX2566, IF($H2540 < 0, MAX($H2540 - SUM($L2646:AW2646), $H2540 * (AX2592 + AX2618)), MAX(0, MIN($H2540 - SUM($L2646:AW2646), $H2540 *  (AX2592 + AX2618)))))","v":0},{"$f":" IF(AY$2631 = 1, AY2566, IF($H2540 < 0, MAX($H2540 - SUM($L2646:AX2646), $H2540 * (AY2592 + AY2618)), MAX(0, MIN($H2540 - SUM($L2646:AX2646), $H2540 *  (AY2592 + AY2618)))))","v":0},{"$f":" IF(AZ$2631 = 1, AZ2566, IF($H2540 < 0, MAX($H2540 - SUM($L2646:AY2646), $H2540 * (AZ2592 + AZ2618)), MAX(0, MIN($H2540 - SUM($L2646:AY2646), $H2540 *  (AZ2592 + AZ2618)))))","v":0},{"$f":" IF(BA$2631 = 1, BA2566, IF($H2540 < 0, MAX($H2540 - SUM($L2646:AZ2646), $H2540 * (BA2592 + BA2618)), MAX(0, MIN($H2540 - SUM($L2646:AZ2646), $H2540 *  (BA2592 + BA2618)))))","v":0},{"$f":" IF(BB$2631 = 1, BB2566, IF($H2540 < 0, MAX($H2540 - SUM($L2646:BA2646), $H2540 * (BB2592 + BB2618)), MAX(0, MIN($H2540 - SUM($L2646:BA2646), $H2540 *  (BB2592 + BB2618)))))","v":0},{"$f":" IF(BC$2631 = 1, BC2566, IF($H2540 < 0, MAX($H2540 - SUM($L2646:BB2646), $H2540 * (BC2592 + BC2618)), MAX(0, MIN($H2540 - SUM($L2646:BB2646), $H2540 *  (BC2592 + BC2618)))))","v":0},{"$f":" IF(BD$2631 = 1, BD2566, IF($H2540 < 0, MAX($H2540 - SUM($L2646:BC2646), $H2540 * (BD2592 + BD2618)), MAX(0, MIN($H2540 - SUM($L2646:BC2646), $H2540 *  (BD2592 + BD2618)))))","v":0},{"$f":" IF(BE$2631 = 1, BE2566, IF($H2540 < 0, MAX($H2540 - SUM($L2646:BD2646), $H2540 * (BE2592 + BE2618)), MAX(0, MIN($H2540 - SUM($L2646:BD2646), $H2540 *  (BE2592 + BE2618)))))","v":0},{"$f":" IF(BF$2631 = 1, BF2566, IF($H2540 < 0, MAX($H2540 - SUM($L2646:BE2646), $H2540 * (BF2592 + BF2618)), MAX(0, MIN($H2540 - SUM($L2646:BE2646), $H2540 *  (BF2592 + BF2618)))))","v":0},{"$f":" IF(BG$2631 = 1, BG2566, IF($H2540 < 0, MAX($H2540 - SUM($L2646:BF2646), $H2540 * (BG2592 + BG2618)), MAX(0, MIN($H2540 - SUM($L2646:BF2646), $H2540 *  (BG2592 + BG2618)))))","v":0},{"$f":" IF(BH$2631 = 1, BH2566, IF($H2540 < 0, MAX($H2540 - SUM($L2646:BG2646), $H2540 * (BH2592 + BH2618)), MAX(0, MIN($H2540 - SUM($L2646:BG2646), $H2540 *  (BH2592 + BH2618)))))","v":0},{"$f":" IF(BI$2631 = 1, BI2566, IF($H2540 < 0, MAX($H2540 - SUM($L2646:BH2646), $H2540 * (BI2592 + BI2618)), MAX(0, MIN($H2540 - SUM($L2646:BH2646), $H2540 *  (BI2592 + BI2618)))))","v":0},{"$f":" IF(BJ$2631 = 1, BJ2566, IF($H2540 < 0, MAX($H2540 - SUM($L2646:BI2646), $H2540 * (BJ2592 + BJ2618)), MAX(0, MIN($H2540 - SUM($L2646:BI2646), $H2540 *  (BJ2592 + BJ2618)))))","v":0},{"$f":" IF(BK$2631 = 1, BK2566, IF($H2540 < 0, MAX($H2540 - SUM($L2646:BJ2646), $H2540 * (BK2592 + BK2618)), MAX(0, MIN($H2540 - SUM($L2646:BJ2646), $H2540 *  (BK2592 + BK2618)))))","v":0},{"$f":" IF(BL$2631 = 1, BL2566, IF($H2540 < 0, MAX($H2540 - SUM($L2646:BK2646), $H2540 * (BL2592 + BL2618)), MAX(0, MIN($H2540 - SUM($L2646:BK2646), $H2540 *  (BL2592 + BL2618)))))","v":0},{"$f":" IF(BM$2631 = 1, BM2566, IF($H2540 < 0, MAX($H2540 - SUM($L2646:BL2646), $H2540 * (BM2592 + BM2618)), MAX(0, MIN($H2540 - SUM($L2646:BL2646), $H2540 *  (BM2592 + BM2618)))))","v":0},{"$f":" IF(BN$2631 = 1, BN2566, IF($H2540 < 0, MAX($H2540 - SUM($L2646:BM2646), $H2540 * (BN2592 + BN2618)), MAX(0, MIN($H2540 - SUM($L2646:BM2646), $H2540 *  (BN2592 + BN2618)))))","v":0},{"$f":" IF(BO$2631 = 1, BO2566, IF($H2540 < 0, MAX($H2540 - SUM($L2646:BN2646), $H2540 * (BO2592 + BO2618)), MAX(0, MIN($H2540 - SUM($L2646:BN2646), $H2540 *  (BO2592 + BO2618)))))","v":0},{"$f":" IF(BP$2631 = 1, BP2566, IF($H2540 < 0, MAX($H2540 - SUM($L2646:BO2646), $H2540 * (BP2592 + BP2618)), MAX(0, MIN($H2540 - SUM($L2646:BO2646), $H2540 *  (BP2592 + BP2618)))))","v":0},{"$f":" IF(BQ$2631 = 1, BQ2566, IF($H2540 < 0, MAX($H2540 - SUM($L2646:BP2646), $H2540 * (BQ2592 + BQ2618)), MAX(0, MIN($H2540 - SUM($L2646:BP2646), $H2540 *  (BQ2592 + BQ2618)))))","v":0},{"$f":" IF(BR$2631 = 1, BR2566, IF($H2540 < 0, MAX($H2540 - SUM($L2646:BQ2646), $H2540 * (BR2592 + BR2618)), MAX(0, MIN($H2540 - SUM($L2646:BQ2646), $H2540 *  (BR2592 + BR2618)))))","v":0},{"$f":" IF(BS$2631 = 1, BS2566, IF($H2540 < 0, MAX($H2540 - SUM($L2646:BR2646), $H2540 * (BS2592 + BS2618)), MAX(0, MIN($H2540 - SUM($L2646:BR2646), $H2540 *  (BS2592 + BS2618)))))","v":0},{"$f":" IF(BT$2631 = 1, BT2566, IF($H2540 < 0, MAX($H2540 - SUM($L2646:BS2646), $H2540 * (BT2592 + BT2618)), MAX(0, MIN($H2540 - SUM($L2646:BS2646), $H2540 *  (BT2592 + BT2618)))))","v":0},{"$f":" IF(BU$2631 = 1, BU2566, IF($H2540 < 0, MAX($H2540 - SUM($L2646:BT2646), $H2540 * (BU2592 + BU2618)), MAX(0, MIN($H2540 - SUM($L2646:BT2646), $H2540 *  (BU2592 + BU2618)))))","v":0},{"$f":" IF(BV$2631 = 1, BV2566, IF($H2540 < 0, MAX($H2540 - SUM($L2646:BU2646), $H2540 * (BV2592 + BV2618)), MAX(0, MIN($H2540 - SUM($L2646:BU2646), $H2540 *  (BV2592 + BV2618)))))","v":0},{"$f":" IF(BW$2631 = 1, BW2566, IF($H2540 < 0, MAX($H2540 - SUM($L2646:BV2646), $H2540 * (BW2592 + BW2618)), MAX(0, MIN($H2540 - SUM($L2646:BV2646), $H2540 *  (BW2592 + BW2618)))))","v":0},{"$f":" IF(BX$2631 = 1, BX2566, IF($H2540 < 0, MAX($H2540 - SUM($L2646:BW2646), $H2540 * (BX2592 + BX2618)), MAX(0, MIN($H2540 - SUM($L2646:BW2646), $H2540 *  (BX2592 + BX2618)))))","v":0},{"$f":" IF(BY$2631 = 1, BY2566, IF($H2540 < 0, MAX($H2540 - SUM($L2646:BX2646), $H2540 * (BY2592 + BY2618)), MAX(0, MIN($H2540 - SUM($L2646:BX2646), $H2540 *  (BY2592 + BY2618)))))","v":0},{"$f":" IF(BZ$2631 = 1, BZ2566, IF($H2540 < 0, MAX($H2540 - SUM($L2646:BY2646), $H2540 * (BZ2592 + BZ2618)), MAX(0, MIN($H2540 - SUM($L2646:BY2646), $H2540 *  (BZ2592 + BZ2618)))))","v":0},{"$f":" IF(CA$2631 = 1, CA2566, IF($H2540 < 0, MAX($H2540 - SUM($L2646:BZ2646), $H2540 * (CA2592 + CA2618)), MAX(0, MIN($H2540 - SUM($L2646:BZ2646), $H2540 *  (CA2592 + CA2618)))))","v":0}]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$48, \"dd mmm yy\") & \" - real - MO5Y\"","v":"Depreciation - capex addition - 01 Apr 07 - real - MO5Y"},null,null,null,"GBP m",null,0,null,{"$f":" IF(M$2631 = 1, M2567, IF($H2541 < 0, MAX($H2541 - SUM($L2647:L2647), $H2541 * (M2593 + M2619)), MAX(0, MIN($H2541 - SUM($L2647:L2647), $H2541 *  (M2593 + M2619)))))","v":0},{"$f":" IF(N$2631 = 1, N2567, IF($H2541 < 0, MAX($H2541 - SUM($L2647:M2647), $H2541 * (N2593 + N2619)), MAX(0, MIN($H2541 - SUM($L2647:M2647), $H2541 *  (N2593 + N2619)))))","v":0},{"$f":" IF(O$2631 = 1, O2567, IF($H2541 < 0, MAX($H2541 - SUM($L2647:N2647), $H2541 * (O2593 + O2619)), MAX(0, MIN($H2541 - SUM($L2647:N2647), $H2541 *  (O2593 + O2619)))))","v":0},{"$f":" IF(P$2631 = 1, P2567, IF($H2541 < 0, MAX($H2541 - SUM($L2647:O2647), $H2541 * (P2593 + P2619)), MAX(0, MIN($H2541 - SUM($L2647:O2647), $H2541 *  (P2593 + P2619)))))","v":0},{"$f":" IF(Q$2631 = 1, Q2567, IF($H2541 < 0, MAX($H2541 - SUM($L2647:P2647), $H2541 * (Q2593 + Q2619)), MAX(0, MIN($H2541 - SUM($L2647:P2647), $H2541 *  (Q2593 + Q2619)))))","v":0},{"$f":" IF(R$2631 = 1, R2567, IF($H2541 < 0, MAX($H2541 - SUM($L2647:Q2647), $H2541 * (R2593 + R2619)), MAX(0, MIN($H2541 - SUM($L2647:Q2647), $H2541 *  (R2593 + R2619)))))","v":0},{"$f":" IF(S$2631 = 1, S2567, IF($H2541 < 0, MAX($H2541 - SUM($L2647:R2647), $H2541 * (S2593 + S2619)), MAX(0, MIN($H2541 - SUM($L2647:R2647), $H2541 *  (S2593 + S2619)))))","v":0},{"$f":" IF(T$2631 = 1, T2567, IF($H2541 < 0, MAX($H2541 - SUM($L2647:S2647), $H2541 * (T2593 + T2619)), MAX(0, MIN($H2541 - SUM($L2647:S2647), $H2541 *  (T2593 + T2619)))))","v":0},{"$f":" IF(U$2631 = 1, U2567, IF($H2541 < 0, MAX($H2541 - SUM($L2647:T2647), $H2541 * (U2593 + U2619)), MAX(0, MIN($H2541 - SUM($L2647:T2647), $H2541 *  (U2593 + U2619)))))","v":0},{"$f":" IF(V$2631 = 1, V2567, IF($H2541 < 0, MAX($H2541 - SUM($L2647:U2647), $H2541 * (V2593 + V2619)), MAX(0, MIN($H2541 - SUM($L2647:U2647), $H2541 *  (V2593 + V2619)))))","v":0},{"$f":" IF(W$2631 = 1, W2567, IF($H2541 < 0, MAX($H2541 - SUM($L2647:V2647), $H2541 * (W2593 + W2619)), MAX(0, MIN($H2541 - SUM($L2647:V2647), $H2541 *  (W2593 + W2619)))))","v":0},{"$f":" IF(X$2631 = 1, X2567, IF($H2541 < 0, MAX($H2541 - SUM($L2647:W2647), $H2541 * (X2593 + X2619)), MAX(0, MIN($H2541 - SUM($L2647:W2647), $H2541 *  (X2593 + X2619)))))","v":0},{"$f":" IF(Y$2631 = 1, Y2567, IF($H2541 < 0, MAX($H2541 - SUM($L2647:X2647), $H2541 * (Y2593 + Y2619)), MAX(0, MIN($H2541 - SUM($L2647:X2647), $H2541 *  (Y2593 + Y2619)))))","v":0},{"$f":" IF(Z$2631 = 1, Z2567, IF($H2541 < 0, MAX($H2541 - SUM($L2647:Y2647), $H2541 * (Z2593 + Z2619)), MAX(0, MIN($H2541 - SUM($L2647:Y2647), $H2541 *  (Z2593 + Z2619)))))","v":0},{"$f":" IF(AA$2631 = 1, AA2567, IF($H2541 < 0, MAX($H2541 - SUM($L2647:Z2647), $H2541 * (AA2593 + AA2619)), MAX(0, MIN($H2541 - SUM($L2647:Z2647), $H2541 *  (AA2593 + AA2619)))))","v":0},{"$f":" IF(AB$2631 = 1, AB2567, IF($H2541 < 0, MAX($H2541 - SUM($L2647:AA2647), $H2541 * (AB2593 + AB2619)), MAX(0, MIN($H2541 - SUM($L2647:AA2647), $H2541 *  (AB2593 + AB2619)))))","v":0},{"$f":" IF(AC$2631 = 1, AC2567, IF($H2541 < 0, MAX($H2541 - SUM($L2647:AB2647), $H2541 * (AC2593 + AC2619)), MAX(0, MIN($H2541 - SUM($L2647:AB2647), $H2541 *  (AC2593 + AC2619)))))","v":0},{"$f":" IF(AD$2631 = 1, AD2567, IF($H2541 < 0, MAX($H2541 - SUM($L2647:AC2647), $H2541 * (AD2593 + AD2619)), MAX(0, MIN($H2541 - SUM($L2647:AC2647), $H2541 *  (AD2593 + AD2619)))))","v":0},{"$f":" IF(AE$2631 = 1, AE2567, IF($H2541 < 0, MAX($H2541 - SUM($L2647:AD2647), $H2541 * (AE2593 + AE2619)), MAX(0, MIN($H2541 - SUM($L2647:AD2647), $H2541 *  (AE2593 + AE2619)))))","v":0},{"$f":" IF(AF$2631 = 1, AF2567, IF($H2541 < 0, MAX($H2541 - SUM($L2647:AE2647), $H2541 * (AF2593 + AF2619)), MAX(0, MIN($H2541 - SUM($L2647:AE2647), $H2541 *  (AF2593 + AF2619)))))","v":0},{"$f":" IF(AG$2631 = 1, AG2567, IF($H2541 < 0, MAX($H2541 - SUM($L2647:AF2647), $H2541 * (AG2593 + AG2619)), MAX(0, MIN($H2541 - SUM($L2647:AF2647), $H2541 *  (AG2593 + AG2619)))))","v":0},{"$f":" IF(AH$2631 = 1, AH2567, IF($H2541 < 0, MAX($H2541 - SUM($L2647:AG2647), $H2541 * (AH2593 + AH2619)), MAX(0, MIN($H2541 - SUM($L2647:AG2647), $H2541 *  (AH2593 + AH2619)))))","v":0},{"$f":" IF(AI$2631 = 1, AI2567, IF($H2541 < 0, MAX($H2541 - SUM($L2647:AH2647), $H2541 * (AI2593 + AI2619)), MAX(0, MIN($H2541 - SUM($L2647:AH2647), $H2541 *  (AI2593 + AI2619)))))","v":0},{"$f":" IF(AJ$2631 = 1, AJ2567, IF($H2541 < 0, MAX($H2541 - SUM($L2647:AI2647), $H2541 * (AJ2593 + AJ2619)), MAX(0, MIN($H2541 - SUM($L2647:AI2647), $H2541 *  (AJ2593 + AJ2619)))))","v":0},{"$f":" IF(AK$2631 = 1, AK2567, IF($H2541 < 0, MAX($H2541 - SUM($L2647:AJ2647), $H2541 * (AK2593 + AK2619)), MAX(0, MIN($H2541 - SUM($L2647:AJ2647), $H2541 *  (AK2593 + AK2619)))))","v":0},{"$f":" IF(AL$2631 = 1, AL2567, IF($H2541 < 0, MAX($H2541 - SUM($L2647:AK2647), $H2541 * (AL2593 + AL2619)), MAX(0, MIN($H2541 - SUM($L2647:AK2647), $H2541 *  (AL2593 + AL2619)))))","v":0},{"$f":" IF(AM$2631 = 1, AM2567, IF($H2541 < 0, MAX($H2541 - SUM($L2647:AL2647), $H2541 * (AM2593 + AM2619)), MAX(0, MIN($H2541 - SUM($L2647:AL2647), $H2541 *  (AM2593 + AM2619)))))","v":0},{"$f":" IF(AN$2631 = 1, AN2567, IF($H2541 < 0, MAX($H2541 - SUM($L2647:AM2647), $H2541 * (AN2593 + AN2619)), MAX(0, MIN($H2541 - SUM($L2647:AM2647), $H2541 *  (AN2593 + AN2619)))))","v":0},{"$f":" IF(AO$2631 = 1, AO2567, IF($H2541 < 0, MAX($H2541 - SUM($L2647:AN2647), $H2541 * (AO2593 + AO2619)), MAX(0, MIN($H2541 - SUM($L2647:AN2647), $H2541 *  (AO2593 + AO2619)))))","v":0},{"$f":" IF(AP$2631 = 1, AP2567, IF($H2541 < 0, MAX($H2541 - SUM($L2647:AO2647), $H2541 * (AP2593 + AP2619)), MAX(0, MIN($H2541 - SUM($L2647:AO2647), $H2541 *  (AP2593 + AP2619)))))","v":0},{"$f":" IF(AQ$2631 = 1, AQ2567, IF($H2541 < 0, MAX($H2541 - SUM($L2647:AP2647), $H2541 * (AQ2593 + AQ2619)), MAX(0, MIN($H2541 - SUM($L2647:AP2647), $H2541 *  (AQ2593 + AQ2619)))))","v":0},{"$f":" IF(AR$2631 = 1, AR2567, IF($H2541 < 0, MAX($H2541 - SUM($L2647:AQ2647), $H2541 * (AR2593 + AR2619)), MAX(0, MIN($H2541 - SUM($L2647:AQ2647), $H2541 *  (AR2593 + AR2619)))))","v":0},{"$f":" IF(AS$2631 = 1, AS2567, IF($H2541 < 0, MAX($H2541 - SUM($L2647:AR2647), $H2541 * (AS2593 + AS2619)), MAX(0, MIN($H2541 - SUM($L2647:AR2647), $H2541 *  (AS2593 + AS2619)))))","v":0},{"$f":" IF(AT$2631 = 1, AT2567, IF($H2541 < 0, MAX($H2541 - SUM($L2647:AS2647), $H2541 * (AT2593 + AT2619)), MAX(0, MIN($H2541 - SUM($L2647:AS2647), $H2541 *  (AT2593 + AT2619)))))","v":0},{"$f":" IF(AU$2631 = 1, AU2567, IF($H2541 < 0, MAX($H2541 - SUM($L2647:AT2647), $H2541 * (AU2593 + AU2619)), MAX(0, MIN($H2541 - SUM($L2647:AT2647), $H2541 *  (AU2593 + AU2619)))))","v":0},{"$f":" IF(AV$2631 = 1, AV2567, IF($H2541 < 0, MAX($H2541 - SUM($L2647:AU2647), $H2541 * (AV2593 + AV2619)), MAX(0, MIN($H2541 - SUM($L2647:AU2647), $H2541 *  (AV2593 + AV2619)))))","v":0},{"$f":" IF(AW$2631 = 1, AW2567, IF($H2541 < 0, MAX($H2541 - SUM($L2647:AV2647), $H2541 * (AW2593 + AW2619)), MAX(0, MIN($H2541 - SUM($L2647:AV2647), $H2541 *  (AW2593 + AW2619)))))","v":0},{"$f":" IF(AX$2631 = 1, AX2567, IF($H2541 < 0, MAX($H2541 - SUM($L2647:AW2647), $H2541 * (AX2593 + AX2619)), MAX(0, MIN($H2541 - SUM($L2647:AW2647), $H2541 *  (AX2593 + AX2619)))))","v":0},{"$f":" IF(AY$2631 = 1, AY2567, IF($H2541 < 0, MAX($H2541 - SUM($L2647:AX2647), $H2541 * (AY2593 + AY2619)), MAX(0, MIN($H2541 - SUM($L2647:AX2647), $H2541 *  (AY2593 + AY2619)))))","v":0},{"$f":" IF(AZ$2631 = 1, AZ2567, IF($H2541 < 0, MAX($H2541 - SUM($L2647:AY2647), $H2541 * (AZ2593 + AZ2619)), MAX(0, MIN($H2541 - SUM($L2647:AY2647), $H2541 *  (AZ2593 + AZ2619)))))","v":0},{"$f":" IF(BA$2631 = 1, BA2567, IF($H2541 < 0, MAX($H2541 - SUM($L2647:AZ2647), $H2541 * (BA2593 + BA2619)), MAX(0, MIN($H2541 - SUM($L2647:AZ2647), $H2541 *  (BA2593 + BA2619)))))","v":0},{"$f":" IF(BB$2631 = 1, BB2567, IF($H2541 < 0, MAX($H2541 - SUM($L2647:BA2647), $H2541 * (BB2593 + BB2619)), MAX(0, MIN($H2541 - SUM($L2647:BA2647), $H2541 *  (BB2593 + BB2619)))))","v":0},{"$f":" IF(BC$2631 = 1, BC2567, IF($H2541 < 0, MAX($H2541 - SUM($L2647:BB2647), $H2541 * (BC2593 + BC2619)), MAX(0, MIN($H2541 - SUM($L2647:BB2647), $H2541 *  (BC2593 + BC2619)))))","v":0},{"$f":" IF(BD$2631 = 1, BD2567, IF($H2541 < 0, MAX($H2541 - SUM($L2647:BC2647), $H2541 * (BD2593 + BD2619)), MAX(0, MIN($H2541 - SUM($L2647:BC2647), $H2541 *  (BD2593 + BD2619)))))","v":0},{"$f":" IF(BE$2631 = 1, BE2567, IF($H2541 < 0, MAX($H2541 - SUM($L2647:BD2647), $H2541 * (BE2593 + BE2619)), MAX(0, MIN($H2541 - SUM($L2647:BD2647), $H2541 *  (BE2593 + BE2619)))))","v":0},{"$f":" IF(BF$2631 = 1, BF2567, IF($H2541 < 0, MAX($H2541 - SUM($L2647:BE2647), $H2541 * (BF2593 + BF2619)), MAX(0, MIN($H2541 - SUM($L2647:BE2647), $H2541 *  (BF2593 + BF2619)))))","v":0},{"$f":" IF(BG$2631 = 1, BG2567, IF($H2541 < 0, MAX($H2541 - SUM($L2647:BF2647), $H2541 * (BG2593 + BG2619)), MAX(0, MIN($H2541 - SUM($L2647:BF2647), $H2541 *  (BG2593 + BG2619)))))","v":0},{"$f":" IF(BH$2631 = 1, BH2567, IF($H2541 < 0, MAX($H2541 - SUM($L2647:BG2647), $H2541 * (BH2593 + BH2619)), MAX(0, MIN($H2541 - SUM($L2647:BG2647), $H2541 *  (BH2593 + BH2619)))))","v":0},{"$f":" IF(BI$2631 = 1, BI2567, IF($H2541 < 0, MAX($H2541 - SUM($L2647:BH2647), $H2541 * (BI2593 + BI2619)), MAX(0, MIN($H2541 - SUM($L2647:BH2647), $H2541 *  (BI2593 + BI2619)))))","v":0},{"$f":" IF(BJ$2631 = 1, BJ2567, IF($H2541 < 0, MAX($H2541 - SUM($L2647:BI2647), $H2541 * (BJ2593 + BJ2619)), MAX(0, MIN($H2541 - SUM($L2647:BI2647), $H2541 *  (BJ2593 + BJ2619)))))","v":0},{"$f":" IF(BK$2631 = 1, BK2567, IF($H2541 < 0, MAX($H2541 - SUM($L2647:BJ2647), $H2541 * (BK2593 + BK2619)), MAX(0, MIN($H2541 - SUM($L2647:BJ2647), $H2541 *  (BK2593 + BK2619)))))","v":0},{"$f":" IF(BL$2631 = 1, BL2567, IF($H2541 < 0, MAX($H2541 - SUM($L2647:BK2647), $H2541 * (BL2593 + BL2619)), MAX(0, MIN($H2541 - SUM($L2647:BK2647), $H2541 *  (BL2593 + BL2619)))))","v":0},{"$f":" IF(BM$2631 = 1, BM2567, IF($H2541 < 0, MAX($H2541 - SUM($L2647:BL2647), $H2541 * (BM2593 + BM2619)), MAX(0, MIN($H2541 - SUM($L2647:BL2647), $H2541 *  (BM2593 + BM2619)))))","v":0},{"$f":" IF(BN$2631 = 1, BN2567, IF($H2541 < 0, MAX($H2541 - SUM($L2647:BM2647), $H2541 * (BN2593 + BN2619)), MAX(0, MIN($H2541 - SUM($L2647:BM2647), $H2541 *  (BN2593 + BN2619)))))","v":0},{"$f":" IF(BO$2631 = 1, BO2567, IF($H2541 < 0, MAX($H2541 - SUM($L2647:BN2647), $H2541 * (BO2593 + BO2619)), MAX(0, MIN($H2541 - SUM($L2647:BN2647), $H2541 *  (BO2593 + BO2619)))))","v":0},{"$f":" IF(BP$2631 = 1, BP2567, IF($H2541 < 0, MAX($H2541 - SUM($L2647:BO2647), $H2541 * (BP2593 + BP2619)), MAX(0, MIN($H2541 - SUM($L2647:BO2647), $H2541 *  (BP2593 + BP2619)))))","v":0},{"$f":" IF(BQ$2631 = 1, BQ2567, IF($H2541 < 0, MAX($H2541 - SUM($L2647:BP2647), $H2541 * (BQ2593 + BQ2619)), MAX(0, MIN($H2541 - SUM($L2647:BP2647), $H2541 *  (BQ2593 + BQ2619)))))","v":0},{"$f":" IF(BR$2631 = 1, BR2567, IF($H2541 < 0, MAX($H2541 - SUM($L2647:BQ2647), $H2541 * (BR2593 + BR2619)), MAX(0, MIN($H2541 - SUM($L2647:BQ2647), $H2541 *  (BR2593 + BR2619)))))","v":0},{"$f":" IF(BS$2631 = 1, BS2567, IF($H2541 < 0, MAX($H2541 - SUM($L2647:BR2647), $H2541 * (BS2593 + BS2619)), MAX(0, MIN($H2541 - SUM($L2647:BR2647), $H2541 *  (BS2593 + BS2619)))))","v":0},{"$f":" IF(BT$2631 = 1, BT2567, IF($H2541 < 0, MAX($H2541 - SUM($L2647:BS2647), $H2541 * (BT2593 + BT2619)), MAX(0, MIN($H2541 - SUM($L2647:BS2647), $H2541 *  (BT2593 + BT2619)))))","v":0},{"$f":" IF(BU$2631 = 1, BU2567, IF($H2541 < 0, MAX($H2541 - SUM($L2647:BT2647), $H2541 * (BU2593 + BU2619)), MAX(0, MIN($H2541 - SUM($L2647:BT2647), $H2541 *  (BU2593 + BU2619)))))","v":0},{"$f":" IF(BV$2631 = 1, BV2567, IF($H2541 < 0, MAX($H2541 - SUM($L2647:BU2647), $H2541 * (BV2593 + BV2619)), MAX(0, MIN($H2541 - SUM($L2647:BU2647), $H2541 *  (BV2593 + BV2619)))))","v":0},{"$f":" IF(BW$2631 = 1, BW2567, IF($H2541 < 0, MAX($H2541 - SUM($L2647:BV2647), $H2541 * (BW2593 + BW2619)), MAX(0, MIN($H2541 - SUM($L2647:BV2647), $H2541 *  (BW2593 + BW2619)))))","v":0},{"$f":" IF(BX$2631 = 1, BX2567, IF($H2541 < 0, MAX($H2541 - SUM($L2647:BW2647), $H2541 * (BX2593 + BX2619)), MAX(0, MIN($H2541 - SUM($L2647:BW2647), $H2541 *  (BX2593 + BX2619)))))","v":0},{"$f":" IF(BY$2631 = 1, BY2567, IF($H2541 < 0, MAX($H2541 - SUM($L2647:BX2647), $H2541 * (BY2593 + BY2619)), MAX(0, MIN($H2541 - SUM($L2647:BX2647), $H2541 *  (BY2593 + BY2619)))))","v":0},{"$f":" IF(BZ$2631 = 1, BZ2567, IF($H2541 < 0, MAX($H2541 - SUM($L2647:BY2647), $H2541 * (BZ2593 + BZ2619)), MAX(0, MIN($H2541 - SUM($L2647:BY2647), $H2541 *  (BZ2593 + BZ2619)))))","v":0},{"$f":" IF(CA$2631 = 1, CA2567, IF($H2541 < 0, MAX($H2541 - SUM($L2647:BZ2647), $H2541 * (CA2593 + CA2619)), MAX(0, MIN($H2541 - SUM($L2647:BZ2647), $H2541 *  (CA2593 + CA2619)))))","v":0}]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$49, \"dd mmm yy\") & \" - real - MO5Y\"","v":"Depreciation - capex addition - 01 Apr 08 - real - MO5Y"},null,null,null,"GBP m",null,0,null,{"$f":" IF(M$2631 = 1, M2568, IF($H2542 < 0, MAX($H2542 - SUM($L2648:L2648), $H2542 * (M2594 + M2620)), MAX(0, MIN($H2542 - SUM($L2648:L2648), $H2542 *  (M2594 + M2620)))))","v":0},{"$f":" IF(N$2631 = 1, N2568, IF($H2542 < 0, MAX($H2542 - SUM($L2648:M2648), $H2542 * (N2594 + N2620)), MAX(0, MIN($H2542 - SUM($L2648:M2648), $H2542 *  (N2594 + N2620)))))","v":0},{"$f":" IF(O$2631 = 1, O2568, IF($H2542 < 0, MAX($H2542 - SUM($L2648:N2648), $H2542 * (O2594 + O2620)), MAX(0, MIN($H2542 - SUM($L2648:N2648), $H2542 *  (O2594 + O2620)))))","v":0},{"$f":" IF(P$2631 = 1, P2568, IF($H2542 < 0, MAX($H2542 - SUM($L2648:O2648), $H2542 * (P2594 + P2620)), MAX(0, MIN($H2542 - SUM($L2648:O2648), $H2542 *  (P2594 + P2620)))))","v":0},{"$f":" IF(Q$2631 = 1, Q2568, IF($H2542 < 0, MAX($H2542 - SUM($L2648:P2648), $H2542 * (Q2594 + Q2620)), MAX(0, MIN($H2542 - SUM($L2648:P2648), $H2542 *  (Q2594 + Q2620)))))","v":0},{"$f":" IF(R$2631 = 1, R2568, IF($H2542 < 0, MAX($H2542 - SUM($L2648:Q2648), $H2542 * (R2594 + R2620)), MAX(0, MIN($H2542 - SUM($L2648:Q2648), $H2542 *  (R2594 + R2620)))))","v":0},{"$f":" IF(S$2631 = 1, S2568, IF($H2542 < 0, MAX($H2542 - SUM($L2648:R2648), $H2542 * (S2594 + S2620)), MAX(0, MIN($H2542 - SUM($L2648:R2648), $H2542 *  (S2594 + S2620)))))","v":0},{"$f":" IF(T$2631 = 1, T2568, IF($H2542 < 0, MAX($H2542 - SUM($L2648:S2648), $H2542 * (T2594 + T2620)), MAX(0, MIN($H2542 - SUM($L2648:S2648), $H2542 *  (T2594 + T2620)))))","v":0},{"$f":" IF(U$2631 = 1, U2568, IF($H2542 < 0, MAX($H2542 - SUM($L2648:T2648), $H2542 * (U2594 + U2620)), MAX(0, MIN($H2542 - SUM($L2648:T2648), $H2542 *  (U2594 + U2620)))))","v":0},{"$f":" IF(V$2631 = 1, V2568, IF($H2542 < 0, MAX($H2542 - SUM($L2648:U2648), $H2542 * (V2594 + V2620)), MAX(0, MIN($H2542 - SUM($L2648:U2648), $H2542 *  (V2594 + V2620)))))","v":0},{"$f":" IF(W$2631 = 1, W2568, IF($H2542 < 0, MAX($H2542 - SUM($L2648:V2648), $H2542 * (W2594 + W2620)), MAX(0, MIN($H2542 - SUM($L2648:V2648), $H2542 *  (W2594 + W2620)))))","v":0},{"$f":" IF(X$2631 = 1, X2568, IF($H2542 < 0, MAX($H2542 - SUM($L2648:W2648), $H2542 * (X2594 + X2620)), MAX(0, MIN($H2542 - SUM($L2648:W2648), $H2542 *  (X2594 + X2620)))))","v":0},{"$f":" IF(Y$2631 = 1, Y2568, IF($H2542 < 0, MAX($H2542 - SUM($L2648:X2648), $H2542 * (Y2594 + Y2620)), MAX(0, MIN($H2542 - SUM($L2648:X2648), $H2542 *  (Y2594 + Y2620)))))","v":0},{"$f":" IF(Z$2631 = 1, Z2568, IF($H2542 < 0, MAX($H2542 - SUM($L2648:Y2648), $H2542 * (Z2594 + Z2620)), MAX(0, MIN($H2542 - SUM($L2648:Y2648), $H2542 *  (Z2594 + Z2620)))))","v":0},{"$f":" IF(AA$2631 = 1, AA2568, IF($H2542 < 0, MAX($H2542 - SUM($L2648:Z2648), $H2542 * (AA2594 + AA2620)), MAX(0, MIN($H2542 - SUM($L2648:Z2648), $H2542 *  (AA2594 + AA2620)))))","v":0},{"$f":" IF(AB$2631 = 1, AB2568, IF($H2542 < 0, MAX($H2542 - SUM($L2648:AA2648), $H2542 * (AB2594 + AB2620)), MAX(0, MIN($H2542 - SUM($L2648:AA2648), $H2542 *  (AB2594 + AB2620)))))","v":0},{"$f":" IF(AC$2631 = 1, AC2568, IF($H2542 < 0, MAX($H2542 - SUM($L2648:AB2648), $H2542 * (AC2594 + AC2620)), MAX(0, MIN($H2542 - SUM($L2648:AB2648), $H2542 *  (AC2594 + AC2620)))))","v":0},{"$f":" IF(AD$2631 = 1, AD2568, IF($H2542 < 0, MAX($H2542 - SUM($L2648:AC2648), $H2542 * (AD2594 + AD2620)), MAX(0, MIN($H2542 - SUM($L2648:AC2648), $H2542 *  (AD2594 + AD2620)))))","v":0},{"$f":" IF(AE$2631 = 1, AE2568, IF($H2542 < 0, MAX($H2542 - SUM($L2648:AD2648), $H2542 * (AE2594 + AE2620)), MAX(0, MIN($H2542 - SUM($L2648:AD2648), $H2542 *  (AE2594 + AE2620)))))","v":0},{"$f":" IF(AF$2631 = 1, AF2568, IF($H2542 < 0, MAX($H2542 - SUM($L2648:AE2648), $H2542 * (AF2594 + AF2620)), MAX(0, MIN($H2542 - SUM($L2648:AE2648), $H2542 *  (AF2594 + AF2620)))))","v":0},{"$f":" IF(AG$2631 = 1, AG2568, IF($H2542 < 0, MAX($H2542 - SUM($L2648:AF2648), $H2542 * (AG2594 + AG2620)), MAX(0, MIN($H2542 - SUM($L2648:AF2648), $H2542 *  (AG2594 + AG2620)))))","v":0},{"$f":" IF(AH$2631 = 1, AH2568, IF($H2542 < 0, MAX($H2542 - SUM($L2648:AG2648), $H2542 * (AH2594 + AH2620)), MAX(0, MIN($H2542 - SUM($L2648:AG2648), $H2542 *  (AH2594 + AH2620)))))","v":0},{"$f":" IF(AI$2631 = 1, AI2568, IF($H2542 < 0, MAX($H2542 - SUM($L2648:AH2648), $H2542 * (AI2594 + AI2620)), MAX(0, MIN($H2542 - SUM($L2648:AH2648), $H2542 *  (AI2594 + AI2620)))))","v":0},{"$f":" IF(AJ$2631 = 1, AJ2568, IF($H2542 < 0, MAX($H2542 - SUM($L2648:AI2648), $H2542 * (AJ2594 + AJ2620)), MAX(0, MIN($H2542 - SUM($L2648:AI2648), $H2542 *  (AJ2594 + AJ2620)))))","v":0},{"$f":" IF(AK$2631 = 1, AK2568, IF($H2542 < 0, MAX($H2542 - SUM($L2648:AJ2648), $H2542 * (AK2594 + AK2620)), MAX(0, MIN($H2542 - SUM($L2648:AJ2648), $H2542 *  (AK2594 + AK2620)))))","v":0},{"$f":" IF(AL$2631 = 1, AL2568, IF($H2542 < 0, MAX($H2542 - SUM($L2648:AK2648), $H2542 * (AL2594 + AL2620)), MAX(0, MIN($H2542 - SUM($L2648:AK2648), $H2542 *  (AL2594 + AL2620)))))","v":0},{"$f":" IF(AM$2631 = 1, AM2568, IF($H2542 < 0, MAX($H2542 - SUM($L2648:AL2648), $H2542 * (AM2594 + AM2620)), MAX(0, MIN($H2542 - SUM($L2648:AL2648), $H2542 *  (AM2594 + AM2620)))))","v":0},{"$f":" IF(AN$2631 = 1, AN2568, IF($H2542 < 0, MAX($H2542 - SUM($L2648:AM2648), $H2542 * (AN2594 + AN2620)), MAX(0, MIN($H2542 - SUM($L2648:AM2648), $H2542 *  (AN2594 + AN2620)))))","v":0},{"$f":" IF(AO$2631 = 1, AO2568, IF($H2542 < 0, MAX($H2542 - SUM($L2648:AN2648), $H2542 * (AO2594 + AO2620)), MAX(0, MIN($H2542 - SUM($L2648:AN2648), $H2542 *  (AO2594 + AO2620)))))","v":0},{"$f":" IF(AP$2631 = 1, AP2568, IF($H2542 < 0, MAX($H2542 - SUM($L2648:AO2648), $H2542 * (AP2594 + AP2620)), MAX(0, MIN($H2542 - SUM($L2648:AO2648), $H2542 *  (AP2594 + AP2620)))))","v":0},{"$f":" IF(AQ$2631 = 1, AQ2568, IF($H2542 < 0, MAX($H2542 - SUM($L2648:AP2648), $H2542 * (AQ2594 + AQ2620)), MAX(0, MIN($H2542 - SUM($L2648:AP2648), $H2542 *  (AQ2594 + AQ2620)))))","v":0},{"$f":" IF(AR$2631 = 1, AR2568, IF($H2542 < 0, MAX($H2542 - SUM($L2648:AQ2648), $H2542 * (AR2594 + AR2620)), MAX(0, MIN($H2542 - SUM($L2648:AQ2648), $H2542 *  (AR2594 + AR2620)))))","v":0},{"$f":" IF(AS$2631 = 1, AS2568, IF($H2542 < 0, MAX($H2542 - SUM($L2648:AR2648), $H2542 * (AS2594 + AS2620)), MAX(0, MIN($H2542 - SUM($L2648:AR2648), $H2542 *  (AS2594 + AS2620)))))","v":0},{"$f":" IF(AT$2631 = 1, AT2568, IF($H2542 < 0, MAX($H2542 - SUM($L2648:AS2648), $H2542 * (AT2594 + AT2620)), MAX(0, MIN($H2542 - SUM($L2648:AS2648), $H2542 *  (AT2594 + AT2620)))))","v":0},{"$f":" IF(AU$2631 = 1, AU2568, IF($H2542 < 0, MAX($H2542 - SUM($L2648:AT2648), $H2542 * (AU2594 + AU2620)), MAX(0, MIN($H2542 - SUM($L2648:AT2648), $H2542 *  (AU2594 + AU2620)))))","v":0},{"$f":" IF(AV$2631 = 1, AV2568, IF($H2542 < 0, MAX($H2542 - SUM($L2648:AU2648), $H2542 * (AV2594 + AV2620)), MAX(0, MIN($H2542 - SUM($L2648:AU2648), $H2542 *  (AV2594 + AV2620)))))","v":0},{"$f":" IF(AW$2631 = 1, AW2568, IF($H2542 < 0, MAX($H2542 - SUM($L2648:AV2648), $H2542 * (AW2594 + AW2620)), MAX(0, MIN($H2542 - SUM($L2648:AV2648), $H2542 *  (AW2594 + AW2620)))))","v":0},{"$f":" IF(AX$2631 = 1, AX2568, IF($H2542 < 0, MAX($H2542 - SUM($L2648:AW2648), $H2542 * (AX2594 + AX2620)), MAX(0, MIN($H2542 - SUM($L2648:AW2648), $H2542 *  (AX2594 + AX2620)))))","v":0},{"$f":" IF(AY$2631 = 1, AY2568, IF($H2542 < 0, MAX($H2542 - SUM($L2648:AX2648), $H2542 * (AY2594 + AY2620)), MAX(0, MIN($H2542 - SUM($L2648:AX2648), $H2542 *  (AY2594 + AY2620)))))","v":0},{"$f":" IF(AZ$2631 = 1, AZ2568, IF($H2542 < 0, MAX($H2542 - SUM($L2648:AY2648), $H2542 * (AZ2594 + AZ2620)), MAX(0, MIN($H2542 - SUM($L2648:AY2648), $H2542 *  (AZ2594 + AZ2620)))))","v":0},{"$f":" IF(BA$2631 = 1, BA2568, IF($H2542 < 0, MAX($H2542 - SUM($L2648:AZ2648), $H2542 * (BA2594 + BA2620)), MAX(0, MIN($H2542 - SUM($L2648:AZ2648), $H2542 *  (BA2594 + BA2620)))))","v":0},{"$f":" IF(BB$2631 = 1, BB2568, IF($H2542 < 0, MAX($H2542 - SUM($L2648:BA2648), $H2542 * (BB2594 + BB2620)), MAX(0, MIN($H2542 - SUM($L2648:BA2648), $H2542 *  (BB2594 + BB2620)))))","v":0},{"$f":" IF(BC$2631 = 1, BC2568, IF($H2542 < 0, MAX($H2542 - SUM($L2648:BB2648), $H2542 * (BC2594 + BC2620)), MAX(0, MIN($H2542 - SUM($L2648:BB2648), $H2542 *  (BC2594 + BC2620)))))","v":0},{"$f":" IF(BD$2631 = 1, BD2568, IF($H2542 < 0, MAX($H2542 - SUM($L2648:BC2648), $H2542 * (BD2594 + BD2620)), MAX(0, MIN($H2542 - SUM($L2648:BC2648), $H2542 *  (BD2594 + BD2620)))))","v":0},{"$f":" IF(BE$2631 = 1, BE2568, IF($H2542 < 0, MAX($H2542 - SUM($L2648:BD2648), $H2542 * (BE2594 + BE2620)), MAX(0, MIN($H2542 - SUM($L2648:BD2648), $H2542 *  (BE2594 + BE2620)))))","v":0},{"$f":" IF(BF$2631 = 1, BF2568, IF($H2542 < 0, MAX($H2542 - SUM($L2648:BE2648), $H2542 * (BF2594 + BF2620)), MAX(0, MIN($H2542 - SUM($L2648:BE2648), $H2542 *  (BF2594 + BF2620)))))","v":0},{"$f":" IF(BG$2631 = 1, BG2568, IF($H2542 < 0, MAX($H2542 - SUM($L2648:BF2648), $H2542 * (BG2594 + BG2620)), MAX(0, MIN($H2542 - SUM($L2648:BF2648), $H2542 *  (BG2594 + BG2620)))))","v":0},{"$f":" IF(BH$2631 = 1, BH2568, IF($H2542 < 0, MAX($H2542 - SUM($L2648:BG2648), $H2542 * (BH2594 + BH2620)), MAX(0, MIN($H2542 - SUM($L2648:BG2648), $H2542 *  (BH2594 + BH2620)))))","v":0},{"$f":" IF(BI$2631 = 1, BI2568, IF($H2542 < 0, MAX($H2542 - SUM($L2648:BH2648), $H2542 * (BI2594 + BI2620)), MAX(0, MIN($H2542 - SUM($L2648:BH2648), $H2542 *  (BI2594 + BI2620)))))","v":0},{"$f":" IF(BJ$2631 = 1, BJ2568, IF($H2542 < 0, MAX($H2542 - SUM($L2648:BI2648), $H2542 * (BJ2594 + BJ2620)), MAX(0, MIN($H2542 - SUM($L2648:BI2648), $H2542 *  (BJ2594 + BJ2620)))))","v":0},{"$f":" IF(BK$2631 = 1, BK2568, IF($H2542 < 0, MAX($H2542 - SUM($L2648:BJ2648), $H2542 * (BK2594 + BK2620)), MAX(0, MIN($H2542 - SUM($L2648:BJ2648), $H2542 *  (BK2594 + BK2620)))))","v":0},{"$f":" IF(BL$2631 = 1, BL2568, IF($H2542 < 0, MAX($H2542 - SUM($L2648:BK2648), $H2542 * (BL2594 + BL2620)), MAX(0, MIN($H2542 - SUM($L2648:BK2648), $H2542 *  (BL2594 + BL2620)))))","v":0},{"$f":" IF(BM$2631 = 1, BM2568, IF($H2542 < 0, MAX($H2542 - SUM($L2648:BL2648), $H2542 * (BM2594 + BM2620)), MAX(0, MIN($H2542 - SUM($L2648:BL2648), $H2542 *  (BM2594 + BM2620)))))","v":0},{"$f":" IF(BN$2631 = 1, BN2568, IF($H2542 < 0, MAX($H2542 - SUM($L2648:BM2648), $H2542 * (BN2594 + BN2620)), MAX(0, MIN($H2542 - SUM($L2648:BM2648), $H2542 *  (BN2594 + BN2620)))))","v":0},{"$f":" IF(BO$2631 = 1, BO2568, IF($H2542 < 0, MAX($H2542 - SUM($L2648:BN2648), $H2542 * (BO2594 + BO2620)), MAX(0, MIN($H2542 - SUM($L2648:BN2648), $H2542 *  (BO2594 + BO2620)))))","v":0},{"$f":" IF(BP$2631 = 1, BP2568, IF($H2542 < 0, MAX($H2542 - SUM($L2648:BO2648), $H2542 * (BP2594 + BP2620)), MAX(0, MIN($H2542 - SUM($L2648:BO2648), $H2542 *  (BP2594 + BP2620)))))","v":0},{"$f":" IF(BQ$2631 = 1, BQ2568, IF($H2542 < 0, MAX($H2542 - SUM($L2648:BP2648), $H2542 * (BQ2594 + BQ2620)), MAX(0, MIN($H2542 - SUM($L2648:BP2648), $H2542 *  (BQ2594 + BQ2620)))))","v":0},{"$f":" IF(BR$2631 = 1, BR2568, IF($H2542 < 0, MAX($H2542 - SUM($L2648:BQ2648), $H2542 * (BR2594 + BR2620)), MAX(0, MIN($H2542 - SUM($L2648:BQ2648), $H2542 *  (BR2594 + BR2620)))))","v":0},{"$f":" IF(BS$2631 = 1, BS2568, IF($H2542 < 0, MAX($H2542 - SUM($L2648:BR2648), $H2542 * (BS2594 + BS2620)), MAX(0, MIN($H2542 - SUM($L2648:BR2648), $H2542 *  (BS2594 + BS2620)))))","v":0},{"$f":" IF(BT$2631 = 1, BT2568, IF($H2542 < 0, MAX($H2542 - SUM($L2648:BS2648), $H2542 * (BT2594 + BT2620)), MAX(0, MIN($H2542 - SUM($L2648:BS2648), $H2542 *  (BT2594 + BT2620)))))","v":0},{"$f":" IF(BU$2631 = 1, BU2568, IF($H2542 < 0, MAX($H2542 - SUM($L2648:BT2648), $H2542 * (BU2594 + BU2620)), MAX(0, MIN($H2542 - SUM($L2648:BT2648), $H2542 *  (BU2594 + BU2620)))))","v":0},{"$f":" IF(BV$2631 = 1, BV2568, IF($H2542 < 0, MAX($H2542 - SUM($L2648:BU2648), $H2542 * (BV2594 + BV2620)), MAX(0, MIN($H2542 - SUM($L2648:BU2648), $H2542 *  (BV2594 + BV2620)))))","v":0},{"$f":" IF(BW$2631 = 1, BW2568, IF($H2542 < 0, MAX($H2542 - SUM($L2648:BV2648), $H2542 * (BW2594 + BW2620)), MAX(0, MIN($H2542 - SUM($L2648:BV2648), $H2542 *  (BW2594 + BW2620)))))","v":0},{"$f":" IF(BX$2631 = 1, BX2568, IF($H2542 < 0, MAX($H2542 - SUM($L2648:BW2648), $H2542 * (BX2594 + BX2620)), MAX(0, MIN($H2542 - SUM($L2648:BW2648), $H2542 *  (BX2594 + BX2620)))))","v":0},{"$f":" IF(BY$2631 = 1, BY2568, IF($H2542 < 0, MAX($H2542 - SUM($L2648:BX2648), $H2542 * (BY2594 + BY2620)), MAX(0, MIN($H2542 - SUM($L2648:BX2648), $H2542 *  (BY2594 + BY2620)))))","v":0},{"$f":" IF(BZ$2631 = 1, BZ2568, IF($H2542 < 0, MAX($H2542 - SUM($L2648:BY2648), $H2542 * (BZ2594 + BZ2620)), MAX(0, MIN($H2542 - SUM($L2648:BY2648), $H2542 *  (BZ2594 + BZ2620)))))","v":0},{"$f":" IF(CA$2631 = 1, CA2568, IF($H2542 < 0, MAX($H2542 - SUM($L2648:BZ2648), $H2542 * (CA2594 + CA2620)), MAX(0, MIN($H2542 - SUM($L2648:BZ2648), $H2542 *  (CA2594 + CA2620)))))","v":0}]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$50, \"dd mmm yy\") & \" - real - MO5Y\"","v":"Depreciation - capex addition - 01 Apr 09 - real - MO5Y"},null,null,null,"GBP m",null,0,null,{"$f":" IF(M$2631 = 1, M2569, IF($H2543 < 0, MAX($H2543 - SUM($L2649:L2649), $H2543 * (M2595 + M2621)), MAX(0, MIN($H2543 - SUM($L2649:L2649), $H2543 *  (M2595 + M2621)))))","v":0},{"$f":" IF(N$2631 = 1, N2569, IF($H2543 < 0, MAX($H2543 - SUM($L2649:M2649), $H2543 * (N2595 + N2621)), MAX(0, MIN($H2543 - SUM($L2649:M2649), $H2543 *  (N2595 + N2621)))))","v":0},{"$f":" IF(O$2631 = 1, O2569, IF($H2543 < 0, MAX($H2543 - SUM($L2649:N2649), $H2543 * (O2595 + O2621)), MAX(0, MIN($H2543 - SUM($L2649:N2649), $H2543 *  (O2595 + O2621)))))","v":0},{"$f":" IF(P$2631 = 1, P2569, IF($H2543 < 0, MAX($H2543 - SUM($L2649:O2649), $H2543 * (P2595 + P2621)), MAX(0, MIN($H2543 - SUM($L2649:O2649), $H2543 *  (P2595 + P2621)))))","v":0},{"$f":" IF(Q$2631 = 1, Q2569, IF($H2543 < 0, MAX($H2543 - SUM($L2649:P2649), $H2543 * (Q2595 + Q2621)), MAX(0, MIN($H2543 - SUM($L2649:P2649), $H2543 *  (Q2595 + Q2621)))))","v":0},{"$f":" IF(R$2631 = 1, R2569, IF($H2543 < 0, MAX($H2543 - SUM($L2649:Q2649), $H2543 * (R2595 + R2621)), MAX(0, MIN($H2543 - SUM($L2649:Q2649), $H2543 *  (R2595 + R2621)))))","v":0},{"$f":" IF(S$2631 = 1, S2569, IF($H2543 < 0, MAX($H2543 - SUM($L2649:R2649), $H2543 * (S2595 + S2621)), MAX(0, MIN($H2543 - SUM($L2649:R2649), $H2543 *  (S2595 + S2621)))))","v":0},{"$f":" IF(T$2631 = 1, T2569, IF($H2543 < 0, MAX($H2543 - SUM($L2649:S2649), $H2543 * (T2595 + T2621)), MAX(0, MIN($H2543 - SUM($L2649:S2649), $H2543 *  (T2595 + T2621)))))","v":0},{"$f":" IF(U$2631 = 1, U2569, IF($H2543 < 0, MAX($H2543 - SUM($L2649:T2649), $H2543 * (U2595 + U2621)), MAX(0, MIN($H2543 - SUM($L2649:T2649), $H2543 *  (U2595 + U2621)))))","v":0},{"$f":" IF(V$2631 = 1, V2569, IF($H2543 < 0, MAX($H2543 - SUM($L2649:U2649), $H2543 * (V2595 + V2621)), MAX(0, MIN($H2543 - SUM($L2649:U2649), $H2543 *  (V2595 + V2621)))))","v":0},{"$f":" IF(W$2631 = 1, W2569, IF($H2543 < 0, MAX($H2543 - SUM($L2649:V2649), $H2543 * (W2595 + W2621)), MAX(0, MIN($H2543 - SUM($L2649:V2649), $H2543 *  (W2595 + W2621)))))","v":0},{"$f":" IF(X$2631 = 1, X2569, IF($H2543 < 0, MAX($H2543 - SUM($L2649:W2649), $H2543 * (X2595 + X2621)), MAX(0, MIN($H2543 - SUM($L2649:W2649), $H2543 *  (X2595 + X2621)))))","v":0},{"$f":" IF(Y$2631 = 1, Y2569, IF($H2543 < 0, MAX($H2543 - SUM($L2649:X2649), $H2543 * (Y2595 + Y2621)), MAX(0, MIN($H2543 - SUM($L2649:X2649), $H2543 *  (Y2595 + Y2621)))))","v":0},{"$f":" IF(Z$2631 = 1, Z2569, IF($H2543 < 0, MAX($H2543 - SUM($L2649:Y2649), $H2543 * (Z2595 + Z2621)), MAX(0, MIN($H2543 - SUM($L2649:Y2649), $H2543 *  (Z2595 + Z2621)))))","v":0},{"$f":" IF(AA$2631 = 1, AA2569, IF($H2543 < 0, MAX($H2543 - SUM($L2649:Z2649), $H2543 * (AA2595 + AA2621)), MAX(0, MIN($H2543 - SUM($L2649:Z2649), $H2543 *  (AA2595 + AA2621)))))","v":0},{"$f":" IF(AB$2631 = 1, AB2569, IF($H2543 < 0, MAX($H2543 - SUM($L2649:AA2649), $H2543 * (AB2595 + AB2621)), MAX(0, MIN($H2543 - SUM($L2649:AA2649), $H2543 *  (AB2595 + AB2621)))))","v":0},{"$f":" IF(AC$2631 = 1, AC2569, IF($H2543 < 0, MAX($H2543 - SUM($L2649:AB2649), $H2543 * (AC2595 + AC2621)), MAX(0, MIN($H2543 - SUM($L2649:AB2649), $H2543 *  (AC2595 + AC2621)))))","v":0},{"$f":" IF(AD$2631 = 1, AD2569, IF($H2543 < 0, MAX($H2543 - SUM($L2649:AC2649), $H2543 * (AD2595 + AD2621)), MAX(0, MIN($H2543 - SUM($L2649:AC2649), $H2543 *  (AD2595 + AD2621)))))","v":0},{"$f":" IF(AE$2631 = 1, AE2569, IF($H2543 < 0, MAX($H2543 - SUM($L2649:AD2649), $H2543 * (AE2595 + AE2621)), MAX(0, MIN($H2543 - SUM($L2649:AD2649), $H2543 *  (AE2595 + AE2621)))))","v":0},{"$f":" IF(AF$2631 = 1, AF2569, IF($H2543 < 0, MAX($H2543 - SUM($L2649:AE2649), $H2543 * (AF2595 + AF2621)), MAX(0, MIN($H2543 - SUM($L2649:AE2649), $H2543 *  (AF2595 + AF2621)))))","v":0},{"$f":" IF(AG$2631 = 1, AG2569, IF($H2543 < 0, MAX($H2543 - SUM($L2649:AF2649), $H2543 * (AG2595 + AG2621)), MAX(0, MIN($H2543 - SUM($L2649:AF2649), $H2543 *  (AG2595 + AG2621)))))","v":0},{"$f":" IF(AH$2631 = 1, AH2569, IF($H2543 < 0, MAX($H2543 - SUM($L2649:AG2649), $H2543 * (AH2595 + AH2621)), MAX(0, MIN($H2543 - SUM($L2649:AG2649), $H2543 *  (AH2595 + AH2621)))))","v":0},{"$f":" IF(AI$2631 = 1, AI2569, IF($H2543 < 0, MAX($H2543 - SUM($L2649:AH2649), $H2543 * (AI2595 + AI2621)), MAX(0, MIN($H2543 - SUM($L2649:AH2649), $H2543 *  (AI2595 + AI2621)))))","v":0},{"$f":" IF(AJ$2631 = 1, AJ2569, IF($H2543 < 0, MAX($H2543 - SUM($L2649:AI2649), $H2543 * (AJ2595 + AJ2621)), MAX(0, MIN($H2543 - SUM($L2649:AI2649), $H2543 *  (AJ2595 + AJ2621)))))","v":0},{"$f":" IF(AK$2631 = 1, AK2569, IF($H2543 < 0, MAX($H2543 - SUM($L2649:AJ2649), $H2543 * (AK2595 + AK2621)), MAX(0, MIN($H2543 - SUM($L2649:AJ2649), $H2543 *  (AK2595 + AK2621)))))","v":0},{"$f":" IF(AL$2631 = 1, AL2569, IF($H2543 < 0, MAX($H2543 - SUM($L2649:AK2649), $H2543 * (AL2595 + AL2621)), MAX(0, MIN($H2543 - SUM($L2649:AK2649), $H2543 *  (AL2595 + AL2621)))))","v":0},{"$f":" IF(AM$2631 = 1, AM2569, IF($H2543 < 0, MAX($H2543 - SUM($L2649:AL2649), $H2543 * (AM2595 + AM2621)), MAX(0, MIN($H2543 - SUM($L2649:AL2649), $H2543 *  (AM2595 + AM2621)))))","v":0},{"$f":" IF(AN$2631 = 1, AN2569, IF($H2543 < 0, MAX($H2543 - SUM($L2649:AM2649), $H2543 * (AN2595 + AN2621)), MAX(0, MIN($H2543 - SUM($L2649:AM2649), $H2543 *  (AN2595 + AN2621)))))","v":0},{"$f":" IF(AO$2631 = 1, AO2569, IF($H2543 < 0, MAX($H2543 - SUM($L2649:AN2649), $H2543 * (AO2595 + AO2621)), MAX(0, MIN($H2543 - SUM($L2649:AN2649), $H2543 *  (AO2595 + AO2621)))))","v":0},{"$f":" IF(AP$2631 = 1, AP2569, IF($H2543 < 0, MAX($H2543 - SUM($L2649:AO2649), $H2543 * (AP2595 + AP2621)), MAX(0, MIN($H2543 - SUM($L2649:AO2649), $H2543 *  (AP2595 + AP2621)))))","v":0},{"$f":" IF(AQ$2631 = 1, AQ2569, IF($H2543 < 0, MAX($H2543 - SUM($L2649:AP2649), $H2543 * (AQ2595 + AQ2621)), MAX(0, MIN($H2543 - SUM($L2649:AP2649), $H2543 *  (AQ2595 + AQ2621)))))","v":0},{"$f":" IF(AR$2631 = 1, AR2569, IF($H2543 < 0, MAX($H2543 - SUM($L2649:AQ2649), $H2543 * (AR2595 + AR2621)), MAX(0, MIN($H2543 - SUM($L2649:AQ2649), $H2543 *  (AR2595 + AR2621)))))","v":0},{"$f":" IF(AS$2631 = 1, AS2569, IF($H2543 < 0, MAX($H2543 - SUM($L2649:AR2649), $H2543 * (AS2595 + AS2621)), MAX(0, MIN($H2543 - SUM($L2649:AR2649), $H2543 *  (AS2595 + AS2621)))))","v":0},{"$f":" IF(AT$2631 = 1, AT2569, IF($H2543 < 0, MAX($H2543 - SUM($L2649:AS2649), $H2543 * (AT2595 + AT2621)), MAX(0, MIN($H2543 - SUM($L2649:AS2649), $H2543 *  (AT2595 + AT2621)))))","v":0},{"$f":" IF(AU$2631 = 1, AU2569, IF($H2543 < 0, MAX($H2543 - SUM($L2649:AT2649), $H2543 * (AU2595 + AU2621)), MAX(0, MIN($H2543 - SUM($L2649:AT2649), $H2543 *  (AU2595 + AU2621)))))","v":0},{"$f":" IF(AV$2631 = 1, AV2569, IF($H2543 < 0, MAX($H2543 - SUM($L2649:AU2649), $H2543 * (AV2595 + AV2621)), MAX(0, MIN($H2543 - SUM($L2649:AU2649), $H2543 *  (AV2595 + AV2621)))))","v":0},{"$f":" IF(AW$2631 = 1, AW2569, IF($H2543 < 0, MAX($H2543 - SUM($L2649:AV2649), $H2543 * (AW2595 + AW2621)), MAX(0, MIN($H2543 - SUM($L2649:AV2649), $H2543 *  (AW2595 + AW2621)))))","v":0},{"$f":" IF(AX$2631 = 1, AX2569, IF($H2543 < 0, MAX($H2543 - SUM($L2649:AW2649), $H2543 * (AX2595 + AX2621)), MAX(0, MIN($H2543 - SUM($L2649:AW2649), $H2543 *  (AX2595 + AX2621)))))","v":0},{"$f":" IF(AY$2631 = 1, AY2569, IF($H2543 < 0, MAX($H2543 - SUM($L2649:AX2649), $H2543 * (AY2595 + AY2621)), MAX(0, MIN($H2543 - SUM($L2649:AX2649), $H2543 *  (AY2595 + AY2621)))))","v":0},{"$f":" IF(AZ$2631 = 1, AZ2569, IF($H2543 < 0, MAX($H2543 - SUM($L2649:AY2649), $H2543 * (AZ2595 + AZ2621)), MAX(0, MIN($H2543 - SUM($L2649:AY2649), $H2543 *  (AZ2595 + AZ2621)))))","v":0},{"$f":" IF(BA$2631 = 1, BA2569, IF($H2543 < 0, MAX($H2543 - SUM($L2649:AZ2649), $H2543 * (BA2595 + BA2621)), MAX(0, MIN($H2543 - SUM($L2649:AZ2649), $H2543 *  (BA2595 + BA2621)))))","v":0},{"$f":" IF(BB$2631 = 1, BB2569, IF($H2543 < 0, MAX($H2543 - SUM($L2649:BA2649), $H2543 * (BB2595 + BB2621)), MAX(0, MIN($H2543 - SUM($L2649:BA2649), $H2543 *  (BB2595 + BB2621)))))","v":0},{"$f":" IF(BC$2631 = 1, BC2569, IF($H2543 < 0, MAX($H2543 - SUM($L2649:BB2649), $H2543 * (BC2595 + BC2621)), MAX(0, MIN($H2543 - SUM($L2649:BB2649), $H2543 *  (BC2595 + BC2621)))))","v":0},{"$f":" IF(BD$2631 = 1, BD2569, IF($H2543 < 0, MAX($H2543 - SUM($L2649:BC2649), $H2543 * (BD2595 + BD2621)), MAX(0, MIN($H2543 - SUM($L2649:BC2649), $H2543 *  (BD2595 + BD2621)))))","v":0},{"$f":" IF(BE$2631 = 1, BE2569, IF($H2543 < 0, MAX($H2543 - SUM($L2649:BD2649), $H2543 * (BE2595 + BE2621)), MAX(0, MIN($H2543 - SUM($L2649:BD2649), $H2543 *  (BE2595 + BE2621)))))","v":0},{"$f":" IF(BF$2631 = 1, BF2569, IF($H2543 < 0, MAX($H2543 - SUM($L2649:BE2649), $H2543 * (BF2595 + BF2621)), MAX(0, MIN($H2543 - SUM($L2649:BE2649), $H2543 *  (BF2595 + BF2621)))))","v":0},{"$f":" IF(BG$2631 = 1, BG2569, IF($H2543 < 0, MAX($H2543 - SUM($L2649:BF2649), $H2543 * (BG2595 + BG2621)), MAX(0, MIN($H2543 - SUM($L2649:BF2649), $H2543 *  (BG2595 + BG2621)))))","v":0},{"$f":" IF(BH$2631 = 1, BH2569, IF($H2543 < 0, MAX($H2543 - SUM($L2649:BG2649), $H2543 * (BH2595 + BH2621)), MAX(0, MIN($H2543 - SUM($L2649:BG2649), $H2543 *  (BH2595 + BH2621)))))","v":0},{"$f":" IF(BI$2631 = 1, BI2569, IF($H2543 < 0, MAX($H2543 - SUM($L2649:BH2649), $H2543 * (BI2595 + BI2621)), MAX(0, MIN($H2543 - SUM($L2649:BH2649), $H2543 *  (BI2595 + BI2621)))))","v":0},{"$f":" IF(BJ$2631 = 1, BJ2569, IF($H2543 < 0, MAX($H2543 - SUM($L2649:BI2649), $H2543 * (BJ2595 + BJ2621)), MAX(0, MIN($H2543 - SUM($L2649:BI2649), $H2543 *  (BJ2595 + BJ2621)))))","v":0},{"$f":" IF(BK$2631 = 1, BK2569, IF($H2543 < 0, MAX($H2543 - SUM($L2649:BJ2649), $H2543 * (BK2595 + BK2621)), MAX(0, MIN($H2543 - SUM($L2649:BJ2649), $H2543 *  (BK2595 + BK2621)))))","v":0},{"$f":" IF(BL$2631 = 1, BL2569, IF($H2543 < 0, MAX($H2543 - SUM($L2649:BK2649), $H2543 * (BL2595 + BL2621)), MAX(0, MIN($H2543 - SUM($L2649:BK2649), $H2543 *  (BL2595 + BL2621)))))","v":0},{"$f":" IF(BM$2631 = 1, BM2569, IF($H2543 < 0, MAX($H2543 - SUM($L2649:BL2649), $H2543 * (BM2595 + BM2621)), MAX(0, MIN($H2543 - SUM($L2649:BL2649), $H2543 *  (BM2595 + BM2621)))))","v":0},{"$f":" IF(BN$2631 = 1, BN2569, IF($H2543 < 0, MAX($H2543 - SUM($L2649:BM2649), $H2543 * (BN2595 + BN2621)), MAX(0, MIN($H2543 - SUM($L2649:BM2649), $H2543 *  (BN2595 + BN2621)))))","v":0},{"$f":" IF(BO$2631 = 1, BO2569, IF($H2543 < 0, MAX($H2543 - SUM($L2649:BN2649), $H2543 * (BO2595 + BO2621)), MAX(0, MIN($H2543 - SUM($L2649:BN2649), $H2543 *  (BO2595 + BO2621)))))","v":0},{"$f":" IF(BP$2631 = 1, BP2569, IF($H2543 < 0, MAX($H2543 - SUM($L2649:BO2649), $H2543 * (BP2595 + BP2621)), MAX(0, MIN($H2543 - SUM($L2649:BO2649), $H2543 *  (BP2595 + BP2621)))))","v":0},{"$f":" IF(BQ$2631 = 1, BQ2569, IF($H2543 < 0, MAX($H2543 - SUM($L2649:BP2649), $H2543 * (BQ2595 + BQ2621)), MAX(0, MIN($H2543 - SUM($L2649:BP2649), $H2543 *  (BQ2595 + BQ2621)))))","v":0},{"$f":" IF(BR$2631 = 1, BR2569, IF($H2543 < 0, MAX($H2543 - SUM($L2649:BQ2649), $H2543 * (BR2595 + BR2621)), MAX(0, MIN($H2543 - SUM($L2649:BQ2649), $H2543 *  (BR2595 + BR2621)))))","v":0},{"$f":" IF(BS$2631 = 1, BS2569, IF($H2543 < 0, MAX($H2543 - SUM($L2649:BR2649), $H2543 * (BS2595 + BS2621)), MAX(0, MIN($H2543 - SUM($L2649:BR2649), $H2543 *  (BS2595 + BS2621)))))","v":0},{"$f":" IF(BT$2631 = 1, BT2569, IF($H2543 < 0, MAX($H2543 - SUM($L2649:BS2649), $H2543 * (BT2595 + BT2621)), MAX(0, MIN($H2543 - SUM($L2649:BS2649), $H2543 *  (BT2595 + BT2621)))))","v":0},{"$f":" IF(BU$2631 = 1, BU2569, IF($H2543 < 0, MAX($H2543 - SUM($L2649:BT2649), $H2543 * (BU2595 + BU2621)), MAX(0, MIN($H2543 - SUM($L2649:BT2649), $H2543 *  (BU2595 + BU2621)))))","v":0},{"$f":" IF(BV$2631 = 1, BV2569, IF($H2543 < 0, MAX($H2543 - SUM($L2649:BU2649), $H2543 * (BV2595 + BV2621)), MAX(0, MIN($H2543 - SUM($L2649:BU2649), $H2543 *  (BV2595 + BV2621)))))","v":0},{"$f":" IF(BW$2631 = 1, BW2569, IF($H2543 < 0, MAX($H2543 - SUM($L2649:BV2649), $H2543 * (BW2595 + BW2621)), MAX(0, MIN($H2543 - SUM($L2649:BV2649), $H2543 *  (BW2595 + BW2621)))))","v":0},{"$f":" IF(BX$2631 = 1, BX2569, IF($H2543 < 0, MAX($H2543 - SUM($L2649:BW2649), $H2543 * (BX2595 + BX2621)), MAX(0, MIN($H2543 - SUM($L2649:BW2649), $H2543 *  (BX2595 + BX2621)))))","v":0},{"$f":" IF(BY$2631 = 1, BY2569, IF($H2543 < 0, MAX($H2543 - SUM($L2649:BX2649), $H2543 * (BY2595 + BY2621)), MAX(0, MIN($H2543 - SUM($L2649:BX2649), $H2543 *  (BY2595 + BY2621)))))","v":0},{"$f":" IF(BZ$2631 = 1, BZ2569, IF($H2543 < 0, MAX($H2543 - SUM($L2649:BY2649), $H2543 * (BZ2595 + BZ2621)), MAX(0, MIN($H2543 - SUM($L2649:BY2649), $H2543 *  (BZ2595 + BZ2621)))))","v":0},{"$f":" IF(CA$2631 = 1, CA2569, IF($H2543 < 0, MAX($H2543 - SUM($L2649:BZ2649), $H2543 * (CA2595 + CA2621)), MAX(0, MIN($H2543 - SUM($L2649:BZ2649), $H2543 *  (CA2595 + CA2621)))))","v":0}]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$51, \"dd mmm yy\") & \" - real - MO5Y\"","v":"Depreciation - capex addition - 01 Apr 10 - real - MO5Y"},null,null,null,"GBP m",null,0,null,{"$f":" IF(M$2631 = 1, M2570, IF($H2544 < 0, MAX($H2544 - SUM($L2650:L2650), $H2544 * (M2596 + M2622)), MAX(0, MIN($H2544 - SUM($L2650:L2650), $H2544 *  (M2596 + M2622)))))","v":0},{"$f":" IF(N$2631 = 1, N2570, IF($H2544 < 0, MAX($H2544 - SUM($L2650:M2650), $H2544 * (N2596 + N2622)), MAX(0, MIN($H2544 - SUM($L2650:M2650), $H2544 *  (N2596 + N2622)))))","v":0},{"$f":" IF(O$2631 = 1, O2570, IF($H2544 < 0, MAX($H2544 - SUM($L2650:N2650), $H2544 * (O2596 + O2622)), MAX(0, MIN($H2544 - SUM($L2650:N2650), $H2544 *  (O2596 + O2622)))))","v":0},{"$f":" IF(P$2631 = 1, P2570, IF($H2544 < 0, MAX($H2544 - SUM($L2650:O2650), $H2544 * (P2596 + P2622)), MAX(0, MIN($H2544 - SUM($L2650:O2650), $H2544 *  (P2596 + P2622)))))","v":0},{"$f":" IF(Q$2631 = 1, Q2570, IF($H2544 < 0, MAX($H2544 - SUM($L2650:P2650), $H2544 * (Q2596 + Q2622)), MAX(0, MIN($H2544 - SUM($L2650:P2650), $H2544 *  (Q2596 + Q2622)))))","v":0},{"$f":" IF(R$2631 = 1, R2570, IF($H2544 < 0, MAX($H2544 - SUM($L2650:Q2650), $H2544 * (R2596 + R2622)), MAX(0, MIN($H2544 - SUM($L2650:Q2650), $H2544 *  (R2596 + R2622)))))","v":0},{"$f":" IF(S$2631 = 1, S2570, IF($H2544 < 0, MAX($H2544 - SUM($L2650:R2650), $H2544 * (S2596 + S2622)), MAX(0, MIN($H2544 - SUM($L2650:R2650), $H2544 *  (S2596 + S2622)))))","v":0},{"$f":" IF(T$2631 = 1, T2570, IF($H2544 < 0, MAX($H2544 - SUM($L2650:S2650), $H2544 * (T2596 + T2622)), MAX(0, MIN($H2544 - SUM($L2650:S2650), $H2544 *  (T2596 + T2622)))))","v":0},{"$f":" IF(U$2631 = 1, U2570, IF($H2544 < 0, MAX($H2544 - SUM($L2650:T2650), $H2544 * (U2596 + U2622)), MAX(0, MIN($H2544 - SUM($L2650:T2650), $H2544 *  (U2596 + U2622)))))","v":0},{"$f":" IF(V$2631 = 1, V2570, IF($H2544 < 0, MAX($H2544 - SUM($L2650:U2650), $H2544 * (V2596 + V2622)), MAX(0, MIN($H2544 - SUM($L2650:U2650), $H2544 *  (V2596 + V2622)))))","v":0},{"$f":" IF(W$2631 = 1, W2570, IF($H2544 < 0, MAX($H2544 - SUM($L2650:V2650), $H2544 * (W2596 + W2622)), MAX(0, MIN($H2544 - SUM($L2650:V2650), $H2544 *  (W2596 + W2622)))))","v":0},{"$f":" IF(X$2631 = 1, X2570, IF($H2544 < 0, MAX($H2544 - SUM($L2650:W2650), $H2544 * (X2596 + X2622)), MAX(0, MIN($H2544 - SUM($L2650:W2650), $H2544 *  (X2596 + X2622)))))","v":0},{"$f":" IF(Y$2631 = 1, Y2570, IF($H2544 < 0, MAX($H2544 - SUM($L2650:X2650), $H2544 * (Y2596 + Y2622)), MAX(0, MIN($H2544 - SUM($L2650:X2650), $H2544 *  (Y2596 + Y2622)))))","v":0},{"$f":" IF(Z$2631 = 1, Z2570, IF($H2544 < 0, MAX($H2544 - SUM($L2650:Y2650), $H2544 * (Z2596 + Z2622)), MAX(0, MIN($H2544 - SUM($L2650:Y2650), $H2544 *  (Z2596 + Z2622)))))","v":0},{"$f":" IF(AA$2631 = 1, AA2570, IF($H2544 < 0, MAX($H2544 - SUM($L2650:Z2650), $H2544 * (AA2596 + AA2622)), MAX(0, MIN($H2544 - SUM($L2650:Z2650), $H2544 *  (AA2596 + AA2622)))))","v":0},{"$f":" IF(AB$2631 = 1, AB2570, IF($H2544 < 0, MAX($H2544 - SUM($L2650:AA2650), $H2544 * (AB2596 + AB2622)), MAX(0, MIN($H2544 - SUM($L2650:AA2650), $H2544 *  (AB2596 + AB2622)))))","v":0},{"$f":" IF(AC$2631 = 1, AC2570, IF($H2544 < 0, MAX($H2544 - SUM($L2650:AB2650), $H2544 * (AC2596 + AC2622)), MAX(0, MIN($H2544 - SUM($L2650:AB2650), $H2544 *  (AC2596 + AC2622)))))","v":0},{"$f":" IF(AD$2631 = 1, AD2570, IF($H2544 < 0, MAX($H2544 - SUM($L2650:AC2650), $H2544 * (AD2596 + AD2622)), MAX(0, MIN($H2544 - SUM($L2650:AC2650), $H2544 *  (AD2596 + AD2622)))))","v":0},{"$f":" IF(AE$2631 = 1, AE2570, IF($H2544 < 0, MAX($H2544 - SUM($L2650:AD2650), $H2544 * (AE2596 + AE2622)), MAX(0, MIN($H2544 - SUM($L2650:AD2650), $H2544 *  (AE2596 + AE2622)))))","v":0},{"$f":" IF(AF$2631 = 1, AF2570, IF($H2544 < 0, MAX($H2544 - SUM($L2650:AE2650), $H2544 * (AF2596 + AF2622)), MAX(0, MIN($H2544 - SUM($L2650:AE2650), $H2544 *  (AF2596 + AF2622)))))","v":0},{"$f":" IF(AG$2631 = 1, AG2570, IF($H2544 < 0, MAX($H2544 - SUM($L2650:AF2650), $H2544 * (AG2596 + AG2622)), MAX(0, MIN($H2544 - SUM($L2650:AF2650), $H2544 *  (AG2596 + AG2622)))))","v":0},{"$f":" IF(AH$2631 = 1, AH2570, IF($H2544 < 0, MAX($H2544 - SUM($L2650:AG2650), $H2544 * (AH2596 + AH2622)), MAX(0, MIN($H2544 - SUM($L2650:AG2650), $H2544 *  (AH2596 + AH2622)))))","v":0},{"$f":" IF(AI$2631 = 1, AI2570, IF($H2544 < 0, MAX($H2544 - SUM($L2650:AH2650), $H2544 * (AI2596 + AI2622)), MAX(0, MIN($H2544 - SUM($L2650:AH2650), $H2544 *  (AI2596 + AI2622)))))","v":0},{"$f":" IF(AJ$2631 = 1, AJ2570, IF($H2544 < 0, MAX($H2544 - SUM($L2650:AI2650), $H2544 * (AJ2596 + AJ2622)), MAX(0, MIN($H2544 - SUM($L2650:AI2650), $H2544 *  (AJ2596 + AJ2622)))))","v":0},{"$f":" IF(AK$2631 = 1, AK2570, IF($H2544 < 0, MAX($H2544 - SUM($L2650:AJ2650), $H2544 * (AK2596 + AK2622)), MAX(0, MIN($H2544 - SUM($L2650:AJ2650), $H2544 *  (AK2596 + AK2622)))))","v":0},{"$f":" IF(AL$2631 = 1, AL2570, IF($H2544 < 0, MAX($H2544 - SUM($L2650:AK2650), $H2544 * (AL2596 + AL2622)), MAX(0, MIN($H2544 - SUM($L2650:AK2650), $H2544 *  (AL2596 + AL2622)))))","v":0},{"$f":" IF(AM$2631 = 1, AM2570, IF($H2544 < 0, MAX($H2544 - SUM($L2650:AL2650), $H2544 * (AM2596 + AM2622)), MAX(0, MIN($H2544 - SUM($L2650:AL2650), $H2544 *  (AM2596 + AM2622)))))","v":0},{"$f":" IF(AN$2631 = 1, AN2570, IF($H2544 < 0, MAX($H2544 - SUM($L2650:AM2650), $H2544 * (AN2596 + AN2622)), MAX(0, MIN($H2544 - SUM($L2650:AM2650), $H2544 *  (AN2596 + AN2622)))))","v":0},{"$f":" IF(AO$2631 = 1, AO2570, IF($H2544 < 0, MAX($H2544 - SUM($L2650:AN2650), $H2544 * (AO2596 + AO2622)), MAX(0, MIN($H2544 - SUM($L2650:AN2650), $H2544 *  (AO2596 + AO2622)))))","v":0},{"$f":" IF(AP$2631 = 1, AP2570, IF($H2544 < 0, MAX($H2544 - SUM($L2650:AO2650), $H2544 * (AP2596 + AP2622)), MAX(0, MIN($H2544 - SUM($L2650:AO2650), $H2544 *  (AP2596 + AP2622)))))","v":0},{"$f":" IF(AQ$2631 = 1, AQ2570, IF($H2544 < 0, MAX($H2544 - SUM($L2650:AP2650), $H2544 * (AQ2596 + AQ2622)), MAX(0, MIN($H2544 - SUM($L2650:AP2650), $H2544 *  (AQ2596 + AQ2622)))))","v":0},{"$f":" IF(AR$2631 = 1, AR2570, IF($H2544 < 0, MAX($H2544 - SUM($L2650:AQ2650), $H2544 * (AR2596 + AR2622)), MAX(0, MIN($H2544 - SUM($L2650:AQ2650), $H2544 *  (AR2596 + AR2622)))))","v":0},{"$f":" IF(AS$2631 = 1, AS2570, IF($H2544 < 0, MAX($H2544 - SUM($L2650:AR2650), $H2544 * (AS2596 + AS2622)), MAX(0, MIN($H2544 - SUM($L2650:AR2650), $H2544 *  (AS2596 + AS2622)))))","v":0},{"$f":" IF(AT$2631 = 1, AT2570, IF($H2544 < 0, MAX($H2544 - SUM($L2650:AS2650), $H2544 * (AT2596 + AT2622)), MAX(0, MIN($H2544 - SUM($L2650:AS2650), $H2544 *  (AT2596 + AT2622)))))","v":0},{"$f":" IF(AU$2631 = 1, AU2570, IF($H2544 < 0, MAX($H2544 - SUM($L2650:AT2650), $H2544 * (AU2596 + AU2622)), MAX(0, MIN($H2544 - SUM($L2650:AT2650), $H2544 *  (AU2596 + AU2622)))))","v":0},{"$f":" IF(AV$2631 = 1, AV2570, IF($H2544 < 0, MAX($H2544 - SUM($L2650:AU2650), $H2544 * (AV2596 + AV2622)), MAX(0, MIN($H2544 - SUM($L2650:AU2650), $H2544 *  (AV2596 + AV2622)))))","v":0},{"$f":" IF(AW$2631 = 1, AW2570, IF($H2544 < 0, MAX($H2544 - SUM($L2650:AV2650), $H2544 * (AW2596 + AW2622)), MAX(0, MIN($H2544 - SUM($L2650:AV2650), $H2544 *  (AW2596 + AW2622)))))","v":0},{"$f":" IF(AX$2631 = 1, AX2570, IF($H2544 < 0, MAX($H2544 - SUM($L2650:AW2650), $H2544 * (AX2596 + AX2622)), MAX(0, MIN($H2544 - SUM($L2650:AW2650), $H2544 *  (AX2596 + AX2622)))))","v":0},{"$f":" IF(AY$2631 = 1, AY2570, IF($H2544 < 0, MAX($H2544 - SUM($L2650:AX2650), $H2544 * (AY2596 + AY2622)), MAX(0, MIN($H2544 - SUM($L2650:AX2650), $H2544 *  (AY2596 + AY2622)))))","v":0},{"$f":" IF(AZ$2631 = 1, AZ2570, IF($H2544 < 0, MAX($H2544 - SUM($L2650:AY2650), $H2544 * (AZ2596 + AZ2622)), MAX(0, MIN($H2544 - SUM($L2650:AY2650), $H2544 *  (AZ2596 + AZ2622)))))","v":0},{"$f":" IF(BA$2631 = 1, BA2570, IF($H2544 < 0, MAX($H2544 - SUM($L2650:AZ2650), $H2544 * (BA2596 + BA2622)), MAX(0, MIN($H2544 - SUM($L2650:AZ2650), $H2544 *  (BA2596 + BA2622)))))","v":0},{"$f":" IF(BB$2631 = 1, BB2570, IF($H2544 < 0, MAX($H2544 - SUM($L2650:BA2650), $H2544 * (BB2596 + BB2622)), MAX(0, MIN($H2544 - SUM($L2650:BA2650), $H2544 *  (BB2596 + BB2622)))))","v":0},{"$f":" IF(BC$2631 = 1, BC2570, IF($H2544 < 0, MAX($H2544 - SUM($L2650:BB2650), $H2544 * (BC2596 + BC2622)), MAX(0, MIN($H2544 - SUM($L2650:BB2650), $H2544 *  (BC2596 + BC2622)))))","v":0},{"$f":" IF(BD$2631 = 1, BD2570, IF($H2544 < 0, MAX($H2544 - SUM($L2650:BC2650), $H2544 * (BD2596 + BD2622)), MAX(0, MIN($H2544 - SUM($L2650:BC2650), $H2544 *  (BD2596 + BD2622)))))","v":0},{"$f":" IF(BE$2631 = 1, BE2570, IF($H2544 < 0, MAX($H2544 - SUM($L2650:BD2650), $H2544 * (BE2596 + BE2622)), MAX(0, MIN($H2544 - SUM($L2650:BD2650), $H2544 *  (BE2596 + BE2622)))))","v":0},{"$f":" IF(BF$2631 = 1, BF2570, IF($H2544 < 0, MAX($H2544 - SUM($L2650:BE2650), $H2544 * (BF2596 + BF2622)), MAX(0, MIN($H2544 - SUM($L2650:BE2650), $H2544 *  (BF2596 + BF2622)))))","v":0},{"$f":" IF(BG$2631 = 1, BG2570, IF($H2544 < 0, MAX($H2544 - SUM($L2650:BF2650), $H2544 * (BG2596 + BG2622)), MAX(0, MIN($H2544 - SUM($L2650:BF2650), $H2544 *  (BG2596 + BG2622)))))","v":0},{"$f":" IF(BH$2631 = 1, BH2570, IF($H2544 < 0, MAX($H2544 - SUM($L2650:BG2650), $H2544 * (BH2596 + BH2622)), MAX(0, MIN($H2544 - SUM($L2650:BG2650), $H2544 *  (BH2596 + BH2622)))))","v":0},{"$f":" IF(BI$2631 = 1, BI2570, IF($H2544 < 0, MAX($H2544 - SUM($L2650:BH2650), $H2544 * (BI2596 + BI2622)), MAX(0, MIN($H2544 - SUM($L2650:BH2650), $H2544 *  (BI2596 + BI2622)))))","v":0},{"$f":" IF(BJ$2631 = 1, BJ2570, IF($H2544 < 0, MAX($H2544 - SUM($L2650:BI2650), $H2544 * (BJ2596 + BJ2622)), MAX(0, MIN($H2544 - SUM($L2650:BI2650), $H2544 *  (BJ2596 + BJ2622)))))","v":0},{"$f":" IF(BK$2631 = 1, BK2570, IF($H2544 < 0, MAX($H2544 - SUM($L2650:BJ2650), $H2544 * (BK2596 + BK2622)), MAX(0, MIN($H2544 - SUM($L2650:BJ2650), $H2544 *  (BK2596 + BK2622)))))","v":0},{"$f":" IF(BL$2631 = 1, BL2570, IF($H2544 < 0, MAX($H2544 - SUM($L2650:BK2650), $H2544 * (BL2596 + BL2622)), MAX(0, MIN($H2544 - SUM($L2650:BK2650), $H2544 *  (BL2596 + BL2622)))))","v":0},{"$f":" IF(BM$2631 = 1, BM2570, IF($H2544 < 0, MAX($H2544 - SUM($L2650:BL2650), $H2544 * (BM2596 + BM2622)), MAX(0, MIN($H2544 - SUM($L2650:BL2650), $H2544 *  (BM2596 + BM2622)))))","v":0},{"$f":" IF(BN$2631 = 1, BN2570, IF($H2544 < 0, MAX($H2544 - SUM($L2650:BM2650), $H2544 * (BN2596 + BN2622)), MAX(0, MIN($H2544 - SUM($L2650:BM2650), $H2544 *  (BN2596 + BN2622)))))","v":0},{"$f":" IF(BO$2631 = 1, BO2570, IF($H2544 < 0, MAX($H2544 - SUM($L2650:BN2650), $H2544 * (BO2596 + BO2622)), MAX(0, MIN($H2544 - SUM($L2650:BN2650), $H2544 *  (BO2596 + BO2622)))))","v":0},{"$f":" IF(BP$2631 = 1, BP2570, IF($H2544 < 0, MAX($H2544 - SUM($L2650:BO2650), $H2544 * (BP2596 + BP2622)), MAX(0, MIN($H2544 - SUM($L2650:BO2650), $H2544 *  (BP2596 + BP2622)))))","v":0},{"$f":" IF(BQ$2631 = 1, BQ2570, IF($H2544 < 0, MAX($H2544 - SUM($L2650:BP2650), $H2544 * (BQ2596 + BQ2622)), MAX(0, MIN($H2544 - SUM($L2650:BP2650), $H2544 *  (BQ2596 + BQ2622)))))","v":0},{"$f":" IF(BR$2631 = 1, BR2570, IF($H2544 < 0, MAX($H2544 - SUM($L2650:BQ2650), $H2544 * (BR2596 + BR2622)), MAX(0, MIN($H2544 - SUM($L2650:BQ2650), $H2544 *  (BR2596 + BR2622)))))","v":0},{"$f":" IF(BS$2631 = 1, BS2570, IF($H2544 < 0, MAX($H2544 - SUM($L2650:BR2650), $H2544 * (BS2596 + BS2622)), MAX(0, MIN($H2544 - SUM($L2650:BR2650), $H2544 *  (BS2596 + BS2622)))))","v":0},{"$f":" IF(BT$2631 = 1, BT2570, IF($H2544 < 0, MAX($H2544 - SUM($L2650:BS2650), $H2544 * (BT2596 + BT2622)), MAX(0, MIN($H2544 - SUM($L2650:BS2650), $H2544 *  (BT2596 + BT2622)))))","v":0},{"$f":" IF(BU$2631 = 1, BU2570, IF($H2544 < 0, MAX($H2544 - SUM($L2650:BT2650), $H2544 * (BU2596 + BU2622)), MAX(0, MIN($H2544 - SUM($L2650:BT2650), $H2544 *  (BU2596 + BU2622)))))","v":0},{"$f":" IF(BV$2631 = 1, BV2570, IF($H2544 < 0, MAX($H2544 - SUM($L2650:BU2650), $H2544 * (BV2596 + BV2622)), MAX(0, MIN($H2544 - SUM($L2650:BU2650), $H2544 *  (BV2596 + BV2622)))))","v":0},{"$f":" IF(BW$2631 = 1, BW2570, IF($H2544 < 0, MAX($H2544 - SUM($L2650:BV2650), $H2544 * (BW2596 + BW2622)), MAX(0, MIN($H2544 - SUM($L2650:BV2650), $H2544 *  (BW2596 + BW2622)))))","v":0},{"$f":" IF(BX$2631 = 1, BX2570, IF($H2544 < 0, MAX($H2544 - SUM($L2650:BW2650), $H2544 * (BX2596 + BX2622)), MAX(0, MIN($H2544 - SUM($L2650:BW2650), $H2544 *  (BX2596 + BX2622)))))","v":0},{"$f":" IF(BY$2631 = 1, BY2570, IF($H2544 < 0, MAX($H2544 - SUM($L2650:BX2650), $H2544 * (BY2596 + BY2622)), MAX(0, MIN($H2544 - SUM($L2650:BX2650), $H2544 *  (BY2596 + BY2622)))))","v":0},{"$f":" IF(BZ$2631 = 1, BZ2570, IF($H2544 < 0, MAX($H2544 - SUM($L2650:BY2650), $H2544 * (BZ2596 + BZ2622)), MAX(0, MIN($H2544 - SUM($L2650:BY2650), $H2544 *  (BZ2596 + BZ2622)))))","v":0},{"$f":" IF(CA$2631 = 1, CA2570, IF($H2544 < 0, MAX($H2544 - SUM($L2650:BZ2650), $H2544 * (CA2596 + CA2622)), MAX(0, MIN($H2544 - SUM($L2650:BZ2650), $H2544 *  (CA2596 + CA2622)))))","v":0}]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$52, \"dd mmm yy\") & \" - real - MO5Y\"","v":"Depreciation - capex addition - 01 Apr 11 - real - MO5Y"},null,null,null,"GBP m",null,0,null,{"$f":" IF(M$2631 = 1, M2571, IF($H2545 < 0, MAX($H2545 - SUM($L2651:L2651), $H2545 * (M2597 + M2623)), MAX(0, MIN($H2545 - SUM($L2651:L2651), $H2545 *  (M2597 + M2623)))))","v":0},{"$f":" IF(N$2631 = 1, N2571, IF($H2545 < 0, MAX($H2545 - SUM($L2651:M2651), $H2545 * (N2597 + N2623)), MAX(0, MIN($H2545 - SUM($L2651:M2651), $H2545 *  (N2597 + N2623)))))","v":0},{"$f":" IF(O$2631 = 1, O2571, IF($H2545 < 0, MAX($H2545 - SUM($L2651:N2651), $H2545 * (O2597 + O2623)), MAX(0, MIN($H2545 - SUM($L2651:N2651), $H2545 *  (O2597 + O2623)))))","v":0},{"$f":" IF(P$2631 = 1, P2571, IF($H2545 < 0, MAX($H2545 - SUM($L2651:O2651), $H2545 * (P2597 + P2623)), MAX(0, MIN($H2545 - SUM($L2651:O2651), $H2545 *  (P2597 + P2623)))))","v":0},{"$f":" IF(Q$2631 = 1, Q2571, IF($H2545 < 0, MAX($H2545 - SUM($L2651:P2651), $H2545 * (Q2597 + Q2623)), MAX(0, MIN($H2545 - SUM($L2651:P2651), $H2545 *  (Q2597 + Q2623)))))","v":0},{"$f":" IF(R$2631 = 1, R2571, IF($H2545 < 0, MAX($H2545 - SUM($L2651:Q2651), $H2545 * (R2597 + R2623)), MAX(0, MIN($H2545 - SUM($L2651:Q2651), $H2545 *  (R2597 + R2623)))))","v":0},{"$f":" IF(S$2631 = 1, S2571, IF($H2545 < 0, MAX($H2545 - SUM($L2651:R2651), $H2545 * (S2597 + S2623)), MAX(0, MIN($H2545 - SUM($L2651:R2651), $H2545 *  (S2597 + S2623)))))","v":0},{"$f":" IF(T$2631 = 1, T2571, IF($H2545 < 0, MAX($H2545 - SUM($L2651:S2651), $H2545 * (T2597 + T2623)), MAX(0, MIN($H2545 - SUM($L2651:S2651), $H2545 *  (T2597 + T2623)))))","v":0},{"$f":" IF(U$2631 = 1, U2571, IF($H2545 < 0, MAX($H2545 - SUM($L2651:T2651), $H2545 * (U2597 + U2623)), MAX(0, MIN($H2545 - SUM($L2651:T2651), $H2545 *  (U2597 + U2623)))))","v":0},{"$f":" IF(V$2631 = 1, V2571, IF($H2545 < 0, MAX($H2545 - SUM($L2651:U2651), $H2545 * (V2597 + V2623)), MAX(0, MIN($H2545 - SUM($L2651:U2651), $H2545 *  (V2597 + V2623)))))","v":0},{"$f":" IF(W$2631 = 1, W2571, IF($H2545 < 0, MAX($H2545 - SUM($L2651:V2651), $H2545 * (W2597 + W2623)), MAX(0, MIN($H2545 - SUM($L2651:V2651), $H2545 *  (W2597 + W2623)))))","v":0},{"$f":" IF(X$2631 = 1, X2571, IF($H2545 < 0, MAX($H2545 - SUM($L2651:W2651), $H2545 * (X2597 + X2623)), MAX(0, MIN($H2545 - SUM($L2651:W2651), $H2545 *  (X2597 + X2623)))))","v":0},{"$f":" IF(Y$2631 = 1, Y2571, IF($H2545 < 0, MAX($H2545 - SUM($L2651:X2651), $H2545 * (Y2597 + Y2623)), MAX(0, MIN($H2545 - SUM($L2651:X2651), $H2545 *  (Y2597 + Y2623)))))","v":0},{"$f":" IF(Z$2631 = 1, Z2571, IF($H2545 < 0, MAX($H2545 - SUM($L2651:Y2651), $H2545 * (Z2597 + Z2623)), MAX(0, MIN($H2545 - SUM($L2651:Y2651), $H2545 *  (Z2597 + Z2623)))))","v":0},{"$f":" IF(AA$2631 = 1, AA2571, IF($H2545 < 0, MAX($H2545 - SUM($L2651:Z2651), $H2545 * (AA2597 + AA2623)), MAX(0, MIN($H2545 - SUM($L2651:Z2651), $H2545 *  (AA2597 + AA2623)))))","v":0},{"$f":" IF(AB$2631 = 1, AB2571, IF($H2545 < 0, MAX($H2545 - SUM($L2651:AA2651), $H2545 * (AB2597 + AB2623)), MAX(0, MIN($H2545 - SUM($L2651:AA2651), $H2545 *  (AB2597 + AB2623)))))","v":0},{"$f":" IF(AC$2631 = 1, AC2571, IF($H2545 < 0, MAX($H2545 - SUM($L2651:AB2651), $H2545 * (AC2597 + AC2623)), MAX(0, MIN($H2545 - SUM($L2651:AB2651), $H2545 *  (AC2597 + AC2623)))))","v":0},{"$f":" IF(AD$2631 = 1, AD2571, IF($H2545 < 0, MAX($H2545 - SUM($L2651:AC2651), $H2545 * (AD2597 + AD2623)), MAX(0, MIN($H2545 - SUM($L2651:AC2651), $H2545 *  (AD2597 + AD2623)))))","v":0},{"$f":" IF(AE$2631 = 1, AE2571, IF($H2545 < 0, MAX($H2545 - SUM($L2651:AD2651), $H2545 * (AE2597 + AE2623)), MAX(0, MIN($H2545 - SUM($L2651:AD2651), $H2545 *  (AE2597 + AE2623)))))","v":0},{"$f":" IF(AF$2631 = 1, AF2571, IF($H2545 < 0, MAX($H2545 - SUM($L2651:AE2651), $H2545 * (AF2597 + AF2623)), MAX(0, MIN($H2545 - SUM($L2651:AE2651), $H2545 *  (AF2597 + AF2623)))))","v":0},{"$f":" IF(AG$2631 = 1, AG2571, IF($H2545 < 0, MAX($H2545 - SUM($L2651:AF2651), $H2545 * (AG2597 + AG2623)), MAX(0, MIN($H2545 - SUM($L2651:AF2651), $H2545 *  (AG2597 + AG2623)))))","v":0},{"$f":" IF(AH$2631 = 1, AH2571, IF($H2545 < 0, MAX($H2545 - SUM($L2651:AG2651), $H2545 * (AH2597 + AH2623)), MAX(0, MIN($H2545 - SUM($L2651:AG2651), $H2545 *  (AH2597 + AH2623)))))","v":0},{"$f":" IF(AI$2631 = 1, AI2571, IF($H2545 < 0, MAX($H2545 - SUM($L2651:AH2651), $H2545 * (AI2597 + AI2623)), MAX(0, MIN($H2545 - SUM($L2651:AH2651), $H2545 *  (AI2597 + AI2623)))))","v":0},{"$f":" IF(AJ$2631 = 1, AJ2571, IF($H2545 < 0, MAX($H2545 - SUM($L2651:AI2651), $H2545 * (AJ2597 + AJ2623)), MAX(0, MIN($H2545 - SUM($L2651:AI2651), $H2545 *  (AJ2597 + AJ2623)))))","v":0},{"$f":" IF(AK$2631 = 1, AK2571, IF($H2545 < 0, MAX($H2545 - SUM($L2651:AJ2651), $H2545 * (AK2597 + AK2623)), MAX(0, MIN($H2545 - SUM($L2651:AJ2651), $H2545 *  (AK2597 + AK2623)))))","v":0},{"$f":" IF(AL$2631 = 1, AL2571, IF($H2545 < 0, MAX($H2545 - SUM($L2651:AK2651), $H2545 * (AL2597 + AL2623)), MAX(0, MIN($H2545 - SUM($L2651:AK2651), $H2545 *  (AL2597 + AL2623)))))","v":0},{"$f":" IF(AM$2631 = 1, AM2571, IF($H2545 < 0, MAX($H2545 - SUM($L2651:AL2651), $H2545 * (AM2597 + AM2623)), MAX(0, MIN($H2545 - SUM($L2651:AL2651), $H2545 *  (AM2597 + AM2623)))))","v":0},{"$f":" IF(AN$2631 = 1, AN2571, IF($H2545 < 0, MAX($H2545 - SUM($L2651:AM2651), $H2545 * (AN2597 + AN2623)), MAX(0, MIN($H2545 - SUM($L2651:AM2651), $H2545 *  (AN2597 + AN2623)))))","v":0},{"$f":" IF(AO$2631 = 1, AO2571, IF($H2545 < 0, MAX($H2545 - SUM($L2651:AN2651), $H2545 * (AO2597 + AO2623)), MAX(0, MIN($H2545 - SUM($L2651:AN2651), $H2545 *  (AO2597 + AO2623)))))","v":0},{"$f":" IF(AP$2631 = 1, AP2571, IF($H2545 < 0, MAX($H2545 - SUM($L2651:AO2651), $H2545 * (AP2597 + AP2623)), MAX(0, MIN($H2545 - SUM($L2651:AO2651), $H2545 *  (AP2597 + AP2623)))))","v":0},{"$f":" IF(AQ$2631 = 1, AQ2571, IF($H2545 < 0, MAX($H2545 - SUM($L2651:AP2651), $H2545 * (AQ2597 + AQ2623)), MAX(0, MIN($H2545 - SUM($L2651:AP2651), $H2545 *  (AQ2597 + AQ2623)))))","v":0},{"$f":" IF(AR$2631 = 1, AR2571, IF($H2545 < 0, MAX($H2545 - SUM($L2651:AQ2651), $H2545 * (AR2597 + AR2623)), MAX(0, MIN($H2545 - SUM($L2651:AQ2651), $H2545 *  (AR2597 + AR2623)))))","v":0},{"$f":" IF(AS$2631 = 1, AS2571, IF($H2545 < 0, MAX($H2545 - SUM($L2651:AR2651), $H2545 * (AS2597 + AS2623)), MAX(0, MIN($H2545 - SUM($L2651:AR2651), $H2545 *  (AS2597 + AS2623)))))","v":0},{"$f":" IF(AT$2631 = 1, AT2571, IF($H2545 < 0, MAX($H2545 - SUM($L2651:AS2651), $H2545 * (AT2597 + AT2623)), MAX(0, MIN($H2545 - SUM($L2651:AS2651), $H2545 *  (AT2597 + AT2623)))))","v":0},{"$f":" IF(AU$2631 = 1, AU2571, IF($H2545 < 0, MAX($H2545 - SUM($L2651:AT2651), $H2545 * (AU2597 + AU2623)), MAX(0, MIN($H2545 - SUM($L2651:AT2651), $H2545 *  (AU2597 + AU2623)))))","v":0},{"$f":" IF(AV$2631 = 1, AV2571, IF($H2545 < 0, MAX($H2545 - SUM($L2651:AU2651), $H2545 * (AV2597 + AV2623)), MAX(0, MIN($H2545 - SUM($L2651:AU2651), $H2545 *  (AV2597 + AV2623)))))","v":0},{"$f":" IF(AW$2631 = 1, AW2571, IF($H2545 < 0, MAX($H2545 - SUM($L2651:AV2651), $H2545 * (AW2597 + AW2623)), MAX(0, MIN($H2545 - SUM($L2651:AV2651), $H2545 *  (AW2597 + AW2623)))))","v":0},{"$f":" IF(AX$2631 = 1, AX2571, IF($H2545 < 0, MAX($H2545 - SUM($L2651:AW2651), $H2545 * (AX2597 + AX2623)), MAX(0, MIN($H2545 - SUM($L2651:AW2651), $H2545 *  (AX2597 + AX2623)))))","v":0},{"$f":" IF(AY$2631 = 1, AY2571, IF($H2545 < 0, MAX($H2545 - SUM($L2651:AX2651), $H2545 * (AY2597 + AY2623)), MAX(0, MIN($H2545 - SUM($L2651:AX2651), $H2545 *  (AY2597 + AY2623)))))","v":0},{"$f":" IF(AZ$2631 = 1, AZ2571, IF($H2545 < 0, MAX($H2545 - SUM($L2651:AY2651), $H2545 * (AZ2597 + AZ2623)), MAX(0, MIN($H2545 - SUM($L2651:AY2651), $H2545 *  (AZ2597 + AZ2623)))))","v":0},{"$f":" IF(BA$2631 = 1, BA2571, IF($H2545 < 0, MAX($H2545 - SUM($L2651:AZ2651), $H2545 * (BA2597 + BA2623)), MAX(0, MIN($H2545 - SUM($L2651:AZ2651), $H2545 *  (BA2597 + BA2623)))))","v":0},{"$f":" IF(BB$2631 = 1, BB2571, IF($H2545 < 0, MAX($H2545 - SUM($L2651:BA2651), $H2545 * (BB2597 + BB2623)), MAX(0, MIN($H2545 - SUM($L2651:BA2651), $H2545 *  (BB2597 + BB2623)))))","v":0},{"$f":" IF(BC$2631 = 1, BC2571, IF($H2545 < 0, MAX($H2545 - SUM($L2651:BB2651), $H2545 * (BC2597 + BC2623)), MAX(0, MIN($H2545 - SUM($L2651:BB2651), $H2545 *  (BC2597 + BC2623)))))","v":0},{"$f":" IF(BD$2631 = 1, BD2571, IF($H2545 < 0, MAX($H2545 - SUM($L2651:BC2651), $H2545 * (BD2597 + BD2623)), MAX(0, MIN($H2545 - SUM($L2651:BC2651), $H2545 *  (BD2597 + BD2623)))))","v":0},{"$f":" IF(BE$2631 = 1, BE2571, IF($H2545 < 0, MAX($H2545 - SUM($L2651:BD2651), $H2545 * (BE2597 + BE2623)), MAX(0, MIN($H2545 - SUM($L2651:BD2651), $H2545 *  (BE2597 + BE2623)))))","v":0},{"$f":" IF(BF$2631 = 1, BF2571, IF($H2545 < 0, MAX($H2545 - SUM($L2651:BE2651), $H2545 * (BF2597 + BF2623)), MAX(0, MIN($H2545 - SUM($L2651:BE2651), $H2545 *  (BF2597 + BF2623)))))","v":0},{"$f":" IF(BG$2631 = 1, BG2571, IF($H2545 < 0, MAX($H2545 - SUM($L2651:BF2651), $H2545 * (BG2597 + BG2623)), MAX(0, MIN($H2545 - SUM($L2651:BF2651), $H2545 *  (BG2597 + BG2623)))))","v":0},{"$f":" IF(BH$2631 = 1, BH2571, IF($H2545 < 0, MAX($H2545 - SUM($L2651:BG2651), $H2545 * (BH2597 + BH2623)), MAX(0, MIN($H2545 - SUM($L2651:BG2651), $H2545 *  (BH2597 + BH2623)))))","v":0},{"$f":" IF(BI$2631 = 1, BI2571, IF($H2545 < 0, MAX($H2545 - SUM($L2651:BH2651), $H2545 * (BI2597 + BI2623)), MAX(0, MIN($H2545 - SUM($L2651:BH2651), $H2545 *  (BI2597 + BI2623)))))","v":0},{"$f":" IF(BJ$2631 = 1, BJ2571, IF($H2545 < 0, MAX($H2545 - SUM($L2651:BI2651), $H2545 * (BJ2597 + BJ2623)), MAX(0, MIN($H2545 - SUM($L2651:BI2651), $H2545 *  (BJ2597 + BJ2623)))))","v":0},{"$f":" IF(BK$2631 = 1, BK2571, IF($H2545 < 0, MAX($H2545 - SUM($L2651:BJ2651), $H2545 * (BK2597 + BK2623)), MAX(0, MIN($H2545 - SUM($L2651:BJ2651), $H2545 *  (BK2597 + BK2623)))))","v":0},{"$f":" IF(BL$2631 = 1, BL2571, IF($H2545 < 0, MAX($H2545 - SUM($L2651:BK2651), $H2545 * (BL2597 + BL2623)), MAX(0, MIN($H2545 - SUM($L2651:BK2651), $H2545 *  (BL2597 + BL2623)))))","v":0},{"$f":" IF(BM$2631 = 1, BM2571, IF($H2545 < 0, MAX($H2545 - SUM($L2651:BL2651), $H2545 * (BM2597 + BM2623)), MAX(0, MIN($H2545 - SUM($L2651:BL2651), $H2545 *  (BM2597 + BM2623)))))","v":0},{"$f":" IF(BN$2631 = 1, BN2571, IF($H2545 < 0, MAX($H2545 - SUM($L2651:BM2651), $H2545 * (BN2597 + BN2623)), MAX(0, MIN($H2545 - SUM($L2651:BM2651), $H2545 *  (BN2597 + BN2623)))))","v":0},{"$f":" IF(BO$2631 = 1, BO2571, IF($H2545 < 0, MAX($H2545 - SUM($L2651:BN2651), $H2545 * (BO2597 + BO2623)), MAX(0, MIN($H2545 - SUM($L2651:BN2651), $H2545 *  (BO2597 + BO2623)))))","v":0},{"$f":" IF(BP$2631 = 1, BP2571, IF($H2545 < 0, MAX($H2545 - SUM($L2651:BO2651), $H2545 * (BP2597 + BP2623)), MAX(0, MIN($H2545 - SUM($L2651:BO2651), $H2545 *  (BP2597 + BP2623)))))","v":0},{"$f":" IF(BQ$2631 = 1, BQ2571, IF($H2545 < 0, MAX($H2545 - SUM($L2651:BP2651), $H2545 * (BQ2597 + BQ2623)), MAX(0, MIN($H2545 - SUM($L2651:BP2651), $H2545 *  (BQ2597 + BQ2623)))))","v":0},{"$f":" IF(BR$2631 = 1, BR2571, IF($H2545 < 0, MAX($H2545 - SUM($L2651:BQ2651), $H2545 * (BR2597 + BR2623)), MAX(0, MIN($H2545 - SUM($L2651:BQ2651), $H2545 *  (BR2597 + BR2623)))))","v":0},{"$f":" IF(BS$2631 = 1, BS2571, IF($H2545 < 0, MAX($H2545 - SUM($L2651:BR2651), $H2545 * (BS2597 + BS2623)), MAX(0, MIN($H2545 - SUM($L2651:BR2651), $H2545 *  (BS2597 + BS2623)))))","v":0},{"$f":" IF(BT$2631 = 1, BT2571, IF($H2545 < 0, MAX($H2545 - SUM($L2651:BS2651), $H2545 * (BT2597 + BT2623)), MAX(0, MIN($H2545 - SUM($L2651:BS2651), $H2545 *  (BT2597 + BT2623)))))","v":0},{"$f":" IF(BU$2631 = 1, BU2571, IF($H2545 < 0, MAX($H2545 - SUM($L2651:BT2651), $H2545 * (BU2597 + BU2623)), MAX(0, MIN($H2545 - SUM($L2651:BT2651), $H2545 *  (BU2597 + BU2623)))))","v":0},{"$f":" IF(BV$2631 = 1, BV2571, IF($H2545 < 0, MAX($H2545 - SUM($L2651:BU2651), $H2545 * (BV2597 + BV2623)), MAX(0, MIN($H2545 - SUM($L2651:BU2651), $H2545 *  (BV2597 + BV2623)))))","v":0},{"$f":" IF(BW$2631 = 1, BW2571, IF($H2545 < 0, MAX($H2545 - SUM($L2651:BV2651), $H2545 * (BW2597 + BW2623)), MAX(0, MIN($H2545 - SUM($L2651:BV2651), $H2545 *  (BW2597 + BW2623)))))","v":0},{"$f":" IF(BX$2631 = 1, BX2571, IF($H2545 < 0, MAX($H2545 - SUM($L2651:BW2651), $H2545 * (BX2597 + BX2623)), MAX(0, MIN($H2545 - SUM($L2651:BW2651), $H2545 *  (BX2597 + BX2623)))))","v":0},{"$f":" IF(BY$2631 = 1, BY2571, IF($H2545 < 0, MAX($H2545 - SUM($L2651:BX2651), $H2545 * (BY2597 + BY2623)), MAX(0, MIN($H2545 - SUM($L2651:BX2651), $H2545 *  (BY2597 + BY2623)))))","v":0},{"$f":" IF(BZ$2631 = 1, BZ2571, IF($H2545 < 0, MAX($H2545 - SUM($L2651:BY2651), $H2545 * (BZ2597 + BZ2623)), MAX(0, MIN($H2545 - SUM($L2651:BY2651), $H2545 *  (BZ2597 + BZ2623)))))","v":0},{"$f":" IF(CA$2631 = 1, CA2571, IF($H2545 < 0, MAX($H2545 - SUM($L2651:BZ2651), $H2545 * (CA2597 + CA2623)), MAX(0, MIN($H2545 - SUM($L2651:BZ2651), $H2545 *  (CA2597 + CA2623)))))","v":0}]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$53, \"dd mmm yy\") & \" - real - MO5Y\"","v":"Depreciation - capex addition - 01 Oct 12 - real - MO5Y"},null,null,null,"GBP m",null,0,null,{"$f":" IF(M$2631 = 1, M2572, IF($H2546 < 0, MAX($H2546 - SUM($L2652:L2652), $H2546 * (M2598 + M2624)), MAX(0, MIN($H2546 - SUM($L2652:L2652), $H2546 *  (M2598 + M2624)))))","v":0},{"$f":" IF(N$2631 = 1, N2572, IF($H2546 < 0, MAX($H2546 - SUM($L2652:M2652), $H2546 * (N2598 + N2624)), MAX(0, MIN($H2546 - SUM($L2652:M2652), $H2546 *  (N2598 + N2624)))))","v":0},{"$f":" IF(O$2631 = 1, O2572, IF($H2546 < 0, MAX($H2546 - SUM($L2652:N2652), $H2546 * (O2598 + O2624)), MAX(0, MIN($H2546 - SUM($L2652:N2652), $H2546 *  (O2598 + O2624)))))","v":0},{"$f":" IF(P$2631 = 1, P2572, IF($H2546 < 0, MAX($H2546 - SUM($L2652:O2652), $H2546 * (P2598 + P2624)), MAX(0, MIN($H2546 - SUM($L2652:O2652), $H2546 *  (P2598 + P2624)))))","v":0},{"$f":" IF(Q$2631 = 1, Q2572, IF($H2546 < 0, MAX($H2546 - SUM($L2652:P2652), $H2546 * (Q2598 + Q2624)), MAX(0, MIN($H2546 - SUM($L2652:P2652), $H2546 *  (Q2598 + Q2624)))))","v":0},{"$f":" IF(R$2631 = 1, R2572, IF($H2546 < 0, MAX($H2546 - SUM($L2652:Q2652), $H2546 * (R2598 + R2624)), MAX(0, MIN($H2546 - SUM($L2652:Q2652), $H2546 *  (R2598 + R2624)))))","v":0},{"$f":" IF(S$2631 = 1, S2572, IF($H2546 < 0, MAX($H2546 - SUM($L2652:R2652), $H2546 * (S2598 + S2624)), MAX(0, MIN($H2546 - SUM($L2652:R2652), $H2546 *  (S2598 + S2624)))))","v":0},{"$f":" IF(T$2631 = 1, T2572, IF($H2546 < 0, MAX($H2546 - SUM($L2652:S2652), $H2546 * (T2598 + T2624)), MAX(0, MIN($H2546 - SUM($L2652:S2652), $H2546 *  (T2598 + T2624)))))","v":0},{"$f":" IF(U$2631 = 1, U2572, IF($H2546 < 0, MAX($H2546 - SUM($L2652:T2652), $H2546 * (U2598 + U2624)), MAX(0, MIN($H2546 - SUM($L2652:T2652), $H2546 *  (U2598 + U2624)))))","v":0},{"$f":" IF(V$2631 = 1, V2572, IF($H2546 < 0, MAX($H2546 - SUM($L2652:U2652), $H2546 * (V2598 + V2624)), MAX(0, MIN($H2546 - SUM($L2652:U2652), $H2546 *  (V2598 + V2624)))))","v":0},{"$f":" IF(W$2631 = 1, W2572, IF($H2546 < 0, MAX($H2546 - SUM($L2652:V2652), $H2546 * (W2598 + W2624)), MAX(0, MIN($H2546 - SUM($L2652:V2652), $H2546 *  (W2598 + W2624)))))","v":0},{"$f":" IF(X$2631 = 1, X2572, IF($H2546 < 0, MAX($H2546 - SUM($L2652:W2652), $H2546 * (X2598 + X2624)), MAX(0, MIN($H2546 - SUM($L2652:W2652), $H2546 *  (X2598 + X2624)))))","v":0},{"$f":" IF(Y$2631 = 1, Y2572, IF($H2546 < 0, MAX($H2546 - SUM($L2652:X2652), $H2546 * (Y2598 + Y2624)), MAX(0, MIN($H2546 - SUM($L2652:X2652), $H2546 *  (Y2598 + Y2624)))))","v":0},{"$f":" IF(Z$2631 = 1, Z2572, IF($H2546 < 0, MAX($H2546 - SUM($L2652:Y2652), $H2546 * (Z2598 + Z2624)), MAX(0, MIN($H2546 - SUM($L2652:Y2652), $H2546 *  (Z2598 + Z2624)))))","v":0},{"$f":" IF(AA$2631 = 1, AA2572, IF($H2546 < 0, MAX($H2546 - SUM($L2652:Z2652), $H2546 * (AA2598 + AA2624)), MAX(0, MIN($H2546 - SUM($L2652:Z2652), $H2546 *  (AA2598 + AA2624)))))","v":0},{"$f":" IF(AB$2631 = 1, AB2572, IF($H2546 < 0, MAX($H2546 - SUM($L2652:AA2652), $H2546 * (AB2598 + AB2624)), MAX(0, MIN($H2546 - SUM($L2652:AA2652), $H2546 *  (AB2598 + AB2624)))))","v":0},{"$f":" IF(AC$2631 = 1, AC2572, IF($H2546 < 0, MAX($H2546 - SUM($L2652:AB2652), $H2546 * (AC2598 + AC2624)), MAX(0, MIN($H2546 - SUM($L2652:AB2652), $H2546 *  (AC2598 + AC2624)))))","v":0},{"$f":" IF(AD$2631 = 1, AD2572, IF($H2546 < 0, MAX($H2546 - SUM($L2652:AC2652), $H2546 * (AD2598 + AD2624)), MAX(0, MIN($H2546 - SUM($L2652:AC2652), $H2546 *  (AD2598 + AD2624)))))","v":0},{"$f":" IF(AE$2631 = 1, AE2572, IF($H2546 < 0, MAX($H2546 - SUM($L2652:AD2652), $H2546 * (AE2598 + AE2624)), MAX(0, MIN($H2546 - SUM($L2652:AD2652), $H2546 *  (AE2598 + AE2624)))))","v":0},{"$f":" IF(AF$2631 = 1, AF2572, IF($H2546 < 0, MAX($H2546 - SUM($L2652:AE2652), $H2546 * (AF2598 + AF2624)), MAX(0, MIN($H2546 - SUM($L2652:AE2652), $H2546 *  (AF2598 + AF2624)))))","v":0},{"$f":" IF(AG$2631 = 1, AG2572, IF($H2546 < 0, MAX($H2546 - SUM($L2652:AF2652), $H2546 * (AG2598 + AG2624)), MAX(0, MIN($H2546 - SUM($L2652:AF2652), $H2546 *  (AG2598 + AG2624)))))","v":0},{"$f":" IF(AH$2631 = 1, AH2572, IF($H2546 < 0, MAX($H2546 - SUM($L2652:AG2652), $H2546 * (AH2598 + AH2624)), MAX(0, MIN($H2546 - SUM($L2652:AG2652), $H2546 *  (AH2598 + AH2624)))))","v":0},{"$f":" IF(AI$2631 = 1, AI2572, IF($H2546 < 0, MAX($H2546 - SUM($L2652:AH2652), $H2546 * (AI2598 + AI2624)), MAX(0, MIN($H2546 - SUM($L2652:AH2652), $H2546 *  (AI2598 + AI2624)))))","v":0},{"$f":" IF(AJ$2631 = 1, AJ2572, IF($H2546 < 0, MAX($H2546 - SUM($L2652:AI2652), $H2546 * (AJ2598 + AJ2624)), MAX(0, MIN($H2546 - SUM($L2652:AI2652), $H2546 *  (AJ2598 + AJ2624)))))","v":0},{"$f":" IF(AK$2631 = 1, AK2572, IF($H2546 < 0, MAX($H2546 - SUM($L2652:AJ2652), $H2546 * (AK2598 + AK2624)), MAX(0, MIN($H2546 - SUM($L2652:AJ2652), $H2546 *  (AK2598 + AK2624)))))","v":0},{"$f":" IF(AL$2631 = 1, AL2572, IF($H2546 < 0, MAX($H2546 - SUM($L2652:AK2652), $H2546 * (AL2598 + AL2624)), MAX(0, MIN($H2546 - SUM($L2652:AK2652), $H2546 *  (AL2598 + AL2624)))))","v":0},{"$f":" IF(AM$2631 = 1, AM2572, IF($H2546 < 0, MAX($H2546 - SUM($L2652:AL2652), $H2546 * (AM2598 + AM2624)), MAX(0, MIN($H2546 - SUM($L2652:AL2652), $H2546 *  (AM2598 + AM2624)))))","v":0},{"$f":" IF(AN$2631 = 1, AN2572, IF($H2546 < 0, MAX($H2546 - SUM($L2652:AM2652), $H2546 * (AN2598 + AN2624)), MAX(0, MIN($H2546 - SUM($L2652:AM2652), $H2546 *  (AN2598 + AN2624)))))","v":0},{"$f":" IF(AO$2631 = 1, AO2572, IF($H2546 < 0, MAX($H2546 - SUM($L2652:AN2652), $H2546 * (AO2598 + AO2624)), MAX(0, MIN($H2546 - SUM($L2652:AN2652), $H2546 *  (AO2598 + AO2624)))))","v":0},{"$f":" IF(AP$2631 = 1, AP2572, IF($H2546 < 0, MAX($H2546 - SUM($L2652:AO2652), $H2546 * (AP2598 + AP2624)), MAX(0, MIN($H2546 - SUM($L2652:AO2652), $H2546 *  (AP2598 + AP2624)))))","v":0},{"$f":" IF(AQ$2631 = 1, AQ2572, IF($H2546 < 0, MAX($H2546 - SUM($L2652:AP2652), $H2546 * (AQ2598 + AQ2624)), MAX(0, MIN($H2546 - SUM($L2652:AP2652), $H2546 *  (AQ2598 + AQ2624)))))","v":0},{"$f":" IF(AR$2631 = 1, AR2572, IF($H2546 < 0, MAX($H2546 - SUM($L2652:AQ2652), $H2546 * (AR2598 + AR2624)), MAX(0, MIN($H2546 - SUM($L2652:AQ2652), $H2546 *  (AR2598 + AR2624)))))","v":0},{"$f":" IF(AS$2631 = 1, AS2572, IF($H2546 < 0, MAX($H2546 - SUM($L2652:AR2652), $H2546 * (AS2598 + AS2624)), MAX(0, MIN($H2546 - SUM($L2652:AR2652), $H2546 *  (AS2598 + AS2624)))))","v":0},{"$f":" IF(AT$2631 = 1, AT2572, IF($H2546 < 0, MAX($H2546 - SUM($L2652:AS2652), $H2546 * (AT2598 + AT2624)), MAX(0, MIN($H2546 - SUM($L2652:AS2652), $H2546 *  (AT2598 + AT2624)))))","v":0},{"$f":" IF(AU$2631 = 1, AU2572, IF($H2546 < 0, MAX($H2546 - SUM($L2652:AT2652), $H2546 * (AU2598 + AU2624)), MAX(0, MIN($H2546 - SUM($L2652:AT2652), $H2546 *  (AU2598 + AU2624)))))","v":0},{"$f":" IF(AV$2631 = 1, AV2572, IF($H2546 < 0, MAX($H2546 - SUM($L2652:AU2652), $H2546 * (AV2598 + AV2624)), MAX(0, MIN($H2546 - SUM($L2652:AU2652), $H2546 *  (AV2598 + AV2624)))))","v":0},{"$f":" IF(AW$2631 = 1, AW2572, IF($H2546 < 0, MAX($H2546 - SUM($L2652:AV2652), $H2546 * (AW2598 + AW2624)), MAX(0, MIN($H2546 - SUM($L2652:AV2652), $H2546 *  (AW2598 + AW2624)))))","v":0},{"$f":" IF(AX$2631 = 1, AX2572, IF($H2546 < 0, MAX($H2546 - SUM($L2652:AW2652), $H2546 * (AX2598 + AX2624)), MAX(0, MIN($H2546 - SUM($L2652:AW2652), $H2546 *  (AX2598 + AX2624)))))","v":0},{"$f":" IF(AY$2631 = 1, AY2572, IF($H2546 < 0, MAX($H2546 - SUM($L2652:AX2652), $H2546 * (AY2598 + AY2624)), MAX(0, MIN($H2546 - SUM($L2652:AX2652), $H2546 *  (AY2598 + AY2624)))))","v":0},{"$f":" IF(AZ$2631 = 1, AZ2572, IF($H2546 < 0, MAX($H2546 - SUM($L2652:AY2652), $H2546 * (AZ2598 + AZ2624)), MAX(0, MIN($H2546 - SUM($L2652:AY2652), $H2546 *  (AZ2598 + AZ2624)))))","v":0},{"$f":" IF(BA$2631 = 1, BA2572, IF($H2546 < 0, MAX($H2546 - SUM($L2652:AZ2652), $H2546 * (BA2598 + BA2624)), MAX(0, MIN($H2546 - SUM($L2652:AZ2652), $H2546 *  (BA2598 + BA2624)))))","v":0},{"$f":" IF(BB$2631 = 1, BB2572, IF($H2546 < 0, MAX($H2546 - SUM($L2652:BA2652), $H2546 * (BB2598 + BB2624)), MAX(0, MIN($H2546 - SUM($L2652:BA2652), $H2546 *  (BB2598 + BB2624)))))","v":0},{"$f":" IF(BC$2631 = 1, BC2572, IF($H2546 < 0, MAX($H2546 - SUM($L2652:BB2652), $H2546 * (BC2598 + BC2624)), MAX(0, MIN($H2546 - SUM($L2652:BB2652), $H2546 *  (BC2598 + BC2624)))))","v":0},{"$f":" IF(BD$2631 = 1, BD2572, IF($H2546 < 0, MAX($H2546 - SUM($L2652:BC2652), $H2546 * (BD2598 + BD2624)), MAX(0, MIN($H2546 - SUM($L2652:BC2652), $H2546 *  (BD2598 + BD2624)))))","v":0},{"$f":" IF(BE$2631 = 1, BE2572, IF($H2546 < 0, MAX($H2546 - SUM($L2652:BD2652), $H2546 * (BE2598 + BE2624)), MAX(0, MIN($H2546 - SUM($L2652:BD2652), $H2546 *  (BE2598 + BE2624)))))","v":0},{"$f":" IF(BF$2631 = 1, BF2572, IF($H2546 < 0, MAX($H2546 - SUM($L2652:BE2652), $H2546 * (BF2598 + BF2624)), MAX(0, MIN($H2546 - SUM($L2652:BE2652), $H2546 *  (BF2598 + BF2624)))))","v":0},{"$f":" IF(BG$2631 = 1, BG2572, IF($H2546 < 0, MAX($H2546 - SUM($L2652:BF2652), $H2546 * (BG2598 + BG2624)), MAX(0, MIN($H2546 - SUM($L2652:BF2652), $H2546 *  (BG2598 + BG2624)))))","v":0},{"$f":" IF(BH$2631 = 1, BH2572, IF($H2546 < 0, MAX($H2546 - SUM($L2652:BG2652), $H2546 * (BH2598 + BH2624)), MAX(0, MIN($H2546 - SUM($L2652:BG2652), $H2546 *  (BH2598 + BH2624)))))","v":0},{"$f":" IF(BI$2631 = 1, BI2572, IF($H2546 < 0, MAX($H2546 - SUM($L2652:BH2652), $H2546 * (BI2598 + BI2624)), MAX(0, MIN($H2546 - SUM($L2652:BH2652), $H2546 *  (BI2598 + BI2624)))))","v":0},{"$f":" IF(BJ$2631 = 1, BJ2572, IF($H2546 < 0, MAX($H2546 - SUM($L2652:BI2652), $H2546 * (BJ2598 + BJ2624)), MAX(0, MIN($H2546 - SUM($L2652:BI2652), $H2546 *  (BJ2598 + BJ2624)))))","v":0},{"$f":" IF(BK$2631 = 1, BK2572, IF($H2546 < 0, MAX($H2546 - SUM($L2652:BJ2652), $H2546 * (BK2598 + BK2624)), MAX(0, MIN($H2546 - SUM($L2652:BJ2652), $H2546 *  (BK2598 + BK2624)))))","v":0},{"$f":" IF(BL$2631 = 1, BL2572, IF($H2546 < 0, MAX($H2546 - SUM($L2652:BK2652), $H2546 * (BL2598 + BL2624)), MAX(0, MIN($H2546 - SUM($L2652:BK2652), $H2546 *  (BL2598 + BL2624)))))","v":0},{"$f":" IF(BM$2631 = 1, BM2572, IF($H2546 < 0, MAX($H2546 - SUM($L2652:BL2652), $H2546 * (BM2598 + BM2624)), MAX(0, MIN($H2546 - SUM($L2652:BL2652), $H2546 *  (BM2598 + BM2624)))))","v":0},{"$f":" IF(BN$2631 = 1, BN2572, IF($H2546 < 0, MAX($H2546 - SUM($L2652:BM2652), $H2546 * (BN2598 + BN2624)), MAX(0, MIN($H2546 - SUM($L2652:BM2652), $H2546 *  (BN2598 + BN2624)))))","v":0},{"$f":" IF(BO$2631 = 1, BO2572, IF($H2546 < 0, MAX($H2546 - SUM($L2652:BN2652), $H2546 * (BO2598 + BO2624)), MAX(0, MIN($H2546 - SUM($L2652:BN2652), $H2546 *  (BO2598 + BO2624)))))","v":0},{"$f":" IF(BP$2631 = 1, BP2572, IF($H2546 < 0, MAX($H2546 - SUM($L2652:BO2652), $H2546 * (BP2598 + BP2624)), MAX(0, MIN($H2546 - SUM($L2652:BO2652), $H2546 *  (BP2598 + BP2624)))))","v":0},{"$f":" IF(BQ$2631 = 1, BQ2572, IF($H2546 < 0, MAX($H2546 - SUM($L2652:BP2652), $H2546 * (BQ2598 + BQ2624)), MAX(0, MIN($H2546 - SUM($L2652:BP2652), $H2546 *  (BQ2598 + BQ2624)))))","v":0},{"$f":" IF(BR$2631 = 1, BR2572, IF($H2546 < 0, MAX($H2546 - SUM($L2652:BQ2652), $H2546 * (BR2598 + BR2624)), MAX(0, MIN($H2546 - SUM($L2652:BQ2652), $H2546 *  (BR2598 + BR2624)))))","v":0},{"$f":" IF(BS$2631 = 1, BS2572, IF($H2546 < 0, MAX($H2546 - SUM($L2652:BR2652), $H2546 * (BS2598 + BS2624)), MAX(0, MIN($H2546 - SUM($L2652:BR2652), $H2546 *  (BS2598 + BS2624)))))","v":0},{"$f":" IF(BT$2631 = 1, BT2572, IF($H2546 < 0, MAX($H2546 - SUM($L2652:BS2652), $H2546 * (BT2598 + BT2624)), MAX(0, MIN($H2546 - SUM($L2652:BS2652), $H2546 *  (BT2598 + BT2624)))))","v":0},{"$f":" IF(BU$2631 = 1, BU2572, IF($H2546 < 0, MAX($H2546 - SUM($L2652:BT2652), $H2546 * (BU2598 + BU2624)), MAX(0, MIN($H2546 - SUM($L2652:BT2652), $H2546 *  (BU2598 + BU2624)))))","v":0},{"$f":" IF(BV$2631 = 1, BV2572, IF($H2546 < 0, MAX($H2546 - SUM($L2652:BU2652), $H2546 * (BV2598 + BV2624)), MAX(0, MIN($H2546 - SUM($L2652:BU2652), $H2546 *  (BV2598 + BV2624)))))","v":0},{"$f":" IF(BW$2631 = 1, BW2572, IF($H2546 < 0, MAX($H2546 - SUM($L2652:BV2652), $H2546 * (BW2598 + BW2624)), MAX(0, MIN($H2546 - SUM($L2652:BV2652), $H2546 *  (BW2598 + BW2624)))))","v":0},{"$f":" IF(BX$2631 = 1, BX2572, IF($H2546 < 0, MAX($H2546 - SUM($L2652:BW2652), $H2546 * (BX2598 + BX2624)), MAX(0, MIN($H2546 - SUM($L2652:BW2652), $H2546 *  (BX2598 + BX2624)))))","v":0},{"$f":" IF(BY$2631 = 1, BY2572, IF($H2546 < 0, MAX($H2546 - SUM($L2652:BX2652), $H2546 * (BY2598 + BY2624)), MAX(0, MIN($H2546 - SUM($L2652:BX2652), $H2546 *  (BY2598 + BY2624)))))","v":0},{"$f":" IF(BZ$2631 = 1, BZ2572, IF($H2546 < 0, MAX($H2546 - SUM($L2652:BY2652), $H2546 * (BZ2598 + BZ2624)), MAX(0, MIN($H2546 - SUM($L2652:BY2652), $H2546 *  (BZ2598 + BZ2624)))))","v":0},{"$f":" IF(CA$2631 = 1, CA2572, IF($H2546 < 0, MAX($H2546 - SUM($L2652:BZ2652), $H2546 * (CA2598 + CA2624)), MAX(0, MIN($H2546 - SUM($L2652:BZ2652), $H2546 *  (CA2598 + CA2624)))))","v":0}]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$54, \"dd mmm yy\") & \" - real - MO5Y\"","v":"Depreciation - capex addition - 01 Oct 13 - real - MO5Y"},null,null,null,"GBP m",null,0,null,{"$f":" IF(M$2631 = 1, M2573, IF($H2547 < 0, MAX($H2547 - SUM($L2653:L2653), $H2547 * (M2599 + M2625)), MAX(0, MIN($H2547 - SUM($L2653:L2653), $H2547 *  (M2599 + M2625)))))","v":0},{"$f":" IF(N$2631 = 1, N2573, IF($H2547 < 0, MAX($H2547 - SUM($L2653:M2653), $H2547 * (N2599 + N2625)), MAX(0, MIN($H2547 - SUM($L2653:M2653), $H2547 *  (N2599 + N2625)))))","v":0},{"$f":" IF(O$2631 = 1, O2573, IF($H2547 < 0, MAX($H2547 - SUM($L2653:N2653), $H2547 * (O2599 + O2625)), MAX(0, MIN($H2547 - SUM($L2653:N2653), $H2547 *  (O2599 + O2625)))))","v":0},{"$f":" IF(P$2631 = 1, P2573, IF($H2547 < 0, MAX($H2547 - SUM($L2653:O2653), $H2547 * (P2599 + P2625)), MAX(0, MIN($H2547 - SUM($L2653:O2653), $H2547 *  (P2599 + P2625)))))","v":0},{"$f":" IF(Q$2631 = 1, Q2573, IF($H2547 < 0, MAX($H2547 - SUM($L2653:P2653), $H2547 * (Q2599 + Q2625)), MAX(0, MIN($H2547 - SUM($L2653:P2653), $H2547 *  (Q2599 + Q2625)))))","v":0},{"$f":" IF(R$2631 = 1, R2573, IF($H2547 < 0, MAX($H2547 - SUM($L2653:Q2653), $H2547 * (R2599 + R2625)), MAX(0, MIN($H2547 - SUM($L2653:Q2653), $H2547 *  (R2599 + R2625)))))","v":0},{"$f":" IF(S$2631 = 1, S2573, IF($H2547 < 0, MAX($H2547 - SUM($L2653:R2653), $H2547 * (S2599 + S2625)), MAX(0, MIN($H2547 - SUM($L2653:R2653), $H2547 *  (S2599 + S2625)))))","v":0},{"$f":" IF(T$2631 = 1, T2573, IF($H2547 < 0, MAX($H2547 - SUM($L2653:S2653), $H2547 * (T2599 + T2625)), MAX(0, MIN($H2547 - SUM($L2653:S2653), $H2547 *  (T2599 + T2625)))))","v":0},{"$f":" IF(U$2631 = 1, U2573, IF($H2547 < 0, MAX($H2547 - SUM($L2653:T2653), $H2547 * (U2599 + U2625)), MAX(0, MIN($H2547 - SUM($L2653:T2653), $H2547 *  (U2599 + U2625)))))","v":0},{"$f":" IF(V$2631 = 1, V2573, IF($H2547 < 0, MAX($H2547 - SUM($L2653:U2653), $H2547 * (V2599 + V2625)), MAX(0, MIN($H2547 - SUM($L2653:U2653), $H2547 *  (V2599 + V2625)))))","v":0},{"$f":" IF(W$2631 = 1, W2573, IF($H2547 < 0, MAX($H2547 - SUM($L2653:V2653), $H2547 * (W2599 + W2625)), MAX(0, MIN($H2547 - SUM($L2653:V2653), $H2547 *  (W2599 + W2625)))))","v":0},{"$f":" IF(X$2631 = 1, X2573, IF($H2547 < 0, MAX($H2547 - SUM($L2653:W2653), $H2547 * (X2599 + X2625)), MAX(0, MIN($H2547 - SUM($L2653:W2653), $H2547 *  (X2599 + X2625)))))","v":0},{"$f":" IF(Y$2631 = 1, Y2573, IF($H2547 < 0, MAX($H2547 - SUM($L2653:X2653), $H2547 * (Y2599 + Y2625)), MAX(0, MIN($H2547 - SUM($L2653:X2653), $H2547 *  (Y2599 + Y2625)))))","v":0},{"$f":" IF(Z$2631 = 1, Z2573, IF($H2547 < 0, MAX($H2547 - SUM($L2653:Y2653), $H2547 * (Z2599 + Z2625)), MAX(0, MIN($H2547 - SUM($L2653:Y2653), $H2547 *  (Z2599 + Z2625)))))","v":0},{"$f":" IF(AA$2631 = 1, AA2573, IF($H2547 < 0, MAX($H2547 - SUM($L2653:Z2653), $H2547 * (AA2599 + AA2625)), MAX(0, MIN($H2547 - SUM($L2653:Z2653), $H2547 *  (AA2599 + AA2625)))))","v":0},{"$f":" IF(AB$2631 = 1, AB2573, IF($H2547 < 0, MAX($H2547 - SUM($L2653:AA2653), $H2547 * (AB2599 + AB2625)), MAX(0, MIN($H2547 - SUM($L2653:AA2653), $H2547 *  (AB2599 + AB2625)))))","v":0},{"$f":" IF(AC$2631 = 1, AC2573, IF($H2547 < 0, MAX($H2547 - SUM($L2653:AB2653), $H2547 * (AC2599 + AC2625)), MAX(0, MIN($H2547 - SUM($L2653:AB2653), $H2547 *  (AC2599 + AC2625)))))","v":0},{"$f":" IF(AD$2631 = 1, AD2573, IF($H2547 < 0, MAX($H2547 - SUM($L2653:AC2653), $H2547 * (AD2599 + AD2625)), MAX(0, MIN($H2547 - SUM($L2653:AC2653), $H2547 *  (AD2599 + AD2625)))))","v":0},{"$f":" IF(AE$2631 = 1, AE2573, IF($H2547 < 0, MAX($H2547 - SUM($L2653:AD2653), $H2547 * (AE2599 + AE2625)), MAX(0, MIN($H2547 - SUM($L2653:AD2653), $H2547 *  (AE2599 + AE2625)))))","v":0},{"$f":" IF(AF$2631 = 1, AF2573, IF($H2547 < 0, MAX($H2547 - SUM($L2653:AE2653), $H2547 * (AF2599 + AF2625)), MAX(0, MIN($H2547 - SUM($L2653:AE2653), $H2547 *  (AF2599 + AF2625)))))","v":0},{"$f":" IF(AG$2631 = 1, AG2573, IF($H2547 < 0, MAX($H2547 - SUM($L2653:AF2653), $H2547 * (AG2599 + AG2625)), MAX(0, MIN($H2547 - SUM($L2653:AF2653), $H2547 *  (AG2599 + AG2625)))))","v":0},{"$f":" IF(AH$2631 = 1, AH2573, IF($H2547 < 0, MAX($H2547 - SUM($L2653:AG2653), $H2547 * (AH2599 + AH2625)), MAX(0, MIN($H2547 - SUM($L2653:AG2653), $H2547 *  (AH2599 + AH2625)))))","v":0},{"$f":" IF(AI$2631 = 1, AI2573, IF($H2547 < 0, MAX($H2547 - SUM($L2653:AH2653), $H2547 * (AI2599 + AI2625)), MAX(0, MIN($H2547 - SUM($L2653:AH2653), $H2547 *  (AI2599 + AI2625)))))","v":0},{"$f":" IF(AJ$2631 = 1, AJ2573, IF($H2547 < 0, MAX($H2547 - SUM($L2653:AI2653), $H2547 * (AJ2599 + AJ2625)), MAX(0, MIN($H2547 - SUM($L2653:AI2653), $H2547 *  (AJ2599 + AJ2625)))))","v":0},{"$f":" IF(AK$2631 = 1, AK2573, IF($H2547 < 0, MAX($H2547 - SUM($L2653:AJ2653), $H2547 * (AK2599 + AK2625)), MAX(0, MIN($H2547 - SUM($L2653:AJ2653), $H2547 *  (AK2599 + AK2625)))))","v":0},{"$f":" IF(AL$2631 = 1, AL2573, IF($H2547 < 0, MAX($H2547 - SUM($L2653:AK2653), $H2547 * (AL2599 + AL2625)), MAX(0, MIN($H2547 - SUM($L2653:AK2653), $H2547 *  (AL2599 + AL2625)))))","v":0},{"$f":" IF(AM$2631 = 1, AM2573, IF($H2547 < 0, MAX($H2547 - SUM($L2653:AL2653), $H2547 * (AM2599 + AM2625)), MAX(0, MIN($H2547 - SUM($L2653:AL2653), $H2547 *  (AM2599 + AM2625)))))","v":0},{"$f":" IF(AN$2631 = 1, AN2573, IF($H2547 < 0, MAX($H2547 - SUM($L2653:AM2653), $H2547 * (AN2599 + AN2625)), MAX(0, MIN($H2547 - SUM($L2653:AM2653), $H2547 *  (AN2599 + AN2625)))))","v":0},{"$f":" IF(AO$2631 = 1, AO2573, IF($H2547 < 0, MAX($H2547 - SUM($L2653:AN2653), $H2547 * (AO2599 + AO2625)), MAX(0, MIN($H2547 - SUM($L2653:AN2653), $H2547 *  (AO2599 + AO2625)))))","v":0},{"$f":" IF(AP$2631 = 1, AP2573, IF($H2547 < 0, MAX($H2547 - SUM($L2653:AO2653), $H2547 * (AP2599 + AP2625)), MAX(0, MIN($H2547 - SUM($L2653:AO2653), $H2547 *  (AP2599 + AP2625)))))","v":0},{"$f":" IF(AQ$2631 = 1, AQ2573, IF($H2547 < 0, MAX($H2547 - SUM($L2653:AP2653), $H2547 * (AQ2599 + AQ2625)), MAX(0, MIN($H2547 - SUM($L2653:AP2653), $H2547 *  (AQ2599 + AQ2625)))))","v":0},{"$f":" IF(AR$2631 = 1, AR2573, IF($H2547 < 0, MAX($H2547 - SUM($L2653:AQ2653), $H2547 * (AR2599 + AR2625)), MAX(0, MIN($H2547 - SUM($L2653:AQ2653), $H2547 *  (AR2599 + AR2625)))))","v":0},{"$f":" IF(AS$2631 = 1, AS2573, IF($H2547 < 0, MAX($H2547 - SUM($L2653:AR2653), $H2547 * (AS2599 + AS2625)), MAX(0, MIN($H2547 - SUM($L2653:AR2653), $H2547 *  (AS2599 + AS2625)))))","v":0},{"$f":" IF(AT$2631 = 1, AT2573, IF($H2547 < 0, MAX($H2547 - SUM($L2653:AS2653), $H2547 * (AT2599 + AT2625)), MAX(0, MIN($H2547 - SUM($L2653:AS2653), $H2547 *  (AT2599 + AT2625)))))","v":0},{"$f":" IF(AU$2631 = 1, AU2573, IF($H2547 < 0, MAX($H2547 - SUM($L2653:AT2653), $H2547 * (AU2599 + AU2625)), MAX(0, MIN($H2547 - SUM($L2653:AT2653), $H2547 *  (AU2599 + AU2625)))))","v":0},{"$f":" IF(AV$2631 = 1, AV2573, IF($H2547 < 0, MAX($H2547 - SUM($L2653:AU2653), $H2547 * (AV2599 + AV2625)), MAX(0, MIN($H2547 - SUM($L2653:AU2653), $H2547 *  (AV2599 + AV2625)))))","v":0},{"$f":" IF(AW$2631 = 1, AW2573, IF($H2547 < 0, MAX($H2547 - SUM($L2653:AV2653), $H2547 * (AW2599 + AW2625)), MAX(0, MIN($H2547 - SUM($L2653:AV2653), $H2547 *  (AW2599 + AW2625)))))","v":0},{"$f":" IF(AX$2631 = 1, AX2573, IF($H2547 < 0, MAX($H2547 - SUM($L2653:AW2653), $H2547 * (AX2599 + AX2625)), MAX(0, MIN($H2547 - SUM($L2653:AW2653), $H2547 *  (AX2599 + AX2625)))))","v":0},{"$f":" IF(AY$2631 = 1, AY2573, IF($H2547 < 0, MAX($H2547 - SUM($L2653:AX2653), $H2547 * (AY2599 + AY2625)), MAX(0, MIN($H2547 - SUM($L2653:AX2653), $H2547 *  (AY2599 + AY2625)))))","v":0},{"$f":" IF(AZ$2631 = 1, AZ2573, IF($H2547 < 0, MAX($H2547 - SUM($L2653:AY2653), $H2547 * (AZ2599 + AZ2625)), MAX(0, MIN($H2547 - SUM($L2653:AY2653), $H2547 *  (AZ2599 + AZ2625)))))","v":0},{"$f":" IF(BA$2631 = 1, BA2573, IF($H2547 < 0, MAX($H2547 - SUM($L2653:AZ2653), $H2547 * (BA2599 + BA2625)), MAX(0, MIN($H2547 - SUM($L2653:AZ2653), $H2547 *  (BA2599 + BA2625)))))","v":0},{"$f":" IF(BB$2631 = 1, BB2573, IF($H2547 < 0, MAX($H2547 - SUM($L2653:BA2653), $H2547 * (BB2599 + BB2625)), MAX(0, MIN($H2547 - SUM($L2653:BA2653), $H2547 *  (BB2599 + BB2625)))))","v":0},{"$f":" IF(BC$2631 = 1, BC2573, IF($H2547 < 0, MAX($H2547 - SUM($L2653:BB2653), $H2547 * (BC2599 + BC2625)), MAX(0, MIN($H2547 - SUM($L2653:BB2653), $H2547 *  (BC2599 + BC2625)))))","v":0},{"$f":" IF(BD$2631 = 1, BD2573, IF($H2547 < 0, MAX($H2547 - SUM($L2653:BC2653), $H2547 * (BD2599 + BD2625)), MAX(0, MIN($H2547 - SUM($L2653:BC2653), $H2547 *  (BD2599 + BD2625)))))","v":0},{"$f":" IF(BE$2631 = 1, BE2573, IF($H2547 < 0, MAX($H2547 - SUM($L2653:BD2653), $H2547 * (BE2599 + BE2625)), MAX(0, MIN($H2547 - SUM($L2653:BD2653), $H2547 *  (BE2599 + BE2625)))))","v":0},{"$f":" IF(BF$2631 = 1, BF2573, IF($H2547 < 0, MAX($H2547 - SUM($L2653:BE2653), $H2547 * (BF2599 + BF2625)), MAX(0, MIN($H2547 - SUM($L2653:BE2653), $H2547 *  (BF2599 + BF2625)))))","v":0},{"$f":" IF(BG$2631 = 1, BG2573, IF($H2547 < 0, MAX($H2547 - SUM($L2653:BF2653), $H2547 * (BG2599 + BG2625)), MAX(0, MIN($H2547 - SUM($L2653:BF2653), $H2547 *  (BG2599 + BG2625)))))","v":0},{"$f":" IF(BH$2631 = 1, BH2573, IF($H2547 < 0, MAX($H2547 - SUM($L2653:BG2653), $H2547 * (BH2599 + BH2625)), MAX(0, MIN($H2547 - SUM($L2653:BG2653), $H2547 *  (BH2599 + BH2625)))))","v":0},{"$f":" IF(BI$2631 = 1, BI2573, IF($H2547 < 0, MAX($H2547 - SUM($L2653:BH2653), $H2547 * (BI2599 + BI2625)), MAX(0, MIN($H2547 - SUM($L2653:BH2653), $H2547 *  (BI2599 + BI2625)))))","v":0},{"$f":" IF(BJ$2631 = 1, BJ2573, IF($H2547 < 0, MAX($H2547 - SUM($L2653:BI2653), $H2547 * (BJ2599 + BJ2625)), MAX(0, MIN($H2547 - SUM($L2653:BI2653), $H2547 *  (BJ2599 + BJ2625)))))","v":0},{"$f":" IF(BK$2631 = 1, BK2573, IF($H2547 < 0, MAX($H2547 - SUM($L2653:BJ2653), $H2547 * (BK2599 + BK2625)), MAX(0, MIN($H2547 - SUM($L2653:BJ2653), $H2547 *  (BK2599 + BK2625)))))","v":0},{"$f":" IF(BL$2631 = 1, BL2573, IF($H2547 < 0, MAX($H2547 - SUM($L2653:BK2653), $H2547 * (BL2599 + BL2625)), MAX(0, MIN($H2547 - SUM($L2653:BK2653), $H2547 *  (BL2599 + BL2625)))))","v":0},{"$f":" IF(BM$2631 = 1, BM2573, IF($H2547 < 0, MAX($H2547 - SUM($L2653:BL2653), $H2547 * (BM2599 + BM2625)), MAX(0, MIN($H2547 - SUM($L2653:BL2653), $H2547 *  (BM2599 + BM2625)))))","v":0},{"$f":" IF(BN$2631 = 1, BN2573, IF($H2547 < 0, MAX($H2547 - SUM($L2653:BM2653), $H2547 * (BN2599 + BN2625)), MAX(0, MIN($H2547 - SUM($L2653:BM2653), $H2547 *  (BN2599 + BN2625)))))","v":0},{"$f":" IF(BO$2631 = 1, BO2573, IF($H2547 < 0, MAX($H2547 - SUM($L2653:BN2653), $H2547 * (BO2599 + BO2625)), MAX(0, MIN($H2547 - SUM($L2653:BN2653), $H2547 *  (BO2599 + BO2625)))))","v":0},{"$f":" IF(BP$2631 = 1, BP2573, IF($H2547 < 0, MAX($H2547 - SUM($L2653:BO2653), $H2547 * (BP2599 + BP2625)), MAX(0, MIN($H2547 - SUM($L2653:BO2653), $H2547 *  (BP2599 + BP2625)))))","v":0},{"$f":" IF(BQ$2631 = 1, BQ2573, IF($H2547 < 0, MAX($H2547 - SUM($L2653:BP2653), $H2547 * (BQ2599 + BQ2625)), MAX(0, MIN($H2547 - SUM($L2653:BP2653), $H2547 *  (BQ2599 + BQ2625)))))","v":0},{"$f":" IF(BR$2631 = 1, BR2573, IF($H2547 < 0, MAX($H2547 - SUM($L2653:BQ2653), $H2547 * (BR2599 + BR2625)), MAX(0, MIN($H2547 - SUM($L2653:BQ2653), $H2547 *  (BR2599 + BR2625)))))","v":0},{"$f":" IF(BS$2631 = 1, BS2573, IF($H2547 < 0, MAX($H2547 - SUM($L2653:BR2653), $H2547 * (BS2599 + BS2625)), MAX(0, MIN($H2547 - SUM($L2653:BR2653), $H2547 *  (BS2599 + BS2625)))))","v":0},{"$f":" IF(BT$2631 = 1, BT2573, IF($H2547 < 0, MAX($H2547 - SUM($L2653:BS2653), $H2547 * (BT2599 + BT2625)), MAX(0, MIN($H2547 - SUM($L2653:BS2653), $H2547 *  (BT2599 + BT2625)))))","v":0},{"$f":" IF(BU$2631 = 1, BU2573, IF($H2547 < 0, MAX($H2547 - SUM($L2653:BT2653), $H2547 * (BU2599 + BU2625)), MAX(0, MIN($H2547 - SUM($L2653:BT2653), $H2547 *  (BU2599 + BU2625)))))","v":0},{"$f":" IF(BV$2631 = 1, BV2573, IF($H2547 < 0, MAX($H2547 - SUM($L2653:BU2653), $H2547 * (BV2599 + BV2625)), MAX(0, MIN($H2547 - SUM($L2653:BU2653), $H2547 *  (BV2599 + BV2625)))))","v":0},{"$f":" IF(BW$2631 = 1, BW2573, IF($H2547 < 0, MAX($H2547 - SUM($L2653:BV2653), $H2547 * (BW2599 + BW2625)), MAX(0, MIN($H2547 - SUM($L2653:BV2653), $H2547 *  (BW2599 + BW2625)))))","v":0},{"$f":" IF(BX$2631 = 1, BX2573, IF($H2547 < 0, MAX($H2547 - SUM($L2653:BW2653), $H2547 * (BX2599 + BX2625)), MAX(0, MIN($H2547 - SUM($L2653:BW2653), $H2547 *  (BX2599 + BX2625)))))","v":0},{"$f":" IF(BY$2631 = 1, BY2573, IF($H2547 < 0, MAX($H2547 - SUM($L2653:BX2653), $H2547 * (BY2599 + BY2625)), MAX(0, MIN($H2547 - SUM($L2653:BX2653), $H2547 *  (BY2599 + BY2625)))))","v":0},{"$f":" IF(BZ$2631 = 1, BZ2573, IF($H2547 < 0, MAX($H2547 - SUM($L2653:BY2653), $H2547 * (BZ2599 + BZ2625)), MAX(0, MIN($H2547 - SUM($L2653:BY2653), $H2547 *  (BZ2599 + BZ2625)))))","v":0},{"$f":" IF(CA$2631 = 1, CA2573, IF($H2547 < 0, MAX($H2547 - SUM($L2653:BZ2653), $H2547 * (CA2599 + CA2625)), MAX(0, MIN($H2547 - SUM($L2653:BZ2653), $H2547 *  (CA2599 + CA2625)))))","v":0}]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$55, \"dd mmm yy\") & \" - real - MO5Y\"","v":"Depreciation - capex addition - 01 Oct 14 - real - MO5Y"},null,null,null,"GBP m",null,0,null,{"$f":" IF(M$2631 = 1, M2574, IF($H2548 < 0, MAX($H2548 - SUM($L2654:L2654), $H2548 * (M2600 + M2626)), MAX(0, MIN($H2548 - SUM($L2654:L2654), $H2548 *  (M2600 + M2626)))))","v":0},{"$f":" IF(N$2631 = 1, N2574, IF($H2548 < 0, MAX($H2548 - SUM($L2654:M2654), $H2548 * (N2600 + N2626)), MAX(0, MIN($H2548 - SUM($L2654:M2654), $H2548 *  (N2600 + N2626)))))","v":0},{"$f":" IF(O$2631 = 1, O2574, IF($H2548 < 0, MAX($H2548 - SUM($L2654:N2654), $H2548 * (O2600 + O2626)), MAX(0, MIN($H2548 - SUM($L2654:N2654), $H2548 *  (O2600 + O2626)))))","v":0},{"$f":" IF(P$2631 = 1, P2574, IF($H2548 < 0, MAX($H2548 - SUM($L2654:O2654), $H2548 * (P2600 + P2626)), MAX(0, MIN($H2548 - SUM($L2654:O2654), $H2548 *  (P2600 + P2626)))))","v":0},{"$f":" IF(Q$2631 = 1, Q2574, IF($H2548 < 0, MAX($H2548 - SUM($L2654:P2654), $H2548 * (Q2600 + Q2626)), MAX(0, MIN($H2548 - SUM($L2654:P2654), $H2548 *  (Q2600 + Q2626)))))","v":0},{"$f":" IF(R$2631 = 1, R2574, IF($H2548 < 0, MAX($H2548 - SUM($L2654:Q2654), $H2548 * (R2600 + R2626)), MAX(0, MIN($H2548 - SUM($L2654:Q2654), $H2548 *  (R2600 + R2626)))))","v":0},{"$f":" IF(S$2631 = 1, S2574, IF($H2548 < 0, MAX($H2548 - SUM($L2654:R2654), $H2548 * (S2600 + S2626)), MAX(0, MIN($H2548 - SUM($L2654:R2654), $H2548 *  (S2600 + S2626)))))","v":0},{"$f":" IF(T$2631 = 1, T2574, IF($H2548 < 0, MAX($H2548 - SUM($L2654:S2654), $H2548 * (T2600 + T2626)), MAX(0, MIN($H2548 - SUM($L2654:S2654), $H2548 *  (T2600 + T2626)))))","v":0},{"$f":" IF(U$2631 = 1, U2574, IF($H2548 < 0, MAX($H2548 - SUM($L2654:T2654), $H2548 * (U2600 + U2626)), MAX(0, MIN($H2548 - SUM($L2654:T2654), $H2548 *  (U2600 + U2626)))))","v":0},{"$f":" IF(V$2631 = 1, V2574, IF($H2548 < 0, MAX($H2548 - SUM($L2654:U2654), $H2548 * (V2600 + V2626)), MAX(0, MIN($H2548 - SUM($L2654:U2654), $H2548 *  (V2600 + V2626)))))","v":0},{"$f":" IF(W$2631 = 1, W2574, IF($H2548 < 0, MAX($H2548 - SUM($L2654:V2654), $H2548 * (W2600 + W2626)), MAX(0, MIN($H2548 - SUM($L2654:V2654), $H2548 *  (W2600 + W2626)))))","v":0},{"$f":" IF(X$2631 = 1, X2574, IF($H2548 < 0, MAX($H2548 - SUM($L2654:W2654), $H2548 * (X2600 + X2626)), MAX(0, MIN($H2548 - SUM($L2654:W2654), $H2548 *  (X2600 + X2626)))))","v":0},{"$f":" IF(Y$2631 = 1, Y2574, IF($H2548 < 0, MAX($H2548 - SUM($L2654:X2654), $H2548 * (Y2600 + Y2626)), MAX(0, MIN($H2548 - SUM($L2654:X2654), $H2548 *  (Y2600 + Y2626)))))","v":0},{"$f":" IF(Z$2631 = 1, Z2574, IF($H2548 < 0, MAX($H2548 - SUM($L2654:Y2654), $H2548 * (Z2600 + Z2626)), MAX(0, MIN($H2548 - SUM($L2654:Y2654), $H2548 *  (Z2600 + Z2626)))))","v":0},{"$f":" IF(AA$2631 = 1, AA2574, IF($H2548 < 0, MAX($H2548 - SUM($L2654:Z2654), $H2548 * (AA2600 + AA2626)), MAX(0, MIN($H2548 - SUM($L2654:Z2654), $H2548 *  (AA2600 + AA2626)))))","v":0},{"$f":" IF(AB$2631 = 1, AB2574, IF($H2548 < 0, MAX($H2548 - SUM($L2654:AA2654), $H2548 * (AB2600 + AB2626)), MAX(0, MIN($H2548 - SUM($L2654:AA2654), $H2548 *  (AB2600 + AB2626)))))","v":0},{"$f":" IF(AC$2631 = 1, AC2574, IF($H2548 < 0, MAX($H2548 - SUM($L2654:AB2654), $H2548 * (AC2600 + AC2626)), MAX(0, MIN($H2548 - SUM($L2654:AB2654), $H2548 *  (AC2600 + AC2626)))))","v":0},{"$f":" IF(AD$2631 = 1, AD2574, IF($H2548 < 0, MAX($H2548 - SUM($L2654:AC2654), $H2548 * (AD2600 + AD2626)), MAX(0, MIN($H2548 - SUM($L2654:AC2654), $H2548 *  (AD2600 + AD2626)))))","v":0},{"$f":" IF(AE$2631 = 1, AE2574, IF($H2548 < 0, MAX($H2548 - SUM($L2654:AD2654), $H2548 * (AE2600 + AE2626)), MAX(0, MIN($H2548 - SUM($L2654:AD2654), $H2548 *  (AE2600 + AE2626)))))","v":0},{"$f":" IF(AF$2631 = 1, AF2574, IF($H2548 < 0, MAX($H2548 - SUM($L2654:AE2654), $H2548 * (AF2600 + AF2626)), MAX(0, MIN($H2548 - SUM($L2654:AE2654), $H2548 *  (AF2600 + AF2626)))))","v":0},{"$f":" IF(AG$2631 = 1, AG2574, IF($H2548 < 0, MAX($H2548 - SUM($L2654:AF2654), $H2548 * (AG2600 + AG2626)), MAX(0, MIN($H2548 - SUM($L2654:AF2654), $H2548 *  (AG2600 + AG2626)))))","v":0},{"$f":" IF(AH$2631 = 1, AH2574, IF($H2548 < 0, MAX($H2548 - SUM($L2654:AG2654), $H2548 * (AH2600 + AH2626)), MAX(0, MIN($H2548 - SUM($L2654:AG2654), $H2548 *  (AH2600 + AH2626)))))","v":0},{"$f":" IF(AI$2631 = 1, AI2574, IF($H2548 < 0, MAX($H2548 - SUM($L2654:AH2654), $H2548 * (AI2600 + AI2626)), MAX(0, MIN($H2548 - SUM($L2654:AH2654), $H2548 *  (AI2600 + AI2626)))))","v":0},{"$f":" IF(AJ$2631 = 1, AJ2574, IF($H2548 < 0, MAX($H2548 - SUM($L2654:AI2654), $H2548 * (AJ2600 + AJ2626)), MAX(0, MIN($H2548 - SUM($L2654:AI2654), $H2548 *  (AJ2600 + AJ2626)))))","v":0},{"$f":" IF(AK$2631 = 1, AK2574, IF($H2548 < 0, MAX($H2548 - SUM($L2654:AJ2654), $H2548 * (AK2600 + AK2626)), MAX(0, MIN($H2548 - SUM($L2654:AJ2654), $H2548 *  (AK2600 + AK2626)))))","v":0},{"$f":" IF(AL$2631 = 1, AL2574, IF($H2548 < 0, MAX($H2548 - SUM($L2654:AK2654), $H2548 * (AL2600 + AL2626)), MAX(0, MIN($H2548 - SUM($L2654:AK2654), $H2548 *  (AL2600 + AL2626)))))","v":0},{"$f":" IF(AM$2631 = 1, AM2574, IF($H2548 < 0, MAX($H2548 - SUM($L2654:AL2654), $H2548 * (AM2600 + AM2626)), MAX(0, MIN($H2548 - SUM($L2654:AL2654), $H2548 *  (AM2600 + AM2626)))))","v":0},{"$f":" IF(AN$2631 = 1, AN2574, IF($H2548 < 0, MAX($H2548 - SUM($L2654:AM2654), $H2548 * (AN2600 + AN2626)), MAX(0, MIN($H2548 - SUM($L2654:AM2654), $H2548 *  (AN2600 + AN2626)))))","v":0},{"$f":" IF(AO$2631 = 1, AO2574, IF($H2548 < 0, MAX($H2548 - SUM($L2654:AN2654), $H2548 * (AO2600 + AO2626)), MAX(0, MIN($H2548 - SUM($L2654:AN2654), $H2548 *  (AO2600 + AO2626)))))","v":0},{"$f":" IF(AP$2631 = 1, AP2574, IF($H2548 < 0, MAX($H2548 - SUM($L2654:AO2654), $H2548 * (AP2600 + AP2626)), MAX(0, MIN($H2548 - SUM($L2654:AO2654), $H2548 *  (AP2600 + AP2626)))))","v":0},{"$f":" IF(AQ$2631 = 1, AQ2574, IF($H2548 < 0, MAX($H2548 - SUM($L2654:AP2654), $H2548 * (AQ2600 + AQ2626)), MAX(0, MIN($H2548 - SUM($L2654:AP2654), $H2548 *  (AQ2600 + AQ2626)))))","v":0},{"$f":" IF(AR$2631 = 1, AR2574, IF($H2548 < 0, MAX($H2548 - SUM($L2654:AQ2654), $H2548 * (AR2600 + AR2626)), MAX(0, MIN($H2548 - SUM($L2654:AQ2654), $H2548 *  (AR2600 + AR2626)))))","v":0},{"$f":" IF(AS$2631 = 1, AS2574, IF($H2548 < 0, MAX($H2548 - SUM($L2654:AR2654), $H2548 * (AS2600 + AS2626)), MAX(0, MIN($H2548 - SUM($L2654:AR2654), $H2548 *  (AS2600 + AS2626)))))","v":0},{"$f":" IF(AT$2631 = 1, AT2574, IF($H2548 < 0, MAX($H2548 - SUM($L2654:AS2654), $H2548 * (AT2600 + AT2626)), MAX(0, MIN($H2548 - SUM($L2654:AS2654), $H2548 *  (AT2600 + AT2626)))))","v":0},{"$f":" IF(AU$2631 = 1, AU2574, IF($H2548 < 0, MAX($H2548 - SUM($L2654:AT2654), $H2548 * (AU2600 + AU2626)), MAX(0, MIN($H2548 - SUM($L2654:AT2654), $H2548 *  (AU2600 + AU2626)))))","v":0},{"$f":" IF(AV$2631 = 1, AV2574, IF($H2548 < 0, MAX($H2548 - SUM($L2654:AU2654), $H2548 * (AV2600 + AV2626)), MAX(0, MIN($H2548 - SUM($L2654:AU2654), $H2548 *  (AV2600 + AV2626)))))","v":0},{"$f":" IF(AW$2631 = 1, AW2574, IF($H2548 < 0, MAX($H2548 - SUM($L2654:AV2654), $H2548 * (AW2600 + AW2626)), MAX(0, MIN($H2548 - SUM($L2654:AV2654), $H2548 *  (AW2600 + AW2626)))))","v":0},{"$f":" IF(AX$2631 = 1, AX2574, IF($H2548 < 0, MAX($H2548 - SUM($L2654:AW2654), $H2548 * (AX2600 + AX2626)), MAX(0, MIN($H2548 - SUM($L2654:AW2654), $H2548 *  (AX2600 + AX2626)))))","v":0},{"$f":" IF(AY$2631 = 1, AY2574, IF($H2548 < 0, MAX($H2548 - SUM($L2654:AX2654), $H2548 * (AY2600 + AY2626)), MAX(0, MIN($H2548 - SUM($L2654:AX2654), $H2548 *  (AY2600 + AY2626)))))","v":0},{"$f":" IF(AZ$2631 = 1, AZ2574, IF($H2548 < 0, MAX($H2548 - SUM($L2654:AY2654), $H2548 * (AZ2600 + AZ2626)), MAX(0, MIN($H2548 - SUM($L2654:AY2654), $H2548 *  (AZ2600 + AZ2626)))))","v":0},{"$f":" IF(BA$2631 = 1, BA2574, IF($H2548 < 0, MAX($H2548 - SUM($L2654:AZ2654), $H2548 * (BA2600 + BA2626)), MAX(0, MIN($H2548 - SUM($L2654:AZ2654), $H2548 *  (BA2600 + BA2626)))))","v":0},{"$f":" IF(BB$2631 = 1, BB2574, IF($H2548 < 0, MAX($H2548 - SUM($L2654:BA2654), $H2548 * (BB2600 + BB2626)), MAX(0, MIN($H2548 - SUM($L2654:BA2654), $H2548 *  (BB2600 + BB2626)))))","v":0},{"$f":" IF(BC$2631 = 1, BC2574, IF($H2548 < 0, MAX($H2548 - SUM($L2654:BB2654), $H2548 * (BC2600 + BC2626)), MAX(0, MIN($H2548 - SUM($L2654:BB2654), $H2548 *  (BC2600 + BC2626)))))","v":0},{"$f":" IF(BD$2631 = 1, BD2574, IF($H2548 < 0, MAX($H2548 - SUM($L2654:BC2654), $H2548 * (BD2600 + BD2626)), MAX(0, MIN($H2548 - SUM($L2654:BC2654), $H2548 *  (BD2600 + BD2626)))))","v":0},{"$f":" IF(BE$2631 = 1, BE2574, IF($H2548 < 0, MAX($H2548 - SUM($L2654:BD2654), $H2548 * (BE2600 + BE2626)), MAX(0, MIN($H2548 - SUM($L2654:BD2654), $H2548 *  (BE2600 + BE2626)))))","v":0},{"$f":" IF(BF$2631 = 1, BF2574, IF($H2548 < 0, MAX($H2548 - SUM($L2654:BE2654), $H2548 * (BF2600 + BF2626)), MAX(0, MIN($H2548 - SUM($L2654:BE2654), $H2548 *  (BF2600 + BF2626)))))","v":0},{"$f":" IF(BG$2631 = 1, BG2574, IF($H2548 < 0, MAX($H2548 - SUM($L2654:BF2654), $H2548 * (BG2600 + BG2626)), MAX(0, MIN($H2548 - SUM($L2654:BF2654), $H2548 *  (BG2600 + BG2626)))))","v":0},{"$f":" IF(BH$2631 = 1, BH2574, IF($H2548 < 0, MAX($H2548 - SUM($L2654:BG2654), $H2548 * (BH2600 + BH2626)), MAX(0, MIN($H2548 - SUM($L2654:BG2654), $H2548 *  (BH2600 + BH2626)))))","v":0},{"$f":" IF(BI$2631 = 1, BI2574, IF($H2548 < 0, MAX($H2548 - SUM($L2654:BH2654), $H2548 * (BI2600 + BI2626)), MAX(0, MIN($H2548 - SUM($L2654:BH2654), $H2548 *  (BI2600 + BI2626)))))","v":0},{"$f":" IF(BJ$2631 = 1, BJ2574, IF($H2548 < 0, MAX($H2548 - SUM($L2654:BI2654), $H2548 * (BJ2600 + BJ2626)), MAX(0, MIN($H2548 - SUM($L2654:BI2654), $H2548 *  (BJ2600 + BJ2626)))))","v":0},{"$f":" IF(BK$2631 = 1, BK2574, IF($H2548 < 0, MAX($H2548 - SUM($L2654:BJ2654), $H2548 * (BK2600 + BK2626)), MAX(0, MIN($H2548 - SUM($L2654:BJ2654), $H2548 *  (BK2600 + BK2626)))))","v":0},{"$f":" IF(BL$2631 = 1, BL2574, IF($H2548 < 0, MAX($H2548 - SUM($L2654:BK2654), $H2548 * (BL2600 + BL2626)), MAX(0, MIN($H2548 - SUM($L2654:BK2654), $H2548 *  (BL2600 + BL2626)))))","v":0},{"$f":" IF(BM$2631 = 1, BM2574, IF($H2548 < 0, MAX($H2548 - SUM($L2654:BL2654), $H2548 * (BM2600 + BM2626)), MAX(0, MIN($H2548 - SUM($L2654:BL2654), $H2548 *  (BM2600 + BM2626)))))","v":0},{"$f":" IF(BN$2631 = 1, BN2574, IF($H2548 < 0, MAX($H2548 - SUM($L2654:BM2654), $H2548 * (BN2600 + BN2626)), MAX(0, MIN($H2548 - SUM($L2654:BM2654), $H2548 *  (BN2600 + BN2626)))))","v":0},{"$f":" IF(BO$2631 = 1, BO2574, IF($H2548 < 0, MAX($H2548 - SUM($L2654:BN2654), $H2548 * (BO2600 + BO2626)), MAX(0, MIN($H2548 - SUM($L2654:BN2654), $H2548 *  (BO2600 + BO2626)))))","v":0},{"$f":" IF(BP$2631 = 1, BP2574, IF($H2548 < 0, MAX($H2548 - SUM($L2654:BO2654), $H2548 * (BP2600 + BP2626)), MAX(0, MIN($H2548 - SUM($L2654:BO2654), $H2548 *  (BP2600 + BP2626)))))","v":0},{"$f":" IF(BQ$2631 = 1, BQ2574, IF($H2548 < 0, MAX($H2548 - SUM($L2654:BP2654), $H2548 * (BQ2600 + BQ2626)), MAX(0, MIN($H2548 - SUM($L2654:BP2654), $H2548 *  (BQ2600 + BQ2626)))))","v":0},{"$f":" IF(BR$2631 = 1, BR2574, IF($H2548 < 0, MAX($H2548 - SUM($L2654:BQ2654), $H2548 * (BR2600 + BR2626)), MAX(0, MIN($H2548 - SUM($L2654:BQ2654), $H2548 *  (BR2600 + BR2626)))))","v":0},{"$f":" IF(BS$2631 = 1, BS2574, IF($H2548 < 0, MAX($H2548 - SUM($L2654:BR2654), $H2548 * (BS2600 + BS2626)), MAX(0, MIN($H2548 - SUM($L2654:BR2654), $H2548 *  (BS2600 + BS2626)))))","v":0},{"$f":" IF(BT$2631 = 1, BT2574, IF($H2548 < 0, MAX($H2548 - SUM($L2654:BS2654), $H2548 * (BT2600 + BT2626)), MAX(0, MIN($H2548 - SUM($L2654:BS2654), $H2548 *  (BT2600 + BT2626)))))","v":0},{"$f":" IF(BU$2631 = 1, BU2574, IF($H2548 < 0, MAX($H2548 - SUM($L2654:BT2654), $H2548 * (BU2600 + BU2626)), MAX(0, MIN($H2548 - SUM($L2654:BT2654), $H2548 *  (BU2600 + BU2626)))))","v":0},{"$f":" IF(BV$2631 = 1, BV2574, IF($H2548 < 0, MAX($H2548 - SUM($L2654:BU2654), $H2548 * (BV2600 + BV2626)), MAX(0, MIN($H2548 - SUM($L2654:BU2654), $H2548 *  (BV2600 + BV2626)))))","v":0},{"$f":" IF(BW$2631 = 1, BW2574, IF($H2548 < 0, MAX($H2548 - SUM($L2654:BV2654), $H2548 * (BW2600 + BW2626)), MAX(0, MIN($H2548 - SUM($L2654:BV2654), $H2548 *  (BW2600 + BW2626)))))","v":0},{"$f":" IF(BX$2631 = 1, BX2574, IF($H2548 < 0, MAX($H2548 - SUM($L2654:BW2654), $H2548 * (BX2600 + BX2626)), MAX(0, MIN($H2548 - SUM($L2654:BW2654), $H2548 *  (BX2600 + BX2626)))))","v":0},{"$f":" IF(BY$2631 = 1, BY2574, IF($H2548 < 0, MAX($H2548 - SUM($L2654:BX2654), $H2548 * (BY2600 + BY2626)), MAX(0, MIN($H2548 - SUM($L2654:BX2654), $H2548 *  (BY2600 + BY2626)))))","v":0},{"$f":" IF(BZ$2631 = 1, BZ2574, IF($H2548 < 0, MAX($H2548 - SUM($L2654:BY2654), $H2548 * (BZ2600 + BZ2626)), MAX(0, MIN($H2548 - SUM($L2654:BY2654), $H2548 *  (BZ2600 + BZ2626)))))","v":0},{"$f":" IF(CA$2631 = 1, CA2574, IF($H2548 < 0, MAX($H2548 - SUM($L2654:BZ2654), $H2548 * (CA2600 + CA2626)), MAX(0, MIN($H2548 - SUM($L2654:BZ2654), $H2548 *  (CA2600 + CA2626)))))","v":0}]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$56, \"dd mmm yy\") & \" - real - MO5Y\"","v":"Depreciation - capex addition - 01 Oct 15 - real - MO5Y"},null,null,null,"GBP m",null,0,null,{"$f":" IF(M$2631 = 1, M2575, IF($H2549 < 0, MAX($H2549 - SUM($L2655:L2655), $H2549 * (M2601 + M2627)), MAX(0, MIN($H2549 - SUM($L2655:L2655), $H2549 *  (M2601 + M2627)))))","v":0},{"$f":" IF(N$2631 = 1, N2575, IF($H2549 < 0, MAX($H2549 - SUM($L2655:M2655), $H2549 * (N2601 + N2627)), MAX(0, MIN($H2549 - SUM($L2655:M2655), $H2549 *  (N2601 + N2627)))))","v":0},{"$f":" IF(O$2631 = 1, O2575, IF($H2549 < 0, MAX($H2549 - SUM($L2655:N2655), $H2549 * (O2601 + O2627)), MAX(0, MIN($H2549 - SUM($L2655:N2655), $H2549 *  (O2601 + O2627)))))","v":0},{"$f":" IF(P$2631 = 1, P2575, IF($H2549 < 0, MAX($H2549 - SUM($L2655:O2655), $H2549 * (P2601 + P2627)), MAX(0, MIN($H2549 - SUM($L2655:O2655), $H2549 *  (P2601 + P2627)))))","v":0},{"$f":" IF(Q$2631 = 1, Q2575, IF($H2549 < 0, MAX($H2549 - SUM($L2655:P2655), $H2549 * (Q2601 + Q2627)), MAX(0, MIN($H2549 - SUM($L2655:P2655), $H2549 *  (Q2601 + Q2627)))))","v":0},{"$f":" IF(R$2631 = 1, R2575, IF($H2549 < 0, MAX($H2549 - SUM($L2655:Q2655), $H2549 * (R2601 + R2627)), MAX(0, MIN($H2549 - SUM($L2655:Q2655), $H2549 *  (R2601 + R2627)))))","v":0},{"$f":" IF(S$2631 = 1, S2575, IF($H2549 < 0, MAX($H2549 - SUM($L2655:R2655), $H2549 * (S2601 + S2627)), MAX(0, MIN($H2549 - SUM($L2655:R2655), $H2549 *  (S2601 + S2627)))))","v":0},{"$f":" IF(T$2631 = 1, T2575, IF($H2549 < 0, MAX($H2549 - SUM($L2655:S2655), $H2549 * (T2601 + T2627)), MAX(0, MIN($H2549 - SUM($L2655:S2655), $H2549 *  (T2601 + T2627)))))","v":0},{"$f":" IF(U$2631 = 1, U2575, IF($H2549 < 0, MAX($H2549 - SUM($L2655:T2655), $H2549 * (U2601 + U2627)), MAX(0, MIN($H2549 - SUM($L2655:T2655), $H2549 *  (U2601 + U2627)))))","v":0},{"$f":" IF(V$2631 = 1, V2575, IF($H2549 < 0, MAX($H2549 - SUM($L2655:U2655), $H2549 * (V2601 + V2627)), MAX(0, MIN($H2549 - SUM($L2655:U2655), $H2549 *  (V2601 + V2627)))))","v":0},{"$f":" IF(W$2631 = 1, W2575, IF($H2549 < 0, MAX($H2549 - SUM($L2655:V2655), $H2549 * (W2601 + W2627)), MAX(0, MIN($H2549 - SUM($L2655:V2655), $H2549 *  (W2601 + W2627)))))","v":0},{"$f":" IF(X$2631 = 1, X2575, IF($H2549 < 0, MAX($H2549 - SUM($L2655:W2655), $H2549 * (X2601 + X2627)), MAX(0, MIN($H2549 - SUM($L2655:W2655), $H2549 *  (X2601 + X2627)))))","v":0},{"$f":" IF(Y$2631 = 1, Y2575, IF($H2549 < 0, MAX($H2549 - SUM($L2655:X2655), $H2549 * (Y2601 + Y2627)), MAX(0, MIN($H2549 - SUM($L2655:X2655), $H2549 *  (Y2601 + Y2627)))))","v":0},{"$f":" IF(Z$2631 = 1, Z2575, IF($H2549 < 0, MAX($H2549 - SUM($L2655:Y2655), $H2549 * (Z2601 + Z2627)), MAX(0, MIN($H2549 - SUM($L2655:Y2655), $H2549 *  (Z2601 + Z2627)))))","v":0},{"$f":" IF(AA$2631 = 1, AA2575, IF($H2549 < 0, MAX($H2549 - SUM($L2655:Z2655), $H2549 * (AA2601 + AA2627)), MAX(0, MIN($H2549 - SUM($L2655:Z2655), $H2549 *  (AA2601 + AA2627)))))","v":0},{"$f":" IF(AB$2631 = 1, AB2575, IF($H2549 < 0, MAX($H2549 - SUM($L2655:AA2655), $H2549 * (AB2601 + AB2627)), MAX(0, MIN($H2549 - SUM($L2655:AA2655), $H2549 *  (AB2601 + AB2627)))))","v":0},{"$f":" IF(AC$2631 = 1, AC2575, IF($H2549 < 0, MAX($H2549 - SUM($L2655:AB2655), $H2549 * (AC2601 + AC2627)), MAX(0, MIN($H2549 - SUM($L2655:AB2655), $H2549 *  (AC2601 + AC2627)))))","v":0},{"$f":" IF(AD$2631 = 1, AD2575, IF($H2549 < 0, MAX($H2549 - SUM($L2655:AC2655), $H2549 * (AD2601 + AD2627)), MAX(0, MIN($H2549 - SUM($L2655:AC2655), $H2549 *  (AD2601 + AD2627)))))","v":0},{"$f":" IF(AE$2631 = 1, AE2575, IF($H2549 < 0, MAX($H2549 - SUM($L2655:AD2655), $H2549 * (AE2601 + AE2627)), MAX(0, MIN($H2549 - SUM($L2655:AD2655), $H2549 *  (AE2601 + AE2627)))))","v":0},{"$f":" IF(AF$2631 = 1, AF2575, IF($H2549 < 0, MAX($H2549 - SUM($L2655:AE2655), $H2549 * (AF2601 + AF2627)), MAX(0, MIN($H2549 - SUM($L2655:AE2655), $H2549 *  (AF2601 + AF2627)))))","v":0},{"$f":" IF(AG$2631 = 1, AG2575, IF($H2549 < 0, MAX($H2549 - SUM($L2655:AF2655), $H2549 * (AG2601 + AG2627)), MAX(0, MIN($H2549 - SUM($L2655:AF2655), $H2549 *  (AG2601 + AG2627)))))","v":0},{"$f":" IF(AH$2631 = 1, AH2575, IF($H2549 < 0, MAX($H2549 - SUM($L2655:AG2655), $H2549 * (AH2601 + AH2627)), MAX(0, MIN($H2549 - SUM($L2655:AG2655), $H2549 *  (AH2601 + AH2627)))))","v":0},{"$f":" IF(AI$2631 = 1, AI2575, IF($H2549 < 0, MAX($H2549 - SUM($L2655:AH2655), $H2549 * (AI2601 + AI2627)), MAX(0, MIN($H2549 - SUM($L2655:AH2655), $H2549 *  (AI2601 + AI2627)))))","v":0},{"$f":" IF(AJ$2631 = 1, AJ2575, IF($H2549 < 0, MAX($H2549 - SUM($L2655:AI2655), $H2549 * (AJ2601 + AJ2627)), MAX(0, MIN($H2549 - SUM($L2655:AI2655), $H2549 *  (AJ2601 + AJ2627)))))","v":0},{"$f":" IF(AK$2631 = 1, AK2575, IF($H2549 < 0, MAX($H2549 - SUM($L2655:AJ2655), $H2549 * (AK2601 + AK2627)), MAX(0, MIN($H2549 - SUM($L2655:AJ2655), $H2549 *  (AK2601 + AK2627)))))","v":0},{"$f":" IF(AL$2631 = 1, AL2575, IF($H2549 < 0, MAX($H2549 - SUM($L2655:AK2655), $H2549 * (AL2601 + AL2627)), MAX(0, MIN($H2549 - SUM($L2655:AK2655), $H2549 *  (AL2601 + AL2627)))))","v":0},{"$f":" IF(AM$2631 = 1, AM2575, IF($H2549 < 0, MAX($H2549 - SUM($L2655:AL2655), $H2549 * (AM2601 + AM2627)), MAX(0, MIN($H2549 - SUM($L2655:AL2655), $H2549 *  (AM2601 + AM2627)))))","v":0},{"$f":" IF(AN$2631 = 1, AN2575, IF($H2549 < 0, MAX($H2549 - SUM($L2655:AM2655), $H2549 * (AN2601 + AN2627)), MAX(0, MIN($H2549 - SUM($L2655:AM2655), $H2549 *  (AN2601 + AN2627)))))","v":0},{"$f":" IF(AO$2631 = 1, AO2575, IF($H2549 < 0, MAX($H2549 - SUM($L2655:AN2655), $H2549 * (AO2601 + AO2627)), MAX(0, MIN($H2549 - SUM($L2655:AN2655), $H2549 *  (AO2601 + AO2627)))))","v":0},{"$f":" IF(AP$2631 = 1, AP2575, IF($H2549 < 0, MAX($H2549 - SUM($L2655:AO2655), $H2549 * (AP2601 + AP2627)), MAX(0, MIN($H2549 - SUM($L2655:AO2655), $H2549 *  (AP2601 + AP2627)))))","v":0},{"$f":" IF(AQ$2631 = 1, AQ2575, IF($H2549 < 0, MAX($H2549 - SUM($L2655:AP2655), $H2549 * (AQ2601 + AQ2627)), MAX(0, MIN($H2549 - SUM($L2655:AP2655), $H2549 *  (AQ2601 + AQ2627)))))","v":0},{"$f":" IF(AR$2631 = 1, AR2575, IF($H2549 < 0, MAX($H2549 - SUM($L2655:AQ2655), $H2549 * (AR2601 + AR2627)), MAX(0, MIN($H2549 - SUM($L2655:AQ2655), $H2549 *  (AR2601 + AR2627)))))","v":0},{"$f":" IF(AS$2631 = 1, AS2575, IF($H2549 < 0, MAX($H2549 - SUM($L2655:AR2655), $H2549 * (AS2601 + AS2627)), MAX(0, MIN($H2549 - SUM($L2655:AR2655), $H2549 *  (AS2601 + AS2627)))))","v":0},{"$f":" IF(AT$2631 = 1, AT2575, IF($H2549 < 0, MAX($H2549 - SUM($L2655:AS2655), $H2549 * (AT2601 + AT2627)), MAX(0, MIN($H2549 - SUM($L2655:AS2655), $H2549 *  (AT2601 + AT2627)))))","v":0},{"$f":" IF(AU$2631 = 1, AU2575, IF($H2549 < 0, MAX($H2549 - SUM($L2655:AT2655), $H2549 * (AU2601 + AU2627)), MAX(0, MIN($H2549 - SUM($L2655:AT2655), $H2549 *  (AU2601 + AU2627)))))","v":0},{"$f":" IF(AV$2631 = 1, AV2575, IF($H2549 < 0, MAX($H2549 - SUM($L2655:AU2655), $H2549 * (AV2601 + AV2627)), MAX(0, MIN($H2549 - SUM($L2655:AU2655), $H2549 *  (AV2601 + AV2627)))))","v":0},{"$f":" IF(AW$2631 = 1, AW2575, IF($H2549 < 0, MAX($H2549 - SUM($L2655:AV2655), $H2549 * (AW2601 + AW2627)), MAX(0, MIN($H2549 - SUM($L2655:AV2655), $H2549 *  (AW2601 + AW2627)))))","v":0},{"$f":" IF(AX$2631 = 1, AX2575, IF($H2549 < 0, MAX($H2549 - SUM($L2655:AW2655), $H2549 * (AX2601 + AX2627)), MAX(0, MIN($H2549 - SUM($L2655:AW2655), $H2549 *  (AX2601 + AX2627)))))","v":0},{"$f":" IF(AY$2631 = 1, AY2575, IF($H2549 < 0, MAX($H2549 - SUM($L2655:AX2655), $H2549 * (AY2601 + AY2627)), MAX(0, MIN($H2549 - SUM($L2655:AX2655), $H2549 *  (AY2601 + AY2627)))))","v":0},{"$f":" IF(AZ$2631 = 1, AZ2575, IF($H2549 < 0, MAX($H2549 - SUM($L2655:AY2655), $H2549 * (AZ2601 + AZ2627)), MAX(0, MIN($H2549 - SUM($L2655:AY2655), $H2549 *  (AZ2601 + AZ2627)))))","v":0},{"$f":" IF(BA$2631 = 1, BA2575, IF($H2549 < 0, MAX($H2549 - SUM($L2655:AZ2655), $H2549 * (BA2601 + BA2627)), MAX(0, MIN($H2549 - SUM($L2655:AZ2655), $H2549 *  (BA2601 + BA2627)))))","v":0},{"$f":" IF(BB$2631 = 1, BB2575, IF($H2549 < 0, MAX($H2549 - SUM($L2655:BA2655), $H2549 * (BB2601 + BB2627)), MAX(0, MIN($H2549 - SUM($L2655:BA2655), $H2549 *  (BB2601 + BB2627)))))","v":0},{"$f":" IF(BC$2631 = 1, BC2575, IF($H2549 < 0, MAX($H2549 - SUM($L2655:BB2655), $H2549 * (BC2601 + BC2627)), MAX(0, MIN($H2549 - SUM($L2655:BB2655), $H2549 *  (BC2601 + BC2627)))))","v":0},{"$f":" IF(BD$2631 = 1, BD2575, IF($H2549 < 0, MAX($H2549 - SUM($L2655:BC2655), $H2549 * (BD2601 + BD2627)), MAX(0, MIN($H2549 - SUM($L2655:BC2655), $H2549 *  (BD2601 + BD2627)))))","v":0},{"$f":" IF(BE$2631 = 1, BE2575, IF($H2549 < 0, MAX($H2549 - SUM($L2655:BD2655), $H2549 * (BE2601 + BE2627)), MAX(0, MIN($H2549 - SUM($L2655:BD2655), $H2549 *  (BE2601 + BE2627)))))","v":0},{"$f":" IF(BF$2631 = 1, BF2575, IF($H2549 < 0, MAX($H2549 - SUM($L2655:BE2655), $H2549 * (BF2601 + BF2627)), MAX(0, MIN($H2549 - SUM($L2655:BE2655), $H2549 *  (BF2601 + BF2627)))))","v":0},{"$f":" IF(BG$2631 = 1, BG2575, IF($H2549 < 0, MAX($H2549 - SUM($L2655:BF2655), $H2549 * (BG2601 + BG2627)), MAX(0, MIN($H2549 - SUM($L2655:BF2655), $H2549 *  (BG2601 + BG2627)))))","v":0},{"$f":" IF(BH$2631 = 1, BH2575, IF($H2549 < 0, MAX($H2549 - SUM($L2655:BG2655), $H2549 * (BH2601 + BH2627)), MAX(0, MIN($H2549 - SUM($L2655:BG2655), $H2549 *  (BH2601 + BH2627)))))","v":0},{"$f":" IF(BI$2631 = 1, BI2575, IF($H2549 < 0, MAX($H2549 - SUM($L2655:BH2655), $H2549 * (BI2601 + BI2627)), MAX(0, MIN($H2549 - SUM($L2655:BH2655), $H2549 *  (BI2601 + BI2627)))))","v":0},{"$f":" IF(BJ$2631 = 1, BJ2575, IF($H2549 < 0, MAX($H2549 - SUM($L2655:BI2655), $H2549 * (BJ2601 + BJ2627)), MAX(0, MIN($H2549 - SUM($L2655:BI2655), $H2549 *  (BJ2601 + BJ2627)))))","v":0},{"$f":" IF(BK$2631 = 1, BK2575, IF($H2549 < 0, MAX($H2549 - SUM($L2655:BJ2655), $H2549 * (BK2601 + BK2627)), MAX(0, MIN($H2549 - SUM($L2655:BJ2655), $H2549 *  (BK2601 + BK2627)))))","v":0},{"$f":" IF(BL$2631 = 1, BL2575, IF($H2549 < 0, MAX($H2549 - SUM($L2655:BK2655), $H2549 * (BL2601 + BL2627)), MAX(0, MIN($H2549 - SUM($L2655:BK2655), $H2549 *  (BL2601 + BL2627)))))","v":0},{"$f":" IF(BM$2631 = 1, BM2575, IF($H2549 < 0, MAX($H2549 - SUM($L2655:BL2655), $H2549 * (BM2601 + BM2627)), MAX(0, MIN($H2549 - SUM($L2655:BL2655), $H2549 *  (BM2601 + BM2627)))))","v":0},{"$f":" IF(BN$2631 = 1, BN2575, IF($H2549 < 0, MAX($H2549 - SUM($L2655:BM2655), $H2549 * (BN2601 + BN2627)), MAX(0, MIN($H2549 - SUM($L2655:BM2655), $H2549 *  (BN2601 + BN2627)))))","v":0},{"$f":" IF(BO$2631 = 1, BO2575, IF($H2549 < 0, MAX($H2549 - SUM($L2655:BN2655), $H2549 * (BO2601 + BO2627)), MAX(0, MIN($H2549 - SUM($L2655:BN2655), $H2549 *  (BO2601 + BO2627)))))","v":0},{"$f":" IF(BP$2631 = 1, BP2575, IF($H2549 < 0, MAX($H2549 - SUM($L2655:BO2655), $H2549 * (BP2601 + BP2627)), MAX(0, MIN($H2549 - SUM($L2655:BO2655), $H2549 *  (BP2601 + BP2627)))))","v":0},{"$f":" IF(BQ$2631 = 1, BQ2575, IF($H2549 < 0, MAX($H2549 - SUM($L2655:BP2655), $H2549 * (BQ2601 + BQ2627)), MAX(0, MIN($H2549 - SUM($L2655:BP2655), $H2549 *  (BQ2601 + BQ2627)))))","v":0},{"$f":" IF(BR$2631 = 1, BR2575, IF($H2549 < 0, MAX($H2549 - SUM($L2655:BQ2655), $H2549 * (BR2601 + BR2627)), MAX(0, MIN($H2549 - SUM($L2655:BQ2655), $H2549 *  (BR2601 + BR2627)))))","v":0},{"$f":" IF(BS$2631 = 1, BS2575, IF($H2549 < 0, MAX($H2549 - SUM($L2655:BR2655), $H2549 * (BS2601 + BS2627)), MAX(0, MIN($H2549 - SUM($L2655:BR2655), $H2549 *  (BS2601 + BS2627)))))","v":0},{"$f":" IF(BT$2631 = 1, BT2575, IF($H2549 < 0, MAX($H2549 - SUM($L2655:BS2655), $H2549 * (BT2601 + BT2627)), MAX(0, MIN($H2549 - SUM($L2655:BS2655), $H2549 *  (BT2601 + BT2627)))))","v":0},{"$f":" IF(BU$2631 = 1, BU2575, IF($H2549 < 0, MAX($H2549 - SUM($L2655:BT2655), $H2549 * (BU2601 + BU2627)), MAX(0, MIN($H2549 - SUM($L2655:BT2655), $H2549 *  (BU2601 + BU2627)))))","v":0},{"$f":" IF(BV$2631 = 1, BV2575, IF($H2549 < 0, MAX($H2549 - SUM($L2655:BU2655), $H2549 * (BV2601 + BV2627)), MAX(0, MIN($H2549 - SUM($L2655:BU2655), $H2549 *  (BV2601 + BV2627)))))","v":0},{"$f":" IF(BW$2631 = 1, BW2575, IF($H2549 < 0, MAX($H2549 - SUM($L2655:BV2655), $H2549 * (BW2601 + BW2627)), MAX(0, MIN($H2549 - SUM($L2655:BV2655), $H2549 *  (BW2601 + BW2627)))))","v":0},{"$f":" IF(BX$2631 = 1, BX2575, IF($H2549 < 0, MAX($H2549 - SUM($L2655:BW2655), $H2549 * (BX2601 + BX2627)), MAX(0, MIN($H2549 - SUM($L2655:BW2655), $H2549 *  (BX2601 + BX2627)))))","v":0},{"$f":" IF(BY$2631 = 1, BY2575, IF($H2549 < 0, MAX($H2549 - SUM($L2655:BX2655), $H2549 * (BY2601 + BY2627)), MAX(0, MIN($H2549 - SUM($L2655:BX2655), $H2549 *  (BY2601 + BY2627)))))","v":0},{"$f":" IF(BZ$2631 = 1, BZ2575, IF($H2549 < 0, MAX($H2549 - SUM($L2655:BY2655), $H2549 * (BZ2601 + BZ2627)), MAX(0, MIN($H2549 - SUM($L2655:BY2655), $H2549 *  (BZ2601 + BZ2627)))))","v":0},{"$f":" IF(CA$2631 = 1, CA2575, IF($H2549 < 0, MAX($H2549 - SUM($L2655:BZ2655), $H2549 * (CA2601 + CA2627)), MAX(0, MIN($H2549 - SUM($L2655:BZ2655), $H2549 *  (CA2601 + CA2627)))))","v":0}]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$57, \"dd mmm yy\") & \" - real - MO5Y\"","v":"Depreciation - capex addition - 01 Oct 16 - real - MO5Y"},null,null,null,"GBP m",null,0,null,{"$f":" IF(M$2631 = 1, M2576, IF($H2550 < 0, MAX($H2550 - SUM($L2656:L2656), $H2550 * (M2602 + M2628)), MAX(0, MIN($H2550 - SUM($L2656:L2656), $H2550 *  (M2602 + M2628)))))","v":0},{"$f":" IF(N$2631 = 1, N2576, IF($H2550 < 0, MAX($H2550 - SUM($L2656:M2656), $H2550 * (N2602 + N2628)), MAX(0, MIN($H2550 - SUM($L2656:M2656), $H2550 *  (N2602 + N2628)))))","v":0},{"$f":" IF(O$2631 = 1, O2576, IF($H2550 < 0, MAX($H2550 - SUM($L2656:N2656), $H2550 * (O2602 + O2628)), MAX(0, MIN($H2550 - SUM($L2656:N2656), $H2550 *  (O2602 + O2628)))))","v":0},{"$f":" IF(P$2631 = 1, P2576, IF($H2550 < 0, MAX($H2550 - SUM($L2656:O2656), $H2550 * (P2602 + P2628)), MAX(0, MIN($H2550 - SUM($L2656:O2656), $H2550 *  (P2602 + P2628)))))","v":0},{"$f":" IF(Q$2631 = 1, Q2576, IF($H2550 < 0, MAX($H2550 - SUM($L2656:P2656), $H2550 * (Q2602 + Q2628)), MAX(0, MIN($H2550 - SUM($L2656:P2656), $H2550 *  (Q2602 + Q2628)))))","v":0},{"$f":" IF(R$2631 = 1, R2576, IF($H2550 < 0, MAX($H2550 - SUM($L2656:Q2656), $H2550 * (R2602 + R2628)), MAX(0, MIN($H2550 - SUM($L2656:Q2656), $H2550 *  (R2602 + R2628)))))","v":0},{"$f":" IF(S$2631 = 1, S2576, IF($H2550 < 0, MAX($H2550 - SUM($L2656:R2656), $H2550 * (S2602 + S2628)), MAX(0, MIN($H2550 - SUM($L2656:R2656), $H2550 *  (S2602 + S2628)))))","v":0},{"$f":" IF(T$2631 = 1, T2576, IF($H2550 < 0, MAX($H2550 - SUM($L2656:S2656), $H2550 * (T2602 + T2628)), MAX(0, MIN($H2550 - SUM($L2656:S2656), $H2550 *  (T2602 + T2628)))))","v":0},{"$f":" IF(U$2631 = 1, U2576, IF($H2550 < 0, MAX($H2550 - SUM($L2656:T2656), $H2550 * (U2602 + U2628)), MAX(0, MIN($H2550 - SUM($L2656:T2656), $H2550 *  (U2602 + U2628)))))","v":0},{"$f":" IF(V$2631 = 1, V2576, IF($H2550 < 0, MAX($H2550 - SUM($L2656:U2656), $H2550 * (V2602 + V2628)), MAX(0, MIN($H2550 - SUM($L2656:U2656), $H2550 *  (V2602 + V2628)))))","v":0},{"$f":" IF(W$2631 = 1, W2576, IF($H2550 < 0, MAX($H2550 - SUM($L2656:V2656), $H2550 * (W2602 + W2628)), MAX(0, MIN($H2550 - SUM($L2656:V2656), $H2550 *  (W2602 + W2628)))))","v":0},{"$f":" IF(X$2631 = 1, X2576, IF($H2550 < 0, MAX($H2550 - SUM($L2656:W2656), $H2550 * (X2602 + X2628)), MAX(0, MIN($H2550 - SUM($L2656:W2656), $H2550 *  (X2602 + X2628)))))","v":0},{"$f":" IF(Y$2631 = 1, Y2576, IF($H2550 < 0, MAX($H2550 - SUM($L2656:X2656), $H2550 * (Y2602 + Y2628)), MAX(0, MIN($H2550 - SUM($L2656:X2656), $H2550 *  (Y2602 + Y2628)))))","v":0},{"$f":" IF(Z$2631 = 1, Z2576, IF($H2550 < 0, MAX($H2550 - SUM($L2656:Y2656), $H2550 * (Z2602 + Z2628)), MAX(0, MIN($H2550 - SUM($L2656:Y2656), $H2550 *  (Z2602 + Z2628)))))","v":0},{"$f":" IF(AA$2631 = 1, AA2576, IF($H2550 < 0, MAX($H2550 - SUM($L2656:Z2656), $H2550 * (AA2602 + AA2628)), MAX(0, MIN($H2550 - SUM($L2656:Z2656), $H2550 *  (AA2602 + AA2628)))))","v":0},{"$f":" IF(AB$2631 = 1, AB2576, IF($H2550 < 0, MAX($H2550 - SUM($L2656:AA2656), $H2550 * (AB2602 + AB2628)), MAX(0, MIN($H2550 - SUM($L2656:AA2656), $H2550 *  (AB2602 + AB2628)))))","v":0},{"$f":" IF(AC$2631 = 1, AC2576, IF($H2550 < 0, MAX($H2550 - SUM($L2656:AB2656), $H2550 * (AC2602 + AC2628)), MAX(0, MIN($H2550 - SUM($L2656:AB2656), $H2550 *  (AC2602 + AC2628)))))","v":0},{"$f":" IF(AD$2631 = 1, AD2576, IF($H2550 < 0, MAX($H2550 - SUM($L2656:AC2656), $H2550 * (AD2602 + AD2628)), MAX(0, MIN($H2550 - SUM($L2656:AC2656), $H2550 *  (AD2602 + AD2628)))))","v":0},{"$f":" IF(AE$2631 = 1, AE2576, IF($H2550 < 0, MAX($H2550 - SUM($L2656:AD2656), $H2550 * (AE2602 + AE2628)), MAX(0, MIN($H2550 - SUM($L2656:AD2656), $H2550 *  (AE2602 + AE2628)))))","v":0},{"$f":" IF(AF$2631 = 1, AF2576, IF($H2550 < 0, MAX($H2550 - SUM($L2656:AE2656), $H2550 * (AF2602 + AF2628)), MAX(0, MIN($H2550 - SUM($L2656:AE2656), $H2550 *  (AF2602 + AF2628)))))","v":0},{"$f":" IF(AG$2631 = 1, AG2576, IF($H2550 < 0, MAX($H2550 - SUM($L2656:AF2656), $H2550 * (AG2602 + AG2628)), MAX(0, MIN($H2550 - SUM($L2656:AF2656), $H2550 *  (AG2602 + AG2628)))))","v":0},{"$f":" IF(AH$2631 = 1, AH2576, IF($H2550 < 0, MAX($H2550 - SUM($L2656:AG2656), $H2550 * (AH2602 + AH2628)), MAX(0, MIN($H2550 - SUM($L2656:AG2656), $H2550 *  (AH2602 + AH2628)))))","v":0},{"$f":" IF(AI$2631 = 1, AI2576, IF($H2550 < 0, MAX($H2550 - SUM($L2656:AH2656), $H2550 * (AI2602 + AI2628)), MAX(0, MIN($H2550 - SUM($L2656:AH2656), $H2550 *  (AI2602 + AI2628)))))","v":0},{"$f":" IF(AJ$2631 = 1, AJ2576, IF($H2550 < 0, MAX($H2550 - SUM($L2656:AI2656), $H2550 * (AJ2602 + AJ2628)), MAX(0, MIN($H2550 - SUM($L2656:AI2656), $H2550 *  (AJ2602 + AJ2628)))))","v":0},{"$f":" IF(AK$2631 = 1, AK2576, IF($H2550 < 0, MAX($H2550 - SUM($L2656:AJ2656), $H2550 * (AK2602 + AK2628)), MAX(0, MIN($H2550 - SUM($L2656:AJ2656), $H2550 *  (AK2602 + AK2628)))))","v":0},{"$f":" IF(AL$2631 = 1, AL2576, IF($H2550 < 0, MAX($H2550 - SUM($L2656:AK2656), $H2550 * (AL2602 + AL2628)), MAX(0, MIN($H2550 - SUM($L2656:AK2656), $H2550 *  (AL2602 + AL2628)))))","v":0},{"$f":" IF(AM$2631 = 1, AM2576, IF($H2550 < 0, MAX($H2550 - SUM($L2656:AL2656), $H2550 * (AM2602 + AM2628)), MAX(0, MIN($H2550 - SUM($L2656:AL2656), $H2550 *  (AM2602 + AM2628)))))","v":0},{"$f":" IF(AN$2631 = 1, AN2576, IF($H2550 < 0, MAX($H2550 - SUM($L2656:AM2656), $H2550 * (AN2602 + AN2628)), MAX(0, MIN($H2550 - SUM($L2656:AM2656), $H2550 *  (AN2602 + AN2628)))))","v":0},{"$f":" IF(AO$2631 = 1, AO2576, IF($H2550 < 0, MAX($H2550 - SUM($L2656:AN2656), $H2550 * (AO2602 + AO2628)), MAX(0, MIN($H2550 - SUM($L2656:AN2656), $H2550 *  (AO2602 + AO2628)))))","v":0},{"$f":" IF(AP$2631 = 1, AP2576, IF($H2550 < 0, MAX($H2550 - SUM($L2656:AO2656), $H2550 * (AP2602 + AP2628)), MAX(0, MIN($H2550 - SUM($L2656:AO2656), $H2550 *  (AP2602 + AP2628)))))","v":0},{"$f":" IF(AQ$2631 = 1, AQ2576, IF($H2550 < 0, MAX($H2550 - SUM($L2656:AP2656), $H2550 * (AQ2602 + AQ2628)), MAX(0, MIN($H2550 - SUM($L2656:AP2656), $H2550 *  (AQ2602 + AQ2628)))))","v":0},{"$f":" IF(AR$2631 = 1, AR2576, IF($H2550 < 0, MAX($H2550 - SUM($L2656:AQ2656), $H2550 * (AR2602 + AR2628)), MAX(0, MIN($H2550 - SUM($L2656:AQ2656), $H2550 *  (AR2602 + AR2628)))))","v":0},{"$f":" IF(AS$2631 = 1, AS2576, IF($H2550 < 0, MAX($H2550 - SUM($L2656:AR2656), $H2550 * (AS2602 + AS2628)), MAX(0, MIN($H2550 - SUM($L2656:AR2656), $H2550 *  (AS2602 + AS2628)))))","v":0},{"$f":" IF(AT$2631 = 1, AT2576, IF($H2550 < 0, MAX($H2550 - SUM($L2656:AS2656), $H2550 * (AT2602 + AT2628)), MAX(0, MIN($H2550 - SUM($L2656:AS2656), $H2550 *  (AT2602 + AT2628)))))","v":0},{"$f":" IF(AU$2631 = 1, AU2576, IF($H2550 < 0, MAX($H2550 - SUM($L2656:AT2656), $H2550 * (AU2602 + AU2628)), MAX(0, MIN($H2550 - SUM($L2656:AT2656), $H2550 *  (AU2602 + AU2628)))))","v":0},{"$f":" IF(AV$2631 = 1, AV2576, IF($H2550 < 0, MAX($H2550 - SUM($L2656:AU2656), $H2550 * (AV2602 + AV2628)), MAX(0, MIN($H2550 - SUM($L2656:AU2656), $H2550 *  (AV2602 + AV2628)))))","v":0},{"$f":" IF(AW$2631 = 1, AW2576, IF($H2550 < 0, MAX($H2550 - SUM($L2656:AV2656), $H2550 * (AW2602 + AW2628)), MAX(0, MIN($H2550 - SUM($L2656:AV2656), $H2550 *  (AW2602 + AW2628)))))","v":0},{"$f":" IF(AX$2631 = 1, AX2576, IF($H2550 < 0, MAX($H2550 - SUM($L2656:AW2656), $H2550 * (AX2602 + AX2628)), MAX(0, MIN($H2550 - SUM($L2656:AW2656), $H2550 *  (AX2602 + AX2628)))))","v":0},{"$f":" IF(AY$2631 = 1, AY2576, IF($H2550 < 0, MAX($H2550 - SUM($L2656:AX2656), $H2550 * (AY2602 + AY2628)), MAX(0, MIN($H2550 - SUM($L2656:AX2656), $H2550 *  (AY2602 + AY2628)))))","v":0},{"$f":" IF(AZ$2631 = 1, AZ2576, IF($H2550 < 0, MAX($H2550 - SUM($L2656:AY2656), $H2550 * (AZ2602 + AZ2628)), MAX(0, MIN($H2550 - SUM($L2656:AY2656), $H2550 *  (AZ2602 + AZ2628)))))","v":0},{"$f":" IF(BA$2631 = 1, BA2576, IF($H2550 < 0, MAX($H2550 - SUM($L2656:AZ2656), $H2550 * (BA2602 + BA2628)), MAX(0, MIN($H2550 - SUM($L2656:AZ2656), $H2550 *  (BA2602 + BA2628)))))","v":0},{"$f":" IF(BB$2631 = 1, BB2576, IF($H2550 < 0, MAX($H2550 - SUM($L2656:BA2656), $H2550 * (BB2602 + BB2628)), MAX(0, MIN($H2550 - SUM($L2656:BA2656), $H2550 *  (BB2602 + BB2628)))))","v":0},{"$f":" IF(BC$2631 = 1, BC2576, IF($H2550 < 0, MAX($H2550 - SUM($L2656:BB2656), $H2550 * (BC2602 + BC2628)), MAX(0, MIN($H2550 - SUM($L2656:BB2656), $H2550 *  (BC2602 + BC2628)))))","v":0},{"$f":" IF(BD$2631 = 1, BD2576, IF($H2550 < 0, MAX($H2550 - SUM($L2656:BC2656), $H2550 * (BD2602 + BD2628)), MAX(0, MIN($H2550 - SUM($L2656:BC2656), $H2550 *  (BD2602 + BD2628)))))","v":0},{"$f":" IF(BE$2631 = 1, BE2576, IF($H2550 < 0, MAX($H2550 - SUM($L2656:BD2656), $H2550 * (BE2602 + BE2628)), MAX(0, MIN($H2550 - SUM($L2656:BD2656), $H2550 *  (BE2602 + BE2628)))))","v":0},{"$f":" IF(BF$2631 = 1, BF2576, IF($H2550 < 0, MAX($H2550 - SUM($L2656:BE2656), $H2550 * (BF2602 + BF2628)), MAX(0, MIN($H2550 - SUM($L2656:BE2656), $H2550 *  (BF2602 + BF2628)))))","v":0},{"$f":" IF(BG$2631 = 1, BG2576, IF($H2550 < 0, MAX($H2550 - SUM($L2656:BF2656), $H2550 * (BG2602 + BG2628)), MAX(0, MIN($H2550 - SUM($L2656:BF2656), $H2550 *  (BG2602 + BG2628)))))","v":0},{"$f":" IF(BH$2631 = 1, BH2576, IF($H2550 < 0, MAX($H2550 - SUM($L2656:BG2656), $H2550 * (BH2602 + BH2628)), MAX(0, MIN($H2550 - SUM($L2656:BG2656), $H2550 *  (BH2602 + BH2628)))))","v":0},{"$f":" IF(BI$2631 = 1, BI2576, IF($H2550 < 0, MAX($H2550 - SUM($L2656:BH2656), $H2550 * (BI2602 + BI2628)), MAX(0, MIN($H2550 - SUM($L2656:BH2656), $H2550 *  (BI2602 + BI2628)))))","v":0},{"$f":" IF(BJ$2631 = 1, BJ2576, IF($H2550 < 0, MAX($H2550 - SUM($L2656:BI2656), $H2550 * (BJ2602 + BJ2628)), MAX(0, MIN($H2550 - SUM($L2656:BI2656), $H2550 *  (BJ2602 + BJ2628)))))","v":0},{"$f":" IF(BK$2631 = 1, BK2576, IF($H2550 < 0, MAX($H2550 - SUM($L2656:BJ2656), $H2550 * (BK2602 + BK2628)), MAX(0, MIN($H2550 - SUM($L2656:BJ2656), $H2550 *  (BK2602 + BK2628)))))","v":0},{"$f":" IF(BL$2631 = 1, BL2576, IF($H2550 < 0, MAX($H2550 - SUM($L2656:BK2656), $H2550 * (BL2602 + BL2628)), MAX(0, MIN($H2550 - SUM($L2656:BK2656), $H2550 *  (BL2602 + BL2628)))))","v":0},{"$f":" IF(BM$2631 = 1, BM2576, IF($H2550 < 0, MAX($H2550 - SUM($L2656:BL2656), $H2550 * (BM2602 + BM2628)), MAX(0, MIN($H2550 - SUM($L2656:BL2656), $H2550 *  (BM2602 + BM2628)))))","v":0},{"$f":" IF(BN$2631 = 1, BN2576, IF($H2550 < 0, MAX($H2550 - SUM($L2656:BM2656), $H2550 * (BN2602 + BN2628)), MAX(0, MIN($H2550 - SUM($L2656:BM2656), $H2550 *  (BN2602 + BN2628)))))","v":0},{"$f":" IF(BO$2631 = 1, BO2576, IF($H2550 < 0, MAX($H2550 - SUM($L2656:BN2656), $H2550 * (BO2602 + BO2628)), MAX(0, MIN($H2550 - SUM($L2656:BN2656), $H2550 *  (BO2602 + BO2628)))))","v":0},{"$f":" IF(BP$2631 = 1, BP2576, IF($H2550 < 0, MAX($H2550 - SUM($L2656:BO2656), $H2550 * (BP2602 + BP2628)), MAX(0, MIN($H2550 - SUM($L2656:BO2656), $H2550 *  (BP2602 + BP2628)))))","v":0},{"$f":" IF(BQ$2631 = 1, BQ2576, IF($H2550 < 0, MAX($H2550 - SUM($L2656:BP2656), $H2550 * (BQ2602 + BQ2628)), MAX(0, MIN($H2550 - SUM($L2656:BP2656), $H2550 *  (BQ2602 + BQ2628)))))","v":0},{"$f":" IF(BR$2631 = 1, BR2576, IF($H2550 < 0, MAX($H2550 - SUM($L2656:BQ2656), $H2550 * (BR2602 + BR2628)), MAX(0, MIN($H2550 - SUM($L2656:BQ2656), $H2550 *  (BR2602 + BR2628)))))","v":0},{"$f":" IF(BS$2631 = 1, BS2576, IF($H2550 < 0, MAX($H2550 - SUM($L2656:BR2656), $H2550 * (BS2602 + BS2628)), MAX(0, MIN($H2550 - SUM($L2656:BR2656), $H2550 *  (BS2602 + BS2628)))))","v":0},{"$f":" IF(BT$2631 = 1, BT2576, IF($H2550 < 0, MAX($H2550 - SUM($L2656:BS2656), $H2550 * (BT2602 + BT2628)), MAX(0, MIN($H2550 - SUM($L2656:BS2656), $H2550 *  (BT2602 + BT2628)))))","v":0},{"$f":" IF(BU$2631 = 1, BU2576, IF($H2550 < 0, MAX($H2550 - SUM($L2656:BT2656), $H2550 * (BU2602 + BU2628)), MAX(0, MIN($H2550 - SUM($L2656:BT2656), $H2550 *  (BU2602 + BU2628)))))","v":0},{"$f":" IF(BV$2631 = 1, BV2576, IF($H2550 < 0, MAX($H2550 - SUM($L2656:BU2656), $H2550 * (BV2602 + BV2628)), MAX(0, MIN($H2550 - SUM($L2656:BU2656), $H2550 *  (BV2602 + BV2628)))))","v":0},{"$f":" IF(BW$2631 = 1, BW2576, IF($H2550 < 0, MAX($H2550 - SUM($L2656:BV2656), $H2550 * (BW2602 + BW2628)), MAX(0, MIN($H2550 - SUM($L2656:BV2656), $H2550 *  (BW2602 + BW2628)))))","v":0},{"$f":" IF(BX$2631 = 1, BX2576, IF($H2550 < 0, MAX($H2550 - SUM($L2656:BW2656), $H2550 * (BX2602 + BX2628)), MAX(0, MIN($H2550 - SUM($L2656:BW2656), $H2550 *  (BX2602 + BX2628)))))","v":0},{"$f":" IF(BY$2631 = 1, BY2576, IF($H2550 < 0, MAX($H2550 - SUM($L2656:BX2656), $H2550 * (BY2602 + BY2628)), MAX(0, MIN($H2550 - SUM($L2656:BX2656), $H2550 *  (BY2602 + BY2628)))))","v":0},{"$f":" IF(BZ$2631 = 1, BZ2576, IF($H2550 < 0, MAX($H2550 - SUM($L2656:BY2656), $H2550 * (BZ2602 + BZ2628)), MAX(0, MIN($H2550 - SUM($L2656:BY2656), $H2550 *  (BZ2602 + BZ2628)))))","v":0},{"$f":" IF(CA$2631 = 1, CA2576, IF($H2550 < 0, MAX($H2550 - SUM($L2656:BZ2656), $H2550 * (CA2602 + CA2628)), MAX(0, MIN($H2550 - SUM($L2656:BZ2656), $H2550 *  (CA2602 + CA2628)))))","v":0}]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$58, \"dd mmm yy\") & \" - real - MO5Y\"","v":"Depreciation - capex addition - 01 Oct 17 - real - MO5Y"},null,null,null,"GBP m",null,0,null,{"$f":" IF(M$2631 = 1, M2577, IF($H2551 < 0, MAX($H2551 - SUM($L2657:L2657), $H2551 * (M2603 + M2629)), MAX(0, MIN($H2551 - SUM($L2657:L2657), $H2551 *  (M2603 + M2629)))))","v":0},{"$f":" IF(N$2631 = 1, N2577, IF($H2551 < 0, MAX($H2551 - SUM($L2657:M2657), $H2551 * (N2603 + N2629)), MAX(0, MIN($H2551 - SUM($L2657:M2657), $H2551 *  (N2603 + N2629)))))","v":0},{"$f":" IF(O$2631 = 1, O2577, IF($H2551 < 0, MAX($H2551 - SUM($L2657:N2657), $H2551 * (O2603 + O2629)), MAX(0, MIN($H2551 - SUM($L2657:N2657), $H2551 *  (O2603 + O2629)))))","v":0},{"$f":" IF(P$2631 = 1, P2577, IF($H2551 < 0, MAX($H2551 - SUM($L2657:O2657), $H2551 * (P2603 + P2629)), MAX(0, MIN($H2551 - SUM($L2657:O2657), $H2551 *  (P2603 + P2629)))))","v":0},{"$f":" IF(Q$2631 = 1, Q2577, IF($H2551 < 0, MAX($H2551 - SUM($L2657:P2657), $H2551 * (Q2603 + Q2629)), MAX(0, MIN($H2551 - SUM($L2657:P2657), $H2551 *  (Q2603 + Q2629)))))","v":0},{"$f":" IF(R$2631 = 1, R2577, IF($H2551 < 0, MAX($H2551 - SUM($L2657:Q2657), $H2551 * (R2603 + R2629)), MAX(0, MIN($H2551 - SUM($L2657:Q2657), $H2551 *  (R2603 + R2629)))))","v":0},{"$f":" IF(S$2631 = 1, S2577, IF($H2551 < 0, MAX($H2551 - SUM($L2657:R2657), $H2551 * (S2603 + S2629)), MAX(0, MIN($H2551 - SUM($L2657:R2657), $H2551 *  (S2603 + S2629)))))","v":0},{"$f":" IF(T$2631 = 1, T2577, IF($H2551 < 0, MAX($H2551 - SUM($L2657:S2657), $H2551 * (T2603 + T2629)), MAX(0, MIN($H2551 - SUM($L2657:S2657), $H2551 *  (T2603 + T2629)))))","v":0},{"$f":" IF(U$2631 = 1, U2577, IF($H2551 < 0, MAX($H2551 - SUM($L2657:T2657), $H2551 * (U2603 + U2629)), MAX(0, MIN($H2551 - SUM($L2657:T2657), $H2551 *  (U2603 + U2629)))))","v":0},{"$f":" IF(V$2631 = 1, V2577, IF($H2551 < 0, MAX($H2551 - SUM($L2657:U2657), $H2551 * (V2603 + V2629)), MAX(0, MIN($H2551 - SUM($L2657:U2657), $H2551 *  (V2603 + V2629)))))","v":0},{"$f":" IF(W$2631 = 1, W2577, IF($H2551 < 0, MAX($H2551 - SUM($L2657:V2657), $H2551 * (W2603 + W2629)), MAX(0, MIN($H2551 - SUM($L2657:V2657), $H2551 *  (W2603 + W2629)))))","v":0},{"$f":" IF(X$2631 = 1, X2577, IF($H2551 < 0, MAX($H2551 - SUM($L2657:W2657), $H2551 * (X2603 + X2629)), MAX(0, MIN($H2551 - SUM($L2657:W2657), $H2551 *  (X2603 + X2629)))))","v":0},{"$f":" IF(Y$2631 = 1, Y2577, IF($H2551 < 0, MAX($H2551 - SUM($L2657:X2657), $H2551 * (Y2603 + Y2629)), MAX(0, MIN($H2551 - SUM($L2657:X2657), $H2551 *  (Y2603 + Y2629)))))","v":0},{"$f":" IF(Z$2631 = 1, Z2577, IF($H2551 < 0, MAX($H2551 - SUM($L2657:Y2657), $H2551 * (Z2603 + Z2629)), MAX(0, MIN($H2551 - SUM($L2657:Y2657), $H2551 *  (Z2603 + Z2629)))))","v":0},{"$f":" IF(AA$2631 = 1, AA2577, IF($H2551 < 0, MAX($H2551 - SUM($L2657:Z2657), $H2551 * (AA2603 + AA2629)), MAX(0, MIN($H2551 - SUM($L2657:Z2657), $H2551 *  (AA2603 + AA2629)))))","v":0},{"$f":" IF(AB$2631 = 1, AB2577, IF($H2551 < 0, MAX($H2551 - SUM($L2657:AA2657), $H2551 * (AB2603 + AB2629)), MAX(0, MIN($H2551 - SUM($L2657:AA2657), $H2551 *  (AB2603 + AB2629)))))","v":0},{"$f":" IF(AC$2631 = 1, AC2577, IF($H2551 < 0, MAX($H2551 - SUM($L2657:AB2657), $H2551 * (AC2603 + AC2629)), MAX(0, MIN($H2551 - SUM($L2657:AB2657), $H2551 *  (AC2603 + AC2629)))))","v":0},{"$f":" IF(AD$2631 = 1, AD2577, IF($H2551 < 0, MAX($H2551 - SUM($L2657:AC2657), $H2551 * (AD2603 + AD2629)), MAX(0, MIN($H2551 - SUM($L2657:AC2657), $H2551 *  (AD2603 + AD2629)))))","v":0},{"$f":" IF(AE$2631 = 1, AE2577, IF($H2551 < 0, MAX($H2551 - SUM($L2657:AD2657), $H2551 * (AE2603 + AE2629)), MAX(0, MIN($H2551 - SUM($L2657:AD2657), $H2551 *  (AE2603 + AE2629)))))","v":0},{"$f":" IF(AF$2631 = 1, AF2577, IF($H2551 < 0, MAX($H2551 - SUM($L2657:AE2657), $H2551 * (AF2603 + AF2629)), MAX(0, MIN($H2551 - SUM($L2657:AE2657), $H2551 *  (AF2603 + AF2629)))))","v":0},{"$f":" IF(AG$2631 = 1, AG2577, IF($H2551 < 0, MAX($H2551 - SUM($L2657:AF2657), $H2551 * (AG2603 + AG2629)), MAX(0, MIN($H2551 - SUM($L2657:AF2657), $H2551 *  (AG2603 + AG2629)))))","v":0},{"$f":" IF(AH$2631 = 1, AH2577, IF($H2551 < 0, MAX($H2551 - SUM($L2657:AG2657), $H2551 * (AH2603 + AH2629)), MAX(0, MIN($H2551 - SUM($L2657:AG2657), $H2551 *  (AH2603 + AH2629)))))","v":0},{"$f":" IF(AI$2631 = 1, AI2577, IF($H2551 < 0, MAX($H2551 - SUM($L2657:AH2657), $H2551 * (AI2603 + AI2629)), MAX(0, MIN($H2551 - SUM($L2657:AH2657), $H2551 *  (AI2603 + AI2629)))))","v":0},{"$f":" IF(AJ$2631 = 1, AJ2577, IF($H2551 < 0, MAX($H2551 - SUM($L2657:AI2657), $H2551 * (AJ2603 + AJ2629)), MAX(0, MIN($H2551 - SUM($L2657:AI2657), $H2551 *  (AJ2603 + AJ2629)))))","v":0},{"$f":" IF(AK$2631 = 1, AK2577, IF($H2551 < 0, MAX($H2551 - SUM($L2657:AJ2657), $H2551 * (AK2603 + AK2629)), MAX(0, MIN($H2551 - SUM($L2657:AJ2657), $H2551 *  (AK2603 + AK2629)))))","v":0},{"$f":" IF(AL$2631 = 1, AL2577, IF($H2551 < 0, MAX($H2551 - SUM($L2657:AK2657), $H2551 * (AL2603 + AL2629)), MAX(0, MIN($H2551 - SUM($L2657:AK2657), $H2551 *  (AL2603 + AL2629)))))","v":0},{"$f":" IF(AM$2631 = 1, AM2577, IF($H2551 < 0, MAX($H2551 - SUM($L2657:AL2657), $H2551 * (AM2603 + AM2629)), MAX(0, MIN($H2551 - SUM($L2657:AL2657), $H2551 *  (AM2603 + AM2629)))))","v":0},{"$f":" IF(AN$2631 = 1, AN2577, IF($H2551 < 0, MAX($H2551 - SUM($L2657:AM2657), $H2551 * (AN2603 + AN2629)), MAX(0, MIN($H2551 - SUM($L2657:AM2657), $H2551 *  (AN2603 + AN2629)))))","v":0},{"$f":" IF(AO$2631 = 1, AO2577, IF($H2551 < 0, MAX($H2551 - SUM($L2657:AN2657), $H2551 * (AO2603 + AO2629)), MAX(0, MIN($H2551 - SUM($L2657:AN2657), $H2551 *  (AO2603 + AO2629)))))","v":0},{"$f":" IF(AP$2631 = 1, AP2577, IF($H2551 < 0, MAX($H2551 - SUM($L2657:AO2657), $H2551 * (AP2603 + AP2629)), MAX(0, MIN($H2551 - SUM($L2657:AO2657), $H2551 *  (AP2603 + AP2629)))))","v":0},{"$f":" IF(AQ$2631 = 1, AQ2577, IF($H2551 < 0, MAX($H2551 - SUM($L2657:AP2657), $H2551 * (AQ2603 + AQ2629)), MAX(0, MIN($H2551 - SUM($L2657:AP2657), $H2551 *  (AQ2603 + AQ2629)))))","v":0},{"$f":" IF(AR$2631 = 1, AR2577, IF($H2551 < 0, MAX($H2551 - SUM($L2657:AQ2657), $H2551 * (AR2603 + AR2629)), MAX(0, MIN($H2551 - SUM($L2657:AQ2657), $H2551 *  (AR2603 + AR2629)))))","v":0},{"$f":" IF(AS$2631 = 1, AS2577, IF($H2551 < 0, MAX($H2551 - SUM($L2657:AR2657), $H2551 * (AS2603 + AS2629)), MAX(0, MIN($H2551 - SUM($L2657:AR2657), $H2551 *  (AS2603 + AS2629)))))","v":0},{"$f":" IF(AT$2631 = 1, AT2577, IF($H2551 < 0, MAX($H2551 - SUM($L2657:AS2657), $H2551 * (AT2603 + AT2629)), MAX(0, MIN($H2551 - SUM($L2657:AS2657), $H2551 *  (AT2603 + AT2629)))))","v":0},{"$f":" IF(AU$2631 = 1, AU2577, IF($H2551 < 0, MAX($H2551 - SUM($L2657:AT2657), $H2551 * (AU2603 + AU2629)), MAX(0, MIN($H2551 - SUM($L2657:AT2657), $H2551 *  (AU2603 + AU2629)))))","v":0},{"$f":" IF(AV$2631 = 1, AV2577, IF($H2551 < 0, MAX($H2551 - SUM($L2657:AU2657), $H2551 * (AV2603 + AV2629)), MAX(0, MIN($H2551 - SUM($L2657:AU2657), $H2551 *  (AV2603 + AV2629)))))","v":0},{"$f":" IF(AW$2631 = 1, AW2577, IF($H2551 < 0, MAX($H2551 - SUM($L2657:AV2657), $H2551 * (AW2603 + AW2629)), MAX(0, MIN($H2551 - SUM($L2657:AV2657), $H2551 *  (AW2603 + AW2629)))))","v":0},{"$f":" IF(AX$2631 = 1, AX2577, IF($H2551 < 0, MAX($H2551 - SUM($L2657:AW2657), $H2551 * (AX2603 + AX2629)), MAX(0, MIN($H2551 - SUM($L2657:AW2657), $H2551 *  (AX2603 + AX2629)))))","v":0},{"$f":" IF(AY$2631 = 1, AY2577, IF($H2551 < 0, MAX($H2551 - SUM($L2657:AX2657), $H2551 * (AY2603 + AY2629)), MAX(0, MIN($H2551 - SUM($L2657:AX2657), $H2551 *  (AY2603 + AY2629)))))","v":0},{"$f":" IF(AZ$2631 = 1, AZ2577, IF($H2551 < 0, MAX($H2551 - SUM($L2657:AY2657), $H2551 * (AZ2603 + AZ2629)), MAX(0, MIN($H2551 - SUM($L2657:AY2657), $H2551 *  (AZ2603 + AZ2629)))))","v":0},{"$f":" IF(BA$2631 = 1, BA2577, IF($H2551 < 0, MAX($H2551 - SUM($L2657:AZ2657), $H2551 * (BA2603 + BA2629)), MAX(0, MIN($H2551 - SUM($L2657:AZ2657), $H2551 *  (BA2603 + BA2629)))))","v":0},{"$f":" IF(BB$2631 = 1, BB2577, IF($H2551 < 0, MAX($H2551 - SUM($L2657:BA2657), $H2551 * (BB2603 + BB2629)), MAX(0, MIN($H2551 - SUM($L2657:BA2657), $H2551 *  (BB2603 + BB2629)))))","v":0},{"$f":" IF(BC$2631 = 1, BC2577, IF($H2551 < 0, MAX($H2551 - SUM($L2657:BB2657), $H2551 * (BC2603 + BC2629)), MAX(0, MIN($H2551 - SUM($L2657:BB2657), $H2551 *  (BC2603 + BC2629)))))","v":0},{"$f":" IF(BD$2631 = 1, BD2577, IF($H2551 < 0, MAX($H2551 - SUM($L2657:BC2657), $H2551 * (BD2603 + BD2629)), MAX(0, MIN($H2551 - SUM($L2657:BC2657), $H2551 *  (BD2603 + BD2629)))))","v":0},{"$f":" IF(BE$2631 = 1, BE2577, IF($H2551 < 0, MAX($H2551 - SUM($L2657:BD2657), $H2551 * (BE2603 + BE2629)), MAX(0, MIN($H2551 - SUM($L2657:BD2657), $H2551 *  (BE2603 + BE2629)))))","v":0},{"$f":" IF(BF$2631 = 1, BF2577, IF($H2551 < 0, MAX($H2551 - SUM($L2657:BE2657), $H2551 * (BF2603 + BF2629)), MAX(0, MIN($H2551 - SUM($L2657:BE2657), $H2551 *  (BF2603 + BF2629)))))","v":0},{"$f":" IF(BG$2631 = 1, BG2577, IF($H2551 < 0, MAX($H2551 - SUM($L2657:BF2657), $H2551 * (BG2603 + BG2629)), MAX(0, MIN($H2551 - SUM($L2657:BF2657), $H2551 *  (BG2603 + BG2629)))))","v":0},{"$f":" IF(BH$2631 = 1, BH2577, IF($H2551 < 0, MAX($H2551 - SUM($L2657:BG2657), $H2551 * (BH2603 + BH2629)), MAX(0, MIN($H2551 - SUM($L2657:BG2657), $H2551 *  (BH2603 + BH2629)))))","v":0},{"$f":" IF(BI$2631 = 1, BI2577, IF($H2551 < 0, MAX($H2551 - SUM($L2657:BH2657), $H2551 * (BI2603 + BI2629)), MAX(0, MIN($H2551 - SUM($L2657:BH2657), $H2551 *  (BI2603 + BI2629)))))","v":0},{"$f":" IF(BJ$2631 = 1, BJ2577, IF($H2551 < 0, MAX($H2551 - SUM($L2657:BI2657), $H2551 * (BJ2603 + BJ2629)), MAX(0, MIN($H2551 - SUM($L2657:BI2657), $H2551 *  (BJ2603 + BJ2629)))))","v":0},{"$f":" IF(BK$2631 = 1, BK2577, IF($H2551 < 0, MAX($H2551 - SUM($L2657:BJ2657), $H2551 * (BK2603 + BK2629)), MAX(0, MIN($H2551 - SUM($L2657:BJ2657), $H2551 *  (BK2603 + BK2629)))))","v":0},{"$f":" IF(BL$2631 = 1, BL2577, IF($H2551 < 0, MAX($H2551 - SUM($L2657:BK2657), $H2551 * (BL2603 + BL2629)), MAX(0, MIN($H2551 - SUM($L2657:BK2657), $H2551 *  (BL2603 + BL2629)))))","v":0},{"$f":" IF(BM$2631 = 1, BM2577, IF($H2551 < 0, MAX($H2551 - SUM($L2657:BL2657), $H2551 * (BM2603 + BM2629)), MAX(0, MIN($H2551 - SUM($L2657:BL2657), $H2551 *  (BM2603 + BM2629)))))","v":0},{"$f":" IF(BN$2631 = 1, BN2577, IF($H2551 < 0, MAX($H2551 - SUM($L2657:BM2657), $H2551 * (BN2603 + BN2629)), MAX(0, MIN($H2551 - SUM($L2657:BM2657), $H2551 *  (BN2603 + BN2629)))))","v":0},{"$f":" IF(BO$2631 = 1, BO2577, IF($H2551 < 0, MAX($H2551 - SUM($L2657:BN2657), $H2551 * (BO2603 + BO2629)), MAX(0, MIN($H2551 - SUM($L2657:BN2657), $H2551 *  (BO2603 + BO2629)))))","v":0},{"$f":" IF(BP$2631 = 1, BP2577, IF($H2551 < 0, MAX($H2551 - SUM($L2657:BO2657), $H2551 * (BP2603 + BP2629)), MAX(0, MIN($H2551 - SUM($L2657:BO2657), $H2551 *  (BP2603 + BP2629)))))","v":0},{"$f":" IF(BQ$2631 = 1, BQ2577, IF($H2551 < 0, MAX($H2551 - SUM($L2657:BP2657), $H2551 * (BQ2603 + BQ2629)), MAX(0, MIN($H2551 - SUM($L2657:BP2657), $H2551 *  (BQ2603 + BQ2629)))))","v":0},{"$f":" IF(BR$2631 = 1, BR2577, IF($H2551 < 0, MAX($H2551 - SUM($L2657:BQ2657), $H2551 * (BR2603 + BR2629)), MAX(0, MIN($H2551 - SUM($L2657:BQ2657), $H2551 *  (BR2603 + BR2629)))))","v":0},{"$f":" IF(BS$2631 = 1, BS2577, IF($H2551 < 0, MAX($H2551 - SUM($L2657:BR2657), $H2551 * (BS2603 + BS2629)), MAX(0, MIN($H2551 - SUM($L2657:BR2657), $H2551 *  (BS2603 + BS2629)))))","v":0},{"$f":" IF(BT$2631 = 1, BT2577, IF($H2551 < 0, MAX($H2551 - SUM($L2657:BS2657), $H2551 * (BT2603 + BT2629)), MAX(0, MIN($H2551 - SUM($L2657:BS2657), $H2551 *  (BT2603 + BT2629)))))","v":0},{"$f":" IF(BU$2631 = 1, BU2577, IF($H2551 < 0, MAX($H2551 - SUM($L2657:BT2657), $H2551 * (BU2603 + BU2629)), MAX(0, MIN($H2551 - SUM($L2657:BT2657), $H2551 *  (BU2603 + BU2629)))))","v":0},{"$f":" IF(BV$2631 = 1, BV2577, IF($H2551 < 0, MAX($H2551 - SUM($L2657:BU2657), $H2551 * (BV2603 + BV2629)), MAX(0, MIN($H2551 - SUM($L2657:BU2657), $H2551 *  (BV2603 + BV2629)))))","v":0},{"$f":" IF(BW$2631 = 1, BW2577, IF($H2551 < 0, MAX($H2551 - SUM($L2657:BV2657), $H2551 * (BW2603 + BW2629)), MAX(0, MIN($H2551 - SUM($L2657:BV2657), $H2551 *  (BW2603 + BW2629)))))","v":0},{"$f":" IF(BX$2631 = 1, BX2577, IF($H2551 < 0, MAX($H2551 - SUM($L2657:BW2657), $H2551 * (BX2603 + BX2629)), MAX(0, MIN($H2551 - SUM($L2657:BW2657), $H2551 *  (BX2603 + BX2629)))))","v":0},{"$f":" IF(BY$2631 = 1, BY2577, IF($H2551 < 0, MAX($H2551 - SUM($L2657:BX2657), $H2551 * (BY2603 + BY2629)), MAX(0, MIN($H2551 - SUM($L2657:BX2657), $H2551 *  (BY2603 + BY2629)))))","v":0},{"$f":" IF(BZ$2631 = 1, BZ2577, IF($H2551 < 0, MAX($H2551 - SUM($L2657:BY2657), $H2551 * (BZ2603 + BZ2629)), MAX(0, MIN($H2551 - SUM($L2657:BY2657), $H2551 *  (BZ2603 + BZ2629)))))","v":0},{"$f":" IF(CA$2631 = 1, CA2577, IF($H2551 < 0, MAX($H2551 - SUM($L2657:BZ2657), $H2551 * (CA2603 + CA2629)), MAX(0, MIN($H2551 - SUM($L2657:BZ2657), $H2551 *  (CA2603 + CA2629)))))","v":0}]
[]
[null,null,null,null,"Depreciation - capex addition - real - MO5Y",null,null,null,"GBP m",null,{"$f":" SUM(M2659:CA2659)","v":0},null,{"$f":"SUM(M2633:M2657)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS2633:AS2657)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,{"$f":"$E$2667","v":"Fixed depreciation amount - existing RAB - MO5Y - RP6"}]
[]
[null,null,null,null,{"$f":" E$2522","v":"Fixed depreciation amount - existing RAB - MO5Y"},"Table 3","FDEP_TNt",0,"GBP m",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$2522","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$2522","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$22","v":"Model period ending - RP1"},{"$f":" 'DL - C4 A'!F$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!G$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!H$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!I$22","v":"date"},{"$f":" 'DL - C4 A'!J$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!K$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!L$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!M$22","v":"1994-03-31"},{"$f":" 'DL - C4 A'!N$22","v":"1995-03-31"},{"$f":" 'DL - C4 A'!O$22","v":"1996-03-31"},{"$f":" 'DL - C4 A'!P$22","v":"1997-03-31"},{"$f":" 'DL - C4 A'!Q$22","v":"1998-03-31"},{"$f":" 'DL - C4 A'!R$22","v":"1999-03-31"},{"$f":" 'DL - C4 A'!S$22","v":"2000-03-31"},{"$f":" 'DL - C4 A'!T$22","v":"2001-03-31"},{"$f":" 'DL - C4 A'!U$22","v":"2002-03-31"},{"$f":" 'DL - C4 A'!V$22","v":"2003-03-31"},{"$f":" 'DL - C4 A'!W$22","v":"2004-03-31"},{"$f":" 'DL - C4 A'!X$22","v":"2005-03-31"},{"$f":" 'DL - C4 A'!Y$22","v":"2006-03-31"},{"$f":" 'DL - C4 A'!Z$22","v":"2007-03-31"},{"$f":" 'DL - C4 A'!AA$22","v":"2008-03-31"},{"$f":" 'DL - C4 A'!AB$22","v":"2009-03-31"},{"$f":" 'DL - C4 A'!AC$22","v":"2010-03-31"},{"$f":" 'DL - C4 A'!AD$22","v":"2011-03-31"},{"$f":" 'DL - C4 A'!AE$22","v":"2012-03-31"},{"$f":" 'DL - C4 A'!AF$22","v":"2013-03-31"},{"$f":" 'DL - C4 A'!AG$22","v":"2014-03-31"},{"$f":" 'DL - C4 A'!AH$22","v":"2015-03-31"},{"$f":" 'DL - C4 A'!AI$22","v":"2016-03-31"},{"$f":" 'DL - C4 A'!AJ$22","v":"2017-03-31"},{"$f":" 'DL - C4 A'!AK$22","v":"2018-03-31"},{"$f":" 'DL - C4 A'!AL$22","v":"2019-03-31"},{"$f":" 'DL - C4 A'!AM$22","v":"2020-03-31"},{"$f":" 'DL - C4 A'!AN$22","v":"2021-03-31"},{"$f":" 'DL - C4 A'!AO$22","v":"2022-03-31"},{"$f":" 'DL - C4 A'!AP$22","v":"2023-03-31"},{"$f":" 'DL - C4 A'!AQ$22","v":"2024-03-31"},{"$f":" 'DL - C4 A'!AR$22","v":"2025-03-31"},{"$f":" 'DL - C4 A'!AS$22","v":"2026-03-31"},{"$f":" 'DL - C4 A'!AT$22","v":"2027-03-31"},{"$f":" 'DL - C4 A'!AU$22","v":"2028-03-31"},{"$f":" 'DL - C4 A'!AV$22","v":"2029-03-31"},{"$f":" 'DL - C4 A'!AW$22","v":"2030-03-31"},{"$f":" 'DL - C4 A'!AX$22","v":"2031-03-31"},{"$f":" 'DL - C4 A'!AY$22","v":"2032-03-31"},{"$f":" 'DL - C4 A'!AZ$22","v":"2033-03-31"},{"$f":" 'DL - C4 A'!BA$22","v":"2034-03-31"},{"$f":" 'DL - C4 A'!BB$22","v":"2035-03-31"},{"$f":" 'DL - C4 A'!BC$22","v":"2036-03-31"},{"$f":" 'DL - C4 A'!BD$22","v":"2037-03-31"},{"$f":" 'DL - C4 A'!BE$22","v":"2038-03-31"},{"$f":" 'DL - C4 A'!BF$22","v":"2039-03-31"},{"$f":" 'DL - C4 A'!BG$22","v":"2040-03-31"},{"$f":" 'DL - C4 A'!BH$22","v":"2041-03-31"},{"$f":" 'DL - C4 A'!BI$22","v":"2042-03-31"},{"$f":" 'DL - C4 A'!BJ$22","v":"2043-03-31"},{"$f":" 'DL - C4 A'!BK$22","v":"2044-03-31"},{"$f":" 'DL - C4 A'!BL$22","v":"2045-03-31"},{"$f":" 'DL - C4 A'!BM$22","v":"2046-03-31"},{"$f":" 'DL - C4 A'!BN$22","v":"2047-03-31"},{"$f":" 'DL - C4 A'!BO$22","v":"2048-03-31"},{"$f":" 'DL - C4 A'!BP$22","v":"2049-03-31"},{"$f":" 'DL - C4 A'!BQ$22","v":"2050-03-31"},{"$f":" 'DL - C4 A'!BR$22","v":"2051-03-31"},{"$f":" 'DL - C4 A'!BS$22","v":"2052-03-31"},{"$f":" 'DL - C4 A'!BT$22","v":"2053-03-31"},{"$f":" 'DL - C4 A'!BU$22","v":"2054-03-31"},{"$f":" 'DL - C4 A'!BV$22","v":"2055-03-31"},{"$f":" 'DL - C4 A'!BW$22","v":"2056-03-31"},{"$f":" 'DL - C4 A'!BX$22","v":"2057-03-31"},{"$f":" 'DL - C4 A'!BY$22","v":"2058-03-31"},{"$f":" 'DL - C4 A'!BZ$22","v":"2059-03-31"},{"$f":" 'DL - C4 A'!CA$22","v":"2060-03-31"}]
[null,null,null,null,{"$f":" Time!E$23","v":"Model period ending"},{"$f":" Time!F$23","v":"00:00:00"},{"$f":" Time!G$23","v":"00:00:00"},{"$f":" Time!H$23","v":"00:00:00"},{"$f":" Time!I$23","v":"date"},{"$f":" Time!J$23","v":"00:00:00"},{"$f":" Time!K$23","v":"00:00:00"},{"$f":" Time!L$23","v":"00:00:00"},{"$f":" Time!M$23","v":"2017-03-31"},{"$f":" Time!N$23","v":"2018-03-31"},{"$f":" Time!O$23","v":"2019-03-31"},{"$f":" Time!P$23","v":"2020-03-31"},{"$f":" Time!Q$23","v":"2021-03-31"},{"$f":" Time!R$23","v":"2022-03-31"},{"$f":" Time!S$23","v":"2023-03-31"},{"$f":" Time!T$23","v":"2024-03-31"},{"$f":" Time!U$23","v":"2025-03-31"}]
[null,null,null,null,{"$f":" E2664 & \" - \" & ACTIVE_CASE","v":"Fixed depreciation amount - existing RAB - MO5Y - RP6"},null,null,null,"GBP m",null,{"$f":" SUM(M2667:CA2667)","v":0},null,{"$f":" SUMIF($M2665:$CA2665, M2666, $M2664:$CA2664)","v":0},0,0,0,0,0,0,0,0]
[]
[]
[null,null,{"$f":"'DL - C4 A'!$E$2496","v":"Capex addition - RP6 period - D5Y - base year 2016"}]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$12","v":"RPI as on 2015/16 - (Base year 1993/94)"},{"$f":" 'Actuals Inp'!F$12","v":0},{"$f":" 'Actuals Inp'!G$12","v":"RPI2016"},{"$f":" 'Actuals Inp'!H$12","v":259.5},{"$f":" 'Actuals Inp'!I$12","v":"index"}]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,{"$f":" 'DL - C9'!E$122","v":"Capex addition - MO5Y"},{"$f":" 'DL - C9'!F$122","v":0},{"$f":" 'DL - C9'!G$122","v":"CAt_MO5Yt"},{"$f":" 'DL - C9'!H$122","v":0},{"$f":" 'DL - C9'!I$122","v":"GBP m"},{"$f":" 'DL - C9'!J$122","v":0},{"$f":" 'DL - C9'!K$122","v":0},{"$f":" 'DL - C9'!L$122","v":0},{"$f":" 'DL - C9'!M$122","v":0},{"$f":" 'DL - C9'!N$122","v":0},{"$f":" 'DL - C9'!O$122","v":0},{"$f":" 'DL - C9'!P$122","v":0},{"$f":" 'DL - C9'!Q$122","v":0},{"$f":" 'DL - C9'!R$122","v":0},{"$f":" 'DL - C9'!S$122","v":0},{"$f":" 'DL - C9'!T$122","v":0},{"$f":" 'DL - C9'!U$122","v":0}]
[null,null,null,null,"Capex addition - RP5 period - MO5Y - base year 2016",null,null,null,"GBP m",null,{"$f":" SUM(M2675:CA2675)","v":0},null,{"$f":" IF(M2673 = 0, 0, M2674 * $H2672 / M2673)","v":0},0,0,{"$f":" IF(P2673 = 0, 0, P2674 * $H2672 / P2673)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF(AS2673 = 0, 0, AS2674 * $H2672 / AS2673)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF(BY2673 = 0, 0, BY2674 * $H2672 / BY2673)","v":0},0,0]
[]
[null,null,null,null,{"$f":" Time!E$23","v":"Model period ending"},{"$f":" Time!F$23","v":"00:00:00"},{"$f":" Time!G$23","v":"00:00:00"},{"$f":" Time!H$23","v":"00:00:00"},{"$f":" Time!I$23","v":"date"},{"$f":" Time!J$23","v":"00:00:00"},{"$f":" Time!K$23","v":"00:00:00"},{"$f":" Time!L$23","v":"00:00:00"},{"$f":" Time!M$23","v":"2017-03-31"},{"$f":" Time!N$23","v":"2018-03-31"},{"$f":" Time!O$23","v":"2019-03-31"},{"$f":" Time!P$23","v":"2020-03-31"},{"$f":" Time!Q$23","v":"2021-03-31"},{"$f":" Time!R$23","v":"2022-03-31"},{"$f":" Time!S$23","v":"2023-03-31"},{"$f":" Time!T$23","v":"2024-03-31"},{"$f":" Time!U$23","v":"2025-03-31"}]
[null,null,null,null,{"$f":" E$2675","v":"Capex addition - RP5 period - MO5Y - base year 2016"},0,0,0,"GBP m",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$2675","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$2675","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$22","v":"Model period ending - RP1"},{"$f":" 'DL - C4 A'!F$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!G$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!H$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!I$22","v":"date"},{"$f":" 'DL - C4 A'!J$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!K$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!L$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!M$22","v":"1994-03-31"},{"$f":" 'DL - C4 A'!N$22","v":"1995-03-31"},{"$f":" 'DL - C4 A'!O$22","v":"1996-03-31"},{"$f":" 'DL - C4 A'!P$22","v":"1997-03-31"},{"$f":" 'DL - C4 A'!Q$22","v":"1998-03-31"},{"$f":" 'DL - C4 A'!R$22","v":"1999-03-31"},{"$f":" 'DL - C4 A'!S$22","v":"2000-03-31"},{"$f":" 'DL - C4 A'!T$22","v":"2001-03-31"},{"$f":" 'DL - C4 A'!U$22","v":"2002-03-31"},{"$f":" 'DL - C4 A'!V$22","v":"2003-03-31"},{"$f":" 'DL - C4 A'!W$22","v":"2004-03-31"},{"$f":" 'DL - C4 A'!X$22","v":"2005-03-31"},{"$f":" 'DL - C4 A'!Y$22","v":"2006-03-31"},{"$f":" 'DL - C4 A'!Z$22","v":"2007-03-31"},{"$f":" 'DL - C4 A'!AA$22","v":"2008-03-31"},{"$f":" 'DL - C4 A'!AB$22","v":"2009-03-31"},{"$f":" 'DL - C4 A'!AC$22","v":"2010-03-31"},{"$f":" 'DL - C4 A'!AD$22","v":"2011-03-31"},{"$f":" 'DL - C4 A'!AE$22","v":"2012-03-31"},{"$f":" 'DL - C4 A'!AF$22","v":"2013-03-31"},{"$f":" 'DL - C4 A'!AG$22","v":"2014-03-31"},{"$f":" 'DL - C4 A'!AH$22","v":"2015-03-31"},{"$f":" 'DL - C4 A'!AI$22","v":"2016-03-31"},{"$f":" 'DL - C4 A'!AJ$22","v":"2017-03-31"},{"$f":" 'DL - C4 A'!AK$22","v":"2018-03-31"},{"$f":" 'DL - C4 A'!AL$22","v":"2019-03-31"},{"$f":" 'DL - C4 A'!AM$22","v":"2020-03-31"},{"$f":" 'DL - C4 A'!AN$22","v":"2021-03-31"},{"$f":" 'DL - C4 A'!AO$22","v":"2022-03-31"},{"$f":" 'DL - C4 A'!AP$22","v":"2023-03-31"},{"$f":" 'DL - C4 A'!AQ$22","v":"2024-03-31"},{"$f":" 'DL - C4 A'!AR$22","v":"2025-03-31"},{"$f":" 'DL - C4 A'!AS$22","v":"2026-03-31"},{"$f":" 'DL - C4 A'!AT$22","v":"2027-03-31"},{"$f":" 'DL - C4 A'!AU$22","v":"2028-03-31"},{"$f":" 'DL - C4 A'!AV$22","v":"2029-03-31"},{"$f":" 'DL - C4 A'!AW$22","v":"2030-03-31"},{"$f":" 'DL - C4 A'!AX$22","v":"2031-03-31"},{"$f":" 'DL - C4 A'!AY$22","v":"2032-03-31"},{"$f":" 'DL - C4 A'!AZ$22","v":"2033-03-31"},{"$f":" 'DL - C4 A'!BA$22","v":"2034-03-31"},{"$f":" 'DL - C4 A'!BB$22","v":"2035-03-31"},{"$f":" 'DL - C4 A'!BC$22","v":"2036-03-31"},{"$f":" 'DL - C4 A'!BD$22","v":"2037-03-31"},{"$f":" 'DL - C4 A'!BE$22","v":"2038-03-31"},{"$f":" 'DL - C4 A'!BF$22","v":"2039-03-31"},{"$f":" 'DL - C4 A'!BG$22","v":"2040-03-31"},{"$f":" 'DL - C4 A'!BH$22","v":"2041-03-31"},{"$f":" 'DL - C4 A'!BI$22","v":"2042-03-31"},{"$f":" 'DL - C4 A'!BJ$22","v":"2043-03-31"},{"$f":" 'DL - C4 A'!BK$22","v":"2044-03-31"},{"$f":" 'DL - C4 A'!BL$22","v":"2045-03-31"},{"$f":" 'DL - C4 A'!BM$22","v":"2046-03-31"},{"$f":" 'DL - C4 A'!BN$22","v":"2047-03-31"},{"$f":" 'DL - C4 A'!BO$22","v":"2048-03-31"},{"$f":" 'DL - C4 A'!BP$22","v":"2049-03-31"},{"$f":" 'DL - C4 A'!BQ$22","v":"2050-03-31"},{"$f":" 'DL - C4 A'!BR$22","v":"2051-03-31"},{"$f":" 'DL - C4 A'!BS$22","v":"2052-03-31"},{"$f":" 'DL - C4 A'!BT$22","v":"2053-03-31"},{"$f":" 'DL - C4 A'!BU$22","v":"2054-03-31"},{"$f":" 'DL - C4 A'!BV$22","v":"2055-03-31"},{"$f":" 'DL - C4 A'!BW$22","v":"2056-03-31"},{"$f":" 'DL - C4 A'!BX$22","v":"2057-03-31"},{"$f":" 'DL - C4 A'!BY$22","v":"2058-03-31"},{"$f":" 'DL - C4 A'!BZ$22","v":"2059-03-31"},{"$f":" 'DL - C4 A'!CA$22","v":"2060-03-31"}]
[null,null,null,null,{"$f":" \"Capex addition - \" & ACTIVE_CASE & \" period - MO5Y - base year 2016\"","v":"Capex addition - RP6 period - MO5Y - base year 2016"},null,null,null,"GBP m",null,{"$f":" SUM(M2680:CA2680)","v":0},null,{"$f":" SUMIF($M2677:$CA2677, M2679, $M2678:$CA2678)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" SUMIF($M2677:$CA2677, AS2679, $M2678:$CA2678)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" SUMIF($M2677:$CA2677, BY2679, $M2678:$CA2678)","v":0},0,0]
[]
[]
[null,null,{"$f":"'DL - C4 A'!$E$2509","v":"Depreciation on assets additions - RP6 period - D5Y - base year 2016"}]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$12","v":"RPI as on 2015/16 - (Base year 1993/94)"},{"$f":" 'Actuals Inp'!F$12","v":0},{"$f":" 'Actuals Inp'!G$12","v":"RPI2016"},{"$f":" 'Actuals Inp'!H$12","v":259.5},{"$f":" 'Actuals Inp'!I$12","v":"index"}]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,{"$f":" 'DL - C4'!E$2022","v":"Depreciation amount for additional asset - t - MO5Y"},{"$f":" 'DL - C4'!F$2022","v":"4.26:"},{"$f":" 'DL - C4'!G$2022","v":"DEPADD_MO5Yt"},{"$f":" 'DL - C4'!H$2022","v":0},{"$f":" 'DL - C4'!I$2022","v":"GBP m"},{"$f":" 'DL - C4'!J$2022","v":0},{"$f":" 'DL - C4'!K$2022","v":0},{"$f":" 'DL - C4'!L$2022","v":0},{"$f":" 'DL - C4'!M$2022","v":0},{"$f":" 'DL - C4'!N$2022","v":0},{"$f":" 'DL - C4'!O$2022","v":0},{"$f":" 'DL - C4'!P$2022","v":0},{"$f":" 'DL - C4'!Q$2022","v":0},{"$f":" 'DL - C4'!R$2022","v":0},{"$f":" 'DL - C4'!S$2022","v":0},{"$f":" 'DL - C4'!T$2022","v":0},{"$f":" 'DL - C4'!U$2022","v":0}]
[null,null,null,null,"Depreciation amount for additional asset - t - MO5Y - base year 2016",null,null,null,"GBP m",null,{"$f":" SUM(M2688:CA2688)","v":0},null,{"$f":" IF(M2686 = 0, 0, M2687 * $H2685 / M2686)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF(AS2686 = 0, 0, AS2687 * $H2685 / AS2686)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF(BY2686 = 0, 0, BY2687 * $H2685 / BY2686)","v":0},0,0]
[]
[null,null,null,null,{"$f":" Time!E$23","v":"Model period ending"},{"$f":" Time!F$23","v":"00:00:00"},{"$f":" Time!G$23","v":"00:00:00"},{"$f":" Time!H$23","v":"00:00:00"},{"$f":" Time!I$23","v":"date"},{"$f":" Time!J$23","v":"00:00:00"},{"$f":" Time!K$23","v":"00:00:00"},{"$f":" Time!L$23","v":"00:00:00"},{"$f":" Time!M$23","v":"2017-03-31"},{"$f":" Time!N$23","v":"2018-03-31"},{"$f":" Time!O$23","v":"2019-03-31"},{"$f":" Time!P$23","v":"2020-03-31"},{"$f":" Time!Q$23","v":"2021-03-31"},{"$f":" Time!R$23","v":"2022-03-31"},{"$f":" Time!S$23","v":"2023-03-31"},{"$f":" Time!T$23","v":"2024-03-31"},{"$f":" Time!U$23","v":"2025-03-31"}]
[null,null,null,null,{"$f":" E$2688","v":"Depreciation amount for additional asset - t - MO5Y - base year 2016"},0,0,0,"GBP m",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$2688","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$2688","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$22","v":"Model period ending - RP1"},{"$f":" 'DL - C4 A'!F$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!G$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!H$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!I$22","v":"date"},{"$f":" 'DL - C4 A'!J$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!K$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!L$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!M$22","v":"1994-03-31"},{"$f":" 'DL - C4 A'!N$22","v":"1995-03-31"},{"$f":" 'DL - C4 A'!O$22","v":"1996-03-31"},{"$f":" 'DL - C4 A'!P$22","v":"1997-03-31"},{"$f":" 'DL - C4 A'!Q$22","v":"1998-03-31"},{"$f":" 'DL - C4 A'!R$22","v":"1999-03-31"},{"$f":" 'DL - C4 A'!S$22","v":"2000-03-31"},{"$f":" 'DL - C4 A'!T$22","v":"2001-03-31"},{"$f":" 'DL - C4 A'!U$22","v":"2002-03-31"},{"$f":" 'DL - C4 A'!V$22","v":"2003-03-31"},{"$f":" 'DL - C4 A'!W$22","v":"2004-03-31"},{"$f":" 'DL - C4 A'!X$22","v":"2005-03-31"},{"$f":" 'DL - C4 A'!Y$22","v":"2006-03-31"},{"$f":" 'DL - C4 A'!Z$22","v":"2007-03-31"},{"$f":" 'DL - C4 A'!AA$22","v":"2008-03-31"},{"$f":" 'DL - C4 A'!AB$22","v":"2009-03-31"},{"$f":" 'DL - C4 A'!AC$22","v":"2010-03-31"},{"$f":" 'DL - C4 A'!AD$22","v":"2011-03-31"},{"$f":" 'DL - C4 A'!AE$22","v":"2012-03-31"},{"$f":" 'DL - C4 A'!AF$22","v":"2013-03-31"},{"$f":" 'DL - C4 A'!AG$22","v":"2014-03-31"},{"$f":" 'DL - C4 A'!AH$22","v":"2015-03-31"},{"$f":" 'DL - C4 A'!AI$22","v":"2016-03-31"},{"$f":" 'DL - C4 A'!AJ$22","v":"2017-03-31"},{"$f":" 'DL - C4 A'!AK$22","v":"2018-03-31"},{"$f":" 'DL - C4 A'!AL$22","v":"2019-03-31"},{"$f":" 'DL - C4 A'!AM$22","v":"2020-03-31"},{"$f":" 'DL - C4 A'!AN$22","v":"2021-03-31"},{"$f":" 'DL - C4 A'!AO$22","v":"2022-03-31"},{"$f":" 'DL - C4 A'!AP$22","v":"2023-03-31"},{"$f":" 'DL - C4 A'!AQ$22","v":"2024-03-31"},{"$f":" 'DL - C4 A'!AR$22","v":"2025-03-31"},{"$f":" 'DL - C4 A'!AS$22","v":"2026-03-31"},{"$f":" 'DL - C4 A'!AT$22","v":"2027-03-31"},{"$f":" 'DL - C4 A'!AU$22","v":"2028-03-31"},{"$f":" 'DL - C4 A'!AV$22","v":"2029-03-31"},{"$f":" 'DL - C4 A'!AW$22","v":"2030-03-31"},{"$f":" 'DL - C4 A'!AX$22","v":"2031-03-31"},{"$f":" 'DL - C4 A'!AY$22","v":"2032-03-31"},{"$f":" 'DL - C4 A'!AZ$22","v":"2033-03-31"},{"$f":" 'DL - C4 A'!BA$22","v":"2034-03-31"},{"$f":" 'DL - C4 A'!BB$22","v":"2035-03-31"},{"$f":" 'DL - C4 A'!BC$22","v":"2036-03-31"},{"$f":" 'DL - C4 A'!BD$22","v":"2037-03-31"},{"$f":" 'DL - C4 A'!BE$22","v":"2038-03-31"},{"$f":" 'DL - C4 A'!BF$22","v":"2039-03-31"},{"$f":" 'DL - C4 A'!BG$22","v":"2040-03-31"},{"$f":" 'DL - C4 A'!BH$22","v":"2041-03-31"},{"$f":" 'DL - C4 A'!BI$22","v":"2042-03-31"},{"$f":" 'DL - C4 A'!BJ$22","v":"2043-03-31"},{"$f":" 'DL - C4 A'!BK$22","v":"2044-03-31"},{"$f":" 'DL - C4 A'!BL$22","v":"2045-03-31"},{"$f":" 'DL - C4 A'!BM$22","v":"2046-03-31"},{"$f":" 'DL - C4 A'!BN$22","v":"2047-03-31"},{"$f":" 'DL - C4 A'!BO$22","v":"2048-03-31"},{"$f":" 'DL - C4 A'!BP$22","v":"2049-03-31"},{"$f":" 'DL - C4 A'!BQ$22","v":"2050-03-31"},{"$f":" 'DL - C4 A'!BR$22","v":"2051-03-31"},{"$f":" 'DL - C4 A'!BS$22","v":"2052-03-31"},{"$f":" 'DL - C4 A'!BT$22","v":"2053-03-31"},{"$f":" 'DL - C4 A'!BU$22","v":"2054-03-31"},{"$f":" 'DL - C4 A'!BV$22","v":"2055-03-31"},{"$f":" 'DL - C4 A'!BW$22","v":"2056-03-31"},{"$f":" 'DL - C4 A'!BX$22","v":"2057-03-31"},{"$f":" 'DL - C4 A'!BY$22","v":"2058-03-31"},{"$f":" 'DL - C4 A'!BZ$22","v":"2059-03-31"},{"$f":" 'DL - C4 A'!CA$22","v":"2060-03-31"}]
[null,null,null,null,{"$f":" \"Depreciation on assets additions - \" & ACTIVE_CASE & \" period - MO5Y - base year 2016\"","v":"Depreciation on assets additions - RP6 period - MO5Y - base year 2016"},null,null,null,"GBP m",null,{"$f":" SUM(M2693:CA2693)","v":0},null,{"$f":" SUMIF($M2690:$CA2690, M2692, $M2691:$CA2691)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" SUMIF($M2690:$CA2690, AS2692, $M2691:$CA2691)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" SUMIF($M2690:$CA2690, BY2692, $M2691:$CA2691)","v":0},0,0]

{"sheet":"DL - C4 B","index":14,"n_rows":677,"n_cols":79,"rows_kept":677,"cut":false,"hidden":false,"merged":[]}
[{"$f":" RIGHT(CELL(\"filename\", $A$1), LEN(CELL(\"filename\", $A$1)) - SEARCH(\"]\", CELL(\"filename\", $A$1)))","v":"DL - C4 B"},null,null,null,null,null,null,{"$f":"IF('Actuals Inp'!H9=0,\"15/16\",\"Nominal\")","v":"15/16"}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$22","v":"Model period ending - RP1"},null,null,{"$f":" Check!$H$9","v":0},"Error chks",null,null,null,{"$f":" 'DL - C4 A'!M$22","v":"1994-03-31"},{"$f":" 'DL - C4 A'!N$22","v":"1995-03-31"},{"$f":" 'DL - C4 A'!O$22","v":"1996-03-31"},{"$f":" 'DL - C4 A'!P$22","v":"1997-03-31"},{"$f":" 'DL - C4 A'!Q$22","v":"1998-03-31"},{"$f":" 'DL - C4 A'!R$22","v":"1999-03-31"},{"$f":" 'DL - C4 A'!S$22","v":"2000-03-31"},{"$f":" 'DL - C4 A'!T$22","v":"2001-03-31"},{"$f":" 'DL - C4 A'!U$22","v":"2002-03-31"},{"$f":" 'DL - C4 A'!V$22","v":"2003-03-31"},{"$f":" 'DL - C4 A'!W$22","v":"2004-03-31"},{"$f":" 'DL - C4 A'!X$22","v":"2005-03-31"},{"$f":" 'DL - C4 A'!Y$22","v":"2006-03-31"},{"$f":" 'DL - C4 A'!Z$22","v":"2007-03-31"},{"$f":" 'DL - C4 A'!AA$22","v":"2008-03-31"},{"$f":" 'DL - C4 A'!AB$22","v":"2009-03-31"},{"$f":" 'DL - C4 A'!AC$22","v":"2010-03-31"},{"$f":" 'DL - C4 A'!AD$22","v":"2011-03-31"},{"$f":" 'DL - C4 A'!AE$22","v":"2012-03-31"},{"$f":" 'DL - C4 A'!AF$22","v":"2013-03-31"},{"$f":" 'DL - C4 A'!AG$22","v":"2014-03-31"},{"$f":" 'DL - C4 A'!AH$22","v":"2015-03-31"},{"$f":" 'DL - C4 A'!AI$22","v":"2016-03-31"},{"$f":" 'DL - C4 A'!AJ$22","v":"2017-03-31"},{"$f":" 'DL - C4 A'!AK$22","v":"2018-03-31"},{"$f":" 'DL - C4 A'!AL$22","v":"2019-03-31"},{"$f":" 'DL - C4 A'!AM$22","v":"2020-03-31"},{"$f":" 'DL - C4 A'!AN$22","v":"2021-03-31"},{"$f":" 'DL - C4 A'!AO$22","v":"2022-03-31"},{"$f":" 'DL - C4 A'!AP$22","v":"2023-03-31"},{"$f":" 'DL - C4 A'!AQ$22","v":"2024-03-31"},{"$f":" 'DL - C4 A'!AR$22","v":"2025-03-31"},{"$f":" 'DL - C4 A'!AS$22","v":"2026-03-31"},{"$f":" 'DL - C4 A'!AT$22","v":"2027-03-31"},{"$f":" 'DL - C4 A'!AU$22","v":"2028-03-31"},{"$f":" 'DL - C4 A'!AV$22","v":"2029-03-31"},{"$f":" 'DL - C4 A'!AW$22","v":"2030-03-31"},{"$f":" 'DL - C4 A'!AX$22","v":"2031-03-31"},{"$f":" 'DL - C4 A'!AY$22","v":"2032-03-31"},{"$f":" 'DL - C4 A'!AZ$22","v":"2033-03-31"},{"$f":" 'DL - C4 A'!BA$22","v":"2034-03-31"},{"$f":" 'DL - C4 A'!BB$22","v":"2035-03-31"},{"$f":" 'DL - C4 A'!BC$22","v":"2036-03-31"},{"$f":" 'DL - C4 A'!BD$22","v":"2037-03-31"},{"$f":" 'DL - C4 A'!BE$22","v":"2038-03-31"},{"$f":" 'DL - C4 A'!BF$22","v":"2039-03-31"},{"$f":" 'DL - C4 A'!BG$22","v":"2040-03-31"},{"$f":" 'DL - C4 A'!BH$22","v":"2041-03-31"},{"$f":" 'DL - C4 A'!BI$22","v":"2042-03-31"},{"$f":" 'DL - C4 A'!BJ$22","v":"2043-03-31"},{"$f":" 'DL - C4 A'!BK$22","v":"2044-03-31"},{"$f":" 'DL - C4 A'!BL$22","v":"2045-03-31"},{"$f":" 'DL - C4 A'!BM$22","v":"2046-03-31"},{"$f":" 'DL - C4 A'!BN$22","v":"2047-03-31"},{"$f":" 'DL - C4 A'!BO$22","v":"2048-03-31"},{"$f":" 'DL - C4 A'!BP$22","v":"2049-03-31"},{"$f":" 'DL - C4 A'!BQ$22","v":"2050-03-31"},{"$f":" 'DL - C4 A'!BR$22","v":"2051-03-31"},{"$f":" 'DL - C4 A'!BS$22","v":"2052-03-31"},{"$f":" 'DL - C4 A'!BT$22","v":"2053-03-31"},{"$f":" 'DL - C4 A'!BU$22","v":"2054-03-31"},{"$f":" 'DL - C4 A'!BV$22","v":"2055-03-31"},{"$f":" 'DL - C4 A'!BW$22","v":"2056-03-31"},{"$f":" 'DL - C4 A'!BX$22","v":"2057-03-31"},{"$f":" 'DL - C4 A'!BY$22","v":"2058-03-31"},{"$f":" 'DL - C4 A'!BZ$22","v":"2059-03-31"},{"$f":" 'DL - C4 A'!CA$22","v":"2060-03-31"}]
[null,null,null,null,"Timeline label - RP1",null,null,{"$f":" Track!$M$2","v":0},"Track chgs",null,null,null,"RP1","RP1","RP1","RP1","RP2","RP2","RP2","RP2","RP2","RP3","RP3","RP3","RP3","RP3","RP4","RP4","RP4","RP4","RP4","RP5","RP5","RP5","RP5","RP5","RP5 / RP6","RP6","RP6","RP6","RP6","RP6","RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6"]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$29","v":"Financial year ending - RP1"},null,null,{"$f":" Check!$H$37","v":0},"Alerts",null,null,null,{"$f":" 'DL - C4 A'!M$29","v":1994},{"$f":" 'DL - C4 A'!N$29","v":1995},{"$f":" 'DL - C4 A'!O$29","v":1996},{"$f":" 'DL - C4 A'!P$29","v":1997},{"$f":" 'DL - C4 A'!Q$29","v":1998},{"$f":" 'DL - C4 A'!R$29","v":1999},{"$f":" 'DL - C4 A'!S$29","v":2000},{"$f":" 'DL - C4 A'!T$29","v":2001},{"$f":" 'DL - C4 A'!U$29","v":2002},{"$f":" 'DL - C4 A'!V$29","v":2003},{"$f":" 'DL - C4 A'!W$29","v":2004},{"$f":" 'DL - C4 A'!X$29","v":2005},{"$f":" 'DL - C4 A'!Y$29","v":2006},{"$f":" 'DL - C4 A'!Z$29","v":2007},{"$f":" 'DL - C4 A'!AA$29","v":2008},{"$f":" 'DL - C4 A'!AB$29","v":2009},{"$f":" 'DL - C4 A'!AC$29","v":2010},{"$f":" 'DL - C4 A'!AD$29","v":2011},{"$f":" 'DL - C4 A'!AE$29","v":2012},{"$f":" 'DL - C4 A'!AF$29","v":2013},{"$f":" 'DL - C4 A'!AG$29","v":2014},{"$f":" 'DL - C4 A'!AH$29","v":2015},{"$f":" 'DL - C4 A'!AI$29","v":2016},{"$f":" 'DL - C4 A'!AJ$29","v":2017},{"$f":" 'DL - C4 A'!AK$29","v":2018},{"$f":" 'DL - C4 A'!AL$29","v":2019},{"$f":" 'DL - C4 A'!AM$29","v":2020},{"$f":" 'DL - C4 A'!AN$29","v":2021},{"$f":" 'DL - C4 A'!AO$29","v":2022},{"$f":" 'DL - C4 A'!AP$29","v":2023},{"$f":" 'DL - C4 A'!AQ$29","v":2024},{"$f":" 'DL - C4 A'!AR$29","v":2025},{"$f":" 'DL - C4 A'!AS$29","v":2026},{"$f":" 'DL - C4 A'!AT$29","v":2027},{"$f":" 'DL - C4 A'!AU$29","v":2028},{"$f":" 'DL - C4 A'!AV$29","v":2029},{"$f":" 'DL - C4 A'!AW$29","v":2030},{"$f":" 'DL - C4 A'!AX$29","v":2031},{"$f":" 'DL - C4 A'!AY$29","v":2032},{"$f":" 'DL - C4 A'!AZ$29","v":2033},{"$f":" 'DL - C4 A'!BA$29","v":2034},{"$f":" 'DL - C4 A'!BB$29","v":2035},{"$f":" 'DL - C4 A'!BC$29","v":2036},{"$f":" 'DL - C4 A'!BD$29","v":2037},{"$f":" 'DL - C4 A'!BE$29","v":2038},{"$f":" 'DL - C4 A'!BF$29","v":2039},{"$f":" 'DL - C4 A'!BG$29","v":2040},{"$f":" 'DL - C4 A'!BH$29","v":2041},{"$f":" 'DL - C4 A'!BI$29","v":2042},{"$f":" 'DL - C4 A'!BJ$29","v":2043},{"$f":" 'DL - C4 A'!BK$29","v":2044},{"$f":" 'DL - C4 A'!BL$29","v":2045},{"$f":" 'DL - C4 A'!BM$29","v":2046},{"$f":" 'DL - C4 A'!BN$29","v":2047},{"$f":" 'DL - C4 A'!BO$29","v":2048},{"$f":" 'DL - C4 A'!BP$29","v":2049},{"$f":" 'DL - C4 A'!BQ$29","v":2050},{"$f":" 'DL - C4 A'!BR$29","v":2051},{"$f":" 'DL - C4 A'!BS$29","v":2052},{"$f":" 'DL - C4 A'!BT$29","v":2053},{"$f":" 'DL - C4 A'!BU$29","v":2054},{"$f":" 'DL - C4 A'!BV$29","v":2055},{"$f":" 'DL - C4 A'!BW$29","v":2056},{"$f":" 'DL - C4 A'!BX$29","v":2057},{"$f":" 'DL - C4 A'!BY$29","v":2058},{"$f":" 'DL - C4 A'!BZ$29","v":2059},{"$f":" 'DL - C4 A'!CA$29","v":2060}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$10","v":"Model column counter - RP1"},"Para references","Defined Term","Constant","Unit",null,"Total",null,{"$f":" 'DL - C4 A'!M$10","v":1},{"$f":" 'DL - C4 A'!N$10","v":2},{"$f":" 'DL - C4 A'!O$10","v":3},{"$f":" 'DL - C4 A'!P$10","v":4},{"$f":" 'DL - C4 A'!Q$10","v":5},{"$f":" 'DL - C4 A'!R$10","v":6},{"$f":" 'DL - C4 A'!S$10","v":7},{"$f":" 'DL - C4 A'!T$10","v":8},{"$f":" 'DL - C4 A'!U$10","v":9},{"$f":" 'DL - C4 A'!V$10","v":10},{"$f":" 'DL - C4 A'!W$10","v":11},{"$f":" 'DL - C4 A'!X$10","v":12},{"$f":" 'DL - C4 A'!Y$10","v":13},{"$f":" 'DL - C4 A'!Z$10","v":14},{"$f":" 'DL - C4 A'!AA$10","v":15},{"$f":" 'DL - C4 A'!AB$10","v":16},{"$f":" 'DL - C4 A'!AC$10","v":17},{"$f":" 'DL - C4 A'!AD$10","v":18},{"$f":" 'DL - C4 A'!AE$10","v":19},{"$f":" 'DL - C4 A'!AF$10","v":20},{"$f":" 'DL - C4 A'!AG$10","v":21},{"$f":" 'DL - C4 A'!AH$10","v":22},{"$f":" 'DL - C4 A'!AI$10","v":23},{"$f":" 'DL - C4 A'!AJ$10","v":24},{"$f":" 'DL - C4 A'!AK$10","v":25},{"$f":" 'DL - C4 A'!AL$10","v":26},{"$f":" 'DL - C4 A'!AM$10","v":27},{"$f":" 'DL - C4 A'!AN$10","v":28},{"$f":" 'DL - C4 A'!AO$10","v":29},{"$f":" 'DL - C4 A'!AP$10","v":30},{"$f":" 'DL - C4 A'!AQ$10","v":31},{"$f":" 'DL - C4 A'!AR$10","v":32},{"$f":" 'DL - C4 A'!AS$10","v":33},{"$f":" 'DL - C4 A'!AT$10","v":34},{"$f":" 'DL - C4 A'!AU$10","v":35},{"$f":" 'DL - C4 A'!AV$10","v":36},{"$f":" 'DL - C4 A'!AW$10","v":37},{"$f":" 'DL - C4 A'!AX$10","v":38},{"$f":" 'DL - C4 A'!AY$10","v":39},{"$f":" 'DL - C4 A'!AZ$10","v":40},{"$f":" 'DL - C4 A'!BA$10","v":41},{"$f":" 'DL - C4 A'!BB$10","v":42},{"$f":" 'DL - C4 A'!BC$10","v":43},{"$f":" 'DL - C4 A'!BD$10","v":44},{"$f":" 'DL - C4 A'!BE$10","v":45},{"$f":" 'DL - C4 A'!BF$10","v":46},{"$f":" 'DL - C4 A'!BG$10","v":47},{"$f":" 'DL - C4 A'!BH$10","v":48},{"$f":" 'DL - C4 A'!BI$10","v":49},{"$f":" 'DL - C4 A'!BJ$10","v":50},{"$f":" 'DL - C4 A'!BK$10","v":51},{"$f":" 'DL - C4 A'!BL$10","v":52},{"$f":" 'DL - C4 A'!BM$10","v":53},{"$f":" 'DL - C4 A'!BN$10","v":54},{"$f":" 'DL - C4 A'!BO$10","v":55},{"$f":" 'DL - C4 A'!BP$10","v":56},{"$f":" 'DL - C4 A'!BQ$10","v":57},{"$f":" 'DL - C4 A'!BR$10","v":58},{"$f":" 'DL - C4 A'!BS$10","v":59},{"$f":" 'DL - C4 A'!BT$10","v":60},{"$f":" 'DL - C4 A'!BU$10","v":61},{"$f":" 'DL - C4 A'!BV$10","v":62},{"$f":" 'DL - C4 A'!BW$10","v":63},{"$f":" 'DL - C4 A'!BX$10","v":64},{"$f":" 'DL - C4 A'!BY$10","v":65},{"$f":" 'DL - C4 A'!BZ$10","v":66},{"$f":" 'DL - C4 A'!CA$10","v":67}]
[]
["4. REGULATORY ASSET BASES - DISTRIBUTION - RAB_DN"]
[]
[]
[null,null,"Network capex add - depreciation calc diff - DN"]
[]
[null,null,null,null,{"$f":" Inp_Depreciation!E$383","v":"Network capex add - 01 Apr 93 - depreciation inp - DN"},{"$f":" Inp_Depreciation!F$383","v":0},{"$f":" Inp_Depreciation!G$383","v":0},{"$f":" Inp_Depreciation!H$383","v":0},{"$f":" Inp_Depreciation!I$383","v":"GBP m"},{"$f":" Inp_Depreciation!J$383","v":"[Entitlement Model 28.11.16.xlsx]Distribution  D.'!$B$7"},{"$f":" Inp_Depreciation!K$383","v":30.576453279279228},{"$f":" Inp_Depreciation!L$383","v":0},{"$f":" Inp_Depreciation!M$383","v":0.68797019878378307},{"$f":" Inp_Depreciation!N$383","v":0.91729359837837776},{"$f":" Inp_Depreciation!O$383","v":0.91729359837837776},{"$f":" Inp_Depreciation!P$383","v":0.91729359837837776},{"$f":" Inp_Depreciation!Q$383","v":0.91729359837837776},{"$f":" Inp_Depreciation!R$383","v":0.91729359837837776},{"$f":" Inp_Depreciation!S$383","v":0.91729359837837776},{"$f":" Inp_Depreciation!T$383","v":0.91729359837837776},{"$f":" Inp_Depreciation!U$383","v":0.91729359837837776},{"$f":" Inp_Depreciation!V$383","v":0.91729359837837776},{"$f":" Inp_Depreciation!W$383","v":0.91729359837837776},{"$f":" Inp_Depreciation!X$383","v":0.91729359837837776},{"$f":" Inp_Depreciation!Y$383","v":0.91729359837837776},{"$f":" Inp_Depreciation!Z$383","v":0.91729359837837776},{"$f":" Inp_Depreciation!AA$383","v":0.91729359837837776},{"$f":" Inp_Depreciation!AB$383","v":0.91729359837837776},{"$f":" Inp_Depreciation!AC$383","v":0.91729359837837776},{"$f":" Inp_Depreciation!AD$383","v":0.91729359837837776},{"$f":" Inp_Depreciation!AE$383","v":0.91729359837837776},{"$f":" Inp_Depreciation!AF$383","v":0.91729359837837776},{"$f":" Inp_Depreciation!AG$383","v":0.91729359837837776},{"$f":" Inp_Depreciation!AH$383","v":0.61152906558558562},{"$f":" Inp_Depreciation!AI$383","v":0.61152906558558562},{"$f":" Inp_Depreciation!AJ$383","v":0.61152906558558562},{"$f":" Inp_Depreciation!AK$383","v":0.61152906558558562},{"$f":" Inp_Depreciation!AL$383","v":0.61152906558558562},{"$f":" Inp_Depreciation!AM$383","v":0.61152906558558562},{"$f":" Inp_Depreciation!AN$383","v":0.61152906558558562},{"$f":" Inp_Depreciation!AO$383","v":0.61152906558558562},{"$f":" Inp_Depreciation!AP$383","v":0.61152906558558562},{"$f":" Inp_Depreciation!AQ$383","v":0.61152906558558562},{"$f":" Inp_Depreciation!AR$383","v":0.61152906558558562},{"$f":" Inp_Depreciation!AS$383","v":0.61152906558558562},{"$f":" Inp_Depreciation!AT$383","v":0.61152906558558562},{"$f":" Inp_Depreciation!AU$383","v":0.61152906558558562},{"$f":" Inp_Depreciation!AV$383","v":0.61152906558558562},{"$f":" Inp_Depreciation!AW$383","v":0.61152906558558562},{"$f":" Inp_Depreciation!AX$383","v":0.61152906558558562},{"$f":" Inp_Depreciation!AY$383","v":0.61152906558558562},{"$f":" Inp_Depreciation!AZ$383","v":0.53508793238734964},{"$f":" Inp_Depreciation!BA$383","v":0},{"$f":" Inp_Depreciation!BB$383","v":0},{"$f":" Inp_Depreciation!BC$383","v":0},{"$f":" Inp_Depreciation!BD$383","v":0},{"$f":" Inp_Depreciation!BE$383","v":0},{"$f":" Inp_Depreciation!BF$383","v":0},{"$f":" Inp_Depreciation!BG$383","v":0},{"$f":" Inp_Depreciation!BH$383","v":0},{"$f":" Inp_Depreciation!BI$383","v":0},{"$f":" Inp_Depreciation!BJ$383","v":0},{"$f":" Inp_Depreciation!BK$383","v":0},{"$f":" Inp_Depreciation!BL$383","v":0},{"$f":" Inp_Depreciation!BM$383","v":0},{"$f":" Inp_Depreciation!BN$383","v":0},{"$f":" Inp_Depreciation!BO$383","v":0},{"$f":" Inp_Depreciation!BP$383","v":0},{"$f":" Inp_Depreciation!BQ$383","v":0},{"$f":" Inp_Depreciation!BR$383","v":0},{"$f":" Inp_Depreciation!BS$383","v":0},{"$f":" Inp_Depreciation!BT$383","v":0},{"$f":" Inp_Depreciation!BU$383","v":0},{"$f":" Inp_Depreciation!BV$383","v":0},{"$f":" Inp_Depreciation!BW$383","v":0},{"$f":" Inp_Depreciation!BX$383","v":0},{"$f":" Inp_Depreciation!BY$383","v":0},{"$f":" Inp_Depreciation!BZ$383","v":0},{"$f":" Inp_Depreciation!CA$383","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$384","v":"Network capex add - 01 Apr 94 - depreciation inp - DN"},{"$f":" Inp_Depreciation!F$384","v":0},{"$f":" Inp_Depreciation!G$384","v":0},{"$f":" Inp_Depreciation!H$384","v":0},{"$f":" Inp_Depreciation!I$384","v":"GBP m"},{"$f":" Inp_Depreciation!J$384","v":0},{"$f":" Inp_Depreciation!K$384","v":53.681741027026987},{"$f":" Inp_Depreciation!L$384","v":0},{"$f":" Inp_Depreciation!M$384","v":0},{"$f":" Inp_Depreciation!N$384","v":1.6104522308108105},{"$f":" Inp_Depreciation!O$384","v":1.6104522308108105},{"$f":" Inp_Depreciation!P$384","v":1.6104522308108105},{"$f":" Inp_Depreciation!Q$384","v":1.6104522308108105},{"$f":" Inp_Depreciation!R$384","v":1.6104522308108105},{"$f":" Inp_Depreciation!S$384","v":1.6104522308108105},{"$f":" Inp_Depreciation!T$384","v":1.6104522308108105},{"$f":" Inp_Depreciation!U$384","v":1.6104522308108105},{"$f":" Inp_Depreciation!V$384","v":1.6104522308108105},{"$f":" Inp_Depreciation!W$384","v":1.6104522308108105},{"$f":" Inp_Depreciation!X$384","v":1.6104522308108105},{"$f":" Inp_Depreciation!Y$384","v":1.6104522308108105},{"$f":" Inp_Depreciation!Z$384","v":1.6104522308108105},{"$f":" Inp_Depreciation!AA$384","v":1.6104522308108105},{"$f":" Inp_Depreciation!AB$384","v":1.6104522308108105},{"$f":" Inp_Depreciation!AC$384","v":1.6104522308108105},{"$f":" Inp_Depreciation!AD$384","v":1.6104522308108105},{"$f":" Inp_Depreciation!AE$384","v":1.6104522308108105},{"$f":" Inp_Depreciation!AF$384","v":1.6104522308108105},{"$f":" Inp_Depreciation!AG$384","v":1.6104522308108105},{"$f":" Inp_Depreciation!AH$384","v":1.0736348205405397},{"$f":" Inp_Depreciation!AI$384","v":1.0736348205405397},{"$f":" Inp_Depreciation!AJ$384","v":1.0736348205405397},{"$f":" Inp_Depreciation!AK$384","v":1.0736348205405397},{"$f":" Inp_Depreciation!AL$384","v":1.0736348205405397},{"$f":" Inp_Depreciation!AM$384","v":1.0736348205405397},{"$f":" Inp_Depreciation!AN$384","v":1.0736348205405397},{"$f":" Inp_Depreciation!AO$384","v":1.0736348205405397},{"$f":" Inp_Depreciation!AP$384","v":1.0736348205405397},{"$f":" Inp_Depreciation!AQ$384","v":1.0736348205405397},{"$f":" Inp_Depreciation!AR$384","v":1.0736348205405397},{"$f":" Inp_Depreciation!AS$384","v":1.0736348205405397},{"$f":" Inp_Depreciation!AT$384","v":1.0736348205405397},{"$f":" Inp_Depreciation!AU$384","v":1.0736348205405397},{"$f":" Inp_Depreciation!AV$384","v":1.0736348205405397},{"$f":" Inp_Depreciation!AW$384","v":1.0736348205405397},{"$f":" Inp_Depreciation!AX$384","v":1.0736348205405397},{"$f":" Inp_Depreciation!AY$384","v":1.0736348205405397},{"$f":" Inp_Depreciation!AZ$384","v":1.0736348205405397},{"$f":" Inp_Depreciation!BA$384","v":1.0736348205405086},{"$f":" Inp_Depreciation!BB$384","v":0},{"$f":" Inp_Depreciation!BC$384","v":0},{"$f":" Inp_Depreciation!BD$384","v":0},{"$f":" Inp_Depreciation!BE$384","v":0},{"$f":" Inp_Depreciation!BF$384","v":0},{"$f":" Inp_Depreciation!BG$384","v":0},{"$f":" Inp_Depreciation!BH$384","v":0},{"$f":" Inp_Depreciation!BI$384","v":0},{"$f":" Inp_Depreciation!BJ$384","v":0},{"$f":" Inp_Depreciation!BK$384","v":0},{"$f":" Inp_Depreciation!BL$384","v":0},{"$f":" Inp_Depreciation!BM$384","v":0},{"$f":" Inp_Depreciation!BN$384","v":0},{"$f":" Inp_Depreciation!BO$384","v":0},{"$f":" Inp_Depreciation!BP$384","v":0},{"$f":" Inp_Depreciation!BQ$384","v":0},{"$f":" Inp_Depreciation!BR$384","v":0},{"$f":" Inp_Depreciation!BS$384","v":0},{"$f":" Inp_Depreciation!BT$384","v":0},{"$f":" Inp_Depreciation!BU$384","v":0},{"$f":" Inp_Depreciation!BV$384","v":0},{"$f":" Inp_Depreciation!BW$384","v":0},{"$f":" Inp_Depreciation!BX$384","v":0},{"$f":" Inp_Depreciation!BY$384","v":0},{"$f":" Inp_Depreciation!BZ$384","v":0},{"$f":" Inp_Depreciation!CA$384","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$385","v":"Network capex add - 01 Apr 95 - depreciation inp - DN"},{"$f":" Inp_Depreciation!F$385","v":0},{"$f":" Inp_Depreciation!G$385","v":0},{"$f":" Inp_Depreciation!H$385","v":0},{"$f":" Inp_Depreciation!I$385","v":"GBP m"},{"$f":" Inp_Depreciation!J$385","v":0},{"$f":" Inp_Depreciation!K$385","v":62.536488864864914},{"$f":" Inp_Depreciation!L$385","v":0},{"$f":" Inp_Depreciation!M$385","v":0},{"$f":" Inp_Depreciation!N$385","v":0},{"$f":" Inp_Depreciation!O$385","v":1.8760946659459474},{"$f":" Inp_Depreciation!P$385","v":1.8760946659459474},{"$f":" Inp_Depreciation!Q$385","v":1.8760946659459474},{"$f":" Inp_Depreciation!R$385","v":1.8760946659459474},{"$f":" Inp_Depreciation!S$385","v":1.8760946659459474},{"$f":" Inp_Depreciation!T$385","v":1.8760946659459474},{"$f":" Inp_Depreciation!U$385","v":1.8760946659459474},{"$f":" Inp_Depreciation!V$385","v":1.8760946659459474},{"$f":" Inp_Depreciation!W$385","v":1.8760946659459474},{"$f":" Inp_Depreciation!X$385","v":1.8760946659459474},{"$f":" Inp_Depreciation!Y$385","v":1.8760946659459474},{"$f":" Inp_Depreciation!Z$385","v":1.8760946659459474},{"$f":" Inp_Depreciation!AA$385","v":1.8760946659459474},{"$f":" Inp_Depreciation!AB$385","v":1.8760946659459474},{"$f":" Inp_Depreciation!AC$385","v":1.8760946659459474},{"$f":" Inp_Depreciation!AD$385","v":1.8760946659459474},{"$f":" Inp_Depreciation!AE$385","v":1.8760946659459474},{"$f":" Inp_Depreciation!AF$385","v":1.8760946659459474},{"$f":" Inp_Depreciation!AG$385","v":1.8760946659459474},{"$f":" Inp_Depreciation!AH$385","v":1.8760946659459474},{"$f":" Inp_Depreciation!AI$385","v":1.2507297772972945},{"$f":" Inp_Depreciation!AJ$385","v":1.2507297772972945},{"$f":" Inp_Depreciation!AK$385","v":1.2507297772972945},{"$f":" Inp_Depreciation!AL$385","v":1.2507297772972945},{"$f":" Inp_Depreciation!AM$385","v":1.2507297772972945},{"$f":" Inp_Depreciation!AN$385","v":1.2507297772972945},{"$f":" Inp_Depreciation!AO$385","v":1.2507297772972945},{"$f":" Inp_Depreciation!AP$385","v":1.2507297772972945},{"$f":" Inp_Depreciation!AQ$385","v":1.2507297772972945},{"$f":" Inp_Depreciation!AR$385","v":1.2507297772972945},{"$f":" Inp_Depreciation!AS$385","v":1.2507297772972945},{"$f":" Inp_Depreciation!AT$385","v":1.2507297772972945},{"$f":" Inp_Depreciation!AU$385","v":1.2507297772972945},{"$f":" Inp_Depreciation!AV$385","v":1.2507297772972945},{"$f":" Inp_Depreciation!AW$385","v":1.2507297772972945},{"$f":" Inp_Depreciation!AX$385","v":1.2507297772972945},{"$f":" Inp_Depreciation!AY$385","v":1.2507297772972945},{"$f":" Inp_Depreciation!AZ$385","v":1.2507297772972945},{"$f":" Inp_Depreciation!BA$385","v":1.2507297772972945},{"$f":" Inp_Depreciation!BB$385","v":1.2507297772972945},{"$f":" Inp_Depreciation!BC$385","v":5.1218288869373874E-14},{"$f":" Inp_Depreciation!BD$385","v":0},{"$f":" Inp_Depreciation!BE$385","v":0},{"$f":" Inp_Depreciation!BF$385","v":0},{"$f":" Inp_Depreciation!BG$385","v":0},{"$f":" Inp_Depreciation!BH$385","v":0},{"$f":" Inp_Depreciation!BI$385","v":0},{"$f":" Inp_Depreciation!BJ$385","v":0},{"$f":" Inp_Depreciation!BK$385","v":0},{"$f":" Inp_Depreciation!BL$385","v":0},{"$f":" Inp_Depreciation!BM$385","v":0},{"$f":" Inp_Depreciation!BN$385","v":0},{"$f":" Inp_Depreciation!BO$385","v":0},{"$f":" Inp_Depreciation!BP$385","v":0},{"$f":" Inp_Depreciation!BQ$385","v":0},{"$f":" Inp_Depreciation!BR$385","v":0},{"$f":" Inp_Depreciation!BS$385","v":0},{"$f":" Inp_Depreciation!BT$385","v":0},{"$f":" Inp_Depreciation!BU$385","v":0},{"$f":" Inp_Depreciation!BV$385","v":0},{"$f":" Inp_Depreciation!BW$385","v":0},{"$f":" Inp_Depreciation!BX$385","v":0},{"$f":" Inp_Depreciation!BY$385","v":0},{"$f":" Inp_Depreciation!BZ$385","v":0},{"$f":" Inp_Depreciation!CA$385","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$386","v":"Network capex add - 01 Apr 96 - depreciation inp - DN"},{"$f":" Inp_Depreciation!F$386","v":0},{"$f":" Inp_Depreciation!G$386","v":0},{"$f":" Inp_Depreciation!H$386","v":0},{"$f":" Inp_Depreciation!I$386","v":"GBP m"},{"$f":" Inp_Depreciation!J$386","v":0},{"$f":" Inp_Depreciation!K$386","v":68.347381189188994},{"$f":" Inp_Depreciation!L$386","v":0},{"$f":" Inp_Depreciation!M$386","v":0},{"$f":" Inp_Depreciation!N$386","v":0},{"$f":" Inp_Depreciation!O$386","v":0},{"$f":" Inp_Depreciation!P$386","v":2.0504214356756734},{"$f":" Inp_Depreciation!Q$386","v":2.0504214356756734},{"$f":" Inp_Depreciation!R$386","v":2.0504214356756734},{"$f":" Inp_Depreciation!S$386","v":2.0504214356756734},{"$f":" Inp_Depreciation!T$386","v":2.0504214356756734},{"$f":" Inp_Depreciation!U$386","v":2.0504214356756734},{"$f":" Inp_Depreciation!V$386","v":2.0504214356756734},{"$f":" Inp_Depreciation!W$386","v":2.0504214356756734},{"$f":" Inp_Depreciation!X$386","v":2.0504214356756734},{"$f":" Inp_Depreciation!Y$386","v":2.0504214356756734},{"$f":" Inp_Depreciation!Z$386","v":2.0504214356756734},{"$f":" Inp_Depreciation!AA$386","v":2.0504214356756734},{"$f":" Inp_Depreciation!AB$386","v":2.0504214356756734},{"$f":" Inp_Depreciation!AC$386","v":2.0504214356756734},{"$f":" Inp_Depreciation!AD$386","v":2.0504214356756734},{"$f":" Inp_Depreciation!AE$386","v":2.0504214356756734},{"$f":" Inp_Depreciation!AF$386","v":2.0504214356756734},{"$f":" Inp_Depreciation!AG$386","v":2.0504214356756734},{"$f":" Inp_Depreciation!AH$386","v":2.0504214356756734},{"$f":" Inp_Depreciation!AI$386","v":2.0504214356756734},{"$f":" Inp_Depreciation!AJ$386","v":1.3669476237837781},{"$f":" Inp_Depreciation!AK$386","v":1.3669476237837781},{"$f":" Inp_Depreciation!AL$386","v":1.3669476237837781},{"$f":" Inp_Depreciation!AM$386","v":1.3669476237837781},{"$f":" Inp_Depreciation!AN$386","v":1.3669476237837781},{"$f":" Inp_Depreciation!AO$386","v":1.3669476237837781},{"$f":" Inp_Depreciation!AP$386","v":1.3669476237837781},{"$f":" Inp_Depreciation!AQ$386","v":1.3669476237837781},{"$f":" Inp_Depreciation!AR$386","v":1.3669476237837781},{"$f":" Inp_Depreciation!AS$386","v":1.3669476237837781},{"$f":" Inp_Depreciation!AT$386","v":1.3669476237837781},{"$f":" Inp_Depreciation!AU$386","v":1.3669476237837781},{"$f":" Inp_Depreciation!AV$386","v":1.3669476237837781},{"$f":" Inp_Depreciation!AW$386","v":1.3669476237837781},{"$f":" Inp_Depreciation!AX$386","v":1.3669476237837781},{"$f":" Inp_Depreciation!AY$386","v":1.3669476237837781},{"$f":" Inp_Depreciation!AZ$386","v":1.3669476237837781},{"$f":" Inp_Depreciation!BA$386","v":1.3669476237837781},{"$f":" Inp_Depreciation!BB$386","v":1.3669476237837781},{"$f":" Inp_Depreciation!BC$386","v":1.3669476237837301},{"$f":" Inp_Depreciation!BD$386","v":0},{"$f":" Inp_Depreciation!BE$386","v":0},{"$f":" Inp_Depreciation!BF$386","v":0},{"$f":" Inp_Depreciation!BG$386","v":0},{"$f":" Inp_Depreciation!BH$386","v":0},{"$f":" Inp_Depreciation!BI$386","v":0},{"$f":" Inp_Depreciation!BJ$386","v":0},{"$f":" Inp_Depreciation!BK$386","v":0},{"$f":" Inp_Depreciation!BL$386","v":0},{"$f":" Inp_Depreciation!BM$386","v":0},{"$f":" Inp_Depreciation!BN$386","v":0},{"$f":" Inp_Depreciation!BO$386","v":0},{"$f":" Inp_Depreciation!BP$386","v":0},{"$f":" Inp_Depreciation!BQ$386","v":0},{"$f":" Inp_Depreciation!BR$386","v":0},{"$f":" Inp_Depreciation!BS$386","v":0},{"$f":" Inp_Depreciation!BT$386","v":0},{"$f":" Inp_Depreciation!BU$386","v":0},{"$f":" Inp_Depreciation!BV$386","v":0},{"$f":" Inp_Depreciation!BW$386","v":0},{"$f":" Inp_Depreciation!BX$386","v":0},{"$f":" Inp_Depreciation!BY$386","v":0},{"$f":" Inp_Depreciation!BZ$386","v":0},{"$f":" Inp_Depreciation!CA$386","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$387","v":"Network capex add - 01 Apr 97 - depreciation inp - DN"},{"$f":" Inp_Depreciation!F$387","v":0},{"$f":" Inp_Depreciation!G$387","v":0},{"$f":" Inp_Depreciation!H$387","v":0},{"$f":" Inp_Depreciation!I$387","v":"GBP m"},{"$f":" Inp_Depreciation!J$387","v":0},{"$f":" Inp_Depreciation!K$387","v":66.58473873873865},{"$f":" Inp_Depreciation!L$387","v":0},{"$f":" Inp_Depreciation!M$387","v":0},{"$f":" Inp_Depreciation!N$387","v":0},{"$f":" Inp_Depreciation!O$387","v":0},{"$f":" Inp_Depreciation!P$387","v":0},{"$f":" Inp_Depreciation!Q$387","v":1.9975421621621572},{"$f":" Inp_Depreciation!R$387","v":1.9975421621621572},{"$f":" Inp_Depreciation!S$387","v":1.9975421621621572},{"$f":" Inp_Depreciation!T$387","v":1.9975421621621572},{"$f":" Inp_Depreciation!U$387","v":1.9975421621621572},{"$f":" Inp_Depreciation!V$387","v":1.9975421621621572},{"$f":" Inp_Depreciation!W$387","v":1.9975421621621572},{"$f":" Inp_Depreciation!X$387","v":1.9975421621621572},{"$f":" Inp_Depreciation!Y$387","v":1.9975421621621572},{"$f":" Inp_Depreciation!Z$387","v":1.9975421621621572},{"$f":" Inp_Depreciation!AA$387","v":1.9975421621621572},{"$f":" Inp_Depreciation!AB$387","v":1.9975421621621572},{"$f":" Inp_Depreciation!AC$387","v":1.9975421621621572},{"$f":" Inp_Depreciation!AD$387","v":1.9975421621621572},{"$f":" Inp_Depreciation!AE$387","v":1.9975421621621572},{"$f":" Inp_Depreciation!AF$387","v":1.9975421621621572},{"$f":" Inp_Depreciation!AG$387","v":1.9975421621621572},{"$f":" Inp_Depreciation!AH$387","v":1.9975421621621572},{"$f":" Inp_Depreciation!AI$387","v":1.9975421621621572},{"$f":" Inp_Depreciation!AJ$387","v":1.9975421621621572},{"$f":" Inp_Depreciation!AK$387","v":1.3316947747747716},{"$f":" Inp_Depreciation!AL$387","v":1.3316947747747716},{"$f":" Inp_Depreciation!AM$387","v":1.3316947747747716},{"$f":" Inp_Depreciation!AN$387","v":1.3316947747747716},{"$f":" Inp_Depreciation!AO$387","v":1.3316947747747716},{"$f":" Inp_Depreciation!AP$387","v":1.3316947747747716},{"$f":" Inp_Depreciation!AQ$387","v":1.3316947747747716},{"$f":" Inp_Depreciation!AR$387","v":1.3316947747747716},{"$f":" Inp_Depreciation!AS$387","v":1.3316947747747716},{"$f":" Inp_Depreciation!AT$387","v":1.3316947747747716},{"$f":" Inp_Depreciation!AU$387","v":1.3316947747747716},{"$f":" Inp_Depreciation!AV$387","v":1.3316947747747716},{"$f":" Inp_Depreciation!AW$387","v":1.3316947747747716},{"$f":" Inp_Depreciation!AX$387","v":1.3316947747747716},{"$f":" Inp_Depreciation!AY$387","v":1.3316947747747716},{"$f":" Inp_Depreciation!AZ$387","v":1.3316947747747716},{"$f":" Inp_Depreciation!BA$387","v":1.3316947747747716},{"$f":" Inp_Depreciation!BB$387","v":1.3316947747747716},{"$f":" Inp_Depreciation!BC$387","v":1.3316947747747716},{"$f":" Inp_Depreciation!BD$387","v":1.3316947747747716},{"$f":" Inp_Depreciation!BE$387","v":8.5363814782289795E-15},{"$f":" Inp_Depreciation!BF$387","v":0},{"$f":" Inp_Depreciation!BG$387","v":0},{"$f":" Inp_Depreciation!BH$387","v":0},{"$f":" Inp_Depreciation!BI$387","v":0},{"$f":" Inp_Depreciation!BJ$387","v":0},{"$f":" Inp_Depreciation!BK$387","v":0},{"$f":" Inp_Depreciation!BL$387","v":0},{"$f":" Inp_Depreciation!BM$387","v":0},{"$f":" Inp_Depreciation!BN$387","v":0},{"$f":" Inp_Depreciation!BO$387","v":0},{"$f":" Inp_Depreciation!BP$387","v":0},{"$f":" Inp_Depreciation!BQ$387","v":0},{"$f":" Inp_Depreciation!BR$387","v":0},{"$f":" Inp_Depreciation!BS$387","v":0},{"$f":" Inp_Depreciation!BT$387","v":0},{"$f":" Inp_Depreciation!BU$387","v":0},{"$f":" Inp_Depreciation!BV$387","v":0},{"$f":" Inp_Depreciation!BW$387","v":0},{"$f":" Inp_Depreciation!BX$387","v":0},{"$f":" Inp_Depreciation!BY$387","v":0},{"$f":" Inp_Depreciation!BZ$387","v":0},{"$f":" Inp_Depreciation!CA$387","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$388","v":"Network capex add - 01 Apr 98 - depreciation inp - DN"},{"$f":" Inp_Depreciation!F$388","v":0},{"$f":" Inp_Depreciation!G$388","v":0},{"$f":" Inp_Depreciation!H$388","v":0},{"$f":" Inp_Depreciation!I$388","v":"GBP m"},{"$f":" Inp_Depreciation!J$388","v":0},{"$f":" Inp_Depreciation!K$388","v":67.607153153152908},{"$f":" Inp_Depreciation!L$388","v":0},{"$f":" Inp_Depreciation!M$388","v":0},{"$f":" Inp_Depreciation!N$388","v":0},{"$f":" Inp_Depreciation!O$388","v":0},{"$f":" Inp_Depreciation!P$388","v":0},{"$f":" Inp_Depreciation!Q$388","v":0},{"$f":" Inp_Depreciation!R$388","v":2.0282145945945884},{"$f":" Inp_Depreciation!S$388","v":2.0282145945945884},{"$f":" Inp_Depreciation!T$388","v":2.0282145945945884},{"$f":" Inp_Depreciation!U$388","v":2.0282145945945884},{"$f":" Inp_Depreciation!V$388","v":2.0282145945945884},{"$f":" Inp_Depreciation!W$388","v":2.0282145945945884},{"$f":" Inp_Depreciation!X$388","v":2.0282145945945884},{"$f":" Inp_Depreciation!Y$388","v":2.0282145945945884},{"$f":" Inp_Depreciation!Z$388","v":2.0282145945945884},{"$f":" Inp_Depreciation!AA$388","v":2.0282145945945884},{"$f":" Inp_Depreciation!AB$388","v":2.0282145945945884},{"$f":" Inp_Depreciation!AC$388","v":2.0282145945945884},{"$f":" Inp_Depreciation!AD$388","v":2.0282145945945884},{"$f":" Inp_Depreciation!AE$388","v":2.0282145945945884},{"$f":" Inp_Depreciation!AF$388","v":2.0282145945945884},{"$f":" Inp_Depreciation!AG$388","v":2.0282145945945884},{"$f":" Inp_Depreciation!AH$388","v":2.0282145945945884},{"$f":" Inp_Depreciation!AI$388","v":2.0282145945945884},{"$f":" Inp_Depreciation!AJ$388","v":2.0282145945945884},{"$f":" Inp_Depreciation!AK$388","v":2.0282145945945884},{"$f":" Inp_Depreciation!AL$388","v":1.3521430630630591},{"$f":" Inp_Depreciation!AM$388","v":1.3521430630630591},{"$f":" Inp_Depreciation!AN$388","v":1.3521430630630591},{"$f":" Inp_Depreciation!AO$388","v":1.3521430630630591},{"$f":" Inp_Depreciation!AP$388","v":1.3521430630630591},{"$f":" Inp_Depreciation!AQ$388","v":1.3521430630630591},{"$f":" Inp_Depreciation!AR$388","v":1.3521430630630591},{"$f":" Inp_Depreciation!AS$388","v":1.3521430630630591},{"$f":" Inp_Depreciation!AT$388","v":1.3521430630630591},{"$f":" Inp_Depreciation!AU$388","v":1.3521430630630591},{"$f":" Inp_Depreciation!AV$388","v":1.3521430630630591},{"$f":" Inp_Depreciation!AW$388","v":1.3521430630630591},{"$f":" Inp_Depreciation!AX$388","v":1.3521430630630591},{"$f":" Inp_Depreciation!AY$388","v":1.3521430630630591},{"$f":" Inp_Depreciation!AZ$388","v":1.3521430630630591},{"$f":" Inp_Depreciation!BA$388","v":1.3521430630630591},{"$f":" Inp_Depreciation!BB$388","v":1.3521430630630591},{"$f":" Inp_Depreciation!BC$388","v":1.3521430630630591},{"$f":" Inp_Depreciation!BD$388","v":1.3521430630630591},{"$f":" Inp_Depreciation!BE$388","v":1.3521430630630111},{"$f":" Inp_Depreciation!BF$388","v":0},{"$f":" Inp_Depreciation!BG$388","v":0},{"$f":" Inp_Depreciation!BH$388","v":0},{"$f":" Inp_Depreciation!BI$388","v":0},{"$f":" Inp_Depreciation!BJ$388","v":0},{"$f":" Inp_Depreciation!BK$388","v":0},{"$f":" Inp_Depreciation!BL$388","v":0},{"$f":" Inp_Depreciation!BM$388","v":0},{"$f":" Inp_Depreciation!BN$388","v":0},{"$f":" Inp_Depreciation!BO$388","v":0},{"$f":" Inp_Depreciation!BP$388","v":0},{"$f":" Inp_Depreciation!BQ$388","v":0},{"$f":" Inp_Depreciation!BR$388","v":0},{"$f":" Inp_Depreciation!BS$388","v":0},{"$f":" Inp_Depreciation!BT$388","v":0},{"$f":" Inp_Depreciation!BU$388","v":0},{"$f":" Inp_Depreciation!BV$388","v":0},{"$f":" Inp_Depreciation!BW$388","v":0},{"$f":" Inp_Depreciation!BX$388","v":0},{"$f":" Inp_Depreciation!BY$388","v":0},{"$f":" Inp_Depreciation!BZ$388","v":0},{"$f":" Inp_Depreciation!CA$388","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$389","v":"Network capex add - 01 Apr 99 - depreciation inp - DN"},{"$f":" Inp_Depreciation!F$389","v":0},{"$f":" Inp_Depreciation!G$389","v":0},{"$f":" Inp_Depreciation!H$389","v":0},{"$f":" Inp_Depreciation!I$389","v":"GBP m"},{"$f":" Inp_Depreciation!J$389","v":0},{"$f":" Inp_Depreciation!K$389","v":92.911909909909753},{"$f":" Inp_Depreciation!L$389","v":0},{"$f":" Inp_Depreciation!M$389","v":0},{"$f":" Inp_Depreciation!N$389","v":0},{"$f":" Inp_Depreciation!O$389","v":0},{"$f":" Inp_Depreciation!P$389","v":0},{"$f":" Inp_Depreciation!Q$389","v":0},{"$f":" Inp_Depreciation!R$389","v":0},{"$f":" Inp_Depreciation!S$389","v":2.787357297297294},{"$f":" Inp_Depreciation!T$389","v":2.787357297297294},{"$f":" Inp_Depreciation!U$389","v":2.787357297297294},{"$f":" Inp_Depreciation!V$389","v":2.787357297297294},{"$f":" Inp_Depreciation!W$389","v":2.787357297297294},{"$f":" Inp_Depreciation!X$389","v":2.787357297297294},{"$f":" Inp_Depreciation!Y$389","v":2.787357297297294},{"$f":" Inp_Depreciation!Z$389","v":2.787357297297294},{"$f":" Inp_Depreciation!AA$389","v":2.787357297297294},{"$f":" Inp_Depreciation!AB$389","v":2.787357297297294},{"$f":" Inp_Depreciation!AC$389","v":2.787357297297294},{"$f":" Inp_Depreciation!AD$389","v":2.787357297297294},{"$f":" Inp_Depreciation!AE$389","v":2.787357297297294},{"$f":" Inp_Depreciation!AF$389","v":2.787357297297294},{"$f":" Inp_Depreciation!AG$389","v":2.787357297297294},{"$f":" Inp_Depreciation!AH$389","v":2.787357297297294},{"$f":" Inp_Depreciation!AI$389","v":2.787357297297294},{"$f":" Inp_Depreciation!AJ$389","v":2.787357297297294},{"$f":" Inp_Depreciation!AK$389","v":2.787357297297294},{"$f":" Inp_Depreciation!AL$389","v":2.787357297297294},{"$f":" Inp_Depreciation!AM$389","v":1.8582381981981964},{"$f":" Inp_Depreciation!AN$389","v":1.8582381981981964},{"$f":" Inp_Depreciation!AO$389","v":1.8582381981981964},{"$f":" Inp_Depreciation!AP$389","v":1.8582381981981964},{"$f":" Inp_Depreciation!AQ$389","v":1.8582381981981964},{"$f":" Inp_Depreciation!AR$389","v":1.8582381981981964},{"$f":" Inp_Depreciation!AS$389","v":1.8582381981981964},{"$f":" Inp_Depreciation!AT$389","v":1.8582381981981964},{"$f":" Inp_Depreciation!AU$389","v":1.8582381981981964},{"$f":" Inp_Depreciation!AV$389","v":1.8582381981981964},{"$f":" Inp_Depreciation!AW$389","v":1.8582381981981964},{"$f":" Inp_Depreciation!AX$389","v":1.8582381981981964},{"$f":" Inp_Depreciation!AY$389","v":1.8582381981981964},{"$f":" Inp_Depreciation!AZ$389","v":1.8582381981981964},{"$f":" Inp_Depreciation!BA$389","v":1.8582381981981964},{"$f":" Inp_Depreciation!BB$389","v":1.8582381981981964},{"$f":" Inp_Depreciation!BC$389","v":1.8582381981981964},{"$f":" Inp_Depreciation!BD$389","v":1.8582381981981964},{"$f":" Inp_Depreciation!BE$389","v":1.8582381981981964},{"$f":" Inp_Depreciation!BF$389","v":1.8582381981981964},{"$f":" Inp_Depreciation!BG$389","v":1.7072762956457959E-14},{"$f":" Inp_Depreciation!BH$389","v":0},{"$f":" Inp_Depreciation!BI$389","v":0},{"$f":" Inp_Depreciation!BJ$389","v":0},{"$f":" Inp_Depreciation!BK$389","v":0},{"$f":" Inp_Depreciation!BL$389","v":0},{"$f":" Inp_Depreciation!BM$389","v":0},{"$f":" Inp_Depreciation!BN$389","v":0},{"$f":" Inp_Depreciation!BO$389","v":0},{"$f":" Inp_Depreciation!BP$389","v":0},{"$f":" Inp_Depreciation!BQ$389","v":0},{"$f":" Inp_Depreciation!BR$389","v":0},{"$f":" Inp_Depreciation!BS$389","v":0},{"$f":" Inp_Depreciation!BT$389","v":0},{"$f":" Inp_Depreciation!BU$389","v":0},{"$f":" Inp_Depreciation!BV$389","v":0},{"$f":" Inp_Depreciation!BW$389","v":0},{"$f":" Inp_Depreciation!BX$389","v":0},{"$f":" Inp_Depreciation!BY$389","v":0},{"$f":" Inp_Depreciation!BZ$389","v":0},{"$f":" Inp_Depreciation!CA$389","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$390","v":"Network capex add - 01 Apr 00 - depreciation inp - DN"},{"$f":" Inp_Depreciation!F$390","v":0},{"$f":" Inp_Depreciation!G$390","v":0},{"$f":" Inp_Depreciation!H$390","v":0},{"$f":" Inp_Depreciation!I$390","v":"GBP m"},{"$f":" Inp_Depreciation!J$390","v":0},{"$f":" Inp_Depreciation!K$390","v":93.295315315315264},{"$f":" Inp_Depreciation!L$390","v":0},{"$f":" Inp_Depreciation!M$390","v":0},{"$f":" Inp_Depreciation!N$390","v":0},{"$f":" Inp_Depreciation!O$390","v":0},{"$f":" Inp_Depreciation!P$390","v":0},{"$f":" Inp_Depreciation!Q$390","v":0},{"$f":" Inp_Depreciation!R$390","v":0},{"$f":" Inp_Depreciation!S$390","v":0},{"$f":" Inp_Depreciation!T$390","v":2.7988594594594636},{"$f":" Inp_Depreciation!U$390","v":2.7988594594594636},{"$f":" Inp_Depreciation!V$390","v":2.7988594594594636},{"$f":" Inp_Depreciation!W$390","v":2.7988594594594636},{"$f":" Inp_Depreciation!X$390","v":2.7988594594594636},{"$f":" Inp_Depreciation!Y$390","v":2.7988594594594636},{"$f":" Inp_Depreciation!Z$390","v":2.7988594594594636},{"$f":" Inp_Depreciation!AA$390","v":2.7988594594594636},{"$f":" Inp_Depreciation!AB$390","v":2.7988594594594636},{"$f":" Inp_Depreciation!AC$390","v":2.7988594594594636},{"$f":" Inp_Depreciation!AD$390","v":2.7988594594594636},{"$f":" Inp_Depreciation!AE$390","v":2.7988594594594636},{"$f":" Inp_Depreciation!AF$390","v":2.7988594594594636},{"$f":" Inp_Depreciation!AG$390","v":2.7988594594594636},{"$f":" Inp_Depreciation!AH$390","v":2.7988594594594636},{"$f":" Inp_Depreciation!AI$390","v":2.7988594594594636},{"$f":" Inp_Depreciation!AJ$390","v":2.7988594594594636},{"$f":" Inp_Depreciation!AK$390","v":2.7988594594594636},{"$f":" Inp_Depreciation!AL$390","v":2.7988594594594636},{"$f":" Inp_Depreciation!AM$390","v":2.7988594594594636},{"$f":" Inp_Depreciation!AN$390","v":1.8659063063063011},{"$f":" Inp_Depreciation!AO$390","v":1.8659063063063011},{"$f":" Inp_Depreciation!AP$390","v":1.8659063063063011},{"$f":" Inp_Depreciation!AQ$390","v":1.8659063063063011},{"$f":" Inp_Depreciation!AR$390","v":1.8659063063063011},{"$f":" Inp_Depreciation!AS$390","v":1.8659063063063011},{"$f":" Inp_Depreciation!AT$390","v":1.8659063063063011},{"$f":" Inp_Depreciation!AU$390","v":1.8659063063063011},{"$f":" Inp_Depreciation!AV$390","v":1.8659063063063011},{"$f":" Inp_Depreciation!AW$390","v":1.8659063063063011},{"$f":" Inp_Depreciation!AX$390","v":1.8659063063063011},{"$f":" Inp_Depreciation!AY$390","v":1.8659063063063011},{"$f":" Inp_Depreciation!AZ$390","v":1.8659063063063011},{"$f":" Inp_Depreciation!BA$390","v":1.8659063063063011},{"$f":" Inp_Depreciation!BB$390","v":1.8659063063063011},{"$f":" Inp_Depreciation!BC$390","v":1.8659063063063011},{"$f":" Inp_Depreciation!BD$390","v":1.8659063063063011},{"$f":" Inp_Depreciation!BE$390","v":1.8659063063063011},{"$f":" Inp_Depreciation!BF$390","v":1.8659063063063011},{"$f":" Inp_Depreciation!BG$390","v":1.8659063063062651},{"$f":" Inp_Depreciation!BH$390","v":0},{"$f":" Inp_Depreciation!BI$390","v":0},{"$f":" Inp_Depreciation!BJ$390","v":0},{"$f":" Inp_Depreciation!BK$390","v":0},{"$f":" Inp_Depreciation!BL$390","v":0},{"$f":" Inp_Depreciation!BM$390","v":0},{"$f":" Inp_Depreciation!BN$390","v":0},{"$f":" Inp_Depreciation!BO$390","v":0},{"$f":" Inp_Depreciation!BP$390","v":0},{"$f":" Inp_Depreciation!BQ$390","v":0},{"$f":" Inp_Depreciation!BR$390","v":0},{"$f":" Inp_Depreciation!BS$390","v":0},{"$f":" Inp_Depreciation!BT$390","v":0},{"$f":" Inp_Depreciation!BU$390","v":0},{"$f":" Inp_Depreciation!BV$390","v":0},{"$f":" Inp_Depreciation!BW$390","v":0},{"$f":" Inp_Depreciation!BX$390","v":0},{"$f":" Inp_Depreciation!BY$390","v":0},{"$f":" Inp_Depreciation!BZ$390","v":0},{"$f":" Inp_Depreciation!CA$390","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$391","v":"Network capex add - 01 Apr 01 - depreciation inp - DN"},{"$f":" Inp_Depreciation!F$391","v":0},{"$f":" Inp_Depreciation!G$391","v":0},{"$f":" Inp_Depreciation!H$391","v":0},{"$f":" Inp_Depreciation!I$391","v":"GBP m"},{"$f":" Inp_Depreciation!J$391","v":0},{"$f":" Inp_Depreciation!K$391","v":73.358234234234232},{"$f":" Inp_Depreciation!L$391","v":0},{"$f":" Inp_Depreciation!M$391","v":0},{"$f":" Inp_Depreciation!N$391","v":0},{"$f":" Inp_Depreciation!O$391","v":0},{"$f":" Inp_Depreciation!P$391","v":0},{"$f":" Inp_Depreciation!Q$391","v":0},{"$f":" Inp_Depreciation!R$391","v":0},{"$f":" Inp_Depreciation!S$391","v":0},{"$f":" Inp_Depreciation!T$391","v":0},{"$f":" Inp_Depreciation!U$391","v":2.200747027027032},{"$f":" Inp_Depreciation!V$391","v":2.200747027027032},{"$f":" Inp_Depreciation!W$391","v":2.200747027027032},{"$f":" Inp_Depreciation!X$391","v":2.200747027027032},{"$f":" Inp_Depreciation!Y$391","v":2.200747027027032},{"$f":" Inp_Depreciation!Z$391","v":2.200747027027032},{"$f":" Inp_Depreciation!AA$391","v":2.200747027027032},{"$f":" Inp_Depreciation!AB$391","v":2.200747027027032},{"$f":" Inp_Depreciation!AC$391","v":2.200747027027032},{"$f":" Inp_Depreciation!AD$391","v":2.200747027027032},{"$f":" Inp_Depreciation!AE$391","v":2.200747027027032},{"$f":" Inp_Depreciation!AF$391","v":2.200747027027032},{"$f":" Inp_Depreciation!AG$391","v":2.200747027027032},{"$f":" Inp_Depreciation!AH$391","v":2.200747027027032},{"$f":" Inp_Depreciation!AI$391","v":2.200747027027032},{"$f":" Inp_Depreciation!AJ$391","v":2.200747027027032},{"$f":" Inp_Depreciation!AK$391","v":2.200747027027032},{"$f":" Inp_Depreciation!AL$391","v":2.200747027027032},{"$f":" Inp_Depreciation!AM$391","v":2.200747027027032},{"$f":" Inp_Depreciation!AN$391","v":2.200747027027032},{"$f":" Inp_Depreciation!AO$391","v":1.4671646846846802},{"$f":" Inp_Depreciation!AP$391","v":1.4671646846846802},{"$f":" Inp_Depreciation!AQ$391","v":1.4671646846846802},{"$f":" Inp_Depreciation!AR$391","v":1.4671646846846802},{"$f":" Inp_Depreciation!AS$391","v":1.4671646846846802},{"$f":" Inp_Depreciation!AT$391","v":1.4671646846846802},{"$f":" Inp_Depreciation!AU$391","v":1.4671646846846802},{"$f":" Inp_Depreciation!AV$391","v":1.4671646846846802},{"$f":" Inp_Depreciation!AW$391","v":1.4671646846846802},{"$f":" Inp_Depreciation!AX$391","v":1.4671646846846802},{"$f":" Inp_Depreciation!AY$391","v":1.4671646846846802},{"$f":" Inp_Depreciation!AZ$391","v":1.4671646846846802},{"$f":" Inp_Depreciation!BA$391","v":1.4671646846846802},{"$f":" Inp_Depreciation!BB$391","v":1.4671646846846802},{"$f":" Inp_Depreciation!BC$391","v":1.4671646846846802},{"$f":" Inp_Depreciation!BD$391","v":1.4671646846846802},{"$f":" Inp_Depreciation!BE$391","v":1.4671646846846802},{"$f":" Inp_Depreciation!BF$391","v":1.4671646846846802},{"$f":" Inp_Depreciation!BG$391","v":1.4671646846846802},{"$f":" Inp_Depreciation!BH$391","v":1.4671646846846562},{"$f":" Inp_Depreciation!BI$391","v":0},{"$f":" Inp_Depreciation!BJ$391","v":0},{"$f":" Inp_Depreciation!BK$391","v":0},{"$f":" Inp_Depreciation!BL$391","v":0},{"$f":" Inp_Depreciation!BM$391","v":0},{"$f":" Inp_Depreciation!BN$391","v":0},{"$f":" Inp_Depreciation!BO$391","v":0},{"$f":" Inp_Depreciation!BP$391","v":0},{"$f":" Inp_Depreciation!BQ$391","v":0},{"$f":" Inp_Depreciation!BR$391","v":0},{"$f":" Inp_Depreciation!BS$391","v":0},{"$f":" Inp_Depreciation!BT$391","v":0},{"$f":" Inp_Depreciation!BU$391","v":0},{"$f":" Inp_Depreciation!BV$391","v":0},{"$f":" Inp_Depreciation!BW$391","v":0},{"$f":" Inp_Depreciation!BX$391","v":0},{"$f":" Inp_Depreciation!BY$391","v":0},{"$f":" Inp_Depreciation!BZ$391","v":0},{"$f":" Inp_Depreciation!CA$391","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$392","v":"Network capex add - 01 Apr 02 - depreciation inp - DN"},{"$f":" Inp_Depreciation!F$392","v":0},{"$f":" Inp_Depreciation!G$392","v":0},{"$f":" Inp_Depreciation!H$392","v":0},{"$f":" Inp_Depreciation!I$392","v":"GBP m"},{"$f":" Inp_Depreciation!J$392","v":0},{"$f":" Inp_Depreciation!K$392","v":56.719992987526197},{"$f":" Inp_Depreciation!L$392","v":0},{"$f":" Inp_Depreciation!M$392","v":0},{"$f":" Inp_Depreciation!N$392","v":0},{"$f":" Inp_Depreciation!O$392","v":0},{"$f":" Inp_Depreciation!P$392","v":0},{"$f":" Inp_Depreciation!Q$392","v":0},{"$f":" Inp_Depreciation!R$392","v":0},{"$f":" Inp_Depreciation!S$392","v":0},{"$f":" Inp_Depreciation!T$392","v":0},{"$f":" Inp_Depreciation!U$392","v":0},{"$f":" Inp_Depreciation!V$392","v":1.7015997896257904},{"$f":" Inp_Depreciation!W$392","v":1.7015997896257904},{"$f":" Inp_Depreciation!X$392","v":1.7015997896257904},{"$f":" Inp_Depreciation!Y$392","v":1.7015997896257904},{"$f":" Inp_Depreciation!Z$392","v":1.7015997896257904},{"$f":" Inp_Depreciation!AA$392","v":1.7015997896257904},{"$f":" Inp_Depreciation!AB$392","v":1.7015997896257904},{"$f":" Inp_Depreciation!AC$392","v":1.7015997896257904},{"$f":" Inp_Depreciation!AD$392","v":1.7015997896257904},{"$f":" Inp_Depreciation!AE$392","v":1.7015997896257904},{"$f":" Inp_Depreciation!AF$392","v":1.7015997896257904},{"$f":" Inp_Depreciation!AG$392","v":1.7015997896257904},{"$f":" Inp_Depreciation!AH$392","v":1.7015997896257904},{"$f":" Inp_Depreciation!AI$392","v":1.7015997896257904},{"$f":" Inp_Depreciation!AJ$392","v":1.7015997896257904},{"$f":" Inp_Depreciation!AK$392","v":1.7015997896257904},{"$f":" Inp_Depreciation!AL$392","v":1.7015997896257904},{"$f":" Inp_Depreciation!AM$392","v":1.7015997896257904},{"$f":" Inp_Depreciation!AN$392","v":1.7015997896257904},{"$f":" Inp_Depreciation!AO$392","v":1.7015997896257904},{"$f":" Inp_Depreciation!AP$392","v":1.1343998597505234},{"$f":" Inp_Depreciation!AQ$392","v":1.1343998597505234},{"$f":" Inp_Depreciation!AR$392","v":1.1343998597505234},{"$f":" Inp_Depreciation!AS$392","v":1.1343998597505234},{"$f":" Inp_Depreciation!AT$392","v":1.1343998597505234},{"$f":" Inp_Depreciation!AU$392","v":1.1343998597505234},{"$f":" Inp_Depreciation!AV$392","v":1.1343998597505234},{"$f":" Inp_Depreciation!AW$392","v":1.1343998597505234},{"$f":" Inp_Depreciation!AX$392","v":1.1343998597505234},{"$f":" Inp_Depreciation!AY$392","v":1.1343998597505234},{"$f":" Inp_Depreciation!AZ$392","v":1.1343998597505234},{"$f":" Inp_Depreciation!BA$392","v":1.1343998597505234},{"$f":" Inp_Depreciation!BB$392","v":1.1343998597505234},{"$f":" Inp_Depreciation!BC$392","v":1.1343998597505234},{"$f":" Inp_Depreciation!BD$392","v":1.1343998597505234},{"$f":" Inp_Depreciation!BE$392","v":1.1343998597505234},{"$f":" Inp_Depreciation!BF$392","v":1.1343998597505234},{"$f":" Inp_Depreciation!BG$392","v":1.1343998597505234},{"$f":" Inp_Depreciation!BH$392","v":1.1343998597505234},{"$f":" Inp_Depreciation!BI$392","v":1.1343998597504585},{"$f":" Inp_Depreciation!BJ$392","v":-1.3338096059732825E-15},{"$f":" Inp_Depreciation!BK$392","v":0},{"$f":" Inp_Depreciation!BL$392","v":0},{"$f":" Inp_Depreciation!BM$392","v":0},{"$f":" Inp_Depreciation!BN$392","v":0},{"$f":" Inp_Depreciation!BO$392","v":0},{"$f":" Inp_Depreciation!BP$392","v":0},{"$f":" Inp_Depreciation!BQ$392","v":0},{"$f":" Inp_Depreciation!BR$392","v":0},{"$f":" Inp_Depreciation!BS$392","v":0},{"$f":" Inp_Depreciation!BT$392","v":0},{"$f":" Inp_Depreciation!BU$392","v":0},{"$f":" Inp_Depreciation!BV$392","v":0},{"$f":" Inp_Depreciation!BW$392","v":0},{"$f":" Inp_Depreciation!BX$392","v":0},{"$f":" Inp_Depreciation!BY$392","v":0},{"$f":" Inp_Depreciation!BZ$392","v":0},{"$f":" Inp_Depreciation!CA$392","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$393","v":"Network capex add - 01 Apr 03 - depreciation inp - DN"},{"$f":" Inp_Depreciation!F$393","v":0},{"$f":" Inp_Depreciation!G$393","v":0},{"$f":" Inp_Depreciation!H$393","v":0},{"$f":" Inp_Depreciation!I$393","v":"GBP m"},{"$f":" Inp_Depreciation!J$393","v":0},{"$f":" Inp_Depreciation!K$393","v":57.893979746480078},{"$f":" Inp_Depreciation!L$393","v":0},{"$f":" Inp_Depreciation!M$393","v":0},{"$f":" Inp_Depreciation!N$393","v":0},{"$f":" Inp_Depreciation!O$393","v":0},{"$f":" Inp_Depreciation!P$393","v":0},{"$f":" Inp_Depreciation!Q$393","v":0},{"$f":" Inp_Depreciation!R$393","v":0},{"$f":" Inp_Depreciation!S$393","v":0},{"$f":" Inp_Depreciation!T$393","v":0},{"$f":" Inp_Depreciation!U$393","v":0},{"$f":" Inp_Depreciation!V$393","v":0},{"$f":" Inp_Depreciation!W$393","v":1.7368193923943973},{"$f":" Inp_Depreciation!X$393","v":1.7368193923943973},{"$f":" Inp_Depreciation!Y$393","v":1.7368193923943973},{"$f":" Inp_Depreciation!Z$393","v":1.7368193923943973},{"$f":" Inp_Depreciation!AA$393","v":1.7368193923943973},{"$f":" Inp_Depreciation!AB$393","v":1.7368193923943973},{"$f":" Inp_Depreciation!AC$393","v":1.7368193923943973},{"$f":" Inp_Depreciation!AD$393","v":1.7368193923943973},{"$f":" Inp_Depreciation!AE$393","v":1.7368193923943973},{"$f":" Inp_Depreciation!AF$393","v":1.7368193923943973},{"$f":" Inp_Depreciation!AG$393","v":1.7368193923943973},{"$f":" Inp_Depreciation!AH$393","v":1.7368193923943973},{"$f":" Inp_Depreciation!AI$393","v":1.7368193923943973},{"$f":" Inp_Depreciation!AJ$393","v":1.7368193923943973},{"$f":" Inp_Depreciation!AK$393","v":1.7368193923943973},{"$f":" Inp_Depreciation!AL$393","v":1.7368193923943973},{"$f":" Inp_Depreciation!AM$393","v":1.7368193923943973},{"$f":" Inp_Depreciation!AN$393","v":1.7368193923943973},{"$f":" Inp_Depreciation!AO$393","v":1.7368193923943973},{"$f":" Inp_Depreciation!AP$393","v":1.7368193923943973},{"$f":" Inp_Depreciation!AQ$393","v":1.1578795949296015},{"$f":" Inp_Depreciation!AR$393","v":1.1578795949296015},{"$f":" Inp_Depreciation!AS$393","v":1.1578795949296015},{"$f":" Inp_Depreciation!AT$393","v":1.1578795949296015},{"$f":" Inp_Depreciation!AU$393","v":1.1578795949296015},{"$f":" Inp_Depreciation!AV$393","v":1.1578795949296015},{"$f":" Inp_Depreciation!AW$393","v":1.1578795949296015},{"$f":" Inp_Depreciation!AX$393","v":1.1578795949296015},{"$f":" Inp_Depreciation!AY$393","v":1.1578795949296015},{"$f":" Inp_Depreciation!AZ$393","v":1.1578795949296015},{"$f":" Inp_Depreciation!BA$393","v":1.1578795949296015},{"$f":" Inp_Depreciation!BB$393","v":1.1578795949296015},{"$f":" Inp_Depreciation!BC$393","v":1.1578795949296015},{"$f":" Inp_Depreciation!BD$393","v":1.1578795949296015},{"$f":" Inp_Depreciation!BE$393","v":1.1578795949296015},{"$f":" Inp_Depreciation!BF$393","v":1.1578795949296015},{"$f":" Inp_Depreciation!BG$393","v":1.1578795949296015},{"$f":" Inp_Depreciation!BH$393","v":1.1578795949296015},{"$f":" Inp_Depreciation!BI$393","v":1.1578795949296015},{"$f":" Inp_Depreciation!BJ$393","v":1.1578795949296015},{"$f":" Inp_Depreciation!BK$393","v":5.8821003623421562E-14},{"$f":" Inp_Depreciation!BL$393","v":0},{"$f":" Inp_Depreciation!BM$393","v":0},{"$f":" Inp_Depreciation!BN$393","v":0},{"$f":" Inp_Depreciation!BO$393","v":0},{"$f":" Inp_Depreciation!BP$393","v":0},{"$f":" Inp_Depreciation!BQ$393","v":0},{"$f":" Inp_Depreciation!BR$393","v":0},{"$f":" Inp_Depreciation!BS$393","v":0},{"$f":" Inp_Depreciation!BT$393","v":0},{"$f":" Inp_Depreciation!BU$393","v":0},{"$f":" Inp_Depreciation!BV$393","v":0},{"$f":" Inp_Depreciation!BW$393","v":0},{"$f":" Inp_Depreciation!BX$393","v":0},{"$f":" Inp_Depreciation!BY$393","v":0},{"$f":" Inp_Depreciation!BZ$393","v":0},{"$f":" Inp_Depreciation!CA$393","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$394","v":"Network capex add - 01 Apr 04 - depreciation inp - DN"},{"$f":" Inp_Depreciation!F$394","v":0},{"$f":" Inp_Depreciation!G$394","v":0},{"$f":" Inp_Depreciation!H$394","v":0},{"$f":" Inp_Depreciation!I$394","v":"GBP m"},{"$f":" Inp_Depreciation!J$394","v":0},{"$f":" Inp_Depreciation!K$394","v":47.314874146536077},{"$f":" Inp_Depreciation!L$394","v":0},{"$f":" Inp_Depreciation!M$394","v":0},{"$f":" Inp_Depreciation!N$394","v":0},{"$f":" Inp_Depreciation!O$394","v":0},{"$f":" Inp_Depreciation!P$394","v":0},{"$f":" Inp_Depreciation!Q$394","v":0},{"$f":" Inp_Depreciation!R$394","v":0},{"$f":" Inp_Depreciation!S$394","v":0},{"$f":" Inp_Depreciation!T$394","v":0},{"$f":" Inp_Depreciation!U$394","v":0},{"$f":" Inp_Depreciation!V$394","v":0},{"$f":" Inp_Depreciation!W$394","v":0},{"$f":" Inp_Depreciation!X$394","v":1.4194462243960795},{"$f":" Inp_Depreciation!Y$394","v":1.4194462243960795},{"$f":" Inp_Depreciation!Z$394","v":1.4194462243960795},{"$f":" Inp_Depreciation!AA$394","v":1.4194462243960795},{"$f":" Inp_Depreciation!AB$394","v":1.4194462243960795},{"$f":" Inp_Depreciation!AC$394","v":1.4194462243960795},{"$f":" Inp_Depreciation!AD$394","v":1.4194462243960795},{"$f":" Inp_Depreciation!AE$394","v":1.4194462243960795},{"$f":" Inp_Depreciation!AF$394","v":1.4194462243960795},{"$f":" Inp_Depreciation!AG$394","v":1.4194462243960795},{"$f":" Inp_Depreciation!AH$394","v":1.4194462243960795},{"$f":" Inp_Depreciation!AI$394","v":1.4194462243960795},{"$f":" Inp_Depreciation!AJ$394","v":1.4194462243960795},{"$f":" Inp_Depreciation!AK$394","v":1.4194462243960795},{"$f":" Inp_Depreciation!AL$394","v":1.4194462243960795},{"$f":" Inp_Depreciation!AM$394","v":1.4194462243960795},{"$f":" Inp_Depreciation!AN$394","v":1.4194462243960795},{"$f":" Inp_Depreciation!AO$394","v":1.4194462243960795},{"$f":" Inp_Depreciation!AP$394","v":1.4194462243960795},{"$f":" Inp_Depreciation!AQ$394","v":1.4194462243960795},{"$f":" Inp_Depreciation!AR$394","v":0.94629748293072236},{"$f":" Inp_Depreciation!AS$394","v":0.94629748293072236},{"$f":" Inp_Depreciation!AT$394","v":0.94629748293072236},{"$f":" Inp_Depreciation!AU$394","v":0.94629748293072236},{"$f":" Inp_Depreciation!AV$394","v":0.94629748293072236},{"$f":" Inp_Depreciation!AW$394","v":0.94629748293072236},{"$f":" Inp_Depreciation!AX$394","v":0.94629748293072236},{"$f":" Inp_Depreciation!AY$394","v":0.94629748293072236},{"$f":" Inp_Depreciation!AZ$394","v":0.94629748293072236},{"$f":" Inp_Depreciation!BA$394","v":0.94629748293072236},{"$f":" Inp_Depreciation!BB$394","v":0.94629748293072236},{"$f":" Inp_Depreciation!BC$394","v":0.94629748293072236},{"$f":" Inp_Depreciation!BD$394","v":0.94629748293072236},{"$f":" Inp_Depreciation!BE$394","v":0.94629748293072236},{"$f":" Inp_Depreciation!BF$394","v":0.94629748293072236},{"$f":" Inp_Depreciation!BG$394","v":0.94629748293072236},{"$f":" Inp_Depreciation!BH$394","v":0.94629748293072236},{"$f":" Inp_Depreciation!BI$394","v":0.94629748293072236},{"$f":" Inp_Depreciation!BJ$394","v":0.94629748293072236},{"$f":" Inp_Depreciation!BK$394","v":0.9462974829307248},{"$f":" Inp_Depreciation!BL$394","v":1.7072762956457959E-14},{"$f":" Inp_Depreciation!BM$394","v":0},{"$f":" Inp_Depreciation!BN$394","v":0},{"$f":" Inp_Depreciation!BO$394","v":0},{"$f":" Inp_Depreciation!BP$394","v":0},{"$f":" Inp_Depreciation!BQ$394","v":0},{"$f":" Inp_Depreciation!BR$394","v":0},{"$f":" Inp_Depreciation!BS$394","v":0},{"$f":" Inp_Depreciation!BT$394","v":0},{"$f":" Inp_Depreciation!BU$394","v":0},{"$f":" Inp_Depreciation!BV$394","v":0},{"$f":" Inp_Depreciation!BW$394","v":0},{"$f":" Inp_Depreciation!BX$394","v":0},{"$f":" Inp_Depreciation!BY$394","v":0},{"$f":" Inp_Depreciation!BZ$394","v":0},{"$f":" Inp_Depreciation!CA$394","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$395","v":"Network capex add - 01 Apr 05 - depreciation inp - DN"},{"$f":" Inp_Depreciation!F$395","v":0},{"$f":" Inp_Depreciation!G$395","v":0},{"$f":" Inp_Depreciation!H$395","v":0},{"$f":" Inp_Depreciation!I$395","v":"GBP m"},{"$f":" Inp_Depreciation!J$395","v":0},{"$f":" Inp_Depreciation!K$395","v":53.127054253108589},{"$f":" Inp_Depreciation!L$395","v":0},{"$f":" Inp_Depreciation!M$395","v":0},{"$f":" Inp_Depreciation!N$395","v":0},{"$f":" Inp_Depreciation!O$395","v":0},{"$f":" Inp_Depreciation!P$395","v":0},{"$f":" Inp_Depreciation!Q$395","v":0},{"$f":" Inp_Depreciation!R$395","v":0},{"$f":" Inp_Depreciation!S$395","v":0},{"$f":" Inp_Depreciation!T$395","v":0},{"$f":" Inp_Depreciation!U$395","v":0},{"$f":" Inp_Depreciation!V$395","v":0},{"$f":" Inp_Depreciation!W$395","v":0},{"$f":" Inp_Depreciation!X$395","v":0},{"$f":" Inp_Depreciation!Y$395","v":1.5938116275932572},{"$f":" Inp_Depreciation!Z$395","v":1.5938116275932572},{"$f":" Inp_Depreciation!AA$395","v":1.5938116275932572},{"$f":" Inp_Depreciation!AB$395","v":1.5938116275932572},{"$f":" Inp_Depreciation!AC$395","v":1.5938116275932572},{"$f":" Inp_Depreciation!AD$395","v":1.5938116275932572},{"$f":" Inp_Depreciation!AE$395","v":1.5938116275932572},{"$f":" Inp_Depreciation!AF$395","v":1.5938116275932572},{"$f":" Inp_Depreciation!AG$395","v":1.5938116275932572},{"$f":" Inp_Depreciation!AH$395","v":1.5938116275932572},{"$f":" Inp_Depreciation!AI$395","v":1.5938116275932572},{"$f":" Inp_Depreciation!AJ$395","v":1.5938116275932572},{"$f":" Inp_Depreciation!AK$395","v":1.5938116275932572},{"$f":" Inp_Depreciation!AL$395","v":1.5938116275932572},{"$f":" Inp_Depreciation!AM$395","v":1.5938116275932572},{"$f":" Inp_Depreciation!AN$395","v":1.5938116275932572},{"$f":" Inp_Depreciation!AO$395","v":1.5938116275932572},{"$f":" Inp_Depreciation!AP$395","v":1.5938116275932572},{"$f":" Inp_Depreciation!AQ$395","v":1.5938116275932572},{"$f":" Inp_Depreciation!AR$395","v":1.5938116275932572},{"$f":" Inp_Depreciation!AS$395","v":1.0625410850621728},{"$f":" Inp_Depreciation!AT$395","v":1.0625410850621728},{"$f":" Inp_Depreciation!AU$395","v":1.0625410850621728},{"$f":" Inp_Depreciation!AV$395","v":1.0625410850621728},{"$f":" Inp_Depreciation!AW$395","v":1.0625410850621728},{"$f":" Inp_Depreciation!AX$395","v":1.0625410850621728},{"$f":" Inp_Depreciation!AY$395","v":1.0625410850621728},{"$f":" Inp_Depreciation!AZ$395","v":1.0625410850621728},{"$f":" Inp_Depreciation!BA$395","v":1.0625410850621728},{"$f":" Inp_Depreciation!BB$395","v":1.0625410850621728},{"$f":" Inp_Depreciation!BC$395","v":1.0625410850621728},{"$f":" Inp_Depreciation!BD$395","v":1.0625410850621728},{"$f":" Inp_Depreciation!BE$395","v":1.0625410850621728},{"$f":" Inp_Depreciation!BF$395","v":1.0625410850621728},{"$f":" Inp_Depreciation!BG$395","v":1.0625410850621728},{"$f":" Inp_Depreciation!BH$395","v":1.0625410850621728},{"$f":" Inp_Depreciation!BI$395","v":1.0625410850621728},{"$f":" Inp_Depreciation!BJ$395","v":1.0625410850621728},{"$f":" Inp_Depreciation!BK$395","v":1.0625410850621728},{"$f":" Inp_Depreciation!BL$395","v":1.0625410850621644},{"$f":" Inp_Depreciation!BM$395","v":0},{"$f":" Inp_Depreciation!BN$395","v":0},{"$f":" Inp_Depreciation!BO$395","v":0},{"$f":" Inp_Depreciation!BP$395","v":0},{"$f":" Inp_Depreciation!BQ$395","v":0},{"$f":" Inp_Depreciation!BR$395","v":0},{"$f":" Inp_Depreciation!BS$395","v":0},{"$f":" Inp_Depreciation!BT$395","v":0},{"$f":" Inp_Depreciation!BU$395","v":0},{"$f":" Inp_Depreciation!BV$395","v":0},{"$f":" Inp_Depreciation!BW$395","v":0},{"$f":" Inp_Depreciation!BX$395","v":0},{"$f":" Inp_Depreciation!BY$395","v":0},{"$f":" Inp_Depreciation!BZ$395","v":0},{"$f":" Inp_Depreciation!CA$395","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$396","v":"Network capex add - 01 Apr 06 - depreciation inp - DN"},{"$f":" Inp_Depreciation!F$396","v":0},{"$f":" Inp_Depreciation!G$396","v":0},{"$f":" Inp_Depreciation!H$396","v":0},{"$f":" Inp_Depreciation!I$396","v":"GBP m"},{"$f":" Inp_Depreciation!J$396","v":0},{"$f":" Inp_Depreciation!K$396","v":59.755130178804514},{"$f":" Inp_Depreciation!L$396","v":0},{"$f":" Inp_Depreciation!M$396","v":0},{"$f":" Inp_Depreciation!N$396","v":0},{"$f":" Inp_Depreciation!O$396","v":0},{"$f":" Inp_Depreciation!P$396","v":0},{"$f":" Inp_Depreciation!Q$396","v":0},{"$f":" Inp_Depreciation!R$396","v":0},{"$f":" Inp_Depreciation!S$396","v":0},{"$f":" Inp_Depreciation!T$396","v":0},{"$f":" Inp_Depreciation!U$396","v":0},{"$f":" Inp_Depreciation!V$396","v":0},{"$f":" Inp_Depreciation!W$396","v":0},{"$f":" Inp_Depreciation!X$396","v":0},{"$f":" Inp_Depreciation!Y$396","v":0},{"$f":" Inp_Depreciation!Z$396","v":1.7926539053641326},{"$f":" Inp_Depreciation!AA$396","v":1.7926539053641326},{"$f":" Inp_Depreciation!AB$396","v":1.7926539053641326},{"$f":" Inp_Depreciation!AC$396","v":1.7926539053641326},{"$f":" Inp_Depreciation!AD$396","v":1.7926539053641326},{"$f":" Inp_Depreciation!AE$396","v":1.7926539053641326},{"$f":" Inp_Depreciation!AF$396","v":1.7926539053641326},{"$f":" Inp_Depreciation!AG$396","v":1.7926539053641326},{"$f":" Inp_Depreciation!AH$396","v":1.7926539053641326},{"$f":" Inp_Depreciation!AI$396","v":1.7926539053641326},{"$f":" Inp_Depreciation!AJ$396","v":1.7926539053641326},{"$f":" Inp_Depreciation!AK$396","v":1.7926539053641326},{"$f":" Inp_Depreciation!AL$396","v":1.7926539053641326},{"$f":" Inp_Depreciation!AM$396","v":1.7926539053641326},{"$f":" Inp_Depreciation!AN$396","v":1.7926539053641326},{"$f":" Inp_Depreciation!AO$396","v":1.7926539053641326},{"$f":" Inp_Depreciation!AP$396","v":1.7926539053641326},{"$f":" Inp_Depreciation!AQ$396","v":1.7926539053641326},{"$f":" Inp_Depreciation!AR$396","v":1.7926539053641326},{"$f":" Inp_Depreciation!AS$396","v":1.7926539053641326},{"$f":" Inp_Depreciation!AT$396","v":1.195102603576089},{"$f":" Inp_Depreciation!AU$396","v":1.195102603576089},{"$f":" Inp_Depreciation!AV$396","v":1.195102603576089},{"$f":" Inp_Depreciation!AW$396","v":1.195102603576089},{"$f":" Inp_Depreciation!AX$396","v":1.195102603576089},{"$f":" Inp_Depreciation!AY$396","v":1.195102603576089},{"$f":" Inp_Depreciation!AZ$396","v":1.195102603576089},{"$f":" Inp_Depreciation!BA$396","v":1.195102603576089},{"$f":" Inp_Depreciation!BB$396","v":1.195102603576089},{"$f":" Inp_Depreciation!BC$396","v":1.195102603576089},{"$f":" Inp_Depreciation!BD$396","v":1.195102603576089},{"$f":" Inp_Depreciation!BE$396","v":1.195102603576089},{"$f":" Inp_Depreciation!BF$396","v":1.195102603576089},{"$f":" Inp_Depreciation!BG$396","v":1.195102603576089},{"$f":" Inp_Depreciation!BH$396","v":1.195102603576089},{"$f":" Inp_Depreciation!BI$396","v":1.195102603576089},{"$f":" Inp_Depreciation!BJ$396","v":1.195102603576089},{"$f":" Inp_Depreciation!BK$396","v":1.195102603576089},{"$f":" Inp_Depreciation!BL$396","v":1.195102603576089},{"$f":" Inp_Depreciation!BM$396","v":1.195102603576089},{"$f":" Inp_Depreciation!BN$396","v":6.8291051825831836E-14},{"$f":" Inp_Depreciation!BO$396","v":0},{"$f":" Inp_Depreciation!BP$396","v":0},{"$f":" Inp_Depreciation!BQ$396","v":0},{"$f":" Inp_Depreciation!BR$396","v":0},{"$f":" Inp_Depreciation!BS$396","v":0},{"$f":" Inp_Depreciation!BT$396","v":0},{"$f":" Inp_Depreciation!BU$396","v":0},{"$f":" Inp_Depreciation!BV$396","v":0},{"$f":" Inp_Depreciation!BW$396","v":0},{"$f":" Inp_Depreciation!BX$396","v":0},{"$f":" Inp_Depreciation!BY$396","v":0},{"$f":" Inp_Depreciation!BZ$396","v":0},{"$f":" Inp_Depreciation!CA$396","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$397","v":"Network capex add - 01 Apr 07 - depreciation inp - DN"},{"$f":" Inp_Depreciation!F$397","v":0},{"$f":" Inp_Depreciation!G$397","v":0},{"$f":" Inp_Depreciation!H$397","v":0},{"$f":" Inp_Depreciation!I$397","v":"GBP m"},{"$f":" Inp_Depreciation!J$397","v":0},{"$f":" Inp_Depreciation!K$397","v":62.554858693650878},{"$f":" Inp_Depreciation!L$397","v":0},{"$f":" Inp_Depreciation!M$397","v":0},{"$f":" Inp_Depreciation!N$397","v":0},{"$f":" Inp_Depreciation!O$397","v":0},{"$f":" Inp_Depreciation!P$397","v":0},{"$f":" Inp_Depreciation!Q$397","v":0},{"$f":" Inp_Depreciation!R$397","v":0},{"$f":" Inp_Depreciation!S$397","v":0},{"$f":" Inp_Depreciation!T$397","v":0},{"$f":" Inp_Depreciation!U$397","v":0},{"$f":" Inp_Depreciation!V$397","v":0},{"$f":" Inp_Depreciation!W$397","v":0},{"$f":" Inp_Depreciation!X$397","v":0},{"$f":" Inp_Depreciation!Y$397","v":0},{"$f":" Inp_Depreciation!Z$397","v":0},{"$f":" Inp_Depreciation!AA$397","v":1.8766457608095239},{"$f":" Inp_Depreciation!AB$397","v":1.8766457608095239},{"$f":" Inp_Depreciation!AC$397","v":1.8766457608095239},{"$f":" Inp_Depreciation!AD$397","v":1.8766457608095239},{"$f":" Inp_Depreciation!AE$397","v":1.8766457608095239},{"$f":" Inp_Depreciation!AF$397","v":1.8766457608095239},{"$f":" Inp_Depreciation!AG$397","v":1.8766457608095239},{"$f":" Inp_Depreciation!AH$397","v":1.8766457608095239},{"$f":" Inp_Depreciation!AI$397","v":1.8766457608095239},{"$f":" Inp_Depreciation!AJ$397","v":1.8766457608095239},{"$f":" Inp_Depreciation!AK$397","v":1.8766457608095239},{"$f":" Inp_Depreciation!AL$397","v":1.8766457608095239},{"$f":" Inp_Depreciation!AM$397","v":1.8766457608095239},{"$f":" Inp_Depreciation!AN$397","v":1.8766457608095239},{"$f":" Inp_Depreciation!AO$397","v":1.8766457608095239},{"$f":" Inp_Depreciation!AP$397","v":1.8766457608095239},{"$f":" Inp_Depreciation!AQ$397","v":1.8766457608095239},{"$f":" Inp_Depreciation!AR$397","v":1.8766457608095239},{"$f":" Inp_Depreciation!AS$397","v":1.8766457608095239},{"$f":" Inp_Depreciation!AT$397","v":1.8766457608095239},{"$f":" Inp_Depreciation!AU$397","v":1.2510971738730199},{"$f":" Inp_Depreciation!AV$397","v":1.2510971738730199},{"$f":" Inp_Depreciation!AW$397","v":1.2510971738730199},{"$f":" Inp_Depreciation!AX$397","v":1.2510971738730199},{"$f":" Inp_Depreciation!AY$397","v":1.2510971738730199},{"$f":" Inp_Depreciation!AZ$397","v":1.2510971738730199},{"$f":" Inp_Depreciation!BA$397","v":1.2510971738730199},{"$f":" Inp_Depreciation!BB$397","v":1.2510971738730199},{"$f":" Inp_Depreciation!BC$397","v":1.2510971738730199},{"$f":" Inp_Depreciation!BD$397","v":1.2510971738730199},{"$f":" Inp_Depreciation!BE$397","v":1.2510971738730199},{"$f":" Inp_Depreciation!BF$397","v":1.2510971738730199},{"$f":" Inp_Depreciation!BG$397","v":1.2510971738730199},{"$f":" Inp_Depreciation!BH$397","v":1.2510971738730199},{"$f":" Inp_Depreciation!BI$397","v":1.2510971738730199},{"$f":" Inp_Depreciation!BJ$397","v":1.2510971738730199},{"$f":" Inp_Depreciation!BK$397","v":1.2510971738730199},{"$f":" Inp_Depreciation!BL$397","v":1.2510971738730199},{"$f":" Inp_Depreciation!BM$397","v":1.2510971738730199},{"$f":" Inp_Depreciation!BN$397","v":1.2510971738730079},{"$f":" Inp_Depreciation!BO$397","v":0},{"$f":" Inp_Depreciation!BP$397","v":0},{"$f":" Inp_Depreciation!BQ$397","v":0},{"$f":" Inp_Depreciation!BR$397","v":0},{"$f":" Inp_Depreciation!BS$397","v":0},{"$f":" Inp_Depreciation!BT$397","v":0},{"$f":" Inp_Depreciation!BU$397","v":0},{"$f":" Inp_Depreciation!BV$397","v":0},{"$f":" Inp_Depreciation!BW$397","v":0},{"$f":" Inp_Depreciation!BX$397","v":0},{"$f":" Inp_Depreciation!BY$397","v":0},{"$f":" Inp_Depreciation!BZ$397","v":0},{"$f":" Inp_Depreciation!CA$397","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$398","v":"Network capex add - 01 Apr 08 - depreciation inp - DN"},{"$f":" Inp_Depreciation!F$398","v":0},{"$f":" Inp_Depreciation!G$398","v":0},{"$f":" Inp_Depreciation!H$398","v":0},{"$f":" Inp_Depreciation!I$398","v":"GBP m"},{"$f":" Inp_Depreciation!J$398","v":0},{"$f":" Inp_Depreciation!K$398","v":69.733695800498452},{"$f":" Inp_Depreciation!L$398","v":0},{"$f":" Inp_Depreciation!M$398","v":0},{"$f":" Inp_Depreciation!N$398","v":0},{"$f":" Inp_Depreciation!O$398","v":0},{"$f":" Inp_Depreciation!P$398","v":0},{"$f":" Inp_Depreciation!Q$398","v":0},{"$f":" Inp_Depreciation!R$398","v":0},{"$f":" Inp_Depreciation!S$398","v":0},{"$f":" Inp_Depreciation!T$398","v":0},{"$f":" Inp_Depreciation!U$398","v":0},{"$f":" Inp_Depreciation!V$398","v":0},{"$f":" Inp_Depreciation!W$398","v":0},{"$f":" Inp_Depreciation!X$398","v":0},{"$f":" Inp_Depreciation!Y$398","v":0},{"$f":" Inp_Depreciation!Z$398","v":0},{"$f":" Inp_Depreciation!AA$398","v":0},{"$f":" Inp_Depreciation!AB$398","v":2.0920108740149499},{"$f":" Inp_Depreciation!AC$398","v":2.0920108740149499},{"$f":" Inp_Depreciation!AD$398","v":2.0920108740149499},{"$f":" Inp_Depreciation!AE$398","v":2.0920108740149499},{"$f":" Inp_Depreciation!AF$398","v":2.0920108740149499},{"$f":" Inp_Depreciation!AG$398","v":2.0920108740149499},{"$f":" Inp_Depreciation!AH$398","v":2.0920108740149499},{"$f":" Inp_Depreciation!AI$398","v":2.0920108740149499},{"$f":" Inp_Depreciation!AJ$398","v":2.0920108740149499},{"$f":" Inp_Depreciation!AK$398","v":2.0920108740149499},{"$f":" Inp_Depreciation!AL$398","v":2.0920108740149499},{"$f":" Inp_Depreciation!AM$398","v":2.0920108740149499},{"$f":" Inp_Depreciation!AN$398","v":2.0920108740149499},{"$f":" Inp_Depreciation!AO$398","v":2.0920108740149499},{"$f":" Inp_Depreciation!AP$398","v":2.0920108740149499},{"$f":" Inp_Depreciation!AQ$398","v":2.0920108740149499},{"$f":" Inp_Depreciation!AR$398","v":2.0920108740149499},{"$f":" Inp_Depreciation!AS$398","v":2.0920108740149499},{"$f":" Inp_Depreciation!AT$398","v":2.0920108740149499},{"$f":" Inp_Depreciation!AU$398","v":2.0920108740149499},{"$f":" Inp_Depreciation!AV$398","v":1.3946739160099708},{"$f":" Inp_Depreciation!AW$398","v":1.3946739160099708},{"$f":" Inp_Depreciation!AX$398","v":1.3946739160099708},{"$f":" Inp_Depreciation!AY$398","v":1.3946739160099708},{"$f":" Inp_Depreciation!AZ$398","v":1.3946739160099708},{"$f":" Inp_Depreciation!BA$398","v":1.3946739160099708},{"$f":" Inp_Depreciation!BB$398","v":1.3946739160099708},{"$f":" Inp_Depreciation!BC$398","v":1.3946739160099708},{"$f":" Inp_Depreciation!BD$398","v":1.3946739160099708},{"$f":" Inp_Depreciation!BE$398","v":1.3946739160099708},{"$f":" Inp_Depreciation!BF$398","v":1.3946739160099708},{"$f":" Inp_Depreciation!BG$398","v":1.3946739160099708},{"$f":" Inp_Depreciation!BH$398","v":1.3946739160099708},{"$f":" Inp_Depreciation!BI$398","v":1.3946739160099708},{"$f":" Inp_Depreciation!BJ$398","v":1.3946739160099708},{"$f":" Inp_Depreciation!BK$398","v":1.3946739160099708},{"$f":" Inp_Depreciation!BL$398","v":1.3946739160099708},{"$f":" Inp_Depreciation!BM$398","v":1.3946739160099708},{"$f":" Inp_Depreciation!BN$398","v":1.3946739160099708},{"$f":" Inp_Depreciation!BO$398","v":1.3946739160099708},{"$f":" Inp_Depreciation!BP$398","v":5.9754670347602852E-14},{"$f":" Inp_Depreciation!BQ$398","v":0},{"$f":" Inp_Depreciation!BR$398","v":0},{"$f":" Inp_Depreciation!BS$398","v":0},{"$f":" Inp_Depreciation!BT$398","v":0},{"$f":" Inp_Depreciation!BU$398","v":0},{"$f":" Inp_Depreciation!BV$398","v":0},{"$f":" Inp_Depreciation!BW$398","v":0},{"$f":" Inp_Depreciation!BX$398","v":0},{"$f":" Inp_Depreciation!BY$398","v":0},{"$f":" Inp_Depreciation!BZ$398","v":0},{"$f":" Inp_Depreciation!CA$398","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$399","v":"Network capex add - 01 Apr 09 - depreciation inp - DN"},{"$f":" Inp_Depreciation!F$399","v":0},{"$f":" Inp_Depreciation!G$399","v":0},{"$f":" Inp_Depreciation!H$399","v":0},{"$f":" Inp_Depreciation!I$399","v":"GBP m"},{"$f":" Inp_Depreciation!J$399","v":0},{"$f":" Inp_Depreciation!K$399","v":70.570759913541607},{"$f":" Inp_Depreciation!L$399","v":0},{"$f":" Inp_Depreciation!M$399","v":0},{"$f":" Inp_Depreciation!N$399","v":0},{"$f":" Inp_Depreciation!O$399","v":0},{"$f":" Inp_Depreciation!P$399","v":0},{"$f":" Inp_Depreciation!Q$399","v":0},{"$f":" Inp_Depreciation!R$399","v":0},{"$f":" Inp_Depreciation!S$399","v":0},{"$f":" Inp_Depreciation!T$399","v":0},{"$f":" Inp_Depreciation!U$399","v":0},{"$f":" Inp_Depreciation!V$399","v":0},{"$f":" Inp_Depreciation!W$399","v":0},{"$f":" Inp_Depreciation!X$399","v":0},{"$f":" Inp_Depreciation!Y$399","v":0},{"$f":" Inp_Depreciation!Z$399","v":0},{"$f":" Inp_Depreciation!AA$399","v":0},{"$f":" Inp_Depreciation!AB$399","v":0},{"$f":" Inp_Depreciation!AC$399","v":2.1171227974062501},{"$f":" Inp_Depreciation!AD$399","v":2.1171227974062501},{"$f":" Inp_Depreciation!AE$399","v":2.1171227974062501},{"$f":" Inp_Depreciation!AF$399","v":2.1171227974062501},{"$f":" Inp_Depreciation!AG$399","v":2.1171227974062501},{"$f":" Inp_Depreciation!AH$399","v":2.1171227974062501},{"$f":" Inp_Depreciation!AI$399","v":2.1171227974062501},{"$f":" Inp_Depreciation!AJ$399","v":2.1171227974062501},{"$f":" Inp_Depreciation!AK$399","v":2.1171227974062501},{"$f":" Inp_Depreciation!AL$399","v":2.1171227974062501},{"$f":" Inp_Depreciation!AM$399","v":2.1171227974062501},{"$f":" Inp_Depreciation!AN$399","v":2.1171227974062501},{"$f":" Inp_Depreciation!AO$399","v":2.1171227974062501},{"$f":" Inp_Depreciation!AP$399","v":2.1171227974062501},{"$f":" Inp_Depreciation!AQ$399","v":2.1171227974062501},{"$f":" Inp_Depreciation!AR$399","v":2.1171227974062501},{"$f":" Inp_Depreciation!AS$399","v":2.1171227974062501},{"$f":" Inp_Depreciation!AT$399","v":2.1171227974062501},{"$f":" Inp_Depreciation!AU$399","v":2.1171227974062501},{"$f":" Inp_Depreciation!AV$399","v":2.1171227974062501},{"$f":" Inp_Depreciation!AW$399","v":1.4114151982708332},{"$f":" Inp_Depreciation!AX$399","v":1.4114151982708332},{"$f":" Inp_Depreciation!AY$399","v":1.4114151982708332},{"$f":" Inp_Depreciation!AZ$399","v":1.4114151982708332},{"$f":" Inp_Depreciation!BA$399","v":1.4114151982708332},{"$f":" Inp_Depreciation!BB$399","v":1.4114151982708332},{"$f":" Inp_Depreciation!BC$399","v":1.4114151982708332},{"$f":" Inp_Depreciation!BD$399","v":1.4114151982708332},{"$f":" Inp_Depreciation!BE$399","v":1.4114151982708332},{"$f":" Inp_Depreciation!BF$399","v":1.4114151982708332},{"$f":" Inp_Depreciation!BG$399","v":1.4114151982708332},{"$f":" Inp_Depreciation!BH$399","v":1.4114151982708332},{"$f":" Inp_Depreciation!BI$399","v":1.4114151982708332},{"$f":" Inp_Depreciation!BJ$399","v":1.4114151982708332},{"$f":" Inp_Depreciation!BK$399","v":1.4114151982708332},{"$f":" Inp_Depreciation!BL$399","v":1.4114151982708332},{"$f":" Inp_Depreciation!BM$399","v":1.4114151982708332},{"$f":" Inp_Depreciation!BN$399","v":1.4114151982708332},{"$f":" Inp_Depreciation!BO$399","v":1.4114151982708332},{"$f":" Inp_Depreciation!BP$399","v":1.4114151982708092},{"$f":" Inp_Depreciation!BQ$399","v":0},{"$f":" Inp_Depreciation!BR$399","v":0},{"$f":" Inp_Depreciation!BS$399","v":0},{"$f":" Inp_Depreciation!BT$399","v":0},{"$f":" Inp_Depreciation!BU$399","v":0},{"$f":" Inp_Depreciation!BV$399","v":0},{"$f":" Inp_Depreciation!BW$399","v":0},{"$f":" Inp_Depreciation!BX$399","v":0},{"$f":" Inp_Depreciation!BY$399","v":0},{"$f":" Inp_Depreciation!BZ$399","v":0},{"$f":" Inp_Depreciation!CA$399","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$400","v":"Network capex add - 01 Apr 10 - depreciation inp - DN"},{"$f":" Inp_Depreciation!F$400","v":0},{"$f":" Inp_Depreciation!G$400","v":0},{"$f":" Inp_Depreciation!H$400","v":0},{"$f":" Inp_Depreciation!I$400","v":"GBP m"},{"$f":" Inp_Depreciation!J$400","v":0},{"$f":" Inp_Depreciation!K$400","v":70.42749860529463},{"$f":" Inp_Depreciation!L$400","v":0},{"$f":" Inp_Depreciation!M$400","v":0},{"$f":" Inp_Depreciation!N$400","v":0},{"$f":" Inp_Depreciation!O$400","v":0},{"$f":" Inp_Depreciation!P$400","v":0},{"$f":" Inp_Depreciation!Q$400","v":0},{"$f":" Inp_Depreciation!R$400","v":0},{"$f":" Inp_Depreciation!S$400","v":0},{"$f":" Inp_Depreciation!T$400","v":0},{"$f":" Inp_Depreciation!U$400","v":0},{"$f":" Inp_Depreciation!V$400","v":0},{"$f":" Inp_Depreciation!W$400","v":0},{"$f":" Inp_Depreciation!X$400","v":0},{"$f":" Inp_Depreciation!Y$400","v":0},{"$f":" Inp_Depreciation!Z$400","v":0},{"$f":" Inp_Depreciation!AA$400","v":0},{"$f":" Inp_Depreciation!AB$400","v":0},{"$f":" Inp_Depreciation!AC$400","v":0},{"$f":" Inp_Depreciation!AD$400","v":2.1128249581588361},{"$f":" Inp_Depreciation!AE$400","v":2.1128249581588361},{"$f":" Inp_Depreciation!AF$400","v":2.1128249581588361},{"$f":" Inp_Depreciation!AG$400","v":2.1128249581588361},{"$f":" Inp_Depreciation!AH$400","v":2.1128249581588361},{"$f":" Inp_Depreciation!AI$400","v":2.1128249581588361},{"$f":" Inp_Depreciation!AJ$400","v":2.1128249581588361},{"$f":" Inp_Depreciation!AK$400","v":2.1128249581588361},{"$f":" Inp_Depreciation!AL$400","v":2.1128249581588361},{"$f":" Inp_Depreciation!AM$400","v":2.1128249581588361},{"$f":" Inp_Depreciation!AN$400","v":2.1128249581588361},{"$f":" Inp_Depreciation!AO$400","v":2.1128249581588361},{"$f":" Inp_Depreciation!AP$400","v":2.1128249581588361},{"$f":" Inp_Depreciation!AQ$400","v":2.1128249581588361},{"$f":" Inp_Depreciation!AR$400","v":2.1128249581588361},{"$f":" Inp_Depreciation!AS$400","v":2.1128249581588361},{"$f":" Inp_Depreciation!AT$400","v":2.1128249581588361},{"$f":" Inp_Depreciation!AU$400","v":2.1128249581588361},{"$f":" Inp_Depreciation!AV$400","v":2.1128249581588361},{"$f":" Inp_Depreciation!AW$400","v":2.1128249581588361},{"$f":" Inp_Depreciation!AX$400","v":1.4085499721058945},{"$f":" Inp_Depreciation!AY$400","v":1.4085499721058945},{"$f":" Inp_Depreciation!AZ$400","v":1.4085499721058945},{"$f":" Inp_Depreciation!BA$400","v":1.4085499721058945},{"$f":" Inp_Depreciation!BB$400","v":1.4085499721058945},{"$f":" Inp_Depreciation!BC$400","v":1.4085499721058945},{"$f":" Inp_Depreciation!BD$400","v":1.4085499721058945},{"$f":" Inp_Depreciation!BE$400","v":1.4085499721058945},{"$f":" Inp_Depreciation!BF$400","v":1.4085499721058945},{"$f":" Inp_Depreciation!BG$400","v":1.4085499721058945},{"$f":" Inp_Depreciation!BH$400","v":1.4085499721058945},{"$f":" Inp_Depreciation!BI$400","v":1.4085499721058945},{"$f":" Inp_Depreciation!BJ$400","v":1.4085499721058945},{"$f":" Inp_Depreciation!BK$400","v":1.4085499721058945},{"$f":" Inp_Depreciation!BL$400","v":1.4085499721058945},{"$f":" Inp_Depreciation!BM$400","v":1.4085499721058945},{"$f":" Inp_Depreciation!BN$400","v":1.4085499721058945},{"$f":" Inp_Depreciation!BO$400","v":1.4085499721058945},{"$f":" Inp_Depreciation!BP$400","v":1.4085499721058945},{"$f":" Inp_Depreciation!BQ$400","v":1.4085499721058945},{"$f":" Inp_Depreciation!BR$400","v":2.5609144434686937E-14},{"$f":" Inp_Depreciation!BS$400","v":0},{"$f":" Inp_Depreciation!BT$400","v":0},{"$f":" Inp_Depreciation!BU$400","v":0},{"$f":" Inp_Depreciation!BV$400","v":0},{"$f":" Inp_Depreciation!BW$400","v":0},{"$f":" Inp_Depreciation!BX$400","v":0},{"$f":" Inp_Depreciation!BY$400","v":0},{"$f":" Inp_Depreciation!BZ$400","v":0},{"$f":" Inp_Depreciation!CA$400","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$401","v":"Network capex add - 01 Apr 11 - depreciation inp - DN"},{"$f":" Inp_Depreciation!F$401","v":0},{"$f":" Inp_Depreciation!G$401","v":0},{"$f":" Inp_Depreciation!H$401","v":0},{"$f":" Inp_Depreciation!I$401","v":"GBP m"},{"$f":" Inp_Depreciation!J$401","v":0},{"$f":" Inp_Depreciation!K$401","v":65.224679546000246},{"$f":" Inp_Depreciation!L$401","v":0},{"$f":" Inp_Depreciation!M$401","v":0},{"$f":" Inp_Depreciation!N$401","v":0},{"$f":" Inp_Depreciation!O$401","v":0},{"$f":" Inp_Depreciation!P$401","v":0},{"$f":" Inp_Depreciation!Q$401","v":0},{"$f":" Inp_Depreciation!R$401","v":0},{"$f":" Inp_Depreciation!S$401","v":0},{"$f":" Inp_Depreciation!T$401","v":0},{"$f":" Inp_Depreciation!U$401","v":0},{"$f":" Inp_Depreciation!V$401","v":0},{"$f":" Inp_Depreciation!W$401","v":0},{"$f":" Inp_Depreciation!X$401","v":0},{"$f":" Inp_Depreciation!Y$401","v":0},{"$f":" Inp_Depreciation!Z$401","v":0},{"$f":" Inp_Depreciation!AA$401","v":0},{"$f":" Inp_Depreciation!AB$401","v":0},{"$f":" Inp_Depreciation!AC$401","v":0},{"$f":" Inp_Depreciation!AD$401","v":0},{"$f":" Inp_Depreciation!AE$401","v":1.9567403863800121},{"$f":" Inp_Depreciation!AF$401","v":1.9567403863800121},{"$f":" Inp_Depreciation!AG$401","v":1.9567403863800121},{"$f":" Inp_Depreciation!AH$401","v":1.9567403863800121},{"$f":" Inp_Depreciation!AI$401","v":1.9567403863800121},{"$f":" Inp_Depreciation!AJ$401","v":1.9567403863800121},{"$f":" Inp_Depreciation!AK$401","v":1.9567403863800121},{"$f":" Inp_Depreciation!AL$401","v":1.9567403863800121},{"$f":" Inp_Depreciation!AM$401","v":1.9567403863800121},{"$f":" Inp_Depreciation!AN$401","v":1.9567403863800121},{"$f":" Inp_Depreciation!AO$401","v":1.9567403863800121},{"$f":" Inp_Depreciation!AP$401","v":1.9567403863800121},{"$f":" Inp_Depreciation!AQ$401","v":1.9567403863800121},{"$f":" Inp_Depreciation!AR$401","v":1.9567403863800121},{"$f":" Inp_Depreciation!AS$401","v":1.9567403863800121},{"$f":" Inp_Depreciation!AT$401","v":1.9567403863800121},{"$f":" Inp_Depreciation!AU$401","v":1.9567403863800121},{"$f":" Inp_Depreciation!AV$401","v":1.9567403863800121},{"$f":" Inp_Depreciation!AW$401","v":1.9567403863800121},{"$f":" Inp_Depreciation!AX$401","v":1.9567403863800121},{"$f":" Inp_Depreciation!AY$401","v":1.3044935909200042},{"$f":" Inp_Depreciation!AZ$401","v":1.3044935909200042},{"$f":" Inp_Depreciation!BA$401","v":1.3044935909200042},{"$f":" Inp_Depreciation!BB$401","v":1.3044935909200042},{"$f":" Inp_Depreciation!BC$401","v":1.3044935909200042},{"$f":" Inp_Depreciation!BD$401","v":1.3044935909200042},{"$f":" Inp_Depreciation!BE$401","v":1.3044935909200042},{"$f":" Inp_Depreciation!BF$401","v":1.3044935909200042},{"$f":" Inp_Depreciation!BG$401","v":1.3044935909200042},{"$f":" Inp_Depreciation!BH$401","v":1.3044935909200042},{"$f":" Inp_Depreciation!BI$401","v":1.3044935909200042},{"$f":" Inp_Depreciation!BJ$401","v":1.3044935909200042},{"$f":" Inp_Depreciation!BK$401","v":1.3044935909200042},{"$f":" Inp_Depreciation!BL$401","v":1.3044935909200042},{"$f":" Inp_Depreciation!BM$401","v":1.3044935909200042},{"$f":" Inp_Depreciation!BN$401","v":1.3044935909200042},{"$f":" Inp_Depreciation!BO$401","v":1.3044935909200042},{"$f":" Inp_Depreciation!BP$401","v":1.3044935909200042},{"$f":" Inp_Depreciation!BQ$401","v":1.3044935909200042},{"$f":" Inp_Depreciation!BR$401","v":1.304493590919944},{"$f":" Inp_Depreciation!BS$401","v":0},{"$f":" Inp_Depreciation!BT$401","v":0},{"$f":" Inp_Depreciation!BU$401","v":0},{"$f":" Inp_Depreciation!BV$401","v":0},{"$f":" Inp_Depreciation!BW$401","v":0},{"$f":" Inp_Depreciation!BX$401","v":0},{"$f":" Inp_Depreciation!BY$401","v":0},{"$f":" Inp_Depreciation!BZ$401","v":0},{"$f":" Inp_Depreciation!CA$401","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$402","v":"Network capex add - 01 Oct 12 - depreciation inp - DN"},{"$f":" Inp_Depreciation!F$402","v":0},{"$f":" Inp_Depreciation!G$402","v":0},{"$f":" Inp_Depreciation!H$402","v":0},{"$f":" Inp_Depreciation!I$402","v":"GBP m"},{"$f":" Inp_Depreciation!J$402","v":0},{"$f":" Inp_Depreciation!K$402","v":50.58430108917424},{"$f":" Inp_Depreciation!L$402","v":0},{"$f":" Inp_Depreciation!M$402","v":0},{"$f":" Inp_Depreciation!N$402","v":0},{"$f":" Inp_Depreciation!O$402","v":0},{"$f":" Inp_Depreciation!P$402","v":0},{"$f":" Inp_Depreciation!Q$402","v":0},{"$f":" Inp_Depreciation!R$402","v":0},{"$f":" Inp_Depreciation!S$402","v":0},{"$f":" Inp_Depreciation!T$402","v":0},{"$f":" Inp_Depreciation!U$402","v":0},{"$f":" Inp_Depreciation!V$402","v":0},{"$f":" Inp_Depreciation!W$402","v":0},{"$f":" Inp_Depreciation!X$402","v":0},{"$f":" Inp_Depreciation!Y$402","v":0},{"$f":" Inp_Depreciation!Z$402","v":0},{"$f":" Inp_Depreciation!AA$402","v":0},{"$f":" Inp_Depreciation!AB$402","v":0},{"$f":" Inp_Depreciation!AC$402","v":0},{"$f":" Inp_Depreciation!AD$402","v":0},{"$f":" Inp_Depreciation!AE$402","v":0},{"$f":" Inp_Depreciation!AF$402","v":0.75876451633761377},{"$f":" Inp_Depreciation!AG$402","v":1.51752903267523},{"$f":" Inp_Depreciation!AH$402","v":1.51752903267523},{"$f":" Inp_Depreciation!AI$402","v":1.51752903267523},{"$f":" Inp_Depreciation!AJ$402","v":1.51752903267523},{"$f":" Inp_Depreciation!AK$402","v":1.51752903267523},{"$f":" Inp_Depreciation!AL$402","v":1.51752903267523},{"$f":" Inp_Depreciation!AM$402","v":1.51752903267523},{"$f":" Inp_Depreciation!AN$402","v":1.51752903267523},{"$f":" Inp_Depreciation!AO$402","v":1.51752903267523},{"$f":" Inp_Depreciation!AP$402","v":1.51752903267523},{"$f":" Inp_Depreciation!AQ$402","v":1.51752903267523},{"$f":" Inp_Depreciation!AR$402","v":1.51752903267523},{"$f":" Inp_Depreciation!AS$402","v":1.51752903267523},{"$f":" Inp_Depreciation!AT$402","v":1.51752903267523},{"$f":" Inp_Depreciation!AU$402","v":1.51752903267523},{"$f":" Inp_Depreciation!AV$402","v":1.51752903267523},{"$f":" Inp_Depreciation!AW$402","v":1.51752903267523},{"$f":" Inp_Depreciation!AX$402","v":1.51752903267523},{"$f":" Inp_Depreciation!AY$402","v":1.51752903267523},{"$f":" Inp_Depreciation!AZ$402","v":1.5175730073042433},{"$f":" Inp_Depreciation!BA$402","v":1.0116860217834853},{"$f":" Inp_Depreciation!BB$402","v":1.0116860217834853},{"$f":" Inp_Depreciation!BC$402","v":1.0116860217834853},{"$f":" Inp_Depreciation!BD$402","v":1.0116860217834853},{"$f":" Inp_Depreciation!BE$402","v":1.0116860217834853},{"$f":" Inp_Depreciation!BF$402","v":1.0116860217834853},{"$f":" Inp_Depreciation!BG$402","v":1.0116860217834853},{"$f":" Inp_Depreciation!BH$402","v":1.0116860217834853},{"$f":" Inp_Depreciation!BI$402","v":1.0116860217834853},{"$f":" Inp_Depreciation!BJ$402","v":1.0116860217834853},{"$f":" Inp_Depreciation!BK$402","v":1.0116860217834853},{"$f":" Inp_Depreciation!BL$402","v":1.0116860217834853},{"$f":" Inp_Depreciation!BM$402","v":1.0116860217834853},{"$f":" Inp_Depreciation!BN$402","v":1.0116860217834853},{"$f":" Inp_Depreciation!BO$402","v":1.0116860217834853},{"$f":" Inp_Depreciation!BP$402","v":1.0116860217834853},{"$f":" Inp_Depreciation!BQ$402","v":1.0116860217834853},{"$f":" Inp_Depreciation!BR$402","v":1.0116860217834853},{"$f":" Inp_Depreciation!BS$402","v":1.0116860217834853},{"$f":" Inp_Depreciation!BT$402","v":0.25287753081683062},{"$f":" Inp_Depreciation!BU$402","v":0},{"$f":" Inp_Depreciation!BV$402","v":0},{"$f":" Inp_Depreciation!BW$402","v":0},{"$f":" Inp_Depreciation!BX$402","v":0},{"$f":" Inp_Depreciation!BY$402","v":0},{"$f":" Inp_Depreciation!BZ$402","v":0},{"$f":" Inp_Depreciation!CA$402","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$403","v":"Network capex add - 01 Oct 13 - depreciation inp - DN"},{"$f":" Inp_Depreciation!F$403","v":0},{"$f":" Inp_Depreciation!G$403","v":0},{"$f":" Inp_Depreciation!H$403","v":0},{"$f":" Inp_Depreciation!I$403","v":"GBP m"},{"$f":" Inp_Depreciation!J$403","v":0},{"$f":" Inp_Depreciation!K$403","v":51.018642440988721},{"$f":" Inp_Depreciation!L$403","v":0},{"$f":" Inp_Depreciation!M$403","v":0},{"$f":" Inp_Depreciation!N$403","v":0},{"$f":" Inp_Depreciation!O$403","v":0},{"$f":" Inp_Depreciation!P$403","v":0},{"$f":" Inp_Depreciation!Q$403","v":0},{"$f":" Inp_Depreciation!R$403","v":0},{"$f":" Inp_Depreciation!S$403","v":0},{"$f":" Inp_Depreciation!T$403","v":0},{"$f":" Inp_Depreciation!U$403","v":0},{"$f":" Inp_Depreciation!V$403","v":0},{"$f":" Inp_Depreciation!W$403","v":0},{"$f":" Inp_Depreciation!X$403","v":0},{"$f":" Inp_Depreciation!Y$403","v":0},{"$f":" Inp_Depreciation!Z$403","v":0},{"$f":" Inp_Depreciation!AA$403","v":0},{"$f":" Inp_Depreciation!AB$403","v":0},{"$f":" Inp_Depreciation!AC$403","v":0},{"$f":" Inp_Depreciation!AD$403","v":0},{"$f":" Inp_Depreciation!AE$403","v":0},{"$f":" Inp_Depreciation!AF$403","v":0},{"$f":" Inp_Depreciation!AG$403","v":0.76527963661483245},{"$f":" Inp_Depreciation!AH$403","v":1.5305592732296625},{"$f":" Inp_Depreciation!AI$403","v":1.5305592732296625},{"$f":" Inp_Depreciation!AJ$403","v":1.5305592732296625},{"$f":" Inp_Depreciation!AK$403","v":1.5305592732296625},{"$f":" Inp_Depreciation!AL$403","v":1.5305592732296625},{"$f":" Inp_Depreciation!AM$403","v":1.5305592732296625},{"$f":" Inp_Depreciation!AN$403","v":1.5305592732296625},{"$f":" Inp_Depreciation!AO$403","v":1.5305592732296625},{"$f":" Inp_Depreciation!AP$403","v":1.5305592732296625},{"$f":" Inp_Depreciation!AQ$403","v":1.5305592732296625},{"$f":" Inp_Depreciation!AR$403","v":1.5305592732296625},{"$f":" Inp_Depreciation!AS$403","v":1.5305592732296625},{"$f":" Inp_Depreciation!AT$403","v":1.5305592732296625},{"$f":" Inp_Depreciation!AU$403","v":1.5305592732296625},{"$f":" Inp_Depreciation!AV$403","v":1.5305592732296625},{"$f":" Inp_Depreciation!AW$403","v":1.5305592732296625},{"$f":" Inp_Depreciation!AX$403","v":1.5305592732296625},{"$f":" Inp_Depreciation!AY$403","v":1.5305592732296625},{"$f":" Inp_Depreciation!AZ$403","v":1.5305592732296625},{"$f":" Inp_Depreciation!BA$403","v":1.5306486737808809},{"$f":" Inp_Depreciation!BB$403","v":1.0203728488197754},{"$f":" Inp_Depreciation!BC$403","v":1.0203728488197754},{"$f":" Inp_Depreciation!BD$403","v":1.0203728488197754},{"$f":" Inp_Depreciation!BE$403","v":1.0203728488197754},{"$f":" Inp_Depreciation!BF$403","v":1.0203728488197754},{"$f":" Inp_Depreciation!BG$403","v":1.0203728488197754},{"$f":" Inp_Depreciation!BH$403","v":1.0203728488197754},{"$f":" Inp_Depreciation!BI$403","v":1.0203728488197754},{"$f":" Inp_Depreciation!BJ$403","v":1.0203728488197754},{"$f":" Inp_Depreciation!BK$403","v":1.0203728488197754},{"$f":" Inp_Depreciation!BL$403","v":1.0203728488197754},{"$f":" Inp_Depreciation!BM$403","v":1.0203728488197754},{"$f":" Inp_Depreciation!BN$403","v":1.0203728488197754},{"$f":" Inp_Depreciation!BO$403","v":1.0203728488197754},{"$f":" Inp_Depreciation!BP$403","v":1.0203728488197754},{"$f":" Inp_Depreciation!BQ$403","v":1.0203728488197754},{"$f":" Inp_Depreciation!BR$403","v":1.0203728488197754},{"$f":" Inp_Depreciation!BS$403","v":1.0203728488197754},{"$f":" Inp_Depreciation!BT$403","v":1.0203728488197754},{"$f":" Inp_Depreciation!BU$403","v":0.25500381165367647},{"$f":" Inp_Depreciation!BV$403","v":0},{"$f":" Inp_Depreciation!BW$403","v":0},{"$f":" Inp_Depreciation!BX$403","v":0},{"$f":" Inp_Depreciation!BY$403","v":0},{"$f":" Inp_Depreciation!BZ$403","v":0},{"$f":" Inp_Depreciation!CA$403","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$404","v":"Network capex add - 01 Oct 14 - depreciation inp - DN"},{"$f":" Inp_Depreciation!F$404","v":0},{"$f":" Inp_Depreciation!G$404","v":0},{"$f":" Inp_Depreciation!H$404","v":0},{"$f":" Inp_Depreciation!I$404","v":"GBP m"},{"$f":" Inp_Depreciation!J$404","v":0},{"$f":" Inp_Depreciation!K$404","v":58.04784973877922},{"$f":" Inp_Depreciation!L$404","v":0},{"$f":" Inp_Depreciation!M$404","v":0},{"$f":" Inp_Depreciation!N$404","v":0},{"$f":" Inp_Depreciation!O$404","v":0},{"$f":" Inp_Depreciation!P$404","v":0},{"$f":" Inp_Depreciation!Q$404","v":0},{"$f":" Inp_Depreciation!R$404","v":0},{"$f":" Inp_Depreciation!S$404","v":0},{"$f":" Inp_Depreciation!T$404","v":0},{"$f":" Inp_Depreciation!U$404","v":0},{"$f":" Inp_Depreciation!V$404","v":0},{"$f":" Inp_Depreciation!W$404","v":0},{"$f":" Inp_Depreciation!X$404","v":0},{"$f":" Inp_Depreciation!Y$404","v":0},{"$f":" Inp_Depreciation!Z$404","v":0},{"$f":" Inp_Depreciation!AA$404","v":0},{"$f":" Inp_Depreciation!AB$404","v":0},{"$f":" Inp_Depreciation!AC$404","v":0},{"$f":" Inp_Depreciation!AD$404","v":0},{"$f":" Inp_Depreciation!AE$404","v":0},{"$f":" Inp_Depreciation!AF$404","v":0},{"$f":" Inp_Depreciation!AG$404","v":0},{"$f":" Inp_Depreciation!AH$404","v":0.87071774608168795},{"$f":" Inp_Depreciation!AI$404","v":1.7414354921633781},{"$f":" Inp_Depreciation!AJ$404","v":1.7414354921633781},{"$f":" Inp_Depreciation!AK$404","v":1.7414354921633781},{"$f":" Inp_Depreciation!AL$404","v":1.7414354921633781},{"$f":" Inp_Depreciation!AM$404","v":1.7414354921633781},{"$f":" Inp_Depreciation!AN$404","v":1.7414354921633781},{"$f":" Inp_Depreciation!AO$404","v":1.7414354921633781},{"$f":" Inp_Depreciation!AP$404","v":1.7414354921633781},{"$f":" Inp_Depreciation!AQ$404","v":1.7414354921633781},{"$f":" Inp_Depreciation!AR$404","v":1.7414354921633781},{"$f":" Inp_Depreciation!AS$404","v":1.7414354921633781},{"$f":" Inp_Depreciation!AT$404","v":1.7414354921633781},{"$f":" Inp_Depreciation!AU$404","v":1.7414354921633781},{"$f":" Inp_Depreciation!AV$404","v":1.7414354921633781},{"$f":" Inp_Depreciation!AW$404","v":1.7414354921633781},{"$f":" Inp_Depreciation!AX$404","v":1.7414354921633781},{"$f":" Inp_Depreciation!AY$404","v":1.7414354921633781},{"$f":" Inp_Depreciation!AZ$404","v":1.7414354921633781},{"$f":" Inp_Depreciation!BA$404","v":1.7414354921633781},{"$f":" Inp_Depreciation!BB$404","v":1.7415466206356003},{"$f":" Inp_Depreciation!BC$404","v":1.1609569947755849},{"$f":" Inp_Depreciation!BD$404","v":1.1609569947755849},{"$f":" Inp_Depreciation!BE$404","v":1.1609569947755849},{"$f":" Inp_Depreciation!BF$404","v":1.1609569947755849},{"$f":" Inp_Depreciation!BG$404","v":1.1609569947755849},{"$f":" Inp_Depreciation!BH$404","v":1.1609569947755849},{"$f":" Inp_Depreciation!BI$404","v":1.1609569947755849},{"$f":" Inp_Depreciation!BJ$404","v":1.1609569947755849},{"$f":" Inp_Depreciation!BK$404","v":1.1609569947755849},{"$f":" Inp_Depreciation!BL$404","v":1.1609569947755849},{"$f":" Inp_Depreciation!BM$404","v":1.1609569947755849},{"$f":" Inp_Depreciation!BN$404","v":1.1609569947755849},{"$f":" Inp_Depreciation!BO$404","v":1.1609569947755849},{"$f":" Inp_Depreciation!BP$404","v":1.1609569947755849},{"$f":" Inp_Depreciation!BQ$404","v":1.1609569947755849},{"$f":" Inp_Depreciation!BR$404","v":1.1609569947755849},{"$f":" Inp_Depreciation!BS$404","v":1.1609569947755849},{"$f":" Inp_Depreciation!BT$404","v":1.1609569947755849},{"$f":" Inp_Depreciation!BU$404","v":1.1609569947755849},{"$f":" Inp_Depreciation!BV$404","v":0.29012812022168932},{"$f":" Inp_Depreciation!BW$404","v":0},{"$f":" Inp_Depreciation!BX$404","v":0},{"$f":" Inp_Depreciation!BY$404","v":0},{"$f":" Inp_Depreciation!BZ$404","v":0},{"$f":" Inp_Depreciation!CA$404","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$405","v":"Network capex add - 01 Oct 15 - depreciation inp - DN"},{"$f":" Inp_Depreciation!F$405","v":0},{"$f":" Inp_Depreciation!G$405","v":0},{"$f":" Inp_Depreciation!H$405","v":0},{"$f":" Inp_Depreciation!I$405","v":"GBP m"},{"$f":" Inp_Depreciation!J$405","v":0},{"$f":" Inp_Depreciation!K$405","v":65.957691193112325},{"$f":" Inp_Depreciation!L$405","v":0},{"$f":" Inp_Depreciation!M$405","v":0},{"$f":" Inp_Depreciation!N$405","v":0},{"$f":" Inp_Depreciation!O$405","v":0},{"$f":" Inp_Depreciation!P$405","v":0},{"$f":" Inp_Depreciation!Q$405","v":0},{"$f":" Inp_Depreciation!R$405","v":0},{"$f":" Inp_Depreciation!S$405","v":0},{"$f":" Inp_Depreciation!T$405","v":0},{"$f":" Inp_Depreciation!U$405","v":0},{"$f":" Inp_Depreciation!V$405","v":0},{"$f":" Inp_Depreciation!W$405","v":0},{"$f":" Inp_Depreciation!X$405","v":0},{"$f":" Inp_Depreciation!Y$405","v":0},{"$f":" Inp_Depreciation!Z$405","v":0},{"$f":" Inp_Depreciation!AA$405","v":0},{"$f":" Inp_Depreciation!AB$405","v":0},{"$f":" Inp_Depreciation!AC$405","v":0},{"$f":" Inp_Depreciation!AD$405","v":0},{"$f":" Inp_Depreciation!AE$405","v":0},{"$f":" Inp_Depreciation!AF$405","v":0},{"$f":" Inp_Depreciation!AG$405","v":0},{"$f":" Inp_Depreciation!AH$405","v":0},{"$f":" Inp_Depreciation!AI$405","v":0.98936536789668728},{"$f":" Inp_Depreciation!AJ$405","v":1.9787307357933721},{"$f":" Inp_Depreciation!AK$405","v":1.9787307357933721},{"$f":" Inp_Depreciation!AL$405","v":1.9787307357933721},{"$f":" Inp_Depreciation!AM$405","v":1.9787307357933721},{"$f":" Inp_Depreciation!AN$405","v":1.9787307357933721},{"$f":" Inp_Depreciation!AO$405","v":1.9787307357933721},{"$f":" Inp_Depreciation!AP$405","v":1.9787307357933721},{"$f":" Inp_Depreciation!AQ$405","v":1.9787307357933721},{"$f":" Inp_Depreciation!AR$405","v":1.9787307357933721},{"$f":" Inp_Depreciation!AS$405","v":1.9787307357933721},{"$f":" Inp_Depreciation!AT$405","v":1.9787307357933721},{"$f":" Inp_Depreciation!AU$405","v":1.9787307357933721},{"$f":" Inp_Depreciation!AV$405","v":1.9787307357933721},{"$f":" Inp_Depreciation!AW$405","v":1.9787307357933721},{"$f":" Inp_Depreciation!AX$405","v":1.9787307357933721},{"$f":" Inp_Depreciation!AY$405","v":1.9787307357933721},{"$f":" Inp_Depreciation!AZ$405","v":1.9787307357933721},{"$f":" Inp_Depreciation!BA$405","v":1.9787307357933721},{"$f":" Inp_Depreciation!BB$405","v":1.9787307357933721},{"$f":" Inp_Depreciation!BC$405","v":1.9788716622216262},{"$f":" Inp_Depreciation!BD$405","v":1.319153823862244},{"$f":" Inp_Depreciation!BE$405","v":1.319153823862244},{"$f":" Inp_Depreciation!BF$405","v":1.319153823862244},{"$f":" Inp_Depreciation!BG$405","v":1.319153823862244},{"$f":" Inp_Depreciation!BH$405","v":1.319153823862244},{"$f":" Inp_Depreciation!BI$405","v":1.319153823862244},{"$f":" Inp_Depreciation!BJ$405","v":1.319153823862244},{"$f":" Inp_Depreciation!BK$405","v":1.319153823862244},{"$f":" Inp_Depreciation!BL$405","v":1.319153823862244},{"$f":" Inp_Depreciation!BM$405","v":1.319153823862244},{"$f":" Inp_Depreciation!BN$405","v":1.319153823862244},{"$f":" Inp_Depreciation!BO$405","v":1.319153823862244},{"$f":" Inp_Depreciation!BP$405","v":1.319153823862244},{"$f":" Inp_Depreciation!BQ$405","v":1.319153823862244},{"$f":" Inp_Depreciation!BR$405","v":1.319153823862244},{"$f":" Inp_Depreciation!BS$405","v":1.319153823862244},{"$f":" Inp_Depreciation!BT$405","v":1.319153823862244},{"$f":" Inp_Depreciation!BU$405","v":1.319153823862244},{"$f":" Inp_Depreciation!BV$405","v":1.319153823862244},{"$f":" Inp_Depreciation!BW$405","v":0.3296475295373073},{"$f":" Inp_Depreciation!BX$405","v":0},{"$f":" Inp_Depreciation!BY$405","v":0},{"$f":" Inp_Depreciation!BZ$405","v":0},{"$f":" Inp_Depreciation!CA$405","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$406","v":"Network capex add - 01 Oct 16 - depreciation inp - DN"},{"$f":" Inp_Depreciation!F$406","v":0},{"$f":" Inp_Depreciation!G$406","v":0},{"$f":" Inp_Depreciation!H$406","v":0},{"$f":" Inp_Depreciation!I$406","v":"GBP m"},{"$f":" Inp_Depreciation!J$406","v":0},{"$f":" Inp_Depreciation!K$406","v":63.729246445083653},{"$f":" Inp_Depreciation!L$406","v":0},{"$f":" Inp_Depreciation!M$406","v":0},{"$f":" Inp_Depreciation!N$406","v":0},{"$f":" Inp_Depreciation!O$406","v":0},{"$f":" Inp_Depreciation!P$406","v":0},{"$f":" Inp_Depreciation!Q$406","v":0},{"$f":" Inp_Depreciation!R$406","v":0},{"$f":" Inp_Depreciation!S$406","v":0},{"$f":" Inp_Depreciation!T$406","v":0},{"$f":" Inp_Depreciation!U$406","v":0},{"$f":" Inp_Depreciation!V$406","v":0},{"$f":" Inp_Depreciation!W$406","v":0},{"$f":" Inp_Depreciation!X$406","v":0},{"$f":" Inp_Depreciation!Y$406","v":0},{"$f":" Inp_Depreciation!Z$406","v":0},{"$f":" Inp_Depreciation!AA$406","v":0},{"$f":" Inp_Depreciation!AB$406","v":0},{"$f":" Inp_Depreciation!AC$406","v":0},{"$f":" Inp_Depreciation!AD$406","v":0},{"$f":" Inp_Depreciation!AE$406","v":0},{"$f":" Inp_Depreciation!AF$406","v":0},{"$f":" Inp_Depreciation!AG$406","v":0},{"$f":" Inp_Depreciation!AH$406","v":0},{"$f":" Inp_Depreciation!AI$406","v":0},{"$f":" Inp_Depreciation!AJ$406","v":0.95593869667625464},{"$f":" Inp_Depreciation!AK$406","v":1.9118773933525044},{"$f":" Inp_Depreciation!AL$406","v":1.9118773933525044},{"$f":" Inp_Depreciation!AM$406","v":1.9118773933525044},{"$f":" Inp_Depreciation!AN$406","v":1.9118773933525044},{"$f":" Inp_Depreciation!AO$406","v":1.9118773933525044},{"$f":" Inp_Depreciation!AP$406","v":1.9118773933525044},{"$f":" Inp_Depreciation!AQ$406","v":1.9118773933525044},{"$f":" Inp_Depreciation!AR$406","v":1.9118773933525044},{"$f":" Inp_Depreciation!AS$406","v":1.9118773933525044},{"$f":" Inp_Depreciation!AT$406","v":1.9118773933525044},{"$f":" Inp_Depreciation!AU$406","v":1.9118773933525044},{"$f":" Inp_Depreciation!AV$406","v":1.9118773933525044},{"$f":" Inp_Depreciation!AW$406","v":1.9118773933525044},{"$f":" Inp_Depreciation!AX$406","v":1.9118773933525044},{"$f":" Inp_Depreciation!AY$406","v":1.9118773933525044},{"$f":" Inp_Depreciation!AZ$406","v":1.9118773933525044},{"$f":" Inp_Depreciation!BA$406","v":1.9118773933525044},{"$f":" Inp_Depreciation!BB$406","v":1.9118773933525044},{"$f":" Inp_Depreciation!BC$406","v":1.9118773933525044},{"$f":" Inp_Depreciation!BD$406","v":1.9118773933525044},{"$f":" Inp_Depreciation!BE$406","v":1.2745849289016775},{"$f":" Inp_Depreciation!BF$406","v":1.2745849289016775},{"$f":" Inp_Depreciation!BG$406","v":1.2745849289016775},{"$f":" Inp_Depreciation!BH$406","v":1.2745849289016775},{"$f":" Inp_Depreciation!BI$406","v":1.2745849289016775},{"$f":" Inp_Depreciation!BJ$406","v":1.2745849289016775},{"$f":" Inp_Depreciation!BK$406","v":1.2745849289016775},{"$f":" Inp_Depreciation!BL$406","v":1.2745849289016775},{"$f":" Inp_Depreciation!BM$406","v":1.2745849289016775},{"$f":" Inp_Depreciation!BN$406","v":1.2745849289016775},{"$f":" Inp_Depreciation!BO$406","v":1.2745849289016775},{"$f":" Inp_Depreciation!BP$406","v":1.2745849289016775},{"$f":" Inp_Depreciation!BQ$406","v":1.2745849289016775},{"$f":" Inp_Depreciation!BR$406","v":1.2745849289016775},{"$f":" Inp_Depreciation!BS$406","v":1.2745849289016775},{"$f":" Inp_Depreciation!BT$406","v":1.2745849289016775},{"$f":" Inp_Depreciation!BU$406","v":1.2745849289016775},{"$f":" Inp_Depreciation!BV$406","v":1.2745849289016775},{"$f":" Inp_Depreciation!BW$406","v":1.2745849289016775},{"$f":" Inp_Depreciation!BX$406","v":0.31864623222548788},{"$f":" Inp_Depreciation!BY$406","v":0},{"$f":" Inp_Depreciation!BZ$406","v":0},{"$f":" Inp_Depreciation!CA$406","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$407","v":"Network capex add - 01 Oct 17 - depreciation inp - DN"},{"$f":" Inp_Depreciation!F$407","v":0},{"$f":" Inp_Depreciation!G$407","v":0},{"$f":" Inp_Depreciation!H$407","v":0},{"$f":" Inp_Depreciation!I$407","v":"GBP m"},{"$f":" Inp_Depreciation!J$407","v":0},{"$f":" Inp_Depreciation!K$407","v":38.30845166444287},{"$f":" Inp_Depreciation!L$407","v":0},{"$f":" Inp_Depreciation!M$407","v":0},{"$f":" Inp_Depreciation!N$407","v":0},{"$f":" Inp_Depreciation!O$407","v":0},{"$f":" Inp_Depreciation!P$407","v":0},{"$f":" Inp_Depreciation!Q$407","v":0},{"$f":" Inp_Depreciation!R$407","v":0},{"$f":" Inp_Depreciation!S$407","v":0},{"$f":" Inp_Depreciation!T$407","v":0},{"$f":" Inp_Depreciation!U$407","v":0},{"$f":" Inp_Depreciation!V$407","v":0},{"$f":" Inp_Depreciation!W$407","v":0},{"$f":" Inp_Depreciation!X$407","v":0},{"$f":" Inp_Depreciation!Y$407","v":0},{"$f":" Inp_Depreciation!Z$407","v":0},{"$f":" Inp_Depreciation!AA$407","v":0},{"$f":" Inp_Depreciation!AB$407","v":0},{"$f":" Inp_Depreciation!AC$407","v":0},{"$f":" Inp_Depreciation!AD$407","v":0},{"$f":" Inp_Depreciation!AE$407","v":0},{"$f":" Inp_Depreciation!AF$407","v":0},{"$f":" Inp_Depreciation!AG$407","v":0},{"$f":" Inp_Depreciation!AH$407","v":0},{"$f":" Inp_Depreciation!AI$407","v":0},{"$f":" Inp_Depreciation!AJ$407","v":0},{"$f":" Inp_Depreciation!AK$407","v":0.57462677496664405},{"$f":" Inp_Depreciation!AL$407","v":1.149253549933287},{"$f":" Inp_Depreciation!AM$407","v":1.149253549933287},{"$f":" Inp_Depreciation!AN$407","v":1.149253549933287},{"$f":" Inp_Depreciation!AO$407","v":1.149253549933287},{"$f":" Inp_Depreciation!AP$407","v":1.149253549933287},{"$f":" Inp_Depreciation!AQ$407","v":1.149253549933287},{"$f":" Inp_Depreciation!AR$407","v":1.149253549933287},{"$f":" Inp_Depreciation!AS$407","v":1.149253549933287},{"$f":" Inp_Depreciation!AT$407","v":1.149253549933287},{"$f":" Inp_Depreciation!AU$407","v":1.149253549933287},{"$f":" Inp_Depreciation!AV$407","v":1.149253549933287},{"$f":" Inp_Depreciation!AW$407","v":1.149253549933287},{"$f":" Inp_Depreciation!AX$407","v":1.149253549933287},{"$f":" Inp_Depreciation!AY$407","v":1.149253549933287},{"$f":" Inp_Depreciation!AZ$407","v":1.149253549933287},{"$f":" Inp_Depreciation!BA$407","v":1.149253549933287},{"$f":" Inp_Depreciation!BB$407","v":1.149253549933287},{"$f":" Inp_Depreciation!BC$407","v":1.149253549933287},{"$f":" Inp_Depreciation!BD$407","v":1.149253549933287},{"$f":" Inp_Depreciation!BE$407","v":1.149253549933287},{"$f":" Inp_Depreciation!BF$407","v":0.76616903328885744},{"$f":" Inp_Depreciation!BG$407","v":0.76616903328885744},{"$f":" Inp_Depreciation!BH$407","v":0.76616903328885744},{"$f":" Inp_Depreciation!BI$407","v":0.76616903328885744},{"$f":" Inp_Depreciation!BJ$407","v":0.76616903328885744},{"$f":" Inp_Depreciation!BK$407","v":0.76616903328885744},{"$f":" Inp_Depreciation!BL$407","v":0.76616903328885744},{"$f":" Inp_Depreciation!BM$407","v":0.76616903328885744},{"$f":" Inp_Depreciation!BN$407","v":0.76616903328885744},{"$f":" Inp_Depreciation!BO$407","v":0.76616903328885744},{"$f":" Inp_Depreciation!BP$407","v":0.76616903328885744},{"$f":" Inp_Depreciation!BQ$407","v":0.76616903328885744},{"$f":" Inp_Depreciation!BR$407","v":0.76616903328885744},{"$f":" Inp_Depreciation!BS$407","v":0.76616903328885744},{"$f":" Inp_Depreciation!BT$407","v":0.76616903328885744},{"$f":" Inp_Depreciation!BU$407","v":0.76616903328885744},{"$f":" Inp_Depreciation!BV$407","v":0.76616903328885744},{"$f":" Inp_Depreciation!BW$407","v":0.76616903328885744},{"$f":" Inp_Depreciation!BX$407","v":0.76616903328885744},{"$f":" Inp_Depreciation!BY$407","v":0.19154225832221827},{"$f":" Inp_Depreciation!BZ$407","v":0},{"$f":" Inp_Depreciation!CA$407","v":0}]
[]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$1319","v":"Depreciation - capex addition - 01 Apr 93 - real - DN"},{"$f":" 'DL - C4 A'!F$1319","v":0},{"$f":" 'DL - C4 A'!G$1319","v":0},{"$f":" 'DL - C4 A'!H$1319","v":0},{"$f":" 'DL - C4 A'!I$1319","v":"GBP m"},{"$f":" 'DL - C4 A'!J$1319","v":0},{"$f":" 'DL - C4 A'!K$1319","v":30.576453279279221},{"$f":" 'DL - C4 A'!L$1319","v":0},{"$f":" 'DL - C4 A'!M$1319","v":0.68797019878378307},{"$f":" 'DL - C4 A'!N$1319","v":0.91729359837837776},{"$f":" 'DL - C4 A'!O$1319","v":0.91729359837837776},{"$f":" 'DL - C4 A'!P$1319","v":0.91729359837837776},{"$f":" 'DL - C4 A'!Q$1319","v":0.91729359837837776},{"$f":" 'DL - C4 A'!R$1319","v":0.91729359837837776},{"$f":" 'DL - C4 A'!S$1319","v":0.91729359837837776},{"$f":" 'DL - C4 A'!T$1319","v":0.91729359837837776},{"$f":" 'DL - C4 A'!U$1319","v":0.91729359837837776},{"$f":" 'DL - C4 A'!V$1319","v":0.91729359837837776},{"$f":" 'DL - C4 A'!W$1319","v":0.91729359837837776},{"$f":" 'DL - C4 A'!X$1319","v":0.91729359837837776},{"$f":" 'DL - C4 A'!Y$1319","v":0.91729359837837776},{"$f":" 'DL - C4 A'!Z$1319","v":0.91729359837837776},{"$f":" 'DL - C4 A'!AA$1319","v":0.91729359837837776},{"$f":" 'DL - C4 A'!AB$1319","v":0.91729359837837776},{"$f":" 'DL - C4 A'!AC$1319","v":0.91729359837837776},{"$f":" 'DL - C4 A'!AD$1319","v":0.91729359837837776},{"$f":" 'DL - C4 A'!AE$1319","v":0.91729359837837776},{"$f":" 'DL - C4 A'!AF$1319","v":0.91729359837837776},{"$f":" 'DL - C4 A'!AG$1319","v":0.91729359837837776},{"$f":" 'DL - C4 A'!AH$1319","v":0.61152906558558562},{"$f":" 'DL - C4 A'!AI$1319","v":0.61152906558558562},{"$f":" 'DL - C4 A'!AJ$1319","v":0.61152906558558562},{"$f":" 'DL - C4 A'!AK$1319","v":0.6115290655855844},{"$f":" 'DL - C4 A'!AL$1319","v":0.6115290655855844},{"$f":" 'DL - C4 A'!AM$1319","v":0.6115290655855844},{"$f":" 'DL - C4 A'!AN$1319","v":0.6115290655855844},{"$f":" 'DL - C4 A'!AO$1319","v":0.6115290655855844},{"$f":" 'DL - C4 A'!AP$1319","v":0.6115290655855844},{"$f":" 'DL - C4 A'!AQ$1319","v":0.6115290655855844},{"$f":" 'DL - C4 A'!AR$1319","v":0.6115290655855844},{"$f":" 'DL - C4 A'!AS$1319","v":0.6115290655855844},{"$f":" 'DL - C4 A'!AT$1319","v":0.6115290655855844},{"$f":" 'DL - C4 A'!AU$1319","v":0.6115290655855844},{"$f":" 'DL - C4 A'!AV$1319","v":0.6115290655855844},{"$f":" 'DL - C4 A'!AW$1319","v":0.6115290655855844},{"$f":" 'DL - C4 A'!AX$1319","v":0.6115290655855844},{"$f":" 'DL - C4 A'!AY$1319","v":0.6115290655855844},{"$f":" 'DL - C4 A'!AZ$1319","v":0.53508793238734143},{"$f":" 'DL - C4 A'!BA$1319","v":0},{"$f":" 'DL - C4 A'!BB$1319","v":0},{"$f":" 'DL - C4 A'!BC$1319","v":0},{"$f":" 'DL - C4 A'!BD$1319","v":0},{"$f":" 'DL - C4 A'!BE$1319","v":0},{"$f":" 'DL - C4 A'!BF$1319","v":0},{"$f":" 'DL - C4 A'!BG$1319","v":0},{"$f":" 'DL - C4 A'!BH$1319","v":0},{"$f":" 'DL - C4 A'!BI$1319","v":0},{"$f":" 'DL - C4 A'!BJ$1319","v":0},{"$f":" 'DL - C4 A'!BK$1319","v":0},{"$f":" 'DL - C4 A'!BL$1319","v":0},{"$f":" 'DL - C4 A'!BM$1319","v":0},{"$f":" 'DL - C4 A'!BN$1319","v":0},{"$f":" 'DL - C4 A'!BO$1319","v":0},{"$f":" 'DL - C4 A'!BP$1319","v":0},{"$f":" 'DL - C4 A'!BQ$1319","v":0},{"$f":" 'DL - C4 A'!BR$1319","v":0},{"$f":" 'DL - C4 A'!BS$1319","v":0},{"$f":" 'DL - C4 A'!BT$1319","v":0},{"$f":" 'DL - C4 A'!BU$1319","v":0},{"$f":" 'DL - C4 A'!BV$1319","v":0},{"$f":" 'DL - C4 A'!BW$1319","v":0},{"$f":" 'DL - C4 A'!BX$1319","v":0},{"$f":" 'DL - C4 A'!BY$1319","v":0},{"$f":" 'DL - C4 A'!BZ$1319","v":0},{"$f":" 'DL - C4 A'!CA$1319","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$1320","v":"Depreciation - capex addition - 01 Apr 94 - real - DN"},{"$f":" 'DL - C4 A'!F$1320","v":0},{"$f":" 'DL - C4 A'!G$1320","v":0},{"$f":" 'DL - C4 A'!H$1320","v":0},{"$f":" 'DL - C4 A'!I$1320","v":"GBP m"},{"$f":" 'DL - C4 A'!J$1320","v":0},{"$f":" 'DL - C4 A'!K$1320","v":53.681741027026938},{"$f":" 'DL - C4 A'!L$1320","v":0},{"$f":" 'DL - C4 A'!M$1320","v":0},{"$f":" 'DL - C4 A'!N$1320","v":1.6104522308108105},{"$f":" 'DL - C4 A'!O$1320","v":1.6104522308108105},{"$f":" 'DL - C4 A'!P$1320","v":1.6104522308108105},{"$f":" 'DL - C4 A'!Q$1320","v":1.6104522308108105},{"$f":" 'DL - C4 A'!R$1320","v":1.6104522308108105},{"$f":" 'DL - C4 A'!S$1320","v":1.6104522308108105},{"$f":" 'DL - C4 A'!T$1320","v":1.6104522308108105},{"$f":" 'DL - C4 A'!U$1320","v":1.6104522308108105},{"$f":" 'DL - C4 A'!V$1320","v":1.6104522308108105},{"$f":" 'DL - C4 A'!W$1320","v":1.6104522308108105},{"$f":" 'DL - C4 A'!X$1320","v":1.6104522308108105},{"$f":" 'DL - C4 A'!Y$1320","v":1.6104522308108105},{"$f":" 'DL - C4 A'!Z$1320","v":1.6104522308108105},{"$f":" 'DL - C4 A'!AA$1320","v":1.6104522308108105},{"$f":" 'DL - C4 A'!AB$1320","v":1.6104522308108105},{"$f":" 'DL - C4 A'!AC$1320","v":1.6104522308108105},{"$f":" 'DL - C4 A'!AD$1320","v":1.6104522308108105},{"$f":" 'DL - C4 A'!AE$1320","v":1.6104522308108105},{"$f":" 'DL - C4 A'!AF$1320","v":1.6104522308108105},{"$f":" 'DL - C4 A'!AG$1320","v":1.6104522308108105},{"$f":" 'DL - C4 A'!AH$1320","v":1.0736348205405397},{"$f":" 'DL - C4 A'!AI$1320","v":1.0736348205405397},{"$f":" 'DL - C4 A'!AJ$1320","v":1.0736348205405397},{"$f":" 'DL - C4 A'!AK$1320","v":1.0736348205405388},{"$f":" 'DL - C4 A'!AL$1320","v":1.0736348205405388},{"$f":" 'DL - C4 A'!AM$1320","v":1.0736348205405388},{"$f":" 'DL - C4 A'!AN$1320","v":1.0736348205405388},{"$f":" 'DL - C4 A'!AO$1320","v":1.0736348205405388},{"$f":" 'DL - C4 A'!AP$1320","v":1.0736348205405388},{"$f":" 'DL - C4 A'!AQ$1320","v":1.0736348205405388},{"$f":" 'DL - C4 A'!AR$1320","v":1.0736348205405388},{"$f":" 'DL - C4 A'!AS$1320","v":1.0736348205405388},{"$f":" 'DL - C4 A'!AT$1320","v":1.0736348205405388},{"$f":" 'DL - C4 A'!AU$1320","v":1.0736348205405388},{"$f":" 'DL - C4 A'!AV$1320","v":1.0736348205405388},{"$f":" 'DL - C4 A'!AW$1320","v":1.0736348205405388},{"$f":" 'DL - C4 A'!AX$1320","v":1.0736348205405388},{"$f":" 'DL - C4 A'!AY$1320","v":1.0736348205405388},{"$f":" 'DL - C4 A'!AZ$1320","v":1.0736348205405388},{"$f":" 'DL - C4 A'!BA$1320","v":1.0736348205404553},{"$f":" 'DL - C4 A'!BB$1320","v":0},{"$f":" 'DL - C4 A'!BC$1320","v":0},{"$f":" 'DL - C4 A'!BD$1320","v":0},{"$f":" 'DL - C4 A'!BE$1320","v":0},{"$f":" 'DL - C4 A'!BF$1320","v":0},{"$f":" 'DL - C4 A'!BG$1320","v":0},{"$f":" 'DL - C4 A'!BH$1320","v":0},{"$f":" 'DL - C4 A'!BI$1320","v":0},{"$f":" 'DL - C4 A'!BJ$1320","v":0},{"$f":" 'DL - C4 A'!BK$1320","v":0},{"$f":" 'DL - C4 A'!BL$1320","v":0},{"$f":" 'DL - C4 A'!BM$1320","v":0},{"$f":" 'DL - C4 A'!BN$1320","v":0},{"$f":" 'DL - C4 A'!BO$1320","v":0},{"$f":" 'DL - C4 A'!BP$1320","v":0},{"$f":" 'DL - C4 A'!BQ$1320","v":0},{"$f":" 'DL - C4 A'!BR$1320","v":0},{"$f":" 'DL - C4 A'!BS$1320","v":0},{"$f":" 'DL - C4 A'!BT$1320","v":0},{"$f":" 'DL - C4 A'!BU$1320","v":0},{"$f":" 'DL - C4 A'!BV$1320","v":0},{"$f":" 'DL - C4 A'!BW$1320","v":0},{"$f":" 'DL - C4 A'!BX$1320","v":0},{"$f":" 'DL - C4 A'!BY$1320","v":0},{"$f":" 'DL - C4 A'!BZ$1320","v":0},{"$f":" 'DL - C4 A'!CA$1320","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$1321","v":"Depreciation - capex addition - 01 Apr 95 - real - DN"},{"$f":" 'DL - C4 A'!F$1321","v":0},{"$f":" 'DL - C4 A'!G$1321","v":0},{"$f":" 'DL - C4 A'!H$1321","v":0},{"$f":" 'DL - C4 A'!I$1321","v":"GBP m"},{"$f":" 'DL - C4 A'!J$1321","v":0},{"$f":" 'DL - C4 A'!K$1321","v":62.536488864864836},{"$f":" 'DL - C4 A'!L$1321","v":0},{"$f":" 'DL - C4 A'!M$1321","v":0},{"$f":" 'DL - C4 A'!N$1321","v":0},{"$f":" 'DL - C4 A'!O$1321","v":1.8760946659459474},{"$f":" 'DL - C4 A'!P$1321","v":1.8760946659459474},{"$f":" 'DL - C4 A'!Q$1321","v":1.8760946659459474},{"$f":" 'DL - C4 A'!R$1321","v":1.8760946659459474},{"$f":" 'DL - C4 A'!S$1321","v":1.8760946659459474},{"$f":" 'DL - C4 A'!T$1321","v":1.8760946659459474},{"$f":" 'DL - C4 A'!U$1321","v":1.8760946659459474},{"$f":" 'DL - C4 A'!V$1321","v":1.8760946659459474},{"$f":" 'DL - C4 A'!W$1321","v":1.8760946659459474},{"$f":" 'DL - C4 A'!X$1321","v":1.8760946659459474},{"$f":" 'DL - C4 A'!Y$1321","v":1.8760946659459474},{"$f":" 'DL - C4 A'!Z$1321","v":1.8760946659459474},{"$f":" 'DL - C4 A'!AA$1321","v":1.8760946659459474},{"$f":" 'DL - C4 A'!AB$1321","v":1.8760946659459474},{"$f":" 'DL - C4 A'!AC$1321","v":1.8760946659459474},{"$f":" 'DL - C4 A'!AD$1321","v":1.8760946659459474},{"$f":" 'DL - C4 A'!AE$1321","v":1.8760946659459474},{"$f":" 'DL - C4 A'!AF$1321","v":1.8760946659459474},{"$f":" 'DL - C4 A'!AG$1321","v":1.8760946659459474},{"$f":" 'DL - C4 A'!AH$1321","v":1.8760946659459474},{"$f":" 'DL - C4 A'!AI$1321","v":1.2507297772972945},{"$f":" 'DL - C4 A'!AJ$1321","v":1.2507297772972945},{"$f":" 'DL - C4 A'!AK$1321","v":1.2507297772972967},{"$f":" 'DL - C4 A'!AL$1321","v":1.2507297772972967},{"$f":" 'DL - C4 A'!AM$1321","v":1.2507297772972967},{"$f":" 'DL - C4 A'!AN$1321","v":1.2507297772972967},{"$f":" 'DL - C4 A'!AO$1321","v":1.2507297772972967},{"$f":" 'DL - C4 A'!AP$1321","v":1.2507297772972967},{"$f":" 'DL - C4 A'!AQ$1321","v":1.2507297772972967},{"$f":" 'DL - C4 A'!AR$1321","v":1.2507297772972967},{"$f":" 'DL - C4 A'!AS$1321","v":1.2507297772972967},{"$f":" 'DL - C4 A'!AT$1321","v":1.2507297772972967},{"$f":" 'DL - C4 A'!AU$1321","v":1.2507297772972967},{"$f":" 'DL - C4 A'!AV$1321","v":1.2507297772972967},{"$f":" 'DL - C4 A'!AW$1321","v":1.2507297772972967},{"$f":" 'DL - C4 A'!AX$1321","v":1.2507297772972967},{"$f":" 'DL - C4 A'!AY$1321","v":1.2507297772972967},{"$f":" 'DL - C4 A'!AZ$1321","v":1.2507297772972967},{"$f":" 'DL - C4 A'!BA$1321","v":1.2507297772972967},{"$f":" 'DL - C4 A'!BB$1321","v":1.2507297772972663},{"$f":" 'DL - C4 A'!BC$1321","v":0},{"$f":" 'DL - C4 A'!BD$1321","v":0},{"$f":" 'DL - C4 A'!BE$1321","v":0},{"$f":" 'DL - C4 A'!BF$1321","v":0},{"$f":" 'DL - C4 A'!BG$1321","v":0},{"$f":" 'DL - C4 A'!BH$1321","v":0},{"$f":" 'DL - C4 A'!BI$1321","v":0},{"$f":" 'DL - C4 A'!BJ$1321","v":0},{"$f":" 'DL - C4 A'!BK$1321","v":0},{"$f":" 'DL - C4 A'!BL$1321","v":0},{"$f":" 'DL - C4 A'!BM$1321","v":0},{"$f":" 'DL - C4 A'!BN$1321","v":0},{"$f":" 'DL - C4 A'!BO$1321","v":0},{"$f":" 'DL - C4 A'!BP$1321","v":0},{"$f":" 'DL - C4 A'!BQ$1321","v":0},{"$f":" 'DL - C4 A'!BR$1321","v":0},{"$f":" 'DL - C4 A'!BS$1321","v":0},{"$f":" 'DL - C4 A'!BT$1321","v":0},{"$f":" 'DL - C4 A'!BU$1321","v":0},{"$f":" 'DL - C4 A'!BV$1321","v":0},{"$f":" 'DL - C4 A'!BW$1321","v":0},{"$f":" 'DL - C4 A'!BX$1321","v":0},{"$f":" 'DL - C4 A'!BY$1321","v":0},{"$f":" 'DL - C4 A'!BZ$1321","v":0},{"$f":" 'DL - C4 A'!CA$1321","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$1322","v":"Depreciation - capex addition - 01 Apr 96 - real - DN"},{"$f":" 'DL - C4 A'!F$1322","v":0},{"$f":" 'DL - C4 A'!G$1322","v":0},{"$f":" 'DL - C4 A'!H$1322","v":0},{"$f":" 'DL - C4 A'!I$1322","v":"GBP m"},{"$f":" 'DL - C4 A'!J$1322","v":0},{"$f":" 'DL - C4 A'!K$1322","v":68.347381189189093},{"$f":" 'DL - C4 A'!L$1322","v":0},{"$f":" 'DL - C4 A'!M$1322","v":0},{"$f":" 'DL - C4 A'!N$1322","v":0},{"$f":" 'DL - C4 A'!O$1322","v":0},{"$f":" 'DL - C4 A'!P$1322","v":2.0504214356756734},{"$f":" 'DL - C4 A'!Q$1322","v":2.0504214356756734},{"$f":" 'DL - C4 A'!R$1322","v":2.0504214356756734},{"$f":" 'DL - C4 A'!S$1322","v":2.0504214356756734},{"$f":" 'DL - C4 A'!T$1322","v":2.0504214356756734},{"$f":" 'DL - C4 A'!U$1322","v":2.0504214356756734},{"$f":" 'DL - C4 A'!V$1322","v":2.0504214356756734},{"$f":" 'DL - C4 A'!W$1322","v":2.0504214356756734},{"$f":" 'DL - C4 A'!X$1322","v":2.0504214356756734},{"$f":" 'DL - C4 A'!Y$1322","v":2.0504214356756734},{"$f":" 'DL - C4 A'!Z$1322","v":2.0504214356756734},{"$f":" 'DL - C4 A'!AA$1322","v":2.0504214356756734},{"$f":" 'DL - C4 A'!AB$1322","v":2.0504214356756734},{"$f":" 'DL - C4 A'!AC$1322","v":2.0504214356756734},{"$f":" 'DL - C4 A'!AD$1322","v":2.0504214356756734},{"$f":" 'DL - C4 A'!AE$1322","v":2.0504214356756734},{"$f":" 'DL - C4 A'!AF$1322","v":2.0504214356756734},{"$f":" 'DL - C4 A'!AG$1322","v":2.0504214356756734},{"$f":" 'DL - C4 A'!AH$1322","v":2.0504214356756734},{"$f":" 'DL - C4 A'!AI$1322","v":2.0504214356756734},{"$f":" 'DL - C4 A'!AJ$1322","v":1.3669476237837781},{"$f":" 'DL - C4 A'!AK$1322","v":1.366947623783783},{"$f":" 'DL - C4 A'!AL$1322","v":1.366947623783783},{"$f":" 'DL - C4 A'!AM$1322","v":1.366947623783783},{"$f":" 'DL - C4 A'!AN$1322","v":1.366947623783783},{"$f":" 'DL - C4 A'!AO$1322","v":1.366947623783783},{"$f":" 'DL - C4 A'!AP$1322","v":1.366947623783783},{"$f":" 'DL - C4 A'!AQ$1322","v":1.366947623783783},{"$f":" 'DL - C4 A'!AR$1322","v":1.366947623783783},{"$f":" 'DL - C4 A'!AS$1322","v":1.366947623783783},{"$f":" 'DL - C4 A'!AT$1322","v":1.366947623783783},{"$f":" 'DL - C4 A'!AU$1322","v":1.366947623783783},{"$f":" 'DL - C4 A'!AV$1322","v":1.366947623783783},{"$f":" 'DL - C4 A'!AW$1322","v":1.366947623783783},{"$f":" 'DL - C4 A'!AX$1322","v":1.366947623783783},{"$f":" 'DL - C4 A'!AY$1322","v":1.366947623783783},{"$f":" 'DL - C4 A'!AZ$1322","v":1.366947623783783},{"$f":" 'DL - C4 A'!BA$1322","v":1.366947623783783},{"$f":" 'DL - C4 A'!BB$1322","v":1.366947623783783},{"$f":" 'DL - C4 A'!BC$1322","v":1.366947623783783},{"$f":" 'DL - C4 A'!BD$1322","v":0},{"$f":" 'DL - C4 A'!BE$1322","v":0},{"$f":" 'DL - C4 A'!BF$1322","v":0},{"$f":" 'DL - C4 A'!BG$1322","v":0},{"$f":" 'DL - C4 A'!BH$1322","v":0},{"$f":" 'DL - C4 A'!BI$1322","v":0},{"$f":" 'DL - C4 A'!BJ$1322","v":0},{"$f":" 'DL - C4 A'!BK$1322","v":0},{"$f":" 'DL - C4 A'!BL$1322","v":0},{"$f":" 'DL - C4 A'!BM$1322","v":0},{"$f":" 'DL - C4 A'!BN$1322","v":0},{"$f":" 'DL - C4 A'!BO$1322","v":0},{"$f":" 'DL - C4 A'!BP$1322","v":0},{"$f":" 'DL - C4 A'!BQ$1322","v":0},{"$f":" 'DL - C4 A'!BR$1322","v":0},{"$f":" 'DL - C4 A'!BS$1322","v":0},{"$f":" 'DL - C4 A'!BT$1322","v":0},{"$f":" 'DL - C4 A'!BU$1322","v":0},{"$f":" 'DL - C4 A'!BV$1322","v":0},{"$f":" 'DL - C4 A'!BW$1322","v":0},{"$f":" 'DL - C4 A'!BX$1322","v":0},{"$f":" 'DL - C4 A'!BY$1322","v":0},{"$f":" 'DL - C4 A'!BZ$1322","v":0},{"$f":" 'DL - C4 A'!CA$1322","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$1323","v":"Depreciation - capex addition - 01 Apr 97 - real - DN"},{"$f":" 'DL - C4 A'!F$1323","v":0},{"$f":" 'DL - C4 A'!G$1323","v":0},{"$f":" 'DL - C4 A'!H$1323","v":0},{"$f":" 'DL - C4 A'!I$1323","v":"GBP m"},{"$f":" 'DL - C4 A'!J$1323","v":0},{"$f":" 'DL - C4 A'!K$1323","v":66.584738738738636},{"$f":" 'DL - C4 A'!L$1323","v":0},{"$f":" 'DL - C4 A'!M$1323","v":0},{"$f":" 'DL - C4 A'!N$1323","v":0},{"$f":" 'DL - C4 A'!O$1323","v":0},{"$f":" 'DL - C4 A'!P$1323","v":0},{"$f":" 'DL - C4 A'!Q$1323","v":1.9975421621621572},{"$f":" 'DL - C4 A'!R$1323","v":1.9975421621621572},{"$f":" 'DL - C4 A'!S$1323","v":1.9975421621621572},{"$f":" 'DL - C4 A'!T$1323","v":1.9975421621621572},{"$f":" 'DL - C4 A'!U$1323","v":1.9975421621621572},{"$f":" 'DL - C4 A'!V$1323","v":1.9975421621621572},{"$f":" 'DL - C4 A'!W$1323","v":1.9975421621621572},{"$f":" 'DL - C4 A'!X$1323","v":1.9975421621621572},{"$f":" 'DL - C4 A'!Y$1323","v":1.9975421621621572},{"$f":" 'DL - C4 A'!Z$1323","v":1.9975421621621572},{"$f":" 'DL - C4 A'!AA$1323","v":1.9975421621621572},{"$f":" 'DL - C4 A'!AB$1323","v":1.9975421621621572},{"$f":" 'DL - C4 A'!AC$1323","v":1.9975421621621572},{"$f":" 'DL - C4 A'!AD$1323","v":1.9975421621621572},{"$f":" 'DL - C4 A'!AE$1323","v":1.9975421621621572},{"$f":" 'DL - C4 A'!AF$1323","v":1.9975421621621572},{"$f":" 'DL - C4 A'!AG$1323","v":1.9975421621621572},{"$f":" 'DL - C4 A'!AH$1323","v":1.9975421621621572},{"$f":" 'DL - C4 A'!AI$1323","v":1.9975421621621572},{"$f":" 'DL - C4 A'!AJ$1323","v":1.9975421621621572},{"$f":" 'DL - C4 A'!AK$1323","v":1.3316947747747738},{"$f":" 'DL - C4 A'!AL$1323","v":1.3316947747747738},{"$f":" 'DL - C4 A'!AM$1323","v":1.3316947747747738},{"$f":" 'DL - C4 A'!AN$1323","v":1.3316947747747738},{"$f":" 'DL - C4 A'!AO$1323","v":1.3316947747747738},{"$f":" 'DL - C4 A'!AP$1323","v":1.3316947747747738},{"$f":" 'DL - C4 A'!AQ$1323","v":1.3316947747747738},{"$f":" 'DL - C4 A'!AR$1323","v":1.3316947747747738},{"$f":" 'DL - C4 A'!AS$1323","v":1.3316947747747738},{"$f":" 'DL - C4 A'!AT$1323","v":1.3316947747747738},{"$f":" 'DL - C4 A'!AU$1323","v":1.3316947747747738},{"$f":" 'DL - C4 A'!AV$1323","v":1.3316947747747738},{"$f":" 'DL - C4 A'!AW$1323","v":1.3316947747747738},{"$f":" 'DL - C4 A'!AX$1323","v":1.3316947747747738},{"$f":" 'DL - C4 A'!AY$1323","v":1.3316947747747738},{"$f":" 'DL - C4 A'!AZ$1323","v":1.3316947747747738},{"$f":" 'DL - C4 A'!BA$1323","v":1.3316947747747738},{"$f":" 'DL - C4 A'!BB$1323","v":1.3316947747747738},{"$f":" 'DL - C4 A'!BC$1323","v":1.3316947747747738},{"$f":" 'DL - C4 A'!BD$1323","v":1.3316947747747738},{"$f":" 'DL - C4 A'!BE$1323","v":0},{"$f":" 'DL - C4 A'!BF$1323","v":0},{"$f":" 'DL - C4 A'!BG$1323","v":0},{"$f":" 'DL - C4 A'!BH$1323","v":0},{"$f":" 'DL - C4 A'!BI$1323","v":0},{"$f":" 'DL - C4 A'!BJ$1323","v":0},{"$f":" 'DL - C4 A'!BK$1323","v":0},{"$f":" 'DL - C4 A'!BL$1323","v":0},{"$f":" 'DL - C4 A'!BM$1323","v":0},{"$f":" 'DL - C4 A'!BN$1323","v":0},{"$f":" 'DL - C4 A'!BO$1323","v":0},{"$f":" 'DL - C4 A'!BP$1323","v":0},{"$f":" 'DL - C4 A'!BQ$1323","v":0},{"$f":" 'DL - C4 A'!BR$1323","v":0},{"$f":" 'DL - C4 A'!BS$1323","v":0},{"$f":" 'DL - C4 A'!BT$1323","v":0},{"$f":" 'DL - C4 A'!BU$1323","v":0},{"$f":" 'DL - C4 A'!BV$1323","v":0},{"$f":" 'DL - C4 A'!BW$1323","v":0},{"$f":" 'DL - C4 A'!BX$1323","v":0},{"$f":" 'DL - C4 A'!BY$1323","v":0},{"$f":" 'DL - C4 A'!BZ$1323","v":0},{"$f":" 'DL - C4 A'!CA$1323","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$1324","v":"Depreciation - capex addition - 01 Apr 98 - real - DN"},{"$f":" 'DL - C4 A'!F$1324","v":0},{"$f":" 'DL - C4 A'!G$1324","v":0},{"$f":" 'DL - C4 A'!H$1324","v":0},{"$f":" 'DL - C4 A'!I$1324","v":"GBP m"},{"$f":" 'DL - C4 A'!J$1324","v":0},{"$f":" 'DL - C4 A'!K$1324","v":67.607153153152993},{"$f":" 'DL - C4 A'!L$1324","v":0},{"$f":" 'DL - C4 A'!M$1324","v":0},{"$f":" 'DL - C4 A'!N$1324","v":0},{"$f":" 'DL - C4 A'!O$1324","v":0},{"$f":" 'DL - C4 A'!P$1324","v":0},{"$f":" 'DL - C4 A'!Q$1324","v":0},{"$f":" 'DL - C4 A'!R$1324","v":2.0282145945945884},{"$f":" 'DL - C4 A'!S$1324","v":2.0282145945945884},{"$f":" 'DL - C4 A'!T$1324","v":2.0282145945945884},{"$f":" 'DL - C4 A'!U$1324","v":2.0282145945945884},{"$f":" 'DL - C4 A'!V$1324","v":2.0282145945945884},{"$f":" 'DL - C4 A'!W$1324","v":2.0282145945945884},{"$f":" 'DL - C4 A'!X$1324","v":2.0282145945945884},{"$f":" 'DL - C4 A'!Y$1324","v":2.0282145945945884},{"$f":" 'DL - C4 A'!Z$1324","v":2.0282145945945884},{"$f":" 'DL - C4 A'!AA$1324","v":2.0282145945945884},{"$f":" 'DL - C4 A'!AB$1324","v":2.0282145945945884},{"$f":" 'DL - C4 A'!AC$1324","v":2.0282145945945884},{"$f":" 'DL - C4 A'!AD$1324","v":2.0282145945945884},{"$f":" 'DL - C4 A'!AE$1324","v":2.0282145945945884},{"$f":" 'DL - C4 A'!AF$1324","v":2.0282145945945884},{"$f":" 'DL - C4 A'!AG$1324","v":2.0282145945945884},{"$f":" 'DL - C4 A'!AH$1324","v":2.0282145945945884},{"$f":" 'DL - C4 A'!AI$1324","v":2.0282145945945884},{"$f":" 'DL - C4 A'!AJ$1324","v":2.0282145945945884},{"$f":" 'DL - C4 A'!AK$1324","v":2.0282145945945924},{"$f":" 'DL - C4 A'!AL$1324","v":1.3521430630630615},{"$f":" 'DL - C4 A'!AM$1324","v":1.3521430630630615},{"$f":" 'DL - C4 A'!AN$1324","v":1.3521430630630615},{"$f":" 'DL - C4 A'!AO$1324","v":1.3521430630630615},{"$f":" 'DL - C4 A'!AP$1324","v":1.3521430630630615},{"$f":" 'DL - C4 A'!AQ$1324","v":1.3521430630630615},{"$f":" 'DL - C4 A'!AR$1324","v":1.3521430630630615},{"$f":" 'DL - C4 A'!AS$1324","v":1.3521430630630615},{"$f":" 'DL - C4 A'!AT$1324","v":1.3521430630630615},{"$f":" 'DL - C4 A'!AU$1324","v":1.3521430630630615},{"$f":" 'DL - C4 A'!AV$1324","v":1.3521430630630615},{"$f":" 'DL - C4 A'!AW$1324","v":1.3521430630630615},{"$f":" 'DL - C4 A'!AX$1324","v":1.3521430630630615},{"$f":" 'DL - C4 A'!AY$1324","v":1.3521430630630615},{"$f":" 'DL - C4 A'!AZ$1324","v":1.3521430630630615},{"$f":" 'DL - C4 A'!BA$1324","v":1.3521430630630615},{"$f":" 'DL - C4 A'!BB$1324","v":1.3521430630630615},{"$f":" 'DL - C4 A'!BC$1324","v":1.3521430630630615},{"$f":" 'DL - C4 A'!BD$1324","v":1.3521430630630615},{"$f":" 'DL - C4 A'!BE$1324","v":1.3521430630630615},{"$f":" 'DL - C4 A'!BF$1324","v":0},{"$f":" 'DL - C4 A'!BG$1324","v":0},{"$f":" 'DL - C4 A'!BH$1324","v":0},{"$f":" 'DL - C4 A'!BI$1324","v":0},{"$f":" 'DL - C4 A'!BJ$1324","v":0},{"$f":" 'DL - C4 A'!BK$1324","v":0},{"$f":" 'DL - C4 A'!BL$1324","v":0},{"$f":" 'DL - C4 A'!BM$1324","v":0},{"$f":" 'DL - C4 A'!BN$1324","v":0},{"$f":" 'DL - C4 A'!BO$1324","v":0},{"$f":" 'DL - C4 A'!BP$1324","v":0},{"$f":" 'DL - C4 A'!BQ$1324","v":0},{"$f":" 'DL - C4 A'!BR$1324","v":0},{"$f":" 'DL - C4 A'!BS$1324","v":0},{"$f":" 'DL - C4 A'!BT$1324","v":0},{"$f":" 'DL - C4 A'!BU$1324","v":0},{"$f":" 'DL - C4 A'!BV$1324","v":0},{"$f":" 'DL - C4 A'!BW$1324","v":0},{"$f":" 'DL - C4 A'!BX$1324","v":0},{"$f":" 'DL - C4 A'!BY$1324","v":0},{"$f":" 'DL - C4 A'!BZ$1324","v":0},{"$f":" 'DL - C4 A'!CA$1324","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$1325","v":"Depreciation - capex addition - 01 Apr 99 - real - DN"},{"$f":" 'DL - C4 A'!F$1325","v":0},{"$f":" 'DL - C4 A'!G$1325","v":0},{"$f":" 'DL - C4 A'!H$1325","v":0},{"$f":" 'DL - C4 A'!I$1325","v":"GBP m"},{"$f":" 'DL - C4 A'!J$1325","v":0},{"$f":" 'DL - C4 A'!K$1325","v":92.911909909909781},{"$f":" 'DL - C4 A'!L$1325","v":0},{"$f":" 'DL - C4 A'!M$1325","v":0},{"$f":" 'DL - C4 A'!N$1325","v":0},{"$f":" 'DL - C4 A'!O$1325","v":0},{"$f":" 'DL - C4 A'!P$1325","v":0},{"$f":" 'DL - C4 A'!Q$1325","v":0},{"$f":" 'DL - C4 A'!R$1325","v":0},{"$f":" 'DL - C4 A'!S$1325","v":2.787357297297294},{"$f":" 'DL - C4 A'!T$1325","v":2.787357297297294},{"$f":" 'DL - C4 A'!U$1325","v":2.787357297297294},{"$f":" 'DL - C4 A'!V$1325","v":2.787357297297294},{"$f":" 'DL - C4 A'!W$1325","v":2.787357297297294},{"$f":" 'DL - C4 A'!X$1325","v":2.787357297297294},{"$f":" 'DL - C4 A'!Y$1325","v":2.787357297297294},{"$f":" 'DL - C4 A'!Z$1325","v":2.787357297297294},{"$f":" 'DL - C4 A'!AA$1325","v":2.787357297297294},{"$f":" 'DL - C4 A'!AB$1325","v":2.787357297297294},{"$f":" 'DL - C4 A'!AC$1325","v":2.787357297297294},{"$f":" 'DL - C4 A'!AD$1325","v":2.787357297297294},{"$f":" 'DL - C4 A'!AE$1325","v":2.787357297297294},{"$f":" 'DL - C4 A'!AF$1325","v":2.787357297297294},{"$f":" 'DL - C4 A'!AG$1325","v":2.787357297297294},{"$f":" 'DL - C4 A'!AH$1325","v":2.787357297297294},{"$f":" 'DL - C4 A'!AI$1325","v":2.787357297297294},{"$f":" 'DL - C4 A'!AJ$1325","v":2.787357297297294},{"$f":" 'DL - C4 A'!AK$1325","v":2.7873572972972975},{"$f":" 'DL - C4 A'!AL$1325","v":2.7873572972972975},{"$f":" 'DL - C4 A'!AM$1325","v":1.8582381981981986},{"$f":" 'DL - C4 A'!AN$1325","v":1.8582381981981986},{"$f":" 'DL - C4 A'!AO$1325","v":1.8582381981981986},{"$f":" 'DL - C4 A'!AP$1325","v":1.8582381981981986},{"$f":" 'DL - C4 A'!AQ$1325","v":1.8582381981981986},{"$f":" 'DL - C4 A'!AR$1325","v":1.8582381981981986},{"$f":" 'DL - C4 A'!AS$1325","v":1.8582381981981986},{"$f":" 'DL - C4 A'!AT$1325","v":1.8582381981981986},{"$f":" 'DL - C4 A'!AU$1325","v":1.8582381981981986},{"$f":" 'DL - C4 A'!AV$1325","v":1.8582381981981986},{"$f":" 'DL - C4 A'!AW$1325","v":1.8582381981981986},{"$f":" 'DL - C4 A'!AX$1325","v":1.8582381981981986},{"$f":" 'DL - C4 A'!AY$1325","v":1.8582381981981986},{"$f":" 'DL - C4 A'!AZ$1325","v":1.8582381981981986},{"$f":" 'DL - C4 A'!BA$1325","v":1.8582381981981986},{"$f":" 'DL - C4 A'!BB$1325","v":1.8582381981981986},{"$f":" 'DL - C4 A'!BC$1325","v":1.8582381981981986},{"$f":" 'DL - C4 A'!BD$1325","v":1.8582381981981986},{"$f":" 'DL - C4 A'!BE$1325","v":1.8582381981981986},{"$f":" 'DL - C4 A'!BF$1325","v":1.8582381981981986},{"$f":" 'DL - C4 A'!BG$1325","v":0},{"$f":" 'DL - C4 A'!BH$1325","v":0},{"$f":" 'DL - C4 A'!BI$1325","v":0},{"$f":" 'DL - C4 A'!BJ$1325","v":0},{"$f":" 'DL - C4 A'!BK$1325","v":0},{"$f":" 'DL - C4 A'!BL$1325","v":0},{"$f":" 'DL - C4 A'!BM$1325","v":0},{"$f":" 'DL - C4 A'!BN$1325","v":0},{"$f":" 'DL - C4 A'!BO$1325","v":0},{"$f":" 'DL - C4 A'!BP$1325","v":0},{"$f":" 'DL - C4 A'!BQ$1325","v":0},{"$f":" 'DL - C4 A'!BR$1325","v":0},{"$f":" 'DL - C4 A'!BS$1325","v":0},{"$f":" 'DL - C4 A'!BT$1325","v":0},{"$f":" 'DL - C4 A'!BU$1325","v":0},{"$f":" 'DL - C4 A'!BV$1325","v":0},{"$f":" 'DL - C4 A'!BW$1325","v":0},{"$f":" 'DL - C4 A'!BX$1325","v":0},{"$f":" 'DL - C4 A'!BY$1325","v":0},{"$f":" 'DL - C4 A'!BZ$1325","v":0},{"$f":" 'DL - C4 A'!CA$1325","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$1326","v":"Depreciation - capex addition - 01 Apr 00 - real - DN"},{"$f":" 'DL - C4 A'!F$1326","v":0},{"$f":" 'DL - C4 A'!G$1326","v":0},{"$f":" 'DL - C4 A'!H$1326","v":0},{"$f":" 'DL - C4 A'!I$1326","v":"GBP m"},{"$f":" 'DL - C4 A'!J$1326","v":0},{"$f":" 'DL - C4 A'!K$1326","v":93.295315315315278},{"$f":" 'DL - C4 A'!L$1326","v":0},{"$f":" 'DL - C4 A'!M$1326","v":0},{"$f":" 'DL - C4 A'!N$1326","v":0},{"$f":" 'DL - C4 A'!O$1326","v":0},{"$f":" 'DL - C4 A'!P$1326","v":0},{"$f":" 'DL - C4 A'!Q$1326","v":0},{"$f":" 'DL - C4 A'!R$1326","v":0},{"$f":" 'DL - C4 A'!S$1326","v":0},{"$f":" 'DL - C4 A'!T$1326","v":2.7988594594594636},{"$f":" 'DL - C4 A'!U$1326","v":2.7988594594594636},{"$f":" 'DL - C4 A'!V$1326","v":2.7988594594594636},{"$f":" 'DL - C4 A'!W$1326","v":2.7988594594594636},{"$f":" 'DL - C4 A'!X$1326","v":2.7988594594594636},{"$f":" 'DL - C4 A'!Y$1326","v":2.7988594594594636},{"$f":" 'DL - C4 A'!Z$1326","v":2.7988594594594636},{"$f":" 'DL - C4 A'!AA$1326","v":2.7988594594594636},{"$f":" 'DL - C4 A'!AB$1326","v":2.7988594594594636},{"$f":" 'DL - C4 A'!AC$1326","v":2.7988594594594636},{"$f":" 'DL - C4 A'!AD$1326","v":2.7988594594594636},{"$f":" 'DL - C4 A'!AE$1326","v":2.7988594594594636},{"$f":" 'DL - C4 A'!AF$1326","v":2.7988594594594636},{"$f":" 'DL - C4 A'!AG$1326","v":2.7988594594594636},{"$f":" 'DL - C4 A'!AH$1326","v":2.7988594594594636},{"$f":" 'DL - C4 A'!AI$1326","v":2.7988594594594636},{"$f":" 'DL - C4 A'!AJ$1326","v":2.7988594594594636},{"$f":" 'DL - C4 A'!AK$1326","v":2.7988594594594582},{"$f":" 'DL - C4 A'!AL$1326","v":2.7988594594594582},{"$f":" 'DL - C4 A'!AM$1326","v":2.7988594594594582},{"$f":" 'DL - C4 A'!AN$1326","v":1.8659063063063055},{"$f":" 'DL - C4 A'!AO$1326","v":1.8659063063063055},{"$f":" 'DL - C4 A'!AP$1326","v":1.8659063063063055},{"$f":" 'DL - C4 A'!AQ$1326","v":1.8659063063063055},{"$f":" 'DL - C4 A'!AR$1326","v":1.8659063063063055},{"$f":" 'DL - C4 A'!AS$1326","v":1.8659063063063055},{"$f":" 'DL - C4 A'!AT$1326","v":1.8659063063063055},{"$f":" 'DL - C4 A'!AU$1326","v":1.8659063063063055},{"$f":" 'DL - C4 A'!AV$1326","v":1.8659063063063055},{"$f":" 'DL - C4 A'!AW$1326","v":1.8659063063063055},{"$f":" 'DL - C4 A'!AX$1326","v":1.8659063063063055},{"$f":" 'DL - C4 A'!AY$1326","v":1.8659063063063055},{"$f":" 'DL - C4 A'!AZ$1326","v":1.8659063063063055},{"$f":" 'DL - C4 A'!BA$1326","v":1.8659063063063055},{"$f":" 'DL - C4 A'!BB$1326","v":1.8659063063063055},{"$f":" 'DL - C4 A'!BC$1326","v":1.8659063063063055},{"$f":" 'DL - C4 A'!BD$1326","v":1.8659063063063055},{"$f":" 'DL - C4 A'!BE$1326","v":1.8659063063063055},{"$f":" 'DL - C4 A'!BF$1326","v":1.8659063063063055},{"$f":" 'DL - C4 A'!BG$1326","v":1.865906306306286},{"$f":" 'DL - C4 A'!BH$1326","v":0},{"$f":" 'DL - C4 A'!BI$1326","v":0},{"$f":" 'DL - C4 A'!BJ$1326","v":0},{"$f":" 'DL - C4 A'!BK$1326","v":0},{"$f":" 'DL - C4 A'!BL$1326","v":0},{"$f":" 'DL - C4 A'!BM$1326","v":0},{"$f":" 'DL - C4 A'!BN$1326","v":0},{"$f":" 'DL - C4 A'!BO$1326","v":0},{"$f":" 'DL - C4 A'!BP$1326","v":0},{"$f":" 'DL - C4 A'!BQ$1326","v":0},{"$f":" 'DL - C4 A'!BR$1326","v":0},{"$f":" 'DL - C4 A'!BS$1326","v":0},{"$f":" 'DL - C4 A'!BT$1326","v":0},{"$f":" 'DL - C4 A'!BU$1326","v":0},{"$f":" 'DL - C4 A'!BV$1326","v":0},{"$f":" 'DL - C4 A'!BW$1326","v":0},{"$f":" 'DL - C4 A'!BX$1326","v":0},{"$f":" 'DL - C4 A'!BY$1326","v":0},{"$f":" 'DL - C4 A'!BZ$1326","v":0},{"$f":" 'DL - C4 A'!CA$1326","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$1327","v":"Depreciation - capex addition - 01 Apr 01 - real - DN"},{"$f":" 'DL - C4 A'!F$1327","v":0},{"$f":" 'DL - C4 A'!G$1327","v":0},{"$f":" 'DL - C4 A'!H$1327","v":0},{"$f":" 'DL - C4 A'!I$1327","v":"GBP m"},{"$f":" 'DL - C4 A'!J$1327","v":0},{"$f":" 'DL - C4 A'!K$1327","v":73.358234234234246},{"$f":" 'DL - C4 A'!L$1327","v":0},{"$f":" 'DL - C4 A'!M$1327","v":0},{"$f":" 'DL - C4 A'!N$1327","v":0},{"$f":" 'DL - C4 A'!O$1327","v":0},{"$f":" 'DL - C4 A'!P$1327","v":0},{"$f":" 'DL - C4 A'!Q$1327","v":0},{"$f":" 'DL - C4 A'!R$1327","v":0},{"$f":" 'DL - C4 A'!S$1327","v":0},{"$f":" 'DL - C4 A'!T$1327","v":0},{"$f":" 'DL - C4 A'!U$1327","v":2.200747027027032},{"$f":" 'DL - C4 A'!V$1327","v":2.200747027027032},{"$f":" 'DL - C4 A'!W$1327","v":2.200747027027032},{"$f":" 'DL - C4 A'!X$1327","v":2.200747027027032},{"$f":" 'DL - C4 A'!Y$1327","v":2.200747027027032},{"$f":" 'DL - C4 A'!Z$1327","v":2.200747027027032},{"$f":" 'DL - C4 A'!AA$1327","v":2.200747027027032},{"$f":" 'DL - C4 A'!AB$1327","v":2.200747027027032},{"$f":" 'DL - C4 A'!AC$1327","v":2.200747027027032},{"$f":" 'DL - C4 A'!AD$1327","v":2.200747027027032},{"$f":" 'DL - C4 A'!AE$1327","v":2.200747027027032},{"$f":" 'DL - C4 A'!AF$1327","v":2.200747027027032},{"$f":" 'DL - C4 A'!AG$1327","v":2.200747027027032},{"$f":" 'DL - C4 A'!AH$1327","v":2.200747027027032},{"$f":" 'DL - C4 A'!AI$1327","v":2.200747027027032},{"$f":" 'DL - C4 A'!AJ$1327","v":2.200747027027032},{"$f":" 'DL - C4 A'!AK$1327","v":2.2007470270270271},{"$f":" 'DL - C4 A'!AL$1327","v":2.2007470270270271},{"$f":" 'DL - C4 A'!AM$1327","v":2.2007470270270271},{"$f":" 'DL - C4 A'!AN$1327","v":2.2007470270270271},{"$f":" 'DL - C4 A'!AO$1327","v":1.4671646846846849},{"$f":" 'DL - C4 A'!AP$1327","v":1.4671646846846849},{"$f":" 'DL - C4 A'!AQ$1327","v":1.4671646846846849},{"$f":" 'DL - C4 A'!AR$1327","v":1.4671646846846849},{"$f":" 'DL - C4 A'!AS$1327","v":1.4671646846846849},{"$f":" 'DL - C4 A'!AT$1327","v":1.4671646846846849},{"$f":" 'DL - C4 A'!AU$1327","v":1.4671646846846849},{"$f":" 'DL - C4 A'!AV$1327","v":1.4671646846846849},{"$f":" 'DL - C4 A'!AW$1327","v":1.4671646846846849},{"$f":" 'DL - C4 A'!AX$1327","v":1.4671646846846849},{"$f":" 'DL - C4 A'!AY$1327","v":1.4671646846846849},{"$f":" 'DL - C4 A'!AZ$1327","v":1.4671646846846849},{"$f":" 'DL - C4 A'!BA$1327","v":1.4671646846846849},{"$f":" 'DL - C4 A'!BB$1327","v":1.4671646846846849},{"$f":" 'DL - C4 A'!BC$1327","v":1.4671646846846849},{"$f":" 'DL - C4 A'!BD$1327","v":1.4671646846846849},{"$f":" 'DL - C4 A'!BE$1327","v":1.4671646846846849},{"$f":" 'DL - C4 A'!BF$1327","v":1.4671646846846849},{"$f":" 'DL - C4 A'!BG$1327","v":1.4671646846846849},{"$f":" 'DL - C4 A'!BH$1327","v":1.4671646846846187},{"$f":" 'DL - C4 A'!BI$1327","v":0},{"$f":" 'DL - C4 A'!BJ$1327","v":0},{"$f":" 'DL - C4 A'!BK$1327","v":0},{"$f":" 'DL - C4 A'!BL$1327","v":0},{"$f":" 'DL - C4 A'!BM$1327","v":0},{"$f":" 'DL - C4 A'!BN$1327","v":0},{"$f":" 'DL - C4 A'!BO$1327","v":0},{"$f":" 'DL - C4 A'!BP$1327","v":0},{"$f":" 'DL - C4 A'!BQ$1327","v":0},{"$f":" 'DL - C4 A'!BR$1327","v":0},{"$f":" 'DL - C4 A'!BS$1327","v":0},{"$f":" 'DL - C4 A'!BT$1327","v":0},{"$f":" 'DL - C4 A'!BU$1327","v":0},{"$f":" 'DL - C4 A'!BV$1327","v":0},{"$f":" 'DL - C4 A'!BW$1327","v":0},{"$f":" 'DL - C4 A'!BX$1327","v":0},{"$f":" 'DL - C4 A'!BY$1327","v":0},{"$f":" 'DL - C4 A'!BZ$1327","v":0},{"$f":" 'DL - C4 A'!CA$1327","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$1328","v":"Depreciation - capex addition - 01 Apr 02 - real - DN"},{"$f":" 'DL - C4 A'!F$1328","v":0},{"$f":" 'DL - C4 A'!G$1328","v":0},{"$f":" 'DL - C4 A'!H$1328","v":0},{"$f":" 'DL - C4 A'!I$1328","v":"GBP m"},{"$f":" 'DL - C4 A'!J$1328","v":0},{"$f":" 'DL - C4 A'!K$1328","v":56.719992987526112},{"$f":" 'DL - C4 A'!L$1328","v":0},{"$f":" 'DL - C4 A'!M$1328","v":0},{"$f":" 'DL - C4 A'!N$1328","v":0},{"$f":" 'DL - C4 A'!O$1328","v":0},{"$f":" 'DL - C4 A'!P$1328","v":0},{"$f":" 'DL - C4 A'!Q$1328","v":0},{"$f":" 'DL - C4 A'!R$1328","v":0},{"$f":" 'DL - C4 A'!S$1328","v":0},{"$f":" 'DL - C4 A'!T$1328","v":0},{"$f":" 'DL - C4 A'!U$1328","v":0},{"$f":" 'DL - C4 A'!V$1328","v":1.7015997896257904},{"$f":" 'DL - C4 A'!W$1328","v":1.7015997896257904},{"$f":" 'DL - C4 A'!X$1328","v":1.7015997896257904},{"$f":" 'DL - C4 A'!Y$1328","v":1.7015997896257904},{"$f":" 'DL - C4 A'!Z$1328","v":1.7015997896257904},{"$f":" 'DL - C4 A'!AA$1328","v":1.7015997896257904},{"$f":" 'DL - C4 A'!AB$1328","v":1.7015997896257904},{"$f":" 'DL - C4 A'!AC$1328","v":1.7015997896257904},{"$f":" 'DL - C4 A'!AD$1328","v":1.7015997896257904},{"$f":" 'DL - C4 A'!AE$1328","v":1.7015997896257904},{"$f":" 'DL - C4 A'!AF$1328","v":1.7015997896257904},{"$f":" 'DL - C4 A'!AG$1328","v":1.7015997896257904},{"$f":" 'DL - C4 A'!AH$1328","v":1.7015997896257904},{"$f":" 'DL - C4 A'!AI$1328","v":1.7015997896257904},{"$f":" 'DL - C4 A'!AJ$1328","v":1.7015997896257904},{"$f":" 'DL - C4 A'!AK$1328","v":1.7015997896257833},{"$f":" 'DL - C4 A'!AL$1328","v":1.7015997896257833},{"$f":" 'DL - C4 A'!AM$1328","v":1.7015997896257833},{"$f":" 'DL - C4 A'!AN$1328","v":1.7015997896257833},{"$f":" 'DL - C4 A'!AO$1328","v":1.7015997896257833},{"$f":" 'DL - C4 A'!AP$1328","v":1.1343998597505223},{"$f":" 'DL - C4 A'!AQ$1328","v":1.1343998597505223},{"$f":" 'DL - C4 A'!AR$1328","v":1.1343998597505223},{"$f":" 'DL - C4 A'!AS$1328","v":1.1343998597505223},{"$f":" 'DL - C4 A'!AT$1328","v":1.1343998597505223},{"$f":" 'DL - C4 A'!AU$1328","v":1.1343998597505223},{"$f":" 'DL - C4 A'!AV$1328","v":1.1343998597505223},{"$f":" 'DL - C4 A'!AW$1328","v":1.1343998597505223},{"$f":" 'DL - C4 A'!AX$1328","v":1.1343998597505223},{"$f":" 'DL - C4 A'!AY$1328","v":1.1343998597505223},{"$f":" 'DL - C4 A'!AZ$1328","v":1.1343998597505223},{"$f":" 'DL - C4 A'!BA$1328","v":1.1343998597505223},{"$f":" 'DL - C4 A'!BB$1328","v":1.1343998597505223},{"$f":" 'DL - C4 A'!BC$1328","v":1.1343998597505223},{"$f":" 'DL - C4 A'!BD$1328","v":1.1343998597505223},{"$f":" 'DL - C4 A'!BE$1328","v":1.1343998597505223},{"$f":" 'DL - C4 A'!BF$1328","v":1.1343998597505223},{"$f":" 'DL - C4 A'!BG$1328","v":1.1343998597505223},{"$f":" 'DL - C4 A'!BH$1328","v":1.1343998597505223},{"$f":" 'DL - C4 A'!BI$1328","v":1.1343998597504097},{"$f":" 'DL - C4 A'!BJ$1328","v":0},{"$f":" 'DL - C4 A'!BK$1328","v":0},{"$f":" 'DL - C4 A'!BL$1328","v":0},{"$f":" 'DL - C4 A'!BM$1328","v":0},{"$f":" 'DL - C4 A'!BN$1328","v":0},{"$f":" 'DL - C4 A'!BO$1328","v":0},{"$f":" 'DL - C4 A'!BP$1328","v":0},{"$f":" 'DL - C4 A'!BQ$1328","v":0},{"$f":" 'DL - C4 A'!BR$1328","v":0},{"$f":" 'DL - C4 A'!BS$1328","v":0},{"$f":" 'DL - C4 A'!BT$1328","v":0},{"$f":" 'DL - C4 A'!BU$1328","v":0},{"$f":" 'DL - C4 A'!BV$1328","v":0},{"$f":" 'DL - C4 A'!BW$1328","v":0},{"$f":" 'DL - C4 A'!BX$1328","v":0},{"$f":" 'DL - C4 A'!BY$1328","v":0},{"$f":" 'DL - C4 A'!BZ$1328","v":0},{"$f":" 'DL - C4 A'!CA$1328","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$1329","v":"Depreciation - capex addition - 01 Apr 03 - real - DN"},{"$f":" 'DL - C4 A'!F$1329","v":0},{"$f":" 'DL - C4 A'!G$1329","v":0},{"$f":" 'DL - C4 A'!H$1329","v":0},{"$f":" 'DL - C4 A'!I$1329","v":"GBP m"},{"$f":" 'DL - C4 A'!J$1329","v":0},{"$f":" 'DL - C4 A'!K$1329","v":57.893979746480049},{"$f":" 'DL - C4 A'!L$1329","v":0},{"$f":" 'DL - C4 A'!M$1329","v":0},{"$f":" 'DL - C4 A'!N$1329","v":0},{"$f":" 'DL - C4 A'!O$1329","v":0},{"$f":" 'DL - C4 A'!P$1329","v":0},{"$f":" 'DL - C4 A'!Q$1329","v":0},{"$f":" 'DL - C4 A'!R$1329","v":0},{"$f":" 'DL - C4 A'!S$1329","v":0},{"$f":" 'DL - C4 A'!T$1329","v":0},{"$f":" 'DL - C4 A'!U$1329","v":0},{"$f":" 'DL - C4 A'!V$1329","v":0},{"$f":" 'DL - C4 A'!W$1329","v":1.7368193923943973},{"$f":" 'DL - C4 A'!X$1329","v":1.7368193923943973},{"$f":" 'DL - C4 A'!Y$1329","v":1.7368193923943973},{"$f":" 'DL - C4 A'!Z$1329","v":1.7368193923943973},{"$f":" 'DL - C4 A'!AA$1329","v":1.7368193923943973},{"$f":" 'DL - C4 A'!AB$1329","v":1.7368193923943973},{"$f":" 'DL - C4 A'!AC$1329","v":1.7368193923943973},{"$f":" 'DL - C4 A'!AD$1329","v":1.7368193923943973},{"$f":" 'DL - C4 A'!AE$1329","v":1.7368193923943973},{"$f":" 'DL - C4 A'!AF$1329","v":1.7368193923943973},{"$f":" 'DL - C4 A'!AG$1329","v":1.7368193923943973},{"$f":" 'DL - C4 A'!AH$1329","v":1.7368193923943973},{"$f":" 'DL - C4 A'!AI$1329","v":1.7368193923943973},{"$f":" 'DL - C4 A'!AJ$1329","v":1.7368193923943973},{"$f":" 'DL - C4 A'!AK$1329","v":1.736819392394402},{"$f":" 'DL - C4 A'!AL$1329","v":1.736819392394402},{"$f":" 'DL - C4 A'!AM$1329","v":1.736819392394402},{"$f":" 'DL - C4 A'!AN$1329","v":1.736819392394402},{"$f":" 'DL - C4 A'!AO$1329","v":1.736819392394402},{"$f":" 'DL - C4 A'!AP$1329","v":1.736819392394402},{"$f":" 'DL - C4 A'!AQ$1329","v":1.1578795949296015},{"$f":" 'DL - C4 A'!AR$1329","v":1.1578795949296015},{"$f":" 'DL - C4 A'!AS$1329","v":1.1578795949296015},{"$f":" 'DL - C4 A'!AT$1329","v":1.1578795949296015},{"$f":" 'DL - C4 A'!AU$1329","v":1.1578795949296015},{"$f":" 'DL - C4 A'!AV$1329","v":1.1578795949296015},{"$f":" 'DL - C4 A'!AW$1329","v":1.1578795949296015},{"$f":" 'DL - C4 A'!AX$1329","v":1.1578795949296015},{"$f":" 'DL - C4 A'!AY$1329","v":1.1578795949296015},{"$f":" 'DL - C4 A'!AZ$1329","v":1.1578795949296015},{"$f":" 'DL - C4 A'!BA$1329","v":1.1578795949296015},{"$f":" 'DL - C4 A'!BB$1329","v":1.1578795949296015},{"$f":" 'DL - C4 A'!BC$1329","v":1.1578795949296015},{"$f":" 'DL - C4 A'!BD$1329","v":1.1578795949296015},{"$f":" 'DL - C4 A'!BE$1329","v":1.1578795949296015},{"$f":" 'DL - C4 A'!BF$1329","v":1.1578795949296015},{"$f":" 'DL - C4 A'!BG$1329","v":1.1578795949296015},{"$f":" 'DL - C4 A'!BH$1329","v":1.1578795949296015},{"$f":" 'DL - C4 A'!BI$1329","v":1.1578795949296015},{"$f":" 'DL - C4 A'!BJ$1329","v":1.1578795949296015},{"$f":" 'DL - C4 A'!BK$1329","v":0},{"$f":" 'DL - C4 A'!BL$1329","v":0},{"$f":" 'DL - C4 A'!BM$1329","v":0},{"$f":" 'DL - C4 A'!BN$1329","v":0},{"$f":" 'DL - C4 A'!BO$1329","v":0},{"$f":" 'DL - C4 A'!BP$1329","v":0},{"$f":" 'DL - C4 A'!BQ$1329","v":0},{"$f":" 'DL - C4 A'!BR$1329","v":0},{"$f":" 'DL - C4 A'!BS$1329","v":0},{"$f":" 'DL - C4 A'!BT$1329","v":0},{"$f":" 'DL - C4 A'!BU$1329","v":0},{"$f":" 'DL - C4 A'!BV$1329","v":0},{"$f":" 'DL - C4 A'!BW$1329","v":0},{"$f":" 'DL - C4 A'!BX$1329","v":0},{"$f":" 'DL - C4 A'!BY$1329","v":0},{"$f":" 'DL - C4 A'!BZ$1329","v":0},{"$f":" 'DL - C4 A'!CA$1329","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$1330","v":"Depreciation - capex addition - 01 Apr 04 - real - DN"},{"$f":" 'DL - C4 A'!F$1330","v":0},{"$f":" 'DL - C4 A'!G$1330","v":0},{"$f":" 'DL - C4 A'!H$1330","v":0},{"$f":" 'DL - C4 A'!I$1330","v":"GBP m"},{"$f":" 'DL - C4 A'!J$1330","v":0},{"$f":" 'DL - C4 A'!K$1330","v":47.314874146536063},{"$f":" 'DL - C4 A'!L$1330","v":0},{"$f":" 'DL - C4 A'!M$1330","v":0},{"$f":" 'DL - C4 A'!N$1330","v":0},{"$f":" 'DL - C4 A'!O$1330","v":0},{"$f":" 'DL - C4 A'!P$1330","v":0},{"$f":" 'DL - C4 A'!Q$1330","v":0},{"$f":" 'DL - C4 A'!R$1330","v":0},{"$f":" 'DL - C4 A'!S$1330","v":0},{"$f":" 'DL - C4 A'!T$1330","v":0},{"$f":" 'DL - C4 A'!U$1330","v":0},{"$f":" 'DL - C4 A'!V$1330","v":0},{"$f":" 'DL - C4 A'!W$1330","v":0},{"$f":" 'DL - C4 A'!X$1330","v":1.4194462243960795},{"$f":" 'DL - C4 A'!Y$1330","v":1.4194462243960795},{"$f":" 'DL - C4 A'!Z$1330","v":1.4194462243960795},{"$f":" 'DL - C4 A'!AA$1330","v":1.4194462243960795},{"$f":" 'DL - C4 A'!AB$1330","v":1.4194462243960795},{"$f":" 'DL - C4 A'!AC$1330","v":1.4194462243960795},{"$f":" 'DL - C4 A'!AD$1330","v":1.4194462243960795},{"$f":" 'DL - C4 A'!AE$1330","v":1.4194462243960795},{"$f":" 'DL - C4 A'!AF$1330","v":1.4194462243960795},{"$f":" 'DL - C4 A'!AG$1330","v":1.4194462243960795},{"$f":" 'DL - C4 A'!AH$1330","v":1.4194462243960795},{"$f":" 'DL - C4 A'!AI$1330","v":1.4194462243960795},{"$f":" 'DL - C4 A'!AJ$1330","v":1.4194462243960795},{"$f":" 'DL - C4 A'!AK$1330","v":1.4194462243960819},{"$f":" 'DL - C4 A'!AL$1330","v":1.4194462243960819},{"$f":" 'DL - C4 A'!AM$1330","v":1.4194462243960819},{"$f":" 'DL - C4 A'!AN$1330","v":1.4194462243960819},{"$f":" 'DL - C4 A'!AO$1330","v":1.4194462243960819},{"$f":" 'DL - C4 A'!AP$1330","v":1.4194462243960819},{"$f":" 'DL - C4 A'!AQ$1330","v":1.4194462243960819},{"$f":" 'DL - C4 A'!AR$1330","v":0.94629748293072125},{"$f":" 'DL - C4 A'!AS$1330","v":0.94629748293072125},{"$f":" 'DL - C4 A'!AT$1330","v":0.94629748293072125},{"$f":" 'DL - C4 A'!AU$1330","v":0.94629748293072125},{"$f":" 'DL - C4 A'!AV$1330","v":0.94629748293072125},{"$f":" 'DL - C4 A'!AW$1330","v":0.94629748293072125},{"$f":" 'DL - C4 A'!AX$1330","v":0.94629748293072125},{"$f":" 'DL - C4 A'!AY$1330","v":0.94629748293072125},{"$f":" 'DL - C4 A'!AZ$1330","v":0.94629748293072125},{"$f":" 'DL - C4 A'!BA$1330","v":0.94629748293072125},{"$f":" 'DL - C4 A'!BB$1330","v":0.94629748293072125},{"$f":" 'DL - C4 A'!BC$1330","v":0.94629748293072125},{"$f":" 'DL - C4 A'!BD$1330","v":0.94629748293072125},{"$f":" 'DL - C4 A'!BE$1330","v":0.94629748293072125},{"$f":" 'DL - C4 A'!BF$1330","v":0.94629748293072125},{"$f":" 'DL - C4 A'!BG$1330","v":0.94629748293072125},{"$f":" 'DL - C4 A'!BH$1330","v":0.94629748293072125},{"$f":" 'DL - C4 A'!BI$1330","v":0.94629748293072125},{"$f":" 'DL - C4 A'!BJ$1330","v":0.94629748293072125},{"$f":" 'DL - C4 A'!BK$1330","v":0.94629748293070293},{"$f":" 'DL - C4 A'!BL$1330","v":0},{"$f":" 'DL - C4 A'!BM$1330","v":0},{"$f":" 'DL - C4 A'!BN$1330","v":0},{"$f":" 'DL - C4 A'!BO$1330","v":0},{"$f":" 'DL - C4 A'!BP$1330","v":0},{"$f":" 'DL - C4 A'!BQ$1330","v":0},{"$f":" 'DL - C4 A'!BR$1330","v":0},{"$f":" 'DL - C4 A'!BS$1330","v":0},{"$f":" 'DL - C4 A'!BT$1330","v":0},{"$f":" 'DL - C4 A'!BU$1330","v":0},{"$f":" 'DL - C4 A'!BV$1330","v":0},{"$f":" 'DL - C4 A'!BW$1330","v":0},{"$f":" 'DL - C4 A'!BX$1330","v":0},{"$f":" 'DL - C4 A'!BY$1330","v":0},{"$f":" 'DL - C4 A'!BZ$1330","v":0},{"$f":" 'DL - C4 A'!CA$1330","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$1331","v":"Depreciation - capex addition - 01 Apr 05 - real - DN"},{"$f":" 'DL - C4 A'!F$1331","v":0},{"$f":" 'DL - C4 A'!G$1331","v":0},{"$f":" 'DL - C4 A'!H$1331","v":0},{"$f":" 'DL - C4 A'!I$1331","v":"GBP m"},{"$f":" 'DL - C4 A'!J$1331","v":0},{"$f":" 'DL - C4 A'!K$1331","v":53.127054253108625},{"$f":" 'DL - C4 A'!L$1331","v":0},{"$f":" 'DL - C4 A'!M$1331","v":0},{"$f":" 'DL - C4 A'!N$1331","v":0},{"$f":" 'DL - C4 A'!O$1331","v":0},{"$f":" 'DL - C4 A'!P$1331","v":0},{"$f":" 'DL - C4 A'!Q$1331","v":0},{"$f":" 'DL - C4 A'!R$1331","v":0},{"$f":" 'DL - C4 A'!S$1331","v":0},{"$f":" 'DL - C4 A'!T$1331","v":0},{"$f":" 'DL - C4 A'!U$1331","v":0},{"$f":" 'DL - C4 A'!V$1331","v":0},{"$f":" 'DL - C4 A'!W$1331","v":0},{"$f":" 'DL - C4 A'!X$1331","v":0},{"$f":" 'DL - C4 A'!Y$1331","v":1.5938116275932572},{"$f":" 'DL - C4 A'!Z$1331","v":1.5938116275932572},{"$f":" 'DL - C4 A'!AA$1331","v":1.5938116275932572},{"$f":" 'DL - C4 A'!AB$1331","v":1.5938116275932572},{"$f":" 'DL - C4 A'!AC$1331","v":1.5938116275932572},{"$f":" 'DL - C4 A'!AD$1331","v":1.5938116275932572},{"$f":" 'DL - C4 A'!AE$1331","v":1.5938116275932572},{"$f":" 'DL - C4 A'!AF$1331","v":1.5938116275932572},{"$f":" 'DL - C4 A'!AG$1331","v":1.5938116275932572},{"$f":" 'DL - C4 A'!AH$1331","v":1.5938116275932572},{"$f":" 'DL - C4 A'!AI$1331","v":1.5938116275932572},{"$f":" 'DL - C4 A'!AJ$1331","v":1.5938116275932572},{"$f":" 'DL - C4 A'!AK$1331","v":1.593811627593261},{"$f":" 'DL - C4 A'!AL$1331","v":1.593811627593261},{"$f":" 'DL - C4 A'!AM$1331","v":1.593811627593261},{"$f":" 'DL - C4 A'!AN$1331","v":1.593811627593261},{"$f":" 'DL - C4 A'!AO$1331","v":1.593811627593261},{"$f":" 'DL - C4 A'!AP$1331","v":1.593811627593261},{"$f":" 'DL - C4 A'!AQ$1331","v":1.593811627593261},{"$f":" 'DL - C4 A'!AR$1331","v":1.593811627593261},{"$f":" 'DL - C4 A'!AS$1331","v":1.0625410850621742},{"$f":" 'DL - C4 A'!AT$1331","v":1.0625410850621742},{"$f":" 'DL - C4 A'!AU$1331","v":1.0625410850621742},{"$f":" 'DL - C4 A'!AV$1331","v":1.0625410850621742},{"$f":" 'DL - C4 A'!AW$1331","v":1.0625410850621742},{"$f":" 'DL - C4 A'!AX$1331","v":1.0625410850621742},{"$f":" 'DL - C4 A'!AY$1331","v":1.0625410850621742},{"$f":" 'DL - C4 A'!AZ$1331","v":1.0625410850621742},{"$f":" 'DL - C4 A'!BA$1331","v":1.0625410850621742},{"$f":" 'DL - C4 A'!BB$1331","v":1.0625410850621742},{"$f":" 'DL - C4 A'!BC$1331","v":1.0625410850621742},{"$f":" 'DL - C4 A'!BD$1331","v":1.0625410850621742},{"$f":" 'DL - C4 A'!BE$1331","v":1.0625410850621742},{"$f":" 'DL - C4 A'!BF$1331","v":1.0625410850621742},{"$f":" 'DL - C4 A'!BG$1331","v":1.0625410850621742},{"$f":" 'DL - C4 A'!BH$1331","v":1.0625410850621742},{"$f":" 'DL - C4 A'!BI$1331","v":1.0625410850621742},{"$f":" 'DL - C4 A'!BJ$1331","v":1.0625410850621742},{"$f":" 'DL - C4 A'!BK$1331","v":1.0625410850621742},{"$f":" 'DL - C4 A'!BL$1331","v":1.0625410850621742},{"$f":" 'DL - C4 A'!BM$1331","v":0},{"$f":" 'DL - C4 A'!BN$1331","v":0},{"$f":" 'DL - C4 A'!BO$1331","v":0},{"$f":" 'DL - C4 A'!BP$1331","v":0},{"$f":" 'DL - C4 A'!BQ$1331","v":0},{"$f":" 'DL - C4 A'!BR$1331","v":0},{"$f":" 'DL - C4 A'!BS$1331","v":0},{"$f":" 'DL - C4 A'!BT$1331","v":0},{"$f":" 'DL - C4 A'!BU$1331","v":0},{"$f":" 'DL - C4 A'!BV$1331","v":0},{"$f":" 'DL - C4 A'!BW$1331","v":0},{"$f":" 'DL - C4 A'!BX$1331","v":0},{"$f":" 'DL - C4 A'!BY$1331","v":0},{"$f":" 'DL - C4 A'!BZ$1331","v":0},{"$f":" 'DL - C4 A'!CA$1331","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$1332","v":"Depreciation - capex addition - 01 Apr 06 - real - DN"},{"$f":" 'DL - C4 A'!F$1332","v":0},{"$f":" 'DL - C4 A'!G$1332","v":0},{"$f":" 'DL - C4 A'!H$1332","v":0},{"$f":" 'DL - C4 A'!I$1332","v":"GBP m"},{"$f":" 'DL - C4 A'!J$1332","v":0},{"$f":" 'DL - C4 A'!K$1332","v":59.75513017880445},{"$f":" 'DL - C4 A'!L$1332","v":0},{"$f":" 'DL - C4 A'!M$1332","v":0},{"$f":" 'DL - C4 A'!N$1332","v":0},{"$f":" 'DL - C4 A'!O$1332","v":0},{"$f":" 'DL - C4 A'!P$1332","v":0},{"$f":" 'DL - C4 A'!Q$1332","v":0},{"$f":" 'DL - C4 A'!R$1332","v":0},{"$f":" 'DL - C4 A'!S$1332","v":0},{"$f":" 'DL - C4 A'!T$1332","v":0},{"$f":" 'DL - C4 A'!U$1332","v":0},{"$f":" 'DL - C4 A'!V$1332","v":0},{"$f":" 'DL - C4 A'!W$1332","v":0},{"$f":" 'DL - C4 A'!X$1332","v":0},{"$f":" 'DL - C4 A'!Y$1332","v":0},{"$f":" 'DL - C4 A'!Z$1332","v":1.7926539053641326},{"$f":" 'DL - C4 A'!AA$1332","v":1.7926539053641326},{"$f":" 'DL - C4 A'!AB$1332","v":1.7926539053641326},{"$f":" 'DL - C4 A'!AC$1332","v":1.7926539053641326},{"$f":" 'DL - C4 A'!AD$1332","v":1.7926539053641326},{"$f":" 'DL - C4 A'!AE$1332","v":1.7926539053641326},{"$f":" 'DL - C4 A'!AF$1332","v":1.7926539053641326},{"$f":" 'DL - C4 A'!AG$1332","v":1.7926539053641326},{"$f":" 'DL - C4 A'!AH$1332","v":1.7926539053641326},{"$f":" 'DL - C4 A'!AI$1332","v":1.7926539053641326},{"$f":" 'DL - C4 A'!AJ$1332","v":1.7926539053641326},{"$f":" 'DL - C4 A'!AK$1332","v":1.7926539053641337},{"$f":" 'DL - C4 A'!AL$1332","v":1.7926539053641337},{"$f":" 'DL - C4 A'!AM$1332","v":1.7926539053641337},{"$f":" 'DL - C4 A'!AN$1332","v":1.7926539053641337},{"$f":" 'DL - C4 A'!AO$1332","v":1.7926539053641337},{"$f":" 'DL - C4 A'!AP$1332","v":1.7926539053641337},{"$f":" 'DL - C4 A'!AQ$1332","v":1.7926539053641337},{"$f":" 'DL - C4 A'!AR$1332","v":1.7926539053641337},{"$f":" 'DL - C4 A'!AS$1332","v":1.7926539053641337},{"$f":" 'DL - C4 A'!AT$1332","v":1.1951026035760892},{"$f":" 'DL - C4 A'!AU$1332","v":1.1951026035760892},{"$f":" 'DL - C4 A'!AV$1332","v":1.1951026035760892},{"$f":" 'DL - C4 A'!AW$1332","v":1.1951026035760892},{"$f":" 'DL - C4 A'!AX$1332","v":1.1951026035760892},{"$f":" 'DL - C4 A'!AY$1332","v":1.1951026035760892},{"$f":" 'DL - C4 A'!AZ$1332","v":1.1951026035760892},{"$f":" 'DL - C4 A'!BA$1332","v":1.1951026035760892},{"$f":" 'DL - C4 A'!BB$1332","v":1.1951026035760892},{"$f":" 'DL - C4 A'!BC$1332","v":1.1951026035760892},{"$f":" 'DL - C4 A'!BD$1332","v":1.1951026035760892},{"$f":" 'DL - C4 A'!BE$1332","v":1.1951026035760892},{"$f":" 'DL - C4 A'!BF$1332","v":1.1951026035760892},{"$f":" 'DL - C4 A'!BG$1332","v":1.1951026035760892},{"$f":" 'DL - C4 A'!BH$1332","v":1.1951026035760892},{"$f":" 'DL - C4 A'!BI$1332","v":1.1951026035760892},{"$f":" 'DL - C4 A'!BJ$1332","v":1.1951026035760892},{"$f":" 'DL - C4 A'!BK$1332","v":1.1951026035760892},{"$f":" 'DL - C4 A'!BL$1332","v":1.1951026035760892},{"$f":" 'DL - C4 A'!BM$1332","v":1.1951026035760892},{"$f":" 'DL - C4 A'!BN$1332","v":0},{"$f":" 'DL - C4 A'!BO$1332","v":0},{"$f":" 'DL - C4 A'!BP$1332","v":0},{"$f":" 'DL - C4 A'!BQ$1332","v":0},{"$f":" 'DL - C4 A'!BR$1332","v":0},{"$f":" 'DL - C4 A'!BS$1332","v":0},{"$f":" 'DL - C4 A'!BT$1332","v":0},{"$f":" 'DL - C4 A'!BU$1332","v":0},{"$f":" 'DL - C4 A'!BV$1332","v":0},{"$f":" 'DL - C4 A'!BW$1332","v":0},{"$f":" 'DL - C4 A'!BX$1332","v":0},{"$f":" 'DL - C4 A'!BY$1332","v":0},{"$f":" 'DL - C4 A'!BZ$1332","v":0},{"$f":" 'DL - C4 A'!CA$1332","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$1333","v":"Depreciation - capex addition - 01 Apr 07 - real - DN"},{"$f":" 'DL - C4 A'!F$1333","v":0},{"$f":" 'DL - C4 A'!G$1333","v":0},{"$f":" 'DL - C4 A'!H$1333","v":0},{"$f":" 'DL - C4 A'!I$1333","v":"GBP m"},{"$f":" 'DL - C4 A'!J$1333","v":0},{"$f":" 'DL - C4 A'!K$1333","v":62.554858693650743},{"$f":" 'DL - C4 A'!L$1333","v":0},{"$f":" 'DL - C4 A'!M$1333","v":0},{"$f":" 'DL - C4 A'!N$1333","v":0},{"$f":" 'DL - C4 A'!O$1333","v":0},{"$f":" 'DL - C4 A'!P$1333","v":0},{"$f":" 'DL - C4 A'!Q$1333","v":0},{"$f":" 'DL - C4 A'!R$1333","v":0},{"$f":" 'DL - C4 A'!S$1333","v":0},{"$f":" 'DL - C4 A'!T$1333","v":0},{"$f":" 'DL - C4 A'!U$1333","v":0},{"$f":" 'DL - C4 A'!V$1333","v":0},{"$f":" 'DL - C4 A'!W$1333","v":0},{"$f":" 'DL - C4 A'!X$1333","v":0},{"$f":" 'DL - C4 A'!Y$1333","v":0},{"$f":" 'DL - C4 A'!Z$1333","v":0},{"$f":" 'DL - C4 A'!AA$1333","v":1.8766457608095239},{"$f":" 'DL - C4 A'!AB$1333","v":1.8766457608095239},{"$f":" 'DL - C4 A'!AC$1333","v":1.8766457608095239},{"$f":" 'DL - C4 A'!AD$1333","v":1.8766457608095239},{"$f":" 'DL - C4 A'!AE$1333","v":1.8766457608095239},{"$f":" 'DL - C4 A'!AF$1333","v":1.8766457608095239},{"$f":" 'DL - C4 A'!AG$1333","v":1.8766457608095239},{"$f":" 'DL - C4 A'!AH$1333","v":1.8766457608095239},{"$f":" 'DL - C4 A'!AI$1333","v":1.8766457608095239},{"$f":" 'DL - C4 A'!AJ$1333","v":1.8766457608095239},{"$f":" 'DL - C4 A'!AK$1333","v":1.8766457608095226},{"$f":" 'DL - C4 A'!AL$1333","v":1.8766457608095226},{"$f":" 'DL - C4 A'!AM$1333","v":1.8766457608095226},{"$f":" 'DL - C4 A'!AN$1333","v":1.8766457608095226},{"$f":" 'DL - C4 A'!AO$1333","v":1.8766457608095226},{"$f":" 'DL - C4 A'!AP$1333","v":1.8766457608095226},{"$f":" 'DL - C4 A'!AQ$1333","v":1.8766457608095226},{"$f":" 'DL - C4 A'!AR$1333","v":1.8766457608095226},{"$f":" 'DL - C4 A'!AS$1333","v":1.8766457608095226},{"$f":" 'DL - C4 A'!AT$1333","v":1.8766457608095226},{"$f":" 'DL - C4 A'!AU$1333","v":1.2510971738730152},{"$f":" 'DL - C4 A'!AV$1333","v":1.2510971738730152},{"$f":" 'DL - C4 A'!AW$1333","v":1.2510971738730152},{"$f":" 'DL - C4 A'!AX$1333","v":1.2510971738730152},{"$f":" 'DL - C4 A'!AY$1333","v":1.2510971738730152},{"$f":" 'DL - C4 A'!AZ$1333","v":1.2510971738730152},{"$f":" 'DL - C4 A'!BA$1333","v":1.2510971738730152},{"$f":" 'DL - C4 A'!BB$1333","v":1.2510971738730152},{"$f":" 'DL - C4 A'!BC$1333","v":1.2510971738730152},{"$f":" 'DL - C4 A'!BD$1333","v":1.2510971738730152},{"$f":" 'DL - C4 A'!BE$1333","v":1.2510971738730152},{"$f":" 'DL - C4 A'!BF$1333","v":1.2510971738730152},{"$f":" 'DL - C4 A'!BG$1333","v":1.2510971738730152},{"$f":" 'DL - C4 A'!BH$1333","v":1.2510971738730152},{"$f":" 'DL - C4 A'!BI$1333","v":1.2510971738730152},{"$f":" 'DL - C4 A'!BJ$1333","v":1.2510971738730152},{"$f":" 'DL - C4 A'!BK$1333","v":1.2510971738730152},{"$f":" 'DL - C4 A'!BL$1333","v":1.2510971738730152},{"$f":" 'DL - C4 A'!BM$1333","v":1.2510971738730152},{"$f":" 'DL - C4 A'!BN$1333","v":1.2510971738730152},{"$f":" 'DL - C4 A'!BO$1333","v":0},{"$f":" 'DL - C4 A'!BP$1333","v":0},{"$f":" 'DL - C4 A'!BQ$1333","v":0},{"$f":" 'DL - C4 A'!BR$1333","v":0},{"$f":" 'DL - C4 A'!BS$1333","v":0},{"$f":" 'DL - C4 A'!BT$1333","v":0},{"$f":" 'DL - C4 A'!BU$1333","v":0},{"$f":" 'DL - C4 A'!BV$1333","v":0},{"$f":" 'DL - C4 A'!BW$1333","v":0},{"$f":" 'DL - C4 A'!BX$1333","v":0},{"$f":" 'DL - C4 A'!BY$1333","v":0},{"$f":" 'DL - C4 A'!BZ$1333","v":0},{"$f":" 'DL - C4 A'!CA$1333","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$1334","v":"Depreciation - capex addition - 01 Apr 08 - real - DN"},{"$f":" 'DL - C4 A'!F$1334","v":0},{"$f":" 'DL - C4 A'!G$1334","v":0},{"$f":" 'DL - C4 A'!H$1334","v":0},{"$f":" 'DL - C4 A'!I$1334","v":"GBP m"},{"$f":" 'DL - C4 A'!J$1334","v":0},{"$f":" 'DL - C4 A'!K$1334","v":69.733695800498424},{"$f":" 'DL - C4 A'!L$1334","v":0},{"$f":" 'DL - C4 A'!M$1334","v":0},{"$f":" 'DL - C4 A'!N$1334","v":0},{"$f":" 'DL - C4 A'!O$1334","v":0},{"$f":" 'DL - C4 A'!P$1334","v":0},{"$f":" 'DL - C4 A'!Q$1334","v":0},{"$f":" 'DL - C4 A'!R$1334","v":0},{"$f":" 'DL - C4 A'!S$1334","v":0},{"$f":" 'DL - C4 A'!T$1334","v":0},{"$f":" 'DL - C4 A'!U$1334","v":0},{"$f":" 'DL - C4 A'!V$1334","v":0},{"$f":" 'DL - C4 A'!W$1334","v":0},{"$f":" 'DL - C4 A'!X$1334","v":0},{"$f":" 'DL - C4 A'!Y$1334","v":0},{"$f":" 'DL - C4 A'!Z$1334","v":0},{"$f":" 'DL - C4 A'!AA$1334","v":0},{"$f":" 'DL - C4 A'!AB$1334","v":2.0920108740149499},{"$f":" 'DL - C4 A'!AC$1334","v":2.0920108740149499},{"$f":" 'DL - C4 A'!AD$1334","v":2.0920108740149499},{"$f":" 'DL - C4 A'!AE$1334","v":2.0920108740149499},{"$f":" 'DL - C4 A'!AF$1334","v":2.0920108740149499},{"$f":" 'DL - C4 A'!AG$1334","v":2.0920108740149499},{"$f":" 'DL - C4 A'!AH$1334","v":2.0920108740149499},{"$f":" 'DL - C4 A'!AI$1334","v":2.0920108740149499},{"$f":" 'DL - C4 A'!AJ$1334","v":2.0920108740149499},{"$f":" 'DL - C4 A'!AK$1334","v":2.0920108740149526},{"$f":" 'DL - C4 A'!AL$1334","v":2.0920108740149526},{"$f":" 'DL - C4 A'!AM$1334","v":2.0920108740149526},{"$f":" 'DL - C4 A'!AN$1334","v":2.0920108740149526},{"$f":" 'DL - C4 A'!AO$1334","v":2.0920108740149526},{"$f":" 'DL - C4 A'!AP$1334","v":2.0920108740149526},{"$f":" 'DL - C4 A'!AQ$1334","v":2.0920108740149526},{"$f":" 'DL - C4 A'!AR$1334","v":2.0920108740149526},{"$f":" 'DL - C4 A'!AS$1334","v":2.0920108740149526},{"$f":" 'DL - C4 A'!AT$1334","v":2.0920108740149526},{"$f":" 'DL - C4 A'!AU$1334","v":2.0920108740149526},{"$f":" 'DL - C4 A'!AV$1334","v":1.3946739160099686},{"$f":" 'DL - C4 A'!AW$1334","v":1.3946739160099686},{"$f":" 'DL - C4 A'!AX$1334","v":1.3946739160099686},{"$f":" 'DL - C4 A'!AY$1334","v":1.3946739160099686},{"$f":" 'DL - C4 A'!AZ$1334","v":1.3946739160099686},{"$f":" 'DL - C4 A'!BA$1334","v":1.3946739160099686},{"$f":" 'DL - C4 A'!BB$1334","v":1.3946739160099686},{"$f":" 'DL - C4 A'!BC$1334","v":1.3946739160099686},{"$f":" 'DL - C4 A'!BD$1334","v":1.3946739160099686},{"$f":" 'DL - C4 A'!BE$1334","v":1.3946739160099686},{"$f":" 'DL - C4 A'!BF$1334","v":1.3946739160099686},{"$f":" 'DL - C4 A'!BG$1334","v":1.3946739160099686},{"$f":" 'DL - C4 A'!BH$1334","v":1.3946739160099686},{"$f":" 'DL - C4 A'!BI$1334","v":1.3946739160099686},{"$f":" 'DL - C4 A'!BJ$1334","v":1.3946739160099686},{"$f":" 'DL - C4 A'!BK$1334","v":1.3946739160099686},{"$f":" 'DL - C4 A'!BL$1334","v":1.3946739160099686},{"$f":" 'DL - C4 A'!BM$1334","v":1.3946739160099686},{"$f":" 'DL - C4 A'!BN$1334","v":1.3946739160099686},{"$f":" 'DL - C4 A'!BO$1334","v":1.3946739160099639},{"$f":" 'DL - C4 A'!BP$1334","v":0},{"$f":" 'DL - C4 A'!BQ$1334","v":0},{"$f":" 'DL - C4 A'!BR$1334","v":0},{"$f":" 'DL - C4 A'!BS$1334","v":0},{"$f":" 'DL - C4 A'!BT$1334","v":0},{"$f":" 'DL - C4 A'!BU$1334","v":0},{"$f":" 'DL - C4 A'!BV$1334","v":0},{"$f":" 'DL - C4 A'!BW$1334","v":0},{"$f":" 'DL - C4 A'!BX$1334","v":0},{"$f":" 'DL - C4 A'!BY$1334","v":0},{"$f":" 'DL - C4 A'!BZ$1334","v":0},{"$f":" 'DL - C4 A'!CA$1334","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$1335","v":"Depreciation - capex addition - 01 Apr 09 - real - DN"},{"$f":" 'DL - C4 A'!F$1335","v":0},{"$f":" 'DL - C4 A'!G$1335","v":0},{"$f":" 'DL - C4 A'!H$1335","v":0},{"$f":" 'DL - C4 A'!I$1335","v":"GBP m"},{"$f":" 'DL - C4 A'!J$1335","v":0},{"$f":" 'DL - C4 A'!K$1335","v":70.570759913541622},{"$f":" 'DL - C4 A'!L$1335","v":0},{"$f":" 'DL - C4 A'!M$1335","v":0},{"$f":" 'DL - C4 A'!N$1335","v":0},{"$f":" 'DL - C4 A'!O$1335","v":0},{"$f":" 'DL - C4 A'!P$1335","v":0},{"$f":" 'DL - C4 A'!Q$1335","v":0},{"$f":" 'DL - C4 A'!R$1335","v":0},{"$f":" 'DL - C4 A'!S$1335","v":0},{"$f":" 'DL - C4 A'!T$1335","v":0},{"$f":" 'DL - C4 A'!U$1335","v":0},{"$f":" 'DL - C4 A'!V$1335","v":0},{"$f":" 'DL - C4 A'!W$1335","v":0},{"$f":" 'DL - C4 A'!X$1335","v":0},{"$f":" 'DL - C4 A'!Y$1335","v":0},{"$f":" 'DL - C4 A'!Z$1335","v":0},{"$f":" 'DL - C4 A'!AA$1335","v":0},{"$f":" 'DL - C4 A'!AB$1335","v":0},{"$f":" 'DL - C4 A'!AC$1335","v":2.1171227974062501},{"$f":" 'DL - C4 A'!AD$1335","v":2.1171227974062501},{"$f":" 'DL - C4 A'!AE$1335","v":2.1171227974062501},{"$f":" 'DL - C4 A'!AF$1335","v":2.1171227974062501},{"$f":" 'DL - C4 A'!AG$1335","v":2.1171227974062501},{"$f":" 'DL - C4 A'!AH$1335","v":2.1171227974062501},{"$f":" 'DL - C4 A'!AI$1335","v":2.1171227974062501},{"$f":" 'DL - C4 A'!AJ$1335","v":2.1171227974062501},{"$f":" 'DL - C4 A'!AK$1335","v":2.1171227974062496},{"$f":" 'DL - C4 A'!AL$1335","v":2.1171227974062496},{"$f":" 'DL - C4 A'!AM$1335","v":2.1171227974062496},{"$f":" 'DL - C4 A'!AN$1335","v":2.1171227974062496},{"$f":" 'DL - C4 A'!AO$1335","v":2.1171227974062496},{"$f":" 'DL - C4 A'!AP$1335","v":2.1171227974062496},{"$f":" 'DL - C4 A'!AQ$1335","v":2.1171227974062496},{"$f":" 'DL - C4 A'!AR$1335","v":2.1171227974062496},{"$f":" 'DL - C4 A'!AS$1335","v":2.1171227974062496},{"$f":" 'DL - C4 A'!AT$1335","v":2.1171227974062496},{"$f":" 'DL - C4 A'!AU$1335","v":2.1171227974062496},{"$f":" 'DL - C4 A'!AV$1335","v":2.1171227974062496},{"$f":" 'DL - C4 A'!AW$1335","v":1.4114151982708334},{"$f":" 'DL - C4 A'!AX$1335","v":1.4114151982708334},{"$f":" 'DL - C4 A'!AY$1335","v":1.4114151982708334},{"$f":" 'DL - C4 A'!AZ$1335","v":1.4114151982708334},{"$f":" 'DL - C4 A'!BA$1335","v":1.4114151982708334},{"$f":" 'DL - C4 A'!BB$1335","v":1.4114151982708334},{"$f":" 'DL - C4 A'!BC$1335","v":1.4114151982708334},{"$f":" 'DL - C4 A'!BD$1335","v":1.4114151982708334},{"$f":" 'DL - C4 A'!BE$1335","v":1.4114151982708334},{"$f":" 'DL - C4 A'!BF$1335","v":1.4114151982708334},{"$f":" 'DL - C4 A'!BG$1335","v":1.4114151982708334},{"$f":" 'DL - C4 A'!BH$1335","v":1.4114151982708334},{"$f":" 'DL - C4 A'!BI$1335","v":1.4114151982708334},{"$f":" 'DL - C4 A'!BJ$1335","v":1.4114151982708334},{"$f":" 'DL - C4 A'!BK$1335","v":1.4114151982708334},{"$f":" 'DL - C4 A'!BL$1335","v":1.4114151982708334},{"$f":" 'DL - C4 A'!BM$1335","v":1.4114151982708334},{"$f":" 'DL - C4 A'!BN$1335","v":1.4114151982708334},{"$f":" 'DL - C4 A'!BO$1335","v":1.4114151982708334},{"$f":" 'DL - C4 A'!BP$1335","v":1.4114151982708334},{"$f":" 'DL - C4 A'!BQ$1335","v":0},{"$f":" 'DL - C4 A'!BR$1335","v":0},{"$f":" 'DL - C4 A'!BS$1335","v":0},{"$f":" 'DL - C4 A'!BT$1335","v":0},{"$f":" 'DL - C4 A'!BU$1335","v":0},{"$f":" 'DL - C4 A'!BV$1335","v":0},{"$f":" 'DL - C4 A'!BW$1335","v":0},{"$f":" 'DL - C4 A'!BX$1335","v":0},{"$f":" 'DL - C4 A'!BY$1335","v":0},{"$f":" 'DL - C4 A'!BZ$1335","v":0},{"$f":" 'DL - C4 A'!CA$1335","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$1336","v":"Depreciation - capex addition - 01 Apr 10 - real - DN"},{"$f":" 'DL - C4 A'!F$1336","v":0},{"$f":" 'DL - C4 A'!G$1336","v":0},{"$f":" 'DL - C4 A'!H$1336","v":0},{"$f":" 'DL - C4 A'!I$1336","v":"GBP m"},{"$f":" 'DL - C4 A'!J$1336","v":0},{"$f":" 'DL - C4 A'!K$1336","v":70.42749860529446},{"$f":" 'DL - C4 A'!L$1336","v":0},{"$f":" 'DL - C4 A'!M$1336","v":0},{"$f":" 'DL - C4 A'!N$1336","v":0},{"$f":" 'DL - C4 A'!O$1336","v":0},{"$f":" 'DL - C4 A'!P$1336","v":0},{"$f":" 'DL - C4 A'!Q$1336","v":0},{"$f":" 'DL - C4 A'!R$1336","v":0},{"$f":" 'DL - C4 A'!S$1336","v":0},{"$f":" 'DL - C4 A'!T$1336","v":0},{"$f":" 'DL - C4 A'!U$1336","v":0},{"$f":" 'DL - C4 A'!V$1336","v":0},{"$f":" 'DL - C4 A'!W$1336","v":0},{"$f":" 'DL - C4 A'!X$1336","v":0},{"$f":" 'DL - C4 A'!Y$1336","v":0},{"$f":" 'DL - C4 A'!Z$1336","v":0},{"$f":" 'DL - C4 A'!AA$1336","v":0},{"$f":" 'DL - C4 A'!AB$1336","v":0},{"$f":" 'DL - C4 A'!AC$1336","v":0},{"$f":" 'DL - C4 A'!AD$1336","v":2.1128249581588361},{"$f":" 'DL - C4 A'!AE$1336","v":2.1128249581588361},{"$f":" 'DL - C4 A'!AF$1336","v":2.1128249581588361},{"$f":" 'DL - C4 A'!AG$1336","v":2.1128249581588361},{"$f":" 'DL - C4 A'!AH$1336","v":2.1128249581588361},{"$f":" 'DL - C4 A'!AI$1336","v":2.1128249581588361},{"$f":" 'DL - C4 A'!AJ$1336","v":2.1128249581588361},{"$f":" 'DL - C4 A'!AK$1336","v":2.1128249581588348},{"$f":" 'DL - C4 A'!AL$1336","v":2.1128249581588348},{"$f":" 'DL - C4 A'!AM$1336","v":2.1128249581588348},{"$f":" 'DL - C4 A'!AN$1336","v":2.1128249581588348},{"$f":" 'DL - C4 A'!AO$1336","v":2.1128249581588348},{"$f":" 'DL - C4 A'!AP$1336","v":2.1128249581588348},{"$f":" 'DL - C4 A'!AQ$1336","v":2.1128249581588348},{"$f":" 'DL - C4 A'!AR$1336","v":2.1128249581588348},{"$f":" 'DL - C4 A'!AS$1336","v":2.1128249581588348},{"$f":" 'DL - C4 A'!AT$1336","v":2.1128249581588348},{"$f":" 'DL - C4 A'!AU$1336","v":2.1128249581588348},{"$f":" 'DL - C4 A'!AV$1336","v":2.1128249581588348},{"$f":" 'DL - C4 A'!AW$1336","v":2.1128249581588348},{"$f":" 'DL - C4 A'!AX$1336","v":1.4085499721058898},{"$f":" 'DL - C4 A'!AY$1336","v":1.4085499721058898},{"$f":" 'DL - C4 A'!AZ$1336","v":1.4085499721058898},{"$f":" 'DL - C4 A'!BA$1336","v":1.4085499721058898},{"$f":" 'DL - C4 A'!BB$1336","v":1.4085499721058898},{"$f":" 'DL - C4 A'!BC$1336","v":1.4085499721058898},{"$f":" 'DL - C4 A'!BD$1336","v":1.4085499721058898},{"$f":" 'DL - C4 A'!BE$1336","v":1.4085499721058898},{"$f":" 'DL - C4 A'!BF$1336","v":1.4085499721058898},{"$f":" 'DL - C4 A'!BG$1336","v":1.4085499721058898},{"$f":" 'DL - C4 A'!BH$1336","v":1.4085499721058898},{"$f":" 'DL - C4 A'!BI$1336","v":1.4085499721058898},{"$f":" 'DL - C4 A'!BJ$1336","v":1.4085499721058898},{"$f":" 'DL - C4 A'!BK$1336","v":1.4085499721058898},{"$f":" 'DL - C4 A'!BL$1336","v":1.4085499721058898},{"$f":" 'DL - C4 A'!BM$1336","v":1.4085499721058898},{"$f":" 'DL - C4 A'!BN$1336","v":1.4085499721058898},{"$f":" 'DL - C4 A'!BO$1336","v":1.4085499721058898},{"$f":" 'DL - C4 A'!BP$1336","v":1.4085499721058898},{"$f":" 'DL - C4 A'!BQ$1336","v":1.4085499721058898},{"$f":" 'DL - C4 A'!BR$1336","v":0},{"$f":" 'DL - C4 A'!BS$1336","v":0},{"$f":" 'DL - C4 A'!BT$1336","v":0},{"$f":" 'DL - C4 A'!BU$1336","v":0},{"$f":" 'DL - C4 A'!BV$1336","v":0},{"$f":" 'DL - C4 A'!BW$1336","v":0},{"$f":" 'DL - C4 A'!BX$1336","v":0},{"$f":" 'DL - C4 A'!BY$1336","v":0},{"$f":" 'DL - C4 A'!BZ$1336","v":0},{"$f":" 'DL - C4 A'!CA$1336","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$1337","v":"Depreciation - capex addition - 01 Apr 11 - real - DN"},{"$f":" 'DL - C4 A'!F$1337","v":0},{"$f":" 'DL - C4 A'!G$1337","v":0},{"$f":" 'DL - C4 A'!H$1337","v":0},{"$f":" 'DL - C4 A'!I$1337","v":"GBP m"},{"$f":" 'DL - C4 A'!J$1337","v":0},{"$f":" 'DL - C4 A'!K$1337","v":65.224679546000289},{"$f":" 'DL - C4 A'!L$1337","v":0},{"$f":" 'DL - C4 A'!M$1337","v":0},{"$f":" 'DL - C4 A'!N$1337","v":0},{"$f":" 'DL - C4 A'!O$1337","v":0},{"$f":" 'DL - C4 A'!P$1337","v":0},{"$f":" 'DL - C4 A'!Q$1337","v":0},{"$f":" 'DL - C4 A'!R$1337","v":0},{"$f":" 'DL - C4 A'!S$1337","v":0},{"$f":" 'DL - C4 A'!T$1337","v":0},{"$f":" 'DL - C4 A'!U$1337","v":0},{"$f":" 'DL - C4 A'!V$1337","v":0},{"$f":" 'DL - C4 A'!W$1337","v":0},{"$f":" 'DL - C4 A'!X$1337","v":0},{"$f":" 'DL - C4 A'!Y$1337","v":0},{"$f":" 'DL - C4 A'!Z$1337","v":0},{"$f":" 'DL - C4 A'!AA$1337","v":0},{"$f":" 'DL - C4 A'!AB$1337","v":0},{"$f":" 'DL - C4 A'!AC$1337","v":0},{"$f":" 'DL - C4 A'!AD$1337","v":0},{"$f":" 'DL - C4 A'!AE$1337","v":1.9567403863800121},{"$f":" 'DL - C4 A'!AF$1337","v":1.9567403863800121},{"$f":" 'DL - C4 A'!AG$1337","v":1.9567403863800121},{"$f":" 'DL - C4 A'!AH$1337","v":1.9567403863800121},{"$f":" 'DL - C4 A'!AI$1337","v":1.9567403863800121},{"$f":" 'DL - C4 A'!AJ$1337","v":1.9567403863800121},{"$f":" 'DL - C4 A'!AK$1337","v":1.9567403863800095},{"$f":" 'DL - C4 A'!AL$1337","v":1.9567403863800095},{"$f":" 'DL - C4 A'!AM$1337","v":1.9567403863800095},{"$f":" 'DL - C4 A'!AN$1337","v":1.9567403863800095},{"$f":" 'DL - C4 A'!AO$1337","v":1.9567403863800095},{"$f":" 'DL - C4 A'!AP$1337","v":1.9567403863800095},{"$f":" 'DL - C4 A'!AQ$1337","v":1.9567403863800095},{"$f":" 'DL - C4 A'!AR$1337","v":1.9567403863800095},{"$f":" 'DL - C4 A'!AS$1337","v":1.9567403863800095},{"$f":" 'DL - C4 A'!AT$1337","v":1.9567403863800095},{"$f":" 'DL - C4 A'!AU$1337","v":1.9567403863800095},{"$f":" 'DL - C4 A'!AV$1337","v":1.9567403863800095},{"$f":" 'DL - C4 A'!AW$1337","v":1.9567403863800095},{"$f":" 'DL - C4 A'!AX$1337","v":1.9567403863800095},{"$f":" 'DL - C4 A'!AY$1337","v":1.3044935909200064},{"$f":" 'DL - C4 A'!AZ$1337","v":1.3044935909200064},{"$f":" 'DL - C4 A'!BA$1337","v":1.3044935909200064},{"$f":" 'DL - C4 A'!BB$1337","v":1.3044935909200064},{"$f":" 'DL - C4 A'!BC$1337","v":1.3044935909200064},{"$f":" 'DL - C4 A'!BD$1337","v":1.3044935909200064},{"$f":" 'DL - C4 A'!BE$1337","v":1.3044935909200064},{"$f":" 'DL - C4 A'!BF$1337","v":1.3044935909200064},{"$f":" 'DL - C4 A'!BG$1337","v":1.3044935909200064},{"$f":" 'DL - C4 A'!BH$1337","v":1.3044935909200064},{"$f":" 'DL - C4 A'!BI$1337","v":1.3044935909200064},{"$f":" 'DL - C4 A'!BJ$1337","v":1.3044935909200064},{"$f":" 'DL - C4 A'!BK$1337","v":1.3044935909200064},{"$f":" 'DL - C4 A'!BL$1337","v":1.3044935909200064},{"$f":" 'DL - C4 A'!BM$1337","v":1.3044935909200064},{"$f":" 'DL - C4 A'!BN$1337","v":1.3044935909200064},{"$f":" 'DL - C4 A'!BO$1337","v":1.3044935909200064},{"$f":" 'DL - C4 A'!BP$1337","v":1.3044935909200064},{"$f":" 'DL - C4 A'!BQ$1337","v":1.3044935909200064},{"$f":" 'DL - C4 A'!BR$1337","v":1.3044935909200064},{"$f":" 'DL - C4 A'!BS$1337","v":0},{"$f":" 'DL - C4 A'!BT$1337","v":0},{"$f":" 'DL - C4 A'!BU$1337","v":0},{"$f":" 'DL - C4 A'!BV$1337","v":0},{"$f":" 'DL - C4 A'!BW$1337","v":0},{"$f":" 'DL - C4 A'!BX$1337","v":0},{"$f":" 'DL - C4 A'!BY$1337","v":0},{"$f":" 'DL - C4 A'!BZ$1337","v":0},{"$f":" 'DL - C4 A'!CA$1337","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$1338","v":"Depreciation - capex addition - 01 Oct 12 - real - DN"},{"$f":" 'DL - C4 A'!F$1338","v":0},{"$f":" 'DL - C4 A'!G$1338","v":0},{"$f":" 'DL - C4 A'!H$1338","v":0},{"$f":" 'DL - C4 A'!I$1338","v":"GBP m"},{"$f":" 'DL - C4 A'!J$1338","v":0},{"$f":" 'DL - C4 A'!K$1338","v":50.584301089174332},{"$f":" 'DL - C4 A'!L$1338","v":0},{"$f":" 'DL - C4 A'!M$1338","v":0},{"$f":" 'DL - C4 A'!N$1338","v":0},{"$f":" 'DL - C4 A'!O$1338","v":0},{"$f":" 'DL - C4 A'!P$1338","v":0},{"$f":" 'DL - C4 A'!Q$1338","v":0},{"$f":" 'DL - C4 A'!R$1338","v":0},{"$f":" 'DL - C4 A'!S$1338","v":0},{"$f":" 'DL - C4 A'!T$1338","v":0},{"$f":" 'DL - C4 A'!U$1338","v":0},{"$f":" 'DL - C4 A'!V$1338","v":0},{"$f":" 'DL - C4 A'!W$1338","v":0},{"$f":" 'DL - C4 A'!X$1338","v":0},{"$f":" 'DL - C4 A'!Y$1338","v":0},{"$f":" 'DL - C4 A'!Z$1338","v":0},{"$f":" 'DL - C4 A'!AA$1338","v":0},{"$f":" 'DL - C4 A'!AB$1338","v":0},{"$f":" 'DL - C4 A'!AC$1338","v":0},{"$f":" 'DL - C4 A'!AD$1338","v":0},{"$f":" 'DL - C4 A'!AE$1338","v":0},{"$f":" 'DL - C4 A'!AF$1338","v":0.75876451633761377},{"$f":" 'DL - C4 A'!AG$1338","v":1.51752903267523},{"$f":" 'DL - C4 A'!AH$1338","v":1.51752903267523},{"$f":" 'DL - C4 A'!AI$1338","v":1.51752903267523},{"$f":" 'DL - C4 A'!AJ$1338","v":1.51752903267523},{"$f":" 'DL - C4 A'!AK$1338","v":1.51752903267523},{"$f":" 'DL - C4 A'!AL$1338","v":1.51752903267523},{"$f":" 'DL - C4 A'!AM$1338","v":1.51752903267523},{"$f":" 'DL - C4 A'!AN$1338","v":1.51752903267523},{"$f":" 'DL - C4 A'!AO$1338","v":1.51752903267523},{"$f":" 'DL - C4 A'!AP$1338","v":1.51752903267523},{"$f":" 'DL - C4 A'!AQ$1338","v":1.51752903267523},{"$f":" 'DL - C4 A'!AR$1338","v":1.51752903267523},{"$f":" 'DL - C4 A'!AS$1338","v":1.51752903267523},{"$f":" 'DL - C4 A'!AT$1338","v":1.51752903267523},{"$f":" 'DL - C4 A'!AU$1338","v":1.51752903267523},{"$f":" 'DL - C4 A'!AV$1338","v":1.51752903267523},{"$f":" 'DL - C4 A'!AW$1338","v":1.51752903267523},{"$f":" 'DL - C4 A'!AX$1338","v":1.51752903267523},{"$f":" 'DL - C4 A'!AY$1338","v":1.51752903267523},{"$f":" 'DL - C4 A'!AZ$1338","v":1.2646075272293584},{"$f":" 'DL - C4 A'!BA$1338","v":1.0116860217834867},{"$f":" 'DL - C4 A'!BB$1338","v":1.0116860217834867},{"$f":" 'DL - C4 A'!BC$1338","v":1.0116860217834867},{"$f":" 'DL - C4 A'!BD$1338","v":1.0116860217834867},{"$f":" 'DL - C4 A'!BE$1338","v":1.0116860217834867},{"$f":" 'DL - C4 A'!BF$1338","v":1.0116860217834867},{"$f":" 'DL - C4 A'!BG$1338","v":1.0116860217834867},{"$f":" 'DL - C4 A'!BH$1338","v":1.0116860217834867},{"$f":" 'DL - C4 A'!BI$1338","v":1.0116860217834867},{"$f":" 'DL - C4 A'!BJ$1338","v":1.0116860217834867},{"$f":" 'DL - C4 A'!BK$1338","v":1.0116860217834867},{"$f":" 'DL - C4 A'!BL$1338","v":1.0116860217834867},{"$f":" 'DL - C4 A'!BM$1338","v":1.0116860217834867},{"$f":" 'DL - C4 A'!BN$1338","v":1.0116860217834867},{"$f":" 'DL - C4 A'!BO$1338","v":1.0116860217834867},{"$f":" 'DL - C4 A'!BP$1338","v":1.0116860217834867},{"$f":" 'DL - C4 A'!BQ$1338","v":1.0116860217834867},{"$f":" 'DL - C4 A'!BR$1338","v":1.0116860217834867},{"$f":" 'DL - C4 A'!BS$1338","v":1.0116860217834867},{"$f":" 'DL - C4 A'!BT$1338","v":0.50584301089168093},{"$f":" 'DL - C4 A'!BU$1338","v":0},{"$f":" 'DL - C4 A'!BV$1338","v":0},{"$f":" 'DL - C4 A'!BW$1338","v":0},{"$f":" 'DL - C4 A'!BX$1338","v":0},{"$f":" 'DL - C4 A'!BY$1338","v":0},{"$f":" 'DL - C4 A'!BZ$1338","v":0},{"$f":" 'DL - C4 A'!CA$1338","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$1339","v":"Depreciation - capex addition - 01 Oct 13 - real - DN"},{"$f":" 'DL - C4 A'!F$1339","v":0},{"$f":" 'DL - C4 A'!G$1339","v":0},{"$f":" 'DL - C4 A'!H$1339","v":0},{"$f":" 'DL - C4 A'!I$1339","v":"GBP m"},{"$f":" 'DL - C4 A'!J$1339","v":0},{"$f":" 'DL - C4 A'!K$1339","v":51.018642440988785},{"$f":" 'DL - C4 A'!L$1339","v":0},{"$f":" 'DL - C4 A'!M$1339","v":0},{"$f":" 'DL - C4 A'!N$1339","v":0},{"$f":" 'DL - C4 A'!O$1339","v":0},{"$f":" 'DL - C4 A'!P$1339","v":0},{"$f":" 'DL - C4 A'!Q$1339","v":0},{"$f":" 'DL - C4 A'!R$1339","v":0},{"$f":" 'DL - C4 A'!S$1339","v":0},{"$f":" 'DL - C4 A'!T$1339","v":0},{"$f":" 'DL - C4 A'!U$1339","v":0},{"$f":" 'DL - C4 A'!V$1339","v":0},{"$f":" 'DL - C4 A'!W$1339","v":0},{"$f":" 'DL - C4 A'!X$1339","v":0},{"$f":" 'DL - C4 A'!Y$1339","v":0},{"$f":" 'DL - C4 A'!Z$1339","v":0},{"$f":" 'DL - C4 A'!AA$1339","v":0},{"$f":" 'DL - C4 A'!AB$1339","v":0},{"$f":" 'DL - C4 A'!AC$1339","v":0},{"$f":" 'DL - C4 A'!AD$1339","v":0},{"$f":" 'DL - C4 A'!AE$1339","v":0},{"$f":" 'DL - C4 A'!AF$1339","v":0},{"$f":" 'DL - C4 A'!AG$1339","v":0.76527963661483245},{"$f":" 'DL - C4 A'!AH$1339","v":1.5305592732296625},{"$f":" 'DL - C4 A'!AI$1339","v":1.5305592732296625},{"$f":" 'DL - C4 A'!AJ$1339","v":1.5305592732296625},{"$f":" 'DL - C4 A'!AK$1339","v":1.5305592732296649},{"$f":" 'DL - C4 A'!AL$1339","v":1.5305592732296649},{"$f":" 'DL - C4 A'!AM$1339","v":1.5305592732296649},{"$f":" 'DL - C4 A'!AN$1339","v":1.5305592732296649},{"$f":" 'DL - C4 A'!AO$1339","v":1.5305592732296649},{"$f":" 'DL - C4 A'!AP$1339","v":1.5305592732296649},{"$f":" 'DL - C4 A'!AQ$1339","v":1.5305592732296649},{"$f":" 'DL - C4 A'!AR$1339","v":1.5305592732296649},{"$f":" 'DL - C4 A'!AS$1339","v":1.5305592732296649},{"$f":" 'DL - C4 A'!AT$1339","v":1.5305592732296649},{"$f":" 'DL - C4 A'!AU$1339","v":1.5305592732296649},{"$f":" 'DL - C4 A'!AV$1339","v":1.5305592732296649},{"$f":" 'DL - C4 A'!AW$1339","v":1.5305592732296649},{"$f":" 'DL - C4 A'!AX$1339","v":1.5305592732296649},{"$f":" 'DL - C4 A'!AY$1339","v":1.5305592732296649},{"$f":" 'DL - C4 A'!AZ$1339","v":1.5305592732296649},{"$f":" 'DL - C4 A'!BA$1339","v":1.275466061024721},{"$f":" 'DL - C4 A'!BB$1339","v":1.0203728488197767},{"$f":" 'DL - C4 A'!BC$1339","v":1.0203728488197767},{"$f":" 'DL - C4 A'!BD$1339","v":1.0203728488197767},{"$f":" 'DL - C4 A'!BE$1339","v":1.0203728488197767},{"$f":" 'DL - C4 A'!BF$1339","v":1.0203728488197767},{"$f":" 'DL - C4 A'!BG$1339","v":1.0203728488197767},{"$f":" 'DL - C4 A'!BH$1339","v":1.0203728488197767},{"$f":" 'DL - C4 A'!BI$1339","v":1.0203728488197767},{"$f":" 'DL - C4 A'!BJ$1339","v":1.0203728488197767},{"$f":" 'DL - C4 A'!BK$1339","v":1.0203728488197767},{"$f":" 'DL - C4 A'!BL$1339","v":1.0203728488197767},{"$f":" 'DL - C4 A'!BM$1339","v":1.0203728488197767},{"$f":" 'DL - C4 A'!BN$1339","v":1.0203728488197767},{"$f":" 'DL - C4 A'!BO$1339","v":1.0203728488197767},{"$f":" 'DL - C4 A'!BP$1339","v":1.0203728488197767},{"$f":" 'DL - C4 A'!BQ$1339","v":1.0203728488197767},{"$f":" 'DL - C4 A'!BR$1339","v":1.0203728488197767},{"$f":" 'DL - C4 A'!BS$1339","v":1.0203728488197767},{"$f":" 'DL - C4 A'!BT$1339","v":1.0203728488197767},{"$f":" 'DL - C4 A'!BU$1339","v":0.51018642440988837},{"$f":" 'DL - C4 A'!BV$1339","v":0},{"$f":" 'DL - C4 A'!BW$1339","v":0},{"$f":" 'DL - C4 A'!BX$1339","v":0},{"$f":" 'DL - C4 A'!BY$1339","v":0},{"$f":" 'DL - C4 A'!BZ$1339","v":0},{"$f":" 'DL - C4 A'!CA$1339","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$1340","v":"Depreciation - capex addition - 01 Oct 14 - real - DN"},{"$f":" 'DL - C4 A'!F$1340","v":0},{"$f":" 'DL - C4 A'!G$1340","v":0},{"$f":" 'DL - C4 A'!H$1340","v":0},{"$f":" 'DL - C4 A'!I$1340","v":"GBP m"},{"$f":" 'DL - C4 A'!J$1340","v":0},{"$f":" 'DL - C4 A'!K$1340","v":58.047849738779156},{"$f":" 'DL - C4 A'!L$1340","v":0},{"$f":" 'DL - C4 A'!M$1340","v":0},{"$f":" 'DL - C4 A'!N$1340","v":0},{"$f":" 'DL - C4 A'!O$1340","v":0},{"$f":" 'DL - C4 A'!P$1340","v":0},{"$f":" 'DL - C4 A'!Q$1340","v":0},{"$f":" 'DL - C4 A'!R$1340","v":0},{"$f":" 'DL - C4 A'!S$1340","v":0},{"$f":" 'DL - C4 A'!T$1340","v":0},{"$f":" 'DL - C4 A'!U$1340","v":0},{"$f":" 'DL - C4 A'!V$1340","v":0},{"$f":" 'DL - C4 A'!W$1340","v":0},{"$f":" 'DL - C4 A'!X$1340","v":0},{"$f":" 'DL - C4 A'!Y$1340","v":0},{"$f":" 'DL - C4 A'!Z$1340","v":0},{"$f":" 'DL - C4 A'!AA$1340","v":0},{"$f":" 'DL - C4 A'!AB$1340","v":0},{"$f":" 'DL - C4 A'!AC$1340","v":0},{"$f":" 'DL - C4 A'!AD$1340","v":0},{"$f":" 'DL - C4 A'!AE$1340","v":0},{"$f":" 'DL - C4 A'!AF$1340","v":0},{"$f":" 'DL - C4 A'!AG$1340","v":0},{"$f":" 'DL - C4 A'!AH$1340","v":0.87071774608168795},{"$f":" 'DL - C4 A'!AI$1340","v":1.7414354921633781},{"$f":" 'DL - C4 A'!AJ$1340","v":1.7414354921633781},{"$f":" 'DL - C4 A'!AK$1340","v":1.7414354921633757},{"$f":" 'DL - C4 A'!AL$1340","v":1.7414354921633757},{"$f":" 'DL - C4 A'!AM$1340","v":1.7414354921633757},{"$f":" 'DL - C4 A'!AN$1340","v":1.7414354921633757},{"$f":" 'DL - C4 A'!AO$1340","v":1.7414354921633757},{"$f":" 'DL - C4 A'!AP$1340","v":1.7414354921633757},{"$f":" 'DL - C4 A'!AQ$1340","v":1.7414354921633757},{"$f":" 'DL - C4 A'!AR$1340","v":1.7414354921633757},{"$f":" 'DL - C4 A'!AS$1340","v":1.7414354921633757},{"$f":" 'DL - C4 A'!AT$1340","v":1.7414354921633757},{"$f":" 'DL - C4 A'!AU$1340","v":1.7414354921633757},{"$f":" 'DL - C4 A'!AV$1340","v":1.7414354921633757},{"$f":" 'DL - C4 A'!AW$1340","v":1.7414354921633757},{"$f":" 'DL - C4 A'!AX$1340","v":1.7414354921633757},{"$f":" 'DL - C4 A'!AY$1340","v":1.7414354921633757},{"$f":" 'DL - C4 A'!AZ$1340","v":1.7414354921633757},{"$f":" 'DL - C4 A'!BA$1340","v":1.7414354921633757},{"$f":" 'DL - C4 A'!BB$1340","v":1.4511962434694798},{"$f":" 'DL - C4 A'!BC$1340","v":1.1609569947755838},{"$f":" 'DL - C4 A'!BD$1340","v":1.1609569947755838},{"$f":" 'DL - C4 A'!BE$1340","v":1.1609569947755838},{"$f":" 'DL - C4 A'!BF$1340","v":1.1609569947755838},{"$f":" 'DL - C4 A'!BG$1340","v":1.1609569947755838},{"$f":" 'DL - C4 A'!BH$1340","v":1.1609569947755838},{"$f":" 'DL - C4 A'!BI$1340","v":1.1609569947755838},{"$f":" 'DL - C4 A'!BJ$1340","v":1.1609569947755838},{"$f":" 'DL - C4 A'!BK$1340","v":1.1609569947755838},{"$f":" 'DL - C4 A'!BL$1340","v":1.1609569947755838},{"$f":" 'DL - C4 A'!BM$1340","v":1.1609569947755838},{"$f":" 'DL - C4 A'!BN$1340","v":1.1609569947755838},{"$f":" 'DL - C4 A'!BO$1340","v":1.1609569947755838},{"$f":" 'DL - C4 A'!BP$1340","v":1.1609569947755838},{"$f":" 'DL - C4 A'!BQ$1340","v":1.1609569947755838},{"$f":" 'DL - C4 A'!BR$1340","v":1.1609569947755838},{"$f":" 'DL - C4 A'!BS$1340","v":1.1609569947755838},{"$f":" 'DL - C4 A'!BT$1340","v":1.1609569947755838},{"$f":" 'DL - C4 A'!BU$1340","v":1.1609569947755838},{"$f":" 'DL - C4 A'!BV$1340","v":0.58047849738779189},{"$f":" 'DL - C4 A'!BW$1340","v":0},{"$f":" 'DL - C4 A'!BX$1340","v":0},{"$f":" 'DL - C4 A'!BY$1340","v":0},{"$f":" 'DL - C4 A'!BZ$1340","v":0},{"$f":" 'DL - C4 A'!CA$1340","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$1341","v":"Depreciation - capex addition - 01 Oct 15 - real - DN"},{"$f":" 'DL - C4 A'!F$1341","v":0},{"$f":" 'DL - C4 A'!G$1341","v":0},{"$f":" 'DL - C4 A'!H$1341","v":0},{"$f":" 'DL - C4 A'!I$1341","v":"GBP m"},{"$f":" 'DL - C4 A'!J$1341","v":0},{"$f":" 'DL - C4 A'!K$1341","v":65.957691193112439},{"$f":" 'DL - C4 A'!L$1341","v":0},{"$f":" 'DL - C4 A'!M$1341","v":0},{"$f":" 'DL - C4 A'!N$1341","v":0},{"$f":" 'DL - C4 A'!O$1341","v":0},{"$f":" 'DL - C4 A'!P$1341","v":0},{"$f":" 'DL - C4 A'!Q$1341","v":0},{"$f":" 'DL - C4 A'!R$1341","v":0},{"$f":" 'DL - C4 A'!S$1341","v":0},{"$f":" 'DL - C4 A'!T$1341","v":0},{"$f":" 'DL - C4 A'!U$1341","v":0},{"$f":" 'DL - C4 A'!V$1341","v":0},{"$f":" 'DL - C4 A'!W$1341","v":0},{"$f":" 'DL - C4 A'!X$1341","v":0},{"$f":" 'DL - C4 A'!Y$1341","v":0},{"$f":" 'DL - C4 A'!Z$1341","v":0},{"$f":" 'DL - C4 A'!AA$1341","v":0},{"$f":" 'DL - C4 A'!AB$1341","v":0},{"$f":" 'DL - C4 A'!AC$1341","v":0},{"$f":" 'DL - C4 A'!AD$1341","v":0},{"$f":" 'DL - C4 A'!AE$1341","v":0},{"$f":" 'DL - C4 A'!AF$1341","v":0},{"$f":" 'DL - C4 A'!AG$1341","v":0},{"$f":" 'DL - C4 A'!AH$1341","v":0},{"$f":" 'DL - C4 A'!AI$1341","v":0.98936536789668728},{"$f":" 'DL - C4 A'!AJ$1341","v":1.9787307357933721},{"$f":" 'DL - C4 A'!AK$1341","v":1.978730735793373},{"$f":" 'DL - C4 A'!AL$1341","v":1.978730735793373},{"$f":" 'DL - C4 A'!AM$1341","v":1.978730735793373},{"$f":" 'DL - C4 A'!AN$1341","v":1.978730735793373},{"$f":" 'DL - C4 A'!AO$1341","v":1.978730735793373},{"$f":" 'DL - C4 A'!AP$1341","v":1.978730735793373},{"$f":" 'DL - C4 A'!AQ$1341","v":1.978730735793373},{"$f":" 'DL - C4 A'!AR$1341","v":1.978730735793373},{"$f":" 'DL - C4 A'!AS$1341","v":1.978730735793373},{"$f":" 'DL - C4 A'!AT$1341","v":1.978730735793373},{"$f":" 'DL - C4 A'!AU$1341","v":1.978730735793373},{"$f":" 'DL - C4 A'!AV$1341","v":1.978730735793373},{"$f":" 'DL - C4 A'!AW$1341","v":1.978730735793373},{"$f":" 'DL - C4 A'!AX$1341","v":1.978730735793373},{"$f":" 'DL - C4 A'!AY$1341","v":1.978730735793373},{"$f":" 'DL - C4 A'!AZ$1341","v":1.978730735793373},{"$f":" 'DL - C4 A'!BA$1341","v":1.978730735793373},{"$f":" 'DL - C4 A'!BB$1341","v":1.978730735793373},{"$f":" 'DL - C4 A'!BC$1341","v":1.6489422798278111},{"$f":" 'DL - C4 A'!BD$1341","v":1.3191538238622489},{"$f":" 'DL - C4 A'!BE$1341","v":1.3191538238622489},{"$f":" 'DL - C4 A'!BF$1341","v":1.3191538238622489},{"$f":" 'DL - C4 A'!BG$1341","v":1.3191538238622489},{"$f":" 'DL - C4 A'!BH$1341","v":1.3191538238622489},{"$f":" 'DL - C4 A'!BI$1341","v":1.3191538238622489},{"$f":" 'DL - C4 A'!BJ$1341","v":1.3191538238622489},{"$f":" 'DL - C4 A'!BK$1341","v":1.3191538238622489},{"$f":" 'DL - C4 A'!BL$1341","v":1.3191538238622489},{"$f":" 'DL - C4 A'!BM$1341","v":1.3191538238622489},{"$f":" 'DL - C4 A'!BN$1341","v":1.3191538238622489},{"$f":" 'DL - C4 A'!BO$1341","v":1.3191538238622489},{"$f":" 'DL - C4 A'!BP$1341","v":1.3191538238622489},{"$f":" 'DL - C4 A'!BQ$1341","v":1.3191538238622489},{"$f":" 'DL - C4 A'!BR$1341","v":1.3191538238622489},{"$f":" 'DL - C4 A'!BS$1341","v":1.3191538238622489},{"$f":" 'DL - C4 A'!BT$1341","v":1.3191538238622489},{"$f":" 'DL - C4 A'!BU$1341","v":1.3191538238622489},{"$f":" 'DL - C4 A'!BV$1341","v":1.3191538238622489},{"$f":" 'DL - C4 A'!BW$1341","v":0.65957691193108303},{"$f":" 'DL - C4 A'!BX$1341","v":0},{"$f":" 'DL - C4 A'!BY$1341","v":0},{"$f":" 'DL - C4 A'!BZ$1341","v":0},{"$f":" 'DL - C4 A'!CA$1341","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$1342","v":"Depreciation - capex addition - 01 Oct 16 - real - DN"},{"$f":" 'DL - C4 A'!F$1342","v":0},{"$f":" 'DL - C4 A'!G$1342","v":0},{"$f":" 'DL - C4 A'!H$1342","v":0},{"$f":" 'DL - C4 A'!I$1342","v":"GBP m"},{"$f":" 'DL - C4 A'!J$1342","v":0},{"$f":" 'DL - C4 A'!K$1342","v":63.729246445083639},{"$f":" 'DL - C4 A'!L$1342","v":0},{"$f":" 'DL - C4 A'!M$1342","v":0},{"$f":" 'DL - C4 A'!N$1342","v":0},{"$f":" 'DL - C4 A'!O$1342","v":0},{"$f":" 'DL - C4 A'!P$1342","v":0},{"$f":" 'DL - C4 A'!Q$1342","v":0},{"$f":" 'DL - C4 A'!R$1342","v":0},{"$f":" 'DL - C4 A'!S$1342","v":0},{"$f":" 'DL - C4 A'!T$1342","v":0},{"$f":" 'DL - C4 A'!U$1342","v":0},{"$f":" 'DL - C4 A'!V$1342","v":0},{"$f":" 'DL - C4 A'!W$1342","v":0},{"$f":" 'DL - C4 A'!X$1342","v":0},{"$f":" 'DL - C4 A'!Y$1342","v":0},{"$f":" 'DL - C4 A'!Z$1342","v":0},{"$f":" 'DL - C4 A'!AA$1342","v":0},{"$f":" 'DL - C4 A'!AB$1342","v":0},{"$f":" 'DL - C4 A'!AC$1342","v":0},{"$f":" 'DL - C4 A'!AD$1342","v":0},{"$f":" 'DL - C4 A'!AE$1342","v":0},{"$f":" 'DL - C4 A'!AF$1342","v":0},{"$f":" 'DL - C4 A'!AG$1342","v":0},{"$f":" 'DL - C4 A'!AH$1342","v":0},{"$f":" 'DL - C4 A'!AI$1342","v":0},{"$f":" 'DL - C4 A'!AJ$1342","v":0.95593869667625464},{"$f":" 'DL - C4 A'!AK$1342","v":1.9118773933525091},{"$f":" 'DL - C4 A'!AL$1342","v":1.9118773933525091},{"$f":" 'DL - C4 A'!AM$1342","v":1.9118773933525091},{"$f":" 'DL - C4 A'!AN$1342","v":1.9118773933525091},{"$f":" 'DL - C4 A'!AO$1342","v":1.9118773933525091},{"$f":" 'DL - C4 A'!AP$1342","v":1.9118773933525091},{"$f":" 'DL - C4 A'!AQ$1342","v":1.9118773933525091},{"$f":" 'DL - C4 A'!AR$1342","v":1.9118773933525091},{"$f":" 'DL - C4 A'!AS$1342","v":1.9118773933525091},{"$f":" 'DL - C4 A'!AT$1342","v":1.9118773933525091},{"$f":" 'DL - C4 A'!AU$1342","v":1.9118773933525091},{"$f":" 'DL - C4 A'!AV$1342","v":1.9118773933525091},{"$f":" 'DL - C4 A'!AW$1342","v":1.9118773933525091},{"$f":" 'DL - C4 A'!AX$1342","v":1.9118773933525091},{"$f":" 'DL - C4 A'!AY$1342","v":1.9118773933525091},{"$f":" 'DL - C4 A'!AZ$1342","v":1.9118773933525091},{"$f":" 'DL - C4 A'!BA$1342","v":1.9118773933525091},{"$f":" 'DL - C4 A'!BB$1342","v":1.9118773933525091},{"$f":" 'DL - C4 A'!BC$1342","v":1.9118773933525091},{"$f":" 'DL - C4 A'!BD$1342","v":1.5932311611270911},{"$f":" 'DL - C4 A'!BE$1342","v":1.2745849289016729},{"$f":" 'DL - C4 A'!BF$1342","v":1.2745849289016729},{"$f":" 'DL - C4 A'!BG$1342","v":1.2745849289016729},{"$f":" 'DL - C4 A'!BH$1342","v":1.2745849289016729},{"$f":" 'DL - C4 A'!BI$1342","v":1.2745849289016729},{"$f":" 'DL - C4 A'!BJ$1342","v":1.2745849289016729},{"$f":" 'DL - C4 A'!BK$1342","v":1.2745849289016729},{"$f":" 'DL - C4 A'!BL$1342","v":1.2745849289016729},{"$f":" 'DL - C4 A'!BM$1342","v":1.2745849289016729},{"$f":" 'DL - C4 A'!BN$1342","v":1.2745849289016729},{"$f":" 'DL - C4 A'!BO$1342","v":1.2745849289016729},{"$f":" 'DL - C4 A'!BP$1342","v":1.2745849289016729},{"$f":" 'DL - C4 A'!BQ$1342","v":1.2745849289016729},{"$f":" 'DL - C4 A'!BR$1342","v":1.2745849289016729},{"$f":" 'DL - C4 A'!BS$1342","v":1.2745849289016729},{"$f":" 'DL - C4 A'!BT$1342","v":1.2745849289016729},{"$f":" 'DL - C4 A'!BU$1342","v":1.2745849289016729},{"$f":" 'DL - C4 A'!BV$1342","v":1.2745849289016729},{"$f":" 'DL - C4 A'!BW$1342","v":1.2745849289016729},{"$f":" 'DL - C4 A'!BX$1342","v":0.63729246445080179},{"$f":" 'DL - C4 A'!BY$1342","v":0},{"$f":" 'DL - C4 A'!BZ$1342","v":0},{"$f":" 'DL - C4 A'!CA$1342","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$1343","v":"Depreciation - capex addition - 01 Oct 17 - real - DN"},{"$f":" 'DL - C4 A'!F$1343","v":0},{"$f":" 'DL - C4 A'!G$1343","v":0},{"$f":" 'DL - C4 A'!H$1343","v":0},{"$f":" 'DL - C4 A'!I$1343","v":"GBP m"},{"$f":" 'DL - C4 A'!J$1343","v":0},{"$f":" 'DL - C4 A'!K$1343","v":38.308451664442934},{"$f":" 'DL - C4 A'!L$1343","v":0},{"$f":" 'DL - C4 A'!M$1343","v":0},{"$f":" 'DL - C4 A'!N$1343","v":0},{"$f":" 'DL - C4 A'!O$1343","v":0},{"$f":" 'DL - C4 A'!P$1343","v":0},{"$f":" 'DL - C4 A'!Q$1343","v":0},{"$f":" 'DL - C4 A'!R$1343","v":0},{"$f":" 'DL - C4 A'!S$1343","v":0},{"$f":" 'DL - C4 A'!T$1343","v":0},{"$f":" 'DL - C4 A'!U$1343","v":0},{"$f":" 'DL - C4 A'!V$1343","v":0},{"$f":" 'DL - C4 A'!W$1343","v":0},{"$f":" 'DL - C4 A'!X$1343","v":0},{"$f":" 'DL - C4 A'!Y$1343","v":0},{"$f":" 'DL - C4 A'!Z$1343","v":0},{"$f":" 'DL - C4 A'!AA$1343","v":0},{"$f":" 'DL - C4 A'!AB$1343","v":0},{"$f":" 'DL - C4 A'!AC$1343","v":0},{"$f":" 'DL - C4 A'!AD$1343","v":0},{"$f":" 'DL - C4 A'!AE$1343","v":0},{"$f":" 'DL - C4 A'!AF$1343","v":0},{"$f":" 'DL - C4 A'!AG$1343","v":0},{"$f":" 'DL - C4 A'!AH$1343","v":0},{"$f":" 'DL - C4 A'!AI$1343","v":0},{"$f":" 'DL - C4 A'!AJ$1343","v":0},{"$f":" 'DL - C4 A'!AK$1343","v":0.57462677496664394},{"$f":" 'DL - C4 A'!AL$1343","v":1.1492535499332879},{"$f":" 'DL - C4 A'!AM$1343","v":1.1492535499332879},{"$f":" 'DL - C4 A'!AN$1343","v":1.1492535499332879},{"$f":" 'DL - C4 A'!AO$1343","v":1.1492535499332879},{"$f":" 'DL - C4 A'!AP$1343","v":1.1492535499332879},{"$f":" 'DL - C4 A'!AQ$1343","v":1.1492535499332879},{"$f":" 'DL - C4 A'!AR$1343","v":1.1492535499332879},{"$f":" 'DL - C4 A'!AS$1343","v":1.1492535499332879},{"$f":" 'DL - C4 A'!AT$1343","v":1.1492535499332879},{"$f":" 'DL - C4 A'!AU$1343","v":1.1492535499332879},{"$f":" 'DL - C4 A'!AV$1343","v":1.1492535499332879},{"$f":" 'DL - C4 A'!AW$1343","v":1.1492535499332879},{"$f":" 'DL - C4 A'!AX$1343","v":1.1492535499332879},{"$f":" 'DL - C4 A'!AY$1343","v":1.1492535499332879},{"$f":" 'DL - C4 A'!AZ$1343","v":1.1492535499332879},{"$f":" 'DL - C4 A'!BA$1343","v":1.1492535499332879},{"$f":" 'DL - C4 A'!BB$1343","v":1.1492535499332879},{"$f":" 'DL - C4 A'!BC$1343","v":1.1492535499332879},{"$f":" 'DL - C4 A'!BD$1343","v":1.1492535499332879},{"$f":" 'DL - C4 A'!BE$1343","v":0.95771129161107338},{"$f":" 'DL - C4 A'!BF$1343","v":0.76616903328885866},{"$f":" 'DL - C4 A'!BG$1343","v":0.76616903328885866},{"$f":" 'DL - C4 A'!BH$1343","v":0.76616903328885866},{"$f":" 'DL - C4 A'!BI$1343","v":0.76616903328885866},{"$f":" 'DL - C4 A'!BJ$1343","v":0.76616903328885866},{"$f":" 'DL - C4 A'!BK$1343","v":0.76616903328885866},{"$f":" 'DL - C4 A'!BL$1343","v":0.76616903328885866},{"$f":" 'DL - C4 A'!BM$1343","v":0.76616903328885866},{"$f":" 'DL - C4 A'!BN$1343","v":0.76616903328885866},{"$f":" 'DL - C4 A'!BO$1343","v":0.76616903328885866},{"$f":" 'DL - C4 A'!BP$1343","v":0.76616903328885866},{"$f":" 'DL - C4 A'!BQ$1343","v":0.76616903328885866},{"$f":" 'DL - C4 A'!BR$1343","v":0.76616903328885866},{"$f":" 'DL - C4 A'!BS$1343","v":0.76616903328885866},{"$f":" 'DL - C4 A'!BT$1343","v":0.76616903328885866},{"$f":" 'DL - C4 A'!BU$1343","v":0.76616903328885866},{"$f":" 'DL - C4 A'!BV$1343","v":0.76616903328885866},{"$f":" 'DL - C4 A'!BW$1343","v":0.76616903328885866},{"$f":" 'DL - C4 A'!BX$1343","v":0.76616903328885866},{"$f":" 'DL - C4 A'!BY$1343","v":0.38308451664442345},{"$f":" 'DL - C4 A'!BZ$1343","v":0},{"$f":" 'DL - C4 A'!CA$1343","v":0}]
[]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$34, \"dd mmm yy\") & \" - depreciation calc diff - DN\"","v":"Network capex add - 01 Apr 93 - depreciation calc diff - DN"},null,null,null,"GBP m",null,{"$f":" SUM(M64:CA64)","v":2.6534330288541241E-14},null,{"$f":" M12 - M38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,{"$f":" AS12 - AS38","v":1.2212453270876722E-15},1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,8.2156503822261584E-15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$35, \"dd mmm yy\") & \" - depreciation calc diff - DN\"","v":"Network capex add - 01 Apr 94 - depreciation calc diff - DN"},null,null,null,"GBP m",null,5.3290705182007514E-14,null,{"$f":" M13 - M39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS13 - AS39","v":0},0,0,0,0,0,0,0,5.3290705182007514E-14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$36, \"dd mmm yy\") & \" - depreciation calc diff - DN\"","v":"Network capex add - 01 Apr 95 - depreciation calc diff - DN"},null,null,null,"GBP m",null,4.1670370857597527E-14,null,{"$f":" M14 - M40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2.2204460492503131E-15,-2.2204460492503131E-15,-2.2204460492503131E-15,-2.2204460492503131E-15,-2.2204460492503131E-15,-2.2204460492503131E-15,-2.2204460492503131E-15,-2.2204460492503131E-15,{"$f":" AS14 - AS40","v":-2.2204460492503131E-15},-2.2204460492503131E-15,-2.2204460492503131E-15,-2.2204460492503131E-15,-2.2204460492503131E-15,-2.2204460492503131E-15,-2.2204460492503131E-15,-2.2204460492503131E-15,-2.2204460492503131E-15,2.8199664825478976E-14,5.1218288869373874E-14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$37, \"dd mmm yy\") & \" - depreciation calc diff - DN\"","v":"Network capex add - 01 Apr 96 - depreciation calc diff - DN"},null,null,null,"GBP m",null,-1.4077627952246985E-13,null,{"$f":" M15 - M41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-4.8849813083506888E-15,-4.8849813083506888E-15,-4.8849813083506888E-15,-4.8849813083506888E-15,-4.8849813083506888E-15,-4.8849813083506888E-15,-4.8849813083506888E-15,-4.8849813083506888E-15,{"$f":" AS15 - AS41","v":-4.8849813083506888E-15},-4.8849813083506888E-15,-4.8849813083506888E-15,-4.8849813083506888E-15,-4.8849813083506888E-15,-4.8849813083506888E-15,-4.8849813083506888E-15,-4.8849813083506888E-15,-4.8849813083506888E-15,-4.8849813083506888E-15,-5.2846615972157451E-14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$38, \"dd mmm yy\") & \" - depreciation calc diff - DN\"","v":"Network capex add - 01 Apr 97 - depreciation calc diff - DN"},null,null,null,"GBP m",null,-3.5872539506777284E-14,null,{"$f":" M16 - M42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2.2204460492503131E-15,-2.2204460492503131E-15,-2.2204460492503131E-15,-2.2204460492503131E-15,-2.2204460492503131E-15,-2.2204460492503131E-15,-2.2204460492503131E-15,-2.2204460492503131E-15,{"$f":" AS16 - AS42","v":-2.2204460492503131E-15},-2.2204460492503131E-15,-2.2204460492503131E-15,-2.2204460492503131E-15,-2.2204460492503131E-15,-2.2204460492503131E-15,-2.2204460492503131E-15,-2.2204460492503131E-15,-2.2204460492503131E-15,-2.2204460492503131E-15,-2.2204460492503131E-15,-2.2204460492503131E-15,8.5363814782289795E-15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$39, \"dd mmm yy\") & \" - depreciation calc diff - DN\"","v":"Network capex add - 01 Apr 98 - depreciation calc diff - DN"},null,null,null,"GBP m",null,-1.0080825063596421E-13,null,{"$f":" M17 - M43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-3.9968028886505635E-15,-2.4424906541753444E-15,-2.4424906541753444E-15,-2.4424906541753444E-15,-2.4424906541753444E-15,-2.4424906541753444E-15,-2.4424906541753444E-15,-2.4424906541753444E-15,{"$f":" AS17 - AS43","v":-2.4424906541753444E-15},-2.4424906541753444E-15,-2.4424906541753444E-15,-2.4424906541753444E-15,-2.4424906541753444E-15,-2.4424906541753444E-15,-2.4424906541753444E-15,-2.4424906541753444E-15,-2.4424906541753444E-15,-2.4424906541753444E-15,-2.4424906541753444E-15,-2.4424906541753444E-15,-5.0404125317982107E-14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$40, \"dd mmm yy\") & \" - depreciation calc diff - DN\"","v":"Network capex add - 01 Apr 99 - depreciation calc diff - DN"},null,null,null,"GBP m",null,-3.4441585386149308E-14,null,{"$f":" M18 - M44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-3.5527136788005009E-15,-3.5527136788005009E-15,-2.2204460492503131E-15,-2.2204460492503131E-15,-2.2204460492503131E-15,-2.2204460492503131E-15,-2.2204460492503131E-15,-2.2204460492503131E-15,{"$f":" AS18 - AS44","v":-2.2204460492503131E-15},-2.2204460492503131E-15,-2.2204460492503131E-15,-2.2204460492503131E-15,-2.2204460492503131E-15,-2.2204460492503131E-15,-2.2204460492503131E-15,-2.2204460492503131E-15,-2.2204460492503131E-15,-2.2204460492503131E-15,-2.2204460492503131E-15,-2.2204460492503131E-15,-2.2204460492503131E-15,-2.2204460492503131E-15,1.7072762956457959E-14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$41, \"dd mmm yy\") & \" - depreciation calc diff - DN\"","v":"Network capex add - 01 Apr 00 - depreciation calc diff - DN"},null,null,null,"GBP m",null,-8.9261931179862586E-14,null,{"$f":" M19 - M45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.3290705182007514E-15,5.3290705182007514E-15,5.3290705182007514E-15,-4.4408920985006262E-15,-4.4408920985006262E-15,-4.4408920985006262E-15,-4.4408920985006262E-15,-4.4408920985006262E-15,{"$f":" AS19 - AS45","v":-4.4408920985006262E-15},-4.4408920985006262E-15,-4.4408920985006262E-15,-4.4408920985006262E-15,-4.4408920985006262E-15,-4.4408920985006262E-15,-4.4408920985006262E-15,-4.4408920985006262E-15,-4.4408920985006262E-15,-4.4408920985006262E-15,-4.4408920985006262E-15,-4.4408920985006262E-15,-4.4408920985006262E-15,-4.4408920985006262E-15,-2.0872192862952943E-14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$42, \"dd mmm yy\") & \" - depreciation calc diff - DN\"","v":"Network capex add - 01 Apr 01 - depreciation calc diff - DN"},null,null,null,"GBP m",null,-3.1530333899354446E-14,null,{"$f":" M20 - M46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.8849813083506888E-15,4.8849813083506888E-15,4.8849813083506888E-15,4.8849813083506888E-15,-4.6629367034256575E-15,-4.6629367034256575E-15,-4.6629367034256575E-15,-4.6629367034256575E-15,{"$f":" AS20 - AS46","v":-4.6629367034256575E-15},-4.6629367034256575E-15,-4.6629367034256575E-15,-4.6629367034256575E-15,-4.6629367034256575E-15,-4.6629367034256575E-15,-4.6629367034256575E-15,-4.6629367034256575E-15,-4.6629367034256575E-15,-4.6629367034256575E-15,-4.6629367034256575E-15,-4.6629367034256575E-15,-4.6629367034256575E-15,-4.6629367034256575E-15,-4.6629367034256575E-15,3.7525538232330291E-14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$43, \"dd mmm yy\") & \" - depreciation calc diff - DN\"","v":"Network capex add - 01 Apr 02 - depreciation calc diff - DN"},null,null,null,"GBP m",null,8.3043140265538616E-14,null,{"$f":" M21 - M47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,7.1054273576010019E-15,0,0,0,{"$f":" AS21 - AS47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.8849813083506888E-14,-1.3338096059732825E-15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$44, \"dd mmm yy\") & \" - depreciation calc diff - DN\"","v":"Network capex add - 01 Apr 03 - depreciation calc diff - DN"},null,null,null,"GBP m",null,3.0843383402867618E-14,null,{"$f":" M22 - M48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-4.6629367034256575E-15,-4.6629367034256575E-15,-4.6629367034256575E-15,-4.6629367034256575E-15,-4.6629367034256575E-15,-4.6629367034256575E-15,0,0,{"$f":" AS22 - AS48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.8821003623421562E-14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$45, \"dd mmm yy\") & \" - depreciation calc diff - DN\"","v":"Network capex add - 01 Apr 04 - depreciation calc diff - DN"},null,null,null,"GBP m",null,4.2940959430224103E-14,null,{"$f":" M23 - M49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2.4424906541753444E-15,-2.4424906541753444E-15,-2.4424906541753444E-15,-2.4424906541753444E-15,-2.4424906541753444E-15,-2.4424906541753444E-15,-2.4424906541753444E-15,1.1102230246251565E-15,{"$f":" AS23 - AS49","v":1.1102230246251565E-15},1.1102230246251565E-15,1.1102230246251565E-15,1.1102230246251565E-15,1.1102230246251565E-15,1.1102230246251565E-15,1.1102230246251565E-15,1.1102230246251565E-15,1.1102230246251565E-15,1.1102230246251565E-15,1.1102230246251565E-15,1.1102230246251565E-15,1.1102230246251565E-15,1.1102230246251565E-15,1.1102230246251565E-15,1.1102230246251565E-15,1.1102230246251565E-15,1.1102230246251565E-15,2.1871393585115584E-14,1.7072762956457959E-14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$46, \"dd mmm yy\") & \" - depreciation calc diff - DN\"","v":"Network capex add - 01 Apr 05 - depreciation calc diff - DN"},null,null,null,"GBP m",null,-3.9968028886505635E-14,null,{"$f":" M24 - M50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-3.7747582837255322E-15,-3.7747582837255322E-15,-3.7747582837255322E-15,-3.7747582837255322E-15,-3.7747582837255322E-15,-3.7747582837255322E-15,-3.7747582837255322E-15,-3.7747582837255322E-15,{"$f":" AS24 - AS50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-9.7699626167013776E-15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$47, \"dd mmm yy\") & \" - depreciation calc diff - DN\"","v":"Network capex add - 01 Apr 06 - depreciation calc diff - DN"},null,null,null,"GBP m",null,6.8291051825831836E-14,null,{"$f":" M25 - M51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS25 - AS51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.8291051825831836E-14,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$48, \"dd mmm yy\") & \" - depreciation calc diff - DN\"","v":"Network capex add - 01 Apr 07 - depreciation calc diff - DN"},null,null,null,"GBP m",null,8.1268325402561459E-14,null,{"$f":" M26 - M52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS26 - AS52","v":0},0,4.6629367034256575E-15,4.6629367034256575E-15,4.6629367034256575E-15,4.6629367034256575E-15,4.6629367034256575E-15,4.6629367034256575E-15,4.6629367034256575E-15,4.6629367034256575E-15,4.6629367034256575E-15,4.6629367034256575E-15,4.6629367034256575E-15,4.6629367034256575E-15,4.6629367034256575E-15,4.6629367034256575E-15,4.6629367034256575E-15,4.6629367034256575E-15,4.6629367034256575E-15,4.6629367034256575E-15,4.6629367034256575E-15,-7.3274719625260332E-15,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$49, \"dd mmm yy\") & \" - depreciation calc diff - DN\"","v":"Network capex add - 01 Apr 08 - depreciation calc diff - DN"},null,null,null,"GBP m",null,1.0882652803603477E-13,null,{"$f":" M27 - M53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS27 - AS53","v":0},0,0,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,2.2204460492503131E-15,6.8833827526759706E-15,5.9754670347602852E-14,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$50, \"dd mmm yy\") & \" - depreciation calc diff - DN\"","v":"Network capex add - 01 Apr 09 - depreciation calc diff - DN"},null,null,null,"GBP m",null,-2.4202861936828413E-14,null,{"$f":" M28 - M54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS28 - AS54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2.4202861936828413E-14,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$51, \"dd mmm yy\") & \" - depreciation calc diff - DN\"","v":"Network capex add - 01 Apr 10 - depreciation calc diff - DN"},null,null,null,"GBP m",null,1.1886787850320008E-13,null,{"$f":" M29 - M55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS29 - AS55","v":0},0,0,0,0,4.6629367034256575E-15,4.6629367034256575E-15,4.6629367034256575E-15,4.6629367034256575E-15,4.6629367034256575E-15,4.6629367034256575E-15,4.6629367034256575E-15,4.6629367034256575E-15,4.6629367034256575E-15,4.6629367034256575E-15,4.6629367034256575E-15,4.6629367034256575E-15,4.6629367034256575E-15,4.6629367034256575E-15,4.6629367034256575E-15,4.6629367034256575E-15,4.6629367034256575E-15,4.6629367034256575E-15,4.6629367034256575E-15,4.6629367034256575E-15,2.5609144434686937E-14,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$52, \"dd mmm yy\") & \" - depreciation calc diff - DN\"","v":"Network capex add - 01 Apr 11 - depreciation calc diff - DN"},null,null,null,"GBP m",null,-6.7279515292284486E-14,null,{"$f":" M30 - M56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.6645352591003757E-15,2.6645352591003757E-15,2.6645352591003757E-15,2.6645352591003757E-15,2.6645352591003757E-15,2.6645352591003757E-15,2.6645352591003757E-15,2.6645352591003757E-15,{"$f":" AS30 - AS56","v":2.6645352591003757E-15},2.6645352591003757E-15,2.6645352591003757E-15,2.6645352591003757E-15,2.6645352591003757E-15,2.6645352591003757E-15,-2.2204460492503131E-15,-2.2204460492503131E-15,-2.2204460492503131E-15,-2.2204460492503131E-15,-2.2204460492503131E-15,-2.2204460492503131E-15,-2.2204460492503131E-15,-2.2204460492503131E-15,-2.2204460492503131E-15,-2.2204460492503131E-15,-2.2204460492503131E-15,-2.2204460492503131E-15,-2.2204460492503131E-15,-2.2204460492503131E-15,-2.2204460492503131E-15,-2.2204460492503131E-15,-2.2204460492503131E-15,-2.2204460492503131E-15,-2.2204460492503131E-15,-6.2394533983933798E-14,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$53, \"dd mmm yy\") & \" - depreciation calc diff - DN\"","v":"Network capex add - 01 Oct 12 - depreciation calc diff - DN"},null,null,null,"GBP m",null,3.4527936065842368E-14,null,{"$f":" M31 - M57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS31 - AS57","v":0},0,0,0,0,0,0,0.25296548007488484,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.25296548007485031,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$54, \"dd mmm yy\") & \" - depreciation calc diff - DN\"","v":"Network capex add - 01 Oct 13 - depreciation calc diff - DN"},null,null,null,"GBP m",null,-9.1149310321725352E-14,null,{"$f":" M32 - M58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2.4424906541753444E-15,-2.4424906541753444E-15,-2.4424906541753444E-15,-2.4424906541753444E-15,-2.4424906541753444E-15,-2.4424906541753444E-15,-2.4424906541753444E-15,-2.4424906541753444E-15,{"$f":" AS32 - AS58","v":-2.4424906541753444E-15},-2.4424906541753444E-15,-2.4424906541753444E-15,-2.4424906541753444E-15,-2.4424906541753444E-15,-2.4424906541753444E-15,-2.4424906541753444E-15,-2.4424906541753444E-15,0.25518261275615983,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.2551826127562119,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$55, \"dd mmm yy\") & \" - depreciation calc diff - DN\"","v":"Network capex add - 01 Oct 14 - depreciation calc diff - DN"},null,null,null,"GBP m",null,5.9396931817445875E-14,null,{"$f":" M33 - M59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.4424906541753444E-15,2.4424906541753444E-15,2.4424906541753444E-15,2.4424906541753444E-15,2.4424906541753444E-15,2.4424906541753444E-15,2.4424906541753444E-15,2.4424906541753444E-15,{"$f":" AS33 - AS59","v":2.4424906541753444E-15},2.4424906541753444E-15,2.4424906541753444E-15,2.4424906541753444E-15,2.4424906541753444E-15,2.4424906541753444E-15,2.4424906541753444E-15,2.4424906541753444E-15,2.4424906541753444E-15,0.29035037716612044,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.29035037716610257,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$56, \"dd mmm yy\") & \" - depreciation calc diff - DN\"","v":"Network capex add - 01 Oct 15 - depreciation calc diff - DN"},null,null,null,"GBP m",null,-5.3346216333238772E-14,null,{"$f":" M34 - M60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS34 - AS60","v":0},0,0,0,0,0,0,0,0,0,0.3299293823938152,-4.8849813083506888E-15,-4.8849813083506888E-15,-4.8849813083506888E-15,-4.8849813083506888E-15,-4.8849813083506888E-15,-4.8849813083506888E-15,-4.8849813083506888E-15,-4.8849813083506888E-15,-4.8849813083506888E-15,-4.8849813083506888E-15,-4.8849813083506888E-15,-4.8849813083506888E-15,-4.8849813083506888E-15,-4.8849813083506888E-15,-4.8849813083506888E-15,-4.8849813083506888E-15,-4.8849813083506888E-15,-4.8849813083506888E-15,-4.8849813083506888E-15,-0.32992938239377573,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$57, \"dd mmm yy\") & \" - depreciation calc diff - DN\"","v":"Network capex add - 01 Oct 16 - depreciation calc diff - DN"},null,null,null,"GBP m",null,9.9420471855182768E-14,null,{"$f":" M35 - M61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-4.6629367034256575E-15,-4.6629367034256575E-15,-4.6629367034256575E-15,-4.6629367034256575E-15,-4.6629367034256575E-15,-4.6629367034256575E-15,-4.6629367034256575E-15,-4.6629367034256575E-15,{"$f":" AS35 - AS61","v":-4.6629367034256575E-15},-4.6629367034256575E-15,-4.6629367034256575E-15,-4.6629367034256575E-15,-4.6629367034256575E-15,-4.6629367034256575E-15,-4.6629367034256575E-15,-4.6629367034256575E-15,-4.6629367034256575E-15,-4.6629367034256575E-15,-4.6629367034256575E-15,0.31864623222541333,4.6629367034256575E-15,4.6629367034256575E-15,4.6629367034256575E-15,4.6629367034256575E-15,4.6629367034256575E-15,4.6629367034256575E-15,4.6629367034256575E-15,4.6629367034256575E-15,4.6629367034256575E-15,4.6629367034256575E-15,4.6629367034256575E-15,4.6629367034256575E-15,4.6629367034256575E-15,4.6629367034256575E-15,4.6629367034256575E-15,4.6629367034256575E-15,4.6629367034256575E-15,4.6629367034256575E-15,4.6629367034256575E-15,-0.31864623222531391,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$58, \"dd mmm yy\") & \" - depreciation calc diff - DN\"","v":"Network capex add - 01 Oct 17 - depreciation calc diff - DN"},null,null,null,"GBP m",null,-1.4765966227514582E-14,null,{"$f":" M36 - M62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS36 - AS62","v":0},0,0,0,0,0,0,0,0,0,0,0,0.19154225832221361,-1.2212453270876722E-15,-1.2212453270876722E-15,-1.2212453270876722E-15,-1.2212453270876722E-15,-1.2212453270876722E-15,-1.2212453270876722E-15,-1.2212453270876722E-15,-1.2212453270876722E-15,-1.2212453270876722E-15,-1.2212453270876722E-15,-1.2212453270876722E-15,-1.2212453270876722E-15,-1.2212453270876722E-15,-1.2212453270876722E-15,-1.2212453270876722E-15,-1.2212453270876722E-15,-1.2212453270876722E-15,-1.2212453270876722E-15,-1.2212453270876722E-15,-0.19154225832220517,0,0]
[]
[]
["4. REGULATORY ASSET BASES - ENDURING SOLUTION - RAB_ES"]
[]
[]
[null,null,"Network capex add - depreciation calc diff - ES"]
[]
[null,null,null,null,{"$f":" Inp_Depreciation!E$409","v":"Network capex add - 01 Apr 93 - depreciation inp - ES"},{"$f":" Inp_Depreciation!F$409","v":0},{"$f":" Inp_Depreciation!G$409","v":0},{"$f":" Inp_Depreciation!H$409","v":0},{"$f":" Inp_Depreciation!I$409","v":"GBP m"},{"$f":" Inp_Depreciation!J$409","v":"[Entitlement Model 28.11.16.xlsx]Enduring Solution D.'!$A$13"},{"$f":" Inp_Depreciation!K$409","v":0},{"$f":" Inp_Depreciation!L$409","v":0},{"$f":" Inp_Depreciation!M$409","v":0},{"$f":" Inp_Depreciation!N$409","v":0},{"$f":" Inp_Depreciation!O$409","v":0},{"$f":" Inp_Depreciation!P$409","v":0},{"$f":" Inp_Depreciation!Q$409","v":0},{"$f":" Inp_Depreciation!R$409","v":0},{"$f":" Inp_Depreciation!S$409","v":0},{"$f":" Inp_Depreciation!T$409","v":0},{"$f":" Inp_Depreciation!U$409","v":0},{"$f":" Inp_Depreciation!V$409","v":0},{"$f":" Inp_Depreciation!W$409","v":0},{"$f":" Inp_Depreciation!X$409","v":0},{"$f":" Inp_Depreciation!Y$409","v":0},{"$f":" Inp_Depreciation!Z$409","v":0},{"$f":" Inp_Depreciation!AA$409","v":0},{"$f":" Inp_Depreciation!AB$409","v":0},{"$f":" Inp_Depreciation!AC$409","v":0},{"$f":" Inp_Depreciation!AD$409","v":0},{"$f":" Inp_Depreciation!AE$409","v":0},{"$f":" Inp_Depreciation!AF$409","v":0},{"$f":" Inp_Depreciation!AG$409","v":0},{"$f":" Inp_Depreciation!AH$409","v":0},{"$f":" Inp_Depreciation!AI$409","v":0},{"$f":" Inp_Depreciation!AJ$409","v":0},{"$f":" Inp_Depreciation!AK$409","v":0},{"$f":" Inp_Depreciation!AL$409","v":0},{"$f":" Inp_Depreciation!AM$409","v":0},{"$f":" Inp_Depreciation!AN$409","v":0},{"$f":" Inp_Depreciation!AO$409","v":0},{"$f":" Inp_Depreciation!AP$409","v":0},{"$f":" Inp_Depreciation!AQ$409","v":0},{"$f":" Inp_Depreciation!AR$409","v":0},{"$f":" Inp_Depreciation!AS$409","v":0},{"$f":" Inp_Depreciation!AT$409","v":0},{"$f":" Inp_Depreciation!AU$409","v":0},{"$f":" Inp_Depreciation!AV$409","v":0},{"$f":" Inp_Depreciation!AW$409","v":0},{"$f":" Inp_Depreciation!AX$409","v":0},{"$f":" Inp_Depreciation!AY$409","v":0},{"$f":" Inp_Depreciation!AZ$409","v":0},{"$f":" Inp_Depreciation!BA$409","v":0},{"$f":" Inp_Depreciation!BB$409","v":0},{"$f":" Inp_Depreciation!BC$409","v":0},{"$f":" Inp_Depreciation!BD$409","v":0},{"$f":" Inp_Depreciation!BE$409","v":0},{"$f":" Inp_Depreciation!BF$409","v":0},{"$f":" Inp_Depreciation!BG$409","v":0},{"$f":" Inp_Depreciation!BH$409","v":0},{"$f":" Inp_Depreciation!BI$409","v":0},{"$f":" Inp_Depreciation!BJ$409","v":0},{"$f":" Inp_Depreciation!BK$409","v":0},{"$f":" Inp_Depreciation!BL$409","v":0},{"$f":" Inp_Depreciation!BM$409","v":0},{"$f":" Inp_Depreciation!BN$409","v":0},{"$f":" Inp_Depreciation!BO$409","v":0},{"$f":" Inp_Depreciation!BP$409","v":0},{"$f":" Inp_Depreciation!BQ$409","v":0},{"$f":" Inp_Depreciation!BR$409","v":0},{"$f":" Inp_Depreciation!BS$409","v":0},{"$f":" Inp_Depreciation!BT$409","v":0},{"$f":" Inp_Depreciation!BU$409","v":0},{"$f":" Inp_Depreciation!BV$409","v":0},{"$f":" Inp_Depreciation!BW$409","v":0},{"$f":" Inp_Depreciation!BX$409","v":0},{"$f":" Inp_Depreciation!BY$409","v":0},{"$f":" Inp_Depreciation!BZ$409","v":0},{"$f":" Inp_Depreciation!CA$409","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$410","v":"Network capex add - 01 Apr 94 - depreciation inp - ES"},{"$f":" Inp_Depreciation!F$410","v":0},{"$f":" Inp_Depreciation!G$410","v":0},{"$f":" Inp_Depreciation!H$410","v":0},{"$f":" Inp_Depreciation!I$410","v":"GBP m"},{"$f":" Inp_Depreciation!J$410","v":0},{"$f":" Inp_Depreciation!K$410","v":0},{"$f":" Inp_Depreciation!L$410","v":0},{"$f":" Inp_Depreciation!M$410","v":0},{"$f":" Inp_Depreciation!N$410","v":0},{"$f":" Inp_Depreciation!O$410","v":0},{"$f":" Inp_Depreciation!P$410","v":0},{"$f":" Inp_Depreciation!Q$410","v":0},{"$f":" Inp_Depreciation!R$410","v":0},{"$f":" Inp_Depreciation!S$410","v":0},{"$f":" Inp_Depreciation!T$410","v":0},{"$f":" Inp_Depreciation!U$410","v":0},{"$f":" Inp_Depreciation!V$410","v":0},{"$f":" Inp_Depreciation!W$410","v":0},{"$f":" Inp_Depreciation!X$410","v":0},{"$f":" Inp_Depreciation!Y$410","v":0},{"$f":" Inp_Depreciation!Z$410","v":0},{"$f":" Inp_Depreciation!AA$410","v":0},{"$f":" Inp_Depreciation!AB$410","v":0},{"$f":" Inp_Depreciation!AC$410","v":0},{"$f":" Inp_Depreciation!AD$410","v":0},{"$f":" Inp_Depreciation!AE$410","v":0},{"$f":" Inp_Depreciation!AF$410","v":0},{"$f":" Inp_Depreciation!AG$410","v":0},{"$f":" Inp_Depreciation!AH$410","v":0},{"$f":" Inp_Depreciation!AI$410","v":0},{"$f":" Inp_Depreciation!AJ$410","v":0},{"$f":" Inp_Depreciation!AK$410","v":0},{"$f":" Inp_Depreciation!AL$410","v":0},{"$f":" Inp_Depreciation!AM$410","v":0},{"$f":" Inp_Depreciation!AN$410","v":0},{"$f":" Inp_Depreciation!AO$410","v":0},{"$f":" Inp_Depreciation!AP$410","v":0},{"$f":" Inp_Depreciation!AQ$410","v":0},{"$f":" Inp_Depreciation!AR$410","v":0},{"$f":" Inp_Depreciation!AS$410","v":0},{"$f":" Inp_Depreciation!AT$410","v":0},{"$f":" Inp_Depreciation!AU$410","v":0},{"$f":" Inp_Depreciation!AV$410","v":0},{"$f":" Inp_Depreciation!AW$410","v":0},{"$f":" Inp_Depreciation!AX$410","v":0},{"$f":" Inp_Depreciation!AY$410","v":0},{"$f":" Inp_Depreciation!AZ$410","v":0},{"$f":" Inp_Depreciation!BA$410","v":0},{"$f":" Inp_Depreciation!BB$410","v":0},{"$f":" Inp_Depreciation!BC$410","v":0},{"$f":" Inp_Depreciation!BD$410","v":0},{"$f":" Inp_Depreciation!BE$410","v":0},{"$f":" Inp_Depreciation!BF$410","v":0},{"$f":" Inp_Depreciation!BG$410","v":0},{"$f":" Inp_Depreciation!BH$410","v":0},{"$f":" Inp_Depreciation!BI$410","v":0},{"$f":" Inp_Depreciation!BJ$410","v":0},{"$f":" Inp_Depreciation!BK$410","v":0},{"$f":" Inp_Depreciation!BL$410","v":0},{"$f":" Inp_Depreciation!BM$410","v":0},{"$f":" Inp_Depreciation!BN$410","v":0},{"$f":" Inp_Depreciation!BO$410","v":0},{"$f":" Inp_Depreciation!BP$410","v":0},{"$f":" Inp_Depreciation!BQ$410","v":0},{"$f":" Inp_Depreciation!BR$410","v":0},{"$f":" Inp_Depreciation!BS$410","v":0},{"$f":" Inp_Depreciation!BT$410","v":0},{"$f":" Inp_Depreciation!BU$410","v":0},{"$f":" Inp_Depreciation!BV$410","v":0},{"$f":" Inp_Depreciation!BW$410","v":0},{"$f":" Inp_Depreciation!BX$410","v":0},{"$f":" Inp_Depreciation!BY$410","v":0},{"$f":" Inp_Depreciation!BZ$410","v":0},{"$f":" Inp_Depreciation!CA$410","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$411","v":"Network capex add - 01 Apr 95 - depreciation inp - ES"},{"$f":" Inp_Depreciation!F$411","v":0},{"$f":" Inp_Depreciation!G$411","v":0},{"$f":" Inp_Depreciation!H$411","v":0},{"$f":" Inp_Depreciation!I$411","v":"GBP m"},{"$f":" Inp_Depreciation!J$411","v":0},{"$f":" Inp_Depreciation!K$411","v":0},{"$f":" Inp_Depreciation!L$411","v":0},{"$f":" Inp_Depreciation!M$411","v":0},{"$f":" Inp_Depreciation!N$411","v":0},{"$f":" Inp_Depreciation!O$411","v":0},{"$f":" Inp_Depreciation!P$411","v":0},{"$f":" Inp_Depreciation!Q$411","v":0},{"$f":" Inp_Depreciation!R$411","v":0},{"$f":" Inp_Depreciation!S$411","v":0},{"$f":" Inp_Depreciation!T$411","v":0},{"$f":" Inp_Depreciation!U$411","v":0},{"$f":" Inp_Depreciation!V$411","v":0},{"$f":" Inp_Depreciation!W$411","v":0},{"$f":" Inp_Depreciation!X$411","v":0},{"$f":" Inp_Depreciation!Y$411","v":0},{"$f":" Inp_Depreciation!Z$411","v":0},{"$f":" Inp_Depreciation!AA$411","v":0},{"$f":" Inp_Depreciation!AB$411","v":0},{"$f":" Inp_Depreciation!AC$411","v":0},{"$f":" Inp_Depreciation!AD$411","v":0},{"$f":" Inp_Depreciation!AE$411","v":0},{"$f":" Inp_Depreciation!AF$411","v":0},{"$f":" Inp_Depreciation!AG$411","v":0},{"$f":" Inp_Depreciation!AH$411","v":0},{"$f":" Inp_Depreciation!AI$411","v":0},{"$f":" Inp_Depreciation!AJ$411","v":0},{"$f":" Inp_Depreciation!AK$411","v":0},{"$f":" Inp_Depreciation!AL$411","v":0},{"$f":" Inp_Depreciation!AM$411","v":0},{"$f":" Inp_Depreciation!AN$411","v":0},{"$f":" Inp_Depreciation!AO$411","v":0},{"$f":" Inp_Depreciation!AP$411","v":0},{"$f":" Inp_Depreciation!AQ$411","v":0},{"$f":" Inp_Depreciation!AR$411","v":0},{"$f":" Inp_Depreciation!AS$411","v":0},{"$f":" Inp_Depreciation!AT$411","v":0},{"$f":" Inp_Depreciation!AU$411","v":0},{"$f":" Inp_Depreciation!AV$411","v":0},{"$f":" Inp_Depreciation!AW$411","v":0},{"$f":" Inp_Depreciation!AX$411","v":0},{"$f":" Inp_Depreciation!AY$411","v":0},{"$f":" Inp_Depreciation!AZ$411","v":0},{"$f":" Inp_Depreciation!BA$411","v":0},{"$f":" Inp_Depreciation!BB$411","v":0},{"$f":" Inp_Depreciation!BC$411","v":0},{"$f":" Inp_Depreciation!BD$411","v":0},{"$f":" Inp_Depreciation!BE$411","v":0},{"$f":" Inp_Depreciation!BF$411","v":0},{"$f":" Inp_Depreciation!BG$411","v":0},{"$f":" Inp_Depreciation!BH$411","v":0},{"$f":" Inp_Depreciation!BI$411","v":0},{"$f":" Inp_Depreciation!BJ$411","v":0},{"$f":" Inp_Depreciation!BK$411","v":0},{"$f":" Inp_Depreciation!BL$411","v":0},{"$f":" Inp_Depreciation!BM$411","v":0},{"$f":" Inp_Depreciation!BN$411","v":0},{"$f":" Inp_Depreciation!BO$411","v":0},{"$f":" Inp_Depreciation!BP$411","v":0},{"$f":" Inp_Depreciation!BQ$411","v":0},{"$f":" Inp_Depreciation!BR$411","v":0},{"$f":" Inp_Depreciation!BS$411","v":0},{"$f":" Inp_Depreciation!BT$411","v":0},{"$f":" Inp_Depreciation!BU$411","v":0},{"$f":" Inp_Depreciation!BV$411","v":0},{"$f":" Inp_Depreciation!BW$411","v":0},{"$f":" Inp_Depreciation!BX$411","v":0},{"$f":" Inp_Depreciation!BY$411","v":0},{"$f":" Inp_Depreciation!BZ$411","v":0},{"$f":" Inp_Depreciation!CA$411","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$412","v":"Network capex add - 01 Apr 96 - depreciation inp - ES"},{"$f":" Inp_Depreciation!F$412","v":0},{"$f":" Inp_Depreciation!G$412","v":0},{"$f":" Inp_Depreciation!H$412","v":0},{"$f":" Inp_Depreciation!I$412","v":"GBP m"},{"$f":" Inp_Depreciation!J$412","v":0},{"$f":" Inp_Depreciation!K$412","v":0},{"$f":" Inp_Depreciation!L$412","v":0},{"$f":" Inp_Depreciation!M$412","v":0},{"$f":" Inp_Depreciation!N$412","v":0},{"$f":" Inp_Depreciation!O$412","v":0},{"$f":" Inp_Depreciation!P$412","v":0},{"$f":" Inp_Depreciation!Q$412","v":0},{"$f":" Inp_Depreciation!R$412","v":0},{"$f":" Inp_Depreciation!S$412","v":0},{"$f":" Inp_Depreciation!T$412","v":0},{"$f":" Inp_Depreciation!U$412","v":0},{"$f":" Inp_Depreciation!V$412","v":0},{"$f":" Inp_Depreciation!W$412","v":0},{"$f":" Inp_Depreciation!X$412","v":0},{"$f":" Inp_Depreciation!Y$412","v":0},{"$f":" Inp_Depreciation!Z$412","v":0},{"$f":" Inp_Depreciation!AA$412","v":0},{"$f":" Inp_Depreciation!AB$412","v":0},{"$f":" Inp_Depreciation!AC$412","v":0},{"$f":" Inp_Depreciation!AD$412","v":0},{"$f":" Inp_Depreciation!AE$412","v":0},{"$f":" Inp_Depreciation!AF$412","v":0},{"$f":" Inp_Depreciation!AG$412","v":0},{"$f":" Inp_Depreciation!AH$412","v":0},{"$f":" Inp_Depreciation!AI$412","v":0},{"$f":" Inp_Depreciation!AJ$412","v":0},{"$f":" Inp_Depreciation!AK$412","v":0},{"$f":" Inp_Depreciation!AL$412","v":0},{"$f":" Inp_Depreciation!AM$412","v":0},{"$f":" Inp_Depreciation!AN$412","v":0},{"$f":" Inp_Depreciation!AO$412","v":0},{"$f":" Inp_Depreciation!AP$412","v":0},{"$f":" Inp_Depreciation!AQ$412","v":0},{"$f":" Inp_Depreciation!AR$412","v":0},{"$f":" Inp_Depreciation!AS$412","v":0},{"$f":" Inp_Depreciation!AT$412","v":0},{"$f":" Inp_Depreciation!AU$412","v":0},{"$f":" Inp_Depreciation!AV$412","v":0},{"$f":" Inp_Depreciation!AW$412","v":0},{"$f":" Inp_Depreciation!AX$412","v":0},{"$f":" Inp_Depreciation!AY$412","v":0},{"$f":" Inp_Depreciation!AZ$412","v":0},{"$f":" Inp_Depreciation!BA$412","v":0},{"$f":" Inp_Depreciation!BB$412","v":0},{"$f":" Inp_Depreciation!BC$412","v":0},{"$f":" Inp_Depreciation!BD$412","v":0},{"$f":" Inp_Depreciation!BE$412","v":0},{"$f":" Inp_Depreciation!BF$412","v":0},{"$f":" Inp_Depreciation!BG$412","v":0},{"$f":" Inp_Depreciation!BH$412","v":0},{"$f":" Inp_Depreciation!BI$412","v":0},{"$f":" Inp_Depreciation!BJ$412","v":0},{"$f":" Inp_Depreciation!BK$412","v":0},{"$f":" Inp_Depreciation!BL$412","v":0},{"$f":" Inp_Depreciation!BM$412","v":0},{"$f":" Inp_Depreciation!BN$412","v":0},{"$f":" Inp_Depreciation!BO$412","v":0},{"$f":" Inp_Depreciation!BP$412","v":0},{"$f":" Inp_Depreciation!BQ$412","v":0},{"$f":" Inp_Depreciation!BR$412","v":0},{"$f":" Inp_Depreciation!BS$412","v":0},{"$f":" Inp_Depreciation!BT$412","v":0},{"$f":" Inp_Depreciation!BU$412","v":0},{"$f":" Inp_Depreciation!BV$412","v":0},{"$f":" Inp_Depreciation!BW$412","v":0},{"$f":" Inp_Depreciation!BX$412","v":0},{"$f":" Inp_Depreciation!BY$412","v":0},{"$f":" Inp_Depreciation!BZ$412","v":0},{"$f":" Inp_Depreciation!CA$412","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$413","v":"Network capex add - 01 Apr 97 - depreciation inp - ES"},{"$f":" Inp_Depreciation!F$413","v":0},{"$f":" Inp_Depreciation!G$413","v":0},{"$f":" Inp_Depreciation!H$413","v":0},{"$f":" Inp_Depreciation!I$413","v":"GBP m"},{"$f":" Inp_Depreciation!J$413","v":0},{"$f":" Inp_Depreciation!K$413","v":0},{"$f":" Inp_Depreciation!L$413","v":0},{"$f":" Inp_Depreciation!M$413","v":0},{"$f":" Inp_Depreciation!N$413","v":0},{"$f":" Inp_Depreciation!O$413","v":0},{"$f":" Inp_Depreciation!P$413","v":0},{"$f":" Inp_Depreciation!Q$413","v":0},{"$f":" Inp_Depreciation!R$413","v":0},{"$f":" Inp_Depreciation!S$413","v":0},{"$f":" Inp_Depreciation!T$413","v":0},{"$f":" Inp_Depreciation!U$413","v":0},{"$f":" Inp_Depreciation!V$413","v":0},{"$f":" Inp_Depreciation!W$413","v":0},{"$f":" Inp_Depreciation!X$413","v":0},{"$f":" Inp_Depreciation!Y$413","v":0},{"$f":" Inp_Depreciation!Z$413","v":0},{"$f":" Inp_Depreciation!AA$413","v":0},{"$f":" Inp_Depreciation!AB$413","v":0},{"$f":" Inp_Depreciation!AC$413","v":0},{"$f":" Inp_Depreciation!AD$413","v":0},{"$f":" Inp_Depreciation!AE$413","v":0},{"$f":" Inp_Depreciation!AF$413","v":0},{"$f":" Inp_Depreciation!AG$413","v":0},{"$f":" Inp_Depreciation!AH$413","v":0},{"$f":" Inp_Depreciation!AI$413","v":0},{"$f":" Inp_Depreciation!AJ$413","v":0},{"$f":" Inp_Depreciation!AK$413","v":0},{"$f":" Inp_Depreciation!AL$413","v":0},{"$f":" Inp_Depreciation!AM$413","v":0},{"$f":" Inp_Depreciation!AN$413","v":0},{"$f":" Inp_Depreciation!AO$413","v":0},{"$f":" Inp_Depreciation!AP$413","v":0},{"$f":" Inp_Depreciation!AQ$413","v":0},{"$f":" Inp_Depreciation!AR$413","v":0},{"$f":" Inp_Depreciation!AS$413","v":0},{"$f":" Inp_Depreciation!AT$413","v":0},{"$f":" Inp_Depreciation!AU$413","v":0},{"$f":" Inp_Depreciation!AV$413","v":0},{"$f":" Inp_Depreciation!AW$413","v":0},{"$f":" Inp_Depreciation!AX$413","v":0},{"$f":" Inp_Depreciation!AY$413","v":0},{"$f":" Inp_Depreciation!AZ$413","v":0},{"$f":" Inp_Depreciation!BA$413","v":0},{"$f":" Inp_Depreciation!BB$413","v":0},{"$f":" Inp_Depreciation!BC$413","v":0},{"$f":" Inp_Depreciation!BD$413","v":0},{"$f":" Inp_Depreciation!BE$413","v":0},{"$f":" Inp_Depreciation!BF$413","v":0},{"$f":" Inp_Depreciation!BG$413","v":0},{"$f":" Inp_Depreciation!BH$413","v":0},{"$f":" Inp_Depreciation!BI$413","v":0},{"$f":" Inp_Depreciation!BJ$413","v":0},{"$f":" Inp_Depreciation!BK$413","v":0},{"$f":" Inp_Depreciation!BL$413","v":0},{"$f":" Inp_Depreciation!BM$413","v":0},{"$f":" Inp_Depreciation!BN$413","v":0},{"$f":" Inp_Depreciation!BO$413","v":0},{"$f":" Inp_Depreciation!BP$413","v":0},{"$f":" Inp_Depreciation!BQ$413","v":0},{"$f":" Inp_Depreciation!BR$413","v":0},{"$f":" Inp_Depreciation!BS$413","v":0},{"$f":" Inp_Depreciation!BT$413","v":0},{"$f":" Inp_Depreciation!BU$413","v":0},{"$f":" Inp_Depreciation!BV$413","v":0},{"$f":" Inp_Depreciation!BW$413","v":0},{"$f":" Inp_Depreciation!BX$413","v":0},{"$f":" Inp_Depreciation!BY$413","v":0},{"$f":" Inp_Depreciation!BZ$413","v":0},{"$f":" Inp_Depreciation!CA$413","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$414","v":"Network capex add - 01 Apr 98 - depreciation inp - ES"},{"$f":" Inp_Depreciation!F$414","v":0},{"$f":" Inp_Depreciation!G$414","v":0},{"$f":" Inp_Depreciation!H$414","v":0},{"$f":" Inp_Depreciation!I$414","v":"GBP m"},{"$f":" Inp_Depreciation!J$414","v":0},{"$f":" Inp_Depreciation!K$414","v":0},{"$f":" Inp_Depreciation!L$414","v":0},{"$f":" Inp_Depreciation!M$414","v":0},{"$f":" Inp_Depreciation!N$414","v":0},{"$f":" Inp_Depreciation!O$414","v":0},{"$f":" Inp_Depreciation!P$414","v":0},{"$f":" Inp_Depreciation!Q$414","v":0},{"$f":" Inp_Depreciation!R$414","v":0},{"$f":" Inp_Depreciation!S$414","v":0},{"$f":" Inp_Depreciation!T$414","v":0},{"$f":" Inp_Depreciation!U$414","v":0},{"$f":" Inp_Depreciation!V$414","v":0},{"$f":" Inp_Depreciation!W$414","v":0},{"$f":" Inp_Depreciation!X$414","v":0},{"$f":" Inp_Depreciation!Y$414","v":0},{"$f":" Inp_Depreciation!Z$414","v":0},{"$f":" Inp_Depreciation!AA$414","v":0},{"$f":" Inp_Depreciation!AB$414","v":0},{"$f":" Inp_Depreciation!AC$414","v":0},{"$f":" Inp_Depreciation!AD$414","v":0},{"$f":" Inp_Depreciation!AE$414","v":0},{"$f":" Inp_Depreciation!AF$414","v":0},{"$f":" Inp_Depreciation!AG$414","v":0},{"$f":" Inp_Depreciation!AH$414","v":0},{"$f":" Inp_Depreciation!AI$414","v":0},{"$f":" Inp_Depreciation!AJ$414","v":0},{"$f":" Inp_Depreciation!AK$414","v":0},{"$f":" Inp_Depreciation!AL$414","v":0},{"$f":" Inp_Depreciation!AM$414","v":0},{"$f":" Inp_Depreciation!AN$414","v":0},{"$f":" Inp_Depreciation!AO$414","v":0},{"$f":" Inp_Depreciation!AP$414","v":0},{"$f":" Inp_Depreciation!AQ$414","v":0},{"$f":" Inp_Depreciation!AR$414","v":0},{"$f":" Inp_Depreciation!AS$414","v":0},{"$f":" Inp_Depreciation!AT$414","v":0},{"$f":" Inp_Depreciation!AU$414","v":0},{"$f":" Inp_Depreciation!AV$414","v":0},{"$f":" Inp_Depreciation!AW$414","v":0},{"$f":" Inp_Depreciation!AX$414","v":0},{"$f":" Inp_Depreciation!AY$414","v":0},{"$f":" Inp_Depreciation!AZ$414","v":0},{"$f":" Inp_Depreciation!BA$414","v":0},{"$f":" Inp_Depreciation!BB$414","v":0},{"$f":" Inp_Depreciation!BC$414","v":0},{"$f":" Inp_Depreciation!BD$414","v":0},{"$f":" Inp_Depreciation!BE$414","v":0},{"$f":" Inp_Depreciation!BF$414","v":0},{"$f":" Inp_Depreciation!BG$414","v":0},{"$f":" Inp_Depreciation!BH$414","v":0},{"$f":" Inp_Depreciation!BI$414","v":0},{"$f":" Inp_Depreciation!BJ$414","v":0},{"$f":" Inp_Depreciation!BK$414","v":0},{"$f":" Inp_Depreciation!BL$414","v":0},{"$f":" Inp_Depreciation!BM$414","v":0},{"$f":" Inp_Depreciation!BN$414","v":0},{"$f":" Inp_Depreciation!BO$414","v":0},{"$f":" Inp_Depreciation!BP$414","v":0},{"$f":" Inp_Depreciation!BQ$414","v":0},{"$f":" Inp_Depreciation!BR$414","v":0},{"$f":" Inp_Depreciation!BS$414","v":0},{"$f":" Inp_Depreciation!BT$414","v":0},{"$f":" Inp_Depreciation!BU$414","v":0},{"$f":" Inp_Depreciation!BV$414","v":0},{"$f":" Inp_Depreciation!BW$414","v":0},{"$f":" Inp_Depreciation!BX$414","v":0},{"$f":" Inp_Depreciation!BY$414","v":0},{"$f":" Inp_Depreciation!BZ$414","v":0},{"$f":" Inp_Depreciation!CA$414","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$415","v":"Network capex add - 01 Apr 99 - depreciation inp - ES"},{"$f":" Inp_Depreciation!F$415","v":0},{"$f":" Inp_Depreciation!G$415","v":0},{"$f":" Inp_Depreciation!H$415","v":0},{"$f":" Inp_Depreciation!I$415","v":"GBP m"},{"$f":" Inp_Depreciation!J$415","v":0},{"$f":" Inp_Depreciation!K$415","v":0},{"$f":" Inp_Depreciation!L$415","v":0},{"$f":" Inp_Depreciation!M$415","v":0},{"$f":" Inp_Depreciation!N$415","v":0},{"$f":" Inp_Depreciation!O$415","v":0},{"$f":" Inp_Depreciation!P$415","v":0},{"$f":" Inp_Depreciation!Q$415","v":0},{"$f":" Inp_Depreciation!R$415","v":0},{"$f":" Inp_Depreciation!S$415","v":0},{"$f":" Inp_Depreciation!T$415","v":0},{"$f":" Inp_Depreciation!U$415","v":0},{"$f":" Inp_Depreciation!V$415","v":0},{"$f":" Inp_Depreciation!W$415","v":0},{"$f":" Inp_Depreciation!X$415","v":0},{"$f":" Inp_Depreciation!Y$415","v":0},{"$f":" Inp_Depreciation!Z$415","v":0},{"$f":" Inp_Depreciation!AA$415","v":0},{"$f":" Inp_Depreciation!AB$415","v":0},{"$f":" Inp_Depreciation!AC$415","v":0},{"$f":" Inp_Depreciation!AD$415","v":0},{"$f":" Inp_Depreciation!AE$415","v":0},{"$f":" Inp_Depreciation!AF$415","v":0},{"$f":" Inp_Depreciation!AG$415","v":0},{"$f":" Inp_Depreciation!AH$415","v":0},{"$f":" Inp_Depreciation!AI$415","v":0},{"$f":" Inp_Depreciation!AJ$415","v":0},{"$f":" Inp_Depreciation!AK$415","v":0},{"$f":" Inp_Depreciation!AL$415","v":0},{"$f":" Inp_Depreciation!AM$415","v":0},{"$f":" Inp_Depreciation!AN$415","v":0},{"$f":" Inp_Depreciation!AO$415","v":0},{"$f":" Inp_Depreciation!AP$415","v":0},{"$f":" Inp_Depreciation!AQ$415","v":0},{"$f":" Inp_Depreciation!AR$415","v":0},{"$f":" Inp_Depreciation!AS$415","v":0},{"$f":" Inp_Depreciation!AT$415","v":0},{"$f":" Inp_Depreciation!AU$415","v":0},{"$f":" Inp_Depreciation!AV$415","v":0},{"$f":" Inp_Depreciation!AW$415","v":0},{"$f":" Inp_Depreciation!AX$415","v":0},{"$f":" Inp_Depreciation!AY$415","v":0},{"$f":" Inp_Depreciation!AZ$415","v":0},{"$f":" Inp_Depreciation!BA$415","v":0},{"$f":" Inp_Depreciation!BB$415","v":0},{"$f":" Inp_Depreciation!BC$415","v":0},{"$f":" Inp_Depreciation!BD$415","v":0},{"$f":" Inp_Depreciation!BE$415","v":0},{"$f":" Inp_Depreciation!BF$415","v":0},{"$f":" Inp_Depreciation!BG$415","v":0},{"$f":" Inp_Depreciation!BH$415","v":0},{"$f":" Inp_Depreciation!BI$415","v":0},{"$f":" Inp_Depreciation!BJ$415","v":0},{"$f":" Inp_Depreciation!BK$415","v":0},{"$f":" Inp_Depreciation!BL$415","v":0},{"$f":" Inp_Depreciation!BM$415","v":0},{"$f":" Inp_Depreciation!BN$415","v":0},{"$f":" Inp_Depreciation!BO$415","v":0},{"$f":" Inp_Depreciation!BP$415","v":0},{"$f":" Inp_Depreciation!BQ$415","v":0},{"$f":" Inp_Depreciation!BR$415","v":0},{"$f":" Inp_Depreciation!BS$415","v":0},{"$f":" Inp_Depreciation!BT$415","v":0},{"$f":" Inp_Depreciation!BU$415","v":0},{"$f":" Inp_Depreciation!BV$415","v":0},{"$f":" Inp_Depreciation!BW$415","v":0},{"$f":" Inp_Depreciation!BX$415","v":0},{"$f":" Inp_Depreciation!BY$415","v":0},{"$f":" Inp_Depreciation!BZ$415","v":0},{"$f":" Inp_Depreciation!CA$415","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$416","v":"Network capex add - 01 Apr 00 - depreciation inp - ES"},{"$f":" Inp_Depreciation!F$416","v":0},{"$f":" Inp_Depreciation!G$416","v":0},{"$f":" Inp_Depreciation!H$416","v":0},{"$f":" Inp_Depreciation!I$416","v":"GBP m"},{"$f":" Inp_Depreciation!J$416","v":0},{"$f":" Inp_Depreciation!K$416","v":0},{"$f":" Inp_Depreciation!L$416","v":0},{"$f":" Inp_Depreciation!M$416","v":0},{"$f":" Inp_Depreciation!N$416","v":0},{"$f":" Inp_Depreciation!O$416","v":0},{"$f":" Inp_Depreciation!P$416","v":0},{"$f":" Inp_Depreciation!Q$416","v":0},{"$f":" Inp_Depreciation!R$416","v":0},{"$f":" Inp_Depreciation!S$416","v":0},{"$f":" Inp_Depreciation!T$416","v":0},{"$f":" Inp_Depreciation!U$416","v":0},{"$f":" Inp_Depreciation!V$416","v":0},{"$f":" Inp_Depreciation!W$416","v":0},{"$f":" Inp_Depreciation!X$416","v":0},{"$f":" Inp_Depreciation!Y$416","v":0},{"$f":" Inp_Depreciation!Z$416","v":0},{"$f":" Inp_Depreciation!AA$416","v":0},{"$f":" Inp_Depreciation!AB$416","v":0},{"$f":" Inp_Depreciation!AC$416","v":0},{"$f":" Inp_Depreciation!AD$416","v":0},{"$f":" Inp_Depreciation!AE$416","v":0},{"$f":" Inp_Depreciation!AF$416","v":0},{"$f":" Inp_Depreciation!AG$416","v":0},{"$f":" Inp_Depreciation!AH$416","v":0},{"$f":" Inp_Depreciation!AI$416","v":0},{"$f":" Inp_Depreciation!AJ$416","v":0},{"$f":" Inp_Depreciation!AK$416","v":0},{"$f":" Inp_Depreciation!AL$416","v":0},{"$f":" Inp_Depreciation!AM$416","v":0},{"$f":" Inp_Depreciation!AN$416","v":0},{"$f":" Inp_Depreciation!AO$416","v":0},{"$f":" Inp_Depreciation!AP$416","v":0},{"$f":" Inp_Depreciation!AQ$416","v":0},{"$f":" Inp_Depreciation!AR$416","v":0},{"$f":" Inp_Depreciation!AS$416","v":0},{"$f":" Inp_Depreciation!AT$416","v":0},{"$f":" Inp_Depreciation!AU$416","v":0},{"$f":" Inp_Depreciation!AV$416","v":0},{"$f":" Inp_Depreciation!AW$416","v":0},{"$f":" Inp_Depreciation!AX$416","v":0},{"$f":" Inp_Depreciation!AY$416","v":0},{"$f":" Inp_Depreciation!AZ$416","v":0},{"$f":" Inp_Depreciation!BA$416","v":0},{"$f":" Inp_Depreciation!BB$416","v":0},{"$f":" Inp_Depreciation!BC$416","v":0},{"$f":" Inp_Depreciation!BD$416","v":0},{"$f":" Inp_Depreciation!BE$416","v":0},{"$f":" Inp_Depreciation!BF$416","v":0},{"$f":" Inp_Depreciation!BG$416","v":0},{"$f":" Inp_Depreciation!BH$416","v":0},{"$f":" Inp_Depreciation!BI$416","v":0},{"$f":" Inp_Depreciation!BJ$416","v":0},{"$f":" Inp_Depreciation!BK$416","v":0},{"$f":" Inp_Depreciation!BL$416","v":0},{"$f":" Inp_Depreciation!BM$416","v":0},{"$f":" Inp_Depreciation!BN$416","v":0},{"$f":" Inp_Depreciation!BO$416","v":0},{"$f":" Inp_Depreciation!BP$416","v":0},{"$f":" Inp_Depreciation!BQ$416","v":0},{"$f":" Inp_Depreciation!BR$416","v":0},{"$f":" Inp_Depreciation!BS$416","v":0},{"$f":" Inp_Depreciation!BT$416","v":0},{"$f":" Inp_Depreciation!BU$416","v":0},{"$f":" Inp_Depreciation!BV$416","v":0},{"$f":" Inp_Depreciation!BW$416","v":0},{"$f":" Inp_Depreciation!BX$416","v":0},{"$f":" Inp_Depreciation!BY$416","v":0},{"$f":" Inp_Depreciation!BZ$416","v":0},{"$f":" Inp_Depreciation!CA$416","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$417","v":"Network capex add - 01 Apr 01 - depreciation inp - ES"},{"$f":" Inp_Depreciation!F$417","v":0},{"$f":" Inp_Depreciation!G$417","v":0},{"$f":" Inp_Depreciation!H$417","v":0},{"$f":" Inp_Depreciation!I$417","v":"GBP m"},{"$f":" Inp_Depreciation!J$417","v":0},{"$f":" Inp_Depreciation!K$417","v":0},{"$f":" Inp_Depreciation!L$417","v":0},{"$f":" Inp_Depreciation!M$417","v":0},{"$f":" Inp_Depreciation!N$417","v":0},{"$f":" Inp_Depreciation!O$417","v":0},{"$f":" Inp_Depreciation!P$417","v":0},{"$f":" Inp_Depreciation!Q$417","v":0},{"$f":" Inp_Depreciation!R$417","v":0},{"$f":" Inp_Depreciation!S$417","v":0},{"$f":" Inp_Depreciation!T$417","v":0},{"$f":" Inp_Depreciation!U$417","v":0},{"$f":" Inp_Depreciation!V$417","v":0},{"$f":" Inp_Depreciation!W$417","v":0},{"$f":" Inp_Depreciation!X$417","v":0},{"$f":" Inp_Depreciation!Y$417","v":0},{"$f":" Inp_Depreciation!Z$417","v":0},{"$f":" Inp_Depreciation!AA$417","v":0},{"$f":" Inp_Depreciation!AB$417","v":0},{"$f":" Inp_Depreciation!AC$417","v":0},{"$f":" Inp_Depreciation!AD$417","v":0},{"$f":" Inp_Depreciation!AE$417","v":0},{"$f":" Inp_Depreciation!AF$417","v":0},{"$f":" Inp_Depreciation!AG$417","v":0},{"$f":" Inp_Depreciation!AH$417","v":0},{"$f":" Inp_Depreciation!AI$417","v":0},{"$f":" Inp_Depreciation!AJ$417","v":0},{"$f":" Inp_Depreciation!AK$417","v":0},{"$f":" Inp_Depreciation!AL$417","v":0},{"$f":" Inp_Depreciation!AM$417","v":0},{"$f":" Inp_Depreciation!AN$417","v":0},{"$f":" Inp_Depreciation!AO$417","v":0},{"$f":" Inp_Depreciation!AP$417","v":0},{"$f":" Inp_Depreciation!AQ$417","v":0},{"$f":" Inp_Depreciation!AR$417","v":0},{"$f":" Inp_Depreciation!AS$417","v":0},{"$f":" Inp_Depreciation!AT$417","v":0},{"$f":" Inp_Depreciation!AU$417","v":0},{"$f":" Inp_Depreciation!AV$417","v":0},{"$f":" Inp_Depreciation!AW$417","v":0},{"$f":" Inp_Depreciation!AX$417","v":0},{"$f":" Inp_Depreciation!AY$417","v":0},{"$f":" Inp_Depreciation!AZ$417","v":0},{"$f":" Inp_Depreciation!BA$417","v":0},{"$f":" Inp_Depreciation!BB$417","v":0},{"$f":" Inp_Depreciation!BC$417","v":0},{"$f":" Inp_Depreciation!BD$417","v":0},{"$f":" Inp_Depreciation!BE$417","v":0},{"$f":" Inp_Depreciation!BF$417","v":0},{"$f":" Inp_Depreciation!BG$417","v":0},{"$f":" Inp_Depreciation!BH$417","v":0},{"$f":" Inp_Depreciation!BI$417","v":0},{"$f":" Inp_Depreciation!BJ$417","v":0},{"$f":" Inp_Depreciation!BK$417","v":0},{"$f":" Inp_Depreciation!BL$417","v":0},{"$f":" Inp_Depreciation!BM$417","v":0},{"$f":" Inp_Depreciation!BN$417","v":0},{"$f":" Inp_Depreciation!BO$417","v":0},{"$f":" Inp_Depreciation!BP$417","v":0},{"$f":" Inp_Depreciation!BQ$417","v":0},{"$f":" Inp_Depreciation!BR$417","v":0},{"$f":" Inp_Depreciation!BS$417","v":0},{"$f":" Inp_Depreciation!BT$417","v":0},{"$f":" Inp_Depreciation!BU$417","v":0},{"$f":" Inp_Depreciation!BV$417","v":0},{"$f":" Inp_Depreciation!BW$417","v":0},{"$f":" Inp_Depreciation!BX$417","v":0},{"$f":" Inp_Depreciation!BY$417","v":0},{"$f":" Inp_Depreciation!BZ$417","v":0},{"$f":" Inp_Depreciation!CA$417","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$418","v":"Network capex add - 01 Apr 02 - depreciation inp - ES"},{"$f":" Inp_Depreciation!F$418","v":0},{"$f":" Inp_Depreciation!G$418","v":0},{"$f":" Inp_Depreciation!H$418","v":0},{"$f":" Inp_Depreciation!I$418","v":"GBP m"},{"$f":" Inp_Depreciation!J$418","v":0},{"$f":" Inp_Depreciation!K$418","v":0},{"$f":" Inp_Depreciation!L$418","v":0},{"$f":" Inp_Depreciation!M$418","v":0},{"$f":" Inp_Depreciation!N$418","v":0},{"$f":" Inp_Depreciation!O$418","v":0},{"$f":" Inp_Depreciation!P$418","v":0},{"$f":" Inp_Depreciation!Q$418","v":0},{"$f":" Inp_Depreciation!R$418","v":0},{"$f":" Inp_Depreciation!S$418","v":0},{"$f":" Inp_Depreciation!T$418","v":0},{"$f":" Inp_Depreciation!U$418","v":0},{"$f":" Inp_Depreciation!V$418","v":0},{"$f":" Inp_Depreciation!W$418","v":0},{"$f":" Inp_Depreciation!X$418","v":0},{"$f":" Inp_Depreciation!Y$418","v":0},{"$f":" Inp_Depreciation!Z$418","v":0},{"$f":" Inp_Depreciation!AA$418","v":0},{"$f":" Inp_Depreciation!AB$418","v":0},{"$f":" Inp_Depreciation!AC$418","v":0},{"$f":" Inp_Depreciation!AD$418","v":0},{"$f":" Inp_Depreciation!AE$418","v":0},{"$f":" Inp_Depreciation!AF$418","v":0},{"$f":" Inp_Depreciation!AG$418","v":0},{"$f":" Inp_Depreciation!AH$418","v":0},{"$f":" Inp_Depreciation!AI$418","v":0},{"$f":" Inp_Depreciation!AJ$418","v":0},{"$f":" Inp_Depreciation!AK$418","v":0},{"$f":" Inp_Depreciation!AL$418","v":0},{"$f":" Inp_Depreciation!AM$418","v":0},{"$f":" Inp_Depreciation!AN$418","v":0},{"$f":" Inp_Depreciation!AO$418","v":0},{"$f":" Inp_Depreciation!AP$418","v":0},{"$f":" Inp_Depreciation!AQ$418","v":0},{"$f":" Inp_Depreciation!AR$418","v":0},{"$f":" Inp_Depreciation!AS$418","v":0},{"$f":" Inp_Depreciation!AT$418","v":0},{"$f":" Inp_Depreciation!AU$418","v":0},{"$f":" Inp_Depreciation!AV$418","v":0},{"$f":" Inp_Depreciation!AW$418","v":0},{"$f":" Inp_Depreciation!AX$418","v":0},{"$f":" Inp_Depreciation!AY$418","v":0},{"$f":" Inp_Depreciation!AZ$418","v":0},{"$f":" Inp_Depreciation!BA$418","v":0},{"$f":" Inp_Depreciation!BB$418","v":0},{"$f":" Inp_Depreciation!BC$418","v":0},{"$f":" Inp_Depreciation!BD$418","v":0},{"$f":" Inp_Depreciation!BE$418","v":0},{"$f":" Inp_Depreciation!BF$418","v":0},{"$f":" Inp_Depreciation!BG$418","v":0},{"$f":" Inp_Depreciation!BH$418","v":0},{"$f":" Inp_Depreciation!BI$418","v":0},{"$f":" Inp_Depreciation!BJ$418","v":0},{"$f":" Inp_Depreciation!BK$418","v":0},{"$f":" Inp_Depreciation!BL$418","v":0},{"$f":" Inp_Depreciation!BM$418","v":0},{"$f":" Inp_Depreciation!BN$418","v":0},{"$f":" Inp_Depreciation!BO$418","v":0},{"$f":" Inp_Depreciation!BP$418","v":0},{"$f":" Inp_Depreciation!BQ$418","v":0},{"$f":" Inp_Depreciation!BR$418","v":0},{"$f":" Inp_Depreciation!BS$418","v":0},{"$f":" Inp_Depreciation!BT$418","v":0},{"$f":" Inp_Depreciation!BU$418","v":0},{"$f":" Inp_Depreciation!BV$418","v":0},{"$f":" Inp_Depreciation!BW$418","v":0},{"$f":" Inp_Depreciation!BX$418","v":0},{"$f":" Inp_Depreciation!BY$418","v":0},{"$f":" Inp_Depreciation!BZ$418","v":0},{"$f":" Inp_Depreciation!CA$418","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$419","v":"Network capex add - 01 Apr 03 - depreciation inp - ES"},{"$f":" Inp_Depreciation!F$419","v":0},{"$f":" Inp_Depreciation!G$419","v":0},{"$f":" Inp_Depreciation!H$419","v":0},{"$f":" Inp_Depreciation!I$419","v":"GBP m"},{"$f":" Inp_Depreciation!J$419","v":0},{"$f":" Inp_Depreciation!K$419","v":0},{"$f":" Inp_Depreciation!L$419","v":0},{"$f":" Inp_Depreciation!M$419","v":0},{"$f":" Inp_Depreciation!N$419","v":0},{"$f":" Inp_Depreciation!O$419","v":0},{"$f":" Inp_Depreciation!P$419","v":0},{"$f":" Inp_Depreciation!Q$419","v":0},{"$f":" Inp_Depreciation!R$419","v":0},{"$f":" Inp_Depreciation!S$419","v":0},{"$f":" Inp_Depreciation!T$419","v":0},{"$f":" Inp_Depreciation!U$419","v":0},{"$f":" Inp_Depreciation!V$419","v":0},{"$f":" Inp_Depreciation!W$419","v":0},{"$f":" Inp_Depreciation!X$419","v":0},{"$f":" Inp_Depreciation!Y$419","v":0},{"$f":" Inp_Depreciation!Z$419","v":0},{"$f":" Inp_Depreciation!AA$419","v":0},{"$f":" Inp_Depreciation!AB$419","v":0},{"$f":" Inp_Depreciation!AC$419","v":0},{"$f":" Inp_Depreciation!AD$419","v":0},{"$f":" Inp_Depreciation!AE$419","v":0},{"$f":" Inp_Depreciation!AF$419","v":0},{"$f":" Inp_Depreciation!AG$419","v":0},{"$f":" Inp_Depreciation!AH$419","v":0},{"$f":" Inp_Depreciation!AI$419","v":0},{"$f":" Inp_Depreciation!AJ$419","v":0},{"$f":" Inp_Depreciation!AK$419","v":0},{"$f":" Inp_Depreciation!AL$419","v":0},{"$f":" Inp_Depreciation!AM$419","v":0},{"$f":" Inp_Depreciation!AN$419","v":0},{"$f":" Inp_Depreciation!AO$419","v":0},{"$f":" Inp_Depreciation!AP$419","v":0},{"$f":" Inp_Depreciation!AQ$419","v":0},{"$f":" Inp_Depreciation!AR$419","v":0},{"$f":" Inp_Depreciation!AS$419","v":0},{"$f":" Inp_Depreciation!AT$419","v":0},{"$f":" Inp_Depreciation!AU$419","v":0},{"$f":" Inp_Depreciation!AV$419","v":0},{"$f":" Inp_Depreciation!AW$419","v":0},{"$f":" Inp_Depreciation!AX$419","v":0},{"$f":" Inp_Depreciation!AY$419","v":0},{"$f":" Inp_Depreciation!AZ$419","v":0},{"$f":" Inp_Depreciation!BA$419","v":0},{"$f":" Inp_Depreciation!BB$419","v":0},{"$f":" Inp_Depreciation!BC$419","v":0},{"$f":" Inp_Depreciation!BD$419","v":0},{"$f":" Inp_Depreciation!BE$419","v":0},{"$f":" Inp_Depreciation!BF$419","v":0},{"$f":" Inp_Depreciation!BG$419","v":0},{"$f":" Inp_Depreciation!BH$419","v":0},{"$f":" Inp_Depreciation!BI$419","v":0},{"$f":" Inp_Depreciation!BJ$419","v":0},{"$f":" Inp_Depreciation!BK$419","v":0},{"$f":" Inp_Depreciation!BL$419","v":0},{"$f":" Inp_Depreciation!BM$419","v":0},{"$f":" Inp_Depreciation!BN$419","v":0},{"$f":" Inp_Depreciation!BO$419","v":0},{"$f":" Inp_Depreciation!BP$419","v":0},{"$f":" Inp_Depreciation!BQ$419","v":0},{"$f":" Inp_Depreciation!BR$419","v":0},{"$f":" Inp_Depreciation!BS$419","v":0},{"$f":" Inp_Depreciation!BT$419","v":0},{"$f":" Inp_Depreciation!BU$419","v":0},{"$f":" Inp_Depreciation!BV$419","v":0},{"$f":" Inp_Depreciation!BW$419","v":0},{"$f":" Inp_Depreciation!BX$419","v":0},{"$f":" Inp_Depreciation!BY$419","v":0},{"$f":" Inp_Depreciation!BZ$419","v":0},{"$f":" Inp_Depreciation!CA$419","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$420","v":"Network capex add - 01 Apr 04 - depreciation inp - ES"},{"$f":" Inp_Depreciation!F$420","v":0},{"$f":" Inp_Depreciation!G$420","v":0},{"$f":" Inp_Depreciation!H$420","v":0},{"$f":" Inp_Depreciation!I$420","v":"GBP m"},{"$f":" Inp_Depreciation!J$420","v":0},{"$f":" Inp_Depreciation!K$420","v":0},{"$f":" Inp_Depreciation!L$420","v":0},{"$f":" Inp_Depreciation!M$420","v":0},{"$f":" Inp_Depreciation!N$420","v":0},{"$f":" Inp_Depreciation!O$420","v":0},{"$f":" Inp_Depreciation!P$420","v":0},{"$f":" Inp_Depreciation!Q$420","v":0},{"$f":" Inp_Depreciation!R$420","v":0},{"$f":" Inp_Depreciation!S$420","v":0},{"$f":" Inp_Depreciation!T$420","v":0},{"$f":" Inp_Depreciation!U$420","v":0},{"$f":" Inp_Depreciation!V$420","v":0},{"$f":" Inp_Depreciation!W$420","v":0},{"$f":" Inp_Depreciation!X$420","v":0},{"$f":" Inp_Depreciation!Y$420","v":0},{"$f":" Inp_Depreciation!Z$420","v":0},{"$f":" Inp_Depreciation!AA$420","v":0},{"$f":" Inp_Depreciation!AB$420","v":0},{"$f":" Inp_Depreciation!AC$420","v":0},{"$f":" Inp_Depreciation!AD$420","v":0},{"$f":" Inp_Depreciation!AE$420","v":0},{"$f":" Inp_Depreciation!AF$420","v":0},{"$f":" Inp_Depreciation!AG$420","v":0},{"$f":" Inp_Depreciation!AH$420","v":0},{"$f":" Inp_Depreciation!AI$420","v":0},{"$f":" Inp_Depreciation!AJ$420","v":0},{"$f":" Inp_Depreciation!AK$420","v":0},{"$f":" Inp_Depreciation!AL$420","v":0},{"$f":" Inp_Depreciation!AM$420","v":0},{"$f":" Inp_Depreciation!AN$420","v":0},{"$f":" Inp_Depreciation!AO$420","v":0},{"$f":" Inp_Depreciation!AP$420","v":0},{"$f":" Inp_Depreciation!AQ$420","v":0},{"$f":" Inp_Depreciation!AR$420","v":0},{"$f":" Inp_Depreciation!AS$420","v":0},{"$f":" Inp_Depreciation!AT$420","v":0},{"$f":" Inp_Depreciation!AU$420","v":0},{"$f":" Inp_Depreciation!AV$420","v":0},{"$f":" Inp_Depreciation!AW$420","v":0},{"$f":" Inp_Depreciation!AX$420","v":0},{"$f":" Inp_Depreciation!AY$420","v":0},{"$f":" Inp_Depreciation!AZ$420","v":0},{"$f":" Inp_Depreciation!BA$420","v":0},{"$f":" Inp_Depreciation!BB$420","v":0},{"$f":" Inp_Depreciation!BC$420","v":0},{"$f":" Inp_Depreciation!BD$420","v":0},{"$f":" Inp_Depreciation!BE$420","v":0},{"$f":" Inp_Depreciation!BF$420","v":0},{"$f":" Inp_Depreciation!BG$420","v":0},{"$f":" Inp_Depreciation!BH$420","v":0},{"$f":" Inp_Depreciation!BI$420","v":0},{"$f":" Inp_Depreciation!BJ$420","v":0},{"$f":" Inp_Depreciation!BK$420","v":0},{"$f":" Inp_Depreciation!BL$420","v":0},{"$f":" Inp_Depreciation!BM$420","v":0},{"$f":" Inp_Depreciation!BN$420","v":0},{"$f":" Inp_Depreciation!BO$420","v":0},{"$f":" Inp_Depreciation!BP$420","v":0},{"$f":" Inp_Depreciation!BQ$420","v":0},{"$f":" Inp_Depreciation!BR$420","v":0},{"$f":" Inp_Depreciation!BS$420","v":0},{"$f":" Inp_Depreciation!BT$420","v":0},{"$f":" Inp_Depreciation!BU$420","v":0},{"$f":" Inp_Depreciation!BV$420","v":0},{"$f":" Inp_Depreciation!BW$420","v":0},{"$f":" Inp_Depreciation!BX$420","v":0},{"$f":" Inp_Depreciation!BY$420","v":0},{"$f":" Inp_Depreciation!BZ$420","v":0},{"$f":" Inp_Depreciation!CA$420","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$421","v":"Network capex add - 01 Apr 05 - depreciation inp - ES"},{"$f":" Inp_Depreciation!F$421","v":0},{"$f":" Inp_Depreciation!G$421","v":0},{"$f":" Inp_Depreciation!H$421","v":0},{"$f":" Inp_Depreciation!I$421","v":"GBP m"},{"$f":" Inp_Depreciation!J$421","v":0},{"$f":" Inp_Depreciation!K$421","v":0},{"$f":" Inp_Depreciation!L$421","v":0},{"$f":" Inp_Depreciation!M$421","v":0},{"$f":" Inp_Depreciation!N$421","v":0},{"$f":" Inp_Depreciation!O$421","v":0},{"$f":" Inp_Depreciation!P$421","v":0},{"$f":" Inp_Depreciation!Q$421","v":0},{"$f":" Inp_Depreciation!R$421","v":0},{"$f":" Inp_Depreciation!S$421","v":0},{"$f":" Inp_Depreciation!T$421","v":0},{"$f":" Inp_Depreciation!U$421","v":0},{"$f":" Inp_Depreciation!V$421","v":0},{"$f":" Inp_Depreciation!W$421","v":0},{"$f":" Inp_Depreciation!X$421","v":0},{"$f":" Inp_Depreciation!Y$421","v":0},{"$f":" Inp_Depreciation!Z$421","v":0},{"$f":" Inp_Depreciation!AA$421","v":0},{"$f":" Inp_Depreciation!AB$421","v":0},{"$f":" Inp_Depreciation!AC$421","v":0},{"$f":" Inp_Depreciation!AD$421","v":0},{"$f":" Inp_Depreciation!AE$421","v":0},{"$f":" Inp_Depreciation!AF$421","v":0},{"$f":" Inp_Depreciation!AG$421","v":0},{"$f":" Inp_Depreciation!AH$421","v":0},{"$f":" Inp_Depreciation!AI$421","v":0},{"$f":" Inp_Depreciation!AJ$421","v":0},{"$f":" Inp_Depreciation!AK$421","v":0},{"$f":" Inp_Depreciation!AL$421","v":0},{"$f":" Inp_Depreciation!AM$421","v":0},{"$f":" Inp_Depreciation!AN$421","v":0},{"$f":" Inp_Depreciation!AO$421","v":0},{"$f":" Inp_Depreciation!AP$421","v":0},{"$f":" Inp_Depreciation!AQ$421","v":0},{"$f":" Inp_Depreciation!AR$421","v":0},{"$f":" Inp_Depreciation!AS$421","v":0},{"$f":" Inp_Depreciation!AT$421","v":0},{"$f":" Inp_Depreciation!AU$421","v":0},{"$f":" Inp_Depreciation!AV$421","v":0},{"$f":" Inp_Depreciation!AW$421","v":0},{"$f":" Inp_Depreciation!AX$421","v":0},{"$f":" Inp_Depreciation!AY$421","v":0},{"$f":" Inp_Depreciation!AZ$421","v":0},{"$f":" Inp_Depreciation!BA$421","v":0},{"$f":" Inp_Depreciation!BB$421","v":0},{"$f":" Inp_Depreciation!BC$421","v":0},{"$f":" Inp_Depreciation!BD$421","v":0},{"$f":" Inp_Depreciation!BE$421","v":0},{"$f":" Inp_Depreciation!BF$421","v":0},{"$f":" Inp_Depreciation!BG$421","v":0},{"$f":" Inp_Depreciation!BH$421","v":0},{"$f":" Inp_Depreciation!BI$421","v":0},{"$f":" Inp_Depreciation!BJ$421","v":0},{"$f":" Inp_Depreciation!BK$421","v":0},{"$f":" Inp_Depreciation!BL$421","v":0},{"$f":" Inp_Depreciation!BM$421","v":0},{"$f":" Inp_Depreciation!BN$421","v":0},{"$f":" Inp_Depreciation!BO$421","v":0},{"$f":" Inp_Depreciation!BP$421","v":0},{"$f":" Inp_Depreciation!BQ$421","v":0},{"$f":" Inp_Depreciation!BR$421","v":0},{"$f":" Inp_Depreciation!BS$421","v":0},{"$f":" Inp_Depreciation!BT$421","v":0},{"$f":" Inp_Depreciation!BU$421","v":0},{"$f":" Inp_Depreciation!BV$421","v":0},{"$f":" Inp_Depreciation!BW$421","v":0},{"$f":" Inp_Depreciation!BX$421","v":0},{"$f":" Inp_Depreciation!BY$421","v":0},{"$f":" Inp_Depreciation!BZ$421","v":0},{"$f":" Inp_Depreciation!CA$421","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$422","v":"Network capex add - 01 Apr 06 - depreciation inp - ES"},{"$f":" Inp_Depreciation!F$422","v":0},{"$f":" Inp_Depreciation!G$422","v":0},{"$f":" Inp_Depreciation!H$422","v":0},{"$f":" Inp_Depreciation!I$422","v":"GBP m"},{"$f":" Inp_Depreciation!J$422","v":0},{"$f":" Inp_Depreciation!K$422","v":0},{"$f":" Inp_Depreciation!L$422","v":0},{"$f":" Inp_Depreciation!M$422","v":0},{"$f":" Inp_Depreciation!N$422","v":0},{"$f":" Inp_Depreciation!O$422","v":0},{"$f":" Inp_Depreciation!P$422","v":0},{"$f":" Inp_Depreciation!Q$422","v":0},{"$f":" Inp_Depreciation!R$422","v":0},{"$f":" Inp_Depreciation!S$422","v":0},{"$f":" Inp_Depreciation!T$422","v":0},{"$f":" Inp_Depreciation!U$422","v":0},{"$f":" Inp_Depreciation!V$422","v":0},{"$f":" Inp_Depreciation!W$422","v":0},{"$f":" Inp_Depreciation!X$422","v":0},{"$f":" Inp_Depreciation!Y$422","v":0},{"$f":" Inp_Depreciation!Z$422","v":0},{"$f":" Inp_Depreciation!AA$422","v":0},{"$f":" Inp_Depreciation!AB$422","v":0},{"$f":" Inp_Depreciation!AC$422","v":0},{"$f":" Inp_Depreciation!AD$422","v":0},{"$f":" Inp_Depreciation!AE$422","v":0},{"$f":" Inp_Depreciation!AF$422","v":0},{"$f":" Inp_Depreciation!AG$422","v":0},{"$f":" Inp_Depreciation!AH$422","v":0},{"$f":" Inp_Depreciation!AI$422","v":0},{"$f":" Inp_Depreciation!AJ$422","v":0},{"$f":" Inp_Depreciation!AK$422","v":0},{"$f":" Inp_Depreciation!AL$422","v":0},{"$f":" Inp_Depreciation!AM$422","v":0},{"$f":" Inp_Depreciation!AN$422","v":0},{"$f":" Inp_Depreciation!AO$422","v":0},{"$f":" Inp_Depreciation!AP$422","v":0},{"$f":" Inp_Depreciation!AQ$422","v":0},{"$f":" Inp_Depreciation!AR$422","v":0},{"$f":" Inp_Depreciation!AS$422","v":0},{"$f":" Inp_Depreciation!AT$422","v":0},{"$f":" Inp_Depreciation!AU$422","v":0},{"$f":" Inp_Depreciation!AV$422","v":0},{"$f":" Inp_Depreciation!AW$422","v":0},{"$f":" Inp_Depreciation!AX$422","v":0},{"$f":" Inp_Depreciation!AY$422","v":0},{"$f":" Inp_Depreciation!AZ$422","v":0},{"$f":" Inp_Depreciation!BA$422","v":0},{"$f":" Inp_Depreciation!BB$422","v":0},{"$f":" Inp_Depreciation!BC$422","v":0},{"$f":" Inp_Depreciation!BD$422","v":0},{"$f":" Inp_Depreciation!BE$422","v":0},{"$f":" Inp_Depreciation!BF$422","v":0},{"$f":" Inp_Depreciation!BG$422","v":0},{"$f":" Inp_Depreciation!BH$422","v":0},{"$f":" Inp_Depreciation!BI$422","v":0},{"$f":" Inp_Depreciation!BJ$422","v":0},{"$f":" Inp_Depreciation!BK$422","v":0},{"$f":" Inp_Depreciation!BL$422","v":0},{"$f":" Inp_Depreciation!BM$422","v":0},{"$f":" Inp_Depreciation!BN$422","v":0},{"$f":" Inp_Depreciation!BO$422","v":0},{"$f":" Inp_Depreciation!BP$422","v":0},{"$f":" Inp_Depreciation!BQ$422","v":0},{"$f":" Inp_Depreciation!BR$422","v":0},{"$f":" Inp_Depreciation!BS$422","v":0},{"$f":" Inp_Depreciation!BT$422","v":0},{"$f":" Inp_Depreciation!BU$422","v":0},{"$f":" Inp_Depreciation!BV$422","v":0},{"$f":" Inp_Depreciation!BW$422","v":0},{"$f":" Inp_Depreciation!BX$422","v":0},{"$f":" Inp_Depreciation!BY$422","v":0},{"$f":" Inp_Depreciation!BZ$422","v":0},{"$f":" Inp_Depreciation!CA$422","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$423","v":"Network capex add - 01 Apr 07 - depreciation inp - ES"},{"$f":" Inp_Depreciation!F$423","v":0},{"$f":" Inp_Depreciation!G$423","v":0},{"$f":" Inp_Depreciation!H$423","v":0},{"$f":" Inp_Depreciation!I$423","v":"GBP m"},{"$f":" Inp_Depreciation!J$423","v":0},{"$f":" Inp_Depreciation!K$423","v":0},{"$f":" Inp_Depreciation!L$423","v":0},{"$f":" Inp_Depreciation!M$423","v":0},{"$f":" Inp_Depreciation!N$423","v":0},{"$f":" Inp_Depreciation!O$423","v":0},{"$f":" Inp_Depreciation!P$423","v":0},{"$f":" Inp_Depreciation!Q$423","v":0},{"$f":" Inp_Depreciation!R$423","v":0},{"$f":" Inp_Depreciation!S$423","v":0},{"$f":" Inp_Depreciation!T$423","v":0},{"$f":" Inp_Depreciation!U$423","v":0},{"$f":" Inp_Depreciation!V$423","v":0},{"$f":" Inp_Depreciation!W$423","v":0},{"$f":" Inp_Depreciation!X$423","v":0},{"$f":" Inp_Depreciation!Y$423","v":0},{"$f":" Inp_Depreciation!Z$423","v":0},{"$f":" Inp_Depreciation!AA$423","v":0},{"$f":" Inp_Depreciation!AB$423","v":0},{"$f":" Inp_Depreciation!AC$423","v":0},{"$f":" Inp_Depreciation!AD$423","v":0},{"$f":" Inp_Depreciation!AE$423","v":0},{"$f":" Inp_Depreciation!AF$423","v":0},{"$f":" Inp_Depreciation!AG$423","v":0},{"$f":" Inp_Depreciation!AH$423","v":0},{"$f":" Inp_Depreciation!AI$423","v":0},{"$f":" Inp_Depreciation!AJ$423","v":0},{"$f":" Inp_Depreciation!AK$423","v":0},{"$f":" Inp_Depreciation!AL$423","v":0},{"$f":" Inp_Depreciation!AM$423","v":0},{"$f":" Inp_Depreciation!AN$423","v":0},{"$f":" Inp_Depreciation!AO$423","v":0},{"$f":" Inp_Depreciation!AP$423","v":0},{"$f":" Inp_Depreciation!AQ$423","v":0},{"$f":" Inp_Depreciation!AR$423","v":0},{"$f":" Inp_Depreciation!AS$423","v":0},{"$f":" Inp_Depreciation!AT$423","v":0},{"$f":" Inp_Depreciation!AU$423","v":0},{"$f":" Inp_Depreciation!AV$423","v":0},{"$f":" Inp_Depreciation!AW$423","v":0},{"$f":" Inp_Depreciation!AX$423","v":0},{"$f":" Inp_Depreciation!AY$423","v":0},{"$f":" Inp_Depreciation!AZ$423","v":0},{"$f":" Inp_Depreciation!BA$423","v":0},{"$f":" Inp_Depreciation!BB$423","v":0},{"$f":" Inp_Depreciation!BC$423","v":0},{"$f":" Inp_Depreciation!BD$423","v":0},{"$f":" Inp_Depreciation!BE$423","v":0},{"$f":" Inp_Depreciation!BF$423","v":0},{"$f":" Inp_Depreciation!BG$423","v":0},{"$f":" Inp_Depreciation!BH$423","v":0},{"$f":" Inp_Depreciation!BI$423","v":0},{"$f":" Inp_Depreciation!BJ$423","v":0},{"$f":" Inp_Depreciation!BK$423","v":0},{"$f":" Inp_Depreciation!BL$423","v":0},{"$f":" Inp_Depreciation!BM$423","v":0},{"$f":" Inp_Depreciation!BN$423","v":0},{"$f":" Inp_Depreciation!BO$423","v":0},{"$f":" Inp_Depreciation!BP$423","v":0},{"$f":" Inp_Depreciation!BQ$423","v":0},{"$f":" Inp_Depreciation!BR$423","v":0},{"$f":" Inp_Depreciation!BS$423","v":0},{"$f":" Inp_Depreciation!BT$423","v":0},{"$f":" Inp_Depreciation!BU$423","v":0},{"$f":" Inp_Depreciation!BV$423","v":0},{"$f":" Inp_Depreciation!BW$423","v":0},{"$f":" Inp_Depreciation!BX$423","v":0},{"$f":" Inp_Depreciation!BY$423","v":0},{"$f":" Inp_Depreciation!BZ$423","v":0},{"$f":" Inp_Depreciation!CA$423","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$424","v":"Network capex add - 01 Apr 08 - depreciation inp - ES"},{"$f":" Inp_Depreciation!F$424","v":0},{"$f":" Inp_Depreciation!G$424","v":0},{"$f":" Inp_Depreciation!H$424","v":0},{"$f":" Inp_Depreciation!I$424","v":"GBP m"},{"$f":" Inp_Depreciation!J$424","v":0},{"$f":" Inp_Depreciation!K$424","v":0},{"$f":" Inp_Depreciation!L$424","v":0},{"$f":" Inp_Depreciation!M$424","v":0},{"$f":" Inp_Depreciation!N$424","v":0},{"$f":" Inp_Depreciation!O$424","v":0},{"$f":" Inp_Depreciation!P$424","v":0},{"$f":" Inp_Depreciation!Q$424","v":0},{"$f":" Inp_Depreciation!R$424","v":0},{"$f":" Inp_Depreciation!S$424","v":0},{"$f":" Inp_Depreciation!T$424","v":0},{"$f":" Inp_Depreciation!U$424","v":0},{"$f":" Inp_Depreciation!V$424","v":0},{"$f":" Inp_Depreciation!W$424","v":0},{"$f":" Inp_Depreciation!X$424","v":0},{"$f":" Inp_Depreciation!Y$424","v":0},{"$f":" Inp_Depreciation!Z$424","v":0},{"$f":" Inp_Depreciation!AA$424","v":0},{"$f":" Inp_Depreciation!AB$424","v":0},{"$f":" Inp_Depreciation!AC$424","v":0},{"$f":" Inp_Depreciation!AD$424","v":0},{"$f":" Inp_Depreciation!AE$424","v":0},{"$f":" Inp_Depreciation!AF$424","v":0},{"$f":" Inp_Depreciation!AG$424","v":0},{"$f":" Inp_Depreciation!AH$424","v":0},{"$f":" Inp_Depreciation!AI$424","v":0},{"$f":" Inp_Depreciation!AJ$424","v":0},{"$f":" Inp_Depreciation!AK$424","v":0},{"$f":" Inp_Depreciation!AL$424","v":0},{"$f":" Inp_Depreciation!AM$424","v":0},{"$f":" Inp_Depreciation!AN$424","v":0},{"$f":" Inp_Depreciation!AO$424","v":0},{"$f":" Inp_Depreciation!AP$424","v":0},{"$f":" Inp_Depreciation!AQ$424","v":0},{"$f":" Inp_Depreciation!AR$424","v":0},{"$f":" Inp_Depreciation!AS$424","v":0},{"$f":" Inp_Depreciation!AT$424","v":0},{"$f":" Inp_Depreciation!AU$424","v":0},{"$f":" Inp_Depreciation!AV$424","v":0},{"$f":" Inp_Depreciation!AW$424","v":0},{"$f":" Inp_Depreciation!AX$424","v":0},{"$f":" Inp_Depreciation!AY$424","v":0},{"$f":" Inp_Depreciation!AZ$424","v":0},{"$f":" Inp_Depreciation!BA$424","v":0},{"$f":" Inp_Depreciation!BB$424","v":0},{"$f":" Inp_Depreciation!BC$424","v":0},{"$f":" Inp_Depreciation!BD$424","v":0},{"$f":" Inp_Depreciation!BE$424","v":0},{"$f":" Inp_Depreciation!BF$424","v":0},{"$f":" Inp_Depreciation!BG$424","v":0},{"$f":" Inp_Depreciation!BH$424","v":0},{"$f":" Inp_Depreciation!BI$424","v":0},{"$f":" Inp_Depreciation!BJ$424","v":0},{"$f":" Inp_Depreciation!BK$424","v":0},{"$f":" Inp_Depreciation!BL$424","v":0},{"$f":" Inp_Depreciation!BM$424","v":0},{"$f":" Inp_Depreciation!BN$424","v":0},{"$f":" Inp_Depreciation!BO$424","v":0},{"$f":" Inp_Depreciation!BP$424","v":0},{"$f":" Inp_Depreciation!BQ$424","v":0},{"$f":" Inp_Depreciation!BR$424","v":0},{"$f":" Inp_Depreciation!BS$424","v":0},{"$f":" Inp_Depreciation!BT$424","v":0},{"$f":" Inp_Depreciation!BU$424","v":0},{"$f":" Inp_Depreciation!BV$424","v":0},{"$f":" Inp_Depreciation!BW$424","v":0},{"$f":" Inp_Depreciation!BX$424","v":0},{"$f":" Inp_Depreciation!BY$424","v":0},{"$f":" Inp_Depreciation!BZ$424","v":0},{"$f":" Inp_Depreciation!CA$424","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$425","v":"Network capex add - 01 Apr 09 - depreciation inp - ES"},{"$f":" Inp_Depreciation!F$425","v":0},{"$f":" Inp_Depreciation!G$425","v":0},{"$f":" Inp_Depreciation!H$425","v":0},{"$f":" Inp_Depreciation!I$425","v":"GBP m"},{"$f":" Inp_Depreciation!J$425","v":0},{"$f":" Inp_Depreciation!K$425","v":0},{"$f":" Inp_Depreciation!L$425","v":0},{"$f":" Inp_Depreciation!M$425","v":0},{"$f":" Inp_Depreciation!N$425","v":0},{"$f":" Inp_Depreciation!O$425","v":0},{"$f":" Inp_Depreciation!P$425","v":0},{"$f":" Inp_Depreciation!Q$425","v":0},{"$f":" Inp_Depreciation!R$425","v":0},{"$f":" Inp_Depreciation!S$425","v":0},{"$f":" Inp_Depreciation!T$425","v":0},{"$f":" Inp_Depreciation!U$425","v":0},{"$f":" Inp_Depreciation!V$425","v":0},{"$f":" Inp_Depreciation!W$425","v":0},{"$f":" Inp_Depreciation!X$425","v":0},{"$f":" Inp_Depreciation!Y$425","v":0},{"$f":" Inp_Depreciation!Z$425","v":0},{"$f":" Inp_Depreciation!AA$425","v":0},{"$f":" Inp_Depreciation!AB$425","v":0},{"$f":" Inp_Depreciation!AC$425","v":0},{"$f":" Inp_Depreciation!AD$425","v":0},{"$f":" Inp_Depreciation!AE$425","v":0},{"$f":" Inp_Depreciation!AF$425","v":0},{"$f":" Inp_Depreciation!AG$425","v":0},{"$f":" Inp_Depreciation!AH$425","v":0},{"$f":" Inp_Depreciation!AI$425","v":0},{"$f":" Inp_Depreciation!AJ$425","v":0},{"$f":" Inp_Depreciation!AK$425","v":0},{"$f":" Inp_Depreciation!AL$425","v":0},{"$f":" Inp_Depreciation!AM$425","v":0},{"$f":" Inp_Depreciation!AN$425","v":0},{"$f":" Inp_Depreciation!AO$425","v":0},{"$f":" Inp_Depreciation!AP$425","v":0},{"$f":" Inp_Depreciation!AQ$425","v":0},{"$f":" Inp_Depreciation!AR$425","v":0},{"$f":" Inp_Depreciation!AS$425","v":0},{"$f":" Inp_Depreciation!AT$425","v":0},{"$f":" Inp_Depreciation!AU$425","v":0},{"$f":" Inp_Depreciation!AV$425","v":0},{"$f":" Inp_Depreciation!AW$425","v":0},{"$f":" Inp_Depreciation!AX$425","v":0},{"$f":" Inp_Depreciation!AY$425","v":0},{"$f":" Inp_Depreciation!AZ$425","v":0},{"$f":" Inp_Depreciation!BA$425","v":0},{"$f":" Inp_Depreciation!BB$425","v":0},{"$f":" Inp_Depreciation!BC$425","v":0},{"$f":" Inp_Depreciation!BD$425","v":0},{"$f":" Inp_Depreciation!BE$425","v":0},{"$f":" Inp_Depreciation!BF$425","v":0},{"$f":" Inp_Depreciation!BG$425","v":0},{"$f":" Inp_Depreciation!BH$425","v":0},{"$f":" Inp_Depreciation!BI$425","v":0},{"$f":" Inp_Depreciation!BJ$425","v":0},{"$f":" Inp_Depreciation!BK$425","v":0},{"$f":" Inp_Depreciation!BL$425","v":0},{"$f":" Inp_Depreciation!BM$425","v":0},{"$f":" Inp_Depreciation!BN$425","v":0},{"$f":" Inp_Depreciation!BO$425","v":0},{"$f":" Inp_Depreciation!BP$425","v":0},{"$f":" Inp_Depreciation!BQ$425","v":0},{"$f":" Inp_Depreciation!BR$425","v":0},{"$f":" Inp_Depreciation!BS$425","v":0},{"$f":" Inp_Depreciation!BT$425","v":0},{"$f":" Inp_Depreciation!BU$425","v":0},{"$f":" Inp_Depreciation!BV$425","v":0},{"$f":" Inp_Depreciation!BW$425","v":0},{"$f":" Inp_Depreciation!BX$425","v":0},{"$f":" Inp_Depreciation!BY$425","v":0},{"$f":" Inp_Depreciation!BZ$425","v":0},{"$f":" Inp_Depreciation!CA$425","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$426","v":"Network capex add - 01 Apr 10 - depreciation inp - ES"},{"$f":" Inp_Depreciation!F$426","v":0},{"$f":" Inp_Depreciation!G$426","v":0},{"$f":" Inp_Depreciation!H$426","v":0},{"$f":" Inp_Depreciation!I$426","v":"GBP m"},{"$f":" Inp_Depreciation!J$426","v":0},{"$f":" Inp_Depreciation!K$426","v":12.238592148086751},{"$f":" Inp_Depreciation!L$426","v":0},{"$f":" Inp_Depreciation!M$426","v":0},{"$f":" Inp_Depreciation!N$426","v":0},{"$f":" Inp_Depreciation!O$426","v":0},{"$f":" Inp_Depreciation!P$426","v":0},{"$f":" Inp_Depreciation!Q$426","v":0},{"$f":" Inp_Depreciation!R$426","v":0},{"$f":" Inp_Depreciation!S$426","v":0},{"$f":" Inp_Depreciation!T$426","v":0},{"$f":" Inp_Depreciation!U$426","v":0},{"$f":" Inp_Depreciation!V$426","v":0},{"$f":" Inp_Depreciation!W$426","v":0},{"$f":" Inp_Depreciation!X$426","v":0},{"$f":" Inp_Depreciation!Y$426","v":0},{"$f":" Inp_Depreciation!Z$426","v":0},{"$f":" Inp_Depreciation!AA$426","v":0},{"$f":" Inp_Depreciation!AB$426","v":0},{"$f":" Inp_Depreciation!AC$426","v":0},{"$f":" Inp_Depreciation!AD$426","v":0},{"$f":" Inp_Depreciation!AE$426","v":0},{"$f":" Inp_Depreciation!AF$426","v":1.2238592148086753},{"$f":" Inp_Depreciation!AG$426","v":1.2238592148086753},{"$f":" Inp_Depreciation!AH$426","v":1.2238592148086753},{"$f":" Inp_Depreciation!AI$426","v":1.2238592148086753},{"$f":" Inp_Depreciation!AJ$426","v":1.2238592148086753},{"$f":" Inp_Depreciation!AK$426","v":1.2238592148086753},{"$f":" Inp_Depreciation!AL$426","v":1.2238592148086753},{"$f":" Inp_Depreciation!AM$426","v":1.2238592148086753},{"$f":" Inp_Depreciation!AN$426","v":1.2238592148086753},{"$f":" Inp_Depreciation!AO$426","v":1.2238592148086753},{"$f":" Inp_Depreciation!AP$426","v":0},{"$f":" Inp_Depreciation!AQ$426","v":0},{"$f":" Inp_Depreciation!AR$426","v":0},{"$f":" Inp_Depreciation!AS$426","v":0},{"$f":" Inp_Depreciation!AT$426","v":0},{"$f":" Inp_Depreciation!AU$426","v":0},{"$f":" Inp_Depreciation!AV$426","v":0},{"$f":" Inp_Depreciation!AW$426","v":0},{"$f":" Inp_Depreciation!AX$426","v":0},{"$f":" Inp_Depreciation!AY$426","v":0},{"$f":" Inp_Depreciation!AZ$426","v":0},{"$f":" Inp_Depreciation!BA$426","v":0},{"$f":" Inp_Depreciation!BB$426","v":0},{"$f":" Inp_Depreciation!BC$426","v":0},{"$f":" Inp_Depreciation!BD$426","v":0},{"$f":" Inp_Depreciation!BE$426","v":0},{"$f":" Inp_Depreciation!BF$426","v":0},{"$f":" Inp_Depreciation!BG$426","v":0},{"$f":" Inp_Depreciation!BH$426","v":0},{"$f":" Inp_Depreciation!BI$426","v":0},{"$f":" Inp_Depreciation!BJ$426","v":0},{"$f":" Inp_Depreciation!BK$426","v":0},{"$f":" Inp_Depreciation!BL$426","v":0},{"$f":" Inp_Depreciation!BM$426","v":0},{"$f":" Inp_Depreciation!BN$426","v":0},{"$f":" Inp_Depreciation!BO$426","v":0},{"$f":" Inp_Depreciation!BP$426","v":0},{"$f":" Inp_Depreciation!BQ$426","v":0},{"$f":" Inp_Depreciation!BR$426","v":0},{"$f":" Inp_Depreciation!BS$426","v":0},{"$f":" Inp_Depreciation!BT$426","v":0},{"$f":" Inp_Depreciation!BU$426","v":0},{"$f":" Inp_Depreciation!BV$426","v":0},{"$f":" Inp_Depreciation!BW$426","v":0},{"$f":" Inp_Depreciation!BX$426","v":0},{"$f":" Inp_Depreciation!BY$426","v":0},{"$f":" Inp_Depreciation!BZ$426","v":0},{"$f":" Inp_Depreciation!CA$426","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$427","v":"Network capex add - 01 Apr 11 - depreciation inp - ES"},{"$f":" Inp_Depreciation!F$427","v":0},{"$f":" Inp_Depreciation!G$427","v":0},{"$f":" Inp_Depreciation!H$427","v":0},{"$f":" Inp_Depreciation!I$427","v":"GBP m"},{"$f":" Inp_Depreciation!J$427","v":0},{"$f":" Inp_Depreciation!K$427","v":13.246205328752007},{"$f":" Inp_Depreciation!L$427","v":0},{"$f":" Inp_Depreciation!M$427","v":0},{"$f":" Inp_Depreciation!N$427","v":0},{"$f":" Inp_Depreciation!O$427","v":0},{"$f":" Inp_Depreciation!P$427","v":0},{"$f":" Inp_Depreciation!Q$427","v":0},{"$f":" Inp_Depreciation!R$427","v":0},{"$f":" Inp_Depreciation!S$427","v":0},{"$f":" Inp_Depreciation!T$427","v":0},{"$f":" Inp_Depreciation!U$427","v":0},{"$f":" Inp_Depreciation!V$427","v":0},{"$f":" Inp_Depreciation!W$427","v":0},{"$f":" Inp_Depreciation!X$427","v":0},{"$f":" Inp_Depreciation!Y$427","v":0},{"$f":" Inp_Depreciation!Z$427","v":0},{"$f":" Inp_Depreciation!AA$427","v":0},{"$f":" Inp_Depreciation!AB$427","v":0},{"$f":" Inp_Depreciation!AC$427","v":0},{"$f":" Inp_Depreciation!AD$427","v":0},{"$f":" Inp_Depreciation!AE$427","v":0},{"$f":" Inp_Depreciation!AF$427","v":1.3246205328752005},{"$f":" Inp_Depreciation!AG$427","v":1.3246205328752005},{"$f":" Inp_Depreciation!AH$427","v":1.3246205328752005},{"$f":" Inp_Depreciation!AI$427","v":1.3246205328752005},{"$f":" Inp_Depreciation!AJ$427","v":1.3246205328752005},{"$f":" Inp_Depreciation!AK$427","v":1.3246205328752005},{"$f":" Inp_Depreciation!AL$427","v":1.3246205328752005},{"$f":" Inp_Depreciation!AM$427","v":1.3246205328752005},{"$f":" Inp_Depreciation!AN$427","v":1.3246205328752005},{"$f":" Inp_Depreciation!AO$427","v":1.3246205328752005},{"$f":" Inp_Depreciation!AP$427","v":0},{"$f":" Inp_Depreciation!AQ$427","v":0},{"$f":" Inp_Depreciation!AR$427","v":0},{"$f":" Inp_Depreciation!AS$427","v":0},{"$f":" Inp_Depreciation!AT$427","v":0},{"$f":" Inp_Depreciation!AU$427","v":0},{"$f":" Inp_Depreciation!AV$427","v":0},{"$f":" Inp_Depreciation!AW$427","v":0},{"$f":" Inp_Depreciation!AX$427","v":0},{"$f":" Inp_Depreciation!AY$427","v":0},{"$f":" Inp_Depreciation!AZ$427","v":0},{"$f":" Inp_Depreciation!BA$427","v":0},{"$f":" Inp_Depreciation!BB$427","v":0},{"$f":" Inp_Depreciation!BC$427","v":0},{"$f":" Inp_Depreciation!BD$427","v":0},{"$f":" Inp_Depreciation!BE$427","v":0},{"$f":" Inp_Depreciation!BF$427","v":0},{"$f":" Inp_Depreciation!BG$427","v":0},{"$f":" Inp_Depreciation!BH$427","v":0},{"$f":" Inp_Depreciation!BI$427","v":0},{"$f":" Inp_Depreciation!BJ$427","v":0},{"$f":" Inp_Depreciation!BK$427","v":0},{"$f":" Inp_Depreciation!BL$427","v":0},{"$f":" Inp_Depreciation!BM$427","v":0},{"$f":" Inp_Depreciation!BN$427","v":0},{"$f":" Inp_Depreciation!BO$427","v":0},{"$f":" Inp_Depreciation!BP$427","v":0},{"$f":" Inp_Depreciation!BQ$427","v":0},{"$f":" Inp_Depreciation!BR$427","v":0},{"$f":" Inp_Depreciation!BS$427","v":0},{"$f":" Inp_Depreciation!BT$427","v":0},{"$f":" Inp_Depreciation!BU$427","v":0},{"$f":" Inp_Depreciation!BV$427","v":0},{"$f":" Inp_Depreciation!BW$427","v":0},{"$f":" Inp_Depreciation!BX$427","v":0},{"$f":" Inp_Depreciation!BY$427","v":0},{"$f":" Inp_Depreciation!BZ$427","v":0},{"$f":" Inp_Depreciation!CA$427","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$428","v":"Network capex add - 01 Oct 12 - depreciation inp - ES"},{"$f":" Inp_Depreciation!F$428","v":0},{"$f":" Inp_Depreciation!G$428","v":0},{"$f":" Inp_Depreciation!H$428","v":0},{"$f":" Inp_Depreciation!I$428","v":"GBP m"},{"$f":" Inp_Depreciation!J$428","v":0},{"$f":" Inp_Depreciation!K$428","v":7.1039763261767854},{"$f":" Inp_Depreciation!L$428","v":0},{"$f":" Inp_Depreciation!M$428","v":0},{"$f":" Inp_Depreciation!N$428","v":0},{"$f":" Inp_Depreciation!O$428","v":0},{"$f":" Inp_Depreciation!P$428","v":0},{"$f":" Inp_Depreciation!Q$428","v":0},{"$f":" Inp_Depreciation!R$428","v":0},{"$f":" Inp_Depreciation!S$428","v":0},{"$f":" Inp_Depreciation!T$428","v":0},{"$f":" Inp_Depreciation!U$428","v":0},{"$f":" Inp_Depreciation!V$428","v":0},{"$f":" Inp_Depreciation!W$428","v":0},{"$f":" Inp_Depreciation!X$428","v":0},{"$f":" Inp_Depreciation!Y$428","v":0},{"$f":" Inp_Depreciation!Z$428","v":0},{"$f":" Inp_Depreciation!AA$428","v":0},{"$f":" Inp_Depreciation!AB$428","v":0},{"$f":" Inp_Depreciation!AC$428","v":0},{"$f":" Inp_Depreciation!AD$428","v":0},{"$f":" Inp_Depreciation!AE$428","v":0},{"$f":" Inp_Depreciation!AF$428","v":0.35519881630883915},{"$f":" Inp_Depreciation!AG$428","v":0.7103976326176783},{"$f":" Inp_Depreciation!AH$428","v":0.7103976326176783},{"$f":" Inp_Depreciation!AI$428","v":0.7103976326176783},{"$f":" Inp_Depreciation!AJ$428","v":0.7103976326176783},{"$f":" Inp_Depreciation!AK$428","v":0.7103976326176783},{"$f":" Inp_Depreciation!AL$428","v":0.7103976326176783},{"$f":" Inp_Depreciation!AM$428","v":0.7103976326176783},{"$f":" Inp_Depreciation!AN$428","v":0.7103976326176783},{"$f":" Inp_Depreciation!AO$428","v":0.7103976326176783},{"$f":" Inp_Depreciation!AP$428","v":0.35519881630884037},{"$f":" Inp_Depreciation!AQ$428","v":0},{"$f":" Inp_Depreciation!AR$428","v":0},{"$f":" Inp_Depreciation!AS$428","v":0},{"$f":" Inp_Depreciation!AT$428","v":0},{"$f":" Inp_Depreciation!AU$428","v":0},{"$f":" Inp_Depreciation!AV$428","v":0},{"$f":" Inp_Depreciation!AW$428","v":0},{"$f":" Inp_Depreciation!AX$428","v":0},{"$f":" Inp_Depreciation!AY$428","v":0},{"$f":" Inp_Depreciation!AZ$428","v":0},{"$f":" Inp_Depreciation!BA$428","v":0},{"$f":" Inp_Depreciation!BB$428","v":0},{"$f":" Inp_Depreciation!BC$428","v":0},{"$f":" Inp_Depreciation!BD$428","v":0},{"$f":" Inp_Depreciation!BE$428","v":0},{"$f":" Inp_Depreciation!BF$428","v":0},{"$f":" Inp_Depreciation!BG$428","v":0},{"$f":" Inp_Depreciation!BH$428","v":0},{"$f":" Inp_Depreciation!BI$428","v":0},{"$f":" Inp_Depreciation!BJ$428","v":0},{"$f":" Inp_Depreciation!BK$428","v":0},{"$f":" Inp_Depreciation!BL$428","v":0},{"$f":" Inp_Depreciation!BM$428","v":0},{"$f":" Inp_Depreciation!BN$428","v":0},{"$f":" Inp_Depreciation!BO$428","v":0},{"$f":" Inp_Depreciation!BP$428","v":0},{"$f":" Inp_Depreciation!BQ$428","v":0},{"$f":" Inp_Depreciation!BR$428","v":0},{"$f":" Inp_Depreciation!BS$428","v":0},{"$f":" Inp_Depreciation!BT$428","v":0},{"$f":" Inp_Depreciation!BU$428","v":0},{"$f":" Inp_Depreciation!BV$428","v":0},{"$f":" Inp_Depreciation!BW$428","v":0},{"$f":" Inp_Depreciation!BX$428","v":0},{"$f":" Inp_Depreciation!BY$428","v":0},{"$f":" Inp_Depreciation!BZ$428","v":0},{"$f":" Inp_Depreciation!CA$428","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$429","v":"Network capex add - 01 Oct 13 - depreciation inp - ES"},{"$f":" Inp_Depreciation!F$429","v":0},{"$f":" Inp_Depreciation!G$429","v":0},{"$f":" Inp_Depreciation!H$429","v":0},{"$f":" Inp_Depreciation!I$429","v":"GBP m"},{"$f":" Inp_Depreciation!J$429","v":0},{"$f":" Inp_Depreciation!K$429","v":0},{"$f":" Inp_Depreciation!L$429","v":0},{"$f":" Inp_Depreciation!M$429","v":0},{"$f":" Inp_Depreciation!N$429","v":0},{"$f":" Inp_Depreciation!O$429","v":0},{"$f":" Inp_Depreciation!P$429","v":0},{"$f":" Inp_Depreciation!Q$429","v":0},{"$f":" Inp_Depreciation!R$429","v":0},{"$f":" Inp_Depreciation!S$429","v":0},{"$f":" Inp_Depreciation!T$429","v":0},{"$f":" Inp_Depreciation!U$429","v":0},{"$f":" Inp_Depreciation!V$429","v":0},{"$f":" Inp_Depreciation!W$429","v":0},{"$f":" Inp_Depreciation!X$429","v":0},{"$f":" Inp_Depreciation!Y$429","v":0},{"$f":" Inp_Depreciation!Z$429","v":0},{"$f":" Inp_Depreciation!AA$429","v":0},{"$f":" Inp_Depreciation!AB$429","v":0},{"$f":" Inp_Depreciation!AC$429","v":0},{"$f":" Inp_Depreciation!AD$429","v":0},{"$f":" Inp_Depreciation!AE$429","v":0},{"$f":" Inp_Depreciation!AF$429","v":0},{"$f":" Inp_Depreciation!AG$429","v":0},{"$f":" Inp_Depreciation!AH$429","v":0},{"$f":" Inp_Depreciation!AI$429","v":0},{"$f":" Inp_Depreciation!AJ$429","v":0},{"$f":" Inp_Depreciation!AK$429","v":0},{"$f":" Inp_Depreciation!AL$429","v":0},{"$f":" Inp_Depreciation!AM$429","v":0},{"$f":" Inp_Depreciation!AN$429","v":0},{"$f":" Inp_Depreciation!AO$429","v":0},{"$f":" Inp_Depreciation!AP$429","v":0},{"$f":" Inp_Depreciation!AQ$429","v":0},{"$f":" Inp_Depreciation!AR$429","v":0},{"$f":" Inp_Depreciation!AS$429","v":0},{"$f":" Inp_Depreciation!AT$429","v":0},{"$f":" Inp_Depreciation!AU$429","v":0},{"$f":" Inp_Depreciation!AV$429","v":0},{"$f":" Inp_Depreciation!AW$429","v":0},{"$f":" Inp_Depreciation!AX$429","v":0},{"$f":" Inp_Depreciation!AY$429","v":0},{"$f":" Inp_Depreciation!AZ$429","v":0},{"$f":" Inp_Depreciation!BA$429","v":0},{"$f":" Inp_Depreciation!BB$429","v":0},{"$f":" Inp_Depreciation!BC$429","v":0},{"$f":" Inp_Depreciation!BD$429","v":0},{"$f":" Inp_Depreciation!BE$429","v":0},{"$f":" Inp_Depreciation!BF$429","v":0},{"$f":" Inp_Depreciation!BG$429","v":0},{"$f":" Inp_Depreciation!BH$429","v":0},{"$f":" Inp_Depreciation!BI$429","v":0},{"$f":" Inp_Depreciation!BJ$429","v":0},{"$f":" Inp_Depreciation!BK$429","v":0},{"$f":" Inp_Depreciation!BL$429","v":0},{"$f":" Inp_Depreciation!BM$429","v":0},{"$f":" Inp_Depreciation!BN$429","v":0},{"$f":" Inp_Depreciation!BO$429","v":0},{"$f":" Inp_Depreciation!BP$429","v":0},{"$f":" Inp_Depreciation!BQ$429","v":0},{"$f":" Inp_Depreciation!BR$429","v":0},{"$f":" Inp_Depreciation!BS$429","v":0},{"$f":" Inp_Depreciation!BT$429","v":0},{"$f":" Inp_Depreciation!BU$429","v":0},{"$f":" Inp_Depreciation!BV$429","v":0},{"$f":" Inp_Depreciation!BW$429","v":0},{"$f":" Inp_Depreciation!BX$429","v":0},{"$f":" Inp_Depreciation!BY$429","v":0},{"$f":" Inp_Depreciation!BZ$429","v":0},{"$f":" Inp_Depreciation!CA$429","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$430","v":"Network capex add - 01 Oct 14 - depreciation inp - ES"},{"$f":" Inp_Depreciation!F$430","v":0},{"$f":" Inp_Depreciation!G$430","v":0},{"$f":" Inp_Depreciation!H$430","v":0},{"$f":" Inp_Depreciation!I$430","v":"GBP m"},{"$f":" Inp_Depreciation!J$430","v":0},{"$f":" Inp_Depreciation!K$430","v":0},{"$f":" Inp_Depreciation!L$430","v":0},{"$f":" Inp_Depreciation!M$430","v":0},{"$f":" Inp_Depreciation!N$430","v":0},{"$f":" Inp_Depreciation!O$430","v":0},{"$f":" Inp_Depreciation!P$430","v":0},{"$f":" Inp_Depreciation!Q$430","v":0},{"$f":" Inp_Depreciation!R$430","v":0},{"$f":" Inp_Depreciation!S$430","v":0},{"$f":" Inp_Depreciation!T$430","v":0},{"$f":" Inp_Depreciation!U$430","v":0},{"$f":" Inp_Depreciation!V$430","v":0},{"$f":" Inp_Depreciation!W$430","v":0},{"$f":" Inp_Depreciation!X$430","v":0},{"$f":" Inp_Depreciation!Y$430","v":0},{"$f":" Inp_Depreciation!Z$430","v":0},{"$f":" Inp_Depreciation!AA$430","v":0},{"$f":" Inp_Depreciation!AB$430","v":0},{"$f":" Inp_Depreciation!AC$430","v":0},{"$f":" Inp_Depreciation!AD$430","v":0},{"$f":" Inp_Depreciation!AE$430","v":0},{"$f":" Inp_Depreciation!AF$430","v":0},{"$f":" Inp_Depreciation!AG$430","v":0},{"$f":" Inp_Depreciation!AH$430","v":0},{"$f":" Inp_Depreciation!AI$430","v":0},{"$f":" Inp_Depreciation!AJ$430","v":0},{"$f":" Inp_Depreciation!AK$430","v":0},{"$f":" Inp_Depreciation!AL$430","v":0},{"$f":" Inp_Depreciation!AM$430","v":0},{"$f":" Inp_Depreciation!AN$430","v":0},{"$f":" Inp_Depreciation!AO$430","v":0},{"$f":" Inp_Depreciation!AP$430","v":0},{"$f":" Inp_Depreciation!AQ$430","v":0},{"$f":" Inp_Depreciation!AR$430","v":0},{"$f":" Inp_Depreciation!AS$430","v":0},{"$f":" Inp_Depreciation!AT$430","v":0},{"$f":" Inp_Depreciation!AU$430","v":0},{"$f":" Inp_Depreciation!AV$430","v":0},{"$f":" Inp_Depreciation!AW$430","v":0},{"$f":" Inp_Depreciation!AX$430","v":0},{"$f":" Inp_Depreciation!AY$430","v":0},{"$f":" Inp_Depreciation!AZ$430","v":0},{"$f":" Inp_Depreciation!BA$430","v":0},{"$f":" Inp_Depreciation!BB$430","v":0},{"$f":" Inp_Depreciation!BC$430","v":0},{"$f":" Inp_Depreciation!BD$430","v":0},{"$f":" Inp_Depreciation!BE$430","v":0},{"$f":" Inp_Depreciation!BF$430","v":0},{"$f":" Inp_Depreciation!BG$430","v":0},{"$f":" Inp_Depreciation!BH$430","v":0},{"$f":" Inp_Depreciation!BI$430","v":0},{"$f":" Inp_Depreciation!BJ$430","v":0},{"$f":" Inp_Depreciation!BK$430","v":0},{"$f":" Inp_Depreciation!BL$430","v":0},{"$f":" Inp_Depreciation!BM$430","v":0},{"$f":" Inp_Depreciation!BN$430","v":0},{"$f":" Inp_Depreciation!BO$430","v":0},{"$f":" Inp_Depreciation!BP$430","v":0},{"$f":" Inp_Depreciation!BQ$430","v":0},{"$f":" Inp_Depreciation!BR$430","v":0},{"$f":" Inp_Depreciation!BS$430","v":0},{"$f":" Inp_Depreciation!BT$430","v":0},{"$f":" Inp_Depreciation!BU$430","v":0},{"$f":" Inp_Depreciation!BV$430","v":0},{"$f":" Inp_Depreciation!BW$430","v":0},{"$f":" Inp_Depreciation!BX$430","v":0},{"$f":" Inp_Depreciation!BY$430","v":0},{"$f":" Inp_Depreciation!BZ$430","v":0},{"$f":" Inp_Depreciation!CA$430","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$431","v":"Network capex add - 01 Oct 15 - depreciation inp - ES"},{"$f":" Inp_Depreciation!F$431","v":0},{"$f":" Inp_Depreciation!G$431","v":0},{"$f":" Inp_Depreciation!H$431","v":0},{"$f":" Inp_Depreciation!I$431","v":"GBP m"},{"$f":" Inp_Depreciation!J$431","v":0},{"$f":" Inp_Depreciation!K$431","v":0},{"$f":" Inp_Depreciation!L$431","v":0},{"$f":" Inp_Depreciation!M$431","v":0},{"$f":" Inp_Depreciation!N$431","v":0},{"$f":" Inp_Depreciation!O$431","v":0},{"$f":" Inp_Depreciation!P$431","v":0},{"$f":" Inp_Depreciation!Q$431","v":0},{"$f":" Inp_Depreciation!R$431","v":0},{"$f":" Inp_Depreciation!S$431","v":0},{"$f":" Inp_Depreciation!T$431","v":0},{"$f":" Inp_Depreciation!U$431","v":0},{"$f":" Inp_Depreciation!V$431","v":0},{"$f":" Inp_Depreciation!W$431","v":0},{"$f":" Inp_Depreciation!X$431","v":0},{"$f":" Inp_Depreciation!Y$431","v":0},{"$f":" Inp_Depreciation!Z$431","v":0},{"$f":" Inp_Depreciation!AA$431","v":0},{"$f":" Inp_Depreciation!AB$431","v":0},{"$f":" Inp_Depreciation!AC$431","v":0},{"$f":" Inp_Depreciation!AD$431","v":0},{"$f":" Inp_Depreciation!AE$431","v":0},{"$f":" Inp_Depreciation!AF$431","v":0},{"$f":" Inp_Depreciation!AG$431","v":0},{"$f":" Inp_Depreciation!AH$431","v":0},{"$f":" Inp_Depreciation!AI$431","v":0},{"$f":" Inp_Depreciation!AJ$431","v":0},{"$f":" Inp_Depreciation!AK$431","v":0},{"$f":" Inp_Depreciation!AL$431","v":0},{"$f":" Inp_Depreciation!AM$431","v":0},{"$f":" Inp_Depreciation!AN$431","v":0},{"$f":" Inp_Depreciation!AO$431","v":0},{"$f":" Inp_Depreciation!AP$431","v":0},{"$f":" Inp_Depreciation!AQ$431","v":0},{"$f":" Inp_Depreciation!AR$431","v":0},{"$f":" Inp_Depreciation!AS$431","v":0},{"$f":" Inp_Depreciation!AT$431","v":0},{"$f":" Inp_Depreciation!AU$431","v":0},{"$f":" Inp_Depreciation!AV$431","v":0},{"$f":" Inp_Depreciation!AW$431","v":0},{"$f":" Inp_Depreciation!AX$431","v":0},{"$f":" Inp_Depreciation!AY$431","v":0},{"$f":" Inp_Depreciation!AZ$431","v":0},{"$f":" Inp_Depreciation!BA$431","v":0},{"$f":" Inp_Depreciation!BB$431","v":0},{"$f":" Inp_Depreciation!BC$431","v":0},{"$f":" Inp_Depreciation!BD$431","v":0},{"$f":" Inp_Depreciation!BE$431","v":0},{"$f":" Inp_Depreciation!BF$431","v":0},{"$f":" Inp_Depreciation!BG$431","v":0},{"$f":" Inp_Depreciation!BH$431","v":0},{"$f":" Inp_Depreciation!BI$431","v":0},{"$f":" Inp_Depreciation!BJ$431","v":0},{"$f":" Inp_Depreciation!BK$431","v":0},{"$f":" Inp_Depreciation!BL$431","v":0},{"$f":" Inp_Depreciation!BM$431","v":0},{"$f":" Inp_Depreciation!BN$431","v":0},{"$f":" Inp_Depreciation!BO$431","v":0},{"$f":" Inp_Depreciation!BP$431","v":0},{"$f":" Inp_Depreciation!BQ$431","v":0},{"$f":" Inp_Depreciation!BR$431","v":0},{"$f":" Inp_Depreciation!BS$431","v":0},{"$f":" Inp_Depreciation!BT$431","v":0},{"$f":" Inp_Depreciation!BU$431","v":0},{"$f":" Inp_Depreciation!BV$431","v":0},{"$f":" Inp_Depreciation!BW$431","v":0},{"$f":" Inp_Depreciation!BX$431","v":0},{"$f":" Inp_Depreciation!BY$431","v":0},{"$f":" Inp_Depreciation!BZ$431","v":0},{"$f":" Inp_Depreciation!CA$431","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$432","v":"Network capex add - 01 Oct 16 - depreciation inp - ES"},{"$f":" Inp_Depreciation!F$432","v":0},{"$f":" Inp_Depreciation!G$432","v":0},{"$f":" Inp_Depreciation!H$432","v":0},{"$f":" Inp_Depreciation!I$432","v":"GBP m"},{"$f":" Inp_Depreciation!J$432","v":0},{"$f":" Inp_Depreciation!K$432","v":0},{"$f":" Inp_Depreciation!L$432","v":0},{"$f":" Inp_Depreciation!M$432","v":0},{"$f":" Inp_Depreciation!N$432","v":0},{"$f":" Inp_Depreciation!O$432","v":0},{"$f":" Inp_Depreciation!P$432","v":0},{"$f":" Inp_Depreciation!Q$432","v":0},{"$f":" Inp_Depreciation!R$432","v":0},{"$f":" Inp_Depreciation!S$432","v":0},{"$f":" Inp_Depreciation!T$432","v":0},{"$f":" Inp_Depreciation!U$432","v":0},{"$f":" Inp_Depreciation!V$432","v":0},{"$f":" Inp_Depreciation!W$432","v":0},{"$f":" Inp_Depreciation!X$432","v":0},{"$f":" Inp_Depreciation!Y$432","v":0},{"$f":" Inp_Depreciation!Z$432","v":0},{"$f":" Inp_Depreciation!AA$432","v":0},{"$f":" Inp_Depreciation!AB$432","v":0},{"$f":" Inp_Depreciation!AC$432","v":0},{"$f":" Inp_Depreciation!AD$432","v":0},{"$f":" Inp_Depreciation!AE$432","v":0},{"$f":" Inp_Depreciation!AF$432","v":0},{"$f":" Inp_Depreciation!AG$432","v":0},{"$f":" Inp_Depreciation!AH$432","v":0},{"$f":" Inp_Depreciation!AI$432","v":0},{"$f":" Inp_Depreciation!AJ$432","v":0},{"$f":" Inp_Depreciation!AK$432","v":0},{"$f":" Inp_Depreciation!AL$432","v":0},{"$f":" Inp_Depreciation!AM$432","v":0},{"$f":" Inp_Depreciation!AN$432","v":0},{"$f":" Inp_Depreciation!AO$432","v":0},{"$f":" Inp_Depreciation!AP$432","v":0},{"$f":" Inp_Depreciation!AQ$432","v":0},{"$f":" Inp_Depreciation!AR$432","v":0},{"$f":" Inp_Depreciation!AS$432","v":0},{"$f":" Inp_Depreciation!AT$432","v":0},{"$f":" Inp_Depreciation!AU$432","v":0},{"$f":" Inp_Depreciation!AV$432","v":0},{"$f":" Inp_Depreciation!AW$432","v":0},{"$f":" Inp_Depreciation!AX$432","v":0},{"$f":" Inp_Depreciation!AY$432","v":0},{"$f":" Inp_Depreciation!AZ$432","v":0},{"$f":" Inp_Depreciation!BA$432","v":0},{"$f":" Inp_Depreciation!BB$432","v":0},{"$f":" Inp_Depreciation!BC$432","v":0},{"$f":" Inp_Depreciation!BD$432","v":0},{"$f":" Inp_Depreciation!BE$432","v":0},{"$f":" Inp_Depreciation!BF$432","v":0},{"$f":" Inp_Depreciation!BG$432","v":0},{"$f":" Inp_Depreciation!BH$432","v":0},{"$f":" Inp_Depreciation!BI$432","v":0},{"$f":" Inp_Depreciation!BJ$432","v":0},{"$f":" Inp_Depreciation!BK$432","v":0},{"$f":" Inp_Depreciation!BL$432","v":0},{"$f":" Inp_Depreciation!BM$432","v":0},{"$f":" Inp_Depreciation!BN$432","v":0},{"$f":" Inp_Depreciation!BO$432","v":0},{"$f":" Inp_Depreciation!BP$432","v":0},{"$f":" Inp_Depreciation!BQ$432","v":0},{"$f":" Inp_Depreciation!BR$432","v":0},{"$f":" Inp_Depreciation!BS$432","v":0},{"$f":" Inp_Depreciation!BT$432","v":0},{"$f":" Inp_Depreciation!BU$432","v":0},{"$f":" Inp_Depreciation!BV$432","v":0},{"$f":" Inp_Depreciation!BW$432","v":0},{"$f":" Inp_Depreciation!BX$432","v":0},{"$f":" Inp_Depreciation!BY$432","v":0},{"$f":" Inp_Depreciation!BZ$432","v":0},{"$f":" Inp_Depreciation!CA$432","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$433","v":"Network capex add - 01 Oct 17 - depreciation inp - ES"},{"$f":" Inp_Depreciation!F$433","v":0},{"$f":" Inp_Depreciation!G$433","v":0},{"$f":" Inp_Depreciation!H$433","v":0},{"$f":" Inp_Depreciation!I$433","v":"GBP m"},{"$f":" Inp_Depreciation!J$433","v":0},{"$f":" Inp_Depreciation!K$433","v":0},{"$f":" Inp_Depreciation!L$433","v":0},{"$f":" Inp_Depreciation!M$433","v":0},{"$f":" Inp_Depreciation!N$433","v":0},{"$f":" Inp_Depreciation!O$433","v":0},{"$f":" Inp_Depreciation!P$433","v":0},{"$f":" Inp_Depreciation!Q$433","v":0},{"$f":" Inp_Depreciation!R$433","v":0},{"$f":" Inp_Depreciation!S$433","v":0},{"$f":" Inp_Depreciation!T$433","v":0},{"$f":" Inp_Depreciation!U$433","v":0},{"$f":" Inp_Depreciation!V$433","v":0},{"$f":" Inp_Depreciation!W$433","v":0},{"$f":" Inp_Depreciation!X$433","v":0},{"$f":" Inp_Depreciation!Y$433","v":0},{"$f":" Inp_Depreciation!Z$433","v":0},{"$f":" Inp_Depreciation!AA$433","v":0},{"$f":" Inp_Depreciation!AB$433","v":0},{"$f":" Inp_Depreciation!AC$433","v":0},{"$f":" Inp_Depreciation!AD$433","v":0},{"$f":" Inp_Depreciation!AE$433","v":0},{"$f":" Inp_Depreciation!AF$433","v":0},{"$f":" Inp_Depreciation!AG$433","v":0},{"$f":" Inp_Depreciation!AH$433","v":0},{"$f":" Inp_Depreciation!AI$433","v":0},{"$f":" Inp_Depreciation!AJ$433","v":0},{"$f":" Inp_Depreciation!AK$433","v":0},{"$f":" Inp_Depreciation!AL$433","v":0},{"$f":" Inp_Depreciation!AM$433","v":0},{"$f":" Inp_Depreciation!AN$433","v":0},{"$f":" Inp_Depreciation!AO$433","v":0},{"$f":" Inp_Depreciation!AP$433","v":0},{"$f":" Inp_Depreciation!AQ$433","v":0},{"$f":" Inp_Depreciation!AR$433","v":0},{"$f":" Inp_Depreciation!AS$433","v":0},{"$f":" Inp_Depreciation!AT$433","v":0},{"$f":" Inp_Depreciation!AU$433","v":0},{"$f":" Inp_Depreciation!AV$433","v":0},{"$f":" Inp_Depreciation!AW$433","v":0},{"$f":" Inp_Depreciation!AX$433","v":0},{"$f":" Inp_Depreciation!AY$433","v":0},{"$f":" Inp_Depreciation!AZ$433","v":0},{"$f":" Inp_Depreciation!BA$433","v":0},{"$f":" Inp_Depreciation!BB$433","v":0},{"$f":" Inp_Depreciation!BC$433","v":0},{"$f":" Inp_Depreciation!BD$433","v":0},{"$f":" Inp_Depreciation!BE$433","v":0},{"$f":" Inp_Depreciation!BF$433","v":0},{"$f":" Inp_Depreciation!BG$433","v":0},{"$f":" Inp_Depreciation!BH$433","v":0},{"$f":" Inp_Depreciation!BI$433","v":0},{"$f":" Inp_Depreciation!BJ$433","v":0},{"$f":" Inp_Depreciation!BK$433","v":0},{"$f":" Inp_Depreciation!BL$433","v":0},{"$f":" Inp_Depreciation!BM$433","v":0},{"$f":" Inp_Depreciation!BN$433","v":0},{"$f":" Inp_Depreciation!BO$433","v":0},{"$f":" Inp_Depreciation!BP$433","v":0},{"$f":" Inp_Depreciation!BQ$433","v":0},{"$f":" Inp_Depreciation!BR$433","v":0},{"$f":" Inp_Depreciation!BS$433","v":0},{"$f":" Inp_Depreciation!BT$433","v":0},{"$f":" Inp_Depreciation!BU$433","v":0},{"$f":" Inp_Depreciation!BV$433","v":0},{"$f":" Inp_Depreciation!BW$433","v":0},{"$f":" Inp_Depreciation!BX$433","v":0},{"$f":" Inp_Depreciation!BY$433","v":0},{"$f":" Inp_Depreciation!BZ$433","v":0},{"$f":" Inp_Depreciation!CA$433","v":0}]
[]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$1503","v":"Depreciation - capex addition - 01 Apr 93 - real - ES"},{"$f":" 'DL - C4 A'!F$1503","v":0},{"$f":" 'DL - C4 A'!G$1503","v":0},{"$f":" 'DL - C4 A'!H$1503","v":0},{"$f":" 'DL - C4 A'!I$1503","v":"GBP m"},{"$f":" 'DL - C4 A'!J$1503","v":0},{"$f":" 'DL - C4 A'!K$1503","v":0},{"$f":" 'DL - C4 A'!L$1503","v":0},{"$f":" 'DL - C4 A'!M$1503","v":0},{"$f":" 'DL - C4 A'!N$1503","v":0},{"$f":" 'DL - C4 A'!O$1503","v":0},{"$f":" 'DL - C4 A'!P$1503","v":0},{"$f":" 'DL - C4 A'!Q$1503","v":0},{"$f":" 'DL - C4 A'!R$1503","v":0},{"$f":" 'DL - C4 A'!S$1503","v":0},{"$f":" 'DL - C4 A'!T$1503","v":0},{"$f":" 'DL - C4 A'!U$1503","v":0},{"$f":" 'DL - C4 A'!V$1503","v":0},{"$f":" 'DL - C4 A'!W$1503","v":0},{"$f":" 'DL - C4 A'!X$1503","v":0},{"$f":" 'DL - C4 A'!Y$1503","v":0},{"$f":" 'DL - C4 A'!Z$1503","v":0},{"$f":" 'DL - C4 A'!AA$1503","v":0},{"$f":" 'DL - C4 A'!AB$1503","v":0},{"$f":" 'DL - C4 A'!AC$1503","v":0},{"$f":" 'DL - C4 A'!AD$1503","v":0},{"$f":" 'DL - C4 A'!AE$1503","v":0},{"$f":" 'DL - C4 A'!AF$1503","v":0},{"$f":" 'DL - C4 A'!AG$1503","v":0},{"$f":" 'DL - C4 A'!AH$1503","v":0},{"$f":" 'DL - C4 A'!AI$1503","v":0},{"$f":" 'DL - C4 A'!AJ$1503","v":0},{"$f":" 'DL - C4 A'!AK$1503","v":0},{"$f":" 'DL - C4 A'!AL$1503","v":0},{"$f":" 'DL - C4 A'!AM$1503","v":0},{"$f":" 'DL - C4 A'!AN$1503","v":0},{"$f":" 'DL - C4 A'!AO$1503","v":0},{"$f":" 'DL - C4 A'!AP$1503","v":0},{"$f":" 'DL - C4 A'!AQ$1503","v":0},{"$f":" 'DL - C4 A'!AR$1503","v":0},{"$f":" 'DL - C4 A'!AS$1503","v":0},{"$f":" 'DL - C4 A'!AT$1503","v":0},{"$f":" 'DL - C4 A'!AU$1503","v":0},{"$f":" 'DL - C4 A'!AV$1503","v":0},{"$f":" 'DL - C4 A'!AW$1503","v":0},{"$f":" 'DL - C4 A'!AX$1503","v":0},{"$f":" 'DL - C4 A'!AY$1503","v":0},{"$f":" 'DL - C4 A'!AZ$1503","v":0},{"$f":" 'DL - C4 A'!BA$1503","v":0},{"$f":" 'DL - C4 A'!BB$1503","v":0},{"$f":" 'DL - C4 A'!BC$1503","v":0},{"$f":" 'DL - C4 A'!BD$1503","v":0},{"$f":" 'DL - C4 A'!BE$1503","v":0},{"$f":" 'DL - C4 A'!BF$1503","v":0},{"$f":" 'DL - C4 A'!BG$1503","v":0},{"$f":" 'DL - C4 A'!BH$1503","v":0},{"$f":" 'DL - C4 A'!BI$1503","v":0},{"$f":" 'DL - C4 A'!BJ$1503","v":0},{"$f":" 'DL - C4 A'!BK$1503","v":0},{"$f":" 'DL - C4 A'!BL$1503","v":0},{"$f":" 'DL - C4 A'!BM$1503","v":0},{"$f":" 'DL - C4 A'!BN$1503","v":0},{"$f":" 'DL - C4 A'!BO$1503","v":0},{"$f":" 'DL - C4 A'!BP$1503","v":0},{"$f":" 'DL - C4 A'!BQ$1503","v":0},{"$f":" 'DL - C4 A'!BR$1503","v":0},{"$f":" 'DL - C4 A'!BS$1503","v":0},{"$f":" 'DL - C4 A'!BT$1503","v":0},{"$f":" 'DL - C4 A'!BU$1503","v":0},{"$f":" 'DL - C4 A'!BV$1503","v":0},{"$f":" 'DL - C4 A'!BW$1503","v":0},{"$f":" 'DL - C4 A'!BX$1503","v":0},{"$f":" 'DL - C4 A'!BY$1503","v":0},{"$f":" 'DL - C4 A'!BZ$1503","v":0},{"$f":" 'DL - C4 A'!CA$1503","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$1504","v":"Depreciation - capex addition - 01 Apr 94 - real - ES"},{"$f":" 'DL - C4 A'!F$1504","v":0},{"$f":" 'DL - C4 A'!G$1504","v":0},{"$f":" 'DL - C4 A'!H$1504","v":0},{"$f":" 'DL - C4 A'!I$1504","v":"GBP m"},{"$f":" 'DL - C4 A'!J$1504","v":0},{"$f":" 'DL - C4 A'!K$1504","v":0},{"$f":" 'DL - C4 A'!L$1504","v":0},{"$f":" 'DL - C4 A'!M$1504","v":0},{"$f":" 'DL - C4 A'!N$1504","v":0},{"$f":" 'DL - C4 A'!O$1504","v":0},{"$f":" 'DL - C4 A'!P$1504","v":0},{"$f":" 'DL - C4 A'!Q$1504","v":0},{"$f":" 'DL - C4 A'!R$1504","v":0},{"$f":" 'DL - C4 A'!S$1504","v":0},{"$f":" 'DL - C4 A'!T$1504","v":0},{"$f":" 'DL - C4 A'!U$1504","v":0},{"$f":" 'DL - C4 A'!V$1504","v":0},{"$f":" 'DL - C4 A'!W$1504","v":0},{"$f":" 'DL - C4 A'!X$1504","v":0},{"$f":" 'DL - C4 A'!Y$1504","v":0},{"$f":" 'DL - C4 A'!Z$1504","v":0},{"$f":" 'DL - C4 A'!AA$1504","v":0},{"$f":" 'DL - C4 A'!AB$1504","v":0},{"$f":" 'DL - C4 A'!AC$1504","v":0},{"$f":" 'DL - C4 A'!AD$1504","v":0},{"$f":" 'DL - C4 A'!AE$1504","v":0},{"$f":" 'DL - C4 A'!AF$1504","v":0},{"$f":" 'DL - C4 A'!AG$1504","v":0},{"$f":" 'DL - C4 A'!AH$1504","v":0},{"$f":" 'DL - C4 A'!AI$1504","v":0},{"$f":" 'DL - C4 A'!AJ$1504","v":0},{"$f":" 'DL - C4 A'!AK$1504","v":0},{"$f":" 'DL - C4 A'!AL$1504","v":0},{"$f":" 'DL - C4 A'!AM$1504","v":0},{"$f":" 'DL - C4 A'!AN$1504","v":0},{"$f":" 'DL - C4 A'!AO$1504","v":0},{"$f":" 'DL - C4 A'!AP$1504","v":0},{"$f":" 'DL - C4 A'!AQ$1504","v":0},{"$f":" 'DL - C4 A'!AR$1504","v":0},{"$f":" 'DL - C4 A'!AS$1504","v":0},{"$f":" 'DL - C4 A'!AT$1504","v":0},{"$f":" 'DL - C4 A'!AU$1504","v":0},{"$f":" 'DL - C4 A'!AV$1504","v":0},{"$f":" 'DL - C4 A'!AW$1504","v":0},{"$f":" 'DL - C4 A'!AX$1504","v":0},{"$f":" 'DL - C4 A'!AY$1504","v":0},{"$f":" 'DL - C4 A'!AZ$1504","v":0},{"$f":" 'DL - C4 A'!BA$1504","v":0},{"$f":" 'DL - C4 A'!BB$1504","v":0},{"$f":" 'DL - C4 A'!BC$1504","v":0},{"$f":" 'DL - C4 A'!BD$1504","v":0},{"$f":" 'DL - C4 A'!BE$1504","v":0},{"$f":" 'DL - C4 A'!BF$1504","v":0},{"$f":" 'DL - C4 A'!BG$1504","v":0},{"$f":" 'DL - C4 A'!BH$1504","v":0},{"$f":" 'DL - C4 A'!BI$1504","v":0},{"$f":" 'DL - C4 A'!BJ$1504","v":0},{"$f":" 'DL - C4 A'!BK$1504","v":0},{"$f":" 'DL - C4 A'!BL$1504","v":0},{"$f":" 'DL - C4 A'!BM$1504","v":0},{"$f":" 'DL - C4 A'!BN$1504","v":0},{"$f":" 'DL - C4 A'!BO$1504","v":0},{"$f":" 'DL - C4 A'!BP$1504","v":0},{"$f":" 'DL - C4 A'!BQ$1504","v":0},{"$f":" 'DL - C4 A'!BR$1504","v":0},{"$f":" 'DL - C4 A'!BS$1504","v":0},{"$f":" 'DL - C4 A'!BT$1504","v":0},{"$f":" 'DL - C4 A'!BU$1504","v":0},{"$f":" 'DL - C4 A'!BV$1504","v":0},{"$f":" 'DL - C4 A'!BW$1504","v":0},{"$f":" 'DL - C4 A'!BX$1504","v":0},{"$f":" 'DL - C4 A'!BY$1504","v":0},{"$f":" 'DL - C4 A'!BZ$1504","v":0},{"$f":" 'DL - C4 A'!CA$1504","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$1505","v":"Depreciation - capex addition - 01 Apr 95 - real - ES"},{"$f":" 'DL - C4 A'!F$1505","v":0},{"$f":" 'DL - C4 A'!G$1505","v":0},{"$f":" 'DL - C4 A'!H$1505","v":0},{"$f":" 'DL - C4 A'!I$1505","v":"GBP m"},{"$f":" 'DL - C4 A'!J$1505","v":0},{"$f":" 'DL - C4 A'!K$1505","v":0},{"$f":" 'DL - C4 A'!L$1505","v":0},{"$f":" 'DL - C4 A'!M$1505","v":0},{"$f":" 'DL - C4 A'!N$1505","v":0},{"$f":" 'DL - C4 A'!O$1505","v":0},{"$f":" 'DL - C4 A'!P$1505","v":0},{"$f":" 'DL - C4 A'!Q$1505","v":0},{"$f":" 'DL - C4 A'!R$1505","v":0},{"$f":" 'DL - C4 A'!S$1505","v":0},{"$f":" 'DL - C4 A'!T$1505","v":0},{"$f":" 'DL - C4 A'!U$1505","v":0},{"$f":" 'DL - C4 A'!V$1505","v":0},{"$f":" 'DL - C4 A'!W$1505","v":0},{"$f":" 'DL - C4 A'!X$1505","v":0},{"$f":" 'DL - C4 A'!Y$1505","v":0},{"$f":" 'DL - C4 A'!Z$1505","v":0},{"$f":" 'DL - C4 A'!AA$1505","v":0},{"$f":" 'DL - C4 A'!AB$1505","v":0},{"$f":" 'DL - C4 A'!AC$1505","v":0},{"$f":" 'DL - C4 A'!AD$1505","v":0},{"$f":" 'DL - C4 A'!AE$1505","v":0},{"$f":" 'DL - C4 A'!AF$1505","v":0},{"$f":" 'DL - C4 A'!AG$1505","v":0},{"$f":" 'DL - C4 A'!AH$1505","v":0},{"$f":" 'DL - C4 A'!AI$1505","v":0},{"$f":" 'DL - C4 A'!AJ$1505","v":0},{"$f":" 'DL - C4 A'!AK$1505","v":0},{"$f":" 'DL - C4 A'!AL$1505","v":0},{"$f":" 'DL - C4 A'!AM$1505","v":0},{"$f":" 'DL - C4 A'!AN$1505","v":0},{"$f":" 'DL - C4 A'!AO$1505","v":0},{"$f":" 'DL - C4 A'!AP$1505","v":0},{"$f":" 'DL - C4 A'!AQ$1505","v":0},{"$f":" 'DL - C4 A'!AR$1505","v":0},{"$f":" 'DL - C4 A'!AS$1505","v":0},{"$f":" 'DL - C4 A'!AT$1505","v":0},{"$f":" 'DL - C4 A'!AU$1505","v":0},{"$f":" 'DL - C4 A'!AV$1505","v":0},{"$f":" 'DL - C4 A'!AW$1505","v":0},{"$f":" 'DL - C4 A'!AX$1505","v":0},{"$f":" 'DL - C4 A'!AY$1505","v":0},{"$f":" 'DL - C4 A'!AZ$1505","v":0},{"$f":" 'DL - C4 A'!BA$1505","v":0},{"$f":" 'DL - C4 A'!BB$1505","v":0},{"$f":" 'DL - C4 A'!BC$1505","v":0},{"$f":" 'DL - C4 A'!BD$1505","v":0},{"$f":" 'DL - C4 A'!BE$1505","v":0},{"$f":" 'DL - C4 A'!BF$1505","v":0},{"$f":" 'DL - C4 A'!BG$1505","v":0},{"$f":" 'DL - C4 A'!BH$1505","v":0},{"$f":" 'DL - C4 A'!BI$1505","v":0},{"$f":" 'DL - C4 A'!BJ$1505","v":0},{"$f":" 'DL - C4 A'!BK$1505","v":0},{"$f":" 'DL - C4 A'!BL$1505","v":0},{"$f":" 'DL - C4 A'!BM$1505","v":0},{"$f":" 'DL - C4 A'!BN$1505","v":0},{"$f":" 'DL - C4 A'!BO$1505","v":0},{"$f":" 'DL - C4 A'!BP$1505","v":0},{"$f":" 'DL - C4 A'!BQ$1505","v":0},{"$f":" 'DL - C4 A'!BR$1505","v":0},{"$f":" 'DL - C4 A'!BS$1505","v":0},{"$f":" 'DL - C4 A'!BT$1505","v":0},{"$f":" 'DL - C4 A'!BU$1505","v":0},{"$f":" 'DL - C4 A'!BV$1505","v":0},{"$f":" 'DL - C4 A'!BW$1505","v":0},{"$f":" 'DL - C4 A'!BX$1505","v":0},{"$f":" 'DL - C4 A'!BY$1505","v":0},{"$f":" 'DL - C4 A'!BZ$1505","v":0},{"$f":" 'DL - C4 A'!CA$1505","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$1506","v":"Depreciation - capex addition - 01 Apr 96 - real - ES"},{"$f":" 'DL - C4 A'!F$1506","v":0},{"$f":" 'DL - C4 A'!G$1506","v":0},{"$f":" 'DL - C4 A'!H$1506","v":0},{"$f":" 'DL - C4 A'!I$1506","v":"GBP m"},{"$f":" 'DL - C4 A'!J$1506","v":0},{"$f":" 'DL - C4 A'!K$1506","v":0},{"$f":" 'DL - C4 A'!L$1506","v":0},{"$f":" 'DL - C4 A'!M$1506","v":0},{"$f":" 'DL - C4 A'!N$1506","v":0},{"$f":" 'DL - C4 A'!O$1506","v":0},{"$f":" 'DL - C4 A'!P$1506","v":0},{"$f":" 'DL - C4 A'!Q$1506","v":0},{"$f":" 'DL - C4 A'!R$1506","v":0},{"$f":" 'DL - C4 A'!S$1506","v":0},{"$f":" 'DL - C4 A'!T$1506","v":0},{"$f":" 'DL - C4 A'!U$1506","v":0},{"$f":" 'DL - C4 A'!V$1506","v":0},{"$f":" 'DL - C4 A'!W$1506","v":0},{"$f":" 'DL - C4 A'!X$1506","v":0},{"$f":" 'DL - C4 A'!Y$1506","v":0},{"$f":" 'DL - C4 A'!Z$1506","v":0},{"$f":" 'DL - C4 A'!AA$1506","v":0},{"$f":" 'DL - C4 A'!AB$1506","v":0},{"$f":" 'DL - C4 A'!AC$1506","v":0},{"$f":" 'DL - C4 A'!AD$1506","v":0},{"$f":" 'DL - C4 A'!AE$1506","v":0},{"$f":" 'DL - C4 A'!AF$1506","v":0},{"$f":" 'DL - C4 A'!AG$1506","v":0},{"$f":" 'DL - C4 A'!AH$1506","v":0},{"$f":" 'DL - C4 A'!AI$1506","v":0},{"$f":" 'DL - C4 A'!AJ$1506","v":0},{"$f":" 'DL - C4 A'!AK$1506","v":0},{"$f":" 'DL - C4 A'!AL$1506","v":0},{"$f":" 'DL - C4 A'!AM$1506","v":0},{"$f":" 'DL - C4 A'!AN$1506","v":0},{"$f":" 'DL - C4 A'!AO$1506","v":0},{"$f":" 'DL - C4 A'!AP$1506","v":0},{"$f":" 'DL - C4 A'!AQ$1506","v":0},{"$f":" 'DL - C4 A'!AR$1506","v":0},{"$f":" 'DL - C4 A'!AS$1506","v":0},{"$f":" 'DL - C4 A'!AT$1506","v":0},{"$f":" 'DL - C4 A'!AU$1506","v":0},{"$f":" 'DL - C4 A'!AV$1506","v":0},{"$f":" 'DL - C4 A'!AW$1506","v":0},{"$f":" 'DL - C4 A'!AX$1506","v":0},{"$f":" 'DL - C4 A'!AY$1506","v":0},{"$f":" 'DL - C4 A'!AZ$1506","v":0},{"$f":" 'DL - C4 A'!BA$1506","v":0},{"$f":" 'DL - C4 A'!BB$1506","v":0},{"$f":" 'DL - C4 A'!BC$1506","v":0},{"$f":" 'DL - C4 A'!BD$1506","v":0},{"$f":" 'DL - C4 A'!BE$1506","v":0},{"$f":" 'DL - C4 A'!BF$1506","v":0},{"$f":" 'DL - C4 A'!BG$1506","v":0},{"$f":" 'DL - C4 A'!BH$1506","v":0},{"$f":" 'DL - C4 A'!BI$1506","v":0},{"$f":" 'DL - C4 A'!BJ$1506","v":0},{"$f":" 'DL - C4 A'!BK$1506","v":0},{"$f":" 'DL - C4 A'!BL$1506","v":0},{"$f":" 'DL - C4 A'!BM$1506","v":0},{"$f":" 'DL - C4 A'!BN$1506","v":0},{"$f":" 'DL - C4 A'!BO$1506","v":0},{"$f":" 'DL - C4 A'!BP$1506","v":0},{"$f":" 'DL - C4 A'!BQ$1506","v":0},{"$f":" 'DL - C4 A'!BR$1506","v":0},{"$f":" 'DL - C4 A'!BS$1506","v":0},{"$f":" 'DL - C4 A'!BT$1506","v":0},{"$f":" 'DL - C4 A'!BU$1506","v":0},{"$f":" 'DL - C4 A'!BV$1506","v":0},{"$f":" 'DL - C4 A'!BW$1506","v":0},{"$f":" 'DL - C4 A'!BX$1506","v":0},{"$f":" 'DL - C4 A'!BY$1506","v":0},{"$f":" 'DL - C4 A'!BZ$1506","v":0},{"$f":" 'DL - C4 A'!CA$1506","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$1507","v":"Depreciation - capex addition - 01 Apr 97 - real - ES"},{"$f":" 'DL - C4 A'!F$1507","v":0},{"$f":" 'DL - C4 A'!G$1507","v":0},{"$f":" 'DL - C4 A'!H$1507","v":0},{"$f":" 'DL - C4 A'!I$1507","v":"GBP m"},{"$f":" 'DL - C4 A'!J$1507","v":0},{"$f":" 'DL - C4 A'!K$1507","v":0},{"$f":" 'DL - C4 A'!L$1507","v":0},{"$f":" 'DL - C4 A'!M$1507","v":0},{"$f":" 'DL - C4 A'!N$1507","v":0},{"$f":" 'DL - C4 A'!O$1507","v":0},{"$f":" 'DL - C4 A'!P$1507","v":0},{"$f":" 'DL - C4 A'!Q$1507","v":0},{"$f":" 'DL - C4 A'!R$1507","v":0},{"$f":" 'DL - C4 A'!S$1507","v":0},{"$f":" 'DL - C4 A'!T$1507","v":0},{"$f":" 'DL - C4 A'!U$1507","v":0},{"$f":" 'DL - C4 A'!V$1507","v":0},{"$f":" 'DL - C4 A'!W$1507","v":0},{"$f":" 'DL - C4 A'!X$1507","v":0},{"$f":" 'DL - C4 A'!Y$1507","v":0},{"$f":" 'DL - C4 A'!Z$1507","v":0},{"$f":" 'DL - C4 A'!AA$1507","v":0},{"$f":" 'DL - C4 A'!AB$1507","v":0},{"$f":" 'DL - C4 A'!AC$1507","v":0},{"$f":" 'DL - C4 A'!AD$1507","v":0},{"$f":" 'DL - C4 A'!AE$1507","v":0},{"$f":" 'DL - C4 A'!AF$1507","v":0},{"$f":" 'DL - C4 A'!AG$1507","v":0},{"$f":" 'DL - C4 A'!AH$1507","v":0},{"$f":" 'DL - C4 A'!AI$1507","v":0},{"$f":" 'DL - C4 A'!AJ$1507","v":0},{"$f":" 'DL - C4 A'!AK$1507","v":0},{"$f":" 'DL - C4 A'!AL$1507","v":0},{"$f":" 'DL - C4 A'!AM$1507","v":0},{"$f":" 'DL - C4 A'!AN$1507","v":0},{"$f":" 'DL - C4 A'!AO$1507","v":0},{"$f":" 'DL - C4 A'!AP$1507","v":0},{"$f":" 'DL - C4 A'!AQ$1507","v":0},{"$f":" 'DL - C4 A'!AR$1507","v":0},{"$f":" 'DL - C4 A'!AS$1507","v":0},{"$f":" 'DL - C4 A'!AT$1507","v":0},{"$f":" 'DL - C4 A'!AU$1507","v":0},{"$f":" 'DL - C4 A'!AV$1507","v":0},{"$f":" 'DL - C4 A'!AW$1507","v":0},{"$f":" 'DL - C4 A'!AX$1507","v":0},{"$f":" 'DL - C4 A'!AY$1507","v":0},{"$f":" 'DL - C4 A'!AZ$1507","v":0},{"$f":" 'DL - C4 A'!BA$1507","v":0},{"$f":" 'DL - C4 A'!BB$1507","v":0},{"$f":" 'DL - C4 A'!BC$1507","v":0},{"$f":" 'DL - C4 A'!BD$1507","v":0},{"$f":" 'DL - C4 A'!BE$1507","v":0},{"$f":" 'DL - C4 A'!BF$1507","v":0},{"$f":" 'DL - C4 A'!BG$1507","v":0},{"$f":" 'DL - C4 A'!BH$1507","v":0},{"$f":" 'DL - C4 A'!BI$1507","v":0},{"$f":" 'DL - C4 A'!BJ$1507","v":0},{"$f":" 'DL - C4 A'!BK$1507","v":0},{"$f":" 'DL - C4 A'!BL$1507","v":0},{"$f":" 'DL - C4 A'!BM$1507","v":0},{"$f":" 'DL - C4 A'!BN$1507","v":0},{"$f":" 'DL - C4 A'!BO$1507","v":0},{"$f":" 'DL - C4 A'!BP$1507","v":0},{"$f":" 'DL - C4 A'!BQ$1507","v":0},{"$f":" 'DL - C4 A'!BR$1507","v":0},{"$f":" 'DL - C4 A'!BS$1507","v":0},{"$f":" 'DL - C4 A'!BT$1507","v":0},{"$f":" 'DL - C4 A'!BU$1507","v":0},{"$f":" 'DL - C4 A'!BV$1507","v":0},{"$f":" 'DL - C4 A'!BW$1507","v":0},{"$f":" 'DL - C4 A'!BX$1507","v":0},{"$f":" 'DL - C4 A'!BY$1507","v":0},{"$f":" 'DL - C4 A'!BZ$1507","v":0},{"$f":" 'DL - C4 A'!CA$1507","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$1508","v":"Depreciation - capex addition - 01 Apr 98 - real - ES"},{"$f":" 'DL - C4 A'!F$1508","v":0},{"$f":" 'DL - C4 A'!G$1508","v":0},{"$f":" 'DL - C4 A'!H$1508","v":0},{"$f":" 'DL - C4 A'!I$1508","v":"GBP m"},{"$f":" 'DL - C4 A'!J$1508","v":0},{"$f":" 'DL - C4 A'!K$1508","v":0},{"$f":" 'DL - C4 A'!L$1508","v":0},{"$f":" 'DL - C4 A'!M$1508","v":0},{"$f":" 'DL - C4 A'!N$1508","v":0},{"$f":" 'DL - C4 A'!O$1508","v":0},{"$f":" 'DL - C4 A'!P$1508","v":0},{"$f":" 'DL - C4 A'!Q$1508","v":0},{"$f":" 'DL - C4 A'!R$1508","v":0},{"$f":" 'DL - C4 A'!S$1508","v":0},{"$f":" 'DL - C4 A'!T$1508","v":0},{"$f":" 'DL - C4 A'!U$1508","v":0},{"$f":" 'DL - C4 A'!V$1508","v":0},{"$f":" 'DL - C4 A'!W$1508","v":0},{"$f":" 'DL - C4 A'!X$1508","v":0},{"$f":" 'DL - C4 A'!Y$1508","v":0},{"$f":" 'DL - C4 A'!Z$1508","v":0},{"$f":" 'DL - C4 A'!AA$1508","v":0},{"$f":" 'DL - C4 A'!AB$1508","v":0},{"$f":" 'DL - C4 A'!AC$1508","v":0},{"$f":" 'DL - C4 A'!AD$1508","v":0},{"$f":" 'DL - C4 A'!AE$1508","v":0},{"$f":" 'DL - C4 A'!AF$1508","v":0},{"$f":" 'DL - C4 A'!AG$1508","v":0},{"$f":" 'DL - C4 A'!AH$1508","v":0},{"$f":" 'DL - C4 A'!AI$1508","v":0},{"$f":" 'DL - C4 A'!AJ$1508","v":0},{"$f":" 'DL - C4 A'!AK$1508","v":0},{"$f":" 'DL - C4 A'!AL$1508","v":0},{"$f":" 'DL - C4 A'!AM$1508","v":0},{"$f":" 'DL - C4 A'!AN$1508","v":0},{"$f":" 'DL - C4 A'!AO$1508","v":0},{"$f":" 'DL - C4 A'!AP$1508","v":0},{"$f":" 'DL - C4 A'!AQ$1508","v":0},{"$f":" 'DL - C4 A'!AR$1508","v":0},{"$f":" 'DL - C4 A'!AS$1508","v":0},{"$f":" 'DL - C4 A'!AT$1508","v":0},{"$f":" 'DL - C4 A'!AU$1508","v":0},{"$f":" 'DL - C4 A'!AV$1508","v":0},{"$f":" 'DL - C4 A'!AW$1508","v":0},{"$f":" 'DL - C4 A'!AX$1508","v":0},{"$f":" 'DL - C4 A'!AY$1508","v":0},{"$f":" 'DL - C4 A'!AZ$1508","v":0},{"$f":" 'DL - C4 A'!BA$1508","v":0},{"$f":" 'DL - C4 A'!BB$1508","v":0},{"$f":" 'DL - C4 A'!BC$1508","v":0},{"$f":" 'DL - C4 A'!BD$1508","v":0},{"$f":" 'DL - C4 A'!BE$1508","v":0},{"$f":" 'DL - C4 A'!BF$1508","v":0},{"$f":" 'DL - C4 A'!BG$1508","v":0},{"$f":" 'DL - C4 A'!BH$1508","v":0},{"$f":" 'DL - C4 A'!BI$1508","v":0},{"$f":" 'DL - C4 A'!BJ$1508","v":0},{"$f":" 'DL - C4 A'!BK$1508","v":0},{"$f":" 'DL - C4 A'!BL$1508","v":0},{"$f":" 'DL - C4 A'!BM$1508","v":0},{"$f":" 'DL - C4 A'!BN$1508","v":0},{"$f":" 'DL - C4 A'!BO$1508","v":0},{"$f":" 'DL - C4 A'!BP$1508","v":0},{"$f":" 'DL - C4 A'!BQ$1508","v":0},{"$f":" 'DL - C4 A'!BR$1508","v":0},{"$f":" 'DL - C4 A'!BS$1508","v":0},{"$f":" 'DL - C4 A'!BT$1508","v":0},{"$f":" 'DL - C4 A'!BU$1508","v":0},{"$f":" 'DL - C4 A'!BV$1508","v":0},{"$f":" 'DL - C4 A'!BW$1508","v":0},{"$f":" 'DL - C4 A'!BX$1508","v":0},{"$f":" 'DL - C4 A'!BY$1508","v":0},{"$f":" 'DL - C4 A'!BZ$1508","v":0},{"$f":" 'DL - C4 A'!CA$1508","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$1509","v":"Depreciation - capex addition - 01 Apr 99 - real - ES"},{"$f":" 'DL - C4 A'!F$1509","v":0},{"$f":" 'DL - C4 A'!G$1509","v":0},{"$f":" 'DL - C4 A'!H$1509","v":0},{"$f":" 'DL - C4 A'!I$1509","v":"GBP m"},{"$f":" 'DL - C4 A'!J$1509","v":0},{"$f":" 'DL - C4 A'!K$1509","v":0},{"$f":" 'DL - C4 A'!L$1509","v":0},{"$f":" 'DL - C4 A'!M$1509","v":0},{"$f":" 'DL - C4 A'!N$1509","v":0},{"$f":" 'DL - C4 A'!O$1509","v":0},{"$f":" 'DL - C4 A'!P$1509","v":0},{"$f":" 'DL - C4 A'!Q$1509","v":0},{"$f":" 'DL - C4 A'!R$1509","v":0},{"$f":" 'DL - C4 A'!S$1509","v":0},{"$f":" 'DL - C4 A'!T$1509","v":0},{"$f":" 'DL - C4 A'!U$1509","v":0},{"$f":" 'DL - C4 A'!V$1509","v":0},{"$f":" 'DL - C4 A'!W$1509","v":0},{"$f":" 'DL - C4 A'!X$1509","v":0},{"$f":" 'DL - C4 A'!Y$1509","v":0},{"$f":" 'DL - C4 A'!Z$1509","v":0},{"$f":" 'DL - C4 A'!AA$1509","v":0},{"$f":" 'DL - C4 A'!AB$1509","v":0},{"$f":" 'DL - C4 A'!AC$1509","v":0},{"$f":" 'DL - C4 A'!AD$1509","v":0},{"$f":" 'DL - C4 A'!AE$1509","v":0},{"$f":" 'DL - C4 A'!AF$1509","v":0},{"$f":" 'DL - C4 A'!AG$1509","v":0},{"$f":" 'DL - C4 A'!AH$1509","v":0},{"$f":" 'DL - C4 A'!AI$1509","v":0},{"$f":" 'DL - C4 A'!AJ$1509","v":0},{"$f":" 'DL - C4 A'!AK$1509","v":0},{"$f":" 'DL - C4 A'!AL$1509","v":0},{"$f":" 'DL - C4 A'!AM$1509","v":0},{"$f":" 'DL - C4 A'!AN$1509","v":0},{"$f":" 'DL - C4 A'!AO$1509","v":0},{"$f":" 'DL - C4 A'!AP$1509","v":0},{"$f":" 'DL - C4 A'!AQ$1509","v":0},{"$f":" 'DL - C4 A'!AR$1509","v":0},{"$f":" 'DL - C4 A'!AS$1509","v":0},{"$f":" 'DL - C4 A'!AT$1509","v":0},{"$f":" 'DL - C4 A'!AU$1509","v":0},{"$f":" 'DL - C4 A'!AV$1509","v":0},{"$f":" 'DL - C4 A'!AW$1509","v":0},{"$f":" 'DL - C4 A'!AX$1509","v":0},{"$f":" 'DL - C4 A'!AY$1509","v":0},{"$f":" 'DL - C4 A'!AZ$1509","v":0},{"$f":" 'DL - C4 A'!BA$1509","v":0},{"$f":" 'DL - C4 A'!BB$1509","v":0},{"$f":" 'DL - C4 A'!BC$1509","v":0},{"$f":" 'DL - C4 A'!BD$1509","v":0},{"$f":" 'DL - C4 A'!BE$1509","v":0},{"$f":" 'DL - C4 A'!BF$1509","v":0},{"$f":" 'DL - C4 A'!BG$1509","v":0},{"$f":" 'DL - C4 A'!BH$1509","v":0},{"$f":" 'DL - C4 A'!BI$1509","v":0},{"$f":" 'DL - C4 A'!BJ$1509","v":0},{"$f":" 'DL - C4 A'!BK$1509","v":0},{"$f":" 'DL - C4 A'!BL$1509","v":0},{"$f":" 'DL - C4 A'!BM$1509","v":0},{"$f":" 'DL - C4 A'!BN$1509","v":0},{"$f":" 'DL - C4 A'!BO$1509","v":0},{"$f":" 'DL - C4 A'!BP$1509","v":0},{"$f":" 'DL - C4 A'!BQ$1509","v":0},{"$f":" 'DL - C4 A'!BR$1509","v":0},{"$f":" 'DL - C4 A'!BS$1509","v":0},{"$f":" 'DL - C4 A'!BT$1509","v":0},{"$f":" 'DL - C4 A'!BU$1509","v":0},{"$f":" 'DL - C4 A'!BV$1509","v":0},{"$f":" 'DL - C4 A'!BW$1509","v":0},{"$f":" 'DL - C4 A'!BX$1509","v":0},{"$f":" 'DL - C4 A'!BY$1509","v":0},{"$f":" 'DL - C4 A'!BZ$1509","v":0},{"$f":" 'DL - C4 A'!CA$1509","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$1510","v":"Depreciation - capex addition - 01 Apr 00 - real - ES"},{"$f":" 'DL - C4 A'!F$1510","v":0},{"$f":" 'DL - C4 A'!G$1510","v":0},{"$f":" 'DL - C4 A'!H$1510","v":0},{"$f":" 'DL - C4 A'!I$1510","v":"GBP m"},{"$f":" 'DL - C4 A'!J$1510","v":0},{"$f":" 'DL - C4 A'!K$1510","v":0},{"$f":" 'DL - C4 A'!L$1510","v":0},{"$f":" 'DL - C4 A'!M$1510","v":0},{"$f":" 'DL - C4 A'!N$1510","v":0},{"$f":" 'DL - C4 A'!O$1510","v":0},{"$f":" 'DL - C4 A'!P$1510","v":0},{"$f":" 'DL - C4 A'!Q$1510","v":0},{"$f":" 'DL - C4 A'!R$1510","v":0},{"$f":" 'DL - C4 A'!S$1510","v":0},{"$f":" 'DL - C4 A'!T$1510","v":0},{"$f":" 'DL - C4 A'!U$1510","v":0},{"$f":" 'DL - C4 A'!V$1510","v":0},{"$f":" 'DL - C4 A'!W$1510","v":0},{"$f":" 'DL - C4 A'!X$1510","v":0},{"$f":" 'DL - C4 A'!Y$1510","v":0},{"$f":" 'DL - C4 A'!Z$1510","v":0},{"$f":" 'DL - C4 A'!AA$1510","v":0},{"$f":" 'DL - C4 A'!AB$1510","v":0},{"$f":" 'DL - C4 A'!AC$1510","v":0},{"$f":" 'DL - C4 A'!AD$1510","v":0},{"$f":" 'DL - C4 A'!AE$1510","v":0},{"$f":" 'DL - C4 A'!AF$1510","v":0},{"$f":" 'DL - C4 A'!AG$1510","v":0},{"$f":" 'DL - C4 A'!AH$1510","v":0},{"$f":" 'DL - C4 A'!AI$1510","v":0},{"$f":" 'DL - C4 A'!AJ$1510","v":0},{"$f":" 'DL - C4 A'!AK$1510","v":0},{"$f":" 'DL - C4 A'!AL$1510","v":0},{"$f":" 'DL - C4 A'!AM$1510","v":0},{"$f":" 'DL - C4 A'!AN$1510","v":0},{"$f":" 'DL - C4 A'!AO$1510","v":0},{"$f":" 'DL - C4 A'!AP$1510","v":0},{"$f":" 'DL - C4 A'!AQ$1510","v":0},{"$f":" 'DL - C4 A'!AR$1510","v":0},{"$f":" 'DL - C4 A'!AS$1510","v":0},{"$f":" 'DL - C4 A'!AT$1510","v":0},{"$f":" 'DL - C4 A'!AU$1510","v":0},{"$f":" 'DL - C4 A'!AV$1510","v":0},{"$f":" 'DL - C4 A'!AW$1510","v":0},{"$f":" 'DL - C4 A'!AX$1510","v":0},{"$f":" 'DL - C4 A'!AY$1510","v":0},{"$f":" 'DL - C4 A'!AZ$1510","v":0},{"$f":" 'DL - C4 A'!BA$1510","v":0},{"$f":" 'DL - C4 A'!BB$1510","v":0},{"$f":" 'DL - C4 A'!BC$1510","v":0},{"$f":" 'DL - C4 A'!BD$1510","v":0},{"$f":" 'DL - C4 A'!BE$1510","v":0},{"$f":" 'DL - C4 A'!BF$1510","v":0},{"$f":" 'DL - C4 A'!BG$1510","v":0},{"$f":" 'DL - C4 A'!BH$1510","v":0},{"$f":" 'DL - C4 A'!BI$1510","v":0},{"$f":" 'DL - C4 A'!BJ$1510","v":0},{"$f":" 'DL - C4 A'!BK$1510","v":0},{"$f":" 'DL - C4 A'!BL$1510","v":0},{"$f":" 'DL - C4 A'!BM$1510","v":0},{"$f":" 'DL - C4 A'!BN$1510","v":0},{"$f":" 'DL - C4 A'!BO$1510","v":0},{"$f":" 'DL - C4 A'!BP$1510","v":0},{"$f":" 'DL - C4 A'!BQ$1510","v":0},{"$f":" 'DL - C4 A'!BR$1510","v":0},{"$f":" 'DL - C4 A'!BS$1510","v":0},{"$f":" 'DL - C4 A'!BT$1510","v":0},{"$f":" 'DL - C4 A'!BU$1510","v":0},{"$f":" 'DL - C4 A'!BV$1510","v":0},{"$f":" 'DL - C4 A'!BW$1510","v":0},{"$f":" 'DL - C4 A'!BX$1510","v":0},{"$f":" 'DL - C4 A'!BY$1510","v":0},{"$f":" 'DL - C4 A'!BZ$1510","v":0},{"$f":" 'DL - C4 A'!CA$1510","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$1511","v":"Depreciation - capex addition - 01 Apr 01 - real - ES"},{"$f":" 'DL - C4 A'!F$1511","v":0},{"$f":" 'DL - C4 A'!G$1511","v":0},{"$f":" 'DL - C4 A'!H$1511","v":0},{"$f":" 'DL - C4 A'!I$1511","v":"GBP m"},{"$f":" 'DL - C4 A'!J$1511","v":0},{"$f":" 'DL - C4 A'!K$1511","v":0},{"$f":" 'DL - C4 A'!L$1511","v":0},{"$f":" 'DL - C4 A'!M$1511","v":0},{"$f":" 'DL - C4 A'!N$1511","v":0},{"$f":" 'DL - C4 A'!O$1511","v":0},{"$f":" 'DL - C4 A'!P$1511","v":0},{"$f":" 'DL - C4 A'!Q$1511","v":0},{"$f":" 'DL - C4 A'!R$1511","v":0},{"$f":" 'DL - C4 A'!S$1511","v":0},{"$f":" 'DL - C4 A'!T$1511","v":0},{"$f":" 'DL - C4 A'!U$1511","v":0},{"$f":" 'DL - C4 A'!V$1511","v":0},{"$f":" 'DL - C4 A'!W$1511","v":0},{"$f":" 'DL - C4 A'!X$1511","v":0},{"$f":" 'DL - C4 A'!Y$1511","v":0},{"$f":" 'DL - C4 A'!Z$1511","v":0},{"$f":" 'DL - C4 A'!AA$1511","v":0},{"$f":" 'DL - C4 A'!AB$1511","v":0},{"$f":" 'DL - C4 A'!AC$1511","v":0},{"$f":" 'DL - C4 A'!AD$1511","v":0},{"$f":" 'DL - C4 A'!AE$1511","v":0},{"$f":" 'DL - C4 A'!AF$1511","v":0},{"$f":" 'DL - C4 A'!AG$1511","v":0},{"$f":" 'DL - C4 A'!AH$1511","v":0},{"$f":" 'DL - C4 A'!AI$1511","v":0},{"$f":" 'DL - C4 A'!AJ$1511","v":0},{"$f":" 'DL - C4 A'!AK$1511","v":0},{"$f":" 'DL - C4 A'!AL$1511","v":0},{"$f":" 'DL - C4 A'!AM$1511","v":0},{"$f":" 'DL - C4 A'!AN$1511","v":0},{"$f":" 'DL - C4 A'!AO$1511","v":0},{"$f":" 'DL - C4 A'!AP$1511","v":0},{"$f":" 'DL - C4 A'!AQ$1511","v":0},{"$f":" 'DL - C4 A'!AR$1511","v":0},{"$f":" 'DL - C4 A'!AS$1511","v":0},{"$f":" 'DL - C4 A'!AT$1511","v":0},{"$f":" 'DL - C4 A'!AU$1511","v":0},{"$f":" 'DL - C4 A'!AV$1511","v":0},{"$f":" 'DL - C4 A'!AW$1511","v":0},{"$f":" 'DL - C4 A'!AX$1511","v":0},{"$f":" 'DL - C4 A'!AY$1511","v":0},{"$f":" 'DL - C4 A'!AZ$1511","v":0},{"$f":" 'DL - C4 A'!BA$1511","v":0},{"$f":" 'DL - C4 A'!BB$1511","v":0},{"$f":" 'DL - C4 A'!BC$1511","v":0},{"$f":" 'DL - C4 A'!BD$1511","v":0},{"$f":" 'DL - C4 A'!BE$1511","v":0},{"$f":" 'DL - C4 A'!BF$1511","v":0},{"$f":" 'DL - C4 A'!BG$1511","v":0},{"$f":" 'DL - C4 A'!BH$1511","v":0},{"$f":" 'DL - C4 A'!BI$1511","v":0},{"$f":" 'DL - C4 A'!BJ$1511","v":0},{"$f":" 'DL - C4 A'!BK$1511","v":0},{"$f":" 'DL - C4 A'!BL$1511","v":0},{"$f":" 'DL - C4 A'!BM$1511","v":0},{"$f":" 'DL - C4 A'!BN$1511","v":0},{"$f":" 'DL - C4 A'!BO$1511","v":0},{"$f":" 'DL - C4 A'!BP$1511","v":0},{"$f":" 'DL - C4 A'!BQ$1511","v":0},{"$f":" 'DL - C4 A'!BR$1511","v":0},{"$f":" 'DL - C4 A'!BS$1511","v":0},{"$f":" 'DL - C4 A'!BT$1511","v":0},{"$f":" 'DL - C4 A'!BU$1511","v":0},{"$f":" 'DL - C4 A'!BV$1511","v":0},{"$f":" 'DL - C4 A'!BW$1511","v":0},{"$f":" 'DL - C4 A'!BX$1511","v":0},{"$f":" 'DL - C4 A'!BY$1511","v":0},{"$f":" 'DL - C4 A'!BZ$1511","v":0},{"$f":" 'DL - C4 A'!CA$1511","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$1512","v":"Depreciation - capex addition - 01 Apr 02 - real - ES"},{"$f":" 'DL - C4 A'!F$1512","v":0},{"$f":" 'DL - C4 A'!G$1512","v":0},{"$f":" 'DL - C4 A'!H$1512","v":0},{"$f":" 'DL - C4 A'!I$1512","v":"GBP m"},{"$f":" 'DL - C4 A'!J$1512","v":0},{"$f":" 'DL - C4 A'!K$1512","v":0},{"$f":" 'DL - C4 A'!L$1512","v":0},{"$f":" 'DL - C4 A'!M$1512","v":0},{"$f":" 'DL - C4 A'!N$1512","v":0},{"$f":" 'DL - C4 A'!O$1512","v":0},{"$f":" 'DL - C4 A'!P$1512","v":0},{"$f":" 'DL - C4 A'!Q$1512","v":0},{"$f":" 'DL - C4 A'!R$1512","v":0},{"$f":" 'DL - C4 A'!S$1512","v":0},{"$f":" 'DL - C4 A'!T$1512","v":0},{"$f":" 'DL - C4 A'!U$1512","v":0},{"$f":" 'DL - C4 A'!V$1512","v":0},{"$f":" 'DL - C4 A'!W$1512","v":0},{"$f":" 'DL - C4 A'!X$1512","v":0},{"$f":" 'DL - C4 A'!Y$1512","v":0},{"$f":" 'DL - C4 A'!Z$1512","v":0},{"$f":" 'DL - C4 A'!AA$1512","v":0},{"$f":" 'DL - C4 A'!AB$1512","v":0},{"$f":" 'DL - C4 A'!AC$1512","v":0},{"$f":" 'DL - C4 A'!AD$1512","v":0},{"$f":" 'DL - C4 A'!AE$1512","v":0},{"$f":" 'DL - C4 A'!AF$1512","v":0},{"$f":" 'DL - C4 A'!AG$1512","v":0},{"$f":" 'DL - C4 A'!AH$1512","v":0},{"$f":" 'DL - C4 A'!AI$1512","v":0},{"$f":" 'DL - C4 A'!AJ$1512","v":0},{"$f":" 'DL - C4 A'!AK$1512","v":0},{"$f":" 'DL - C4 A'!AL$1512","v":0},{"$f":" 'DL - C4 A'!AM$1512","v":0},{"$f":" 'DL - C4 A'!AN$1512","v":0},{"$f":" 'DL - C4 A'!AO$1512","v":0},{"$f":" 'DL - C4 A'!AP$1512","v":0},{"$f":" 'DL - C4 A'!AQ$1512","v":0},{"$f":" 'DL - C4 A'!AR$1512","v":0},{"$f":" 'DL - C4 A'!AS$1512","v":0},{"$f":" 'DL - C4 A'!AT$1512","v":0},{"$f":" 'DL - C4 A'!AU$1512","v":0},{"$f":" 'DL - C4 A'!AV$1512","v":0},{"$f":" 'DL - C4 A'!AW$1512","v":0},{"$f":" 'DL - C4 A'!AX$1512","v":0},{"$f":" 'DL - C4 A'!AY$1512","v":0},{"$f":" 'DL - C4 A'!AZ$1512","v":0},{"$f":" 'DL - C4 A'!BA$1512","v":0},{"$f":" 'DL - C4 A'!BB$1512","v":0},{"$f":" 'DL - C4 A'!BC$1512","v":0},{"$f":" 'DL - C4 A'!BD$1512","v":0},{"$f":" 'DL - C4 A'!BE$1512","v":0},{"$f":" 'DL - C4 A'!BF$1512","v":0},{"$f":" 'DL - C4 A'!BG$1512","v":0},{"$f":" 'DL - C4 A'!BH$1512","v":0},{"$f":" 'DL - C4 A'!BI$1512","v":0},{"$f":" 'DL - C4 A'!BJ$1512","v":0},{"$f":" 'DL - C4 A'!BK$1512","v":0},{"$f":" 'DL - C4 A'!BL$1512","v":0},{"$f":" 'DL - C4 A'!BM$1512","v":0},{"$f":" 'DL - C4 A'!BN$1512","v":0},{"$f":" 'DL - C4 A'!BO$1512","v":0},{"$f":" 'DL - C4 A'!BP$1512","v":0},{"$f":" 'DL - C4 A'!BQ$1512","v":0},{"$f":" 'DL - C4 A'!BR$1512","v":0},{"$f":" 'DL - C4 A'!BS$1512","v":0},{"$f":" 'DL - C4 A'!BT$1512","v":0},{"$f":" 'DL - C4 A'!BU$1512","v":0},{"$f":" 'DL - C4 A'!BV$1512","v":0},{"$f":" 'DL - C4 A'!BW$1512","v":0},{"$f":" 'DL - C4 A'!BX$1512","v":0},{"$f":" 'DL - C4 A'!BY$1512","v":0},{"$f":" 'DL - C4 A'!BZ$1512","v":0},{"$f":" 'DL - C4 A'!CA$1512","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$1513","v":"Depreciation - capex addition - 01 Apr 03 - real - ES"},{"$f":" 'DL - C4 A'!F$1513","v":0},{"$f":" 'DL - C4 A'!G$1513","v":0},{"$f":" 'DL - C4 A'!H$1513","v":0},{"$f":" 'DL - C4 A'!I$1513","v":"GBP m"},{"$f":" 'DL - C4 A'!J$1513","v":0},{"$f":" 'DL - C4 A'!K$1513","v":0},{"$f":" 'DL - C4 A'!L$1513","v":0},{"$f":" 'DL - C4 A'!M$1513","v":0},{"$f":" 'DL - C4 A'!N$1513","v":0},{"$f":" 'DL - C4 A'!O$1513","v":0},{"$f":" 'DL - C4 A'!P$1513","v":0},{"$f":" 'DL - C4 A'!Q$1513","v":0},{"$f":" 'DL - C4 A'!R$1513","v":0},{"$f":" 'DL - C4 A'!S$1513","v":0},{"$f":" 'DL - C4 A'!T$1513","v":0},{"$f":" 'DL - C4 A'!U$1513","v":0},{"$f":" 'DL - C4 A'!V$1513","v":0},{"$f":" 'DL - C4 A'!W$1513","v":0},{"$f":" 'DL - C4 A'!X$1513","v":0},{"$f":" 'DL - C4 A'!Y$1513","v":0},{"$f":" 'DL - C4 A'!Z$1513","v":0},{"$f":" 'DL - C4 A'!AA$1513","v":0},{"$f":" 'DL - C4 A'!AB$1513","v":0},{"$f":" 'DL - C4 A'!AC$1513","v":0},{"$f":" 'DL - C4 A'!AD$1513","v":0},{"$f":" 'DL - C4 A'!AE$1513","v":0},{"$f":" 'DL - C4 A'!AF$1513","v":0},{"$f":" 'DL - C4 A'!AG$1513","v":0},{"$f":" 'DL - C4 A'!AH$1513","v":0},{"$f":" 'DL - C4 A'!AI$1513","v":0},{"$f":" 'DL - C4 A'!AJ$1513","v":0},{"$f":" 'DL - C4 A'!AK$1513","v":0},{"$f":" 'DL - C4 A'!AL$1513","v":0},{"$f":" 'DL - C4 A'!AM$1513","v":0},{"$f":" 'DL - C4 A'!AN$1513","v":0},{"$f":" 'DL - C4 A'!AO$1513","v":0},{"$f":" 'DL - C4 A'!AP$1513","v":0},{"$f":" 'DL - C4 A'!AQ$1513","v":0},{"$f":" 'DL - C4 A'!AR$1513","v":0},{"$f":" 'DL - C4 A'!AS$1513","v":0},{"$f":" 'DL - C4 A'!AT$1513","v":0},{"$f":" 'DL - C4 A'!AU$1513","v":0},{"$f":" 'DL - C4 A'!AV$1513","v":0},{"$f":" 'DL - C4 A'!AW$1513","v":0},{"$f":" 'DL - C4 A'!AX$1513","v":0},{"$f":" 'DL - C4 A'!AY$1513","v":0},{"$f":" 'DL - C4 A'!AZ$1513","v":0},{"$f":" 'DL - C4 A'!BA$1513","v":0},{"$f":" 'DL - C4 A'!BB$1513","v":0},{"$f":" 'DL - C4 A'!BC$1513","v":0},{"$f":" 'DL - C4 A'!BD$1513","v":0},{"$f":" 'DL - C4 A'!BE$1513","v":0},{"$f":" 'DL - C4 A'!BF$1513","v":0},{"$f":" 'DL - C4 A'!BG$1513","v":0},{"$f":" 'DL - C4 A'!BH$1513","v":0},{"$f":" 'DL - C4 A'!BI$1513","v":0},{"$f":" 'DL - C4 A'!BJ$1513","v":0},{"$f":" 'DL - C4 A'!BK$1513","v":0},{"$f":" 'DL - C4 A'!BL$1513","v":0},{"$f":" 'DL - C4 A'!BM$1513","v":0},{"$f":" 'DL - C4 A'!BN$1513","v":0},{"$f":" 'DL - C4 A'!BO$1513","v":0},{"$f":" 'DL - C4 A'!BP$1513","v":0},{"$f":" 'DL - C4 A'!BQ$1513","v":0},{"$f":" 'DL - C4 A'!BR$1513","v":0},{"$f":" 'DL - C4 A'!BS$1513","v":0},{"$f":" 'DL - C4 A'!BT$1513","v":0},{"$f":" 'DL - C4 A'!BU$1513","v":0},{"$f":" 'DL - C4 A'!BV$1513","v":0},{"$f":" 'DL - C4 A'!BW$1513","v":0},{"$f":" 'DL - C4 A'!BX$1513","v":0},{"$f":" 'DL - C4 A'!BY$1513","v":0},{"$f":" 'DL - C4 A'!BZ$1513","v":0},{"$f":" 'DL - C4 A'!CA$1513","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$1514","v":"Depreciation - capex addition - 01 Apr 04 - real - ES"},{"$f":" 'DL - C4 A'!F$1514","v":0},{"$f":" 'DL - C4 A'!G$1514","v":0},{"$f":" 'DL - C4 A'!H$1514","v":0},{"$f":" 'DL - C4 A'!I$1514","v":"GBP m"},{"$f":" 'DL - C4 A'!J$1514","v":0},{"$f":" 'DL - C4 A'!K$1514","v":0},{"$f":" 'DL - C4 A'!L$1514","v":0},{"$f":" 'DL - C4 A'!M$1514","v":0},{"$f":" 'DL - C4 A'!N$1514","v":0},{"$f":" 'DL - C4 A'!O$1514","v":0},{"$f":" 'DL - C4 A'!P$1514","v":0},{"$f":" 'DL - C4 A'!Q$1514","v":0},{"$f":" 'DL - C4 A'!R$1514","v":0},{"$f":" 'DL - C4 A'!S$1514","v":0},{"$f":" 'DL - C4 A'!T$1514","v":0},{"$f":" 'DL - C4 A'!U$1514","v":0},{"$f":" 'DL - C4 A'!V$1514","v":0},{"$f":" 'DL - C4 A'!W$1514","v":0},{"$f":" 'DL - C4 A'!X$1514","v":0},{"$f":" 'DL - C4 A'!Y$1514","v":0},{"$f":" 'DL - C4 A'!Z$1514","v":0},{"$f":" 'DL - C4 A'!AA$1514","v":0},{"$f":" 'DL - C4 A'!AB$1514","v":0},{"$f":" 'DL - C4 A'!AC$1514","v":0},{"$f":" 'DL - C4 A'!AD$1514","v":0},{"$f":" 'DL - C4 A'!AE$1514","v":0},{"$f":" 'DL - C4 A'!AF$1514","v":0},{"$f":" 'DL - C4 A'!AG$1514","v":0},{"$f":" 'DL - C4 A'!AH$1514","v":0},{"$f":" 'DL - C4 A'!AI$1514","v":0},{"$f":" 'DL - C4 A'!AJ$1514","v":0},{"$f":" 'DL - C4 A'!AK$1514","v":0},{"$f":" 'DL - C4 A'!AL$1514","v":0},{"$f":" 'DL - C4 A'!AM$1514","v":0},{"$f":" 'DL - C4 A'!AN$1514","v":0},{"$f":" 'DL - C4 A'!AO$1514","v":0},{"$f":" 'DL - C4 A'!AP$1514","v":0},{"$f":" 'DL - C4 A'!AQ$1514","v":0},{"$f":" 'DL - C4 A'!AR$1514","v":0},{"$f":" 'DL - C4 A'!AS$1514","v":0},{"$f":" 'DL - C4 A'!AT$1514","v":0},{"$f":" 'DL - C4 A'!AU$1514","v":0},{"$f":" 'DL - C4 A'!AV$1514","v":0},{"$f":" 'DL - C4 A'!AW$1514","v":0},{"$f":" 'DL - C4 A'!AX$1514","v":0},{"$f":" 'DL - C4 A'!AY$1514","v":0},{"$f":" 'DL - C4 A'!AZ$1514","v":0},{"$f":" 'DL - C4 A'!BA$1514","v":0},{"$f":" 'DL - C4 A'!BB$1514","v":0},{"$f":" 'DL - C4 A'!BC$1514","v":0},{"$f":" 'DL - C4 A'!BD$1514","v":0},{"$f":" 'DL - C4 A'!BE$1514","v":0},{"$f":" 'DL - C4 A'!BF$1514","v":0},{"$f":" 'DL - C4 A'!BG$1514","v":0},{"$f":" 'DL - C4 A'!BH$1514","v":0},{"$f":" 'DL - C4 A'!BI$1514","v":0},{"$f":" 'DL - C4 A'!BJ$1514","v":0},{"$f":" 'DL - C4 A'!BK$1514","v":0},{"$f":" 'DL - C4 A'!BL$1514","v":0},{"$f":" 'DL - C4 A'!BM$1514","v":0},{"$f":" 'DL - C4 A'!BN$1514","v":0},{"$f":" 'DL - C4 A'!BO$1514","v":0},{"$f":" 'DL - C4 A'!BP$1514","v":0},{"$f":" 'DL - C4 A'!BQ$1514","v":0},{"$f":" 'DL - C4 A'!BR$1514","v":0},{"$f":" 'DL - C4 A'!BS$1514","v":0},{"$f":" 'DL - C4 A'!BT$1514","v":0},{"$f":" 'DL - C4 A'!BU$1514","v":0},{"$f":" 'DL - C4 A'!BV$1514","v":0},{"$f":" 'DL - C4 A'!BW$1514","v":0},{"$f":" 'DL - C4 A'!BX$1514","v":0},{"$f":" 'DL - C4 A'!BY$1514","v":0},{"$f":" 'DL - C4 A'!BZ$1514","v":0},{"$f":" 'DL - C4 A'!CA$1514","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$1515","v":"Depreciation - capex addition - 01 Apr 05 - real - ES"},{"$f":" 'DL - C4 A'!F$1515","v":0},{"$f":" 'DL - C4 A'!G$1515","v":0},{"$f":" 'DL - C4 A'!H$1515","v":0},{"$f":" 'DL - C4 A'!I$1515","v":"GBP m"},{"$f":" 'DL - C4 A'!J$1515","v":0},{"$f":" 'DL - C4 A'!K$1515","v":0},{"$f":" 'DL - C4 A'!L$1515","v":0},{"$f":" 'DL - C4 A'!M$1515","v":0},{"$f":" 'DL - C4 A'!N$1515","v":0},{"$f":" 'DL - C4 A'!O$1515","v":0},{"$f":" 'DL - C4 A'!P$1515","v":0},{"$f":" 'DL - C4 A'!Q$1515","v":0},{"$f":" 'DL - C4 A'!R$1515","v":0},{"$f":" 'DL - C4 A'!S$1515","v":0},{"$f":" 'DL - C4 A'!T$1515","v":0},{"$f":" 'DL - C4 A'!U$1515","v":0},{"$f":" 'DL - C4 A'!V$1515","v":0},{"$f":" 'DL - C4 A'!W$1515","v":0},{"$f":" 'DL - C4 A'!X$1515","v":0},{"$f":" 'DL - C4 A'!Y$1515","v":0},{"$f":" 'DL - C4 A'!Z$1515","v":0},{"$f":" 'DL - C4 A'!AA$1515","v":0},{"$f":" 'DL - C4 A'!AB$1515","v":0},{"$f":" 'DL - C4 A'!AC$1515","v":0},{"$f":" 'DL - C4 A'!AD$1515","v":0},{"$f":" 'DL - C4 A'!AE$1515","v":0},{"$f":" 'DL - C4 A'!AF$1515","v":0},{"$f":" 'DL - C4 A'!AG$1515","v":0},{"$f":" 'DL - C4 A'!AH$1515","v":0},{"$f":" 'DL - C4 A'!AI$1515","v":0},{"$f":" 'DL - C4 A'!AJ$1515","v":0},{"$f":" 'DL - C4 A'!AK$1515","v":0},{"$f":" 'DL - C4 A'!AL$1515","v":0},{"$f":" 'DL - C4 A'!AM$1515","v":0},{"$f":" 'DL - C4 A'!AN$1515","v":0},{"$f":" 'DL - C4 A'!AO$1515","v":0},{"$f":" 'DL - C4 A'!AP$1515","v":0},{"$f":" 'DL - C4 A'!AQ$1515","v":0},{"$f":" 'DL - C4 A'!AR$1515","v":0},{"$f":" 'DL - C4 A'!AS$1515","v":0},{"$f":" 'DL - C4 A'!AT$1515","v":0},{"$f":" 'DL - C4 A'!AU$1515","v":0},{"$f":" 'DL - C4 A'!AV$1515","v":0},{"$f":" 'DL - C4 A'!AW$1515","v":0},{"$f":" 'DL - C4 A'!AX$1515","v":0},{"$f":" 'DL - C4 A'!AY$1515","v":0},{"$f":" 'DL - C4 A'!AZ$1515","v":0},{"$f":" 'DL - C4 A'!BA$1515","v":0},{"$f":" 'DL - C4 A'!BB$1515","v":0},{"$f":" 'DL - C4 A'!BC$1515","v":0},{"$f":" 'DL - C4 A'!BD$1515","v":0},{"$f":" 'DL - C4 A'!BE$1515","v":0},{"$f":" 'DL - C4 A'!BF$1515","v":0},{"$f":" 'DL - C4 A'!BG$1515","v":0},{"$f":" 'DL - C4 A'!BH$1515","v":0},{"$f":" 'DL - C4 A'!BI$1515","v":0},{"$f":" 'DL - C4 A'!BJ$1515","v":0},{"$f":" 'DL - C4 A'!BK$1515","v":0},{"$f":" 'DL - C4 A'!BL$1515","v":0},{"$f":" 'DL - C4 A'!BM$1515","v":0},{"$f":" 'DL - C4 A'!BN$1515","v":0},{"$f":" 'DL - C4 A'!BO$1515","v":0},{"$f":" 'DL - C4 A'!BP$1515","v":0},{"$f":" 'DL - C4 A'!BQ$1515","v":0},{"$f":" 'DL - C4 A'!BR$1515","v":0},{"$f":" 'DL - C4 A'!BS$1515","v":0},{"$f":" 'DL - C4 A'!BT$1515","v":0},{"$f":" 'DL - C4 A'!BU$1515","v":0},{"$f":" 'DL - C4 A'!BV$1515","v":0},{"$f":" 'DL - C4 A'!BW$1515","v":0},{"$f":" 'DL - C4 A'!BX$1515","v":0},{"$f":" 'DL - C4 A'!BY$1515","v":0},{"$f":" 'DL - C4 A'!BZ$1515","v":0},{"$f":" 'DL - C4 A'!CA$1515","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$1516","v":"Depreciation - capex addition - 01 Apr 06 - real - ES"},{"$f":" 'DL - C4 A'!F$1516","v":0},{"$f":" 'DL - C4 A'!G$1516","v":0},{"$f":" 'DL - C4 A'!H$1516","v":0},{"$f":" 'DL - C4 A'!I$1516","v":"GBP m"},{"$f":" 'DL - C4 A'!J$1516","v":0},{"$f":" 'DL - C4 A'!K$1516","v":0},{"$f":" 'DL - C4 A'!L$1516","v":0},{"$f":" 'DL - C4 A'!M$1516","v":0},{"$f":" 'DL - C4 A'!N$1516","v":0},{"$f":" 'DL - C4 A'!O$1516","v":0},{"$f":" 'DL - C4 A'!P$1516","v":0},{"$f":" 'DL - C4 A'!Q$1516","v":0},{"$f":" 'DL - C4 A'!R$1516","v":0},{"$f":" 'DL - C4 A'!S$1516","v":0},{"$f":" 'DL - C4 A'!T$1516","v":0},{"$f":" 'DL - C4 A'!U$1516","v":0},{"$f":" 'DL - C4 A'!V$1516","v":0},{"$f":" 'DL - C4 A'!W$1516","v":0},{"$f":" 'DL - C4 A'!X$1516","v":0},{"$f":" 'DL - C4 A'!Y$1516","v":0},{"$f":" 'DL - C4 A'!Z$1516","v":0},{"$f":" 'DL - C4 A'!AA$1516","v":0},{"$f":" 'DL - C4 A'!AB$1516","v":0},{"$f":" 'DL - C4 A'!AC$1516","v":0},{"$f":" 'DL - C4 A'!AD$1516","v":0},{"$f":" 'DL - C4 A'!AE$1516","v":0},{"$f":" 'DL - C4 A'!AF$1516","v":0},{"$f":" 'DL - C4 A'!AG$1516","v":0},{"$f":" 'DL - C4 A'!AH$1516","v":0},{"$f":" 'DL - C4 A'!AI$1516","v":0},{"$f":" 'DL - C4 A'!AJ$1516","v":0},{"$f":" 'DL - C4 A'!AK$1516","v":0},{"$f":" 'DL - C4 A'!AL$1516","v":0},{"$f":" 'DL - C4 A'!AM$1516","v":0},{"$f":" 'DL - C4 A'!AN$1516","v":0},{"$f":" 'DL - C4 A'!AO$1516","v":0},{"$f":" 'DL - C4 A'!AP$1516","v":0},{"$f":" 'DL - C4 A'!AQ$1516","v":0},{"$f":" 'DL - C4 A'!AR$1516","v":0},{"$f":" 'DL - C4 A'!AS$1516","v":0},{"$f":" 'DL - C4 A'!AT$1516","v":0},{"$f":" 'DL - C4 A'!AU$1516","v":0},{"$f":" 'DL - C4 A'!AV$1516","v":0},{"$f":" 'DL - C4 A'!AW$1516","v":0},{"$f":" 'DL - C4 A'!AX$1516","v":0},{"$f":" 'DL - C4 A'!AY$1516","v":0},{"$f":" 'DL - C4 A'!AZ$1516","v":0},{"$f":" 'DL - C4 A'!BA$1516","v":0},{"$f":" 'DL - C4 A'!BB$1516","v":0},{"$f":" 'DL - C4 A'!BC$1516","v":0},{"$f":" 'DL - C4 A'!BD$1516","v":0},{"$f":" 'DL - C4 A'!BE$1516","v":0},{"$f":" 'DL - C4 A'!BF$1516","v":0},{"$f":" 'DL - C4 A'!BG$1516","v":0},{"$f":" 'DL - C4 A'!BH$1516","v":0},{"$f":" 'DL - C4 A'!BI$1516","v":0},{"$f":" 'DL - C4 A'!BJ$1516","v":0},{"$f":" 'DL - C4 A'!BK$1516","v":0},{"$f":" 'DL - C4 A'!BL$1516","v":0},{"$f":" 'DL - C4 A'!BM$1516","v":0},{"$f":" 'DL - C4 A'!BN$1516","v":0},{"$f":" 'DL - C4 A'!BO$1516","v":0},{"$f":" 'DL - C4 A'!BP$1516","v":0},{"$f":" 'DL - C4 A'!BQ$1516","v":0},{"$f":" 'DL - C4 A'!BR$1516","v":0},{"$f":" 'DL - C4 A'!BS$1516","v":0},{"$f":" 'DL - C4 A'!BT$1516","v":0},{"$f":" 'DL - C4 A'!BU$1516","v":0},{"$f":" 'DL - C4 A'!BV$1516","v":0},{"$f":" 'DL - C4 A'!BW$1516","v":0},{"$f":" 'DL - C4 A'!BX$1516","v":0},{"$f":" 'DL - C4 A'!BY$1516","v":0},{"$f":" 'DL - C4 A'!BZ$1516","v":0},{"$f":" 'DL - C4 A'!CA$1516","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$1517","v":"Depreciation - capex addition - 01 Apr 07 - real - ES"},{"$f":" 'DL - C4 A'!F$1517","v":0},{"$f":" 'DL - C4 A'!G$1517","v":0},{"$f":" 'DL - C4 A'!H$1517","v":0},{"$f":" 'DL - C4 A'!I$1517","v":"GBP m"},{"$f":" 'DL - C4 A'!J$1517","v":0},{"$f":" 'DL - C4 A'!K$1517","v":0},{"$f":" 'DL - C4 A'!L$1517","v":0},{"$f":" 'DL - C4 A'!M$1517","v":0},{"$f":" 'DL - C4 A'!N$1517","v":0},{"$f":" 'DL - C4 A'!O$1517","v":0},{"$f":" 'DL - C4 A'!P$1517","v":0},{"$f":" 'DL - C4 A'!Q$1517","v":0},{"$f":" 'DL - C4 A'!R$1517","v":0},{"$f":" 'DL - C4 A'!S$1517","v":0},{"$f":" 'DL - C4 A'!T$1517","v":0},{"$f":" 'DL - C4 A'!U$1517","v":0},{"$f":" 'DL - C4 A'!V$1517","v":0},{"$f":" 'DL - C4 A'!W$1517","v":0},{"$f":" 'DL - C4 A'!X$1517","v":0},{"$f":" 'DL - C4 A'!Y$1517","v":0},{"$f":" 'DL - C4 A'!Z$1517","v":0},{"$f":" 'DL - C4 A'!AA$1517","v":0},{"$f":" 'DL - C4 A'!AB$1517","v":0},{"$f":" 'DL - C4 A'!AC$1517","v":0},{"$f":" 'DL - C4 A'!AD$1517","v":0},{"$f":" 'DL - C4 A'!AE$1517","v":0},{"$f":" 'DL - C4 A'!AF$1517","v":0},{"$f":" 'DL - C4 A'!AG$1517","v":0},{"$f":" 'DL - C4 A'!AH$1517","v":0},{"$f":" 'DL - C4 A'!AI$1517","v":0},{"$f":" 'DL - C4 A'!AJ$1517","v":0},{"$f":" 'DL - C4 A'!AK$1517","v":0},{"$f":" 'DL - C4 A'!AL$1517","v":0},{"$f":" 'DL - C4 A'!AM$1517","v":0},{"$f":" 'DL - C4 A'!AN$1517","v":0},{"$f":" 'DL - C4 A'!AO$1517","v":0},{"$f":" 'DL - C4 A'!AP$1517","v":0},{"$f":" 'DL - C4 A'!AQ$1517","v":0},{"$f":" 'DL - C4 A'!AR$1517","v":0},{"$f":" 'DL - C4 A'!AS$1517","v":0},{"$f":" 'DL - C4 A'!AT$1517","v":0},{"$f":" 'DL - C4 A'!AU$1517","v":0},{"$f":" 'DL - C4 A'!AV$1517","v":0},{"$f":" 'DL - C4 A'!AW$1517","v":0},{"$f":" 'DL - C4 A'!AX$1517","v":0},{"$f":" 'DL - C4 A'!AY$1517","v":0},{"$f":" 'DL - C4 A'!AZ$1517","v":0},{"$f":" 'DL - C4 A'!BA$1517","v":0},{"$f":" 'DL - C4 A'!BB$1517","v":0},{"$f":" 'DL - C4 A'!BC$1517","v":0},{"$f":" 'DL - C4 A'!BD$1517","v":0},{"$f":" 'DL - C4 A'!BE$1517","v":0},{"$f":" 'DL - C4 A'!BF$1517","v":0},{"$f":" 'DL - C4 A'!BG$1517","v":0},{"$f":" 'DL - C4 A'!BH$1517","v":0},{"$f":" 'DL - C4 A'!BI$1517","v":0},{"$f":" 'DL - C4 A'!BJ$1517","v":0},{"$f":" 'DL - C4 A'!BK$1517","v":0},{"$f":" 'DL - C4 A'!BL$1517","v":0},{"$f":" 'DL - C4 A'!BM$1517","v":0},{"$f":" 'DL - C4 A'!BN$1517","v":0},{"$f":" 'DL - C4 A'!BO$1517","v":0},{"$f":" 'DL - C4 A'!BP$1517","v":0},{"$f":" 'DL - C4 A'!BQ$1517","v":0},{"$f":" 'DL - C4 A'!BR$1517","v":0},{"$f":" 'DL - C4 A'!BS$1517","v":0},{"$f":" 'DL - C4 A'!BT$1517","v":0},{"$f":" 'DL - C4 A'!BU$1517","v":0},{"$f":" 'DL - C4 A'!BV$1517","v":0},{"$f":" 'DL - C4 A'!BW$1517","v":0},{"$f":" 'DL - C4 A'!BX$1517","v":0},{"$f":" 'DL - C4 A'!BY$1517","v":0},{"$f":" 'DL - C4 A'!BZ$1517","v":0},{"$f":" 'DL - C4 A'!CA$1517","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$1518","v":"Depreciation - capex addition - 01 Apr 08 - real - ES"},{"$f":" 'DL - C4 A'!F$1518","v":0},{"$f":" 'DL - C4 A'!G$1518","v":0},{"$f":" 'DL - C4 A'!H$1518","v":0},{"$f":" 'DL - C4 A'!I$1518","v":"GBP m"},{"$f":" 'DL - C4 A'!J$1518","v":0},{"$f":" 'DL - C4 A'!K$1518","v":0},{"$f":" 'DL - C4 A'!L$1518","v":0},{"$f":" 'DL - C4 A'!M$1518","v":0},{"$f":" 'DL - C4 A'!N$1518","v":0},{"$f":" 'DL - C4 A'!O$1518","v":0},{"$f":" 'DL - C4 A'!P$1518","v":0},{"$f":" 'DL - C4 A'!Q$1518","v":0},{"$f":" 'DL - C4 A'!R$1518","v":0},{"$f":" 'DL - C4 A'!S$1518","v":0},{"$f":" 'DL - C4 A'!T$1518","v":0},{"$f":" 'DL - C4 A'!U$1518","v":0},{"$f":" 'DL - C4 A'!V$1518","v":0},{"$f":" 'DL - C4 A'!W$1518","v":0},{"$f":" 'DL - C4 A'!X$1518","v":0},{"$f":" 'DL - C4 A'!Y$1518","v":0},{"$f":" 'DL - C4 A'!Z$1518","v":0},{"$f":" 'DL - C4 A'!AA$1518","v":0},{"$f":" 'DL - C4 A'!AB$1518","v":0},{"$f":" 'DL - C4 A'!AC$1518","v":0},{"$f":" 'DL - C4 A'!AD$1518","v":0},{"$f":" 'DL - C4 A'!AE$1518","v":0},{"$f":" 'DL - C4 A'!AF$1518","v":0},{"$f":" 'DL - C4 A'!AG$1518","v":0},{"$f":" 'DL - C4 A'!AH$1518","v":0},{"$f":" 'DL - C4 A'!AI$1518","v":0},{"$f":" 'DL - C4 A'!AJ$1518","v":0},{"$f":" 'DL - C4 A'!AK$1518","v":0},{"$f":" 'DL - C4 A'!AL$1518","v":0},{"$f":" 'DL - C4 A'!AM$1518","v":0},{"$f":" 'DL - C4 A'!AN$1518","v":0},{"$f":" 'DL - C4 A'!AO$1518","v":0},{"$f":" 'DL - C4 A'!AP$1518","v":0},{"$f":" 'DL - C4 A'!AQ$1518","v":0},{"$f":" 'DL - C4 A'!AR$1518","v":0},{"$f":" 'DL - C4 A'!AS$1518","v":0},{"$f":" 'DL - C4 A'!AT$1518","v":0},{"$f":" 'DL - C4 A'!AU$1518","v":0},{"$f":" 'DL - C4 A'!AV$1518","v":0},{"$f":" 'DL - C4 A'!AW$1518","v":0},{"$f":" 'DL - C4 A'!AX$1518","v":0},{"$f":" 'DL - C4 A'!AY$1518","v":0},{"$f":" 'DL - C4 A'!AZ$1518","v":0},{"$f":" 'DL - C4 A'!BA$1518","v":0},{"$f":" 'DL - C4 A'!BB$1518","v":0},{"$f":" 'DL - C4 A'!BC$1518","v":0},{"$f":" 'DL - C4 A'!BD$1518","v":0},{"$f":" 'DL - C4 A'!BE$1518","v":0},{"$f":" 'DL - C4 A'!BF$1518","v":0},{"$f":" 'DL - C4 A'!BG$1518","v":0},{"$f":" 'DL - C4 A'!BH$1518","v":0},{"$f":" 'DL - C4 A'!BI$1518","v":0},{"$f":" 'DL - C4 A'!BJ$1518","v":0},{"$f":" 'DL - C4 A'!BK$1518","v":0},{"$f":" 'DL - C4 A'!BL$1518","v":0},{"$f":" 'DL - C4 A'!BM$1518","v":0},{"$f":" 'DL - C4 A'!BN$1518","v":0},{"$f":" 'DL - C4 A'!BO$1518","v":0},{"$f":" 'DL - C4 A'!BP$1518","v":0},{"$f":" 'DL - C4 A'!BQ$1518","v":0},{"$f":" 'DL - C4 A'!BR$1518","v":0},{"$f":" 'DL - C4 A'!BS$1518","v":0},{"$f":" 'DL - C4 A'!BT$1518","v":0},{"$f":" 'DL - C4 A'!BU$1518","v":0},{"$f":" 'DL - C4 A'!BV$1518","v":0},{"$f":" 'DL - C4 A'!BW$1518","v":0},{"$f":" 'DL - C4 A'!BX$1518","v":0},{"$f":" 'DL - C4 A'!BY$1518","v":0},{"$f":" 'DL - C4 A'!BZ$1518","v":0},{"$f":" 'DL - C4 A'!CA$1518","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$1519","v":"Depreciation - capex addition - 01 Apr 09 - real - ES"},{"$f":" 'DL - C4 A'!F$1519","v":0},{"$f":" 'DL - C4 A'!G$1519","v":0},{"$f":" 'DL - C4 A'!H$1519","v":0},{"$f":" 'DL - C4 A'!I$1519","v":"GBP m"},{"$f":" 'DL - C4 A'!J$1519","v":0},{"$f":" 'DL - C4 A'!K$1519","v":0},{"$f":" 'DL - C4 A'!L$1519","v":0},{"$f":" 'DL - C4 A'!M$1519","v":0},{"$f":" 'DL - C4 A'!N$1519","v":0},{"$f":" 'DL - C4 A'!O$1519","v":0},{"$f":" 'DL - C4 A'!P$1519","v":0},{"$f":" 'DL - C4 A'!Q$1519","v":0},{"$f":" 'DL - C4 A'!R$1519","v":0},{"$f":" 'DL - C4 A'!S$1519","v":0},{"$f":" 'DL - C4 A'!T$1519","v":0},{"$f":" 'DL - C4 A'!U$1519","v":0},{"$f":" 'DL - C4 A'!V$1519","v":0},{"$f":" 'DL - C4 A'!W$1519","v":0},{"$f":" 'DL - C4 A'!X$1519","v":0},{"$f":" 'DL - C4 A'!Y$1519","v":0},{"$f":" 'DL - C4 A'!Z$1519","v":0},{"$f":" 'DL - C4 A'!AA$1519","v":0},{"$f":" 'DL - C4 A'!AB$1519","v":0},{"$f":" 'DL - C4 A'!AC$1519","v":0},{"$f":" 'DL - C4 A'!AD$1519","v":0},{"$f":" 'DL - C4 A'!AE$1519","v":0},{"$f":" 'DL - C4 A'!AF$1519","v":0},{"$f":" 'DL - C4 A'!AG$1519","v":0},{"$f":" 'DL - C4 A'!AH$1519","v":0},{"$f":" 'DL - C4 A'!AI$1519","v":0},{"$f":" 'DL - C4 A'!AJ$1519","v":0},{"$f":" 'DL - C4 A'!AK$1519","v":0},{"$f":" 'DL - C4 A'!AL$1519","v":0},{"$f":" 'DL - C4 A'!AM$1519","v":0},{"$f":" 'DL - C4 A'!AN$1519","v":0},{"$f":" 'DL - C4 A'!AO$1519","v":0},{"$f":" 'DL - C4 A'!AP$1519","v":0},{"$f":" 'DL - C4 A'!AQ$1519","v":0},{"$f":" 'DL - C4 A'!AR$1519","v":0},{"$f":" 'DL - C4 A'!AS$1519","v":0},{"$f":" 'DL - C4 A'!AT$1519","v":0},{"$f":" 'DL - C4 A'!AU$1519","v":0},{"$f":" 'DL - C4 A'!AV$1519","v":0},{"$f":" 'DL - C4 A'!AW$1519","v":0},{"$f":" 'DL - C4 A'!AX$1519","v":0},{"$f":" 'DL - C4 A'!AY$1519","v":0},{"$f":" 'DL - C4 A'!AZ$1519","v":0},{"$f":" 'DL - C4 A'!BA$1519","v":0},{"$f":" 'DL - C4 A'!BB$1519","v":0},{"$f":" 'DL - C4 A'!BC$1519","v":0},{"$f":" 'DL - C4 A'!BD$1519","v":0},{"$f":" 'DL - C4 A'!BE$1519","v":0},{"$f":" 'DL - C4 A'!BF$1519","v":0},{"$f":" 'DL - C4 A'!BG$1519","v":0},{"$f":" 'DL - C4 A'!BH$1519","v":0},{"$f":" 'DL - C4 A'!BI$1519","v":0},{"$f":" 'DL - C4 A'!BJ$1519","v":0},{"$f":" 'DL - C4 A'!BK$1519","v":0},{"$f":" 'DL - C4 A'!BL$1519","v":0},{"$f":" 'DL - C4 A'!BM$1519","v":0},{"$f":" 'DL - C4 A'!BN$1519","v":0},{"$f":" 'DL - C4 A'!BO$1519","v":0},{"$f":" 'DL - C4 A'!BP$1519","v":0},{"$f":" 'DL - C4 A'!BQ$1519","v":0},{"$f":" 'DL - C4 A'!BR$1519","v":0},{"$f":" 'DL - C4 A'!BS$1519","v":0},{"$f":" 'DL - C4 A'!BT$1519","v":0},{"$f":" 'DL - C4 A'!BU$1519","v":0},{"$f":" 'DL - C4 A'!BV$1519","v":0},{"$f":" 'DL - C4 A'!BW$1519","v":0},{"$f":" 'DL - C4 A'!BX$1519","v":0},{"$f":" 'DL - C4 A'!BY$1519","v":0},{"$f":" 'DL - C4 A'!BZ$1519","v":0},{"$f":" 'DL - C4 A'!CA$1519","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$1520","v":"Depreciation - capex addition - 01 Apr 10 - real - ES"},{"$f":" 'DL - C4 A'!F$1520","v":0},{"$f":" 'DL - C4 A'!G$1520","v":0},{"$f":" 'DL - C4 A'!H$1520","v":0},{"$f":" 'DL - C4 A'!I$1520","v":"GBP m"},{"$f":" 'DL - C4 A'!J$1520","v":0},{"$f":" 'DL - C4 A'!K$1520","v":12.238592148086756},{"$f":" 'DL - C4 A'!L$1520","v":0},{"$f":" 'DL - C4 A'!M$1520","v":0},{"$f":" 'DL - C4 A'!N$1520","v":0},{"$f":" 'DL - C4 A'!O$1520","v":0},{"$f":" 'DL - C4 A'!P$1520","v":0},{"$f":" 'DL - C4 A'!Q$1520","v":0},{"$f":" 'DL - C4 A'!R$1520","v":0},{"$f":" 'DL - C4 A'!S$1520","v":0},{"$f":" 'DL - C4 A'!T$1520","v":0},{"$f":" 'DL - C4 A'!U$1520","v":0},{"$f":" 'DL - C4 A'!V$1520","v":0},{"$f":" 'DL - C4 A'!W$1520","v":0},{"$f":" 'DL - C4 A'!X$1520","v":0},{"$f":" 'DL - C4 A'!Y$1520","v":0},{"$f":" 'DL - C4 A'!Z$1520","v":0},{"$f":" 'DL - C4 A'!AA$1520","v":0},{"$f":" 'DL - C4 A'!AB$1520","v":0},{"$f":" 'DL - C4 A'!AC$1520","v":0},{"$f":" 'DL - C4 A'!AD$1520","v":0},{"$f":" 'DL - C4 A'!AE$1520","v":0},{"$f":" 'DL - C4 A'!AF$1520","v":1.2238592148086753},{"$f":" 'DL - C4 A'!AG$1520","v":1.2238592148086753},{"$f":" 'DL - C4 A'!AH$1520","v":1.2238592148086753},{"$f":" 'DL - C4 A'!AI$1520","v":1.2238592148086753},{"$f":" 'DL - C4 A'!AJ$1520","v":1.2238592148086753},{"$f":" 'DL - C4 A'!AK$1520","v":1.2238592148086758},{"$f":" 'DL - C4 A'!AL$1520","v":1.2238592148086758},{"$f":" 'DL - C4 A'!AM$1520","v":1.2238592148086758},{"$f":" 'DL - C4 A'!AN$1520","v":1.2238592148086758},{"$f":" 'DL - C4 A'!AO$1520","v":1.2238592148086758},{"$f":" 'DL - C4 A'!AP$1520","v":0},{"$f":" 'DL - C4 A'!AQ$1520","v":0},{"$f":" 'DL - C4 A'!AR$1520","v":0},{"$f":" 'DL - C4 A'!AS$1520","v":0},{"$f":" 'DL - C4 A'!AT$1520","v":0},{"$f":" 'DL - C4 A'!AU$1520","v":0},{"$f":" 'DL - C4 A'!AV$1520","v":0},{"$f":" 'DL - C4 A'!AW$1520","v":0},{"$f":" 'DL - C4 A'!AX$1520","v":0},{"$f":" 'DL - C4 A'!AY$1520","v":0},{"$f":" 'DL - C4 A'!AZ$1520","v":0},{"$f":" 'DL - C4 A'!BA$1520","v":0},{"$f":" 'DL - C4 A'!BB$1520","v":0},{"$f":" 'DL - C4 A'!BC$1520","v":0},{"$f":" 'DL - C4 A'!BD$1520","v":0},{"$f":" 'DL - C4 A'!BE$1520","v":0},{"$f":" 'DL - C4 A'!BF$1520","v":0},{"$f":" 'DL - C4 A'!BG$1520","v":0},{"$f":" 'DL - C4 A'!BH$1520","v":0},{"$f":" 'DL - C4 A'!BI$1520","v":0},{"$f":" 'DL - C4 A'!BJ$1520","v":0},{"$f":" 'DL - C4 A'!BK$1520","v":0},{"$f":" 'DL - C4 A'!BL$1520","v":0},{"$f":" 'DL - C4 A'!BM$1520","v":0},{"$f":" 'DL - C4 A'!BN$1520","v":0},{"$f":" 'DL - C4 A'!BO$1520","v":0},{"$f":" 'DL - C4 A'!BP$1520","v":0},{"$f":" 'DL - C4 A'!BQ$1520","v":0},{"$f":" 'DL - C4 A'!BR$1520","v":0},{"$f":" 'DL - C4 A'!BS$1520","v":0},{"$f":" 'DL - C4 A'!BT$1520","v":0},{"$f":" 'DL - C4 A'!BU$1520","v":0},{"$f":" 'DL - C4 A'!BV$1520","v":0},{"$f":" 'DL - C4 A'!BW$1520","v":0},{"$f":" 'DL - C4 A'!BX$1520","v":0},{"$f":" 'DL - C4 A'!BY$1520","v":0},{"$f":" 'DL - C4 A'!BZ$1520","v":0},{"$f":" 'DL - C4 A'!CA$1520","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$1521","v":"Depreciation - capex addition - 01 Apr 11 - real - ES"},{"$f":" 'DL - C4 A'!F$1521","v":0},{"$f":" 'DL - C4 A'!G$1521","v":0},{"$f":" 'DL - C4 A'!H$1521","v":0},{"$f":" 'DL - C4 A'!I$1521","v":"GBP m"},{"$f":" 'DL - C4 A'!J$1521","v":0},{"$f":" 'DL - C4 A'!K$1521","v":13.246205328752007},{"$f":" 'DL - C4 A'!L$1521","v":0},{"$f":" 'DL - C4 A'!M$1521","v":0},{"$f":" 'DL - C4 A'!N$1521","v":0},{"$f":" 'DL - C4 A'!O$1521","v":0},{"$f":" 'DL - C4 A'!P$1521","v":0},{"$f":" 'DL - C4 A'!Q$1521","v":0},{"$f":" 'DL - C4 A'!R$1521","v":0},{"$f":" 'DL - C4 A'!S$1521","v":0},{"$f":" 'DL - C4 A'!T$1521","v":0},{"$f":" 'DL - C4 A'!U$1521","v":0},{"$f":" 'DL - C4 A'!V$1521","v":0},{"$f":" 'DL - C4 A'!W$1521","v":0},{"$f":" 'DL - C4 A'!X$1521","v":0},{"$f":" 'DL - C4 A'!Y$1521","v":0},{"$f":" 'DL - C4 A'!Z$1521","v":0},{"$f":" 'DL - C4 A'!AA$1521","v":0},{"$f":" 'DL - C4 A'!AB$1521","v":0},{"$f":" 'DL - C4 A'!AC$1521","v":0},{"$f":" 'DL - C4 A'!AD$1521","v":0},{"$f":" 'DL - C4 A'!AE$1521","v":0},{"$f":" 'DL - C4 A'!AF$1521","v":1.3246205328752005},{"$f":" 'DL - C4 A'!AG$1521","v":1.3246205328752005},{"$f":" 'DL - C4 A'!AH$1521","v":1.3246205328752005},{"$f":" 'DL - C4 A'!AI$1521","v":1.3246205328752005},{"$f":" 'DL - C4 A'!AJ$1521","v":1.3246205328752005},{"$f":" 'DL - C4 A'!AK$1521","v":1.3246205328752008},{"$f":" 'DL - C4 A'!AL$1521","v":1.3246205328752008},{"$f":" 'DL - C4 A'!AM$1521","v":1.3246205328752008},{"$f":" 'DL - C4 A'!AN$1521","v":1.3246205328752008},{"$f":" 'DL - C4 A'!AO$1521","v":1.3246205328751994},{"$f":" 'DL - C4 A'!AP$1521","v":0},{"$f":" 'DL - C4 A'!AQ$1521","v":0},{"$f":" 'DL - C4 A'!AR$1521","v":0},{"$f":" 'DL - C4 A'!AS$1521","v":0},{"$f":" 'DL - C4 A'!AT$1521","v":0},{"$f":" 'DL - C4 A'!AU$1521","v":0},{"$f":" 'DL - C4 A'!AV$1521","v":0},{"$f":" 'DL - C4 A'!AW$1521","v":0},{"$f":" 'DL - C4 A'!AX$1521","v":0},{"$f":" 'DL - C4 A'!AY$1521","v":0},{"$f":" 'DL - C4 A'!AZ$1521","v":0},{"$f":" 'DL - C4 A'!BA$1521","v":0},{"$f":" 'DL - C4 A'!BB$1521","v":0},{"$f":" 'DL - C4 A'!BC$1521","v":0},{"$f":" 'DL - C4 A'!BD$1521","v":0},{"$f":" 'DL - C4 A'!BE$1521","v":0},{"$f":" 'DL - C4 A'!BF$1521","v":0},{"$f":" 'DL - C4 A'!BG$1521","v":0},{"$f":" 'DL - C4 A'!BH$1521","v":0},{"$f":" 'DL - C4 A'!BI$1521","v":0},{"$f":" 'DL - C4 A'!BJ$1521","v":0},{"$f":" 'DL - C4 A'!BK$1521","v":0},{"$f":" 'DL - C4 A'!BL$1521","v":0},{"$f":" 'DL - C4 A'!BM$1521","v":0},{"$f":" 'DL - C4 A'!BN$1521","v":0},{"$f":" 'DL - C4 A'!BO$1521","v":0},{"$f":" 'DL - C4 A'!BP$1521","v":0},{"$f":" 'DL - C4 A'!BQ$1521","v":0},{"$f":" 'DL - C4 A'!BR$1521","v":0},{"$f":" 'DL - C4 A'!BS$1521","v":0},{"$f":" 'DL - C4 A'!BT$1521","v":0},{"$f":" 'DL - C4 A'!BU$1521","v":0},{"$f":" 'DL - C4 A'!BV$1521","v":0},{"$f":" 'DL - C4 A'!BW$1521","v":0},{"$f":" 'DL - C4 A'!BX$1521","v":0},{"$f":" 'DL - C4 A'!BY$1521","v":0},{"$f":" 'DL - C4 A'!BZ$1521","v":0},{"$f":" 'DL - C4 A'!CA$1521","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$1522","v":"Depreciation - capex addition - 01 Oct 12 - real - ES"},{"$f":" 'DL - C4 A'!F$1522","v":0},{"$f":" 'DL - C4 A'!G$1522","v":0},{"$f":" 'DL - C4 A'!H$1522","v":0},{"$f":" 'DL - C4 A'!I$1522","v":"GBP m"},{"$f":" 'DL - C4 A'!J$1522","v":0},{"$f":" 'DL - C4 A'!K$1522","v":7.1039763261767837},{"$f":" 'DL - C4 A'!L$1522","v":0},{"$f":" 'DL - C4 A'!M$1522","v":0},{"$f":" 'DL - C4 A'!N$1522","v":0},{"$f":" 'DL - C4 A'!O$1522","v":0},{"$f":" 'DL - C4 A'!P$1522","v":0},{"$f":" 'DL - C4 A'!Q$1522","v":0},{"$f":" 'DL - C4 A'!R$1522","v":0},{"$f":" 'DL - C4 A'!S$1522","v":0},{"$f":" 'DL - C4 A'!T$1522","v":0},{"$f":" 'DL - C4 A'!U$1522","v":0},{"$f":" 'DL - C4 A'!V$1522","v":0},{"$f":" 'DL - C4 A'!W$1522","v":0},{"$f":" 'DL - C4 A'!X$1522","v":0},{"$f":" 'DL - C4 A'!Y$1522","v":0},{"$f":" 'DL - C4 A'!Z$1522","v":0},{"$f":" 'DL - C4 A'!AA$1522","v":0},{"$f":" 'DL - C4 A'!AB$1522","v":0},{"$f":" 'DL - C4 A'!AC$1522","v":0},{"$f":" 'DL - C4 A'!AD$1522","v":0},{"$f":" 'DL - C4 A'!AE$1522","v":0},{"$f":" 'DL - C4 A'!AF$1522","v":0.35519881630883915},{"$f":" 'DL - C4 A'!AG$1522","v":0.7103976326176783},{"$f":" 'DL - C4 A'!AH$1522","v":0.7103976326176783},{"$f":" 'DL - C4 A'!AI$1522","v":0.7103976326176783},{"$f":" 'DL - C4 A'!AJ$1522","v":0.7103976326176783},{"$f":" 'DL - C4 A'!AK$1522","v":0.71039763261767841},{"$f":" 'DL - C4 A'!AL$1522","v":0.71039763261767841},{"$f":" 'DL - C4 A'!AM$1522","v":0.71039763261767841},{"$f":" 'DL - C4 A'!AN$1522","v":0.71039763261767841},{"$f":" 'DL - C4 A'!AO$1522","v":0.71039763261767841},{"$f":" 'DL - C4 A'!AP$1522","v":0.35519881630883887},{"$f":" 'DL - C4 A'!AQ$1522","v":0},{"$f":" 'DL - C4 A'!AR$1522","v":0},{"$f":" 'DL - C4 A'!AS$1522","v":0},{"$f":" 'DL - C4 A'!AT$1522","v":0},{"$f":" 'DL - C4 A'!AU$1522","v":0},{"$f":" 'DL - C4 A'!AV$1522","v":0},{"$f":" 'DL - C4 A'!AW$1522","v":0},{"$f":" 'DL - C4 A'!AX$1522","v":0},{"$f":" 'DL - C4 A'!AY$1522","v":0},{"$f":" 'DL - C4 A'!AZ$1522","v":0},{"$f":" 'DL - C4 A'!BA$1522","v":0},{"$f":" 'DL - C4 A'!BB$1522","v":0},{"$f":" 'DL - C4 A'!BC$1522","v":0},{"$f":" 'DL - C4 A'!BD$1522","v":0},{"$f":" 'DL - C4 A'!BE$1522","v":0},{"$f":" 'DL - C4 A'!BF$1522","v":0},{"$f":" 'DL - C4 A'!BG$1522","v":0},{"$f":" 'DL - C4 A'!BH$1522","v":0},{"$f":" 'DL - C4 A'!BI$1522","v":0},{"$f":" 'DL - C4 A'!BJ$1522","v":0},{"$f":" 'DL - C4 A'!BK$1522","v":0},{"$f":" 'DL - C4 A'!BL$1522","v":0},{"$f":" 'DL - C4 A'!BM$1522","v":0},{"$f":" 'DL - C4 A'!BN$1522","v":0},{"$f":" 'DL - C4 A'!BO$1522","v":0},{"$f":" 'DL - C4 A'!BP$1522","v":0},{"$f":" 'DL - C4 A'!BQ$1522","v":0},{"$f":" 'DL - C4 A'!BR$1522","v":0},{"$f":" 'DL - C4 A'!BS$1522","v":0},{"$f":" 'DL - C4 A'!BT$1522","v":0},{"$f":" 'DL - C4 A'!BU$1522","v":0},{"$f":" 'DL - C4 A'!BV$1522","v":0},{"$f":" 'DL - C4 A'!BW$1522","v":0},{"$f":" 'DL - C4 A'!BX$1522","v":0},{"$f":" 'DL - C4 A'!BY$1522","v":0},{"$f":" 'DL - C4 A'!BZ$1522","v":0},{"$f":" 'DL - C4 A'!CA$1522","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$1523","v":"Depreciation - capex addition - 01 Oct 13 - real - ES"},{"$f":" 'DL - C4 A'!F$1523","v":0},{"$f":" 'DL - C4 A'!G$1523","v":0},{"$f":" 'DL - C4 A'!H$1523","v":0},{"$f":" 'DL - C4 A'!I$1523","v":"GBP m"},{"$f":" 'DL - C4 A'!J$1523","v":0},{"$f":" 'DL - C4 A'!K$1523","v":0},{"$f":" 'DL - C4 A'!L$1523","v":0},{"$f":" 'DL - C4 A'!M$1523","v":0},{"$f":" 'DL - C4 A'!N$1523","v":0},{"$f":" 'DL - C4 A'!O$1523","v":0},{"$f":" 'DL - C4 A'!P$1523","v":0},{"$f":" 'DL - C4 A'!Q$1523","v":0},{"$f":" 'DL - C4 A'!R$1523","v":0},{"$f":" 'DL - C4 A'!S$1523","v":0},{"$f":" 'DL - C4 A'!T$1523","v":0},{"$f":" 'DL - C4 A'!U$1523","v":0},{"$f":" 'DL - C4 A'!V$1523","v":0},{"$f":" 'DL - C4 A'!W$1523","v":0},{"$f":" 'DL - C4 A'!X$1523","v":0},{"$f":" 'DL - C4 A'!Y$1523","v":0},{"$f":" 'DL - C4 A'!Z$1523","v":0},{"$f":" 'DL - C4 A'!AA$1523","v":0},{"$f":" 'DL - C4 A'!AB$1523","v":0},{"$f":" 'DL - C4 A'!AC$1523","v":0},{"$f":" 'DL - C4 A'!AD$1523","v":0},{"$f":" 'DL - C4 A'!AE$1523","v":0},{"$f":" 'DL - C4 A'!AF$1523","v":0},{"$f":" 'DL - C4 A'!AG$1523","v":0},{"$f":" 'DL - C4 A'!AH$1523","v":0},{"$f":" 'DL - C4 A'!AI$1523","v":0},{"$f":" 'DL - C4 A'!AJ$1523","v":0},{"$f":" 'DL - C4 A'!AK$1523","v":0},{"$f":" 'DL - C4 A'!AL$1523","v":0},{"$f":" 'DL - C4 A'!AM$1523","v":0},{"$f":" 'DL - C4 A'!AN$1523","v":0},{"$f":" 'DL - C4 A'!AO$1523","v":0},{"$f":" 'DL - C4 A'!AP$1523","v":0},{"$f":" 'DL - C4 A'!AQ$1523","v":0},{"$f":" 'DL - C4 A'!AR$1523","v":0},{"$f":" 'DL - C4 A'!AS$1523","v":0},{"$f":" 'DL - C4 A'!AT$1523","v":0},{"$f":" 'DL - C4 A'!AU$1523","v":0},{"$f":" 'DL - C4 A'!AV$1523","v":0},{"$f":" 'DL - C4 A'!AW$1523","v":0},{"$f":" 'DL - C4 A'!AX$1523","v":0},{"$f":" 'DL - C4 A'!AY$1523","v":0},{"$f":" 'DL - C4 A'!AZ$1523","v":0},{"$f":" 'DL - C4 A'!BA$1523","v":0},{"$f":" 'DL - C4 A'!BB$1523","v":0},{"$f":" 'DL - C4 A'!BC$1523","v":0},{"$f":" 'DL - C4 A'!BD$1523","v":0},{"$f":" 'DL - C4 A'!BE$1523","v":0},{"$f":" 'DL - C4 A'!BF$1523","v":0},{"$f":" 'DL - C4 A'!BG$1523","v":0},{"$f":" 'DL - C4 A'!BH$1523","v":0},{"$f":" 'DL - C4 A'!BI$1523","v":0},{"$f":" 'DL - C4 A'!BJ$1523","v":0},{"$f":" 'DL - C4 A'!BK$1523","v":0},{"$f":" 'DL - C4 A'!BL$1523","v":0},{"$f":" 'DL - C4 A'!BM$1523","v":0},{"$f":" 'DL - C4 A'!BN$1523","v":0},{"$f":" 'DL - C4 A'!BO$1523","v":0},{"$f":" 'DL - C4 A'!BP$1523","v":0},{"$f":" 'DL - C4 A'!BQ$1523","v":0},{"$f":" 'DL - C4 A'!BR$1523","v":0},{"$f":" 'DL - C4 A'!BS$1523","v":0},{"$f":" 'DL - C4 A'!BT$1523","v":0},{"$f":" 'DL - C4 A'!BU$1523","v":0},{"$f":" 'DL - C4 A'!BV$1523","v":0},{"$f":" 'DL - C4 A'!BW$1523","v":0},{"$f":" 'DL - C4 A'!BX$1523","v":0},{"$f":" 'DL - C4 A'!BY$1523","v":0},{"$f":" 'DL - C4 A'!BZ$1523","v":0},{"$f":" 'DL - C4 A'!CA$1523","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$1524","v":"Depreciation - capex addition - 01 Oct 14 - real - ES"},{"$f":" 'DL - C4 A'!F$1524","v":0},{"$f":" 'DL - C4 A'!G$1524","v":0},{"$f":" 'DL - C4 A'!H$1524","v":0},{"$f":" 'DL - C4 A'!I$1524","v":"GBP m"},{"$f":" 'DL - C4 A'!J$1524","v":0},{"$f":" 'DL - C4 A'!K$1524","v":0},{"$f":" 'DL - C4 A'!L$1524","v":0},{"$f":" 'DL - C4 A'!M$1524","v":0},{"$f":" 'DL - C4 A'!N$1524","v":0},{"$f":" 'DL - C4 A'!O$1524","v":0},{"$f":" 'DL - C4 A'!P$1524","v":0},{"$f":" 'DL - C4 A'!Q$1524","v":0},{"$f":" 'DL - C4 A'!R$1524","v":0},{"$f":" 'DL - C4 A'!S$1524","v":0},{"$f":" 'DL - C4 A'!T$1524","v":0},{"$f":" 'DL - C4 A'!U$1524","v":0},{"$f":" 'DL - C4 A'!V$1524","v":0},{"$f":" 'DL - C4 A'!W$1524","v":0},{"$f":" 'DL - C4 A'!X$1524","v":0},{"$f":" 'DL - C4 A'!Y$1524","v":0},{"$f":" 'DL - C4 A'!Z$1524","v":0},{"$f":" 'DL - C4 A'!AA$1524","v":0},{"$f":" 'DL - C4 A'!AB$1524","v":0},{"$f":" 'DL - C4 A'!AC$1524","v":0},{"$f":" 'DL - C4 A'!AD$1524","v":0},{"$f":" 'DL - C4 A'!AE$1524","v":0},{"$f":" 'DL - C4 A'!AF$1524","v":0},{"$f":" 'DL - C4 A'!AG$1524","v":0},{"$f":" 'DL - C4 A'!AH$1524","v":0},{"$f":" 'DL - C4 A'!AI$1524","v":0},{"$f":" 'DL - C4 A'!AJ$1524","v":0},{"$f":" 'DL - C4 A'!AK$1524","v":0},{"$f":" 'DL - C4 A'!AL$1524","v":0},{"$f":" 'DL - C4 A'!AM$1524","v":0},{"$f":" 'DL - C4 A'!AN$1524","v":0},{"$f":" 'DL - C4 A'!AO$1524","v":0},{"$f":" 'DL - C4 A'!AP$1524","v":0},{"$f":" 'DL - C4 A'!AQ$1524","v":0},{"$f":" 'DL - C4 A'!AR$1524","v":0},{"$f":" 'DL - C4 A'!AS$1524","v":0},{"$f":" 'DL - C4 A'!AT$1524","v":0},{"$f":" 'DL - C4 A'!AU$1524","v":0},{"$f":" 'DL - C4 A'!AV$1524","v":0},{"$f":" 'DL - C4 A'!AW$1524","v":0},{"$f":" 'DL - C4 A'!AX$1524","v":0},{"$f":" 'DL - C4 A'!AY$1524","v":0},{"$f":" 'DL - C4 A'!AZ$1524","v":0},{"$f":" 'DL - C4 A'!BA$1524","v":0},{"$f":" 'DL - C4 A'!BB$1524","v":0},{"$f":" 'DL - C4 A'!BC$1524","v":0},{"$f":" 'DL - C4 A'!BD$1524","v":0},{"$f":" 'DL - C4 A'!BE$1524","v":0},{"$f":" 'DL - C4 A'!BF$1524","v":0},{"$f":" 'DL - C4 A'!BG$1524","v":0},{"$f":" 'DL - C4 A'!BH$1524","v":0},{"$f":" 'DL - C4 A'!BI$1524","v":0},{"$f":" 'DL - C4 A'!BJ$1524","v":0},{"$f":" 'DL - C4 A'!BK$1524","v":0},{"$f":" 'DL - C4 A'!BL$1524","v":0},{"$f":" 'DL - C4 A'!BM$1524","v":0},{"$f":" 'DL - C4 A'!BN$1524","v":0},{"$f":" 'DL - C4 A'!BO$1524","v":0},{"$f":" 'DL - C4 A'!BP$1524","v":0},{"$f":" 'DL - C4 A'!BQ$1524","v":0},{"$f":" 'DL - C4 A'!BR$1524","v":0},{"$f":" 'DL - C4 A'!BS$1524","v":0},{"$f":" 'DL - C4 A'!BT$1524","v":0},{"$f":" 'DL - C4 A'!BU$1524","v":0},{"$f":" 'DL - C4 A'!BV$1524","v":0},{"$f":" 'DL - C4 A'!BW$1524","v":0},{"$f":" 'DL - C4 A'!BX$1524","v":0},{"$f":" 'DL - C4 A'!BY$1524","v":0},{"$f":" 'DL - C4 A'!BZ$1524","v":0},{"$f":" 'DL - C4 A'!CA$1524","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$1525","v":"Depreciation - capex addition - 01 Oct 15 - real - ES"},{"$f":" 'DL - C4 A'!F$1525","v":0},{"$f":" 'DL - C4 A'!G$1525","v":0},{"$f":" 'DL - C4 A'!H$1525","v":0},{"$f":" 'DL - C4 A'!I$1525","v":"GBP m"},{"$f":" 'DL - C4 A'!J$1525","v":0},{"$f":" 'DL - C4 A'!K$1525","v":0},{"$f":" 'DL - C4 A'!L$1525","v":0},{"$f":" 'DL - C4 A'!M$1525","v":0},{"$f":" 'DL - C4 A'!N$1525","v":0},{"$f":" 'DL - C4 A'!O$1525","v":0},{"$f":" 'DL - C4 A'!P$1525","v":0},{"$f":" 'DL - C4 A'!Q$1525","v":0},{"$f":" 'DL - C4 A'!R$1525","v":0},{"$f":" 'DL - C4 A'!S$1525","v":0},{"$f":" 'DL - C4 A'!T$1525","v":0},{"$f":" 'DL - C4 A'!U$1525","v":0},{"$f":" 'DL - C4 A'!V$1525","v":0},{"$f":" 'DL - C4 A'!W$1525","v":0},{"$f":" 'DL - C4 A'!X$1525","v":0},{"$f":" 'DL - C4 A'!Y$1525","v":0},{"$f":" 'DL - C4 A'!Z$1525","v":0},{"$f":" 'DL - C4 A'!AA$1525","v":0},{"$f":" 'DL - C4 A'!AB$1525","v":0},{"$f":" 'DL - C4 A'!AC$1525","v":0},{"$f":" 'DL - C4 A'!AD$1525","v":0},{"$f":" 'DL - C4 A'!AE$1525","v":0},{"$f":" 'DL - C4 A'!AF$1525","v":0},{"$f":" 'DL - C4 A'!AG$1525","v":0},{"$f":" 'DL - C4 A'!AH$1525","v":0},{"$f":" 'DL - C4 A'!AI$1525","v":0},{"$f":" 'DL - C4 A'!AJ$1525","v":0},{"$f":" 'DL - C4 A'!AK$1525","v":0},{"$f":" 'DL - C4 A'!AL$1525","v":0},{"$f":" 'DL - C4 A'!AM$1525","v":0},{"$f":" 'DL - C4 A'!AN$1525","v":0},{"$f":" 'DL - C4 A'!AO$1525","v":0},{"$f":" 'DL - C4 A'!AP$1525","v":0},{"$f":" 'DL - C4 A'!AQ$1525","v":0},{"$f":" 'DL - C4 A'!AR$1525","v":0},{"$f":" 'DL - C4 A'!AS$1525","v":0},{"$f":" 'DL - C4 A'!AT$1525","v":0},{"$f":" 'DL - C4 A'!AU$1525","v":0},{"$f":" 'DL - C4 A'!AV$1525","v":0},{"$f":" 'DL - C4 A'!AW$1525","v":0},{"$f":" 'DL - C4 A'!AX$1525","v":0},{"$f":" 'DL - C4 A'!AY$1525","v":0},{"$f":" 'DL - C4 A'!AZ$1525","v":0},{"$f":" 'DL - C4 A'!BA$1525","v":0},{"$f":" 'DL - C4 A'!BB$1525","v":0},{"$f":" 'DL - C4 A'!BC$1525","v":0},{"$f":" 'DL - C4 A'!BD$1525","v":0},{"$f":" 'DL - C4 A'!BE$1525","v":0},{"$f":" 'DL - C4 A'!BF$1525","v":0},{"$f":" 'DL - C4 A'!BG$1525","v":0},{"$f":" 'DL - C4 A'!BH$1525","v":0},{"$f":" 'DL - C4 A'!BI$1525","v":0},{"$f":" 'DL - C4 A'!BJ$1525","v":0},{"$f":" 'DL - C4 A'!BK$1525","v":0},{"$f":" 'DL - C4 A'!BL$1525","v":0},{"$f":" 'DL - C4 A'!BM$1525","v":0},{"$f":" 'DL - C4 A'!BN$1525","v":0},{"$f":" 'DL - C4 A'!BO$1525","v":0},{"$f":" 'DL - C4 A'!BP$1525","v":0},{"$f":" 'DL - C4 A'!BQ$1525","v":0},{"$f":" 'DL - C4 A'!BR$1525","v":0},{"$f":" 'DL - C4 A'!BS$1525","v":0},{"$f":" 'DL - C4 A'!BT$1525","v":0},{"$f":" 'DL - C4 A'!BU$1525","v":0},{"$f":" 'DL - C4 A'!BV$1525","v":0},{"$f":" 'DL - C4 A'!BW$1525","v":0},{"$f":" 'DL - C4 A'!BX$1525","v":0},{"$f":" 'DL - C4 A'!BY$1525","v":0},{"$f":" 'DL - C4 A'!BZ$1525","v":0},{"$f":" 'DL - C4 A'!CA$1525","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$1526","v":"Depreciation - capex addition - 01 Oct 16 - real - ES"},{"$f":" 'DL - C4 A'!F$1526","v":0},{"$f":" 'DL - C4 A'!G$1526","v":0},{"$f":" 'DL - C4 A'!H$1526","v":0},{"$f":" 'DL - C4 A'!I$1526","v":"GBP m"},{"$f":" 'DL - C4 A'!J$1526","v":0},{"$f":" 'DL - C4 A'!K$1526","v":0},{"$f":" 'DL - C4 A'!L$1526","v":0},{"$f":" 'DL - C4 A'!M$1526","v":0},{"$f":" 'DL - C4 A'!N$1526","v":0},{"$f":" 'DL - C4 A'!O$1526","v":0},{"$f":" 'DL - C4 A'!P$1526","v":0},{"$f":" 'DL - C4 A'!Q$1526","v":0},{"$f":" 'DL - C4 A'!R$1526","v":0},{"$f":" 'DL - C4 A'!S$1526","v":0},{"$f":" 'DL - C4 A'!T$1526","v":0},{"$f":" 'DL - C4 A'!U$1526","v":0},{"$f":" 'DL - C4 A'!V$1526","v":0},{"$f":" 'DL - C4 A'!W$1526","v":0},{"$f":" 'DL - C4 A'!X$1526","v":0},{"$f":" 'DL - C4 A'!Y$1526","v":0},{"$f":" 'DL - C4 A'!Z$1526","v":0},{"$f":" 'DL - C4 A'!AA$1526","v":0},{"$f":" 'DL - C4 A'!AB$1526","v":0},{"$f":" 'DL - C4 A'!AC$1526","v":0},{"$f":" 'DL - C4 A'!AD$1526","v":0},{"$f":" 'DL - C4 A'!AE$1526","v":0},{"$f":" 'DL - C4 A'!AF$1526","v":0},{"$f":" 'DL - C4 A'!AG$1526","v":0},{"$f":" 'DL - C4 A'!AH$1526","v":0},{"$f":" 'DL - C4 A'!AI$1526","v":0},{"$f":" 'DL - C4 A'!AJ$1526","v":0},{"$f":" 'DL - C4 A'!AK$1526","v":0},{"$f":" 'DL - C4 A'!AL$1526","v":0},{"$f":" 'DL - C4 A'!AM$1526","v":0},{"$f":" 'DL - C4 A'!AN$1526","v":0},{"$f":" 'DL - C4 A'!AO$1526","v":0},{"$f":" 'DL - C4 A'!AP$1526","v":0},{"$f":" 'DL - C4 A'!AQ$1526","v":0},{"$f":" 'DL - C4 A'!AR$1526","v":0},{"$f":" 'DL - C4 A'!AS$1526","v":0},{"$f":" 'DL - C4 A'!AT$1526","v":0},{"$f":" 'DL - C4 A'!AU$1526","v":0},{"$f":" 'DL - C4 A'!AV$1526","v":0},{"$f":" 'DL - C4 A'!AW$1526","v":0},{"$f":" 'DL - C4 A'!AX$1526","v":0},{"$f":" 'DL - C4 A'!AY$1526","v":0},{"$f":" 'DL - C4 A'!AZ$1526","v":0},{"$f":" 'DL - C4 A'!BA$1526","v":0},{"$f":" 'DL - C4 A'!BB$1526","v":0},{"$f":" 'DL - C4 A'!BC$1526","v":0},{"$f":" 'DL - C4 A'!BD$1526","v":0},{"$f":" 'DL - C4 A'!BE$1526","v":0},{"$f":" 'DL - C4 A'!BF$1526","v":0},{"$f":" 'DL - C4 A'!BG$1526","v":0},{"$f":" 'DL - C4 A'!BH$1526","v":0},{"$f":" 'DL - C4 A'!BI$1526","v":0},{"$f":" 'DL - C4 A'!BJ$1526","v":0},{"$f":" 'DL - C4 A'!BK$1526","v":0},{"$f":" 'DL - C4 A'!BL$1526","v":0},{"$f":" 'DL - C4 A'!BM$1526","v":0},{"$f":" 'DL - C4 A'!BN$1526","v":0},{"$f":" 'DL - C4 A'!BO$1526","v":0},{"$f":" 'DL - C4 A'!BP$1526","v":0},{"$f":" 'DL - C4 A'!BQ$1526","v":0},{"$f":" 'DL - C4 A'!BR$1526","v":0},{"$f":" 'DL - C4 A'!BS$1526","v":0},{"$f":" 'DL - C4 A'!BT$1526","v":0},{"$f":" 'DL - C4 A'!BU$1526","v":0},{"$f":" 'DL - C4 A'!BV$1526","v":0},{"$f":" 'DL - C4 A'!BW$1526","v":0},{"$f":" 'DL - C4 A'!BX$1526","v":0},{"$f":" 'DL - C4 A'!BY$1526","v":0},{"$f":" 'DL - C4 A'!BZ$1526","v":0},{"$f":" 'DL - C4 A'!CA$1526","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$1527","v":"Depreciation - capex addition - 01 Oct 17 - real - ES"},{"$f":" 'DL - C4 A'!F$1527","v":0},{"$f":" 'DL - C4 A'!G$1527","v":0},{"$f":" 'DL - C4 A'!H$1527","v":0},{"$f":" 'DL - C4 A'!I$1527","v":"GBP m"},{"$f":" 'DL - C4 A'!J$1527","v":0},{"$f":" 'DL - C4 A'!K$1527","v":0},{"$f":" 'DL - C4 A'!L$1527","v":0},{"$f":" 'DL - C4 A'!M$1527","v":0},{"$f":" 'DL - C4 A'!N$1527","v":0},{"$f":" 'DL - C4 A'!O$1527","v":0},{"$f":" 'DL - C4 A'!P$1527","v":0},{"$f":" 'DL - C4 A'!Q$1527","v":0},{"$f":" 'DL - C4 A'!R$1527","v":0},{"$f":" 'DL - C4 A'!S$1527","v":0},{"$f":" 'DL - C4 A'!T$1527","v":0},{"$f":" 'DL - C4 A'!U$1527","v":0},{"$f":" 'DL - C4 A'!V$1527","v":0},{"$f":" 'DL - C4 A'!W$1527","v":0},{"$f":" 'DL - C4 A'!X$1527","v":0},{"$f":" 'DL - C4 A'!Y$1527","v":0},{"$f":" 'DL - C4 A'!Z$1527","v":0},{"$f":" 'DL - C4 A'!AA$1527","v":0},{"$f":" 'DL - C4 A'!AB$1527","v":0},{"$f":" 'DL - C4 A'!AC$1527","v":0},{"$f":" 'DL - C4 A'!AD$1527","v":0},{"$f":" 'DL - C4 A'!AE$1527","v":0},{"$f":" 'DL - C4 A'!AF$1527","v":0},{"$f":" 'DL - C4 A'!AG$1527","v":0},{"$f":" 'DL - C4 A'!AH$1527","v":0},{"$f":" 'DL - C4 A'!AI$1527","v":0},{"$f":" 'DL - C4 A'!AJ$1527","v":0},{"$f":" 'DL - C4 A'!AK$1527","v":0},{"$f":" 'DL - C4 A'!AL$1527","v":0},{"$f":" 'DL - C4 A'!AM$1527","v":0},{"$f":" 'DL - C4 A'!AN$1527","v":0},{"$f":" 'DL - C4 A'!AO$1527","v":0},{"$f":" 'DL - C4 A'!AP$1527","v":0},{"$f":" 'DL - C4 A'!AQ$1527","v":0},{"$f":" 'DL - C4 A'!AR$1527","v":0},{"$f":" 'DL - C4 A'!AS$1527","v":0},{"$f":" 'DL - C4 A'!AT$1527","v":0},{"$f":" 'DL - C4 A'!AU$1527","v":0},{"$f":" 'DL - C4 A'!AV$1527","v":0},{"$f":" 'DL - C4 A'!AW$1527","v":0},{"$f":" 'DL - C4 A'!AX$1527","v":0},{"$f":" 'DL - C4 A'!AY$1527","v":0},{"$f":" 'DL - C4 A'!AZ$1527","v":0},{"$f":" 'DL - C4 A'!BA$1527","v":0},{"$f":" 'DL - C4 A'!BB$1527","v":0},{"$f":" 'DL - C4 A'!BC$1527","v":0},{"$f":" 'DL - C4 A'!BD$1527","v":0},{"$f":" 'DL - C4 A'!BE$1527","v":0},{"$f":" 'DL - C4 A'!BF$1527","v":0},{"$f":" 'DL - C4 A'!BG$1527","v":0},{"$f":" 'DL - C4 A'!BH$1527","v":0},{"$f":" 'DL - C4 A'!BI$1527","v":0},{"$f":" 'DL - C4 A'!BJ$1527","v":0},{"$f":" 'DL - C4 A'!BK$1527","v":0},{"$f":" 'DL - C4 A'!BL$1527","v":0},{"$f":" 'DL - C4 A'!BM$1527","v":0},{"$f":" 'DL - C4 A'!BN$1527","v":0},{"$f":" 'DL - C4 A'!BO$1527","v":0},{"$f":" 'DL - C4 A'!BP$1527","v":0},{"$f":" 'DL - C4 A'!BQ$1527","v":0},{"$f":" 'DL - C4 A'!BR$1527","v":0},{"$f":" 'DL - C4 A'!BS$1527","v":0},{"$f":" 'DL - C4 A'!BT$1527","v":0},{"$f":" 'DL - C4 A'!BU$1527","v":0},{"$f":" 'DL - C4 A'!BV$1527","v":0},{"$f":" 'DL - C4 A'!BW$1527","v":0},{"$f":" 'DL - C4 A'!BX$1527","v":0},{"$f":" 'DL - C4 A'!BY$1527","v":0},{"$f":" 'DL - C4 A'!BZ$1527","v":0},{"$f":" 'DL - C4 A'!CA$1527","v":0}]
[]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$34, \"dd mmm yy\") & \" - depreciation calc diff - ES\"","v":"Network capex add - 01 Apr 93 - depreciation calc diff - ES"},null,null,null,"GBP m",null,{"$f":" SUM(M148:CA148)","v":0},null,{"$f":" M96 - M122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS96 - AS122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$35, \"dd mmm yy\") & \" - depreciation calc diff - ES\"","v":"Network capex add - 01 Apr 94 - depreciation calc diff - ES"},null,null,null,"GBP m",null,0,null,{"$f":" M97 - M123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS97 - AS123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$36, \"dd mmm yy\") & \" - depreciation calc diff - ES\"","v":"Network capex add - 01 Apr 95 - depreciation calc diff - ES"},null,null,null,"GBP m",null,0,null,{"$f":" M98 - M124","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS98 - AS124","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$37, \"dd mmm yy\") & \" - depreciation calc diff - ES\"","v":"Network capex add - 01 Apr 96 - depreciation calc diff - ES"},null,null,null,"GBP m",null,0,null,{"$f":" M99 - M125","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS99 - AS125","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$38, \"dd mmm yy\") & \" - depreciation calc diff - ES\"","v":"Network capex add - 01 Apr 97 - depreciation calc diff - ES"},null,null,null,"GBP m",null,0,null,{"$f":" M100 - M126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS100 - AS126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$39, \"dd mmm yy\") & \" - depreciation calc diff - ES\"","v":"Network capex add - 01 Apr 98 - depreciation calc diff - ES"},null,null,null,"GBP m",null,0,null,{"$f":" M101 - M127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS101 - AS127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$40, \"dd mmm yy\") & \" - depreciation calc diff - ES\"","v":"Network capex add - 01 Apr 99 - depreciation calc diff - ES"},null,null,null,"GBP m",null,0,null,{"$f":" M102 - M128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS102 - AS128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$41, \"dd mmm yy\") & \" - depreciation calc diff - ES\"","v":"Network capex add - 01 Apr 00 - depreciation calc diff - ES"},null,null,null,"GBP m",null,0,null,{"$f":" M103 - M129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS103 - AS129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$42, \"dd mmm yy\") & \" - depreciation calc diff - ES\"","v":"Network capex add - 01 Apr 01 - depreciation calc diff - ES"},null,null,null,"GBP m",null,0,null,{"$f":" M104 - M130","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS104 - AS130","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$43, \"dd mmm yy\") & \" - depreciation calc diff - ES\"","v":"Network capex add - 01 Apr 02 - depreciation calc diff - ES"},null,null,null,"GBP m",null,0,null,{"$f":" M105 - M131","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS105 - AS131","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$44, \"dd mmm yy\") & \" - depreciation calc diff - ES\"","v":"Network capex add - 01 Apr 03 - depreciation calc diff - ES"},null,null,null,"GBP m",null,0,null,{"$f":" M106 - M132","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS106 - AS132","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$45, \"dd mmm yy\") & \" - depreciation calc diff - ES\"","v":"Network capex add - 01 Apr 04 - depreciation calc diff - ES"},null,null,null,"GBP m",null,0,null,{"$f":" M107 - M133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS107 - AS133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$46, \"dd mmm yy\") & \" - depreciation calc diff - ES\"","v":"Network capex add - 01 Apr 05 - depreciation calc diff - ES"},null,null,null,"GBP m",null,0,null,{"$f":" M108 - M134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS108 - AS134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$47, \"dd mmm yy\") & \" - depreciation calc diff - ES\"","v":"Network capex add - 01 Apr 06 - depreciation calc diff - ES"},null,null,null,"GBP m",null,0,null,{"$f":" M109 - M135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS109 - AS135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$48, \"dd mmm yy\") & \" - depreciation calc diff - ES\"","v":"Network capex add - 01 Apr 07 - depreciation calc diff - ES"},null,null,null,"GBP m",null,0,null,{"$f":" M110 - M136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS110 - AS136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$49, \"dd mmm yy\") & \" - depreciation calc diff - ES\"","v":"Network capex add - 01 Apr 08 - depreciation calc diff - ES"},null,null,null,"GBP m",null,0,null,{"$f":" M111 - M137","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS111 - AS137","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$50, \"dd mmm yy\") & \" - depreciation calc diff - ES\"","v":"Network capex add - 01 Apr 09 - depreciation calc diff - ES"},null,null,null,"GBP m",null,0,null,{"$f":" M112 - M138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS112 - AS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$51, \"dd mmm yy\") & \" - depreciation calc diff - ES\"","v":"Network capex add - 01 Apr 10 - depreciation calc diff - ES"},null,null,null,"GBP m",null,0,null,{"$f":" M113 - M139","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS113 - AS139","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$52, \"dd mmm yy\") & \" - depreciation calc diff - ES\"","v":"Network capex add - 01 Apr 11 - depreciation calc diff - ES"},null,null,null,"GBP m",null,0,null,{"$f":" M114 - M140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS114 - AS140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$53, \"dd mmm yy\") & \" - depreciation calc diff - ES\"","v":"Network capex add - 01 Oct 12 - depreciation calc diff - ES"},null,null,null,"GBP m",null,1.4988010832439613E-15,null,{"$f":" M115 - M141","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.4988010832439613E-15,0,0,{"$f":" AS115 - AS141","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$54, \"dd mmm yy\") & \" - depreciation calc diff - ES\"","v":"Network capex add - 01 Oct 13 - depreciation calc diff - ES"},null,null,null,"GBP m",null,0,null,{"$f":" M116 - M142","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS116 - AS142","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$55, \"dd mmm yy\") & \" - depreciation calc diff - ES\"","v":"Network capex add - 01 Oct 14 - depreciation calc diff - ES"},null,null,null,"GBP m",null,0,null,{"$f":" M117 - M143","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS117 - AS143","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$56, \"dd mmm yy\") & \" - depreciation calc diff - ES\"","v":"Network capex add - 01 Oct 15 - depreciation calc diff - ES"},null,null,null,"GBP m",null,0,null,{"$f":" M118 - M144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS118 - AS144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$57, \"dd mmm yy\") & \" - depreciation calc diff - ES\"","v":"Network capex add - 01 Oct 16 - depreciation calc diff - ES"},null,null,null,"GBP m",null,0,null,{"$f":" M119 - M145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS119 - AS145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$58, \"dd mmm yy\") & \" - depreciation calc diff - ES\"","v":"Network capex add - 01 Oct 17 - depreciation calc diff - ES"},null,null,null,"GBP m",null,0,null,{"$f":" M120 - M146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS120 - AS146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["4. REGULATORY ASSET BASES - METERING - RAB_MTRN"]
[]
[]
[null,null,"Network capex add - depreciation calc diff - MTRN"]
[]
[null,null,null,null,{"$f":" Inp_Depreciation!E$435","v":"Network capex add - 01 Apr 93 - depreciation inp - MTRN"},{"$f":" Inp_Depreciation!F$435","v":0},{"$f":" Inp_Depreciation!G$435","v":0},{"$f":" Inp_Depreciation!H$435","v":0},{"$f":" Inp_Depreciation!I$435","v":"GBP m"},{"$f":" Inp_Depreciation!J$435","v":"[Entitlement Model 28.11.16.xlsx]Metering D.'!$B$15"},{"$f":" Inp_Depreciation!K$435","v":0},{"$f":" Inp_Depreciation!L$435","v":0},{"$f":" Inp_Depreciation!M$435","v":0},{"$f":" Inp_Depreciation!N$435","v":0},{"$f":" Inp_Depreciation!O$435","v":0},{"$f":" Inp_Depreciation!P$435","v":0},{"$f":" Inp_Depreciation!Q$435","v":0},{"$f":" Inp_Depreciation!R$435","v":0},{"$f":" Inp_Depreciation!S$435","v":0},{"$f":" Inp_Depreciation!T$435","v":0},{"$f":" Inp_Depreciation!U$435","v":0},{"$f":" Inp_Depreciation!V$435","v":0},{"$f":" Inp_Depreciation!W$435","v":0},{"$f":" Inp_Depreciation!X$435","v":0},{"$f":" Inp_Depreciation!Y$435","v":0},{"$f":" Inp_Depreciation!Z$435","v":0},{"$f":" Inp_Depreciation!AA$435","v":0},{"$f":" Inp_Depreciation!AB$435","v":0},{"$f":" Inp_Depreciation!AC$435","v":0},{"$f":" Inp_Depreciation!AD$435","v":0},{"$f":" Inp_Depreciation!AE$435","v":0},{"$f":" Inp_Depreciation!AF$435","v":0},{"$f":" Inp_Depreciation!AG$435","v":0},{"$f":" Inp_Depreciation!AH$435","v":0},{"$f":" Inp_Depreciation!AI$435","v":0},{"$f":" Inp_Depreciation!AJ$435","v":0},{"$f":" Inp_Depreciation!AK$435","v":0},{"$f":" Inp_Depreciation!AL$435","v":0},{"$f":" Inp_Depreciation!AM$435","v":0},{"$f":" Inp_Depreciation!AN$435","v":0},{"$f":" Inp_Depreciation!AO$435","v":0},{"$f":" Inp_Depreciation!AP$435","v":0},{"$f":" Inp_Depreciation!AQ$435","v":0},{"$f":" Inp_Depreciation!AR$435","v":0},{"$f":" Inp_Depreciation!AS$435","v":0},{"$f":" Inp_Depreciation!AT$435","v":0},{"$f":" Inp_Depreciation!AU$435","v":0},{"$f":" Inp_Depreciation!AV$435","v":0},{"$f":" Inp_Depreciation!AW$435","v":0},{"$f":" Inp_Depreciation!AX$435","v":0},{"$f":" Inp_Depreciation!AY$435","v":0},{"$f":" Inp_Depreciation!AZ$435","v":0},{"$f":" Inp_Depreciation!BA$435","v":0},{"$f":" Inp_Depreciation!BB$435","v":0},{"$f":" Inp_Depreciation!BC$435","v":0},{"$f":" Inp_Depreciation!BD$435","v":0},{"$f":" Inp_Depreciation!BE$435","v":0},{"$f":" Inp_Depreciation!BF$435","v":0},{"$f":" Inp_Depreciation!BG$435","v":0},{"$f":" Inp_Depreciation!BH$435","v":0},{"$f":" Inp_Depreciation!BI$435","v":0},{"$f":" Inp_Depreciation!BJ$435","v":0},{"$f":" Inp_Depreciation!BK$435","v":0},{"$f":" Inp_Depreciation!BL$435","v":0},{"$f":" Inp_Depreciation!BM$435","v":0},{"$f":" Inp_Depreciation!BN$435","v":0},{"$f":" Inp_Depreciation!BO$435","v":0},{"$f":" Inp_Depreciation!BP$435","v":0},{"$f":" Inp_Depreciation!BQ$435","v":0},{"$f":" Inp_Depreciation!BR$435","v":0},{"$f":" Inp_Depreciation!BS$435","v":0},{"$f":" Inp_Depreciation!BT$435","v":0},{"$f":" Inp_Depreciation!BU$435","v":0},{"$f":" Inp_Depreciation!BV$435","v":0},{"$f":" Inp_Depreciation!BW$435","v":0},{"$f":" Inp_Depreciation!BX$435","v":0},{"$f":" Inp_Depreciation!BY$435","v":0},{"$f":" Inp_Depreciation!BZ$435","v":0},{"$f":" Inp_Depreciation!CA$435","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$436","v":"Network capex add - 01 Apr 94 - depreciation inp - MTRN"},{"$f":" Inp_Depreciation!F$436","v":0},{"$f":" Inp_Depreciation!G$436","v":0},{"$f":" Inp_Depreciation!H$436","v":0},{"$f":" Inp_Depreciation!I$436","v":"GBP m"},{"$f":" Inp_Depreciation!J$436","v":0},{"$f":" Inp_Depreciation!K$436","v":0},{"$f":" Inp_Depreciation!L$436","v":0},{"$f":" Inp_Depreciation!M$436","v":0},{"$f":" Inp_Depreciation!N$436","v":0},{"$f":" Inp_Depreciation!O$436","v":0},{"$f":" Inp_Depreciation!P$436","v":0},{"$f":" Inp_Depreciation!Q$436","v":0},{"$f":" Inp_Depreciation!R$436","v":0},{"$f":" Inp_Depreciation!S$436","v":0},{"$f":" Inp_Depreciation!T$436","v":0},{"$f":" Inp_Depreciation!U$436","v":0},{"$f":" Inp_Depreciation!V$436","v":0},{"$f":" Inp_Depreciation!W$436","v":0},{"$f":" Inp_Depreciation!X$436","v":0},{"$f":" Inp_Depreciation!Y$436","v":0},{"$f":" Inp_Depreciation!Z$436","v":0},{"$f":" Inp_Depreciation!AA$436","v":0},{"$f":" Inp_Depreciation!AB$436","v":0},{"$f":" Inp_Depreciation!AC$436","v":0},{"$f":" Inp_Depreciation!AD$436","v":0},{"$f":" Inp_Depreciation!AE$436","v":0},{"$f":" Inp_Depreciation!AF$436","v":0},{"$f":" Inp_Depreciation!AG$436","v":0},{"$f":" Inp_Depreciation!AH$436","v":0},{"$f":" Inp_Depreciation!AI$436","v":0},{"$f":" Inp_Depreciation!AJ$436","v":0},{"$f":" Inp_Depreciation!AK$436","v":0},{"$f":" Inp_Depreciation!AL$436","v":0},{"$f":" Inp_Depreciation!AM$436","v":0},{"$f":" Inp_Depreciation!AN$436","v":0},{"$f":" Inp_Depreciation!AO$436","v":0},{"$f":" Inp_Depreciation!AP$436","v":0},{"$f":" Inp_Depreciation!AQ$436","v":0},{"$f":" Inp_Depreciation!AR$436","v":0},{"$f":" Inp_Depreciation!AS$436","v":0},{"$f":" Inp_Depreciation!AT$436","v":0},{"$f":" Inp_Depreciation!AU$436","v":0},{"$f":" Inp_Depreciation!AV$436","v":0},{"$f":" Inp_Depreciation!AW$436","v":0},{"$f":" Inp_Depreciation!AX$436","v":0},{"$f":" Inp_Depreciation!AY$436","v":0},{"$f":" Inp_Depreciation!AZ$436","v":0},{"$f":" Inp_Depreciation!BA$436","v":0},{"$f":" Inp_Depreciation!BB$436","v":0},{"$f":" Inp_Depreciation!BC$436","v":0},{"$f":" Inp_Depreciation!BD$436","v":0},{"$f":" Inp_Depreciation!BE$436","v":0},{"$f":" Inp_Depreciation!BF$436","v":0},{"$f":" Inp_Depreciation!BG$436","v":0},{"$f":" Inp_Depreciation!BH$436","v":0},{"$f":" Inp_Depreciation!BI$436","v":0},{"$f":" Inp_Depreciation!BJ$436","v":0},{"$f":" Inp_Depreciation!BK$436","v":0},{"$f":" Inp_Depreciation!BL$436","v":0},{"$f":" Inp_Depreciation!BM$436","v":0},{"$f":" Inp_Depreciation!BN$436","v":0},{"$f":" Inp_Depreciation!BO$436","v":0},{"$f":" Inp_Depreciation!BP$436","v":0},{"$f":" Inp_Depreciation!BQ$436","v":0},{"$f":" Inp_Depreciation!BR$436","v":0},{"$f":" Inp_Depreciation!BS$436","v":0},{"$f":" Inp_Depreciation!BT$436","v":0},{"$f":" Inp_Depreciation!BU$436","v":0},{"$f":" Inp_Depreciation!BV$436","v":0},{"$f":" Inp_Depreciation!BW$436","v":0},{"$f":" Inp_Depreciation!BX$436","v":0},{"$f":" Inp_Depreciation!BY$436","v":0},{"$f":" Inp_Depreciation!BZ$436","v":0},{"$f":" Inp_Depreciation!CA$436","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$437","v":"Network capex add - 01 Apr 95 - depreciation inp - MTRN"},{"$f":" Inp_Depreciation!F$437","v":0},{"$f":" Inp_Depreciation!G$437","v":0},{"$f":" Inp_Depreciation!H$437","v":0},{"$f":" Inp_Depreciation!I$437","v":"GBP m"},{"$f":" Inp_Depreciation!J$437","v":0},{"$f":" Inp_Depreciation!K$437","v":0},{"$f":" Inp_Depreciation!L$437","v":0},{"$f":" Inp_Depreciation!M$437","v":0},{"$f":" Inp_Depreciation!N$437","v":0},{"$f":" Inp_Depreciation!O$437","v":0},{"$f":" Inp_Depreciation!P$437","v":0},{"$f":" Inp_Depreciation!Q$437","v":0},{"$f":" Inp_Depreciation!R$437","v":0},{"$f":" Inp_Depreciation!S$437","v":0},{"$f":" Inp_Depreciation!T$437","v":0},{"$f":" Inp_Depreciation!U$437","v":0},{"$f":" Inp_Depreciation!V$437","v":0},{"$f":" Inp_Depreciation!W$437","v":0},{"$f":" Inp_Depreciation!X$437","v":0},{"$f":" Inp_Depreciation!Y$437","v":0},{"$f":" Inp_Depreciation!Z$437","v":0},{"$f":" Inp_Depreciation!AA$437","v":0},{"$f":" Inp_Depreciation!AB$437","v":0},{"$f":" Inp_Depreciation!AC$437","v":0},{"$f":" Inp_Depreciation!AD$437","v":0},{"$f":" Inp_Depreciation!AE$437","v":0},{"$f":" Inp_Depreciation!AF$437","v":0},{"$f":" Inp_Depreciation!AG$437","v":0},{"$f":" Inp_Depreciation!AH$437","v":0},{"$f":" Inp_Depreciation!AI$437","v":0},{"$f":" Inp_Depreciation!AJ$437","v":0},{"$f":" Inp_Depreciation!AK$437","v":0},{"$f":" Inp_Depreciation!AL$437","v":0},{"$f":" Inp_Depreciation!AM$437","v":0},{"$f":" Inp_Depreciation!AN$437","v":0},{"$f":" Inp_Depreciation!AO$437","v":0},{"$f":" Inp_Depreciation!AP$437","v":0},{"$f":" Inp_Depreciation!AQ$437","v":0},{"$f":" Inp_Depreciation!AR$437","v":0},{"$f":" Inp_Depreciation!AS$437","v":0},{"$f":" Inp_Depreciation!AT$437","v":0},{"$f":" Inp_Depreciation!AU$437","v":0},{"$f":" Inp_Depreciation!AV$437","v":0},{"$f":" Inp_Depreciation!AW$437","v":0},{"$f":" Inp_Depreciation!AX$437","v":0},{"$f":" Inp_Depreciation!AY$437","v":0},{"$f":" Inp_Depreciation!AZ$437","v":0},{"$f":" Inp_Depreciation!BA$437","v":0},{"$f":" Inp_Depreciation!BB$437","v":0},{"$f":" Inp_Depreciation!BC$437","v":0},{"$f":" Inp_Depreciation!BD$437","v":0},{"$f":" Inp_Depreciation!BE$437","v":0},{"$f":" Inp_Depreciation!BF$437","v":0},{"$f":" Inp_Depreciation!BG$437","v":0},{"$f":" Inp_Depreciation!BH$437","v":0},{"$f":" Inp_Depreciation!BI$437","v":0},{"$f":" Inp_Depreciation!BJ$437","v":0},{"$f":" Inp_Depreciation!BK$437","v":0},{"$f":" Inp_Depreciation!BL$437","v":0},{"$f":" Inp_Depreciation!BM$437","v":0},{"$f":" Inp_Depreciation!BN$437","v":0},{"$f":" Inp_Depreciation!BO$437","v":0},{"$f":" Inp_Depreciation!BP$437","v":0},{"$f":" Inp_Depreciation!BQ$437","v":0},{"$f":" Inp_Depreciation!BR$437","v":0},{"$f":" Inp_Depreciation!BS$437","v":0},{"$f":" Inp_Depreciation!BT$437","v":0},{"$f":" Inp_Depreciation!BU$437","v":0},{"$f":" Inp_Depreciation!BV$437","v":0},{"$f":" Inp_Depreciation!BW$437","v":0},{"$f":" Inp_Depreciation!BX$437","v":0},{"$f":" Inp_Depreciation!BY$437","v":0},{"$f":" Inp_Depreciation!BZ$437","v":0},{"$f":" Inp_Depreciation!CA$437","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$438","v":"Network capex add - 01 Apr 96 - depreciation inp - MTRN"},{"$f":" Inp_Depreciation!F$438","v":0},{"$f":" Inp_Depreciation!G$438","v":0},{"$f":" Inp_Depreciation!H$438","v":0},{"$f":" Inp_Depreciation!I$438","v":"GBP m"},{"$f":" Inp_Depreciation!J$438","v":0},{"$f":" Inp_Depreciation!K$438","v":0},{"$f":" Inp_Depreciation!L$438","v":0},{"$f":" Inp_Depreciation!M$438","v":0},{"$f":" Inp_Depreciation!N$438","v":0},{"$f":" Inp_Depreciation!O$438","v":0},{"$f":" Inp_Depreciation!P$438","v":0},{"$f":" Inp_Depreciation!Q$438","v":0},{"$f":" Inp_Depreciation!R$438","v":0},{"$f":" Inp_Depreciation!S$438","v":0},{"$f":" Inp_Depreciation!T$438","v":0},{"$f":" Inp_Depreciation!U$438","v":0},{"$f":" Inp_Depreciation!V$438","v":0},{"$f":" Inp_Depreciation!W$438","v":0},{"$f":" Inp_Depreciation!X$438","v":0},{"$f":" Inp_Depreciation!Y$438","v":0},{"$f":" Inp_Depreciation!Z$438","v":0},{"$f":" Inp_Depreciation!AA$438","v":0},{"$f":" Inp_Depreciation!AB$438","v":0},{"$f":" Inp_Depreciation!AC$438","v":0},{"$f":" Inp_Depreciation!AD$438","v":0},{"$f":" Inp_Depreciation!AE$438","v":0},{"$f":" Inp_Depreciation!AF$438","v":0},{"$f":" Inp_Depreciation!AG$438","v":0},{"$f":" Inp_Depreciation!AH$438","v":0},{"$f":" Inp_Depreciation!AI$438","v":0},{"$f":" Inp_Depreciation!AJ$438","v":0},{"$f":" Inp_Depreciation!AK$438","v":0},{"$f":" Inp_Depreciation!AL$438","v":0},{"$f":" Inp_Depreciation!AM$438","v":0},{"$f":" Inp_Depreciation!AN$438","v":0},{"$f":" Inp_Depreciation!AO$438","v":0},{"$f":" Inp_Depreciation!AP$438","v":0},{"$f":" Inp_Depreciation!AQ$438","v":0},{"$f":" Inp_Depreciation!AR$438","v":0},{"$f":" Inp_Depreciation!AS$438","v":0},{"$f":" Inp_Depreciation!AT$438","v":0},{"$f":" Inp_Depreciation!AU$438","v":0},{"$f":" Inp_Depreciation!AV$438","v":0},{"$f":" Inp_Depreciation!AW$438","v":0},{"$f":" Inp_Depreciation!AX$438","v":0},{"$f":" Inp_Depreciation!AY$438","v":0},{"$f":" Inp_Depreciation!AZ$438","v":0},{"$f":" Inp_Depreciation!BA$438","v":0},{"$f":" Inp_Depreciation!BB$438","v":0},{"$f":" Inp_Depreciation!BC$438","v":0},{"$f":" Inp_Depreciation!BD$438","v":0},{"$f":" Inp_Depreciation!BE$438","v":0},{"$f":" Inp_Depreciation!BF$438","v":0},{"$f":" Inp_Depreciation!BG$438","v":0},{"$f":" Inp_Depreciation!BH$438","v":0},{"$f":" Inp_Depreciation!BI$438","v":0},{"$f":" Inp_Depreciation!BJ$438","v":0},{"$f":" Inp_Depreciation!BK$438","v":0},{"$f":" Inp_Depreciation!BL$438","v":0},{"$f":" Inp_Depreciation!BM$438","v":0},{"$f":" Inp_Depreciation!BN$438","v":0},{"$f":" Inp_Depreciation!BO$438","v":0},{"$f":" Inp_Depreciation!BP$438","v":0},{"$f":" Inp_Depreciation!BQ$438","v":0},{"$f":" Inp_Depreciation!BR$438","v":0},{"$f":" Inp_Depreciation!BS$438","v":0},{"$f":" Inp_Depreciation!BT$438","v":0},{"$f":" Inp_Depreciation!BU$438","v":0},{"$f":" Inp_Depreciation!BV$438","v":0},{"$f":" Inp_Depreciation!BW$438","v":0},{"$f":" Inp_Depreciation!BX$438","v":0},{"$f":" Inp_Depreciation!BY$438","v":0},{"$f":" Inp_Depreciation!BZ$438","v":0},{"$f":" Inp_Depreciation!CA$438","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$439","v":"Network capex add - 01 Apr 97 - depreciation inp - MTRN"},{"$f":" Inp_Depreciation!F$439","v":0},{"$f":" Inp_Depreciation!G$439","v":0},{"$f":" Inp_Depreciation!H$439","v":0},{"$f":" Inp_Depreciation!I$439","v":"GBP m"},{"$f":" Inp_Depreciation!J$439","v":0},{"$f":" Inp_Depreciation!K$439","v":0},{"$f":" Inp_Depreciation!L$439","v":0},{"$f":" Inp_Depreciation!M$439","v":0},{"$f":" Inp_Depreciation!N$439","v":0},{"$f":" Inp_Depreciation!O$439","v":0},{"$f":" Inp_Depreciation!P$439","v":0},{"$f":" Inp_Depreciation!Q$439","v":0},{"$f":" Inp_Depreciation!R$439","v":0},{"$f":" Inp_Depreciation!S$439","v":0},{"$f":" Inp_Depreciation!T$439","v":0},{"$f":" Inp_Depreciation!U$439","v":0},{"$f":" Inp_Depreciation!V$439","v":0},{"$f":" Inp_Depreciation!W$439","v":0},{"$f":" Inp_Depreciation!X$439","v":0},{"$f":" Inp_Depreciation!Y$439","v":0},{"$f":" Inp_Depreciation!Z$439","v":0},{"$f":" Inp_Depreciation!AA$439","v":0},{"$f":" Inp_Depreciation!AB$439","v":0},{"$f":" Inp_Depreciation!AC$439","v":0},{"$f":" Inp_Depreciation!AD$439","v":0},{"$f":" Inp_Depreciation!AE$439","v":0},{"$f":" Inp_Depreciation!AF$439","v":0},{"$f":" Inp_Depreciation!AG$439","v":0},{"$f":" Inp_Depreciation!AH$439","v":0},{"$f":" Inp_Depreciation!AI$439","v":0},{"$f":" Inp_Depreciation!AJ$439","v":0},{"$f":" Inp_Depreciation!AK$439","v":0},{"$f":" Inp_Depreciation!AL$439","v":0},{"$f":" Inp_Depreciation!AM$439","v":0},{"$f":" Inp_Depreciation!AN$439","v":0},{"$f":" Inp_Depreciation!AO$439","v":0},{"$f":" Inp_Depreciation!AP$439","v":0},{"$f":" Inp_Depreciation!AQ$439","v":0},{"$f":" Inp_Depreciation!AR$439","v":0},{"$f":" Inp_Depreciation!AS$439","v":0},{"$f":" Inp_Depreciation!AT$439","v":0},{"$f":" Inp_Depreciation!AU$439","v":0},{"$f":" Inp_Depreciation!AV$439","v":0},{"$f":" Inp_Depreciation!AW$439","v":0},{"$f":" Inp_Depreciation!AX$439","v":0},{"$f":" Inp_Depreciation!AY$439","v":0},{"$f":" Inp_Depreciation!AZ$439","v":0},{"$f":" Inp_Depreciation!BA$439","v":0},{"$f":" Inp_Depreciation!BB$439","v":0},{"$f":" Inp_Depreciation!BC$439","v":0},{"$f":" Inp_Depreciation!BD$439","v":0},{"$f":" Inp_Depreciation!BE$439","v":0},{"$f":" Inp_Depreciation!BF$439","v":0},{"$f":" Inp_Depreciation!BG$439","v":0},{"$f":" Inp_Depreciation!BH$439","v":0},{"$f":" Inp_Depreciation!BI$439","v":0},{"$f":" Inp_Depreciation!BJ$439","v":0},{"$f":" Inp_Depreciation!BK$439","v":0},{"$f":" Inp_Depreciation!BL$439","v":0},{"$f":" Inp_Depreciation!BM$439","v":0},{"$f":" Inp_Depreciation!BN$439","v":0},{"$f":" Inp_Depreciation!BO$439","v":0},{"$f":" Inp_Depreciation!BP$439","v":0},{"$f":" Inp_Depreciation!BQ$439","v":0},{"$f":" Inp_Depreciation!BR$439","v":0},{"$f":" Inp_Depreciation!BS$439","v":0},{"$f":" Inp_Depreciation!BT$439","v":0},{"$f":" Inp_Depreciation!BU$439","v":0},{"$f":" Inp_Depreciation!BV$439","v":0},{"$f":" Inp_Depreciation!BW$439","v":0},{"$f":" Inp_Depreciation!BX$439","v":0},{"$f":" Inp_Depreciation!BY$439","v":0},{"$f":" Inp_Depreciation!BZ$439","v":0},{"$f":" Inp_Depreciation!CA$439","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$440","v":"Network capex add - 01 Apr 98 - depreciation inp - MTRN"},{"$f":" Inp_Depreciation!F$440","v":0},{"$f":" Inp_Depreciation!G$440","v":0},{"$f":" Inp_Depreciation!H$440","v":0},{"$f":" Inp_Depreciation!I$440","v":"GBP m"},{"$f":" Inp_Depreciation!J$440","v":0},{"$f":" Inp_Depreciation!K$440","v":0},{"$f":" Inp_Depreciation!L$440","v":0},{"$f":" Inp_Depreciation!M$440","v":0},{"$f":" Inp_Depreciation!N$440","v":0},{"$f":" Inp_Depreciation!O$440","v":0},{"$f":" Inp_Depreciation!P$440","v":0},{"$f":" Inp_Depreciation!Q$440","v":0},{"$f":" Inp_Depreciation!R$440","v":0},{"$f":" Inp_Depreciation!S$440","v":0},{"$f":" Inp_Depreciation!T$440","v":0},{"$f":" Inp_Depreciation!U$440","v":0},{"$f":" Inp_Depreciation!V$440","v":0},{"$f":" Inp_Depreciation!W$440","v":0},{"$f":" Inp_Depreciation!X$440","v":0},{"$f":" Inp_Depreciation!Y$440","v":0},{"$f":" Inp_Depreciation!Z$440","v":0},{"$f":" Inp_Depreciation!AA$440","v":0},{"$f":" Inp_Depreciation!AB$440","v":0},{"$f":" Inp_Depreciation!AC$440","v":0},{"$f":" Inp_Depreciation!AD$440","v":0},{"$f":" Inp_Depreciation!AE$440","v":0},{"$f":" Inp_Depreciation!AF$440","v":0},{"$f":" Inp_Depreciation!AG$440","v":0},{"$f":" Inp_Depreciation!AH$440","v":0},{"$f":" Inp_Depreciation!AI$440","v":0},{"$f":" Inp_Depreciation!AJ$440","v":0},{"$f":" Inp_Depreciation!AK$440","v":0},{"$f":" Inp_Depreciation!AL$440","v":0},{"$f":" Inp_Depreciation!AM$440","v":0},{"$f":" Inp_Depreciation!AN$440","v":0},{"$f":" Inp_Depreciation!AO$440","v":0},{"$f":" Inp_Depreciation!AP$440","v":0},{"$f":" Inp_Depreciation!AQ$440","v":0},{"$f":" Inp_Depreciation!AR$440","v":0},{"$f":" Inp_Depreciation!AS$440","v":0},{"$f":" Inp_Depreciation!AT$440","v":0},{"$f":" Inp_Depreciation!AU$440","v":0},{"$f":" Inp_Depreciation!AV$440","v":0},{"$f":" Inp_Depreciation!AW$440","v":0},{"$f":" Inp_Depreciation!AX$440","v":0},{"$f":" Inp_Depreciation!AY$440","v":0},{"$f":" Inp_Depreciation!AZ$440","v":0},{"$f":" Inp_Depreciation!BA$440","v":0},{"$f":" Inp_Depreciation!BB$440","v":0},{"$f":" Inp_Depreciation!BC$440","v":0},{"$f":" Inp_Depreciation!BD$440","v":0},{"$f":" Inp_Depreciation!BE$440","v":0},{"$f":" Inp_Depreciation!BF$440","v":0},{"$f":" Inp_Depreciation!BG$440","v":0},{"$f":" Inp_Depreciation!BH$440","v":0},{"$f":" Inp_Depreciation!BI$440","v":0},{"$f":" Inp_Depreciation!BJ$440","v":0},{"$f":" Inp_Depreciation!BK$440","v":0},{"$f":" Inp_Depreciation!BL$440","v":0},{"$f":" Inp_Depreciation!BM$440","v":0},{"$f":" Inp_Depreciation!BN$440","v":0},{"$f":" Inp_Depreciation!BO$440","v":0},{"$f":" Inp_Depreciation!BP$440","v":0},{"$f":" Inp_Depreciation!BQ$440","v":0},{"$f":" Inp_Depreciation!BR$440","v":0},{"$f":" Inp_Depreciation!BS$440","v":0},{"$f":" Inp_Depreciation!BT$440","v":0},{"$f":" Inp_Depreciation!BU$440","v":0},{"$f":" Inp_Depreciation!BV$440","v":0},{"$f":" Inp_Depreciation!BW$440","v":0},{"$f":" Inp_Depreciation!BX$440","v":0},{"$f":" Inp_Depreciation!BY$440","v":0},{"$f":" Inp_Depreciation!BZ$440","v":0},{"$f":" Inp_Depreciation!CA$440","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$441","v":"Network capex add - 01 Apr 99 - depreciation inp - MTRN"},{"$f":" Inp_Depreciation!F$441","v":0},{"$f":" Inp_Depreciation!G$441","v":0},{"$f":" Inp_Depreciation!H$441","v":0},{"$f":" Inp_Depreciation!I$441","v":"GBP m"},{"$f":" Inp_Depreciation!J$441","v":0},{"$f":" Inp_Depreciation!K$441","v":0},{"$f":" Inp_Depreciation!L$441","v":0},{"$f":" Inp_Depreciation!M$441","v":0},{"$f":" Inp_Depreciation!N$441","v":0},{"$f":" Inp_Depreciation!O$441","v":0},{"$f":" Inp_Depreciation!P$441","v":0},{"$f":" Inp_Depreciation!Q$441","v":0},{"$f":" Inp_Depreciation!R$441","v":0},{"$f":" Inp_Depreciation!S$441","v":0},{"$f":" Inp_Depreciation!T$441","v":0},{"$f":" Inp_Depreciation!U$441","v":0},{"$f":" Inp_Depreciation!V$441","v":0},{"$f":" Inp_Depreciation!W$441","v":0},{"$f":" Inp_Depreciation!X$441","v":0},{"$f":" Inp_Depreciation!Y$441","v":0},{"$f":" Inp_Depreciation!Z$441","v":0},{"$f":" Inp_Depreciation!AA$441","v":0},{"$f":" Inp_Depreciation!AB$441","v":0},{"$f":" Inp_Depreciation!AC$441","v":0},{"$f":" Inp_Depreciation!AD$441","v":0},{"$f":" Inp_Depreciation!AE$441","v":0},{"$f":" Inp_Depreciation!AF$441","v":0},{"$f":" Inp_Depreciation!AG$441","v":0},{"$f":" Inp_Depreciation!AH$441","v":0},{"$f":" Inp_Depreciation!AI$441","v":0},{"$f":" Inp_Depreciation!AJ$441","v":0},{"$f":" Inp_Depreciation!AK$441","v":0},{"$f":" Inp_Depreciation!AL$441","v":0},{"$f":" Inp_Depreciation!AM$441","v":0},{"$f":" Inp_Depreciation!AN$441","v":0},{"$f":" Inp_Depreciation!AO$441","v":0},{"$f":" Inp_Depreciation!AP$441","v":0},{"$f":" Inp_Depreciation!AQ$441","v":0},{"$f":" Inp_Depreciation!AR$441","v":0},{"$f":" Inp_Depreciation!AS$441","v":0},{"$f":" Inp_Depreciation!AT$441","v":0},{"$f":" Inp_Depreciation!AU$441","v":0},{"$f":" Inp_Depreciation!AV$441","v":0},{"$f":" Inp_Depreciation!AW$441","v":0},{"$f":" Inp_Depreciation!AX$441","v":0},{"$f":" Inp_Depreciation!AY$441","v":0},{"$f":" Inp_Depreciation!AZ$441","v":0},{"$f":" Inp_Depreciation!BA$441","v":0},{"$f":" Inp_Depreciation!BB$441","v":0},{"$f":" Inp_Depreciation!BC$441","v":0},{"$f":" Inp_Depreciation!BD$441","v":0},{"$f":" Inp_Depreciation!BE$441","v":0},{"$f":" Inp_Depreciation!BF$441","v":0},{"$f":" Inp_Depreciation!BG$441","v":0},{"$f":" Inp_Depreciation!BH$441","v":0},{"$f":" Inp_Depreciation!BI$441","v":0},{"$f":" Inp_Depreciation!BJ$441","v":0},{"$f":" Inp_Depreciation!BK$441","v":0},{"$f":" Inp_Depreciation!BL$441","v":0},{"$f":" Inp_Depreciation!BM$441","v":0},{"$f":" Inp_Depreciation!BN$441","v":0},{"$f":" Inp_Depreciation!BO$441","v":0},{"$f":" Inp_Depreciation!BP$441","v":0},{"$f":" Inp_Depreciation!BQ$441","v":0},{"$f":" Inp_Depreciation!BR$441","v":0},{"$f":" Inp_Depreciation!BS$441","v":0},{"$f":" Inp_Depreciation!BT$441","v":0},{"$f":" Inp_Depreciation!BU$441","v":0},{"$f":" Inp_Depreciation!BV$441","v":0},{"$f":" Inp_Depreciation!BW$441","v":0},{"$f":" Inp_Depreciation!BX$441","v":0},{"$f":" Inp_Depreciation!BY$441","v":0},{"$f":" Inp_Depreciation!BZ$441","v":0},{"$f":" Inp_Depreciation!CA$441","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$442","v":"Network capex add - 01 Apr 00 - depreciation inp - MTRN"},{"$f":" Inp_Depreciation!F$442","v":0},{"$f":" Inp_Depreciation!G$442","v":0},{"$f":" Inp_Depreciation!H$442","v":0},{"$f":" Inp_Depreciation!I$442","v":"GBP m"},{"$f":" Inp_Depreciation!J$442","v":0},{"$f":" Inp_Depreciation!K$442","v":0},{"$f":" Inp_Depreciation!L$442","v":0},{"$f":" Inp_Depreciation!M$442","v":0},{"$f":" Inp_Depreciation!N$442","v":0},{"$f":" Inp_Depreciation!O$442","v":0},{"$f":" Inp_Depreciation!P$442","v":0},{"$f":" Inp_Depreciation!Q$442","v":0},{"$f":" Inp_Depreciation!R$442","v":0},{"$f":" Inp_Depreciation!S$442","v":0},{"$f":" Inp_Depreciation!T$442","v":0},{"$f":" Inp_Depreciation!U$442","v":0},{"$f":" Inp_Depreciation!V$442","v":0},{"$f":" Inp_Depreciation!W$442","v":0},{"$f":" Inp_Depreciation!X$442","v":0},{"$f":" Inp_Depreciation!Y$442","v":0},{"$f":" Inp_Depreciation!Z$442","v":0},{"$f":" Inp_Depreciation!AA$442","v":0},{"$f":" Inp_Depreciation!AB$442","v":0},{"$f":" Inp_Depreciation!AC$442","v":0},{"$f":" Inp_Depreciation!AD$442","v":0},{"$f":" Inp_Depreciation!AE$442","v":0},{"$f":" Inp_Depreciation!AF$442","v":0},{"$f":" Inp_Depreciation!AG$442","v":0},{"$f":" Inp_Depreciation!AH$442","v":0},{"$f":" Inp_Depreciation!AI$442","v":0},{"$f":" Inp_Depreciation!AJ$442","v":0},{"$f":" Inp_Depreciation!AK$442","v":0},{"$f":" Inp_Depreciation!AL$442","v":0},{"$f":" Inp_Depreciation!AM$442","v":0},{"$f":" Inp_Depreciation!AN$442","v":0},{"$f":" Inp_Depreciation!AO$442","v":0},{"$f":" Inp_Depreciation!AP$442","v":0},{"$f":" Inp_Depreciation!AQ$442","v":0},{"$f":" Inp_Depreciation!AR$442","v":0},{"$f":" Inp_Depreciation!AS$442","v":0},{"$f":" Inp_Depreciation!AT$442","v":0},{"$f":" Inp_Depreciation!AU$442","v":0},{"$f":" Inp_Depreciation!AV$442","v":0},{"$f":" Inp_Depreciation!AW$442","v":0},{"$f":" Inp_Depreciation!AX$442","v":0},{"$f":" Inp_Depreciation!AY$442","v":0},{"$f":" Inp_Depreciation!AZ$442","v":0},{"$f":" Inp_Depreciation!BA$442","v":0},{"$f":" Inp_Depreciation!BB$442","v":0},{"$f":" Inp_Depreciation!BC$442","v":0},{"$f":" Inp_Depreciation!BD$442","v":0},{"$f":" Inp_Depreciation!BE$442","v":0},{"$f":" Inp_Depreciation!BF$442","v":0},{"$f":" Inp_Depreciation!BG$442","v":0},{"$f":" Inp_Depreciation!BH$442","v":0},{"$f":" Inp_Depreciation!BI$442","v":0},{"$f":" Inp_Depreciation!BJ$442","v":0},{"$f":" Inp_Depreciation!BK$442","v":0},{"$f":" Inp_Depreciation!BL$442","v":0},{"$f":" Inp_Depreciation!BM$442","v":0},{"$f":" Inp_Depreciation!BN$442","v":0},{"$f":" Inp_Depreciation!BO$442","v":0},{"$f":" Inp_Depreciation!BP$442","v":0},{"$f":" Inp_Depreciation!BQ$442","v":0},{"$f":" Inp_Depreciation!BR$442","v":0},{"$f":" Inp_Depreciation!BS$442","v":0},{"$f":" Inp_Depreciation!BT$442","v":0},{"$f":" Inp_Depreciation!BU$442","v":0},{"$f":" Inp_Depreciation!BV$442","v":0},{"$f":" Inp_Depreciation!BW$442","v":0},{"$f":" Inp_Depreciation!BX$442","v":0},{"$f":" Inp_Depreciation!BY$442","v":0},{"$f":" Inp_Depreciation!BZ$442","v":0},{"$f":" Inp_Depreciation!CA$442","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$443","v":"Network capex add - 01 Apr 01 - depreciation inp - MTRN"},{"$f":" Inp_Depreciation!F$443","v":0},{"$f":" Inp_Depreciation!G$443","v":0},{"$f":" Inp_Depreciation!H$443","v":0},{"$f":" Inp_Depreciation!I$443","v":"GBP m"},{"$f":" Inp_Depreciation!J$443","v":0},{"$f":" Inp_Depreciation!K$443","v":0},{"$f":" Inp_Depreciation!L$443","v":0},{"$f":" Inp_Depreciation!M$443","v":0},{"$f":" Inp_Depreciation!N$443","v":0},{"$f":" Inp_Depreciation!O$443","v":0},{"$f":" Inp_Depreciation!P$443","v":0},{"$f":" Inp_Depreciation!Q$443","v":0},{"$f":" Inp_Depreciation!R$443","v":0},{"$f":" Inp_Depreciation!S$443","v":0},{"$f":" Inp_Depreciation!T$443","v":0},{"$f":" Inp_Depreciation!U$443","v":0},{"$f":" Inp_Depreciation!V$443","v":0},{"$f":" Inp_Depreciation!W$443","v":0},{"$f":" Inp_Depreciation!X$443","v":0},{"$f":" Inp_Depreciation!Y$443","v":0},{"$f":" Inp_Depreciation!Z$443","v":0},{"$f":" Inp_Depreciation!AA$443","v":0},{"$f":" Inp_Depreciation!AB$443","v":0},{"$f":" Inp_Depreciation!AC$443","v":0},{"$f":" Inp_Depreciation!AD$443","v":0},{"$f":" Inp_Depreciation!AE$443","v":0},{"$f":" Inp_Depreciation!AF$443","v":0},{"$f":" Inp_Depreciation!AG$443","v":0},{"$f":" Inp_Depreciation!AH$443","v":0},{"$f":" Inp_Depreciation!AI$443","v":0},{"$f":" Inp_Depreciation!AJ$443","v":0},{"$f":" Inp_Depreciation!AK$443","v":0},{"$f":" Inp_Depreciation!AL$443","v":0},{"$f":" Inp_Depreciation!AM$443","v":0},{"$f":" Inp_Depreciation!AN$443","v":0},{"$f":" Inp_Depreciation!AO$443","v":0},{"$f":" Inp_Depreciation!AP$443","v":0},{"$f":" Inp_Depreciation!AQ$443","v":0},{"$f":" Inp_Depreciation!AR$443","v":0},{"$f":" Inp_Depreciation!AS$443","v":0},{"$f":" Inp_Depreciation!AT$443","v":0},{"$f":" Inp_Depreciation!AU$443","v":0},{"$f":" Inp_Depreciation!AV$443","v":0},{"$f":" Inp_Depreciation!AW$443","v":0},{"$f":" Inp_Depreciation!AX$443","v":0},{"$f":" Inp_Depreciation!AY$443","v":0},{"$f":" Inp_Depreciation!AZ$443","v":0},{"$f":" Inp_Depreciation!BA$443","v":0},{"$f":" Inp_Depreciation!BB$443","v":0},{"$f":" Inp_Depreciation!BC$443","v":0},{"$f":" Inp_Depreciation!BD$443","v":0},{"$f":" Inp_Depreciation!BE$443","v":0},{"$f":" Inp_Depreciation!BF$443","v":0},{"$f":" Inp_Depreciation!BG$443","v":0},{"$f":" Inp_Depreciation!BH$443","v":0},{"$f":" Inp_Depreciation!BI$443","v":0},{"$f":" Inp_Depreciation!BJ$443","v":0},{"$f":" Inp_Depreciation!BK$443","v":0},{"$f":" Inp_Depreciation!BL$443","v":0},{"$f":" Inp_Depreciation!BM$443","v":0},{"$f":" Inp_Depreciation!BN$443","v":0},{"$f":" Inp_Depreciation!BO$443","v":0},{"$f":" Inp_Depreciation!BP$443","v":0},{"$f":" Inp_Depreciation!BQ$443","v":0},{"$f":" Inp_Depreciation!BR$443","v":0},{"$f":" Inp_Depreciation!BS$443","v":0},{"$f":" Inp_Depreciation!BT$443","v":0},{"$f":" Inp_Depreciation!BU$443","v":0},{"$f":" Inp_Depreciation!BV$443","v":0},{"$f":" Inp_Depreciation!BW$443","v":0},{"$f":" Inp_Depreciation!BX$443","v":0},{"$f":" Inp_Depreciation!BY$443","v":0},{"$f":" Inp_Depreciation!BZ$443","v":0},{"$f":" Inp_Depreciation!CA$443","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$444","v":"Network capex add - 01 Apr 02 - depreciation inp - MTRN"},{"$f":" Inp_Depreciation!F$444","v":0},{"$f":" Inp_Depreciation!G$444","v":0},{"$f":" Inp_Depreciation!H$444","v":0},{"$f":" Inp_Depreciation!I$444","v":"GBP m"},{"$f":" Inp_Depreciation!J$444","v":0},{"$f":" Inp_Depreciation!K$444","v":0},{"$f":" Inp_Depreciation!L$444","v":0},{"$f":" Inp_Depreciation!M$444","v":0},{"$f":" Inp_Depreciation!N$444","v":0},{"$f":" Inp_Depreciation!O$444","v":0},{"$f":" Inp_Depreciation!P$444","v":0},{"$f":" Inp_Depreciation!Q$444","v":0},{"$f":" Inp_Depreciation!R$444","v":0},{"$f":" Inp_Depreciation!S$444","v":0},{"$f":" Inp_Depreciation!T$444","v":0},{"$f":" Inp_Depreciation!U$444","v":0},{"$f":" Inp_Depreciation!V$444","v":0},{"$f":" Inp_Depreciation!W$444","v":0},{"$f":" Inp_Depreciation!X$444","v":0},{"$f":" Inp_Depreciation!Y$444","v":0},{"$f":" Inp_Depreciation!Z$444","v":0},{"$f":" Inp_Depreciation!AA$444","v":0},{"$f":" Inp_Depreciation!AB$444","v":0},{"$f":" Inp_Depreciation!AC$444","v":0},{"$f":" Inp_Depreciation!AD$444","v":0},{"$f":" Inp_Depreciation!AE$444","v":0},{"$f":" Inp_Depreciation!AF$444","v":0},{"$f":" Inp_Depreciation!AG$444","v":0},{"$f":" Inp_Depreciation!AH$444","v":0},{"$f":" Inp_Depreciation!AI$444","v":0},{"$f":" Inp_Depreciation!AJ$444","v":0},{"$f":" Inp_Depreciation!AK$444","v":0},{"$f":" Inp_Depreciation!AL$444","v":0},{"$f":" Inp_Depreciation!AM$444","v":0},{"$f":" Inp_Depreciation!AN$444","v":0},{"$f":" Inp_Depreciation!AO$444","v":0},{"$f":" Inp_Depreciation!AP$444","v":0},{"$f":" Inp_Depreciation!AQ$444","v":0},{"$f":" Inp_Depreciation!AR$444","v":0},{"$f":" Inp_Depreciation!AS$444","v":0},{"$f":" Inp_Depreciation!AT$444","v":0},{"$f":" Inp_Depreciation!AU$444","v":0},{"$f":" Inp_Depreciation!AV$444","v":0},{"$f":" Inp_Depreciation!AW$444","v":0},{"$f":" Inp_Depreciation!AX$444","v":0},{"$f":" Inp_Depreciation!AY$444","v":0},{"$f":" Inp_Depreciation!AZ$444","v":0},{"$f":" Inp_Depreciation!BA$444","v":0},{"$f":" Inp_Depreciation!BB$444","v":0},{"$f":" Inp_Depreciation!BC$444","v":0},{"$f":" Inp_Depreciation!BD$444","v":0},{"$f":" Inp_Depreciation!BE$444","v":0},{"$f":" Inp_Depreciation!BF$444","v":0},{"$f":" Inp_Depreciation!BG$444","v":0},{"$f":" Inp_Depreciation!BH$444","v":0},{"$f":" Inp_Depreciation!BI$444","v":0},{"$f":" Inp_Depreciation!BJ$444","v":0},{"$f":" Inp_Depreciation!BK$444","v":0},{"$f":" Inp_Depreciation!BL$444","v":0},{"$f":" Inp_Depreciation!BM$444","v":0},{"$f":" Inp_Depreciation!BN$444","v":0},{"$f":" Inp_Depreciation!BO$444","v":0},{"$f":" Inp_Depreciation!BP$444","v":0},{"$f":" Inp_Depreciation!BQ$444","v":0},{"$f":" Inp_Depreciation!BR$444","v":0},{"$f":" Inp_Depreciation!BS$444","v":0},{"$f":" Inp_Depreciation!BT$444","v":0},{"$f":" Inp_Depreciation!BU$444","v":0},{"$f":" Inp_Depreciation!BV$444","v":0},{"$f":" Inp_Depreciation!BW$444","v":0},{"$f":" Inp_Depreciation!BX$444","v":0},{"$f":" Inp_Depreciation!BY$444","v":0},{"$f":" Inp_Depreciation!BZ$444","v":0},{"$f":" Inp_Depreciation!CA$444","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$445","v":"Network capex add - 01 Apr 03 - depreciation inp - MTRN"},{"$f":" Inp_Depreciation!F$445","v":0},{"$f":" Inp_Depreciation!G$445","v":0},{"$f":" Inp_Depreciation!H$445","v":0},{"$f":" Inp_Depreciation!I$445","v":"GBP m"},{"$f":" Inp_Depreciation!J$445","v":0},{"$f":" Inp_Depreciation!K$445","v":18.239533269506875},{"$f":" Inp_Depreciation!L$445","v":0},{"$f":" Inp_Depreciation!M$445","v":0},{"$f":" Inp_Depreciation!N$445","v":0},{"$f":" Inp_Depreciation!O$445","v":0},{"$f":" Inp_Depreciation!P$445","v":0},{"$f":" Inp_Depreciation!Q$445","v":0},{"$f":" Inp_Depreciation!R$445","v":0},{"$f":" Inp_Depreciation!S$445","v":0},{"$f":" Inp_Depreciation!T$445","v":0},{"$f":" Inp_Depreciation!U$445","v":0},{"$f":" Inp_Depreciation!V$445","v":0},{"$f":" Inp_Depreciation!W$445","v":0.4340320727620855},{"$f":" Inp_Depreciation!X$445","v":1.215968884633791},{"$f":" Inp_Depreciation!Y$445","v":1.215968884633791},{"$f":" Inp_Depreciation!Z$445","v":1.215968884633791},{"$f":" Inp_Depreciation!AA$445","v":1.215968884633791},{"$f":" Inp_Depreciation!AB$445","v":1.215968884633791},{"$f":" Inp_Depreciation!AC$445","v":1.215968884633791},{"$f":" Inp_Depreciation!AD$445","v":1.215968884633791},{"$f":" Inp_Depreciation!AE$445","v":1.215968884633791},{"$f":" Inp_Depreciation!AF$445","v":1.215968884633791},{"$f":" Inp_Depreciation!AG$445","v":1.215968884633791},{"$f":" Inp_Depreciation!AH$445","v":1.215968884633791},{"$f":" Inp_Depreciation!AI$445","v":1.215968884633791},{"$f":" Inp_Depreciation!AJ$445","v":1.215968884633791},{"$f":" Inp_Depreciation!AK$445","v":1.215968884633791},{"$f":" Inp_Depreciation!AL$445","v":0.78193681187171649},{"$f":" Inp_Depreciation!AM$445","v":0},{"$f":" Inp_Depreciation!AN$445","v":0},{"$f":" Inp_Depreciation!AO$445","v":0},{"$f":" Inp_Depreciation!AP$445","v":0},{"$f":" Inp_Depreciation!AQ$445","v":0},{"$f":" Inp_Depreciation!AR$445","v":0},{"$f":" Inp_Depreciation!AS$445","v":0},{"$f":" Inp_Depreciation!AT$445","v":0},{"$f":" Inp_Depreciation!AU$445","v":0},{"$f":" Inp_Depreciation!AV$445","v":0},{"$f":" Inp_Depreciation!AW$445","v":0},{"$f":" Inp_Depreciation!AX$445","v":0},{"$f":" Inp_Depreciation!AY$445","v":0},{"$f":" Inp_Depreciation!AZ$445","v":0},{"$f":" Inp_Depreciation!BA$445","v":0},{"$f":" Inp_Depreciation!BB$445","v":0},{"$f":" Inp_Depreciation!BC$445","v":0},{"$f":" Inp_Depreciation!BD$445","v":0},{"$f":" Inp_Depreciation!BE$445","v":0},{"$f":" Inp_Depreciation!BF$445","v":0},{"$f":" Inp_Depreciation!BG$445","v":0},{"$f":" Inp_Depreciation!BH$445","v":0},{"$f":" Inp_Depreciation!BI$445","v":0},{"$f":" Inp_Depreciation!BJ$445","v":0},{"$f":" Inp_Depreciation!BK$445","v":0},{"$f":" Inp_Depreciation!BL$445","v":0},{"$f":" Inp_Depreciation!BM$445","v":0},{"$f":" Inp_Depreciation!BN$445","v":0},{"$f":" Inp_Depreciation!BO$445","v":0},{"$f":" Inp_Depreciation!BP$445","v":0},{"$f":" Inp_Depreciation!BQ$445","v":0},{"$f":" Inp_Depreciation!BR$445","v":0},{"$f":" Inp_Depreciation!BS$445","v":0},{"$f":" Inp_Depreciation!BT$445","v":0},{"$f":" Inp_Depreciation!BU$445","v":0},{"$f":" Inp_Depreciation!BV$445","v":0},{"$f":" Inp_Depreciation!BW$445","v":0},{"$f":" Inp_Depreciation!BX$445","v":0},{"$f":" Inp_Depreciation!BY$445","v":0},{"$f":" Inp_Depreciation!BZ$445","v":0},{"$f":" Inp_Depreciation!CA$445","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$446","v":"Network capex add - 01 Apr 04 - depreciation inp - MTRN"},{"$f":" Inp_Depreciation!F$446","v":0},{"$f":" Inp_Depreciation!G$446","v":0},{"$f":" Inp_Depreciation!H$446","v":0},{"$f":" Inp_Depreciation!I$446","v":"GBP m"},{"$f":" Inp_Depreciation!J$446","v":0},{"$f":" Inp_Depreciation!K$446","v":0},{"$f":" Inp_Depreciation!L$446","v":0},{"$f":" Inp_Depreciation!M$446","v":0},{"$f":" Inp_Depreciation!N$446","v":0},{"$f":" Inp_Depreciation!O$446","v":0},{"$f":" Inp_Depreciation!P$446","v":0},{"$f":" Inp_Depreciation!Q$446","v":0},{"$f":" Inp_Depreciation!R$446","v":0},{"$f":" Inp_Depreciation!S$446","v":0},{"$f":" Inp_Depreciation!T$446","v":0},{"$f":" Inp_Depreciation!U$446","v":0},{"$f":" Inp_Depreciation!V$446","v":0},{"$f":" Inp_Depreciation!W$446","v":0},{"$f":" Inp_Depreciation!X$446","v":0},{"$f":" Inp_Depreciation!Y$446","v":0},{"$f":" Inp_Depreciation!Z$446","v":0},{"$f":" Inp_Depreciation!AA$446","v":0},{"$f":" Inp_Depreciation!AB$446","v":0},{"$f":" Inp_Depreciation!AC$446","v":0},{"$f":" Inp_Depreciation!AD$446","v":0},{"$f":" Inp_Depreciation!AE$446","v":0},{"$f":" Inp_Depreciation!AF$446","v":0},{"$f":" Inp_Depreciation!AG$446","v":0},{"$f":" Inp_Depreciation!AH$446","v":0},{"$f":" Inp_Depreciation!AI$446","v":0},{"$f":" Inp_Depreciation!AJ$446","v":0},{"$f":" Inp_Depreciation!AK$446","v":0},{"$f":" Inp_Depreciation!AL$446","v":0},{"$f":" Inp_Depreciation!AM$446","v":0},{"$f":" Inp_Depreciation!AN$446","v":0},{"$f":" Inp_Depreciation!AO$446","v":0},{"$f":" Inp_Depreciation!AP$446","v":0},{"$f":" Inp_Depreciation!AQ$446","v":0},{"$f":" Inp_Depreciation!AR$446","v":0},{"$f":" Inp_Depreciation!AS$446","v":0},{"$f":" Inp_Depreciation!AT$446","v":0},{"$f":" Inp_Depreciation!AU$446","v":0},{"$f":" Inp_Depreciation!AV$446","v":0},{"$f":" Inp_Depreciation!AW$446","v":0},{"$f":" Inp_Depreciation!AX$446","v":0},{"$f":" Inp_Depreciation!AY$446","v":0},{"$f":" Inp_Depreciation!AZ$446","v":0},{"$f":" Inp_Depreciation!BA$446","v":0},{"$f":" Inp_Depreciation!BB$446","v":0},{"$f":" Inp_Depreciation!BC$446","v":0},{"$f":" Inp_Depreciation!BD$446","v":0},{"$f":" Inp_Depreciation!BE$446","v":0},{"$f":" Inp_Depreciation!BF$446","v":0},{"$f":" Inp_Depreciation!BG$446","v":0},{"$f":" Inp_Depreciation!BH$446","v":0},{"$f":" Inp_Depreciation!BI$446","v":0},{"$f":" Inp_Depreciation!BJ$446","v":0},{"$f":" Inp_Depreciation!BK$446","v":0},{"$f":" Inp_Depreciation!BL$446","v":0},{"$f":" Inp_Depreciation!BM$446","v":0},{"$f":" Inp_Depreciation!BN$446","v":0},{"$f":" Inp_Depreciation!BO$446","v":0},{"$f":" Inp_Depreciation!BP$446","v":0},{"$f":" Inp_Depreciation!BQ$446","v":0},{"$f":" Inp_Depreciation!BR$446","v":0},{"$f":" Inp_Depreciation!BS$446","v":0},{"$f":" Inp_Depreciation!BT$446","v":0},{"$f":" Inp_Depreciation!BU$446","v":0},{"$f":" Inp_Depreciation!BV$446","v":0},{"$f":" Inp_Depreciation!BW$446","v":0},{"$f":" Inp_Depreciation!BX$446","v":0},{"$f":" Inp_Depreciation!BY$446","v":0},{"$f":" Inp_Depreciation!BZ$446","v":0},{"$f":" Inp_Depreciation!CA$446","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$447","v":"Network capex add - 01 Apr 05 - depreciation inp - MTRN"},{"$f":" Inp_Depreciation!F$447","v":0},{"$f":" Inp_Depreciation!G$447","v":0},{"$f":" Inp_Depreciation!H$447","v":0},{"$f":" Inp_Depreciation!I$447","v":"GBP m"},{"$f":" Inp_Depreciation!J$447","v":0},{"$f":" Inp_Depreciation!K$447","v":0},{"$f":" Inp_Depreciation!L$447","v":0},{"$f":" Inp_Depreciation!M$447","v":0},{"$f":" Inp_Depreciation!N$447","v":0},{"$f":" Inp_Depreciation!O$447","v":0},{"$f":" Inp_Depreciation!P$447","v":0},{"$f":" Inp_Depreciation!Q$447","v":0},{"$f":" Inp_Depreciation!R$447","v":0},{"$f":" Inp_Depreciation!S$447","v":0},{"$f":" Inp_Depreciation!T$447","v":0},{"$f":" Inp_Depreciation!U$447","v":0},{"$f":" Inp_Depreciation!V$447","v":0},{"$f":" Inp_Depreciation!W$447","v":0},{"$f":" Inp_Depreciation!X$447","v":0},{"$f":" Inp_Depreciation!Y$447","v":0},{"$f":" Inp_Depreciation!Z$447","v":0},{"$f":" Inp_Depreciation!AA$447","v":0},{"$f":" Inp_Depreciation!AB$447","v":0},{"$f":" Inp_Depreciation!AC$447","v":0},{"$f":" Inp_Depreciation!AD$447","v":0},{"$f":" Inp_Depreciation!AE$447","v":0},{"$f":" Inp_Depreciation!AF$447","v":0},{"$f":" Inp_Depreciation!AG$447","v":0},{"$f":" Inp_Depreciation!AH$447","v":0},{"$f":" Inp_Depreciation!AI$447","v":0},{"$f":" Inp_Depreciation!AJ$447","v":0},{"$f":" Inp_Depreciation!AK$447","v":0},{"$f":" Inp_Depreciation!AL$447","v":0},{"$f":" Inp_Depreciation!AM$447","v":0},{"$f":" Inp_Depreciation!AN$447","v":0},{"$f":" Inp_Depreciation!AO$447","v":0},{"$f":" Inp_Depreciation!AP$447","v":0},{"$f":" Inp_Depreciation!AQ$447","v":0},{"$f":" Inp_Depreciation!AR$447","v":0},{"$f":" Inp_Depreciation!AS$447","v":0},{"$f":" Inp_Depreciation!AT$447","v":0},{"$f":" Inp_Depreciation!AU$447","v":0},{"$f":" Inp_Depreciation!AV$447","v":0},{"$f":" Inp_Depreciation!AW$447","v":0},{"$f":" Inp_Depreciation!AX$447","v":0},{"$f":" Inp_Depreciation!AY$447","v":0},{"$f":" Inp_Depreciation!AZ$447","v":0},{"$f":" Inp_Depreciation!BA$447","v":0},{"$f":" Inp_Depreciation!BB$447","v":0},{"$f":" Inp_Depreciation!BC$447","v":0},{"$f":" Inp_Depreciation!BD$447","v":0},{"$f":" Inp_Depreciation!BE$447","v":0},{"$f":" Inp_Depreciation!BF$447","v":0},{"$f":" Inp_Depreciation!BG$447","v":0},{"$f":" Inp_Depreciation!BH$447","v":0},{"$f":" Inp_Depreciation!BI$447","v":0},{"$f":" Inp_Depreciation!BJ$447","v":0},{"$f":" Inp_Depreciation!BK$447","v":0},{"$f":" Inp_Depreciation!BL$447","v":0},{"$f":" Inp_Depreciation!BM$447","v":0},{"$f":" Inp_Depreciation!BN$447","v":0},{"$f":" Inp_Depreciation!BO$447","v":0},{"$f":" Inp_Depreciation!BP$447","v":0},{"$f":" Inp_Depreciation!BQ$447","v":0},{"$f":" Inp_Depreciation!BR$447","v":0},{"$f":" Inp_Depreciation!BS$447","v":0},{"$f":" Inp_Depreciation!BT$447","v":0},{"$f":" Inp_Depreciation!BU$447","v":0},{"$f":" Inp_Depreciation!BV$447","v":0},{"$f":" Inp_Depreciation!BW$447","v":0},{"$f":" Inp_Depreciation!BX$447","v":0},{"$f":" Inp_Depreciation!BY$447","v":0},{"$f":" Inp_Depreciation!BZ$447","v":0},{"$f":" Inp_Depreciation!CA$447","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$448","v":"Network capex add - 01 Apr 06 - depreciation inp - MTRN"},{"$f":" Inp_Depreciation!F$448","v":0},{"$f":" Inp_Depreciation!G$448","v":0},{"$f":" Inp_Depreciation!H$448","v":0},{"$f":" Inp_Depreciation!I$448","v":"GBP m"},{"$f":" Inp_Depreciation!J$448","v":0},{"$f":" Inp_Depreciation!K$448","v":0},{"$f":" Inp_Depreciation!L$448","v":0},{"$f":" Inp_Depreciation!M$448","v":0},{"$f":" Inp_Depreciation!N$448","v":0},{"$f":" Inp_Depreciation!O$448","v":0},{"$f":" Inp_Depreciation!P$448","v":0},{"$f":" Inp_Depreciation!Q$448","v":0},{"$f":" Inp_Depreciation!R$448","v":0},{"$f":" Inp_Depreciation!S$448","v":0},{"$f":" Inp_Depreciation!T$448","v":0},{"$f":" Inp_Depreciation!U$448","v":0},{"$f":" Inp_Depreciation!V$448","v":0},{"$f":" Inp_Depreciation!W$448","v":0},{"$f":" Inp_Depreciation!X$448","v":0},{"$f":" Inp_Depreciation!Y$448","v":0},{"$f":" Inp_Depreciation!Z$448","v":0},{"$f":" Inp_Depreciation!AA$448","v":0},{"$f":" Inp_Depreciation!AB$448","v":0},{"$f":" Inp_Depreciation!AC$448","v":0},{"$f":" Inp_Depreciation!AD$448","v":0},{"$f":" Inp_Depreciation!AE$448","v":0},{"$f":" Inp_Depreciation!AF$448","v":0},{"$f":" Inp_Depreciation!AG$448","v":0},{"$f":" Inp_Depreciation!AH$448","v":0},{"$f":" Inp_Depreciation!AI$448","v":0},{"$f":" Inp_Depreciation!AJ$448","v":0},{"$f":" Inp_Depreciation!AK$448","v":0},{"$f":" Inp_Depreciation!AL$448","v":0},{"$f":" Inp_Depreciation!AM$448","v":0},{"$f":" Inp_Depreciation!AN$448","v":0},{"$f":" Inp_Depreciation!AO$448","v":0},{"$f":" Inp_Depreciation!AP$448","v":0},{"$f":" Inp_Depreciation!AQ$448","v":0},{"$f":" Inp_Depreciation!AR$448","v":0},{"$f":" Inp_Depreciation!AS$448","v":0},{"$f":" Inp_Depreciation!AT$448","v":0},{"$f":" Inp_Depreciation!AU$448","v":0},{"$f":" Inp_Depreciation!AV$448","v":0},{"$f":" Inp_Depreciation!AW$448","v":0},{"$f":" Inp_Depreciation!AX$448","v":0},{"$f":" Inp_Depreciation!AY$448","v":0},{"$f":" Inp_Depreciation!AZ$448","v":0},{"$f":" Inp_Depreciation!BA$448","v":0},{"$f":" Inp_Depreciation!BB$448","v":0},{"$f":" Inp_Depreciation!BC$448","v":0},{"$f":" Inp_Depreciation!BD$448","v":0},{"$f":" Inp_Depreciation!BE$448","v":0},{"$f":" Inp_Depreciation!BF$448","v":0},{"$f":" Inp_Depreciation!BG$448","v":0},{"$f":" Inp_Depreciation!BH$448","v":0},{"$f":" Inp_Depreciation!BI$448","v":0},{"$f":" Inp_Depreciation!BJ$448","v":0},{"$f":" Inp_Depreciation!BK$448","v":0},{"$f":" Inp_Depreciation!BL$448","v":0},{"$f":" Inp_Depreciation!BM$448","v":0},{"$f":" Inp_Depreciation!BN$448","v":0},{"$f":" Inp_Depreciation!BO$448","v":0},{"$f":" Inp_Depreciation!BP$448","v":0},{"$f":" Inp_Depreciation!BQ$448","v":0},{"$f":" Inp_Depreciation!BR$448","v":0},{"$f":" Inp_Depreciation!BS$448","v":0},{"$f":" Inp_Depreciation!BT$448","v":0},{"$f":" Inp_Depreciation!BU$448","v":0},{"$f":" Inp_Depreciation!BV$448","v":0},{"$f":" Inp_Depreciation!BW$448","v":0},{"$f":" Inp_Depreciation!BX$448","v":0},{"$f":" Inp_Depreciation!BY$448","v":0},{"$f":" Inp_Depreciation!BZ$448","v":0},{"$f":" Inp_Depreciation!CA$448","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$449","v":"Network capex add - 01 Apr 07 - depreciation inp - MTRN"},{"$f":" Inp_Depreciation!F$449","v":0},{"$f":" Inp_Depreciation!G$449","v":0},{"$f":" Inp_Depreciation!H$449","v":0},{"$f":" Inp_Depreciation!I$449","v":"GBP m"},{"$f":" Inp_Depreciation!J$449","v":0},{"$f":" Inp_Depreciation!K$449","v":1.5706936622067982},{"$f":" Inp_Depreciation!L$449","v":0},{"$f":" Inp_Depreciation!M$449","v":0},{"$f":" Inp_Depreciation!N$449","v":0},{"$f":" Inp_Depreciation!O$449","v":0},{"$f":" Inp_Depreciation!P$449","v":0},{"$f":" Inp_Depreciation!Q$449","v":0},{"$f":" Inp_Depreciation!R$449","v":0},{"$f":" Inp_Depreciation!S$449","v":0},{"$f":" Inp_Depreciation!T$449","v":0},{"$f":" Inp_Depreciation!U$449","v":0},{"$f":" Inp_Depreciation!V$449","v":0},{"$f":" Inp_Depreciation!W$449","v":0},{"$f":" Inp_Depreciation!X$449","v":0},{"$f":" Inp_Depreciation!Y$449","v":0},{"$f":" Inp_Depreciation!Z$449","v":0},{"$f":" Inp_Depreciation!AA$449","v":4.7658560490665428E-2},{"$f":" Inp_Depreciation!AB$449","v":0.10471291081378654},{"$f":" Inp_Depreciation!AC$449","v":0.10471291081378654},{"$f":" Inp_Depreciation!AD$449","v":0.10471291081378654},{"$f":" Inp_Depreciation!AE$449","v":0.10471291081378654},{"$f":" Inp_Depreciation!AF$449","v":0.10471291081378654},{"$f":" Inp_Depreciation!AG$449","v":0.10471291081378654},{"$f":" Inp_Depreciation!AH$449","v":0.10471291081378654},{"$f":" Inp_Depreciation!AI$449","v":0.10471291081378654},{"$f":" Inp_Depreciation!AJ$449","v":0.10471291081378654},{"$f":" Inp_Depreciation!AK$449","v":0.10471291081378654},{"$f":" Inp_Depreciation!AL$449","v":0.10471291081378654},{"$f":" Inp_Depreciation!AM$449","v":0.10471291081378654},{"$f":" Inp_Depreciation!AN$449","v":0.10471291081378654},{"$f":" Inp_Depreciation!AO$449","v":0.16176726113690754},{"$f":" Inp_Depreciation!AP$449","v":0},{"$f":" Inp_Depreciation!AQ$449","v":0},{"$f":" Inp_Depreciation!AR$449","v":0},{"$f":" Inp_Depreciation!AS$449","v":0},{"$f":" Inp_Depreciation!AT$449","v":0},{"$f":" Inp_Depreciation!AU$449","v":0},{"$f":" Inp_Depreciation!AV$449","v":0},{"$f":" Inp_Depreciation!AW$449","v":0},{"$f":" Inp_Depreciation!AX$449","v":0},{"$f":" Inp_Depreciation!AY$449","v":0},{"$f":" Inp_Depreciation!AZ$449","v":0},{"$f":" Inp_Depreciation!BA$449","v":0},{"$f":" Inp_Depreciation!BB$449","v":0},{"$f":" Inp_Depreciation!BC$449","v":0},{"$f":" Inp_Depreciation!BD$449","v":0},{"$f":" Inp_Depreciation!BE$449","v":0},{"$f":" Inp_Depreciation!BF$449","v":0},{"$f":" Inp_Depreciation!BG$449","v":0},{"$f":" Inp_Depreciation!BH$449","v":0},{"$f":" Inp_Depreciation!BI$449","v":0},{"$f":" Inp_Depreciation!BJ$449","v":0},{"$f":" Inp_Depreciation!BK$449","v":0},{"$f":" Inp_Depreciation!BL$449","v":0},{"$f":" Inp_Depreciation!BM$449","v":0},{"$f":" Inp_Depreciation!BN$449","v":0},{"$f":" Inp_Depreciation!BO$449","v":0},{"$f":" Inp_Depreciation!BP$449","v":0},{"$f":" Inp_Depreciation!BQ$449","v":0},{"$f":" Inp_Depreciation!BR$449","v":0},{"$f":" Inp_Depreciation!BS$449","v":0},{"$f":" Inp_Depreciation!BT$449","v":0},{"$f":" Inp_Depreciation!BU$449","v":0},{"$f":" Inp_Depreciation!BV$449","v":0},{"$f":" Inp_Depreciation!BW$449","v":0},{"$f":" Inp_Depreciation!BX$449","v":0},{"$f":" Inp_Depreciation!BY$449","v":0},{"$f":" Inp_Depreciation!BZ$449","v":0},{"$f":" Inp_Depreciation!CA$449","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$450","v":"Network capex add - 01 Apr 08 - depreciation inp - MTRN"},{"$f":" Inp_Depreciation!F$450","v":0},{"$f":" Inp_Depreciation!G$450","v":0},{"$f":" Inp_Depreciation!H$450","v":0},{"$f":" Inp_Depreciation!I$450","v":"GBP m"},{"$f":" Inp_Depreciation!J$450","v":0},{"$f":" Inp_Depreciation!K$450","v":2.7979332316260961},{"$f":" Inp_Depreciation!L$450","v":0},{"$f":" Inp_Depreciation!M$450","v":0},{"$f":" Inp_Depreciation!N$450","v":0},{"$f":" Inp_Depreciation!O$450","v":0},{"$f":" Inp_Depreciation!P$450","v":0},{"$f":" Inp_Depreciation!Q$450","v":0},{"$f":" Inp_Depreciation!R$450","v":0},{"$f":" Inp_Depreciation!S$450","v":0},{"$f":" Inp_Depreciation!T$450","v":0},{"$f":" Inp_Depreciation!U$450","v":0},{"$f":" Inp_Depreciation!V$450","v":0},{"$f":" Inp_Depreciation!W$450","v":0},{"$f":" Inp_Depreciation!X$450","v":0},{"$f":" Inp_Depreciation!Y$450","v":0},{"$f":" Inp_Depreciation!Z$450","v":0},{"$f":" Inp_Depreciation!AA$450","v":0},{"$f":" Inp_Depreciation!AB$450","v":8.96284788497171E-2},{"$f":" Inp_Depreciation!AC$450","v":0.18652888210840646},{"$f":" Inp_Depreciation!AD$450","v":0.18652888210840646},{"$f":" Inp_Depreciation!AE$450","v":0.18652888210840646},{"$f":" Inp_Depreciation!AF$450","v":0.18652888210840646},{"$f":" Inp_Depreciation!AG$450","v":0.18652888210840646},{"$f":" Inp_Depreciation!AH$450","v":0.18652888210840646},{"$f":" Inp_Depreciation!AI$450","v":0.18652888210840646},{"$f":" Inp_Depreciation!AJ$450","v":0.18652888210840646},{"$f":" Inp_Depreciation!AK$450","v":0.18652888210840646},{"$f":" Inp_Depreciation!AL$450","v":0.18652888210840646},{"$f":" Inp_Depreciation!AM$450","v":0.18652888210840646},{"$f":" Inp_Depreciation!AN$450","v":0.18652888210840646},{"$f":" Inp_Depreciation!AO$450","v":0.18652888210840646},{"$f":" Inp_Depreciation!AP$450","v":0.28342928536709583},{"$f":" Inp_Depreciation!AQ$450","v":0},{"$f":" Inp_Depreciation!AR$450","v":0},{"$f":" Inp_Depreciation!AS$450","v":0},{"$f":" Inp_Depreciation!AT$450","v":0},{"$f":" Inp_Depreciation!AU$450","v":0},{"$f":" Inp_Depreciation!AV$450","v":0},{"$f":" Inp_Depreciation!AW$450","v":0},{"$f":" Inp_Depreciation!AX$450","v":0},{"$f":" Inp_Depreciation!AY$450","v":0},{"$f":" Inp_Depreciation!AZ$450","v":0},{"$f":" Inp_Depreciation!BA$450","v":0},{"$f":" Inp_Depreciation!BB$450","v":0},{"$f":" Inp_Depreciation!BC$450","v":0},{"$f":" Inp_Depreciation!BD$450","v":0},{"$f":" Inp_Depreciation!BE$450","v":0},{"$f":" Inp_Depreciation!BF$450","v":0},{"$f":" Inp_Depreciation!BG$450","v":0},{"$f":" Inp_Depreciation!BH$450","v":0},{"$f":" Inp_Depreciation!BI$450","v":0},{"$f":" Inp_Depreciation!BJ$450","v":0},{"$f":" Inp_Depreciation!BK$450","v":0},{"$f":" Inp_Depreciation!BL$450","v":0},{"$f":" Inp_Depreciation!BM$450","v":0},{"$f":" Inp_Depreciation!BN$450","v":0},{"$f":" Inp_Depreciation!BO$450","v":0},{"$f":" Inp_Depreciation!BP$450","v":0},{"$f":" Inp_Depreciation!BQ$450","v":0},{"$f":" Inp_Depreciation!BR$450","v":0},{"$f":" Inp_Depreciation!BS$450","v":0},{"$f":" Inp_Depreciation!BT$450","v":0},{"$f":" Inp_Depreciation!BU$450","v":0},{"$f":" Inp_Depreciation!BV$450","v":0},{"$f":" Inp_Depreciation!BW$450","v":0},{"$f":" Inp_Depreciation!BX$450","v":0},{"$f":" Inp_Depreciation!BY$450","v":0},{"$f":" Inp_Depreciation!BZ$450","v":0},{"$f":" Inp_Depreciation!CA$450","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$451","v":"Network capex add - 01 Apr 09 - depreciation inp - MTRN"},{"$f":" Inp_Depreciation!F$451","v":0},{"$f":" Inp_Depreciation!G$451","v":0},{"$f":" Inp_Depreciation!H$451","v":0},{"$f":" Inp_Depreciation!I$451","v":"GBP m"},{"$f":" Inp_Depreciation!J$451","v":0},{"$f":" Inp_Depreciation!K$451","v":2.2913898295833324},{"$f":" Inp_Depreciation!L$451","v":0},{"$f":" Inp_Depreciation!M$451","v":0},{"$f":" Inp_Depreciation!N$451","v":0},{"$f":" Inp_Depreciation!O$451","v":0},{"$f":" Inp_Depreciation!P$451","v":0},{"$f":" Inp_Depreciation!Q$451","v":0},{"$f":" Inp_Depreciation!R$451","v":0},{"$f":" Inp_Depreciation!S$451","v":0},{"$f":" Inp_Depreciation!T$451","v":0},{"$f":" Inp_Depreciation!U$451","v":0},{"$f":" Inp_Depreciation!V$451","v":0},{"$f":" Inp_Depreciation!W$451","v":0},{"$f":" Inp_Depreciation!X$451","v":0},{"$f":" Inp_Depreciation!Y$451","v":0},{"$f":" Inp_Depreciation!Z$451","v":0},{"$f":" Inp_Depreciation!AA$451","v":0},{"$f":" Inp_Depreciation!AB$451","v":0},{"$f":" Inp_Depreciation!AC$451","v":8.4904931723765426E-2},{"$f":" Inp_Depreciation!AD$451","v":0.15275932197222222},{"$f":" Inp_Depreciation!AE$451","v":0.15275932197222222},{"$f":" Inp_Depreciation!AF$451","v":0.15275932197222222},{"$f":" Inp_Depreciation!AG$451","v":0.15275932197222222},{"$f":" Inp_Depreciation!AH$451","v":0.15275932197222222},{"$f":" Inp_Depreciation!AI$451","v":0.15275932197222222},{"$f":" Inp_Depreciation!AJ$451","v":0.15275932197222222},{"$f":" Inp_Depreciation!AK$451","v":0.15275932197222222},{"$f":" Inp_Depreciation!AL$451","v":0.15275932197222222},{"$f":" Inp_Depreciation!AM$451","v":0.15275932197222222},{"$f":" Inp_Depreciation!AN$451","v":0.15275932197222222},{"$f":" Inp_Depreciation!AO$451","v":0.15275932197222222},{"$f":" Inp_Depreciation!AP$451","v":0.15275932197222222},{"$f":" Inp_Depreciation!AQ$451","v":0.22061371222067783},{"$f":" Inp_Depreciation!AR$451","v":0},{"$f":" Inp_Depreciation!AS$451","v":0},{"$f":" Inp_Depreciation!AT$451","v":0},{"$f":" Inp_Depreciation!AU$451","v":0},{"$f":" Inp_Depreciation!AV$451","v":0},{"$f":" Inp_Depreciation!AW$451","v":0},{"$f":" Inp_Depreciation!AX$451","v":0},{"$f":" Inp_Depreciation!AY$451","v":0},{"$f":" Inp_Depreciation!AZ$451","v":0},{"$f":" Inp_Depreciation!BA$451","v":0},{"$f":" Inp_Depreciation!BB$451","v":0},{"$f":" Inp_Depreciation!BC$451","v":0},{"$f":" Inp_Depreciation!BD$451","v":0},{"$f":" Inp_Depreciation!BE$451","v":0},{"$f":" Inp_Depreciation!BF$451","v":0},{"$f":" Inp_Depreciation!BG$451","v":0},{"$f":" Inp_Depreciation!BH$451","v":0},{"$f":" Inp_Depreciation!BI$451","v":0},{"$f":" Inp_Depreciation!BJ$451","v":0},{"$f":" Inp_Depreciation!BK$451","v":0},{"$f":" Inp_Depreciation!BL$451","v":0},{"$f":" Inp_Depreciation!BM$451","v":0},{"$f":" Inp_Depreciation!BN$451","v":0},{"$f":" Inp_Depreciation!BO$451","v":0},{"$f":" Inp_Depreciation!BP$451","v":0},{"$f":" Inp_Depreciation!BQ$451","v":0},{"$f":" Inp_Depreciation!BR$451","v":0},{"$f":" Inp_Depreciation!BS$451","v":0},{"$f":" Inp_Depreciation!BT$451","v":0},{"$f":" Inp_Depreciation!BU$451","v":0},{"$f":" Inp_Depreciation!BV$451","v":0},{"$f":" Inp_Depreciation!BW$451","v":0},{"$f":" Inp_Depreciation!BX$451","v":0},{"$f":" Inp_Depreciation!BY$451","v":0},{"$f":" Inp_Depreciation!BZ$451","v":0},{"$f":" Inp_Depreciation!CA$451","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$452","v":"Network capex add - 01 Apr 10 - depreciation inp - MTRN"},{"$f":" Inp_Depreciation!F$452","v":0},{"$f":" Inp_Depreciation!G$452","v":0},{"$f":" Inp_Depreciation!H$452","v":0},{"$f":" Inp_Depreciation!I$452","v":"GBP m"},{"$f":" Inp_Depreciation!J$452","v":0},{"$f":" Inp_Depreciation!K$452","v":2.2475168582816698},{"$f":" Inp_Depreciation!L$452","v":0},{"$f":" Inp_Depreciation!M$452","v":0},{"$f":" Inp_Depreciation!N$452","v":0},{"$f":" Inp_Depreciation!O$452","v":0},{"$f":" Inp_Depreciation!P$452","v":0},{"$f":" Inp_Depreciation!Q$452","v":0},{"$f":" Inp_Depreciation!R$452","v":0},{"$f":" Inp_Depreciation!S$452","v":0},{"$f":" Inp_Depreciation!T$452","v":0},{"$f":" Inp_Depreciation!U$452","v":0},{"$f":" Inp_Depreciation!V$452","v":0},{"$f":" Inp_Depreciation!W$452","v":0},{"$f":" Inp_Depreciation!X$452","v":0},{"$f":" Inp_Depreciation!Y$452","v":0},{"$f":" Inp_Depreciation!Z$452","v":0},{"$f":" Inp_Depreciation!AA$452","v":0},{"$f":" Inp_Depreciation!AB$452","v":0},{"$f":" Inp_Depreciation!AC$452","v":0},{"$f":" Inp_Depreciation!AD$452","v":8.0107497213980167E-2},{"$f":" Inp_Depreciation!AE$452","v":0.14983445721877803},{"$f":" Inp_Depreciation!AF$452","v":0.14983445721877803},{"$f":" Inp_Depreciation!AG$452","v":0.14983445721877803},{"$f":" Inp_Depreciation!AH$452","v":0.14983445721877803},{"$f":" Inp_Depreciation!AI$452","v":0.14983445721877803},{"$f":" Inp_Depreciation!AJ$452","v":0.14983445721877803},{"$f":" Inp_Depreciation!AK$452","v":0.14983445721877803},{"$f":" Inp_Depreciation!AL$452","v":0.14983445721877803},{"$f":" Inp_Depreciation!AM$452","v":0.14983445721877803},{"$f":" Inp_Depreciation!AN$452","v":0.14983445721877803},{"$f":" Inp_Depreciation!AO$452","v":0.14983445721877803},{"$f":" Inp_Depreciation!AP$452","v":0.14983445721877803},{"$f":" Inp_Depreciation!AQ$452","v":0.14983445721877803},{"$f":" Inp_Depreciation!AR$452","v":0.21956141722357592},{"$f":" Inp_Depreciation!AS$452","v":0},{"$f":" Inp_Depreciation!AT$452","v":0},{"$f":" Inp_Depreciation!AU$452","v":0},{"$f":" Inp_Depreciation!AV$452","v":0},{"$f":" Inp_Depreciation!AW$452","v":0},{"$f":" Inp_Depreciation!AX$452","v":0},{"$f":" Inp_Depreciation!AY$452","v":0},{"$f":" Inp_Depreciation!AZ$452","v":0},{"$f":" Inp_Depreciation!BA$452","v":0},{"$f":" Inp_Depreciation!BB$452","v":0},{"$f":" Inp_Depreciation!BC$452","v":0},{"$f":" Inp_Depreciation!BD$452","v":0},{"$f":" Inp_Depreciation!BE$452","v":0},{"$f":" Inp_Depreciation!BF$452","v":0},{"$f":" Inp_Depreciation!BG$452","v":0},{"$f":" Inp_Depreciation!BH$452","v":0},{"$f":" Inp_Depreciation!BI$452","v":0},{"$f":" Inp_Depreciation!BJ$452","v":0},{"$f":" Inp_Depreciation!BK$452","v":0},{"$f":" Inp_Depreciation!BL$452","v":0},{"$f":" Inp_Depreciation!BM$452","v":0},{"$f":" Inp_Depreciation!BN$452","v":0},{"$f":" Inp_Depreciation!BO$452","v":0},{"$f":" Inp_Depreciation!BP$452","v":0},{"$f":" Inp_Depreciation!BQ$452","v":0},{"$f":" Inp_Depreciation!BR$452","v":0},{"$f":" Inp_Depreciation!BS$452","v":0},{"$f":" Inp_Depreciation!BT$452","v":0},{"$f":" Inp_Depreciation!BU$452","v":0},{"$f":" Inp_Depreciation!BV$452","v":0},{"$f":" Inp_Depreciation!BW$452","v":0},{"$f":" Inp_Depreciation!BX$452","v":0},{"$f":" Inp_Depreciation!BY$452","v":0},{"$f":" Inp_Depreciation!BZ$452","v":0},{"$f":" Inp_Depreciation!CA$452","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$453","v":"Network capex add - 01 Apr 11 - depreciation inp - MTRN"},{"$f":" Inp_Depreciation!F$453","v":0},{"$f":" Inp_Depreciation!G$453","v":0},{"$f":" Inp_Depreciation!H$453","v":0},{"$f":" Inp_Depreciation!I$453","v":"GBP m"},{"$f":" Inp_Depreciation!J$453","v":0},{"$f":" Inp_Depreciation!K$453","v":2.2443845671638596},{"$f":" Inp_Depreciation!L$453","v":0},{"$f":" Inp_Depreciation!M$453","v":0},{"$f":" Inp_Depreciation!N$453","v":0},{"$f":" Inp_Depreciation!O$453","v":0},{"$f":" Inp_Depreciation!P$453","v":0},{"$f":" Inp_Depreciation!Q$453","v":0},{"$f":" Inp_Depreciation!R$453","v":0},{"$f":" Inp_Depreciation!S$453","v":0},{"$f":" Inp_Depreciation!T$453","v":0},{"$f":" Inp_Depreciation!U$453","v":0},{"$f":" Inp_Depreciation!V$453","v":0},{"$f":" Inp_Depreciation!W$453","v":0},{"$f":" Inp_Depreciation!X$453","v":0},{"$f":" Inp_Depreciation!Y$453","v":0},{"$f":" Inp_Depreciation!Z$453","v":0},{"$f":" Inp_Depreciation!AA$453","v":0},{"$f":" Inp_Depreciation!AB$453","v":0},{"$f":" Inp_Depreciation!AC$453","v":0},{"$f":" Inp_Depreciation!AD$453","v":0},{"$f":" Inp_Depreciation!AE$453","v":8.1972708604341027E-2},{"$f":" Inp_Depreciation!AF$453","v":0.14962563781092397},{"$f":" Inp_Depreciation!AG$453","v":0.14962563781092397},{"$f":" Inp_Depreciation!AH$453","v":0.14962563781092397},{"$f":" Inp_Depreciation!AI$453","v":0.14962563781092397},{"$f":" Inp_Depreciation!AJ$453","v":0.14962563781092397},{"$f":" Inp_Depreciation!AK$453","v":0.14962563781092397},{"$f":" Inp_Depreciation!AL$453","v":0.14962563781092397},{"$f":" Inp_Depreciation!AM$453","v":0.14962563781092397},{"$f":" Inp_Depreciation!AN$453","v":0.14962563781092397},{"$f":" Inp_Depreciation!AO$453","v":0.14962563781092397},{"$f":" Inp_Depreciation!AP$453","v":0.14962563781092397},{"$f":" Inp_Depreciation!AQ$453","v":0.14962563781092397},{"$f":" Inp_Depreciation!AR$453","v":0.14962563781092397},{"$f":" Inp_Depreciation!AS$453","v":0.21727856701750692},{"$f":" Inp_Depreciation!AT$453","v":0},{"$f":" Inp_Depreciation!AU$453","v":0},{"$f":" Inp_Depreciation!AV$453","v":0},{"$f":" Inp_Depreciation!AW$453","v":0},{"$f":" Inp_Depreciation!AX$453","v":0},{"$f":" Inp_Depreciation!AY$453","v":0},{"$f":" Inp_Depreciation!AZ$453","v":0},{"$f":" Inp_Depreciation!BA$453","v":0},{"$f":" Inp_Depreciation!BB$453","v":0},{"$f":" Inp_Depreciation!BC$453","v":0},{"$f":" Inp_Depreciation!BD$453","v":0},{"$f":" Inp_Depreciation!BE$453","v":0},{"$f":" Inp_Depreciation!BF$453","v":0},{"$f":" Inp_Depreciation!BG$453","v":0},{"$f":" Inp_Depreciation!BH$453","v":0},{"$f":" Inp_Depreciation!BI$453","v":0},{"$f":" Inp_Depreciation!BJ$453","v":0},{"$f":" Inp_Depreciation!BK$453","v":0},{"$f":" Inp_Depreciation!BL$453","v":0},{"$f":" Inp_Depreciation!BM$453","v":0},{"$f":" Inp_Depreciation!BN$453","v":0},{"$f":" Inp_Depreciation!BO$453","v":0},{"$f":" Inp_Depreciation!BP$453","v":0},{"$f":" Inp_Depreciation!BQ$453","v":0},{"$f":" Inp_Depreciation!BR$453","v":0},{"$f":" Inp_Depreciation!BS$453","v":0},{"$f":" Inp_Depreciation!BT$453","v":0},{"$f":" Inp_Depreciation!BU$453","v":0},{"$f":" Inp_Depreciation!BV$453","v":0},{"$f":" Inp_Depreciation!BW$453","v":0},{"$f":" Inp_Depreciation!BX$453","v":0},{"$f":" Inp_Depreciation!BY$453","v":0},{"$f":" Inp_Depreciation!BZ$453","v":0},{"$f":" Inp_Depreciation!CA$453","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$454","v":"Network capex add - 01 Oct 12 - depreciation inp - MTRN"},{"$f":" Inp_Depreciation!F$454","v":0},{"$f":" Inp_Depreciation!G$454","v":0},{"$f":" Inp_Depreciation!H$454","v":0},{"$f":" Inp_Depreciation!I$454","v":"GBP m"},{"$f":" Inp_Depreciation!J$454","v":0},{"$f":" Inp_Depreciation!K$454","v":5.6594874849916215},{"$f":" Inp_Depreciation!L$454","v":0},{"$f":" Inp_Depreciation!M$454","v":0},{"$f":" Inp_Depreciation!N$454","v":0},{"$f":" Inp_Depreciation!O$454","v":0},{"$f":" Inp_Depreciation!P$454","v":0},{"$f":" Inp_Depreciation!Q$454","v":0},{"$f":" Inp_Depreciation!R$454","v":0},{"$f":" Inp_Depreciation!S$454","v":0},{"$f":" Inp_Depreciation!T$454","v":0},{"$f":" Inp_Depreciation!U$454","v":0},{"$f":" Inp_Depreciation!V$454","v":0},{"$f":" Inp_Depreciation!W$454","v":0},{"$f":" Inp_Depreciation!X$454","v":0},{"$f":" Inp_Depreciation!Y$454","v":0},{"$f":" Inp_Depreciation!Z$454","v":0},{"$f":" Inp_Depreciation!AA$454","v":0},{"$f":" Inp_Depreciation!AB$454","v":0},{"$f":" Inp_Depreciation!AC$454","v":0},{"$f":" Inp_Depreciation!AD$454","v":0},{"$f":" Inp_Depreciation!AE$454","v":0},{"$f":" Inp_Depreciation!AF$454","v":0.188649582833054},{"$f":" Inp_Depreciation!AG$454","v":0.37729916566610799},{"$f":" Inp_Depreciation!AH$454","v":0.37729916566610799},{"$f":" Inp_Depreciation!AI$454","v":0.37729916566610799},{"$f":" Inp_Depreciation!AJ$454","v":0.37729916566610799},{"$f":" Inp_Depreciation!AK$454","v":0.37729916566610799},{"$f":" Inp_Depreciation!AL$454","v":0.37729916566610799},{"$f":" Inp_Depreciation!AM$454","v":0.37729916566610799},{"$f":" Inp_Depreciation!AN$454","v":0.37729916566610799},{"$f":" Inp_Depreciation!AO$454","v":0.37729916566610799},{"$f":" Inp_Depreciation!AP$454","v":0.37729916566610799},{"$f":" Inp_Depreciation!AQ$454","v":0.37729916566610799},{"$f":" Inp_Depreciation!AR$454","v":0.37729916566610799},{"$f":" Inp_Depreciation!AS$454","v":0.37729916566610799},{"$f":" Inp_Depreciation!AT$454","v":0.37729916566610799},{"$f":" Inp_Depreciation!AU$454","v":0.188649582833054},{"$f":" Inp_Depreciation!AV$454","v":0},{"$f":" Inp_Depreciation!AW$454","v":0},{"$f":" Inp_Depreciation!AX$454","v":0},{"$f":" Inp_Depreciation!AY$454","v":0},{"$f":" Inp_Depreciation!AZ$454","v":0},{"$f":" Inp_Depreciation!BA$454","v":0},{"$f":" Inp_Depreciation!BB$454","v":0},{"$f":" Inp_Depreciation!BC$454","v":0},{"$f":" Inp_Depreciation!BD$454","v":0},{"$f":" Inp_Depreciation!BE$454","v":0},{"$f":" Inp_Depreciation!BF$454","v":0},{"$f":" Inp_Depreciation!BG$454","v":0},{"$f":" Inp_Depreciation!BH$454","v":0},{"$f":" Inp_Depreciation!BI$454","v":0},{"$f":" Inp_Depreciation!BJ$454","v":0},{"$f":" Inp_Depreciation!BK$454","v":0},{"$f":" Inp_Depreciation!BL$454","v":0},{"$f":" Inp_Depreciation!BM$454","v":0},{"$f":" Inp_Depreciation!BN$454","v":0},{"$f":" Inp_Depreciation!BO$454","v":0},{"$f":" Inp_Depreciation!BP$454","v":0},{"$f":" Inp_Depreciation!BQ$454","v":0},{"$f":" Inp_Depreciation!BR$454","v":0},{"$f":" Inp_Depreciation!BS$454","v":0},{"$f":" Inp_Depreciation!BT$454","v":0},{"$f":" Inp_Depreciation!BU$454","v":0},{"$f":" Inp_Depreciation!BV$454","v":0},{"$f":" Inp_Depreciation!BW$454","v":0},{"$f":" Inp_Depreciation!BX$454","v":0},{"$f":" Inp_Depreciation!BY$454","v":0},{"$f":" Inp_Depreciation!BZ$454","v":0},{"$f":" Inp_Depreciation!CA$454","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$455","v":"Network capex add - 01 Oct 13 - depreciation inp - MTRN"},{"$f":" Inp_Depreciation!F$455","v":0},{"$f":" Inp_Depreciation!G$455","v":0},{"$f":" Inp_Depreciation!H$455","v":0},{"$f":" Inp_Depreciation!I$455","v":"GBP m"},{"$f":" Inp_Depreciation!J$455","v":0},{"$f":" Inp_Depreciation!K$455","v":5.4249457083804282},{"$f":" Inp_Depreciation!L$455","v":0},{"$f":" Inp_Depreciation!M$455","v":0},{"$f":" Inp_Depreciation!N$455","v":0},{"$f":" Inp_Depreciation!O$455","v":0},{"$f":" Inp_Depreciation!P$455","v":0},{"$f":" Inp_Depreciation!Q$455","v":0},{"$f":" Inp_Depreciation!R$455","v":0},{"$f":" Inp_Depreciation!S$455","v":0},{"$f":" Inp_Depreciation!T$455","v":0},{"$f":" Inp_Depreciation!U$455","v":0},{"$f":" Inp_Depreciation!V$455","v":0},{"$f":" Inp_Depreciation!W$455","v":0},{"$f":" Inp_Depreciation!X$455","v":0},{"$f":" Inp_Depreciation!Y$455","v":0},{"$f":" Inp_Depreciation!Z$455","v":0},{"$f":" Inp_Depreciation!AA$455","v":0},{"$f":" Inp_Depreciation!AB$455","v":0},{"$f":" Inp_Depreciation!AC$455","v":0},{"$f":" Inp_Depreciation!AD$455","v":0},{"$f":" Inp_Depreciation!AE$455","v":0},{"$f":" Inp_Depreciation!AF$455","v":0},{"$f":" Inp_Depreciation!AG$455","v":0.1808315236126809},{"$f":" Inp_Depreciation!AH$455","v":0.3616630472253618},{"$f":" Inp_Depreciation!AI$455","v":0.3616630472253618},{"$f":" Inp_Depreciation!AJ$455","v":0.3616630472253618},{"$f":" Inp_Depreciation!AK$455","v":0.3616630472253618},{"$f":" Inp_Depreciation!AL$455","v":0.3616630472253618},{"$f":" Inp_Depreciation!AM$455","v":0.3616630472253618},{"$f":" Inp_Depreciation!AN$455","v":0.3616630472253618},{"$f":" Inp_Depreciation!AO$455","v":0.3616630472253618},{"$f":" Inp_Depreciation!AP$455","v":0.3616630472253618},{"$f":" Inp_Depreciation!AQ$455","v":0.3616630472253618},{"$f":" Inp_Depreciation!AR$455","v":0.3616630472253618},{"$f":" Inp_Depreciation!AS$455","v":0.3616630472253618},{"$f":" Inp_Depreciation!AT$455","v":0.3616630472253618},{"$f":" Inp_Depreciation!AU$455","v":0.3616630472253618},{"$f":" Inp_Depreciation!AV$455","v":0.18083152361268215},{"$f":" Inp_Depreciation!AW$455","v":0},{"$f":" Inp_Depreciation!AX$455","v":0},{"$f":" Inp_Depreciation!AY$455","v":0},{"$f":" Inp_Depreciation!AZ$455","v":0},{"$f":" Inp_Depreciation!BA$455","v":0},{"$f":" Inp_Depreciation!BB$455","v":0},{"$f":" Inp_Depreciation!BC$455","v":0},{"$f":" Inp_Depreciation!BD$455","v":0},{"$f":" Inp_Depreciation!BE$455","v":0},{"$f":" Inp_Depreciation!BF$455","v":0},{"$f":" Inp_Depreciation!BG$455","v":0},{"$f":" Inp_Depreciation!BH$455","v":0},{"$f":" Inp_Depreciation!BI$455","v":0},{"$f":" Inp_Depreciation!BJ$455","v":0},{"$f":" Inp_Depreciation!BK$455","v":0},{"$f":" Inp_Depreciation!BL$455","v":0},{"$f":" Inp_Depreciation!BM$455","v":0},{"$f":" Inp_Depreciation!BN$455","v":0},{"$f":" Inp_Depreciation!BO$455","v":0},{"$f":" Inp_Depreciation!BP$455","v":0},{"$f":" Inp_Depreciation!BQ$455","v":0},{"$f":" Inp_Depreciation!BR$455","v":0},{"$f":" Inp_Depreciation!BS$455","v":0},{"$f":" Inp_Depreciation!BT$455","v":0},{"$f":" Inp_Depreciation!BU$455","v":0},{"$f":" Inp_Depreciation!BV$455","v":0},{"$f":" Inp_Depreciation!BW$455","v":0},{"$f":" Inp_Depreciation!BX$455","v":0},{"$f":" Inp_Depreciation!BY$455","v":0},{"$f":" Inp_Depreciation!BZ$455","v":0},{"$f":" Inp_Depreciation!CA$455","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$456","v":"Network capex add - 01 Oct 14 - depreciation inp - MTRN"},{"$f":" Inp_Depreciation!F$456","v":0},{"$f":" Inp_Depreciation!G$456","v":0},{"$f":" Inp_Depreciation!H$456","v":0},{"$f":" Inp_Depreciation!I$456","v":"GBP m"},{"$f":" Inp_Depreciation!J$456","v":0},{"$f":" Inp_Depreciation!K$456","v":5.4320961550585123},{"$f":" Inp_Depreciation!L$456","v":0},{"$f":" Inp_Depreciation!M$456","v":0},{"$f":" Inp_Depreciation!N$456","v":0},{"$f":" Inp_Depreciation!O$456","v":0},{"$f":" Inp_Depreciation!P$456","v":0},{"$f":" Inp_Depreciation!Q$456","v":0},{"$f":" Inp_Depreciation!R$456","v":0},{"$f":" Inp_Depreciation!S$456","v":0},{"$f":" Inp_Depreciation!T$456","v":0},{"$f":" Inp_Depreciation!U$456","v":0},{"$f":" Inp_Depreciation!V$456","v":0},{"$f":" Inp_Depreciation!W$456","v":0},{"$f":" Inp_Depreciation!X$456","v":0},{"$f":" Inp_Depreciation!Y$456","v":0},{"$f":" Inp_Depreciation!Z$456","v":0},{"$f":" Inp_Depreciation!AA$456","v":0},{"$f":" Inp_Depreciation!AB$456","v":0},{"$f":" Inp_Depreciation!AC$456","v":0},{"$f":" Inp_Depreciation!AD$456","v":0},{"$f":" Inp_Depreciation!AE$456","v":0},{"$f":" Inp_Depreciation!AF$456","v":0},{"$f":" Inp_Depreciation!AG$456","v":0},{"$f":" Inp_Depreciation!AH$456","v":0.18106987183528428},{"$f":" Inp_Depreciation!AI$456","v":0.36213974367056739},{"$f":" Inp_Depreciation!AJ$456","v":0.36213974367056739},{"$f":" Inp_Depreciation!AK$456","v":0.36213974367056739},{"$f":" Inp_Depreciation!AL$456","v":0.36213974367056739},{"$f":" Inp_Depreciation!AM$456","v":0.36213974367056739},{"$f":" Inp_Depreciation!AN$456","v":0.36213974367056739},{"$f":" Inp_Depreciation!AO$456","v":0.36213974367056739},{"$f":" Inp_Depreciation!AP$456","v":0.36213974367056739},{"$f":" Inp_Depreciation!AQ$456","v":0.36213974367056739},{"$f":" Inp_Depreciation!AR$456","v":0.36213974367056739},{"$f":" Inp_Depreciation!AS$456","v":0.36213974367056739},{"$f":" Inp_Depreciation!AT$456","v":0.36213974367056739},{"$f":" Inp_Depreciation!AU$456","v":0.36213974367056739},{"$f":" Inp_Depreciation!AV$456","v":0.36213974367056739},{"$f":" Inp_Depreciation!AW$456","v":0.18106987183528428},{"$f":" Inp_Depreciation!AX$456","v":0},{"$f":" Inp_Depreciation!AY$456","v":0},{"$f":" Inp_Depreciation!AZ$456","v":0},{"$f":" Inp_Depreciation!BA$456","v":0},{"$f":" Inp_Depreciation!BB$456","v":0},{"$f":" Inp_Depreciation!BC$456","v":0},{"$f":" Inp_Depreciation!BD$456","v":0},{"$f":" Inp_Depreciation!BE$456","v":0},{"$f":" Inp_Depreciation!BF$456","v":0},{"$f":" Inp_Depreciation!BG$456","v":0},{"$f":" Inp_Depreciation!BH$456","v":0},{"$f":" Inp_Depreciation!BI$456","v":0},{"$f":" Inp_Depreciation!BJ$456","v":0},{"$f":" Inp_Depreciation!BK$456","v":0},{"$f":" Inp_Depreciation!BL$456","v":0},{"$f":" Inp_Depreciation!BM$456","v":0},{"$f":" Inp_Depreciation!BN$456","v":0},{"$f":" Inp_Depreciation!BO$456","v":0},{"$f":" Inp_Depreciation!BP$456","v":0},{"$f":" Inp_Depreciation!BQ$456","v":0},{"$f":" Inp_Depreciation!BR$456","v":0},{"$f":" Inp_Depreciation!BS$456","v":0},{"$f":" Inp_Depreciation!BT$456","v":0},{"$f":" Inp_Depreciation!BU$456","v":0},{"$f":" Inp_Depreciation!BV$456","v":0},{"$f":" Inp_Depreciation!BW$456","v":0},{"$f":" Inp_Depreciation!BX$456","v":0},{"$f":" Inp_Depreciation!BY$456","v":0},{"$f":" Inp_Depreciation!BZ$456","v":0},{"$f":" Inp_Depreciation!CA$456","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$457","v":"Network capex add - 01 Oct 15 - depreciation inp - MTRN"},{"$f":" Inp_Depreciation!F$457","v":0},{"$f":" Inp_Depreciation!G$457","v":0},{"$f":" Inp_Depreciation!H$457","v":0},{"$f":" Inp_Depreciation!I$457","v":"GBP m"},{"$f":" Inp_Depreciation!J$457","v":0},{"$f":" Inp_Depreciation!K$457","v":6.3976204310347935},{"$f":" Inp_Depreciation!L$457","v":0},{"$f":" Inp_Depreciation!M$457","v":0},{"$f":" Inp_Depreciation!N$457","v":0},{"$f":" Inp_Depreciation!O$457","v":0},{"$f":" Inp_Depreciation!P$457","v":0},{"$f":" Inp_Depreciation!Q$457","v":0},{"$f":" Inp_Depreciation!R$457","v":0},{"$f":" Inp_Depreciation!S$457","v":0},{"$f":" Inp_Depreciation!T$457","v":0},{"$f":" Inp_Depreciation!U$457","v":0},{"$f":" Inp_Depreciation!V$457","v":0},{"$f":" Inp_Depreciation!W$457","v":0},{"$f":" Inp_Depreciation!X$457","v":0},{"$f":" Inp_Depreciation!Y$457","v":0},{"$f":" Inp_Depreciation!Z$457","v":0},{"$f":" Inp_Depreciation!AA$457","v":0},{"$f":" Inp_Depreciation!AB$457","v":0},{"$f":" Inp_Depreciation!AC$457","v":0},{"$f":" Inp_Depreciation!AD$457","v":0},{"$f":" Inp_Depreciation!AE$457","v":0},{"$f":" Inp_Depreciation!AF$457","v":0},{"$f":" Inp_Depreciation!AG$457","v":0},{"$f":" Inp_Depreciation!AH$457","v":0},{"$f":" Inp_Depreciation!AI$457","v":0.21325401436782634},{"$f":" Inp_Depreciation!AJ$457","v":0.42650802873565269},{"$f":" Inp_Depreciation!AK$457","v":0.42650802873565269},{"$f":" Inp_Depreciation!AL$457","v":0.42650802873565269},{"$f":" Inp_Depreciation!AM$457","v":0.42650802873565269},{"$f":" Inp_Depreciation!AN$457","v":0.42650802873565269},{"$f":" Inp_Depreciation!AO$457","v":0.42650802873565269},{"$f":" Inp_Depreciation!AP$457","v":0.42650802873565269},{"$f":" Inp_Depreciation!AQ$457","v":0.42650802873565269},{"$f":" Inp_Depreciation!AR$457","v":0.42650802873565269},{"$f":" Inp_Depreciation!AS$457","v":0.42650802873565269},{"$f":" Inp_Depreciation!AT$457","v":0.42650802873565269},{"$f":" Inp_Depreciation!AU$457","v":0.42650802873565269},{"$f":" Inp_Depreciation!AV$457","v":0.42650802873565269},{"$f":" Inp_Depreciation!AW$457","v":0.42650802873565269},{"$f":" Inp_Depreciation!AX$457","v":0.21325401436782757},{"$f":" Inp_Depreciation!AY$457","v":0},{"$f":" Inp_Depreciation!AZ$457","v":0},{"$f":" Inp_Depreciation!BA$457","v":0},{"$f":" Inp_Depreciation!BB$457","v":0},{"$f":" Inp_Depreciation!BC$457","v":0},{"$f":" Inp_Depreciation!BD$457","v":0},{"$f":" Inp_Depreciation!BE$457","v":0},{"$f":" Inp_Depreciation!BF$457","v":0},{"$f":" Inp_Depreciation!BG$457","v":0},{"$f":" Inp_Depreciation!BH$457","v":0},{"$f":" Inp_Depreciation!BI$457","v":0},{"$f":" Inp_Depreciation!BJ$457","v":0},{"$f":" Inp_Depreciation!BK$457","v":0},{"$f":" Inp_Depreciation!BL$457","v":0},{"$f":" Inp_Depreciation!BM$457","v":0},{"$f":" Inp_Depreciation!BN$457","v":0},{"$f":" Inp_Depreciation!BO$457","v":0},{"$f":" Inp_Depreciation!BP$457","v":0},{"$f":" Inp_Depreciation!BQ$457","v":0},{"$f":" Inp_Depreciation!BR$457","v":0},{"$f":" Inp_Depreciation!BS$457","v":0},{"$f":" Inp_Depreciation!BT$457","v":0},{"$f":" Inp_Depreciation!BU$457","v":0},{"$f":" Inp_Depreciation!BV$457","v":0},{"$f":" Inp_Depreciation!BW$457","v":0},{"$f":" Inp_Depreciation!BX$457","v":0},{"$f":" Inp_Depreciation!BY$457","v":0},{"$f":" Inp_Depreciation!BZ$457","v":0},{"$f":" Inp_Depreciation!CA$457","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$458","v":"Network capex add - 01 Oct 16 - depreciation inp - MTRN"},{"$f":" Inp_Depreciation!F$458","v":0},{"$f":" Inp_Depreciation!G$458","v":0},{"$f":" Inp_Depreciation!H$458","v":0},{"$f":" Inp_Depreciation!I$458","v":"GBP m"},{"$f":" Inp_Depreciation!J$458","v":0},{"$f":" Inp_Depreciation!K$458","v":11.450902217533855},{"$f":" Inp_Depreciation!L$458","v":0},{"$f":" Inp_Depreciation!M$458","v":0},{"$f":" Inp_Depreciation!N$458","v":0},{"$f":" Inp_Depreciation!O$458","v":0},{"$f":" Inp_Depreciation!P$458","v":0},{"$f":" Inp_Depreciation!Q$458","v":0},{"$f":" Inp_Depreciation!R$458","v":0},{"$f":" Inp_Depreciation!S$458","v":0},{"$f":" Inp_Depreciation!T$458","v":0},{"$f":" Inp_Depreciation!U$458","v":0},{"$f":" Inp_Depreciation!V$458","v":0},{"$f":" Inp_Depreciation!W$458","v":0},{"$f":" Inp_Depreciation!X$458","v":0},{"$f":" Inp_Depreciation!Y$458","v":0},{"$f":" Inp_Depreciation!Z$458","v":0},{"$f":" Inp_Depreciation!AA$458","v":0},{"$f":" Inp_Depreciation!AB$458","v":0},{"$f":" Inp_Depreciation!AC$458","v":0},{"$f":" Inp_Depreciation!AD$458","v":0},{"$f":" Inp_Depreciation!AE$458","v":0},{"$f":" Inp_Depreciation!AF$458","v":0},{"$f":" Inp_Depreciation!AG$458","v":0},{"$f":" Inp_Depreciation!AH$458","v":0},{"$f":" Inp_Depreciation!AI$458","v":0},{"$f":" Inp_Depreciation!AJ$458","v":0.38169674058446174},{"$f":" Inp_Depreciation!AK$458","v":0.76339348116892347},{"$f":" Inp_Depreciation!AL$458","v":0.76339348116892347},{"$f":" Inp_Depreciation!AM$458","v":0.76339348116892347},{"$f":" Inp_Depreciation!AN$458","v":0.76339348116892347},{"$f":" Inp_Depreciation!AO$458","v":0.76339348116892347},{"$f":" Inp_Depreciation!AP$458","v":0.76339348116892347},{"$f":" Inp_Depreciation!AQ$458","v":0.76339348116892347},{"$f":" Inp_Depreciation!AR$458","v":0.76339348116892347},{"$f":" Inp_Depreciation!AS$458","v":0.76339348116892347},{"$f":" Inp_Depreciation!AT$458","v":0.76339348116892347},{"$f":" Inp_Depreciation!AU$458","v":0.76339348116892347},{"$f":" Inp_Depreciation!AV$458","v":0.76339348116892347},{"$f":" Inp_Depreciation!AW$458","v":0.76339348116892347},{"$f":" Inp_Depreciation!AX$458","v":0.76339348116892347},{"$f":" Inp_Depreciation!AY$458","v":0.3816967405844629},{"$f":" Inp_Depreciation!AZ$458","v":0},{"$f":" Inp_Depreciation!BA$458","v":0},{"$f":" Inp_Depreciation!BB$458","v":0},{"$f":" Inp_Depreciation!BC$458","v":0},{"$f":" Inp_Depreciation!BD$458","v":0},{"$f":" Inp_Depreciation!BE$458","v":0},{"$f":" Inp_Depreciation!BF$458","v":0},{"$f":" Inp_Depreciation!BG$458","v":0},{"$f":" Inp_Depreciation!BH$458","v":0},{"$f":" Inp_Depreciation!BI$458","v":0},{"$f":" Inp_Depreciation!BJ$458","v":0},{"$f":" Inp_Depreciation!BK$458","v":0},{"$f":" Inp_Depreciation!BL$458","v":0},{"$f":" Inp_Depreciation!BM$458","v":0},{"$f":" Inp_Depreciation!BN$458","v":0},{"$f":" Inp_Depreciation!BO$458","v":0},{"$f":" Inp_Depreciation!BP$458","v":0},{"$f":" Inp_Depreciation!BQ$458","v":0},{"$f":" Inp_Depreciation!BR$458","v":0},{"$f":" Inp_Depreciation!BS$458","v":0},{"$f":" Inp_Depreciation!BT$458","v":0},{"$f":" Inp_Depreciation!BU$458","v":0},{"$f":" Inp_Depreciation!BV$458","v":0},{"$f":" Inp_Depreciation!BW$458","v":0},{"$f":" Inp_Depreciation!BX$458","v":0},{"$f":" Inp_Depreciation!BY$458","v":0},{"$f":" Inp_Depreciation!BZ$458","v":0},{"$f":" Inp_Depreciation!CA$458","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$459","v":"Network capex add - 01 Oct 17 - depreciation inp - MTRN"},{"$f":" Inp_Depreciation!F$459","v":0},{"$f":" Inp_Depreciation!G$459","v":0},{"$f":" Inp_Depreciation!H$459","v":0},{"$f":" Inp_Depreciation!I$459","v":"GBP m"},{"$f":" Inp_Depreciation!J$459","v":0},{"$f":" Inp_Depreciation!K$459","v":7.4059618055555587},{"$f":" Inp_Depreciation!L$459","v":0},{"$f":" Inp_Depreciation!M$459","v":0},{"$f":" Inp_Depreciation!N$459","v":0},{"$f":" Inp_Depreciation!O$459","v":0},{"$f":" Inp_Depreciation!P$459","v":0},{"$f":" Inp_Depreciation!Q$459","v":0},{"$f":" Inp_Depreciation!R$459","v":0},{"$f":" Inp_Depreciation!S$459","v":0},{"$f":" Inp_Depreciation!T$459","v":0},{"$f":" Inp_Depreciation!U$459","v":0},{"$f":" Inp_Depreciation!V$459","v":0},{"$f":" Inp_Depreciation!W$459","v":0},{"$f":" Inp_Depreciation!X$459","v":0},{"$f":" Inp_Depreciation!Y$459","v":0},{"$f":" Inp_Depreciation!Z$459","v":0},{"$f":" Inp_Depreciation!AA$459","v":0},{"$f":" Inp_Depreciation!AB$459","v":0},{"$f":" Inp_Depreciation!AC$459","v":0},{"$f":" Inp_Depreciation!AD$459","v":0},{"$f":" Inp_Depreciation!AE$459","v":0},{"$f":" Inp_Depreciation!AF$459","v":0},{"$f":" Inp_Depreciation!AG$459","v":0},{"$f":" Inp_Depreciation!AH$459","v":0},{"$f":" Inp_Depreciation!AI$459","v":0},{"$f":" Inp_Depreciation!AJ$459","v":0},{"$f":" Inp_Depreciation!AK$459","v":0.24686539351851811},{"$f":" Inp_Depreciation!AL$459","v":0.49373078703703738},{"$f":" Inp_Depreciation!AM$459","v":0.49373078703703738},{"$f":" Inp_Depreciation!AN$459","v":0.49373078703703738},{"$f":" Inp_Depreciation!AO$459","v":0.49373078703703738},{"$f":" Inp_Depreciation!AP$459","v":0.49373078703703738},{"$f":" Inp_Depreciation!AQ$459","v":0.49373078703703738},{"$f":" Inp_Depreciation!AR$459","v":0.49373078703703738},{"$f":" Inp_Depreciation!AS$459","v":0.49373078703703738},{"$f":" Inp_Depreciation!AT$459","v":0.49373078703703738},{"$f":" Inp_Depreciation!AU$459","v":0.49373078703703738},{"$f":" Inp_Depreciation!AV$459","v":0.49373078703703738},{"$f":" Inp_Depreciation!AW$459","v":0.49373078703703738},{"$f":" Inp_Depreciation!AX$459","v":0.49373078703703738},{"$f":" Inp_Depreciation!AY$459","v":0.49373078703703738},{"$f":" Inp_Depreciation!AZ$459","v":0.24686539351851569},{"$f":" Inp_Depreciation!BA$459","v":0},{"$f":" Inp_Depreciation!BB$459","v":0},{"$f":" Inp_Depreciation!BC$459","v":0},{"$f":" Inp_Depreciation!BD$459","v":0},{"$f":" Inp_Depreciation!BE$459","v":0},{"$f":" Inp_Depreciation!BF$459","v":0},{"$f":" Inp_Depreciation!BG$459","v":0},{"$f":" Inp_Depreciation!BH$459","v":0},{"$f":" Inp_Depreciation!BI$459","v":0},{"$f":" Inp_Depreciation!BJ$459","v":0},{"$f":" Inp_Depreciation!BK$459","v":0},{"$f":" Inp_Depreciation!BL$459","v":0},{"$f":" Inp_Depreciation!BM$459","v":0},{"$f":" Inp_Depreciation!BN$459","v":0},{"$f":" Inp_Depreciation!BO$459","v":0},{"$f":" Inp_Depreciation!BP$459","v":0},{"$f":" Inp_Depreciation!BQ$459","v":0},{"$f":" Inp_Depreciation!BR$459","v":0},{"$f":" Inp_Depreciation!BS$459","v":0},{"$f":" Inp_Depreciation!BT$459","v":0},{"$f":" Inp_Depreciation!BU$459","v":0},{"$f":" Inp_Depreciation!BV$459","v":0},{"$f":" Inp_Depreciation!BW$459","v":0},{"$f":" Inp_Depreciation!BX$459","v":0},{"$f":" Inp_Depreciation!BY$459","v":0},{"$f":" Inp_Depreciation!BZ$459","v":0},{"$f":" Inp_Depreciation!CA$459","v":0}]
[]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$1713","v":"Depreciation - capex addition - 01 Apr 93 - real - MTRN"},{"$f":" 'DL - C4 A'!F$1713","v":0},{"$f":" 'DL - C4 A'!G$1713","v":0},{"$f":" 'DL - C4 A'!H$1713","v":0},{"$f":" 'DL - C4 A'!I$1713","v":"GBP m"},{"$f":" 'DL - C4 A'!J$1713","v":0},{"$f":" 'DL - C4 A'!K$1713","v":0},{"$f":" 'DL - C4 A'!L$1713","v":0},{"$f":" 'DL - C4 A'!M$1713","v":0},{"$f":" 'DL - C4 A'!N$1713","v":0},{"$f":" 'DL - C4 A'!O$1713","v":0},{"$f":" 'DL - C4 A'!P$1713","v":0},{"$f":" 'DL - C4 A'!Q$1713","v":0},{"$f":" 'DL - C4 A'!R$1713","v":0},{"$f":" 'DL - C4 A'!S$1713","v":0},{"$f":" 'DL - C4 A'!T$1713","v":0},{"$f":" 'DL - C4 A'!U$1713","v":0},{"$f":" 'DL - C4 A'!V$1713","v":0},{"$f":" 'DL - C4 A'!W$1713","v":0},{"$f":" 'DL - C4 A'!X$1713","v":0},{"$f":" 'DL - C4 A'!Y$1713","v":0},{"$f":" 'DL - C4 A'!Z$1713","v":0},{"$f":" 'DL - C4 A'!AA$1713","v":0},{"$f":" 'DL - C4 A'!AB$1713","v":0},{"$f":" 'DL - C4 A'!AC$1713","v":0},{"$f":" 'DL - C4 A'!AD$1713","v":0},{"$f":" 'DL - C4 A'!AE$1713","v":0},{"$f":" 'DL - C4 A'!AF$1713","v":0},{"$f":" 'DL - C4 A'!AG$1713","v":0},{"$f":" 'DL - C4 A'!AH$1713","v":0},{"$f":" 'DL - C4 A'!AI$1713","v":0},{"$f":" 'DL - C4 A'!AJ$1713","v":0},{"$f":" 'DL - C4 A'!AK$1713","v":0},{"$f":" 'DL - C4 A'!AL$1713","v":0},{"$f":" 'DL - C4 A'!AM$1713","v":0},{"$f":" 'DL - C4 A'!AN$1713","v":0},{"$f":" 'DL - C4 A'!AO$1713","v":0},{"$f":" 'DL - C4 A'!AP$1713","v":0},{"$f":" 'DL - C4 A'!AQ$1713","v":0},{"$f":" 'DL - C4 A'!AR$1713","v":0},{"$f":" 'DL - C4 A'!AS$1713","v":0},{"$f":" 'DL - C4 A'!AT$1713","v":0},{"$f":" 'DL - C4 A'!AU$1713","v":0},{"$f":" 'DL - C4 A'!AV$1713","v":0},{"$f":" 'DL - C4 A'!AW$1713","v":0},{"$f":" 'DL - C4 A'!AX$1713","v":0},{"$f":" 'DL - C4 A'!AY$1713","v":0},{"$f":" 'DL - C4 A'!AZ$1713","v":0},{"$f":" 'DL - C4 A'!BA$1713","v":0},{"$f":" 'DL - C4 A'!BB$1713","v":0},{"$f":" 'DL - C4 A'!BC$1713","v":0},{"$f":" 'DL - C4 A'!BD$1713","v":0},{"$f":" 'DL - C4 A'!BE$1713","v":0},{"$f":" 'DL - C4 A'!BF$1713","v":0},{"$f":" 'DL - C4 A'!BG$1713","v":0},{"$f":" 'DL - C4 A'!BH$1713","v":0},{"$f":" 'DL - C4 A'!BI$1713","v":0},{"$f":" 'DL - C4 A'!BJ$1713","v":0},{"$f":" 'DL - C4 A'!BK$1713","v":0},{"$f":" 'DL - C4 A'!BL$1713","v":0},{"$f":" 'DL - C4 A'!BM$1713","v":0},{"$f":" 'DL - C4 A'!BN$1713","v":0},{"$f":" 'DL - C4 A'!BO$1713","v":0},{"$f":" 'DL - C4 A'!BP$1713","v":0},{"$f":" 'DL - C4 A'!BQ$1713","v":0},{"$f":" 'DL - C4 A'!BR$1713","v":0},{"$f":" 'DL - C4 A'!BS$1713","v":0},{"$f":" 'DL - C4 A'!BT$1713","v":0},{"$f":" 'DL - C4 A'!BU$1713","v":0},{"$f":" 'DL - C4 A'!BV$1713","v":0},{"$f":" 'DL - C4 A'!BW$1713","v":0},{"$f":" 'DL - C4 A'!BX$1713","v":0},{"$f":" 'DL - C4 A'!BY$1713","v":0},{"$f":" 'DL - C4 A'!BZ$1713","v":0},{"$f":" 'DL - C4 A'!CA$1713","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$1714","v":"Depreciation - capex addition - 01 Apr 94 - real - MTRN"},{"$f":" 'DL - C4 A'!F$1714","v":0},{"$f":" 'DL - C4 A'!G$1714","v":0},{"$f":" 'DL - C4 A'!H$1714","v":0},{"$f":" 'DL - C4 A'!I$1714","v":"GBP m"},{"$f":" 'DL - C4 A'!J$1714","v":0},{"$f":" 'DL - C4 A'!K$1714","v":0},{"$f":" 'DL - C4 A'!L$1714","v":0},{"$f":" 'DL - C4 A'!M$1714","v":0},{"$f":" 'DL - C4 A'!N$1714","v":0},{"$f":" 'DL - C4 A'!O$1714","v":0},{"$f":" 'DL - C4 A'!P$1714","v":0},{"$f":" 'DL - C4 A'!Q$1714","v":0},{"$f":" 'DL - C4 A'!R$1714","v":0},{"$f":" 'DL - C4 A'!S$1714","v":0},{"$f":" 'DL - C4 A'!T$1714","v":0},{"$f":" 'DL - C4 A'!U$1714","v":0},{"$f":" 'DL - C4 A'!V$1714","v":0},{"$f":" 'DL - C4 A'!W$1714","v":0},{"$f":" 'DL - C4 A'!X$1714","v":0},{"$f":" 'DL - C4 A'!Y$1714","v":0},{"$f":" 'DL - C4 A'!Z$1714","v":0},{"$f":" 'DL - C4 A'!AA$1714","v":0},{"$f":" 'DL - C4 A'!AB$1714","v":0},{"$f":" 'DL - C4 A'!AC$1714","v":0},{"$f":" 'DL - C4 A'!AD$1714","v":0},{"$f":" 'DL - C4 A'!AE$1714","v":0},{"$f":" 'DL - C4 A'!AF$1714","v":0},{"$f":" 'DL - C4 A'!AG$1714","v":0},{"$f":" 'DL - C4 A'!AH$1714","v":0},{"$f":" 'DL - C4 A'!AI$1714","v":0},{"$f":" 'DL - C4 A'!AJ$1714","v":0},{"$f":" 'DL - C4 A'!AK$1714","v":0},{"$f":" 'DL - C4 A'!AL$1714","v":0},{"$f":" 'DL - C4 A'!AM$1714","v":0},{"$f":" 'DL - C4 A'!AN$1714","v":0},{"$f":" 'DL - C4 A'!AO$1714","v":0},{"$f":" 'DL - C4 A'!AP$1714","v":0},{"$f":" 'DL - C4 A'!AQ$1714","v":0},{"$f":" 'DL - C4 A'!AR$1714","v":0},{"$f":" 'DL - C4 A'!AS$1714","v":0},{"$f":" 'DL - C4 A'!AT$1714","v":0},{"$f":" 'DL - C4 A'!AU$1714","v":0},{"$f":" 'DL - C4 A'!AV$1714","v":0},{"$f":" 'DL - C4 A'!AW$1714","v":0},{"$f":" 'DL - C4 A'!AX$1714","v":0},{"$f":" 'DL - C4 A'!AY$1714","v":0},{"$f":" 'DL - C4 A'!AZ$1714","v":0},{"$f":" 'DL - C4 A'!BA$1714","v":0},{"$f":" 'DL - C4 A'!BB$1714","v":0},{"$f":" 'DL - C4 A'!BC$1714","v":0},{"$f":" 'DL - C4 A'!BD$1714","v":0},{"$f":" 'DL - C4 A'!BE$1714","v":0},{"$f":" 'DL - C4 A'!BF$1714","v":0},{"$f":" 'DL - C4 A'!BG$1714","v":0},{"$f":" 'DL - C4 A'!BH$1714","v":0},{"$f":" 'DL - C4 A'!BI$1714","v":0},{"$f":" 'DL - C4 A'!BJ$1714","v":0},{"$f":" 'DL - C4 A'!BK$1714","v":0},{"$f":" 'DL - C4 A'!BL$1714","v":0},{"$f":" 'DL - C4 A'!BM$1714","v":0},{"$f":" 'DL - C4 A'!BN$1714","v":0},{"$f":" 'DL - C4 A'!BO$1714","v":0},{"$f":" 'DL - C4 A'!BP$1714","v":0},{"$f":" 'DL - C4 A'!BQ$1714","v":0},{"$f":" 'DL - C4 A'!BR$1714","v":0},{"$f":" 'DL - C4 A'!BS$1714","v":0},{"$f":" 'DL - C4 A'!BT$1714","v":0},{"$f":" 'DL - C4 A'!BU$1714","v":0},{"$f":" 'DL - C4 A'!BV$1714","v":0},{"$f":" 'DL - C4 A'!BW$1714","v":0},{"$f":" 'DL - C4 A'!BX$1714","v":0},{"$f":" 'DL - C4 A'!BY$1714","v":0},{"$f":" 'DL - C4 A'!BZ$1714","v":0},{"$f":" 'DL - C4 A'!CA$1714","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$1715","v":"Depreciation - capex addition - 01 Apr 95 - real - MTRN"},{"$f":" 'DL - C4 A'!F$1715","v":0},{"$f":" 'DL - C4 A'!G$1715","v":0},{"$f":" 'DL - C4 A'!H$1715","v":0},{"$f":" 'DL - C4 A'!I$1715","v":"GBP m"},{"$f":" 'DL - C4 A'!J$1715","v":0},{"$f":" 'DL - C4 A'!K$1715","v":0},{"$f":" 'DL - C4 A'!L$1715","v":0},{"$f":" 'DL - C4 A'!M$1715","v":0},{"$f":" 'DL - C4 A'!N$1715","v":0},{"$f":" 'DL - C4 A'!O$1715","v":0},{"$f":" 'DL - C4 A'!P$1715","v":0},{"$f":" 'DL - C4 A'!Q$1715","v":0},{"$f":" 'DL - C4 A'!R$1715","v":0},{"$f":" 'DL - C4 A'!S$1715","v":0},{"$f":" 'DL - C4 A'!T$1715","v":0},{"$f":" 'DL - C4 A'!U$1715","v":0},{"$f":" 'DL - C4 A'!V$1715","v":0},{"$f":" 'DL - C4 A'!W$1715","v":0},{"$f":" 'DL - C4 A'!X$1715","v":0},{"$f":" 'DL - C4 A'!Y$1715","v":0},{"$f":" 'DL - C4 A'!Z$1715","v":0},{"$f":" 'DL - C4 A'!AA$1715","v":0},{"$f":" 'DL - C4 A'!AB$1715","v":0},{"$f":" 'DL - C4 A'!AC$1715","v":0},{"$f":" 'DL - C4 A'!AD$1715","v":0},{"$f":" 'DL - C4 A'!AE$1715","v":0},{"$f":" 'DL - C4 A'!AF$1715","v":0},{"$f":" 'DL - C4 A'!AG$1715","v":0},{"$f":" 'DL - C4 A'!AH$1715","v":0},{"$f":" 'DL - C4 A'!AI$1715","v":0},{"$f":" 'DL - C4 A'!AJ$1715","v":0},{"$f":" 'DL - C4 A'!AK$1715","v":0},{"$f":" 'DL - C4 A'!AL$1715","v":0},{"$f":" 'DL - C4 A'!AM$1715","v":0},{"$f":" 'DL - C4 A'!AN$1715","v":0},{"$f":" 'DL - C4 A'!AO$1715","v":0},{"$f":" 'DL - C4 A'!AP$1715","v":0},{"$f":" 'DL - C4 A'!AQ$1715","v":0},{"$f":" 'DL - C4 A'!AR$1715","v":0},{"$f":" 'DL - C4 A'!AS$1715","v":0},{"$f":" 'DL - C4 A'!AT$1715","v":0},{"$f":" 'DL - C4 A'!AU$1715","v":0},{"$f":" 'DL - C4 A'!AV$1715","v":0},{"$f":" 'DL - C4 A'!AW$1715","v":0},{"$f":" 'DL - C4 A'!AX$1715","v":0},{"$f":" 'DL - C4 A'!AY$1715","v":0},{"$f":" 'DL - C4 A'!AZ$1715","v":0},{"$f":" 'DL - C4 A'!BA$1715","v":0},{"$f":" 'DL - C4 A'!BB$1715","v":0},{"$f":" 'DL - C4 A'!BC$1715","v":0},{"$f":" 'DL - C4 A'!BD$1715","v":0},{"$f":" 'DL - C4 A'!BE$1715","v":0},{"$f":" 'DL - C4 A'!BF$1715","v":0},{"$f":" 'DL - C4 A'!BG$1715","v":0},{"$f":" 'DL - C4 A'!BH$1715","v":0},{"$f":" 'DL - C4 A'!BI$1715","v":0},{"$f":" 'DL - C4 A'!BJ$1715","v":0},{"$f":" 'DL - C4 A'!BK$1715","v":0},{"$f":" 'DL - C4 A'!BL$1715","v":0},{"$f":" 'DL - C4 A'!BM$1715","v":0},{"$f":" 'DL - C4 A'!BN$1715","v":0},{"$f":" 'DL - C4 A'!BO$1715","v":0},{"$f":" 'DL - C4 A'!BP$1715","v":0},{"$f":" 'DL - C4 A'!BQ$1715","v":0},{"$f":" 'DL - C4 A'!BR$1715","v":0},{"$f":" 'DL - C4 A'!BS$1715","v":0},{"$f":" 'DL - C4 A'!BT$1715","v":0},{"$f":" 'DL - C4 A'!BU$1715","v":0},{"$f":" 'DL - C4 A'!BV$1715","v":0},{"$f":" 'DL - C4 A'!BW$1715","v":0},{"$f":" 'DL - C4 A'!BX$1715","v":0},{"$f":" 'DL - C4 A'!BY$1715","v":0},{"$f":" 'DL - C4 A'!BZ$1715","v":0},{"$f":" 'DL - C4 A'!CA$1715","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$1716","v":"Depreciation - capex addition - 01 Apr 96 - real - MTRN"},{"$f":" 'DL - C4 A'!F$1716","v":0},{"$f":" 'DL - C4 A'!G$1716","v":0},{"$f":" 'DL - C4 A'!H$1716","v":0},{"$f":" 'DL - C4 A'!I$1716","v":"GBP m"},{"$f":" 'DL - C4 A'!J$1716","v":0},{"$f":" 'DL - C4 A'!K$1716","v":0},{"$f":" 'DL - C4 A'!L$1716","v":0},{"$f":" 'DL - C4 A'!M$1716","v":0},{"$f":" 'DL - C4 A'!N$1716","v":0},{"$f":" 'DL - C4 A'!O$1716","v":0},{"$f":" 'DL - C4 A'!P$1716","v":0},{"$f":" 'DL - C4 A'!Q$1716","v":0},{"$f":" 'DL - C4 A'!R$1716","v":0},{"$f":" 'DL - C4 A'!S$1716","v":0},{"$f":" 'DL - C4 A'!T$1716","v":0},{"$f":" 'DL - C4 A'!U$1716","v":0},{"$f":" 'DL - C4 A'!V$1716","v":0},{"$f":" 'DL - C4 A'!W$1716","v":0},{"$f":" 'DL - C4 A'!X$1716","v":0},{"$f":" 'DL - C4 A'!Y$1716","v":0},{"$f":" 'DL - C4 A'!Z$1716","v":0},{"$f":" 'DL - C4 A'!AA$1716","v":0},{"$f":" 'DL - C4 A'!AB$1716","v":0},{"$f":" 'DL - C4 A'!AC$1716","v":0},{"$f":" 'DL - C4 A'!AD$1716","v":0},{"$f":" 'DL - C4 A'!AE$1716","v":0},{"$f":" 'DL - C4 A'!AF$1716","v":0},{"$f":" 'DL - C4 A'!AG$1716","v":0},{"$f":" 'DL - C4 A'!AH$1716","v":0},{"$f":" 'DL - C4 A'!AI$1716","v":0},{"$f":" 'DL - C4 A'!AJ$1716","v":0},{"$f":" 'DL - C4 A'!AK$1716","v":0},{"$f":" 'DL - C4 A'!AL$1716","v":0},{"$f":" 'DL - C4 A'!AM$1716","v":0},{"$f":" 'DL - C4 A'!AN$1716","v":0},{"$f":" 'DL - C4 A'!AO$1716","v":0},{"$f":" 'DL - C4 A'!AP$1716","v":0},{"$f":" 'DL - C4 A'!AQ$1716","v":0},{"$f":" 'DL - C4 A'!AR$1716","v":0},{"$f":" 'DL - C4 A'!AS$1716","v":0},{"$f":" 'DL - C4 A'!AT$1716","v":0},{"$f":" 'DL - C4 A'!AU$1716","v":0},{"$f":" 'DL - C4 A'!AV$1716","v":0},{"$f":" 'DL - C4 A'!AW$1716","v":0},{"$f":" 'DL - C4 A'!AX$1716","v":0},{"$f":" 'DL - C4 A'!AY$1716","v":0},{"$f":" 'DL - C4 A'!AZ$1716","v":0},{"$f":" 'DL - C4 A'!BA$1716","v":0},{"$f":" 'DL - C4 A'!BB$1716","v":0},{"$f":" 'DL - C4 A'!BC$1716","v":0},{"$f":" 'DL - C4 A'!BD$1716","v":0},{"$f":" 'DL - C4 A'!BE$1716","v":0},{"$f":" 'DL - C4 A'!BF$1716","v":0},{"$f":" 'DL - C4 A'!BG$1716","v":0},{"$f":" 'DL - C4 A'!BH$1716","v":0},{"$f":" 'DL - C4 A'!BI$1716","v":0},{"$f":" 'DL - C4 A'!BJ$1716","v":0},{"$f":" 'DL - C4 A'!BK$1716","v":0},{"$f":" 'DL - C4 A'!BL$1716","v":0},{"$f":" 'DL - C4 A'!BM$1716","v":0},{"$f":" 'DL - C4 A'!BN$1716","v":0},{"$f":" 'DL - C4 A'!BO$1716","v":0},{"$f":" 'DL - C4 A'!BP$1716","v":0},{"$f":" 'DL - C4 A'!BQ$1716","v":0},{"$f":" 'DL - C4 A'!BR$1716","v":0},{"$f":" 'DL - C4 A'!BS$1716","v":0},{"$f":" 'DL - C4 A'!BT$1716","v":0},{"$f":" 'DL - C4 A'!BU$1716","v":0},{"$f":" 'DL - C4 A'!BV$1716","v":0},{"$f":" 'DL - C4 A'!BW$1716","v":0},{"$f":" 'DL - C4 A'!BX$1716","v":0},{"$f":" 'DL - C4 A'!BY$1716","v":0},{"$f":" 'DL - C4 A'!BZ$1716","v":0},{"$f":" 'DL - C4 A'!CA$1716","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$1717","v":"Depreciation - capex addition - 01 Apr 97 - real - MTRN"},{"$f":" 'DL - C4 A'!F$1717","v":0},{"$f":" 'DL - C4 A'!G$1717","v":0},{"$f":" 'DL - C4 A'!H$1717","v":0},{"$f":" 'DL - C4 A'!I$1717","v":"GBP m"},{"$f":" 'DL - C4 A'!J$1717","v":0},{"$f":" 'DL - C4 A'!K$1717","v":0},{"$f":" 'DL - C4 A'!L$1717","v":0},{"$f":" 'DL - C4 A'!M$1717","v":0},{"$f":" 'DL - C4 A'!N$1717","v":0},{"$f":" 'DL - C4 A'!O$1717","v":0},{"$f":" 'DL - C4 A'!P$1717","v":0},{"$f":" 'DL - C4 A'!Q$1717","v":0},{"$f":" 'DL - C4 A'!R$1717","v":0},{"$f":" 'DL - C4 A'!S$1717","v":0},{"$f":" 'DL - C4 A'!T$1717","v":0},{"$f":" 'DL - C4 A'!U$1717","v":0},{"$f":" 'DL - C4 A'!V$1717","v":0},{"$f":" 'DL - C4 A'!W$1717","v":0},{"$f":" 'DL - C4 A'!X$1717","v":0},{"$f":" 'DL - C4 A'!Y$1717","v":0},{"$f":" 'DL - C4 A'!Z$1717","v":0},{"$f":" 'DL - C4 A'!AA$1717","v":0},{"$f":" 'DL - C4 A'!AB$1717","v":0},{"$f":" 'DL - C4 A'!AC$1717","v":0},{"$f":" 'DL - C4 A'!AD$1717","v":0},{"$f":" 'DL - C4 A'!AE$1717","v":0},{"$f":" 'DL - C4 A'!AF$1717","v":0},{"$f":" 'DL - C4 A'!AG$1717","v":0},{"$f":" 'DL - C4 A'!AH$1717","v":0},{"$f":" 'DL - C4 A'!AI$1717","v":0},{"$f":" 'DL - C4 A'!AJ$1717","v":0},{"$f":" 'DL - C4 A'!AK$1717","v":0},{"$f":" 'DL - C4 A'!AL$1717","v":0},{"$f":" 'DL - C4 A'!AM$1717","v":0},{"$f":" 'DL - C4 A'!AN$1717","v":0},{"$f":" 'DL - C4 A'!AO$1717","v":0},{"$f":" 'DL - C4 A'!AP$1717","v":0},{"$f":" 'DL - C4 A'!AQ$1717","v":0},{"$f":" 'DL - C4 A'!AR$1717","v":0},{"$f":" 'DL - C4 A'!AS$1717","v":0},{"$f":" 'DL - C4 A'!AT$1717","v":0},{"$f":" 'DL - C4 A'!AU$1717","v":0},{"$f":" 'DL - C4 A'!AV$1717","v":0},{"$f":" 'DL - C4 A'!AW$1717","v":0},{"$f":" 'DL - C4 A'!AX$1717","v":0},{"$f":" 'DL - C4 A'!AY$1717","v":0},{"$f":" 'DL - C4 A'!AZ$1717","v":0},{"$f":" 'DL - C4 A'!BA$1717","v":0},{"$f":" 'DL - C4 A'!BB$1717","v":0},{"$f":" 'DL - C4 A'!BC$1717","v":0},{"$f":" 'DL - C4 A'!BD$1717","v":0},{"$f":" 'DL - C4 A'!BE$1717","v":0},{"$f":" 'DL - C4 A'!BF$1717","v":0},{"$f":" 'DL - C4 A'!BG$1717","v":0},{"$f":" 'DL - C4 A'!BH$1717","v":0},{"$f":" 'DL - C4 A'!BI$1717","v":0},{"$f":" 'DL - C4 A'!BJ$1717","v":0},{"$f":" 'DL - C4 A'!BK$1717","v":0},{"$f":" 'DL - C4 A'!BL$1717","v":0},{"$f":" 'DL - C4 A'!BM$1717","v":0},{"$f":" 'DL - C4 A'!BN$1717","v":0},{"$f":" 'DL - C4 A'!BO$1717","v":0},{"$f":" 'DL - C4 A'!BP$1717","v":0},{"$f":" 'DL - C4 A'!BQ$1717","v":0},{"$f":" 'DL - C4 A'!BR$1717","v":0},{"$f":" 'DL - C4 A'!BS$1717","v":0},{"$f":" 'DL - C4 A'!BT$1717","v":0},{"$f":" 'DL - C4 A'!BU$1717","v":0},{"$f":" 'DL - C4 A'!BV$1717","v":0},{"$f":" 'DL - C4 A'!BW$1717","v":0},{"$f":" 'DL - C4 A'!BX$1717","v":0},{"$f":" 'DL - C4 A'!BY$1717","v":0},{"$f":" 'DL - C4 A'!BZ$1717","v":0},{"$f":" 'DL - C4 A'!CA$1717","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$1718","v":"Depreciation - capex addition - 01 Apr 98 - real - MTRN"},{"$f":" 'DL - C4 A'!F$1718","v":0},{"$f":" 'DL - C4 A'!G$1718","v":0},{"$f":" 'DL - C4 A'!H$1718","v":0},{"$f":" 'DL - C4 A'!I$1718","v":"GBP m"},{"$f":" 'DL - C4 A'!J$1718","v":0},{"$f":" 'DL - C4 A'!K$1718","v":0},{"$f":" 'DL - C4 A'!L$1718","v":0},{"$f":" 'DL - C4 A'!M$1718","v":0},{"$f":" 'DL - C4 A'!N$1718","v":0},{"$f":" 'DL - C4 A'!O$1718","v":0},{"$f":" 'DL - C4 A'!P$1718","v":0},{"$f":" 'DL - C4 A'!Q$1718","v":0},{"$f":" 'DL - C4 A'!R$1718","v":0},{"$f":" 'DL - C4 A'!S$1718","v":0},{"$f":" 'DL - C4 A'!T$1718","v":0},{"$f":" 'DL - C4 A'!U$1718","v":0},{"$f":" 'DL - C4 A'!V$1718","v":0},{"$f":" 'DL - C4 A'!W$1718","v":0},{"$f":" 'DL - C4 A'!X$1718","v":0},{"$f":" 'DL - C4 A'!Y$1718","v":0},{"$f":" 'DL - C4 A'!Z$1718","v":0},{"$f":" 'DL - C4 A'!AA$1718","v":0},{"$f":" 'DL - C4 A'!AB$1718","v":0},{"$f":" 'DL - C4 A'!AC$1718","v":0},{"$f":" 'DL - C4 A'!AD$1718","v":0},{"$f":" 'DL - C4 A'!AE$1718","v":0},{"$f":" 'DL - C4 A'!AF$1718","v":0},{"$f":" 'DL - C4 A'!AG$1718","v":0},{"$f":" 'DL - C4 A'!AH$1718","v":0},{"$f":" 'DL - C4 A'!AI$1718","v":0},{"$f":" 'DL - C4 A'!AJ$1718","v":0},{"$f":" 'DL - C4 A'!AK$1718","v":0},{"$f":" 'DL - C4 A'!AL$1718","v":0},{"$f":" 'DL - C4 A'!AM$1718","v":0},{"$f":" 'DL - C4 A'!AN$1718","v":0},{"$f":" 'DL - C4 A'!AO$1718","v":0},{"$f":" 'DL - C4 A'!AP$1718","v":0},{"$f":" 'DL - C4 A'!AQ$1718","v":0},{"$f":" 'DL - C4 A'!AR$1718","v":0},{"$f":" 'DL - C4 A'!AS$1718","v":0},{"$f":" 'DL - C4 A'!AT$1718","v":0},{"$f":" 'DL - C4 A'!AU$1718","v":0},{"$f":" 'DL - C4 A'!AV$1718","v":0},{"$f":" 'DL - C4 A'!AW$1718","v":0},{"$f":" 'DL - C4 A'!AX$1718","v":0},{"$f":" 'DL - C4 A'!AY$1718","v":0},{"$f":" 'DL - C4 A'!AZ$1718","v":0},{"$f":" 'DL - C4 A'!BA$1718","v":0},{"$f":" 'DL - C4 A'!BB$1718","v":0},{"$f":" 'DL - C4 A'!BC$1718","v":0},{"$f":" 'DL - C4 A'!BD$1718","v":0},{"$f":" 'DL - C4 A'!BE$1718","v":0},{"$f":" 'DL - C4 A'!BF$1718","v":0},{"$f":" 'DL - C4 A'!BG$1718","v":0},{"$f":" 'DL - C4 A'!BH$1718","v":0},{"$f":" 'DL - C4 A'!BI$1718","v":0},{"$f":" 'DL - C4 A'!BJ$1718","v":0},{"$f":" 'DL - C4 A'!BK$1718","v":0},{"$f":" 'DL - C4 A'!BL$1718","v":0},{"$f":" 'DL - C4 A'!BM$1718","v":0},{"$f":" 'DL - C4 A'!BN$1718","v":0},{"$f":" 'DL - C4 A'!BO$1718","v":0},{"$f":" 'DL - C4 A'!BP$1718","v":0},{"$f":" 'DL - C4 A'!BQ$1718","v":0},{"$f":" 'DL - C4 A'!BR$1718","v":0},{"$f":" 'DL - C4 A'!BS$1718","v":0},{"$f":" 'DL - C4 A'!BT$1718","v":0},{"$f":" 'DL - C4 A'!BU$1718","v":0},{"$f":" 'DL - C4 A'!BV$1718","v":0},{"$f":" 'DL - C4 A'!BW$1718","v":0},{"$f":" 'DL - C4 A'!BX$1718","v":0},{"$f":" 'DL - C4 A'!BY$1718","v":0},{"$f":" 'DL - C4 A'!BZ$1718","v":0},{"$f":" 'DL - C4 A'!CA$1718","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$1719","v":"Depreciation - capex addition - 01 Apr 99 - real - MTRN"},{"$f":" 'DL - C4 A'!F$1719","v":0},{"$f":" 'DL - C4 A'!G$1719","v":0},{"$f":" 'DL - C4 A'!H$1719","v":0},{"$f":" 'DL - C4 A'!I$1719","v":"GBP m"},{"$f":" 'DL - C4 A'!J$1719","v":0},{"$f":" 'DL - C4 A'!K$1719","v":0},{"$f":" 'DL - C4 A'!L$1719","v":0},{"$f":" 'DL - C4 A'!M$1719","v":0},{"$f":" 'DL - C4 A'!N$1719","v":0},{"$f":" 'DL - C4 A'!O$1719","v":0},{"$f":" 'DL - C4 A'!P$1719","v":0},{"$f":" 'DL - C4 A'!Q$1719","v":0},{"$f":" 'DL - C4 A'!R$1719","v":0},{"$f":" 'DL - C4 A'!S$1719","v":0},{"$f":" 'DL - C4 A'!T$1719","v":0},{"$f":" 'DL - C4 A'!U$1719","v":0},{"$f":" 'DL - C4 A'!V$1719","v":0},{"$f":" 'DL - C4 A'!W$1719","v":0},{"$f":" 'DL - C4 A'!X$1719","v":0},{"$f":" 'DL - C4 A'!Y$1719","v":0},{"$f":" 'DL - C4 A'!Z$1719","v":0},{"$f":" 'DL - C4 A'!AA$1719","v":0},{"$f":" 'DL - C4 A'!AB$1719","v":0},{"$f":" 'DL - C4 A'!AC$1719","v":0},{"$f":" 'DL - C4 A'!AD$1719","v":0},{"$f":" 'DL - C4 A'!AE$1719","v":0},{"$f":" 'DL - C4 A'!AF$1719","v":0},{"$f":" 'DL - C4 A'!AG$1719","v":0},{"$f":" 'DL - C4 A'!AH$1719","v":0},{"$f":" 'DL - C4 A'!AI$1719","v":0},{"$f":" 'DL - C4 A'!AJ$1719","v":0},{"$f":" 'DL - C4 A'!AK$1719","v":0},{"$f":" 'DL - C4 A'!AL$1719","v":0},{"$f":" 'DL - C4 A'!AM$1719","v":0},{"$f":" 'DL - C4 A'!AN$1719","v":0},{"$f":" 'DL - C4 A'!AO$1719","v":0},{"$f":" 'DL - C4 A'!AP$1719","v":0},{"$f":" 'DL - C4 A'!AQ$1719","v":0},{"$f":" 'DL - C4 A'!AR$1719","v":0},{"$f":" 'DL - C4 A'!AS$1719","v":0},{"$f":" 'DL - C4 A'!AT$1719","v":0},{"$f":" 'DL - C4 A'!AU$1719","v":0},{"$f":" 'DL - C4 A'!AV$1719","v":0},{"$f":" 'DL - C4 A'!AW$1719","v":0},{"$f":" 'DL - C4 A'!AX$1719","v":0},{"$f":" 'DL - C4 A'!AY$1719","v":0},{"$f":" 'DL - C4 A'!AZ$1719","v":0},{"$f":" 'DL - C4 A'!BA$1719","v":0},{"$f":" 'DL - C4 A'!BB$1719","v":0},{"$f":" 'DL - C4 A'!BC$1719","v":0},{"$f":" 'DL - C4 A'!BD$1719","v":0},{"$f":" 'DL - C4 A'!BE$1719","v":0},{"$f":" 'DL - C4 A'!BF$1719","v":0},{"$f":" 'DL - C4 A'!BG$1719","v":0},{"$f":" 'DL - C4 A'!BH$1719","v":0},{"$f":" 'DL - C4 A'!BI$1719","v":0},{"$f":" 'DL - C4 A'!BJ$1719","v":0},{"$f":" 'DL - C4 A'!BK$1719","v":0},{"$f":" 'DL - C4 A'!BL$1719","v":0},{"$f":" 'DL - C4 A'!BM$1719","v":0},{"$f":" 'DL - C4 A'!BN$1719","v":0},{"$f":" 'DL - C4 A'!BO$1719","v":0},{"$f":" 'DL - C4 A'!BP$1719","v":0},{"$f":" 'DL - C4 A'!BQ$1719","v":0},{"$f":" 'DL - C4 A'!BR$1719","v":0},{"$f":" 'DL - C4 A'!BS$1719","v":0},{"$f":" 'DL - C4 A'!BT$1719","v":0},{"$f":" 'DL - C4 A'!BU$1719","v":0},{"$f":" 'DL - C4 A'!BV$1719","v":0},{"$f":" 'DL - C4 A'!BW$1719","v":0},{"$f":" 'DL - C4 A'!BX$1719","v":0},{"$f":" 'DL - C4 A'!BY$1719","v":0},{"$f":" 'DL - C4 A'!BZ$1719","v":0},{"$f":" 'DL - C4 A'!CA$1719","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$1720","v":"Depreciation - capex addition - 01 Apr 00 - real - MTRN"},{"$f":" 'DL - C4 A'!F$1720","v":0},{"$f":" 'DL - C4 A'!G$1720","v":0},{"$f":" 'DL - C4 A'!H$1720","v":0},{"$f":" 'DL - C4 A'!I$1720","v":"GBP m"},{"$f":" 'DL - C4 A'!J$1720","v":0},{"$f":" 'DL - C4 A'!K$1720","v":0},{"$f":" 'DL - C4 A'!L$1720","v":0},{"$f":" 'DL - C4 A'!M$1720","v":0},{"$f":" 'DL - C4 A'!N$1720","v":0},{"$f":" 'DL - C4 A'!O$1720","v":0},{"$f":" 'DL - C4 A'!P$1720","v":0},{"$f":" 'DL - C4 A'!Q$1720","v":0},{"$f":" 'DL - C4 A'!R$1720","v":0},{"$f":" 'DL - C4 A'!S$1720","v":0},{"$f":" 'DL - C4 A'!T$1720","v":0},{"$f":" 'DL - C4 A'!U$1720","v":0},{"$f":" 'DL - C4 A'!V$1720","v":0},{"$f":" 'DL - C4 A'!W$1720","v":0},{"$f":" 'DL - C4 A'!X$1720","v":0},{"$f":" 'DL - C4 A'!Y$1720","v":0},{"$f":" 'DL - C4 A'!Z$1720","v":0},{"$f":" 'DL - C4 A'!AA$1720","v":0},{"$f":" 'DL - C4 A'!AB$1720","v":0},{"$f":" 'DL - C4 A'!AC$1720","v":0},{"$f":" 'DL - C4 A'!AD$1720","v":0},{"$f":" 'DL - C4 A'!AE$1720","v":0},{"$f":" 'DL - C4 A'!AF$1720","v":0},{"$f":" 'DL - C4 A'!AG$1720","v":0},{"$f":" 'DL - C4 A'!AH$1720","v":0},{"$f":" 'DL - C4 A'!AI$1720","v":0},{"$f":" 'DL - C4 A'!AJ$1720","v":0},{"$f":" 'DL - C4 A'!AK$1720","v":0},{"$f":" 'DL - C4 A'!AL$1720","v":0},{"$f":" 'DL - C4 A'!AM$1720","v":0},{"$f":" 'DL - C4 A'!AN$1720","v":0},{"$f":" 'DL - C4 A'!AO$1720","v":0},{"$f":" 'DL - C4 A'!AP$1720","v":0},{"$f":" 'DL - C4 A'!AQ$1720","v":0},{"$f":" 'DL - C4 A'!AR$1720","v":0},{"$f":" 'DL - C4 A'!AS$1720","v":0},{"$f":" 'DL - C4 A'!AT$1720","v":0},{"$f":" 'DL - C4 A'!AU$1720","v":0},{"$f":" 'DL - C4 A'!AV$1720","v":0},{"$f":" 'DL - C4 A'!AW$1720","v":0},{"$f":" 'DL - C4 A'!AX$1720","v":0},{"$f":" 'DL - C4 A'!AY$1720","v":0},{"$f":" 'DL - C4 A'!AZ$1720","v":0},{"$f":" 'DL - C4 A'!BA$1720","v":0},{"$f":" 'DL - C4 A'!BB$1720","v":0},{"$f":" 'DL - C4 A'!BC$1720","v":0},{"$f":" 'DL - C4 A'!BD$1720","v":0},{"$f":" 'DL - C4 A'!BE$1720","v":0},{"$f":" 'DL - C4 A'!BF$1720","v":0},{"$f":" 'DL - C4 A'!BG$1720","v":0},{"$f":" 'DL - C4 A'!BH$1720","v":0},{"$f":" 'DL - C4 A'!BI$1720","v":0},{"$f":" 'DL - C4 A'!BJ$1720","v":0},{"$f":" 'DL - C4 A'!BK$1720","v":0},{"$f":" 'DL - C4 A'!BL$1720","v":0},{"$f":" 'DL - C4 A'!BM$1720","v":0},{"$f":" 'DL - C4 A'!BN$1720","v":0},{"$f":" 'DL - C4 A'!BO$1720","v":0},{"$f":" 'DL - C4 A'!BP$1720","v":0},{"$f":" 'DL - C4 A'!BQ$1720","v":0},{"$f":" 'DL - C4 A'!BR$1720","v":0},{"$f":" 'DL - C4 A'!BS$1720","v":0},{"$f":" 'DL - C4 A'!BT$1720","v":0},{"$f":" 'DL - C4 A'!BU$1720","v":0},{"$f":" 'DL - C4 A'!BV$1720","v":0},{"$f":" 'DL - C4 A'!BW$1720","v":0},{"$f":" 'DL - C4 A'!BX$1720","v":0},{"$f":" 'DL - C4 A'!BY$1720","v":0},{"$f":" 'DL - C4 A'!BZ$1720","v":0},{"$f":" 'DL - C4 A'!CA$1720","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$1721","v":"Depreciation - capex addition - 01 Apr 01 - real - MTRN"},{"$f":" 'DL - C4 A'!F$1721","v":0},{"$f":" 'DL - C4 A'!G$1721","v":0},{"$f":" 'DL - C4 A'!H$1721","v":0},{"$f":" 'DL - C4 A'!I$1721","v":"GBP m"},{"$f":" 'DL - C4 A'!J$1721","v":0},{"$f":" 'DL - C4 A'!K$1721","v":0},{"$f":" 'DL - C4 A'!L$1721","v":0},{"$f":" 'DL - C4 A'!M$1721","v":0},{"$f":" 'DL - C4 A'!N$1721","v":0},{"$f":" 'DL - C4 A'!O$1721","v":0},{"$f":" 'DL - C4 A'!P$1721","v":0},{"$f":" 'DL - C4 A'!Q$1721","v":0},{"$f":" 'DL - C4 A'!R$1721","v":0},{"$f":" 'DL - C4 A'!S$1721","v":0},{"$f":" 'DL - C4 A'!T$1721","v":0},{"$f":" 'DL - C4 A'!U$1721","v":0},{"$f":" 'DL - C4 A'!V$1721","v":0},{"$f":" 'DL - C4 A'!W$1721","v":0},{"$f":" 'DL - C4 A'!X$1721","v":0},{"$f":" 'DL - C4 A'!Y$1721","v":0},{"$f":" 'DL - C4 A'!Z$1721","v":0},{"$f":" 'DL - C4 A'!AA$1721","v":0},{"$f":" 'DL - C4 A'!AB$1721","v":0},{"$f":" 'DL - C4 A'!AC$1721","v":0},{"$f":" 'DL - C4 A'!AD$1721","v":0},{"$f":" 'DL - C4 A'!AE$1721","v":0},{"$f":" 'DL - C4 A'!AF$1721","v":0},{"$f":" 'DL - C4 A'!AG$1721","v":0},{"$f":" 'DL - C4 A'!AH$1721","v":0},{"$f":" 'DL - C4 A'!AI$1721","v":0},{"$f":" 'DL - C4 A'!AJ$1721","v":0},{"$f":" 'DL - C4 A'!AK$1721","v":0},{"$f":" 'DL - C4 A'!AL$1721","v":0},{"$f":" 'DL - C4 A'!AM$1721","v":0},{"$f":" 'DL - C4 A'!AN$1721","v":0},{"$f":" 'DL - C4 A'!AO$1721","v":0},{"$f":" 'DL - C4 A'!AP$1721","v":0},{"$f":" 'DL - C4 A'!AQ$1721","v":0},{"$f":" 'DL - C4 A'!AR$1721","v":0},{"$f":" 'DL - C4 A'!AS$1721","v":0},{"$f":" 'DL - C4 A'!AT$1721","v":0},{"$f":" 'DL - C4 A'!AU$1721","v":0},{"$f":" 'DL - C4 A'!AV$1721","v":0},{"$f":" 'DL - C4 A'!AW$1721","v":0},{"$f":" 'DL - C4 A'!AX$1721","v":0},{"$f":" 'DL - C4 A'!AY$1721","v":0},{"$f":" 'DL - C4 A'!AZ$1721","v":0},{"$f":" 'DL - C4 A'!BA$1721","v":0},{"$f":" 'DL - C4 A'!BB$1721","v":0},{"$f":" 'DL - C4 A'!BC$1721","v":0},{"$f":" 'DL - C4 A'!BD$1721","v":0},{"$f":" 'DL - C4 A'!BE$1721","v":0},{"$f":" 'DL - C4 A'!BF$1721","v":0},{"$f":" 'DL - C4 A'!BG$1721","v":0},{"$f":" 'DL - C4 A'!BH$1721","v":0},{"$f":" 'DL - C4 A'!BI$1721","v":0},{"$f":" 'DL - C4 A'!BJ$1721","v":0},{"$f":" 'DL - C4 A'!BK$1721","v":0},{"$f":" 'DL - C4 A'!BL$1721","v":0},{"$f":" 'DL - C4 A'!BM$1721","v":0},{"$f":" 'DL - C4 A'!BN$1721","v":0},{"$f":" 'DL - C4 A'!BO$1721","v":0},{"$f":" 'DL - C4 A'!BP$1721","v":0},{"$f":" 'DL - C4 A'!BQ$1721","v":0},{"$f":" 'DL - C4 A'!BR$1721","v":0},{"$f":" 'DL - C4 A'!BS$1721","v":0},{"$f":" 'DL - C4 A'!BT$1721","v":0},{"$f":" 'DL - C4 A'!BU$1721","v":0},{"$f":" 'DL - C4 A'!BV$1721","v":0},{"$f":" 'DL - C4 A'!BW$1721","v":0},{"$f":" 'DL - C4 A'!BX$1721","v":0},{"$f":" 'DL - C4 A'!BY$1721","v":0},{"$f":" 'DL - C4 A'!BZ$1721","v":0},{"$f":" 'DL - C4 A'!CA$1721","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$1722","v":"Depreciation - capex addition - 01 Apr 02 - real - MTRN"},{"$f":" 'DL - C4 A'!F$1722","v":0},{"$f":" 'DL - C4 A'!G$1722","v":0},{"$f":" 'DL - C4 A'!H$1722","v":0},{"$f":" 'DL - C4 A'!I$1722","v":"GBP m"},{"$f":" 'DL - C4 A'!J$1722","v":0},{"$f":" 'DL - C4 A'!K$1722","v":0},{"$f":" 'DL - C4 A'!L$1722","v":0},{"$f":" 'DL - C4 A'!M$1722","v":0},{"$f":" 'DL - C4 A'!N$1722","v":0},{"$f":" 'DL - C4 A'!O$1722","v":0},{"$f":" 'DL - C4 A'!P$1722","v":0},{"$f":" 'DL - C4 A'!Q$1722","v":0},{"$f":" 'DL - C4 A'!R$1722","v":0},{"$f":" 'DL - C4 A'!S$1722","v":0},{"$f":" 'DL - C4 A'!T$1722","v":0},{"$f":" 'DL - C4 A'!U$1722","v":0},{"$f":" 'DL - C4 A'!V$1722","v":0},{"$f":" 'DL - C4 A'!W$1722","v":0},{"$f":" 'DL - C4 A'!X$1722","v":0},{"$f":" 'DL - C4 A'!Y$1722","v":0},{"$f":" 'DL - C4 A'!Z$1722","v":0},{"$f":" 'DL - C4 A'!AA$1722","v":0},{"$f":" 'DL - C4 A'!AB$1722","v":0},{"$f":" 'DL - C4 A'!AC$1722","v":0},{"$f":" 'DL - C4 A'!AD$1722","v":0},{"$f":" 'DL - C4 A'!AE$1722","v":0},{"$f":" 'DL - C4 A'!AF$1722","v":0},{"$f":" 'DL - C4 A'!AG$1722","v":0},{"$f":" 'DL - C4 A'!AH$1722","v":0},{"$f":" 'DL - C4 A'!AI$1722","v":0},{"$f":" 'DL - C4 A'!AJ$1722","v":0},{"$f":" 'DL - C4 A'!AK$1722","v":0},{"$f":" 'DL - C4 A'!AL$1722","v":0},{"$f":" 'DL - C4 A'!AM$1722","v":0},{"$f":" 'DL - C4 A'!AN$1722","v":0},{"$f":" 'DL - C4 A'!AO$1722","v":0},{"$f":" 'DL - C4 A'!AP$1722","v":0},{"$f":" 'DL - C4 A'!AQ$1722","v":0},{"$f":" 'DL - C4 A'!AR$1722","v":0},{"$f":" 'DL - C4 A'!AS$1722","v":0},{"$f":" 'DL - C4 A'!AT$1722","v":0},{"$f":" 'DL - C4 A'!AU$1722","v":0},{"$f":" 'DL - C4 A'!AV$1722","v":0},{"$f":" 'DL - C4 A'!AW$1722","v":0},{"$f":" 'DL - C4 A'!AX$1722","v":0},{"$f":" 'DL - C4 A'!AY$1722","v":0},{"$f":" 'DL - C4 A'!AZ$1722","v":0},{"$f":" 'DL - C4 A'!BA$1722","v":0},{"$f":" 'DL - C4 A'!BB$1722","v":0},{"$f":" 'DL - C4 A'!BC$1722","v":0},{"$f":" 'DL - C4 A'!BD$1722","v":0},{"$f":" 'DL - C4 A'!BE$1722","v":0},{"$f":" 'DL - C4 A'!BF$1722","v":0},{"$f":" 'DL - C4 A'!BG$1722","v":0},{"$f":" 'DL - C4 A'!BH$1722","v":0},{"$f":" 'DL - C4 A'!BI$1722","v":0},{"$f":" 'DL - C4 A'!BJ$1722","v":0},{"$f":" 'DL - C4 A'!BK$1722","v":0},{"$f":" 'DL - C4 A'!BL$1722","v":0},{"$f":" 'DL - C4 A'!BM$1722","v":0},{"$f":" 'DL - C4 A'!BN$1722","v":0},{"$f":" 'DL - C4 A'!BO$1722","v":0},{"$f":" 'DL - C4 A'!BP$1722","v":0},{"$f":" 'DL - C4 A'!BQ$1722","v":0},{"$f":" 'DL - C4 A'!BR$1722","v":0},{"$f":" 'DL - C4 A'!BS$1722","v":0},{"$f":" 'DL - C4 A'!BT$1722","v":0},{"$f":" 'DL - C4 A'!BU$1722","v":0},{"$f":" 'DL - C4 A'!BV$1722","v":0},{"$f":" 'DL - C4 A'!BW$1722","v":0},{"$f":" 'DL - C4 A'!BX$1722","v":0},{"$f":" 'DL - C4 A'!BY$1722","v":0},{"$f":" 'DL - C4 A'!BZ$1722","v":0},{"$f":" 'DL - C4 A'!CA$1722","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$1723","v":"Depreciation - capex addition - 01 Apr 03 - real - MTRN"},{"$f":" 'DL - C4 A'!F$1723","v":0},{"$f":" 'DL - C4 A'!G$1723","v":0},{"$f":" 'DL - C4 A'!H$1723","v":0},{"$f":" 'DL - C4 A'!I$1723","v":"GBP m"},{"$f":" 'DL - C4 A'!J$1723","v":0},{"$f":" 'DL - C4 A'!K$1723","v":18.239533269506925},{"$f":" 'DL - C4 A'!L$1723","v":0},{"$f":" 'DL - C4 A'!M$1723","v":0},{"$f":" 'DL - C4 A'!N$1723","v":0},{"$f":" 'DL - C4 A'!O$1723","v":0},{"$f":" 'DL - C4 A'!P$1723","v":0},{"$f":" 'DL - C4 A'!Q$1723","v":0},{"$f":" 'DL - C4 A'!R$1723","v":0},{"$f":" 'DL - C4 A'!S$1723","v":0},{"$f":" 'DL - C4 A'!T$1723","v":0},{"$f":" 'DL - C4 A'!U$1723","v":0},{"$f":" 'DL - C4 A'!V$1723","v":0},{"$f":" 'DL - C4 A'!W$1723","v":0.4340320727620855},{"$f":" 'DL - C4 A'!X$1723","v":1.215968884633791},{"$f":" 'DL - C4 A'!Y$1723","v":1.215968884633791},{"$f":" 'DL - C4 A'!Z$1723","v":1.215968884633791},{"$f":" 'DL - C4 A'!AA$1723","v":1.215968884633791},{"$f":" 'DL - C4 A'!AB$1723","v":1.215968884633791},{"$f":" 'DL - C4 A'!AC$1723","v":1.215968884633791},{"$f":" 'DL - C4 A'!AD$1723","v":1.215968884633791},{"$f":" 'DL - C4 A'!AE$1723","v":1.215968884633791},{"$f":" 'DL - C4 A'!AF$1723","v":1.215968884633791},{"$f":" 'DL - C4 A'!AG$1723","v":1.215968884633791},{"$f":" 'DL - C4 A'!AH$1723","v":1.215968884633791},{"$f":" 'DL - C4 A'!AI$1723","v":1.215968884633791},{"$f":" 'DL - C4 A'!AJ$1723","v":1.215968884633791},{"$f":" 'DL - C4 A'!AK$1723","v":1.215968884633795},{"$f":" 'DL - C4 A'!AL$1723","v":0.78193681187176267},{"$f":" 'DL - C4 A'!AM$1723","v":0},{"$f":" 'DL - C4 A'!AN$1723","v":0},{"$f":" 'DL - C4 A'!AO$1723","v":0},{"$f":" 'DL - C4 A'!AP$1723","v":0},{"$f":" 'DL - C4 A'!AQ$1723","v":0},{"$f":" 'DL - C4 A'!AR$1723","v":0},{"$f":" 'DL - C4 A'!AS$1723","v":0},{"$f":" 'DL - C4 A'!AT$1723","v":0},{"$f":" 'DL - C4 A'!AU$1723","v":0},{"$f":" 'DL - C4 A'!AV$1723","v":0},{"$f":" 'DL - C4 A'!AW$1723","v":0},{"$f":" 'DL - C4 A'!AX$1723","v":0},{"$f":" 'DL - C4 A'!AY$1723","v":0},{"$f":" 'DL - C4 A'!AZ$1723","v":0},{"$f":" 'DL - C4 A'!BA$1723","v":0},{"$f":" 'DL - C4 A'!BB$1723","v":0},{"$f":" 'DL - C4 A'!BC$1723","v":0},{"$f":" 'DL - C4 A'!BD$1723","v":0},{"$f":" 'DL - C4 A'!BE$1723","v":0},{"$f":" 'DL - C4 A'!BF$1723","v":0},{"$f":" 'DL - C4 A'!BG$1723","v":0},{"$f":" 'DL - C4 A'!BH$1723","v":0},{"$f":" 'DL - C4 A'!BI$1723","v":0},{"$f":" 'DL - C4 A'!BJ$1723","v":0},{"$f":" 'DL - C4 A'!BK$1723","v":0},{"$f":" 'DL - C4 A'!BL$1723","v":0},{"$f":" 'DL - C4 A'!BM$1723","v":0},{"$f":" 'DL - C4 A'!BN$1723","v":0},{"$f":" 'DL - C4 A'!BO$1723","v":0},{"$f":" 'DL - C4 A'!BP$1723","v":0},{"$f":" 'DL - C4 A'!BQ$1723","v":0},{"$f":" 'DL - C4 A'!BR$1723","v":0},{"$f":" 'DL - C4 A'!BS$1723","v":0},{"$f":" 'DL - C4 A'!BT$1723","v":0},{"$f":" 'DL - C4 A'!BU$1723","v":0},{"$f":" 'DL - C4 A'!BV$1723","v":0},{"$f":" 'DL - C4 A'!BW$1723","v":0},{"$f":" 'DL - C4 A'!BX$1723","v":0},{"$f":" 'DL - C4 A'!BY$1723","v":0},{"$f":" 'DL - C4 A'!BZ$1723","v":0},{"$f":" 'DL - C4 A'!CA$1723","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$1724","v":"Depreciation - capex addition - 01 Apr 04 - real - MTRN"},{"$f":" 'DL - C4 A'!F$1724","v":0},{"$f":" 'DL - C4 A'!G$1724","v":0},{"$f":" 'DL - C4 A'!H$1724","v":0},{"$f":" 'DL - C4 A'!I$1724","v":"GBP m"},{"$f":" 'DL - C4 A'!J$1724","v":0},{"$f":" 'DL - C4 A'!K$1724","v":0},{"$f":" 'DL - C4 A'!L$1724","v":0},{"$f":" 'DL - C4 A'!M$1724","v":0},{"$f":" 'DL - C4 A'!N$1724","v":0},{"$f":" 'DL - C4 A'!O$1724","v":0},{"$f":" 'DL - C4 A'!P$1724","v":0},{"$f":" 'DL - C4 A'!Q$1724","v":0},{"$f":" 'DL - C4 A'!R$1724","v":0},{"$f":" 'DL - C4 A'!S$1724","v":0},{"$f":" 'DL - C4 A'!T$1724","v":0},{"$f":" 'DL - C4 A'!U$1724","v":0},{"$f":" 'DL - C4 A'!V$1724","v":0},{"$f":" 'DL - C4 A'!W$1724","v":0},{"$f":" 'DL - C4 A'!X$1724","v":0},{"$f":" 'DL - C4 A'!Y$1724","v":0},{"$f":" 'DL - C4 A'!Z$1724","v":0},{"$f":" 'DL - C4 A'!AA$1724","v":0},{"$f":" 'DL - C4 A'!AB$1724","v":0},{"$f":" 'DL - C4 A'!AC$1724","v":0},{"$f":" 'DL - C4 A'!AD$1724","v":0},{"$f":" 'DL - C4 A'!AE$1724","v":0},{"$f":" 'DL - C4 A'!AF$1724","v":0},{"$f":" 'DL - C4 A'!AG$1724","v":0},{"$f":" 'DL - C4 A'!AH$1724","v":0},{"$f":" 'DL - C4 A'!AI$1724","v":0},{"$f":" 'DL - C4 A'!AJ$1724","v":0},{"$f":" 'DL - C4 A'!AK$1724","v":0},{"$f":" 'DL - C4 A'!AL$1724","v":0},{"$f":" 'DL - C4 A'!AM$1724","v":0},{"$f":" 'DL - C4 A'!AN$1724","v":0},{"$f":" 'DL - C4 A'!AO$1724","v":0},{"$f":" 'DL - C4 A'!AP$1724","v":0},{"$f":" 'DL - C4 A'!AQ$1724","v":0},{"$f":" 'DL - C4 A'!AR$1724","v":0},{"$f":" 'DL - C4 A'!AS$1724","v":0},{"$f":" 'DL - C4 A'!AT$1724","v":0},{"$f":" 'DL - C4 A'!AU$1724","v":0},{"$f":" 'DL - C4 A'!AV$1724","v":0},{"$f":" 'DL - C4 A'!AW$1724","v":0},{"$f":" 'DL - C4 A'!AX$1724","v":0},{"$f":" 'DL - C4 A'!AY$1724","v":0},{"$f":" 'DL - C4 A'!AZ$1724","v":0},{"$f":" 'DL - C4 A'!BA$1724","v":0},{"$f":" 'DL - C4 A'!BB$1724","v":0},{"$f":" 'DL - C4 A'!BC$1724","v":0},{"$f":" 'DL - C4 A'!BD$1724","v":0},{"$f":" 'DL - C4 A'!BE$1724","v":0},{"$f":" 'DL - C4 A'!BF$1724","v":0},{"$f":" 'DL - C4 A'!BG$1724","v":0},{"$f":" 'DL - C4 A'!BH$1724","v":0},{"$f":" 'DL - C4 A'!BI$1724","v":0},{"$f":" 'DL - C4 A'!BJ$1724","v":0},{"$f":" 'DL - C4 A'!BK$1724","v":0},{"$f":" 'DL - C4 A'!BL$1724","v":0},{"$f":" 'DL - C4 A'!BM$1724","v":0},{"$f":" 'DL - C4 A'!BN$1724","v":0},{"$f":" 'DL - C4 A'!BO$1724","v":0},{"$f":" 'DL - C4 A'!BP$1724","v":0},{"$f":" 'DL - C4 A'!BQ$1724","v":0},{"$f":" 'DL - C4 A'!BR$1724","v":0},{"$f":" 'DL - C4 A'!BS$1724","v":0},{"$f":" 'DL - C4 A'!BT$1724","v":0},{"$f":" 'DL - C4 A'!BU$1724","v":0},{"$f":" 'DL - C4 A'!BV$1724","v":0},{"$f":" 'DL - C4 A'!BW$1724","v":0},{"$f":" 'DL - C4 A'!BX$1724","v":0},{"$f":" 'DL - C4 A'!BY$1724","v":0},{"$f":" 'DL - C4 A'!BZ$1724","v":0},{"$f":" 'DL - C4 A'!CA$1724","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$1725","v":"Depreciation - capex addition - 01 Apr 05 - real - MTRN"},{"$f":" 'DL - C4 A'!F$1725","v":0},{"$f":" 'DL - C4 A'!G$1725","v":0},{"$f":" 'DL - C4 A'!H$1725","v":0},{"$f":" 'DL - C4 A'!I$1725","v":"GBP m"},{"$f":" 'DL - C4 A'!J$1725","v":0},{"$f":" 'DL - C4 A'!K$1725","v":0},{"$f":" 'DL - C4 A'!L$1725","v":0},{"$f":" 'DL - C4 A'!M$1725","v":0},{"$f":" 'DL - C4 A'!N$1725","v":0},{"$f":" 'DL - C4 A'!O$1725","v":0},{"$f":" 'DL - C4 A'!P$1725","v":0},{"$f":" 'DL - C4 A'!Q$1725","v":0},{"$f":" 'DL - C4 A'!R$1725","v":0},{"$f":" 'DL - C4 A'!S$1725","v":0},{"$f":" 'DL - C4 A'!T$1725","v":0},{"$f":" 'DL - C4 A'!U$1725","v":0},{"$f":" 'DL - C4 A'!V$1725","v":0},{"$f":" 'DL - C4 A'!W$1725","v":0},{"$f":" 'DL - C4 A'!X$1725","v":0},{"$f":" 'DL - C4 A'!Y$1725","v":0},{"$f":" 'DL - C4 A'!Z$1725","v":0},{"$f":" 'DL - C4 A'!AA$1725","v":0},{"$f":" 'DL - C4 A'!AB$1725","v":0},{"$f":" 'DL - C4 A'!AC$1725","v":0},{"$f":" 'DL - C4 A'!AD$1725","v":0},{"$f":" 'DL - C4 A'!AE$1725","v":0},{"$f":" 'DL - C4 A'!AF$1725","v":0},{"$f":" 'DL - C4 A'!AG$1725","v":0},{"$f":" 'DL - C4 A'!AH$1725","v":0},{"$f":" 'DL - C4 A'!AI$1725","v":0},{"$f":" 'DL - C4 A'!AJ$1725","v":0},{"$f":" 'DL - C4 A'!AK$1725","v":0},{"$f":" 'DL - C4 A'!AL$1725","v":0},{"$f":" 'DL - C4 A'!AM$1725","v":0},{"$f":" 'DL - C4 A'!AN$1725","v":0},{"$f":" 'DL - C4 A'!AO$1725","v":0},{"$f":" 'DL - C4 A'!AP$1725","v":0},{"$f":" 'DL - C4 A'!AQ$1725","v":0},{"$f":" 'DL - C4 A'!AR$1725","v":0},{"$f":" 'DL - C4 A'!AS$1725","v":0},{"$f":" 'DL - C4 A'!AT$1725","v":0},{"$f":" 'DL - C4 A'!AU$1725","v":0},{"$f":" 'DL - C4 A'!AV$1725","v":0},{"$f":" 'DL - C4 A'!AW$1725","v":0},{"$f":" 'DL - C4 A'!AX$1725","v":0},{"$f":" 'DL - C4 A'!AY$1725","v":0},{"$f":" 'DL - C4 A'!AZ$1725","v":0},{"$f":" 'DL - C4 A'!BA$1725","v":0},{"$f":" 'DL - C4 A'!BB$1725","v":0},{"$f":" 'DL - C4 A'!BC$1725","v":0},{"$f":" 'DL - C4 A'!BD$1725","v":0},{"$f":" 'DL - C4 A'!BE$1725","v":0},{"$f":" 'DL - C4 A'!BF$1725","v":0},{"$f":" 'DL - C4 A'!BG$1725","v":0},{"$f":" 'DL - C4 A'!BH$1725","v":0},{"$f":" 'DL - C4 A'!BI$1725","v":0},{"$f":" 'DL - C4 A'!BJ$1725","v":0},{"$f":" 'DL - C4 A'!BK$1725","v":0},{"$f":" 'DL - C4 A'!BL$1725","v":0},{"$f":" 'DL - C4 A'!BM$1725","v":0},{"$f":" 'DL - C4 A'!BN$1725","v":0},{"$f":" 'DL - C4 A'!BO$1725","v":0},{"$f":" 'DL - C4 A'!BP$1725","v":0},{"$f":" 'DL - C4 A'!BQ$1725","v":0},{"$f":" 'DL - C4 A'!BR$1725","v":0},{"$f":" 'DL - C4 A'!BS$1725","v":0},{"$f":" 'DL - C4 A'!BT$1725","v":0},{"$f":" 'DL - C4 A'!BU$1725","v":0},{"$f":" 'DL - C4 A'!BV$1725","v":0},{"$f":" 'DL - C4 A'!BW$1725","v":0},{"$f":" 'DL - C4 A'!BX$1725","v":0},{"$f":" 'DL - C4 A'!BY$1725","v":0},{"$f":" 'DL - C4 A'!BZ$1725","v":0},{"$f":" 'DL - C4 A'!CA$1725","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$1726","v":"Depreciation - capex addition - 01 Apr 06 - real - MTRN"},{"$f":" 'DL - C4 A'!F$1726","v":0},{"$f":" 'DL - C4 A'!G$1726","v":0},{"$f":" 'DL - C4 A'!H$1726","v":0},{"$f":" 'DL - C4 A'!I$1726","v":"GBP m"},{"$f":" 'DL - C4 A'!J$1726","v":0},{"$f":" 'DL - C4 A'!K$1726","v":0},{"$f":" 'DL - C4 A'!L$1726","v":0},{"$f":" 'DL - C4 A'!M$1726","v":0},{"$f":" 'DL - C4 A'!N$1726","v":0},{"$f":" 'DL - C4 A'!O$1726","v":0},{"$f":" 'DL - C4 A'!P$1726","v":0},{"$f":" 'DL - C4 A'!Q$1726","v":0},{"$f":" 'DL - C4 A'!R$1726","v":0},{"$f":" 'DL - C4 A'!S$1726","v":0},{"$f":" 'DL - C4 A'!T$1726","v":0},{"$f":" 'DL - C4 A'!U$1726","v":0},{"$f":" 'DL - C4 A'!V$1726","v":0},{"$f":" 'DL - C4 A'!W$1726","v":0},{"$f":" 'DL - C4 A'!X$1726","v":0},{"$f":" 'DL - C4 A'!Y$1726","v":0},{"$f":" 'DL - C4 A'!Z$1726","v":0},{"$f":" 'DL - C4 A'!AA$1726","v":0},{"$f":" 'DL - C4 A'!AB$1726","v":0},{"$f":" 'DL - C4 A'!AC$1726","v":0},{"$f":" 'DL - C4 A'!AD$1726","v":0},{"$f":" 'DL - C4 A'!AE$1726","v":0},{"$f":" 'DL - C4 A'!AF$1726","v":0},{"$f":" 'DL - C4 A'!AG$1726","v":0},{"$f":" 'DL - C4 A'!AH$1726","v":0},{"$f":" 'DL - C4 A'!AI$1726","v":0},{"$f":" 'DL - C4 A'!AJ$1726","v":0},{"$f":" 'DL - C4 A'!AK$1726","v":0},{"$f":" 'DL - C4 A'!AL$1726","v":0},{"$f":" 'DL - C4 A'!AM$1726","v":0},{"$f":" 'DL - C4 A'!AN$1726","v":0},{"$f":" 'DL - C4 A'!AO$1726","v":0},{"$f":" 'DL - C4 A'!AP$1726","v":0},{"$f":" 'DL - C4 A'!AQ$1726","v":0},{"$f":" 'DL - C4 A'!AR$1726","v":0},{"$f":" 'DL - C4 A'!AS$1726","v":0},{"$f":" 'DL - C4 A'!AT$1726","v":0},{"$f":" 'DL - C4 A'!AU$1726","v":0},{"$f":" 'DL - C4 A'!AV$1726","v":0},{"$f":" 'DL - C4 A'!AW$1726","v":0},{"$f":" 'DL - C4 A'!AX$1726","v":0},{"$f":" 'DL - C4 A'!AY$1726","v":0},{"$f":" 'DL - C4 A'!AZ$1726","v":0},{"$f":" 'DL - C4 A'!BA$1726","v":0},{"$f":" 'DL - C4 A'!BB$1726","v":0},{"$f":" 'DL - C4 A'!BC$1726","v":0},{"$f":" 'DL - C4 A'!BD$1726","v":0},{"$f":" 'DL - C4 A'!BE$1726","v":0},{"$f":" 'DL - C4 A'!BF$1726","v":0},{"$f":" 'DL - C4 A'!BG$1726","v":0},{"$f":" 'DL - C4 A'!BH$1726","v":0},{"$f":" 'DL - C4 A'!BI$1726","v":0},{"$f":" 'DL - C4 A'!BJ$1726","v":0},{"$f":" 'DL - C4 A'!BK$1726","v":0},{"$f":" 'DL - C4 A'!BL$1726","v":0},{"$f":" 'DL - C4 A'!BM$1726","v":0},{"$f":" 'DL - C4 A'!BN$1726","v":0},{"$f":" 'DL - C4 A'!BO$1726","v":0},{"$f":" 'DL - C4 A'!BP$1726","v":0},{"$f":" 'DL - C4 A'!BQ$1726","v":0},{"$f":" 'DL - C4 A'!BR$1726","v":0},{"$f":" 'DL - C4 A'!BS$1726","v":0},{"$f":" 'DL - C4 A'!BT$1726","v":0},{"$f":" 'DL - C4 A'!BU$1726","v":0},{"$f":" 'DL - C4 A'!BV$1726","v":0},{"$f":" 'DL - C4 A'!BW$1726","v":0},{"$f":" 'DL - C4 A'!BX$1726","v":0},{"$f":" 'DL - C4 A'!BY$1726","v":0},{"$f":" 'DL - C4 A'!BZ$1726","v":0},{"$f":" 'DL - C4 A'!CA$1726","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$1727","v":"Depreciation - capex addition - 01 Apr 07 - real - MTRN"},{"$f":" 'DL - C4 A'!F$1727","v":0},{"$f":" 'DL - C4 A'!G$1727","v":0},{"$f":" 'DL - C4 A'!H$1727","v":0},{"$f":" 'DL - C4 A'!I$1727","v":"GBP m"},{"$f":" 'DL - C4 A'!J$1727","v":0},{"$f":" 'DL - C4 A'!K$1727","v":1.5706936622067964},{"$f":" 'DL - C4 A'!L$1727","v":0},{"$f":" 'DL - C4 A'!M$1727","v":0},{"$f":" 'DL - C4 A'!N$1727","v":0},{"$f":" 'DL - C4 A'!O$1727","v":0},{"$f":" 'DL - C4 A'!P$1727","v":0},{"$f":" 'DL - C4 A'!Q$1727","v":0},{"$f":" 'DL - C4 A'!R$1727","v":0},{"$f":" 'DL - C4 A'!S$1727","v":0},{"$f":" 'DL - C4 A'!T$1727","v":0},{"$f":" 'DL - C4 A'!U$1727","v":0},{"$f":" 'DL - C4 A'!V$1727","v":0},{"$f":" 'DL - C4 A'!W$1727","v":0},{"$f":" 'DL - C4 A'!X$1727","v":0},{"$f":" 'DL - C4 A'!Y$1727","v":0},{"$f":" 'DL - C4 A'!Z$1727","v":0},{"$f":" 'DL - C4 A'!AA$1727","v":4.7658560490665428E-2},{"$f":" 'DL - C4 A'!AB$1727","v":0.10471291081378654},{"$f":" 'DL - C4 A'!AC$1727","v":0.10471291081378654},{"$f":" 'DL - C4 A'!AD$1727","v":0.10471291081378654},{"$f":" 'DL - C4 A'!AE$1727","v":0.10471291081378654},{"$f":" 'DL - C4 A'!AF$1727","v":0.10471291081378654},{"$f":" 'DL - C4 A'!AG$1727","v":0.10471291081378654},{"$f":" 'DL - C4 A'!AH$1727","v":0.10471291081378654},{"$f":" 'DL - C4 A'!AI$1727","v":0.10471291081378654},{"$f":" 'DL - C4 A'!AJ$1727","v":0.10471291081378654},{"$f":" 'DL - C4 A'!AK$1727","v":0.10471291081378642},{"$f":" 'DL - C4 A'!AL$1727","v":0.10471291081378642},{"$f":" 'DL - C4 A'!AM$1727","v":0.10471291081378642},{"$f":" 'DL - C4 A'!AN$1727","v":0.10471291081378642},{"$f":" 'DL - C4 A'!AO$1727","v":0.16176726113690654},{"$f":" 'DL - C4 A'!AP$1727","v":0},{"$f":" 'DL - C4 A'!AQ$1727","v":0},{"$f":" 'DL - C4 A'!AR$1727","v":0},{"$f":" 'DL - C4 A'!AS$1727","v":0},{"$f":" 'DL - C4 A'!AT$1727","v":0},{"$f":" 'DL - C4 A'!AU$1727","v":0},{"$f":" 'DL - C4 A'!AV$1727","v":0},{"$f":" 'DL - C4 A'!AW$1727","v":0},{"$f":" 'DL - C4 A'!AX$1727","v":0},{"$f":" 'DL - C4 A'!AY$1727","v":0},{"$f":" 'DL - C4 A'!AZ$1727","v":0},{"$f":" 'DL - C4 A'!BA$1727","v":0},{"$f":" 'DL - C4 A'!BB$1727","v":0},{"$f":" 'DL - C4 A'!BC$1727","v":0},{"$f":" 'DL - C4 A'!BD$1727","v":0},{"$f":" 'DL - C4 A'!BE$1727","v":0},{"$f":" 'DL - C4 A'!BF$1727","v":0},{"$f":" 'DL - C4 A'!BG$1727","v":0},{"$f":" 'DL - C4 A'!BH$1727","v":0},{"$f":" 'DL - C4 A'!BI$1727","v":0},{"$f":" 'DL - C4 A'!BJ$1727","v":0},{"$f":" 'DL - C4 A'!BK$1727","v":0},{"$f":" 'DL - C4 A'!BL$1727","v":0},{"$f":" 'DL - C4 A'!BM$1727","v":0},{"$f":" 'DL - C4 A'!BN$1727","v":0},{"$f":" 'DL - C4 A'!BO$1727","v":0},{"$f":" 'DL - C4 A'!BP$1727","v":0},{"$f":" 'DL - C4 A'!BQ$1727","v":0},{"$f":" 'DL - C4 A'!BR$1727","v":0},{"$f":" 'DL - C4 A'!BS$1727","v":0},{"$f":" 'DL - C4 A'!BT$1727","v":0},{"$f":" 'DL - C4 A'!BU$1727","v":0},{"$f":" 'DL - C4 A'!BV$1727","v":0},{"$f":" 'DL - C4 A'!BW$1727","v":0},{"$f":" 'DL - C4 A'!BX$1727","v":0},{"$f":" 'DL - C4 A'!BY$1727","v":0},{"$f":" 'DL - C4 A'!BZ$1727","v":0},{"$f":" 'DL - C4 A'!CA$1727","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$1728","v":"Depreciation - capex addition - 01 Apr 08 - real - MTRN"},{"$f":" 'DL - C4 A'!F$1728","v":0},{"$f":" 'DL - C4 A'!G$1728","v":0},{"$f":" 'DL - C4 A'!H$1728","v":0},{"$f":" 'DL - C4 A'!I$1728","v":"GBP m"},{"$f":" 'DL - C4 A'!J$1728","v":0},{"$f":" 'DL - C4 A'!K$1728","v":2.797933231626085},{"$f":" 'DL - C4 A'!L$1728","v":0},{"$f":" 'DL - C4 A'!M$1728","v":0},{"$f":" 'DL - C4 A'!N$1728","v":0},{"$f":" 'DL - C4 A'!O$1728","v":0},{"$f":" 'DL - C4 A'!P$1728","v":0},{"$f":" 'DL - C4 A'!Q$1728","v":0},{"$f":" 'DL - C4 A'!R$1728","v":0},{"$f":" 'DL - C4 A'!S$1728","v":0},{"$f":" 'DL - C4 A'!T$1728","v":0},{"$f":" 'DL - C4 A'!U$1728","v":0},{"$f":" 'DL - C4 A'!V$1728","v":0},{"$f":" 'DL - C4 A'!W$1728","v":0},{"$f":" 'DL - C4 A'!X$1728","v":0},{"$f":" 'DL - C4 A'!Y$1728","v":0},{"$f":" 'DL - C4 A'!Z$1728","v":0},{"$f":" 'DL - C4 A'!AA$1728","v":0},{"$f":" 'DL - C4 A'!AB$1728","v":8.96284788497171E-2},{"$f":" 'DL - C4 A'!AC$1728","v":0.18652888210840646},{"$f":" 'DL - C4 A'!AD$1728","v":0.18652888210840646},{"$f":" 'DL - C4 A'!AE$1728","v":0.18652888210840646},{"$f":" 'DL - C4 A'!AF$1728","v":0.18652888210840646},{"$f":" 'DL - C4 A'!AG$1728","v":0.18652888210840646},{"$f":" 'DL - C4 A'!AH$1728","v":0.18652888210840646},{"$f":" 'DL - C4 A'!AI$1728","v":0.18652888210840646},{"$f":" 'DL - C4 A'!AJ$1728","v":0.18652888210840646},{"$f":" 'DL - C4 A'!AK$1728","v":0.18652888210840565},{"$f":" 'DL - C4 A'!AL$1728","v":0.18652888210840565},{"$f":" 'DL - C4 A'!AM$1728","v":0.18652888210840565},{"$f":" 'DL - C4 A'!AN$1728","v":0.18652888210840565},{"$f":" 'DL - C4 A'!AO$1728","v":0.18652888210840565},{"$f":" 'DL - C4 A'!AP$1728","v":0.28342928536708856},{"$f":" 'DL - C4 A'!AQ$1728","v":0},{"$f":" 'DL - C4 A'!AR$1728","v":0},{"$f":" 'DL - C4 A'!AS$1728","v":0},{"$f":" 'DL - C4 A'!AT$1728","v":0},{"$f":" 'DL - C4 A'!AU$1728","v":0},{"$f":" 'DL - C4 A'!AV$1728","v":0},{"$f":" 'DL - C4 A'!AW$1728","v":0},{"$f":" 'DL - C4 A'!AX$1728","v":0},{"$f":" 'DL - C4 A'!AY$1728","v":0},{"$f":" 'DL - C4 A'!AZ$1728","v":0},{"$f":" 'DL - C4 A'!BA$1728","v":0},{"$f":" 'DL - C4 A'!BB$1728","v":0},{"$f":" 'DL - C4 A'!BC$1728","v":0},{"$f":" 'DL - C4 A'!BD$1728","v":0},{"$f":" 'DL - C4 A'!BE$1728","v":0},{"$f":" 'DL - C4 A'!BF$1728","v":0},{"$f":" 'DL - C4 A'!BG$1728","v":0},{"$f":" 'DL - C4 A'!BH$1728","v":0},{"$f":" 'DL - C4 A'!BI$1728","v":0},{"$f":" 'DL - C4 A'!BJ$1728","v":0},{"$f":" 'DL - C4 A'!BK$1728","v":0},{"$f":" 'DL - C4 A'!BL$1728","v":0},{"$f":" 'DL - C4 A'!BM$1728","v":0},{"$f":" 'DL - C4 A'!BN$1728","v":0},{"$f":" 'DL - C4 A'!BO$1728","v":0},{"$f":" 'DL - C4 A'!BP$1728","v":0},{"$f":" 'DL - C4 A'!BQ$1728","v":0},{"$f":" 'DL - C4 A'!BR$1728","v":0},{"$f":" 'DL - C4 A'!BS$1728","v":0},{"$f":" 'DL - C4 A'!BT$1728","v":0},{"$f":" 'DL - C4 A'!BU$1728","v":0},{"$f":" 'DL - C4 A'!BV$1728","v":0},{"$f":" 'DL - C4 A'!BW$1728","v":0},{"$f":" 'DL - C4 A'!BX$1728","v":0},{"$f":" 'DL - C4 A'!BY$1728","v":0},{"$f":" 'DL - C4 A'!BZ$1728","v":0},{"$f":" 'DL - C4 A'!CA$1728","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$1729","v":"Depreciation - capex addition - 01 Apr 09 - real - MTRN"},{"$f":" 'DL - C4 A'!F$1729","v":0},{"$f":" 'DL - C4 A'!G$1729","v":0},{"$f":" 'DL - C4 A'!H$1729","v":0},{"$f":" 'DL - C4 A'!I$1729","v":"GBP m"},{"$f":" 'DL - C4 A'!J$1729","v":0},{"$f":" 'DL - C4 A'!K$1729","v":2.2913898295833333},{"$f":" 'DL - C4 A'!L$1729","v":0},{"$f":" 'DL - C4 A'!M$1729","v":0},{"$f":" 'DL - C4 A'!N$1729","v":0},{"$f":" 'DL - C4 A'!O$1729","v":0},{"$f":" 'DL - C4 A'!P$1729","v":0},{"$f":" 'DL - C4 A'!Q$1729","v":0},{"$f":" 'DL - C4 A'!R$1729","v":0},{"$f":" 'DL - C4 A'!S$1729","v":0},{"$f":" 'DL - C4 A'!T$1729","v":0},{"$f":" 'DL - C4 A'!U$1729","v":0},{"$f":" 'DL - C4 A'!V$1729","v":0},{"$f":" 'DL - C4 A'!W$1729","v":0},{"$f":" 'DL - C4 A'!X$1729","v":0},{"$f":" 'DL - C4 A'!Y$1729","v":0},{"$f":" 'DL - C4 A'!Z$1729","v":0},{"$f":" 'DL - C4 A'!AA$1729","v":0},{"$f":" 'DL - C4 A'!AB$1729","v":0},{"$f":" 'DL - C4 A'!AC$1729","v":8.4904931723765426E-2},{"$f":" 'DL - C4 A'!AD$1729","v":0.15275932197222222},{"$f":" 'DL - C4 A'!AE$1729","v":0.15275932197222222},{"$f":" 'DL - C4 A'!AF$1729","v":0.15275932197222222},{"$f":" 'DL - C4 A'!AG$1729","v":0.15275932197222222},{"$f":" 'DL - C4 A'!AH$1729","v":0.15275932197222222},{"$f":" 'DL - C4 A'!AI$1729","v":0.15275932197222222},{"$f":" 'DL - C4 A'!AJ$1729","v":0.15275932197222222},{"$f":" 'DL - C4 A'!AK$1729","v":0.15275932197222222},{"$f":" 'DL - C4 A'!AL$1729","v":0.15275932197222222},{"$f":" 'DL - C4 A'!AM$1729","v":0.15275932197222222},{"$f":" 'DL - C4 A'!AN$1729","v":0.15275932197222222},{"$f":" 'DL - C4 A'!AO$1729","v":0.15275932197222222},{"$f":" 'DL - C4 A'!AP$1729","v":0.15275932197222222},{"$f":" 'DL - C4 A'!AQ$1729","v":0.2206137122206786},{"$f":" 'DL - C4 A'!AR$1729","v":0},{"$f":" 'DL - C4 A'!AS$1729","v":0},{"$f":" 'DL - C4 A'!AT$1729","v":0},{"$f":" 'DL - C4 A'!AU$1729","v":0},{"$f":" 'DL - C4 A'!AV$1729","v":0},{"$f":" 'DL - C4 A'!AW$1729","v":0},{"$f":" 'DL - C4 A'!AX$1729","v":0},{"$f":" 'DL - C4 A'!AY$1729","v":0},{"$f":" 'DL - C4 A'!AZ$1729","v":0},{"$f":" 'DL - C4 A'!BA$1729","v":0},{"$f":" 'DL - C4 A'!BB$1729","v":0},{"$f":" 'DL - C4 A'!BC$1729","v":0},{"$f":" 'DL - C4 A'!BD$1729","v":0},{"$f":" 'DL - C4 A'!BE$1729","v":0},{"$f":" 'DL - C4 A'!BF$1729","v":0},{"$f":" 'DL - C4 A'!BG$1729","v":0},{"$f":" 'DL - C4 A'!BH$1729","v":0},{"$f":" 'DL - C4 A'!BI$1729","v":0},{"$f":" 'DL - C4 A'!BJ$1729","v":0},{"$f":" 'DL - C4 A'!BK$1729","v":0},{"$f":" 'DL - C4 A'!BL$1729","v":0},{"$f":" 'DL - C4 A'!BM$1729","v":0},{"$f":" 'DL - C4 A'!BN$1729","v":0},{"$f":" 'DL - C4 A'!BO$1729","v":0},{"$f":" 'DL - C4 A'!BP$1729","v":0},{"$f":" 'DL - C4 A'!BQ$1729","v":0},{"$f":" 'DL - C4 A'!BR$1729","v":0},{"$f":" 'DL - C4 A'!BS$1729","v":0},{"$f":" 'DL - C4 A'!BT$1729","v":0},{"$f":" 'DL - C4 A'!BU$1729","v":0},{"$f":" 'DL - C4 A'!BV$1729","v":0},{"$f":" 'DL - C4 A'!BW$1729","v":0},{"$f":" 'DL - C4 A'!BX$1729","v":0},{"$f":" 'DL - C4 A'!BY$1729","v":0},{"$f":" 'DL - C4 A'!BZ$1729","v":0},{"$f":" 'DL - C4 A'!CA$1729","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$1730","v":"Depreciation - capex addition - 01 Apr 10 - real - MTRN"},{"$f":" 'DL - C4 A'!F$1730","v":0},{"$f":" 'DL - C4 A'!G$1730","v":0},{"$f":" 'DL - C4 A'!H$1730","v":0},{"$f":" 'DL - C4 A'!I$1730","v":"GBP m"},{"$f":" 'DL - C4 A'!J$1730","v":0},{"$f":" 'DL - C4 A'!K$1730","v":2.2475168582816645},{"$f":" 'DL - C4 A'!L$1730","v":0},{"$f":" 'DL - C4 A'!M$1730","v":0},{"$f":" 'DL - C4 A'!N$1730","v":0},{"$f":" 'DL - C4 A'!O$1730","v":0},{"$f":" 'DL - C4 A'!P$1730","v":0},{"$f":" 'DL - C4 A'!Q$1730","v":0},{"$f":" 'DL - C4 A'!R$1730","v":0},{"$f":" 'DL - C4 A'!S$1730","v":0},{"$f":" 'DL - C4 A'!T$1730","v":0},{"$f":" 'DL - C4 A'!U$1730","v":0},{"$f":" 'DL - C4 A'!V$1730","v":0},{"$f":" 'DL - C4 A'!W$1730","v":0},{"$f":" 'DL - C4 A'!X$1730","v":0},{"$f":" 'DL - C4 A'!Y$1730","v":0},{"$f":" 'DL - C4 A'!Z$1730","v":0},{"$f":" 'DL - C4 A'!AA$1730","v":0},{"$f":" 'DL - C4 A'!AB$1730","v":0},{"$f":" 'DL - C4 A'!AC$1730","v":0},{"$f":" 'DL - C4 A'!AD$1730","v":8.0107497213980167E-2},{"$f":" 'DL - C4 A'!AE$1730","v":0.14983445721877803},{"$f":" 'DL - C4 A'!AF$1730","v":0.14983445721877803},{"$f":" 'DL - C4 A'!AG$1730","v":0.14983445721877803},{"$f":" 'DL - C4 A'!AH$1730","v":0.14983445721877803},{"$f":" 'DL - C4 A'!AI$1730","v":0.14983445721877803},{"$f":" 'DL - C4 A'!AJ$1730","v":0.14983445721877803},{"$f":" 'DL - C4 A'!AK$1730","v":0.14983445721877764},{"$f":" 'DL - C4 A'!AL$1730","v":0.14983445721877764},{"$f":" 'DL - C4 A'!AM$1730","v":0.14983445721877764},{"$f":" 'DL - C4 A'!AN$1730","v":0.14983445721877764},{"$f":" 'DL - C4 A'!AO$1730","v":0.14983445721877764},{"$f":" 'DL - C4 A'!AP$1730","v":0.14983445721877764},{"$f":" 'DL - C4 A'!AQ$1730","v":0.14983445721877764},{"$f":" 'DL - C4 A'!AR$1730","v":0.21956141722357225},{"$f":" 'DL - C4 A'!AS$1730","v":0},{"$f":" 'DL - C4 A'!AT$1730","v":0},{"$f":" 'DL - C4 A'!AU$1730","v":0},{"$f":" 'DL - C4 A'!AV$1730","v":0},{"$f":" 'DL - C4 A'!AW$1730","v":0},{"$f":" 'DL - C4 A'!AX$1730","v":0},{"$f":" 'DL - C4 A'!AY$1730","v":0},{"$f":" 'DL - C4 A'!AZ$1730","v":0},{"$f":" 'DL - C4 A'!BA$1730","v":0},{"$f":" 'DL - C4 A'!BB$1730","v":0},{"$f":" 'DL - C4 A'!BC$1730","v":0},{"$f":" 'DL - C4 A'!BD$1730","v":0},{"$f":" 'DL - C4 A'!BE$1730","v":0},{"$f":" 'DL - C4 A'!BF$1730","v":0},{"$f":" 'DL - C4 A'!BG$1730","v":0},{"$f":" 'DL - C4 A'!BH$1730","v":0},{"$f":" 'DL - C4 A'!BI$1730","v":0},{"$f":" 'DL - C4 A'!BJ$1730","v":0},{"$f":" 'DL - C4 A'!BK$1730","v":0},{"$f":" 'DL - C4 A'!BL$1730","v":0},{"$f":" 'DL - C4 A'!BM$1730","v":0},{"$f":" 'DL - C4 A'!BN$1730","v":0},{"$f":" 'DL - C4 A'!BO$1730","v":0},{"$f":" 'DL - C4 A'!BP$1730","v":0},{"$f":" 'DL - C4 A'!BQ$1730","v":0},{"$f":" 'DL - C4 A'!BR$1730","v":0},{"$f":" 'DL - C4 A'!BS$1730","v":0},{"$f":" 'DL - C4 A'!BT$1730","v":0},{"$f":" 'DL - C4 A'!BU$1730","v":0},{"$f":" 'DL - C4 A'!BV$1730","v":0},{"$f":" 'DL - C4 A'!BW$1730","v":0},{"$f":" 'DL - C4 A'!BX$1730","v":0},{"$f":" 'DL - C4 A'!BY$1730","v":0},{"$f":" 'DL - C4 A'!BZ$1730","v":0},{"$f":" 'DL - C4 A'!CA$1730","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$1731","v":"Depreciation - capex addition - 01 Apr 11 - real - MTRN"},{"$f":" 'DL - C4 A'!F$1731","v":0},{"$f":" 'DL - C4 A'!G$1731","v":0},{"$f":" 'DL - C4 A'!H$1731","v":0},{"$f":" 'DL - C4 A'!I$1731","v":"GBP m"},{"$f":" 'DL - C4 A'!J$1731","v":0},{"$f":" 'DL - C4 A'!K$1731","v":2.2443845671638596},{"$f":" 'DL - C4 A'!L$1731","v":0},{"$f":" 'DL - C4 A'!M$1731","v":0},{"$f":" 'DL - C4 A'!N$1731","v":0},{"$f":" 'DL - C4 A'!O$1731","v":0},{"$f":" 'DL - C4 A'!P$1731","v":0},{"$f":" 'DL - C4 A'!Q$1731","v":0},{"$f":" 'DL - C4 A'!R$1731","v":0},{"$f":" 'DL - C4 A'!S$1731","v":0},{"$f":" 'DL - C4 A'!T$1731","v":0},{"$f":" 'DL - C4 A'!U$1731","v":0},{"$f":" 'DL - C4 A'!V$1731","v":0},{"$f":" 'DL - C4 A'!W$1731","v":0},{"$f":" 'DL - C4 A'!X$1731","v":0},{"$f":" 'DL - C4 A'!Y$1731","v":0},{"$f":" 'DL - C4 A'!Z$1731","v":0},{"$f":" 'DL - C4 A'!AA$1731","v":0},{"$f":" 'DL - C4 A'!AB$1731","v":0},{"$f":" 'DL - C4 A'!AC$1731","v":0},{"$f":" 'DL - C4 A'!AD$1731","v":0},{"$f":" 'DL - C4 A'!AE$1731","v":8.1972708604341027E-2},{"$f":" 'DL - C4 A'!AF$1731","v":0.14962563781092397},{"$f":" 'DL - C4 A'!AG$1731","v":0.14962563781092397},{"$f":" 'DL - C4 A'!AH$1731","v":0.14962563781092397},{"$f":" 'DL - C4 A'!AI$1731","v":0.14962563781092397},{"$f":" 'DL - C4 A'!AJ$1731","v":0.14962563781092397},{"$f":" 'DL - C4 A'!AK$1731","v":0.14962563781092397},{"$f":" 'DL - C4 A'!AL$1731","v":0.14962563781092397},{"$f":" 'DL - C4 A'!AM$1731","v":0.14962563781092397},{"$f":" 'DL - C4 A'!AN$1731","v":0.14962563781092397},{"$f":" 'DL - C4 A'!AO$1731","v":0.14962563781092397},{"$f":" 'DL - C4 A'!AP$1731","v":0.14962563781092397},{"$f":" 'DL - C4 A'!AQ$1731","v":0.14962563781092397},{"$f":" 'DL - C4 A'!AR$1731","v":0.14962563781092397},{"$f":" 'DL - C4 A'!AS$1731","v":0.21727856701750703},{"$f":" 'DL - C4 A'!AT$1731","v":0},{"$f":" 'DL - C4 A'!AU$1731","v":0},{"$f":" 'DL - C4 A'!AV$1731","v":0},{"$f":" 'DL - C4 A'!AW$1731","v":0},{"$f":" 'DL - C4 A'!AX$1731","v":0},{"$f":" 'DL - C4 A'!AY$1731","v":0},{"$f":" 'DL - C4 A'!AZ$1731","v":0},{"$f":" 'DL - C4 A'!BA$1731","v":0},{"$f":" 'DL - C4 A'!BB$1731","v":0},{"$f":" 'DL - C4 A'!BC$1731","v":0},{"$f":" 'DL - C4 A'!BD$1731","v":0},{"$f":" 'DL - C4 A'!BE$1731","v":0},{"$f":" 'DL - C4 A'!BF$1731","v":0},{"$f":" 'DL - C4 A'!BG$1731","v":0},{"$f":" 'DL - C4 A'!BH$1731","v":0},{"$f":" 'DL - C4 A'!BI$1731","v":0},{"$f":" 'DL - C4 A'!BJ$1731","v":0},{"$f":" 'DL - C4 A'!BK$1731","v":0},{"$f":" 'DL - C4 A'!BL$1731","v":0},{"$f":" 'DL - C4 A'!BM$1731","v":0},{"$f":" 'DL - C4 A'!BN$1731","v":0},{"$f":" 'DL - C4 A'!BO$1731","v":0},{"$f":" 'DL - C4 A'!BP$1731","v":0},{"$f":" 'DL - C4 A'!BQ$1731","v":0},{"$f":" 'DL - C4 A'!BR$1731","v":0},{"$f":" 'DL - C4 A'!BS$1731","v":0},{"$f":" 'DL - C4 A'!BT$1731","v":0},{"$f":" 'DL - C4 A'!BU$1731","v":0},{"$f":" 'DL - C4 A'!BV$1731","v":0},{"$f":" 'DL - C4 A'!BW$1731","v":0},{"$f":" 'DL - C4 A'!BX$1731","v":0},{"$f":" 'DL - C4 A'!BY$1731","v":0},{"$f":" 'DL - C4 A'!BZ$1731","v":0},{"$f":" 'DL - C4 A'!CA$1731","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$1732","v":"Depreciation - capex addition - 01 Oct 12 - real - MTRN"},{"$f":" 'DL - C4 A'!F$1732","v":0},{"$f":" 'DL - C4 A'!G$1732","v":0},{"$f":" 'DL - C4 A'!H$1732","v":0},{"$f":" 'DL - C4 A'!I$1732","v":"GBP m"},{"$f":" 'DL - C4 A'!J$1732","v":0},{"$f":" 'DL - C4 A'!K$1732","v":5.6594874849916073},{"$f":" 'DL - C4 A'!L$1732","v":0},{"$f":" 'DL - C4 A'!M$1732","v":0},{"$f":" 'DL - C4 A'!N$1732","v":0},{"$f":" 'DL - C4 A'!O$1732","v":0},{"$f":" 'DL - C4 A'!P$1732","v":0},{"$f":" 'DL - C4 A'!Q$1732","v":0},{"$f":" 'DL - C4 A'!R$1732","v":0},{"$f":" 'DL - C4 A'!S$1732","v":0},{"$f":" 'DL - C4 A'!T$1732","v":0},{"$f":" 'DL - C4 A'!U$1732","v":0},{"$f":" 'DL - C4 A'!V$1732","v":0},{"$f":" 'DL - C4 A'!W$1732","v":0},{"$f":" 'DL - C4 A'!X$1732","v":0},{"$f":" 'DL - C4 A'!Y$1732","v":0},{"$f":" 'DL - C4 A'!Z$1732","v":0},{"$f":" 'DL - C4 A'!AA$1732","v":0},{"$f":" 'DL - C4 A'!AB$1732","v":0},{"$f":" 'DL - C4 A'!AC$1732","v":0},{"$f":" 'DL - C4 A'!AD$1732","v":0},{"$f":" 'DL - C4 A'!AE$1732","v":0},{"$f":" 'DL - C4 A'!AF$1732","v":0.188649582833054},{"$f":" 'DL - C4 A'!AG$1732","v":0.37729916566610799},{"$f":" 'DL - C4 A'!AH$1732","v":0.37729916566610799},{"$f":" 'DL - C4 A'!AI$1732","v":0.37729916566610799},{"$f":" 'DL - C4 A'!AJ$1732","v":0.37729916566610799},{"$f":" 'DL - C4 A'!AK$1732","v":0.37729916566610716},{"$f":" 'DL - C4 A'!AL$1732","v":0.37729916566610716},{"$f":" 'DL - C4 A'!AM$1732","v":0.37729916566610716},{"$f":" 'DL - C4 A'!AN$1732","v":0.37729916566610716},{"$f":" 'DL - C4 A'!AO$1732","v":0.37729916566610716},{"$f":" 'DL - C4 A'!AP$1732","v":0.37729916566610716},{"$f":" 'DL - C4 A'!AQ$1732","v":0.37729916566610716},{"$f":" 'DL - C4 A'!AR$1732","v":0.37729916566610716},{"$f":" 'DL - C4 A'!AS$1732","v":0.37729916566610716},{"$f":" 'DL - C4 A'!AT$1732","v":0.37729916566610716},{"$f":" 'DL - C4 A'!AU$1732","v":0.18864958283304833},{"$f":" 'DL - C4 A'!AV$1732","v":0},{"$f":" 'DL - C4 A'!AW$1732","v":0},{"$f":" 'DL - C4 A'!AX$1732","v":0},{"$f":" 'DL - C4 A'!AY$1732","v":0},{"$f":" 'DL - C4 A'!AZ$1732","v":0},{"$f":" 'DL - C4 A'!BA$1732","v":0},{"$f":" 'DL - C4 A'!BB$1732","v":0},{"$f":" 'DL - C4 A'!BC$1732","v":0},{"$f":" 'DL - C4 A'!BD$1732","v":0},{"$f":" 'DL - C4 A'!BE$1732","v":0},{"$f":" 'DL - C4 A'!BF$1732","v":0},{"$f":" 'DL - C4 A'!BG$1732","v":0},{"$f":" 'DL - C4 A'!BH$1732","v":0},{"$f":" 'DL - C4 A'!BI$1732","v":0},{"$f":" 'DL - C4 A'!BJ$1732","v":0},{"$f":" 'DL - C4 A'!BK$1732","v":0},{"$f":" 'DL - C4 A'!BL$1732","v":0},{"$f":" 'DL - C4 A'!BM$1732","v":0},{"$f":" 'DL - C4 A'!BN$1732","v":0},{"$f":" 'DL - C4 A'!BO$1732","v":0},{"$f":" 'DL - C4 A'!BP$1732","v":0},{"$f":" 'DL - C4 A'!BQ$1732","v":0},{"$f":" 'DL - C4 A'!BR$1732","v":0},{"$f":" 'DL - C4 A'!BS$1732","v":0},{"$f":" 'DL - C4 A'!BT$1732","v":0},{"$f":" 'DL - C4 A'!BU$1732","v":0},{"$f":" 'DL - C4 A'!BV$1732","v":0},{"$f":" 'DL - C4 A'!BW$1732","v":0},{"$f":" 'DL - C4 A'!BX$1732","v":0},{"$f":" 'DL - C4 A'!BY$1732","v":0},{"$f":" 'DL - C4 A'!BZ$1732","v":0},{"$f":" 'DL - C4 A'!CA$1732","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$1733","v":"Depreciation - capex addition - 01 Oct 13 - real - MTRN"},{"$f":" 'DL - C4 A'!F$1733","v":0},{"$f":" 'DL - C4 A'!G$1733","v":0},{"$f":" 'DL - C4 A'!H$1733","v":0},{"$f":" 'DL - C4 A'!I$1733","v":"GBP m"},{"$f":" 'DL - C4 A'!J$1733","v":0},{"$f":" 'DL - C4 A'!K$1733","v":5.4249457083804149},{"$f":" 'DL - C4 A'!L$1733","v":0},{"$f":" 'DL - C4 A'!M$1733","v":0},{"$f":" 'DL - C4 A'!N$1733","v":0},{"$f":" 'DL - C4 A'!O$1733","v":0},{"$f":" 'DL - C4 A'!P$1733","v":0},{"$f":" 'DL - C4 A'!Q$1733","v":0},{"$f":" 'DL - C4 A'!R$1733","v":0},{"$f":" 'DL - C4 A'!S$1733","v":0},{"$f":" 'DL - C4 A'!T$1733","v":0},{"$f":" 'DL - C4 A'!U$1733","v":0},{"$f":" 'DL - C4 A'!V$1733","v":0},{"$f":" 'DL - C4 A'!W$1733","v":0},{"$f":" 'DL - C4 A'!X$1733","v":0},{"$f":" 'DL - C4 A'!Y$1733","v":0},{"$f":" 'DL - C4 A'!Z$1733","v":0},{"$f":" 'DL - C4 A'!AA$1733","v":0},{"$f":" 'DL - C4 A'!AB$1733","v":0},{"$f":" 'DL - C4 A'!AC$1733","v":0},{"$f":" 'DL - C4 A'!AD$1733","v":0},{"$f":" 'DL - C4 A'!AE$1733","v":0},{"$f":" 'DL - C4 A'!AF$1733","v":0},{"$f":" 'DL - C4 A'!AG$1733","v":0.1808315236126809},{"$f":" 'DL - C4 A'!AH$1733","v":0.3616630472253618},{"$f":" 'DL - C4 A'!AI$1733","v":0.3616630472253618},{"$f":" 'DL - C4 A'!AJ$1733","v":0.3616630472253618},{"$f":" 'DL - C4 A'!AK$1733","v":0.36166304722536097},{"$f":" 'DL - C4 A'!AL$1733","v":0.36166304722536097},{"$f":" 'DL - C4 A'!AM$1733","v":0.36166304722536097},{"$f":" 'DL - C4 A'!AN$1733","v":0.36166304722536097},{"$f":" 'DL - C4 A'!AO$1733","v":0.36166304722536097},{"$f":" 'DL - C4 A'!AP$1733","v":0.36166304722536097},{"$f":" 'DL - C4 A'!AQ$1733","v":0.36166304722536097},{"$f":" 'DL - C4 A'!AR$1733","v":0.36166304722536097},{"$f":" 'DL - C4 A'!AS$1733","v":0.36166304722536097},{"$f":" 'DL - C4 A'!AT$1733","v":0.36166304722536097},{"$f":" 'DL - C4 A'!AU$1733","v":0.36166304722536097},{"$f":" 'DL - C4 A'!AV$1733","v":0.18083152361267896},{"$f":" 'DL - C4 A'!AW$1733","v":0},{"$f":" 'DL - C4 A'!AX$1733","v":0},{"$f":" 'DL - C4 A'!AY$1733","v":0},{"$f":" 'DL - C4 A'!AZ$1733","v":0},{"$f":" 'DL - C4 A'!BA$1733","v":0},{"$f":" 'DL - C4 A'!BB$1733","v":0},{"$f":" 'DL - C4 A'!BC$1733","v":0},{"$f":" 'DL - C4 A'!BD$1733","v":0},{"$f":" 'DL - C4 A'!BE$1733","v":0},{"$f":" 'DL - C4 A'!BF$1733","v":0},{"$f":" 'DL - C4 A'!BG$1733","v":0},{"$f":" 'DL - C4 A'!BH$1733","v":0},{"$f":" 'DL - C4 A'!BI$1733","v":0},{"$f":" 'DL - C4 A'!BJ$1733","v":0},{"$f":" 'DL - C4 A'!BK$1733","v":0},{"$f":" 'DL - C4 A'!BL$1733","v":0},{"$f":" 'DL - C4 A'!BM$1733","v":0},{"$f":" 'DL - C4 A'!BN$1733","v":0},{"$f":" 'DL - C4 A'!BO$1733","v":0},{"$f":" 'DL - C4 A'!BP$1733","v":0},{"$f":" 'DL - C4 A'!BQ$1733","v":0},{"$f":" 'DL - C4 A'!BR$1733","v":0},{"$f":" 'DL - C4 A'!BS$1733","v":0},{"$f":" 'DL - C4 A'!BT$1733","v":0},{"$f":" 'DL - C4 A'!BU$1733","v":0},{"$f":" 'DL - C4 A'!BV$1733","v":0},{"$f":" 'DL - C4 A'!BW$1733","v":0},{"$f":" 'DL - C4 A'!BX$1733","v":0},{"$f":" 'DL - C4 A'!BY$1733","v":0},{"$f":" 'DL - C4 A'!BZ$1733","v":0},{"$f":" 'DL - C4 A'!CA$1733","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$1734","v":"Depreciation - capex addition - 01 Oct 14 - real - MTRN"},{"$f":" 'DL - C4 A'!F$1734","v":0},{"$f":" 'DL - C4 A'!G$1734","v":0},{"$f":" 'DL - C4 A'!H$1734","v":0},{"$f":" 'DL - C4 A'!I$1734","v":"GBP m"},{"$f":" 'DL - C4 A'!J$1734","v":0},{"$f":" 'DL - C4 A'!K$1734","v":5.4320961550585158},{"$f":" 'DL - C4 A'!L$1734","v":0},{"$f":" 'DL - C4 A'!M$1734","v":0},{"$f":" 'DL - C4 A'!N$1734","v":0},{"$f":" 'DL - C4 A'!O$1734","v":0},{"$f":" 'DL - C4 A'!P$1734","v":0},{"$f":" 'DL - C4 A'!Q$1734","v":0},{"$f":" 'DL - C4 A'!R$1734","v":0},{"$f":" 'DL - C4 A'!S$1734","v":0},{"$f":" 'DL - C4 A'!T$1734","v":0},{"$f":" 'DL - C4 A'!U$1734","v":0},{"$f":" 'DL - C4 A'!V$1734","v":0},{"$f":" 'DL - C4 A'!W$1734","v":0},{"$f":" 'DL - C4 A'!X$1734","v":0},{"$f":" 'DL - C4 A'!Y$1734","v":0},{"$f":" 'DL - C4 A'!Z$1734","v":0},{"$f":" 'DL - C4 A'!AA$1734","v":0},{"$f":" 'DL - C4 A'!AB$1734","v":0},{"$f":" 'DL - C4 A'!AC$1734","v":0},{"$f":" 'DL - C4 A'!AD$1734","v":0},{"$f":" 'DL - C4 A'!AE$1734","v":0},{"$f":" 'DL - C4 A'!AF$1734","v":0},{"$f":" 'DL - C4 A'!AG$1734","v":0},{"$f":" 'DL - C4 A'!AH$1734","v":0.18106987183528428},{"$f":" 'DL - C4 A'!AI$1734","v":0.36213974367056739},{"$f":" 'DL - C4 A'!AJ$1734","v":0.36213974367056739},{"$f":" 'DL - C4 A'!AK$1734","v":0.36213974367056773},{"$f":" 'DL - C4 A'!AL$1734","v":0.36213974367056773},{"$f":" 'DL - C4 A'!AM$1734","v":0.36213974367056773},{"$f":" 'DL - C4 A'!AN$1734","v":0.36213974367056773},{"$f":" 'DL - C4 A'!AO$1734","v":0.36213974367056773},{"$f":" 'DL - C4 A'!AP$1734","v":0.36213974367056773},{"$f":" 'DL - C4 A'!AQ$1734","v":0.36213974367056773},{"$f":" 'DL - C4 A'!AR$1734","v":0.36213974367056773},{"$f":" 'DL - C4 A'!AS$1734","v":0.36213974367056773},{"$f":" 'DL - C4 A'!AT$1734","v":0.36213974367056773},{"$f":" 'DL - C4 A'!AU$1734","v":0.36213974367056773},{"$f":" 'DL - C4 A'!AV$1734","v":0.36213974367056773},{"$f":" 'DL - C4 A'!AW$1734","v":0.18106987183528389},{"$f":" 'DL - C4 A'!AX$1734","v":0},{"$f":" 'DL - C4 A'!AY$1734","v":0},{"$f":" 'DL - C4 A'!AZ$1734","v":0},{"$f":" 'DL - C4 A'!BA$1734","v":0},{"$f":" 'DL - C4 A'!BB$1734","v":0},{"$f":" 'DL - C4 A'!BC$1734","v":0},{"$f":" 'DL - C4 A'!BD$1734","v":0},{"$f":" 'DL - C4 A'!BE$1734","v":0},{"$f":" 'DL - C4 A'!BF$1734","v":0},{"$f":" 'DL - C4 A'!BG$1734","v":0},{"$f":" 'DL - C4 A'!BH$1734","v":0},{"$f":" 'DL - C4 A'!BI$1734","v":0},{"$f":" 'DL - C4 A'!BJ$1734","v":0},{"$f":" 'DL - C4 A'!BK$1734","v":0},{"$f":" 'DL - C4 A'!BL$1734","v":0},{"$f":" 'DL - C4 A'!BM$1734","v":0},{"$f":" 'DL - C4 A'!BN$1734","v":0},{"$f":" 'DL - C4 A'!BO$1734","v":0},{"$f":" 'DL - C4 A'!BP$1734","v":0},{"$f":" 'DL - C4 A'!BQ$1734","v":0},{"$f":" 'DL - C4 A'!BR$1734","v":0},{"$f":" 'DL - C4 A'!BS$1734","v":0},{"$f":" 'DL - C4 A'!BT$1734","v":0},{"$f":" 'DL - C4 A'!BU$1734","v":0},{"$f":" 'DL - C4 A'!BV$1734","v":0},{"$f":" 'DL - C4 A'!BW$1734","v":0},{"$f":" 'DL - C4 A'!BX$1734","v":0},{"$f":" 'DL - C4 A'!BY$1734","v":0},{"$f":" 'DL - C4 A'!BZ$1734","v":0},{"$f":" 'DL - C4 A'!CA$1734","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$1735","v":"Depreciation - capex addition - 01 Oct 15 - real - MTRN"},{"$f":" 'DL - C4 A'!F$1735","v":0},{"$f":" 'DL - C4 A'!G$1735","v":0},{"$f":" 'DL - C4 A'!H$1735","v":0},{"$f":" 'DL - C4 A'!I$1735","v":"GBP m"},{"$f":" 'DL - C4 A'!J$1735","v":0},{"$f":" 'DL - C4 A'!K$1735","v":6.3976204310347908},{"$f":" 'DL - C4 A'!L$1735","v":0},{"$f":" 'DL - C4 A'!M$1735","v":0},{"$f":" 'DL - C4 A'!N$1735","v":0},{"$f":" 'DL - C4 A'!O$1735","v":0},{"$f":" 'DL - C4 A'!P$1735","v":0},{"$f":" 'DL - C4 A'!Q$1735","v":0},{"$f":" 'DL - C4 A'!R$1735","v":0},{"$f":" 'DL - C4 A'!S$1735","v":0},{"$f":" 'DL - C4 A'!T$1735","v":0},{"$f":" 'DL - C4 A'!U$1735","v":0},{"$f":" 'DL - C4 A'!V$1735","v":0},{"$f":" 'DL - C4 A'!W$1735","v":0},{"$f":" 'DL - C4 A'!X$1735","v":0},{"$f":" 'DL - C4 A'!Y$1735","v":0},{"$f":" 'DL - C4 A'!Z$1735","v":0},{"$f":" 'DL - C4 A'!AA$1735","v":0},{"$f":" 'DL - C4 A'!AB$1735","v":0},{"$f":" 'DL - C4 A'!AC$1735","v":0},{"$f":" 'DL - C4 A'!AD$1735","v":0},{"$f":" 'DL - C4 A'!AE$1735","v":0},{"$f":" 'DL - C4 A'!AF$1735","v":0},{"$f":" 'DL - C4 A'!AG$1735","v":0},{"$f":" 'DL - C4 A'!AH$1735","v":0},{"$f":" 'DL - C4 A'!AI$1735","v":0.21325401436782634},{"$f":" 'DL - C4 A'!AJ$1735","v":0.42650802873565269},{"$f":" 'DL - C4 A'!AK$1735","v":0.42650802873565269},{"$f":" 'DL - C4 A'!AL$1735","v":0.42650802873565269},{"$f":" 'DL - C4 A'!AM$1735","v":0.42650802873565269},{"$f":" 'DL - C4 A'!AN$1735","v":0.42650802873565269},{"$f":" 'DL - C4 A'!AO$1735","v":0.42650802873565269},{"$f":" 'DL - C4 A'!AP$1735","v":0.42650802873565269},{"$f":" 'DL - C4 A'!AQ$1735","v":0.42650802873565269},{"$f":" 'DL - C4 A'!AR$1735","v":0.42650802873565269},{"$f":" 'DL - C4 A'!AS$1735","v":0.42650802873565269},{"$f":" 'DL - C4 A'!AT$1735","v":0.42650802873565269},{"$f":" 'DL - C4 A'!AU$1735","v":0.42650802873565269},{"$f":" 'DL - C4 A'!AV$1735","v":0.42650802873565269},{"$f":" 'DL - C4 A'!AW$1735","v":0.42650802873565269},{"$f":" 'DL - C4 A'!AX$1735","v":0.21325401436782521},{"$f":" 'DL - C4 A'!AY$1735","v":0},{"$f":" 'DL - C4 A'!AZ$1735","v":0},{"$f":" 'DL - C4 A'!BA$1735","v":0},{"$f":" 'DL - C4 A'!BB$1735","v":0},{"$f":" 'DL - C4 A'!BC$1735","v":0},{"$f":" 'DL - C4 A'!BD$1735","v":0},{"$f":" 'DL - C4 A'!BE$1735","v":0},{"$f":" 'DL - C4 A'!BF$1735","v":0},{"$f":" 'DL - C4 A'!BG$1735","v":0},{"$f":" 'DL - C4 A'!BH$1735","v":0},{"$f":" 'DL - C4 A'!BI$1735","v":0},{"$f":" 'DL - C4 A'!BJ$1735","v":0},{"$f":" 'DL - C4 A'!BK$1735","v":0},{"$f":" 'DL - C4 A'!BL$1735","v":0},{"$f":" 'DL - C4 A'!BM$1735","v":0},{"$f":" 'DL - C4 A'!BN$1735","v":0},{"$f":" 'DL - C4 A'!BO$1735","v":0},{"$f":" 'DL - C4 A'!BP$1735","v":0},{"$f":" 'DL - C4 A'!BQ$1735","v":0},{"$f":" 'DL - C4 A'!BR$1735","v":0},{"$f":" 'DL - C4 A'!BS$1735","v":0},{"$f":" 'DL - C4 A'!BT$1735","v":0},{"$f":" 'DL - C4 A'!BU$1735","v":0},{"$f":" 'DL - C4 A'!BV$1735","v":0},{"$f":" 'DL - C4 A'!BW$1735","v":0},{"$f":" 'DL - C4 A'!BX$1735","v":0},{"$f":" 'DL - C4 A'!BY$1735","v":0},{"$f":" 'DL - C4 A'!BZ$1735","v":0},{"$f":" 'DL - C4 A'!CA$1735","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$1736","v":"Depreciation - capex addition - 01 Oct 16 - real - MTRN"},{"$f":" 'DL - C4 A'!F$1736","v":0},{"$f":" 'DL - C4 A'!G$1736","v":0},{"$f":" 'DL - C4 A'!H$1736","v":0},{"$f":" 'DL - C4 A'!I$1736","v":"GBP m"},{"$f":" 'DL - C4 A'!J$1736","v":0},{"$f":" 'DL - C4 A'!K$1736","v":11.450902217533852},{"$f":" 'DL - C4 A'!L$1736","v":0},{"$f":" 'DL - C4 A'!M$1736","v":0},{"$f":" 'DL - C4 A'!N$1736","v":0},{"$f":" 'DL - C4 A'!O$1736","v":0},{"$f":" 'DL - C4 A'!P$1736","v":0},{"$f":" 'DL - C4 A'!Q$1736","v":0},{"$f":" 'DL - C4 A'!R$1736","v":0},{"$f":" 'DL - C4 A'!S$1736","v":0},{"$f":" 'DL - C4 A'!T$1736","v":0},{"$f":" 'DL - C4 A'!U$1736","v":0},{"$f":" 'DL - C4 A'!V$1736","v":0},{"$f":" 'DL - C4 A'!W$1736","v":0},{"$f":" 'DL - C4 A'!X$1736","v":0},{"$f":" 'DL - C4 A'!Y$1736","v":0},{"$f":" 'DL - C4 A'!Z$1736","v":0},{"$f":" 'DL - C4 A'!AA$1736","v":0},{"$f":" 'DL - C4 A'!AB$1736","v":0},{"$f":" 'DL - C4 A'!AC$1736","v":0},{"$f":" 'DL - C4 A'!AD$1736","v":0},{"$f":" 'DL - C4 A'!AE$1736","v":0},{"$f":" 'DL - C4 A'!AF$1736","v":0},{"$f":" 'DL - C4 A'!AG$1736","v":0},{"$f":" 'DL - C4 A'!AH$1736","v":0},{"$f":" 'DL - C4 A'!AI$1736","v":0},{"$f":" 'DL - C4 A'!AJ$1736","v":0.38169674058446174},{"$f":" 'DL - C4 A'!AK$1736","v":0.76339348116892347},{"$f":" 'DL - C4 A'!AL$1736","v":0.76339348116892347},{"$f":" 'DL - C4 A'!AM$1736","v":0.76339348116892347},{"$f":" 'DL - C4 A'!AN$1736","v":0.76339348116892347},{"$f":" 'DL - C4 A'!AO$1736","v":0.76339348116892347},{"$f":" 'DL - C4 A'!AP$1736","v":0.76339348116892347},{"$f":" 'DL - C4 A'!AQ$1736","v":0.76339348116892347},{"$f":" 'DL - C4 A'!AR$1736","v":0.76339348116892347},{"$f":" 'DL - C4 A'!AS$1736","v":0.76339348116892347},{"$f":" 'DL - C4 A'!AT$1736","v":0.76339348116892347},{"$f":" 'DL - C4 A'!AU$1736","v":0.76339348116892347},{"$f":" 'DL - C4 A'!AV$1736","v":0.76339348116892347},{"$f":" 'DL - C4 A'!AW$1736","v":0.76339348116892347},{"$f":" 'DL - C4 A'!AX$1736","v":0.76339348116892347},{"$f":" 'DL - C4 A'!AY$1736","v":0.38169674058445935},{"$f":" 'DL - C4 A'!AZ$1736","v":0},{"$f":" 'DL - C4 A'!BA$1736","v":0},{"$f":" 'DL - C4 A'!BB$1736","v":0},{"$f":" 'DL - C4 A'!BC$1736","v":0},{"$f":" 'DL - C4 A'!BD$1736","v":0},{"$f":" 'DL - C4 A'!BE$1736","v":0},{"$f":" 'DL - C4 A'!BF$1736","v":0},{"$f":" 'DL - C4 A'!BG$1736","v":0},{"$f":" 'DL - C4 A'!BH$1736","v":0},{"$f":" 'DL - C4 A'!BI$1736","v":0},{"$f":" 'DL - C4 A'!BJ$1736","v":0},{"$f":" 'DL - C4 A'!BK$1736","v":0},{"$f":" 'DL - C4 A'!BL$1736","v":0},{"$f":" 'DL - C4 A'!BM$1736","v":0},{"$f":" 'DL - C4 A'!BN$1736","v":0},{"$f":" 'DL - C4 A'!BO$1736","v":0},{"$f":" 'DL - C4 A'!BP$1736","v":0},{"$f":" 'DL - C4 A'!BQ$1736","v":0},{"$f":" 'DL - C4 A'!BR$1736","v":0},{"$f":" 'DL - C4 A'!BS$1736","v":0},{"$f":" 'DL - C4 A'!BT$1736","v":0},{"$f":" 'DL - C4 A'!BU$1736","v":0},{"$f":" 'DL - C4 A'!BV$1736","v":0},{"$f":" 'DL - C4 A'!BW$1736","v":0},{"$f":" 'DL - C4 A'!BX$1736","v":0},{"$f":" 'DL - C4 A'!BY$1736","v":0},{"$f":" 'DL - C4 A'!BZ$1736","v":0},{"$f":" 'DL - C4 A'!CA$1736","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$1737","v":"Depreciation - capex addition - 01 Oct 17 - real - MTRN"},{"$f":" 'DL - C4 A'!F$1737","v":0},{"$f":" 'DL - C4 A'!G$1737","v":0},{"$f":" 'DL - C4 A'!H$1737","v":0},{"$f":" 'DL - C4 A'!I$1737","v":"GBP m"},{"$f":" 'DL - C4 A'!J$1737","v":0},{"$f":" 'DL - C4 A'!K$1737","v":7.4059618055555561},{"$f":" 'DL - C4 A'!L$1737","v":0},{"$f":" 'DL - C4 A'!M$1737","v":0},{"$f":" 'DL - C4 A'!N$1737","v":0},{"$f":" 'DL - C4 A'!O$1737","v":0},{"$f":" 'DL - C4 A'!P$1737","v":0},{"$f":" 'DL - C4 A'!Q$1737","v":0},{"$f":" 'DL - C4 A'!R$1737","v":0},{"$f":" 'DL - C4 A'!S$1737","v":0},{"$f":" 'DL - C4 A'!T$1737","v":0},{"$f":" 'DL - C4 A'!U$1737","v":0},{"$f":" 'DL - C4 A'!V$1737","v":0},{"$f":" 'DL - C4 A'!W$1737","v":0},{"$f":" 'DL - C4 A'!X$1737","v":0},{"$f":" 'DL - C4 A'!Y$1737","v":0},{"$f":" 'DL - C4 A'!Z$1737","v":0},{"$f":" 'DL - C4 A'!AA$1737","v":0},{"$f":" 'DL - C4 A'!AB$1737","v":0},{"$f":" 'DL - C4 A'!AC$1737","v":0},{"$f":" 'DL - C4 A'!AD$1737","v":0},{"$f":" 'DL - C4 A'!AE$1737","v":0},{"$f":" 'DL - C4 A'!AF$1737","v":0},{"$f":" 'DL - C4 A'!AG$1737","v":0},{"$f":" 'DL - C4 A'!AH$1737","v":0},{"$f":" 'DL - C4 A'!AI$1737","v":0},{"$f":" 'DL - C4 A'!AJ$1737","v":0},{"$f":" 'DL - C4 A'!AK$1737","v":0.24686539351851852},{"$f":" 'DL - C4 A'!AL$1737","v":0.49373078703703704},{"$f":" 'DL - C4 A'!AM$1737","v":0.49373078703703704},{"$f":" 'DL - C4 A'!AN$1737","v":0.49373078703703704},{"$f":" 'DL - C4 A'!AO$1737","v":0.49373078703703704},{"$f":" 'DL - C4 A'!AP$1737","v":0.49373078703703704},{"$f":" 'DL - C4 A'!AQ$1737","v":0.49373078703703704},{"$f":" 'DL - C4 A'!AR$1737","v":0.49373078703703704},{"$f":" 'DL - C4 A'!AS$1737","v":0.49373078703703704},{"$f":" 'DL - C4 A'!AT$1737","v":0.49373078703703704},{"$f":" 'DL - C4 A'!AU$1737","v":0.49373078703703704},{"$f":" 'DL - C4 A'!AV$1737","v":0.49373078703703704},{"$f":" 'DL - C4 A'!AW$1737","v":0.49373078703703704},{"$f":" 'DL - C4 A'!AX$1737","v":0.49373078703703704},{"$f":" 'DL - C4 A'!AY$1737","v":0.49373078703703704},{"$f":" 'DL - C4 A'!AZ$1737","v":0.24686539351852144},{"$f":" 'DL - C4 A'!BA$1737","v":0},{"$f":" 'DL - C4 A'!BB$1737","v":0},{"$f":" 'DL - C4 A'!BC$1737","v":0},{"$f":" 'DL - C4 A'!BD$1737","v":0},{"$f":" 'DL - C4 A'!BE$1737","v":0},{"$f":" 'DL - C4 A'!BF$1737","v":0},{"$f":" 'DL - C4 A'!BG$1737","v":0},{"$f":" 'DL - C4 A'!BH$1737","v":0},{"$f":" 'DL - C4 A'!BI$1737","v":0},{"$f":" 'DL - C4 A'!BJ$1737","v":0},{"$f":" 'DL - C4 A'!BK$1737","v":0},{"$f":" 'DL - C4 A'!BL$1737","v":0},{"$f":" 'DL - C4 A'!BM$1737","v":0},{"$f":" 'DL - C4 A'!BN$1737","v":0},{"$f":" 'DL - C4 A'!BO$1737","v":0},{"$f":" 'DL - C4 A'!BP$1737","v":0},{"$f":" 'DL - C4 A'!BQ$1737","v":0},{"$f":" 'DL - C4 A'!BR$1737","v":0},{"$f":" 'DL - C4 A'!BS$1737","v":0},{"$f":" 'DL - C4 A'!BT$1737","v":0},{"$f":" 'DL - C4 A'!BU$1737","v":0},{"$f":" 'DL - C4 A'!BV$1737","v":0},{"$f":" 'DL - C4 A'!BW$1737","v":0},{"$f":" 'DL - C4 A'!BX$1737","v":0},{"$f":" 'DL - C4 A'!BY$1737","v":0},{"$f":" 'DL - C4 A'!BZ$1737","v":0},{"$f":" 'DL - C4 A'!CA$1737","v":0}]
[]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$34, \"dd mmm yy\") & \" - depreciation calc diff - MTRN\"","v":"Network capex add - 01 Apr 93 - depreciation calc diff - MTRN"},null,null,null,"GBP m",null,{"$f":" SUM(M232:CA232)","v":0},null,{"$f":" M180 - M206","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS180 - AS206","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$35, \"dd mmm yy\") & \" - depreciation calc diff - MTRN\"","v":"Network capex add - 01 Apr 94 - depreciation calc diff - MTRN"},null,null,null,"GBP m",null,0,null,{"$f":" M181 - M207","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS181 - AS207","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$36, \"dd mmm yy\") & \" - depreciation calc diff - MTRN\"","v":"Network capex add - 01 Apr 95 - depreciation calc diff - MTRN"},null,null,null,"GBP m",null,0,null,{"$f":" M182 - M208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS182 - AS208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$37, \"dd mmm yy\") & \" - depreciation calc diff - MTRN\"","v":"Network capex add - 01 Apr 96 - depreciation calc diff - MTRN"},null,null,null,"GBP m",null,0,null,{"$f":" M183 - M209","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS183 - AS209","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$38, \"dd mmm yy\") & \" - depreciation calc diff - MTRN\"","v":"Network capex add - 01 Apr 97 - depreciation calc diff - MTRN"},null,null,null,"GBP m",null,0,null,{"$f":" M184 - M210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS184 - AS210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$39, \"dd mmm yy\") & \" - depreciation calc diff - MTRN\"","v":"Network capex add - 01 Apr 98 - depreciation calc diff - MTRN"},null,null,null,"GBP m",null,0,null,{"$f":" M185 - M211","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS185 - AS211","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$40, \"dd mmm yy\") & \" - depreciation calc diff - MTRN\"","v":"Network capex add - 01 Apr 99 - depreciation calc diff - MTRN"},null,null,null,"GBP m",null,0,null,{"$f":" M186 - M212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS186 - AS212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$41, \"dd mmm yy\") & \" - depreciation calc diff - MTRN\"","v":"Network capex add - 01 Apr 00 - depreciation calc diff - MTRN"},null,null,null,"GBP m",null,0,null,{"$f":" M187 - M213","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS187 - AS213","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$42, \"dd mmm yy\") & \" - depreciation calc diff - MTRN\"","v":"Network capex add - 01 Apr 01 - depreciation calc diff - MTRN"},null,null,null,"GBP m",null,0,null,{"$f":" M188 - M214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS188 - AS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$43, \"dd mmm yy\") & \" - depreciation calc diff - MTRN\"","v":"Network capex add - 01 Apr 02 - depreciation calc diff - MTRN"},null,null,null,"GBP m",null,0,null,{"$f":" M189 - M215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS189 - AS215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$44, \"dd mmm yy\") & \" - depreciation calc diff - MTRN\"","v":"Network capex add - 01 Apr 03 - depreciation calc diff - MTRN"},null,null,null,"GBP m",null,-5.0182080713057076E-14,null,{"$f":" M190 - M216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-3.9968028886505635E-15,-4.6185277824406512E-14,0,0,0,0,0,0,{"$f":" AS190 - AS216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$45, \"dd mmm yy\") & \" - depreciation calc diff - MTRN\"","v":"Network capex add - 01 Apr 04 - depreciation calc diff - MTRN"},null,null,null,"GBP m",null,0,null,{"$f":" M191 - M217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS191 - AS217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$46, \"dd mmm yy\") & \" - depreciation calc diff - MTRN\"","v":"Network capex add - 01 Apr 05 - depreciation calc diff - MTRN"},null,null,null,"GBP m",null,0,null,{"$f":" M192 - M218","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS192 - AS218","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$47, \"dd mmm yy\") & \" - depreciation calc diff - MTRN\"","v":"Network capex add - 01 Apr 06 - depreciation calc diff - MTRN"},null,null,null,"GBP m",null,0,null,{"$f":" M193 - M219","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS193 - AS219","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$48, \"dd mmm yy\") & \" - depreciation calc diff - MTRN\"","v":"Network capex add - 01 Apr 07 - depreciation calc diff - MTRN"},null,null,null,"GBP m",null,1.4988010832439613E-15,null,{"$f":" M194 - M220","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2490009027033011E-16,1.2490009027033011E-16,1.2490009027033011E-16,1.2490009027033011E-16,9.9920072216264089E-16,0,0,0,{"$f":" AS194 - AS220","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$49, \"dd mmm yy\") & \" - depreciation calc diff - MTRN\"","v":"Network capex add - 01 Apr 08 - depreciation calc diff - MTRN"},null,null,null,"GBP m",null,1.1296519275560968E-14,null,{"$f":" M195 - M221","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.0491169285323849E-16,8.0491169285323849E-16,8.0491169285323849E-16,8.0491169285323849E-16,8.0491169285323849E-16,7.2719608112947753E-15,0,0,{"$f":" AS195 - AS221","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$50, \"dd mmm yy\") & \" - depreciation calc diff - MTRN\"","v":"Network capex add - 01 Apr 09 - depreciation calc diff - MTRN"},null,null,null,"GBP m",null,-7.7715611723760958E-16,null,{"$f":" M196 - M222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-7.7715611723760958E-16,0,{"$f":" AS196 - AS222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$51, \"dd mmm yy\") & \" - depreciation calc diff - MTRN\"","v":"Network capex add - 01 Apr 10 - depreciation calc diff - MTRN"},null,null,null,"GBP m",null,6.3837823915946501E-15,null,{"$f":" M197 - M223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16,3.6637359812630166E-15,{"$f":" AS197 - AS223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$52, \"dd mmm yy\") & \" - depreciation calc diff - MTRN\"","v":"Network capex add - 01 Apr 11 - depreciation calc diff - MTRN"},null,null,null,"GBP m",null,0,null,{"$f":" M198 - M224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS198 - AS224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$53, \"dd mmm yy\") & \" - depreciation calc diff - MTRN\"","v":"Network capex add - 01 Oct 12 - depreciation calc diff - MTRN"},null,null,null,"GBP m",null,1.3988810110276972E-14,null,{"$f":" M199 - M225","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.3266726846886741E-16,8.3266726846886741E-16,8.3266726846886741E-16,8.3266726846886741E-16,8.3266726846886741E-16,8.3266726846886741E-16,8.3266726846886741E-16,8.3266726846886741E-16,{"$f":" AS199 - AS225","v":8.3266726846886741E-16},8.3266726846886741E-16,5.6621374255882984E-15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$54, \"dd mmm yy\") & \" - depreciation calc diff - MTRN\"","v":"Network capex add - 01 Oct 13 - depreciation calc diff - MTRN"},null,null,null,"GBP m",null,1.2351231148954867E-14,null,{"$f":" M200 - M226","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.3266726846886741E-16,8.3266726846886741E-16,8.3266726846886741E-16,8.3266726846886741E-16,8.3266726846886741E-16,8.3266726846886741E-16,8.3266726846886741E-16,8.3266726846886741E-16,{"$f":" AS200 - AS226","v":8.3266726846886741E-16},8.3266726846886741E-16,8.3266726846886741E-16,3.1918911957973251E-15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$55, \"dd mmm yy\") & \" - depreciation calc diff - MTRN\"","v":"Network capex add - 01 Oct 14 - depreciation calc diff - MTRN"},null,null,null,"GBP m",null,3.8857805861880479E-16,null,{"$f":" M201 - M227","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS201 - AS227","v":0},0,0,0,3.8857805861880479E-16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$56, \"dd mmm yy\") & \" - depreciation calc diff - MTRN\"","v":"Network capex add - 01 Oct 15 - depreciation calc diff - MTRN"},null,null,null,"GBP m",null,2.3592239273284576E-15,null,{"$f":" M202 - M228","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS202 - AS228","v":0},0,0,0,0,2.3592239273284576E-15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$57, \"dd mmm yy\") & \" - depreciation calc diff - MTRN\"","v":"Network capex add - 01 Oct 16 - depreciation calc diff - MTRN"},null,null,null,"GBP m",null,3.5527136788005009E-15,null,{"$f":" M203 - M229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS203 - AS229","v":0},0,0,0,0,0,3.5527136788005009E-15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$58, \"dd mmm yy\") & \" - depreciation calc diff - MTRN\"","v":"Network capex add - 01 Oct 17 - depreciation calc diff - MTRN"},null,null,null,"GBP m",null,-6.1617377866696188E-15,null,{"$f":" M204 - M230","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-4.163336342344337E-16,0,0,0,0,0,0,0,{"$f":" AS204 - AS230","v":0},0,0,0,0,0,0,-5.7454041524351851E-15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["4. REGULATORY ASSET BASES - RATHLIN - RAB_RT"]
[]
[]
[null,null,"Network capex add - depreciation calc diff - RT"]
[]
[null,null,null,null,{"$f":" Inp_Depreciation!E$461","v":"Network capex add - 01 Apr 93 - depreciation inp - RT"},{"$f":" Inp_Depreciation!F$461","v":0},{"$f":" Inp_Depreciation!G$461","v":0},{"$f":" Inp_Depreciation!H$461","v":0},{"$f":" Inp_Depreciation!I$461","v":"GBP m"},{"$f":" Inp_Depreciation!J$461","v":"[Entitlement Model 28.11.16.xlsx]Rathlin D.'!$B$15"},{"$f":" Inp_Depreciation!K$461","v":0},{"$f":" Inp_Depreciation!L$461","v":0},{"$f":" Inp_Depreciation!M$461","v":0},{"$f":" Inp_Depreciation!N$461","v":0},{"$f":" Inp_Depreciation!O$461","v":0},{"$f":" Inp_Depreciation!P$461","v":0},{"$f":" Inp_Depreciation!Q$461","v":0},{"$f":" Inp_Depreciation!R$461","v":0},{"$f":" Inp_Depreciation!S$461","v":0},{"$f":" Inp_Depreciation!T$461","v":0},{"$f":" Inp_Depreciation!U$461","v":0},{"$f":" Inp_Depreciation!V$461","v":0},{"$f":" Inp_Depreciation!W$461","v":0},{"$f":" Inp_Depreciation!X$461","v":0},{"$f":" Inp_Depreciation!Y$461","v":0},{"$f":" Inp_Depreciation!Z$461","v":0},{"$f":" Inp_Depreciation!AA$461","v":0},{"$f":" Inp_Depreciation!AB$461","v":0},{"$f":" Inp_Depreciation!AC$461","v":0},{"$f":" Inp_Depreciation!AD$461","v":0},{"$f":" Inp_Depreciation!AE$461","v":0},{"$f":" Inp_Depreciation!AF$461","v":0},{"$f":" Inp_Depreciation!AG$461","v":0},{"$f":" Inp_Depreciation!AH$461","v":0},{"$f":" Inp_Depreciation!AI$461","v":0},{"$f":" Inp_Depreciation!AJ$461","v":0},{"$f":" Inp_Depreciation!AK$461","v":0},{"$f":" Inp_Depreciation!AL$461","v":0},{"$f":" Inp_Depreciation!AM$461","v":0},{"$f":" Inp_Depreciation!AN$461","v":0},{"$f":" Inp_Depreciation!AO$461","v":0},{"$f":" Inp_Depreciation!AP$461","v":0},{"$f":" Inp_Depreciation!AQ$461","v":0},{"$f":" Inp_Depreciation!AR$461","v":0},{"$f":" Inp_Depreciation!AS$461","v":0},{"$f":" Inp_Depreciation!AT$461","v":0},{"$f":" Inp_Depreciation!AU$461","v":0},{"$f":" Inp_Depreciation!AV$461","v":0},{"$f":" Inp_Depreciation!AW$461","v":0},{"$f":" Inp_Depreciation!AX$461","v":0},{"$f":" Inp_Depreciation!AY$461","v":0},{"$f":" Inp_Depreciation!AZ$461","v":0},{"$f":" Inp_Depreciation!BA$461","v":0},{"$f":" Inp_Depreciation!BB$461","v":0},{"$f":" Inp_Depreciation!BC$461","v":0},{"$f":" Inp_Depreciation!BD$461","v":0},{"$f":" Inp_Depreciation!BE$461","v":0},{"$f":" Inp_Depreciation!BF$461","v":0},{"$f":" Inp_Depreciation!BG$461","v":0},{"$f":" Inp_Depreciation!BH$461","v":0},{"$f":" Inp_Depreciation!BI$461","v":0},{"$f":" Inp_Depreciation!BJ$461","v":0},{"$f":" Inp_Depreciation!BK$461","v":0},{"$f":" Inp_Depreciation!BL$461","v":0},{"$f":" Inp_Depreciation!BM$461","v":0},{"$f":" Inp_Depreciation!BN$461","v":0},{"$f":" Inp_Depreciation!BO$461","v":0},{"$f":" Inp_Depreciation!BP$461","v":0},{"$f":" Inp_Depreciation!BQ$461","v":0},{"$f":" Inp_Depreciation!BR$461","v":0},{"$f":" Inp_Depreciation!BS$461","v":0},{"$f":" Inp_Depreciation!BT$461","v":0},{"$f":" Inp_Depreciation!BU$461","v":0},{"$f":" Inp_Depreciation!BV$461","v":0},{"$f":" Inp_Depreciation!BW$461","v":0},{"$f":" Inp_Depreciation!BX$461","v":0},{"$f":" Inp_Depreciation!BY$461","v":0},{"$f":" Inp_Depreciation!BZ$461","v":0},{"$f":" Inp_Depreciation!CA$461","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$462","v":"Network capex add - 01 Apr 94 - depreciation inp - RT"},{"$f":" Inp_Depreciation!F$462","v":0},{"$f":" Inp_Depreciation!G$462","v":0},{"$f":" Inp_Depreciation!H$462","v":0},{"$f":" Inp_Depreciation!I$462","v":"GBP m"},{"$f":" Inp_Depreciation!J$462","v":0},{"$f":" Inp_Depreciation!K$462","v":0},{"$f":" Inp_Depreciation!L$462","v":0},{"$f":" Inp_Depreciation!M$462","v":0},{"$f":" Inp_Depreciation!N$462","v":0},{"$f":" Inp_Depreciation!O$462","v":0},{"$f":" Inp_Depreciation!P$462","v":0},{"$f":" Inp_Depreciation!Q$462","v":0},{"$f":" Inp_Depreciation!R$462","v":0},{"$f":" Inp_Depreciation!S$462","v":0},{"$f":" Inp_Depreciation!T$462","v":0},{"$f":" Inp_Depreciation!U$462","v":0},{"$f":" Inp_Depreciation!V$462","v":0},{"$f":" Inp_Depreciation!W$462","v":0},{"$f":" Inp_Depreciation!X$462","v":0},{"$f":" Inp_Depreciation!Y$462","v":0},{"$f":" Inp_Depreciation!Z$462","v":0},{"$f":" Inp_Depreciation!AA$462","v":0},{"$f":" Inp_Depreciation!AB$462","v":0},{"$f":" Inp_Depreciation!AC$462","v":0},{"$f":" Inp_Depreciation!AD$462","v":0},{"$f":" Inp_Depreciation!AE$462","v":0},{"$f":" Inp_Depreciation!AF$462","v":0},{"$f":" Inp_Depreciation!AG$462","v":0},{"$f":" Inp_Depreciation!AH$462","v":0},{"$f":" Inp_Depreciation!AI$462","v":0},{"$f":" Inp_Depreciation!AJ$462","v":0},{"$f":" Inp_Depreciation!AK$462","v":0},{"$f":" Inp_Depreciation!AL$462","v":0},{"$f":" Inp_Depreciation!AM$462","v":0},{"$f":" Inp_Depreciation!AN$462","v":0},{"$f":" Inp_Depreciation!AO$462","v":0},{"$f":" Inp_Depreciation!AP$462","v":0},{"$f":" Inp_Depreciation!AQ$462","v":0},{"$f":" Inp_Depreciation!AR$462","v":0},{"$f":" Inp_Depreciation!AS$462","v":0},{"$f":" Inp_Depreciation!AT$462","v":0},{"$f":" Inp_Depreciation!AU$462","v":0},{"$f":" Inp_Depreciation!AV$462","v":0},{"$f":" Inp_Depreciation!AW$462","v":0},{"$f":" Inp_Depreciation!AX$462","v":0},{"$f":" Inp_Depreciation!AY$462","v":0},{"$f":" Inp_Depreciation!AZ$462","v":0},{"$f":" Inp_Depreciation!BA$462","v":0},{"$f":" Inp_Depreciation!BB$462","v":0},{"$f":" Inp_Depreciation!BC$462","v":0},{"$f":" Inp_Depreciation!BD$462","v":0},{"$f":" Inp_Depreciation!BE$462","v":0},{"$f":" Inp_Depreciation!BF$462","v":0},{"$f":" Inp_Depreciation!BG$462","v":0},{"$f":" Inp_Depreciation!BH$462","v":0},{"$f":" Inp_Depreciation!BI$462","v":0},{"$f":" Inp_Depreciation!BJ$462","v":0},{"$f":" Inp_Depreciation!BK$462","v":0},{"$f":" Inp_Depreciation!BL$462","v":0},{"$f":" Inp_Depreciation!BM$462","v":0},{"$f":" Inp_Depreciation!BN$462","v":0},{"$f":" Inp_Depreciation!BO$462","v":0},{"$f":" Inp_Depreciation!BP$462","v":0},{"$f":" Inp_Depreciation!BQ$462","v":0},{"$f":" Inp_Depreciation!BR$462","v":0},{"$f":" Inp_Depreciation!BS$462","v":0},{"$f":" Inp_Depreciation!BT$462","v":0},{"$f":" Inp_Depreciation!BU$462","v":0},{"$f":" Inp_Depreciation!BV$462","v":0},{"$f":" Inp_Depreciation!BW$462","v":0},{"$f":" Inp_Depreciation!BX$462","v":0},{"$f":" Inp_Depreciation!BY$462","v":0},{"$f":" Inp_Depreciation!BZ$462","v":0},{"$f":" Inp_Depreciation!CA$462","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$463","v":"Network capex add - 01 Apr 95 - depreciation inp - RT"},{"$f":" Inp_Depreciation!F$463","v":0},{"$f":" Inp_Depreciation!G$463","v":0},{"$f":" Inp_Depreciation!H$463","v":0},{"$f":" Inp_Depreciation!I$463","v":"GBP m"},{"$f":" Inp_Depreciation!J$463","v":0},{"$f":" Inp_Depreciation!K$463","v":0},{"$f":" Inp_Depreciation!L$463","v":0},{"$f":" Inp_Depreciation!M$463","v":0},{"$f":" Inp_Depreciation!N$463","v":0},{"$f":" Inp_Depreciation!O$463","v":0},{"$f":" Inp_Depreciation!P$463","v":0},{"$f":" Inp_Depreciation!Q$463","v":0},{"$f":" Inp_Depreciation!R$463","v":0},{"$f":" Inp_Depreciation!S$463","v":0},{"$f":" Inp_Depreciation!T$463","v":0},{"$f":" Inp_Depreciation!U$463","v":0},{"$f":" Inp_Depreciation!V$463","v":0},{"$f":" Inp_Depreciation!W$463","v":0},{"$f":" Inp_Depreciation!X$463","v":0},{"$f":" Inp_Depreciation!Y$463","v":0},{"$f":" Inp_Depreciation!Z$463","v":0},{"$f":" Inp_Depreciation!AA$463","v":0},{"$f":" Inp_Depreciation!AB$463","v":0},{"$f":" Inp_Depreciation!AC$463","v":0},{"$f":" Inp_Depreciation!AD$463","v":0},{"$f":" Inp_Depreciation!AE$463","v":0},{"$f":" Inp_Depreciation!AF$463","v":0},{"$f":" Inp_Depreciation!AG$463","v":0},{"$f":" Inp_Depreciation!AH$463","v":0},{"$f":" Inp_Depreciation!AI$463","v":0},{"$f":" Inp_Depreciation!AJ$463","v":0},{"$f":" Inp_Depreciation!AK$463","v":0},{"$f":" Inp_Depreciation!AL$463","v":0},{"$f":" Inp_Depreciation!AM$463","v":0},{"$f":" Inp_Depreciation!AN$463","v":0},{"$f":" Inp_Depreciation!AO$463","v":0},{"$f":" Inp_Depreciation!AP$463","v":0},{"$f":" Inp_Depreciation!AQ$463","v":0},{"$f":" Inp_Depreciation!AR$463","v":0},{"$f":" Inp_Depreciation!AS$463","v":0},{"$f":" Inp_Depreciation!AT$463","v":0},{"$f":" Inp_Depreciation!AU$463","v":0},{"$f":" Inp_Depreciation!AV$463","v":0},{"$f":" Inp_Depreciation!AW$463","v":0},{"$f":" Inp_Depreciation!AX$463","v":0},{"$f":" Inp_Depreciation!AY$463","v":0},{"$f":" Inp_Depreciation!AZ$463","v":0},{"$f":" Inp_Depreciation!BA$463","v":0},{"$f":" Inp_Depreciation!BB$463","v":0},{"$f":" Inp_Depreciation!BC$463","v":0},{"$f":" Inp_Depreciation!BD$463","v":0},{"$f":" Inp_Depreciation!BE$463","v":0},{"$f":" Inp_Depreciation!BF$463","v":0},{"$f":" Inp_Depreciation!BG$463","v":0},{"$f":" Inp_Depreciation!BH$463","v":0},{"$f":" Inp_Depreciation!BI$463","v":0},{"$f":" Inp_Depreciation!BJ$463","v":0},{"$f":" Inp_Depreciation!BK$463","v":0},{"$f":" Inp_Depreciation!BL$463","v":0},{"$f":" Inp_Depreciation!BM$463","v":0},{"$f":" Inp_Depreciation!BN$463","v":0},{"$f":" Inp_Depreciation!BO$463","v":0},{"$f":" Inp_Depreciation!BP$463","v":0},{"$f":" Inp_Depreciation!BQ$463","v":0},{"$f":" Inp_Depreciation!BR$463","v":0},{"$f":" Inp_Depreciation!BS$463","v":0},{"$f":" Inp_Depreciation!BT$463","v":0},{"$f":" Inp_Depreciation!BU$463","v":0},{"$f":" Inp_Depreciation!BV$463","v":0},{"$f":" Inp_Depreciation!BW$463","v":0},{"$f":" Inp_Depreciation!BX$463","v":0},{"$f":" Inp_Depreciation!BY$463","v":0},{"$f":" Inp_Depreciation!BZ$463","v":0},{"$f":" Inp_Depreciation!CA$463","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$464","v":"Network capex add - 01 Apr 96 - depreciation inp - RT"},{"$f":" Inp_Depreciation!F$464","v":0},{"$f":" Inp_Depreciation!G$464","v":0},{"$f":" Inp_Depreciation!H$464","v":0},{"$f":" Inp_Depreciation!I$464","v":"GBP m"},{"$f":" Inp_Depreciation!J$464","v":0},{"$f":" Inp_Depreciation!K$464","v":0},{"$f":" Inp_Depreciation!L$464","v":0},{"$f":" Inp_Depreciation!M$464","v":0},{"$f":" Inp_Depreciation!N$464","v":0},{"$f":" Inp_Depreciation!O$464","v":0},{"$f":" Inp_Depreciation!P$464","v":0},{"$f":" Inp_Depreciation!Q$464","v":0},{"$f":" Inp_Depreciation!R$464","v":0},{"$f":" Inp_Depreciation!S$464","v":0},{"$f":" Inp_Depreciation!T$464","v":0},{"$f":" Inp_Depreciation!U$464","v":0},{"$f":" Inp_Depreciation!V$464","v":0},{"$f":" Inp_Depreciation!W$464","v":0},{"$f":" Inp_Depreciation!X$464","v":0},{"$f":" Inp_Depreciation!Y$464","v":0},{"$f":" Inp_Depreciation!Z$464","v":0},{"$f":" Inp_Depreciation!AA$464","v":0},{"$f":" Inp_Depreciation!AB$464","v":0},{"$f":" Inp_Depreciation!AC$464","v":0},{"$f":" Inp_Depreciation!AD$464","v":0},{"$f":" Inp_Depreciation!AE$464","v":0},{"$f":" Inp_Depreciation!AF$464","v":0},{"$f":" Inp_Depreciation!AG$464","v":0},{"$f":" Inp_Depreciation!AH$464","v":0},{"$f":" Inp_Depreciation!AI$464","v":0},{"$f":" Inp_Depreciation!AJ$464","v":0},{"$f":" Inp_Depreciation!AK$464","v":0},{"$f":" Inp_Depreciation!AL$464","v":0},{"$f":" Inp_Depreciation!AM$464","v":0},{"$f":" Inp_Depreciation!AN$464","v":0},{"$f":" Inp_Depreciation!AO$464","v":0},{"$f":" Inp_Depreciation!AP$464","v":0},{"$f":" Inp_Depreciation!AQ$464","v":0},{"$f":" Inp_Depreciation!AR$464","v":0},{"$f":" Inp_Depreciation!AS$464","v":0},{"$f":" Inp_Depreciation!AT$464","v":0},{"$f":" Inp_Depreciation!AU$464","v":0},{"$f":" Inp_Depreciation!AV$464","v":0},{"$f":" Inp_Depreciation!AW$464","v":0},{"$f":" Inp_Depreciation!AX$464","v":0},{"$f":" Inp_Depreciation!AY$464","v":0},{"$f":" Inp_Depreciation!AZ$464","v":0},{"$f":" Inp_Depreciation!BA$464","v":0},{"$f":" Inp_Depreciation!BB$464","v":0},{"$f":" Inp_Depreciation!BC$464","v":0},{"$f":" Inp_Depreciation!BD$464","v":0},{"$f":" Inp_Depreciation!BE$464","v":0},{"$f":" Inp_Depreciation!BF$464","v":0},{"$f":" Inp_Depreciation!BG$464","v":0},{"$f":" Inp_Depreciation!BH$464","v":0},{"$f":" Inp_Depreciation!BI$464","v":0},{"$f":" Inp_Depreciation!BJ$464","v":0},{"$f":" Inp_Depreciation!BK$464","v":0},{"$f":" Inp_Depreciation!BL$464","v":0},{"$f":" Inp_Depreciation!BM$464","v":0},{"$f":" Inp_Depreciation!BN$464","v":0},{"$f":" Inp_Depreciation!BO$464","v":0},{"$f":" Inp_Depreciation!BP$464","v":0},{"$f":" Inp_Depreciation!BQ$464","v":0},{"$f":" Inp_Depreciation!BR$464","v":0},{"$f":" Inp_Depreciation!BS$464","v":0},{"$f":" Inp_Depreciation!BT$464","v":0},{"$f":" Inp_Depreciation!BU$464","v":0},{"$f":" Inp_Depreciation!BV$464","v":0},{"$f":" Inp_Depreciation!BW$464","v":0},{"$f":" Inp_Depreciation!BX$464","v":0},{"$f":" Inp_Depreciation!BY$464","v":0},{"$f":" Inp_Depreciation!BZ$464","v":0},{"$f":" Inp_Depreciation!CA$464","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$465","v":"Network capex add - 01 Apr 97 - depreciation inp - RT"},{"$f":" Inp_Depreciation!F$465","v":0},{"$f":" Inp_Depreciation!G$465","v":0},{"$f":" Inp_Depreciation!H$465","v":0},{"$f":" Inp_Depreciation!I$465","v":"GBP m"},{"$f":" Inp_Depreciation!J$465","v":0},{"$f":" Inp_Depreciation!K$465","v":0},{"$f":" Inp_Depreciation!L$465","v":0},{"$f":" Inp_Depreciation!M$465","v":0},{"$f":" Inp_Depreciation!N$465","v":0},{"$f":" Inp_Depreciation!O$465","v":0},{"$f":" Inp_Depreciation!P$465","v":0},{"$f":" Inp_Depreciation!Q$465","v":0},{"$f":" Inp_Depreciation!R$465","v":0},{"$f":" Inp_Depreciation!S$465","v":0},{"$f":" Inp_Depreciation!T$465","v":0},{"$f":" Inp_Depreciation!U$465","v":0},{"$f":" Inp_Depreciation!V$465","v":0},{"$f":" Inp_Depreciation!W$465","v":0},{"$f":" Inp_Depreciation!X$465","v":0},{"$f":" Inp_Depreciation!Y$465","v":0},{"$f":" Inp_Depreciation!Z$465","v":0},{"$f":" Inp_Depreciation!AA$465","v":0},{"$f":" Inp_Depreciation!AB$465","v":0},{"$f":" Inp_Depreciation!AC$465","v":0},{"$f":" Inp_Depreciation!AD$465","v":0},{"$f":" Inp_Depreciation!AE$465","v":0},{"$f":" Inp_Depreciation!AF$465","v":0},{"$f":" Inp_Depreciation!AG$465","v":0},{"$f":" Inp_Depreciation!AH$465","v":0},{"$f":" Inp_Depreciation!AI$465","v":0},{"$f":" Inp_Depreciation!AJ$465","v":0},{"$f":" Inp_Depreciation!AK$465","v":0},{"$f":" Inp_Depreciation!AL$465","v":0},{"$f":" Inp_Depreciation!AM$465","v":0},{"$f":" Inp_Depreciation!AN$465","v":0},{"$f":" Inp_Depreciation!AO$465","v":0},{"$f":" Inp_Depreciation!AP$465","v":0},{"$f":" Inp_Depreciation!AQ$465","v":0},{"$f":" Inp_Depreciation!AR$465","v":0},{"$f":" Inp_Depreciation!AS$465","v":0},{"$f":" Inp_Depreciation!AT$465","v":0},{"$f":" Inp_Depreciation!AU$465","v":0},{"$f":" Inp_Depreciation!AV$465","v":0},{"$f":" Inp_Depreciation!AW$465","v":0},{"$f":" Inp_Depreciation!AX$465","v":0},{"$f":" Inp_Depreciation!AY$465","v":0},{"$f":" Inp_Depreciation!AZ$465","v":0},{"$f":" Inp_Depreciation!BA$465","v":0},{"$f":" Inp_Depreciation!BB$465","v":0},{"$f":" Inp_Depreciation!BC$465","v":0},{"$f":" Inp_Depreciation!BD$465","v":0},{"$f":" Inp_Depreciation!BE$465","v":0},{"$f":" Inp_Depreciation!BF$465","v":0},{"$f":" Inp_Depreciation!BG$465","v":0},{"$f":" Inp_Depreciation!BH$465","v":0},{"$f":" Inp_Depreciation!BI$465","v":0},{"$f":" Inp_Depreciation!BJ$465","v":0},{"$f":" Inp_Depreciation!BK$465","v":0},{"$f":" Inp_Depreciation!BL$465","v":0},{"$f":" Inp_Depreciation!BM$465","v":0},{"$f":" Inp_Depreciation!BN$465","v":0},{"$f":" Inp_Depreciation!BO$465","v":0},{"$f":" Inp_Depreciation!BP$465","v":0},{"$f":" Inp_Depreciation!BQ$465","v":0},{"$f":" Inp_Depreciation!BR$465","v":0},{"$f":" Inp_Depreciation!BS$465","v":0},{"$f":" Inp_Depreciation!BT$465","v":0},{"$f":" Inp_Depreciation!BU$465","v":0},{"$f":" Inp_Depreciation!BV$465","v":0},{"$f":" Inp_Depreciation!BW$465","v":0},{"$f":" Inp_Depreciation!BX$465","v":0},{"$f":" Inp_Depreciation!BY$465","v":0},{"$f":" Inp_Depreciation!BZ$465","v":0},{"$f":" Inp_Depreciation!CA$465","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$466","v":"Network capex add - 01 Apr 98 - depreciation inp - RT"},{"$f":" Inp_Depreciation!F$466","v":0},{"$f":" Inp_Depreciation!G$466","v":0},{"$f":" Inp_Depreciation!H$466","v":0},{"$f":" Inp_Depreciation!I$466","v":"GBP m"},{"$f":" Inp_Depreciation!J$466","v":0},{"$f":" Inp_Depreciation!K$466","v":0},{"$f":" Inp_Depreciation!L$466","v":0},{"$f":" Inp_Depreciation!M$466","v":0},{"$f":" Inp_Depreciation!N$466","v":0},{"$f":" Inp_Depreciation!O$466","v":0},{"$f":" Inp_Depreciation!P$466","v":0},{"$f":" Inp_Depreciation!Q$466","v":0},{"$f":" Inp_Depreciation!R$466","v":0},{"$f":" Inp_Depreciation!S$466","v":0},{"$f":" Inp_Depreciation!T$466","v":0},{"$f":" Inp_Depreciation!U$466","v":0},{"$f":" Inp_Depreciation!V$466","v":0},{"$f":" Inp_Depreciation!W$466","v":0},{"$f":" Inp_Depreciation!X$466","v":0},{"$f":" Inp_Depreciation!Y$466","v":0},{"$f":" Inp_Depreciation!Z$466","v":0},{"$f":" Inp_Depreciation!AA$466","v":0},{"$f":" Inp_Depreciation!AB$466","v":0},{"$f":" Inp_Depreciation!AC$466","v":0},{"$f":" Inp_Depreciation!AD$466","v":0},{"$f":" Inp_Depreciation!AE$466","v":0},{"$f":" Inp_Depreciation!AF$466","v":0},{"$f":" Inp_Depreciation!AG$466","v":0},{"$f":" Inp_Depreciation!AH$466","v":0},{"$f":" Inp_Depreciation!AI$466","v":0},{"$f":" Inp_Depreciation!AJ$466","v":0},{"$f":" Inp_Depreciation!AK$466","v":0},{"$f":" Inp_Depreciation!AL$466","v":0},{"$f":" Inp_Depreciation!AM$466","v":0},{"$f":" Inp_Depreciation!AN$466","v":0},{"$f":" Inp_Depreciation!AO$466","v":0},{"$f":" Inp_Depreciation!AP$466","v":0},{"$f":" Inp_Depreciation!AQ$466","v":0},{"$f":" Inp_Depreciation!AR$466","v":0},{"$f":" Inp_Depreciation!AS$466","v":0},{"$f":" Inp_Depreciation!AT$466","v":0},{"$f":" Inp_Depreciation!AU$466","v":0},{"$f":" Inp_Depreciation!AV$466","v":0},{"$f":" Inp_Depreciation!AW$466","v":0},{"$f":" Inp_Depreciation!AX$466","v":0},{"$f":" Inp_Depreciation!AY$466","v":0},{"$f":" Inp_Depreciation!AZ$466","v":0},{"$f":" Inp_Depreciation!BA$466","v":0},{"$f":" Inp_Depreciation!BB$466","v":0},{"$f":" Inp_Depreciation!BC$466","v":0},{"$f":" Inp_Depreciation!BD$466","v":0},{"$f":" Inp_Depreciation!BE$466","v":0},{"$f":" Inp_Depreciation!BF$466","v":0},{"$f":" Inp_Depreciation!BG$466","v":0},{"$f":" Inp_Depreciation!BH$466","v":0},{"$f":" Inp_Depreciation!BI$466","v":0},{"$f":" Inp_Depreciation!BJ$466","v":0},{"$f":" Inp_Depreciation!BK$466","v":0},{"$f":" Inp_Depreciation!BL$466","v":0},{"$f":" Inp_Depreciation!BM$466","v":0},{"$f":" Inp_Depreciation!BN$466","v":0},{"$f":" Inp_Depreciation!BO$466","v":0},{"$f":" Inp_Depreciation!BP$466","v":0},{"$f":" Inp_Depreciation!BQ$466","v":0},{"$f":" Inp_Depreciation!BR$466","v":0},{"$f":" Inp_Depreciation!BS$466","v":0},{"$f":" Inp_Depreciation!BT$466","v":0},{"$f":" Inp_Depreciation!BU$466","v":0},{"$f":" Inp_Depreciation!BV$466","v":0},{"$f":" Inp_Depreciation!BW$466","v":0},{"$f":" Inp_Depreciation!BX$466","v":0},{"$f":" Inp_Depreciation!BY$466","v":0},{"$f":" Inp_Depreciation!BZ$466","v":0},{"$f":" Inp_Depreciation!CA$466","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$467","v":"Network capex add - 01 Apr 99 - depreciation inp - RT"},{"$f":" Inp_Depreciation!F$467","v":0},{"$f":" Inp_Depreciation!G$467","v":0},{"$f":" Inp_Depreciation!H$467","v":0},{"$f":" Inp_Depreciation!I$467","v":"GBP m"},{"$f":" Inp_Depreciation!J$467","v":0},{"$f":" Inp_Depreciation!K$467","v":0},{"$f":" Inp_Depreciation!L$467","v":0},{"$f":" Inp_Depreciation!M$467","v":0},{"$f":" Inp_Depreciation!N$467","v":0},{"$f":" Inp_Depreciation!O$467","v":0},{"$f":" Inp_Depreciation!P$467","v":0},{"$f":" Inp_Depreciation!Q$467","v":0},{"$f":" Inp_Depreciation!R$467","v":0},{"$f":" Inp_Depreciation!S$467","v":0},{"$f":" Inp_Depreciation!T$467","v":0},{"$f":" Inp_Depreciation!U$467","v":0},{"$f":" Inp_Depreciation!V$467","v":0},{"$f":" Inp_Depreciation!W$467","v":0},{"$f":" Inp_Depreciation!X$467","v":0},{"$f":" Inp_Depreciation!Y$467","v":0},{"$f":" Inp_Depreciation!Z$467","v":0},{"$f":" Inp_Depreciation!AA$467","v":0},{"$f":" Inp_Depreciation!AB$467","v":0},{"$f":" Inp_Depreciation!AC$467","v":0},{"$f":" Inp_Depreciation!AD$467","v":0},{"$f":" Inp_Depreciation!AE$467","v":0},{"$f":" Inp_Depreciation!AF$467","v":0},{"$f":" Inp_Depreciation!AG$467","v":0},{"$f":" Inp_Depreciation!AH$467","v":0},{"$f":" Inp_Depreciation!AI$467","v":0},{"$f":" Inp_Depreciation!AJ$467","v":0},{"$f":" Inp_Depreciation!AK$467","v":0},{"$f":" Inp_Depreciation!AL$467","v":0},{"$f":" Inp_Depreciation!AM$467","v":0},{"$f":" Inp_Depreciation!AN$467","v":0},{"$f":" Inp_Depreciation!AO$467","v":0},{"$f":" Inp_Depreciation!AP$467","v":0},{"$f":" Inp_Depreciation!AQ$467","v":0},{"$f":" Inp_Depreciation!AR$467","v":0},{"$f":" Inp_Depreciation!AS$467","v":0},{"$f":" Inp_Depreciation!AT$467","v":0},{"$f":" Inp_Depreciation!AU$467","v":0},{"$f":" Inp_Depreciation!AV$467","v":0},{"$f":" Inp_Depreciation!AW$467","v":0},{"$f":" Inp_Depreciation!AX$467","v":0},{"$f":" Inp_Depreciation!AY$467","v":0},{"$f":" Inp_Depreciation!AZ$467","v":0},{"$f":" Inp_Depreciation!BA$467","v":0},{"$f":" Inp_Depreciation!BB$467","v":0},{"$f":" Inp_Depreciation!BC$467","v":0},{"$f":" Inp_Depreciation!BD$467","v":0},{"$f":" Inp_Depreciation!BE$467","v":0},{"$f":" Inp_Depreciation!BF$467","v":0},{"$f":" Inp_Depreciation!BG$467","v":0},{"$f":" Inp_Depreciation!BH$467","v":0},{"$f":" Inp_Depreciation!BI$467","v":0},{"$f":" Inp_Depreciation!BJ$467","v":0},{"$f":" Inp_Depreciation!BK$467","v":0},{"$f":" Inp_Depreciation!BL$467","v":0},{"$f":" Inp_Depreciation!BM$467","v":0},{"$f":" Inp_Depreciation!BN$467","v":0},{"$f":" Inp_Depreciation!BO$467","v":0},{"$f":" Inp_Depreciation!BP$467","v":0},{"$f":" Inp_Depreciation!BQ$467","v":0},{"$f":" Inp_Depreciation!BR$467","v":0},{"$f":" Inp_Depreciation!BS$467","v":0},{"$f":" Inp_Depreciation!BT$467","v":0},{"$f":" Inp_Depreciation!BU$467","v":0},{"$f":" Inp_Depreciation!BV$467","v":0},{"$f":" Inp_Depreciation!BW$467","v":0},{"$f":" Inp_Depreciation!BX$467","v":0},{"$f":" Inp_Depreciation!BY$467","v":0},{"$f":" Inp_Depreciation!BZ$467","v":0},{"$f":" Inp_Depreciation!CA$467","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$468","v":"Network capex add - 01 Apr 00 - depreciation inp - RT"},{"$f":" Inp_Depreciation!F$468","v":0},{"$f":" Inp_Depreciation!G$468","v":0},{"$f":" Inp_Depreciation!H$468","v":0},{"$f":" Inp_Depreciation!I$468","v":"GBP m"},{"$f":" Inp_Depreciation!J$468","v":0},{"$f":" Inp_Depreciation!K$468","v":0},{"$f":" Inp_Depreciation!L$468","v":0},{"$f":" Inp_Depreciation!M$468","v":0},{"$f":" Inp_Depreciation!N$468","v":0},{"$f":" Inp_Depreciation!O$468","v":0},{"$f":" Inp_Depreciation!P$468","v":0},{"$f":" Inp_Depreciation!Q$468","v":0},{"$f":" Inp_Depreciation!R$468","v":0},{"$f":" Inp_Depreciation!S$468","v":0},{"$f":" Inp_Depreciation!T$468","v":0},{"$f":" Inp_Depreciation!U$468","v":0},{"$f":" Inp_Depreciation!V$468","v":0},{"$f":" Inp_Depreciation!W$468","v":0},{"$f":" Inp_Depreciation!X$468","v":0},{"$f":" Inp_Depreciation!Y$468","v":0},{"$f":" Inp_Depreciation!Z$468","v":0},{"$f":" Inp_Depreciation!AA$468","v":0},{"$f":" Inp_Depreciation!AB$468","v":0},{"$f":" Inp_Depreciation!AC$468","v":0},{"$f":" Inp_Depreciation!AD$468","v":0},{"$f":" Inp_Depreciation!AE$468","v":0},{"$f":" Inp_Depreciation!AF$468","v":0},{"$f":" Inp_Depreciation!AG$468","v":0},{"$f":" Inp_Depreciation!AH$468","v":0},{"$f":" Inp_Depreciation!AI$468","v":0},{"$f":" Inp_Depreciation!AJ$468","v":0},{"$f":" Inp_Depreciation!AK$468","v":0},{"$f":" Inp_Depreciation!AL$468","v":0},{"$f":" Inp_Depreciation!AM$468","v":0},{"$f":" Inp_Depreciation!AN$468","v":0},{"$f":" Inp_Depreciation!AO$468","v":0},{"$f":" Inp_Depreciation!AP$468","v":0},{"$f":" Inp_Depreciation!AQ$468","v":0},{"$f":" Inp_Depreciation!AR$468","v":0},{"$f":" Inp_Depreciation!AS$468","v":0},{"$f":" Inp_Depreciation!AT$468","v":0},{"$f":" Inp_Depreciation!AU$468","v":0},{"$f":" Inp_Depreciation!AV$468","v":0},{"$f":" Inp_Depreciation!AW$468","v":0},{"$f":" Inp_Depreciation!AX$468","v":0},{"$f":" Inp_Depreciation!AY$468","v":0},{"$f":" Inp_Depreciation!AZ$468","v":0},{"$f":" Inp_Depreciation!BA$468","v":0},{"$f":" Inp_Depreciation!BB$468","v":0},{"$f":" Inp_Depreciation!BC$468","v":0},{"$f":" Inp_Depreciation!BD$468","v":0},{"$f":" Inp_Depreciation!BE$468","v":0},{"$f":" Inp_Depreciation!BF$468","v":0},{"$f":" Inp_Depreciation!BG$468","v":0},{"$f":" Inp_Depreciation!BH$468","v":0},{"$f":" Inp_Depreciation!BI$468","v":0},{"$f":" Inp_Depreciation!BJ$468","v":0},{"$f":" Inp_Depreciation!BK$468","v":0},{"$f":" Inp_Depreciation!BL$468","v":0},{"$f":" Inp_Depreciation!BM$468","v":0},{"$f":" Inp_Depreciation!BN$468","v":0},{"$f":" Inp_Depreciation!BO$468","v":0},{"$f":" Inp_Depreciation!BP$468","v":0},{"$f":" Inp_Depreciation!BQ$468","v":0},{"$f":" Inp_Depreciation!BR$468","v":0},{"$f":" Inp_Depreciation!BS$468","v":0},{"$f":" Inp_Depreciation!BT$468","v":0},{"$f":" Inp_Depreciation!BU$468","v":0},{"$f":" Inp_Depreciation!BV$468","v":0},{"$f":" Inp_Depreciation!BW$468","v":0},{"$f":" Inp_Depreciation!BX$468","v":0},{"$f":" Inp_Depreciation!BY$468","v":0},{"$f":" Inp_Depreciation!BZ$468","v":0},{"$f":" Inp_Depreciation!CA$468","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$469","v":"Network capex add - 01 Apr 01 - depreciation inp - RT"},{"$f":" Inp_Depreciation!F$469","v":0},{"$f":" Inp_Depreciation!G$469","v":0},{"$f":" Inp_Depreciation!H$469","v":0},{"$f":" Inp_Depreciation!I$469","v":"GBP m"},{"$f":" Inp_Depreciation!J$469","v":0},{"$f":" Inp_Depreciation!K$469","v":0},{"$f":" Inp_Depreciation!L$469","v":0},{"$f":" Inp_Depreciation!M$469","v":0},{"$f":" Inp_Depreciation!N$469","v":0},{"$f":" Inp_Depreciation!O$469","v":0},{"$f":" Inp_Depreciation!P$469","v":0},{"$f":" Inp_Depreciation!Q$469","v":0},{"$f":" Inp_Depreciation!R$469","v":0},{"$f":" Inp_Depreciation!S$469","v":0},{"$f":" Inp_Depreciation!T$469","v":0},{"$f":" Inp_Depreciation!U$469","v":0},{"$f":" Inp_Depreciation!V$469","v":0},{"$f":" Inp_Depreciation!W$469","v":0},{"$f":" Inp_Depreciation!X$469","v":0},{"$f":" Inp_Depreciation!Y$469","v":0},{"$f":" Inp_Depreciation!Z$469","v":0},{"$f":" Inp_Depreciation!AA$469","v":0},{"$f":" Inp_Depreciation!AB$469","v":0},{"$f":" Inp_Depreciation!AC$469","v":0},{"$f":" Inp_Depreciation!AD$469","v":0},{"$f":" Inp_Depreciation!AE$469","v":0},{"$f":" Inp_Depreciation!AF$469","v":0},{"$f":" Inp_Depreciation!AG$469","v":0},{"$f":" Inp_Depreciation!AH$469","v":0},{"$f":" Inp_Depreciation!AI$469","v":0},{"$f":" Inp_Depreciation!AJ$469","v":0},{"$f":" Inp_Depreciation!AK$469","v":0},{"$f":" Inp_Depreciation!AL$469","v":0},{"$f":" Inp_Depreciation!AM$469","v":0},{"$f":" Inp_Depreciation!AN$469","v":0},{"$f":" Inp_Depreciation!AO$469","v":0},{"$f":" Inp_Depreciation!AP$469","v":0},{"$f":" Inp_Depreciation!AQ$469","v":0},{"$f":" Inp_Depreciation!AR$469","v":0},{"$f":" Inp_Depreciation!AS$469","v":0},{"$f":" Inp_Depreciation!AT$469","v":0},{"$f":" Inp_Depreciation!AU$469","v":0},{"$f":" Inp_Depreciation!AV$469","v":0},{"$f":" Inp_Depreciation!AW$469","v":0},{"$f":" Inp_Depreciation!AX$469","v":0},{"$f":" Inp_Depreciation!AY$469","v":0},{"$f":" Inp_Depreciation!AZ$469","v":0},{"$f":" Inp_Depreciation!BA$469","v":0},{"$f":" Inp_Depreciation!BB$469","v":0},{"$f":" Inp_Depreciation!BC$469","v":0},{"$f":" Inp_Depreciation!BD$469","v":0},{"$f":" Inp_Depreciation!BE$469","v":0},{"$f":" Inp_Depreciation!BF$469","v":0},{"$f":" Inp_Depreciation!BG$469","v":0},{"$f":" Inp_Depreciation!BH$469","v":0},{"$f":" Inp_Depreciation!BI$469","v":0},{"$f":" Inp_Depreciation!BJ$469","v":0},{"$f":" Inp_Depreciation!BK$469","v":0},{"$f":" Inp_Depreciation!BL$469","v":0},{"$f":" Inp_Depreciation!BM$469","v":0},{"$f":" Inp_Depreciation!BN$469","v":0},{"$f":" Inp_Depreciation!BO$469","v":0},{"$f":" Inp_Depreciation!BP$469","v":0},{"$f":" Inp_Depreciation!BQ$469","v":0},{"$f":" Inp_Depreciation!BR$469","v":0},{"$f":" Inp_Depreciation!BS$469","v":0},{"$f":" Inp_Depreciation!BT$469","v":0},{"$f":" Inp_Depreciation!BU$469","v":0},{"$f":" Inp_Depreciation!BV$469","v":0},{"$f":" Inp_Depreciation!BW$469","v":0},{"$f":" Inp_Depreciation!BX$469","v":0},{"$f":" Inp_Depreciation!BY$469","v":0},{"$f":" Inp_Depreciation!BZ$469","v":0},{"$f":" Inp_Depreciation!CA$469","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$470","v":"Network capex add - 01 Apr 02 - depreciation inp - RT"},{"$f":" Inp_Depreciation!F$470","v":0},{"$f":" Inp_Depreciation!G$470","v":0},{"$f":" Inp_Depreciation!H$470","v":0},{"$f":" Inp_Depreciation!I$470","v":"GBP m"},{"$f":" Inp_Depreciation!J$470","v":0},{"$f":" Inp_Depreciation!K$470","v":0},{"$f":" Inp_Depreciation!L$470","v":0},{"$f":" Inp_Depreciation!M$470","v":0},{"$f":" Inp_Depreciation!N$470","v":0},{"$f":" Inp_Depreciation!O$470","v":0},{"$f":" Inp_Depreciation!P$470","v":0},{"$f":" Inp_Depreciation!Q$470","v":0},{"$f":" Inp_Depreciation!R$470","v":0},{"$f":" Inp_Depreciation!S$470","v":0},{"$f":" Inp_Depreciation!T$470","v":0},{"$f":" Inp_Depreciation!U$470","v":0},{"$f":" Inp_Depreciation!V$470","v":0},{"$f":" Inp_Depreciation!W$470","v":0},{"$f":" Inp_Depreciation!X$470","v":0},{"$f":" Inp_Depreciation!Y$470","v":0},{"$f":" Inp_Depreciation!Z$470","v":0},{"$f":" Inp_Depreciation!AA$470","v":0},{"$f":" Inp_Depreciation!AB$470","v":0},{"$f":" Inp_Depreciation!AC$470","v":0},{"$f":" Inp_Depreciation!AD$470","v":0},{"$f":" Inp_Depreciation!AE$470","v":0},{"$f":" Inp_Depreciation!AF$470","v":0},{"$f":" Inp_Depreciation!AG$470","v":0},{"$f":" Inp_Depreciation!AH$470","v":0},{"$f":" Inp_Depreciation!AI$470","v":0},{"$f":" Inp_Depreciation!AJ$470","v":0},{"$f":" Inp_Depreciation!AK$470","v":0},{"$f":" Inp_Depreciation!AL$470","v":0},{"$f":" Inp_Depreciation!AM$470","v":0},{"$f":" Inp_Depreciation!AN$470","v":0},{"$f":" Inp_Depreciation!AO$470","v":0},{"$f":" Inp_Depreciation!AP$470","v":0},{"$f":" Inp_Depreciation!AQ$470","v":0},{"$f":" Inp_Depreciation!AR$470","v":0},{"$f":" Inp_Depreciation!AS$470","v":0},{"$f":" Inp_Depreciation!AT$470","v":0},{"$f":" Inp_Depreciation!AU$470","v":0},{"$f":" Inp_Depreciation!AV$470","v":0},{"$f":" Inp_Depreciation!AW$470","v":0},{"$f":" Inp_Depreciation!AX$470","v":0},{"$f":" Inp_Depreciation!AY$470","v":0},{"$f":" Inp_Depreciation!AZ$470","v":0},{"$f":" Inp_Depreciation!BA$470","v":0},{"$f":" Inp_Depreciation!BB$470","v":0},{"$f":" Inp_Depreciation!BC$470","v":0},{"$f":" Inp_Depreciation!BD$470","v":0},{"$f":" Inp_Depreciation!BE$470","v":0},{"$f":" Inp_Depreciation!BF$470","v":0},{"$f":" Inp_Depreciation!BG$470","v":0},{"$f":" Inp_Depreciation!BH$470","v":0},{"$f":" Inp_Depreciation!BI$470","v":0},{"$f":" Inp_Depreciation!BJ$470","v":0},{"$f":" Inp_Depreciation!BK$470","v":0},{"$f":" Inp_Depreciation!BL$470","v":0},{"$f":" Inp_Depreciation!BM$470","v":0},{"$f":" Inp_Depreciation!BN$470","v":0},{"$f":" Inp_Depreciation!BO$470","v":0},{"$f":" Inp_Depreciation!BP$470","v":0},{"$f":" Inp_Depreciation!BQ$470","v":0},{"$f":" Inp_Depreciation!BR$470","v":0},{"$f":" Inp_Depreciation!BS$470","v":0},{"$f":" Inp_Depreciation!BT$470","v":0},{"$f":" Inp_Depreciation!BU$470","v":0},{"$f":" Inp_Depreciation!BV$470","v":0},{"$f":" Inp_Depreciation!BW$470","v":0},{"$f":" Inp_Depreciation!BX$470","v":0},{"$f":" Inp_Depreciation!BY$470","v":0},{"$f":" Inp_Depreciation!BZ$470","v":0},{"$f":" Inp_Depreciation!CA$470","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$471","v":"Network capex add - 01 Apr 03 - depreciation inp - RT"},{"$f":" Inp_Depreciation!F$471","v":0},{"$f":" Inp_Depreciation!G$471","v":0},{"$f":" Inp_Depreciation!H$471","v":0},{"$f":" Inp_Depreciation!I$471","v":"GBP m"},{"$f":" Inp_Depreciation!J$471","v":0},{"$f":" Inp_Depreciation!K$471","v":0},{"$f":" Inp_Depreciation!L$471","v":0},{"$f":" Inp_Depreciation!M$471","v":0},{"$f":" Inp_Depreciation!N$471","v":0},{"$f":" Inp_Depreciation!O$471","v":0},{"$f":" Inp_Depreciation!P$471","v":0},{"$f":" Inp_Depreciation!Q$471","v":0},{"$f":" Inp_Depreciation!R$471","v":0},{"$f":" Inp_Depreciation!S$471","v":0},{"$f":" Inp_Depreciation!T$471","v":0},{"$f":" Inp_Depreciation!U$471","v":0},{"$f":" Inp_Depreciation!V$471","v":0},{"$f":" Inp_Depreciation!W$471","v":0},{"$f":" Inp_Depreciation!X$471","v":0},{"$f":" Inp_Depreciation!Y$471","v":0},{"$f":" Inp_Depreciation!Z$471","v":0},{"$f":" Inp_Depreciation!AA$471","v":0},{"$f":" Inp_Depreciation!AB$471","v":0},{"$f":" Inp_Depreciation!AC$471","v":0},{"$f":" Inp_Depreciation!AD$471","v":0},{"$f":" Inp_Depreciation!AE$471","v":0},{"$f":" Inp_Depreciation!AF$471","v":0},{"$f":" Inp_Depreciation!AG$471","v":0},{"$f":" Inp_Depreciation!AH$471","v":0},{"$f":" Inp_Depreciation!AI$471","v":0},{"$f":" Inp_Depreciation!AJ$471","v":0},{"$f":" Inp_Depreciation!AK$471","v":0},{"$f":" Inp_Depreciation!AL$471","v":0},{"$f":" Inp_Depreciation!AM$471","v":0},{"$f":" Inp_Depreciation!AN$471","v":0},{"$f":" Inp_Depreciation!AO$471","v":0},{"$f":" Inp_Depreciation!AP$471","v":0},{"$f":" Inp_Depreciation!AQ$471","v":0},{"$f":" Inp_Depreciation!AR$471","v":0},{"$f":" Inp_Depreciation!AS$471","v":0},{"$f":" Inp_Depreciation!AT$471","v":0},{"$f":" Inp_Depreciation!AU$471","v":0},{"$f":" Inp_Depreciation!AV$471","v":0},{"$f":" Inp_Depreciation!AW$471","v":0},{"$f":" Inp_Depreciation!AX$471","v":0},{"$f":" Inp_Depreciation!AY$471","v":0},{"$f":" Inp_Depreciation!AZ$471","v":0},{"$f":" Inp_Depreciation!BA$471","v":0},{"$f":" Inp_Depreciation!BB$471","v":0},{"$f":" Inp_Depreciation!BC$471","v":0},{"$f":" Inp_Depreciation!BD$471","v":0},{"$f":" Inp_Depreciation!BE$471","v":0},{"$f":" Inp_Depreciation!BF$471","v":0},{"$f":" Inp_Depreciation!BG$471","v":0},{"$f":" Inp_Depreciation!BH$471","v":0},{"$f":" Inp_Depreciation!BI$471","v":0},{"$f":" Inp_Depreciation!BJ$471","v":0},{"$f":" Inp_Depreciation!BK$471","v":0},{"$f":" Inp_Depreciation!BL$471","v":0},{"$f":" Inp_Depreciation!BM$471","v":0},{"$f":" Inp_Depreciation!BN$471","v":0},{"$f":" Inp_Depreciation!BO$471","v":0},{"$f":" Inp_Depreciation!BP$471","v":0},{"$f":" Inp_Depreciation!BQ$471","v":0},{"$f":" Inp_Depreciation!BR$471","v":0},{"$f":" Inp_Depreciation!BS$471","v":0},{"$f":" Inp_Depreciation!BT$471","v":0},{"$f":" Inp_Depreciation!BU$471","v":0},{"$f":" Inp_Depreciation!BV$471","v":0},{"$f":" Inp_Depreciation!BW$471","v":0},{"$f":" Inp_Depreciation!BX$471","v":0},{"$f":" Inp_Depreciation!BY$471","v":0},{"$f":" Inp_Depreciation!BZ$471","v":0},{"$f":" Inp_Depreciation!CA$471","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$472","v":"Network capex add - 01 Apr 04 - depreciation inp - RT"},{"$f":" Inp_Depreciation!F$472","v":0},{"$f":" Inp_Depreciation!G$472","v":0},{"$f":" Inp_Depreciation!H$472","v":0},{"$f":" Inp_Depreciation!I$472","v":"GBP m"},{"$f":" Inp_Depreciation!J$472","v":0},{"$f":" Inp_Depreciation!K$472","v":0},{"$f":" Inp_Depreciation!L$472","v":0},{"$f":" Inp_Depreciation!M$472","v":0},{"$f":" Inp_Depreciation!N$472","v":0},{"$f":" Inp_Depreciation!O$472","v":0},{"$f":" Inp_Depreciation!P$472","v":0},{"$f":" Inp_Depreciation!Q$472","v":0},{"$f":" Inp_Depreciation!R$472","v":0},{"$f":" Inp_Depreciation!S$472","v":0},{"$f":" Inp_Depreciation!T$472","v":0},{"$f":" Inp_Depreciation!U$472","v":0},{"$f":" Inp_Depreciation!V$472","v":0},{"$f":" Inp_Depreciation!W$472","v":0},{"$f":" Inp_Depreciation!X$472","v":0},{"$f":" Inp_Depreciation!Y$472","v":0},{"$f":" Inp_Depreciation!Z$472","v":0},{"$f":" Inp_Depreciation!AA$472","v":0},{"$f":" Inp_Depreciation!AB$472","v":0},{"$f":" Inp_Depreciation!AC$472","v":0},{"$f":" Inp_Depreciation!AD$472","v":0},{"$f":" Inp_Depreciation!AE$472","v":0},{"$f":" Inp_Depreciation!AF$472","v":0},{"$f":" Inp_Depreciation!AG$472","v":0},{"$f":" Inp_Depreciation!AH$472","v":0},{"$f":" Inp_Depreciation!AI$472","v":0},{"$f":" Inp_Depreciation!AJ$472","v":0},{"$f":" Inp_Depreciation!AK$472","v":0},{"$f":" Inp_Depreciation!AL$472","v":0},{"$f":" Inp_Depreciation!AM$472","v":0},{"$f":" Inp_Depreciation!AN$472","v":0},{"$f":" Inp_Depreciation!AO$472","v":0},{"$f":" Inp_Depreciation!AP$472","v":0},{"$f":" Inp_Depreciation!AQ$472","v":0},{"$f":" Inp_Depreciation!AR$472","v":0},{"$f":" Inp_Depreciation!AS$472","v":0},{"$f":" Inp_Depreciation!AT$472","v":0},{"$f":" Inp_Depreciation!AU$472","v":0},{"$f":" Inp_Depreciation!AV$472","v":0},{"$f":" Inp_Depreciation!AW$472","v":0},{"$f":" Inp_Depreciation!AX$472","v":0},{"$f":" Inp_Depreciation!AY$472","v":0},{"$f":" Inp_Depreciation!AZ$472","v":0},{"$f":" Inp_Depreciation!BA$472","v":0},{"$f":" Inp_Depreciation!BB$472","v":0},{"$f":" Inp_Depreciation!BC$472","v":0},{"$f":" Inp_Depreciation!BD$472","v":0},{"$f":" Inp_Depreciation!BE$472","v":0},{"$f":" Inp_Depreciation!BF$472","v":0},{"$f":" Inp_Depreciation!BG$472","v":0},{"$f":" Inp_Depreciation!BH$472","v":0},{"$f":" Inp_Depreciation!BI$472","v":0},{"$f":" Inp_Depreciation!BJ$472","v":0},{"$f":" Inp_Depreciation!BK$472","v":0},{"$f":" Inp_Depreciation!BL$472","v":0},{"$f":" Inp_Depreciation!BM$472","v":0},{"$f":" Inp_Depreciation!BN$472","v":0},{"$f":" Inp_Depreciation!BO$472","v":0},{"$f":" Inp_Depreciation!BP$472","v":0},{"$f":" Inp_Depreciation!BQ$472","v":0},{"$f":" Inp_Depreciation!BR$472","v":0},{"$f":" Inp_Depreciation!BS$472","v":0},{"$f":" Inp_Depreciation!BT$472","v":0},{"$f":" Inp_Depreciation!BU$472","v":0},{"$f":" Inp_Depreciation!BV$472","v":0},{"$f":" Inp_Depreciation!BW$472","v":0},{"$f":" Inp_Depreciation!BX$472","v":0},{"$f":" Inp_Depreciation!BY$472","v":0},{"$f":" Inp_Depreciation!BZ$472","v":0},{"$f":" Inp_Depreciation!CA$472","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$473","v":"Network capex add - 01 Apr 05 - depreciation inp - RT"},{"$f":" Inp_Depreciation!F$473","v":0},{"$f":" Inp_Depreciation!G$473","v":0},{"$f":" Inp_Depreciation!H$473","v":0},{"$f":" Inp_Depreciation!I$473","v":"GBP m"},{"$f":" Inp_Depreciation!J$473","v":0},{"$f":" Inp_Depreciation!K$473","v":0},{"$f":" Inp_Depreciation!L$473","v":0},{"$f":" Inp_Depreciation!M$473","v":0},{"$f":" Inp_Depreciation!N$473","v":0},{"$f":" Inp_Depreciation!O$473","v":0},{"$f":" Inp_Depreciation!P$473","v":0},{"$f":" Inp_Depreciation!Q$473","v":0},{"$f":" Inp_Depreciation!R$473","v":0},{"$f":" Inp_Depreciation!S$473","v":0},{"$f":" Inp_Depreciation!T$473","v":0},{"$f":" Inp_Depreciation!U$473","v":0},{"$f":" Inp_Depreciation!V$473","v":0},{"$f":" Inp_Depreciation!W$473","v":0},{"$f":" Inp_Depreciation!X$473","v":0},{"$f":" Inp_Depreciation!Y$473","v":0},{"$f":" Inp_Depreciation!Z$473","v":0},{"$f":" Inp_Depreciation!AA$473","v":0},{"$f":" Inp_Depreciation!AB$473","v":0},{"$f":" Inp_Depreciation!AC$473","v":0},{"$f":" Inp_Depreciation!AD$473","v":0},{"$f":" Inp_Depreciation!AE$473","v":0},{"$f":" Inp_Depreciation!AF$473","v":0},{"$f":" Inp_Depreciation!AG$473","v":0},{"$f":" Inp_Depreciation!AH$473","v":0},{"$f":" Inp_Depreciation!AI$473","v":0},{"$f":" Inp_Depreciation!AJ$473","v":0},{"$f":" Inp_Depreciation!AK$473","v":0},{"$f":" Inp_Depreciation!AL$473","v":0},{"$f":" Inp_Depreciation!AM$473","v":0},{"$f":" Inp_Depreciation!AN$473","v":0},{"$f":" Inp_Depreciation!AO$473","v":0},{"$f":" Inp_Depreciation!AP$473","v":0},{"$f":" Inp_Depreciation!AQ$473","v":0},{"$f":" Inp_Depreciation!AR$473","v":0},{"$f":" Inp_Depreciation!AS$473","v":0},{"$f":" Inp_Depreciation!AT$473","v":0},{"$f":" Inp_Depreciation!AU$473","v":0},{"$f":" Inp_Depreciation!AV$473","v":0},{"$f":" Inp_Depreciation!AW$473","v":0},{"$f":" Inp_Depreciation!AX$473","v":0},{"$f":" Inp_Depreciation!AY$473","v":0},{"$f":" Inp_Depreciation!AZ$473","v":0},{"$f":" Inp_Depreciation!BA$473","v":0},{"$f":" Inp_Depreciation!BB$473","v":0},{"$f":" Inp_Depreciation!BC$473","v":0},{"$f":" Inp_Depreciation!BD$473","v":0},{"$f":" Inp_Depreciation!BE$473","v":0},{"$f":" Inp_Depreciation!BF$473","v":0},{"$f":" Inp_Depreciation!BG$473","v":0},{"$f":" Inp_Depreciation!BH$473","v":0},{"$f":" Inp_Depreciation!BI$473","v":0},{"$f":" Inp_Depreciation!BJ$473","v":0},{"$f":" Inp_Depreciation!BK$473","v":0},{"$f":" Inp_Depreciation!BL$473","v":0},{"$f":" Inp_Depreciation!BM$473","v":0},{"$f":" Inp_Depreciation!BN$473","v":0},{"$f":" Inp_Depreciation!BO$473","v":0},{"$f":" Inp_Depreciation!BP$473","v":0},{"$f":" Inp_Depreciation!BQ$473","v":0},{"$f":" Inp_Depreciation!BR$473","v":0},{"$f":" Inp_Depreciation!BS$473","v":0},{"$f":" Inp_Depreciation!BT$473","v":0},{"$f":" Inp_Depreciation!BU$473","v":0},{"$f":" Inp_Depreciation!BV$473","v":0},{"$f":" Inp_Depreciation!BW$473","v":0},{"$f":" Inp_Depreciation!BX$473","v":0},{"$f":" Inp_Depreciation!BY$473","v":0},{"$f":" Inp_Depreciation!BZ$473","v":0},{"$f":" Inp_Depreciation!CA$473","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$474","v":"Network capex add - 01 Apr 06 - depreciation inp - RT"},{"$f":" Inp_Depreciation!F$474","v":0},{"$f":" Inp_Depreciation!G$474","v":0},{"$f":" Inp_Depreciation!H$474","v":0},{"$f":" Inp_Depreciation!I$474","v":"GBP m"},{"$f":" Inp_Depreciation!J$474","v":0},{"$f":" Inp_Depreciation!K$474","v":0},{"$f":" Inp_Depreciation!L$474","v":0},{"$f":" Inp_Depreciation!M$474","v":0},{"$f":" Inp_Depreciation!N$474","v":0},{"$f":" Inp_Depreciation!O$474","v":0},{"$f":" Inp_Depreciation!P$474","v":0},{"$f":" Inp_Depreciation!Q$474","v":0},{"$f":" Inp_Depreciation!R$474","v":0},{"$f":" Inp_Depreciation!S$474","v":0},{"$f":" Inp_Depreciation!T$474","v":0},{"$f":" Inp_Depreciation!U$474","v":0},{"$f":" Inp_Depreciation!V$474","v":0},{"$f":" Inp_Depreciation!W$474","v":0},{"$f":" Inp_Depreciation!X$474","v":0},{"$f":" Inp_Depreciation!Y$474","v":0},{"$f":" Inp_Depreciation!Z$474","v":0},{"$f":" Inp_Depreciation!AA$474","v":0},{"$f":" Inp_Depreciation!AB$474","v":0},{"$f":" Inp_Depreciation!AC$474","v":0},{"$f":" Inp_Depreciation!AD$474","v":0},{"$f":" Inp_Depreciation!AE$474","v":0},{"$f":" Inp_Depreciation!AF$474","v":0},{"$f":" Inp_Depreciation!AG$474","v":0},{"$f":" Inp_Depreciation!AH$474","v":0},{"$f":" Inp_Depreciation!AI$474","v":0},{"$f":" Inp_Depreciation!AJ$474","v":0},{"$f":" Inp_Depreciation!AK$474","v":0},{"$f":" Inp_Depreciation!AL$474","v":0},{"$f":" Inp_Depreciation!AM$474","v":0},{"$f":" Inp_Depreciation!AN$474","v":0},{"$f":" Inp_Depreciation!AO$474","v":0},{"$f":" Inp_Depreciation!AP$474","v":0},{"$f":" Inp_Depreciation!AQ$474","v":0},{"$f":" Inp_Depreciation!AR$474","v":0},{"$f":" Inp_Depreciation!AS$474","v":0},{"$f":" Inp_Depreciation!AT$474","v":0},{"$f":" Inp_Depreciation!AU$474","v":0},{"$f":" Inp_Depreciation!AV$474","v":0},{"$f":" Inp_Depreciation!AW$474","v":0},{"$f":" Inp_Depreciation!AX$474","v":0},{"$f":" Inp_Depreciation!AY$474","v":0},{"$f":" Inp_Depreciation!AZ$474","v":0},{"$f":" Inp_Depreciation!BA$474","v":0},{"$f":" Inp_Depreciation!BB$474","v":0},{"$f":" Inp_Depreciation!BC$474","v":0},{"$f":" Inp_Depreciation!BD$474","v":0},{"$f":" Inp_Depreciation!BE$474","v":0},{"$f":" Inp_Depreciation!BF$474","v":0},{"$f":" Inp_Depreciation!BG$474","v":0},{"$f":" Inp_Depreciation!BH$474","v":0},{"$f":" Inp_Depreciation!BI$474","v":0},{"$f":" Inp_Depreciation!BJ$474","v":0},{"$f":" Inp_Depreciation!BK$474","v":0},{"$f":" Inp_Depreciation!BL$474","v":0},{"$f":" Inp_Depreciation!BM$474","v":0},{"$f":" Inp_Depreciation!BN$474","v":0},{"$f":" Inp_Depreciation!BO$474","v":0},{"$f":" Inp_Depreciation!BP$474","v":0},{"$f":" Inp_Depreciation!BQ$474","v":0},{"$f":" Inp_Depreciation!BR$474","v":0},{"$f":" Inp_Depreciation!BS$474","v":0},{"$f":" Inp_Depreciation!BT$474","v":0},{"$f":" Inp_Depreciation!BU$474","v":0},{"$f":" Inp_Depreciation!BV$474","v":0},{"$f":" Inp_Depreciation!BW$474","v":0},{"$f":" Inp_Depreciation!BX$474","v":0},{"$f":" Inp_Depreciation!BY$474","v":0},{"$f":" Inp_Depreciation!BZ$474","v":0},{"$f":" Inp_Depreciation!CA$474","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$475","v":"Network capex add - 01 Apr 07 - depreciation inp - RT"},{"$f":" Inp_Depreciation!F$475","v":0},{"$f":" Inp_Depreciation!G$475","v":0},{"$f":" Inp_Depreciation!H$475","v":0},{"$f":" Inp_Depreciation!I$475","v":"GBP m"},{"$f":" Inp_Depreciation!J$475","v":0},{"$f":" Inp_Depreciation!K$475","v":5.4192906626555057},{"$f":" Inp_Depreciation!L$475","v":0},{"$f":" Inp_Depreciation!M$475","v":0},{"$f":" Inp_Depreciation!N$475","v":0},{"$f":" Inp_Depreciation!O$475","v":0},{"$f":" Inp_Depreciation!P$475","v":0},{"$f":" Inp_Depreciation!Q$475","v":0},{"$f":" Inp_Depreciation!R$475","v":0},{"$f":" Inp_Depreciation!S$475","v":0},{"$f":" Inp_Depreciation!T$475","v":0},{"$f":" Inp_Depreciation!U$475","v":0},{"$f":" Inp_Depreciation!V$475","v":0},{"$f":" Inp_Depreciation!W$475","v":0},{"$f":" Inp_Depreciation!X$475","v":0},{"$f":" Inp_Depreciation!Y$475","v":0},{"$f":" Inp_Depreciation!Z$475","v":0},{"$f":" Inp_Depreciation!AA$475","v":0.1625787198796651},{"$f":" Inp_Depreciation!AB$475","v":0.1625787198796651},{"$f":" Inp_Depreciation!AC$475","v":0.1625787198796651},{"$f":" Inp_Depreciation!AD$475","v":0.1625787198796651},{"$f":" Inp_Depreciation!AE$475","v":0.1625787198796651},{"$f":" Inp_Depreciation!AF$475","v":0.1625787198796651},{"$f":" Inp_Depreciation!AG$475","v":0.1625787198796651},{"$f":" Inp_Depreciation!AH$475","v":0.1625787198796651},{"$f":" Inp_Depreciation!AI$475","v":0.1625787198796651},{"$f":" Inp_Depreciation!AJ$475","v":0.1625787198796651},{"$f":" Inp_Depreciation!AK$475","v":0.1625787198796651},{"$f":" Inp_Depreciation!AL$475","v":0.1625787198796651},{"$f":" Inp_Depreciation!AM$475","v":0.1625787198796651},{"$f":" Inp_Depreciation!AN$475","v":0.1625787198796651},{"$f":" Inp_Depreciation!AO$475","v":0.1625787198796651},{"$f":" Inp_Depreciation!AP$475","v":0.1625787198796651},{"$f":" Inp_Depreciation!AQ$475","v":0.1625787198796651},{"$f":" Inp_Depreciation!AR$475","v":0.1625787198796651},{"$f":" Inp_Depreciation!AS$475","v":0.1625787198796651},{"$f":" Inp_Depreciation!AT$475","v":0.1625787198796651},{"$f":" Inp_Depreciation!AU$475","v":0.10838581325311029},{"$f":" Inp_Depreciation!AV$475","v":0.10838581325311029},{"$f":" Inp_Depreciation!AW$475","v":0.10838581325311029},{"$f":" Inp_Depreciation!AX$475","v":0.10838581325311029},{"$f":" Inp_Depreciation!AY$475","v":0.10838581325311029},{"$f":" Inp_Depreciation!AZ$475","v":0.10838581325311029},{"$f":" Inp_Depreciation!BA$475","v":0.10838581325311029},{"$f":" Inp_Depreciation!BB$475","v":0.10838581325311029},{"$f":" Inp_Depreciation!BC$475","v":0.10838581325311029},{"$f":" Inp_Depreciation!BD$475","v":0.10838581325311029},{"$f":" Inp_Depreciation!BE$475","v":0.10838581325311029},{"$f":" Inp_Depreciation!BF$475","v":0.10838581325311029},{"$f":" Inp_Depreciation!BG$475","v":0.10838581325311029},{"$f":" Inp_Depreciation!BH$475","v":0.10838581325311029},{"$f":" Inp_Depreciation!BI$475","v":0.10838581325311029},{"$f":" Inp_Depreciation!BJ$475","v":0.10838581325311029},{"$f":" Inp_Depreciation!BK$475","v":0.10838581325311029},{"$f":" Inp_Depreciation!BL$475","v":0.10838581325311029},{"$f":" Inp_Depreciation!BM$475","v":0.10838581325311029},{"$f":" Inp_Depreciation!BN$475","v":0.10838581325310716},{"$f":" Inp_Depreciation!BO$475","v":0},{"$f":" Inp_Depreciation!BP$475","v":0},{"$f":" Inp_Depreciation!BQ$475","v":0},{"$f":" Inp_Depreciation!BR$475","v":0},{"$f":" Inp_Depreciation!BS$475","v":0},{"$f":" Inp_Depreciation!BT$475","v":0},{"$f":" Inp_Depreciation!BU$475","v":0},{"$f":" Inp_Depreciation!BV$475","v":0},{"$f":" Inp_Depreciation!BW$475","v":0},{"$f":" Inp_Depreciation!BX$475","v":0},{"$f":" Inp_Depreciation!BY$475","v":0},{"$f":" Inp_Depreciation!BZ$475","v":0},{"$f":" Inp_Depreciation!CA$475","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$476","v":"Network capex add - 01 Apr 08 - depreciation inp - RT"},{"$f":" Inp_Depreciation!F$476","v":0},{"$f":" Inp_Depreciation!G$476","v":0},{"$f":" Inp_Depreciation!H$476","v":0},{"$f":" Inp_Depreciation!I$476","v":"GBP m"},{"$f":" Inp_Depreciation!J$476","v":0},{"$f":" Inp_Depreciation!K$476","v":7.1339851860358336E-2},{"$f":" Inp_Depreciation!L$476","v":0},{"$f":" Inp_Depreciation!M$476","v":0},{"$f":" Inp_Depreciation!N$476","v":0},{"$f":" Inp_Depreciation!O$476","v":0},{"$f":" Inp_Depreciation!P$476","v":0},{"$f":" Inp_Depreciation!Q$476","v":0},{"$f":" Inp_Depreciation!R$476","v":0},{"$f":" Inp_Depreciation!S$476","v":0},{"$f":" Inp_Depreciation!T$476","v":0},{"$f":" Inp_Depreciation!U$476","v":0},{"$f":" Inp_Depreciation!V$476","v":0},{"$f":" Inp_Depreciation!W$476","v":0},{"$f":" Inp_Depreciation!X$476","v":0},{"$f":" Inp_Depreciation!Y$476","v":0},{"$f":" Inp_Depreciation!Z$476","v":0},{"$f":" Inp_Depreciation!AA$476","v":0},{"$f":" Inp_Depreciation!AB$476","v":2.1401955558107521E-3},{"$f":" Inp_Depreciation!AC$476","v":2.1401955558107521E-3},{"$f":" Inp_Depreciation!AD$476","v":2.1401955558107521E-3},{"$f":" Inp_Depreciation!AE$476","v":2.1401955558107521E-3},{"$f":" Inp_Depreciation!AF$476","v":2.1401955558107521E-3},{"$f":" Inp_Depreciation!AG$476","v":2.1401955558107521E-3},{"$f":" Inp_Depreciation!AH$476","v":2.1401955558107521E-3},{"$f":" Inp_Depreciation!AI$476","v":2.1401955558107521E-3},{"$f":" Inp_Depreciation!AJ$476","v":2.1401955558107521E-3},{"$f":" Inp_Depreciation!AK$476","v":2.1401955558107521E-3},{"$f":" Inp_Depreciation!AL$476","v":2.1401955558107521E-3},{"$f":" Inp_Depreciation!AM$476","v":2.1401955558107521E-3},{"$f":" Inp_Depreciation!AN$476","v":2.1401955558107521E-3},{"$f":" Inp_Depreciation!AO$476","v":2.1401955558107521E-3},{"$f":" Inp_Depreciation!AP$476","v":2.1401955558107521E-3},{"$f":" Inp_Depreciation!AQ$476","v":2.1401955558107521E-3},{"$f":" Inp_Depreciation!AR$476","v":2.1401955558107521E-3},{"$f":" Inp_Depreciation!AS$476","v":2.1401955558107521E-3},{"$f":" Inp_Depreciation!AT$476","v":2.1401955558107521E-3},{"$f":" Inp_Depreciation!AU$476","v":2.1401955558107521E-3},{"$f":" Inp_Depreciation!AV$476","v":1.4267970372071643E-3},{"$f":" Inp_Depreciation!AW$476","v":1.4267970372071643E-3},{"$f":" Inp_Depreciation!AX$476","v":1.4267970372071643E-3},{"$f":" Inp_Depreciation!AY$476","v":1.4267970372071643E-3},{"$f":" Inp_Depreciation!AZ$476","v":1.4267970372071643E-3},{"$f":" Inp_Depreciation!BA$476","v":1.4267970372071643E-3},{"$f":" Inp_Depreciation!BB$476","v":1.4267970372071643E-3},{"$f":" Inp_Depreciation!BC$476","v":1.4267970372071643E-3},{"$f":" Inp_Depreciation!BD$476","v":1.4267970372071643E-3},{"$f":" Inp_Depreciation!BE$476","v":1.4267970372071643E-3},{"$f":" Inp_Depreciation!BF$476","v":1.4267970372071643E-3},{"$f":" Inp_Depreciation!BG$476","v":1.4267970372071643E-3},{"$f":" Inp_Depreciation!BH$476","v":1.4267970372071643E-3},{"$f":" Inp_Depreciation!BI$476","v":1.4267970372071643E-3},{"$f":" Inp_Depreciation!BJ$476","v":1.4267970372071643E-3},{"$f":" Inp_Depreciation!BK$476","v":1.4267970372071643E-3},{"$f":" Inp_Depreciation!BL$476","v":1.4267970372071643E-3},{"$f":" Inp_Depreciation!BM$476","v":1.4267970372071643E-3},{"$f":" Inp_Depreciation!BN$476","v":1.4267970372071643E-3},{"$f":" Inp_Depreciation!BO$476","v":1.4267970372071643E-3},{"$f":" Inp_Depreciation!BP$476","v":6.669048029866389E-17},{"$f":" Inp_Depreciation!BQ$476","v":0},{"$f":" Inp_Depreciation!BR$476","v":0},{"$f":" Inp_Depreciation!BS$476","v":0},{"$f":" Inp_Depreciation!BT$476","v":0},{"$f":" Inp_Depreciation!BU$476","v":0},{"$f":" Inp_Depreciation!BV$476","v":0},{"$f":" Inp_Depreciation!BW$476","v":0},{"$f":" Inp_Depreciation!BX$476","v":0},{"$f":" Inp_Depreciation!BY$476","v":0},{"$f":" Inp_Depreciation!BZ$476","v":0},{"$f":" Inp_Depreciation!CA$476","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$477","v":"Network capex add - 01 Apr 09 - depreciation inp - RT"},{"$f":" Inp_Depreciation!F$477","v":0},{"$f":" Inp_Depreciation!G$477","v":0},{"$f":" Inp_Depreciation!H$477","v":0},{"$f":" Inp_Depreciation!I$477","v":"GBP m"},{"$f":" Inp_Depreciation!J$477","v":0},{"$f":" Inp_Depreciation!K$477","v":0},{"$f":" Inp_Depreciation!L$477","v":0},{"$f":" Inp_Depreciation!M$477","v":0},{"$f":" Inp_Depreciation!N$477","v":0},{"$f":" Inp_Depreciation!O$477","v":0},{"$f":" Inp_Depreciation!P$477","v":0},{"$f":" Inp_Depreciation!Q$477","v":0},{"$f":" Inp_Depreciation!R$477","v":0},{"$f":" Inp_Depreciation!S$477","v":0},{"$f":" Inp_Depreciation!T$477","v":0},{"$f":" Inp_Depreciation!U$477","v":0},{"$f":" Inp_Depreciation!V$477","v":0},{"$f":" Inp_Depreciation!W$477","v":0},{"$f":" Inp_Depreciation!X$477","v":0},{"$f":" Inp_Depreciation!Y$477","v":0},{"$f":" Inp_Depreciation!Z$477","v":0},{"$f":" Inp_Depreciation!AA$477","v":0},{"$f":" Inp_Depreciation!AB$477","v":0},{"$f":" Inp_Depreciation!AC$477","v":0},{"$f":" Inp_Depreciation!AD$477","v":0},{"$f":" Inp_Depreciation!AE$477","v":0},{"$f":" Inp_Depreciation!AF$477","v":0},{"$f":" Inp_Depreciation!AG$477","v":0},{"$f":" Inp_Depreciation!AH$477","v":0},{"$f":" Inp_Depreciation!AI$477","v":0},{"$f":" Inp_Depreciation!AJ$477","v":0},{"$f":" Inp_Depreciation!AK$477","v":0},{"$f":" Inp_Depreciation!AL$477","v":0},{"$f":" Inp_Depreciation!AM$477","v":0},{"$f":" Inp_Depreciation!AN$477","v":0},{"$f":" Inp_Depreciation!AO$477","v":0},{"$f":" Inp_Depreciation!AP$477","v":0},{"$f":" Inp_Depreciation!AQ$477","v":0},{"$f":" Inp_Depreciation!AR$477","v":0},{"$f":" Inp_Depreciation!AS$477","v":0},{"$f":" Inp_Depreciation!AT$477","v":0},{"$f":" Inp_Depreciation!AU$477","v":0},{"$f":" Inp_Depreciation!AV$477","v":0},{"$f":" Inp_Depreciation!AW$477","v":0},{"$f":" Inp_Depreciation!AX$477","v":0},{"$f":" Inp_Depreciation!AY$477","v":0},{"$f":" Inp_Depreciation!AZ$477","v":0},{"$f":" Inp_Depreciation!BA$477","v":0},{"$f":" Inp_Depreciation!BB$477","v":0},{"$f":" Inp_Depreciation!BC$477","v":0},{"$f":" Inp_Depreciation!BD$477","v":0},{"$f":" Inp_Depreciation!BE$477","v":0},{"$f":" Inp_Depreciation!BF$477","v":0},{"$f":" Inp_Depreciation!BG$477","v":0},{"$f":" Inp_Depreciation!BH$477","v":0},{"$f":" Inp_Depreciation!BI$477","v":0},{"$f":" Inp_Depreciation!BJ$477","v":0},{"$f":" Inp_Depreciation!BK$477","v":0},{"$f":" Inp_Depreciation!BL$477","v":0},{"$f":" Inp_Depreciation!BM$477","v":0},{"$f":" Inp_Depreciation!BN$477","v":0},{"$f":" Inp_Depreciation!BO$477","v":0},{"$f":" Inp_Depreciation!BP$477","v":0},{"$f":" Inp_Depreciation!BQ$477","v":0},{"$f":" Inp_Depreciation!BR$477","v":0},{"$f":" Inp_Depreciation!BS$477","v":0},{"$f":" Inp_Depreciation!BT$477","v":0},{"$f":" Inp_Depreciation!BU$477","v":0},{"$f":" Inp_Depreciation!BV$477","v":0},{"$f":" Inp_Depreciation!BW$477","v":0},{"$f":" Inp_Depreciation!BX$477","v":0},{"$f":" Inp_Depreciation!BY$477","v":0},{"$f":" Inp_Depreciation!BZ$477","v":0},{"$f":" Inp_Depreciation!CA$477","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$478","v":"Network capex add - 01 Apr 10 - depreciation inp - RT"},{"$f":" Inp_Depreciation!F$478","v":0},{"$f":" Inp_Depreciation!G$478","v":0},{"$f":" Inp_Depreciation!H$478","v":0},{"$f":" Inp_Depreciation!I$478","v":"GBP m"},{"$f":" Inp_Depreciation!J$478","v":0},{"$f":" Inp_Depreciation!K$478","v":1.2641722708333318E-2},{"$f":" Inp_Depreciation!L$478","v":0},{"$f":" Inp_Depreciation!M$478","v":0},{"$f":" Inp_Depreciation!N$478","v":0},{"$f":" Inp_Depreciation!O$478","v":0},{"$f":" Inp_Depreciation!P$478","v":0},{"$f":" Inp_Depreciation!Q$478","v":0},{"$f":" Inp_Depreciation!R$478","v":0},{"$f":" Inp_Depreciation!S$478","v":0},{"$f":" Inp_Depreciation!T$478","v":0},{"$f":" Inp_Depreciation!U$478","v":0},{"$f":" Inp_Depreciation!V$478","v":0},{"$f":" Inp_Depreciation!W$478","v":0},{"$f":" Inp_Depreciation!X$478","v":0},{"$f":" Inp_Depreciation!Y$478","v":0},{"$f":" Inp_Depreciation!Z$478","v":0},{"$f":" Inp_Depreciation!AA$478","v":0},{"$f":" Inp_Depreciation!AB$478","v":0},{"$f":" Inp_Depreciation!AC$478","v":0},{"$f":" Inp_Depreciation!AD$478","v":3.7925168124999998E-4},{"$f":" Inp_Depreciation!AE$478","v":3.7925168124999998E-4},{"$f":" Inp_Depreciation!AF$478","v":3.7925168124999998E-4},{"$f":" Inp_Depreciation!AG$478","v":3.7925168124999998E-4},{"$f":" Inp_Depreciation!AH$478","v":3.7925168124999998E-4},{"$f":" Inp_Depreciation!AI$478","v":3.7925168124999998E-4},{"$f":" Inp_Depreciation!AJ$478","v":3.7925168124999998E-4},{"$f":" Inp_Depreciation!AK$478","v":3.7925168124999998E-4},{"$f":" Inp_Depreciation!AL$478","v":3.7925168124999998E-4},{"$f":" Inp_Depreciation!AM$478","v":3.7925168124999998E-4},{"$f":" Inp_Depreciation!AN$478","v":3.7925168124999998E-4},{"$f":" Inp_Depreciation!AO$478","v":3.7925168124999998E-4},{"$f":" Inp_Depreciation!AP$478","v":3.7925168124999998E-4},{"$f":" Inp_Depreciation!AQ$478","v":3.7925168124999998E-4},{"$f":" Inp_Depreciation!AR$478","v":3.7925168124999998E-4},{"$f":" Inp_Depreciation!AS$478","v":3.7925168124999998E-4},{"$f":" Inp_Depreciation!AT$478","v":3.7925168124999998E-4},{"$f":" Inp_Depreciation!AU$478","v":3.7925168124999998E-4},{"$f":" Inp_Depreciation!AV$478","v":3.7925168124999998E-4},{"$f":" Inp_Depreciation!AW$478","v":3.7925168124999998E-4},{"$f":" Inp_Depreciation!AX$478","v":2.5283445416666669E-4},{"$f":" Inp_Depreciation!AY$478","v":2.5283445416666669E-4},{"$f":" Inp_Depreciation!AZ$478","v":2.5283445416666669E-4},{"$f":" Inp_Depreciation!BA$478","v":2.5283445416666669E-4},{"$f":" Inp_Depreciation!BB$478","v":2.5283445416666669E-4},{"$f":" Inp_Depreciation!BC$478","v":2.5283445416666669E-4},{"$f":" Inp_Depreciation!BD$478","v":2.5283445416666669E-4},{"$f":" Inp_Depreciation!BE$478","v":2.5283445416666669E-4},{"$f":" Inp_Depreciation!BF$478","v":2.5283445416666669E-4},{"$f":" Inp_Depreciation!BG$478","v":2.5283445416666669E-4},{"$f":" Inp_Depreciation!BH$478","v":2.5283445416666669E-4},{"$f":" Inp_Depreciation!BI$478","v":2.5283445416666669E-4},{"$f":" Inp_Depreciation!BJ$478","v":2.5283445416666669E-4},{"$f":" Inp_Depreciation!BK$478","v":2.5283445416666669E-4},{"$f":" Inp_Depreciation!BL$478","v":2.5283445416666669E-4},{"$f":" Inp_Depreciation!BM$478","v":2.5283445416666669E-4},{"$f":" Inp_Depreciation!BN$478","v":2.5283445416666669E-4},{"$f":" Inp_Depreciation!BO$478","v":2.5283445416666669E-4},{"$f":" Inp_Depreciation!BP$478","v":2.5283445416666669E-4},{"$f":" Inp_Depreciation!BQ$478","v":2.5283445416665704E-4},{"$f":" Inp_Depreciation!BR$478","v":0},{"$f":" Inp_Depreciation!BS$478","v":0},{"$f":" Inp_Depreciation!BT$478","v":0},{"$f":" Inp_Depreciation!BU$478","v":0},{"$f":" Inp_Depreciation!BV$478","v":0},{"$f":" Inp_Depreciation!BW$478","v":0},{"$f":" Inp_Depreciation!BX$478","v":0},{"$f":" Inp_Depreciation!BY$478","v":0},{"$f":" Inp_Depreciation!BZ$478","v":0},{"$f":" Inp_Depreciation!CA$478","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$479","v":"Network capex add - 01 Apr 11 - depreciation inp - RT"},{"$f":" Inp_Depreciation!F$479","v":0},{"$f":" Inp_Depreciation!G$479","v":0},{"$f":" Inp_Depreciation!H$479","v":0},{"$f":" Inp_Depreciation!I$479","v":"GBP m"},{"$f":" Inp_Depreciation!J$479","v":0},{"$f":" Inp_Depreciation!K$479","v":0},{"$f":" Inp_Depreciation!L$479","v":0},{"$f":" Inp_Depreciation!M$479","v":0},{"$f":" Inp_Depreciation!N$479","v":0},{"$f":" Inp_Depreciation!O$479","v":0},{"$f":" Inp_Depreciation!P$479","v":0},{"$f":" Inp_Depreciation!Q$479","v":0},{"$f":" Inp_Depreciation!R$479","v":0},{"$f":" Inp_Depreciation!S$479","v":0},{"$f":" Inp_Depreciation!T$479","v":0},{"$f":" Inp_Depreciation!U$479","v":0},{"$f":" Inp_Depreciation!V$479","v":0},{"$f":" Inp_Depreciation!W$479","v":0},{"$f":" Inp_Depreciation!X$479","v":0},{"$f":" Inp_Depreciation!Y$479","v":0},{"$f":" Inp_Depreciation!Z$479","v":0},{"$f":" Inp_Depreciation!AA$479","v":0},{"$f":" Inp_Depreciation!AB$479","v":0},{"$f":" Inp_Depreciation!AC$479","v":0},{"$f":" Inp_Depreciation!AD$479","v":0},{"$f":" Inp_Depreciation!AE$479","v":0},{"$f":" Inp_Depreciation!AF$479","v":0},{"$f":" Inp_Depreciation!AG$479","v":0},{"$f":" Inp_Depreciation!AH$479","v":0},{"$f":" Inp_Depreciation!AI$479","v":0},{"$f":" Inp_Depreciation!AJ$479","v":0},{"$f":" Inp_Depreciation!AK$479","v":0},{"$f":" Inp_Depreciation!AL$479","v":0},{"$f":" Inp_Depreciation!AM$479","v":0},{"$f":" Inp_Depreciation!AN$479","v":0},{"$f":" Inp_Depreciation!AO$479","v":0},{"$f":" Inp_Depreciation!AP$479","v":0},{"$f":" Inp_Depreciation!AQ$479","v":0},{"$f":" Inp_Depreciation!AR$479","v":0},{"$f":" Inp_Depreciation!AS$479","v":0},{"$f":" Inp_Depreciation!AT$479","v":0},{"$f":" Inp_Depreciation!AU$479","v":0},{"$f":" Inp_Depreciation!AV$479","v":0},{"$f":" Inp_Depreciation!AW$479","v":0},{"$f":" Inp_Depreciation!AX$479","v":0},{"$f":" Inp_Depreciation!AY$479","v":0},{"$f":" Inp_Depreciation!AZ$479","v":0},{"$f":" Inp_Depreciation!BA$479","v":0},{"$f":" Inp_Depreciation!BB$479","v":0},{"$f":" Inp_Depreciation!BC$479","v":0},{"$f":" Inp_Depreciation!BD$479","v":0},{"$f":" Inp_Depreciation!BE$479","v":0},{"$f":" Inp_Depreciation!BF$479","v":0},{"$f":" Inp_Depreciation!BG$479","v":0},{"$f":" Inp_Depreciation!BH$479","v":0},{"$f":" Inp_Depreciation!BI$479","v":0},{"$f":" Inp_Depreciation!BJ$479","v":0},{"$f":" Inp_Depreciation!BK$479","v":0},{"$f":" Inp_Depreciation!BL$479","v":0},{"$f":" Inp_Depreciation!BM$479","v":0},{"$f":" Inp_Depreciation!BN$479","v":0},{"$f":" Inp_Depreciation!BO$479","v":0},{"$f":" Inp_Depreciation!BP$479","v":0},{"$f":" Inp_Depreciation!BQ$479","v":0},{"$f":" Inp_Depreciation!BR$479","v":0},{"$f":" Inp_Depreciation!BS$479","v":0},{"$f":" Inp_Depreciation!BT$479","v":0},{"$f":" Inp_Depreciation!BU$479","v":0},{"$f":" Inp_Depreciation!BV$479","v":0},{"$f":" Inp_Depreciation!BW$479","v":0},{"$f":" Inp_Depreciation!BX$479","v":0},{"$f":" Inp_Depreciation!BY$479","v":0},{"$f":" Inp_Depreciation!BZ$479","v":0},{"$f":" Inp_Depreciation!CA$479","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$480","v":"Network capex add - 01 Oct 12 - depreciation inp - RT"},{"$f":" Inp_Depreciation!F$480","v":0},{"$f":" Inp_Depreciation!G$480","v":0},{"$f":" Inp_Depreciation!H$480","v":0},{"$f":" Inp_Depreciation!I$480","v":"GBP m"},{"$f":" Inp_Depreciation!J$480","v":0},{"$f":" Inp_Depreciation!K$480","v":0},{"$f":" Inp_Depreciation!L$480","v":0},{"$f":" Inp_Depreciation!M$480","v":0},{"$f":" Inp_Depreciation!N$480","v":0},{"$f":" Inp_Depreciation!O$480","v":0},{"$f":" Inp_Depreciation!P$480","v":0},{"$f":" Inp_Depreciation!Q$480","v":0},{"$f":" Inp_Depreciation!R$480","v":0},{"$f":" Inp_Depreciation!S$480","v":0},{"$f":" Inp_Depreciation!T$480","v":0},{"$f":" Inp_Depreciation!U$480","v":0},{"$f":" Inp_Depreciation!V$480","v":0},{"$f":" Inp_Depreciation!W$480","v":0},{"$f":" Inp_Depreciation!X$480","v":0},{"$f":" Inp_Depreciation!Y$480","v":0},{"$f":" Inp_Depreciation!Z$480","v":0},{"$f":" Inp_Depreciation!AA$480","v":0},{"$f":" Inp_Depreciation!AB$480","v":0},{"$f":" Inp_Depreciation!AC$480","v":0},{"$f":" Inp_Depreciation!AD$480","v":0},{"$f":" Inp_Depreciation!AE$480","v":0},{"$f":" Inp_Depreciation!AF$480","v":0},{"$f":" Inp_Depreciation!AG$480","v":0},{"$f":" Inp_Depreciation!AH$480","v":0},{"$f":" Inp_Depreciation!AI$480","v":0},{"$f":" Inp_Depreciation!AJ$480","v":0},{"$f":" Inp_Depreciation!AK$480","v":0},{"$f":" Inp_Depreciation!AL$480","v":0},{"$f":" Inp_Depreciation!AM$480","v":0},{"$f":" Inp_Depreciation!AN$480","v":0},{"$f":" Inp_Depreciation!AO$480","v":0},{"$f":" Inp_Depreciation!AP$480","v":0},{"$f":" Inp_Depreciation!AQ$480","v":0},{"$f":" Inp_Depreciation!AR$480","v":0},{"$f":" Inp_Depreciation!AS$480","v":0},{"$f":" Inp_Depreciation!AT$480","v":0},{"$f":" Inp_Depreciation!AU$480","v":0},{"$f":" Inp_Depreciation!AV$480","v":0},{"$f":" Inp_Depreciation!AW$480","v":0},{"$f":" Inp_Depreciation!AX$480","v":0},{"$f":" Inp_Depreciation!AY$480","v":0},{"$f":" Inp_Depreciation!AZ$480","v":0},{"$f":" Inp_Depreciation!BA$480","v":0},{"$f":" Inp_Depreciation!BB$480","v":0},{"$f":" Inp_Depreciation!BC$480","v":0},{"$f":" Inp_Depreciation!BD$480","v":0},{"$f":" Inp_Depreciation!BE$480","v":0},{"$f":" Inp_Depreciation!BF$480","v":0},{"$f":" Inp_Depreciation!BG$480","v":0},{"$f":" Inp_Depreciation!BH$480","v":0},{"$f":" Inp_Depreciation!BI$480","v":0},{"$f":" Inp_Depreciation!BJ$480","v":0},{"$f":" Inp_Depreciation!BK$480","v":0},{"$f":" Inp_Depreciation!BL$480","v":0},{"$f":" Inp_Depreciation!BM$480","v":0},{"$f":" Inp_Depreciation!BN$480","v":0},{"$f":" Inp_Depreciation!BO$480","v":0},{"$f":" Inp_Depreciation!BP$480","v":0},{"$f":" Inp_Depreciation!BQ$480","v":0},{"$f":" Inp_Depreciation!BR$480","v":0},{"$f":" Inp_Depreciation!BS$480","v":0},{"$f":" Inp_Depreciation!BT$480","v":0},{"$f":" Inp_Depreciation!BU$480","v":0},{"$f":" Inp_Depreciation!BV$480","v":0},{"$f":" Inp_Depreciation!BW$480","v":0},{"$f":" Inp_Depreciation!BX$480","v":0},{"$f":" Inp_Depreciation!BY$480","v":0},{"$f":" Inp_Depreciation!BZ$480","v":0},{"$f":" Inp_Depreciation!CA$480","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$481","v":"Network capex add - 01 Oct 13 - depreciation inp - RT"},{"$f":" Inp_Depreciation!F$481","v":0},{"$f":" Inp_Depreciation!G$481","v":0},{"$f":" Inp_Depreciation!H$481","v":0},{"$f":" Inp_Depreciation!I$481","v":"GBP m"},{"$f":" Inp_Depreciation!J$481","v":0},{"$f":" Inp_Depreciation!K$481","v":0},{"$f":" Inp_Depreciation!L$481","v":0},{"$f":" Inp_Depreciation!M$481","v":0},{"$f":" Inp_Depreciation!N$481","v":0},{"$f":" Inp_Depreciation!O$481","v":0},{"$f":" Inp_Depreciation!P$481","v":0},{"$f":" Inp_Depreciation!Q$481","v":0},{"$f":" Inp_Depreciation!R$481","v":0},{"$f":" Inp_Depreciation!S$481","v":0},{"$f":" Inp_Depreciation!T$481","v":0},{"$f":" Inp_Depreciation!U$481","v":0},{"$f":" Inp_Depreciation!V$481","v":0},{"$f":" Inp_Depreciation!W$481","v":0},{"$f":" Inp_Depreciation!X$481","v":0},{"$f":" Inp_Depreciation!Y$481","v":0},{"$f":" Inp_Depreciation!Z$481","v":0},{"$f":" Inp_Depreciation!AA$481","v":0},{"$f":" Inp_Depreciation!AB$481","v":0},{"$f":" Inp_Depreciation!AC$481","v":0},{"$f":" Inp_Depreciation!AD$481","v":0},{"$f":" Inp_Depreciation!AE$481","v":0},{"$f":" Inp_Depreciation!AF$481","v":0},{"$f":" Inp_Depreciation!AG$481","v":0},{"$f":" Inp_Depreciation!AH$481","v":0},{"$f":" Inp_Depreciation!AI$481","v":0},{"$f":" Inp_Depreciation!AJ$481","v":0},{"$f":" Inp_Depreciation!AK$481","v":0},{"$f":" Inp_Depreciation!AL$481","v":0},{"$f":" Inp_Depreciation!AM$481","v":0},{"$f":" Inp_Depreciation!AN$481","v":0},{"$f":" Inp_Depreciation!AO$481","v":0},{"$f":" Inp_Depreciation!AP$481","v":0},{"$f":" Inp_Depreciation!AQ$481","v":0},{"$f":" Inp_Depreciation!AR$481","v":0},{"$f":" Inp_Depreciation!AS$481","v":0},{"$f":" Inp_Depreciation!AT$481","v":0},{"$f":" Inp_Depreciation!AU$481","v":0},{"$f":" Inp_Depreciation!AV$481","v":0},{"$f":" Inp_Depreciation!AW$481","v":0},{"$f":" Inp_Depreciation!AX$481","v":0},{"$f":" Inp_Depreciation!AY$481","v":0},{"$f":" Inp_Depreciation!AZ$481","v":0},{"$f":" Inp_Depreciation!BA$481","v":0},{"$f":" Inp_Depreciation!BB$481","v":0},{"$f":" Inp_Depreciation!BC$481","v":0},{"$f":" Inp_Depreciation!BD$481","v":0},{"$f":" Inp_Depreciation!BE$481","v":0},{"$f":" Inp_Depreciation!BF$481","v":0},{"$f":" Inp_Depreciation!BG$481","v":0},{"$f":" Inp_Depreciation!BH$481","v":0},{"$f":" Inp_Depreciation!BI$481","v":0},{"$f":" Inp_Depreciation!BJ$481","v":0},{"$f":" Inp_Depreciation!BK$481","v":0},{"$f":" Inp_Depreciation!BL$481","v":0},{"$f":" Inp_Depreciation!BM$481","v":0},{"$f":" Inp_Depreciation!BN$481","v":0},{"$f":" Inp_Depreciation!BO$481","v":0},{"$f":" Inp_Depreciation!BP$481","v":0},{"$f":" Inp_Depreciation!BQ$481","v":0},{"$f":" Inp_Depreciation!BR$481","v":0},{"$f":" Inp_Depreciation!BS$481","v":0},{"$f":" Inp_Depreciation!BT$481","v":0},{"$f":" Inp_Depreciation!BU$481","v":0},{"$f":" Inp_Depreciation!BV$481","v":0},{"$f":" Inp_Depreciation!BW$481","v":0},{"$f":" Inp_Depreciation!BX$481","v":0},{"$f":" Inp_Depreciation!BY$481","v":0},{"$f":" Inp_Depreciation!BZ$481","v":0},{"$f":" Inp_Depreciation!CA$481","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$482","v":"Network capex add - 01 Oct 14 - depreciation inp - RT"},{"$f":" Inp_Depreciation!F$482","v":0},{"$f":" Inp_Depreciation!G$482","v":0},{"$f":" Inp_Depreciation!H$482","v":0},{"$f":" Inp_Depreciation!I$482","v":"GBP m"},{"$f":" Inp_Depreciation!J$482","v":0},{"$f":" Inp_Depreciation!K$482","v":0},{"$f":" Inp_Depreciation!L$482","v":0},{"$f":" Inp_Depreciation!M$482","v":0},{"$f":" Inp_Depreciation!N$482","v":0},{"$f":" Inp_Depreciation!O$482","v":0},{"$f":" Inp_Depreciation!P$482","v":0},{"$f":" Inp_Depreciation!Q$482","v":0},{"$f":" Inp_Depreciation!R$482","v":0},{"$f":" Inp_Depreciation!S$482","v":0},{"$f":" Inp_Depreciation!T$482","v":0},{"$f":" Inp_Depreciation!U$482","v":0},{"$f":" Inp_Depreciation!V$482","v":0},{"$f":" Inp_Depreciation!W$482","v":0},{"$f":" Inp_Depreciation!X$482","v":0},{"$f":" Inp_Depreciation!Y$482","v":0},{"$f":" Inp_Depreciation!Z$482","v":0},{"$f":" Inp_Depreciation!AA$482","v":0},{"$f":" Inp_Depreciation!AB$482","v":0},{"$f":" Inp_Depreciation!AC$482","v":0},{"$f":" Inp_Depreciation!AD$482","v":0},{"$f":" Inp_Depreciation!AE$482","v":0},{"$f":" Inp_Depreciation!AF$482","v":0},{"$f":" Inp_Depreciation!AG$482","v":0},{"$f":" Inp_Depreciation!AH$482","v":0},{"$f":" Inp_Depreciation!AI$482","v":0},{"$f":" Inp_Depreciation!AJ$482","v":0},{"$f":" Inp_Depreciation!AK$482","v":0},{"$f":" Inp_Depreciation!AL$482","v":0},{"$f":" Inp_Depreciation!AM$482","v":0},{"$f":" Inp_Depreciation!AN$482","v":0},{"$f":" Inp_Depreciation!AO$482","v":0},{"$f":" Inp_Depreciation!AP$482","v":0},{"$f":" Inp_Depreciation!AQ$482","v":0},{"$f":" Inp_Depreciation!AR$482","v":0},{"$f":" Inp_Depreciation!AS$482","v":0},{"$f":" Inp_Depreciation!AT$482","v":0},{"$f":" Inp_Depreciation!AU$482","v":0},{"$f":" Inp_Depreciation!AV$482","v":0},{"$f":" Inp_Depreciation!AW$482","v":0},{"$f":" Inp_Depreciation!AX$482","v":0},{"$f":" Inp_Depreciation!AY$482","v":0},{"$f":" Inp_Depreciation!AZ$482","v":0},{"$f":" Inp_Depreciation!BA$482","v":0},{"$f":" Inp_Depreciation!BB$482","v":0},{"$f":" Inp_Depreciation!BC$482","v":0},{"$f":" Inp_Depreciation!BD$482","v":0},{"$f":" Inp_Depreciation!BE$482","v":0},{"$f":" Inp_Depreciation!BF$482","v":0},{"$f":" Inp_Depreciation!BG$482","v":0},{"$f":" Inp_Depreciation!BH$482","v":0},{"$f":" Inp_Depreciation!BI$482","v":0},{"$f":" Inp_Depreciation!BJ$482","v":0},{"$f":" Inp_Depreciation!BK$482","v":0},{"$f":" Inp_Depreciation!BL$482","v":0},{"$f":" Inp_Depreciation!BM$482","v":0},{"$f":" Inp_Depreciation!BN$482","v":0},{"$f":" Inp_Depreciation!BO$482","v":0},{"$f":" Inp_Depreciation!BP$482","v":0},{"$f":" Inp_Depreciation!BQ$482","v":0},{"$f":" Inp_Depreciation!BR$482","v":0},{"$f":" Inp_Depreciation!BS$482","v":0},{"$f":" Inp_Depreciation!BT$482","v":0},{"$f":" Inp_Depreciation!BU$482","v":0},{"$f":" Inp_Depreciation!BV$482","v":0},{"$f":" Inp_Depreciation!BW$482","v":0},{"$f":" Inp_Depreciation!BX$482","v":0},{"$f":" Inp_Depreciation!BY$482","v":0},{"$f":" Inp_Depreciation!BZ$482","v":0},{"$f":" Inp_Depreciation!CA$482","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$483","v":"Network capex add - 01 Oct 15 - depreciation inp - RT"},{"$f":" Inp_Depreciation!F$483","v":0},{"$f":" Inp_Depreciation!G$483","v":0},{"$f":" Inp_Depreciation!H$483","v":0},{"$f":" Inp_Depreciation!I$483","v":"GBP m"},{"$f":" Inp_Depreciation!J$483","v":0},{"$f":" Inp_Depreciation!K$483","v":0},{"$f":" Inp_Depreciation!L$483","v":0},{"$f":" Inp_Depreciation!M$483","v":0},{"$f":" Inp_Depreciation!N$483","v":0},{"$f":" Inp_Depreciation!O$483","v":0},{"$f":" Inp_Depreciation!P$483","v":0},{"$f":" Inp_Depreciation!Q$483","v":0},{"$f":" Inp_Depreciation!R$483","v":0},{"$f":" Inp_Depreciation!S$483","v":0},{"$f":" Inp_Depreciation!T$483","v":0},{"$f":" Inp_Depreciation!U$483","v":0},{"$f":" Inp_Depreciation!V$483","v":0},{"$f":" Inp_Depreciation!W$483","v":0},{"$f":" Inp_Depreciation!X$483","v":0},{"$f":" Inp_Depreciation!Y$483","v":0},{"$f":" Inp_Depreciation!Z$483","v":0},{"$f":" Inp_Depreciation!AA$483","v":0},{"$f":" Inp_Depreciation!AB$483","v":0},{"$f":" Inp_Depreciation!AC$483","v":0},{"$f":" Inp_Depreciation!AD$483","v":0},{"$f":" Inp_Depreciation!AE$483","v":0},{"$f":" Inp_Depreciation!AF$483","v":0},{"$f":" Inp_Depreciation!AG$483","v":0},{"$f":" Inp_Depreciation!AH$483","v":0},{"$f":" Inp_Depreciation!AI$483","v":0},{"$f":" Inp_Depreciation!AJ$483","v":0},{"$f":" Inp_Depreciation!AK$483","v":0},{"$f":" Inp_Depreciation!AL$483","v":0},{"$f":" Inp_Depreciation!AM$483","v":0},{"$f":" Inp_Depreciation!AN$483","v":0},{"$f":" Inp_Depreciation!AO$483","v":0},{"$f":" Inp_Depreciation!AP$483","v":0},{"$f":" Inp_Depreciation!AQ$483","v":0},{"$f":" Inp_Depreciation!AR$483","v":0},{"$f":" Inp_Depreciation!AS$483","v":0},{"$f":" Inp_Depreciation!AT$483","v":0},{"$f":" Inp_Depreciation!AU$483","v":0},{"$f":" Inp_Depreciation!AV$483","v":0},{"$f":" Inp_Depreciation!AW$483","v":0},{"$f":" Inp_Depreciation!AX$483","v":0},{"$f":" Inp_Depreciation!AY$483","v":0},{"$f":" Inp_Depreciation!AZ$483","v":0},{"$f":" Inp_Depreciation!BA$483","v":0},{"$f":" Inp_Depreciation!BB$483","v":0},{"$f":" Inp_Depreciation!BC$483","v":0},{"$f":" Inp_Depreciation!BD$483","v":0},{"$f":" Inp_Depreciation!BE$483","v":0},{"$f":" Inp_Depreciation!BF$483","v":0},{"$f":" Inp_Depreciation!BG$483","v":0},{"$f":" Inp_Depreciation!BH$483","v":0},{"$f":" Inp_Depreciation!BI$483","v":0},{"$f":" Inp_Depreciation!BJ$483","v":0},{"$f":" Inp_Depreciation!BK$483","v":0},{"$f":" Inp_Depreciation!BL$483","v":0},{"$f":" Inp_Depreciation!BM$483","v":0},{"$f":" Inp_Depreciation!BN$483","v":0},{"$f":" Inp_Depreciation!BO$483","v":0},{"$f":" Inp_Depreciation!BP$483","v":0},{"$f":" Inp_Depreciation!BQ$483","v":0},{"$f":" Inp_Depreciation!BR$483","v":0},{"$f":" Inp_Depreciation!BS$483","v":0},{"$f":" Inp_Depreciation!BT$483","v":0},{"$f":" Inp_Depreciation!BU$483","v":0},{"$f":" Inp_Depreciation!BV$483","v":0},{"$f":" Inp_Depreciation!BW$483","v":0},{"$f":" Inp_Depreciation!BX$483","v":0},{"$f":" Inp_Depreciation!BY$483","v":0},{"$f":" Inp_Depreciation!BZ$483","v":0},{"$f":" Inp_Depreciation!CA$483","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$484","v":"Network capex add - 01 Oct 16 - depreciation inp - RT"},{"$f":" Inp_Depreciation!F$484","v":0},{"$f":" Inp_Depreciation!G$484","v":0},{"$f":" Inp_Depreciation!H$484","v":0},{"$f":" Inp_Depreciation!I$484","v":"GBP m"},{"$f":" Inp_Depreciation!J$484","v":0},{"$f":" Inp_Depreciation!K$484","v":0},{"$f":" Inp_Depreciation!L$484","v":0},{"$f":" Inp_Depreciation!M$484","v":0},{"$f":" Inp_Depreciation!N$484","v":0},{"$f":" Inp_Depreciation!O$484","v":0},{"$f":" Inp_Depreciation!P$484","v":0},{"$f":" Inp_Depreciation!Q$484","v":0},{"$f":" Inp_Depreciation!R$484","v":0},{"$f":" Inp_Depreciation!S$484","v":0},{"$f":" Inp_Depreciation!T$484","v":0},{"$f":" Inp_Depreciation!U$484","v":0},{"$f":" Inp_Depreciation!V$484","v":0},{"$f":" Inp_Depreciation!W$484","v":0},{"$f":" Inp_Depreciation!X$484","v":0},{"$f":" Inp_Depreciation!Y$484","v":0},{"$f":" Inp_Depreciation!Z$484","v":0},{"$f":" Inp_Depreciation!AA$484","v":0},{"$f":" Inp_Depreciation!AB$484","v":0},{"$f":" Inp_Depreciation!AC$484","v":0},{"$f":" Inp_Depreciation!AD$484","v":0},{"$f":" Inp_Depreciation!AE$484","v":0},{"$f":" Inp_Depreciation!AF$484","v":0},{"$f":" Inp_Depreciation!AG$484","v":0},{"$f":" Inp_Depreciation!AH$484","v":0},{"$f":" Inp_Depreciation!AI$484","v":0},{"$f":" Inp_Depreciation!AJ$484","v":0},{"$f":" Inp_Depreciation!AK$484","v":0},{"$f":" Inp_Depreciation!AL$484","v":0},{"$f":" Inp_Depreciation!AM$484","v":0},{"$f":" Inp_Depreciation!AN$484","v":0},{"$f":" Inp_Depreciation!AO$484","v":0},{"$f":" Inp_Depreciation!AP$484","v":0},{"$f":" Inp_Depreciation!AQ$484","v":0},{"$f":" Inp_Depreciation!AR$484","v":0},{"$f":" Inp_Depreciation!AS$484","v":0},{"$f":" Inp_Depreciation!AT$484","v":0},{"$f":" Inp_Depreciation!AU$484","v":0},{"$f":" Inp_Depreciation!AV$484","v":0},{"$f":" Inp_Depreciation!AW$484","v":0},{"$f":" Inp_Depreciation!AX$484","v":0},{"$f":" Inp_Depreciation!AY$484","v":0},{"$f":" Inp_Depreciation!AZ$484","v":0},{"$f":" Inp_Depreciation!BA$484","v":0},{"$f":" Inp_Depreciation!BB$484","v":0},{"$f":" Inp_Depreciation!BC$484","v":0},{"$f":" Inp_Depreciation!BD$484","v":0},{"$f":" Inp_Depreciation!BE$484","v":0},{"$f":" Inp_Depreciation!BF$484","v":0},{"$f":" Inp_Depreciation!BG$484","v":0},{"$f":" Inp_Depreciation!BH$484","v":0},{"$f":" Inp_Depreciation!BI$484","v":0},{"$f":" Inp_Depreciation!BJ$484","v":0},{"$f":" Inp_Depreciation!BK$484","v":0},{"$f":" Inp_Depreciation!BL$484","v":0},{"$f":" Inp_Depreciation!BM$484","v":0},{"$f":" Inp_Depreciation!BN$484","v":0},{"$f":" Inp_Depreciation!BO$484","v":0},{"$f":" Inp_Depreciation!BP$484","v":0},{"$f":" Inp_Depreciation!BQ$484","v":0},{"$f":" Inp_Depreciation!BR$484","v":0},{"$f":" Inp_Depreciation!BS$484","v":0},{"$f":" Inp_Depreciation!BT$484","v":0},{"$f":" Inp_Depreciation!BU$484","v":0},{"$f":" Inp_Depreciation!BV$484","v":0},{"$f":" Inp_Depreciation!BW$484","v":0},{"$f":" Inp_Depreciation!BX$484","v":0},{"$f":" Inp_Depreciation!BY$484","v":0},{"$f":" Inp_Depreciation!BZ$484","v":0},{"$f":" Inp_Depreciation!CA$484","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$485","v":"Network capex add - 01 Oct 17 - depreciation inp - RT"},{"$f":" Inp_Depreciation!F$485","v":0},{"$f":" Inp_Depreciation!G$485","v":0},{"$f":" Inp_Depreciation!H$485","v":0},{"$f":" Inp_Depreciation!I$485","v":"GBP m"},{"$f":" Inp_Depreciation!J$485","v":0},{"$f":" Inp_Depreciation!K$485","v":0},{"$f":" Inp_Depreciation!L$485","v":0},{"$f":" Inp_Depreciation!M$485","v":0},{"$f":" Inp_Depreciation!N$485","v":0},{"$f":" Inp_Depreciation!O$485","v":0},{"$f":" Inp_Depreciation!P$485","v":0},{"$f":" Inp_Depreciation!Q$485","v":0},{"$f":" Inp_Depreciation!R$485","v":0},{"$f":" Inp_Depreciation!S$485","v":0},{"$f":" Inp_Depreciation!T$485","v":0},{"$f":" Inp_Depreciation!U$485","v":0},{"$f":" Inp_Depreciation!V$485","v":0},{"$f":" Inp_Depreciation!W$485","v":0},{"$f":" Inp_Depreciation!X$485","v":0},{"$f":" Inp_Depreciation!Y$485","v":0},{"$f":" Inp_Depreciation!Z$485","v":0},{"$f":" Inp_Depreciation!AA$485","v":0},{"$f":" Inp_Depreciation!AB$485","v":0},{"$f":" Inp_Depreciation!AC$485","v":0},{"$f":" Inp_Depreciation!AD$485","v":0},{"$f":" Inp_Depreciation!AE$485","v":0},{"$f":" Inp_Depreciation!AF$485","v":0},{"$f":" Inp_Depreciation!AG$485","v":0},{"$f":" Inp_Depreciation!AH$485","v":0},{"$f":" Inp_Depreciation!AI$485","v":0},{"$f":" Inp_Depreciation!AJ$485","v":0},{"$f":" Inp_Depreciation!AK$485","v":0},{"$f":" Inp_Depreciation!AL$485","v":0},{"$f":" Inp_Depreciation!AM$485","v":0},{"$f":" Inp_Depreciation!AN$485","v":0},{"$f":" Inp_Depreciation!AO$485","v":0},{"$f":" Inp_Depreciation!AP$485","v":0},{"$f":" Inp_Depreciation!AQ$485","v":0},{"$f":" Inp_Depreciation!AR$485","v":0},{"$f":" Inp_Depreciation!AS$485","v":0},{"$f":" Inp_Depreciation!AT$485","v":0},{"$f":" Inp_Depreciation!AU$485","v":0},{"$f":" Inp_Depreciation!AV$485","v":0},{"$f":" Inp_Depreciation!AW$485","v":0},{"$f":" Inp_Depreciation!AX$485","v":0},{"$f":" Inp_Depreciation!AY$485","v":0},{"$f":" Inp_Depreciation!AZ$485","v":0},{"$f":" Inp_Depreciation!BA$485","v":0},{"$f":" Inp_Depreciation!BB$485","v":0},{"$f":" Inp_Depreciation!BC$485","v":0},{"$f":" Inp_Depreciation!BD$485","v":0},{"$f":" Inp_Depreciation!BE$485","v":0},{"$f":" Inp_Depreciation!BF$485","v":0},{"$f":" Inp_Depreciation!BG$485","v":0},{"$f":" Inp_Depreciation!BH$485","v":0},{"$f":" Inp_Depreciation!BI$485","v":0},{"$f":" Inp_Depreciation!BJ$485","v":0},{"$f":" Inp_Depreciation!BK$485","v":0},{"$f":" Inp_Depreciation!BL$485","v":0},{"$f":" Inp_Depreciation!BM$485","v":0},{"$f":" Inp_Depreciation!BN$485","v":0},{"$f":" Inp_Depreciation!BO$485","v":0},{"$f":" Inp_Depreciation!BP$485","v":0},{"$f":" Inp_Depreciation!BQ$485","v":0},{"$f":" Inp_Depreciation!BR$485","v":0},{"$f":" Inp_Depreciation!BS$485","v":0},{"$f":" Inp_Depreciation!BT$485","v":0},{"$f":" Inp_Depreciation!BU$485","v":0},{"$f":" Inp_Depreciation!BV$485","v":0},{"$f":" Inp_Depreciation!BW$485","v":0},{"$f":" Inp_Depreciation!BX$485","v":0},{"$f":" Inp_Depreciation!BY$485","v":0},{"$f":" Inp_Depreciation!BZ$485","v":0},{"$f":" Inp_Depreciation!CA$485","v":0}]
[]
[{"$f":" SUM(C290:E290)","v":0},null,null,null,{"$f":" 'DL - C4 A'!E$1897","v":"Depreciation - capex addition - 01 Apr 93 - real - RT"},{"$f":" 'DL - C4 A'!F$1897","v":0},{"$f":" 'DL - C4 A'!G$1897","v":0},{"$f":" 'DL - C4 A'!H$1897","v":0},{"$f":" 'DL - C4 A'!I$1897","v":"GBP m"},{"$f":" 'DL - C4 A'!J$1897","v":0},{"$f":" 'DL - C4 A'!K$1897","v":0},{"$f":" 'DL - C4 A'!L$1897","v":0},{"$f":" 'DL - C4 A'!M$1897","v":0},{"$f":" 'DL - C4 A'!N$1897","v":0},{"$f":" 'DL - C4 A'!O$1897","v":0},{"$f":" 'DL - C4 A'!P$1897","v":0},{"$f":" 'DL - C4 A'!Q$1897","v":0},{"$f":" 'DL - C4 A'!R$1897","v":0},{"$f":" 'DL - C4 A'!S$1897","v":0},{"$f":" 'DL - C4 A'!T$1897","v":0},{"$f":" 'DL - C4 A'!U$1897","v":0},{"$f":" 'DL - C4 A'!V$1897","v":0},{"$f":" 'DL - C4 A'!W$1897","v":0},{"$f":" 'DL - C4 A'!X$1897","v":0},{"$f":" 'DL - C4 A'!Y$1897","v":0},{"$f":" 'DL - C4 A'!Z$1897","v":0},{"$f":" 'DL - C4 A'!AA$1897","v":0},{"$f":" 'DL - C4 A'!AB$1897","v":0},{"$f":" 'DL - C4 A'!AC$1897","v":0},{"$f":" 'DL - C4 A'!AD$1897","v":0},{"$f":" 'DL - C4 A'!AE$1897","v":0},{"$f":" 'DL - C4 A'!AF$1897","v":0},{"$f":" 'DL - C4 A'!AG$1897","v":0},{"$f":" 'DL - C4 A'!AH$1897","v":0},{"$f":" 'DL - C4 A'!AI$1897","v":0},{"$f":" 'DL - C4 A'!AJ$1897","v":0},{"$f":" 'DL - C4 A'!AK$1897","v":0},{"$f":" 'DL - C4 A'!AL$1897","v":0},{"$f":" 'DL - C4 A'!AM$1897","v":0},{"$f":" 'DL - C4 A'!AN$1897","v":0},{"$f":" 'DL - C4 A'!AO$1897","v":0},{"$f":" 'DL - C4 A'!AP$1897","v":0},{"$f":" 'DL - C4 A'!AQ$1897","v":0},{"$f":" 'DL - C4 A'!AR$1897","v":0},{"$f":" 'DL - C4 A'!AS$1897","v":0},{"$f":" 'DL - C4 A'!AT$1897","v":0},{"$f":" 'DL - C4 A'!AU$1897","v":0},{"$f":" 'DL - C4 A'!AV$1897","v":0},{"$f":" 'DL - C4 A'!AW$1897","v":0},{"$f":" 'DL - C4 A'!AX$1897","v":0},{"$f":" 'DL - C4 A'!AY$1897","v":0},{"$f":" 'DL - C4 A'!AZ$1897","v":0},{"$f":" 'DL - C4 A'!BA$1897","v":0},{"$f":" 'DL - C4 A'!BB$1897","v":0},{"$f":" 'DL - C4 A'!BC$1897","v":0},{"$f":" 'DL - C4 A'!BD$1897","v":0},{"$f":" 'DL - C4 A'!BE$1897","v":0},{"$f":" 'DL - C4 A'!BF$1897","v":0},{"$f":" 'DL - C4 A'!BG$1897","v":0},{"$f":" 'DL - C4 A'!BH$1897","v":0},{"$f":" 'DL - C4 A'!BI$1897","v":0},{"$f":" 'DL - C4 A'!BJ$1897","v":0},{"$f":" 'DL - C4 A'!BK$1897","v":0},{"$f":" 'DL - C4 A'!BL$1897","v":0},{"$f":" 'DL - C4 A'!BM$1897","v":0},{"$f":" 'DL - C4 A'!BN$1897","v":0},{"$f":" 'DL - C4 A'!BO$1897","v":0},{"$f":" 'DL - C4 A'!BP$1897","v":0},{"$f":" 'DL - C4 A'!BQ$1897","v":0},{"$f":" 'DL - C4 A'!BR$1897","v":0},{"$f":" 'DL - C4 A'!BS$1897","v":0},{"$f":" 'DL - C4 A'!BT$1897","v":0},{"$f":" 'DL - C4 A'!BU$1897","v":0},{"$f":" 'DL - C4 A'!BV$1897","v":0},{"$f":" 'DL - C4 A'!BW$1897","v":0},{"$f":" 'DL - C4 A'!BX$1897","v":0},{"$f":" 'DL - C4 A'!BY$1897","v":0},{"$f":" 'DL - C4 A'!BZ$1897","v":0},{"$f":" 'DL - C4 A'!CA$1897","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$1898","v":"Depreciation - capex addition - 01 Apr 94 - real - RT"},{"$f":" 'DL - C4 A'!F$1898","v":0},{"$f":" 'DL - C4 A'!G$1898","v":0},{"$f":" 'DL - C4 A'!H$1898","v":0},{"$f":" 'DL - C4 A'!I$1898","v":"GBP m"},{"$f":" 'DL - C4 A'!J$1898","v":0},{"$f":" 'DL - C4 A'!K$1898","v":0},{"$f":" 'DL - C4 A'!L$1898","v":0},{"$f":" 'DL - C4 A'!M$1898","v":0},{"$f":" 'DL - C4 A'!N$1898","v":0},{"$f":" 'DL - C4 A'!O$1898","v":0},{"$f":" 'DL - C4 A'!P$1898","v":0},{"$f":" 'DL - C4 A'!Q$1898","v":0},{"$f":" 'DL - C4 A'!R$1898","v":0},{"$f":" 'DL - C4 A'!S$1898","v":0},{"$f":" 'DL - C4 A'!T$1898","v":0},{"$f":" 'DL - C4 A'!U$1898","v":0},{"$f":" 'DL - C4 A'!V$1898","v":0},{"$f":" 'DL - C4 A'!W$1898","v":0},{"$f":" 'DL - C4 A'!X$1898","v":0},{"$f":" 'DL - C4 A'!Y$1898","v":0},{"$f":" 'DL - C4 A'!Z$1898","v":0},{"$f":" 'DL - C4 A'!AA$1898","v":0},{"$f":" 'DL - C4 A'!AB$1898","v":0},{"$f":" 'DL - C4 A'!AC$1898","v":0},{"$f":" 'DL - C4 A'!AD$1898","v":0},{"$f":" 'DL - C4 A'!AE$1898","v":0},{"$f":" 'DL - C4 A'!AF$1898","v":0},{"$f":" 'DL - C4 A'!AG$1898","v":0},{"$f":" 'DL - C4 A'!AH$1898","v":0},{"$f":" 'DL - C4 A'!AI$1898","v":0},{"$f":" 'DL - C4 A'!AJ$1898","v":0},{"$f":" 'DL - C4 A'!AK$1898","v":0},{"$f":" 'DL - C4 A'!AL$1898","v":0},{"$f":" 'DL - C4 A'!AM$1898","v":0},{"$f":" 'DL - C4 A'!AN$1898","v":0},{"$f":" 'DL - C4 A'!AO$1898","v":0},{"$f":" 'DL - C4 A'!AP$1898","v":0},{"$f":" 'DL - C4 A'!AQ$1898","v":0},{"$f":" 'DL - C4 A'!AR$1898","v":0},{"$f":" 'DL - C4 A'!AS$1898","v":0},{"$f":" 'DL - C4 A'!AT$1898","v":0},{"$f":" 'DL - C4 A'!AU$1898","v":0},{"$f":" 'DL - C4 A'!AV$1898","v":0},{"$f":" 'DL - C4 A'!AW$1898","v":0},{"$f":" 'DL - C4 A'!AX$1898","v":0},{"$f":" 'DL - C4 A'!AY$1898","v":0},{"$f":" 'DL - C4 A'!AZ$1898","v":0},{"$f":" 'DL - C4 A'!BA$1898","v":0},{"$f":" 'DL - C4 A'!BB$1898","v":0},{"$f":" 'DL - C4 A'!BC$1898","v":0},{"$f":" 'DL - C4 A'!BD$1898","v":0},{"$f":" 'DL - C4 A'!BE$1898","v":0},{"$f":" 'DL - C4 A'!BF$1898","v":0},{"$f":" 'DL - C4 A'!BG$1898","v":0},{"$f":" 'DL - C4 A'!BH$1898","v":0},{"$f":" 'DL - C4 A'!BI$1898","v":0},{"$f":" 'DL - C4 A'!BJ$1898","v":0},{"$f":" 'DL - C4 A'!BK$1898","v":0},{"$f":" 'DL - C4 A'!BL$1898","v":0},{"$f":" 'DL - C4 A'!BM$1898","v":0},{"$f":" 'DL - C4 A'!BN$1898","v":0},{"$f":" 'DL - C4 A'!BO$1898","v":0},{"$f":" 'DL - C4 A'!BP$1898","v":0},{"$f":" 'DL - C4 A'!BQ$1898","v":0},{"$f":" 'DL - C4 A'!BR$1898","v":0},{"$f":" 'DL - C4 A'!BS$1898","v":0},{"$f":" 'DL - C4 A'!BT$1898","v":0},{"$f":" 'DL - C4 A'!BU$1898","v":0},{"$f":" 'DL - C4 A'!BV$1898","v":0},{"$f":" 'DL - C4 A'!BW$1898","v":0},{"$f":" 'DL - C4 A'!BX$1898","v":0},{"$f":" 'DL - C4 A'!BY$1898","v":0},{"$f":" 'DL - C4 A'!BZ$1898","v":0},{"$f":" 'DL - C4 A'!CA$1898","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$1899","v":"Depreciation - capex addition - 01 Apr 95 - real - RT"},{"$f":" 'DL - C4 A'!F$1899","v":0},{"$f":" 'DL - C4 A'!G$1899","v":0},{"$f":" 'DL - C4 A'!H$1899","v":0},{"$f":" 'DL - C4 A'!I$1899","v":"GBP m"},{"$f":" 'DL - C4 A'!J$1899","v":0},{"$f":" 'DL - C4 A'!K$1899","v":0},{"$f":" 'DL - C4 A'!L$1899","v":0},{"$f":" 'DL - C4 A'!M$1899","v":0},{"$f":" 'DL - C4 A'!N$1899","v":0},{"$f":" 'DL - C4 A'!O$1899","v":0},{"$f":" 'DL - C4 A'!P$1899","v":0},{"$f":" 'DL - C4 A'!Q$1899","v":0},{"$f":" 'DL - C4 A'!R$1899","v":0},{"$f":" 'DL - C4 A'!S$1899","v":0},{"$f":" 'DL - C4 A'!T$1899","v":0},{"$f":" 'DL - C4 A'!U$1899","v":0},{"$f":" 'DL - C4 A'!V$1899","v":0},{"$f":" 'DL - C4 A'!W$1899","v":0},{"$f":" 'DL - C4 A'!X$1899","v":0},{"$f":" 'DL - C4 A'!Y$1899","v":0},{"$f":" 'DL - C4 A'!Z$1899","v":0},{"$f":" 'DL - C4 A'!AA$1899","v":0},{"$f":" 'DL - C4 A'!AB$1899","v":0},{"$f":" 'DL - C4 A'!AC$1899","v":0},{"$f":" 'DL - C4 A'!AD$1899","v":0},{"$f":" 'DL - C4 A'!AE$1899","v":0},{"$f":" 'DL - C4 A'!AF$1899","v":0},{"$f":" 'DL - C4 A'!AG$1899","v":0},{"$f":" 'DL - C4 A'!AH$1899","v":0},{"$f":" 'DL - C4 A'!AI$1899","v":0},{"$f":" 'DL - C4 A'!AJ$1899","v":0},{"$f":" 'DL - C4 A'!AK$1899","v":0},{"$f":" 'DL - C4 A'!AL$1899","v":0},{"$f":" 'DL - C4 A'!AM$1899","v":0},{"$f":" 'DL - C4 A'!AN$1899","v":0},{"$f":" 'DL - C4 A'!AO$1899","v":0},{"$f":" 'DL - C4 A'!AP$1899","v":0},{"$f":" 'DL - C4 A'!AQ$1899","v":0},{"$f":" 'DL - C4 A'!AR$1899","v":0},{"$f":" 'DL - C4 A'!AS$1899","v":0},{"$f":" 'DL - C4 A'!AT$1899","v":0},{"$f":" 'DL - C4 A'!AU$1899","v":0},{"$f":" 'DL - C4 A'!AV$1899","v":0},{"$f":" 'DL - C4 A'!AW$1899","v":0},{"$f":" 'DL - C4 A'!AX$1899","v":0},{"$f":" 'DL - C4 A'!AY$1899","v":0},{"$f":" 'DL - C4 A'!AZ$1899","v":0},{"$f":" 'DL - C4 A'!BA$1899","v":0},{"$f":" 'DL - C4 A'!BB$1899","v":0},{"$f":" 'DL - C4 A'!BC$1899","v":0},{"$f":" 'DL - C4 A'!BD$1899","v":0},{"$f":" 'DL - C4 A'!BE$1899","v":0},{"$f":" 'DL - C4 A'!BF$1899","v":0},{"$f":" 'DL - C4 A'!BG$1899","v":0},{"$f":" 'DL - C4 A'!BH$1899","v":0},{"$f":" 'DL - C4 A'!BI$1899","v":0},{"$f":" 'DL - C4 A'!BJ$1899","v":0},{"$f":" 'DL - C4 A'!BK$1899","v":0},{"$f":" 'DL - C4 A'!BL$1899","v":0},{"$f":" 'DL - C4 A'!BM$1899","v":0},{"$f":" 'DL - C4 A'!BN$1899","v":0},{"$f":" 'DL - C4 A'!BO$1899","v":0},{"$f":" 'DL - C4 A'!BP$1899","v":0},{"$f":" 'DL - C4 A'!BQ$1899","v":0},{"$f":" 'DL - C4 A'!BR$1899","v":0},{"$f":" 'DL - C4 A'!BS$1899","v":0},{"$f":" 'DL - C4 A'!BT$1899","v":0},{"$f":" 'DL - C4 A'!BU$1899","v":0},{"$f":" 'DL - C4 A'!BV$1899","v":0},{"$f":" 'DL - C4 A'!BW$1899","v":0},{"$f":" 'DL - C4 A'!BX$1899","v":0},{"$f":" 'DL - C4 A'!BY$1899","v":0},{"$f":" 'DL - C4 A'!BZ$1899","v":0},{"$f":" 'DL - C4 A'!CA$1899","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$1900","v":"Depreciation - capex addition - 01 Apr 96 - real - RT"},{"$f":" 'DL - C4 A'!F$1900","v":0},{"$f":" 'DL - C4 A'!G$1900","v":0},{"$f":" 'DL - C4 A'!H$1900","v":0},{"$f":" 'DL - C4 A'!I$1900","v":"GBP m"},{"$f":" 'DL - C4 A'!J$1900","v":0},{"$f":" 'DL - C4 A'!K$1900","v":0},{"$f":" 'DL - C4 A'!L$1900","v":0},{"$f":" 'DL - C4 A'!M$1900","v":0},{"$f":" 'DL - C4 A'!N$1900","v":0},{"$f":" 'DL - C4 A'!O$1900","v":0},{"$f":" 'DL - C4 A'!P$1900","v":0},{"$f":" 'DL - C4 A'!Q$1900","v":0},{"$f":" 'DL - C4 A'!R$1900","v":0},{"$f":" 'DL - C4 A'!S$1900","v":0},{"$f":" 'DL - C4 A'!T$1900","v":0},{"$f":" 'DL - C4 A'!U$1900","v":0},{"$f":" 'DL - C4 A'!V$1900","v":0},{"$f":" 'DL - C4 A'!W$1900","v":0},{"$f":" 'DL - C4 A'!X$1900","v":0},{"$f":" 'DL - C4 A'!Y$1900","v":0},{"$f":" 'DL - C4 A'!Z$1900","v":0},{"$f":" 'DL - C4 A'!AA$1900","v":0},{"$f":" 'DL - C4 A'!AB$1900","v":0},{"$f":" 'DL - C4 A'!AC$1900","v":0},{"$f":" 'DL - C4 A'!AD$1900","v":0},{"$f":" 'DL - C4 A'!AE$1900","v":0},{"$f":" 'DL - C4 A'!AF$1900","v":0},{"$f":" 'DL - C4 A'!AG$1900","v":0},{"$f":" 'DL - C4 A'!AH$1900","v":0},{"$f":" 'DL - C4 A'!AI$1900","v":0},{"$f":" 'DL - C4 A'!AJ$1900","v":0},{"$f":" 'DL - C4 A'!AK$1900","v":0},{"$f":" 'DL - C4 A'!AL$1900","v":0},{"$f":" 'DL - C4 A'!AM$1900","v":0},{"$f":" 'DL - C4 A'!AN$1900","v":0},{"$f":" 'DL - C4 A'!AO$1900","v":0},{"$f":" 'DL - C4 A'!AP$1900","v":0},{"$f":" 'DL - C4 A'!AQ$1900","v":0},{"$f":" 'DL - C4 A'!AR$1900","v":0},{"$f":" 'DL - C4 A'!AS$1900","v":0},{"$f":" 'DL - C4 A'!AT$1900","v":0},{"$f":" 'DL - C4 A'!AU$1900","v":0},{"$f":" 'DL - C4 A'!AV$1900","v":0},{"$f":" 'DL - C4 A'!AW$1900","v":0},{"$f":" 'DL - C4 A'!AX$1900","v":0},{"$f":" 'DL - C4 A'!AY$1900","v":0},{"$f":" 'DL - C4 A'!AZ$1900","v":0},{"$f":" 'DL - C4 A'!BA$1900","v":0},{"$f":" 'DL - C4 A'!BB$1900","v":0},{"$f":" 'DL - C4 A'!BC$1900","v":0},{"$f":" 'DL - C4 A'!BD$1900","v":0},{"$f":" 'DL - C4 A'!BE$1900","v":0},{"$f":" 'DL - C4 A'!BF$1900","v":0},{"$f":" 'DL - C4 A'!BG$1900","v":0},{"$f":" 'DL - C4 A'!BH$1900","v":0},{"$f":" 'DL - C4 A'!BI$1900","v":0},{"$f":" 'DL - C4 A'!BJ$1900","v":0},{"$f":" 'DL - C4 A'!BK$1900","v":0},{"$f":" 'DL - C4 A'!BL$1900","v":0},{"$f":" 'DL - C4 A'!BM$1900","v":0},{"$f":" 'DL - C4 A'!BN$1900","v":0},{"$f":" 'DL - C4 A'!BO$1900","v":0},{"$f":" 'DL - C4 A'!BP$1900","v":0},{"$f":" 'DL - C4 A'!BQ$1900","v":0},{"$f":" 'DL - C4 A'!BR$1900","v":0},{"$f":" 'DL - C4 A'!BS$1900","v":0},{"$f":" 'DL - C4 A'!BT$1900","v":0},{"$f":" 'DL - C4 A'!BU$1900","v":0},{"$f":" 'DL - C4 A'!BV$1900","v":0},{"$f":" 'DL - C4 A'!BW$1900","v":0},{"$f":" 'DL - C4 A'!BX$1900","v":0},{"$f":" 'DL - C4 A'!BY$1900","v":0},{"$f":" 'DL - C4 A'!BZ$1900","v":0},{"$f":" 'DL - C4 A'!CA$1900","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$1901","v":"Depreciation - capex addition - 01 Apr 97 - real - RT"},{"$f":" 'DL - C4 A'!F$1901","v":0},{"$f":" 'DL - C4 A'!G$1901","v":0},{"$f":" 'DL - C4 A'!H$1901","v":0},{"$f":" 'DL - C4 A'!I$1901","v":"GBP m"},{"$f":" 'DL - C4 A'!J$1901","v":0},{"$f":" 'DL - C4 A'!K$1901","v":0},{"$f":" 'DL - C4 A'!L$1901","v":0},{"$f":" 'DL - C4 A'!M$1901","v":0},{"$f":" 'DL - C4 A'!N$1901","v":0},{"$f":" 'DL - C4 A'!O$1901","v":0},{"$f":" 'DL - C4 A'!P$1901","v":0},{"$f":" 'DL - C4 A'!Q$1901","v":0},{"$f":" 'DL - C4 A'!R$1901","v":0},{"$f":" 'DL - C4 A'!S$1901","v":0},{"$f":" 'DL - C4 A'!T$1901","v":0},{"$f":" 'DL - C4 A'!U$1901","v":0},{"$f":" 'DL - C4 A'!V$1901","v":0},{"$f":" 'DL - C4 A'!W$1901","v":0},{"$f":" 'DL - C4 A'!X$1901","v":0},{"$f":" 'DL - C4 A'!Y$1901","v":0},{"$f":" 'DL - C4 A'!Z$1901","v":0},{"$f":" 'DL - C4 A'!AA$1901","v":0},{"$f":" 'DL - C4 A'!AB$1901","v":0},{"$f":" 'DL - C4 A'!AC$1901","v":0},{"$f":" 'DL - C4 A'!AD$1901","v":0},{"$f":" 'DL - C4 A'!AE$1901","v":0},{"$f":" 'DL - C4 A'!AF$1901","v":0},{"$f":" 'DL - C4 A'!AG$1901","v":0},{"$f":" 'DL - C4 A'!AH$1901","v":0},{"$f":" 'DL - C4 A'!AI$1901","v":0},{"$f":" 'DL - C4 A'!AJ$1901","v":0},{"$f":" 'DL - C4 A'!AK$1901","v":0},{"$f":" 'DL - C4 A'!AL$1901","v":0},{"$f":" 'DL - C4 A'!AM$1901","v":0},{"$f":" 'DL - C4 A'!AN$1901","v":0},{"$f":" 'DL - C4 A'!AO$1901","v":0},{"$f":" 'DL - C4 A'!AP$1901","v":0},{"$f":" 'DL - C4 A'!AQ$1901","v":0},{"$f":" 'DL - C4 A'!AR$1901","v":0},{"$f":" 'DL - C4 A'!AS$1901","v":0},{"$f":" 'DL - C4 A'!AT$1901","v":0},{"$f":" 'DL - C4 A'!AU$1901","v":0},{"$f":" 'DL - C4 A'!AV$1901","v":0},{"$f":" 'DL - C4 A'!AW$1901","v":0},{"$f":" 'DL - C4 A'!AX$1901","v":0},{"$f":" 'DL - C4 A'!AY$1901","v":0},{"$f":" 'DL - C4 A'!AZ$1901","v":0},{"$f":" 'DL - C4 A'!BA$1901","v":0},{"$f":" 'DL - C4 A'!BB$1901","v":0},{"$f":" 'DL - C4 A'!BC$1901","v":0},{"$f":" 'DL - C4 A'!BD$1901","v":0},{"$f":" 'DL - C4 A'!BE$1901","v":0},{"$f":" 'DL - C4 A'!BF$1901","v":0},{"$f":" 'DL - C4 A'!BG$1901","v":0},{"$f":" 'DL - C4 A'!BH$1901","v":0},{"$f":" 'DL - C4 A'!BI$1901","v":0},{"$f":" 'DL - C4 A'!BJ$1901","v":0},{"$f":" 'DL - C4 A'!BK$1901","v":0},{"$f":" 'DL - C4 A'!BL$1901","v":0},{"$f":" 'DL - C4 A'!BM$1901","v":0},{"$f":" 'DL - C4 A'!BN$1901","v":0},{"$f":" 'DL - C4 A'!BO$1901","v":0},{"$f":" 'DL - C4 A'!BP$1901","v":0},{"$f":" 'DL - C4 A'!BQ$1901","v":0},{"$f":" 'DL - C4 A'!BR$1901","v":0},{"$f":" 'DL - C4 A'!BS$1901","v":0},{"$f":" 'DL - C4 A'!BT$1901","v":0},{"$f":" 'DL - C4 A'!BU$1901","v":0},{"$f":" 'DL - C4 A'!BV$1901","v":0},{"$f":" 'DL - C4 A'!BW$1901","v":0},{"$f":" 'DL - C4 A'!BX$1901","v":0},{"$f":" 'DL - C4 A'!BY$1901","v":0},{"$f":" 'DL - C4 A'!BZ$1901","v":0},{"$f":" 'DL - C4 A'!CA$1901","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$1902","v":"Depreciation - capex addition - 01 Apr 98 - real - RT"},{"$f":" 'DL - C4 A'!F$1902","v":0},{"$f":" 'DL - C4 A'!G$1902","v":0},{"$f":" 'DL - C4 A'!H$1902","v":0},{"$f":" 'DL - C4 A'!I$1902","v":"GBP m"},{"$f":" 'DL - C4 A'!J$1902","v":0},{"$f":" 'DL - C4 A'!K$1902","v":0},{"$f":" 'DL - C4 A'!L$1902","v":0},{"$f":" 'DL - C4 A'!M$1902","v":0},{"$f":" 'DL - C4 A'!N$1902","v":0},{"$f":" 'DL - C4 A'!O$1902","v":0},{"$f":" 'DL - C4 A'!P$1902","v":0},{"$f":" 'DL - C4 A'!Q$1902","v":0},{"$f":" 'DL - C4 A'!R$1902","v":0},{"$f":" 'DL - C4 A'!S$1902","v":0},{"$f":" 'DL - C4 A'!T$1902","v":0},{"$f":" 'DL - C4 A'!U$1902","v":0},{"$f":" 'DL - C4 A'!V$1902","v":0},{"$f":" 'DL - C4 A'!W$1902","v":0},{"$f":" 'DL - C4 A'!X$1902","v":0},{"$f":" 'DL - C4 A'!Y$1902","v":0},{"$f":" 'DL - C4 A'!Z$1902","v":0},{"$f":" 'DL - C4 A'!AA$1902","v":0},{"$f":" 'DL - C4 A'!AB$1902","v":0},{"$f":" 'DL - C4 A'!AC$1902","v":0},{"$f":" 'DL - C4 A'!AD$1902","v":0},{"$f":" 'DL - C4 A'!AE$1902","v":0},{"$f":" 'DL - C4 A'!AF$1902","v":0},{"$f":" 'DL - C4 A'!AG$1902","v":0},{"$f":" 'DL - C4 A'!AH$1902","v":0},{"$f":" 'DL - C4 A'!AI$1902","v":0},{"$f":" 'DL - C4 A'!AJ$1902","v":0},{"$f":" 'DL - C4 A'!AK$1902","v":0},{"$f":" 'DL - C4 A'!AL$1902","v":0},{"$f":" 'DL - C4 A'!AM$1902","v":0},{"$f":" 'DL - C4 A'!AN$1902","v":0},{"$f":" 'DL - C4 A'!AO$1902","v":0},{"$f":" 'DL - C4 A'!AP$1902","v":0},{"$f":" 'DL - C4 A'!AQ$1902","v":0},{"$f":" 'DL - C4 A'!AR$1902","v":0},{"$f":" 'DL - C4 A'!AS$1902","v":0},{"$f":" 'DL - C4 A'!AT$1902","v":0},{"$f":" 'DL - C4 A'!AU$1902","v":0},{"$f":" 'DL - C4 A'!AV$1902","v":0},{"$f":" 'DL - C4 A'!AW$1902","v":0},{"$f":" 'DL - C4 A'!AX$1902","v":0},{"$f":" 'DL - C4 A'!AY$1902","v":0},{"$f":" 'DL - C4 A'!AZ$1902","v":0},{"$f":" 'DL - C4 A'!BA$1902","v":0},{"$f":" 'DL - C4 A'!BB$1902","v":0},{"$f":" 'DL - C4 A'!BC$1902","v":0},{"$f":" 'DL - C4 A'!BD$1902","v":0},{"$f":" 'DL - C4 A'!BE$1902","v":0},{"$f":" 'DL - C4 A'!BF$1902","v":0},{"$f":" 'DL - C4 A'!BG$1902","v":0},{"$f":" 'DL - C4 A'!BH$1902","v":0},{"$f":" 'DL - C4 A'!BI$1902","v":0},{"$f":" 'DL - C4 A'!BJ$1902","v":0},{"$f":" 'DL - C4 A'!BK$1902","v":0},{"$f":" 'DL - C4 A'!BL$1902","v":0},{"$f":" 'DL - C4 A'!BM$1902","v":0},{"$f":" 'DL - C4 A'!BN$1902","v":0},{"$f":" 'DL - C4 A'!BO$1902","v":0},{"$f":" 'DL - C4 A'!BP$1902","v":0},{"$f":" 'DL - C4 A'!BQ$1902","v":0},{"$f":" 'DL - C4 A'!BR$1902","v":0},{"$f":" 'DL - C4 A'!BS$1902","v":0},{"$f":" 'DL - C4 A'!BT$1902","v":0},{"$f":" 'DL - C4 A'!BU$1902","v":0},{"$f":" 'DL - C4 A'!BV$1902","v":0},{"$f":" 'DL - C4 A'!BW$1902","v":0},{"$f":" 'DL - C4 A'!BX$1902","v":0},{"$f":" 'DL - C4 A'!BY$1902","v":0},{"$f":" 'DL - C4 A'!BZ$1902","v":0},{"$f":" 'DL - C4 A'!CA$1902","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$1903","v":"Depreciation - capex addition - 01 Apr 99 - real - RT"},{"$f":" 'DL - C4 A'!F$1903","v":0},{"$f":" 'DL - C4 A'!G$1903","v":0},{"$f":" 'DL - C4 A'!H$1903","v":0},{"$f":" 'DL - C4 A'!I$1903","v":"GBP m"},{"$f":" 'DL - C4 A'!J$1903","v":0},{"$f":" 'DL - C4 A'!K$1903","v":0},{"$f":" 'DL - C4 A'!L$1903","v":0},{"$f":" 'DL - C4 A'!M$1903","v":0},{"$f":" 'DL - C4 A'!N$1903","v":0},{"$f":" 'DL - C4 A'!O$1903","v":0},{"$f":" 'DL - C4 A'!P$1903","v":0},{"$f":" 'DL - C4 A'!Q$1903","v":0},{"$f":" 'DL - C4 A'!R$1903","v":0},{"$f":" 'DL - C4 A'!S$1903","v":0},{"$f":" 'DL - C4 A'!T$1903","v":0},{"$f":" 'DL - C4 A'!U$1903","v":0},{"$f":" 'DL - C4 A'!V$1903","v":0},{"$f":" 'DL - C4 A'!W$1903","v":0},{"$f":" 'DL - C4 A'!X$1903","v":0},{"$f":" 'DL - C4 A'!Y$1903","v":0},{"$f":" 'DL - C4 A'!Z$1903","v":0},{"$f":" 'DL - C4 A'!AA$1903","v":0},{"$f":" 'DL - C4 A'!AB$1903","v":0},{"$f":" 'DL - C4 A'!AC$1903","v":0},{"$f":" 'DL - C4 A'!AD$1903","v":0},{"$f":" 'DL - C4 A'!AE$1903","v":0},{"$f":" 'DL - C4 A'!AF$1903","v":0},{"$f":" 'DL - C4 A'!AG$1903","v":0},{"$f":" 'DL - C4 A'!AH$1903","v":0},{"$f":" 'DL - C4 A'!AI$1903","v":0},{"$f":" 'DL - C4 A'!AJ$1903","v":0},{"$f":" 'DL - C4 A'!AK$1903","v":0},{"$f":" 'DL - C4 A'!AL$1903","v":0},{"$f":" 'DL - C4 A'!AM$1903","v":0},{"$f":" 'DL - C4 A'!AN$1903","v":0},{"$f":" 'DL - C4 A'!AO$1903","v":0},{"$f":" 'DL - C4 A'!AP$1903","v":0},{"$f":" 'DL - C4 A'!AQ$1903","v":0},{"$f":" 'DL - C4 A'!AR$1903","v":0},{"$f":" 'DL - C4 A'!AS$1903","v":0},{"$f":" 'DL - C4 A'!AT$1903","v":0},{"$f":" 'DL - C4 A'!AU$1903","v":0},{"$f":" 'DL - C4 A'!AV$1903","v":0},{"$f":" 'DL - C4 A'!AW$1903","v":0},{"$f":" 'DL - C4 A'!AX$1903","v":0},{"$f":" 'DL - C4 A'!AY$1903","v":0},{"$f":" 'DL - C4 A'!AZ$1903","v":0},{"$f":" 'DL - C4 A'!BA$1903","v":0},{"$f":" 'DL - C4 A'!BB$1903","v":0},{"$f":" 'DL - C4 A'!BC$1903","v":0},{"$f":" 'DL - C4 A'!BD$1903","v":0},{"$f":" 'DL - C4 A'!BE$1903","v":0},{"$f":" 'DL - C4 A'!BF$1903","v":0},{"$f":" 'DL - C4 A'!BG$1903","v":0},{"$f":" 'DL - C4 A'!BH$1903","v":0},{"$f":" 'DL - C4 A'!BI$1903","v":0},{"$f":" 'DL - C4 A'!BJ$1903","v":0},{"$f":" 'DL - C4 A'!BK$1903","v":0},{"$f":" 'DL - C4 A'!BL$1903","v":0},{"$f":" 'DL - C4 A'!BM$1903","v":0},{"$f":" 'DL - C4 A'!BN$1903","v":0},{"$f":" 'DL - C4 A'!BO$1903","v":0},{"$f":" 'DL - C4 A'!BP$1903","v":0},{"$f":" 'DL - C4 A'!BQ$1903","v":0},{"$f":" 'DL - C4 A'!BR$1903","v":0},{"$f":" 'DL - C4 A'!BS$1903","v":0},{"$f":" 'DL - C4 A'!BT$1903","v":0},{"$f":" 'DL - C4 A'!BU$1903","v":0},{"$f":" 'DL - C4 A'!BV$1903","v":0},{"$f":" 'DL - C4 A'!BW$1903","v":0},{"$f":" 'DL - C4 A'!BX$1903","v":0},{"$f":" 'DL - C4 A'!BY$1903","v":0},{"$f":" 'DL - C4 A'!BZ$1903","v":0},{"$f":" 'DL - C4 A'!CA$1903","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$1904","v":"Depreciation - capex addition - 01 Apr 00 - real - RT"},{"$f":" 'DL - C4 A'!F$1904","v":0},{"$f":" 'DL - C4 A'!G$1904","v":0},{"$f":" 'DL - C4 A'!H$1904","v":0},{"$f":" 'DL - C4 A'!I$1904","v":"GBP m"},{"$f":" 'DL - C4 A'!J$1904","v":0},{"$f":" 'DL - C4 A'!K$1904","v":0},{"$f":" 'DL - C4 A'!L$1904","v":0},{"$f":" 'DL - C4 A'!M$1904","v":0},{"$f":" 'DL - C4 A'!N$1904","v":0},{"$f":" 'DL - C4 A'!O$1904","v":0},{"$f":" 'DL - C4 A'!P$1904","v":0},{"$f":" 'DL - C4 A'!Q$1904","v":0},{"$f":" 'DL - C4 A'!R$1904","v":0},{"$f":" 'DL - C4 A'!S$1904","v":0},{"$f":" 'DL - C4 A'!T$1904","v":0},{"$f":" 'DL - C4 A'!U$1904","v":0},{"$f":" 'DL - C4 A'!V$1904","v":0},{"$f":" 'DL - C4 A'!W$1904","v":0},{"$f":" 'DL - C4 A'!X$1904","v":0},{"$f":" 'DL - C4 A'!Y$1904","v":0},{"$f":" 'DL - C4 A'!Z$1904","v":0},{"$f":" 'DL - C4 A'!AA$1904","v":0},{"$f":" 'DL - C4 A'!AB$1904","v":0},{"$f":" 'DL - C4 A'!AC$1904","v":0},{"$f":" 'DL - C4 A'!AD$1904","v":0},{"$f":" 'DL - C4 A'!AE$1904","v":0},{"$f":" 'DL - C4 A'!AF$1904","v":0},{"$f":" 'DL - C4 A'!AG$1904","v":0},{"$f":" 'DL - C4 A'!AH$1904","v":0},{"$f":" 'DL - C4 A'!AI$1904","v":0},{"$f":" 'DL - C4 A'!AJ$1904","v":0},{"$f":" 'DL - C4 A'!AK$1904","v":0},{"$f":" 'DL - C4 A'!AL$1904","v":0},{"$f":" 'DL - C4 A'!AM$1904","v":0},{"$f":" 'DL - C4 A'!AN$1904","v":0},{"$f":" 'DL - C4 A'!AO$1904","v":0},{"$f":" 'DL - C4 A'!AP$1904","v":0},{"$f":" 'DL - C4 A'!AQ$1904","v":0},{"$f":" 'DL - C4 A'!AR$1904","v":0},{"$f":" 'DL - C4 A'!AS$1904","v":0},{"$f":" 'DL - C4 A'!AT$1904","v":0},{"$f":" 'DL - C4 A'!AU$1904","v":0},{"$f":" 'DL - C4 A'!AV$1904","v":0},{"$f":" 'DL - C4 A'!AW$1904","v":0},{"$f":" 'DL - C4 A'!AX$1904","v":0},{"$f":" 'DL - C4 A'!AY$1904","v":0},{"$f":" 'DL - C4 A'!AZ$1904","v":0},{"$f":" 'DL - C4 A'!BA$1904","v":0},{"$f":" 'DL - C4 A'!BB$1904","v":0},{"$f":" 'DL - C4 A'!BC$1904","v":0},{"$f":" 'DL - C4 A'!BD$1904","v":0},{"$f":" 'DL - C4 A'!BE$1904","v":0},{"$f":" 'DL - C4 A'!BF$1904","v":0},{"$f":" 'DL - C4 A'!BG$1904","v":0},{"$f":" 'DL - C4 A'!BH$1904","v":0},{"$f":" 'DL - C4 A'!BI$1904","v":0},{"$f":" 'DL - C4 A'!BJ$1904","v":0},{"$f":" 'DL - C4 A'!BK$1904","v":0},{"$f":" 'DL - C4 A'!BL$1904","v":0},{"$f":" 'DL - C4 A'!BM$1904","v":0},{"$f":" 'DL - C4 A'!BN$1904","v":0},{"$f":" 'DL - C4 A'!BO$1904","v":0},{"$f":" 'DL - C4 A'!BP$1904","v":0},{"$f":" 'DL - C4 A'!BQ$1904","v":0},{"$f":" 'DL - C4 A'!BR$1904","v":0},{"$f":" 'DL - C4 A'!BS$1904","v":0},{"$f":" 'DL - C4 A'!BT$1904","v":0},{"$f":" 'DL - C4 A'!BU$1904","v":0},{"$f":" 'DL - C4 A'!BV$1904","v":0},{"$f":" 'DL - C4 A'!BW$1904","v":0},{"$f":" 'DL - C4 A'!BX$1904","v":0},{"$f":" 'DL - C4 A'!BY$1904","v":0},{"$f":" 'DL - C4 A'!BZ$1904","v":0},{"$f":" 'DL - C4 A'!CA$1904","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$1905","v":"Depreciation - capex addition - 01 Apr 01 - real - RT"},{"$f":" 'DL - C4 A'!F$1905","v":0},{"$f":" 'DL - C4 A'!G$1905","v":0},{"$f":" 'DL - C4 A'!H$1905","v":0},{"$f":" 'DL - C4 A'!I$1905","v":"GBP m"},{"$f":" 'DL - C4 A'!J$1905","v":0},{"$f":" 'DL - C4 A'!K$1905","v":0},{"$f":" 'DL - C4 A'!L$1905","v":0},{"$f":" 'DL - C4 A'!M$1905","v":0},{"$f":" 'DL - C4 A'!N$1905","v":0},{"$f":" 'DL - C4 A'!O$1905","v":0},{"$f":" 'DL - C4 A'!P$1905","v":0},{"$f":" 'DL - C4 A'!Q$1905","v":0},{"$f":" 'DL - C4 A'!R$1905","v":0},{"$f":" 'DL - C4 A'!S$1905","v":0},{"$f":" 'DL - C4 A'!T$1905","v":0},{"$f":" 'DL - C4 A'!U$1905","v":0},{"$f":" 'DL - C4 A'!V$1905","v":0},{"$f":" 'DL - C4 A'!W$1905","v":0},{"$f":" 'DL - C4 A'!X$1905","v":0},{"$f":" 'DL - C4 A'!Y$1905","v":0},{"$f":" 'DL - C4 A'!Z$1905","v":0},{"$f":" 'DL - C4 A'!AA$1905","v":0},{"$f":" 'DL - C4 A'!AB$1905","v":0},{"$f":" 'DL - C4 A'!AC$1905","v":0},{"$f":" 'DL - C4 A'!AD$1905","v":0},{"$f":" 'DL - C4 A'!AE$1905","v":0},{"$f":" 'DL - C4 A'!AF$1905","v":0},{"$f":" 'DL - C4 A'!AG$1905","v":0},{"$f":" 'DL - C4 A'!AH$1905","v":0},{"$f":" 'DL - C4 A'!AI$1905","v":0},{"$f":" 'DL - C4 A'!AJ$1905","v":0},{"$f":" 'DL - C4 A'!AK$1905","v":0},{"$f":" 'DL - C4 A'!AL$1905","v":0},{"$f":" 'DL - C4 A'!AM$1905","v":0},{"$f":" 'DL - C4 A'!AN$1905","v":0},{"$f":" 'DL - C4 A'!AO$1905","v":0},{"$f":" 'DL - C4 A'!AP$1905","v":0},{"$f":" 'DL - C4 A'!AQ$1905","v":0},{"$f":" 'DL - C4 A'!AR$1905","v":0},{"$f":" 'DL - C4 A'!AS$1905","v":0},{"$f":" 'DL - C4 A'!AT$1905","v":0},{"$f":" 'DL - C4 A'!AU$1905","v":0},{"$f":" 'DL - C4 A'!AV$1905","v":0},{"$f":" 'DL - C4 A'!AW$1905","v":0},{"$f":" 'DL - C4 A'!AX$1905","v":0},{"$f":" 'DL - C4 A'!AY$1905","v":0},{"$f":" 'DL - C4 A'!AZ$1905","v":0},{"$f":" 'DL - C4 A'!BA$1905","v":0},{"$f":" 'DL - C4 A'!BB$1905","v":0},{"$f":" 'DL - C4 A'!BC$1905","v":0},{"$f":" 'DL - C4 A'!BD$1905","v":0},{"$f":" 'DL - C4 A'!BE$1905","v":0},{"$f":" 'DL - C4 A'!BF$1905","v":0},{"$f":" 'DL - C4 A'!BG$1905","v":0},{"$f":" 'DL - C4 A'!BH$1905","v":0},{"$f":" 'DL - C4 A'!BI$1905","v":0},{"$f":" 'DL - C4 A'!BJ$1905","v":0},{"$f":" 'DL - C4 A'!BK$1905","v":0},{"$f":" 'DL - C4 A'!BL$1905","v":0},{"$f":" 'DL - C4 A'!BM$1905","v":0},{"$f":" 'DL - C4 A'!BN$1905","v":0},{"$f":" 'DL - C4 A'!BO$1905","v":0},{"$f":" 'DL - C4 A'!BP$1905","v":0},{"$f":" 'DL - C4 A'!BQ$1905","v":0},{"$f":" 'DL - C4 A'!BR$1905","v":0},{"$f":" 'DL - C4 A'!BS$1905","v":0},{"$f":" 'DL - C4 A'!BT$1905","v":0},{"$f":" 'DL - C4 A'!BU$1905","v":0},{"$f":" 'DL - C4 A'!BV$1905","v":0},{"$f":" 'DL - C4 A'!BW$1905","v":0},{"$f":" 'DL - C4 A'!BX$1905","v":0},{"$f":" 'DL - C4 A'!BY$1905","v":0},{"$f":" 'DL - C4 A'!BZ$1905","v":0},{"$f":" 'DL - C4 A'!CA$1905","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$1906","v":"Depreciation - capex addition - 01 Apr 02 - real - RT"},{"$f":" 'DL - C4 A'!F$1906","v":0},{"$f":" 'DL - C4 A'!G$1906","v":0},{"$f":" 'DL - C4 A'!H$1906","v":0},{"$f":" 'DL - C4 A'!I$1906","v":"GBP m"},{"$f":" 'DL - C4 A'!J$1906","v":0},{"$f":" 'DL - C4 A'!K$1906","v":0},{"$f":" 'DL - C4 A'!L$1906","v":0},{"$f":" 'DL - C4 A'!M$1906","v":0},{"$f":" 'DL - C4 A'!N$1906","v":0},{"$f":" 'DL - C4 A'!O$1906","v":0},{"$f":" 'DL - C4 A'!P$1906","v":0},{"$f":" 'DL - C4 A'!Q$1906","v":0},{"$f":" 'DL - C4 A'!R$1906","v":0},{"$f":" 'DL - C4 A'!S$1906","v":0},{"$f":" 'DL - C4 A'!T$1906","v":0},{"$f":" 'DL - C4 A'!U$1906","v":0},{"$f":" 'DL - C4 A'!V$1906","v":0},{"$f":" 'DL - C4 A'!W$1906","v":0},{"$f":" 'DL - C4 A'!X$1906","v":0},{"$f":" 'DL - C4 A'!Y$1906","v":0},{"$f":" 'DL - C4 A'!Z$1906","v":0},{"$f":" 'DL - C4 A'!AA$1906","v":0},{"$f":" 'DL - C4 A'!AB$1906","v":0},{"$f":" 'DL - C4 A'!AC$1906","v":0},{"$f":" 'DL - C4 A'!AD$1906","v":0},{"$f":" 'DL - C4 A'!AE$1906","v":0},{"$f":" 'DL - C4 A'!AF$1906","v":0},{"$f":" 'DL - C4 A'!AG$1906","v":0},{"$f":" 'DL - C4 A'!AH$1906","v":0},{"$f":" 'DL - C4 A'!AI$1906","v":0},{"$f":" 'DL - C4 A'!AJ$1906","v":0},{"$f":" 'DL - C4 A'!AK$1906","v":0},{"$f":" 'DL - C4 A'!AL$1906","v":0},{"$f":" 'DL - C4 A'!AM$1906","v":0},{"$f":" 'DL - C4 A'!AN$1906","v":0},{"$f":" 'DL - C4 A'!AO$1906","v":0},{"$f":" 'DL - C4 A'!AP$1906","v":0},{"$f":" 'DL - C4 A'!AQ$1906","v":0},{"$f":" 'DL - C4 A'!AR$1906","v":0},{"$f":" 'DL - C4 A'!AS$1906","v":0},{"$f":" 'DL - C4 A'!AT$1906","v":0},{"$f":" 'DL - C4 A'!AU$1906","v":0},{"$f":" 'DL - C4 A'!AV$1906","v":0},{"$f":" 'DL - C4 A'!AW$1906","v":0},{"$f":" 'DL - C4 A'!AX$1906","v":0},{"$f":" 'DL - C4 A'!AY$1906","v":0},{"$f":" 'DL - C4 A'!AZ$1906","v":0},{"$f":" 'DL - C4 A'!BA$1906","v":0},{"$f":" 'DL - C4 A'!BB$1906","v":0},{"$f":" 'DL - C4 A'!BC$1906","v":0},{"$f":" 'DL - C4 A'!BD$1906","v":0},{"$f":" 'DL - C4 A'!BE$1906","v":0},{"$f":" 'DL - C4 A'!BF$1906","v":0},{"$f":" 'DL - C4 A'!BG$1906","v":0},{"$f":" 'DL - C4 A'!BH$1906","v":0},{"$f":" 'DL - C4 A'!BI$1906","v":0},{"$f":" 'DL - C4 A'!BJ$1906","v":0},{"$f":" 'DL - C4 A'!BK$1906","v":0},{"$f":" 'DL - C4 A'!BL$1906","v":0},{"$f":" 'DL - C4 A'!BM$1906","v":0},{"$f":" 'DL - C4 A'!BN$1906","v":0},{"$f":" 'DL - C4 A'!BO$1906","v":0},{"$f":" 'DL - C4 A'!BP$1906","v":0},{"$f":" 'DL - C4 A'!BQ$1906","v":0},{"$f":" 'DL - C4 A'!BR$1906","v":0},{"$f":" 'DL - C4 A'!BS$1906","v":0},{"$f":" 'DL - C4 A'!BT$1906","v":0},{"$f":" 'DL - C4 A'!BU$1906","v":0},{"$f":" 'DL - C4 A'!BV$1906","v":0},{"$f":" 'DL - C4 A'!BW$1906","v":0},{"$f":" 'DL - C4 A'!BX$1906","v":0},{"$f":" 'DL - C4 A'!BY$1906","v":0},{"$f":" 'DL - C4 A'!BZ$1906","v":0},{"$f":" 'DL - C4 A'!CA$1906","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$1907","v":"Depreciation - capex addition - 01 Apr 03 - real - RT"},{"$f":" 'DL - C4 A'!F$1907","v":0},{"$f":" 'DL - C4 A'!G$1907","v":0},{"$f":" 'DL - C4 A'!H$1907","v":0},{"$f":" 'DL - C4 A'!I$1907","v":"GBP m"},{"$f":" 'DL - C4 A'!J$1907","v":0},{"$f":" 'DL - C4 A'!K$1907","v":0},{"$f":" 'DL - C4 A'!L$1907","v":0},{"$f":" 'DL - C4 A'!M$1907","v":0},{"$f":" 'DL - C4 A'!N$1907","v":0},{"$f":" 'DL - C4 A'!O$1907","v":0},{"$f":" 'DL - C4 A'!P$1907","v":0},{"$f":" 'DL - C4 A'!Q$1907","v":0},{"$f":" 'DL - C4 A'!R$1907","v":0},{"$f":" 'DL - C4 A'!S$1907","v":0},{"$f":" 'DL - C4 A'!T$1907","v":0},{"$f":" 'DL - C4 A'!U$1907","v":0},{"$f":" 'DL - C4 A'!V$1907","v":0},{"$f":" 'DL - C4 A'!W$1907","v":0},{"$f":" 'DL - C4 A'!X$1907","v":0},{"$f":" 'DL - C4 A'!Y$1907","v":0},{"$f":" 'DL - C4 A'!Z$1907","v":0},{"$f":" 'DL - C4 A'!AA$1907","v":0},{"$f":" 'DL - C4 A'!AB$1907","v":0},{"$f":" 'DL - C4 A'!AC$1907","v":0},{"$f":" 'DL - C4 A'!AD$1907","v":0},{"$f":" 'DL - C4 A'!AE$1907","v":0},{"$f":" 'DL - C4 A'!AF$1907","v":0},{"$f":" 'DL - C4 A'!AG$1907","v":0},{"$f":" 'DL - C4 A'!AH$1907","v":0},{"$f":" 'DL - C4 A'!AI$1907","v":0},{"$f":" 'DL - C4 A'!AJ$1907","v":0},{"$f":" 'DL - C4 A'!AK$1907","v":0},{"$f":" 'DL - C4 A'!AL$1907","v":0},{"$f":" 'DL - C4 A'!AM$1907","v":0},{"$f":" 'DL - C4 A'!AN$1907","v":0},{"$f":" 'DL - C4 A'!AO$1907","v":0},{"$f":" 'DL - C4 A'!AP$1907","v":0},{"$f":" 'DL - C4 A'!AQ$1907","v":0},{"$f":" 'DL - C4 A'!AR$1907","v":0},{"$f":" 'DL - C4 A'!AS$1907","v":0},{"$f":" 'DL - C4 A'!AT$1907","v":0},{"$f":" 'DL - C4 A'!AU$1907","v":0},{"$f":" 'DL - C4 A'!AV$1907","v":0},{"$f":" 'DL - C4 A'!AW$1907","v":0},{"$f":" 'DL - C4 A'!AX$1907","v":0},{"$f":" 'DL - C4 A'!AY$1907","v":0},{"$f":" 'DL - C4 A'!AZ$1907","v":0},{"$f":" 'DL - C4 A'!BA$1907","v":0},{"$f":" 'DL - C4 A'!BB$1907","v":0},{"$f":" 'DL - C4 A'!BC$1907","v":0},{"$f":" 'DL - C4 A'!BD$1907","v":0},{"$f":" 'DL - C4 A'!BE$1907","v":0},{"$f":" 'DL - C4 A'!BF$1907","v":0},{"$f":" 'DL - C4 A'!BG$1907","v":0},{"$f":" 'DL - C4 A'!BH$1907","v":0},{"$f":" 'DL - C4 A'!BI$1907","v":0},{"$f":" 'DL - C4 A'!BJ$1907","v":0},{"$f":" 'DL - C4 A'!BK$1907","v":0},{"$f":" 'DL - C4 A'!BL$1907","v":0},{"$f":" 'DL - C4 A'!BM$1907","v":0},{"$f":" 'DL - C4 A'!BN$1907","v":0},{"$f":" 'DL - C4 A'!BO$1907","v":0},{"$f":" 'DL - C4 A'!BP$1907","v":0},{"$f":" 'DL - C4 A'!BQ$1907","v":0},{"$f":" 'DL - C4 A'!BR$1907","v":0},{"$f":" 'DL - C4 A'!BS$1907","v":0},{"$f":" 'DL - C4 A'!BT$1907","v":0},{"$f":" 'DL - C4 A'!BU$1907","v":0},{"$f":" 'DL - C4 A'!BV$1907","v":0},{"$f":" 'DL - C4 A'!BW$1907","v":0},{"$f":" 'DL - C4 A'!BX$1907","v":0},{"$f":" 'DL - C4 A'!BY$1907","v":0},{"$f":" 'DL - C4 A'!BZ$1907","v":0},{"$f":" 'DL - C4 A'!CA$1907","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$1908","v":"Depreciation - capex addition - 01 Apr 04 - real - RT"},{"$f":" 'DL - C4 A'!F$1908","v":0},{"$f":" 'DL - C4 A'!G$1908","v":0},{"$f":" 'DL - C4 A'!H$1908","v":0},{"$f":" 'DL - C4 A'!I$1908","v":"GBP m"},{"$f":" 'DL - C4 A'!J$1908","v":0},{"$f":" 'DL - C4 A'!K$1908","v":0},{"$f":" 'DL - C4 A'!L$1908","v":0},{"$f":" 'DL - C4 A'!M$1908","v":0},{"$f":" 'DL - C4 A'!N$1908","v":0},{"$f":" 'DL - C4 A'!O$1908","v":0},{"$f":" 'DL - C4 A'!P$1908","v":0},{"$f":" 'DL - C4 A'!Q$1908","v":0},{"$f":" 'DL - C4 A'!R$1908","v":0},{"$f":" 'DL - C4 A'!S$1908","v":0},{"$f":" 'DL - C4 A'!T$1908","v":0},{"$f":" 'DL - C4 A'!U$1908","v":0},{"$f":" 'DL - C4 A'!V$1908","v":0},{"$f":" 'DL - C4 A'!W$1908","v":0},{"$f":" 'DL - C4 A'!X$1908","v":0},{"$f":" 'DL - C4 A'!Y$1908","v":0},{"$f":" 'DL - C4 A'!Z$1908","v":0},{"$f":" 'DL - C4 A'!AA$1908","v":0},{"$f":" 'DL - C4 A'!AB$1908","v":0},{"$f":" 'DL - C4 A'!AC$1908","v":0},{"$f":" 'DL - C4 A'!AD$1908","v":0},{"$f":" 'DL - C4 A'!AE$1908","v":0},{"$f":" 'DL - C4 A'!AF$1908","v":0},{"$f":" 'DL - C4 A'!AG$1908","v":0},{"$f":" 'DL - C4 A'!AH$1908","v":0},{"$f":" 'DL - C4 A'!AI$1908","v":0},{"$f":" 'DL - C4 A'!AJ$1908","v":0},{"$f":" 'DL - C4 A'!AK$1908","v":0},{"$f":" 'DL - C4 A'!AL$1908","v":0},{"$f":" 'DL - C4 A'!AM$1908","v":0},{"$f":" 'DL - C4 A'!AN$1908","v":0},{"$f":" 'DL - C4 A'!AO$1908","v":0},{"$f":" 'DL - C4 A'!AP$1908","v":0},{"$f":" 'DL - C4 A'!AQ$1908","v":0},{"$f":" 'DL - C4 A'!AR$1908","v":0},{"$f":" 'DL - C4 A'!AS$1908","v":0},{"$f":" 'DL - C4 A'!AT$1908","v":0},{"$f":" 'DL - C4 A'!AU$1908","v":0},{"$f":" 'DL - C4 A'!AV$1908","v":0},{"$f":" 'DL - C4 A'!AW$1908","v":0},{"$f":" 'DL - C4 A'!AX$1908","v":0},{"$f":" 'DL - C4 A'!AY$1908","v":0},{"$f":" 'DL - C4 A'!AZ$1908","v":0},{"$f":" 'DL - C4 A'!BA$1908","v":0},{"$f":" 'DL - C4 A'!BB$1908","v":0},{"$f":" 'DL - C4 A'!BC$1908","v":0},{"$f":" 'DL - C4 A'!BD$1908","v":0},{"$f":" 'DL - C4 A'!BE$1908","v":0},{"$f":" 'DL - C4 A'!BF$1908","v":0},{"$f":" 'DL - C4 A'!BG$1908","v":0},{"$f":" 'DL - C4 A'!BH$1908","v":0},{"$f":" 'DL - C4 A'!BI$1908","v":0},{"$f":" 'DL - C4 A'!BJ$1908","v":0},{"$f":" 'DL - C4 A'!BK$1908","v":0},{"$f":" 'DL - C4 A'!BL$1908","v":0},{"$f":" 'DL - C4 A'!BM$1908","v":0},{"$f":" 'DL - C4 A'!BN$1908","v":0},{"$f":" 'DL - C4 A'!BO$1908","v":0},{"$f":" 'DL - C4 A'!BP$1908","v":0},{"$f":" 'DL - C4 A'!BQ$1908","v":0},{"$f":" 'DL - C4 A'!BR$1908","v":0},{"$f":" 'DL - C4 A'!BS$1908","v":0},{"$f":" 'DL - C4 A'!BT$1908","v":0},{"$f":" 'DL - C4 A'!BU$1908","v":0},{"$f":" 'DL - C4 A'!BV$1908","v":0},{"$f":" 'DL - C4 A'!BW$1908","v":0},{"$f":" 'DL - C4 A'!BX$1908","v":0},{"$f":" 'DL - C4 A'!BY$1908","v":0},{"$f":" 'DL - C4 A'!BZ$1908","v":0},{"$f":" 'DL - C4 A'!CA$1908","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$1909","v":"Depreciation - capex addition - 01 Apr 05 - real - RT"},{"$f":" 'DL - C4 A'!F$1909","v":0},{"$f":" 'DL - C4 A'!G$1909","v":0},{"$f":" 'DL - C4 A'!H$1909","v":0},{"$f":" 'DL - C4 A'!I$1909","v":"GBP m"},{"$f":" 'DL - C4 A'!J$1909","v":0},{"$f":" 'DL - C4 A'!K$1909","v":0},{"$f":" 'DL - C4 A'!L$1909","v":0},{"$f":" 'DL - C4 A'!M$1909","v":0},{"$f":" 'DL - C4 A'!N$1909","v":0},{"$f":" 'DL - C4 A'!O$1909","v":0},{"$f":" 'DL - C4 A'!P$1909","v":0},{"$f":" 'DL - C4 A'!Q$1909","v":0},{"$f":" 'DL - C4 A'!R$1909","v":0},{"$f":" 'DL - C4 A'!S$1909","v":0},{"$f":" 'DL - C4 A'!T$1909","v":0},{"$f":" 'DL - C4 A'!U$1909","v":0},{"$f":" 'DL - C4 A'!V$1909","v":0},{"$f":" 'DL - C4 A'!W$1909","v":0},{"$f":" 'DL - C4 A'!X$1909","v":0},{"$f":" 'DL - C4 A'!Y$1909","v":0},{"$f":" 'DL - C4 A'!Z$1909","v":0},{"$f":" 'DL - C4 A'!AA$1909","v":0},{"$f":" 'DL - C4 A'!AB$1909","v":0},{"$f":" 'DL - C4 A'!AC$1909","v":0},{"$f":" 'DL - C4 A'!AD$1909","v":0},{"$f":" 'DL - C4 A'!AE$1909","v":0},{"$f":" 'DL - C4 A'!AF$1909","v":0},{"$f":" 'DL - C4 A'!AG$1909","v":0},{"$f":" 'DL - C4 A'!AH$1909","v":0},{"$f":" 'DL - C4 A'!AI$1909","v":0},{"$f":" 'DL - C4 A'!AJ$1909","v":0},{"$f":" 'DL - C4 A'!AK$1909","v":0},{"$f":" 'DL - C4 A'!AL$1909","v":0},{"$f":" 'DL - C4 A'!AM$1909","v":0},{"$f":" 'DL - C4 A'!AN$1909","v":0},{"$f":" 'DL - C4 A'!AO$1909","v":0},{"$f":" 'DL - C4 A'!AP$1909","v":0},{"$f":" 'DL - C4 A'!AQ$1909","v":0},{"$f":" 'DL - C4 A'!AR$1909","v":0},{"$f":" 'DL - C4 A'!AS$1909","v":0},{"$f":" 'DL - C4 A'!AT$1909","v":0},{"$f":" 'DL - C4 A'!AU$1909","v":0},{"$f":" 'DL - C4 A'!AV$1909","v":0},{"$f":" 'DL - C4 A'!AW$1909","v":0},{"$f":" 'DL - C4 A'!AX$1909","v":0},{"$f":" 'DL - C4 A'!AY$1909","v":0},{"$f":" 'DL - C4 A'!AZ$1909","v":0},{"$f":" 'DL - C4 A'!BA$1909","v":0},{"$f":" 'DL - C4 A'!BB$1909","v":0},{"$f":" 'DL - C4 A'!BC$1909","v":0},{"$f":" 'DL - C4 A'!BD$1909","v":0},{"$f":" 'DL - C4 A'!BE$1909","v":0},{"$f":" 'DL - C4 A'!BF$1909","v":0},{"$f":" 'DL - C4 A'!BG$1909","v":0},{"$f":" 'DL - C4 A'!BH$1909","v":0},{"$f":" 'DL - C4 A'!BI$1909","v":0},{"$f":" 'DL - C4 A'!BJ$1909","v":0},{"$f":" 'DL - C4 A'!BK$1909","v":0},{"$f":" 'DL - C4 A'!BL$1909","v":0},{"$f":" 'DL - C4 A'!BM$1909","v":0},{"$f":" 'DL - C4 A'!BN$1909","v":0},{"$f":" 'DL - C4 A'!BO$1909","v":0},{"$f":" 'DL - C4 A'!BP$1909","v":0},{"$f":" 'DL - C4 A'!BQ$1909","v":0},{"$f":" 'DL - C4 A'!BR$1909","v":0},{"$f":" 'DL - C4 A'!BS$1909","v":0},{"$f":" 'DL - C4 A'!BT$1909","v":0},{"$f":" 'DL - C4 A'!BU$1909","v":0},{"$f":" 'DL - C4 A'!BV$1909","v":0},{"$f":" 'DL - C4 A'!BW$1909","v":0},{"$f":" 'DL - C4 A'!BX$1909","v":0},{"$f":" 'DL - C4 A'!BY$1909","v":0},{"$f":" 'DL - C4 A'!BZ$1909","v":0},{"$f":" 'DL - C4 A'!CA$1909","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$1910","v":"Depreciation - capex addition - 01 Apr 06 - real - RT"},{"$f":" 'DL - C4 A'!F$1910","v":0},{"$f":" 'DL - C4 A'!G$1910","v":0},{"$f":" 'DL - C4 A'!H$1910","v":0},{"$f":" 'DL - C4 A'!I$1910","v":"GBP m"},{"$f":" 'DL - C4 A'!J$1910","v":0},{"$f":" 'DL - C4 A'!K$1910","v":0},{"$f":" 'DL - C4 A'!L$1910","v":0},{"$f":" 'DL - C4 A'!M$1910","v":0},{"$f":" 'DL - C4 A'!N$1910","v":0},{"$f":" 'DL - C4 A'!O$1910","v":0},{"$f":" 'DL - C4 A'!P$1910","v":0},{"$f":" 'DL - C4 A'!Q$1910","v":0},{"$f":" 'DL - C4 A'!R$1910","v":0},{"$f":" 'DL - C4 A'!S$1910","v":0},{"$f":" 'DL - C4 A'!T$1910","v":0},{"$f":" 'DL - C4 A'!U$1910","v":0},{"$f":" 'DL - C4 A'!V$1910","v":0},{"$f":" 'DL - C4 A'!W$1910","v":0},{"$f":" 'DL - C4 A'!X$1910","v":0},{"$f":" 'DL - C4 A'!Y$1910","v":0},{"$f":" 'DL - C4 A'!Z$1910","v":0},{"$f":" 'DL - C4 A'!AA$1910","v":0},{"$f":" 'DL - C4 A'!AB$1910","v":0},{"$f":" 'DL - C4 A'!AC$1910","v":0},{"$f":" 'DL - C4 A'!AD$1910","v":0},{"$f":" 'DL - C4 A'!AE$1910","v":0},{"$f":" 'DL - C4 A'!AF$1910","v":0},{"$f":" 'DL - C4 A'!AG$1910","v":0},{"$f":" 'DL - C4 A'!AH$1910","v":0},{"$f":" 'DL - C4 A'!AI$1910","v":0},{"$f":" 'DL - C4 A'!AJ$1910","v":0},{"$f":" 'DL - C4 A'!AK$1910","v":0},{"$f":" 'DL - C4 A'!AL$1910","v":0},{"$f":" 'DL - C4 A'!AM$1910","v":0},{"$f":" 'DL - C4 A'!AN$1910","v":0},{"$f":" 'DL - C4 A'!AO$1910","v":0},{"$f":" 'DL - C4 A'!AP$1910","v":0},{"$f":" 'DL - C4 A'!AQ$1910","v":0},{"$f":" 'DL - C4 A'!AR$1910","v":0},{"$f":" 'DL - C4 A'!AS$1910","v":0},{"$f":" 'DL - C4 A'!AT$1910","v":0},{"$f":" 'DL - C4 A'!AU$1910","v":0},{"$f":" 'DL - C4 A'!AV$1910","v":0},{"$f":" 'DL - C4 A'!AW$1910","v":0},{"$f":" 'DL - C4 A'!AX$1910","v":0},{"$f":" 'DL - C4 A'!AY$1910","v":0},{"$f":" 'DL - C4 A'!AZ$1910","v":0},{"$f":" 'DL - C4 A'!BA$1910","v":0},{"$f":" 'DL - C4 A'!BB$1910","v":0},{"$f":" 'DL - C4 A'!BC$1910","v":0},{"$f":" 'DL - C4 A'!BD$1910","v":0},{"$f":" 'DL - C4 A'!BE$1910","v":0},{"$f":" 'DL - C4 A'!BF$1910","v":0},{"$f":" 'DL - C4 A'!BG$1910","v":0},{"$f":" 'DL - C4 A'!BH$1910","v":0},{"$f":" 'DL - C4 A'!BI$1910","v":0},{"$f":" 'DL - C4 A'!BJ$1910","v":0},{"$f":" 'DL - C4 A'!BK$1910","v":0},{"$f":" 'DL - C4 A'!BL$1910","v":0},{"$f":" 'DL - C4 A'!BM$1910","v":0},{"$f":" 'DL - C4 A'!BN$1910","v":0},{"$f":" 'DL - C4 A'!BO$1910","v":0},{"$f":" 'DL - C4 A'!BP$1910","v":0},{"$f":" 'DL - C4 A'!BQ$1910","v":0},{"$f":" 'DL - C4 A'!BR$1910","v":0},{"$f":" 'DL - C4 A'!BS$1910","v":0},{"$f":" 'DL - C4 A'!BT$1910","v":0},{"$f":" 'DL - C4 A'!BU$1910","v":0},{"$f":" 'DL - C4 A'!BV$1910","v":0},{"$f":" 'DL - C4 A'!BW$1910","v":0},{"$f":" 'DL - C4 A'!BX$1910","v":0},{"$f":" 'DL - C4 A'!BY$1910","v":0},{"$f":" 'DL - C4 A'!BZ$1910","v":0},{"$f":" 'DL - C4 A'!CA$1910","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$1911","v":"Depreciation - capex addition - 01 Apr 07 - real - RT"},{"$f":" 'DL - C4 A'!F$1911","v":0},{"$f":" 'DL - C4 A'!G$1911","v":0},{"$f":" 'DL - C4 A'!H$1911","v":0},{"$f":" 'DL - C4 A'!I$1911","v":"GBP m"},{"$f":" 'DL - C4 A'!J$1911","v":0},{"$f":" 'DL - C4 A'!K$1911","v":5.4192906626555084},{"$f":" 'DL - C4 A'!L$1911","v":0},{"$f":" 'DL - C4 A'!M$1911","v":0},{"$f":" 'DL - C4 A'!N$1911","v":0},{"$f":" 'DL - C4 A'!O$1911","v":0},{"$f":" 'DL - C4 A'!P$1911","v":0},{"$f":" 'DL - C4 A'!Q$1911","v":0},{"$f":" 'DL - C4 A'!R$1911","v":0},{"$f":" 'DL - C4 A'!S$1911","v":0},{"$f":" 'DL - C4 A'!T$1911","v":0},{"$f":" 'DL - C4 A'!U$1911","v":0},{"$f":" 'DL - C4 A'!V$1911","v":0},{"$f":" 'DL - C4 A'!W$1911","v":0},{"$f":" 'DL - C4 A'!X$1911","v":0},{"$f":" 'DL - C4 A'!Y$1911","v":0},{"$f":" 'DL - C4 A'!Z$1911","v":0},{"$f":" 'DL - C4 A'!AA$1911","v":0.1625787198796651},{"$f":" 'DL - C4 A'!AB$1911","v":0.1625787198796651},{"$f":" 'DL - C4 A'!AC$1911","v":0.1625787198796651},{"$f":" 'DL - C4 A'!AD$1911","v":0.1625787198796651},{"$f":" 'DL - C4 A'!AE$1911","v":0.1625787198796651},{"$f":" 'DL - C4 A'!AF$1911","v":0.1625787198796651},{"$f":" 'DL - C4 A'!AG$1911","v":0.1625787198796651},{"$f":" 'DL - C4 A'!AH$1911","v":0.1625787198796651},{"$f":" 'DL - C4 A'!AI$1911","v":0.1625787198796651},{"$f":" 'DL - C4 A'!AJ$1911","v":0.1625787198796651},{"$f":" 'DL - C4 A'!AK$1911","v":0.16257871987966524},{"$f":" 'DL - C4 A'!AL$1911","v":0.16257871987966524},{"$f":" 'DL - C4 A'!AM$1911","v":0.16257871987966524},{"$f":" 'DL - C4 A'!AN$1911","v":0.16257871987966524},{"$f":" 'DL - C4 A'!AO$1911","v":0.16257871987966524},{"$f":" 'DL - C4 A'!AP$1911","v":0.16257871987966524},{"$f":" 'DL - C4 A'!AQ$1911","v":0.16257871987966524},{"$f":" 'DL - C4 A'!AR$1911","v":0.16257871987966524},{"$f":" 'DL - C4 A'!AS$1911","v":0.16257871987966524},{"$f":" 'DL - C4 A'!AT$1911","v":0.16257871987966524},{"$f":" 'DL - C4 A'!AU$1911","v":0.10838581325311017},{"$f":" 'DL - C4 A'!AV$1911","v":0.10838581325311017},{"$f":" 'DL - C4 A'!AW$1911","v":0.10838581325311017},{"$f":" 'DL - C4 A'!AX$1911","v":0.10838581325311017},{"$f":" 'DL - C4 A'!AY$1911","v":0.10838581325311017},{"$f":" 'DL - C4 A'!AZ$1911","v":0.10838581325311017},{"$f":" 'DL - C4 A'!BA$1911","v":0.10838581325311017},{"$f":" 'DL - C4 A'!BB$1911","v":0.10838581325311017},{"$f":" 'DL - C4 A'!BC$1911","v":0.10838581325311017},{"$f":" 'DL - C4 A'!BD$1911","v":0.10838581325311017},{"$f":" 'DL - C4 A'!BE$1911","v":0.10838581325311017},{"$f":" 'DL - C4 A'!BF$1911","v":0.10838581325311017},{"$f":" 'DL - C4 A'!BG$1911","v":0.10838581325311017},{"$f":" 'DL - C4 A'!BH$1911","v":0.10838581325311017},{"$f":" 'DL - C4 A'!BI$1911","v":0.10838581325311017},{"$f":" 'DL - C4 A'!BJ$1911","v":0.10838581325311017},{"$f":" 'DL - C4 A'!BK$1911","v":0.10838581325311017},{"$f":" 'DL - C4 A'!BL$1911","v":0.10838581325311017},{"$f":" 'DL - C4 A'!BM$1911","v":0.10838581325311017},{"$f":" 'DL - C4 A'!BN$1911","v":0.10838581325310948},{"$f":" 'DL - C4 A'!BO$1911","v":0},{"$f":" 'DL - C4 A'!BP$1911","v":0},{"$f":" 'DL - C4 A'!BQ$1911","v":0},{"$f":" 'DL - C4 A'!BR$1911","v":0},{"$f":" 'DL - C4 A'!BS$1911","v":0},{"$f":" 'DL - C4 A'!BT$1911","v":0},{"$f":" 'DL - C4 A'!BU$1911","v":0},{"$f":" 'DL - C4 A'!BV$1911","v":0},{"$f":" 'DL - C4 A'!BW$1911","v":0},{"$f":" 'DL - C4 A'!BX$1911","v":0},{"$f":" 'DL - C4 A'!BY$1911","v":0},{"$f":" 'DL - C4 A'!BZ$1911","v":0},{"$f":" 'DL - C4 A'!CA$1911","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$1912","v":"Depreciation - capex addition - 01 Apr 08 - real - RT"},{"$f":" 'DL - C4 A'!F$1912","v":0},{"$f":" 'DL - C4 A'!G$1912","v":0},{"$f":" 'DL - C4 A'!H$1912","v":0},{"$f":" 'DL - C4 A'!I$1912","v":"GBP m"},{"$f":" 'DL - C4 A'!J$1912","v":0},{"$f":" 'DL - C4 A'!K$1912","v":7.1339851860358322E-2},{"$f":" 'DL - C4 A'!L$1912","v":0},{"$f":" 'DL - C4 A'!M$1912","v":0},{"$f":" 'DL - C4 A'!N$1912","v":0},{"$f":" 'DL - C4 A'!O$1912","v":0},{"$f":" 'DL - C4 A'!P$1912","v":0},{"$f":" 'DL - C4 A'!Q$1912","v":0},{"$f":" 'DL - C4 A'!R$1912","v":0},{"$f":" 'DL - C4 A'!S$1912","v":0},{"$f":" 'DL - C4 A'!T$1912","v":0},{"$f":" 'DL - C4 A'!U$1912","v":0},{"$f":" 'DL - C4 A'!V$1912","v":0},{"$f":" 'DL - C4 A'!W$1912","v":0},{"$f":" 'DL - C4 A'!X$1912","v":0},{"$f":" 'DL - C4 A'!Y$1912","v":0},{"$f":" 'DL - C4 A'!Z$1912","v":0},{"$f":" 'DL - C4 A'!AA$1912","v":0},{"$f":" 'DL - C4 A'!AB$1912","v":2.1401955558107521E-3},{"$f":" 'DL - C4 A'!AC$1912","v":2.1401955558107521E-3},{"$f":" 'DL - C4 A'!AD$1912","v":2.1401955558107521E-3},{"$f":" 'DL - C4 A'!AE$1912","v":2.1401955558107521E-3},{"$f":" 'DL - C4 A'!AF$1912","v":2.1401955558107521E-3},{"$f":" 'DL - C4 A'!AG$1912","v":2.1401955558107521E-3},{"$f":" 'DL - C4 A'!AH$1912","v":2.1401955558107521E-3},{"$f":" 'DL - C4 A'!AI$1912","v":2.1401955558107521E-3},{"$f":" 'DL - C4 A'!AJ$1912","v":2.1401955558107521E-3},{"$f":" 'DL - C4 A'!AK$1912","v":2.1401955558107495E-3},{"$f":" 'DL - C4 A'!AL$1912","v":2.1401955558107495E-3},{"$f":" 'DL - C4 A'!AM$1912","v":2.1401955558107495E-3},{"$f":" 'DL - C4 A'!AN$1912","v":2.1401955558107495E-3},{"$f":" 'DL - C4 A'!AO$1912","v":2.1401955558107495E-3},{"$f":" 'DL - C4 A'!AP$1912","v":2.1401955558107495E-3},{"$f":" 'DL - C4 A'!AQ$1912","v":2.1401955558107495E-3},{"$f":" 'DL - C4 A'!AR$1912","v":2.1401955558107495E-3},{"$f":" 'DL - C4 A'!AS$1912","v":2.1401955558107495E-3},{"$f":" 'DL - C4 A'!AT$1912","v":2.1401955558107495E-3},{"$f":" 'DL - C4 A'!AU$1912","v":2.1401955558107495E-3},{"$f":" 'DL - C4 A'!AV$1912","v":1.4267970372071664E-3},{"$f":" 'DL - C4 A'!AW$1912","v":1.4267970372071664E-3},{"$f":" 'DL - C4 A'!AX$1912","v":1.4267970372071664E-3},{"$f":" 'DL - C4 A'!AY$1912","v":1.4267970372071664E-3},{"$f":" 'DL - C4 A'!AZ$1912","v":1.4267970372071664E-3},{"$f":" 'DL - C4 A'!BA$1912","v":1.4267970372071664E-3},{"$f":" 'DL - C4 A'!BB$1912","v":1.4267970372071664E-3},{"$f":" 'DL - C4 A'!BC$1912","v":1.4267970372071664E-3},{"$f":" 'DL - C4 A'!BD$1912","v":1.4267970372071664E-3},{"$f":" 'DL - C4 A'!BE$1912","v":1.4267970372071664E-3},{"$f":" 'DL - C4 A'!BF$1912","v":1.4267970372071664E-3},{"$f":" 'DL - C4 A'!BG$1912","v":1.4267970372071664E-3},{"$f":" 'DL - C4 A'!BH$1912","v":1.4267970372071664E-3},{"$f":" 'DL - C4 A'!BI$1912","v":1.4267970372071664E-3},{"$f":" 'DL - C4 A'!BJ$1912","v":1.4267970372071664E-3},{"$f":" 'DL - C4 A'!BK$1912","v":1.4267970372071664E-3},{"$f":" 'DL - C4 A'!BL$1912","v":1.4267970372071664E-3},{"$f":" 'DL - C4 A'!BM$1912","v":1.4267970372071664E-3},{"$f":" 'DL - C4 A'!BN$1912","v":1.4267970372071664E-3},{"$f":" 'DL - C4 A'!BO$1912","v":1.4267970372071476E-3},{"$f":" 'DL - C4 A'!BP$1912","v":0},{"$f":" 'DL - C4 A'!BQ$1912","v":0},{"$f":" 'DL - C4 A'!BR$1912","v":0},{"$f":" 'DL - C4 A'!BS$1912","v":0},{"$f":" 'DL - C4 A'!BT$1912","v":0},{"$f":" 'DL - C4 A'!BU$1912","v":0},{"$f":" 'DL - C4 A'!BV$1912","v":0},{"$f":" 'DL - C4 A'!BW$1912","v":0},{"$f":" 'DL - C4 A'!BX$1912","v":0},{"$f":" 'DL - C4 A'!BY$1912","v":0},{"$f":" 'DL - C4 A'!BZ$1912","v":0},{"$f":" 'DL - C4 A'!CA$1912","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$1913","v":"Depreciation - capex addition - 01 Apr 09 - real - RT"},{"$f":" 'DL - C4 A'!F$1913","v":0},{"$f":" 'DL - C4 A'!G$1913","v":0},{"$f":" 'DL - C4 A'!H$1913","v":0},{"$f":" 'DL - C4 A'!I$1913","v":"GBP m"},{"$f":" 'DL - C4 A'!J$1913","v":0},{"$f":" 'DL - C4 A'!K$1913","v":0},{"$f":" 'DL - C4 A'!L$1913","v":0},{"$f":" 'DL - C4 A'!M$1913","v":0},{"$f":" 'DL - C4 A'!N$1913","v":0},{"$f":" 'DL - C4 A'!O$1913","v":0},{"$f":" 'DL - C4 A'!P$1913","v":0},{"$f":" 'DL - C4 A'!Q$1913","v":0},{"$f":" 'DL - C4 A'!R$1913","v":0},{"$f":" 'DL - C4 A'!S$1913","v":0},{"$f":" 'DL - C4 A'!T$1913","v":0},{"$f":" 'DL - C4 A'!U$1913","v":0},{"$f":" 'DL - C4 A'!V$1913","v":0},{"$f":" 'DL - C4 A'!W$1913","v":0},{"$f":" 'DL - C4 A'!X$1913","v":0},{"$f":" 'DL - C4 A'!Y$1913","v":0},{"$f":" 'DL - C4 A'!Z$1913","v":0},{"$f":" 'DL - C4 A'!AA$1913","v":0},{"$f":" 'DL - C4 A'!AB$1913","v":0},{"$f":" 'DL - C4 A'!AC$1913","v":0},{"$f":" 'DL - C4 A'!AD$1913","v":0},{"$f":" 'DL - C4 A'!AE$1913","v":0},{"$f":" 'DL - C4 A'!AF$1913","v":0},{"$f":" 'DL - C4 A'!AG$1913","v":0},{"$f":" 'DL - C4 A'!AH$1913","v":0},{"$f":" 'DL - C4 A'!AI$1913","v":0},{"$f":" 'DL - C4 A'!AJ$1913","v":0},{"$f":" 'DL - C4 A'!AK$1913","v":0},{"$f":" 'DL - C4 A'!AL$1913","v":0},{"$f":" 'DL - C4 A'!AM$1913","v":0},{"$f":" 'DL - C4 A'!AN$1913","v":0},{"$f":" 'DL - C4 A'!AO$1913","v":0},{"$f":" 'DL - C4 A'!AP$1913","v":0},{"$f":" 'DL - C4 A'!AQ$1913","v":0},{"$f":" 'DL - C4 A'!AR$1913","v":0},{"$f":" 'DL - C4 A'!AS$1913","v":0},{"$f":" 'DL - C4 A'!AT$1913","v":0},{"$f":" 'DL - C4 A'!AU$1913","v":0},{"$f":" 'DL - C4 A'!AV$1913","v":0},{"$f":" 'DL - C4 A'!AW$1913","v":0},{"$f":" 'DL - C4 A'!AX$1913","v":0},{"$f":" 'DL - C4 A'!AY$1913","v":0},{"$f":" 'DL - C4 A'!AZ$1913","v":0},{"$f":" 'DL - C4 A'!BA$1913","v":0},{"$f":" 'DL - C4 A'!BB$1913","v":0},{"$f":" 'DL - C4 A'!BC$1913","v":0},{"$f":" 'DL - C4 A'!BD$1913","v":0},{"$f":" 'DL - C4 A'!BE$1913","v":0},{"$f":" 'DL - C4 A'!BF$1913","v":0},{"$f":" 'DL - C4 A'!BG$1913","v":0},{"$f":" 'DL - C4 A'!BH$1913","v":0},{"$f":" 'DL - C4 A'!BI$1913","v":0},{"$f":" 'DL - C4 A'!BJ$1913","v":0},{"$f":" 'DL - C4 A'!BK$1913","v":0},{"$f":" 'DL - C4 A'!BL$1913","v":0},{"$f":" 'DL - C4 A'!BM$1913","v":0},{"$f":" 'DL - C4 A'!BN$1913","v":0},{"$f":" 'DL - C4 A'!BO$1913","v":0},{"$f":" 'DL - C4 A'!BP$1913","v":0},{"$f":" 'DL - C4 A'!BQ$1913","v":0},{"$f":" 'DL - C4 A'!BR$1913","v":0},{"$f":" 'DL - C4 A'!BS$1913","v":0},{"$f":" 'DL - C4 A'!BT$1913","v":0},{"$f":" 'DL - C4 A'!BU$1913","v":0},{"$f":" 'DL - C4 A'!BV$1913","v":0},{"$f":" 'DL - C4 A'!BW$1913","v":0},{"$f":" 'DL - C4 A'!BX$1913","v":0},{"$f":" 'DL - C4 A'!BY$1913","v":0},{"$f":" 'DL - C4 A'!BZ$1913","v":0},{"$f":" 'DL - C4 A'!CA$1913","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$1914","v":"Depreciation - capex addition - 01 Apr 10 - real - RT"},{"$f":" 'DL - C4 A'!F$1914","v":0},{"$f":" 'DL - C4 A'!G$1914","v":0},{"$f":" 'DL - C4 A'!H$1914","v":0},{"$f":" 'DL - C4 A'!I$1914","v":"GBP m"},{"$f":" 'DL - C4 A'!J$1914","v":0},{"$f":" 'DL - C4 A'!K$1914","v":1.2641722708333327E-2},{"$f":" 'DL - C4 A'!L$1914","v":0},{"$f":" 'DL - C4 A'!M$1914","v":0},{"$f":" 'DL - C4 A'!N$1914","v":0},{"$f":" 'DL - C4 A'!O$1914","v":0},{"$f":" 'DL - C4 A'!P$1914","v":0},{"$f":" 'DL - C4 A'!Q$1914","v":0},{"$f":" 'DL - C4 A'!R$1914","v":0},{"$f":" 'DL - C4 A'!S$1914","v":0},{"$f":" 'DL - C4 A'!T$1914","v":0},{"$f":" 'DL - C4 A'!U$1914","v":0},{"$f":" 'DL - C4 A'!V$1914","v":0},{"$f":" 'DL - C4 A'!W$1914","v":0},{"$f":" 'DL - C4 A'!X$1914","v":0},{"$f":" 'DL - C4 A'!Y$1914","v":0},{"$f":" 'DL - C4 A'!Z$1914","v":0},{"$f":" 'DL - C4 A'!AA$1914","v":0},{"$f":" 'DL - C4 A'!AB$1914","v":0},{"$f":" 'DL - C4 A'!AC$1914","v":0},{"$f":" 'DL - C4 A'!AD$1914","v":3.7925168124999998E-4},{"$f":" 'DL - C4 A'!AE$1914","v":3.7925168124999998E-4},{"$f":" 'DL - C4 A'!AF$1914","v":3.7925168124999998E-4},{"$f":" 'DL - C4 A'!AG$1914","v":3.7925168124999998E-4},{"$f":" 'DL - C4 A'!AH$1914","v":3.7925168124999998E-4},{"$f":" 'DL - C4 A'!AI$1914","v":3.7925168124999998E-4},{"$f":" 'DL - C4 A'!AJ$1914","v":3.7925168124999998E-4},{"$f":" 'DL - C4 A'!AK$1914","v":3.7925168124999998E-4},{"$f":" 'DL - C4 A'!AL$1914","v":3.7925168124999998E-4},{"$f":" 'DL - C4 A'!AM$1914","v":3.7925168124999998E-4},{"$f":" 'DL - C4 A'!AN$1914","v":3.7925168124999998E-4},{"$f":" 'DL - C4 A'!AO$1914","v":3.7925168124999998E-4},{"$f":" 'DL - C4 A'!AP$1914","v":3.7925168124999998E-4},{"$f":" 'DL - C4 A'!AQ$1914","v":3.7925168124999998E-4},{"$f":" 'DL - C4 A'!AR$1914","v":3.7925168124999998E-4},{"$f":" 'DL - C4 A'!AS$1914","v":3.7925168124999998E-4},{"$f":" 'DL - C4 A'!AT$1914","v":3.7925168124999998E-4},{"$f":" 'DL - C4 A'!AU$1914","v":3.7925168124999998E-4},{"$f":" 'DL - C4 A'!AV$1914","v":3.7925168124999998E-4},{"$f":" 'DL - C4 A'!AW$1914","v":3.7925168124999998E-4},{"$f":" 'DL - C4 A'!AX$1914","v":2.5283445416666664E-4},{"$f":" 'DL - C4 A'!AY$1914","v":2.5283445416666664E-4},{"$f":" 'DL - C4 A'!AZ$1914","v":2.5283445416666664E-4},{"$f":" 'DL - C4 A'!BA$1914","v":2.5283445416666664E-4},{"$f":" 'DL - C4 A'!BB$1914","v":2.5283445416666664E-4},{"$f":" 'DL - C4 A'!BC$1914","v":2.5283445416666664E-4},{"$f":" 'DL - C4 A'!BD$1914","v":2.5283445416666664E-4},{"$f":" 'DL - C4 A'!BE$1914","v":2.5283445416666664E-4},{"$f":" 'DL - C4 A'!BF$1914","v":2.5283445416666664E-4},{"$f":" 'DL - C4 A'!BG$1914","v":2.5283445416666664E-4},{"$f":" 'DL - C4 A'!BH$1914","v":2.5283445416666664E-4},{"$f":" 'DL - C4 A'!BI$1914","v":2.5283445416666664E-4},{"$f":" 'DL - C4 A'!BJ$1914","v":2.5283445416666664E-4},{"$f":" 'DL - C4 A'!BK$1914","v":2.5283445416666664E-4},{"$f":" 'DL - C4 A'!BL$1914","v":2.5283445416666664E-4},{"$f":" 'DL - C4 A'!BM$1914","v":2.5283445416666664E-4},{"$f":" 'DL - C4 A'!BN$1914","v":2.5283445416666664E-4},{"$f":" 'DL - C4 A'!BO$1914","v":2.5283445416666664E-4},{"$f":" 'DL - C4 A'!BP$1914","v":2.5283445416666664E-4},{"$f":" 'DL - C4 A'!BQ$1914","v":2.5283445416666664E-4},{"$f":" 'DL - C4 A'!BR$1914","v":0},{"$f":" 'DL - C4 A'!BS$1914","v":0},{"$f":" 'DL - C4 A'!BT$1914","v":0},{"$f":" 'DL - C4 A'!BU$1914","v":0},{"$f":" 'DL - C4 A'!BV$1914","v":0},{"$f":" 'DL - C4 A'!BW$1914","v":0},{"$f":" 'DL - C4 A'!BX$1914","v":0},{"$f":" 'DL - C4 A'!BY$1914","v":0},{"$f":" 'DL - C4 A'!BZ$1914","v":0},{"$f":" 'DL - C4 A'!CA$1914","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$1915","v":"Depreciation - capex addition - 01 Apr 11 - real - RT"},{"$f":" 'DL - C4 A'!F$1915","v":0},{"$f":" 'DL - C4 A'!G$1915","v":0},{"$f":" 'DL - C4 A'!H$1915","v":0},{"$f":" 'DL - C4 A'!I$1915","v":"GBP m"},{"$f":" 'DL - C4 A'!J$1915","v":0},{"$f":" 'DL - C4 A'!K$1915","v":0},{"$f":" 'DL - C4 A'!L$1915","v":0},{"$f":" 'DL - C4 A'!M$1915","v":0},{"$f":" 'DL - C4 A'!N$1915","v":0},{"$f":" 'DL - C4 A'!O$1915","v":0},{"$f":" 'DL - C4 A'!P$1915","v":0},{"$f":" 'DL - C4 A'!Q$1915","v":0},{"$f":" 'DL - C4 A'!R$1915","v":0},{"$f":" 'DL - C4 A'!S$1915","v":0},{"$f":" 'DL - C4 A'!T$1915","v":0},{"$f":" 'DL - C4 A'!U$1915","v":0},{"$f":" 'DL - C4 A'!V$1915","v":0},{"$f":" 'DL - C4 A'!W$1915","v":0},{"$f":" 'DL - C4 A'!X$1915","v":0},{"$f":" 'DL - C4 A'!Y$1915","v":0},{"$f":" 'DL - C4 A'!Z$1915","v":0},{"$f":" 'DL - C4 A'!AA$1915","v":0},{"$f":" 'DL - C4 A'!AB$1915","v":0},{"$f":" 'DL - C4 A'!AC$1915","v":0},{"$f":" 'DL - C4 A'!AD$1915","v":0},{"$f":" 'DL - C4 A'!AE$1915","v":0},{"$f":" 'DL - C4 A'!AF$1915","v":0},{"$f":" 'DL - C4 A'!AG$1915","v":0},{"$f":" 'DL - C4 A'!AH$1915","v":0},{"$f":" 'DL - C4 A'!AI$1915","v":0},{"$f":" 'DL - C4 A'!AJ$1915","v":0},{"$f":" 'DL - C4 A'!AK$1915","v":0},{"$f":" 'DL - C4 A'!AL$1915","v":0},{"$f":" 'DL - C4 A'!AM$1915","v":0},{"$f":" 'DL - C4 A'!AN$1915","v":0},{"$f":" 'DL - C4 A'!AO$1915","v":0},{"$f":" 'DL - C4 A'!AP$1915","v":0},{"$f":" 'DL - C4 A'!AQ$1915","v":0},{"$f":" 'DL - C4 A'!AR$1915","v":0},{"$f":" 'DL - C4 A'!AS$1915","v":0},{"$f":" 'DL - C4 A'!AT$1915","v":0},{"$f":" 'DL - C4 A'!AU$1915","v":0},{"$f":" 'DL - C4 A'!AV$1915","v":0},{"$f":" 'DL - C4 A'!AW$1915","v":0},{"$f":" 'DL - C4 A'!AX$1915","v":0},{"$f":" 'DL - C4 A'!AY$1915","v":0},{"$f":" 'DL - C4 A'!AZ$1915","v":0},{"$f":" 'DL - C4 A'!BA$1915","v":0},{"$f":" 'DL - C4 A'!BB$1915","v":0},{"$f":" 'DL - C4 A'!BC$1915","v":0},{"$f":" 'DL - C4 A'!BD$1915","v":0},{"$f":" 'DL - C4 A'!BE$1915","v":0},{"$f":" 'DL - C4 A'!BF$1915","v":0},{"$f":" 'DL - C4 A'!BG$1915","v":0},{"$f":" 'DL - C4 A'!BH$1915","v":0},{"$f":" 'DL - C4 A'!BI$1915","v":0},{"$f":" 'DL - C4 A'!BJ$1915","v":0},{"$f":" 'DL - C4 A'!BK$1915","v":0},{"$f":" 'DL - C4 A'!BL$1915","v":0},{"$f":" 'DL - C4 A'!BM$1915","v":0},{"$f":" 'DL - C4 A'!BN$1915","v":0},{"$f":" 'DL - C4 A'!BO$1915","v":0},{"$f":" 'DL - C4 A'!BP$1915","v":0},{"$f":" 'DL - C4 A'!BQ$1915","v":0},{"$f":" 'DL - C4 A'!BR$1915","v":0},{"$f":" 'DL - C4 A'!BS$1915","v":0},{"$f":" 'DL - C4 A'!BT$1915","v":0},{"$f":" 'DL - C4 A'!BU$1915","v":0},{"$f":" 'DL - C4 A'!BV$1915","v":0},{"$f":" 'DL - C4 A'!BW$1915","v":0},{"$f":" 'DL - C4 A'!BX$1915","v":0},{"$f":" 'DL - C4 A'!BY$1915","v":0},{"$f":" 'DL - C4 A'!BZ$1915","v":0},{"$f":" 'DL - C4 A'!CA$1915","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$1916","v":"Depreciation - capex addition - 01 Oct 12 - real - RT"},{"$f":" 'DL - C4 A'!F$1916","v":0},{"$f":" 'DL - C4 A'!G$1916","v":0},{"$f":" 'DL - C4 A'!H$1916","v":0},{"$f":" 'DL - C4 A'!I$1916","v":"GBP m"},{"$f":" 'DL - C4 A'!J$1916","v":0},{"$f":" 'DL - C4 A'!K$1916","v":0},{"$f":" 'DL - C4 A'!L$1916","v":0},{"$f":" 'DL - C4 A'!M$1916","v":0},{"$f":" 'DL - C4 A'!N$1916","v":0},{"$f":" 'DL - C4 A'!O$1916","v":0},{"$f":" 'DL - C4 A'!P$1916","v":0},{"$f":" 'DL - C4 A'!Q$1916","v":0},{"$f":" 'DL - C4 A'!R$1916","v":0},{"$f":" 'DL - C4 A'!S$1916","v":0},{"$f":" 'DL - C4 A'!T$1916","v":0},{"$f":" 'DL - C4 A'!U$1916","v":0},{"$f":" 'DL - C4 A'!V$1916","v":0},{"$f":" 'DL - C4 A'!W$1916","v":0},{"$f":" 'DL - C4 A'!X$1916","v":0},{"$f":" 'DL - C4 A'!Y$1916","v":0},{"$f":" 'DL - C4 A'!Z$1916","v":0},{"$f":" 'DL - C4 A'!AA$1916","v":0},{"$f":" 'DL - C4 A'!AB$1916","v":0},{"$f":" 'DL - C4 A'!AC$1916","v":0},{"$f":" 'DL - C4 A'!AD$1916","v":0},{"$f":" 'DL - C4 A'!AE$1916","v":0},{"$f":" 'DL - C4 A'!AF$1916","v":0},{"$f":" 'DL - C4 A'!AG$1916","v":0},{"$f":" 'DL - C4 A'!AH$1916","v":0},{"$f":" 'DL - C4 A'!AI$1916","v":0},{"$f":" 'DL - C4 A'!AJ$1916","v":0},{"$f":" 'DL - C4 A'!AK$1916","v":0},{"$f":" 'DL - C4 A'!AL$1916","v":0},{"$f":" 'DL - C4 A'!AM$1916","v":0},{"$f":" 'DL - C4 A'!AN$1916","v":0},{"$f":" 'DL - C4 A'!AO$1916","v":0},{"$f":" 'DL - C4 A'!AP$1916","v":0},{"$f":" 'DL - C4 A'!AQ$1916","v":0},{"$f":" 'DL - C4 A'!AR$1916","v":0},{"$f":" 'DL - C4 A'!AS$1916","v":0},{"$f":" 'DL - C4 A'!AT$1916","v":0},{"$f":" 'DL - C4 A'!AU$1916","v":0},{"$f":" 'DL - C4 A'!AV$1916","v":0},{"$f":" 'DL - C4 A'!AW$1916","v":0},{"$f":" 'DL - C4 A'!AX$1916","v":0},{"$f":" 'DL - C4 A'!AY$1916","v":0},{"$f":" 'DL - C4 A'!AZ$1916","v":0},{"$f":" 'DL - C4 A'!BA$1916","v":0},{"$f":" 'DL - C4 A'!BB$1916","v":0},{"$f":" 'DL - C4 A'!BC$1916","v":0},{"$f":" 'DL - C4 A'!BD$1916","v":0},{"$f":" 'DL - C4 A'!BE$1916","v":0},{"$f":" 'DL - C4 A'!BF$1916","v":0},{"$f":" 'DL - C4 A'!BG$1916","v":0},{"$f":" 'DL - C4 A'!BH$1916","v":0},{"$f":" 'DL - C4 A'!BI$1916","v":0},{"$f":" 'DL - C4 A'!BJ$1916","v":0},{"$f":" 'DL - C4 A'!BK$1916","v":0},{"$f":" 'DL - C4 A'!BL$1916","v":0},{"$f":" 'DL - C4 A'!BM$1916","v":0},{"$f":" 'DL - C4 A'!BN$1916","v":0},{"$f":" 'DL - C4 A'!BO$1916","v":0},{"$f":" 'DL - C4 A'!BP$1916","v":0},{"$f":" 'DL - C4 A'!BQ$1916","v":0},{"$f":" 'DL - C4 A'!BR$1916","v":0},{"$f":" 'DL - C4 A'!BS$1916","v":0},{"$f":" 'DL - C4 A'!BT$1916","v":0},{"$f":" 'DL - C4 A'!BU$1916","v":0},{"$f":" 'DL - C4 A'!BV$1916","v":0},{"$f":" 'DL - C4 A'!BW$1916","v":0},{"$f":" 'DL - C4 A'!BX$1916","v":0},{"$f":" 'DL - C4 A'!BY$1916","v":0},{"$f":" 'DL - C4 A'!BZ$1916","v":0},{"$f":" 'DL - C4 A'!CA$1916","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$1917","v":"Depreciation - capex addition - 01 Oct 13 - real - RT"},{"$f":" 'DL - C4 A'!F$1917","v":0},{"$f":" 'DL - C4 A'!G$1917","v":0},{"$f":" 'DL - C4 A'!H$1917","v":0},{"$f":" 'DL - C4 A'!I$1917","v":"GBP m"},{"$f":" 'DL - C4 A'!J$1917","v":0},{"$f":" 'DL - C4 A'!K$1917","v":0},{"$f":" 'DL - C4 A'!L$1917","v":0},{"$f":" 'DL - C4 A'!M$1917","v":0},{"$f":" 'DL - C4 A'!N$1917","v":0},{"$f":" 'DL - C4 A'!O$1917","v":0},{"$f":" 'DL - C4 A'!P$1917","v":0},{"$f":" 'DL - C4 A'!Q$1917","v":0},{"$f":" 'DL - C4 A'!R$1917","v":0},{"$f":" 'DL - C4 A'!S$1917","v":0},{"$f":" 'DL - C4 A'!T$1917","v":0},{"$f":" 'DL - C4 A'!U$1917","v":0},{"$f":" 'DL - C4 A'!V$1917","v":0},{"$f":" 'DL - C4 A'!W$1917","v":0},{"$f":" 'DL - C4 A'!X$1917","v":0},{"$f":" 'DL - C4 A'!Y$1917","v":0},{"$f":" 'DL - C4 A'!Z$1917","v":0},{"$f":" 'DL - C4 A'!AA$1917","v":0},{"$f":" 'DL - C4 A'!AB$1917","v":0},{"$f":" 'DL - C4 A'!AC$1917","v":0},{"$f":" 'DL - C4 A'!AD$1917","v":0},{"$f":" 'DL - C4 A'!AE$1917","v":0},{"$f":" 'DL - C4 A'!AF$1917","v":0},{"$f":" 'DL - C4 A'!AG$1917","v":0},{"$f":" 'DL - C4 A'!AH$1917","v":0},{"$f":" 'DL - C4 A'!AI$1917","v":0},{"$f":" 'DL - C4 A'!AJ$1917","v":0},{"$f":" 'DL - C4 A'!AK$1917","v":0},{"$f":" 'DL - C4 A'!AL$1917","v":0},{"$f":" 'DL - C4 A'!AM$1917","v":0},{"$f":" 'DL - C4 A'!AN$1917","v":0},{"$f":" 'DL - C4 A'!AO$1917","v":0},{"$f":" 'DL - C4 A'!AP$1917","v":0},{"$f":" 'DL - C4 A'!AQ$1917","v":0},{"$f":" 'DL - C4 A'!AR$1917","v":0},{"$f":" 'DL - C4 A'!AS$1917","v":0},{"$f":" 'DL - C4 A'!AT$1917","v":0},{"$f":" 'DL - C4 A'!AU$1917","v":0},{"$f":" 'DL - C4 A'!AV$1917","v":0},{"$f":" 'DL - C4 A'!AW$1917","v":0},{"$f":" 'DL - C4 A'!AX$1917","v":0},{"$f":" 'DL - C4 A'!AY$1917","v":0},{"$f":" 'DL - C4 A'!AZ$1917","v":0},{"$f":" 'DL - C4 A'!BA$1917","v":0},{"$f":" 'DL - C4 A'!BB$1917","v":0},{"$f":" 'DL - C4 A'!BC$1917","v":0},{"$f":" 'DL - C4 A'!BD$1917","v":0},{"$f":" 'DL - C4 A'!BE$1917","v":0},{"$f":" 'DL - C4 A'!BF$1917","v":0},{"$f":" 'DL - C4 A'!BG$1917","v":0},{"$f":" 'DL - C4 A'!BH$1917","v":0},{"$f":" 'DL - C4 A'!BI$1917","v":0},{"$f":" 'DL - C4 A'!BJ$1917","v":0},{"$f":" 'DL - C4 A'!BK$1917","v":0},{"$f":" 'DL - C4 A'!BL$1917","v":0},{"$f":" 'DL - C4 A'!BM$1917","v":0},{"$f":" 'DL - C4 A'!BN$1917","v":0},{"$f":" 'DL - C4 A'!BO$1917","v":0},{"$f":" 'DL - C4 A'!BP$1917","v":0},{"$f":" 'DL - C4 A'!BQ$1917","v":0},{"$f":" 'DL - C4 A'!BR$1917","v":0},{"$f":" 'DL - C4 A'!BS$1917","v":0},{"$f":" 'DL - C4 A'!BT$1917","v":0},{"$f":" 'DL - C4 A'!BU$1917","v":0},{"$f":" 'DL - C4 A'!BV$1917","v":0},{"$f":" 'DL - C4 A'!BW$1917","v":0},{"$f":" 'DL - C4 A'!BX$1917","v":0},{"$f":" 'DL - C4 A'!BY$1917","v":0},{"$f":" 'DL - C4 A'!BZ$1917","v":0},{"$f":" 'DL - C4 A'!CA$1917","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$1918","v":"Depreciation - capex addition - 01 Oct 14 - real - RT"},{"$f":" 'DL - C4 A'!F$1918","v":0},{"$f":" 'DL - C4 A'!G$1918","v":0},{"$f":" 'DL - C4 A'!H$1918","v":0},{"$f":" 'DL - C4 A'!I$1918","v":"GBP m"},{"$f":" 'DL - C4 A'!J$1918","v":0},{"$f":" 'DL - C4 A'!K$1918","v":0},{"$f":" 'DL - C4 A'!L$1918","v":0},{"$f":" 'DL - C4 A'!M$1918","v":0},{"$f":" 'DL - C4 A'!N$1918","v":0},{"$f":" 'DL - C4 A'!O$1918","v":0},{"$f":" 'DL - C4 A'!P$1918","v":0},{"$f":" 'DL - C4 A'!Q$1918","v":0},{"$f":" 'DL - C4 A'!R$1918","v":0},{"$f":" 'DL - C4 A'!S$1918","v":0},{"$f":" 'DL - C4 A'!T$1918","v":0},{"$f":" 'DL - C4 A'!U$1918","v":0},{"$f":" 'DL - C4 A'!V$1918","v":0},{"$f":" 'DL - C4 A'!W$1918","v":0},{"$f":" 'DL - C4 A'!X$1918","v":0},{"$f":" 'DL - C4 A'!Y$1918","v":0},{"$f":" 'DL - C4 A'!Z$1918","v":0},{"$f":" 'DL - C4 A'!AA$1918","v":0},{"$f":" 'DL - C4 A'!AB$1918","v":0},{"$f":" 'DL - C4 A'!AC$1918","v":0},{"$f":" 'DL - C4 A'!AD$1918","v":0},{"$f":" 'DL - C4 A'!AE$1918","v":0},{"$f":" 'DL - C4 A'!AF$1918","v":0},{"$f":" 'DL - C4 A'!AG$1918","v":0},{"$f":" 'DL - C4 A'!AH$1918","v":0},{"$f":" 'DL - C4 A'!AI$1918","v":0},{"$f":" 'DL - C4 A'!AJ$1918","v":0},{"$f":" 'DL - C4 A'!AK$1918","v":0},{"$f":" 'DL - C4 A'!AL$1918","v":0},{"$f":" 'DL - C4 A'!AM$1918","v":0},{"$f":" 'DL - C4 A'!AN$1918","v":0},{"$f":" 'DL - C4 A'!AO$1918","v":0},{"$f":" 'DL - C4 A'!AP$1918","v":0},{"$f":" 'DL - C4 A'!AQ$1918","v":0},{"$f":" 'DL - C4 A'!AR$1918","v":0},{"$f":" 'DL - C4 A'!AS$1918","v":0},{"$f":" 'DL - C4 A'!AT$1918","v":0},{"$f":" 'DL - C4 A'!AU$1918","v":0},{"$f":" 'DL - C4 A'!AV$1918","v":0},{"$f":" 'DL - C4 A'!AW$1918","v":0},{"$f":" 'DL - C4 A'!AX$1918","v":0},{"$f":" 'DL - C4 A'!AY$1918","v":0},{"$f":" 'DL - C4 A'!AZ$1918","v":0},{"$f":" 'DL - C4 A'!BA$1918","v":0},{"$f":" 'DL - C4 A'!BB$1918","v":0},{"$f":" 'DL - C4 A'!BC$1918","v":0},{"$f":" 'DL - C4 A'!BD$1918","v":0},{"$f":" 'DL - C4 A'!BE$1918","v":0},{"$f":" 'DL - C4 A'!BF$1918","v":0},{"$f":" 'DL - C4 A'!BG$1918","v":0},{"$f":" 'DL - C4 A'!BH$1918","v":0},{"$f":" 'DL - C4 A'!BI$1918","v":0},{"$f":" 'DL - C4 A'!BJ$1918","v":0},{"$f":" 'DL - C4 A'!BK$1918","v":0},{"$f":" 'DL - C4 A'!BL$1918","v":0},{"$f":" 'DL - C4 A'!BM$1918","v":0},{"$f":" 'DL - C4 A'!BN$1918","v":0},{"$f":" 'DL - C4 A'!BO$1918","v":0},{"$f":" 'DL - C4 A'!BP$1918","v":0},{"$f":" 'DL - C4 A'!BQ$1918","v":0},{"$f":" 'DL - C4 A'!BR$1918","v":0},{"$f":" 'DL - C4 A'!BS$1918","v":0},{"$f":" 'DL - C4 A'!BT$1918","v":0},{"$f":" 'DL - C4 A'!BU$1918","v":0},{"$f":" 'DL - C4 A'!BV$1918","v":0},{"$f":" 'DL - C4 A'!BW$1918","v":0},{"$f":" 'DL - C4 A'!BX$1918","v":0},{"$f":" 'DL - C4 A'!BY$1918","v":0},{"$f":" 'DL - C4 A'!BZ$1918","v":0},{"$f":" 'DL - C4 A'!CA$1918","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$1919","v":"Depreciation - capex addition - 01 Oct 15 - real - RT"},{"$f":" 'DL - C4 A'!F$1919","v":0},{"$f":" 'DL - C4 A'!G$1919","v":0},{"$f":" 'DL - C4 A'!H$1919","v":0},{"$f":" 'DL - C4 A'!I$1919","v":"GBP m"},{"$f":" 'DL - C4 A'!J$1919","v":0},{"$f":" 'DL - C4 A'!K$1919","v":0},{"$f":" 'DL - C4 A'!L$1919","v":0},{"$f":" 'DL - C4 A'!M$1919","v":0},{"$f":" 'DL - C4 A'!N$1919","v":0},{"$f":" 'DL - C4 A'!O$1919","v":0},{"$f":" 'DL - C4 A'!P$1919","v":0},{"$f":" 'DL - C4 A'!Q$1919","v":0},{"$f":" 'DL - C4 A'!R$1919","v":0},{"$f":" 'DL - C4 A'!S$1919","v":0},{"$f":" 'DL - C4 A'!T$1919","v":0},{"$f":" 'DL - C4 A'!U$1919","v":0},{"$f":" 'DL - C4 A'!V$1919","v":0},{"$f":" 'DL - C4 A'!W$1919","v":0},{"$f":" 'DL - C4 A'!X$1919","v":0},{"$f":" 'DL - C4 A'!Y$1919","v":0},{"$f":" 'DL - C4 A'!Z$1919","v":0},{"$f":" 'DL - C4 A'!AA$1919","v":0},{"$f":" 'DL - C4 A'!AB$1919","v":0},{"$f":" 'DL - C4 A'!AC$1919","v":0},{"$f":" 'DL - C4 A'!AD$1919","v":0},{"$f":" 'DL - C4 A'!AE$1919","v":0},{"$f":" 'DL - C4 A'!AF$1919","v":0},{"$f":" 'DL - C4 A'!AG$1919","v":0},{"$f":" 'DL - C4 A'!AH$1919","v":0},{"$f":" 'DL - C4 A'!AI$1919","v":0},{"$f":" 'DL - C4 A'!AJ$1919","v":0},{"$f":" 'DL - C4 A'!AK$1919","v":0},{"$f":" 'DL - C4 A'!AL$1919","v":0},{"$f":" 'DL - C4 A'!AM$1919","v":0},{"$f":" 'DL - C4 A'!AN$1919","v":0},{"$f":" 'DL - C4 A'!AO$1919","v":0},{"$f":" 'DL - C4 A'!AP$1919","v":0},{"$f":" 'DL - C4 A'!AQ$1919","v":0},{"$f":" 'DL - C4 A'!AR$1919","v":0},{"$f":" 'DL - C4 A'!AS$1919","v":0},{"$f":" 'DL - C4 A'!AT$1919","v":0},{"$f":" 'DL - C4 A'!AU$1919","v":0},{"$f":" 'DL - C4 A'!AV$1919","v":0},{"$f":" 'DL - C4 A'!AW$1919","v":0},{"$f":" 'DL - C4 A'!AX$1919","v":0},{"$f":" 'DL - C4 A'!AY$1919","v":0},{"$f":" 'DL - C4 A'!AZ$1919","v":0},{"$f":" 'DL - C4 A'!BA$1919","v":0},{"$f":" 'DL - C4 A'!BB$1919","v":0},{"$f":" 'DL - C4 A'!BC$1919","v":0},{"$f":" 'DL - C4 A'!BD$1919","v":0},{"$f":" 'DL - C4 A'!BE$1919","v":0},{"$f":" 'DL - C4 A'!BF$1919","v":0},{"$f":" 'DL - C4 A'!BG$1919","v":0},{"$f":" 'DL - C4 A'!BH$1919","v":0},{"$f":" 'DL - C4 A'!BI$1919","v":0},{"$f":" 'DL - C4 A'!BJ$1919","v":0},{"$f":" 'DL - C4 A'!BK$1919","v":0},{"$f":" 'DL - C4 A'!BL$1919","v":0},{"$f":" 'DL - C4 A'!BM$1919","v":0},{"$f":" 'DL - C4 A'!BN$1919","v":0},{"$f":" 'DL - C4 A'!BO$1919","v":0},{"$f":" 'DL - C4 A'!BP$1919","v":0},{"$f":" 'DL - C4 A'!BQ$1919","v":0},{"$f":" 'DL - C4 A'!BR$1919","v":0},{"$f":" 'DL - C4 A'!BS$1919","v":0},{"$f":" 'DL - C4 A'!BT$1919","v":0},{"$f":" 'DL - C4 A'!BU$1919","v":0},{"$f":" 'DL - C4 A'!BV$1919","v":0},{"$f":" 'DL - C4 A'!BW$1919","v":0},{"$f":" 'DL - C4 A'!BX$1919","v":0},{"$f":" 'DL - C4 A'!BY$1919","v":0},{"$f":" 'DL - C4 A'!BZ$1919","v":0},{"$f":" 'DL - C4 A'!CA$1919","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$1920","v":"Depreciation - capex addition - 01 Oct 16 - real - RT"},{"$f":" 'DL - C4 A'!F$1920","v":0},{"$f":" 'DL - C4 A'!G$1920","v":0},{"$f":" 'DL - C4 A'!H$1920","v":0},{"$f":" 'DL - C4 A'!I$1920","v":"GBP m"},{"$f":" 'DL - C4 A'!J$1920","v":0},{"$f":" 'DL - C4 A'!K$1920","v":0},{"$f":" 'DL - C4 A'!L$1920","v":0},{"$f":" 'DL - C4 A'!M$1920","v":0},{"$f":" 'DL - C4 A'!N$1920","v":0},{"$f":" 'DL - C4 A'!O$1920","v":0},{"$f":" 'DL - C4 A'!P$1920","v":0},{"$f":" 'DL - C4 A'!Q$1920","v":0},{"$f":" 'DL - C4 A'!R$1920","v":0},{"$f":" 'DL - C4 A'!S$1920","v":0},{"$f":" 'DL - C4 A'!T$1920","v":0},{"$f":" 'DL - C4 A'!U$1920","v":0},{"$f":" 'DL - C4 A'!V$1920","v":0},{"$f":" 'DL - C4 A'!W$1920","v":0},{"$f":" 'DL - C4 A'!X$1920","v":0},{"$f":" 'DL - C4 A'!Y$1920","v":0},{"$f":" 'DL - C4 A'!Z$1920","v":0},{"$f":" 'DL - C4 A'!AA$1920","v":0},{"$f":" 'DL - C4 A'!AB$1920","v":0},{"$f":" 'DL - C4 A'!AC$1920","v":0},{"$f":" 'DL - C4 A'!AD$1920","v":0},{"$f":" 'DL - C4 A'!AE$1920","v":0},{"$f":" 'DL - C4 A'!AF$1920","v":0},{"$f":" 'DL - C4 A'!AG$1920","v":0},{"$f":" 'DL - C4 A'!AH$1920","v":0},{"$f":" 'DL - C4 A'!AI$1920","v":0},{"$f":" 'DL - C4 A'!AJ$1920","v":0},{"$f":" 'DL - C4 A'!AK$1920","v":0},{"$f":" 'DL - C4 A'!AL$1920","v":0},{"$f":" 'DL - C4 A'!AM$1920","v":0},{"$f":" 'DL - C4 A'!AN$1920","v":0},{"$f":" 'DL - C4 A'!AO$1920","v":0},{"$f":" 'DL - C4 A'!AP$1920","v":0},{"$f":" 'DL - C4 A'!AQ$1920","v":0},{"$f":" 'DL - C4 A'!AR$1920","v":0},{"$f":" 'DL - C4 A'!AS$1920","v":0},{"$f":" 'DL - C4 A'!AT$1920","v":0},{"$f":" 'DL - C4 A'!AU$1920","v":0},{"$f":" 'DL - C4 A'!AV$1920","v":0},{"$f":" 'DL - C4 A'!AW$1920","v":0},{"$f":" 'DL - C4 A'!AX$1920","v":0},{"$f":" 'DL - C4 A'!AY$1920","v":0},{"$f":" 'DL - C4 A'!AZ$1920","v":0},{"$f":" 'DL - C4 A'!BA$1920","v":0},{"$f":" 'DL - C4 A'!BB$1920","v":0},{"$f":" 'DL - C4 A'!BC$1920","v":0},{"$f":" 'DL - C4 A'!BD$1920","v":0},{"$f":" 'DL - C4 A'!BE$1920","v":0},{"$f":" 'DL - C4 A'!BF$1920","v":0},{"$f":" 'DL - C4 A'!BG$1920","v":0},{"$f":" 'DL - C4 A'!BH$1920","v":0},{"$f":" 'DL - C4 A'!BI$1920","v":0},{"$f":" 'DL - C4 A'!BJ$1920","v":0},{"$f":" 'DL - C4 A'!BK$1920","v":0},{"$f":" 'DL - C4 A'!BL$1920","v":0},{"$f":" 'DL - C4 A'!BM$1920","v":0},{"$f":" 'DL - C4 A'!BN$1920","v":0},{"$f":" 'DL - C4 A'!BO$1920","v":0},{"$f":" 'DL - C4 A'!BP$1920","v":0},{"$f":" 'DL - C4 A'!BQ$1920","v":0},{"$f":" 'DL - C4 A'!BR$1920","v":0},{"$f":" 'DL - C4 A'!BS$1920","v":0},{"$f":" 'DL - C4 A'!BT$1920","v":0},{"$f":" 'DL - C4 A'!BU$1920","v":0},{"$f":" 'DL - C4 A'!BV$1920","v":0},{"$f":" 'DL - C4 A'!BW$1920","v":0},{"$f":" 'DL - C4 A'!BX$1920","v":0},{"$f":" 'DL - C4 A'!BY$1920","v":0},{"$f":" 'DL - C4 A'!BZ$1920","v":0},{"$f":" 'DL - C4 A'!CA$1920","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$1921","v":"Depreciation - capex addition - 01 Oct 17 - real - RT"},{"$f":" 'DL - C4 A'!F$1921","v":0},{"$f":" 'DL - C4 A'!G$1921","v":0},{"$f":" 'DL - C4 A'!H$1921","v":0},{"$f":" 'DL - C4 A'!I$1921","v":"GBP m"},{"$f":" 'DL - C4 A'!J$1921","v":0},{"$f":" 'DL - C4 A'!K$1921","v":0},{"$f":" 'DL - C4 A'!L$1921","v":0},{"$f":" 'DL - C4 A'!M$1921","v":0},{"$f":" 'DL - C4 A'!N$1921","v":0},{"$f":" 'DL - C4 A'!O$1921","v":0},{"$f":" 'DL - C4 A'!P$1921","v":0},{"$f":" 'DL - C4 A'!Q$1921","v":0},{"$f":" 'DL - C4 A'!R$1921","v":0},{"$f":" 'DL - C4 A'!S$1921","v":0},{"$f":" 'DL - C4 A'!T$1921","v":0},{"$f":" 'DL - C4 A'!U$1921","v":0},{"$f":" 'DL - C4 A'!V$1921","v":0},{"$f":" 'DL - C4 A'!W$1921","v":0},{"$f":" 'DL - C4 A'!X$1921","v":0},{"$f":" 'DL - C4 A'!Y$1921","v":0},{"$f":" 'DL - C4 A'!Z$1921","v":0},{"$f":" 'DL - C4 A'!AA$1921","v":0},{"$f":" 'DL - C4 A'!AB$1921","v":0},{"$f":" 'DL - C4 A'!AC$1921","v":0},{"$f":" 'DL - C4 A'!AD$1921","v":0},{"$f":" 'DL - C4 A'!AE$1921","v":0},{"$f":" 'DL - C4 A'!AF$1921","v":0},{"$f":" 'DL - C4 A'!AG$1921","v":0},{"$f":" 'DL - C4 A'!AH$1921","v":0},{"$f":" 'DL - C4 A'!AI$1921","v":0},{"$f":" 'DL - C4 A'!AJ$1921","v":0},{"$f":" 'DL - C4 A'!AK$1921","v":0},{"$f":" 'DL - C4 A'!AL$1921","v":0},{"$f":" 'DL - C4 A'!AM$1921","v":0},{"$f":" 'DL - C4 A'!AN$1921","v":0},{"$f":" 'DL - C4 A'!AO$1921","v":0},{"$f":" 'DL - C4 A'!AP$1921","v":0},{"$f":" 'DL - C4 A'!AQ$1921","v":0},{"$f":" 'DL - C4 A'!AR$1921","v":0},{"$f":" 'DL - C4 A'!AS$1921","v":0},{"$f":" 'DL - C4 A'!AT$1921","v":0},{"$f":" 'DL - C4 A'!AU$1921","v":0},{"$f":" 'DL - C4 A'!AV$1921","v":0},{"$f":" 'DL - C4 A'!AW$1921","v":0},{"$f":" 'DL - C4 A'!AX$1921","v":0},{"$f":" 'DL - C4 A'!AY$1921","v":0},{"$f":" 'DL - C4 A'!AZ$1921","v":0},{"$f":" 'DL - C4 A'!BA$1921","v":0},{"$f":" 'DL - C4 A'!BB$1921","v":0},{"$f":" 'DL - C4 A'!BC$1921","v":0},{"$f":" 'DL - C4 A'!BD$1921","v":0},{"$f":" 'DL - C4 A'!BE$1921","v":0},{"$f":" 'DL - C4 A'!BF$1921","v":0},{"$f":" 'DL - C4 A'!BG$1921","v":0},{"$f":" 'DL - C4 A'!BH$1921","v":0},{"$f":" 'DL - C4 A'!BI$1921","v":0},{"$f":" 'DL - C4 A'!BJ$1921","v":0},{"$f":" 'DL - C4 A'!BK$1921","v":0},{"$f":" 'DL - C4 A'!BL$1921","v":0},{"$f":" 'DL - C4 A'!BM$1921","v":0},{"$f":" 'DL - C4 A'!BN$1921","v":0},{"$f":" 'DL - C4 A'!BO$1921","v":0},{"$f":" 'DL - C4 A'!BP$1921","v":0},{"$f":" 'DL - C4 A'!BQ$1921","v":0},{"$f":" 'DL - C4 A'!BR$1921","v":0},{"$f":" 'DL - C4 A'!BS$1921","v":0},{"$f":" 'DL - C4 A'!BT$1921","v":0},{"$f":" 'DL - C4 A'!BU$1921","v":0},{"$f":" 'DL - C4 A'!BV$1921","v":0},{"$f":" 'DL - C4 A'!BW$1921","v":0},{"$f":" 'DL - C4 A'!BX$1921","v":0},{"$f":" 'DL - C4 A'!BY$1921","v":0},{"$f":" 'DL - C4 A'!BZ$1921","v":0},{"$f":" 'DL - C4 A'!CA$1921","v":0}]
[]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$34, \"dd mmm yy\") & \" - depreciation calc diff - RT\"","v":"Network capex add - 01 Apr 93 - depreciation calc diff - RT"},null,null,null,"GBP m",null,{"$f":" SUM(M316:CA316)","v":0},null,{"$f":" M264 - M290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS264 - AS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$35, \"dd mmm yy\") & \" - depreciation calc diff - RT\"","v":"Network capex add - 01 Apr 94 - depreciation calc diff - RT"},null,null,null,"GBP m",null,0,null,{"$f":" M265 - M291","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS265 - AS291","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$36, \"dd mmm yy\") & \" - depreciation calc diff - RT\"","v":"Network capex add - 01 Apr 95 - depreciation calc diff - RT"},null,null,null,"GBP m",null,0,null,{"$f":" M266 - M292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS266 - AS292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$37, \"dd mmm yy\") & \" - depreciation calc diff - RT\"","v":"Network capex add - 01 Apr 96 - depreciation calc diff - RT"},null,null,null,"GBP m",null,0,null,{"$f":" M267 - M293","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS267 - AS293","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$38, \"dd mmm yy\") & \" - depreciation calc diff - RT\"","v":"Network capex add - 01 Apr 97 - depreciation calc diff - RT"},null,null,null,"GBP m",null,0,null,{"$f":" M268 - M294","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS268 - AS294","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$39, \"dd mmm yy\") & \" - depreciation calc diff - RT\"","v":"Network capex add - 01 Apr 98 - depreciation calc diff - RT"},null,null,null,"GBP m",null,0,null,{"$f":" M269 - M295","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS269 - AS295","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$40, \"dd mmm yy\") & \" - depreciation calc diff - RT\"","v":"Network capex add - 01 Apr 99 - depreciation calc diff - RT"},null,null,null,"GBP m",null,0,null,{"$f":" M270 - M296","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS270 - AS296","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$41, \"dd mmm yy\") & \" - depreciation calc diff - RT\"","v":"Network capex add - 01 Apr 00 - depreciation calc diff - RT"},null,null,null,"GBP m",null,0,null,{"$f":" M271 - M297","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS271 - AS297","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$42, \"dd mmm yy\") & \" - depreciation calc diff - RT\"","v":"Network capex add - 01 Apr 01 - depreciation calc diff - RT"},null,null,null,"GBP m",null,0,null,{"$f":" M272 - M298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS272 - AS298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$43, \"dd mmm yy\") & \" - depreciation calc diff - RT\"","v":"Network capex add - 01 Apr 02 - depreciation calc diff - RT"},null,null,null,"GBP m",null,0,null,{"$f":" M273 - M299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS273 - AS299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$44, \"dd mmm yy\") & \" - depreciation calc diff - RT\"","v":"Network capex add - 01 Apr 03 - depreciation calc diff - RT"},null,null,null,"GBP m",null,0,null,{"$f":" M274 - M300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS274 - AS300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$45, \"dd mmm yy\") & \" - depreciation calc diff - RT\"","v":"Network capex add - 01 Apr 04 - depreciation calc diff - RT"},null,null,null,"GBP m",null,0,null,{"$f":" M275 - M301","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS275 - AS301","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$46, \"dd mmm yy\") & \" - depreciation calc diff - RT\"","v":"Network capex add - 01 Apr 05 - depreciation calc diff - RT"},null,null,null,"GBP m",null,0,null,{"$f":" M276 - M302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS276 - AS302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$47, \"dd mmm yy\") & \" - depreciation calc diff - RT\"","v":"Network capex add - 01 Apr 06 - depreciation calc diff - RT"},null,null,null,"GBP m",null,0,null,{"$f":" M277 - M303","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS277 - AS303","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$48, \"dd mmm yy\") & \" - depreciation calc diff - RT\"","v":"Network capex add - 01 Apr 07 - depreciation calc diff - RT"},null,null,null,"GBP m",null,5.5511151231257827E-17,null,{"$f":" M278 - M304","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS278 - AS304","v":0},0,1.2490009027033011E-16,1.2490009027033011E-16,1.2490009027033011E-16,1.2490009027033011E-16,1.2490009027033011E-16,1.2490009027033011E-16,1.2490009027033011E-16,1.2490009027033011E-16,1.2490009027033011E-16,1.2490009027033011E-16,1.2490009027033011E-16,1.2490009027033011E-16,1.2490009027033011E-16,1.2490009027033011E-16,1.2490009027033011E-16,1.2490009027033011E-16,1.2490009027033011E-16,1.2490009027033011E-16,1.2490009027033011E-16,-2.3175905639050143E-15,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$49, \"dd mmm yy\") & \" - depreciation calc diff - RT\"","v":"Network capex add - 01 Apr 08 - depreciation calc diff - RT"},null,null,null,"GBP m",null,4.218751120049149E-17,null,{"$f":" M279 - M305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS279 - AS305","v":0},0,0,-2.1684043449710089E-18,-2.1684043449710089E-18,-2.1684043449710089E-18,-2.1684043449710089E-18,-2.1684043449710089E-18,-2.1684043449710089E-18,-2.1684043449710089E-18,-2.1684043449710089E-18,-2.1684043449710089E-18,-2.1684043449710089E-18,-2.1684043449710089E-18,-2.1684043449710089E-18,-2.1684043449710089E-18,-2.1684043449710089E-18,-2.1684043449710089E-18,-2.1684043449710089E-18,-2.1684043449710089E-18,-2.1684043449710089E-18,-2.1684043449710089E-18,1.6696713456276768E-17,6.669048029866389E-17,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$50, \"dd mmm yy\") & \" - depreciation calc diff - RT\"","v":"Network capex add - 01 Apr 09 - depreciation calc diff - RT"},null,null,null,"GBP m",null,0,null,{"$f":" M280 - M306","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS280 - AS306","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$51, \"dd mmm yy\") & \" - depreciation calc diff - RT\"","v":"Network capex add - 01 Apr 10 - depreciation calc diff - RT"},null,null,null,"GBP m",null,-9.5951892264967142E-18,null,{"$f":" M281 - M307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS281 - AS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-9.5951892264967142E-18,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$52, \"dd mmm yy\") & \" - depreciation calc diff - RT\"","v":"Network capex add - 01 Apr 11 - depreciation calc diff - RT"},null,null,null,"GBP m",null,0,null,{"$f":" M282 - M308","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS282 - AS308","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$53, \"dd mmm yy\") & \" - depreciation calc diff - RT\"","v":"Network capex add - 01 Oct 12 - depreciation calc diff - RT"},null,null,null,"GBP m",null,0,null,{"$f":" M283 - M309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS283 - AS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$54, \"dd mmm yy\") & \" - depreciation calc diff - RT\"","v":"Network capex add - 01 Oct 13 - depreciation calc diff - RT"},null,null,null,"GBP m",null,0,null,{"$f":" M284 - M310","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS284 - AS310","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$55, \"dd mmm yy\") & \" - depreciation calc diff - RT\"","v":"Network capex add - 01 Oct 14 - depreciation calc diff - RT"},null,null,null,"GBP m",null,0,null,{"$f":" M285 - M311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS285 - AS311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$56, \"dd mmm yy\") & \" - depreciation calc diff - RT\"","v":"Network capex add - 01 Oct 15 - depreciation calc diff - RT"},null,null,null,"GBP m",null,0,null,{"$f":" M286 - M312","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS286 - AS312","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$57, \"dd mmm yy\") & \" - depreciation calc diff - RT\"","v":"Network capex add - 01 Oct 16 - depreciation calc diff - RT"},null,null,null,"GBP m",null,0,null,{"$f":" M287 - M313","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS287 - AS313","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$58, \"dd mmm yy\") & \" - depreciation calc diff - RT\"","v":"Network capex add - 01 Oct 17 - depreciation calc diff - RT"},null,null,null,"GBP m",null,0,null,{"$f":" M288 - M314","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS288 - AS314","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["4. REGULATORY ASSET BASES - FEMO - RAB_FE"]
[]
[]
[null,null,"Network capex add - depreciation calc diff - FE"]
[]
[null,null,null,null,{"$f":" Inp_Depreciation!E$487","v":"Network capex add - 01 Apr 93 - depreciation inp - FE"},{"$f":" Inp_Depreciation!F$487","v":0},{"$f":" Inp_Depreciation!G$487","v":0},{"$f":" Inp_Depreciation!H$487","v":0},{"$f":" Inp_Depreciation!I$487","v":"GBP m"},{"$f":" Inp_Depreciation!J$487","v":"[Entitlement Model 28.11.16.xlsx]FEMO D.'!$B$7"},{"$f":" Inp_Depreciation!K$487","v":0},{"$f":" Inp_Depreciation!L$487","v":0},{"$f":" Inp_Depreciation!M$487","v":0},{"$f":" Inp_Depreciation!N$487","v":0},{"$f":" Inp_Depreciation!O$487","v":0},{"$f":" Inp_Depreciation!P$487","v":0},{"$f":" Inp_Depreciation!Q$487","v":0},{"$f":" Inp_Depreciation!R$487","v":0},{"$f":" Inp_Depreciation!S$487","v":0},{"$f":" Inp_Depreciation!T$487","v":0},{"$f":" Inp_Depreciation!U$487","v":0},{"$f":" Inp_Depreciation!V$487","v":0},{"$f":" Inp_Depreciation!W$487","v":0},{"$f":" Inp_Depreciation!X$487","v":0},{"$f":" Inp_Depreciation!Y$487","v":0},{"$f":" Inp_Depreciation!Z$487","v":0},{"$f":" Inp_Depreciation!AA$487","v":0},{"$f":" Inp_Depreciation!AB$487","v":0},{"$f":" Inp_Depreciation!AC$487","v":0},{"$f":" Inp_Depreciation!AD$487","v":0},{"$f":" Inp_Depreciation!AE$487","v":0},{"$f":" Inp_Depreciation!AF$487","v":0},{"$f":" Inp_Depreciation!AG$487","v":0},{"$f":" Inp_Depreciation!AH$487","v":0},{"$f":" Inp_Depreciation!AI$487","v":0},{"$f":" Inp_Depreciation!AJ$487","v":0},{"$f":" Inp_Depreciation!AK$487","v":0},{"$f":" Inp_Depreciation!AL$487","v":0},{"$f":" Inp_Depreciation!AM$487","v":0},{"$f":" Inp_Depreciation!AN$487","v":0},{"$f":" Inp_Depreciation!AO$487","v":0},{"$f":" Inp_Depreciation!AP$487","v":0},{"$f":" Inp_Depreciation!AQ$487","v":0},{"$f":" Inp_Depreciation!AR$487","v":0},{"$f":" Inp_Depreciation!AS$487","v":0},{"$f":" Inp_Depreciation!AT$487","v":0},{"$f":" Inp_Depreciation!AU$487","v":0},{"$f":" Inp_Depreciation!AV$487","v":0},{"$f":" Inp_Depreciation!AW$487","v":0},{"$f":" Inp_Depreciation!AX$487","v":0},{"$f":" Inp_Depreciation!AY$487","v":0},{"$f":" Inp_Depreciation!AZ$487","v":0},{"$f":" Inp_Depreciation!BA$487","v":0},{"$f":" Inp_Depreciation!BB$487","v":0},{"$f":" Inp_Depreciation!BC$487","v":0},{"$f":" Inp_Depreciation!BD$487","v":0},{"$f":" Inp_Depreciation!BE$487","v":0},{"$f":" Inp_Depreciation!BF$487","v":0},{"$f":" Inp_Depreciation!BG$487","v":0},{"$f":" Inp_Depreciation!BH$487","v":0},{"$f":" Inp_Depreciation!BI$487","v":0},{"$f":" Inp_Depreciation!BJ$487","v":0},{"$f":" Inp_Depreciation!BK$487","v":0},{"$f":" Inp_Depreciation!BL$487","v":0},{"$f":" Inp_Depreciation!BM$487","v":0},{"$f":" Inp_Depreciation!BN$487","v":0},{"$f":" Inp_Depreciation!BO$487","v":0},{"$f":" Inp_Depreciation!BP$487","v":0},{"$f":" Inp_Depreciation!BQ$487","v":0},{"$f":" Inp_Depreciation!BR$487","v":0},{"$f":" Inp_Depreciation!BS$487","v":0},{"$f":" Inp_Depreciation!BT$487","v":0},{"$f":" Inp_Depreciation!BU$487","v":0},{"$f":" Inp_Depreciation!BV$487","v":0},{"$f":" Inp_Depreciation!BW$487","v":0},{"$f":" Inp_Depreciation!BX$487","v":0},{"$f":" Inp_Depreciation!BY$487","v":0},{"$f":" Inp_Depreciation!BZ$487","v":0},{"$f":" Inp_Depreciation!CA$487","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$488","v":"Network capex add - 01 Apr 94 - depreciation inp - FE"},{"$f":" Inp_Depreciation!F$488","v":0},{"$f":" Inp_Depreciation!G$488","v":0},{"$f":" Inp_Depreciation!H$488","v":0},{"$f":" Inp_Depreciation!I$488","v":"GBP m"},{"$f":" Inp_Depreciation!J$488","v":0},{"$f":" Inp_Depreciation!K$488","v":0},{"$f":" Inp_Depreciation!L$488","v":0},{"$f":" Inp_Depreciation!M$488","v":0},{"$f":" Inp_Depreciation!N$488","v":0},{"$f":" Inp_Depreciation!O$488","v":0},{"$f":" Inp_Depreciation!P$488","v":0},{"$f":" Inp_Depreciation!Q$488","v":0},{"$f":" Inp_Depreciation!R$488","v":0},{"$f":" Inp_Depreciation!S$488","v":0},{"$f":" Inp_Depreciation!T$488","v":0},{"$f":" Inp_Depreciation!U$488","v":0},{"$f":" Inp_Depreciation!V$488","v":0},{"$f":" Inp_Depreciation!W$488","v":0},{"$f":" Inp_Depreciation!X$488","v":0},{"$f":" Inp_Depreciation!Y$488","v":0},{"$f":" Inp_Depreciation!Z$488","v":0},{"$f":" Inp_Depreciation!AA$488","v":0},{"$f":" Inp_Depreciation!AB$488","v":0},{"$f":" Inp_Depreciation!AC$488","v":0},{"$f":" Inp_Depreciation!AD$488","v":0},{"$f":" Inp_Depreciation!AE$488","v":0},{"$f":" Inp_Depreciation!AF$488","v":0},{"$f":" Inp_Depreciation!AG$488","v":0},{"$f":" Inp_Depreciation!AH$488","v":0},{"$f":" Inp_Depreciation!AI$488","v":0},{"$f":" Inp_Depreciation!AJ$488","v":0},{"$f":" Inp_Depreciation!AK$488","v":0},{"$f":" Inp_Depreciation!AL$488","v":0},{"$f":" Inp_Depreciation!AM$488","v":0},{"$f":" Inp_Depreciation!AN$488","v":0},{"$f":" Inp_Depreciation!AO$488","v":0},{"$f":" Inp_Depreciation!AP$488","v":0},{"$f":" Inp_Depreciation!AQ$488","v":0},{"$f":" Inp_Depreciation!AR$488","v":0},{"$f":" Inp_Depreciation!AS$488","v":0},{"$f":" Inp_Depreciation!AT$488","v":0},{"$f":" Inp_Depreciation!AU$488","v":0},{"$f":" Inp_Depreciation!AV$488","v":0},{"$f":" Inp_Depreciation!AW$488","v":0},{"$f":" Inp_Depreciation!AX$488","v":0},{"$f":" Inp_Depreciation!AY$488","v":0},{"$f":" Inp_Depreciation!AZ$488","v":0},{"$f":" Inp_Depreciation!BA$488","v":0},{"$f":" Inp_Depreciation!BB$488","v":0},{"$f":" Inp_Depreciation!BC$488","v":0},{"$f":" Inp_Depreciation!BD$488","v":0},{"$f":" Inp_Depreciation!BE$488","v":0},{"$f":" Inp_Depreciation!BF$488","v":0},{"$f":" Inp_Depreciation!BG$488","v":0},{"$f":" Inp_Depreciation!BH$488","v":0},{"$f":" Inp_Depreciation!BI$488","v":0},{"$f":" Inp_Depreciation!BJ$488","v":0},{"$f":" Inp_Depreciation!BK$488","v":0},{"$f":" Inp_Depreciation!BL$488","v":0},{"$f":" Inp_Depreciation!BM$488","v":0},{"$f":" Inp_Depreciation!BN$488","v":0},{"$f":" Inp_Depreciation!BO$488","v":0},{"$f":" Inp_Depreciation!BP$488","v":0},{"$f":" Inp_Depreciation!BQ$488","v":0},{"$f":" Inp_Depreciation!BR$488","v":0},{"$f":" Inp_Depreciation!BS$488","v":0},{"$f":" Inp_Depreciation!BT$488","v":0},{"$f":" Inp_Depreciation!BU$488","v":0},{"$f":" Inp_Depreciation!BV$488","v":0},{"$f":" Inp_Depreciation!BW$488","v":0},{"$f":" Inp_Depreciation!BX$488","v":0},{"$f":" Inp_Depreciation!BY$488","v":0},{"$f":" Inp_Depreciation!BZ$488","v":0},{"$f":" Inp_Depreciation!CA$488","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$489","v":"Network capex add - 01 Apr 95 - depreciation inp - FE"},{"$f":" Inp_Depreciation!F$489","v":0},{"$f":" Inp_Depreciation!G$489","v":0},{"$f":" Inp_Depreciation!H$489","v":0},{"$f":" Inp_Depreciation!I$489","v":"GBP m"},{"$f":" Inp_Depreciation!J$489","v":0},{"$f":" Inp_Depreciation!K$489","v":0},{"$f":" Inp_Depreciation!L$489","v":0},{"$f":" Inp_Depreciation!M$489","v":0},{"$f":" Inp_Depreciation!N$489","v":0},{"$f":" Inp_Depreciation!O$489","v":0},{"$f":" Inp_Depreciation!P$489","v":0},{"$f":" Inp_Depreciation!Q$489","v":0},{"$f":" Inp_Depreciation!R$489","v":0},{"$f":" Inp_Depreciation!S$489","v":0},{"$f":" Inp_Depreciation!T$489","v":0},{"$f":" Inp_Depreciation!U$489","v":0},{"$f":" Inp_Depreciation!V$489","v":0},{"$f":" Inp_Depreciation!W$489","v":0},{"$f":" Inp_Depreciation!X$489","v":0},{"$f":" Inp_Depreciation!Y$489","v":0},{"$f":" Inp_Depreciation!Z$489","v":0},{"$f":" Inp_Depreciation!AA$489","v":0},{"$f":" Inp_Depreciation!AB$489","v":0},{"$f":" Inp_Depreciation!AC$489","v":0},{"$f":" Inp_Depreciation!AD$489","v":0},{"$f":" Inp_Depreciation!AE$489","v":0},{"$f":" Inp_Depreciation!AF$489","v":0},{"$f":" Inp_Depreciation!AG$489","v":0},{"$f":" Inp_Depreciation!AH$489","v":0},{"$f":" Inp_Depreciation!AI$489","v":0},{"$f":" Inp_Depreciation!AJ$489","v":0},{"$f":" Inp_Depreciation!AK$489","v":0},{"$f":" Inp_Depreciation!AL$489","v":0},{"$f":" Inp_Depreciation!AM$489","v":0},{"$f":" Inp_Depreciation!AN$489","v":0},{"$f":" Inp_Depreciation!AO$489","v":0},{"$f":" Inp_Depreciation!AP$489","v":0},{"$f":" Inp_Depreciation!AQ$489","v":0},{"$f":" Inp_Depreciation!AR$489","v":0},{"$f":" Inp_Depreciation!AS$489","v":0},{"$f":" Inp_Depreciation!AT$489","v":0},{"$f":" Inp_Depreciation!AU$489","v":0},{"$f":" Inp_Depreciation!AV$489","v":0},{"$f":" Inp_Depreciation!AW$489","v":0},{"$f":" Inp_Depreciation!AX$489","v":0},{"$f":" Inp_Depreciation!AY$489","v":0},{"$f":" Inp_Depreciation!AZ$489","v":0},{"$f":" Inp_Depreciation!BA$489","v":0},{"$f":" Inp_Depreciation!BB$489","v":0},{"$f":" Inp_Depreciation!BC$489","v":0},{"$f":" Inp_Depreciation!BD$489","v":0},{"$f":" Inp_Depreciation!BE$489","v":0},{"$f":" Inp_Depreciation!BF$489","v":0},{"$f":" Inp_Depreciation!BG$489","v":0},{"$f":" Inp_Depreciation!BH$489","v":0},{"$f":" Inp_Depreciation!BI$489","v":0},{"$f":" Inp_Depreciation!BJ$489","v":0},{"$f":" Inp_Depreciation!BK$489","v":0},{"$f":" Inp_Depreciation!BL$489","v":0},{"$f":" Inp_Depreciation!BM$489","v":0},{"$f":" Inp_Depreciation!BN$489","v":0},{"$f":" Inp_Depreciation!BO$489","v":0},{"$f":" Inp_Depreciation!BP$489","v":0},{"$f":" Inp_Depreciation!BQ$489","v":0},{"$f":" Inp_Depreciation!BR$489","v":0},{"$f":" Inp_Depreciation!BS$489","v":0},{"$f":" Inp_Depreciation!BT$489","v":0},{"$f":" Inp_Depreciation!BU$489","v":0},{"$f":" Inp_Depreciation!BV$489","v":0},{"$f":" Inp_Depreciation!BW$489","v":0},{"$f":" Inp_Depreciation!BX$489","v":0},{"$f":" Inp_Depreciation!BY$489","v":0},{"$f":" Inp_Depreciation!BZ$489","v":0},{"$f":" Inp_Depreciation!CA$489","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$490","v":"Network capex add - 01 Apr 96 - depreciation inp - FE"},{"$f":" Inp_Depreciation!F$490","v":0},{"$f":" Inp_Depreciation!G$490","v":0},{"$f":" Inp_Depreciation!H$490","v":0},{"$f":" Inp_Depreciation!I$490","v":"GBP m"},{"$f":" Inp_Depreciation!J$490","v":0},{"$f":" Inp_Depreciation!K$490","v":0},{"$f":" Inp_Depreciation!L$490","v":0},{"$f":" Inp_Depreciation!M$490","v":0},{"$f":" Inp_Depreciation!N$490","v":0},{"$f":" Inp_Depreciation!O$490","v":0},{"$f":" Inp_Depreciation!P$490","v":0},{"$f":" Inp_Depreciation!Q$490","v":0},{"$f":" Inp_Depreciation!R$490","v":0},{"$f":" Inp_Depreciation!S$490","v":0},{"$f":" Inp_Depreciation!T$490","v":0},{"$f":" Inp_Depreciation!U$490","v":0},{"$f":" Inp_Depreciation!V$490","v":0},{"$f":" Inp_Depreciation!W$490","v":0},{"$f":" Inp_Depreciation!X$490","v":0},{"$f":" Inp_Depreciation!Y$490","v":0},{"$f":" Inp_Depreciation!Z$490","v":0},{"$f":" Inp_Depreciation!AA$490","v":0},{"$f":" Inp_Depreciation!AB$490","v":0},{"$f":" Inp_Depreciation!AC$490","v":0},{"$f":" Inp_Depreciation!AD$490","v":0},{"$f":" Inp_Depreciation!AE$490","v":0},{"$f":" Inp_Depreciation!AF$490","v":0},{"$f":" Inp_Depreciation!AG$490","v":0},{"$f":" Inp_Depreciation!AH$490","v":0},{"$f":" Inp_Depreciation!AI$490","v":0},{"$f":" Inp_Depreciation!AJ$490","v":0},{"$f":" Inp_Depreciation!AK$490","v":0},{"$f":" Inp_Depreciation!AL$490","v":0},{"$f":" Inp_Depreciation!AM$490","v":0},{"$f":" Inp_Depreciation!AN$490","v":0},{"$f":" Inp_Depreciation!AO$490","v":0},{"$f":" Inp_Depreciation!AP$490","v":0},{"$f":" Inp_Depreciation!AQ$490","v":0},{"$f":" Inp_Depreciation!AR$490","v":0},{"$f":" Inp_Depreciation!AS$490","v":0},{"$f":" Inp_Depreciation!AT$490","v":0},{"$f":" Inp_Depreciation!AU$490","v":0},{"$f":" Inp_Depreciation!AV$490","v":0},{"$f":" Inp_Depreciation!AW$490","v":0},{"$f":" Inp_Depreciation!AX$490","v":0},{"$f":" Inp_Depreciation!AY$490","v":0},{"$f":" Inp_Depreciation!AZ$490","v":0},{"$f":" Inp_Depreciation!BA$490","v":0},{"$f":" Inp_Depreciation!BB$490","v":0},{"$f":" Inp_Depreciation!BC$490","v":0},{"$f":" Inp_Depreciation!BD$490","v":0},{"$f":" Inp_Depreciation!BE$490","v":0},{"$f":" Inp_Depreciation!BF$490","v":0},{"$f":" Inp_Depreciation!BG$490","v":0},{"$f":" Inp_Depreciation!BH$490","v":0},{"$f":" Inp_Depreciation!BI$490","v":0},{"$f":" Inp_Depreciation!BJ$490","v":0},{"$f":" Inp_Depreciation!BK$490","v":0},{"$f":" Inp_Depreciation!BL$490","v":0},{"$f":" Inp_Depreciation!BM$490","v":0},{"$f":" Inp_Depreciation!BN$490","v":0},{"$f":" Inp_Depreciation!BO$490","v":0},{"$f":" Inp_Depreciation!BP$490","v":0},{"$f":" Inp_Depreciation!BQ$490","v":0},{"$f":" Inp_Depreciation!BR$490","v":0},{"$f":" Inp_Depreciation!BS$490","v":0},{"$f":" Inp_Depreciation!BT$490","v":0},{"$f":" Inp_Depreciation!BU$490","v":0},{"$f":" Inp_Depreciation!BV$490","v":0},{"$f":" Inp_Depreciation!BW$490","v":0},{"$f":" Inp_Depreciation!BX$490","v":0},{"$f":" Inp_Depreciation!BY$490","v":0},{"$f":" Inp_Depreciation!BZ$490","v":0},{"$f":" Inp_Depreciation!CA$490","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$491","v":"Network capex add - 01 Apr 97 - depreciation inp - FE"},{"$f":" Inp_Depreciation!F$491","v":0},{"$f":" Inp_Depreciation!G$491","v":0},{"$f":" Inp_Depreciation!H$491","v":0},{"$f":" Inp_Depreciation!I$491","v":"GBP m"},{"$f":" Inp_Depreciation!J$491","v":0},{"$f":" Inp_Depreciation!K$491","v":0},{"$f":" Inp_Depreciation!L$491","v":0},{"$f":" Inp_Depreciation!M$491","v":0},{"$f":" Inp_Depreciation!N$491","v":0},{"$f":" Inp_Depreciation!O$491","v":0},{"$f":" Inp_Depreciation!P$491","v":0},{"$f":" Inp_Depreciation!Q$491","v":0},{"$f":" Inp_Depreciation!R$491","v":0},{"$f":" Inp_Depreciation!S$491","v":0},{"$f":" Inp_Depreciation!T$491","v":0},{"$f":" Inp_Depreciation!U$491","v":0},{"$f":" Inp_Depreciation!V$491","v":0},{"$f":" Inp_Depreciation!W$491","v":0},{"$f":" Inp_Depreciation!X$491","v":0},{"$f":" Inp_Depreciation!Y$491","v":0},{"$f":" Inp_Depreciation!Z$491","v":0},{"$f":" Inp_Depreciation!AA$491","v":0},{"$f":" Inp_Depreciation!AB$491","v":0},{"$f":" Inp_Depreciation!AC$491","v":0},{"$f":" Inp_Depreciation!AD$491","v":0},{"$f":" Inp_Depreciation!AE$491","v":0},{"$f":" Inp_Depreciation!AF$491","v":0},{"$f":" Inp_Depreciation!AG$491","v":0},{"$f":" Inp_Depreciation!AH$491","v":0},{"$f":" Inp_Depreciation!AI$491","v":0},{"$f":" Inp_Depreciation!AJ$491","v":0},{"$f":" Inp_Depreciation!AK$491","v":0},{"$f":" Inp_Depreciation!AL$491","v":0},{"$f":" Inp_Depreciation!AM$491","v":0},{"$f":" Inp_Depreciation!AN$491","v":0},{"$f":" Inp_Depreciation!AO$491","v":0},{"$f":" Inp_Depreciation!AP$491","v":0},{"$f":" Inp_Depreciation!AQ$491","v":0},{"$f":" Inp_Depreciation!AR$491","v":0},{"$f":" Inp_Depreciation!AS$491","v":0},{"$f":" Inp_Depreciation!AT$491","v":0},{"$f":" Inp_Depreciation!AU$491","v":0},{"$f":" Inp_Depreciation!AV$491","v":0},{"$f":" Inp_Depreciation!AW$491","v":0},{"$f":" Inp_Depreciation!AX$491","v":0},{"$f":" Inp_Depreciation!AY$491","v":0},{"$f":" Inp_Depreciation!AZ$491","v":0},{"$f":" Inp_Depreciation!BA$491","v":0},{"$f":" Inp_Depreciation!BB$491","v":0},{"$f":" Inp_Depreciation!BC$491","v":0},{"$f":" Inp_Depreciation!BD$491","v":0},{"$f":" Inp_Depreciation!BE$491","v":0},{"$f":" Inp_Depreciation!BF$491","v":0},{"$f":" Inp_Depreciation!BG$491","v":0},{"$f":" Inp_Depreciation!BH$491","v":0},{"$f":" Inp_Depreciation!BI$491","v":0},{"$f":" Inp_Depreciation!BJ$491","v":0},{"$f":" Inp_Depreciation!BK$491","v":0},{"$f":" Inp_Depreciation!BL$491","v":0},{"$f":" Inp_Depreciation!BM$491","v":0},{"$f":" Inp_Depreciation!BN$491","v":0},{"$f":" Inp_Depreciation!BO$491","v":0},{"$f":" Inp_Depreciation!BP$491","v":0},{"$f":" Inp_Depreciation!BQ$491","v":0},{"$f":" Inp_Depreciation!BR$491","v":0},{"$f":" Inp_Depreciation!BS$491","v":0},{"$f":" Inp_Depreciation!BT$491","v":0},{"$f":" Inp_Depreciation!BU$491","v":0},{"$f":" Inp_Depreciation!BV$491","v":0},{"$f":" Inp_Depreciation!BW$491","v":0},{"$f":" Inp_Depreciation!BX$491","v":0},{"$f":" Inp_Depreciation!BY$491","v":0},{"$f":" Inp_Depreciation!BZ$491","v":0},{"$f":" Inp_Depreciation!CA$491","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$492","v":"Network capex add - 01 Apr 98 - depreciation inp - FE"},{"$f":" Inp_Depreciation!F$492","v":0},{"$f":" Inp_Depreciation!G$492","v":0},{"$f":" Inp_Depreciation!H$492","v":0},{"$f":" Inp_Depreciation!I$492","v":"GBP m"},{"$f":" Inp_Depreciation!J$492","v":0},{"$f":" Inp_Depreciation!K$492","v":0},{"$f":" Inp_Depreciation!L$492","v":0},{"$f":" Inp_Depreciation!M$492","v":0},{"$f":" Inp_Depreciation!N$492","v":0},{"$f":" Inp_Depreciation!O$492","v":0},{"$f":" Inp_Depreciation!P$492","v":0},{"$f":" Inp_Depreciation!Q$492","v":0},{"$f":" Inp_Depreciation!R$492","v":0},{"$f":" Inp_Depreciation!S$492","v":0},{"$f":" Inp_Depreciation!T$492","v":0},{"$f":" Inp_Depreciation!U$492","v":0},{"$f":" Inp_Depreciation!V$492","v":0},{"$f":" Inp_Depreciation!W$492","v":0},{"$f":" Inp_Depreciation!X$492","v":0},{"$f":" Inp_Depreciation!Y$492","v":0},{"$f":" Inp_Depreciation!Z$492","v":0},{"$f":" Inp_Depreciation!AA$492","v":0},{"$f":" Inp_Depreciation!AB$492","v":0},{"$f":" Inp_Depreciation!AC$492","v":0},{"$f":" Inp_Depreciation!AD$492","v":0},{"$f":" Inp_Depreciation!AE$492","v":0},{"$f":" Inp_Depreciation!AF$492","v":0},{"$f":" Inp_Depreciation!AG$492","v":0},{"$f":" Inp_Depreciation!AH$492","v":0},{"$f":" Inp_Depreciation!AI$492","v":0},{"$f":" Inp_Depreciation!AJ$492","v":0},{"$f":" Inp_Depreciation!AK$492","v":0},{"$f":" Inp_Depreciation!AL$492","v":0},{"$f":" Inp_Depreciation!AM$492","v":0},{"$f":" Inp_Depreciation!AN$492","v":0},{"$f":" Inp_Depreciation!AO$492","v":0},{"$f":" Inp_Depreciation!AP$492","v":0},{"$f":" Inp_Depreciation!AQ$492","v":0},{"$f":" Inp_Depreciation!AR$492","v":0},{"$f":" Inp_Depreciation!AS$492","v":0},{"$f":" Inp_Depreciation!AT$492","v":0},{"$f":" Inp_Depreciation!AU$492","v":0},{"$f":" Inp_Depreciation!AV$492","v":0},{"$f":" Inp_Depreciation!AW$492","v":0},{"$f":" Inp_Depreciation!AX$492","v":0},{"$f":" Inp_Depreciation!AY$492","v":0},{"$f":" Inp_Depreciation!AZ$492","v":0},{"$f":" Inp_Depreciation!BA$492","v":0},{"$f":" Inp_Depreciation!BB$492","v":0},{"$f":" Inp_Depreciation!BC$492","v":0},{"$f":" Inp_Depreciation!BD$492","v":0},{"$f":" Inp_Depreciation!BE$492","v":0},{"$f":" Inp_Depreciation!BF$492","v":0},{"$f":" Inp_Depreciation!BG$492","v":0},{"$f":" Inp_Depreciation!BH$492","v":0},{"$f":" Inp_Depreciation!BI$492","v":0},{"$f":" Inp_Depreciation!BJ$492","v":0},{"$f":" Inp_Depreciation!BK$492","v":0},{"$f":" Inp_Depreciation!BL$492","v":0},{"$f":" Inp_Depreciation!BM$492","v":0},{"$f":" Inp_Depreciation!BN$492","v":0},{"$f":" Inp_Depreciation!BO$492","v":0},{"$f":" Inp_Depreciation!BP$492","v":0},{"$f":" Inp_Depreciation!BQ$492","v":0},{"$f":" Inp_Depreciation!BR$492","v":0},{"$f":" Inp_Depreciation!BS$492","v":0},{"$f":" Inp_Depreciation!BT$492","v":0},{"$f":" Inp_Depreciation!BU$492","v":0},{"$f":" Inp_Depreciation!BV$492","v":0},{"$f":" Inp_Depreciation!BW$492","v":0},{"$f":" Inp_Depreciation!BX$492","v":0},{"$f":" Inp_Depreciation!BY$492","v":0},{"$f":" Inp_Depreciation!BZ$492","v":0},{"$f":" Inp_Depreciation!CA$492","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$493","v":"Network capex add - 01 Apr 99 - depreciation inp - FE"},{"$f":" Inp_Depreciation!F$493","v":0},{"$f":" Inp_Depreciation!G$493","v":0},{"$f":" Inp_Depreciation!H$493","v":0},{"$f":" Inp_Depreciation!I$493","v":"GBP m"},{"$f":" Inp_Depreciation!J$493","v":0},{"$f":" Inp_Depreciation!K$493","v":0},{"$f":" Inp_Depreciation!L$493","v":0},{"$f":" Inp_Depreciation!M$493","v":0},{"$f":" Inp_Depreciation!N$493","v":0},{"$f":" Inp_Depreciation!O$493","v":0},{"$f":" Inp_Depreciation!P$493","v":0},{"$f":" Inp_Depreciation!Q$493","v":0},{"$f":" Inp_Depreciation!R$493","v":0},{"$f":" Inp_Depreciation!S$493","v":0},{"$f":" Inp_Depreciation!T$493","v":0},{"$f":" Inp_Depreciation!U$493","v":0},{"$f":" Inp_Depreciation!V$493","v":0},{"$f":" Inp_Depreciation!W$493","v":0},{"$f":" Inp_Depreciation!X$493","v":0},{"$f":" Inp_Depreciation!Y$493","v":0},{"$f":" Inp_Depreciation!Z$493","v":0},{"$f":" Inp_Depreciation!AA$493","v":0},{"$f":" Inp_Depreciation!AB$493","v":0},{"$f":" Inp_Depreciation!AC$493","v":0},{"$f":" Inp_Depreciation!AD$493","v":0},{"$f":" Inp_Depreciation!AE$493","v":0},{"$f":" Inp_Depreciation!AF$493","v":0},{"$f":" Inp_Depreciation!AG$493","v":0},{"$f":" Inp_Depreciation!AH$493","v":0},{"$f":" Inp_Depreciation!AI$493","v":0},{"$f":" Inp_Depreciation!AJ$493","v":0},{"$f":" Inp_Depreciation!AK$493","v":0},{"$f":" Inp_Depreciation!AL$493","v":0},{"$f":" Inp_Depreciation!AM$493","v":0},{"$f":" Inp_Depreciation!AN$493","v":0},{"$f":" Inp_Depreciation!AO$493","v":0},{"$f":" Inp_Depreciation!AP$493","v":0},{"$f":" Inp_Depreciation!AQ$493","v":0},{"$f":" Inp_Depreciation!AR$493","v":0},{"$f":" Inp_Depreciation!AS$493","v":0},{"$f":" Inp_Depreciation!AT$493","v":0},{"$f":" Inp_Depreciation!AU$493","v":0},{"$f":" Inp_Depreciation!AV$493","v":0},{"$f":" Inp_Depreciation!AW$493","v":0},{"$f":" Inp_Depreciation!AX$493","v":0},{"$f":" Inp_Depreciation!AY$493","v":0},{"$f":" Inp_Depreciation!AZ$493","v":0},{"$f":" Inp_Depreciation!BA$493","v":0},{"$f":" Inp_Depreciation!BB$493","v":0},{"$f":" Inp_Depreciation!BC$493","v":0},{"$f":" Inp_Depreciation!BD$493","v":0},{"$f":" Inp_Depreciation!BE$493","v":0},{"$f":" Inp_Depreciation!BF$493","v":0},{"$f":" Inp_Depreciation!BG$493","v":0},{"$f":" Inp_Depreciation!BH$493","v":0},{"$f":" Inp_Depreciation!BI$493","v":0},{"$f":" Inp_Depreciation!BJ$493","v":0},{"$f":" Inp_Depreciation!BK$493","v":0},{"$f":" Inp_Depreciation!BL$493","v":0},{"$f":" Inp_Depreciation!BM$493","v":0},{"$f":" Inp_Depreciation!BN$493","v":0},{"$f":" Inp_Depreciation!BO$493","v":0},{"$f":" Inp_Depreciation!BP$493","v":0},{"$f":" Inp_Depreciation!BQ$493","v":0},{"$f":" Inp_Depreciation!BR$493","v":0},{"$f":" Inp_Depreciation!BS$493","v":0},{"$f":" Inp_Depreciation!BT$493","v":0},{"$f":" Inp_Depreciation!BU$493","v":0},{"$f":" Inp_Depreciation!BV$493","v":0},{"$f":" Inp_Depreciation!BW$493","v":0},{"$f":" Inp_Depreciation!BX$493","v":0},{"$f":" Inp_Depreciation!BY$493","v":0},{"$f":" Inp_Depreciation!BZ$493","v":0},{"$f":" Inp_Depreciation!CA$493","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$494","v":"Network capex add - 01 Apr 00 - depreciation inp - FE"},{"$f":" Inp_Depreciation!F$494","v":0},{"$f":" Inp_Depreciation!G$494","v":0},{"$f":" Inp_Depreciation!H$494","v":0},{"$f":" Inp_Depreciation!I$494","v":"GBP m"},{"$f":" Inp_Depreciation!J$494","v":0},{"$f":" Inp_Depreciation!K$494","v":0},{"$f":" Inp_Depreciation!L$494","v":0},{"$f":" Inp_Depreciation!M$494","v":0},{"$f":" Inp_Depreciation!N$494","v":0},{"$f":" Inp_Depreciation!O$494","v":0},{"$f":" Inp_Depreciation!P$494","v":0},{"$f":" Inp_Depreciation!Q$494","v":0},{"$f":" Inp_Depreciation!R$494","v":0},{"$f":" Inp_Depreciation!S$494","v":0},{"$f":" Inp_Depreciation!T$494","v":0},{"$f":" Inp_Depreciation!U$494","v":0},{"$f":" Inp_Depreciation!V$494","v":0},{"$f":" Inp_Depreciation!W$494","v":0},{"$f":" Inp_Depreciation!X$494","v":0},{"$f":" Inp_Depreciation!Y$494","v":0},{"$f":" Inp_Depreciation!Z$494","v":0},{"$f":" Inp_Depreciation!AA$494","v":0},{"$f":" Inp_Depreciation!AB$494","v":0},{"$f":" Inp_Depreciation!AC$494","v":0},{"$f":" Inp_Depreciation!AD$494","v":0},{"$f":" Inp_Depreciation!AE$494","v":0},{"$f":" Inp_Depreciation!AF$494","v":0},{"$f":" Inp_Depreciation!AG$494","v":0},{"$f":" Inp_Depreciation!AH$494","v":0},{"$f":" Inp_Depreciation!AI$494","v":0},{"$f":" Inp_Depreciation!AJ$494","v":0},{"$f":" Inp_Depreciation!AK$494","v":0},{"$f":" Inp_Depreciation!AL$494","v":0},{"$f":" Inp_Depreciation!AM$494","v":0},{"$f":" Inp_Depreciation!AN$494","v":0},{"$f":" Inp_Depreciation!AO$494","v":0},{"$f":" Inp_Depreciation!AP$494","v":0},{"$f":" Inp_Depreciation!AQ$494","v":0},{"$f":" Inp_Depreciation!AR$494","v":0},{"$f":" Inp_Depreciation!AS$494","v":0},{"$f":" Inp_Depreciation!AT$494","v":0},{"$f":" Inp_Depreciation!AU$494","v":0},{"$f":" Inp_Depreciation!AV$494","v":0},{"$f":" Inp_Depreciation!AW$494","v":0},{"$f":" Inp_Depreciation!AX$494","v":0},{"$f":" Inp_Depreciation!AY$494","v":0},{"$f":" Inp_Depreciation!AZ$494","v":0},{"$f":" Inp_Depreciation!BA$494","v":0},{"$f":" Inp_Depreciation!BB$494","v":0},{"$f":" Inp_Depreciation!BC$494","v":0},{"$f":" Inp_Depreciation!BD$494","v":0},{"$f":" Inp_Depreciation!BE$494","v":0},{"$f":" Inp_Depreciation!BF$494","v":0},{"$f":" Inp_Depreciation!BG$494","v":0},{"$f":" Inp_Depreciation!BH$494","v":0},{"$f":" Inp_Depreciation!BI$494","v":0},{"$f":" Inp_Depreciation!BJ$494","v":0},{"$f":" Inp_Depreciation!BK$494","v":0},{"$f":" Inp_Depreciation!BL$494","v":0},{"$f":" Inp_Depreciation!BM$494","v":0},{"$f":" Inp_Depreciation!BN$494","v":0},{"$f":" Inp_Depreciation!BO$494","v":0},{"$f":" Inp_Depreciation!BP$494","v":0},{"$f":" Inp_Depreciation!BQ$494","v":0},{"$f":" Inp_Depreciation!BR$494","v":0},{"$f":" Inp_Depreciation!BS$494","v":0},{"$f":" Inp_Depreciation!BT$494","v":0},{"$f":" Inp_Depreciation!BU$494","v":0},{"$f":" Inp_Depreciation!BV$494","v":0},{"$f":" Inp_Depreciation!BW$494","v":0},{"$f":" Inp_Depreciation!BX$494","v":0},{"$f":" Inp_Depreciation!BY$494","v":0},{"$f":" Inp_Depreciation!BZ$494","v":0},{"$f":" Inp_Depreciation!CA$494","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$495","v":"Network capex add - 01 Apr 01 - depreciation inp - FE"},{"$f":" Inp_Depreciation!F$495","v":0},{"$f":" Inp_Depreciation!G$495","v":0},{"$f":" Inp_Depreciation!H$495","v":0},{"$f":" Inp_Depreciation!I$495","v":"GBP m"},{"$f":" Inp_Depreciation!J$495","v":0},{"$f":" Inp_Depreciation!K$495","v":0},{"$f":" Inp_Depreciation!L$495","v":0},{"$f":" Inp_Depreciation!M$495","v":0},{"$f":" Inp_Depreciation!N$495","v":0},{"$f":" Inp_Depreciation!O$495","v":0},{"$f":" Inp_Depreciation!P$495","v":0},{"$f":" Inp_Depreciation!Q$495","v":0},{"$f":" Inp_Depreciation!R$495","v":0},{"$f":" Inp_Depreciation!S$495","v":0},{"$f":" Inp_Depreciation!T$495","v":0},{"$f":" Inp_Depreciation!U$495","v":0},{"$f":" Inp_Depreciation!V$495","v":0},{"$f":" Inp_Depreciation!W$495","v":0},{"$f":" Inp_Depreciation!X$495","v":0},{"$f":" Inp_Depreciation!Y$495","v":0},{"$f":" Inp_Depreciation!Z$495","v":0},{"$f":" Inp_Depreciation!AA$495","v":0},{"$f":" Inp_Depreciation!AB$495","v":0},{"$f":" Inp_Depreciation!AC$495","v":0},{"$f":" Inp_Depreciation!AD$495","v":0},{"$f":" Inp_Depreciation!AE$495","v":0},{"$f":" Inp_Depreciation!AF$495","v":0},{"$f":" Inp_Depreciation!AG$495","v":0},{"$f":" Inp_Depreciation!AH$495","v":0},{"$f":" Inp_Depreciation!AI$495","v":0},{"$f":" Inp_Depreciation!AJ$495","v":0},{"$f":" Inp_Depreciation!AK$495","v":0},{"$f":" Inp_Depreciation!AL$495","v":0},{"$f":" Inp_Depreciation!AM$495","v":0},{"$f":" Inp_Depreciation!AN$495","v":0},{"$f":" Inp_Depreciation!AO$495","v":0},{"$f":" Inp_Depreciation!AP$495","v":0},{"$f":" Inp_Depreciation!AQ$495","v":0},{"$f":" Inp_Depreciation!AR$495","v":0},{"$f":" Inp_Depreciation!AS$495","v":0},{"$f":" Inp_Depreciation!AT$495","v":0},{"$f":" Inp_Depreciation!AU$495","v":0},{"$f":" Inp_Depreciation!AV$495","v":0},{"$f":" Inp_Depreciation!AW$495","v":0},{"$f":" Inp_Depreciation!AX$495","v":0},{"$f":" Inp_Depreciation!AY$495","v":0},{"$f":" Inp_Depreciation!AZ$495","v":0},{"$f":" Inp_Depreciation!BA$495","v":0},{"$f":" Inp_Depreciation!BB$495","v":0},{"$f":" Inp_Depreciation!BC$495","v":0},{"$f":" Inp_Depreciation!BD$495","v":0},{"$f":" Inp_Depreciation!BE$495","v":0},{"$f":" Inp_Depreciation!BF$495","v":0},{"$f":" Inp_Depreciation!BG$495","v":0},{"$f":" Inp_Depreciation!BH$495","v":0},{"$f":" Inp_Depreciation!BI$495","v":0},{"$f":" Inp_Depreciation!BJ$495","v":0},{"$f":" Inp_Depreciation!BK$495","v":0},{"$f":" Inp_Depreciation!BL$495","v":0},{"$f":" Inp_Depreciation!BM$495","v":0},{"$f":" Inp_Depreciation!BN$495","v":0},{"$f":" Inp_Depreciation!BO$495","v":0},{"$f":" Inp_Depreciation!BP$495","v":0},{"$f":" Inp_Depreciation!BQ$495","v":0},{"$f":" Inp_Depreciation!BR$495","v":0},{"$f":" Inp_Depreciation!BS$495","v":0},{"$f":" Inp_Depreciation!BT$495","v":0},{"$f":" Inp_Depreciation!BU$495","v":0},{"$f":" Inp_Depreciation!BV$495","v":0},{"$f":" Inp_Depreciation!BW$495","v":0},{"$f":" Inp_Depreciation!BX$495","v":0},{"$f":" Inp_Depreciation!BY$495","v":0},{"$f":" Inp_Depreciation!BZ$495","v":0},{"$f":" Inp_Depreciation!CA$495","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$496","v":"Network capex add - 01 Apr 02 - depreciation inp - FE"},{"$f":" Inp_Depreciation!F$496","v":0},{"$f":" Inp_Depreciation!G$496","v":0},{"$f":" Inp_Depreciation!H$496","v":0},{"$f":" Inp_Depreciation!I$496","v":"GBP m"},{"$f":" Inp_Depreciation!J$496","v":0},{"$f":" Inp_Depreciation!K$496","v":0},{"$f":" Inp_Depreciation!L$496","v":0},{"$f":" Inp_Depreciation!M$496","v":0},{"$f":" Inp_Depreciation!N$496","v":0},{"$f":" Inp_Depreciation!O$496","v":0},{"$f":" Inp_Depreciation!P$496","v":0},{"$f":" Inp_Depreciation!Q$496","v":0},{"$f":" Inp_Depreciation!R$496","v":0},{"$f":" Inp_Depreciation!S$496","v":0},{"$f":" Inp_Depreciation!T$496","v":0},{"$f":" Inp_Depreciation!U$496","v":0},{"$f":" Inp_Depreciation!V$496","v":0},{"$f":" Inp_Depreciation!W$496","v":0},{"$f":" Inp_Depreciation!X$496","v":0},{"$f":" Inp_Depreciation!Y$496","v":0},{"$f":" Inp_Depreciation!Z$496","v":0},{"$f":" Inp_Depreciation!AA$496","v":0},{"$f":" Inp_Depreciation!AB$496","v":0},{"$f":" Inp_Depreciation!AC$496","v":0},{"$f":" Inp_Depreciation!AD$496","v":0},{"$f":" Inp_Depreciation!AE$496","v":0},{"$f":" Inp_Depreciation!AF$496","v":0},{"$f":" Inp_Depreciation!AG$496","v":0},{"$f":" Inp_Depreciation!AH$496","v":0},{"$f":" Inp_Depreciation!AI$496","v":0},{"$f":" Inp_Depreciation!AJ$496","v":0},{"$f":" Inp_Depreciation!AK$496","v":0},{"$f":" Inp_Depreciation!AL$496","v":0},{"$f":" Inp_Depreciation!AM$496","v":0},{"$f":" Inp_Depreciation!AN$496","v":0},{"$f":" Inp_Depreciation!AO$496","v":0},{"$f":" Inp_Depreciation!AP$496","v":0},{"$f":" Inp_Depreciation!AQ$496","v":0},{"$f":" Inp_Depreciation!AR$496","v":0},{"$f":" Inp_Depreciation!AS$496","v":0},{"$f":" Inp_Depreciation!AT$496","v":0},{"$f":" Inp_Depreciation!AU$496","v":0},{"$f":" Inp_Depreciation!AV$496","v":0},{"$f":" Inp_Depreciation!AW$496","v":0},{"$f":" Inp_Depreciation!AX$496","v":0},{"$f":" Inp_Depreciation!AY$496","v":0},{"$f":" Inp_Depreciation!AZ$496","v":0},{"$f":" Inp_Depreciation!BA$496","v":0},{"$f":" Inp_Depreciation!BB$496","v":0},{"$f":" Inp_Depreciation!BC$496","v":0},{"$f":" Inp_Depreciation!BD$496","v":0},{"$f":" Inp_Depreciation!BE$496","v":0},{"$f":" Inp_Depreciation!BF$496","v":0},{"$f":" Inp_Depreciation!BG$496","v":0},{"$f":" Inp_Depreciation!BH$496","v":0},{"$f":" Inp_Depreciation!BI$496","v":0},{"$f":" Inp_Depreciation!BJ$496","v":0},{"$f":" Inp_Depreciation!BK$496","v":0},{"$f":" Inp_Depreciation!BL$496","v":0},{"$f":" Inp_Depreciation!BM$496","v":0},{"$f":" Inp_Depreciation!BN$496","v":0},{"$f":" Inp_Depreciation!BO$496","v":0},{"$f":" Inp_Depreciation!BP$496","v":0},{"$f":" Inp_Depreciation!BQ$496","v":0},{"$f":" Inp_Depreciation!BR$496","v":0},{"$f":" Inp_Depreciation!BS$496","v":0},{"$f":" Inp_Depreciation!BT$496","v":0},{"$f":" Inp_Depreciation!BU$496","v":0},{"$f":" Inp_Depreciation!BV$496","v":0},{"$f":" Inp_Depreciation!BW$496","v":0},{"$f":" Inp_Depreciation!BX$496","v":0},{"$f":" Inp_Depreciation!BY$496","v":0},{"$f":" Inp_Depreciation!BZ$496","v":0},{"$f":" Inp_Depreciation!CA$496","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$497","v":"Network capex add - 01 Apr 03 - depreciation inp - FE"},{"$f":" Inp_Depreciation!F$497","v":0},{"$f":" Inp_Depreciation!G$497","v":0},{"$f":" Inp_Depreciation!H$497","v":0},{"$f":" Inp_Depreciation!I$497","v":"GBP m"},{"$f":" Inp_Depreciation!J$497","v":0},{"$f":" Inp_Depreciation!K$497","v":0},{"$f":" Inp_Depreciation!L$497","v":0},{"$f":" Inp_Depreciation!M$497","v":0},{"$f":" Inp_Depreciation!N$497","v":0},{"$f":" Inp_Depreciation!O$497","v":0},{"$f":" Inp_Depreciation!P$497","v":0},{"$f":" Inp_Depreciation!Q$497","v":0},{"$f":" Inp_Depreciation!R$497","v":0},{"$f":" Inp_Depreciation!S$497","v":0},{"$f":" Inp_Depreciation!T$497","v":0},{"$f":" Inp_Depreciation!U$497","v":0},{"$f":" Inp_Depreciation!V$497","v":0},{"$f":" Inp_Depreciation!W$497","v":0},{"$f":" Inp_Depreciation!X$497","v":0},{"$f":" Inp_Depreciation!Y$497","v":0},{"$f":" Inp_Depreciation!Z$497","v":0},{"$f":" Inp_Depreciation!AA$497","v":0},{"$f":" Inp_Depreciation!AB$497","v":0},{"$f":" Inp_Depreciation!AC$497","v":0},{"$f":" Inp_Depreciation!AD$497","v":0},{"$f":" Inp_Depreciation!AE$497","v":0},{"$f":" Inp_Depreciation!AF$497","v":0},{"$f":" Inp_Depreciation!AG$497","v":0},{"$f":" Inp_Depreciation!AH$497","v":0},{"$f":" Inp_Depreciation!AI$497","v":0},{"$f":" Inp_Depreciation!AJ$497","v":0},{"$f":" Inp_Depreciation!AK$497","v":0},{"$f":" Inp_Depreciation!AL$497","v":0},{"$f":" Inp_Depreciation!AM$497","v":0},{"$f":" Inp_Depreciation!AN$497","v":0},{"$f":" Inp_Depreciation!AO$497","v":0},{"$f":" Inp_Depreciation!AP$497","v":0},{"$f":" Inp_Depreciation!AQ$497","v":0},{"$f":" Inp_Depreciation!AR$497","v":0},{"$f":" Inp_Depreciation!AS$497","v":0},{"$f":" Inp_Depreciation!AT$497","v":0},{"$f":" Inp_Depreciation!AU$497","v":0},{"$f":" Inp_Depreciation!AV$497","v":0},{"$f":" Inp_Depreciation!AW$497","v":0},{"$f":" Inp_Depreciation!AX$497","v":0},{"$f":" Inp_Depreciation!AY$497","v":0},{"$f":" Inp_Depreciation!AZ$497","v":0},{"$f":" Inp_Depreciation!BA$497","v":0},{"$f":" Inp_Depreciation!BB$497","v":0},{"$f":" Inp_Depreciation!BC$497","v":0},{"$f":" Inp_Depreciation!BD$497","v":0},{"$f":" Inp_Depreciation!BE$497","v":0},{"$f":" Inp_Depreciation!BF$497","v":0},{"$f":" Inp_Depreciation!BG$497","v":0},{"$f":" Inp_Depreciation!BH$497","v":0},{"$f":" Inp_Depreciation!BI$497","v":0},{"$f":" Inp_Depreciation!BJ$497","v":0},{"$f":" Inp_Depreciation!BK$497","v":0},{"$f":" Inp_Depreciation!BL$497","v":0},{"$f":" Inp_Depreciation!BM$497","v":0},{"$f":" Inp_Depreciation!BN$497","v":0},{"$f":" Inp_Depreciation!BO$497","v":0},{"$f":" Inp_Depreciation!BP$497","v":0},{"$f":" Inp_Depreciation!BQ$497","v":0},{"$f":" Inp_Depreciation!BR$497","v":0},{"$f":" Inp_Depreciation!BS$497","v":0},{"$f":" Inp_Depreciation!BT$497","v":0},{"$f":" Inp_Depreciation!BU$497","v":0},{"$f":" Inp_Depreciation!BV$497","v":0},{"$f":" Inp_Depreciation!BW$497","v":0},{"$f":" Inp_Depreciation!BX$497","v":0},{"$f":" Inp_Depreciation!BY$497","v":0},{"$f":" Inp_Depreciation!BZ$497","v":0},{"$f":" Inp_Depreciation!CA$497","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$498","v":"Network capex add - 01 Apr 04 - depreciation inp - FE"},{"$f":" Inp_Depreciation!F$498","v":0},{"$f":" Inp_Depreciation!G$498","v":0},{"$f":" Inp_Depreciation!H$498","v":0},{"$f":" Inp_Depreciation!I$498","v":"GBP m"},{"$f":" Inp_Depreciation!J$498","v":0},{"$f":" Inp_Depreciation!K$498","v":8.2539020033375277},{"$f":" Inp_Depreciation!L$498","v":0},{"$f":" Inp_Depreciation!M$498","v":0},{"$f":" Inp_Depreciation!N$498","v":0},{"$f":" Inp_Depreciation!O$498","v":0},{"$f":" Inp_Depreciation!P$498","v":0},{"$f":" Inp_Depreciation!Q$498","v":0},{"$f":" Inp_Depreciation!R$498","v":0},{"$f":" Inp_Depreciation!S$498","v":0},{"$f":" Inp_Depreciation!T$498","v":0},{"$f":" Inp_Depreciation!U$498","v":0},{"$f":" Inp_Depreciation!V$498","v":0},{"$f":" Inp_Depreciation!W$498","v":0},{"$f":" Inp_Depreciation!X$498","v":0},{"$f":" Inp_Depreciation!Y$498","v":0},{"$f":" Inp_Depreciation!Z$498","v":0.41269510016687666},{"$f":" Inp_Depreciation!AA$498","v":0.8253902003337521},{"$f":" Inp_Depreciation!AB$498","v":0.8253902003337521},{"$f":" Inp_Depreciation!AC$498","v":0.8253902003337521},{"$f":" Inp_Depreciation!AD$498","v":0.8253902003337521},{"$f":" Inp_Depreciation!AE$498","v":0.8253902003337521},{"$f":" Inp_Depreciation!AF$498","v":1.6507804006675066},{"$f":" Inp_Depreciation!AG$498","v":1.6507804006675066},{"$f":" Inp_Depreciation!AH$498","v":0.41269510016687783},{"$f":" Inp_Depreciation!AI$498","v":0},{"$f":" Inp_Depreciation!AJ$498","v":0},{"$f":" Inp_Depreciation!AK$498","v":0},{"$f":" Inp_Depreciation!AL$498","v":0},{"$f":" Inp_Depreciation!AM$498","v":0},{"$f":" Inp_Depreciation!AN$498","v":0},{"$f":" Inp_Depreciation!AO$498","v":0},{"$f":" Inp_Depreciation!AP$498","v":0},{"$f":" Inp_Depreciation!AQ$498","v":0},{"$f":" Inp_Depreciation!AR$498","v":0},{"$f":" Inp_Depreciation!AS$498","v":0},{"$f":" Inp_Depreciation!AT$498","v":0},{"$f":" Inp_Depreciation!AU$498","v":0},{"$f":" Inp_Depreciation!AV$498","v":0},{"$f":" Inp_Depreciation!AW$498","v":0},{"$f":" Inp_Depreciation!AX$498","v":0},{"$f":" Inp_Depreciation!AY$498","v":0},{"$f":" Inp_Depreciation!AZ$498","v":0},{"$f":" Inp_Depreciation!BA$498","v":0},{"$f":" Inp_Depreciation!BB$498","v":0},{"$f":" Inp_Depreciation!BC$498","v":0},{"$f":" Inp_Depreciation!BD$498","v":0},{"$f":" Inp_Depreciation!BE$498","v":0},{"$f":" Inp_Depreciation!BF$498","v":0},{"$f":" Inp_Depreciation!BG$498","v":0},{"$f":" Inp_Depreciation!BH$498","v":0},{"$f":" Inp_Depreciation!BI$498","v":0},{"$f":" Inp_Depreciation!BJ$498","v":0},{"$f":" Inp_Depreciation!BK$498","v":0},{"$f":" Inp_Depreciation!BL$498","v":0},{"$f":" Inp_Depreciation!BM$498","v":0},{"$f":" Inp_Depreciation!BN$498","v":0},{"$f":" Inp_Depreciation!BO$498","v":0},{"$f":" Inp_Depreciation!BP$498","v":0},{"$f":" Inp_Depreciation!BQ$498","v":0},{"$f":" Inp_Depreciation!BR$498","v":0},{"$f":" Inp_Depreciation!BS$498","v":0},{"$f":" Inp_Depreciation!BT$498","v":0},{"$f":" Inp_Depreciation!BU$498","v":0},{"$f":" Inp_Depreciation!BV$498","v":0},{"$f":" Inp_Depreciation!BW$498","v":0},{"$f":" Inp_Depreciation!BX$498","v":0},{"$f":" Inp_Depreciation!BY$498","v":0},{"$f":" Inp_Depreciation!BZ$498","v":0},{"$f":" Inp_Depreciation!CA$498","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$499","v":"Network capex add - 01 Apr 05 - depreciation inp - FE"},{"$f":" Inp_Depreciation!F$499","v":0},{"$f":" Inp_Depreciation!G$499","v":0},{"$f":" Inp_Depreciation!H$499","v":0},{"$f":" Inp_Depreciation!I$499","v":"GBP m"},{"$f":" Inp_Depreciation!J$499","v":0},{"$f":" Inp_Depreciation!K$499","v":5.2320202318813838},{"$f":" Inp_Depreciation!L$499","v":0},{"$f":" Inp_Depreciation!M$499","v":0},{"$f":" Inp_Depreciation!N$499","v":0},{"$f":" Inp_Depreciation!O$499","v":0},{"$f":" Inp_Depreciation!P$499","v":0},{"$f":" Inp_Depreciation!Q$499","v":0},{"$f":" Inp_Depreciation!R$499","v":0},{"$f":" Inp_Depreciation!S$499","v":0},{"$f":" Inp_Depreciation!T$499","v":0},{"$f":" Inp_Depreciation!U$499","v":0},{"$f":" Inp_Depreciation!V$499","v":0},{"$f":" Inp_Depreciation!W$499","v":0},{"$f":" Inp_Depreciation!X$499","v":0},{"$f":" Inp_Depreciation!Y$499","v":0},{"$f":" Inp_Depreciation!Z$499","v":0.26160101159406962},{"$f":" Inp_Depreciation!AA$499","v":0.52320202318813802},{"$f":" Inp_Depreciation!AB$499","v":0.52320202318813802},{"$f":" Inp_Depreciation!AC$499","v":0.52320202318813802},{"$f":" Inp_Depreciation!AD$499","v":0.52320202318813802},{"$f":" Inp_Depreciation!AE$499","v":0.52320202318813802},{"$f":" Inp_Depreciation!AF$499","v":1.0464040463762774},{"$f":" Inp_Depreciation!AG$499","v":1.0464040463762774},{"$f":" Inp_Depreciation!AH$499","v":0.26160101159406962},{"$f":" Inp_Depreciation!AI$499","v":0},{"$f":" Inp_Depreciation!AJ$499","v":0},{"$f":" Inp_Depreciation!AK$499","v":0},{"$f":" Inp_Depreciation!AL$499","v":0},{"$f":" Inp_Depreciation!AM$499","v":0},{"$f":" Inp_Depreciation!AN$499","v":0},{"$f":" Inp_Depreciation!AO$499","v":0},{"$f":" Inp_Depreciation!AP$499","v":0},{"$f":" Inp_Depreciation!AQ$499","v":0},{"$f":" Inp_Depreciation!AR$499","v":0},{"$f":" Inp_Depreciation!AS$499","v":0},{"$f":" Inp_Depreciation!AT$499","v":0},{"$f":" Inp_Depreciation!AU$499","v":0},{"$f":" Inp_Depreciation!AV$499","v":0},{"$f":" Inp_Depreciation!AW$499","v":0},{"$f":" Inp_Depreciation!AX$499","v":0},{"$f":" Inp_Depreciation!AY$499","v":0},{"$f":" Inp_Depreciation!AZ$499","v":0},{"$f":" Inp_Depreciation!BA$499","v":0},{"$f":" Inp_Depreciation!BB$499","v":0},{"$f":" Inp_Depreciation!BC$499","v":0},{"$f":" Inp_Depreciation!BD$499","v":0},{"$f":" Inp_Depreciation!BE$499","v":0},{"$f":" Inp_Depreciation!BF$499","v":0},{"$f":" Inp_Depreciation!BG$499","v":0},{"$f":" Inp_Depreciation!BH$499","v":0},{"$f":" Inp_Depreciation!BI$499","v":0},{"$f":" Inp_Depreciation!BJ$499","v":0},{"$f":" Inp_Depreciation!BK$499","v":0},{"$f":" Inp_Depreciation!BL$499","v":0},{"$f":" Inp_Depreciation!BM$499","v":0},{"$f":" Inp_Depreciation!BN$499","v":0},{"$f":" Inp_Depreciation!BO$499","v":0},{"$f":" Inp_Depreciation!BP$499","v":0},{"$f":" Inp_Depreciation!BQ$499","v":0},{"$f":" Inp_Depreciation!BR$499","v":0},{"$f":" Inp_Depreciation!BS$499","v":0},{"$f":" Inp_Depreciation!BT$499","v":0},{"$f":" Inp_Depreciation!BU$499","v":0},{"$f":" Inp_Depreciation!BV$499","v":0},{"$f":" Inp_Depreciation!BW$499","v":0},{"$f":" Inp_Depreciation!BX$499","v":0},{"$f":" Inp_Depreciation!BY$499","v":0},{"$f":" Inp_Depreciation!BZ$499","v":0},{"$f":" Inp_Depreciation!CA$499","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$500","v":"Network capex add - 01 Apr 06 - depreciation inp - FE"},{"$f":" Inp_Depreciation!F$500","v":0},{"$f":" Inp_Depreciation!G$500","v":0},{"$f":" Inp_Depreciation!H$500","v":0},{"$f":" Inp_Depreciation!I$500","v":"GBP m"},{"$f":" Inp_Depreciation!J$500","v":0},{"$f":" Inp_Depreciation!K$500","v":2.8543614753617632},{"$f":" Inp_Depreciation!L$500","v":0},{"$f":" Inp_Depreciation!M$500","v":0},{"$f":" Inp_Depreciation!N$500","v":0},{"$f":" Inp_Depreciation!O$500","v":0},{"$f":" Inp_Depreciation!P$500","v":0},{"$f":" Inp_Depreciation!Q$500","v":0},{"$f":" Inp_Depreciation!R$500","v":0},{"$f":" Inp_Depreciation!S$500","v":0},{"$f":" Inp_Depreciation!T$500","v":0},{"$f":" Inp_Depreciation!U$500","v":0},{"$f":" Inp_Depreciation!V$500","v":0},{"$f":" Inp_Depreciation!W$500","v":0},{"$f":" Inp_Depreciation!X$500","v":0},{"$f":" Inp_Depreciation!Y$500","v":0},{"$f":" Inp_Depreciation!Z$500","v":0.14271807376808826},{"$f":" Inp_Depreciation!AA$500","v":0.28543614753617652},{"$f":" Inp_Depreciation!AB$500","v":0.28543614753617652},{"$f":" Inp_Depreciation!AC$500","v":0.28543614753617652},{"$f":" Inp_Depreciation!AD$500","v":0.28543614753617652},{"$f":" Inp_Depreciation!AE$500","v":0.28543614753617652},{"$f":" Inp_Depreciation!AF$500","v":0.57087229507235182},{"$f":" Inp_Depreciation!AG$500","v":0.57087229507235182},{"$f":" Inp_Depreciation!AH$500","v":0.14271807376808826},{"$f":" Inp_Depreciation!AI$500","v":0},{"$f":" Inp_Depreciation!AJ$500","v":0},{"$f":" Inp_Depreciation!AK$500","v":0},{"$f":" Inp_Depreciation!AL$500","v":0},{"$f":" Inp_Depreciation!AM$500","v":0},{"$f":" Inp_Depreciation!AN$500","v":0},{"$f":" Inp_Depreciation!AO$500","v":0},{"$f":" Inp_Depreciation!AP$500","v":0},{"$f":" Inp_Depreciation!AQ$500","v":0},{"$f":" Inp_Depreciation!AR$500","v":0},{"$f":" Inp_Depreciation!AS$500","v":0},{"$f":" Inp_Depreciation!AT$500","v":0},{"$f":" Inp_Depreciation!AU$500","v":0},{"$f":" Inp_Depreciation!AV$500","v":0},{"$f":" Inp_Depreciation!AW$500","v":0},{"$f":" Inp_Depreciation!AX$500","v":0},{"$f":" Inp_Depreciation!AY$500","v":0},{"$f":" Inp_Depreciation!AZ$500","v":0},{"$f":" Inp_Depreciation!BA$500","v":0},{"$f":" Inp_Depreciation!BB$500","v":0},{"$f":" Inp_Depreciation!BC$500","v":0},{"$f":" Inp_Depreciation!BD$500","v":0},{"$f":" Inp_Depreciation!BE$500","v":0},{"$f":" Inp_Depreciation!BF$500","v":0},{"$f":" Inp_Depreciation!BG$500","v":0},{"$f":" Inp_Depreciation!BH$500","v":0},{"$f":" Inp_Depreciation!BI$500","v":0},{"$f":" Inp_Depreciation!BJ$500","v":0},{"$f":" Inp_Depreciation!BK$500","v":0},{"$f":" Inp_Depreciation!BL$500","v":0},{"$f":" Inp_Depreciation!BM$500","v":0},{"$f":" Inp_Depreciation!BN$500","v":0},{"$f":" Inp_Depreciation!BO$500","v":0},{"$f":" Inp_Depreciation!BP$500","v":0},{"$f":" Inp_Depreciation!BQ$500","v":0},{"$f":" Inp_Depreciation!BR$500","v":0},{"$f":" Inp_Depreciation!BS$500","v":0},{"$f":" Inp_Depreciation!BT$500","v":0},{"$f":" Inp_Depreciation!BU$500","v":0},{"$f":" Inp_Depreciation!BV$500","v":0},{"$f":" Inp_Depreciation!BW$500","v":0},{"$f":" Inp_Depreciation!BX$500","v":0},{"$f":" Inp_Depreciation!BY$500","v":0},{"$f":" Inp_Depreciation!BZ$500","v":0},{"$f":" Inp_Depreciation!CA$500","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$501","v":"Network capex add - 01 Apr 07 - depreciation inp - FE"},{"$f":" Inp_Depreciation!F$501","v":0},{"$f":" Inp_Depreciation!G$501","v":0},{"$f":" Inp_Depreciation!H$501","v":0},{"$f":" Inp_Depreciation!I$501","v":"GBP m"},{"$f":" Inp_Depreciation!J$501","v":0},{"$f":" Inp_Depreciation!K$501","v":0},{"$f":" Inp_Depreciation!L$501","v":0},{"$f":" Inp_Depreciation!M$501","v":0},{"$f":" Inp_Depreciation!N$501","v":0},{"$f":" Inp_Depreciation!O$501","v":0},{"$f":" Inp_Depreciation!P$501","v":0},{"$f":" Inp_Depreciation!Q$501","v":0},{"$f":" Inp_Depreciation!R$501","v":0},{"$f":" Inp_Depreciation!S$501","v":0},{"$f":" Inp_Depreciation!T$501","v":0},{"$f":" Inp_Depreciation!U$501","v":0},{"$f":" Inp_Depreciation!V$501","v":0},{"$f":" Inp_Depreciation!W$501","v":0},{"$f":" Inp_Depreciation!X$501","v":0},{"$f":" Inp_Depreciation!Y$501","v":0},{"$f":" Inp_Depreciation!Z$501","v":0},{"$f":" Inp_Depreciation!AA$501","v":0},{"$f":" Inp_Depreciation!AB$501","v":0},{"$f":" Inp_Depreciation!AC$501","v":0},{"$f":" Inp_Depreciation!AD$501","v":0},{"$f":" Inp_Depreciation!AE$501","v":0},{"$f":" Inp_Depreciation!AF$501","v":0},{"$f":" Inp_Depreciation!AG$501","v":0},{"$f":" Inp_Depreciation!AH$501","v":0},{"$f":" Inp_Depreciation!AI$501","v":0},{"$f":" Inp_Depreciation!AJ$501","v":0},{"$f":" Inp_Depreciation!AK$501","v":0},{"$f":" Inp_Depreciation!AL$501","v":0},{"$f":" Inp_Depreciation!AM$501","v":0},{"$f":" Inp_Depreciation!AN$501","v":0},{"$f":" Inp_Depreciation!AO$501","v":0},{"$f":" Inp_Depreciation!AP$501","v":0},{"$f":" Inp_Depreciation!AQ$501","v":0},{"$f":" Inp_Depreciation!AR$501","v":0},{"$f":" Inp_Depreciation!AS$501","v":0},{"$f":" Inp_Depreciation!AT$501","v":0},{"$f":" Inp_Depreciation!AU$501","v":0},{"$f":" Inp_Depreciation!AV$501","v":0},{"$f":" Inp_Depreciation!AW$501","v":0},{"$f":" Inp_Depreciation!AX$501","v":0},{"$f":" Inp_Depreciation!AY$501","v":0},{"$f":" Inp_Depreciation!AZ$501","v":0},{"$f":" Inp_Depreciation!BA$501","v":0},{"$f":" Inp_Depreciation!BB$501","v":0},{"$f":" Inp_Depreciation!BC$501","v":0},{"$f":" Inp_Depreciation!BD$501","v":0},{"$f":" Inp_Depreciation!BE$501","v":0},{"$f":" Inp_Depreciation!BF$501","v":0},{"$f":" Inp_Depreciation!BG$501","v":0},{"$f":" Inp_Depreciation!BH$501","v":0},{"$f":" Inp_Depreciation!BI$501","v":0},{"$f":" Inp_Depreciation!BJ$501","v":0},{"$f":" Inp_Depreciation!BK$501","v":0},{"$f":" Inp_Depreciation!BL$501","v":0},{"$f":" Inp_Depreciation!BM$501","v":0},{"$f":" Inp_Depreciation!BN$501","v":0},{"$f":" Inp_Depreciation!BO$501","v":0},{"$f":" Inp_Depreciation!BP$501","v":0},{"$f":" Inp_Depreciation!BQ$501","v":0},{"$f":" Inp_Depreciation!BR$501","v":0},{"$f":" Inp_Depreciation!BS$501","v":0},{"$f":" Inp_Depreciation!BT$501","v":0},{"$f":" Inp_Depreciation!BU$501","v":0},{"$f":" Inp_Depreciation!BV$501","v":0},{"$f":" Inp_Depreciation!BW$501","v":0},{"$f":" Inp_Depreciation!BX$501","v":0},{"$f":" Inp_Depreciation!BY$501","v":0},{"$f":" Inp_Depreciation!BZ$501","v":0},{"$f":" Inp_Depreciation!CA$501","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$502","v":"Network capex add - 01 Apr 08 - depreciation inp - FE"},{"$f":" Inp_Depreciation!F$502","v":0},{"$f":" Inp_Depreciation!G$502","v":0},{"$f":" Inp_Depreciation!H$502","v":0},{"$f":" Inp_Depreciation!I$502","v":"GBP m"},{"$f":" Inp_Depreciation!J$502","v":0},{"$f":" Inp_Depreciation!K$502","v":0},{"$f":" Inp_Depreciation!L$502","v":0},{"$f":" Inp_Depreciation!M$502","v":0},{"$f":" Inp_Depreciation!N$502","v":0},{"$f":" Inp_Depreciation!O$502","v":0},{"$f":" Inp_Depreciation!P$502","v":0},{"$f":" Inp_Depreciation!Q$502","v":0},{"$f":" Inp_Depreciation!R$502","v":0},{"$f":" Inp_Depreciation!S$502","v":0},{"$f":" Inp_Depreciation!T$502","v":0},{"$f":" Inp_Depreciation!U$502","v":0},{"$f":" Inp_Depreciation!V$502","v":0},{"$f":" Inp_Depreciation!W$502","v":0},{"$f":" Inp_Depreciation!X$502","v":0},{"$f":" Inp_Depreciation!Y$502","v":0},{"$f":" Inp_Depreciation!Z$502","v":0},{"$f":" Inp_Depreciation!AA$502","v":0},{"$f":" Inp_Depreciation!AB$502","v":0},{"$f":" Inp_Depreciation!AC$502","v":0},{"$f":" Inp_Depreciation!AD$502","v":0},{"$f":" Inp_Depreciation!AE$502","v":0},{"$f":" Inp_Depreciation!AF$502","v":0},{"$f":" Inp_Depreciation!AG$502","v":0},{"$f":" Inp_Depreciation!AH$502","v":0},{"$f":" Inp_Depreciation!AI$502","v":0},{"$f":" Inp_Depreciation!AJ$502","v":0},{"$f":" Inp_Depreciation!AK$502","v":0},{"$f":" Inp_Depreciation!AL$502","v":0},{"$f":" Inp_Depreciation!AM$502","v":0},{"$f":" Inp_Depreciation!AN$502","v":0},{"$f":" Inp_Depreciation!AO$502","v":0},{"$f":" Inp_Depreciation!AP$502","v":0},{"$f":" Inp_Depreciation!AQ$502","v":0},{"$f":" Inp_Depreciation!AR$502","v":0},{"$f":" Inp_Depreciation!AS$502","v":0},{"$f":" Inp_Depreciation!AT$502","v":0},{"$f":" Inp_Depreciation!AU$502","v":0},{"$f":" Inp_Depreciation!AV$502","v":0},{"$f":" Inp_Depreciation!AW$502","v":0},{"$f":" Inp_Depreciation!AX$502","v":0},{"$f":" Inp_Depreciation!AY$502","v":0},{"$f":" Inp_Depreciation!AZ$502","v":0},{"$f":" Inp_Depreciation!BA$502","v":0},{"$f":" Inp_Depreciation!BB$502","v":0},{"$f":" Inp_Depreciation!BC$502","v":0},{"$f":" Inp_Depreciation!BD$502","v":0},{"$f":" Inp_Depreciation!BE$502","v":0},{"$f":" Inp_Depreciation!BF$502","v":0},{"$f":" Inp_Depreciation!BG$502","v":0},{"$f":" Inp_Depreciation!BH$502","v":0},{"$f":" Inp_Depreciation!BI$502","v":0},{"$f":" Inp_Depreciation!BJ$502","v":0},{"$f":" Inp_Depreciation!BK$502","v":0},{"$f":" Inp_Depreciation!BL$502","v":0},{"$f":" Inp_Depreciation!BM$502","v":0},{"$f":" Inp_Depreciation!BN$502","v":0},{"$f":" Inp_Depreciation!BO$502","v":0},{"$f":" Inp_Depreciation!BP$502","v":0},{"$f":" Inp_Depreciation!BQ$502","v":0},{"$f":" Inp_Depreciation!BR$502","v":0},{"$f":" Inp_Depreciation!BS$502","v":0},{"$f":" Inp_Depreciation!BT$502","v":0},{"$f":" Inp_Depreciation!BU$502","v":0},{"$f":" Inp_Depreciation!BV$502","v":0},{"$f":" Inp_Depreciation!BW$502","v":0},{"$f":" Inp_Depreciation!BX$502","v":0},{"$f":" Inp_Depreciation!BY$502","v":0},{"$f":" Inp_Depreciation!BZ$502","v":0},{"$f":" Inp_Depreciation!CA$502","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$503","v":"Network capex add - 01 Apr 09 - depreciation inp - FE"},{"$f":" Inp_Depreciation!F$503","v":0},{"$f":" Inp_Depreciation!G$503","v":0},{"$f":" Inp_Depreciation!H$503","v":0},{"$f":" Inp_Depreciation!I$503","v":"GBP m"},{"$f":" Inp_Depreciation!J$503","v":0},{"$f":" Inp_Depreciation!K$503","v":0},{"$f":" Inp_Depreciation!L$503","v":0},{"$f":" Inp_Depreciation!M$503","v":0},{"$f":" Inp_Depreciation!N$503","v":0},{"$f":" Inp_Depreciation!O$503","v":0},{"$f":" Inp_Depreciation!P$503","v":0},{"$f":" Inp_Depreciation!Q$503","v":0},{"$f":" Inp_Depreciation!R$503","v":0},{"$f":" Inp_Depreciation!S$503","v":0},{"$f":" Inp_Depreciation!T$503","v":0},{"$f":" Inp_Depreciation!U$503","v":0},{"$f":" Inp_Depreciation!V$503","v":0},{"$f":" Inp_Depreciation!W$503","v":0},{"$f":" Inp_Depreciation!X$503","v":0},{"$f":" Inp_Depreciation!Y$503","v":0},{"$f":" Inp_Depreciation!Z$503","v":0},{"$f":" Inp_Depreciation!AA$503","v":0},{"$f":" Inp_Depreciation!AB$503","v":0},{"$f":" Inp_Depreciation!AC$503","v":0},{"$f":" Inp_Depreciation!AD$503","v":0},{"$f":" Inp_Depreciation!AE$503","v":0},{"$f":" Inp_Depreciation!AF$503","v":0},{"$f":" Inp_Depreciation!AG$503","v":0},{"$f":" Inp_Depreciation!AH$503","v":0},{"$f":" Inp_Depreciation!AI$503","v":0},{"$f":" Inp_Depreciation!AJ$503","v":0},{"$f":" Inp_Depreciation!AK$503","v":0},{"$f":" Inp_Depreciation!AL$503","v":0},{"$f":" Inp_Depreciation!AM$503","v":0},{"$f":" Inp_Depreciation!AN$503","v":0},{"$f":" Inp_Depreciation!AO$503","v":0},{"$f":" Inp_Depreciation!AP$503","v":0},{"$f":" Inp_Depreciation!AQ$503","v":0},{"$f":" Inp_Depreciation!AR$503","v":0},{"$f":" Inp_Depreciation!AS$503","v":0},{"$f":" Inp_Depreciation!AT$503","v":0},{"$f":" Inp_Depreciation!AU$503","v":0},{"$f":" Inp_Depreciation!AV$503","v":0},{"$f":" Inp_Depreciation!AW$503","v":0},{"$f":" Inp_Depreciation!AX$503","v":0},{"$f":" Inp_Depreciation!AY$503","v":0},{"$f":" Inp_Depreciation!AZ$503","v":0},{"$f":" Inp_Depreciation!BA$503","v":0},{"$f":" Inp_Depreciation!BB$503","v":0},{"$f":" Inp_Depreciation!BC$503","v":0},{"$f":" Inp_Depreciation!BD$503","v":0},{"$f":" Inp_Depreciation!BE$503","v":0},{"$f":" Inp_Depreciation!BF$503","v":0},{"$f":" Inp_Depreciation!BG$503","v":0},{"$f":" Inp_Depreciation!BH$503","v":0},{"$f":" Inp_Depreciation!BI$503","v":0},{"$f":" Inp_Depreciation!BJ$503","v":0},{"$f":" Inp_Depreciation!BK$503","v":0},{"$f":" Inp_Depreciation!BL$503","v":0},{"$f":" Inp_Depreciation!BM$503","v":0},{"$f":" Inp_Depreciation!BN$503","v":0},{"$f":" Inp_Depreciation!BO$503","v":0},{"$f":" Inp_Depreciation!BP$503","v":0},{"$f":" Inp_Depreciation!BQ$503","v":0},{"$f":" Inp_Depreciation!BR$503","v":0},{"$f":" Inp_Depreciation!BS$503","v":0},{"$f":" Inp_Depreciation!BT$503","v":0},{"$f":" Inp_Depreciation!BU$503","v":0},{"$f":" Inp_Depreciation!BV$503","v":0},{"$f":" Inp_Depreciation!BW$503","v":0},{"$f":" Inp_Depreciation!BX$503","v":0},{"$f":" Inp_Depreciation!BY$503","v":0},{"$f":" Inp_Depreciation!BZ$503","v":0},{"$f":" Inp_Depreciation!CA$503","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$504","v":"Network capex add - 01 Apr 10 - depreciation inp - FE"},{"$f":" Inp_Depreciation!F$504","v":0},{"$f":" Inp_Depreciation!G$504","v":0},{"$f":" Inp_Depreciation!H$504","v":0},{"$f":" Inp_Depreciation!I$504","v":"GBP m"},{"$f":" Inp_Depreciation!J$504","v":0},{"$f":" Inp_Depreciation!K$504","v":0},{"$f":" Inp_Depreciation!L$504","v":0},{"$f":" Inp_Depreciation!M$504","v":0},{"$f":" Inp_Depreciation!N$504","v":0},{"$f":" Inp_Depreciation!O$504","v":0},{"$f":" Inp_Depreciation!P$504","v":0},{"$f":" Inp_Depreciation!Q$504","v":0},{"$f":" Inp_Depreciation!R$504","v":0},{"$f":" Inp_Depreciation!S$504","v":0},{"$f":" Inp_Depreciation!T$504","v":0},{"$f":" Inp_Depreciation!U$504","v":0},{"$f":" Inp_Depreciation!V$504","v":0},{"$f":" Inp_Depreciation!W$504","v":0},{"$f":" Inp_Depreciation!X$504","v":0},{"$f":" Inp_Depreciation!Y$504","v":0},{"$f":" Inp_Depreciation!Z$504","v":0},{"$f":" Inp_Depreciation!AA$504","v":0},{"$f":" Inp_Depreciation!AB$504","v":0},{"$f":" Inp_Depreciation!AC$504","v":0},{"$f":" Inp_Depreciation!AD$504","v":0},{"$f":" Inp_Depreciation!AE$504","v":0},{"$f":" Inp_Depreciation!AF$504","v":0},{"$f":" Inp_Depreciation!AG$504","v":0},{"$f":" Inp_Depreciation!AH$504","v":0},{"$f":" Inp_Depreciation!AI$504","v":0},{"$f":" Inp_Depreciation!AJ$504","v":0},{"$f":" Inp_Depreciation!AK$504","v":0},{"$f":" Inp_Depreciation!AL$504","v":0},{"$f":" Inp_Depreciation!AM$504","v":0},{"$f":" Inp_Depreciation!AN$504","v":0},{"$f":" Inp_Depreciation!AO$504","v":0},{"$f":" Inp_Depreciation!AP$504","v":0},{"$f":" Inp_Depreciation!AQ$504","v":0},{"$f":" Inp_Depreciation!AR$504","v":0},{"$f":" Inp_Depreciation!AS$504","v":0},{"$f":" Inp_Depreciation!AT$504","v":0},{"$f":" Inp_Depreciation!AU$504","v":0},{"$f":" Inp_Depreciation!AV$504","v":0},{"$f":" Inp_Depreciation!AW$504","v":0},{"$f":" Inp_Depreciation!AX$504","v":0},{"$f":" Inp_Depreciation!AY$504","v":0},{"$f":" Inp_Depreciation!AZ$504","v":0},{"$f":" Inp_Depreciation!BA$504","v":0},{"$f":" Inp_Depreciation!BB$504","v":0},{"$f":" Inp_Depreciation!BC$504","v":0},{"$f":" Inp_Depreciation!BD$504","v":0},{"$f":" Inp_Depreciation!BE$504","v":0},{"$f":" Inp_Depreciation!BF$504","v":0},{"$f":" Inp_Depreciation!BG$504","v":0},{"$f":" Inp_Depreciation!BH$504","v":0},{"$f":" Inp_Depreciation!BI$504","v":0},{"$f":" Inp_Depreciation!BJ$504","v":0},{"$f":" Inp_Depreciation!BK$504","v":0},{"$f":" Inp_Depreciation!BL$504","v":0},{"$f":" Inp_Depreciation!BM$504","v":0},{"$f":" Inp_Depreciation!BN$504","v":0},{"$f":" Inp_Depreciation!BO$504","v":0},{"$f":" Inp_Depreciation!BP$504","v":0},{"$f":" Inp_Depreciation!BQ$504","v":0},{"$f":" Inp_Depreciation!BR$504","v":0},{"$f":" Inp_Depreciation!BS$504","v":0},{"$f":" Inp_Depreciation!BT$504","v":0},{"$f":" Inp_Depreciation!BU$504","v":0},{"$f":" Inp_Depreciation!BV$504","v":0},{"$f":" Inp_Depreciation!BW$504","v":0},{"$f":" Inp_Depreciation!BX$504","v":0},{"$f":" Inp_Depreciation!BY$504","v":0},{"$f":" Inp_Depreciation!BZ$504","v":0},{"$f":" Inp_Depreciation!CA$504","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$505","v":"Network capex add - 01 Apr 11 - depreciation inp - FE"},{"$f":" Inp_Depreciation!F$505","v":0},{"$f":" Inp_Depreciation!G$505","v":0},{"$f":" Inp_Depreciation!H$505","v":0},{"$f":" Inp_Depreciation!I$505","v":"GBP m"},{"$f":" Inp_Depreciation!J$505","v":0},{"$f":" Inp_Depreciation!K$505","v":0},{"$f":" Inp_Depreciation!L$505","v":0},{"$f":" Inp_Depreciation!M$505","v":0},{"$f":" Inp_Depreciation!N$505","v":0},{"$f":" Inp_Depreciation!O$505","v":0},{"$f":" Inp_Depreciation!P$505","v":0},{"$f":" Inp_Depreciation!Q$505","v":0},{"$f":" Inp_Depreciation!R$505","v":0},{"$f":" Inp_Depreciation!S$505","v":0},{"$f":" Inp_Depreciation!T$505","v":0},{"$f":" Inp_Depreciation!U$505","v":0},{"$f":" Inp_Depreciation!V$505","v":0},{"$f":" Inp_Depreciation!W$505","v":0},{"$f":" Inp_Depreciation!X$505","v":0},{"$f":" Inp_Depreciation!Y$505","v":0},{"$f":" Inp_Depreciation!Z$505","v":0},{"$f":" Inp_Depreciation!AA$505","v":0},{"$f":" Inp_Depreciation!AB$505","v":0},{"$f":" Inp_Depreciation!AC$505","v":0},{"$f":" Inp_Depreciation!AD$505","v":0},{"$f":" Inp_Depreciation!AE$505","v":0},{"$f":" Inp_Depreciation!AF$505","v":0},{"$f":" Inp_Depreciation!AG$505","v":0},{"$f":" Inp_Depreciation!AH$505","v":0},{"$f":" Inp_Depreciation!AI$505","v":0},{"$f":" Inp_Depreciation!AJ$505","v":0},{"$f":" Inp_Depreciation!AK$505","v":0},{"$f":" Inp_Depreciation!AL$505","v":0},{"$f":" Inp_Depreciation!AM$505","v":0},{"$f":" Inp_Depreciation!AN$505","v":0},{"$f":" Inp_Depreciation!AO$505","v":0},{"$f":" Inp_Depreciation!AP$505","v":0},{"$f":" Inp_Depreciation!AQ$505","v":0},{"$f":" Inp_Depreciation!AR$505","v":0},{"$f":" Inp_Depreciation!AS$505","v":0},{"$f":" Inp_Depreciation!AT$505","v":0},{"$f":" Inp_Depreciation!AU$505","v":0},{"$f":" Inp_Depreciation!AV$505","v":0},{"$f":" Inp_Depreciation!AW$505","v":0},{"$f":" Inp_Depreciation!AX$505","v":0},{"$f":" Inp_Depreciation!AY$505","v":0},{"$f":" Inp_Depreciation!AZ$505","v":0},{"$f":" Inp_Depreciation!BA$505","v":0},{"$f":" Inp_Depreciation!BB$505","v":0},{"$f":" Inp_Depreciation!BC$505","v":0},{"$f":" Inp_Depreciation!BD$505","v":0},{"$f":" Inp_Depreciation!BE$505","v":0},{"$f":" Inp_Depreciation!BF$505","v":0},{"$f":" Inp_Depreciation!BG$505","v":0},{"$f":" Inp_Depreciation!BH$505","v":0},{"$f":" Inp_Depreciation!BI$505","v":0},{"$f":" Inp_Depreciation!BJ$505","v":0},{"$f":" Inp_Depreciation!BK$505","v":0},{"$f":" Inp_Depreciation!BL$505","v":0},{"$f":" Inp_Depreciation!BM$505","v":0},{"$f":" Inp_Depreciation!BN$505","v":0},{"$f":" Inp_Depreciation!BO$505","v":0},{"$f":" Inp_Depreciation!BP$505","v":0},{"$f":" Inp_Depreciation!BQ$505","v":0},{"$f":" Inp_Depreciation!BR$505","v":0},{"$f":" Inp_Depreciation!BS$505","v":0},{"$f":" Inp_Depreciation!BT$505","v":0},{"$f":" Inp_Depreciation!BU$505","v":0},{"$f":" Inp_Depreciation!BV$505","v":0},{"$f":" Inp_Depreciation!BW$505","v":0},{"$f":" Inp_Depreciation!BX$505","v":0},{"$f":" Inp_Depreciation!BY$505","v":0},{"$f":" Inp_Depreciation!BZ$505","v":0},{"$f":" Inp_Depreciation!CA$505","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$506","v":"Network capex add - 01 Oct 12 - depreciation inp - FE"},{"$f":" Inp_Depreciation!F$506","v":0},{"$f":" Inp_Depreciation!G$506","v":0},{"$f":" Inp_Depreciation!H$506","v":0},{"$f":" Inp_Depreciation!I$506","v":"GBP m"},{"$f":" Inp_Depreciation!J$506","v":0},{"$f":" Inp_Depreciation!K$506","v":0},{"$f":" Inp_Depreciation!L$506","v":0},{"$f":" Inp_Depreciation!M$506","v":0},{"$f":" Inp_Depreciation!N$506","v":0},{"$f":" Inp_Depreciation!O$506","v":0},{"$f":" Inp_Depreciation!P$506","v":0},{"$f":" Inp_Depreciation!Q$506","v":0},{"$f":" Inp_Depreciation!R$506","v":0},{"$f":" Inp_Depreciation!S$506","v":0},{"$f":" Inp_Depreciation!T$506","v":0},{"$f":" Inp_Depreciation!U$506","v":0},{"$f":" Inp_Depreciation!V$506","v":0},{"$f":" Inp_Depreciation!W$506","v":0},{"$f":" Inp_Depreciation!X$506","v":0},{"$f":" Inp_Depreciation!Y$506","v":0},{"$f":" Inp_Depreciation!Z$506","v":0},{"$f":" Inp_Depreciation!AA$506","v":0},{"$f":" Inp_Depreciation!AB$506","v":0},{"$f":" Inp_Depreciation!AC$506","v":0},{"$f":" Inp_Depreciation!AD$506","v":0},{"$f":" Inp_Depreciation!AE$506","v":0},{"$f":" Inp_Depreciation!AF$506","v":0},{"$f":" Inp_Depreciation!AG$506","v":0},{"$f":" Inp_Depreciation!AH$506","v":0},{"$f":" Inp_Depreciation!AI$506","v":0},{"$f":" Inp_Depreciation!AJ$506","v":0},{"$f":" Inp_Depreciation!AK$506","v":0},{"$f":" Inp_Depreciation!AL$506","v":0},{"$f":" Inp_Depreciation!AM$506","v":0},{"$f":" Inp_Depreciation!AN$506","v":0},{"$f":" Inp_Depreciation!AO$506","v":0},{"$f":" Inp_Depreciation!AP$506","v":0},{"$f":" Inp_Depreciation!AQ$506","v":0},{"$f":" Inp_Depreciation!AR$506","v":0},{"$f":" Inp_Depreciation!AS$506","v":0},{"$f":" Inp_Depreciation!AT$506","v":0},{"$f":" Inp_Depreciation!AU$506","v":0},{"$f":" Inp_Depreciation!AV$506","v":0},{"$f":" Inp_Depreciation!AW$506","v":0},{"$f":" Inp_Depreciation!AX$506","v":0},{"$f":" Inp_Depreciation!AY$506","v":0},{"$f":" Inp_Depreciation!AZ$506","v":0},{"$f":" Inp_Depreciation!BA$506","v":0},{"$f":" Inp_Depreciation!BB$506","v":0},{"$f":" Inp_Depreciation!BC$506","v":0},{"$f":" Inp_Depreciation!BD$506","v":0},{"$f":" Inp_Depreciation!BE$506","v":0},{"$f":" Inp_Depreciation!BF$506","v":0},{"$f":" Inp_Depreciation!BG$506","v":0},{"$f":" Inp_Depreciation!BH$506","v":0},{"$f":" Inp_Depreciation!BI$506","v":0},{"$f":" Inp_Depreciation!BJ$506","v":0},{"$f":" Inp_Depreciation!BK$506","v":0},{"$f":" Inp_Depreciation!BL$506","v":0},{"$f":" Inp_Depreciation!BM$506","v":0},{"$f":" Inp_Depreciation!BN$506","v":0},{"$f":" Inp_Depreciation!BO$506","v":0},{"$f":" Inp_Depreciation!BP$506","v":0},{"$f":" Inp_Depreciation!BQ$506","v":0},{"$f":" Inp_Depreciation!BR$506","v":0},{"$f":" Inp_Depreciation!BS$506","v":0},{"$f":" Inp_Depreciation!BT$506","v":0},{"$f":" Inp_Depreciation!BU$506","v":0},{"$f":" Inp_Depreciation!BV$506","v":0},{"$f":" Inp_Depreciation!BW$506","v":0},{"$f":" Inp_Depreciation!BX$506","v":0},{"$f":" Inp_Depreciation!BY$506","v":0},{"$f":" Inp_Depreciation!BZ$506","v":0},{"$f":" Inp_Depreciation!CA$506","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$507","v":"Network capex add - 01 Oct 13 - depreciation inp - FE"},{"$f":" Inp_Depreciation!F$507","v":0},{"$f":" Inp_Depreciation!G$507","v":0},{"$f":" Inp_Depreciation!H$507","v":0},{"$f":" Inp_Depreciation!I$507","v":"GBP m"},{"$f":" Inp_Depreciation!J$507","v":0},{"$f":" Inp_Depreciation!K$507","v":0},{"$f":" Inp_Depreciation!L$507","v":0},{"$f":" Inp_Depreciation!M$507","v":0},{"$f":" Inp_Depreciation!N$507","v":0},{"$f":" Inp_Depreciation!O$507","v":0},{"$f":" Inp_Depreciation!P$507","v":0},{"$f":" Inp_Depreciation!Q$507","v":0},{"$f":" Inp_Depreciation!R$507","v":0},{"$f":" Inp_Depreciation!S$507","v":0},{"$f":" Inp_Depreciation!T$507","v":0},{"$f":" Inp_Depreciation!U$507","v":0},{"$f":" Inp_Depreciation!V$507","v":0},{"$f":" Inp_Depreciation!W$507","v":0},{"$f":" Inp_Depreciation!X$507","v":0},{"$f":" Inp_Depreciation!Y$507","v":0},{"$f":" Inp_Depreciation!Z$507","v":0},{"$f":" Inp_Depreciation!AA$507","v":0},{"$f":" Inp_Depreciation!AB$507","v":0},{"$f":" Inp_Depreciation!AC$507","v":0},{"$f":" Inp_Depreciation!AD$507","v":0},{"$f":" Inp_Depreciation!AE$507","v":0},{"$f":" Inp_Depreciation!AF$507","v":0},{"$f":" Inp_Depreciation!AG$507","v":0},{"$f":" Inp_Depreciation!AH$507","v":0},{"$f":" Inp_Depreciation!AI$507","v":0},{"$f":" Inp_Depreciation!AJ$507","v":0},{"$f":" Inp_Depreciation!AK$507","v":0},{"$f":" Inp_Depreciation!AL$507","v":0},{"$f":" Inp_Depreciation!AM$507","v":0},{"$f":" Inp_Depreciation!AN$507","v":0},{"$f":" Inp_Depreciation!AO$507","v":0},{"$f":" Inp_Depreciation!AP$507","v":0},{"$f":" Inp_Depreciation!AQ$507","v":0},{"$f":" Inp_Depreciation!AR$507","v":0},{"$f":" Inp_Depreciation!AS$507","v":0},{"$f":" Inp_Depreciation!AT$507","v":0},{"$f":" Inp_Depreciation!AU$507","v":0},{"$f":" Inp_Depreciation!AV$507","v":0},{"$f":" Inp_Depreciation!AW$507","v":0},{"$f":" Inp_Depreciation!AX$507","v":0},{"$f":" Inp_Depreciation!AY$507","v":0},{"$f":" Inp_Depreciation!AZ$507","v":0},{"$f":" Inp_Depreciation!BA$507","v":0},{"$f":" Inp_Depreciation!BB$507","v":0},{"$f":" Inp_Depreciation!BC$507","v":0},{"$f":" Inp_Depreciation!BD$507","v":0},{"$f":" Inp_Depreciation!BE$507","v":0},{"$f":" Inp_Depreciation!BF$507","v":0},{"$f":" Inp_Depreciation!BG$507","v":0},{"$f":" Inp_Depreciation!BH$507","v":0},{"$f":" Inp_Depreciation!BI$507","v":0},{"$f":" Inp_Depreciation!BJ$507","v":0},{"$f":" Inp_Depreciation!BK$507","v":0},{"$f":" Inp_Depreciation!BL$507","v":0},{"$f":" Inp_Depreciation!BM$507","v":0},{"$f":" Inp_Depreciation!BN$507","v":0},{"$f":" Inp_Depreciation!BO$507","v":0},{"$f":" Inp_Depreciation!BP$507","v":0},{"$f":" Inp_Depreciation!BQ$507","v":0},{"$f":" Inp_Depreciation!BR$507","v":0},{"$f":" Inp_Depreciation!BS$507","v":0},{"$f":" Inp_Depreciation!BT$507","v":0},{"$f":" Inp_Depreciation!BU$507","v":0},{"$f":" Inp_Depreciation!BV$507","v":0},{"$f":" Inp_Depreciation!BW$507","v":0},{"$f":" Inp_Depreciation!BX$507","v":0},{"$f":" Inp_Depreciation!BY$507","v":0},{"$f":" Inp_Depreciation!BZ$507","v":0},{"$f":" Inp_Depreciation!CA$507","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$508","v":"Network capex add - 01 Oct 14 - depreciation inp - FE"},{"$f":" Inp_Depreciation!F$508","v":0},{"$f":" Inp_Depreciation!G$508","v":0},{"$f":" Inp_Depreciation!H$508","v":0},{"$f":" Inp_Depreciation!I$508","v":"GBP m"},{"$f":" Inp_Depreciation!J$508","v":0},{"$f":" Inp_Depreciation!K$508","v":0},{"$f":" Inp_Depreciation!L$508","v":0},{"$f":" Inp_Depreciation!M$508","v":0},{"$f":" Inp_Depreciation!N$508","v":0},{"$f":" Inp_Depreciation!O$508","v":0},{"$f":" Inp_Depreciation!P$508","v":0},{"$f":" Inp_Depreciation!Q$508","v":0},{"$f":" Inp_Depreciation!R$508","v":0},{"$f":" Inp_Depreciation!S$508","v":0},{"$f":" Inp_Depreciation!T$508","v":0},{"$f":" Inp_Depreciation!U$508","v":0},{"$f":" Inp_Depreciation!V$508","v":0},{"$f":" Inp_Depreciation!W$508","v":0},{"$f":" Inp_Depreciation!X$508","v":0},{"$f":" Inp_Depreciation!Y$508","v":0},{"$f":" Inp_Depreciation!Z$508","v":0},{"$f":" Inp_Depreciation!AA$508","v":0},{"$f":" Inp_Depreciation!AB$508","v":0},{"$f":" Inp_Depreciation!AC$508","v":0},{"$f":" Inp_Depreciation!AD$508","v":0},{"$f":" Inp_Depreciation!AE$508","v":0},{"$f":" Inp_Depreciation!AF$508","v":0},{"$f":" Inp_Depreciation!AG$508","v":0},{"$f":" Inp_Depreciation!AH$508","v":0},{"$f":" Inp_Depreciation!AI$508","v":0},{"$f":" Inp_Depreciation!AJ$508","v":0},{"$f":" Inp_Depreciation!AK$508","v":0},{"$f":" Inp_Depreciation!AL$508","v":0},{"$f":" Inp_Depreciation!AM$508","v":0},{"$f":" Inp_Depreciation!AN$508","v":0},{"$f":" Inp_Depreciation!AO$508","v":0},{"$f":" Inp_Depreciation!AP$508","v":0},{"$f":" Inp_Depreciation!AQ$508","v":0},{"$f":" Inp_Depreciation!AR$508","v":0},{"$f":" Inp_Depreciation!AS$508","v":0},{"$f":" Inp_Depreciation!AT$508","v":0},{"$f":" Inp_Depreciation!AU$508","v":0},{"$f":" Inp_Depreciation!AV$508","v":0},{"$f":" Inp_Depreciation!AW$508","v":0},{"$f":" Inp_Depreciation!AX$508","v":0},{"$f":" Inp_Depreciation!AY$508","v":0},{"$f":" Inp_Depreciation!AZ$508","v":0},{"$f":" Inp_Depreciation!BA$508","v":0},{"$f":" Inp_Depreciation!BB$508","v":0},{"$f":" Inp_Depreciation!BC$508","v":0},{"$f":" Inp_Depreciation!BD$508","v":0},{"$f":" Inp_Depreciation!BE$508","v":0},{"$f":" Inp_Depreciation!BF$508","v":0},{"$f":" Inp_Depreciation!BG$508","v":0},{"$f":" Inp_Depreciation!BH$508","v":0},{"$f":" Inp_Depreciation!BI$508","v":0},{"$f":" Inp_Depreciation!BJ$508","v":0},{"$f":" Inp_Depreciation!BK$508","v":0},{"$f":" Inp_Depreciation!BL$508","v":0},{"$f":" Inp_Depreciation!BM$508","v":0},{"$f":" Inp_Depreciation!BN$508","v":0},{"$f":" Inp_Depreciation!BO$508","v":0},{"$f":" Inp_Depreciation!BP$508","v":0},{"$f":" Inp_Depreciation!BQ$508","v":0},{"$f":" Inp_Depreciation!BR$508","v":0},{"$f":" Inp_Depreciation!BS$508","v":0},{"$f":" Inp_Depreciation!BT$508","v":0},{"$f":" Inp_Depreciation!BU$508","v":0},{"$f":" Inp_Depreciation!BV$508","v":0},{"$f":" Inp_Depreciation!BW$508","v":0},{"$f":" Inp_Depreciation!BX$508","v":0},{"$f":" Inp_Depreciation!BY$508","v":0},{"$f":" Inp_Depreciation!BZ$508","v":0},{"$f":" Inp_Depreciation!CA$508","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$509","v":"Network capex add - 01 Oct 15 - depreciation inp - FE"},{"$f":" Inp_Depreciation!F$509","v":0},{"$f":" Inp_Depreciation!G$509","v":0},{"$f":" Inp_Depreciation!H$509","v":0},{"$f":" Inp_Depreciation!I$509","v":"GBP m"},{"$f":" Inp_Depreciation!J$509","v":0},{"$f":" Inp_Depreciation!K$509","v":0},{"$f":" Inp_Depreciation!L$509","v":0},{"$f":" Inp_Depreciation!M$509","v":0},{"$f":" Inp_Depreciation!N$509","v":0},{"$f":" Inp_Depreciation!O$509","v":0},{"$f":" Inp_Depreciation!P$509","v":0},{"$f":" Inp_Depreciation!Q$509","v":0},{"$f":" Inp_Depreciation!R$509","v":0},{"$f":" Inp_Depreciation!S$509","v":0},{"$f":" Inp_Depreciation!T$509","v":0},{"$f":" Inp_Depreciation!U$509","v":0},{"$f":" Inp_Depreciation!V$509","v":0},{"$f":" Inp_Depreciation!W$509","v":0},{"$f":" Inp_Depreciation!X$509","v":0},{"$f":" Inp_Depreciation!Y$509","v":0},{"$f":" Inp_Depreciation!Z$509","v":0},{"$f":" Inp_Depreciation!AA$509","v":0},{"$f":" Inp_Depreciation!AB$509","v":0},{"$f":" Inp_Depreciation!AC$509","v":0},{"$f":" Inp_Depreciation!AD$509","v":0},{"$f":" Inp_Depreciation!AE$509","v":0},{"$f":" Inp_Depreciation!AF$509","v":0},{"$f":" Inp_Depreciation!AG$509","v":0},{"$f":" Inp_Depreciation!AH$509","v":0},{"$f":" Inp_Depreciation!AI$509","v":0},{"$f":" Inp_Depreciation!AJ$509","v":0},{"$f":" Inp_Depreciation!AK$509","v":0},{"$f":" Inp_Depreciation!AL$509","v":0},{"$f":" Inp_Depreciation!AM$509","v":0},{"$f":" Inp_Depreciation!AN$509","v":0},{"$f":" Inp_Depreciation!AO$509","v":0},{"$f":" Inp_Depreciation!AP$509","v":0},{"$f":" Inp_Depreciation!AQ$509","v":0},{"$f":" Inp_Depreciation!AR$509","v":0},{"$f":" Inp_Depreciation!AS$509","v":0},{"$f":" Inp_Depreciation!AT$509","v":0},{"$f":" Inp_Depreciation!AU$509","v":0},{"$f":" Inp_Depreciation!AV$509","v":0},{"$f":" Inp_Depreciation!AW$509","v":0},{"$f":" Inp_Depreciation!AX$509","v":0},{"$f":" Inp_Depreciation!AY$509","v":0},{"$f":" Inp_Depreciation!AZ$509","v":0},{"$f":" Inp_Depreciation!BA$509","v":0},{"$f":" Inp_Depreciation!BB$509","v":0},{"$f":" Inp_Depreciation!BC$509","v":0},{"$f":" Inp_Depreciation!BD$509","v":0},{"$f":" Inp_Depreciation!BE$509","v":0},{"$f":" Inp_Depreciation!BF$509","v":0},{"$f":" Inp_Depreciation!BG$509","v":0},{"$f":" Inp_Depreciation!BH$509","v":0},{"$f":" Inp_Depreciation!BI$509","v":0},{"$f":" Inp_Depreciation!BJ$509","v":0},{"$f":" Inp_Depreciation!BK$509","v":0},{"$f":" Inp_Depreciation!BL$509","v":0},{"$f":" Inp_Depreciation!BM$509","v":0},{"$f":" Inp_Depreciation!BN$509","v":0},{"$f":" Inp_Depreciation!BO$509","v":0},{"$f":" Inp_Depreciation!BP$509","v":0},{"$f":" Inp_Depreciation!BQ$509","v":0},{"$f":" Inp_Depreciation!BR$509","v":0},{"$f":" Inp_Depreciation!BS$509","v":0},{"$f":" Inp_Depreciation!BT$509","v":0},{"$f":" Inp_Depreciation!BU$509","v":0},{"$f":" Inp_Depreciation!BV$509","v":0},{"$f":" Inp_Depreciation!BW$509","v":0},{"$f":" Inp_Depreciation!BX$509","v":0},{"$f":" Inp_Depreciation!BY$509","v":0},{"$f":" Inp_Depreciation!BZ$509","v":0},{"$f":" Inp_Depreciation!CA$509","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$510","v":"Network capex add - 01 Oct 16 - depreciation inp - FE"},{"$f":" Inp_Depreciation!F$510","v":0},{"$f":" Inp_Depreciation!G$510","v":0},{"$f":" Inp_Depreciation!H$510","v":0},{"$f":" Inp_Depreciation!I$510","v":"GBP m"},{"$f":" Inp_Depreciation!J$510","v":0},{"$f":" Inp_Depreciation!K$510","v":0},{"$f":" Inp_Depreciation!L$510","v":0},{"$f":" Inp_Depreciation!M$510","v":0},{"$f":" Inp_Depreciation!N$510","v":0},{"$f":" Inp_Depreciation!O$510","v":0},{"$f":" Inp_Depreciation!P$510","v":0},{"$f":" Inp_Depreciation!Q$510","v":0},{"$f":" Inp_Depreciation!R$510","v":0},{"$f":" Inp_Depreciation!S$510","v":0},{"$f":" Inp_Depreciation!T$510","v":0},{"$f":" Inp_Depreciation!U$510","v":0},{"$f":" Inp_Depreciation!V$510","v":0},{"$f":" Inp_Depreciation!W$510","v":0},{"$f":" Inp_Depreciation!X$510","v":0},{"$f":" Inp_Depreciation!Y$510","v":0},{"$f":" Inp_Depreciation!Z$510","v":0},{"$f":" Inp_Depreciation!AA$510","v":0},{"$f":" Inp_Depreciation!AB$510","v":0},{"$f":" Inp_Depreciation!AC$510","v":0},{"$f":" Inp_Depreciation!AD$510","v":0},{"$f":" Inp_Depreciation!AE$510","v":0},{"$f":" Inp_Depreciation!AF$510","v":0},{"$f":" Inp_Depreciation!AG$510","v":0},{"$f":" Inp_Depreciation!AH$510","v":0},{"$f":" Inp_Depreciation!AI$510","v":0},{"$f":" Inp_Depreciation!AJ$510","v":0},{"$f":" Inp_Depreciation!AK$510","v":0},{"$f":" Inp_Depreciation!AL$510","v":0},{"$f":" Inp_Depreciation!AM$510","v":0},{"$f":" Inp_Depreciation!AN$510","v":0},{"$f":" Inp_Depreciation!AO$510","v":0},{"$f":" Inp_Depreciation!AP$510","v":0},{"$f":" Inp_Depreciation!AQ$510","v":0},{"$f":" Inp_Depreciation!AR$510","v":0},{"$f":" Inp_Depreciation!AS$510","v":0},{"$f":" Inp_Depreciation!AT$510","v":0},{"$f":" Inp_Depreciation!AU$510","v":0},{"$f":" Inp_Depreciation!AV$510","v":0},{"$f":" Inp_Depreciation!AW$510","v":0},{"$f":" Inp_Depreciation!AX$510","v":0},{"$f":" Inp_Depreciation!AY$510","v":0},{"$f":" Inp_Depreciation!AZ$510","v":0},{"$f":" Inp_Depreciation!BA$510","v":0},{"$f":" Inp_Depreciation!BB$510","v":0},{"$f":" Inp_Depreciation!BC$510","v":0},{"$f":" Inp_Depreciation!BD$510","v":0},{"$f":" Inp_Depreciation!BE$510","v":0},{"$f":" Inp_Depreciation!BF$510","v":0},{"$f":" Inp_Depreciation!BG$510","v":0},{"$f":" Inp_Depreciation!BH$510","v":0},{"$f":" Inp_Depreciation!BI$510","v":0},{"$f":" Inp_Depreciation!BJ$510","v":0},{"$f":" Inp_Depreciation!BK$510","v":0},{"$f":" Inp_Depreciation!BL$510","v":0},{"$f":" Inp_Depreciation!BM$510","v":0},{"$f":" Inp_Depreciation!BN$510","v":0},{"$f":" Inp_Depreciation!BO$510","v":0},{"$f":" Inp_Depreciation!BP$510","v":0},{"$f":" Inp_Depreciation!BQ$510","v":0},{"$f":" Inp_Depreciation!BR$510","v":0},{"$f":" Inp_Depreciation!BS$510","v":0},{"$f":" Inp_Depreciation!BT$510","v":0},{"$f":" Inp_Depreciation!BU$510","v":0},{"$f":" Inp_Depreciation!BV$510","v":0},{"$f":" Inp_Depreciation!BW$510","v":0},{"$f":" Inp_Depreciation!BX$510","v":0},{"$f":" Inp_Depreciation!BY$510","v":0},{"$f":" Inp_Depreciation!BZ$510","v":0},{"$f":" Inp_Depreciation!CA$510","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$511","v":"Network capex add - 01 Oct 17 - depreciation inp - FE"},{"$f":" Inp_Depreciation!F$511","v":0},{"$f":" Inp_Depreciation!G$511","v":0},{"$f":" Inp_Depreciation!H$511","v":0},{"$f":" Inp_Depreciation!I$511","v":"GBP m"},{"$f":" Inp_Depreciation!J$511","v":0},{"$f":" Inp_Depreciation!K$511","v":0},{"$f":" Inp_Depreciation!L$511","v":0},{"$f":" Inp_Depreciation!M$511","v":0},{"$f":" Inp_Depreciation!N$511","v":0},{"$f":" Inp_Depreciation!O$511","v":0},{"$f":" Inp_Depreciation!P$511","v":0},{"$f":" Inp_Depreciation!Q$511","v":0},{"$f":" Inp_Depreciation!R$511","v":0},{"$f":" Inp_Depreciation!S$511","v":0},{"$f":" Inp_Depreciation!T$511","v":0},{"$f":" Inp_Depreciation!U$511","v":0},{"$f":" Inp_Depreciation!V$511","v":0},{"$f":" Inp_Depreciation!W$511","v":0},{"$f":" Inp_Depreciation!X$511","v":0},{"$f":" Inp_Depreciation!Y$511","v":0},{"$f":" Inp_Depreciation!Z$511","v":0},{"$f":" Inp_Depreciation!AA$511","v":0},{"$f":" Inp_Depreciation!AB$511","v":0},{"$f":" Inp_Depreciation!AC$511","v":0},{"$f":" Inp_Depreciation!AD$511","v":0},{"$f":" Inp_Depreciation!AE$511","v":0},{"$f":" Inp_Depreciation!AF$511","v":0},{"$f":" Inp_Depreciation!AG$511","v":0},{"$f":" Inp_Depreciation!AH$511","v":0},{"$f":" Inp_Depreciation!AI$511","v":0},{"$f":" Inp_Depreciation!AJ$511","v":0},{"$f":" Inp_Depreciation!AK$511","v":0},{"$f":" Inp_Depreciation!AL$511","v":0},{"$f":" Inp_Depreciation!AM$511","v":0},{"$f":" Inp_Depreciation!AN$511","v":0},{"$f":" Inp_Depreciation!AO$511","v":0},{"$f":" Inp_Depreciation!AP$511","v":0},{"$f":" Inp_Depreciation!AQ$511","v":0},{"$f":" Inp_Depreciation!AR$511","v":0},{"$f":" Inp_Depreciation!AS$511","v":0},{"$f":" Inp_Depreciation!AT$511","v":0},{"$f":" Inp_Depreciation!AU$511","v":0},{"$f":" Inp_Depreciation!AV$511","v":0},{"$f":" Inp_Depreciation!AW$511","v":0},{"$f":" Inp_Depreciation!AX$511","v":0},{"$f":" Inp_Depreciation!AY$511","v":0},{"$f":" Inp_Depreciation!AZ$511","v":0},{"$f":" Inp_Depreciation!BA$511","v":0},{"$f":" Inp_Depreciation!BB$511","v":0},{"$f":" Inp_Depreciation!BC$511","v":0},{"$f":" Inp_Depreciation!BD$511","v":0},{"$f":" Inp_Depreciation!BE$511","v":0},{"$f":" Inp_Depreciation!BF$511","v":0},{"$f":" Inp_Depreciation!BG$511","v":0},{"$f":" Inp_Depreciation!BH$511","v":0},{"$f":" Inp_Depreciation!BI$511","v":0},{"$f":" Inp_Depreciation!BJ$511","v":0},{"$f":" Inp_Depreciation!BK$511","v":0},{"$f":" Inp_Depreciation!BL$511","v":0},{"$f":" Inp_Depreciation!BM$511","v":0},{"$f":" Inp_Depreciation!BN$511","v":0},{"$f":" Inp_Depreciation!BO$511","v":0},{"$f":" Inp_Depreciation!BP$511","v":0},{"$f":" Inp_Depreciation!BQ$511","v":0},{"$f":" Inp_Depreciation!BR$511","v":0},{"$f":" Inp_Depreciation!BS$511","v":0},{"$f":" Inp_Depreciation!BT$511","v":0},{"$f":" Inp_Depreciation!BU$511","v":0},{"$f":" Inp_Depreciation!BV$511","v":0},{"$f":" Inp_Depreciation!BW$511","v":0},{"$f":" Inp_Depreciation!BX$511","v":0},{"$f":" Inp_Depreciation!BY$511","v":0},{"$f":" Inp_Depreciation!BZ$511","v":0},{"$f":" Inp_Depreciation!CA$511","v":0}]
[]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$2081","v":"Depreciation - capex addition - 01 Apr 93 - real - FE"},{"$f":" 'DL - C4 A'!F$2081","v":0},{"$f":" 'DL - C4 A'!G$2081","v":0},{"$f":" 'DL - C4 A'!H$2081","v":0},{"$f":" 'DL - C4 A'!I$2081","v":"GBP m"},{"$f":" 'DL - C4 A'!J$2081","v":0},{"$f":" 'DL - C4 A'!K$2081","v":0},{"$f":" 'DL - C4 A'!L$2081","v":0},{"$f":" 'DL - C4 A'!M$2081","v":0},{"$f":" 'DL - C4 A'!N$2081","v":0},{"$f":" 'DL - C4 A'!O$2081","v":0},{"$f":" 'DL - C4 A'!P$2081","v":0},{"$f":" 'DL - C4 A'!Q$2081","v":0},{"$f":" 'DL - C4 A'!R$2081","v":0},{"$f":" 'DL - C4 A'!S$2081","v":0},{"$f":" 'DL - C4 A'!T$2081","v":0},{"$f":" 'DL - C4 A'!U$2081","v":0},{"$f":" 'DL - C4 A'!V$2081","v":0},{"$f":" 'DL - C4 A'!W$2081","v":0},{"$f":" 'DL - C4 A'!X$2081","v":0},{"$f":" 'DL - C4 A'!Y$2081","v":0},{"$f":" 'DL - C4 A'!Z$2081","v":0},{"$f":" 'DL - C4 A'!AA$2081","v":0},{"$f":" 'DL - C4 A'!AB$2081","v":0},{"$f":" 'DL - C4 A'!AC$2081","v":0},{"$f":" 'DL - C4 A'!AD$2081","v":0},{"$f":" 'DL - C4 A'!AE$2081","v":0},{"$f":" 'DL - C4 A'!AF$2081","v":0},{"$f":" 'DL - C4 A'!AG$2081","v":0},{"$f":" 'DL - C4 A'!AH$2081","v":0},{"$f":" 'DL - C4 A'!AI$2081","v":0},{"$f":" 'DL - C4 A'!AJ$2081","v":0},{"$f":" 'DL - C4 A'!AK$2081","v":0},{"$f":" 'DL - C4 A'!AL$2081","v":0},{"$f":" 'DL - C4 A'!AM$2081","v":0},{"$f":" 'DL - C4 A'!AN$2081","v":0},{"$f":" 'DL - C4 A'!AO$2081","v":0},{"$f":" 'DL - C4 A'!AP$2081","v":0},{"$f":" 'DL - C4 A'!AQ$2081","v":0},{"$f":" 'DL - C4 A'!AR$2081","v":0},{"$f":" 'DL - C4 A'!AS$2081","v":0},{"$f":" 'DL - C4 A'!AT$2081","v":0},{"$f":" 'DL - C4 A'!AU$2081","v":0},{"$f":" 'DL - C4 A'!AV$2081","v":0},{"$f":" 'DL - C4 A'!AW$2081","v":0},{"$f":" 'DL - C4 A'!AX$2081","v":0},{"$f":" 'DL - C4 A'!AY$2081","v":0},{"$f":" 'DL - C4 A'!AZ$2081","v":0},{"$f":" 'DL - C4 A'!BA$2081","v":0},{"$f":" 'DL - C4 A'!BB$2081","v":0},{"$f":" 'DL - C4 A'!BC$2081","v":0},{"$f":" 'DL - C4 A'!BD$2081","v":0},{"$f":" 'DL - C4 A'!BE$2081","v":0},{"$f":" 'DL - C4 A'!BF$2081","v":0},{"$f":" 'DL - C4 A'!BG$2081","v":0},{"$f":" 'DL - C4 A'!BH$2081","v":0},{"$f":" 'DL - C4 A'!BI$2081","v":0},{"$f":" 'DL - C4 A'!BJ$2081","v":0},{"$f":" 'DL - C4 A'!BK$2081","v":0},{"$f":" 'DL - C4 A'!BL$2081","v":0},{"$f":" 'DL - C4 A'!BM$2081","v":0},{"$f":" 'DL - C4 A'!BN$2081","v":0},{"$f":" 'DL - C4 A'!BO$2081","v":0},{"$f":" 'DL - C4 A'!BP$2081","v":0},{"$f":" 'DL - C4 A'!BQ$2081","v":0},{"$f":" 'DL - C4 A'!BR$2081","v":0},{"$f":" 'DL - C4 A'!BS$2081","v":0},{"$f":" 'DL - C4 A'!BT$2081","v":0},{"$f":" 'DL - C4 A'!BU$2081","v":0},{"$f":" 'DL - C4 A'!BV$2081","v":0},{"$f":" 'DL - C4 A'!BW$2081","v":0},{"$f":" 'DL - C4 A'!BX$2081","v":0},{"$f":" 'DL - C4 A'!BY$2081","v":0},{"$f":" 'DL - C4 A'!BZ$2081","v":0},{"$f":" 'DL - C4 A'!CA$2081","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$2082","v":"Depreciation - capex addition - 01 Apr 94 - real - FE"},{"$f":" 'DL - C4 A'!F$2082","v":0},{"$f":" 'DL - C4 A'!G$2082","v":0},{"$f":" 'DL - C4 A'!H$2082","v":0},{"$f":" 'DL - C4 A'!I$2082","v":"GBP m"},{"$f":" 'DL - C4 A'!J$2082","v":0},{"$f":" 'DL - C4 A'!K$2082","v":0},{"$f":" 'DL - C4 A'!L$2082","v":0},{"$f":" 'DL - C4 A'!M$2082","v":0},{"$f":" 'DL - C4 A'!N$2082","v":0},{"$f":" 'DL - C4 A'!O$2082","v":0},{"$f":" 'DL - C4 A'!P$2082","v":0},{"$f":" 'DL - C4 A'!Q$2082","v":0},{"$f":" 'DL - C4 A'!R$2082","v":0},{"$f":" 'DL - C4 A'!S$2082","v":0},{"$f":" 'DL - C4 A'!T$2082","v":0},{"$f":" 'DL - C4 A'!U$2082","v":0},{"$f":" 'DL - C4 A'!V$2082","v":0},{"$f":" 'DL - C4 A'!W$2082","v":0},{"$f":" 'DL - C4 A'!X$2082","v":0},{"$f":" 'DL - C4 A'!Y$2082","v":0},{"$f":" 'DL - C4 A'!Z$2082","v":0},{"$f":" 'DL - C4 A'!AA$2082","v":0},{"$f":" 'DL - C4 A'!AB$2082","v":0},{"$f":" 'DL - C4 A'!AC$2082","v":0},{"$f":" 'DL - C4 A'!AD$2082","v":0},{"$f":" 'DL - C4 A'!AE$2082","v":0},{"$f":" 'DL - C4 A'!AF$2082","v":0},{"$f":" 'DL - C4 A'!AG$2082","v":0},{"$f":" 'DL - C4 A'!AH$2082","v":0},{"$f":" 'DL - C4 A'!AI$2082","v":0},{"$f":" 'DL - C4 A'!AJ$2082","v":0},{"$f":" 'DL - C4 A'!AK$2082","v":0},{"$f":" 'DL - C4 A'!AL$2082","v":0},{"$f":" 'DL - C4 A'!AM$2082","v":0},{"$f":" 'DL - C4 A'!AN$2082","v":0},{"$f":" 'DL - C4 A'!AO$2082","v":0},{"$f":" 'DL - C4 A'!AP$2082","v":0},{"$f":" 'DL - C4 A'!AQ$2082","v":0},{"$f":" 'DL - C4 A'!AR$2082","v":0},{"$f":" 'DL - C4 A'!AS$2082","v":0},{"$f":" 'DL - C4 A'!AT$2082","v":0},{"$f":" 'DL - C4 A'!AU$2082","v":0},{"$f":" 'DL - C4 A'!AV$2082","v":0},{"$f":" 'DL - C4 A'!AW$2082","v":0},{"$f":" 'DL - C4 A'!AX$2082","v":0},{"$f":" 'DL - C4 A'!AY$2082","v":0},{"$f":" 'DL - C4 A'!AZ$2082","v":0},{"$f":" 'DL - C4 A'!BA$2082","v":0},{"$f":" 'DL - C4 A'!BB$2082","v":0},{"$f":" 'DL - C4 A'!BC$2082","v":0},{"$f":" 'DL - C4 A'!BD$2082","v":0},{"$f":" 'DL - C4 A'!BE$2082","v":0},{"$f":" 'DL - C4 A'!BF$2082","v":0},{"$f":" 'DL - C4 A'!BG$2082","v":0},{"$f":" 'DL - C4 A'!BH$2082","v":0},{"$f":" 'DL - C4 A'!BI$2082","v":0},{"$f":" 'DL - C4 A'!BJ$2082","v":0},{"$f":" 'DL - C4 A'!BK$2082","v":0},{"$f":" 'DL - C4 A'!BL$2082","v":0},{"$f":" 'DL - C4 A'!BM$2082","v":0},{"$f":" 'DL - C4 A'!BN$2082","v":0},{"$f":" 'DL - C4 A'!BO$2082","v":0},{"$f":" 'DL - C4 A'!BP$2082","v":0},{"$f":" 'DL - C4 A'!BQ$2082","v":0},{"$f":" 'DL - C4 A'!BR$2082","v":0},{"$f":" 'DL - C4 A'!BS$2082","v":0},{"$f":" 'DL - C4 A'!BT$2082","v":0},{"$f":" 'DL - C4 A'!BU$2082","v":0},{"$f":" 'DL - C4 A'!BV$2082","v":0},{"$f":" 'DL - C4 A'!BW$2082","v":0},{"$f":" 'DL - C4 A'!BX$2082","v":0},{"$f":" 'DL - C4 A'!BY$2082","v":0},{"$f":" 'DL - C4 A'!BZ$2082","v":0},{"$f":" 'DL - C4 A'!CA$2082","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$2083","v":"Depreciation - capex addition - 01 Apr 95 - real - FE"},{"$f":" 'DL - C4 A'!F$2083","v":0},{"$f":" 'DL - C4 A'!G$2083","v":0},{"$f":" 'DL - C4 A'!H$2083","v":0},{"$f":" 'DL - C4 A'!I$2083","v":"GBP m"},{"$f":" 'DL - C4 A'!J$2083","v":0},{"$f":" 'DL - C4 A'!K$2083","v":0},{"$f":" 'DL - C4 A'!L$2083","v":0},{"$f":" 'DL - C4 A'!M$2083","v":0},{"$f":" 'DL - C4 A'!N$2083","v":0},{"$f":" 'DL - C4 A'!O$2083","v":0},{"$f":" 'DL - C4 A'!P$2083","v":0},{"$f":" 'DL - C4 A'!Q$2083","v":0},{"$f":" 'DL - C4 A'!R$2083","v":0},{"$f":" 'DL - C4 A'!S$2083","v":0},{"$f":" 'DL - C4 A'!T$2083","v":0},{"$f":" 'DL - C4 A'!U$2083","v":0},{"$f":" 'DL - C4 A'!V$2083","v":0},{"$f":" 'DL - C4 A'!W$2083","v":0},{"$f":" 'DL - C4 A'!X$2083","v":0},{"$f":" 'DL - C4 A'!Y$2083","v":0},{"$f":" 'DL - C4 A'!Z$2083","v":0},{"$f":" 'DL - C4 A'!AA$2083","v":0},{"$f":" 'DL - C4 A'!AB$2083","v":0},{"$f":" 'DL - C4 A'!AC$2083","v":0},{"$f":" 'DL - C4 A'!AD$2083","v":0},{"$f":" 'DL - C4 A'!AE$2083","v":0},{"$f":" 'DL - C4 A'!AF$2083","v":0},{"$f":" 'DL - C4 A'!AG$2083","v":0},{"$f":" 'DL - C4 A'!AH$2083","v":0},{"$f":" 'DL - C4 A'!AI$2083","v":0},{"$f":" 'DL - C4 A'!AJ$2083","v":0},{"$f":" 'DL - C4 A'!AK$2083","v":0},{"$f":" 'DL - C4 A'!AL$2083","v":0},{"$f":" 'DL - C4 A'!AM$2083","v":0},{"$f":" 'DL - C4 A'!AN$2083","v":0},{"$f":" 'DL - C4 A'!AO$2083","v":0},{"$f":" 'DL - C4 A'!AP$2083","v":0},{"$f":" 'DL - C4 A'!AQ$2083","v":0},{"$f":" 'DL - C4 A'!AR$2083","v":0},{"$f":" 'DL - C4 A'!AS$2083","v":0},{"$f":" 'DL - C4 A'!AT$2083","v":0},{"$f":" 'DL - C4 A'!AU$2083","v":0},{"$f":" 'DL - C4 A'!AV$2083","v":0},{"$f":" 'DL - C4 A'!AW$2083","v":0},{"$f":" 'DL - C4 A'!AX$2083","v":0},{"$f":" 'DL - C4 A'!AY$2083","v":0},{"$f":" 'DL - C4 A'!AZ$2083","v":0},{"$f":" 'DL - C4 A'!BA$2083","v":0},{"$f":" 'DL - C4 A'!BB$2083","v":0},{"$f":" 'DL - C4 A'!BC$2083","v":0},{"$f":" 'DL - C4 A'!BD$2083","v":0},{"$f":" 'DL - C4 A'!BE$2083","v":0},{"$f":" 'DL - C4 A'!BF$2083","v":0},{"$f":" 'DL - C4 A'!BG$2083","v":0},{"$f":" 'DL - C4 A'!BH$2083","v":0},{"$f":" 'DL - C4 A'!BI$2083","v":0},{"$f":" 'DL - C4 A'!BJ$2083","v":0},{"$f":" 'DL - C4 A'!BK$2083","v":0},{"$f":" 'DL - C4 A'!BL$2083","v":0},{"$f":" 'DL - C4 A'!BM$2083","v":0},{"$f":" 'DL - C4 A'!BN$2083","v":0},{"$f":" 'DL - C4 A'!BO$2083","v":0},{"$f":" 'DL - C4 A'!BP$2083","v":0},{"$f":" 'DL - C4 A'!BQ$2083","v":0},{"$f":" 'DL - C4 A'!BR$2083","v":0},{"$f":" 'DL - C4 A'!BS$2083","v":0},{"$f":" 'DL - C4 A'!BT$2083","v":0},{"$f":" 'DL - C4 A'!BU$2083","v":0},{"$f":" 'DL - C4 A'!BV$2083","v":0},{"$f":" 'DL - C4 A'!BW$2083","v":0},{"$f":" 'DL - C4 A'!BX$2083","v":0},{"$f":" 'DL - C4 A'!BY$2083","v":0},{"$f":" 'DL - C4 A'!BZ$2083","v":0},{"$f":" 'DL - C4 A'!CA$2083","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$2084","v":"Depreciation - capex addition - 01 Apr 96 - real - FE"},{"$f":" 'DL - C4 A'!F$2084","v":0},{"$f":" 'DL - C4 A'!G$2084","v":0},{"$f":" 'DL - C4 A'!H$2084","v":0},{"$f":" 'DL - C4 A'!I$2084","v":"GBP m"},{"$f":" 'DL - C4 A'!J$2084","v":0},{"$f":" 'DL - C4 A'!K$2084","v":0},{"$f":" 'DL - C4 A'!L$2084","v":0},{"$f":" 'DL - C4 A'!M$2084","v":0},{"$f":" 'DL - C4 A'!N$2084","v":0},{"$f":" 'DL - C4 A'!O$2084","v":0},{"$f":" 'DL - C4 A'!P$2084","v":0},{"$f":" 'DL - C4 A'!Q$2084","v":0},{"$f":" 'DL - C4 A'!R$2084","v":0},{"$f":" 'DL - C4 A'!S$2084","v":0},{"$f":" 'DL - C4 A'!T$2084","v":0},{"$f":" 'DL - C4 A'!U$2084","v":0},{"$f":" 'DL - C4 A'!V$2084","v":0},{"$f":" 'DL - C4 A'!W$2084","v":0},{"$f":" 'DL - C4 A'!X$2084","v":0},{"$f":" 'DL - C4 A'!Y$2084","v":0},{"$f":" 'DL - C4 A'!Z$2084","v":0},{"$f":" 'DL - C4 A'!AA$2084","v":0},{"$f":" 'DL - C4 A'!AB$2084","v":0},{"$f":" 'DL - C4 A'!AC$2084","v":0},{"$f":" 'DL - C4 A'!AD$2084","v":0},{"$f":" 'DL - C4 A'!AE$2084","v":0},{"$f":" 'DL - C4 A'!AF$2084","v":0},{"$f":" 'DL - C4 A'!AG$2084","v":0},{"$f":" 'DL - C4 A'!AH$2084","v":0},{"$f":" 'DL - C4 A'!AI$2084","v":0},{"$f":" 'DL - C4 A'!AJ$2084","v":0},{"$f":" 'DL - C4 A'!AK$2084","v":0},{"$f":" 'DL - C4 A'!AL$2084","v":0},{"$f":" 'DL - C4 A'!AM$2084","v":0},{"$f":" 'DL - C4 A'!AN$2084","v":0},{"$f":" 'DL - C4 A'!AO$2084","v":0},{"$f":" 'DL - C4 A'!AP$2084","v":0},{"$f":" 'DL - C4 A'!AQ$2084","v":0},{"$f":" 'DL - C4 A'!AR$2084","v":0},{"$f":" 'DL - C4 A'!AS$2084","v":0},{"$f":" 'DL - C4 A'!AT$2084","v":0},{"$f":" 'DL - C4 A'!AU$2084","v":0},{"$f":" 'DL - C4 A'!AV$2084","v":0},{"$f":" 'DL - C4 A'!AW$2084","v":0},{"$f":" 'DL - C4 A'!AX$2084","v":0},{"$f":" 'DL - C4 A'!AY$2084","v":0},{"$f":" 'DL - C4 A'!AZ$2084","v":0},{"$f":" 'DL - C4 A'!BA$2084","v":0},{"$f":" 'DL - C4 A'!BB$2084","v":0},{"$f":" 'DL - C4 A'!BC$2084","v":0},{"$f":" 'DL - C4 A'!BD$2084","v":0},{"$f":" 'DL - C4 A'!BE$2084","v":0},{"$f":" 'DL - C4 A'!BF$2084","v":0},{"$f":" 'DL - C4 A'!BG$2084","v":0},{"$f":" 'DL - C4 A'!BH$2084","v":0},{"$f":" 'DL - C4 A'!BI$2084","v":0},{"$f":" 'DL - C4 A'!BJ$2084","v":0},{"$f":" 'DL - C4 A'!BK$2084","v":0},{"$f":" 'DL - C4 A'!BL$2084","v":0},{"$f":" 'DL - C4 A'!BM$2084","v":0},{"$f":" 'DL - C4 A'!BN$2084","v":0},{"$f":" 'DL - C4 A'!BO$2084","v":0},{"$f":" 'DL - C4 A'!BP$2084","v":0},{"$f":" 'DL - C4 A'!BQ$2084","v":0},{"$f":" 'DL - C4 A'!BR$2084","v":0},{"$f":" 'DL - C4 A'!BS$2084","v":0},{"$f":" 'DL - C4 A'!BT$2084","v":0},{"$f":" 'DL - C4 A'!BU$2084","v":0},{"$f":" 'DL - C4 A'!BV$2084","v":0},{"$f":" 'DL - C4 A'!BW$2084","v":0},{"$f":" 'DL - C4 A'!BX$2084","v":0},{"$f":" 'DL - C4 A'!BY$2084","v":0},{"$f":" 'DL - C4 A'!BZ$2084","v":0},{"$f":" 'DL - C4 A'!CA$2084","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$2085","v":"Depreciation - capex addition - 01 Apr 97 - real - FE"},{"$f":" 'DL - C4 A'!F$2085","v":0},{"$f":" 'DL - C4 A'!G$2085","v":0},{"$f":" 'DL - C4 A'!H$2085","v":0},{"$f":" 'DL - C4 A'!I$2085","v":"GBP m"},{"$f":" 'DL - C4 A'!J$2085","v":0},{"$f":" 'DL - C4 A'!K$2085","v":0},{"$f":" 'DL - C4 A'!L$2085","v":0},{"$f":" 'DL - C4 A'!M$2085","v":0},{"$f":" 'DL - C4 A'!N$2085","v":0},{"$f":" 'DL - C4 A'!O$2085","v":0},{"$f":" 'DL - C4 A'!P$2085","v":0},{"$f":" 'DL - C4 A'!Q$2085","v":0},{"$f":" 'DL - C4 A'!R$2085","v":0},{"$f":" 'DL - C4 A'!S$2085","v":0},{"$f":" 'DL - C4 A'!T$2085","v":0},{"$f":" 'DL - C4 A'!U$2085","v":0},{"$f":" 'DL - C4 A'!V$2085","v":0},{"$f":" 'DL - C4 A'!W$2085","v":0},{"$f":" 'DL - C4 A'!X$2085","v":0},{"$f":" 'DL - C4 A'!Y$2085","v":0},{"$f":" 'DL - C4 A'!Z$2085","v":0},{"$f":" 'DL - C4 A'!AA$2085","v":0},{"$f":" 'DL - C4 A'!AB$2085","v":0},{"$f":" 'DL - C4 A'!AC$2085","v":0},{"$f":" 'DL - C4 A'!AD$2085","v":0},{"$f":" 'DL - C4 A'!AE$2085","v":0},{"$f":" 'DL - C4 A'!AF$2085","v":0},{"$f":" 'DL - C4 A'!AG$2085","v":0},{"$f":" 'DL - C4 A'!AH$2085","v":0},{"$f":" 'DL - C4 A'!AI$2085","v":0},{"$f":" 'DL - C4 A'!AJ$2085","v":0},{"$f":" 'DL - C4 A'!AK$2085","v":0},{"$f":" 'DL - C4 A'!AL$2085","v":0},{"$f":" 'DL - C4 A'!AM$2085","v":0},{"$f":" 'DL - C4 A'!AN$2085","v":0},{"$f":" 'DL - C4 A'!AO$2085","v":0},{"$f":" 'DL - C4 A'!AP$2085","v":0},{"$f":" 'DL - C4 A'!AQ$2085","v":0},{"$f":" 'DL - C4 A'!AR$2085","v":0},{"$f":" 'DL - C4 A'!AS$2085","v":0},{"$f":" 'DL - C4 A'!AT$2085","v":0},{"$f":" 'DL - C4 A'!AU$2085","v":0},{"$f":" 'DL - C4 A'!AV$2085","v":0},{"$f":" 'DL - C4 A'!AW$2085","v":0},{"$f":" 'DL - C4 A'!AX$2085","v":0},{"$f":" 'DL - C4 A'!AY$2085","v":0},{"$f":" 'DL - C4 A'!AZ$2085","v":0},{"$f":" 'DL - C4 A'!BA$2085","v":0},{"$f":" 'DL - C4 A'!BB$2085","v":0},{"$f":" 'DL - C4 A'!BC$2085","v":0},{"$f":" 'DL - C4 A'!BD$2085","v":0},{"$f":" 'DL - C4 A'!BE$2085","v":0},{"$f":" 'DL - C4 A'!BF$2085","v":0},{"$f":" 'DL - C4 A'!BG$2085","v":0},{"$f":" 'DL - C4 A'!BH$2085","v":0},{"$f":" 'DL - C4 A'!BI$2085","v":0},{"$f":" 'DL - C4 A'!BJ$2085","v":0},{"$f":" 'DL - C4 A'!BK$2085","v":0},{"$f":" 'DL - C4 A'!BL$2085","v":0},{"$f":" 'DL - C4 A'!BM$2085","v":0},{"$f":" 'DL - C4 A'!BN$2085","v":0},{"$f":" 'DL - C4 A'!BO$2085","v":0},{"$f":" 'DL - C4 A'!BP$2085","v":0},{"$f":" 'DL - C4 A'!BQ$2085","v":0},{"$f":" 'DL - C4 A'!BR$2085","v":0},{"$f":" 'DL - C4 A'!BS$2085","v":0},{"$f":" 'DL - C4 A'!BT$2085","v":0},{"$f":" 'DL - C4 A'!BU$2085","v":0},{"$f":" 'DL - C4 A'!BV$2085","v":0},{"$f":" 'DL - C4 A'!BW$2085","v":0},{"$f":" 'DL - C4 A'!BX$2085","v":0},{"$f":" 'DL - C4 A'!BY$2085","v":0},{"$f":" 'DL - C4 A'!BZ$2085","v":0},{"$f":" 'DL - C4 A'!CA$2085","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$2086","v":"Depreciation - capex addition - 01 Apr 98 - real - FE"},{"$f":" 'DL - C4 A'!F$2086","v":0},{"$f":" 'DL - C4 A'!G$2086","v":0},{"$f":" 'DL - C4 A'!H$2086","v":0},{"$f":" 'DL - C4 A'!I$2086","v":"GBP m"},{"$f":" 'DL - C4 A'!J$2086","v":0},{"$f":" 'DL - C4 A'!K$2086","v":0},{"$f":" 'DL - C4 A'!L$2086","v":0},{"$f":" 'DL - C4 A'!M$2086","v":0},{"$f":" 'DL - C4 A'!N$2086","v":0},{"$f":" 'DL - C4 A'!O$2086","v":0},{"$f":" 'DL - C4 A'!P$2086","v":0},{"$f":" 'DL - C4 A'!Q$2086","v":0},{"$f":" 'DL - C4 A'!R$2086","v":0},{"$f":" 'DL - C4 A'!S$2086","v":0},{"$f":" 'DL - C4 A'!T$2086","v":0},{"$f":" 'DL - C4 A'!U$2086","v":0},{"$f":" 'DL - C4 A'!V$2086","v":0},{"$f":" 'DL - C4 A'!W$2086","v":0},{"$f":" 'DL - C4 A'!X$2086","v":0},{"$f":" 'DL - C4 A'!Y$2086","v":0},{"$f":" 'DL - C4 A'!Z$2086","v":0},{"$f":" 'DL - C4 A'!AA$2086","v":0},{"$f":" 'DL - C4 A'!AB$2086","v":0},{"$f":" 'DL - C4 A'!AC$2086","v":0},{"$f":" 'DL - C4 A'!AD$2086","v":0},{"$f":" 'DL - C4 A'!AE$2086","v":0},{"$f":" 'DL - C4 A'!AF$2086","v":0},{"$f":" 'DL - C4 A'!AG$2086","v":0},{"$f":" 'DL - C4 A'!AH$2086","v":0},{"$f":" 'DL - C4 A'!AI$2086","v":0},{"$f":" 'DL - C4 A'!AJ$2086","v":0},{"$f":" 'DL - C4 A'!AK$2086","v":0},{"$f":" 'DL - C4 A'!AL$2086","v":0},{"$f":" 'DL - C4 A'!AM$2086","v":0},{"$f":" 'DL - C4 A'!AN$2086","v":0},{"$f":" 'DL - C4 A'!AO$2086","v":0},{"$f":" 'DL - C4 A'!AP$2086","v":0},{"$f":" 'DL - C4 A'!AQ$2086","v":0},{"$f":" 'DL - C4 A'!AR$2086","v":0},{"$f":" 'DL - C4 A'!AS$2086","v":0},{"$f":" 'DL - C4 A'!AT$2086","v":0},{"$f":" 'DL - C4 A'!AU$2086","v":0},{"$f":" 'DL - C4 A'!AV$2086","v":0},{"$f":" 'DL - C4 A'!AW$2086","v":0},{"$f":" 'DL - C4 A'!AX$2086","v":0},{"$f":" 'DL - C4 A'!AY$2086","v":0},{"$f":" 'DL - C4 A'!AZ$2086","v":0},{"$f":" 'DL - C4 A'!BA$2086","v":0},{"$f":" 'DL - C4 A'!BB$2086","v":0},{"$f":" 'DL - C4 A'!BC$2086","v":0},{"$f":" 'DL - C4 A'!BD$2086","v":0},{"$f":" 'DL - C4 A'!BE$2086","v":0},{"$f":" 'DL - C4 A'!BF$2086","v":0},{"$f":" 'DL - C4 A'!BG$2086","v":0},{"$f":" 'DL - C4 A'!BH$2086","v":0},{"$f":" 'DL - C4 A'!BI$2086","v":0},{"$f":" 'DL - C4 A'!BJ$2086","v":0},{"$f":" 'DL - C4 A'!BK$2086","v":0},{"$f":" 'DL - C4 A'!BL$2086","v":0},{"$f":" 'DL - C4 A'!BM$2086","v":0},{"$f":" 'DL - C4 A'!BN$2086","v":0},{"$f":" 'DL - C4 A'!BO$2086","v":0},{"$f":" 'DL - C4 A'!BP$2086","v":0},{"$f":" 'DL - C4 A'!BQ$2086","v":0},{"$f":" 'DL - C4 A'!BR$2086","v":0},{"$f":" 'DL - C4 A'!BS$2086","v":0},{"$f":" 'DL - C4 A'!BT$2086","v":0},{"$f":" 'DL - C4 A'!BU$2086","v":0},{"$f":" 'DL - C4 A'!BV$2086","v":0},{"$f":" 'DL - C4 A'!BW$2086","v":0},{"$f":" 'DL - C4 A'!BX$2086","v":0},{"$f":" 'DL - C4 A'!BY$2086","v":0},{"$f":" 'DL - C4 A'!BZ$2086","v":0},{"$f":" 'DL - C4 A'!CA$2086","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$2087","v":"Depreciation - capex addition - 01 Apr 99 - real - FE"},{"$f":" 'DL - C4 A'!F$2087","v":0},{"$f":" 'DL - C4 A'!G$2087","v":0},{"$f":" 'DL - C4 A'!H$2087","v":0},{"$f":" 'DL - C4 A'!I$2087","v":"GBP m"},{"$f":" 'DL - C4 A'!J$2087","v":0},{"$f":" 'DL - C4 A'!K$2087","v":0},{"$f":" 'DL - C4 A'!L$2087","v":0},{"$f":" 'DL - C4 A'!M$2087","v":0},{"$f":" 'DL - C4 A'!N$2087","v":0},{"$f":" 'DL - C4 A'!O$2087","v":0},{"$f":" 'DL - C4 A'!P$2087","v":0},{"$f":" 'DL - C4 A'!Q$2087","v":0},{"$f":" 'DL - C4 A'!R$2087","v":0},{"$f":" 'DL - C4 A'!S$2087","v":0},{"$f":" 'DL - C4 A'!T$2087","v":0},{"$f":" 'DL - C4 A'!U$2087","v":0},{"$f":" 'DL - C4 A'!V$2087","v":0},{"$f":" 'DL - C4 A'!W$2087","v":0},{"$f":" 'DL - C4 A'!X$2087","v":0},{"$f":" 'DL - C4 A'!Y$2087","v":0},{"$f":" 'DL - C4 A'!Z$2087","v":0},{"$f":" 'DL - C4 A'!AA$2087","v":0},{"$f":" 'DL - C4 A'!AB$2087","v":0},{"$f":" 'DL - C4 A'!AC$2087","v":0},{"$f":" 'DL - C4 A'!AD$2087","v":0},{"$f":" 'DL - C4 A'!AE$2087","v":0},{"$f":" 'DL - C4 A'!AF$2087","v":0},{"$f":" 'DL - C4 A'!AG$2087","v":0},{"$f":" 'DL - C4 A'!AH$2087","v":0},{"$f":" 'DL - C4 A'!AI$2087","v":0},{"$f":" 'DL - C4 A'!AJ$2087","v":0},{"$f":" 'DL - C4 A'!AK$2087","v":0},{"$f":" 'DL - C4 A'!AL$2087","v":0},{"$f":" 'DL - C4 A'!AM$2087","v":0},{"$f":" 'DL - C4 A'!AN$2087","v":0},{"$f":" 'DL - C4 A'!AO$2087","v":0},{"$f":" 'DL - C4 A'!AP$2087","v":0},{"$f":" 'DL - C4 A'!AQ$2087","v":0},{"$f":" 'DL - C4 A'!AR$2087","v":0},{"$f":" 'DL - C4 A'!AS$2087","v":0},{"$f":" 'DL - C4 A'!AT$2087","v":0},{"$f":" 'DL - C4 A'!AU$2087","v":0},{"$f":" 'DL - C4 A'!AV$2087","v":0},{"$f":" 'DL - C4 A'!AW$2087","v":0},{"$f":" 'DL - C4 A'!AX$2087","v":0},{"$f":" 'DL - C4 A'!AY$2087","v":0},{"$f":" 'DL - C4 A'!AZ$2087","v":0},{"$f":" 'DL - C4 A'!BA$2087","v":0},{"$f":" 'DL - C4 A'!BB$2087","v":0},{"$f":" 'DL - C4 A'!BC$2087","v":0},{"$f":" 'DL - C4 A'!BD$2087","v":0},{"$f":" 'DL - C4 A'!BE$2087","v":0},{"$f":" 'DL - C4 A'!BF$2087","v":0},{"$f":" 'DL - C4 A'!BG$2087","v":0},{"$f":" 'DL - C4 A'!BH$2087","v":0},{"$f":" 'DL - C4 A'!BI$2087","v":0},{"$f":" 'DL - C4 A'!BJ$2087","v":0},{"$f":" 'DL - C4 A'!BK$2087","v":0},{"$f":" 'DL - C4 A'!BL$2087","v":0},{"$f":" 'DL - C4 A'!BM$2087","v":0},{"$f":" 'DL - C4 A'!BN$2087","v":0},{"$f":" 'DL - C4 A'!BO$2087","v":0},{"$f":" 'DL - C4 A'!BP$2087","v":0},{"$f":" 'DL - C4 A'!BQ$2087","v":0},{"$f":" 'DL - C4 A'!BR$2087","v":0},{"$f":" 'DL - C4 A'!BS$2087","v":0},{"$f":" 'DL - C4 A'!BT$2087","v":0},{"$f":" 'DL - C4 A'!BU$2087","v":0},{"$f":" 'DL - C4 A'!BV$2087","v":0},{"$f":" 'DL - C4 A'!BW$2087","v":0},{"$f":" 'DL - C4 A'!BX$2087","v":0},{"$f":" 'DL - C4 A'!BY$2087","v":0},{"$f":" 'DL - C4 A'!BZ$2087","v":0},{"$f":" 'DL - C4 A'!CA$2087","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$2088","v":"Depreciation - capex addition - 01 Apr 00 - real - FE"},{"$f":" 'DL - C4 A'!F$2088","v":0},{"$f":" 'DL - C4 A'!G$2088","v":0},{"$f":" 'DL - C4 A'!H$2088","v":0},{"$f":" 'DL - C4 A'!I$2088","v":"GBP m"},{"$f":" 'DL - C4 A'!J$2088","v":0},{"$f":" 'DL - C4 A'!K$2088","v":0},{"$f":" 'DL - C4 A'!L$2088","v":0},{"$f":" 'DL - C4 A'!M$2088","v":0},{"$f":" 'DL - C4 A'!N$2088","v":0},{"$f":" 'DL - C4 A'!O$2088","v":0},{"$f":" 'DL - C4 A'!P$2088","v":0},{"$f":" 'DL - C4 A'!Q$2088","v":0},{"$f":" 'DL - C4 A'!R$2088","v":0},{"$f":" 'DL - C4 A'!S$2088","v":0},{"$f":" 'DL - C4 A'!T$2088","v":0},{"$f":" 'DL - C4 A'!U$2088","v":0},{"$f":" 'DL - C4 A'!V$2088","v":0},{"$f":" 'DL - C4 A'!W$2088","v":0},{"$f":" 'DL - C4 A'!X$2088","v":0},{"$f":" 'DL - C4 A'!Y$2088","v":0},{"$f":" 'DL - C4 A'!Z$2088","v":0},{"$f":" 'DL - C4 A'!AA$2088","v":0},{"$f":" 'DL - C4 A'!AB$2088","v":0},{"$f":" 'DL - C4 A'!AC$2088","v":0},{"$f":" 'DL - C4 A'!AD$2088","v":0},{"$f":" 'DL - C4 A'!AE$2088","v":0},{"$f":" 'DL - C4 A'!AF$2088","v":0},{"$f":" 'DL - C4 A'!AG$2088","v":0},{"$f":" 'DL - C4 A'!AH$2088","v":0},{"$f":" 'DL - C4 A'!AI$2088","v":0},{"$f":" 'DL - C4 A'!AJ$2088","v":0},{"$f":" 'DL - C4 A'!AK$2088","v":0},{"$f":" 'DL - C4 A'!AL$2088","v":0},{"$f":" 'DL - C4 A'!AM$2088","v":0},{"$f":" 'DL - C4 A'!AN$2088","v":0},{"$f":" 'DL - C4 A'!AO$2088","v":0},{"$f":" 'DL - C4 A'!AP$2088","v":0},{"$f":" 'DL - C4 A'!AQ$2088","v":0},{"$f":" 'DL - C4 A'!AR$2088","v":0},{"$f":" 'DL - C4 A'!AS$2088","v":0},{"$f":" 'DL - C4 A'!AT$2088","v":0},{"$f":" 'DL - C4 A'!AU$2088","v":0},{"$f":" 'DL - C4 A'!AV$2088","v":0},{"$f":" 'DL - C4 A'!AW$2088","v":0},{"$f":" 'DL - C4 A'!AX$2088","v":0},{"$f":" 'DL - C4 A'!AY$2088","v":0},{"$f":" 'DL - C4 A'!AZ$2088","v":0},{"$f":" 'DL - C4 A'!BA$2088","v":0},{"$f":" 'DL - C4 A'!BB$2088","v":0},{"$f":" 'DL - C4 A'!BC$2088","v":0},{"$f":" 'DL - C4 A'!BD$2088","v":0},{"$f":" 'DL - C4 A'!BE$2088","v":0},{"$f":" 'DL - C4 A'!BF$2088","v":0},{"$f":" 'DL - C4 A'!BG$2088","v":0},{"$f":" 'DL - C4 A'!BH$2088","v":0},{"$f":" 'DL - C4 A'!BI$2088","v":0},{"$f":" 'DL - C4 A'!BJ$2088","v":0},{"$f":" 'DL - C4 A'!BK$2088","v":0},{"$f":" 'DL - C4 A'!BL$2088","v":0},{"$f":" 'DL - C4 A'!BM$2088","v":0},{"$f":" 'DL - C4 A'!BN$2088","v":0},{"$f":" 'DL - C4 A'!BO$2088","v":0},{"$f":" 'DL - C4 A'!BP$2088","v":0},{"$f":" 'DL - C4 A'!BQ$2088","v":0},{"$f":" 'DL - C4 A'!BR$2088","v":0},{"$f":" 'DL - C4 A'!BS$2088","v":0},{"$f":" 'DL - C4 A'!BT$2088","v":0},{"$f":" 'DL - C4 A'!BU$2088","v":0},{"$f":" 'DL - C4 A'!BV$2088","v":0},{"$f":" 'DL - C4 A'!BW$2088","v":0},{"$f":" 'DL - C4 A'!BX$2088","v":0},{"$f":" 'DL - C4 A'!BY$2088","v":0},{"$f":" 'DL - C4 A'!BZ$2088","v":0},{"$f":" 'DL - C4 A'!CA$2088","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$2089","v":"Depreciation - capex addition - 01 Apr 01 - real - FE"},{"$f":" 'DL - C4 A'!F$2089","v":0},{"$f":" 'DL - C4 A'!G$2089","v":0},{"$f":" 'DL - C4 A'!H$2089","v":0},{"$f":" 'DL - C4 A'!I$2089","v":"GBP m"},{"$f":" 'DL - C4 A'!J$2089","v":0},{"$f":" 'DL - C4 A'!K$2089","v":0},{"$f":" 'DL - C4 A'!L$2089","v":0},{"$f":" 'DL - C4 A'!M$2089","v":0},{"$f":" 'DL - C4 A'!N$2089","v":0},{"$f":" 'DL - C4 A'!O$2089","v":0},{"$f":" 'DL - C4 A'!P$2089","v":0},{"$f":" 'DL - C4 A'!Q$2089","v":0},{"$f":" 'DL - C4 A'!R$2089","v":0},{"$f":" 'DL - C4 A'!S$2089","v":0},{"$f":" 'DL - C4 A'!T$2089","v":0},{"$f":" 'DL - C4 A'!U$2089","v":0},{"$f":" 'DL - C4 A'!V$2089","v":0},{"$f":" 'DL - C4 A'!W$2089","v":0},{"$f":" 'DL - C4 A'!X$2089","v":0},{"$f":" 'DL - C4 A'!Y$2089","v":0},{"$f":" 'DL - C4 A'!Z$2089","v":0},{"$f":" 'DL - C4 A'!AA$2089","v":0},{"$f":" 'DL - C4 A'!AB$2089","v":0},{"$f":" 'DL - C4 A'!AC$2089","v":0},{"$f":" 'DL - C4 A'!AD$2089","v":0},{"$f":" 'DL - C4 A'!AE$2089","v":0},{"$f":" 'DL - C4 A'!AF$2089","v":0},{"$f":" 'DL - C4 A'!AG$2089","v":0},{"$f":" 'DL - C4 A'!AH$2089","v":0},{"$f":" 'DL - C4 A'!AI$2089","v":0},{"$f":" 'DL - C4 A'!AJ$2089","v":0},{"$f":" 'DL - C4 A'!AK$2089","v":0},{"$f":" 'DL - C4 A'!AL$2089","v":0},{"$f":" 'DL - C4 A'!AM$2089","v":0},{"$f":" 'DL - C4 A'!AN$2089","v":0},{"$f":" 'DL - C4 A'!AO$2089","v":0},{"$f":" 'DL - C4 A'!AP$2089","v":0},{"$f":" 'DL - C4 A'!AQ$2089","v":0},{"$f":" 'DL - C4 A'!AR$2089","v":0},{"$f":" 'DL - C4 A'!AS$2089","v":0},{"$f":" 'DL - C4 A'!AT$2089","v":0},{"$f":" 'DL - C4 A'!AU$2089","v":0},{"$f":" 'DL - C4 A'!AV$2089","v":0},{"$f":" 'DL - C4 A'!AW$2089","v":0},{"$f":" 'DL - C4 A'!AX$2089","v":0},{"$f":" 'DL - C4 A'!AY$2089","v":0},{"$f":" 'DL - C4 A'!AZ$2089","v":0},{"$f":" 'DL - C4 A'!BA$2089","v":0},{"$f":" 'DL - C4 A'!BB$2089","v":0},{"$f":" 'DL - C4 A'!BC$2089","v":0},{"$f":" 'DL - C4 A'!BD$2089","v":0},{"$f":" 'DL - C4 A'!BE$2089","v":0},{"$f":" 'DL - C4 A'!BF$2089","v":0},{"$f":" 'DL - C4 A'!BG$2089","v":0},{"$f":" 'DL - C4 A'!BH$2089","v":0},{"$f":" 'DL - C4 A'!BI$2089","v":0},{"$f":" 'DL - C4 A'!BJ$2089","v":0},{"$f":" 'DL - C4 A'!BK$2089","v":0},{"$f":" 'DL - C4 A'!BL$2089","v":0},{"$f":" 'DL - C4 A'!BM$2089","v":0},{"$f":" 'DL - C4 A'!BN$2089","v":0},{"$f":" 'DL - C4 A'!BO$2089","v":0},{"$f":" 'DL - C4 A'!BP$2089","v":0},{"$f":" 'DL - C4 A'!BQ$2089","v":0},{"$f":" 'DL - C4 A'!BR$2089","v":0},{"$f":" 'DL - C4 A'!BS$2089","v":0},{"$f":" 'DL - C4 A'!BT$2089","v":0},{"$f":" 'DL - C4 A'!BU$2089","v":0},{"$f":" 'DL - C4 A'!BV$2089","v":0},{"$f":" 'DL - C4 A'!BW$2089","v":0},{"$f":" 'DL - C4 A'!BX$2089","v":0},{"$f":" 'DL - C4 A'!BY$2089","v":0},{"$f":" 'DL - C4 A'!BZ$2089","v":0},{"$f":" 'DL - C4 A'!CA$2089","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$2090","v":"Depreciation - capex addition - 01 Apr 02 - real - FE"},{"$f":" 'DL - C4 A'!F$2090","v":0},{"$f":" 'DL - C4 A'!G$2090","v":0},{"$f":" 'DL - C4 A'!H$2090","v":0},{"$f":" 'DL - C4 A'!I$2090","v":"GBP m"},{"$f":" 'DL - C4 A'!J$2090","v":0},{"$f":" 'DL - C4 A'!K$2090","v":0},{"$f":" 'DL - C4 A'!L$2090","v":0},{"$f":" 'DL - C4 A'!M$2090","v":0},{"$f":" 'DL - C4 A'!N$2090","v":0},{"$f":" 'DL - C4 A'!O$2090","v":0},{"$f":" 'DL - C4 A'!P$2090","v":0},{"$f":" 'DL - C4 A'!Q$2090","v":0},{"$f":" 'DL - C4 A'!R$2090","v":0},{"$f":" 'DL - C4 A'!S$2090","v":0},{"$f":" 'DL - C4 A'!T$2090","v":0},{"$f":" 'DL - C4 A'!U$2090","v":0},{"$f":" 'DL - C4 A'!V$2090","v":0},{"$f":" 'DL - C4 A'!W$2090","v":0},{"$f":" 'DL - C4 A'!X$2090","v":0},{"$f":" 'DL - C4 A'!Y$2090","v":0},{"$f":" 'DL - C4 A'!Z$2090","v":0},{"$f":" 'DL - C4 A'!AA$2090","v":0},{"$f":" 'DL - C4 A'!AB$2090","v":0},{"$f":" 'DL - C4 A'!AC$2090","v":0},{"$f":" 'DL - C4 A'!AD$2090","v":0},{"$f":" 'DL - C4 A'!AE$2090","v":0},{"$f":" 'DL - C4 A'!AF$2090","v":0},{"$f":" 'DL - C4 A'!AG$2090","v":0},{"$f":" 'DL - C4 A'!AH$2090","v":0},{"$f":" 'DL - C4 A'!AI$2090","v":0},{"$f":" 'DL - C4 A'!AJ$2090","v":0},{"$f":" 'DL - C4 A'!AK$2090","v":0},{"$f":" 'DL - C4 A'!AL$2090","v":0},{"$f":" 'DL - C4 A'!AM$2090","v":0},{"$f":" 'DL - C4 A'!AN$2090","v":0},{"$f":" 'DL - C4 A'!AO$2090","v":0},{"$f":" 'DL - C4 A'!AP$2090","v":0},{"$f":" 'DL - C4 A'!AQ$2090","v":0},{"$f":" 'DL - C4 A'!AR$2090","v":0},{"$f":" 'DL - C4 A'!AS$2090","v":0},{"$f":" 'DL - C4 A'!AT$2090","v":0},{"$f":" 'DL - C4 A'!AU$2090","v":0},{"$f":" 'DL - C4 A'!AV$2090","v":0},{"$f":" 'DL - C4 A'!AW$2090","v":0},{"$f":" 'DL - C4 A'!AX$2090","v":0},{"$f":" 'DL - C4 A'!AY$2090","v":0},{"$f":" 'DL - C4 A'!AZ$2090","v":0},{"$f":" 'DL - C4 A'!BA$2090","v":0},{"$f":" 'DL - C4 A'!BB$2090","v":0},{"$f":" 'DL - C4 A'!BC$2090","v":0},{"$f":" 'DL - C4 A'!BD$2090","v":0},{"$f":" 'DL - C4 A'!BE$2090","v":0},{"$f":" 'DL - C4 A'!BF$2090","v":0},{"$f":" 'DL - C4 A'!BG$2090","v":0},{"$f":" 'DL - C4 A'!BH$2090","v":0},{"$f":" 'DL - C4 A'!BI$2090","v":0},{"$f":" 'DL - C4 A'!BJ$2090","v":0},{"$f":" 'DL - C4 A'!BK$2090","v":0},{"$f":" 'DL - C4 A'!BL$2090","v":0},{"$f":" 'DL - C4 A'!BM$2090","v":0},{"$f":" 'DL - C4 A'!BN$2090","v":0},{"$f":" 'DL - C4 A'!BO$2090","v":0},{"$f":" 'DL - C4 A'!BP$2090","v":0},{"$f":" 'DL - C4 A'!BQ$2090","v":0},{"$f":" 'DL - C4 A'!BR$2090","v":0},{"$f":" 'DL - C4 A'!BS$2090","v":0},{"$f":" 'DL - C4 A'!BT$2090","v":0},{"$f":" 'DL - C4 A'!BU$2090","v":0},{"$f":" 'DL - C4 A'!BV$2090","v":0},{"$f":" 'DL - C4 A'!BW$2090","v":0},{"$f":" 'DL - C4 A'!BX$2090","v":0},{"$f":" 'DL - C4 A'!BY$2090","v":0},{"$f":" 'DL - C4 A'!BZ$2090","v":0},{"$f":" 'DL - C4 A'!CA$2090","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$2091","v":"Depreciation - capex addition - 01 Apr 03 - real - FE"},{"$f":" 'DL - C4 A'!F$2091","v":0},{"$f":" 'DL - C4 A'!G$2091","v":0},{"$f":" 'DL - C4 A'!H$2091","v":0},{"$f":" 'DL - C4 A'!I$2091","v":"GBP m"},{"$f":" 'DL - C4 A'!J$2091","v":0},{"$f":" 'DL - C4 A'!K$2091","v":0},{"$f":" 'DL - C4 A'!L$2091","v":0},{"$f":" 'DL - C4 A'!M$2091","v":0},{"$f":" 'DL - C4 A'!N$2091","v":0},{"$f":" 'DL - C4 A'!O$2091","v":0},{"$f":" 'DL - C4 A'!P$2091","v":0},{"$f":" 'DL - C4 A'!Q$2091","v":0},{"$f":" 'DL - C4 A'!R$2091","v":0},{"$f":" 'DL - C4 A'!S$2091","v":0},{"$f":" 'DL - C4 A'!T$2091","v":0},{"$f":" 'DL - C4 A'!U$2091","v":0},{"$f":" 'DL - C4 A'!V$2091","v":0},{"$f":" 'DL - C4 A'!W$2091","v":0},{"$f":" 'DL - C4 A'!X$2091","v":0},{"$f":" 'DL - C4 A'!Y$2091","v":0},{"$f":" 'DL - C4 A'!Z$2091","v":0},{"$f":" 'DL - C4 A'!AA$2091","v":0},{"$f":" 'DL - C4 A'!AB$2091","v":0},{"$f":" 'DL - C4 A'!AC$2091","v":0},{"$f":" 'DL - C4 A'!AD$2091","v":0},{"$f":" 'DL - C4 A'!AE$2091","v":0},{"$f":" 'DL - C4 A'!AF$2091","v":0},{"$f":" 'DL - C4 A'!AG$2091","v":0},{"$f":" 'DL - C4 A'!AH$2091","v":0},{"$f":" 'DL - C4 A'!AI$2091","v":0},{"$f":" 'DL - C4 A'!AJ$2091","v":0},{"$f":" 'DL - C4 A'!AK$2091","v":0},{"$f":" 'DL - C4 A'!AL$2091","v":0},{"$f":" 'DL - C4 A'!AM$2091","v":0},{"$f":" 'DL - C4 A'!AN$2091","v":0},{"$f":" 'DL - C4 A'!AO$2091","v":0},{"$f":" 'DL - C4 A'!AP$2091","v":0},{"$f":" 'DL - C4 A'!AQ$2091","v":0},{"$f":" 'DL - C4 A'!AR$2091","v":0},{"$f":" 'DL - C4 A'!AS$2091","v":0},{"$f":" 'DL - C4 A'!AT$2091","v":0},{"$f":" 'DL - C4 A'!AU$2091","v":0},{"$f":" 'DL - C4 A'!AV$2091","v":0},{"$f":" 'DL - C4 A'!AW$2091","v":0},{"$f":" 'DL - C4 A'!AX$2091","v":0},{"$f":" 'DL - C4 A'!AY$2091","v":0},{"$f":" 'DL - C4 A'!AZ$2091","v":0},{"$f":" 'DL - C4 A'!BA$2091","v":0},{"$f":" 'DL - C4 A'!BB$2091","v":0},{"$f":" 'DL - C4 A'!BC$2091","v":0},{"$f":" 'DL - C4 A'!BD$2091","v":0},{"$f":" 'DL - C4 A'!BE$2091","v":0},{"$f":" 'DL - C4 A'!BF$2091","v":0},{"$f":" 'DL - C4 A'!BG$2091","v":0},{"$f":" 'DL - C4 A'!BH$2091","v":0},{"$f":" 'DL - C4 A'!BI$2091","v":0},{"$f":" 'DL - C4 A'!BJ$2091","v":0},{"$f":" 'DL - C4 A'!BK$2091","v":0},{"$f":" 'DL - C4 A'!BL$2091","v":0},{"$f":" 'DL - C4 A'!BM$2091","v":0},{"$f":" 'DL - C4 A'!BN$2091","v":0},{"$f":" 'DL - C4 A'!BO$2091","v":0},{"$f":" 'DL - C4 A'!BP$2091","v":0},{"$f":" 'DL - C4 A'!BQ$2091","v":0},{"$f":" 'DL - C4 A'!BR$2091","v":0},{"$f":" 'DL - C4 A'!BS$2091","v":0},{"$f":" 'DL - C4 A'!BT$2091","v":0},{"$f":" 'DL - C4 A'!BU$2091","v":0},{"$f":" 'DL - C4 A'!BV$2091","v":0},{"$f":" 'DL - C4 A'!BW$2091","v":0},{"$f":" 'DL - C4 A'!BX$2091","v":0},{"$f":" 'DL - C4 A'!BY$2091","v":0},{"$f":" 'DL - C4 A'!BZ$2091","v":0},{"$f":" 'DL - C4 A'!CA$2091","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$2092","v":"Depreciation - capex addition - 01 Apr 04 - real - FE"},{"$f":" 'DL - C4 A'!F$2092","v":0},{"$f":" 'DL - C4 A'!G$2092","v":0},{"$f":" 'DL - C4 A'!H$2092","v":0},{"$f":" 'DL - C4 A'!I$2092","v":"GBP m"},{"$f":" 'DL - C4 A'!J$2092","v":0},{"$f":" 'DL - C4 A'!K$2092","v":8.2539020033375277},{"$f":" 'DL - C4 A'!L$2092","v":0},{"$f":" 'DL - C4 A'!M$2092","v":0},{"$f":" 'DL - C4 A'!N$2092","v":0},{"$f":" 'DL - C4 A'!O$2092","v":0},{"$f":" 'DL - C4 A'!P$2092","v":0},{"$f":" 'DL - C4 A'!Q$2092","v":0},{"$f":" 'DL - C4 A'!R$2092","v":0},{"$f":" 'DL - C4 A'!S$2092","v":0},{"$f":" 'DL - C4 A'!T$2092","v":0},{"$f":" 'DL - C4 A'!U$2092","v":0},{"$f":" 'DL - C4 A'!V$2092","v":0},{"$f":" 'DL - C4 A'!W$2092","v":0},{"$f":" 'DL - C4 A'!X$2092","v":0},{"$f":" 'DL - C4 A'!Y$2092","v":0},{"$f":" 'DL - C4 A'!Z$2092","v":0.41269510016687666},{"$f":" 'DL - C4 A'!AA$2092","v":0.8253902003337521},{"$f":" 'DL - C4 A'!AB$2092","v":0.8253902003337521},{"$f":" 'DL - C4 A'!AC$2092","v":0.8253902003337521},{"$f":" 'DL - C4 A'!AD$2092","v":0.8253902003337521},{"$f":" 'DL - C4 A'!AE$2092","v":0.8253902003337521},{"$f":" 'DL - C4 A'!AF$2092","v":1.6507804006675066},{"$f":" 'DL - C4 A'!AG$2092","v":1.6507804006675066},{"$f":" 'DL - C4 A'!AH$2092","v":0.41269510016687783},{"$f":" 'DL - C4 A'!AI$2092","v":0},{"$f":" 'DL - C4 A'!AJ$2092","v":0},{"$f":" 'DL - C4 A'!AK$2092","v":0},{"$f":" 'DL - C4 A'!AL$2092","v":0},{"$f":" 'DL - C4 A'!AM$2092","v":0},{"$f":" 'DL - C4 A'!AN$2092","v":0},{"$f":" 'DL - C4 A'!AO$2092","v":0},{"$f":" 'DL - C4 A'!AP$2092","v":0},{"$f":" 'DL - C4 A'!AQ$2092","v":0},{"$f":" 'DL - C4 A'!AR$2092","v":0},{"$f":" 'DL - C4 A'!AS$2092","v":0},{"$f":" 'DL - C4 A'!AT$2092","v":0},{"$f":" 'DL - C4 A'!AU$2092","v":0},{"$f":" 'DL - C4 A'!AV$2092","v":0},{"$f":" 'DL - C4 A'!AW$2092","v":0},{"$f":" 'DL - C4 A'!AX$2092","v":0},{"$f":" 'DL - C4 A'!AY$2092","v":0},{"$f":" 'DL - C4 A'!AZ$2092","v":0},{"$f":" 'DL - C4 A'!BA$2092","v":0},{"$f":" 'DL - C4 A'!BB$2092","v":0},{"$f":" 'DL - C4 A'!BC$2092","v":0},{"$f":" 'DL - C4 A'!BD$2092","v":0},{"$f":" 'DL - C4 A'!BE$2092","v":0},{"$f":" 'DL - C4 A'!BF$2092","v":0},{"$f":" 'DL - C4 A'!BG$2092","v":0},{"$f":" 'DL - C4 A'!BH$2092","v":0},{"$f":" 'DL - C4 A'!BI$2092","v":0},{"$f":" 'DL - C4 A'!BJ$2092","v":0},{"$f":" 'DL - C4 A'!BK$2092","v":0},{"$f":" 'DL - C4 A'!BL$2092","v":0},{"$f":" 'DL - C4 A'!BM$2092","v":0},{"$f":" 'DL - C4 A'!BN$2092","v":0},{"$f":" 'DL - C4 A'!BO$2092","v":0},{"$f":" 'DL - C4 A'!BP$2092","v":0},{"$f":" 'DL - C4 A'!BQ$2092","v":0},{"$f":" 'DL - C4 A'!BR$2092","v":0},{"$f":" 'DL - C4 A'!BS$2092","v":0},{"$f":" 'DL - C4 A'!BT$2092","v":0},{"$f":" 'DL - C4 A'!BU$2092","v":0},{"$f":" 'DL - C4 A'!BV$2092","v":0},{"$f":" 'DL - C4 A'!BW$2092","v":0},{"$f":" 'DL - C4 A'!BX$2092","v":0},{"$f":" 'DL - C4 A'!BY$2092","v":0},{"$f":" 'DL - C4 A'!BZ$2092","v":0},{"$f":" 'DL - C4 A'!CA$2092","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$2093","v":"Depreciation - capex addition - 01 Apr 05 - real - FE"},{"$f":" 'DL - C4 A'!F$2093","v":0},{"$f":" 'DL - C4 A'!G$2093","v":0},{"$f":" 'DL - C4 A'!H$2093","v":0},{"$f":" 'DL - C4 A'!I$2093","v":"GBP m"},{"$f":" 'DL - C4 A'!J$2093","v":0},{"$f":" 'DL - C4 A'!K$2093","v":5.2320202318813838},{"$f":" 'DL - C4 A'!L$2093","v":0},{"$f":" 'DL - C4 A'!M$2093","v":0},{"$f":" 'DL - C4 A'!N$2093","v":0},{"$f":" 'DL - C4 A'!O$2093","v":0},{"$f":" 'DL - C4 A'!P$2093","v":0},{"$f":" 'DL - C4 A'!Q$2093","v":0},{"$f":" 'DL - C4 A'!R$2093","v":0},{"$f":" 'DL - C4 A'!S$2093","v":0},{"$f":" 'DL - C4 A'!T$2093","v":0},{"$f":" 'DL - C4 A'!U$2093","v":0},{"$f":" 'DL - C4 A'!V$2093","v":0},{"$f":" 'DL - C4 A'!W$2093","v":0},{"$f":" 'DL - C4 A'!X$2093","v":0},{"$f":" 'DL - C4 A'!Y$2093","v":0},{"$f":" 'DL - C4 A'!Z$2093","v":0.26160101159406962},{"$f":" 'DL - C4 A'!AA$2093","v":0.52320202318813802},{"$f":" 'DL - C4 A'!AB$2093","v":0.52320202318813802},{"$f":" 'DL - C4 A'!AC$2093","v":0.52320202318813802},{"$f":" 'DL - C4 A'!AD$2093","v":0.52320202318813802},{"$f":" 'DL - C4 A'!AE$2093","v":0.52320202318813802},{"$f":" 'DL - C4 A'!AF$2093","v":1.0464040463762774},{"$f":" 'DL - C4 A'!AG$2093","v":1.0464040463762774},{"$f":" 'DL - C4 A'!AH$2093","v":0.26160101159406962},{"$f":" 'DL - C4 A'!AI$2093","v":0},{"$f":" 'DL - C4 A'!AJ$2093","v":0},{"$f":" 'DL - C4 A'!AK$2093","v":0},{"$f":" 'DL - C4 A'!AL$2093","v":0},{"$f":" 'DL - C4 A'!AM$2093","v":0},{"$f":" 'DL - C4 A'!AN$2093","v":0},{"$f":" 'DL - C4 A'!AO$2093","v":0},{"$f":" 'DL - C4 A'!AP$2093","v":0},{"$f":" 'DL - C4 A'!AQ$2093","v":0},{"$f":" 'DL - C4 A'!AR$2093","v":0},{"$f":" 'DL - C4 A'!AS$2093","v":0},{"$f":" 'DL - C4 A'!AT$2093","v":0},{"$f":" 'DL - C4 A'!AU$2093","v":0},{"$f":" 'DL - C4 A'!AV$2093","v":0},{"$f":" 'DL - C4 A'!AW$2093","v":0},{"$f":" 'DL - C4 A'!AX$2093","v":0},{"$f":" 'DL - C4 A'!AY$2093","v":0},{"$f":" 'DL - C4 A'!AZ$2093","v":0},{"$f":" 'DL - C4 A'!BA$2093","v":0},{"$f":" 'DL - C4 A'!BB$2093","v":0},{"$f":" 'DL - C4 A'!BC$2093","v":0},{"$f":" 'DL - C4 A'!BD$2093","v":0},{"$f":" 'DL - C4 A'!BE$2093","v":0},{"$f":" 'DL - C4 A'!BF$2093","v":0},{"$f":" 'DL - C4 A'!BG$2093","v":0},{"$f":" 'DL - C4 A'!BH$2093","v":0},{"$f":" 'DL - C4 A'!BI$2093","v":0},{"$f":" 'DL - C4 A'!BJ$2093","v":0},{"$f":" 'DL - C4 A'!BK$2093","v":0},{"$f":" 'DL - C4 A'!BL$2093","v":0},{"$f":" 'DL - C4 A'!BM$2093","v":0},{"$f":" 'DL - C4 A'!BN$2093","v":0},{"$f":" 'DL - C4 A'!BO$2093","v":0},{"$f":" 'DL - C4 A'!BP$2093","v":0},{"$f":" 'DL - C4 A'!BQ$2093","v":0},{"$f":" 'DL - C4 A'!BR$2093","v":0},{"$f":" 'DL - C4 A'!BS$2093","v":0},{"$f":" 'DL - C4 A'!BT$2093","v":0},{"$f":" 'DL - C4 A'!BU$2093","v":0},{"$f":" 'DL - C4 A'!BV$2093","v":0},{"$f":" 'DL - C4 A'!BW$2093","v":0},{"$f":" 'DL - C4 A'!BX$2093","v":0},{"$f":" 'DL - C4 A'!BY$2093","v":0},{"$f":" 'DL - C4 A'!BZ$2093","v":0},{"$f":" 'DL - C4 A'!CA$2093","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$2094","v":"Depreciation - capex addition - 01 Apr 06 - real - FE"},{"$f":" 'DL - C4 A'!F$2094","v":0},{"$f":" 'DL - C4 A'!G$2094","v":0},{"$f":" 'DL - C4 A'!H$2094","v":0},{"$f":" 'DL - C4 A'!I$2094","v":"GBP m"},{"$f":" 'DL - C4 A'!J$2094","v":0},{"$f":" 'DL - C4 A'!K$2094","v":2.8543614753617654},{"$f":" 'DL - C4 A'!L$2094","v":0},{"$f":" 'DL - C4 A'!M$2094","v":0},{"$f":" 'DL - C4 A'!N$2094","v":0},{"$f":" 'DL - C4 A'!O$2094","v":0},{"$f":" 'DL - C4 A'!P$2094","v":0},{"$f":" 'DL - C4 A'!Q$2094","v":0},{"$f":" 'DL - C4 A'!R$2094","v":0},{"$f":" 'DL - C4 A'!S$2094","v":0},{"$f":" 'DL - C4 A'!T$2094","v":0},{"$f":" 'DL - C4 A'!U$2094","v":0},{"$f":" 'DL - C4 A'!V$2094","v":0},{"$f":" 'DL - C4 A'!W$2094","v":0},{"$f":" 'DL - C4 A'!X$2094","v":0},{"$f":" 'DL - C4 A'!Y$2094","v":0},{"$f":" 'DL - C4 A'!Z$2094","v":0.14271807376808826},{"$f":" 'DL - C4 A'!AA$2094","v":0.28543614753617652},{"$f":" 'DL - C4 A'!AB$2094","v":0.28543614753617652},{"$f":" 'DL - C4 A'!AC$2094","v":0.28543614753617652},{"$f":" 'DL - C4 A'!AD$2094","v":0.28543614753617652},{"$f":" 'DL - C4 A'!AE$2094","v":0.28543614753617652},{"$f":" 'DL - C4 A'!AF$2094","v":0.57087229507235182},{"$f":" 'DL - C4 A'!AG$2094","v":0.57087229507235182},{"$f":" 'DL - C4 A'!AH$2094","v":0.14271807376808826},{"$f":" 'DL - C4 A'!AI$2094","v":0},{"$f":" 'DL - C4 A'!AJ$2094","v":0},{"$f":" 'DL - C4 A'!AK$2094","v":2.2204460492503131E-15},{"$f":" 'DL - C4 A'!AL$2094","v":0},{"$f":" 'DL - C4 A'!AM$2094","v":0},{"$f":" 'DL - C4 A'!AN$2094","v":0},{"$f":" 'DL - C4 A'!AO$2094","v":0},{"$f":" 'DL - C4 A'!AP$2094","v":0},{"$f":" 'DL - C4 A'!AQ$2094","v":0},{"$f":" 'DL - C4 A'!AR$2094","v":0},{"$f":" 'DL - C4 A'!AS$2094","v":0},{"$f":" 'DL - C4 A'!AT$2094","v":0},{"$f":" 'DL - C4 A'!AU$2094","v":0},{"$f":" 'DL - C4 A'!AV$2094","v":0},{"$f":" 'DL - C4 A'!AW$2094","v":0},{"$f":" 'DL - C4 A'!AX$2094","v":0},{"$f":" 'DL - C4 A'!AY$2094","v":0},{"$f":" 'DL - C4 A'!AZ$2094","v":0},{"$f":" 'DL - C4 A'!BA$2094","v":0},{"$f":" 'DL - C4 A'!BB$2094","v":0},{"$f":" 'DL - C4 A'!BC$2094","v":0},{"$f":" 'DL - C4 A'!BD$2094","v":0},{"$f":" 'DL - C4 A'!BE$2094","v":0},{"$f":" 'DL - C4 A'!BF$2094","v":0},{"$f":" 'DL - C4 A'!BG$2094","v":0},{"$f":" 'DL - C4 A'!BH$2094","v":0},{"$f":" 'DL - C4 A'!BI$2094","v":0},{"$f":" 'DL - C4 A'!BJ$2094","v":0},{"$f":" 'DL - C4 A'!BK$2094","v":0},{"$f":" 'DL - C4 A'!BL$2094","v":0},{"$f":" 'DL - C4 A'!BM$2094","v":0},{"$f":" 'DL - C4 A'!BN$2094","v":0},{"$f":" 'DL - C4 A'!BO$2094","v":0},{"$f":" 'DL - C4 A'!BP$2094","v":0},{"$f":" 'DL - C4 A'!BQ$2094","v":0},{"$f":" 'DL - C4 A'!BR$2094","v":0},{"$f":" 'DL - C4 A'!BS$2094","v":0},{"$f":" 'DL - C4 A'!BT$2094","v":0},{"$f":" 'DL - C4 A'!BU$2094","v":0},{"$f":" 'DL - C4 A'!BV$2094","v":0},{"$f":" 'DL - C4 A'!BW$2094","v":0},{"$f":" 'DL - C4 A'!BX$2094","v":0},{"$f":" 'DL - C4 A'!BY$2094","v":0},{"$f":" 'DL - C4 A'!BZ$2094","v":0},{"$f":" 'DL - C4 A'!CA$2094","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$2095","v":"Depreciation - capex addition - 01 Apr 07 - real - FE"},{"$f":" 'DL - C4 A'!F$2095","v":0},{"$f":" 'DL - C4 A'!G$2095","v":0},{"$f":" 'DL - C4 A'!H$2095","v":0},{"$f":" 'DL - C4 A'!I$2095","v":"GBP m"},{"$f":" 'DL - C4 A'!J$2095","v":0},{"$f":" 'DL - C4 A'!K$2095","v":0},{"$f":" 'DL - C4 A'!L$2095","v":0},{"$f":" 'DL - C4 A'!M$2095","v":0},{"$f":" 'DL - C4 A'!N$2095","v":0},{"$f":" 'DL - C4 A'!O$2095","v":0},{"$f":" 'DL - C4 A'!P$2095","v":0},{"$f":" 'DL - C4 A'!Q$2095","v":0},{"$f":" 'DL - C4 A'!R$2095","v":0},{"$f":" 'DL - C4 A'!S$2095","v":0},{"$f":" 'DL - C4 A'!T$2095","v":0},{"$f":" 'DL - C4 A'!U$2095","v":0},{"$f":" 'DL - C4 A'!V$2095","v":0},{"$f":" 'DL - C4 A'!W$2095","v":0},{"$f":" 'DL - C4 A'!X$2095","v":0},{"$f":" 'DL - C4 A'!Y$2095","v":0},{"$f":" 'DL - C4 A'!Z$2095","v":0},{"$f":" 'DL - C4 A'!AA$2095","v":0},{"$f":" 'DL - C4 A'!AB$2095","v":0},{"$f":" 'DL - C4 A'!AC$2095","v":0},{"$f":" 'DL - C4 A'!AD$2095","v":0},{"$f":" 'DL - C4 A'!AE$2095","v":0},{"$f":" 'DL - C4 A'!AF$2095","v":0},{"$f":" 'DL - C4 A'!AG$2095","v":0},{"$f":" 'DL - C4 A'!AH$2095","v":0},{"$f":" 'DL - C4 A'!AI$2095","v":0},{"$f":" 'DL - C4 A'!AJ$2095","v":0},{"$f":" 'DL - C4 A'!AK$2095","v":0},{"$f":" 'DL - C4 A'!AL$2095","v":0},{"$f":" 'DL - C4 A'!AM$2095","v":0},{"$f":" 'DL - C4 A'!AN$2095","v":0},{"$f":" 'DL - C4 A'!AO$2095","v":0},{"$f":" 'DL - C4 A'!AP$2095","v":0},{"$f":" 'DL - C4 A'!AQ$2095","v":0},{"$f":" 'DL - C4 A'!AR$2095","v":0},{"$f":" 'DL - C4 A'!AS$2095","v":0},{"$f":" 'DL - C4 A'!AT$2095","v":0},{"$f":" 'DL - C4 A'!AU$2095","v":0},{"$f":" 'DL - C4 A'!AV$2095","v":0},{"$f":" 'DL - C4 A'!AW$2095","v":0},{"$f":" 'DL - C4 A'!AX$2095","v":0},{"$f":" 'DL - C4 A'!AY$2095","v":0},{"$f":" 'DL - C4 A'!AZ$2095","v":0},{"$f":" 'DL - C4 A'!BA$2095","v":0},{"$f":" 'DL - C4 A'!BB$2095","v":0},{"$f":" 'DL - C4 A'!BC$2095","v":0},{"$f":" 'DL - C4 A'!BD$2095","v":0},{"$f":" 'DL - C4 A'!BE$2095","v":0},{"$f":" 'DL - C4 A'!BF$2095","v":0},{"$f":" 'DL - C4 A'!BG$2095","v":0},{"$f":" 'DL - C4 A'!BH$2095","v":0},{"$f":" 'DL - C4 A'!BI$2095","v":0},{"$f":" 'DL - C4 A'!BJ$2095","v":0},{"$f":" 'DL - C4 A'!BK$2095","v":0},{"$f":" 'DL - C4 A'!BL$2095","v":0},{"$f":" 'DL - C4 A'!BM$2095","v":0},{"$f":" 'DL - C4 A'!BN$2095","v":0},{"$f":" 'DL - C4 A'!BO$2095","v":0},{"$f":" 'DL - C4 A'!BP$2095","v":0},{"$f":" 'DL - C4 A'!BQ$2095","v":0},{"$f":" 'DL - C4 A'!BR$2095","v":0},{"$f":" 'DL - C4 A'!BS$2095","v":0},{"$f":" 'DL - C4 A'!BT$2095","v":0},{"$f":" 'DL - C4 A'!BU$2095","v":0},{"$f":" 'DL - C4 A'!BV$2095","v":0},{"$f":" 'DL - C4 A'!BW$2095","v":0},{"$f":" 'DL - C4 A'!BX$2095","v":0},{"$f":" 'DL - C4 A'!BY$2095","v":0},{"$f":" 'DL - C4 A'!BZ$2095","v":0},{"$f":" 'DL - C4 A'!CA$2095","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$2096","v":"Depreciation - capex addition - 01 Apr 08 - real - FE"},{"$f":" 'DL - C4 A'!F$2096","v":0},{"$f":" 'DL - C4 A'!G$2096","v":0},{"$f":" 'DL - C4 A'!H$2096","v":0},{"$f":" 'DL - C4 A'!I$2096","v":"GBP m"},{"$f":" 'DL - C4 A'!J$2096","v":0},{"$f":" 'DL - C4 A'!K$2096","v":0},{"$f":" 'DL - C4 A'!L$2096","v":0},{"$f":" 'DL - C4 A'!M$2096","v":0},{"$f":" 'DL - C4 A'!N$2096","v":0},{"$f":" 'DL - C4 A'!O$2096","v":0},{"$f":" 'DL - C4 A'!P$2096","v":0},{"$f":" 'DL - C4 A'!Q$2096","v":0},{"$f":" 'DL - C4 A'!R$2096","v":0},{"$f":" 'DL - C4 A'!S$2096","v":0},{"$f":" 'DL - C4 A'!T$2096","v":0},{"$f":" 'DL - C4 A'!U$2096","v":0},{"$f":" 'DL - C4 A'!V$2096","v":0},{"$f":" 'DL - C4 A'!W$2096","v":0},{"$f":" 'DL - C4 A'!X$2096","v":0},{"$f":" 'DL - C4 A'!Y$2096","v":0},{"$f":" 'DL - C4 A'!Z$2096","v":0},{"$f":" 'DL - C4 A'!AA$2096","v":0},{"$f":" 'DL - C4 A'!AB$2096","v":0},{"$f":" 'DL - C4 A'!AC$2096","v":0},{"$f":" 'DL - C4 A'!AD$2096","v":0},{"$f":" 'DL - C4 A'!AE$2096","v":0},{"$f":" 'DL - C4 A'!AF$2096","v":0},{"$f":" 'DL - C4 A'!AG$2096","v":0},{"$f":" 'DL - C4 A'!AH$2096","v":0},{"$f":" 'DL - C4 A'!AI$2096","v":0},{"$f":" 'DL - C4 A'!AJ$2096","v":0},{"$f":" 'DL - C4 A'!AK$2096","v":0},{"$f":" 'DL - C4 A'!AL$2096","v":0},{"$f":" 'DL - C4 A'!AM$2096","v":0},{"$f":" 'DL - C4 A'!AN$2096","v":0},{"$f":" 'DL - C4 A'!AO$2096","v":0},{"$f":" 'DL - C4 A'!AP$2096","v":0},{"$f":" 'DL - C4 A'!AQ$2096","v":0},{"$f":" 'DL - C4 A'!AR$2096","v":0},{"$f":" 'DL - C4 A'!AS$2096","v":0},{"$f":" 'DL - C4 A'!AT$2096","v":0},{"$f":" 'DL - C4 A'!AU$2096","v":0},{"$f":" 'DL - C4 A'!AV$2096","v":0},{"$f":" 'DL - C4 A'!AW$2096","v":0},{"$f":" 'DL - C4 A'!AX$2096","v":0},{"$f":" 'DL - C4 A'!AY$2096","v":0},{"$f":" 'DL - C4 A'!AZ$2096","v":0},{"$f":" 'DL - C4 A'!BA$2096","v":0},{"$f":" 'DL - C4 A'!BB$2096","v":0},{"$f":" 'DL - C4 A'!BC$2096","v":0},{"$f":" 'DL - C4 A'!BD$2096","v":0},{"$f":" 'DL - C4 A'!BE$2096","v":0},{"$f":" 'DL - C4 A'!BF$2096","v":0},{"$f":" 'DL - C4 A'!BG$2096","v":0},{"$f":" 'DL - C4 A'!BH$2096","v":0},{"$f":" 'DL - C4 A'!BI$2096","v":0},{"$f":" 'DL - C4 A'!BJ$2096","v":0},{"$f":" 'DL - C4 A'!BK$2096","v":0},{"$f":" 'DL - C4 A'!BL$2096","v":0},{"$f":" 'DL - C4 A'!BM$2096","v":0},{"$f":" 'DL - C4 A'!BN$2096","v":0},{"$f":" 'DL - C4 A'!BO$2096","v":0},{"$f":" 'DL - C4 A'!BP$2096","v":0},{"$f":" 'DL - C4 A'!BQ$2096","v":0},{"$f":" 'DL - C4 A'!BR$2096","v":0},{"$f":" 'DL - C4 A'!BS$2096","v":0},{"$f":" 'DL - C4 A'!BT$2096","v":0},{"$f":" 'DL - C4 A'!BU$2096","v":0},{"$f":" 'DL - C4 A'!BV$2096","v":0},{"$f":" 'DL - C4 A'!BW$2096","v":0},{"$f":" 'DL - C4 A'!BX$2096","v":0},{"$f":" 'DL - C4 A'!BY$2096","v":0},{"$f":" 'DL - C4 A'!BZ$2096","v":0},{"$f":" 'DL - C4 A'!CA$2096","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$2097","v":"Depreciation - capex addition - 01 Apr 09 - real - FE"},{"$f":" 'DL - C4 A'!F$2097","v":0},{"$f":" 'DL - C4 A'!G$2097","v":0},{"$f":" 'DL - C4 A'!H$2097","v":0},{"$f":" 'DL - C4 A'!I$2097","v":"GBP m"},{"$f":" 'DL - C4 A'!J$2097","v":0},{"$f":" 'DL - C4 A'!K$2097","v":0},{"$f":" 'DL - C4 A'!L$2097","v":0},{"$f":" 'DL - C4 A'!M$2097","v":0},{"$f":" 'DL - C4 A'!N$2097","v":0},{"$f":" 'DL - C4 A'!O$2097","v":0},{"$f":" 'DL - C4 A'!P$2097","v":0},{"$f":" 'DL - C4 A'!Q$2097","v":0},{"$f":" 'DL - C4 A'!R$2097","v":0},{"$f":" 'DL - C4 A'!S$2097","v":0},{"$f":" 'DL - C4 A'!T$2097","v":0},{"$f":" 'DL - C4 A'!U$2097","v":0},{"$f":" 'DL - C4 A'!V$2097","v":0},{"$f":" 'DL - C4 A'!W$2097","v":0},{"$f":" 'DL - C4 A'!X$2097","v":0},{"$f":" 'DL - C4 A'!Y$2097","v":0},{"$f":" 'DL - C4 A'!Z$2097","v":0},{"$f":" 'DL - C4 A'!AA$2097","v":0},{"$f":" 'DL - C4 A'!AB$2097","v":0},{"$f":" 'DL - C4 A'!AC$2097","v":0},{"$f":" 'DL - C4 A'!AD$2097","v":0},{"$f":" 'DL - C4 A'!AE$2097","v":0},{"$f":" 'DL - C4 A'!AF$2097","v":0},{"$f":" 'DL - C4 A'!AG$2097","v":0},{"$f":" 'DL - C4 A'!AH$2097","v":0},{"$f":" 'DL - C4 A'!AI$2097","v":0},{"$f":" 'DL - C4 A'!AJ$2097","v":0},{"$f":" 'DL - C4 A'!AK$2097","v":0},{"$f":" 'DL - C4 A'!AL$2097","v":0},{"$f":" 'DL - C4 A'!AM$2097","v":0},{"$f":" 'DL - C4 A'!AN$2097","v":0},{"$f":" 'DL - C4 A'!AO$2097","v":0},{"$f":" 'DL - C4 A'!AP$2097","v":0},{"$f":" 'DL - C4 A'!AQ$2097","v":0},{"$f":" 'DL - C4 A'!AR$2097","v":0},{"$f":" 'DL - C4 A'!AS$2097","v":0},{"$f":" 'DL - C4 A'!AT$2097","v":0},{"$f":" 'DL - C4 A'!AU$2097","v":0},{"$f":" 'DL - C4 A'!AV$2097","v":0},{"$f":" 'DL - C4 A'!AW$2097","v":0},{"$f":" 'DL - C4 A'!AX$2097","v":0},{"$f":" 'DL - C4 A'!AY$2097","v":0},{"$f":" 'DL - C4 A'!AZ$2097","v":0},{"$f":" 'DL - C4 A'!BA$2097","v":0},{"$f":" 'DL - C4 A'!BB$2097","v":0},{"$f":" 'DL - C4 A'!BC$2097","v":0},{"$f":" 'DL - C4 A'!BD$2097","v":0},{"$f":" 'DL - C4 A'!BE$2097","v":0},{"$f":" 'DL - C4 A'!BF$2097","v":0},{"$f":" 'DL - C4 A'!BG$2097","v":0},{"$f":" 'DL - C4 A'!BH$2097","v":0},{"$f":" 'DL - C4 A'!BI$2097","v":0},{"$f":" 'DL - C4 A'!BJ$2097","v":0},{"$f":" 'DL - C4 A'!BK$2097","v":0},{"$f":" 'DL - C4 A'!BL$2097","v":0},{"$f":" 'DL - C4 A'!BM$2097","v":0},{"$f":" 'DL - C4 A'!BN$2097","v":0},{"$f":" 'DL - C4 A'!BO$2097","v":0},{"$f":" 'DL - C4 A'!BP$2097","v":0},{"$f":" 'DL - C4 A'!BQ$2097","v":0},{"$f":" 'DL - C4 A'!BR$2097","v":0},{"$f":" 'DL - C4 A'!BS$2097","v":0},{"$f":" 'DL - C4 A'!BT$2097","v":0},{"$f":" 'DL - C4 A'!BU$2097","v":0},{"$f":" 'DL - C4 A'!BV$2097","v":0},{"$f":" 'DL - C4 A'!BW$2097","v":0},{"$f":" 'DL - C4 A'!BX$2097","v":0},{"$f":" 'DL - C4 A'!BY$2097","v":0},{"$f":" 'DL - C4 A'!BZ$2097","v":0},{"$f":" 'DL - C4 A'!CA$2097","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$2098","v":"Depreciation - capex addition - 01 Apr 10 - real - FE"},{"$f":" 'DL - C4 A'!F$2098","v":0},{"$f":" 'DL - C4 A'!G$2098","v":0},{"$f":" 'DL - C4 A'!H$2098","v":0},{"$f":" 'DL - C4 A'!I$2098","v":"GBP m"},{"$f":" 'DL - C4 A'!J$2098","v":0},{"$f":" 'DL - C4 A'!K$2098","v":0},{"$f":" 'DL - C4 A'!L$2098","v":0},{"$f":" 'DL - C4 A'!M$2098","v":0},{"$f":" 'DL - C4 A'!N$2098","v":0},{"$f":" 'DL - C4 A'!O$2098","v":0},{"$f":" 'DL - C4 A'!P$2098","v":0},{"$f":" 'DL - C4 A'!Q$2098","v":0},{"$f":" 'DL - C4 A'!R$2098","v":0},{"$f":" 'DL - C4 A'!S$2098","v":0},{"$f":" 'DL - C4 A'!T$2098","v":0},{"$f":" 'DL - C4 A'!U$2098","v":0},{"$f":" 'DL - C4 A'!V$2098","v":0},{"$f":" 'DL - C4 A'!W$2098","v":0},{"$f":" 'DL - C4 A'!X$2098","v":0},{"$f":" 'DL - C4 A'!Y$2098","v":0},{"$f":" 'DL - C4 A'!Z$2098","v":0},{"$f":" 'DL - C4 A'!AA$2098","v":0},{"$f":" 'DL - C4 A'!AB$2098","v":0},{"$f":" 'DL - C4 A'!AC$2098","v":0},{"$f":" 'DL - C4 A'!AD$2098","v":0},{"$f":" 'DL - C4 A'!AE$2098","v":0},{"$f":" 'DL - C4 A'!AF$2098","v":0},{"$f":" 'DL - C4 A'!AG$2098","v":0},{"$f":" 'DL - C4 A'!AH$2098","v":0},{"$f":" 'DL - C4 A'!AI$2098","v":0},{"$f":" 'DL - C4 A'!AJ$2098","v":0},{"$f":" 'DL - C4 A'!AK$2098","v":0},{"$f":" 'DL - C4 A'!AL$2098","v":0},{"$f":" 'DL - C4 A'!AM$2098","v":0},{"$f":" 'DL - C4 A'!AN$2098","v":0},{"$f":" 'DL - C4 A'!AO$2098","v":0},{"$f":" 'DL - C4 A'!AP$2098","v":0},{"$f":" 'DL - C4 A'!AQ$2098","v":0},{"$f":" 'DL - C4 A'!AR$2098","v":0},{"$f":" 'DL - C4 A'!AS$2098","v":0},{"$f":" 'DL - C4 A'!AT$2098","v":0},{"$f":" 'DL - C4 A'!AU$2098","v":0},{"$f":" 'DL - C4 A'!AV$2098","v":0},{"$f":" 'DL - C4 A'!AW$2098","v":0},{"$f":" 'DL - C4 A'!AX$2098","v":0},{"$f":" 'DL - C4 A'!AY$2098","v":0},{"$f":" 'DL - C4 A'!AZ$2098","v":0},{"$f":" 'DL - C4 A'!BA$2098","v":0},{"$f":" 'DL - C4 A'!BB$2098","v":0},{"$f":" 'DL - C4 A'!BC$2098","v":0},{"$f":" 'DL - C4 A'!BD$2098","v":0},{"$f":" 'DL - C4 A'!BE$2098","v":0},{"$f":" 'DL - C4 A'!BF$2098","v":0},{"$f":" 'DL - C4 A'!BG$2098","v":0},{"$f":" 'DL - C4 A'!BH$2098","v":0},{"$f":" 'DL - C4 A'!BI$2098","v":0},{"$f":" 'DL - C4 A'!BJ$2098","v":0},{"$f":" 'DL - C4 A'!BK$2098","v":0},{"$f":" 'DL - C4 A'!BL$2098","v":0},{"$f":" 'DL - C4 A'!BM$2098","v":0},{"$f":" 'DL - C4 A'!BN$2098","v":0},{"$f":" 'DL - C4 A'!BO$2098","v":0},{"$f":" 'DL - C4 A'!BP$2098","v":0},{"$f":" 'DL - C4 A'!BQ$2098","v":0},{"$f":" 'DL - C4 A'!BR$2098","v":0},{"$f":" 'DL - C4 A'!BS$2098","v":0},{"$f":" 'DL - C4 A'!BT$2098","v":0},{"$f":" 'DL - C4 A'!BU$2098","v":0},{"$f":" 'DL - C4 A'!BV$2098","v":0},{"$f":" 'DL - C4 A'!BW$2098","v":0},{"$f":" 'DL - C4 A'!BX$2098","v":0},{"$f":" 'DL - C4 A'!BY$2098","v":0},{"$f":" 'DL - C4 A'!BZ$2098","v":0},{"$f":" 'DL - C4 A'!CA$2098","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$2099","v":"Depreciation - capex addition - 01 Apr 11 - real - FE"},{"$f":" 'DL - C4 A'!F$2099","v":0},{"$f":" 'DL - C4 A'!G$2099","v":0},{"$f":" 'DL - C4 A'!H$2099","v":0},{"$f":" 'DL - C4 A'!I$2099","v":"GBP m"},{"$f":" 'DL - C4 A'!J$2099","v":0},{"$f":" 'DL - C4 A'!K$2099","v":0},{"$f":" 'DL - C4 A'!L$2099","v":0},{"$f":" 'DL - C4 A'!M$2099","v":0},{"$f":" 'DL - C4 A'!N$2099","v":0},{"$f":" 'DL - C4 A'!O$2099","v":0},{"$f":" 'DL - C4 A'!P$2099","v":0},{"$f":" 'DL - C4 A'!Q$2099","v":0},{"$f":" 'DL - C4 A'!R$2099","v":0},{"$f":" 'DL - C4 A'!S$2099","v":0},{"$f":" 'DL - C4 A'!T$2099","v":0},{"$f":" 'DL - C4 A'!U$2099","v":0},{"$f":" 'DL - C4 A'!V$2099","v":0},{"$f":" 'DL - C4 A'!W$2099","v":0},{"$f":" 'DL - C4 A'!X$2099","v":0},{"$f":" 'DL - C4 A'!Y$2099","v":0},{"$f":" 'DL - C4 A'!Z$2099","v":0},{"$f":" 'DL - C4 A'!AA$2099","v":0},{"$f":" 'DL - C4 A'!AB$2099","v":0},{"$f":" 'DL - C4 A'!AC$2099","v":0},{"$f":" 'DL - C4 A'!AD$2099","v":0},{"$f":" 'DL - C4 A'!AE$2099","v":0},{"$f":" 'DL - C4 A'!AF$2099","v":0},{"$f":" 'DL - C4 A'!AG$2099","v":0},{"$f":" 'DL - C4 A'!AH$2099","v":0},{"$f":" 'DL - C4 A'!AI$2099","v":0},{"$f":" 'DL - C4 A'!AJ$2099","v":0},{"$f":" 'DL - C4 A'!AK$2099","v":0},{"$f":" 'DL - C4 A'!AL$2099","v":0},{"$f":" 'DL - C4 A'!AM$2099","v":0},{"$f":" 'DL - C4 A'!AN$2099","v":0},{"$f":" 'DL - C4 A'!AO$2099","v":0},{"$f":" 'DL - C4 A'!AP$2099","v":0},{"$f":" 'DL - C4 A'!AQ$2099","v":0},{"$f":" 'DL - C4 A'!AR$2099","v":0},{"$f":" 'DL - C4 A'!AS$2099","v":0},{"$f":" 'DL - C4 A'!AT$2099","v":0},{"$f":" 'DL - C4 A'!AU$2099","v":0},{"$f":" 'DL - C4 A'!AV$2099","v":0},{"$f":" 'DL - C4 A'!AW$2099","v":0},{"$f":" 'DL - C4 A'!AX$2099","v":0},{"$f":" 'DL - C4 A'!AY$2099","v":0},{"$f":" 'DL - C4 A'!AZ$2099","v":0},{"$f":" 'DL - C4 A'!BA$2099","v":0},{"$f":" 'DL - C4 A'!BB$2099","v":0},{"$f":" 'DL - C4 A'!BC$2099","v":0},{"$f":" 'DL - C4 A'!BD$2099","v":0},{"$f":" 'DL - C4 A'!BE$2099","v":0},{"$f":" 'DL - C4 A'!BF$2099","v":0},{"$f":" 'DL - C4 A'!BG$2099","v":0},{"$f":" 'DL - C4 A'!BH$2099","v":0},{"$f":" 'DL - C4 A'!BI$2099","v":0},{"$f":" 'DL - C4 A'!BJ$2099","v":0},{"$f":" 'DL - C4 A'!BK$2099","v":0},{"$f":" 'DL - C4 A'!BL$2099","v":0},{"$f":" 'DL - C4 A'!BM$2099","v":0},{"$f":" 'DL - C4 A'!BN$2099","v":0},{"$f":" 'DL - C4 A'!BO$2099","v":0},{"$f":" 'DL - C4 A'!BP$2099","v":0},{"$f":" 'DL - C4 A'!BQ$2099","v":0},{"$f":" 'DL - C4 A'!BR$2099","v":0},{"$f":" 'DL - C4 A'!BS$2099","v":0},{"$f":" 'DL - C4 A'!BT$2099","v":0},{"$f":" 'DL - C4 A'!BU$2099","v":0},{"$f":" 'DL - C4 A'!BV$2099","v":0},{"$f":" 'DL - C4 A'!BW$2099","v":0},{"$f":" 'DL - C4 A'!BX$2099","v":0},{"$f":" 'DL - C4 A'!BY$2099","v":0},{"$f":" 'DL - C4 A'!BZ$2099","v":0},{"$f":" 'DL - C4 A'!CA$2099","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$2100","v":"Depreciation - capex addition - 01 Oct 12 - real - FE"},{"$f":" 'DL - C4 A'!F$2100","v":0},{"$f":" 'DL - C4 A'!G$2100","v":0},{"$f":" 'DL - C4 A'!H$2100","v":0},{"$f":" 'DL - C4 A'!I$2100","v":"GBP m"},{"$f":" 'DL - C4 A'!J$2100","v":0},{"$f":" 'DL - C4 A'!K$2100","v":0},{"$f":" 'DL - C4 A'!L$2100","v":0},{"$f":" 'DL - C4 A'!M$2100","v":0},{"$f":" 'DL - C4 A'!N$2100","v":0},{"$f":" 'DL - C4 A'!O$2100","v":0},{"$f":" 'DL - C4 A'!P$2100","v":0},{"$f":" 'DL - C4 A'!Q$2100","v":0},{"$f":" 'DL - C4 A'!R$2100","v":0},{"$f":" 'DL - C4 A'!S$2100","v":0},{"$f":" 'DL - C4 A'!T$2100","v":0},{"$f":" 'DL - C4 A'!U$2100","v":0},{"$f":" 'DL - C4 A'!V$2100","v":0},{"$f":" 'DL - C4 A'!W$2100","v":0},{"$f":" 'DL - C4 A'!X$2100","v":0},{"$f":" 'DL - C4 A'!Y$2100","v":0},{"$f":" 'DL - C4 A'!Z$2100","v":0},{"$f":" 'DL - C4 A'!AA$2100","v":0},{"$f":" 'DL - C4 A'!AB$2100","v":0},{"$f":" 'DL - C4 A'!AC$2100","v":0},{"$f":" 'DL - C4 A'!AD$2100","v":0},{"$f":" 'DL - C4 A'!AE$2100","v":0},{"$f":" 'DL - C4 A'!AF$2100","v":0},{"$f":" 'DL - C4 A'!AG$2100","v":0},{"$f":" 'DL - C4 A'!AH$2100","v":0},{"$f":" 'DL - C4 A'!AI$2100","v":0},{"$f":" 'DL - C4 A'!AJ$2100","v":0},{"$f":" 'DL - C4 A'!AK$2100","v":0},{"$f":" 'DL - C4 A'!AL$2100","v":0},{"$f":" 'DL - C4 A'!AM$2100","v":0},{"$f":" 'DL - C4 A'!AN$2100","v":0},{"$f":" 'DL - C4 A'!AO$2100","v":0},{"$f":" 'DL - C4 A'!AP$2100","v":0},{"$f":" 'DL - C4 A'!AQ$2100","v":0},{"$f":" 'DL - C4 A'!AR$2100","v":0},{"$f":" 'DL - C4 A'!AS$2100","v":0},{"$f":" 'DL - C4 A'!AT$2100","v":0},{"$f":" 'DL - C4 A'!AU$2100","v":0},{"$f":" 'DL - C4 A'!AV$2100","v":0},{"$f":" 'DL - C4 A'!AW$2100","v":0},{"$f":" 'DL - C4 A'!AX$2100","v":0},{"$f":" 'DL - C4 A'!AY$2100","v":0},{"$f":" 'DL - C4 A'!AZ$2100","v":0},{"$f":" 'DL - C4 A'!BA$2100","v":0},{"$f":" 'DL - C4 A'!BB$2100","v":0},{"$f":" 'DL - C4 A'!BC$2100","v":0},{"$f":" 'DL - C4 A'!BD$2100","v":0},{"$f":" 'DL - C4 A'!BE$2100","v":0},{"$f":" 'DL - C4 A'!BF$2100","v":0},{"$f":" 'DL - C4 A'!BG$2100","v":0},{"$f":" 'DL - C4 A'!BH$2100","v":0},{"$f":" 'DL - C4 A'!BI$2100","v":0},{"$f":" 'DL - C4 A'!BJ$2100","v":0},{"$f":" 'DL - C4 A'!BK$2100","v":0},{"$f":" 'DL - C4 A'!BL$2100","v":0},{"$f":" 'DL - C4 A'!BM$2100","v":0},{"$f":" 'DL - C4 A'!BN$2100","v":0},{"$f":" 'DL - C4 A'!BO$2100","v":0},{"$f":" 'DL - C4 A'!BP$2100","v":0},{"$f":" 'DL - C4 A'!BQ$2100","v":0},{"$f":" 'DL - C4 A'!BR$2100","v":0},{"$f":" 'DL - C4 A'!BS$2100","v":0},{"$f":" 'DL - C4 A'!BT$2100","v":0},{"$f":" 'DL - C4 A'!BU$2100","v":0},{"$f":" 'DL - C4 A'!BV$2100","v":0},{"$f":" 'DL - C4 A'!BW$2100","v":0},{"$f":" 'DL - C4 A'!BX$2100","v":0},{"$f":" 'DL - C4 A'!BY$2100","v":0},{"$f":" 'DL - C4 A'!BZ$2100","v":0},{"$f":" 'DL - C4 A'!CA$2100","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$2101","v":"Depreciation - capex addition - 01 Oct 13 - real - FE"},{"$f":" 'DL - C4 A'!F$2101","v":0},{"$f":" 'DL - C4 A'!G$2101","v":0},{"$f":" 'DL - C4 A'!H$2101","v":0},{"$f":" 'DL - C4 A'!I$2101","v":"GBP m"},{"$f":" 'DL - C4 A'!J$2101","v":0},{"$f":" 'DL - C4 A'!K$2101","v":0},{"$f":" 'DL - C4 A'!L$2101","v":0},{"$f":" 'DL - C4 A'!M$2101","v":0},{"$f":" 'DL - C4 A'!N$2101","v":0},{"$f":" 'DL - C4 A'!O$2101","v":0},{"$f":" 'DL - C4 A'!P$2101","v":0},{"$f":" 'DL - C4 A'!Q$2101","v":0},{"$f":" 'DL - C4 A'!R$2101","v":0},{"$f":" 'DL - C4 A'!S$2101","v":0},{"$f":" 'DL - C4 A'!T$2101","v":0},{"$f":" 'DL - C4 A'!U$2101","v":0},{"$f":" 'DL - C4 A'!V$2101","v":0},{"$f":" 'DL - C4 A'!W$2101","v":0},{"$f":" 'DL - C4 A'!X$2101","v":0},{"$f":" 'DL - C4 A'!Y$2101","v":0},{"$f":" 'DL - C4 A'!Z$2101","v":0},{"$f":" 'DL - C4 A'!AA$2101","v":0},{"$f":" 'DL - C4 A'!AB$2101","v":0},{"$f":" 'DL - C4 A'!AC$2101","v":0},{"$f":" 'DL - C4 A'!AD$2101","v":0},{"$f":" 'DL - C4 A'!AE$2101","v":0},{"$f":" 'DL - C4 A'!AF$2101","v":0},{"$f":" 'DL - C4 A'!AG$2101","v":0},{"$f":" 'DL - C4 A'!AH$2101","v":0},{"$f":" 'DL - C4 A'!AI$2101","v":0},{"$f":" 'DL - C4 A'!AJ$2101","v":0},{"$f":" 'DL - C4 A'!AK$2101","v":0},{"$f":" 'DL - C4 A'!AL$2101","v":0},{"$f":" 'DL - C4 A'!AM$2101","v":0},{"$f":" 'DL - C4 A'!AN$2101","v":0},{"$f":" 'DL - C4 A'!AO$2101","v":0},{"$f":" 'DL - C4 A'!AP$2101","v":0},{"$f":" 'DL - C4 A'!AQ$2101","v":0},{"$f":" 'DL - C4 A'!AR$2101","v":0},{"$f":" 'DL - C4 A'!AS$2101","v":0},{"$f":" 'DL - C4 A'!AT$2101","v":0},{"$f":" 'DL - C4 A'!AU$2101","v":0},{"$f":" 'DL - C4 A'!AV$2101","v":0},{"$f":" 'DL - C4 A'!AW$2101","v":0},{"$f":" 'DL - C4 A'!AX$2101","v":0},{"$f":" 'DL - C4 A'!AY$2101","v":0},{"$f":" 'DL - C4 A'!AZ$2101","v":0},{"$f":" 'DL - C4 A'!BA$2101","v":0},{"$f":" 'DL - C4 A'!BB$2101","v":0},{"$f":" 'DL - C4 A'!BC$2101","v":0},{"$f":" 'DL - C4 A'!BD$2101","v":0},{"$f":" 'DL - C4 A'!BE$2101","v":0},{"$f":" 'DL - C4 A'!BF$2101","v":0},{"$f":" 'DL - C4 A'!BG$2101","v":0},{"$f":" 'DL - C4 A'!BH$2101","v":0},{"$f":" 'DL - C4 A'!BI$2101","v":0},{"$f":" 'DL - C4 A'!BJ$2101","v":0},{"$f":" 'DL - C4 A'!BK$2101","v":0},{"$f":" 'DL - C4 A'!BL$2101","v":0},{"$f":" 'DL - C4 A'!BM$2101","v":0},{"$f":" 'DL - C4 A'!BN$2101","v":0},{"$f":" 'DL - C4 A'!BO$2101","v":0},{"$f":" 'DL - C4 A'!BP$2101","v":0},{"$f":" 'DL - C4 A'!BQ$2101","v":0},{"$f":" 'DL - C4 A'!BR$2101","v":0},{"$f":" 'DL - C4 A'!BS$2101","v":0},{"$f":" 'DL - C4 A'!BT$2101","v":0},{"$f":" 'DL - C4 A'!BU$2101","v":0},{"$f":" 'DL - C4 A'!BV$2101","v":0},{"$f":" 'DL - C4 A'!BW$2101","v":0},{"$f":" 'DL - C4 A'!BX$2101","v":0},{"$f":" 'DL - C4 A'!BY$2101","v":0},{"$f":" 'DL - C4 A'!BZ$2101","v":0},{"$f":" 'DL - C4 A'!CA$2101","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$2102","v":"Depreciation - capex addition - 01 Oct 14 - real - FE"},{"$f":" 'DL - C4 A'!F$2102","v":0},{"$f":" 'DL - C4 A'!G$2102","v":0},{"$f":" 'DL - C4 A'!H$2102","v":0},{"$f":" 'DL - C4 A'!I$2102","v":"GBP m"},{"$f":" 'DL - C4 A'!J$2102","v":0},{"$f":" 'DL - C4 A'!K$2102","v":0},{"$f":" 'DL - C4 A'!L$2102","v":0},{"$f":" 'DL - C4 A'!M$2102","v":0},{"$f":" 'DL - C4 A'!N$2102","v":0},{"$f":" 'DL - C4 A'!O$2102","v":0},{"$f":" 'DL - C4 A'!P$2102","v":0},{"$f":" 'DL - C4 A'!Q$2102","v":0},{"$f":" 'DL - C4 A'!R$2102","v":0},{"$f":" 'DL - C4 A'!S$2102","v":0},{"$f":" 'DL - C4 A'!T$2102","v":0},{"$f":" 'DL - C4 A'!U$2102","v":0},{"$f":" 'DL - C4 A'!V$2102","v":0},{"$f":" 'DL - C4 A'!W$2102","v":0},{"$f":" 'DL - C4 A'!X$2102","v":0},{"$f":" 'DL - C4 A'!Y$2102","v":0},{"$f":" 'DL - C4 A'!Z$2102","v":0},{"$f":" 'DL - C4 A'!AA$2102","v":0},{"$f":" 'DL - C4 A'!AB$2102","v":0},{"$f":" 'DL - C4 A'!AC$2102","v":0},{"$f":" 'DL - C4 A'!AD$2102","v":0},{"$f":" 'DL - C4 A'!AE$2102","v":0},{"$f":" 'DL - C4 A'!AF$2102","v":0},{"$f":" 'DL - C4 A'!AG$2102","v":0},{"$f":" 'DL - C4 A'!AH$2102","v":0},{"$f":" 'DL - C4 A'!AI$2102","v":0},{"$f":" 'DL - C4 A'!AJ$2102","v":0},{"$f":" 'DL - C4 A'!AK$2102","v":0},{"$f":" 'DL - C4 A'!AL$2102","v":0},{"$f":" 'DL - C4 A'!AM$2102","v":0},{"$f":" 'DL - C4 A'!AN$2102","v":0},{"$f":" 'DL - C4 A'!AO$2102","v":0},{"$f":" 'DL - C4 A'!AP$2102","v":0},{"$f":" 'DL - C4 A'!AQ$2102","v":0},{"$f":" 'DL - C4 A'!AR$2102","v":0},{"$f":" 'DL - C4 A'!AS$2102","v":0},{"$f":" 'DL - C4 A'!AT$2102","v":0},{"$f":" 'DL - C4 A'!AU$2102","v":0},{"$f":" 'DL - C4 A'!AV$2102","v":0},{"$f":" 'DL - C4 A'!AW$2102","v":0},{"$f":" 'DL - C4 A'!AX$2102","v":0},{"$f":" 'DL - C4 A'!AY$2102","v":0},{"$f":" 'DL - C4 A'!AZ$2102","v":0},{"$f":" 'DL - C4 A'!BA$2102","v":0},{"$f":" 'DL - C4 A'!BB$2102","v":0},{"$f":" 'DL - C4 A'!BC$2102","v":0},{"$f":" 'DL - C4 A'!BD$2102","v":0},{"$f":" 'DL - C4 A'!BE$2102","v":0},{"$f":" 'DL - C4 A'!BF$2102","v":0},{"$f":" 'DL - C4 A'!BG$2102","v":0},{"$f":" 'DL - C4 A'!BH$2102","v":0},{"$f":" 'DL - C4 A'!BI$2102","v":0},{"$f":" 'DL - C4 A'!BJ$2102","v":0},{"$f":" 'DL - C4 A'!BK$2102","v":0},{"$f":" 'DL - C4 A'!BL$2102","v":0},{"$f":" 'DL - C4 A'!BM$2102","v":0},{"$f":" 'DL - C4 A'!BN$2102","v":0},{"$f":" 'DL - C4 A'!BO$2102","v":0},{"$f":" 'DL - C4 A'!BP$2102","v":0},{"$f":" 'DL - C4 A'!BQ$2102","v":0},{"$f":" 'DL - C4 A'!BR$2102","v":0},{"$f":" 'DL - C4 A'!BS$2102","v":0},{"$f":" 'DL - C4 A'!BT$2102","v":0},{"$f":" 'DL - C4 A'!BU$2102","v":0},{"$f":" 'DL - C4 A'!BV$2102","v":0},{"$f":" 'DL - C4 A'!BW$2102","v":0},{"$f":" 'DL - C4 A'!BX$2102","v":0},{"$f":" 'DL - C4 A'!BY$2102","v":0},{"$f":" 'DL - C4 A'!BZ$2102","v":0},{"$f":" 'DL - C4 A'!CA$2102","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$2103","v":"Depreciation - capex addition - 01 Oct 15 - real - FE"},{"$f":" 'DL - C4 A'!F$2103","v":0},{"$f":" 'DL - C4 A'!G$2103","v":0},{"$f":" 'DL - C4 A'!H$2103","v":0},{"$f":" 'DL - C4 A'!I$2103","v":"GBP m"},{"$f":" 'DL - C4 A'!J$2103","v":0},{"$f":" 'DL - C4 A'!K$2103","v":0},{"$f":" 'DL - C4 A'!L$2103","v":0},{"$f":" 'DL - C4 A'!M$2103","v":0},{"$f":" 'DL - C4 A'!N$2103","v":0},{"$f":" 'DL - C4 A'!O$2103","v":0},{"$f":" 'DL - C4 A'!P$2103","v":0},{"$f":" 'DL - C4 A'!Q$2103","v":0},{"$f":" 'DL - C4 A'!R$2103","v":0},{"$f":" 'DL - C4 A'!S$2103","v":0},{"$f":" 'DL - C4 A'!T$2103","v":0},{"$f":" 'DL - C4 A'!U$2103","v":0},{"$f":" 'DL - C4 A'!V$2103","v":0},{"$f":" 'DL - C4 A'!W$2103","v":0},{"$f":" 'DL - C4 A'!X$2103","v":0},{"$f":" 'DL - C4 A'!Y$2103","v":0},{"$f":" 'DL - C4 A'!Z$2103","v":0},{"$f":" 'DL - C4 A'!AA$2103","v":0},{"$f":" 'DL - C4 A'!AB$2103","v":0},{"$f":" 'DL - C4 A'!AC$2103","v":0},{"$f":" 'DL - C4 A'!AD$2103","v":0},{"$f":" 'DL - C4 A'!AE$2103","v":0},{"$f":" 'DL - C4 A'!AF$2103","v":0},{"$f":" 'DL - C4 A'!AG$2103","v":0},{"$f":" 'DL - C4 A'!AH$2103","v":0},{"$f":" 'DL - C4 A'!AI$2103","v":0},{"$f":" 'DL - C4 A'!AJ$2103","v":0},{"$f":" 'DL - C4 A'!AK$2103","v":0},{"$f":" 'DL - C4 A'!AL$2103","v":0},{"$f":" 'DL - C4 A'!AM$2103","v":0},{"$f":" 'DL - C4 A'!AN$2103","v":0},{"$f":" 'DL - C4 A'!AO$2103","v":0},{"$f":" 'DL - C4 A'!AP$2103","v":0},{"$f":" 'DL - C4 A'!AQ$2103","v":0},{"$f":" 'DL - C4 A'!AR$2103","v":0},{"$f":" 'DL - C4 A'!AS$2103","v":0},{"$f":" 'DL - C4 A'!AT$2103","v":0},{"$f":" 'DL - C4 A'!AU$2103","v":0},{"$f":" 'DL - C4 A'!AV$2103","v":0},{"$f":" 'DL - C4 A'!AW$2103","v":0},{"$f":" 'DL - C4 A'!AX$2103","v":0},{"$f":" 'DL - C4 A'!AY$2103","v":0},{"$f":" 'DL - C4 A'!AZ$2103","v":0},{"$f":" 'DL - C4 A'!BA$2103","v":0},{"$f":" 'DL - C4 A'!BB$2103","v":0},{"$f":" 'DL - C4 A'!BC$2103","v":0},{"$f":" 'DL - C4 A'!BD$2103","v":0},{"$f":" 'DL - C4 A'!BE$2103","v":0},{"$f":" 'DL - C4 A'!BF$2103","v":0},{"$f":" 'DL - C4 A'!BG$2103","v":0},{"$f":" 'DL - C4 A'!BH$2103","v":0},{"$f":" 'DL - C4 A'!BI$2103","v":0},{"$f":" 'DL - C4 A'!BJ$2103","v":0},{"$f":" 'DL - C4 A'!BK$2103","v":0},{"$f":" 'DL - C4 A'!BL$2103","v":0},{"$f":" 'DL - C4 A'!BM$2103","v":0},{"$f":" 'DL - C4 A'!BN$2103","v":0},{"$f":" 'DL - C4 A'!BO$2103","v":0},{"$f":" 'DL - C4 A'!BP$2103","v":0},{"$f":" 'DL - C4 A'!BQ$2103","v":0},{"$f":" 'DL - C4 A'!BR$2103","v":0},{"$f":" 'DL - C4 A'!BS$2103","v":0},{"$f":" 'DL - C4 A'!BT$2103","v":0},{"$f":" 'DL - C4 A'!BU$2103","v":0},{"$f":" 'DL - C4 A'!BV$2103","v":0},{"$f":" 'DL - C4 A'!BW$2103","v":0},{"$f":" 'DL - C4 A'!BX$2103","v":0},{"$f":" 'DL - C4 A'!BY$2103","v":0},{"$f":" 'DL - C4 A'!BZ$2103","v":0},{"$f":" 'DL - C4 A'!CA$2103","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$2104","v":"Depreciation - capex addition - 01 Oct 16 - real - FE"},{"$f":" 'DL - C4 A'!F$2104","v":0},{"$f":" 'DL - C4 A'!G$2104","v":0},{"$f":" 'DL - C4 A'!H$2104","v":0},{"$f":" 'DL - C4 A'!I$2104","v":"GBP m"},{"$f":" 'DL - C4 A'!J$2104","v":0},{"$f":" 'DL - C4 A'!K$2104","v":0},{"$f":" 'DL - C4 A'!L$2104","v":0},{"$f":" 'DL - C4 A'!M$2104","v":0},{"$f":" 'DL - C4 A'!N$2104","v":0},{"$f":" 'DL - C4 A'!O$2104","v":0},{"$f":" 'DL - C4 A'!P$2104","v":0},{"$f":" 'DL - C4 A'!Q$2104","v":0},{"$f":" 'DL - C4 A'!R$2104","v":0},{"$f":" 'DL - C4 A'!S$2104","v":0},{"$f":" 'DL - C4 A'!T$2104","v":0},{"$f":" 'DL - C4 A'!U$2104","v":0},{"$f":" 'DL - C4 A'!V$2104","v":0},{"$f":" 'DL - C4 A'!W$2104","v":0},{"$f":" 'DL - C4 A'!X$2104","v":0},{"$f":" 'DL - C4 A'!Y$2104","v":0},{"$f":" 'DL - C4 A'!Z$2104","v":0},{"$f":" 'DL - C4 A'!AA$2104","v":0},{"$f":" 'DL - C4 A'!AB$2104","v":0},{"$f":" 'DL - C4 A'!AC$2104","v":0},{"$f":" 'DL - C4 A'!AD$2104","v":0},{"$f":" 'DL - C4 A'!AE$2104","v":0},{"$f":" 'DL - C4 A'!AF$2104","v":0},{"$f":" 'DL - C4 A'!AG$2104","v":0},{"$f":" 'DL - C4 A'!AH$2104","v":0},{"$f":" 'DL - C4 A'!AI$2104","v":0},{"$f":" 'DL - C4 A'!AJ$2104","v":0},{"$f":" 'DL - C4 A'!AK$2104","v":0},{"$f":" 'DL - C4 A'!AL$2104","v":0},{"$f":" 'DL - C4 A'!AM$2104","v":0},{"$f":" 'DL - C4 A'!AN$2104","v":0},{"$f":" 'DL - C4 A'!AO$2104","v":0},{"$f":" 'DL - C4 A'!AP$2104","v":0},{"$f":" 'DL - C4 A'!AQ$2104","v":0},{"$f":" 'DL - C4 A'!AR$2104","v":0},{"$f":" 'DL - C4 A'!AS$2104","v":0},{"$f":" 'DL - C4 A'!AT$2104","v":0},{"$f":" 'DL - C4 A'!AU$2104","v":0},{"$f":" 'DL - C4 A'!AV$2104","v":0},{"$f":" 'DL - C4 A'!AW$2104","v":0},{"$f":" 'DL - C4 A'!AX$2104","v":0},{"$f":" 'DL - C4 A'!AY$2104","v":0},{"$f":" 'DL - C4 A'!AZ$2104","v":0},{"$f":" 'DL - C4 A'!BA$2104","v":0},{"$f":" 'DL - C4 A'!BB$2104","v":0},{"$f":" 'DL - C4 A'!BC$2104","v":0},{"$f":" 'DL - C4 A'!BD$2104","v":0},{"$f":" 'DL - C4 A'!BE$2104","v":0},{"$f":" 'DL - C4 A'!BF$2104","v":0},{"$f":" 'DL - C4 A'!BG$2104","v":0},{"$f":" 'DL - C4 A'!BH$2104","v":0},{"$f":" 'DL - C4 A'!BI$2104","v":0},{"$f":" 'DL - C4 A'!BJ$2104","v":0},{"$f":" 'DL - C4 A'!BK$2104","v":0},{"$f":" 'DL - C4 A'!BL$2104","v":0},{"$f":" 'DL - C4 A'!BM$2104","v":0},{"$f":" 'DL - C4 A'!BN$2104","v":0},{"$f":" 'DL - C4 A'!BO$2104","v":0},{"$f":" 'DL - C4 A'!BP$2104","v":0},{"$f":" 'DL - C4 A'!BQ$2104","v":0},{"$f":" 'DL - C4 A'!BR$2104","v":0},{"$f":" 'DL - C4 A'!BS$2104","v":0},{"$f":" 'DL - C4 A'!BT$2104","v":0},{"$f":" 'DL - C4 A'!BU$2104","v":0},{"$f":" 'DL - C4 A'!BV$2104","v":0},{"$f":" 'DL - C4 A'!BW$2104","v":0},{"$f":" 'DL - C4 A'!BX$2104","v":0},{"$f":" 'DL - C4 A'!BY$2104","v":0},{"$f":" 'DL - C4 A'!BZ$2104","v":0},{"$f":" 'DL - C4 A'!CA$2104","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$2105","v":"Depreciation - capex addition - 01 Oct 17 - real - FE"},{"$f":" 'DL - C4 A'!F$2105","v":0},{"$f":" 'DL - C4 A'!G$2105","v":0},{"$f":" 'DL - C4 A'!H$2105","v":0},{"$f":" 'DL - C4 A'!I$2105","v":"GBP m"},{"$f":" 'DL - C4 A'!J$2105","v":0},{"$f":" 'DL - C4 A'!K$2105","v":0},{"$f":" 'DL - C4 A'!L$2105","v":0},{"$f":" 'DL - C4 A'!M$2105","v":0},{"$f":" 'DL - C4 A'!N$2105","v":0},{"$f":" 'DL - C4 A'!O$2105","v":0},{"$f":" 'DL - C4 A'!P$2105","v":0},{"$f":" 'DL - C4 A'!Q$2105","v":0},{"$f":" 'DL - C4 A'!R$2105","v":0},{"$f":" 'DL - C4 A'!S$2105","v":0},{"$f":" 'DL - C4 A'!T$2105","v":0},{"$f":" 'DL - C4 A'!U$2105","v":0},{"$f":" 'DL - C4 A'!V$2105","v":0},{"$f":" 'DL - C4 A'!W$2105","v":0},{"$f":" 'DL - C4 A'!X$2105","v":0},{"$f":" 'DL - C4 A'!Y$2105","v":0},{"$f":" 'DL - C4 A'!Z$2105","v":0},{"$f":" 'DL - C4 A'!AA$2105","v":0},{"$f":" 'DL - C4 A'!AB$2105","v":0},{"$f":" 'DL - C4 A'!AC$2105","v":0},{"$f":" 'DL - C4 A'!AD$2105","v":0},{"$f":" 'DL - C4 A'!AE$2105","v":0},{"$f":" 'DL - C4 A'!AF$2105","v":0},{"$f":" 'DL - C4 A'!AG$2105","v":0},{"$f":" 'DL - C4 A'!AH$2105","v":0},{"$f":" 'DL - C4 A'!AI$2105","v":0},{"$f":" 'DL - C4 A'!AJ$2105","v":0},{"$f":" 'DL - C4 A'!AK$2105","v":0},{"$f":" 'DL - C4 A'!AL$2105","v":0},{"$f":" 'DL - C4 A'!AM$2105","v":0},{"$f":" 'DL - C4 A'!AN$2105","v":0},{"$f":" 'DL - C4 A'!AO$2105","v":0},{"$f":" 'DL - C4 A'!AP$2105","v":0},{"$f":" 'DL - C4 A'!AQ$2105","v":0},{"$f":" 'DL - C4 A'!AR$2105","v":0},{"$f":" 'DL - C4 A'!AS$2105","v":0},{"$f":" 'DL - C4 A'!AT$2105","v":0},{"$f":" 'DL - C4 A'!AU$2105","v":0},{"$f":" 'DL - C4 A'!AV$2105","v":0},{"$f":" 'DL - C4 A'!AW$2105","v":0},{"$f":" 'DL - C4 A'!AX$2105","v":0},{"$f":" 'DL - C4 A'!AY$2105","v":0},{"$f":" 'DL - C4 A'!AZ$2105","v":0},{"$f":" 'DL - C4 A'!BA$2105","v":0},{"$f":" 'DL - C4 A'!BB$2105","v":0},{"$f":" 'DL - C4 A'!BC$2105","v":0},{"$f":" 'DL - C4 A'!BD$2105","v":0},{"$f":" 'DL - C4 A'!BE$2105","v":0},{"$f":" 'DL - C4 A'!BF$2105","v":0},{"$f":" 'DL - C4 A'!BG$2105","v":0},{"$f":" 'DL - C4 A'!BH$2105","v":0},{"$f":" 'DL - C4 A'!BI$2105","v":0},{"$f":" 'DL - C4 A'!BJ$2105","v":0},{"$f":" 'DL - C4 A'!BK$2105","v":0},{"$f":" 'DL - C4 A'!BL$2105","v":0},{"$f":" 'DL - C4 A'!BM$2105","v":0},{"$f":" 'DL - C4 A'!BN$2105","v":0},{"$f":" 'DL - C4 A'!BO$2105","v":0},{"$f":" 'DL - C4 A'!BP$2105","v":0},{"$f":" 'DL - C4 A'!BQ$2105","v":0},{"$f":" 'DL - C4 A'!BR$2105","v":0},{"$f":" 'DL - C4 A'!BS$2105","v":0},{"$f":" 'DL - C4 A'!BT$2105","v":0},{"$f":" 'DL - C4 A'!BU$2105","v":0},{"$f":" 'DL - C4 A'!BV$2105","v":0},{"$f":" 'DL - C4 A'!BW$2105","v":0},{"$f":" 'DL - C4 A'!BX$2105","v":0},{"$f":" 'DL - C4 A'!BY$2105","v":0},{"$f":" 'DL - C4 A'!BZ$2105","v":0},{"$f":" 'DL - C4 A'!CA$2105","v":0}]
[]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$34, \"dd mmm yy\") & \" - depreciation calc diff - FE\"","v":"Network capex add - 01 Apr 93 - depreciation calc diff - FE"},null,null,null,"GBP m",null,{"$f":" SUM(M400:CA400)","v":0},null,{"$f":" M348 - M374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS348 - AS374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$35, \"dd mmm yy\") & \" - depreciation calc diff - FE\"","v":"Network capex add - 01 Apr 94 - depreciation calc diff - FE"},null,null,null,"GBP m",null,0,null,{"$f":" M349 - M375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS349 - AS375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$36, \"dd mmm yy\") & \" - depreciation calc diff - FE\"","v":"Network capex add - 01 Apr 95 - depreciation calc diff - FE"},null,null,null,"GBP m",null,0,null,{"$f":" M350 - M376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS350 - AS376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$37, \"dd mmm yy\") & \" - depreciation calc diff - FE\"","v":"Network capex add - 01 Apr 96 - depreciation calc diff - FE"},null,null,null,"GBP m",null,0,null,{"$f":" M351 - M377","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS351 - AS377","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$38, \"dd mmm yy\") & \" - depreciation calc diff - FE\"","v":"Network capex add - 01 Apr 97 - depreciation calc diff - FE"},null,null,null,"GBP m",null,0,null,{"$f":" M352 - M378","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS352 - AS378","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$39, \"dd mmm yy\") & \" - depreciation calc diff - FE\"","v":"Network capex add - 01 Apr 98 - depreciation calc diff - FE"},null,null,null,"GBP m",null,0,null,{"$f":" M353 - M379","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS353 - AS379","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$40, \"dd mmm yy\") & \" - depreciation calc diff - FE\"","v":"Network capex add - 01 Apr 99 - depreciation calc diff - FE"},null,null,null,"GBP m",null,0,null,{"$f":" M354 - M380","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS354 - AS380","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$41, \"dd mmm yy\") & \" - depreciation calc diff - FE\"","v":"Network capex add - 01 Apr 00 - depreciation calc diff - FE"},null,null,null,"GBP m",null,0,null,{"$f":" M355 - M381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS355 - AS381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$42, \"dd mmm yy\") & \" - depreciation calc diff - FE\"","v":"Network capex add - 01 Apr 01 - depreciation calc diff - FE"},null,null,null,"GBP m",null,0,null,{"$f":" M356 - M382","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS356 - AS382","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$43, \"dd mmm yy\") & \" - depreciation calc diff - FE\"","v":"Network capex add - 01 Apr 02 - depreciation calc diff - FE"},null,null,null,"GBP m",null,0,null,{"$f":" M357 - M383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS357 - AS383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$44, \"dd mmm yy\") & \" - depreciation calc diff - FE\"","v":"Network capex add - 01 Apr 03 - depreciation calc diff - FE"},null,null,null,"GBP m",null,0,null,{"$f":" M358 - M384","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS358 - AS384","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$45, \"dd mmm yy\") & \" - depreciation calc diff - FE\"","v":"Network capex add - 01 Apr 04 - depreciation calc diff - FE"},null,null,null,"GBP m",null,0,null,{"$f":" M359 - M385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS359 - AS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$46, \"dd mmm yy\") & \" - depreciation calc diff - FE\"","v":"Network capex add - 01 Apr 05 - depreciation calc diff - FE"},null,null,null,"GBP m",null,0,null,{"$f":" M360 - M386","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS360 - AS386","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$47, \"dd mmm yy\") & \" - depreciation calc diff - FE\"","v":"Network capex add - 01 Apr 06 - depreciation calc diff - FE"},null,null,null,"GBP m",null,-2.2204460492503131E-15,null,{"$f":" M361 - M387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2.2204460492503131E-15,0,0,0,0,0,0,0,{"$f":" AS361 - AS387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$48, \"dd mmm yy\") & \" - depreciation calc diff - FE\"","v":"Network capex add - 01 Apr 07 - depreciation calc diff - FE"},null,null,null,"GBP m",null,0,null,{"$f":" M362 - M388","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS362 - AS388","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$49, \"dd mmm yy\") & \" - depreciation calc diff - FE\"","v":"Network capex add - 01 Apr 08 - depreciation calc diff - FE"},null,null,null,"GBP m",null,0,null,{"$f":" M363 - M389","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS363 - AS389","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$50, \"dd mmm yy\") & \" - depreciation calc diff - FE\"","v":"Network capex add - 01 Apr 09 - depreciation calc diff - FE"},null,null,null,"GBP m",null,0,null,{"$f":" M364 - M390","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS364 - AS390","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$51, \"dd mmm yy\") & \" - depreciation calc diff - FE\"","v":"Network capex add - 01 Apr 10 - depreciation calc diff - FE"},null,null,null,"GBP m",null,0,null,{"$f":" M365 - M391","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS365 - AS391","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$52, \"dd mmm yy\") & \" - depreciation calc diff - FE\"","v":"Network capex add - 01 Apr 11 - depreciation calc diff - FE"},null,null,null,"GBP m",null,0,null,{"$f":" M366 - M392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS366 - AS392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$53, \"dd mmm yy\") & \" - depreciation calc diff - FE\"","v":"Network capex add - 01 Oct 12 - depreciation calc diff - FE"},null,null,null,"GBP m",null,0,null,{"$f":" M367 - M393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS367 - AS393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$54, \"dd mmm yy\") & \" - depreciation calc diff - FE\"","v":"Network capex add - 01 Oct 13 - depreciation calc diff - FE"},null,null,null,"GBP m",null,0,null,{"$f":" M368 - M394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS368 - AS394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$55, \"dd mmm yy\") & \" - depreciation calc diff - FE\"","v":"Network capex add - 01 Oct 14 - depreciation calc diff - FE"},null,null,null,"GBP m",null,0,null,{"$f":" M369 - M395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS369 - AS395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$56, \"dd mmm yy\") & \" - depreciation calc diff - FE\"","v":"Network capex add - 01 Oct 15 - depreciation calc diff - FE"},null,null,null,"GBP m",null,0,null,{"$f":" M370 - M396","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS370 - AS396","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$57, \"dd mmm yy\") & \" - depreciation calc diff - FE\"","v":"Network capex add - 01 Oct 16 - depreciation calc diff - FE"},null,null,null,"GBP m",null,0,null,{"$f":" M371 - M397","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS371 - AS397","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$58, \"dd mmm yy\") & \" - depreciation calc diff - FE\"","v":"Network capex add - 01 Oct 17 - depreciation calc diff - FE"},null,null,null,"GBP m",null,0,null,{"$f":" M372 - M398","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS372 - AS398","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["4. REGULATORY ASSET BASES - NI2007- RAB_NI"]
[]
[]
[null,null,"Network capex add - depreciation calc diff - NI"]
[]
[null,null,null,null,{"$f":" Inp_Depreciation!E$513","v":"Network capex add - 01 Apr 93 - depreciation inp - NI"},{"$f":" Inp_Depreciation!F$513","v":0},{"$f":" Inp_Depreciation!G$513","v":0},{"$f":" Inp_Depreciation!H$513","v":0},{"$f":" Inp_Depreciation!I$513","v":"GBP m"},{"$f":" Inp_Depreciation!J$513","v":"[Entitlement Model 28.11.16.xlsx]NI2007 D.'!$B$15"},{"$f":" Inp_Depreciation!K$513","v":0},{"$f":" Inp_Depreciation!L$513","v":0},{"$f":" Inp_Depreciation!M$513","v":0},{"$f":" Inp_Depreciation!N$513","v":0},{"$f":" Inp_Depreciation!O$513","v":0},{"$f":" Inp_Depreciation!P$513","v":0},{"$f":" Inp_Depreciation!Q$513","v":0},{"$f":" Inp_Depreciation!R$513","v":0},{"$f":" Inp_Depreciation!S$513","v":0},{"$f":" Inp_Depreciation!T$513","v":0},{"$f":" Inp_Depreciation!U$513","v":0},{"$f":" Inp_Depreciation!V$513","v":0},{"$f":" Inp_Depreciation!W$513","v":0},{"$f":" Inp_Depreciation!X$513","v":0},{"$f":" Inp_Depreciation!Y$513","v":0},{"$f":" Inp_Depreciation!Z$513","v":0},{"$f":" Inp_Depreciation!AA$513","v":0},{"$f":" Inp_Depreciation!AB$513","v":0},{"$f":" Inp_Depreciation!AC$513","v":0},{"$f":" Inp_Depreciation!AD$513","v":0},{"$f":" Inp_Depreciation!AE$513","v":0},{"$f":" Inp_Depreciation!AF$513","v":0},{"$f":" Inp_Depreciation!AG$513","v":0},{"$f":" Inp_Depreciation!AH$513","v":0},{"$f":" Inp_Depreciation!AI$513","v":0},{"$f":" Inp_Depreciation!AJ$513","v":0},{"$f":" Inp_Depreciation!AK$513","v":0},{"$f":" Inp_Depreciation!AL$513","v":0},{"$f":" Inp_Depreciation!AM$513","v":0},{"$f":" Inp_Depreciation!AN$513","v":0},{"$f":" Inp_Depreciation!AO$513","v":0},{"$f":" Inp_Depreciation!AP$513","v":0},{"$f":" Inp_Depreciation!AQ$513","v":0},{"$f":" Inp_Depreciation!AR$513","v":0},{"$f":" Inp_Depreciation!AS$513","v":0},{"$f":" Inp_Depreciation!AT$513","v":0},{"$f":" Inp_Depreciation!AU$513","v":0},{"$f":" Inp_Depreciation!AV$513","v":0},{"$f":" Inp_Depreciation!AW$513","v":0},{"$f":" Inp_Depreciation!AX$513","v":0},{"$f":" Inp_Depreciation!AY$513","v":0},{"$f":" Inp_Depreciation!AZ$513","v":0},{"$f":" Inp_Depreciation!BA$513","v":0},{"$f":" Inp_Depreciation!BB$513","v":0},{"$f":" Inp_Depreciation!BC$513","v":0},{"$f":" Inp_Depreciation!BD$513","v":0},{"$f":" Inp_Depreciation!BE$513","v":0},{"$f":" Inp_Depreciation!BF$513","v":0},{"$f":" Inp_Depreciation!BG$513","v":0},{"$f":" Inp_Depreciation!BH$513","v":0},{"$f":" Inp_Depreciation!BI$513","v":0},{"$f":" Inp_Depreciation!BJ$513","v":0},{"$f":" Inp_Depreciation!BK$513","v":0},{"$f":" Inp_Depreciation!BL$513","v":0},{"$f":" Inp_Depreciation!BM$513","v":0},{"$f":" Inp_Depreciation!BN$513","v":0},{"$f":" Inp_Depreciation!BO$513","v":0},{"$f":" Inp_Depreciation!BP$513","v":0},{"$f":" Inp_Depreciation!BQ$513","v":0},{"$f":" Inp_Depreciation!BR$513","v":0},{"$f":" Inp_Depreciation!BS$513","v":0},{"$f":" Inp_Depreciation!BT$513","v":0},{"$f":" Inp_Depreciation!BU$513","v":0},{"$f":" Inp_Depreciation!BV$513","v":0},{"$f":" Inp_Depreciation!BW$513","v":0},{"$f":" Inp_Depreciation!BX$513","v":0},{"$f":" Inp_Depreciation!BY$513","v":0},{"$f":" Inp_Depreciation!BZ$513","v":0},{"$f":" Inp_Depreciation!CA$513","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$514","v":"Network capex add - 01 Apr 94 - depreciation inp - NI"},{"$f":" Inp_Depreciation!F$514","v":0},{"$f":" Inp_Depreciation!G$514","v":0},{"$f":" Inp_Depreciation!H$514","v":0},{"$f":" Inp_Depreciation!I$514","v":"GBP m"},{"$f":" Inp_Depreciation!J$514","v":0},{"$f":" Inp_Depreciation!K$514","v":0},{"$f":" Inp_Depreciation!L$514","v":0},{"$f":" Inp_Depreciation!M$514","v":0},{"$f":" Inp_Depreciation!N$514","v":0},{"$f":" Inp_Depreciation!O$514","v":0},{"$f":" Inp_Depreciation!P$514","v":0},{"$f":" Inp_Depreciation!Q$514","v":0},{"$f":" Inp_Depreciation!R$514","v":0},{"$f":" Inp_Depreciation!S$514","v":0},{"$f":" Inp_Depreciation!T$514","v":0},{"$f":" Inp_Depreciation!U$514","v":0},{"$f":" Inp_Depreciation!V$514","v":0},{"$f":" Inp_Depreciation!W$514","v":0},{"$f":" Inp_Depreciation!X$514","v":0},{"$f":" Inp_Depreciation!Y$514","v":0},{"$f":" Inp_Depreciation!Z$514","v":0},{"$f":" Inp_Depreciation!AA$514","v":0},{"$f":" Inp_Depreciation!AB$514","v":0},{"$f":" Inp_Depreciation!AC$514","v":0},{"$f":" Inp_Depreciation!AD$514","v":0},{"$f":" Inp_Depreciation!AE$514","v":0},{"$f":" Inp_Depreciation!AF$514","v":0},{"$f":" Inp_Depreciation!AG$514","v":0},{"$f":" Inp_Depreciation!AH$514","v":0},{"$f":" Inp_Depreciation!AI$514","v":0},{"$f":" Inp_Depreciation!AJ$514","v":0},{"$f":" Inp_Depreciation!AK$514","v":0},{"$f":" Inp_Depreciation!AL$514","v":0},{"$f":" Inp_Depreciation!AM$514","v":0},{"$f":" Inp_Depreciation!AN$514","v":0},{"$f":" Inp_Depreciation!AO$514","v":0},{"$f":" Inp_Depreciation!AP$514","v":0},{"$f":" Inp_Depreciation!AQ$514","v":0},{"$f":" Inp_Depreciation!AR$514","v":0},{"$f":" Inp_Depreciation!AS$514","v":0},{"$f":" Inp_Depreciation!AT$514","v":0},{"$f":" Inp_Depreciation!AU$514","v":0},{"$f":" Inp_Depreciation!AV$514","v":0},{"$f":" Inp_Depreciation!AW$514","v":0},{"$f":" Inp_Depreciation!AX$514","v":0},{"$f":" Inp_Depreciation!AY$514","v":0},{"$f":" Inp_Depreciation!AZ$514","v":0},{"$f":" Inp_Depreciation!BA$514","v":0},{"$f":" Inp_Depreciation!BB$514","v":0},{"$f":" Inp_Depreciation!BC$514","v":0},{"$f":" Inp_Depreciation!BD$514","v":0},{"$f":" Inp_Depreciation!BE$514","v":0},{"$f":" Inp_Depreciation!BF$514","v":0},{"$f":" Inp_Depreciation!BG$514","v":0},{"$f":" Inp_Depreciation!BH$514","v":0},{"$f":" Inp_Depreciation!BI$514","v":0},{"$f":" Inp_Depreciation!BJ$514","v":0},{"$f":" Inp_Depreciation!BK$514","v":0},{"$f":" Inp_Depreciation!BL$514","v":0},{"$f":" Inp_Depreciation!BM$514","v":0},{"$f":" Inp_Depreciation!BN$514","v":0},{"$f":" Inp_Depreciation!BO$514","v":0},{"$f":" Inp_Depreciation!BP$514","v":0},{"$f":" Inp_Depreciation!BQ$514","v":0},{"$f":" Inp_Depreciation!BR$514","v":0},{"$f":" Inp_Depreciation!BS$514","v":0},{"$f":" Inp_Depreciation!BT$514","v":0},{"$f":" Inp_Depreciation!BU$514","v":0},{"$f":" Inp_Depreciation!BV$514","v":0},{"$f":" Inp_Depreciation!BW$514","v":0},{"$f":" Inp_Depreciation!BX$514","v":0},{"$f":" Inp_Depreciation!BY$514","v":0},{"$f":" Inp_Depreciation!BZ$514","v":0},{"$f":" Inp_Depreciation!CA$514","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$515","v":"Network capex add - 01 Apr 95 - depreciation inp - NI"},{"$f":" Inp_Depreciation!F$515","v":0},{"$f":" Inp_Depreciation!G$515","v":0},{"$f":" Inp_Depreciation!H$515","v":0},{"$f":" Inp_Depreciation!I$515","v":"GBP m"},{"$f":" Inp_Depreciation!J$515","v":0},{"$f":" Inp_Depreciation!K$515","v":0},{"$f":" Inp_Depreciation!L$515","v":0},{"$f":" Inp_Depreciation!M$515","v":0},{"$f":" Inp_Depreciation!N$515","v":0},{"$f":" Inp_Depreciation!O$515","v":0},{"$f":" Inp_Depreciation!P$515","v":0},{"$f":" Inp_Depreciation!Q$515","v":0},{"$f":" Inp_Depreciation!R$515","v":0},{"$f":" Inp_Depreciation!S$515","v":0},{"$f":" Inp_Depreciation!T$515","v":0},{"$f":" Inp_Depreciation!U$515","v":0},{"$f":" Inp_Depreciation!V$515","v":0},{"$f":" Inp_Depreciation!W$515","v":0},{"$f":" Inp_Depreciation!X$515","v":0},{"$f":" Inp_Depreciation!Y$515","v":0},{"$f":" Inp_Depreciation!Z$515","v":0},{"$f":" Inp_Depreciation!AA$515","v":0},{"$f":" Inp_Depreciation!AB$515","v":0},{"$f":" Inp_Depreciation!AC$515","v":0},{"$f":" Inp_Depreciation!AD$515","v":0},{"$f":" Inp_Depreciation!AE$515","v":0},{"$f":" Inp_Depreciation!AF$515","v":0},{"$f":" Inp_Depreciation!AG$515","v":0},{"$f":" Inp_Depreciation!AH$515","v":0},{"$f":" Inp_Depreciation!AI$515","v":0},{"$f":" Inp_Depreciation!AJ$515","v":0},{"$f":" Inp_Depreciation!AK$515","v":0},{"$f":" Inp_Depreciation!AL$515","v":0},{"$f":" Inp_Depreciation!AM$515","v":0},{"$f":" Inp_Depreciation!AN$515","v":0},{"$f":" Inp_Depreciation!AO$515","v":0},{"$f":" Inp_Depreciation!AP$515","v":0},{"$f":" Inp_Depreciation!AQ$515","v":0},{"$f":" Inp_Depreciation!AR$515","v":0},{"$f":" Inp_Depreciation!AS$515","v":0},{"$f":" Inp_Depreciation!AT$515","v":0},{"$f":" Inp_Depreciation!AU$515","v":0},{"$f":" Inp_Depreciation!AV$515","v":0},{"$f":" Inp_Depreciation!AW$515","v":0},{"$f":" Inp_Depreciation!AX$515","v":0},{"$f":" Inp_Depreciation!AY$515","v":0},{"$f":" Inp_Depreciation!AZ$515","v":0},{"$f":" Inp_Depreciation!BA$515","v":0},{"$f":" Inp_Depreciation!BB$515","v":0},{"$f":" Inp_Depreciation!BC$515","v":0},{"$f":" Inp_Depreciation!BD$515","v":0},{"$f":" Inp_Depreciation!BE$515","v":0},{"$f":" Inp_Depreciation!BF$515","v":0},{"$f":" Inp_Depreciation!BG$515","v":0},{"$f":" Inp_Depreciation!BH$515","v":0},{"$f":" Inp_Depreciation!BI$515","v":0},{"$f":" Inp_Depreciation!BJ$515","v":0},{"$f":" Inp_Depreciation!BK$515","v":0},{"$f":" Inp_Depreciation!BL$515","v":0},{"$f":" Inp_Depreciation!BM$515","v":0},{"$f":" Inp_Depreciation!BN$515","v":0},{"$f":" Inp_Depreciation!BO$515","v":0},{"$f":" Inp_Depreciation!BP$515","v":0},{"$f":" Inp_Depreciation!BQ$515","v":0},{"$f":" Inp_Depreciation!BR$515","v":0},{"$f":" Inp_Depreciation!BS$515","v":0},{"$f":" Inp_Depreciation!BT$515","v":0},{"$f":" Inp_Depreciation!BU$515","v":0},{"$f":" Inp_Depreciation!BV$515","v":0},{"$f":" Inp_Depreciation!BW$515","v":0},{"$f":" Inp_Depreciation!BX$515","v":0},{"$f":" Inp_Depreciation!BY$515","v":0},{"$f":" Inp_Depreciation!BZ$515","v":0},{"$f":" Inp_Depreciation!CA$515","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$516","v":"Network capex add - 01 Apr 96 - depreciation inp - NI"},{"$f":" Inp_Depreciation!F$516","v":0},{"$f":" Inp_Depreciation!G$516","v":0},{"$f":" Inp_Depreciation!H$516","v":0},{"$f":" Inp_Depreciation!I$516","v":"GBP m"},{"$f":" Inp_Depreciation!J$516","v":0},{"$f":" Inp_Depreciation!K$516","v":0},{"$f":" Inp_Depreciation!L$516","v":0},{"$f":" Inp_Depreciation!M$516","v":0},{"$f":" Inp_Depreciation!N$516","v":0},{"$f":" Inp_Depreciation!O$516","v":0},{"$f":" Inp_Depreciation!P$516","v":0},{"$f":" Inp_Depreciation!Q$516","v":0},{"$f":" Inp_Depreciation!R$516","v":0},{"$f":" Inp_Depreciation!S$516","v":0},{"$f":" Inp_Depreciation!T$516","v":0},{"$f":" Inp_Depreciation!U$516","v":0},{"$f":" Inp_Depreciation!V$516","v":0},{"$f":" Inp_Depreciation!W$516","v":0},{"$f":" Inp_Depreciation!X$516","v":0},{"$f":" Inp_Depreciation!Y$516","v":0},{"$f":" Inp_Depreciation!Z$516","v":0},{"$f":" Inp_Depreciation!AA$516","v":0},{"$f":" Inp_Depreciation!AB$516","v":0},{"$f":" Inp_Depreciation!AC$516","v":0},{"$f":" Inp_Depreciation!AD$516","v":0},{"$f":" Inp_Depreciation!AE$516","v":0},{"$f":" Inp_Depreciation!AF$516","v":0},{"$f":" Inp_Depreciation!AG$516","v":0},{"$f":" Inp_Depreciation!AH$516","v":0},{"$f":" Inp_Depreciation!AI$516","v":0},{"$f":" Inp_Depreciation!AJ$516","v":0},{"$f":" Inp_Depreciation!AK$516","v":0},{"$f":" Inp_Depreciation!AL$516","v":0},{"$f":" Inp_Depreciation!AM$516","v":0},{"$f":" Inp_Depreciation!AN$516","v":0},{"$f":" Inp_Depreciation!AO$516","v":0},{"$f":" Inp_Depreciation!AP$516","v":0},{"$f":" Inp_Depreciation!AQ$516","v":0},{"$f":" Inp_Depreciation!AR$516","v":0},{"$f":" Inp_Depreciation!AS$516","v":0},{"$f":" Inp_Depreciation!AT$516","v":0},{"$f":" Inp_Depreciation!AU$516","v":0},{"$f":" Inp_Depreciation!AV$516","v":0},{"$f":" Inp_Depreciation!AW$516","v":0},{"$f":" Inp_Depreciation!AX$516","v":0},{"$f":" Inp_Depreciation!AY$516","v":0},{"$f":" Inp_Depreciation!AZ$516","v":0},{"$f":" Inp_Depreciation!BA$516","v":0},{"$f":" Inp_Depreciation!BB$516","v":0},{"$f":" Inp_Depreciation!BC$516","v":0},{"$f":" Inp_Depreciation!BD$516","v":0},{"$f":" Inp_Depreciation!BE$516","v":0},{"$f":" Inp_Depreciation!BF$516","v":0},{"$f":" Inp_Depreciation!BG$516","v":0},{"$f":" Inp_Depreciation!BH$516","v":0},{"$f":" Inp_Depreciation!BI$516","v":0},{"$f":" Inp_Depreciation!BJ$516","v":0},{"$f":" Inp_Depreciation!BK$516","v":0},{"$f":" Inp_Depreciation!BL$516","v":0},{"$f":" Inp_Depreciation!BM$516","v":0},{"$f":" Inp_Depreciation!BN$516","v":0},{"$f":" Inp_Depreciation!BO$516","v":0},{"$f":" Inp_Depreciation!BP$516","v":0},{"$f":" Inp_Depreciation!BQ$516","v":0},{"$f":" Inp_Depreciation!BR$516","v":0},{"$f":" Inp_Depreciation!BS$516","v":0},{"$f":" Inp_Depreciation!BT$516","v":0},{"$f":" Inp_Depreciation!BU$516","v":0},{"$f":" Inp_Depreciation!BV$516","v":0},{"$f":" Inp_Depreciation!BW$516","v":0},{"$f":" Inp_Depreciation!BX$516","v":0},{"$f":" Inp_Depreciation!BY$516","v":0},{"$f":" Inp_Depreciation!BZ$516","v":0},{"$f":" Inp_Depreciation!CA$516","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$517","v":"Network capex add - 01 Apr 97 - depreciation inp - NI"},{"$f":" Inp_Depreciation!F$517","v":0},{"$f":" Inp_Depreciation!G$517","v":0},{"$f":" Inp_Depreciation!H$517","v":0},{"$f":" Inp_Depreciation!I$517","v":"GBP m"},{"$f":" Inp_Depreciation!J$517","v":0},{"$f":" Inp_Depreciation!K$517","v":0},{"$f":" Inp_Depreciation!L$517","v":0},{"$f":" Inp_Depreciation!M$517","v":0},{"$f":" Inp_Depreciation!N$517","v":0},{"$f":" Inp_Depreciation!O$517","v":0},{"$f":" Inp_Depreciation!P$517","v":0},{"$f":" Inp_Depreciation!Q$517","v":0},{"$f":" Inp_Depreciation!R$517","v":0},{"$f":" Inp_Depreciation!S$517","v":0},{"$f":" Inp_Depreciation!T$517","v":0},{"$f":" Inp_Depreciation!U$517","v":0},{"$f":" Inp_Depreciation!V$517","v":0},{"$f":" Inp_Depreciation!W$517","v":0},{"$f":" Inp_Depreciation!X$517","v":0},{"$f":" Inp_Depreciation!Y$517","v":0},{"$f":" Inp_Depreciation!Z$517","v":0},{"$f":" Inp_Depreciation!AA$517","v":0},{"$f":" Inp_Depreciation!AB$517","v":0},{"$f":" Inp_Depreciation!AC$517","v":0},{"$f":" Inp_Depreciation!AD$517","v":0},{"$f":" Inp_Depreciation!AE$517","v":0},{"$f":" Inp_Depreciation!AF$517","v":0},{"$f":" Inp_Depreciation!AG$517","v":0},{"$f":" Inp_Depreciation!AH$517","v":0},{"$f":" Inp_Depreciation!AI$517","v":0},{"$f":" Inp_Depreciation!AJ$517","v":0},{"$f":" Inp_Depreciation!AK$517","v":0},{"$f":" Inp_Depreciation!AL$517","v":0},{"$f":" Inp_Depreciation!AM$517","v":0},{"$f":" Inp_Depreciation!AN$517","v":0},{"$f":" Inp_Depreciation!AO$517","v":0},{"$f":" Inp_Depreciation!AP$517","v":0},{"$f":" Inp_Depreciation!AQ$517","v":0},{"$f":" Inp_Depreciation!AR$517","v":0},{"$f":" Inp_Depreciation!AS$517","v":0},{"$f":" Inp_Depreciation!AT$517","v":0},{"$f":" Inp_Depreciation!AU$517","v":0},{"$f":" Inp_Depreciation!AV$517","v":0},{"$f":" Inp_Depreciation!AW$517","v":0},{"$f":" Inp_Depreciation!AX$517","v":0},{"$f":" Inp_Depreciation!AY$517","v":0},{"$f":" Inp_Depreciation!AZ$517","v":0},{"$f":" Inp_Depreciation!BA$517","v":0},{"$f":" Inp_Depreciation!BB$517","v":0},{"$f":" Inp_Depreciation!BC$517","v":0},{"$f":" Inp_Depreciation!BD$517","v":0},{"$f":" Inp_Depreciation!BE$517","v":0},{"$f":" Inp_Depreciation!BF$517","v":0},{"$f":" Inp_Depreciation!BG$517","v":0},{"$f":" Inp_Depreciation!BH$517","v":0},{"$f":" Inp_Depreciation!BI$517","v":0},{"$f":" Inp_Depreciation!BJ$517","v":0},{"$f":" Inp_Depreciation!BK$517","v":0},{"$f":" Inp_Depreciation!BL$517","v":0},{"$f":" Inp_Depreciation!BM$517","v":0},{"$f":" Inp_Depreciation!BN$517","v":0},{"$f":" Inp_Depreciation!BO$517","v":0},{"$f":" Inp_Depreciation!BP$517","v":0},{"$f":" Inp_Depreciation!BQ$517","v":0},{"$f":" Inp_Depreciation!BR$517","v":0},{"$f":" Inp_Depreciation!BS$517","v":0},{"$f":" Inp_Depreciation!BT$517","v":0},{"$f":" Inp_Depreciation!BU$517","v":0},{"$f":" Inp_Depreciation!BV$517","v":0},{"$f":" Inp_Depreciation!BW$517","v":0},{"$f":" Inp_Depreciation!BX$517","v":0},{"$f":" Inp_Depreciation!BY$517","v":0},{"$f":" Inp_Depreciation!BZ$517","v":0},{"$f":" Inp_Depreciation!CA$517","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$518","v":"Network capex add - 01 Apr 98 - depreciation inp - NI"},{"$f":" Inp_Depreciation!F$518","v":0},{"$f":" Inp_Depreciation!G$518","v":0},{"$f":" Inp_Depreciation!H$518","v":0},{"$f":" Inp_Depreciation!I$518","v":"GBP m"},{"$f":" Inp_Depreciation!J$518","v":0},{"$f":" Inp_Depreciation!K$518","v":0},{"$f":" Inp_Depreciation!L$518","v":0},{"$f":" Inp_Depreciation!M$518","v":0},{"$f":" Inp_Depreciation!N$518","v":0},{"$f":" Inp_Depreciation!O$518","v":0},{"$f":" Inp_Depreciation!P$518","v":0},{"$f":" Inp_Depreciation!Q$518","v":0},{"$f":" Inp_Depreciation!R$518","v":0},{"$f":" Inp_Depreciation!S$518","v":0},{"$f":" Inp_Depreciation!T$518","v":0},{"$f":" Inp_Depreciation!U$518","v":0},{"$f":" Inp_Depreciation!V$518","v":0},{"$f":" Inp_Depreciation!W$518","v":0},{"$f":" Inp_Depreciation!X$518","v":0},{"$f":" Inp_Depreciation!Y$518","v":0},{"$f":" Inp_Depreciation!Z$518","v":0},{"$f":" Inp_Depreciation!AA$518","v":0},{"$f":" Inp_Depreciation!AB$518","v":0},{"$f":" Inp_Depreciation!AC$518","v":0},{"$f":" Inp_Depreciation!AD$518","v":0},{"$f":" Inp_Depreciation!AE$518","v":0},{"$f":" Inp_Depreciation!AF$518","v":0},{"$f":" Inp_Depreciation!AG$518","v":0},{"$f":" Inp_Depreciation!AH$518","v":0},{"$f":" Inp_Depreciation!AI$518","v":0},{"$f":" Inp_Depreciation!AJ$518","v":0},{"$f":" Inp_Depreciation!AK$518","v":0},{"$f":" Inp_Depreciation!AL$518","v":0},{"$f":" Inp_Depreciation!AM$518","v":0},{"$f":" Inp_Depreciation!AN$518","v":0},{"$f":" Inp_Depreciation!AO$518","v":0},{"$f":" Inp_Depreciation!AP$518","v":0},{"$f":" Inp_Depreciation!AQ$518","v":0},{"$f":" Inp_Depreciation!AR$518","v":0},{"$f":" Inp_Depreciation!AS$518","v":0},{"$f":" Inp_Depreciation!AT$518","v":0},{"$f":" Inp_Depreciation!AU$518","v":0},{"$f":" Inp_Depreciation!AV$518","v":0},{"$f":" Inp_Depreciation!AW$518","v":0},{"$f":" Inp_Depreciation!AX$518","v":0},{"$f":" Inp_Depreciation!AY$518","v":0},{"$f":" Inp_Depreciation!AZ$518","v":0},{"$f":" Inp_Depreciation!BA$518","v":0},{"$f":" Inp_Depreciation!BB$518","v":0},{"$f":" Inp_Depreciation!BC$518","v":0},{"$f":" Inp_Depreciation!BD$518","v":0},{"$f":" Inp_Depreciation!BE$518","v":0},{"$f":" Inp_Depreciation!BF$518","v":0},{"$f":" Inp_Depreciation!BG$518","v":0},{"$f":" Inp_Depreciation!BH$518","v":0},{"$f":" Inp_Depreciation!BI$518","v":0},{"$f":" Inp_Depreciation!BJ$518","v":0},{"$f":" Inp_Depreciation!BK$518","v":0},{"$f":" Inp_Depreciation!BL$518","v":0},{"$f":" Inp_Depreciation!BM$518","v":0},{"$f":" Inp_Depreciation!BN$518","v":0},{"$f":" Inp_Depreciation!BO$518","v":0},{"$f":" Inp_Depreciation!BP$518","v":0},{"$f":" Inp_Depreciation!BQ$518","v":0},{"$f":" Inp_Depreciation!BR$518","v":0},{"$f":" Inp_Depreciation!BS$518","v":0},{"$f":" Inp_Depreciation!BT$518","v":0},{"$f":" Inp_Depreciation!BU$518","v":0},{"$f":" Inp_Depreciation!BV$518","v":0},{"$f":" Inp_Depreciation!BW$518","v":0},{"$f":" Inp_Depreciation!BX$518","v":0},{"$f":" Inp_Depreciation!BY$518","v":0},{"$f":" Inp_Depreciation!BZ$518","v":0},{"$f":" Inp_Depreciation!CA$518","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$519","v":"Network capex add - 01 Apr 99 - depreciation inp - NI"},{"$f":" Inp_Depreciation!F$519","v":0},{"$f":" Inp_Depreciation!G$519","v":0},{"$f":" Inp_Depreciation!H$519","v":0},{"$f":" Inp_Depreciation!I$519","v":"GBP m"},{"$f":" Inp_Depreciation!J$519","v":0},{"$f":" Inp_Depreciation!K$519","v":0},{"$f":" Inp_Depreciation!L$519","v":0},{"$f":" Inp_Depreciation!M$519","v":0},{"$f":" Inp_Depreciation!N$519","v":0},{"$f":" Inp_Depreciation!O$519","v":0},{"$f":" Inp_Depreciation!P$519","v":0},{"$f":" Inp_Depreciation!Q$519","v":0},{"$f":" Inp_Depreciation!R$519","v":0},{"$f":" Inp_Depreciation!S$519","v":0},{"$f":" Inp_Depreciation!T$519","v":0},{"$f":" Inp_Depreciation!U$519","v":0},{"$f":" Inp_Depreciation!V$519","v":0},{"$f":" Inp_Depreciation!W$519","v":0},{"$f":" Inp_Depreciation!X$519","v":0},{"$f":" Inp_Depreciation!Y$519","v":0},{"$f":" Inp_Depreciation!Z$519","v":0},{"$f":" Inp_Depreciation!AA$519","v":0},{"$f":" Inp_Depreciation!AB$519","v":0},{"$f":" Inp_Depreciation!AC$519","v":0},{"$f":" Inp_Depreciation!AD$519","v":0},{"$f":" Inp_Depreciation!AE$519","v":0},{"$f":" Inp_Depreciation!AF$519","v":0},{"$f":" Inp_Depreciation!AG$519","v":0},{"$f":" Inp_Depreciation!AH$519","v":0},{"$f":" Inp_Depreciation!AI$519","v":0},{"$f":" Inp_Depreciation!AJ$519","v":0},{"$f":" Inp_Depreciation!AK$519","v":0},{"$f":" Inp_Depreciation!AL$519","v":0},{"$f":" Inp_Depreciation!AM$519","v":0},{"$f":" Inp_Depreciation!AN$519","v":0},{"$f":" Inp_Depreciation!AO$519","v":0},{"$f":" Inp_Depreciation!AP$519","v":0},{"$f":" Inp_Depreciation!AQ$519","v":0},{"$f":" Inp_Depreciation!AR$519","v":0},{"$f":" Inp_Depreciation!AS$519","v":0},{"$f":" Inp_Depreciation!AT$519","v":0},{"$f":" Inp_Depreciation!AU$519","v":0},{"$f":" Inp_Depreciation!AV$519","v":0},{"$f":" Inp_Depreciation!AW$519","v":0},{"$f":" Inp_Depreciation!AX$519","v":0},{"$f":" Inp_Depreciation!AY$519","v":0},{"$f":" Inp_Depreciation!AZ$519","v":0},{"$f":" Inp_Depreciation!BA$519","v":0},{"$f":" Inp_Depreciation!BB$519","v":0},{"$f":" Inp_Depreciation!BC$519","v":0},{"$f":" Inp_Depreciation!BD$519","v":0},{"$f":" Inp_Depreciation!BE$519","v":0},{"$f":" Inp_Depreciation!BF$519","v":0},{"$f":" Inp_Depreciation!BG$519","v":0},{"$f":" Inp_Depreciation!BH$519","v":0},{"$f":" Inp_Depreciation!BI$519","v":0},{"$f":" Inp_Depreciation!BJ$519","v":0},{"$f":" Inp_Depreciation!BK$519","v":0},{"$f":" Inp_Depreciation!BL$519","v":0},{"$f":" Inp_Depreciation!BM$519","v":0},{"$f":" Inp_Depreciation!BN$519","v":0},{"$f":" Inp_Depreciation!BO$519","v":0},{"$f":" Inp_Depreciation!BP$519","v":0},{"$f":" Inp_Depreciation!BQ$519","v":0},{"$f":" Inp_Depreciation!BR$519","v":0},{"$f":" Inp_Depreciation!BS$519","v":0},{"$f":" Inp_Depreciation!BT$519","v":0},{"$f":" Inp_Depreciation!BU$519","v":0},{"$f":" Inp_Depreciation!BV$519","v":0},{"$f":" Inp_Depreciation!BW$519","v":0},{"$f":" Inp_Depreciation!BX$519","v":0},{"$f":" Inp_Depreciation!BY$519","v":0},{"$f":" Inp_Depreciation!BZ$519","v":0},{"$f":" Inp_Depreciation!CA$519","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$520","v":"Network capex add - 01 Apr 00 - depreciation inp - NI"},{"$f":" Inp_Depreciation!F$520","v":0},{"$f":" Inp_Depreciation!G$520","v":0},{"$f":" Inp_Depreciation!H$520","v":0},{"$f":" Inp_Depreciation!I$520","v":"GBP m"},{"$f":" Inp_Depreciation!J$520","v":0},{"$f":" Inp_Depreciation!K$520","v":0},{"$f":" Inp_Depreciation!L$520","v":0},{"$f":" Inp_Depreciation!M$520","v":0},{"$f":" Inp_Depreciation!N$520","v":0},{"$f":" Inp_Depreciation!O$520","v":0},{"$f":" Inp_Depreciation!P$520","v":0},{"$f":" Inp_Depreciation!Q$520","v":0},{"$f":" Inp_Depreciation!R$520","v":0},{"$f":" Inp_Depreciation!S$520","v":0},{"$f":" Inp_Depreciation!T$520","v":0},{"$f":" Inp_Depreciation!U$520","v":0},{"$f":" Inp_Depreciation!V$520","v":0},{"$f":" Inp_Depreciation!W$520","v":0},{"$f":" Inp_Depreciation!X$520","v":0},{"$f":" Inp_Depreciation!Y$520","v":0},{"$f":" Inp_Depreciation!Z$520","v":0},{"$f":" Inp_Depreciation!AA$520","v":0},{"$f":" Inp_Depreciation!AB$520","v":0},{"$f":" Inp_Depreciation!AC$520","v":0},{"$f":" Inp_Depreciation!AD$520","v":0},{"$f":" Inp_Depreciation!AE$520","v":0},{"$f":" Inp_Depreciation!AF$520","v":0},{"$f":" Inp_Depreciation!AG$520","v":0},{"$f":" Inp_Depreciation!AH$520","v":0},{"$f":" Inp_Depreciation!AI$520","v":0},{"$f":" Inp_Depreciation!AJ$520","v":0},{"$f":" Inp_Depreciation!AK$520","v":0},{"$f":" Inp_Depreciation!AL$520","v":0},{"$f":" Inp_Depreciation!AM$520","v":0},{"$f":" Inp_Depreciation!AN$520","v":0},{"$f":" Inp_Depreciation!AO$520","v":0},{"$f":" Inp_Depreciation!AP$520","v":0},{"$f":" Inp_Depreciation!AQ$520","v":0},{"$f":" Inp_Depreciation!AR$520","v":0},{"$f":" Inp_Depreciation!AS$520","v":0},{"$f":" Inp_Depreciation!AT$520","v":0},{"$f":" Inp_Depreciation!AU$520","v":0},{"$f":" Inp_Depreciation!AV$520","v":0},{"$f":" Inp_Depreciation!AW$520","v":0},{"$f":" Inp_Depreciation!AX$520","v":0},{"$f":" Inp_Depreciation!AY$520","v":0},{"$f":" Inp_Depreciation!AZ$520","v":0},{"$f":" Inp_Depreciation!BA$520","v":0},{"$f":" Inp_Depreciation!BB$520","v":0},{"$f":" Inp_Depreciation!BC$520","v":0},{"$f":" Inp_Depreciation!BD$520","v":0},{"$f":" Inp_Depreciation!BE$520","v":0},{"$f":" Inp_Depreciation!BF$520","v":0},{"$f":" Inp_Depreciation!BG$520","v":0},{"$f":" Inp_Depreciation!BH$520","v":0},{"$f":" Inp_Depreciation!BI$520","v":0},{"$f":" Inp_Depreciation!BJ$520","v":0},{"$f":" Inp_Depreciation!BK$520","v":0},{"$f":" Inp_Depreciation!BL$520","v":0},{"$f":" Inp_Depreciation!BM$520","v":0},{"$f":" Inp_Depreciation!BN$520","v":0},{"$f":" Inp_Depreciation!BO$520","v":0},{"$f":" Inp_Depreciation!BP$520","v":0},{"$f":" Inp_Depreciation!BQ$520","v":0},{"$f":" Inp_Depreciation!BR$520","v":0},{"$f":" Inp_Depreciation!BS$520","v":0},{"$f":" Inp_Depreciation!BT$520","v":0},{"$f":" Inp_Depreciation!BU$520","v":0},{"$f":" Inp_Depreciation!BV$520","v":0},{"$f":" Inp_Depreciation!BW$520","v":0},{"$f":" Inp_Depreciation!BX$520","v":0},{"$f":" Inp_Depreciation!BY$520","v":0},{"$f":" Inp_Depreciation!BZ$520","v":0},{"$f":" Inp_Depreciation!CA$520","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$521","v":"Network capex add - 01 Apr 01 - depreciation inp - NI"},{"$f":" Inp_Depreciation!F$521","v":0},{"$f":" Inp_Depreciation!G$521","v":0},{"$f":" Inp_Depreciation!H$521","v":0},{"$f":" Inp_Depreciation!I$521","v":"GBP m"},{"$f":" Inp_Depreciation!J$521","v":0},{"$f":" Inp_Depreciation!K$521","v":0},{"$f":" Inp_Depreciation!L$521","v":0},{"$f":" Inp_Depreciation!M$521","v":0},{"$f":" Inp_Depreciation!N$521","v":0},{"$f":" Inp_Depreciation!O$521","v":0},{"$f":" Inp_Depreciation!P$521","v":0},{"$f":" Inp_Depreciation!Q$521","v":0},{"$f":" Inp_Depreciation!R$521","v":0},{"$f":" Inp_Depreciation!S$521","v":0},{"$f":" Inp_Depreciation!T$521","v":0},{"$f":" Inp_Depreciation!U$521","v":0},{"$f":" Inp_Depreciation!V$521","v":0},{"$f":" Inp_Depreciation!W$521","v":0},{"$f":" Inp_Depreciation!X$521","v":0},{"$f":" Inp_Depreciation!Y$521","v":0},{"$f":" Inp_Depreciation!Z$521","v":0},{"$f":" Inp_Depreciation!AA$521","v":0},{"$f":" Inp_Depreciation!AB$521","v":0},{"$f":" Inp_Depreciation!AC$521","v":0},{"$f":" Inp_Depreciation!AD$521","v":0},{"$f":" Inp_Depreciation!AE$521","v":0},{"$f":" Inp_Depreciation!AF$521","v":0},{"$f":" Inp_Depreciation!AG$521","v":0},{"$f":" Inp_Depreciation!AH$521","v":0},{"$f":" Inp_Depreciation!AI$521","v":0},{"$f":" Inp_Depreciation!AJ$521","v":0},{"$f":" Inp_Depreciation!AK$521","v":0},{"$f":" Inp_Depreciation!AL$521","v":0},{"$f":" Inp_Depreciation!AM$521","v":0},{"$f":" Inp_Depreciation!AN$521","v":0},{"$f":" Inp_Depreciation!AO$521","v":0},{"$f":" Inp_Depreciation!AP$521","v":0},{"$f":" Inp_Depreciation!AQ$521","v":0},{"$f":" Inp_Depreciation!AR$521","v":0},{"$f":" Inp_Depreciation!AS$521","v":0},{"$f":" Inp_Depreciation!AT$521","v":0},{"$f":" Inp_Depreciation!AU$521","v":0},{"$f":" Inp_Depreciation!AV$521","v":0},{"$f":" Inp_Depreciation!AW$521","v":0},{"$f":" Inp_Depreciation!AX$521","v":0},{"$f":" Inp_Depreciation!AY$521","v":0},{"$f":" Inp_Depreciation!AZ$521","v":0},{"$f":" Inp_Depreciation!BA$521","v":0},{"$f":" Inp_Depreciation!BB$521","v":0},{"$f":" Inp_Depreciation!BC$521","v":0},{"$f":" Inp_Depreciation!BD$521","v":0},{"$f":" Inp_Depreciation!BE$521","v":0},{"$f":" Inp_Depreciation!BF$521","v":0},{"$f":" Inp_Depreciation!BG$521","v":0},{"$f":" Inp_Depreciation!BH$521","v":0},{"$f":" Inp_Depreciation!BI$521","v":0},{"$f":" Inp_Depreciation!BJ$521","v":0},{"$f":" Inp_Depreciation!BK$521","v":0},{"$f":" Inp_Depreciation!BL$521","v":0},{"$f":" Inp_Depreciation!BM$521","v":0},{"$f":" Inp_Depreciation!BN$521","v":0},{"$f":" Inp_Depreciation!BO$521","v":0},{"$f":" Inp_Depreciation!BP$521","v":0},{"$f":" Inp_Depreciation!BQ$521","v":0},{"$f":" Inp_Depreciation!BR$521","v":0},{"$f":" Inp_Depreciation!BS$521","v":0},{"$f":" Inp_Depreciation!BT$521","v":0},{"$f":" Inp_Depreciation!BU$521","v":0},{"$f":" Inp_Depreciation!BV$521","v":0},{"$f":" Inp_Depreciation!BW$521","v":0},{"$f":" Inp_Depreciation!BX$521","v":0},{"$f":" Inp_Depreciation!BY$521","v":0},{"$f":" Inp_Depreciation!BZ$521","v":0},{"$f":" Inp_Depreciation!CA$521","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$522","v":"Network capex add - 01 Apr 02 - depreciation inp - NI"},{"$f":" Inp_Depreciation!F$522","v":0},{"$f":" Inp_Depreciation!G$522","v":0},{"$f":" Inp_Depreciation!H$522","v":0},{"$f":" Inp_Depreciation!I$522","v":"GBP m"},{"$f":" Inp_Depreciation!J$522","v":0},{"$f":" Inp_Depreciation!K$522","v":0},{"$f":" Inp_Depreciation!L$522","v":0},{"$f":" Inp_Depreciation!M$522","v":0},{"$f":" Inp_Depreciation!N$522","v":0},{"$f":" Inp_Depreciation!O$522","v":0},{"$f":" Inp_Depreciation!P$522","v":0},{"$f":" Inp_Depreciation!Q$522","v":0},{"$f":" Inp_Depreciation!R$522","v":0},{"$f":" Inp_Depreciation!S$522","v":0},{"$f":" Inp_Depreciation!T$522","v":0},{"$f":" Inp_Depreciation!U$522","v":0},{"$f":" Inp_Depreciation!V$522","v":0},{"$f":" Inp_Depreciation!W$522","v":0},{"$f":" Inp_Depreciation!X$522","v":0},{"$f":" Inp_Depreciation!Y$522","v":0},{"$f":" Inp_Depreciation!Z$522","v":0},{"$f":" Inp_Depreciation!AA$522","v":0},{"$f":" Inp_Depreciation!AB$522","v":0},{"$f":" Inp_Depreciation!AC$522","v":0},{"$f":" Inp_Depreciation!AD$522","v":0},{"$f":" Inp_Depreciation!AE$522","v":0},{"$f":" Inp_Depreciation!AF$522","v":0},{"$f":" Inp_Depreciation!AG$522","v":0},{"$f":" Inp_Depreciation!AH$522","v":0},{"$f":" Inp_Depreciation!AI$522","v":0},{"$f":" Inp_Depreciation!AJ$522","v":0},{"$f":" Inp_Depreciation!AK$522","v":0},{"$f":" Inp_Depreciation!AL$522","v":0},{"$f":" Inp_Depreciation!AM$522","v":0},{"$f":" Inp_Depreciation!AN$522","v":0},{"$f":" Inp_Depreciation!AO$522","v":0},{"$f":" Inp_Depreciation!AP$522","v":0},{"$f":" Inp_Depreciation!AQ$522","v":0},{"$f":" Inp_Depreciation!AR$522","v":0},{"$f":" Inp_Depreciation!AS$522","v":0},{"$f":" Inp_Depreciation!AT$522","v":0},{"$f":" Inp_Depreciation!AU$522","v":0},{"$f":" Inp_Depreciation!AV$522","v":0},{"$f":" Inp_Depreciation!AW$522","v":0},{"$f":" Inp_Depreciation!AX$522","v":0},{"$f":" Inp_Depreciation!AY$522","v":0},{"$f":" Inp_Depreciation!AZ$522","v":0},{"$f":" Inp_Depreciation!BA$522","v":0},{"$f":" Inp_Depreciation!BB$522","v":0},{"$f":" Inp_Depreciation!BC$522","v":0},{"$f":" Inp_Depreciation!BD$522","v":0},{"$f":" Inp_Depreciation!BE$522","v":0},{"$f":" Inp_Depreciation!BF$522","v":0},{"$f":" Inp_Depreciation!BG$522","v":0},{"$f":" Inp_Depreciation!BH$522","v":0},{"$f":" Inp_Depreciation!BI$522","v":0},{"$f":" Inp_Depreciation!BJ$522","v":0},{"$f":" Inp_Depreciation!BK$522","v":0},{"$f":" Inp_Depreciation!BL$522","v":0},{"$f":" Inp_Depreciation!BM$522","v":0},{"$f":" Inp_Depreciation!BN$522","v":0},{"$f":" Inp_Depreciation!BO$522","v":0},{"$f":" Inp_Depreciation!BP$522","v":0},{"$f":" Inp_Depreciation!BQ$522","v":0},{"$f":" Inp_Depreciation!BR$522","v":0},{"$f":" Inp_Depreciation!BS$522","v":0},{"$f":" Inp_Depreciation!BT$522","v":0},{"$f":" Inp_Depreciation!BU$522","v":0},{"$f":" Inp_Depreciation!BV$522","v":0},{"$f":" Inp_Depreciation!BW$522","v":0},{"$f":" Inp_Depreciation!BX$522","v":0},{"$f":" Inp_Depreciation!BY$522","v":0},{"$f":" Inp_Depreciation!BZ$522","v":0},{"$f":" Inp_Depreciation!CA$522","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$523","v":"Network capex add - 01 Apr 03 - depreciation inp - NI"},{"$f":" Inp_Depreciation!F$523","v":0},{"$f":" Inp_Depreciation!G$523","v":0},{"$f":" Inp_Depreciation!H$523","v":0},{"$f":" Inp_Depreciation!I$523","v":"GBP m"},{"$f":" Inp_Depreciation!J$523","v":0},{"$f":" Inp_Depreciation!K$523","v":0},{"$f":" Inp_Depreciation!L$523","v":0},{"$f":" Inp_Depreciation!M$523","v":0},{"$f":" Inp_Depreciation!N$523","v":0},{"$f":" Inp_Depreciation!O$523","v":0},{"$f":" Inp_Depreciation!P$523","v":0},{"$f":" Inp_Depreciation!Q$523","v":0},{"$f":" Inp_Depreciation!R$523","v":0},{"$f":" Inp_Depreciation!S$523","v":0},{"$f":" Inp_Depreciation!T$523","v":0},{"$f":" Inp_Depreciation!U$523","v":0},{"$f":" Inp_Depreciation!V$523","v":0},{"$f":" Inp_Depreciation!W$523","v":0},{"$f":" Inp_Depreciation!X$523","v":0},{"$f":" Inp_Depreciation!Y$523","v":0},{"$f":" Inp_Depreciation!Z$523","v":0},{"$f":" Inp_Depreciation!AA$523","v":0},{"$f":" Inp_Depreciation!AB$523","v":0},{"$f":" Inp_Depreciation!AC$523","v":0},{"$f":" Inp_Depreciation!AD$523","v":0},{"$f":" Inp_Depreciation!AE$523","v":0},{"$f":" Inp_Depreciation!AF$523","v":0},{"$f":" Inp_Depreciation!AG$523","v":0},{"$f":" Inp_Depreciation!AH$523","v":0},{"$f":" Inp_Depreciation!AI$523","v":0},{"$f":" Inp_Depreciation!AJ$523","v":0},{"$f":" Inp_Depreciation!AK$523","v":0},{"$f":" Inp_Depreciation!AL$523","v":0},{"$f":" Inp_Depreciation!AM$523","v":0},{"$f":" Inp_Depreciation!AN$523","v":0},{"$f":" Inp_Depreciation!AO$523","v":0},{"$f":" Inp_Depreciation!AP$523","v":0},{"$f":" Inp_Depreciation!AQ$523","v":0},{"$f":" Inp_Depreciation!AR$523","v":0},{"$f":" Inp_Depreciation!AS$523","v":0},{"$f":" Inp_Depreciation!AT$523","v":0},{"$f":" Inp_Depreciation!AU$523","v":0},{"$f":" Inp_Depreciation!AV$523","v":0},{"$f":" Inp_Depreciation!AW$523","v":0},{"$f":" Inp_Depreciation!AX$523","v":0},{"$f":" Inp_Depreciation!AY$523","v":0},{"$f":" Inp_Depreciation!AZ$523","v":0},{"$f":" Inp_Depreciation!BA$523","v":0},{"$f":" Inp_Depreciation!BB$523","v":0},{"$f":" Inp_Depreciation!BC$523","v":0},{"$f":" Inp_Depreciation!BD$523","v":0},{"$f":" Inp_Depreciation!BE$523","v":0},{"$f":" Inp_Depreciation!BF$523","v":0},{"$f":" Inp_Depreciation!BG$523","v":0},{"$f":" Inp_Depreciation!BH$523","v":0},{"$f":" Inp_Depreciation!BI$523","v":0},{"$f":" Inp_Depreciation!BJ$523","v":0},{"$f":" Inp_Depreciation!BK$523","v":0},{"$f":" Inp_Depreciation!BL$523","v":0},{"$f":" Inp_Depreciation!BM$523","v":0},{"$f":" Inp_Depreciation!BN$523","v":0},{"$f":" Inp_Depreciation!BO$523","v":0},{"$f":" Inp_Depreciation!BP$523","v":0},{"$f":" Inp_Depreciation!BQ$523","v":0},{"$f":" Inp_Depreciation!BR$523","v":0},{"$f":" Inp_Depreciation!BS$523","v":0},{"$f":" Inp_Depreciation!BT$523","v":0},{"$f":" Inp_Depreciation!BU$523","v":0},{"$f":" Inp_Depreciation!BV$523","v":0},{"$f":" Inp_Depreciation!BW$523","v":0},{"$f":" Inp_Depreciation!BX$523","v":0},{"$f":" Inp_Depreciation!BY$523","v":0},{"$f":" Inp_Depreciation!BZ$523","v":0},{"$f":" Inp_Depreciation!CA$523","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$524","v":"Network capex add - 01 Apr 04 - depreciation inp - NI"},{"$f":" Inp_Depreciation!F$524","v":0},{"$f":" Inp_Depreciation!G$524","v":0},{"$f":" Inp_Depreciation!H$524","v":0},{"$f":" Inp_Depreciation!I$524","v":"GBP m"},{"$f":" Inp_Depreciation!J$524","v":0},{"$f":" Inp_Depreciation!K$524","v":0},{"$f":" Inp_Depreciation!L$524","v":0},{"$f":" Inp_Depreciation!M$524","v":0},{"$f":" Inp_Depreciation!N$524","v":0},{"$f":" Inp_Depreciation!O$524","v":0},{"$f":" Inp_Depreciation!P$524","v":0},{"$f":" Inp_Depreciation!Q$524","v":0},{"$f":" Inp_Depreciation!R$524","v":0},{"$f":" Inp_Depreciation!S$524","v":0},{"$f":" Inp_Depreciation!T$524","v":0},{"$f":" Inp_Depreciation!U$524","v":0},{"$f":" Inp_Depreciation!V$524","v":0},{"$f":" Inp_Depreciation!W$524","v":0},{"$f":" Inp_Depreciation!X$524","v":0},{"$f":" Inp_Depreciation!Y$524","v":0},{"$f":" Inp_Depreciation!Z$524","v":0},{"$f":" Inp_Depreciation!AA$524","v":0},{"$f":" Inp_Depreciation!AB$524","v":0},{"$f":" Inp_Depreciation!AC$524","v":0},{"$f":" Inp_Depreciation!AD$524","v":0},{"$f":" Inp_Depreciation!AE$524","v":0},{"$f":" Inp_Depreciation!AF$524","v":0},{"$f":" Inp_Depreciation!AG$524","v":0},{"$f":" Inp_Depreciation!AH$524","v":0},{"$f":" Inp_Depreciation!AI$524","v":0},{"$f":" Inp_Depreciation!AJ$524","v":0},{"$f":" Inp_Depreciation!AK$524","v":0},{"$f":" Inp_Depreciation!AL$524","v":0},{"$f":" Inp_Depreciation!AM$524","v":0},{"$f":" Inp_Depreciation!AN$524","v":0},{"$f":" Inp_Depreciation!AO$524","v":0},{"$f":" Inp_Depreciation!AP$524","v":0},{"$f":" Inp_Depreciation!AQ$524","v":0},{"$f":" Inp_Depreciation!AR$524","v":0},{"$f":" Inp_Depreciation!AS$524","v":0},{"$f":" Inp_Depreciation!AT$524","v":0},{"$f":" Inp_Depreciation!AU$524","v":0},{"$f":" Inp_Depreciation!AV$524","v":0},{"$f":" Inp_Depreciation!AW$524","v":0},{"$f":" Inp_Depreciation!AX$524","v":0},{"$f":" Inp_Depreciation!AY$524","v":0},{"$f":" Inp_Depreciation!AZ$524","v":0},{"$f":" Inp_Depreciation!BA$524","v":0},{"$f":" Inp_Depreciation!BB$524","v":0},{"$f":" Inp_Depreciation!BC$524","v":0},{"$f":" Inp_Depreciation!BD$524","v":0},{"$f":" Inp_Depreciation!BE$524","v":0},{"$f":" Inp_Depreciation!BF$524","v":0},{"$f":" Inp_Depreciation!BG$524","v":0},{"$f":" Inp_Depreciation!BH$524","v":0},{"$f":" Inp_Depreciation!BI$524","v":0},{"$f":" Inp_Depreciation!BJ$524","v":0},{"$f":" Inp_Depreciation!BK$524","v":0},{"$f":" Inp_Depreciation!BL$524","v":0},{"$f":" Inp_Depreciation!BM$524","v":0},{"$f":" Inp_Depreciation!BN$524","v":0},{"$f":" Inp_Depreciation!BO$524","v":0},{"$f":" Inp_Depreciation!BP$524","v":0},{"$f":" Inp_Depreciation!BQ$524","v":0},{"$f":" Inp_Depreciation!BR$524","v":0},{"$f":" Inp_Depreciation!BS$524","v":0},{"$f":" Inp_Depreciation!BT$524","v":0},{"$f":" Inp_Depreciation!BU$524","v":0},{"$f":" Inp_Depreciation!BV$524","v":0},{"$f":" Inp_Depreciation!BW$524","v":0},{"$f":" Inp_Depreciation!BX$524","v":0},{"$f":" Inp_Depreciation!BY$524","v":0},{"$f":" Inp_Depreciation!BZ$524","v":0},{"$f":" Inp_Depreciation!CA$524","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$525","v":"Network capex add - 01 Apr 05 - depreciation inp - NI"},{"$f":" Inp_Depreciation!F$525","v":0},{"$f":" Inp_Depreciation!G$525","v":0},{"$f":" Inp_Depreciation!H$525","v":0},{"$f":" Inp_Depreciation!I$525","v":"GBP m"},{"$f":" Inp_Depreciation!J$525","v":0},{"$f":" Inp_Depreciation!K$525","v":0},{"$f":" Inp_Depreciation!L$525","v":0},{"$f":" Inp_Depreciation!M$525","v":0},{"$f":" Inp_Depreciation!N$525","v":0},{"$f":" Inp_Depreciation!O$525","v":0},{"$f":" Inp_Depreciation!P$525","v":0},{"$f":" Inp_Depreciation!Q$525","v":0},{"$f":" Inp_Depreciation!R$525","v":0},{"$f":" Inp_Depreciation!S$525","v":0},{"$f":" Inp_Depreciation!T$525","v":0},{"$f":" Inp_Depreciation!U$525","v":0},{"$f":" Inp_Depreciation!V$525","v":0},{"$f":" Inp_Depreciation!W$525","v":0},{"$f":" Inp_Depreciation!X$525","v":0},{"$f":" Inp_Depreciation!Y$525","v":0},{"$f":" Inp_Depreciation!Z$525","v":0},{"$f":" Inp_Depreciation!AA$525","v":0},{"$f":" Inp_Depreciation!AB$525","v":0},{"$f":" Inp_Depreciation!AC$525","v":0},{"$f":" Inp_Depreciation!AD$525","v":0},{"$f":" Inp_Depreciation!AE$525","v":0},{"$f":" Inp_Depreciation!AF$525","v":0},{"$f":" Inp_Depreciation!AG$525","v":0},{"$f":" Inp_Depreciation!AH$525","v":0},{"$f":" Inp_Depreciation!AI$525","v":0},{"$f":" Inp_Depreciation!AJ$525","v":0},{"$f":" Inp_Depreciation!AK$525","v":0},{"$f":" Inp_Depreciation!AL$525","v":0},{"$f":" Inp_Depreciation!AM$525","v":0},{"$f":" Inp_Depreciation!AN$525","v":0},{"$f":" Inp_Depreciation!AO$525","v":0},{"$f":" Inp_Depreciation!AP$525","v":0},{"$f":" Inp_Depreciation!AQ$525","v":0},{"$f":" Inp_Depreciation!AR$525","v":0},{"$f":" Inp_Depreciation!AS$525","v":0},{"$f":" Inp_Depreciation!AT$525","v":0},{"$f":" Inp_Depreciation!AU$525","v":0},{"$f":" Inp_Depreciation!AV$525","v":0},{"$f":" Inp_Depreciation!AW$525","v":0},{"$f":" Inp_Depreciation!AX$525","v":0},{"$f":" Inp_Depreciation!AY$525","v":0},{"$f":" Inp_Depreciation!AZ$525","v":0},{"$f":" Inp_Depreciation!BA$525","v":0},{"$f":" Inp_Depreciation!BB$525","v":0},{"$f":" Inp_Depreciation!BC$525","v":0},{"$f":" Inp_Depreciation!BD$525","v":0},{"$f":" Inp_Depreciation!BE$525","v":0},{"$f":" Inp_Depreciation!BF$525","v":0},{"$f":" Inp_Depreciation!BG$525","v":0},{"$f":" Inp_Depreciation!BH$525","v":0},{"$f":" Inp_Depreciation!BI$525","v":0},{"$f":" Inp_Depreciation!BJ$525","v":0},{"$f":" Inp_Depreciation!BK$525","v":0},{"$f":" Inp_Depreciation!BL$525","v":0},{"$f":" Inp_Depreciation!BM$525","v":0},{"$f":" Inp_Depreciation!BN$525","v":0},{"$f":" Inp_Depreciation!BO$525","v":0},{"$f":" Inp_Depreciation!BP$525","v":0},{"$f":" Inp_Depreciation!BQ$525","v":0},{"$f":" Inp_Depreciation!BR$525","v":0},{"$f":" Inp_Depreciation!BS$525","v":0},{"$f":" Inp_Depreciation!BT$525","v":0},{"$f":" Inp_Depreciation!BU$525","v":0},{"$f":" Inp_Depreciation!BV$525","v":0},{"$f":" Inp_Depreciation!BW$525","v":0},{"$f":" Inp_Depreciation!BX$525","v":0},{"$f":" Inp_Depreciation!BY$525","v":0},{"$f":" Inp_Depreciation!BZ$525","v":0},{"$f":" Inp_Depreciation!CA$525","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$526","v":"Network capex add - 01 Apr 06 - depreciation inp - NI"},{"$f":" Inp_Depreciation!F$526","v":0},{"$f":" Inp_Depreciation!G$526","v":0},{"$f":" Inp_Depreciation!H$526","v":0},{"$f":" Inp_Depreciation!I$526","v":"GBP m"},{"$f":" Inp_Depreciation!J$526","v":0},{"$f":" Inp_Depreciation!K$526","v":20.976363439228201},{"$f":" Inp_Depreciation!L$526","v":0},{"$f":" Inp_Depreciation!M$526","v":0},{"$f":" Inp_Depreciation!N$526","v":0},{"$f":" Inp_Depreciation!O$526","v":0},{"$f":" Inp_Depreciation!P$526","v":0},{"$f":" Inp_Depreciation!Q$526","v":0},{"$f":" Inp_Depreciation!R$526","v":0},{"$f":" Inp_Depreciation!S$526","v":0},{"$f":" Inp_Depreciation!T$526","v":0},{"$f":" Inp_Depreciation!U$526","v":0},{"$f":" Inp_Depreciation!V$526","v":0},{"$f":" Inp_Depreciation!W$526","v":0},{"$f":" Inp_Depreciation!X$526","v":0},{"$f":" Inp_Depreciation!Y$526","v":0},{"$f":" Inp_Depreciation!Z$526","v":0},{"$f":" Inp_Depreciation!AA$526","v":2.0976363439228174},{"$f":" Inp_Depreciation!AB$526","v":2.0976363439228174},{"$f":" Inp_Depreciation!AC$526","v":2.0976363439228174},{"$f":" Inp_Depreciation!AD$526","v":2.0976363439228174},{"$f":" Inp_Depreciation!AE$526","v":2.0976363439228174},{"$f":" Inp_Depreciation!AF$526","v":4.1952726878456472},{"$f":" Inp_Depreciation!AG$526","v":4.1952726878456472},{"$f":" Inp_Depreciation!AH$526","v":2.0976363439228174},{"$f":" Inp_Depreciation!AI$526","v":0},{"$f":" Inp_Depreciation!AJ$526","v":0},{"$f":" Inp_Depreciation!AK$526","v":0},{"$f":" Inp_Depreciation!AL$526","v":0},{"$f":" Inp_Depreciation!AM$526","v":0},{"$f":" Inp_Depreciation!AN$526","v":0},{"$f":" Inp_Depreciation!AO$526","v":0},{"$f":" Inp_Depreciation!AP$526","v":0},{"$f":" Inp_Depreciation!AQ$526","v":0},{"$f":" Inp_Depreciation!AR$526","v":0},{"$f":" Inp_Depreciation!AS$526","v":0},{"$f":" Inp_Depreciation!AT$526","v":0},{"$f":" Inp_Depreciation!AU$526","v":0},{"$f":" Inp_Depreciation!AV$526","v":0},{"$f":" Inp_Depreciation!AW$526","v":0},{"$f":" Inp_Depreciation!AX$526","v":0},{"$f":" Inp_Depreciation!AY$526","v":0},{"$f":" Inp_Depreciation!AZ$526","v":0},{"$f":" Inp_Depreciation!BA$526","v":0},{"$f":" Inp_Depreciation!BB$526","v":0},{"$f":" Inp_Depreciation!BC$526","v":0},{"$f":" Inp_Depreciation!BD$526","v":0},{"$f":" Inp_Depreciation!BE$526","v":0},{"$f":" Inp_Depreciation!BF$526","v":0},{"$f":" Inp_Depreciation!BG$526","v":0},{"$f":" Inp_Depreciation!BH$526","v":0},{"$f":" Inp_Depreciation!BI$526","v":0},{"$f":" Inp_Depreciation!BJ$526","v":0},{"$f":" Inp_Depreciation!BK$526","v":0},{"$f":" Inp_Depreciation!BL$526","v":0},{"$f":" Inp_Depreciation!BM$526","v":0},{"$f":" Inp_Depreciation!BN$526","v":0},{"$f":" Inp_Depreciation!BO$526","v":0},{"$f":" Inp_Depreciation!BP$526","v":0},{"$f":" Inp_Depreciation!BQ$526","v":0},{"$f":" Inp_Depreciation!BR$526","v":0},{"$f":" Inp_Depreciation!BS$526","v":0},{"$f":" Inp_Depreciation!BT$526","v":0},{"$f":" Inp_Depreciation!BU$526","v":0},{"$f":" Inp_Depreciation!BV$526","v":0},{"$f":" Inp_Depreciation!BW$526","v":0},{"$f":" Inp_Depreciation!BX$526","v":0},{"$f":" Inp_Depreciation!BY$526","v":0},{"$f":" Inp_Depreciation!BZ$526","v":0},{"$f":" Inp_Depreciation!CA$526","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$527","v":"Network capex add - 01 Apr 07 - depreciation inp - NI"},{"$f":" Inp_Depreciation!F$527","v":0},{"$f":" Inp_Depreciation!G$527","v":0},{"$f":" Inp_Depreciation!H$527","v":0},{"$f":" Inp_Depreciation!I$527","v":"GBP m"},{"$f":" Inp_Depreciation!J$527","v":0},{"$f":" Inp_Depreciation!K$527","v":19.099592538402646},{"$f":" Inp_Depreciation!L$527","v":0},{"$f":" Inp_Depreciation!M$527","v":0},{"$f":" Inp_Depreciation!N$527","v":0},{"$f":" Inp_Depreciation!O$527","v":0},{"$f":" Inp_Depreciation!P$527","v":0},{"$f":" Inp_Depreciation!Q$527","v":0},{"$f":" Inp_Depreciation!R$527","v":0},{"$f":" Inp_Depreciation!S$527","v":0},{"$f":" Inp_Depreciation!T$527","v":0},{"$f":" Inp_Depreciation!U$527","v":0},{"$f":" Inp_Depreciation!V$527","v":0},{"$f":" Inp_Depreciation!W$527","v":0},{"$f":" Inp_Depreciation!X$527","v":0},{"$f":" Inp_Depreciation!Y$527","v":0},{"$f":" Inp_Depreciation!Z$527","v":0},{"$f":" Inp_Depreciation!AA$527","v":1.9099592538402621},{"$f":" Inp_Depreciation!AB$527","v":1.9099592538402621},{"$f":" Inp_Depreciation!AC$527","v":1.9099592538402621},{"$f":" Inp_Depreciation!AD$527","v":1.9099592538402621},{"$f":" Inp_Depreciation!AE$527","v":1.9099592538402621},{"$f":" Inp_Depreciation!AF$527","v":3.8199185076805358},{"$f":" Inp_Depreciation!AG$527","v":3.8199185076805358},{"$f":" Inp_Depreciation!AH$527","v":1.9099592538402621},{"$f":" Inp_Depreciation!AI$527","v":0},{"$f":" Inp_Depreciation!AJ$527","v":0},{"$f":" Inp_Depreciation!AK$527","v":0},{"$f":" Inp_Depreciation!AL$527","v":0},{"$f":" Inp_Depreciation!AM$527","v":0},{"$f":" Inp_Depreciation!AN$527","v":0},{"$f":" Inp_Depreciation!AO$527","v":0},{"$f":" Inp_Depreciation!AP$527","v":0},{"$f":" Inp_Depreciation!AQ$527","v":0},{"$f":" Inp_Depreciation!AR$527","v":0},{"$f":" Inp_Depreciation!AS$527","v":0},{"$f":" Inp_Depreciation!AT$527","v":0},{"$f":" Inp_Depreciation!AU$527","v":0},{"$f":" Inp_Depreciation!AV$527","v":0},{"$f":" Inp_Depreciation!AW$527","v":0},{"$f":" Inp_Depreciation!AX$527","v":0},{"$f":" Inp_Depreciation!AY$527","v":0},{"$f":" Inp_Depreciation!AZ$527","v":0},{"$f":" Inp_Depreciation!BA$527","v":0},{"$f":" Inp_Depreciation!BB$527","v":0},{"$f":" Inp_Depreciation!BC$527","v":0},{"$f":" Inp_Depreciation!BD$527","v":0},{"$f":" Inp_Depreciation!BE$527","v":0},{"$f":" Inp_Depreciation!BF$527","v":0},{"$f":" Inp_Depreciation!BG$527","v":0},{"$f":" Inp_Depreciation!BH$527","v":0},{"$f":" Inp_Depreciation!BI$527","v":0},{"$f":" Inp_Depreciation!BJ$527","v":0},{"$f":" Inp_Depreciation!BK$527","v":0},{"$f":" Inp_Depreciation!BL$527","v":0},{"$f":" Inp_Depreciation!BM$527","v":0},{"$f":" Inp_Depreciation!BN$527","v":0},{"$f":" Inp_Depreciation!BO$527","v":0},{"$f":" Inp_Depreciation!BP$527","v":0},{"$f":" Inp_Depreciation!BQ$527","v":0},{"$f":" Inp_Depreciation!BR$527","v":0},{"$f":" Inp_Depreciation!BS$527","v":0},{"$f":" Inp_Depreciation!BT$527","v":0},{"$f":" Inp_Depreciation!BU$527","v":0},{"$f":" Inp_Depreciation!BV$527","v":0},{"$f":" Inp_Depreciation!BW$527","v":0},{"$f":" Inp_Depreciation!BX$527","v":0},{"$f":" Inp_Depreciation!BY$527","v":0},{"$f":" Inp_Depreciation!BZ$527","v":0},{"$f":" Inp_Depreciation!CA$527","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$528","v":"Network capex add - 01 Apr 08 - depreciation inp - NI"},{"$f":" Inp_Depreciation!F$528","v":0},{"$f":" Inp_Depreciation!G$528","v":0},{"$f":" Inp_Depreciation!H$528","v":0},{"$f":" Inp_Depreciation!I$528","v":"GBP m"},{"$f":" Inp_Depreciation!J$528","v":0},{"$f":" Inp_Depreciation!K$528","v":0.8140529101446965},{"$f":" Inp_Depreciation!L$528","v":0},{"$f":" Inp_Depreciation!M$528","v":0},{"$f":" Inp_Depreciation!N$528","v":0},{"$f":" Inp_Depreciation!O$528","v":0},{"$f":" Inp_Depreciation!P$528","v":0},{"$f":" Inp_Depreciation!Q$528","v":0},{"$f":" Inp_Depreciation!R$528","v":0},{"$f":" Inp_Depreciation!S$528","v":0},{"$f":" Inp_Depreciation!T$528","v":0},{"$f":" Inp_Depreciation!U$528","v":0},{"$f":" Inp_Depreciation!V$528","v":0},{"$f":" Inp_Depreciation!W$528","v":0},{"$f":" Inp_Depreciation!X$528","v":0},{"$f":" Inp_Depreciation!Y$528","v":0},{"$f":" Inp_Depreciation!Z$528","v":0},{"$f":" Inp_Depreciation!AA$528","v":0},{"$f":" Inp_Depreciation!AB$528","v":8.1405291014469583E-2},{"$f":" Inp_Depreciation!AC$528","v":8.1405291014469583E-2},{"$f":" Inp_Depreciation!AD$528","v":8.1405291014469583E-2},{"$f":" Inp_Depreciation!AE$528","v":8.1405291014469583E-2},{"$f":" Inp_Depreciation!AF$528","v":0.16281058202893939},{"$f":" Inp_Depreciation!AG$528","v":0.16281058202893939},{"$f":" Inp_Depreciation!AH$528","v":0.16281058202893939},{"$f":" Inp_Depreciation!AI$528","v":0},{"$f":" Inp_Depreciation!AJ$528","v":0},{"$f":" Inp_Depreciation!AK$528","v":0},{"$f":" Inp_Depreciation!AL$528","v":0},{"$f":" Inp_Depreciation!AM$528","v":0},{"$f":" Inp_Depreciation!AN$528","v":0},{"$f":" Inp_Depreciation!AO$528","v":0},{"$f":" Inp_Depreciation!AP$528","v":0},{"$f":" Inp_Depreciation!AQ$528","v":0},{"$f":" Inp_Depreciation!AR$528","v":0},{"$f":" Inp_Depreciation!AS$528","v":0},{"$f":" Inp_Depreciation!AT$528","v":0},{"$f":" Inp_Depreciation!AU$528","v":0},{"$f":" Inp_Depreciation!AV$528","v":0},{"$f":" Inp_Depreciation!AW$528","v":0},{"$f":" Inp_Depreciation!AX$528","v":0},{"$f":" Inp_Depreciation!AY$528","v":0},{"$f":" Inp_Depreciation!AZ$528","v":0},{"$f":" Inp_Depreciation!BA$528","v":0},{"$f":" Inp_Depreciation!BB$528","v":0},{"$f":" Inp_Depreciation!BC$528","v":0},{"$f":" Inp_Depreciation!BD$528","v":0},{"$f":" Inp_Depreciation!BE$528","v":0},{"$f":" Inp_Depreciation!BF$528","v":0},{"$f":" Inp_Depreciation!BG$528","v":0},{"$f":" Inp_Depreciation!BH$528","v":0},{"$f":" Inp_Depreciation!BI$528","v":0},{"$f":" Inp_Depreciation!BJ$528","v":0},{"$f":" Inp_Depreciation!BK$528","v":0},{"$f":" Inp_Depreciation!BL$528","v":0},{"$f":" Inp_Depreciation!BM$528","v":0},{"$f":" Inp_Depreciation!BN$528","v":0},{"$f":" Inp_Depreciation!BO$528","v":0},{"$f":" Inp_Depreciation!BP$528","v":0},{"$f":" Inp_Depreciation!BQ$528","v":0},{"$f":" Inp_Depreciation!BR$528","v":0},{"$f":" Inp_Depreciation!BS$528","v":0},{"$f":" Inp_Depreciation!BT$528","v":0},{"$f":" Inp_Depreciation!BU$528","v":0},{"$f":" Inp_Depreciation!BV$528","v":0},{"$f":" Inp_Depreciation!BW$528","v":0},{"$f":" Inp_Depreciation!BX$528","v":0},{"$f":" Inp_Depreciation!BY$528","v":0},{"$f":" Inp_Depreciation!BZ$528","v":0},{"$f":" Inp_Depreciation!CA$528","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$529","v":"Network capex add - 01 Apr 09 - depreciation inp - NI"},{"$f":" Inp_Depreciation!F$529","v":0},{"$f":" Inp_Depreciation!G$529","v":0},{"$f":" Inp_Depreciation!H$529","v":0},{"$f":" Inp_Depreciation!I$529","v":"GBP m"},{"$f":" Inp_Depreciation!J$529","v":0},{"$f":" Inp_Depreciation!K$529","v":0.11740852840277777},{"$f":" Inp_Depreciation!L$529","v":0},{"$f":" Inp_Depreciation!M$529","v":0},{"$f":" Inp_Depreciation!N$529","v":0},{"$f":" Inp_Depreciation!O$529","v":0},{"$f":" Inp_Depreciation!P$529","v":0},{"$f":" Inp_Depreciation!Q$529","v":0},{"$f":" Inp_Depreciation!R$529","v":0},{"$f":" Inp_Depreciation!S$529","v":0},{"$f":" Inp_Depreciation!T$529","v":0},{"$f":" Inp_Depreciation!U$529","v":0},{"$f":" Inp_Depreciation!V$529","v":0},{"$f":" Inp_Depreciation!W$529","v":0},{"$f":" Inp_Depreciation!X$529","v":0},{"$f":" Inp_Depreciation!Y$529","v":0},{"$f":" Inp_Depreciation!Z$529","v":0},{"$f":" Inp_Depreciation!AA$529","v":0},{"$f":" Inp_Depreciation!AB$529","v":0},{"$f":" Inp_Depreciation!AC$529","v":5.8704264201388887E-3},{"$f":" Inp_Depreciation!AD$529","v":1.1740852840277777E-2},{"$f":" Inp_Depreciation!AE$529","v":1.1740852840277777E-2},{"$f":" Inp_Depreciation!AF$529","v":2.3481705680555555E-2},{"$f":" Inp_Depreciation!AG$529","v":2.3481705680555555E-2},{"$f":" Inp_Depreciation!AH$529","v":2.3481705680555555E-2},{"$f":" Inp_Depreciation!AI$529","v":1.7611279260416664E-2},{"$f":" Inp_Depreciation!AJ$529","v":0},{"$f":" Inp_Depreciation!AK$529","v":0},{"$f":" Inp_Depreciation!AL$529","v":0},{"$f":" Inp_Depreciation!AM$529","v":0},{"$f":" Inp_Depreciation!AN$529","v":0},{"$f":" Inp_Depreciation!AO$529","v":0},{"$f":" Inp_Depreciation!AP$529","v":0},{"$f":" Inp_Depreciation!AQ$529","v":0},{"$f":" Inp_Depreciation!AR$529","v":0},{"$f":" Inp_Depreciation!AS$529","v":0},{"$f":" Inp_Depreciation!AT$529","v":0},{"$f":" Inp_Depreciation!AU$529","v":0},{"$f":" Inp_Depreciation!AV$529","v":0},{"$f":" Inp_Depreciation!AW$529","v":0},{"$f":" Inp_Depreciation!AX$529","v":0},{"$f":" Inp_Depreciation!AY$529","v":0},{"$f":" Inp_Depreciation!AZ$529","v":0},{"$f":" Inp_Depreciation!BA$529","v":0},{"$f":" Inp_Depreciation!BB$529","v":0},{"$f":" Inp_Depreciation!BC$529","v":0},{"$f":" Inp_Depreciation!BD$529","v":0},{"$f":" Inp_Depreciation!BE$529","v":0},{"$f":" Inp_Depreciation!BF$529","v":0},{"$f":" Inp_Depreciation!BG$529","v":0},{"$f":" Inp_Depreciation!BH$529","v":0},{"$f":" Inp_Depreciation!BI$529","v":0},{"$f":" Inp_Depreciation!BJ$529","v":0},{"$f":" Inp_Depreciation!BK$529","v":0},{"$f":" Inp_Depreciation!BL$529","v":0},{"$f":" Inp_Depreciation!BM$529","v":0},{"$f":" Inp_Depreciation!BN$529","v":0},{"$f":" Inp_Depreciation!BO$529","v":0},{"$f":" Inp_Depreciation!BP$529","v":0},{"$f":" Inp_Depreciation!BQ$529","v":0},{"$f":" Inp_Depreciation!BR$529","v":0},{"$f":" Inp_Depreciation!BS$529","v":0},{"$f":" Inp_Depreciation!BT$529","v":0},{"$f":" Inp_Depreciation!BU$529","v":0},{"$f":" Inp_Depreciation!BV$529","v":0},{"$f":" Inp_Depreciation!BW$529","v":0},{"$f":" Inp_Depreciation!BX$529","v":0},{"$f":" Inp_Depreciation!BY$529","v":0},{"$f":" Inp_Depreciation!BZ$529","v":0},{"$f":" Inp_Depreciation!CA$529","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$530","v":"Network capex add - 01 Apr 10 - depreciation inp - NI"},{"$f":" Inp_Depreciation!F$530","v":0},{"$f":" Inp_Depreciation!G$530","v":0},{"$f":" Inp_Depreciation!H$530","v":0},{"$f":" Inp_Depreciation!I$530","v":"GBP m"},{"$f":" Inp_Depreciation!J$530","v":0},{"$f":" Inp_Depreciation!K$530","v":0},{"$f":" Inp_Depreciation!L$530","v":0},{"$f":" Inp_Depreciation!M$530","v":0},{"$f":" Inp_Depreciation!N$530","v":0},{"$f":" Inp_Depreciation!O$530","v":0},{"$f":" Inp_Depreciation!P$530","v":0},{"$f":" Inp_Depreciation!Q$530","v":0},{"$f":" Inp_Depreciation!R$530","v":0},{"$f":" Inp_Depreciation!S$530","v":0},{"$f":" Inp_Depreciation!T$530","v":0},{"$f":" Inp_Depreciation!U$530","v":0},{"$f":" Inp_Depreciation!V$530","v":0},{"$f":" Inp_Depreciation!W$530","v":0},{"$f":" Inp_Depreciation!X$530","v":0},{"$f":" Inp_Depreciation!Y$530","v":0},{"$f":" Inp_Depreciation!Z$530","v":0},{"$f":" Inp_Depreciation!AA$530","v":0},{"$f":" Inp_Depreciation!AB$530","v":0},{"$f":" Inp_Depreciation!AC$530","v":0},{"$f":" Inp_Depreciation!AD$530","v":0},{"$f":" Inp_Depreciation!AE$530","v":0},{"$f":" Inp_Depreciation!AF$530","v":0},{"$f":" Inp_Depreciation!AG$530","v":0},{"$f":" Inp_Depreciation!AH$530","v":0},{"$f":" Inp_Depreciation!AI$530","v":0},{"$f":" Inp_Depreciation!AJ$530","v":0},{"$f":" Inp_Depreciation!AK$530","v":0},{"$f":" Inp_Depreciation!AL$530","v":0},{"$f":" Inp_Depreciation!AM$530","v":0},{"$f":" Inp_Depreciation!AN$530","v":0},{"$f":" Inp_Depreciation!AO$530","v":0},{"$f":" Inp_Depreciation!AP$530","v":0},{"$f":" Inp_Depreciation!AQ$530","v":0},{"$f":" Inp_Depreciation!AR$530","v":0},{"$f":" Inp_Depreciation!AS$530","v":0},{"$f":" Inp_Depreciation!AT$530","v":0},{"$f":" Inp_Depreciation!AU$530","v":0},{"$f":" Inp_Depreciation!AV$530","v":0},{"$f":" Inp_Depreciation!AW$530","v":0},{"$f":" Inp_Depreciation!AX$530","v":0},{"$f":" Inp_Depreciation!AY$530","v":0},{"$f":" Inp_Depreciation!AZ$530","v":0},{"$f":" Inp_Depreciation!BA$530","v":0},{"$f":" Inp_Depreciation!BB$530","v":0},{"$f":" Inp_Depreciation!BC$530","v":0},{"$f":" Inp_Depreciation!BD$530","v":0},{"$f":" Inp_Depreciation!BE$530","v":0},{"$f":" Inp_Depreciation!BF$530","v":0},{"$f":" Inp_Depreciation!BG$530","v":0},{"$f":" Inp_Depreciation!BH$530","v":0},{"$f":" Inp_Depreciation!BI$530","v":0},{"$f":" Inp_Depreciation!BJ$530","v":0},{"$f":" Inp_Depreciation!BK$530","v":0},{"$f":" Inp_Depreciation!BL$530","v":0},{"$f":" Inp_Depreciation!BM$530","v":0},{"$f":" Inp_Depreciation!BN$530","v":0},{"$f":" Inp_Depreciation!BO$530","v":0},{"$f":" Inp_Depreciation!BP$530","v":0},{"$f":" Inp_Depreciation!BQ$530","v":0},{"$f":" Inp_Depreciation!BR$530","v":0},{"$f":" Inp_Depreciation!BS$530","v":0},{"$f":" Inp_Depreciation!BT$530","v":0},{"$f":" Inp_Depreciation!BU$530","v":0},{"$f":" Inp_Depreciation!BV$530","v":0},{"$f":" Inp_Depreciation!BW$530","v":0},{"$f":" Inp_Depreciation!BX$530","v":0},{"$f":" Inp_Depreciation!BY$530","v":0},{"$f":" Inp_Depreciation!BZ$530","v":0},{"$f":" Inp_Depreciation!CA$530","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$531","v":"Network capex add - 01 Apr 11 - depreciation inp - NI"},{"$f":" Inp_Depreciation!F$531","v":0},{"$f":" Inp_Depreciation!G$531","v":0},{"$f":" Inp_Depreciation!H$531","v":0},{"$f":" Inp_Depreciation!I$531","v":"GBP m"},{"$f":" Inp_Depreciation!J$531","v":0},{"$f":" Inp_Depreciation!K$531","v":0},{"$f":" Inp_Depreciation!L$531","v":0},{"$f":" Inp_Depreciation!M$531","v":0},{"$f":" Inp_Depreciation!N$531","v":0},{"$f":" Inp_Depreciation!O$531","v":0},{"$f":" Inp_Depreciation!P$531","v":0},{"$f":" Inp_Depreciation!Q$531","v":0},{"$f":" Inp_Depreciation!R$531","v":0},{"$f":" Inp_Depreciation!S$531","v":0},{"$f":" Inp_Depreciation!T$531","v":0},{"$f":" Inp_Depreciation!U$531","v":0},{"$f":" Inp_Depreciation!V$531","v":0},{"$f":" Inp_Depreciation!W$531","v":0},{"$f":" Inp_Depreciation!X$531","v":0},{"$f":" Inp_Depreciation!Y$531","v":0},{"$f":" Inp_Depreciation!Z$531","v":0},{"$f":" Inp_Depreciation!AA$531","v":0},{"$f":" Inp_Depreciation!AB$531","v":0},{"$f":" Inp_Depreciation!AC$531","v":0},{"$f":" Inp_Depreciation!AD$531","v":0},{"$f":" Inp_Depreciation!AE$531","v":0},{"$f":" Inp_Depreciation!AF$531","v":0},{"$f":" Inp_Depreciation!AG$531","v":0},{"$f":" Inp_Depreciation!AH$531","v":0},{"$f":" Inp_Depreciation!AI$531","v":0},{"$f":" Inp_Depreciation!AJ$531","v":0},{"$f":" Inp_Depreciation!AK$531","v":0},{"$f":" Inp_Depreciation!AL$531","v":0},{"$f":" Inp_Depreciation!AM$531","v":0},{"$f":" Inp_Depreciation!AN$531","v":0},{"$f":" Inp_Depreciation!AO$531","v":0},{"$f":" Inp_Depreciation!AP$531","v":0},{"$f":" Inp_Depreciation!AQ$531","v":0},{"$f":" Inp_Depreciation!AR$531","v":0},{"$f":" Inp_Depreciation!AS$531","v":0},{"$f":" Inp_Depreciation!AT$531","v":0},{"$f":" Inp_Depreciation!AU$531","v":0},{"$f":" Inp_Depreciation!AV$531","v":0},{"$f":" Inp_Depreciation!AW$531","v":0},{"$f":" Inp_Depreciation!AX$531","v":0},{"$f":" Inp_Depreciation!AY$531","v":0},{"$f":" Inp_Depreciation!AZ$531","v":0},{"$f":" Inp_Depreciation!BA$531","v":0},{"$f":" Inp_Depreciation!BB$531","v":0},{"$f":" Inp_Depreciation!BC$531","v":0},{"$f":" Inp_Depreciation!BD$531","v":0},{"$f":" Inp_Depreciation!BE$531","v":0},{"$f":" Inp_Depreciation!BF$531","v":0},{"$f":" Inp_Depreciation!BG$531","v":0},{"$f":" Inp_Depreciation!BH$531","v":0},{"$f":" Inp_Depreciation!BI$531","v":0},{"$f":" Inp_Depreciation!BJ$531","v":0},{"$f":" Inp_Depreciation!BK$531","v":0},{"$f":" Inp_Depreciation!BL$531","v":0},{"$f":" Inp_Depreciation!BM$531","v":0},{"$f":" Inp_Depreciation!BN$531","v":0},{"$f":" Inp_Depreciation!BO$531","v":0},{"$f":" Inp_Depreciation!BP$531","v":0},{"$f":" Inp_Depreciation!BQ$531","v":0},{"$f":" Inp_Depreciation!BR$531","v":0},{"$f":" Inp_Depreciation!BS$531","v":0},{"$f":" Inp_Depreciation!BT$531","v":0},{"$f":" Inp_Depreciation!BU$531","v":0},{"$f":" Inp_Depreciation!BV$531","v":0},{"$f":" Inp_Depreciation!BW$531","v":0},{"$f":" Inp_Depreciation!BX$531","v":0},{"$f":" Inp_Depreciation!BY$531","v":0},{"$f":" Inp_Depreciation!BZ$531","v":0},{"$f":" Inp_Depreciation!CA$531","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$532","v":"Network capex add - 01 Oct 12 - depreciation inp - NI"},{"$f":" Inp_Depreciation!F$532","v":0},{"$f":" Inp_Depreciation!G$532","v":0},{"$f":" Inp_Depreciation!H$532","v":0},{"$f":" Inp_Depreciation!I$532","v":"GBP m"},{"$f":" Inp_Depreciation!J$532","v":0},{"$f":" Inp_Depreciation!K$532","v":0},{"$f":" Inp_Depreciation!L$532","v":0},{"$f":" Inp_Depreciation!M$532","v":0},{"$f":" Inp_Depreciation!N$532","v":0},{"$f":" Inp_Depreciation!O$532","v":0},{"$f":" Inp_Depreciation!P$532","v":0},{"$f":" Inp_Depreciation!Q$532","v":0},{"$f":" Inp_Depreciation!R$532","v":0},{"$f":" Inp_Depreciation!S$532","v":0},{"$f":" Inp_Depreciation!T$532","v":0},{"$f":" Inp_Depreciation!U$532","v":0},{"$f":" Inp_Depreciation!V$532","v":0},{"$f":" Inp_Depreciation!W$532","v":0},{"$f":" Inp_Depreciation!X$532","v":0},{"$f":" Inp_Depreciation!Y$532","v":0},{"$f":" Inp_Depreciation!Z$532","v":0},{"$f":" Inp_Depreciation!AA$532","v":0},{"$f":" Inp_Depreciation!AB$532","v":0},{"$f":" Inp_Depreciation!AC$532","v":0},{"$f":" Inp_Depreciation!AD$532","v":0},{"$f":" Inp_Depreciation!AE$532","v":0},{"$f":" Inp_Depreciation!AF$532","v":0},{"$f":" Inp_Depreciation!AG$532","v":0},{"$f":" Inp_Depreciation!AH$532","v":0},{"$f":" Inp_Depreciation!AI$532","v":0},{"$f":" Inp_Depreciation!AJ$532","v":0},{"$f":" Inp_Depreciation!AK$532","v":0},{"$f":" Inp_Depreciation!AL$532","v":0},{"$f":" Inp_Depreciation!AM$532","v":0},{"$f":" Inp_Depreciation!AN$532","v":0},{"$f":" Inp_Depreciation!AO$532","v":0},{"$f":" Inp_Depreciation!AP$532","v":0},{"$f":" Inp_Depreciation!AQ$532","v":0},{"$f":" Inp_Depreciation!AR$532","v":0},{"$f":" Inp_Depreciation!AS$532","v":0},{"$f":" Inp_Depreciation!AT$532","v":0},{"$f":" Inp_Depreciation!AU$532","v":0},{"$f":" Inp_Depreciation!AV$532","v":0},{"$f":" Inp_Depreciation!AW$532","v":0},{"$f":" Inp_Depreciation!AX$532","v":0},{"$f":" Inp_Depreciation!AY$532","v":0},{"$f":" Inp_Depreciation!AZ$532","v":0},{"$f":" Inp_Depreciation!BA$532","v":0},{"$f":" Inp_Depreciation!BB$532","v":0},{"$f":" Inp_Depreciation!BC$532","v":0},{"$f":" Inp_Depreciation!BD$532","v":0},{"$f":" Inp_Depreciation!BE$532","v":0},{"$f":" Inp_Depreciation!BF$532","v":0},{"$f":" Inp_Depreciation!BG$532","v":0},{"$f":" Inp_Depreciation!BH$532","v":0},{"$f":" Inp_Depreciation!BI$532","v":0},{"$f":" Inp_Depreciation!BJ$532","v":0},{"$f":" Inp_Depreciation!BK$532","v":0},{"$f":" Inp_Depreciation!BL$532","v":0},{"$f":" Inp_Depreciation!BM$532","v":0},{"$f":" Inp_Depreciation!BN$532","v":0},{"$f":" Inp_Depreciation!BO$532","v":0},{"$f":" Inp_Depreciation!BP$532","v":0},{"$f":" Inp_Depreciation!BQ$532","v":0},{"$f":" Inp_Depreciation!BR$532","v":0},{"$f":" Inp_Depreciation!BS$532","v":0},{"$f":" Inp_Depreciation!BT$532","v":0},{"$f":" Inp_Depreciation!BU$532","v":0},{"$f":" Inp_Depreciation!BV$532","v":0},{"$f":" Inp_Depreciation!BW$532","v":0},{"$f":" Inp_Depreciation!BX$532","v":0},{"$f":" Inp_Depreciation!BY$532","v":0},{"$f":" Inp_Depreciation!BZ$532","v":0},{"$f":" Inp_Depreciation!CA$532","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$533","v":"Network capex add - 01 Oct 13 - depreciation inp - NI"},{"$f":" Inp_Depreciation!F$533","v":0},{"$f":" Inp_Depreciation!G$533","v":0},{"$f":" Inp_Depreciation!H$533","v":0},{"$f":" Inp_Depreciation!I$533","v":"GBP m"},{"$f":" Inp_Depreciation!J$533","v":0},{"$f":" Inp_Depreciation!K$533","v":0},{"$f":" Inp_Depreciation!L$533","v":0},{"$f":" Inp_Depreciation!M$533","v":0},{"$f":" Inp_Depreciation!N$533","v":0},{"$f":" Inp_Depreciation!O$533","v":0},{"$f":" Inp_Depreciation!P$533","v":0},{"$f":" Inp_Depreciation!Q$533","v":0},{"$f":" Inp_Depreciation!R$533","v":0},{"$f":" Inp_Depreciation!S$533","v":0},{"$f":" Inp_Depreciation!T$533","v":0},{"$f":" Inp_Depreciation!U$533","v":0},{"$f":" Inp_Depreciation!V$533","v":0},{"$f":" Inp_Depreciation!W$533","v":0},{"$f":" Inp_Depreciation!X$533","v":0},{"$f":" Inp_Depreciation!Y$533","v":0},{"$f":" Inp_Depreciation!Z$533","v":0},{"$f":" Inp_Depreciation!AA$533","v":0},{"$f":" Inp_Depreciation!AB$533","v":0},{"$f":" Inp_Depreciation!AC$533","v":0},{"$f":" Inp_Depreciation!AD$533","v":0},{"$f":" Inp_Depreciation!AE$533","v":0},{"$f":" Inp_Depreciation!AF$533","v":0},{"$f":" Inp_Depreciation!AG$533","v":0},{"$f":" Inp_Depreciation!AH$533","v":0},{"$f":" Inp_Depreciation!AI$533","v":0},{"$f":" Inp_Depreciation!AJ$533","v":0},{"$f":" Inp_Depreciation!AK$533","v":0},{"$f":" Inp_Depreciation!AL$533","v":0},{"$f":" Inp_Depreciation!AM$533","v":0},{"$f":" Inp_Depreciation!AN$533","v":0},{"$f":" Inp_Depreciation!AO$533","v":0},{"$f":" Inp_Depreciation!AP$533","v":0},{"$f":" Inp_Depreciation!AQ$533","v":0},{"$f":" Inp_Depreciation!AR$533","v":0},{"$f":" Inp_Depreciation!AS$533","v":0},{"$f":" Inp_Depreciation!AT$533","v":0},{"$f":" Inp_Depreciation!AU$533","v":0},{"$f":" Inp_Depreciation!AV$533","v":0},{"$f":" Inp_Depreciation!AW$533","v":0},{"$f":" Inp_Depreciation!AX$533","v":0},{"$f":" Inp_Depreciation!AY$533","v":0},{"$f":" Inp_Depreciation!AZ$533","v":0},{"$f":" Inp_Depreciation!BA$533","v":0},{"$f":" Inp_Depreciation!BB$533","v":0},{"$f":" Inp_Depreciation!BC$533","v":0},{"$f":" Inp_Depreciation!BD$533","v":0},{"$f":" Inp_Depreciation!BE$533","v":0},{"$f":" Inp_Depreciation!BF$533","v":0},{"$f":" Inp_Depreciation!BG$533","v":0},{"$f":" Inp_Depreciation!BH$533","v":0},{"$f":" Inp_Depreciation!BI$533","v":0},{"$f":" Inp_Depreciation!BJ$533","v":0},{"$f":" Inp_Depreciation!BK$533","v":0},{"$f":" Inp_Depreciation!BL$533","v":0},{"$f":" Inp_Depreciation!BM$533","v":0},{"$f":" Inp_Depreciation!BN$533","v":0},{"$f":" Inp_Depreciation!BO$533","v":0},{"$f":" Inp_Depreciation!BP$533","v":0},{"$f":" Inp_Depreciation!BQ$533","v":0},{"$f":" Inp_Depreciation!BR$533","v":0},{"$f":" Inp_Depreciation!BS$533","v":0},{"$f":" Inp_Depreciation!BT$533","v":0},{"$f":" Inp_Depreciation!BU$533","v":0},{"$f":" Inp_Depreciation!BV$533","v":0},{"$f":" Inp_Depreciation!BW$533","v":0},{"$f":" Inp_Depreciation!BX$533","v":0},{"$f":" Inp_Depreciation!BY$533","v":0},{"$f":" Inp_Depreciation!BZ$533","v":0},{"$f":" Inp_Depreciation!CA$533","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$534","v":"Network capex add - 01 Oct 14 - depreciation inp - NI"},{"$f":" Inp_Depreciation!F$534","v":0},{"$f":" Inp_Depreciation!G$534","v":0},{"$f":" Inp_Depreciation!H$534","v":0},{"$f":" Inp_Depreciation!I$534","v":"GBP m"},{"$f":" Inp_Depreciation!J$534","v":0},{"$f":" Inp_Depreciation!K$534","v":0},{"$f":" Inp_Depreciation!L$534","v":0},{"$f":" Inp_Depreciation!M$534","v":0},{"$f":" Inp_Depreciation!N$534","v":0},{"$f":" Inp_Depreciation!O$534","v":0},{"$f":" Inp_Depreciation!P$534","v":0},{"$f":" Inp_Depreciation!Q$534","v":0},{"$f":" Inp_Depreciation!R$534","v":0},{"$f":" Inp_Depreciation!S$534","v":0},{"$f":" Inp_Depreciation!T$534","v":0},{"$f":" Inp_Depreciation!U$534","v":0},{"$f":" Inp_Depreciation!V$534","v":0},{"$f":" Inp_Depreciation!W$534","v":0},{"$f":" Inp_Depreciation!X$534","v":0},{"$f":" Inp_Depreciation!Y$534","v":0},{"$f":" Inp_Depreciation!Z$534","v":0},{"$f":" Inp_Depreciation!AA$534","v":0},{"$f":" Inp_Depreciation!AB$534","v":0},{"$f":" Inp_Depreciation!AC$534","v":0},{"$f":" Inp_Depreciation!AD$534","v":0},{"$f":" Inp_Depreciation!AE$534","v":0},{"$f":" Inp_Depreciation!AF$534","v":0},{"$f":" Inp_Depreciation!AG$534","v":0},{"$f":" Inp_Depreciation!AH$534","v":0},{"$f":" Inp_Depreciation!AI$534","v":0},{"$f":" Inp_Depreciation!AJ$534","v":0},{"$f":" Inp_Depreciation!AK$534","v":0},{"$f":" Inp_Depreciation!AL$534","v":0},{"$f":" Inp_Depreciation!AM$534","v":0},{"$f":" Inp_Depreciation!AN$534","v":0},{"$f":" Inp_Depreciation!AO$534","v":0},{"$f":" Inp_Depreciation!AP$534","v":0},{"$f":" Inp_Depreciation!AQ$534","v":0},{"$f":" Inp_Depreciation!AR$534","v":0},{"$f":" Inp_Depreciation!AS$534","v":0},{"$f":" Inp_Depreciation!AT$534","v":0},{"$f":" Inp_Depreciation!AU$534","v":0},{"$f":" Inp_Depreciation!AV$534","v":0},{"$f":" Inp_Depreciation!AW$534","v":0},{"$f":" Inp_Depreciation!AX$534","v":0},{"$f":" Inp_Depreciation!AY$534","v":0},{"$f":" Inp_Depreciation!AZ$534","v":0},{"$f":" Inp_Depreciation!BA$534","v":0},{"$f":" Inp_Depreciation!BB$534","v":0},{"$f":" Inp_Depreciation!BC$534","v":0},{"$f":" Inp_Depreciation!BD$534","v":0},{"$f":" Inp_Depreciation!BE$534","v":0},{"$f":" Inp_Depreciation!BF$534","v":0},{"$f":" Inp_Depreciation!BG$534","v":0},{"$f":" Inp_Depreciation!BH$534","v":0},{"$f":" Inp_Depreciation!BI$534","v":0},{"$f":" Inp_Depreciation!BJ$534","v":0},{"$f":" Inp_Depreciation!BK$534","v":0},{"$f":" Inp_Depreciation!BL$534","v":0},{"$f":" Inp_Depreciation!BM$534","v":0},{"$f":" Inp_Depreciation!BN$534","v":0},{"$f":" Inp_Depreciation!BO$534","v":0},{"$f":" Inp_Depreciation!BP$534","v":0},{"$f":" Inp_Depreciation!BQ$534","v":0},{"$f":" Inp_Depreciation!BR$534","v":0},{"$f":" Inp_Depreciation!BS$534","v":0},{"$f":" Inp_Depreciation!BT$534","v":0},{"$f":" Inp_Depreciation!BU$534","v":0},{"$f":" Inp_Depreciation!BV$534","v":0},{"$f":" Inp_Depreciation!BW$534","v":0},{"$f":" Inp_Depreciation!BX$534","v":0},{"$f":" Inp_Depreciation!BY$534","v":0},{"$f":" Inp_Depreciation!BZ$534","v":0},{"$f":" Inp_Depreciation!CA$534","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$535","v":"Network capex add - 01 Oct 15 - depreciation inp - NI"},{"$f":" Inp_Depreciation!F$535","v":0},{"$f":" Inp_Depreciation!G$535","v":0},{"$f":" Inp_Depreciation!H$535","v":0},{"$f":" Inp_Depreciation!I$535","v":"GBP m"},{"$f":" Inp_Depreciation!J$535","v":0},{"$f":" Inp_Depreciation!K$535","v":0},{"$f":" Inp_Depreciation!L$535","v":0},{"$f":" Inp_Depreciation!M$535","v":0},{"$f":" Inp_Depreciation!N$535","v":0},{"$f":" Inp_Depreciation!O$535","v":0},{"$f":" Inp_Depreciation!P$535","v":0},{"$f":" Inp_Depreciation!Q$535","v":0},{"$f":" Inp_Depreciation!R$535","v":0},{"$f":" Inp_Depreciation!S$535","v":0},{"$f":" Inp_Depreciation!T$535","v":0},{"$f":" Inp_Depreciation!U$535","v":0},{"$f":" Inp_Depreciation!V$535","v":0},{"$f":" Inp_Depreciation!W$535","v":0},{"$f":" Inp_Depreciation!X$535","v":0},{"$f":" Inp_Depreciation!Y$535","v":0},{"$f":" Inp_Depreciation!Z$535","v":0},{"$f":" Inp_Depreciation!AA$535","v":0},{"$f":" Inp_Depreciation!AB$535","v":0},{"$f":" Inp_Depreciation!AC$535","v":0},{"$f":" Inp_Depreciation!AD$535","v":0},{"$f":" Inp_Depreciation!AE$535","v":0},{"$f":" Inp_Depreciation!AF$535","v":0},{"$f":" Inp_Depreciation!AG$535","v":0},{"$f":" Inp_Depreciation!AH$535","v":0},{"$f":" Inp_Depreciation!AI$535","v":0},{"$f":" Inp_Depreciation!AJ$535","v":0},{"$f":" Inp_Depreciation!AK$535","v":0},{"$f":" Inp_Depreciation!AL$535","v":0},{"$f":" Inp_Depreciation!AM$535","v":0},{"$f":" Inp_Depreciation!AN$535","v":0},{"$f":" Inp_Depreciation!AO$535","v":0},{"$f":" Inp_Depreciation!AP$535","v":0},{"$f":" Inp_Depreciation!AQ$535","v":0},{"$f":" Inp_Depreciation!AR$535","v":0},{"$f":" Inp_Depreciation!AS$535","v":0},{"$f":" Inp_Depreciation!AT$535","v":0},{"$f":" Inp_Depreciation!AU$535","v":0},{"$f":" Inp_Depreciation!AV$535","v":0},{"$f":" Inp_Depreciation!AW$535","v":0},{"$f":" Inp_Depreciation!AX$535","v":0},{"$f":" Inp_Depreciation!AY$535","v":0},{"$f":" Inp_Depreciation!AZ$535","v":0},{"$f":" Inp_Depreciation!BA$535","v":0},{"$f":" Inp_Depreciation!BB$535","v":0},{"$f":" Inp_Depreciation!BC$535","v":0},{"$f":" Inp_Depreciation!BD$535","v":0},{"$f":" Inp_Depreciation!BE$535","v":0},{"$f":" Inp_Depreciation!BF$535","v":0},{"$f":" Inp_Depreciation!BG$535","v":0},{"$f":" Inp_Depreciation!BH$535","v":0},{"$f":" Inp_Depreciation!BI$535","v":0},{"$f":" Inp_Depreciation!BJ$535","v":0},{"$f":" Inp_Depreciation!BK$535","v":0},{"$f":" Inp_Depreciation!BL$535","v":0},{"$f":" Inp_Depreciation!BM$535","v":0},{"$f":" Inp_Depreciation!BN$535","v":0},{"$f":" Inp_Depreciation!BO$535","v":0},{"$f":" Inp_Depreciation!BP$535","v":0},{"$f":" Inp_Depreciation!BQ$535","v":0},{"$f":" Inp_Depreciation!BR$535","v":0},{"$f":" Inp_Depreciation!BS$535","v":0},{"$f":" Inp_Depreciation!BT$535","v":0},{"$f":" Inp_Depreciation!BU$535","v":0},{"$f":" Inp_Depreciation!BV$535","v":0},{"$f":" Inp_Depreciation!BW$535","v":0},{"$f":" Inp_Depreciation!BX$535","v":0},{"$f":" Inp_Depreciation!BY$535","v":0},{"$f":" Inp_Depreciation!BZ$535","v":0},{"$f":" Inp_Depreciation!CA$535","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$536","v":"Network capex add - 01 Oct 16 - depreciation inp - NI"},{"$f":" Inp_Depreciation!F$536","v":0},{"$f":" Inp_Depreciation!G$536","v":0},{"$f":" Inp_Depreciation!H$536","v":0},{"$f":" Inp_Depreciation!I$536","v":"GBP m"},{"$f":" Inp_Depreciation!J$536","v":0},{"$f":" Inp_Depreciation!K$536","v":0},{"$f":" Inp_Depreciation!L$536","v":0},{"$f":" Inp_Depreciation!M$536","v":0},{"$f":" Inp_Depreciation!N$536","v":0},{"$f":" Inp_Depreciation!O$536","v":0},{"$f":" Inp_Depreciation!P$536","v":0},{"$f":" Inp_Depreciation!Q$536","v":0},{"$f":" Inp_Depreciation!R$536","v":0},{"$f":" Inp_Depreciation!S$536","v":0},{"$f":" Inp_Depreciation!T$536","v":0},{"$f":" Inp_Depreciation!U$536","v":0},{"$f":" Inp_Depreciation!V$536","v":0},{"$f":" Inp_Depreciation!W$536","v":0},{"$f":" Inp_Depreciation!X$536","v":0},{"$f":" Inp_Depreciation!Y$536","v":0},{"$f":" Inp_Depreciation!Z$536","v":0},{"$f":" Inp_Depreciation!AA$536","v":0},{"$f":" Inp_Depreciation!AB$536","v":0},{"$f":" Inp_Depreciation!AC$536","v":0},{"$f":" Inp_Depreciation!AD$536","v":0},{"$f":" Inp_Depreciation!AE$536","v":0},{"$f":" Inp_Depreciation!AF$536","v":0},{"$f":" Inp_Depreciation!AG$536","v":0},{"$f":" Inp_Depreciation!AH$536","v":0},{"$f":" Inp_Depreciation!AI$536","v":0},{"$f":" Inp_Depreciation!AJ$536","v":0},{"$f":" Inp_Depreciation!AK$536","v":0},{"$f":" Inp_Depreciation!AL$536","v":0},{"$f":" Inp_Depreciation!AM$536","v":0},{"$f":" Inp_Depreciation!AN$536","v":0},{"$f":" Inp_Depreciation!AO$536","v":0},{"$f":" Inp_Depreciation!AP$536","v":0},{"$f":" Inp_Depreciation!AQ$536","v":0},{"$f":" Inp_Depreciation!AR$536","v":0},{"$f":" Inp_Depreciation!AS$536","v":0},{"$f":" Inp_Depreciation!AT$536","v":0},{"$f":" Inp_Depreciation!AU$536","v":0},{"$f":" Inp_Depreciation!AV$536","v":0},{"$f":" Inp_Depreciation!AW$536","v":0},{"$f":" Inp_Depreciation!AX$536","v":0},{"$f":" Inp_Depreciation!AY$536","v":0},{"$f":" Inp_Depreciation!AZ$536","v":0},{"$f":" Inp_Depreciation!BA$536","v":0},{"$f":" Inp_Depreciation!BB$536","v":0},{"$f":" Inp_Depreciation!BC$536","v":0},{"$f":" Inp_Depreciation!BD$536","v":0},{"$f":" Inp_Depreciation!BE$536","v":0},{"$f":" Inp_Depreciation!BF$536","v":0},{"$f":" Inp_Depreciation!BG$536","v":0},{"$f":" Inp_Depreciation!BH$536","v":0},{"$f":" Inp_Depreciation!BI$536","v":0},{"$f":" Inp_Depreciation!BJ$536","v":0},{"$f":" Inp_Depreciation!BK$536","v":0},{"$f":" Inp_Depreciation!BL$536","v":0},{"$f":" Inp_Depreciation!BM$536","v":0},{"$f":" Inp_Depreciation!BN$536","v":0},{"$f":" Inp_Depreciation!BO$536","v":0},{"$f":" Inp_Depreciation!BP$536","v":0},{"$f":" Inp_Depreciation!BQ$536","v":0},{"$f":" Inp_Depreciation!BR$536","v":0},{"$f":" Inp_Depreciation!BS$536","v":0},{"$f":" Inp_Depreciation!BT$536","v":0},{"$f":" Inp_Depreciation!BU$536","v":0},{"$f":" Inp_Depreciation!BV$536","v":0},{"$f":" Inp_Depreciation!BW$536","v":0},{"$f":" Inp_Depreciation!BX$536","v":0},{"$f":" Inp_Depreciation!BY$536","v":0},{"$f":" Inp_Depreciation!BZ$536","v":0},{"$f":" Inp_Depreciation!CA$536","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$537","v":"Network capex add - 01 Oct 17 - depreciation inp - NI"},{"$f":" Inp_Depreciation!F$537","v":0},{"$f":" Inp_Depreciation!G$537","v":0},{"$f":" Inp_Depreciation!H$537","v":0},{"$f":" Inp_Depreciation!I$537","v":"GBP m"},{"$f":" Inp_Depreciation!J$537","v":0},{"$f":" Inp_Depreciation!K$537","v":0},{"$f":" Inp_Depreciation!L$537","v":0},{"$f":" Inp_Depreciation!M$537","v":0},{"$f":" Inp_Depreciation!N$537","v":0},{"$f":" Inp_Depreciation!O$537","v":0},{"$f":" Inp_Depreciation!P$537","v":0},{"$f":" Inp_Depreciation!Q$537","v":0},{"$f":" Inp_Depreciation!R$537","v":0},{"$f":" Inp_Depreciation!S$537","v":0},{"$f":" Inp_Depreciation!T$537","v":0},{"$f":" Inp_Depreciation!U$537","v":0},{"$f":" Inp_Depreciation!V$537","v":0},{"$f":" Inp_Depreciation!W$537","v":0},{"$f":" Inp_Depreciation!X$537","v":0},{"$f":" Inp_Depreciation!Y$537","v":0},{"$f":" Inp_Depreciation!Z$537","v":0},{"$f":" Inp_Depreciation!AA$537","v":0},{"$f":" Inp_Depreciation!AB$537","v":0},{"$f":" Inp_Depreciation!AC$537","v":0},{"$f":" Inp_Depreciation!AD$537","v":0},{"$f":" Inp_Depreciation!AE$537","v":0},{"$f":" Inp_Depreciation!AF$537","v":0},{"$f":" Inp_Depreciation!AG$537","v":0},{"$f":" Inp_Depreciation!AH$537","v":0},{"$f":" Inp_Depreciation!AI$537","v":0},{"$f":" Inp_Depreciation!AJ$537","v":0},{"$f":" Inp_Depreciation!AK$537","v":0},{"$f":" Inp_Depreciation!AL$537","v":0},{"$f":" Inp_Depreciation!AM$537","v":0},{"$f":" Inp_Depreciation!AN$537","v":0},{"$f":" Inp_Depreciation!AO$537","v":0},{"$f":" Inp_Depreciation!AP$537","v":0},{"$f":" Inp_Depreciation!AQ$537","v":0},{"$f":" Inp_Depreciation!AR$537","v":0},{"$f":" Inp_Depreciation!AS$537","v":0},{"$f":" Inp_Depreciation!AT$537","v":0},{"$f":" Inp_Depreciation!AU$537","v":0},{"$f":" Inp_Depreciation!AV$537","v":0},{"$f":" Inp_Depreciation!AW$537","v":0},{"$f":" Inp_Depreciation!AX$537","v":0},{"$f":" Inp_Depreciation!AY$537","v":0},{"$f":" Inp_Depreciation!AZ$537","v":0},{"$f":" Inp_Depreciation!BA$537","v":0},{"$f":" Inp_Depreciation!BB$537","v":0},{"$f":" Inp_Depreciation!BC$537","v":0},{"$f":" Inp_Depreciation!BD$537","v":0},{"$f":" Inp_Depreciation!BE$537","v":0},{"$f":" Inp_Depreciation!BF$537","v":0},{"$f":" Inp_Depreciation!BG$537","v":0},{"$f":" Inp_Depreciation!BH$537","v":0},{"$f":" Inp_Depreciation!BI$537","v":0},{"$f":" Inp_Depreciation!BJ$537","v":0},{"$f":" Inp_Depreciation!BK$537","v":0},{"$f":" Inp_Depreciation!BL$537","v":0},{"$f":" Inp_Depreciation!BM$537","v":0},{"$f":" Inp_Depreciation!BN$537","v":0},{"$f":" Inp_Depreciation!BO$537","v":0},{"$f":" Inp_Depreciation!BP$537","v":0},{"$f":" Inp_Depreciation!BQ$537","v":0},{"$f":" Inp_Depreciation!BR$537","v":0},{"$f":" Inp_Depreciation!BS$537","v":0},{"$f":" Inp_Depreciation!BT$537","v":0},{"$f":" Inp_Depreciation!BU$537","v":0},{"$f":" Inp_Depreciation!BV$537","v":0},{"$f":" Inp_Depreciation!BW$537","v":0},{"$f":" Inp_Depreciation!BX$537","v":0},{"$f":" Inp_Depreciation!BY$537","v":0},{"$f":" Inp_Depreciation!BZ$537","v":0},{"$f":" Inp_Depreciation!CA$537","v":0}]
[]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$2265","v":"Depreciation - capex addition - 01 Apr 93 - real - NI"},{"$f":" 'DL - C4 A'!F$2265","v":0},{"$f":" 'DL - C4 A'!G$2265","v":0},{"$f":" 'DL - C4 A'!H$2265","v":0},{"$f":" 'DL - C4 A'!I$2265","v":"GBP m"},{"$f":" 'DL - C4 A'!J$2265","v":0},{"$f":" 'DL - C4 A'!K$2265","v":0},{"$f":" 'DL - C4 A'!L$2265","v":0},{"$f":" 'DL - C4 A'!M$2265","v":0},{"$f":" 'DL - C4 A'!N$2265","v":0},{"$f":" 'DL - C4 A'!O$2265","v":0},{"$f":" 'DL - C4 A'!P$2265","v":0},{"$f":" 'DL - C4 A'!Q$2265","v":0},{"$f":" 'DL - C4 A'!R$2265","v":0},{"$f":" 'DL - C4 A'!S$2265","v":0},{"$f":" 'DL - C4 A'!T$2265","v":0},{"$f":" 'DL - C4 A'!U$2265","v":0},{"$f":" 'DL - C4 A'!V$2265","v":0},{"$f":" 'DL - C4 A'!W$2265","v":0},{"$f":" 'DL - C4 A'!X$2265","v":0},{"$f":" 'DL - C4 A'!Y$2265","v":0},{"$f":" 'DL - C4 A'!Z$2265","v":0},{"$f":" 'DL - C4 A'!AA$2265","v":0},{"$f":" 'DL - C4 A'!AB$2265","v":0},{"$f":" 'DL - C4 A'!AC$2265","v":0},{"$f":" 'DL - C4 A'!AD$2265","v":0},{"$f":" 'DL - C4 A'!AE$2265","v":0},{"$f":" 'DL - C4 A'!AF$2265","v":0},{"$f":" 'DL - C4 A'!AG$2265","v":0},{"$f":" 'DL - C4 A'!AH$2265","v":0},{"$f":" 'DL - C4 A'!AI$2265","v":0},{"$f":" 'DL - C4 A'!AJ$2265","v":0},{"$f":" 'DL - C4 A'!AK$2265","v":0},{"$f":" 'DL - C4 A'!AL$2265","v":0},{"$f":" 'DL - C4 A'!AM$2265","v":0},{"$f":" 'DL - C4 A'!AN$2265","v":0},{"$f":" 'DL - C4 A'!AO$2265","v":0},{"$f":" 'DL - C4 A'!AP$2265","v":0},{"$f":" 'DL - C4 A'!AQ$2265","v":0},{"$f":" 'DL - C4 A'!AR$2265","v":0},{"$f":" 'DL - C4 A'!AS$2265","v":0},{"$f":" 'DL - C4 A'!AT$2265","v":0},{"$f":" 'DL - C4 A'!AU$2265","v":0},{"$f":" 'DL - C4 A'!AV$2265","v":0},{"$f":" 'DL - C4 A'!AW$2265","v":0},{"$f":" 'DL - C4 A'!AX$2265","v":0},{"$f":" 'DL - C4 A'!AY$2265","v":0},{"$f":" 'DL - C4 A'!AZ$2265","v":0},{"$f":" 'DL - C4 A'!BA$2265","v":0},{"$f":" 'DL - C4 A'!BB$2265","v":0},{"$f":" 'DL - C4 A'!BC$2265","v":0},{"$f":" 'DL - C4 A'!BD$2265","v":0},{"$f":" 'DL - C4 A'!BE$2265","v":0},{"$f":" 'DL - C4 A'!BF$2265","v":0},{"$f":" 'DL - C4 A'!BG$2265","v":0},{"$f":" 'DL - C4 A'!BH$2265","v":0},{"$f":" 'DL - C4 A'!BI$2265","v":0},{"$f":" 'DL - C4 A'!BJ$2265","v":0},{"$f":" 'DL - C4 A'!BK$2265","v":0},{"$f":" 'DL - C4 A'!BL$2265","v":0},{"$f":" 'DL - C4 A'!BM$2265","v":0},{"$f":" 'DL - C4 A'!BN$2265","v":0},{"$f":" 'DL - C4 A'!BO$2265","v":0},{"$f":" 'DL - C4 A'!BP$2265","v":0},{"$f":" 'DL - C4 A'!BQ$2265","v":0},{"$f":" 'DL - C4 A'!BR$2265","v":0},{"$f":" 'DL - C4 A'!BS$2265","v":0},{"$f":" 'DL - C4 A'!BT$2265","v":0},{"$f":" 'DL - C4 A'!BU$2265","v":0},{"$f":" 'DL - C4 A'!BV$2265","v":0},{"$f":" 'DL - C4 A'!BW$2265","v":0},{"$f":" 'DL - C4 A'!BX$2265","v":0},{"$f":" 'DL - C4 A'!BY$2265","v":0},{"$f":" 'DL - C4 A'!BZ$2265","v":0},{"$f":" 'DL - C4 A'!CA$2265","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$2266","v":"Depreciation - capex addition - 01 Apr 94 - real - NI"},{"$f":" 'DL - C4 A'!F$2266","v":0},{"$f":" 'DL - C4 A'!G$2266","v":0},{"$f":" 'DL - C4 A'!H$2266","v":0},{"$f":" 'DL - C4 A'!I$2266","v":"GBP m"},{"$f":" 'DL - C4 A'!J$2266","v":0},{"$f":" 'DL - C4 A'!K$2266","v":0},{"$f":" 'DL - C4 A'!L$2266","v":0},{"$f":" 'DL - C4 A'!M$2266","v":0},{"$f":" 'DL - C4 A'!N$2266","v":0},{"$f":" 'DL - C4 A'!O$2266","v":0},{"$f":" 'DL - C4 A'!P$2266","v":0},{"$f":" 'DL - C4 A'!Q$2266","v":0},{"$f":" 'DL - C4 A'!R$2266","v":0},{"$f":" 'DL - C4 A'!S$2266","v":0},{"$f":" 'DL - C4 A'!T$2266","v":0},{"$f":" 'DL - C4 A'!U$2266","v":0},{"$f":" 'DL - C4 A'!V$2266","v":0},{"$f":" 'DL - C4 A'!W$2266","v":0},{"$f":" 'DL - C4 A'!X$2266","v":0},{"$f":" 'DL - C4 A'!Y$2266","v":0},{"$f":" 'DL - C4 A'!Z$2266","v":0},{"$f":" 'DL - C4 A'!AA$2266","v":0},{"$f":" 'DL - C4 A'!AB$2266","v":0},{"$f":" 'DL - C4 A'!AC$2266","v":0},{"$f":" 'DL - C4 A'!AD$2266","v":0},{"$f":" 'DL - C4 A'!AE$2266","v":0},{"$f":" 'DL - C4 A'!AF$2266","v":0},{"$f":" 'DL - C4 A'!AG$2266","v":0},{"$f":" 'DL - C4 A'!AH$2266","v":0},{"$f":" 'DL - C4 A'!AI$2266","v":0},{"$f":" 'DL - C4 A'!AJ$2266","v":0},{"$f":" 'DL - C4 A'!AK$2266","v":0},{"$f":" 'DL - C4 A'!AL$2266","v":0},{"$f":" 'DL - C4 A'!AM$2266","v":0},{"$f":" 'DL - C4 A'!AN$2266","v":0},{"$f":" 'DL - C4 A'!AO$2266","v":0},{"$f":" 'DL - C4 A'!AP$2266","v":0},{"$f":" 'DL - C4 A'!AQ$2266","v":0},{"$f":" 'DL - C4 A'!AR$2266","v":0},{"$f":" 'DL - C4 A'!AS$2266","v":0},{"$f":" 'DL - C4 A'!AT$2266","v":0},{"$f":" 'DL - C4 A'!AU$2266","v":0},{"$f":" 'DL - C4 A'!AV$2266","v":0},{"$f":" 'DL - C4 A'!AW$2266","v":0},{"$f":" 'DL - C4 A'!AX$2266","v":0},{"$f":" 'DL - C4 A'!AY$2266","v":0},{"$f":" 'DL - C4 A'!AZ$2266","v":0},{"$f":" 'DL - C4 A'!BA$2266","v":0},{"$f":" 'DL - C4 A'!BB$2266","v":0},{"$f":" 'DL - C4 A'!BC$2266","v":0},{"$f":" 'DL - C4 A'!BD$2266","v":0},{"$f":" 'DL - C4 A'!BE$2266","v":0},{"$f":" 'DL - C4 A'!BF$2266","v":0},{"$f":" 'DL - C4 A'!BG$2266","v":0},{"$f":" 'DL - C4 A'!BH$2266","v":0},{"$f":" 'DL - C4 A'!BI$2266","v":0},{"$f":" 'DL - C4 A'!BJ$2266","v":0},{"$f":" 'DL - C4 A'!BK$2266","v":0},{"$f":" 'DL - C4 A'!BL$2266","v":0},{"$f":" 'DL - C4 A'!BM$2266","v":0},{"$f":" 'DL - C4 A'!BN$2266","v":0},{"$f":" 'DL - C4 A'!BO$2266","v":0},{"$f":" 'DL - C4 A'!BP$2266","v":0},{"$f":" 'DL - C4 A'!BQ$2266","v":0},{"$f":" 'DL - C4 A'!BR$2266","v":0},{"$f":" 'DL - C4 A'!BS$2266","v":0},{"$f":" 'DL - C4 A'!BT$2266","v":0},{"$f":" 'DL - C4 A'!BU$2266","v":0},{"$f":" 'DL - C4 A'!BV$2266","v":0},{"$f":" 'DL - C4 A'!BW$2266","v":0},{"$f":" 'DL - C4 A'!BX$2266","v":0},{"$f":" 'DL - C4 A'!BY$2266","v":0},{"$f":" 'DL - C4 A'!BZ$2266","v":0},{"$f":" 'DL - C4 A'!CA$2266","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$2267","v":"Depreciation - capex addition - 01 Apr 95 - real - NI"},{"$f":" 'DL - C4 A'!F$2267","v":0},{"$f":" 'DL - C4 A'!G$2267","v":0},{"$f":" 'DL - C4 A'!H$2267","v":0},{"$f":" 'DL - C4 A'!I$2267","v":"GBP m"},{"$f":" 'DL - C4 A'!J$2267","v":0},{"$f":" 'DL - C4 A'!K$2267","v":0},{"$f":" 'DL - C4 A'!L$2267","v":0},{"$f":" 'DL - C4 A'!M$2267","v":0},{"$f":" 'DL - C4 A'!N$2267","v":0},{"$f":" 'DL - C4 A'!O$2267","v":0},{"$f":" 'DL - C4 A'!P$2267","v":0},{"$f":" 'DL - C4 A'!Q$2267","v":0},{"$f":" 'DL - C4 A'!R$2267","v":0},{"$f":" 'DL - C4 A'!S$2267","v":0},{"$f":" 'DL - C4 A'!T$2267","v":0},{"$f":" 'DL - C4 A'!U$2267","v":0},{"$f":" 'DL - C4 A'!V$2267","v":0},{"$f":" 'DL - C4 A'!W$2267","v":0},{"$f":" 'DL - C4 A'!X$2267","v":0},{"$f":" 'DL - C4 A'!Y$2267","v":0},{"$f":" 'DL - C4 A'!Z$2267","v":0},{"$f":" 'DL - C4 A'!AA$2267","v":0},{"$f":" 'DL - C4 A'!AB$2267","v":0},{"$f":" 'DL - C4 A'!AC$2267","v":0},{"$f":" 'DL - C4 A'!AD$2267","v":0},{"$f":" 'DL - C4 A'!AE$2267","v":0},{"$f":" 'DL - C4 A'!AF$2267","v":0},{"$f":" 'DL - C4 A'!AG$2267","v":0},{"$f":" 'DL - C4 A'!AH$2267","v":0},{"$f":" 'DL - C4 A'!AI$2267","v":0},{"$f":" 'DL - C4 A'!AJ$2267","v":0},{"$f":" 'DL - C4 A'!AK$2267","v":0},{"$f":" 'DL - C4 A'!AL$2267","v":0},{"$f":" 'DL - C4 A'!AM$2267","v":0},{"$f":" 'DL - C4 A'!AN$2267","v":0},{"$f":" 'DL - C4 A'!AO$2267","v":0},{"$f":" 'DL - C4 A'!AP$2267","v":0},{"$f":" 'DL - C4 A'!AQ$2267","v":0},{"$f":" 'DL - C4 A'!AR$2267","v":0},{"$f":" 'DL - C4 A'!AS$2267","v":0},{"$f":" 'DL - C4 A'!AT$2267","v":0},{"$f":" 'DL - C4 A'!AU$2267","v":0},{"$f":" 'DL - C4 A'!AV$2267","v":0},{"$f":" 'DL - C4 A'!AW$2267","v":0},{"$f":" 'DL - C4 A'!AX$2267","v":0},{"$f":" 'DL - C4 A'!AY$2267","v":0},{"$f":" 'DL - C4 A'!AZ$2267","v":0},{"$f":" 'DL - C4 A'!BA$2267","v":0},{"$f":" 'DL - C4 A'!BB$2267","v":0},{"$f":" 'DL - C4 A'!BC$2267","v":0},{"$f":" 'DL - C4 A'!BD$2267","v":0},{"$f":" 'DL - C4 A'!BE$2267","v":0},{"$f":" 'DL - C4 A'!BF$2267","v":0},{"$f":" 'DL - C4 A'!BG$2267","v":0},{"$f":" 'DL - C4 A'!BH$2267","v":0},{"$f":" 'DL - C4 A'!BI$2267","v":0},{"$f":" 'DL - C4 A'!BJ$2267","v":0},{"$f":" 'DL - C4 A'!BK$2267","v":0},{"$f":" 'DL - C4 A'!BL$2267","v":0},{"$f":" 'DL - C4 A'!BM$2267","v":0},{"$f":" 'DL - C4 A'!BN$2267","v":0},{"$f":" 'DL - C4 A'!BO$2267","v":0},{"$f":" 'DL - C4 A'!BP$2267","v":0},{"$f":" 'DL - C4 A'!BQ$2267","v":0},{"$f":" 'DL - C4 A'!BR$2267","v":0},{"$f":" 'DL - C4 A'!BS$2267","v":0},{"$f":" 'DL - C4 A'!BT$2267","v":0},{"$f":" 'DL - C4 A'!BU$2267","v":0},{"$f":" 'DL - C4 A'!BV$2267","v":0},{"$f":" 'DL - C4 A'!BW$2267","v":0},{"$f":" 'DL - C4 A'!BX$2267","v":0},{"$f":" 'DL - C4 A'!BY$2267","v":0},{"$f":" 'DL - C4 A'!BZ$2267","v":0},{"$f":" 'DL - C4 A'!CA$2267","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$2268","v":"Depreciation - capex addition - 01 Apr 96 - real - NI"},{"$f":" 'DL - C4 A'!F$2268","v":0},{"$f":" 'DL - C4 A'!G$2268","v":0},{"$f":" 'DL - C4 A'!H$2268","v":0},{"$f":" 'DL - C4 A'!I$2268","v":"GBP m"},{"$f":" 'DL - C4 A'!J$2268","v":0},{"$f":" 'DL - C4 A'!K$2268","v":0},{"$f":" 'DL - C4 A'!L$2268","v":0},{"$f":" 'DL - C4 A'!M$2268","v":0},{"$f":" 'DL - C4 A'!N$2268","v":0},{"$f":" 'DL - C4 A'!O$2268","v":0},{"$f":" 'DL - C4 A'!P$2268","v":0},{"$f":" 'DL - C4 A'!Q$2268","v":0},{"$f":" 'DL - C4 A'!R$2268","v":0},{"$f":" 'DL - C4 A'!S$2268","v":0},{"$f":" 'DL - C4 A'!T$2268","v":0},{"$f":" 'DL - C4 A'!U$2268","v":0},{"$f":" 'DL - C4 A'!V$2268","v":0},{"$f":" 'DL - C4 A'!W$2268","v":0},{"$f":" 'DL - C4 A'!X$2268","v":0},{"$f":" 'DL - C4 A'!Y$2268","v":0},{"$f":" 'DL - C4 A'!Z$2268","v":0},{"$f":" 'DL - C4 A'!AA$2268","v":0},{"$f":" 'DL - C4 A'!AB$2268","v":0},{"$f":" 'DL - C4 A'!AC$2268","v":0},{"$f":" 'DL - C4 A'!AD$2268","v":0},{"$f":" 'DL - C4 A'!AE$2268","v":0},{"$f":" 'DL - C4 A'!AF$2268","v":0},{"$f":" 'DL - C4 A'!AG$2268","v":0},{"$f":" 'DL - C4 A'!AH$2268","v":0},{"$f":" 'DL - C4 A'!AI$2268","v":0},{"$f":" 'DL - C4 A'!AJ$2268","v":0},{"$f":" 'DL - C4 A'!AK$2268","v":0},{"$f":" 'DL - C4 A'!AL$2268","v":0},{"$f":" 'DL - C4 A'!AM$2268","v":0},{"$f":" 'DL - C4 A'!AN$2268","v":0},{"$f":" 'DL - C4 A'!AO$2268","v":0},{"$f":" 'DL - C4 A'!AP$2268","v":0},{"$f":" 'DL - C4 A'!AQ$2268","v":0},{"$f":" 'DL - C4 A'!AR$2268","v":0},{"$f":" 'DL - C4 A'!AS$2268","v":0},{"$f":" 'DL - C4 A'!AT$2268","v":0},{"$f":" 'DL - C4 A'!AU$2268","v":0},{"$f":" 'DL - C4 A'!AV$2268","v":0},{"$f":" 'DL - C4 A'!AW$2268","v":0},{"$f":" 'DL - C4 A'!AX$2268","v":0},{"$f":" 'DL - C4 A'!AY$2268","v":0},{"$f":" 'DL - C4 A'!AZ$2268","v":0},{"$f":" 'DL - C4 A'!BA$2268","v":0},{"$f":" 'DL - C4 A'!BB$2268","v":0},{"$f":" 'DL - C4 A'!BC$2268","v":0},{"$f":" 'DL - C4 A'!BD$2268","v":0},{"$f":" 'DL - C4 A'!BE$2268","v":0},{"$f":" 'DL - C4 A'!BF$2268","v":0},{"$f":" 'DL - C4 A'!BG$2268","v":0},{"$f":" 'DL - C4 A'!BH$2268","v":0},{"$f":" 'DL - C4 A'!BI$2268","v":0},{"$f":" 'DL - C4 A'!BJ$2268","v":0},{"$f":" 'DL - C4 A'!BK$2268","v":0},{"$f":" 'DL - C4 A'!BL$2268","v":0},{"$f":" 'DL - C4 A'!BM$2268","v":0},{"$f":" 'DL - C4 A'!BN$2268","v":0},{"$f":" 'DL - C4 A'!BO$2268","v":0},{"$f":" 'DL - C4 A'!BP$2268","v":0},{"$f":" 'DL - C4 A'!BQ$2268","v":0},{"$f":" 'DL - C4 A'!BR$2268","v":0},{"$f":" 'DL - C4 A'!BS$2268","v":0},{"$f":" 'DL - C4 A'!BT$2268","v":0},{"$f":" 'DL - C4 A'!BU$2268","v":0},{"$f":" 'DL - C4 A'!BV$2268","v":0},{"$f":" 'DL - C4 A'!BW$2268","v":0},{"$f":" 'DL - C4 A'!BX$2268","v":0},{"$f":" 'DL - C4 A'!BY$2268","v":0},{"$f":" 'DL - C4 A'!BZ$2268","v":0},{"$f":" 'DL - C4 A'!CA$2268","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$2269","v":"Depreciation - capex addition - 01 Apr 97 - real - NI"},{"$f":" 'DL - C4 A'!F$2269","v":0},{"$f":" 'DL - C4 A'!G$2269","v":0},{"$f":" 'DL - C4 A'!H$2269","v":0},{"$f":" 'DL - C4 A'!I$2269","v":"GBP m"},{"$f":" 'DL - C4 A'!J$2269","v":0},{"$f":" 'DL - C4 A'!K$2269","v":0},{"$f":" 'DL - C4 A'!L$2269","v":0},{"$f":" 'DL - C4 A'!M$2269","v":0},{"$f":" 'DL - C4 A'!N$2269","v":0},{"$f":" 'DL - C4 A'!O$2269","v":0},{"$f":" 'DL - C4 A'!P$2269","v":0},{"$f":" 'DL - C4 A'!Q$2269","v":0},{"$f":" 'DL - C4 A'!R$2269","v":0},{"$f":" 'DL - C4 A'!S$2269","v":0},{"$f":" 'DL - C4 A'!T$2269","v":0},{"$f":" 'DL - C4 A'!U$2269","v":0},{"$f":" 'DL - C4 A'!V$2269","v":0},{"$f":" 'DL - C4 A'!W$2269","v":0},{"$f":" 'DL - C4 A'!X$2269","v":0},{"$f":" 'DL - C4 A'!Y$2269","v":0},{"$f":" 'DL - C4 A'!Z$2269","v":0},{"$f":" 'DL - C4 A'!AA$2269","v":0},{"$f":" 'DL - C4 A'!AB$2269","v":0},{"$f":" 'DL - C4 A'!AC$2269","v":0},{"$f":" 'DL - C4 A'!AD$2269","v":0},{"$f":" 'DL - C4 A'!AE$2269","v":0},{"$f":" 'DL - C4 A'!AF$2269","v":0},{"$f":" 'DL - C4 A'!AG$2269","v":0},{"$f":" 'DL - C4 A'!AH$2269","v":0},{"$f":" 'DL - C4 A'!AI$2269","v":0},{"$f":" 'DL - C4 A'!AJ$2269","v":0},{"$f":" 'DL - C4 A'!AK$2269","v":0},{"$f":" 'DL - C4 A'!AL$2269","v":0},{"$f":" 'DL - C4 A'!AM$2269","v":0},{"$f":" 'DL - C4 A'!AN$2269","v":0},{"$f":" 'DL - C4 A'!AO$2269","v":0},{"$f":" 'DL - C4 A'!AP$2269","v":0},{"$f":" 'DL - C4 A'!AQ$2269","v":0},{"$f":" 'DL - C4 A'!AR$2269","v":0},{"$f":" 'DL - C4 A'!AS$2269","v":0},{"$f":" 'DL - C4 A'!AT$2269","v":0},{"$f":" 'DL - C4 A'!AU$2269","v":0},{"$f":" 'DL - C4 A'!AV$2269","v":0},{"$f":" 'DL - C4 A'!AW$2269","v":0},{"$f":" 'DL - C4 A'!AX$2269","v":0},{"$f":" 'DL - C4 A'!AY$2269","v":0},{"$f":" 'DL - C4 A'!AZ$2269","v":0},{"$f":" 'DL - C4 A'!BA$2269","v":0},{"$f":" 'DL - C4 A'!BB$2269","v":0},{"$f":" 'DL - C4 A'!BC$2269","v":0},{"$f":" 'DL - C4 A'!BD$2269","v":0},{"$f":" 'DL - C4 A'!BE$2269","v":0},{"$f":" 'DL - C4 A'!BF$2269","v":0},{"$f":" 'DL - C4 A'!BG$2269","v":0},{"$f":" 'DL - C4 A'!BH$2269","v":0},{"$f":" 'DL - C4 A'!BI$2269","v":0},{"$f":" 'DL - C4 A'!BJ$2269","v":0},{"$f":" 'DL - C4 A'!BK$2269","v":0},{"$f":" 'DL - C4 A'!BL$2269","v":0},{"$f":" 'DL - C4 A'!BM$2269","v":0},{"$f":" 'DL - C4 A'!BN$2269","v":0},{"$f":" 'DL - C4 A'!BO$2269","v":0},{"$f":" 'DL - C4 A'!BP$2269","v":0},{"$f":" 'DL - C4 A'!BQ$2269","v":0},{"$f":" 'DL - C4 A'!BR$2269","v":0},{"$f":" 'DL - C4 A'!BS$2269","v":0},{"$f":" 'DL - C4 A'!BT$2269","v":0},{"$f":" 'DL - C4 A'!BU$2269","v":0},{"$f":" 'DL - C4 A'!BV$2269","v":0},{"$f":" 'DL - C4 A'!BW$2269","v":0},{"$f":" 'DL - C4 A'!BX$2269","v":0},{"$f":" 'DL - C4 A'!BY$2269","v":0},{"$f":" 'DL - C4 A'!BZ$2269","v":0},{"$f":" 'DL - C4 A'!CA$2269","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$2270","v":"Depreciation - capex addition - 01 Apr 98 - real - NI"},{"$f":" 'DL - C4 A'!F$2270","v":0},{"$f":" 'DL - C4 A'!G$2270","v":0},{"$f":" 'DL - C4 A'!H$2270","v":0},{"$f":" 'DL - C4 A'!I$2270","v":"GBP m"},{"$f":" 'DL - C4 A'!J$2270","v":0},{"$f":" 'DL - C4 A'!K$2270","v":0},{"$f":" 'DL - C4 A'!L$2270","v":0},{"$f":" 'DL - C4 A'!M$2270","v":0},{"$f":" 'DL - C4 A'!N$2270","v":0},{"$f":" 'DL - C4 A'!O$2270","v":0},{"$f":" 'DL - C4 A'!P$2270","v":0},{"$f":" 'DL - C4 A'!Q$2270","v":0},{"$f":" 'DL - C4 A'!R$2270","v":0},{"$f":" 'DL - C4 A'!S$2270","v":0},{"$f":" 'DL - C4 A'!T$2270","v":0},{"$f":" 'DL - C4 A'!U$2270","v":0},{"$f":" 'DL - C4 A'!V$2270","v":0},{"$f":" 'DL - C4 A'!W$2270","v":0},{"$f":" 'DL - C4 A'!X$2270","v":0},{"$f":" 'DL - C4 A'!Y$2270","v":0},{"$f":" 'DL - C4 A'!Z$2270","v":0},{"$f":" 'DL - C4 A'!AA$2270","v":0},{"$f":" 'DL - C4 A'!AB$2270","v":0},{"$f":" 'DL - C4 A'!AC$2270","v":0},{"$f":" 'DL - C4 A'!AD$2270","v":0},{"$f":" 'DL - C4 A'!AE$2270","v":0},{"$f":" 'DL - C4 A'!AF$2270","v":0},{"$f":" 'DL - C4 A'!AG$2270","v":0},{"$f":" 'DL - C4 A'!AH$2270","v":0},{"$f":" 'DL - C4 A'!AI$2270","v":0},{"$f":" 'DL - C4 A'!AJ$2270","v":0},{"$f":" 'DL - C4 A'!AK$2270","v":0},{"$f":" 'DL - C4 A'!AL$2270","v":0},{"$f":" 'DL - C4 A'!AM$2270","v":0},{"$f":" 'DL - C4 A'!AN$2270","v":0},{"$f":" 'DL - C4 A'!AO$2270","v":0},{"$f":" 'DL - C4 A'!AP$2270","v":0},{"$f":" 'DL - C4 A'!AQ$2270","v":0},{"$f":" 'DL - C4 A'!AR$2270","v":0},{"$f":" 'DL - C4 A'!AS$2270","v":0},{"$f":" 'DL - C4 A'!AT$2270","v":0},{"$f":" 'DL - C4 A'!AU$2270","v":0},{"$f":" 'DL - C4 A'!AV$2270","v":0},{"$f":" 'DL - C4 A'!AW$2270","v":0},{"$f":" 'DL - C4 A'!AX$2270","v":0},{"$f":" 'DL - C4 A'!AY$2270","v":0},{"$f":" 'DL - C4 A'!AZ$2270","v":0},{"$f":" 'DL - C4 A'!BA$2270","v":0},{"$f":" 'DL - C4 A'!BB$2270","v":0},{"$f":" 'DL - C4 A'!BC$2270","v":0},{"$f":" 'DL - C4 A'!BD$2270","v":0},{"$f":" 'DL - C4 A'!BE$2270","v":0},{"$f":" 'DL - C4 A'!BF$2270","v":0},{"$f":" 'DL - C4 A'!BG$2270","v":0},{"$f":" 'DL - C4 A'!BH$2270","v":0},{"$f":" 'DL - C4 A'!BI$2270","v":0},{"$f":" 'DL - C4 A'!BJ$2270","v":0},{"$f":" 'DL - C4 A'!BK$2270","v":0},{"$f":" 'DL - C4 A'!BL$2270","v":0},{"$f":" 'DL - C4 A'!BM$2270","v":0},{"$f":" 'DL - C4 A'!BN$2270","v":0},{"$f":" 'DL - C4 A'!BO$2270","v":0},{"$f":" 'DL - C4 A'!BP$2270","v":0},{"$f":" 'DL - C4 A'!BQ$2270","v":0},{"$f":" 'DL - C4 A'!BR$2270","v":0},{"$f":" 'DL - C4 A'!BS$2270","v":0},{"$f":" 'DL - C4 A'!BT$2270","v":0},{"$f":" 'DL - C4 A'!BU$2270","v":0},{"$f":" 'DL - C4 A'!BV$2270","v":0},{"$f":" 'DL - C4 A'!BW$2270","v":0},{"$f":" 'DL - C4 A'!BX$2270","v":0},{"$f":" 'DL - C4 A'!BY$2270","v":0},{"$f":" 'DL - C4 A'!BZ$2270","v":0},{"$f":" 'DL - C4 A'!CA$2270","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$2271","v":"Depreciation - capex addition - 01 Apr 99 - real - NI"},{"$f":" 'DL - C4 A'!F$2271","v":0},{"$f":" 'DL - C4 A'!G$2271","v":0},{"$f":" 'DL - C4 A'!H$2271","v":0},{"$f":" 'DL - C4 A'!I$2271","v":"GBP m"},{"$f":" 'DL - C4 A'!J$2271","v":0},{"$f":" 'DL - C4 A'!K$2271","v":0},{"$f":" 'DL - C4 A'!L$2271","v":0},{"$f":" 'DL - C4 A'!M$2271","v":0},{"$f":" 'DL - C4 A'!N$2271","v":0},{"$f":" 'DL - C4 A'!O$2271","v":0},{"$f":" 'DL - C4 A'!P$2271","v":0},{"$f":" 'DL - C4 A'!Q$2271","v":0},{"$f":" 'DL - C4 A'!R$2271","v":0},{"$f":" 'DL - C4 A'!S$2271","v":0},{"$f":" 'DL - C4 A'!T$2271","v":0},{"$f":" 'DL - C4 A'!U$2271","v":0},{"$f":" 'DL - C4 A'!V$2271","v":0},{"$f":" 'DL - C4 A'!W$2271","v":0},{"$f":" 'DL - C4 A'!X$2271","v":0},{"$f":" 'DL - C4 A'!Y$2271","v":0},{"$f":" 'DL - C4 A'!Z$2271","v":0},{"$f":" 'DL - C4 A'!AA$2271","v":0},{"$f":" 'DL - C4 A'!AB$2271","v":0},{"$f":" 'DL - C4 A'!AC$2271","v":0},{"$f":" 'DL - C4 A'!AD$2271","v":0},{"$f":" 'DL - C4 A'!AE$2271","v":0},{"$f":" 'DL - C4 A'!AF$2271","v":0},{"$f":" 'DL - C4 A'!AG$2271","v":0},{"$f":" 'DL - C4 A'!AH$2271","v":0},{"$f":" 'DL - C4 A'!AI$2271","v":0},{"$f":" 'DL - C4 A'!AJ$2271","v":0},{"$f":" 'DL - C4 A'!AK$2271","v":0},{"$f":" 'DL - C4 A'!AL$2271","v":0},{"$f":" 'DL - C4 A'!AM$2271","v":0},{"$f":" 'DL - C4 A'!AN$2271","v":0},{"$f":" 'DL - C4 A'!AO$2271","v":0},{"$f":" 'DL - C4 A'!AP$2271","v":0},{"$f":" 'DL - C4 A'!AQ$2271","v":0},{"$f":" 'DL - C4 A'!AR$2271","v":0},{"$f":" 'DL - C4 A'!AS$2271","v":0},{"$f":" 'DL - C4 A'!AT$2271","v":0},{"$f":" 'DL - C4 A'!AU$2271","v":0},{"$f":" 'DL - C4 A'!AV$2271","v":0},{"$f":" 'DL - C4 A'!AW$2271","v":0},{"$f":" 'DL - C4 A'!AX$2271","v":0},{"$f":" 'DL - C4 A'!AY$2271","v":0},{"$f":" 'DL - C4 A'!AZ$2271","v":0},{"$f":" 'DL - C4 A'!BA$2271","v":0},{"$f":" 'DL - C4 A'!BB$2271","v":0},{"$f":" 'DL - C4 A'!BC$2271","v":0},{"$f":" 'DL - C4 A'!BD$2271","v":0},{"$f":" 'DL - C4 A'!BE$2271","v":0},{"$f":" 'DL - C4 A'!BF$2271","v":0},{"$f":" 'DL - C4 A'!BG$2271","v":0},{"$f":" 'DL - C4 A'!BH$2271","v":0},{"$f":" 'DL - C4 A'!BI$2271","v":0},{"$f":" 'DL - C4 A'!BJ$2271","v":0},{"$f":" 'DL - C4 A'!BK$2271","v":0},{"$f":" 'DL - C4 A'!BL$2271","v":0},{"$f":" 'DL - C4 A'!BM$2271","v":0},{"$f":" 'DL - C4 A'!BN$2271","v":0},{"$f":" 'DL - C4 A'!BO$2271","v":0},{"$f":" 'DL - C4 A'!BP$2271","v":0},{"$f":" 'DL - C4 A'!BQ$2271","v":0},{"$f":" 'DL - C4 A'!BR$2271","v":0},{"$f":" 'DL - C4 A'!BS$2271","v":0},{"$f":" 'DL - C4 A'!BT$2271","v":0},{"$f":" 'DL - C4 A'!BU$2271","v":0},{"$f":" 'DL - C4 A'!BV$2271","v":0},{"$f":" 'DL - C4 A'!BW$2271","v":0},{"$f":" 'DL - C4 A'!BX$2271","v":0},{"$f":" 'DL - C4 A'!BY$2271","v":0},{"$f":" 'DL - C4 A'!BZ$2271","v":0},{"$f":" 'DL - C4 A'!CA$2271","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$2272","v":"Depreciation - capex addition - 01 Apr 00 - real - NI"},{"$f":" 'DL - C4 A'!F$2272","v":0},{"$f":" 'DL - C4 A'!G$2272","v":0},{"$f":" 'DL - C4 A'!H$2272","v":0},{"$f":" 'DL - C4 A'!I$2272","v":"GBP m"},{"$f":" 'DL - C4 A'!J$2272","v":0},{"$f":" 'DL - C4 A'!K$2272","v":0},{"$f":" 'DL - C4 A'!L$2272","v":0},{"$f":" 'DL - C4 A'!M$2272","v":0},{"$f":" 'DL - C4 A'!N$2272","v":0},{"$f":" 'DL - C4 A'!O$2272","v":0},{"$f":" 'DL - C4 A'!P$2272","v":0},{"$f":" 'DL - C4 A'!Q$2272","v":0},{"$f":" 'DL - C4 A'!R$2272","v":0},{"$f":" 'DL - C4 A'!S$2272","v":0},{"$f":" 'DL - C4 A'!T$2272","v":0},{"$f":" 'DL - C4 A'!U$2272","v":0},{"$f":" 'DL - C4 A'!V$2272","v":0},{"$f":" 'DL - C4 A'!W$2272","v":0},{"$f":" 'DL - C4 A'!X$2272","v":0},{"$f":" 'DL - C4 A'!Y$2272","v":0},{"$f":" 'DL - C4 A'!Z$2272","v":0},{"$f":" 'DL - C4 A'!AA$2272","v":0},{"$f":" 'DL - C4 A'!AB$2272","v":0},{"$f":" 'DL - C4 A'!AC$2272","v":0},{"$f":" 'DL - C4 A'!AD$2272","v":0},{"$f":" 'DL - C4 A'!AE$2272","v":0},{"$f":" 'DL - C4 A'!AF$2272","v":0},{"$f":" 'DL - C4 A'!AG$2272","v":0},{"$f":" 'DL - C4 A'!AH$2272","v":0},{"$f":" 'DL - C4 A'!AI$2272","v":0},{"$f":" 'DL - C4 A'!AJ$2272","v":0},{"$f":" 'DL - C4 A'!AK$2272","v":0},{"$f":" 'DL - C4 A'!AL$2272","v":0},{"$f":" 'DL - C4 A'!AM$2272","v":0},{"$f":" 'DL - C4 A'!AN$2272","v":0},{"$f":" 'DL - C4 A'!AO$2272","v":0},{"$f":" 'DL - C4 A'!AP$2272","v":0},{"$f":" 'DL - C4 A'!AQ$2272","v":0},{"$f":" 'DL - C4 A'!AR$2272","v":0},{"$f":" 'DL - C4 A'!AS$2272","v":0},{"$f":" 'DL - C4 A'!AT$2272","v":0},{"$f":" 'DL - C4 A'!AU$2272","v":0},{"$f":" 'DL - C4 A'!AV$2272","v":0},{"$f":" 'DL - C4 A'!AW$2272","v":0},{"$f":" 'DL - C4 A'!AX$2272","v":0},{"$f":" 'DL - C4 A'!AY$2272","v":0},{"$f":" 'DL - C4 A'!AZ$2272","v":0},{"$f":" 'DL - C4 A'!BA$2272","v":0},{"$f":" 'DL - C4 A'!BB$2272","v":0},{"$f":" 'DL - C4 A'!BC$2272","v":0},{"$f":" 'DL - C4 A'!BD$2272","v":0},{"$f":" 'DL - C4 A'!BE$2272","v":0},{"$f":" 'DL - C4 A'!BF$2272","v":0},{"$f":" 'DL - C4 A'!BG$2272","v":0},{"$f":" 'DL - C4 A'!BH$2272","v":0},{"$f":" 'DL - C4 A'!BI$2272","v":0},{"$f":" 'DL - C4 A'!BJ$2272","v":0},{"$f":" 'DL - C4 A'!BK$2272","v":0},{"$f":" 'DL - C4 A'!BL$2272","v":0},{"$f":" 'DL - C4 A'!BM$2272","v":0},{"$f":" 'DL - C4 A'!BN$2272","v":0},{"$f":" 'DL - C4 A'!BO$2272","v":0},{"$f":" 'DL - C4 A'!BP$2272","v":0},{"$f":" 'DL - C4 A'!BQ$2272","v":0},{"$f":" 'DL - C4 A'!BR$2272","v":0},{"$f":" 'DL - C4 A'!BS$2272","v":0},{"$f":" 'DL - C4 A'!BT$2272","v":0},{"$f":" 'DL - C4 A'!BU$2272","v":0},{"$f":" 'DL - C4 A'!BV$2272","v":0},{"$f":" 'DL - C4 A'!BW$2272","v":0},{"$f":" 'DL - C4 A'!BX$2272","v":0},{"$f":" 'DL - C4 A'!BY$2272","v":0},{"$f":" 'DL - C4 A'!BZ$2272","v":0},{"$f":" 'DL - C4 A'!CA$2272","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$2273","v":"Depreciation - capex addition - 01 Apr 01 - real - NI"},{"$f":" 'DL - C4 A'!F$2273","v":0},{"$f":" 'DL - C4 A'!G$2273","v":0},{"$f":" 'DL - C4 A'!H$2273","v":0},{"$f":" 'DL - C4 A'!I$2273","v":"GBP m"},{"$f":" 'DL - C4 A'!J$2273","v":0},{"$f":" 'DL - C4 A'!K$2273","v":0},{"$f":" 'DL - C4 A'!L$2273","v":0},{"$f":" 'DL - C4 A'!M$2273","v":0},{"$f":" 'DL - C4 A'!N$2273","v":0},{"$f":" 'DL - C4 A'!O$2273","v":0},{"$f":" 'DL - C4 A'!P$2273","v":0},{"$f":" 'DL - C4 A'!Q$2273","v":0},{"$f":" 'DL - C4 A'!R$2273","v":0},{"$f":" 'DL - C4 A'!S$2273","v":0},{"$f":" 'DL - C4 A'!T$2273","v":0},{"$f":" 'DL - C4 A'!U$2273","v":0},{"$f":" 'DL - C4 A'!V$2273","v":0},{"$f":" 'DL - C4 A'!W$2273","v":0},{"$f":" 'DL - C4 A'!X$2273","v":0},{"$f":" 'DL - C4 A'!Y$2273","v":0},{"$f":" 'DL - C4 A'!Z$2273","v":0},{"$f":" 'DL - C4 A'!AA$2273","v":0},{"$f":" 'DL - C4 A'!AB$2273","v":0},{"$f":" 'DL - C4 A'!AC$2273","v":0},{"$f":" 'DL - C4 A'!AD$2273","v":0},{"$f":" 'DL - C4 A'!AE$2273","v":0},{"$f":" 'DL - C4 A'!AF$2273","v":0},{"$f":" 'DL - C4 A'!AG$2273","v":0},{"$f":" 'DL - C4 A'!AH$2273","v":0},{"$f":" 'DL - C4 A'!AI$2273","v":0},{"$f":" 'DL - C4 A'!AJ$2273","v":0},{"$f":" 'DL - C4 A'!AK$2273","v":0},{"$f":" 'DL - C4 A'!AL$2273","v":0},{"$f":" 'DL - C4 A'!AM$2273","v":0},{"$f":" 'DL - C4 A'!AN$2273","v":0},{"$f":" 'DL - C4 A'!AO$2273","v":0},{"$f":" 'DL - C4 A'!AP$2273","v":0},{"$f":" 'DL - C4 A'!AQ$2273","v":0},{"$f":" 'DL - C4 A'!AR$2273","v":0},{"$f":" 'DL - C4 A'!AS$2273","v":0},{"$f":" 'DL - C4 A'!AT$2273","v":0},{"$f":" 'DL - C4 A'!AU$2273","v":0},{"$f":" 'DL - C4 A'!AV$2273","v":0},{"$f":" 'DL - C4 A'!AW$2273","v":0},{"$f":" 'DL - C4 A'!AX$2273","v":0},{"$f":" 'DL - C4 A'!AY$2273","v":0},{"$f":" 'DL - C4 A'!AZ$2273","v":0},{"$f":" 'DL - C4 A'!BA$2273","v":0},{"$f":" 'DL - C4 A'!BB$2273","v":0},{"$f":" 'DL - C4 A'!BC$2273","v":0},{"$f":" 'DL - C4 A'!BD$2273","v":0},{"$f":" 'DL - C4 A'!BE$2273","v":0},{"$f":" 'DL - C4 A'!BF$2273","v":0},{"$f":" 'DL - C4 A'!BG$2273","v":0},{"$f":" 'DL - C4 A'!BH$2273","v":0},{"$f":" 'DL - C4 A'!BI$2273","v":0},{"$f":" 'DL - C4 A'!BJ$2273","v":0},{"$f":" 'DL - C4 A'!BK$2273","v":0},{"$f":" 'DL - C4 A'!BL$2273","v":0},{"$f":" 'DL - C4 A'!BM$2273","v":0},{"$f":" 'DL - C4 A'!BN$2273","v":0},{"$f":" 'DL - C4 A'!BO$2273","v":0},{"$f":" 'DL - C4 A'!BP$2273","v":0},{"$f":" 'DL - C4 A'!BQ$2273","v":0},{"$f":" 'DL - C4 A'!BR$2273","v":0},{"$f":" 'DL - C4 A'!BS$2273","v":0},{"$f":" 'DL - C4 A'!BT$2273","v":0},{"$f":" 'DL - C4 A'!BU$2273","v":0},{"$f":" 'DL - C4 A'!BV$2273","v":0},{"$f":" 'DL - C4 A'!BW$2273","v":0},{"$f":" 'DL - C4 A'!BX$2273","v":0},{"$f":" 'DL - C4 A'!BY$2273","v":0},{"$f":" 'DL - C4 A'!BZ$2273","v":0},{"$f":" 'DL - C4 A'!CA$2273","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$2274","v":"Depreciation - capex addition - 01 Apr 02 - real - NI"},{"$f":" 'DL - C4 A'!F$2274","v":0},{"$f":" 'DL - C4 A'!G$2274","v":0},{"$f":" 'DL - C4 A'!H$2274","v":0},{"$f":" 'DL - C4 A'!I$2274","v":"GBP m"},{"$f":" 'DL - C4 A'!J$2274","v":0},{"$f":" 'DL - C4 A'!K$2274","v":0},{"$f":" 'DL - C4 A'!L$2274","v":0},{"$f":" 'DL - C4 A'!M$2274","v":0},{"$f":" 'DL - C4 A'!N$2274","v":0},{"$f":" 'DL - C4 A'!O$2274","v":0},{"$f":" 'DL - C4 A'!P$2274","v":0},{"$f":" 'DL - C4 A'!Q$2274","v":0},{"$f":" 'DL - C4 A'!R$2274","v":0},{"$f":" 'DL - C4 A'!S$2274","v":0},{"$f":" 'DL - C4 A'!T$2274","v":0},{"$f":" 'DL - C4 A'!U$2274","v":0},{"$f":" 'DL - C4 A'!V$2274","v":0},{"$f":" 'DL - C4 A'!W$2274","v":0},{"$f":" 'DL - C4 A'!X$2274","v":0},{"$f":" 'DL - C4 A'!Y$2274","v":0},{"$f":" 'DL - C4 A'!Z$2274","v":0},{"$f":" 'DL - C4 A'!AA$2274","v":0},{"$f":" 'DL - C4 A'!AB$2274","v":0},{"$f":" 'DL - C4 A'!AC$2274","v":0},{"$f":" 'DL - C4 A'!AD$2274","v":0},{"$f":" 'DL - C4 A'!AE$2274","v":0},{"$f":" 'DL - C4 A'!AF$2274","v":0},{"$f":" 'DL - C4 A'!AG$2274","v":0},{"$f":" 'DL - C4 A'!AH$2274","v":0},{"$f":" 'DL - C4 A'!AI$2274","v":0},{"$f":" 'DL - C4 A'!AJ$2274","v":0},{"$f":" 'DL - C4 A'!AK$2274","v":0},{"$f":" 'DL - C4 A'!AL$2274","v":0},{"$f":" 'DL - C4 A'!AM$2274","v":0},{"$f":" 'DL - C4 A'!AN$2274","v":0},{"$f":" 'DL - C4 A'!AO$2274","v":0},{"$f":" 'DL - C4 A'!AP$2274","v":0},{"$f":" 'DL - C4 A'!AQ$2274","v":0},{"$f":" 'DL - C4 A'!AR$2274","v":0},{"$f":" 'DL - C4 A'!AS$2274","v":0},{"$f":" 'DL - C4 A'!AT$2274","v":0},{"$f":" 'DL - C4 A'!AU$2274","v":0},{"$f":" 'DL - C4 A'!AV$2274","v":0},{"$f":" 'DL - C4 A'!AW$2274","v":0},{"$f":" 'DL - C4 A'!AX$2274","v":0},{"$f":" 'DL - C4 A'!AY$2274","v":0},{"$f":" 'DL - C4 A'!AZ$2274","v":0},{"$f":" 'DL - C4 A'!BA$2274","v":0},{"$f":" 'DL - C4 A'!BB$2274","v":0},{"$f":" 'DL - C4 A'!BC$2274","v":0},{"$f":" 'DL - C4 A'!BD$2274","v":0},{"$f":" 'DL - C4 A'!BE$2274","v":0},{"$f":" 'DL - C4 A'!BF$2274","v":0},{"$f":" 'DL - C4 A'!BG$2274","v":0},{"$f":" 'DL - C4 A'!BH$2274","v":0},{"$f":" 'DL - C4 A'!BI$2274","v":0},{"$f":" 'DL - C4 A'!BJ$2274","v":0},{"$f":" 'DL - C4 A'!BK$2274","v":0},{"$f":" 'DL - C4 A'!BL$2274","v":0},{"$f":" 'DL - C4 A'!BM$2274","v":0},{"$f":" 'DL - C4 A'!BN$2274","v":0},{"$f":" 'DL - C4 A'!BO$2274","v":0},{"$f":" 'DL - C4 A'!BP$2274","v":0},{"$f":" 'DL - C4 A'!BQ$2274","v":0},{"$f":" 'DL - C4 A'!BR$2274","v":0},{"$f":" 'DL - C4 A'!BS$2274","v":0},{"$f":" 'DL - C4 A'!BT$2274","v":0},{"$f":" 'DL - C4 A'!BU$2274","v":0},{"$f":" 'DL - C4 A'!BV$2274","v":0},{"$f":" 'DL - C4 A'!BW$2274","v":0},{"$f":" 'DL - C4 A'!BX$2274","v":0},{"$f":" 'DL - C4 A'!BY$2274","v":0},{"$f":" 'DL - C4 A'!BZ$2274","v":0},{"$f":" 'DL - C4 A'!CA$2274","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$2275","v":"Depreciation - capex addition - 01 Apr 03 - real - NI"},{"$f":" 'DL - C4 A'!F$2275","v":0},{"$f":" 'DL - C4 A'!G$2275","v":0},{"$f":" 'DL - C4 A'!H$2275","v":0},{"$f":" 'DL - C4 A'!I$2275","v":"GBP m"},{"$f":" 'DL - C4 A'!J$2275","v":0},{"$f":" 'DL - C4 A'!K$2275","v":0},{"$f":" 'DL - C4 A'!L$2275","v":0},{"$f":" 'DL - C4 A'!M$2275","v":0},{"$f":" 'DL - C4 A'!N$2275","v":0},{"$f":" 'DL - C4 A'!O$2275","v":0},{"$f":" 'DL - C4 A'!P$2275","v":0},{"$f":" 'DL - C4 A'!Q$2275","v":0},{"$f":" 'DL - C4 A'!R$2275","v":0},{"$f":" 'DL - C4 A'!S$2275","v":0},{"$f":" 'DL - C4 A'!T$2275","v":0},{"$f":" 'DL - C4 A'!U$2275","v":0},{"$f":" 'DL - C4 A'!V$2275","v":0},{"$f":" 'DL - C4 A'!W$2275","v":0},{"$f":" 'DL - C4 A'!X$2275","v":0},{"$f":" 'DL - C4 A'!Y$2275","v":0},{"$f":" 'DL - C4 A'!Z$2275","v":0},{"$f":" 'DL - C4 A'!AA$2275","v":0},{"$f":" 'DL - C4 A'!AB$2275","v":0},{"$f":" 'DL - C4 A'!AC$2275","v":0},{"$f":" 'DL - C4 A'!AD$2275","v":0},{"$f":" 'DL - C4 A'!AE$2275","v":0},{"$f":" 'DL - C4 A'!AF$2275","v":0},{"$f":" 'DL - C4 A'!AG$2275","v":0},{"$f":" 'DL - C4 A'!AH$2275","v":0},{"$f":" 'DL - C4 A'!AI$2275","v":0},{"$f":" 'DL - C4 A'!AJ$2275","v":0},{"$f":" 'DL - C4 A'!AK$2275","v":0},{"$f":" 'DL - C4 A'!AL$2275","v":0},{"$f":" 'DL - C4 A'!AM$2275","v":0},{"$f":" 'DL - C4 A'!AN$2275","v":0},{"$f":" 'DL - C4 A'!AO$2275","v":0},{"$f":" 'DL - C4 A'!AP$2275","v":0},{"$f":" 'DL - C4 A'!AQ$2275","v":0},{"$f":" 'DL - C4 A'!AR$2275","v":0},{"$f":" 'DL - C4 A'!AS$2275","v":0},{"$f":" 'DL - C4 A'!AT$2275","v":0},{"$f":" 'DL - C4 A'!AU$2275","v":0},{"$f":" 'DL - C4 A'!AV$2275","v":0},{"$f":" 'DL - C4 A'!AW$2275","v":0},{"$f":" 'DL - C4 A'!AX$2275","v":0},{"$f":" 'DL - C4 A'!AY$2275","v":0},{"$f":" 'DL - C4 A'!AZ$2275","v":0},{"$f":" 'DL - C4 A'!BA$2275","v":0},{"$f":" 'DL - C4 A'!BB$2275","v":0},{"$f":" 'DL - C4 A'!BC$2275","v":0},{"$f":" 'DL - C4 A'!BD$2275","v":0},{"$f":" 'DL - C4 A'!BE$2275","v":0},{"$f":" 'DL - C4 A'!BF$2275","v":0},{"$f":" 'DL - C4 A'!BG$2275","v":0},{"$f":" 'DL - C4 A'!BH$2275","v":0},{"$f":" 'DL - C4 A'!BI$2275","v":0},{"$f":" 'DL - C4 A'!BJ$2275","v":0},{"$f":" 'DL - C4 A'!BK$2275","v":0},{"$f":" 'DL - C4 A'!BL$2275","v":0},{"$f":" 'DL - C4 A'!BM$2275","v":0},{"$f":" 'DL - C4 A'!BN$2275","v":0},{"$f":" 'DL - C4 A'!BO$2275","v":0},{"$f":" 'DL - C4 A'!BP$2275","v":0},{"$f":" 'DL - C4 A'!BQ$2275","v":0},{"$f":" 'DL - C4 A'!BR$2275","v":0},{"$f":" 'DL - C4 A'!BS$2275","v":0},{"$f":" 'DL - C4 A'!BT$2275","v":0},{"$f":" 'DL - C4 A'!BU$2275","v":0},{"$f":" 'DL - C4 A'!BV$2275","v":0},{"$f":" 'DL - C4 A'!BW$2275","v":0},{"$f":" 'DL - C4 A'!BX$2275","v":0},{"$f":" 'DL - C4 A'!BY$2275","v":0},{"$f":" 'DL - C4 A'!BZ$2275","v":0},{"$f":" 'DL - C4 A'!CA$2275","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$2276","v":"Depreciation - capex addition - 01 Apr 04 - real - NI"},{"$f":" 'DL - C4 A'!F$2276","v":0},{"$f":" 'DL - C4 A'!G$2276","v":0},{"$f":" 'DL - C4 A'!H$2276","v":0},{"$f":" 'DL - C4 A'!I$2276","v":"GBP m"},{"$f":" 'DL - C4 A'!J$2276","v":0},{"$f":" 'DL - C4 A'!K$2276","v":0},{"$f":" 'DL - C4 A'!L$2276","v":0},{"$f":" 'DL - C4 A'!M$2276","v":0},{"$f":" 'DL - C4 A'!N$2276","v":0},{"$f":" 'DL - C4 A'!O$2276","v":0},{"$f":" 'DL - C4 A'!P$2276","v":0},{"$f":" 'DL - C4 A'!Q$2276","v":0},{"$f":" 'DL - C4 A'!R$2276","v":0},{"$f":" 'DL - C4 A'!S$2276","v":0},{"$f":" 'DL - C4 A'!T$2276","v":0},{"$f":" 'DL - C4 A'!U$2276","v":0},{"$f":" 'DL - C4 A'!V$2276","v":0},{"$f":" 'DL - C4 A'!W$2276","v":0},{"$f":" 'DL - C4 A'!X$2276","v":0},{"$f":" 'DL - C4 A'!Y$2276","v":0},{"$f":" 'DL - C4 A'!Z$2276","v":0},{"$f":" 'DL - C4 A'!AA$2276","v":0},{"$f":" 'DL - C4 A'!AB$2276","v":0},{"$f":" 'DL - C4 A'!AC$2276","v":0},{"$f":" 'DL - C4 A'!AD$2276","v":0},{"$f":" 'DL - C4 A'!AE$2276","v":0},{"$f":" 'DL - C4 A'!AF$2276","v":0},{"$f":" 'DL - C4 A'!AG$2276","v":0},{"$f":" 'DL - C4 A'!AH$2276","v":0},{"$f":" 'DL - C4 A'!AI$2276","v":0},{"$f":" 'DL - C4 A'!AJ$2276","v":0},{"$f":" 'DL - C4 A'!AK$2276","v":0},{"$f":" 'DL - C4 A'!AL$2276","v":0},{"$f":" 'DL - C4 A'!AM$2276","v":0},{"$f":" 'DL - C4 A'!AN$2276","v":0},{"$f":" 'DL - C4 A'!AO$2276","v":0},{"$f":" 'DL - C4 A'!AP$2276","v":0},{"$f":" 'DL - C4 A'!AQ$2276","v":0},{"$f":" 'DL - C4 A'!AR$2276","v":0},{"$f":" 'DL - C4 A'!AS$2276","v":0},{"$f":" 'DL - C4 A'!AT$2276","v":0},{"$f":" 'DL - C4 A'!AU$2276","v":0},{"$f":" 'DL - C4 A'!AV$2276","v":0},{"$f":" 'DL - C4 A'!AW$2276","v":0},{"$f":" 'DL - C4 A'!AX$2276","v":0},{"$f":" 'DL - C4 A'!AY$2276","v":0},{"$f":" 'DL - C4 A'!AZ$2276","v":0},{"$f":" 'DL - C4 A'!BA$2276","v":0},{"$f":" 'DL - C4 A'!BB$2276","v":0},{"$f":" 'DL - C4 A'!BC$2276","v":0},{"$f":" 'DL - C4 A'!BD$2276","v":0},{"$f":" 'DL - C4 A'!BE$2276","v":0},{"$f":" 'DL - C4 A'!BF$2276","v":0},{"$f":" 'DL - C4 A'!BG$2276","v":0},{"$f":" 'DL - C4 A'!BH$2276","v":0},{"$f":" 'DL - C4 A'!BI$2276","v":0},{"$f":" 'DL - C4 A'!BJ$2276","v":0},{"$f":" 'DL - C4 A'!BK$2276","v":0},{"$f":" 'DL - C4 A'!BL$2276","v":0},{"$f":" 'DL - C4 A'!BM$2276","v":0},{"$f":" 'DL - C4 A'!BN$2276","v":0},{"$f":" 'DL - C4 A'!BO$2276","v":0},{"$f":" 'DL - C4 A'!BP$2276","v":0},{"$f":" 'DL - C4 A'!BQ$2276","v":0},{"$f":" 'DL - C4 A'!BR$2276","v":0},{"$f":" 'DL - C4 A'!BS$2276","v":0},{"$f":" 'DL - C4 A'!BT$2276","v":0},{"$f":" 'DL - C4 A'!BU$2276","v":0},{"$f":" 'DL - C4 A'!BV$2276","v":0},{"$f":" 'DL - C4 A'!BW$2276","v":0},{"$f":" 'DL - C4 A'!BX$2276","v":0},{"$f":" 'DL - C4 A'!BY$2276","v":0},{"$f":" 'DL - C4 A'!BZ$2276","v":0},{"$f":" 'DL - C4 A'!CA$2276","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$2277","v":"Depreciation - capex addition - 01 Apr 05 - real - NI"},{"$f":" 'DL - C4 A'!F$2277","v":0},{"$f":" 'DL - C4 A'!G$2277","v":0},{"$f":" 'DL - C4 A'!H$2277","v":0},{"$f":" 'DL - C4 A'!I$2277","v":"GBP m"},{"$f":" 'DL - C4 A'!J$2277","v":0},{"$f":" 'DL - C4 A'!K$2277","v":0},{"$f":" 'DL - C4 A'!L$2277","v":0},{"$f":" 'DL - C4 A'!M$2277","v":0},{"$f":" 'DL - C4 A'!N$2277","v":0},{"$f":" 'DL - C4 A'!O$2277","v":0},{"$f":" 'DL - C4 A'!P$2277","v":0},{"$f":" 'DL - C4 A'!Q$2277","v":0},{"$f":" 'DL - C4 A'!R$2277","v":0},{"$f":" 'DL - C4 A'!S$2277","v":0},{"$f":" 'DL - C4 A'!T$2277","v":0},{"$f":" 'DL - C4 A'!U$2277","v":0},{"$f":" 'DL - C4 A'!V$2277","v":0},{"$f":" 'DL - C4 A'!W$2277","v":0},{"$f":" 'DL - C4 A'!X$2277","v":0},{"$f":" 'DL - C4 A'!Y$2277","v":0},{"$f":" 'DL - C4 A'!Z$2277","v":0},{"$f":" 'DL - C4 A'!AA$2277","v":0},{"$f":" 'DL - C4 A'!AB$2277","v":0},{"$f":" 'DL - C4 A'!AC$2277","v":0},{"$f":" 'DL - C4 A'!AD$2277","v":0},{"$f":" 'DL - C4 A'!AE$2277","v":0},{"$f":" 'DL - C4 A'!AF$2277","v":0},{"$f":" 'DL - C4 A'!AG$2277","v":0},{"$f":" 'DL - C4 A'!AH$2277","v":0},{"$f":" 'DL - C4 A'!AI$2277","v":0},{"$f":" 'DL - C4 A'!AJ$2277","v":0},{"$f":" 'DL - C4 A'!AK$2277","v":0},{"$f":" 'DL - C4 A'!AL$2277","v":0},{"$f":" 'DL - C4 A'!AM$2277","v":0},{"$f":" 'DL - C4 A'!AN$2277","v":0},{"$f":" 'DL - C4 A'!AO$2277","v":0},{"$f":" 'DL - C4 A'!AP$2277","v":0},{"$f":" 'DL - C4 A'!AQ$2277","v":0},{"$f":" 'DL - C4 A'!AR$2277","v":0},{"$f":" 'DL - C4 A'!AS$2277","v":0},{"$f":" 'DL - C4 A'!AT$2277","v":0},{"$f":" 'DL - C4 A'!AU$2277","v":0},{"$f":" 'DL - C4 A'!AV$2277","v":0},{"$f":" 'DL - C4 A'!AW$2277","v":0},{"$f":" 'DL - C4 A'!AX$2277","v":0},{"$f":" 'DL - C4 A'!AY$2277","v":0},{"$f":" 'DL - C4 A'!AZ$2277","v":0},{"$f":" 'DL - C4 A'!BA$2277","v":0},{"$f":" 'DL - C4 A'!BB$2277","v":0},{"$f":" 'DL - C4 A'!BC$2277","v":0},{"$f":" 'DL - C4 A'!BD$2277","v":0},{"$f":" 'DL - C4 A'!BE$2277","v":0},{"$f":" 'DL - C4 A'!BF$2277","v":0},{"$f":" 'DL - C4 A'!BG$2277","v":0},{"$f":" 'DL - C4 A'!BH$2277","v":0},{"$f":" 'DL - C4 A'!BI$2277","v":0},{"$f":" 'DL - C4 A'!BJ$2277","v":0},{"$f":" 'DL - C4 A'!BK$2277","v":0},{"$f":" 'DL - C4 A'!BL$2277","v":0},{"$f":" 'DL - C4 A'!BM$2277","v":0},{"$f":" 'DL - C4 A'!BN$2277","v":0},{"$f":" 'DL - C4 A'!BO$2277","v":0},{"$f":" 'DL - C4 A'!BP$2277","v":0},{"$f":" 'DL - C4 A'!BQ$2277","v":0},{"$f":" 'DL - C4 A'!BR$2277","v":0},{"$f":" 'DL - C4 A'!BS$2277","v":0},{"$f":" 'DL - C4 A'!BT$2277","v":0},{"$f":" 'DL - C4 A'!BU$2277","v":0},{"$f":" 'DL - C4 A'!BV$2277","v":0},{"$f":" 'DL - C4 A'!BW$2277","v":0},{"$f":" 'DL - C4 A'!BX$2277","v":0},{"$f":" 'DL - C4 A'!BY$2277","v":0},{"$f":" 'DL - C4 A'!BZ$2277","v":0},{"$f":" 'DL - C4 A'!CA$2277","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$2278","v":"Depreciation - capex addition - 01 Apr 06 - real - NI"},{"$f":" 'DL - C4 A'!F$2278","v":0},{"$f":" 'DL - C4 A'!G$2278","v":0},{"$f":" 'DL - C4 A'!H$2278","v":0},{"$f":" 'DL - C4 A'!I$2278","v":"GBP m"},{"$f":" 'DL - C4 A'!J$2278","v":0},{"$f":" 'DL - C4 A'!K$2278","v":20.976363439228201},{"$f":" 'DL - C4 A'!L$2278","v":0},{"$f":" 'DL - C4 A'!M$2278","v":0},{"$f":" 'DL - C4 A'!N$2278","v":0},{"$f":" 'DL - C4 A'!O$2278","v":0},{"$f":" 'DL - C4 A'!P$2278","v":0},{"$f":" 'DL - C4 A'!Q$2278","v":0},{"$f":" 'DL - C4 A'!R$2278","v":0},{"$f":" 'DL - C4 A'!S$2278","v":0},{"$f":" 'DL - C4 A'!T$2278","v":0},{"$f":" 'DL - C4 A'!U$2278","v":0},{"$f":" 'DL - C4 A'!V$2278","v":0},{"$f":" 'DL - C4 A'!W$2278","v":0},{"$f":" 'DL - C4 A'!X$2278","v":0},{"$f":" 'DL - C4 A'!Y$2278","v":0},{"$f":" 'DL - C4 A'!Z$2278","v":0},{"$f":" 'DL - C4 A'!AA$2278","v":2.0976363439228174},{"$f":" 'DL - C4 A'!AB$2278","v":2.0976363439228174},{"$f":" 'DL - C4 A'!AC$2278","v":2.0976363439228174},{"$f":" 'DL - C4 A'!AD$2278","v":2.0976363439228174},{"$f":" 'DL - C4 A'!AE$2278","v":2.0976363439228174},{"$f":" 'DL - C4 A'!AF$2278","v":4.1952726878456472},{"$f":" 'DL - C4 A'!AG$2278","v":4.1952726878456472},{"$f":" 'DL - C4 A'!AH$2278","v":2.0976363439228174},{"$f":" 'DL - C4 A'!AI$2278","v":0},{"$f":" 'DL - C4 A'!AJ$2278","v":0},{"$f":" 'DL - C4 A'!AK$2278","v":0},{"$f":" 'DL - C4 A'!AL$2278","v":0},{"$f":" 'DL - C4 A'!AM$2278","v":0},{"$f":" 'DL - C4 A'!AN$2278","v":0},{"$f":" 'DL - C4 A'!AO$2278","v":0},{"$f":" 'DL - C4 A'!AP$2278","v":0},{"$f":" 'DL - C4 A'!AQ$2278","v":0},{"$f":" 'DL - C4 A'!AR$2278","v":0},{"$f":" 'DL - C4 A'!AS$2278","v":0},{"$f":" 'DL - C4 A'!AT$2278","v":0},{"$f":" 'DL - C4 A'!AU$2278","v":0},{"$f":" 'DL - C4 A'!AV$2278","v":0},{"$f":" 'DL - C4 A'!AW$2278","v":0},{"$f":" 'DL - C4 A'!AX$2278","v":0},{"$f":" 'DL - C4 A'!AY$2278","v":0},{"$f":" 'DL - C4 A'!AZ$2278","v":0},{"$f":" 'DL - C4 A'!BA$2278","v":0},{"$f":" 'DL - C4 A'!BB$2278","v":0},{"$f":" 'DL - C4 A'!BC$2278","v":0},{"$f":" 'DL - C4 A'!BD$2278","v":0},{"$f":" 'DL - C4 A'!BE$2278","v":0},{"$f":" 'DL - C4 A'!BF$2278","v":0},{"$f":" 'DL - C4 A'!BG$2278","v":0},{"$f":" 'DL - C4 A'!BH$2278","v":0},{"$f":" 'DL - C4 A'!BI$2278","v":0},{"$f":" 'DL - C4 A'!BJ$2278","v":0},{"$f":" 'DL - C4 A'!BK$2278","v":0},{"$f":" 'DL - C4 A'!BL$2278","v":0},{"$f":" 'DL - C4 A'!BM$2278","v":0},{"$f":" 'DL - C4 A'!BN$2278","v":0},{"$f":" 'DL - C4 A'!BO$2278","v":0},{"$f":" 'DL - C4 A'!BP$2278","v":0},{"$f":" 'DL - C4 A'!BQ$2278","v":0},{"$f":" 'DL - C4 A'!BR$2278","v":0},{"$f":" 'DL - C4 A'!BS$2278","v":0},{"$f":" 'DL - C4 A'!BT$2278","v":0},{"$f":" 'DL - C4 A'!BU$2278","v":0},{"$f":" 'DL - C4 A'!BV$2278","v":0},{"$f":" 'DL - C4 A'!BW$2278","v":0},{"$f":" 'DL - C4 A'!BX$2278","v":0},{"$f":" 'DL - C4 A'!BY$2278","v":0},{"$f":" 'DL - C4 A'!BZ$2278","v":0},{"$f":" 'DL - C4 A'!CA$2278","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$2279","v":"Depreciation - capex addition - 01 Apr 07 - real - NI"},{"$f":" 'DL - C4 A'!F$2279","v":0},{"$f":" 'DL - C4 A'!G$2279","v":0},{"$f":" 'DL - C4 A'!H$2279","v":0},{"$f":" 'DL - C4 A'!I$2279","v":"GBP m"},{"$f":" 'DL - C4 A'!J$2279","v":0},{"$f":" 'DL - C4 A'!K$2279","v":19.099592538402646},{"$f":" 'DL - C4 A'!L$2279","v":0},{"$f":" 'DL - C4 A'!M$2279","v":0},{"$f":" 'DL - C4 A'!N$2279","v":0},{"$f":" 'DL - C4 A'!O$2279","v":0},{"$f":" 'DL - C4 A'!P$2279","v":0},{"$f":" 'DL - C4 A'!Q$2279","v":0},{"$f":" 'DL - C4 A'!R$2279","v":0},{"$f":" 'DL - C4 A'!S$2279","v":0},{"$f":" 'DL - C4 A'!T$2279","v":0},{"$f":" 'DL - C4 A'!U$2279","v":0},{"$f":" 'DL - C4 A'!V$2279","v":0},{"$f":" 'DL - C4 A'!W$2279","v":0},{"$f":" 'DL - C4 A'!X$2279","v":0},{"$f":" 'DL - C4 A'!Y$2279","v":0},{"$f":" 'DL - C4 A'!Z$2279","v":0},{"$f":" 'DL - C4 A'!AA$2279","v":1.9099592538402621},{"$f":" 'DL - C4 A'!AB$2279","v":1.9099592538402621},{"$f":" 'DL - C4 A'!AC$2279","v":1.9099592538402621},{"$f":" 'DL - C4 A'!AD$2279","v":1.9099592538402621},{"$f":" 'DL - C4 A'!AE$2279","v":1.9099592538402621},{"$f":" 'DL - C4 A'!AF$2279","v":3.8199185076805358},{"$f":" 'DL - C4 A'!AG$2279","v":3.8199185076805358},{"$f":" 'DL - C4 A'!AH$2279","v":1.9099592538402621},{"$f":" 'DL - C4 A'!AI$2279","v":0},{"$f":" 'DL - C4 A'!AJ$2279","v":0},{"$f":" 'DL - C4 A'!AK$2279","v":0},{"$f":" 'DL - C4 A'!AL$2279","v":0},{"$f":" 'DL - C4 A'!AM$2279","v":0},{"$f":" 'DL - C4 A'!AN$2279","v":0},{"$f":" 'DL - C4 A'!AO$2279","v":0},{"$f":" 'DL - C4 A'!AP$2279","v":0},{"$f":" 'DL - C4 A'!AQ$2279","v":0},{"$f":" 'DL - C4 A'!AR$2279","v":0},{"$f":" 'DL - C4 A'!AS$2279","v":0},{"$f":" 'DL - C4 A'!AT$2279","v":0},{"$f":" 'DL - C4 A'!AU$2279","v":0},{"$f":" 'DL - C4 A'!AV$2279","v":0},{"$f":" 'DL - C4 A'!AW$2279","v":0},{"$f":" 'DL - C4 A'!AX$2279","v":0},{"$f":" 'DL - C4 A'!AY$2279","v":0},{"$f":" 'DL - C4 A'!AZ$2279","v":0},{"$f":" 'DL - C4 A'!BA$2279","v":0},{"$f":" 'DL - C4 A'!BB$2279","v":0},{"$f":" 'DL - C4 A'!BC$2279","v":0},{"$f":" 'DL - C4 A'!BD$2279","v":0},{"$f":" 'DL - C4 A'!BE$2279","v":0},{"$f":" 'DL - C4 A'!BF$2279","v":0},{"$f":" 'DL - C4 A'!BG$2279","v":0},{"$f":" 'DL - C4 A'!BH$2279","v":0},{"$f":" 'DL - C4 A'!BI$2279","v":0},{"$f":" 'DL - C4 A'!BJ$2279","v":0},{"$f":" 'DL - C4 A'!BK$2279","v":0},{"$f":" 'DL - C4 A'!BL$2279","v":0},{"$f":" 'DL - C4 A'!BM$2279","v":0},{"$f":" 'DL - C4 A'!BN$2279","v":0},{"$f":" 'DL - C4 A'!BO$2279","v":0},{"$f":" 'DL - C4 A'!BP$2279","v":0},{"$f":" 'DL - C4 A'!BQ$2279","v":0},{"$f":" 'DL - C4 A'!BR$2279","v":0},{"$f":" 'DL - C4 A'!BS$2279","v":0},{"$f":" 'DL - C4 A'!BT$2279","v":0},{"$f":" 'DL - C4 A'!BU$2279","v":0},{"$f":" 'DL - C4 A'!BV$2279","v":0},{"$f":" 'DL - C4 A'!BW$2279","v":0},{"$f":" 'DL - C4 A'!BX$2279","v":0},{"$f":" 'DL - C4 A'!BY$2279","v":0},{"$f":" 'DL - C4 A'!BZ$2279","v":0},{"$f":" 'DL - C4 A'!CA$2279","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$2280","v":"Depreciation - capex addition - 01 Apr 08 - real - NI"},{"$f":" 'DL - C4 A'!F$2280","v":0},{"$f":" 'DL - C4 A'!G$2280","v":0},{"$f":" 'DL - C4 A'!H$2280","v":0},{"$f":" 'DL - C4 A'!I$2280","v":"GBP m"},{"$f":" 'DL - C4 A'!J$2280","v":0},{"$f":" 'DL - C4 A'!K$2280","v":0.8140529101446965},{"$f":" 'DL - C4 A'!L$2280","v":0},{"$f":" 'DL - C4 A'!M$2280","v":0},{"$f":" 'DL - C4 A'!N$2280","v":0},{"$f":" 'DL - C4 A'!O$2280","v":0},{"$f":" 'DL - C4 A'!P$2280","v":0},{"$f":" 'DL - C4 A'!Q$2280","v":0},{"$f":" 'DL - C4 A'!R$2280","v":0},{"$f":" 'DL - C4 A'!S$2280","v":0},{"$f":" 'DL - C4 A'!T$2280","v":0},{"$f":" 'DL - C4 A'!U$2280","v":0},{"$f":" 'DL - C4 A'!V$2280","v":0},{"$f":" 'DL - C4 A'!W$2280","v":0},{"$f":" 'DL - C4 A'!X$2280","v":0},{"$f":" 'DL - C4 A'!Y$2280","v":0},{"$f":" 'DL - C4 A'!Z$2280","v":0},{"$f":" 'DL - C4 A'!AA$2280","v":0},{"$f":" 'DL - C4 A'!AB$2280","v":8.1405291014469583E-2},{"$f":" 'DL - C4 A'!AC$2280","v":8.1405291014469583E-2},{"$f":" 'DL - C4 A'!AD$2280","v":8.1405291014469583E-2},{"$f":" 'DL - C4 A'!AE$2280","v":8.1405291014469583E-2},{"$f":" 'DL - C4 A'!AF$2280","v":0.16281058202893939},{"$f":" 'DL - C4 A'!AG$2280","v":0.16281058202893939},{"$f":" 'DL - C4 A'!AH$2280","v":0.16281058202893939},{"$f":" 'DL - C4 A'!AI$2280","v":0},{"$f":" 'DL - C4 A'!AJ$2280","v":0},{"$f":" 'DL - C4 A'!AK$2280","v":0},{"$f":" 'DL - C4 A'!AL$2280","v":0},{"$f":" 'DL - C4 A'!AM$2280","v":0},{"$f":" 'DL - C4 A'!AN$2280","v":0},{"$f":" 'DL - C4 A'!AO$2280","v":0},{"$f":" 'DL - C4 A'!AP$2280","v":0},{"$f":" 'DL - C4 A'!AQ$2280","v":0},{"$f":" 'DL - C4 A'!AR$2280","v":0},{"$f":" 'DL - C4 A'!AS$2280","v":0},{"$f":" 'DL - C4 A'!AT$2280","v":0},{"$f":" 'DL - C4 A'!AU$2280","v":0},{"$f":" 'DL - C4 A'!AV$2280","v":0},{"$f":" 'DL - C4 A'!AW$2280","v":0},{"$f":" 'DL - C4 A'!AX$2280","v":0},{"$f":" 'DL - C4 A'!AY$2280","v":0},{"$f":" 'DL - C4 A'!AZ$2280","v":0},{"$f":" 'DL - C4 A'!BA$2280","v":0},{"$f":" 'DL - C4 A'!BB$2280","v":0},{"$f":" 'DL - C4 A'!BC$2280","v":0},{"$f":" 'DL - C4 A'!BD$2280","v":0},{"$f":" 'DL - C4 A'!BE$2280","v":0},{"$f":" 'DL - C4 A'!BF$2280","v":0},{"$f":" 'DL - C4 A'!BG$2280","v":0},{"$f":" 'DL - C4 A'!BH$2280","v":0},{"$f":" 'DL - C4 A'!BI$2280","v":0},{"$f":" 'DL - C4 A'!BJ$2280","v":0},{"$f":" 'DL - C4 A'!BK$2280","v":0},{"$f":" 'DL - C4 A'!BL$2280","v":0},{"$f":" 'DL - C4 A'!BM$2280","v":0},{"$f":" 'DL - C4 A'!BN$2280","v":0},{"$f":" 'DL - C4 A'!BO$2280","v":0},{"$f":" 'DL - C4 A'!BP$2280","v":0},{"$f":" 'DL - C4 A'!BQ$2280","v":0},{"$f":" 'DL - C4 A'!BR$2280","v":0},{"$f":" 'DL - C4 A'!BS$2280","v":0},{"$f":" 'DL - C4 A'!BT$2280","v":0},{"$f":" 'DL - C4 A'!BU$2280","v":0},{"$f":" 'DL - C4 A'!BV$2280","v":0},{"$f":" 'DL - C4 A'!BW$2280","v":0},{"$f":" 'DL - C4 A'!BX$2280","v":0},{"$f":" 'DL - C4 A'!BY$2280","v":0},{"$f":" 'DL - C4 A'!BZ$2280","v":0},{"$f":" 'DL - C4 A'!CA$2280","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$2281","v":"Depreciation - capex addition - 01 Apr 09 - real - NI"},{"$f":" 'DL - C4 A'!F$2281","v":0},{"$f":" 'DL - C4 A'!G$2281","v":0},{"$f":" 'DL - C4 A'!H$2281","v":0},{"$f":" 'DL - C4 A'!I$2281","v":"GBP m"},{"$f":" 'DL - C4 A'!J$2281","v":0},{"$f":" 'DL - C4 A'!K$2281","v":0.11740852840277777},{"$f":" 'DL - C4 A'!L$2281","v":0},{"$f":" 'DL - C4 A'!M$2281","v":0},{"$f":" 'DL - C4 A'!N$2281","v":0},{"$f":" 'DL - C4 A'!O$2281","v":0},{"$f":" 'DL - C4 A'!P$2281","v":0},{"$f":" 'DL - C4 A'!Q$2281","v":0},{"$f":" 'DL - C4 A'!R$2281","v":0},{"$f":" 'DL - C4 A'!S$2281","v":0},{"$f":" 'DL - C4 A'!T$2281","v":0},{"$f":" 'DL - C4 A'!U$2281","v":0},{"$f":" 'DL - C4 A'!V$2281","v":0},{"$f":" 'DL - C4 A'!W$2281","v":0},{"$f":" 'DL - C4 A'!X$2281","v":0},{"$f":" 'DL - C4 A'!Y$2281","v":0},{"$f":" 'DL - C4 A'!Z$2281","v":0},{"$f":" 'DL - C4 A'!AA$2281","v":0},{"$f":" 'DL - C4 A'!AB$2281","v":0},{"$f":" 'DL - C4 A'!AC$2281","v":5.8704264201388887E-3},{"$f":" 'DL - C4 A'!AD$2281","v":1.1740852840277777E-2},{"$f":" 'DL - C4 A'!AE$2281","v":1.1740852840277777E-2},{"$f":" 'DL - C4 A'!AF$2281","v":2.3481705680555555E-2},{"$f":" 'DL - C4 A'!AG$2281","v":2.3481705680555555E-2},{"$f":" 'DL - C4 A'!AH$2281","v":2.3481705680555555E-2},{"$f":" 'DL - C4 A'!AI$2281","v":1.7611279260416664E-2},{"$f":" 'DL - C4 A'!AJ$2281","v":0},{"$f":" 'DL - C4 A'!AK$2281","v":0},{"$f":" 'DL - C4 A'!AL$2281","v":0},{"$f":" 'DL - C4 A'!AM$2281","v":0},{"$f":" 'DL - C4 A'!AN$2281","v":0},{"$f":" 'DL - C4 A'!AO$2281","v":0},{"$f":" 'DL - C4 A'!AP$2281","v":0},{"$f":" 'DL - C4 A'!AQ$2281","v":0},{"$f":" 'DL - C4 A'!AR$2281","v":0},{"$f":" 'DL - C4 A'!AS$2281","v":0},{"$f":" 'DL - C4 A'!AT$2281","v":0},{"$f":" 'DL - C4 A'!AU$2281","v":0},{"$f":" 'DL - C4 A'!AV$2281","v":0},{"$f":" 'DL - C4 A'!AW$2281","v":0},{"$f":" 'DL - C4 A'!AX$2281","v":0},{"$f":" 'DL - C4 A'!AY$2281","v":0},{"$f":" 'DL - C4 A'!AZ$2281","v":0},{"$f":" 'DL - C4 A'!BA$2281","v":0},{"$f":" 'DL - C4 A'!BB$2281","v":0},{"$f":" 'DL - C4 A'!BC$2281","v":0},{"$f":" 'DL - C4 A'!BD$2281","v":0},{"$f":" 'DL - C4 A'!BE$2281","v":0},{"$f":" 'DL - C4 A'!BF$2281","v":0},{"$f":" 'DL - C4 A'!BG$2281","v":0},{"$f":" 'DL - C4 A'!BH$2281","v":0},{"$f":" 'DL - C4 A'!BI$2281","v":0},{"$f":" 'DL - C4 A'!BJ$2281","v":0},{"$f":" 'DL - C4 A'!BK$2281","v":0},{"$f":" 'DL - C4 A'!BL$2281","v":0},{"$f":" 'DL - C4 A'!BM$2281","v":0},{"$f":" 'DL - C4 A'!BN$2281","v":0},{"$f":" 'DL - C4 A'!BO$2281","v":0},{"$f":" 'DL - C4 A'!BP$2281","v":0},{"$f":" 'DL - C4 A'!BQ$2281","v":0},{"$f":" 'DL - C4 A'!BR$2281","v":0},{"$f":" 'DL - C4 A'!BS$2281","v":0},{"$f":" 'DL - C4 A'!BT$2281","v":0},{"$f":" 'DL - C4 A'!BU$2281","v":0},{"$f":" 'DL - C4 A'!BV$2281","v":0},{"$f":" 'DL - C4 A'!BW$2281","v":0},{"$f":" 'DL - C4 A'!BX$2281","v":0},{"$f":" 'DL - C4 A'!BY$2281","v":0},{"$f":" 'DL - C4 A'!BZ$2281","v":0},{"$f":" 'DL - C4 A'!CA$2281","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$2282","v":"Depreciation - capex addition - 01 Apr 10 - real - NI"},{"$f":" 'DL - C4 A'!F$2282","v":0},{"$f":" 'DL - C4 A'!G$2282","v":0},{"$f":" 'DL - C4 A'!H$2282","v":0},{"$f":" 'DL - C4 A'!I$2282","v":"GBP m"},{"$f":" 'DL - C4 A'!J$2282","v":0},{"$f":" 'DL - C4 A'!K$2282","v":0},{"$f":" 'DL - C4 A'!L$2282","v":0},{"$f":" 'DL - C4 A'!M$2282","v":0},{"$f":" 'DL - C4 A'!N$2282","v":0},{"$f":" 'DL - C4 A'!O$2282","v":0},{"$f":" 'DL - C4 A'!P$2282","v":0},{"$f":" 'DL - C4 A'!Q$2282","v":0},{"$f":" 'DL - C4 A'!R$2282","v":0},{"$f":" 'DL - C4 A'!S$2282","v":0},{"$f":" 'DL - C4 A'!T$2282","v":0},{"$f":" 'DL - C4 A'!U$2282","v":0},{"$f":" 'DL - C4 A'!V$2282","v":0},{"$f":" 'DL - C4 A'!W$2282","v":0},{"$f":" 'DL - C4 A'!X$2282","v":0},{"$f":" 'DL - C4 A'!Y$2282","v":0},{"$f":" 'DL - C4 A'!Z$2282","v":0},{"$f":" 'DL - C4 A'!AA$2282","v":0},{"$f":" 'DL - C4 A'!AB$2282","v":0},{"$f":" 'DL - C4 A'!AC$2282","v":0},{"$f":" 'DL - C4 A'!AD$2282","v":0},{"$f":" 'DL - C4 A'!AE$2282","v":0},{"$f":" 'DL - C4 A'!AF$2282","v":0},{"$f":" 'DL - C4 A'!AG$2282","v":0},{"$f":" 'DL - C4 A'!AH$2282","v":0},{"$f":" 'DL - C4 A'!AI$2282","v":0},{"$f":" 'DL - C4 A'!AJ$2282","v":0},{"$f":" 'DL - C4 A'!AK$2282","v":0},{"$f":" 'DL - C4 A'!AL$2282","v":0},{"$f":" 'DL - C4 A'!AM$2282","v":0},{"$f":" 'DL - C4 A'!AN$2282","v":0},{"$f":" 'DL - C4 A'!AO$2282","v":0},{"$f":" 'DL - C4 A'!AP$2282","v":0},{"$f":" 'DL - C4 A'!AQ$2282","v":0},{"$f":" 'DL - C4 A'!AR$2282","v":0},{"$f":" 'DL - C4 A'!AS$2282","v":0},{"$f":" 'DL - C4 A'!AT$2282","v":0},{"$f":" 'DL - C4 A'!AU$2282","v":0},{"$f":" 'DL - C4 A'!AV$2282","v":0},{"$f":" 'DL - C4 A'!AW$2282","v":0},{"$f":" 'DL - C4 A'!AX$2282","v":0},{"$f":" 'DL - C4 A'!AY$2282","v":0},{"$f":" 'DL - C4 A'!AZ$2282","v":0},{"$f":" 'DL - C4 A'!BA$2282","v":0},{"$f":" 'DL - C4 A'!BB$2282","v":0},{"$f":" 'DL - C4 A'!BC$2282","v":0},{"$f":" 'DL - C4 A'!BD$2282","v":0},{"$f":" 'DL - C4 A'!BE$2282","v":0},{"$f":" 'DL - C4 A'!BF$2282","v":0},{"$f":" 'DL - C4 A'!BG$2282","v":0},{"$f":" 'DL - C4 A'!BH$2282","v":0},{"$f":" 'DL - C4 A'!BI$2282","v":0},{"$f":" 'DL - C4 A'!BJ$2282","v":0},{"$f":" 'DL - C4 A'!BK$2282","v":0},{"$f":" 'DL - C4 A'!BL$2282","v":0},{"$f":" 'DL - C4 A'!BM$2282","v":0},{"$f":" 'DL - C4 A'!BN$2282","v":0},{"$f":" 'DL - C4 A'!BO$2282","v":0},{"$f":" 'DL - C4 A'!BP$2282","v":0},{"$f":" 'DL - C4 A'!BQ$2282","v":0},{"$f":" 'DL - C4 A'!BR$2282","v":0},{"$f":" 'DL - C4 A'!BS$2282","v":0},{"$f":" 'DL - C4 A'!BT$2282","v":0},{"$f":" 'DL - C4 A'!BU$2282","v":0},{"$f":" 'DL - C4 A'!BV$2282","v":0},{"$f":" 'DL - C4 A'!BW$2282","v":0},{"$f":" 'DL - C4 A'!BX$2282","v":0},{"$f":" 'DL - C4 A'!BY$2282","v":0},{"$f":" 'DL - C4 A'!BZ$2282","v":0},{"$f":" 'DL - C4 A'!CA$2282","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$2283","v":"Depreciation - capex addition - 01 Apr 11 - real - NI"},{"$f":" 'DL - C4 A'!F$2283","v":0},{"$f":" 'DL - C4 A'!G$2283","v":0},{"$f":" 'DL - C4 A'!H$2283","v":0},{"$f":" 'DL - C4 A'!I$2283","v":"GBP m"},{"$f":" 'DL - C4 A'!J$2283","v":0},{"$f":" 'DL - C4 A'!K$2283","v":0},{"$f":" 'DL - C4 A'!L$2283","v":0},{"$f":" 'DL - C4 A'!M$2283","v":0},{"$f":" 'DL - C4 A'!N$2283","v":0},{"$f":" 'DL - C4 A'!O$2283","v":0},{"$f":" 'DL - C4 A'!P$2283","v":0},{"$f":" 'DL - C4 A'!Q$2283","v":0},{"$f":" 'DL - C4 A'!R$2283","v":0},{"$f":" 'DL - C4 A'!S$2283","v":0},{"$f":" 'DL - C4 A'!T$2283","v":0},{"$f":" 'DL - C4 A'!U$2283","v":0},{"$f":" 'DL - C4 A'!V$2283","v":0},{"$f":" 'DL - C4 A'!W$2283","v":0},{"$f":" 'DL - C4 A'!X$2283","v":0},{"$f":" 'DL - C4 A'!Y$2283","v":0},{"$f":" 'DL - C4 A'!Z$2283","v":0},{"$f":" 'DL - C4 A'!AA$2283","v":0},{"$f":" 'DL - C4 A'!AB$2283","v":0},{"$f":" 'DL - C4 A'!AC$2283","v":0},{"$f":" 'DL - C4 A'!AD$2283","v":0},{"$f":" 'DL - C4 A'!AE$2283","v":0},{"$f":" 'DL - C4 A'!AF$2283","v":0},{"$f":" 'DL - C4 A'!AG$2283","v":0},{"$f":" 'DL - C4 A'!AH$2283","v":0},{"$f":" 'DL - C4 A'!AI$2283","v":0},{"$f":" 'DL - C4 A'!AJ$2283","v":0},{"$f":" 'DL - C4 A'!AK$2283","v":0},{"$f":" 'DL - C4 A'!AL$2283","v":0},{"$f":" 'DL - C4 A'!AM$2283","v":0},{"$f":" 'DL - C4 A'!AN$2283","v":0},{"$f":" 'DL - C4 A'!AO$2283","v":0},{"$f":" 'DL - C4 A'!AP$2283","v":0},{"$f":" 'DL - C4 A'!AQ$2283","v":0},{"$f":" 'DL - C4 A'!AR$2283","v":0},{"$f":" 'DL - C4 A'!AS$2283","v":0},{"$f":" 'DL - C4 A'!AT$2283","v":0},{"$f":" 'DL - C4 A'!AU$2283","v":0},{"$f":" 'DL - C4 A'!AV$2283","v":0},{"$f":" 'DL - C4 A'!AW$2283","v":0},{"$f":" 'DL - C4 A'!AX$2283","v":0},{"$f":" 'DL - C4 A'!AY$2283","v":0},{"$f":" 'DL - C4 A'!AZ$2283","v":0},{"$f":" 'DL - C4 A'!BA$2283","v":0},{"$f":" 'DL - C4 A'!BB$2283","v":0},{"$f":" 'DL - C4 A'!BC$2283","v":0},{"$f":" 'DL - C4 A'!BD$2283","v":0},{"$f":" 'DL - C4 A'!BE$2283","v":0},{"$f":" 'DL - C4 A'!BF$2283","v":0},{"$f":" 'DL - C4 A'!BG$2283","v":0},{"$f":" 'DL - C4 A'!BH$2283","v":0},{"$f":" 'DL - C4 A'!BI$2283","v":0},{"$f":" 'DL - C4 A'!BJ$2283","v":0},{"$f":" 'DL - C4 A'!BK$2283","v":0},{"$f":" 'DL - C4 A'!BL$2283","v":0},{"$f":" 'DL - C4 A'!BM$2283","v":0},{"$f":" 'DL - C4 A'!BN$2283","v":0},{"$f":" 'DL - C4 A'!BO$2283","v":0},{"$f":" 'DL - C4 A'!BP$2283","v":0},{"$f":" 'DL - C4 A'!BQ$2283","v":0},{"$f":" 'DL - C4 A'!BR$2283","v":0},{"$f":" 'DL - C4 A'!BS$2283","v":0},{"$f":" 'DL - C4 A'!BT$2283","v":0},{"$f":" 'DL - C4 A'!BU$2283","v":0},{"$f":" 'DL - C4 A'!BV$2283","v":0},{"$f":" 'DL - C4 A'!BW$2283","v":0},{"$f":" 'DL - C4 A'!BX$2283","v":0},{"$f":" 'DL - C4 A'!BY$2283","v":0},{"$f":" 'DL - C4 A'!BZ$2283","v":0},{"$f":" 'DL - C4 A'!CA$2283","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$2284","v":"Depreciation - capex addition - 01 Oct 12 - real - NI"},{"$f":" 'DL - C4 A'!F$2284","v":0},{"$f":" 'DL - C4 A'!G$2284","v":0},{"$f":" 'DL - C4 A'!H$2284","v":0},{"$f":" 'DL - C4 A'!I$2284","v":"GBP m"},{"$f":" 'DL - C4 A'!J$2284","v":0},{"$f":" 'DL - C4 A'!K$2284","v":0},{"$f":" 'DL - C4 A'!L$2284","v":0},{"$f":" 'DL - C4 A'!M$2284","v":0},{"$f":" 'DL - C4 A'!N$2284","v":0},{"$f":" 'DL - C4 A'!O$2284","v":0},{"$f":" 'DL - C4 A'!P$2284","v":0},{"$f":" 'DL - C4 A'!Q$2284","v":0},{"$f":" 'DL - C4 A'!R$2284","v":0},{"$f":" 'DL - C4 A'!S$2284","v":0},{"$f":" 'DL - C4 A'!T$2284","v":0},{"$f":" 'DL - C4 A'!U$2284","v":0},{"$f":" 'DL - C4 A'!V$2284","v":0},{"$f":" 'DL - C4 A'!W$2284","v":0},{"$f":" 'DL - C4 A'!X$2284","v":0},{"$f":" 'DL - C4 A'!Y$2284","v":0},{"$f":" 'DL - C4 A'!Z$2284","v":0},{"$f":" 'DL - C4 A'!AA$2284","v":0},{"$f":" 'DL - C4 A'!AB$2284","v":0},{"$f":" 'DL - C4 A'!AC$2284","v":0},{"$f":" 'DL - C4 A'!AD$2284","v":0},{"$f":" 'DL - C4 A'!AE$2284","v":0},{"$f":" 'DL - C4 A'!AF$2284","v":0},{"$f":" 'DL - C4 A'!AG$2284","v":0},{"$f":" 'DL - C4 A'!AH$2284","v":0},{"$f":" 'DL - C4 A'!AI$2284","v":0},{"$f":" 'DL - C4 A'!AJ$2284","v":0},{"$f":" 'DL - C4 A'!AK$2284","v":0},{"$f":" 'DL - C4 A'!AL$2284","v":0},{"$f":" 'DL - C4 A'!AM$2284","v":0},{"$f":" 'DL - C4 A'!AN$2284","v":0},{"$f":" 'DL - C4 A'!AO$2284","v":0},{"$f":" 'DL - C4 A'!AP$2284","v":0},{"$f":" 'DL - C4 A'!AQ$2284","v":0},{"$f":" 'DL - C4 A'!AR$2284","v":0},{"$f":" 'DL - C4 A'!AS$2284","v":0},{"$f":" 'DL - C4 A'!AT$2284","v":0},{"$f":" 'DL - C4 A'!AU$2284","v":0},{"$f":" 'DL - C4 A'!AV$2284","v":0},{"$f":" 'DL - C4 A'!AW$2284","v":0},{"$f":" 'DL - C4 A'!AX$2284","v":0},{"$f":" 'DL - C4 A'!AY$2284","v":0},{"$f":" 'DL - C4 A'!AZ$2284","v":0},{"$f":" 'DL - C4 A'!BA$2284","v":0},{"$f":" 'DL - C4 A'!BB$2284","v":0},{"$f":" 'DL - C4 A'!BC$2284","v":0},{"$f":" 'DL - C4 A'!BD$2284","v":0},{"$f":" 'DL - C4 A'!BE$2284","v":0},{"$f":" 'DL - C4 A'!BF$2284","v":0},{"$f":" 'DL - C4 A'!BG$2284","v":0},{"$f":" 'DL - C4 A'!BH$2284","v":0},{"$f":" 'DL - C4 A'!BI$2284","v":0},{"$f":" 'DL - C4 A'!BJ$2284","v":0},{"$f":" 'DL - C4 A'!BK$2284","v":0},{"$f":" 'DL - C4 A'!BL$2284","v":0},{"$f":" 'DL - C4 A'!BM$2284","v":0},{"$f":" 'DL - C4 A'!BN$2284","v":0},{"$f":" 'DL - C4 A'!BO$2284","v":0},{"$f":" 'DL - C4 A'!BP$2284","v":0},{"$f":" 'DL - C4 A'!BQ$2284","v":0},{"$f":" 'DL - C4 A'!BR$2284","v":0},{"$f":" 'DL - C4 A'!BS$2284","v":0},{"$f":" 'DL - C4 A'!BT$2284","v":0},{"$f":" 'DL - C4 A'!BU$2284","v":0},{"$f":" 'DL - C4 A'!BV$2284","v":0},{"$f":" 'DL - C4 A'!BW$2284","v":0},{"$f":" 'DL - C4 A'!BX$2284","v":0},{"$f":" 'DL - C4 A'!BY$2284","v":0},{"$f":" 'DL - C4 A'!BZ$2284","v":0},{"$f":" 'DL - C4 A'!CA$2284","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$2285","v":"Depreciation - capex addition - 01 Oct 13 - real - NI"},{"$f":" 'DL - C4 A'!F$2285","v":0},{"$f":" 'DL - C4 A'!G$2285","v":0},{"$f":" 'DL - C4 A'!H$2285","v":0},{"$f":" 'DL - C4 A'!I$2285","v":"GBP m"},{"$f":" 'DL - C4 A'!J$2285","v":0},{"$f":" 'DL - C4 A'!K$2285","v":0},{"$f":" 'DL - C4 A'!L$2285","v":0},{"$f":" 'DL - C4 A'!M$2285","v":0},{"$f":" 'DL - C4 A'!N$2285","v":0},{"$f":" 'DL - C4 A'!O$2285","v":0},{"$f":" 'DL - C4 A'!P$2285","v":0},{"$f":" 'DL - C4 A'!Q$2285","v":0},{"$f":" 'DL - C4 A'!R$2285","v":0},{"$f":" 'DL - C4 A'!S$2285","v":0},{"$f":" 'DL - C4 A'!T$2285","v":0},{"$f":" 'DL - C4 A'!U$2285","v":0},{"$f":" 'DL - C4 A'!V$2285","v":0},{"$f":" 'DL - C4 A'!W$2285","v":0},{"$f":" 'DL - C4 A'!X$2285","v":0},{"$f":" 'DL - C4 A'!Y$2285","v":0},{"$f":" 'DL - C4 A'!Z$2285","v":0},{"$f":" 'DL - C4 A'!AA$2285","v":0},{"$f":" 'DL - C4 A'!AB$2285","v":0},{"$f":" 'DL - C4 A'!AC$2285","v":0},{"$f":" 'DL - C4 A'!AD$2285","v":0},{"$f":" 'DL - C4 A'!AE$2285","v":0},{"$f":" 'DL - C4 A'!AF$2285","v":0},{"$f":" 'DL - C4 A'!AG$2285","v":0},{"$f":" 'DL - C4 A'!AH$2285","v":0},{"$f":" 'DL - C4 A'!AI$2285","v":0},{"$f":" 'DL - C4 A'!AJ$2285","v":0},{"$f":" 'DL - C4 A'!AK$2285","v":0},{"$f":" 'DL - C4 A'!AL$2285","v":0},{"$f":" 'DL - C4 A'!AM$2285","v":0},{"$f":" 'DL - C4 A'!AN$2285","v":0},{"$f":" 'DL - C4 A'!AO$2285","v":0},{"$f":" 'DL - C4 A'!AP$2285","v":0},{"$f":" 'DL - C4 A'!AQ$2285","v":0},{"$f":" 'DL - C4 A'!AR$2285","v":0},{"$f":" 'DL - C4 A'!AS$2285","v":0},{"$f":" 'DL - C4 A'!AT$2285","v":0},{"$f":" 'DL - C4 A'!AU$2285","v":0},{"$f":" 'DL - C4 A'!AV$2285","v":0},{"$f":" 'DL - C4 A'!AW$2285","v":0},{"$f":" 'DL - C4 A'!AX$2285","v":0},{"$f":" 'DL - C4 A'!AY$2285","v":0},{"$f":" 'DL - C4 A'!AZ$2285","v":0},{"$f":" 'DL - C4 A'!BA$2285","v":0},{"$f":" 'DL - C4 A'!BB$2285","v":0},{"$f":" 'DL - C4 A'!BC$2285","v":0},{"$f":" 'DL - C4 A'!BD$2285","v":0},{"$f":" 'DL - C4 A'!BE$2285","v":0},{"$f":" 'DL - C4 A'!BF$2285","v":0},{"$f":" 'DL - C4 A'!BG$2285","v":0},{"$f":" 'DL - C4 A'!BH$2285","v":0},{"$f":" 'DL - C4 A'!BI$2285","v":0},{"$f":" 'DL - C4 A'!BJ$2285","v":0},{"$f":" 'DL - C4 A'!BK$2285","v":0},{"$f":" 'DL - C4 A'!BL$2285","v":0},{"$f":" 'DL - C4 A'!BM$2285","v":0},{"$f":" 'DL - C4 A'!BN$2285","v":0},{"$f":" 'DL - C4 A'!BO$2285","v":0},{"$f":" 'DL - C4 A'!BP$2285","v":0},{"$f":" 'DL - C4 A'!BQ$2285","v":0},{"$f":" 'DL - C4 A'!BR$2285","v":0},{"$f":" 'DL - C4 A'!BS$2285","v":0},{"$f":" 'DL - C4 A'!BT$2285","v":0},{"$f":" 'DL - C4 A'!BU$2285","v":0},{"$f":" 'DL - C4 A'!BV$2285","v":0},{"$f":" 'DL - C4 A'!BW$2285","v":0},{"$f":" 'DL - C4 A'!BX$2285","v":0},{"$f":" 'DL - C4 A'!BY$2285","v":0},{"$f":" 'DL - C4 A'!BZ$2285","v":0},{"$f":" 'DL - C4 A'!CA$2285","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$2286","v":"Depreciation - capex addition - 01 Oct 14 - real - NI"},{"$f":" 'DL - C4 A'!F$2286","v":0},{"$f":" 'DL - C4 A'!G$2286","v":0},{"$f":" 'DL - C4 A'!H$2286","v":0},{"$f":" 'DL - C4 A'!I$2286","v":"GBP m"},{"$f":" 'DL - C4 A'!J$2286","v":0},{"$f":" 'DL - C4 A'!K$2286","v":0},{"$f":" 'DL - C4 A'!L$2286","v":0},{"$f":" 'DL - C4 A'!M$2286","v":0},{"$f":" 'DL - C4 A'!N$2286","v":0},{"$f":" 'DL - C4 A'!O$2286","v":0},{"$f":" 'DL - C4 A'!P$2286","v":0},{"$f":" 'DL - C4 A'!Q$2286","v":0},{"$f":" 'DL - C4 A'!R$2286","v":0},{"$f":" 'DL - C4 A'!S$2286","v":0},{"$f":" 'DL - C4 A'!T$2286","v":0},{"$f":" 'DL - C4 A'!U$2286","v":0},{"$f":" 'DL - C4 A'!V$2286","v":0},{"$f":" 'DL - C4 A'!W$2286","v":0},{"$f":" 'DL - C4 A'!X$2286","v":0},{"$f":" 'DL - C4 A'!Y$2286","v":0},{"$f":" 'DL - C4 A'!Z$2286","v":0},{"$f":" 'DL - C4 A'!AA$2286","v":0},{"$f":" 'DL - C4 A'!AB$2286","v":0},{"$f":" 'DL - C4 A'!AC$2286","v":0},{"$f":" 'DL - C4 A'!AD$2286","v":0},{"$f":" 'DL - C4 A'!AE$2286","v":0},{"$f":" 'DL - C4 A'!AF$2286","v":0},{"$f":" 'DL - C4 A'!AG$2286","v":0},{"$f":" 'DL - C4 A'!AH$2286","v":0},{"$f":" 'DL - C4 A'!AI$2286","v":0},{"$f":" 'DL - C4 A'!AJ$2286","v":0},{"$f":" 'DL - C4 A'!AK$2286","v":0},{"$f":" 'DL - C4 A'!AL$2286","v":0},{"$f":" 'DL - C4 A'!AM$2286","v":0},{"$f":" 'DL - C4 A'!AN$2286","v":0},{"$f":" 'DL - C4 A'!AO$2286","v":0},{"$f":" 'DL - C4 A'!AP$2286","v":0},{"$f":" 'DL - C4 A'!AQ$2286","v":0},{"$f":" 'DL - C4 A'!AR$2286","v":0},{"$f":" 'DL - C4 A'!AS$2286","v":0},{"$f":" 'DL - C4 A'!AT$2286","v":0},{"$f":" 'DL - C4 A'!AU$2286","v":0},{"$f":" 'DL - C4 A'!AV$2286","v":0},{"$f":" 'DL - C4 A'!AW$2286","v":0},{"$f":" 'DL - C4 A'!AX$2286","v":0},{"$f":" 'DL - C4 A'!AY$2286","v":0},{"$f":" 'DL - C4 A'!AZ$2286","v":0},{"$f":" 'DL - C4 A'!BA$2286","v":0},{"$f":" 'DL - C4 A'!BB$2286","v":0},{"$f":" 'DL - C4 A'!BC$2286","v":0},{"$f":" 'DL - C4 A'!BD$2286","v":0},{"$f":" 'DL - C4 A'!BE$2286","v":0},{"$f":" 'DL - C4 A'!BF$2286","v":0},{"$f":" 'DL - C4 A'!BG$2286","v":0},{"$f":" 'DL - C4 A'!BH$2286","v":0},{"$f":" 'DL - C4 A'!BI$2286","v":0},{"$f":" 'DL - C4 A'!BJ$2286","v":0},{"$f":" 'DL - C4 A'!BK$2286","v":0},{"$f":" 'DL - C4 A'!BL$2286","v":0},{"$f":" 'DL - C4 A'!BM$2286","v":0},{"$f":" 'DL - C4 A'!BN$2286","v":0},{"$f":" 'DL - C4 A'!BO$2286","v":0},{"$f":" 'DL - C4 A'!BP$2286","v":0},{"$f":" 'DL - C4 A'!BQ$2286","v":0},{"$f":" 'DL - C4 A'!BR$2286","v":0},{"$f":" 'DL - C4 A'!BS$2286","v":0},{"$f":" 'DL - C4 A'!BT$2286","v":0},{"$f":" 'DL - C4 A'!BU$2286","v":0},{"$f":" 'DL - C4 A'!BV$2286","v":0},{"$f":" 'DL - C4 A'!BW$2286","v":0},{"$f":" 'DL - C4 A'!BX$2286","v":0},{"$f":" 'DL - C4 A'!BY$2286","v":0},{"$f":" 'DL - C4 A'!BZ$2286","v":0},{"$f":" 'DL - C4 A'!CA$2286","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$2287","v":"Depreciation - capex addition - 01 Oct 15 - real - NI"},{"$f":" 'DL - C4 A'!F$2287","v":0},{"$f":" 'DL - C4 A'!G$2287","v":0},{"$f":" 'DL - C4 A'!H$2287","v":0},{"$f":" 'DL - C4 A'!I$2287","v":"GBP m"},{"$f":" 'DL - C4 A'!J$2287","v":0},{"$f":" 'DL - C4 A'!K$2287","v":0},{"$f":" 'DL - C4 A'!L$2287","v":0},{"$f":" 'DL - C4 A'!M$2287","v":0},{"$f":" 'DL - C4 A'!N$2287","v":0},{"$f":" 'DL - C4 A'!O$2287","v":0},{"$f":" 'DL - C4 A'!P$2287","v":0},{"$f":" 'DL - C4 A'!Q$2287","v":0},{"$f":" 'DL - C4 A'!R$2287","v":0},{"$f":" 'DL - C4 A'!S$2287","v":0},{"$f":" 'DL - C4 A'!T$2287","v":0},{"$f":" 'DL - C4 A'!U$2287","v":0},{"$f":" 'DL - C4 A'!V$2287","v":0},{"$f":" 'DL - C4 A'!W$2287","v":0},{"$f":" 'DL - C4 A'!X$2287","v":0},{"$f":" 'DL - C4 A'!Y$2287","v":0},{"$f":" 'DL - C4 A'!Z$2287","v":0},{"$f":" 'DL - C4 A'!AA$2287","v":0},{"$f":" 'DL - C4 A'!AB$2287","v":0},{"$f":" 'DL - C4 A'!AC$2287","v":0},{"$f":" 'DL - C4 A'!AD$2287","v":0},{"$f":" 'DL - C4 A'!AE$2287","v":0},{"$f":" 'DL - C4 A'!AF$2287","v":0},{"$f":" 'DL - C4 A'!AG$2287","v":0},{"$f":" 'DL - C4 A'!AH$2287","v":0},{"$f":" 'DL - C4 A'!AI$2287","v":0},{"$f":" 'DL - C4 A'!AJ$2287","v":0},{"$f":" 'DL - C4 A'!AK$2287","v":0},{"$f":" 'DL - C4 A'!AL$2287","v":0},{"$f":" 'DL - C4 A'!AM$2287","v":0},{"$f":" 'DL - C4 A'!AN$2287","v":0},{"$f":" 'DL - C4 A'!AO$2287","v":0},{"$f":" 'DL - C4 A'!AP$2287","v":0},{"$f":" 'DL - C4 A'!AQ$2287","v":0},{"$f":" 'DL - C4 A'!AR$2287","v":0},{"$f":" 'DL - C4 A'!AS$2287","v":0},{"$f":" 'DL - C4 A'!AT$2287","v":0},{"$f":" 'DL - C4 A'!AU$2287","v":0},{"$f":" 'DL - C4 A'!AV$2287","v":0},{"$f":" 'DL - C4 A'!AW$2287","v":0},{"$f":" 'DL - C4 A'!AX$2287","v":0},{"$f":" 'DL - C4 A'!AY$2287","v":0},{"$f":" 'DL - C4 A'!AZ$2287","v":0},{"$f":" 'DL - C4 A'!BA$2287","v":0},{"$f":" 'DL - C4 A'!BB$2287","v":0},{"$f":" 'DL - C4 A'!BC$2287","v":0},{"$f":" 'DL - C4 A'!BD$2287","v":0},{"$f":" 'DL - C4 A'!BE$2287","v":0},{"$f":" 'DL - C4 A'!BF$2287","v":0},{"$f":" 'DL - C4 A'!BG$2287","v":0},{"$f":" 'DL - C4 A'!BH$2287","v":0},{"$f":" 'DL - C4 A'!BI$2287","v":0},{"$f":" 'DL - C4 A'!BJ$2287","v":0},{"$f":" 'DL - C4 A'!BK$2287","v":0},{"$f":" 'DL - C4 A'!BL$2287","v":0},{"$f":" 'DL - C4 A'!BM$2287","v":0},{"$f":" 'DL - C4 A'!BN$2287","v":0},{"$f":" 'DL - C4 A'!BO$2287","v":0},{"$f":" 'DL - C4 A'!BP$2287","v":0},{"$f":" 'DL - C4 A'!BQ$2287","v":0},{"$f":" 'DL - C4 A'!BR$2287","v":0},{"$f":" 'DL - C4 A'!BS$2287","v":0},{"$f":" 'DL - C4 A'!BT$2287","v":0},{"$f":" 'DL - C4 A'!BU$2287","v":0},{"$f":" 'DL - C4 A'!BV$2287","v":0},{"$f":" 'DL - C4 A'!BW$2287","v":0},{"$f":" 'DL - C4 A'!BX$2287","v":0},{"$f":" 'DL - C4 A'!BY$2287","v":0},{"$f":" 'DL - C4 A'!BZ$2287","v":0},{"$f":" 'DL - C4 A'!CA$2287","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$2288","v":"Depreciation - capex addition - 01 Oct 16 - real - NI"},{"$f":" 'DL - C4 A'!F$2288","v":0},{"$f":" 'DL - C4 A'!G$2288","v":0},{"$f":" 'DL - C4 A'!H$2288","v":0},{"$f":" 'DL - C4 A'!I$2288","v":"GBP m"},{"$f":" 'DL - C4 A'!J$2288","v":0},{"$f":" 'DL - C4 A'!K$2288","v":0},{"$f":" 'DL - C4 A'!L$2288","v":0},{"$f":" 'DL - C4 A'!M$2288","v":0},{"$f":" 'DL - C4 A'!N$2288","v":0},{"$f":" 'DL - C4 A'!O$2288","v":0},{"$f":" 'DL - C4 A'!P$2288","v":0},{"$f":" 'DL - C4 A'!Q$2288","v":0},{"$f":" 'DL - C4 A'!R$2288","v":0},{"$f":" 'DL - C4 A'!S$2288","v":0},{"$f":" 'DL - C4 A'!T$2288","v":0},{"$f":" 'DL - C4 A'!U$2288","v":0},{"$f":" 'DL - C4 A'!V$2288","v":0},{"$f":" 'DL - C4 A'!W$2288","v":0},{"$f":" 'DL - C4 A'!X$2288","v":0},{"$f":" 'DL - C4 A'!Y$2288","v":0},{"$f":" 'DL - C4 A'!Z$2288","v":0},{"$f":" 'DL - C4 A'!AA$2288","v":0},{"$f":" 'DL - C4 A'!AB$2288","v":0},{"$f":" 'DL - C4 A'!AC$2288","v":0},{"$f":" 'DL - C4 A'!AD$2288","v":0},{"$f":" 'DL - C4 A'!AE$2288","v":0},{"$f":" 'DL - C4 A'!AF$2288","v":0},{"$f":" 'DL - C4 A'!AG$2288","v":0},{"$f":" 'DL - C4 A'!AH$2288","v":0},{"$f":" 'DL - C4 A'!AI$2288","v":0},{"$f":" 'DL - C4 A'!AJ$2288","v":0},{"$f":" 'DL - C4 A'!AK$2288","v":0},{"$f":" 'DL - C4 A'!AL$2288","v":0},{"$f":" 'DL - C4 A'!AM$2288","v":0},{"$f":" 'DL - C4 A'!AN$2288","v":0},{"$f":" 'DL - C4 A'!AO$2288","v":0},{"$f":" 'DL - C4 A'!AP$2288","v":0},{"$f":" 'DL - C4 A'!AQ$2288","v":0},{"$f":" 'DL - C4 A'!AR$2288","v":0},{"$f":" 'DL - C4 A'!AS$2288","v":0},{"$f":" 'DL - C4 A'!AT$2288","v":0},{"$f":" 'DL - C4 A'!AU$2288","v":0},{"$f":" 'DL - C4 A'!AV$2288","v":0},{"$f":" 'DL - C4 A'!AW$2288","v":0},{"$f":" 'DL - C4 A'!AX$2288","v":0},{"$f":" 'DL - C4 A'!AY$2288","v":0},{"$f":" 'DL - C4 A'!AZ$2288","v":0},{"$f":" 'DL - C4 A'!BA$2288","v":0},{"$f":" 'DL - C4 A'!BB$2288","v":0},{"$f":" 'DL - C4 A'!BC$2288","v":0},{"$f":" 'DL - C4 A'!BD$2288","v":0},{"$f":" 'DL - C4 A'!BE$2288","v":0},{"$f":" 'DL - C4 A'!BF$2288","v":0},{"$f":" 'DL - C4 A'!BG$2288","v":0},{"$f":" 'DL - C4 A'!BH$2288","v":0},{"$f":" 'DL - C4 A'!BI$2288","v":0},{"$f":" 'DL - C4 A'!BJ$2288","v":0},{"$f":" 'DL - C4 A'!BK$2288","v":0},{"$f":" 'DL - C4 A'!BL$2288","v":0},{"$f":" 'DL - C4 A'!BM$2288","v":0},{"$f":" 'DL - C4 A'!BN$2288","v":0},{"$f":" 'DL - C4 A'!BO$2288","v":0},{"$f":" 'DL - C4 A'!BP$2288","v":0},{"$f":" 'DL - C4 A'!BQ$2288","v":0},{"$f":" 'DL - C4 A'!BR$2288","v":0},{"$f":" 'DL - C4 A'!BS$2288","v":0},{"$f":" 'DL - C4 A'!BT$2288","v":0},{"$f":" 'DL - C4 A'!BU$2288","v":0},{"$f":" 'DL - C4 A'!BV$2288","v":0},{"$f":" 'DL - C4 A'!BW$2288","v":0},{"$f":" 'DL - C4 A'!BX$2288","v":0},{"$f":" 'DL - C4 A'!BY$2288","v":0},{"$f":" 'DL - C4 A'!BZ$2288","v":0},{"$f":" 'DL - C4 A'!CA$2288","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$2289","v":"Depreciation - capex addition - 01 Oct 17 - real - NI"},{"$f":" 'DL - C4 A'!F$2289","v":0},{"$f":" 'DL - C4 A'!G$2289","v":0},{"$f":" 'DL - C4 A'!H$2289","v":0},{"$f":" 'DL - C4 A'!I$2289","v":"GBP m"},{"$f":" 'DL - C4 A'!J$2289","v":0},{"$f":" 'DL - C4 A'!K$2289","v":0},{"$f":" 'DL - C4 A'!L$2289","v":0},{"$f":" 'DL - C4 A'!M$2289","v":0},{"$f":" 'DL - C4 A'!N$2289","v":0},{"$f":" 'DL - C4 A'!O$2289","v":0},{"$f":" 'DL - C4 A'!P$2289","v":0},{"$f":" 'DL - C4 A'!Q$2289","v":0},{"$f":" 'DL - C4 A'!R$2289","v":0},{"$f":" 'DL - C4 A'!S$2289","v":0},{"$f":" 'DL - C4 A'!T$2289","v":0},{"$f":" 'DL - C4 A'!U$2289","v":0},{"$f":" 'DL - C4 A'!V$2289","v":0},{"$f":" 'DL - C4 A'!W$2289","v":0},{"$f":" 'DL - C4 A'!X$2289","v":0},{"$f":" 'DL - C4 A'!Y$2289","v":0},{"$f":" 'DL - C4 A'!Z$2289","v":0},{"$f":" 'DL - C4 A'!AA$2289","v":0},{"$f":" 'DL - C4 A'!AB$2289","v":0},{"$f":" 'DL - C4 A'!AC$2289","v":0},{"$f":" 'DL - C4 A'!AD$2289","v":0},{"$f":" 'DL - C4 A'!AE$2289","v":0},{"$f":" 'DL - C4 A'!AF$2289","v":0},{"$f":" 'DL - C4 A'!AG$2289","v":0},{"$f":" 'DL - C4 A'!AH$2289","v":0},{"$f":" 'DL - C4 A'!AI$2289","v":0},{"$f":" 'DL - C4 A'!AJ$2289","v":0},{"$f":" 'DL - C4 A'!AK$2289","v":0},{"$f":" 'DL - C4 A'!AL$2289","v":0},{"$f":" 'DL - C4 A'!AM$2289","v":0},{"$f":" 'DL - C4 A'!AN$2289","v":0},{"$f":" 'DL - C4 A'!AO$2289","v":0},{"$f":" 'DL - C4 A'!AP$2289","v":0},{"$f":" 'DL - C4 A'!AQ$2289","v":0},{"$f":" 'DL - C4 A'!AR$2289","v":0},{"$f":" 'DL - C4 A'!AS$2289","v":0},{"$f":" 'DL - C4 A'!AT$2289","v":0},{"$f":" 'DL - C4 A'!AU$2289","v":0},{"$f":" 'DL - C4 A'!AV$2289","v":0},{"$f":" 'DL - C4 A'!AW$2289","v":0},{"$f":" 'DL - C4 A'!AX$2289","v":0},{"$f":" 'DL - C4 A'!AY$2289","v":0},{"$f":" 'DL - C4 A'!AZ$2289","v":0},{"$f":" 'DL - C4 A'!BA$2289","v":0},{"$f":" 'DL - C4 A'!BB$2289","v":0},{"$f":" 'DL - C4 A'!BC$2289","v":0},{"$f":" 'DL - C4 A'!BD$2289","v":0},{"$f":" 'DL - C4 A'!BE$2289","v":0},{"$f":" 'DL - C4 A'!BF$2289","v":0},{"$f":" 'DL - C4 A'!BG$2289","v":0},{"$f":" 'DL - C4 A'!BH$2289","v":0},{"$f":" 'DL - C4 A'!BI$2289","v":0},{"$f":" 'DL - C4 A'!BJ$2289","v":0},{"$f":" 'DL - C4 A'!BK$2289","v":0},{"$f":" 'DL - C4 A'!BL$2289","v":0},{"$f":" 'DL - C4 A'!BM$2289","v":0},{"$f":" 'DL - C4 A'!BN$2289","v":0},{"$f":" 'DL - C4 A'!BO$2289","v":0},{"$f":" 'DL - C4 A'!BP$2289","v":0},{"$f":" 'DL - C4 A'!BQ$2289","v":0},{"$f":" 'DL - C4 A'!BR$2289","v":0},{"$f":" 'DL - C4 A'!BS$2289","v":0},{"$f":" 'DL - C4 A'!BT$2289","v":0},{"$f":" 'DL - C4 A'!BU$2289","v":0},{"$f":" 'DL - C4 A'!BV$2289","v":0},{"$f":" 'DL - C4 A'!BW$2289","v":0},{"$f":" 'DL - C4 A'!BX$2289","v":0},{"$f":" 'DL - C4 A'!BY$2289","v":0},{"$f":" 'DL - C4 A'!BZ$2289","v":0},{"$f":" 'DL - C4 A'!CA$2289","v":0}]
[]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$34, \"dd mmm yy\") & \" - depreciation calc diff - NI\"","v":"Network capex add - 01 Apr 93 - depreciation calc diff - NI"},null,null,null,"GBP m",null,{"$f":" SUM(M484:CA484)","v":0},null,{"$f":" M432 - M458","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS432 - AS458","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$35, \"dd mmm yy\") & \" - depreciation calc diff - NI\"","v":"Network capex add - 01 Apr 94 - depreciation calc diff - NI"},null,null,null,"GBP m",null,0,null,{"$f":" M433 - M459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS433 - AS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$36, \"dd mmm yy\") & \" - depreciation calc diff - NI\"","v":"Network capex add - 01 Apr 95 - depreciation calc diff - NI"},null,null,null,"GBP m",null,0,null,{"$f":" M434 - M460","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS434 - AS460","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$37, \"dd mmm yy\") & \" - depreciation calc diff - NI\"","v":"Network capex add - 01 Apr 96 - depreciation calc diff - NI"},null,null,null,"GBP m",null,0,null,{"$f":" M435 - M461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS435 - AS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$38, \"dd mmm yy\") & \" - depreciation calc diff - NI\"","v":"Network capex add - 01 Apr 97 - depreciation calc diff - NI"},null,null,null,"GBP m",null,0,null,{"$f":" M436 - M462","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS436 - AS462","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$39, \"dd mmm yy\") & \" - depreciation calc diff - NI\"","v":"Network capex add - 01 Apr 98 - depreciation calc diff - NI"},null,null,null,"GBP m",null,0,null,{"$f":" M437 - M463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS437 - AS463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$40, \"dd mmm yy\") & \" - depreciation calc diff - NI\"","v":"Network capex add - 01 Apr 99 - depreciation calc diff - NI"},null,null,null,"GBP m",null,0,null,{"$f":" M438 - M464","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS438 - AS464","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$41, \"dd mmm yy\") & \" - depreciation calc diff - NI\"","v":"Network capex add - 01 Apr 00 - depreciation calc diff - NI"},null,null,null,"GBP m",null,0,null,{"$f":" M439 - M465","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS439 - AS465","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$42, \"dd mmm yy\") & \" - depreciation calc diff - NI\"","v":"Network capex add - 01 Apr 01 - depreciation calc diff - NI"},null,null,null,"GBP m",null,0,null,{"$f":" M440 - M466","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS440 - AS466","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$43, \"dd mmm yy\") & \" - depreciation calc diff - NI\"","v":"Network capex add - 01 Apr 02 - depreciation calc diff - NI"},null,null,null,"GBP m",null,0,null,{"$f":" M441 - M467","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS441 - AS467","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$44, \"dd mmm yy\") & \" - depreciation calc diff - NI\"","v":"Network capex add - 01 Apr 03 - depreciation calc diff - NI"},null,null,null,"GBP m",null,0,null,{"$f":" M442 - M468","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS442 - AS468","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$45, \"dd mmm yy\") & \" - depreciation calc diff - NI\"","v":"Network capex add - 01 Apr 04 - depreciation calc diff - NI"},null,null,null,"GBP m",null,0,null,{"$f":" M443 - M469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS443 - AS469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$46, \"dd mmm yy\") & \" - depreciation calc diff - NI\"","v":"Network capex add - 01 Apr 05 - depreciation calc diff - NI"},null,null,null,"GBP m",null,0,null,{"$f":" M444 - M470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS444 - AS470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$47, \"dd mmm yy\") & \" - depreciation calc diff - NI\"","v":"Network capex add - 01 Apr 06 - depreciation calc diff - NI"},null,null,null,"GBP m",null,0,null,{"$f":" M445 - M471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS445 - AS471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$48, \"dd mmm yy\") & \" - depreciation calc diff - NI\"","v":"Network capex add - 01 Apr 07 - depreciation calc diff - NI"},null,null,null,"GBP m",null,0,null,{"$f":" M446 - M472","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS446 - AS472","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$49, \"dd mmm yy\") & \" - depreciation calc diff - NI\"","v":"Network capex add - 01 Apr 08 - depreciation calc diff - NI"},null,null,null,"GBP m",null,0,null,{"$f":" M447 - M473","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS447 - AS473","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$50, \"dd mmm yy\") & \" - depreciation calc diff - NI\"","v":"Network capex add - 01 Apr 09 - depreciation calc diff - NI"},null,null,null,"GBP m",null,0,null,{"$f":" M448 - M474","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS448 - AS474","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$51, \"dd mmm yy\") & \" - depreciation calc diff - NI\"","v":"Network capex add - 01 Apr 10 - depreciation calc diff - NI"},null,null,null,"GBP m",null,0,null,{"$f":" M449 - M475","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS449 - AS475","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$52, \"dd mmm yy\") & \" - depreciation calc diff - NI\"","v":"Network capex add - 01 Apr 11 - depreciation calc diff - NI"},null,null,null,"GBP m",null,0,null,{"$f":" M450 - M476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS450 - AS476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$53, \"dd mmm yy\") & \" - depreciation calc diff - NI\"","v":"Network capex add - 01 Oct 12 - depreciation calc diff - NI"},null,null,null,"GBP m",null,0,null,{"$f":" M451 - M477","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS451 - AS477","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$54, \"dd mmm yy\") & \" - depreciation calc diff - NI\"","v":"Network capex add - 01 Oct 13 - depreciation calc diff - NI"},null,null,null,"GBP m",null,0,null,{"$f":" M452 - M478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS452 - AS478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$55, \"dd mmm yy\") & \" - depreciation calc diff - NI\"","v":"Network capex add - 01 Oct 14 - depreciation calc diff - NI"},null,null,null,"GBP m",null,0,null,{"$f":" M453 - M479","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS453 - AS479","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$56, \"dd mmm yy\") & \" - depreciation calc diff - NI\"","v":"Network capex add - 01 Oct 15 - depreciation calc diff - NI"},null,null,null,"GBP m",null,0,null,{"$f":" M454 - M480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS454 - AS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$57, \"dd mmm yy\") & \" - depreciation calc diff - NI\"","v":"Network capex add - 01 Oct 16 - depreciation calc diff - NI"},null,null,null,"GBP m",null,0,null,{"$f":" M455 - M481","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS455 - AS481","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$58, \"dd mmm yy\") & \" - depreciation calc diff - NI\"","v":"Network capex add - 01 Oct 17 - depreciation calc diff - NI"},null,null,null,"GBP m",null,0,null,{"$f":" M456 - M482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS456 - AS482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
["4. REGULATORY ASSET BASES - 5 YEAR D. - RAB_D5Y"]
[]
[]
[null,null,"Network capex add - depreciation calc diff - D5Y"]
[]
[null,null,null,null,{"$f":" Inp_Depreciation!E$539","v":"Network capex add - 01 Apr 93 - depreciation inp - D5Y"},{"$f":" Inp_Depreciation!F$539","v":0},{"$f":" Inp_Depreciation!G$539","v":0},{"$f":" Inp_Depreciation!H$539","v":0},{"$f":" Inp_Depreciation!I$539","v":"GBP m"},{"$f":" Inp_Depreciation!J$539","v":"[Entitlement Model 28.11.16.xlsx]5 Year D.RAB D.'!$B$7"},{"$f":" Inp_Depreciation!K$539","v":0},{"$f":" Inp_Depreciation!L$539","v":0},{"$f":" Inp_Depreciation!M$539","v":0},{"$f":" Inp_Depreciation!N$539","v":0},{"$f":" Inp_Depreciation!O$539","v":0},{"$f":" Inp_Depreciation!P$539","v":0},{"$f":" Inp_Depreciation!Q$539","v":0},{"$f":" Inp_Depreciation!R$539","v":0},{"$f":" Inp_Depreciation!S$539","v":0},{"$f":" Inp_Depreciation!T$539","v":0},{"$f":" Inp_Depreciation!U$539","v":0},{"$f":" Inp_Depreciation!V$539","v":0},{"$f":" Inp_Depreciation!W$539","v":0},{"$f":" Inp_Depreciation!X$539","v":0},{"$f":" Inp_Depreciation!Y$539","v":0},{"$f":" Inp_Depreciation!Z$539","v":0},{"$f":" Inp_Depreciation!AA$539","v":0},{"$f":" Inp_Depreciation!AB$539","v":0},{"$f":" Inp_Depreciation!AC$539","v":0},{"$f":" Inp_Depreciation!AD$539","v":0},{"$f":" Inp_Depreciation!AE$539","v":0},{"$f":" Inp_Depreciation!AF$539","v":0},{"$f":" Inp_Depreciation!AG$539","v":0},{"$f":" Inp_Depreciation!AH$539","v":0},{"$f":" Inp_Depreciation!AI$539","v":0},{"$f":" Inp_Depreciation!AJ$539","v":0},{"$f":" Inp_Depreciation!AK$539","v":0},{"$f":" Inp_Depreciation!AL$539","v":0},{"$f":" Inp_Depreciation!AM$539","v":0},{"$f":" Inp_Depreciation!AN$539","v":0},{"$f":" Inp_Depreciation!AO$539","v":0},{"$f":" Inp_Depreciation!AP$539","v":0},{"$f":" Inp_Depreciation!AQ$539","v":0},{"$f":" Inp_Depreciation!AR$539","v":0},{"$f":" Inp_Depreciation!AS$539","v":0},{"$f":" Inp_Depreciation!AT$539","v":0},{"$f":" Inp_Depreciation!AU$539","v":0},{"$f":" Inp_Depreciation!AV$539","v":0},{"$f":" Inp_Depreciation!AW$539","v":0},{"$f":" Inp_Depreciation!AX$539","v":0},{"$f":" Inp_Depreciation!AY$539","v":0},{"$f":" Inp_Depreciation!AZ$539","v":0},{"$f":" Inp_Depreciation!BA$539","v":0},{"$f":" Inp_Depreciation!BB$539","v":0},{"$f":" Inp_Depreciation!BC$539","v":0},{"$f":" Inp_Depreciation!BD$539","v":0},{"$f":" Inp_Depreciation!BE$539","v":0},{"$f":" Inp_Depreciation!BF$539","v":0},{"$f":" Inp_Depreciation!BG$539","v":0},{"$f":" Inp_Depreciation!BH$539","v":0},{"$f":" Inp_Depreciation!BI$539","v":0},{"$f":" Inp_Depreciation!BJ$539","v":0},{"$f":" Inp_Depreciation!BK$539","v":0},{"$f":" Inp_Depreciation!BL$539","v":0},{"$f":" Inp_Depreciation!BM$539","v":0},{"$f":" Inp_Depreciation!BN$539","v":0},{"$f":" Inp_Depreciation!BO$539","v":0},{"$f":" Inp_Depreciation!BP$539","v":0},{"$f":" Inp_Depreciation!BQ$539","v":0},{"$f":" Inp_Depreciation!BR$539","v":0},{"$f":" Inp_Depreciation!BS$539","v":0},{"$f":" Inp_Depreciation!BT$539","v":0},{"$f":" Inp_Depreciation!BU$539","v":0},{"$f":" Inp_Depreciation!BV$539","v":0},{"$f":" Inp_Depreciation!BW$539","v":0},{"$f":" Inp_Depreciation!BX$539","v":0},{"$f":" Inp_Depreciation!BY$539","v":0},{"$f":" Inp_Depreciation!BZ$539","v":0},{"$f":" Inp_Depreciation!CA$539","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$540","v":"Network capex add - 01 Apr 94 - depreciation inp - D5Y"},{"$f":" Inp_Depreciation!F$540","v":0},{"$f":" Inp_Depreciation!G$540","v":0},{"$f":" Inp_Depreciation!H$540","v":0},{"$f":" Inp_Depreciation!I$540","v":"GBP m"},{"$f":" Inp_Depreciation!J$540","v":0},{"$f":" Inp_Depreciation!K$540","v":0},{"$f":" Inp_Depreciation!L$540","v":0},{"$f":" Inp_Depreciation!M$540","v":0},{"$f":" Inp_Depreciation!N$540","v":0},{"$f":" Inp_Depreciation!O$540","v":0},{"$f":" Inp_Depreciation!P$540","v":0},{"$f":" Inp_Depreciation!Q$540","v":0},{"$f":" Inp_Depreciation!R$540","v":0},{"$f":" Inp_Depreciation!S$540","v":0},{"$f":" Inp_Depreciation!T$540","v":0},{"$f":" Inp_Depreciation!U$540","v":0},{"$f":" Inp_Depreciation!V$540","v":0},{"$f":" Inp_Depreciation!W$540","v":0},{"$f":" Inp_Depreciation!X$540","v":0},{"$f":" Inp_Depreciation!Y$540","v":0},{"$f":" Inp_Depreciation!Z$540","v":0},{"$f":" Inp_Depreciation!AA$540","v":0},{"$f":" Inp_Depreciation!AB$540","v":0},{"$f":" Inp_Depreciation!AC$540","v":0},{"$f":" Inp_Depreciation!AD$540","v":0},{"$f":" Inp_Depreciation!AE$540","v":0},{"$f":" Inp_Depreciation!AF$540","v":0},{"$f":" Inp_Depreciation!AG$540","v":0},{"$f":" Inp_Depreciation!AH$540","v":0},{"$f":" Inp_Depreciation!AI$540","v":0},{"$f":" Inp_Depreciation!AJ$540","v":0},{"$f":" Inp_Depreciation!AK$540","v":0},{"$f":" Inp_Depreciation!AL$540","v":0},{"$f":" Inp_Depreciation!AM$540","v":0},{"$f":" Inp_Depreciation!AN$540","v":0},{"$f":" Inp_Depreciation!AO$540","v":0},{"$f":" Inp_Depreciation!AP$540","v":0},{"$f":" Inp_Depreciation!AQ$540","v":0},{"$f":" Inp_Depreciation!AR$540","v":0},{"$f":" Inp_Depreciation!AS$540","v":0},{"$f":" Inp_Depreciation!AT$540","v":0},{"$f":" Inp_Depreciation!AU$540","v":0},{"$f":" Inp_Depreciation!AV$540","v":0},{"$f":" Inp_Depreciation!AW$540","v":0},{"$f":" Inp_Depreciation!AX$540","v":0},{"$f":" Inp_Depreciation!AY$540","v":0},{"$f":" Inp_Depreciation!AZ$540","v":0},{"$f":" Inp_Depreciation!BA$540","v":0},{"$f":" Inp_Depreciation!BB$540","v":0},{"$f":" Inp_Depreciation!BC$540","v":0},{"$f":" Inp_Depreciation!BD$540","v":0},{"$f":" Inp_Depreciation!BE$540","v":0},{"$f":" Inp_Depreciation!BF$540","v":0},{"$f":" Inp_Depreciation!BG$540","v":0},{"$f":" Inp_Depreciation!BH$540","v":0},{"$f":" Inp_Depreciation!BI$540","v":0},{"$f":" Inp_Depreciation!BJ$540","v":0},{"$f":" Inp_Depreciation!BK$540","v":0},{"$f":" Inp_Depreciation!BL$540","v":0},{"$f":" Inp_Depreciation!BM$540","v":0},{"$f":" Inp_Depreciation!BN$540","v":0},{"$f":" Inp_Depreciation!BO$540","v":0},{"$f":" Inp_Depreciation!BP$540","v":0},{"$f":" Inp_Depreciation!BQ$540","v":0},{"$f":" Inp_Depreciation!BR$540","v":0},{"$f":" Inp_Depreciation!BS$540","v":0},{"$f":" Inp_Depreciation!BT$540","v":0},{"$f":" Inp_Depreciation!BU$540","v":0},{"$f":" Inp_Depreciation!BV$540","v":0},{"$f":" Inp_Depreciation!BW$540","v":0},{"$f":" Inp_Depreciation!BX$540","v":0},{"$f":" Inp_Depreciation!BY$540","v":0},{"$f":" Inp_Depreciation!BZ$540","v":0},{"$f":" Inp_Depreciation!CA$540","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$541","v":"Network capex add - 01 Apr 95 - depreciation inp - D5Y"},{"$f":" Inp_Depreciation!F$541","v":0},{"$f":" Inp_Depreciation!G$541","v":0},{"$f":" Inp_Depreciation!H$541","v":0},{"$f":" Inp_Depreciation!I$541","v":"GBP m"},{"$f":" Inp_Depreciation!J$541","v":0},{"$f":" Inp_Depreciation!K$541","v":0},{"$f":" Inp_Depreciation!L$541","v":0},{"$f":" Inp_Depreciation!M$541","v":0},{"$f":" Inp_Depreciation!N$541","v":0},{"$f":" Inp_Depreciation!O$541","v":0},{"$f":" Inp_Depreciation!P$541","v":0},{"$f":" Inp_Depreciation!Q$541","v":0},{"$f":" Inp_Depreciation!R$541","v":0},{"$f":" Inp_Depreciation!S$541","v":0},{"$f":" Inp_Depreciation!T$541","v":0},{"$f":" Inp_Depreciation!U$541","v":0},{"$f":" Inp_Depreciation!V$541","v":0},{"$f":" Inp_Depreciation!W$541","v":0},{"$f":" Inp_Depreciation!X$541","v":0},{"$f":" Inp_Depreciation!Y$541","v":0},{"$f":" Inp_Depreciation!Z$541","v":0},{"$f":" Inp_Depreciation!AA$541","v":0},{"$f":" Inp_Depreciation!AB$541","v":0},{"$f":" Inp_Depreciation!AC$541","v":0},{"$f":" Inp_Depreciation!AD$541","v":0},{"$f":" Inp_Depreciation!AE$541","v":0},{"$f":" Inp_Depreciation!AF$541","v":0},{"$f":" Inp_Depreciation!AG$541","v":0},{"$f":" Inp_Depreciation!AH$541","v":0},{"$f":" Inp_Depreciation!AI$541","v":0},{"$f":" Inp_Depreciation!AJ$541","v":0},{"$f":" Inp_Depreciation!AK$541","v":0},{"$f":" Inp_Depreciation!AL$541","v":0},{"$f":" Inp_Depreciation!AM$541","v":0},{"$f":" Inp_Depreciation!AN$541","v":0},{"$f":" Inp_Depreciation!AO$541","v":0},{"$f":" Inp_Depreciation!AP$541","v":0},{"$f":" Inp_Depreciation!AQ$541","v":0},{"$f":" Inp_Depreciation!AR$541","v":0},{"$f":" Inp_Depreciation!AS$541","v":0},{"$f":" Inp_Depreciation!AT$541","v":0},{"$f":" Inp_Depreciation!AU$541","v":0},{"$f":" Inp_Depreciation!AV$541","v":0},{"$f":" Inp_Depreciation!AW$541","v":0},{"$f":" Inp_Depreciation!AX$541","v":0},{"$f":" Inp_Depreciation!AY$541","v":0},{"$f":" Inp_Depreciation!AZ$541","v":0},{"$f":" Inp_Depreciation!BA$541","v":0},{"$f":" Inp_Depreciation!BB$541","v":0},{"$f":" Inp_Depreciation!BC$541","v":0},{"$f":" Inp_Depreciation!BD$541","v":0},{"$f":" Inp_Depreciation!BE$541","v":0},{"$f":" Inp_Depreciation!BF$541","v":0},{"$f":" Inp_Depreciation!BG$541","v":0},{"$f":" Inp_Depreciation!BH$541","v":0},{"$f":" Inp_Depreciation!BI$541","v":0},{"$f":" Inp_Depreciation!BJ$541","v":0},{"$f":" Inp_Depreciation!BK$541","v":0},{"$f":" Inp_Depreciation!BL$541","v":0},{"$f":" Inp_Depreciation!BM$541","v":0},{"$f":" Inp_Depreciation!BN$541","v":0},{"$f":" Inp_Depreciation!BO$541","v":0},{"$f":" Inp_Depreciation!BP$541","v":0},{"$f":" Inp_Depreciation!BQ$541","v":0},{"$f":" Inp_Depreciation!BR$541","v":0},{"$f":" Inp_Depreciation!BS$541","v":0},{"$f":" Inp_Depreciation!BT$541","v":0},{"$f":" Inp_Depreciation!BU$541","v":0},{"$f":" Inp_Depreciation!BV$541","v":0},{"$f":" Inp_Depreciation!BW$541","v":0},{"$f":" Inp_Depreciation!BX$541","v":0},{"$f":" Inp_Depreciation!BY$541","v":0},{"$f":" Inp_Depreciation!BZ$541","v":0},{"$f":" Inp_Depreciation!CA$541","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$542","v":"Network capex add - 01 Apr 96 - depreciation inp - D5Y"},{"$f":" Inp_Depreciation!F$542","v":0},{"$f":" Inp_Depreciation!G$542","v":0},{"$f":" Inp_Depreciation!H$542","v":0},{"$f":" Inp_Depreciation!I$542","v":"GBP m"},{"$f":" Inp_Depreciation!J$542","v":0},{"$f":" Inp_Depreciation!K$542","v":0},{"$f":" Inp_Depreciation!L$542","v":0},{"$f":" Inp_Depreciation!M$542","v":0},{"$f":" Inp_Depreciation!N$542","v":0},{"$f":" Inp_Depreciation!O$542","v":0},{"$f":" Inp_Depreciation!P$542","v":0},{"$f":" Inp_Depreciation!Q$542","v":0},{"$f":" Inp_Depreciation!R$542","v":0},{"$f":" Inp_Depreciation!S$542","v":0},{"$f":" Inp_Depreciation!T$542","v":0},{"$f":" Inp_Depreciation!U$542","v":0},{"$f":" Inp_Depreciation!V$542","v":0},{"$f":" Inp_Depreciation!W$542","v":0},{"$f":" Inp_Depreciation!X$542","v":0},{"$f":" Inp_Depreciation!Y$542","v":0},{"$f":" Inp_Depreciation!Z$542","v":0},{"$f":" Inp_Depreciation!AA$542","v":0},{"$f":" Inp_Depreciation!AB$542","v":0},{"$f":" Inp_Depreciation!AC$542","v":0},{"$f":" Inp_Depreciation!AD$542","v":0},{"$f":" Inp_Depreciation!AE$542","v":0},{"$f":" Inp_Depreciation!AF$542","v":0},{"$f":" Inp_Depreciation!AG$542","v":0},{"$f":" Inp_Depreciation!AH$542","v":0},{"$f":" Inp_Depreciation!AI$542","v":0},{"$f":" Inp_Depreciation!AJ$542","v":0},{"$f":" Inp_Depreciation!AK$542","v":0},{"$f":" Inp_Depreciation!AL$542","v":0},{"$f":" Inp_Depreciation!AM$542","v":0},{"$f":" Inp_Depreciation!AN$542","v":0},{"$f":" Inp_Depreciation!AO$542","v":0},{"$f":" Inp_Depreciation!AP$542","v":0},{"$f":" Inp_Depreciation!AQ$542","v":0},{"$f":" Inp_Depreciation!AR$542","v":0},{"$f":" Inp_Depreciation!AS$542","v":0},{"$f":" Inp_Depreciation!AT$542","v":0},{"$f":" Inp_Depreciation!AU$542","v":0},{"$f":" Inp_Depreciation!AV$542","v":0},{"$f":" Inp_Depreciation!AW$542","v":0},{"$f":" Inp_Depreciation!AX$542","v":0},{"$f":" Inp_Depreciation!AY$542","v":0},{"$f":" Inp_Depreciation!AZ$542","v":0},{"$f":" Inp_Depreciation!BA$542","v":0},{"$f":" Inp_Depreciation!BB$542","v":0},{"$f":" Inp_Depreciation!BC$542","v":0},{"$f":" Inp_Depreciation!BD$542","v":0},{"$f":" Inp_Depreciation!BE$542","v":0},{"$f":" Inp_Depreciation!BF$542","v":0},{"$f":" Inp_Depreciation!BG$542","v":0},{"$f":" Inp_Depreciation!BH$542","v":0},{"$f":" Inp_Depreciation!BI$542","v":0},{"$f":" Inp_Depreciation!BJ$542","v":0},{"$f":" Inp_Depreciation!BK$542","v":0},{"$f":" Inp_Depreciation!BL$542","v":0},{"$f":" Inp_Depreciation!BM$542","v":0},{"$f":" Inp_Depreciation!BN$542","v":0},{"$f":" Inp_Depreciation!BO$542","v":0},{"$f":" Inp_Depreciation!BP$542","v":0},{"$f":" Inp_Depreciation!BQ$542","v":0},{"$f":" Inp_Depreciation!BR$542","v":0},{"$f":" Inp_Depreciation!BS$542","v":0},{"$f":" Inp_Depreciation!BT$542","v":0},{"$f":" Inp_Depreciation!BU$542","v":0},{"$f":" Inp_Depreciation!BV$542","v":0},{"$f":" Inp_Depreciation!BW$542","v":0},{"$f":" Inp_Depreciation!BX$542","v":0},{"$f":" Inp_Depreciation!BY$542","v":0},{"$f":" Inp_Depreciation!BZ$542","v":0},{"$f":" Inp_Depreciation!CA$542","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$543","v":"Network capex add - 01 Apr 97 - depreciation inp - D5Y"},{"$f":" Inp_Depreciation!F$543","v":0},{"$f":" Inp_Depreciation!G$543","v":0},{"$f":" Inp_Depreciation!H$543","v":0},{"$f":" Inp_Depreciation!I$543","v":"GBP m"},{"$f":" Inp_Depreciation!J$543","v":0},{"$f":" Inp_Depreciation!K$543","v":0},{"$f":" Inp_Depreciation!L$543","v":0},{"$f":" Inp_Depreciation!M$543","v":0},{"$f":" Inp_Depreciation!N$543","v":0},{"$f":" Inp_Depreciation!O$543","v":0},{"$f":" Inp_Depreciation!P$543","v":0},{"$f":" Inp_Depreciation!Q$543","v":0},{"$f":" Inp_Depreciation!R$543","v":0},{"$f":" Inp_Depreciation!S$543","v":0},{"$f":" Inp_Depreciation!T$543","v":0},{"$f":" Inp_Depreciation!U$543","v":0},{"$f":" Inp_Depreciation!V$543","v":0},{"$f":" Inp_Depreciation!W$543","v":0},{"$f":" Inp_Depreciation!X$543","v":0},{"$f":" Inp_Depreciation!Y$543","v":0},{"$f":" Inp_Depreciation!Z$543","v":0},{"$f":" Inp_Depreciation!AA$543","v":0},{"$f":" Inp_Depreciation!AB$543","v":0},{"$f":" Inp_Depreciation!AC$543","v":0},{"$f":" Inp_Depreciation!AD$543","v":0},{"$f":" Inp_Depreciation!AE$543","v":0},{"$f":" Inp_Depreciation!AF$543","v":0},{"$f":" Inp_Depreciation!AG$543","v":0},{"$f":" Inp_Depreciation!AH$543","v":0},{"$f":" Inp_Depreciation!AI$543","v":0},{"$f":" Inp_Depreciation!AJ$543","v":0},{"$f":" Inp_Depreciation!AK$543","v":0},{"$f":" Inp_Depreciation!AL$543","v":0},{"$f":" Inp_Depreciation!AM$543","v":0},{"$f":" Inp_Depreciation!AN$543","v":0},{"$f":" Inp_Depreciation!AO$543","v":0},{"$f":" Inp_Depreciation!AP$543","v":0},{"$f":" Inp_Depreciation!AQ$543","v":0},{"$f":" Inp_Depreciation!AR$543","v":0},{"$f":" Inp_Depreciation!AS$543","v":0},{"$f":" Inp_Depreciation!AT$543","v":0},{"$f":" Inp_Depreciation!AU$543","v":0},{"$f":" Inp_Depreciation!AV$543","v":0},{"$f":" Inp_Depreciation!AW$543","v":0},{"$f":" Inp_Depreciation!AX$543","v":0},{"$f":" Inp_Depreciation!AY$543","v":0},{"$f":" Inp_Depreciation!AZ$543","v":0},{"$f":" Inp_Depreciation!BA$543","v":0},{"$f":" Inp_Depreciation!BB$543","v":0},{"$f":" Inp_Depreciation!BC$543","v":0},{"$f":" Inp_Depreciation!BD$543","v":0},{"$f":" Inp_Depreciation!BE$543","v":0},{"$f":" Inp_Depreciation!BF$543","v":0},{"$f":" Inp_Depreciation!BG$543","v":0},{"$f":" Inp_Depreciation!BH$543","v":0},{"$f":" Inp_Depreciation!BI$543","v":0},{"$f":" Inp_Depreciation!BJ$543","v":0},{"$f":" Inp_Depreciation!BK$543","v":0},{"$f":" Inp_Depreciation!BL$543","v":0},{"$f":" Inp_Depreciation!BM$543","v":0},{"$f":" Inp_Depreciation!BN$543","v":0},{"$f":" Inp_Depreciation!BO$543","v":0},{"$f":" Inp_Depreciation!BP$543","v":0},{"$f":" Inp_Depreciation!BQ$543","v":0},{"$f":" Inp_Depreciation!BR$543","v":0},{"$f":" Inp_Depreciation!BS$543","v":0},{"$f":" Inp_Depreciation!BT$543","v":0},{"$f":" Inp_Depreciation!BU$543","v":0},{"$f":" Inp_Depreciation!BV$543","v":0},{"$f":" Inp_Depreciation!BW$543","v":0},{"$f":" Inp_Depreciation!BX$543","v":0},{"$f":" Inp_Depreciation!BY$543","v":0},{"$f":" Inp_Depreciation!BZ$543","v":0},{"$f":" Inp_Depreciation!CA$543","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$544","v":"Network capex add - 01 Apr 98 - depreciation inp - D5Y"},{"$f":" Inp_Depreciation!F$544","v":0},{"$f":" Inp_Depreciation!G$544","v":0},{"$f":" Inp_Depreciation!H$544","v":0},{"$f":" Inp_Depreciation!I$544","v":"GBP m"},{"$f":" Inp_Depreciation!J$544","v":0},{"$f":" Inp_Depreciation!K$544","v":0},{"$f":" Inp_Depreciation!L$544","v":0},{"$f":" Inp_Depreciation!M$544","v":0},{"$f":" Inp_Depreciation!N$544","v":0},{"$f":" Inp_Depreciation!O$544","v":0},{"$f":" Inp_Depreciation!P$544","v":0},{"$f":" Inp_Depreciation!Q$544","v":0},{"$f":" Inp_Depreciation!R$544","v":0},{"$f":" Inp_Depreciation!S$544","v":0},{"$f":" Inp_Depreciation!T$544","v":0},{"$f":" Inp_Depreciation!U$544","v":0},{"$f":" Inp_Depreciation!V$544","v":0},{"$f":" Inp_Depreciation!W$544","v":0},{"$f":" Inp_Depreciation!X$544","v":0},{"$f":" Inp_Depreciation!Y$544","v":0},{"$f":" Inp_Depreciation!Z$544","v":0},{"$f":" Inp_Depreciation!AA$544","v":0},{"$f":" Inp_Depreciation!AB$544","v":0},{"$f":" Inp_Depreciation!AC$544","v":0},{"$f":" Inp_Depreciation!AD$544","v":0},{"$f":" Inp_Depreciation!AE$544","v":0},{"$f":" Inp_Depreciation!AF$544","v":0},{"$f":" Inp_Depreciation!AG$544","v":0},{"$f":" Inp_Depreciation!AH$544","v":0},{"$f":" Inp_Depreciation!AI$544","v":0},{"$f":" Inp_Depreciation!AJ$544","v":0},{"$f":" Inp_Depreciation!AK$544","v":0},{"$f":" Inp_Depreciation!AL$544","v":0},{"$f":" Inp_Depreciation!AM$544","v":0},{"$f":" Inp_Depreciation!AN$544","v":0},{"$f":" Inp_Depreciation!AO$544","v":0},{"$f":" Inp_Depreciation!AP$544","v":0},{"$f":" Inp_Depreciation!AQ$544","v":0},{"$f":" Inp_Depreciation!AR$544","v":0},{"$f":" Inp_Depreciation!AS$544","v":0},{"$f":" Inp_Depreciation!AT$544","v":0},{"$f":" Inp_Depreciation!AU$544","v":0},{"$f":" Inp_Depreciation!AV$544","v":0},{"$f":" Inp_Depreciation!AW$544","v":0},{"$f":" Inp_Depreciation!AX$544","v":0},{"$f":" Inp_Depreciation!AY$544","v":0},{"$f":" Inp_Depreciation!AZ$544","v":0},{"$f":" Inp_Depreciation!BA$544","v":0},{"$f":" Inp_Depreciation!BB$544","v":0},{"$f":" Inp_Depreciation!BC$544","v":0},{"$f":" Inp_Depreciation!BD$544","v":0},{"$f":" Inp_Depreciation!BE$544","v":0},{"$f":" Inp_Depreciation!BF$544","v":0},{"$f":" Inp_Depreciation!BG$544","v":0},{"$f":" Inp_Depreciation!BH$544","v":0},{"$f":" Inp_Depreciation!BI$544","v":0},{"$f":" Inp_Depreciation!BJ$544","v":0},{"$f":" Inp_Depreciation!BK$544","v":0},{"$f":" Inp_Depreciation!BL$544","v":0},{"$f":" Inp_Depreciation!BM$544","v":0},{"$f":" Inp_Depreciation!BN$544","v":0},{"$f":" Inp_Depreciation!BO$544","v":0},{"$f":" Inp_Depreciation!BP$544","v":0},{"$f":" Inp_Depreciation!BQ$544","v":0},{"$f":" Inp_Depreciation!BR$544","v":0},{"$f":" Inp_Depreciation!BS$544","v":0},{"$f":" Inp_Depreciation!BT$544","v":0},{"$f":" Inp_Depreciation!BU$544","v":0},{"$f":" Inp_Depreciation!BV$544","v":0},{"$f":" Inp_Depreciation!BW$544","v":0},{"$f":" Inp_Depreciation!BX$544","v":0},{"$f":" Inp_Depreciation!BY$544","v":0},{"$f":" Inp_Depreciation!BZ$544","v":0},{"$f":" Inp_Depreciation!CA$544","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$545","v":"Network capex add - 01 Apr 99 - depreciation inp - D5Y"},{"$f":" Inp_Depreciation!F$545","v":0},{"$f":" Inp_Depreciation!G$545","v":0},{"$f":" Inp_Depreciation!H$545","v":0},{"$f":" Inp_Depreciation!I$545","v":"GBP m"},{"$f":" Inp_Depreciation!J$545","v":0},{"$f":" Inp_Depreciation!K$545","v":0},{"$f":" Inp_Depreciation!L$545","v":0},{"$f":" Inp_Depreciation!M$545","v":0},{"$f":" Inp_Depreciation!N$545","v":0},{"$f":" Inp_Depreciation!O$545","v":0},{"$f":" Inp_Depreciation!P$545","v":0},{"$f":" Inp_Depreciation!Q$545","v":0},{"$f":" Inp_Depreciation!R$545","v":0},{"$f":" Inp_Depreciation!S$545","v":0},{"$f":" Inp_Depreciation!T$545","v":0},{"$f":" Inp_Depreciation!U$545","v":0},{"$f":" Inp_Depreciation!V$545","v":0},{"$f":" Inp_Depreciation!W$545","v":0},{"$f":" Inp_Depreciation!X$545","v":0},{"$f":" Inp_Depreciation!Y$545","v":0},{"$f":" Inp_Depreciation!Z$545","v":0},{"$f":" Inp_Depreciation!AA$545","v":0},{"$f":" Inp_Depreciation!AB$545","v":0},{"$f":" Inp_Depreciation!AC$545","v":0},{"$f":" Inp_Depreciation!AD$545","v":0},{"$f":" Inp_Depreciation!AE$545","v":0},{"$f":" Inp_Depreciation!AF$545","v":0},{"$f":" Inp_Depreciation!AG$545","v":0},{"$f":" Inp_Depreciation!AH$545","v":0},{"$f":" Inp_Depreciation!AI$545","v":0},{"$f":" Inp_Depreciation!AJ$545","v":0},{"$f":" Inp_Depreciation!AK$545","v":0},{"$f":" Inp_Depreciation!AL$545","v":0},{"$f":" Inp_Depreciation!AM$545","v":0},{"$f":" Inp_Depreciation!AN$545","v":0},{"$f":" Inp_Depreciation!AO$545","v":0},{"$f":" Inp_Depreciation!AP$545","v":0},{"$f":" Inp_Depreciation!AQ$545","v":0},{"$f":" Inp_Depreciation!AR$545","v":0},{"$f":" Inp_Depreciation!AS$545","v":0},{"$f":" Inp_Depreciation!AT$545","v":0},{"$f":" Inp_Depreciation!AU$545","v":0},{"$f":" Inp_Depreciation!AV$545","v":0},{"$f":" Inp_Depreciation!AW$545","v":0},{"$f":" Inp_Depreciation!AX$545","v":0},{"$f":" Inp_Depreciation!AY$545","v":0},{"$f":" Inp_Depreciation!AZ$545","v":0},{"$f":" Inp_Depreciation!BA$545","v":0},{"$f":" Inp_Depreciation!BB$545","v":0},{"$f":" Inp_Depreciation!BC$545","v":0},{"$f":" Inp_Depreciation!BD$545","v":0},{"$f":" Inp_Depreciation!BE$545","v":0},{"$f":" Inp_Depreciation!BF$545","v":0},{"$f":" Inp_Depreciation!BG$545","v":0},{"$f":" Inp_Depreciation!BH$545","v":0},{"$f":" Inp_Depreciation!BI$545","v":0},{"$f":" Inp_Depreciation!BJ$545","v":0},{"$f":" Inp_Depreciation!BK$545","v":0},{"$f":" Inp_Depreciation!BL$545","v":0},{"$f":" Inp_Depreciation!BM$545","v":0},{"$f":" Inp_Depreciation!BN$545","v":0},{"$f":" Inp_Depreciation!BO$545","v":0},{"$f":" Inp_Depreciation!BP$545","v":0},{"$f":" Inp_Depreciation!BQ$545","v":0},{"$f":" Inp_Depreciation!BR$545","v":0},{"$f":" Inp_Depreciation!BS$545","v":0},{"$f":" Inp_Depreciation!BT$545","v":0},{"$f":" Inp_Depreciation!BU$545","v":0},{"$f":" Inp_Depreciation!BV$545","v":0},{"$f":" Inp_Depreciation!BW$545","v":0},{"$f":" Inp_Depreciation!BX$545","v":0},{"$f":" Inp_Depreciation!BY$545","v":0},{"$f":" Inp_Depreciation!BZ$545","v":0},{"$f":" Inp_Depreciation!CA$545","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$546","v":"Network capex add - 01 Apr 00 - depreciation inp - D5Y"},{"$f":" Inp_Depreciation!F$546","v":0},{"$f":" Inp_Depreciation!G$546","v":0},{"$f":" Inp_Depreciation!H$546","v":0},{"$f":" Inp_Depreciation!I$546","v":"GBP m"},{"$f":" Inp_Depreciation!J$546","v":0},{"$f":" Inp_Depreciation!K$546","v":0},{"$f":" Inp_Depreciation!L$546","v":0},{"$f":" Inp_Depreciation!M$546","v":0},{"$f":" Inp_Depreciation!N$546","v":0},{"$f":" Inp_Depreciation!O$546","v":0},{"$f":" Inp_Depreciation!P$546","v":0},{"$f":" Inp_Depreciation!Q$546","v":0},{"$f":" Inp_Depreciation!R$546","v":0},{"$f":" Inp_Depreciation!S$546","v":0},{"$f":" Inp_Depreciation!T$546","v":0},{"$f":" Inp_Depreciation!U$546","v":0},{"$f":" Inp_Depreciation!V$546","v":0},{"$f":" Inp_Depreciation!W$546","v":0},{"$f":" Inp_Depreciation!X$546","v":0},{"$f":" Inp_Depreciation!Y$546","v":0},{"$f":" Inp_Depreciation!Z$546","v":0},{"$f":" Inp_Depreciation!AA$546","v":0},{"$f":" Inp_Depreciation!AB$546","v":0},{"$f":" Inp_Depreciation!AC$546","v":0},{"$f":" Inp_Depreciation!AD$546","v":0},{"$f":" Inp_Depreciation!AE$546","v":0},{"$f":" Inp_Depreciation!AF$546","v":0},{"$f":" Inp_Depreciation!AG$546","v":0},{"$f":" Inp_Depreciation!AH$546","v":0},{"$f":" Inp_Depreciation!AI$546","v":0},{"$f":" Inp_Depreciation!AJ$546","v":0},{"$f":" Inp_Depreciation!AK$546","v":0},{"$f":" Inp_Depreciation!AL$546","v":0},{"$f":" Inp_Depreciation!AM$546","v":0},{"$f":" Inp_Depreciation!AN$546","v":0},{"$f":" Inp_Depreciation!AO$546","v":0},{"$f":" Inp_Depreciation!AP$546","v":0},{"$f":" Inp_Depreciation!AQ$546","v":0},{"$f":" Inp_Depreciation!AR$546","v":0},{"$f":" Inp_Depreciation!AS$546","v":0},{"$f":" Inp_Depreciation!AT$546","v":0},{"$f":" Inp_Depreciation!AU$546","v":0},{"$f":" Inp_Depreciation!AV$546","v":0},{"$f":" Inp_Depreciation!AW$546","v":0},{"$f":" Inp_Depreciation!AX$546","v":0},{"$f":" Inp_Depreciation!AY$546","v":0},{"$f":" Inp_Depreciation!AZ$546","v":0},{"$f":" Inp_Depreciation!BA$546","v":0},{"$f":" Inp_Depreciation!BB$546","v":0},{"$f":" Inp_Depreciation!BC$546","v":0},{"$f":" Inp_Depreciation!BD$546","v":0},{"$f":" Inp_Depreciation!BE$546","v":0},{"$f":" Inp_Depreciation!BF$546","v":0},{"$f":" Inp_Depreciation!BG$546","v":0},{"$f":" Inp_Depreciation!BH$546","v":0},{"$f":" Inp_Depreciation!BI$546","v":0},{"$f":" Inp_Depreciation!BJ$546","v":0},{"$f":" Inp_Depreciation!BK$546","v":0},{"$f":" Inp_Depreciation!BL$546","v":0},{"$f":" Inp_Depreciation!BM$546","v":0},{"$f":" Inp_Depreciation!BN$546","v":0},{"$f":" Inp_Depreciation!BO$546","v":0},{"$f":" Inp_Depreciation!BP$546","v":0},{"$f":" Inp_Depreciation!BQ$546","v":0},{"$f":" Inp_Depreciation!BR$546","v":0},{"$f":" Inp_Depreciation!BS$546","v":0},{"$f":" Inp_Depreciation!BT$546","v":0},{"$f":" Inp_Depreciation!BU$546","v":0},{"$f":" Inp_Depreciation!BV$546","v":0},{"$f":" Inp_Depreciation!BW$546","v":0},{"$f":" Inp_Depreciation!BX$546","v":0},{"$f":" Inp_Depreciation!BY$546","v":0},{"$f":" Inp_Depreciation!BZ$546","v":0},{"$f":" Inp_Depreciation!CA$546","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$547","v":"Network capex add - 01 Apr 01 - depreciation inp - D5Y"},{"$f":" Inp_Depreciation!F$547","v":0},{"$f":" Inp_Depreciation!G$547","v":0},{"$f":" Inp_Depreciation!H$547","v":0},{"$f":" Inp_Depreciation!I$547","v":"GBP m"},{"$f":" Inp_Depreciation!J$547","v":0},{"$f":" Inp_Depreciation!K$547","v":0},{"$f":" Inp_Depreciation!L$547","v":0},{"$f":" Inp_Depreciation!M$547","v":0},{"$f":" Inp_Depreciation!N$547","v":0},{"$f":" Inp_Depreciation!O$547","v":0},{"$f":" Inp_Depreciation!P$547","v":0},{"$f":" Inp_Depreciation!Q$547","v":0},{"$f":" Inp_Depreciation!R$547","v":0},{"$f":" Inp_Depreciation!S$547","v":0},{"$f":" Inp_Depreciation!T$547","v":0},{"$f":" Inp_Depreciation!U$547","v":0},{"$f":" Inp_Depreciation!V$547","v":0},{"$f":" Inp_Depreciation!W$547","v":0},{"$f":" Inp_Depreciation!X$547","v":0},{"$f":" Inp_Depreciation!Y$547","v":0},{"$f":" Inp_Depreciation!Z$547","v":0},{"$f":" Inp_Depreciation!AA$547","v":0},{"$f":" Inp_Depreciation!AB$547","v":0},{"$f":" Inp_Depreciation!AC$547","v":0},{"$f":" Inp_Depreciation!AD$547","v":0},{"$f":" Inp_Depreciation!AE$547","v":0},{"$f":" Inp_Depreciation!AF$547","v":0},{"$f":" Inp_Depreciation!AG$547","v":0},{"$f":" Inp_Depreciation!AH$547","v":0},{"$f":" Inp_Depreciation!AI$547","v":0},{"$f":" Inp_Depreciation!AJ$547","v":0},{"$f":" Inp_Depreciation!AK$547","v":0},{"$f":" Inp_Depreciation!AL$547","v":0},{"$f":" Inp_Depreciation!AM$547","v":0},{"$f":" Inp_Depreciation!AN$547","v":0},{"$f":" Inp_Depreciation!AO$547","v":0},{"$f":" Inp_Depreciation!AP$547","v":0},{"$f":" Inp_Depreciation!AQ$547","v":0},{"$f":" Inp_Depreciation!AR$547","v":0},{"$f":" Inp_Depreciation!AS$547","v":0},{"$f":" Inp_Depreciation!AT$547","v":0},{"$f":" Inp_Depreciation!AU$547","v":0},{"$f":" Inp_Depreciation!AV$547","v":0},{"$f":" Inp_Depreciation!AW$547","v":0},{"$f":" Inp_Depreciation!AX$547","v":0},{"$f":" Inp_Depreciation!AY$547","v":0},{"$f":" Inp_Depreciation!AZ$547","v":0},{"$f":" Inp_Depreciation!BA$547","v":0},{"$f":" Inp_Depreciation!BB$547","v":0},{"$f":" Inp_Depreciation!BC$547","v":0},{"$f":" Inp_Depreciation!BD$547","v":0},{"$f":" Inp_Depreciation!BE$547","v":0},{"$f":" Inp_Depreciation!BF$547","v":0},{"$f":" Inp_Depreciation!BG$547","v":0},{"$f":" Inp_Depreciation!BH$547","v":0},{"$f":" Inp_Depreciation!BI$547","v":0},{"$f":" Inp_Depreciation!BJ$547","v":0},{"$f":" Inp_Depreciation!BK$547","v":0},{"$f":" Inp_Depreciation!BL$547","v":0},{"$f":" Inp_Depreciation!BM$547","v":0},{"$f":" Inp_Depreciation!BN$547","v":0},{"$f":" Inp_Depreciation!BO$547","v":0},{"$f":" Inp_Depreciation!BP$547","v":0},{"$f":" Inp_Depreciation!BQ$547","v":0},{"$f":" Inp_Depreciation!BR$547","v":0},{"$f":" Inp_Depreciation!BS$547","v":0},{"$f":" Inp_Depreciation!BT$547","v":0},{"$f":" Inp_Depreciation!BU$547","v":0},{"$f":" Inp_Depreciation!BV$547","v":0},{"$f":" Inp_Depreciation!BW$547","v":0},{"$f":" Inp_Depreciation!BX$547","v":0},{"$f":" Inp_Depreciation!BY$547","v":0},{"$f":" Inp_Depreciation!BZ$547","v":0},{"$f":" Inp_Depreciation!CA$547","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$548","v":"Network capex add - 01 Apr 02 - depreciation inp - D5Y"},{"$f":" Inp_Depreciation!F$548","v":0},{"$f":" Inp_Depreciation!G$548","v":0},{"$f":" Inp_Depreciation!H$548","v":0},{"$f":" Inp_Depreciation!I$548","v":"GBP m"},{"$f":" Inp_Depreciation!J$548","v":0},{"$f":" Inp_Depreciation!K$548","v":0},{"$f":" Inp_Depreciation!L$548","v":0},{"$f":" Inp_Depreciation!M$548","v":0},{"$f":" Inp_Depreciation!N$548","v":0},{"$f":" Inp_Depreciation!O$548","v":0},{"$f":" Inp_Depreciation!P$548","v":0},{"$f":" Inp_Depreciation!Q$548","v":0},{"$f":" Inp_Depreciation!R$548","v":0},{"$f":" Inp_Depreciation!S$548","v":0},{"$f":" Inp_Depreciation!T$548","v":0},{"$f":" Inp_Depreciation!U$548","v":0},{"$f":" Inp_Depreciation!V$548","v":0},{"$f":" Inp_Depreciation!W$548","v":0},{"$f":" Inp_Depreciation!X$548","v":0},{"$f":" Inp_Depreciation!Y$548","v":0},{"$f":" Inp_Depreciation!Z$548","v":0},{"$f":" Inp_Depreciation!AA$548","v":0},{"$f":" Inp_Depreciation!AB$548","v":0},{"$f":" Inp_Depreciation!AC$548","v":0},{"$f":" Inp_Depreciation!AD$548","v":0},{"$f":" Inp_Depreciation!AE$548","v":0},{"$f":" Inp_Depreciation!AF$548","v":0},{"$f":" Inp_Depreciation!AG$548","v":0},{"$f":" Inp_Depreciation!AH$548","v":0},{"$f":" Inp_Depreciation!AI$548","v":0},{"$f":" Inp_Depreciation!AJ$548","v":0},{"$f":" Inp_Depreciation!AK$548","v":0},{"$f":" Inp_Depreciation!AL$548","v":0},{"$f":" Inp_Depreciation!AM$548","v":0},{"$f":" Inp_Depreciation!AN$548","v":0},{"$f":" Inp_Depreciation!AO$548","v":0},{"$f":" Inp_Depreciation!AP$548","v":0},{"$f":" Inp_Depreciation!AQ$548","v":0},{"$f":" Inp_Depreciation!AR$548","v":0},{"$f":" Inp_Depreciation!AS$548","v":0},{"$f":" Inp_Depreciation!AT$548","v":0},{"$f":" Inp_Depreciation!AU$548","v":0},{"$f":" Inp_Depreciation!AV$548","v":0},{"$f":" Inp_Depreciation!AW$548","v":0},{"$f":" Inp_Depreciation!AX$548","v":0},{"$f":" Inp_Depreciation!AY$548","v":0},{"$f":" Inp_Depreciation!AZ$548","v":0},{"$f":" Inp_Depreciation!BA$548","v":0},{"$f":" Inp_Depreciation!BB$548","v":0},{"$f":" Inp_Depreciation!BC$548","v":0},{"$f":" Inp_Depreciation!BD$548","v":0},{"$f":" Inp_Depreciation!BE$548","v":0},{"$f":" Inp_Depreciation!BF$548","v":0},{"$f":" Inp_Depreciation!BG$548","v":0},{"$f":" Inp_Depreciation!BH$548","v":0},{"$f":" Inp_Depreciation!BI$548","v":0},{"$f":" Inp_Depreciation!BJ$548","v":0},{"$f":" Inp_Depreciation!BK$548","v":0},{"$f":" Inp_Depreciation!BL$548","v":0},{"$f":" Inp_Depreciation!BM$548","v":0},{"$f":" Inp_Depreciation!BN$548","v":0},{"$f":" Inp_Depreciation!BO$548","v":0},{"$f":" Inp_Depreciation!BP$548","v":0},{"$f":" Inp_Depreciation!BQ$548","v":0},{"$f":" Inp_Depreciation!BR$548","v":0},{"$f":" Inp_Depreciation!BS$548","v":0},{"$f":" Inp_Depreciation!BT$548","v":0},{"$f":" Inp_Depreciation!BU$548","v":0},{"$f":" Inp_Depreciation!BV$548","v":0},{"$f":" Inp_Depreciation!BW$548","v":0},{"$f":" Inp_Depreciation!BX$548","v":0},{"$f":" Inp_Depreciation!BY$548","v":0},{"$f":" Inp_Depreciation!BZ$548","v":0},{"$f":" Inp_Depreciation!CA$548","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$549","v":"Network capex add - 01 Apr 03 - depreciation inp - D5Y"},{"$f":" Inp_Depreciation!F$549","v":0},{"$f":" Inp_Depreciation!G$549","v":0},{"$f":" Inp_Depreciation!H$549","v":0},{"$f":" Inp_Depreciation!I$549","v":"GBP m"},{"$f":" Inp_Depreciation!J$549","v":0},{"$f":" Inp_Depreciation!K$549","v":0},{"$f":" Inp_Depreciation!L$549","v":0},{"$f":" Inp_Depreciation!M$549","v":0},{"$f":" Inp_Depreciation!N$549","v":0},{"$f":" Inp_Depreciation!O$549","v":0},{"$f":" Inp_Depreciation!P$549","v":0},{"$f":" Inp_Depreciation!Q$549","v":0},{"$f":" Inp_Depreciation!R$549","v":0},{"$f":" Inp_Depreciation!S$549","v":0},{"$f":" Inp_Depreciation!T$549","v":0},{"$f":" Inp_Depreciation!U$549","v":0},{"$f":" Inp_Depreciation!V$549","v":0},{"$f":" Inp_Depreciation!W$549","v":0},{"$f":" Inp_Depreciation!X$549","v":0},{"$f":" Inp_Depreciation!Y$549","v":0},{"$f":" Inp_Depreciation!Z$549","v":0},{"$f":" Inp_Depreciation!AA$549","v":0},{"$f":" Inp_Depreciation!AB$549","v":0},{"$f":" Inp_Depreciation!AC$549","v":0},{"$f":" Inp_Depreciation!AD$549","v":0},{"$f":" Inp_Depreciation!AE$549","v":0},{"$f":" Inp_Depreciation!AF$549","v":0},{"$f":" Inp_Depreciation!AG$549","v":0},{"$f":" Inp_Depreciation!AH$549","v":0},{"$f":" Inp_Depreciation!AI$549","v":0},{"$f":" Inp_Depreciation!AJ$549","v":0},{"$f":" Inp_Depreciation!AK$549","v":0},{"$f":" Inp_Depreciation!AL$549","v":0},{"$f":" Inp_Depreciation!AM$549","v":0},{"$f":" Inp_Depreciation!AN$549","v":0},{"$f":" Inp_Depreciation!AO$549","v":0},{"$f":" Inp_Depreciation!AP$549","v":0},{"$f":" Inp_Depreciation!AQ$549","v":0},{"$f":" Inp_Depreciation!AR$549","v":0},{"$f":" Inp_Depreciation!AS$549","v":0},{"$f":" Inp_Depreciation!AT$549","v":0},{"$f":" Inp_Depreciation!AU$549","v":0},{"$f":" Inp_Depreciation!AV$549","v":0},{"$f":" Inp_Depreciation!AW$549","v":0},{"$f":" Inp_Depreciation!AX$549","v":0},{"$f":" Inp_Depreciation!AY$549","v":0},{"$f":" Inp_Depreciation!AZ$549","v":0},{"$f":" Inp_Depreciation!BA$549","v":0},{"$f":" Inp_Depreciation!BB$549","v":0},{"$f":" Inp_Depreciation!BC$549","v":0},{"$f":" Inp_Depreciation!BD$549","v":0},{"$f":" Inp_Depreciation!BE$549","v":0},{"$f":" Inp_Depreciation!BF$549","v":0},{"$f":" Inp_Depreciation!BG$549","v":0},{"$f":" Inp_Depreciation!BH$549","v":0},{"$f":" Inp_Depreciation!BI$549","v":0},{"$f":" Inp_Depreciation!BJ$549","v":0},{"$f":" Inp_Depreciation!BK$549","v":0},{"$f":" Inp_Depreciation!BL$549","v":0},{"$f":" Inp_Depreciation!BM$549","v":0},{"$f":" Inp_Depreciation!BN$549","v":0},{"$f":" Inp_Depreciation!BO$549","v":0},{"$f":" Inp_Depreciation!BP$549","v":0},{"$f":" Inp_Depreciation!BQ$549","v":0},{"$f":" Inp_Depreciation!BR$549","v":0},{"$f":" Inp_Depreciation!BS$549","v":0},{"$f":" Inp_Depreciation!BT$549","v":0},{"$f":" Inp_Depreciation!BU$549","v":0},{"$f":" Inp_Depreciation!BV$549","v":0},{"$f":" Inp_Depreciation!BW$549","v":0},{"$f":" Inp_Depreciation!BX$549","v":0},{"$f":" Inp_Depreciation!BY$549","v":0},{"$f":" Inp_Depreciation!BZ$549","v":0},{"$f":" Inp_Depreciation!CA$549","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$550","v":"Network capex add - 01 Apr 04 - depreciation inp - D5Y"},{"$f":" Inp_Depreciation!F$550","v":0},{"$f":" Inp_Depreciation!G$550","v":0},{"$f":" Inp_Depreciation!H$550","v":0},{"$f":" Inp_Depreciation!I$550","v":"GBP m"},{"$f":" Inp_Depreciation!J$550","v":0},{"$f":" Inp_Depreciation!K$550","v":0},{"$f":" Inp_Depreciation!L$550","v":0},{"$f":" Inp_Depreciation!M$550","v":0},{"$f":" Inp_Depreciation!N$550","v":0},{"$f":" Inp_Depreciation!O$550","v":0},{"$f":" Inp_Depreciation!P$550","v":0},{"$f":" Inp_Depreciation!Q$550","v":0},{"$f":" Inp_Depreciation!R$550","v":0},{"$f":" Inp_Depreciation!S$550","v":0},{"$f":" Inp_Depreciation!T$550","v":0},{"$f":" Inp_Depreciation!U$550","v":0},{"$f":" Inp_Depreciation!V$550","v":0},{"$f":" Inp_Depreciation!W$550","v":0},{"$f":" Inp_Depreciation!X$550","v":0},{"$f":" Inp_Depreciation!Y$550","v":0},{"$f":" Inp_Depreciation!Z$550","v":0},{"$f":" Inp_Depreciation!AA$550","v":0},{"$f":" Inp_Depreciation!AB$550","v":0},{"$f":" Inp_Depreciation!AC$550","v":0},{"$f":" Inp_Depreciation!AD$550","v":0},{"$f":" Inp_Depreciation!AE$550","v":0},{"$f":" Inp_Depreciation!AF$550","v":0},{"$f":" Inp_Depreciation!AG$550","v":0},{"$f":" Inp_Depreciation!AH$550","v":0},{"$f":" Inp_Depreciation!AI$550","v":0},{"$f":" Inp_Depreciation!AJ$550","v":0},{"$f":" Inp_Depreciation!AK$550","v":0},{"$f":" Inp_Depreciation!AL$550","v":0},{"$f":" Inp_Depreciation!AM$550","v":0},{"$f":" Inp_Depreciation!AN$550","v":0},{"$f":" Inp_Depreciation!AO$550","v":0},{"$f":" Inp_Depreciation!AP$550","v":0},{"$f":" Inp_Depreciation!AQ$550","v":0},{"$f":" Inp_Depreciation!AR$550","v":0},{"$f":" Inp_Depreciation!AS$550","v":0},{"$f":" Inp_Depreciation!AT$550","v":0},{"$f":" Inp_Depreciation!AU$550","v":0},{"$f":" Inp_Depreciation!AV$550","v":0},{"$f":" Inp_Depreciation!AW$550","v":0},{"$f":" Inp_Depreciation!AX$550","v":0},{"$f":" Inp_Depreciation!AY$550","v":0},{"$f":" Inp_Depreciation!AZ$550","v":0},{"$f":" Inp_Depreciation!BA$550","v":0},{"$f":" Inp_Depreciation!BB$550","v":0},{"$f":" Inp_Depreciation!BC$550","v":0},{"$f":" Inp_Depreciation!BD$550","v":0},{"$f":" Inp_Depreciation!BE$550","v":0},{"$f":" Inp_Depreciation!BF$550","v":0},{"$f":" Inp_Depreciation!BG$550","v":0},{"$f":" Inp_Depreciation!BH$550","v":0},{"$f":" Inp_Depreciation!BI$550","v":0},{"$f":" Inp_Depreciation!BJ$550","v":0},{"$f":" Inp_Depreciation!BK$550","v":0},{"$f":" Inp_Depreciation!BL$550","v":0},{"$f":" Inp_Depreciation!BM$550","v":0},{"$f":" Inp_Depreciation!BN$550","v":0},{"$f":" Inp_Depreciation!BO$550","v":0},{"$f":" Inp_Depreciation!BP$550","v":0},{"$f":" Inp_Depreciation!BQ$550","v":0},{"$f":" Inp_Depreciation!BR$550","v":0},{"$f":" Inp_Depreciation!BS$550","v":0},{"$f":" Inp_Depreciation!BT$550","v":0},{"$f":" Inp_Depreciation!BU$550","v":0},{"$f":" Inp_Depreciation!BV$550","v":0},{"$f":" Inp_Depreciation!BW$550","v":0},{"$f":" Inp_Depreciation!BX$550","v":0},{"$f":" Inp_Depreciation!BY$550","v":0},{"$f":" Inp_Depreciation!BZ$550","v":0},{"$f":" Inp_Depreciation!CA$550","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$551","v":"Network capex add - 01 Apr 05 - depreciation inp - D5Y"},{"$f":" Inp_Depreciation!F$551","v":0},{"$f":" Inp_Depreciation!G$551","v":0},{"$f":" Inp_Depreciation!H$551","v":0},{"$f":" Inp_Depreciation!I$551","v":"GBP m"},{"$f":" Inp_Depreciation!J$551","v":0},{"$f":" Inp_Depreciation!K$551","v":0},{"$f":" Inp_Depreciation!L$551","v":0},{"$f":" Inp_Depreciation!M$551","v":0},{"$f":" Inp_Depreciation!N$551","v":0},{"$f":" Inp_Depreciation!O$551","v":0},{"$f":" Inp_Depreciation!P$551","v":0},{"$f":" Inp_Depreciation!Q$551","v":0},{"$f":" Inp_Depreciation!R$551","v":0},{"$f":" Inp_Depreciation!S$551","v":0},{"$f":" Inp_Depreciation!T$551","v":0},{"$f":" Inp_Depreciation!U$551","v":0},{"$f":" Inp_Depreciation!V$551","v":0},{"$f":" Inp_Depreciation!W$551","v":0},{"$f":" Inp_Depreciation!X$551","v":0},{"$f":" Inp_Depreciation!Y$551","v":0},{"$f":" Inp_Depreciation!Z$551","v":0},{"$f":" Inp_Depreciation!AA$551","v":0},{"$f":" Inp_Depreciation!AB$551","v":0},{"$f":" Inp_Depreciation!AC$551","v":0},{"$f":" Inp_Depreciation!AD$551","v":0},{"$f":" Inp_Depreciation!AE$551","v":0},{"$f":" Inp_Depreciation!AF$551","v":0},{"$f":" Inp_Depreciation!AG$551","v":0},{"$f":" Inp_Depreciation!AH$551","v":0},{"$f":" Inp_Depreciation!AI$551","v":0},{"$f":" Inp_Depreciation!AJ$551","v":0},{"$f":" Inp_Depreciation!AK$551","v":0},{"$f":" Inp_Depreciation!AL$551","v":0},{"$f":" Inp_Depreciation!AM$551","v":0},{"$f":" Inp_Depreciation!AN$551","v":0},{"$f":" Inp_Depreciation!AO$551","v":0},{"$f":" Inp_Depreciation!AP$551","v":0},{"$f":" Inp_Depreciation!AQ$551","v":0},{"$f":" Inp_Depreciation!AR$551","v":0},{"$f":" Inp_Depreciation!AS$551","v":0},{"$f":" Inp_Depreciation!AT$551","v":0},{"$f":" Inp_Depreciation!AU$551","v":0},{"$f":" Inp_Depreciation!AV$551","v":0},{"$f":" Inp_Depreciation!AW$551","v":0},{"$f":" Inp_Depreciation!AX$551","v":0},{"$f":" Inp_Depreciation!AY$551","v":0},{"$f":" Inp_Depreciation!AZ$551","v":0},{"$f":" Inp_Depreciation!BA$551","v":0},{"$f":" Inp_Depreciation!BB$551","v":0},{"$f":" Inp_Depreciation!BC$551","v":0},{"$f":" Inp_Depreciation!BD$551","v":0},{"$f":" Inp_Depreciation!BE$551","v":0},{"$f":" Inp_Depreciation!BF$551","v":0},{"$f":" Inp_Depreciation!BG$551","v":0},{"$f":" Inp_Depreciation!BH$551","v":0},{"$f":" Inp_Depreciation!BI$551","v":0},{"$f":" Inp_Depreciation!BJ$551","v":0},{"$f":" Inp_Depreciation!BK$551","v":0},{"$f":" Inp_Depreciation!BL$551","v":0},{"$f":" Inp_Depreciation!BM$551","v":0},{"$f":" Inp_Depreciation!BN$551","v":0},{"$f":" Inp_Depreciation!BO$551","v":0},{"$f":" Inp_Depreciation!BP$551","v":0},{"$f":" Inp_Depreciation!BQ$551","v":0},{"$f":" Inp_Depreciation!BR$551","v":0},{"$f":" Inp_Depreciation!BS$551","v":0},{"$f":" Inp_Depreciation!BT$551","v":0},{"$f":" Inp_Depreciation!BU$551","v":0},{"$f":" Inp_Depreciation!BV$551","v":0},{"$f":" Inp_Depreciation!BW$551","v":0},{"$f":" Inp_Depreciation!BX$551","v":0},{"$f":" Inp_Depreciation!BY$551","v":0},{"$f":" Inp_Depreciation!BZ$551","v":0},{"$f":" Inp_Depreciation!CA$551","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$552","v":"Network capex add - 01 Apr 06 - depreciation inp - D5Y"},{"$f":" Inp_Depreciation!F$552","v":0},{"$f":" Inp_Depreciation!G$552","v":0},{"$f":" Inp_Depreciation!H$552","v":0},{"$f":" Inp_Depreciation!I$552","v":"GBP m"},{"$f":" Inp_Depreciation!J$552","v":0},{"$f":" Inp_Depreciation!K$552","v":0},{"$f":" Inp_Depreciation!L$552","v":0},{"$f":" Inp_Depreciation!M$552","v":0},{"$f":" Inp_Depreciation!N$552","v":0},{"$f":" Inp_Depreciation!O$552","v":0},{"$f":" Inp_Depreciation!P$552","v":0},{"$f":" Inp_Depreciation!Q$552","v":0},{"$f":" Inp_Depreciation!R$552","v":0},{"$f":" Inp_Depreciation!S$552","v":0},{"$f":" Inp_Depreciation!T$552","v":0},{"$f":" Inp_Depreciation!U$552","v":0},{"$f":" Inp_Depreciation!V$552","v":0},{"$f":" Inp_Depreciation!W$552","v":0},{"$f":" Inp_Depreciation!X$552","v":0},{"$f":" Inp_Depreciation!Y$552","v":0},{"$f":" Inp_Depreciation!Z$552","v":0},{"$f":" Inp_Depreciation!AA$552","v":0},{"$f":" Inp_Depreciation!AB$552","v":0},{"$f":" Inp_Depreciation!AC$552","v":0},{"$f":" Inp_Depreciation!AD$552","v":0},{"$f":" Inp_Depreciation!AE$552","v":0},{"$f":" Inp_Depreciation!AF$552","v":0},{"$f":" Inp_Depreciation!AG$552","v":0},{"$f":" Inp_Depreciation!AH$552","v":0},{"$f":" Inp_Depreciation!AI$552","v":0},{"$f":" Inp_Depreciation!AJ$552","v":0},{"$f":" Inp_Depreciation!AK$552","v":0},{"$f":" Inp_Depreciation!AL$552","v":0},{"$f":" Inp_Depreciation!AM$552","v":0},{"$f":" Inp_Depreciation!AN$552","v":0},{"$f":" Inp_Depreciation!AO$552","v":0},{"$f":" Inp_Depreciation!AP$552","v":0},{"$f":" Inp_Depreciation!AQ$552","v":0},{"$f":" Inp_Depreciation!AR$552","v":0},{"$f":" Inp_Depreciation!AS$552","v":0},{"$f":" Inp_Depreciation!AT$552","v":0},{"$f":" Inp_Depreciation!AU$552","v":0},{"$f":" Inp_Depreciation!AV$552","v":0},{"$f":" Inp_Depreciation!AW$552","v":0},{"$f":" Inp_Depreciation!AX$552","v":0},{"$f":" Inp_Depreciation!AY$552","v":0},{"$f":" Inp_Depreciation!AZ$552","v":0},{"$f":" Inp_Depreciation!BA$552","v":0},{"$f":" Inp_Depreciation!BB$552","v":0},{"$f":" Inp_Depreciation!BC$552","v":0},{"$f":" Inp_Depreciation!BD$552","v":0},{"$f":" Inp_Depreciation!BE$552","v":0},{"$f":" Inp_Depreciation!BF$552","v":0},{"$f":" Inp_Depreciation!BG$552","v":0},{"$f":" Inp_Depreciation!BH$552","v":0},{"$f":" Inp_Depreciation!BI$552","v":0},{"$f":" Inp_Depreciation!BJ$552","v":0},{"$f":" Inp_Depreciation!BK$552","v":0},{"$f":" Inp_Depreciation!BL$552","v":0},{"$f":" Inp_Depreciation!BM$552","v":0},{"$f":" Inp_Depreciation!BN$552","v":0},{"$f":" Inp_Depreciation!BO$552","v":0},{"$f":" Inp_Depreciation!BP$552","v":0},{"$f":" Inp_Depreciation!BQ$552","v":0},{"$f":" Inp_Depreciation!BR$552","v":0},{"$f":" Inp_Depreciation!BS$552","v":0},{"$f":" Inp_Depreciation!BT$552","v":0},{"$f":" Inp_Depreciation!BU$552","v":0},{"$f":" Inp_Depreciation!BV$552","v":0},{"$f":" Inp_Depreciation!BW$552","v":0},{"$f":" Inp_Depreciation!BX$552","v":0},{"$f":" Inp_Depreciation!BY$552","v":0},{"$f":" Inp_Depreciation!BZ$552","v":0},{"$f":" Inp_Depreciation!CA$552","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$553","v":"Network capex add - 01 Apr 07 - depreciation inp - D5Y"},{"$f":" Inp_Depreciation!F$553","v":0},{"$f":" Inp_Depreciation!G$553","v":0},{"$f":" Inp_Depreciation!H$553","v":0},{"$f":" Inp_Depreciation!I$553","v":"GBP m"},{"$f":" Inp_Depreciation!J$553","v":0},{"$f":" Inp_Depreciation!K$553","v":0},{"$f":" Inp_Depreciation!L$553","v":0},{"$f":" Inp_Depreciation!M$553","v":0},{"$f":" Inp_Depreciation!N$553","v":0},{"$f":" Inp_Depreciation!O$553","v":0},{"$f":" Inp_Depreciation!P$553","v":0},{"$f":" Inp_Depreciation!Q$553","v":0},{"$f":" Inp_Depreciation!R$553","v":0},{"$f":" Inp_Depreciation!S$553","v":0},{"$f":" Inp_Depreciation!T$553","v":0},{"$f":" Inp_Depreciation!U$553","v":0},{"$f":" Inp_Depreciation!V$553","v":0},{"$f":" Inp_Depreciation!W$553","v":0},{"$f":" Inp_Depreciation!X$553","v":0},{"$f":" Inp_Depreciation!Y$553","v":0},{"$f":" Inp_Depreciation!Z$553","v":0},{"$f":" Inp_Depreciation!AA$553","v":0},{"$f":" Inp_Depreciation!AB$553","v":0},{"$f":" Inp_Depreciation!AC$553","v":0},{"$f":" Inp_Depreciation!AD$553","v":0},{"$f":" Inp_Depreciation!AE$553","v":0},{"$f":" Inp_Depreciation!AF$553","v":0},{"$f":" Inp_Depreciation!AG$553","v":0},{"$f":" Inp_Depreciation!AH$553","v":0},{"$f":" Inp_Depreciation!AI$553","v":0},{"$f":" Inp_Depreciation!AJ$553","v":0},{"$f":" Inp_Depreciation!AK$553","v":0},{"$f":" Inp_Depreciation!AL$553","v":0},{"$f":" Inp_Depreciation!AM$553","v":0},{"$f":" Inp_Depreciation!AN$553","v":0},{"$f":" Inp_Depreciation!AO$553","v":0},{"$f":" Inp_Depreciation!AP$553","v":0},{"$f":" Inp_Depreciation!AQ$553","v":0},{"$f":" Inp_Depreciation!AR$553","v":0},{"$f":" Inp_Depreciation!AS$553","v":0},{"$f":" Inp_Depreciation!AT$553","v":0},{"$f":" Inp_Depreciation!AU$553","v":0},{"$f":" Inp_Depreciation!AV$553","v":0},{"$f":" Inp_Depreciation!AW$553","v":0},{"$f":" Inp_Depreciation!AX$553","v":0},{"$f":" Inp_Depreciation!AY$553","v":0},{"$f":" Inp_Depreciation!AZ$553","v":0},{"$f":" Inp_Depreciation!BA$553","v":0},{"$f":" Inp_Depreciation!BB$553","v":0},{"$f":" Inp_Depreciation!BC$553","v":0},{"$f":" Inp_Depreciation!BD$553","v":0},{"$f":" Inp_Depreciation!BE$553","v":0},{"$f":" Inp_Depreciation!BF$553","v":0},{"$f":" Inp_Depreciation!BG$553","v":0},{"$f":" Inp_Depreciation!BH$553","v":0},{"$f":" Inp_Depreciation!BI$553","v":0},{"$f":" Inp_Depreciation!BJ$553","v":0},{"$f":" Inp_Depreciation!BK$553","v":0},{"$f":" Inp_Depreciation!BL$553","v":0},{"$f":" Inp_Depreciation!BM$553","v":0},{"$f":" Inp_Depreciation!BN$553","v":0},{"$f":" Inp_Depreciation!BO$553","v":0},{"$f":" Inp_Depreciation!BP$553","v":0},{"$f":" Inp_Depreciation!BQ$553","v":0},{"$f":" Inp_Depreciation!BR$553","v":0},{"$f":" Inp_Depreciation!BS$553","v":0},{"$f":" Inp_Depreciation!BT$553","v":0},{"$f":" Inp_Depreciation!BU$553","v":0},{"$f":" Inp_Depreciation!BV$553","v":0},{"$f":" Inp_Depreciation!BW$553","v":0},{"$f":" Inp_Depreciation!BX$553","v":0},{"$f":" Inp_Depreciation!BY$553","v":0},{"$f":" Inp_Depreciation!BZ$553","v":0},{"$f":" Inp_Depreciation!CA$553","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$554","v":"Network capex add - 01 Apr 08 - depreciation inp - D5Y"},{"$f":" Inp_Depreciation!F$554","v":0},{"$f":" Inp_Depreciation!G$554","v":0},{"$f":" Inp_Depreciation!H$554","v":0},{"$f":" Inp_Depreciation!I$554","v":"GBP m"},{"$f":" Inp_Depreciation!J$554","v":0},{"$f":" Inp_Depreciation!K$554","v":0},{"$f":" Inp_Depreciation!L$554","v":0},{"$f":" Inp_Depreciation!M$554","v":0},{"$f":" Inp_Depreciation!N$554","v":0},{"$f":" Inp_Depreciation!O$554","v":0},{"$f":" Inp_Depreciation!P$554","v":0},{"$f":" Inp_Depreciation!Q$554","v":0},{"$f":" Inp_Depreciation!R$554","v":0},{"$f":" Inp_Depreciation!S$554","v":0},{"$f":" Inp_Depreciation!T$554","v":0},{"$f":" Inp_Depreciation!U$554","v":0},{"$f":" Inp_Depreciation!V$554","v":0},{"$f":" Inp_Depreciation!W$554","v":0},{"$f":" Inp_Depreciation!X$554","v":0},{"$f":" Inp_Depreciation!Y$554","v":0},{"$f":" Inp_Depreciation!Z$554","v":0},{"$f":" Inp_Depreciation!AA$554","v":0},{"$f":" Inp_Depreciation!AB$554","v":0},{"$f":" Inp_Depreciation!AC$554","v":0},{"$f":" Inp_Depreciation!AD$554","v":0},{"$f":" Inp_Depreciation!AE$554","v":0},{"$f":" Inp_Depreciation!AF$554","v":0},{"$f":" Inp_Depreciation!AG$554","v":0},{"$f":" Inp_Depreciation!AH$554","v":0},{"$f":" Inp_Depreciation!AI$554","v":0},{"$f":" Inp_Depreciation!AJ$554","v":0},{"$f":" Inp_Depreciation!AK$554","v":0},{"$f":" Inp_Depreciation!AL$554","v":0},{"$f":" Inp_Depreciation!AM$554","v":0},{"$f":" Inp_Depreciation!AN$554","v":0},{"$f":" Inp_Depreciation!AO$554","v":0},{"$f":" Inp_Depreciation!AP$554","v":0},{"$f":" Inp_Depreciation!AQ$554","v":0},{"$f":" Inp_Depreciation!AR$554","v":0},{"$f":" Inp_Depreciation!AS$554","v":0},{"$f":" Inp_Depreciation!AT$554","v":0},{"$f":" Inp_Depreciation!AU$554","v":0},{"$f":" Inp_Depreciation!AV$554","v":0},{"$f":" Inp_Depreciation!AW$554","v":0},{"$f":" Inp_Depreciation!AX$554","v":0},{"$f":" Inp_Depreciation!AY$554","v":0},{"$f":" Inp_Depreciation!AZ$554","v":0},{"$f":" Inp_Depreciation!BA$554","v":0},{"$f":" Inp_Depreciation!BB$554","v":0},{"$f":" Inp_Depreciation!BC$554","v":0},{"$f":" Inp_Depreciation!BD$554","v":0},{"$f":" Inp_Depreciation!BE$554","v":0},{"$f":" Inp_Depreciation!BF$554","v":0},{"$f":" Inp_Depreciation!BG$554","v":0},{"$f":" Inp_Depreciation!BH$554","v":0},{"$f":" Inp_Depreciation!BI$554","v":0},{"$f":" Inp_Depreciation!BJ$554","v":0},{"$f":" Inp_Depreciation!BK$554","v":0},{"$f":" Inp_Depreciation!BL$554","v":0},{"$f":" Inp_Depreciation!BM$554","v":0},{"$f":" Inp_Depreciation!BN$554","v":0},{"$f":" Inp_Depreciation!BO$554","v":0},{"$f":" Inp_Depreciation!BP$554","v":0},{"$f":" Inp_Depreciation!BQ$554","v":0},{"$f":" Inp_Depreciation!BR$554","v":0},{"$f":" Inp_Depreciation!BS$554","v":0},{"$f":" Inp_Depreciation!BT$554","v":0},{"$f":" Inp_Depreciation!BU$554","v":0},{"$f":" Inp_Depreciation!BV$554","v":0},{"$f":" Inp_Depreciation!BW$554","v":0},{"$f":" Inp_Depreciation!BX$554","v":0},{"$f":" Inp_Depreciation!BY$554","v":0},{"$f":" Inp_Depreciation!BZ$554","v":0},{"$f":" Inp_Depreciation!CA$554","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$555","v":"Network capex add - 01 Apr 09 - depreciation inp - D5Y"},{"$f":" Inp_Depreciation!F$555","v":0},{"$f":" Inp_Depreciation!G$555","v":0},{"$f":" Inp_Depreciation!H$555","v":0},{"$f":" Inp_Depreciation!I$555","v":"GBP m"},{"$f":" Inp_Depreciation!J$555","v":0},{"$f":" Inp_Depreciation!K$555","v":0},{"$f":" Inp_Depreciation!L$555","v":0},{"$f":" Inp_Depreciation!M$555","v":0},{"$f":" Inp_Depreciation!N$555","v":0},{"$f":" Inp_Depreciation!O$555","v":0},{"$f":" Inp_Depreciation!P$555","v":0},{"$f":" Inp_Depreciation!Q$555","v":0},{"$f":" Inp_Depreciation!R$555","v":0},{"$f":" Inp_Depreciation!S$555","v":0},{"$f":" Inp_Depreciation!T$555","v":0},{"$f":" Inp_Depreciation!U$555","v":0},{"$f":" Inp_Depreciation!V$555","v":0},{"$f":" Inp_Depreciation!W$555","v":0},{"$f":" Inp_Depreciation!X$555","v":0},{"$f":" Inp_Depreciation!Y$555","v":0},{"$f":" Inp_Depreciation!Z$555","v":0},{"$f":" Inp_Depreciation!AA$555","v":0},{"$f":" Inp_Depreciation!AB$555","v":0},{"$f":" Inp_Depreciation!AC$555","v":0},{"$f":" Inp_Depreciation!AD$555","v":0},{"$f":" Inp_Depreciation!AE$555","v":0},{"$f":" Inp_Depreciation!AF$555","v":0},{"$f":" Inp_Depreciation!AG$555","v":0},{"$f":" Inp_Depreciation!AH$555","v":0},{"$f":" Inp_Depreciation!AI$555","v":0},{"$f":" Inp_Depreciation!AJ$555","v":0},{"$f":" Inp_Depreciation!AK$555","v":0},{"$f":" Inp_Depreciation!AL$555","v":0},{"$f":" Inp_Depreciation!AM$555","v":0},{"$f":" Inp_Depreciation!AN$555","v":0},{"$f":" Inp_Depreciation!AO$555","v":0},{"$f":" Inp_Depreciation!AP$555","v":0},{"$f":" Inp_Depreciation!AQ$555","v":0},{"$f":" Inp_Depreciation!AR$555","v":0},{"$f":" Inp_Depreciation!AS$555","v":0},{"$f":" Inp_Depreciation!AT$555","v":0},{"$f":" Inp_Depreciation!AU$555","v":0},{"$f":" Inp_Depreciation!AV$555","v":0},{"$f":" Inp_Depreciation!AW$555","v":0},{"$f":" Inp_Depreciation!AX$555","v":0},{"$f":" Inp_Depreciation!AY$555","v":0},{"$f":" Inp_Depreciation!AZ$555","v":0},{"$f":" Inp_Depreciation!BA$555","v":0},{"$f":" Inp_Depreciation!BB$555","v":0},{"$f":" Inp_Depreciation!BC$555","v":0},{"$f":" Inp_Depreciation!BD$555","v":0},{"$f":" Inp_Depreciation!BE$555","v":0},{"$f":" Inp_Depreciation!BF$555","v":0},{"$f":" Inp_Depreciation!BG$555","v":0},{"$f":" Inp_Depreciation!BH$555","v":0},{"$f":" Inp_Depreciation!BI$555","v":0},{"$f":" Inp_Depreciation!BJ$555","v":0},{"$f":" Inp_Depreciation!BK$555","v":0},{"$f":" Inp_Depreciation!BL$555","v":0},{"$f":" Inp_Depreciation!BM$555","v":0},{"$f":" Inp_Depreciation!BN$555","v":0},{"$f":" Inp_Depreciation!BO$555","v":0},{"$f":" Inp_Depreciation!BP$555","v":0},{"$f":" Inp_Depreciation!BQ$555","v":0},{"$f":" Inp_Depreciation!BR$555","v":0},{"$f":" Inp_Depreciation!BS$555","v":0},{"$f":" Inp_Depreciation!BT$555","v":0},{"$f":" Inp_Depreciation!BU$555","v":0},{"$f":" Inp_Depreciation!BV$555","v":0},{"$f":" Inp_Depreciation!BW$555","v":0},{"$f":" Inp_Depreciation!BX$555","v":0},{"$f":" Inp_Depreciation!BY$555","v":0},{"$f":" Inp_Depreciation!BZ$555","v":0},{"$f":" Inp_Depreciation!CA$555","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$556","v":"Network capex add - 01 Apr 10 - depreciation inp - D5Y"},{"$f":" Inp_Depreciation!F$556","v":0},{"$f":" Inp_Depreciation!G$556","v":0},{"$f":" Inp_Depreciation!H$556","v":0},{"$f":" Inp_Depreciation!I$556","v":"GBP m"},{"$f":" Inp_Depreciation!J$556","v":0},{"$f":" Inp_Depreciation!K$556","v":0},{"$f":" Inp_Depreciation!L$556","v":0},{"$f":" Inp_Depreciation!M$556","v":0},{"$f":" Inp_Depreciation!N$556","v":0},{"$f":" Inp_Depreciation!O$556","v":0},{"$f":" Inp_Depreciation!P$556","v":0},{"$f":" Inp_Depreciation!Q$556","v":0},{"$f":" Inp_Depreciation!R$556","v":0},{"$f":" Inp_Depreciation!S$556","v":0},{"$f":" Inp_Depreciation!T$556","v":0},{"$f":" Inp_Depreciation!U$556","v":0},{"$f":" Inp_Depreciation!V$556","v":0},{"$f":" Inp_Depreciation!W$556","v":0},{"$f":" Inp_Depreciation!X$556","v":0},{"$f":" Inp_Depreciation!Y$556","v":0},{"$f":" Inp_Depreciation!Z$556","v":0},{"$f":" Inp_Depreciation!AA$556","v":0},{"$f":" Inp_Depreciation!AB$556","v":0},{"$f":" Inp_Depreciation!AC$556","v":0},{"$f":" Inp_Depreciation!AD$556","v":0},{"$f":" Inp_Depreciation!AE$556","v":0},{"$f":" Inp_Depreciation!AF$556","v":0},{"$f":" Inp_Depreciation!AG$556","v":0},{"$f":" Inp_Depreciation!AH$556","v":0},{"$f":" Inp_Depreciation!AI$556","v":0},{"$f":" Inp_Depreciation!AJ$556","v":0},{"$f":" Inp_Depreciation!AK$556","v":0},{"$f":" Inp_Depreciation!AL$556","v":0},{"$f":" Inp_Depreciation!AM$556","v":0},{"$f":" Inp_Depreciation!AN$556","v":0},{"$f":" Inp_Depreciation!AO$556","v":0},{"$f":" Inp_Depreciation!AP$556","v":0},{"$f":" Inp_Depreciation!AQ$556","v":0},{"$f":" Inp_Depreciation!AR$556","v":0},{"$f":" Inp_Depreciation!AS$556","v":0},{"$f":" Inp_Depreciation!AT$556","v":0},{"$f":" Inp_Depreciation!AU$556","v":0},{"$f":" Inp_Depreciation!AV$556","v":0},{"$f":" Inp_Depreciation!AW$556","v":0},{"$f":" Inp_Depreciation!AX$556","v":0},{"$f":" Inp_Depreciation!AY$556","v":0},{"$f":" Inp_Depreciation!AZ$556","v":0},{"$f":" Inp_Depreciation!BA$556","v":0},{"$f":" Inp_Depreciation!BB$556","v":0},{"$f":" Inp_Depreciation!BC$556","v":0},{"$f":" Inp_Depreciation!BD$556","v":0},{"$f":" Inp_Depreciation!BE$556","v":0},{"$f":" Inp_Depreciation!BF$556","v":0},{"$f":" Inp_Depreciation!BG$556","v":0},{"$f":" Inp_Depreciation!BH$556","v":0},{"$f":" Inp_Depreciation!BI$556","v":0},{"$f":" Inp_Depreciation!BJ$556","v":0},{"$f":" Inp_Depreciation!BK$556","v":0},{"$f":" Inp_Depreciation!BL$556","v":0},{"$f":" Inp_Depreciation!BM$556","v":0},{"$f":" Inp_Depreciation!BN$556","v":0},{"$f":" Inp_Depreciation!BO$556","v":0},{"$f":" Inp_Depreciation!BP$556","v":0},{"$f":" Inp_Depreciation!BQ$556","v":0},{"$f":" Inp_Depreciation!BR$556","v":0},{"$f":" Inp_Depreciation!BS$556","v":0},{"$f":" Inp_Depreciation!BT$556","v":0},{"$f":" Inp_Depreciation!BU$556","v":0},{"$f":" Inp_Depreciation!BV$556","v":0},{"$f":" Inp_Depreciation!BW$556","v":0},{"$f":" Inp_Depreciation!BX$556","v":0},{"$f":" Inp_Depreciation!BY$556","v":0},{"$f":" Inp_Depreciation!BZ$556","v":0},{"$f":" Inp_Depreciation!CA$556","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$557","v":"Network capex add - 01 Apr 11 - depreciation inp - D5Y"},{"$f":" Inp_Depreciation!F$557","v":0},{"$f":" Inp_Depreciation!G$557","v":0},{"$f":" Inp_Depreciation!H$557","v":0},{"$f":" Inp_Depreciation!I$557","v":"GBP m"},{"$f":" Inp_Depreciation!J$557","v":0},{"$f":" Inp_Depreciation!K$557","v":0},{"$f":" Inp_Depreciation!L$557","v":0},{"$f":" Inp_Depreciation!M$557","v":0},{"$f":" Inp_Depreciation!N$557","v":0},{"$f":" Inp_Depreciation!O$557","v":0},{"$f":" Inp_Depreciation!P$557","v":0},{"$f":" Inp_Depreciation!Q$557","v":0},{"$f":" Inp_Depreciation!R$557","v":0},{"$f":" Inp_Depreciation!S$557","v":0},{"$f":" Inp_Depreciation!T$557","v":0},{"$f":" Inp_Depreciation!U$557","v":0},{"$f":" Inp_Depreciation!V$557","v":0},{"$f":" Inp_Depreciation!W$557","v":0},{"$f":" Inp_Depreciation!X$557","v":0},{"$f":" Inp_Depreciation!Y$557","v":0},{"$f":" Inp_Depreciation!Z$557","v":0},{"$f":" Inp_Depreciation!AA$557","v":0},{"$f":" Inp_Depreciation!AB$557","v":0},{"$f":" Inp_Depreciation!AC$557","v":0},{"$f":" Inp_Depreciation!AD$557","v":0},{"$f":" Inp_Depreciation!AE$557","v":0},{"$f":" Inp_Depreciation!AF$557","v":0},{"$f":" Inp_Depreciation!AG$557","v":0},{"$f":" Inp_Depreciation!AH$557","v":0},{"$f":" Inp_Depreciation!AI$557","v":0},{"$f":" Inp_Depreciation!AJ$557","v":0},{"$f":" Inp_Depreciation!AK$557","v":0},{"$f":" Inp_Depreciation!AL$557","v":0},{"$f":" Inp_Depreciation!AM$557","v":0},{"$f":" Inp_Depreciation!AN$557","v":0},{"$f":" Inp_Depreciation!AO$557","v":0},{"$f":" Inp_Depreciation!AP$557","v":0},{"$f":" Inp_Depreciation!AQ$557","v":0},{"$f":" Inp_Depreciation!AR$557","v":0},{"$f":" Inp_Depreciation!AS$557","v":0},{"$f":" Inp_Depreciation!AT$557","v":0},{"$f":" Inp_Depreciation!AU$557","v":0},{"$f":" Inp_Depreciation!AV$557","v":0},{"$f":" Inp_Depreciation!AW$557","v":0},{"$f":" Inp_Depreciation!AX$557","v":0},{"$f":" Inp_Depreciation!AY$557","v":0},{"$f":" Inp_Depreciation!AZ$557","v":0},{"$f":" Inp_Depreciation!BA$557","v":0},{"$f":" Inp_Depreciation!BB$557","v":0},{"$f":" Inp_Depreciation!BC$557","v":0},{"$f":" Inp_Depreciation!BD$557","v":0},{"$f":" Inp_Depreciation!BE$557","v":0},{"$f":" Inp_Depreciation!BF$557","v":0},{"$f":" Inp_Depreciation!BG$557","v":0},{"$f":" Inp_Depreciation!BH$557","v":0},{"$f":" Inp_Depreciation!BI$557","v":0},{"$f":" Inp_Depreciation!BJ$557","v":0},{"$f":" Inp_Depreciation!BK$557","v":0},{"$f":" Inp_Depreciation!BL$557","v":0},{"$f":" Inp_Depreciation!BM$557","v":0},{"$f":" Inp_Depreciation!BN$557","v":0},{"$f":" Inp_Depreciation!BO$557","v":0},{"$f":" Inp_Depreciation!BP$557","v":0},{"$f":" Inp_Depreciation!BQ$557","v":0},{"$f":" Inp_Depreciation!BR$557","v":0},{"$f":" Inp_Depreciation!BS$557","v":0},{"$f":" Inp_Depreciation!BT$557","v":0},{"$f":" Inp_Depreciation!BU$557","v":0},{"$f":" Inp_Depreciation!BV$557","v":0},{"$f":" Inp_Depreciation!BW$557","v":0},{"$f":" Inp_Depreciation!BX$557","v":0},{"$f":" Inp_Depreciation!BY$557","v":0},{"$f":" Inp_Depreciation!BZ$557","v":0},{"$f":" Inp_Depreciation!CA$557","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$558","v":"Network capex add - 01 Oct 12 - depreciation inp - D5Y"},{"$f":" Inp_Depreciation!F$558","v":0},{"$f":" Inp_Depreciation!G$558","v":0},{"$f":" Inp_Depreciation!H$558","v":0},{"$f":" Inp_Depreciation!I$558","v":"GBP m"},{"$f":" Inp_Depreciation!J$558","v":0},{"$f":" Inp_Depreciation!K$558","v":7.5225501824833838},{"$f":" Inp_Depreciation!L$558","v":0},{"$f":" Inp_Depreciation!M$558","v":0},{"$f":" Inp_Depreciation!N$558","v":0},{"$f":" Inp_Depreciation!O$558","v":0},{"$f":" Inp_Depreciation!P$558","v":0},{"$f":" Inp_Depreciation!Q$558","v":0},{"$f":" Inp_Depreciation!R$558","v":0},{"$f":" Inp_Depreciation!S$558","v":0},{"$f":" Inp_Depreciation!T$558","v":0},{"$f":" Inp_Depreciation!U$558","v":0},{"$f":" Inp_Depreciation!V$558","v":0},{"$f":" Inp_Depreciation!W$558","v":0},{"$f":" Inp_Depreciation!X$558","v":0},{"$f":" Inp_Depreciation!Y$558","v":0},{"$f":" Inp_Depreciation!Z$558","v":0},{"$f":" Inp_Depreciation!AA$558","v":0},{"$f":" Inp_Depreciation!AB$558","v":0},{"$f":" Inp_Depreciation!AC$558","v":0},{"$f":" Inp_Depreciation!AD$558","v":0},{"$f":" Inp_Depreciation!AE$558","v":0},{"$f":" Inp_Depreciation!AF$558","v":0.75225501824834029},{"$f":" Inp_Depreciation!AG$558","v":1.5045100364966757},{"$f":" Inp_Depreciation!AH$558","v":1.5045100364966757},{"$f":" Inp_Depreciation!AI$558","v":1.5045100364966757},{"$f":" Inp_Depreciation!AJ$558","v":1.5045100364966757},{"$f":" Inp_Depreciation!AK$558","v":0.75225501824834029},{"$f":" Inp_Depreciation!AL$558","v":0},{"$f":" Inp_Depreciation!AM$558","v":0},{"$f":" Inp_Depreciation!AN$558","v":0},{"$f":" Inp_Depreciation!AO$558","v":0},{"$f":" Inp_Depreciation!AP$558","v":0},{"$f":" Inp_Depreciation!AQ$558","v":0},{"$f":" Inp_Depreciation!AR$558","v":0},{"$f":" Inp_Depreciation!AS$558","v":0},{"$f":" Inp_Depreciation!AT$558","v":0},{"$f":" Inp_Depreciation!AU$558","v":0},{"$f":" Inp_Depreciation!AV$558","v":0},{"$f":" Inp_Depreciation!AW$558","v":0},{"$f":" Inp_Depreciation!AX$558","v":0},{"$f":" Inp_Depreciation!AY$558","v":0},{"$f":" Inp_Depreciation!AZ$558","v":0},{"$f":" Inp_Depreciation!BA$558","v":0},{"$f":" Inp_Depreciation!BB$558","v":0},{"$f":" Inp_Depreciation!BC$558","v":0},{"$f":" Inp_Depreciation!BD$558","v":0},{"$f":" Inp_Depreciation!BE$558","v":0},{"$f":" Inp_Depreciation!BF$558","v":0},{"$f":" Inp_Depreciation!BG$558","v":0},{"$f":" Inp_Depreciation!BH$558","v":0},{"$f":" Inp_Depreciation!BI$558","v":0},{"$f":" Inp_Depreciation!BJ$558","v":0},{"$f":" Inp_Depreciation!BK$558","v":0},{"$f":" Inp_Depreciation!BL$558","v":0},{"$f":" Inp_Depreciation!BM$558","v":0},{"$f":" Inp_Depreciation!BN$558","v":0},{"$f":" Inp_Depreciation!BO$558","v":0},{"$f":" Inp_Depreciation!BP$558","v":0},{"$f":" Inp_Depreciation!BQ$558","v":0},{"$f":" Inp_Depreciation!BR$558","v":0},{"$f":" Inp_Depreciation!BS$558","v":0},{"$f":" Inp_Depreciation!BT$558","v":0},{"$f":" Inp_Depreciation!BU$558","v":0},{"$f":" Inp_Depreciation!BV$558","v":0},{"$f":" Inp_Depreciation!BW$558","v":0},{"$f":" Inp_Depreciation!BX$558","v":0},{"$f":" Inp_Depreciation!BY$558","v":0},{"$f":" Inp_Depreciation!BZ$558","v":0},{"$f":" Inp_Depreciation!CA$558","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$559","v":"Network capex add - 01 Oct 13 - depreciation inp - D5Y"},{"$f":" Inp_Depreciation!F$559","v":0},{"$f":" Inp_Depreciation!G$559","v":0},{"$f":" Inp_Depreciation!H$559","v":0},{"$f":" Inp_Depreciation!I$559","v":"GBP m"},{"$f":" Inp_Depreciation!J$559","v":0},{"$f":" Inp_Depreciation!K$559","v":8.9213792283183047},{"$f":" Inp_Depreciation!L$559","v":0},{"$f":" Inp_Depreciation!M$559","v":0},{"$f":" Inp_Depreciation!N$559","v":0},{"$f":" Inp_Depreciation!O$559","v":0},{"$f":" Inp_Depreciation!P$559","v":0},{"$f":" Inp_Depreciation!Q$559","v":0},{"$f":" Inp_Depreciation!R$559","v":0},{"$f":" Inp_Depreciation!S$559","v":0},{"$f":" Inp_Depreciation!T$559","v":0},{"$f":" Inp_Depreciation!U$559","v":0},{"$f":" Inp_Depreciation!V$559","v":0},{"$f":" Inp_Depreciation!W$559","v":0},{"$f":" Inp_Depreciation!X$559","v":0},{"$f":" Inp_Depreciation!Y$559","v":0},{"$f":" Inp_Depreciation!Z$559","v":0},{"$f":" Inp_Depreciation!AA$559","v":0},{"$f":" Inp_Depreciation!AB$559","v":0},{"$f":" Inp_Depreciation!AC$559","v":0},{"$f":" Inp_Depreciation!AD$559","v":0},{"$f":" Inp_Depreciation!AE$559","v":0},{"$f":" Inp_Depreciation!AF$559","v":0},{"$f":" Inp_Depreciation!AG$559","v":0.89213792283182847},{"$f":" Inp_Depreciation!AH$559","v":1.7842758456636616},{"$f":" Inp_Depreciation!AI$559","v":1.7842758456636616},{"$f":" Inp_Depreciation!AJ$559","v":1.7842758456636616},{"$f":" Inp_Depreciation!AK$559","v":1.7842758456636616},{"$f":" Inp_Depreciation!AL$559","v":0.89213792283182969},{"$f":" Inp_Depreciation!AM$559","v":0},{"$f":" Inp_Depreciation!AN$559","v":0},{"$f":" Inp_Depreciation!AO$559","v":0},{"$f":" Inp_Depreciation!AP$559","v":0},{"$f":" Inp_Depreciation!AQ$559","v":0},{"$f":" Inp_Depreciation!AR$559","v":0},{"$f":" Inp_Depreciation!AS$559","v":0},{"$f":" Inp_Depreciation!AT$559","v":0},{"$f":" Inp_Depreciation!AU$559","v":0},{"$f":" Inp_Depreciation!AV$559","v":0},{"$f":" Inp_Depreciation!AW$559","v":0},{"$f":" Inp_Depreciation!AX$559","v":0},{"$f":" Inp_Depreciation!AY$559","v":0},{"$f":" Inp_Depreciation!AZ$559","v":0},{"$f":" Inp_Depreciation!BA$559","v":0},{"$f":" Inp_Depreciation!BB$559","v":0},{"$f":" Inp_Depreciation!BC$559","v":0},{"$f":" Inp_Depreciation!BD$559","v":0},{"$f":" Inp_Depreciation!BE$559","v":0},{"$f":" Inp_Depreciation!BF$559","v":0},{"$f":" Inp_Depreciation!BG$559","v":0},{"$f":" Inp_Depreciation!BH$559","v":0},{"$f":" Inp_Depreciation!BI$559","v":0},{"$f":" Inp_Depreciation!BJ$559","v":0},{"$f":" Inp_Depreciation!BK$559","v":0},{"$f":" Inp_Depreciation!BL$559","v":0},{"$f":" Inp_Depreciation!BM$559","v":0},{"$f":" Inp_Depreciation!BN$559","v":0},{"$f":" Inp_Depreciation!BO$559","v":0},{"$f":" Inp_Depreciation!BP$559","v":0},{"$f":" Inp_Depreciation!BQ$559","v":0},{"$f":" Inp_Depreciation!BR$559","v":0},{"$f":" Inp_Depreciation!BS$559","v":0},{"$f":" Inp_Depreciation!BT$559","v":0},{"$f":" Inp_Depreciation!BU$559","v":0},{"$f":" Inp_Depreciation!BV$559","v":0},{"$f":" Inp_Depreciation!BW$559","v":0},{"$f":" Inp_Depreciation!BX$559","v":0},{"$f":" Inp_Depreciation!BY$559","v":0},{"$f":" Inp_Depreciation!BZ$559","v":0},{"$f":" Inp_Depreciation!CA$559","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$560","v":"Network capex add - 01 Oct 14 - depreciation inp - D5Y"},{"$f":" Inp_Depreciation!F$560","v":0},{"$f":" Inp_Depreciation!G$560","v":0},{"$f":" Inp_Depreciation!H$560","v":0},{"$f":" Inp_Depreciation!I$560","v":"GBP m"},{"$f":" Inp_Depreciation!J$560","v":0},{"$f":" Inp_Depreciation!K$560","v":6.973384811597283},{"$f":" Inp_Depreciation!L$560","v":0},{"$f":" Inp_Depreciation!M$560","v":0},{"$f":" Inp_Depreciation!N$560","v":0},{"$f":" Inp_Depreciation!O$560","v":0},{"$f":" Inp_Depreciation!P$560","v":0},{"$f":" Inp_Depreciation!Q$560","v":0},{"$f":" Inp_Depreciation!R$560","v":0},{"$f":" Inp_Depreciation!S$560","v":0},{"$f":" Inp_Depreciation!T$560","v":0},{"$f":" Inp_Depreciation!U$560","v":0},{"$f":" Inp_Depreciation!V$560","v":0},{"$f":" Inp_Depreciation!W$560","v":0},{"$f":" Inp_Depreciation!X$560","v":0},{"$f":" Inp_Depreciation!Y$560","v":0},{"$f":" Inp_Depreciation!Z$560","v":0},{"$f":" Inp_Depreciation!AA$560","v":0},{"$f":" Inp_Depreciation!AB$560","v":0},{"$f":" Inp_Depreciation!AC$560","v":0},{"$f":" Inp_Depreciation!AD$560","v":0},{"$f":" Inp_Depreciation!AE$560","v":0},{"$f":" Inp_Depreciation!AF$560","v":0},{"$f":" Inp_Depreciation!AG$560","v":0},{"$f":" Inp_Depreciation!AH$560","v":0.69733848115973029},{"$f":" Inp_Depreciation!AI$560","v":1.3946769623194557},{"$f":" Inp_Depreciation!AJ$560","v":1.3946769623194557},{"$f":" Inp_Depreciation!AK$560","v":1.3946769623194557},{"$f":" Inp_Depreciation!AL$560","v":1.3946769623194557},{"$f":" Inp_Depreciation!AM$560","v":0.69733848115973029},{"$f":" Inp_Depreciation!AN$560","v":0},{"$f":" Inp_Depreciation!AO$560","v":0},{"$f":" Inp_Depreciation!AP$560","v":0},{"$f":" Inp_Depreciation!AQ$560","v":0},{"$f":" Inp_Depreciation!AR$560","v":0},{"$f":" Inp_Depreciation!AS$560","v":0},{"$f":" Inp_Depreciation!AT$560","v":0},{"$f":" Inp_Depreciation!AU$560","v":0},{"$f":" Inp_Depreciation!AV$560","v":0},{"$f":" Inp_Depreciation!AW$560","v":0},{"$f":" Inp_Depreciation!AX$560","v":0},{"$f":" Inp_Depreciation!AY$560","v":0},{"$f":" Inp_Depreciation!AZ$560","v":0},{"$f":" Inp_Depreciation!BA$560","v":0},{"$f":" Inp_Depreciation!BB$560","v":0},{"$f":" Inp_Depreciation!BC$560","v":0},{"$f":" Inp_Depreciation!BD$560","v":0},{"$f":" Inp_Depreciation!BE$560","v":0},{"$f":" Inp_Depreciation!BF$560","v":0},{"$f":" Inp_Depreciation!BG$560","v":0},{"$f":" Inp_Depreciation!BH$560","v":0},{"$f":" Inp_Depreciation!BI$560","v":0},{"$f":" Inp_Depreciation!BJ$560","v":0},{"$f":" Inp_Depreciation!BK$560","v":0},{"$f":" Inp_Depreciation!BL$560","v":0},{"$f":" Inp_Depreciation!BM$560","v":0},{"$f":" Inp_Depreciation!BN$560","v":0},{"$f":" Inp_Depreciation!BO$560","v":0},{"$f":" Inp_Depreciation!BP$560","v":0},{"$f":" Inp_Depreciation!BQ$560","v":0},{"$f":" Inp_Depreciation!BR$560","v":0},{"$f":" Inp_Depreciation!BS$560","v":0},{"$f":" Inp_Depreciation!BT$560","v":0},{"$f":" Inp_Depreciation!BU$560","v":0},{"$f":" Inp_Depreciation!BV$560","v":0},{"$f":" Inp_Depreciation!BW$560","v":0},{"$f":" Inp_Depreciation!BX$560","v":0},{"$f":" Inp_Depreciation!BY$560","v":0},{"$f":" Inp_Depreciation!BZ$560","v":0},{"$f":" Inp_Depreciation!CA$560","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$561","v":"Network capex add - 01 Oct 15 - depreciation inp - D5Y"},{"$f":" Inp_Depreciation!F$561","v":0},{"$f":" Inp_Depreciation!G$561","v":0},{"$f":" Inp_Depreciation!H$561","v":0},{"$f":" Inp_Depreciation!I$561","v":"GBP m"},{"$f":" Inp_Depreciation!J$561","v":0},{"$f":" Inp_Depreciation!K$561","v":8.0528700799096171},{"$f":" Inp_Depreciation!L$561","v":0},{"$f":" Inp_Depreciation!M$561","v":0},{"$f":" Inp_Depreciation!N$561","v":0},{"$f":" Inp_Depreciation!O$561","v":0},{"$f":" Inp_Depreciation!P$561","v":0},{"$f":" Inp_Depreciation!Q$561","v":0},{"$f":" Inp_Depreciation!R$561","v":0},{"$f":" Inp_Depreciation!S$561","v":0},{"$f":" Inp_Depreciation!T$561","v":0},{"$f":" Inp_Depreciation!U$561","v":0},{"$f":" Inp_Depreciation!V$561","v":0},{"$f":" Inp_Depreciation!W$561","v":0},{"$f":" Inp_Depreciation!X$561","v":0},{"$f":" Inp_Depreciation!Y$561","v":0},{"$f":" Inp_Depreciation!Z$561","v":0},{"$f":" Inp_Depreciation!AA$561","v":0},{"$f":" Inp_Depreciation!AB$561","v":0},{"$f":" Inp_Depreciation!AC$561","v":0},{"$f":" Inp_Depreciation!AD$561","v":0},{"$f":" Inp_Depreciation!AE$561","v":0},{"$f":" Inp_Depreciation!AF$561","v":0},{"$f":" Inp_Depreciation!AG$561","v":0},{"$f":" Inp_Depreciation!AH$561","v":0},{"$f":" Inp_Depreciation!AI$561","v":0.80528700799096065},{"$f":" Inp_Depreciation!AJ$561","v":1.6105740159819237},{"$f":" Inp_Depreciation!AK$561","v":1.6105740159819237},{"$f":" Inp_Depreciation!AL$561","v":1.6105740159819237},{"$f":" Inp_Depreciation!AM$561","v":1.6105740159819237},{"$f":" Inp_Depreciation!AN$561","v":0.80528700799096065},{"$f":" Inp_Depreciation!AO$561","v":0},{"$f":" Inp_Depreciation!AP$561","v":0},{"$f":" Inp_Depreciation!AQ$561","v":0},{"$f":" Inp_Depreciation!AR$561","v":0},{"$f":" Inp_Depreciation!AS$561","v":0},{"$f":" Inp_Depreciation!AT$561","v":0},{"$f":" Inp_Depreciation!AU$561","v":0},{"$f":" Inp_Depreciation!AV$561","v":0},{"$f":" Inp_Depreciation!AW$561","v":0},{"$f":" Inp_Depreciation!AX$561","v":0},{"$f":" Inp_Depreciation!AY$561","v":0},{"$f":" Inp_Depreciation!AZ$561","v":0},{"$f":" Inp_Depreciation!BA$561","v":0},{"$f":" Inp_Depreciation!BB$561","v":0},{"$f":" Inp_Depreciation!BC$561","v":0},{"$f":" Inp_Depreciation!BD$561","v":0},{"$f":" Inp_Depreciation!BE$561","v":0},{"$f":" Inp_Depreciation!BF$561","v":0},{"$f":" Inp_Depreciation!BG$561","v":0},{"$f":" Inp_Depreciation!BH$561","v":0},{"$f":" Inp_Depreciation!BI$561","v":0},{"$f":" Inp_Depreciation!BJ$561","v":0},{"$f":" Inp_Depreciation!BK$561","v":0},{"$f":" Inp_Depreciation!BL$561","v":0},{"$f":" Inp_Depreciation!BM$561","v":0},{"$f":" Inp_Depreciation!BN$561","v":0},{"$f":" Inp_Depreciation!BO$561","v":0},{"$f":" Inp_Depreciation!BP$561","v":0},{"$f":" Inp_Depreciation!BQ$561","v":0},{"$f":" Inp_Depreciation!BR$561","v":0},{"$f":" Inp_Depreciation!BS$561","v":0},{"$f":" Inp_Depreciation!BT$561","v":0},{"$f":" Inp_Depreciation!BU$561","v":0},{"$f":" Inp_Depreciation!BV$561","v":0},{"$f":" Inp_Depreciation!BW$561","v":0},{"$f":" Inp_Depreciation!BX$561","v":0},{"$f":" Inp_Depreciation!BY$561","v":0},{"$f":" Inp_Depreciation!BZ$561","v":0},{"$f":" Inp_Depreciation!CA$561","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$562","v":"Network capex add - 01 Oct 16 - depreciation inp - D5Y"},{"$f":" Inp_Depreciation!F$562","v":0},{"$f":" Inp_Depreciation!G$562","v":0},{"$f":" Inp_Depreciation!H$562","v":0},{"$f":" Inp_Depreciation!I$562","v":"GBP m"},{"$f":" Inp_Depreciation!J$562","v":0},{"$f":" Inp_Depreciation!K$562","v":8.7912743988279871},{"$f":" Inp_Depreciation!L$562","v":0},{"$f":" Inp_Depreciation!M$562","v":0},{"$f":" Inp_Depreciation!N$562","v":0},{"$f":" Inp_Depreciation!O$562","v":0},{"$f":" Inp_Depreciation!P$562","v":0},{"$f":" Inp_Depreciation!Q$562","v":0},{"$f":" Inp_Depreciation!R$562","v":0},{"$f":" Inp_Depreciation!S$562","v":0},{"$f":" Inp_Depreciation!T$562","v":0},{"$f":" Inp_Depreciation!U$562","v":0},{"$f":" Inp_Depreciation!V$562","v":0},{"$f":" Inp_Depreciation!W$562","v":0},{"$f":" Inp_Depreciation!X$562","v":0},{"$f":" Inp_Depreciation!Y$562","v":0},{"$f":" Inp_Depreciation!Z$562","v":0},{"$f":" Inp_Depreciation!AA$562","v":0},{"$f":" Inp_Depreciation!AB$562","v":0},{"$f":" Inp_Depreciation!AC$562","v":0},{"$f":" Inp_Depreciation!AD$562","v":0},{"$f":" Inp_Depreciation!AE$562","v":0},{"$f":" Inp_Depreciation!AF$562","v":0},{"$f":" Inp_Depreciation!AG$562","v":0},{"$f":" Inp_Depreciation!AH$562","v":0},{"$f":" Inp_Depreciation!AI$562","v":0},{"$f":" Inp_Depreciation!AJ$562","v":0.87912743988279973},{"$f":" Inp_Depreciation!AK$562","v":1.758254879765597},{"$f":" Inp_Depreciation!AL$562","v":1.758254879765597},{"$f":" Inp_Depreciation!AM$562","v":1.758254879765597},{"$f":" Inp_Depreciation!AN$562","v":1.758254879765597},{"$f":" Inp_Depreciation!AO$562","v":0.87912743988279973},{"$f":" Inp_Depreciation!AP$562","v":0},{"$f":" Inp_Depreciation!AQ$562","v":0},{"$f":" Inp_Depreciation!AR$562","v":0},{"$f":" Inp_Depreciation!AS$562","v":0},{"$f":" Inp_Depreciation!AT$562","v":0},{"$f":" Inp_Depreciation!AU$562","v":0},{"$f":" Inp_Depreciation!AV$562","v":0},{"$f":" Inp_Depreciation!AW$562","v":0},{"$f":" Inp_Depreciation!AX$562","v":0},{"$f":" Inp_Depreciation!AY$562","v":0},{"$f":" Inp_Depreciation!AZ$562","v":0},{"$f":" Inp_Depreciation!BA$562","v":0},{"$f":" Inp_Depreciation!BB$562","v":0},{"$f":" Inp_Depreciation!BC$562","v":0},{"$f":" Inp_Depreciation!BD$562","v":0},{"$f":" Inp_Depreciation!BE$562","v":0},{"$f":" Inp_Depreciation!BF$562","v":0},{"$f":" Inp_Depreciation!BG$562","v":0},{"$f":" Inp_Depreciation!BH$562","v":0},{"$f":" Inp_Depreciation!BI$562","v":0},{"$f":" Inp_Depreciation!BJ$562","v":0},{"$f":" Inp_Depreciation!BK$562","v":0},{"$f":" Inp_Depreciation!BL$562","v":0},{"$f":" Inp_Depreciation!BM$562","v":0},{"$f":" Inp_Depreciation!BN$562","v":0},{"$f":" Inp_Depreciation!BO$562","v":0},{"$f":" Inp_Depreciation!BP$562","v":0},{"$f":" Inp_Depreciation!BQ$562","v":0},{"$f":" Inp_Depreciation!BR$562","v":0},{"$f":" Inp_Depreciation!BS$562","v":0},{"$f":" Inp_Depreciation!BT$562","v":0},{"$f":" Inp_Depreciation!BU$562","v":0},{"$f":" Inp_Depreciation!BV$562","v":0},{"$f":" Inp_Depreciation!BW$562","v":0},{"$f":" Inp_Depreciation!BX$562","v":0},{"$f":" Inp_Depreciation!BY$562","v":0},{"$f":" Inp_Depreciation!BZ$562","v":0},{"$f":" Inp_Depreciation!CA$562","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$563","v":"Network capex add - 01 Oct 17 - depreciation inp - D5Y"},{"$f":" Inp_Depreciation!F$563","v":0},{"$f":" Inp_Depreciation!G$563","v":0},{"$f":" Inp_Depreciation!H$563","v":0},{"$f":" Inp_Depreciation!I$563","v":"GBP m"},{"$f":" Inp_Depreciation!J$563","v":0},{"$f":" Inp_Depreciation!K$563","v":7.3205930327552853},{"$f":" Inp_Depreciation!L$563","v":0},{"$f":" Inp_Depreciation!M$563","v":0},{"$f":" Inp_Depreciation!N$563","v":0},{"$f":" Inp_Depreciation!O$563","v":0},{"$f":" Inp_Depreciation!P$563","v":0},{"$f":" Inp_Depreciation!Q$563","v":0},{"$f":" Inp_Depreciation!R$563","v":0},{"$f":" Inp_Depreciation!S$563","v":0},{"$f":" Inp_Depreciation!T$563","v":0},{"$f":" Inp_Depreciation!U$563","v":0},{"$f":" Inp_Depreciation!V$563","v":0},{"$f":" Inp_Depreciation!W$563","v":0},{"$f":" Inp_Depreciation!X$563","v":0},{"$f":" Inp_Depreciation!Y$563","v":0},{"$f":" Inp_Depreciation!Z$563","v":0},{"$f":" Inp_Depreciation!AA$563","v":0},{"$f":" Inp_Depreciation!AB$563","v":0},{"$f":" Inp_Depreciation!AC$563","v":0},{"$f":" Inp_Depreciation!AD$563","v":0},{"$f":" Inp_Depreciation!AE$563","v":0},{"$f":" Inp_Depreciation!AF$563","v":0},{"$f":" Inp_Depreciation!AG$563","v":0},{"$f":" Inp_Depreciation!AH$563","v":0},{"$f":" Inp_Depreciation!AI$563","v":0},{"$f":" Inp_Depreciation!AJ$563","v":0},{"$f":" Inp_Depreciation!AK$563","v":0.73205930327552959},{"$f":" Inp_Depreciation!AL$563","v":1.4641186065510567},{"$f":" Inp_Depreciation!AM$563","v":1.4641186065510567},{"$f":" Inp_Depreciation!AN$563","v":1.4641186065510567},{"$f":" Inp_Depreciation!AO$563","v":1.4641186065510567},{"$f":" Inp_Depreciation!AP$563","v":0.73205930327552959},{"$f":" Inp_Depreciation!AQ$563","v":0},{"$f":" Inp_Depreciation!AR$563","v":0},{"$f":" Inp_Depreciation!AS$563","v":0},{"$f":" Inp_Depreciation!AT$563","v":0},{"$f":" Inp_Depreciation!AU$563","v":0},{"$f":" Inp_Depreciation!AV$563","v":0},{"$f":" Inp_Depreciation!AW$563","v":0},{"$f":" Inp_Depreciation!AX$563","v":0},{"$f":" Inp_Depreciation!AY$563","v":0},{"$f":" Inp_Depreciation!AZ$563","v":0},{"$f":" Inp_Depreciation!BA$563","v":0},{"$f":" Inp_Depreciation!BB$563","v":0},{"$f":" Inp_Depreciation!BC$563","v":0},{"$f":" Inp_Depreciation!BD$563","v":0},{"$f":" Inp_Depreciation!BE$563","v":0},{"$f":" Inp_Depreciation!BF$563","v":0},{"$f":" Inp_Depreciation!BG$563","v":0},{"$f":" Inp_Depreciation!BH$563","v":0},{"$f":" Inp_Depreciation!BI$563","v":0},{"$f":" Inp_Depreciation!BJ$563","v":0},{"$f":" Inp_Depreciation!BK$563","v":0},{"$f":" Inp_Depreciation!BL$563","v":0},{"$f":" Inp_Depreciation!BM$563","v":0},{"$f":" Inp_Depreciation!BN$563","v":0},{"$f":" Inp_Depreciation!BO$563","v":0},{"$f":" Inp_Depreciation!BP$563","v":0},{"$f":" Inp_Depreciation!BQ$563","v":0},{"$f":" Inp_Depreciation!BR$563","v":0},{"$f":" Inp_Depreciation!BS$563","v":0},{"$f":" Inp_Depreciation!BT$563","v":0},{"$f":" Inp_Depreciation!BU$563","v":0},{"$f":" Inp_Depreciation!BV$563","v":0},{"$f":" Inp_Depreciation!BW$563","v":0},{"$f":" Inp_Depreciation!BX$563","v":0},{"$f":" Inp_Depreciation!BY$563","v":0},{"$f":" Inp_Depreciation!BZ$563","v":0},{"$f":" Inp_Depreciation!CA$563","v":0}]
[]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$2449","v":"Depreciation - capex addition - 01 Apr 93 - real - D5Y"},{"$f":" 'DL - C4 A'!F$2449","v":0},{"$f":" 'DL - C4 A'!G$2449","v":0},{"$f":" 'DL - C4 A'!H$2449","v":0},{"$f":" 'DL - C4 A'!I$2449","v":"GBP m"},{"$f":" 'DL - C4 A'!J$2449","v":0},{"$f":" 'DL - C4 A'!K$2449","v":0},{"$f":" 'DL - C4 A'!L$2449","v":0},{"$f":" 'DL - C4 A'!M$2449","v":0},{"$f":" 'DL - C4 A'!N$2449","v":0},{"$f":" 'DL - C4 A'!O$2449","v":0},{"$f":" 'DL - C4 A'!P$2449","v":0},{"$f":" 'DL - C4 A'!Q$2449","v":0},{"$f":" 'DL - C4 A'!R$2449","v":0},{"$f":" 'DL - C4 A'!S$2449","v":0},{"$f":" 'DL - C4 A'!T$2449","v":0},{"$f":" 'DL - C4 A'!U$2449","v":0},{"$f":" 'DL - C4 A'!V$2449","v":0},{"$f":" 'DL - C4 A'!W$2449","v":0},{"$f":" 'DL - C4 A'!X$2449","v":0},{"$f":" 'DL - C4 A'!Y$2449","v":0},{"$f":" 'DL - C4 A'!Z$2449","v":0},{"$f":" 'DL - C4 A'!AA$2449","v":0},{"$f":" 'DL - C4 A'!AB$2449","v":0},{"$f":" 'DL - C4 A'!AC$2449","v":0},{"$f":" 'DL - C4 A'!AD$2449","v":0},{"$f":" 'DL - C4 A'!AE$2449","v":0},{"$f":" 'DL - C4 A'!AF$2449","v":0},{"$f":" 'DL - C4 A'!AG$2449","v":0},{"$f":" 'DL - C4 A'!AH$2449","v":0},{"$f":" 'DL - C4 A'!AI$2449","v":0},{"$f":" 'DL - C4 A'!AJ$2449","v":0},{"$f":" 'DL - C4 A'!AK$2449","v":0},{"$f":" 'DL - C4 A'!AL$2449","v":0},{"$f":" 'DL - C4 A'!AM$2449","v":0},{"$f":" 'DL - C4 A'!AN$2449","v":0},{"$f":" 'DL - C4 A'!AO$2449","v":0},{"$f":" 'DL - C4 A'!AP$2449","v":0},{"$f":" 'DL - C4 A'!AQ$2449","v":0},{"$f":" 'DL - C4 A'!AR$2449","v":0},{"$f":" 'DL - C4 A'!AS$2449","v":0},{"$f":" 'DL - C4 A'!AT$2449","v":0},{"$f":" 'DL - C4 A'!AU$2449","v":0},{"$f":" 'DL - C4 A'!AV$2449","v":0},{"$f":" 'DL - C4 A'!AW$2449","v":0},{"$f":" 'DL - C4 A'!AX$2449","v":0},{"$f":" 'DL - C4 A'!AY$2449","v":0},{"$f":" 'DL - C4 A'!AZ$2449","v":0},{"$f":" 'DL - C4 A'!BA$2449","v":0},{"$f":" 'DL - C4 A'!BB$2449","v":0},{"$f":" 'DL - C4 A'!BC$2449","v":0},{"$f":" 'DL - C4 A'!BD$2449","v":0},{"$f":" 'DL - C4 A'!BE$2449","v":0},{"$f":" 'DL - C4 A'!BF$2449","v":0},{"$f":" 'DL - C4 A'!BG$2449","v":0},{"$f":" 'DL - C4 A'!BH$2449","v":0},{"$f":" 'DL - C4 A'!BI$2449","v":0},{"$f":" 'DL - C4 A'!BJ$2449","v":0},{"$f":" 'DL - C4 A'!BK$2449","v":0},{"$f":" 'DL - C4 A'!BL$2449","v":0},{"$f":" 'DL - C4 A'!BM$2449","v":0},{"$f":" 'DL - C4 A'!BN$2449","v":0},{"$f":" 'DL - C4 A'!BO$2449","v":0},{"$f":" 'DL - C4 A'!BP$2449","v":0},{"$f":" 'DL - C4 A'!BQ$2449","v":0},{"$f":" 'DL - C4 A'!BR$2449","v":0},{"$f":" 'DL - C4 A'!BS$2449","v":0},{"$f":" 'DL - C4 A'!BT$2449","v":0},{"$f":" 'DL - C4 A'!BU$2449","v":0},{"$f":" 'DL - C4 A'!BV$2449","v":0},{"$f":" 'DL - C4 A'!BW$2449","v":0},{"$f":" 'DL - C4 A'!BX$2449","v":0},{"$f":" 'DL - C4 A'!BY$2449","v":0},{"$f":" 'DL - C4 A'!BZ$2449","v":0},{"$f":" 'DL - C4 A'!CA$2449","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$2450","v":"Depreciation - capex addition - 01 Apr 94 - real - D5Y"},{"$f":" 'DL - C4 A'!F$2450","v":0},{"$f":" 'DL - C4 A'!G$2450","v":0},{"$f":" 'DL - C4 A'!H$2450","v":0},{"$f":" 'DL - C4 A'!I$2450","v":"GBP m"},{"$f":" 'DL - C4 A'!J$2450","v":0},{"$f":" 'DL - C4 A'!K$2450","v":0},{"$f":" 'DL - C4 A'!L$2450","v":0},{"$f":" 'DL - C4 A'!M$2450","v":0},{"$f":" 'DL - C4 A'!N$2450","v":0},{"$f":" 'DL - C4 A'!O$2450","v":0},{"$f":" 'DL - C4 A'!P$2450","v":0},{"$f":" 'DL - C4 A'!Q$2450","v":0},{"$f":" 'DL - C4 A'!R$2450","v":0},{"$f":" 'DL - C4 A'!S$2450","v":0},{"$f":" 'DL - C4 A'!T$2450","v":0},{"$f":" 'DL - C4 A'!U$2450","v":0},{"$f":" 'DL - C4 A'!V$2450","v":0},{"$f":" 'DL - C4 A'!W$2450","v":0},{"$f":" 'DL - C4 A'!X$2450","v":0},{"$f":" 'DL - C4 A'!Y$2450","v":0},{"$f":" 'DL - C4 A'!Z$2450","v":0},{"$f":" 'DL - C4 A'!AA$2450","v":0},{"$f":" 'DL - C4 A'!AB$2450","v":0},{"$f":" 'DL - C4 A'!AC$2450","v":0},{"$f":" 'DL - C4 A'!AD$2450","v":0},{"$f":" 'DL - C4 A'!AE$2450","v":0},{"$f":" 'DL - C4 A'!AF$2450","v":0},{"$f":" 'DL - C4 A'!AG$2450","v":0},{"$f":" 'DL - C4 A'!AH$2450","v":0},{"$f":" 'DL - C4 A'!AI$2450","v":0},{"$f":" 'DL - C4 A'!AJ$2450","v":0},{"$f":" 'DL - C4 A'!AK$2450","v":0},{"$f":" 'DL - C4 A'!AL$2450","v":0},{"$f":" 'DL - C4 A'!AM$2450","v":0},{"$f":" 'DL - C4 A'!AN$2450","v":0},{"$f":" 'DL - C4 A'!AO$2450","v":0},{"$f":" 'DL - C4 A'!AP$2450","v":0},{"$f":" 'DL - C4 A'!AQ$2450","v":0},{"$f":" 'DL - C4 A'!AR$2450","v":0},{"$f":" 'DL - C4 A'!AS$2450","v":0},{"$f":" 'DL - C4 A'!AT$2450","v":0},{"$f":" 'DL - C4 A'!AU$2450","v":0},{"$f":" 'DL - C4 A'!AV$2450","v":0},{"$f":" 'DL - C4 A'!AW$2450","v":0},{"$f":" 'DL - C4 A'!AX$2450","v":0},{"$f":" 'DL - C4 A'!AY$2450","v":0},{"$f":" 'DL - C4 A'!AZ$2450","v":0},{"$f":" 'DL - C4 A'!BA$2450","v":0},{"$f":" 'DL - C4 A'!BB$2450","v":0},{"$f":" 'DL - C4 A'!BC$2450","v":0},{"$f":" 'DL - C4 A'!BD$2450","v":0},{"$f":" 'DL - C4 A'!BE$2450","v":0},{"$f":" 'DL - C4 A'!BF$2450","v":0},{"$f":" 'DL - C4 A'!BG$2450","v":0},{"$f":" 'DL - C4 A'!BH$2450","v":0},{"$f":" 'DL - C4 A'!BI$2450","v":0},{"$f":" 'DL - C4 A'!BJ$2450","v":0},{"$f":" 'DL - C4 A'!BK$2450","v":0},{"$f":" 'DL - C4 A'!BL$2450","v":0},{"$f":" 'DL - C4 A'!BM$2450","v":0},{"$f":" 'DL - C4 A'!BN$2450","v":0},{"$f":" 'DL - C4 A'!BO$2450","v":0},{"$f":" 'DL - C4 A'!BP$2450","v":0},{"$f":" 'DL - C4 A'!BQ$2450","v":0},{"$f":" 'DL - C4 A'!BR$2450","v":0},{"$f":" 'DL - C4 A'!BS$2450","v":0},{"$f":" 'DL - C4 A'!BT$2450","v":0},{"$f":" 'DL - C4 A'!BU$2450","v":0},{"$f":" 'DL - C4 A'!BV$2450","v":0},{"$f":" 'DL - C4 A'!BW$2450","v":0},{"$f":" 'DL - C4 A'!BX$2450","v":0},{"$f":" 'DL - C4 A'!BY$2450","v":0},{"$f":" 'DL - C4 A'!BZ$2450","v":0},{"$f":" 'DL - C4 A'!CA$2450","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$2451","v":"Depreciation - capex addition - 01 Apr 95 - real - D5Y"},{"$f":" 'DL - C4 A'!F$2451","v":0},{"$f":" 'DL - C4 A'!G$2451","v":0},{"$f":" 'DL - C4 A'!H$2451","v":0},{"$f":" 'DL - C4 A'!I$2451","v":"GBP m"},{"$f":" 'DL - C4 A'!J$2451","v":0},{"$f":" 'DL - C4 A'!K$2451","v":0},{"$f":" 'DL - C4 A'!L$2451","v":0},{"$f":" 'DL - C4 A'!M$2451","v":0},{"$f":" 'DL - C4 A'!N$2451","v":0},{"$f":" 'DL - C4 A'!O$2451","v":0},{"$f":" 'DL - C4 A'!P$2451","v":0},{"$f":" 'DL - C4 A'!Q$2451","v":0},{"$f":" 'DL - C4 A'!R$2451","v":0},{"$f":" 'DL - C4 A'!S$2451","v":0},{"$f":" 'DL - C4 A'!T$2451","v":0},{"$f":" 'DL - C4 A'!U$2451","v":0},{"$f":" 'DL - C4 A'!V$2451","v":0},{"$f":" 'DL - C4 A'!W$2451","v":0},{"$f":" 'DL - C4 A'!X$2451","v":0},{"$f":" 'DL - C4 A'!Y$2451","v":0},{"$f":" 'DL - C4 A'!Z$2451","v":0},{"$f":" 'DL - C4 A'!AA$2451","v":0},{"$f":" 'DL - C4 A'!AB$2451","v":0},{"$f":" 'DL - C4 A'!AC$2451","v":0},{"$f":" 'DL - C4 A'!AD$2451","v":0},{"$f":" 'DL - C4 A'!AE$2451","v":0},{"$f":" 'DL - C4 A'!AF$2451","v":0},{"$f":" 'DL - C4 A'!AG$2451","v":0},{"$f":" 'DL - C4 A'!AH$2451","v":0},{"$f":" 'DL - C4 A'!AI$2451","v":0},{"$f":" 'DL - C4 A'!AJ$2451","v":0},{"$f":" 'DL - C4 A'!AK$2451","v":0},{"$f":" 'DL - C4 A'!AL$2451","v":0},{"$f":" 'DL - C4 A'!AM$2451","v":0},{"$f":" 'DL - C4 A'!AN$2451","v":0},{"$f":" 'DL - C4 A'!AO$2451","v":0},{"$f":" 'DL - C4 A'!AP$2451","v":0},{"$f":" 'DL - C4 A'!AQ$2451","v":0},{"$f":" 'DL - C4 A'!AR$2451","v":0},{"$f":" 'DL - C4 A'!AS$2451","v":0},{"$f":" 'DL - C4 A'!AT$2451","v":0},{"$f":" 'DL - C4 A'!AU$2451","v":0},{"$f":" 'DL - C4 A'!AV$2451","v":0},{"$f":" 'DL - C4 A'!AW$2451","v":0},{"$f":" 'DL - C4 A'!AX$2451","v":0},{"$f":" 'DL - C4 A'!AY$2451","v":0},{"$f":" 'DL - C4 A'!AZ$2451","v":0},{"$f":" 'DL - C4 A'!BA$2451","v":0},{"$f":" 'DL - C4 A'!BB$2451","v":0},{"$f":" 'DL - C4 A'!BC$2451","v":0},{"$f":" 'DL - C4 A'!BD$2451","v":0},{"$f":" 'DL - C4 A'!BE$2451","v":0},{"$f":" 'DL - C4 A'!BF$2451","v":0},{"$f":" 'DL - C4 A'!BG$2451","v":0},{"$f":" 'DL - C4 A'!BH$2451","v":0},{"$f":" 'DL - C4 A'!BI$2451","v":0},{"$f":" 'DL - C4 A'!BJ$2451","v":0},{"$f":" 'DL - C4 A'!BK$2451","v":0},{"$f":" 'DL - C4 A'!BL$2451","v":0},{"$f":" 'DL - C4 A'!BM$2451","v":0},{"$f":" 'DL - C4 A'!BN$2451","v":0},{"$f":" 'DL - C4 A'!BO$2451","v":0},{"$f":" 'DL - C4 A'!BP$2451","v":0},{"$f":" 'DL - C4 A'!BQ$2451","v":0},{"$f":" 'DL - C4 A'!BR$2451","v":0},{"$f":" 'DL - C4 A'!BS$2451","v":0},{"$f":" 'DL - C4 A'!BT$2451","v":0},{"$f":" 'DL - C4 A'!BU$2451","v":0},{"$f":" 'DL - C4 A'!BV$2451","v":0},{"$f":" 'DL - C4 A'!BW$2451","v":0},{"$f":" 'DL - C4 A'!BX$2451","v":0},{"$f":" 'DL - C4 A'!BY$2451","v":0},{"$f":" 'DL - C4 A'!BZ$2451","v":0},{"$f":" 'DL - C4 A'!CA$2451","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$2452","v":"Depreciation - capex addition - 01 Apr 96 - real - D5Y"},{"$f":" 'DL - C4 A'!F$2452","v":0},{"$f":" 'DL - C4 A'!G$2452","v":0},{"$f":" 'DL - C4 A'!H$2452","v":0},{"$f":" 'DL - C4 A'!I$2452","v":"GBP m"},{"$f":" 'DL - C4 A'!J$2452","v":0},{"$f":" 'DL - C4 A'!K$2452","v":0},{"$f":" 'DL - C4 A'!L$2452","v":0},{"$f":" 'DL - C4 A'!M$2452","v":0},{"$f":" 'DL - C4 A'!N$2452","v":0},{"$f":" 'DL - C4 A'!O$2452","v":0},{"$f":" 'DL - C4 A'!P$2452","v":0},{"$f":" 'DL - C4 A'!Q$2452","v":0},{"$f":" 'DL - C4 A'!R$2452","v":0},{"$f":" 'DL - C4 A'!S$2452","v":0},{"$f":" 'DL - C4 A'!T$2452","v":0},{"$f":" 'DL - C4 A'!U$2452","v":0},{"$f":" 'DL - C4 A'!V$2452","v":0},{"$f":" 'DL - C4 A'!W$2452","v":0},{"$f":" 'DL - C4 A'!X$2452","v":0},{"$f":" 'DL - C4 A'!Y$2452","v":0},{"$f":" 'DL - C4 A'!Z$2452","v":0},{"$f":" 'DL - C4 A'!AA$2452","v":0},{"$f":" 'DL - C4 A'!AB$2452","v":0},{"$f":" 'DL - C4 A'!AC$2452","v":0},{"$f":" 'DL - C4 A'!AD$2452","v":0},{"$f":" 'DL - C4 A'!AE$2452","v":0},{"$f":" 'DL - C4 A'!AF$2452","v":0},{"$f":" 'DL - C4 A'!AG$2452","v":0},{"$f":" 'DL - C4 A'!AH$2452","v":0},{"$f":" 'DL - C4 A'!AI$2452","v":0},{"$f":" 'DL - C4 A'!AJ$2452","v":0},{"$f":" 'DL - C4 A'!AK$2452","v":0},{"$f":" 'DL - C4 A'!AL$2452","v":0},{"$f":" 'DL - C4 A'!AM$2452","v":0},{"$f":" 'DL - C4 A'!AN$2452","v":0},{"$f":" 'DL - C4 A'!AO$2452","v":0},{"$f":" 'DL - C4 A'!AP$2452","v":0},{"$f":" 'DL - C4 A'!AQ$2452","v":0},{"$f":" 'DL - C4 A'!AR$2452","v":0},{"$f":" 'DL - C4 A'!AS$2452","v":0},{"$f":" 'DL - C4 A'!AT$2452","v":0},{"$f":" 'DL - C4 A'!AU$2452","v":0},{"$f":" 'DL - C4 A'!AV$2452","v":0},{"$f":" 'DL - C4 A'!AW$2452","v":0},{"$f":" 'DL - C4 A'!AX$2452","v":0},{"$f":" 'DL - C4 A'!AY$2452","v":0},{"$f":" 'DL - C4 A'!AZ$2452","v":0},{"$f":" 'DL - C4 A'!BA$2452","v":0},{"$f":" 'DL - C4 A'!BB$2452","v":0},{"$f":" 'DL - C4 A'!BC$2452","v":0},{"$f":" 'DL - C4 A'!BD$2452","v":0},{"$f":" 'DL - C4 A'!BE$2452","v":0},{"$f":" 'DL - C4 A'!BF$2452","v":0},{"$f":" 'DL - C4 A'!BG$2452","v":0},{"$f":" 'DL - C4 A'!BH$2452","v":0},{"$f":" 'DL - C4 A'!BI$2452","v":0},{"$f":" 'DL - C4 A'!BJ$2452","v":0},{"$f":" 'DL - C4 A'!BK$2452","v":0},{"$f":" 'DL - C4 A'!BL$2452","v":0},{"$f":" 'DL - C4 A'!BM$2452","v":0},{"$f":" 'DL - C4 A'!BN$2452","v":0},{"$f":" 'DL - C4 A'!BO$2452","v":0},{"$f":" 'DL - C4 A'!BP$2452","v":0},{"$f":" 'DL - C4 A'!BQ$2452","v":0},{"$f":" 'DL - C4 A'!BR$2452","v":0},{"$f":" 'DL - C4 A'!BS$2452","v":0},{"$f":" 'DL - C4 A'!BT$2452","v":0},{"$f":" 'DL - C4 A'!BU$2452","v":0},{"$f":" 'DL - C4 A'!BV$2452","v":0},{"$f":" 'DL - C4 A'!BW$2452","v":0},{"$f":" 'DL - C4 A'!BX$2452","v":0},{"$f":" 'DL - C4 A'!BY$2452","v":0},{"$f":" 'DL - C4 A'!BZ$2452","v":0},{"$f":" 'DL - C4 A'!CA$2452","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$2453","v":"Depreciation - capex addition - 01 Apr 97 - real - D5Y"},{"$f":" 'DL - C4 A'!F$2453","v":0},{"$f":" 'DL - C4 A'!G$2453","v":0},{"$f":" 'DL - C4 A'!H$2453","v":0},{"$f":" 'DL - C4 A'!I$2453","v":"GBP m"},{"$f":" 'DL - C4 A'!J$2453","v":0},{"$f":" 'DL - C4 A'!K$2453","v":0},{"$f":" 'DL - C4 A'!L$2453","v":0},{"$f":" 'DL - C4 A'!M$2453","v":0},{"$f":" 'DL - C4 A'!N$2453","v":0},{"$f":" 'DL - C4 A'!O$2453","v":0},{"$f":" 'DL - C4 A'!P$2453","v":0},{"$f":" 'DL - C4 A'!Q$2453","v":0},{"$f":" 'DL - C4 A'!R$2453","v":0},{"$f":" 'DL - C4 A'!S$2453","v":0},{"$f":" 'DL - C4 A'!T$2453","v":0},{"$f":" 'DL - C4 A'!U$2453","v":0},{"$f":" 'DL - C4 A'!V$2453","v":0},{"$f":" 'DL - C4 A'!W$2453","v":0},{"$f":" 'DL - C4 A'!X$2453","v":0},{"$f":" 'DL - C4 A'!Y$2453","v":0},{"$f":" 'DL - C4 A'!Z$2453","v":0},{"$f":" 'DL - C4 A'!AA$2453","v":0},{"$f":" 'DL - C4 A'!AB$2453","v":0},{"$f":" 'DL - C4 A'!AC$2453","v":0},{"$f":" 'DL - C4 A'!AD$2453","v":0},{"$f":" 'DL - C4 A'!AE$2453","v":0},{"$f":" 'DL - C4 A'!AF$2453","v":0},{"$f":" 'DL - C4 A'!AG$2453","v":0},{"$f":" 'DL - C4 A'!AH$2453","v":0},{"$f":" 'DL - C4 A'!AI$2453","v":0},{"$f":" 'DL - C4 A'!AJ$2453","v":0},{"$f":" 'DL - C4 A'!AK$2453","v":0},{"$f":" 'DL - C4 A'!AL$2453","v":0},{"$f":" 'DL - C4 A'!AM$2453","v":0},{"$f":" 'DL - C4 A'!AN$2453","v":0},{"$f":" 'DL - C4 A'!AO$2453","v":0},{"$f":" 'DL - C4 A'!AP$2453","v":0},{"$f":" 'DL - C4 A'!AQ$2453","v":0},{"$f":" 'DL - C4 A'!AR$2453","v":0},{"$f":" 'DL - C4 A'!AS$2453","v":0},{"$f":" 'DL - C4 A'!AT$2453","v":0},{"$f":" 'DL - C4 A'!AU$2453","v":0},{"$f":" 'DL - C4 A'!AV$2453","v":0},{"$f":" 'DL - C4 A'!AW$2453","v":0},{"$f":" 'DL - C4 A'!AX$2453","v":0},{"$f":" 'DL - C4 A'!AY$2453","v":0},{"$f":" 'DL - C4 A'!AZ$2453","v":0},{"$f":" 'DL - C4 A'!BA$2453","v":0},{"$f":" 'DL - C4 A'!BB$2453","v":0},{"$f":" 'DL - C4 A'!BC$2453","v":0},{"$f":" 'DL - C4 A'!BD$2453","v":0},{"$f":" 'DL - C4 A'!BE$2453","v":0},{"$f":" 'DL - C4 A'!BF$2453","v":0},{"$f":" 'DL - C4 A'!BG$2453","v":0},{"$f":" 'DL - C4 A'!BH$2453","v":0},{"$f":" 'DL - C4 A'!BI$2453","v":0},{"$f":" 'DL - C4 A'!BJ$2453","v":0},{"$f":" 'DL - C4 A'!BK$2453","v":0},{"$f":" 'DL - C4 A'!BL$2453","v":0},{"$f":" 'DL - C4 A'!BM$2453","v":0},{"$f":" 'DL - C4 A'!BN$2453","v":0},{"$f":" 'DL - C4 A'!BO$2453","v":0},{"$f":" 'DL - C4 A'!BP$2453","v":0},{"$f":" 'DL - C4 A'!BQ$2453","v":0},{"$f":" 'DL - C4 A'!BR$2453","v":0},{"$f":" 'DL - C4 A'!BS$2453","v":0},{"$f":" 'DL - C4 A'!BT$2453","v":0},{"$f":" 'DL - C4 A'!BU$2453","v":0},{"$f":" 'DL - C4 A'!BV$2453","v":0},{"$f":" 'DL - C4 A'!BW$2453","v":0},{"$f":" 'DL - C4 A'!BX$2453","v":0},{"$f":" 'DL - C4 A'!BY$2453","v":0},{"$f":" 'DL - C4 A'!BZ$2453","v":0},{"$f":" 'DL - C4 A'!CA$2453","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$2454","v":"Depreciation - capex addition - 01 Apr 98 - real - D5Y"},{"$f":" 'DL - C4 A'!F$2454","v":0},{"$f":" 'DL - C4 A'!G$2454","v":0},{"$f":" 'DL - C4 A'!H$2454","v":0},{"$f":" 'DL - C4 A'!I$2454","v":"GBP m"},{"$f":" 'DL - C4 A'!J$2454","v":0},{"$f":" 'DL - C4 A'!K$2454","v":0},{"$f":" 'DL - C4 A'!L$2454","v":0},{"$f":" 'DL - C4 A'!M$2454","v":0},{"$f":" 'DL - C4 A'!N$2454","v":0},{"$f":" 'DL - C4 A'!O$2454","v":0},{"$f":" 'DL - C4 A'!P$2454","v":0},{"$f":" 'DL - C4 A'!Q$2454","v":0},{"$f":" 'DL - C4 A'!R$2454","v":0},{"$f":" 'DL - C4 A'!S$2454","v":0},{"$f":" 'DL - C4 A'!T$2454","v":0},{"$f":" 'DL - C4 A'!U$2454","v":0},{"$f":" 'DL - C4 A'!V$2454","v":0},{"$f":" 'DL - C4 A'!W$2454","v":0},{"$f":" 'DL - C4 A'!X$2454","v":0},{"$f":" 'DL - C4 A'!Y$2454","v":0},{"$f":" 'DL - C4 A'!Z$2454","v":0},{"$f":" 'DL - C4 A'!AA$2454","v":0},{"$f":" 'DL - C4 A'!AB$2454","v":0},{"$f":" 'DL - C4 A'!AC$2454","v":0},{"$f":" 'DL - C4 A'!AD$2454","v":0},{"$f":" 'DL - C4 A'!AE$2454","v":0},{"$f":" 'DL - C4 A'!AF$2454","v":0},{"$f":" 'DL - C4 A'!AG$2454","v":0},{"$f":" 'DL - C4 A'!AH$2454","v":0},{"$f":" 'DL - C4 A'!AI$2454","v":0},{"$f":" 'DL - C4 A'!AJ$2454","v":0},{"$f":" 'DL - C4 A'!AK$2454","v":0},{"$f":" 'DL - C4 A'!AL$2454","v":0},{"$f":" 'DL - C4 A'!AM$2454","v":0},{"$f":" 'DL - C4 A'!AN$2454","v":0},{"$f":" 'DL - C4 A'!AO$2454","v":0},{"$f":" 'DL - C4 A'!AP$2454","v":0},{"$f":" 'DL - C4 A'!AQ$2454","v":0},{"$f":" 'DL - C4 A'!AR$2454","v":0},{"$f":" 'DL - C4 A'!AS$2454","v":0},{"$f":" 'DL - C4 A'!AT$2454","v":0},{"$f":" 'DL - C4 A'!AU$2454","v":0},{"$f":" 'DL - C4 A'!AV$2454","v":0},{"$f":" 'DL - C4 A'!AW$2454","v":0},{"$f":" 'DL - C4 A'!AX$2454","v":0},{"$f":" 'DL - C4 A'!AY$2454","v":0},{"$f":" 'DL - C4 A'!AZ$2454","v":0},{"$f":" 'DL - C4 A'!BA$2454","v":0},{"$f":" 'DL - C4 A'!BB$2454","v":0},{"$f":" 'DL - C4 A'!BC$2454","v":0},{"$f":" 'DL - C4 A'!BD$2454","v":0},{"$f":" 'DL - C4 A'!BE$2454","v":0},{"$f":" 'DL - C4 A'!BF$2454","v":0},{"$f":" 'DL - C4 A'!BG$2454","v":0},{"$f":" 'DL - C4 A'!BH$2454","v":0},{"$f":" 'DL - C4 A'!BI$2454","v":0},{"$f":" 'DL - C4 A'!BJ$2454","v":0},{"$f":" 'DL - C4 A'!BK$2454","v":0},{"$f":" 'DL - C4 A'!BL$2454","v":0},{"$f":" 'DL - C4 A'!BM$2454","v":0},{"$f":" 'DL - C4 A'!BN$2454","v":0},{"$f":" 'DL - C4 A'!BO$2454","v":0},{"$f":" 'DL - C4 A'!BP$2454","v":0},{"$f":" 'DL - C4 A'!BQ$2454","v":0},{"$f":" 'DL - C4 A'!BR$2454","v":0},{"$f":" 'DL - C4 A'!BS$2454","v":0},{"$f":" 'DL - C4 A'!BT$2454","v":0},{"$f":" 'DL - C4 A'!BU$2454","v":0},{"$f":" 'DL - C4 A'!BV$2454","v":0},{"$f":" 'DL - C4 A'!BW$2454","v":0},{"$f":" 'DL - C4 A'!BX$2454","v":0},{"$f":" 'DL - C4 A'!BY$2454","v":0},{"$f":" 'DL - C4 A'!BZ$2454","v":0},{"$f":" 'DL - C4 A'!CA$2454","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$2455","v":"Depreciation - capex addition - 01 Apr 99 - real - D5Y"},{"$f":" 'DL - C4 A'!F$2455","v":0},{"$f":" 'DL - C4 A'!G$2455","v":0},{"$f":" 'DL - C4 A'!H$2455","v":0},{"$f":" 'DL - C4 A'!I$2455","v":"GBP m"},{"$f":" 'DL - C4 A'!J$2455","v":0},{"$f":" 'DL - C4 A'!K$2455","v":0},{"$f":" 'DL - C4 A'!L$2455","v":0},{"$f":" 'DL - C4 A'!M$2455","v":0},{"$f":" 'DL - C4 A'!N$2455","v":0},{"$f":" 'DL - C4 A'!O$2455","v":0},{"$f":" 'DL - C4 A'!P$2455","v":0},{"$f":" 'DL - C4 A'!Q$2455","v":0},{"$f":" 'DL - C4 A'!R$2455","v":0},{"$f":" 'DL - C4 A'!S$2455","v":0},{"$f":" 'DL - C4 A'!T$2455","v":0},{"$f":" 'DL - C4 A'!U$2455","v":0},{"$f":" 'DL - C4 A'!V$2455","v":0},{"$f":" 'DL - C4 A'!W$2455","v":0},{"$f":" 'DL - C4 A'!X$2455","v":0},{"$f":" 'DL - C4 A'!Y$2455","v":0},{"$f":" 'DL - C4 A'!Z$2455","v":0},{"$f":" 'DL - C4 A'!AA$2455","v":0},{"$f":" 'DL - C4 A'!AB$2455","v":0},{"$f":" 'DL - C4 A'!AC$2455","v":0},{"$f":" 'DL - C4 A'!AD$2455","v":0},{"$f":" 'DL - C4 A'!AE$2455","v":0},{"$f":" 'DL - C4 A'!AF$2455","v":0},{"$f":" 'DL - C4 A'!AG$2455","v":0},{"$f":" 'DL - C4 A'!AH$2455","v":0},{"$f":" 'DL - C4 A'!AI$2455","v":0},{"$f":" 'DL - C4 A'!AJ$2455","v":0},{"$f":" 'DL - C4 A'!AK$2455","v":0},{"$f":" 'DL - C4 A'!AL$2455","v":0},{"$f":" 'DL - C4 A'!AM$2455","v":0},{"$f":" 'DL - C4 A'!AN$2455","v":0},{"$f":" 'DL - C4 A'!AO$2455","v":0},{"$f":" 'DL - C4 A'!AP$2455","v":0},{"$f":" 'DL - C4 A'!AQ$2455","v":0},{"$f":" 'DL - C4 A'!AR$2455","v":0},{"$f":" 'DL - C4 A'!AS$2455","v":0},{"$f":" 'DL - C4 A'!AT$2455","v":0},{"$f":" 'DL - C4 A'!AU$2455","v":0},{"$f":" 'DL - C4 A'!AV$2455","v":0},{"$f":" 'DL - C4 A'!AW$2455","v":0},{"$f":" 'DL - C4 A'!AX$2455","v":0},{"$f":" 'DL - C4 A'!AY$2455","v":0},{"$f":" 'DL - C4 A'!AZ$2455","v":0},{"$f":" 'DL - C4 A'!BA$2455","v":0},{"$f":" 'DL - C4 A'!BB$2455","v":0},{"$f":" 'DL - C4 A'!BC$2455","v":0},{"$f":" 'DL - C4 A'!BD$2455","v":0},{"$f":" 'DL - C4 A'!BE$2455","v":0},{"$f":" 'DL - C4 A'!BF$2455","v":0},{"$f":" 'DL - C4 A'!BG$2455","v":0},{"$f":" 'DL - C4 A'!BH$2455","v":0},{"$f":" 'DL - C4 A'!BI$2455","v":0},{"$f":" 'DL - C4 A'!BJ$2455","v":0},{"$f":" 'DL - C4 A'!BK$2455","v":0},{"$f":" 'DL - C4 A'!BL$2455","v":0},{"$f":" 'DL - C4 A'!BM$2455","v":0},{"$f":" 'DL - C4 A'!BN$2455","v":0},{"$f":" 'DL - C4 A'!BO$2455","v":0},{"$f":" 'DL - C4 A'!BP$2455","v":0},{"$f":" 'DL - C4 A'!BQ$2455","v":0},{"$f":" 'DL - C4 A'!BR$2455","v":0},{"$f":" 'DL - C4 A'!BS$2455","v":0},{"$f":" 'DL - C4 A'!BT$2455","v":0},{"$f":" 'DL - C4 A'!BU$2455","v":0},{"$f":" 'DL - C4 A'!BV$2455","v":0},{"$f":" 'DL - C4 A'!BW$2455","v":0},{"$f":" 'DL - C4 A'!BX$2455","v":0},{"$f":" 'DL - C4 A'!BY$2455","v":0},{"$f":" 'DL - C4 A'!BZ$2455","v":0},{"$f":" 'DL - C4 A'!CA$2455","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$2456","v":"Depreciation - capex addition - 01 Apr 00 - real - D5Y"},{"$f":" 'DL - C4 A'!F$2456","v":0},{"$f":" 'DL - C4 A'!G$2456","v":0},{"$f":" 'DL - C4 A'!H$2456","v":0},{"$f":" 'DL - C4 A'!I$2456","v":"GBP m"},{"$f":" 'DL - C4 A'!J$2456","v":0},{"$f":" 'DL - C4 A'!K$2456","v":0},{"$f":" 'DL - C4 A'!L$2456","v":0},{"$f":" 'DL - C4 A'!M$2456","v":0},{"$f":" 'DL - C4 A'!N$2456","v":0},{"$f":" 'DL - C4 A'!O$2456","v":0},{"$f":" 'DL - C4 A'!P$2456","v":0},{"$f":" 'DL - C4 A'!Q$2456","v":0},{"$f":" 'DL - C4 A'!R$2456","v":0},{"$f":" 'DL - C4 A'!S$2456","v":0},{"$f":" 'DL - C4 A'!T$2456","v":0},{"$f":" 'DL - C4 A'!U$2456","v":0},{"$f":" 'DL - C4 A'!V$2456","v":0},{"$f":" 'DL - C4 A'!W$2456","v":0},{"$f":" 'DL - C4 A'!X$2456","v":0},{"$f":" 'DL - C4 A'!Y$2456","v":0},{"$f":" 'DL - C4 A'!Z$2456","v":0},{"$f":" 'DL - C4 A'!AA$2456","v":0},{"$f":" 'DL - C4 A'!AB$2456","v":0},{"$f":" 'DL - C4 A'!AC$2456","v":0},{"$f":" 'DL - C4 A'!AD$2456","v":0},{"$f":" 'DL - C4 A'!AE$2456","v":0},{"$f":" 'DL - C4 A'!AF$2456","v":0},{"$f":" 'DL - C4 A'!AG$2456","v":0},{"$f":" 'DL - C4 A'!AH$2456","v":0},{"$f":" 'DL - C4 A'!AI$2456","v":0},{"$f":" 'DL - C4 A'!AJ$2456","v":0},{"$f":" 'DL - C4 A'!AK$2456","v":0},{"$f":" 'DL - C4 A'!AL$2456","v":0},{"$f":" 'DL - C4 A'!AM$2456","v":0},{"$f":" 'DL - C4 A'!AN$2456","v":0},{"$f":" 'DL - C4 A'!AO$2456","v":0},{"$f":" 'DL - C4 A'!AP$2456","v":0},{"$f":" 'DL - C4 A'!AQ$2456","v":0},{"$f":" 'DL - C4 A'!AR$2456","v":0},{"$f":" 'DL - C4 A'!AS$2456","v":0},{"$f":" 'DL - C4 A'!AT$2456","v":0},{"$f":" 'DL - C4 A'!AU$2456","v":0},{"$f":" 'DL - C4 A'!AV$2456","v":0},{"$f":" 'DL - C4 A'!AW$2456","v":0},{"$f":" 'DL - C4 A'!AX$2456","v":0},{"$f":" 'DL - C4 A'!AY$2456","v":0},{"$f":" 'DL - C4 A'!AZ$2456","v":0},{"$f":" 'DL - C4 A'!BA$2456","v":0},{"$f":" 'DL - C4 A'!BB$2456","v":0},{"$f":" 'DL - C4 A'!BC$2456","v":0},{"$f":" 'DL - C4 A'!BD$2456","v":0},{"$f":" 'DL - C4 A'!BE$2456","v":0},{"$f":" 'DL - C4 A'!BF$2456","v":0},{"$f":" 'DL - C4 A'!BG$2456","v":0},{"$f":" 'DL - C4 A'!BH$2456","v":0},{"$f":" 'DL - C4 A'!BI$2456","v":0},{"$f":" 'DL - C4 A'!BJ$2456","v":0},{"$f":" 'DL - C4 A'!BK$2456","v":0},{"$f":" 'DL - C4 A'!BL$2456","v":0},{"$f":" 'DL - C4 A'!BM$2456","v":0},{"$f":" 'DL - C4 A'!BN$2456","v":0},{"$f":" 'DL - C4 A'!BO$2456","v":0},{"$f":" 'DL - C4 A'!BP$2456","v":0},{"$f":" 'DL - C4 A'!BQ$2456","v":0},{"$f":" 'DL - C4 A'!BR$2456","v":0},{"$f":" 'DL - C4 A'!BS$2456","v":0},{"$f":" 'DL - C4 A'!BT$2456","v":0},{"$f":" 'DL - C4 A'!BU$2456","v":0},{"$f":" 'DL - C4 A'!BV$2456","v":0},{"$f":" 'DL - C4 A'!BW$2456","v":0},{"$f":" 'DL - C4 A'!BX$2456","v":0},{"$f":" 'DL - C4 A'!BY$2456","v":0},{"$f":" 'DL - C4 A'!BZ$2456","v":0},{"$f":" 'DL - C4 A'!CA$2456","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$2457","v":"Depreciation - capex addition - 01 Apr 01 - real - D5Y"},{"$f":" 'DL - C4 A'!F$2457","v":0},{"$f":" 'DL - C4 A'!G$2457","v":0},{"$f":" 'DL - C4 A'!H$2457","v":0},{"$f":" 'DL - C4 A'!I$2457","v":"GBP m"},{"$f":" 'DL - C4 A'!J$2457","v":0},{"$f":" 'DL - C4 A'!K$2457","v":0},{"$f":" 'DL - C4 A'!L$2457","v":0},{"$f":" 'DL - C4 A'!M$2457","v":0},{"$f":" 'DL - C4 A'!N$2457","v":0},{"$f":" 'DL - C4 A'!O$2457","v":0},{"$f":" 'DL - C4 A'!P$2457","v":0},{"$f":" 'DL - C4 A'!Q$2457","v":0},{"$f":" 'DL - C4 A'!R$2457","v":0},{"$f":" 'DL - C4 A'!S$2457","v":0},{"$f":" 'DL - C4 A'!T$2457","v":0},{"$f":" 'DL - C4 A'!U$2457","v":0},{"$f":" 'DL - C4 A'!V$2457","v":0},{"$f":" 'DL - C4 A'!W$2457","v":0},{"$f":" 'DL - C4 A'!X$2457","v":0},{"$f":" 'DL - C4 A'!Y$2457","v":0},{"$f":" 'DL - C4 A'!Z$2457","v":0},{"$f":" 'DL - C4 A'!AA$2457","v":0},{"$f":" 'DL - C4 A'!AB$2457","v":0},{"$f":" 'DL - C4 A'!AC$2457","v":0},{"$f":" 'DL - C4 A'!AD$2457","v":0},{"$f":" 'DL - C4 A'!AE$2457","v":0},{"$f":" 'DL - C4 A'!AF$2457","v":0},{"$f":" 'DL - C4 A'!AG$2457","v":0},{"$f":" 'DL - C4 A'!AH$2457","v":0},{"$f":" 'DL - C4 A'!AI$2457","v":0},{"$f":" 'DL - C4 A'!AJ$2457","v":0},{"$f":" 'DL - C4 A'!AK$2457","v":0},{"$f":" 'DL - C4 A'!AL$2457","v":0},{"$f":" 'DL - C4 A'!AM$2457","v":0},{"$f":" 'DL - C4 A'!AN$2457","v":0},{"$f":" 'DL - C4 A'!AO$2457","v":0},{"$f":" 'DL - C4 A'!AP$2457","v":0},{"$f":" 'DL - C4 A'!AQ$2457","v":0},{"$f":" 'DL - C4 A'!AR$2457","v":0},{"$f":" 'DL - C4 A'!AS$2457","v":0},{"$f":" 'DL - C4 A'!AT$2457","v":0},{"$f":" 'DL - C4 A'!AU$2457","v":0},{"$f":" 'DL - C4 A'!AV$2457","v":0},{"$f":" 'DL - C4 A'!AW$2457","v":0},{"$f":" 'DL - C4 A'!AX$2457","v":0},{"$f":" 'DL - C4 A'!AY$2457","v":0},{"$f":" 'DL - C4 A'!AZ$2457","v":0},{"$f":" 'DL - C4 A'!BA$2457","v":0},{"$f":" 'DL - C4 A'!BB$2457","v":0},{"$f":" 'DL - C4 A'!BC$2457","v":0},{"$f":" 'DL - C4 A'!BD$2457","v":0},{"$f":" 'DL - C4 A'!BE$2457","v":0},{"$f":" 'DL - C4 A'!BF$2457","v":0},{"$f":" 'DL - C4 A'!BG$2457","v":0},{"$f":" 'DL - C4 A'!BH$2457","v":0},{"$f":" 'DL - C4 A'!BI$2457","v":0},{"$f":" 'DL - C4 A'!BJ$2457","v":0},{"$f":" 'DL - C4 A'!BK$2457","v":0},{"$f":" 'DL - C4 A'!BL$2457","v":0},{"$f":" 'DL - C4 A'!BM$2457","v":0},{"$f":" 'DL - C4 A'!BN$2457","v":0},{"$f":" 'DL - C4 A'!BO$2457","v":0},{"$f":" 'DL - C4 A'!BP$2457","v":0},{"$f":" 'DL - C4 A'!BQ$2457","v":0},{"$f":" 'DL - C4 A'!BR$2457","v":0},{"$f":" 'DL - C4 A'!BS$2457","v":0},{"$f":" 'DL - C4 A'!BT$2457","v":0},{"$f":" 'DL - C4 A'!BU$2457","v":0},{"$f":" 'DL - C4 A'!BV$2457","v":0},{"$f":" 'DL - C4 A'!BW$2457","v":0},{"$f":" 'DL - C4 A'!BX$2457","v":0},{"$f":" 'DL - C4 A'!BY$2457","v":0},{"$f":" 'DL - C4 A'!BZ$2457","v":0},{"$f":" 'DL - C4 A'!CA$2457","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$2458","v":"Depreciation - capex addition - 01 Apr 02 - real - D5Y"},{"$f":" 'DL - C4 A'!F$2458","v":0},{"$f":" 'DL - C4 A'!G$2458","v":0},{"$f":" 'DL - C4 A'!H$2458","v":0},{"$f":" 'DL - C4 A'!I$2458","v":"GBP m"},{"$f":" 'DL - C4 A'!J$2458","v":0},{"$f":" 'DL - C4 A'!K$2458","v":0},{"$f":" 'DL - C4 A'!L$2458","v":0},{"$f":" 'DL - C4 A'!M$2458","v":0},{"$f":" 'DL - C4 A'!N$2458","v":0},{"$f":" 'DL - C4 A'!O$2458","v":0},{"$f":" 'DL - C4 A'!P$2458","v":0},{"$f":" 'DL - C4 A'!Q$2458","v":0},{"$f":" 'DL - C4 A'!R$2458","v":0},{"$f":" 'DL - C4 A'!S$2458","v":0},{"$f":" 'DL - C4 A'!T$2458","v":0},{"$f":" 'DL - C4 A'!U$2458","v":0},{"$f":" 'DL - C4 A'!V$2458","v":0},{"$f":" 'DL - C4 A'!W$2458","v":0},{"$f":" 'DL - C4 A'!X$2458","v":0},{"$f":" 'DL - C4 A'!Y$2458","v":0},{"$f":" 'DL - C4 A'!Z$2458","v":0},{"$f":" 'DL - C4 A'!AA$2458","v":0},{"$f":" 'DL - C4 A'!AB$2458","v":0},{"$f":" 'DL - C4 A'!AC$2458","v":0},{"$f":" 'DL - C4 A'!AD$2458","v":0},{"$f":" 'DL - C4 A'!AE$2458","v":0},{"$f":" 'DL - C4 A'!AF$2458","v":0},{"$f":" 'DL - C4 A'!AG$2458","v":0},{"$f":" 'DL - C4 A'!AH$2458","v":0},{"$f":" 'DL - C4 A'!AI$2458","v":0},{"$f":" 'DL - C4 A'!AJ$2458","v":0},{"$f":" 'DL - C4 A'!AK$2458","v":0},{"$f":" 'DL - C4 A'!AL$2458","v":0},{"$f":" 'DL - C4 A'!AM$2458","v":0},{"$f":" 'DL - C4 A'!AN$2458","v":0},{"$f":" 'DL - C4 A'!AO$2458","v":0},{"$f":" 'DL - C4 A'!AP$2458","v":0},{"$f":" 'DL - C4 A'!AQ$2458","v":0},{"$f":" 'DL - C4 A'!AR$2458","v":0},{"$f":" 'DL - C4 A'!AS$2458","v":0},{"$f":" 'DL - C4 A'!AT$2458","v":0},{"$f":" 'DL - C4 A'!AU$2458","v":0},{"$f":" 'DL - C4 A'!AV$2458","v":0},{"$f":" 'DL - C4 A'!AW$2458","v":0},{"$f":" 'DL - C4 A'!AX$2458","v":0},{"$f":" 'DL - C4 A'!AY$2458","v":0},{"$f":" 'DL - C4 A'!AZ$2458","v":0},{"$f":" 'DL - C4 A'!BA$2458","v":0},{"$f":" 'DL - C4 A'!BB$2458","v":0},{"$f":" 'DL - C4 A'!BC$2458","v":0},{"$f":" 'DL - C4 A'!BD$2458","v":0},{"$f":" 'DL - C4 A'!BE$2458","v":0},{"$f":" 'DL - C4 A'!BF$2458","v":0},{"$f":" 'DL - C4 A'!BG$2458","v":0},{"$f":" 'DL - C4 A'!BH$2458","v":0},{"$f":" 'DL - C4 A'!BI$2458","v":0},{"$f":" 'DL - C4 A'!BJ$2458","v":0},{"$f":" 'DL - C4 A'!BK$2458","v":0},{"$f":" 'DL - C4 A'!BL$2458","v":0},{"$f":" 'DL - C4 A'!BM$2458","v":0},{"$f":" 'DL - C4 A'!BN$2458","v":0},{"$f":" 'DL - C4 A'!BO$2458","v":0},{"$f":" 'DL - C4 A'!BP$2458","v":0},{"$f":" 'DL - C4 A'!BQ$2458","v":0},{"$f":" 'DL - C4 A'!BR$2458","v":0},{"$f":" 'DL - C4 A'!BS$2458","v":0},{"$f":" 'DL - C4 A'!BT$2458","v":0},{"$f":" 'DL - C4 A'!BU$2458","v":0},{"$f":" 'DL - C4 A'!BV$2458","v":0},{"$f":" 'DL - C4 A'!BW$2458","v":0},{"$f":" 'DL - C4 A'!BX$2458","v":0},{"$f":" 'DL - C4 A'!BY$2458","v":0},{"$f":" 'DL - C4 A'!BZ$2458","v":0},{"$f":" 'DL - C4 A'!CA$2458","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$2459","v":"Depreciation - capex addition - 01 Apr 03 - real - D5Y"},{"$f":" 'DL - C4 A'!F$2459","v":0},{"$f":" 'DL - C4 A'!G$2459","v":0},{"$f":" 'DL - C4 A'!H$2459","v":0},{"$f":" 'DL - C4 A'!I$2459","v":"GBP m"},{"$f":" 'DL - C4 A'!J$2459","v":0},{"$f":" 'DL - C4 A'!K$2459","v":0},{"$f":" 'DL - C4 A'!L$2459","v":0},{"$f":" 'DL - C4 A'!M$2459","v":0},{"$f":" 'DL - C4 A'!N$2459","v":0},{"$f":" 'DL - C4 A'!O$2459","v":0},{"$f":" 'DL - C4 A'!P$2459","v":0},{"$f":" 'DL - C4 A'!Q$2459","v":0},{"$f":" 'DL - C4 A'!R$2459","v":0},{"$f":" 'DL - C4 A'!S$2459","v":0},{"$f":" 'DL - C4 A'!T$2459","v":0},{"$f":" 'DL - C4 A'!U$2459","v":0},{"$f":" 'DL - C4 A'!V$2459","v":0},{"$f":" 'DL - C4 A'!W$2459","v":0},{"$f":" 'DL - C4 A'!X$2459","v":0},{"$f":" 'DL - C4 A'!Y$2459","v":0},{"$f":" 'DL - C4 A'!Z$2459","v":0},{"$f":" 'DL - C4 A'!AA$2459","v":0},{"$f":" 'DL - C4 A'!AB$2459","v":0},{"$f":" 'DL - C4 A'!AC$2459","v":0},{"$f":" 'DL - C4 A'!AD$2459","v":0},{"$f":" 'DL - C4 A'!AE$2459","v":0},{"$f":" 'DL - C4 A'!AF$2459","v":0},{"$f":" 'DL - C4 A'!AG$2459","v":0},{"$f":" 'DL - C4 A'!AH$2459","v":0},{"$f":" 'DL - C4 A'!AI$2459","v":0},{"$f":" 'DL - C4 A'!AJ$2459","v":0},{"$f":" 'DL - C4 A'!AK$2459","v":0},{"$f":" 'DL - C4 A'!AL$2459","v":0},{"$f":" 'DL - C4 A'!AM$2459","v":0},{"$f":" 'DL - C4 A'!AN$2459","v":0},{"$f":" 'DL - C4 A'!AO$2459","v":0},{"$f":" 'DL - C4 A'!AP$2459","v":0},{"$f":" 'DL - C4 A'!AQ$2459","v":0},{"$f":" 'DL - C4 A'!AR$2459","v":0},{"$f":" 'DL - C4 A'!AS$2459","v":0},{"$f":" 'DL - C4 A'!AT$2459","v":0},{"$f":" 'DL - C4 A'!AU$2459","v":0},{"$f":" 'DL - C4 A'!AV$2459","v":0},{"$f":" 'DL - C4 A'!AW$2459","v":0},{"$f":" 'DL - C4 A'!AX$2459","v":0},{"$f":" 'DL - C4 A'!AY$2459","v":0},{"$f":" 'DL - C4 A'!AZ$2459","v":0},{"$f":" 'DL - C4 A'!BA$2459","v":0},{"$f":" 'DL - C4 A'!BB$2459","v":0},{"$f":" 'DL - C4 A'!BC$2459","v":0},{"$f":" 'DL - C4 A'!BD$2459","v":0},{"$f":" 'DL - C4 A'!BE$2459","v":0},{"$f":" 'DL - C4 A'!BF$2459","v":0},{"$f":" 'DL - C4 A'!BG$2459","v":0},{"$f":" 'DL - C4 A'!BH$2459","v":0},{"$f":" 'DL - C4 A'!BI$2459","v":0},{"$f":" 'DL - C4 A'!BJ$2459","v":0},{"$f":" 'DL - C4 A'!BK$2459","v":0},{"$f":" 'DL - C4 A'!BL$2459","v":0},{"$f":" 'DL - C4 A'!BM$2459","v":0},{"$f":" 'DL - C4 A'!BN$2459","v":0},{"$f":" 'DL - C4 A'!BO$2459","v":0},{"$f":" 'DL - C4 A'!BP$2459","v":0},{"$f":" 'DL - C4 A'!BQ$2459","v":0},{"$f":" 'DL - C4 A'!BR$2459","v":0},{"$f":" 'DL - C4 A'!BS$2459","v":0},{"$f":" 'DL - C4 A'!BT$2459","v":0},{"$f":" 'DL - C4 A'!BU$2459","v":0},{"$f":" 'DL - C4 A'!BV$2459","v":0},{"$f":" 'DL - C4 A'!BW$2459","v":0},{"$f":" 'DL - C4 A'!BX$2459","v":0},{"$f":" 'DL - C4 A'!BY$2459","v":0},{"$f":" 'DL - C4 A'!BZ$2459","v":0},{"$f":" 'DL - C4 A'!CA$2459","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$2460","v":"Depreciation - capex addition - 01 Apr 04 - real - D5Y"},{"$f":" 'DL - C4 A'!F$2460","v":0},{"$f":" 'DL - C4 A'!G$2460","v":0},{"$f":" 'DL - C4 A'!H$2460","v":0},{"$f":" 'DL - C4 A'!I$2460","v":"GBP m"},{"$f":" 'DL - C4 A'!J$2460","v":0},{"$f":" 'DL - C4 A'!K$2460","v":0},{"$f":" 'DL - C4 A'!L$2460","v":0},{"$f":" 'DL - C4 A'!M$2460","v":0},{"$f":" 'DL - C4 A'!N$2460","v":0},{"$f":" 'DL - C4 A'!O$2460","v":0},{"$f":" 'DL - C4 A'!P$2460","v":0},{"$f":" 'DL - C4 A'!Q$2460","v":0},{"$f":" 'DL - C4 A'!R$2460","v":0},{"$f":" 'DL - C4 A'!S$2460","v":0},{"$f":" 'DL - C4 A'!T$2460","v":0},{"$f":" 'DL - C4 A'!U$2460","v":0},{"$f":" 'DL - C4 A'!V$2460","v":0},{"$f":" 'DL - C4 A'!W$2460","v":0},{"$f":" 'DL - C4 A'!X$2460","v":0},{"$f":" 'DL - C4 A'!Y$2460","v":0},{"$f":" 'DL - C4 A'!Z$2460","v":0},{"$f":" 'DL - C4 A'!AA$2460","v":0},{"$f":" 'DL - C4 A'!AB$2460","v":0},{"$f":" 'DL - C4 A'!AC$2460","v":0},{"$f":" 'DL - C4 A'!AD$2460","v":0},{"$f":" 'DL - C4 A'!AE$2460","v":0},{"$f":" 'DL - C4 A'!AF$2460","v":0},{"$f":" 'DL - C4 A'!AG$2460","v":0},{"$f":" 'DL - C4 A'!AH$2460","v":0},{"$f":" 'DL - C4 A'!AI$2460","v":0},{"$f":" 'DL - C4 A'!AJ$2460","v":0},{"$f":" 'DL - C4 A'!AK$2460","v":0},{"$f":" 'DL - C4 A'!AL$2460","v":0},{"$f":" 'DL - C4 A'!AM$2460","v":0},{"$f":" 'DL - C4 A'!AN$2460","v":0},{"$f":" 'DL - C4 A'!AO$2460","v":0},{"$f":" 'DL - C4 A'!AP$2460","v":0},{"$f":" 'DL - C4 A'!AQ$2460","v":0},{"$f":" 'DL - C4 A'!AR$2460","v":0},{"$f":" 'DL - C4 A'!AS$2460","v":0},{"$f":" 'DL - C4 A'!AT$2460","v":0},{"$f":" 'DL - C4 A'!AU$2460","v":0},{"$f":" 'DL - C4 A'!AV$2460","v":0},{"$f":" 'DL - C4 A'!AW$2460","v":0},{"$f":" 'DL - C4 A'!AX$2460","v":0},{"$f":" 'DL - C4 A'!AY$2460","v":0},{"$f":" 'DL - C4 A'!AZ$2460","v":0},{"$f":" 'DL - C4 A'!BA$2460","v":0},{"$f":" 'DL - C4 A'!BB$2460","v":0},{"$f":" 'DL - C4 A'!BC$2460","v":0},{"$f":" 'DL - C4 A'!BD$2460","v":0},{"$f":" 'DL - C4 A'!BE$2460","v":0},{"$f":" 'DL - C4 A'!BF$2460","v":0},{"$f":" 'DL - C4 A'!BG$2460","v":0},{"$f":" 'DL - C4 A'!BH$2460","v":0},{"$f":" 'DL - C4 A'!BI$2460","v":0},{"$f":" 'DL - C4 A'!BJ$2460","v":0},{"$f":" 'DL - C4 A'!BK$2460","v":0},{"$f":" 'DL - C4 A'!BL$2460","v":0},{"$f":" 'DL - C4 A'!BM$2460","v":0},{"$f":" 'DL - C4 A'!BN$2460","v":0},{"$f":" 'DL - C4 A'!BO$2460","v":0},{"$f":" 'DL - C4 A'!BP$2460","v":0},{"$f":" 'DL - C4 A'!BQ$2460","v":0},{"$f":" 'DL - C4 A'!BR$2460","v":0},{"$f":" 'DL - C4 A'!BS$2460","v":0},{"$f":" 'DL - C4 A'!BT$2460","v":0},{"$f":" 'DL - C4 A'!BU$2460","v":0},{"$f":" 'DL - C4 A'!BV$2460","v":0},{"$f":" 'DL - C4 A'!BW$2460","v":0},{"$f":" 'DL - C4 A'!BX$2460","v":0},{"$f":" 'DL - C4 A'!BY$2460","v":0},{"$f":" 'DL - C4 A'!BZ$2460","v":0},{"$f":" 'DL - C4 A'!CA$2460","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$2461","v":"Depreciation - capex addition - 01 Apr 05 - real - D5Y"},{"$f":" 'DL - C4 A'!F$2461","v":0},{"$f":" 'DL - C4 A'!G$2461","v":0},{"$f":" 'DL - C4 A'!H$2461","v":0},{"$f":" 'DL - C4 A'!I$2461","v":"GBP m"},{"$f":" 'DL - C4 A'!J$2461","v":0},{"$f":" 'DL - C4 A'!K$2461","v":0},{"$f":" 'DL - C4 A'!L$2461","v":0},{"$f":" 'DL - C4 A'!M$2461","v":0},{"$f":" 'DL - C4 A'!N$2461","v":0},{"$f":" 'DL - C4 A'!O$2461","v":0},{"$f":" 'DL - C4 A'!P$2461","v":0},{"$f":" 'DL - C4 A'!Q$2461","v":0},{"$f":" 'DL - C4 A'!R$2461","v":0},{"$f":" 'DL - C4 A'!S$2461","v":0},{"$f":" 'DL - C4 A'!T$2461","v":0},{"$f":" 'DL - C4 A'!U$2461","v":0},{"$f":" 'DL - C4 A'!V$2461","v":0},{"$f":" 'DL - C4 A'!W$2461","v":0},{"$f":" 'DL - C4 A'!X$2461","v":0},{"$f":" 'DL - C4 A'!Y$2461","v":0},{"$f":" 'DL - C4 A'!Z$2461","v":0},{"$f":" 'DL - C4 A'!AA$2461","v":0},{"$f":" 'DL - C4 A'!AB$2461","v":0},{"$f":" 'DL - C4 A'!AC$2461","v":0},{"$f":" 'DL - C4 A'!AD$2461","v":0},{"$f":" 'DL - C4 A'!AE$2461","v":0},{"$f":" 'DL - C4 A'!AF$2461","v":0},{"$f":" 'DL - C4 A'!AG$2461","v":0},{"$f":" 'DL - C4 A'!AH$2461","v":0},{"$f":" 'DL - C4 A'!AI$2461","v":0},{"$f":" 'DL - C4 A'!AJ$2461","v":0},{"$f":" 'DL - C4 A'!AK$2461","v":0},{"$f":" 'DL - C4 A'!AL$2461","v":0},{"$f":" 'DL - C4 A'!AM$2461","v":0},{"$f":" 'DL - C4 A'!AN$2461","v":0},{"$f":" 'DL - C4 A'!AO$2461","v":0},{"$f":" 'DL - C4 A'!AP$2461","v":0},{"$f":" 'DL - C4 A'!AQ$2461","v":0},{"$f":" 'DL - C4 A'!AR$2461","v":0},{"$f":" 'DL - C4 A'!AS$2461","v":0},{"$f":" 'DL - C4 A'!AT$2461","v":0},{"$f":" 'DL - C4 A'!AU$2461","v":0},{"$f":" 'DL - C4 A'!AV$2461","v":0},{"$f":" 'DL - C4 A'!AW$2461","v":0},{"$f":" 'DL - C4 A'!AX$2461","v":0},{"$f":" 'DL - C4 A'!AY$2461","v":0},{"$f":" 'DL - C4 A'!AZ$2461","v":0},{"$f":" 'DL - C4 A'!BA$2461","v":0},{"$f":" 'DL - C4 A'!BB$2461","v":0},{"$f":" 'DL - C4 A'!BC$2461","v":0},{"$f":" 'DL - C4 A'!BD$2461","v":0},{"$f":" 'DL - C4 A'!BE$2461","v":0},{"$f":" 'DL - C4 A'!BF$2461","v":0},{"$f":" 'DL - C4 A'!BG$2461","v":0},{"$f":" 'DL - C4 A'!BH$2461","v":0},{"$f":" 'DL - C4 A'!BI$2461","v":0},{"$f":" 'DL - C4 A'!BJ$2461","v":0},{"$f":" 'DL - C4 A'!BK$2461","v":0},{"$f":" 'DL - C4 A'!BL$2461","v":0},{"$f":" 'DL - C4 A'!BM$2461","v":0},{"$f":" 'DL - C4 A'!BN$2461","v":0},{"$f":" 'DL - C4 A'!BO$2461","v":0},{"$f":" 'DL - C4 A'!BP$2461","v":0},{"$f":" 'DL - C4 A'!BQ$2461","v":0},{"$f":" 'DL - C4 A'!BR$2461","v":0},{"$f":" 'DL - C4 A'!BS$2461","v":0},{"$f":" 'DL - C4 A'!BT$2461","v":0},{"$f":" 'DL - C4 A'!BU$2461","v":0},{"$f":" 'DL - C4 A'!BV$2461","v":0},{"$f":" 'DL - C4 A'!BW$2461","v":0},{"$f":" 'DL - C4 A'!BX$2461","v":0},{"$f":" 'DL - C4 A'!BY$2461","v":0},{"$f":" 'DL - C4 A'!BZ$2461","v":0},{"$f":" 'DL - C4 A'!CA$2461","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$2462","v":"Depreciation - capex addition - 01 Apr 06 - real - D5Y"},{"$f":" 'DL - C4 A'!F$2462","v":0},{"$f":" 'DL - C4 A'!G$2462","v":0},{"$f":" 'DL - C4 A'!H$2462","v":0},{"$f":" 'DL - C4 A'!I$2462","v":"GBP m"},{"$f":" 'DL - C4 A'!J$2462","v":0},{"$f":" 'DL - C4 A'!K$2462","v":0},{"$f":" 'DL - C4 A'!L$2462","v":0},{"$f":" 'DL - C4 A'!M$2462","v":0},{"$f":" 'DL - C4 A'!N$2462","v":0},{"$f":" 'DL - C4 A'!O$2462","v":0},{"$f":" 'DL - C4 A'!P$2462","v":0},{"$f":" 'DL - C4 A'!Q$2462","v":0},{"$f":" 'DL - C4 A'!R$2462","v":0},{"$f":" 'DL - C4 A'!S$2462","v":0},{"$f":" 'DL - C4 A'!T$2462","v":0},{"$f":" 'DL - C4 A'!U$2462","v":0},{"$f":" 'DL - C4 A'!V$2462","v":0},{"$f":" 'DL - C4 A'!W$2462","v":0},{"$f":" 'DL - C4 A'!X$2462","v":0},{"$f":" 'DL - C4 A'!Y$2462","v":0},{"$f":" 'DL - C4 A'!Z$2462","v":0},{"$f":" 'DL - C4 A'!AA$2462","v":0},{"$f":" 'DL - C4 A'!AB$2462","v":0},{"$f":" 'DL - C4 A'!AC$2462","v":0},{"$f":" 'DL - C4 A'!AD$2462","v":0},{"$f":" 'DL - C4 A'!AE$2462","v":0},{"$f":" 'DL - C4 A'!AF$2462","v":0},{"$f":" 'DL - C4 A'!AG$2462","v":0},{"$f":" 'DL - C4 A'!AH$2462","v":0},{"$f":" 'DL - C4 A'!AI$2462","v":0},{"$f":" 'DL - C4 A'!AJ$2462","v":0},{"$f":" 'DL - C4 A'!AK$2462","v":0},{"$f":" 'DL - C4 A'!AL$2462","v":0},{"$f":" 'DL - C4 A'!AM$2462","v":0},{"$f":" 'DL - C4 A'!AN$2462","v":0},{"$f":" 'DL - C4 A'!AO$2462","v":0},{"$f":" 'DL - C4 A'!AP$2462","v":0},{"$f":" 'DL - C4 A'!AQ$2462","v":0},{"$f":" 'DL - C4 A'!AR$2462","v":0},{"$f":" 'DL - C4 A'!AS$2462","v":0},{"$f":" 'DL - C4 A'!AT$2462","v":0},{"$f":" 'DL - C4 A'!AU$2462","v":0},{"$f":" 'DL - C4 A'!AV$2462","v":0},{"$f":" 'DL - C4 A'!AW$2462","v":0},{"$f":" 'DL - C4 A'!AX$2462","v":0},{"$f":" 'DL - C4 A'!AY$2462","v":0},{"$f":" 'DL - C4 A'!AZ$2462","v":0},{"$f":" 'DL - C4 A'!BA$2462","v":0},{"$f":" 'DL - C4 A'!BB$2462","v":0},{"$f":" 'DL - C4 A'!BC$2462","v":0},{"$f":" 'DL - C4 A'!BD$2462","v":0},{"$f":" 'DL - C4 A'!BE$2462","v":0},{"$f":" 'DL - C4 A'!BF$2462","v":0},{"$f":" 'DL - C4 A'!BG$2462","v":0},{"$f":" 'DL - C4 A'!BH$2462","v":0},{"$f":" 'DL - C4 A'!BI$2462","v":0},{"$f":" 'DL - C4 A'!BJ$2462","v":0},{"$f":" 'DL - C4 A'!BK$2462","v":0},{"$f":" 'DL - C4 A'!BL$2462","v":0},{"$f":" 'DL - C4 A'!BM$2462","v":0},{"$f":" 'DL - C4 A'!BN$2462","v":0},{"$f":" 'DL - C4 A'!BO$2462","v":0},{"$f":" 'DL - C4 A'!BP$2462","v":0},{"$f":" 'DL - C4 A'!BQ$2462","v":0},{"$f":" 'DL - C4 A'!BR$2462","v":0},{"$f":" 'DL - C4 A'!BS$2462","v":0},{"$f":" 'DL - C4 A'!BT$2462","v":0},{"$f":" 'DL - C4 A'!BU$2462","v":0},{"$f":" 'DL - C4 A'!BV$2462","v":0},{"$f":" 'DL - C4 A'!BW$2462","v":0},{"$f":" 'DL - C4 A'!BX$2462","v":0},{"$f":" 'DL - C4 A'!BY$2462","v":0},{"$f":" 'DL - C4 A'!BZ$2462","v":0},{"$f":" 'DL - C4 A'!CA$2462","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$2463","v":"Depreciation - capex addition - 01 Apr 07 - real - D5Y"},{"$f":" 'DL - C4 A'!F$2463","v":0},{"$f":" 'DL - C4 A'!G$2463","v":0},{"$f":" 'DL - C4 A'!H$2463","v":0},{"$f":" 'DL - C4 A'!I$2463","v":"GBP m"},{"$f":" 'DL - C4 A'!J$2463","v":0},{"$f":" 'DL - C4 A'!K$2463","v":0},{"$f":" 'DL - C4 A'!L$2463","v":0},{"$f":" 'DL - C4 A'!M$2463","v":0},{"$f":" 'DL - C4 A'!N$2463","v":0},{"$f":" 'DL - C4 A'!O$2463","v":0},{"$f":" 'DL - C4 A'!P$2463","v":0},{"$f":" 'DL - C4 A'!Q$2463","v":0},{"$f":" 'DL - C4 A'!R$2463","v":0},{"$f":" 'DL - C4 A'!S$2463","v":0},{"$f":" 'DL - C4 A'!T$2463","v":0},{"$f":" 'DL - C4 A'!U$2463","v":0},{"$f":" 'DL - C4 A'!V$2463","v":0},{"$f":" 'DL - C4 A'!W$2463","v":0},{"$f":" 'DL - C4 A'!X$2463","v":0},{"$f":" 'DL - C4 A'!Y$2463","v":0},{"$f":" 'DL - C4 A'!Z$2463","v":0},{"$f":" 'DL - C4 A'!AA$2463","v":0},{"$f":" 'DL - C4 A'!AB$2463","v":0},{"$f":" 'DL - C4 A'!AC$2463","v":0},{"$f":" 'DL - C4 A'!AD$2463","v":0},{"$f":" 'DL - C4 A'!AE$2463","v":0},{"$f":" 'DL - C4 A'!AF$2463","v":0},{"$f":" 'DL - C4 A'!AG$2463","v":0},{"$f":" 'DL - C4 A'!AH$2463","v":0},{"$f":" 'DL - C4 A'!AI$2463","v":0},{"$f":" 'DL - C4 A'!AJ$2463","v":0},{"$f":" 'DL - C4 A'!AK$2463","v":0},{"$f":" 'DL - C4 A'!AL$2463","v":0},{"$f":" 'DL - C4 A'!AM$2463","v":0},{"$f":" 'DL - C4 A'!AN$2463","v":0},{"$f":" 'DL - C4 A'!AO$2463","v":0},{"$f":" 'DL - C4 A'!AP$2463","v":0},{"$f":" 'DL - C4 A'!AQ$2463","v":0},{"$f":" 'DL - C4 A'!AR$2463","v":0},{"$f":" 'DL - C4 A'!AS$2463","v":0},{"$f":" 'DL - C4 A'!AT$2463","v":0},{"$f":" 'DL - C4 A'!AU$2463","v":0},{"$f":" 'DL - C4 A'!AV$2463","v":0},{"$f":" 'DL - C4 A'!AW$2463","v":0},{"$f":" 'DL - C4 A'!AX$2463","v":0},{"$f":" 'DL - C4 A'!AY$2463","v":0},{"$f":" 'DL - C4 A'!AZ$2463","v":0},{"$f":" 'DL - C4 A'!BA$2463","v":0},{"$f":" 'DL - C4 A'!BB$2463","v":0},{"$f":" 'DL - C4 A'!BC$2463","v":0},{"$f":" 'DL - C4 A'!BD$2463","v":0},{"$f":" 'DL - C4 A'!BE$2463","v":0},{"$f":" 'DL - C4 A'!BF$2463","v":0},{"$f":" 'DL - C4 A'!BG$2463","v":0},{"$f":" 'DL - C4 A'!BH$2463","v":0},{"$f":" 'DL - C4 A'!BI$2463","v":0},{"$f":" 'DL - C4 A'!BJ$2463","v":0},{"$f":" 'DL - C4 A'!BK$2463","v":0},{"$f":" 'DL - C4 A'!BL$2463","v":0},{"$f":" 'DL - C4 A'!BM$2463","v":0},{"$f":" 'DL - C4 A'!BN$2463","v":0},{"$f":" 'DL - C4 A'!BO$2463","v":0},{"$f":" 'DL - C4 A'!BP$2463","v":0},{"$f":" 'DL - C4 A'!BQ$2463","v":0},{"$f":" 'DL - C4 A'!BR$2463","v":0},{"$f":" 'DL - C4 A'!BS$2463","v":0},{"$f":" 'DL - C4 A'!BT$2463","v":0},{"$f":" 'DL - C4 A'!BU$2463","v":0},{"$f":" 'DL - C4 A'!BV$2463","v":0},{"$f":" 'DL - C4 A'!BW$2463","v":0},{"$f":" 'DL - C4 A'!BX$2463","v":0},{"$f":" 'DL - C4 A'!BY$2463","v":0},{"$f":" 'DL - C4 A'!BZ$2463","v":0},{"$f":" 'DL - C4 A'!CA$2463","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$2464","v":"Depreciation - capex addition - 01 Apr 08 - real - D5Y"},{"$f":" 'DL - C4 A'!F$2464","v":0},{"$f":" 'DL - C4 A'!G$2464","v":0},{"$f":" 'DL - C4 A'!H$2464","v":0},{"$f":" 'DL - C4 A'!I$2464","v":"GBP m"},{"$f":" 'DL - C4 A'!J$2464","v":0},{"$f":" 'DL - C4 A'!K$2464","v":0},{"$f":" 'DL - C4 A'!L$2464","v":0},{"$f":" 'DL - C4 A'!M$2464","v":0},{"$f":" 'DL - C4 A'!N$2464","v":0},{"$f":" 'DL - C4 A'!O$2464","v":0},{"$f":" 'DL - C4 A'!P$2464","v":0},{"$f":" 'DL - C4 A'!Q$2464","v":0},{"$f":" 'DL - C4 A'!R$2464","v":0},{"$f":" 'DL - C4 A'!S$2464","v":0},{"$f":" 'DL - C4 A'!T$2464","v":0},{"$f":" 'DL - C4 A'!U$2464","v":0},{"$f":" 'DL - C4 A'!V$2464","v":0},{"$f":" 'DL - C4 A'!W$2464","v":0},{"$f":" 'DL - C4 A'!X$2464","v":0},{"$f":" 'DL - C4 A'!Y$2464","v":0},{"$f":" 'DL - C4 A'!Z$2464","v":0},{"$f":" 'DL - C4 A'!AA$2464","v":0},{"$f":" 'DL - C4 A'!AB$2464","v":0},{"$f":" 'DL - C4 A'!AC$2464","v":0},{"$f":" 'DL - C4 A'!AD$2464","v":0},{"$f":" 'DL - C4 A'!AE$2464","v":0},{"$f":" 'DL - C4 A'!AF$2464","v":0},{"$f":" 'DL - C4 A'!AG$2464","v":0},{"$f":" 'DL - C4 A'!AH$2464","v":0},{"$f":" 'DL - C4 A'!AI$2464","v":0},{"$f":" 'DL - C4 A'!AJ$2464","v":0},{"$f":" 'DL - C4 A'!AK$2464","v":0},{"$f":" 'DL - C4 A'!AL$2464","v":0},{"$f":" 'DL - C4 A'!AM$2464","v":0},{"$f":" 'DL - C4 A'!AN$2464","v":0},{"$f":" 'DL - C4 A'!AO$2464","v":0},{"$f":" 'DL - C4 A'!AP$2464","v":0},{"$f":" 'DL - C4 A'!AQ$2464","v":0},{"$f":" 'DL - C4 A'!AR$2464","v":0},{"$f":" 'DL - C4 A'!AS$2464","v":0},{"$f":" 'DL - C4 A'!AT$2464","v":0},{"$f":" 'DL - C4 A'!AU$2464","v":0},{"$f":" 'DL - C4 A'!AV$2464","v":0},{"$f":" 'DL - C4 A'!AW$2464","v":0},{"$f":" 'DL - C4 A'!AX$2464","v":0},{"$f":" 'DL - C4 A'!AY$2464","v":0},{"$f":" 'DL - C4 A'!AZ$2464","v":0},{"$f":" 'DL - C4 A'!BA$2464","v":0},{"$f":" 'DL - C4 A'!BB$2464","v":0},{"$f":" 'DL - C4 A'!BC$2464","v":0},{"$f":" 'DL - C4 A'!BD$2464","v":0},{"$f":" 'DL - C4 A'!BE$2464","v":0},{"$f":" 'DL - C4 A'!BF$2464","v":0},{"$f":" 'DL - C4 A'!BG$2464","v":0},{"$f":" 'DL - C4 A'!BH$2464","v":0},{"$f":" 'DL - C4 A'!BI$2464","v":0},{"$f":" 'DL - C4 A'!BJ$2464","v":0},{"$f":" 'DL - C4 A'!BK$2464","v":0},{"$f":" 'DL - C4 A'!BL$2464","v":0},{"$f":" 'DL - C4 A'!BM$2464","v":0},{"$f":" 'DL - C4 A'!BN$2464","v":0},{"$f":" 'DL - C4 A'!BO$2464","v":0},{"$f":" 'DL - C4 A'!BP$2464","v":0},{"$f":" 'DL - C4 A'!BQ$2464","v":0},{"$f":" 'DL - C4 A'!BR$2464","v":0},{"$f":" 'DL - C4 A'!BS$2464","v":0},{"$f":" 'DL - C4 A'!BT$2464","v":0},{"$f":" 'DL - C4 A'!BU$2464","v":0},{"$f":" 'DL - C4 A'!BV$2464","v":0},{"$f":" 'DL - C4 A'!BW$2464","v":0},{"$f":" 'DL - C4 A'!BX$2464","v":0},{"$f":" 'DL - C4 A'!BY$2464","v":0},{"$f":" 'DL - C4 A'!BZ$2464","v":0},{"$f":" 'DL - C4 A'!CA$2464","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$2465","v":"Depreciation - capex addition - 01 Apr 09 - real - D5Y"},{"$f":" 'DL - C4 A'!F$2465","v":0},{"$f":" 'DL - C4 A'!G$2465","v":0},{"$f":" 'DL - C4 A'!H$2465","v":0},{"$f":" 'DL - C4 A'!I$2465","v":"GBP m"},{"$f":" 'DL - C4 A'!J$2465","v":0},{"$f":" 'DL - C4 A'!K$2465","v":0},{"$f":" 'DL - C4 A'!L$2465","v":0},{"$f":" 'DL - C4 A'!M$2465","v":0},{"$f":" 'DL - C4 A'!N$2465","v":0},{"$f":" 'DL - C4 A'!O$2465","v":0},{"$f":" 'DL - C4 A'!P$2465","v":0},{"$f":" 'DL - C4 A'!Q$2465","v":0},{"$f":" 'DL - C4 A'!R$2465","v":0},{"$f":" 'DL - C4 A'!S$2465","v":0},{"$f":" 'DL - C4 A'!T$2465","v":0},{"$f":" 'DL - C4 A'!U$2465","v":0},{"$f":" 'DL - C4 A'!V$2465","v":0},{"$f":" 'DL - C4 A'!W$2465","v":0},{"$f":" 'DL - C4 A'!X$2465","v":0},{"$f":" 'DL - C4 A'!Y$2465","v":0},{"$f":" 'DL - C4 A'!Z$2465","v":0},{"$f":" 'DL - C4 A'!AA$2465","v":0},{"$f":" 'DL - C4 A'!AB$2465","v":0},{"$f":" 'DL - C4 A'!AC$2465","v":0},{"$f":" 'DL - C4 A'!AD$2465","v":0},{"$f":" 'DL - C4 A'!AE$2465","v":0},{"$f":" 'DL - C4 A'!AF$2465","v":0},{"$f":" 'DL - C4 A'!AG$2465","v":0},{"$f":" 'DL - C4 A'!AH$2465","v":0},{"$f":" 'DL - C4 A'!AI$2465","v":0},{"$f":" 'DL - C4 A'!AJ$2465","v":0},{"$f":" 'DL - C4 A'!AK$2465","v":0},{"$f":" 'DL - C4 A'!AL$2465","v":0},{"$f":" 'DL - C4 A'!AM$2465","v":0},{"$f":" 'DL - C4 A'!AN$2465","v":0},{"$f":" 'DL - C4 A'!AO$2465","v":0},{"$f":" 'DL - C4 A'!AP$2465","v":0},{"$f":" 'DL - C4 A'!AQ$2465","v":0},{"$f":" 'DL - C4 A'!AR$2465","v":0},{"$f":" 'DL - C4 A'!AS$2465","v":0},{"$f":" 'DL - C4 A'!AT$2465","v":0},{"$f":" 'DL - C4 A'!AU$2465","v":0},{"$f":" 'DL - C4 A'!AV$2465","v":0},{"$f":" 'DL - C4 A'!AW$2465","v":0},{"$f":" 'DL - C4 A'!AX$2465","v":0},{"$f":" 'DL - C4 A'!AY$2465","v":0},{"$f":" 'DL - C4 A'!AZ$2465","v":0},{"$f":" 'DL - C4 A'!BA$2465","v":0},{"$f":" 'DL - C4 A'!BB$2465","v":0},{"$f":" 'DL - C4 A'!BC$2465","v":0},{"$f":" 'DL - C4 A'!BD$2465","v":0},{"$f":" 'DL - C4 A'!BE$2465","v":0},{"$f":" 'DL - C4 A'!BF$2465","v":0},{"$f":" 'DL - C4 A'!BG$2465","v":0},{"$f":" 'DL - C4 A'!BH$2465","v":0},{"$f":" 'DL - C4 A'!BI$2465","v":0},{"$f":" 'DL - C4 A'!BJ$2465","v":0},{"$f":" 'DL - C4 A'!BK$2465","v":0},{"$f":" 'DL - C4 A'!BL$2465","v":0},{"$f":" 'DL - C4 A'!BM$2465","v":0},{"$f":" 'DL - C4 A'!BN$2465","v":0},{"$f":" 'DL - C4 A'!BO$2465","v":0},{"$f":" 'DL - C4 A'!BP$2465","v":0},{"$f":" 'DL - C4 A'!BQ$2465","v":0},{"$f":" 'DL - C4 A'!BR$2465","v":0},{"$f":" 'DL - C4 A'!BS$2465","v":0},{"$f":" 'DL - C4 A'!BT$2465","v":0},{"$f":" 'DL - C4 A'!BU$2465","v":0},{"$f":" 'DL - C4 A'!BV$2465","v":0},{"$f":" 'DL - C4 A'!BW$2465","v":0},{"$f":" 'DL - C4 A'!BX$2465","v":0},{"$f":" 'DL - C4 A'!BY$2465","v":0},{"$f":" 'DL - C4 A'!BZ$2465","v":0},{"$f":" 'DL - C4 A'!CA$2465","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$2466","v":"Depreciation - capex addition - 01 Apr 10 - real - D5Y"},{"$f":" 'DL - C4 A'!F$2466","v":0},{"$f":" 'DL - C4 A'!G$2466","v":0},{"$f":" 'DL - C4 A'!H$2466","v":0},{"$f":" 'DL - C4 A'!I$2466","v":"GBP m"},{"$f":" 'DL - C4 A'!J$2466","v":0},{"$f":" 'DL - C4 A'!K$2466","v":0},{"$f":" 'DL - C4 A'!L$2466","v":0},{"$f":" 'DL - C4 A'!M$2466","v":0},{"$f":" 'DL - C4 A'!N$2466","v":0},{"$f":" 'DL - C4 A'!O$2466","v":0},{"$f":" 'DL - C4 A'!P$2466","v":0},{"$f":" 'DL - C4 A'!Q$2466","v":0},{"$f":" 'DL - C4 A'!R$2466","v":0},{"$f":" 'DL - C4 A'!S$2466","v":0},{"$f":" 'DL - C4 A'!T$2466","v":0},{"$f":" 'DL - C4 A'!U$2466","v":0},{"$f":" 'DL - C4 A'!V$2466","v":0},{"$f":" 'DL - C4 A'!W$2466","v":0},{"$f":" 'DL - C4 A'!X$2466","v":0},{"$f":" 'DL - C4 A'!Y$2466","v":0},{"$f":" 'DL - C4 A'!Z$2466","v":0},{"$f":" 'DL - C4 A'!AA$2466","v":0},{"$f":" 'DL - C4 A'!AB$2466","v":0},{"$f":" 'DL - C4 A'!AC$2466","v":0},{"$f":" 'DL - C4 A'!AD$2466","v":0},{"$f":" 'DL - C4 A'!AE$2466","v":0},{"$f":" 'DL - C4 A'!AF$2466","v":0},{"$f":" 'DL - C4 A'!AG$2466","v":0},{"$f":" 'DL - C4 A'!AH$2466","v":0},{"$f":" 'DL - C4 A'!AI$2466","v":0},{"$f":" 'DL - C4 A'!AJ$2466","v":0},{"$f":" 'DL - C4 A'!AK$2466","v":0},{"$f":" 'DL - C4 A'!AL$2466","v":0},{"$f":" 'DL - C4 A'!AM$2466","v":0},{"$f":" 'DL - C4 A'!AN$2466","v":0},{"$f":" 'DL - C4 A'!AO$2466","v":0},{"$f":" 'DL - C4 A'!AP$2466","v":0},{"$f":" 'DL - C4 A'!AQ$2466","v":0},{"$f":" 'DL - C4 A'!AR$2466","v":0},{"$f":" 'DL - C4 A'!AS$2466","v":0},{"$f":" 'DL - C4 A'!AT$2466","v":0},{"$f":" 'DL - C4 A'!AU$2466","v":0},{"$f":" 'DL - C4 A'!AV$2466","v":0},{"$f":" 'DL - C4 A'!AW$2466","v":0},{"$f":" 'DL - C4 A'!AX$2466","v":0},{"$f":" 'DL - C4 A'!AY$2466","v":0},{"$f":" 'DL - C4 A'!AZ$2466","v":0},{"$f":" 'DL - C4 A'!BA$2466","v":0},{"$f":" 'DL - C4 A'!BB$2466","v":0},{"$f":" 'DL - C4 A'!BC$2466","v":0},{"$f":" 'DL - C4 A'!BD$2466","v":0},{"$f":" 'DL - C4 A'!BE$2466","v":0},{"$f":" 'DL - C4 A'!BF$2466","v":0},{"$f":" 'DL - C4 A'!BG$2466","v":0},{"$f":" 'DL - C4 A'!BH$2466","v":0},{"$f":" 'DL - C4 A'!BI$2466","v":0},{"$f":" 'DL - C4 A'!BJ$2466","v":0},{"$f":" 'DL - C4 A'!BK$2466","v":0},{"$f":" 'DL - C4 A'!BL$2466","v":0},{"$f":" 'DL - C4 A'!BM$2466","v":0},{"$f":" 'DL - C4 A'!BN$2466","v":0},{"$f":" 'DL - C4 A'!BO$2466","v":0},{"$f":" 'DL - C4 A'!BP$2466","v":0},{"$f":" 'DL - C4 A'!BQ$2466","v":0},{"$f":" 'DL - C4 A'!BR$2466","v":0},{"$f":" 'DL - C4 A'!BS$2466","v":0},{"$f":" 'DL - C4 A'!BT$2466","v":0},{"$f":" 'DL - C4 A'!BU$2466","v":0},{"$f":" 'DL - C4 A'!BV$2466","v":0},{"$f":" 'DL - C4 A'!BW$2466","v":0},{"$f":" 'DL - C4 A'!BX$2466","v":0},{"$f":" 'DL - C4 A'!BY$2466","v":0},{"$f":" 'DL - C4 A'!BZ$2466","v":0},{"$f":" 'DL - C4 A'!CA$2466","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$2467","v":"Depreciation - capex addition - 01 Apr 11 - real - D5Y"},{"$f":" 'DL - C4 A'!F$2467","v":0},{"$f":" 'DL - C4 A'!G$2467","v":0},{"$f":" 'DL - C4 A'!H$2467","v":0},{"$f":" 'DL - C4 A'!I$2467","v":"GBP m"},{"$f":" 'DL - C4 A'!J$2467","v":0},{"$f":" 'DL - C4 A'!K$2467","v":0},{"$f":" 'DL - C4 A'!L$2467","v":0},{"$f":" 'DL - C4 A'!M$2467","v":0},{"$f":" 'DL - C4 A'!N$2467","v":0},{"$f":" 'DL - C4 A'!O$2467","v":0},{"$f":" 'DL - C4 A'!P$2467","v":0},{"$f":" 'DL - C4 A'!Q$2467","v":0},{"$f":" 'DL - C4 A'!R$2467","v":0},{"$f":" 'DL - C4 A'!S$2467","v":0},{"$f":" 'DL - C4 A'!T$2467","v":0},{"$f":" 'DL - C4 A'!U$2467","v":0},{"$f":" 'DL - C4 A'!V$2467","v":0},{"$f":" 'DL - C4 A'!W$2467","v":0},{"$f":" 'DL - C4 A'!X$2467","v":0},{"$f":" 'DL - C4 A'!Y$2467","v":0},{"$f":" 'DL - C4 A'!Z$2467","v":0},{"$f":" 'DL - C4 A'!AA$2467","v":0},{"$f":" 'DL - C4 A'!AB$2467","v":0},{"$f":" 'DL - C4 A'!AC$2467","v":0},{"$f":" 'DL - C4 A'!AD$2467","v":0},{"$f":" 'DL - C4 A'!AE$2467","v":0},{"$f":" 'DL - C4 A'!AF$2467","v":0},{"$f":" 'DL - C4 A'!AG$2467","v":0},{"$f":" 'DL - C4 A'!AH$2467","v":0},{"$f":" 'DL - C4 A'!AI$2467","v":0},{"$f":" 'DL - C4 A'!AJ$2467","v":0},{"$f":" 'DL - C4 A'!AK$2467","v":0},{"$f":" 'DL - C4 A'!AL$2467","v":0},{"$f":" 'DL - C4 A'!AM$2467","v":0},{"$f":" 'DL - C4 A'!AN$2467","v":0},{"$f":" 'DL - C4 A'!AO$2467","v":0},{"$f":" 'DL - C4 A'!AP$2467","v":0},{"$f":" 'DL - C4 A'!AQ$2467","v":0},{"$f":" 'DL - C4 A'!AR$2467","v":0},{"$f":" 'DL - C4 A'!AS$2467","v":0},{"$f":" 'DL - C4 A'!AT$2467","v":0},{"$f":" 'DL - C4 A'!AU$2467","v":0},{"$f":" 'DL - C4 A'!AV$2467","v":0},{"$f":" 'DL - C4 A'!AW$2467","v":0},{"$f":" 'DL - C4 A'!AX$2467","v":0},{"$f":" 'DL - C4 A'!AY$2467","v":0},{"$f":" 'DL - C4 A'!AZ$2467","v":0},{"$f":" 'DL - C4 A'!BA$2467","v":0},{"$f":" 'DL - C4 A'!BB$2467","v":0},{"$f":" 'DL - C4 A'!BC$2467","v":0},{"$f":" 'DL - C4 A'!BD$2467","v":0},{"$f":" 'DL - C4 A'!BE$2467","v":0},{"$f":" 'DL - C4 A'!BF$2467","v":0},{"$f":" 'DL - C4 A'!BG$2467","v":0},{"$f":" 'DL - C4 A'!BH$2467","v":0},{"$f":" 'DL - C4 A'!BI$2467","v":0},{"$f":" 'DL - C4 A'!BJ$2467","v":0},{"$f":" 'DL - C4 A'!BK$2467","v":0},{"$f":" 'DL - C4 A'!BL$2467","v":0},{"$f":" 'DL - C4 A'!BM$2467","v":0},{"$f":" 'DL - C4 A'!BN$2467","v":0},{"$f":" 'DL - C4 A'!BO$2467","v":0},{"$f":" 'DL - C4 A'!BP$2467","v":0},{"$f":" 'DL - C4 A'!BQ$2467","v":0},{"$f":" 'DL - C4 A'!BR$2467","v":0},{"$f":" 'DL - C4 A'!BS$2467","v":0},{"$f":" 'DL - C4 A'!BT$2467","v":0},{"$f":" 'DL - C4 A'!BU$2467","v":0},{"$f":" 'DL - C4 A'!BV$2467","v":0},{"$f":" 'DL - C4 A'!BW$2467","v":0},{"$f":" 'DL - C4 A'!BX$2467","v":0},{"$f":" 'DL - C4 A'!BY$2467","v":0},{"$f":" 'DL - C4 A'!BZ$2467","v":0},{"$f":" 'DL - C4 A'!CA$2467","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$2468","v":"Depreciation - capex addition - 01 Oct 12 - real - D5Y"},{"$f":" 'DL - C4 A'!F$2468","v":0},{"$f":" 'DL - C4 A'!G$2468","v":0},{"$f":" 'DL - C4 A'!H$2468","v":0},{"$f":" 'DL - C4 A'!I$2468","v":"GBP m"},{"$f":" 'DL - C4 A'!J$2468","v":0},{"$f":" 'DL - C4 A'!K$2468","v":7.5225501824833838},{"$f":" 'DL - C4 A'!L$2468","v":0},{"$f":" 'DL - C4 A'!M$2468","v":0},{"$f":" 'DL - C4 A'!N$2468","v":0},{"$f":" 'DL - C4 A'!O$2468","v":0},{"$f":" 'DL - C4 A'!P$2468","v":0},{"$f":" 'DL - C4 A'!Q$2468","v":0},{"$f":" 'DL - C4 A'!R$2468","v":0},{"$f":" 'DL - C4 A'!S$2468","v":0},{"$f":" 'DL - C4 A'!T$2468","v":0},{"$f":" 'DL - C4 A'!U$2468","v":0},{"$f":" 'DL - C4 A'!V$2468","v":0},{"$f":" 'DL - C4 A'!W$2468","v":0},{"$f":" 'DL - C4 A'!X$2468","v":0},{"$f":" 'DL - C4 A'!Y$2468","v":0},{"$f":" 'DL - C4 A'!Z$2468","v":0},{"$f":" 'DL - C4 A'!AA$2468","v":0},{"$f":" 'DL - C4 A'!AB$2468","v":0},{"$f":" 'DL - C4 A'!AC$2468","v":0},{"$f":" 'DL - C4 A'!AD$2468","v":0},{"$f":" 'DL - C4 A'!AE$2468","v":0},{"$f":" 'DL - C4 A'!AF$2468","v":0.75225501824834029},{"$f":" 'DL - C4 A'!AG$2468","v":1.5045100364966757},{"$f":" 'DL - C4 A'!AH$2468","v":1.5045100364966757},{"$f":" 'DL - C4 A'!AI$2468","v":1.5045100364966757},{"$f":" 'DL - C4 A'!AJ$2468","v":1.5045100364966757},{"$f":" 'DL - C4 A'!AK$2468","v":0.75225501824834029},{"$f":" 'DL - C4 A'!AL$2468","v":0},{"$f":" 'DL - C4 A'!AM$2468","v":0},{"$f":" 'DL - C4 A'!AN$2468","v":0},{"$f":" 'DL - C4 A'!AO$2468","v":0},{"$f":" 'DL - C4 A'!AP$2468","v":0},{"$f":" 'DL - C4 A'!AQ$2468","v":0},{"$f":" 'DL - C4 A'!AR$2468","v":0},{"$f":" 'DL - C4 A'!AS$2468","v":0},{"$f":" 'DL - C4 A'!AT$2468","v":0},{"$f":" 'DL - C4 A'!AU$2468","v":0},{"$f":" 'DL - C4 A'!AV$2468","v":0},{"$f":" 'DL - C4 A'!AW$2468","v":0},{"$f":" 'DL - C4 A'!AX$2468","v":0},{"$f":" 'DL - C4 A'!AY$2468","v":0},{"$f":" 'DL - C4 A'!AZ$2468","v":0},{"$f":" 'DL - C4 A'!BA$2468","v":0},{"$f":" 'DL - C4 A'!BB$2468","v":0},{"$f":" 'DL - C4 A'!BC$2468","v":0},{"$f":" 'DL - C4 A'!BD$2468","v":0},{"$f":" 'DL - C4 A'!BE$2468","v":0},{"$f":" 'DL - C4 A'!BF$2468","v":0},{"$f":" 'DL - C4 A'!BG$2468","v":0},{"$f":" 'DL - C4 A'!BH$2468","v":0},{"$f":" 'DL - C4 A'!BI$2468","v":0},{"$f":" 'DL - C4 A'!BJ$2468","v":0},{"$f":" 'DL - C4 A'!BK$2468","v":0},{"$f":" 'DL - C4 A'!BL$2468","v":0},{"$f":" 'DL - C4 A'!BM$2468","v":0},{"$f":" 'DL - C4 A'!BN$2468","v":0},{"$f":" 'DL - C4 A'!BO$2468","v":0},{"$f":" 'DL - C4 A'!BP$2468","v":0},{"$f":" 'DL - C4 A'!BQ$2468","v":0},{"$f":" 'DL - C4 A'!BR$2468","v":0},{"$f":" 'DL - C4 A'!BS$2468","v":0},{"$f":" 'DL - C4 A'!BT$2468","v":0},{"$f":" 'DL - C4 A'!BU$2468","v":0},{"$f":" 'DL - C4 A'!BV$2468","v":0},{"$f":" 'DL - C4 A'!BW$2468","v":0},{"$f":" 'DL - C4 A'!BX$2468","v":0},{"$f":" 'DL - C4 A'!BY$2468","v":0},{"$f":" 'DL - C4 A'!BZ$2468","v":0},{"$f":" 'DL - C4 A'!CA$2468","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$2469","v":"Depreciation - capex addition - 01 Oct 13 - real - D5Y"},{"$f":" 'DL - C4 A'!F$2469","v":0},{"$f":" 'DL - C4 A'!G$2469","v":0},{"$f":" 'DL - C4 A'!H$2469","v":0},{"$f":" 'DL - C4 A'!I$2469","v":"GBP m"},{"$f":" 'DL - C4 A'!J$2469","v":0},{"$f":" 'DL - C4 A'!K$2469","v":8.9213792283182833},{"$f":" 'DL - C4 A'!L$2469","v":0},{"$f":" 'DL - C4 A'!M$2469","v":0},{"$f":" 'DL - C4 A'!N$2469","v":0},{"$f":" 'DL - C4 A'!O$2469","v":0},{"$f":" 'DL - C4 A'!P$2469","v":0},{"$f":" 'DL - C4 A'!Q$2469","v":0},{"$f":" 'DL - C4 A'!R$2469","v":0},{"$f":" 'DL - C4 A'!S$2469","v":0},{"$f":" 'DL - C4 A'!T$2469","v":0},{"$f":" 'DL - C4 A'!U$2469","v":0},{"$f":" 'DL - C4 A'!V$2469","v":0},{"$f":" 'DL - C4 A'!W$2469","v":0},{"$f":" 'DL - C4 A'!X$2469","v":0},{"$f":" 'DL - C4 A'!Y$2469","v":0},{"$f":" 'DL - C4 A'!Z$2469","v":0},{"$f":" 'DL - C4 A'!AA$2469","v":0},{"$f":" 'DL - C4 A'!AB$2469","v":0},{"$f":" 'DL - C4 A'!AC$2469","v":0},{"$f":" 'DL - C4 A'!AD$2469","v":0},{"$f":" 'DL - C4 A'!AE$2469","v":0},{"$f":" 'DL - C4 A'!AF$2469","v":0},{"$f":" 'DL - C4 A'!AG$2469","v":0.89213792283182847},{"$f":" 'DL - C4 A'!AH$2469","v":1.7842758456636616},{"$f":" 'DL - C4 A'!AI$2469","v":1.7842758456636616},{"$f":" 'DL - C4 A'!AJ$2469","v":1.7842758456636616},{"$f":" 'DL - C4 A'!AK$2469","v":1.7842758456636567},{"$f":" 'DL - C4 A'!AL$2469","v":0.8921379228318127},{"$f":" 'DL - C4 A'!AM$2469","v":0},{"$f":" 'DL - C4 A'!AN$2469","v":0},{"$f":" 'DL - C4 A'!AO$2469","v":0},{"$f":" 'DL - C4 A'!AP$2469","v":0},{"$f":" 'DL - C4 A'!AQ$2469","v":0},{"$f":" 'DL - C4 A'!AR$2469","v":0},{"$f":" 'DL - C4 A'!AS$2469","v":0},{"$f":" 'DL - C4 A'!AT$2469","v":0},{"$f":" 'DL - C4 A'!AU$2469","v":0},{"$f":" 'DL - C4 A'!AV$2469","v":0},{"$f":" 'DL - C4 A'!AW$2469","v":0},{"$f":" 'DL - C4 A'!AX$2469","v":0},{"$f":" 'DL - C4 A'!AY$2469","v":0},{"$f":" 'DL - C4 A'!AZ$2469","v":0},{"$f":" 'DL - C4 A'!BA$2469","v":0},{"$f":" 'DL - C4 A'!BB$2469","v":0},{"$f":" 'DL - C4 A'!BC$2469","v":0},{"$f":" 'DL - C4 A'!BD$2469","v":0},{"$f":" 'DL - C4 A'!BE$2469","v":0},{"$f":" 'DL - C4 A'!BF$2469","v":0},{"$f":" 'DL - C4 A'!BG$2469","v":0},{"$f":" 'DL - C4 A'!BH$2469","v":0},{"$f":" 'DL - C4 A'!BI$2469","v":0},{"$f":" 'DL - C4 A'!BJ$2469","v":0},{"$f":" 'DL - C4 A'!BK$2469","v":0},{"$f":" 'DL - C4 A'!BL$2469","v":0},{"$f":" 'DL - C4 A'!BM$2469","v":0},{"$f":" 'DL - C4 A'!BN$2469","v":0},{"$f":" 'DL - C4 A'!BO$2469","v":0},{"$f":" 'DL - C4 A'!BP$2469","v":0},{"$f":" 'DL - C4 A'!BQ$2469","v":0},{"$f":" 'DL - C4 A'!BR$2469","v":0},{"$f":" 'DL - C4 A'!BS$2469","v":0},{"$f":" 'DL - C4 A'!BT$2469","v":0},{"$f":" 'DL - C4 A'!BU$2469","v":0},{"$f":" 'DL - C4 A'!BV$2469","v":0},{"$f":" 'DL - C4 A'!BW$2469","v":0},{"$f":" 'DL - C4 A'!BX$2469","v":0},{"$f":" 'DL - C4 A'!BY$2469","v":0},{"$f":" 'DL - C4 A'!BZ$2469","v":0},{"$f":" 'DL - C4 A'!CA$2469","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$2470","v":"Depreciation - capex addition - 01 Oct 14 - real - D5Y"},{"$f":" 'DL - C4 A'!F$2470","v":0},{"$f":" 'DL - C4 A'!G$2470","v":0},{"$f":" 'DL - C4 A'!H$2470","v":0},{"$f":" 'DL - C4 A'!I$2470","v":"GBP m"},{"$f":" 'DL - C4 A'!J$2470","v":0},{"$f":" 'DL - C4 A'!K$2470","v":6.9733848115972936},{"$f":" 'DL - C4 A'!L$2470","v":0},{"$f":" 'DL - C4 A'!M$2470","v":0},{"$f":" 'DL - C4 A'!N$2470","v":0},{"$f":" 'DL - C4 A'!O$2470","v":0},{"$f":" 'DL - C4 A'!P$2470","v":0},{"$f":" 'DL - C4 A'!Q$2470","v":0},{"$f":" 'DL - C4 A'!R$2470","v":0},{"$f":" 'DL - C4 A'!S$2470","v":0},{"$f":" 'DL - C4 A'!T$2470","v":0},{"$f":" 'DL - C4 A'!U$2470","v":0},{"$f":" 'DL - C4 A'!V$2470","v":0},{"$f":" 'DL - C4 A'!W$2470","v":0},{"$f":" 'DL - C4 A'!X$2470","v":0},{"$f":" 'DL - C4 A'!Y$2470","v":0},{"$f":" 'DL - C4 A'!Z$2470","v":0},{"$f":" 'DL - C4 A'!AA$2470","v":0},{"$f":" 'DL - C4 A'!AB$2470","v":0},{"$f":" 'DL - C4 A'!AC$2470","v":0},{"$f":" 'DL - C4 A'!AD$2470","v":0},{"$f":" 'DL - C4 A'!AE$2470","v":0},{"$f":" 'DL - C4 A'!AF$2470","v":0},{"$f":" 'DL - C4 A'!AG$2470","v":0},{"$f":" 'DL - C4 A'!AH$2470","v":0.69733848115973029},{"$f":" 'DL - C4 A'!AI$2470","v":1.3946769623194557},{"$f":" 'DL - C4 A'!AJ$2470","v":1.3946769623194557},{"$f":" 'DL - C4 A'!AK$2470","v":1.3946769623194608},{"$f":" 'DL - C4 A'!AL$2470","v":1.3946769623194608},{"$f":" 'DL - C4 A'!AM$2470","v":0.69733848115973041},{"$f":" 'DL - C4 A'!AN$2470","v":0},{"$f":" 'DL - C4 A'!AO$2470","v":0},{"$f":" 'DL - C4 A'!AP$2470","v":0},{"$f":" 'DL - C4 A'!AQ$2470","v":0},{"$f":" 'DL - C4 A'!AR$2470","v":0},{"$f":" 'DL - C4 A'!AS$2470","v":0},{"$f":" 'DL - C4 A'!AT$2470","v":0},{"$f":" 'DL - C4 A'!AU$2470","v":0},{"$f":" 'DL - C4 A'!AV$2470","v":0},{"$f":" 'DL - C4 A'!AW$2470","v":0},{"$f":" 'DL - C4 A'!AX$2470","v":0},{"$f":" 'DL - C4 A'!AY$2470","v":0},{"$f":" 'DL - C4 A'!AZ$2470","v":0},{"$f":" 'DL - C4 A'!BA$2470","v":0},{"$f":" 'DL - C4 A'!BB$2470","v":0},{"$f":" 'DL - C4 A'!BC$2470","v":0},{"$f":" 'DL - C4 A'!BD$2470","v":0},{"$f":" 'DL - C4 A'!BE$2470","v":0},{"$f":" 'DL - C4 A'!BF$2470","v":0},{"$f":" 'DL - C4 A'!BG$2470","v":0},{"$f":" 'DL - C4 A'!BH$2470","v":0},{"$f":" 'DL - C4 A'!BI$2470","v":0},{"$f":" 'DL - C4 A'!BJ$2470","v":0},{"$f":" 'DL - C4 A'!BK$2470","v":0},{"$f":" 'DL - C4 A'!BL$2470","v":0},{"$f":" 'DL - C4 A'!BM$2470","v":0},{"$f":" 'DL - C4 A'!BN$2470","v":0},{"$f":" 'DL - C4 A'!BO$2470","v":0},{"$f":" 'DL - C4 A'!BP$2470","v":0},{"$f":" 'DL - C4 A'!BQ$2470","v":0},{"$f":" 'DL - C4 A'!BR$2470","v":0},{"$f":" 'DL - C4 A'!BS$2470","v":0},{"$f":" 'DL - C4 A'!BT$2470","v":0},{"$f":" 'DL - C4 A'!BU$2470","v":0},{"$f":" 'DL - C4 A'!BV$2470","v":0},{"$f":" 'DL - C4 A'!BW$2470","v":0},{"$f":" 'DL - C4 A'!BX$2470","v":0},{"$f":" 'DL - C4 A'!BY$2470","v":0},{"$f":" 'DL - C4 A'!BZ$2470","v":0},{"$f":" 'DL - C4 A'!CA$2470","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$2471","v":"Depreciation - capex addition - 01 Oct 15 - real - D5Y"},{"$f":" 'DL - C4 A'!F$2471","v":0},{"$f":" 'DL - C4 A'!G$2471","v":0},{"$f":" 'DL - C4 A'!H$2471","v":0},{"$f":" 'DL - C4 A'!I$2471","v":"GBP m"},{"$f":" 'DL - C4 A'!J$2471","v":0},{"$f":" 'DL - C4 A'!K$2471","v":8.0528700799096065},{"$f":" 'DL - C4 A'!L$2471","v":0},{"$f":" 'DL - C4 A'!M$2471","v":0},{"$f":" 'DL - C4 A'!N$2471","v":0},{"$f":" 'DL - C4 A'!O$2471","v":0},{"$f":" 'DL - C4 A'!P$2471","v":0},{"$f":" 'DL - C4 A'!Q$2471","v":0},{"$f":" 'DL - C4 A'!R$2471","v":0},{"$f":" 'DL - C4 A'!S$2471","v":0},{"$f":" 'DL - C4 A'!T$2471","v":0},{"$f":" 'DL - C4 A'!U$2471","v":0},{"$f":" 'DL - C4 A'!V$2471","v":0},{"$f":" 'DL - C4 A'!W$2471","v":0},{"$f":" 'DL - C4 A'!X$2471","v":0},{"$f":" 'DL - C4 A'!Y$2471","v":0},{"$f":" 'DL - C4 A'!Z$2471","v":0},{"$f":" 'DL - C4 A'!AA$2471","v":0},{"$f":" 'DL - C4 A'!AB$2471","v":0},{"$f":" 'DL - C4 A'!AC$2471","v":0},{"$f":" 'DL - C4 A'!AD$2471","v":0},{"$f":" 'DL - C4 A'!AE$2471","v":0},{"$f":" 'DL - C4 A'!AF$2471","v":0},{"$f":" 'DL - C4 A'!AG$2471","v":0},{"$f":" 'DL - C4 A'!AH$2471","v":0},{"$f":" 'DL - C4 A'!AI$2471","v":0.80528700799096065},{"$f":" 'DL - C4 A'!AJ$2471","v":1.6105740159819237},{"$f":" 'DL - C4 A'!AK$2471","v":1.6105740159819213},{"$f":" 'DL - C4 A'!AL$2471","v":1.6105740159819213},{"$f":" 'DL - C4 A'!AM$2471","v":1.6105740159819213},{"$f":" 'DL - C4 A'!AN$2471","v":0.80528700799095798},{"$f":" 'DL - C4 A'!AO$2471","v":0},{"$f":" 'DL - C4 A'!AP$2471","v":0},{"$f":" 'DL - C4 A'!AQ$2471","v":0},{"$f":" 'DL - C4 A'!AR$2471","v":0},{"$f":" 'DL - C4 A'!AS$2471","v":0},{"$f":" 'DL - C4 A'!AT$2471","v":0},{"$f":" 'DL - C4 A'!AU$2471","v":0},{"$f":" 'DL - C4 A'!AV$2471","v":0},{"$f":" 'DL - C4 A'!AW$2471","v":0},{"$f":" 'DL - C4 A'!AX$2471","v":0},{"$f":" 'DL - C4 A'!AY$2471","v":0},{"$f":" 'DL - C4 A'!AZ$2471","v":0},{"$f":" 'DL - C4 A'!BA$2471","v":0},{"$f":" 'DL - C4 A'!BB$2471","v":0},{"$f":" 'DL - C4 A'!BC$2471","v":0},{"$f":" 'DL - C4 A'!BD$2471","v":0},{"$f":" 'DL - C4 A'!BE$2471","v":0},{"$f":" 'DL - C4 A'!BF$2471","v":0},{"$f":" 'DL - C4 A'!BG$2471","v":0},{"$f":" 'DL - C4 A'!BH$2471","v":0},{"$f":" 'DL - C4 A'!BI$2471","v":0},{"$f":" 'DL - C4 A'!BJ$2471","v":0},{"$f":" 'DL - C4 A'!BK$2471","v":0},{"$f":" 'DL - C4 A'!BL$2471","v":0},{"$f":" 'DL - C4 A'!BM$2471","v":0},{"$f":" 'DL - C4 A'!BN$2471","v":0},{"$f":" 'DL - C4 A'!BO$2471","v":0},{"$f":" 'DL - C4 A'!BP$2471","v":0},{"$f":" 'DL - C4 A'!BQ$2471","v":0},{"$f":" 'DL - C4 A'!BR$2471","v":0},{"$f":" 'DL - C4 A'!BS$2471","v":0},{"$f":" 'DL - C4 A'!BT$2471","v":0},{"$f":" 'DL - C4 A'!BU$2471","v":0},{"$f":" 'DL - C4 A'!BV$2471","v":0},{"$f":" 'DL - C4 A'!BW$2471","v":0},{"$f":" 'DL - C4 A'!BX$2471","v":0},{"$f":" 'DL - C4 A'!BY$2471","v":0},{"$f":" 'DL - C4 A'!BZ$2471","v":0},{"$f":" 'DL - C4 A'!CA$2471","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$2472","v":"Depreciation - capex addition - 01 Oct 16 - real - D5Y"},{"$f":" 'DL - C4 A'!F$2472","v":0},{"$f":" 'DL - C4 A'!G$2472","v":0},{"$f":" 'DL - C4 A'!H$2472","v":0},{"$f":" 'DL - C4 A'!I$2472","v":"GBP m"},{"$f":" 'DL - C4 A'!J$2472","v":0},{"$f":" 'DL - C4 A'!K$2472","v":8.7912743988279978},{"$f":" 'DL - C4 A'!L$2472","v":0},{"$f":" 'DL - C4 A'!M$2472","v":0},{"$f":" 'DL - C4 A'!N$2472","v":0},{"$f":" 'DL - C4 A'!O$2472","v":0},{"$f":" 'DL - C4 A'!P$2472","v":0},{"$f":" 'DL - C4 A'!Q$2472","v":0},{"$f":" 'DL - C4 A'!R$2472","v":0},{"$f":" 'DL - C4 A'!S$2472","v":0},{"$f":" 'DL - C4 A'!T$2472","v":0},{"$f":" 'DL - C4 A'!U$2472","v":0},{"$f":" 'DL - C4 A'!V$2472","v":0},{"$f":" 'DL - C4 A'!W$2472","v":0},{"$f":" 'DL - C4 A'!X$2472","v":0},{"$f":" 'DL - C4 A'!Y$2472","v":0},{"$f":" 'DL - C4 A'!Z$2472","v":0},{"$f":" 'DL - C4 A'!AA$2472","v":0},{"$f":" 'DL - C4 A'!AB$2472","v":0},{"$f":" 'DL - C4 A'!AC$2472","v":0},{"$f":" 'DL - C4 A'!AD$2472","v":0},{"$f":" 'DL - C4 A'!AE$2472","v":0},{"$f":" 'DL - C4 A'!AF$2472","v":0},{"$f":" 'DL - C4 A'!AG$2472","v":0},{"$f":" 'DL - C4 A'!AH$2472","v":0},{"$f":" 'DL - C4 A'!AI$2472","v":0},{"$f":" 'DL - C4 A'!AJ$2472","v":0.87912743988279973},{"$f":" 'DL - C4 A'!AK$2472","v":1.7582548797655997},{"$f":" 'DL - C4 A'!AL$2472","v":1.7582548797655997},{"$f":" 'DL - C4 A'!AM$2472","v":1.7582548797655997},{"$f":" 'DL - C4 A'!AN$2472","v":1.7582548797655997},{"$f":" 'DL - C4 A'!AO$2472","v":0.87912743988279907},{"$f":" 'DL - C4 A'!AP$2472","v":0},{"$f":" 'DL - C4 A'!AQ$2472","v":0},{"$f":" 'DL - C4 A'!AR$2472","v":0},{"$f":" 'DL - C4 A'!AS$2472","v":0},{"$f":" 'DL - C4 A'!AT$2472","v":0},{"$f":" 'DL - C4 A'!AU$2472","v":0},{"$f":" 'DL - C4 A'!AV$2472","v":0},{"$f":" 'DL - C4 A'!AW$2472","v":0},{"$f":" 'DL - C4 A'!AX$2472","v":0},{"$f":" 'DL - C4 A'!AY$2472","v":0},{"$f":" 'DL - C4 A'!AZ$2472","v":0},{"$f":" 'DL - C4 A'!BA$2472","v":0},{"$f":" 'DL - C4 A'!BB$2472","v":0},{"$f":" 'DL - C4 A'!BC$2472","v":0},{"$f":" 'DL - C4 A'!BD$2472","v":0},{"$f":" 'DL - C4 A'!BE$2472","v":0},{"$f":" 'DL - C4 A'!BF$2472","v":0},{"$f":" 'DL - C4 A'!BG$2472","v":0},{"$f":" 'DL - C4 A'!BH$2472","v":0},{"$f":" 'DL - C4 A'!BI$2472","v":0},{"$f":" 'DL - C4 A'!BJ$2472","v":0},{"$f":" 'DL - C4 A'!BK$2472","v":0},{"$f":" 'DL - C4 A'!BL$2472","v":0},{"$f":" 'DL - C4 A'!BM$2472","v":0},{"$f":" 'DL - C4 A'!BN$2472","v":0},{"$f":" 'DL - C4 A'!BO$2472","v":0},{"$f":" 'DL - C4 A'!BP$2472","v":0},{"$f":" 'DL - C4 A'!BQ$2472","v":0},{"$f":" 'DL - C4 A'!BR$2472","v":0},{"$f":" 'DL - C4 A'!BS$2472","v":0},{"$f":" 'DL - C4 A'!BT$2472","v":0},{"$f":" 'DL - C4 A'!BU$2472","v":0},{"$f":" 'DL - C4 A'!BV$2472","v":0},{"$f":" 'DL - C4 A'!BW$2472","v":0},{"$f":" 'DL - C4 A'!BX$2472","v":0},{"$f":" 'DL - C4 A'!BY$2472","v":0},{"$f":" 'DL - C4 A'!BZ$2472","v":0},{"$f":" 'DL - C4 A'!CA$2472","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$2473","v":"Depreciation - capex addition - 01 Oct 17 - real - D5Y"},{"$f":" 'DL - C4 A'!F$2473","v":0},{"$f":" 'DL - C4 A'!G$2473","v":0},{"$f":" 'DL - C4 A'!H$2473","v":0},{"$f":" 'DL - C4 A'!I$2473","v":"GBP m"},{"$f":" 'DL - C4 A'!J$2473","v":0},{"$f":" 'DL - C4 A'!K$2473","v":7.3205930327552968},{"$f":" 'DL - C4 A'!L$2473","v":0},{"$f":" 'DL - C4 A'!M$2473","v":0},{"$f":" 'DL - C4 A'!N$2473","v":0},{"$f":" 'DL - C4 A'!O$2473","v":0},{"$f":" 'DL - C4 A'!P$2473","v":0},{"$f":" 'DL - C4 A'!Q$2473","v":0},{"$f":" 'DL - C4 A'!R$2473","v":0},{"$f":" 'DL - C4 A'!S$2473","v":0},{"$f":" 'DL - C4 A'!T$2473","v":0},{"$f":" 'DL - C4 A'!U$2473","v":0},{"$f":" 'DL - C4 A'!V$2473","v":0},{"$f":" 'DL - C4 A'!W$2473","v":0},{"$f":" 'DL - C4 A'!X$2473","v":0},{"$f":" 'DL - C4 A'!Y$2473","v":0},{"$f":" 'DL - C4 A'!Z$2473","v":0},{"$f":" 'DL - C4 A'!AA$2473","v":0},{"$f":" 'DL - C4 A'!AB$2473","v":0},{"$f":" 'DL - C4 A'!AC$2473","v":0},{"$f":" 'DL - C4 A'!AD$2473","v":0},{"$f":" 'DL - C4 A'!AE$2473","v":0},{"$f":" 'DL - C4 A'!AF$2473","v":0},{"$f":" 'DL - C4 A'!AG$2473","v":0},{"$f":" 'DL - C4 A'!AH$2473","v":0},{"$f":" 'DL - C4 A'!AI$2473","v":0},{"$f":" 'DL - C4 A'!AJ$2473","v":0},{"$f":" 'DL - C4 A'!AK$2473","v":0.7320593032755297},{"$f":" 'DL - C4 A'!AL$2473","v":1.4641186065510594},{"$f":" 'DL - C4 A'!AM$2473","v":1.4641186065510594},{"$f":" 'DL - C4 A'!AN$2473","v":1.4641186065510594},{"$f":" 'DL - C4 A'!AO$2473","v":1.4641186065510594},{"$f":" 'DL - C4 A'!AP$2473","v":0.73205930327552959},{"$f":" 'DL - C4 A'!AQ$2473","v":0},{"$f":" 'DL - C4 A'!AR$2473","v":0},{"$f":" 'DL - C4 A'!AS$2473","v":0},{"$f":" 'DL - C4 A'!AT$2473","v":0},{"$f":" 'DL - C4 A'!AU$2473","v":0},{"$f":" 'DL - C4 A'!AV$2473","v":0},{"$f":" 'DL - C4 A'!AW$2473","v":0},{"$f":" 'DL - C4 A'!AX$2473","v":0},{"$f":" 'DL - C4 A'!AY$2473","v":0},{"$f":" 'DL - C4 A'!AZ$2473","v":0},{"$f":" 'DL - C4 A'!BA$2473","v":0},{"$f":" 'DL - C4 A'!BB$2473","v":0},{"$f":" 'DL - C4 A'!BC$2473","v":0},{"$f":" 'DL - C4 A'!BD$2473","v":0},{"$f":" 'DL - C4 A'!BE$2473","v":0},{"$f":" 'DL - C4 A'!BF$2473","v":0},{"$f":" 'DL - C4 A'!BG$2473","v":0},{"$f":" 'DL - C4 A'!BH$2473","v":0},{"$f":" 'DL - C4 A'!BI$2473","v":0},{"$f":" 'DL - C4 A'!BJ$2473","v":0},{"$f":" 'DL - C4 A'!BK$2473","v":0},{"$f":" 'DL - C4 A'!BL$2473","v":0},{"$f":" 'DL - C4 A'!BM$2473","v":0},{"$f":" 'DL - C4 A'!BN$2473","v":0},{"$f":" 'DL - C4 A'!BO$2473","v":0},{"$f":" 'DL - C4 A'!BP$2473","v":0},{"$f":" 'DL - C4 A'!BQ$2473","v":0},{"$f":" 'DL - C4 A'!BR$2473","v":0},{"$f":" 'DL - C4 A'!BS$2473","v":0},{"$f":" 'DL - C4 A'!BT$2473","v":0},{"$f":" 'DL - C4 A'!BU$2473","v":0},{"$f":" 'DL - C4 A'!BV$2473","v":0},{"$f":" 'DL - C4 A'!BW$2473","v":0},{"$f":" 'DL - C4 A'!BX$2473","v":0},{"$f":" 'DL - C4 A'!BY$2473","v":0},{"$f":" 'DL - C4 A'!BZ$2473","v":0},{"$f":" 'DL - C4 A'!CA$2473","v":0}]
[]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$34, \"dd mmm yy\") & \" - depreciation calc diff - D5Y\"","v":"Network capex add - 01 Apr 93 - depreciation calc diff - D5Y"},null,null,null,"GBP m",null,{"$f":" SUM(M569:CA569)","v":0},null,{"$f":" M517 - M543","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS517 - AS543","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$35, \"dd mmm yy\") & \" - depreciation calc diff - D5Y\"","v":"Network capex add - 01 Apr 94 - depreciation calc diff - D5Y"},null,null,null,"GBP m",null,0,null,{"$f":" M518 - M544","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS518 - AS544","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$36, \"dd mmm yy\") & \" - depreciation calc diff - D5Y\"","v":"Network capex add - 01 Apr 95 - depreciation calc diff - D5Y"},null,null,null,"GBP m",null,0,null,{"$f":" M519 - M545","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS519 - AS545","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$37, \"dd mmm yy\") & \" - depreciation calc diff - D5Y\"","v":"Network capex add - 01 Apr 96 - depreciation calc diff - D5Y"},null,null,null,"GBP m",null,0,null,{"$f":" M520 - M546","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS520 - AS546","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$38, \"dd mmm yy\") & \" - depreciation calc diff - D5Y\"","v":"Network capex add - 01 Apr 97 - depreciation calc diff - D5Y"},null,null,null,"GBP m",null,0,null,{"$f":" M521 - M547","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS521 - AS547","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$39, \"dd mmm yy\") & \" - depreciation calc diff - D5Y\"","v":"Network capex add - 01 Apr 98 - depreciation calc diff - D5Y"},null,null,null,"GBP m",null,0,null,{"$f":" M522 - M548","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS522 - AS548","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$40, \"dd mmm yy\") & \" - depreciation calc diff - D5Y\"","v":"Network capex add - 01 Apr 99 - depreciation calc diff - D5Y"},null,null,null,"GBP m",null,0,null,{"$f":" M523 - M549","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS523 - AS549","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$41, \"dd mmm yy\") & \" - depreciation calc diff - D5Y\"","v":"Network capex add - 01 Apr 00 - depreciation calc diff - D5Y"},null,null,null,"GBP m",null,0,null,{"$f":" M524 - M550","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS524 - AS550","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$42, \"dd mmm yy\") & \" - depreciation calc diff - D5Y\"","v":"Network capex add - 01 Apr 01 - depreciation calc diff - D5Y"},null,null,null,"GBP m",null,0,null,{"$f":" M525 - M551","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS525 - AS551","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$43, \"dd mmm yy\") & \" - depreciation calc diff - D5Y\"","v":"Network capex add - 01 Apr 02 - depreciation calc diff - D5Y"},null,null,null,"GBP m",null,0,null,{"$f":" M526 - M552","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS526 - AS552","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$44, \"dd mmm yy\") & \" - depreciation calc diff - D5Y\"","v":"Network capex add - 01 Apr 03 - depreciation calc diff - D5Y"},null,null,null,"GBP m",null,0,null,{"$f":" M527 - M553","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS527 - AS553","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$45, \"dd mmm yy\") & \" - depreciation calc diff - D5Y\"","v":"Network capex add - 01 Apr 04 - depreciation calc diff - D5Y"},null,null,null,"GBP m",null,0,null,{"$f":" M528 - M554","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS528 - AS554","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$46, \"dd mmm yy\") & \" - depreciation calc diff - D5Y\"","v":"Network capex add - 01 Apr 05 - depreciation calc diff - D5Y"},null,null,null,"GBP m",null,0,null,{"$f":" M529 - M555","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS529 - AS555","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$47, \"dd mmm yy\") & \" - depreciation calc diff - D5Y\"","v":"Network capex add - 01 Apr 06 - depreciation calc diff - D5Y"},null,null,null,"GBP m",null,0,null,{"$f":" M530 - M556","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS530 - AS556","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$48, \"dd mmm yy\") & \" - depreciation calc diff - D5Y\"","v":"Network capex add - 01 Apr 07 - depreciation calc diff - D5Y"},null,null,null,"GBP m",null,0,null,{"$f":" M531 - M557","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS531 - AS557","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$49, \"dd mmm yy\") & \" - depreciation calc diff - D5Y\"","v":"Network capex add - 01 Apr 08 - depreciation calc diff - D5Y"},null,null,null,"GBP m",null,0,null,{"$f":" M532 - M558","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS532 - AS558","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$50, \"dd mmm yy\") & \" - depreciation calc diff - D5Y\"","v":"Network capex add - 01 Apr 09 - depreciation calc diff - D5Y"},null,null,null,"GBP m",null,0,null,{"$f":" M533 - M559","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS533 - AS559","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$51, \"dd mmm yy\") & \" - depreciation calc diff - D5Y\"","v":"Network capex add - 01 Apr 10 - depreciation calc diff - D5Y"},null,null,null,"GBP m",null,0,null,{"$f":" M534 - M560","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS534 - AS560","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$52, \"dd mmm yy\") & \" - depreciation calc diff - D5Y\"","v":"Network capex add - 01 Apr 11 - depreciation calc diff - D5Y"},null,null,null,"GBP m",null,0,null,{"$f":" M535 - M561","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS535 - AS561","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$53, \"dd mmm yy\") & \" - depreciation calc diff - D5Y\"","v":"Network capex add - 01 Oct 12 - depreciation calc diff - D5Y"},null,null,null,"GBP m",null,0,null,{"$f":" M536 - M562","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS536 - AS562","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$54, \"dd mmm yy\") & \" - depreciation calc diff - D5Y\"","v":"Network capex add - 01 Oct 13 - depreciation calc diff - D5Y"},null,null,null,"GBP m",null,2.1871393585115584E-14,null,{"$f":" M537 - M563","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.8849813083506888E-15,1.6986412276764895E-14,0,0,0,0,0,0,{"$f":" AS537 - AS563","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$55, \"dd mmm yy\") & \" - depreciation calc diff - D5Y\"","v":"Network capex add - 01 Oct 14 - depreciation calc diff - D5Y"},null,null,null,"GBP m",null,-1.021405182655144E-14,null,{"$f":" M538 - M564","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-5.1070259132757201E-15,-5.1070259132757201E-15,0,0,0,0,0,0,{"$f":" AS538 - AS564","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$56, \"dd mmm yy\") & \" - depreciation calc diff - D5Y\"","v":"Network capex add - 01 Oct 15 - depreciation calc diff - D5Y"},null,null,null,"GBP m",null,9.9920072216264089E-15,null,{"$f":" M539 - M565","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.4424906541753444E-15,2.4424906541753444E-15,2.4424906541753444E-15,2.6645352591003757E-15,0,0,0,0,{"$f":" AS539 - AS565","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$57, \"dd mmm yy\") & \" - depreciation calc diff - D5Y\"","v":"Network capex add - 01 Oct 16 - depreciation calc diff - D5Y"},null,null,null,"GBP m",null,-1.0658141036401503E-14,null,{"$f":" M540 - M566","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2.6645352591003757E-15,-2.6645352591003757E-15,-2.6645352591003757E-15,-2.6645352591003757E-15,0,0,0,0,{"$f":" AS540 - AS566","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$58, \"dd mmm yy\") & \" - depreciation calc diff - D5Y\"","v":"Network capex add - 01 Oct 17 - depreciation calc diff - D5Y"},null,null,null,"GBP m",null,-1.0658141036401503E-14,null,{"$f":" M541 - M567","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2.6645352591003757E-15,-2.6645352591003757E-15,-2.6645352591003757E-15,-2.6645352591003757E-15,0,0,0,{"$f":" AS541 - AS567","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["4. REGULATORY ASSET BASES - 5 YEAR D. - RAB_MO5Y"]
[]
[]
[null,null,"Network capex add - depreciation calc diff - MO5Y"]
[]
[null,null,null,null,{"$f":" Inp_Depreciation!E$565","v":"Network capex add - 01 Apr 93 - depreciation inp - MO5Y"},{"$f":" Inp_Depreciation!F$565","v":0},{"$f":" Inp_Depreciation!G$565","v":0},{"$f":" Inp_Depreciation!H$565","v":0},{"$f":" Inp_Depreciation!I$565","v":"GBP m"},{"$f":" Inp_Depreciation!J$565","v":"[Entitlement Model 28.11.16.xlsx]5 Year MO Dep '!$B$7"},{"$f":" Inp_Depreciation!K$565","v":0},{"$f":" Inp_Depreciation!L$565","v":0},{"$f":" Inp_Depreciation!M$565","v":0},{"$f":" Inp_Depreciation!N$565","v":0},{"$f":" Inp_Depreciation!O$565","v":0},{"$f":" Inp_Depreciation!P$565","v":0},{"$f":" Inp_Depreciation!Q$565","v":0},{"$f":" Inp_Depreciation!R$565","v":0},{"$f":" Inp_Depreciation!S$565","v":0},{"$f":" Inp_Depreciation!T$565","v":0},{"$f":" Inp_Depreciation!U$565","v":0},{"$f":" Inp_Depreciation!V$565","v":0},{"$f":" Inp_Depreciation!W$565","v":0},{"$f":" Inp_Depreciation!X$565","v":0},{"$f":" Inp_Depreciation!Y$565","v":0},{"$f":" Inp_Depreciation!Z$565","v":0},{"$f":" Inp_Depreciation!AA$565","v":0},{"$f":" Inp_Depreciation!AB$565","v":0},{"$f":" Inp_Depreciation!AC$565","v":0},{"$f":" Inp_Depreciation!AD$565","v":0},{"$f":" Inp_Depreciation!AE$565","v":0},{"$f":" Inp_Depreciation!AF$565","v":0},{"$f":" Inp_Depreciation!AG$565","v":0},{"$f":" Inp_Depreciation!AH$565","v":0},{"$f":" Inp_Depreciation!AI$565","v":0},{"$f":" Inp_Depreciation!AJ$565","v":0},{"$f":" Inp_Depreciation!AK$565","v":0},{"$f":" Inp_Depreciation!AL$565","v":0},{"$f":" Inp_Depreciation!AM$565","v":0},{"$f":" Inp_Depreciation!AN$565","v":0},{"$f":" Inp_Depreciation!AO$565","v":0},{"$f":" Inp_Depreciation!AP$565","v":0},{"$f":" Inp_Depreciation!AQ$565","v":0},{"$f":" Inp_Depreciation!AR$565","v":0},{"$f":" Inp_Depreciation!AS$565","v":0},{"$f":" Inp_Depreciation!AT$565","v":0},{"$f":" Inp_Depreciation!AU$565","v":0},{"$f":" Inp_Depreciation!AV$565","v":0},{"$f":" Inp_Depreciation!AW$565","v":0},{"$f":" Inp_Depreciation!AX$565","v":0},{"$f":" Inp_Depreciation!AY$565","v":0},{"$f":" Inp_Depreciation!AZ$565","v":0},{"$f":" Inp_Depreciation!BA$565","v":0},{"$f":" Inp_Depreciation!BB$565","v":0},{"$f":" Inp_Depreciation!BC$565","v":0},{"$f":" Inp_Depreciation!BD$565","v":0},{"$f":" Inp_Depreciation!BE$565","v":0},{"$f":" Inp_Depreciation!BF$565","v":0},{"$f":" Inp_Depreciation!BG$565","v":0},{"$f":" Inp_Depreciation!BH$565","v":0},{"$f":" Inp_Depreciation!BI$565","v":0},{"$f":" Inp_Depreciation!BJ$565","v":0},{"$f":" Inp_Depreciation!BK$565","v":0},{"$f":" Inp_Depreciation!BL$565","v":0},{"$f":" Inp_Depreciation!BM$565","v":0},{"$f":" Inp_Depreciation!BN$565","v":0},{"$f":" Inp_Depreciation!BO$565","v":0},{"$f":" Inp_Depreciation!BP$565","v":0},{"$f":" Inp_Depreciation!BQ$565","v":0},{"$f":" Inp_Depreciation!BR$565","v":0},{"$f":" Inp_Depreciation!BS$565","v":0},{"$f":" Inp_Depreciation!BT$565","v":0},{"$f":" Inp_Depreciation!BU$565","v":0},{"$f":" Inp_Depreciation!BV$565","v":0},{"$f":" Inp_Depreciation!BW$565","v":0},{"$f":" Inp_Depreciation!BX$565","v":0},{"$f":" Inp_Depreciation!BY$565","v":0},{"$f":" Inp_Depreciation!BZ$565","v":0},{"$f":" Inp_Depreciation!CA$565","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$566","v":"Network capex add - 01 Apr 94 - depreciation inp - MO5Y"},{"$f":" Inp_Depreciation!F$566","v":0},{"$f":" Inp_Depreciation!G$566","v":0},{"$f":" Inp_Depreciation!H$566","v":0},{"$f":" Inp_Depreciation!I$566","v":"GBP m"},{"$f":" Inp_Depreciation!J$566","v":0},{"$f":" Inp_Depreciation!K$566","v":0},{"$f":" Inp_Depreciation!L$566","v":0},{"$f":" Inp_Depreciation!M$566","v":0},{"$f":" Inp_Depreciation!N$566","v":0},{"$f":" Inp_Depreciation!O$566","v":0},{"$f":" Inp_Depreciation!P$566","v":0},{"$f":" Inp_Depreciation!Q$566","v":0},{"$f":" Inp_Depreciation!R$566","v":0},{"$f":" Inp_Depreciation!S$566","v":0},{"$f":" Inp_Depreciation!T$566","v":0},{"$f":" Inp_Depreciation!U$566","v":0},{"$f":" Inp_Depreciation!V$566","v":0},{"$f":" Inp_Depreciation!W$566","v":0},{"$f":" Inp_Depreciation!X$566","v":0},{"$f":" Inp_Depreciation!Y$566","v":0},{"$f":" Inp_Depreciation!Z$566","v":0},{"$f":" Inp_Depreciation!AA$566","v":0},{"$f":" Inp_Depreciation!AB$566","v":0},{"$f":" Inp_Depreciation!AC$566","v":0},{"$f":" Inp_Depreciation!AD$566","v":0},{"$f":" Inp_Depreciation!AE$566","v":0},{"$f":" Inp_Depreciation!AF$566","v":0},{"$f":" Inp_Depreciation!AG$566","v":0},{"$f":" Inp_Depreciation!AH$566","v":0},{"$f":" Inp_Depreciation!AI$566","v":0},{"$f":" Inp_Depreciation!AJ$566","v":0},{"$f":" Inp_Depreciation!AK$566","v":0},{"$f":" Inp_Depreciation!AL$566","v":0},{"$f":" Inp_Depreciation!AM$566","v":0},{"$f":" Inp_Depreciation!AN$566","v":0},{"$f":" Inp_Depreciation!AO$566","v":0},{"$f":" Inp_Depreciation!AP$566","v":0},{"$f":" Inp_Depreciation!AQ$566","v":0},{"$f":" Inp_Depreciation!AR$566","v":0},{"$f":" Inp_Depreciation!AS$566","v":0},{"$f":" Inp_Depreciation!AT$566","v":0},{"$f":" Inp_Depreciation!AU$566","v":0},{"$f":" Inp_Depreciation!AV$566","v":0},{"$f":" Inp_Depreciation!AW$566","v":0},{"$f":" Inp_Depreciation!AX$566","v":0},{"$f":" Inp_Depreciation!AY$566","v":0},{"$f":" Inp_Depreciation!AZ$566","v":0},{"$f":" Inp_Depreciation!BA$566","v":0},{"$f":" Inp_Depreciation!BB$566","v":0},{"$f":" Inp_Depreciation!BC$566","v":0},{"$f":" Inp_Depreciation!BD$566","v":0},{"$f":" Inp_Depreciation!BE$566","v":0},{"$f":" Inp_Depreciation!BF$566","v":0},{"$f":" Inp_Depreciation!BG$566","v":0},{"$f":" Inp_Depreciation!BH$566","v":0},{"$f":" Inp_Depreciation!BI$566","v":0},{"$f":" Inp_Depreciation!BJ$566","v":0},{"$f":" Inp_Depreciation!BK$566","v":0},{"$f":" Inp_Depreciation!BL$566","v":0},{"$f":" Inp_Depreciation!BM$566","v":0},{"$f":" Inp_Depreciation!BN$566","v":0},{"$f":" Inp_Depreciation!BO$566","v":0},{"$f":" Inp_Depreciation!BP$566","v":0},{"$f":" Inp_Depreciation!BQ$566","v":0},{"$f":" Inp_Depreciation!BR$566","v":0},{"$f":" Inp_Depreciation!BS$566","v":0},{"$f":" Inp_Depreciation!BT$566","v":0},{"$f":" Inp_Depreciation!BU$566","v":0},{"$f":" Inp_Depreciation!BV$566","v":0},{"$f":" Inp_Depreciation!BW$566","v":0},{"$f":" Inp_Depreciation!BX$566","v":0},{"$f":" Inp_Depreciation!BY$566","v":0},{"$f":" Inp_Depreciation!BZ$566","v":0},{"$f":" Inp_Depreciation!CA$566","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$567","v":"Network capex add - 01 Apr 95 - depreciation inp - MO5Y"},{"$f":" Inp_Depreciation!F$567","v":0},{"$f":" Inp_Depreciation!G$567","v":0},{"$f":" Inp_Depreciation!H$567","v":0},{"$f":" Inp_Depreciation!I$567","v":"GBP m"},{"$f":" Inp_Depreciation!J$567","v":0},{"$f":" Inp_Depreciation!K$567","v":0},{"$f":" Inp_Depreciation!L$567","v":0},{"$f":" Inp_Depreciation!M$567","v":0},{"$f":" Inp_Depreciation!N$567","v":0},{"$f":" Inp_Depreciation!O$567","v":0},{"$f":" Inp_Depreciation!P$567","v":0},{"$f":" Inp_Depreciation!Q$567","v":0},{"$f":" Inp_Depreciation!R$567","v":0},{"$f":" Inp_Depreciation!S$567","v":0},{"$f":" Inp_Depreciation!T$567","v":0},{"$f":" Inp_Depreciation!U$567","v":0},{"$f":" Inp_Depreciation!V$567","v":0},{"$f":" Inp_Depreciation!W$567","v":0},{"$f":" Inp_Depreciation!X$567","v":0},{"$f":" Inp_Depreciation!Y$567","v":0},{"$f":" Inp_Depreciation!Z$567","v":0},{"$f":" Inp_Depreciation!AA$567","v":0},{"$f":" Inp_Depreciation!AB$567","v":0},{"$f":" Inp_Depreciation!AC$567","v":0},{"$f":" Inp_Depreciation!AD$567","v":0},{"$f":" Inp_Depreciation!AE$567","v":0},{"$f":" Inp_Depreciation!AF$567","v":0},{"$f":" Inp_Depreciation!AG$567","v":0},{"$f":" Inp_Depreciation!AH$567","v":0},{"$f":" Inp_Depreciation!AI$567","v":0},{"$f":" Inp_Depreciation!AJ$567","v":0},{"$f":" Inp_Depreciation!AK$567","v":0},{"$f":" Inp_Depreciation!AL$567","v":0},{"$f":" Inp_Depreciation!AM$567","v":0},{"$f":" Inp_Depreciation!AN$567","v":0},{"$f":" Inp_Depreciation!AO$567","v":0},{"$f":" Inp_Depreciation!AP$567","v":0},{"$f":" Inp_Depreciation!AQ$567","v":0},{"$f":" Inp_Depreciation!AR$567","v":0},{"$f":" Inp_Depreciation!AS$567","v":0},{"$f":" Inp_Depreciation!AT$567","v":0},{"$f":" Inp_Depreciation!AU$567","v":0},{"$f":" Inp_Depreciation!AV$567","v":0},{"$f":" Inp_Depreciation!AW$567","v":0},{"$f":" Inp_Depreciation!AX$567","v":0},{"$f":" Inp_Depreciation!AY$567","v":0},{"$f":" Inp_Depreciation!AZ$567","v":0},{"$f":" Inp_Depreciation!BA$567","v":0},{"$f":" Inp_Depreciation!BB$567","v":0},{"$f":" Inp_Depreciation!BC$567","v":0},{"$f":" Inp_Depreciation!BD$567","v":0},{"$f":" Inp_Depreciation!BE$567","v":0},{"$f":" Inp_Depreciation!BF$567","v":0},{"$f":" Inp_Depreciation!BG$567","v":0},{"$f":" Inp_Depreciation!BH$567","v":0},{"$f":" Inp_Depreciation!BI$567","v":0},{"$f":" Inp_Depreciation!BJ$567","v":0},{"$f":" Inp_Depreciation!BK$567","v":0},{"$f":" Inp_Depreciation!BL$567","v":0},{"$f":" Inp_Depreciation!BM$567","v":0},{"$f":" Inp_Depreciation!BN$567","v":0},{"$f":" Inp_Depreciation!BO$567","v":0},{"$f":" Inp_Depreciation!BP$567","v":0},{"$f":" Inp_Depreciation!BQ$567","v":0},{"$f":" Inp_Depreciation!BR$567","v":0},{"$f":" Inp_Depreciation!BS$567","v":0},{"$f":" Inp_Depreciation!BT$567","v":0},{"$f":" Inp_Depreciation!BU$567","v":0},{"$f":" Inp_Depreciation!BV$567","v":0},{"$f":" Inp_Depreciation!BW$567","v":0},{"$f":" Inp_Depreciation!BX$567","v":0},{"$f":" Inp_Depreciation!BY$567","v":0},{"$f":" Inp_Depreciation!BZ$567","v":0},{"$f":" Inp_Depreciation!CA$567","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$568","v":"Network capex add - 01 Apr 96 - depreciation inp - MO5Y"},{"$f":" Inp_Depreciation!F$568","v":0},{"$f":" Inp_Depreciation!G$568","v":0},{"$f":" Inp_Depreciation!H$568","v":0},{"$f":" Inp_Depreciation!I$568","v":"GBP m"},{"$f":" Inp_Depreciation!J$568","v":0},{"$f":" Inp_Depreciation!K$568","v":0},{"$f":" Inp_Depreciation!L$568","v":0},{"$f":" Inp_Depreciation!M$568","v":0},{"$f":" Inp_Depreciation!N$568","v":0},{"$f":" Inp_Depreciation!O$568","v":0},{"$f":" Inp_Depreciation!P$568","v":0},{"$f":" Inp_Depreciation!Q$568","v":0},{"$f":" Inp_Depreciation!R$568","v":0},{"$f":" Inp_Depreciation!S$568","v":0},{"$f":" Inp_Depreciation!T$568","v":0},{"$f":" Inp_Depreciation!U$568","v":0},{"$f":" Inp_Depreciation!V$568","v":0},{"$f":" Inp_Depreciation!W$568","v":0},{"$f":" Inp_Depreciation!X$568","v":0},{"$f":" Inp_Depreciation!Y$568","v":0},{"$f":" Inp_Depreciation!Z$568","v":0},{"$f":" Inp_Depreciation!AA$568","v":0},{"$f":" Inp_Depreciation!AB$568","v":0},{"$f":" Inp_Depreciation!AC$568","v":0},{"$f":" Inp_Depreciation!AD$568","v":0},{"$f":" Inp_Depreciation!AE$568","v":0},{"$f":" Inp_Depreciation!AF$568","v":0},{"$f":" Inp_Depreciation!AG$568","v":0},{"$f":" Inp_Depreciation!AH$568","v":0},{"$f":" Inp_Depreciation!AI$568","v":0},{"$f":" Inp_Depreciation!AJ$568","v":0},{"$f":" Inp_Depreciation!AK$568","v":0},{"$f":" Inp_Depreciation!AL$568","v":0},{"$f":" Inp_Depreciation!AM$568","v":0},{"$f":" Inp_Depreciation!AN$568","v":0},{"$f":" Inp_Depreciation!AO$568","v":0},{"$f":" Inp_Depreciation!AP$568","v":0},{"$f":" Inp_Depreciation!AQ$568","v":0},{"$f":" Inp_Depreciation!AR$568","v":0},{"$f":" Inp_Depreciation!AS$568","v":0},{"$f":" Inp_Depreciation!AT$568","v":0},{"$f":" Inp_Depreciation!AU$568","v":0},{"$f":" Inp_Depreciation!AV$568","v":0},{"$f":" Inp_Depreciation!AW$568","v":0},{"$f":" Inp_Depreciation!AX$568","v":0},{"$f":" Inp_Depreciation!AY$568","v":0},{"$f":" Inp_Depreciation!AZ$568","v":0},{"$f":" Inp_Depreciation!BA$568","v":0},{"$f":" Inp_Depreciation!BB$568","v":0},{"$f":" Inp_Depreciation!BC$568","v":0},{"$f":" Inp_Depreciation!BD$568","v":0},{"$f":" Inp_Depreciation!BE$568","v":0},{"$f":" Inp_Depreciation!BF$568","v":0},{"$f":" Inp_Depreciation!BG$568","v":0},{"$f":" Inp_Depreciation!BH$568","v":0},{"$f":" Inp_Depreciation!BI$568","v":0},{"$f":" Inp_Depreciation!BJ$568","v":0},{"$f":" Inp_Depreciation!BK$568","v":0},{"$f":" Inp_Depreciation!BL$568","v":0},{"$f":" Inp_Depreciation!BM$568","v":0},{"$f":" Inp_Depreciation!BN$568","v":0},{"$f":" Inp_Depreciation!BO$568","v":0},{"$f":" Inp_Depreciation!BP$568","v":0},{"$f":" Inp_Depreciation!BQ$568","v":0},{"$f":" Inp_Depreciation!BR$568","v":0},{"$f":" Inp_Depreciation!BS$568","v":0},{"$f":" Inp_Depreciation!BT$568","v":0},{"$f":" Inp_Depreciation!BU$568","v":0},{"$f":" Inp_Depreciation!BV$568","v":0},{"$f":" Inp_Depreciation!BW$568","v":0},{"$f":" Inp_Depreciation!BX$568","v":0},{"$f":" Inp_Depreciation!BY$568","v":0},{"$f":" Inp_Depreciation!BZ$568","v":0},{"$f":" Inp_Depreciation!CA$568","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$569","v":"Network capex add - 01 Apr 97 - depreciation inp - MO5Y"},{"$f":" Inp_Depreciation!F$569","v":0},{"$f":" Inp_Depreciation!G$569","v":0},{"$f":" Inp_Depreciation!H$569","v":0},{"$f":" Inp_Depreciation!I$569","v":"GBP m"},{"$f":" Inp_Depreciation!J$569","v":0},{"$f":" Inp_Depreciation!K$569","v":0},{"$f":" Inp_Depreciation!L$569","v":0},{"$f":" Inp_Depreciation!M$569","v":0},{"$f":" Inp_Depreciation!N$569","v":0},{"$f":" Inp_Depreciation!O$569","v":0},{"$f":" Inp_Depreciation!P$569","v":0},{"$f":" Inp_Depreciation!Q$569","v":0},{"$f":" Inp_Depreciation!R$569","v":0},{"$f":" Inp_Depreciation!S$569","v":0},{"$f":" Inp_Depreciation!T$569","v":0},{"$f":" Inp_Depreciation!U$569","v":0},{"$f":" Inp_Depreciation!V$569","v":0},{"$f":" Inp_Depreciation!W$569","v":0},{"$f":" Inp_Depreciation!X$569","v":0},{"$f":" Inp_Depreciation!Y$569","v":0},{"$f":" Inp_Depreciation!Z$569","v":0},{"$f":" Inp_Depreciation!AA$569","v":0},{"$f":" Inp_Depreciation!AB$569","v":0},{"$f":" Inp_Depreciation!AC$569","v":0},{"$f":" Inp_Depreciation!AD$569","v":0},{"$f":" Inp_Depreciation!AE$569","v":0},{"$f":" Inp_Depreciation!AF$569","v":0},{"$f":" Inp_Depreciation!AG$569","v":0},{"$f":" Inp_Depreciation!AH$569","v":0},{"$f":" Inp_Depreciation!AI$569","v":0},{"$f":" Inp_Depreciation!AJ$569","v":0},{"$f":" Inp_Depreciation!AK$569","v":0},{"$f":" Inp_Depreciation!AL$569","v":0},{"$f":" Inp_Depreciation!AM$569","v":0},{"$f":" Inp_Depreciation!AN$569","v":0},{"$f":" Inp_Depreciation!AO$569","v":0},{"$f":" Inp_Depreciation!AP$569","v":0},{"$f":" Inp_Depreciation!AQ$569","v":0},{"$f":" Inp_Depreciation!AR$569","v":0},{"$f":" Inp_Depreciation!AS$569","v":0},{"$f":" Inp_Depreciation!AT$569","v":0},{"$f":" Inp_Depreciation!AU$569","v":0},{"$f":" Inp_Depreciation!AV$569","v":0},{"$f":" Inp_Depreciation!AW$569","v":0},{"$f":" Inp_Depreciation!AX$569","v":0},{"$f":" Inp_Depreciation!AY$569","v":0},{"$f":" Inp_Depreciation!AZ$569","v":0},{"$f":" Inp_Depreciation!BA$569","v":0},{"$f":" Inp_Depreciation!BB$569","v":0},{"$f":" Inp_Depreciation!BC$569","v":0},{"$f":" Inp_Depreciation!BD$569","v":0},{"$f":" Inp_Depreciation!BE$569","v":0},{"$f":" Inp_Depreciation!BF$569","v":0},{"$f":" Inp_Depreciation!BG$569","v":0},{"$f":" Inp_Depreciation!BH$569","v":0},{"$f":" Inp_Depreciation!BI$569","v":0},{"$f":" Inp_Depreciation!BJ$569","v":0},{"$f":" Inp_Depreciation!BK$569","v":0},{"$f":" Inp_Depreciation!BL$569","v":0},{"$f":" Inp_Depreciation!BM$569","v":0},{"$f":" Inp_Depreciation!BN$569","v":0},{"$f":" Inp_Depreciation!BO$569","v":0},{"$f":" Inp_Depreciation!BP$569","v":0},{"$f":" Inp_Depreciation!BQ$569","v":0},{"$f":" Inp_Depreciation!BR$569","v":0},{"$f":" Inp_Depreciation!BS$569","v":0},{"$f":" Inp_Depreciation!BT$569","v":0},{"$f":" Inp_Depreciation!BU$569","v":0},{"$f":" Inp_Depreciation!BV$569","v":0},{"$f":" Inp_Depreciation!BW$569","v":0},{"$f":" Inp_Depreciation!BX$569","v":0},{"$f":" Inp_Depreciation!BY$569","v":0},{"$f":" Inp_Depreciation!BZ$569","v":0},{"$f":" Inp_Depreciation!CA$569","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$570","v":"Network capex add - 01 Apr 98 - depreciation inp - MO5Y"},{"$f":" Inp_Depreciation!F$570","v":0},{"$f":" Inp_Depreciation!G$570","v":0},{"$f":" Inp_Depreciation!H$570","v":0},{"$f":" Inp_Depreciation!I$570","v":"GBP m"},{"$f":" Inp_Depreciation!J$570","v":0},{"$f":" Inp_Depreciation!K$570","v":0},{"$f":" Inp_Depreciation!L$570","v":0},{"$f":" Inp_Depreciation!M$570","v":0},{"$f":" Inp_Depreciation!N$570","v":0},{"$f":" Inp_Depreciation!O$570","v":0},{"$f":" Inp_Depreciation!P$570","v":0},{"$f":" Inp_Depreciation!Q$570","v":0},{"$f":" Inp_Depreciation!R$570","v":0},{"$f":" Inp_Depreciation!S$570","v":0},{"$f":" Inp_Depreciation!T$570","v":0},{"$f":" Inp_Depreciation!U$570","v":0},{"$f":" Inp_Depreciation!V$570","v":0},{"$f":" Inp_Depreciation!W$570","v":0},{"$f":" Inp_Depreciation!X$570","v":0},{"$f":" Inp_Depreciation!Y$570","v":0},{"$f":" Inp_Depreciation!Z$570","v":0},{"$f":" Inp_Depreciation!AA$570","v":0},{"$f":" Inp_Depreciation!AB$570","v":0},{"$f":" Inp_Depreciation!AC$570","v":0},{"$f":" Inp_Depreciation!AD$570","v":0},{"$f":" Inp_Depreciation!AE$570","v":0},{"$f":" Inp_Depreciation!AF$570","v":0},{"$f":" Inp_Depreciation!AG$570","v":0},{"$f":" Inp_Depreciation!AH$570","v":0},{"$f":" Inp_Depreciation!AI$570","v":0},{"$f":" Inp_Depreciation!AJ$570","v":0},{"$f":" Inp_Depreciation!AK$570","v":0},{"$f":" Inp_Depreciation!AL$570","v":0},{"$f":" Inp_Depreciation!AM$570","v":0},{"$f":" Inp_Depreciation!AN$570","v":0},{"$f":" Inp_Depreciation!AO$570","v":0},{"$f":" Inp_Depreciation!AP$570","v":0},{"$f":" Inp_Depreciation!AQ$570","v":0},{"$f":" Inp_Depreciation!AR$570","v":0},{"$f":" Inp_Depreciation!AS$570","v":0},{"$f":" Inp_Depreciation!AT$570","v":0},{"$f":" Inp_Depreciation!AU$570","v":0},{"$f":" Inp_Depreciation!AV$570","v":0},{"$f":" Inp_Depreciation!AW$570","v":0},{"$f":" Inp_Depreciation!AX$570","v":0},{"$f":" Inp_Depreciation!AY$570","v":0},{"$f":" Inp_Depreciation!AZ$570","v":0},{"$f":" Inp_Depreciation!BA$570","v":0},{"$f":" Inp_Depreciation!BB$570","v":0},{"$f":" Inp_Depreciation!BC$570","v":0},{"$f":" Inp_Depreciation!BD$570","v":0},{"$f":" Inp_Depreciation!BE$570","v":0},{"$f":" Inp_Depreciation!BF$570","v":0},{"$f":" Inp_Depreciation!BG$570","v":0},{"$f":" Inp_Depreciation!BH$570","v":0},{"$f":" Inp_Depreciation!BI$570","v":0},{"$f":" Inp_Depreciation!BJ$570","v":0},{"$f":" Inp_Depreciation!BK$570","v":0},{"$f":" Inp_Depreciation!BL$570","v":0},{"$f":" Inp_Depreciation!BM$570","v":0},{"$f":" Inp_Depreciation!BN$570","v":0},{"$f":" Inp_Depreciation!BO$570","v":0},{"$f":" Inp_Depreciation!BP$570","v":0},{"$f":" Inp_Depreciation!BQ$570","v":0},{"$f":" Inp_Depreciation!BR$570","v":0},{"$f":" Inp_Depreciation!BS$570","v":0},{"$f":" Inp_Depreciation!BT$570","v":0},{"$f":" Inp_Depreciation!BU$570","v":0},{"$f":" Inp_Depreciation!BV$570","v":0},{"$f":" Inp_Depreciation!BW$570","v":0},{"$f":" Inp_Depreciation!BX$570","v":0},{"$f":" Inp_Depreciation!BY$570","v":0},{"$f":" Inp_Depreciation!BZ$570","v":0},{"$f":" Inp_Depreciation!CA$570","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$571","v":"Network capex add - 01 Apr 99 - depreciation inp - MO5Y"},{"$f":" Inp_Depreciation!F$571","v":0},{"$f":" Inp_Depreciation!G$571","v":0},{"$f":" Inp_Depreciation!H$571","v":0},{"$f":" Inp_Depreciation!I$571","v":"GBP m"},{"$f":" Inp_Depreciation!J$571","v":0},{"$f":" Inp_Depreciation!K$571","v":0},{"$f":" Inp_Depreciation!L$571","v":0},{"$f":" Inp_Depreciation!M$571","v":0},{"$f":" Inp_Depreciation!N$571","v":0},{"$f":" Inp_Depreciation!O$571","v":0},{"$f":" Inp_Depreciation!P$571","v":0},{"$f":" Inp_Depreciation!Q$571","v":0},{"$f":" Inp_Depreciation!R$571","v":0},{"$f":" Inp_Depreciation!S$571","v":0},{"$f":" Inp_Depreciation!T$571","v":0},{"$f":" Inp_Depreciation!U$571","v":0},{"$f":" Inp_Depreciation!V$571","v":0},{"$f":" Inp_Depreciation!W$571","v":0},{"$f":" Inp_Depreciation!X$571","v":0},{"$f":" Inp_Depreciation!Y$571","v":0},{"$f":" Inp_Depreciation!Z$571","v":0},{"$f":" Inp_Depreciation!AA$571","v":0},{"$f":" Inp_Depreciation!AB$571","v":0},{"$f":" Inp_Depreciation!AC$571","v":0},{"$f":" Inp_Depreciation!AD$571","v":0},{"$f":" Inp_Depreciation!AE$571","v":0},{"$f":" Inp_Depreciation!AF$571","v":0},{"$f":" Inp_Depreciation!AG$571","v":0},{"$f":" Inp_Depreciation!AH$571","v":0},{"$f":" Inp_Depreciation!AI$571","v":0},{"$f":" Inp_Depreciation!AJ$571","v":0},{"$f":" Inp_Depreciation!AK$571","v":0},{"$f":" Inp_Depreciation!AL$571","v":0},{"$f":" Inp_Depreciation!AM$571","v":0},{"$f":" Inp_Depreciation!AN$571","v":0},{"$f":" Inp_Depreciation!AO$571","v":0},{"$f":" Inp_Depreciation!AP$571","v":0},{"$f":" Inp_Depreciation!AQ$571","v":0},{"$f":" Inp_Depreciation!AR$571","v":0},{"$f":" Inp_Depreciation!AS$571","v":0},{"$f":" Inp_Depreciation!AT$571","v":0},{"$f":" Inp_Depreciation!AU$571","v":0},{"$f":" Inp_Depreciation!AV$571","v":0},{"$f":" Inp_Depreciation!AW$571","v":0},{"$f":" Inp_Depreciation!AX$571","v":0},{"$f":" Inp_Depreciation!AY$571","v":0},{"$f":" Inp_Depreciation!AZ$571","v":0},{"$f":" Inp_Depreciation!BA$571","v":0},{"$f":" Inp_Depreciation!BB$571","v":0},{"$f":" Inp_Depreciation!BC$571","v":0},{"$f":" Inp_Depreciation!BD$571","v":0},{"$f":" Inp_Depreciation!BE$571","v":0},{"$f":" Inp_Depreciation!BF$571","v":0},{"$f":" Inp_Depreciation!BG$571","v":0},{"$f":" Inp_Depreciation!BH$571","v":0},{"$f":" Inp_Depreciation!BI$571","v":0},{"$f":" Inp_Depreciation!BJ$571","v":0},{"$f":" Inp_Depreciation!BK$571","v":0},{"$f":" Inp_Depreciation!BL$571","v":0},{"$f":" Inp_Depreciation!BM$571","v":0},{"$f":" Inp_Depreciation!BN$571","v":0},{"$f":" Inp_Depreciation!BO$571","v":0},{"$f":" Inp_Depreciation!BP$571","v":0},{"$f":" Inp_Depreciation!BQ$571","v":0},{"$f":" Inp_Depreciation!BR$571","v":0},{"$f":" Inp_Depreciation!BS$571","v":0},{"$f":" Inp_Depreciation!BT$571","v":0},{"$f":" Inp_Depreciation!BU$571","v":0},{"$f":" Inp_Depreciation!BV$571","v":0},{"$f":" Inp_Depreciation!BW$571","v":0},{"$f":" Inp_Depreciation!BX$571","v":0},{"$f":" Inp_Depreciation!BY$571","v":0},{"$f":" Inp_Depreciation!BZ$571","v":0},{"$f":" Inp_Depreciation!CA$571","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$572","v":"Network capex add - 01 Apr 00 - depreciation inp - MO5Y"},{"$f":" Inp_Depreciation!F$572","v":0},{"$f":" Inp_Depreciation!G$572","v":0},{"$f":" Inp_Depreciation!H$572","v":0},{"$f":" Inp_Depreciation!I$572","v":"GBP m"},{"$f":" Inp_Depreciation!J$572","v":0},{"$f":" Inp_Depreciation!K$572","v":0},{"$f":" Inp_Depreciation!L$572","v":0},{"$f":" Inp_Depreciation!M$572","v":0},{"$f":" Inp_Depreciation!N$572","v":0},{"$f":" Inp_Depreciation!O$572","v":0},{"$f":" Inp_Depreciation!P$572","v":0},{"$f":" Inp_Depreciation!Q$572","v":0},{"$f":" Inp_Depreciation!R$572","v":0},{"$f":" Inp_Depreciation!S$572","v":0},{"$f":" Inp_Depreciation!T$572","v":0},{"$f":" Inp_Depreciation!U$572","v":0},{"$f":" Inp_Depreciation!V$572","v":0},{"$f":" Inp_Depreciation!W$572","v":0},{"$f":" Inp_Depreciation!X$572","v":0},{"$f":" Inp_Depreciation!Y$572","v":0},{"$f":" Inp_Depreciation!Z$572","v":0},{"$f":" Inp_Depreciation!AA$572","v":0},{"$f":" Inp_Depreciation!AB$572","v":0},{"$f":" Inp_Depreciation!AC$572","v":0},{"$f":" Inp_Depreciation!AD$572","v":0},{"$f":" Inp_Depreciation!AE$572","v":0},{"$f":" Inp_Depreciation!AF$572","v":0},{"$f":" Inp_Depreciation!AG$572","v":0},{"$f":" Inp_Depreciation!AH$572","v":0},{"$f":" Inp_Depreciation!AI$572","v":0},{"$f":" Inp_Depreciation!AJ$572","v":0},{"$f":" Inp_Depreciation!AK$572","v":0},{"$f":" Inp_Depreciation!AL$572","v":0},{"$f":" Inp_Depreciation!AM$572","v":0},{"$f":" Inp_Depreciation!AN$572","v":0},{"$f":" Inp_Depreciation!AO$572","v":0},{"$f":" Inp_Depreciation!AP$572","v":0},{"$f":" Inp_Depreciation!AQ$572","v":0},{"$f":" Inp_Depreciation!AR$572","v":0},{"$f":" Inp_Depreciation!AS$572","v":0},{"$f":" Inp_Depreciation!AT$572","v":0},{"$f":" Inp_Depreciation!AU$572","v":0},{"$f":" Inp_Depreciation!AV$572","v":0},{"$f":" Inp_Depreciation!AW$572","v":0},{"$f":" Inp_Depreciation!AX$572","v":0},{"$f":" Inp_Depreciation!AY$572","v":0},{"$f":" Inp_Depreciation!AZ$572","v":0},{"$f":" Inp_Depreciation!BA$572","v":0},{"$f":" Inp_Depreciation!BB$572","v":0},{"$f":" Inp_Depreciation!BC$572","v":0},{"$f":" Inp_Depreciation!BD$572","v":0},{"$f":" Inp_Depreciation!BE$572","v":0},{"$f":" Inp_Depreciation!BF$572","v":0},{"$f":" Inp_Depreciation!BG$572","v":0},{"$f":" Inp_Depreciation!BH$572","v":0},{"$f":" Inp_Depreciation!BI$572","v":0},{"$f":" Inp_Depreciation!BJ$572","v":0},{"$f":" Inp_Depreciation!BK$572","v":0},{"$f":" Inp_Depreciation!BL$572","v":0},{"$f":" Inp_Depreciation!BM$572","v":0},{"$f":" Inp_Depreciation!BN$572","v":0},{"$f":" Inp_Depreciation!BO$572","v":0},{"$f":" Inp_Depreciation!BP$572","v":0},{"$f":" Inp_Depreciation!BQ$572","v":0},{"$f":" Inp_Depreciation!BR$572","v":0},{"$f":" Inp_Depreciation!BS$572","v":0},{"$f":" Inp_Depreciation!BT$572","v":0},{"$f":" Inp_Depreciation!BU$572","v":0},{"$f":" Inp_Depreciation!BV$572","v":0},{"$f":" Inp_Depreciation!BW$572","v":0},{"$f":" Inp_Depreciation!BX$572","v":0},{"$f":" Inp_Depreciation!BY$572","v":0},{"$f":" Inp_Depreciation!BZ$572","v":0},{"$f":" Inp_Depreciation!CA$572","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$573","v":"Network capex add - 01 Apr 01 - depreciation inp - MO5Y"},{"$f":" Inp_Depreciation!F$573","v":0},{"$f":" Inp_Depreciation!G$573","v":0},{"$f":" Inp_Depreciation!H$573","v":0},{"$f":" Inp_Depreciation!I$573","v":"GBP m"},{"$f":" Inp_Depreciation!J$573","v":0},{"$f":" Inp_Depreciation!K$573","v":0},{"$f":" Inp_Depreciation!L$573","v":0},{"$f":" Inp_Depreciation!M$573","v":0},{"$f":" Inp_Depreciation!N$573","v":0},{"$f":" Inp_Depreciation!O$573","v":0},{"$f":" Inp_Depreciation!P$573","v":0},{"$f":" Inp_Depreciation!Q$573","v":0},{"$f":" Inp_Depreciation!R$573","v":0},{"$f":" Inp_Depreciation!S$573","v":0},{"$f":" Inp_Depreciation!T$573","v":0},{"$f":" Inp_Depreciation!U$573","v":0},{"$f":" Inp_Depreciation!V$573","v":0},{"$f":" Inp_Depreciation!W$573","v":0},{"$f":" Inp_Depreciation!X$573","v":0},{"$f":" Inp_Depreciation!Y$573","v":0},{"$f":" Inp_Depreciation!Z$573","v":0},{"$f":" Inp_Depreciation!AA$573","v":0},{"$f":" Inp_Depreciation!AB$573","v":0},{"$f":" Inp_Depreciation!AC$573","v":0},{"$f":" Inp_Depreciation!AD$573","v":0},{"$f":" Inp_Depreciation!AE$573","v":0},{"$f":" Inp_Depreciation!AF$573","v":0},{"$f":" Inp_Depreciation!AG$573","v":0},{"$f":" Inp_Depreciation!AH$573","v":0},{"$f":" Inp_Depreciation!AI$573","v":0},{"$f":" Inp_Depreciation!AJ$573","v":0},{"$f":" Inp_Depreciation!AK$573","v":0},{"$f":" Inp_Depreciation!AL$573","v":0},{"$f":" Inp_Depreciation!AM$573","v":0},{"$f":" Inp_Depreciation!AN$573","v":0},{"$f":" Inp_Depreciation!AO$573","v":0},{"$f":" Inp_Depreciation!AP$573","v":0},{"$f":" Inp_Depreciation!AQ$573","v":0},{"$f":" Inp_Depreciation!AR$573","v":0},{"$f":" Inp_Depreciation!AS$573","v":0},{"$f":" Inp_Depreciation!AT$573","v":0},{"$f":" Inp_Depreciation!AU$573","v":0},{"$f":" Inp_Depreciation!AV$573","v":0},{"$f":" Inp_Depreciation!AW$573","v":0},{"$f":" Inp_Depreciation!AX$573","v":0},{"$f":" Inp_Depreciation!AY$573","v":0},{"$f":" Inp_Depreciation!AZ$573","v":0},{"$f":" Inp_Depreciation!BA$573","v":0},{"$f":" Inp_Depreciation!BB$573","v":0},{"$f":" Inp_Depreciation!BC$573","v":0},{"$f":" Inp_Depreciation!BD$573","v":0},{"$f":" Inp_Depreciation!BE$573","v":0},{"$f":" Inp_Depreciation!BF$573","v":0},{"$f":" Inp_Depreciation!BG$573","v":0},{"$f":" Inp_Depreciation!BH$573","v":0},{"$f":" Inp_Depreciation!BI$573","v":0},{"$f":" Inp_Depreciation!BJ$573","v":0},{"$f":" Inp_Depreciation!BK$573","v":0},{"$f":" Inp_Depreciation!BL$573","v":0},{"$f":" Inp_Depreciation!BM$573","v":0},{"$f":" Inp_Depreciation!BN$573","v":0},{"$f":" Inp_Depreciation!BO$573","v":0},{"$f":" Inp_Depreciation!BP$573","v":0},{"$f":" Inp_Depreciation!BQ$573","v":0},{"$f":" Inp_Depreciation!BR$573","v":0},{"$f":" Inp_Depreciation!BS$573","v":0},{"$f":" Inp_Depreciation!BT$573","v":0},{"$f":" Inp_Depreciation!BU$573","v":0},{"$f":" Inp_Depreciation!BV$573","v":0},{"$f":" Inp_Depreciation!BW$573","v":0},{"$f":" Inp_Depreciation!BX$573","v":0},{"$f":" Inp_Depreciation!BY$573","v":0},{"$f":" Inp_Depreciation!BZ$573","v":0},{"$f":" Inp_Depreciation!CA$573","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$574","v":"Network capex add - 01 Apr 02 - depreciation inp - MO5Y"},{"$f":" Inp_Depreciation!F$574","v":0},{"$f":" Inp_Depreciation!G$574","v":0},{"$f":" Inp_Depreciation!H$574","v":0},{"$f":" Inp_Depreciation!I$574","v":"GBP m"},{"$f":" Inp_Depreciation!J$574","v":0},{"$f":" Inp_Depreciation!K$574","v":0},{"$f":" Inp_Depreciation!L$574","v":0},{"$f":" Inp_Depreciation!M$574","v":0},{"$f":" Inp_Depreciation!N$574","v":0},{"$f":" Inp_Depreciation!O$574","v":0},{"$f":" Inp_Depreciation!P$574","v":0},{"$f":" Inp_Depreciation!Q$574","v":0},{"$f":" Inp_Depreciation!R$574","v":0},{"$f":" Inp_Depreciation!S$574","v":0},{"$f":" Inp_Depreciation!T$574","v":0},{"$f":" Inp_Depreciation!U$574","v":0},{"$f":" Inp_Depreciation!V$574","v":0},{"$f":" Inp_Depreciation!W$574","v":0},{"$f":" Inp_Depreciation!X$574","v":0},{"$f":" Inp_Depreciation!Y$574","v":0},{"$f":" Inp_Depreciation!Z$574","v":0},{"$f":" Inp_Depreciation!AA$574","v":0},{"$f":" Inp_Depreciation!AB$574","v":0},{"$f":" Inp_Depreciation!AC$574","v":0},{"$f":" Inp_Depreciation!AD$574","v":0},{"$f":" Inp_Depreciation!AE$574","v":0},{"$f":" Inp_Depreciation!AF$574","v":0},{"$f":" Inp_Depreciation!AG$574","v":0},{"$f":" Inp_Depreciation!AH$574","v":0},{"$f":" Inp_Depreciation!AI$574","v":0},{"$f":" Inp_Depreciation!AJ$574","v":0},{"$f":" Inp_Depreciation!AK$574","v":0},{"$f":" Inp_Depreciation!AL$574","v":0},{"$f":" Inp_Depreciation!AM$574","v":0},{"$f":" Inp_Depreciation!AN$574","v":0},{"$f":" Inp_Depreciation!AO$574","v":0},{"$f":" Inp_Depreciation!AP$574","v":0},{"$f":" Inp_Depreciation!AQ$574","v":0},{"$f":" Inp_Depreciation!AR$574","v":0},{"$f":" Inp_Depreciation!AS$574","v":0},{"$f":" Inp_Depreciation!AT$574","v":0},{"$f":" Inp_Depreciation!AU$574","v":0},{"$f":" Inp_Depreciation!AV$574","v":0},{"$f":" Inp_Depreciation!AW$574","v":0},{"$f":" Inp_Depreciation!AX$574","v":0},{"$f":" Inp_Depreciation!AY$574","v":0},{"$f":" Inp_Depreciation!AZ$574","v":0},{"$f":" Inp_Depreciation!BA$574","v":0},{"$f":" Inp_Depreciation!BB$574","v":0},{"$f":" Inp_Depreciation!BC$574","v":0},{"$f":" Inp_Depreciation!BD$574","v":0},{"$f":" Inp_Depreciation!BE$574","v":0},{"$f":" Inp_Depreciation!BF$574","v":0},{"$f":" Inp_Depreciation!BG$574","v":0},{"$f":" Inp_Depreciation!BH$574","v":0},{"$f":" Inp_Depreciation!BI$574","v":0},{"$f":" Inp_Depreciation!BJ$574","v":0},{"$f":" Inp_Depreciation!BK$574","v":0},{"$f":" Inp_Depreciation!BL$574","v":0},{"$f":" Inp_Depreciation!BM$574","v":0},{"$f":" Inp_Depreciation!BN$574","v":0},{"$f":" Inp_Depreciation!BO$574","v":0},{"$f":" Inp_Depreciation!BP$574","v":0},{"$f":" Inp_Depreciation!BQ$574","v":0},{"$f":" Inp_Depreciation!BR$574","v":0},{"$f":" Inp_Depreciation!BS$574","v":0},{"$f":" Inp_Depreciation!BT$574","v":0},{"$f":" Inp_Depreciation!BU$574","v":0},{"$f":" Inp_Depreciation!BV$574","v":0},{"$f":" Inp_Depreciation!BW$574","v":0},{"$f":" Inp_Depreciation!BX$574","v":0},{"$f":" Inp_Depreciation!BY$574","v":0},{"$f":" Inp_Depreciation!BZ$574","v":0},{"$f":" Inp_Depreciation!CA$574","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$575","v":"Network capex add - 01 Apr 03 - depreciation inp - MO5Y"},{"$f":" Inp_Depreciation!F$575","v":0},{"$f":" Inp_Depreciation!G$575","v":0},{"$f":" Inp_Depreciation!H$575","v":0},{"$f":" Inp_Depreciation!I$575","v":"GBP m"},{"$f":" Inp_Depreciation!J$575","v":0},{"$f":" Inp_Depreciation!K$575","v":0},{"$f":" Inp_Depreciation!L$575","v":0},{"$f":" Inp_Depreciation!M$575","v":0},{"$f":" Inp_Depreciation!N$575","v":0},{"$f":" Inp_Depreciation!O$575","v":0},{"$f":" Inp_Depreciation!P$575","v":0},{"$f":" Inp_Depreciation!Q$575","v":0},{"$f":" Inp_Depreciation!R$575","v":0},{"$f":" Inp_Depreciation!S$575","v":0},{"$f":" Inp_Depreciation!T$575","v":0},{"$f":" Inp_Depreciation!U$575","v":0},{"$f":" Inp_Depreciation!V$575","v":0},{"$f":" Inp_Depreciation!W$575","v":0},{"$f":" Inp_Depreciation!X$575","v":0},{"$f":" Inp_Depreciation!Y$575","v":0},{"$f":" Inp_Depreciation!Z$575","v":0},{"$f":" Inp_Depreciation!AA$575","v":0},{"$f":" Inp_Depreciation!AB$575","v":0},{"$f":" Inp_Depreciation!AC$575","v":0},{"$f":" Inp_Depreciation!AD$575","v":0},{"$f":" Inp_Depreciation!AE$575","v":0},{"$f":" Inp_Depreciation!AF$575","v":0},{"$f":" Inp_Depreciation!AG$575","v":0},{"$f":" Inp_Depreciation!AH$575","v":0},{"$f":" Inp_Depreciation!AI$575","v":0},{"$f":" Inp_Depreciation!AJ$575","v":0},{"$f":" Inp_Depreciation!AK$575","v":0},{"$f":" Inp_Depreciation!AL$575","v":0},{"$f":" Inp_Depreciation!AM$575","v":0},{"$f":" Inp_Depreciation!AN$575","v":0},{"$f":" Inp_Depreciation!AO$575","v":0},{"$f":" Inp_Depreciation!AP$575","v":0},{"$f":" Inp_Depreciation!AQ$575","v":0},{"$f":" Inp_Depreciation!AR$575","v":0},{"$f":" Inp_Depreciation!AS$575","v":0},{"$f":" Inp_Depreciation!AT$575","v":0},{"$f":" Inp_Depreciation!AU$575","v":0},{"$f":" Inp_Depreciation!AV$575","v":0},{"$f":" Inp_Depreciation!AW$575","v":0},{"$f":" Inp_Depreciation!AX$575","v":0},{"$f":" Inp_Depreciation!AY$575","v":0},{"$f":" Inp_Depreciation!AZ$575","v":0},{"$f":" Inp_Depreciation!BA$575","v":0},{"$f":" Inp_Depreciation!BB$575","v":0},{"$f":" Inp_Depreciation!BC$575","v":0},{"$f":" Inp_Depreciation!BD$575","v":0},{"$f":" Inp_Depreciation!BE$575","v":0},{"$f":" Inp_Depreciation!BF$575","v":0},{"$f":" Inp_Depreciation!BG$575","v":0},{"$f":" Inp_Depreciation!BH$575","v":0},{"$f":" Inp_Depreciation!BI$575","v":0},{"$f":" Inp_Depreciation!BJ$575","v":0},{"$f":" Inp_Depreciation!BK$575","v":0},{"$f":" Inp_Depreciation!BL$575","v":0},{"$f":" Inp_Depreciation!BM$575","v":0},{"$f":" Inp_Depreciation!BN$575","v":0},{"$f":" Inp_Depreciation!BO$575","v":0},{"$f":" Inp_Depreciation!BP$575","v":0},{"$f":" Inp_Depreciation!BQ$575","v":0},{"$f":" Inp_Depreciation!BR$575","v":0},{"$f":" Inp_Depreciation!BS$575","v":0},{"$f":" Inp_Depreciation!BT$575","v":0},{"$f":" Inp_Depreciation!BU$575","v":0},{"$f":" Inp_Depreciation!BV$575","v":0},{"$f":" Inp_Depreciation!BW$575","v":0},{"$f":" Inp_Depreciation!BX$575","v":0},{"$f":" Inp_Depreciation!BY$575","v":0},{"$f":" Inp_Depreciation!BZ$575","v":0},{"$f":" Inp_Depreciation!CA$575","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$576","v":"Network capex add - 01 Apr 04 - depreciation inp - MO5Y"},{"$f":" Inp_Depreciation!F$576","v":0},{"$f":" Inp_Depreciation!G$576","v":0},{"$f":" Inp_Depreciation!H$576","v":0},{"$f":" Inp_Depreciation!I$576","v":"GBP m"},{"$f":" Inp_Depreciation!J$576","v":0},{"$f":" Inp_Depreciation!K$576","v":0},{"$f":" Inp_Depreciation!L$576","v":0},{"$f":" Inp_Depreciation!M$576","v":0},{"$f":" Inp_Depreciation!N$576","v":0},{"$f":" Inp_Depreciation!O$576","v":0},{"$f":" Inp_Depreciation!P$576","v":0},{"$f":" Inp_Depreciation!Q$576","v":0},{"$f":" Inp_Depreciation!R$576","v":0},{"$f":" Inp_Depreciation!S$576","v":0},{"$f":" Inp_Depreciation!T$576","v":0},{"$f":" Inp_Depreciation!U$576","v":0},{"$f":" Inp_Depreciation!V$576","v":0},{"$f":" Inp_Depreciation!W$576","v":0},{"$f":" Inp_Depreciation!X$576","v":0},{"$f":" Inp_Depreciation!Y$576","v":0},{"$f":" Inp_Depreciation!Z$576","v":0},{"$f":" Inp_Depreciation!AA$576","v":0},{"$f":" Inp_Depreciation!AB$576","v":0},{"$f":" Inp_Depreciation!AC$576","v":0},{"$f":" Inp_Depreciation!AD$576","v":0},{"$f":" Inp_Depreciation!AE$576","v":0},{"$f":" Inp_Depreciation!AF$576","v":0},{"$f":" Inp_Depreciation!AG$576","v":0},{"$f":" Inp_Depreciation!AH$576","v":0},{"$f":" Inp_Depreciation!AI$576","v":0},{"$f":" Inp_Depreciation!AJ$576","v":0},{"$f":" Inp_Depreciation!AK$576","v":0},{"$f":" Inp_Depreciation!AL$576","v":0},{"$f":" Inp_Depreciation!AM$576","v":0},{"$f":" Inp_Depreciation!AN$576","v":0},{"$f":" Inp_Depreciation!AO$576","v":0},{"$f":" Inp_Depreciation!AP$576","v":0},{"$f":" Inp_Depreciation!AQ$576","v":0},{"$f":" Inp_Depreciation!AR$576","v":0},{"$f":" Inp_Depreciation!AS$576","v":0},{"$f":" Inp_Depreciation!AT$576","v":0},{"$f":" Inp_Depreciation!AU$576","v":0},{"$f":" Inp_Depreciation!AV$576","v":0},{"$f":" Inp_Depreciation!AW$576","v":0},{"$f":" Inp_Depreciation!AX$576","v":0},{"$f":" Inp_Depreciation!AY$576","v":0},{"$f":" Inp_Depreciation!AZ$576","v":0},{"$f":" Inp_Depreciation!BA$576","v":0},{"$f":" Inp_Depreciation!BB$576","v":0},{"$f":" Inp_Depreciation!BC$576","v":0},{"$f":" Inp_Depreciation!BD$576","v":0},{"$f":" Inp_Depreciation!BE$576","v":0},{"$f":" Inp_Depreciation!BF$576","v":0},{"$f":" Inp_Depreciation!BG$576","v":0},{"$f":" Inp_Depreciation!BH$576","v":0},{"$f":" Inp_Depreciation!BI$576","v":0},{"$f":" Inp_Depreciation!BJ$576","v":0},{"$f":" Inp_Depreciation!BK$576","v":0},{"$f":" Inp_Depreciation!BL$576","v":0},{"$f":" Inp_Depreciation!BM$576","v":0},{"$f":" Inp_Depreciation!BN$576","v":0},{"$f":" Inp_Depreciation!BO$576","v":0},{"$f":" Inp_Depreciation!BP$576","v":0},{"$f":" Inp_Depreciation!BQ$576","v":0},{"$f":" Inp_Depreciation!BR$576","v":0},{"$f":" Inp_Depreciation!BS$576","v":0},{"$f":" Inp_Depreciation!BT$576","v":0},{"$f":" Inp_Depreciation!BU$576","v":0},{"$f":" Inp_Depreciation!BV$576","v":0},{"$f":" Inp_Depreciation!BW$576","v":0},{"$f":" Inp_Depreciation!BX$576","v":0},{"$f":" Inp_Depreciation!BY$576","v":0},{"$f":" Inp_Depreciation!BZ$576","v":0},{"$f":" Inp_Depreciation!CA$576","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$577","v":"Network capex add - 01 Apr 05 - depreciation inp - MO5Y"},{"$f":" Inp_Depreciation!F$577","v":0},{"$f":" Inp_Depreciation!G$577","v":0},{"$f":" Inp_Depreciation!H$577","v":0},{"$f":" Inp_Depreciation!I$577","v":"GBP m"},{"$f":" Inp_Depreciation!J$577","v":0},{"$f":" Inp_Depreciation!K$577","v":0},{"$f":" Inp_Depreciation!L$577","v":0},{"$f":" Inp_Depreciation!M$577","v":0},{"$f":" Inp_Depreciation!N$577","v":0},{"$f":" Inp_Depreciation!O$577","v":0},{"$f":" Inp_Depreciation!P$577","v":0},{"$f":" Inp_Depreciation!Q$577","v":0},{"$f":" Inp_Depreciation!R$577","v":0},{"$f":" Inp_Depreciation!S$577","v":0},{"$f":" Inp_Depreciation!T$577","v":0},{"$f":" Inp_Depreciation!U$577","v":0},{"$f":" Inp_Depreciation!V$577","v":0},{"$f":" Inp_Depreciation!W$577","v":0},{"$f":" Inp_Depreciation!X$577","v":0},{"$f":" Inp_Depreciation!Y$577","v":0},{"$f":" Inp_Depreciation!Z$577","v":0},{"$f":" Inp_Depreciation!AA$577","v":0},{"$f":" Inp_Depreciation!AB$577","v":0},{"$f":" Inp_Depreciation!AC$577","v":0},{"$f":" Inp_Depreciation!AD$577","v":0},{"$f":" Inp_Depreciation!AE$577","v":0},{"$f":" Inp_Depreciation!AF$577","v":0},{"$f":" Inp_Depreciation!AG$577","v":0},{"$f":" Inp_Depreciation!AH$577","v":0},{"$f":" Inp_Depreciation!AI$577","v":0},{"$f":" Inp_Depreciation!AJ$577","v":0},{"$f":" Inp_Depreciation!AK$577","v":0},{"$f":" Inp_Depreciation!AL$577","v":0},{"$f":" Inp_Depreciation!AM$577","v":0},{"$f":" Inp_Depreciation!AN$577","v":0},{"$f":" Inp_Depreciation!AO$577","v":0},{"$f":" Inp_Depreciation!AP$577","v":0},{"$f":" Inp_Depreciation!AQ$577","v":0},{"$f":" Inp_Depreciation!AR$577","v":0},{"$f":" Inp_Depreciation!AS$577","v":0},{"$f":" Inp_Depreciation!AT$577","v":0},{"$f":" Inp_Depreciation!AU$577","v":0},{"$f":" Inp_Depreciation!AV$577","v":0},{"$f":" Inp_Depreciation!AW$577","v":0},{"$f":" Inp_Depreciation!AX$577","v":0},{"$f":" Inp_Depreciation!AY$577","v":0},{"$f":" Inp_Depreciation!AZ$577","v":0},{"$f":" Inp_Depreciation!BA$577","v":0},{"$f":" Inp_Depreciation!BB$577","v":0},{"$f":" Inp_Depreciation!BC$577","v":0},{"$f":" Inp_Depreciation!BD$577","v":0},{"$f":" Inp_Depreciation!BE$577","v":0},{"$f":" Inp_Depreciation!BF$577","v":0},{"$f":" Inp_Depreciation!BG$577","v":0},{"$f":" Inp_Depreciation!BH$577","v":0},{"$f":" Inp_Depreciation!BI$577","v":0},{"$f":" Inp_Depreciation!BJ$577","v":0},{"$f":" Inp_Depreciation!BK$577","v":0},{"$f":" Inp_Depreciation!BL$577","v":0},{"$f":" Inp_Depreciation!BM$577","v":0},{"$f":" Inp_Depreciation!BN$577","v":0},{"$f":" Inp_Depreciation!BO$577","v":0},{"$f":" Inp_Depreciation!BP$577","v":0},{"$f":" Inp_Depreciation!BQ$577","v":0},{"$f":" Inp_Depreciation!BR$577","v":0},{"$f":" Inp_Depreciation!BS$577","v":0},{"$f":" Inp_Depreciation!BT$577","v":0},{"$f":" Inp_Depreciation!BU$577","v":0},{"$f":" Inp_Depreciation!BV$577","v":0},{"$f":" Inp_Depreciation!BW$577","v":0},{"$f":" Inp_Depreciation!BX$577","v":0},{"$f":" Inp_Depreciation!BY$577","v":0},{"$f":" Inp_Depreciation!BZ$577","v":0},{"$f":" Inp_Depreciation!CA$577","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$578","v":"Network capex add - 01 Apr 06 - depreciation inp - MO5Y"},{"$f":" Inp_Depreciation!F$578","v":0},{"$f":" Inp_Depreciation!G$578","v":0},{"$f":" Inp_Depreciation!H$578","v":0},{"$f":" Inp_Depreciation!I$578","v":"GBP m"},{"$f":" Inp_Depreciation!J$578","v":0},{"$f":" Inp_Depreciation!K$578","v":0},{"$f":" Inp_Depreciation!L$578","v":0},{"$f":" Inp_Depreciation!M$578","v":0},{"$f":" Inp_Depreciation!N$578","v":0},{"$f":" Inp_Depreciation!O$578","v":0},{"$f":" Inp_Depreciation!P$578","v":0},{"$f":" Inp_Depreciation!Q$578","v":0},{"$f":" Inp_Depreciation!R$578","v":0},{"$f":" Inp_Depreciation!S$578","v":0},{"$f":" Inp_Depreciation!T$578","v":0},{"$f":" Inp_Depreciation!U$578","v":0},{"$f":" Inp_Depreciation!V$578","v":0},{"$f":" Inp_Depreciation!W$578","v":0},{"$f":" Inp_Depreciation!X$578","v":0},{"$f":" Inp_Depreciation!Y$578","v":0},{"$f":" Inp_Depreciation!Z$578","v":0},{"$f":" Inp_Depreciation!AA$578","v":0},{"$f":" Inp_Depreciation!AB$578","v":0},{"$f":" Inp_Depreciation!AC$578","v":0},{"$f":" Inp_Depreciation!AD$578","v":0},{"$f":" Inp_Depreciation!AE$578","v":0},{"$f":" Inp_Depreciation!AF$578","v":0},{"$f":" Inp_Depreciation!AG$578","v":0},{"$f":" Inp_Depreciation!AH$578","v":0},{"$f":" Inp_Depreciation!AI$578","v":0},{"$f":" Inp_Depreciation!AJ$578","v":0},{"$f":" Inp_Depreciation!AK$578","v":0},{"$f":" Inp_Depreciation!AL$578","v":0},{"$f":" Inp_Depreciation!AM$578","v":0},{"$f":" Inp_Depreciation!AN$578","v":0},{"$f":" Inp_Depreciation!AO$578","v":0},{"$f":" Inp_Depreciation!AP$578","v":0},{"$f":" Inp_Depreciation!AQ$578","v":0},{"$f":" Inp_Depreciation!AR$578","v":0},{"$f":" Inp_Depreciation!AS$578","v":0},{"$f":" Inp_Depreciation!AT$578","v":0},{"$f":" Inp_Depreciation!AU$578","v":0},{"$f":" Inp_Depreciation!AV$578","v":0},{"$f":" Inp_Depreciation!AW$578","v":0},{"$f":" Inp_Depreciation!AX$578","v":0},{"$f":" Inp_Depreciation!AY$578","v":0},{"$f":" Inp_Depreciation!AZ$578","v":0},{"$f":" Inp_Depreciation!BA$578","v":0},{"$f":" Inp_Depreciation!BB$578","v":0},{"$f":" Inp_Depreciation!BC$578","v":0},{"$f":" Inp_Depreciation!BD$578","v":0},{"$f":" Inp_Depreciation!BE$578","v":0},{"$f":" Inp_Depreciation!BF$578","v":0},{"$f":" Inp_Depreciation!BG$578","v":0},{"$f":" Inp_Depreciation!BH$578","v":0},{"$f":" Inp_Depreciation!BI$578","v":0},{"$f":" Inp_Depreciation!BJ$578","v":0},{"$f":" Inp_Depreciation!BK$578","v":0},{"$f":" Inp_Depreciation!BL$578","v":0},{"$f":" Inp_Depreciation!BM$578","v":0},{"$f":" Inp_Depreciation!BN$578","v":0},{"$f":" Inp_Depreciation!BO$578","v":0},{"$f":" Inp_Depreciation!BP$578","v":0},{"$f":" Inp_Depreciation!BQ$578","v":0},{"$f":" Inp_Depreciation!BR$578","v":0},{"$f":" Inp_Depreciation!BS$578","v":0},{"$f":" Inp_Depreciation!BT$578","v":0},{"$f":" Inp_Depreciation!BU$578","v":0},{"$f":" Inp_Depreciation!BV$578","v":0},{"$f":" Inp_Depreciation!BW$578","v":0},{"$f":" Inp_Depreciation!BX$578","v":0},{"$f":" Inp_Depreciation!BY$578","v":0},{"$f":" Inp_Depreciation!BZ$578","v":0},{"$f":" Inp_Depreciation!CA$578","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$579","v":"Network capex add - 01 Apr 07 - depreciation inp - MO5Y"},{"$f":" Inp_Depreciation!F$579","v":0},{"$f":" Inp_Depreciation!G$579","v":0},{"$f":" Inp_Depreciation!H$579","v":0},{"$f":" Inp_Depreciation!I$579","v":"GBP m"},{"$f":" Inp_Depreciation!J$579","v":0},{"$f":" Inp_Depreciation!K$579","v":0},{"$f":" Inp_Depreciation!L$579","v":0},{"$f":" Inp_Depreciation!M$579","v":0},{"$f":" Inp_Depreciation!N$579","v":0},{"$f":" Inp_Depreciation!O$579","v":0},{"$f":" Inp_Depreciation!P$579","v":0},{"$f":" Inp_Depreciation!Q$579","v":0},{"$f":" Inp_Depreciation!R$579","v":0},{"$f":" Inp_Depreciation!S$579","v":0},{"$f":" Inp_Depreciation!T$579","v":0},{"$f":" Inp_Depreciation!U$579","v":0},{"$f":" Inp_Depreciation!V$579","v":0},{"$f":" Inp_Depreciation!W$579","v":0},{"$f":" Inp_Depreciation!X$579","v":0},{"$f":" Inp_Depreciation!Y$579","v":0},{"$f":" Inp_Depreciation!Z$579","v":0},{"$f":" Inp_Depreciation!AA$579","v":0},{"$f":" Inp_Depreciation!AB$579","v":0},{"$f":" Inp_Depreciation!AC$579","v":0},{"$f":" Inp_Depreciation!AD$579","v":0},{"$f":" Inp_Depreciation!AE$579","v":0},{"$f":" Inp_Depreciation!AF$579","v":0},{"$f":" Inp_Depreciation!AG$579","v":0},{"$f":" Inp_Depreciation!AH$579","v":0},{"$f":" Inp_Depreciation!AI$579","v":0},{"$f":" Inp_Depreciation!AJ$579","v":0},{"$f":" Inp_Depreciation!AK$579","v":0},{"$f":" Inp_Depreciation!AL$579","v":0},{"$f":" Inp_Depreciation!AM$579","v":0},{"$f":" Inp_Depreciation!AN$579","v":0},{"$f":" Inp_Depreciation!AO$579","v":0},{"$f":" Inp_Depreciation!AP$579","v":0},{"$f":" Inp_Depreciation!AQ$579","v":0},{"$f":" Inp_Depreciation!AR$579","v":0},{"$f":" Inp_Depreciation!AS$579","v":0},{"$f":" Inp_Depreciation!AT$579","v":0},{"$f":" Inp_Depreciation!AU$579","v":0},{"$f":" Inp_Depreciation!AV$579","v":0},{"$f":" Inp_Depreciation!AW$579","v":0},{"$f":" Inp_Depreciation!AX$579","v":0},{"$f":" Inp_Depreciation!AY$579","v":0},{"$f":" Inp_Depreciation!AZ$579","v":0},{"$f":" Inp_Depreciation!BA$579","v":0},{"$f":" Inp_Depreciation!BB$579","v":0},{"$f":" Inp_Depreciation!BC$579","v":0},{"$f":" Inp_Depreciation!BD$579","v":0},{"$f":" Inp_Depreciation!BE$579","v":0},{"$f":" Inp_Depreciation!BF$579","v":0},{"$f":" Inp_Depreciation!BG$579","v":0},{"$f":" Inp_Depreciation!BH$579","v":0},{"$f":" Inp_Depreciation!BI$579","v":0},{"$f":" Inp_Depreciation!BJ$579","v":0},{"$f":" Inp_Depreciation!BK$579","v":0},{"$f":" Inp_Depreciation!BL$579","v":0},{"$f":" Inp_Depreciation!BM$579","v":0},{"$f":" Inp_Depreciation!BN$579","v":0},{"$f":" Inp_Depreciation!BO$579","v":0},{"$f":" Inp_Depreciation!BP$579","v":0},{"$f":" Inp_Depreciation!BQ$579","v":0},{"$f":" Inp_Depreciation!BR$579","v":0},{"$f":" Inp_Depreciation!BS$579","v":0},{"$f":" Inp_Depreciation!BT$579","v":0},{"$f":" Inp_Depreciation!BU$579","v":0},{"$f":" Inp_Depreciation!BV$579","v":0},{"$f":" Inp_Depreciation!BW$579","v":0},{"$f":" Inp_Depreciation!BX$579","v":0},{"$f":" Inp_Depreciation!BY$579","v":0},{"$f":" Inp_Depreciation!BZ$579","v":0},{"$f":" Inp_Depreciation!CA$579","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$580","v":"Network capex add - 01 Apr 08 - depreciation inp - MO5Y"},{"$f":" Inp_Depreciation!F$580","v":0},{"$f":" Inp_Depreciation!G$580","v":0},{"$f":" Inp_Depreciation!H$580","v":0},{"$f":" Inp_Depreciation!I$580","v":"GBP m"},{"$f":" Inp_Depreciation!J$580","v":0},{"$f":" Inp_Depreciation!K$580","v":0},{"$f":" Inp_Depreciation!L$580","v":0},{"$f":" Inp_Depreciation!M$580","v":0},{"$f":" Inp_Depreciation!N$580","v":0},{"$f":" Inp_Depreciation!O$580","v":0},{"$f":" Inp_Depreciation!P$580","v":0},{"$f":" Inp_Depreciation!Q$580","v":0},{"$f":" Inp_Depreciation!R$580","v":0},{"$f":" Inp_Depreciation!S$580","v":0},{"$f":" Inp_Depreciation!T$580","v":0},{"$f":" Inp_Depreciation!U$580","v":0},{"$f":" Inp_Depreciation!V$580","v":0},{"$f":" Inp_Depreciation!W$580","v":0},{"$f":" Inp_Depreciation!X$580","v":0},{"$f":" Inp_Depreciation!Y$580","v":0},{"$f":" Inp_Depreciation!Z$580","v":0},{"$f":" Inp_Depreciation!AA$580","v":0},{"$f":" Inp_Depreciation!AB$580","v":0},{"$f":" Inp_Depreciation!AC$580","v":0},{"$f":" Inp_Depreciation!AD$580","v":0},{"$f":" Inp_Depreciation!AE$580","v":0},{"$f":" Inp_Depreciation!AF$580","v":0},{"$f":" Inp_Depreciation!AG$580","v":0},{"$f":" Inp_Depreciation!AH$580","v":0},{"$f":" Inp_Depreciation!AI$580","v":0},{"$f":" Inp_Depreciation!AJ$580","v":0},{"$f":" Inp_Depreciation!AK$580","v":0},{"$f":" Inp_Depreciation!AL$580","v":0},{"$f":" Inp_Depreciation!AM$580","v":0},{"$f":" Inp_Depreciation!AN$580","v":0},{"$f":" Inp_Depreciation!AO$580","v":0},{"$f":" Inp_Depreciation!AP$580","v":0},{"$f":" Inp_Depreciation!AQ$580","v":0},{"$f":" Inp_Depreciation!AR$580","v":0},{"$f":" Inp_Depreciation!AS$580","v":0},{"$f":" Inp_Depreciation!AT$580","v":0},{"$f":" Inp_Depreciation!AU$580","v":0},{"$f":" Inp_Depreciation!AV$580","v":0},{"$f":" Inp_Depreciation!AW$580","v":0},{"$f":" Inp_Depreciation!AX$580","v":0},{"$f":" Inp_Depreciation!AY$580","v":0},{"$f":" Inp_Depreciation!AZ$580","v":0},{"$f":" Inp_Depreciation!BA$580","v":0},{"$f":" Inp_Depreciation!BB$580","v":0},{"$f":" Inp_Depreciation!BC$580","v":0},{"$f":" Inp_Depreciation!BD$580","v":0},{"$f":" Inp_Depreciation!BE$580","v":0},{"$f":" Inp_Depreciation!BF$580","v":0},{"$f":" Inp_Depreciation!BG$580","v":0},{"$f":" Inp_Depreciation!BH$580","v":0},{"$f":" Inp_Depreciation!BI$580","v":0},{"$f":" Inp_Depreciation!BJ$580","v":0},{"$f":" Inp_Depreciation!BK$580","v":0},{"$f":" Inp_Depreciation!BL$580","v":0},{"$f":" Inp_Depreciation!BM$580","v":0},{"$f":" Inp_Depreciation!BN$580","v":0},{"$f":" Inp_Depreciation!BO$580","v":0},{"$f":" Inp_Depreciation!BP$580","v":0},{"$f":" Inp_Depreciation!BQ$580","v":0},{"$f":" Inp_Depreciation!BR$580","v":0},{"$f":" Inp_Depreciation!BS$580","v":0},{"$f":" Inp_Depreciation!BT$580","v":0},{"$f":" Inp_Depreciation!BU$580","v":0},{"$f":" Inp_Depreciation!BV$580","v":0},{"$f":" Inp_Depreciation!BW$580","v":0},{"$f":" Inp_Depreciation!BX$580","v":0},{"$f":" Inp_Depreciation!BY$580","v":0},{"$f":" Inp_Depreciation!BZ$580","v":0},{"$f":" Inp_Depreciation!CA$580","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$581","v":"Network capex add - 01 Apr 09 - depreciation inp - MO5Y"},{"$f":" Inp_Depreciation!F$581","v":0},{"$f":" Inp_Depreciation!G$581","v":0},{"$f":" Inp_Depreciation!H$581","v":0},{"$f":" Inp_Depreciation!I$581","v":"GBP m"},{"$f":" Inp_Depreciation!J$581","v":0},{"$f":" Inp_Depreciation!K$581","v":0},{"$f":" Inp_Depreciation!L$581","v":0},{"$f":" Inp_Depreciation!M$581","v":0},{"$f":" Inp_Depreciation!N$581","v":0},{"$f":" Inp_Depreciation!O$581","v":0},{"$f":" Inp_Depreciation!P$581","v":0},{"$f":" Inp_Depreciation!Q$581","v":0},{"$f":" Inp_Depreciation!R$581","v":0},{"$f":" Inp_Depreciation!S$581","v":0},{"$f":" Inp_Depreciation!T$581","v":0},{"$f":" Inp_Depreciation!U$581","v":0},{"$f":" Inp_Depreciation!V$581","v":0},{"$f":" Inp_Depreciation!W$581","v":0},{"$f":" Inp_Depreciation!X$581","v":0},{"$f":" Inp_Depreciation!Y$581","v":0},{"$f":" Inp_Depreciation!Z$581","v":0},{"$f":" Inp_Depreciation!AA$581","v":0},{"$f":" Inp_Depreciation!AB$581","v":0},{"$f":" Inp_Depreciation!AC$581","v":0},{"$f":" Inp_Depreciation!AD$581","v":0},{"$f":" Inp_Depreciation!AE$581","v":0},{"$f":" Inp_Depreciation!AF$581","v":0},{"$f":" Inp_Depreciation!AG$581","v":0},{"$f":" Inp_Depreciation!AH$581","v":0},{"$f":" Inp_Depreciation!AI$581","v":0},{"$f":" Inp_Depreciation!AJ$581","v":0},{"$f":" Inp_Depreciation!AK$581","v":0},{"$f":" Inp_Depreciation!AL$581","v":0},{"$f":" Inp_Depreciation!AM$581","v":0},{"$f":" Inp_Depreciation!AN$581","v":0},{"$f":" Inp_Depreciation!AO$581","v":0},{"$f":" Inp_Depreciation!AP$581","v":0},{"$f":" Inp_Depreciation!AQ$581","v":0},{"$f":" Inp_Depreciation!AR$581","v":0},{"$f":" Inp_Depreciation!AS$581","v":0},{"$f":" Inp_Depreciation!AT$581","v":0},{"$f":" Inp_Depreciation!AU$581","v":0},{"$f":" Inp_Depreciation!AV$581","v":0},{"$f":" Inp_Depreciation!AW$581","v":0},{"$f":" Inp_Depreciation!AX$581","v":0},{"$f":" Inp_Depreciation!AY$581","v":0},{"$f":" Inp_Depreciation!AZ$581","v":0},{"$f":" Inp_Depreciation!BA$581","v":0},{"$f":" Inp_Depreciation!BB$581","v":0},{"$f":" Inp_Depreciation!BC$581","v":0},{"$f":" Inp_Depreciation!BD$581","v":0},{"$f":" Inp_Depreciation!BE$581","v":0},{"$f":" Inp_Depreciation!BF$581","v":0},{"$f":" Inp_Depreciation!BG$581","v":0},{"$f":" Inp_Depreciation!BH$581","v":0},{"$f":" Inp_Depreciation!BI$581","v":0},{"$f":" Inp_Depreciation!BJ$581","v":0},{"$f":" Inp_Depreciation!BK$581","v":0},{"$f":" Inp_Depreciation!BL$581","v":0},{"$f":" Inp_Depreciation!BM$581","v":0},{"$f":" Inp_Depreciation!BN$581","v":0},{"$f":" Inp_Depreciation!BO$581","v":0},{"$f":" Inp_Depreciation!BP$581","v":0},{"$f":" Inp_Depreciation!BQ$581","v":0},{"$f":" Inp_Depreciation!BR$581","v":0},{"$f":" Inp_Depreciation!BS$581","v":0},{"$f":" Inp_Depreciation!BT$581","v":0},{"$f":" Inp_Depreciation!BU$581","v":0},{"$f":" Inp_Depreciation!BV$581","v":0},{"$f":" Inp_Depreciation!BW$581","v":0},{"$f":" Inp_Depreciation!BX$581","v":0},{"$f":" Inp_Depreciation!BY$581","v":0},{"$f":" Inp_Depreciation!BZ$581","v":0},{"$f":" Inp_Depreciation!CA$581","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$582","v":"Network capex add - 01 Apr 10 - depreciation inp - MO5Y"},{"$f":" Inp_Depreciation!F$582","v":0},{"$f":" Inp_Depreciation!G$582","v":0},{"$f":" Inp_Depreciation!H$582","v":0},{"$f":" Inp_Depreciation!I$582","v":"GBP m"},{"$f":" Inp_Depreciation!J$582","v":0},{"$f":" Inp_Depreciation!K$582","v":0},{"$f":" Inp_Depreciation!L$582","v":0},{"$f":" Inp_Depreciation!M$582","v":0},{"$f":" Inp_Depreciation!N$582","v":0},{"$f":" Inp_Depreciation!O$582","v":0},{"$f":" Inp_Depreciation!P$582","v":0},{"$f":" Inp_Depreciation!Q$582","v":0},{"$f":" Inp_Depreciation!R$582","v":0},{"$f":" Inp_Depreciation!S$582","v":0},{"$f":" Inp_Depreciation!T$582","v":0},{"$f":" Inp_Depreciation!U$582","v":0},{"$f":" Inp_Depreciation!V$582","v":0},{"$f":" Inp_Depreciation!W$582","v":0},{"$f":" Inp_Depreciation!X$582","v":0},{"$f":" Inp_Depreciation!Y$582","v":0},{"$f":" Inp_Depreciation!Z$582","v":0},{"$f":" Inp_Depreciation!AA$582","v":0},{"$f":" Inp_Depreciation!AB$582","v":0},{"$f":" Inp_Depreciation!AC$582","v":0},{"$f":" Inp_Depreciation!AD$582","v":0},{"$f":" Inp_Depreciation!AE$582","v":0},{"$f":" Inp_Depreciation!AF$582","v":0},{"$f":" Inp_Depreciation!AG$582","v":0},{"$f":" Inp_Depreciation!AH$582","v":0},{"$f":" Inp_Depreciation!AI$582","v":0},{"$f":" Inp_Depreciation!AJ$582","v":0},{"$f":" Inp_Depreciation!AK$582","v":0},{"$f":" Inp_Depreciation!AL$582","v":0},{"$f":" Inp_Depreciation!AM$582","v":0},{"$f":" Inp_Depreciation!AN$582","v":0},{"$f":" Inp_Depreciation!AO$582","v":0},{"$f":" Inp_Depreciation!AP$582","v":0},{"$f":" Inp_Depreciation!AQ$582","v":0},{"$f":" Inp_Depreciation!AR$582","v":0},{"$f":" Inp_Depreciation!AS$582","v":0},{"$f":" Inp_Depreciation!AT$582","v":0},{"$f":" Inp_Depreciation!AU$582","v":0},{"$f":" Inp_Depreciation!AV$582","v":0},{"$f":" Inp_Depreciation!AW$582","v":0},{"$f":" Inp_Depreciation!AX$582","v":0},{"$f":" Inp_Depreciation!AY$582","v":0},{"$f":" Inp_Depreciation!AZ$582","v":0},{"$f":" Inp_Depreciation!BA$582","v":0},{"$f":" Inp_Depreciation!BB$582","v":0},{"$f":" Inp_Depreciation!BC$582","v":0},{"$f":" Inp_Depreciation!BD$582","v":0},{"$f":" Inp_Depreciation!BE$582","v":0},{"$f":" Inp_Depreciation!BF$582","v":0},{"$f":" Inp_Depreciation!BG$582","v":0},{"$f":" Inp_Depreciation!BH$582","v":0},{"$f":" Inp_Depreciation!BI$582","v":0},{"$f":" Inp_Depreciation!BJ$582","v":0},{"$f":" Inp_Depreciation!BK$582","v":0},{"$f":" Inp_Depreciation!BL$582","v":0},{"$f":" Inp_Depreciation!BM$582","v":0},{"$f":" Inp_Depreciation!BN$582","v":0},{"$f":" Inp_Depreciation!BO$582","v":0},{"$f":" Inp_Depreciation!BP$582","v":0},{"$f":" Inp_Depreciation!BQ$582","v":0},{"$f":" Inp_Depreciation!BR$582","v":0},{"$f":" Inp_Depreciation!BS$582","v":0},{"$f":" Inp_Depreciation!BT$582","v":0},{"$f":" Inp_Depreciation!BU$582","v":0},{"$f":" Inp_Depreciation!BV$582","v":0},{"$f":" Inp_Depreciation!BW$582","v":0},{"$f":" Inp_Depreciation!BX$582","v":0},{"$f":" Inp_Depreciation!BY$582","v":0},{"$f":" Inp_Depreciation!BZ$582","v":0},{"$f":" Inp_Depreciation!CA$582","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$583","v":"Network capex add - 01 Apr 11 - depreciation inp - MO5Y"},{"$f":" Inp_Depreciation!F$583","v":0},{"$f":" Inp_Depreciation!G$583","v":0},{"$f":" Inp_Depreciation!H$583","v":0},{"$f":" Inp_Depreciation!I$583","v":"GBP m"},{"$f":" Inp_Depreciation!J$583","v":0},{"$f":" Inp_Depreciation!K$583","v":0},{"$f":" Inp_Depreciation!L$583","v":0},{"$f":" Inp_Depreciation!M$583","v":0},{"$f":" Inp_Depreciation!N$583","v":0},{"$f":" Inp_Depreciation!O$583","v":0},{"$f":" Inp_Depreciation!P$583","v":0},{"$f":" Inp_Depreciation!Q$583","v":0},{"$f":" Inp_Depreciation!R$583","v":0},{"$f":" Inp_Depreciation!S$583","v":0},{"$f":" Inp_Depreciation!T$583","v":0},{"$f":" Inp_Depreciation!U$583","v":0},{"$f":" Inp_Depreciation!V$583","v":0},{"$f":" Inp_Depreciation!W$583","v":0},{"$f":" Inp_Depreciation!X$583","v":0},{"$f":" Inp_Depreciation!Y$583","v":0},{"$f":" Inp_Depreciation!Z$583","v":0},{"$f":" Inp_Depreciation!AA$583","v":0},{"$f":" Inp_Depreciation!AB$583","v":0},{"$f":" Inp_Depreciation!AC$583","v":0},{"$f":" Inp_Depreciation!AD$583","v":0},{"$f":" Inp_Depreciation!AE$583","v":0},{"$f":" Inp_Depreciation!AF$583","v":0},{"$f":" Inp_Depreciation!AG$583","v":0},{"$f":" Inp_Depreciation!AH$583","v":0},{"$f":" Inp_Depreciation!AI$583","v":0},{"$f":" Inp_Depreciation!AJ$583","v":0},{"$f":" Inp_Depreciation!AK$583","v":0},{"$f":" Inp_Depreciation!AL$583","v":0},{"$f":" Inp_Depreciation!AM$583","v":0},{"$f":" Inp_Depreciation!AN$583","v":0},{"$f":" Inp_Depreciation!AO$583","v":0},{"$f":" Inp_Depreciation!AP$583","v":0},{"$f":" Inp_Depreciation!AQ$583","v":0},{"$f":" Inp_Depreciation!AR$583","v":0},{"$f":" Inp_Depreciation!AS$583","v":0},{"$f":" Inp_Depreciation!AT$583","v":0},{"$f":" Inp_Depreciation!AU$583","v":0},{"$f":" Inp_Depreciation!AV$583","v":0},{"$f":" Inp_Depreciation!AW$583","v":0},{"$f":" Inp_Depreciation!AX$583","v":0},{"$f":" Inp_Depreciation!AY$583","v":0},{"$f":" Inp_Depreciation!AZ$583","v":0},{"$f":" Inp_Depreciation!BA$583","v":0},{"$f":" Inp_Depreciation!BB$583","v":0},{"$f":" Inp_Depreciation!BC$583","v":0},{"$f":" Inp_Depreciation!BD$583","v":0},{"$f":" Inp_Depreciation!BE$583","v":0},{"$f":" Inp_Depreciation!BF$583","v":0},{"$f":" Inp_Depreciation!BG$583","v":0},{"$f":" Inp_Depreciation!BH$583","v":0},{"$f":" Inp_Depreciation!BI$583","v":0},{"$f":" Inp_Depreciation!BJ$583","v":0},{"$f":" Inp_Depreciation!BK$583","v":0},{"$f":" Inp_Depreciation!BL$583","v":0},{"$f":" Inp_Depreciation!BM$583","v":0},{"$f":" Inp_Depreciation!BN$583","v":0},{"$f":" Inp_Depreciation!BO$583","v":0},{"$f":" Inp_Depreciation!BP$583","v":0},{"$f":" Inp_Depreciation!BQ$583","v":0},{"$f":" Inp_Depreciation!BR$583","v":0},{"$f":" Inp_Depreciation!BS$583","v":0},{"$f":" Inp_Depreciation!BT$583","v":0},{"$f":" Inp_Depreciation!BU$583","v":0},{"$f":" Inp_Depreciation!BV$583","v":0},{"$f":" Inp_Depreciation!BW$583","v":0},{"$f":" Inp_Depreciation!BX$583","v":0},{"$f":" Inp_Depreciation!BY$583","v":0},{"$f":" Inp_Depreciation!BZ$583","v":0},{"$f":" Inp_Depreciation!CA$583","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$584","v":"Network capex add - 01 Oct 12 - depreciation inp - MO5Y"},{"$f":" Inp_Depreciation!F$584","v":0},{"$f":" Inp_Depreciation!G$584","v":0},{"$f":" Inp_Depreciation!H$584","v":0},{"$f":" Inp_Depreciation!I$584","v":"GBP m"},{"$f":" Inp_Depreciation!J$584","v":0},{"$f":" Inp_Depreciation!K$584","v":0},{"$f":" Inp_Depreciation!L$584","v":0},{"$f":" Inp_Depreciation!M$584","v":0},{"$f":" Inp_Depreciation!N$584","v":0},{"$f":" Inp_Depreciation!O$584","v":0},{"$f":" Inp_Depreciation!P$584","v":0},{"$f":" Inp_Depreciation!Q$584","v":0},{"$f":" Inp_Depreciation!R$584","v":0},{"$f":" Inp_Depreciation!S$584","v":0},{"$f":" Inp_Depreciation!T$584","v":0},{"$f":" Inp_Depreciation!U$584","v":0},{"$f":" Inp_Depreciation!V$584","v":0},{"$f":" Inp_Depreciation!W$584","v":0},{"$f":" Inp_Depreciation!X$584","v":0},{"$f":" Inp_Depreciation!Y$584","v":0},{"$f":" Inp_Depreciation!Z$584","v":0},{"$f":" Inp_Depreciation!AA$584","v":0},{"$f":" Inp_Depreciation!AB$584","v":0},{"$f":" Inp_Depreciation!AC$584","v":0},{"$f":" Inp_Depreciation!AD$584","v":0},{"$f":" Inp_Depreciation!AE$584","v":0},{"$f":" Inp_Depreciation!AF$584","v":0},{"$f":" Inp_Depreciation!AG$584","v":0},{"$f":" Inp_Depreciation!AH$584","v":0},{"$f":" Inp_Depreciation!AI$584","v":0},{"$f":" Inp_Depreciation!AJ$584","v":0},{"$f":" Inp_Depreciation!AK$584","v":0},{"$f":" Inp_Depreciation!AL$584","v":0},{"$f":" Inp_Depreciation!AM$584","v":0},{"$f":" Inp_Depreciation!AN$584","v":0},{"$f":" Inp_Depreciation!AO$584","v":0},{"$f":" Inp_Depreciation!AP$584","v":0},{"$f":" Inp_Depreciation!AQ$584","v":0},{"$f":" Inp_Depreciation!AR$584","v":0},{"$f":" Inp_Depreciation!AS$584","v":0},{"$f":" Inp_Depreciation!AT$584","v":0},{"$f":" Inp_Depreciation!AU$584","v":0},{"$f":" Inp_Depreciation!AV$584","v":0},{"$f":" Inp_Depreciation!AW$584","v":0},{"$f":" Inp_Depreciation!AX$584","v":0},{"$f":" Inp_Depreciation!AY$584","v":0},{"$f":" Inp_Depreciation!AZ$584","v":0},{"$f":" Inp_Depreciation!BA$584","v":0},{"$f":" Inp_Depreciation!BB$584","v":0},{"$f":" Inp_Depreciation!BC$584","v":0},{"$f":" Inp_Depreciation!BD$584","v":0},{"$f":" Inp_Depreciation!BE$584","v":0},{"$f":" Inp_Depreciation!BF$584","v":0},{"$f":" Inp_Depreciation!BG$584","v":0},{"$f":" Inp_Depreciation!BH$584","v":0},{"$f":" Inp_Depreciation!BI$584","v":0},{"$f":" Inp_Depreciation!BJ$584","v":0},{"$f":" Inp_Depreciation!BK$584","v":0},{"$f":" Inp_Depreciation!BL$584","v":0},{"$f":" Inp_Depreciation!BM$584","v":0},{"$f":" Inp_Depreciation!BN$584","v":0},{"$f":" Inp_Depreciation!BO$584","v":0},{"$f":" Inp_Depreciation!BP$584","v":0},{"$f":" Inp_Depreciation!BQ$584","v":0},{"$f":" Inp_Depreciation!BR$584","v":0},{"$f":" Inp_Depreciation!BS$584","v":0},{"$f":" Inp_Depreciation!BT$584","v":0},{"$f":" Inp_Depreciation!BU$584","v":0},{"$f":" Inp_Depreciation!BV$584","v":0},{"$f":" Inp_Depreciation!BW$584","v":0},{"$f":" Inp_Depreciation!BX$584","v":0},{"$f":" Inp_Depreciation!BY$584","v":0},{"$f":" Inp_Depreciation!BZ$584","v":0},{"$f":" Inp_Depreciation!CA$584","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$585","v":"Network capex add - 01 Oct 13 - depreciation inp - MO5Y"},{"$f":" Inp_Depreciation!F$585","v":0},{"$f":" Inp_Depreciation!G$585","v":0},{"$f":" Inp_Depreciation!H$585","v":0},{"$f":" Inp_Depreciation!I$585","v":"GBP m"},{"$f":" Inp_Depreciation!J$585","v":0},{"$f":" Inp_Depreciation!K$585","v":0},{"$f":" Inp_Depreciation!L$585","v":0},{"$f":" Inp_Depreciation!M$585","v":0},{"$f":" Inp_Depreciation!N$585","v":0},{"$f":" Inp_Depreciation!O$585","v":0},{"$f":" Inp_Depreciation!P$585","v":0},{"$f":" Inp_Depreciation!Q$585","v":0},{"$f":" Inp_Depreciation!R$585","v":0},{"$f":" Inp_Depreciation!S$585","v":0},{"$f":" Inp_Depreciation!T$585","v":0},{"$f":" Inp_Depreciation!U$585","v":0},{"$f":" Inp_Depreciation!V$585","v":0},{"$f":" Inp_Depreciation!W$585","v":0},{"$f":" Inp_Depreciation!X$585","v":0},{"$f":" Inp_Depreciation!Y$585","v":0},{"$f":" Inp_Depreciation!Z$585","v":0},{"$f":" Inp_Depreciation!AA$585","v":0},{"$f":" Inp_Depreciation!AB$585","v":0},{"$f":" Inp_Depreciation!AC$585","v":0},{"$f":" Inp_Depreciation!AD$585","v":0},{"$f":" Inp_Depreciation!AE$585","v":0},{"$f":" Inp_Depreciation!AF$585","v":0},{"$f":" Inp_Depreciation!AG$585","v":0},{"$f":" Inp_Depreciation!AH$585","v":0},{"$f":" Inp_Depreciation!AI$585","v":0},{"$f":" Inp_Depreciation!AJ$585","v":0},{"$f":" Inp_Depreciation!AK$585","v":0},{"$f":" Inp_Depreciation!AL$585","v":0},{"$f":" Inp_Depreciation!AM$585","v":0},{"$f":" Inp_Depreciation!AN$585","v":0},{"$f":" Inp_Depreciation!AO$585","v":0},{"$f":" Inp_Depreciation!AP$585","v":0},{"$f":" Inp_Depreciation!AQ$585","v":0},{"$f":" Inp_Depreciation!AR$585","v":0},{"$f":" Inp_Depreciation!AS$585","v":0},{"$f":" Inp_Depreciation!AT$585","v":0},{"$f":" Inp_Depreciation!AU$585","v":0},{"$f":" Inp_Depreciation!AV$585","v":0},{"$f":" Inp_Depreciation!AW$585","v":0},{"$f":" Inp_Depreciation!AX$585","v":0},{"$f":" Inp_Depreciation!AY$585","v":0},{"$f":" Inp_Depreciation!AZ$585","v":0},{"$f":" Inp_Depreciation!BA$585","v":0},{"$f":" Inp_Depreciation!BB$585","v":0},{"$f":" Inp_Depreciation!BC$585","v":0},{"$f":" Inp_Depreciation!BD$585","v":0},{"$f":" Inp_Depreciation!BE$585","v":0},{"$f":" Inp_Depreciation!BF$585","v":0},{"$f":" Inp_Depreciation!BG$585","v":0},{"$f":" Inp_Depreciation!BH$585","v":0},{"$f":" Inp_Depreciation!BI$585","v":0},{"$f":" Inp_Depreciation!BJ$585","v":0},{"$f":" Inp_Depreciation!BK$585","v":0},{"$f":" Inp_Depreciation!BL$585","v":0},{"$f":" Inp_Depreciation!BM$585","v":0},{"$f":" Inp_Depreciation!BN$585","v":0},{"$f":" Inp_Depreciation!BO$585","v":0},{"$f":" Inp_Depreciation!BP$585","v":0},{"$f":" Inp_Depreciation!BQ$585","v":0},{"$f":" Inp_Depreciation!BR$585","v":0},{"$f":" Inp_Depreciation!BS$585","v":0},{"$f":" Inp_Depreciation!BT$585","v":0},{"$f":" Inp_Depreciation!BU$585","v":0},{"$f":" Inp_Depreciation!BV$585","v":0},{"$f":" Inp_Depreciation!BW$585","v":0},{"$f":" Inp_Depreciation!BX$585","v":0},{"$f":" Inp_Depreciation!BY$585","v":0},{"$f":" Inp_Depreciation!BZ$585","v":0},{"$f":" Inp_Depreciation!CA$585","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$586","v":"Network capex add - 01 Oct 14 - depreciation inp - MO5Y"},{"$f":" Inp_Depreciation!F$586","v":0},{"$f":" Inp_Depreciation!G$586","v":0},{"$f":" Inp_Depreciation!H$586","v":0},{"$f":" Inp_Depreciation!I$586","v":"GBP m"},{"$f":" Inp_Depreciation!J$586","v":0},{"$f":" Inp_Depreciation!K$586","v":0},{"$f":" Inp_Depreciation!L$586","v":0},{"$f":" Inp_Depreciation!M$586","v":0},{"$f":" Inp_Depreciation!N$586","v":0},{"$f":" Inp_Depreciation!O$586","v":0},{"$f":" Inp_Depreciation!P$586","v":0},{"$f":" Inp_Depreciation!Q$586","v":0},{"$f":" Inp_Depreciation!R$586","v":0},{"$f":" Inp_Depreciation!S$586","v":0},{"$f":" Inp_Depreciation!T$586","v":0},{"$f":" Inp_Depreciation!U$586","v":0},{"$f":" Inp_Depreciation!V$586","v":0},{"$f":" Inp_Depreciation!W$586","v":0},{"$f":" Inp_Depreciation!X$586","v":0},{"$f":" Inp_Depreciation!Y$586","v":0},{"$f":" Inp_Depreciation!Z$586","v":0},{"$f":" Inp_Depreciation!AA$586","v":0},{"$f":" Inp_Depreciation!AB$586","v":0},{"$f":" Inp_Depreciation!AC$586","v":0},{"$f":" Inp_Depreciation!AD$586","v":0},{"$f":" Inp_Depreciation!AE$586","v":0},{"$f":" Inp_Depreciation!AF$586","v":0},{"$f":" Inp_Depreciation!AG$586","v":0},{"$f":" Inp_Depreciation!AH$586","v":0},{"$f":" Inp_Depreciation!AI$586","v":0},{"$f":" Inp_Depreciation!AJ$586","v":0},{"$f":" Inp_Depreciation!AK$586","v":0},{"$f":" Inp_Depreciation!AL$586","v":0},{"$f":" Inp_Depreciation!AM$586","v":0},{"$f":" Inp_Depreciation!AN$586","v":0},{"$f":" Inp_Depreciation!AO$586","v":0},{"$f":" Inp_Depreciation!AP$586","v":0},{"$f":" Inp_Depreciation!AQ$586","v":0},{"$f":" Inp_Depreciation!AR$586","v":0},{"$f":" Inp_Depreciation!AS$586","v":0},{"$f":" Inp_Depreciation!AT$586","v":0},{"$f":" Inp_Depreciation!AU$586","v":0},{"$f":" Inp_Depreciation!AV$586","v":0},{"$f":" Inp_Depreciation!AW$586","v":0},{"$f":" Inp_Depreciation!AX$586","v":0},{"$f":" Inp_Depreciation!AY$586","v":0},{"$f":" Inp_Depreciation!AZ$586","v":0},{"$f":" Inp_Depreciation!BA$586","v":0},{"$f":" Inp_Depreciation!BB$586","v":0},{"$f":" Inp_Depreciation!BC$586","v":0},{"$f":" Inp_Depreciation!BD$586","v":0},{"$f":" Inp_Depreciation!BE$586","v":0},{"$f":" Inp_Depreciation!BF$586","v":0},{"$f":" Inp_Depreciation!BG$586","v":0},{"$f":" Inp_Depreciation!BH$586","v":0},{"$f":" Inp_Depreciation!BI$586","v":0},{"$f":" Inp_Depreciation!BJ$586","v":0},{"$f":" Inp_Depreciation!BK$586","v":0},{"$f":" Inp_Depreciation!BL$586","v":0},{"$f":" Inp_Depreciation!BM$586","v":0},{"$f":" Inp_Depreciation!BN$586","v":0},{"$f":" Inp_Depreciation!BO$586","v":0},{"$f":" Inp_Depreciation!BP$586","v":0},{"$f":" Inp_Depreciation!BQ$586","v":0},{"$f":" Inp_Depreciation!BR$586","v":0},{"$f":" Inp_Depreciation!BS$586","v":0},{"$f":" Inp_Depreciation!BT$586","v":0},{"$f":" Inp_Depreciation!BU$586","v":0},{"$f":" Inp_Depreciation!BV$586","v":0},{"$f":" Inp_Depreciation!BW$586","v":0},{"$f":" Inp_Depreciation!BX$586","v":0},{"$f":" Inp_Depreciation!BY$586","v":0},{"$f":" Inp_Depreciation!BZ$586","v":0},{"$f":" Inp_Depreciation!CA$586","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$587","v":"Network capex add - 01 Oct 15 - depreciation inp - MO5Y"},{"$f":" Inp_Depreciation!F$587","v":0},{"$f":" Inp_Depreciation!G$587","v":0},{"$f":" Inp_Depreciation!H$587","v":0},{"$f":" Inp_Depreciation!I$587","v":"GBP m"},{"$f":" Inp_Depreciation!J$587","v":0},{"$f":" Inp_Depreciation!K$587","v":0},{"$f":" Inp_Depreciation!L$587","v":0},{"$f":" Inp_Depreciation!M$587","v":0},{"$f":" Inp_Depreciation!N$587","v":0},{"$f":" Inp_Depreciation!O$587","v":0},{"$f":" Inp_Depreciation!P$587","v":0},{"$f":" Inp_Depreciation!Q$587","v":0},{"$f":" Inp_Depreciation!R$587","v":0},{"$f":" Inp_Depreciation!S$587","v":0},{"$f":" Inp_Depreciation!T$587","v":0},{"$f":" Inp_Depreciation!U$587","v":0},{"$f":" Inp_Depreciation!V$587","v":0},{"$f":" Inp_Depreciation!W$587","v":0},{"$f":" Inp_Depreciation!X$587","v":0},{"$f":" Inp_Depreciation!Y$587","v":0},{"$f":" Inp_Depreciation!Z$587","v":0},{"$f":" Inp_Depreciation!AA$587","v":0},{"$f":" Inp_Depreciation!AB$587","v":0},{"$f":" Inp_Depreciation!AC$587","v":0},{"$f":" Inp_Depreciation!AD$587","v":0},{"$f":" Inp_Depreciation!AE$587","v":0},{"$f":" Inp_Depreciation!AF$587","v":0},{"$f":" Inp_Depreciation!AG$587","v":0},{"$f":" Inp_Depreciation!AH$587","v":0},{"$f":" Inp_Depreciation!AI$587","v":0},{"$f":" Inp_Depreciation!AJ$587","v":0},{"$f":" Inp_Depreciation!AK$587","v":0},{"$f":" Inp_Depreciation!AL$587","v":0},{"$f":" Inp_Depreciation!AM$587","v":0},{"$f":" Inp_Depreciation!AN$587","v":0},{"$f":" Inp_Depreciation!AO$587","v":0},{"$f":" Inp_Depreciation!AP$587","v":0},{"$f":" Inp_Depreciation!AQ$587","v":0},{"$f":" Inp_Depreciation!AR$587","v":0},{"$f":" Inp_Depreciation!AS$587","v":0},{"$f":" Inp_Depreciation!AT$587","v":0},{"$f":" Inp_Depreciation!AU$587","v":0},{"$f":" Inp_Depreciation!AV$587","v":0},{"$f":" Inp_Depreciation!AW$587","v":0},{"$f":" Inp_Depreciation!AX$587","v":0},{"$f":" Inp_Depreciation!AY$587","v":0},{"$f":" Inp_Depreciation!AZ$587","v":0},{"$f":" Inp_Depreciation!BA$587","v":0},{"$f":" Inp_Depreciation!BB$587","v":0},{"$f":" Inp_Depreciation!BC$587","v":0},{"$f":" Inp_Depreciation!BD$587","v":0},{"$f":" Inp_Depreciation!BE$587","v":0},{"$f":" Inp_Depreciation!BF$587","v":0},{"$f":" Inp_Depreciation!BG$587","v":0},{"$f":" Inp_Depreciation!BH$587","v":0},{"$f":" Inp_Depreciation!BI$587","v":0},{"$f":" Inp_Depreciation!BJ$587","v":0},{"$f":" Inp_Depreciation!BK$587","v":0},{"$f":" Inp_Depreciation!BL$587","v":0},{"$f":" Inp_Depreciation!BM$587","v":0},{"$f":" Inp_Depreciation!BN$587","v":0},{"$f":" Inp_Depreciation!BO$587","v":0},{"$f":" Inp_Depreciation!BP$587","v":0},{"$f":" Inp_Depreciation!BQ$587","v":0},{"$f":" Inp_Depreciation!BR$587","v":0},{"$f":" Inp_Depreciation!BS$587","v":0},{"$f":" Inp_Depreciation!BT$587","v":0},{"$f":" Inp_Depreciation!BU$587","v":0},{"$f":" Inp_Depreciation!BV$587","v":0},{"$f":" Inp_Depreciation!BW$587","v":0},{"$f":" Inp_Depreciation!BX$587","v":0},{"$f":" Inp_Depreciation!BY$587","v":0},{"$f":" Inp_Depreciation!BZ$587","v":0},{"$f":" Inp_Depreciation!CA$587","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$588","v":"Network capex add - 01 Oct 16 - depreciation inp - MO5Y"},{"$f":" Inp_Depreciation!F$588","v":0},{"$f":" Inp_Depreciation!G$588","v":0},{"$f":" Inp_Depreciation!H$588","v":0},{"$f":" Inp_Depreciation!I$588","v":"GBP m"},{"$f":" Inp_Depreciation!J$588","v":0},{"$f":" Inp_Depreciation!K$588","v":0},{"$f":" Inp_Depreciation!L$588","v":0},{"$f":" Inp_Depreciation!M$588","v":0},{"$f":" Inp_Depreciation!N$588","v":0},{"$f":" Inp_Depreciation!O$588","v":0},{"$f":" Inp_Depreciation!P$588","v":0},{"$f":" Inp_Depreciation!Q$588","v":0},{"$f":" Inp_Depreciation!R$588","v":0},{"$f":" Inp_Depreciation!S$588","v":0},{"$f":" Inp_Depreciation!T$588","v":0},{"$f":" Inp_Depreciation!U$588","v":0},{"$f":" Inp_Depreciation!V$588","v":0},{"$f":" Inp_Depreciation!W$588","v":0},{"$f":" Inp_Depreciation!X$588","v":0},{"$f":" Inp_Depreciation!Y$588","v":0},{"$f":" Inp_Depreciation!Z$588","v":0},{"$f":" Inp_Depreciation!AA$588","v":0},{"$f":" Inp_Depreciation!AB$588","v":0},{"$f":" Inp_Depreciation!AC$588","v":0},{"$f":" Inp_Depreciation!AD$588","v":0},{"$f":" Inp_Depreciation!AE$588","v":0},{"$f":" Inp_Depreciation!AF$588","v":0},{"$f":" Inp_Depreciation!AG$588","v":0},{"$f":" Inp_Depreciation!AH$588","v":0},{"$f":" Inp_Depreciation!AI$588","v":0},{"$f":" Inp_Depreciation!AJ$588","v":0},{"$f":" Inp_Depreciation!AK$588","v":0},{"$f":" Inp_Depreciation!AL$588","v":0},{"$f":" Inp_Depreciation!AM$588","v":0},{"$f":" Inp_Depreciation!AN$588","v":0},{"$f":" Inp_Depreciation!AO$588","v":0},{"$f":" Inp_Depreciation!AP$588","v":0},{"$f":" Inp_Depreciation!AQ$588","v":0},{"$f":" Inp_Depreciation!AR$588","v":0},{"$f":" Inp_Depreciation!AS$588","v":0},{"$f":" Inp_Depreciation!AT$588","v":0},{"$f":" Inp_Depreciation!AU$588","v":0},{"$f":" Inp_Depreciation!AV$588","v":0},{"$f":" Inp_Depreciation!AW$588","v":0},{"$f":" Inp_Depreciation!AX$588","v":0},{"$f":" Inp_Depreciation!AY$588","v":0},{"$f":" Inp_Depreciation!AZ$588","v":0},{"$f":" Inp_Depreciation!BA$588","v":0},{"$f":" Inp_Depreciation!BB$588","v":0},{"$f":" Inp_Depreciation!BC$588","v":0},{"$f":" Inp_Depreciation!BD$588","v":0},{"$f":" Inp_Depreciation!BE$588","v":0},{"$f":" Inp_Depreciation!BF$588","v":0},{"$f":" Inp_Depreciation!BG$588","v":0},{"$f":" Inp_Depreciation!BH$588","v":0},{"$f":" Inp_Depreciation!BI$588","v":0},{"$f":" Inp_Depreciation!BJ$588","v":0},{"$f":" Inp_Depreciation!BK$588","v":0},{"$f":" Inp_Depreciation!BL$588","v":0},{"$f":" Inp_Depreciation!BM$588","v":0},{"$f":" Inp_Depreciation!BN$588","v":0},{"$f":" Inp_Depreciation!BO$588","v":0},{"$f":" Inp_Depreciation!BP$588","v":0},{"$f":" Inp_Depreciation!BQ$588","v":0},{"$f":" Inp_Depreciation!BR$588","v":0},{"$f":" Inp_Depreciation!BS$588","v":0},{"$f":" Inp_Depreciation!BT$588","v":0},{"$f":" Inp_Depreciation!BU$588","v":0},{"$f":" Inp_Depreciation!BV$588","v":0},{"$f":" Inp_Depreciation!BW$588","v":0},{"$f":" Inp_Depreciation!BX$588","v":0},{"$f":" Inp_Depreciation!BY$588","v":0},{"$f":" Inp_Depreciation!BZ$588","v":0},{"$f":" Inp_Depreciation!CA$588","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$589","v":"Network capex add - 01 Oct 17 - depreciation inp - MO5Y"},{"$f":" Inp_Depreciation!F$589","v":0},{"$f":" Inp_Depreciation!G$589","v":0},{"$f":" Inp_Depreciation!H$589","v":0},{"$f":" Inp_Depreciation!I$589","v":"GBP m"},{"$f":" Inp_Depreciation!J$589","v":0},{"$f":" Inp_Depreciation!K$589","v":0},{"$f":" Inp_Depreciation!L$589","v":0},{"$f":" Inp_Depreciation!M$589","v":0},{"$f":" Inp_Depreciation!N$589","v":0},{"$f":" Inp_Depreciation!O$589","v":0},{"$f":" Inp_Depreciation!P$589","v":0},{"$f":" Inp_Depreciation!Q$589","v":0},{"$f":" Inp_Depreciation!R$589","v":0},{"$f":" Inp_Depreciation!S$589","v":0},{"$f":" Inp_Depreciation!T$589","v":0},{"$f":" Inp_Depreciation!U$589","v":0},{"$f":" Inp_Depreciation!V$589","v":0},{"$f":" Inp_Depreciation!W$589","v":0},{"$f":" Inp_Depreciation!X$589","v":0},{"$f":" Inp_Depreciation!Y$589","v":0},{"$f":" Inp_Depreciation!Z$589","v":0},{"$f":" Inp_Depreciation!AA$589","v":0},{"$f":" Inp_Depreciation!AB$589","v":0},{"$f":" Inp_Depreciation!AC$589","v":0},{"$f":" Inp_Depreciation!AD$589","v":0},{"$f":" Inp_Depreciation!AE$589","v":0},{"$f":" Inp_Depreciation!AF$589","v":0},{"$f":" Inp_Depreciation!AG$589","v":0},{"$f":" Inp_Depreciation!AH$589","v":0},{"$f":" Inp_Depreciation!AI$589","v":0},{"$f":" Inp_Depreciation!AJ$589","v":0},{"$f":" Inp_Depreciation!AK$589","v":0},{"$f":" Inp_Depreciation!AL$589","v":0},{"$f":" Inp_Depreciation!AM$589","v":0},{"$f":" Inp_Depreciation!AN$589","v":0},{"$f":" Inp_Depreciation!AO$589","v":0},{"$f":" Inp_Depreciation!AP$589","v":0},{"$f":" Inp_Depreciation!AQ$589","v":0},{"$f":" Inp_Depreciation!AR$589","v":0},{"$f":" Inp_Depreciation!AS$589","v":0},{"$f":" Inp_Depreciation!AT$589","v":0},{"$f":" Inp_Depreciation!AU$589","v":0},{"$f":" Inp_Depreciation!AV$589","v":0},{"$f":" Inp_Depreciation!AW$589","v":0},{"$f":" Inp_Depreciation!AX$589","v":0},{"$f":" Inp_Depreciation!AY$589","v":0},{"$f":" Inp_Depreciation!AZ$589","v":0},{"$f":" Inp_Depreciation!BA$589","v":0},{"$f":" Inp_Depreciation!BB$589","v":0},{"$f":" Inp_Depreciation!BC$589","v":0},{"$f":" Inp_Depreciation!BD$589","v":0},{"$f":" Inp_Depreciation!BE$589","v":0},{"$f":" Inp_Depreciation!BF$589","v":0},{"$f":" Inp_Depreciation!BG$589","v":0},{"$f":" Inp_Depreciation!BH$589","v":0},{"$f":" Inp_Depreciation!BI$589","v":0},{"$f":" Inp_Depreciation!BJ$589","v":0},{"$f":" Inp_Depreciation!BK$589","v":0},{"$f":" Inp_Depreciation!BL$589","v":0},{"$f":" Inp_Depreciation!BM$589","v":0},{"$f":" Inp_Depreciation!BN$589","v":0},{"$f":" Inp_Depreciation!BO$589","v":0},{"$f":" Inp_Depreciation!BP$589","v":0},{"$f":" Inp_Depreciation!BQ$589","v":0},{"$f":" Inp_Depreciation!BR$589","v":0},{"$f":" Inp_Depreciation!BS$589","v":0},{"$f":" Inp_Depreciation!BT$589","v":0},{"$f":" Inp_Depreciation!BU$589","v":0},{"$f":" Inp_Depreciation!BV$589","v":0},{"$f":" Inp_Depreciation!BW$589","v":0},{"$f":" Inp_Depreciation!BX$589","v":0},{"$f":" Inp_Depreciation!BY$589","v":0},{"$f":" Inp_Depreciation!BZ$589","v":0},{"$f":" Inp_Depreciation!CA$589","v":0}]
[]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$2633","v":"Depreciation - capex addition - 01 Apr 93 - real - MO5Y"},{"$f":" 'DL - C4 A'!F$2633","v":0},{"$f":" 'DL - C4 A'!G$2633","v":0},{"$f":" 'DL - C4 A'!H$2633","v":0},{"$f":" 'DL - C4 A'!I$2633","v":"GBP m"},{"$f":" 'DL - C4 A'!J$2633","v":0},{"$f":" 'DL - C4 A'!K$2633","v":0},{"$f":" 'DL - C4 A'!L$2633","v":0},{"$f":" 'DL - C4 A'!M$2633","v":0},{"$f":" 'DL - C4 A'!N$2633","v":0},{"$f":" 'DL - C4 A'!O$2633","v":0},{"$f":" 'DL - C4 A'!P$2633","v":0},{"$f":" 'DL - C4 A'!Q$2633","v":0},{"$f":" 'DL - C4 A'!R$2633","v":0},{"$f":" 'DL - C4 A'!S$2633","v":0},{"$f":" 'DL - C4 A'!T$2633","v":0},{"$f":" 'DL - C4 A'!U$2633","v":0},{"$f":" 'DL - C4 A'!V$2633","v":0},{"$f":" 'DL - C4 A'!W$2633","v":0},{"$f":" 'DL - C4 A'!X$2633","v":0},{"$f":" 'DL - C4 A'!Y$2633","v":0},{"$f":" 'DL - C4 A'!Z$2633","v":0},{"$f":" 'DL - C4 A'!AA$2633","v":0},{"$f":" 'DL - C4 A'!AB$2633","v":0},{"$f":" 'DL - C4 A'!AC$2633","v":0},{"$f":" 'DL - C4 A'!AD$2633","v":0},{"$f":" 'DL - C4 A'!AE$2633","v":0},{"$f":" 'DL - C4 A'!AF$2633","v":0},{"$f":" 'DL - C4 A'!AG$2633","v":0},{"$f":" 'DL - C4 A'!AH$2633","v":0},{"$f":" 'DL - C4 A'!AI$2633","v":0},{"$f":" 'DL - C4 A'!AJ$2633","v":0},{"$f":" 'DL - C4 A'!AK$2633","v":0},{"$f":" 'DL - C4 A'!AL$2633","v":0},{"$f":" 'DL - C4 A'!AM$2633","v":0},{"$f":" 'DL - C4 A'!AN$2633","v":0},{"$f":" 'DL - C4 A'!AO$2633","v":0},{"$f":" 'DL - C4 A'!AP$2633","v":0},{"$f":" 'DL - C4 A'!AQ$2633","v":0},{"$f":" 'DL - C4 A'!AR$2633","v":0},{"$f":" 'DL - C4 A'!AS$2633","v":0},{"$f":" 'DL - C4 A'!AT$2633","v":0},{"$f":" 'DL - C4 A'!AU$2633","v":0},{"$f":" 'DL - C4 A'!AV$2633","v":0},{"$f":" 'DL - C4 A'!AW$2633","v":0},{"$f":" 'DL - C4 A'!AX$2633","v":0},{"$f":" 'DL - C4 A'!AY$2633","v":0},{"$f":" 'DL - C4 A'!AZ$2633","v":0},{"$f":" 'DL - C4 A'!BA$2633","v":0},{"$f":" 'DL - C4 A'!BB$2633","v":0},{"$f":" 'DL - C4 A'!BC$2633","v":0},{"$f":" 'DL - C4 A'!BD$2633","v":0},{"$f":" 'DL - C4 A'!BE$2633","v":0},{"$f":" 'DL - C4 A'!BF$2633","v":0},{"$f":" 'DL - C4 A'!BG$2633","v":0},{"$f":" 'DL - C4 A'!BH$2633","v":0},{"$f":" 'DL - C4 A'!BI$2633","v":0},{"$f":" 'DL - C4 A'!BJ$2633","v":0},{"$f":" 'DL - C4 A'!BK$2633","v":0},{"$f":" 'DL - C4 A'!BL$2633","v":0},{"$f":" 'DL - C4 A'!BM$2633","v":0},{"$f":" 'DL - C4 A'!BN$2633","v":0},{"$f":" 'DL - C4 A'!BO$2633","v":0},{"$f":" 'DL - C4 A'!BP$2633","v":0},{"$f":" 'DL - C4 A'!BQ$2633","v":0},{"$f":" 'DL - C4 A'!BR$2633","v":0},{"$f":" 'DL - C4 A'!BS$2633","v":0},{"$f":" 'DL - C4 A'!BT$2633","v":0},{"$f":" 'DL - C4 A'!BU$2633","v":0},{"$f":" 'DL - C4 A'!BV$2633","v":0},{"$f":" 'DL - C4 A'!BW$2633","v":0},{"$f":" 'DL - C4 A'!BX$2633","v":0},{"$f":" 'DL - C4 A'!BY$2633","v":0},{"$f":" 'DL - C4 A'!BZ$2633","v":0},{"$f":" 'DL - C4 A'!CA$2633","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$2634","v":"Depreciation - capex addition - 01 Apr 94 - real - MO5Y"},{"$f":" 'DL - C4 A'!F$2634","v":0},{"$f":" 'DL - C4 A'!G$2634","v":0},{"$f":" 'DL - C4 A'!H$2634","v":0},{"$f":" 'DL - C4 A'!I$2634","v":"GBP m"},{"$f":" 'DL - C4 A'!J$2634","v":0},{"$f":" 'DL - C4 A'!K$2634","v":0},{"$f":" 'DL - C4 A'!L$2634","v":0},{"$f":" 'DL - C4 A'!M$2634","v":0},{"$f":" 'DL - C4 A'!N$2634","v":0},{"$f":" 'DL - C4 A'!O$2634","v":0},{"$f":" 'DL - C4 A'!P$2634","v":0},{"$f":" 'DL - C4 A'!Q$2634","v":0},{"$f":" 'DL - C4 A'!R$2634","v":0},{"$f":" 'DL - C4 A'!S$2634","v":0},{"$f":" 'DL - C4 A'!T$2634","v":0},{"$f":" 'DL - C4 A'!U$2634","v":0},{"$f":" 'DL - C4 A'!V$2634","v":0},{"$f":" 'DL - C4 A'!W$2634","v":0},{"$f":" 'DL - C4 A'!X$2634","v":0},{"$f":" 'DL - C4 A'!Y$2634","v":0},{"$f":" 'DL - C4 A'!Z$2634","v":0},{"$f":" 'DL - C4 A'!AA$2634","v":0},{"$f":" 'DL - C4 A'!AB$2634","v":0},{"$f":" 'DL - C4 A'!AC$2634","v":0},{"$f":" 'DL - C4 A'!AD$2634","v":0},{"$f":" 'DL - C4 A'!AE$2634","v":0},{"$f":" 'DL - C4 A'!AF$2634","v":0},{"$f":" 'DL - C4 A'!AG$2634","v":0},{"$f":" 'DL - C4 A'!AH$2634","v":0},{"$f":" 'DL - C4 A'!AI$2634","v":0},{"$f":" 'DL - C4 A'!AJ$2634","v":0},{"$f":" 'DL - C4 A'!AK$2634","v":0},{"$f":" 'DL - C4 A'!AL$2634","v":0},{"$f":" 'DL - C4 A'!AM$2634","v":0},{"$f":" 'DL - C4 A'!AN$2634","v":0},{"$f":" 'DL - C4 A'!AO$2634","v":0},{"$f":" 'DL - C4 A'!AP$2634","v":0},{"$f":" 'DL - C4 A'!AQ$2634","v":0},{"$f":" 'DL - C4 A'!AR$2634","v":0},{"$f":" 'DL - C4 A'!AS$2634","v":0},{"$f":" 'DL - C4 A'!AT$2634","v":0},{"$f":" 'DL - C4 A'!AU$2634","v":0},{"$f":" 'DL - C4 A'!AV$2634","v":0},{"$f":" 'DL - C4 A'!AW$2634","v":0},{"$f":" 'DL - C4 A'!AX$2634","v":0},{"$f":" 'DL - C4 A'!AY$2634","v":0},{"$f":" 'DL - C4 A'!AZ$2634","v":0},{"$f":" 'DL - C4 A'!BA$2634","v":0},{"$f":" 'DL - C4 A'!BB$2634","v":0},{"$f":" 'DL - C4 A'!BC$2634","v":0},{"$f":" 'DL - C4 A'!BD$2634","v":0},{"$f":" 'DL - C4 A'!BE$2634","v":0},{"$f":" 'DL - C4 A'!BF$2634","v":0},{"$f":" 'DL - C4 A'!BG$2634","v":0},{"$f":" 'DL - C4 A'!BH$2634","v":0},{"$f":" 'DL - C4 A'!BI$2634","v":0},{"$f":" 'DL - C4 A'!BJ$2634","v":0},{"$f":" 'DL - C4 A'!BK$2634","v":0},{"$f":" 'DL - C4 A'!BL$2634","v":0},{"$f":" 'DL - C4 A'!BM$2634","v":0},{"$f":" 'DL - C4 A'!BN$2634","v":0},{"$f":" 'DL - C4 A'!BO$2634","v":0},{"$f":" 'DL - C4 A'!BP$2634","v":0},{"$f":" 'DL - C4 A'!BQ$2634","v":0},{"$f":" 'DL - C4 A'!BR$2634","v":0},{"$f":" 'DL - C4 A'!BS$2634","v":0},{"$f":" 'DL - C4 A'!BT$2634","v":0},{"$f":" 'DL - C4 A'!BU$2634","v":0},{"$f":" 'DL - C4 A'!BV$2634","v":0},{"$f":" 'DL - C4 A'!BW$2634","v":0},{"$f":" 'DL - C4 A'!BX$2634","v":0},{"$f":" 'DL - C4 A'!BY$2634","v":0},{"$f":" 'DL - C4 A'!BZ$2634","v":0},{"$f":" 'DL - C4 A'!CA$2634","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$2635","v":"Depreciation - capex addition - 01 Apr 95 - real - MO5Y"},{"$f":" 'DL - C4 A'!F$2635","v":0},{"$f":" 'DL - C4 A'!G$2635","v":0},{"$f":" 'DL - C4 A'!H$2635","v":0},{"$f":" 'DL - C4 A'!I$2635","v":"GBP m"},{"$f":" 'DL - C4 A'!J$2635","v":0},{"$f":" 'DL - C4 A'!K$2635","v":0},{"$f":" 'DL - C4 A'!L$2635","v":0},{"$f":" 'DL - C4 A'!M$2635","v":0},{"$f":" 'DL - C4 A'!N$2635","v":0},{"$f":" 'DL - C4 A'!O$2635","v":0},{"$f":" 'DL - C4 A'!P$2635","v":0},{"$f":" 'DL - C4 A'!Q$2635","v":0},{"$f":" 'DL - C4 A'!R$2635","v":0},{"$f":" 'DL - C4 A'!S$2635","v":0},{"$f":" 'DL - C4 A'!T$2635","v":0},{"$f":" 'DL - C4 A'!U$2635","v":0},{"$f":" 'DL - C4 A'!V$2635","v":0},{"$f":" 'DL - C4 A'!W$2635","v":0},{"$f":" 'DL - C4 A'!X$2635","v":0},{"$f":" 'DL - C4 A'!Y$2635","v":0},{"$f":" 'DL - C4 A'!Z$2635","v":0},{"$f":" 'DL - C4 A'!AA$2635","v":0},{"$f":" 'DL - C4 A'!AB$2635","v":0},{"$f":" 'DL - C4 A'!AC$2635","v":0},{"$f":" 'DL - C4 A'!AD$2635","v":0},{"$f":" 'DL - C4 A'!AE$2635","v":0},{"$f":" 'DL - C4 A'!AF$2635","v":0},{"$f":" 'DL - C4 A'!AG$2635","v":0},{"$f":" 'DL - C4 A'!AH$2635","v":0},{"$f":" 'DL - C4 A'!AI$2635","v":0},{"$f":" 'DL - C4 A'!AJ$2635","v":0},{"$f":" 'DL - C4 A'!AK$2635","v":0},{"$f":" 'DL - C4 A'!AL$2635","v":0},{"$f":" 'DL - C4 A'!AM$2635","v":0},{"$f":" 'DL - C4 A'!AN$2635","v":0},{"$f":" 'DL - C4 A'!AO$2635","v":0},{"$f":" 'DL - C4 A'!AP$2635","v":0},{"$f":" 'DL - C4 A'!AQ$2635","v":0},{"$f":" 'DL - C4 A'!AR$2635","v":0},{"$f":" 'DL - C4 A'!AS$2635","v":0},{"$f":" 'DL - C4 A'!AT$2635","v":0},{"$f":" 'DL - C4 A'!AU$2635","v":0},{"$f":" 'DL - C4 A'!AV$2635","v":0},{"$f":" 'DL - C4 A'!AW$2635","v":0},{"$f":" 'DL - C4 A'!AX$2635","v":0},{"$f":" 'DL - C4 A'!AY$2635","v":0},{"$f":" 'DL - C4 A'!AZ$2635","v":0},{"$f":" 'DL - C4 A'!BA$2635","v":0},{"$f":" 'DL - C4 A'!BB$2635","v":0},{"$f":" 'DL - C4 A'!BC$2635","v":0},{"$f":" 'DL - C4 A'!BD$2635","v":0},{"$f":" 'DL - C4 A'!BE$2635","v":0},{"$f":" 'DL - C4 A'!BF$2635","v":0},{"$f":" 'DL - C4 A'!BG$2635","v":0},{"$f":" 'DL - C4 A'!BH$2635","v":0},{"$f":" 'DL - C4 A'!BI$2635","v":0},{"$f":" 'DL - C4 A'!BJ$2635","v":0},{"$f":" 'DL - C4 A'!BK$2635","v":0},{"$f":" 'DL - C4 A'!BL$2635","v":0},{"$f":" 'DL - C4 A'!BM$2635","v":0},{"$f":" 'DL - C4 A'!BN$2635","v":0},{"$f":" 'DL - C4 A'!BO$2635","v":0},{"$f":" 'DL - C4 A'!BP$2635","v":0},{"$f":" 'DL - C4 A'!BQ$2635","v":0},{"$f":" 'DL - C4 A'!BR$2635","v":0},{"$f":" 'DL - C4 A'!BS$2635","v":0},{"$f":" 'DL - C4 A'!BT$2635","v":0},{"$f":" 'DL - C4 A'!BU$2635","v":0},{"$f":" 'DL - C4 A'!BV$2635","v":0},{"$f":" 'DL - C4 A'!BW$2635","v":0},{"$f":" 'DL - C4 A'!BX$2635","v":0},{"$f":" 'DL - C4 A'!BY$2635","v":0},{"$f":" 'DL - C4 A'!BZ$2635","v":0},{"$f":" 'DL - C4 A'!CA$2635","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$2636","v":"Depreciation - capex addition - 01 Apr 96 - real - MO5Y"},{"$f":" 'DL - C4 A'!F$2636","v":0},{"$f":" 'DL - C4 A'!G$2636","v":0},{"$f":" 'DL - C4 A'!H$2636","v":0},{"$f":" 'DL - C4 A'!I$2636","v":"GBP m"},{"$f":" 'DL - C4 A'!J$2636","v":0},{"$f":" 'DL - C4 A'!K$2636","v":0},{"$f":" 'DL - C4 A'!L$2636","v":0},{"$f":" 'DL - C4 A'!M$2636","v":0},{"$f":" 'DL - C4 A'!N$2636","v":0},{"$f":" 'DL - C4 A'!O$2636","v":0},{"$f":" 'DL - C4 A'!P$2636","v":0},{"$f":" 'DL - C4 A'!Q$2636","v":0},{"$f":" 'DL - C4 A'!R$2636","v":0},{"$f":" 'DL - C4 A'!S$2636","v":0},{"$f":" 'DL - C4 A'!T$2636","v":0},{"$f":" 'DL - C4 A'!U$2636","v":0},{"$f":" 'DL - C4 A'!V$2636","v":0},{"$f":" 'DL - C4 A'!W$2636","v":0},{"$f":" 'DL - C4 A'!X$2636","v":0},{"$f":" 'DL - C4 A'!Y$2636","v":0},{"$f":" 'DL - C4 A'!Z$2636","v":0},{"$f":" 'DL - C4 A'!AA$2636","v":0},{"$f":" 'DL - C4 A'!AB$2636","v":0},{"$f":" 'DL - C4 A'!AC$2636","v":0},{"$f":" 'DL - C4 A'!AD$2636","v":0},{"$f":" 'DL - C4 A'!AE$2636","v":0},{"$f":" 'DL - C4 A'!AF$2636","v":0},{"$f":" 'DL - C4 A'!AG$2636","v":0},{"$f":" 'DL - C4 A'!AH$2636","v":0},{"$f":" 'DL - C4 A'!AI$2636","v":0},{"$f":" 'DL - C4 A'!AJ$2636","v":0},{"$f":" 'DL - C4 A'!AK$2636","v":0},{"$f":" 'DL - C4 A'!AL$2636","v":0},{"$f":" 'DL - C4 A'!AM$2636","v":0},{"$f":" 'DL - C4 A'!AN$2636","v":0},{"$f":" 'DL - C4 A'!AO$2636","v":0},{"$f":" 'DL - C4 A'!AP$2636","v":0},{"$f":" 'DL - C4 A'!AQ$2636","v":0},{"$f":" 'DL - C4 A'!AR$2636","v":0},{"$f":" 'DL - C4 A'!AS$2636","v":0},{"$f":" 'DL - C4 A'!AT$2636","v":0},{"$f":" 'DL - C4 A'!AU$2636","v":0},{"$f":" 'DL - C4 A'!AV$2636","v":0},{"$f":" 'DL - C4 A'!AW$2636","v":0},{"$f":" 'DL - C4 A'!AX$2636","v":0},{"$f":" 'DL - C4 A'!AY$2636","v":0},{"$f":" 'DL - C4 A'!AZ$2636","v":0},{"$f":" 'DL - C4 A'!BA$2636","v":0},{"$f":" 'DL - C4 A'!BB$2636","v":0},{"$f":" 'DL - C4 A'!BC$2636","v":0},{"$f":" 'DL - C4 A'!BD$2636","v":0},{"$f":" 'DL - C4 A'!BE$2636","v":0},{"$f":" 'DL - C4 A'!BF$2636","v":0},{"$f":" 'DL - C4 A'!BG$2636","v":0},{"$f":" 'DL - C4 A'!BH$2636","v":0},{"$f":" 'DL - C4 A'!BI$2636","v":0},{"$f":" 'DL - C4 A'!BJ$2636","v":0},{"$f":" 'DL - C4 A'!BK$2636","v":0},{"$f":" 'DL - C4 A'!BL$2636","v":0},{"$f":" 'DL - C4 A'!BM$2636","v":0},{"$f":" 'DL - C4 A'!BN$2636","v":0},{"$f":" 'DL - C4 A'!BO$2636","v":0},{"$f":" 'DL - C4 A'!BP$2636","v":0},{"$f":" 'DL - C4 A'!BQ$2636","v":0},{"$f":" 'DL - C4 A'!BR$2636","v":0},{"$f":" 'DL - C4 A'!BS$2636","v":0},{"$f":" 'DL - C4 A'!BT$2636","v":0},{"$f":" 'DL - C4 A'!BU$2636","v":0},{"$f":" 'DL - C4 A'!BV$2636","v":0},{"$f":" 'DL - C4 A'!BW$2636","v":0},{"$f":" 'DL - C4 A'!BX$2636","v":0},{"$f":" 'DL - C4 A'!BY$2636","v":0},{"$f":" 'DL - C4 A'!BZ$2636","v":0},{"$f":" 'DL - C4 A'!CA$2636","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$2637","v":"Depreciation - capex addition - 01 Apr 97 - real - MO5Y"},{"$f":" 'DL - C4 A'!F$2637","v":0},{"$f":" 'DL - C4 A'!G$2637","v":0},{"$f":" 'DL - C4 A'!H$2637","v":0},{"$f":" 'DL - C4 A'!I$2637","v":"GBP m"},{"$f":" 'DL - C4 A'!J$2637","v":0},{"$f":" 'DL - C4 A'!K$2637","v":0},{"$f":" 'DL - C4 A'!L$2637","v":0},{"$f":" 'DL - C4 A'!M$2637","v":0},{"$f":" 'DL - C4 A'!N$2637","v":0},{"$f":" 'DL - C4 A'!O$2637","v":0},{"$f":" 'DL - C4 A'!P$2637","v":0},{"$f":" 'DL - C4 A'!Q$2637","v":0},{"$f":" 'DL - C4 A'!R$2637","v":0},{"$f":" 'DL - C4 A'!S$2637","v":0},{"$f":" 'DL - C4 A'!T$2637","v":0},{"$f":" 'DL - C4 A'!U$2637","v":0},{"$f":" 'DL - C4 A'!V$2637","v":0},{"$f":" 'DL - C4 A'!W$2637","v":0},{"$f":" 'DL - C4 A'!X$2637","v":0},{"$f":" 'DL - C4 A'!Y$2637","v":0},{"$f":" 'DL - C4 A'!Z$2637","v":0},{"$f":" 'DL - C4 A'!AA$2637","v":0},{"$f":" 'DL - C4 A'!AB$2637","v":0},{"$f":" 'DL - C4 A'!AC$2637","v":0},{"$f":" 'DL - C4 A'!AD$2637","v":0},{"$f":" 'DL - C4 A'!AE$2637","v":0},{"$f":" 'DL - C4 A'!AF$2637","v":0},{"$f":" 'DL - C4 A'!AG$2637","v":0},{"$f":" 'DL - C4 A'!AH$2637","v":0},{"$f":" 'DL - C4 A'!AI$2637","v":0},{"$f":" 'DL - C4 A'!AJ$2637","v":0},{"$f":" 'DL - C4 A'!AK$2637","v":0},{"$f":" 'DL - C4 A'!AL$2637","v":0},{"$f":" 'DL - C4 A'!AM$2637","v":0},{"$f":" 'DL - C4 A'!AN$2637","v":0},{"$f":" 'DL - C4 A'!AO$2637","v":0},{"$f":" 'DL - C4 A'!AP$2637","v":0},{"$f":" 'DL - C4 A'!AQ$2637","v":0},{"$f":" 'DL - C4 A'!AR$2637","v":0},{"$f":" 'DL - C4 A'!AS$2637","v":0},{"$f":" 'DL - C4 A'!AT$2637","v":0},{"$f":" 'DL - C4 A'!AU$2637","v":0},{"$f":" 'DL - C4 A'!AV$2637","v":0},{"$f":" 'DL - C4 A'!AW$2637","v":0},{"$f":" 'DL - C4 A'!AX$2637","v":0},{"$f":" 'DL - C4 A'!AY$2637","v":0},{"$f":" 'DL - C4 A'!AZ$2637","v":0},{"$f":" 'DL - C4 A'!BA$2637","v":0},{"$f":" 'DL - C4 A'!BB$2637","v":0},{"$f":" 'DL - C4 A'!BC$2637","v":0},{"$f":" 'DL - C4 A'!BD$2637","v":0},{"$f":" 'DL - C4 A'!BE$2637","v":0},{"$f":" 'DL - C4 A'!BF$2637","v":0},{"$f":" 'DL - C4 A'!BG$2637","v":0},{"$f":" 'DL - C4 A'!BH$2637","v":0},{"$f":" 'DL - C4 A'!BI$2637","v":0},{"$f":" 'DL - C4 A'!BJ$2637","v":0},{"$f":" 'DL - C4 A'!BK$2637","v":0},{"$f":" 'DL - C4 A'!BL$2637","v":0},{"$f":" 'DL - C4 A'!BM$2637","v":0},{"$f":" 'DL - C4 A'!BN$2637","v":0},{"$f":" 'DL - C4 A'!BO$2637","v":0},{"$f":" 'DL - C4 A'!BP$2637","v":0},{"$f":" 'DL - C4 A'!BQ$2637","v":0},{"$f":" 'DL - C4 A'!BR$2637","v":0},{"$f":" 'DL - C4 A'!BS$2637","v":0},{"$f":" 'DL - C4 A'!BT$2637","v":0},{"$f":" 'DL - C4 A'!BU$2637","v":0},{"$f":" 'DL - C4 A'!BV$2637","v":0},{"$f":" 'DL - C4 A'!BW$2637","v":0},{"$f":" 'DL - C4 A'!BX$2637","v":0},{"$f":" 'DL - C4 A'!BY$2637","v":0},{"$f":" 'DL - C4 A'!BZ$2637","v":0},{"$f":" 'DL - C4 A'!CA$2637","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$2638","v":"Depreciation - capex addition - 01 Apr 98 - real - MO5Y"},{"$f":" 'DL - C4 A'!F$2638","v":0},{"$f":" 'DL - C4 A'!G$2638","v":0},{"$f":" 'DL - C4 A'!H$2638","v":0},{"$f":" 'DL - C4 A'!I$2638","v":"GBP m"},{"$f":" 'DL - C4 A'!J$2638","v":0},{"$f":" 'DL - C4 A'!K$2638","v":0},{"$f":" 'DL - C4 A'!L$2638","v":0},{"$f":" 'DL - C4 A'!M$2638","v":0},{"$f":" 'DL - C4 A'!N$2638","v":0},{"$f":" 'DL - C4 A'!O$2638","v":0},{"$f":" 'DL - C4 A'!P$2638","v":0},{"$f":" 'DL - C4 A'!Q$2638","v":0},{"$f":" 'DL - C4 A'!R$2638","v":0},{"$f":" 'DL - C4 A'!S$2638","v":0},{"$f":" 'DL - C4 A'!T$2638","v":0},{"$f":" 'DL - C4 A'!U$2638","v":0},{"$f":" 'DL - C4 A'!V$2638","v":0},{"$f":" 'DL - C4 A'!W$2638","v":0},{"$f":" 'DL - C4 A'!X$2638","v":0},{"$f":" 'DL - C4 A'!Y$2638","v":0},{"$f":" 'DL - C4 A'!Z$2638","v":0},{"$f":" 'DL - C4 A'!AA$2638","v":0},{"$f":" 'DL - C4 A'!AB$2638","v":0},{"$f":" 'DL - C4 A'!AC$2638","v":0},{"$f":" 'DL - C4 A'!AD$2638","v":0},{"$f":" 'DL - C4 A'!AE$2638","v":0},{"$f":" 'DL - C4 A'!AF$2638","v":0},{"$f":" 'DL - C4 A'!AG$2638","v":0},{"$f":" 'DL - C4 A'!AH$2638","v":0},{"$f":" 'DL - C4 A'!AI$2638","v":0},{"$f":" 'DL - C4 A'!AJ$2638","v":0},{"$f":" 'DL - C4 A'!AK$2638","v":0},{"$f":" 'DL - C4 A'!AL$2638","v":0},{"$f":" 'DL - C4 A'!AM$2638","v":0},{"$f":" 'DL - C4 A'!AN$2638","v":0},{"$f":" 'DL - C4 A'!AO$2638","v":0},{"$f":" 'DL - C4 A'!AP$2638","v":0},{"$f":" 'DL - C4 A'!AQ$2638","v":0},{"$f":" 'DL - C4 A'!AR$2638","v":0},{"$f":" 'DL - C4 A'!AS$2638","v":0},{"$f":" 'DL - C4 A'!AT$2638","v":0},{"$f":" 'DL - C4 A'!AU$2638","v":0},{"$f":" 'DL - C4 A'!AV$2638","v":0},{"$f":" 'DL - C4 A'!AW$2638","v":0},{"$f":" 'DL - C4 A'!AX$2638","v":0},{"$f":" 'DL - C4 A'!AY$2638","v":0},{"$f":" 'DL - C4 A'!AZ$2638","v":0},{"$f":" 'DL - C4 A'!BA$2638","v":0},{"$f":" 'DL - C4 A'!BB$2638","v":0},{"$f":" 'DL - C4 A'!BC$2638","v":0},{"$f":" 'DL - C4 A'!BD$2638","v":0},{"$f":" 'DL - C4 A'!BE$2638","v":0},{"$f":" 'DL - C4 A'!BF$2638","v":0},{"$f":" 'DL - C4 A'!BG$2638","v":0},{"$f":" 'DL - C4 A'!BH$2638","v":0},{"$f":" 'DL - C4 A'!BI$2638","v":0},{"$f":" 'DL - C4 A'!BJ$2638","v":0},{"$f":" 'DL - C4 A'!BK$2638","v":0},{"$f":" 'DL - C4 A'!BL$2638","v":0},{"$f":" 'DL - C4 A'!BM$2638","v":0},{"$f":" 'DL - C4 A'!BN$2638","v":0},{"$f":" 'DL - C4 A'!BO$2638","v":0},{"$f":" 'DL - C4 A'!BP$2638","v":0},{"$f":" 'DL - C4 A'!BQ$2638","v":0},{"$f":" 'DL - C4 A'!BR$2638","v":0},{"$f":" 'DL - C4 A'!BS$2638","v":0},{"$f":" 'DL - C4 A'!BT$2638","v":0},{"$f":" 'DL - C4 A'!BU$2638","v":0},{"$f":" 'DL - C4 A'!BV$2638","v":0},{"$f":" 'DL - C4 A'!BW$2638","v":0},{"$f":" 'DL - C4 A'!BX$2638","v":0},{"$f":" 'DL - C4 A'!BY$2638","v":0},{"$f":" 'DL - C4 A'!BZ$2638","v":0},{"$f":" 'DL - C4 A'!CA$2638","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$2639","v":"Depreciation - capex addition - 01 Apr 99 - real - MO5Y"},{"$f":" 'DL - C4 A'!F$2639","v":0},{"$f":" 'DL - C4 A'!G$2639","v":0},{"$f":" 'DL - C4 A'!H$2639","v":0},{"$f":" 'DL - C4 A'!I$2639","v":"GBP m"},{"$f":" 'DL - C4 A'!J$2639","v":0},{"$f":" 'DL - C4 A'!K$2639","v":0},{"$f":" 'DL - C4 A'!L$2639","v":0},{"$f":" 'DL - C4 A'!M$2639","v":0},{"$f":" 'DL - C4 A'!N$2639","v":0},{"$f":" 'DL - C4 A'!O$2639","v":0},{"$f":" 'DL - C4 A'!P$2639","v":0},{"$f":" 'DL - C4 A'!Q$2639","v":0},{"$f":" 'DL - C4 A'!R$2639","v":0},{"$f":" 'DL - C4 A'!S$2639","v":0},{"$f":" 'DL - C4 A'!T$2639","v":0},{"$f":" 'DL - C4 A'!U$2639","v":0},{"$f":" 'DL - C4 A'!V$2639","v":0},{"$f":" 'DL - C4 A'!W$2639","v":0},{"$f":" 'DL - C4 A'!X$2639","v":0},{"$f":" 'DL - C4 A'!Y$2639","v":0},{"$f":" 'DL - C4 A'!Z$2639","v":0},{"$f":" 'DL - C4 A'!AA$2639","v":0},{"$f":" 'DL - C4 A'!AB$2639","v":0},{"$f":" 'DL - C4 A'!AC$2639","v":0},{"$f":" 'DL - C4 A'!AD$2639","v":0},{"$f":" 'DL - C4 A'!AE$2639","v":0},{"$f":" 'DL - C4 A'!AF$2639","v":0},{"$f":" 'DL - C4 A'!AG$2639","v":0},{"$f":" 'DL - C4 A'!AH$2639","v":0},{"$f":" 'DL - C4 A'!AI$2639","v":0},{"$f":" 'DL - C4 A'!AJ$2639","v":0},{"$f":" 'DL - C4 A'!AK$2639","v":0},{"$f":" 'DL - C4 A'!AL$2639","v":0},{"$f":" 'DL - C4 A'!AM$2639","v":0},{"$f":" 'DL - C4 A'!AN$2639","v":0},{"$f":" 'DL - C4 A'!AO$2639","v":0},{"$f":" 'DL - C4 A'!AP$2639","v":0},{"$f":" 'DL - C4 A'!AQ$2639","v":0},{"$f":" 'DL - C4 A'!AR$2639","v":0},{"$f":" 'DL - C4 A'!AS$2639","v":0},{"$f":" 'DL - C4 A'!AT$2639","v":0},{"$f":" 'DL - C4 A'!AU$2639","v":0},{"$f":" 'DL - C4 A'!AV$2639","v":0},{"$f":" 'DL - C4 A'!AW$2639","v":0},{"$f":" 'DL - C4 A'!AX$2639","v":0},{"$f":" 'DL - C4 A'!AY$2639","v":0},{"$f":" 'DL - C4 A'!AZ$2639","v":0},{"$f":" 'DL - C4 A'!BA$2639","v":0},{"$f":" 'DL - C4 A'!BB$2639","v":0},{"$f":" 'DL - C4 A'!BC$2639","v":0},{"$f":" 'DL - C4 A'!BD$2639","v":0},{"$f":" 'DL - C4 A'!BE$2639","v":0},{"$f":" 'DL - C4 A'!BF$2639","v":0},{"$f":" 'DL - C4 A'!BG$2639","v":0},{"$f":" 'DL - C4 A'!BH$2639","v":0},{"$f":" 'DL - C4 A'!BI$2639","v":0},{"$f":" 'DL - C4 A'!BJ$2639","v":0},{"$f":" 'DL - C4 A'!BK$2639","v":0},{"$f":" 'DL - C4 A'!BL$2639","v":0},{"$f":" 'DL - C4 A'!BM$2639","v":0},{"$f":" 'DL - C4 A'!BN$2639","v":0},{"$f":" 'DL - C4 A'!BO$2639","v":0},{"$f":" 'DL - C4 A'!BP$2639","v":0},{"$f":" 'DL - C4 A'!BQ$2639","v":0},{"$f":" 'DL - C4 A'!BR$2639","v":0},{"$f":" 'DL - C4 A'!BS$2639","v":0},{"$f":" 'DL - C4 A'!BT$2639","v":0},{"$f":" 'DL - C4 A'!BU$2639","v":0},{"$f":" 'DL - C4 A'!BV$2639","v":0},{"$f":" 'DL - C4 A'!BW$2639","v":0},{"$f":" 'DL - C4 A'!BX$2639","v":0},{"$f":" 'DL - C4 A'!BY$2639","v":0},{"$f":" 'DL - C4 A'!BZ$2639","v":0},{"$f":" 'DL - C4 A'!CA$2639","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$2640","v":"Depreciation - capex addition - 01 Apr 00 - real - MO5Y"},{"$f":" 'DL - C4 A'!F$2640","v":0},{"$f":" 'DL - C4 A'!G$2640","v":0},{"$f":" 'DL - C4 A'!H$2640","v":0},{"$f":" 'DL - C4 A'!I$2640","v":"GBP m"},{"$f":" 'DL - C4 A'!J$2640","v":0},{"$f":" 'DL - C4 A'!K$2640","v":0},{"$f":" 'DL - C4 A'!L$2640","v":0},{"$f":" 'DL - C4 A'!M$2640","v":0},{"$f":" 'DL - C4 A'!N$2640","v":0},{"$f":" 'DL - C4 A'!O$2640","v":0},{"$f":" 'DL - C4 A'!P$2640","v":0},{"$f":" 'DL - C4 A'!Q$2640","v":0},{"$f":" 'DL - C4 A'!R$2640","v":0},{"$f":" 'DL - C4 A'!S$2640","v":0},{"$f":" 'DL - C4 A'!T$2640","v":0},{"$f":" 'DL - C4 A'!U$2640","v":0},{"$f":" 'DL - C4 A'!V$2640","v":0},{"$f":" 'DL - C4 A'!W$2640","v":0},{"$f":" 'DL - C4 A'!X$2640","v":0},{"$f":" 'DL - C4 A'!Y$2640","v":0},{"$f":" 'DL - C4 A'!Z$2640","v":0},{"$f":" 'DL - C4 A'!AA$2640","v":0},{"$f":" 'DL - C4 A'!AB$2640","v":0},{"$f":" 'DL - C4 A'!AC$2640","v":0},{"$f":" 'DL - C4 A'!AD$2640","v":0},{"$f":" 'DL - C4 A'!AE$2640","v":0},{"$f":" 'DL - C4 A'!AF$2640","v":0},{"$f":" 'DL - C4 A'!AG$2640","v":0},{"$f":" 'DL - C4 A'!AH$2640","v":0},{"$f":" 'DL - C4 A'!AI$2640","v":0},{"$f":" 'DL - C4 A'!AJ$2640","v":0},{"$f":" 'DL - C4 A'!AK$2640","v":0},{"$f":" 'DL - C4 A'!AL$2640","v":0},{"$f":" 'DL - C4 A'!AM$2640","v":0},{"$f":" 'DL - C4 A'!AN$2640","v":0},{"$f":" 'DL - C4 A'!AO$2640","v":0},{"$f":" 'DL - C4 A'!AP$2640","v":0},{"$f":" 'DL - C4 A'!AQ$2640","v":0},{"$f":" 'DL - C4 A'!AR$2640","v":0},{"$f":" 'DL - C4 A'!AS$2640","v":0},{"$f":" 'DL - C4 A'!AT$2640","v":0},{"$f":" 'DL - C4 A'!AU$2640","v":0},{"$f":" 'DL - C4 A'!AV$2640","v":0},{"$f":" 'DL - C4 A'!AW$2640","v":0},{"$f":" 'DL - C4 A'!AX$2640","v":0},{"$f":" 'DL - C4 A'!AY$2640","v":0},{"$f":" 'DL - C4 A'!AZ$2640","v":0},{"$f":" 'DL - C4 A'!BA$2640","v":0},{"$f":" 'DL - C4 A'!BB$2640","v":0},{"$f":" 'DL - C4 A'!BC$2640","v":0},{"$f":" 'DL - C4 A'!BD$2640","v":0},{"$f":" 'DL - C4 A'!BE$2640","v":0},{"$f":" 'DL - C4 A'!BF$2640","v":0},{"$f":" 'DL - C4 A'!BG$2640","v":0},{"$f":" 'DL - C4 A'!BH$2640","v":0},{"$f":" 'DL - C4 A'!BI$2640","v":0},{"$f":" 'DL - C4 A'!BJ$2640","v":0},{"$f":" 'DL - C4 A'!BK$2640","v":0},{"$f":" 'DL - C4 A'!BL$2640","v":0},{"$f":" 'DL - C4 A'!BM$2640","v":0},{"$f":" 'DL - C4 A'!BN$2640","v":0},{"$f":" 'DL - C4 A'!BO$2640","v":0},{"$f":" 'DL - C4 A'!BP$2640","v":0},{"$f":" 'DL - C4 A'!BQ$2640","v":0},{"$f":" 'DL - C4 A'!BR$2640","v":0},{"$f":" 'DL - C4 A'!BS$2640","v":0},{"$f":" 'DL - C4 A'!BT$2640","v":0},{"$f":" 'DL - C4 A'!BU$2640","v":0},{"$f":" 'DL - C4 A'!BV$2640","v":0},{"$f":" 'DL - C4 A'!BW$2640","v":0},{"$f":" 'DL - C4 A'!BX$2640","v":0},{"$f":" 'DL - C4 A'!BY$2640","v":0},{"$f":" 'DL - C4 A'!BZ$2640","v":0},{"$f":" 'DL - C4 A'!CA$2640","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$2641","v":"Depreciation - capex addition - 01 Apr 01 - real - MO5Y"},{"$f":" 'DL - C4 A'!F$2641","v":0},{"$f":" 'DL - C4 A'!G$2641","v":0},{"$f":" 'DL - C4 A'!H$2641","v":0},{"$f":" 'DL - C4 A'!I$2641","v":"GBP m"},{"$f":" 'DL - C4 A'!J$2641","v":0},{"$f":" 'DL - C4 A'!K$2641","v":0},{"$f":" 'DL - C4 A'!L$2641","v":0},{"$f":" 'DL - C4 A'!M$2641","v":0},{"$f":" 'DL - C4 A'!N$2641","v":0},{"$f":" 'DL - C4 A'!O$2641","v":0},{"$f":" 'DL - C4 A'!P$2641","v":0},{"$f":" 'DL - C4 A'!Q$2641","v":0},{"$f":" 'DL - C4 A'!R$2641","v":0},{"$f":" 'DL - C4 A'!S$2641","v":0},{"$f":" 'DL - C4 A'!T$2641","v":0},{"$f":" 'DL - C4 A'!U$2641","v":0},{"$f":" 'DL - C4 A'!V$2641","v":0},{"$f":" 'DL - C4 A'!W$2641","v":0},{"$f":" 'DL - C4 A'!X$2641","v":0},{"$f":" 'DL - C4 A'!Y$2641","v":0},{"$f":" 'DL - C4 A'!Z$2641","v":0},{"$f":" 'DL - C4 A'!AA$2641","v":0},{"$f":" 'DL - C4 A'!AB$2641","v":0},{"$f":" 'DL - C4 A'!AC$2641","v":0},{"$f":" 'DL - C4 A'!AD$2641","v":0},{"$f":" 'DL - C4 A'!AE$2641","v":0},{"$f":" 'DL - C4 A'!AF$2641","v":0},{"$f":" 'DL - C4 A'!AG$2641","v":0},{"$f":" 'DL - C4 A'!AH$2641","v":0},{"$f":" 'DL - C4 A'!AI$2641","v":0},{"$f":" 'DL - C4 A'!AJ$2641","v":0},{"$f":" 'DL - C4 A'!AK$2641","v":0},{"$f":" 'DL - C4 A'!AL$2641","v":0},{"$f":" 'DL - C4 A'!AM$2641","v":0},{"$f":" 'DL - C4 A'!AN$2641","v":0},{"$f":" 'DL - C4 A'!AO$2641","v":0},{"$f":" 'DL - C4 A'!AP$2641","v":0},{"$f":" 'DL - C4 A'!AQ$2641","v":0},{"$f":" 'DL - C4 A'!AR$2641","v":0},{"$f":" 'DL - C4 A'!AS$2641","v":0},{"$f":" 'DL - C4 A'!AT$2641","v":0},{"$f":" 'DL - C4 A'!AU$2641","v":0},{"$f":" 'DL - C4 A'!AV$2641","v":0},{"$f":" 'DL - C4 A'!AW$2641","v":0},{"$f":" 'DL - C4 A'!AX$2641","v":0},{"$f":" 'DL - C4 A'!AY$2641","v":0},{"$f":" 'DL - C4 A'!AZ$2641","v":0},{"$f":" 'DL - C4 A'!BA$2641","v":0},{"$f":" 'DL - C4 A'!BB$2641","v":0},{"$f":" 'DL - C4 A'!BC$2641","v":0},{"$f":" 'DL - C4 A'!BD$2641","v":0},{"$f":" 'DL - C4 A'!BE$2641","v":0},{"$f":" 'DL - C4 A'!BF$2641","v":0},{"$f":" 'DL - C4 A'!BG$2641","v":0},{"$f":" 'DL - C4 A'!BH$2641","v":0},{"$f":" 'DL - C4 A'!BI$2641","v":0},{"$f":" 'DL - C4 A'!BJ$2641","v":0},{"$f":" 'DL - C4 A'!BK$2641","v":0},{"$f":" 'DL - C4 A'!BL$2641","v":0},{"$f":" 'DL - C4 A'!BM$2641","v":0},{"$f":" 'DL - C4 A'!BN$2641","v":0},{"$f":" 'DL - C4 A'!BO$2641","v":0},{"$f":" 'DL - C4 A'!BP$2641","v":0},{"$f":" 'DL - C4 A'!BQ$2641","v":0},{"$f":" 'DL - C4 A'!BR$2641","v":0},{"$f":" 'DL - C4 A'!BS$2641","v":0},{"$f":" 'DL - C4 A'!BT$2641","v":0},{"$f":" 'DL - C4 A'!BU$2641","v":0},{"$f":" 'DL - C4 A'!BV$2641","v":0},{"$f":" 'DL - C4 A'!BW$2641","v":0},{"$f":" 'DL - C4 A'!BX$2641","v":0},{"$f":" 'DL - C4 A'!BY$2641","v":0},{"$f":" 'DL - C4 A'!BZ$2641","v":0},{"$f":" 'DL - C4 A'!CA$2641","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$2642","v":"Depreciation - capex addition - 01 Apr 02 - real - MO5Y"},{"$f":" 'DL - C4 A'!F$2642","v":0},{"$f":" 'DL - C4 A'!G$2642","v":0},{"$f":" 'DL - C4 A'!H$2642","v":0},{"$f":" 'DL - C4 A'!I$2642","v":"GBP m"},{"$f":" 'DL - C4 A'!J$2642","v":0},{"$f":" 'DL - C4 A'!K$2642","v":0},{"$f":" 'DL - C4 A'!L$2642","v":0},{"$f":" 'DL - C4 A'!M$2642","v":0},{"$f":" 'DL - C4 A'!N$2642","v":0},{"$f":" 'DL - C4 A'!O$2642","v":0},{"$f":" 'DL - C4 A'!P$2642","v":0},{"$f":" 'DL - C4 A'!Q$2642","v":0},{"$f":" 'DL - C4 A'!R$2642","v":0},{"$f":" 'DL - C4 A'!S$2642","v":0},{"$f":" 'DL - C4 A'!T$2642","v":0},{"$f":" 'DL - C4 A'!U$2642","v":0},{"$f":" 'DL - C4 A'!V$2642","v":0},{"$f":" 'DL - C4 A'!W$2642","v":0},{"$f":" 'DL - C4 A'!X$2642","v":0},{"$f":" 'DL - C4 A'!Y$2642","v":0},{"$f":" 'DL - C4 A'!Z$2642","v":0},{"$f":" 'DL - C4 A'!AA$2642","v":0},{"$f":" 'DL - C4 A'!AB$2642","v":0},{"$f":" 'DL - C4 A'!AC$2642","v":0},{"$f":" 'DL - C4 A'!AD$2642","v":0},{"$f":" 'DL - C4 A'!AE$2642","v":0},{"$f":" 'DL - C4 A'!AF$2642","v":0},{"$f":" 'DL - C4 A'!AG$2642","v":0},{"$f":" 'DL - C4 A'!AH$2642","v":0},{"$f":" 'DL - C4 A'!AI$2642","v":0},{"$f":" 'DL - C4 A'!AJ$2642","v":0},{"$f":" 'DL - C4 A'!AK$2642","v":0},{"$f":" 'DL - C4 A'!AL$2642","v":0},{"$f":" 'DL - C4 A'!AM$2642","v":0},{"$f":" 'DL - C4 A'!AN$2642","v":0},{"$f":" 'DL - C4 A'!AO$2642","v":0},{"$f":" 'DL - C4 A'!AP$2642","v":0},{"$f":" 'DL - C4 A'!AQ$2642","v":0},{"$f":" 'DL - C4 A'!AR$2642","v":0},{"$f":" 'DL - C4 A'!AS$2642","v":0},{"$f":" 'DL - C4 A'!AT$2642","v":0},{"$f":" 'DL - C4 A'!AU$2642","v":0},{"$f":" 'DL - C4 A'!AV$2642","v":0},{"$f":" 'DL - C4 A'!AW$2642","v":0},{"$f":" 'DL - C4 A'!AX$2642","v":0},{"$f":" 'DL - C4 A'!AY$2642","v":0},{"$f":" 'DL - C4 A'!AZ$2642","v":0},{"$f":" 'DL - C4 A'!BA$2642","v":0},{"$f":" 'DL - C4 A'!BB$2642","v":0},{"$f":" 'DL - C4 A'!BC$2642","v":0},{"$f":" 'DL - C4 A'!BD$2642","v":0},{"$f":" 'DL - C4 A'!BE$2642","v":0},{"$f":" 'DL - C4 A'!BF$2642","v":0},{"$f":" 'DL - C4 A'!BG$2642","v":0},{"$f":" 'DL - C4 A'!BH$2642","v":0},{"$f":" 'DL - C4 A'!BI$2642","v":0},{"$f":" 'DL - C4 A'!BJ$2642","v":0},{"$f":" 'DL - C4 A'!BK$2642","v":0},{"$f":" 'DL - C4 A'!BL$2642","v":0},{"$f":" 'DL - C4 A'!BM$2642","v":0},{"$f":" 'DL - C4 A'!BN$2642","v":0},{"$f":" 'DL - C4 A'!BO$2642","v":0},{"$f":" 'DL - C4 A'!BP$2642","v":0},{"$f":" 'DL - C4 A'!BQ$2642","v":0},{"$f":" 'DL - C4 A'!BR$2642","v":0},{"$f":" 'DL - C4 A'!BS$2642","v":0},{"$f":" 'DL - C4 A'!BT$2642","v":0},{"$f":" 'DL - C4 A'!BU$2642","v":0},{"$f":" 'DL - C4 A'!BV$2642","v":0},{"$f":" 'DL - C4 A'!BW$2642","v":0},{"$f":" 'DL - C4 A'!BX$2642","v":0},{"$f":" 'DL - C4 A'!BY$2642","v":0},{"$f":" 'DL - C4 A'!BZ$2642","v":0},{"$f":" 'DL - C4 A'!CA$2642","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$2643","v":"Depreciation - capex addition - 01 Apr 03 - real - MO5Y"},{"$f":" 'DL - C4 A'!F$2643","v":0},{"$f":" 'DL - C4 A'!G$2643","v":0},{"$f":" 'DL - C4 A'!H$2643","v":0},{"$f":" 'DL - C4 A'!I$2643","v":"GBP m"},{"$f":" 'DL - C4 A'!J$2643","v":0},{"$f":" 'DL - C4 A'!K$2643","v":0},{"$f":" 'DL - C4 A'!L$2643","v":0},{"$f":" 'DL - C4 A'!M$2643","v":0},{"$f":" 'DL - C4 A'!N$2643","v":0},{"$f":" 'DL - C4 A'!O$2643","v":0},{"$f":" 'DL - C4 A'!P$2643","v":0},{"$f":" 'DL - C4 A'!Q$2643","v":0},{"$f":" 'DL - C4 A'!R$2643","v":0},{"$f":" 'DL - C4 A'!S$2643","v":0},{"$f":" 'DL - C4 A'!T$2643","v":0},{"$f":" 'DL - C4 A'!U$2643","v":0},{"$f":" 'DL - C4 A'!V$2643","v":0},{"$f":" 'DL - C4 A'!W$2643","v":0},{"$f":" 'DL - C4 A'!X$2643","v":0},{"$f":" 'DL - C4 A'!Y$2643","v":0},{"$f":" 'DL - C4 A'!Z$2643","v":0},{"$f":" 'DL - C4 A'!AA$2643","v":0},{"$f":" 'DL - C4 A'!AB$2643","v":0},{"$f":" 'DL - C4 A'!AC$2643","v":0},{"$f":" 'DL - C4 A'!AD$2643","v":0},{"$f":" 'DL - C4 A'!AE$2643","v":0},{"$f":" 'DL - C4 A'!AF$2643","v":0},{"$f":" 'DL - C4 A'!AG$2643","v":0},{"$f":" 'DL - C4 A'!AH$2643","v":0},{"$f":" 'DL - C4 A'!AI$2643","v":0},{"$f":" 'DL - C4 A'!AJ$2643","v":0},{"$f":" 'DL - C4 A'!AK$2643","v":0},{"$f":" 'DL - C4 A'!AL$2643","v":0},{"$f":" 'DL - C4 A'!AM$2643","v":0},{"$f":" 'DL - C4 A'!AN$2643","v":0},{"$f":" 'DL - C4 A'!AO$2643","v":0},{"$f":" 'DL - C4 A'!AP$2643","v":0},{"$f":" 'DL - C4 A'!AQ$2643","v":0},{"$f":" 'DL - C4 A'!AR$2643","v":0},{"$f":" 'DL - C4 A'!AS$2643","v":0},{"$f":" 'DL - C4 A'!AT$2643","v":0},{"$f":" 'DL - C4 A'!AU$2643","v":0},{"$f":" 'DL - C4 A'!AV$2643","v":0},{"$f":" 'DL - C4 A'!AW$2643","v":0},{"$f":" 'DL - C4 A'!AX$2643","v":0},{"$f":" 'DL - C4 A'!AY$2643","v":0},{"$f":" 'DL - C4 A'!AZ$2643","v":0},{"$f":" 'DL - C4 A'!BA$2643","v":0},{"$f":" 'DL - C4 A'!BB$2643","v":0},{"$f":" 'DL - C4 A'!BC$2643","v":0},{"$f":" 'DL - C4 A'!BD$2643","v":0},{"$f":" 'DL - C4 A'!BE$2643","v":0},{"$f":" 'DL - C4 A'!BF$2643","v":0},{"$f":" 'DL - C4 A'!BG$2643","v":0},{"$f":" 'DL - C4 A'!BH$2643","v":0},{"$f":" 'DL - C4 A'!BI$2643","v":0},{"$f":" 'DL - C4 A'!BJ$2643","v":0},{"$f":" 'DL - C4 A'!BK$2643","v":0},{"$f":" 'DL - C4 A'!BL$2643","v":0},{"$f":" 'DL - C4 A'!BM$2643","v":0},{"$f":" 'DL - C4 A'!BN$2643","v":0},{"$f":" 'DL - C4 A'!BO$2643","v":0},{"$f":" 'DL - C4 A'!BP$2643","v":0},{"$f":" 'DL - C4 A'!BQ$2643","v":0},{"$f":" 'DL - C4 A'!BR$2643","v":0},{"$f":" 'DL - C4 A'!BS$2643","v":0},{"$f":" 'DL - C4 A'!BT$2643","v":0},{"$f":" 'DL - C4 A'!BU$2643","v":0},{"$f":" 'DL - C4 A'!BV$2643","v":0},{"$f":" 'DL - C4 A'!BW$2643","v":0},{"$f":" 'DL - C4 A'!BX$2643","v":0},{"$f":" 'DL - C4 A'!BY$2643","v":0},{"$f":" 'DL - C4 A'!BZ$2643","v":0},{"$f":" 'DL - C4 A'!CA$2643","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$2644","v":"Depreciation - capex addition - 01 Apr 04 - real - MO5Y"},{"$f":" 'DL - C4 A'!F$2644","v":0},{"$f":" 'DL - C4 A'!G$2644","v":0},{"$f":" 'DL - C4 A'!H$2644","v":0},{"$f":" 'DL - C4 A'!I$2644","v":"GBP m"},{"$f":" 'DL - C4 A'!J$2644","v":0},{"$f":" 'DL - C4 A'!K$2644","v":0},{"$f":" 'DL - C4 A'!L$2644","v":0},{"$f":" 'DL - C4 A'!M$2644","v":0},{"$f":" 'DL - C4 A'!N$2644","v":0},{"$f":" 'DL - C4 A'!O$2644","v":0},{"$f":" 'DL - C4 A'!P$2644","v":0},{"$f":" 'DL - C4 A'!Q$2644","v":0},{"$f":" 'DL - C4 A'!R$2644","v":0},{"$f":" 'DL - C4 A'!S$2644","v":0},{"$f":" 'DL - C4 A'!T$2644","v":0},{"$f":" 'DL - C4 A'!U$2644","v":0},{"$f":" 'DL - C4 A'!V$2644","v":0},{"$f":" 'DL - C4 A'!W$2644","v":0},{"$f":" 'DL - C4 A'!X$2644","v":0},{"$f":" 'DL - C4 A'!Y$2644","v":0},{"$f":" 'DL - C4 A'!Z$2644","v":0},{"$f":" 'DL - C4 A'!AA$2644","v":0},{"$f":" 'DL - C4 A'!AB$2644","v":0},{"$f":" 'DL - C4 A'!AC$2644","v":0},{"$f":" 'DL - C4 A'!AD$2644","v":0},{"$f":" 'DL - C4 A'!AE$2644","v":0},{"$f":" 'DL - C4 A'!AF$2644","v":0},{"$f":" 'DL - C4 A'!AG$2644","v":0},{"$f":" 'DL - C4 A'!AH$2644","v":0},{"$f":" 'DL - C4 A'!AI$2644","v":0},{"$f":" 'DL - C4 A'!AJ$2644","v":0},{"$f":" 'DL - C4 A'!AK$2644","v":0},{"$f":" 'DL - C4 A'!AL$2644","v":0},{"$f":" 'DL - C4 A'!AM$2644","v":0},{"$f":" 'DL - C4 A'!AN$2644","v":0},{"$f":" 'DL - C4 A'!AO$2644","v":0},{"$f":" 'DL - C4 A'!AP$2644","v":0},{"$f":" 'DL - C4 A'!AQ$2644","v":0},{"$f":" 'DL - C4 A'!AR$2644","v":0},{"$f":" 'DL - C4 A'!AS$2644","v":0},{"$f":" 'DL - C4 A'!AT$2644","v":0},{"$f":" 'DL - C4 A'!AU$2644","v":0},{"$f":" 'DL - C4 A'!AV$2644","v":0},{"$f":" 'DL - C4 A'!AW$2644","v":0},{"$f":" 'DL - C4 A'!AX$2644","v":0},{"$f":" 'DL - C4 A'!AY$2644","v":0},{"$f":" 'DL - C4 A'!AZ$2644","v":0},{"$f":" 'DL - C4 A'!BA$2644","v":0},{"$f":" 'DL - C4 A'!BB$2644","v":0},{"$f":" 'DL - C4 A'!BC$2644","v":0},{"$f":" 'DL - C4 A'!BD$2644","v":0},{"$f":" 'DL - C4 A'!BE$2644","v":0},{"$f":" 'DL - C4 A'!BF$2644","v":0},{"$f":" 'DL - C4 A'!BG$2644","v":0},{"$f":" 'DL - C4 A'!BH$2644","v":0},{"$f":" 'DL - C4 A'!BI$2644","v":0},{"$f":" 'DL - C4 A'!BJ$2644","v":0},{"$f":" 'DL - C4 A'!BK$2644","v":0},{"$f":" 'DL - C4 A'!BL$2644","v":0},{"$f":" 'DL - C4 A'!BM$2644","v":0},{"$f":" 'DL - C4 A'!BN$2644","v":0},{"$f":" 'DL - C4 A'!BO$2644","v":0},{"$f":" 'DL - C4 A'!BP$2644","v":0},{"$f":" 'DL - C4 A'!BQ$2644","v":0},{"$f":" 'DL - C4 A'!BR$2644","v":0},{"$f":" 'DL - C4 A'!BS$2644","v":0},{"$f":" 'DL - C4 A'!BT$2644","v":0},{"$f":" 'DL - C4 A'!BU$2644","v":0},{"$f":" 'DL - C4 A'!BV$2644","v":0},{"$f":" 'DL - C4 A'!BW$2644","v":0},{"$f":" 'DL - C4 A'!BX$2644","v":0},{"$f":" 'DL - C4 A'!BY$2644","v":0},{"$f":" 'DL - C4 A'!BZ$2644","v":0},{"$f":" 'DL - C4 A'!CA$2644","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$2645","v":"Depreciation - capex addition - 01 Apr 05 - real - MO5Y"},{"$f":" 'DL - C4 A'!F$2645","v":0},{"$f":" 'DL - C4 A'!G$2645","v":0},{"$f":" 'DL - C4 A'!H$2645","v":0},{"$f":" 'DL - C4 A'!I$2645","v":"GBP m"},{"$f":" 'DL - C4 A'!J$2645","v":0},{"$f":" 'DL - C4 A'!K$2645","v":0},{"$f":" 'DL - C4 A'!L$2645","v":0},{"$f":" 'DL - C4 A'!M$2645","v":0},{"$f":" 'DL - C4 A'!N$2645","v":0},{"$f":" 'DL - C4 A'!O$2645","v":0},{"$f":" 'DL - C4 A'!P$2645","v":0},{"$f":" 'DL - C4 A'!Q$2645","v":0},{"$f":" 'DL - C4 A'!R$2645","v":0},{"$f":" 'DL - C4 A'!S$2645","v":0},{"$f":" 'DL - C4 A'!T$2645","v":0},{"$f":" 'DL - C4 A'!U$2645","v":0},{"$f":" 'DL - C4 A'!V$2645","v":0},{"$f":" 'DL - C4 A'!W$2645","v":0},{"$f":" 'DL - C4 A'!X$2645","v":0},{"$f":" 'DL - C4 A'!Y$2645","v":0},{"$f":" 'DL - C4 A'!Z$2645","v":0},{"$f":" 'DL - C4 A'!AA$2645","v":0},{"$f":" 'DL - C4 A'!AB$2645","v":0},{"$f":" 'DL - C4 A'!AC$2645","v":0},{"$f":" 'DL - C4 A'!AD$2645","v":0},{"$f":" 'DL - C4 A'!AE$2645","v":0},{"$f":" 'DL - C4 A'!AF$2645","v":0},{"$f":" 'DL - C4 A'!AG$2645","v":0},{"$f":" 'DL - C4 A'!AH$2645","v":0},{"$f":" 'DL - C4 A'!AI$2645","v":0},{"$f":" 'DL - C4 A'!AJ$2645","v":0},{"$f":" 'DL - C4 A'!AK$2645","v":0},{"$f":" 'DL - C4 A'!AL$2645","v":0},{"$f":" 'DL - C4 A'!AM$2645","v":0},{"$f":" 'DL - C4 A'!AN$2645","v":0},{"$f":" 'DL - C4 A'!AO$2645","v":0},{"$f":" 'DL - C4 A'!AP$2645","v":0},{"$f":" 'DL - C4 A'!AQ$2645","v":0},{"$f":" 'DL - C4 A'!AR$2645","v":0},{"$f":" 'DL - C4 A'!AS$2645","v":0},{"$f":" 'DL - C4 A'!AT$2645","v":0},{"$f":" 'DL - C4 A'!AU$2645","v":0},{"$f":" 'DL - C4 A'!AV$2645","v":0},{"$f":" 'DL - C4 A'!AW$2645","v":0},{"$f":" 'DL - C4 A'!AX$2645","v":0},{"$f":" 'DL - C4 A'!AY$2645","v":0},{"$f":" 'DL - C4 A'!AZ$2645","v":0},{"$f":" 'DL - C4 A'!BA$2645","v":0},{"$f":" 'DL - C4 A'!BB$2645","v":0},{"$f":" 'DL - C4 A'!BC$2645","v":0},{"$f":" 'DL - C4 A'!BD$2645","v":0},{"$f":" 'DL - C4 A'!BE$2645","v":0},{"$f":" 'DL - C4 A'!BF$2645","v":0},{"$f":" 'DL - C4 A'!BG$2645","v":0},{"$f":" 'DL - C4 A'!BH$2645","v":0},{"$f":" 'DL - C4 A'!BI$2645","v":0},{"$f":" 'DL - C4 A'!BJ$2645","v":0},{"$f":" 'DL - C4 A'!BK$2645","v":0},{"$f":" 'DL - C4 A'!BL$2645","v":0},{"$f":" 'DL - C4 A'!BM$2645","v":0},{"$f":" 'DL - C4 A'!BN$2645","v":0},{"$f":" 'DL - C4 A'!BO$2645","v":0},{"$f":" 'DL - C4 A'!BP$2645","v":0},{"$f":" 'DL - C4 A'!BQ$2645","v":0},{"$f":" 'DL - C4 A'!BR$2645","v":0},{"$f":" 'DL - C4 A'!BS$2645","v":0},{"$f":" 'DL - C4 A'!BT$2645","v":0},{"$f":" 'DL - C4 A'!BU$2645","v":0},{"$f":" 'DL - C4 A'!BV$2645","v":0},{"$f":" 'DL - C4 A'!BW$2645","v":0},{"$f":" 'DL - C4 A'!BX$2645","v":0},{"$f":" 'DL - C4 A'!BY$2645","v":0},{"$f":" 'DL - C4 A'!BZ$2645","v":0},{"$f":" 'DL - C4 A'!CA$2645","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$2646","v":"Depreciation - capex addition - 01 Apr 06 - real - MO5Y"},{"$f":" 'DL - C4 A'!F$2646","v":0},{"$f":" 'DL - C4 A'!G$2646","v":0},{"$f":" 'DL - C4 A'!H$2646","v":0},{"$f":" 'DL - C4 A'!I$2646","v":"GBP m"},{"$f":" 'DL - C4 A'!J$2646","v":0},{"$f":" 'DL - C4 A'!K$2646","v":0},{"$f":" 'DL - C4 A'!L$2646","v":0},{"$f":" 'DL - C4 A'!M$2646","v":0},{"$f":" 'DL - C4 A'!N$2646","v":0},{"$f":" 'DL - C4 A'!O$2646","v":0},{"$f":" 'DL - C4 A'!P$2646","v":0},{"$f":" 'DL - C4 A'!Q$2646","v":0},{"$f":" 'DL - C4 A'!R$2646","v":0},{"$f":" 'DL - C4 A'!S$2646","v":0},{"$f":" 'DL - C4 A'!T$2646","v":0},{"$f":" 'DL - C4 A'!U$2646","v":0},{"$f":" 'DL - C4 A'!V$2646","v":0},{"$f":" 'DL - C4 A'!W$2646","v":0},{"$f":" 'DL - C4 A'!X$2646","v":0},{"$f":" 'DL - C4 A'!Y$2646","v":0},{"$f":" 'DL - C4 A'!Z$2646","v":0},{"$f":" 'DL - C4 A'!AA$2646","v":0},{"$f":" 'DL - C4 A'!AB$2646","v":0},{"$f":" 'DL - C4 A'!AC$2646","v":0},{"$f":" 'DL - C4 A'!AD$2646","v":0},{"$f":" 'DL - C4 A'!AE$2646","v":0},{"$f":" 'DL - C4 A'!AF$2646","v":0},{"$f":" 'DL - C4 A'!AG$2646","v":0},{"$f":" 'DL - C4 A'!AH$2646","v":0},{"$f":" 'DL - C4 A'!AI$2646","v":0},{"$f":" 'DL - C4 A'!AJ$2646","v":0},{"$f":" 'DL - C4 A'!AK$2646","v":0},{"$f":" 'DL - C4 A'!AL$2646","v":0},{"$f":" 'DL - C4 A'!AM$2646","v":0},{"$f":" 'DL - C4 A'!AN$2646","v":0},{"$f":" 'DL - C4 A'!AO$2646","v":0},{"$f":" 'DL - C4 A'!AP$2646","v":0},{"$f":" 'DL - C4 A'!AQ$2646","v":0},{"$f":" 'DL - C4 A'!AR$2646","v":0},{"$f":" 'DL - C4 A'!AS$2646","v":0},{"$f":" 'DL - C4 A'!AT$2646","v":0},{"$f":" 'DL - C4 A'!AU$2646","v":0},{"$f":" 'DL - C4 A'!AV$2646","v":0},{"$f":" 'DL - C4 A'!AW$2646","v":0},{"$f":" 'DL - C4 A'!AX$2646","v":0},{"$f":" 'DL - C4 A'!AY$2646","v":0},{"$f":" 'DL - C4 A'!AZ$2646","v":0},{"$f":" 'DL - C4 A'!BA$2646","v":0},{"$f":" 'DL - C4 A'!BB$2646","v":0},{"$f":" 'DL - C4 A'!BC$2646","v":0},{"$f":" 'DL - C4 A'!BD$2646","v":0},{"$f":" 'DL - C4 A'!BE$2646","v":0},{"$f":" 'DL - C4 A'!BF$2646","v":0},{"$f":" 'DL - C4 A'!BG$2646","v":0},{"$f":" 'DL - C4 A'!BH$2646","v":0},{"$f":" 'DL - C4 A'!BI$2646","v":0},{"$f":" 'DL - C4 A'!BJ$2646","v":0},{"$f":" 'DL - C4 A'!BK$2646","v":0},{"$f":" 'DL - C4 A'!BL$2646","v":0},{"$f":" 'DL - C4 A'!BM$2646","v":0},{"$f":" 'DL - C4 A'!BN$2646","v":0},{"$f":" 'DL - C4 A'!BO$2646","v":0},{"$f":" 'DL - C4 A'!BP$2646","v":0},{"$f":" 'DL - C4 A'!BQ$2646","v":0},{"$f":" 'DL - C4 A'!BR$2646","v":0},{"$f":" 'DL - C4 A'!BS$2646","v":0},{"$f":" 'DL - C4 A'!BT$2646","v":0},{"$f":" 'DL - C4 A'!BU$2646","v":0},{"$f":" 'DL - C4 A'!BV$2646","v":0},{"$f":" 'DL - C4 A'!BW$2646","v":0},{"$f":" 'DL - C4 A'!BX$2646","v":0},{"$f":" 'DL - C4 A'!BY$2646","v":0},{"$f":" 'DL - C4 A'!BZ$2646","v":0},{"$f":" 'DL - C4 A'!CA$2646","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$2647","v":"Depreciation - capex addition - 01 Apr 07 - real - MO5Y"},{"$f":" 'DL - C4 A'!F$2647","v":0},{"$f":" 'DL - C4 A'!G$2647","v":0},{"$f":" 'DL - C4 A'!H$2647","v":0},{"$f":" 'DL - C4 A'!I$2647","v":"GBP m"},{"$f":" 'DL - C4 A'!J$2647","v":0},{"$f":" 'DL - C4 A'!K$2647","v":0},{"$f":" 'DL - C4 A'!L$2647","v":0},{"$f":" 'DL - C4 A'!M$2647","v":0},{"$f":" 'DL - C4 A'!N$2647","v":0},{"$f":" 'DL - C4 A'!O$2647","v":0},{"$f":" 'DL - C4 A'!P$2647","v":0},{"$f":" 'DL - C4 A'!Q$2647","v":0},{"$f":" 'DL - C4 A'!R$2647","v":0},{"$f":" 'DL - C4 A'!S$2647","v":0},{"$f":" 'DL - C4 A'!T$2647","v":0},{"$f":" 'DL - C4 A'!U$2647","v":0},{"$f":" 'DL - C4 A'!V$2647","v":0},{"$f":" 'DL - C4 A'!W$2647","v":0},{"$f":" 'DL - C4 A'!X$2647","v":0},{"$f":" 'DL - C4 A'!Y$2647","v":0},{"$f":" 'DL - C4 A'!Z$2647","v":0},{"$f":" 'DL - C4 A'!AA$2647","v":0},{"$f":" 'DL - C4 A'!AB$2647","v":0},{"$f":" 'DL - C4 A'!AC$2647","v":0},{"$f":" 'DL - C4 A'!AD$2647","v":0},{"$f":" 'DL - C4 A'!AE$2647","v":0},{"$f":" 'DL - C4 A'!AF$2647","v":0},{"$f":" 'DL - C4 A'!AG$2647","v":0},{"$f":" 'DL - C4 A'!AH$2647","v":0},{"$f":" 'DL - C4 A'!AI$2647","v":0},{"$f":" 'DL - C4 A'!AJ$2647","v":0},{"$f":" 'DL - C4 A'!AK$2647","v":0},{"$f":" 'DL - C4 A'!AL$2647","v":0},{"$f":" 'DL - C4 A'!AM$2647","v":0},{"$f":" 'DL - C4 A'!AN$2647","v":0},{"$f":" 'DL - C4 A'!AO$2647","v":0},{"$f":" 'DL - C4 A'!AP$2647","v":0},{"$f":" 'DL - C4 A'!AQ$2647","v":0},{"$f":" 'DL - C4 A'!AR$2647","v":0},{"$f":" 'DL - C4 A'!AS$2647","v":0},{"$f":" 'DL - C4 A'!AT$2647","v":0},{"$f":" 'DL - C4 A'!AU$2647","v":0},{"$f":" 'DL - C4 A'!AV$2647","v":0},{"$f":" 'DL - C4 A'!AW$2647","v":0},{"$f":" 'DL - C4 A'!AX$2647","v":0},{"$f":" 'DL - C4 A'!AY$2647","v":0},{"$f":" 'DL - C4 A'!AZ$2647","v":0},{"$f":" 'DL - C4 A'!BA$2647","v":0},{"$f":" 'DL - C4 A'!BB$2647","v":0},{"$f":" 'DL - C4 A'!BC$2647","v":0},{"$f":" 'DL - C4 A'!BD$2647","v":0},{"$f":" 'DL - C4 A'!BE$2647","v":0},{"$f":" 'DL - C4 A'!BF$2647","v":0},{"$f":" 'DL - C4 A'!BG$2647","v":0},{"$f":" 'DL - C4 A'!BH$2647","v":0},{"$f":" 'DL - C4 A'!BI$2647","v":0},{"$f":" 'DL - C4 A'!BJ$2647","v":0},{"$f":" 'DL - C4 A'!BK$2647","v":0},{"$f":" 'DL - C4 A'!BL$2647","v":0},{"$f":" 'DL - C4 A'!BM$2647","v":0},{"$f":" 'DL - C4 A'!BN$2647","v":0},{"$f":" 'DL - C4 A'!BO$2647","v":0},{"$f":" 'DL - C4 A'!BP$2647","v":0},{"$f":" 'DL - C4 A'!BQ$2647","v":0},{"$f":" 'DL - C4 A'!BR$2647","v":0},{"$f":" 'DL - C4 A'!BS$2647","v":0},{"$f":" 'DL - C4 A'!BT$2647","v":0},{"$f":" 'DL - C4 A'!BU$2647","v":0},{"$f":" 'DL - C4 A'!BV$2647","v":0},{"$f":" 'DL - C4 A'!BW$2647","v":0},{"$f":" 'DL - C4 A'!BX$2647","v":0},{"$f":" 'DL - C4 A'!BY$2647","v":0},{"$f":" 'DL - C4 A'!BZ$2647","v":0},{"$f":" 'DL - C4 A'!CA$2647","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$2648","v":"Depreciation - capex addition - 01 Apr 08 - real - MO5Y"},{"$f":" 'DL - C4 A'!F$2648","v":0},{"$f":" 'DL - C4 A'!G$2648","v":0},{"$f":" 'DL - C4 A'!H$2648","v":0},{"$f":" 'DL - C4 A'!I$2648","v":"GBP m"},{"$f":" 'DL - C4 A'!J$2648","v":0},{"$f":" 'DL - C4 A'!K$2648","v":0},{"$f":" 'DL - C4 A'!L$2648","v":0},{"$f":" 'DL - C4 A'!M$2648","v":0},{"$f":" 'DL - C4 A'!N$2648","v":0},{"$f":" 'DL - C4 A'!O$2648","v":0},{"$f":" 'DL - C4 A'!P$2648","v":0},{"$f":" 'DL - C4 A'!Q$2648","v":0},{"$f":" 'DL - C4 A'!R$2648","v":0},{"$f":" 'DL - C4 A'!S$2648","v":0},{"$f":" 'DL - C4 A'!T$2648","v":0},{"$f":" 'DL - C4 A'!U$2648","v":0},{"$f":" 'DL - C4 A'!V$2648","v":0},{"$f":" 'DL - C4 A'!W$2648","v":0},{"$f":" 'DL - C4 A'!X$2648","v":0},{"$f":" 'DL - C4 A'!Y$2648","v":0},{"$f":" 'DL - C4 A'!Z$2648","v":0},{"$f":" 'DL - C4 A'!AA$2648","v":0},{"$f":" 'DL - C4 A'!AB$2648","v":0},{"$f":" 'DL - C4 A'!AC$2648","v":0},{"$f":" 'DL - C4 A'!AD$2648","v":0},{"$f":" 'DL - C4 A'!AE$2648","v":0},{"$f":" 'DL - C4 A'!AF$2648","v":0},{"$f":" 'DL - C4 A'!AG$2648","v":0},{"$f":" 'DL - C4 A'!AH$2648","v":0},{"$f":" 'DL - C4 A'!AI$2648","v":0},{"$f":" 'DL - C4 A'!AJ$2648","v":0},{"$f":" 'DL - C4 A'!AK$2648","v":0},{"$f":" 'DL - C4 A'!AL$2648","v":0},{"$f":" 'DL - C4 A'!AM$2648","v":0},{"$f":" 'DL - C4 A'!AN$2648","v":0},{"$f":" 'DL - C4 A'!AO$2648","v":0},{"$f":" 'DL - C4 A'!AP$2648","v":0},{"$f":" 'DL - C4 A'!AQ$2648","v":0},{"$f":" 'DL - C4 A'!AR$2648","v":0},{"$f":" 'DL - C4 A'!AS$2648","v":0},{"$f":" 'DL - C4 A'!AT$2648","v":0},{"$f":" 'DL - C4 A'!AU$2648","v":0},{"$f":" 'DL - C4 A'!AV$2648","v":0},{"$f":" 'DL - C4 A'!AW$2648","v":0},{"$f":" 'DL - C4 A'!AX$2648","v":0},{"$f":" 'DL - C4 A'!AY$2648","v":0},{"$f":" 'DL - C4 A'!AZ$2648","v":0},{"$f":" 'DL - C4 A'!BA$2648","v":0},{"$f":" 'DL - C4 A'!BB$2648","v":0},{"$f":" 'DL - C4 A'!BC$2648","v":0},{"$f":" 'DL - C4 A'!BD$2648","v":0},{"$f":" 'DL - C4 A'!BE$2648","v":0},{"$f":" 'DL - C4 A'!BF$2648","v":0},{"$f":" 'DL - C4 A'!BG$2648","v":0},{"$f":" 'DL - C4 A'!BH$2648","v":0},{"$f":" 'DL - C4 A'!BI$2648","v":0},{"$f":" 'DL - C4 A'!BJ$2648","v":0},{"$f":" 'DL - C4 A'!BK$2648","v":0},{"$f":" 'DL - C4 A'!BL$2648","v":0},{"$f":" 'DL - C4 A'!BM$2648","v":0},{"$f":" 'DL - C4 A'!BN$2648","v":0},{"$f":" 'DL - C4 A'!BO$2648","v":0},{"$f":" 'DL - C4 A'!BP$2648","v":0},{"$f":" 'DL - C4 A'!BQ$2648","v":0},{"$f":" 'DL - C4 A'!BR$2648","v":0},{"$f":" 'DL - C4 A'!BS$2648","v":0},{"$f":" 'DL - C4 A'!BT$2648","v":0},{"$f":" 'DL - C4 A'!BU$2648","v":0},{"$f":" 'DL - C4 A'!BV$2648","v":0},{"$f":" 'DL - C4 A'!BW$2648","v":0},{"$f":" 'DL - C4 A'!BX$2648","v":0},{"$f":" 'DL - C4 A'!BY$2648","v":0},{"$f":" 'DL - C4 A'!BZ$2648","v":0},{"$f":" 'DL - C4 A'!CA$2648","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$2649","v":"Depreciation - capex addition - 01 Apr 09 - real - MO5Y"},{"$f":" 'DL - C4 A'!F$2649","v":0},{"$f":" 'DL - C4 A'!G$2649","v":0},{"$f":" 'DL - C4 A'!H$2649","v":0},{"$f":" 'DL - C4 A'!I$2649","v":"GBP m"},{"$f":" 'DL - C4 A'!J$2649","v":0},{"$f":" 'DL - C4 A'!K$2649","v":0},{"$f":" 'DL - C4 A'!L$2649","v":0},{"$f":" 'DL - C4 A'!M$2649","v":0},{"$f":" 'DL - C4 A'!N$2649","v":0},{"$f":" 'DL - C4 A'!O$2649","v":0},{"$f":" 'DL - C4 A'!P$2649","v":0},{"$f":" 'DL - C4 A'!Q$2649","v":0},{"$f":" 'DL - C4 A'!R$2649","v":0},{"$f":" 'DL - C4 A'!S$2649","v":0},{"$f":" 'DL - C4 A'!T$2649","v":0},{"$f":" 'DL - C4 A'!U$2649","v":0},{"$f":" 'DL - C4 A'!V$2649","v":0},{"$f":" 'DL - C4 A'!W$2649","v":0},{"$f":" 'DL - C4 A'!X$2649","v":0},{"$f":" 'DL - C4 A'!Y$2649","v":0},{"$f":" 'DL - C4 A'!Z$2649","v":0},{"$f":" 'DL - C4 A'!AA$2649","v":0},{"$f":" 'DL - C4 A'!AB$2649","v":0},{"$f":" 'DL - C4 A'!AC$2649","v":0},{"$f":" 'DL - C4 A'!AD$2649","v":0},{"$f":" 'DL - C4 A'!AE$2649","v":0},{"$f":" 'DL - C4 A'!AF$2649","v":0},{"$f":" 'DL - C4 A'!AG$2649","v":0},{"$f":" 'DL - C4 A'!AH$2649","v":0},{"$f":" 'DL - C4 A'!AI$2649","v":0},{"$f":" 'DL - C4 A'!AJ$2649","v":0},{"$f":" 'DL - C4 A'!AK$2649","v":0},{"$f":" 'DL - C4 A'!AL$2649","v":0},{"$f":" 'DL - C4 A'!AM$2649","v":0},{"$f":" 'DL - C4 A'!AN$2649","v":0},{"$f":" 'DL - C4 A'!AO$2649","v":0},{"$f":" 'DL - C4 A'!AP$2649","v":0},{"$f":" 'DL - C4 A'!AQ$2649","v":0},{"$f":" 'DL - C4 A'!AR$2649","v":0},{"$f":" 'DL - C4 A'!AS$2649","v":0},{"$f":" 'DL - C4 A'!AT$2649","v":0},{"$f":" 'DL - C4 A'!AU$2649","v":0},{"$f":" 'DL - C4 A'!AV$2649","v":0},{"$f":" 'DL - C4 A'!AW$2649","v":0},{"$f":" 'DL - C4 A'!AX$2649","v":0},{"$f":" 'DL - C4 A'!AY$2649","v":0},{"$f":" 'DL - C4 A'!AZ$2649","v":0},{"$f":" 'DL - C4 A'!BA$2649","v":0},{"$f":" 'DL - C4 A'!BB$2649","v":0},{"$f":" 'DL - C4 A'!BC$2649","v":0},{"$f":" 'DL - C4 A'!BD$2649","v":0},{"$f":" 'DL - C4 A'!BE$2649","v":0},{"$f":" 'DL - C4 A'!BF$2649","v":0},{"$f":" 'DL - C4 A'!BG$2649","v":0},{"$f":" 'DL - C4 A'!BH$2649","v":0},{"$f":" 'DL - C4 A'!BI$2649","v":0},{"$f":" 'DL - C4 A'!BJ$2649","v":0},{"$f":" 'DL - C4 A'!BK$2649","v":0},{"$f":" 'DL - C4 A'!BL$2649","v":0},{"$f":" 'DL - C4 A'!BM$2649","v":0},{"$f":" 'DL - C4 A'!BN$2649","v":0},{"$f":" 'DL - C4 A'!BO$2649","v":0},{"$f":" 'DL - C4 A'!BP$2649","v":0},{"$f":" 'DL - C4 A'!BQ$2649","v":0},{"$f":" 'DL - C4 A'!BR$2649","v":0},{"$f":" 'DL - C4 A'!BS$2649","v":0},{"$f":" 'DL - C4 A'!BT$2649","v":0},{"$f":" 'DL - C4 A'!BU$2649","v":0},{"$f":" 'DL - C4 A'!BV$2649","v":0},{"$f":" 'DL - C4 A'!BW$2649","v":0},{"$f":" 'DL - C4 A'!BX$2649","v":0},{"$f":" 'DL - C4 A'!BY$2649","v":0},{"$f":" 'DL - C4 A'!BZ$2649","v":0},{"$f":" 'DL - C4 A'!CA$2649","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$2650","v":"Depreciation - capex addition - 01 Apr 10 - real - MO5Y"},{"$f":" 'DL - C4 A'!F$2650","v":0},{"$f":" 'DL - C4 A'!G$2650","v":0},{"$f":" 'DL - C4 A'!H$2650","v":0},{"$f":" 'DL - C4 A'!I$2650","v":"GBP m"},{"$f":" 'DL - C4 A'!J$2650","v":0},{"$f":" 'DL - C4 A'!K$2650","v":0},{"$f":" 'DL - C4 A'!L$2650","v":0},{"$f":" 'DL - C4 A'!M$2650","v":0},{"$f":" 'DL - C4 A'!N$2650","v":0},{"$f":" 'DL - C4 A'!O$2650","v":0},{"$f":" 'DL - C4 A'!P$2650","v":0},{"$f":" 'DL - C4 A'!Q$2650","v":0},{"$f":" 'DL - C4 A'!R$2650","v":0},{"$f":" 'DL - C4 A'!S$2650","v":0},{"$f":" 'DL - C4 A'!T$2650","v":0},{"$f":" 'DL - C4 A'!U$2650","v":0},{"$f":" 'DL - C4 A'!V$2650","v":0},{"$f":" 'DL - C4 A'!W$2650","v":0},{"$f":" 'DL - C4 A'!X$2650","v":0},{"$f":" 'DL - C4 A'!Y$2650","v":0},{"$f":" 'DL - C4 A'!Z$2650","v":0},{"$f":" 'DL - C4 A'!AA$2650","v":0},{"$f":" 'DL - C4 A'!AB$2650","v":0},{"$f":" 'DL - C4 A'!AC$2650","v":0},{"$f":" 'DL - C4 A'!AD$2650","v":0},{"$f":" 'DL - C4 A'!AE$2650","v":0},{"$f":" 'DL - C4 A'!AF$2650","v":0},{"$f":" 'DL - C4 A'!AG$2650","v":0},{"$f":" 'DL - C4 A'!AH$2650","v":0},{"$f":" 'DL - C4 A'!AI$2650","v":0},{"$f":" 'DL - C4 A'!AJ$2650","v":0},{"$f":" 'DL - C4 A'!AK$2650","v":0},{"$f":" 'DL - C4 A'!AL$2650","v":0},{"$f":" 'DL - C4 A'!AM$2650","v":0},{"$f":" 'DL - C4 A'!AN$2650","v":0},{"$f":" 'DL - C4 A'!AO$2650","v":0},{"$f":" 'DL - C4 A'!AP$2650","v":0},{"$f":" 'DL - C4 A'!AQ$2650","v":0},{"$f":" 'DL - C4 A'!AR$2650","v":0},{"$f":" 'DL - C4 A'!AS$2650","v":0},{"$f":" 'DL - C4 A'!AT$2650","v":0},{"$f":" 'DL - C4 A'!AU$2650","v":0},{"$f":" 'DL - C4 A'!AV$2650","v":0},{"$f":" 'DL - C4 A'!AW$2650","v":0},{"$f":" 'DL - C4 A'!AX$2650","v":0},{"$f":" 'DL - C4 A'!AY$2650","v":0},{"$f":" 'DL - C4 A'!AZ$2650","v":0},{"$f":" 'DL - C4 A'!BA$2650","v":0},{"$f":" 'DL - C4 A'!BB$2650","v":0},{"$f":" 'DL - C4 A'!BC$2650","v":0},{"$f":" 'DL - C4 A'!BD$2650","v":0},{"$f":" 'DL - C4 A'!BE$2650","v":0},{"$f":" 'DL - C4 A'!BF$2650","v":0},{"$f":" 'DL - C4 A'!BG$2650","v":0},{"$f":" 'DL - C4 A'!BH$2650","v":0},{"$f":" 'DL - C4 A'!BI$2650","v":0},{"$f":" 'DL - C4 A'!BJ$2650","v":0},{"$f":" 'DL - C4 A'!BK$2650","v":0},{"$f":" 'DL - C4 A'!BL$2650","v":0},{"$f":" 'DL - C4 A'!BM$2650","v":0},{"$f":" 'DL - C4 A'!BN$2650","v":0},{"$f":" 'DL - C4 A'!BO$2650","v":0},{"$f":" 'DL - C4 A'!BP$2650","v":0},{"$f":" 'DL - C4 A'!BQ$2650","v":0},{"$f":" 'DL - C4 A'!BR$2650","v":0},{"$f":" 'DL - C4 A'!BS$2650","v":0},{"$f":" 'DL - C4 A'!BT$2650","v":0},{"$f":" 'DL - C4 A'!BU$2650","v":0},{"$f":" 'DL - C4 A'!BV$2650","v":0},{"$f":" 'DL - C4 A'!BW$2650","v":0},{"$f":" 'DL - C4 A'!BX$2650","v":0},{"$f":" 'DL - C4 A'!BY$2650","v":0},{"$f":" 'DL - C4 A'!BZ$2650","v":0},{"$f":" 'DL - C4 A'!CA$2650","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$2651","v":"Depreciation - capex addition - 01 Apr 11 - real - MO5Y"},{"$f":" 'DL - C4 A'!F$2651","v":0},{"$f":" 'DL - C4 A'!G$2651","v":0},{"$f":" 'DL - C4 A'!H$2651","v":0},{"$f":" 'DL - C4 A'!I$2651","v":"GBP m"},{"$f":" 'DL - C4 A'!J$2651","v":0},{"$f":" 'DL - C4 A'!K$2651","v":0},{"$f":" 'DL - C4 A'!L$2651","v":0},{"$f":" 'DL - C4 A'!M$2651","v":0},{"$f":" 'DL - C4 A'!N$2651","v":0},{"$f":" 'DL - C4 A'!O$2651","v":0},{"$f":" 'DL - C4 A'!P$2651","v":0},{"$f":" 'DL - C4 A'!Q$2651","v":0},{"$f":" 'DL - C4 A'!R$2651","v":0},{"$f":" 'DL - C4 A'!S$2651","v":0},{"$f":" 'DL - C4 A'!T$2651","v":0},{"$f":" 'DL - C4 A'!U$2651","v":0},{"$f":" 'DL - C4 A'!V$2651","v":0},{"$f":" 'DL - C4 A'!W$2651","v":0},{"$f":" 'DL - C4 A'!X$2651","v":0},{"$f":" 'DL - C4 A'!Y$2651","v":0},{"$f":" 'DL - C4 A'!Z$2651","v":0},{"$f":" 'DL - C4 A'!AA$2651","v":0},{"$f":" 'DL - C4 A'!AB$2651","v":0},{"$f":" 'DL - C4 A'!AC$2651","v":0},{"$f":" 'DL - C4 A'!AD$2651","v":0},{"$f":" 'DL - C4 A'!AE$2651","v":0},{"$f":" 'DL - C4 A'!AF$2651","v":0},{"$f":" 'DL - C4 A'!AG$2651","v":0},{"$f":" 'DL - C4 A'!AH$2651","v":0},{"$f":" 'DL - C4 A'!AI$2651","v":0},{"$f":" 'DL - C4 A'!AJ$2651","v":0},{"$f":" 'DL - C4 A'!AK$2651","v":0},{"$f":" 'DL - C4 A'!AL$2651","v":0},{"$f":" 'DL - C4 A'!AM$2651","v":0},{"$f":" 'DL - C4 A'!AN$2651","v":0},{"$f":" 'DL - C4 A'!AO$2651","v":0},{"$f":" 'DL - C4 A'!AP$2651","v":0},{"$f":" 'DL - C4 A'!AQ$2651","v":0},{"$f":" 'DL - C4 A'!AR$2651","v":0},{"$f":" 'DL - C4 A'!AS$2651","v":0},{"$f":" 'DL - C4 A'!AT$2651","v":0},{"$f":" 'DL - C4 A'!AU$2651","v":0},{"$f":" 'DL - C4 A'!AV$2651","v":0},{"$f":" 'DL - C4 A'!AW$2651","v":0},{"$f":" 'DL - C4 A'!AX$2651","v":0},{"$f":" 'DL - C4 A'!AY$2651","v":0},{"$f":" 'DL - C4 A'!AZ$2651","v":0},{"$f":" 'DL - C4 A'!BA$2651","v":0},{"$f":" 'DL - C4 A'!BB$2651","v":0},{"$f":" 'DL - C4 A'!BC$2651","v":0},{"$f":" 'DL - C4 A'!BD$2651","v":0},{"$f":" 'DL - C4 A'!BE$2651","v":0},{"$f":" 'DL - C4 A'!BF$2651","v":0},{"$f":" 'DL - C4 A'!BG$2651","v":0},{"$f":" 'DL - C4 A'!BH$2651","v":0},{"$f":" 'DL - C4 A'!BI$2651","v":0},{"$f":" 'DL - C4 A'!BJ$2651","v":0},{"$f":" 'DL - C4 A'!BK$2651","v":0},{"$f":" 'DL - C4 A'!BL$2651","v":0},{"$f":" 'DL - C4 A'!BM$2651","v":0},{"$f":" 'DL - C4 A'!BN$2651","v":0},{"$f":" 'DL - C4 A'!BO$2651","v":0},{"$f":" 'DL - C4 A'!BP$2651","v":0},{"$f":" 'DL - C4 A'!BQ$2651","v":0},{"$f":" 'DL - C4 A'!BR$2651","v":0},{"$f":" 'DL - C4 A'!BS$2651","v":0},{"$f":" 'DL - C4 A'!BT$2651","v":0},{"$f":" 'DL - C4 A'!BU$2651","v":0},{"$f":" 'DL - C4 A'!BV$2651","v":0},{"$f":" 'DL - C4 A'!BW$2651","v":0},{"$f":" 'DL - C4 A'!BX$2651","v":0},{"$f":" 'DL - C4 A'!BY$2651","v":0},{"$f":" 'DL - C4 A'!BZ$2651","v":0},{"$f":" 'DL - C4 A'!CA$2651","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$2652","v":"Depreciation - capex addition - 01 Oct 12 - real - MO5Y"},{"$f":" 'DL - C4 A'!F$2652","v":0},{"$f":" 'DL - C4 A'!G$2652","v":0},{"$f":" 'DL - C4 A'!H$2652","v":0},{"$f":" 'DL - C4 A'!I$2652","v":"GBP m"},{"$f":" 'DL - C4 A'!J$2652","v":0},{"$f":" 'DL - C4 A'!K$2652","v":0},{"$f":" 'DL - C4 A'!L$2652","v":0},{"$f":" 'DL - C4 A'!M$2652","v":0},{"$f":" 'DL - C4 A'!N$2652","v":0},{"$f":" 'DL - C4 A'!O$2652","v":0},{"$f":" 'DL - C4 A'!P$2652","v":0},{"$f":" 'DL - C4 A'!Q$2652","v":0},{"$f":" 'DL - C4 A'!R$2652","v":0},{"$f":" 'DL - C4 A'!S$2652","v":0},{"$f":" 'DL - C4 A'!T$2652","v":0},{"$f":" 'DL - C4 A'!U$2652","v":0},{"$f":" 'DL - C4 A'!V$2652","v":0},{"$f":" 'DL - C4 A'!W$2652","v":0},{"$f":" 'DL - C4 A'!X$2652","v":0},{"$f":" 'DL - C4 A'!Y$2652","v":0},{"$f":" 'DL - C4 A'!Z$2652","v":0},{"$f":" 'DL - C4 A'!AA$2652","v":0},{"$f":" 'DL - C4 A'!AB$2652","v":0},{"$f":" 'DL - C4 A'!AC$2652","v":0},{"$f":" 'DL - C4 A'!AD$2652","v":0},{"$f":" 'DL - C4 A'!AE$2652","v":0},{"$f":" 'DL - C4 A'!AF$2652","v":0},{"$f":" 'DL - C4 A'!AG$2652","v":0},{"$f":" 'DL - C4 A'!AH$2652","v":0},{"$f":" 'DL - C4 A'!AI$2652","v":0},{"$f":" 'DL - C4 A'!AJ$2652","v":0},{"$f":" 'DL - C4 A'!AK$2652","v":0},{"$f":" 'DL - C4 A'!AL$2652","v":0},{"$f":" 'DL - C4 A'!AM$2652","v":0},{"$f":" 'DL - C4 A'!AN$2652","v":0},{"$f":" 'DL - C4 A'!AO$2652","v":0},{"$f":" 'DL - C4 A'!AP$2652","v":0},{"$f":" 'DL - C4 A'!AQ$2652","v":0},{"$f":" 'DL - C4 A'!AR$2652","v":0},{"$f":" 'DL - C4 A'!AS$2652","v":0},{"$f":" 'DL - C4 A'!AT$2652","v":0},{"$f":" 'DL - C4 A'!AU$2652","v":0},{"$f":" 'DL - C4 A'!AV$2652","v":0},{"$f":" 'DL - C4 A'!AW$2652","v":0},{"$f":" 'DL - C4 A'!AX$2652","v":0},{"$f":" 'DL - C4 A'!AY$2652","v":0},{"$f":" 'DL - C4 A'!AZ$2652","v":0},{"$f":" 'DL - C4 A'!BA$2652","v":0},{"$f":" 'DL - C4 A'!BB$2652","v":0},{"$f":" 'DL - C4 A'!BC$2652","v":0},{"$f":" 'DL - C4 A'!BD$2652","v":0},{"$f":" 'DL - C4 A'!BE$2652","v":0},{"$f":" 'DL - C4 A'!BF$2652","v":0},{"$f":" 'DL - C4 A'!BG$2652","v":0},{"$f":" 'DL - C4 A'!BH$2652","v":0},{"$f":" 'DL - C4 A'!BI$2652","v":0},{"$f":" 'DL - C4 A'!BJ$2652","v":0},{"$f":" 'DL - C4 A'!BK$2652","v":0},{"$f":" 'DL - C4 A'!BL$2652","v":0},{"$f":" 'DL - C4 A'!BM$2652","v":0},{"$f":" 'DL - C4 A'!BN$2652","v":0},{"$f":" 'DL - C4 A'!BO$2652","v":0},{"$f":" 'DL - C4 A'!BP$2652","v":0},{"$f":" 'DL - C4 A'!BQ$2652","v":0},{"$f":" 'DL - C4 A'!BR$2652","v":0},{"$f":" 'DL - C4 A'!BS$2652","v":0},{"$f":" 'DL - C4 A'!BT$2652","v":0},{"$f":" 'DL - C4 A'!BU$2652","v":0},{"$f":" 'DL - C4 A'!BV$2652","v":0},{"$f":" 'DL - C4 A'!BW$2652","v":0},{"$f":" 'DL - C4 A'!BX$2652","v":0},{"$f":" 'DL - C4 A'!BY$2652","v":0},{"$f":" 'DL - C4 A'!BZ$2652","v":0},{"$f":" 'DL - C4 A'!CA$2652","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$2653","v":"Depreciation - capex addition - 01 Oct 13 - real - MO5Y"},{"$f":" 'DL - C4 A'!F$2653","v":0},{"$f":" 'DL - C4 A'!G$2653","v":0},{"$f":" 'DL - C4 A'!H$2653","v":0},{"$f":" 'DL - C4 A'!I$2653","v":"GBP m"},{"$f":" 'DL - C4 A'!J$2653","v":0},{"$f":" 'DL - C4 A'!K$2653","v":0},{"$f":" 'DL - C4 A'!L$2653","v":0},{"$f":" 'DL - C4 A'!M$2653","v":0},{"$f":" 'DL - C4 A'!N$2653","v":0},{"$f":" 'DL - C4 A'!O$2653","v":0},{"$f":" 'DL - C4 A'!P$2653","v":0},{"$f":" 'DL - C4 A'!Q$2653","v":0},{"$f":" 'DL - C4 A'!R$2653","v":0},{"$f":" 'DL - C4 A'!S$2653","v":0},{"$f":" 'DL - C4 A'!T$2653","v":0},{"$f":" 'DL - C4 A'!U$2653","v":0},{"$f":" 'DL - C4 A'!V$2653","v":0},{"$f":" 'DL - C4 A'!W$2653","v":0},{"$f":" 'DL - C4 A'!X$2653","v":0},{"$f":" 'DL - C4 A'!Y$2653","v":0},{"$f":" 'DL - C4 A'!Z$2653","v":0},{"$f":" 'DL - C4 A'!AA$2653","v":0},{"$f":" 'DL - C4 A'!AB$2653","v":0},{"$f":" 'DL - C4 A'!AC$2653","v":0},{"$f":" 'DL - C4 A'!AD$2653","v":0},{"$f":" 'DL - C4 A'!AE$2653","v":0},{"$f":" 'DL - C4 A'!AF$2653","v":0},{"$f":" 'DL - C4 A'!AG$2653","v":0},{"$f":" 'DL - C4 A'!AH$2653","v":0},{"$f":" 'DL - C4 A'!AI$2653","v":0},{"$f":" 'DL - C4 A'!AJ$2653","v":0},{"$f":" 'DL - C4 A'!AK$2653","v":0},{"$f":" 'DL - C4 A'!AL$2653","v":0},{"$f":" 'DL - C4 A'!AM$2653","v":0},{"$f":" 'DL - C4 A'!AN$2653","v":0},{"$f":" 'DL - C4 A'!AO$2653","v":0},{"$f":" 'DL - C4 A'!AP$2653","v":0},{"$f":" 'DL - C4 A'!AQ$2653","v":0},{"$f":" 'DL - C4 A'!AR$2653","v":0},{"$f":" 'DL - C4 A'!AS$2653","v":0},{"$f":" 'DL - C4 A'!AT$2653","v":0},{"$f":" 'DL - C4 A'!AU$2653","v":0},{"$f":" 'DL - C4 A'!AV$2653","v":0},{"$f":" 'DL - C4 A'!AW$2653","v":0},{"$f":" 'DL - C4 A'!AX$2653","v":0},{"$f":" 'DL - C4 A'!AY$2653","v":0},{"$f":" 'DL - C4 A'!AZ$2653","v":0},{"$f":" 'DL - C4 A'!BA$2653","v":0},{"$f":" 'DL - C4 A'!BB$2653","v":0},{"$f":" 'DL - C4 A'!BC$2653","v":0},{"$f":" 'DL - C4 A'!BD$2653","v":0},{"$f":" 'DL - C4 A'!BE$2653","v":0},{"$f":" 'DL - C4 A'!BF$2653","v":0},{"$f":" 'DL - C4 A'!BG$2653","v":0},{"$f":" 'DL - C4 A'!BH$2653","v":0},{"$f":" 'DL - C4 A'!BI$2653","v":0},{"$f":" 'DL - C4 A'!BJ$2653","v":0},{"$f":" 'DL - C4 A'!BK$2653","v":0},{"$f":" 'DL - C4 A'!BL$2653","v":0},{"$f":" 'DL - C4 A'!BM$2653","v":0},{"$f":" 'DL - C4 A'!BN$2653","v":0},{"$f":" 'DL - C4 A'!BO$2653","v":0},{"$f":" 'DL - C4 A'!BP$2653","v":0},{"$f":" 'DL - C4 A'!BQ$2653","v":0},{"$f":" 'DL - C4 A'!BR$2653","v":0},{"$f":" 'DL - C4 A'!BS$2653","v":0},{"$f":" 'DL - C4 A'!BT$2653","v":0},{"$f":" 'DL - C4 A'!BU$2653","v":0},{"$f":" 'DL - C4 A'!BV$2653","v":0},{"$f":" 'DL - C4 A'!BW$2653","v":0},{"$f":" 'DL - C4 A'!BX$2653","v":0},{"$f":" 'DL - C4 A'!BY$2653","v":0},{"$f":" 'DL - C4 A'!BZ$2653","v":0},{"$f":" 'DL - C4 A'!CA$2653","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$2654","v":"Depreciation - capex addition - 01 Oct 14 - real - MO5Y"},{"$f":" 'DL - C4 A'!F$2654","v":0},{"$f":" 'DL - C4 A'!G$2654","v":0},{"$f":" 'DL - C4 A'!H$2654","v":0},{"$f":" 'DL - C4 A'!I$2654","v":"GBP m"},{"$f":" 'DL - C4 A'!J$2654","v":0},{"$f":" 'DL - C4 A'!K$2654","v":0},{"$f":" 'DL - C4 A'!L$2654","v":0},{"$f":" 'DL - C4 A'!M$2654","v":0},{"$f":" 'DL - C4 A'!N$2654","v":0},{"$f":" 'DL - C4 A'!O$2654","v":0},{"$f":" 'DL - C4 A'!P$2654","v":0},{"$f":" 'DL - C4 A'!Q$2654","v":0},{"$f":" 'DL - C4 A'!R$2654","v":0},{"$f":" 'DL - C4 A'!S$2654","v":0},{"$f":" 'DL - C4 A'!T$2654","v":0},{"$f":" 'DL - C4 A'!U$2654","v":0},{"$f":" 'DL - C4 A'!V$2654","v":0},{"$f":" 'DL - C4 A'!W$2654","v":0},{"$f":" 'DL - C4 A'!X$2654","v":0},{"$f":" 'DL - C4 A'!Y$2654","v":0},{"$f":" 'DL - C4 A'!Z$2654","v":0},{"$f":" 'DL - C4 A'!AA$2654","v":0},{"$f":" 'DL - C4 A'!AB$2654","v":0},{"$f":" 'DL - C4 A'!AC$2654","v":0},{"$f":" 'DL - C4 A'!AD$2654","v":0},{"$f":" 'DL - C4 A'!AE$2654","v":0},{"$f":" 'DL - C4 A'!AF$2654","v":0},{"$f":" 'DL - C4 A'!AG$2654","v":0},{"$f":" 'DL - C4 A'!AH$2654","v":0},{"$f":" 'DL - C4 A'!AI$2654","v":0},{"$f":" 'DL - C4 A'!AJ$2654","v":0},{"$f":" 'DL - C4 A'!AK$2654","v":0},{"$f":" 'DL - C4 A'!AL$2654","v":0},{"$f":" 'DL - C4 A'!AM$2654","v":0},{"$f":" 'DL - C4 A'!AN$2654","v":0},{"$f":" 'DL - C4 A'!AO$2654","v":0},{"$f":" 'DL - C4 A'!AP$2654","v":0},{"$f":" 'DL - C4 A'!AQ$2654","v":0},{"$f":" 'DL - C4 A'!AR$2654","v":0},{"$f":" 'DL - C4 A'!AS$2654","v":0},{"$f":" 'DL - C4 A'!AT$2654","v":0},{"$f":" 'DL - C4 A'!AU$2654","v":0},{"$f":" 'DL - C4 A'!AV$2654","v":0},{"$f":" 'DL - C4 A'!AW$2654","v":0},{"$f":" 'DL - C4 A'!AX$2654","v":0},{"$f":" 'DL - C4 A'!AY$2654","v":0},{"$f":" 'DL - C4 A'!AZ$2654","v":0},{"$f":" 'DL - C4 A'!BA$2654","v":0},{"$f":" 'DL - C4 A'!BB$2654","v":0},{"$f":" 'DL - C4 A'!BC$2654","v":0},{"$f":" 'DL - C4 A'!BD$2654","v":0},{"$f":" 'DL - C4 A'!BE$2654","v":0},{"$f":" 'DL - C4 A'!BF$2654","v":0},{"$f":" 'DL - C4 A'!BG$2654","v":0},{"$f":" 'DL - C4 A'!BH$2654","v":0},{"$f":" 'DL - C4 A'!BI$2654","v":0},{"$f":" 'DL - C4 A'!BJ$2654","v":0},{"$f":" 'DL - C4 A'!BK$2654","v":0},{"$f":" 'DL - C4 A'!BL$2654","v":0},{"$f":" 'DL - C4 A'!BM$2654","v":0},{"$f":" 'DL - C4 A'!BN$2654","v":0},{"$f":" 'DL - C4 A'!BO$2654","v":0},{"$f":" 'DL - C4 A'!BP$2654","v":0},{"$f":" 'DL - C4 A'!BQ$2654","v":0},{"$f":" 'DL - C4 A'!BR$2654","v":0},{"$f":" 'DL - C4 A'!BS$2654","v":0},{"$f":" 'DL - C4 A'!BT$2654","v":0},{"$f":" 'DL - C4 A'!BU$2654","v":0},{"$f":" 'DL - C4 A'!BV$2654","v":0},{"$f":" 'DL - C4 A'!BW$2654","v":0},{"$f":" 'DL - C4 A'!BX$2654","v":0},{"$f":" 'DL - C4 A'!BY$2654","v":0},{"$f":" 'DL - C4 A'!BZ$2654","v":0},{"$f":" 'DL - C4 A'!CA$2654","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$2655","v":"Depreciation - capex addition - 01 Oct 15 - real - MO5Y"},{"$f":" 'DL - C4 A'!F$2655","v":0},{"$f":" 'DL - C4 A'!G$2655","v":0},{"$f":" 'DL - C4 A'!H$2655","v":0},{"$f":" 'DL - C4 A'!I$2655","v":"GBP m"},{"$f":" 'DL - C4 A'!J$2655","v":0},{"$f":" 'DL - C4 A'!K$2655","v":0},{"$f":" 'DL - C4 A'!L$2655","v":0},{"$f":" 'DL - C4 A'!M$2655","v":0},{"$f":" 'DL - C4 A'!N$2655","v":0},{"$f":" 'DL - C4 A'!O$2655","v":0},{"$f":" 'DL - C4 A'!P$2655","v":0},{"$f":" 'DL - C4 A'!Q$2655","v":0},{"$f":" 'DL - C4 A'!R$2655","v":0},{"$f":" 'DL - C4 A'!S$2655","v":0},{"$f":" 'DL - C4 A'!T$2655","v":0},{"$f":" 'DL - C4 A'!U$2655","v":0},{"$f":" 'DL - C4 A'!V$2655","v":0},{"$f":" 'DL - C4 A'!W$2655","v":0},{"$f":" 'DL - C4 A'!X$2655","v":0},{"$f":" 'DL - C4 A'!Y$2655","v":0},{"$f":" 'DL - C4 A'!Z$2655","v":0},{"$f":" 'DL - C4 A'!AA$2655","v":0},{"$f":" 'DL - C4 A'!AB$2655","v":0},{"$f":" 'DL - C4 A'!AC$2655","v":0},{"$f":" 'DL - C4 A'!AD$2655","v":0},{"$f":" 'DL - C4 A'!AE$2655","v":0},{"$f":" 'DL - C4 A'!AF$2655","v":0},{"$f":" 'DL - C4 A'!AG$2655","v":0},{"$f":" 'DL - C4 A'!AH$2655","v":0},{"$f":" 'DL - C4 A'!AI$2655","v":0},{"$f":" 'DL - C4 A'!AJ$2655","v":0},{"$f":" 'DL - C4 A'!AK$2655","v":0},{"$f":" 'DL - C4 A'!AL$2655","v":0},{"$f":" 'DL - C4 A'!AM$2655","v":0},{"$f":" 'DL - C4 A'!AN$2655","v":0},{"$f":" 'DL - C4 A'!AO$2655","v":0},{"$f":" 'DL - C4 A'!AP$2655","v":0},{"$f":" 'DL - C4 A'!AQ$2655","v":0},{"$f":" 'DL - C4 A'!AR$2655","v":0},{"$f":" 'DL - C4 A'!AS$2655","v":0},{"$f":" 'DL - C4 A'!AT$2655","v":0},{"$f":" 'DL - C4 A'!AU$2655","v":0},{"$f":" 'DL - C4 A'!AV$2655","v":0},{"$f":" 'DL - C4 A'!AW$2655","v":0},{"$f":" 'DL - C4 A'!AX$2655","v":0},{"$f":" 'DL - C4 A'!AY$2655","v":0},{"$f":" 'DL - C4 A'!AZ$2655","v":0},{"$f":" 'DL - C4 A'!BA$2655","v":0},{"$f":" 'DL - C4 A'!BB$2655","v":0},{"$f":" 'DL - C4 A'!BC$2655","v":0},{"$f":" 'DL - C4 A'!BD$2655","v":0},{"$f":" 'DL - C4 A'!BE$2655","v":0},{"$f":" 'DL - C4 A'!BF$2655","v":0},{"$f":" 'DL - C4 A'!BG$2655","v":0},{"$f":" 'DL - C4 A'!BH$2655","v":0},{"$f":" 'DL - C4 A'!BI$2655","v":0},{"$f":" 'DL - C4 A'!BJ$2655","v":0},{"$f":" 'DL - C4 A'!BK$2655","v":0},{"$f":" 'DL - C4 A'!BL$2655","v":0},{"$f":" 'DL - C4 A'!BM$2655","v":0},{"$f":" 'DL - C4 A'!BN$2655","v":0},{"$f":" 'DL - C4 A'!BO$2655","v":0},{"$f":" 'DL - C4 A'!BP$2655","v":0},{"$f":" 'DL - C4 A'!BQ$2655","v":0},{"$f":" 'DL - C4 A'!BR$2655","v":0},{"$f":" 'DL - C4 A'!BS$2655","v":0},{"$f":" 'DL - C4 A'!BT$2655","v":0},{"$f":" 'DL - C4 A'!BU$2655","v":0},{"$f":" 'DL - C4 A'!BV$2655","v":0},{"$f":" 'DL - C4 A'!BW$2655","v":0},{"$f":" 'DL - C4 A'!BX$2655","v":0},{"$f":" 'DL - C4 A'!BY$2655","v":0},{"$f":" 'DL - C4 A'!BZ$2655","v":0},{"$f":" 'DL - C4 A'!CA$2655","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$2656","v":"Depreciation - capex addition - 01 Oct 16 - real - MO5Y"},{"$f":" 'DL - C4 A'!F$2656","v":0},{"$f":" 'DL - C4 A'!G$2656","v":0},{"$f":" 'DL - C4 A'!H$2656","v":0},{"$f":" 'DL - C4 A'!I$2656","v":"GBP m"},{"$f":" 'DL - C4 A'!J$2656","v":0},{"$f":" 'DL - C4 A'!K$2656","v":0},{"$f":" 'DL - C4 A'!L$2656","v":0},{"$f":" 'DL - C4 A'!M$2656","v":0},{"$f":" 'DL - C4 A'!N$2656","v":0},{"$f":" 'DL - C4 A'!O$2656","v":0},{"$f":" 'DL - C4 A'!P$2656","v":0},{"$f":" 'DL - C4 A'!Q$2656","v":0},{"$f":" 'DL - C4 A'!R$2656","v":0},{"$f":" 'DL - C4 A'!S$2656","v":0},{"$f":" 'DL - C4 A'!T$2656","v":0},{"$f":" 'DL - C4 A'!U$2656","v":0},{"$f":" 'DL - C4 A'!V$2656","v":0},{"$f":" 'DL - C4 A'!W$2656","v":0},{"$f":" 'DL - C4 A'!X$2656","v":0},{"$f":" 'DL - C4 A'!Y$2656","v":0},{"$f":" 'DL - C4 A'!Z$2656","v":0},{"$f":" 'DL - C4 A'!AA$2656","v":0},{"$f":" 'DL - C4 A'!AB$2656","v":0},{"$f":" 'DL - C4 A'!AC$2656","v":0},{"$f":" 'DL - C4 A'!AD$2656","v":0},{"$f":" 'DL - C4 A'!AE$2656","v":0},{"$f":" 'DL - C4 A'!AF$2656","v":0},{"$f":" 'DL - C4 A'!AG$2656","v":0},{"$f":" 'DL - C4 A'!AH$2656","v":0},{"$f":" 'DL - C4 A'!AI$2656","v":0},{"$f":" 'DL - C4 A'!AJ$2656","v":0},{"$f":" 'DL - C4 A'!AK$2656","v":0},{"$f":" 'DL - C4 A'!AL$2656","v":0},{"$f":" 'DL - C4 A'!AM$2656","v":0},{"$f":" 'DL - C4 A'!AN$2656","v":0},{"$f":" 'DL - C4 A'!AO$2656","v":0},{"$f":" 'DL - C4 A'!AP$2656","v":0},{"$f":" 'DL - C4 A'!AQ$2656","v":0},{"$f":" 'DL - C4 A'!AR$2656","v":0},{"$f":" 'DL - C4 A'!AS$2656","v":0},{"$f":" 'DL - C4 A'!AT$2656","v":0},{"$f":" 'DL - C4 A'!AU$2656","v":0},{"$f":" 'DL - C4 A'!AV$2656","v":0},{"$f":" 'DL - C4 A'!AW$2656","v":0},{"$f":" 'DL - C4 A'!AX$2656","v":0},{"$f":" 'DL - C4 A'!AY$2656","v":0},{"$f":" 'DL - C4 A'!AZ$2656","v":0},{"$f":" 'DL - C4 A'!BA$2656","v":0},{"$f":" 'DL - C4 A'!BB$2656","v":0},{"$f":" 'DL - C4 A'!BC$2656","v":0},{"$f":" 'DL - C4 A'!BD$2656","v":0},{"$f":" 'DL - C4 A'!BE$2656","v":0},{"$f":" 'DL - C4 A'!BF$2656","v":0},{"$f":" 'DL - C4 A'!BG$2656","v":0},{"$f":" 'DL - C4 A'!BH$2656","v":0},{"$f":" 'DL - C4 A'!BI$2656","v":0},{"$f":" 'DL - C4 A'!BJ$2656","v":0},{"$f":" 'DL - C4 A'!BK$2656","v":0},{"$f":" 'DL - C4 A'!BL$2656","v":0},{"$f":" 'DL - C4 A'!BM$2656","v":0},{"$f":" 'DL - C4 A'!BN$2656","v":0},{"$f":" 'DL - C4 A'!BO$2656","v":0},{"$f":" 'DL - C4 A'!BP$2656","v":0},{"$f":" 'DL - C4 A'!BQ$2656","v":0},{"$f":" 'DL - C4 A'!BR$2656","v":0},{"$f":" 'DL - C4 A'!BS$2656","v":0},{"$f":" 'DL - C4 A'!BT$2656","v":0},{"$f":" 'DL - C4 A'!BU$2656","v":0},{"$f":" 'DL - C4 A'!BV$2656","v":0},{"$f":" 'DL - C4 A'!BW$2656","v":0},{"$f":" 'DL - C4 A'!BX$2656","v":0},{"$f":" 'DL - C4 A'!BY$2656","v":0},{"$f":" 'DL - C4 A'!BZ$2656","v":0},{"$f":" 'DL - C4 A'!CA$2656","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$2657","v":"Depreciation - capex addition - 01 Oct 17 - real - MO5Y"},{"$f":" 'DL - C4 A'!F$2657","v":0},{"$f":" 'DL - C4 A'!G$2657","v":0},{"$f":" 'DL - C4 A'!H$2657","v":0},{"$f":" 'DL - C4 A'!I$2657","v":"GBP m"},{"$f":" 'DL - C4 A'!J$2657","v":0},{"$f":" 'DL - C4 A'!K$2657","v":0},{"$f":" 'DL - C4 A'!L$2657","v":0},{"$f":" 'DL - C4 A'!M$2657","v":0},{"$f":" 'DL - C4 A'!N$2657","v":0},{"$f":" 'DL - C4 A'!O$2657","v":0},{"$f":" 'DL - C4 A'!P$2657","v":0},{"$f":" 'DL - C4 A'!Q$2657","v":0},{"$f":" 'DL - C4 A'!R$2657","v":0},{"$f":" 'DL - C4 A'!S$2657","v":0},{"$f":" 'DL - C4 A'!T$2657","v":0},{"$f":" 'DL - C4 A'!U$2657","v":0},{"$f":" 'DL - C4 A'!V$2657","v":0},{"$f":" 'DL - C4 A'!W$2657","v":0},{"$f":" 'DL - C4 A'!X$2657","v":0},{"$f":" 'DL - C4 A'!Y$2657","v":0},{"$f":" 'DL - C4 A'!Z$2657","v":0},{"$f":" 'DL - C4 A'!AA$2657","v":0},{"$f":" 'DL - C4 A'!AB$2657","v":0},{"$f":" 'DL - C4 A'!AC$2657","v":0},{"$f":" 'DL - C4 A'!AD$2657","v":0},{"$f":" 'DL - C4 A'!AE$2657","v":0},{"$f":" 'DL - C4 A'!AF$2657","v":0},{"$f":" 'DL - C4 A'!AG$2657","v":0},{"$f":" 'DL - C4 A'!AH$2657","v":0},{"$f":" 'DL - C4 A'!AI$2657","v":0},{"$f":" 'DL - C4 A'!AJ$2657","v":0},{"$f":" 'DL - C4 A'!AK$2657","v":0},{"$f":" 'DL - C4 A'!AL$2657","v":0},{"$f":" 'DL - C4 A'!AM$2657","v":0},{"$f":" 'DL - C4 A'!AN$2657","v":0},{"$f":" 'DL - C4 A'!AO$2657","v":0},{"$f":" 'DL - C4 A'!AP$2657","v":0},{"$f":" 'DL - C4 A'!AQ$2657","v":0},{"$f":" 'DL - C4 A'!AR$2657","v":0},{"$f":" 'DL - C4 A'!AS$2657","v":0},{"$f":" 'DL - C4 A'!AT$2657","v":0},{"$f":" 'DL - C4 A'!AU$2657","v":0},{"$f":" 'DL - C4 A'!AV$2657","v":0},{"$f":" 'DL - C4 A'!AW$2657","v":0},{"$f":" 'DL - C4 A'!AX$2657","v":0},{"$f":" 'DL - C4 A'!AY$2657","v":0},{"$f":" 'DL - C4 A'!AZ$2657","v":0},{"$f":" 'DL - C4 A'!BA$2657","v":0},{"$f":" 'DL - C4 A'!BB$2657","v":0},{"$f":" 'DL - C4 A'!BC$2657","v":0},{"$f":" 'DL - C4 A'!BD$2657","v":0},{"$f":" 'DL - C4 A'!BE$2657","v":0},{"$f":" 'DL - C4 A'!BF$2657","v":0},{"$f":" 'DL - C4 A'!BG$2657","v":0},{"$f":" 'DL - C4 A'!BH$2657","v":0},{"$f":" 'DL - C4 A'!BI$2657","v":0},{"$f":" 'DL - C4 A'!BJ$2657","v":0},{"$f":" 'DL - C4 A'!BK$2657","v":0},{"$f":" 'DL - C4 A'!BL$2657","v":0},{"$f":" 'DL - C4 A'!BM$2657","v":0},{"$f":" 'DL - C4 A'!BN$2657","v":0},{"$f":" 'DL - C4 A'!BO$2657","v":0},{"$f":" 'DL - C4 A'!BP$2657","v":0},{"$f":" 'DL - C4 A'!BQ$2657","v":0},{"$f":" 'DL - C4 A'!BR$2657","v":0},{"$f":" 'DL - C4 A'!BS$2657","v":0},{"$f":" 'DL - C4 A'!BT$2657","v":0},{"$f":" 'DL - C4 A'!BU$2657","v":0},{"$f":" 'DL - C4 A'!BV$2657","v":0},{"$f":" 'DL - C4 A'!BW$2657","v":0},{"$f":" 'DL - C4 A'!BX$2657","v":0},{"$f":" 'DL - C4 A'!BY$2657","v":0},{"$f":" 'DL - C4 A'!BZ$2657","v":0},{"$f":" 'DL - C4 A'!CA$2657","v":0}]
[]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$34, \"dd mmm yy\") & \" - depreciation calc diff - MO5Y\"","v":"Network capex add - 01 Apr 93 - depreciation calc diff - MO5Y"},null,null,null,"GBP m",null,{"$f":" SUM(M653:CA653)","v":0},null,{"$f":" M601 - M627","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS601 - AS627","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$35, \"dd mmm yy\") & \" - depreciation calc diff - MO5Y\"","v":"Network capex add - 01 Apr 94 - depreciation calc diff - MO5Y"},null,null,null,"GBP m",null,0,null,{"$f":" M602 - M628","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS602 - AS628","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$36, \"dd mmm yy\") & \" - depreciation calc diff - MO5Y\"","v":"Network capex add - 01 Apr 95 - depreciation calc diff - MO5Y"},null,null,null,"GBP m",null,0,null,{"$f":" M603 - M629","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS603 - AS629","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$37, \"dd mmm yy\") & \" - depreciation calc diff - MO5Y\"","v":"Network capex add - 01 Apr 96 - depreciation calc diff - MO5Y"},null,null,null,"GBP m",null,0,null,{"$f":" M604 - M630","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS604 - AS630","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$38, \"dd mmm yy\") & \" - depreciation calc diff - MO5Y\"","v":"Network capex add - 01 Apr 97 - depreciation calc diff - MO5Y"},null,null,null,"GBP m",null,0,null,{"$f":" M605 - M631","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS605 - AS631","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$39, \"dd mmm yy\") & \" - depreciation calc diff - MO5Y\"","v":"Network capex add - 01 Apr 98 - depreciation calc diff - MO5Y"},null,null,null,"GBP m",null,0,null,{"$f":" M606 - M632","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS606 - AS632","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$40, \"dd mmm yy\") & \" - depreciation calc diff - MO5Y\"","v":"Network capex add - 01 Apr 99 - depreciation calc diff - MO5Y"},null,null,null,"GBP m",null,0,null,{"$f":" M607 - M633","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS607 - AS633","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$41, \"dd mmm yy\") & \" - depreciation calc diff - MO5Y\"","v":"Network capex add - 01 Apr 00 - depreciation calc diff - MO5Y"},null,null,null,"GBP m",null,0,null,{"$f":" M608 - M634","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS608 - AS634","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$42, \"dd mmm yy\") & \" - depreciation calc diff - MO5Y\"","v":"Network capex add - 01 Apr 01 - depreciation calc diff - MO5Y"},null,null,null,"GBP m",null,0,null,{"$f":" M609 - M635","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS609 - AS635","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$43, \"dd mmm yy\") & \" - depreciation calc diff - MO5Y\"","v":"Network capex add - 01 Apr 02 - depreciation calc diff - MO5Y"},null,null,null,"GBP m",null,0,null,{"$f":" M610 - M636","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS610 - AS636","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$44, \"dd mmm yy\") & \" - depreciation calc diff - MO5Y\"","v":"Network capex add - 01 Apr 03 - depreciation calc diff - MO5Y"},null,null,null,"GBP m",null,0,null,{"$f":" M611 - M637","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS611 - AS637","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$45, \"dd mmm yy\") & \" - depreciation calc diff - MO5Y\"","v":"Network capex add - 01 Apr 04 - depreciation calc diff - MO5Y"},null,null,null,"GBP m",null,0,null,{"$f":" M612 - M638","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS612 - AS638","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$46, \"dd mmm yy\") & \" - depreciation calc diff - MO5Y\"","v":"Network capex add - 01 Apr 05 - depreciation calc diff - MO5Y"},null,null,null,"GBP m",null,0,null,{"$f":" M613 - M639","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS613 - AS639","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$47, \"dd mmm yy\") & \" - depreciation calc diff - MO5Y\"","v":"Network capex add - 01 Apr 06 - depreciation calc diff - MO5Y"},null,null,null,"GBP m",null,0,null,{"$f":" M614 - M640","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS614 - AS640","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$48, \"dd mmm yy\") & \" - depreciation calc diff - MO5Y\"","v":"Network capex add - 01 Apr 07 - depreciation calc diff - MO5Y"},null,null,null,"GBP m",null,0,null,{"$f":" M615 - M641","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS615 - AS641","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$49, \"dd mmm yy\") & \" - depreciation calc diff - MO5Y\"","v":"Network capex add - 01 Apr 08 - depreciation calc diff - MO5Y"},null,null,null,"GBP m",null,0,null,{"$f":" M616 - M642","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS616 - AS642","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$50, \"dd mmm yy\") & \" - depreciation calc diff - MO5Y\"","v":"Network capex add - 01 Apr 09 - depreciation calc diff - MO5Y"},null,null,null,"GBP m",null,0,null,{"$f":" M617 - M643","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS617 - AS643","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$51, \"dd mmm yy\") & \" - depreciation calc diff - MO5Y\"","v":"Network capex add - 01 Apr 10 - depreciation calc diff - MO5Y"},null,null,null,"GBP m",null,0,null,{"$f":" M618 - M644","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS618 - AS644","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$52, \"dd mmm yy\") & \" - depreciation calc diff - MO5Y\"","v":"Network capex add - 01 Apr 11 - depreciation calc diff - MO5Y"},null,null,null,"GBP m",null,0,null,{"$f":" M619 - M645","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS619 - AS645","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$53, \"dd mmm yy\") & \" - depreciation calc diff - MO5Y\"","v":"Network capex add - 01 Oct 12 - depreciation calc diff - MO5Y"},null,null,null,"GBP m",null,0,null,{"$f":" M620 - M646","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS620 - AS646","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$54, \"dd mmm yy\") & \" - depreciation calc diff - MO5Y\"","v":"Network capex add - 01 Oct 13 - depreciation calc diff - MO5Y"},null,null,null,"GBP m",null,0,null,{"$f":" M621 - M647","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS621 - AS647","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$55, \"dd mmm yy\") & \" - depreciation calc diff - MO5Y\"","v":"Network capex add - 01 Oct 14 - depreciation calc diff - MO5Y"},null,null,null,"GBP m",null,0,null,{"$f":" M622 - M648","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS622 - AS648","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$56, \"dd mmm yy\") & \" - depreciation calc diff - MO5Y\"","v":"Network capex add - 01 Oct 15 - depreciation calc diff - MO5Y"},null,null,null,"GBP m",null,0,null,{"$f":" M623 - M649","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS623 - AS649","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$57, \"dd mmm yy\") & \" - depreciation calc diff - MO5Y\"","v":"Network capex add - 01 Oct 16 - depreciation calc diff - MO5Y"},null,null,null,"GBP m",null,0,null,{"$f":" M624 - M650","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS624 - AS650","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$58, \"dd mmm yy\") & \" - depreciation calc diff - MO5Y\"","v":"Network capex add - 01 Oct 17 - depreciation calc diff - MO5Y"},null,null,null,"GBP m",null,0,null,{"$f":" M625 - M651","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS625 - AS651","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"DL - C4 C","index":15,"n_rows":858,"n_cols":21,"rows_kept":858,"cut":false,"hidden":false,"merged":[]}
[{"$f":" RIGHT(CELL(\"filename\", $A$1), LEN(CELL(\"filename\", $A$1)) - SEARCH(\"]\", CELL(\"filename\", $A$1)))","v":"DL - C4 C"},null,null,null,null,null,null,{"$f":"IF('Actuals Inp'!H9=0,\"15/16\",\"Nominal\")","v":"15/16"}]
[null,null,null,null,{"$f":" Time!E$23","v":"Model period ending"},null,null,{"$f":" Check!$H$9","v":0},"Error chks",null,null,null,{"$f":" Time!M$23","v":"2017-03-31"},{"$f":" Time!N$23","v":"2018-03-31"},{"$f":" Time!O$23","v":"2019-03-31"},{"$f":" Time!P$23","v":"2020-03-31"},{"$f":" Time!Q$23","v":"2021-03-31"},{"$f":" Time!R$23","v":"2022-03-31"},{"$f":" Time!S$23","v":"2023-03-31"},{"$f":" Time!T$23","v":"2024-03-31"},{"$f":" Time!U$23","v":"2025-03-31"}]
[null,null,null,null,{"$f":" Time!E$154","v":"Timeline label"},null,null,{"$f":" Track!$M$2","v":0},"Track chgs",null,null,null,{"$f":" Time!M$154","v":"RP5"},{"$f":" Time!N$154","v":"RP5 / RP6"},{"$f":" Time!O$154","v":"RP6"},{"$f":" Time!P$154","v":"RP6"},{"$f":" Time!Q$154","v":"RP6"},{"$f":" Time!R$154","v":"RP6"},{"$f":" Time!S$154","v":"RP6"},{"$f":" Time!T$154","v":"RP6"},{"$f":" Time!U$154","v":"Post RP6"}]
[null,null,null,null,{"$f":" Time!E$36","v":"Financial year ending"},null,null,{"$f":" Check!$H$37","v":0},"Alerts",null,null,null,{"$f":" Time!M$36","v":2017},{"$f":" Time!N$36","v":2018},{"$f":" Time!O$36","v":2019},{"$f":" Time!P$36","v":2020},{"$f":" Time!Q$36","v":2021},{"$f":" Time!R$36","v":2022},{"$f":" Time!S$36","v":2023},{"$f":" Time!T$36","v":2024},{"$f":" Time!U$36","v":2025}]
[null,null,null,null,{"$f":" Time!E$10","v":"Model column counter"},"Para references","Defined Term","Constant","Unit",null,"Total",null,{"$f":" Time!M$10","v":1},{"$f":" Time!N$10","v":2},{"$f":" Time!O$10","v":3},{"$f":" Time!P$10","v":4},{"$f":" Time!Q$10","v":5},{"$f":" Time!R$10","v":6},{"$f":" Time!S$10","v":7},{"$f":" Time!T$10","v":8},{"$f":" Time!U$10","v":9}]
[]
["FLAGS"]
[]
[null,null,null,null,{"$f":" Time!E$23","v":"Model period ending"},{"$f":" Time!F$23","v":"00:00:00"},{"$f":" Time!G$23","v":"00:00:00"},{"$f":" Time!H$23","v":"00:00:00"},{"$f":" Time!I$23","v":"date"},{"$f":" Time!J$23","v":"00:00:00"},{"$f":" Time!K$23","v":"00:00:00"},{"$f":" Time!L$23","v":"00:00:00"},{"$f":" Time!M$23","v":"2017-03-31"},{"$f":" Time!N$23","v":"2018-03-31"},{"$f":" Time!O$23","v":"2019-03-31"},{"$f":" Time!P$23","v":"2020-03-31"},{"$f":" Time!Q$23","v":"2021-03-31"},{"$f":" Time!R$23","v":"2022-03-31"},{"$f":" Time!S$23","v":"2023-03-31"},{"$f":" Time!T$23","v":"2024-03-31"},{"$f":" Time!U$23","v":"2025-03-31"}]
[null,null,null,null,"Capex addition 1 date",null,null,{"$f":" INDEX($M$9:$U$9, ROWS(H$10:H10) + 1)","v":"2018-03-31"},"date"]
[null,null,null,null,"Capex addition 2 date",null,null,{"$f":" INDEX($M$9:$U$9, ROWS(H$10:H11) + 1)","v":"2019-03-31"},"date"]
[null,null,null,null,"Capex addition 3 date",null,null,{"$f":" INDEX($M$9:$U$9, ROWS(H$10:H12) + 1)","v":"2020-03-31"},"date"]
[null,null,null,null,"Capex addition 4 date",null,null,{"$f":" INDEX($M$9:$U$9, ROWS(H$10:H13) + 1)","v":"2021-03-31"},"date"]
[null,null,null,null,"Capex addition 5 date",null,null,{"$f":" INDEX($M$9:$U$9, ROWS(H$10:H14) + 1)","v":"2022-03-31"},"date"]
[null,null,null,null,"Capex addition 6 date",null,null,{"$f":" INDEX($M$9:$U$9, ROWS(H$10:H15) + 1)","v":"2023-03-31"},"date"]
[null,null,null,null,"Capex addition 7 date",null,null,{"$f":" INDEX($M$9:$U$9, ROWS(H$10:H16) + 1)","v":"2024-03-31"},"date"]
[]
[null,null,null,null,{"$f":" E$10","v":"Capex addition 1 date"},{"$f":" F$10","v":"00:00:00"},{"$f":" G$10","v":"00:00:00"},{"$f":" H$10","v":"2018-03-31"},{"$f":" I$10","v":"date"}]
[null,null,null,null,{"$f":" E$11","v":"Capex addition 2 date"},{"$f":" F$11","v":"00:00:00"},{"$f":" G$11","v":"00:00:00"},{"$f":" H$11","v":"2019-03-31"},{"$f":" I$11","v":"date"}]
[null,null,null,null,{"$f":" E$12","v":"Capex addition 3 date"},{"$f":" F$12","v":"00:00:00"},{"$f":" G$12","v":"00:00:00"},{"$f":" H$12","v":"2020-03-31"},{"$f":" I$12","v":"date"}]
[null,null,null,null,{"$f":" E$13","v":"Capex addition 4 date"},{"$f":" F$13","v":"00:00:00"},{"$f":" G$13","v":"00:00:00"},{"$f":" H$13","v":"2021-03-31"},{"$f":" I$13","v":"date"}]
[null,null,null,null,{"$f":" E$14","v":"Capex addition 5 date"},{"$f":" F$14","v":"00:00:00"},{"$f":" G$14","v":"00:00:00"},{"$f":" H$14","v":"2022-03-31"},{"$f":" I$14","v":"date"}]
[null,null,null,null,{"$f":" E$15","v":"Capex addition 6 date"},{"$f":" F$15","v":"00:00:00"},{"$f":" G$15","v":"00:00:00"},{"$f":" H$15","v":"2023-03-31"},{"$f":" I$15","v":"date"}]
[null,null,null,null,{"$f":" E$16","v":"Capex addition 7 date"},{"$f":" F$16","v":"00:00:00"},{"$f":" G$16","v":"00:00:00"},{"$f":" H$16","v":"2024-03-31"},{"$f":" I$16","v":"date"}]
[]
[null,null,null,null,{"$f":" Time!E$23","v":"Model period ending"},{"$f":" Time!F$23","v":"00:00:00"},{"$f":" Time!G$23","v":"00:00:00"},{"$f":" Time!H$23","v":"00:00:00"},{"$f":" Time!I$23","v":"date"},{"$f":" Time!J$23","v":"00:00:00"},{"$f":" Time!K$23","v":"00:00:00"},{"$f":" Time!L$23","v":"00:00:00"},{"$f":" Time!M$23","v":"2017-03-31"},{"$f":" Time!N$23","v":"2018-03-31"},{"$f":" Time!O$23","v":"2019-03-31"},{"$f":" Time!P$23","v":"2020-03-31"},{"$f":" Time!Q$23","v":"2021-03-31"},{"$f":" Time!R$23","v":"2022-03-31"},{"$f":" Time!S$23","v":"2023-03-31"},{"$f":" Time!T$23","v":"2024-03-31"},{"$f":" Time!U$23","v":"2025-03-31"}]
[]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$10, \"dd mmm yy\") & \" - start period flag\"","v":"Capex addition - 31 Mar 18 - start period flag"},null,null,null,"flag",null,{"$f":" SUM(M28:U28)","v":1},null,{"$f":" IF($H18 = M$26, 1, 0)","v":0},1,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$11, \"dd mmm yy\") & \" - start period flag\"","v":"Capex addition - 31 Mar 19 - start period flag"},null,null,null,"flag",null,1,null,0,0,1,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$12, \"dd mmm yy\") & \" - start period flag\"","v":"Capex addition - 31 Mar 20 - start period flag"},null,null,null,"flag",null,1,null,0,0,0,1,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$13, \"dd mmm yy\") & \" - start period flag\"","v":"Capex addition - 31 Mar 21 - start period flag"},null,null,null,"flag",null,1,null,0,0,0,0,1,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$14, \"dd mmm yy\") & \" - start period flag\"","v":"Capex addition - 31 Mar 22 - start period flag"},null,null,null,"flag",null,1,null,0,0,0,0,0,1,0,0,0]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$15, \"dd mmm yy\") & \" - start period flag\"","v":"Capex addition - 31 Mar 23 - start period flag"},null,null,null,"flag",null,1,null,0,{"$f":" IF($H23 = N$26, 1, 0)","v":0},0,0,0,0,1,0,0]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$16, \"dd mmm yy\") & \" - start period flag\"","v":"Capex addition - 31 Mar 24 - start period flag"},null,null,null,"flag",null,1,null,0,0,0,0,0,0,0,1,0]
[]
[]
["4. REGULATORY ASSET BASES  - RAB_DN"]
[]
[null,null,"Capex addition - DN"]
[]
[null,null,null,null,{"$f":" 'DL - C9'!E$45","v":"Capex addition - DN"},{"$f":" 'DL - C9'!F$45","v":0},{"$f":" 'DL - C9'!G$45","v":"CAt_DNt"},{"$f":" 'DL - C9'!H$45","v":0},{"$f":" 'DL - C9'!I$45","v":"GBP m"},{"$f":" 'DL - C9'!J$45","v":0},{"$f":" 'DL - C9'!K$45","v":429.75545082336214},{"$f":" 'DL - C9'!L$45","v":0},{"$f":" 'DL - C9'!M$45","v":0},{"$f":" 'DL - C9'!N$45","v":33.183508505627678},{"$f":" 'DL - C9'!O$45","v":65.836561242927118},{"$f":" 'DL - C9'!P$45","v":65.228266579534605},{"$f":" 'DL - C9'!Q$45","v":64.723401938940256},{"$f":" 'DL - C9'!R$45","v":67.499351896366107},{"$f":" 'DL - C9'!S$45","v":66.926282398765963},{"$f":" 'DL - C9'!T$45","v":66.358078261200447},{"$f":" 'DL - C9'!U$45","v":0}]
[null,null,null,null,{"$f":" Time!E$47","v":"Pre - RP6 period flag"},{"$f":" Time!F$47","v":0},{"$f":" Time!G$47","v":0},{"$f":" Time!H$47","v":0},{"$f":" Time!I$47","v":"flag"},{"$f":" Time!J$47","v":0},{"$f":" Time!K$47","v":1},{"$f":" Time!L$47","v":0},{"$f":" Time!M$47","v":1},{"$f":" Time!N$47","v":0},{"$f":" Time!O$47","v":0},{"$f":" Time!P$47","v":0},{"$f":" Time!Q$47","v":0},{"$f":" Time!R$47","v":0},{"$f":" Time!S$47","v":0},{"$f":" Time!T$47","v":0},{"$f":" Time!U$47","v":0}]
[null,null,null,null,{"$f":" E41 & \" - \" & ACTIVE_CASE","v":"Capex addition - DN - RP6"},null,{"$f":" G41","v":"CAt_DNt"},null,"GBP m",null,{"$f":" SUM(M43:U43)","v":429.75545082336214},null,{"$f":" M41 * (1 - M42)","v":0},33.183508505627678,65.836561242927118,65.228266579534605,64.723401938940256,67.499351896366107,66.926282398765963,66.358078261200447,0]
[]
[null,null,null,null,{"$f":" E$10","v":"Capex addition 1 date"},{"$f":" F$10","v":"00:00:00"},{"$f":" G$10","v":"00:00:00"},{"$f":" H$10","v":"2018-03-31"},{"$f":" I$10","v":"date"}]
[null,null,null,null,{"$f":" E$11","v":"Capex addition 2 date"},{"$f":" F$11","v":"00:00:00"},{"$f":" G$11","v":"00:00:00"},{"$f":" H$11","v":"2019-03-31"},{"$f":" I$11","v":"date"}]
[null,null,null,null,{"$f":" E$12","v":"Capex addition 3 date"},{"$f":" F$12","v":"00:00:00"},{"$f":" G$12","v":"00:00:00"},{"$f":" H$12","v":"2020-03-31"},{"$f":" I$12","v":"date"}]
[null,null,null,null,{"$f":" E$13","v":"Capex addition 4 date"},{"$f":" F$13","v":"00:00:00"},{"$f":" G$13","v":"00:00:00"},{"$f":" H$13","v":"2021-03-31"},{"$f":" I$13","v":"date"}]
[null,null,null,null,{"$f":" E$14","v":"Capex addition 5 date"},{"$f":" F$14","v":"00:00:00"},{"$f":" G$14","v":"00:00:00"},{"$f":" H$14","v":"2022-03-31"},{"$f":" I$14","v":"date"}]
[null,null,null,null,{"$f":" E$15","v":"Capex addition 6 date"},{"$f":" F$15","v":"00:00:00"},{"$f":" G$15","v":"00:00:00"},{"$f":" H$15","v":"2023-03-31"},{"$f":" I$15","v":"date"}]
[null,null,null,null,{"$f":" E$16","v":"Capex addition 7 date"},{"$f":" F$16","v":"00:00:00"},{"$f":" G$16","v":"00:00:00"},{"$f":" H$16","v":"2024-03-31"},{"$f":" I$16","v":"date"}]
[]
[null,null,null,null,{"$f":" E$43","v":"Capex addition - DN - RP6"},0,"CAt_DNt",0,"GBP m",0,429.75545082336214,0,0,33.183508505627678,65.836561242927118,65.228266579534605,64.723401938940256,67.499351896366107,66.926282398765963,66.358078261200447,0]
[null,null,null,null,{"$f":" Time!E$23","v":"Model period ending"},{"$f":" Time!F$23","v":"00:00:00"},{"$f":" Time!G$23","v":"00:00:00"},{"$f":" Time!H$23","v":"00:00:00"},{"$f":" Time!I$23","v":"date"},{"$f":" Time!J$23","v":"00:00:00"},{"$f":" Time!K$23","v":"00:00:00"},{"$f":" Time!L$23","v":"00:00:00"},{"$f":" Time!M$23","v":"2017-03-31"},{"$f":" Time!N$23","v":"2018-03-31"},{"$f":" Time!O$23","v":"2019-03-31"},{"$f":" Time!P$23","v":"2020-03-31"},{"$f":" Time!Q$23","v":"2021-03-31"},{"$f":" Time!R$23","v":"2022-03-31"},{"$f":" Time!S$23","v":"2023-03-31"},{"$f":" Time!T$23","v":"2024-03-31"},{"$f":" Time!U$23","v":"2025-03-31"}]
[]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$10, \"dd mmm yy\")","v":"Capex addition - 31 Mar 18"},null,null,{"$f":" INDEX(M$53:U$53, MATCH(H45, $M$54:$U$54, 0))","v":33.183508505627678},"GBP m"]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$11, \"dd mmm yy\")","v":"Capex addition - 31 Mar 19"},null,null,{"$f":" INDEX(M$53:U$53, MATCH(H46, $M$54:$U$54, 0))","v":65.836561242927118},"GBP m"]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$12, \"dd mmm yy\")","v":"Capex addition - 31 Mar 20"},null,null,65.228266579534605,"GBP m"]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$13, \"dd mmm yy\")","v":"Capex addition - 31 Mar 21"},null,null,64.723401938940256,"GBP m"]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$14, \"dd mmm yy\")","v":"Capex addition - 31 Mar 22"},null,null,67.499351896366107,"GBP m"]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$15, \"dd mmm yy\")","v":"Capex addition - 31 Mar 23"},null,null,66.926282398765963,"GBP m"]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$16, \"dd mmm yy\")","v":"Capex addition - 31 Mar 24"},null,null,66.358078261200447,"GBP m"]
[]
[]
[null,null,"Capex addition - depreciation - real - DN"]
[]
[null,null,null,null,{"$f":" 'Licence Inp'!E$95","v":"Additional depreciation factor - DL"},{"$f":" 'Licence Inp'!F$95","v":"4.27a:"},{"$f":" 'Licence Inp'!G$95","v":0},{"$f":" 'Licence Inp'!H$95","v":0.5},{"$f":" 'Licence Inp'!I$95","v":"factor"}]
[null,null,null,null,{"$f":" 'Licence Inp'!E$101","v":"Depreciation rate - RAB_DN"},{"$f":" 'Licence Inp'!F$101","v":"Table 5"},{"$f":" 'Licence Inp'!G$101","v":"DEPR_DN"},{"$f":" 'Licence Inp'!H$101","v":0.03},{"$f":" 'Licence Inp'!I$101","v":"%"}]
[]
[null,null,null,null,{"$f":" E$56","v":"Capex addition - 31 Mar 18"},{"$f":" F$56","v":0},{"$f":" G$56","v":0},{"$f":" H$56","v":33.183508505627678},{"$f":" I$56","v":"GBP m"}]
[null,null,null,null,{"$f":" E$57","v":"Capex addition - 31 Mar 19"},{"$f":" F$57","v":0},{"$f":" G$57","v":0},{"$f":" H$57","v":65.836561242927118},{"$f":" I$57","v":"GBP m"}]
[null,null,null,null,{"$f":" E$58","v":"Capex addition - 31 Mar 20"},{"$f":" F$58","v":0},{"$f":" G$58","v":0},{"$f":" H$58","v":65.228266579534605},{"$f":" I$58","v":"GBP m"}]
[null,null,null,null,{"$f":" E$59","v":"Capex addition - 31 Mar 21"},{"$f":" F$59","v":0},{"$f":" G$59","v":0},{"$f":" H$59","v":64.723401938940256},{"$f":" I$59","v":"GBP m"}]
[null,null,null,null,{"$f":" E$60","v":"Capex addition - 31 Mar 22"},{"$f":" F$60","v":0},{"$f":" G$60","v":0},{"$f":" H$60","v":67.499351896366107},{"$f":" I$60","v":"GBP m"}]
[null,null,null,null,{"$f":" E$61","v":"Capex addition - 31 Mar 23"},{"$f":" F$61","v":0},{"$f":" G$61","v":0},{"$f":" H$61","v":66.926282398765963},{"$f":" I$61","v":"GBP m"}]
[null,null,null,null,{"$f":" E$62","v":"Capex addition - 31 Mar 24"},{"$f":" F$62","v":0},{"$f":" G$62","v":0},{"$f":" H$62","v":66.358078261200447},{"$f":" I$62","v":"GBP m"}]
[]
[null,null,null,null,{"$f":" E$28","v":"Capex addition - 31 Mar 18 - start period flag"},0,0,0,"flag",0,1,0,0,1,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$29","v":"Capex addition - 31 Mar 19 - start period flag"},0,0,0,"flag",0,1,0,0,0,1,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$30","v":"Capex addition - 31 Mar 20 - start period flag"},0,0,0,"flag",0,1,0,0,0,0,1,0,0,0,0,0]
[null,null,null,null,{"$f":" E$31","v":"Capex addition - 31 Mar 21 - start period flag"},0,0,0,"flag",0,1,0,0,0,0,0,1,0,0,0,0]
[null,null,null,null,{"$f":" E$32","v":"Capex addition - 31 Mar 22 - start period flag"},0,0,0,"flag",0,1,0,0,0,0,0,0,1,0,0,0]
[null,null,null,null,{"$f":" E$33","v":"Capex addition - 31 Mar 23 - start period flag"},0,0,0,"flag",0,1,0,0,0,0,0,0,0,1,0,0]
[null,null,null,null,{"$f":" E$34","v":"Capex addition - 31 Mar 24 - start period flag"},0,0,0,"flag",0,1,0,0,0,0,0,0,0,0,1,0]
[]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$10, \"dd mmm yy\") & \" - depreciation - real - DN\"","v":"Capex addition - 31 Mar 18 - depreciation - real - DN"},null,null,null,"GBP m",null,{"$f":" SUM(M86:U86)","v":7.4662894137662281},null,{"$f":" IF(SUM($M78:M78) <> 1, 0, MAX(0, MIN( $H70 - SUM($L86:L86), $H70 * $H$68 * IF(M78 = 1, $H$67, 1))))","v":0},{"$f":" IF(SUM($M78:N78) <> 1, 0, MAX(0, MIN( $H70 - SUM($L86:M86), $H70 * $H$68 * IF(N78 = 1, $H$67, 1))))","v":0.49775262758441513},{"$f":" IF(SUM($M78:O78) <> 1, 0, MAX(0, MIN( $H70 - SUM($L86:N86), $H70 * $H$68 * IF(O78 = 1, $H$67, 1))))","v":0.99550525516883026},{"$f":" IF(SUM($M78:P78) <> 1, 0, MAX(0, MIN( $H70 - SUM($L86:O86), $H70 * $H$68 * IF(P78 = 1, $H$67, 1))))","v":0.99550525516883026},{"$f":" IF(SUM($M78:Q78) <> 1, 0, MAX(0, MIN( $H70 - SUM($L86:P86), $H70 * $H$68 * IF(Q78 = 1, $H$67, 1))))","v":0.99550525516883026},{"$f":" IF(SUM($M78:R78) <> 1, 0, MAX(0, MIN( $H70 - SUM($L86:Q86), $H70 * $H$68 * IF(R78 = 1, $H$67, 1))))","v":0.99550525516883026},{"$f":" IF(SUM($M78:S78) <> 1, 0, MAX(0, MIN( $H70 - SUM($L86:R86), $H70 * $H$68 * IF(S78 = 1, $H$67, 1))))","v":0.99550525516883026},{"$f":" IF(SUM($M78:T78) <> 1, 0, MAX(0, MIN( $H70 - SUM($L86:S86), $H70 * $H$68 * IF(T78 = 1, $H$67, 1))))","v":0.99550525516883026},{"$f":" IF(SUM($M78:U78) <> 1, 0, MAX(0, MIN( $H70 - SUM($L86:T86), $H70 * $H$68 * IF(U78 = 1, $H$67, 1))))","v":0.99550525516883026}]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$11, \"dd mmm yy\") & \" - depreciation - real - DN\"","v":"Capex addition - 31 Mar 19 - depreciation - real - DN"},null,null,null,"GBP m",null,12.838129442370786,null,{"$f":" IF(SUM($M79:M79) <> 1, 0, MAX(0, MIN( $H71 - SUM($L87:L87), $H71 * $H$68 * IF(M79 = 1, $H$67, 1))))","v":0},{"$f":" IF(SUM($M79:N79) <> 1, 0, MAX(0, MIN( $H71 - SUM($L87:M87), $H71 * $H$68 * IF(N79 = 1, $H$67, 1))))","v":0},{"$f":" IF(SUM($M79:O79) <> 1, 0, MAX(0, MIN( $H71 - SUM($L87:N87), $H71 * $H$68 * IF(O79 = 1, $H$67, 1))))","v":0.98754841864390674},{"$f":" IF(SUM($M79:P79) <> 1, 0, MAX(0, MIN( $H71 - SUM($L87:O87), $H71 * $H$68 * IF(P79 = 1, $H$67, 1))))","v":1.9750968372878135},{"$f":" IF(SUM($M79:Q79) <> 1, 0, MAX(0, MIN( $H71 - SUM($L87:P87), $H71 * $H$68 * IF(Q79 = 1, $H$67, 1))))","v":1.9750968372878135},{"$f":" IF(SUM($M79:R79) <> 1, 0, MAX(0, MIN( $H71 - SUM($L87:Q87), $H71 * $H$68 * IF(R79 = 1, $H$67, 1))))","v":1.9750968372878135},{"$f":" IF(SUM($M79:S79) <> 1, 0, MAX(0, MIN( $H71 - SUM($L87:R87), $H71 * $H$68 * IF(S79 = 1, $H$67, 1))))","v":1.9750968372878135},{"$f":" IF(SUM($M79:T79) <> 1, 0, MAX(0, MIN( $H71 - SUM($L87:S87), $H71 * $H$68 * IF(T79 = 1, $H$67, 1))))","v":1.9750968372878135},{"$f":" IF(SUM($M79:U79) <> 1, 0, MAX(0, MIN( $H71 - SUM($L87:T87), $H71 * $H$68 * IF(U79 = 1, $H$67, 1))))","v":1.9750968372878135}]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$12, \"dd mmm yy\") & \" - depreciation - real - DN\"","v":"Capex addition - 31 Mar 20 - depreciation - real - DN"},null,null,null,"GBP m",null,10.76266398562321,null,{"$f":" IF(SUM($M80:M80) <> 1, 0, MAX(0, MIN( $H72 - SUM($L88:L88), $H72 * $H$68 * IF(M80 = 1, $H$67, 1))))","v":0},{"$f":" IF(SUM($M80:N80) <> 1, 0, MAX(0, MIN( $H72 - SUM($L88:M88), $H72 * $H$68 * IF(N80 = 1, $H$67, 1))))","v":0},{"$f":" IF(SUM($M80:O80) <> 1, 0, MAX(0, MIN( $H72 - SUM($L88:N88), $H72 * $H$68 * IF(O80 = 1, $H$67, 1))))","v":0},{"$f":" IF(SUM($M80:P80) <> 1, 0, MAX(0, MIN( $H72 - SUM($L88:O88), $H72 * $H$68 * IF(P80 = 1, $H$67, 1))))","v":0.97842399869301899},{"$f":" IF(SUM($M80:Q80) <> 1, 0, MAX(0, MIN( $H72 - SUM($L88:P88), $H72 * $H$68 * IF(Q80 = 1, $H$67, 1))))","v":1.956847997386038},{"$f":" IF(SUM($M80:R80) <> 1, 0, MAX(0, MIN( $H72 - SUM($L88:Q88), $H72 * $H$68 * IF(R80 = 1, $H$67, 1))))","v":1.956847997386038},{"$f":" IF(SUM($M80:S80) <> 1, 0, MAX(0, MIN( $H72 - SUM($L88:R88), $H72 * $H$68 * IF(S80 = 1, $H$67, 1))))","v":1.956847997386038},{"$f":" IF(SUM($M80:T80) <> 1, 0, MAX(0, MIN( $H72 - SUM($L88:S88), $H72 * $H$68 * IF(T80 = 1, $H$67, 1))))","v":1.956847997386038},{"$f":" IF(SUM($M80:U80) <> 1, 0, MAX(0, MIN( $H72 - SUM($L88:T88), $H72 * $H$68 * IF(U80 = 1, $H$67, 1))))","v":1.956847997386038}]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$13, \"dd mmm yy\") & \" - depreciation - real - DN\"","v":"Capex addition - 31 Mar 21 - depreciation - real - DN"},null,null,null,"GBP m",null,8.7376592617569351,null,{"$f":" IF(SUM($M81:M81) <> 1, 0, MAX(0, MIN( $H73 - SUM($L89:L89), $H73 * $H$68 * IF(M81 = 1, $H$67, 1))))","v":0},{"$f":" IF(SUM($M81:N81) <> 1, 0, MAX(0, MIN( $H73 - SUM($L89:M89), $H73 * $H$68 * IF(N81 = 1, $H$67, 1))))","v":0},{"$f":" IF(SUM($M81:O81) <> 1, 0, MAX(0, MIN( $H73 - SUM($L89:N89), $H73 * $H$68 * IF(O81 = 1, $H$67, 1))))","v":0},{"$f":" IF(SUM($M81:P81) <> 1, 0, MAX(0, MIN( $H73 - SUM($L89:O89), $H73 * $H$68 * IF(P81 = 1, $H$67, 1))))","v":0},{"$f":" IF(SUM($M81:Q81) <> 1, 0, MAX(0, MIN( $H73 - SUM($L89:P89), $H73 * $H$68 * IF(Q81 = 1, $H$67, 1))))","v":0.97085102908410381},{"$f":" IF(SUM($M81:R81) <> 1, 0, MAX(0, MIN( $H73 - SUM($L89:Q89), $H73 * $H$68 * IF(R81 = 1, $H$67, 1))))","v":1.9417020581682076},{"$f":" IF(SUM($M81:S81) <> 1, 0, MAX(0, MIN( $H73 - SUM($L89:R89), $H73 * $H$68 * IF(S81 = 1, $H$67, 1))))","v":1.9417020581682076},{"$f":" IF(SUM($M81:T81) <> 1, 0, MAX(0, MIN( $H73 - SUM($L89:S89), $H73 * $H$68 * IF(T81 = 1, $H$67, 1))))","v":1.9417020581682076},{"$f":" IF(SUM($M81:U81) <> 1, 0, MAX(0, MIN( $H73 - SUM($L89:T89), $H73 * $H$68 * IF(U81 = 1, $H$67, 1))))","v":1.9417020581682076}]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$14, \"dd mmm yy\") & \" - depreciation - real - DN\"","v":"Capex addition - 31 Mar 22 - depreciation - real - DN"},null,null,null,"GBP m",null,7.0874319491184421,null,{"$f":" IF(SUM($M82:M82) <> 1, 0, MAX(0, MIN( $H74 - SUM($L90:L90), $H74 * $H$68 * IF(M82 = 1, $H$67, 1))))","v":0},{"$f":" IF(SUM($M82:N82) <> 1, 0, MAX(0, MIN( $H74 - SUM($L90:M90), $H74 * $H$68 * IF(N82 = 1, $H$67, 1))))","v":0},{"$f":" IF(SUM($M82:O82) <> 1, 0, MAX(0, MIN( $H74 - SUM($L90:N90), $H74 * $H$68 * IF(O82 = 1, $H$67, 1))))","v":0},{"$f":" IF(SUM($M82:P82) <> 1, 0, MAX(0, MIN( $H74 - SUM($L90:O90), $H74 * $H$68 * IF(P82 = 1, $H$67, 1))))","v":0},{"$f":" IF(SUM($M82:Q82) <> 1, 0, MAX(0, MIN( $H74 - SUM($L90:P90), $H74 * $H$68 * IF(Q82 = 1, $H$67, 1))))","v":0},{"$f":" IF(SUM($M82:R82) <> 1, 0, MAX(0, MIN( $H74 - SUM($L90:Q90), $H74 * $H$68 * IF(R82 = 1, $H$67, 1))))","v":1.0124902784454917},{"$f":" IF(SUM($M82:S82) <> 1, 0, MAX(0, MIN( $H74 - SUM($L90:R90), $H74 * $H$68 * IF(S82 = 1, $H$67, 1))))","v":2.0249805568909833},{"$f":" IF(SUM($M82:T82) <> 1, 0, MAX(0, MIN( $H74 - SUM($L90:S90), $H74 * $H$68 * IF(T82 = 1, $H$67, 1))))","v":2.0249805568909833},{"$f":" IF(SUM($M82:U82) <> 1, 0, MAX(0, MIN( $H74 - SUM($L90:T90), $H74 * $H$68 * IF(U82 = 1, $H$67, 1))))","v":2.0249805568909833}]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$15, \"dd mmm yy\") & \" - depreciation - real - DN\"","v":"Capex addition - 31 Mar 23 - depreciation - real - DN"},null,null,null,"GBP m",null,5.0194711799074465,null,{"$f":" IF(SUM($M83:M83) <> 1, 0, MAX(0, MIN( $H75 - SUM($L91:L91), $H75 * $H$68 * IF(M83 = 1, $H$67, 1))))","v":0},{"$f":" IF(SUM($M83:N83) <> 1, 0, MAX(0, MIN( $H75 - SUM($L91:M91), $H75 * $H$68 * IF(N83 = 1, $H$67, 1))))","v":0},{"$f":" IF(SUM($M83:O83) <> 1, 0, MAX(0, MIN( $H75 - SUM($L91:N91), $H75 * $H$68 * IF(O83 = 1, $H$67, 1))))","v":0},{"$f":" IF(SUM($M83:P83) <> 1, 0, MAX(0, MIN( $H75 - SUM($L91:O91), $H75 * $H$68 * IF(P83 = 1, $H$67, 1))))","v":0},{"$f":" IF(SUM($M83:Q83) <> 1, 0, MAX(0, MIN( $H75 - SUM($L91:P91), $H75 * $H$68 * IF(Q83 = 1, $H$67, 1))))","v":0},{"$f":" IF(SUM($M83:R83) <> 1, 0, MAX(0, MIN( $H75 - SUM($L91:Q91), $H75 * $H$68 * IF(R83 = 1, $H$67, 1))))","v":0},{"$f":" IF(SUM($M83:S83) <> 1, 0, MAX(0, MIN( $H75 - SUM($L91:R91), $H75 * $H$68 * IF(S83 = 1, $H$67, 1))))","v":1.0038942359814893},{"$f":" IF(SUM($M83:T83) <> 1, 0, MAX(0, MIN( $H75 - SUM($L91:S91), $H75 * $H$68 * IF(T83 = 1, $H$67, 1))))","v":2.0077884719629786},{"$f":" IF(SUM($M83:U83) <> 1, 0, MAX(0, MIN( $H75 - SUM($L91:T91), $H75 * $H$68 * IF(U83 = 1, $H$67, 1))))","v":2.0077884719629786}]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$16, \"dd mmm yy\") & \" - depreciation - real - DN\"","v":"Capex addition - 31 Mar 24 - depreciation - real - DN"},null,null,null,"GBP m",null,2.98611352175402,null,{"$f":" IF(SUM($M84:M84) <> 1, 0, MAX(0, MIN( $H76 - SUM($L92:L92), $H76 * $H$68 * IF(M84 = 1, $H$67, 1))))","v":0},{"$f":" IF(SUM($M84:N84) <> 1, 0, MAX(0, MIN( $H76 - SUM($L92:M92), $H76 * $H$68 * IF(N84 = 1, $H$67, 1))))","v":0},{"$f":" IF(SUM($M84:O84) <> 1, 0, MAX(0, MIN( $H76 - SUM($L92:N92), $H76 * $H$68 * IF(O84 = 1, $H$67, 1))))","v":0},{"$f":" IF(SUM($M84:P84) <> 1, 0, MAX(0, MIN( $H76 - SUM($L92:O92), $H76 * $H$68 * IF(P84 = 1, $H$67, 1))))","v":0},{"$f":" IF(SUM($M84:Q84) <> 1, 0, MAX(0, MIN( $H76 - SUM($L92:P92), $H76 * $H$68 * IF(Q84 = 1, $H$67, 1))))","v":0},{"$f":" IF(SUM($M84:R84) <> 1, 0, MAX(0, MIN( $H76 - SUM($L92:Q92), $H76 * $H$68 * IF(R84 = 1, $H$67, 1))))","v":0},{"$f":" IF(SUM($M84:S84) <> 1, 0, MAX(0, MIN( $H76 - SUM($L92:R92), $H76 * $H$68 * IF(S84 = 1, $H$67, 1))))","v":0},{"$f":" IF(SUM($M84:T84) <> 1, 0, MAX(0, MIN( $H76 - SUM($L92:S92), $H76 * $H$68 * IF(T84 = 1, $H$67, 1))))","v":0.99537117391800667},{"$f":" IF(SUM($M84:U84) <> 1, 0, MAX(0, MIN( $H76 - SUM($L92:T92), $H76 * $H$68 * IF(U84 = 1, $H$67, 1))))","v":1.9907423478360133}]
[]
[]
[null,null,"Capex addition - depreciation - DN"]
[]
[null,null,null,null,{"$f":" 'Licence Inp'!E$95","v":"Additional depreciation factor - DL"},{"$f":" 'Licence Inp'!F$95","v":"4.27a:"},{"$f":" 'Licence Inp'!G$95","v":0},{"$f":" 'Licence Inp'!H$95","v":0.5},{"$f":" 'Licence Inp'!I$95","v":"factor"}]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,{"$f":" Time!E$98","v":"RP6 PPF- actual / actual"},{"$f":" Time!F$98","v":0},{"$f":" Time!G$98","v":0},{"$f":" Time!H$98","v":0},{"$f":" Time!I$98","v":"factor"},{"$f":" Time!J$98","v":0},{"$f":" Time!K$98","v":6.5},{"$f":" Time!L$98","v":0},{"$f":" Time!M$98","v":0},{"$f":" Time!N$98","v":0.5},{"$f":" Time!O$98","v":1},{"$f":" Time!P$98","v":1},{"$f":" Time!Q$98","v":1},{"$f":" Time!R$98","v":1},{"$f":" Time!S$98","v":1},{"$f":" Time!T$98","v":1},{"$f":" Time!U$98","v":0}]
[]
[null,null,null,null,{"$f":" E$86","v":"Capex addition - 31 Mar 18 - depreciation - real - DN"},0,0,0,"GBP m",0,7.4662894137662281,0,0,0.49775262758441513,0.99550525516883026,0.99550525516883026,0.99550525516883026,0.99550525516883026,0.99550525516883026,0.99550525516883026,0.99550525516883026]
[null,null,null,null,{"$f":" E$87","v":"Capex addition - 31 Mar 19 - depreciation - real - DN"},0,0,0,"GBP m",0,12.838129442370786,0,0,0,0.98754841864390674,1.9750968372878135,1.9750968372878135,1.9750968372878135,1.9750968372878135,1.9750968372878135,1.9750968372878135]
[null,null,null,null,{"$f":" E$88","v":"Capex addition - 31 Mar 20 - depreciation - real - DN"},0,0,0,"GBP m",0,10.76266398562321,0,0,0,0,0.97842399869301899,1.956847997386038,1.956847997386038,1.956847997386038,1.956847997386038,1.956847997386038]
[null,null,null,null,{"$f":" E$89","v":"Capex addition - 31 Mar 21 - depreciation - real - DN"},0,0,0,"GBP m",0,8.7376592617569351,0,0,0,0,0,0.97085102908410381,1.9417020581682076,1.9417020581682076,1.9417020581682076,1.9417020581682076]
[null,null,null,null,{"$f":" E$90","v":"Capex addition - 31 Mar 22 - depreciation - real - DN"},0,0,0,"GBP m",0,7.0874319491184421,0,0,0,0,0,0,1.0124902784454917,2.0249805568909833,2.0249805568909833,2.0249805568909833]
[null,null,null,null,{"$f":" E$91","v":"Capex addition - 31 Mar 23 - depreciation - real - DN"},0,0,0,"GBP m",0,5.0194711799074465,0,0,0,0,0,0,0,1.0038942359814893,2.0077884719629786,2.0077884719629786]
[null,null,null,null,{"$f":" E$92","v":"Capex addition - 31 Mar 24 - depreciation - real - DN"},0,0,0,"GBP m",0,2.98611352175402,0,0,0,0,0,0,0,0,0.99537117391800667,1.9907423478360133]
[]
[null,null,null,null,{"$f":" E$28","v":"Capex addition - 31 Mar 18 - start period flag"},0,0,0,"flag",0,1,0,0,1,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$29","v":"Capex addition - 31 Mar 19 - start period flag"},0,0,0,"flag",0,1,0,0,0,1,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$30","v":"Capex addition - 31 Mar 20 - start period flag"},0,0,0,"flag",0,1,0,0,0,0,1,0,0,0,0,0]
[null,null,null,null,{"$f":" E$31","v":"Capex addition - 31 Mar 21 - start period flag"},0,0,0,"flag",0,1,0,0,0,0,0,1,0,0,0,0]
[null,null,null,null,{"$f":" E$32","v":"Capex addition - 31 Mar 22 - start period flag"},0,0,0,"flag",0,1,0,0,0,0,0,0,1,0,0,0]
[null,null,null,null,{"$f":" E$33","v":"Capex addition - 31 Mar 23 - start period flag"},0,0,0,"flag",0,1,0,0,0,0,0,0,0,1,0,0]
[null,null,null,null,{"$f":" E$34","v":"Capex addition - 31 Mar 24 - start period flag"},0,0,0,"flag",0,1,0,0,0,0,0,0,0,0,1,0]
[]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$10, \"dd mmm yy\") & \" - depreciation - DN\"","v":"Capex addition - 31 Mar 18 - depreciation - DN"},null,null,null,"GBP m",null,{"$f":" SUM(M117:U117)","v":6.4707841585973975},null,{"$f":" IF(M101 <> 0, IF(M109 = 1, M101, IF(L109 = 1, M101, L117) * (M$98 / L$98) * M$99) * IF(N101 = 0, $H$97, 1), 0)","v":0},0.49775262758441513,0.99550525516883026,0.99550525516883026,0.99550525516883026,0.99550525516883026,0.99550525516883026,0.99550525516883026,0]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$11, \"dd mmm yy\") & \" - depreciation - DN\"","v":"Capex addition - 31 Mar 19 - depreciation - DN"},null,null,null,"GBP m",null,10.863032605082973,null,{"$f":" IF(M102 <> 0, IF(M110 = 1, M102, IF(L110 = 1, M102, L118) * (M$98 / L$98) * M$99) * IF(N102 = 0, $H$97, 1), 0)","v":0},0,0.98754841864390674,1.9750968372878135,1.9750968372878135,1.9750968372878135,1.9750968372878135,1.9750968372878135,0]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$12, \"dd mmm yy\") & \" - depreciation - DN\"","v":"Capex addition - 31 Mar 20 - depreciation - DN"},null,null,null,"GBP m",null,8.8058159882371712,null,{"$f":" IF(M103 <> 0, IF(M111 = 1, M103, IF(L111 = 1, M103, L119) * (M$98 / L$98) * M$99) * IF(N103 = 0, $H$97, 1), 0)","v":0},{"$f":" IF(N103 <> 0, IF(N111 = 1, N103, IF(M111 = 1, N103, M119) * (N$98 / M$98) * N$99) * IF(O103 = 0, $H$97, 1), 0)","v":0},0,0.97842399869301899,1.956847997386038,1.956847997386038,1.956847997386038,1.956847997386038,0]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$13, \"dd mmm yy\") & \" - depreciation - DN\"","v":"Capex addition - 31 Mar 21 - depreciation - DN"},null,null,null,"GBP m",null,6.7959572035887268,null,{"$f":" IF(M104 <> 0, IF(M112 = 1, M104, IF(L112 = 1, M104, L120) * (M$98 / L$98) * M$99) * IF(N104 = 0, $H$97, 1), 0)","v":0},0,0,0,0.97085102908410381,1.9417020581682076,1.9417020581682076,1.9417020581682076,0]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$14, \"dd mmm yy\") & \" - depreciation - DN\"","v":"Capex addition - 31 Mar 22 - depreciation - DN"},null,null,null,"GBP m",null,5.0624513922274588,null,{"$f":" IF(M105 <> 0, IF(M113 = 1, M105, IF(L113 = 1, M105, L121) * (M$98 / L$98) * M$99) * IF(N105 = 0, $H$97, 1), 0)","v":0},0,0,0,0,1.0124902784454917,2.0249805568909833,2.0249805568909833,0]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$15, \"dd mmm yy\") & \" - depreciation - DN\"","v":"Capex addition - 31 Mar 23 - depreciation - DN"},null,null,null,"GBP m",null,3.0116827079444679,null,{"$f":" IF(M106 <> 0, IF(M114 = 1, M106, IF(L114 = 1, M106, L122) * (M$98 / L$98) * M$99) * IF(N106 = 0, $H$97, 1), 0)","v":0},0,0,0,0,0,1.0038942359814893,2.0077884719629786,0]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$16, \"dd mmm yy\") & \" - depreciation - DN\"","v":"Capex addition - 31 Mar 24 - depreciation - DN"},null,null,null,"GBP m",null,0.99537117391800667,null,{"$f":" IF(M107 <> 0, IF(M115 = 1, M107, IF(L115 = 1, M107, L123) * (M$98 / L$98) * M$99) * IF(N107 = 0, $H$97, 1), 0)","v":0},0,0,0,0,0,0,0.99537117391800667,0]
[]
[null,null,null,null,"Depreciation amount for additional asset - t - DN",null,null,null,"GBP m",null,{"$f":" SUM(M125:U125)","v":42.005095229596201},null,{"$f":"SUM(M117:M123)","v":0},{"$f":"SUM(N117:N123)","v":0.49775262758441513},{"$f":"SUM(O117:O123)","v":1.9830536738127371},{"$f":"SUM(P117:P123)","v":3.9490260911496629},{"$f":"SUM(Q117:Q123)","v":5.8983011189267849},7.8816424264563807,9.8980269408833603,11.897292350782855,0]
[]
[null,null,null,null,{"$f":" E$125","v":"Depreciation amount for additional asset - t - DN"},0,0,0,"GBP m",0,42.005095229596201,0,0,0.49775262758441513,1.9830536738127371,3.9490260911496629,5.8983011189267849,7.8816424264563807,9.8980269408833603,11.897292350782855,0]
[null,null,null,null,{"$f":" Time!E$92","v":"RP6 period flag"},{"$f":" Time!F$92","v":0},{"$f":" Time!G$92","v":0},{"$f":" Time!H$92","v":0},{"$f":" Time!I$92","v":"flag"},{"$f":" Time!J$92","v":0},{"$f":" Time!K$92","v":7},{"$f":" Time!L$92","v":0},{"$f":" Time!M$92","v":0},{"$f":" Time!N$92","v":1},{"$f":" Time!O$92","v":1},{"$f":" Time!P$92","v":1},{"$f":" Time!Q$92","v":1},{"$f":" Time!R$92","v":1},{"$f":" Time!S$92","v":1},{"$f":" Time!T$92","v":1},{"$f":" Time!U$92","v":0}]
[null,null,null,null,"Depreciation amount for additional asset - t - DN",null,null,null,"GBP m",null,{"$f":" SUM(M129:U129)","v":42.005095229596201},null,{"$f":" M127 * M128","v":0},{"$f":" N127 * N128","v":0.49775262758441513},{"$f":" O127 * O128","v":1.9830536738127371},{"$f":" P127 * P128","v":3.9490260911496629},{"$f":" Q127 * Q128","v":5.8983011189267849},7.8816424264563807,9.8980269408833603,11.897292350782855,0]
[]
[]
[null,null,"Difference in the licence & new logic"]
[]
[null,null,null,null,{"$f":" 'DL - C4'!E$186","v":"Depreciation amount for additional asset - t - DN"},{"$f":" 'DL - C4'!F$186","v":"4.26:"},{"$f":" 'DL - C4'!G$186","v":"DEPADD_DNt"},{"$f":" 'DL - C4'!H$186","v":0},{"$f":" 'DL - C4'!I$186","v":"GBP m"},{"$f":" 'DL - C4'!J$186","v":0},{"$f":" 'DL - C4'!K$186","v":42.005095229596208},{"$f":" 'DL - C4'!L$186","v":0},{"$f":" 'DL - C4'!M$186","v":0},{"$f":" 'DL - C4'!N$186","v":0.49775262758441513},{"$f":" 'DL - C4'!O$186","v":1.9830536738127371},{"$f":" 'DL - C4'!P$186","v":3.9490260911496629},{"$f":" 'DL - C4'!Q$186","v":5.8983011189267858},{"$f":" 'DL - C4'!R$186","v":7.8816424264563807},{"$f":" 'DL - C4'!S$186","v":9.8980269408833621},{"$f":" 'DL - C4'!T$186","v":11.897292350782859},{"$f":" 'DL - C4'!U$186","v":0}]
[null,null,null,null,{"$f":" E$129","v":"Depreciation amount for additional asset - t - DN"},0,0,0,"GBP m",0,42.005095229596201,0,0,0.49775262758441513,1.9830536738127371,3.9490260911496629,5.8983011189267849,7.8816424264563807,9.8980269408833603,11.897292350782855,0]
[null,null,null,null,"Difference",null,null,null,"GBP m",null,{"$f":" SUM(M136:U136)","v":0},null,{"$f":" M134 - M135","v":0},{"$f":" N134 - N135","v":0},{"$f":" O134 - O135","v":0},{"$f":" P134 - P135","v":0},{"$f":" Q134 - Q135","v":0},0,0,0,0]
[null,null,null,null,"Depreciation amount for additional asset - difference check - DN",null,null,{"$f":" IF( SUM(M137:U137) > 0, 1, 0)","v":0},"check",null,null,null,{"$f":" IF( ABS(M136) > CHK_TOL, 1, 0)","v":0},0,0,0,0,{"$f":" IF( ABS(R136) > CHK_TOL, 1, 0)","v":0},{"$f":" IF( ABS(S136) > CHK_TOL, 1, 0)","v":0},{"$f":" IF( ABS(T136) > CHK_TOL, 1, 0)","v":0},{"$f":" IF( ABS(U136) > CHK_TOL, 1, 0)","v":0}]
[]
[]
["4. REGULATORY ASSET BASES  - RAB_ES"]
[]
[null,null,"Capex addition - ES"]
[]
[null,null,null,null,{"$f":" 'DL - C9'!E$56","v":"Capex addition - ES"},{"$f":" 'DL - C9'!F$56","v":0},{"$f":" 'DL - C9'!G$56","v":"CAt_ESt"},{"$f":" 'DL - C9'!H$56","v":0},{"$f":" 'DL - C9'!I$56","v":"GBP m"},{"$f":" 'DL - C9'!J$56","v":0},{"$f":" 'DL - C9'!K$56","v":0},{"$f":" 'DL - C9'!L$56","v":0},{"$f":" 'DL - C9'!M$56","v":0},{"$f":" 'DL - C9'!N$56","v":0},{"$f":" 'DL - C9'!O$56","v":0},{"$f":" 'DL - C9'!P$56","v":0},{"$f":" 'DL - C9'!Q$56","v":0},{"$f":" 'DL - C9'!R$56","v":0},{"$f":" 'DL - C9'!S$56","v":0},{"$f":" 'DL - C9'!T$56","v":0},{"$f":" 'DL - C9'!U$56","v":0}]
[null,null,null,null,{"$f":" Time!E$47","v":"Pre - RP6 period flag"},{"$f":" Time!F$47","v":0},{"$f":" Time!G$47","v":0},{"$f":" Time!H$47","v":0},{"$f":" Time!I$47","v":"flag"},{"$f":" Time!J$47","v":0},{"$f":" Time!K$47","v":1},{"$f":" Time!L$47","v":0},{"$f":" Time!M$47","v":1},{"$f":" Time!N$47","v":0},{"$f":" Time!O$47","v":0},{"$f":" Time!P$47","v":0},{"$f":" Time!Q$47","v":0},{"$f":" Time!R$47","v":0},{"$f":" Time!S$47","v":0},{"$f":" Time!T$47","v":0},{"$f":" Time!U$47","v":0}]
[null,null,null,null,{"$f":" E144 & \" - \" & ACTIVE_CASE","v":"Capex addition - ES - RP6"},null,{"$f":" G144","v":"CAt_ESt"},null,"GBP m",null,{"$f":" SUM(M146:U146)","v":0},null,{"$f":" M144 * (1 - M145)","v":0},0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E$10","v":"Capex addition 1 date"},{"$f":" F$10","v":"00:00:00"},{"$f":" G$10","v":"00:00:00"},{"$f":" H$10","v":"2018-03-31"},{"$f":" I$10","v":"date"}]
[null,null,null,null,{"$f":" E$11","v":"Capex addition 2 date"},{"$f":" F$11","v":"00:00:00"},{"$f":" G$11","v":"00:00:00"},{"$f":" H$11","v":"2019-03-31"},{"$f":" I$11","v":"date"}]
[null,null,null,null,{"$f":" E$12","v":"Capex addition 3 date"},{"$f":" F$12","v":"00:00:00"},{"$f":" G$12","v":"00:00:00"},{"$f":" H$12","v":"2020-03-31"},{"$f":" I$12","v":"date"}]
[null,null,null,null,{"$f":" E$13","v":"Capex addition 4 date"},{"$f":" F$13","v":"00:00:00"},{"$f":" G$13","v":"00:00:00"},{"$f":" H$13","v":"2021-03-31"},{"$f":" I$13","v":"date"}]
[null,null,null,null,{"$f":" E$14","v":"Capex addition 5 date"},{"$f":" F$14","v":"00:00:00"},{"$f":" G$14","v":"00:00:00"},{"$f":" H$14","v":"2022-03-31"},{"$f":" I$14","v":"date"}]
[null,null,null,null,{"$f":" E$15","v":"Capex addition 6 date"},{"$f":" F$15","v":"00:00:00"},{"$f":" G$15","v":"00:00:00"},{"$f":" H$15","v":"2023-03-31"},{"$f":" I$15","v":"date"}]
[null,null,null,null,{"$f":" E$16","v":"Capex addition 7 date"},{"$f":" F$16","v":"00:00:00"},{"$f":" G$16","v":"00:00:00"},{"$f":" H$16","v":"2024-03-31"},{"$f":" I$16","v":"date"}]
[]
[null,null,null,null,{"$f":" E$146","v":"Capex addition - ES - RP6"},0,"CAt_ESt",0,"GBP m",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Time!E$23","v":"Model period ending"},{"$f":" Time!F$23","v":"00:00:00"},{"$f":" Time!G$23","v":"00:00:00"},{"$f":" Time!H$23","v":"00:00:00"},{"$f":" Time!I$23","v":"date"},{"$f":" Time!J$23","v":"00:00:00"},{"$f":" Time!K$23","v":"00:00:00"},{"$f":" Time!L$23","v":"00:00:00"},{"$f":" Time!M$23","v":"2017-03-31"},{"$f":" Time!N$23","v":"2018-03-31"},{"$f":" Time!O$23","v":"2019-03-31"},{"$f":" Time!P$23","v":"2020-03-31"},{"$f":" Time!Q$23","v":"2021-03-31"},{"$f":" Time!R$23","v":"2022-03-31"},{"$f":" Time!S$23","v":"2023-03-31"},{"$f":" Time!T$23","v":"2024-03-31"},{"$f":" Time!U$23","v":"2025-03-31"}]
[]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$10, \"dd mmm yy\")","v":"Capex addition - 31 Mar 18"},null,null,{"$f":" INDEX(M$156:U$156, MATCH(H148, $M$157:$U$157, 0))","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$11, \"dd mmm yy\")","v":"Capex addition - 31 Mar 19"},null,null,{"$f":" INDEX(M$156:U$156, MATCH(H149, $M$157:$U$157, 0))","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$12, \"dd mmm yy\")","v":"Capex addition - 31 Mar 20"},null,null,0,"GBP m"]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$13, \"dd mmm yy\")","v":"Capex addition - 31 Mar 21"},null,null,0,"GBP m"]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$14, \"dd mmm yy\")","v":"Capex addition - 31 Mar 22"},null,null,0,"GBP m"]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$15, \"dd mmm yy\")","v":"Capex addition - 31 Mar 23"},null,null,0,"GBP m"]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$16, \"dd mmm yy\")","v":"Capex addition - 31 Mar 24"},null,null,0,"GBP m"]
[]
[]
[null,null,"Capex addition - depreciation - real - ES"]
[]
[null,null,null,null,{"$f":" 'Licence Inp'!E$95","v":"Additional depreciation factor - DL"},{"$f":" 'Licence Inp'!F$95","v":"4.27a:"},{"$f":" 'Licence Inp'!G$95","v":0},{"$f":" 'Licence Inp'!H$95","v":0.5},{"$f":" 'Licence Inp'!I$95","v":"factor"}]
[null,null,null,null,{"$f":" 'Licence Inp'!E$102","v":"Depreciation rate - RAB_ES"},{"$f":" 'Licence Inp'!F$102","v":"Table 5"},{"$f":" 'Licence Inp'!G$102","v":"DEPR_ES"},{"$f":" 'Licence Inp'!H$102","v":0.1},{"$f":" 'Licence Inp'!I$102","v":"%"}]
[]
[null,null,null,null,{"$f":" E$159","v":"Capex addition - 31 Mar 18"},{"$f":" F$159","v":0},{"$f":" G$159","v":0},{"$f":" H$159","v":0},{"$f":" I$159","v":"GBP m"}]
[null,null,null,null,{"$f":" E$160","v":"Capex addition - 31 Mar 19"},{"$f":" F$160","v":0},{"$f":" G$160","v":0},{"$f":" H$160","v":0},{"$f":" I$160","v":"GBP m"}]
[null,null,null,null,{"$f":" E$161","v":"Capex addition - 31 Mar 20"},{"$f":" F$161","v":0},{"$f":" G$161","v":0},{"$f":" H$161","v":0},{"$f":" I$161","v":"GBP m"}]
[null,null,null,null,{"$f":" E$162","v":"Capex addition - 31 Mar 21"},{"$f":" F$162","v":0},{"$f":" G$162","v":0},{"$f":" H$162","v":0},{"$f":" I$162","v":"GBP m"}]
[null,null,null,null,{"$f":" E$163","v":"Capex addition - 31 Mar 22"},{"$f":" F$163","v":0},{"$f":" G$163","v":0},{"$f":" H$163","v":0},{"$f":" I$163","v":"GBP m"}]
[null,null,null,null,{"$f":" E$164","v":"Capex addition - 31 Mar 23"},{"$f":" F$164","v":0},{"$f":" G$164","v":0},{"$f":" H$164","v":0},{"$f":" I$164","v":"GBP m"}]
[null,null,null,null,{"$f":" E$165","v":"Capex addition - 31 Mar 24"},{"$f":" F$165","v":0},{"$f":" G$165","v":0},{"$f":" H$165","v":0},{"$f":" I$165","v":"GBP m"}]
[]
[null,null,null,null,{"$f":" E$28","v":"Capex addition - 31 Mar 18 - start period flag"},0,0,0,"flag",0,1,0,0,1,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$29","v":"Capex addition - 31 Mar 19 - start period flag"},0,0,0,"flag",0,1,0,0,0,1,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$30","v":"Capex addition - 31 Mar 20 - start period flag"},0,0,0,"flag",0,1,0,0,0,0,1,0,0,0,0,0]
[null,null,null,null,{"$f":" E$31","v":"Capex addition - 31 Mar 21 - start period flag"},0,0,0,"flag",0,1,0,0,0,0,0,1,0,0,0,0]
[null,null,null,null,{"$f":" E$32","v":"Capex addition - 31 Mar 22 - start period flag"},0,0,0,"flag",0,1,0,0,0,0,0,0,1,0,0,0]
[null,null,null,null,{"$f":" E$33","v":"Capex addition - 31 Mar 23 - start period flag"},0,0,0,"flag",0,1,0,0,0,0,0,0,0,1,0,0]
[null,null,null,null,{"$f":" E$34","v":"Capex addition - 31 Mar 24 - start period flag"},0,0,0,"flag",0,1,0,0,0,0,0,0,0,0,1,0]
[]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$10, \"dd mmm yy\") & \" - depreciation - real - ES\"","v":"Capex addition - 31 Mar 18 - depreciation - real - ES"},null,null,null,"GBP m",null,{"$f":" SUM(M189:U189)","v":0},null,{"$f":" IF(SUM($M181:M181) <> 1, 0, MAX(0, MIN( $H173 - SUM($L189:L189), $H173 * $H$171 * IF(M181 = 1, $H$170, 1))))","v":0},{"$f":" IF(SUM($M181:N181) <> 1, 0, MAX(0, MIN( $H173 - SUM($L189:M189), $H173 * $H$171 * IF(N181 = 1, $H$170, 1))))","v":0},{"$f":" IF(SUM($M181:O181) <> 1, 0, MAX(0, MIN( $H173 - SUM($L189:N189), $H173 * $H$171 * IF(O181 = 1, $H$170, 1))))","v":0},{"$f":" IF(SUM($M181:P181) <> 1, 0, MAX(0, MIN( $H173 - SUM($L189:O189), $H173 * $H$171 * IF(P181 = 1, $H$170, 1))))","v":0},{"$f":" IF(SUM($M181:Q181) <> 1, 0, MAX(0, MIN( $H173 - SUM($L189:P189), $H173 * $H$171 * IF(Q181 = 1, $H$170, 1))))","v":0},{"$f":" IF(SUM($M181:R181) <> 1, 0, MAX(0, MIN( $H173 - SUM($L189:Q189), $H173 * $H$171 * IF(R181 = 1, $H$170, 1))))","v":0},{"$f":" IF(SUM($M181:S181) <> 1, 0, MAX(0, MIN( $H173 - SUM($L189:R189), $H173 * $H$171 * IF(S181 = 1, $H$170, 1))))","v":0},{"$f":" IF(SUM($M181:T181) <> 1, 0, MAX(0, MIN( $H173 - SUM($L189:S189), $H173 * $H$171 * IF(T181 = 1, $H$170, 1))))","v":0},{"$f":" IF(SUM($M181:U181) <> 1, 0, MAX(0, MIN( $H173 - SUM($L189:T189), $H173 * $H$171 * IF(U181 = 1, $H$170, 1))))","v":0}]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$11, \"dd mmm yy\") & \" - depreciation - real - ES\"","v":"Capex addition - 31 Mar 19 - depreciation - real - ES"},null,null,null,"GBP m",null,0,null,{"$f":" IF(SUM($M182:M182) <> 1, 0, MAX(0, MIN( $H174 - SUM($L190:L190), $H174 * $H$171 * IF(M182 = 1, $H$170, 1))))","v":0},{"$f":" IF(SUM($M182:N182) <> 1, 0, MAX(0, MIN( $H174 - SUM($L190:M190), $H174 * $H$171 * IF(N182 = 1, $H$170, 1))))","v":0},{"$f":" IF(SUM($M182:O182) <> 1, 0, MAX(0, MIN( $H174 - SUM($L190:N190), $H174 * $H$171 * IF(O182 = 1, $H$170, 1))))","v":0},{"$f":" IF(SUM($M182:P182) <> 1, 0, MAX(0, MIN( $H174 - SUM($L190:O190), $H174 * $H$171 * IF(P182 = 1, $H$170, 1))))","v":0},{"$f":" IF(SUM($M182:Q182) <> 1, 0, MAX(0, MIN( $H174 - SUM($L190:P190), $H174 * $H$171 * IF(Q182 = 1, $H$170, 1))))","v":0},{"$f":" IF(SUM($M182:R182) <> 1, 0, MAX(0, MIN( $H174 - SUM($L190:Q190), $H174 * $H$171 * IF(R182 = 1, $H$170, 1))))","v":0},{"$f":" IF(SUM($M182:S182) <> 1, 0, MAX(0, MIN( $H174 - SUM($L190:R190), $H174 * $H$171 * IF(S182 = 1, $H$170, 1))))","v":0},{"$f":" IF(SUM($M182:T182) <> 1, 0, MAX(0, MIN( $H174 - SUM($L190:S190), $H174 * $H$171 * IF(T182 = 1, $H$170, 1))))","v":0},{"$f":" IF(SUM($M182:U182) <> 1, 0, MAX(0, MIN( $H174 - SUM($L190:T190), $H174 * $H$171 * IF(U182 = 1, $H$170, 1))))","v":0}]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$12, \"dd mmm yy\") & \" - depreciation - real - ES\"","v":"Capex addition - 31 Mar 20 - depreciation - real - ES"},null,null,null,"GBP m",null,0,null,{"$f":" IF(SUM($M183:M183) <> 1, 0, MAX(0, MIN( $H175 - SUM($L191:L191), $H175 * $H$171 * IF(M183 = 1, $H$170, 1))))","v":0},{"$f":" IF(SUM($M183:N183) <> 1, 0, MAX(0, MIN( $H175 - SUM($L191:M191), $H175 * $H$171 * IF(N183 = 1, $H$170, 1))))","v":0},{"$f":" IF(SUM($M183:O183) <> 1, 0, MAX(0, MIN( $H175 - SUM($L191:N191), $H175 * $H$171 * IF(O183 = 1, $H$170, 1))))","v":0},{"$f":" IF(SUM($M183:P183) <> 1, 0, MAX(0, MIN( $H175 - SUM($L191:O191), $H175 * $H$171 * IF(P183 = 1, $H$170, 1))))","v":0},{"$f":" IF(SUM($M183:Q183) <> 1, 0, MAX(0, MIN( $H175 - SUM($L191:P191), $H175 * $H$171 * IF(Q183 = 1, $H$170, 1))))","v":0},{"$f":" IF(SUM($M183:R183) <> 1, 0, MAX(0, MIN( $H175 - SUM($L191:Q191), $H175 * $H$171 * IF(R183 = 1, $H$170, 1))))","v":0},{"$f":" IF(SUM($M183:S183) <> 1, 0, MAX(0, MIN( $H175 - SUM($L191:R191), $H175 * $H$171 * IF(S183 = 1, $H$170, 1))))","v":0},{"$f":" IF(SUM($M183:T183) <> 1, 0, MAX(0, MIN( $H175 - SUM($L191:S191), $H175 * $H$171 * IF(T183 = 1, $H$170, 1))))","v":0},{"$f":" IF(SUM($M183:U183) <> 1, 0, MAX(0, MIN( $H175 - SUM($L191:T191), $H175 * $H$171 * IF(U183 = 1, $H$170, 1))))","v":0}]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$13, \"dd mmm yy\") & \" - depreciation - real - ES\"","v":"Capex addition - 31 Mar 21 - depreciation - real - ES"},null,null,null,"GBP m",null,0,null,{"$f":" IF(SUM($M184:M184) <> 1, 0, MAX(0, MIN( $H176 - SUM($L192:L192), $H176 * $H$171 * IF(M184 = 1, $H$170, 1))))","v":0},{"$f":" IF(SUM($M184:N184) <> 1, 0, MAX(0, MIN( $H176 - SUM($L192:M192), $H176 * $H$171 * IF(N184 = 1, $H$170, 1))))","v":0},{"$f":" IF(SUM($M184:O184) <> 1, 0, MAX(0, MIN( $H176 - SUM($L192:N192), $H176 * $H$171 * IF(O184 = 1, $H$170, 1))))","v":0},{"$f":" IF(SUM($M184:P184) <> 1, 0, MAX(0, MIN( $H176 - SUM($L192:O192), $H176 * $H$171 * IF(P184 = 1, $H$170, 1))))","v":0},{"$f":" IF(SUM($M184:Q184) <> 1, 0, MAX(0, MIN( $H176 - SUM($L192:P192), $H176 * $H$171 * IF(Q184 = 1, $H$170, 1))))","v":0},{"$f":" IF(SUM($M184:R184) <> 1, 0, MAX(0, MIN( $H176 - SUM($L192:Q192), $H176 * $H$171 * IF(R184 = 1, $H$170, 1))))","v":0},{"$f":" IF(SUM($M184:S184) <> 1, 0, MAX(0, MIN( $H176 - SUM($L192:R192), $H176 * $H$171 * IF(S184 = 1, $H$170, 1))))","v":0},{"$f":" IF(SUM($M184:T184) <> 1, 0, MAX(0, MIN( $H176 - SUM($L192:S192), $H176 * $H$171 * IF(T184 = 1, $H$170, 1))))","v":0},{"$f":" IF(SUM($M184:U184) <> 1, 0, MAX(0, MIN( $H176 - SUM($L192:T192), $H176 * $H$171 * IF(U184 = 1, $H$170, 1))))","v":0}]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$14, \"dd mmm yy\") & \" - depreciation - real - ES\"","v":"Capex addition - 31 Mar 22 - depreciation - real - ES"},null,null,null,"GBP m",null,0,null,{"$f":" IF(SUM($M185:M185) <> 1, 0, MAX(0, MIN( $H177 - SUM($L193:L193), $H177 * $H$171 * IF(M185 = 1, $H$170, 1))))","v":0},{"$f":" IF(SUM($M185:N185) <> 1, 0, MAX(0, MIN( $H177 - SUM($L193:M193), $H177 * $H$171 * IF(N185 = 1, $H$170, 1))))","v":0},{"$f":" IF(SUM($M185:O185) <> 1, 0, MAX(0, MIN( $H177 - SUM($L193:N193), $H177 * $H$171 * IF(O185 = 1, $H$170, 1))))","v":0},{"$f":" IF(SUM($M185:P185) <> 1, 0, MAX(0, MIN( $H177 - SUM($L193:O193), $H177 * $H$171 * IF(P185 = 1, $H$170, 1))))","v":0},{"$f":" IF(SUM($M185:Q185) <> 1, 0, MAX(0, MIN( $H177 - SUM($L193:P193), $H177 * $H$171 * IF(Q185 = 1, $H$170, 1))))","v":0},{"$f":" IF(SUM($M185:R185) <> 1, 0, MAX(0, MIN( $H177 - SUM($L193:Q193), $H177 * $H$171 * IF(R185 = 1, $H$170, 1))))","v":0},{"$f":" IF(SUM($M185:S185) <> 1, 0, MAX(0, MIN( $H177 - SUM($L193:R193), $H177 * $H$171 * IF(S185 = 1, $H$170, 1))))","v":0},{"$f":" IF(SUM($M185:T185) <> 1, 0, MAX(0, MIN( $H177 - SUM($L193:S193), $H177 * $H$171 * IF(T185 = 1, $H$170, 1))))","v":0},{"$f":" IF(SUM($M185:U185) <> 1, 0, MAX(0, MIN( $H177 - SUM($L193:T193), $H177 * $H$171 * IF(U185 = 1, $H$170, 1))))","v":0}]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$15, \"dd mmm yy\") & \" - depreciation - real - ES\"","v":"Capex addition - 31 Mar 23 - depreciation - real - ES"},null,null,null,"GBP m",null,0,null,{"$f":" IF(SUM($M186:M186) <> 1, 0, MAX(0, MIN( $H178 - SUM($L194:L194), $H178 * $H$171 * IF(M186 = 1, $H$170, 1))))","v":0},{"$f":" IF(SUM($M186:N186) <> 1, 0, MAX(0, MIN( $H178 - SUM($L194:M194), $H178 * $H$171 * IF(N186 = 1, $H$170, 1))))","v":0},{"$f":" IF(SUM($M186:O186) <> 1, 0, MAX(0, MIN( $H178 - SUM($L194:N194), $H178 * $H$171 * IF(O186 = 1, $H$170, 1))))","v":0},{"$f":" IF(SUM($M186:P186) <> 1, 0, MAX(0, MIN( $H178 - SUM($L194:O194), $H178 * $H$171 * IF(P186 = 1, $H$170, 1))))","v":0},{"$f":" IF(SUM($M186:Q186) <> 1, 0, MAX(0, MIN( $H178 - SUM($L194:P194), $H178 * $H$171 * IF(Q186 = 1, $H$170, 1))))","v":0},{"$f":" IF(SUM($M186:R186) <> 1, 0, MAX(0, MIN( $H178 - SUM($L194:Q194), $H178 * $H$171 * IF(R186 = 1, $H$170, 1))))","v":0},{"$f":" IF(SUM($M186:S186) <> 1, 0, MAX(0, MIN( $H178 - SUM($L194:R194), $H178 * $H$171 * IF(S186 = 1, $H$170, 1))))","v":0},{"$f":" IF(SUM($M186:T186) <> 1, 0, MAX(0, MIN( $H178 - SUM($L194:S194), $H178 * $H$171 * IF(T186 = 1, $H$170, 1))))","v":0},{"$f":" IF(SUM($M186:U186) <> 1, 0, MAX(0, MIN( $H178 - SUM($L194:T194), $H178 * $H$171 * IF(U186 = 1, $H$170, 1))))","v":0}]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$16, \"dd mmm yy\") & \" - depreciation - real - ES\"","v":"Capex addition - 31 Mar 24 - depreciation - real - ES"},null,null,null,"GBP m",null,0,null,{"$f":" IF(SUM($M187:M187) <> 1, 0, MAX(0, MIN( $H179 - SUM($L195:L195), $H179 * $H$171 * IF(M187 = 1, $H$170, 1))))","v":0},{"$f":" IF(SUM($M187:N187) <> 1, 0, MAX(0, MIN( $H179 - SUM($L195:M195), $H179 * $H$171 * IF(N187 = 1, $H$170, 1))))","v":0},{"$f":" IF(SUM($M187:O187) <> 1, 0, MAX(0, MIN( $H179 - SUM($L195:N195), $H179 * $H$171 * IF(O187 = 1, $H$170, 1))))","v":0},{"$f":" IF(SUM($M187:P187) <> 1, 0, MAX(0, MIN( $H179 - SUM($L195:O195), $H179 * $H$171 * IF(P187 = 1, $H$170, 1))))","v":0},{"$f":" IF(SUM($M187:Q187) <> 1, 0, MAX(0, MIN( $H179 - SUM($L195:P195), $H179 * $H$171 * IF(Q187 = 1, $H$170, 1))))","v":0},{"$f":" IF(SUM($M187:R187) <> 1, 0, MAX(0, MIN( $H179 - SUM($L195:Q195), $H179 * $H$171 * IF(R187 = 1, $H$170, 1))))","v":0},{"$f":" IF(SUM($M187:S187) <> 1, 0, MAX(0, MIN( $H179 - SUM($L195:R195), $H179 * $H$171 * IF(S187 = 1, $H$170, 1))))","v":0},{"$f":" IF(SUM($M187:T187) <> 1, 0, MAX(0, MIN( $H179 - SUM($L195:S195), $H179 * $H$171 * IF(T187 = 1, $H$170, 1))))","v":0},{"$f":" IF(SUM($M187:U187) <> 1, 0, MAX(0, MIN( $H179 - SUM($L195:T195), $H179 * $H$171 * IF(U187 = 1, $H$170, 1))))","v":0}]
[]
[]
[null,null,"Capex addition - depreciation - ES"]
[]
[null,null,null,null,{"$f":" 'Licence Inp'!E$95","v":"Additional depreciation factor - DL"},{"$f":" 'Licence Inp'!F$95","v":"4.27a:"},{"$f":" 'Licence Inp'!G$95","v":0},{"$f":" 'Licence Inp'!H$95","v":0.5},{"$f":" 'Licence Inp'!I$95","v":"factor"}]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,{"$f":" Time!E$98","v":"RP6 PPF- actual / actual"},{"$f":" Time!F$98","v":0},{"$f":" Time!G$98","v":0},{"$f":" Time!H$98","v":0},{"$f":" Time!I$98","v":"factor"},{"$f":" Time!J$98","v":0},{"$f":" Time!K$98","v":6.5},{"$f":" Time!L$98","v":0},{"$f":" Time!M$98","v":0},{"$f":" Time!N$98","v":0.5},{"$f":" Time!O$98","v":1},{"$f":" Time!P$98","v":1},{"$f":" Time!Q$98","v":1},{"$f":" Time!R$98","v":1},{"$f":" Time!S$98","v":1},{"$f":" Time!T$98","v":1},{"$f":" Time!U$98","v":0}]
[]
[null,null,null,null,{"$f":" E$189","v":"Capex addition - 31 Mar 18 - depreciation - real - ES"},0,0,0,"GBP m",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$190","v":"Capex addition - 31 Mar 19 - depreciation - real - ES"},0,0,0,"GBP m",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$191","v":"Capex addition - 31 Mar 20 - depreciation - real - ES"},0,0,0,"GBP m",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$192","v":"Capex addition - 31 Mar 21 - depreciation - real - ES"},0,0,0,"GBP m",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$193","v":"Capex addition - 31 Mar 22 - depreciation - real - ES"},0,0,0,"GBP m",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$194","v":"Capex addition - 31 Mar 23 - depreciation - real - ES"},0,0,0,"GBP m",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$195","v":"Capex addition - 31 Mar 24 - depreciation - real - ES"},0,0,0,"GBP m",0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E$28","v":"Capex addition - 31 Mar 18 - start period flag"},0,0,0,"flag",0,1,0,0,1,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$29","v":"Capex addition - 31 Mar 19 - start period flag"},0,0,0,"flag",0,1,0,0,0,1,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$30","v":"Capex addition - 31 Mar 20 - start period flag"},0,0,0,"flag",0,1,0,0,0,0,1,0,0,0,0,0]
[null,null,null,null,{"$f":" E$31","v":"Capex addition - 31 Mar 21 - start period flag"},0,0,0,"flag",0,1,0,0,0,0,0,1,0,0,0,0]
[null,null,null,null,{"$f":" E$32","v":"Capex addition - 31 Mar 22 - start period flag"},0,0,0,"flag",0,1,0,0,0,0,0,0,1,0,0,0]
[null,null,null,null,{"$f":" E$33","v":"Capex addition - 31 Mar 23 - start period flag"},0,0,0,"flag",0,1,0,0,0,0,0,0,0,1,0,0]
[null,null,null,null,{"$f":" E$34","v":"Capex addition - 31 Mar 24 - start period flag"},0,0,0,"flag",0,1,0,0,0,0,0,0,0,0,1,0]
[]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$10, \"dd mmm yy\") & \" - depreciation - ES\"","v":"Capex addition - 31 Mar 18 - depreciation - ES"},null,null,null,"GBP m",null,{"$f":" SUM(M220:U220)","v":0},null,{"$f":" IF(M204 <> 0, IF(M212 = 1, M204, IF(L212 = 1, M204, L220) * (M$201 / L$201) * M$202) * IF(N204 = 0, $H$200, 1), 0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$11, \"dd mmm yy\") & \" - depreciation - ES\"","v":"Capex addition - 31 Mar 19 - depreciation - ES"},null,null,null,"GBP m",null,0,null,{"$f":" IF(M205 <> 0, IF(M213 = 1, M205, IF(L213 = 1, M205, L221) * (M$201 / L$201) * M$202) * IF(N205 = 0, $H$200, 1), 0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$12, \"dd mmm yy\") & \" - depreciation - ES\"","v":"Capex addition - 31 Mar 20 - depreciation - ES"},null,null,null,"GBP m",null,0,null,{"$f":" IF(M206 <> 0, IF(M214 = 1, M206, IF(L214 = 1, M206, L222) * (M$201 / L$201) * M$202) * IF(N206 = 0, $H$200, 1), 0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$13, \"dd mmm yy\") & \" - depreciation - ES\"","v":"Capex addition - 31 Mar 21 - depreciation - ES"},null,null,null,"GBP m",null,0,null,{"$f":" IF(M207 <> 0, IF(M215 = 1, M207, IF(L215 = 1, M207, L223) * (M$201 / L$201) * M$202) * IF(N207 = 0, $H$200, 1), 0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$14, \"dd mmm yy\") & \" - depreciation - ES\"","v":"Capex addition - 31 Mar 22 - depreciation - ES"},null,null,null,"GBP m",null,0,null,{"$f":" IF(M208 <> 0, IF(M216 = 1, M208, IF(L216 = 1, M208, L224) * (M$201 / L$201) * M$202) * IF(N208 = 0, $H$200, 1), 0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$15, \"dd mmm yy\") & \" - depreciation - ES\"","v":"Capex addition - 31 Mar 23 - depreciation - ES"},null,null,null,"GBP m",null,0,null,{"$f":" IF(M209 <> 0, IF(M217 = 1, M209, IF(L217 = 1, M209, L225) * (M$201 / L$201) * M$202) * IF(N209 = 0, $H$200, 1), 0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$16, \"dd mmm yy\") & \" - depreciation - ES\"","v":"Capex addition - 31 Mar 24 - depreciation - ES"},null,null,null,"GBP m",null,0,null,{"$f":" IF(M210 <> 0, IF(M218 = 1, M210, IF(L218 = 1, M210, L226) * (M$201 / L$201) * M$202) * IF(N210 = 0, $H$200, 1), 0)","v":0},{"$f":" IF(N210 <> 0, IF(N218 = 1, N210, IF(M218 = 1, N210, M226) * (N$201 / M$201) * N$202) * IF(O210 = 0, $H$200, 1), 0)","v":0},0,0,0,0,0,0,0]
[]
[null,null,null,null,"Depreciation amount for additional asset - t - ES",null,null,null,"GBP m",null,{"$f":" SUM(M228:U228)","v":0},null,{"$f":"SUM(M220:M226)","v":0},{"$f":"SUM(N220:N226)","v":0},{"$f":"SUM(O220:O226)","v":0},{"$f":"SUM(P220:P226)","v":0},{"$f":"SUM(Q220:Q226)","v":0},0,0,0,0]
[]
[null,null,null,null,{"$f":" E$228","v":"Depreciation amount for additional asset - t - ES"},0,0,0,"GBP m",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Time!E$92","v":"RP6 period flag"},{"$f":" Time!F$92","v":0},{"$f":" Time!G$92","v":0},{"$f":" Time!H$92","v":0},{"$f":" Time!I$92","v":"flag"},{"$f":" Time!J$92","v":0},{"$f":" Time!K$92","v":7},{"$f":" Time!L$92","v":0},{"$f":" Time!M$92","v":0},{"$f":" Time!N$92","v":1},{"$f":" Time!O$92","v":1},{"$f":" Time!P$92","v":1},{"$f":" Time!Q$92","v":1},{"$f":" Time!R$92","v":1},{"$f":" Time!S$92","v":1},{"$f":" Time!T$92","v":1},{"$f":" Time!U$92","v":0}]
[null,null,null,null,"Depreciation amount for additional asset - t - ES",null,null,null,"GBP m",null,{"$f":" SUM(M232:U232)","v":0},null,{"$f":" M230 * M231","v":0},{"$f":" N230 * N231","v":0},{"$f":" O230 * O231","v":0},{"$f":" P230 * P231","v":0},{"$f":" Q230 * Q231","v":0},0,0,0,0]
[]
[]
[null,null,"Difference in the licence & new logic"]
[]
[null,null,null,null,{"$f":" 'DL - C4'!E$439","v":"Depreciation amount for additional asset - t - ES"},{"$f":" 'DL - C4'!F$439","v":"4.26:"},{"$f":" 'DL - C4'!G$439","v":"DEPADD_ESt"},{"$f":" 'DL - C4'!H$439","v":0},{"$f":" 'DL - C4'!I$439","v":"GBP m"},{"$f":" 'DL - C4'!J$439","v":0},{"$f":" 'DL - C4'!K$439","v":0},{"$f":" 'DL - C4'!L$439","v":0},{"$f":" 'DL - C4'!M$439","v":0},{"$f":" 'DL - C4'!N$439","v":0},{"$f":" 'DL - C4'!O$439","v":0},{"$f":" 'DL - C4'!P$439","v":0},{"$f":" 'DL - C4'!Q$439","v":0},{"$f":" 'DL - C4'!R$439","v":0},{"$f":" 'DL - C4'!S$439","v":0},{"$f":" 'DL - C4'!T$439","v":0},{"$f":" 'DL - C4'!U$439","v":0}]
[null,null,null,null,{"$f":" E$232","v":"Depreciation amount for additional asset - t - ES"},0,0,0,"GBP m",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Difference",null,null,null,"GBP m",null,{"$f":" SUM(M239:U239)","v":0},null,{"$f":" M237 - M238","v":0},{"$f":" N237 - N238","v":0},{"$f":" O237 - O238","v":0},{"$f":" P237 - P238","v":0},{"$f":" Q237 - Q238","v":0},0,0,0,0]
[null,null,null,null,"Depreciation amount for additional asset - difference check - ES",null,null,{"$f":" IF( SUM(M240:U240) > 0, 1, 0)","v":0},"check",null,null,null,{"$f":" IF( ABS(M239) > CHK_TOL, 1, 0)","v":0},0,0,0,0,{"$f":" IF( ABS(R239) > CHK_TOL, 1, 0)","v":0},{"$f":" IF( ABS(S239) > CHK_TOL, 1, 0)","v":0},{"$f":" IF( ABS(T239) > CHK_TOL, 1, 0)","v":0},{"$f":" IF( ABS(U239) > CHK_TOL, 1, 0)","v":0}]
[]
[]
["4. REGULATORY ASSET BASMTRN  - RAB_MTRN"]
[]
[null,null,"Capex addition - MTRN"]
[]
[null,null,null,null,{"$f":" 'DL - C9'!E$67","v":"Capex addition - MTRN"},{"$f":" 'DL - C9'!F$67","v":0},{"$f":" 'DL - C9'!G$67","v":"CAt_MTRNt"},{"$f":" 'DL - C9'!H$67","v":0},{"$f":" 'DL - C9'!I$67","v":"GBP m"},{"$f":" 'DL - C9'!J$67","v":0},{"$f":" 'DL - C9'!K$67","v":52.563119497773478},{"$f":" 'DL - C9'!L$67","v":0},{"$f":" 'DL - C9'!M$67","v":0},{"$f":" 'DL - C9'!N$67","v":5.7197688125853379},{"$f":" 'DL - C9'!O$67","v":9.4555043381381285},{"$f":" 'DL - C9'!P$67","v":7.9526634274502168},{"$f":" 'DL - C9'!Q$67","v":7.7694147279818377},{"$f":" 'DL - C9'!R$67","v":7.375033643373107},{"$f":" 'DL - C9'!S$67","v":7.21788081525614},{"$f":" 'DL - C9'!T$67","v":7.0728537329887118},{"$f":" 'DL - C9'!U$67","v":0}]
[null,null,null,null,{"$f":" Time!E$47","v":"Pre - RP6 period flag"},{"$f":" Time!F$47","v":0},{"$f":" Time!G$47","v":0},{"$f":" Time!H$47","v":0},{"$f":" Time!I$47","v":"flag"},{"$f":" Time!J$47","v":0},{"$f":" Time!K$47","v":1},{"$f":" Time!L$47","v":0},{"$f":" Time!M$47","v":1},{"$f":" Time!N$47","v":0},{"$f":" Time!O$47","v":0},{"$f":" Time!P$47","v":0},{"$f":" Time!Q$47","v":0},{"$f":" Time!R$47","v":0},{"$f":" Time!S$47","v":0},{"$f":" Time!T$47","v":0},{"$f":" Time!U$47","v":0}]
[null,null,null,null,{"$f":" E247 & \" - \" & ACTIVE_CASE","v":"Capex addition - MTRN - RP6"},null,{"$f":" G247","v":"CAt_MTRNt"},null,"GBP m",null,{"$f":" SUM(M249:U249)","v":52.563119497773478},null,{"$f":" M247 * (1 - M248)","v":0},5.7197688125853379,9.4555043381381285,7.9526634274502168,7.7694147279818377,7.375033643373107,7.21788081525614,7.0728537329887118,0]
[]
[null,null,null,null,{"$f":" E$10","v":"Capex addition 1 date"},{"$f":" F$10","v":"00:00:00"},{"$f":" G$10","v":"00:00:00"},{"$f":" H$10","v":"2018-03-31"},{"$f":" I$10","v":"date"}]
[null,null,null,null,{"$f":" E$11","v":"Capex addition 2 date"},{"$f":" F$11","v":"00:00:00"},{"$f":" G$11","v":"00:00:00"},{"$f":" H$11","v":"2019-03-31"},{"$f":" I$11","v":"date"}]
[null,null,null,null,{"$f":" E$12","v":"Capex addition 3 date"},{"$f":" F$12","v":"00:00:00"},{"$f":" G$12","v":"00:00:00"},{"$f":" H$12","v":"2020-03-31"},{"$f":" I$12","v":"date"}]
[null,null,null,null,{"$f":" E$13","v":"Capex addition 4 date"},{"$f":" F$13","v":"00:00:00"},{"$f":" G$13","v":"00:00:00"},{"$f":" H$13","v":"2021-03-31"},{"$f":" I$13","v":"date"}]
[null,null,null,null,{"$f":" E$14","v":"Capex addition 5 date"},{"$f":" F$14","v":"00:00:00"},{"$f":" G$14","v":"00:00:00"},{"$f":" H$14","v":"2022-03-31"},{"$f":" I$14","v":"date"}]
[null,null,null,null,{"$f":" E$15","v":"Capex addition 6 date"},{"$f":" F$15","v":"00:00:00"},{"$f":" G$15","v":"00:00:00"},{"$f":" H$15","v":"2023-03-31"},{"$f":" I$15","v":"date"}]
[null,null,null,null,{"$f":" E$16","v":"Capex addition 7 date"},{"$f":" F$16","v":"00:00:00"},{"$f":" G$16","v":"00:00:00"},{"$f":" H$16","v":"2024-03-31"},{"$f":" I$16","v":"date"}]
[]
[null,null,null,null,{"$f":" E$249","v":"Capex addition - MTRN - RP6"},0,"CAt_MTRNt",0,"GBP m",0,52.563119497773478,0,0,5.7197688125853379,9.4555043381381285,7.9526634274502168,7.7694147279818377,7.375033643373107,7.21788081525614,7.0728537329887118,0]
[null,null,null,null,{"$f":" Time!E$23","v":"Model period ending"},{"$f":" Time!F$23","v":"00:00:00"},{"$f":" Time!G$23","v":"00:00:00"},{"$f":" Time!H$23","v":"00:00:00"},{"$f":" Time!I$23","v":"date"},{"$f":" Time!J$23","v":"00:00:00"},{"$f":" Time!K$23","v":"00:00:00"},{"$f":" Time!L$23","v":"00:00:00"},{"$f":" Time!M$23","v":"2017-03-31"},{"$f":" Time!N$23","v":"2018-03-31"},{"$f":" Time!O$23","v":"2019-03-31"},{"$f":" Time!P$23","v":"2020-03-31"},{"$f":" Time!Q$23","v":"2021-03-31"},{"$f":" Time!R$23","v":"2022-03-31"},{"$f":" Time!S$23","v":"2023-03-31"},{"$f":" Time!T$23","v":"2024-03-31"},{"$f":" Time!U$23","v":"2025-03-31"}]
[]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$10, \"dd mmm yy\")","v":"Capex addition - 31 Mar 18"},null,null,{"$f":" INDEX(M$259:U$259, MATCH(H251, $M$260:$U$260, 0))","v":5.7197688125853379},"GBP m"]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$11, \"dd mmm yy\")","v":"Capex addition - 31 Mar 19"},null,null,{"$f":" INDEX(M$259:U$259, MATCH(H252, $M$260:$U$260, 0))","v":9.4555043381381285},"GBP m"]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$12, \"dd mmm yy\")","v":"Capex addition - 31 Mar 20"},null,null,7.9526634274502168,"GBP m"]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$13, \"dd mmm yy\")","v":"Capex addition - 31 Mar 21"},null,null,7.7694147279818377,"GBP m"]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$14, \"dd mmm yy\")","v":"Capex addition - 31 Mar 22"},null,null,7.375033643373107,"GBP m"]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$15, \"dd mmm yy\")","v":"Capex addition - 31 Mar 23"},null,null,7.21788081525614,"GBP m"]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$16, \"dd mmm yy\")","v":"Capex addition - 31 Mar 24"},null,null,7.0728537329887118,"GBP m"]
[]
[]
[null,null,"Capex addition - depreciation - real - MTRN"]
[]
[null,null,null,null,{"$f":" 'Licence Inp'!E$95","v":"Additional depreciation factor - DL"},{"$f":" 'Licence Inp'!F$95","v":"4.27a:"},{"$f":" 'Licence Inp'!G$95","v":0},{"$f":" 'Licence Inp'!H$95","v":0.5},{"$f":" 'Licence Inp'!I$95","v":"factor"}]
[null,null,null,null,{"$f":" 'Licence Inp'!E$103","v":"Depreciation rate - RAB_MTRN"},{"$f":" 'Licence Inp'!F$103","v":"Table 5"},{"$f":" 'Licence Inp'!G$103","v":"DEPR_MTRN"},{"$f":" 'Licence Inp'!H$103","v":6.6666699999999995E-2},{"$f":" 'Licence Inp'!I$103","v":"%"}]
[]
[null,null,null,null,{"$f":" E$262","v":"Capex addition - 31 Mar 18"},{"$f":" F$262","v":0},{"$f":" G$262","v":0},{"$f":" H$262","v":5.7197688125853379},{"$f":" I$262","v":"GBP m"}]
[null,null,null,null,{"$f":" E$263","v":"Capex addition - 31 Mar 19"},{"$f":" F$263","v":0},{"$f":" G$263","v":0},{"$f":" H$263","v":9.4555043381381285},{"$f":" I$263","v":"GBP m"}]
[null,null,null,null,{"$f":" E$264","v":"Capex addition - 31 Mar 20"},{"$f":" F$264","v":0},{"$f":" G$264","v":0},{"$f":" H$264","v":7.9526634274502168},{"$f":" I$264","v":"GBP m"}]
[null,null,null,null,{"$f":" E$265","v":"Capex addition - 31 Mar 21"},{"$f":" F$265","v":0},{"$f":" G$265","v":0},{"$f":" H$265","v":7.7694147279818377},{"$f":" I$265","v":"GBP m"}]
[null,null,null,null,{"$f":" E$266","v":"Capex addition - 31 Mar 22"},{"$f":" F$266","v":0},{"$f":" G$266","v":0},{"$f":" H$266","v":7.375033643373107},{"$f":" I$266","v":"GBP m"}]
[null,null,null,null,{"$f":" E$267","v":"Capex addition - 31 Mar 23"},{"$f":" F$267","v":0},{"$f":" G$267","v":0},{"$f":" H$267","v":7.21788081525614},{"$f":" I$267","v":"GBP m"}]
[null,null,null,null,{"$f":" E$268","v":"Capex addition - 31 Mar 24"},{"$f":" F$268","v":0},{"$f":" G$268","v":0},{"$f":" H$268","v":7.0728537329887118},{"$f":" I$268","v":"GBP m"}]
[]
[null,null,null,null,{"$f":" E$28","v":"Capex addition - 31 Mar 18 - start period flag"},0,0,0,"flag",0,1,0,0,1,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$29","v":"Capex addition - 31 Mar 19 - start period flag"},0,0,0,"flag",0,1,0,0,0,1,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$30","v":"Capex addition - 31 Mar 20 - start period flag"},0,0,0,"flag",0,1,0,0,0,0,1,0,0,0,0,0]
[null,null,null,null,{"$f":" E$31","v":"Capex addition - 31 Mar 21 - start period flag"},0,0,0,"flag",0,1,0,0,0,0,0,1,0,0,0,0]
[null,null,null,null,{"$f":" E$32","v":"Capex addition - 31 Mar 22 - start period flag"},0,0,0,"flag",0,1,0,0,0,0,0,0,1,0,0,0]
[null,null,null,null,{"$f":" E$33","v":"Capex addition - 31 Mar 23 - start period flag"},0,0,0,"flag",0,1,0,0,0,0,0,0,0,1,0,0]
[null,null,null,null,{"$f":" E$34","v":"Capex addition - 31 Mar 24 - start period flag"},0,0,0,"flag",0,1,0,0,0,0,0,0,0,0,1,0]
[]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$10, \"dd mmm yy\") & \" - depreciation - real - MTRN\"","v":"Capex addition - 31 Mar 18 - depreciation - real - MTRN"},null,null,null,"GBP m",null,{"$f":" SUM(M292:U292)","v":2.8598858362348718},null,{"$f":" IF(SUM($M284:M284) <> 1, 0, MAX(0, MIN( $H276 - SUM($L292:L292), $H276 * $H$274 * IF(M284 = 1, $H$273, 1))))","v":0},{"$f":" IF(SUM($M284:N284) <> 1, 0, MAX(0, MIN( $H276 - SUM($L292:M292), $H276 * $H$274 * IF(N284 = 1, $H$273, 1))))","v":0.19065905574899145},{"$f":" IF(SUM($M284:O284) <> 1, 0, MAX(0, MIN( $H276 - SUM($L292:N292), $H276 * $H$274 * IF(O284 = 1, $H$273, 1))))","v":0.38131811149798289},{"$f":" IF(SUM($M284:P284) <> 1, 0, MAX(0, MIN( $H276 - SUM($L292:O292), $H276 * $H$274 * IF(P284 = 1, $H$273, 1))))","v":0.38131811149798289},{"$f":" IF(SUM($M284:Q284) <> 1, 0, MAX(0, MIN( $H276 - SUM($L292:P292), $H276 * $H$274 * IF(Q284 = 1, $H$273, 1))))","v":0.38131811149798289},{"$f":" IF(SUM($M284:R284) <> 1, 0, MAX(0, MIN( $H276 - SUM($L292:Q292), $H276 * $H$274 * IF(R284 = 1, $H$273, 1))))","v":0.38131811149798289},{"$f":" IF(SUM($M284:S284) <> 1, 0, MAX(0, MIN( $H276 - SUM($L292:R292), $H276 * $H$274 * IF(S284 = 1, $H$273, 1))))","v":0.38131811149798289},{"$f":" IF(SUM($M284:T284) <> 1, 0, MAX(0, MIN( $H276 - SUM($L292:S292), $H276 * $H$274 * IF(T284 = 1, $H$273, 1))))","v":0.38131811149798289},{"$f":" IF(SUM($M284:U284) <> 1, 0, MAX(0, MIN( $H276 - SUM($L292:T292), $H276 * $H$274 * IF(U284 = 1, $H$273, 1))))","v":0.38131811149798289}]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$11, \"dd mmm yy\") & \" - depreciation - real - MTRN\"","v":"Capex addition - 31 Mar 19 - depreciation - real - MTRN"},null,null,null,"GBP m",null,4.0973872618857961,null,{"$f":" IF(SUM($M285:M285) <> 1, 0, MAX(0, MIN( $H277 - SUM($L293:L293), $H277 * $H$274 * IF(M285 = 1, $H$273, 1))))","v":0},{"$f":" IF(SUM($M285:N285) <> 1, 0, MAX(0, MIN( $H277 - SUM($L293:M293), $H277 * $H$274 * IF(N285 = 1, $H$273, 1))))","v":0},{"$f":" IF(SUM($M285:O285) <> 1, 0, MAX(0, MIN( $H277 - SUM($L293:N293), $H277 * $H$274 * IF(O285 = 1, $H$273, 1))))","v":0.31518363552967654},{"$f":" IF(SUM($M285:P285) <> 1, 0, MAX(0, MIN( $H277 - SUM($L293:O293), $H277 * $H$274 * IF(P285 = 1, $H$273, 1))))","v":0.63036727105935308},{"$f":" IF(SUM($M285:Q285) <> 1, 0, MAX(0, MIN( $H277 - SUM($L293:P293), $H277 * $H$274 * IF(Q285 = 1, $H$273, 1))))","v":0.63036727105935308},{"$f":" IF(SUM($M285:R285) <> 1, 0, MAX(0, MIN( $H277 - SUM($L293:Q293), $H277 * $H$274 * IF(R285 = 1, $H$273, 1))))","v":0.63036727105935308},{"$f":" IF(SUM($M285:S285) <> 1, 0, MAX(0, MIN( $H277 - SUM($L293:R293), $H277 * $H$274 * IF(S285 = 1, $H$273, 1))))","v":0.63036727105935308},{"$f":" IF(SUM($M285:T285) <> 1, 0, MAX(0, MIN( $H277 - SUM($L293:S293), $H277 * $H$274 * IF(T285 = 1, $H$273, 1))))","v":0.63036727105935308},{"$f":" IF(SUM($M285:U285) <> 1, 0, MAX(0, MIN( $H277 - SUM($L293:T293), $H277 * $H$274 * IF(U285 = 1, $H$273, 1))))","v":0.63036727105935308}]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$12, \"dd mmm yy\") & \" - depreciation - real - MTRN\"","v":"Capex addition - 31 Mar 20 - depreciation - real - MTRN"},null,null,null,"GBP m",null,2.9159780480533741,null,{"$f":" IF(SUM($M286:M286) <> 1, 0, MAX(0, MIN( $H278 - SUM($L294:L294), $H278 * $H$274 * IF(M286 = 1, $H$273, 1))))","v":0},{"$f":" IF(SUM($M286:N286) <> 1, 0, MAX(0, MIN( $H278 - SUM($L294:M294), $H278 * $H$274 * IF(N286 = 1, $H$273, 1))))","v":0},{"$f":" IF(SUM($M286:O286) <> 1, 0, MAX(0, MIN( $H278 - SUM($L294:N294), $H278 * $H$274 * IF(O286 = 1, $H$273, 1))))","v":0},{"$f":" IF(SUM($M286:P286) <> 1, 0, MAX(0, MIN( $H278 - SUM($L294:O294), $H278 * $H$274 * IF(P286 = 1, $H$273, 1))))","v":0.26508891345939767},{"$f":" IF(SUM($M286:Q286) <> 1, 0, MAX(0, MIN( $H278 - SUM($L294:P294), $H278 * $H$274 * IF(Q286 = 1, $H$273, 1))))","v":0.53017782691879534},{"$f":" IF(SUM($M286:R286) <> 1, 0, MAX(0, MIN( $H278 - SUM($L294:Q294), $H278 * $H$274 * IF(R286 = 1, $H$273, 1))))","v":0.53017782691879534},{"$f":" IF(SUM($M286:S286) <> 1, 0, MAX(0, MIN( $H278 - SUM($L294:R294), $H278 * $H$274 * IF(S286 = 1, $H$273, 1))))","v":0.53017782691879534},{"$f":" IF(SUM($M286:T286) <> 1, 0, MAX(0, MIN( $H278 - SUM($L294:S294), $H278 * $H$274 * IF(T286 = 1, $H$273, 1))))","v":0.53017782691879534},{"$f":" IF(SUM($M286:U286) <> 1, 0, MAX(0, MIN( $H278 - SUM($L294:T294), $H278 * $H$274 * IF(U286 = 1, $H$273, 1))))","v":0.53017782691879534}]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$13, \"dd mmm yy\") & \" - depreciation - real - MTRN\"","v":"Capex addition - 31 Mar 21 - depreciation - real - MTRN"},null,null,null,"GBP m",null,2.3308255838067606,null,{"$f":" IF(SUM($M287:M287) <> 1, 0, MAX(0, MIN( $H279 - SUM($L295:L295), $H279 * $H$274 * IF(M287 = 1, $H$273, 1))))","v":0},{"$f":" IF(SUM($M287:N287) <> 1, 0, MAX(0, MIN( $H279 - SUM($L295:M295), $H279 * $H$274 * IF(N287 = 1, $H$273, 1))))","v":0},{"$f":" IF(SUM($M287:O287) <> 1, 0, MAX(0, MIN( $H279 - SUM($L295:N295), $H279 * $H$274 * IF(O287 = 1, $H$273, 1))))","v":0},{"$f":" IF(SUM($M287:P287) <> 1, 0, MAX(0, MIN( $H279 - SUM($L295:O295), $H279 * $H$274 * IF(P287 = 1, $H$273, 1))))","v":0},{"$f":" IF(SUM($M287:Q287) <> 1, 0, MAX(0, MIN( $H279 - SUM($L295:P295), $H279 * $H$274 * IF(Q287 = 1, $H$273, 1))))","v":0.25898062042297337},{"$f":" IF(SUM($M287:R287) <> 1, 0, MAX(0, MIN( $H279 - SUM($L295:Q295), $H279 * $H$274 * IF(R287 = 1, $H$273, 1))))","v":0.51796124084594675},{"$f":" IF(SUM($M287:S287) <> 1, 0, MAX(0, MIN( $H279 - SUM($L295:R295), $H279 * $H$274 * IF(S287 = 1, $H$273, 1))))","v":0.51796124084594675},{"$f":" IF(SUM($M287:T287) <> 1, 0, MAX(0, MIN( $H279 - SUM($L295:S295), $H279 * $H$274 * IF(T287 = 1, $H$273, 1))))","v":0.51796124084594675},{"$f":" IF(SUM($M287:U287) <> 1, 0, MAX(0, MIN( $H279 - SUM($L295:T295), $H279 * $H$274 * IF(U287 = 1, $H$273, 1))))","v":0.51796124084594675}]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$14, \"dd mmm yy\") & \" - depreciation - real - MTRN\"","v":"Capex addition - 31 Mar 22 - depreciation - real - MTRN"},null,null,null,"GBP m",null,1.7208420438743164,null,{"$f":" IF(SUM($M288:M288) <> 1, 0, MAX(0, MIN( $H280 - SUM($L296:L296), $H280 * $H$274 * IF(M288 = 1, $H$273, 1))))","v":0},{"$f":" IF(SUM($M288:N288) <> 1, 0, MAX(0, MIN( $H280 - SUM($L296:M296), $H280 * $H$274 * IF(N288 = 1, $H$273, 1))))","v":0},{"$f":" IF(SUM($M288:O288) <> 1, 0, MAX(0, MIN( $H280 - SUM($L296:N296), $H280 * $H$274 * IF(O288 = 1, $H$273, 1))))","v":0},{"$f":" IF(SUM($M288:P288) <> 1, 0, MAX(0, MIN( $H280 - SUM($L296:O296), $H280 * $H$274 * IF(P288 = 1, $H$273, 1))))","v":0},{"$f":" IF(SUM($M288:Q288) <> 1, 0, MAX(0, MIN( $H280 - SUM($L296:P296), $H280 * $H$274 * IF(Q288 = 1, $H$273, 1))))","v":0},{"$f":" IF(SUM($M288:R288) <> 1, 0, MAX(0, MIN( $H280 - SUM($L296:Q296), $H280 * $H$274 * IF(R288 = 1, $H$273, 1))))","v":0.24583457769633094},{"$f":" IF(SUM($M288:S288) <> 1, 0, MAX(0, MIN( $H280 - SUM($L296:R296), $H280 * $H$274 * IF(S288 = 1, $H$273, 1))))","v":0.49166915539266187},{"$f":" IF(SUM($M288:T288) <> 1, 0, MAX(0, MIN( $H280 - SUM($L296:S296), $H280 * $H$274 * IF(T288 = 1, $H$273, 1))))","v":0.49166915539266187},{"$f":" IF(SUM($M288:U288) <> 1, 0, MAX(0, MIN( $H280 - SUM($L296:T296), $H280 * $H$274 * IF(U288 = 1, $H$273, 1))))","v":0.49166915539266187}]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$15, \"dd mmm yy\") & \" - depreciation - real - MTRN\"","v":"Capex addition - 31 Mar 23 - depreciation - real - MTRN"},null,null,null,"GBP m",null,1.202980737366091,null,{"$f":" IF(SUM($M289:M289) <> 1, 0, MAX(0, MIN( $H281 - SUM($L297:L297), $H281 * $H$274 * IF(M289 = 1, $H$273, 1))))","v":0},{"$f":" IF(SUM($M289:N289) <> 1, 0, MAX(0, MIN( $H281 - SUM($L297:M297), $H281 * $H$274 * IF(N289 = 1, $H$273, 1))))","v":0},{"$f":" IF(SUM($M289:O289) <> 1, 0, MAX(0, MIN( $H281 - SUM($L297:N297), $H281 * $H$274 * IF(O289 = 1, $H$273, 1))))","v":0},{"$f":" IF(SUM($M289:P289) <> 1, 0, MAX(0, MIN( $H281 - SUM($L297:O297), $H281 * $H$274 * IF(P289 = 1, $H$273, 1))))","v":0},{"$f":" IF(SUM($M289:Q289) <> 1, 0, MAX(0, MIN( $H281 - SUM($L297:P297), $H281 * $H$274 * IF(Q289 = 1, $H$273, 1))))","v":0},{"$f":" IF(SUM($M289:R289) <> 1, 0, MAX(0, MIN( $H281 - SUM($L297:Q297), $H281 * $H$274 * IF(R289 = 1, $H$273, 1))))","v":0},{"$f":" IF(SUM($M289:S289) <> 1, 0, MAX(0, MIN( $H281 - SUM($L297:R297), $H281 * $H$274 * IF(S289 = 1, $H$273, 1))))","v":0.24059614747321822},{"$f":" IF(SUM($M289:T289) <> 1, 0, MAX(0, MIN( $H281 - SUM($L297:S297), $H281 * $H$274 * IF(T289 = 1, $H$273, 1))))","v":0.48119229494643645},{"$f":" IF(SUM($M289:U289) <> 1, 0, MAX(0, MIN( $H281 - SUM($L297:T297), $H281 * $H$274 * IF(U289 = 1, $H$273, 1))))","v":0.48119229494643645}]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$16, \"dd mmm yy\") & \" - depreciation - real - MTRN\"","v":"Capex addition - 31 Mar 24 - depreciation - real - MTRN"},null,null,null,"GBP m",null,0.70728572694155778,null,{"$f":" IF(SUM($M290:M290) <> 1, 0, MAX(0, MIN( $H282 - SUM($L298:L298), $H282 * $H$274 * IF(M290 = 1, $H$273, 1))))","v":0},{"$f":" IF(SUM($M290:N290) <> 1, 0, MAX(0, MIN( $H282 - SUM($L298:M298), $H282 * $H$274 * IF(N290 = 1, $H$273, 1))))","v":0},{"$f":" IF(SUM($M290:O290) <> 1, 0, MAX(0, MIN( $H282 - SUM($L298:N298), $H282 * $H$274 * IF(O290 = 1, $H$273, 1))))","v":0},{"$f":" IF(SUM($M290:P290) <> 1, 0, MAX(0, MIN( $H282 - SUM($L298:O298), $H282 * $H$274 * IF(P290 = 1, $H$273, 1))))","v":0},{"$f":" IF(SUM($M290:Q290) <> 1, 0, MAX(0, MIN( $H282 - SUM($L298:P298), $H282 * $H$274 * IF(Q290 = 1, $H$273, 1))))","v":0},{"$f":" IF(SUM($M290:R290) <> 1, 0, MAX(0, MIN( $H282 - SUM($L298:Q298), $H282 * $H$274 * IF(R290 = 1, $H$273, 1))))","v":0},{"$f":" IF(SUM($M290:S290) <> 1, 0, MAX(0, MIN( $H282 - SUM($L298:R298), $H282 * $H$274 * IF(S290 = 1, $H$273, 1))))","v":0},{"$f":" IF(SUM($M290:T290) <> 1, 0, MAX(0, MIN( $H282 - SUM($L298:S298), $H282 * $H$274 * IF(T290 = 1, $H$273, 1))))","v":0.23576190898051927},{"$f":" IF(SUM($M290:U290) <> 1, 0, MAX(0, MIN( $H282 - SUM($L298:T298), $H282 * $H$274 * IF(U290 = 1, $H$273, 1))))","v":0.47152381796103854}]
[]
[]
[null,null,"Capex addition - depreciation - MTRN"]
[]
[null,null,null,null,{"$f":" 'Licence Inp'!E$95","v":"Additional depreciation factor - DL"},{"$f":" 'Licence Inp'!F$95","v":"4.27a:"},{"$f":" 'Licence Inp'!G$95","v":0},{"$f":" 'Licence Inp'!H$95","v":0.5},{"$f":" 'Licence Inp'!I$95","v":"factor"}]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,{"$f":" Time!E$98","v":"RP6 PPF- actual / actual"},{"$f":" Time!F$98","v":0},{"$f":" Time!G$98","v":0},{"$f":" Time!H$98","v":0},{"$f":" Time!I$98","v":"factor"},{"$f":" Time!J$98","v":0},{"$f":" Time!K$98","v":6.5},{"$f":" Time!L$98","v":0},{"$f":" Time!M$98","v":0},{"$f":" Time!N$98","v":0.5},{"$f":" Time!O$98","v":1},{"$f":" Time!P$98","v":1},{"$f":" Time!Q$98","v":1},{"$f":" Time!R$98","v":1},{"$f":" Time!S$98","v":1},{"$f":" Time!T$98","v":1},{"$f":" Time!U$98","v":0}]
[]
[null,null,null,null,{"$f":" E$292","v":"Capex addition - 31 Mar 18 - depreciation - real - MTRN"},0,0,0,"GBP m",0,2.8598858362348718,0,0,0.19065905574899145,0.38131811149798289,0.38131811149798289,0.38131811149798289,0.38131811149798289,0.38131811149798289,0.38131811149798289,0.38131811149798289]
[null,null,null,null,{"$f":" E$293","v":"Capex addition - 31 Mar 19 - depreciation - real - MTRN"},0,0,0,"GBP m",0,4.0973872618857961,0,0,0,0.31518363552967654,0.63036727105935308,0.63036727105935308,0.63036727105935308,0.63036727105935308,0.63036727105935308,0.63036727105935308]
[null,null,null,null,{"$f":" E$294","v":"Capex addition - 31 Mar 20 - depreciation - real - MTRN"},0,0,0,"GBP m",0,2.9159780480533741,0,0,0,0,0.26508891345939767,0.53017782691879534,0.53017782691879534,0.53017782691879534,0.53017782691879534,0.53017782691879534]
[null,null,null,null,{"$f":" E$295","v":"Capex addition - 31 Mar 21 - depreciation - real - MTRN"},0,0,0,"GBP m",0,2.3308255838067606,0,0,0,0,0,0.25898062042297337,0.51796124084594675,0.51796124084594675,0.51796124084594675,0.51796124084594675]
[null,null,null,null,{"$f":" E$296","v":"Capex addition - 31 Mar 22 - depreciation - real - MTRN"},0,0,0,"GBP m",0,1.7208420438743164,0,0,0,0,0,0,0.24583457769633094,0.49166915539266187,0.49166915539266187,0.49166915539266187]
[null,null,null,null,{"$f":" E$297","v":"Capex addition - 31 Mar 23 - depreciation - real - MTRN"},0,0,0,"GBP m",0,1.202980737366091,0,0,0,0,0,0,0,0.24059614747321822,0.48119229494643645,0.48119229494643645]
[null,null,null,null,{"$f":" E$298","v":"Capex addition - 31 Mar 24 - depreciation - real - MTRN"},0,0,0,"GBP m",0,0.70728572694155778,0,0,0,0,0,0,0,0,0.23576190898051927,0.47152381796103854]
[]
[null,null,null,null,{"$f":" E$28","v":"Capex addition - 31 Mar 18 - start period flag"},0,0,0,"flag",0,1,0,0,1,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$29","v":"Capex addition - 31 Mar 19 - start period flag"},0,0,0,"flag",0,1,0,0,0,1,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$30","v":"Capex addition - 31 Mar 20 - start period flag"},0,0,0,"flag",0,1,0,0,0,0,1,0,0,0,0,0]
[null,null,null,null,{"$f":" E$31","v":"Capex addition - 31 Mar 21 - start period flag"},0,0,0,"flag",0,1,0,0,0,0,0,1,0,0,0,0]
[null,null,null,null,{"$f":" E$32","v":"Capex addition - 31 Mar 22 - start period flag"},0,0,0,"flag",0,1,0,0,0,0,0,0,1,0,0,0]
[null,null,null,null,{"$f":" E$33","v":"Capex addition - 31 Mar 23 - start period flag"},0,0,0,"flag",0,1,0,0,0,0,0,0,0,1,0,0]
[null,null,null,null,{"$f":" E$34","v":"Capex addition - 31 Mar 24 - start period flag"},0,0,0,"flag",0,1,0,0,0,0,0,0,0,0,1,0]
[]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$10, \"dd mmm yy\") & \" - depreciation - MTRN\"","v":"Capex addition - 31 Mar 18 - depreciation - MTRN"},null,null,null,"GBP m",null,{"$f":" SUM(M323:U323)","v":2.4785677247368891},null,{"$f":" IF(M307 <> 0, IF(M315 = 1, M307, IF(L315 = 1, M307, L323) * (M$304 / L$304) * M$305) * IF(N307 = 0, $H$303, 1), 0)","v":0},0.19065905574899145,0.38131811149798289,0.38131811149798289,0.38131811149798289,0.38131811149798289,0.38131811149798289,0.38131811149798289,0]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$11, \"dd mmm yy\") & \" - depreciation - MTRN\"","v":"Capex addition - 31 Mar 19 - depreciation - MTRN"},null,null,null,"GBP m",null,3.4670199908264427,null,{"$f":" IF(M308 <> 0, IF(M316 = 1, M308, IF(L316 = 1, M308, L324) * (M$304 / L$304) * M$305) * IF(N308 = 0, $H$303, 1), 0)","v":0},0,0.31518363552967654,0.63036727105935308,0.63036727105935308,0.63036727105935308,0.63036727105935308,0.63036727105935308,0]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$12, \"dd mmm yy\") & \" - depreciation - MTRN\"","v":"Capex addition - 31 Mar 20 - depreciation - MTRN"},null,null,null,"GBP m",null,2.3858002211345788,null,{"$f":" IF(M309 <> 0, IF(M317 = 1, M309, IF(L317 = 1, M309, L325) * (M$304 / L$304) * M$305) * IF(N309 = 0, $H$303, 1), 0)","v":0},0,0,0.26508891345939767,0.53017782691879534,0.53017782691879534,0.53017782691879534,0.53017782691879534,0]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$13, \"dd mmm yy\") & \" - depreciation - MTRN\"","v":"Capex addition - 31 Mar 21 - depreciation - MTRN"},null,null,null,"GBP m",null,1.8128643429608138,null,{"$f":" IF(M310 <> 0, IF(M318 = 1, M310, IF(L318 = 1, M310, L326) * (M$304 / L$304) * M$305) * IF(N310 = 0, $H$303, 1), 0)","v":0},0,0,0,0.25898062042297337,0.51796124084594675,0.51796124084594675,0.51796124084594675,0]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$14, \"dd mmm yy\") & \" - depreciation - MTRN\"","v":"Capex addition - 31 Mar 22 - depreciation - MTRN"},null,null,null,"GBP m",null,1.2291728884816546,null,{"$f":" IF(M311 <> 0, IF(M319 = 1, M311, IF(L319 = 1, M311, L327) * (M$304 / L$304) * M$305) * IF(N311 = 0, $H$303, 1), 0)","v":0},0,0,0,0,0.24583457769633094,0.49166915539266187,0.49166915539266187,0]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$15, \"dd mmm yy\") & \" - depreciation - MTRN\"","v":"Capex addition - 31 Mar 23 - depreciation - MTRN"},null,null,null,"GBP m",null,0.72178844241965467,null,{"$f":" IF(M312 <> 0, IF(M320 = 1, M312, IF(L320 = 1, M312, L328) * (M$304 / L$304) * M$305) * IF(N312 = 0, $H$303, 1), 0)","v":0},0,0,0,0,0,0.24059614747321822,0.48119229494643645,0]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$16, \"dd mmm yy\") & \" - depreciation - MTRN\"","v":"Capex addition - 31 Mar 24 - depreciation - MTRN"},null,null,null,"GBP m",null,0.23576190898051927,null,{"$f":" IF(M313 <> 0, IF(M321 = 1, M313, IF(L321 = 1, M313, L329) * (M$304 / L$304) * M$305) * IF(N313 = 0, $H$303, 1), 0)","v":0},0,0,0,0,0,0,0.23576190898051927,0]
[]
[null,null,null,null,"Depreciation amount for additional asset - t - MTRN",null,null,null,"GBP m",null,{"$f":" SUM(M331:U331)","v":12.330975519540551},null,{"$f":"SUM(M323:M329)","v":0},{"$f":"SUM(N323:N329)","v":0.19065905574899145},{"$f":"SUM(O323:O329)","v":0.69650174702765943},{"$f":"SUM(P323:P329)","v":1.2767742960167336},{"$f":"SUM(Q323:Q329)","v":1.8008438298991047},2.3056590280184093,2.792089753187958,3.268447809641696,0]
[]
[null,null,null,null,{"$f":" E$331","v":"Depreciation amount for additional asset - t - MTRN"},0,0,0,"GBP m",0,12.330975519540551,0,0,0.19065905574899145,0.69650174702765943,1.2767742960167336,1.8008438298991047,2.3056590280184093,2.792089753187958,3.268447809641696,0]
[null,null,null,null,{"$f":" Time!E$92","v":"RP6 period flag"},{"$f":" Time!F$92","v":0},{"$f":" Time!G$92","v":0},{"$f":" Time!H$92","v":0},{"$f":" Time!I$92","v":"flag"},{"$f":" Time!J$92","v":0},{"$f":" Time!K$92","v":7},{"$f":" Time!L$92","v":0},{"$f":" Time!M$92","v":0},{"$f":" Time!N$92","v":1},{"$f":" Time!O$92","v":1},{"$f":" Time!P$92","v":1},{"$f":" Time!Q$92","v":1},{"$f":" Time!R$92","v":1},{"$f":" Time!S$92","v":1},{"$f":" Time!T$92","v":1},{"$f":" Time!U$92","v":0}]
[null,null,null,null,"Depreciation amount for additional asset - t - MTRN",null,null,null,"GBP m",null,{"$f":" SUM(M335:U335)","v":12.330975519540551},null,{"$f":" M333 * M334","v":0},{"$f":" N333 * N334","v":0.19065905574899145},{"$f":" O333 * O334","v":0.69650174702765943},{"$f":" P333 * P334","v":1.2767742960167336},{"$f":" Q333 * Q334","v":1.8008438298991047},2.3056590280184093,2.792089753187958,3.268447809641696,0]
[]
[]
[null,null,"Difference in the licence & new logic"]
[]
[null,null,null,null,{"$f":" 'DL - C4'!E$690","v":"Depreciation amount for additional asset - t - MTRN"},{"$f":" 'DL - C4'!F$690","v":"4.26:"},{"$f":" 'DL - C4'!G$690","v":"DEPADD_MTRNt"},{"$f":" 'DL - C4'!H$690","v":0},{"$f":" 'DL - C4'!I$690","v":"GBP m"},{"$f":" 'DL - C4'!J$690","v":0},{"$f":" 'DL - C4'!K$690","v":12.330975519540553},{"$f":" 'DL - C4'!L$690","v":0},{"$f":" 'DL - C4'!M$690","v":0},{"$f":" 'DL - C4'!N$690","v":0.19065905574899145},{"$f":" 'DL - C4'!O$690","v":0.69650174702765943},{"$f":" 'DL - C4'!P$690","v":1.2767742960167336},{"$f":" 'DL - C4'!Q$690","v":1.8008438298991047},{"$f":" 'DL - C4'!R$690","v":2.3056590280184093},{"$f":" 'DL - C4'!S$690","v":2.7920897531879585},{"$f":" 'DL - C4'!T$690","v":3.268447809641696},{"$f":" 'DL - C4'!U$690","v":0}]
[null,null,null,null,{"$f":" E$335","v":"Depreciation amount for additional asset - t - MTRN"},0,0,0,"GBP m",0,12.330975519540551,0,0,0.19065905574899145,0.69650174702765943,1.2767742960167336,1.8008438298991047,2.3056590280184093,2.792089753187958,3.268447809641696,0]
[null,null,null,null,"Difference",null,null,null,"GBP m",null,{"$f":" SUM(M342:U342)","v":0},null,{"$f":" M340 - M341","v":0},{"$f":" N340 - N341","v":0},{"$f":" O340 - O341","v":0},{"$f":" P340 - P341","v":0},{"$f":" Q340 - Q341","v":0},0,0,0,0]
[null,null,null,null,"Depreciation amount for additional asset - difference check - MTRN",null,null,{"$f":" IF( SUM(M343:U343) > 0, 1, 0)","v":0},"check",null,null,null,{"$f":" IF( ABS(M342) > CHK_TOL, 1, 0)","v":0},0,0,0,0,{"$f":" IF( ABS(R342) > CHK_TOL, 1, 0)","v":0},{"$f":" IF( ABS(S342) > CHK_TOL, 1, 0)","v":0},{"$f":" IF( ABS(T342) > CHK_TOL, 1, 0)","v":0},{"$f":" IF( ABS(U342) > CHK_TOL, 1, 0)","v":0}]
[]
[]
["4. REGULATORY ASSET BASRT  - RAB_RT"]
[]
[null,null,"Capex addition - RT"]
[]
[null,null,null,null,{"$f":" 'DL - C9'!E$78","v":"Capex addition - RT"},{"$f":" 'DL - C9'!F$78","v":0},{"$f":" 'DL - C9'!G$78","v":"CAt_RTt"},{"$f":" 'DL - C9'!H$78","v":0},{"$f":" 'DL - C9'!I$78","v":"GBP m"},{"$f":" 'DL - C9'!J$78","v":0},{"$f":" 'DL - C9'!K$78","v":0},{"$f":" 'DL - C9'!L$78","v":0},{"$f":" 'DL - C9'!M$78","v":0},{"$f":" 'DL - C9'!N$78","v":0},{"$f":" 'DL - C9'!O$78","v":0},{"$f":" 'DL - C9'!P$78","v":0},{"$f":" 'DL - C9'!Q$78","v":0},{"$f":" 'DL - C9'!R$78","v":0},{"$f":" 'DL - C9'!S$78","v":0},{"$f":" 'DL - C9'!T$78","v":0},{"$f":" 'DL - C9'!U$78","v":0}]
[null,null,null,null,{"$f":" Time!E$47","v":"Pre - RP6 period flag"},{"$f":" Time!F$47","v":0},{"$f":" Time!G$47","v":0},{"$f":" Time!H$47","v":0},{"$f":" Time!I$47","v":"flag"},{"$f":" Time!J$47","v":0},{"$f":" Time!K$47","v":1},{"$f":" Time!L$47","v":0},{"$f":" Time!M$47","v":1},{"$f":" Time!N$47","v":0},{"$f":" Time!O$47","v":0},{"$f":" Time!P$47","v":0},{"$f":" Time!Q$47","v":0},{"$f":" Time!R$47","v":0},{"$f":" Time!S$47","v":0},{"$f":" Time!T$47","v":0},{"$f":" Time!U$47","v":0}]
[null,null,null,null,{"$f":" E350 & \" - \" & ACTIVE_CASE","v":"Capex addition - RT - RP6"},null,{"$f":" G350","v":"CAt_RTt"},null,"GBP m",null,{"$f":" SUM(M352:U352)","v":0},null,{"$f":" M350 * (1 - M351)","v":0},0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E$10","v":"Capex addition 1 date"},{"$f":" F$10","v":"00:00:00"},{"$f":" G$10","v":"00:00:00"},{"$f":" H$10","v":"2018-03-31"},{"$f":" I$10","v":"date"}]
[null,null,null,null,{"$f":" E$11","v":"Capex addition 2 date"},{"$f":" F$11","v":"00:00:00"},{"$f":" G$11","v":"00:00:00"},{"$f":" H$11","v":"2019-03-31"},{"$f":" I$11","v":"date"}]
[null,null,null,null,{"$f":" E$12","v":"Capex addition 3 date"},{"$f":" F$12","v":"00:00:00"},{"$f":" G$12","v":"00:00:00"},{"$f":" H$12","v":"2020-03-31"},{"$f":" I$12","v":"date"}]
[null,null,null,null,{"$f":" E$13","v":"Capex addition 4 date"},{"$f":" F$13","v":"00:00:00"},{"$f":" G$13","v":"00:00:00"},{"$f":" H$13","v":"2021-03-31"},{"$f":" I$13","v":"date"}]
[null,null,null,null,{"$f":" E$14","v":"Capex addition 5 date"},{"$f":" F$14","v":"00:00:00"},{"$f":" G$14","v":"00:00:00"},{"$f":" H$14","v":"2022-03-31"},{"$f":" I$14","v":"date"}]
[null,null,null,null,{"$f":" E$15","v":"Capex addition 6 date"},{"$f":" F$15","v":"00:00:00"},{"$f":" G$15","v":"00:00:00"},{"$f":" H$15","v":"2023-03-31"},{"$f":" I$15","v":"date"}]
[null,null,null,null,{"$f":" E$16","v":"Capex addition 7 date"},{"$f":" F$16","v":"00:00:00"},{"$f":" G$16","v":"00:00:00"},{"$f":" H$16","v":"2024-03-31"},{"$f":" I$16","v":"date"}]
[]
[null,null,null,null,{"$f":" E$352","v":"Capex addition - RT - RP6"},0,"CAt_RTt",0,"GBP m",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Time!E$23","v":"Model period ending"},{"$f":" Time!F$23","v":"00:00:00"},{"$f":" Time!G$23","v":"00:00:00"},{"$f":" Time!H$23","v":"00:00:00"},{"$f":" Time!I$23","v":"date"},{"$f":" Time!J$23","v":"00:00:00"},{"$f":" Time!K$23","v":"00:00:00"},{"$f":" Time!L$23","v":"00:00:00"},{"$f":" Time!M$23","v":"2017-03-31"},{"$f":" Time!N$23","v":"2018-03-31"},{"$f":" Time!O$23","v":"2019-03-31"},{"$f":" Time!P$23","v":"2020-03-31"},{"$f":" Time!Q$23","v":"2021-03-31"},{"$f":" Time!R$23","v":"2022-03-31"},{"$f":" Time!S$23","v":"2023-03-31"},{"$f":" Time!T$23","v":"2024-03-31"},{"$f":" Time!U$23","v":"2025-03-31"}]
[]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$10, \"dd mmm yy\")","v":"Capex addition - 31 Mar 18"},null,null,{"$f":" INDEX(M$362:U$362, MATCH(H354, $M$363:$U$363, 0))","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$11, \"dd mmm yy\")","v":"Capex addition - 31 Mar 19"},null,null,{"$f":" INDEX(M$362:U$362, MATCH(H355, $M$363:$U$363, 0))","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$12, \"dd mmm yy\")","v":"Capex addition - 31 Mar 20"},null,null,0,"GBP m"]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$13, \"dd mmm yy\")","v":"Capex addition - 31 Mar 21"},null,null,0,"GBP m"]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$14, \"dd mmm yy\")","v":"Capex addition - 31 Mar 22"},null,null,0,"GBP m"]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$15, \"dd mmm yy\")","v":"Capex addition - 31 Mar 23"},null,null,0,"GBP m"]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$16, \"dd mmm yy\")","v":"Capex addition - 31 Mar 24"},null,null,0,"GBP m"]
[]
[]
[null,null,"Capex addition - depreciation - real - RT"]
[]
[null,null,null,null,{"$f":" 'Licence Inp'!E$95","v":"Additional depreciation factor - DL"},{"$f":" 'Licence Inp'!F$95","v":"4.27a:"},{"$f":" 'Licence Inp'!G$95","v":0},{"$f":" 'Licence Inp'!H$95","v":0.5},{"$f":" 'Licence Inp'!I$95","v":"factor"}]
[null,null,null,null,{"$f":" 'Licence Inp'!E$104","v":"Depreciation rate - RAB_RT"},{"$f":" 'Licence Inp'!F$104","v":"Table 5"},{"$f":" 'Licence Inp'!G$104","v":"DEPR_RT"},{"$f":" 'Licence Inp'!H$104","v":0.03},{"$f":" 'Licence Inp'!I$104","v":"%"}]
[]
[null,null,null,null,{"$f":" E$365","v":"Capex addition - 31 Mar 18"},{"$f":" F$365","v":0},{"$f":" G$365","v":0},{"$f":" H$365","v":0},{"$f":" I$365","v":"GBP m"}]
[null,null,null,null,{"$f":" E$366","v":"Capex addition - 31 Mar 19"},{"$f":" F$366","v":0},{"$f":" G$366","v":0},{"$f":" H$366","v":0},{"$f":" I$366","v":"GBP m"}]
[null,null,null,null,{"$f":" E$367","v":"Capex addition - 31 Mar 20"},{"$f":" F$367","v":0},{"$f":" G$367","v":0},{"$f":" H$367","v":0},{"$f":" I$367","v":"GBP m"}]
[null,null,null,null,{"$f":" E$368","v":"Capex addition - 31 Mar 21"},{"$f":" F$368","v":0},{"$f":" G$368","v":0},{"$f":" H$368","v":0},{"$f":" I$368","v":"GBP m"}]
[null,null,null,null,{"$f":" E$369","v":"Capex addition - 31 Mar 22"},{"$f":" F$369","v":0},{"$f":" G$369","v":0},{"$f":" H$369","v":0},{"$f":" I$369","v":"GBP m"}]
[null,null,null,null,{"$f":" E$370","v":"Capex addition - 31 Mar 23"},{"$f":" F$370","v":0},{"$f":" G$370","v":0},{"$f":" H$370","v":0},{"$f":" I$370","v":"GBP m"}]
[null,null,null,null,{"$f":" E$371","v":"Capex addition - 31 Mar 24"},{"$f":" F$371","v":0},{"$f":" G$371","v":0},{"$f":" H$371","v":0},{"$f":" I$371","v":"GBP m"}]
[]
[null,null,null,null,{"$f":" E$28","v":"Capex addition - 31 Mar 18 - start period flag"},0,0,0,"flag",0,1,0,0,1,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$29","v":"Capex addition - 31 Mar 19 - start period flag"},0,0,0,"flag",0,1,0,0,0,1,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$30","v":"Capex addition - 31 Mar 20 - start period flag"},0,0,0,"flag",0,1,0,0,0,0,1,0,0,0,0,0]
[null,null,null,null,{"$f":" E$31","v":"Capex addition - 31 Mar 21 - start period flag"},0,0,0,"flag",0,1,0,0,0,0,0,1,0,0,0,0]
[null,null,null,null,{"$f":" E$32","v":"Capex addition - 31 Mar 22 - start period flag"},0,0,0,"flag",0,1,0,0,0,0,0,0,1,0,0,0]
[null,null,null,null,{"$f":" E$33","v":"Capex addition - 31 Mar 23 - start period flag"},0,0,0,"flag",0,1,0,0,0,0,0,0,0,1,0,0]
[null,null,null,null,{"$f":" E$34","v":"Capex addition - 31 Mar 24 - start period flag"},0,0,0,"flag",0,1,0,0,0,0,0,0,0,0,1,0]
[]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$10, \"dd mmm yy\") & \" - depreciation - real - RT\"","v":"Capex addition - 31 Mar 18 - depreciation - real - RT"},null,null,null,"GBP m",null,{"$f":" SUM(M395:U395)","v":0},null,{"$f":" IF(SUM($M387:M387) <> 1, 0, MAX(0, MIN( $H379 - SUM($L395:L395), $H379 * $H$377 * IF(M387 = 1, $H$376, 1))))","v":0},{"$f":" IF(SUM($M387:N387) <> 1, 0, MAX(0, MIN( $H379 - SUM($L395:M395), $H379 * $H$377 * IF(N387 = 1, $H$376, 1))))","v":0},{"$f":" IF(SUM($M387:O387) <> 1, 0, MAX(0, MIN( $H379 - SUM($L395:N395), $H379 * $H$377 * IF(O387 = 1, $H$376, 1))))","v":0},{"$f":" IF(SUM($M387:P387) <> 1, 0, MAX(0, MIN( $H379 - SUM($L395:O395), $H379 * $H$377 * IF(P387 = 1, $H$376, 1))))","v":0},{"$f":" IF(SUM($M387:Q387) <> 1, 0, MAX(0, MIN( $H379 - SUM($L395:P395), $H379 * $H$377 * IF(Q387 = 1, $H$376, 1))))","v":0},{"$f":" IF(SUM($M387:R387) <> 1, 0, MAX(0, MIN( $H379 - SUM($L395:Q395), $H379 * $H$377 * IF(R387 = 1, $H$376, 1))))","v":0},{"$f":" IF(SUM($M387:S387) <> 1, 0, MAX(0, MIN( $H379 - SUM($L395:R395), $H379 * $H$377 * IF(S387 = 1, $H$376, 1))))","v":0},{"$f":" IF(SUM($M387:T387) <> 1, 0, MAX(0, MIN( $H379 - SUM($L395:S395), $H379 * $H$377 * IF(T387 = 1, $H$376, 1))))","v":0},{"$f":" IF(SUM($M387:U387) <> 1, 0, MAX(0, MIN( $H379 - SUM($L395:T395), $H379 * $H$377 * IF(U387 = 1, $H$376, 1))))","v":0}]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$11, \"dd mmm yy\") & \" - depreciation - real - RT\"","v":"Capex addition - 31 Mar 19 - depreciation - real - RT"},null,null,null,"GBP m",null,0,null,{"$f":" IF(SUM($M388:M388) <> 1, 0, MAX(0, MIN( $H380 - SUM($L396:L396), $H380 * $H$377 * IF(M388 = 1, $H$376, 1))))","v":0},{"$f":" IF(SUM($M388:N388) <> 1, 0, MAX(0, MIN( $H380 - SUM($L396:M396), $H380 * $H$377 * IF(N388 = 1, $H$376, 1))))","v":0},{"$f":" IF(SUM($M388:O388) <> 1, 0, MAX(0, MIN( $H380 - SUM($L396:N396), $H380 * $H$377 * IF(O388 = 1, $H$376, 1))))","v":0},{"$f":" IF(SUM($M388:P388) <> 1, 0, MAX(0, MIN( $H380 - SUM($L396:O396), $H380 * $H$377 * IF(P388 = 1, $H$376, 1))))","v":0},{"$f":" IF(SUM($M388:Q388) <> 1, 0, MAX(0, MIN( $H380 - SUM($L396:P396), $H380 * $H$377 * IF(Q388 = 1, $H$376, 1))))","v":0},{"$f":" IF(SUM($M388:R388) <> 1, 0, MAX(0, MIN( $H380 - SUM($L396:Q396), $H380 * $H$377 * IF(R388 = 1, $H$376, 1))))","v":0},{"$f":" IF(SUM($M388:S388) <> 1, 0, MAX(0, MIN( $H380 - SUM($L396:R396), $H380 * $H$377 * IF(S388 = 1, $H$376, 1))))","v":0},{"$f":" IF(SUM($M388:T388) <> 1, 0, MAX(0, MIN( $H380 - SUM($L396:S396), $H380 * $H$377 * IF(T388 = 1, $H$376, 1))))","v":0},{"$f":" IF(SUM($M388:U388) <> 1, 0, MAX(0, MIN( $H380 - SUM($L396:T396), $H380 * $H$377 * IF(U388 = 1, $H$376, 1))))","v":0}]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$12, \"dd mmm yy\") & \" - depreciation - real - RT\"","v":"Capex addition - 31 Mar 20 - depreciation - real - RT"},null,null,null,"GBP m",null,0,null,{"$f":" IF(SUM($M389:M389) <> 1, 0, MAX(0, MIN( $H381 - SUM($L397:L397), $H381 * $H$377 * IF(M389 = 1, $H$376, 1))))","v":0},{"$f":" IF(SUM($M389:N389) <> 1, 0, MAX(0, MIN( $H381 - SUM($L397:M397), $H381 * $H$377 * IF(N389 = 1, $H$376, 1))))","v":0},{"$f":" IF(SUM($M389:O389) <> 1, 0, MAX(0, MIN( $H381 - SUM($L397:N397), $H381 * $H$377 * IF(O389 = 1, $H$376, 1))))","v":0},{"$f":" IF(SUM($M389:P389) <> 1, 0, MAX(0, MIN( $H381 - SUM($L397:O397), $H381 * $H$377 * IF(P389 = 1, $H$376, 1))))","v":0},{"$f":" IF(SUM($M389:Q389) <> 1, 0, MAX(0, MIN( $H381 - SUM($L397:P397), $H381 * $H$377 * IF(Q389 = 1, $H$376, 1))))","v":0},{"$f":" IF(SUM($M389:R389) <> 1, 0, MAX(0, MIN( $H381 - SUM($L397:Q397), $H381 * $H$377 * IF(R389 = 1, $H$376, 1))))","v":0},{"$f":" IF(SUM($M389:S389) <> 1, 0, MAX(0, MIN( $H381 - SUM($L397:R397), $H381 * $H$377 * IF(S389 = 1, $H$376, 1))))","v":0},{"$f":" IF(SUM($M389:T389) <> 1, 0, MAX(0, MIN( $H381 - SUM($L397:S397), $H381 * $H$377 * IF(T389 = 1, $H$376, 1))))","v":0},{"$f":" IF(SUM($M389:U389) <> 1, 0, MAX(0, MIN( $H381 - SUM($L397:T397), $H381 * $H$377 * IF(U389 = 1, $H$376, 1))))","v":0}]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$13, \"dd mmm yy\") & \" - depreciation - real - RT\"","v":"Capex addition - 31 Mar 21 - depreciation - real - RT"},null,null,null,"GBP m",null,0,null,{"$f":" IF(SUM($M390:M390) <> 1, 0, MAX(0, MIN( $H382 - SUM($L398:L398), $H382 * $H$377 * IF(M390 = 1, $H$376, 1))))","v":0},{"$f":" IF(SUM($M390:N390) <> 1, 0, MAX(0, MIN( $H382 - SUM($L398:M398), $H382 * $H$377 * IF(N390 = 1, $H$376, 1))))","v":0},{"$f":" IF(SUM($M390:O390) <> 1, 0, MAX(0, MIN( $H382 - SUM($L398:N398), $H382 * $H$377 * IF(O390 = 1, $H$376, 1))))","v":0},{"$f":" IF(SUM($M390:P390) <> 1, 0, MAX(0, MIN( $H382 - SUM($L398:O398), $H382 * $H$377 * IF(P390 = 1, $H$376, 1))))","v":0},{"$f":" IF(SUM($M390:Q390) <> 1, 0, MAX(0, MIN( $H382 - SUM($L398:P398), $H382 * $H$377 * IF(Q390 = 1, $H$376, 1))))","v":0},{"$f":" IF(SUM($M390:R390) <> 1, 0, MAX(0, MIN( $H382 - SUM($L398:Q398), $H382 * $H$377 * IF(R390 = 1, $H$376, 1))))","v":0},{"$f":" IF(SUM($M390:S390) <> 1, 0, MAX(0, MIN( $H382 - SUM($L398:R398), $H382 * $H$377 * IF(S390 = 1, $H$376, 1))))","v":0},{"$f":" IF(SUM($M390:T390) <> 1, 0, MAX(0, MIN( $H382 - SUM($L398:S398), $H382 * $H$377 * IF(T390 = 1, $H$376, 1))))","v":0},{"$f":" IF(SUM($M390:U390) <> 1, 0, MAX(0, MIN( $H382 - SUM($L398:T398), $H382 * $H$377 * IF(U390 = 1, $H$376, 1))))","v":0}]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$14, \"dd mmm yy\") & \" - depreciation - real - RT\"","v":"Capex addition - 31 Mar 22 - depreciation - real - RT"},null,null,null,"GBP m",null,0,null,{"$f":" IF(SUM($M391:M391) <> 1, 0, MAX(0, MIN( $H383 - SUM($L399:L399), $H383 * $H$377 * IF(M391 = 1, $H$376, 1))))","v":0},{"$f":" IF(SUM($M391:N391) <> 1, 0, MAX(0, MIN( $H383 - SUM($L399:M399), $H383 * $H$377 * IF(N391 = 1, $H$376, 1))))","v":0},{"$f":" IF(SUM($M391:O391) <> 1, 0, MAX(0, MIN( $H383 - SUM($L399:N399), $H383 * $H$377 * IF(O391 = 1, $H$376, 1))))","v":0},{"$f":" IF(SUM($M391:P391) <> 1, 0, MAX(0, MIN( $H383 - SUM($L399:O399), $H383 * $H$377 * IF(P391 = 1, $H$376, 1))))","v":0},{"$f":" IF(SUM($M391:Q391) <> 1, 0, MAX(0, MIN( $H383 - SUM($L399:P399), $H383 * $H$377 * IF(Q391 = 1, $H$376, 1))))","v":0},{"$f":" IF(SUM($M391:R391) <> 1, 0, MAX(0, MIN( $H383 - SUM($L399:Q399), $H383 * $H$377 * IF(R391 = 1, $H$376, 1))))","v":0},{"$f":" IF(SUM($M391:S391) <> 1, 0, MAX(0, MIN( $H383 - SUM($L399:R399), $H383 * $H$377 * IF(S391 = 1, $H$376, 1))))","v":0},{"$f":" IF(SUM($M391:T391) <> 1, 0, MAX(0, MIN( $H383 - SUM($L399:S399), $H383 * $H$377 * IF(T391 = 1, $H$376, 1))))","v":0},{"$f":" IF(SUM($M391:U391) <> 1, 0, MAX(0, MIN( $H383 - SUM($L399:T399), $H383 * $H$377 * IF(U391 = 1, $H$376, 1))))","v":0}]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$15, \"dd mmm yy\") & \" - depreciation - real - RT\"","v":"Capex addition - 31 Mar 23 - depreciation - real - RT"},null,null,null,"GBP m",null,0,null,{"$f":" IF(SUM($M392:M392) <> 1, 0, MAX(0, MIN( $H384 - SUM($L400:L400), $H384 * $H$377 * IF(M392 = 1, $H$376, 1))))","v":0},{"$f":" IF(SUM($M392:N392) <> 1, 0, MAX(0, MIN( $H384 - SUM($L400:M400), $H384 * $H$377 * IF(N392 = 1, $H$376, 1))))","v":0},{"$f":" IF(SUM($M392:O392) <> 1, 0, MAX(0, MIN( $H384 - SUM($L400:N400), $H384 * $H$377 * IF(O392 = 1, $H$376, 1))))","v":0},{"$f":" IF(SUM($M392:P392) <> 1, 0, MAX(0, MIN( $H384 - SUM($L400:O400), $H384 * $H$377 * IF(P392 = 1, $H$376, 1))))","v":0},{"$f":" IF(SUM($M392:Q392) <> 1, 0, MAX(0, MIN( $H384 - SUM($L400:P400), $H384 * $H$377 * IF(Q392 = 1, $H$376, 1))))","v":0},{"$f":" IF(SUM($M392:R392) <> 1, 0, MAX(0, MIN( $H384 - SUM($L400:Q400), $H384 * $H$377 * IF(R392 = 1, $H$376, 1))))","v":0},{"$f":" IF(SUM($M392:S392) <> 1, 0, MAX(0, MIN( $H384 - SUM($L400:R400), $H384 * $H$377 * IF(S392 = 1, $H$376, 1))))","v":0},{"$f":" IF(SUM($M392:T392) <> 1, 0, MAX(0, MIN( $H384 - SUM($L400:S400), $H384 * $H$377 * IF(T392 = 1, $H$376, 1))))","v":0},{"$f":" IF(SUM($M392:U392) <> 1, 0, MAX(0, MIN( $H384 - SUM($L400:T400), $H384 * $H$377 * IF(U392 = 1, $H$376, 1))))","v":0}]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$16, \"dd mmm yy\") & \" - depreciation - real - RT\"","v":"Capex addition - 31 Mar 24 - depreciation - real - RT"},null,null,null,"GBP m",null,0,null,{"$f":" IF(SUM($M393:M393) <> 1, 0, MAX(0, MIN( $H385 - SUM($L401:L401), $H385 * $H$377 * IF(M393 = 1, $H$376, 1))))","v":0},{"$f":" IF(SUM($M393:N393) <> 1, 0, MAX(0, MIN( $H385 - SUM($L401:M401), $H385 * $H$377 * IF(N393 = 1, $H$376, 1))))","v":0},{"$f":" IF(SUM($M393:O393) <> 1, 0, MAX(0, MIN( $H385 - SUM($L401:N401), $H385 * $H$377 * IF(O393 = 1, $H$376, 1))))","v":0},{"$f":" IF(SUM($M393:P393) <> 1, 0, MAX(0, MIN( $H385 - SUM($L401:O401), $H385 * $H$377 * IF(P393 = 1, $H$376, 1))))","v":0},{"$f":" IF(SUM($M393:Q393) <> 1, 0, MAX(0, MIN( $H385 - SUM($L401:P401), $H385 * $H$377 * IF(Q393 = 1, $H$376, 1))))","v":0},{"$f":" IF(SUM($M393:R393) <> 1, 0, MAX(0, MIN( $H385 - SUM($L401:Q401), $H385 * $H$377 * IF(R393 = 1, $H$376, 1))))","v":0},{"$f":" IF(SUM($M393:S393) <> 1, 0, MAX(0, MIN( $H385 - SUM($L401:R401), $H385 * $H$377 * IF(S393 = 1, $H$376, 1))))","v":0},{"$f":" IF(SUM($M393:T393) <> 1, 0, MAX(0, MIN( $H385 - SUM($L401:S401), $H385 * $H$377 * IF(T393 = 1, $H$376, 1))))","v":0},{"$f":" IF(SUM($M393:U393) <> 1, 0, MAX(0, MIN( $H385 - SUM($L401:T401), $H385 * $H$377 * IF(U393 = 1, $H$376, 1))))","v":0}]
[]
[]
[null,null,"Capex addition - depreciation - RT"]
[]
[null,null,null,null,{"$f":" 'Licence Inp'!E$95","v":"Additional depreciation factor - DL"},{"$f":" 'Licence Inp'!F$95","v":"4.27a:"},{"$f":" 'Licence Inp'!G$95","v":0},{"$f":" 'Licence Inp'!H$95","v":0.5},{"$f":" 'Licence Inp'!I$95","v":"factor"}]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,{"$f":" Time!E$98","v":"RP6 PPF- actual / actual"},{"$f":" Time!F$98","v":0},{"$f":" Time!G$98","v":0},{"$f":" Time!H$98","v":0},{"$f":" Time!I$98","v":"factor"},{"$f":" Time!J$98","v":0},{"$f":" Time!K$98","v":6.5},{"$f":" Time!L$98","v":0},{"$f":" Time!M$98","v":0},{"$f":" Time!N$98","v":0.5},{"$f":" Time!O$98","v":1},{"$f":" Time!P$98","v":1},{"$f":" Time!Q$98","v":1},{"$f":" Time!R$98","v":1},{"$f":" Time!S$98","v":1},{"$f":" Time!T$98","v":1},{"$f":" Time!U$98","v":0}]
[]
[null,null,null,null,{"$f":" E$395","v":"Capex addition - 31 Mar 18 - depreciation - real - RT"},0,0,0,"GBP m",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$396","v":"Capex addition - 31 Mar 19 - depreciation - real - RT"},0,0,0,"GBP m",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$397","v":"Capex addition - 31 Mar 20 - depreciation - real - RT"},0,0,0,"GBP m",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$398","v":"Capex addition - 31 Mar 21 - depreciation - real - RT"},0,0,0,"GBP m",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$399","v":"Capex addition - 31 Mar 22 - depreciation - real - RT"},0,0,0,"GBP m",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$400","v":"Capex addition - 31 Mar 23 - depreciation - real - RT"},0,0,0,"GBP m",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$401","v":"Capex addition - 31 Mar 24 - depreciation - real - RT"},0,0,0,"GBP m",0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E$28","v":"Capex addition - 31 Mar 18 - start period flag"},0,0,0,"flag",0,1,0,0,1,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$29","v":"Capex addition - 31 Mar 19 - start period flag"},0,0,0,"flag",0,1,0,0,0,1,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$30","v":"Capex addition - 31 Mar 20 - start period flag"},0,0,0,"flag",0,1,0,0,0,0,1,0,0,0,0,0]
[null,null,null,null,{"$f":" E$31","v":"Capex addition - 31 Mar 21 - start period flag"},0,0,0,"flag",0,1,0,0,0,0,0,1,0,0,0,0]
[null,null,null,null,{"$f":" E$32","v":"Capex addition - 31 Mar 22 - start period flag"},0,0,0,"flag",0,1,0,0,0,0,0,0,1,0,0,0]
[null,null,null,null,{"$f":" E$33","v":"Capex addition - 31 Mar 23 - start period flag"},0,0,0,"flag",0,1,0,0,0,0,0,0,0,1,0,0]
[null,null,null,null,{"$f":" E$34","v":"Capex addition - 31 Mar 24 - start period flag"},0,0,0,"flag",0,1,0,0,0,0,0,0,0,0,1,0]
[]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$10, \"dd mmm yy\") & \" - depreciation - RT\"","v":"Capex addition - 31 Mar 18 - depreciation - RT"},null,null,null,"GBP m",null,{"$f":" SUM(M426:U426)","v":0},null,{"$f":" IF(M410 <> 0, IF(M418 = 1, M410, IF(L418 = 1, M410, L426) * (M$407 / L$407) * M$408) * IF(N410 = 0, $H$406, 1), 0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$11, \"dd mmm yy\") & \" - depreciation - RT\"","v":"Capex addition - 31 Mar 19 - depreciation - RT"},null,null,null,"GBP m",null,0,null,{"$f":" IF(M411 <> 0, IF(M419 = 1, M411, IF(L419 = 1, M411, L427) * (M$407 / L$407) * M$408) * IF(N411 = 0, $H$406, 1), 0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$12, \"dd mmm yy\") & \" - depreciation - RT\"","v":"Capex addition - 31 Mar 20 - depreciation - RT"},null,null,null,"GBP m",null,0,null,{"$f":" IF(M412 <> 0, IF(M420 = 1, M412, IF(L420 = 1, M412, L428) * (M$407 / L$407) * M$408) * IF(N412 = 0, $H$406, 1), 0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$13, \"dd mmm yy\") & \" - depreciation - RT\"","v":"Capex addition - 31 Mar 21 - depreciation - RT"},null,null,null,"GBP m",null,0,null,{"$f":" IF(M413 <> 0, IF(M421 = 1, M413, IF(L421 = 1, M413, L429) * (M$407 / L$407) * M$408) * IF(N413 = 0, $H$406, 1), 0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$14, \"dd mmm yy\") & \" - depreciation - RT\"","v":"Capex addition - 31 Mar 22 - depreciation - RT"},null,null,null,"GBP m",null,0,null,{"$f":" IF(M414 <> 0, IF(M422 = 1, M414, IF(L422 = 1, M414, L430) * (M$407 / L$407) * M$408) * IF(N414 = 0, $H$406, 1), 0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$15, \"dd mmm yy\") & \" - depreciation - RT\"","v":"Capex addition - 31 Mar 23 - depreciation - RT"},null,null,null,"GBP m",null,0,null,{"$f":" IF(M415 <> 0, IF(M423 = 1, M415, IF(L423 = 1, M415, L431) * (M$407 / L$407) * M$408) * IF(N415 = 0, $H$406, 1), 0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$16, \"dd mmm yy\") & \" - depreciation - RT\"","v":"Capex addition - 31 Mar 24 - depreciation - RT"},null,null,null,"GBP m",null,0,null,{"$f":" IF(M416 <> 0, IF(M424 = 1, M416, IF(L424 = 1, M416, L432) * (M$407 / L$407) * M$408) * IF(N416 = 0, $H$406, 1), 0)","v":0},0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Depreciation amount for additional asset - t - RT",null,null,null,"GBP m",null,{"$f":" SUM(M434:U434)","v":0},null,{"$f":"SUM(M426:M432)","v":0},{"$f":"SUM(N426:N432)","v":0},{"$f":"SUM(O426:O432)","v":0},{"$f":"SUM(P426:P432)","v":0},{"$f":"SUM(Q426:Q432)","v":0},0,0,0,0]
[]
[null,null,null,null,{"$f":" E$434","v":"Depreciation amount for additional asset - t - RT"},0,0,0,"GBP m",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Time!E$92","v":"RP6 period flag"},{"$f":" Time!F$92","v":0},{"$f":" Time!G$92","v":0},{"$f":" Time!H$92","v":0},{"$f":" Time!I$92","v":"flag"},{"$f":" Time!J$92","v":0},{"$f":" Time!K$92","v":7},{"$f":" Time!L$92","v":0},{"$f":" Time!M$92","v":0},{"$f":" Time!N$92","v":1},{"$f":" Time!O$92","v":1},{"$f":" Time!P$92","v":1},{"$f":" Time!Q$92","v":1},{"$f":" Time!R$92","v":1},{"$f":" Time!S$92","v":1},{"$f":" Time!T$92","v":1},{"$f":" Time!U$92","v":0}]
[null,null,null,null,"Depreciation amount for additional asset - t - RT",null,null,null,"GBP m",null,{"$f":" SUM(M438:U438)","v":0},null,{"$f":" M436 * M437","v":0},{"$f":" N436 * N437","v":0},{"$f":" O436 * O437","v":0},{"$f":" P436 * P437","v":0},{"$f":" Q436 * Q437","v":0},0,0,0,0]
[]
[]
[null,null,"Difference in the licence & new logic"]
[]
[null,null,null,null,{"$f":" 'DL - C4'!E$1017","v":"Depreciation amount for additional asset - t - RT"},{"$f":" 'DL - C4'!F$1017","v":"4.26:"},{"$f":" 'DL - C4'!G$1017","v":"DEPADD_RTt"},{"$f":" 'DL - C4'!H$1017","v":0},{"$f":" 'DL - C4'!I$1017","v":"GBP m"},{"$f":" 'DL - C4'!J$1017","v":0},{"$f":" 'DL - C4'!K$1017","v":0},{"$f":" 'DL - C4'!L$1017","v":0},{"$f":" 'DL - C4'!M$1017","v":0},{"$f":" 'DL - C4'!N$1017","v":0},{"$f":" 'DL - C4'!O$1017","v":0},{"$f":" 'DL - C4'!P$1017","v":0},{"$f":" 'DL - C4'!Q$1017","v":0},{"$f":" 'DL - C4'!R$1017","v":0},{"$f":" 'DL - C4'!S$1017","v":0},{"$f":" 'DL - C4'!T$1017","v":0},{"$f":" 'DL - C4'!U$1017","v":0}]
[null,null,null,null,{"$f":" E$438","v":"Depreciation amount for additional asset - t - RT"},0,0,0,"GBP m",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Difference",null,null,null,"GBP m",null,{"$f":" SUM(M445:U445)","v":0},null,{"$f":" M443 - M444","v":0},{"$f":" N443 - N444","v":0},{"$f":" O443 - O444","v":0},{"$f":" P443 - P444","v":0},{"$f":" Q443 - Q444","v":0},0,0,0,0]
[null,null,null,null,"Depreciation amount for additional asset - difference check - RT",null,null,{"$f":" IF( SUM(M446:U446) > 0, 1, 0)","v":0},"check",null,null,null,{"$f":" IF( ABS(M445) > CHK_TOL, 1, 0)","v":0},0,0,0,0,{"$f":" IF( ABS(R445) > CHK_TOL, 1, 0)","v":0},{"$f":" IF( ABS(S445) > CHK_TOL, 1, 0)","v":0},{"$f":" IF( ABS(T445) > CHK_TOL, 1, 0)","v":0},{"$f":" IF( ABS(U445) > CHK_TOL, 1, 0)","v":0}]
[]
[]
["4. REGULATORY ASSET BASFE  - RAB_FE"]
[]
[null,null,"Capex addition - FE"]
[]
[null,null,null,null,{"$f":" 'DL - C9'!E$89","v":"Capex addition - FE"},{"$f":" 'DL - C9'!F$89","v":0},{"$f":" 'DL - C9'!G$89","v":"CAt_FEt"},{"$f":" 'DL - C9'!H$89","v":0},{"$f":" 'DL - C9'!I$89","v":"GBP m"},{"$f":" 'DL - C9'!J$89","v":0},{"$f":" 'DL - C9'!K$89","v":0},{"$f":" 'DL - C9'!L$89","v":0},{"$f":" 'DL - C9'!M$89","v":0},{"$f":" 'DL - C9'!N$89","v":0},{"$f":" 'DL - C9'!O$89","v":0},{"$f":" 'DL - C9'!P$89","v":0},{"$f":" 'DL - C9'!Q$89","v":0},{"$f":" 'DL - C9'!R$89","v":0},{"$f":" 'DL - C9'!S$89","v":0},{"$f":" 'DL - C9'!T$89","v":0},{"$f":" 'DL - C9'!U$89","v":0}]
[null,null,null,null,{"$f":" Time!E$47","v":"Pre - RP6 period flag"},{"$f":" Time!F$47","v":0},{"$f":" Time!G$47","v":0},{"$f":" Time!H$47","v":0},{"$f":" Time!I$47","v":"flag"},{"$f":" Time!J$47","v":0},{"$f":" Time!K$47","v":1},{"$f":" Time!L$47","v":0},{"$f":" Time!M$47","v":1},{"$f":" Time!N$47","v":0},{"$f":" Time!O$47","v":0},{"$f":" Time!P$47","v":0},{"$f":" Time!Q$47","v":0},{"$f":" Time!R$47","v":0},{"$f":" Time!S$47","v":0},{"$f":" Time!T$47","v":0},{"$f":" Time!U$47","v":0}]
[null,null,null,null,{"$f":" E453 & \" - \" & ACTIVE_CASE","v":"Capex addition - FE - RP6"},null,{"$f":" G453","v":"CAt_FEt"},null,"GBP m",null,{"$f":" SUM(M455:U455)","v":0},null,{"$f":" M453 * (1 - M454)","v":0},0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E$10","v":"Capex addition 1 date"},{"$f":" F$10","v":"00:00:00"},{"$f":" G$10","v":"00:00:00"},{"$f":" H$10","v":"2018-03-31"},{"$f":" I$10","v":"date"}]
[null,null,null,null,{"$f":" E$11","v":"Capex addition 2 date"},{"$f":" F$11","v":"00:00:00"},{"$f":" G$11","v":"00:00:00"},{"$f":" H$11","v":"2019-03-31"},{"$f":" I$11","v":"date"}]
[null,null,null,null,{"$f":" E$12","v":"Capex addition 3 date"},{"$f":" F$12","v":"00:00:00"},{"$f":" G$12","v":"00:00:00"},{"$f":" H$12","v":"2020-03-31"},{"$f":" I$12","v":"date"}]
[null,null,null,null,{"$f":" E$13","v":"Capex addition 4 date"},{"$f":" F$13","v":"00:00:00"},{"$f":" G$13","v":"00:00:00"},{"$f":" H$13","v":"2021-03-31"},{"$f":" I$13","v":"date"}]
[null,null,null,null,{"$f":" E$14","v":"Capex addition 5 date"},{"$f":" F$14","v":"00:00:00"},{"$f":" G$14","v":"00:00:00"},{"$f":" H$14","v":"2022-03-31"},{"$f":" I$14","v":"date"}]
[null,null,null,null,{"$f":" E$15","v":"Capex addition 6 date"},{"$f":" F$15","v":"00:00:00"},{"$f":" G$15","v":"00:00:00"},{"$f":" H$15","v":"2023-03-31"},{"$f":" I$15","v":"date"}]
[null,null,null,null,{"$f":" E$16","v":"Capex addition 7 date"},{"$f":" F$16","v":"00:00:00"},{"$f":" G$16","v":"00:00:00"},{"$f":" H$16","v":"2024-03-31"},{"$f":" I$16","v":"date"}]
[]
[null,null,null,null,{"$f":" E$455","v":"Capex addition - FE - RP6"},0,"CAt_FEt",0,"GBP m",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Time!E$23","v":"Model period ending"},{"$f":" Time!F$23","v":"00:00:00"},{"$f":" Time!G$23","v":"00:00:00"},{"$f":" Time!H$23","v":"00:00:00"},{"$f":" Time!I$23","v":"date"},{"$f":" Time!J$23","v":"00:00:00"},{"$f":" Time!K$23","v":"00:00:00"},{"$f":" Time!L$23","v":"00:00:00"},{"$f":" Time!M$23","v":"2017-03-31"},{"$f":" Time!N$23","v":"2018-03-31"},{"$f":" Time!O$23","v":"2019-03-31"},{"$f":" Time!P$23","v":"2020-03-31"},{"$f":" Time!Q$23","v":"2021-03-31"},{"$f":" Time!R$23","v":"2022-03-31"},{"$f":" Time!S$23","v":"2023-03-31"},{"$f":" Time!T$23","v":"2024-03-31"},{"$f":" Time!U$23","v":"2025-03-31"}]
[]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$10, \"dd mmm yy\")","v":"Capex addition - 31 Mar 18"},null,null,{"$f":" INDEX(M$465:U$465, MATCH(H457, $M$466:$U$466, 0))","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$11, \"dd mmm yy\")","v":"Capex addition - 31 Mar 19"},null,null,{"$f":" INDEX(M$465:U$465, MATCH(H458, $M$466:$U$466, 0))","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$12, \"dd mmm yy\")","v":"Capex addition - 31 Mar 20"},null,null,0,"GBP m"]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$13, \"dd mmm yy\")","v":"Capex addition - 31 Mar 21"},null,null,0,"GBP m"]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$14, \"dd mmm yy\")","v":"Capex addition - 31 Mar 22"},null,null,{"$f":" INDEX(M$465:U$465, MATCH(H461, $M$466:$U$466, 0))","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$15, \"dd mmm yy\")","v":"Capex addition - 31 Mar 23"},null,null,0,"GBP m"]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$16, \"dd mmm yy\")","v":"Capex addition - 31 Mar 24"},null,null,0,"GBP m"]
[]
[]
[null,null,"Capex addition - depreciation - real - FE"]
[]
[null,null,null,null,{"$f":" 'Licence Inp'!E$95","v":"Additional depreciation factor - DL"},{"$f":" 'Licence Inp'!F$95","v":"4.27a:"},{"$f":" 'Licence Inp'!G$95","v":0},{"$f":" 'Licence Inp'!H$95","v":0.5},{"$f":" 'Licence Inp'!I$95","v":"factor"}]
[null,null,null,null,{"$f":" 'Licence Inp'!E$105","v":"Depreciation rate - RAB_FE"},{"$f":" 'Licence Inp'!F$105","v":"Table 5"},{"$f":" 'Licence Inp'!G$105","v":"DEPR_FE"},{"$f":" 'Licence Inp'!H$105","v":0.2},{"$f":" 'Licence Inp'!I$105","v":"%"}]
[]
[null,null,null,null,{"$f":" E$468","v":"Capex addition - 31 Mar 18"},{"$f":" F$468","v":0},{"$f":" G$468","v":0},{"$f":" H$468","v":0},{"$f":" I$468","v":"GBP m"}]
[null,null,null,null,{"$f":" E$469","v":"Capex addition - 31 Mar 19"},{"$f":" F$469","v":0},{"$f":" G$469","v":0},{"$f":" H$469","v":0},{"$f":" I$469","v":"GBP m"}]
[null,null,null,null,{"$f":" E$470","v":"Capex addition - 31 Mar 20"},{"$f":" F$470","v":0},{"$f":" G$470","v":0},{"$f":" H$470","v":0},{"$f":" I$470","v":"GBP m"}]
[null,null,null,null,{"$f":" E$471","v":"Capex addition - 31 Mar 21"},{"$f":" F$471","v":0},{"$f":" G$471","v":0},{"$f":" H$471","v":0},{"$f":" I$471","v":"GBP m"}]
[null,null,null,null,{"$f":" E$472","v":"Capex addition - 31 Mar 22"},{"$f":" F$472","v":0},{"$f":" G$472","v":0},{"$f":" H$472","v":0},{"$f":" I$472","v":"GBP m"}]
[null,null,null,null,{"$f":" E$473","v":"Capex addition - 31 Mar 23"},{"$f":" F$473","v":0},{"$f":" G$473","v":0},{"$f":" H$473","v":0},{"$f":" I$473","v":"GBP m"}]
[null,null,null,null,{"$f":" E$474","v":"Capex addition - 31 Mar 24"},{"$f":" F$474","v":0},{"$f":" G$474","v":0},{"$f":" H$474","v":0},{"$f":" I$474","v":"GBP m"}]
[]
[null,null,null,null,{"$f":" E$28","v":"Capex addition - 31 Mar 18 - start period flag"},0,0,0,"flag",0,1,0,0,1,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$29","v":"Capex addition - 31 Mar 19 - start period flag"},0,0,0,"flag",0,1,0,0,0,1,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$30","v":"Capex addition - 31 Mar 20 - start period flag"},0,0,0,"flag",0,1,0,0,0,0,1,0,0,0,0,0]
[null,null,null,null,{"$f":" E$31","v":"Capex addition - 31 Mar 21 - start period flag"},0,0,0,"flag",0,1,0,0,0,0,0,1,0,0,0,0]
[null,null,null,null,{"$f":" E$32","v":"Capex addition - 31 Mar 22 - start period flag"},0,0,0,"flag",0,1,0,0,0,0,0,0,1,0,0,0]
[null,null,null,null,{"$f":" E$33","v":"Capex addition - 31 Mar 23 - start period flag"},0,0,0,"flag",0,1,0,0,0,0,0,0,0,1,0,0]
[null,null,null,null,{"$f":" E$34","v":"Capex addition - 31 Mar 24 - start period flag"},0,0,0,"flag",0,1,0,0,0,0,0,0,0,0,1,0]
[]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$10, \"dd mmm yy\") & \" - depreciation - real - FE\"","v":"Capex addition - 31 Mar 18 - depreciation - real - FE"},null,null,null,"GBP m",null,{"$f":" SUM(M498:U498)","v":0},null,{"$f":" IF(SUM($M490:M490) <> 1, 0, MAX(0, MIN( $H482 - SUM($L498:L498), $H482 * $H$480 * IF(M490 = 1, $H$479, 1))))","v":0},{"$f":" IF(SUM($M490:N490) <> 1, 0, MAX(0, MIN( $H482 - SUM($L498:M498), $H482 * $H$480 * IF(N490 = 1, $H$479, 1))))","v":0},{"$f":" IF(SUM($M490:O490) <> 1, 0, MAX(0, MIN( $H482 - SUM($L498:N498), $H482 * $H$480 * IF(O490 = 1, $H$479, 1))))","v":0},{"$f":" IF(SUM($M490:P490) <> 1, 0, MAX(0, MIN( $H482 - SUM($L498:O498), $H482 * $H$480 * IF(P490 = 1, $H$479, 1))))","v":0},{"$f":" IF(SUM($M490:Q490) <> 1, 0, MAX(0, MIN( $H482 - SUM($L498:P498), $H482 * $H$480 * IF(Q490 = 1, $H$479, 1))))","v":0},{"$f":" IF(SUM($M490:R490) <> 1, 0, MAX(0, MIN( $H482 - SUM($L498:Q498), $H482 * $H$480 * IF(R490 = 1, $H$479, 1))))","v":0},{"$f":" IF(SUM($M490:S490) <> 1, 0, MAX(0, MIN( $H482 - SUM($L498:R498), $H482 * $H$480 * IF(S490 = 1, $H$479, 1))))","v":0},{"$f":" IF(SUM($M490:T490) <> 1, 0, MAX(0, MIN( $H482 - SUM($L498:S498), $H482 * $H$480 * IF(T490 = 1, $H$479, 1))))","v":0},{"$f":" IF(SUM($M490:U490) <> 1, 0, MAX(0, MIN( $H482 - SUM($L498:T498), $H482 * $H$480 * IF(U490 = 1, $H$479, 1))))","v":0}]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$11, \"dd mmm yy\") & \" - depreciation - real - FE\"","v":"Capex addition - 31 Mar 19 - depreciation - real - FE"},null,null,null,"GBP m",null,0,null,{"$f":" IF(SUM($M491:M491) <> 1, 0, MAX(0, MIN( $H483 - SUM($L499:L499), $H483 * $H$480 * IF(M491 = 1, $H$479, 1))))","v":0},{"$f":" IF(SUM($M491:N491) <> 1, 0, MAX(0, MIN( $H483 - SUM($L499:M499), $H483 * $H$480 * IF(N491 = 1, $H$479, 1))))","v":0},{"$f":" IF(SUM($M491:O491) <> 1, 0, MAX(0, MIN( $H483 - SUM($L499:N499), $H483 * $H$480 * IF(O491 = 1, $H$479, 1))))","v":0},{"$f":" IF(SUM($M491:P491) <> 1, 0, MAX(0, MIN( $H483 - SUM($L499:O499), $H483 * $H$480 * IF(P491 = 1, $H$479, 1))))","v":0},{"$f":" IF(SUM($M491:Q491) <> 1, 0, MAX(0, MIN( $H483 - SUM($L499:P499), $H483 * $H$480 * IF(Q491 = 1, $H$479, 1))))","v":0},{"$f":" IF(SUM($M491:R491) <> 1, 0, MAX(0, MIN( $H483 - SUM($L499:Q499), $H483 * $H$480 * IF(R491 = 1, $H$479, 1))))","v":0},{"$f":" IF(SUM($M491:S491) <> 1, 0, MAX(0, MIN( $H483 - SUM($L499:R499), $H483 * $H$480 * IF(S491 = 1, $H$479, 1))))","v":0},{"$f":" IF(SUM($M491:T491) <> 1, 0, MAX(0, MIN( $H483 - SUM($L499:S499), $H483 * $H$480 * IF(T491 = 1, $H$479, 1))))","v":0},{"$f":" IF(SUM($M491:U491) <> 1, 0, MAX(0, MIN( $H483 - SUM($L499:T499), $H483 * $H$480 * IF(U491 = 1, $H$479, 1))))","v":0}]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$12, \"dd mmm yy\") & \" - depreciation - real - FE\"","v":"Capex addition - 31 Mar 20 - depreciation - real - FE"},null,null,null,"GBP m",null,0,null,{"$f":" IF(SUM($M492:M492) <> 1, 0, MAX(0, MIN( $H484 - SUM($L500:L500), $H484 * $H$480 * IF(M492 = 1, $H$479, 1))))","v":0},{"$f":" IF(SUM($M492:N492) <> 1, 0, MAX(0, MIN( $H484 - SUM($L500:M500), $H484 * $H$480 * IF(N492 = 1, $H$479, 1))))","v":0},{"$f":" IF(SUM($M492:O492) <> 1, 0, MAX(0, MIN( $H484 - SUM($L500:N500), $H484 * $H$480 * IF(O492 = 1, $H$479, 1))))","v":0},{"$f":" IF(SUM($M492:P492) <> 1, 0, MAX(0, MIN( $H484 - SUM($L500:O500), $H484 * $H$480 * IF(P492 = 1, $H$479, 1))))","v":0},{"$f":" IF(SUM($M492:Q492) <> 1, 0, MAX(0, MIN( $H484 - SUM($L500:P500), $H484 * $H$480 * IF(Q492 = 1, $H$479, 1))))","v":0},{"$f":" IF(SUM($M492:R492) <> 1, 0, MAX(0, MIN( $H484 - SUM($L500:Q500), $H484 * $H$480 * IF(R492 = 1, $H$479, 1))))","v":0},{"$f":" IF(SUM($M492:S492) <> 1, 0, MAX(0, MIN( $H484 - SUM($L500:R500), $H484 * $H$480 * IF(S492 = 1, $H$479, 1))))","v":0},{"$f":" IF(SUM($M492:T492) <> 1, 0, MAX(0, MIN( $H484 - SUM($L500:S500), $H484 * $H$480 * IF(T492 = 1, $H$479, 1))))","v":0},{"$f":" IF(SUM($M492:U492) <> 1, 0, MAX(0, MIN( $H484 - SUM($L500:T500), $H484 * $H$480 * IF(U492 = 1, $H$479, 1))))","v":0}]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$13, \"dd mmm yy\") & \" - depreciation - real - FE\"","v":"Capex addition - 31 Mar 21 - depreciation - real - FE"},null,null,null,"GBP m",null,0,null,{"$f":" IF(SUM($M493:M493) <> 1, 0, MAX(0, MIN( $H485 - SUM($L501:L501), $H485 * $H$480 * IF(M493 = 1, $H$479, 1))))","v":0},{"$f":" IF(SUM($M493:N493) <> 1, 0, MAX(0, MIN( $H485 - SUM($L501:M501), $H485 * $H$480 * IF(N493 = 1, $H$479, 1))))","v":0},{"$f":" IF(SUM($M493:O493) <> 1, 0, MAX(0, MIN( $H485 - SUM($L501:N501), $H485 * $H$480 * IF(O493 = 1, $H$479, 1))))","v":0},{"$f":" IF(SUM($M493:P493) <> 1, 0, MAX(0, MIN( $H485 - SUM($L501:O501), $H485 * $H$480 * IF(P493 = 1, $H$479, 1))))","v":0},{"$f":" IF(SUM($M493:Q493) <> 1, 0, MAX(0, MIN( $H485 - SUM($L501:P501), $H485 * $H$480 * IF(Q493 = 1, $H$479, 1))))","v":0},{"$f":" IF(SUM($M493:R493) <> 1, 0, MAX(0, MIN( $H485 - SUM($L501:Q501), $H485 * $H$480 * IF(R493 = 1, $H$479, 1))))","v":0},{"$f":" IF(SUM($M493:S493) <> 1, 0, MAX(0, MIN( $H485 - SUM($L501:R501), $H485 * $H$480 * IF(S493 = 1, $H$479, 1))))","v":0},{"$f":" IF(SUM($M493:T493) <> 1, 0, MAX(0, MIN( $H485 - SUM($L501:S501), $H485 * $H$480 * IF(T493 = 1, $H$479, 1))))","v":0},{"$f":" IF(SUM($M493:U493) <> 1, 0, MAX(0, MIN( $H485 - SUM($L501:T501), $H485 * $H$480 * IF(U493 = 1, $H$479, 1))))","v":0}]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$14, \"dd mmm yy\") & \" - depreciation - real - FE\"","v":"Capex addition - 31 Mar 22 - depreciation - real - FE"},null,null,null,"GBP m",null,0,null,{"$f":" IF(SUM($M494:M494) <> 1, 0, MAX(0, MIN( $H486 - SUM($L502:L502), $H486 * $H$480 * IF(M494 = 1, $H$479, 1))))","v":0},{"$f":" IF(SUM($M494:N494) <> 1, 0, MAX(0, MIN( $H486 - SUM($L502:M502), $H486 * $H$480 * IF(N494 = 1, $H$479, 1))))","v":0},{"$f":" IF(SUM($M494:O494) <> 1, 0, MAX(0, MIN( $H486 - SUM($L502:N502), $H486 * $H$480 * IF(O494 = 1, $H$479, 1))))","v":0},{"$f":" IF(SUM($M494:P494) <> 1, 0, MAX(0, MIN( $H486 - SUM($L502:O502), $H486 * $H$480 * IF(P494 = 1, $H$479, 1))))","v":0},{"$f":" IF(SUM($M494:Q494) <> 1, 0, MAX(0, MIN( $H486 - SUM($L502:P502), $H486 * $H$480 * IF(Q494 = 1, $H$479, 1))))","v":0},{"$f":" IF(SUM($M494:R494) <> 1, 0, MAX(0, MIN( $H486 - SUM($L502:Q502), $H486 * $H$480 * IF(R494 = 1, $H$479, 1))))","v":0},{"$f":" IF(SUM($M494:S494) <> 1, 0, MAX(0, MIN( $H486 - SUM($L502:R502), $H486 * $H$480 * IF(S494 = 1, $H$479, 1))))","v":0},{"$f":" IF(SUM($M494:T494) <> 1, 0, MAX(0, MIN( $H486 - SUM($L502:S502), $H486 * $H$480 * IF(T494 = 1, $H$479, 1))))","v":0},{"$f":" IF(SUM($M494:U494) <> 1, 0, MAX(0, MIN( $H486 - SUM($L502:T502), $H486 * $H$480 * IF(U494 = 1, $H$479, 1))))","v":0}]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$15, \"dd mmm yy\") & \" - depreciation - real - FE\"","v":"Capex addition - 31 Mar 23 - depreciation - real - FE"},null,null,null,"GBP m",null,0,null,{"$f":" IF(SUM($M495:M495) <> 1, 0, MAX(0, MIN( $H487 - SUM($L503:L503), $H487 * $H$480 * IF(M495 = 1, $H$479, 1))))","v":0},{"$f":" IF(SUM($M495:N495) <> 1, 0, MAX(0, MIN( $H487 - SUM($L503:M503), $H487 * $H$480 * IF(N495 = 1, $H$479, 1))))","v":0},{"$f":" IF(SUM($M495:O495) <> 1, 0, MAX(0, MIN( $H487 - SUM($L503:N503), $H487 * $H$480 * IF(O495 = 1, $H$479, 1))))","v":0},{"$f":" IF(SUM($M495:P495) <> 1, 0, MAX(0, MIN( $H487 - SUM($L503:O503), $H487 * $H$480 * IF(P495 = 1, $H$479, 1))))","v":0},{"$f":" IF(SUM($M495:Q495) <> 1, 0, MAX(0, MIN( $H487 - SUM($L503:P503), $H487 * $H$480 * IF(Q495 = 1, $H$479, 1))))","v":0},{"$f":" IF(SUM($M495:R495) <> 1, 0, MAX(0, MIN( $H487 - SUM($L503:Q503), $H487 * $H$480 * IF(R495 = 1, $H$479, 1))))","v":0},{"$f":" IF(SUM($M495:S495) <> 1, 0, MAX(0, MIN( $H487 - SUM($L503:R503), $H487 * $H$480 * IF(S495 = 1, $H$479, 1))))","v":0},{"$f":" IF(SUM($M495:T495) <> 1, 0, MAX(0, MIN( $H487 - SUM($L503:S503), $H487 * $H$480 * IF(T495 = 1, $H$479, 1))))","v":0},{"$f":" IF(SUM($M495:U495) <> 1, 0, MAX(0, MIN( $H487 - SUM($L503:T503), $H487 * $H$480 * IF(U495 = 1, $H$479, 1))))","v":0}]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$16, \"dd mmm yy\") & \" - depreciation - real - FE\"","v":"Capex addition - 31 Mar 24 - depreciation - real - FE"},null,null,null,"GBP m",null,0,null,{"$f":" IF(SUM($M496:M496) <> 1, 0, MAX(0, MIN( $H488 - SUM($L504:L504), $H488 * $H$480 * IF(M496 = 1, $H$479, 1))))","v":0},{"$f":" IF(SUM($M496:N496) <> 1, 0, MAX(0, MIN( $H488 - SUM($L504:M504), $H488 * $H$480 * IF(N496 = 1, $H$479, 1))))","v":0},{"$f":" IF(SUM($M496:O496) <> 1, 0, MAX(0, MIN( $H488 - SUM($L504:N504), $H488 * $H$480 * IF(O496 = 1, $H$479, 1))))","v":0},{"$f":" IF(SUM($M496:P496) <> 1, 0, MAX(0, MIN( $H488 - SUM($L504:O504), $H488 * $H$480 * IF(P496 = 1, $H$479, 1))))","v":0},{"$f":" IF(SUM($M496:Q496) <> 1, 0, MAX(0, MIN( $H488 - SUM($L504:P504), $H488 * $H$480 * IF(Q496 = 1, $H$479, 1))))","v":0},{"$f":" IF(SUM($M496:R496) <> 1, 0, MAX(0, MIN( $H488 - SUM($L504:Q504), $H488 * $H$480 * IF(R496 = 1, $H$479, 1))))","v":0},{"$f":" IF(SUM($M496:S496) <> 1, 0, MAX(0, MIN( $H488 - SUM($L504:R504), $H488 * $H$480 * IF(S496 = 1, $H$479, 1))))","v":0},{"$f":" IF(SUM($M496:T496) <> 1, 0, MAX(0, MIN( $H488 - SUM($L504:S504), $H488 * $H$480 * IF(T496 = 1, $H$479, 1))))","v":0},{"$f":" IF(SUM($M496:U496) <> 1, 0, MAX(0, MIN( $H488 - SUM($L504:T504), $H488 * $H$480 * IF(U496 = 1, $H$479, 1))))","v":0}]
[]
[]
[null,null,"Capex addition - depreciation - FE"]
[]
[null,null,null,null,{"$f":" 'Licence Inp'!E$95","v":"Additional depreciation factor - DL"},{"$f":" 'Licence Inp'!F$95","v":"4.27a:"},{"$f":" 'Licence Inp'!G$95","v":0},{"$f":" 'Licence Inp'!H$95","v":0.5},{"$f":" 'Licence Inp'!I$95","v":"factor"}]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,{"$f":" Time!E$98","v":"RP6 PPF- actual / actual"},{"$f":" Time!F$98","v":0},{"$f":" Time!G$98","v":0},{"$f":" Time!H$98","v":0},{"$f":" Time!I$98","v":"factor"},{"$f":" Time!J$98","v":0},{"$f":" Time!K$98","v":6.5},{"$f":" Time!L$98","v":0},{"$f":" Time!M$98","v":0},{"$f":" Time!N$98","v":0.5},{"$f":" Time!O$98","v":1},{"$f":" Time!P$98","v":1},{"$f":" Time!Q$98","v":1},{"$f":" Time!R$98","v":1},{"$f":" Time!S$98","v":1},{"$f":" Time!T$98","v":1},{"$f":" Time!U$98","v":0}]
[]
[null,null,null,null,{"$f":" E$498","v":"Capex addition - 31 Mar 18 - depreciation - real - FE"},0,0,0,"GBP m",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$499","v":"Capex addition - 31 Mar 19 - depreciation - real - FE"},0,0,0,"GBP m",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$500","v":"Capex addition - 31 Mar 20 - depreciation - real - FE"},0,0,0,"GBP m",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$501","v":"Capex addition - 31 Mar 21 - depreciation - real - FE"},0,0,0,"GBP m",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$502","v":"Capex addition - 31 Mar 22 - depreciation - real - FE"},0,0,0,"GBP m",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$503","v":"Capex addition - 31 Mar 23 - depreciation - real - FE"},0,0,0,"GBP m",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$504","v":"Capex addition - 31 Mar 24 - depreciation - real - FE"},0,0,0,"GBP m",0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E$28","v":"Capex addition - 31 Mar 18 - start period flag"},0,0,0,"flag",0,1,0,0,1,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$29","v":"Capex addition - 31 Mar 19 - start period flag"},0,0,0,"flag",0,1,0,0,0,1,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$30","v":"Capex addition - 31 Mar 20 - start period flag"},0,0,0,"flag",0,1,0,0,0,0,1,0,0,0,0,0]
[null,null,null,null,{"$f":" E$31","v":"Capex addition - 31 Mar 21 - start period flag"},0,0,0,"flag",0,1,0,0,0,0,0,1,0,0,0,0]
[null,null,null,null,{"$f":" E$32","v":"Capex addition - 31 Mar 22 - start period flag"},0,0,0,"flag",0,1,0,0,0,0,0,0,1,0,0,0]
[null,null,null,null,{"$f":" E$33","v":"Capex addition - 31 Mar 23 - start period flag"},0,0,0,"flag",0,1,0,0,0,0,0,0,0,1,0,0]
[null,null,null,null,{"$f":" E$34","v":"Capex addition - 31 Mar 24 - start period flag"},0,0,0,"flag",0,1,0,0,0,0,0,0,0,0,1,0]
[]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$10, \"dd mmm yy\") & \" - depreciation - FE\"","v":"Capex addition - 31 Mar 18 - depreciation - FE"},null,null,null,"GBP m",null,{"$f":" SUM(M529:U529)","v":0},null,{"$f":" IF(M513 <> 0, IF(M521 = 1, M513, IF(L521 = 1, M513, L529) * (M$510 / L$510) * M$511) * IF(N513 = 0, $H$509, 1), 0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$11, \"dd mmm yy\") & \" - depreciation - FE\"","v":"Capex addition - 31 Mar 19 - depreciation - FE"},null,null,null,"GBP m",null,0,null,{"$f":" IF(M514 <> 0, IF(M522 = 1, M514, IF(L522 = 1, M514, L530) * (M$510 / L$510) * M$511) * IF(N514 = 0, $H$509, 1), 0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$12, \"dd mmm yy\") & \" - depreciation - FE\"","v":"Capex addition - 31 Mar 20 - depreciation - FE"},null,null,null,"GBP m",null,0,null,{"$f":" IF(M515 <> 0, IF(M523 = 1, M515, IF(L523 = 1, M515, L531) * (M$510 / L$510) * M$511) * IF(N515 = 0, $H$509, 1), 0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$13, \"dd mmm yy\") & \" - depreciation - FE\"","v":"Capex addition - 31 Mar 21 - depreciation - FE"},null,null,null,"GBP m",null,0,null,{"$f":" IF(M516 <> 0, IF(M524 = 1, M516, IF(L524 = 1, M516, L532) * (M$510 / L$510) * M$511) * IF(N516 = 0, $H$509, 1), 0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$14, \"dd mmm yy\") & \" - depreciation - FE\"","v":"Capex addition - 31 Mar 22 - depreciation - FE"},null,null,null,"GBP m",null,0,null,{"$f":" IF(M517 <> 0, IF(M525 = 1, M517, IF(L525 = 1, M517, L533) * (M$510 / L$510) * M$511) * IF(N517 = 0, $H$509, 1), 0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$15, \"dd mmm yy\") & \" - depreciation - FE\"","v":"Capex addition - 31 Mar 23 - depreciation - FE"},null,null,null,"GBP m",null,0,null,{"$f":" IF(M518 <> 0, IF(M526 = 1, M518, IF(L526 = 1, M518, L534) * (M$510 / L$510) * M$511) * IF(N518 = 0, $H$509, 1), 0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$16, \"dd mmm yy\") & \" - depreciation - FE\"","v":"Capex addition - 31 Mar 24 - depreciation - FE"},null,null,null,"GBP m",null,0,null,{"$f":" IF(M519 <> 0, IF(M527 = 1, M519, IF(L527 = 1, M519, L535) * (M$510 / L$510) * M$511) * IF(N519 = 0, $H$509, 1), 0)","v":0},0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Depreciation amount for additional asset - t - FE",null,null,null,"GBP m",null,{"$f":" SUM(M537:U537)","v":0},null,{"$f":"SUM(M529:M535)","v":0},{"$f":"SUM(N529:N535)","v":0},{"$f":"SUM(O529:O535)","v":0},{"$f":"SUM(P529:P535)","v":0},{"$f":"SUM(Q529:Q535)","v":0},0,0,0,0]
[]
[null,null,null,null,{"$f":" E$537","v":"Depreciation amount for additional asset - t - FE"},0,0,0,"GBP m",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Time!E$92","v":"RP6 period flag"},{"$f":" Time!F$92","v":0},{"$f":" Time!G$92","v":0},{"$f":" Time!H$92","v":0},{"$f":" Time!I$92","v":"flag"},{"$f":" Time!J$92","v":0},{"$f":" Time!K$92","v":7},{"$f":" Time!L$92","v":0},{"$f":" Time!M$92","v":0},{"$f":" Time!N$92","v":1},{"$f":" Time!O$92","v":1},{"$f":" Time!P$92","v":1},{"$f":" Time!Q$92","v":1},{"$f":" Time!R$92","v":1},{"$f":" Time!S$92","v":1},{"$f":" Time!T$92","v":1},{"$f":" Time!U$92","v":0}]
[null,null,null,null,"Depreciation amount for additional asset - t - FE",null,null,null,"GBP m",null,{"$f":" SUM(M541:U541)","v":0},null,{"$f":" M539 * M540","v":0},{"$f":" N539 * N540","v":0},{"$f":" O539 * O540","v":0},{"$f":" P539 * P540","v":0},{"$f":" Q539 * Q540","v":0},0,0,0,0]
[]
[]
[null,null,"Difference in the licence & new logic"]
[]
[null,null,null,null,{"$f":" 'DL - C4'!E$1269","v":"Depreciation amount for additional asset - t - FE"},{"$f":" 'DL - C4'!F$1269","v":"4.26:"},{"$f":" 'DL - C4'!G$1269","v":"DEPADD_FEt"},{"$f":" 'DL - C4'!H$1269","v":0},{"$f":" 'DL - C4'!I$1269","v":"GBP m"},{"$f":" 'DL - C4'!J$1269","v":0},{"$f":" 'DL - C4'!K$1269","v":0},{"$f":" 'DL - C4'!L$1269","v":0},{"$f":" 'DL - C4'!M$1269","v":0},{"$f":" 'DL - C4'!N$1269","v":0},{"$f":" 'DL - C4'!O$1269","v":0},{"$f":" 'DL - C4'!P$1269","v":0},{"$f":" 'DL - C4'!Q$1269","v":0},{"$f":" 'DL - C4'!R$1269","v":0},{"$f":" 'DL - C4'!S$1269","v":0},{"$f":" 'DL - C4'!T$1269","v":0},{"$f":" 'DL - C4'!U$1269","v":0}]
[null,null,null,null,{"$f":" E$541","v":"Depreciation amount for additional asset - t - FE"},0,0,0,"GBP m",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Difference",null,null,null,"GBP m",null,{"$f":" SUM(M548:U548)","v":0},null,{"$f":" M546 - M547","v":0},{"$f":" N546 - N547","v":0},{"$f":" O546 - O547","v":0},{"$f":" P546 - P547","v":0},{"$f":" Q546 - Q547","v":0},0,0,0,0]
[null,null,null,null,"Depreciation amount for additional asset - difference check - FE",null,null,{"$f":" IF( SUM(M549:U549) > 0, 1, 0)","v":0},"check",null,null,null,{"$f":" IF( ABS(M548) > CHK_TOL, 1, 0)","v":0},0,0,0,0,{"$f":" IF( ABS(R548) > CHK_TOL, 1, 0)","v":0},{"$f":" IF( ABS(S548) > CHK_TOL, 1, 0)","v":0},{"$f":" IF( ABS(T548) > CHK_TOL, 1, 0)","v":0},{"$f":" IF( ABS(U548) > CHK_TOL, 1, 0)","v":0}]
[]
[]
["4. REGULATORY ASSET BASNI  - RAB_NI"]
[]
[null,null,"Capex addition - NI"]
[]
[null,null,null,null,{"$f":" 'DL - C9'!E$100","v":"Capex addition - NI"},{"$f":" 'DL - C9'!F$100","v":0},{"$f":" 'DL - C9'!G$100","v":"CAt_NIt"},{"$f":" 'DL - C9'!H$100","v":0},{"$f":" 'DL - C9'!I$100","v":"GBP m"},{"$f":" 'DL - C9'!J$100","v":0},{"$f":" 'DL - C9'!K$100","v":0},{"$f":" 'DL - C9'!L$100","v":0},{"$f":" 'DL - C9'!M$100","v":0},{"$f":" 'DL - C9'!N$100","v":0},{"$f":" 'DL - C9'!O$100","v":0},{"$f":" 'DL - C9'!P$100","v":0},{"$f":" 'DL - C9'!Q$100","v":0},{"$f":" 'DL - C9'!R$100","v":0},{"$f":" 'DL - C9'!S$100","v":0},{"$f":" 'DL - C9'!T$100","v":0},{"$f":" 'DL - C9'!U$100","v":0}]
[null,null,null,null,{"$f":" Time!E$47","v":"Pre - RP6 period flag"},{"$f":" Time!F$47","v":0},{"$f":" Time!G$47","v":0},{"$f":" Time!H$47","v":0},{"$f":" Time!I$47","v":"flag"},{"$f":" Time!J$47","v":0},{"$f":" Time!K$47","v":1},{"$f":" Time!L$47","v":0},{"$f":" Time!M$47","v":1},{"$f":" Time!N$47","v":0},{"$f":" Time!O$47","v":0},{"$f":" Time!P$47","v":0},{"$f":" Time!Q$47","v":0},{"$f":" Time!R$47","v":0},{"$f":" Time!S$47","v":0},{"$f":" Time!T$47","v":0},{"$f":" Time!U$47","v":0}]
[null,null,null,null,{"$f":" E556 & \" - \" & ACTIVE_CASE","v":"Capex addition - NI - RP6"},null,{"$f":" G556","v":"CAt_NIt"},null,"GBP m",null,{"$f":" SUM(M558:U558)","v":0},null,{"$f":" M556 * (1 - M557)","v":0},0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E$10","v":"Capex addition 1 date"},{"$f":" F$10","v":"00:00:00"},{"$f":" G$10","v":"00:00:00"},{"$f":" H$10","v":"2018-03-31"},{"$f":" I$10","v":"date"}]
[null,null,null,null,{"$f":" E$11","v":"Capex addition 2 date"},{"$f":" F$11","v":"00:00:00"},{"$f":" G$11","v":"00:00:00"},{"$f":" H$11","v":"2019-03-31"},{"$f":" I$11","v":"date"}]
[null,null,null,null,{"$f":" E$12","v":"Capex addition 3 date"},{"$f":" F$12","v":"00:00:00"},{"$f":" G$12","v":"00:00:00"},{"$f":" H$12","v":"2020-03-31"},{"$f":" I$12","v":"date"}]
[null,null,null,null,{"$f":" E$13","v":"Capex addition 4 date"},{"$f":" F$13","v":"00:00:00"},{"$f":" G$13","v":"00:00:00"},{"$f":" H$13","v":"2021-03-31"},{"$f":" I$13","v":"date"}]
[null,null,null,null,{"$f":" E$14","v":"Capex addition 5 date"},{"$f":" F$14","v":"00:00:00"},{"$f":" G$14","v":"00:00:00"},{"$f":" H$14","v":"2022-03-31"},{"$f":" I$14","v":"date"}]
[null,null,null,null,{"$f":" E$15","v":"Capex addition 6 date"},{"$f":" F$15","v":"00:00:00"},{"$f":" G$15","v":"00:00:00"},{"$f":" H$15","v":"2023-03-31"},{"$f":" I$15","v":"date"}]
[null,null,null,null,{"$f":" E$16","v":"Capex addition 7 date"},{"$f":" F$16","v":"00:00:00"},{"$f":" G$16","v":"00:00:00"},{"$f":" H$16","v":"2024-03-31"},{"$f":" I$16","v":"date"}]
[]
[null,null,null,null,{"$f":" E$558","v":"Capex addition - NI - RP6"},0,"CAt_NIt",0,"GBP m",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Time!E$23","v":"Model period ending"},{"$f":" Time!F$23","v":"00:00:00"},{"$f":" Time!G$23","v":"00:00:00"},{"$f":" Time!H$23","v":"00:00:00"},{"$f":" Time!I$23","v":"date"},{"$f":" Time!J$23","v":"00:00:00"},{"$f":" Time!K$23","v":"00:00:00"},{"$f":" Time!L$23","v":"00:00:00"},{"$f":" Time!M$23","v":"2017-03-31"},{"$f":" Time!N$23","v":"2018-03-31"},{"$f":" Time!O$23","v":"2019-03-31"},{"$f":" Time!P$23","v":"2020-03-31"},{"$f":" Time!Q$23","v":"2021-03-31"},{"$f":" Time!R$23","v":"2022-03-31"},{"$f":" Time!S$23","v":"2023-03-31"},{"$f":" Time!T$23","v":"2024-03-31"},{"$f":" Time!U$23","v":"2025-03-31"}]
[]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$10, \"dd mmm yy\")","v":"Capex addition - 31 Mar 18"},null,null,{"$f":" INDEX(M$568:U$568, MATCH(H560, $M$569:$U$569, 0))","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$11, \"dd mmm yy\")","v":"Capex addition - 31 Mar 19"},null,null,{"$f":" INDEX(M$568:U$568, MATCH(H561, $M$569:$U$569, 0))","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$12, \"dd mmm yy\")","v":"Capex addition - 31 Mar 20"},null,null,0,"GBP m"]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$13, \"dd mmm yy\")","v":"Capex addition - 31 Mar 21"},null,null,0,"GBP m"]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$14, \"dd mmm yy\")","v":"Capex addition - 31 Mar 22"},null,null,0,"GBP m"]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$15, \"dd mmm yy\")","v":"Capex addition - 31 Mar 23"},null,null,0,"GBP m"]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$16, \"dd mmm yy\")","v":"Capex addition - 31 Mar 24"},null,null,0,"GBP m"]
[]
[]
[null,null,"Capex addition - depreciation - real - NI"]
[]
[null,null,null,null,{"$f":" 'Licence Inp'!E$95","v":"Additional depreciation factor - DL"},{"$f":" 'Licence Inp'!F$95","v":"4.27a:"},{"$f":" 'Licence Inp'!G$95","v":0},{"$f":" 'Licence Inp'!H$95","v":0.5},{"$f":" 'Licence Inp'!I$95","v":"factor"}]
[null,null,null,null,{"$f":" 'Licence Inp'!E$106","v":"Depreciation rate - RAB_NI"},{"$f":" 'Licence Inp'!F$106","v":"Table 5"},{"$f":" 'Licence Inp'!G$106","v":"DEPR_NI"},{"$f":" 'Licence Inp'!H$106","v":0.2},{"$f":" 'Licence Inp'!I$106","v":"%"}]
[]
[null,null,null,null,{"$f":" E$571","v":"Capex addition - 31 Mar 18"},{"$f":" F$571","v":0},{"$f":" G$571","v":0},{"$f":" H$571","v":0},{"$f":" I$571","v":"GBP m"}]
[null,null,null,null,{"$f":" E$572","v":"Capex addition - 31 Mar 19"},{"$f":" F$572","v":0},{"$f":" G$572","v":0},{"$f":" H$572","v":0},{"$f":" I$572","v":"GBP m"}]
[null,null,null,null,{"$f":" E$573","v":"Capex addition - 31 Mar 20"},{"$f":" F$573","v":0},{"$f":" G$573","v":0},{"$f":" H$573","v":0},{"$f":" I$573","v":"GBP m"}]
[null,null,null,null,{"$f":" E$574","v":"Capex addition - 31 Mar 21"},{"$f":" F$574","v":0},{"$f":" G$574","v":0},{"$f":" H$574","v":0},{"$f":" I$574","v":"GBP m"}]
[null,null,null,null,{"$f":" E$575","v":"Capex addition - 31 Mar 22"},{"$f":" F$575","v":0},{"$f":" G$575","v":0},{"$f":" H$575","v":0},{"$f":" I$575","v":"GBP m"}]
[null,null,null,null,{"$f":" E$576","v":"Capex addition - 31 Mar 23"},{"$f":" F$576","v":0},{"$f":" G$576","v":0},{"$f":" H$576","v":0},{"$f":" I$576","v":"GBP m"}]
[null,null,null,null,{"$f":" E$577","v":"Capex addition - 31 Mar 24"},{"$f":" F$577","v":0},{"$f":" G$577","v":0},{"$f":" H$577","v":0},{"$f":" I$577","v":"GBP m"}]
[]
[null,null,null,null,{"$f":" E$28","v":"Capex addition - 31 Mar 18 - start period flag"},0,0,0,"flag",0,1,0,0,1,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$29","v":"Capex addition - 31 Mar 19 - start period flag"},0,0,0,"flag",0,1,0,0,0,1,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$30","v":"Capex addition - 31 Mar 20 - start period flag"},0,0,0,"flag",0,1,0,0,0,0,1,0,0,0,0,0]
[null,null,null,null,{"$f":" E$31","v":"Capex addition - 31 Mar 21 - start period flag"},0,0,0,"flag",0,1,0,0,0,0,0,1,0,0,0,0]
[null,null,null,null,{"$f":" E$32","v":"Capex addition - 31 Mar 22 - start period flag"},0,0,0,"flag",0,1,0,0,0,0,0,0,1,0,0,0]
[null,null,null,null,{"$f":" E$33","v":"Capex addition - 31 Mar 23 - start period flag"},0,0,0,"flag",0,1,0,0,0,0,0,0,0,1,0,0]
[null,null,null,null,{"$f":" E$34","v":"Capex addition - 31 Mar 24 - start period flag"},0,0,0,"flag",0,1,0,0,0,0,0,0,0,0,1,0]
[]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$10, \"dd mmm yy\") & \" - depreciation - real - NI\"","v":"Capex addition - 31 Mar 18 - depreciation - real - NI"},null,null,null,"GBP m",null,{"$f":" SUM(M601:U601)","v":0},null,{"$f":" IF(SUM($M593:M593) <> 1, 0, MAX(0, MIN( $H585 - SUM($L601:L601), $H585 * $H$583 * IF(M593 = 1, $H$582, 1))))","v":0},{"$f":" IF(SUM($M593:N593) <> 1, 0, MAX(0, MIN( $H585 - SUM($L601:M601), $H585 * $H$583 * IF(N593 = 1, $H$582, 1))))","v":0},{"$f":" IF(SUM($M593:O593) <> 1, 0, MAX(0, MIN( $H585 - SUM($L601:N601), $H585 * $H$583 * IF(O593 = 1, $H$582, 1))))","v":0},{"$f":" IF(SUM($M593:P593) <> 1, 0, MAX(0, MIN( $H585 - SUM($L601:O601), $H585 * $H$583 * IF(P593 = 1, $H$582, 1))))","v":0},{"$f":" IF(SUM($M593:Q593) <> 1, 0, MAX(0, MIN( $H585 - SUM($L601:P601), $H585 * $H$583 * IF(Q593 = 1, $H$582, 1))))","v":0},{"$f":" IF(SUM($M593:R593) <> 1, 0, MAX(0, MIN( $H585 - SUM($L601:Q601), $H585 * $H$583 * IF(R593 = 1, $H$582, 1))))","v":0},{"$f":" IF(SUM($M593:S593) <> 1, 0, MAX(0, MIN( $H585 - SUM($L601:R601), $H585 * $H$583 * IF(S593 = 1, $H$582, 1))))","v":0},{"$f":" IF(SUM($M593:T593) <> 1, 0, MAX(0, MIN( $H585 - SUM($L601:S601), $H585 * $H$583 * IF(T593 = 1, $H$582, 1))))","v":0},{"$f":" IF(SUM($M593:U593) <> 1, 0, MAX(0, MIN( $H585 - SUM($L601:T601), $H585 * $H$583 * IF(U593 = 1, $H$582, 1))))","v":0}]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$11, \"dd mmm yy\") & \" - depreciation - real - NI\"","v":"Capex addition - 31 Mar 19 - depreciation - real - NI"},null,null,null,"GBP m",null,0,null,{"$f":" IF(SUM($M594:M594) <> 1, 0, MAX(0, MIN( $H586 - SUM($L602:L602), $H586 * $H$583 * IF(M594 = 1, $H$582, 1))))","v":0},{"$f":" IF(SUM($M594:N594) <> 1, 0, MAX(0, MIN( $H586 - SUM($L602:M602), $H586 * $H$583 * IF(N594 = 1, $H$582, 1))))","v":0},{"$f":" IF(SUM($M594:O594) <> 1, 0, MAX(0, MIN( $H586 - SUM($L602:N602), $H586 * $H$583 * IF(O594 = 1, $H$582, 1))))","v":0},{"$f":" IF(SUM($M594:P594) <> 1, 0, MAX(0, MIN( $H586 - SUM($L602:O602), $H586 * $H$583 * IF(P594 = 1, $H$582, 1))))","v":0},{"$f":" IF(SUM($M594:Q594) <> 1, 0, MAX(0, MIN( $H586 - SUM($L602:P602), $H586 * $H$583 * IF(Q594 = 1, $H$582, 1))))","v":0},{"$f":" IF(SUM($M594:R594) <> 1, 0, MAX(0, MIN( $H586 - SUM($L602:Q602), $H586 * $H$583 * IF(R594 = 1, $H$582, 1))))","v":0},{"$f":" IF(SUM($M594:S594) <> 1, 0, MAX(0, MIN( $H586 - SUM($L602:R602), $H586 * $H$583 * IF(S594 = 1, $H$582, 1))))","v":0},{"$f":" IF(SUM($M594:T594) <> 1, 0, MAX(0, MIN( $H586 - SUM($L602:S602), $H586 * $H$583 * IF(T594 = 1, $H$582, 1))))","v":0},{"$f":" IF(SUM($M594:U594) <> 1, 0, MAX(0, MIN( $H586 - SUM($L602:T602), $H586 * $H$583 * IF(U594 = 1, $H$582, 1))))","v":0}]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$12, \"dd mmm yy\") & \" - depreciation - real - NI\"","v":"Capex addition - 31 Mar 20 - depreciation - real - NI"},null,null,null,"GBP m",null,0,null,{"$f":" IF(SUM($M595:M595) <> 1, 0, MAX(0, MIN( $H587 - SUM($L603:L603), $H587 * $H$583 * IF(M595 = 1, $H$582, 1))))","v":0},{"$f":" IF(SUM($M595:N595) <> 1, 0, MAX(0, MIN( $H587 - SUM($L603:M603), $H587 * $H$583 * IF(N595 = 1, $H$582, 1))))","v":0},{"$f":" IF(SUM($M595:O595) <> 1, 0, MAX(0, MIN( $H587 - SUM($L603:N603), $H587 * $H$583 * IF(O595 = 1, $H$582, 1))))","v":0},{"$f":" IF(SUM($M595:P595) <> 1, 0, MAX(0, MIN( $H587 - SUM($L603:O603), $H587 * $H$583 * IF(P595 = 1, $H$582, 1))))","v":0},{"$f":" IF(SUM($M595:Q595) <> 1, 0, MAX(0, MIN( $H587 - SUM($L603:P603), $H587 * $H$583 * IF(Q595 = 1, $H$582, 1))))","v":0},{"$f":" IF(SUM($M595:R595) <> 1, 0, MAX(0, MIN( $H587 - SUM($L603:Q603), $H587 * $H$583 * IF(R595 = 1, $H$582, 1))))","v":0},{"$f":" IF(SUM($M595:S595) <> 1, 0, MAX(0, MIN( $H587 - SUM($L603:R603), $H587 * $H$583 * IF(S595 = 1, $H$582, 1))))","v":0},{"$f":" IF(SUM($M595:T595) <> 1, 0, MAX(0, MIN( $H587 - SUM($L603:S603), $H587 * $H$583 * IF(T595 = 1, $H$582, 1))))","v":0},{"$f":" IF(SUM($M595:U595) <> 1, 0, MAX(0, MIN( $H587 - SUM($L603:T603), $H587 * $H$583 * IF(U595 = 1, $H$582, 1))))","v":0}]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$13, \"dd mmm yy\") & \" - depreciation - real - NI\"","v":"Capex addition - 31 Mar 21 - depreciation - real - NI"},null,null,null,"GBP m",null,0,null,{"$f":" IF(SUM($M596:M596) <> 1, 0, MAX(0, MIN( $H588 - SUM($L604:L604), $H588 * $H$583 * IF(M596 = 1, $H$582, 1))))","v":0},{"$f":" IF(SUM($M596:N596) <> 1, 0, MAX(0, MIN( $H588 - SUM($L604:M604), $H588 * $H$583 * IF(N596 = 1, $H$582, 1))))","v":0},{"$f":" IF(SUM($M596:O596) <> 1, 0, MAX(0, MIN( $H588 - SUM($L604:N604), $H588 * $H$583 * IF(O596 = 1, $H$582, 1))))","v":0},{"$f":" IF(SUM($M596:P596) <> 1, 0, MAX(0, MIN( $H588 - SUM($L604:O604), $H588 * $H$583 * IF(P596 = 1, $H$582, 1))))","v":0},{"$f":" IF(SUM($M596:Q596) <> 1, 0, MAX(0, MIN( $H588 - SUM($L604:P604), $H588 * $H$583 * IF(Q596 = 1, $H$582, 1))))","v":0},{"$f":" IF(SUM($M596:R596) <> 1, 0, MAX(0, MIN( $H588 - SUM($L604:Q604), $H588 * $H$583 * IF(R596 = 1, $H$582, 1))))","v":0},{"$f":" IF(SUM($M596:S596) <> 1, 0, MAX(0, MIN( $H588 - SUM($L604:R604), $H588 * $H$583 * IF(S596 = 1, $H$582, 1))))","v":0},{"$f":" IF(SUM($M596:T596) <> 1, 0, MAX(0, MIN( $H588 - SUM($L604:S604), $H588 * $H$583 * IF(T596 = 1, $H$582, 1))))","v":0},{"$f":" IF(SUM($M596:U596) <> 1, 0, MAX(0, MIN( $H588 - SUM($L604:T604), $H588 * $H$583 * IF(U596 = 1, $H$582, 1))))","v":0}]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$14, \"dd mmm yy\") & \" - depreciation - real - NI\"","v":"Capex addition - 31 Mar 22 - depreciation - real - NI"},null,null,null,"GBP m",null,0,null,{"$f":" IF(SUM($M597:M597) <> 1, 0, MAX(0, MIN( $H589 - SUM($L605:L605), $H589 * $H$583 * IF(M597 = 1, $H$582, 1))))","v":0},{"$f":" IF(SUM($M597:N597) <> 1, 0, MAX(0, MIN( $H589 - SUM($L605:M605), $H589 * $H$583 * IF(N597 = 1, $H$582, 1))))","v":0},{"$f":" IF(SUM($M597:O597) <> 1, 0, MAX(0, MIN( $H589 - SUM($L605:N605), $H589 * $H$583 * IF(O597 = 1, $H$582, 1))))","v":0},{"$f":" IF(SUM($M597:P597) <> 1, 0, MAX(0, MIN( $H589 - SUM($L605:O605), $H589 * $H$583 * IF(P597 = 1, $H$582, 1))))","v":0},{"$f":" IF(SUM($M597:Q597) <> 1, 0, MAX(0, MIN( $H589 - SUM($L605:P605), $H589 * $H$583 * IF(Q597 = 1, $H$582, 1))))","v":0},{"$f":" IF(SUM($M597:R597) <> 1, 0, MAX(0, MIN( $H589 - SUM($L605:Q605), $H589 * $H$583 * IF(R597 = 1, $H$582, 1))))","v":0},{"$f":" IF(SUM($M597:S597) <> 1, 0, MAX(0, MIN( $H589 - SUM($L605:R605), $H589 * $H$583 * IF(S597 = 1, $H$582, 1))))","v":0},{"$f":" IF(SUM($M597:T597) <> 1, 0, MAX(0, MIN( $H589 - SUM($L605:S605), $H589 * $H$583 * IF(T597 = 1, $H$582, 1))))","v":0},{"$f":" IF(SUM($M597:U597) <> 1, 0, MAX(0, MIN( $H589 - SUM($L605:T605), $H589 * $H$583 * IF(U597 = 1, $H$582, 1))))","v":0}]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$15, \"dd mmm yy\") & \" - depreciation - real - NI\"","v":"Capex addition - 31 Mar 23 - depreciation - real - NI"},null,null,null,"GBP m",null,0,null,{"$f":" IF(SUM($M598:M598) <> 1, 0, MAX(0, MIN( $H590 - SUM($L606:L606), $H590 * $H$583 * IF(M598 = 1, $H$582, 1))))","v":0},{"$f":" IF(SUM($M598:N598) <> 1, 0, MAX(0, MIN( $H590 - SUM($L606:M606), $H590 * $H$583 * IF(N598 = 1, $H$582, 1))))","v":0},{"$f":" IF(SUM($M598:O598) <> 1, 0, MAX(0, MIN( $H590 - SUM($L606:N606), $H590 * $H$583 * IF(O598 = 1, $H$582, 1))))","v":0},{"$f":" IF(SUM($M598:P598) <> 1, 0, MAX(0, MIN( $H590 - SUM($L606:O606), $H590 * $H$583 * IF(P598 = 1, $H$582, 1))))","v":0},{"$f":" IF(SUM($M598:Q598) <> 1, 0, MAX(0, MIN( $H590 - SUM($L606:P606), $H590 * $H$583 * IF(Q598 = 1, $H$582, 1))))","v":0},{"$f":" IF(SUM($M598:R598) <> 1, 0, MAX(0, MIN( $H590 - SUM($L606:Q606), $H590 * $H$583 * IF(R598 = 1, $H$582, 1))))","v":0},{"$f":" IF(SUM($M598:S598) <> 1, 0, MAX(0, MIN( $H590 - SUM($L606:R606), $H590 * $H$583 * IF(S598 = 1, $H$582, 1))))","v":0},{"$f":" IF(SUM($M598:T598) <> 1, 0, MAX(0, MIN( $H590 - SUM($L606:S606), $H590 * $H$583 * IF(T598 = 1, $H$582, 1))))","v":0},{"$f":" IF(SUM($M598:U598) <> 1, 0, MAX(0, MIN( $H590 - SUM($L606:T606), $H590 * $H$583 * IF(U598 = 1, $H$582, 1))))","v":0}]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$16, \"dd mmm yy\") & \" - depreciation - real - NI\"","v":"Capex addition - 31 Mar 24 - depreciation - real - NI"},null,null,null,"GBP m",null,0,null,{"$f":" IF(SUM($M599:M599) <> 1, 0, MAX(0, MIN( $H591 - SUM($L607:L607), $H591 * $H$583 * IF(M599 = 1, $H$582, 1))))","v":0},{"$f":" IF(SUM($M599:N599) <> 1, 0, MAX(0, MIN( $H591 - SUM($L607:M607), $H591 * $H$583 * IF(N599 = 1, $H$582, 1))))","v":0},{"$f":" IF(SUM($M599:O599) <> 1, 0, MAX(0, MIN( $H591 - SUM($L607:N607), $H591 * $H$583 * IF(O599 = 1, $H$582, 1))))","v":0},{"$f":" IF(SUM($M599:P599) <> 1, 0, MAX(0, MIN( $H591 - SUM($L607:O607), $H591 * $H$583 * IF(P599 = 1, $H$582, 1))))","v":0},{"$f":" IF(SUM($M599:Q599) <> 1, 0, MAX(0, MIN( $H591 - SUM($L607:P607), $H591 * $H$583 * IF(Q599 = 1, $H$582, 1))))","v":0},{"$f":" IF(SUM($M599:R599) <> 1, 0, MAX(0, MIN( $H591 - SUM($L607:Q607), $H591 * $H$583 * IF(R599 = 1, $H$582, 1))))","v":0},{"$f":" IF(SUM($M599:S599) <> 1, 0, MAX(0, MIN( $H591 - SUM($L607:R607), $H591 * $H$583 * IF(S599 = 1, $H$582, 1))))","v":0},{"$f":" IF(SUM($M599:T599) <> 1, 0, MAX(0, MIN( $H591 - SUM($L607:S607), $H591 * $H$583 * IF(T599 = 1, $H$582, 1))))","v":0},{"$f":" IF(SUM($M599:U599) <> 1, 0, MAX(0, MIN( $H591 - SUM($L607:T607), $H591 * $H$583 * IF(U599 = 1, $H$582, 1))))","v":0}]
[]
[]
[null,null,"Capex addition - depreciation - NI"]
[]
[null,null,null,null,{"$f":" 'Licence Inp'!E$95","v":"Additional depreciation factor - DL"},{"$f":" 'Licence Inp'!F$95","v":"4.27a:"},{"$f":" 'Licence Inp'!G$95","v":0},{"$f":" 'Licence Inp'!H$95","v":0.5},{"$f":" 'Licence Inp'!I$95","v":"factor"}]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,{"$f":" Time!E$98","v":"RP6 PPF- actual / actual"},{"$f":" Time!F$98","v":0},{"$f":" Time!G$98","v":0},{"$f":" Time!H$98","v":0},{"$f":" Time!I$98","v":"factor"},{"$f":" Time!J$98","v":0},{"$f":" Time!K$98","v":6.5},{"$f":" Time!L$98","v":0},{"$f":" Time!M$98","v":0},{"$f":" Time!N$98","v":0.5},{"$f":" Time!O$98","v":1},{"$f":" Time!P$98","v":1},{"$f":" Time!Q$98","v":1},{"$f":" Time!R$98","v":1},{"$f":" Time!S$98","v":1},{"$f":" Time!T$98","v":1},{"$f":" Time!U$98","v":0}]
[]
[null,null,null,null,{"$f":" E$601","v":"Capex addition - 31 Mar 18 - depreciation - real - NI"},0,0,0,"GBP m",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$602","v":"Capex addition - 31 Mar 19 - depreciation - real - NI"},0,0,0,"GBP m",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$603","v":"Capex addition - 31 Mar 20 - depreciation - real - NI"},0,0,0,"GBP m",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$604","v":"Capex addition - 31 Mar 21 - depreciation - real - NI"},0,0,0,"GBP m",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$605","v":"Capex addition - 31 Mar 22 - depreciation - real - NI"},0,0,0,"GBP m",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$606","v":"Capex addition - 31 Mar 23 - depreciation - real - NI"},0,0,0,"GBP m",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$607","v":"Capex addition - 31 Mar 24 - depreciation - real - NI"},0,0,0,"GBP m",0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E$28","v":"Capex addition - 31 Mar 18 - start period flag"},0,0,0,"flag",0,1,0,0,1,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$29","v":"Capex addition - 31 Mar 19 - start period flag"},0,0,0,"flag",0,1,0,0,0,1,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$30","v":"Capex addition - 31 Mar 20 - start period flag"},0,0,0,"flag",0,1,0,0,0,0,1,0,0,0,0,0]
[null,null,null,null,{"$f":" E$31","v":"Capex addition - 31 Mar 21 - start period flag"},0,0,0,"flag",0,1,0,0,0,0,0,1,0,0,0,0]
[null,null,null,null,{"$f":" E$32","v":"Capex addition - 31 Mar 22 - start period flag"},0,0,0,"flag",0,1,0,0,0,0,0,0,1,0,0,0]
[null,null,null,null,{"$f":" E$33","v":"Capex addition - 31 Mar 23 - start period flag"},0,0,0,"flag",0,1,0,0,0,0,0,0,0,1,0,0]
[null,null,null,null,{"$f":" E$34","v":"Capex addition - 31 Mar 24 - start period flag"},0,0,0,"flag",0,1,0,0,0,0,0,0,0,0,1,0]
[]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$10, \"dd mmm yy\") & \" - depreciation - NI\"","v":"Capex addition - 31 Mar 18 - depreciation - NI"},null,null,null,"GBP m",null,{"$f":" SUM(M632:U632)","v":0},null,{"$f":" IF(M616 <> 0, IF(M624 = 1, M616, IF(L624 = 1, M616, L632) * (M$613 / L$613) * M$614) * IF(N616 = 0, $H$612, 1), 0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$11, \"dd mmm yy\") & \" - depreciation - NI\"","v":"Capex addition - 31 Mar 19 - depreciation - NI"},null,null,null,"GBP m",null,0,null,{"$f":" IF(M617 <> 0, IF(M625 = 1, M617, IF(L625 = 1, M617, L633) * (M$613 / L$613) * M$614) * IF(N617 = 0, $H$612, 1), 0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$12, \"dd mmm yy\") & \" - depreciation - NI\"","v":"Capex addition - 31 Mar 20 - depreciation - NI"},null,null,null,"GBP m",null,0,null,{"$f":" IF(M618 <> 0, IF(M626 = 1, M618, IF(L626 = 1, M618, L634) * (M$613 / L$613) * M$614) * IF(N618 = 0, $H$612, 1), 0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$13, \"dd mmm yy\") & \" - depreciation - NI\"","v":"Capex addition - 31 Mar 21 - depreciation - NI"},null,null,null,"GBP m",null,0,null,{"$f":" IF(M619 <> 0, IF(M627 = 1, M619, IF(L627 = 1, M619, L635) * (M$613 / L$613) * M$614) * IF(N619 = 0, $H$612, 1), 0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$14, \"dd mmm yy\") & \" - depreciation - NI\"","v":"Capex addition - 31 Mar 22 - depreciation - NI"},null,null,null,"GBP m",null,0,null,{"$f":" IF(M620 <> 0, IF(M628 = 1, M620, IF(L628 = 1, M620, L636) * (M$613 / L$613) * M$614) * IF(N620 = 0, $H$612, 1), 0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$15, \"dd mmm yy\") & \" - depreciation - NI\"","v":"Capex addition - 31 Mar 23 - depreciation - NI"},null,null,null,"GBP m",null,0,null,{"$f":" IF(M621 <> 0, IF(M629 = 1, M621, IF(L629 = 1, M621, L637) * (M$613 / L$613) * M$614) * IF(N621 = 0, $H$612, 1), 0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$16, \"dd mmm yy\") & \" - depreciation - NI\"","v":"Capex addition - 31 Mar 24 - depreciation - NI"},null,null,null,"GBP m",null,0,null,{"$f":" IF(M622 <> 0, IF(M630 = 1, M622, IF(L630 = 1, M622, L638) * (M$613 / L$613) * M$614) * IF(N622 = 0, $H$612, 1), 0)","v":0},0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Depreciation amount for additional asset - t - NI",null,null,null,"GBP m",null,{"$f":" SUM(M640:U640)","v":0},null,{"$f":"SUM(M632:M638)","v":0},{"$f":"SUM(N632:N638)","v":0},{"$f":"SUM(O632:O638)","v":0},{"$f":"SUM(P632:P638)","v":0},{"$f":"SUM(Q632:Q638)","v":0},0,0,0,0]
[]
[null,null,null,null,{"$f":" E$640","v":"Depreciation amount for additional asset - t - NI"},0,0,0,"GBP m",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Time!E$92","v":"RP6 period flag"},{"$f":" Time!F$92","v":0},{"$f":" Time!G$92","v":0},{"$f":" Time!H$92","v":0},{"$f":" Time!I$92","v":"flag"},{"$f":" Time!J$92","v":0},{"$f":" Time!K$92","v":7},{"$f":" Time!L$92","v":0},{"$f":" Time!M$92","v":0},{"$f":" Time!N$92","v":1},{"$f":" Time!O$92","v":1},{"$f":" Time!P$92","v":1},{"$f":" Time!Q$92","v":1},{"$f":" Time!R$92","v":1},{"$f":" Time!S$92","v":1},{"$f":" Time!T$92","v":1},{"$f":" Time!U$92","v":0}]
[null,null,null,null,"Depreciation amount for additional asset - t - NI",null,null,null,"GBP m",null,{"$f":" SUM(M644:U644)","v":0},null,{"$f":" M642 * M643","v":0},{"$f":" N642 * N643","v":0},{"$f":" O642 * O643","v":0},{"$f":" P642 * P643","v":0},{"$f":" Q642 * Q643","v":0},0,0,0,0]
[]
[]
[null,null,"Difference in the licence & new logic"]
[]
[null,null,null,null,{"$f":" 'DL - C4'!E$1520","v":"Depreciation amount for additional asset - t - NI"},{"$f":" 'DL - C4'!F$1520","v":"4.26:"},{"$f":" 'DL - C4'!G$1520","v":"DEPADD_NIt"},{"$f":" 'DL - C4'!H$1520","v":0},{"$f":" 'DL - C4'!I$1520","v":"GBP m"},{"$f":" 'DL - C4'!J$1520","v":0},{"$f":" 'DL - C4'!K$1520","v":0},{"$f":" 'DL - C4'!L$1520","v":0},{"$f":" 'DL - C4'!M$1520","v":0},{"$f":" 'DL - C4'!N$1520","v":0},{"$f":" 'DL - C4'!O$1520","v":0},{"$f":" 'DL - C4'!P$1520","v":0},{"$f":" 'DL - C4'!Q$1520","v":0},{"$f":" 'DL - C4'!R$1520","v":0},{"$f":" 'DL - C4'!S$1520","v":0},{"$f":" 'DL - C4'!T$1520","v":0},{"$f":" 'DL - C4'!U$1520","v":0}]
[null,null,null,null,{"$f":" E$644","v":"Depreciation amount for additional asset - t - NI"},0,0,0,"GBP m",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Difference",null,null,null,"GBP m",null,{"$f":" SUM(M651:U651)","v":0},null,{"$f":" M649 - M650","v":0},{"$f":" N649 - N650","v":0},{"$f":" O649 - O650","v":0},{"$f":" P649 - P650","v":0},{"$f":" Q649 - Q650","v":0},0,0,0,0]
[null,null,null,null,"Depreciation amount for additional asset - difference check - NI",null,null,{"$f":" IF( SUM(M652:U652) > 0, 1, 0)","v":0},"check",null,null,null,{"$f":" IF( ABS(M651) > CHK_TOL, 1, 0)","v":0},0,0,0,0,{"$f":" IF( ABS(R651) > CHK_TOL, 1, 0)","v":0},{"$f":" IF( ABS(S651) > CHK_TOL, 1, 0)","v":0},{"$f":" IF( ABS(T651) > CHK_TOL, 1, 0)","v":0},{"$f":" IF( ABS(U651) > CHK_TOL, 1, 0)","v":0}]
[]
[]
["4. REGULATORY ASSET BASES  - RAB_D5Y"]
[]
[null,null,"Capex addition - D5Y"]
[]
[null,null,null,null,{"$f":" 'DL - C9'!E$111","v":"Capex addition - D5Y"},{"$f":" 'DL - C9'!F$111","v":0},{"$f":" 'DL - C9'!G$111","v":"CAt_D5Yt"},{"$f":" 'DL - C9'!H$111","v":0},{"$f":" 'DL - C9'!I$111","v":"GBP m"},{"$f":" 'DL - C9'!J$111","v":0},{"$f":" 'DL - C9'!K$111","v":56.004231887646633},{"$f":" 'DL - C9'!L$111","v":0},{"$f":" 'DL - C9'!M$111","v":0},{"$f":" 'DL - C9'!N$111","v":8.4513857866595163},{"$f":" 'DL - C9'!O$111","v":11.069271679787349},{"$f":" 'DL - C9'!P$111","v":9.0156325902183578},{"$f":" 'DL - C9'!Q$111","v":7.070619851793416},{"$f":" 'DL - C9'!R$111","v":6.4827928312254688},{"$f":" 'DL - C9'!S$111","v":5.9408880364409526},{"$f":" 'DL - C9'!T$111","v":7.9736411115215731},{"$f":" 'DL - C9'!U$111","v":0}]
[null,null,null,null,{"$f":" Time!E$47","v":"Pre - RP6 period flag"},{"$f":" Time!F$47","v":0},{"$f":" Time!G$47","v":0},{"$f":" Time!H$47","v":0},{"$f":" Time!I$47","v":"flag"},{"$f":" Time!J$47","v":0},{"$f":" Time!K$47","v":1},{"$f":" Time!L$47","v":0},{"$f":" Time!M$47","v":1},{"$f":" Time!N$47","v":0},{"$f":" Time!O$47","v":0},{"$f":" Time!P$47","v":0},{"$f":" Time!Q$47","v":0},{"$f":" Time!R$47","v":0},{"$f":" Time!S$47","v":0},{"$f":" Time!T$47","v":0},{"$f":" Time!U$47","v":0}]
[null,null,null,null,{"$f":" E659 & \" - \" & ACTIVE_CASE","v":"Capex addition - D5Y - RP6"},null,{"$f":" G659","v":"CAt_D5Yt"},null,"GBP m",null,{"$f":" SUM(M661:U661)","v":56.004231887646633},null,{"$f":" M659 * (1 - M660)","v":0},8.4513857866595163,11.069271679787349,9.0156325902183578,7.070619851793416,6.4827928312254688,5.9408880364409526,7.9736411115215731,0]
[]
[null,null,null,null,{"$f":" E$10","v":"Capex addition 1 date"},{"$f":" F$10","v":"00:00:00"},{"$f":" G$10","v":"00:00:00"},{"$f":" H$10","v":"2018-03-31"},{"$f":" I$10","v":"date"}]
[null,null,null,null,{"$f":" E$11","v":"Capex addition 2 date"},{"$f":" F$11","v":"00:00:00"},{"$f":" G$11","v":"00:00:00"},{"$f":" H$11","v":"2019-03-31"},{"$f":" I$11","v":"date"}]
[null,null,null,null,{"$f":" E$12","v":"Capex addition 3 date"},{"$f":" F$12","v":"00:00:00"},{"$f":" G$12","v":"00:00:00"},{"$f":" H$12","v":"2020-03-31"},{"$f":" I$12","v":"date"}]
[null,null,null,null,{"$f":" E$13","v":"Capex addition 4 date"},{"$f":" F$13","v":"00:00:00"},{"$f":" G$13","v":"00:00:00"},{"$f":" H$13","v":"2021-03-31"},{"$f":" I$13","v":"date"}]
[null,null,null,null,{"$f":" E$14","v":"Capex addition 5 date"},{"$f":" F$14","v":"00:00:00"},{"$f":" G$14","v":"00:00:00"},{"$f":" H$14","v":"2022-03-31"},{"$f":" I$14","v":"date"}]
[null,null,null,null,{"$f":" E$15","v":"Capex addition 6 date"},{"$f":" F$15","v":"00:00:00"},{"$f":" G$15","v":"00:00:00"},{"$f":" H$15","v":"2023-03-31"},{"$f":" I$15","v":"date"}]
[null,null,null,null,{"$f":" E$16","v":"Capex addition 7 date"},{"$f":" F$16","v":"00:00:00"},{"$f":" G$16","v":"00:00:00"},{"$f":" H$16","v":"2024-03-31"},{"$f":" I$16","v":"date"}]
[]
[null,null,null,null,{"$f":" E$661","v":"Capex addition - D5Y - RP6"},0,"CAt_D5Yt",0,"GBP m",0,56.004231887646633,0,0,8.4513857866595163,11.069271679787349,9.0156325902183578,7.070619851793416,6.4827928312254688,5.9408880364409526,7.9736411115215731,0]
[null,null,null,null,{"$f":" Time!E$23","v":"Model period ending"},{"$f":" Time!F$23","v":"00:00:00"},{"$f":" Time!G$23","v":"00:00:00"},{"$f":" Time!H$23","v":"00:00:00"},{"$f":" Time!I$23","v":"date"},{"$f":" Time!J$23","v":"00:00:00"},{"$f":" Time!K$23","v":"00:00:00"},{"$f":" Time!L$23","v":"00:00:00"},{"$f":" Time!M$23","v":"2017-03-31"},{"$f":" Time!N$23","v":"2018-03-31"},{"$f":" Time!O$23","v":"2019-03-31"},{"$f":" Time!P$23","v":"2020-03-31"},{"$f":" Time!Q$23","v":"2021-03-31"},{"$f":" Time!R$23","v":"2022-03-31"},{"$f":" Time!S$23","v":"2023-03-31"},{"$f":" Time!T$23","v":"2024-03-31"},{"$f":" Time!U$23","v":"2025-03-31"}]
[]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$10, \"dd mmm yy\")","v":"Capex addition - 31 Mar 18"},null,null,{"$f":" INDEX(M$671:U$671, MATCH(H663, $M$672:$U$672, 0))","v":8.4513857866595163},"GBP m"]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$11, \"dd mmm yy\")","v":"Capex addition - 31 Mar 19"},null,null,{"$f":" INDEX(M$671:U$671, MATCH(H664, $M$672:$U$672, 0))","v":11.069271679787349},"GBP m"]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$12, \"dd mmm yy\")","v":"Capex addition - 31 Mar 20"},null,null,9.0156325902183578,"GBP m"]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$13, \"dd mmm yy\")","v":"Capex addition - 31 Mar 21"},null,null,7.070619851793416,"GBP m"]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$14, \"dd mmm yy\")","v":"Capex addition - 31 Mar 22"},null,null,6.4827928312254688,"GBP m"]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$15, \"dd mmm yy\")","v":"Capex addition - 31 Mar 23"},null,null,{"$f":" INDEX(M$671:U$671, MATCH(H668, $M$672:$U$672, 0))","v":5.9408880364409526},"GBP m"]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$16, \"dd mmm yy\")","v":"Capex addition - 31 Mar 24"},null,null,7.9736411115215731,"GBP m"]
[]
[]
[null,null,"Capex addition - depreciation - real - D5Y"]
[]
[null,null,null,null,{"$f":" 'Licence Inp'!E$95","v":"Additional depreciation factor - DL"},{"$f":" 'Licence Inp'!F$95","v":"4.27a:"},{"$f":" 'Licence Inp'!G$95","v":0},{"$f":" 'Licence Inp'!H$95","v":0.5},{"$f":" 'Licence Inp'!I$95","v":"factor"}]
[null,null,null,null,{"$f":" 'Licence Inp'!E$107","v":"Depreciation rate - RAB_D5Y"},{"$f":" 'Licence Inp'!F$107","v":"Table 5"},{"$f":" 'Licence Inp'!G$107","v":"DEPR_D5Y"},{"$f":" 'Licence Inp'!H$107","v":0.2},{"$f":" 'Licence Inp'!I$107","v":"%"}]
[]
[null,null,null,null,{"$f":" E$674","v":"Capex addition - 31 Mar 18"},{"$f":" F$674","v":0},{"$f":" G$674","v":0},{"$f":" H$674","v":8.4513857866595163},{"$f":" I$674","v":"GBP m"}]
[null,null,null,null,{"$f":" E$675","v":"Capex addition - 31 Mar 19"},{"$f":" F$675","v":0},{"$f":" G$675","v":0},{"$f":" H$675","v":11.069271679787349},{"$f":" I$675","v":"GBP m"}]
[null,null,null,null,{"$f":" E$676","v":"Capex addition - 31 Mar 20"},{"$f":" F$676","v":0},{"$f":" G$676","v":0},{"$f":" H$676","v":9.0156325902183578},{"$f":" I$676","v":"GBP m"}]
[null,null,null,null,{"$f":" E$677","v":"Capex addition - 31 Mar 21"},{"$f":" F$677","v":0},{"$f":" G$677","v":0},{"$f":" H$677","v":7.070619851793416},{"$f":" I$677","v":"GBP m"}]
[null,null,null,null,{"$f":" E$678","v":"Capex addition - 31 Mar 22"},{"$f":" F$678","v":0},{"$f":" G$678","v":0},{"$f":" H$678","v":6.4827928312254688},{"$f":" I$678","v":"GBP m"}]
[null,null,null,null,{"$f":" E$679","v":"Capex addition - 31 Mar 23"},{"$f":" F$679","v":0},{"$f":" G$679","v":0},{"$f":" H$679","v":5.9408880364409526},{"$f":" I$679","v":"GBP m"}]
[null,null,null,null,{"$f":" E$680","v":"Capex addition - 31 Mar 24"},{"$f":" F$680","v":0},{"$f":" G$680","v":0},{"$f":" H$680","v":7.9736411115215731},{"$f":" I$680","v":"GBP m"}]
[]
[null,null,null,null,{"$f":" E$28","v":"Capex addition - 31 Mar 18 - start period flag"},0,0,0,"flag",0,1,0,0,1,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$29","v":"Capex addition - 31 Mar 19 - start period flag"},0,0,0,"flag",0,1,0,0,0,1,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$30","v":"Capex addition - 31 Mar 20 - start period flag"},0,0,0,"flag",0,1,0,0,0,0,1,0,0,0,0,0]
[null,null,null,null,{"$f":" E$31","v":"Capex addition - 31 Mar 21 - start period flag"},0,0,0,"flag",0,1,0,0,0,0,0,1,0,0,0,0]
[null,null,null,null,{"$f":" E$32","v":"Capex addition - 31 Mar 22 - start period flag"},0,0,0,"flag",0,1,0,0,0,0,0,0,1,0,0,0]
[null,null,null,null,{"$f":" E$33","v":"Capex addition - 31 Mar 23 - start period flag"},0,0,0,"flag",0,1,0,0,0,0,0,0,0,1,0,0]
[null,null,null,null,{"$f":" E$34","v":"Capex addition - 31 Mar 24 - start period flag"},0,0,0,"flag",0,1,0,0,0,0,0,0,0,0,1,0]
[]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$10, \"dd mmm yy\") & \" - depreciation - real - D5Y\"","v":"Capex addition - 31 Mar 18 - depreciation - real - D5Y"},null,null,null,"GBP m",null,{"$f":" SUM(M704:U704)","v":8.4513857866595163},null,{"$f":" IF(SUM($M696:M696) <> 1, 0, MAX(0, MIN( $H688 - SUM($L704:L704), $H688 * $H$686 * IF(M696 = 1, $H$685, 1))))","v":0},{"$f":" IF(SUM($M696:N696) <> 1, 0, MAX(0, MIN( $H688 - SUM($L704:M704), $H688 * $H$686 * IF(N696 = 1, $H$685, 1))))","v":0.84513857866595166},{"$f":" IF(SUM($M696:O696) <> 1, 0, MAX(0, MIN( $H688 - SUM($L704:N704), $H688 * $H$686 * IF(O696 = 1, $H$685, 1))))","v":1.6902771573319033},{"$f":" IF(SUM($M696:P696) <> 1, 0, MAX(0, MIN( $H688 - SUM($L704:O704), $H688 * $H$686 * IF(P696 = 1, $H$685, 1))))","v":1.6902771573319033},{"$f":" IF(SUM($M696:Q696) <> 1, 0, MAX(0, MIN( $H688 - SUM($L704:P704), $H688 * $H$686 * IF(Q696 = 1, $H$685, 1))))","v":1.6902771573319033},{"$f":" IF(SUM($M696:R696) <> 1, 0, MAX(0, MIN( $H688 - SUM($L704:Q704), $H688 * $H$686 * IF(R696 = 1, $H$685, 1))))","v":1.6902771573319033},{"$f":" IF(SUM($M696:S696) <> 1, 0, MAX(0, MIN( $H688 - SUM($L704:R704), $H688 * $H$686 * IF(S696 = 1, $H$685, 1))))","v":0.84513857866595199},{"$f":" IF(SUM($M696:T696) <> 1, 0, MAX(0, MIN( $H688 - SUM($L704:S704), $H688 * $H$686 * IF(T696 = 1, $H$685, 1))))","v":0},{"$f":" IF(SUM($M696:U696) <> 1, 0, MAX(0, MIN( $H688 - SUM($L704:T704), $H688 * $H$686 * IF(U696 = 1, $H$685, 1))))","v":0}]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$11, \"dd mmm yy\") & \" - depreciation - real - D5Y\"","v":"Capex addition - 31 Mar 19 - depreciation - real - D5Y"},null,null,null,"GBP m",null,11.069271679787349,null,{"$f":" IF(SUM($M697:M697) <> 1, 0, MAX(0, MIN( $H689 - SUM($L705:L705), $H689 * $H$686 * IF(M697 = 1, $H$685, 1))))","v":0},{"$f":" IF(SUM($M697:N697) <> 1, 0, MAX(0, MIN( $H689 - SUM($L705:M705), $H689 * $H$686 * IF(N697 = 1, $H$685, 1))))","v":0},{"$f":" IF(SUM($M697:O697) <> 1, 0, MAX(0, MIN( $H689 - SUM($L705:N705), $H689 * $H$686 * IF(O697 = 1, $H$685, 1))))","v":1.1069271679787349},{"$f":" IF(SUM($M697:P697) <> 1, 0, MAX(0, MIN( $H689 - SUM($L705:O705), $H689 * $H$686 * IF(P697 = 1, $H$685, 1))))","v":2.2138543359574698},{"$f":" IF(SUM($M697:Q697) <> 1, 0, MAX(0, MIN( $H689 - SUM($L705:P705), $H689 * $H$686 * IF(Q697 = 1, $H$685, 1))))","v":2.2138543359574698},{"$f":" IF(SUM($M697:R697) <> 1, 0, MAX(0, MIN( $H689 - SUM($L705:Q705), $H689 * $H$686 * IF(R697 = 1, $H$685, 1))))","v":2.2138543359574698},{"$f":" IF(SUM($M697:S697) <> 1, 0, MAX(0, MIN( $H689 - SUM($L705:R705), $H689 * $H$686 * IF(S697 = 1, $H$685, 1))))","v":2.2138543359574698},{"$f":" IF(SUM($M697:T697) <> 1, 0, MAX(0, MIN( $H689 - SUM($L705:S705), $H689 * $H$686 * IF(T697 = 1, $H$685, 1))))","v":1.1069271679787356},{"$f":" IF(SUM($M697:U697) <> 1, 0, MAX(0, MIN( $H689 - SUM($L705:T705), $H689 * $H$686 * IF(U697 = 1, $H$685, 1))))","v":0}]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$12, \"dd mmm yy\") & \" - depreciation - real - D5Y\"","v":"Capex addition - 31 Mar 20 - depreciation - real - D5Y"},null,null,null,"GBP m",null,9.0156325902183578,null,{"$f":" IF(SUM($M698:M698) <> 1, 0, MAX(0, MIN( $H690 - SUM($L706:L706), $H690 * $H$686 * IF(M698 = 1, $H$685, 1))))","v":0},{"$f":" IF(SUM($M698:N698) <> 1, 0, MAX(0, MIN( $H690 - SUM($L706:M706), $H690 * $H$686 * IF(N698 = 1, $H$685, 1))))","v":0},{"$f":" IF(SUM($M698:O698) <> 1, 0, MAX(0, MIN( $H690 - SUM($L706:N706), $H690 * $H$686 * IF(O698 = 1, $H$685, 1))))","v":0},{"$f":" IF(SUM($M698:P698) <> 1, 0, MAX(0, MIN( $H690 - SUM($L706:O706), $H690 * $H$686 * IF(P698 = 1, $H$685, 1))))","v":0.90156325902183587},{"$f":" IF(SUM($M698:Q698) <> 1, 0, MAX(0, MIN( $H690 - SUM($L706:P706), $H690 * $H$686 * IF(Q698 = 1, $H$685, 1))))","v":1.8031265180436717},{"$f":" IF(SUM($M698:R698) <> 1, 0, MAX(0, MIN( $H690 - SUM($L706:Q706), $H690 * $H$686 * IF(R698 = 1, $H$685, 1))))","v":1.8031265180436717},{"$f":" IF(SUM($M698:S698) <> 1, 0, MAX(0, MIN( $H690 - SUM($L706:R706), $H690 * $H$686 * IF(S698 = 1, $H$685, 1))))","v":1.8031265180436717},{"$f":" IF(SUM($M698:T698) <> 1, 0, MAX(0, MIN( $H690 - SUM($L706:S706), $H690 * $H$686 * IF(T698 = 1, $H$685, 1))))","v":1.8031265180436717},{"$f":" IF(SUM($M698:U698) <> 1, 0, MAX(0, MIN( $H690 - SUM($L706:T706), $H690 * $H$686 * IF(U698 = 1, $H$685, 1))))","v":0.90156325902183454}]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$13, \"dd mmm yy\") & \" - depreciation - real - D5Y\"","v":"Capex addition - 31 Mar 21 - depreciation - real - D5Y"},null,null,null,"GBP m",null,6.363557866614074,null,{"$f":" IF(SUM($M699:M699) <> 1, 0, MAX(0, MIN( $H691 - SUM($L707:L707), $H691 * $H$686 * IF(M699 = 1, $H$685, 1))))","v":0},{"$f":" IF(SUM($M699:N699) <> 1, 0, MAX(0, MIN( $H691 - SUM($L707:M707), $H691 * $H$686 * IF(N699 = 1, $H$685, 1))))","v":0},{"$f":" IF(SUM($M699:O699) <> 1, 0, MAX(0, MIN( $H691 - SUM($L707:N707), $H691 * $H$686 * IF(O699 = 1, $H$685, 1))))","v":0},{"$f":" IF(SUM($M699:P699) <> 1, 0, MAX(0, MIN( $H691 - SUM($L707:O707), $H691 * $H$686 * IF(P699 = 1, $H$685, 1))))","v":0},{"$f":" IF(SUM($M699:Q699) <> 1, 0, MAX(0, MIN( $H691 - SUM($L707:P707), $H691 * $H$686 * IF(Q699 = 1, $H$685, 1))))","v":0.7070619851793416},{"$f":" IF(SUM($M699:R699) <> 1, 0, MAX(0, MIN( $H691 - SUM($L707:Q707), $H691 * $H$686 * IF(R699 = 1, $H$685, 1))))","v":1.4141239703586832},{"$f":" IF(SUM($M699:S699) <> 1, 0, MAX(0, MIN( $H691 - SUM($L707:R707), $H691 * $H$686 * IF(S699 = 1, $H$685, 1))))","v":1.4141239703586832},{"$f":" IF(SUM($M699:T699) <> 1, 0, MAX(0, MIN( $H691 - SUM($L707:S707), $H691 * $H$686 * IF(T699 = 1, $H$685, 1))))","v":1.4141239703586832},{"$f":" IF(SUM($M699:U699) <> 1, 0, MAX(0, MIN( $H691 - SUM($L707:T707), $H691 * $H$686 * IF(U699 = 1, $H$685, 1))))","v":1.4141239703586832}]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$14, \"dd mmm yy\") & \" - depreciation - real - D5Y\"","v":"Capex addition - 31 Mar 22 - depreciation - real - D5Y"},null,null,null,"GBP m",null,4.537954981857828,null,{"$f":" IF(SUM($M700:M700) <> 1, 0, MAX(0, MIN( $H692 - SUM($L708:L708), $H692 * $H$686 * IF(M700 = 1, $H$685, 1))))","v":0},{"$f":" IF(SUM($M700:N700) <> 1, 0, MAX(0, MIN( $H692 - SUM($L708:M708), $H692 * $H$686 * IF(N700 = 1, $H$685, 1))))","v":0},{"$f":" IF(SUM($M700:O700) <> 1, 0, MAX(0, MIN( $H692 - SUM($L708:N708), $H692 * $H$686 * IF(O700 = 1, $H$685, 1))))","v":0},{"$f":" IF(SUM($M700:P700) <> 1, 0, MAX(0, MIN( $H692 - SUM($L708:O708), $H692 * $H$686 * IF(P700 = 1, $H$685, 1))))","v":0},{"$f":" IF(SUM($M700:Q700) <> 1, 0, MAX(0, MIN( $H692 - SUM($L708:P708), $H692 * $H$686 * IF(Q700 = 1, $H$685, 1))))","v":0},{"$f":" IF(SUM($M700:R700) <> 1, 0, MAX(0, MIN( $H692 - SUM($L708:Q708), $H692 * $H$686 * IF(R700 = 1, $H$685, 1))))","v":0.6482792831225469},{"$f":" IF(SUM($M700:S700) <> 1, 0, MAX(0, MIN( $H692 - SUM($L708:R708), $H692 * $H$686 * IF(S700 = 1, $H$685, 1))))","v":1.2965585662450938},{"$f":" IF(SUM($M700:T700) <> 1, 0, MAX(0, MIN( $H692 - SUM($L708:S708), $H692 * $H$686 * IF(T700 = 1, $H$685, 1))))","v":1.2965585662450938},{"$f":" IF(SUM($M700:U700) <> 1, 0, MAX(0, MIN( $H692 - SUM($L708:T708), $H692 * $H$686 * IF(U700 = 1, $H$685, 1))))","v":1.2965585662450938}]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$15, \"dd mmm yy\") & \" - depreciation - real - D5Y\"","v":"Capex addition - 31 Mar 23 - depreciation - real - D5Y"},null,null,null,"GBP m",null,2.9704440182204763,null,{"$f":" IF(SUM($M701:M701) <> 1, 0, MAX(0, MIN( $H693 - SUM($L709:L709), $H693 * $H$686 * IF(M701 = 1, $H$685, 1))))","v":0},{"$f":" IF(SUM($M701:N701) <> 1, 0, MAX(0, MIN( $H693 - SUM($L709:M709), $H693 * $H$686 * IF(N701 = 1, $H$685, 1))))","v":0},{"$f":" IF(SUM($M701:O701) <> 1, 0, MAX(0, MIN( $H693 - SUM($L709:N709), $H693 * $H$686 * IF(O701 = 1, $H$685, 1))))","v":0},{"$f":" IF(SUM($M701:P701) <> 1, 0, MAX(0, MIN( $H693 - SUM($L709:O709), $H693 * $H$686 * IF(P701 = 1, $H$685, 1))))","v":0},{"$f":" IF(SUM($M701:Q701) <> 1, 0, MAX(0, MIN( $H693 - SUM($L709:P709), $H693 * $H$686 * IF(Q701 = 1, $H$685, 1))))","v":0},{"$f":" IF(SUM($M701:R701) <> 1, 0, MAX(0, MIN( $H693 - SUM($L709:Q709), $H693 * $H$686 * IF(R701 = 1, $H$685, 1))))","v":0},{"$f":" IF(SUM($M701:S701) <> 1, 0, MAX(0, MIN( $H693 - SUM($L709:R709), $H693 * $H$686 * IF(S701 = 1, $H$685, 1))))","v":0.59408880364409533},{"$f":" IF(SUM($M701:T701) <> 1, 0, MAX(0, MIN( $H693 - SUM($L709:S709), $H693 * $H$686 * IF(T701 = 1, $H$685, 1))))","v":1.1881776072881907},{"$f":" IF(SUM($M701:U701) <> 1, 0, MAX(0, MIN( $H693 - SUM($L709:T709), $H693 * $H$686 * IF(U701 = 1, $H$685, 1))))","v":1.1881776072881907}]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$16, \"dd mmm yy\") & \" - depreciation - real - D5Y\"","v":"Capex addition - 31 Mar 24 - depreciation - real - D5Y"},null,null,null,"GBP m",null,2.3920923334564721,null,{"$f":" IF(SUM($M702:M702) <> 1, 0, MAX(0, MIN( $H694 - SUM($L710:L710), $H694 * $H$686 * IF(M702 = 1, $H$685, 1))))","v":0},{"$f":" IF(SUM($M702:N702) <> 1, 0, MAX(0, MIN( $H694 - SUM($L710:M710), $H694 * $H$686 * IF(N702 = 1, $H$685, 1))))","v":0},{"$f":" IF(SUM($M702:O702) <> 1, 0, MAX(0, MIN( $H694 - SUM($L710:N710), $H694 * $H$686 * IF(O702 = 1, $H$685, 1))))","v":0},{"$f":" IF(SUM($M702:P702) <> 1, 0, MAX(0, MIN( $H694 - SUM($L710:O710), $H694 * $H$686 * IF(P702 = 1, $H$685, 1))))","v":0},{"$f":" IF(SUM($M702:Q702) <> 1, 0, MAX(0, MIN( $H694 - SUM($L710:P710), $H694 * $H$686 * IF(Q702 = 1, $H$685, 1))))","v":0},{"$f":" IF(SUM($M702:R702) <> 1, 0, MAX(0, MIN( $H694 - SUM($L710:Q710), $H694 * $H$686 * IF(R702 = 1, $H$685, 1))))","v":0},{"$f":" IF(SUM($M702:S702) <> 1, 0, MAX(0, MIN( $H694 - SUM($L710:R710), $H694 * $H$686 * IF(S702 = 1, $H$685, 1))))","v":0},{"$f":" IF(SUM($M702:T702) <> 1, 0, MAX(0, MIN( $H694 - SUM($L710:S710), $H694 * $H$686 * IF(T702 = 1, $H$685, 1))))","v":0.79736411115215733},{"$f":" IF(SUM($M702:U702) <> 1, 0, MAX(0, MIN( $H694 - SUM($L710:T710), $H694 * $H$686 * IF(U702 = 1, $H$685, 1))))","v":1.5947282223043147}]
[]
[]
[null,null,"Capex addition - depreciation - D5Y"]
[]
[null,null,null,null,{"$f":" 'Licence Inp'!E$95","v":"Additional depreciation factor - DL"},{"$f":" 'Licence Inp'!F$95","v":"4.27a:"},{"$f":" 'Licence Inp'!G$95","v":0},{"$f":" 'Licence Inp'!H$95","v":0.5},{"$f":" 'Licence Inp'!I$95","v":"factor"}]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,{"$f":" Time!E$98","v":"RP6 PPF- actual / actual"},{"$f":" Time!F$98","v":0},{"$f":" Time!G$98","v":0},{"$f":" Time!H$98","v":0},{"$f":" Time!I$98","v":"factor"},{"$f":" Time!J$98","v":0},{"$f":" Time!K$98","v":6.5},{"$f":" Time!L$98","v":0},{"$f":" Time!M$98","v":0},{"$f":" Time!N$98","v":0.5},{"$f":" Time!O$98","v":1},{"$f":" Time!P$98","v":1},{"$f":" Time!Q$98","v":1},{"$f":" Time!R$98","v":1},{"$f":" Time!S$98","v":1},{"$f":" Time!T$98","v":1},{"$f":" Time!U$98","v":0}]
[]
[null,null,null,null,{"$f":" E$704","v":"Capex addition - 31 Mar 18 - depreciation - real - D5Y"},0,0,0,"GBP m",0,8.4513857866595163,0,0,0.84513857866595166,1.6902771573319033,1.6902771573319033,1.6902771573319033,1.6902771573319033,0.84513857866595199,0,0]
[null,null,null,null,{"$f":" E$705","v":"Capex addition - 31 Mar 19 - depreciation - real - D5Y"},0,0,0,"GBP m",0,11.069271679787349,0,0,0,1.1069271679787349,2.2138543359574698,2.2138543359574698,2.2138543359574698,2.2138543359574698,1.1069271679787356,0]
[null,null,null,null,{"$f":" E$706","v":"Capex addition - 31 Mar 20 - depreciation - real - D5Y"},0,0,0,"GBP m",0,9.0156325902183578,0,0,0,0,0.90156325902183587,1.8031265180436717,1.8031265180436717,1.8031265180436717,1.8031265180436717,0.90156325902183454]
[null,null,null,null,{"$f":" E$707","v":"Capex addition - 31 Mar 21 - depreciation - real - D5Y"},0,0,0,"GBP m",0,6.363557866614074,0,0,0,0,0,0.7070619851793416,1.4141239703586832,1.4141239703586832,1.4141239703586832,1.4141239703586832]
[null,null,null,null,{"$f":" E$708","v":"Capex addition - 31 Mar 22 - depreciation - real - D5Y"},0,0,0,"GBP m",0,4.537954981857828,0,0,0,0,0,0,0.6482792831225469,1.2965585662450938,1.2965585662450938,1.2965585662450938]
[null,null,null,null,{"$f":" E$709","v":"Capex addition - 31 Mar 23 - depreciation - real - D5Y"},0,0,0,"GBP m",0,2.9704440182204763,0,0,0,0,0,0,0,0.59408880364409533,1.1881776072881907,1.1881776072881907]
[null,null,null,null,{"$f":" E$710","v":"Capex addition - 31 Mar 24 - depreciation - real - D5Y"},0,0,0,"GBP m",0,2.3920923334564721,0,0,0,0,0,0,0,0,0.79736411115215733,1.5947282223043147]
[]
[null,null,null,null,{"$f":" E$28","v":"Capex addition - 31 Mar 18 - start period flag"},0,0,0,"flag",0,1,0,0,1,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$29","v":"Capex addition - 31 Mar 19 - start period flag"},0,0,0,"flag",0,1,0,0,0,1,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$30","v":"Capex addition - 31 Mar 20 - start period flag"},0,0,0,"flag",0,1,0,0,0,0,1,0,0,0,0,0]
[null,null,null,null,{"$f":" E$31","v":"Capex addition - 31 Mar 21 - start period flag"},0,0,0,"flag",0,1,0,0,0,0,0,1,0,0,0,0]
[null,null,null,null,{"$f":" E$32","v":"Capex addition - 31 Mar 22 - start period flag"},0,0,0,"flag",0,1,0,0,0,0,0,0,1,0,0,0]
[null,null,null,null,{"$f":" E$33","v":"Capex addition - 31 Mar 23 - start period flag"},0,0,0,"flag",0,1,0,0,0,0,0,0,0,1,0,0]
[null,null,null,null,{"$f":" E$34","v":"Capex addition - 31 Mar 24 - start period flag"},0,0,0,"flag",0,1,0,0,0,0,0,0,0,0,1,0]
[]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$10, \"dd mmm yy\") & \" - depreciation - D5Y\"","v":"Capex addition - 31 Mar 18 - depreciation - D5Y"},null,null,null,"GBP m",null,{"$f":" SUM(M735:U735)","v":8.4513857866595163},null,{"$f":" IF(M719 <> 0, IF(M727 = 1, M719, IF(L727 = 1, M719, L735) * (M$716 / L$716) * M$717) * IF(N719 = 0, $H$715, 1), 0)","v":0},0.84513857866595166,1.6902771573319033,1.6902771573319033,1.6902771573319033,1.6902771573319033,0.84513857866595166,0,0]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$11, \"dd mmm yy\") & \" - depreciation - D5Y\"","v":"Capex addition - 31 Mar 19 - depreciation - D5Y"},null,null,null,"GBP m",null,11.069271679787349,null,{"$f":" IF(M720 <> 0, IF(M728 = 1, M720, IF(L728 = 1, M720, L736) * (M$716 / L$716) * M$717) * IF(N720 = 0, $H$715, 1), 0)","v":0},0,1.1069271679787349,2.2138543359574698,2.2138543359574698,2.2138543359574698,2.2138543359574698,1.1069271679787349,0]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$12, \"dd mmm yy\") & \" - depreciation - D5Y\"","v":"Capex addition - 31 Mar 20 - depreciation - D5Y"},null,null,null,"GBP m",null,8.1140693311965233,null,{"$f":" IF(M721 <> 0, IF(M729 = 1, M721, IF(L729 = 1, M721, L737) * (M$716 / L$716) * M$717) * IF(N721 = 0, $H$715, 1), 0)","v":0},0,0,0.90156325902183587,1.8031265180436717,1.8031265180436717,1.8031265180436717,1.8031265180436717,0]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$13, \"dd mmm yy\") & \" - depreciation - D5Y\"","v":"Capex addition - 31 Mar 21 - depreciation - D5Y"},null,null,null,"GBP m",null,4.9494338962553908,null,{"$f":" IF(M722 <> 0, IF(M730 = 1, M722, IF(L730 = 1, M722, L738) * (M$716 / L$716) * M$717) * IF(N722 = 0, $H$715, 1), 0)","v":0},0,0,0,0.7070619851793416,1.4141239703586832,1.4141239703586832,1.4141239703586832,0]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$14, \"dd mmm yy\") & \" - depreciation - D5Y\"","v":"Capex addition - 31 Mar 22 - depreciation - D5Y"},null,null,null,"GBP m",null,3.2413964156127344,null,{"$f":" IF(M723 <> 0, IF(M731 = 1, M723, IF(L731 = 1, M723, L739) * (M$716 / L$716) * M$717) * IF(N723 = 0, $H$715, 1), 0)","v":0},0,0,0,0,0.6482792831225469,1.2965585662450938,1.2965585662450938,0]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$15, \"dd mmm yy\") & \" - depreciation - D5Y\"","v":"Capex addition - 31 Mar 23 - depreciation - D5Y"},null,null,null,"GBP m",null,1.7822664109322859,null,{"$f":" IF(M724 <> 0, IF(M732 = 1, M724, IF(L732 = 1, M724, L740) * (M$716 / L$716) * M$717) * IF(N724 = 0, $H$715, 1), 0)","v":0},0,0,0,0,0,0.59408880364409533,1.1881776072881907,0]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$16, \"dd mmm yy\") & \" - depreciation - D5Y\"","v":"Capex addition - 31 Mar 24 - depreciation - D5Y"},null,null,null,"GBP m",null,0.79736411115215733,null,{"$f":" IF(M725 <> 0, IF(M733 = 1, M725, IF(L733 = 1, M725, L741) * (M$716 / L$716) * M$717) * IF(N725 = 0, $H$715, 1), 0)","v":0},0,0,0,0,0,0,0.79736411115215733,0]
[]
[null,null,null,null,"Depreciation amount for additional asset - t - D5Y",null,null,null,"GBP m",null,{"$f":" SUM(M743:U743)","v":38.405187631595957},null,{"$f":"SUM(M735:M741)","v":0},{"$f":"SUM(N735:N741)","v":0.84513857866595166},{"$f":"SUM(O735:O741)","v":2.7972043253106382},{"$f":"SUM(P735:P741)","v":4.8056947523112097},{"$f":"SUM(Q735:Q741)","v":6.4143199965123863},7.7696612648142755,8.1668907729149645,7.6062779410665318,0]
[]
[null,null,null,null,{"$f":" E$743","v":"Depreciation amount for additional asset - t - D5Y"},0,0,0,"GBP m",0,38.405187631595957,0,0,0.84513857866595166,2.7972043253106382,4.8056947523112097,6.4143199965123863,7.7696612648142755,8.1668907729149645,7.6062779410665318,0]
[null,null,null,null,{"$f":" Time!E$92","v":"RP6 period flag"},{"$f":" Time!F$92","v":0},{"$f":" Time!G$92","v":0},{"$f":" Time!H$92","v":0},{"$f":" Time!I$92","v":"flag"},{"$f":" Time!J$92","v":0},{"$f":" Time!K$92","v":7},{"$f":" Time!L$92","v":0},{"$f":" Time!M$92","v":0},{"$f":" Time!N$92","v":1},{"$f":" Time!O$92","v":1},{"$f":" Time!P$92","v":1},{"$f":" Time!Q$92","v":1},{"$f":" Time!R$92","v":1},{"$f":" Time!S$92","v":1},{"$f":" Time!T$92","v":1},{"$f":" Time!U$92","v":0}]
[null,null,null,null,"Depreciation amount for additional asset - t - D5Y",null,null,null,"GBP m",null,{"$f":" SUM(M747:U747)","v":38.405187631595957},null,{"$f":" M745 * M746","v":0},{"$f":" N745 * N746","v":0.84513857866595166},{"$f":" O745 * O746","v":2.7972043253106382},{"$f":" P745 * P746","v":4.8056947523112097},{"$f":" Q745 * Q746","v":6.4143199965123863},7.7696612648142755,8.1668907729149645,7.6062779410665318,0]
[]
[]
[null,null,"Difference in the licence & new logic"]
[]
[null,null,null,null,{"$f":" 'DL - C4'!E$1771","v":"Depreciation amount for additional asset - t - D5Y"},{"$f":" 'DL - C4'!F$1771","v":"4.26:"},{"$f":" 'DL - C4'!G$1771","v":"DEPADD_D5Yt"},{"$f":" 'DL - C4'!H$1771","v":0},{"$f":" 'DL - C4'!I$1771","v":"GBP m"},{"$f":" 'DL - C4'!J$1771","v":0},{"$f":" 'DL - C4'!K$1771","v":38.405187631595965},{"$f":" 'DL - C4'!L$1771","v":0},{"$f":" 'DL - C4'!M$1771","v":0},{"$f":" 'DL - C4'!N$1771","v":0.84513857866595166},{"$f":" 'DL - C4'!O$1771","v":2.7972043253106382},{"$f":" 'DL - C4'!P$1771","v":4.8056947523112097},{"$f":" 'DL - C4'!Q$1771","v":6.414319996512388},{"$f":" 'DL - C4'!R$1771","v":7.7696612648142773},{"$f":" 'DL - C4'!S$1771","v":8.166890772914968},{"$f":" 'DL - C4'!T$1771","v":7.6062779410665335},{"$f":" 'DL - C4'!U$1771","v":0}]
[null,null,null,null,{"$f":" E$747","v":"Depreciation amount for additional asset - t - D5Y"},0,0,0,"GBP m",0,38.405187631595957,0,0,0.84513857866595166,2.7972043253106382,4.8056947523112097,6.4143199965123863,7.7696612648142755,8.1668907729149645,7.6062779410665318,0]
[null,null,null,null,"Difference",null,null,null,"GBP m",null,{"$f":" SUM(M754:U754)","v":0},null,{"$f":" M752 - M753","v":0},{"$f":" N752 - N753","v":0},{"$f":" O752 - O753","v":0},{"$f":" P752 - P753","v":0},{"$f":" Q752 - Q753","v":0},0,0,0,0]
[null,null,null,null,"Depreciation amount for additional asset - difference check - D5Y",null,null,{"$f":" IF( SUM(M755:U755) > 0, 1, 0)","v":0},"check",null,null,null,{"$f":" IF( ABS(M754) > CHK_TOL, 1, 0)","v":0},0,0,0,0,{"$f":" IF( ABS(R754) > CHK_TOL, 1, 0)","v":0},{"$f":" IF( ABS(S754) > CHK_TOL, 1, 0)","v":0},{"$f":" IF( ABS(T754) > CHK_TOL, 1, 0)","v":0},{"$f":" IF( ABS(U754) > CHK_TOL, 1, 0)","v":0}]
[]
[]
["4. REGULATORY ASSET BASMO5Y  - RAB_MO5Y"]
[]
[null,null,"Capex addition - MO5Y"]
[]
[null,null,null,null,{"$f":" 'DL - C9'!E$122","v":"Capex addition - MO5Y"},{"$f":" 'DL - C9'!F$122","v":0},{"$f":" 'DL - C9'!G$122","v":"CAt_MO5Yt"},{"$f":" 'DL - C9'!H$122","v":0},{"$f":" 'DL - C9'!I$122","v":"GBP m"},{"$f":" 'DL - C9'!J$122","v":0},{"$f":" 'DL - C9'!K$122","v":0},{"$f":" 'DL - C9'!L$122","v":0},{"$f":" 'DL - C9'!M$122","v":0},{"$f":" 'DL - C9'!N$122","v":0},{"$f":" 'DL - C9'!O$122","v":0},{"$f":" 'DL - C9'!P$122","v":0},{"$f":" 'DL - C9'!Q$122","v":0},{"$f":" 'DL - C9'!R$122","v":0},{"$f":" 'DL - C9'!S$122","v":0},{"$f":" 'DL - C9'!T$122","v":0},{"$f":" 'DL - C9'!U$122","v":0}]
[null,null,null,null,{"$f":" Time!E$47","v":"Pre - RP6 period flag"},{"$f":" Time!F$47","v":0},{"$f":" Time!G$47","v":0},{"$f":" Time!H$47","v":0},{"$f":" Time!I$47","v":"flag"},{"$f":" Time!J$47","v":0},{"$f":" Time!K$47","v":1},{"$f":" Time!L$47","v":0},{"$f":" Time!M$47","v":1},{"$f":" Time!N$47","v":0},{"$f":" Time!O$47","v":0},{"$f":" Time!P$47","v":0},{"$f":" Time!Q$47","v":0},{"$f":" Time!R$47","v":0},{"$f":" Time!S$47","v":0},{"$f":" Time!T$47","v":0},{"$f":" Time!U$47","v":0}]
[null,null,null,null,{"$f":" E762 & \" - \" & ACTIVE_CASE","v":"Capex addition - MO5Y - RP6"},null,{"$f":" G762","v":"CAt_MO5Yt"},null,"GBP m",null,{"$f":" SUM(M764:U764)","v":0},null,{"$f":" M762 * (1 - M763)","v":0},0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E$10","v":"Capex addition 1 date"},{"$f":" F$10","v":"00:00:00"},{"$f":" G$10","v":"00:00:00"},{"$f":" H$10","v":"2018-03-31"},{"$f":" I$10","v":"date"}]
[null,null,null,null,{"$f":" E$11","v":"Capex addition 2 date"},{"$f":" F$11","v":"00:00:00"},{"$f":" G$11","v":"00:00:00"},{"$f":" H$11","v":"2019-03-31"},{"$f":" I$11","v":"date"}]
[null,null,null,null,{"$f":" E$12","v":"Capex addition 3 date"},{"$f":" F$12","v":"00:00:00"},{"$f":" G$12","v":"00:00:00"},{"$f":" H$12","v":"2020-03-31"},{"$f":" I$12","v":"date"}]
[null,null,null,null,{"$f":" E$13","v":"Capex addition 4 date"},{"$f":" F$13","v":"00:00:00"},{"$f":" G$13","v":"00:00:00"},{"$f":" H$13","v":"2021-03-31"},{"$f":" I$13","v":"date"}]
[null,null,null,null,{"$f":" E$14","v":"Capex addition 5 date"},{"$f":" F$14","v":"00:00:00"},{"$f":" G$14","v":"00:00:00"},{"$f":" H$14","v":"2022-03-31"},{"$f":" I$14","v":"date"}]
[null,null,null,null,{"$f":" E$15","v":"Capex addition 6 date"},{"$f":" F$15","v":"00:00:00"},{"$f":" G$15","v":"00:00:00"},{"$f":" H$15","v":"2023-03-31"},{"$f":" I$15","v":"date"}]
[null,null,null,null,{"$f":" E$16","v":"Capex addition 7 date"},{"$f":" F$16","v":"00:00:00"},{"$f":" G$16","v":"00:00:00"},{"$f":" H$16","v":"2024-03-31"},{"$f":" I$16","v":"date"}]
[]
[null,null,null,null,{"$f":" E$764","v":"Capex addition - MO5Y - RP6"},0,"CAt_MO5Yt",0,"GBP m",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Time!E$23","v":"Model period ending"},{"$f":" Time!F$23","v":"00:00:00"},{"$f":" Time!G$23","v":"00:00:00"},{"$f":" Time!H$23","v":"00:00:00"},{"$f":" Time!I$23","v":"date"},{"$f":" Time!J$23","v":"00:00:00"},{"$f":" Time!K$23","v":"00:00:00"},{"$f":" Time!L$23","v":"00:00:00"},{"$f":" Time!M$23","v":"2017-03-31"},{"$f":" Time!N$23","v":"2018-03-31"},{"$f":" Time!O$23","v":"2019-03-31"},{"$f":" Time!P$23","v":"2020-03-31"},{"$f":" Time!Q$23","v":"2021-03-31"},{"$f":" Time!R$23","v":"2022-03-31"},{"$f":" Time!S$23","v":"2023-03-31"},{"$f":" Time!T$23","v":"2024-03-31"},{"$f":" Time!U$23","v":"2025-03-31"}]
[]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$10, \"dd mmm yy\")","v":"Capex addition - 31 Mar 18"},null,null,{"$f":" INDEX(M$774:U$774, MATCH(H766, $M$775:$U$775, 0))","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$11, \"dd mmm yy\")","v":"Capex addition - 31 Mar 19"},null,null,{"$f":" INDEX(M$774:U$774, MATCH(H767, $M$775:$U$775, 0))","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$12, \"dd mmm yy\")","v":"Capex addition - 31 Mar 20"},null,null,0,"GBP m"]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$13, \"dd mmm yy\")","v":"Capex addition - 31 Mar 21"},null,null,0,"GBP m"]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$14, \"dd mmm yy\")","v":"Capex addition - 31 Mar 22"},null,null,0,"GBP m"]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$15, \"dd mmm yy\")","v":"Capex addition - 31 Mar 23"},null,null,0,"GBP m"]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$16, \"dd mmm yy\")","v":"Capex addition - 31 Mar 24"},null,null,0,"GBP m"]
[]
[]
[null,null,"Capex addition - depreciation - real - MO5Y"]
[]
[null,null,null,null,{"$f":" 'Licence Inp'!E$95","v":"Additional depreciation factor - DL"},{"$f":" 'Licence Inp'!F$95","v":"4.27a:"},{"$f":" 'Licence Inp'!G$95","v":0},{"$f":" 'Licence Inp'!H$95","v":0.5},{"$f":" 'Licence Inp'!I$95","v":"factor"}]
[null,null,null,null,{"$f":" 'Licence Inp'!E$108","v":"Depreciation rate - RAB_MO5Y"},{"$f":" 'Licence Inp'!F$108","v":"Table 5"},{"$f":" 'Licence Inp'!G$108","v":"DEPR_MO5Y"},{"$f":" 'Licence Inp'!H$108","v":0.2},{"$f":" 'Licence Inp'!I$108","v":"%"}]
[]
[null,null,null,null,{"$f":" E$777","v":"Capex addition - 31 Mar 18"},{"$f":" F$777","v":0},{"$f":" G$777","v":0},{"$f":" H$777","v":0},{"$f":" I$777","v":"GBP m"}]
[null,null,null,null,{"$f":" E$778","v":"Capex addition - 31 Mar 19"},{"$f":" F$778","v":0},{"$f":" G$778","v":0},{"$f":" H$778","v":0},{"$f":" I$778","v":"GBP m"}]
[null,null,null,null,{"$f":" E$779","v":"Capex addition - 31 Mar 20"},{"$f":" F$779","v":0},{"$f":" G$779","v":0},{"$f":" H$779","v":0},{"$f":" I$779","v":"GBP m"}]
[null,null,null,null,{"$f":" E$780","v":"Capex addition - 31 Mar 21"},{"$f":" F$780","v":0},{"$f":" G$780","v":0},{"$f":" H$780","v":0},{"$f":" I$780","v":"GBP m"}]
[null,null,null,null,{"$f":" E$781","v":"Capex addition - 31 Mar 22"},{"$f":" F$781","v":0},{"$f":" G$781","v":0},{"$f":" H$781","v":0},{"$f":" I$781","v":"GBP m"}]
[null,null,null,null,{"$f":" E$782","v":"Capex addition - 31 Mar 23"},{"$f":" F$782","v":0},{"$f":" G$782","v":0},{"$f":" H$782","v":0},{"$f":" I$782","v":"GBP m"}]
[null,null,null,null,{"$f":" E$783","v":"Capex addition - 31 Mar 24"},{"$f":" F$783","v":0},{"$f":" G$783","v":0},{"$f":" H$783","v":0},{"$f":" I$783","v":"GBP m"}]
[]
[null,null,null,null,{"$f":" E$28","v":"Capex addition - 31 Mar 18 - start period flag"},0,0,0,"flag",0,1,0,0,1,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$29","v":"Capex addition - 31 Mar 19 - start period flag"},0,0,0,"flag",0,1,0,0,0,1,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$30","v":"Capex addition - 31 Mar 20 - start period flag"},0,0,0,"flag",0,1,0,0,0,0,1,0,0,0,0,0]
[null,null,null,null,{"$f":" E$31","v":"Capex addition - 31 Mar 21 - start period flag"},0,0,0,"flag",0,1,0,0,0,0,0,1,0,0,0,0]
[null,null,null,null,{"$f":" E$32","v":"Capex addition - 31 Mar 22 - start period flag"},0,0,0,"flag",0,1,0,0,0,0,0,0,1,0,0,0]
[null,null,null,null,{"$f":" E$33","v":"Capex addition - 31 Mar 23 - start period flag"},0,0,0,"flag",0,1,0,0,0,0,0,0,0,1,0,0]
[null,null,null,null,{"$f":" E$34","v":"Capex addition - 31 Mar 24 - start period flag"},0,0,0,"flag",0,1,0,0,0,0,0,0,0,0,1,0]
[]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$10, \"dd mmm yy\") & \" - depreciation - real - MO5Y\"","v":"Capex addition - 31 Mar 18 - depreciation - real - MO5Y"},null,null,null,"GBP m",null,{"$f":" SUM(M807:U807)","v":0},null,{"$f":" IF(SUM($M799:M799) <> 1, 0, MAX(0, MIN( $H791 - SUM($L807:L807), $H791 * $H$789 * IF(M799 = 1, $H$788, 1))))","v":0},{"$f":" IF(SUM($M799:N799) <> 1, 0, MAX(0, MIN( $H791 - SUM($L807:M807), $H791 * $H$789 * IF(N799 = 1, $H$788, 1))))","v":0},{"$f":" IF(SUM($M799:O799) <> 1, 0, MAX(0, MIN( $H791 - SUM($L807:N807), $H791 * $H$789 * IF(O799 = 1, $H$788, 1))))","v":0},{"$f":" IF(SUM($M799:P799) <> 1, 0, MAX(0, MIN( $H791 - SUM($L807:O807), $H791 * $H$789 * IF(P799 = 1, $H$788, 1))))","v":0},{"$f":" IF(SUM($M799:Q799) <> 1, 0, MAX(0, MIN( $H791 - SUM($L807:P807), $H791 * $H$789 * IF(Q799 = 1, $H$788, 1))))","v":0},{"$f":" IF(SUM($M799:R799) <> 1, 0, MAX(0, MIN( $H791 - SUM($L807:Q807), $H791 * $H$789 * IF(R799 = 1, $H$788, 1))))","v":0},{"$f":" IF(SUM($M799:S799) <> 1, 0, MAX(0, MIN( $H791 - SUM($L807:R807), $H791 * $H$789 * IF(S799 = 1, $H$788, 1))))","v":0},{"$f":" IF(SUM($M799:T799) <> 1, 0, MAX(0, MIN( $H791 - SUM($L807:S807), $H791 * $H$789 * IF(T799 = 1, $H$788, 1))))","v":0},{"$f":" IF(SUM($M799:U799) <> 1, 0, MAX(0, MIN( $H791 - SUM($L807:T807), $H791 * $H$789 * IF(U799 = 1, $H$788, 1))))","v":0}]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$11, \"dd mmm yy\") & \" - depreciation - real - MO5Y\"","v":"Capex addition - 31 Mar 19 - depreciation - real - MO5Y"},null,null,null,"GBP m",null,0,null,{"$f":" IF(SUM($M800:M800) <> 1, 0, MAX(0, MIN( $H792 - SUM($L808:L808), $H792 * $H$789 * IF(M800 = 1, $H$788, 1))))","v":0},{"$f":" IF(SUM($M800:N800) <> 1, 0, MAX(0, MIN( $H792 - SUM($L808:M808), $H792 * $H$789 * IF(N800 = 1, $H$788, 1))))","v":0},{"$f":" IF(SUM($M800:O800) <> 1, 0, MAX(0, MIN( $H792 - SUM($L808:N808), $H792 * $H$789 * IF(O800 = 1, $H$788, 1))))","v":0},{"$f":" IF(SUM($M800:P800) <> 1, 0, MAX(0, MIN( $H792 - SUM($L808:O808), $H792 * $H$789 * IF(P800 = 1, $H$788, 1))))","v":0},{"$f":" IF(SUM($M800:Q800) <> 1, 0, MAX(0, MIN( $H792 - SUM($L808:P808), $H792 * $H$789 * IF(Q800 = 1, $H$788, 1))))","v":0},{"$f":" IF(SUM($M800:R800) <> 1, 0, MAX(0, MIN( $H792 - SUM($L808:Q808), $H792 * $H$789 * IF(R800 = 1, $H$788, 1))))","v":0},{"$f":" IF(SUM($M800:S800) <> 1, 0, MAX(0, MIN( $H792 - SUM($L808:R808), $H792 * $H$789 * IF(S800 = 1, $H$788, 1))))","v":0},{"$f":" IF(SUM($M800:T800) <> 1, 0, MAX(0, MIN( $H792 - SUM($L808:S808), $H792 * $H$789 * IF(T800 = 1, $H$788, 1))))","v":0},{"$f":" IF(SUM($M800:U800) <> 1, 0, MAX(0, MIN( $H792 - SUM($L808:T808), $H792 * $H$789 * IF(U800 = 1, $H$788, 1))))","v":0}]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$12, \"dd mmm yy\") & \" - depreciation - real - MO5Y\"","v":"Capex addition - 31 Mar 20 - depreciation - real - MO5Y"},null,null,null,"GBP m",null,0,null,{"$f":" IF(SUM($M801:M801) <> 1, 0, MAX(0, MIN( $H793 - SUM($L809:L809), $H793 * $H$789 * IF(M801 = 1, $H$788, 1))))","v":0},{"$f":" IF(SUM($M801:N801) <> 1, 0, MAX(0, MIN( $H793 - SUM($L809:M809), $H793 * $H$789 * IF(N801 = 1, $H$788, 1))))","v":0},{"$f":" IF(SUM($M801:O801) <> 1, 0, MAX(0, MIN( $H793 - SUM($L809:N809), $H793 * $H$789 * IF(O801 = 1, $H$788, 1))))","v":0},{"$f":" IF(SUM($M801:P801) <> 1, 0, MAX(0, MIN( $H793 - SUM($L809:O809), $H793 * $H$789 * IF(P801 = 1, $H$788, 1))))","v":0},{"$f":" IF(SUM($M801:Q801) <> 1, 0, MAX(0, MIN( $H793 - SUM($L809:P809), $H793 * $H$789 * IF(Q801 = 1, $H$788, 1))))","v":0},{"$f":" IF(SUM($M801:R801) <> 1, 0, MAX(0, MIN( $H793 - SUM($L809:Q809), $H793 * $H$789 * IF(R801 = 1, $H$788, 1))))","v":0},{"$f":" IF(SUM($M801:S801) <> 1, 0, MAX(0, MIN( $H793 - SUM($L809:R809), $H793 * $H$789 * IF(S801 = 1, $H$788, 1))))","v":0},{"$f":" IF(SUM($M801:T801) <> 1, 0, MAX(0, MIN( $H793 - SUM($L809:S809), $H793 * $H$789 * IF(T801 = 1, $H$788, 1))))","v":0},{"$f":" IF(SUM($M801:U801) <> 1, 0, MAX(0, MIN( $H793 - SUM($L809:T809), $H793 * $H$789 * IF(U801 = 1, $H$788, 1))))","v":0}]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$13, \"dd mmm yy\") & \" - depreciation - real - MO5Y\"","v":"Capex addition - 31 Mar 21 - depreciation - real - MO5Y"},null,null,null,"GBP m",null,0,null,{"$f":" IF(SUM($M802:M802) <> 1, 0, MAX(0, MIN( $H794 - SUM($L810:L810), $H794 * $H$789 * IF(M802 = 1, $H$788, 1))))","v":0},{"$f":" IF(SUM($M802:N802) <> 1, 0, MAX(0, MIN( $H794 - SUM($L810:M810), $H794 * $H$789 * IF(N802 = 1, $H$788, 1))))","v":0},{"$f":" IF(SUM($M802:O802) <> 1, 0, MAX(0, MIN( $H794 - SUM($L810:N810), $H794 * $H$789 * IF(O802 = 1, $H$788, 1))))","v":0},{"$f":" IF(SUM($M802:P802) <> 1, 0, MAX(0, MIN( $H794 - SUM($L810:O810), $H794 * $H$789 * IF(P802 = 1, $H$788, 1))))","v":0},{"$f":" IF(SUM($M802:Q802) <> 1, 0, MAX(0, MIN( $H794 - SUM($L810:P810), $H794 * $H$789 * IF(Q802 = 1, $H$788, 1))))","v":0},{"$f":" IF(SUM($M802:R802) <> 1, 0, MAX(0, MIN( $H794 - SUM($L810:Q810), $H794 * $H$789 * IF(R802 = 1, $H$788, 1))))","v":0},{"$f":" IF(SUM($M802:S802) <> 1, 0, MAX(0, MIN( $H794 - SUM($L810:R810), $H794 * $H$789 * IF(S802 = 1, $H$788, 1))))","v":0},{"$f":" IF(SUM($M802:T802) <> 1, 0, MAX(0, MIN( $H794 - SUM($L810:S810), $H794 * $H$789 * IF(T802 = 1, $H$788, 1))))","v":0},{"$f":" IF(SUM($M802:U802) <> 1, 0, MAX(0, MIN( $H794 - SUM($L810:T810), $H794 * $H$789 * IF(U802 = 1, $H$788, 1))))","v":0}]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$14, \"dd mmm yy\") & \" - depreciation - real - MO5Y\"","v":"Capex addition - 31 Mar 22 - depreciation - real - MO5Y"},null,null,null,"GBP m",null,0,null,{"$f":" IF(SUM($M803:M803) <> 1, 0, MAX(0, MIN( $H795 - SUM($L811:L811), $H795 * $H$789 * IF(M803 = 1, $H$788, 1))))","v":0},{"$f":" IF(SUM($M803:N803) <> 1, 0, MAX(0, MIN( $H795 - SUM($L811:M811), $H795 * $H$789 * IF(N803 = 1, $H$788, 1))))","v":0},{"$f":" IF(SUM($M803:O803) <> 1, 0, MAX(0, MIN( $H795 - SUM($L811:N811), $H795 * $H$789 * IF(O803 = 1, $H$788, 1))))","v":0},{"$f":" IF(SUM($M803:P803) <> 1, 0, MAX(0, MIN( $H795 - SUM($L811:O811), $H795 * $H$789 * IF(P803 = 1, $H$788, 1))))","v":0},{"$f":" IF(SUM($M803:Q803) <> 1, 0, MAX(0, MIN( $H795 - SUM($L811:P811), $H795 * $H$789 * IF(Q803 = 1, $H$788, 1))))","v":0},{"$f":" IF(SUM($M803:R803) <> 1, 0, MAX(0, MIN( $H795 - SUM($L811:Q811), $H795 * $H$789 * IF(R803 = 1, $H$788, 1))))","v":0},{"$f":" IF(SUM($M803:S803) <> 1, 0, MAX(0, MIN( $H795 - SUM($L811:R811), $H795 * $H$789 * IF(S803 = 1, $H$788, 1))))","v":0},{"$f":" IF(SUM($M803:T803) <> 1, 0, MAX(0, MIN( $H795 - SUM($L811:S811), $H795 * $H$789 * IF(T803 = 1, $H$788, 1))))","v":0},{"$f":" IF(SUM($M803:U803) <> 1, 0, MAX(0, MIN( $H795 - SUM($L811:T811), $H795 * $H$789 * IF(U803 = 1, $H$788, 1))))","v":0}]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$15, \"dd mmm yy\") & \" - depreciation - real - MO5Y\"","v":"Capex addition - 31 Mar 23 - depreciation - real - MO5Y"},null,null,null,"GBP m",null,0,null,{"$f":" IF(SUM($M804:M804) <> 1, 0, MAX(0, MIN( $H796 - SUM($L812:L812), $H796 * $H$789 * IF(M804 = 1, $H$788, 1))))","v":0},{"$f":" IF(SUM($M804:N804) <> 1, 0, MAX(0, MIN( $H796 - SUM($L812:M812), $H796 * $H$789 * IF(N804 = 1, $H$788, 1))))","v":0},{"$f":" IF(SUM($M804:O804) <> 1, 0, MAX(0, MIN( $H796 - SUM($L812:N812), $H796 * $H$789 * IF(O804 = 1, $H$788, 1))))","v":0},{"$f":" IF(SUM($M804:P804) <> 1, 0, MAX(0, MIN( $H796 - SUM($L812:O812), $H796 * $H$789 * IF(P804 = 1, $H$788, 1))))","v":0},{"$f":" IF(SUM($M804:Q804) <> 1, 0, MAX(0, MIN( $H796 - SUM($L812:P812), $H796 * $H$789 * IF(Q804 = 1, $H$788, 1))))","v":0},{"$f":" IF(SUM($M804:R804) <> 1, 0, MAX(0, MIN( $H796 - SUM($L812:Q812), $H796 * $H$789 * IF(R804 = 1, $H$788, 1))))","v":0},{"$f":" IF(SUM($M804:S804) <> 1, 0, MAX(0, MIN( $H796 - SUM($L812:R812), $H796 * $H$789 * IF(S804 = 1, $H$788, 1))))","v":0},{"$f":" IF(SUM($M804:T804) <> 1, 0, MAX(0, MIN( $H796 - SUM($L812:S812), $H796 * $H$789 * IF(T804 = 1, $H$788, 1))))","v":0},{"$f":" IF(SUM($M804:U804) <> 1, 0, MAX(0, MIN( $H796 - SUM($L812:T812), $H796 * $H$789 * IF(U804 = 1, $H$788, 1))))","v":0}]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$16, \"dd mmm yy\") & \" - depreciation - real - MO5Y\"","v":"Capex addition - 31 Mar 24 - depreciation - real - MO5Y"},null,null,null,"GBP m",null,0,null,{"$f":" IF(SUM($M805:M805) <> 1, 0, MAX(0, MIN( $H797 - SUM($L813:L813), $H797 * $H$789 * IF(M805 = 1, $H$788, 1))))","v":0},{"$f":" IF(SUM($M805:N805) <> 1, 0, MAX(0, MIN( $H797 - SUM($L813:M813), $H797 * $H$789 * IF(N805 = 1, $H$788, 1))))","v":0},{"$f":" IF(SUM($M805:O805) <> 1, 0, MAX(0, MIN( $H797 - SUM($L813:N813), $H797 * $H$789 * IF(O805 = 1, $H$788, 1))))","v":0},{"$f":" IF(SUM($M805:P805) <> 1, 0, MAX(0, MIN( $H797 - SUM($L813:O813), $H797 * $H$789 * IF(P805 = 1, $H$788, 1))))","v":0},{"$f":" IF(SUM($M805:Q805) <> 1, 0, MAX(0, MIN( $H797 - SUM($L813:P813), $H797 * $H$789 * IF(Q805 = 1, $H$788, 1))))","v":0},{"$f":" IF(SUM($M805:R805) <> 1, 0, MAX(0, MIN( $H797 - SUM($L813:Q813), $H797 * $H$789 * IF(R805 = 1, $H$788, 1))))","v":0},{"$f":" IF(SUM($M805:S805) <> 1, 0, MAX(0, MIN( $H797 - SUM($L813:R813), $H797 * $H$789 * IF(S805 = 1, $H$788, 1))))","v":0},{"$f":" IF(SUM($M805:T805) <> 1, 0, MAX(0, MIN( $H797 - SUM($L813:S813), $H797 * $H$789 * IF(T805 = 1, $H$788, 1))))","v":0},{"$f":" IF(SUM($M805:U805) <> 1, 0, MAX(0, MIN( $H797 - SUM($L813:T813), $H797 * $H$789 * IF(U805 = 1, $H$788, 1))))","v":0}]
[]
[]
[null,null,"Capex addition - depreciation - MO5Y"]
[]
[null,null,null,null,{"$f":" 'Licence Inp'!E$95","v":"Additional depreciation factor - DL"},{"$f":" 'Licence Inp'!F$95","v":"4.27a:"},{"$f":" 'Licence Inp'!G$95","v":0},{"$f":" 'Licence Inp'!H$95","v":0.5},{"$f":" 'Licence Inp'!I$95","v":"factor"}]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,{"$f":" Time!E$98","v":"RP6 PPF- actual / actual"},{"$f":" Time!F$98","v":0},{"$f":" Time!G$98","v":0},{"$f":" Time!H$98","v":0},{"$f":" Time!I$98","v":"factor"},{"$f":" Time!J$98","v":0},{"$f":" Time!K$98","v":6.5},{"$f":" Time!L$98","v":0},{"$f":" Time!M$98","v":0},{"$f":" Time!N$98","v":0.5},{"$f":" Time!O$98","v":1},{"$f":" Time!P$98","v":1},{"$f":" Time!Q$98","v":1},{"$f":" Time!R$98","v":1},{"$f":" Time!S$98","v":1},{"$f":" Time!T$98","v":1},{"$f":" Time!U$98","v":0}]
[]
[null,null,null,null,{"$f":" E$807","v":"Capex addition - 31 Mar 18 - depreciation - real - MO5Y"},0,0,0,"GBP m",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$808","v":"Capex addition - 31 Mar 19 - depreciation - real - MO5Y"},0,0,0,"GBP m",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$809","v":"Capex addition - 31 Mar 20 - depreciation - real - MO5Y"},0,0,0,"GBP m",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$810","v":"Capex addition - 31 Mar 21 - depreciation - real - MO5Y"},0,0,0,"GBP m",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$811","v":"Capex addition - 31 Mar 22 - depreciation - real - MO5Y"},0,0,0,"GBP m",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$812","v":"Capex addition - 31 Mar 23 - depreciation - real - MO5Y"},0,0,0,"GBP m",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$813","v":"Capex addition - 31 Mar 24 - depreciation - real - MO5Y"},0,0,0,"GBP m",0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E$28","v":"Capex addition - 31 Mar 18 - start period flag"},0,0,0,"flag",0,1,0,0,1,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$29","v":"Capex addition - 31 Mar 19 - start period flag"},0,0,0,"flag",0,1,0,0,0,1,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$30","v":"Capex addition - 31 Mar 20 - start period flag"},0,0,0,"flag",0,1,0,0,0,0,1,0,0,0,0,0]
[null,null,null,null,{"$f":" E$31","v":"Capex addition - 31 Mar 21 - start period flag"},0,0,0,"flag",0,1,0,0,0,0,0,1,0,0,0,0]
[null,null,null,null,{"$f":" E$32","v":"Capex addition - 31 Mar 22 - start period flag"},0,0,0,"flag",0,1,0,0,0,0,0,0,1,0,0,0]
[null,null,null,null,{"$f":" E$33","v":"Capex addition - 31 Mar 23 - start period flag"},0,0,0,"flag",0,1,0,0,0,0,0,0,0,1,0,0]
[null,null,null,null,{"$f":" E$34","v":"Capex addition - 31 Mar 24 - start period flag"},0,0,0,"flag",0,1,0,0,0,0,0,0,0,0,1,0]
[]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$10, \"dd mmm yy\") & \" - depreciation - MO5Y\"","v":"Capex addition - 31 Mar 18 - depreciation - MO5Y"},null,null,null,"GBP m",null,{"$f":" SUM(M838:U838)","v":0},null,{"$f":" IF(M822 <> 0, IF(M830 = 1, M822, IF(L830 = 1, M822, L838) * (M$819 / L$819) * M$820) * IF(N822 = 0, $H$818, 1), 0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$11, \"dd mmm yy\") & \" - depreciation - MO5Y\"","v":"Capex addition - 31 Mar 19 - depreciation - MO5Y"},null,null,null,"GBP m",null,0,null,{"$f":" IF(M823 <> 0, IF(M831 = 1, M823, IF(L831 = 1, M823, L839) * (M$819 / L$819) * M$820) * IF(N823 = 0, $H$818, 1), 0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$12, \"dd mmm yy\") & \" - depreciation - MO5Y\"","v":"Capex addition - 31 Mar 20 - depreciation - MO5Y"},null,null,null,"GBP m",null,0,null,{"$f":" IF(M824 <> 0, IF(M832 = 1, M824, IF(L832 = 1, M824, L840) * (M$819 / L$819) * M$820) * IF(N824 = 0, $H$818, 1), 0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$13, \"dd mmm yy\") & \" - depreciation - MO5Y\"","v":"Capex addition - 31 Mar 21 - depreciation - MO5Y"},null,null,null,"GBP m",null,0,null,{"$f":" IF(M825 <> 0, IF(M833 = 1, M825, IF(L833 = 1, M825, L841) * (M$819 / L$819) * M$820) * IF(N825 = 0, $H$818, 1), 0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$14, \"dd mmm yy\") & \" - depreciation - MO5Y\"","v":"Capex addition - 31 Mar 22 - depreciation - MO5Y"},null,null,null,"GBP m",null,0,null,{"$f":" IF(M826 <> 0, IF(M834 = 1, M826, IF(L834 = 1, M826, L842) * (M$819 / L$819) * M$820) * IF(N826 = 0, $H$818, 1), 0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$15, \"dd mmm yy\") & \" - depreciation - MO5Y\"","v":"Capex addition - 31 Mar 23 - depreciation - MO5Y"},null,null,null,"GBP m",null,0,null,{"$f":" IF(M827 <> 0, IF(M835 = 1, M827, IF(L835 = 1, M827, L843) * (M$819 / L$819) * M$820) * IF(N827 = 0, $H$818, 1), 0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$16, \"dd mmm yy\") & \" - depreciation - MO5Y\"","v":"Capex addition - 31 Mar 24 - depreciation - MO5Y"},null,null,null,"GBP m",null,0,null,{"$f":" IF(M828 <> 0, IF(M836 = 1, M828, IF(L836 = 1, M828, L844) * (M$819 / L$819) * M$820) * IF(N828 = 0, $H$818, 1), 0)","v":0},0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Depreciation amount for additional asset - t - MO5Y",null,null,null,"GBP m",null,{"$f":" SUM(M846:U846)","v":0},null,{"$f":"SUM(M838:M844)","v":0},{"$f":"SUM(N838:N844)","v":0},{"$f":"SUM(O838:O844)","v":0},{"$f":"SUM(P838:P844)","v":0},{"$f":"SUM(Q838:Q844)","v":0},0,0,0,0]
[]
[null,null,null,null,{"$f":" E$846","v":"Depreciation amount for additional asset - t - MO5Y"},0,0,0,"GBP m",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Time!E$92","v":"RP6 period flag"},{"$f":" Time!F$92","v":0},{"$f":" Time!G$92","v":0},{"$f":" Time!H$92","v":0},{"$f":" Time!I$92","v":"flag"},{"$f":" Time!J$92","v":0},{"$f":" Time!K$92","v":7},{"$f":" Time!L$92","v":0},{"$f":" Time!M$92","v":0},{"$f":" Time!N$92","v":1},{"$f":" Time!O$92","v":1},{"$f":" Time!P$92","v":1},{"$f":" Time!Q$92","v":1},{"$f":" Time!R$92","v":1},{"$f":" Time!S$92","v":1},{"$f":" Time!T$92","v":1},{"$f":" Time!U$92","v":0}]
[null,null,null,null,"Depreciation amount for additional asset - t - MO5Y",null,null,null,"GBP m",null,{"$f":" SUM(M850:U850)","v":0},null,{"$f":" M848 * M849","v":0},{"$f":" N848 * N849","v":0},{"$f":" O848 * O849","v":0},{"$f":" P848 * P849","v":0},{"$f":" Q848 * Q849","v":0},0,0,0,0]
[]
[]
[null,null,"Difference in the licence & new logic"]
[]
[null,null,null,null,{"$f":" 'DL - C4'!E$2022","v":"Depreciation amount for additional asset - t - MO5Y"},{"$f":" 'DL - C4'!F$2022","v":"4.26:"},{"$f":" 'DL - C4'!G$2022","v":"DEPADD_MO5Yt"},{"$f":" 'DL - C4'!H$2022","v":0},{"$f":" 'DL - C4'!I$2022","v":"GBP m"},{"$f":" 'DL - C4'!J$2022","v":0},{"$f":" 'DL - C4'!K$2022","v":0},{"$f":" 'DL - C4'!L$2022","v":0},{"$f":" 'DL - C4'!M$2022","v":0},{"$f":" 'DL - C4'!N$2022","v":0},{"$f":" 'DL - C4'!O$2022","v":0},{"$f":" 'DL - C4'!P$2022","v":0},{"$f":" 'DL - C4'!Q$2022","v":0},{"$f":" 'DL - C4'!R$2022","v":0},{"$f":" 'DL - C4'!S$2022","v":0},{"$f":" 'DL - C4'!T$2022","v":0},{"$f":" 'DL - C4'!U$2022","v":0}]
[null,null,null,null,{"$f":" E$850","v":"Depreciation amount for additional asset - t - MO5Y"},0,0,0,"GBP m",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Difference",null,null,null,"GBP m",null,{"$f":" SUM(M857:U857)","v":0},null,{"$f":" M855 - M856","v":0},{"$f":" N855 - N856","v":0},{"$f":" O855 - O856","v":0},{"$f":" P855 - P856","v":0},{"$f":" Q855 - Q856","v":0},0,0,0,0]
[null,null,null,null,"Depreciation amount for additional asset - difference check - MO5Y",null,null,{"$f":" IF( SUM(M858:U858) > 0, 1, 0)","v":0},"check",null,null,null,{"$f":" IF( ABS(M857) > CHK_TOL, 1, 0)","v":0},0,0,0,0,{"$f":" IF( ABS(R857) > CHK_TOL, 1, 0)","v":0},{"$f":" IF( ABS(S857) > CHK_TOL, 1, 0)","v":0},{"$f":" IF( ABS(T857) > CHK_TOL, 1, 0)","v":0},{"$f":" IF( ABS(U857) > CHK_TOL, 1, 0)","v":0}]

{"sheet":"DL_RAB_Summary","index":16,"n_rows":191,"n_cols":79,"rows_kept":191,"cut":false,"hidden":false,"merged":[]}
[{"$f":" RIGHT(CELL(\"filename\", $A$1), LEN(CELL(\"filename\", $A$1)) - SEARCH(\"]\", CELL(\"filename\", $A$1)))","v":"DL_RAB_Summary"},null,null,null,null,null,null,{"$f":"IF('Actuals Inp'!H9=0,\"15/16\",\"Nominal\")","v":"15/16"}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$22","v":"Model period ending - RP1"},null,null,{"$f":" Check!$H$9","v":0},"Error chks",null,null,null,{"$f":" 'DL - C4 A'!M$22","v":"1994-03-31"},{"$f":" 'DL - C4 A'!N$22","v":"1995-03-31"},{"$f":" 'DL - C4 A'!O$22","v":"1996-03-31"},{"$f":" 'DL - C4 A'!P$22","v":"1997-03-31"},{"$f":" 'DL - C4 A'!Q$22","v":"1998-03-31"},{"$f":" 'DL - C4 A'!R$22","v":"1999-03-31"},{"$f":" 'DL - C4 A'!S$22","v":"2000-03-31"},{"$f":" 'DL - C4 A'!T$22","v":"2001-03-31"},{"$f":" 'DL - C4 A'!U$22","v":"2002-03-31"},{"$f":" 'DL - C4 A'!V$22","v":"2003-03-31"},{"$f":" 'DL - C4 A'!W$22","v":"2004-03-31"},{"$f":" 'DL - C4 A'!X$22","v":"2005-03-31"},{"$f":" 'DL - C4 A'!Y$22","v":"2006-03-31"},{"$f":" 'DL - C4 A'!Z$22","v":"2007-03-31"},{"$f":" 'DL - C4 A'!AA$22","v":"2008-03-31"},{"$f":" 'DL - C4 A'!AB$22","v":"2009-03-31"},{"$f":" 'DL - C4 A'!AC$22","v":"2010-03-31"},{"$f":" 'DL - C4 A'!AD$22","v":"2011-03-31"},{"$f":" 'DL - C4 A'!AE$22","v":"2012-03-31"},{"$f":" 'DL - C4 A'!AF$22","v":"2013-03-31"},{"$f":" 'DL - C4 A'!AG$22","v":"2014-03-31"},{"$f":" 'DL - C4 A'!AH$22","v":"2015-03-31"},{"$f":" 'DL - C4 A'!AI$22","v":"2016-03-31"},{"$f":" 'DL - C4 A'!AJ$22","v":"2017-03-31"},{"$f":" 'DL - C4 A'!AK$22","v":"2018-03-31"},{"$f":" 'DL - C4 A'!AL$22","v":"2019-03-31"},{"$f":" 'DL - C4 A'!AM$22","v":"2020-03-31"},{"$f":" 'DL - C4 A'!AN$22","v":"2021-03-31"},{"$f":" 'DL - C4 A'!AO$22","v":"2022-03-31"},{"$f":" 'DL - C4 A'!AP$22","v":"2023-03-31"},{"$f":" 'DL - C4 A'!AQ$22","v":"2024-03-31"},{"$f":" 'DL - C4 A'!AR$22","v":"2025-03-31"},{"$f":" 'DL - C4 A'!AS$22","v":"2026-03-31"},{"$f":" 'DL - C4 A'!AT$22","v":"2027-03-31"},{"$f":" 'DL - C4 A'!AU$22","v":"2028-03-31"},{"$f":" 'DL - C4 A'!AV$22","v":"2029-03-31"},{"$f":" 'DL - C4 A'!AW$22","v":"2030-03-31"},{"$f":" 'DL - C4 A'!AX$22","v":"2031-03-31"},{"$f":" 'DL - C4 A'!AY$22","v":"2032-03-31"},{"$f":" 'DL - C4 A'!AZ$22","v":"2033-03-31"},{"$f":" 'DL - C4 A'!BA$22","v":"2034-03-31"},{"$f":" 'DL - C4 A'!BB$22","v":"2035-03-31"},{"$f":" 'DL - C4 A'!BC$22","v":"2036-03-31"},{"$f":" 'DL - C4 A'!BD$22","v":"2037-03-31"},{"$f":" 'DL - C4 A'!BE$22","v":"2038-03-31"},{"$f":" 'DL - C4 A'!BF$22","v":"2039-03-31"},{"$f":" 'DL - C4 A'!BG$22","v":"2040-03-31"},{"$f":" 'DL - C4 A'!BH$22","v":"2041-03-31"},{"$f":" 'DL - C4 A'!BI$22","v":"2042-03-31"},{"$f":" 'DL - C4 A'!BJ$22","v":"2043-03-31"},{"$f":" 'DL - C4 A'!BK$22","v":"2044-03-31"},{"$f":" 'DL - C4 A'!BL$22","v":"2045-03-31"},{"$f":" 'DL - C4 A'!BM$22","v":"2046-03-31"},{"$f":" 'DL - C4 A'!BN$22","v":"2047-03-31"},{"$f":" 'DL - C4 A'!BO$22","v":"2048-03-31"},{"$f":" 'DL - C4 A'!BP$22","v":"2049-03-31"},{"$f":" 'DL - C4 A'!BQ$22","v":"2050-03-31"},{"$f":" 'DL - C4 A'!BR$22","v":"2051-03-31"},{"$f":" 'DL - C4 A'!BS$22","v":"2052-03-31"},{"$f":" 'DL - C4 A'!BT$22","v":"2053-03-31"},{"$f":" 'DL - C4 A'!BU$22","v":"2054-03-31"},{"$f":" 'DL - C4 A'!BV$22","v":"2055-03-31"},{"$f":" 'DL - C4 A'!BW$22","v":"2056-03-31"},{"$f":" 'DL - C4 A'!BX$22","v":"2057-03-31"},{"$f":" 'DL - C4 A'!BY$22","v":"2058-03-31"},{"$f":" 'DL - C4 A'!BZ$22","v":"2059-03-31"},{"$f":" 'DL - C4 A'!CA$22","v":"2060-03-31"}]
[null,null,null,null,"Timeline label",null,null,{"$f":" Track!$M$2","v":0},"Track chgs",null,null,null,"RP1","RP1","RP1","RP1","RP2","RP2","RP2","RP2","RP2","RP3","RP3","RP3","RP3","RP3","RP4","RP4","RP4","RP4","RP4","RP5","RP5","RP5","RP5","RP5","RP5 / RP6","RP6","RP6","RP6","RP6","RP6","RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6"]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$29","v":"Financial year ending - RP1"},null,null,{"$f":" Check!$H$37","v":0},"Alerts",null,null,null,{"$f":" 'DL - C4 A'!M$29","v":1994},{"$f":" 'DL - C4 A'!N$29","v":1995},{"$f":" 'DL - C4 A'!O$29","v":1996},{"$f":" 'DL - C4 A'!P$29","v":1997},{"$f":" 'DL - C4 A'!Q$29","v":1998},{"$f":" 'DL - C4 A'!R$29","v":1999},{"$f":" 'DL - C4 A'!S$29","v":2000},{"$f":" 'DL - C4 A'!T$29","v":2001},{"$f":" 'DL - C4 A'!U$29","v":2002},{"$f":" 'DL - C4 A'!V$29","v":2003},{"$f":" 'DL - C4 A'!W$29","v":2004},{"$f":" 'DL - C4 A'!X$29","v":2005},{"$f":" 'DL - C4 A'!Y$29","v":2006},{"$f":" 'DL - C4 A'!Z$29","v":2007},{"$f":" 'DL - C4 A'!AA$29","v":2008},{"$f":" 'DL - C4 A'!AB$29","v":2009},{"$f":" 'DL - C4 A'!AC$29","v":2010},{"$f":" 'DL - C4 A'!AD$29","v":2011},{"$f":" 'DL - C4 A'!AE$29","v":2012},{"$f":" 'DL - C4 A'!AF$29","v":2013},{"$f":" 'DL - C4 A'!AG$29","v":2014},{"$f":" 'DL - C4 A'!AH$29","v":2015},{"$f":" 'DL - C4 A'!AI$29","v":2016},{"$f":" 'DL - C4 A'!AJ$29","v":2017},{"$f":" 'DL - C4 A'!AK$29","v":2018},{"$f":" 'DL - C4 A'!AL$29","v":2019},{"$f":" 'DL - C4 A'!AM$29","v":2020},{"$f":" 'DL - C4 A'!AN$29","v":2021},{"$f":" 'DL - C4 A'!AO$29","v":2022},{"$f":" 'DL - C4 A'!AP$29","v":2023},{"$f":" 'DL - C4 A'!AQ$29","v":2024},{"$f":" 'DL - C4 A'!AR$29","v":2025},{"$f":" 'DL - C4 A'!AS$29","v":2026},{"$f":" 'DL - C4 A'!AT$29","v":2027},{"$f":" 'DL - C4 A'!AU$29","v":2028},{"$f":" 'DL - C4 A'!AV$29","v":2029},{"$f":" 'DL - C4 A'!AW$29","v":2030},{"$f":" 'DL - C4 A'!AX$29","v":2031},{"$f":" 'DL - C4 A'!AY$29","v":2032},{"$f":" 'DL - C4 A'!AZ$29","v":2033},{"$f":" 'DL - C4 A'!BA$29","v":2034},{"$f":" 'DL - C4 A'!BB$29","v":2035},{"$f":" 'DL - C4 A'!BC$29","v":2036},{"$f":" 'DL - C4 A'!BD$29","v":2037},{"$f":" 'DL - C4 A'!BE$29","v":2038},{"$f":" 'DL - C4 A'!BF$29","v":2039},{"$f":" 'DL - C4 A'!BG$29","v":2040},{"$f":" 'DL - C4 A'!BH$29","v":2041},{"$f":" 'DL - C4 A'!BI$29","v":2042},{"$f":" 'DL - C4 A'!BJ$29","v":2043},{"$f":" 'DL - C4 A'!BK$29","v":2044},{"$f":" 'DL - C4 A'!BL$29","v":2045},{"$f":" 'DL - C4 A'!BM$29","v":2046},{"$f":" 'DL - C4 A'!BN$29","v":2047},{"$f":" 'DL - C4 A'!BO$29","v":2048},{"$f":" 'DL - C4 A'!BP$29","v":2049},{"$f":" 'DL - C4 A'!BQ$29","v":2050},{"$f":" 'DL - C4 A'!BR$29","v":2051},{"$f":" 'DL - C4 A'!BS$29","v":2052},{"$f":" 'DL - C4 A'!BT$29","v":2053},{"$f":" 'DL - C4 A'!BU$29","v":2054},{"$f":" 'DL - C4 A'!BV$29","v":2055},{"$f":" 'DL - C4 A'!BW$29","v":2056},{"$f":" 'DL - C4 A'!BX$29","v":2057},{"$f":" 'DL - C4 A'!BY$29","v":2058},{"$f":" 'DL - C4 A'!BZ$29","v":2059},{"$f":" 'DL - C4 A'!CA$29","v":2060}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$10","v":"Model column counter - RP1"},"Para references","Defined Term","Constant","Unit",null,"Total",null,{"$f":" 'DL - C4 A'!M$10","v":1},{"$f":" 'DL - C4 A'!N$10","v":2},{"$f":" 'DL - C4 A'!O$10","v":3},{"$f":" 'DL - C4 A'!P$10","v":4},{"$f":" 'DL - C4 A'!Q$10","v":5},{"$f":" 'DL - C4 A'!R$10","v":6},{"$f":" 'DL - C4 A'!S$10","v":7},{"$f":" 'DL - C4 A'!T$10","v":8},{"$f":" 'DL - C4 A'!U$10","v":9},{"$f":" 'DL - C4 A'!V$10","v":10},{"$f":" 'DL - C4 A'!W$10","v":11},{"$f":" 'DL - C4 A'!X$10","v":12},{"$f":" 'DL - C4 A'!Y$10","v":13},{"$f":" 'DL - C4 A'!Z$10","v":14},{"$f":" 'DL - C4 A'!AA$10","v":15},{"$f":" 'DL - C4 A'!AB$10","v":16},{"$f":" 'DL - C4 A'!AC$10","v":17},{"$f":" 'DL - C4 A'!AD$10","v":18},{"$f":" 'DL - C4 A'!AE$10","v":19},{"$f":" 'DL - C4 A'!AF$10","v":20},{"$f":" 'DL - C4 A'!AG$10","v":21},{"$f":" 'DL - C4 A'!AH$10","v":22},{"$f":" 'DL - C4 A'!AI$10","v":23},{"$f":" 'DL - C4 A'!AJ$10","v":24},{"$f":" 'DL - C4 A'!AK$10","v":25},{"$f":" 'DL - C4 A'!AL$10","v":26},{"$f":" 'DL - C4 A'!AM$10","v":27},{"$f":" 'DL - C4 A'!AN$10","v":28},{"$f":" 'DL - C4 A'!AO$10","v":29},{"$f":" 'DL - C4 A'!AP$10","v":30},{"$f":" 'DL - C4 A'!AQ$10","v":31},{"$f":" 'DL - C4 A'!AR$10","v":32},{"$f":" 'DL - C4 A'!AS$10","v":33},{"$f":" 'DL - C4 A'!AT$10","v":34},{"$f":" 'DL - C4 A'!AU$10","v":35},{"$f":" 'DL - C4 A'!AV$10","v":36},{"$f":" 'DL - C4 A'!AW$10","v":37},{"$f":" 'DL - C4 A'!AX$10","v":38},{"$f":" 'DL - C4 A'!AY$10","v":39},{"$f":" 'DL - C4 A'!AZ$10","v":40},{"$f":" 'DL - C4 A'!BA$10","v":41},{"$f":" 'DL - C4 A'!BB$10","v":42},{"$f":" 'DL - C4 A'!BC$10","v":43},{"$f":" 'DL - C4 A'!BD$10","v":44},{"$f":" 'DL - C4 A'!BE$10","v":45},{"$f":" 'DL - C4 A'!BF$10","v":46},{"$f":" 'DL - C4 A'!BG$10","v":47},{"$f":" 'DL - C4 A'!BH$10","v":48},{"$f":" 'DL - C4 A'!BI$10","v":49},{"$f":" 'DL - C4 A'!BJ$10","v":50},{"$f":" 'DL - C4 A'!BK$10","v":51},{"$f":" 'DL - C4 A'!BL$10","v":52},{"$f":" 'DL - C4 A'!BM$10","v":53},{"$f":" 'DL - C4 A'!BN$10","v":54},{"$f":" 'DL - C4 A'!BO$10","v":55},{"$f":" 'DL - C4 A'!BP$10","v":56},{"$f":" 'DL - C4 A'!BQ$10","v":57},{"$f":" 'DL - C4 A'!BR$10","v":58},{"$f":" 'DL - C4 A'!BS$10","v":59},{"$f":" 'DL - C4 A'!BT$10","v":60},{"$f":" 'DL - C4 A'!BU$10","v":61},{"$f":" 'DL - C4 A'!BV$10","v":62},{"$f":" 'DL - C4 A'!BW$10","v":63},{"$f":" 'DL - C4 A'!BX$10","v":64},{"$f":" 'DL - C4 A'!BY$10","v":65},{"$f":" 'DL - C4 A'!BZ$10","v":66},{"$f":" 'DL - C4 A'!CA$10","v":67}]
[]
["DISTRIBUTION RAB"]
[]
[null,null,"Network capex balance - pre RP1 - DN"]
[]
[null,null,null,null,{"$f":" Inp_Depreciation!E$309","v":"Network capex initial balance - pre RP1 - DN"},{"$f":" Inp_Depreciation!F$309","v":0},{"$f":" Inp_Depreciation!G$309","v":0},{"$f":" Inp_Depreciation!H$309","v":558.95422874414373},{"$f":" Inp_Depreciation!I$309","v":"GBP m"}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$13","v":"1st Model column flag - RP1"},{"$f":" 'DL - C4 A'!F$13","v":0},{"$f":" 'DL - C4 A'!G$13","v":0},{"$f":" 'DL - C4 A'!H$13","v":0},{"$f":" 'DL - C4 A'!I$13","v":"flag"},{"$f":" 'DL - C4 A'!J$13","v":0},{"$f":" 'DL - C4 A'!K$13","v":1},{"$f":" 'DL - C4 A'!L$13","v":0},{"$f":" 'DL - C4 A'!M$13","v":1},{"$f":" 'DL - C4 A'!N$13","v":0},{"$f":" 'DL - C4 A'!O$13","v":0},{"$f":" 'DL - C4 A'!P$13","v":0},{"$f":" 'DL - C4 A'!Q$13","v":0},{"$f":" 'DL - C4 A'!R$13","v":0},{"$f":" 'DL - C4 A'!S$13","v":0},{"$f":" 'DL - C4 A'!T$13","v":0},{"$f":" 'DL - C4 A'!U$13","v":0},{"$f":" 'DL - C4 A'!V$13","v":0},{"$f":" 'DL - C4 A'!W$13","v":0},{"$f":" 'DL - C4 A'!X$13","v":0},{"$f":" 'DL - C4 A'!Y$13","v":0},{"$f":" 'DL - C4 A'!Z$13","v":0},{"$f":" 'DL - C4 A'!AA$13","v":0},{"$f":" 'DL - C4 A'!AB$13","v":0},{"$f":" 'DL - C4 A'!AC$13","v":0},{"$f":" 'DL - C4 A'!AD$13","v":0},{"$f":" 'DL - C4 A'!AE$13","v":0},{"$f":" 'DL - C4 A'!AF$13","v":0},{"$f":" 'DL - C4 A'!AG$13","v":0},{"$f":" 'DL - C4 A'!AH$13","v":0},{"$f":" 'DL - C4 A'!AI$13","v":0},{"$f":" 'DL - C4 A'!AJ$13","v":0},{"$f":" 'DL - C4 A'!AK$13","v":0},{"$f":" 'DL - C4 A'!AL$13","v":0},{"$f":" 'DL - C4 A'!AM$13","v":0},{"$f":" 'DL - C4 A'!AN$13","v":0},{"$f":" 'DL - C4 A'!AO$13","v":0},{"$f":" 'DL - C4 A'!AP$13","v":0},{"$f":" 'DL - C4 A'!AQ$13","v":0},{"$f":" 'DL - C4 A'!AR$13","v":0},{"$f":" 'DL - C4 A'!AS$13","v":0},{"$f":" 'DL - C4 A'!AT$13","v":0},{"$f":" 'DL - C4 A'!AU$13","v":0},{"$f":" 'DL - C4 A'!AV$13","v":0},{"$f":" 'DL - C4 A'!AW$13","v":0},{"$f":" 'DL - C4 A'!AX$13","v":0},{"$f":" 'DL - C4 A'!AY$13","v":0},{"$f":" 'DL - C4 A'!AZ$13","v":0},{"$f":" 'DL - C4 A'!BA$13","v":0},{"$f":" 'DL - C4 A'!BB$13","v":0},{"$f":" 'DL - C4 A'!BC$13","v":0},{"$f":" 'DL - C4 A'!BD$13","v":0},{"$f":" 'DL - C4 A'!BE$13","v":0},{"$f":" 'DL - C4 A'!BF$13","v":0},{"$f":" 'DL - C4 A'!BG$13","v":0},{"$f":" 'DL - C4 A'!BH$13","v":0},{"$f":" 'DL - C4 A'!BI$13","v":0},{"$f":" 'DL - C4 A'!BJ$13","v":0},{"$f":" 'DL - C4 A'!BK$13","v":0},{"$f":" 'DL - C4 A'!BL$13","v":0},{"$f":" 'DL - C4 A'!BM$13","v":0},{"$f":" 'DL - C4 A'!BN$13","v":0},{"$f":" 'DL - C4 A'!BO$13","v":0},{"$f":" 'DL - C4 A'!BP$13","v":0},{"$f":" 'DL - C4 A'!BQ$13","v":0},{"$f":" 'DL - C4 A'!BR$13","v":0},{"$f":" 'DL - C4 A'!BS$13","v":0},{"$f":" 'DL - C4 A'!BT$13","v":0},{"$f":" 'DL - C4 A'!BU$13","v":0},{"$f":" 'DL - C4 A'!BV$13","v":0},{"$f":" 'DL - C4 A'!BW$13","v":0},{"$f":" 'DL - C4 A'!BX$13","v":0},{"$f":" 'DL - C4 A'!BY$13","v":0},{"$f":" 'DL - C4 A'!BZ$13","v":0},{"$f":" 'DL - C4 A'!CA$13","v":0}]
[]
[null,null,null,null,"Network capex balance - pre RP1 BEG - DN",null,null,null,"GBP m",null,null,null,{"$f":" L16","v":0},{"$f":" M16","v":536.29392279732974},{"$f":" N16","v":506.08018088925428},{"$f":" O16","v":475.86643898117882},{"$f":" P16","v":445.65269707310335},{"$f":" Q16","v":408.28601212056759},{"$f":" R16","v":374.58851577596414},{"$f":" S16","v":342.71221405294722},{"$f":" T16","v":311.97581922849992},{"$f":" U16","v":282.32703311016434},{"$f":" V16","v":260.57624253799264},{"$f":" W16","v":239.78701926100956},{"$f":" X16","v":219.78641952108762},{"$f":" Y16","v":200.62425112056744},{"$f":" Z16","v":182.71364210886395},{"$f":" AA16","v":166.3075054378626},{"$f":" AB16","v":151.01955392941008},{"$f":" AC16","v":136.54775860431252},{"$f":" AD16","v":123.18294168623706},{"$f":" AE16","v":110.98805470314208},{"$f":" AF16","v":99.642944169982144},{"$f":" AG16","v":89.81973870834365},{"$f":" AH16","v":80.688308279214908},{"$f":" AI16","v":72.24865288259592},{"$f":" AJ16","v":64.777482531490591},{"$f":" AK16","v":57.721377199891108},{"$f":" AL16","v":51.357046900801386},{"$f":" AM16","v":45.407781621217516},{"$f":" AN16","v":40.011936367641439},{"$f":" AO16","v":34.892801127069262},{"$f":" AP16","v":30.050375899500992},{"$f":" AQ16","v":25.623015691438574},{"$f":" AR16","v":21.472365496380057},{"$f":" AS16","v":17.598425314325446},{"$f":" AT16","v":14.139550151776687},{"$f":" AU16","v":11.09574000873377},{"$f":" AV16","v":8.4669948851967067},{"$f":" AW16","v":5.9766047681615948},{"$f":" AX16","v":3.9012796706323369},{"$f":" AY16","v":2.1026645861069819},{"$f":" AZ16","v":0.85746952758943218},{"$f":" BA16","v":0.16569449507967926},{"$f":" BB16","v":2.7339488577729137E-2},{"$f":" BC16","v":2.7339488577729137E-2},{"$f":" BD16","v":2.7339488577729137E-2},{"$f":" BE16","v":2.7339488577729137E-2},{"$f":" BF16","v":2.7339488577729137E-2},{"$f":" BG16","v":2.7339488577729137E-2},{"$f":" BH16","v":2.7339488577729137E-2},{"$f":" BI16","v":2.7339488577729137E-2},{"$f":" BJ16","v":2.7339488577729137E-2},{"$f":" BK16","v":2.7339488577729137E-2},{"$f":" BL16","v":2.7339488577729137E-2},{"$f":" BM16","v":2.7339488577729137E-2},{"$f":" BN16","v":2.7339488577729137E-2},{"$f":" BO16","v":2.7339488577729137E-2},{"$f":" BP16","v":2.7339488577729137E-2},{"$f":" BQ16","v":2.7339488577729137E-2},{"$f":" BR16","v":2.7339488577729137E-2},{"$f":" BS16","v":2.7339488577729137E-2},{"$f":" BT16","v":2.7339488577729137E-2},{"$f":" BU16","v":2.7339488577729137E-2},{"$f":" BV16","v":2.7339488577729137E-2},{"$f":" BW16","v":2.7339488577729137E-2},{"$f":" BX16","v":2.7339488577729137E-2},{"$f":" BY16","v":2.7339488577729137E-2},{"$f":" BZ16","v":2.7339488577729137E-2}]
[null,null,null,"less",{"$f":" Inp_Depreciation!E$333","v":"Pre RP1 asset depreciation - price base 2016 - DN"},{"$f":" Inp_Depreciation!F$333","v":0},{"$f":" Inp_Depreciation!G$333","v":0},{"$f":" Inp_Depreciation!H$333","v":0},{"$f":" Inp_Depreciation!I$333","v":"GBP m"},{"$f":" Inp_Depreciation!J$333","v":"[Entitlement Model 28.11.16.xlsx]Distribution  D.'!$B$100"},{"$f":" Inp_Depreciation!K$333","v":558.92688925556615},{"$f":" Inp_Depreciation!L$333","v":0},{"$f":" Inp_Depreciation!M$333","v":22.660305946814002},{"$f":" Inp_Depreciation!N$333","v":30.213741908075455},{"$f":" Inp_Depreciation!O$333","v":30.213741908075455},{"$f":" Inp_Depreciation!P$333","v":30.213741908075455},{"$f":" Inp_Depreciation!Q$333","v":37.366684952535756},{"$f":" Inp_Depreciation!R$333","v":33.697496344603429},{"$f":" Inp_Depreciation!S$333","v":31.876301723016919},{"$f":" Inp_Depreciation!T$333","v":30.736394824447327},{"$f":" Inp_Depreciation!U$333","v":29.648786118335554},{"$f":" Inp_Depreciation!V$333","v":21.75079057217167},{"$f":" Inp_Depreciation!W$333","v":20.78922327698308},{"$f":" Inp_Depreciation!X$333","v":20.000599739921945},{"$f":" Inp_Depreciation!Y$333","v":19.162168400520191},{"$f":" Inp_Depreciation!Z$333","v":17.910609011703471},{"$f":" Inp_Depreciation!AA$333","v":16.406136671001356},{"$f":" Inp_Depreciation!AB$333","v":15.287951508452513},{"$f":" Inp_Depreciation!AC$333","v":14.471795325097565},{"$f":" Inp_Depreciation!AD$333","v":13.364816918075459},{"$f":" Inp_Depreciation!AE$333","v":12.194886983094973},{"$f":" Inp_Depreciation!AF$333","v":11.345110533159946},{"$f":" Inp_Depreciation!AG$333","v":9.8232054616384961},{"$f":" Inp_Depreciation!AH$333","v":9.1314304291287378},{"$f":" Inp_Depreciation!AI$333","v":8.4396553966189831},{"$f":" Inp_Depreciation!AJ$333","v":7.471170351105334},{"$f":" Inp_Depreciation!AK$333","v":7.0561053315994808},{"$f":" Inp_Depreciation!AL$333","v":6.3643302990897244},{"$f":" Inp_Depreciation!AM$333","v":5.9492652795838703},{"$f":" Inp_Depreciation!AN$333","v":5.395845253576077},{"$f":" Inp_Depreciation!AO$333","v":5.1191352405721746},{"$f":" Inp_Depreciation!AP$333","v":4.8424252275682722},{"$f":" Inp_Depreciation!AQ$333","v":4.4273602080624181},{"$f":" Inp_Depreciation!AR$333","v":4.1506501950585157},{"$f":" Inp_Depreciation!AS$333","v":3.8739401820546124},{"$f":" Inp_Depreciation!AT$333","v":3.4588751625487588},{"$f":" Inp_Depreciation!AU$333","v":3.0438101430429167},{"$f":" Inp_Depreciation!AV$333","v":2.6287451235370631},{"$f":" Inp_Depreciation!AW$333","v":2.4903901170351119},{"$f":" Inp_Depreciation!AX$333","v":2.0753250975292579},{"$f":" Inp_Depreciation!AY$333","v":1.798615084525355},{"$f":" Inp_Depreciation!AZ$333","v":1.2451950585175497},{"$f":" Inp_Depreciation!BA$333","v":0.69177503250975292},{"$f":" Inp_Depreciation!BB$333","v":0.13835500650195012},{"$f":" Inp_Depreciation!BC$333","v":0},{"$f":" Inp_Depreciation!BD$333","v":0},{"$f":" Inp_Depreciation!BE$333","v":0},{"$f":" Inp_Depreciation!BF$333","v":0},{"$f":" Inp_Depreciation!BG$333","v":0},{"$f":" Inp_Depreciation!BH$333","v":0},{"$f":" Inp_Depreciation!BI$333","v":0},{"$f":" Inp_Depreciation!BJ$333","v":0},{"$f":" Inp_Depreciation!BK$333","v":0},{"$f":" Inp_Depreciation!BL$333","v":0},{"$f":" Inp_Depreciation!BM$333","v":0},{"$f":" Inp_Depreciation!BN$333","v":0},{"$f":" Inp_Depreciation!BO$333","v":0},{"$f":" Inp_Depreciation!BP$333","v":0},{"$f":" Inp_Depreciation!BQ$333","v":0},{"$f":" Inp_Depreciation!BR$333","v":0},{"$f":" Inp_Depreciation!BS$333","v":0},{"$f":" Inp_Depreciation!BT$333","v":0},{"$f":" Inp_Depreciation!BU$333","v":0},{"$f":" Inp_Depreciation!BV$333","v":0},{"$f":" Inp_Depreciation!BW$333","v":0},{"$f":" Inp_Depreciation!BX$333","v":0},{"$f":" Inp_Depreciation!BY$333","v":0},{"$f":" Inp_Depreciation!BZ$333","v":0},{"$f":" Inp_Depreciation!CA$333","v":0}]
[null,null,null,null,"Network capex balance - pre RP1 - DN",null,null,null,"GBP m",null,null,null,{"$f":" IF(M12 = 1, $H11 - M15, M14 - M15)","v":536.29392279732974},506.08018088925428,475.86643898117882,445.65269707310335,408.28601212056759,374.58851577596414,342.71221405294722,311.97581922849992,282.32703311016434,260.57624253799264,239.78701926100956,219.78641952108762,200.62425112056744,182.71364210886395,166.3075054378626,151.01955392941008,136.54775860431252,123.18294168623706,110.98805470314208,99.642944169982144,89.81973870834365,80.688308279214908,72.24865288259592,64.777482531490591,57.721377199891108,51.357046900801386,45.407781621217516,40.011936367641439,34.892801127069262,30.050375899500992,25.623015691438574,21.472365496380057,{"$f":" IF(AS12 = 1, $H11 - AS15, AS14 - AS15)","v":17.598425314325446},14.139550151776687,11.09574000873377,8.4669948851967067,5.9766047681615948,3.9012796706323369,2.1026645861069819,0.85746952758943218,0.16569449507967926,2.7339488577729137E-2,2.7339488577729137E-2,2.7339488577729137E-2,2.7339488577729137E-2,2.7339488577729137E-2,2.7339488577729137E-2,2.7339488577729137E-2,2.7339488577729137E-2,2.7339488577729137E-2,2.7339488577729137E-2,2.7339488577729137E-2,2.7339488577729137E-2,2.7339488577729137E-2,2.7339488577729137E-2,2.7339488577729137E-2,2.7339488577729137E-2,2.7339488577729137E-2,2.7339488577729137E-2,2.7339488577729137E-2,2.7339488577729137E-2,2.7339488577729137E-2,2.7339488577729137E-2,2.7339488577729137E-2,{"$f":" IF(BY12 = 1, $H11 - BY15, BY14 - BY15)","v":2.7339488577729137E-2},2.7339488577729137E-2,2.7339488577729137E-2]
[]
[null,null,"Network capex balance - DN"]
[]
[null,null,null,null,"Network capex balance BEG - DN",null,null,null,"GBP m",null,null,null,{"$f":" L30","v":0},32.689703760312554,87.525159358839744,149.27902582378246,211.69669291837079,269.24728399494109,325.7920748913312,{"$f":" S30","v":404.85426524718088},481.50100154897643,536.00990974266392,572.17897690001746,607.7852114239306,631.39289412350365,658.26457846219591,689.30924320875636,708.48834005543767,744.84206548108716,773.04594070185726,808.03968129949044,829.3912460648487,841.96778088099541,853.55883837834926,871.61233941839305,896.5394875424663,918.03110267026386,986.42276054653621,1007.273564013531,1026.4298772404554,1044.1143462106015,1063.3250061729864,1080.5134120532193,1095.7132881834521,1056.9255271447325,1018.6690366485442,981.01009745414387,943.97670684668003,907.64065319722113,872.01030714689773,837.08423608262729,802.81041181381681,768.8659501836504,735.96459120352222,704.68219950483342,675.27056528810135,647.87431338334409,622.31994474390922,598.30926142585963,576.15681630600818,555.87027749246306,537.05090336360274,519.3659290944928,502.83883442031248,487.25803722906289,472.73978112287546,459.41662762026414,447.34457129152582,436.66718887879745,427.40122166433991,419.54380442198828,412.99088077055666,406.94380013001683,401.91274892477855,397.97236264133801,395.27203176721639,{"$f":" BX30","v":393.86857026947672},393.48548575283229,393.48548575283229]
[null,null,null,"less",{"$f":" Inp_Depreciation!E$345","v":"Adjustment Moyle - DN"},{"$f":" Inp_Depreciation!F$345","v":0},{"$f":" Inp_Depreciation!G$345","v":0},{"$f":" Inp_Depreciation!H$345","v":0},{"$f":" Inp_Depreciation!I$345","v":"GBP m"},{"$f":" Inp_Depreciation!J$345","v":"[Entitlement Model 28.11.16.xlsx]Distribution RAB'!$A$17"},{"$f":" Inp_Depreciation!K$345","v":12.836424957841443},{"$f":" Inp_Depreciation!L$345","v":0},{"$f":" Inp_Depreciation!M$345","v":0},{"$f":" Inp_Depreciation!N$345","v":0},{"$f":" Inp_Depreciation!O$345","v":0},{"$f":" Inp_Depreciation!P$345","v":0},{"$f":" Inp_Depreciation!Q$345","v":0},{"$f":" Inp_Depreciation!R$345","v":0},{"$f":" Inp_Depreciation!S$345","v":0},{"$f":" Inp_Depreciation!T$345","v":0},{"$f":" Inp_Depreciation!U$345","v":0},{"$f":" Inp_Depreciation!V$345","v":0},{"$f":" Inp_Depreciation!W$345","v":0},{"$f":" Inp_Depreciation!X$345","v":0},{"$f":" Inp_Depreciation!Y$345","v":0},{"$f":" Inp_Depreciation!Z$345","v":0},{"$f":" Inp_Depreciation!AA$345","v":12.836424957841443},{"$f":" Inp_Depreciation!AB$345","v":0},{"$f":" Inp_Depreciation!AC$345","v":0},{"$f":" Inp_Depreciation!AD$345","v":0},{"$f":" Inp_Depreciation!AE$345","v":0},{"$f":" Inp_Depreciation!AF$345","v":0},{"$f":" Inp_Depreciation!AG$345","v":0},{"$f":" Inp_Depreciation!AH$345","v":0},{"$f":" Inp_Depreciation!AI$345","v":0},{"$f":" Inp_Depreciation!AJ$345","v":0},{"$f":" Inp_Depreciation!AK$345","v":0},{"$f":" Inp_Depreciation!AL$345","v":0},{"$f":" Inp_Depreciation!AM$345","v":0},{"$f":" Inp_Depreciation!AN$345","v":0},{"$f":" Inp_Depreciation!AO$345","v":0},{"$f":" Inp_Depreciation!AP$345","v":0},{"$f":" Inp_Depreciation!AQ$345","v":0},{"$f":" Inp_Depreciation!AR$345","v":0},{"$f":" Inp_Depreciation!AS$345","v":0},{"$f":" Inp_Depreciation!AT$345","v":0},{"$f":" Inp_Depreciation!AU$345","v":0},{"$f":" Inp_Depreciation!AV$345","v":0},{"$f":" Inp_Depreciation!AW$345","v":0},{"$f":" Inp_Depreciation!AX$345","v":0},{"$f":" Inp_Depreciation!AY$345","v":0},{"$f":" Inp_Depreciation!AZ$345","v":0},{"$f":" Inp_Depreciation!BA$345","v":0},{"$f":" Inp_Depreciation!BB$345","v":0},{"$f":" Inp_Depreciation!BC$345","v":0},{"$f":" Inp_Depreciation!BD$345","v":0},{"$f":" Inp_Depreciation!BE$345","v":0},{"$f":" Inp_Depreciation!BF$345","v":0},{"$f":" Inp_Depreciation!BG$345","v":0},{"$f":" Inp_Depreciation!BH$345","v":0},{"$f":" Inp_Depreciation!BI$345","v":0},{"$f":" Inp_Depreciation!BJ$345","v":0},{"$f":" Inp_Depreciation!BK$345","v":0},{"$f":" Inp_Depreciation!BL$345","v":0},{"$f":" Inp_Depreciation!BM$345","v":0},{"$f":" Inp_Depreciation!BN$345","v":0},{"$f":" Inp_Depreciation!BO$345","v":0},{"$f":" Inp_Depreciation!BP$345","v":0},{"$f":" Inp_Depreciation!BQ$345","v":0},{"$f":" Inp_Depreciation!BR$345","v":0},{"$f":" Inp_Depreciation!BS$345","v":0},{"$f":" Inp_Depreciation!BT$345","v":0},{"$f":" Inp_Depreciation!BU$345","v":0},{"$f":" Inp_Depreciation!BV$345","v":0},{"$f":" Inp_Depreciation!BW$345","v":0},{"$f":" Inp_Depreciation!BX$345","v":0},{"$f":" Inp_Depreciation!BY$345","v":0},{"$f":" Inp_Depreciation!BZ$345","v":0},{"$f":" Inp_Depreciation!CA$345","v":0}]
[null,null,null,"plus",{"$f":" Inp_Depreciation!E$364","v":"Network capex addition - DN"},{"$f":" Inp_Depreciation!F$364","v":0},{"$f":" Inp_Depreciation!G$364","v":0},{"$f":" Inp_Depreciation!H$364","v":0},{"$f":" Inp_Depreciation!I$364","v":"GBP m"},{"$f":" Inp_Depreciation!J$364","v":"[Entitlement Model 28.11.16.xlsx]Distribution RAB'!$A$18 + '[Entitlement Model 28.11.16.xlsx]Distribution RAB'!$A$21"},{"$f":" Inp_Depreciation!K$364","v":1590.40480358122},{"$f":" Inp_Depreciation!L$364","v":0},{"$f":" Inp_Depreciation!M$364","v":30.576453279279221},{"$f":" Inp_Depreciation!N$364","v":53.681741027026938},{"$f":" Inp_Depreciation!O$364","v":62.536488864864836},{"$f":" Inp_Depreciation!P$364","v":68.34738118918915},{"$f":" Inp_Depreciation!Q$364","v":66.584738738738693},{"$f":" Inp_Depreciation!R$364","v":67.607153153153078},{"$f":" Inp_Depreciation!S$364","v":92.911909909909923},{"$f":" Inp_Depreciation!T$364","v":93.295315315315278},{"$f":" Inp_Depreciation!U$364","v":73.358234234234246},{"$f":" Inp_Depreciation!V$364","v":56.719992987526112},{"$f":" Inp_Depreciation!W$364","v":57.893979746480071},{"$f":" Inp_Depreciation!X$364","v":47.314874146536063},{"$f":" Inp_Depreciation!Y$364","v":53.127054253108703},{"$f":" Inp_Depreciation!Z$364","v":59.755130178804457},{"$f":" Inp_Depreciation!AA$364","v":62.554858693650758},{"$f":" Inp_Depreciation!AB$364","v":69.733695800498424},{"$f":" Inp_Depreciation!AC$364","v":70.570759913541664},{"$f":" Inp_Depreciation!AD$364","v":70.427498605294488},{"$f":" Inp_Depreciation!AE$364","v":65.224679546000317},{"$f":" Inp_Depreciation!AF$364","v":50.584301089174332},{"$f":" Inp_Depreciation!AG$364","v":51.018642440988835},{"$f":" Inp_Depreciation!AH$364","v":58.047849738779192},{"$f":" Inp_Depreciation!AI$364","v":65.957691193112439},{"$f":" Inp_Depreciation!AJ$364","v":63.731045902226398},{"$f":" Inp_Depreciation!AK$364","v":78.843333633786457},{"$f":" Inp_Depreciation!AL$364","v":0},{"$f":" Inp_Depreciation!AM$364","v":0},{"$f":" Inp_Depreciation!AN$364","v":0},{"$f":" Inp_Depreciation!AO$364","v":0},{"$f":" Inp_Depreciation!AP$364","v":0},{"$f":" Inp_Depreciation!AQ$364","v":0},{"$f":" Inp_Depreciation!AR$364","v":0},{"$f":" Inp_Depreciation!AS$364","v":0},{"$f":" Inp_Depreciation!AT$364","v":0},{"$f":" Inp_Depreciation!AU$364","v":0},{"$f":" Inp_Depreciation!AV$364","v":0},{"$f":" Inp_Depreciation!AW$364","v":0},{"$f":" Inp_Depreciation!AX$364","v":0},{"$f":" Inp_Depreciation!AY$364","v":0},{"$f":" Inp_Depreciation!AZ$364","v":0},{"$f":" Inp_Depreciation!BA$364","v":0},{"$f":" Inp_Depreciation!BB$364","v":0},{"$f":" Inp_Depreciation!BC$364","v":0},{"$f":" Inp_Depreciation!BD$364","v":0},{"$f":" Inp_Depreciation!BE$364","v":0},{"$f":" Inp_Depreciation!BF$364","v":0},{"$f":" Inp_Depreciation!BG$364","v":0},{"$f":" Inp_Depreciation!BH$364","v":0},{"$f":" Inp_Depreciation!BI$364","v":0},{"$f":" Inp_Depreciation!BJ$364","v":0},{"$f":" Inp_Depreciation!BK$364","v":0},{"$f":" Inp_Depreciation!BL$364","v":0},{"$f":" Inp_Depreciation!BM$364","v":0},{"$f":" Inp_Depreciation!BN$364","v":0},{"$f":" Inp_Depreciation!BO$364","v":0},{"$f":" Inp_Depreciation!BP$364","v":0},{"$f":" Inp_Depreciation!BQ$364","v":0},{"$f":" Inp_Depreciation!BR$364","v":0},{"$f":" Inp_Depreciation!BS$364","v":0},{"$f":" Inp_Depreciation!BT$364","v":0},{"$f":" Inp_Depreciation!BU$364","v":0},{"$f":" Inp_Depreciation!BV$364","v":0},{"$f":" Inp_Depreciation!BW$364","v":0},{"$f":" Inp_Depreciation!BX$364","v":0},{"$f":" Inp_Depreciation!BY$364","v":0},{"$f":" Inp_Depreciation!BZ$364","v":0},{"$f":" Inp_Depreciation!CA$364","v":0}]
[null,null,null,"plus",{"$f":" 'DL - C4 A'!E$1366","v":"Capex addition - RP6 period - DN - base year 2016"},{"$f":" 'DL - C4 A'!F$1366","v":0},{"$f":" 'DL - C4 A'!G$1366","v":0},{"$f":" 'DL - C4 A'!H$1366","v":0},{"$f":" 'DL - C4 A'!I$1366","v":"GBP m"},{"$f":" 'DL - C4 A'!J$1366","v":0},{"$f":" 'DL - C4 A'!K$1366","v":429.75545082336214},{"$f":" 'DL - C4 A'!L$1366","v":0},{"$f":" 'DL - C4 A'!M$1366","v":0},{"$f":" 'DL - C4 A'!N$1366","v":0},{"$f":" 'DL - C4 A'!O$1366","v":0},{"$f":" 'DL - C4 A'!P$1366","v":0},{"$f":" 'DL - C4 A'!Q$1366","v":0},{"$f":" 'DL - C4 A'!R$1366","v":0},{"$f":" 'DL - C4 A'!S$1366","v":0},{"$f":" 'DL - C4 A'!T$1366","v":0},{"$f":" 'DL - C4 A'!U$1366","v":0},{"$f":" 'DL - C4 A'!V$1366","v":0},{"$f":" 'DL - C4 A'!W$1366","v":0},{"$f":" 'DL - C4 A'!X$1366","v":0},{"$f":" 'DL - C4 A'!Y$1366","v":0},{"$f":" 'DL - C4 A'!Z$1366","v":0},{"$f":" 'DL - C4 A'!AA$1366","v":0},{"$f":" 'DL - C4 A'!AB$1366","v":0},{"$f":" 'DL - C4 A'!AC$1366","v":0},{"$f":" 'DL - C4 A'!AD$1366","v":0},{"$f":" 'DL - C4 A'!AE$1366","v":0},{"$f":" 'DL - C4 A'!AF$1366","v":0},{"$f":" 'DL - C4 A'!AG$1366","v":0},{"$f":" 'DL - C4 A'!AH$1366","v":0},{"$f":" 'DL - C4 A'!AI$1366","v":0},{"$f":" 'DL - C4 A'!AJ$1366","v":0},{"$f":" 'DL - C4 A'!AK$1366","v":33.183508505627678},{"$f":" 'DL - C4 A'!AL$1366","v":65.836561242927118},{"$f":" 'DL - C4 A'!AM$1366","v":65.228266579534605},{"$f":" 'DL - C4 A'!AN$1366","v":64.723401938940256},{"$f":" 'DL - C4 A'!AO$1366","v":67.499351896366107},{"$f":" 'DL - C4 A'!AP$1366","v":66.926282398765963},{"$f":" 'DL - C4 A'!AQ$1366","v":66.358078261200447},{"$f":" 'DL - C4 A'!AR$1366","v":0},{"$f":" 'DL - C4 A'!AS$1366","v":0},{"$f":" 'DL - C4 A'!AT$1366","v":0},{"$f":" 'DL - C4 A'!AU$1366","v":0},{"$f":" 'DL - C4 A'!AV$1366","v":0},{"$f":" 'DL - C4 A'!AW$1366","v":0},{"$f":" 'DL - C4 A'!AX$1366","v":0},{"$f":" 'DL - C4 A'!AY$1366","v":0},{"$f":" 'DL - C4 A'!AZ$1366","v":0},{"$f":" 'DL - C4 A'!BA$1366","v":0},{"$f":" 'DL - C4 A'!BB$1366","v":0},{"$f":" 'DL - C4 A'!BC$1366","v":0},{"$f":" 'DL - C4 A'!BD$1366","v":0},{"$f":" 'DL - C4 A'!BE$1366","v":0},{"$f":" 'DL - C4 A'!BF$1366","v":0},{"$f":" 'DL - C4 A'!BG$1366","v":0},{"$f":" 'DL - C4 A'!BH$1366","v":0},{"$f":" 'DL - C4 A'!BI$1366","v":0},{"$f":" 'DL - C4 A'!BJ$1366","v":0},{"$f":" 'DL - C4 A'!BK$1366","v":0},{"$f":" 'DL - C4 A'!BL$1366","v":0},{"$f":" 'DL - C4 A'!BM$1366","v":0},{"$f":" 'DL - C4 A'!BN$1366","v":0},{"$f":" 'DL - C4 A'!BO$1366","v":0},{"$f":" 'DL - C4 A'!BP$1366","v":0},{"$f":" 'DL - C4 A'!BQ$1366","v":0},{"$f":" 'DL - C4 A'!BR$1366","v":0},{"$f":" 'DL - C4 A'!BS$1366","v":0},{"$f":" 'DL - C4 A'!BT$1366","v":0},{"$f":" 'DL - C4 A'!BU$1366","v":0},{"$f":" 'DL - C4 A'!BV$1366","v":0},{"$f":" 'DL - C4 A'!BW$1366","v":0},{"$f":" 'DL - C4 A'!BX$1366","v":0},{"$f":" 'DL - C4 A'!BY$1366","v":0},{"$f":" 'DL - C4 A'!BZ$1366","v":0},{"$f":" 'DL - C4 A'!CA$1366","v":0}]
[null,null,null,"plus",{"$f":" Inp_Depreciation!E$376","v":"Non operational capex addition - DN"},{"$f":" Inp_Depreciation!F$376","v":0},{"$f":" Inp_Depreciation!G$376","v":0},{"$f":" Inp_Depreciation!H$376","v":0},{"$f":" Inp_Depreciation!I$376","v":"GBP m"},{"$f":" Inp_Depreciation!J$376","v":"[Entitlement Model 28.11.16.xlsx]Distribution RAB'!$A$22"},{"$f":" Inp_Depreciation!K$376","v":12.175294252252256},{"$f":" Inp_Depreciation!L$376","v":0},{"$f":" Inp_Depreciation!M$376","v":2.905446162162169},{"$f":" Inp_Depreciation!N$376","v":4.0123375675675685},{"$f":" Inp_Depreciation!O$376","v":4.1506191171171114},{"$f":" Inp_Depreciation!P$376","v":1.1068914054054064},{"$f":" Inp_Depreciation!Q$376","v":0},{"$f":" Inp_Depreciation!R$376","v":0},{"$f":" Inp_Depreciation!S$376","v":0},{"$f":" Inp_Depreciation!T$376","v":0},{"$f":" Inp_Depreciation!U$376","v":0},{"$f":" Inp_Depreciation!V$376","v":0},{"$f":" Inp_Depreciation!W$376","v":0},{"$f":" Inp_Depreciation!X$376","v":0},{"$f":" Inp_Depreciation!Y$376","v":0},{"$f":" Inp_Depreciation!Z$376","v":0},{"$f":" Inp_Depreciation!AA$376","v":0},{"$f":" Inp_Depreciation!AB$376","v":0},{"$f":" Inp_Depreciation!AC$376","v":0},{"$f":" Inp_Depreciation!AD$376","v":0},{"$f":" Inp_Depreciation!AE$376","v":0},{"$f":" Inp_Depreciation!AF$376","v":0},{"$f":" Inp_Depreciation!AG$376","v":0},{"$f":" Inp_Depreciation!AH$376","v":0},{"$f":" Inp_Depreciation!AI$376","v":0},{"$f":" Inp_Depreciation!AJ$376","v":0},{"$f":" Inp_Depreciation!AK$376","v":0},{"$f":" Inp_Depreciation!AL$376","v":0},{"$f":" Inp_Depreciation!AM$376","v":0},{"$f":" Inp_Depreciation!AN$376","v":0},{"$f":" Inp_Depreciation!AO$376","v":0},{"$f":" Inp_Depreciation!AP$376","v":0},{"$f":" Inp_Depreciation!AQ$376","v":0},{"$f":" Inp_Depreciation!AR$376","v":0},{"$f":" Inp_Depreciation!AS$376","v":0},{"$f":" Inp_Depreciation!AT$376","v":0},{"$f":" Inp_Depreciation!AU$376","v":0},{"$f":" Inp_Depreciation!AV$376","v":0},{"$f":" Inp_Depreciation!AW$376","v":0},{"$f":" Inp_Depreciation!AX$376","v":0},{"$f":" Inp_Depreciation!AY$376","v":0},{"$f":" Inp_Depreciation!AZ$376","v":0},{"$f":" Inp_Depreciation!BA$376","v":0},{"$f":" Inp_Depreciation!BB$376","v":0},{"$f":" Inp_Depreciation!BC$376","v":0},{"$f":" Inp_Depreciation!BD$376","v":0},{"$f":" Inp_Depreciation!BE$376","v":0},{"$f":" Inp_Depreciation!BF$376","v":0},{"$f":" Inp_Depreciation!BG$376","v":0},{"$f":" Inp_Depreciation!BH$376","v":0},{"$f":" Inp_Depreciation!BI$376","v":0},{"$f":" Inp_Depreciation!BJ$376","v":0},{"$f":" Inp_Depreciation!BK$376","v":0},{"$f":" Inp_Depreciation!BL$376","v":0},{"$f":" Inp_Depreciation!BM$376","v":0},{"$f":" Inp_Depreciation!BN$376","v":0},{"$f":" Inp_Depreciation!BO$376","v":0},{"$f":" Inp_Depreciation!BP$376","v":0},{"$f":" Inp_Depreciation!BQ$376","v":0},{"$f":" Inp_Depreciation!BR$376","v":0},{"$f":" Inp_Depreciation!BS$376","v":0},{"$f":" Inp_Depreciation!BT$376","v":0},{"$f":" Inp_Depreciation!BU$376","v":0},{"$f":" Inp_Depreciation!BV$376","v":0},{"$f":" Inp_Depreciation!BW$376","v":0},{"$f":" Inp_Depreciation!BX$376","v":0},{"$f":" Inp_Depreciation!BY$376","v":0},{"$f":" Inp_Depreciation!BZ$376","v":0},{"$f":" Inp_Depreciation!CA$376","v":0}]
[null,null,null,"plus",{"$f":" Inp_Depreciation!E$359","v":"Asset disposals adjustment - DN - active"},{"$f":" Inp_Depreciation!F$359","v":0},{"$f":" Inp_Depreciation!G$359","v":0},{"$f":" Inp_Depreciation!H$359","v":0},{"$f":" Inp_Depreciation!I$359","v":"GBP m"},{"$f":" Inp_Depreciation!J$359","v":0},{"$f":" Inp_Depreciation!K$359","v":-22.493549177922475},{"$f":" Inp_Depreciation!L$359","v":0},{"$f":" Inp_Depreciation!M$359","v":0},{"$f":" Inp_Depreciation!N$359","v":0},{"$f":" Inp_Depreciation!O$359","v":0},{"$f":" Inp_Depreciation!P$359","v":0},{"$f":" Inp_Depreciation!Q$359","v":0},{"$f":" Inp_Depreciation!R$359","v":0},{"$f":" Inp_Depreciation!S$359","v":0},{"$f":" Inp_Depreciation!T$359","v":0},{"$f":" Inp_Depreciation!U$359","v":0},{"$f":" Inp_Depreciation!V$359","v":0},{"$f":" Inp_Depreciation!W$359","v":0},{"$f":" Inp_Depreciation!X$359","v":0},{"$f":" Inp_Depreciation!Y$359","v":-0.95436683986013948},{"$f":" Inp_Depreciation!Z$359","v":-1.6168084523235773},{"$f":" Inp_Depreciation!AA$359","v":-1.5690341483979786},{"$f":" Inp_Depreciation!AB$359","v":-2.3176567601040508},{"$f":" Inp_Depreciation!AC$359","v":-9.1874482806203552},{"$f":" Inp_Depreciation!AD$359","v":-0.1414966373512673},{"$f":" Inp_Depreciation!AE$359","v":-6.6241130239520958},{"$f":" Inp_Depreciation!AF$359","v":0},{"$f":" Inp_Depreciation!AG$359","v":0},{"$f":" Inp_Depreciation!AH$359","v":0},{"$f":" Inp_Depreciation!AI$359","v":0},{"$f":" Inp_Depreciation!AJ$359","v":0},{"$f":" Inp_Depreciation!AK$359","v":-3.3282776872964229E-2},{"$f":" Inp_Depreciation!AL$359","v":0},{"$f":" Inp_Depreciation!AM$359","v":-4.9342258440046569E-2},{"$f":" Inp_Depreciation!AN$359","v":0},{"$f":" Inp_Depreciation!AO$359","v":0},{"$f":" Inp_Depreciation!AP$359","v":0},{"$f":" Inp_Depreciation!AQ$359","v":0},{"$f":" Inp_Depreciation!AR$359","v":0},{"$f":" Inp_Depreciation!AS$359","v":0},{"$f":" Inp_Depreciation!AT$359","v":0},{"$f":" Inp_Depreciation!AU$359","v":0},{"$f":" Inp_Depreciation!AV$359","v":0},{"$f":" Inp_Depreciation!AW$359","v":0},{"$f":" Inp_Depreciation!AX$359","v":0},{"$f":" Inp_Depreciation!AY$359","v":0},{"$f":" Inp_Depreciation!AZ$359","v":0},{"$f":" Inp_Depreciation!BA$359","v":0},{"$f":" Inp_Depreciation!BB$359","v":0},{"$f":" Inp_Depreciation!BC$359","v":0},{"$f":" Inp_Depreciation!BD$359","v":0},{"$f":" Inp_Depreciation!BE$359","v":0},{"$f":" Inp_Depreciation!BF$359","v":0},{"$f":" Inp_Depreciation!BG$359","v":0},{"$f":" Inp_Depreciation!BH$359","v":0},{"$f":" Inp_Depreciation!BI$359","v":0},{"$f":" Inp_Depreciation!BJ$359","v":0},{"$f":" Inp_Depreciation!BK$359","v":0},{"$f":" Inp_Depreciation!BL$359","v":0},{"$f":" Inp_Depreciation!BM$359","v":0},{"$f":" Inp_Depreciation!BN$359","v":0},{"$f":" Inp_Depreciation!BO$359","v":0},{"$f":" Inp_Depreciation!BP$359","v":0},{"$f":" Inp_Depreciation!BQ$359","v":0},{"$f":" Inp_Depreciation!BR$359","v":0},{"$f":" Inp_Depreciation!BS$359","v":0},{"$f":" Inp_Depreciation!BT$359","v":0},{"$f":" Inp_Depreciation!BU$359","v":0},{"$f":" Inp_Depreciation!BV$359","v":0},{"$f":" Inp_Depreciation!BW$359","v":0},{"$f":" Inp_Depreciation!BX$359","v":0},{"$f":" Inp_Depreciation!BY$359","v":0},{"$f":" Inp_Depreciation!BZ$359","v":0},{"$f":" Inp_Depreciation!CA$359","v":0}]
[null,null,null,"less",{"$f":" Inp_Depreciation!E$321","v":"Phasing adjustments - DN"},{"$f":" Inp_Depreciation!F$321","v":0},{"$f":" Inp_Depreciation!G$321","v":0},{"$f":" Inp_Depreciation!H$321","v":0},{"$f":" Inp_Depreciation!I$321","v":"GBP m"},{"$f":" Inp_Depreciation!J$321","v":0},{"$f":" Inp_Depreciation!K$321","v":0},{"$f":" Inp_Depreciation!L$321","v":0},{"$f":" Inp_Depreciation!M$321","v":0},{"$f":" Inp_Depreciation!N$321","v":0},{"$f":" Inp_Depreciation!O$321","v":0},{"$f":" Inp_Depreciation!P$321","v":0},{"$f":" Inp_Depreciation!Q$321","v":0},{"$f":" Inp_Depreciation!R$321","v":0},{"$f":" Inp_Depreciation!S$321","v":0},{"$f":" Inp_Depreciation!T$321","v":0},{"$f":" Inp_Depreciation!U$321","v":0},{"$f":" Inp_Depreciation!V$321","v":0},{"$f":" Inp_Depreciation!W$321","v":0},{"$f":" Inp_Depreciation!X$321","v":0},{"$f":" Inp_Depreciation!Y$321","v":0},{"$f":" Inp_Depreciation!Z$321","v":0},{"$f":" Inp_Depreciation!AA$321","v":0},{"$f":" Inp_Depreciation!AB$321","v":0},{"$f":" Inp_Depreciation!AC$321","v":0},{"$f":" Inp_Depreciation!AD$321","v":0},{"$f":" Inp_Depreciation!AE$321","v":0},{"$f":" Inp_Depreciation!AF$321","v":0},{"$f":" Inp_Depreciation!AG$321","v":0},{"$f":" Inp_Depreciation!AH$321","v":0},{"$f":" Inp_Depreciation!AI$321","v":0},{"$f":" Inp_Depreciation!AJ$321","v":0},{"$f":" Inp_Depreciation!AK$321","v":0},{"$f":" Inp_Depreciation!AL$321","v":0},{"$f":" Inp_Depreciation!AM$321","v":0},{"$f":" Inp_Depreciation!AN$321","v":0},{"$f":" Inp_Depreciation!AO$321","v":0},{"$f":" Inp_Depreciation!AP$321","v":0},{"$f":" Inp_Depreciation!AQ$321","v":0},{"$f":" Inp_Depreciation!AR$321","v":0},{"$f":" Inp_Depreciation!AS$321","v":0},{"$f":" Inp_Depreciation!AT$321","v":0},{"$f":" Inp_Depreciation!AU$321","v":0},{"$f":" Inp_Depreciation!AV$321","v":0},{"$f":" Inp_Depreciation!AW$321","v":0},{"$f":" Inp_Depreciation!AX$321","v":0},{"$f":" Inp_Depreciation!AY$321","v":0},{"$f":" Inp_Depreciation!AZ$321","v":0},{"$f":" Inp_Depreciation!BA$321","v":0},{"$f":" Inp_Depreciation!BB$321","v":0},{"$f":" Inp_Depreciation!BC$321","v":0},{"$f":" Inp_Depreciation!BD$321","v":0},{"$f":" Inp_Depreciation!BE$321","v":0},{"$f":" Inp_Depreciation!BF$321","v":0},{"$f":" Inp_Depreciation!BG$321","v":0},{"$f":" Inp_Depreciation!BH$321","v":0},{"$f":" Inp_Depreciation!BI$321","v":0},{"$f":" Inp_Depreciation!BJ$321","v":0},{"$f":" Inp_Depreciation!BK$321","v":0},{"$f":" Inp_Depreciation!BL$321","v":0},{"$f":" Inp_Depreciation!BM$321","v":0},{"$f":" Inp_Depreciation!BN$321","v":0},{"$f":" Inp_Depreciation!BO$321","v":0},{"$f":" Inp_Depreciation!BP$321","v":0},{"$f":" Inp_Depreciation!BQ$321","v":0},{"$f":" Inp_Depreciation!BR$321","v":0},{"$f":" Inp_Depreciation!BS$321","v":0},{"$f":" Inp_Depreciation!BT$321","v":0},{"$f":" Inp_Depreciation!BU$321","v":0},{"$f":" Inp_Depreciation!BV$321","v":0},{"$f":" Inp_Depreciation!BW$321","v":0},{"$f":" Inp_Depreciation!BX$321","v":0},{"$f":" Inp_Depreciation!BY$321","v":0},{"$f":" Inp_Depreciation!BZ$321","v":0},{"$f":" Inp_Depreciation!CA$321","v":0}]
[null,null,null,"less",{"$f":" 'DL - C4 A'!E$1345","v":"Depreciation - capex addition - real - DN"},{"$f":" 'DL - C4 A'!F$1345","v":0},{"$f":" 'DL - C4 A'!G$1345","v":0},{"$f":" 'DL - C4 A'!H$1345","v":0},{"$f":" 'DL - C4 A'!I$1345","v":"GBP m"},{"$f":" 'DL - C4 A'!J$1345","v":0},{"$f":" 'DL - C4 A'!K$1345","v":1549.8681221547336},{"$f":" 'DL - C4 A'!L$1345","v":0},{"$f":" 'DL - C4 A'!M$1345","v":0.68797019878378307},{"$f":" 'DL - C4 A'!N$1345","v":2.5277458291891883},{"$f":" 'DL - C4 A'!O$1345","v":4.4038404951351353},{"$f":" 'DL - C4 A'!P$1345","v":6.4542619308108087},{"$f":" 'DL - C4 A'!Q$1345","v":8.4518040929729654},{"$f":" 'DL - C4 A'!R$1345","v":10.480018687567554},{"$f":" 'DL - C4 A'!S$1345","v":13.267375984864849},{"$f":" 'DL - C4 A'!T$1345","v":16.066235444324313},{"$f":" 'DL - C4 A'!U$1345","v":18.266982471351344},{"$f":" 'DL - C4 A'!V$1345","v":19.968582260977136},{"$f":" 'DL - C4 A'!W$1345","v":21.705401653371535},{"$f":" 'DL - C4 A'!X$1345","v":23.124847877767614},{"$f":" 'DL - C4 A'!Y$1345","v":24.718659505360872},{"$f":" 'DL - C4 A'!Z$1345","v":26.511313410725005},{"$f":" 'DL - C4 A'!AA$1345","v":28.387959171534529},{"$f":" 'DL - C4 A'!AB$1345","v":30.479970045549479},{"$f":" 'DL - C4 A'!AC$1345","v":32.597092842955732},{"$f":" 'DL - C4 A'!AD$1345","v":34.709917801114571},{"$f":" 'DL - C4 A'!AE$1345","v":36.666658187494583},{"$f":" 'DL - C4 A'!AF$1345","v":37.425422703832197},{"$f":" 'DL - C4 A'!AG$1345","v":38.949466856784646},{"$f":" 'DL - C4 A'!AH$1345","v":39.742882296418088},{"$f":" 'DL - C4 A'!AI$1345","v":40.97760052174781},{"$f":" 'DL - C4 A'!AJ$1345","v":42.239430774428854},{"$f":" 'DL - C4 A'!AK$1345","v":43.104148858684383},{"$f":" 'DL - C4 A'!AL$1345","v":43.002704102119495},{"$f":" 'DL - C4 A'!AM$1345","v":42.073585003020391},{"$f":" 'DL - C4 A'!AN$1345","v":41.140631849867241},{"$f":" 'DL - C4 A'!AO$1345","v":40.407049507524896},{"$f":" 'DL - C4 A'!AP$1345","v":39.839849577649638},{"$f":" 'DL - C4 A'!AQ$1345","v":39.260909780184839},{"$f":" 'DL - C4 A'!AR$1345","v":38.787761038719474},{"$f":" 'DL - C4 A'!AS$1345","v":38.256490496188391},{"$f":" 'DL - C4 A'!AT$1345","v":37.658939194400347},{"$f":" 'DL - C4 A'!AU$1345","v":37.033390607463836},{"$f":" 'DL - C4 A'!AV$1345","v":36.336053649458854},{"$f":" 'DL - C4 A'!AW$1345","v":35.630346050323439},{"$f":" 'DL - C4 A'!AX$1345","v":34.926071064270488},{"$f":" 'DL - C4 A'!AY$1345","v":34.273824268810486},{"$f":" 'DL - C4 A'!AZ$1345","v":33.944461630166373},{"$f":" 'DL - C4 A'!BA$1345","v":32.90135898012813},{"$f":" 'DL - C4 A'!BB$1345","v":31.282391698688805},{"$f":" 'DL - C4 A'!BC$1345","v":29.411634216732082},{"$f":" 'DL - C4 A'!BD$1345","v":27.396251904757321},{"$f":" 'DL - C4 A'!BE$1345","v":25.554368639434916},{"$f":" 'DL - C4 A'!BF$1345","v":24.01068331804964},{"$f":" 'DL - C4 A'!BG$1345","v":22.152445119851418},{"$f":" 'DL - C4 A'!BH$1345","v":20.286538813545068},{"$f":" 'DL - C4 A'!BI$1345","v":18.819374128860336},{"$f":" 'DL - C4 A'!BJ$1345","v":17.684974269109926},{"$f":" 'DL - C4 A'!BK$1345","v":16.527094674180308},{"$f":" 'DL - C4 A'!BL$1345","v":15.580797191249605},{"$f":" 'DL - C4 A'!BM$1345","v":14.518256106187431},{"$f":" 'DL - C4 A'!BN$1345","v":13.323153502611342},{"$f":" 'DL - C4 A'!BO$1345","v":12.072056328738322},{"$f":" 'DL - C4 A'!BP$1345","v":10.677382412728358},{"$f":" 'DL - C4 A'!BQ$1345","v":9.2659672144575236},{"$f":" 'DL - C4 A'!BR$1345","v":7.8574172423516337},{"$f":" 'DL - C4 A'!BS$1345","v":6.5529236514316276},{"$f":" 'DL - C4 A'!BT$1345","v":6.0470806405398214},{"$f":" 'DL - C4 A'!BU$1345","v":5.0310512052382519},{"$f":" 'DL - C4 A'!BV$1345","v":3.9403862834405725},{"$f":" 'DL - C4 A'!BW$1345","v":2.7003308741216143},{"$f":" 'DL - C4 A'!BX$1345","v":1.4034614977396604},{"$f":" 'DL - C4 A'!BY$1345","v":0.38308451664442345},{"$f":" 'DL - C4 A'!BZ$1345","v":0},{"$f":" 'DL - C4 A'!CA$1345","v":0}]
[null,null,null,"less",{"$f":" 'DL - C4 A'!E$1379","v":"Depreciation on assets additions - RP6 period - DN - base year 2016"},{"$f":" 'DL - C4 A'!F$1379","v":0},{"$f":" 'DL - C4 A'!G$1379","v":0},{"$f":" 'DL - C4 A'!H$1379","v":0},{"$f":" 'DL - C4 A'!I$1379","v":"GBP m"},{"$f":" 'DL - C4 A'!J$1379","v":0},{"$f":" 'DL - C4 A'!K$1379","v":42.005095229596208},{"$f":" 'DL - C4 A'!L$1379","v":0},{"$f":" 'DL - C4 A'!M$1379","v":0},{"$f":" 'DL - C4 A'!N$1379","v":0},{"$f":" 'DL - C4 A'!O$1379","v":0},{"$f":" 'DL - C4 A'!P$1379","v":0},{"$f":" 'DL - C4 A'!Q$1379","v":0},{"$f":" 'DL - C4 A'!R$1379","v":0},{"$f":" 'DL - C4 A'!S$1379","v":0},{"$f":" 'DL - C4 A'!T$1379","v":0},{"$f":" 'DL - C4 A'!U$1379","v":0},{"$f":" 'DL - C4 A'!V$1379","v":0},{"$f":" 'DL - C4 A'!W$1379","v":0},{"$f":" 'DL - C4 A'!X$1379","v":0},{"$f":" 'DL - C4 A'!Y$1379","v":0},{"$f":" 'DL - C4 A'!Z$1379","v":0},{"$f":" 'DL - C4 A'!AA$1379","v":0},{"$f":" 'DL - C4 A'!AB$1379","v":0},{"$f":" 'DL - C4 A'!AC$1379","v":0},{"$f":" 'DL - C4 A'!AD$1379","v":0},{"$f":" 'DL - C4 A'!AE$1379","v":0},{"$f":" 'DL - C4 A'!AF$1379","v":0},{"$f":" 'DL - C4 A'!AG$1379","v":0},{"$f":" 'DL - C4 A'!AH$1379","v":0},{"$f":" 'DL - C4 A'!AI$1379","v":0},{"$f":" 'DL - C4 A'!AJ$1379","v":0},{"$f":" 'DL - C4 A'!AK$1379","v":0.49775262758441513},{"$f":" 'DL - C4 A'!AL$1379","v":1.9830536738127373},{"$f":" 'DL - C4 A'!AM$1379","v":3.9490260911496629},{"$f":" 'DL - C4 A'!AN$1379","v":5.8983011189267858},{"$f":" 'DL - C4 A'!AO$1379","v":7.8816424264563807},{"$f":" 'DL - C4 A'!AP$1379","v":9.8980269408833621},{"$f":" 'DL - C4 A'!AQ$1379","v":11.897292350782859},{"$f":" 'DL - C4 A'!AR$1379","v":0},{"$f":" 'DL - C4 A'!AS$1379","v":0},{"$f":" 'DL - C4 A'!AT$1379","v":0},{"$f":" 'DL - C4 A'!AU$1379","v":0},{"$f":" 'DL - C4 A'!AV$1379","v":0},{"$f":" 'DL - C4 A'!AW$1379","v":0},{"$f":" 'DL - C4 A'!AX$1379","v":0},{"$f":" 'DL - C4 A'!AY$1379","v":0},{"$f":" 'DL - C4 A'!AZ$1379","v":0},{"$f":" 'DL - C4 A'!BA$1379","v":0},{"$f":" 'DL - C4 A'!BB$1379","v":0},{"$f":" 'DL - C4 A'!BC$1379","v":0},{"$f":" 'DL - C4 A'!BD$1379","v":0},{"$f":" 'DL - C4 A'!BE$1379","v":0},{"$f":" 'DL - C4 A'!BF$1379","v":0},{"$f":" 'DL - C4 A'!BG$1379","v":0},{"$f":" 'DL - C4 A'!BH$1379","v":0},{"$f":" 'DL - C4 A'!BI$1379","v":0},{"$f":" 'DL - C4 A'!BJ$1379","v":0},{"$f":" 'DL - C4 A'!BK$1379","v":0},{"$f":" 'DL - C4 A'!BL$1379","v":0},{"$f":" 'DL - C4 A'!BM$1379","v":0},{"$f":" 'DL - C4 A'!BN$1379","v":0},{"$f":" 'DL - C4 A'!BO$1379","v":0},{"$f":" 'DL - C4 A'!BP$1379","v":0},{"$f":" 'DL - C4 A'!BQ$1379","v":0},{"$f":" 'DL - C4 A'!BR$1379","v":0},{"$f":" 'DL - C4 A'!BS$1379","v":0},{"$f":" 'DL - C4 A'!BT$1379","v":0},{"$f":" 'DL - C4 A'!BU$1379","v":0},{"$f":" 'DL - C4 A'!BV$1379","v":0},{"$f":" 'DL - C4 A'!BW$1379","v":0},{"$f":" 'DL - C4 A'!BX$1379","v":0},{"$f":" 'DL - C4 A'!BY$1379","v":0},{"$f":" 'DL - C4 A'!BZ$1379","v":0},{"$f":" 'DL - C4 A'!CA$1379","v":0}]
[null,null,null,"less",{"$f":" Inp_Depreciation!E$378","v":"Depreciation - non operational capex addition - DN"},{"$f":" Inp_Depreciation!F$378","v":0},{"$f":" Inp_Depreciation!G$378","v":0},{"$f":" Inp_Depreciation!H$378","v":0},{"$f":" Inp_Depreciation!I$378","v":"GBP m"},{"$f":" Inp_Depreciation!J$378","v":0},{"$f":" Inp_Depreciation!K$378","v":11.646871383908287},{"$f":" Inp_Depreciation!L$378","v":0},{"$f":" Inp_Depreciation!M$378","v":0.10422548234505562},{"$f":" Inp_Depreciation!N$378","v":0.33087716687812796},{"$f":" Inp_Depreciation!O$378","v":0.52940102190410199},{"$f":" Inp_Depreciation!P$378","v":0.58234356919541463},{"$f":" Inp_Depreciation!Q$378","v":0.58234356919541463},{"$f":" Inp_Depreciation!R$378","v":0.58234356919541463},{"$f":" Inp_Depreciation!S$378","v":0.58234356919541463},{"$f":" Inp_Depreciation!T$378","v":0.58234356919541463},{"$f":" Inp_Depreciation!U$378","v":0.58234356919541463},{"$f":" Inp_Depreciation!V$378","v":0.58234356919541463},{"$f":" Inp_Depreciation!W$378","v":0.58234356919541463},{"$f":" Inp_Depreciation!X$378","v":0.58234356919541463},{"$f":" Inp_Depreciation!Y$378","v":0.58234356919541463},{"$f":" Inp_Depreciation!Z$378","v":0.58234356919541463},{"$f":" Inp_Depreciation!AA$378","v":0.58234356919541463},{"$f":" Inp_Depreciation!AB$378","v":0.58234356919541463},{"$f":" Inp_Depreciation!AC$378","v":0.58234356919541463},{"$f":" Inp_Depreciation!AD$378","v":0.58234356919541463},{"$f":" Inp_Depreciation!AE$378","v":0.58234356919541463},{"$f":" Inp_Depreciation!AF$378","v":0.58234356919541463},{"$f":" Inp_Depreciation!AG$378","v":0.47811808685035972},{"$f":" Inp_Depreciation!AH$378","v":0.2514664023172844},{"$f":" Inp_Depreciation!AI$378","v":5.2942547291312626E-2},{"$f":" Inp_Depreciation!AJ$378","v":2.5518412302057373E-16},{"$f":" Inp_Depreciation!AK$378","v":0},{"$f":" Inp_Depreciation!AL$378","v":0},{"$f":" Inp_Depreciation!AM$378","v":0},{"$f":" Inp_Depreciation!AN$378","v":0},{"$f":" Inp_Depreciation!AO$378","v":0},{"$f":" Inp_Depreciation!AP$378","v":0},{"$f":" Inp_Depreciation!AQ$378","v":0},{"$f":" Inp_Depreciation!AR$378","v":0},{"$f":" Inp_Depreciation!AS$378","v":0},{"$f":" Inp_Depreciation!AT$378","v":0},{"$f":" Inp_Depreciation!AU$378","v":0},{"$f":" Inp_Depreciation!AV$378","v":0},{"$f":" Inp_Depreciation!AW$378","v":0},{"$f":" Inp_Depreciation!AX$378","v":0},{"$f":" Inp_Depreciation!AY$378","v":0},{"$f":" Inp_Depreciation!AZ$378","v":0},{"$f":" Inp_Depreciation!BA$378","v":0},{"$f":" Inp_Depreciation!BB$378","v":0},{"$f":" Inp_Depreciation!BC$378","v":0},{"$f":" Inp_Depreciation!BD$378","v":0},{"$f":" Inp_Depreciation!BE$378","v":0},{"$f":" Inp_Depreciation!BF$378","v":0},{"$f":" Inp_Depreciation!BG$378","v":0},{"$f":" Inp_Depreciation!BH$378","v":0},{"$f":" Inp_Depreciation!BI$378","v":0},{"$f":" Inp_Depreciation!BJ$378","v":0},{"$f":" Inp_Depreciation!BK$378","v":0},{"$f":" Inp_Depreciation!BL$378","v":0},{"$f":" Inp_Depreciation!BM$378","v":0},{"$f":" Inp_Depreciation!BN$378","v":0},{"$f":" Inp_Depreciation!BO$378","v":0},{"$f":" Inp_Depreciation!BP$378","v":0},{"$f":" Inp_Depreciation!BQ$378","v":0},{"$f":" Inp_Depreciation!BR$378","v":0},{"$f":" Inp_Depreciation!BS$378","v":0},{"$f":" Inp_Depreciation!BT$378","v":0},{"$f":" Inp_Depreciation!BU$378","v":0},{"$f":" Inp_Depreciation!BV$378","v":0},{"$f":" Inp_Depreciation!BW$378","v":0},{"$f":" Inp_Depreciation!BX$378","v":0},{"$f":" Inp_Depreciation!BY$378","v":0},{"$f":" Inp_Depreciation!BZ$378","v":0},{"$f":" Inp_Depreciation!CA$378","v":0}]
[null,null,null,null,"Network capex balance - DN",null,null,null,"GBP m",null,null,null,{"$f":" M20 - M21 + SUM(M22:M25) - SUM(M26:M29)","v":32.689703760312554},87.525159358839744,149.27902582378246,211.69669291837079,269.24728399494109,{"$f":" R20 - R21 + SUM(R22:R25) - SUM(R26:R29)","v":325.7920748913312},404.85426524718088,481.50100154897643,536.00990974266392,572.17897690001746,607.7852114239306,631.39289412350365,658.26457846219591,689.30924320875636,708.48834005543767,744.84206548108716,773.04594070185726,808.03968129949044,{"$f":" AE20 - AE21 + SUM(AE22:AE25) - SUM(AE26:AE29)","v":829.3912460648487},841.96778088099541,853.55883837834926,871.61233941839305,896.5394875424663,918.03110267026386,986.42276054653621,1007.273564013531,1026.4298772404554,1044.1143462106015,1063.3250061729864,1080.5134120532193,1095.7132881834521,{"$f":" AR20 - AR21 + SUM(AR22:AR24) - SUM(AR25:AR29)","v":1056.9255271447325},1018.6690366485442,981.01009745414387,943.97670684668003,907.64065319722113,872.01030714689773,837.08423608262729,802.81041181381681,768.8659501836504,735.96459120352222,704.68219950483342,675.27056528810135,647.87431338334409,622.31994474390922,598.30926142585963,576.15681630600818,555.87027749246306,537.05090336360274,519.3659290944928,502.83883442031248,487.25803722906289,472.73978112287546,459.41662762026414,447.34457129152582,436.66718887879745,427.40122166433991,419.54380442198828,412.99088077055666,406.94380013001683,401.91274892477855,397.97236264133801,395.27203176721639,393.86857026947672,393.48548575283229,393.48548575283229,393.48548575283229]
[]
[]
["ENDURING SOLUTION RAB"]
[]
[null,null,"Network capex balance - pre RP1 - ES"]
[]
[null,null,null,null,{"$f":" Inp_Depreciation!E$310","v":"Network capex initial balance - pre RP1 - ES"},{"$f":" Inp_Depreciation!F$310","v":0},{"$f":" Inp_Depreciation!G$310","v":0},{"$f":" Inp_Depreciation!H$310","v":0},{"$f":" Inp_Depreciation!I$310","v":"GBP m"},{"$f":" Inp_Depreciation!J$310","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$13","v":"1st Model column flag - RP1"},{"$f":" 'DL - C4 A'!F$13","v":0},{"$f":" 'DL - C4 A'!G$13","v":0},{"$f":" 'DL - C4 A'!H$13","v":0},{"$f":" 'DL - C4 A'!I$13","v":"flag"},{"$f":" 'DL - C4 A'!J$13","v":0},{"$f":" 'DL - C4 A'!K$13","v":1},{"$f":" 'DL - C4 A'!L$13","v":0},{"$f":" 'DL - C4 A'!M$13","v":1},{"$f":" 'DL - C4 A'!N$13","v":0},{"$f":" 'DL - C4 A'!O$13","v":0},{"$f":" 'DL - C4 A'!P$13","v":0},{"$f":" 'DL - C4 A'!Q$13","v":0},{"$f":" 'DL - C4 A'!R$13","v":0},{"$f":" 'DL - C4 A'!S$13","v":0},{"$f":" 'DL - C4 A'!T$13","v":0},{"$f":" 'DL - C4 A'!U$13","v":0},{"$f":" 'DL - C4 A'!V$13","v":0},{"$f":" 'DL - C4 A'!W$13","v":0},{"$f":" 'DL - C4 A'!X$13","v":0},{"$f":" 'DL - C4 A'!Y$13","v":0},{"$f":" 'DL - C4 A'!Z$13","v":0},{"$f":" 'DL - C4 A'!AA$13","v":0},{"$f":" 'DL - C4 A'!AB$13","v":0},{"$f":" 'DL - C4 A'!AC$13","v":0},{"$f":" 'DL - C4 A'!AD$13","v":0},{"$f":" 'DL - C4 A'!AE$13","v":0},{"$f":" 'DL - C4 A'!AF$13","v":0},{"$f":" 'DL - C4 A'!AG$13","v":0},{"$f":" 'DL - C4 A'!AH$13","v":0},{"$f":" 'DL - C4 A'!AI$13","v":0},{"$f":" 'DL - C4 A'!AJ$13","v":0},{"$f":" 'DL - C4 A'!AK$13","v":0},{"$f":" 'DL - C4 A'!AL$13","v":0},{"$f":" 'DL - C4 A'!AM$13","v":0},{"$f":" 'DL - C4 A'!AN$13","v":0},{"$f":" 'DL - C4 A'!AO$13","v":0},{"$f":" 'DL - C4 A'!AP$13","v":0},{"$f":" 'DL - C4 A'!AQ$13","v":0},{"$f":" 'DL - C4 A'!AR$13","v":0},{"$f":" 'DL - C4 A'!AS$13","v":0},{"$f":" 'DL - C4 A'!AT$13","v":0},{"$f":" 'DL - C4 A'!AU$13","v":0},{"$f":" 'DL - C4 A'!AV$13","v":0},{"$f":" 'DL - C4 A'!AW$13","v":0},{"$f":" 'DL - C4 A'!AX$13","v":0},{"$f":" 'DL - C4 A'!AY$13","v":0},{"$f":" 'DL - C4 A'!AZ$13","v":0},{"$f":" 'DL - C4 A'!BA$13","v":0},{"$f":" 'DL - C4 A'!BB$13","v":0},{"$f":" 'DL - C4 A'!BC$13","v":0},{"$f":" 'DL - C4 A'!BD$13","v":0},{"$f":" 'DL - C4 A'!BE$13","v":0},{"$f":" 'DL - C4 A'!BF$13","v":0},{"$f":" 'DL - C4 A'!BG$13","v":0},{"$f":" 'DL - C4 A'!BH$13","v":0},{"$f":" 'DL - C4 A'!BI$13","v":0},{"$f":" 'DL - C4 A'!BJ$13","v":0},{"$f":" 'DL - C4 A'!BK$13","v":0},{"$f":" 'DL - C4 A'!BL$13","v":0},{"$f":" 'DL - C4 A'!BM$13","v":0},{"$f":" 'DL - C4 A'!BN$13","v":0},{"$f":" 'DL - C4 A'!BO$13","v":0},{"$f":" 'DL - C4 A'!BP$13","v":0},{"$f":" 'DL - C4 A'!BQ$13","v":0},{"$f":" 'DL - C4 A'!BR$13","v":0},{"$f":" 'DL - C4 A'!BS$13","v":0},{"$f":" 'DL - C4 A'!BT$13","v":0},{"$f":" 'DL - C4 A'!BU$13","v":0},{"$f":" 'DL - C4 A'!BV$13","v":0},{"$f":" 'DL - C4 A'!BW$13","v":0},{"$f":" 'DL - C4 A'!BX$13","v":0},{"$f":" 'DL - C4 A'!BY$13","v":0},{"$f":" 'DL - C4 A'!BZ$13","v":0},{"$f":" 'DL - C4 A'!CA$13","v":0}]
[]
[null,null,null,null,"Network capex balance - pre RP1 BEG - ES",null,null,null,"GBP m",null,null,null,{"$f":" L42","v":0},{"$f":" M42","v":0},{"$f":" N42","v":0},{"$f":" O42","v":0},{"$f":" P42","v":0},{"$f":" Q42","v":0},{"$f":" R42","v":0},{"$f":" S42","v":0},{"$f":" T42","v":0},{"$f":" U42","v":0},{"$f":" V42","v":0},{"$f":" W42","v":0},{"$f":" X42","v":0},{"$f":" Y42","v":0},{"$f":" Z42","v":0},{"$f":" AA42","v":0},{"$f":" AB42","v":0},{"$f":" AC42","v":0},{"$f":" AD42","v":0},{"$f":" AE42","v":0},{"$f":" AF42","v":0},{"$f":" AG42","v":0},{"$f":" AH42","v":0},{"$f":" AI42","v":0},{"$f":" AJ42","v":0},{"$f":" AK42","v":0},{"$f":" AL42","v":0},{"$f":" AM42","v":0},{"$f":" AN42","v":0},{"$f":" AO42","v":0},{"$f":" AP42","v":0},{"$f":" AQ42","v":0},{"$f":" AR42","v":0},{"$f":" AS42","v":0},{"$f":" AT42","v":0},{"$f":" AU42","v":0},{"$f":" AV42","v":0},{"$f":" AW42","v":0},{"$f":" AX42","v":0},{"$f":" AY42","v":0},{"$f":" AZ42","v":0},{"$f":" BA42","v":0},{"$f":" BB42","v":0},{"$f":" BC42","v":0},{"$f":" BD42","v":0},{"$f":" BE42","v":0},{"$f":" BF42","v":0},{"$f":" BG42","v":0},{"$f":" BH42","v":0},{"$f":" BI42","v":0},{"$f":" BJ42","v":0},{"$f":" BK42","v":0},{"$f":" BL42","v":0},{"$f":" BM42","v":0},{"$f":" BN42","v":0},{"$f":" BO42","v":0},{"$f":" BP42","v":0},{"$f":" BQ42","v":0},{"$f":" BR42","v":0},{"$f":" BS42","v":0},{"$f":" BT42","v":0},{"$f":" BU42","v":0},{"$f":" BV42","v":0},{"$f":" BW42","v":0},{"$f":" BX42","v":0},{"$f":" BY42","v":0},{"$f":" BZ42","v":0}]
[null,null,null,"less",{"$f":" Inp_Depreciation!E$334","v":"Pre RP1 asset depreciation - price base 2016 - ES"},{"$f":" Inp_Depreciation!F$334","v":0},{"$f":" Inp_Depreciation!G$334","v":0},{"$f":" Inp_Depreciation!H$334","v":0},{"$f":" Inp_Depreciation!I$334","v":"GBP m"},{"$f":" Inp_Depreciation!J$334","v":0},{"$f":" Inp_Depreciation!K$334","v":0},{"$f":" Inp_Depreciation!L$334","v":0},{"$f":" Inp_Depreciation!M$334","v":0},{"$f":" Inp_Depreciation!N$334","v":0},{"$f":" Inp_Depreciation!O$334","v":0},{"$f":" Inp_Depreciation!P$334","v":0},{"$f":" Inp_Depreciation!Q$334","v":0},{"$f":" Inp_Depreciation!R$334","v":0},{"$f":" Inp_Depreciation!S$334","v":0},{"$f":" Inp_Depreciation!T$334","v":0},{"$f":" Inp_Depreciation!U$334","v":0},{"$f":" Inp_Depreciation!V$334","v":0},{"$f":" Inp_Depreciation!W$334","v":0},{"$f":" Inp_Depreciation!X$334","v":0},{"$f":" Inp_Depreciation!Y$334","v":0},{"$f":" Inp_Depreciation!Z$334","v":0},{"$f":" Inp_Depreciation!AA$334","v":0},{"$f":" Inp_Depreciation!AB$334","v":0},{"$f":" Inp_Depreciation!AC$334","v":0},{"$f":" Inp_Depreciation!AD$334","v":0},{"$f":" Inp_Depreciation!AE$334","v":0},{"$f":" Inp_Depreciation!AF$334","v":0},{"$f":" Inp_Depreciation!AG$334","v":0},{"$f":" Inp_Depreciation!AH$334","v":0},{"$f":" Inp_Depreciation!AI$334","v":0},{"$f":" Inp_Depreciation!AJ$334","v":0},{"$f":" Inp_Depreciation!AK$334","v":0},{"$f":" Inp_Depreciation!AL$334","v":0},{"$f":" Inp_Depreciation!AM$334","v":0},{"$f":" Inp_Depreciation!AN$334","v":0},{"$f":" Inp_Depreciation!AO$334","v":0},{"$f":" Inp_Depreciation!AP$334","v":0},{"$f":" Inp_Depreciation!AQ$334","v":0},{"$f":" Inp_Depreciation!AR$334","v":0},{"$f":" Inp_Depreciation!AS$334","v":0},{"$f":" Inp_Depreciation!AT$334","v":0},{"$f":" Inp_Depreciation!AU$334","v":0},{"$f":" Inp_Depreciation!AV$334","v":0},{"$f":" Inp_Depreciation!AW$334","v":0},{"$f":" Inp_Depreciation!AX$334","v":0},{"$f":" Inp_Depreciation!AY$334","v":0},{"$f":" Inp_Depreciation!AZ$334","v":0},{"$f":" Inp_Depreciation!BA$334","v":0},{"$f":" Inp_Depreciation!BB$334","v":0},{"$f":" Inp_Depreciation!BC$334","v":0},{"$f":" Inp_Depreciation!BD$334","v":0},{"$f":" Inp_Depreciation!BE$334","v":0},{"$f":" Inp_Depreciation!BF$334","v":0},{"$f":" Inp_Depreciation!BG$334","v":0},{"$f":" Inp_Depreciation!BH$334","v":0},{"$f":" Inp_Depreciation!BI$334","v":0},{"$f":" Inp_Depreciation!BJ$334","v":0},{"$f":" Inp_Depreciation!BK$334","v":0},{"$f":" Inp_Depreciation!BL$334","v":0},{"$f":" Inp_Depreciation!BM$334","v":0},{"$f":" Inp_Depreciation!BN$334","v":0},{"$f":" Inp_Depreciation!BO$334","v":0},{"$f":" Inp_Depreciation!BP$334","v":0},{"$f":" Inp_Depreciation!BQ$334","v":0},{"$f":" Inp_Depreciation!BR$334","v":0},{"$f":" Inp_Depreciation!BS$334","v":0},{"$f":" Inp_Depreciation!BT$334","v":0},{"$f":" Inp_Depreciation!BU$334","v":0},{"$f":" Inp_Depreciation!BV$334","v":0},{"$f":" Inp_Depreciation!BW$334","v":0},{"$f":" Inp_Depreciation!BX$334","v":0},{"$f":" Inp_Depreciation!BY$334","v":0},{"$f":" Inp_Depreciation!BZ$334","v":0},{"$f":" Inp_Depreciation!CA$334","v":0}]
[null,null,null,null,"Network capex balance - pre RP1 - ES",null,null,null,"GBP m",null,null,null,{"$f":" IF(M38 = 1, $H37 - M41, M40 - M41)","v":0},0,{"$f":" IF(O38 = 1, $H37 - O41, O40 - O41)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF(BY38 = 1, $H37 - BY41, BY40 - BY41)","v":0},0,0]
[]
[null,null,"Network capex balance - ES"]
[]
[null,null,null,null,"Network capex balance BEG - ES",null,null,null,"GBP m",null,null,null,{"$f":" L53","v":0},{"$f":" M53","v":0},{"$f":" N53","v":0},{"$f":" O53","v":0},{"$f":" P53","v":0},{"$f":" Q53","v":0},{"$f":" R53","v":0},{"$f":" S53","v":0},{"$f":" T53","v":0},{"$f":" U53","v":0},{"$f":" V53","v":0},{"$f":" W53","v":0},{"$f":" X53","v":0},{"$f":" Y53","v":0},{"$f":" Z53","v":0},{"$f":" AA53","v":0},{"$f":" AB53","v":0},{"$f":" AC53","v":0},{"$f":" AD53","v":12.238592148086756},{"$f":" AE53","v":25.484797476838764},{"$f":" AF53","v":29.685095239022832},{"$f":" AG53","v":26.426217858721277},{"$f":" AH53","v":23.167340478419721},{"$f":" AI53","v":19.908463098118165},{"$f":" AJ53","v":16.64958571781661},{"$f":" AK53","v":13.390708337515054},{"$f":" AL53","v":10.131830957213499},{"$f":" AM53","v":6.8729535769119439},{"$f":" AN53","v":3.6140761966103891},{"$f":" AO53","v":0.35519881630883532},{"$f":" AP53","v":-3.5527136788005009E-15},{"$f":" AQ53","v":-3.5527136788005009E-15},{"$f":" AR53","v":-3.5527136788005009E-15},{"$f":" AS53","v":-3.5527136788005009E-15},{"$f":" AT53","v":-3.5527136788005009E-15},{"$f":" AU53","v":-3.5527136788005009E-15},{"$f":" AV53","v":-3.5527136788005009E-15},{"$f":" AW53","v":-3.5527136788005009E-15},{"$f":" AX53","v":-3.5527136788005009E-15},{"$f":" AY53","v":-3.5527136788005009E-15},{"$f":" AZ53","v":-3.5527136788005009E-15},{"$f":" BA53","v":-3.5527136788005009E-15},{"$f":" BB53","v":-3.5527136788005009E-15},{"$f":" BC53","v":-3.5527136788005009E-15},{"$f":" BD53","v":-3.5527136788005009E-15},{"$f":" BE53","v":-3.5527136788005009E-15},{"$f":" BF53","v":-3.5527136788005009E-15},{"$f":" BG53","v":-3.5527136788005009E-15},{"$f":" BH53","v":-3.5527136788005009E-15},{"$f":" BI53","v":-3.5527136788005009E-15},{"$f":" BJ53","v":-3.5527136788005009E-15},{"$f":" BK53","v":-3.5527136788005009E-15},{"$f":" BL53","v":-3.5527136788005009E-15},{"$f":" BM53","v":-3.5527136788005009E-15},{"$f":" BN53","v":-3.5527136788005009E-15},{"$f":" BO53","v":-3.5527136788005009E-15},{"$f":" BP53","v":-3.5527136788005009E-15},{"$f":" BQ53","v":-3.5527136788005009E-15},{"$f":" BR53","v":-3.5527136788005009E-15},{"$f":" BS53","v":-3.5527136788005009E-15},{"$f":" BT53","v":-3.5527136788005009E-15},{"$f":" BU53","v":-3.5527136788005009E-15},{"$f":" BV53","v":-3.5527136788005009E-15},{"$f":" BW53","v":-3.5527136788005009E-15},{"$f":" BX53","v":-3.5527136788005009E-15},{"$f":" BY53","v":-3.5527136788005009E-15},{"$f":" BZ53","v":-3.5527136788005009E-15}]
[null,null,null,"less",{"$f":" Inp_Depreciation!E$346","v":"Adjustment Moyle - ES"},{"$f":" Inp_Depreciation!F$346","v":0},{"$f":" Inp_Depreciation!G$346","v":0},{"$f":" Inp_Depreciation!H$346","v":0},{"$f":" Inp_Depreciation!I$346","v":"GBP m"},{"$f":" Inp_Depreciation!J$346","v":0},{"$f":" Inp_Depreciation!K$346","v":0},{"$f":" Inp_Depreciation!L$346","v":0},{"$f":" Inp_Depreciation!M$346","v":0},{"$f":" Inp_Depreciation!N$346","v":0},{"$f":" Inp_Depreciation!O$346","v":0},{"$f":" Inp_Depreciation!P$346","v":0},{"$f":" Inp_Depreciation!Q$346","v":0},{"$f":" Inp_Depreciation!R$346","v":0},{"$f":" Inp_Depreciation!S$346","v":0},{"$f":" Inp_Depreciation!T$346","v":0},{"$f":" Inp_Depreciation!U$346","v":0},{"$f":" Inp_Depreciation!V$346","v":0},{"$f":" Inp_Depreciation!W$346","v":0},{"$f":" Inp_Depreciation!X$346","v":0},{"$f":" Inp_Depreciation!Y$346","v":0},{"$f":" Inp_Depreciation!Z$346","v":0},{"$f":" Inp_Depreciation!AA$346","v":0},{"$f":" Inp_Depreciation!AB$346","v":0},{"$f":" Inp_Depreciation!AC$346","v":0},{"$f":" Inp_Depreciation!AD$346","v":0},{"$f":" Inp_Depreciation!AE$346","v":0},{"$f":" Inp_Depreciation!AF$346","v":0},{"$f":" Inp_Depreciation!AG$346","v":0},{"$f":" Inp_Depreciation!AH$346","v":0},{"$f":" Inp_Depreciation!AI$346","v":0},{"$f":" Inp_Depreciation!AJ$346","v":0},{"$f":" Inp_Depreciation!AK$346","v":0},{"$f":" Inp_Depreciation!AL$346","v":0},{"$f":" Inp_Depreciation!AM$346","v":0},{"$f":" Inp_Depreciation!AN$346","v":0},{"$f":" Inp_Depreciation!AO$346","v":0},{"$f":" Inp_Depreciation!AP$346","v":0},{"$f":" Inp_Depreciation!AQ$346","v":0},{"$f":" Inp_Depreciation!AR$346","v":0},{"$f":" Inp_Depreciation!AS$346","v":0},{"$f":" Inp_Depreciation!AT$346","v":0},{"$f":" Inp_Depreciation!AU$346","v":0},{"$f":" Inp_Depreciation!AV$346","v":0},{"$f":" Inp_Depreciation!AW$346","v":0},{"$f":" Inp_Depreciation!AX$346","v":0},{"$f":" Inp_Depreciation!AY$346","v":0},{"$f":" Inp_Depreciation!AZ$346","v":0},{"$f":" Inp_Depreciation!BA$346","v":0},{"$f":" Inp_Depreciation!BB$346","v":0},{"$f":" Inp_Depreciation!BC$346","v":0},{"$f":" Inp_Depreciation!BD$346","v":0},{"$f":" Inp_Depreciation!BE$346","v":0},{"$f":" Inp_Depreciation!BF$346","v":0},{"$f":" Inp_Depreciation!BG$346","v":0},{"$f":" Inp_Depreciation!BH$346","v":0},{"$f":" Inp_Depreciation!BI$346","v":0},{"$f":" Inp_Depreciation!BJ$346","v":0},{"$f":" Inp_Depreciation!BK$346","v":0},{"$f":" Inp_Depreciation!BL$346","v":0},{"$f":" Inp_Depreciation!BM$346","v":0},{"$f":" Inp_Depreciation!BN$346","v":0},{"$f":" Inp_Depreciation!BO$346","v":0},{"$f":" Inp_Depreciation!BP$346","v":0},{"$f":" Inp_Depreciation!BQ$346","v":0},{"$f":" Inp_Depreciation!BR$346","v":0},{"$f":" Inp_Depreciation!BS$346","v":0},{"$f":" Inp_Depreciation!BT$346","v":0},{"$f":" Inp_Depreciation!BU$346","v":0},{"$f":" Inp_Depreciation!BV$346","v":0},{"$f":" Inp_Depreciation!BW$346","v":0},{"$f":" Inp_Depreciation!BX$346","v":0},{"$f":" Inp_Depreciation!BY$346","v":0},{"$f":" Inp_Depreciation!BZ$346","v":0},{"$f":" Inp_Depreciation!CA$346","v":0}]
[null,null,null,"plus",{"$f":" Inp_Depreciation!E$365","v":"Network capex addition - ES"},{"$f":" Inp_Depreciation!F$365","v":0},{"$f":" Inp_Depreciation!G$365","v":0},{"$f":" Inp_Depreciation!H$365","v":0},{"$f":" Inp_Depreciation!I$365","v":"GBP m"},{"$f":" Inp_Depreciation!J$365","v":"[Entitlement Model 28.11.16.xlsx]Enduring Solution RAB'!$A$12"},{"$f":" Inp_Depreciation!K$365","v":32.588773803015549},{"$f":" Inp_Depreciation!L$365","v":0},{"$f":" Inp_Depreciation!M$365","v":0},{"$f":" Inp_Depreciation!N$365","v":0},{"$f":" Inp_Depreciation!O$365","v":0},{"$f":" Inp_Depreciation!P$365","v":0},{"$f":" Inp_Depreciation!Q$365","v":0},{"$f":" Inp_Depreciation!R$365","v":0},{"$f":" Inp_Depreciation!S$365","v":0},{"$f":" Inp_Depreciation!T$365","v":0},{"$f":" Inp_Depreciation!U$365","v":0},{"$f":" Inp_Depreciation!V$365","v":0},{"$f":" Inp_Depreciation!W$365","v":0},{"$f":" Inp_Depreciation!X$365","v":0},{"$f":" Inp_Depreciation!Y$365","v":0},{"$f":" Inp_Depreciation!Z$365","v":0},{"$f":" Inp_Depreciation!AA$365","v":0},{"$f":" Inp_Depreciation!AB$365","v":0},{"$f":" Inp_Depreciation!AC$365","v":0},{"$f":" Inp_Depreciation!AD$365","v":12.238592148086756},{"$f":" Inp_Depreciation!AE$365","v":13.246205328752007},{"$f":" Inp_Depreciation!AF$365","v":7.1039763261767837},{"$f":" Inp_Depreciation!AG$365","v":0},{"$f":" Inp_Depreciation!AH$365","v":0},{"$f":" Inp_Depreciation!AI$365","v":0},{"$f":" Inp_Depreciation!AJ$365","v":0},{"$f":" Inp_Depreciation!AK$365","v":0},{"$f":" Inp_Depreciation!AL$365","v":0},{"$f":" Inp_Depreciation!AM$365","v":0},{"$f":" Inp_Depreciation!AN$365","v":0},{"$f":" Inp_Depreciation!AO$365","v":0},{"$f":" Inp_Depreciation!AP$365","v":0},{"$f":" Inp_Depreciation!AQ$365","v":0},{"$f":" Inp_Depreciation!AR$365","v":0},{"$f":" Inp_Depreciation!AS$365","v":0},{"$f":" Inp_Depreciation!AT$365","v":0},{"$f":" Inp_Depreciation!AU$365","v":0},{"$f":" Inp_Depreciation!AV$365","v":0},{"$f":" Inp_Depreciation!AW$365","v":0},{"$f":" Inp_Depreciation!AX$365","v":0},{"$f":" Inp_Depreciation!AY$365","v":0},{"$f":" Inp_Depreciation!AZ$365","v":0},{"$f":" Inp_Depreciation!BA$365","v":0},{"$f":" Inp_Depreciation!BB$365","v":0},{"$f":" Inp_Depreciation!BC$365","v":0},{"$f":" Inp_Depreciation!BD$365","v":0},{"$f":" Inp_Depreciation!BE$365","v":0},{"$f":" Inp_Depreciation!BF$365","v":0},{"$f":" Inp_Depreciation!BG$365","v":0},{"$f":" Inp_Depreciation!BH$365","v":0},{"$f":" Inp_Depreciation!BI$365","v":0},{"$f":" Inp_Depreciation!BJ$365","v":0},{"$f":" Inp_Depreciation!BK$365","v":0},{"$f":" Inp_Depreciation!BL$365","v":0},{"$f":" Inp_Depreciation!BM$365","v":0},{"$f":" Inp_Depreciation!BN$365","v":0},{"$f":" Inp_Depreciation!BO$365","v":0},{"$f":" Inp_Depreciation!BP$365","v":0},{"$f":" Inp_Depreciation!BQ$365","v":0},{"$f":" Inp_Depreciation!BR$365","v":0},{"$f":" Inp_Depreciation!BS$365","v":0},{"$f":" Inp_Depreciation!BT$365","v":0},{"$f":" Inp_Depreciation!BU$365","v":0},{"$f":" Inp_Depreciation!BV$365","v":0},{"$f":" Inp_Depreciation!BW$365","v":0},{"$f":" Inp_Depreciation!BX$365","v":0},{"$f":" Inp_Depreciation!BY$365","v":0},{"$f":" Inp_Depreciation!BZ$365","v":0},{"$f":" Inp_Depreciation!CA$365","v":0}]
[null,null,null,"plus",{"$f":" 'DL - C4 A'!E$1550","v":"Capex addition - RP6 period - ES - base year 2016"},{"$f":" 'DL - C4 A'!F$1550","v":0},{"$f":" 'DL - C4 A'!G$1550","v":0},{"$f":" 'DL - C4 A'!H$1550","v":0},{"$f":" 'DL - C4 A'!I$1550","v":"GBP m"},{"$f":" 'DL - C4 A'!J$1550","v":0},{"$f":" 'DL - C4 A'!K$1550","v":0},{"$f":" 'DL - C4 A'!L$1550","v":0},{"$f":" 'DL - C4 A'!M$1550","v":0},{"$f":" 'DL - C4 A'!N$1550","v":0},{"$f":" 'DL - C4 A'!O$1550","v":0},{"$f":" 'DL - C4 A'!P$1550","v":0},{"$f":" 'DL - C4 A'!Q$1550","v":0},{"$f":" 'DL - C4 A'!R$1550","v":0},{"$f":" 'DL - C4 A'!S$1550","v":0},{"$f":" 'DL - C4 A'!T$1550","v":0},{"$f":" 'DL - C4 A'!U$1550","v":0},{"$f":" 'DL - C4 A'!V$1550","v":0},{"$f":" 'DL - C4 A'!W$1550","v":0},{"$f":" 'DL - C4 A'!X$1550","v":0},{"$f":" 'DL - C4 A'!Y$1550","v":0},{"$f":" 'DL - C4 A'!Z$1550","v":0},{"$f":" 'DL - C4 A'!AA$1550","v":0},{"$f":" 'DL - C4 A'!AB$1550","v":0},{"$f":" 'DL - C4 A'!AC$1550","v":0},{"$f":" 'DL - C4 A'!AD$1550","v":0},{"$f":" 'DL - C4 A'!AE$1550","v":0},{"$f":" 'DL - C4 A'!AF$1550","v":0},{"$f":" 'DL - C4 A'!AG$1550","v":0},{"$f":" 'DL - C4 A'!AH$1550","v":0},{"$f":" 'DL - C4 A'!AI$1550","v":0},{"$f":" 'DL - C4 A'!AJ$1550","v":0},{"$f":" 'DL - C4 A'!AK$1550","v":0},{"$f":" 'DL - C4 A'!AL$1550","v":0},{"$f":" 'DL - C4 A'!AM$1550","v":0},{"$f":" 'DL - C4 A'!AN$1550","v":0},{"$f":" 'DL - C4 A'!AO$1550","v":0},{"$f":" 'DL - C4 A'!AP$1550","v":0},{"$f":" 'DL - C4 A'!AQ$1550","v":0},{"$f":" 'DL - C4 A'!AR$1550","v":0},{"$f":" 'DL - C4 A'!AS$1550","v":0},{"$f":" 'DL - C4 A'!AT$1550","v":0},{"$f":" 'DL - C4 A'!AU$1550","v":0},{"$f":" 'DL - C4 A'!AV$1550","v":0},{"$f":" 'DL - C4 A'!AW$1550","v":0},{"$f":" 'DL - C4 A'!AX$1550","v":0},{"$f":" 'DL - C4 A'!AY$1550","v":0},{"$f":" 'DL - C4 A'!AZ$1550","v":0},{"$f":" 'DL - C4 A'!BA$1550","v":0},{"$f":" 'DL - C4 A'!BB$1550","v":0},{"$f":" 'DL - C4 A'!BC$1550","v":0},{"$f":" 'DL - C4 A'!BD$1550","v":0},{"$f":" 'DL - C4 A'!BE$1550","v":0},{"$f":" 'DL - C4 A'!BF$1550","v":0},{"$f":" 'DL - C4 A'!BG$1550","v":0},{"$f":" 'DL - C4 A'!BH$1550","v":0},{"$f":" 'DL - C4 A'!BI$1550","v":0},{"$f":" 'DL - C4 A'!BJ$1550","v":0},{"$f":" 'DL - C4 A'!BK$1550","v":0},{"$f":" 'DL - C4 A'!BL$1550","v":0},{"$f":" 'DL - C4 A'!BM$1550","v":0},{"$f":" 'DL - C4 A'!BN$1550","v":0},{"$f":" 'DL - C4 A'!BO$1550","v":0},{"$f":" 'DL - C4 A'!BP$1550","v":0},{"$f":" 'DL - C4 A'!BQ$1550","v":0},{"$f":" 'DL - C4 A'!BR$1550","v":0},{"$f":" 'DL - C4 A'!BS$1550","v":0},{"$f":" 'DL - C4 A'!BT$1550","v":0},{"$f":" 'DL - C4 A'!BU$1550","v":0},{"$f":" 'DL - C4 A'!BV$1550","v":0},{"$f":" 'DL - C4 A'!BW$1550","v":0},{"$f":" 'DL - C4 A'!BX$1550","v":0},{"$f":" 'DL - C4 A'!BY$1550","v":0},{"$f":" 'DL - C4 A'!BZ$1550","v":0},{"$f":" 'DL - C4 A'!CA$1550","v":0}]
[null,null,null,"less",{"$f":" Inp_Depreciation!E$322","v":"Phasing adjustments - ES"},{"$f":" Inp_Depreciation!F$322","v":0},{"$f":" Inp_Depreciation!G$322","v":0},{"$f":" Inp_Depreciation!H$322","v":0},{"$f":" Inp_Depreciation!I$322","v":"GBP m"},{"$f":" Inp_Depreciation!J$322","v":0},{"$f":" Inp_Depreciation!K$322","v":0},{"$f":" Inp_Depreciation!L$322","v":0},{"$f":" Inp_Depreciation!M$322","v":0},{"$f":" Inp_Depreciation!N$322","v":0},{"$f":" Inp_Depreciation!O$322","v":0},{"$f":" Inp_Depreciation!P$322","v":0},{"$f":" Inp_Depreciation!Q$322","v":0},{"$f":" Inp_Depreciation!R$322","v":0},{"$f":" Inp_Depreciation!S$322","v":0},{"$f":" Inp_Depreciation!T$322","v":0},{"$f":" Inp_Depreciation!U$322","v":0},{"$f":" Inp_Depreciation!V$322","v":0},{"$f":" Inp_Depreciation!W$322","v":0},{"$f":" Inp_Depreciation!X$322","v":0},{"$f":" Inp_Depreciation!Y$322","v":0},{"$f":" Inp_Depreciation!Z$322","v":0},{"$f":" Inp_Depreciation!AA$322","v":0},{"$f":" Inp_Depreciation!AB$322","v":0},{"$f":" Inp_Depreciation!AC$322","v":0},{"$f":" Inp_Depreciation!AD$322","v":0},{"$f":" Inp_Depreciation!AE$322","v":0},{"$f":" Inp_Depreciation!AF$322","v":0},{"$f":" Inp_Depreciation!AG$322","v":0},{"$f":" Inp_Depreciation!AH$322","v":0},{"$f":" Inp_Depreciation!AI$322","v":0},{"$f":" Inp_Depreciation!AJ$322","v":0},{"$f":" Inp_Depreciation!AK$322","v":0},{"$f":" Inp_Depreciation!AL$322","v":0},{"$f":" Inp_Depreciation!AM$322","v":0},{"$f":" Inp_Depreciation!AN$322","v":0},{"$f":" Inp_Depreciation!AO$322","v":0},{"$f":" Inp_Depreciation!AP$322","v":0},{"$f":" Inp_Depreciation!AQ$322","v":0},{"$f":" Inp_Depreciation!AR$322","v":0},{"$f":" Inp_Depreciation!AS$322","v":0},{"$f":" Inp_Depreciation!AT$322","v":0},{"$f":" Inp_Depreciation!AU$322","v":0},{"$f":" Inp_Depreciation!AV$322","v":0},{"$f":" Inp_Depreciation!AW$322","v":0},{"$f":" Inp_Depreciation!AX$322","v":0},{"$f":" Inp_Depreciation!AY$322","v":0},{"$f":" Inp_Depreciation!AZ$322","v":0},{"$f":" Inp_Depreciation!BA$322","v":0},{"$f":" Inp_Depreciation!BB$322","v":0},{"$f":" Inp_Depreciation!BC$322","v":0},{"$f":" Inp_Depreciation!BD$322","v":0},{"$f":" Inp_Depreciation!BE$322","v":0},{"$f":" Inp_Depreciation!BF$322","v":0},{"$f":" Inp_Depreciation!BG$322","v":0},{"$f":" Inp_Depreciation!BH$322","v":0},{"$f":" Inp_Depreciation!BI$322","v":0},{"$f":" Inp_Depreciation!BJ$322","v":0},{"$f":" Inp_Depreciation!BK$322","v":0},{"$f":" Inp_Depreciation!BL$322","v":0},{"$f":" Inp_Depreciation!BM$322","v":0},{"$f":" Inp_Depreciation!BN$322","v":0},{"$f":" Inp_Depreciation!BO$322","v":0},{"$f":" Inp_Depreciation!BP$322","v":0},{"$f":" Inp_Depreciation!BQ$322","v":0},{"$f":" Inp_Depreciation!BR$322","v":0},{"$f":" Inp_Depreciation!BS$322","v":0},{"$f":" Inp_Depreciation!BT$322","v":0},{"$f":" Inp_Depreciation!BU$322","v":0},{"$f":" Inp_Depreciation!BV$322","v":0},{"$f":" Inp_Depreciation!BW$322","v":0},{"$f":" Inp_Depreciation!BX$322","v":0},{"$f":" Inp_Depreciation!BY$322","v":0},{"$f":" Inp_Depreciation!BZ$322","v":0},{"$f":" Inp_Depreciation!CA$322","v":0}]
[null,null,null,"less",{"$f":" 'DL - C4 A'!E$1529","v":"Depreciation - capex addition - real - ES"},{"$f":" 'DL - C4 A'!F$1529","v":0},{"$f":" 'DL - C4 A'!G$1529","v":0},{"$f":" 'DL - C4 A'!H$1529","v":0},{"$f":" 'DL - C4 A'!I$1529","v":"GBP m"},{"$f":" 'DL - C4 A'!J$1529","v":0},{"$f":" 'DL - C4 A'!K$1529","v":32.588773803015542},{"$f":" 'DL - C4 A'!L$1529","v":0},{"$f":" 'DL - C4 A'!M$1529","v":0},{"$f":" 'DL - C4 A'!N$1529","v":0},{"$f":" 'DL - C4 A'!O$1529","v":0},{"$f":" 'DL - C4 A'!P$1529","v":0},{"$f":" 'DL - C4 A'!Q$1529","v":0},{"$f":" 'DL - C4 A'!R$1529","v":0},{"$f":" 'DL - C4 A'!S$1529","v":0},{"$f":" 'DL - C4 A'!T$1529","v":0},{"$f":" 'DL - C4 A'!U$1529","v":0},{"$f":" 'DL - C4 A'!V$1529","v":0},{"$f":" 'DL - C4 A'!W$1529","v":0},{"$f":" 'DL - C4 A'!X$1529","v":0},{"$f":" 'DL - C4 A'!Y$1529","v":0},{"$f":" 'DL - C4 A'!Z$1529","v":0},{"$f":" 'DL - C4 A'!AA$1529","v":0},{"$f":" 'DL - C4 A'!AB$1529","v":0},{"$f":" 'DL - C4 A'!AC$1529","v":0},{"$f":" 'DL - C4 A'!AD$1529","v":0},{"$f":" 'DL - C4 A'!AE$1529","v":0},{"$f":" 'DL - C4 A'!AF$1529","v":2.9036785639927154},{"$f":" 'DL - C4 A'!AG$1529","v":3.2588773803015543},{"$f":" 'DL - C4 A'!AH$1529","v":3.2588773803015543},{"$f":" 'DL - C4 A'!AI$1529","v":3.2588773803015543},{"$f":" 'DL - C4 A'!AJ$1529","v":3.2588773803015543},{"$f":" 'DL - C4 A'!AK$1529","v":3.2588773803015547},{"$f":" 'DL - C4 A'!AL$1529","v":3.2588773803015547},{"$f":" 'DL - C4 A'!AM$1529","v":3.2588773803015547},{"$f":" 'DL - C4 A'!AN$1529","v":3.2588773803015547},{"$f":" 'DL - C4 A'!AO$1529","v":3.2588773803015538},{"$f":" 'DL - C4 A'!AP$1529","v":0.35519881630883887},{"$f":" 'DL - C4 A'!AQ$1529","v":0},{"$f":" 'DL - C4 A'!AR$1529","v":0},{"$f":" 'DL - C4 A'!AS$1529","v":0},{"$f":" 'DL - C4 A'!AT$1529","v":0},{"$f":" 'DL - C4 A'!AU$1529","v":0},{"$f":" 'DL - C4 A'!AV$1529","v":0},{"$f":" 'DL - C4 A'!AW$1529","v":0},{"$f":" 'DL - C4 A'!AX$1529","v":0},{"$f":" 'DL - C4 A'!AY$1529","v":0},{"$f":" 'DL - C4 A'!AZ$1529","v":0},{"$f":" 'DL - C4 A'!BA$1529","v":0},{"$f":" 'DL - C4 A'!BB$1529","v":0},{"$f":" 'DL - C4 A'!BC$1529","v":0},{"$f":" 'DL - C4 A'!BD$1529","v":0},{"$f":" 'DL - C4 A'!BE$1529","v":0},{"$f":" 'DL - C4 A'!BF$1529","v":0},{"$f":" 'DL - C4 A'!BG$1529","v":0},{"$f":" 'DL - C4 A'!BH$1529","v":0},{"$f":" 'DL - C4 A'!BI$1529","v":0},{"$f":" 'DL - C4 A'!BJ$1529","v":0},{"$f":" 'DL - C4 A'!BK$1529","v":0},{"$f":" 'DL - C4 A'!BL$1529","v":0},{"$f":" 'DL - C4 A'!BM$1529","v":0},{"$f":" 'DL - C4 A'!BN$1529","v":0},{"$f":" 'DL - C4 A'!BO$1529","v":0},{"$f":" 'DL - C4 A'!BP$1529","v":0},{"$f":" 'DL - C4 A'!BQ$1529","v":0},{"$f":" 'DL - C4 A'!BR$1529","v":0},{"$f":" 'DL - C4 A'!BS$1529","v":0},{"$f":" 'DL - C4 A'!BT$1529","v":0},{"$f":" 'DL - C4 A'!BU$1529","v":0},{"$f":" 'DL - C4 A'!BV$1529","v":0},{"$f":" 'DL - C4 A'!BW$1529","v":0},{"$f":" 'DL - C4 A'!BX$1529","v":0},{"$f":" 'DL - C4 A'!BY$1529","v":0},{"$f":" 'DL - C4 A'!BZ$1529","v":0},{"$f":" 'DL - C4 A'!CA$1529","v":0}]
[null,null,null,"less",{"$f":" 'DL - C4 A'!E$1563","v":"Depreciation on assets additions - RP6 period - ES"},{"$f":" 'DL - C4 A'!F$1563","v":0},{"$f":" 'DL - C4 A'!G$1563","v":0},{"$f":" 'DL - C4 A'!H$1563","v":0},{"$f":" 'DL - C4 A'!I$1563","v":"GBP m"},{"$f":" 'DL - C4 A'!J$1563","v":0},{"$f":" 'DL - C4 A'!K$1563","v":0},{"$f":" 'DL - C4 A'!L$1563","v":0},{"$f":" 'DL - C4 A'!M$1563","v":0},{"$f":" 'DL - C4 A'!N$1563","v":0},{"$f":" 'DL - C4 A'!O$1563","v":0},{"$f":" 'DL - C4 A'!P$1563","v":0},{"$f":" 'DL - C4 A'!Q$1563","v":0},{"$f":" 'DL - C4 A'!R$1563","v":0},{"$f":" 'DL - C4 A'!S$1563","v":0},{"$f":" 'DL - C4 A'!T$1563","v":0},{"$f":" 'DL - C4 A'!U$1563","v":0},{"$f":" 'DL - C4 A'!V$1563","v":0},{"$f":" 'DL - C4 A'!W$1563","v":0},{"$f":" 'DL - C4 A'!X$1563","v":0},{"$f":" 'DL - C4 A'!Y$1563","v":0},{"$f":" 'DL - C4 A'!Z$1563","v":0},{"$f":" 'DL - C4 A'!AA$1563","v":0},{"$f":" 'DL - C4 A'!AB$1563","v":0},{"$f":" 'DL - C4 A'!AC$1563","v":0},{"$f":" 'DL - C4 A'!AD$1563","v":0},{"$f":" 'DL - C4 A'!AE$1563","v":0},{"$f":" 'DL - C4 A'!AF$1563","v":0},{"$f":" 'DL - C4 A'!AG$1563","v":0},{"$f":" 'DL - C4 A'!AH$1563","v":0},{"$f":" 'DL - C4 A'!AI$1563","v":0},{"$f":" 'DL - C4 A'!AJ$1563","v":0},{"$f":" 'DL - C4 A'!AK$1563","v":0},{"$f":" 'DL - C4 A'!AL$1563","v":0},{"$f":" 'DL - C4 A'!AM$1563","v":0},{"$f":" 'DL - C4 A'!AN$1563","v":0},{"$f":" 'DL - C4 A'!AO$1563","v":0},{"$f":" 'DL - C4 A'!AP$1563","v":0},{"$f":" 'DL - C4 A'!AQ$1563","v":0},{"$f":" 'DL - C4 A'!AR$1563","v":0},{"$f":" 'DL - C4 A'!AS$1563","v":0},{"$f":" 'DL - C4 A'!AT$1563","v":0},{"$f":" 'DL - C4 A'!AU$1563","v":0},{"$f":" 'DL - C4 A'!AV$1563","v":0},{"$f":" 'DL - C4 A'!AW$1563","v":0},{"$f":" 'DL - C4 A'!AX$1563","v":0},{"$f":" 'DL - C4 A'!AY$1563","v":0},{"$f":" 'DL - C4 A'!AZ$1563","v":0},{"$f":" 'DL - C4 A'!BA$1563","v":0},{"$f":" 'DL - C4 A'!BB$1563","v":0},{"$f":" 'DL - C4 A'!BC$1563","v":0},{"$f":" 'DL - C4 A'!BD$1563","v":0},{"$f":" 'DL - C4 A'!BE$1563","v":0},{"$f":" 'DL - C4 A'!BF$1563","v":0},{"$f":" 'DL - C4 A'!BG$1563","v":0},{"$f":" 'DL - C4 A'!BH$1563","v":0},{"$f":" 'DL - C4 A'!BI$1563","v":0},{"$f":" 'DL - C4 A'!BJ$1563","v":0},{"$f":" 'DL - C4 A'!BK$1563","v":0},{"$f":" 'DL - C4 A'!BL$1563","v":0},{"$f":" 'DL - C4 A'!BM$1563","v":0},{"$f":" 'DL - C4 A'!BN$1563","v":0},{"$f":" 'DL - C4 A'!BO$1563","v":0},{"$f":" 'DL - C4 A'!BP$1563","v":0},{"$f":" 'DL - C4 A'!BQ$1563","v":0},{"$f":" 'DL - C4 A'!BR$1563","v":0},{"$f":" 'DL - C4 A'!BS$1563","v":0},{"$f":" 'DL - C4 A'!BT$1563","v":0},{"$f":" 'DL - C4 A'!BU$1563","v":0},{"$f":" 'DL - C4 A'!BV$1563","v":0},{"$f":" 'DL - C4 A'!BW$1563","v":0},{"$f":" 'DL - C4 A'!BX$1563","v":0},{"$f":" 'DL - C4 A'!BY$1563","v":0},{"$f":" 'DL - C4 A'!BZ$1563","v":0},{"$f":" 'DL - C4 A'!CA$1563","v":0}]
[null,null,null,null,"Network capex balance - ES",null,null,null,"GBP m",null,null,null,{"$f":" M46 - M47 + SUM(M48:M49) - SUM(M50:M52)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12.238592148086756,25.484797476838764,29.685095239022832,26.426217858721277,23.167340478419721,19.908463098118165,16.64958571781661,13.390708337515054,10.131830957213499,6.8729535769119439,3.6140761966103891,0.35519881630883532,-3.5527136788005009E-15,-3.5527136788005009E-15,-3.5527136788005009E-15,{"$f":" AS46 - AS47 + SUM(AS48:AS49) - SUM(AS50:AS52)","v":-3.5527136788005009E-15},-3.5527136788005009E-15,-3.5527136788005009E-15,-3.5527136788005009E-15,-3.5527136788005009E-15,-3.5527136788005009E-15,-3.5527136788005009E-15,-3.5527136788005009E-15,-3.5527136788005009E-15,-3.5527136788005009E-15,-3.5527136788005009E-15,-3.5527136788005009E-15,-3.5527136788005009E-15,-3.5527136788005009E-15,-3.5527136788005009E-15,-3.5527136788005009E-15,-3.5527136788005009E-15,-3.5527136788005009E-15,-3.5527136788005009E-15,-3.5527136788005009E-15,-3.5527136788005009E-15,-3.5527136788005009E-15,-3.5527136788005009E-15,-3.5527136788005009E-15,-3.5527136788005009E-15,-3.5527136788005009E-15,-3.5527136788005009E-15,-3.5527136788005009E-15,-3.5527136788005009E-15,-3.5527136788005009E-15,-3.5527136788005009E-15,-3.5527136788005009E-15,{"$f":" BY46 - BY47 + SUM(BY48:BY49) - SUM(BY50:BY52)","v":-3.5527136788005009E-15},-3.5527136788005009E-15,-3.5527136788005009E-15]
[]
[]
["METERING RAB"]
[]
[null,null,"Network capex balance - pre RP1 - MTRN"]
[]
[null,null,null,null,{"$f":" Inp_Depreciation!E$311","v":"Network capex initial balance - pre RP1 - MTRN"},{"$f":" Inp_Depreciation!F$311","v":0},{"$f":" Inp_Depreciation!G$311","v":0},{"$f":" Inp_Depreciation!H$311","v":0},{"$f":" Inp_Depreciation!I$311","v":"GBP m"},{"$f":" Inp_Depreciation!J$310","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$13","v":"1st Model column flag - RP1"},{"$f":" 'DL - C4 A'!F$13","v":0},{"$f":" 'DL - C4 A'!G$13","v":0},{"$f":" 'DL - C4 A'!H$13","v":0},{"$f":" 'DL - C4 A'!I$13","v":"flag"},{"$f":" 'DL - C4 A'!J$13","v":0},{"$f":" 'DL - C4 A'!K$13","v":1},{"$f":" 'DL - C4 A'!L$13","v":0},{"$f":" 'DL - C4 A'!M$13","v":1},{"$f":" 'DL - C4 A'!N$13","v":0},{"$f":" 'DL - C4 A'!O$13","v":0},{"$f":" 'DL - C4 A'!P$13","v":0},{"$f":" 'DL - C4 A'!Q$13","v":0},{"$f":" 'DL - C4 A'!R$13","v":0},{"$f":" 'DL - C4 A'!S$13","v":0},{"$f":" 'DL - C4 A'!T$13","v":0},{"$f":" 'DL - C4 A'!U$13","v":0},{"$f":" 'DL - C4 A'!V$13","v":0},{"$f":" 'DL - C4 A'!W$13","v":0},{"$f":" 'DL - C4 A'!X$13","v":0},{"$f":" 'DL - C4 A'!Y$13","v":0},{"$f":" 'DL - C4 A'!Z$13","v":0},{"$f":" 'DL - C4 A'!AA$13","v":0},{"$f":" 'DL - C4 A'!AB$13","v":0},{"$f":" 'DL - C4 A'!AC$13","v":0},{"$f":" 'DL - C4 A'!AD$13","v":0},{"$f":" 'DL - C4 A'!AE$13","v":0},{"$f":" 'DL - C4 A'!AF$13","v":0},{"$f":" 'DL - C4 A'!AG$13","v":0},{"$f":" 'DL - C4 A'!AH$13","v":0},{"$f":" 'DL - C4 A'!AI$13","v":0},{"$f":" 'DL - C4 A'!AJ$13","v":0},{"$f":" 'DL - C4 A'!AK$13","v":0},{"$f":" 'DL - C4 A'!AL$13","v":0},{"$f":" 'DL - C4 A'!AM$13","v":0},{"$f":" 'DL - C4 A'!AN$13","v":0},{"$f":" 'DL - C4 A'!AO$13","v":0},{"$f":" 'DL - C4 A'!AP$13","v":0},{"$f":" 'DL - C4 A'!AQ$13","v":0},{"$f":" 'DL - C4 A'!AR$13","v":0},{"$f":" 'DL - C4 A'!AS$13","v":0},{"$f":" 'DL - C4 A'!AT$13","v":0},{"$f":" 'DL - C4 A'!AU$13","v":0},{"$f":" 'DL - C4 A'!AV$13","v":0},{"$f":" 'DL - C4 A'!AW$13","v":0},{"$f":" 'DL - C4 A'!AX$13","v":0},{"$f":" 'DL - C4 A'!AY$13","v":0},{"$f":" 'DL - C4 A'!AZ$13","v":0},{"$f":" 'DL - C4 A'!BA$13","v":0},{"$f":" 'DL - C4 A'!BB$13","v":0},{"$f":" 'DL - C4 A'!BC$13","v":0},{"$f":" 'DL - C4 A'!BD$13","v":0},{"$f":" 'DL - C4 A'!BE$13","v":0},{"$f":" 'DL - C4 A'!BF$13","v":0},{"$f":" 'DL - C4 A'!BG$13","v":0},{"$f":" 'DL - C4 A'!BH$13","v":0},{"$f":" 'DL - C4 A'!BI$13","v":0},{"$f":" 'DL - C4 A'!BJ$13","v":0},{"$f":" 'DL - C4 A'!BK$13","v":0},{"$f":" 'DL - C4 A'!BL$13","v":0},{"$f":" 'DL - C4 A'!BM$13","v":0},{"$f":" 'DL - C4 A'!BN$13","v":0},{"$f":" 'DL - C4 A'!BO$13","v":0},{"$f":" 'DL - C4 A'!BP$13","v":0},{"$f":" 'DL - C4 A'!BQ$13","v":0},{"$f":" 'DL - C4 A'!BR$13","v":0},{"$f":" 'DL - C4 A'!BS$13","v":0},{"$f":" 'DL - C4 A'!BT$13","v":0},{"$f":" 'DL - C4 A'!BU$13","v":0},{"$f":" 'DL - C4 A'!BV$13","v":0},{"$f":" 'DL - C4 A'!BW$13","v":0},{"$f":" 'DL - C4 A'!BX$13","v":0},{"$f":" 'DL - C4 A'!BY$13","v":0},{"$f":" 'DL - C4 A'!BZ$13","v":0},{"$f":" 'DL - C4 A'!CA$13","v":0}]
[]
[null,null,null,null,"Network capex balance - pre RP1 BEG - MTRN",null,null,null,"GBP m",null,null,null,{"$f":" L65","v":0},{"$f":" M65","v":0},{"$f":" N65","v":0},{"$f":" O65","v":0},{"$f":" P65","v":0},{"$f":" Q65","v":0},{"$f":" R65","v":0},{"$f":" S65","v":0},{"$f":" T65","v":0},{"$f":" U65","v":0},{"$f":" V65","v":0},{"$f":" W65","v":0},{"$f":" X65","v":0},{"$f":" Y65","v":0},{"$f":" Z65","v":0},{"$f":" AA65","v":0},{"$f":" AB65","v":0},{"$f":" AC65","v":0},{"$f":" AD65","v":0},{"$f":" AE65","v":0},{"$f":" AF65","v":0},{"$f":" AG65","v":0},{"$f":" AH65","v":0},{"$f":" AI65","v":0},{"$f":" AJ65","v":0},{"$f":" AK65","v":0},{"$f":" AL65","v":0},{"$f":" AM65","v":0},{"$f":" AN65","v":0},{"$f":" AO65","v":0},{"$f":" AP65","v":0},{"$f":" AQ65","v":0},{"$f":" AR65","v":0},{"$f":" AS65","v":0},{"$f":" AT65","v":0},{"$f":" AU65","v":0},{"$f":" AV65","v":0},{"$f":" AW65","v":0},{"$f":" AX65","v":0},{"$f":" AY65","v":0},{"$f":" AZ65","v":0},{"$f":" BA65","v":0},{"$f":" BB65","v":0},{"$f":" BC65","v":0},{"$f":" BD65","v":0},{"$f":" BE65","v":0},{"$f":" BF65","v":0},{"$f":" BG65","v":0},{"$f":" BH65","v":0},{"$f":" BI65","v":0},{"$f":" BJ65","v":0},{"$f":" BK65","v":0},{"$f":" BL65","v":0},{"$f":" BM65","v":0},{"$f":" BN65","v":0},{"$f":" BO65","v":0},{"$f":" BP65","v":0},{"$f":" BQ65","v":0},{"$f":" BR65","v":0},{"$f":" BS65","v":0},{"$f":" BT65","v":0},{"$f":" BU65","v":0},{"$f":" BV65","v":0},{"$f":" BW65","v":0},{"$f":" BX65","v":0},{"$f":" BY65","v":0},{"$f":" BZ65","v":0}]
[null,null,null,"less",{"$f":" Inp_Depreciation!E$335","v":"Pre RP1 asset depreciation - price base 2016 - MTRN"},{"$f":" Inp_Depreciation!F$335","v":0},{"$f":" Inp_Depreciation!G$335","v":0},{"$f":" Inp_Depreciation!H$335","v":0},{"$f":" Inp_Depreciation!I$335","v":"GBP m"},{"$f":" Inp_Depreciation!J$335","v":0},{"$f":" Inp_Depreciation!K$335","v":0},{"$f":" Inp_Depreciation!L$335","v":0},{"$f":" Inp_Depreciation!M$335","v":0},{"$f":" Inp_Depreciation!N$335","v":0},{"$f":" Inp_Depreciation!O$335","v":0},{"$f":" Inp_Depreciation!P$335","v":0},{"$f":" Inp_Depreciation!Q$335","v":0},{"$f":" Inp_Depreciation!R$335","v":0},{"$f":" Inp_Depreciation!S$335","v":0},{"$f":" Inp_Depreciation!T$335","v":0},{"$f":" Inp_Depreciation!U$335","v":0},{"$f":" Inp_Depreciation!V$335","v":0},{"$f":" Inp_Depreciation!W$335","v":0},{"$f":" Inp_Depreciation!X$335","v":0},{"$f":" Inp_Depreciation!Y$335","v":0},{"$f":" Inp_Depreciation!Z$335","v":0},{"$f":" Inp_Depreciation!AA$335","v":0},{"$f":" Inp_Depreciation!AB$335","v":0},{"$f":" Inp_Depreciation!AC$335","v":0},{"$f":" Inp_Depreciation!AD$335","v":0},{"$f":" Inp_Depreciation!AE$335","v":0},{"$f":" Inp_Depreciation!AF$335","v":0},{"$f":" Inp_Depreciation!AG$335","v":0},{"$f":" Inp_Depreciation!AH$335","v":0},{"$f":" Inp_Depreciation!AI$335","v":0},{"$f":" Inp_Depreciation!AJ$335","v":0},{"$f":" Inp_Depreciation!AK$335","v":0},{"$f":" Inp_Depreciation!AL$335","v":0},{"$f":" Inp_Depreciation!AM$335","v":0},{"$f":" Inp_Depreciation!AN$335","v":0},{"$f":" Inp_Depreciation!AO$335","v":0},{"$f":" Inp_Depreciation!AP$335","v":0},{"$f":" Inp_Depreciation!AQ$335","v":0},{"$f":" Inp_Depreciation!AR$335","v":0},{"$f":" Inp_Depreciation!AS$335","v":0},{"$f":" Inp_Depreciation!AT$335","v":0},{"$f":" Inp_Depreciation!AU$335","v":0},{"$f":" Inp_Depreciation!AV$335","v":0},{"$f":" Inp_Depreciation!AW$335","v":0},{"$f":" Inp_Depreciation!AX$335","v":0},{"$f":" Inp_Depreciation!AY$335","v":0},{"$f":" Inp_Depreciation!AZ$335","v":0},{"$f":" Inp_Depreciation!BA$335","v":0},{"$f":" Inp_Depreciation!BB$335","v":0},{"$f":" Inp_Depreciation!BC$335","v":0},{"$f":" Inp_Depreciation!BD$335","v":0},{"$f":" Inp_Depreciation!BE$335","v":0},{"$f":" Inp_Depreciation!BF$335","v":0},{"$f":" Inp_Depreciation!BG$335","v":0},{"$f":" Inp_Depreciation!BH$335","v":0},{"$f":" Inp_Depreciation!BI$335","v":0},{"$f":" Inp_Depreciation!BJ$335","v":0},{"$f":" Inp_Depreciation!BK$335","v":0},{"$f":" Inp_Depreciation!BL$335","v":0},{"$f":" Inp_Depreciation!BM$335","v":0},{"$f":" Inp_Depreciation!BN$335","v":0},{"$f":" Inp_Depreciation!BO$335","v":0},{"$f":" Inp_Depreciation!BP$335","v":0},{"$f":" Inp_Depreciation!BQ$335","v":0},{"$f":" Inp_Depreciation!BR$335","v":0},{"$f":" Inp_Depreciation!BS$335","v":0},{"$f":" Inp_Depreciation!BT$335","v":0},{"$f":" Inp_Depreciation!BU$335","v":0},{"$f":" Inp_Depreciation!BV$335","v":0},{"$f":" Inp_Depreciation!BW$335","v":0},{"$f":" Inp_Depreciation!BX$335","v":0},{"$f":" Inp_Depreciation!BY$335","v":0},{"$f":" Inp_Depreciation!BZ$335","v":0},{"$f":" Inp_Depreciation!CA$335","v":0}]
[null,null,null,null,"Network capex balance - pre RP1 - MTRN",null,null,null,"GBP m",null,null,null,{"$f":" IF(M61 = 1, $H60 - M64, M63 - M64)","v":0},0,{"$f":" IF(O61 = 1, $H60 - O64, O63 - O64)","v":0},{"$f":" IF(P61 = 1, $H60 - P64, P63 - P64)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Network capex balance - MTRN"]
[]
[null,null,null,null,"Network capex balance BEG - MTRN",null,null,null,"GBP m",null,null,null,{"$f":" L76","v":0},{"$f":" M76","v":0},{"$f":" N76","v":0},{"$f":" O76","v":0},{"$f":" P76","v":0},{"$f":" Q76","v":0},{"$f":" R76","v":0},{"$f":" S76","v":0},{"$f":" T76","v":0},{"$f":" U76","v":0},{"$f":" V76","v":0},{"$f":" W76","v":0},{"$f":" X76","v":0},{"$f":" Y76","v":0},{"$f":" Z76","v":0},{"$f":" AA76","v":13.699658005573616},{"$f":" AB76","v":15.184181366161095},{"$f":" AC76","v":15.951309976713137},{"$f":" AD76","v":16.528476298257413},{"$f":" AE76","v":16.948736629276532},{"$f":" AF76","v":20.460144436877179},{"$f":" AG76","v":23.367529361420896},{"$f":" AH76","v":25.920163337194751},{"$f":" AI76","v":29.043997702741766},{"$f":" AJ76","v":36.626163099835551},{"$f":" AK76","v":49.007465077173364},{"$f":" AL76","v":53.4563353929843},{"$f":" AM76","v":56.604029060990023},{"$f":" AN76","v":59.044404495644983},{"$f":" AO76","v":60.528529297248788},{"$f":" AP76","v":61.433937403444311},{"$f":" AQ76","v":61.933535266037296},{"$f":" AR76","v":58.779613957499151},{"$f":" AS76","v":55.777601136977992},{"$f":" AT76","v":52.992866883474342},{"$f":" AU76","v":50.39678221280375},{"$f":" AV76","v":48.17017864857889},{"$f":" AW76","v":46.305476479801996},{"$f":" AX76","v":44.835098197228213},{"$f":" AY76","v":43.959670669606716},{"$f":" AZ76","v":43.712805276088197},{"$f":" BA76","v":43.712805276088197},{"$f":" BB76","v":43.712805276088197},{"$f":" BC76","v":43.712805276088197},{"$f":" BD76","v":43.712805276088197},{"$f":" BE76","v":43.712805276088197},{"$f":" BF76","v":43.712805276088197},{"$f":" BG76","v":43.712805276088197},{"$f":" BH76","v":43.712805276088197},{"$f":" BI76","v":43.712805276088197},{"$f":" BJ76","v":43.712805276088197},{"$f":" BK76","v":43.712805276088197},{"$f":" BL76","v":43.712805276088197},{"$f":" BM76","v":43.712805276088197},{"$f":" BN76","v":43.712805276088197},{"$f":" BO76","v":43.712805276088197},{"$f":" BP76","v":43.712805276088197},{"$f":" BQ76","v":43.712805276088197},{"$f":" BR76","v":43.712805276088197},{"$f":" BS76","v":43.712805276088197},{"$f":" BT76","v":43.712805276088197},{"$f":" BU76","v":43.712805276088197},{"$f":" BV76","v":43.712805276088197},{"$f":" BW76","v":43.712805276088197},{"$f":" BX76","v":43.712805276088197},{"$f":" BY76","v":43.712805276088197},{"$f":" BZ76","v":43.712805276088197}]
[null,null,null,"less",{"$f":" Inp_Depreciation!E$347","v":"Adjustment Moyle - MTRN"},{"$f":" Inp_Depreciation!F$347","v":0},{"$f":" Inp_Depreciation!G$347","v":0},{"$f":" Inp_Depreciation!H$347","v":0},{"$f":" Inp_Depreciation!I$347","v":"GBP m"},{"$f":" Inp_Depreciation!J$347","v":0},{"$f":" Inp_Depreciation!K$347","v":0},{"$f":" Inp_Depreciation!L$347","v":0},{"$f":" Inp_Depreciation!M$347","v":0},{"$f":" Inp_Depreciation!N$347","v":0},{"$f":" Inp_Depreciation!O$347","v":0},{"$f":" Inp_Depreciation!P$347","v":0},{"$f":" Inp_Depreciation!Q$347","v":0},{"$f":" Inp_Depreciation!R$347","v":0},{"$f":" Inp_Depreciation!S$347","v":0},{"$f":" Inp_Depreciation!T$347","v":0},{"$f":" Inp_Depreciation!U$347","v":0},{"$f":" Inp_Depreciation!V$347","v":0},{"$f":" Inp_Depreciation!W$347","v":0},{"$f":" Inp_Depreciation!X$347","v":0},{"$f":" Inp_Depreciation!Y$347","v":0},{"$f":" Inp_Depreciation!Z$347","v":0},{"$f":" Inp_Depreciation!AA$347","v":0},{"$f":" Inp_Depreciation!AB$347","v":0},{"$f":" Inp_Depreciation!AC$347","v":0},{"$f":" Inp_Depreciation!AD$347","v":0},{"$f":" Inp_Depreciation!AE$347","v":0},{"$f":" Inp_Depreciation!AF$347","v":0},{"$f":" Inp_Depreciation!AG$347","v":0},{"$f":" Inp_Depreciation!AH$347","v":0},{"$f":" Inp_Depreciation!AI$347","v":0},{"$f":" Inp_Depreciation!AJ$347","v":0},{"$f":" Inp_Depreciation!AK$347","v":0},{"$f":" Inp_Depreciation!AL$347","v":0},{"$f":" Inp_Depreciation!AM$347","v":0},{"$f":" Inp_Depreciation!AN$347","v":0},{"$f":" Inp_Depreciation!AO$347","v":0},{"$f":" Inp_Depreciation!AP$347","v":0},{"$f":" Inp_Depreciation!AQ$347","v":0},{"$f":" Inp_Depreciation!AR$347","v":0},{"$f":" Inp_Depreciation!AS$347","v":0},{"$f":" Inp_Depreciation!AT$347","v":0},{"$f":" Inp_Depreciation!AU$347","v":0},{"$f":" Inp_Depreciation!AV$347","v":0},{"$f":" Inp_Depreciation!AW$347","v":0},{"$f":" Inp_Depreciation!AX$347","v":0},{"$f":" Inp_Depreciation!AY$347","v":0},{"$f":" Inp_Depreciation!AZ$347","v":0},{"$f":" Inp_Depreciation!BA$347","v":0},{"$f":" Inp_Depreciation!BB$347","v":0},{"$f":" Inp_Depreciation!BC$347","v":0},{"$f":" Inp_Depreciation!BD$347","v":0},{"$f":" Inp_Depreciation!BE$347","v":0},{"$f":" Inp_Depreciation!BF$347","v":0},{"$f":" Inp_Depreciation!BG$347","v":0},{"$f":" Inp_Depreciation!BH$347","v":0},{"$f":" Inp_Depreciation!BI$347","v":0},{"$f":" Inp_Depreciation!BJ$347","v":0},{"$f":" Inp_Depreciation!BK$347","v":0},{"$f":" Inp_Depreciation!BL$347","v":0},{"$f":" Inp_Depreciation!BM$347","v":0},{"$f":" Inp_Depreciation!BN$347","v":0},{"$f":" Inp_Depreciation!BO$347","v":0},{"$f":" Inp_Depreciation!BP$347","v":0},{"$f":" Inp_Depreciation!BQ$347","v":0},{"$f":" Inp_Depreciation!BR$347","v":0},{"$f":" Inp_Depreciation!BS$347","v":0},{"$f":" Inp_Depreciation!BT$347","v":0},{"$f":" Inp_Depreciation!BU$347","v":0},{"$f":" Inp_Depreciation!BV$347","v":0},{"$f":" Inp_Depreciation!BW$347","v":0},{"$f":" Inp_Depreciation!BX$347","v":0},{"$f":" Inp_Depreciation!BY$347","v":0},{"$f":" Inp_Depreciation!BZ$347","v":0},{"$f":" Inp_Depreciation!CA$347","v":0}]
[null,null,null,"plus",{"$f":" Inp_Depreciation!E$366","v":"Network capex addition - MTRN"},{"$f":" Inp_Depreciation!F$366","v":0},{"$f":" Inp_Depreciation!G$366","v":0},{"$f":" Inp_Depreciation!H$366","v":0},{"$f":" Inp_Depreciation!I$366","v":"GBP m"},{"$f":" Inp_Depreciation!J$366","v":"[Entitlement Model 28.11.16.xlsx]Metering RAB'!$A$11 + '[Entitlement Model 28.11.16.xlsx]Metering RAB'!$A$18"},{"$f":" Inp_Depreciation!K$366","v":75.105994590412323},{"$f":" Inp_Depreciation!L$366","v":0},{"$f":" Inp_Depreciation!M$366","v":0},{"$f":" Inp_Depreciation!N$366","v":0},{"$f":" Inp_Depreciation!O$366","v":0},{"$f":" Inp_Depreciation!P$366","v":0},{"$f":" Inp_Depreciation!Q$366","v":0},{"$f":" Inp_Depreciation!R$366","v":0},{"$f":" Inp_Depreciation!S$366","v":0},{"$f":" Inp_Depreciation!T$366","v":0},{"$f":" Inp_Depreciation!U$366","v":0},{"$f":" Inp_Depreciation!V$366","v":0},{"$f":" Inp_Depreciation!W$366","v":0},{"$f":" Inp_Depreciation!X$366","v":0},{"$f":" Inp_Depreciation!Y$366","v":0},{"$f":" Inp_Depreciation!Z$366","v":0},{"$f":" Inp_Depreciation!AA$366","v":19.810226931713689},{"$f":" Inp_Depreciation!AB$366","v":2.797933231626085},{"$f":" Inp_Depreciation!AC$366","v":2.2913898295833333},{"$f":" Inp_Depreciation!AD$366","v":2.2475168582816645},{"$f":" Inp_Depreciation!AE$366","v":2.2443845671638596},{"$f":" Inp_Depreciation!AF$366","v":5.6594874849916073},{"$f":" Inp_Depreciation!AG$366","v":5.4249457083804149},{"$f":" Inp_Depreciation!AH$366","v":5.4320961550585158},{"$f":" Inp_Depreciation!AI$366","v":6.3976204310347908},{"$f":" Inp_Depreciation!AJ$366","v":11.450902217533852},{"$f":" Inp_Depreciation!AK$366","v":11.349491175044513},{"$f":" Inp_Depreciation!AL$366","v":0},{"$f":" Inp_Depreciation!AM$366","v":0},{"$f":" Inp_Depreciation!AN$366","v":0},{"$f":" Inp_Depreciation!AO$366","v":0},{"$f":" Inp_Depreciation!AP$366","v":0},{"$f":" Inp_Depreciation!AQ$366","v":0},{"$f":" Inp_Depreciation!AR$366","v":0},{"$f":" Inp_Depreciation!AS$366","v":0},{"$f":" Inp_Depreciation!AT$366","v":0},{"$f":" Inp_Depreciation!AU$366","v":0},{"$f":" Inp_Depreciation!AV$366","v":0},{"$f":" Inp_Depreciation!AW$366","v":0},{"$f":" Inp_Depreciation!AX$366","v":0},{"$f":" Inp_Depreciation!AY$366","v":0},{"$f":" Inp_Depreciation!AZ$366","v":0},{"$f":" Inp_Depreciation!BA$366","v":0},{"$f":" Inp_Depreciation!BB$366","v":0},{"$f":" Inp_Depreciation!BC$366","v":0},{"$f":" Inp_Depreciation!BD$366","v":0},{"$f":" Inp_Depreciation!BE$366","v":0},{"$f":" Inp_Depreciation!BF$366","v":0},{"$f":" Inp_Depreciation!BG$366","v":0},{"$f":" Inp_Depreciation!BH$366","v":0},{"$f":" Inp_Depreciation!BI$366","v":0},{"$f":" Inp_Depreciation!BJ$366","v":0},{"$f":" Inp_Depreciation!BK$366","v":0},{"$f":" Inp_Depreciation!BL$366","v":0},{"$f":" Inp_Depreciation!BM$366","v":0},{"$f":" Inp_Depreciation!BN$366","v":0},{"$f":" Inp_Depreciation!BO$366","v":0},{"$f":" Inp_Depreciation!BP$366","v":0},{"$f":" Inp_Depreciation!BQ$366","v":0},{"$f":" Inp_Depreciation!BR$366","v":0},{"$f":" Inp_Depreciation!BS$366","v":0},{"$f":" Inp_Depreciation!BT$366","v":0},{"$f":" Inp_Depreciation!BU$366","v":0},{"$f":" Inp_Depreciation!BV$366","v":0},{"$f":" Inp_Depreciation!BW$366","v":0},{"$f":" Inp_Depreciation!BX$366","v":0},{"$f":" Inp_Depreciation!BY$366","v":0},{"$f":" Inp_Depreciation!BZ$366","v":0},{"$f":" Inp_Depreciation!CA$366","v":0}]
[null,null,null,"plus",{"$f":" 'DL - C4 A'!E$1760","v":"Capex addition - RP6 period - MTRN - base year 2016"},{"$f":" 'DL - C4 A'!F$1760","v":0},{"$f":" 'DL - C4 A'!G$1760","v":0},{"$f":" 'DL - C4 A'!H$1760","v":0},{"$f":" 'DL - C4 A'!I$1760","v":"GBP m"},{"$f":" 'DL - C4 A'!J$1760","v":0},{"$f":" 'DL - C4 A'!K$1760","v":52.563119497773478},{"$f":" 'DL - C4 A'!L$1760","v":0},{"$f":" 'DL - C4 A'!M$1760","v":0},{"$f":" 'DL - C4 A'!N$1760","v":0},{"$f":" 'DL - C4 A'!O$1760","v":0},{"$f":" 'DL - C4 A'!P$1760","v":0},{"$f":" 'DL - C4 A'!Q$1760","v":0},{"$f":" 'DL - C4 A'!R$1760","v":0},{"$f":" 'DL - C4 A'!S$1760","v":0},{"$f":" 'DL - C4 A'!T$1760","v":0},{"$f":" 'DL - C4 A'!U$1760","v":0},{"$f":" 'DL - C4 A'!V$1760","v":0},{"$f":" 'DL - C4 A'!W$1760","v":0},{"$f":" 'DL - C4 A'!X$1760","v":0},{"$f":" 'DL - C4 A'!Y$1760","v":0},{"$f":" 'DL - C4 A'!Z$1760","v":0},{"$f":" 'DL - C4 A'!AA$1760","v":0},{"$f":" 'DL - C4 A'!AB$1760","v":0},{"$f":" 'DL - C4 A'!AC$1760","v":0},{"$f":" 'DL - C4 A'!AD$1760","v":0},{"$f":" 'DL - C4 A'!AE$1760","v":0},{"$f":" 'DL - C4 A'!AF$1760","v":0},{"$f":" 'DL - C4 A'!AG$1760","v":0},{"$f":" 'DL - C4 A'!AH$1760","v":0},{"$f":" 'DL - C4 A'!AI$1760","v":0},{"$f":" 'DL - C4 A'!AJ$1760","v":0},{"$f":" 'DL - C4 A'!AK$1760","v":5.7197688125853379},{"$f":" 'DL - C4 A'!AL$1760","v":9.4555043381381285},{"$f":" 'DL - C4 A'!AM$1760","v":7.9526634274502168},{"$f":" 'DL - C4 A'!AN$1760","v":7.7694147279818377},{"$f":" 'DL - C4 A'!AO$1760","v":7.375033643373107},{"$f":" 'DL - C4 A'!AP$1760","v":7.21788081525614},{"$f":" 'DL - C4 A'!AQ$1760","v":7.0728537329887118},{"$f":" 'DL - C4 A'!AR$1760","v":0},{"$f":" 'DL - C4 A'!AS$1760","v":0},{"$f":" 'DL - C4 A'!AT$1760","v":0},{"$f":" 'DL - C4 A'!AU$1760","v":0},{"$f":" 'DL - C4 A'!AV$1760","v":0},{"$f":" 'DL - C4 A'!AW$1760","v":0},{"$f":" 'DL - C4 A'!AX$1760","v":0},{"$f":" 'DL - C4 A'!AY$1760","v":0},{"$f":" 'DL - C4 A'!AZ$1760","v":0},{"$f":" 'DL - C4 A'!BA$1760","v":0},{"$f":" 'DL - C4 A'!BB$1760","v":0},{"$f":" 'DL - C4 A'!BC$1760","v":0},{"$f":" 'DL - C4 A'!BD$1760","v":0},{"$f":" 'DL - C4 A'!BE$1760","v":0},{"$f":" 'DL - C4 A'!BF$1760","v":0},{"$f":" 'DL - C4 A'!BG$1760","v":0},{"$f":" 'DL - C4 A'!BH$1760","v":0},{"$f":" 'DL - C4 A'!BI$1760","v":0},{"$f":" 'DL - C4 A'!BJ$1760","v":0},{"$f":" 'DL - C4 A'!BK$1760","v":0},{"$f":" 'DL - C4 A'!BL$1760","v":0},{"$f":" 'DL - C4 A'!BM$1760","v":0},{"$f":" 'DL - C4 A'!BN$1760","v":0},{"$f":" 'DL - C4 A'!BO$1760","v":0},{"$f":" 'DL - C4 A'!BP$1760","v":0},{"$f":" 'DL - C4 A'!BQ$1760","v":0},{"$f":" 'DL - C4 A'!BR$1760","v":0},{"$f":" 'DL - C4 A'!BS$1760","v":0},{"$f":" 'DL - C4 A'!BT$1760","v":0},{"$f":" 'DL - C4 A'!BU$1760","v":0},{"$f":" 'DL - C4 A'!BV$1760","v":0},{"$f":" 'DL - C4 A'!BW$1760","v":0},{"$f":" 'DL - C4 A'!BX$1760","v":0},{"$f":" 'DL - C4 A'!BY$1760","v":0},{"$f":" 'DL - C4 A'!BZ$1760","v":0},{"$f":" 'DL - C4 A'!CA$1760","v":0}]
[null,null,null,"less",{"$f":" Inp_Depreciation!E$323","v":"Phasing adjustments - MTRN"},{"$f":" Inp_Depreciation!F$323","v":0},{"$f":" Inp_Depreciation!G$323","v":0},{"$f":" Inp_Depreciation!H$323","v":0},{"$f":" Inp_Depreciation!I$323","v":"GBP m"},{"$f":" Inp_Depreciation!J$323","v":"[Entitlement Model 28.11.16.xlsx]Metering D.'!$U$23"},{"$f":" Inp_Depreciation!K$323","v":0.46286807163363164},{"$f":" Inp_Depreciation!L$323","v":0},{"$f":" Inp_Depreciation!M$323","v":0},{"$f":" Inp_Depreciation!N$323","v":0},{"$f":" Inp_Depreciation!O$323","v":0},{"$f":" Inp_Depreciation!P$323","v":0},{"$f":" Inp_Depreciation!Q$323","v":0},{"$f":" Inp_Depreciation!R$323","v":0},{"$f":" Inp_Depreciation!S$323","v":0},{"$f":" Inp_Depreciation!T$323","v":0},{"$f":" Inp_Depreciation!U$323","v":0},{"$f":" Inp_Depreciation!V$323","v":0},{"$f":" Inp_Depreciation!W$323","v":-0.4340320727620855},{"$f":" Inp_Depreciation!X$323","v":-1.215968884633791},{"$f":" Inp_Depreciation!Y$323","v":-1.215968884633791},{"$f":" Inp_Depreciation!Z$323","v":-1.215968884633791},{"$f":" Inp_Depreciation!AA$323","v":4.8469414810156168},{"$f":" Inp_Depreciation!AB$323","v":-9.6900403258689372E-2},{"$f":" Inp_Depreciation!AC$323","v":-6.7854390248456797E-2},{"$f":" Inp_Depreciation!AD$323","v":-6.9726960004797889E-2},{"$f":" Inp_Depreciation!AE$323","v":-6.7652929206582946E-2},{"$f":" Inp_Depreciation!AF$323","v":0},{"$f":" Inp_Depreciation!AG$323","v":0},{"$f":" Inp_Depreciation!AH$323","v":0},{"$f":" Inp_Depreciation!AI$323","v":0},{"$f":" Inp_Depreciation!AJ$323","v":0},{"$f":" Inp_Depreciation!AK$323","v":0},{"$f":" Inp_Depreciation!AL$323","v":0},{"$f":" Inp_Depreciation!AM$323","v":0},{"$f":" Inp_Depreciation!AN$323","v":0},{"$f":" Inp_Depreciation!AO$323","v":0},{"$f":" Inp_Depreciation!AP$323","v":0},{"$f":" Inp_Depreciation!AQ$323","v":0},{"$f":" Inp_Depreciation!AR$323","v":0},{"$f":" Inp_Depreciation!AS$323","v":0},{"$f":" Inp_Depreciation!AT$323","v":0},{"$f":" Inp_Depreciation!AU$323","v":0},{"$f":" Inp_Depreciation!AV$323","v":0},{"$f":" Inp_Depreciation!AW$323","v":0},{"$f":" Inp_Depreciation!AX$323","v":0},{"$f":" Inp_Depreciation!AY$323","v":0},{"$f":" Inp_Depreciation!AZ$323","v":0},{"$f":" Inp_Depreciation!BA$323","v":0},{"$f":" Inp_Depreciation!BB$323","v":0},{"$f":" Inp_Depreciation!BC$323","v":0},{"$f":" Inp_Depreciation!BD$323","v":0},{"$f":" Inp_Depreciation!BE$323","v":0},{"$f":" Inp_Depreciation!BF$323","v":0},{"$f":" Inp_Depreciation!BG$323","v":0},{"$f":" Inp_Depreciation!BH$323","v":0},{"$f":" Inp_Depreciation!BI$323","v":0},{"$f":" Inp_Depreciation!BJ$323","v":0},{"$f":" Inp_Depreciation!BK$323","v":0},{"$f":" Inp_Depreciation!BL$323","v":0},{"$f":" Inp_Depreciation!BM$323","v":0},{"$f":" Inp_Depreciation!BN$323","v":0},{"$f":" Inp_Depreciation!BO$323","v":0},{"$f":" Inp_Depreciation!BP$323","v":0},{"$f":" Inp_Depreciation!BQ$323","v":0},{"$f":" Inp_Depreciation!BR$323","v":0},{"$f":" Inp_Depreciation!BS$323","v":0},{"$f":" Inp_Depreciation!BT$323","v":0},{"$f":" Inp_Depreciation!BU$323","v":0},{"$f":" Inp_Depreciation!BV$323","v":0},{"$f":" Inp_Depreciation!BW$323","v":0},{"$f":" Inp_Depreciation!BX$323","v":0},{"$f":" Inp_Depreciation!BY$323","v":0},{"$f":" Inp_Depreciation!BZ$323","v":0},{"$f":" Inp_Depreciation!CA$323","v":0}]
[null,null,null,"less",{"$f":" 'DL - C4 A'!E$1739","v":"Depreciation - capex addition - real - MTRN"},{"$f":" 'DL - C4 A'!F$1739","v":0},{"$f":" 'DL - C4 A'!G$1739","v":0},{"$f":" 'DL - C4 A'!H$1739","v":0},{"$f":" 'DL - C4 A'!I$1739","v":"GBP m"},{"$f":" 'DL - C4 A'!J$1739","v":0},{"$f":" 'DL - C4 A'!K$1739","v":71.162465220923409},{"$f":" 'DL - C4 A'!L$1739","v":0},{"$f":" 'DL - C4 A'!M$1739","v":0},{"$f":" 'DL - C4 A'!N$1739","v":0},{"$f":" 'DL - C4 A'!O$1739","v":0},{"$f":" 'DL - C4 A'!P$1739","v":0},{"$f":" 'DL - C4 A'!Q$1739","v":0},{"$f":" 'DL - C4 A'!R$1739","v":0},{"$f":" 'DL - C4 A'!S$1739","v":0},{"$f":" 'DL - C4 A'!T$1739","v":0},{"$f":" 'DL - C4 A'!U$1739","v":0},{"$f":" 'DL - C4 A'!V$1739","v":0},{"$f":" 'DL - C4 A'!W$1739","v":0.4340320727620855},{"$f":" 'DL - C4 A'!X$1739","v":1.215968884633791},{"$f":" 'DL - C4 A'!Y$1739","v":1.215968884633791},{"$f":" 'DL - C4 A'!Z$1739","v":1.215968884633791},{"$f":" 'DL - C4 A'!AA$1739","v":1.2636274451244565},{"$f":" 'DL - C4 A'!AB$1739","v":1.4103102742972946},{"$f":" 'DL - C4 A'!AC$1739","v":1.5921156092797493},{"$f":" 'DL - C4 A'!AD$1739","v":1.7400774967421864},{"$f":" 'DL - C4 A'!AE$1739","v":1.8917771653513253},{"$f":" 'DL - C4 A'!AF$1739","v":2.1480796773909621},{"$f":" 'DL - C4 A'!AG$1739","v":2.5175607838366969},{"$f":" 'DL - C4 A'!AH$1739","v":2.8794621792846624},{"$f":" 'DL - C4 A'!AI$1739","v":3.273786065487772},{"$f":" 'DL - C4 A'!AJ$1739","v":3.8687368204400596},{"$f":" 'DL - C4 A'!AK$1739","v":4.4972989545430417},{"$f":" 'DL - C4 A'!AL$1739","v":4.3101322752995275},{"$f":" 'DL - C4 A'!AM$1739","v":3.5281954634277652},{"$f":" 'DL - C4 A'!AN$1739","v":3.5281954634277652},{"$f":" 'DL - C4 A'!AO$1739","v":3.5852498137508855},{"$f":" 'DL - C4 A'!AP$1739","v":3.5203829558726616},{"$f":" 'DL - C4 A'!AQ$1739","v":3.3048080607540298},{"$f":" 'DL - C4 A'!AR$1739","v":3.1539213085381452},{"$f":" 'DL - C4 A'!AS$1739","v":3.002012820521156},{"$f":" 'DL - C4 A'!AT$1739","v":2.784734253503649},{"$f":" 'DL - C4 A'!AU$1739","v":2.5960846706705905},{"$f":" 'DL - C4 A'!AV$1739","v":2.2266035642248601},{"$f":" 'DL - C4 A'!AW$1739","v":1.8647021687768972},{"$f":" 'DL - C4 A'!AX$1739","v":1.4703782825737857},{"$f":" 'DL - C4 A'!AY$1739","v":0.87542752762149645},{"$f":" 'DL - C4 A'!AZ$1739","v":0.24686539351852144},{"$f":" 'DL - C4 A'!BA$1739","v":0},{"$f":" 'DL - C4 A'!BB$1739","v":0},{"$f":" 'DL - C4 A'!BC$1739","v":0},{"$f":" 'DL - C4 A'!BD$1739","v":0},{"$f":" 'DL - C4 A'!BE$1739","v":0},{"$f":" 'DL - C4 A'!BF$1739","v":0},{"$f":" 'DL - C4 A'!BG$1739","v":0},{"$f":" 'DL - C4 A'!BH$1739","v":0},{"$f":" 'DL - C4 A'!BI$1739","v":0},{"$f":" 'DL - C4 A'!BJ$1739","v":0},{"$f":" 'DL - C4 A'!BK$1739","v":0},{"$f":" 'DL - C4 A'!BL$1739","v":0},{"$f":" 'DL - C4 A'!BM$1739","v":0},{"$f":" 'DL - C4 A'!BN$1739","v":0},{"$f":" 'DL - C4 A'!BO$1739","v":0},{"$f":" 'DL - C4 A'!BP$1739","v":0},{"$f":" 'DL - C4 A'!BQ$1739","v":0},{"$f":" 'DL - C4 A'!BR$1739","v":0},{"$f":" 'DL - C4 A'!BS$1739","v":0},{"$f":" 'DL - C4 A'!BT$1739","v":0},{"$f":" 'DL - C4 A'!BU$1739","v":0},{"$f":" 'DL - C4 A'!BV$1739","v":0},{"$f":" 'DL - C4 A'!BW$1739","v":0},{"$f":" 'DL - C4 A'!BX$1739","v":0},{"$f":" 'DL - C4 A'!BY$1739","v":0},{"$f":" 'DL - C4 A'!BZ$1739","v":0},{"$f":" 'DL - C4 A'!CA$1739","v":0}]
[null,null,null,"less",{"$f":" 'DL - C4 A'!E$1773","v":"Depreciation on assets additions - RP6 period - MTRN - base year 2016"},{"$f":" 'DL - C4 A'!F$1773","v":0},{"$f":" 'DL - C4 A'!G$1773","v":0},{"$f":" 'DL - C4 A'!H$1773","v":0},{"$f":" 'DL - C4 A'!I$1773","v":"GBP m"},{"$f":" 'DL - C4 A'!J$1773","v":0},{"$f":" 'DL - C4 A'!K$1773","v":12.330975519540553},{"$f":" 'DL - C4 A'!L$1773","v":0},{"$f":" 'DL - C4 A'!M$1773","v":0},{"$f":" 'DL - C4 A'!N$1773","v":0},{"$f":" 'DL - C4 A'!O$1773","v":0},{"$f":" 'DL - C4 A'!P$1773","v":0},{"$f":" 'DL - C4 A'!Q$1773","v":0},{"$f":" 'DL - C4 A'!R$1773","v":0},{"$f":" 'DL - C4 A'!S$1773","v":0},{"$f":" 'DL - C4 A'!T$1773","v":0},{"$f":" 'DL - C4 A'!U$1773","v":0},{"$f":" 'DL - C4 A'!V$1773","v":0},{"$f":" 'DL - C4 A'!W$1773","v":0},{"$f":" 'DL - C4 A'!X$1773","v":0},{"$f":" 'DL - C4 A'!Y$1773","v":0},{"$f":" 'DL - C4 A'!Z$1773","v":0},{"$f":" 'DL - C4 A'!AA$1773","v":0},{"$f":" 'DL - C4 A'!AB$1773","v":0},{"$f":" 'DL - C4 A'!AC$1773","v":0},{"$f":" 'DL - C4 A'!AD$1773","v":0},{"$f":" 'DL - C4 A'!AE$1773","v":0},{"$f":" 'DL - C4 A'!AF$1773","v":0},{"$f":" 'DL - C4 A'!AG$1773","v":0},{"$f":" 'DL - C4 A'!AH$1773","v":0},{"$f":" 'DL - C4 A'!AI$1773","v":0},{"$f":" 'DL - C4 A'!AJ$1773","v":0},{"$f":" 'DL - C4 A'!AK$1773","v":0.19065905574899145},{"$f":" 'DL - C4 A'!AL$1773","v":0.69650174702765943},{"$f":" 'DL - C4 A'!AM$1773","v":1.2767742960167336},{"$f":" 'DL - C4 A'!AN$1773","v":1.8008438298991047},{"$f":" 'DL - C4 A'!AO$1773","v":2.3056590280184093},{"$f":" 'DL - C4 A'!AP$1773","v":2.7920897531879585},{"$f":" 'DL - C4 A'!AQ$1773","v":3.268447809641696},{"$f":" 'DL - C4 A'!AR$1773","v":0},{"$f":" 'DL - C4 A'!AS$1773","v":0},{"$f":" 'DL - C4 A'!AT$1773","v":0},{"$f":" 'DL - C4 A'!AU$1773","v":0},{"$f":" 'DL - C4 A'!AV$1773","v":0},{"$f":" 'DL - C4 A'!AW$1773","v":0},{"$f":" 'DL - C4 A'!AX$1773","v":0},{"$f":" 'DL - C4 A'!AY$1773","v":0},{"$f":" 'DL - C4 A'!AZ$1773","v":0},{"$f":" 'DL - C4 A'!BA$1773","v":0},{"$f":" 'DL - C4 A'!BB$1773","v":0},{"$f":" 'DL - C4 A'!BC$1773","v":0},{"$f":" 'DL - C4 A'!BD$1773","v":0},{"$f":" 'DL - C4 A'!BE$1773","v":0},{"$f":" 'DL - C4 A'!BF$1773","v":0},{"$f":" 'DL - C4 A'!BG$1773","v":0},{"$f":" 'DL - C4 A'!BH$1773","v":0},{"$f":" 'DL - C4 A'!BI$1773","v":0},{"$f":" 'DL - C4 A'!BJ$1773","v":0},{"$f":" 'DL - C4 A'!BK$1773","v":0},{"$f":" 'DL - C4 A'!BL$1773","v":0},{"$f":" 'DL - C4 A'!BM$1773","v":0},{"$f":" 'DL - C4 A'!BN$1773","v":0},{"$f":" 'DL - C4 A'!BO$1773","v":0},{"$f":" 'DL - C4 A'!BP$1773","v":0},{"$f":" 'DL - C4 A'!BQ$1773","v":0},{"$f":" 'DL - C4 A'!BR$1773","v":0},{"$f":" 'DL - C4 A'!BS$1773","v":0},{"$f":" 'DL - C4 A'!BT$1773","v":0},{"$f":" 'DL - C4 A'!BU$1773","v":0},{"$f":" 'DL - C4 A'!BV$1773","v":0},{"$f":" 'DL - C4 A'!BW$1773","v":0},{"$f":" 'DL - C4 A'!BX$1773","v":0},{"$f":" 'DL - C4 A'!BY$1773","v":0},{"$f":" 'DL - C4 A'!BZ$1773","v":0},{"$f":" 'DL - C4 A'!CA$1773","v":0}]
[null,null,null,null,"Network capex balance - MTRN",null,null,null,"GBP m",null,null,null,{"$f":" M69 - M70 + SUM(M71:M72) - SUM(M73:M75)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,13.699658005573616,{"$f":" AB69 - AB70 + SUM(AB71:AB72) - SUM(AB73:AB75)","v":15.184181366161095},15.951309976713137,16.528476298257413,16.948736629276532,20.460144436877179,23.367529361420896,25.920163337194751,29.043997702741766,36.626163099835551,49.007465077173364,53.4563353929843,56.604029060990023,59.044404495644983,60.528529297248788,61.433937403444311,61.933535266037296,58.779613957499151,{"$f":" AS69 - AS70 + SUM(AS71:AS72) - SUM(AS73:AS75)","v":55.777601136977992},52.992866883474342,50.39678221280375,48.17017864857889,46.305476479801996,44.835098197228213,43.959670669606716,43.712805276088197,43.712805276088197,43.712805276088197,43.712805276088197,43.712805276088197,43.712805276088197,43.712805276088197,43.712805276088197,43.712805276088197,43.712805276088197,43.712805276088197,43.712805276088197,43.712805276088197,43.712805276088197,43.712805276088197,43.712805276088197,43.712805276088197,43.712805276088197,43.712805276088197,43.712805276088197,43.712805276088197,43.712805276088197,43.712805276088197,43.712805276088197,43.712805276088197,{"$f":" BY69 - BY70 + SUM(BY71:BY72) - SUM(BY73:BY75)","v":43.712805276088197},43.712805276088197,43.712805276088197]
[]
[]
["RATHLIN RAB"]
[]
[null,null,"Network capex balance - pre RP1 - RT"]
[]
[null,null,null,null,{"$f":" Inp_Depreciation!E$312","v":"Network capex initial balance - pre RP1 - RT"},{"$f":" Inp_Depreciation!F$312","v":0},{"$f":" Inp_Depreciation!G$312","v":0},{"$f":" Inp_Depreciation!H$312","v":0},{"$f":" Inp_Depreciation!I$312","v":"GBP m"},{"$f":" Inp_Depreciation!J$310","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$13","v":"1st Model column flag - RP1"},{"$f":" 'DL - C4 A'!F$13","v":0},{"$f":" 'DL - C4 A'!G$13","v":0},{"$f":" 'DL - C4 A'!H$13","v":0},{"$f":" 'DL - C4 A'!I$13","v":"flag"},{"$f":" 'DL - C4 A'!J$13","v":0},{"$f":" 'DL - C4 A'!K$13","v":1},{"$f":" 'DL - C4 A'!L$13","v":0},{"$f":" 'DL - C4 A'!M$13","v":1},{"$f":" 'DL - C4 A'!N$13","v":0},{"$f":" 'DL - C4 A'!O$13","v":0},{"$f":" 'DL - C4 A'!P$13","v":0},{"$f":" 'DL - C4 A'!Q$13","v":0},{"$f":" 'DL - C4 A'!R$13","v":0},{"$f":" 'DL - C4 A'!S$13","v":0},{"$f":" 'DL - C4 A'!T$13","v":0},{"$f":" 'DL - C4 A'!U$13","v":0},{"$f":" 'DL - C4 A'!V$13","v":0},{"$f":" 'DL - C4 A'!W$13","v":0},{"$f":" 'DL - C4 A'!X$13","v":0},{"$f":" 'DL - C4 A'!Y$13","v":0},{"$f":" 'DL - C4 A'!Z$13","v":0},{"$f":" 'DL - C4 A'!AA$13","v":0},{"$f":" 'DL - C4 A'!AB$13","v":0},{"$f":" 'DL - C4 A'!AC$13","v":0},{"$f":" 'DL - C4 A'!AD$13","v":0},{"$f":" 'DL - C4 A'!AE$13","v":0},{"$f":" 'DL - C4 A'!AF$13","v":0},{"$f":" 'DL - C4 A'!AG$13","v":0},{"$f":" 'DL - C4 A'!AH$13","v":0},{"$f":" 'DL - C4 A'!AI$13","v":0},{"$f":" 'DL - C4 A'!AJ$13","v":0},{"$f":" 'DL - C4 A'!AK$13","v":0},{"$f":" 'DL - C4 A'!AL$13","v":0},{"$f":" 'DL - C4 A'!AM$13","v":0},{"$f":" 'DL - C4 A'!AN$13","v":0},{"$f":" 'DL - C4 A'!AO$13","v":0},{"$f":" 'DL - C4 A'!AP$13","v":0},{"$f":" 'DL - C4 A'!AQ$13","v":0},{"$f":" 'DL - C4 A'!AR$13","v":0},{"$f":" 'DL - C4 A'!AS$13","v":0},{"$f":" 'DL - C4 A'!AT$13","v":0},{"$f":" 'DL - C4 A'!AU$13","v":0},{"$f":" 'DL - C4 A'!AV$13","v":0},{"$f":" 'DL - C4 A'!AW$13","v":0},{"$f":" 'DL - C4 A'!AX$13","v":0},{"$f":" 'DL - C4 A'!AY$13","v":0},{"$f":" 'DL - C4 A'!AZ$13","v":0},{"$f":" 'DL - C4 A'!BA$13","v":0},{"$f":" 'DL - C4 A'!BB$13","v":0},{"$f":" 'DL - C4 A'!BC$13","v":0},{"$f":" 'DL - C4 A'!BD$13","v":0},{"$f":" 'DL - C4 A'!BE$13","v":0},{"$f":" 'DL - C4 A'!BF$13","v":0},{"$f":" 'DL - C4 A'!BG$13","v":0},{"$f":" 'DL - C4 A'!BH$13","v":0},{"$f":" 'DL - C4 A'!BI$13","v":0},{"$f":" 'DL - C4 A'!BJ$13","v":0},{"$f":" 'DL - C4 A'!BK$13","v":0},{"$f":" 'DL - C4 A'!BL$13","v":0},{"$f":" 'DL - C4 A'!BM$13","v":0},{"$f":" 'DL - C4 A'!BN$13","v":0},{"$f":" 'DL - C4 A'!BO$13","v":0},{"$f":" 'DL - C4 A'!BP$13","v":0},{"$f":" 'DL - C4 A'!BQ$13","v":0},{"$f":" 'DL - C4 A'!BR$13","v":0},{"$f":" 'DL - C4 A'!BS$13","v":0},{"$f":" 'DL - C4 A'!BT$13","v":0},{"$f":" 'DL - C4 A'!BU$13","v":0},{"$f":" 'DL - C4 A'!BV$13","v":0},{"$f":" 'DL - C4 A'!BW$13","v":0},{"$f":" 'DL - C4 A'!BX$13","v":0},{"$f":" 'DL - C4 A'!BY$13","v":0},{"$f":" 'DL - C4 A'!BZ$13","v":0},{"$f":" 'DL - C4 A'!CA$13","v":0}]
[]
[null,null,null,null,"Network capex balance - pre RP1 BEG - RT",null,null,null,"GBP m",null,null,null,{"$f":" L88","v":0},{"$f":" M88","v":0},{"$f":" N88","v":0},{"$f":" O88","v":0},{"$f":" P88","v":0},{"$f":" Q88","v":0},{"$f":" R88","v":0},{"$f":" S88","v":0},{"$f":" T88","v":0},{"$f":" U88","v":0},{"$f":" V88","v":0},{"$f":" W88","v":0},{"$f":" X88","v":0},{"$f":" Y88","v":0},{"$f":" Z88","v":0},{"$f":" AA88","v":0},{"$f":" AB88","v":0},{"$f":" AC88","v":0},{"$f":" AD88","v":0},{"$f":" AE88","v":0},{"$f":" AF88","v":0},{"$f":" AG88","v":0},{"$f":" AH88","v":0},{"$f":" AI88","v":0},{"$f":" AJ88","v":0},{"$f":" AK88","v":0},{"$f":" AL88","v":0},{"$f":" AM88","v":0},{"$f":" AN88","v":0},{"$f":" AO88","v":0},{"$f":" AP88","v":0},{"$f":" AQ88","v":0},{"$f":" AR88","v":0},{"$f":" AS88","v":0},{"$f":" AT88","v":0},{"$f":" AU88","v":0},{"$f":" AV88","v":0},{"$f":" AW88","v":0},{"$f":" AX88","v":0},{"$f":" AY88","v":0},{"$f":" AZ88","v":0},{"$f":" BA88","v":0},{"$f":" BB88","v":0},{"$f":" BC88","v":0},{"$f":" BD88","v":0},{"$f":" BE88","v":0},{"$f":" BF88","v":0},{"$f":" BG88","v":0},{"$f":" BH88","v":0},{"$f":" BI88","v":0},{"$f":" BJ88","v":0},{"$f":" BK88","v":0},{"$f":" BL88","v":0},{"$f":" BM88","v":0},{"$f":" BN88","v":0},{"$f":" BO88","v":0},{"$f":" BP88","v":0},{"$f":" BQ88","v":0},{"$f":" BR88","v":0},{"$f":" BS88","v":0},{"$f":" BT88","v":0},{"$f":" BU88","v":0},{"$f":" BV88","v":0},{"$f":" BW88","v":0},{"$f":" BX88","v":0},{"$f":" BY88","v":0},{"$f":" BZ88","v":0}]
[null,null,null,"less",{"$f":" Inp_Depreciation!E$336","v":"Pre RP1 asset depreciation - price base 2016 - RT"},{"$f":" Inp_Depreciation!F$336","v":0},{"$f":" Inp_Depreciation!G$336","v":0},{"$f":" Inp_Depreciation!H$336","v":0},{"$f":" Inp_Depreciation!I$336","v":"GBP m"},{"$f":" Inp_Depreciation!J$336","v":0},{"$f":" Inp_Depreciation!K$336","v":0},{"$f":" Inp_Depreciation!L$336","v":0},{"$f":" Inp_Depreciation!M$336","v":0},{"$f":" Inp_Depreciation!N$336","v":0},{"$f":" Inp_Depreciation!O$336","v":0},{"$f":" Inp_Depreciation!P$336","v":0},{"$f":" Inp_Depreciation!Q$336","v":0},{"$f":" Inp_Depreciation!R$336","v":0},{"$f":" Inp_Depreciation!S$336","v":0},{"$f":" Inp_Depreciation!T$336","v":0},{"$f":" Inp_Depreciation!U$336","v":0},{"$f":" Inp_Depreciation!V$336","v":0},{"$f":" Inp_Depreciation!W$336","v":0},{"$f":" Inp_Depreciation!X$336","v":0},{"$f":" Inp_Depreciation!Y$336","v":0},{"$f":" Inp_Depreciation!Z$336","v":0},{"$f":" Inp_Depreciation!AA$336","v":0},{"$f":" Inp_Depreciation!AB$336","v":0},{"$f":" Inp_Depreciation!AC$336","v":0},{"$f":" Inp_Depreciation!AD$336","v":0},{"$f":" Inp_Depreciation!AE$336","v":0},{"$f":" Inp_Depreciation!AF$336","v":0},{"$f":" Inp_Depreciation!AG$336","v":0},{"$f":" Inp_Depreciation!AH$336","v":0},{"$f":" Inp_Depreciation!AI$336","v":0},{"$f":" Inp_Depreciation!AJ$336","v":0},{"$f":" Inp_Depreciation!AK$336","v":0},{"$f":" Inp_Depreciation!AL$336","v":0},{"$f":" Inp_Depreciation!AM$336","v":0},{"$f":" Inp_Depreciation!AN$336","v":0},{"$f":" Inp_Depreciation!AO$336","v":0},{"$f":" Inp_Depreciation!AP$336","v":0},{"$f":" Inp_Depreciation!AQ$336","v":0},{"$f":" Inp_Depreciation!AR$336","v":0},{"$f":" Inp_Depreciation!AS$336","v":0},{"$f":" Inp_Depreciation!AT$336","v":0},{"$f":" Inp_Depreciation!AU$336","v":0},{"$f":" Inp_Depreciation!AV$336","v":0},{"$f":" Inp_Depreciation!AW$336","v":0},{"$f":" Inp_Depreciation!AX$336","v":0},{"$f":" Inp_Depreciation!AY$336","v":0},{"$f":" Inp_Depreciation!AZ$336","v":0},{"$f":" Inp_Depreciation!BA$336","v":0},{"$f":" Inp_Depreciation!BB$336","v":0},{"$f":" Inp_Depreciation!BC$336","v":0},{"$f":" Inp_Depreciation!BD$336","v":0},{"$f":" Inp_Depreciation!BE$336","v":0},{"$f":" Inp_Depreciation!BF$336","v":0},{"$f":" Inp_Depreciation!BG$336","v":0},{"$f":" Inp_Depreciation!BH$336","v":0},{"$f":" Inp_Depreciation!BI$336","v":0},{"$f":" Inp_Depreciation!BJ$336","v":0},{"$f":" Inp_Depreciation!BK$336","v":0},{"$f":" Inp_Depreciation!BL$336","v":0},{"$f":" Inp_Depreciation!BM$336","v":0},{"$f":" Inp_Depreciation!BN$336","v":0},{"$f":" Inp_Depreciation!BO$336","v":0},{"$f":" Inp_Depreciation!BP$336","v":0},{"$f":" Inp_Depreciation!BQ$336","v":0},{"$f":" Inp_Depreciation!BR$336","v":0},{"$f":" Inp_Depreciation!BS$336","v":0},{"$f":" Inp_Depreciation!BT$336","v":0},{"$f":" Inp_Depreciation!BU$336","v":0},{"$f":" Inp_Depreciation!BV$336","v":0},{"$f":" Inp_Depreciation!BW$336","v":0},{"$f":" Inp_Depreciation!BX$336","v":0},{"$f":" Inp_Depreciation!BY$336","v":0},{"$f":" Inp_Depreciation!BZ$336","v":0},{"$f":" Inp_Depreciation!CA$336","v":0}]
[null,null,null,null,"Network capex balance - pre RP1 - RT",null,null,null,"GBP m",null,null,null,{"$f":" IF(M84 = 1, $H83 - M87, M86 - M87)","v":0},0,{"$f":" IF(O84 = 1, $H83 - O87, O86 - O87)","v":0},{"$f":" IF(P84 = 1, $H83 - P87, P86 - P87)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Network capex balance - RT"]
[]
[null,null,null,null,"Network capex balance BEG - RT",null,null,null,"GBP m",null,null,null,{"$f":" L99","v":0},{"$f":" M99","v":0},{"$f":" N99","v":0},{"$f":" O99","v":0},{"$f":" P99","v":0},{"$f":" Q99","v":0},{"$f":" R99","v":0},{"$f":" S99","v":0},{"$f":" T99","v":0},{"$f":" U99","v":0},{"$f":" V99","v":0},{"$f":" W99","v":0},{"$f":" X99","v":0},{"$f":" Y99","v":0},{"$f":" Z99","v":0},{"$f":" AA99","v":5.3276326752951686},{"$f":" AB99","v":5.2359811599209536},{"$f":" AC99","v":5.0722151755317988},{"$f":" AD99","v":4.9197587311234061},{"$f":" AE99","v":4.7546605640066799},{"$f":" AF99","v":4.5895623968899537},{"$f":" AG99","v":4.4244642297732275},{"$f":" AH99","v":4.2593660626565013},{"$f":" AI99","v":4.0942678955397751},{"$f":" AJ99","v":3.9291697284230493},{"$f":" AK99","v":3.7640715613063236},{"$f":" AL99","v":3.5989733941895974},{"$f":" AM99","v":3.4338752270728712},{"$f":" AN99","v":3.268777059956145},{"$f":" AO99","v":3.1036788928394188},{"$f":" AP99","v":2.9385807257226926},{"$f":" AQ99","v":2.7734825586059664},{"$f":" AR99","v":2.6083843914892402},{"$f":" AS99","v":2.443286224372514},{"$f":" AT99","v":2.2781880572557878},{"$f":" AU99","v":2.1672827967656167},{"$f":" AV99","v":2.0570909347940494},{"$f":" AW99","v":1.946899072822482},{"$f":" AX99","v":1.836833628077998},{"$f":" AY99","v":1.726768183333514},{"$f":" AZ99","v":1.61670273858903},{"$f":" BA99","v":1.506637293844546},{"$f":" BB99","v":1.396571849100062},{"$f":" BC99","v":1.2865064043555781},{"$f":" BD99","v":1.1764409596110941},{"$f":" BE99","v":1.0663755148666101},{"$f":" BF99","v":0.9563100701221261},{"$f":" BG99","v":0.84624462537764211},{"$f":" BH99","v":0.73617918063315813},{"$f":" BI99","v":0.62611373588867414},{"$f":" BJ99","v":0.51604829114419015},{"$f":" BK99","v":0.40598284639970617},{"$f":" BL99","v":0.29591740165522218},{"$f":" BM99","v":0.18585195691073819},{"$f":" BN99","v":7.5786512166254885E-2},{"$f":" BO99","v":7.4106880674881068E-2},{"$f":" BP99","v":7.3854046220714398E-2},{"$f":" BQ99","v":7.3601211766547728E-2},{"$f":" BR99","v":7.3601211766547728E-2},{"$f":" BS99","v":7.3601211766547728E-2},{"$f":" BT99","v":7.3601211766547728E-2},{"$f":" BU99","v":7.3601211766547728E-2},{"$f":" BV99","v":7.3601211766547728E-2},{"$f":" BW99","v":7.3601211766547728E-2},{"$f":" BX99","v":7.3601211766547728E-2},{"$f":" BY99","v":7.3601211766547728E-2},{"$f":" BZ99","v":7.3601211766547728E-2}]
[null,null,null,"less",{"$f":" Inp_Depreciation!E$348","v":"Adjustment Moyle - RT"},{"$f":" Inp_Depreciation!F$348","v":0},{"$f":" Inp_Depreciation!G$348","v":0},{"$f":" Inp_Depreciation!H$348","v":0},{"$f":" Inp_Depreciation!I$348","v":"GBP m"},{"$f":" Inp_Depreciation!J$348","v":0},{"$f":" Inp_Depreciation!K$348","v":0},{"$f":" Inp_Depreciation!L$348","v":0},{"$f":" Inp_Depreciation!M$348","v":0},{"$f":" Inp_Depreciation!N$348","v":0},{"$f":" Inp_Depreciation!O$348","v":0},{"$f":" Inp_Depreciation!P$348","v":0},{"$f":" Inp_Depreciation!Q$348","v":0},{"$f":" Inp_Depreciation!R$348","v":0},{"$f":" Inp_Depreciation!S$348","v":0},{"$f":" Inp_Depreciation!T$348","v":0},{"$f":" Inp_Depreciation!U$348","v":0},{"$f":" Inp_Depreciation!V$348","v":0},{"$f":" Inp_Depreciation!W$348","v":0},{"$f":" Inp_Depreciation!X$348","v":0},{"$f":" Inp_Depreciation!Y$348","v":0},{"$f":" Inp_Depreciation!Z$348","v":0},{"$f":" Inp_Depreciation!AA$348","v":0},{"$f":" Inp_Depreciation!AB$348","v":0},{"$f":" Inp_Depreciation!AC$348","v":0},{"$f":" Inp_Depreciation!AD$348","v":0},{"$f":" Inp_Depreciation!AE$348","v":0},{"$f":" Inp_Depreciation!AF$348","v":0},{"$f":" Inp_Depreciation!AG$348","v":0},{"$f":" Inp_Depreciation!AH$348","v":0},{"$f":" Inp_Depreciation!AI$348","v":0},{"$f":" Inp_Depreciation!AJ$348","v":0},{"$f":" Inp_Depreciation!AK$348","v":0},{"$f":" Inp_Depreciation!AL$348","v":0},{"$f":" Inp_Depreciation!AM$348","v":0},{"$f":" Inp_Depreciation!AN$348","v":0},{"$f":" Inp_Depreciation!AO$348","v":0},{"$f":" Inp_Depreciation!AP$348","v":0},{"$f":" Inp_Depreciation!AQ$348","v":0},{"$f":" Inp_Depreciation!AR$348","v":0},{"$f":" Inp_Depreciation!AS$348","v":0},{"$f":" Inp_Depreciation!AT$348","v":0},{"$f":" Inp_Depreciation!AU$348","v":0},{"$f":" Inp_Depreciation!AV$348","v":0},{"$f":" Inp_Depreciation!AW$348","v":0},{"$f":" Inp_Depreciation!AX$348","v":0},{"$f":" Inp_Depreciation!AY$348","v":0},{"$f":" Inp_Depreciation!AZ$348","v":0},{"$f":" Inp_Depreciation!BA$348","v":0},{"$f":" Inp_Depreciation!BB$348","v":0},{"$f":" Inp_Depreciation!BC$348","v":0},{"$f":" Inp_Depreciation!BD$348","v":0},{"$f":" Inp_Depreciation!BE$348","v":0},{"$f":" Inp_Depreciation!BF$348","v":0},{"$f":" Inp_Depreciation!BG$348","v":0},{"$f":" Inp_Depreciation!BH$348","v":0},{"$f":" Inp_Depreciation!BI$348","v":0},{"$f":" Inp_Depreciation!BJ$348","v":0},{"$f":" Inp_Depreciation!BK$348","v":0},{"$f":" Inp_Depreciation!BL$348","v":0},{"$f":" Inp_Depreciation!BM$348","v":0},{"$f":" Inp_Depreciation!BN$348","v":0},{"$f":" Inp_Depreciation!BO$348","v":0},{"$f":" Inp_Depreciation!BP$348","v":0},{"$f":" Inp_Depreciation!BQ$348","v":0},{"$f":" Inp_Depreciation!BR$348","v":0},{"$f":" Inp_Depreciation!BS$348","v":0},{"$f":" Inp_Depreciation!BT$348","v":0},{"$f":" Inp_Depreciation!BU$348","v":0},{"$f":" Inp_Depreciation!BV$348","v":0},{"$f":" Inp_Depreciation!BW$348","v":0},{"$f":" Inp_Depreciation!BX$348","v":0},{"$f":" Inp_Depreciation!BY$348","v":0},{"$f":" Inp_Depreciation!BZ$348","v":0},{"$f":" Inp_Depreciation!CA$348","v":0}]
[null,null,null,"plus",{"$f":" Inp_Depreciation!E$367","v":"Network capex addition - RT"},{"$f":" Inp_Depreciation!F$367","v":0},{"$f":" Inp_Depreciation!G$367","v":0},{"$f":" Inp_Depreciation!H$367","v":0},{"$f":" Inp_Depreciation!I$367","v":"GBP m"},{"$f":" Inp_Depreciation!J$367","v":"[Entitlement Model 28.11.16.xlsx]Rathlin RAB'!$A$12"},{"$f":" Inp_Depreciation!K$367","v":5.5032722372242002},{"$f":" Inp_Depreciation!L$367","v":0},{"$f":" Inp_Depreciation!M$367","v":0},{"$f":" Inp_Depreciation!N$367","v":0},{"$f":" Inp_Depreciation!O$367","v":0},{"$f":" Inp_Depreciation!P$367","v":0},{"$f":" Inp_Depreciation!Q$367","v":0},{"$f":" Inp_Depreciation!R$367","v":0},{"$f":" Inp_Depreciation!S$367","v":0},{"$f":" Inp_Depreciation!T$367","v":0},{"$f":" Inp_Depreciation!U$367","v":0},{"$f":" Inp_Depreciation!V$367","v":0},{"$f":" Inp_Depreciation!W$367","v":0},{"$f":" Inp_Depreciation!X$367","v":0},{"$f":" Inp_Depreciation!Y$367","v":0},{"$f":" Inp_Depreciation!Z$367","v":0},{"$f":" Inp_Depreciation!AA$367","v":5.4192906626555084},{"$f":" Inp_Depreciation!AB$367","v":7.1339851860358322E-2},{"$f":" Inp_Depreciation!AC$367","v":0},{"$f":" Inp_Depreciation!AD$367","v":1.2641722708333332E-2},{"$f":" Inp_Depreciation!AE$367","v":0},{"$f":" Inp_Depreciation!AF$367","v":0},{"$f":" Inp_Depreciation!AG$367","v":0},{"$f":" Inp_Depreciation!AH$367","v":0},{"$f":" Inp_Depreciation!AI$367","v":0},{"$f":" Inp_Depreciation!AJ$367","v":0},{"$f":" Inp_Depreciation!AK$367","v":0},{"$f":" Inp_Depreciation!AL$367","v":0},{"$f":" Inp_Depreciation!AM$367","v":0},{"$f":" Inp_Depreciation!AN$367","v":0},{"$f":" Inp_Depreciation!AO$367","v":0},{"$f":" Inp_Depreciation!AP$367","v":0},{"$f":" Inp_Depreciation!AQ$367","v":0},{"$f":" Inp_Depreciation!AR$367","v":0},{"$f":" Inp_Depreciation!AS$367","v":0},{"$f":" Inp_Depreciation!AT$367","v":0},{"$f":" Inp_Depreciation!AU$367","v":0},{"$f":" Inp_Depreciation!AV$367","v":0},{"$f":" Inp_Depreciation!AW$367","v":0},{"$f":" Inp_Depreciation!AX$367","v":0},{"$f":" Inp_Depreciation!AY$367","v":0},{"$f":" Inp_Depreciation!AZ$367","v":0},{"$f":" Inp_Depreciation!BA$367","v":0},{"$f":" Inp_Depreciation!BB$367","v":0},{"$f":" Inp_Depreciation!BC$367","v":0},{"$f":" Inp_Depreciation!BD$367","v":0},{"$f":" Inp_Depreciation!BE$367","v":0},{"$f":" Inp_Depreciation!BF$367","v":0},{"$f":" Inp_Depreciation!BG$367","v":0},{"$f":" Inp_Depreciation!BH$367","v":0},{"$f":" Inp_Depreciation!BI$367","v":0},{"$f":" Inp_Depreciation!BJ$367","v":0},{"$f":" Inp_Depreciation!BK$367","v":0},{"$f":" Inp_Depreciation!BL$367","v":0},{"$f":" Inp_Depreciation!BM$367","v":0},{"$f":" Inp_Depreciation!BN$367","v":0},{"$f":" Inp_Depreciation!BO$367","v":0},{"$f":" Inp_Depreciation!BP$367","v":0},{"$f":" Inp_Depreciation!BQ$367","v":0},{"$f":" Inp_Depreciation!BR$367","v":0},{"$f":" Inp_Depreciation!BS$367","v":0},{"$f":" Inp_Depreciation!BT$367","v":0},{"$f":" Inp_Depreciation!BU$367","v":0},{"$f":" Inp_Depreciation!BV$367","v":0},{"$f":" Inp_Depreciation!BW$367","v":0},{"$f":" Inp_Depreciation!BX$367","v":0},{"$f":" Inp_Depreciation!BY$367","v":0},{"$f":" Inp_Depreciation!BZ$367","v":0},{"$f":" Inp_Depreciation!CA$367","v":0}]
[null,null,null,"plus",{"$f":" 'DL - C4 A'!E$1944","v":"Capex addition - RP6 period - RT - base year 2016"},{"$f":" 'DL - C4 A'!F$1944","v":0},{"$f":" 'DL - C4 A'!G$1944","v":0},{"$f":" 'DL - C4 A'!H$1944","v":0},{"$f":" 'DL - C4 A'!I$1944","v":"GBP m"},{"$f":" 'DL - C4 A'!J$1944","v":0},{"$f":" 'DL - C4 A'!K$1944","v":0},{"$f":" 'DL - C4 A'!L$1944","v":0},{"$f":" 'DL - C4 A'!M$1944","v":0},{"$f":" 'DL - C4 A'!N$1944","v":0},{"$f":" 'DL - C4 A'!O$1944","v":0},{"$f":" 'DL - C4 A'!P$1944","v":0},{"$f":" 'DL - C4 A'!Q$1944","v":0},{"$f":" 'DL - C4 A'!R$1944","v":0},{"$f":" 'DL - C4 A'!S$1944","v":0},{"$f":" 'DL - C4 A'!T$1944","v":0},{"$f":" 'DL - C4 A'!U$1944","v":0},{"$f":" 'DL - C4 A'!V$1944","v":0},{"$f":" 'DL - C4 A'!W$1944","v":0},{"$f":" 'DL - C4 A'!X$1944","v":0},{"$f":" 'DL - C4 A'!Y$1944","v":0},{"$f":" 'DL - C4 A'!Z$1944","v":0},{"$f":" 'DL - C4 A'!AA$1944","v":0},{"$f":" 'DL - C4 A'!AB$1944","v":0},{"$f":" 'DL - C4 A'!AC$1944","v":0},{"$f":" 'DL - C4 A'!AD$1944","v":0},{"$f":" 'DL - C4 A'!AE$1944","v":0},{"$f":" 'DL - C4 A'!AF$1944","v":0},{"$f":" 'DL - C4 A'!AG$1944","v":0},{"$f":" 'DL - C4 A'!AH$1944","v":0},{"$f":" 'DL - C4 A'!AI$1944","v":0},{"$f":" 'DL - C4 A'!AJ$1944","v":0},{"$f":" 'DL - C4 A'!AK$1944","v":0},{"$f":" 'DL - C4 A'!AL$1944","v":0},{"$f":" 'DL - C4 A'!AM$1944","v":0},{"$f":" 'DL - C4 A'!AN$1944","v":0},{"$f":" 'DL - C4 A'!AO$1944","v":0},{"$f":" 'DL - C4 A'!AP$1944","v":0},{"$f":" 'DL - C4 A'!AQ$1944","v":0},{"$f":" 'DL - C4 A'!AR$1944","v":0},{"$f":" 'DL - C4 A'!AS$1944","v":0},{"$f":" 'DL - C4 A'!AT$1944","v":0},{"$f":" 'DL - C4 A'!AU$1944","v":0},{"$f":" 'DL - C4 A'!AV$1944","v":0},{"$f":" 'DL - C4 A'!AW$1944","v":0},{"$f":" 'DL - C4 A'!AX$1944","v":0},{"$f":" 'DL - C4 A'!AY$1944","v":0},{"$f":" 'DL - C4 A'!AZ$1944","v":0},{"$f":" 'DL - C4 A'!BA$1944","v":0},{"$f":" 'DL - C4 A'!BB$1944","v":0},{"$f":" 'DL - C4 A'!BC$1944","v":0},{"$f":" 'DL - C4 A'!BD$1944","v":0},{"$f":" 'DL - C4 A'!BE$1944","v":0},{"$f":" 'DL - C4 A'!BF$1944","v":0},{"$f":" 'DL - C4 A'!BG$1944","v":0},{"$f":" 'DL - C4 A'!BH$1944","v":0},{"$f":" 'DL - C4 A'!BI$1944","v":0},{"$f":" 'DL - C4 A'!BJ$1944","v":0},{"$f":" 'DL - C4 A'!BK$1944","v":0},{"$f":" 'DL - C4 A'!BL$1944","v":0},{"$f":" 'DL - C4 A'!BM$1944","v":0},{"$f":" 'DL - C4 A'!BN$1944","v":0},{"$f":" 'DL - C4 A'!BO$1944","v":0},{"$f":" 'DL - C4 A'!BP$1944","v":0},{"$f":" 'DL - C4 A'!BQ$1944","v":0},{"$f":" 'DL - C4 A'!BR$1944","v":0},{"$f":" 'DL - C4 A'!BS$1944","v":0},{"$f":" 'DL - C4 A'!BT$1944","v":0},{"$f":" 'DL - C4 A'!BU$1944","v":0},{"$f":" 'DL - C4 A'!BV$1944","v":0},{"$f":" 'DL - C4 A'!BW$1944","v":0},{"$f":" 'DL - C4 A'!BX$1944","v":0},{"$f":" 'DL - C4 A'!BY$1944","v":0},{"$f":" 'DL - C4 A'!BZ$1944","v":0},{"$f":" 'DL - C4 A'!CA$1944","v":0}]
[null,null,null,"less",{"$f":" Inp_Depreciation!E$324","v":"Phasing adjustments - RT"},{"$f":" Inp_Depreciation!F$324","v":0},{"$f":" Inp_Depreciation!G$324","v":0},{"$f":" Inp_Depreciation!H$324","v":0},{"$f":" Inp_Depreciation!I$324","v":"GBP m"},{"$f":" Inp_Depreciation!J$324","v":"[Entitlement Model 28.11.16.xlsx]Rathlin D.'!$B$21"},{"$f":" Inp_Depreciation!K$324","v":-7.3601211766548783E-2},{"$f":" Inp_Depreciation!L$324","v":0},{"$f":" Inp_Depreciation!M$324","v":0},{"$f":" Inp_Depreciation!N$324","v":0},{"$f":" Inp_Depreciation!O$324","v":0},{"$f":" Inp_Depreciation!P$324","v":0},{"$f":" Inp_Depreciation!Q$324","v":0},{"$f":" Inp_Depreciation!R$324","v":0},{"$f":" Inp_Depreciation!S$324","v":0},{"$f":" Inp_Depreciation!T$324","v":0},{"$f":" Inp_Depreciation!U$324","v":0},{"$f":" Inp_Depreciation!V$324","v":0},{"$f":" Inp_Depreciation!W$324","v":0},{"$f":" Inp_Depreciation!X$324","v":0},{"$f":" Inp_Depreciation!Y$324","v":0},{"$f":" Inp_Depreciation!Z$324","v":0},{"$f":" Inp_Depreciation!AA$324","v":-7.0920732519325541E-2},{"$f":" Inp_Depreciation!AB$324","v":-1.7275482009020957E-3},{"$f":" Inp_Depreciation!AC$324","v":-9.529310463211461E-4},{"$f":" Inp_Depreciation!AD$324","v":0},{"$f":" Inp_Depreciation!AE$324","v":0},{"$f":" Inp_Depreciation!AF$324","v":0},{"$f":" Inp_Depreciation!AG$324","v":0},{"$f":" Inp_Depreciation!AH$324","v":0},{"$f":" Inp_Depreciation!AI$324","v":0},{"$f":" Inp_Depreciation!AJ$324","v":0},{"$f":" Inp_Depreciation!AK$324","v":0},{"$f":" Inp_Depreciation!AL$324","v":0},{"$f":" Inp_Depreciation!AM$324","v":0},{"$f":" Inp_Depreciation!AN$324","v":0},{"$f":" Inp_Depreciation!AO$324","v":0},{"$f":" Inp_Depreciation!AP$324","v":0},{"$f":" Inp_Depreciation!AQ$324","v":0},{"$f":" Inp_Depreciation!AR$324","v":0},{"$f":" Inp_Depreciation!AS$324","v":0},{"$f":" Inp_Depreciation!AT$324","v":0},{"$f":" Inp_Depreciation!AU$324","v":0},{"$f":" Inp_Depreciation!AV$324","v":0},{"$f":" Inp_Depreciation!AW$324","v":0},{"$f":" Inp_Depreciation!AX$324","v":0},{"$f":" Inp_Depreciation!AY$324","v":0},{"$f":" Inp_Depreciation!AZ$324","v":0},{"$f":" Inp_Depreciation!BA$324","v":0},{"$f":" Inp_Depreciation!BB$324","v":0},{"$f":" Inp_Depreciation!BC$324","v":0},{"$f":" Inp_Depreciation!BD$324","v":0},{"$f":" Inp_Depreciation!BE$324","v":0},{"$f":" Inp_Depreciation!BF$324","v":0},{"$f":" Inp_Depreciation!BG$324","v":0},{"$f":" Inp_Depreciation!BH$324","v":0},{"$f":" Inp_Depreciation!BI$324","v":0},{"$f":" Inp_Depreciation!BJ$324","v":0},{"$f":" Inp_Depreciation!BK$324","v":0},{"$f":" Inp_Depreciation!BL$324","v":0},{"$f":" Inp_Depreciation!BM$324","v":0},{"$f":" Inp_Depreciation!BN$324","v":0},{"$f":" Inp_Depreciation!BO$324","v":0},{"$f":" Inp_Depreciation!BP$324","v":0},{"$f":" Inp_Depreciation!BQ$324","v":0},{"$f":" Inp_Depreciation!BR$324","v":0},{"$f":" Inp_Depreciation!BS$324","v":0},{"$f":" Inp_Depreciation!BT$324","v":0},{"$f":" Inp_Depreciation!BU$324","v":0},{"$f":" Inp_Depreciation!BV$324","v":0},{"$f":" Inp_Depreciation!BW$324","v":0},{"$f":" Inp_Depreciation!BX$324","v":0},{"$f":" Inp_Depreciation!BY$324","v":0},{"$f":" Inp_Depreciation!BZ$324","v":0},{"$f":" Inp_Depreciation!CA$324","v":0}]
[null,null,null,"less",{"$f":" 'DL - C4 A'!E$1923","v":"Depreciation - capex addition - real - RT"},{"$f":" 'DL - C4 A'!F$1923","v":0},{"$f":" 'DL - C4 A'!G$1923","v":0},{"$f":" 'DL - C4 A'!H$1923","v":0},{"$f":" 'DL - C4 A'!I$1923","v":"GBP m"},{"$f":" 'DL - C4 A'!J$1923","v":0},{"$f":" 'DL - C4 A'!K$1923","v":5.5032722372242056},{"$f":" 'DL - C4 A'!L$1923","v":0},{"$f":" 'DL - C4 A'!M$1923","v":0},{"$f":" 'DL - C4 A'!N$1923","v":0},{"$f":" 'DL - C4 A'!O$1923","v":0},{"$f":" 'DL - C4 A'!P$1923","v":0},{"$f":" 'DL - C4 A'!Q$1923","v":0},{"$f":" 'DL - C4 A'!R$1923","v":0},{"$f":" 'DL - C4 A'!S$1923","v":0},{"$f":" 'DL - C4 A'!T$1923","v":0},{"$f":" 'DL - C4 A'!U$1923","v":0},{"$f":" 'DL - C4 A'!V$1923","v":0},{"$f":" 'DL - C4 A'!W$1923","v":0},{"$f":" 'DL - C4 A'!X$1923","v":0},{"$f":" 'DL - C4 A'!Y$1923","v":0},{"$f":" 'DL - C4 A'!Z$1923","v":0},{"$f":" 'DL - C4 A'!AA$1923","v":0.1625787198796651},{"$f":" 'DL - C4 A'!AB$1923","v":0.16471891543547584},{"$f":" 'DL - C4 A'!AC$1923","v":0.16471891543547584},{"$f":" 'DL - C4 A'!AD$1923","v":0.16509816711672584},{"$f":" 'DL - C4 A'!AE$1923","v":0.16509816711672584},{"$f":" 'DL - C4 A'!AF$1923","v":0.16509816711672584},{"$f":" 'DL - C4 A'!AG$1923","v":0.16509816711672584},{"$f":" 'DL - C4 A'!AH$1923","v":0.16509816711672584},{"$f":" 'DL - C4 A'!AI$1923","v":0.16509816711672584},{"$f":" 'DL - C4 A'!AJ$1923","v":0.16509816711672584},{"$f":" 'DL - C4 A'!AK$1923","v":0.16509816711672598},{"$f":" 'DL - C4 A'!AL$1923","v":0.16509816711672598},{"$f":" 'DL - C4 A'!AM$1923","v":0.16509816711672598},{"$f":" 'DL - C4 A'!AN$1923","v":0.16509816711672598},{"$f":" 'DL - C4 A'!AO$1923","v":0.16509816711672598},{"$f":" 'DL - C4 A'!AP$1923","v":0.16509816711672598},{"$f":" 'DL - C4 A'!AQ$1923","v":0.16509816711672598},{"$f":" 'DL - C4 A'!AR$1923","v":0.16509816711672598},{"$f":" 'DL - C4 A'!AS$1923","v":0.16509816711672598},{"$f":" 'DL - C4 A'!AT$1923","v":0.16509816711672598},{"$f":" 'DL - C4 A'!AU$1923","v":0.11090526049017092},{"$f":" 'DL - C4 A'!AV$1923","v":0.11019186197156733},{"$f":" 'DL - C4 A'!AW$1923","v":0.11019186197156733},{"$f":" 'DL - C4 A'!AX$1923","v":0.110065444744484},{"$f":" 'DL - C4 A'!AY$1923","v":0.110065444744484},{"$f":" 'DL - C4 A'!AZ$1923","v":0.110065444744484},{"$f":" 'DL - C4 A'!BA$1923","v":0.110065444744484},{"$f":" 'DL - C4 A'!BB$1923","v":0.110065444744484},{"$f":" 'DL - C4 A'!BC$1923","v":0.110065444744484},{"$f":" 'DL - C4 A'!BD$1923","v":0.110065444744484},{"$f":" 'DL - C4 A'!BE$1923","v":0.110065444744484},{"$f":" 'DL - C4 A'!BF$1923","v":0.110065444744484},{"$f":" 'DL - C4 A'!BG$1923","v":0.110065444744484},{"$f":" 'DL - C4 A'!BH$1923","v":0.110065444744484},{"$f":" 'DL - C4 A'!BI$1923","v":0.110065444744484},{"$f":" 'DL - C4 A'!BJ$1923","v":0.110065444744484},{"$f":" 'DL - C4 A'!BK$1923","v":0.110065444744484},{"$f":" 'DL - C4 A'!BL$1923","v":0.110065444744484},{"$f":" 'DL - C4 A'!BM$1923","v":0.110065444744484},{"$f":" 'DL - C4 A'!BN$1923","v":0.11006544474448331},{"$f":" 'DL - C4 A'!BO$1923","v":1.6796314913738143E-3},{"$f":" 'DL - C4 A'!BP$1923","v":2.5283445416666664E-4},{"$f":" 'DL - C4 A'!BQ$1923","v":2.5283445416666664E-4},{"$f":" 'DL - C4 A'!BR$1923","v":0},{"$f":" 'DL - C4 A'!BS$1923","v":0},{"$f":" 'DL - C4 A'!BT$1923","v":0},{"$f":" 'DL - C4 A'!BU$1923","v":0},{"$f":" 'DL - C4 A'!BV$1923","v":0},{"$f":" 'DL - C4 A'!BW$1923","v":0},{"$f":" 'DL - C4 A'!BX$1923","v":0},{"$f":" 'DL - C4 A'!BY$1923","v":0},{"$f":" 'DL - C4 A'!BZ$1923","v":0},{"$f":" 'DL - C4 A'!CA$1923","v":0}]
[null,null,null,"less",{"$f":" 'DL - C4 A'!E$1957","v":"Depreciation on assets additions - RP6 period - RT"},{"$f":" 'DL - C4 A'!F$1957","v":0},{"$f":" 'DL - C4 A'!G$1957","v":0},{"$f":" 'DL - C4 A'!H$1957","v":0},{"$f":" 'DL - C4 A'!I$1957","v":"GBP m"},{"$f":" 'DL - C4 A'!J$1957","v":0},{"$f":" 'DL - C4 A'!K$1957","v":0},{"$f":" 'DL - C4 A'!L$1957","v":0},{"$f":" 'DL - C4 A'!M$1957","v":0},{"$f":" 'DL - C4 A'!N$1957","v":0},{"$f":" 'DL - C4 A'!O$1957","v":0},{"$f":" 'DL - C4 A'!P$1957","v":0},{"$f":" 'DL - C4 A'!Q$1957","v":0},{"$f":" 'DL - C4 A'!R$1957","v":0},{"$f":" 'DL - C4 A'!S$1957","v":0},{"$f":" 'DL - C4 A'!T$1957","v":0},{"$f":" 'DL - C4 A'!U$1957","v":0},{"$f":" 'DL - C4 A'!V$1957","v":0},{"$f":" 'DL - C4 A'!W$1957","v":0},{"$f":" 'DL - C4 A'!X$1957","v":0},{"$f":" 'DL - C4 A'!Y$1957","v":0},{"$f":" 'DL - C4 A'!Z$1957","v":0},{"$f":" 'DL - C4 A'!AA$1957","v":0},{"$f":" 'DL - C4 A'!AB$1957","v":0},{"$f":" 'DL - C4 A'!AC$1957","v":0},{"$f":" 'DL - C4 A'!AD$1957","v":0},{"$f":" 'DL - C4 A'!AE$1957","v":0},{"$f":" 'DL - C4 A'!AF$1957","v":0},{"$f":" 'DL - C4 A'!AG$1957","v":0},{"$f":" 'DL - C4 A'!AH$1957","v":0},{"$f":" 'DL - C4 A'!AI$1957","v":0},{"$f":" 'DL - C4 A'!AJ$1957","v":0},{"$f":" 'DL - C4 A'!AK$1957","v":0},{"$f":" 'DL - C4 A'!AL$1957","v":0},{"$f":" 'DL - C4 A'!AM$1957","v":0},{"$f":" 'DL - C4 A'!AN$1957","v":0},{"$f":" 'DL - C4 A'!AO$1957","v":0},{"$f":" 'DL - C4 A'!AP$1957","v":0},{"$f":" 'DL - C4 A'!AQ$1957","v":0},{"$f":" 'DL - C4 A'!AR$1957","v":0},{"$f":" 'DL - C4 A'!AS$1957","v":0},{"$f":" 'DL - C4 A'!AT$1957","v":0},{"$f":" 'DL - C4 A'!AU$1957","v":0},{"$f":" 'DL - C4 A'!AV$1957","v":0},{"$f":" 'DL - C4 A'!AW$1957","v":0},{"$f":" 'DL - C4 A'!AX$1957","v":0},{"$f":" 'DL - C4 A'!AY$1957","v":0},{"$f":" 'DL - C4 A'!AZ$1957","v":0},{"$f":" 'DL - C4 A'!BA$1957","v":0},{"$f":" 'DL - C4 A'!BB$1957","v":0},{"$f":" 'DL - C4 A'!BC$1957","v":0},{"$f":" 'DL - C4 A'!BD$1957","v":0},{"$f":" 'DL - C4 A'!BE$1957","v":0},{"$f":" 'DL - C4 A'!BF$1957","v":0},{"$f":" 'DL - C4 A'!BG$1957","v":0},{"$f":" 'DL - C4 A'!BH$1957","v":0},{"$f":" 'DL - C4 A'!BI$1957","v":0},{"$f":" 'DL - C4 A'!BJ$1957","v":0},{"$f":" 'DL - C4 A'!BK$1957","v":0},{"$f":" 'DL - C4 A'!BL$1957","v":0},{"$f":" 'DL - C4 A'!BM$1957","v":0},{"$f":" 'DL - C4 A'!BN$1957","v":0},{"$f":" 'DL - C4 A'!BO$1957","v":0},{"$f":" 'DL - C4 A'!BP$1957","v":0},{"$f":" 'DL - C4 A'!BQ$1957","v":0},{"$f":" 'DL - C4 A'!BR$1957","v":0},{"$f":" 'DL - C4 A'!BS$1957","v":0},{"$f":" 'DL - C4 A'!BT$1957","v":0},{"$f":" 'DL - C4 A'!BU$1957","v":0},{"$f":" 'DL - C4 A'!BV$1957","v":0},{"$f":" 'DL - C4 A'!BW$1957","v":0},{"$f":" 'DL - C4 A'!BX$1957","v":0},{"$f":" 'DL - C4 A'!BY$1957","v":0},{"$f":" 'DL - C4 A'!BZ$1957","v":0},{"$f":" 'DL - C4 A'!CA$1957","v":0}]
[null,null,null,null,"Network capex balance - RT",null,null,null,"GBP m",null,null,null,{"$f":" M92 - M93 + SUM(M94:M95) - SUM(M96:M98)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,5.3276326752951686,5.2359811599209536,5.0722151755317988,4.9197587311234061,4.7546605640066799,4.5895623968899537,4.4244642297732275,4.2593660626565013,4.0942678955397751,3.9291697284230493,3.7640715613063236,3.5989733941895974,3.4338752270728712,3.268777059956145,3.1036788928394188,2.9385807257226926,2.7734825586059664,2.6083843914892402,{"$f":" AS92 - AS93 + SUM(AS94:AS95) - SUM(AS96:AS98)","v":2.443286224372514},2.2781880572557878,2.1672827967656167,2.0570909347940494,1.946899072822482,1.836833628077998,1.726768183333514,1.61670273858903,1.506637293844546,1.396571849100062,1.2865064043555781,1.1764409596110941,1.0663755148666101,0.9563100701221261,0.84624462537764211,0.73617918063315813,0.62611373588867414,0.51604829114419015,0.40598284639970617,0.29591740165522218,0.18585195691073819,7.5786512166254885E-2,7.4106880674881068E-2,7.3854046220714398E-2,7.3601211766547728E-2,7.3601211766547728E-2,7.3601211766547728E-2,7.3601211766547728E-2,7.3601211766547728E-2,7.3601211766547728E-2,7.3601211766547728E-2,7.3601211766547728E-2,{"$f":" BY92 - BY93 + SUM(BY94:BY95) - SUM(BY96:BY98)","v":7.3601211766547728E-2},7.3601211766547728E-2,7.3601211766547728E-2]
[]
[]
["FEMO RAB"]
[]
[null,null,"Network capex balance - pre RP1 - FE"]
[]
[null,null,null,null,{"$f":" Inp_Depreciation!E$313","v":"Network capex initial balance - pre RP1 - FE"},{"$f":" Inp_Depreciation!F$313","v":0},{"$f":" Inp_Depreciation!G$313","v":0},{"$f":" Inp_Depreciation!H$313","v":0},{"$f":" Inp_Depreciation!I$313","v":"GBP m"},{"$f":" Inp_Depreciation!J$310","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$13","v":"1st Model column flag - RP1"},{"$f":" 'DL - C4 A'!F$13","v":0},{"$f":" 'DL - C4 A'!G$13","v":0},{"$f":" 'DL - C4 A'!H$13","v":0},{"$f":" 'DL - C4 A'!I$13","v":"flag"},{"$f":" 'DL - C4 A'!J$13","v":0},{"$f":" 'DL - C4 A'!K$13","v":1},{"$f":" 'DL - C4 A'!L$13","v":0},{"$f":" 'DL - C4 A'!M$13","v":1},{"$f":" 'DL - C4 A'!N$13","v":0},{"$f":" 'DL - C4 A'!O$13","v":0},{"$f":" 'DL - C4 A'!P$13","v":0},{"$f":" 'DL - C4 A'!Q$13","v":0},{"$f":" 'DL - C4 A'!R$13","v":0},{"$f":" 'DL - C4 A'!S$13","v":0},{"$f":" 'DL - C4 A'!T$13","v":0},{"$f":" 'DL - C4 A'!U$13","v":0},{"$f":" 'DL - C4 A'!V$13","v":0},{"$f":" 'DL - C4 A'!W$13","v":0},{"$f":" 'DL - C4 A'!X$13","v":0},{"$f":" 'DL - C4 A'!Y$13","v":0},{"$f":" 'DL - C4 A'!Z$13","v":0},{"$f":" 'DL - C4 A'!AA$13","v":0},{"$f":" 'DL - C4 A'!AB$13","v":0},{"$f":" 'DL - C4 A'!AC$13","v":0},{"$f":" 'DL - C4 A'!AD$13","v":0},{"$f":" 'DL - C4 A'!AE$13","v":0},{"$f":" 'DL - C4 A'!AF$13","v":0},{"$f":" 'DL - C4 A'!AG$13","v":0},{"$f":" 'DL - C4 A'!AH$13","v":0},{"$f":" 'DL - C4 A'!AI$13","v":0},{"$f":" 'DL - C4 A'!AJ$13","v":0},{"$f":" 'DL - C4 A'!AK$13","v":0},{"$f":" 'DL - C4 A'!AL$13","v":0},{"$f":" 'DL - C4 A'!AM$13","v":0},{"$f":" 'DL - C4 A'!AN$13","v":0},{"$f":" 'DL - C4 A'!AO$13","v":0},{"$f":" 'DL - C4 A'!AP$13","v":0},{"$f":" 'DL - C4 A'!AQ$13","v":0},{"$f":" 'DL - C4 A'!AR$13","v":0},{"$f":" 'DL - C4 A'!AS$13","v":0},{"$f":" 'DL - C4 A'!AT$13","v":0},{"$f":" 'DL - C4 A'!AU$13","v":0},{"$f":" 'DL - C4 A'!AV$13","v":0},{"$f":" 'DL - C4 A'!AW$13","v":0},{"$f":" 'DL - C4 A'!AX$13","v":0},{"$f":" 'DL - C4 A'!AY$13","v":0},{"$f":" 'DL - C4 A'!AZ$13","v":0},{"$f":" 'DL - C4 A'!BA$13","v":0},{"$f":" 'DL - C4 A'!BB$13","v":0},{"$f":" 'DL - C4 A'!BC$13","v":0},{"$f":" 'DL - C4 A'!BD$13","v":0},{"$f":" 'DL - C4 A'!BE$13","v":0},{"$f":" 'DL - C4 A'!BF$13","v":0},{"$f":" 'DL - C4 A'!BG$13","v":0},{"$f":" 'DL - C4 A'!BH$13","v":0},{"$f":" 'DL - C4 A'!BI$13","v":0},{"$f":" 'DL - C4 A'!BJ$13","v":0},{"$f":" 'DL - C4 A'!BK$13","v":0},{"$f":" 'DL - C4 A'!BL$13","v":0},{"$f":" 'DL - C4 A'!BM$13","v":0},{"$f":" 'DL - C4 A'!BN$13","v":0},{"$f":" 'DL - C4 A'!BO$13","v":0},{"$f":" 'DL - C4 A'!BP$13","v":0},{"$f":" 'DL - C4 A'!BQ$13","v":0},{"$f":" 'DL - C4 A'!BR$13","v":0},{"$f":" 'DL - C4 A'!BS$13","v":0},{"$f":" 'DL - C4 A'!BT$13","v":0},{"$f":" 'DL - C4 A'!BU$13","v":0},{"$f":" 'DL - C4 A'!BV$13","v":0},{"$f":" 'DL - C4 A'!BW$13","v":0},{"$f":" 'DL - C4 A'!BX$13","v":0},{"$f":" 'DL - C4 A'!BY$13","v":0},{"$f":" 'DL - C4 A'!BZ$13","v":0},{"$f":" 'DL - C4 A'!CA$13","v":0}]
[]
[null,null,null,null,"Network capex balance - pre RP1 BEG - FE",null,null,null,"GBP m",null,null,null,{"$f":" L111","v":0},{"$f":" M111","v":0},{"$f":" N111","v":0},{"$f":" O111","v":0},{"$f":" P111","v":0},{"$f":" Q111","v":0},{"$f":" R111","v":0},{"$f":" S111","v":0},{"$f":" T111","v":0},{"$f":" U111","v":0},{"$f":" V111","v":0},{"$f":" W111","v":0},{"$f":" X111","v":0},{"$f":" Y111","v":0},{"$f":" Z111","v":0},{"$f":" AA111","v":0},{"$f":" AB111","v":0},{"$f":" AC111","v":0},{"$f":" AD111","v":0},{"$f":" AE111","v":0},{"$f":" AF111","v":0},{"$f":" AG111","v":0},{"$f":" AH111","v":0},{"$f":" AI111","v":0},{"$f":" AJ111","v":0},{"$f":" AK111","v":0},{"$f":" AL111","v":0},{"$f":" AM111","v":0},{"$f":" AN111","v":0},{"$f":" AO111","v":0},{"$f":" AP111","v":0},{"$f":" AQ111","v":0},{"$f":" AR111","v":0},{"$f":" AS111","v":0},{"$f":" AT111","v":0},{"$f":" AU111","v":0},{"$f":" AV111","v":0},{"$f":" AW111","v":0},{"$f":" AX111","v":0},{"$f":" AY111","v":0},{"$f":" AZ111","v":0},{"$f":" BA111","v":0},{"$f":" BB111","v":0},{"$f":" BC111","v":0},{"$f":" BD111","v":0},{"$f":" BE111","v":0},{"$f":" BF111","v":0},{"$f":" BG111","v":0},{"$f":" BH111","v":0},{"$f":" BI111","v":0},{"$f":" BJ111","v":0},{"$f":" BK111","v":0},{"$f":" BL111","v":0},{"$f":" BM111","v":0},{"$f":" BN111","v":0},{"$f":" BO111","v":0},{"$f":" BP111","v":0},{"$f":" BQ111","v":0},{"$f":" BR111","v":0},{"$f":" BS111","v":0},{"$f":" BT111","v":0},{"$f":" BU111","v":0},{"$f":" BV111","v":0},{"$f":" BW111","v":0},{"$f":" BX111","v":0},{"$f":" BY111","v":0},{"$f":" BZ111","v":0}]
[null,null,null,"less",{"$f":" Inp_Depreciation!E$337","v":"Pre RP1 asset depreciation - price base 2016 - FE"},{"$f":" Inp_Depreciation!F$337","v":0},{"$f":" Inp_Depreciation!G$337","v":0},{"$f":" Inp_Depreciation!H$337","v":0},{"$f":" Inp_Depreciation!I$337","v":"GBP m"},{"$f":" Inp_Depreciation!J$337","v":0},{"$f":" Inp_Depreciation!K$337","v":0},{"$f":" Inp_Depreciation!L$337","v":0},{"$f":" Inp_Depreciation!M$337","v":0},{"$f":" Inp_Depreciation!N$337","v":0},{"$f":" Inp_Depreciation!O$337","v":0},{"$f":" Inp_Depreciation!P$337","v":0},{"$f":" Inp_Depreciation!Q$337","v":0},{"$f":" Inp_Depreciation!R$337","v":0},{"$f":" Inp_Depreciation!S$337","v":0},{"$f":" Inp_Depreciation!T$337","v":0},{"$f":" Inp_Depreciation!U$337","v":0},{"$f":" Inp_Depreciation!V$337","v":0},{"$f":" Inp_Depreciation!W$337","v":0},{"$f":" Inp_Depreciation!X$337","v":0},{"$f":" Inp_Depreciation!Y$337","v":0},{"$f":" Inp_Depreciation!Z$337","v":0},{"$f":" Inp_Depreciation!AA$337","v":0},{"$f":" Inp_Depreciation!AB$337","v":0},{"$f":" Inp_Depreciation!AC$337","v":0},{"$f":" Inp_Depreciation!AD$337","v":0},{"$f":" Inp_Depreciation!AE$337","v":0},{"$f":" Inp_Depreciation!AF$337","v":0},{"$f":" Inp_Depreciation!AG$337","v":0},{"$f":" Inp_Depreciation!AH$337","v":0},{"$f":" Inp_Depreciation!AI$337","v":0},{"$f":" Inp_Depreciation!AJ$337","v":0},{"$f":" Inp_Depreciation!AK$337","v":0},{"$f":" Inp_Depreciation!AL$337","v":0},{"$f":" Inp_Depreciation!AM$337","v":0},{"$f":" Inp_Depreciation!AN$337","v":0},{"$f":" Inp_Depreciation!AO$337","v":0},{"$f":" Inp_Depreciation!AP$337","v":0},{"$f":" Inp_Depreciation!AQ$337","v":0},{"$f":" Inp_Depreciation!AR$337","v":0},{"$f":" Inp_Depreciation!AS$337","v":0},{"$f":" Inp_Depreciation!AT$337","v":0},{"$f":" Inp_Depreciation!AU$337","v":0},{"$f":" Inp_Depreciation!AV$337","v":0},{"$f":" Inp_Depreciation!AW$337","v":0},{"$f":" Inp_Depreciation!AX$337","v":0},{"$f":" Inp_Depreciation!AY$337","v":0},{"$f":" Inp_Depreciation!AZ$337","v":0},{"$f":" Inp_Depreciation!BA$337","v":0},{"$f":" Inp_Depreciation!BB$337","v":0},{"$f":" Inp_Depreciation!BC$337","v":0},{"$f":" Inp_Depreciation!BD$337","v":0},{"$f":" Inp_Depreciation!BE$337","v":0},{"$f":" Inp_Depreciation!BF$337","v":0},{"$f":" Inp_Depreciation!BG$337","v":0},{"$f":" Inp_Depreciation!BH$337","v":0},{"$f":" Inp_Depreciation!BI$337","v":0},{"$f":" Inp_Depreciation!BJ$337","v":0},{"$f":" Inp_Depreciation!BK$337","v":0},{"$f":" Inp_Depreciation!BL$337","v":0},{"$f":" Inp_Depreciation!BM$337","v":0},{"$f":" Inp_Depreciation!BN$337","v":0},{"$f":" Inp_Depreciation!BO$337","v":0},{"$f":" Inp_Depreciation!BP$337","v":0},{"$f":" Inp_Depreciation!BQ$337","v":0},{"$f":" Inp_Depreciation!BR$337","v":0},{"$f":" Inp_Depreciation!BS$337","v":0},{"$f":" Inp_Depreciation!BT$337","v":0},{"$f":" Inp_Depreciation!BU$337","v":0},{"$f":" Inp_Depreciation!BV$337","v":0},{"$f":" Inp_Depreciation!BW$337","v":0},{"$f":" Inp_Depreciation!BX$337","v":0},{"$f":" Inp_Depreciation!BY$337","v":0},{"$f":" Inp_Depreciation!BZ$337","v":0},{"$f":" Inp_Depreciation!CA$337","v":0}]
[null,null,null,null,"Network capex balance - pre RP1 - FE",null,null,null,"GBP m",null,null,null,{"$f":" IF(M107 = 1, $H106 - M110, M109 - M110)","v":0},0,{"$f":" IF(O107 = 1, $H106 - O110, O109 - O110)","v":0},{"$f":" IF(P107 = 1, $H106 - P110, P109 - P110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Network capex balance - FE"]
[]
[null,null,null,null,"Network capex balance BEG - FE",null,null,null,"GBP m",null,null,null,{"$f":" L122","v":0},{"$f":" M122","v":0},{"$f":" N122","v":0},{"$f":" O122","v":0},{"$f":" P122","v":0},{"$f":" Q122","v":0},{"$f":" R122","v":0},{"$f":" S122","v":0},{"$f":" T122","v":0},{"$f":" U122","v":0},{"$f":" V122","v":0},{"$f":" W122","v":0},{"$f":" X122","v":8.2539020033375206},{"$f":" Y122","v":13.485922235218901},{"$f":" Z122","v":15.523269525051633},{"$f":" AA122","v":13.889241153993567},{"$f":" AB122","v":12.2552127829355},{"$f":" AC122","v":10.621184411877433},{"$f":" AD122","v":8.9871560408193663},{"$f":" AE122","v":7.3531276697612995},{"$f":" AF122","v":4.0850709276451633},{"$f":" AG122","v":0.81701418552902716},{"$f":" AH122","v":-8.4376949871511897E-15},{"$f":" AI122","v":-8.4376949871511897E-15},{"$f":" AJ122","v":-8.4376949871511897E-15},{"$f":" AK122","v":-1.0658141036401503E-14},{"$f":" AL122","v":-1.0658141036401503E-14},{"$f":" AM122","v":-1.0658141036401503E-14},{"$f":" AN122","v":-1.0658141036401503E-14},{"$f":" AO122","v":-1.0658141036401503E-14},{"$f":" AP122","v":-1.0658141036401503E-14},{"$f":" AQ122","v":-1.0658141036401503E-14},{"$f":" AR122","v":-1.0658141036401503E-14},{"$f":" AS122","v":-1.0658141036401503E-14},{"$f":" AT122","v":-1.0658141036401503E-14},{"$f":" AU122","v":-1.0658141036401503E-14},{"$f":" AV122","v":-1.0658141036401503E-14},{"$f":" AW122","v":-1.0658141036401503E-14},{"$f":" AX122","v":-1.0658141036401503E-14},{"$f":" AY122","v":-1.0658141036401503E-14},{"$f":" AZ122","v":-1.0658141036401503E-14},{"$f":" BA122","v":-1.0658141036401503E-14},{"$f":" BB122","v":-1.0658141036401503E-14},{"$f":" BC122","v":-1.0658141036401503E-14},{"$f":" BD122","v":-1.0658141036401503E-14},{"$f":" BE122","v":-1.0658141036401503E-14},{"$f":" BF122","v":-1.0658141036401503E-14},{"$f":" BG122","v":-1.0658141036401503E-14},{"$f":" BH122","v":-1.0658141036401503E-14},{"$f":" BI122","v":-1.0658141036401503E-14},{"$f":" BJ122","v":-1.0658141036401503E-14},{"$f":" BK122","v":-1.0658141036401503E-14},{"$f":" BL122","v":-1.0658141036401503E-14},{"$f":" BM122","v":-1.0658141036401503E-14},{"$f":" BN122","v":-1.0658141036401503E-14},{"$f":" BO122","v":-1.0658141036401503E-14},{"$f":" BP122","v":-1.0658141036401503E-14},{"$f":" BQ122","v":-1.0658141036401503E-14},{"$f":" BR122","v":-1.0658141036401503E-14},{"$f":" BS122","v":-1.0658141036401503E-14},{"$f":" BT122","v":-1.0658141036401503E-14},{"$f":" BU122","v":-1.0658141036401503E-14},{"$f":" BV122","v":-1.0658141036401503E-14},{"$f":" BW122","v":-1.0658141036401503E-14},{"$f":" BX122","v":-1.0658141036401503E-14},{"$f":" BY122","v":-1.0658141036401503E-14},{"$f":" BZ122","v":-1.0658141036401503E-14}]
[null,null,null,"less",{"$f":" Inp_Depreciation!E$349","v":"Adjustment Moyle - FE"},{"$f":" Inp_Depreciation!F$349","v":0},{"$f":" Inp_Depreciation!G$349","v":0},{"$f":" Inp_Depreciation!H$349","v":0},{"$f":" Inp_Depreciation!I$349","v":"GBP m"},{"$f":" Inp_Depreciation!J$349","v":0},{"$f":" Inp_Depreciation!K$349","v":0},{"$f":" Inp_Depreciation!L$349","v":0},{"$f":" Inp_Depreciation!M$349","v":0},{"$f":" Inp_Depreciation!N$349","v":0},{"$f":" Inp_Depreciation!O$349","v":0},{"$f":" Inp_Depreciation!P$349","v":0},{"$f":" Inp_Depreciation!Q$349","v":0},{"$f":" Inp_Depreciation!R$349","v":0},{"$f":" Inp_Depreciation!S$349","v":0},{"$f":" Inp_Depreciation!T$349","v":0},{"$f":" Inp_Depreciation!U$349","v":0},{"$f":" Inp_Depreciation!V$349","v":0},{"$f":" Inp_Depreciation!W$349","v":0},{"$f":" Inp_Depreciation!X$349","v":0},{"$f":" Inp_Depreciation!Y$349","v":0},{"$f":" Inp_Depreciation!Z$349","v":0},{"$f":" Inp_Depreciation!AA$349","v":0},{"$f":" Inp_Depreciation!AB$349","v":0},{"$f":" Inp_Depreciation!AC$349","v":0},{"$f":" Inp_Depreciation!AD$349","v":0},{"$f":" Inp_Depreciation!AE$349","v":0},{"$f":" Inp_Depreciation!AF$349","v":0},{"$f":" Inp_Depreciation!AG$349","v":0},{"$f":" Inp_Depreciation!AH$349","v":0},{"$f":" Inp_Depreciation!AI$349","v":0},{"$f":" Inp_Depreciation!AJ$349","v":0},{"$f":" Inp_Depreciation!AK$349","v":0},{"$f":" Inp_Depreciation!AL$349","v":0},{"$f":" Inp_Depreciation!AM$349","v":0},{"$f":" Inp_Depreciation!AN$349","v":0},{"$f":" Inp_Depreciation!AO$349","v":0},{"$f":" Inp_Depreciation!AP$349","v":0},{"$f":" Inp_Depreciation!AQ$349","v":0},{"$f":" Inp_Depreciation!AR$349","v":0},{"$f":" Inp_Depreciation!AS$349","v":0},{"$f":" Inp_Depreciation!AT$349","v":0},{"$f":" Inp_Depreciation!AU$349","v":0},{"$f":" Inp_Depreciation!AV$349","v":0},{"$f":" Inp_Depreciation!AW$349","v":0},{"$f":" Inp_Depreciation!AX$349","v":0},{"$f":" Inp_Depreciation!AY$349","v":0},{"$f":" Inp_Depreciation!AZ$349","v":0},{"$f":" Inp_Depreciation!BA$349","v":0},{"$f":" Inp_Depreciation!BB$349","v":0},{"$f":" Inp_Depreciation!BC$349","v":0},{"$f":" Inp_Depreciation!BD$349","v":0},{"$f":" Inp_Depreciation!BE$349","v":0},{"$f":" Inp_Depreciation!BF$349","v":0},{"$f":" Inp_Depreciation!BG$349","v":0},{"$f":" Inp_Depreciation!BH$349","v":0},{"$f":" Inp_Depreciation!BI$349","v":0},{"$f":" Inp_Depreciation!BJ$349","v":0},{"$f":" Inp_Depreciation!BK$349","v":0},{"$f":" Inp_Depreciation!BL$349","v":0},{"$f":" Inp_Depreciation!BM$349","v":0},{"$f":" Inp_Depreciation!BN$349","v":0},{"$f":" Inp_Depreciation!BO$349","v":0},{"$f":" Inp_Depreciation!BP$349","v":0},{"$f":" Inp_Depreciation!BQ$349","v":0},{"$f":" Inp_Depreciation!BR$349","v":0},{"$f":" Inp_Depreciation!BS$349","v":0},{"$f":" Inp_Depreciation!BT$349","v":0},{"$f":" Inp_Depreciation!BU$349","v":0},{"$f":" Inp_Depreciation!BV$349","v":0},{"$f":" Inp_Depreciation!BW$349","v":0},{"$f":" Inp_Depreciation!BX$349","v":0},{"$f":" Inp_Depreciation!BY$349","v":0},{"$f":" Inp_Depreciation!BZ$349","v":0},{"$f":" Inp_Depreciation!CA$349","v":0}]
[null,null,null,"plus",{"$f":" Inp_Depreciation!E$368","v":"Network capex addition - FE"},{"$f":" Inp_Depreciation!F$368","v":0},{"$f":" Inp_Depreciation!G$368","v":0},{"$f":" Inp_Depreciation!H$368","v":0},{"$f":" Inp_Depreciation!I$368","v":"GBP m"},{"$f":" Inp_Depreciation!J$368","v":"[Entitlement Model 28.11.16.xlsx]FEMO RAB'!$A$12 + '[Entitlement Model 28.11.16.xlsx]FEMO RAB'!$A$13"},{"$f":" Inp_Depreciation!K$368","v":16.340283710580668},{"$f":" Inp_Depreciation!L$368","v":0},{"$f":" Inp_Depreciation!M$368","v":0},{"$f":" Inp_Depreciation!N$368","v":0},{"$f":" Inp_Depreciation!O$368","v":0},{"$f":" Inp_Depreciation!P$368","v":0},{"$f":" Inp_Depreciation!Q$368","v":0},{"$f":" Inp_Depreciation!R$368","v":0},{"$f":" Inp_Depreciation!S$368","v":0},{"$f":" Inp_Depreciation!T$368","v":0},{"$f":" Inp_Depreciation!U$368","v":0},{"$f":" Inp_Depreciation!V$368","v":0},{"$f":" Inp_Depreciation!W$368","v":0},{"$f":" Inp_Depreciation!X$368","v":8.2539020033375206},{"$f":" Inp_Depreciation!Y$368","v":5.2320202318813811},{"$f":" Inp_Depreciation!Z$368","v":2.8543614753617654},{"$f":" Inp_Depreciation!AA$368","v":0},{"$f":" Inp_Depreciation!AB$368","v":0},{"$f":" Inp_Depreciation!AC$368","v":0},{"$f":" Inp_Depreciation!AD$368","v":0},{"$f":" Inp_Depreciation!AE$368","v":0},{"$f":" Inp_Depreciation!AF$368","v":0},{"$f":" Inp_Depreciation!AG$368","v":0},{"$f":" Inp_Depreciation!AH$368","v":0},{"$f":" Inp_Depreciation!AI$368","v":0},{"$f":" Inp_Depreciation!AJ$368","v":0},{"$f":" Inp_Depreciation!AK$368","v":0},{"$f":" Inp_Depreciation!AL$368","v":0},{"$f":" Inp_Depreciation!AM$368","v":0},{"$f":" Inp_Depreciation!AN$368","v":0},{"$f":" Inp_Depreciation!AO$368","v":0},{"$f":" Inp_Depreciation!AP$368","v":0},{"$f":" Inp_Depreciation!AQ$368","v":0},{"$f":" Inp_Depreciation!AR$368","v":0},{"$f":" Inp_Depreciation!AS$368","v":0},{"$f":" Inp_Depreciation!AT$368","v":0},{"$f":" Inp_Depreciation!AU$368","v":0},{"$f":" Inp_Depreciation!AV$368","v":0},{"$f":" Inp_Depreciation!AW$368","v":0},{"$f":" Inp_Depreciation!AX$368","v":0},{"$f":" Inp_Depreciation!AY$368","v":0},{"$f":" Inp_Depreciation!AZ$368","v":0},{"$f":" Inp_Depreciation!BA$368","v":0},{"$f":" Inp_Depreciation!BB$368","v":0},{"$f":" Inp_Depreciation!BC$368","v":0},{"$f":" Inp_Depreciation!BD$368","v":0},{"$f":" Inp_Depreciation!BE$368","v":0},{"$f":" Inp_Depreciation!BF$368","v":0},{"$f":" Inp_Depreciation!BG$368","v":0},{"$f":" Inp_Depreciation!BH$368","v":0},{"$f":" Inp_Depreciation!BI$368","v":0},{"$f":" Inp_Depreciation!BJ$368","v":0},{"$f":" Inp_Depreciation!BK$368","v":0},{"$f":" Inp_Depreciation!BL$368","v":0},{"$f":" Inp_Depreciation!BM$368","v":0},{"$f":" Inp_Depreciation!BN$368","v":0},{"$f":" Inp_Depreciation!BO$368","v":0},{"$f":" Inp_Depreciation!BP$368","v":0},{"$f":" Inp_Depreciation!BQ$368","v":0},{"$f":" Inp_Depreciation!BR$368","v":0},{"$f":" Inp_Depreciation!BS$368","v":0},{"$f":" Inp_Depreciation!BT$368","v":0},{"$f":" Inp_Depreciation!BU$368","v":0},{"$f":" Inp_Depreciation!BV$368","v":0},{"$f":" Inp_Depreciation!BW$368","v":0},{"$f":" Inp_Depreciation!BX$368","v":0},{"$f":" Inp_Depreciation!BY$368","v":0},{"$f":" Inp_Depreciation!BZ$368","v":0},{"$f":" Inp_Depreciation!CA$368","v":0}]
[null,null,null,"plus",{"$f":" 'DL - C4 A'!E$2128","v":"Capex addition - RP6 period - FE - base year 2016"},{"$f":" 'DL - C4 A'!F$2128","v":0},{"$f":" 'DL - C4 A'!G$2128","v":0},{"$f":" 'DL - C4 A'!H$2128","v":0},{"$f":" 'DL - C4 A'!I$2128","v":"GBP m"},{"$f":" 'DL - C4 A'!J$2128","v":0},{"$f":" 'DL - C4 A'!K$2128","v":0},{"$f":" 'DL - C4 A'!L$2128","v":0},{"$f":" 'DL - C4 A'!M$2128","v":0},{"$f":" 'DL - C4 A'!N$2128","v":0},{"$f":" 'DL - C4 A'!O$2128","v":0},{"$f":" 'DL - C4 A'!P$2128","v":0},{"$f":" 'DL - C4 A'!Q$2128","v":0},{"$f":" 'DL - C4 A'!R$2128","v":0},{"$f":" 'DL - C4 A'!S$2128","v":0},{"$f":" 'DL - C4 A'!T$2128","v":0},{"$f":" 'DL - C4 A'!U$2128","v":0},{"$f":" 'DL - C4 A'!V$2128","v":0},{"$f":" 'DL - C4 A'!W$2128","v":0},{"$f":" 'DL - C4 A'!X$2128","v":0},{"$f":" 'DL - C4 A'!Y$2128","v":0},{"$f":" 'DL - C4 A'!Z$2128","v":0},{"$f":" 'DL - C4 A'!AA$2128","v":0},{"$f":" 'DL - C4 A'!AB$2128","v":0},{"$f":" 'DL - C4 A'!AC$2128","v":0},{"$f":" 'DL - C4 A'!AD$2128","v":0},{"$f":" 'DL - C4 A'!AE$2128","v":0},{"$f":" 'DL - C4 A'!AF$2128","v":0},{"$f":" 'DL - C4 A'!AG$2128","v":0},{"$f":" 'DL - C4 A'!AH$2128","v":0},{"$f":" 'DL - C4 A'!AI$2128","v":0},{"$f":" 'DL - C4 A'!AJ$2128","v":0},{"$f":" 'DL - C4 A'!AK$2128","v":0},{"$f":" 'DL - C4 A'!AL$2128","v":0},{"$f":" 'DL - C4 A'!AM$2128","v":0},{"$f":" 'DL - C4 A'!AN$2128","v":0},{"$f":" 'DL - C4 A'!AO$2128","v":0},{"$f":" 'DL - C4 A'!AP$2128","v":0},{"$f":" 'DL - C4 A'!AQ$2128","v":0},{"$f":" 'DL - C4 A'!AR$2128","v":0},{"$f":" 'DL - C4 A'!AS$2128","v":0},{"$f":" 'DL - C4 A'!AT$2128","v":0},{"$f":" 'DL - C4 A'!AU$2128","v":0},{"$f":" 'DL - C4 A'!AV$2128","v":0},{"$f":" 'DL - C4 A'!AW$2128","v":0},{"$f":" 'DL - C4 A'!AX$2128","v":0},{"$f":" 'DL - C4 A'!AY$2128","v":0},{"$f":" 'DL - C4 A'!AZ$2128","v":0},{"$f":" 'DL - C4 A'!BA$2128","v":0},{"$f":" 'DL - C4 A'!BB$2128","v":0},{"$f":" 'DL - C4 A'!BC$2128","v":0},{"$f":" 'DL - C4 A'!BD$2128","v":0},{"$f":" 'DL - C4 A'!BE$2128","v":0},{"$f":" 'DL - C4 A'!BF$2128","v":0},{"$f":" 'DL - C4 A'!BG$2128","v":0},{"$f":" 'DL - C4 A'!BH$2128","v":0},{"$f":" 'DL - C4 A'!BI$2128","v":0},{"$f":" 'DL - C4 A'!BJ$2128","v":0},{"$f":" 'DL - C4 A'!BK$2128","v":0},{"$f":" 'DL - C4 A'!BL$2128","v":0},{"$f":" 'DL - C4 A'!BM$2128","v":0},{"$f":" 'DL - C4 A'!BN$2128","v":0},{"$f":" 'DL - C4 A'!BO$2128","v":0},{"$f":" 'DL - C4 A'!BP$2128","v":0},{"$f":" 'DL - C4 A'!BQ$2128","v":0},{"$f":" 'DL - C4 A'!BR$2128","v":0},{"$f":" 'DL - C4 A'!BS$2128","v":0},{"$f":" 'DL - C4 A'!BT$2128","v":0},{"$f":" 'DL - C4 A'!BU$2128","v":0},{"$f":" 'DL - C4 A'!BV$2128","v":0},{"$f":" 'DL - C4 A'!BW$2128","v":0},{"$f":" 'DL - C4 A'!BX$2128","v":0},{"$f":" 'DL - C4 A'!BY$2128","v":0},{"$f":" 'DL - C4 A'!BZ$2128","v":0},{"$f":" 'DL - C4 A'!CA$2128","v":0}]
[null,null,null,"less",{"$f":" Inp_Depreciation!E$325","v":"Phasing adjustments - FE"},{"$f":" Inp_Depreciation!F$325","v":0},{"$f":" Inp_Depreciation!G$325","v":0},{"$f":" Inp_Depreciation!H$325","v":0},{"$f":" Inp_Depreciation!I$325","v":"GBP m"},{"$f":" Inp_Depreciation!J$325","v":0},{"$f":" Inp_Depreciation!K$325","v":0},{"$f":" Inp_Depreciation!L$325","v":0},{"$f":" Inp_Depreciation!M$325","v":0},{"$f":" Inp_Depreciation!N$325","v":0},{"$f":" Inp_Depreciation!O$325","v":0},{"$f":" Inp_Depreciation!P$325","v":0},{"$f":" Inp_Depreciation!Q$325","v":0},{"$f":" Inp_Depreciation!R$325","v":0},{"$f":" Inp_Depreciation!S$325","v":0},{"$f":" Inp_Depreciation!T$325","v":0},{"$f":" Inp_Depreciation!U$325","v":0},{"$f":" Inp_Depreciation!V$325","v":0},{"$f":" Inp_Depreciation!W$325","v":0},{"$f":" Inp_Depreciation!X$325","v":0},{"$f":" Inp_Depreciation!Y$325","v":0},{"$f":" Inp_Depreciation!Z$325","v":0},{"$f":" Inp_Depreciation!AA$325","v":0},{"$f":" Inp_Depreciation!AB$325","v":0},{"$f":" Inp_Depreciation!AC$325","v":0},{"$f":" Inp_Depreciation!AD$325","v":0},{"$f":" Inp_Depreciation!AE$325","v":0},{"$f":" Inp_Depreciation!AF$325","v":0},{"$f":" Inp_Depreciation!AG$325","v":0},{"$f":" Inp_Depreciation!AH$325","v":0},{"$f":" Inp_Depreciation!AI$325","v":0},{"$f":" Inp_Depreciation!AJ$325","v":0},{"$f":" Inp_Depreciation!AK$325","v":0},{"$f":" Inp_Depreciation!AL$325","v":0},{"$f":" Inp_Depreciation!AM$325","v":0},{"$f":" Inp_Depreciation!AN$325","v":0},{"$f":" Inp_Depreciation!AO$325","v":0},{"$f":" Inp_Depreciation!AP$325","v":0},{"$f":" Inp_Depreciation!AQ$325","v":0},{"$f":" Inp_Depreciation!AR$325","v":0},{"$f":" Inp_Depreciation!AS$325","v":0},{"$f":" Inp_Depreciation!AT$325","v":0},{"$f":" Inp_Depreciation!AU$325","v":0},{"$f":" Inp_Depreciation!AV$325","v":0},{"$f":" Inp_Depreciation!AW$325","v":0},{"$f":" Inp_Depreciation!AX$325","v":0},{"$f":" Inp_Depreciation!AY$325","v":0},{"$f":" Inp_Depreciation!AZ$325","v":0},{"$f":" Inp_Depreciation!BA$325","v":0},{"$f":" Inp_Depreciation!BB$325","v":0},{"$f":" Inp_Depreciation!BC$325","v":0},{"$f":" Inp_Depreciation!BD$325","v":0},{"$f":" Inp_Depreciation!BE$325","v":0},{"$f":" Inp_Depreciation!BF$325","v":0},{"$f":" Inp_Depreciation!BG$325","v":0},{"$f":" Inp_Depreciation!BH$325","v":0},{"$f":" Inp_Depreciation!BI$325","v":0},{"$f":" Inp_Depreciation!BJ$325","v":0},{"$f":" Inp_Depreciation!BK$325","v":0},{"$f":" Inp_Depreciation!BL$325","v":0},{"$f":" Inp_Depreciation!BM$325","v":0},{"$f":" Inp_Depreciation!BN$325","v":0},{"$f":" Inp_Depreciation!BO$325","v":0},{"$f":" Inp_Depreciation!BP$325","v":0},{"$f":" Inp_Depreciation!BQ$325","v":0},{"$f":" Inp_Depreciation!BR$325","v":0},{"$f":" Inp_Depreciation!BS$325","v":0},{"$f":" Inp_Depreciation!BT$325","v":0},{"$f":" Inp_Depreciation!BU$325","v":0},{"$f":" Inp_Depreciation!BV$325","v":0},{"$f":" Inp_Depreciation!BW$325","v":0},{"$f":" Inp_Depreciation!BX$325","v":0},{"$f":" Inp_Depreciation!BY$325","v":0},{"$f":" Inp_Depreciation!BZ$325","v":0},{"$f":" Inp_Depreciation!CA$325","v":0}]
[null,null,null,"less",{"$f":" 'DL - C4 A'!E$2107","v":"Depreciation - capex addition - real - FE"},{"$f":" 'DL - C4 A'!F$2107","v":0},{"$f":" 'DL - C4 A'!G$2107","v":0},{"$f":" 'DL - C4 A'!H$2107","v":0},{"$f":" 'DL - C4 A'!I$2107","v":"GBP m"},{"$f":" 'DL - C4 A'!J$2107","v":0},{"$f":" 'DL - C4 A'!K$2107","v":16.340283710580682},{"$f":" 'DL - C4 A'!L$2107","v":0},{"$f":" 'DL - C4 A'!M$2107","v":0},{"$f":" 'DL - C4 A'!N$2107","v":0},{"$f":" 'DL - C4 A'!O$2107","v":0},{"$f":" 'DL - C4 A'!P$2107","v":0},{"$f":" 'DL - C4 A'!Q$2107","v":0},{"$f":" 'DL - C4 A'!R$2107","v":0},{"$f":" 'DL - C4 A'!S$2107","v":0},{"$f":" 'DL - C4 A'!T$2107","v":0},{"$f":" 'DL - C4 A'!U$2107","v":0},{"$f":" 'DL - C4 A'!V$2107","v":0},{"$f":" 'DL - C4 A'!W$2107","v":0},{"$f":" 'DL - C4 A'!X$2107","v":0},{"$f":" 'DL - C4 A'!Y$2107","v":0},{"$f":" 'DL - C4 A'!Z$2107","v":0.81701418552903449},{"$f":" 'DL - C4 A'!AA$2107","v":1.6340283710580668},{"$f":" 'DL - C4 A'!AB$2107","v":1.6340283710580668},{"$f":" 'DL - C4 A'!AC$2107","v":1.6340283710580668},{"$f":" 'DL - C4 A'!AD$2107","v":1.6340283710580668},{"$f":" 'DL - C4 A'!AE$2107","v":1.6340283710580668},{"$f":" 'DL - C4 A'!AF$2107","v":3.2680567421161362},{"$f":" 'DL - C4 A'!AG$2107","v":3.2680567421161362},{"$f":" 'DL - C4 A'!AH$2107","v":0.8170141855290356},{"$f":" 'DL - C4 A'!AI$2107","v":0},{"$f":" 'DL - C4 A'!AJ$2107","v":0},{"$f":" 'DL - C4 A'!AK$2107","v":2.2204460492503131E-15},{"$f":" 'DL - C4 A'!AL$2107","v":0},{"$f":" 'DL - C4 A'!AM$2107","v":0},{"$f":" 'DL - C4 A'!AN$2107","v":0},{"$f":" 'DL - C4 A'!AO$2107","v":0},{"$f":" 'DL - C4 A'!AP$2107","v":0},{"$f":" 'DL - C4 A'!AQ$2107","v":0},{"$f":" 'DL - C4 A'!AR$2107","v":0},{"$f":" 'DL - C4 A'!AS$2107","v":0},{"$f":" 'DL - C4 A'!AT$2107","v":0},{"$f":" 'DL - C4 A'!AU$2107","v":0},{"$f":" 'DL - C4 A'!AV$2107","v":0},{"$f":" 'DL - C4 A'!AW$2107","v":0},{"$f":" 'DL - C4 A'!AX$2107","v":0},{"$f":" 'DL - C4 A'!AY$2107","v":0},{"$f":" 'DL - C4 A'!AZ$2107","v":0},{"$f":" 'DL - C4 A'!BA$2107","v":0},{"$f":" 'DL - C4 A'!BB$2107","v":0},{"$f":" 'DL - C4 A'!BC$2107","v":0},{"$f":" 'DL - C4 A'!BD$2107","v":0},{"$f":" 'DL - C4 A'!BE$2107","v":0},{"$f":" 'DL - C4 A'!BF$2107","v":0},{"$f":" 'DL - C4 A'!BG$2107","v":0},{"$f":" 'DL - C4 A'!BH$2107","v":0},{"$f":" 'DL - C4 A'!BI$2107","v":0},{"$f":" 'DL - C4 A'!BJ$2107","v":0},{"$f":" 'DL - C4 A'!BK$2107","v":0},{"$f":" 'DL - C4 A'!BL$2107","v":0},{"$f":" 'DL - C4 A'!BM$2107","v":0},{"$f":" 'DL - C4 A'!BN$2107","v":0},{"$f":" 'DL - C4 A'!BO$2107","v":0},{"$f":" 'DL - C4 A'!BP$2107","v":0},{"$f":" 'DL - C4 A'!BQ$2107","v":0},{"$f":" 'DL - C4 A'!BR$2107","v":0},{"$f":" 'DL - C4 A'!BS$2107","v":0},{"$f":" 'DL - C4 A'!BT$2107","v":0},{"$f":" 'DL - C4 A'!BU$2107","v":0},{"$f":" 'DL - C4 A'!BV$2107","v":0},{"$f":" 'DL - C4 A'!BW$2107","v":0},{"$f":" 'DL - C4 A'!BX$2107","v":0},{"$f":" 'DL - C4 A'!BY$2107","v":0},{"$f":" 'DL - C4 A'!BZ$2107","v":0},{"$f":" 'DL - C4 A'!CA$2107","v":0}]
[null,null,null,"less",{"$f":" 'DL - C4 A'!E$2141","v":"Depreciation on assets additions - RP6 period - FE - base year 2016"},{"$f":" 'DL - C4 A'!F$2141","v":0},{"$f":" 'DL - C4 A'!G$2141","v":0},{"$f":" 'DL - C4 A'!H$2141","v":0},{"$f":" 'DL - C4 A'!I$2141","v":"GBP m"},{"$f":" 'DL - C4 A'!J$2141","v":0},{"$f":" 'DL - C4 A'!K$2141","v":0},{"$f":" 'DL - C4 A'!L$2141","v":0},{"$f":" 'DL - C4 A'!M$2141","v":0},{"$f":" 'DL - C4 A'!N$2141","v":0},{"$f":" 'DL - C4 A'!O$2141","v":0},{"$f":" 'DL - C4 A'!P$2141","v":0},{"$f":" 'DL - C4 A'!Q$2141","v":0},{"$f":" 'DL - C4 A'!R$2141","v":0},{"$f":" 'DL - C4 A'!S$2141","v":0},{"$f":" 'DL - C4 A'!T$2141","v":0},{"$f":" 'DL - C4 A'!U$2141","v":0},{"$f":" 'DL - C4 A'!V$2141","v":0},{"$f":" 'DL - C4 A'!W$2141","v":0},{"$f":" 'DL - C4 A'!X$2141","v":0},{"$f":" 'DL - C4 A'!Y$2141","v":0},{"$f":" 'DL - C4 A'!Z$2141","v":0},{"$f":" 'DL - C4 A'!AA$2141","v":0},{"$f":" 'DL - C4 A'!AB$2141","v":0},{"$f":" 'DL - C4 A'!AC$2141","v":0},{"$f":" 'DL - C4 A'!AD$2141","v":0},{"$f":" 'DL - C4 A'!AE$2141","v":0},{"$f":" 'DL - C4 A'!AF$2141","v":0},{"$f":" 'DL - C4 A'!AG$2141","v":0},{"$f":" 'DL - C4 A'!AH$2141","v":0},{"$f":" 'DL - C4 A'!AI$2141","v":0},{"$f":" 'DL - C4 A'!AJ$2141","v":0},{"$f":" 'DL - C4 A'!AK$2141","v":0},{"$f":" 'DL - C4 A'!AL$2141","v":0},{"$f":" 'DL - C4 A'!AM$2141","v":0},{"$f":" 'DL - C4 A'!AN$2141","v":0},{"$f":" 'DL - C4 A'!AO$2141","v":0},{"$f":" 'DL - C4 A'!AP$2141","v":0},{"$f":" 'DL - C4 A'!AQ$2141","v":0},{"$f":" 'DL - C4 A'!AR$2141","v":0},{"$f":" 'DL - C4 A'!AS$2141","v":0},{"$f":" 'DL - C4 A'!AT$2141","v":0},{"$f":" 'DL - C4 A'!AU$2141","v":0},{"$f":" 'DL - C4 A'!AV$2141","v":0},{"$f":" 'DL - C4 A'!AW$2141","v":0},{"$f":" 'DL - C4 A'!AX$2141","v":0},{"$f":" 'DL - C4 A'!AY$2141","v":0},{"$f":" 'DL - C4 A'!AZ$2141","v":0},{"$f":" 'DL - C4 A'!BA$2141","v":0},{"$f":" 'DL - C4 A'!BB$2141","v":0},{"$f":" 'DL - C4 A'!BC$2141","v":0},{"$f":" 'DL - C4 A'!BD$2141","v":0},{"$f":" 'DL - C4 A'!BE$2141","v":0},{"$f":" 'DL - C4 A'!BF$2141","v":0},{"$f":" 'DL - C4 A'!BG$2141","v":0},{"$f":" 'DL - C4 A'!BH$2141","v":0},{"$f":" 'DL - C4 A'!BI$2141","v":0},{"$f":" 'DL - C4 A'!BJ$2141","v":0},{"$f":" 'DL - C4 A'!BK$2141","v":0},{"$f":" 'DL - C4 A'!BL$2141","v":0},{"$f":" 'DL - C4 A'!BM$2141","v":0},{"$f":" 'DL - C4 A'!BN$2141","v":0},{"$f":" 'DL - C4 A'!BO$2141","v":0},{"$f":" 'DL - C4 A'!BP$2141","v":0},{"$f":" 'DL - C4 A'!BQ$2141","v":0},{"$f":" 'DL - C4 A'!BR$2141","v":0},{"$f":" 'DL - C4 A'!BS$2141","v":0},{"$f":" 'DL - C4 A'!BT$2141","v":0},{"$f":" 'DL - C4 A'!BU$2141","v":0},{"$f":" 'DL - C4 A'!BV$2141","v":0},{"$f":" 'DL - C4 A'!BW$2141","v":0},{"$f":" 'DL - C4 A'!BX$2141","v":0},{"$f":" 'DL - C4 A'!BY$2141","v":0},{"$f":" 'DL - C4 A'!BZ$2141","v":0},{"$f":" 'DL - C4 A'!CA$2141","v":0}]
[null,null,null,null,"Network capex balance - FE",null,null,null,"GBP m",null,null,null,{"$f":" M115 - M116 + SUM(M117:M118) - SUM(M119:M121)","v":0},0,0,0,0,0,0,0,0,0,0,8.2539020033375206,13.485922235218901,15.523269525051633,13.889241153993567,12.2552127829355,10.621184411877433,8.9871560408193663,7.3531276697612995,4.0850709276451633,0.81701418552902716,-8.4376949871511897E-15,-8.4376949871511897E-15,-8.4376949871511897E-15,-1.0658141036401503E-14,-1.0658141036401503E-14,-1.0658141036401503E-14,-1.0658141036401503E-14,-1.0658141036401503E-14,-1.0658141036401503E-14,-1.0658141036401503E-14,-1.0658141036401503E-14,{"$f":" AS115 - AS116 + SUM(AS117:AS118) - SUM(AS119:AS121)","v":-1.0658141036401503E-14},-1.0658141036401503E-14,-1.0658141036401503E-14,-1.0658141036401503E-14,-1.0658141036401503E-14,-1.0658141036401503E-14,-1.0658141036401503E-14,-1.0658141036401503E-14,-1.0658141036401503E-14,-1.0658141036401503E-14,-1.0658141036401503E-14,-1.0658141036401503E-14,-1.0658141036401503E-14,-1.0658141036401503E-14,-1.0658141036401503E-14,-1.0658141036401503E-14,-1.0658141036401503E-14,-1.0658141036401503E-14,-1.0658141036401503E-14,-1.0658141036401503E-14,-1.0658141036401503E-14,-1.0658141036401503E-14,-1.0658141036401503E-14,-1.0658141036401503E-14,-1.0658141036401503E-14,-1.0658141036401503E-14,-1.0658141036401503E-14,-1.0658141036401503E-14,-1.0658141036401503E-14,-1.0658141036401503E-14,-1.0658141036401503E-14,-1.0658141036401503E-14,{"$f":" BY115 - BY116 + SUM(BY117:BY118) - SUM(BY119:BY121)","v":-1.0658141036401503E-14},-1.0658141036401503E-14,-1.0658141036401503E-14]
[]
[]
["NI RAB"]
[]
[null,null,"Network capex balance - pre RP1 - NI"]
[]
[null,null,null,null,{"$f":" Inp_Depreciation!E$314","v":"Network capex initial balance - pre RP1 - NI"},{"$f":" Inp_Depreciation!F$314","v":0},{"$f":" Inp_Depreciation!G$314","v":0},{"$f":" Inp_Depreciation!H$314","v":0},{"$f":" Inp_Depreciation!I$314","v":"GBP m"},{"$f":" Inp_Depreciation!J$310","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$13","v":"1st Model column flag - RP1"},{"$f":" 'DL - C4 A'!F$13","v":0},{"$f":" 'DL - C4 A'!G$13","v":0},{"$f":" 'DL - C4 A'!H$13","v":0},{"$f":" 'DL - C4 A'!I$13","v":"flag"},{"$f":" 'DL - C4 A'!J$13","v":0},{"$f":" 'DL - C4 A'!K$13","v":1},{"$f":" 'DL - C4 A'!L$13","v":0},{"$f":" 'DL - C4 A'!M$13","v":1},{"$f":" 'DL - C4 A'!N$13","v":0},{"$f":" 'DL - C4 A'!O$13","v":0},{"$f":" 'DL - C4 A'!P$13","v":0},{"$f":" 'DL - C4 A'!Q$13","v":0},{"$f":" 'DL - C4 A'!R$13","v":0},{"$f":" 'DL - C4 A'!S$13","v":0},{"$f":" 'DL - C4 A'!T$13","v":0},{"$f":" 'DL - C4 A'!U$13","v":0},{"$f":" 'DL - C4 A'!V$13","v":0},{"$f":" 'DL - C4 A'!W$13","v":0},{"$f":" 'DL - C4 A'!X$13","v":0},{"$f":" 'DL - C4 A'!Y$13","v":0},{"$f":" 'DL - C4 A'!Z$13","v":0},{"$f":" 'DL - C4 A'!AA$13","v":0},{"$f":" 'DL - C4 A'!AB$13","v":0},{"$f":" 'DL - C4 A'!AC$13","v":0},{"$f":" 'DL - C4 A'!AD$13","v":0},{"$f":" 'DL - C4 A'!AE$13","v":0},{"$f":" 'DL - C4 A'!AF$13","v":0},{"$f":" 'DL - C4 A'!AG$13","v":0},{"$f":" 'DL - C4 A'!AH$13","v":0},{"$f":" 'DL - C4 A'!AI$13","v":0},{"$f":" 'DL - C4 A'!AJ$13","v":0},{"$f":" 'DL - C4 A'!AK$13","v":0},{"$f":" 'DL - C4 A'!AL$13","v":0},{"$f":" 'DL - C4 A'!AM$13","v":0},{"$f":" 'DL - C4 A'!AN$13","v":0},{"$f":" 'DL - C4 A'!AO$13","v":0},{"$f":" 'DL - C4 A'!AP$13","v":0},{"$f":" 'DL - C4 A'!AQ$13","v":0},{"$f":" 'DL - C4 A'!AR$13","v":0},{"$f":" 'DL - C4 A'!AS$13","v":0},{"$f":" 'DL - C4 A'!AT$13","v":0},{"$f":" 'DL - C4 A'!AU$13","v":0},{"$f":" 'DL - C4 A'!AV$13","v":0},{"$f":" 'DL - C4 A'!AW$13","v":0},{"$f":" 'DL - C4 A'!AX$13","v":0},{"$f":" 'DL - C4 A'!AY$13","v":0},{"$f":" 'DL - C4 A'!AZ$13","v":0},{"$f":" 'DL - C4 A'!BA$13","v":0},{"$f":" 'DL - C4 A'!BB$13","v":0},{"$f":" 'DL - C4 A'!BC$13","v":0},{"$f":" 'DL - C4 A'!BD$13","v":0},{"$f":" 'DL - C4 A'!BE$13","v":0},{"$f":" 'DL - C4 A'!BF$13","v":0},{"$f":" 'DL - C4 A'!BG$13","v":0},{"$f":" 'DL - C4 A'!BH$13","v":0},{"$f":" 'DL - C4 A'!BI$13","v":0},{"$f":" 'DL - C4 A'!BJ$13","v":0},{"$f":" 'DL - C4 A'!BK$13","v":0},{"$f":" 'DL - C4 A'!BL$13","v":0},{"$f":" 'DL - C4 A'!BM$13","v":0},{"$f":" 'DL - C4 A'!BN$13","v":0},{"$f":" 'DL - C4 A'!BO$13","v":0},{"$f":" 'DL - C4 A'!BP$13","v":0},{"$f":" 'DL - C4 A'!BQ$13","v":0},{"$f":" 'DL - C4 A'!BR$13","v":0},{"$f":" 'DL - C4 A'!BS$13","v":0},{"$f":" 'DL - C4 A'!BT$13","v":0},{"$f":" 'DL - C4 A'!BU$13","v":0},{"$f":" 'DL - C4 A'!BV$13","v":0},{"$f":" 'DL - C4 A'!BW$13","v":0},{"$f":" 'DL - C4 A'!BX$13","v":0},{"$f":" 'DL - C4 A'!BY$13","v":0},{"$f":" 'DL - C4 A'!BZ$13","v":0},{"$f":" 'DL - C4 A'!CA$13","v":0}]
[]
[null,null,null,null,"Network capex balance - pre RP1 BEG - NI",null,null,null,"GBP m",null,null,null,{"$f":" L134","v":0},{"$f":" M134","v":0},{"$f":" N134","v":0},{"$f":" O134","v":0},{"$f":" P134","v":0},{"$f":" Q134","v":0},{"$f":" R134","v":0},{"$f":" S134","v":0},{"$f":" T134","v":0},{"$f":" U134","v":0},{"$f":" V134","v":0},{"$f":" W134","v":0},{"$f":" X134","v":0},{"$f":" Y134","v":0},{"$f":" Z134","v":0},{"$f":" AA134","v":0},{"$f":" AB134","v":0},{"$f":" AC134","v":0},{"$f":" AD134","v":0},{"$f":" AE134","v":0},{"$f":" AF134","v":0},{"$f":" AG134","v":0},{"$f":" AH134","v":0},{"$f":" AI134","v":0},{"$f":" AJ134","v":0},{"$f":" AK134","v":0},{"$f":" AL134","v":0},{"$f":" AM134","v":0},{"$f":" AN134","v":0},{"$f":" AO134","v":0},{"$f":" AP134","v":0},{"$f":" AQ134","v":0},{"$f":" AR134","v":0},{"$f":" AS134","v":0},{"$f":" AT134","v":0},{"$f":" AU134","v":0},{"$f":" AV134","v":0},{"$f":" AW134","v":0},{"$f":" AX134","v":0},{"$f":" AY134","v":0},{"$f":" AZ134","v":0},{"$f":" BA134","v":0},{"$f":" BB134","v":0},{"$f":" BC134","v":0},{"$f":" BD134","v":0},{"$f":" BE134","v":0},{"$f":" BF134","v":0},{"$f":" BG134","v":0},{"$f":" BH134","v":0},{"$f":" BI134","v":0},{"$f":" BJ134","v":0},{"$f":" BK134","v":0},{"$f":" BL134","v":0},{"$f":" BM134","v":0},{"$f":" BN134","v":0},{"$f":" BO134","v":0},{"$f":" BP134","v":0},{"$f":" BQ134","v":0},{"$f":" BR134","v":0},{"$f":" BS134","v":0},{"$f":" BT134","v":0},{"$f":" BU134","v":0},{"$f":" BV134","v":0},{"$f":" BW134","v":0},{"$f":" BX134","v":0},{"$f":" BY134","v":0},{"$f":" BZ134","v":0}]
[null,null,null,"less",{"$f":" Inp_Depreciation!E$338","v":"Pre RP1 asset depreciation - price base 2016 - NI"},{"$f":" Inp_Depreciation!F$338","v":0},{"$f":" Inp_Depreciation!G$338","v":0},{"$f":" Inp_Depreciation!H$338","v":0},{"$f":" Inp_Depreciation!I$338","v":"GBP m"},{"$f":" Inp_Depreciation!J$338","v":0},{"$f":" Inp_Depreciation!K$338","v":0},{"$f":" Inp_Depreciation!L$338","v":0},{"$f":" Inp_Depreciation!M$338","v":0},{"$f":" Inp_Depreciation!N$338","v":0},{"$f":" Inp_Depreciation!O$338","v":0},{"$f":" Inp_Depreciation!P$338","v":0},{"$f":" Inp_Depreciation!Q$338","v":0},{"$f":" Inp_Depreciation!R$338","v":0},{"$f":" Inp_Depreciation!S$338","v":0},{"$f":" Inp_Depreciation!T$338","v":0},{"$f":" Inp_Depreciation!U$338","v":0},{"$f":" Inp_Depreciation!V$338","v":0},{"$f":" Inp_Depreciation!W$338","v":0},{"$f":" Inp_Depreciation!X$338","v":0},{"$f":" Inp_Depreciation!Y$338","v":0},{"$f":" Inp_Depreciation!Z$338","v":0},{"$f":" Inp_Depreciation!AA$338","v":0},{"$f":" Inp_Depreciation!AB$338","v":0},{"$f":" Inp_Depreciation!AC$338","v":0},{"$f":" Inp_Depreciation!AD$338","v":0},{"$f":" Inp_Depreciation!AE$338","v":0},{"$f":" Inp_Depreciation!AF$338","v":0},{"$f":" Inp_Depreciation!AG$338","v":0},{"$f":" Inp_Depreciation!AH$338","v":0},{"$f":" Inp_Depreciation!AI$338","v":0},{"$f":" Inp_Depreciation!AJ$338","v":0},{"$f":" Inp_Depreciation!AK$338","v":0},{"$f":" Inp_Depreciation!AL$338","v":0},{"$f":" Inp_Depreciation!AM$338","v":0},{"$f":" Inp_Depreciation!AN$338","v":0},{"$f":" Inp_Depreciation!AO$338","v":0},{"$f":" Inp_Depreciation!AP$338","v":0},{"$f":" Inp_Depreciation!AQ$338","v":0},{"$f":" Inp_Depreciation!AR$338","v":0},{"$f":" Inp_Depreciation!AS$338","v":0},{"$f":" Inp_Depreciation!AT$338","v":0},{"$f":" Inp_Depreciation!AU$338","v":0},{"$f":" Inp_Depreciation!AV$338","v":0},{"$f":" Inp_Depreciation!AW$338","v":0},{"$f":" Inp_Depreciation!AX$338","v":0},{"$f":" Inp_Depreciation!AY$338","v":0},{"$f":" Inp_Depreciation!AZ$338","v":0},{"$f":" Inp_Depreciation!BA$338","v":0},{"$f":" Inp_Depreciation!BB$338","v":0},{"$f":" Inp_Depreciation!BC$338","v":0},{"$f":" Inp_Depreciation!BD$338","v":0},{"$f":" Inp_Depreciation!BE$338","v":0},{"$f":" Inp_Depreciation!BF$338","v":0},{"$f":" Inp_Depreciation!BG$338","v":0},{"$f":" Inp_Depreciation!BH$338","v":0},{"$f":" Inp_Depreciation!BI$338","v":0},{"$f":" Inp_Depreciation!BJ$338","v":0},{"$f":" Inp_Depreciation!BK$338","v":0},{"$f":" Inp_Depreciation!BL$338","v":0},{"$f":" Inp_Depreciation!BM$338","v":0},{"$f":" Inp_Depreciation!BN$338","v":0},{"$f":" Inp_Depreciation!BO$338","v":0},{"$f":" Inp_Depreciation!BP$338","v":0},{"$f":" Inp_Depreciation!BQ$338","v":0},{"$f":" Inp_Depreciation!BR$338","v":0},{"$f":" Inp_Depreciation!BS$338","v":0},{"$f":" Inp_Depreciation!BT$338","v":0},{"$f":" Inp_Depreciation!BU$338","v":0},{"$f":" Inp_Depreciation!BV$338","v":0},{"$f":" Inp_Depreciation!BW$338","v":0},{"$f":" Inp_Depreciation!BX$338","v":0},{"$f":" Inp_Depreciation!BY$338","v":0},{"$f":" Inp_Depreciation!BZ$338","v":0},{"$f":" Inp_Depreciation!CA$338","v":0}]
[null,null,null,null,"Network capex balance - pre RP1 - NI",null,null,null,"GBP m",null,null,null,{"$f":" IF(M130 = 1, $H129 - M133, M132 - M133)","v":0},0,{"$f":" IF(O130 = 1, $H129 - O133, O132 - O133)","v":0},{"$f":" IF(P130 = 1, $H129 - P133, P132 - P133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Network capex balance - NI"]
[]
[null,null,null,null,"Network capex balance BEG - NI",null,null,null,"GBP m",null,null,null,{"$f":" L145","v":0},{"$f":" M145","v":0},{"$f":" N145","v":0},{"$f":" O145","v":0},{"$f":" P145","v":0},{"$f":" Q145","v":0},{"$f":" R145","v":0},{"$f":" S145","v":0},{"$f":" T145","v":0},{"$f":" U145","v":0},{"$f":" V145","v":0},{"$f":" W145","v":0},{"$f":" X145","v":0},{"$f":" Y145","v":0},{"$f":" Z145","v":20.976363439228173},{"$f":" AA145","v":38.502330381586702},{"$f":" AB145","v":35.250461597276711},{"$f":" AC145","v":31.282316032737},{"$f":" AD145","v":27.181574291119173},{"$f":" AE145","v":23.080832549501345},{"$f":" AF145","v":14.879349066265666},{"$f":" AG145","v":6.6778655830299876},{"$f":" AH145","v":2.4839776975574139},{"$f":" AI145","v":-4.9737991503207013E-14},{"$f":" AJ145","v":-4.9737991503207013E-14},{"$f":" AK145","v":-4.9737991503207013E-14},{"$f":" AL145","v":-4.9737991503207013E-14},{"$f":" AM145","v":-4.9737991503207013E-14},{"$f":" AN145","v":-4.9737991503207013E-14},{"$f":" AO145","v":-4.9737991503207013E-14},{"$f":" AP145","v":-4.9737991503207013E-14},{"$f":" AQ145","v":-4.9737991503207013E-14},{"$f":" AR145","v":-4.9737991503207013E-14},{"$f":" AS145","v":-4.9737991503207013E-14},{"$f":" AT145","v":-4.9737991503207013E-14},{"$f":" AU145","v":-4.9737991503207013E-14},{"$f":" AV145","v":-4.9737991503207013E-14},{"$f":" AW145","v":-4.9737991503207013E-14},{"$f":" AX145","v":-4.9737991503207013E-14},{"$f":" AY145","v":-4.9737991503207013E-14},{"$f":" AZ145","v":-4.9737991503207013E-14},{"$f":" BA145","v":-4.9737991503207013E-14},{"$f":" BB145","v":-4.9737991503207013E-14},{"$f":" BC145","v":-4.9737991503207013E-14},{"$f":" BD145","v":-4.9737991503207013E-14},{"$f":" BE145","v":-4.9737991503207013E-14},{"$f":" BF145","v":-4.9737991503207013E-14},{"$f":" BG145","v":-4.9737991503207013E-14},{"$f":" BH145","v":-4.9737991503207013E-14},{"$f":" BI145","v":-4.9737991503207013E-14},{"$f":" BJ145","v":-4.9737991503207013E-14},{"$f":" BK145","v":-4.9737991503207013E-14},{"$f":" BL145","v":-4.9737991503207013E-14},{"$f":" BM145","v":-4.9737991503207013E-14},{"$f":" BN145","v":-4.9737991503207013E-14},{"$f":" BO145","v":-4.9737991503207013E-14},{"$f":" BP145","v":-4.9737991503207013E-14},{"$f":" BQ145","v":-4.9737991503207013E-14},{"$f":" BR145","v":-4.9737991503207013E-14},{"$f":" BS145","v":-4.9737991503207013E-14},{"$f":" BT145","v":-4.9737991503207013E-14},{"$f":" BU145","v":-4.9737991503207013E-14},{"$f":" BV145","v":-4.9737991503207013E-14},{"$f":" BW145","v":-4.9737991503207013E-14},{"$f":" BX145","v":-4.9737991503207013E-14},{"$f":" BY145","v":-4.9737991503207013E-14},{"$f":" BZ145","v":-4.9737991503207013E-14}]
[null,null,null,"less",{"$f":" Inp_Depreciation!E$350","v":"Adjustment Moyle - NI"},{"$f":" Inp_Depreciation!F$350","v":0},{"$f":" Inp_Depreciation!G$350","v":0},{"$f":" Inp_Depreciation!H$350","v":0},{"$f":" Inp_Depreciation!I$350","v":"GBP m"},{"$f":" Inp_Depreciation!J$350","v":0},{"$f":" Inp_Depreciation!K$350","v":0},{"$f":" Inp_Depreciation!L$350","v":0},{"$f":" Inp_Depreciation!M$350","v":0},{"$f":" Inp_Depreciation!N$350","v":0},{"$f":" Inp_Depreciation!O$350","v":0},{"$f":" Inp_Depreciation!P$350","v":0},{"$f":" Inp_Depreciation!Q$350","v":0},{"$f":" Inp_Depreciation!R$350","v":0},{"$f":" Inp_Depreciation!S$350","v":0},{"$f":" Inp_Depreciation!T$350","v":0},{"$f":" Inp_Depreciation!U$350","v":0},{"$f":" Inp_Depreciation!V$350","v":0},{"$f":" Inp_Depreciation!W$350","v":0},{"$f":" Inp_Depreciation!X$350","v":0},{"$f":" Inp_Depreciation!Y$350","v":0},{"$f":" Inp_Depreciation!Z$350","v":0},{"$f":" Inp_Depreciation!AA$350","v":0},{"$f":" Inp_Depreciation!AB$350","v":0},{"$f":" Inp_Depreciation!AC$350","v":0},{"$f":" Inp_Depreciation!AD$350","v":0},{"$f":" Inp_Depreciation!AE$350","v":0},{"$f":" Inp_Depreciation!AF$350","v":0},{"$f":" Inp_Depreciation!AG$350","v":0},{"$f":" Inp_Depreciation!AH$350","v":0},{"$f":" Inp_Depreciation!AI$350","v":0},{"$f":" Inp_Depreciation!AJ$350","v":0},{"$f":" Inp_Depreciation!AK$350","v":0},{"$f":" Inp_Depreciation!AL$350","v":0},{"$f":" Inp_Depreciation!AM$350","v":0},{"$f":" Inp_Depreciation!AN$350","v":0},{"$f":" Inp_Depreciation!AO$350","v":0},{"$f":" Inp_Depreciation!AP$350","v":0},{"$f":" Inp_Depreciation!AQ$350","v":0},{"$f":" Inp_Depreciation!AR$350","v":0},{"$f":" Inp_Depreciation!AS$350","v":0},{"$f":" Inp_Depreciation!AT$350","v":0},{"$f":" Inp_Depreciation!AU$350","v":0},{"$f":" Inp_Depreciation!AV$350","v":0},{"$f":" Inp_Depreciation!AW$350","v":0},{"$f":" Inp_Depreciation!AX$350","v":0},{"$f":" Inp_Depreciation!AY$350","v":0},{"$f":" Inp_Depreciation!AZ$350","v":0},{"$f":" Inp_Depreciation!BA$350","v":0},{"$f":" Inp_Depreciation!BB$350","v":0},{"$f":" Inp_Depreciation!BC$350","v":0},{"$f":" Inp_Depreciation!BD$350","v":0},{"$f":" Inp_Depreciation!BE$350","v":0},{"$f":" Inp_Depreciation!BF$350","v":0},{"$f":" Inp_Depreciation!BG$350","v":0},{"$f":" Inp_Depreciation!BH$350","v":0},{"$f":" Inp_Depreciation!BI$350","v":0},{"$f":" Inp_Depreciation!BJ$350","v":0},{"$f":" Inp_Depreciation!BK$350","v":0},{"$f":" Inp_Depreciation!BL$350","v":0},{"$f":" Inp_Depreciation!BM$350","v":0},{"$f":" Inp_Depreciation!BN$350","v":0},{"$f":" Inp_Depreciation!BO$350","v":0},{"$f":" Inp_Depreciation!BP$350","v":0},{"$f":" Inp_Depreciation!BQ$350","v":0},{"$f":" Inp_Depreciation!BR$350","v":0},{"$f":" Inp_Depreciation!BS$350","v":0},{"$f":" Inp_Depreciation!BT$350","v":0},{"$f":" Inp_Depreciation!BU$350","v":0},{"$f":" Inp_Depreciation!BV$350","v":0},{"$f":" Inp_Depreciation!BW$350","v":0},{"$f":" Inp_Depreciation!BX$350","v":0},{"$f":" Inp_Depreciation!BY$350","v":0},{"$f":" Inp_Depreciation!BZ$350","v":0},{"$f":" Inp_Depreciation!CA$350","v":0}]
[null,null,null,"plus",{"$f":" Inp_Depreciation!E$369","v":"Network capex addition - NI"},{"$f":" Inp_Depreciation!F$369","v":0},{"$f":" Inp_Depreciation!G$369","v":0},{"$f":" Inp_Depreciation!H$369","v":0},{"$f":" Inp_Depreciation!I$369","v":"GBP m"},{"$f":" Inp_Depreciation!J$369","v":"[Entitlement Model 28.11.16.xlsx]NI2007 RAB'!$A$12 + '[Entitlement Model 28.11.16.xlsx]Ni 2007 RAB Power NI'!$A$13"},{"$f":" Inp_Depreciation!K$369","v":41.007417416178271},{"$f":" Inp_Depreciation!L$369","v":0},{"$f":" Inp_Depreciation!M$369","v":0},{"$f":" Inp_Depreciation!N$369","v":0},{"$f":" Inp_Depreciation!O$369","v":0},{"$f":" Inp_Depreciation!P$369","v":0},{"$f":" Inp_Depreciation!Q$369","v":0},{"$f":" Inp_Depreciation!R$369","v":0},{"$f":" Inp_Depreciation!S$369","v":0},{"$f":" Inp_Depreciation!T$369","v":0},{"$f":" Inp_Depreciation!U$369","v":0},{"$f":" Inp_Depreciation!V$369","v":0},{"$f":" Inp_Depreciation!W$369","v":0},{"$f":" Inp_Depreciation!X$369","v":0},{"$f":" Inp_Depreciation!Y$369","v":0},{"$f":" Inp_Depreciation!Z$369","v":20.976363439228173},{"$f":" Inp_Depreciation!AA$369","v":19.099592538402621},{"$f":" Inp_Depreciation!AB$369","v":0.81405291014469583},{"$f":" Inp_Depreciation!AC$369","v":0.11740852840277777},{"$f":" Inp_Depreciation!AD$369","v":0},{"$f":" Inp_Depreciation!AE$369","v":0},{"$f":" Inp_Depreciation!AF$369","v":0},{"$f":" Inp_Depreciation!AG$369","v":0},{"$f":" Inp_Depreciation!AH$369","v":0},{"$f":" Inp_Depreciation!AI$369","v":0},{"$f":" Inp_Depreciation!AJ$369","v":0},{"$f":" Inp_Depreciation!AK$369","v":0},{"$f":" Inp_Depreciation!AL$369","v":0},{"$f":" Inp_Depreciation!AM$369","v":0},{"$f":" Inp_Depreciation!AN$369","v":0},{"$f":" Inp_Depreciation!AO$369","v":0},{"$f":" Inp_Depreciation!AP$369","v":0},{"$f":" Inp_Depreciation!AQ$369","v":0},{"$f":" Inp_Depreciation!AR$369","v":0},{"$f":" Inp_Depreciation!AS$369","v":0},{"$f":" Inp_Depreciation!AT$369","v":0},{"$f":" Inp_Depreciation!AU$369","v":0},{"$f":" Inp_Depreciation!AV$369","v":0},{"$f":" Inp_Depreciation!AW$369","v":0},{"$f":" Inp_Depreciation!AX$369","v":0},{"$f":" Inp_Depreciation!AY$369","v":0},{"$f":" Inp_Depreciation!AZ$369","v":0},{"$f":" Inp_Depreciation!BA$369","v":0},{"$f":" Inp_Depreciation!BB$369","v":0},{"$f":" Inp_Depreciation!BC$369","v":0},{"$f":" Inp_Depreciation!BD$369","v":0},{"$f":" Inp_Depreciation!BE$369","v":0},{"$f":" Inp_Depreciation!BF$369","v":0},{"$f":" Inp_Depreciation!BG$369","v":0},{"$f":" Inp_Depreciation!BH$369","v":0},{"$f":" Inp_Depreciation!BI$369","v":0},{"$f":" Inp_Depreciation!BJ$369","v":0},{"$f":" Inp_Depreciation!BK$369","v":0},{"$f":" Inp_Depreciation!BL$369","v":0},{"$f":" Inp_Depreciation!BM$369","v":0},{"$f":" Inp_Depreciation!BN$369","v":0},{"$f":" Inp_Depreciation!BO$369","v":0},{"$f":" Inp_Depreciation!BP$369","v":0},{"$f":" Inp_Depreciation!BQ$369","v":0},{"$f":" Inp_Depreciation!BR$369","v":0},{"$f":" Inp_Depreciation!BS$369","v":0},{"$f":" Inp_Depreciation!BT$369","v":0},{"$f":" Inp_Depreciation!BU$369","v":0},{"$f":" Inp_Depreciation!BV$369","v":0},{"$f":" Inp_Depreciation!BW$369","v":0},{"$f":" Inp_Depreciation!BX$369","v":0},{"$f":" Inp_Depreciation!BY$369","v":0},{"$f":" Inp_Depreciation!BZ$369","v":0},{"$f":" Inp_Depreciation!CA$369","v":0}]
[null,null,null,"plus",{"$f":" 'DL - C4 A'!E$2312","v":"Capex addition - RP6 period - NI - base year 2016"},{"$f":" 'DL - C4 A'!F$2312","v":0},{"$f":" 'DL - C4 A'!G$2312","v":0},{"$f":" 'DL - C4 A'!H$2312","v":0},{"$f":" 'DL - C4 A'!I$2312","v":"GBP m"},{"$f":" 'DL - C4 A'!J$2312","v":0},{"$f":" 'DL - C4 A'!K$2312","v":0},{"$f":" 'DL - C4 A'!L$2312","v":0},{"$f":" 'DL - C4 A'!M$2312","v":0},{"$f":" 'DL - C4 A'!N$2312","v":0},{"$f":" 'DL - C4 A'!O$2312","v":0},{"$f":" 'DL - C4 A'!P$2312","v":0},{"$f":" 'DL - C4 A'!Q$2312","v":0},{"$f":" 'DL - C4 A'!R$2312","v":0},{"$f":" 'DL - C4 A'!S$2312","v":0},{"$f":" 'DL - C4 A'!T$2312","v":0},{"$f":" 'DL - C4 A'!U$2312","v":0},{"$f":" 'DL - C4 A'!V$2312","v":0},{"$f":" 'DL - C4 A'!W$2312","v":0},{"$f":" 'DL - C4 A'!X$2312","v":0},{"$f":" 'DL - C4 A'!Y$2312","v":0},{"$f":" 'DL - C4 A'!Z$2312","v":0},{"$f":" 'DL - C4 A'!AA$2312","v":0},{"$f":" 'DL - C4 A'!AB$2312","v":0},{"$f":" 'DL - C4 A'!AC$2312","v":0},{"$f":" 'DL - C4 A'!AD$2312","v":0},{"$f":" 'DL - C4 A'!AE$2312","v":0},{"$f":" 'DL - C4 A'!AF$2312","v":0},{"$f":" 'DL - C4 A'!AG$2312","v":0},{"$f":" 'DL - C4 A'!AH$2312","v":0},{"$f":" 'DL - C4 A'!AI$2312","v":0},{"$f":" 'DL - C4 A'!AJ$2312","v":0},{"$f":" 'DL - C4 A'!AK$2312","v":0},{"$f":" 'DL - C4 A'!AL$2312","v":0},{"$f":" 'DL - C4 A'!AM$2312","v":0},{"$f":" 'DL - C4 A'!AN$2312","v":0},{"$f":" 'DL - C4 A'!AO$2312","v":0},{"$f":" 'DL - C4 A'!AP$2312","v":0},{"$f":" 'DL - C4 A'!AQ$2312","v":0},{"$f":" 'DL - C4 A'!AR$2312","v":0},{"$f":" 'DL - C4 A'!AS$2312","v":0},{"$f":" 'DL - C4 A'!AT$2312","v":0},{"$f":" 'DL - C4 A'!AU$2312","v":0},{"$f":" 'DL - C4 A'!AV$2312","v":0},{"$f":" 'DL - C4 A'!AW$2312","v":0},{"$f":" 'DL - C4 A'!AX$2312","v":0},{"$f":" 'DL - C4 A'!AY$2312","v":0},{"$f":" 'DL - C4 A'!AZ$2312","v":0},{"$f":" 'DL - C4 A'!BA$2312","v":0},{"$f":" 'DL - C4 A'!BB$2312","v":0},{"$f":" 'DL - C4 A'!BC$2312","v":0},{"$f":" 'DL - C4 A'!BD$2312","v":0},{"$f":" 'DL - C4 A'!BE$2312","v":0},{"$f":" 'DL - C4 A'!BF$2312","v":0},{"$f":" 'DL - C4 A'!BG$2312","v":0},{"$f":" 'DL - C4 A'!BH$2312","v":0},{"$f":" 'DL - C4 A'!BI$2312","v":0},{"$f":" 'DL - C4 A'!BJ$2312","v":0},{"$f":" 'DL - C4 A'!BK$2312","v":0},{"$f":" 'DL - C4 A'!BL$2312","v":0},{"$f":" 'DL - C4 A'!BM$2312","v":0},{"$f":" 'DL - C4 A'!BN$2312","v":0},{"$f":" 'DL - C4 A'!BO$2312","v":0},{"$f":" 'DL - C4 A'!BP$2312","v":0},{"$f":" 'DL - C4 A'!BQ$2312","v":0},{"$f":" 'DL - C4 A'!BR$2312","v":0},{"$f":" 'DL - C4 A'!BS$2312","v":0},{"$f":" 'DL - C4 A'!BT$2312","v":0},{"$f":" 'DL - C4 A'!BU$2312","v":0},{"$f":" 'DL - C4 A'!BV$2312","v":0},{"$f":" 'DL - C4 A'!BW$2312","v":0},{"$f":" 'DL - C4 A'!BX$2312","v":0},{"$f":" 'DL - C4 A'!BY$2312","v":0},{"$f":" 'DL - C4 A'!BZ$2312","v":0},{"$f":" 'DL - C4 A'!CA$2312","v":0}]
[null,null,null,"less",{"$f":" Inp_Depreciation!E$326","v":"Phasing adjustments - NI"},{"$f":" Inp_Depreciation!F$326","v":0},{"$f":" Inp_Depreciation!G$326","v":0},{"$f":" Inp_Depreciation!H$326","v":0},{"$f":" Inp_Depreciation!I$326","v":"GBP m"},{"$f":" Inp_Depreciation!J$326","v":"[Entitlement Model 28.11.16.xlsx]NI2007 D.'!$B$20"},{"$f":" Inp_Depreciation!K$326","v":4.4408920985006262E-15},{"$f":" Inp_Depreciation!L$326","v":0},{"$f":" Inp_Depreciation!M$326","v":0},{"$f":" Inp_Depreciation!N$326","v":0},{"$f":" Inp_Depreciation!O$326","v":0},{"$f":" Inp_Depreciation!P$326","v":0},{"$f":" Inp_Depreciation!Q$326","v":0},{"$f":" Inp_Depreciation!R$326","v":0},{"$f":" Inp_Depreciation!S$326","v":0},{"$f":" Inp_Depreciation!T$326","v":0},{"$f":" Inp_Depreciation!U$326","v":0},{"$f":" Inp_Depreciation!V$326","v":0},{"$f":" Inp_Depreciation!W$326","v":0},{"$f":" Inp_Depreciation!X$326","v":0},{"$f":" Inp_Depreciation!Y$326","v":0},{"$f":" Inp_Depreciation!Z$326","v":0},{"$f":" Inp_Depreciation!AA$326","v":-2.4339700017189805},{"$f":" Inp_Depreciation!AB$326","v":-2.3079194322861919E-2},{"$f":" Inp_Depreciation!AC$326","v":-9.3172222552002845E-3},{"$f":" Inp_Depreciation!AD$326","v":0},{"$f":" Inp_Depreciation!AE$326","v":0},{"$f":" Inp_Depreciation!AF$326","v":0},{"$f":" Inp_Depreciation!AG$326","v":0},{"$f":" Inp_Depreciation!AH$326","v":0},{"$f":" Inp_Depreciation!AI$326","v":2.4663664182970471},{"$f":" Inp_Depreciation!AJ$326","v":0},{"$f":" Inp_Depreciation!AK$326","v":0},{"$f":" Inp_Depreciation!AL$326","v":0},{"$f":" Inp_Depreciation!AM$326","v":0},{"$f":" Inp_Depreciation!AN$326","v":0},{"$f":" Inp_Depreciation!AO$326","v":0},{"$f":" Inp_Depreciation!AP$326","v":0},{"$f":" Inp_Depreciation!AQ$326","v":0},{"$f":" Inp_Depreciation!AR$326","v":0},{"$f":" Inp_Depreciation!AS$326","v":0},{"$f":" Inp_Depreciation!AT$326","v":0},{"$f":" Inp_Depreciation!AU$326","v":0},{"$f":" Inp_Depreciation!AV$326","v":0},{"$f":" Inp_Depreciation!AW$326","v":0},{"$f":" Inp_Depreciation!AX$326","v":0},{"$f":" Inp_Depreciation!AY$326","v":0},{"$f":" Inp_Depreciation!AZ$326","v":0},{"$f":" Inp_Depreciation!BA$326","v":0},{"$f":" Inp_Depreciation!BB$326","v":0},{"$f":" Inp_Depreciation!BC$326","v":0},{"$f":" Inp_Depreciation!BD$326","v":0},{"$f":" Inp_Depreciation!BE$326","v":0},{"$f":" Inp_Depreciation!BF$326","v":0},{"$f":" Inp_Depreciation!BG$326","v":0},{"$f":" Inp_Depreciation!BH$326","v":0},{"$f":" Inp_Depreciation!BI$326","v":0},{"$f":" Inp_Depreciation!BJ$326","v":0},{"$f":" Inp_Depreciation!BK$326","v":0},{"$f":" Inp_Depreciation!BL$326","v":0},{"$f":" Inp_Depreciation!BM$326","v":0},{"$f":" Inp_Depreciation!BN$326","v":0},{"$f":" Inp_Depreciation!BO$326","v":0},{"$f":" Inp_Depreciation!BP$326","v":0},{"$f":" Inp_Depreciation!BQ$326","v":0},{"$f":" Inp_Depreciation!BR$326","v":0},{"$f":" Inp_Depreciation!BS$326","v":0},{"$f":" Inp_Depreciation!BT$326","v":0},{"$f":" Inp_Depreciation!BU$326","v":0},{"$f":" Inp_Depreciation!BV$326","v":0},{"$f":" Inp_Depreciation!BW$326","v":0},{"$f":" Inp_Depreciation!BX$326","v":0},{"$f":" Inp_Depreciation!BY$326","v":0},{"$f":" Inp_Depreciation!BZ$326","v":0},{"$f":" Inp_Depreciation!CA$326","v":0}]
[null,null,null,"less",{"$f":" 'DL - C4 A'!E$2291","v":"Depreciation - capex addition - real - NI"},{"$f":" 'DL - C4 A'!F$2291","v":0},{"$f":" 'DL - C4 A'!G$2291","v":0},{"$f":" 'DL - C4 A'!H$2291","v":0},{"$f":" 'DL - C4 A'!I$2291","v":"GBP m"},{"$f":" 'DL - C4 A'!J$2291","v":0},{"$f":" 'DL - C4 A'!K$2291","v":41.00741741617832},{"$f":" 'DL - C4 A'!L$2291","v":0},{"$f":" 'DL - C4 A'!M$2291","v":0},{"$f":" 'DL - C4 A'!N$2291","v":0},{"$f":" 'DL - C4 A'!O$2291","v":0},{"$f":" 'DL - C4 A'!P$2291","v":0},{"$f":" 'DL - C4 A'!Q$2291","v":0},{"$f":" 'DL - C4 A'!R$2291","v":0},{"$f":" 'DL - C4 A'!S$2291","v":0},{"$f":" 'DL - C4 A'!T$2291","v":0},{"$f":" 'DL - C4 A'!U$2291","v":0},{"$f":" 'DL - C4 A'!V$2291","v":0},{"$f":" 'DL - C4 A'!W$2291","v":0},{"$f":" 'DL - C4 A'!X$2291","v":0},{"$f":" 'DL - C4 A'!Y$2291","v":0},{"$f":" 'DL - C4 A'!Z$2291","v":0},{"$f":" 'DL - C4 A'!AA$2291","v":4.0075955977630793},{"$f":" 'DL - C4 A'!AB$2291","v":4.0890008887775489},{"$f":" 'DL - C4 A'!AC$2291","v":4.0948713151976879},{"$f":" 'DL - C4 A'!AD$2291","v":4.1007417416178269},{"$f":" 'DL - C4 A'!AE$2291","v":4.1007417416178269},{"$f":" 'DL - C4 A'!AF$2291","v":8.2014834832356787},{"$f":" 'DL - C4 A'!AG$2291","v":8.2014834832356787},{"$f":" 'DL - C4 A'!AH$2291","v":4.1938878854725736},{"$f":" 'DL - C4 A'!AI$2291","v":1.7611279260416664E-2},{"$f":" 'DL - C4 A'!AJ$2291","v":0},{"$f":" 'DL - C4 A'!AK$2291","v":0},{"$f":" 'DL - C4 A'!AL$2291","v":0},{"$f":" 'DL - C4 A'!AM$2291","v":0},{"$f":" 'DL - C4 A'!AN$2291","v":0},{"$f":" 'DL - C4 A'!AO$2291","v":0},{"$f":" 'DL - C4 A'!AP$2291","v":0},{"$f":" 'DL - C4 A'!AQ$2291","v":0},{"$f":" 'DL - C4 A'!AR$2291","v":0},{"$f":" 'DL - C4 A'!AS$2291","v":0},{"$f":" 'DL - C4 A'!AT$2291","v":0},{"$f":" 'DL - C4 A'!AU$2291","v":0},{"$f":" 'DL - C4 A'!AV$2291","v":0},{"$f":" 'DL - C4 A'!AW$2291","v":0},{"$f":" 'DL - C4 A'!AX$2291","v":0},{"$f":" 'DL - C4 A'!AY$2291","v":0},{"$f":" 'DL - C4 A'!AZ$2291","v":0},{"$f":" 'DL - C4 A'!BA$2291","v":0},{"$f":" 'DL - C4 A'!BB$2291","v":0},{"$f":" 'DL - C4 A'!BC$2291","v":0},{"$f":" 'DL - C4 A'!BD$2291","v":0},{"$f":" 'DL - C4 A'!BE$2291","v":0},{"$f":" 'DL - C4 A'!BF$2291","v":0},{"$f":" 'DL - C4 A'!BG$2291","v":0},{"$f":" 'DL - C4 A'!BH$2291","v":0},{"$f":" 'DL - C4 A'!BI$2291","v":0},{"$f":" 'DL - C4 A'!BJ$2291","v":0},{"$f":" 'DL - C4 A'!BK$2291","v":0},{"$f":" 'DL - C4 A'!BL$2291","v":0},{"$f":" 'DL - C4 A'!BM$2291","v":0},{"$f":" 'DL - C4 A'!BN$2291","v":0},{"$f":" 'DL - C4 A'!BO$2291","v":0},{"$f":" 'DL - C4 A'!BP$2291","v":0},{"$f":" 'DL - C4 A'!BQ$2291","v":0},{"$f":" 'DL - C4 A'!BR$2291","v":0},{"$f":" 'DL - C4 A'!BS$2291","v":0},{"$f":" 'DL - C4 A'!BT$2291","v":0},{"$f":" 'DL - C4 A'!BU$2291","v":0},{"$f":" 'DL - C4 A'!BV$2291","v":0},{"$f":" 'DL - C4 A'!BW$2291","v":0},{"$f":" 'DL - C4 A'!BX$2291","v":0},{"$f":" 'DL - C4 A'!BY$2291","v":0},{"$f":" 'DL - C4 A'!BZ$2291","v":0},{"$f":" 'DL - C4 A'!CA$2291","v":0}]
[null,null,null,"less",{"$f":" 'DL - C4 A'!E$2325","v":"Depreciation on assets additions - RP6 period - NI - base year 2016"},{"$f":" 'DL - C4 A'!F$2325","v":0},{"$f":" 'DL - C4 A'!G$2325","v":0},{"$f":" 'DL - C4 A'!H$2325","v":0},{"$f":" 'DL - C4 A'!I$2325","v":"GBP m"},{"$f":" 'DL - C4 A'!J$2325","v":0},{"$f":" 'DL - C4 A'!K$2325","v":0},{"$f":" 'DL - C4 A'!L$2325","v":0},{"$f":" 'DL - C4 A'!M$2325","v":0},{"$f":" 'DL - C4 A'!N$2325","v":0},{"$f":" 'DL - C4 A'!O$2325","v":0},{"$f":" 'DL - C4 A'!P$2325","v":0},{"$f":" 'DL - C4 A'!Q$2325","v":0},{"$f":" 'DL - C4 A'!R$2325","v":0},{"$f":" 'DL - C4 A'!S$2325","v":0},{"$f":" 'DL - C4 A'!T$2325","v":0},{"$f":" 'DL - C4 A'!U$2325","v":0},{"$f":" 'DL - C4 A'!V$2325","v":0},{"$f":" 'DL - C4 A'!W$2325","v":0},{"$f":" 'DL - C4 A'!X$2325","v":0},{"$f":" 'DL - C4 A'!Y$2325","v":0},{"$f":" 'DL - C4 A'!Z$2325","v":0},{"$f":" 'DL - C4 A'!AA$2325","v":0},{"$f":" 'DL - C4 A'!AB$2325","v":0},{"$f":" 'DL - C4 A'!AC$2325","v":0},{"$f":" 'DL - C4 A'!AD$2325","v":0},{"$f":" 'DL - C4 A'!AE$2325","v":0},{"$f":" 'DL - C4 A'!AF$2325","v":0},{"$f":" 'DL - C4 A'!AG$2325","v":0},{"$f":" 'DL - C4 A'!AH$2325","v":0},{"$f":" 'DL - C4 A'!AI$2325","v":0},{"$f":" 'DL - C4 A'!AJ$2325","v":0},{"$f":" 'DL - C4 A'!AK$2325","v":0},{"$f":" 'DL - C4 A'!AL$2325","v":0},{"$f":" 'DL - C4 A'!AM$2325","v":0},{"$f":" 'DL - C4 A'!AN$2325","v":0},{"$f":" 'DL - C4 A'!AO$2325","v":0},{"$f":" 'DL - C4 A'!AP$2325","v":0},{"$f":" 'DL - C4 A'!AQ$2325","v":0},{"$f":" 'DL - C4 A'!AR$2325","v":0},{"$f":" 'DL - C4 A'!AS$2325","v":0},{"$f":" 'DL - C4 A'!AT$2325","v":0},{"$f":" 'DL - C4 A'!AU$2325","v":0},{"$f":" 'DL - C4 A'!AV$2325","v":0},{"$f":" 'DL - C4 A'!AW$2325","v":0},{"$f":" 'DL - C4 A'!AX$2325","v":0},{"$f":" 'DL - C4 A'!AY$2325","v":0},{"$f":" 'DL - C4 A'!AZ$2325","v":0},{"$f":" 'DL - C4 A'!BA$2325","v":0},{"$f":" 'DL - C4 A'!BB$2325","v":0},{"$f":" 'DL - C4 A'!BC$2325","v":0},{"$f":" 'DL - C4 A'!BD$2325","v":0},{"$f":" 'DL - C4 A'!BE$2325","v":0},{"$f":" 'DL - C4 A'!BF$2325","v":0},{"$f":" 'DL - C4 A'!BG$2325","v":0},{"$f":" 'DL - C4 A'!BH$2325","v":0},{"$f":" 'DL - C4 A'!BI$2325","v":0},{"$f":" 'DL - C4 A'!BJ$2325","v":0},{"$f":" 'DL - C4 A'!BK$2325","v":0},{"$f":" 'DL - C4 A'!BL$2325","v":0},{"$f":" 'DL - C4 A'!BM$2325","v":0},{"$f":" 'DL - C4 A'!BN$2325","v":0},{"$f":" 'DL - C4 A'!BO$2325","v":0},{"$f":" 'DL - C4 A'!BP$2325","v":0},{"$f":" 'DL - C4 A'!BQ$2325","v":0},{"$f":" 'DL - C4 A'!BR$2325","v":0},{"$f":" 'DL - C4 A'!BS$2325","v":0},{"$f":" 'DL - C4 A'!BT$2325","v":0},{"$f":" 'DL - C4 A'!BU$2325","v":0},{"$f":" 'DL - C4 A'!BV$2325","v":0},{"$f":" 'DL - C4 A'!BW$2325","v":0},{"$f":" 'DL - C4 A'!BX$2325","v":0},{"$f":" 'DL - C4 A'!BY$2325","v":0},{"$f":" 'DL - C4 A'!BZ$2325","v":0},{"$f":" 'DL - C4 A'!CA$2325","v":0}]
[null,null,null,null,"Network capex balance - NI",null,null,null,"GBP m",null,null,null,{"$f":" M138 - M139 + SUM(M140:M141) - SUM(M142:M144)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,20.976363439228173,38.502330381586702,35.250461597276711,31.282316032737,27.181574291119173,23.080832549501345,14.879349066265666,6.6778655830299876,2.4839776975574139,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,{"$f":" AS138 - AS139 + SUM(AS140:AS141) - SUM(AS142:AS144)","v":-4.9737991503207013E-14},-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,-4.9737991503207013E-14,{"$f":" BY138 - BY139 + SUM(BY140:BY141) - SUM(BY142:BY144)","v":-4.9737991503207013E-14},-4.9737991503207013E-14,-4.9737991503207013E-14]
[]
[]
["5 YEAR D RAB"]
[]
[null,null,"Network capex balance - pre RP1 - D5Y"]
[]
[null,null,null,null,{"$f":" Inp_Depreciation!E$315","v":"Network capex initial balance - pre RP1 - D5Y"},{"$f":" Inp_Depreciation!F$315","v":0},{"$f":" Inp_Depreciation!G$315","v":0},{"$f":" Inp_Depreciation!H$315","v":0},{"$f":" Inp_Depreciation!I$315","v":"GBP m"},{"$f":" Inp_Depreciation!J$310","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$13","v":"1st Model column flag - RP1"},{"$f":" 'DL - C4 A'!F$13","v":0},{"$f":" 'DL - C4 A'!G$13","v":0},{"$f":" 'DL - C4 A'!H$13","v":0},{"$f":" 'DL - C4 A'!I$13","v":"flag"},{"$f":" 'DL - C4 A'!J$13","v":0},{"$f":" 'DL - C4 A'!K$13","v":1},{"$f":" 'DL - C4 A'!L$13","v":0},{"$f":" 'DL - C4 A'!M$13","v":1},{"$f":" 'DL - C4 A'!N$13","v":0},{"$f":" 'DL - C4 A'!O$13","v":0},{"$f":" 'DL - C4 A'!P$13","v":0},{"$f":" 'DL - C4 A'!Q$13","v":0},{"$f":" 'DL - C4 A'!R$13","v":0},{"$f":" 'DL - C4 A'!S$13","v":0},{"$f":" 'DL - C4 A'!T$13","v":0},{"$f":" 'DL - C4 A'!U$13","v":0},{"$f":" 'DL - C4 A'!V$13","v":0},{"$f":" 'DL - C4 A'!W$13","v":0},{"$f":" 'DL - C4 A'!X$13","v":0},{"$f":" 'DL - C4 A'!Y$13","v":0},{"$f":" 'DL - C4 A'!Z$13","v":0},{"$f":" 'DL - C4 A'!AA$13","v":0},{"$f":" 'DL - C4 A'!AB$13","v":0},{"$f":" 'DL - C4 A'!AC$13","v":0},{"$f":" 'DL - C4 A'!AD$13","v":0},{"$f":" 'DL - C4 A'!AE$13","v":0},{"$f":" 'DL - C4 A'!AF$13","v":0},{"$f":" 'DL - C4 A'!AG$13","v":0},{"$f":" 'DL - C4 A'!AH$13","v":0},{"$f":" 'DL - C4 A'!AI$13","v":0},{"$f":" 'DL - C4 A'!AJ$13","v":0},{"$f":" 'DL - C4 A'!AK$13","v":0},{"$f":" 'DL - C4 A'!AL$13","v":0},{"$f":" 'DL - C4 A'!AM$13","v":0},{"$f":" 'DL - C4 A'!AN$13","v":0},{"$f":" 'DL - C4 A'!AO$13","v":0},{"$f":" 'DL - C4 A'!AP$13","v":0},{"$f":" 'DL - C4 A'!AQ$13","v":0},{"$f":" 'DL - C4 A'!AR$13","v":0},{"$f":" 'DL - C4 A'!AS$13","v":0},{"$f":" 'DL - C4 A'!AT$13","v":0},{"$f":" 'DL - C4 A'!AU$13","v":0},{"$f":" 'DL - C4 A'!AV$13","v":0},{"$f":" 'DL - C4 A'!AW$13","v":0},{"$f":" 'DL - C4 A'!AX$13","v":0},{"$f":" 'DL - C4 A'!AY$13","v":0},{"$f":" 'DL - C4 A'!AZ$13","v":0},{"$f":" 'DL - C4 A'!BA$13","v":0},{"$f":" 'DL - C4 A'!BB$13","v":0},{"$f":" 'DL - C4 A'!BC$13","v":0},{"$f":" 'DL - C4 A'!BD$13","v":0},{"$f":" 'DL - C4 A'!BE$13","v":0},{"$f":" 'DL - C4 A'!BF$13","v":0},{"$f":" 'DL - C4 A'!BG$13","v":0},{"$f":" 'DL - C4 A'!BH$13","v":0},{"$f":" 'DL - C4 A'!BI$13","v":0},{"$f":" 'DL - C4 A'!BJ$13","v":0},{"$f":" 'DL - C4 A'!BK$13","v":0},{"$f":" 'DL - C4 A'!BL$13","v":0},{"$f":" 'DL - C4 A'!BM$13","v":0},{"$f":" 'DL - C4 A'!BN$13","v":0},{"$f":" 'DL - C4 A'!BO$13","v":0},{"$f":" 'DL - C4 A'!BP$13","v":0},{"$f":" 'DL - C4 A'!BQ$13","v":0},{"$f":" 'DL - C4 A'!BR$13","v":0},{"$f":" 'DL - C4 A'!BS$13","v":0},{"$f":" 'DL - C4 A'!BT$13","v":0},{"$f":" 'DL - C4 A'!BU$13","v":0},{"$f":" 'DL - C4 A'!BV$13","v":0},{"$f":" 'DL - C4 A'!BW$13","v":0},{"$f":" 'DL - C4 A'!BX$13","v":0},{"$f":" 'DL - C4 A'!BY$13","v":0},{"$f":" 'DL - C4 A'!BZ$13","v":0},{"$f":" 'DL - C4 A'!CA$13","v":0}]
[]
[null,null,null,null,"Network capex balance - pre RP1 BEG - D5Y",null,null,null,"GBP m",null,null,null,{"$f":" L157","v":0},{"$f":" M157","v":0},{"$f":" N157","v":0},{"$f":" O157","v":0},{"$f":" P157","v":0},{"$f":" Q157","v":0},{"$f":" R157","v":0},{"$f":" S157","v":0},{"$f":" T157","v":0},{"$f":" U157","v":0},{"$f":" V157","v":0},{"$f":" W157","v":0},{"$f":" X157","v":0},{"$f":" Y157","v":0},{"$f":" Z157","v":0},{"$f":" AA157","v":0},{"$f":" AB157","v":0},{"$f":" AC157","v":0},{"$f":" AD157","v":0},{"$f":" AE157","v":0},{"$f":" AF157","v":0},{"$f":" AG157","v":0},{"$f":" AH157","v":0},{"$f":" AI157","v":0},{"$f":" AJ157","v":0},{"$f":" AK157","v":0},{"$f":" AL157","v":0},{"$f":" AM157","v":0},{"$f":" AN157","v":0},{"$f":" AO157","v":0},{"$f":" AP157","v":0},{"$f":" AQ157","v":0},{"$f":" AR157","v":0},{"$f":" AS157","v":0},{"$f":" AT157","v":0},{"$f":" AU157","v":0},{"$f":" AV157","v":0},{"$f":" AW157","v":0},{"$f":" AX157","v":0},{"$f":" AY157","v":0},{"$f":" AZ157","v":0},{"$f":" BA157","v":0},{"$f":" BB157","v":0},{"$f":" BC157","v":0},{"$f":" BD157","v":0},{"$f":" BE157","v":0},{"$f":" BF157","v":0},{"$f":" BG157","v":0},{"$f":" BH157","v":0},{"$f":" BI157","v":0},{"$f":" BJ157","v":0},{"$f":" BK157","v":0},{"$f":" BL157","v":0},{"$f":" BM157","v":0},{"$f":" BN157","v":0},{"$f":" BO157","v":0},{"$f":" BP157","v":0},{"$f":" BQ157","v":0},{"$f":" BR157","v":0},{"$f":" BS157","v":0},{"$f":" BT157","v":0},{"$f":" BU157","v":0},{"$f":" BV157","v":0},{"$f":" BW157","v":0},{"$f":" BX157","v":0},{"$f":" BY157","v":0},{"$f":" BZ157","v":0}]
[null,null,null,"less",{"$f":" Inp_Depreciation!E$339","v":"Pre RP1 asset depreciation - price base 2016 - D5Y"},{"$f":" Inp_Depreciation!F$339","v":0},{"$f":" Inp_Depreciation!G$339","v":0},{"$f":" Inp_Depreciation!H$339","v":0},{"$f":" Inp_Depreciation!I$339","v":"GBP m"},{"$f":" Inp_Depreciation!J$339","v":0},{"$f":" Inp_Depreciation!K$339","v":0},{"$f":" Inp_Depreciation!L$339","v":0},{"$f":" Inp_Depreciation!M$339","v":0},{"$f":" Inp_Depreciation!N$339","v":0},{"$f":" Inp_Depreciation!O$339","v":0},{"$f":" Inp_Depreciation!P$339","v":0},{"$f":" Inp_Depreciation!Q$339","v":0},{"$f":" Inp_Depreciation!R$339","v":0},{"$f":" Inp_Depreciation!S$339","v":0},{"$f":" Inp_Depreciation!T$339","v":0},{"$f":" Inp_Depreciation!U$339","v":0},{"$f":" Inp_Depreciation!V$339","v":0},{"$f":" Inp_Depreciation!W$339","v":0},{"$f":" Inp_Depreciation!X$339","v":0},{"$f":" Inp_Depreciation!Y$339","v":0},{"$f":" Inp_Depreciation!Z$339","v":0},{"$f":" Inp_Depreciation!AA$339","v":0},{"$f":" Inp_Depreciation!AB$339","v":0},{"$f":" Inp_Depreciation!AC$339","v":0},{"$f":" Inp_Depreciation!AD$339","v":0},{"$f":" Inp_Depreciation!AE$339","v":0},{"$f":" Inp_Depreciation!AF$339","v":0},{"$f":" Inp_Depreciation!AG$339","v":0},{"$f":" Inp_Depreciation!AH$339","v":0},{"$f":" Inp_Depreciation!AI$339","v":0},{"$f":" Inp_Depreciation!AJ$339","v":0},{"$f":" Inp_Depreciation!AK$339","v":0},{"$f":" Inp_Depreciation!AL$339","v":0},{"$f":" Inp_Depreciation!AM$339","v":0},{"$f":" Inp_Depreciation!AN$339","v":0},{"$f":" Inp_Depreciation!AO$339","v":0},{"$f":" Inp_Depreciation!AP$339","v":0},{"$f":" Inp_Depreciation!AQ$339","v":0},{"$f":" Inp_Depreciation!AR$339","v":0},{"$f":" Inp_Depreciation!AS$339","v":0},{"$f":" Inp_Depreciation!AT$339","v":0},{"$f":" Inp_Depreciation!AU$339","v":0},{"$f":" Inp_Depreciation!AV$339","v":0},{"$f":" Inp_Depreciation!AW$339","v":0},{"$f":" Inp_Depreciation!AX$339","v":0},{"$f":" Inp_Depreciation!AY$339","v":0},{"$f":" Inp_Depreciation!AZ$339","v":0},{"$f":" Inp_Depreciation!BA$339","v":0},{"$f":" Inp_Depreciation!BB$339","v":0},{"$f":" Inp_Depreciation!BC$339","v":0},{"$f":" Inp_Depreciation!BD$339","v":0},{"$f":" Inp_Depreciation!BE$339","v":0},{"$f":" Inp_Depreciation!BF$339","v":0},{"$f":" Inp_Depreciation!BG$339","v":0},{"$f":" Inp_Depreciation!BH$339","v":0},{"$f":" Inp_Depreciation!BI$339","v":0},{"$f":" Inp_Depreciation!BJ$339","v":0},{"$f":" Inp_Depreciation!BK$339","v":0},{"$f":" Inp_Depreciation!BL$339","v":0},{"$f":" Inp_Depreciation!BM$339","v":0},{"$f":" Inp_Depreciation!BN$339","v":0},{"$f":" Inp_Depreciation!BO$339","v":0},{"$f":" Inp_Depreciation!BP$339","v":0},{"$f":" Inp_Depreciation!BQ$339","v":0},{"$f":" Inp_Depreciation!BR$339","v":0},{"$f":" Inp_Depreciation!BS$339","v":0},{"$f":" Inp_Depreciation!BT$339","v":0},{"$f":" Inp_Depreciation!BU$339","v":0},{"$f":" Inp_Depreciation!BV$339","v":0},{"$f":" Inp_Depreciation!BW$339","v":0},{"$f":" Inp_Depreciation!BX$339","v":0},{"$f":" Inp_Depreciation!BY$339","v":0},{"$f":" Inp_Depreciation!BZ$339","v":0},{"$f":" Inp_Depreciation!CA$339","v":0}]
[null,null,null,null,"Network capex balance - pre RP1 - D5Y",null,null,null,"GBP m",null,null,null,{"$f":" IF(M153 = 1, $H152 - M156, M155 - M156)","v":0},0,{"$f":" IF(O153 = 1, $H152 - O156, O155 - O156)","v":0},{"$f":" IF(P153 = 1, $H152 - P156, P155 - P156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Network capex balance - D5Y"]
[]
[null,null,null,null,"Network capex balance BEG - D5Y",null,null,null,"GBP m",null,null,null,{"$f":" L168","v":0},{"$f":" M168","v":0},{"$f":" N168","v":0},{"$f":" O168","v":0},{"$f":" P168","v":0},{"$f":" Q168","v":0},{"$f":" R168","v":0},{"$f":" S168","v":0},{"$f":" T168","v":0},{"$f":" U168","v":0},{"$f":" V168","v":0},{"$f":" W168","v":0},{"$f":" X168","v":0},{"$f":" Y168","v":0},{"$f":" Z168","v":0},{"$f":" AA168","v":0},{"$f":" AB168","v":0},{"$f":" AC168","v":0},{"$f":" AD168","v":0},{"$f":" AE168","v":0},{"$f":" AF168","v":6.7702951642350619},{"$f":" AG168","v":13.295026433224841},{"$f":" AH168","v":16.282286881502074},{"$f":" AI168","v":18.846407108940927},{"$f":" AJ168","v":20.464517207424407},{"$f":" AK168","v":31.130238129803384},{"$f":" AL168","v":32.282543096830246},{"$f":" AM168","v":30.962194951279084},{"$f":" AN168","v":27.590834312252493},{"$f":" AO168","v":23.960719832229827},{"$f":" AP168","v":21.002657792480282},{"$f":" AQ168","v":21.370020962935321},{"$f":" AR168","v":21.370020962935321},{"$f":" AS168","v":21.370020962935321},{"$f":" AT168","v":21.370020962935321},{"$f":" AU168","v":21.370020962935321},{"$f":" AV168","v":21.370020962935321},{"$f":" AW168","v":21.370020962935321},{"$f":" AX168","v":21.370020962935321},{"$f":" AY168","v":21.370020962935321},{"$f":" AZ168","v":21.370020962935321},{"$f":" BA168","v":21.370020962935321},{"$f":" BB168","v":21.370020962935321},{"$f":" BC168","v":21.370020962935321},{"$f":" BD168","v":21.370020962935321},{"$f":" BE168","v":21.370020962935321},{"$f":" BF168","v":21.370020962935321},{"$f":" BG168","v":21.370020962935321},{"$f":" BH168","v":21.370020962935321},{"$f":" BI168","v":21.370020962935321},{"$f":" BJ168","v":21.370020962935321},{"$f":" BK168","v":21.370020962935321},{"$f":" BL168","v":21.370020962935321},{"$f":" BM168","v":21.370020962935321},{"$f":" BN168","v":21.370020962935321},{"$f":" BO168","v":21.370020962935321},{"$f":" BP168","v":21.370020962935321},{"$f":" BQ168","v":21.370020962935321},{"$f":" BR168","v":21.370020962935321},{"$f":" BS168","v":21.370020962935321},{"$f":" BT168","v":21.370020962935321},{"$f":" BU168","v":21.370020962935321},{"$f":" BV168","v":21.370020962935321},{"$f":" BW168","v":21.370020962935321},{"$f":" BX168","v":21.370020962935321},{"$f":" BY168","v":21.370020962935321},{"$f":" BZ168","v":21.370020962935321}]
[null,null,null,"less",{"$f":" Inp_Depreciation!E$351","v":"Adjustment Moyle - D5Y"},{"$f":" Inp_Depreciation!F$351","v":0},{"$f":" Inp_Depreciation!G$351","v":0},{"$f":" Inp_Depreciation!H$351","v":0},{"$f":" Inp_Depreciation!I$351","v":"GBP m"},{"$f":" Inp_Depreciation!J$351","v":0},{"$f":" Inp_Depreciation!K$351","v":0},{"$f":" Inp_Depreciation!L$351","v":0},{"$f":" Inp_Depreciation!M$351","v":0},{"$f":" Inp_Depreciation!N$351","v":0},{"$f":" Inp_Depreciation!O$351","v":0},{"$f":" Inp_Depreciation!P$351","v":0},{"$f":" Inp_Depreciation!Q$351","v":0},{"$f":" Inp_Depreciation!R$351","v":0},{"$f":" Inp_Depreciation!S$351","v":0},{"$f":" Inp_Depreciation!T$351","v":0},{"$f":" Inp_Depreciation!U$351","v":0},{"$f":" Inp_Depreciation!V$351","v":0},{"$f":" Inp_Depreciation!W$351","v":0},{"$f":" Inp_Depreciation!X$351","v":0},{"$f":" Inp_Depreciation!Y$351","v":0},{"$f":" Inp_Depreciation!Z$351","v":0},{"$f":" Inp_Depreciation!AA$351","v":0},{"$f":" Inp_Depreciation!AB$351","v":0},{"$f":" Inp_Depreciation!AC$351","v":0},{"$f":" Inp_Depreciation!AD$351","v":0},{"$f":" Inp_Depreciation!AE$351","v":0},{"$f":" Inp_Depreciation!AF$351","v":0},{"$f":" Inp_Depreciation!AG$351","v":0},{"$f":" Inp_Depreciation!AH$351","v":0},{"$f":" Inp_Depreciation!AI$351","v":0},{"$f":" Inp_Depreciation!AJ$351","v":0},{"$f":" Inp_Depreciation!AK$351","v":0},{"$f":" Inp_Depreciation!AL$351","v":0},{"$f":" Inp_Depreciation!AM$351","v":0},{"$f":" Inp_Depreciation!AN$351","v":0},{"$f":" Inp_Depreciation!AO$351","v":0},{"$f":" Inp_Depreciation!AP$351","v":0},{"$f":" Inp_Depreciation!AQ$351","v":0},{"$f":" Inp_Depreciation!AR$351","v":0},{"$f":" Inp_Depreciation!AS$351","v":0},{"$f":" Inp_Depreciation!AT$351","v":0},{"$f":" Inp_Depreciation!AU$351","v":0},{"$f":" Inp_Depreciation!AV$351","v":0},{"$f":" Inp_Depreciation!AW$351","v":0},{"$f":" Inp_Depreciation!AX$351","v":0},{"$f":" Inp_Depreciation!AY$351","v":0},{"$f":" Inp_Depreciation!AZ$351","v":0},{"$f":" Inp_Depreciation!BA$351","v":0},{"$f":" Inp_Depreciation!BB$351","v":0},{"$f":" Inp_Depreciation!BC$351","v":0},{"$f":" Inp_Depreciation!BD$351","v":0},{"$f":" Inp_Depreciation!BE$351","v":0},{"$f":" Inp_Depreciation!BF$351","v":0},{"$f":" Inp_Depreciation!BG$351","v":0},{"$f":" Inp_Depreciation!BH$351","v":0},{"$f":" Inp_Depreciation!BI$351","v":0},{"$f":" Inp_Depreciation!BJ$351","v":0},{"$f":" Inp_Depreciation!BK$351","v":0},{"$f":" Inp_Depreciation!BL$351","v":0},{"$f":" Inp_Depreciation!BM$351","v":0},{"$f":" Inp_Depreciation!BN$351","v":0},{"$f":" Inp_Depreciation!BO$351","v":0},{"$f":" Inp_Depreciation!BP$351","v":0},{"$f":" Inp_Depreciation!BQ$351","v":0},{"$f":" Inp_Depreciation!BR$351","v":0},{"$f":" Inp_Depreciation!BS$351","v":0},{"$f":" Inp_Depreciation!BT$351","v":0},{"$f":" Inp_Depreciation!BU$351","v":0},{"$f":" Inp_Depreciation!BV$351","v":0},{"$f":" Inp_Depreciation!BW$351","v":0},{"$f":" Inp_Depreciation!BX$351","v":0},{"$f":" Inp_Depreciation!BY$351","v":0},{"$f":" Inp_Depreciation!BZ$351","v":0},{"$f":" Inp_Depreciation!CA$351","v":0}]
[null,null,null,"plus",{"$f":" Inp_Depreciation!E$370","v":"Network capex addition - D5Y"},{"$f":" Inp_Depreciation!F$370","v":0},{"$f":" Inp_Depreciation!G$370","v":0},{"$f":" Inp_Depreciation!H$370","v":0},{"$f":" Inp_Depreciation!I$370","v":"GBP m"},{"$f":" Inp_Depreciation!J$370","v":"[Entitlement Model 28.11.16.xlsx]5 Year D.RAB'!$A$12"},{"$f":" Inp_Depreciation!K$370","v":51.353028440776512},{"$f":" Inp_Depreciation!L$370","v":0},{"$f":" Inp_Depreciation!M$370","v":0},{"$f":" Inp_Depreciation!N$370","v":0},{"$f":" Inp_Depreciation!O$370","v":0},{"$f":" Inp_Depreciation!P$370","v":0},{"$f":" Inp_Depreciation!Q$370","v":0},{"$f":" Inp_Depreciation!R$370","v":0},{"$f":" Inp_Depreciation!S$370","v":0},{"$f":" Inp_Depreciation!T$370","v":0},{"$f":" Inp_Depreciation!U$370","v":0},{"$f":" Inp_Depreciation!V$370","v":0},{"$f":" Inp_Depreciation!W$370","v":0},{"$f":" Inp_Depreciation!X$370","v":0},{"$f":" Inp_Depreciation!Y$370","v":0},{"$f":" Inp_Depreciation!Z$370","v":0},{"$f":" Inp_Depreciation!AA$370","v":0},{"$f":" Inp_Depreciation!AB$370","v":0},{"$f":" Inp_Depreciation!AC$370","v":0},{"$f":" Inp_Depreciation!AD$370","v":0},{"$f":" Inp_Depreciation!AE$370","v":0},{"$f":" Inp_Depreciation!AF$370","v":7.5225501824834025},{"$f":" Inp_Depreciation!AG$370","v":8.9213792283182833},{"$f":" Inp_Depreciation!AH$370","v":6.9733848115973034},{"$f":" Inp_Depreciation!AI$370","v":8.0528700799096065},{"$f":" Inp_Depreciation!AJ$370","v":8.7912743988279978},{"$f":" Inp_Depreciation!AK$370","v":11.091569739639919},{"$f":" Inp_Depreciation!AL$370","v":0},{"$f":" Inp_Depreciation!AM$370","v":0},{"$f":" Inp_Depreciation!AN$370","v":0},{"$f":" Inp_Depreciation!AO$370","v":0},{"$f":" Inp_Depreciation!AP$370","v":0},{"$f":" Inp_Depreciation!AQ$370","v":0},{"$f":" Inp_Depreciation!AR$370","v":0},{"$f":" Inp_Depreciation!AS$370","v":0},{"$f":" Inp_Depreciation!AT$370","v":0},{"$f":" Inp_Depreciation!AU$370","v":0},{"$f":" Inp_Depreciation!AV$370","v":0},{"$f":" Inp_Depreciation!AW$370","v":0},{"$f":" Inp_Depreciation!AX$370","v":0},{"$f":" Inp_Depreciation!AY$370","v":0},{"$f":" Inp_Depreciation!AZ$370","v":0},{"$f":" Inp_Depreciation!BA$370","v":0},{"$f":" Inp_Depreciation!BB$370","v":0},{"$f":" Inp_Depreciation!BC$370","v":0},{"$f":" Inp_Depreciation!BD$370","v":0},{"$f":" Inp_Depreciation!BE$370","v":0},{"$f":" Inp_Depreciation!BF$370","v":0},{"$f":" Inp_Depreciation!BG$370","v":0},{"$f":" Inp_Depreciation!BH$370","v":0},{"$f":" Inp_Depreciation!BI$370","v":0},{"$f":" Inp_Depreciation!BJ$370","v":0},{"$f":" Inp_Depreciation!BK$370","v":0},{"$f":" Inp_Depreciation!BL$370","v":0},{"$f":" Inp_Depreciation!BM$370","v":0},{"$f":" Inp_Depreciation!BN$370","v":0},{"$f":" Inp_Depreciation!BO$370","v":0},{"$f":" Inp_Depreciation!BP$370","v":0},{"$f":" Inp_Depreciation!BQ$370","v":0},{"$f":" Inp_Depreciation!BR$370","v":0},{"$f":" Inp_Depreciation!BS$370","v":0},{"$f":" Inp_Depreciation!BT$370","v":0},{"$f":" Inp_Depreciation!BU$370","v":0},{"$f":" Inp_Depreciation!BV$370","v":0},{"$f":" Inp_Depreciation!BW$370","v":0},{"$f":" Inp_Depreciation!BX$370","v":0},{"$f":" Inp_Depreciation!BY$370","v":0},{"$f":" Inp_Depreciation!BZ$370","v":0},{"$f":" Inp_Depreciation!CA$370","v":0}]
[null,null,null,"plus",{"$f":" 'DL - C4 A'!E$2496","v":"Capex addition - RP6 period - D5Y - base year 2016"},{"$f":" 'DL - C4 A'!F$2496","v":0},{"$f":" 'DL - C4 A'!G$2496","v":0},{"$f":" 'DL - C4 A'!H$2496","v":0},{"$f":" 'DL - C4 A'!I$2496","v":"GBP m"},{"$f":" 'DL - C4 A'!J$2496","v":0},{"$f":" 'DL - C4 A'!K$2496","v":56.004231887646633},{"$f":" 'DL - C4 A'!L$2496","v":0},{"$f":" 'DL - C4 A'!M$2496","v":0},{"$f":" 'DL - C4 A'!N$2496","v":0},{"$f":" 'DL - C4 A'!O$2496","v":0},{"$f":" 'DL - C4 A'!P$2496","v":0},{"$f":" 'DL - C4 A'!Q$2496","v":0},{"$f":" 'DL - C4 A'!R$2496","v":0},{"$f":" 'DL - C4 A'!S$2496","v":0},{"$f":" 'DL - C4 A'!T$2496","v":0},{"$f":" 'DL - C4 A'!U$2496","v":0},{"$f":" 'DL - C4 A'!V$2496","v":0},{"$f":" 'DL - C4 A'!W$2496","v":0},{"$f":" 'DL - C4 A'!X$2496","v":0},{"$f":" 'DL - C4 A'!Y$2496","v":0},{"$f":" 'DL - C4 A'!Z$2496","v":0},{"$f":" 'DL - C4 A'!AA$2496","v":0},{"$f":" 'DL - C4 A'!AB$2496","v":0},{"$f":" 'DL - C4 A'!AC$2496","v":0},{"$f":" 'DL - C4 A'!AD$2496","v":0},{"$f":" 'DL - C4 A'!AE$2496","v":0},{"$f":" 'DL - C4 A'!AF$2496","v":0},{"$f":" 'DL - C4 A'!AG$2496","v":0},{"$f":" 'DL - C4 A'!AH$2496","v":0},{"$f":" 'DL - C4 A'!AI$2496","v":0},{"$f":" 'DL - C4 A'!AJ$2496","v":0},{"$f":" 'DL - C4 A'!AK$2496","v":8.4513857866595163},{"$f":" 'DL - C4 A'!AL$2496","v":11.069271679787349},{"$f":" 'DL - C4 A'!AM$2496","v":9.0156325902183578},{"$f":" 'DL - C4 A'!AN$2496","v":7.070619851793416},{"$f":" 'DL - C4 A'!AO$2496","v":6.4827928312254688},{"$f":" 'DL - C4 A'!AP$2496","v":5.9408880364409526},{"$f":" 'DL - C4 A'!AQ$2496","v":7.9736411115215731},{"$f":" 'DL - C4 A'!AR$2496","v":0},{"$f":" 'DL - C4 A'!AS$2496","v":0},{"$f":" 'DL - C4 A'!AT$2496","v":0},{"$f":" 'DL - C4 A'!AU$2496","v":0},{"$f":" 'DL - C4 A'!AV$2496","v":0},{"$f":" 'DL - C4 A'!AW$2496","v":0},{"$f":" 'DL - C4 A'!AX$2496","v":0},{"$f":" 'DL - C4 A'!AY$2496","v":0},{"$f":" 'DL - C4 A'!AZ$2496","v":0},{"$f":" 'DL - C4 A'!BA$2496","v":0},{"$f":" 'DL - C4 A'!BB$2496","v":0},{"$f":" 'DL - C4 A'!BC$2496","v":0},{"$f":" 'DL - C4 A'!BD$2496","v":0},{"$f":" 'DL - C4 A'!BE$2496","v":0},{"$f":" 'DL - C4 A'!BF$2496","v":0},{"$f":" 'DL - C4 A'!BG$2496","v":0},{"$f":" 'DL - C4 A'!BH$2496","v":0},{"$f":" 'DL - C4 A'!BI$2496","v":0},{"$f":" 'DL - C4 A'!BJ$2496","v":0},{"$f":" 'DL - C4 A'!BK$2496","v":0},{"$f":" 'DL - C4 A'!BL$2496","v":0},{"$f":" 'DL - C4 A'!BM$2496","v":0},{"$f":" 'DL - C4 A'!BN$2496","v":0},{"$f":" 'DL - C4 A'!BO$2496","v":0},{"$f":" 'DL - C4 A'!BP$2496","v":0},{"$f":" 'DL - C4 A'!BQ$2496","v":0},{"$f":" 'DL - C4 A'!BR$2496","v":0},{"$f":" 'DL - C4 A'!BS$2496","v":0},{"$f":" 'DL - C4 A'!BT$2496","v":0},{"$f":" 'DL - C4 A'!BU$2496","v":0},{"$f":" 'DL - C4 A'!BV$2496","v":0},{"$f":" 'DL - C4 A'!BW$2496","v":0},{"$f":" 'DL - C4 A'!BX$2496","v":0},{"$f":" 'DL - C4 A'!BY$2496","v":0},{"$f":" 'DL - C4 A'!BZ$2496","v":0},{"$f":" 'DL - C4 A'!CA$2496","v":0}]
[null,null,null,"less",{"$f":" Inp_Depreciation!E$327","v":"Phasing adjustments - D5Y"},{"$f":" Inp_Depreciation!F$327","v":0},{"$f":" Inp_Depreciation!G$327","v":0},{"$f":" Inp_Depreciation!H$327","v":0},{"$f":" Inp_Depreciation!I$327","v":"GBP m"},{"$f":" Inp_Depreciation!J$327","v":0},{"$f":" Inp_Depreciation!K$327","v":0},{"$f":" Inp_Depreciation!L$327","v":0},{"$f":" Inp_Depreciation!M$327","v":0},{"$f":" Inp_Depreciation!N$327","v":0},{"$f":" Inp_Depreciation!O$327","v":0},{"$f":" Inp_Depreciation!P$327","v":0},{"$f":" Inp_Depreciation!Q$327","v":0},{"$f":" Inp_Depreciation!R$327","v":0},{"$f":" Inp_Depreciation!S$327","v":0},{"$f":" Inp_Depreciation!T$327","v":0},{"$f":" Inp_Depreciation!U$327","v":0},{"$f":" Inp_Depreciation!V$327","v":0},{"$f":" Inp_Depreciation!W$327","v":0},{"$f":" Inp_Depreciation!X$327","v":0},{"$f":" Inp_Depreciation!Y$327","v":0},{"$f":" Inp_Depreciation!Z$327","v":0},{"$f":" Inp_Depreciation!AA$327","v":0},{"$f":" Inp_Depreciation!AB$327","v":0},{"$f":" Inp_Depreciation!AC$327","v":0},{"$f":" Inp_Depreciation!AD$327","v":0},{"$f":" Inp_Depreciation!AE$327","v":0},{"$f":" Inp_Depreciation!AF$327","v":0},{"$f":" Inp_Depreciation!AG$327","v":0},{"$f":" Inp_Depreciation!AH$327","v":0},{"$f":" Inp_Depreciation!AI$327","v":0},{"$f":" Inp_Depreciation!AJ$327","v":0},{"$f":" Inp_Depreciation!AK$327","v":0},{"$f":" Inp_Depreciation!AL$327","v":0},{"$f":" Inp_Depreciation!AM$327","v":0},{"$f":" Inp_Depreciation!AN$327","v":0},{"$f":" Inp_Depreciation!AO$327","v":0},{"$f":" Inp_Depreciation!AP$327","v":0},{"$f":" Inp_Depreciation!AQ$327","v":0},{"$f":" Inp_Depreciation!AR$327","v":0},{"$f":" Inp_Depreciation!AS$327","v":0},{"$f":" Inp_Depreciation!AT$327","v":0},{"$f":" Inp_Depreciation!AU$327","v":0},{"$f":" Inp_Depreciation!AV$327","v":0},{"$f":" Inp_Depreciation!AW$327","v":0},{"$f":" Inp_Depreciation!AX$327","v":0},{"$f":" Inp_Depreciation!AY$327","v":0},{"$f":" Inp_Depreciation!AZ$327","v":0},{"$f":" Inp_Depreciation!BA$327","v":0},{"$f":" Inp_Depreciation!BB$327","v":0},{"$f":" Inp_Depreciation!BC$327","v":0},{"$f":" Inp_Depreciation!BD$327","v":0},{"$f":" Inp_Depreciation!BE$327","v":0},{"$f":" Inp_Depreciation!BF$327","v":0},{"$f":" Inp_Depreciation!BG$327","v":0},{"$f":" Inp_Depreciation!BH$327","v":0},{"$f":" Inp_Depreciation!BI$327","v":0},{"$f":" Inp_Depreciation!BJ$327","v":0},{"$f":" Inp_Depreciation!BK$327","v":0},{"$f":" Inp_Depreciation!BL$327","v":0},{"$f":" Inp_Depreciation!BM$327","v":0},{"$f":" Inp_Depreciation!BN$327","v":0},{"$f":" Inp_Depreciation!BO$327","v":0},{"$f":" Inp_Depreciation!BP$327","v":0},{"$f":" Inp_Depreciation!BQ$327","v":0},{"$f":" Inp_Depreciation!BR$327","v":0},{"$f":" Inp_Depreciation!BS$327","v":0},{"$f":" Inp_Depreciation!BT$327","v":0},{"$f":" Inp_Depreciation!BU$327","v":0},{"$f":" Inp_Depreciation!BV$327","v":0},{"$f":" Inp_Depreciation!BW$327","v":0},{"$f":" Inp_Depreciation!BX$327","v":0},{"$f":" Inp_Depreciation!BY$327","v":0},{"$f":" Inp_Depreciation!BZ$327","v":0},{"$f":" Inp_Depreciation!CA$327","v":0}]
[null,null,null,"less",{"$f":" 'DL - C4 A'!E$2475","v":"Depreciation - capex addition - real - D5Y"},{"$f":" 'DL - C4 A'!F$2475","v":0},{"$f":" 'DL - C4 A'!G$2475","v":0},{"$f":" 'DL - C4 A'!H$2475","v":0},{"$f":" 'DL - C4 A'!I$2475","v":"GBP m"},{"$f":" 'DL - C4 A'!J$2475","v":0},{"$f":" 'DL - C4 A'!K$2475","v":47.582051733891866},{"$f":" 'DL - C4 A'!L$2475","v":0},{"$f":" 'DL - C4 A'!M$2475","v":0},{"$f":" 'DL - C4 A'!N$2475","v":0},{"$f":" 'DL - C4 A'!O$2475","v":0},{"$f":" 'DL - C4 A'!P$2475","v":0},{"$f":" 'DL - C4 A'!Q$2475","v":0},{"$f":" 'DL - C4 A'!R$2475","v":0},{"$f":" 'DL - C4 A'!S$2475","v":0},{"$f":" 'DL - C4 A'!T$2475","v":0},{"$f":" 'DL - C4 A'!U$2475","v":0},{"$f":" 'DL - C4 A'!V$2475","v":0},{"$f":" 'DL - C4 A'!W$2475","v":0},{"$f":" 'DL - C4 A'!X$2475","v":0},{"$f":" 'DL - C4 A'!Y$2475","v":0},{"$f":" 'DL - C4 A'!Z$2475","v":0},{"$f":" 'DL - C4 A'!AA$2475","v":0},{"$f":" 'DL - C4 A'!AB$2475","v":0},{"$f":" 'DL - C4 A'!AC$2475","v":0},{"$f":" 'DL - C4 A'!AD$2475","v":0},{"$f":" 'DL - C4 A'!AE$2475","v":0},{"$f":" 'DL - C4 A'!AF$2475","v":0.75225501824834029},{"$f":" 'DL - C4 A'!AG$2475","v":2.3966479593285044},{"$f":" 'DL - C4 A'!AH$2475","v":3.9861243633200676},{"$f":" 'DL - C4 A'!AI$2475","v":5.4887498524707539},{"$f":" 'DL - C4 A'!AJ$2475","v":7.1731643003445171},{"$f":" 'DL - C4 A'!AK$2475","v":8.0320960252545088},{"$f":" 'DL - C4 A'!AL$2475","v":7.1197623874498541},{"$f":" 'DL - C4 A'!AM$2475","v":5.5302859834583105},{"$f":" 'DL - C4 A'!AN$2475","v":4.0276604943076171},{"$f":" 'DL - C4 A'!AO$2475","v":2.3432460464338583},{"$f":" 'DL - C4 A'!AP$2475","v":0.73205930327552959},{"$f":" 'DL - C4 A'!AQ$2475","v":0},{"$f":" 'DL - C4 A'!AR$2475","v":0},{"$f":" 'DL - C4 A'!AS$2475","v":0},{"$f":" 'DL - C4 A'!AT$2475","v":0},{"$f":" 'DL - C4 A'!AU$2475","v":0},{"$f":" 'DL - C4 A'!AV$2475","v":0},{"$f":" 'DL - C4 A'!AW$2475","v":0},{"$f":" 'DL - C4 A'!AX$2475","v":0},{"$f":" 'DL - C4 A'!AY$2475","v":0},{"$f":" 'DL - C4 A'!AZ$2475","v":0},{"$f":" 'DL - C4 A'!BA$2475","v":0},{"$f":" 'DL - C4 A'!BB$2475","v":0},{"$f":" 'DL - C4 A'!BC$2475","v":0},{"$f":" 'DL - C4 A'!BD$2475","v":0},{"$f":" 'DL - C4 A'!BE$2475","v":0},{"$f":" 'DL - C4 A'!BF$2475","v":0},{"$f":" 'DL - C4 A'!BG$2475","v":0},{"$f":" 'DL - C4 A'!BH$2475","v":0},{"$f":" 'DL - C4 A'!BI$2475","v":0},{"$f":" 'DL - C4 A'!BJ$2475","v":0},{"$f":" 'DL - C4 A'!BK$2475","v":0},{"$f":" 'DL - C4 A'!BL$2475","v":0},{"$f":" 'DL - C4 A'!BM$2475","v":0},{"$f":" 'DL - C4 A'!BN$2475","v":0},{"$f":" 'DL - C4 A'!BO$2475","v":0},{"$f":" 'DL - C4 A'!BP$2475","v":0},{"$f":" 'DL - C4 A'!BQ$2475","v":0},{"$f":" 'DL - C4 A'!BR$2475","v":0},{"$f":" 'DL - C4 A'!BS$2475","v":0},{"$f":" 'DL - C4 A'!BT$2475","v":0},{"$f":" 'DL - C4 A'!BU$2475","v":0},{"$f":" 'DL - C4 A'!BV$2475","v":0},{"$f":" 'DL - C4 A'!BW$2475","v":0},{"$f":" 'DL - C4 A'!BX$2475","v":0},{"$f":" 'DL - C4 A'!BY$2475","v":0},{"$f":" 'DL - C4 A'!BZ$2475","v":0},{"$f":" 'DL - C4 A'!CA$2475","v":0}]
[null,null,null,"less",{"$f":" 'DL - C4 A'!E$2509","v":"Depreciation on assets additions - RP6 period - D5Y - base year 2016"},{"$f":" 'DL - C4 A'!F$2509","v":0},{"$f":" 'DL - C4 A'!G$2509","v":0},{"$f":" 'DL - C4 A'!H$2509","v":0},{"$f":" 'DL - C4 A'!I$2509","v":"GBP m"},{"$f":" 'DL - C4 A'!J$2509","v":0},{"$f":" 'DL - C4 A'!K$2509","v":38.405187631595965},{"$f":" 'DL - C4 A'!L$2509","v":0},{"$f":" 'DL - C4 A'!M$2509","v":0},{"$f":" 'DL - C4 A'!N$2509","v":0},{"$f":" 'DL - C4 A'!O$2509","v":0},{"$f":" 'DL - C4 A'!P$2509","v":0},{"$f":" 'DL - C4 A'!Q$2509","v":0},{"$f":" 'DL - C4 A'!R$2509","v":0},{"$f":" 'DL - C4 A'!S$2509","v":0},{"$f":" 'DL - C4 A'!T$2509","v":0},{"$f":" 'DL - C4 A'!U$2509","v":0},{"$f":" 'DL - C4 A'!V$2509","v":0},{"$f":" 'DL - C4 A'!W$2509","v":0},{"$f":" 'DL - C4 A'!X$2509","v":0},{"$f":" 'DL - C4 A'!Y$2509","v":0},{"$f":" 'DL - C4 A'!Z$2509","v":0},{"$f":" 'DL - C4 A'!AA$2509","v":0},{"$f":" 'DL - C4 A'!AB$2509","v":0},{"$f":" 'DL - C4 A'!AC$2509","v":0},{"$f":" 'DL - C4 A'!AD$2509","v":0},{"$f":" 'DL - C4 A'!AE$2509","v":0},{"$f":" 'DL - C4 A'!AF$2509","v":0},{"$f":" 'DL - C4 A'!AG$2509","v":0},{"$f":" 'DL - C4 A'!AH$2509","v":0},{"$f":" 'DL - C4 A'!AI$2509","v":0},{"$f":" 'DL - C4 A'!AJ$2509","v":0},{"$f":" 'DL - C4 A'!AK$2509","v":0.84513857866595166},{"$f":" 'DL - C4 A'!AL$2509","v":2.7972043253106382},{"$f":" 'DL - C4 A'!AM$2509","v":4.8056947523112097},{"$f":" 'DL - C4 A'!AN$2509","v":6.414319996512388},{"$f":" 'DL - C4 A'!AO$2509","v":7.7696612648142773},{"$f":" 'DL - C4 A'!AP$2509","v":8.166890772914968},{"$f":" 'DL - C4 A'!AQ$2509","v":7.6062779410665335},{"$f":" 'DL - C4 A'!AR$2509","v":0},{"$f":" 'DL - C4 A'!AS$2509","v":0},{"$f":" 'DL - C4 A'!AT$2509","v":0},{"$f":" 'DL - C4 A'!AU$2509","v":0},{"$f":" 'DL - C4 A'!AV$2509","v":0},{"$f":" 'DL - C4 A'!AW$2509","v":0},{"$f":" 'DL - C4 A'!AX$2509","v":0},{"$f":" 'DL - C4 A'!AY$2509","v":0},{"$f":" 'DL - C4 A'!AZ$2509","v":0},{"$f":" 'DL - C4 A'!BA$2509","v":0},{"$f":" 'DL - C4 A'!BB$2509","v":0},{"$f":" 'DL - C4 A'!BC$2509","v":0},{"$f":" 'DL - C4 A'!BD$2509","v":0},{"$f":" 'DL - C4 A'!BE$2509","v":0},{"$f":" 'DL - C4 A'!BF$2509","v":0},{"$f":" 'DL - C4 A'!BG$2509","v":0},{"$f":" 'DL - C4 A'!BH$2509","v":0},{"$f":" 'DL - C4 A'!BI$2509","v":0},{"$f":" 'DL - C4 A'!BJ$2509","v":0},{"$f":" 'DL - C4 A'!BK$2509","v":0},{"$f":" 'DL - C4 A'!BL$2509","v":0},{"$f":" 'DL - C4 A'!BM$2509","v":0},{"$f":" 'DL - C4 A'!BN$2509","v":0},{"$f":" 'DL - C4 A'!BO$2509","v":0},{"$f":" 'DL - C4 A'!BP$2509","v":0},{"$f":" 'DL - C4 A'!BQ$2509","v":0},{"$f":" 'DL - C4 A'!BR$2509","v":0},{"$f":" 'DL - C4 A'!BS$2509","v":0},{"$f":" 'DL - C4 A'!BT$2509","v":0},{"$f":" 'DL - C4 A'!BU$2509","v":0},{"$f":" 'DL - C4 A'!BV$2509","v":0},{"$f":" 'DL - C4 A'!BW$2509","v":0},{"$f":" 'DL - C4 A'!BX$2509","v":0},{"$f":" 'DL - C4 A'!BY$2509","v":0},{"$f":" 'DL - C4 A'!BZ$2509","v":0},{"$f":" 'DL - C4 A'!CA$2509","v":0}]
[null,null,null,null,"Network capex balance - D5Y",null,null,null,"GBP m",null,null,null,{"$f":" M161 - M162 + SUM(M163:M164) - SUM(M165:M167)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.7702951642350619,13.295026433224841,16.282286881502074,18.846407108940927,20.464517207424407,31.130238129803384,32.282543096830246,30.962194951279084,27.590834312252493,23.960719832229827,21.002657792480282,21.370020962935321,21.370020962935321,{"$f":" AS161 - AS162 + SUM(AS163:AS164) - SUM(AS165:AS167)","v":21.370020962935321},21.370020962935321,21.370020962935321,21.370020962935321,21.370020962935321,21.370020962935321,21.370020962935321,21.370020962935321,21.370020962935321,21.370020962935321,21.370020962935321,21.370020962935321,21.370020962935321,21.370020962935321,21.370020962935321,21.370020962935321,21.370020962935321,21.370020962935321,21.370020962935321,21.370020962935321,21.370020962935321,21.370020962935321,21.370020962935321,21.370020962935321,21.370020962935321,21.370020962935321,21.370020962935321,21.370020962935321,21.370020962935321,21.370020962935321,21.370020962935321,21.370020962935321,{"$f":" BY161 - BY162 + SUM(BY163:BY164) - SUM(BY165:BY167)","v":21.370020962935321},21.370020962935321,21.370020962935321]
[]
[]
["5 YEAR MO RAB"]
[]
[null,null,"Network capex balance - pre RP1 - MO5Y"]
[]
[null,null,null,null,{"$f":" Inp_Depreciation!E$316","v":"Network capex initial balance - pre RP1 - MO5Y"},{"$f":" Inp_Depreciation!F$316","v":0},{"$f":" Inp_Depreciation!G$316","v":0},{"$f":" Inp_Depreciation!H$316","v":0},{"$f":" Inp_Depreciation!I$316","v":"GBP m"},{"$f":" Inp_Depreciation!J$310","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$13","v":"1st Model column flag - RP1"},{"$f":" 'DL - C4 A'!F$13","v":0},{"$f":" 'DL - C4 A'!G$13","v":0},{"$f":" 'DL - C4 A'!H$13","v":0},{"$f":" 'DL - C4 A'!I$13","v":"flag"},{"$f":" 'DL - C4 A'!J$13","v":0},{"$f":" 'DL - C4 A'!K$13","v":1},{"$f":" 'DL - C4 A'!L$13","v":0},{"$f":" 'DL - C4 A'!M$13","v":1},{"$f":" 'DL - C4 A'!N$13","v":0},{"$f":" 'DL - C4 A'!O$13","v":0},{"$f":" 'DL - C4 A'!P$13","v":0},{"$f":" 'DL - C4 A'!Q$13","v":0},{"$f":" 'DL - C4 A'!R$13","v":0},{"$f":" 'DL - C4 A'!S$13","v":0},{"$f":" 'DL - C4 A'!T$13","v":0},{"$f":" 'DL - C4 A'!U$13","v":0},{"$f":" 'DL - C4 A'!V$13","v":0},{"$f":" 'DL - C4 A'!W$13","v":0},{"$f":" 'DL - C4 A'!X$13","v":0},{"$f":" 'DL - C4 A'!Y$13","v":0},{"$f":" 'DL - C4 A'!Z$13","v":0},{"$f":" 'DL - C4 A'!AA$13","v":0},{"$f":" 'DL - C4 A'!AB$13","v":0},{"$f":" 'DL - C4 A'!AC$13","v":0},{"$f":" 'DL - C4 A'!AD$13","v":0},{"$f":" 'DL - C4 A'!AE$13","v":0},{"$f":" 'DL - C4 A'!AF$13","v":0},{"$f":" 'DL - C4 A'!AG$13","v":0},{"$f":" 'DL - C4 A'!AH$13","v":0},{"$f":" 'DL - C4 A'!AI$13","v":0},{"$f":" 'DL - C4 A'!AJ$13","v":0},{"$f":" 'DL - C4 A'!AK$13","v":0},{"$f":" 'DL - C4 A'!AL$13","v":0},{"$f":" 'DL - C4 A'!AM$13","v":0},{"$f":" 'DL - C4 A'!AN$13","v":0},{"$f":" 'DL - C4 A'!AO$13","v":0},{"$f":" 'DL - C4 A'!AP$13","v":0},{"$f":" 'DL - C4 A'!AQ$13","v":0},{"$f":" 'DL - C4 A'!AR$13","v":0},{"$f":" 'DL - C4 A'!AS$13","v":0},{"$f":" 'DL - C4 A'!AT$13","v":0},{"$f":" 'DL - C4 A'!AU$13","v":0},{"$f":" 'DL - C4 A'!AV$13","v":0},{"$f":" 'DL - C4 A'!AW$13","v":0},{"$f":" 'DL - C4 A'!AX$13","v":0},{"$f":" 'DL - C4 A'!AY$13","v":0},{"$f":" 'DL - C4 A'!AZ$13","v":0},{"$f":" 'DL - C4 A'!BA$13","v":0},{"$f":" 'DL - C4 A'!BB$13","v":0},{"$f":" 'DL - C4 A'!BC$13","v":0},{"$f":" 'DL - C4 A'!BD$13","v":0},{"$f":" 'DL - C4 A'!BE$13","v":0},{"$f":" 'DL - C4 A'!BF$13","v":0},{"$f":" 'DL - C4 A'!BG$13","v":0},{"$f":" 'DL - C4 A'!BH$13","v":0},{"$f":" 'DL - C4 A'!BI$13","v":0},{"$f":" 'DL - C4 A'!BJ$13","v":0},{"$f":" 'DL - C4 A'!BK$13","v":0},{"$f":" 'DL - C4 A'!BL$13","v":0},{"$f":" 'DL - C4 A'!BM$13","v":0},{"$f":" 'DL - C4 A'!BN$13","v":0},{"$f":" 'DL - C4 A'!BO$13","v":0},{"$f":" 'DL - C4 A'!BP$13","v":0},{"$f":" 'DL - C4 A'!BQ$13","v":0},{"$f":" 'DL - C4 A'!BR$13","v":0},{"$f":" 'DL - C4 A'!BS$13","v":0},{"$f":" 'DL - C4 A'!BT$13","v":0},{"$f":" 'DL - C4 A'!BU$13","v":0},{"$f":" 'DL - C4 A'!BV$13","v":0},{"$f":" 'DL - C4 A'!BW$13","v":0},{"$f":" 'DL - C4 A'!BX$13","v":0},{"$f":" 'DL - C4 A'!BY$13","v":0},{"$f":" 'DL - C4 A'!BZ$13","v":0},{"$f":" 'DL - C4 A'!CA$13","v":0}]
[]
[null,null,null,null,"Network capex balance - pre RP1 BEG - MO5Y",null,null,null,"GBP m",null,null,null,{"$f":" L180","v":0},{"$f":" M180","v":0},{"$f":" N180","v":0},{"$f":" O180","v":0},{"$f":" P180","v":0},{"$f":" Q180","v":0},{"$f":" R180","v":0},{"$f":" S180","v":0},{"$f":" T180","v":0},{"$f":" U180","v":0},{"$f":" V180","v":0},{"$f":" W180","v":0},{"$f":" X180","v":0},{"$f":" Y180","v":0},{"$f":" Z180","v":0},{"$f":" AA180","v":0},{"$f":" AB180","v":0},{"$f":" AC180","v":0},{"$f":" AD180","v":0},{"$f":" AE180","v":0},{"$f":" AF180","v":0},{"$f":" AG180","v":0},{"$f":" AH180","v":0},{"$f":" AI180","v":0},{"$f":" AJ180","v":0},{"$f":" AK180","v":0},{"$f":" AL180","v":0},{"$f":" AM180","v":0},{"$f":" AN180","v":0},{"$f":" AO180","v":0},{"$f":" AP180","v":0},{"$f":" AQ180","v":0},{"$f":" AR180","v":0},{"$f":" AS180","v":0},{"$f":" AT180","v":0},{"$f":" AU180","v":0},{"$f":" AV180","v":0},{"$f":" AW180","v":0},{"$f":" AX180","v":0},{"$f":" AY180","v":0},{"$f":" AZ180","v":0},{"$f":" BA180","v":0},{"$f":" BB180","v":0},{"$f":" BC180","v":0},{"$f":" BD180","v":0},{"$f":" BE180","v":0},{"$f":" BF180","v":0},{"$f":" BG180","v":0},{"$f":" BH180","v":0},{"$f":" BI180","v":0},{"$f":" BJ180","v":0},{"$f":" BK180","v":0},{"$f":" BL180","v":0},{"$f":" BM180","v":0},{"$f":" BN180","v":0},{"$f":" BO180","v":0},{"$f":" BP180","v":0},{"$f":" BQ180","v":0},{"$f":" BR180","v":0},{"$f":" BS180","v":0},{"$f":" BT180","v":0},{"$f":" BU180","v":0},{"$f":" BV180","v":0},{"$f":" BW180","v":0},{"$f":" BX180","v":0},{"$f":" BY180","v":0},{"$f":" BZ180","v":0}]
[null,null,null,"less",{"$f":" Inp_Depreciation!E$340","v":"Pre RP1 asset depreciation - price base 2016 - MO5Y"},{"$f":" Inp_Depreciation!F$340","v":0},{"$f":" Inp_Depreciation!G$340","v":0},{"$f":" Inp_Depreciation!H$340","v":0},{"$f":" Inp_Depreciation!I$340","v":"GBP m"},{"$f":" Inp_Depreciation!J$340","v":0},{"$f":" Inp_Depreciation!K$340","v":0},{"$f":" Inp_Depreciation!L$340","v":0},{"$f":" Inp_Depreciation!M$340","v":0},{"$f":" Inp_Depreciation!N$340","v":0},{"$f":" Inp_Depreciation!O$340","v":0},{"$f":" Inp_Depreciation!P$340","v":0},{"$f":" Inp_Depreciation!Q$340","v":0},{"$f":" Inp_Depreciation!R$340","v":0},{"$f":" Inp_Depreciation!S$340","v":0},{"$f":" Inp_Depreciation!T$340","v":0},{"$f":" Inp_Depreciation!U$340","v":0},{"$f":" Inp_Depreciation!V$340","v":0},{"$f":" Inp_Depreciation!W$340","v":0},{"$f":" Inp_Depreciation!X$340","v":0},{"$f":" Inp_Depreciation!Y$340","v":0},{"$f":" Inp_Depreciation!Z$340","v":0},{"$f":" Inp_Depreciation!AA$340","v":0},{"$f":" Inp_Depreciation!AB$340","v":0},{"$f":" Inp_Depreciation!AC$340","v":0},{"$f":" Inp_Depreciation!AD$340","v":0},{"$f":" Inp_Depreciation!AE$340","v":0},{"$f":" Inp_Depreciation!AF$340","v":0},{"$f":" Inp_Depreciation!AG$340","v":0},{"$f":" Inp_Depreciation!AH$340","v":0},{"$f":" Inp_Depreciation!AI$340","v":0},{"$f":" Inp_Depreciation!AJ$340","v":0},{"$f":" Inp_Depreciation!AK$340","v":0},{"$f":" Inp_Depreciation!AL$340","v":0},{"$f":" Inp_Depreciation!AM$340","v":0},{"$f":" Inp_Depreciation!AN$340","v":0},{"$f":" Inp_Depreciation!AO$340","v":0},{"$f":" Inp_Depreciation!AP$340","v":0},{"$f":" Inp_Depreciation!AQ$340","v":0},{"$f":" Inp_Depreciation!AR$340","v":0},{"$f":" Inp_Depreciation!AS$340","v":0},{"$f":" Inp_Depreciation!AT$340","v":0},{"$f":" Inp_Depreciation!AU$340","v":0},{"$f":" Inp_Depreciation!AV$340","v":0},{"$f":" Inp_Depreciation!AW$340","v":0},{"$f":" Inp_Depreciation!AX$340","v":0},{"$f":" Inp_Depreciation!AY$340","v":0},{"$f":" Inp_Depreciation!AZ$340","v":0},{"$f":" Inp_Depreciation!BA$340","v":0},{"$f":" Inp_Depreciation!BB$340","v":0},{"$f":" Inp_Depreciation!BC$340","v":0},{"$f":" Inp_Depreciation!BD$340","v":0},{"$f":" Inp_Depreciation!BE$340","v":0},{"$f":" Inp_Depreciation!BF$340","v":0},{"$f":" Inp_Depreciation!BG$340","v":0},{"$f":" Inp_Depreciation!BH$340","v":0},{"$f":" Inp_Depreciation!BI$340","v":0},{"$f":" Inp_Depreciation!BJ$340","v":0},{"$f":" Inp_Depreciation!BK$340","v":0},{"$f":" Inp_Depreciation!BL$340","v":0},{"$f":" Inp_Depreciation!BM$340","v":0},{"$f":" Inp_Depreciation!BN$340","v":0},{"$f":" Inp_Depreciation!BO$340","v":0},{"$f":" Inp_Depreciation!BP$340","v":0},{"$f":" Inp_Depreciation!BQ$340","v":0},{"$f":" Inp_Depreciation!BR$340","v":0},{"$f":" Inp_Depreciation!BS$340","v":0},{"$f":" Inp_Depreciation!BT$340","v":0},{"$f":" Inp_Depreciation!BU$340","v":0},{"$f":" Inp_Depreciation!BV$340","v":0},{"$f":" Inp_Depreciation!BW$340","v":0},{"$f":" Inp_Depreciation!BX$340","v":0},{"$f":" Inp_Depreciation!BY$340","v":0},{"$f":" Inp_Depreciation!BZ$340","v":0},{"$f":" Inp_Depreciation!CA$340","v":0}]
[null,null,null,null,"Network capex balance - pre RP1 - MO5Y",null,null,null,"GBP m",null,null,null,{"$f":" IF(M176 = 1, $H175 - M179, M178 - M179)","v":0},0,{"$f":" IF(O176 = 1, $H175 - O179, O178 - O179)","v":0},{"$f":" IF(P176 = 1, $H175 - P179, P178 - P179)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Network capex balance - MO5Y"]
[]
[null,null,null,null,"Network capex balance BEG - MO5Y",null,null,null,"GBP m",null,null,null,{"$f":" L191","v":0},{"$f":" M191","v":0},{"$f":" N191","v":0},{"$f":" O191","v":0},{"$f":" P191","v":0},{"$f":" Q191","v":0},{"$f":" R191","v":0},{"$f":" S191","v":0},{"$f":" T191","v":0},{"$f":" U191","v":0},{"$f":" V191","v":0},{"$f":" W191","v":0},{"$f":" X191","v":0},{"$f":" Y191","v":0},{"$f":" Z191","v":0},{"$f":" AA191","v":0},{"$f":" AB191","v":0},{"$f":" AC191","v":0},{"$f":" AD191","v":0},{"$f":" AE191","v":0},{"$f":" AF191","v":0},{"$f":" AG191","v":0},{"$f":" AH191","v":0},{"$f":" AI191","v":0},{"$f":" AJ191","v":0},{"$f":" AK191","v":2.4509605784979778},{"$f":" AL191","v":2.4509605784979778},{"$f":" AM191","v":2.4509605784979778},{"$f":" AN191","v":2.4509605784979778},{"$f":" AO191","v":2.4509605784979778},{"$f":" AP191","v":2.4509605784979778},{"$f":" AQ191","v":2.4509605784979778},{"$f":" AR191","v":2.4509605784979778},{"$f":" AS191","v":2.4509605784979778},{"$f":" AT191","v":2.4509605784979778},{"$f":" AU191","v":2.4509605784979778},{"$f":" AV191","v":2.4509605784979778},{"$f":" AW191","v":2.4509605784979778},{"$f":" AX191","v":2.4509605784979778},{"$f":" AY191","v":2.4509605784979778},{"$f":" AZ191","v":2.4509605784979778},{"$f":" BA191","v":2.4509605784979778},{"$f":" BB191","v":2.4509605784979778},{"$f":" BC191","v":2.4509605784979778},{"$f":" BD191","v":2.4509605784979778},{"$f":" BE191","v":2.4509605784979778},{"$f":" BF191","v":2.4509605784979778},{"$f":" BG191","v":2.4509605784979778},{"$f":" BH191","v":2.4509605784979778},{"$f":" BI191","v":2.4509605784979778},{"$f":" BJ191","v":2.4509605784979778},{"$f":" BK191","v":2.4509605784979778},{"$f":" BL191","v":2.4509605784979778},{"$f":" BM191","v":2.4509605784979778},{"$f":" BN191","v":2.4509605784979778},{"$f":" BO191","v":2.4509605784979778},{"$f":" BP191","v":2.4509605784979778},{"$f":" BQ191","v":2.4509605784979778},{"$f":" BR191","v":2.4509605784979778},{"$f":" BS191","v":2.4509605784979778},{"$f":" BT191","v":2.4509605784979778},{"$f":" BU191","v":2.4509605784979778},{"$f":" BV191","v":2.4509605784979778},{"$f":" BW191","v":2.4509605784979778},{"$f":" BX191","v":2.4509605784979778},{"$f":" BY191","v":2.4509605784979778},{"$f":" BZ191","v":2.4509605784979778}]
[null,null,null,"less",{"$f":" Inp_Depreciation!E$352","v":"Adjustment Moyle - MO5Y"},{"$f":" Inp_Depreciation!F$352","v":0},{"$f":" Inp_Depreciation!G$352","v":0},{"$f":" Inp_Depreciation!H$352","v":0},{"$f":" Inp_Depreciation!I$352","v":"GBP m"},{"$f":" Inp_Depreciation!J$352","v":0},{"$f":" Inp_Depreciation!K$352","v":0},{"$f":" Inp_Depreciation!L$352","v":0},{"$f":" Inp_Depreciation!M$352","v":0},{"$f":" Inp_Depreciation!N$352","v":0},{"$f":" Inp_Depreciation!O$352","v":0},{"$f":" Inp_Depreciation!P$352","v":0},{"$f":" Inp_Depreciation!Q$352","v":0},{"$f":" Inp_Depreciation!R$352","v":0},{"$f":" Inp_Depreciation!S$352","v":0},{"$f":" Inp_Depreciation!T$352","v":0},{"$f":" Inp_Depreciation!U$352","v":0},{"$f":" Inp_Depreciation!V$352","v":0},{"$f":" Inp_Depreciation!W$352","v":0},{"$f":" Inp_Depreciation!X$352","v":0},{"$f":" Inp_Depreciation!Y$352","v":0},{"$f":" Inp_Depreciation!Z$352","v":0},{"$f":" Inp_Depreciation!AA$352","v":0},{"$f":" Inp_Depreciation!AB$352","v":0},{"$f":" Inp_Depreciation!AC$352","v":0},{"$f":" Inp_Depreciation!AD$352","v":0},{"$f":" Inp_Depreciation!AE$352","v":0},{"$f":" Inp_Depreciation!AF$352","v":0},{"$f":" Inp_Depreciation!AG$352","v":0},{"$f":" Inp_Depreciation!AH$352","v":0},{"$f":" Inp_Depreciation!AI$352","v":0},{"$f":" Inp_Depreciation!AJ$352","v":0},{"$f":" Inp_Depreciation!AK$352","v":0},{"$f":" Inp_Depreciation!AL$352","v":0},{"$f":" Inp_Depreciation!AM$352","v":0},{"$f":" Inp_Depreciation!AN$352","v":0},{"$f":" Inp_Depreciation!AO$352","v":0},{"$f":" Inp_Depreciation!AP$352","v":0},{"$f":" Inp_Depreciation!AQ$352","v":0},{"$f":" Inp_Depreciation!AR$352","v":0},{"$f":" Inp_Depreciation!AS$352","v":0},{"$f":" Inp_Depreciation!AT$352","v":0},{"$f":" Inp_Depreciation!AU$352","v":0},{"$f":" Inp_Depreciation!AV$352","v":0},{"$f":" Inp_Depreciation!AW$352","v":0},{"$f":" Inp_Depreciation!AX$352","v":0},{"$f":" Inp_Depreciation!AY$352","v":0},{"$f":" Inp_Depreciation!AZ$352","v":0},{"$f":" Inp_Depreciation!BA$352","v":0},{"$f":" Inp_Depreciation!BB$352","v":0},{"$f":" Inp_Depreciation!BC$352","v":0},{"$f":" Inp_Depreciation!BD$352","v":0},{"$f":" Inp_Depreciation!BE$352","v":0},{"$f":" Inp_Depreciation!BF$352","v":0},{"$f":" Inp_Depreciation!BG$352","v":0},{"$f":" Inp_Depreciation!BH$352","v":0},{"$f":" Inp_Depreciation!BI$352","v":0},{"$f":" Inp_Depreciation!BJ$352","v":0},{"$f":" Inp_Depreciation!BK$352","v":0},{"$f":" Inp_Depreciation!BL$352","v":0},{"$f":" Inp_Depreciation!BM$352","v":0},{"$f":" Inp_Depreciation!BN$352","v":0},{"$f":" Inp_Depreciation!BO$352","v":0},{"$f":" Inp_Depreciation!BP$352","v":0},{"$f":" Inp_Depreciation!BQ$352","v":0},{"$f":" Inp_Depreciation!BR$352","v":0},{"$f":" Inp_Depreciation!BS$352","v":0},{"$f":" Inp_Depreciation!BT$352","v":0},{"$f":" Inp_Depreciation!BU$352","v":0},{"$f":" Inp_Depreciation!BV$352","v":0},{"$f":" Inp_Depreciation!BW$352","v":0},{"$f":" Inp_Depreciation!BX$352","v":0},{"$f":" Inp_Depreciation!BY$352","v":0},{"$f":" Inp_Depreciation!BZ$352","v":0},{"$f":" Inp_Depreciation!CA$352","v":0}]
[null,null,null,"plus",{"$f":" Inp_Depreciation!E$371","v":"Network capex addition - MO5Y"},{"$f":" Inp_Depreciation!F$371","v":0},{"$f":" Inp_Depreciation!G$371","v":0},{"$f":" Inp_Depreciation!H$371","v":0},{"$f":" Inp_Depreciation!I$371","v":"GBP m"},{"$f":" Inp_Depreciation!J$371","v":"[Entitlement Model 28.11.16.xlsx]5 Year MO RAB'!$A$12"},{"$f":" Inp_Depreciation!K$371","v":2.4509605784979778},{"$f":" Inp_Depreciation!L$371","v":0},{"$f":" Inp_Depreciation!M$371","v":0},{"$f":" Inp_Depreciation!N$371","v":0},{"$f":" Inp_Depreciation!O$371","v":0},{"$f":" Inp_Depreciation!P$371","v":0},{"$f":" Inp_Depreciation!Q$371","v":0},{"$f":" Inp_Depreciation!R$371","v":0},{"$f":" Inp_Depreciation!S$371","v":0},{"$f":" Inp_Depreciation!T$371","v":0},{"$f":" Inp_Depreciation!U$371","v":0},{"$f":" Inp_Depreciation!V$371","v":0},{"$f":" Inp_Depreciation!W$371","v":0},{"$f":" Inp_Depreciation!X$371","v":0},{"$f":" Inp_Depreciation!Y$371","v":0},{"$f":" Inp_Depreciation!Z$371","v":0},{"$f":" Inp_Depreciation!AA$371","v":0},{"$f":" Inp_Depreciation!AB$371","v":0},{"$f":" Inp_Depreciation!AC$371","v":0},{"$f":" Inp_Depreciation!AD$371","v":0},{"$f":" Inp_Depreciation!AE$371","v":0},{"$f":" Inp_Depreciation!AF$371","v":0},{"$f":" Inp_Depreciation!AG$371","v":0},{"$f":" Inp_Depreciation!AH$371","v":0},{"$f":" Inp_Depreciation!AI$371","v":0},{"$f":" Inp_Depreciation!AJ$371","v":0},{"$f":" Inp_Depreciation!AK$371","v":2.4509605784979778},{"$f":" Inp_Depreciation!AL$371","v":0},{"$f":" Inp_Depreciation!AM$371","v":0},{"$f":" Inp_Depreciation!AN$371","v":0},{"$f":" Inp_Depreciation!AO$371","v":0},{"$f":" Inp_Depreciation!AP$371","v":0},{"$f":" Inp_Depreciation!AQ$371","v":0},{"$f":" Inp_Depreciation!AR$371","v":0},{"$f":" Inp_Depreciation!AS$371","v":0},{"$f":" Inp_Depreciation!AT$371","v":0},{"$f":" Inp_Depreciation!AU$371","v":0},{"$f":" Inp_Depreciation!AV$371","v":0},{"$f":" Inp_Depreciation!AW$371","v":0},{"$f":" Inp_Depreciation!AX$371","v":0},{"$f":" Inp_Depreciation!AY$371","v":0},{"$f":" Inp_Depreciation!AZ$371","v":0},{"$f":" Inp_Depreciation!BA$371","v":0},{"$f":" Inp_Depreciation!BB$371","v":0},{"$f":" Inp_Depreciation!BC$371","v":0},{"$f":" Inp_Depreciation!BD$371","v":0},{"$f":" Inp_Depreciation!BE$371","v":0},{"$f":" Inp_Depreciation!BF$371","v":0},{"$f":" Inp_Depreciation!BG$371","v":0},{"$f":" Inp_Depreciation!BH$371","v":0},{"$f":" Inp_Depreciation!BI$371","v":0},{"$f":" Inp_Depreciation!BJ$371","v":0},{"$f":" Inp_Depreciation!BK$371","v":0},{"$f":" Inp_Depreciation!BL$371","v":0},{"$f":" Inp_Depreciation!BM$371","v":0},{"$f":" Inp_Depreciation!BN$371","v":0},{"$f":" Inp_Depreciation!BO$371","v":0},{"$f":" Inp_Depreciation!BP$371","v":0},{"$f":" Inp_Depreciation!BQ$371","v":0},{"$f":" Inp_Depreciation!BR$371","v":0},{"$f":" Inp_Depreciation!BS$371","v":0},{"$f":" Inp_Depreciation!BT$371","v":0},{"$f":" Inp_Depreciation!BU$371","v":0},{"$f":" Inp_Depreciation!BV$371","v":0},{"$f":" Inp_Depreciation!BW$371","v":0},{"$f":" Inp_Depreciation!BX$371","v":0},{"$f":" Inp_Depreciation!BY$371","v":0},{"$f":" Inp_Depreciation!BZ$371","v":0},{"$f":" Inp_Depreciation!CA$371","v":0}]
[null,null,null,"plus",{"$f":" 'DL - C4 A'!E$2680","v":"Capex addition - RP6 period - MO5Y - base year 2016"},{"$f":" 'DL - C4 A'!F$2680","v":0},{"$f":" 'DL - C4 A'!G$2680","v":0},{"$f":" 'DL - C4 A'!H$2680","v":0},{"$f":" 'DL - C4 A'!I$2680","v":"GBP m"},{"$f":" 'DL - C4 A'!J$2680","v":0},{"$f":" 'DL - C4 A'!K$2680","v":0},{"$f":" 'DL - C4 A'!L$2680","v":0},{"$f":" 'DL - C4 A'!M$2680","v":0},{"$f":" 'DL - C4 A'!N$2680","v":0},{"$f":" 'DL - C4 A'!O$2680","v":0},{"$f":" 'DL - C4 A'!P$2680","v":0},{"$f":" 'DL - C4 A'!Q$2680","v":0},{"$f":" 'DL - C4 A'!R$2680","v":0},{"$f":" 'DL - C4 A'!S$2680","v":0},{"$f":" 'DL - C4 A'!T$2680","v":0},{"$f":" 'DL - C4 A'!U$2680","v":0},{"$f":" 'DL - C4 A'!V$2680","v":0},{"$f":" 'DL - C4 A'!W$2680","v":0},{"$f":" 'DL - C4 A'!X$2680","v":0},{"$f":" 'DL - C4 A'!Y$2680","v":0},{"$f":" 'DL - C4 A'!Z$2680","v":0},{"$f":" 'DL - C4 A'!AA$2680","v":0},{"$f":" 'DL - C4 A'!AB$2680","v":0},{"$f":" 'DL - C4 A'!AC$2680","v":0},{"$f":" 'DL - C4 A'!AD$2680","v":0},{"$f":" 'DL - C4 A'!AE$2680","v":0},{"$f":" 'DL - C4 A'!AF$2680","v":0},{"$f":" 'DL - C4 A'!AG$2680","v":0},{"$f":" 'DL - C4 A'!AH$2680","v":0},{"$f":" 'DL - C4 A'!AI$2680","v":0},{"$f":" 'DL - C4 A'!AJ$2680","v":0},{"$f":" 'DL - C4 A'!AK$2680","v":0},{"$f":" 'DL - C4 A'!AL$2680","v":0},{"$f":" 'DL - C4 A'!AM$2680","v":0},{"$f":" 'DL - C4 A'!AN$2680","v":0},{"$f":" 'DL - C4 A'!AO$2680","v":0},{"$f":" 'DL - C4 A'!AP$2680","v":0},{"$f":" 'DL - C4 A'!AQ$2680","v":0},{"$f":" 'DL - C4 A'!AR$2680","v":0},{"$f":" 'DL - C4 A'!AS$2680","v":0},{"$f":" 'DL - C4 A'!AT$2680","v":0},{"$f":" 'DL - C4 A'!AU$2680","v":0},{"$f":" 'DL - C4 A'!AV$2680","v":0},{"$f":" 'DL - C4 A'!AW$2680","v":0},{"$f":" 'DL - C4 A'!AX$2680","v":0},{"$f":" 'DL - C4 A'!AY$2680","v":0},{"$f":" 'DL - C4 A'!AZ$2680","v":0},{"$f":" 'DL - C4 A'!BA$2680","v":0},{"$f":" 'DL - C4 A'!BB$2680","v":0},{"$f":" 'DL - C4 A'!BC$2680","v":0},{"$f":" 'DL - C4 A'!BD$2680","v":0},{"$f":" 'DL - C4 A'!BE$2680","v":0},{"$f":" 'DL - C4 A'!BF$2680","v":0},{"$f":" 'DL - C4 A'!BG$2680","v":0},{"$f":" 'DL - C4 A'!BH$2680","v":0},{"$f":" 'DL - C4 A'!BI$2680","v":0},{"$f":" 'DL - C4 A'!BJ$2680","v":0},{"$f":" 'DL - C4 A'!BK$2680","v":0},{"$f":" 'DL - C4 A'!BL$2680","v":0},{"$f":" 'DL - C4 A'!BM$2680","v":0},{"$f":" 'DL - C4 A'!BN$2680","v":0},{"$f":" 'DL - C4 A'!BO$2680","v":0},{"$f":" 'DL - C4 A'!BP$2680","v":0},{"$f":" 'DL - C4 A'!BQ$2680","v":0},{"$f":" 'DL - C4 A'!BR$2680","v":0},{"$f":" 'DL - C4 A'!BS$2680","v":0},{"$f":" 'DL - C4 A'!BT$2680","v":0},{"$f":" 'DL - C4 A'!BU$2680","v":0},{"$f":" 'DL - C4 A'!BV$2680","v":0},{"$f":" 'DL - C4 A'!BW$2680","v":0},{"$f":" 'DL - C4 A'!BX$2680","v":0},{"$f":" 'DL - C4 A'!BY$2680","v":0},{"$f":" 'DL - C4 A'!BZ$2680","v":0},{"$f":" 'DL - C4 A'!CA$2680","v":0}]
[null,null,null,"less",{"$f":" Inp_Depreciation!E$328","v":"Phasing adjustments - MO5Y"},{"$f":" Inp_Depreciation!F$328","v":0},{"$f":" Inp_Depreciation!G$328","v":0},{"$f":" Inp_Depreciation!H$328","v":0},{"$f":" Inp_Depreciation!I$328","v":"GBP m"},{"$f":" Inp_Depreciation!J$328","v":0},{"$f":" Inp_Depreciation!K$328","v":0},{"$f":" Inp_Depreciation!L$328","v":0},{"$f":" Inp_Depreciation!M$328","v":0},{"$f":" Inp_Depreciation!N$328","v":0},{"$f":" Inp_Depreciation!O$328","v":0},{"$f":" Inp_Depreciation!P$328","v":0},{"$f":" Inp_Depreciation!Q$328","v":0},{"$f":" Inp_Depreciation!R$328","v":0},{"$f":" Inp_Depreciation!S$328","v":0},{"$f":" Inp_Depreciation!T$328","v":0},{"$f":" Inp_Depreciation!U$328","v":0},{"$f":" Inp_Depreciation!V$328","v":0},{"$f":" Inp_Depreciation!W$328","v":0},{"$f":" Inp_Depreciation!X$328","v":0},{"$f":" Inp_Depreciation!Y$328","v":0},{"$f":" Inp_Depreciation!Z$328","v":0},{"$f":" Inp_Depreciation!AA$328","v":0},{"$f":" Inp_Depreciation!AB$328","v":0},{"$f":" Inp_Depreciation!AC$328","v":0},{"$f":" Inp_Depreciation!AD$328","v":0},{"$f":" Inp_Depreciation!AE$328","v":0},{"$f":" Inp_Depreciation!AF$328","v":0},{"$f":" Inp_Depreciation!AG$328","v":0},{"$f":" Inp_Depreciation!AH$328","v":0},{"$f":" Inp_Depreciation!AI$328","v":0},{"$f":" Inp_Depreciation!AJ$328","v":0},{"$f":" Inp_Depreciation!AK$328","v":0},{"$f":" Inp_Depreciation!AL$328","v":0},{"$f":" Inp_Depreciation!AM$328","v":0},{"$f":" Inp_Depreciation!AN$328","v":0},{"$f":" Inp_Depreciation!AO$328","v":0},{"$f":" Inp_Depreciation!AP$328","v":0},{"$f":" Inp_Depreciation!AQ$328","v":0},{"$f":" Inp_Depreciation!AR$328","v":0},{"$f":" Inp_Depreciation!AS$328","v":0},{"$f":" Inp_Depreciation!AT$328","v":0},{"$f":" Inp_Depreciation!AU$328","v":0},{"$f":" Inp_Depreciation!AV$328","v":0},{"$f":" Inp_Depreciation!AW$328","v":0},{"$f":" Inp_Depreciation!AX$328","v":0},{"$f":" Inp_Depreciation!AY$328","v":0},{"$f":" Inp_Depreciation!AZ$328","v":0},{"$f":" Inp_Depreciation!BA$328","v":0},{"$f":" Inp_Depreciation!BB$328","v":0},{"$f":" Inp_Depreciation!BC$328","v":0},{"$f":" Inp_Depreciation!BD$328","v":0},{"$f":" Inp_Depreciation!BE$328","v":0},{"$f":" Inp_Depreciation!BF$328","v":0},{"$f":" Inp_Depreciation!BG$328","v":0},{"$f":" Inp_Depreciation!BH$328","v":0},{"$f":" Inp_Depreciation!BI$328","v":0},{"$f":" Inp_Depreciation!BJ$328","v":0},{"$f":" Inp_Depreciation!BK$328","v":0},{"$f":" Inp_Depreciation!BL$328","v":0},{"$f":" Inp_Depreciation!BM$328","v":0},{"$f":" Inp_Depreciation!BN$328","v":0},{"$f":" Inp_Depreciation!BO$328","v":0},{"$f":" Inp_Depreciation!BP$328","v":0},{"$f":" Inp_Depreciation!BQ$328","v":0},{"$f":" Inp_Depreciation!BR$328","v":0},{"$f":" Inp_Depreciation!BS$328","v":0},{"$f":" Inp_Depreciation!BT$328","v":0},{"$f":" Inp_Depreciation!BU$328","v":0},{"$f":" Inp_Depreciation!BV$328","v":0},{"$f":" Inp_Depreciation!BW$328","v":0},{"$f":" Inp_Depreciation!BX$328","v":0},{"$f":" Inp_Depreciation!BY$328","v":0},{"$f":" Inp_Depreciation!BZ$328","v":0},{"$f":" Inp_Depreciation!CA$328","v":0}]
[null,null,null,"less",{"$f":" 'DL - C4 A'!E$2659","v":"Depreciation - capex addition - real - MO5Y"},{"$f":" 'DL - C4 A'!F$2659","v":0},{"$f":" 'DL - C4 A'!G$2659","v":0},{"$f":" 'DL - C4 A'!H$2659","v":0},{"$f":" 'DL - C4 A'!I$2659","v":"GBP m"},{"$f":" 'DL - C4 A'!J$2659","v":0},{"$f":" 'DL - C4 A'!K$2659","v":0},{"$f":" 'DL - C4 A'!L$2659","v":0},{"$f":" 'DL - C4 A'!M$2659","v":0},{"$f":" 'DL - C4 A'!N$2659","v":0},{"$f":" 'DL - C4 A'!O$2659","v":0},{"$f":" 'DL - C4 A'!P$2659","v":0},{"$f":" 'DL - C4 A'!Q$2659","v":0},{"$f":" 'DL - C4 A'!R$2659","v":0},{"$f":" 'DL - C4 A'!S$2659","v":0},{"$f":" 'DL - C4 A'!T$2659","v":0},{"$f":" 'DL - C4 A'!U$2659","v":0},{"$f":" 'DL - C4 A'!V$2659","v":0},{"$f":" 'DL - C4 A'!W$2659","v":0},{"$f":" 'DL - C4 A'!X$2659","v":0},{"$f":" 'DL - C4 A'!Y$2659","v":0},{"$f":" 'DL - C4 A'!Z$2659","v":0},{"$f":" 'DL - C4 A'!AA$2659","v":0},{"$f":" 'DL - C4 A'!AB$2659","v":0},{"$f":" 'DL - C4 A'!AC$2659","v":0},{"$f":" 'DL - C4 A'!AD$2659","v":0},{"$f":" 'DL - C4 A'!AE$2659","v":0},{"$f":" 'DL - C4 A'!AF$2659","v":0},{"$f":" 'DL - C4 A'!AG$2659","v":0},{"$f":" 'DL - C4 A'!AH$2659","v":0},{"$f":" 'DL - C4 A'!AI$2659","v":0},{"$f":" 'DL - C4 A'!AJ$2659","v":0},{"$f":" 'DL - C4 A'!AK$2659","v":0},{"$f":" 'DL - C4 A'!AL$2659","v":0},{"$f":" 'DL - C4 A'!AM$2659","v":0},{"$f":" 'DL - C4 A'!AN$2659","v":0},{"$f":" 'DL - C4 A'!AO$2659","v":0},{"$f":" 'DL - C4 A'!AP$2659","v":0},{"$f":" 'DL - C4 A'!AQ$2659","v":0},{"$f":" 'DL - C4 A'!AR$2659","v":0},{"$f":" 'DL - C4 A'!AS$2659","v":0},{"$f":" 'DL - C4 A'!AT$2659","v":0},{"$f":" 'DL - C4 A'!AU$2659","v":0},{"$f":" 'DL - C4 A'!AV$2659","v":0},{"$f":" 'DL - C4 A'!AW$2659","v":0},{"$f":" 'DL - C4 A'!AX$2659","v":0},{"$f":" 'DL - C4 A'!AY$2659","v":0},{"$f":" 'DL - C4 A'!AZ$2659","v":0},{"$f":" 'DL - C4 A'!BA$2659","v":0},{"$f":" 'DL - C4 A'!BB$2659","v":0},{"$f":" 'DL - C4 A'!BC$2659","v":0},{"$f":" 'DL - C4 A'!BD$2659","v":0},{"$f":" 'DL - C4 A'!BE$2659","v":0},{"$f":" 'DL - C4 A'!BF$2659","v":0},{"$f":" 'DL - C4 A'!BG$2659","v":0},{"$f":" 'DL - C4 A'!BH$2659","v":0},{"$f":" 'DL - C4 A'!BI$2659","v":0},{"$f":" 'DL - C4 A'!BJ$2659","v":0},{"$f":" 'DL - C4 A'!BK$2659","v":0},{"$f":" 'DL - C4 A'!BL$2659","v":0},{"$f":" 'DL - C4 A'!BM$2659","v":0},{"$f":" 'DL - C4 A'!BN$2659","v":0},{"$f":" 'DL - C4 A'!BO$2659","v":0},{"$f":" 'DL - C4 A'!BP$2659","v":0},{"$f":" 'DL - C4 A'!BQ$2659","v":0},{"$f":" 'DL - C4 A'!BR$2659","v":0},{"$f":" 'DL - C4 A'!BS$2659","v":0},{"$f":" 'DL - C4 A'!BT$2659","v":0},{"$f":" 'DL - C4 A'!BU$2659","v":0},{"$f":" 'DL - C4 A'!BV$2659","v":0},{"$f":" 'DL - C4 A'!BW$2659","v":0},{"$f":" 'DL - C4 A'!BX$2659","v":0},{"$f":" 'DL - C4 A'!BY$2659","v":0},{"$f":" 'DL - C4 A'!BZ$2659","v":0},{"$f":" 'DL - C4 A'!CA$2659","v":0}]
[null,null,null,"less",{"$f":" 'DL - C4 A'!E$2693","v":"Depreciation on assets additions - RP6 period - MO5Y - base year 2016"},{"$f":" 'DL - C4 A'!F$2693","v":0},{"$f":" 'DL - C4 A'!G$2693","v":0},{"$f":" 'DL - C4 A'!H$2693","v":0},{"$f":" 'DL - C4 A'!I$2693","v":"GBP m"},{"$f":" 'DL - C4 A'!J$2693","v":0},{"$f":" 'DL - C4 A'!K$2693","v":0},{"$f":" 'DL - C4 A'!L$2693","v":0},{"$f":" 'DL - C4 A'!M$2693","v":0},{"$f":" 'DL - C4 A'!N$2693","v":0},{"$f":" 'DL - C4 A'!O$2693","v":0},{"$f":" 'DL - C4 A'!P$2693","v":0},{"$f":" 'DL - C4 A'!Q$2693","v":0},{"$f":" 'DL - C4 A'!R$2693","v":0},{"$f":" 'DL - C4 A'!S$2693","v":0},{"$f":" 'DL - C4 A'!T$2693","v":0},{"$f":" 'DL - C4 A'!U$2693","v":0},{"$f":" 'DL - C4 A'!V$2693","v":0},{"$f":" 'DL - C4 A'!W$2693","v":0},{"$f":" 'DL - C4 A'!X$2693","v":0},{"$f":" 'DL - C4 A'!Y$2693","v":0},{"$f":" 'DL - C4 A'!Z$2693","v":0},{"$f":" 'DL - C4 A'!AA$2693","v":0},{"$f":" 'DL - C4 A'!AB$2693","v":0},{"$f":" 'DL - C4 A'!AC$2693","v":0},{"$f":" 'DL - C4 A'!AD$2693","v":0},{"$f":" 'DL - C4 A'!AE$2693","v":0},{"$f":" 'DL - C4 A'!AF$2693","v":0},{"$f":" 'DL - C4 A'!AG$2693","v":0},{"$f":" 'DL - C4 A'!AH$2693","v":0},{"$f":" 'DL - C4 A'!AI$2693","v":0},{"$f":" 'DL - C4 A'!AJ$2693","v":0},{"$f":" 'DL - C4 A'!AK$2693","v":0},{"$f":" 'DL - C4 A'!AL$2693","v":0},{"$f":" 'DL - C4 A'!AM$2693","v":0},{"$f":" 'DL - C4 A'!AN$2693","v":0},{"$f":" 'DL - C4 A'!AO$2693","v":0},{"$f":" 'DL - C4 A'!AP$2693","v":0},{"$f":" 'DL - C4 A'!AQ$2693","v":0},{"$f":" 'DL - C4 A'!AR$2693","v":0},{"$f":" 'DL - C4 A'!AS$2693","v":0},{"$f":" 'DL - C4 A'!AT$2693","v":0},{"$f":" 'DL - C4 A'!AU$2693","v":0},{"$f":" 'DL - C4 A'!AV$2693","v":0},{"$f":" 'DL - C4 A'!AW$2693","v":0},{"$f":" 'DL - C4 A'!AX$2693","v":0},{"$f":" 'DL - C4 A'!AY$2693","v":0},{"$f":" 'DL - C4 A'!AZ$2693","v":0},{"$f":" 'DL - C4 A'!BA$2693","v":0},{"$f":" 'DL - C4 A'!BB$2693","v":0},{"$f":" 'DL - C4 A'!BC$2693","v":0},{"$f":" 'DL - C4 A'!BD$2693","v":0},{"$f":" 'DL - C4 A'!BE$2693","v":0},{"$f":" 'DL - C4 A'!BF$2693","v":0},{"$f":" 'DL - C4 A'!BG$2693","v":0},{"$f":" 'DL - C4 A'!BH$2693","v":0},{"$f":" 'DL - C4 A'!BI$2693","v":0},{"$f":" 'DL - C4 A'!BJ$2693","v":0},{"$f":" 'DL - C4 A'!BK$2693","v":0},{"$f":" 'DL - C4 A'!BL$2693","v":0},{"$f":" 'DL - C4 A'!BM$2693","v":0},{"$f":" 'DL - C4 A'!BN$2693","v":0},{"$f":" 'DL - C4 A'!BO$2693","v":0},{"$f":" 'DL - C4 A'!BP$2693","v":0},{"$f":" 'DL - C4 A'!BQ$2693","v":0},{"$f":" 'DL - C4 A'!BR$2693","v":0},{"$f":" 'DL - C4 A'!BS$2693","v":0},{"$f":" 'DL - C4 A'!BT$2693","v":0},{"$f":" 'DL - C4 A'!BU$2693","v":0},{"$f":" 'DL - C4 A'!BV$2693","v":0},{"$f":" 'DL - C4 A'!BW$2693","v":0},{"$f":" 'DL - C4 A'!BX$2693","v":0},{"$f":" 'DL - C4 A'!BY$2693","v":0},{"$f":" 'DL - C4 A'!BZ$2693","v":0},{"$f":" 'DL - C4 A'!CA$2693","v":0}]
[null,null,null,null,"Network capex balance - MO5Y",null,null,null,"GBP m",null,null,null,{"$f":" M184 - M185 + SUM(M186:M187) - SUM(M188:M190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.4509605784979778,2.4509605784979778,2.4509605784979778,2.4509605784979778,2.4509605784979778,2.4509605784979778,2.4509605784979778,2.4509605784979778,{"$f":" AS184 - AS185 + SUM(AS186:AS187) - SUM(AS188:AS190)","v":2.4509605784979778},2.4509605784979778,2.4509605784979778,2.4509605784979778,2.4509605784979778,2.4509605784979778,2.4509605784979778,2.4509605784979778,2.4509605784979778,2.4509605784979778,2.4509605784979778,2.4509605784979778,2.4509605784979778,2.4509605784979778,2.4509605784979778,2.4509605784979778,2.4509605784979778,2.4509605784979778,2.4509605784979778,2.4509605784979778,2.4509605784979778,2.4509605784979778,2.4509605784979778,2.4509605784979778,2.4509605784979778,2.4509605784979778,2.4509605784979778,2.4509605784979778,2.4509605784979778,2.4509605784979778,2.4509605784979778,2.4509605784979778,{"$f":" BY184 - BY185 + SUM(BY186:BY187) - SUM(BY188:BY190)","v":2.4509605784979778},2.4509605784979778,2.4509605784979778]

{"sheet":"DL - C5","index":17,"n_rows":176,"n_cols":21,"rows_kept":176,"cut":false,"hidden":false,"merged":[]}
[{"$f":" RIGHT(CELL(\"filename\", $A$1), LEN(CELL(\"filename\", $A$1)) - SEARCH(\"]\", CELL(\"filename\", $A$1)))","v":"DL - C5"},null,null,null,null,null,null,{"$f":"IF('Actuals Inp'!H9=0,\"15/16\",\"Nominal\")","v":"15/16"}]
[null,null,null,null,{"$f":" Time!E$23","v":"Model period ending"},null,null,{"$f":" Check!$H$9","v":0},"Error chks",null,null,null,{"$f":" Time!M$23","v":"2017-03-31"},{"$f":" Time!N$23","v":"2018-03-31"},{"$f":" Time!O$23","v":"2019-03-31"},{"$f":" Time!P$23","v":"2020-03-31"},{"$f":" Time!Q$23","v":"2021-03-31"},{"$f":" Time!R$23","v":"2022-03-31"},{"$f":" Time!S$23","v":"2023-03-31"},{"$f":" Time!T$23","v":"2024-03-31"},{"$f":" Time!U$23","v":"2025-03-31"}]
[null,null,null,null,{"$f":" Time!E$154","v":"Timeline label"},null,null,{"$f":" Track!$M$2","v":0},"Track chgs",null,null,null,{"$f":" Time!M$154","v":"RP5"},{"$f":" Time!N$154","v":"RP5 / RP6"},{"$f":" Time!O$154","v":"RP6"},{"$f":" Time!P$154","v":"RP6"},{"$f":" Time!Q$154","v":"RP6"},{"$f":" Time!R$154","v":"RP6"},{"$f":" Time!S$154","v":"RP6"},{"$f":" Time!T$154","v":"RP6"},{"$f":" Time!U$154","v":"Post RP6"}]
[null,null,null,null,{"$f":" Time!E$36","v":"Financial year ending"},null,null,{"$f":" Check!$H$37","v":0},"Alerts",null,null,null,{"$f":" Time!M$36","v":2017},{"$f":" Time!N$36","v":2018},{"$f":" Time!O$36","v":2019},{"$f":" Time!P$36","v":2020},{"$f":" Time!Q$36","v":2021},{"$f":" Time!R$36","v":2022},{"$f":" Time!S$36","v":2023},{"$f":" Time!T$36","v":2024},{"$f":" Time!U$36","v":2025}]
[null,null,null,null,{"$f":" Time!E$10","v":"Model column counter"},"Para references","Defined Term","Constant","Unit",null,"Total",null,{"$f":" Time!M$10","v":1},{"$f":" Time!N$10","v":2},{"$f":" Time!O$10","v":3},{"$f":" Time!P$10","v":4},{"$f":" Time!Q$10","v":5},{"$f":" Time!R$10","v":6},{"$f":" Time!S$10","v":7},{"$f":" Time!T$10","v":8},{"$f":" Time!U$10","v":9}]
[]
["5. THE RETURN AMOUNT - RETt"]
[]
[null,null,"5.1 RETt",null,null,"RETt = ( ∑ (ORAB_Xt + CRAB_Xt) / 2 ) * AVWACCt"]
[]
[null,null,null,null,{"$f":" E$40","v":"Average vanilla WACC - DL"},0,"AVWACCt",3.1306128117121065E-2,"%"]
[]
[null,null,null,null,{"$f":" E$57","v":"Distribution average RAB value"},0,"(ORAB_DNt + CRAB_DNt) / 2",0,"GBP m",0,0,0,0,999.43777542072303,1010.3401697023846,1024.2116013892276,{"$f":" Q$57","v":1036.9841083504029},1050.1741825695944,1063.392935256833,1074.9521835442506,0]
[null,null,null,null,{"$f":" E$74","v":"Enduring solution average RAB value"},{"$f":" F$74","v":0},"(ORAB_ESt + CRAB_ESt) / 2",0,"GBP m",0,0,0,0,14.202703590753956,11.758545555527789,8.4996681752262333,{"$f":" Q$74","v":5.2407907949246795},1.9819134146231248,0.17487531631792841,-2.7240918364910272E-3,0]
[null,null,null,null,{"$f":" E$91","v":"Metering average RAB value"},{"$f":" F$91","v":0},"(ORAB_MTRNt + CRAB_MTRNt) / 2",0,"GBP m",0,0,0,0,43.947049410103354,47.749998359411606,51.548280351319931,{"$f":" Q$91","v":54.34231490265028},56.30456502077967,57.499331474679337,58.201834459073581,0]
[null,null,null,null,{"$f":" E$108","v":"Rathlin average RAB value"},{"$f":" F$108","v":0},"(ORAB_RTt + CRAB_RTt) / 2",0,"GBP m",0,0,0,0,3.8045859570900804,3.6807623317525362,3.51566416463581,{"$f":" Q$108","v":3.3505659975190838},3.1854678304023576,3.0203696632856314,2.8552714961689052,0]
[null,null,null,null,{"$f":" E$125","v":"FEMO average RAB value"},{"$f":" F$125","v":0},"(ORAB_FEt + CRAB_FEt) / 2",0,"GBP m",0,0,0,0,-6.2712591705908858E-4,-6.2712591705964369E-4,-6.2712591705964369E-4,{"$f":" Q$125","v":-6.2712591705964369E-4},-6.2712591705964369E-4,-6.2712591705964369E-4,-6.2712591705964369E-4,0]
[null,null,null,null,{"$f":" E$142","v":"NI average RAB value"},{"$f":" F$142","v":0},"(ORAB_NIt + CRAB_NIt) / 2",0,"GBP m",0,0,0,0,-9.4909861010479557E-4,-9.4909861010479557E-4,-9.4909861010479557E-4,{"$f":" Q$142","v":-9.4909861010479557E-4},-9.4909861010479557E-4,-9.4909861010479557E-4,-9.4909861010479557E-4,0]
[null,null,null,null,{"$f":" E$159","v":"D5Y average RAB value"},{"$f":" F$159","v":0},"(ORAB_D5Yt + CRAB_D5Yt) / 2",0,"GBP m",0,0,0,0,25.74866056567965,27.936897821057354,27.852876231795204,{"$f":" Q$159","v":25.507021839506329},22.006284279981699,18.71219602009559,17.41684658544834,0]
[null,null,null,null,{"$f":" E$176","v":"MO5Y average RAB value"},0,"(ORAB_MO5Yt + CRAB_MO5Yt) / 2",0,"GBP m",0,0,0,0,0,0,0,{"$f":" Q$176","v":0},0,0,0,0]
[]
[null,null,null,null,{"$f":" Time!E$98","v":"RP6 PPF- actual / actual"},{"$f":" Time!F$98","v":0},{"$f":" Time!G$98","v":0},{"$f":" Time!H$98","v":0},{"$f":" Time!I$98","v":"factor"},{"$f":" Time!J$98","v":0},{"$f":" Time!K$98","v":6.5},{"$f":" Time!L$98","v":0},{"$f":" Time!M$98","v":0},{"$f":" Time!N$98","v":0.5},{"$f":" Time!O$98","v":1},{"$f":" Time!P$98","v":1},{"$f":" Time!Q$98","v":1},{"$f":" Time!R$98","v":1},{"$f":" Time!S$98","v":1},{"$f":" Time!T$98","v":1},{"$f":" Time!U$98","v":0}]
[]
[null,null,null,null,"WACC return - DN",null,"RET_DNt",null,"GBP m",null,{"$f":" SUM(M24:U24)","v":211.62235303197548},null,{"$f":" $H$11 * M13 * M$22","v":0},15.644263521205813,31.629838794576692,32.064099612132893,{"$f":" $H$11 * Q13 * Q$22","v":32.463957351436264},32.876887504816615,33.290715469991838,33.652590777815348,0]
[null,null,null,null,"WACC return - ES",null,"RET_ESt",null,"GBP m",null,{"$f":" SUM(M25:U25)","v":1.0880263552151341},null,{"$f":" $H$11 * M14 * M$22","v":0},0.22231582911081937,0.36811453363235747,0.26609170084664907,{"$f":" $H$11 * Q14 * Q$22","v":0.16406886806094076},6.2046035275232427E-2,5.4746690571711391E-3,-8.5280768035991708E-5,0]
[null,null,null,null,"WACC return - MTRN",null,"RET_MTRNt",null,"GBP m",null,10.88263153739379,null,{"$f":" $H$11 * M15 * M$22","v":0},0.68790597960107269,1.4948675662320605,1.6137770688956963,{"$f":" $H$11 * Q15 * Q$22","v":1.7012474725233071},1.7626779261193017,1.8000814377951231,1.8220740862272291,0]
[null,null,null,null,"WACC return - RT",null,"RET_RTt",null,"GBP m",null,0.67340716488686847,null,{"$f":" $H$11 * M16 * M$22","v":0},5.9553427702630862E-2,0.11523041712651817,0.11006183275486008,{"$f":" $H$11 * Q16 * Q$22","v":0.10489324838320198},9.9724664011543881E-2,9.4556079639885784E-2,8.9387495268227701E-2,0]
[null,null,null,null,"WACC return - FE",null,"RET_FEt",null,"GBP m",null,-1.2761374798272689E-4,null,{"$f":" $H$11 * M17 * M$22","v":0},-9.8164421525094337E-6,-1.9632884305036245E-5,-1.9632884305036245E-5,{"$f":" $H$11 * Q17 * Q$22","v":-1.9632884305036245E-5},-1.9632884305036245E-5,-1.9632884305036245E-5,-1.9632884305036245E-5,0]
[null,null,null,null,"WACC return - NI",null,"RET_NIt",null,"GBP m",null,-1.931319174441947E-4,null,{"$f":" $H$11 * M18 * M$22","v":0},-1.4856301341861132E-5,-2.9712602683722264E-5,-2.9712602683722264E-5,{"$f":" $H$11 * Q18 * Q$22","v":-2.9712602683722264E-5},-2.9712602683722264E-5,-2.9712602683722264E-5,-2.9712602683722264E-5,0]
[null,null,null,null,"WACC return - D5Y",null,"RET_D5Yt",null,"GBP m",null,4.7681253325833222,null,{"$f":" $H$11 * M19 * M$22","v":0},0.40304543325671505,0.87459610238094188,0.87196571174289683,{"$f":" $H$11 * Q19 * Q$22","v":0.79852609359379012},0.68893155505089432,0.58580640595779543,0.54525403060028832,0]
[null,null,null,null,"WACC return - MO5Y",null,"RET_MO5Yt",null,"GBP m",null,0,null,{"$f":" $H$11 * M20 * M$22","v":0},0,0,0,{"$f":" $H$11 * Q20 * Q$22","v":0},0,0,0,0]
[]
[null,null,null,null,"WACC return - DL","5.1:","RETt",null,"GBP m",null,{"$f":" SUM(M33:U33)","v":229.03422267638916},null,{"$f":"SUM(M24:M31)","v":0},17.017059518133557,34.482598068461584,34.925946580886006,{"$f":"SUM(Q24:Q31)","v":35.232643688510514},35.490218339786601,35.776584716954829,36.109171763656079,0]
[]
[]
[null,null,"Average vanilla WACC",null,null,"AVWACCt = VWACCt √(1 + AVWACCt)"]
[]
[null,null,null,null,{"$f":" 'Licence Inp'!E$206","v":"WACC before applying r/SQRT(1+r) - DL"},{"$f":" 'Licence Inp'!F$206","v":"5.1:"},{"$f":" 'Licence Inp'!G$206","v":"VWACCt"},{"$f":" 'Licence Inp'!H$206","v":3.1800000000000002E-2},{"$f":" 'Licence Inp'!I$206","v":"%"}]
[null,null,null,null,{"$f":" 'Set Up'!E$71","v":"Square root factor"},{"$f":" 'Set Up'!F$71","v":"5.1:"},{"$f":" 'Set Up'!G$71","v":0},{"$f":" 'Set Up'!H$71","v":0.5},{"$f":" 'Set Up'!I$71","v":"factor"}]
[null,null,null,null,"Average vanilla WACC - DL",null,"AVWACCt",{"$f":"H38 / ((1+ H38) ^ H39)","v":3.1306128117121065E-2},"%"]
[]
[]
["5. AVERAGE RAB - DISTRIBUTION - RAB_DN"]
[]
[null,null,"Closing balance of DN RAB",null,null,"CRAB_DNt = CE_DNt + CADD_DNt"]
[]
[null,null,null,null,{"$f":" 'DL - C4'!E$74","v":"Closing balance of existing RAB - DN"},{"$f":" 'DL - C4'!F$74","v":"4.9:"},{"$f":" 'DL - C4'!G$74","v":"CE_DNt"},{"$f":" 'DL - C4'!H$74","v":0},{"$f":" 'DL - C4'!I$74","v":"GBP m"},{"$f":" 'DL - C4'!J$74","v":0},{"$f":" 'DL - C4'!K$74","v":0},{"$f":" 'DL - C4'!L$74","v":0},{"$f":" 'DL - C4'!M$74","v":0},{"$f":" 'DL - C4'!N$74","v":970.41117724038884},{"$f":" 'DL - C4'!O$74","v":921.04414283917959},{"$f":" 'DL - C4'!P$74","v":873.0212925565753},{"$f":" 'DL - C4'!Q$74","v":826.484815453132},{"$f":" 'DL - C4'!R$74","v":780.95863070503492},{"$f":" 'DL - C4'!S$74","v":736.27635589981696},{"$f":" 'DL - C4'!T$74","v":692.58808591156969},{"$f":" 'DL - C4'!U$74","v":0}]
[null,null,null,null,{"$f":" 'DL - C4'!E$123","v":"Closing balance of additional RAB - DN"},{"$f":" 'DL - C4'!F$123","v":"4.15:"},{"$f":" 'DL - C4'!G$123","v":"CADD_DNt"},{"$f":" 'DL - C4'!H$123","v":0},{"$f":" 'DL - C4'!I$123","v":"GBP m"},{"$f":" 'DL - C4'!J$123","v":0},{"$f":" 'DL - C4'!K$123","v":0},{"$f":" 'DL - C4'!L$123","v":0},{"$f":" 'DL - C4'!M$123","v":0},{"$f":" 'DL - C4'!N$123","v":32.68575587804326},{"$f":" 'DL - C4'!O$123","v":96.539263447157637},{"$f":" 'DL - C4'!P$123","v":157.81850393554257},{"$f":" 'DL - C4'!Q$123","v":216.64360475555605},{"$f":" 'DL - C4'!R$123","v":276.26131422546581},{"$f":" 'DL - C4'!S$123","v":333.28956968334842},{"$f":" 'DL - C4'!T$123","v":387.75035559376602},{"$f":" 'DL - C4'!U$123","v":0}]
[null,null,null,null,"Distribution RAB - balance - DN",null,"CRAB_DNt",null,"GBP m",null,null,null,{"$f":"SUM(M47:M48)","v":0},{"$f":"SUM(N47:N48)","v":1003.096933118432},1017.5834062863372,1030.8397964921178,{"$f":"SUM(Q47:Q48)","v":1043.1284202086881},1057.2199449305008,1069.5659255831654,1080.3384415053356,0]
[]
[]
[null,null,"Distribution RAB value",null,null,"(ORAB_DNt + CRAB_DNt) / 2"]
[]
[null,null,null,null,{"$f":" 'Licence Inp'!E$204","v":"Return amount factor - DL"},{"$f":" 'Licence Inp'!F$204","v":"5.1:"},{"$f":" 'Licence Inp'!G$204","v":0},{"$f":" 'Licence Inp'!H$204","v":2},{"$f":" 'Licence Inp'!I$204","v":"factor"}]
[null,null,null,null,{"$f":" 'DL - C4'!E$39","v":"Distribution RAB - BEG bal. - DN"},{"$f":" 'DL - C4'!F$39","v":"4.4:"},{"$f":" 'DL - C4'!G$39","v":"ORAB_DNt"},{"$f":" 'DL - C4'!H$39","v":0},{"$f":" 'DL - C4'!I$39","v":"GBP m"},{"$f":" 'DL - C4'!J$39","v":0},{"$f":" 'DL - C4'!K$39","v":0},{"$f":" 'DL - C4'!L$39","v":0},{"$f":" 'DL - C4'!M$39","v":0},{"$f":" 'DL - C4'!N$39","v":995.77861772301412},{"$f":" 'DL - C4'!O$39","v":1003.096933118432},{"$f":" 'DL - C4'!P$39","v":1017.5834062863372},{"$f":" 'DL - C4'!Q$39","v":1030.8397964921178},{"$f":" 'DL - C4'!R$39","v":1043.1284202086881},{"$f":" 'DL - C4'!S$39","v":1057.2199449305008},{"$f":" 'DL - C4'!T$39","v":1069.5659255831654},{"$f":" 'DL - C4'!U$39","v":0}]
[null,null,null,null,{"$f":" E$49","v":"Distribution RAB - balance - DN"},{"$f":" F$49","v":0},"CRAB_DNt",0,"GBP m",0,0,0,0,1003.096933118432,1017.5834062863372,1030.8397964921178,{"$f":" Q$49","v":1043.1284202086881},1057.2199449305008,1069.5659255831654,1080.3384415053356,0]
[null,null,null,null,"Distribution average RAB value",null,"(ORAB_DNt + CRAB_DNt) / 2",null,"GBP m",null,null,null,{"$f":" (M55 + M56) / $H54","v":0},{"$f":" (N55 + N56) / $H54","v":999.43777542072303},1010.3401697023846,1024.2116013892276,{"$f":" (Q55 + Q56) / $H54","v":1036.9841083504029},1050.1741825695944,1063.392935256833,1074.9521835442506,0]
[]
[]
["5. AVERAGE RAB - ENDURING SOLUTION - RAB_EN"]
[]
[null,null,"Closing balance of ES RAB",null,null,"CRAB_ESt = CE_ESt + CADD_ESt"]
[]
[null,null,null,null,{"$f":" 'DL - C4'!E$327","v":"Closing balance of existing RAB - ES"},{"$f":" 'DL - C4'!F$327","v":"4.9:"},{"$f":" 'DL - C4'!G$327","v":"CE_ESt"},{"$f":" 'DL - C4'!H$327","v":0},{"$f":" 'DL - C4'!I$327","v":"GBP m"},{"$f":" 'DL - C4'!J$327","v":0},{"$f":" 'DL - C4'!K$327","v":0},{"$f":" 'DL - C4'!L$327","v":0},{"$f":" 'DL - C4'!M$327","v":0},{"$f":" 'DL - C4'!N$327","v":13.387984245678567},{"$f":" 'DL - C4'!O$327","v":10.129106865377011},{"$f":" 'DL - C4'!P$327","v":6.8702294850754564},{"$f":" 'DL - C4'!Q$327","v":3.6113521047739017},{"$f":" 'DL - C4'!R$327","v":0.35247472447234784},{"$f":" 'DL - C4'!S$327","v":-2.7240918364910272E-3},{"$f":" 'DL - C4'!T$327","v":-2.7240918364910272E-3},{"$f":" 'DL - C4'!U$327","v":0}]
[null,null,null,null,{"$f":" 'DL - C4'!E$376","v":"Closing balance of additional RAB - ES"},{"$f":" 'DL - C4'!F$376","v":"4.15:"},{"$f":" 'DL - C4'!G$376","v":"CADD_ESt"},{"$f":" 'DL - C4'!H$376","v":0},{"$f":" 'DL - C4'!I$376","v":"GBP m"},{"$f":" 'DL - C4'!J$376","v":0},{"$f":" 'DL - C4'!K$376","v":0},{"$f":" 'DL - C4'!L$376","v":0},{"$f":" 'DL - C4'!M$376","v":0},{"$f":" 'DL - C4'!N$376","v":0},{"$f":" 'DL - C4'!O$376","v":0},{"$f":" 'DL - C4'!P$376","v":0},{"$f":" 'DL - C4'!Q$376","v":0},{"$f":" 'DL - C4'!R$376","v":0},{"$f":" 'DL - C4'!S$376","v":0},{"$f":" 'DL - C4'!T$376","v":0},{"$f":" 'DL - C4'!U$376","v":0}]
[null,null,null,null,"Enduring solution RAB - balance - ES",null,"CRAB_ESt",null,"GBP m",null,null,null,{"$f":"SUM(M64:M65)","v":0},{"$f":"SUM(N64:N65)","v":13.387984245678567},10.129106865377011,6.8702294850754564,{"$f":"SUM(Q64:Q65)","v":3.6113521047739017},0.35247472447234784,-2.7240918364910272E-3,-2.7240918364910272E-3,0]
[]
[]
[null,null,"Enduring solution RAB value",null,null,"(ORAB_ESt + CRAB_ESt) / 2"]
[]
[null,null,null,null,{"$f":" 'Licence Inp'!E$204","v":"Return amount factor - DL"},{"$f":" 'Licence Inp'!F$204","v":"5.1:"},{"$f":" 'Licence Inp'!G$204","v":0},{"$f":" 'Licence Inp'!H$204","v":2},{"$f":" 'Licence Inp'!I$204","v":"factor"}]
[null,null,null,null,{"$f":" 'DL - C4'!E$293","v":"Enduring solution RAB - BEG bal. - ES"},{"$f":" 'DL - C4'!F$293","v":"4.4:"},{"$f":" 'DL - C4'!G$293","v":"ORAB_ESt"},{"$f":" 'DL - C4'!H$293","v":0},{"$f":" 'DL - C4'!I$293","v":"GBP m"},{"$f":" 'DL - C4'!J$293","v":0},{"$f":" 'DL - C4'!K$293","v":0},{"$f":" 'DL - C4'!L$293","v":0},{"$f":" 'DL - C4'!M$293","v":0},{"$f":" 'DL - C4'!N$293","v":15.017422935829345},{"$f":" 'DL - C4'!O$293","v":13.387984245678567},{"$f":" 'DL - C4'!P$293","v":10.129106865377011},{"$f":" 'DL - C4'!Q$293","v":6.8702294850754564},{"$f":" 'DL - C4'!R$293","v":3.6113521047739017},{"$f":" 'DL - C4'!S$293","v":0.35247472447234784},{"$f":" 'DL - C4'!T$293","v":-2.7240918364910272E-3},{"$f":" 'DL - C4'!U$293","v":0}]
[null,null,null,null,{"$f":" E$66","v":"Enduring solution RAB - balance - ES"},{"$f":" F$66","v":0},"CRAB_ESt",0,"GBP m",0,0,0,0,13.387984245678567,10.129106865377011,6.8702294850754564,{"$f":" Q$66","v":3.6113521047739017},0.35247472447234784,-2.7240918364910272E-3,-2.7240918364910272E-3,0]
[null,null,null,null,"Enduring solution average RAB value",null,"(ORAB_ESt + CRAB_ESt) / 2",null,"GBP m",null,null,null,{"$f":" (M72 + M73) / $H71","v":0},{"$f":" (N72 + N73) / $H71","v":14.202703590753956},11.758545555527789,8.4996681752262333,{"$f":" (Q72 + Q73) / $H71","v":5.2407907949246795},1.9819134146231248,0.17487531631792841,-2.7240918364910272E-3,0]
[]
[]
["5. AVERAGE RAB - METERING - RAB_MTRN"]
[]
[null,null,"Closing balance of MTRN RAB",null,null,"CRAB_MTRNt = CE_MTRNt + CADD_MTRNt"]
[]
[null,null,null,null,{"$f":" 'DL - C4'!E$578","v":"Closing balance of existing RAB - MTRN"},{"$f":" 'DL - C4'!F$578","v":"4.9:"},{"$f":" 'DL - C4'!G$578","v":"CE_MTRNt"},{"$f":" 'DL - C4'!H$578","v":0},{"$f":" 'DL - C4'!I$578","v":"GBP m"},null,{"$f":" 'DL - C4'!K$578","v":0},{"$f":" 'DL - C4'!L$578","v":0},{"$f":" 'DL - C4'!M$578","v":0},{"$f":" 'DL - C4'!N$578","v":39.99645344466979},{"$f":" 'DL - C4'!O$578","v":35.68632116937026},{"$f":" 'DL - C4'!P$578","v":32.158125705942496},{"$f":" 'DL - C4'!Q$578","v":28.629930242514732},{"$f":" 'DL - C4'!R$578","v":25.044680428763847},{"$f":" 'DL - C4'!S$578","v":21.524297472891185},{"$f":" 'DL - C4'!T$578","v":18.219489412137154},{"$f":" 'DL - C4'!U$578","v":0}]
[null,null,null,null,{"$f":" 'DL - C4'!E$627","v":"Closing balance of additional RAB - MTRN"},{"$f":" 'DL - C4'!F$627","v":"4.15:"},{"$f":" 'DL - C4'!G$627","v":"CADD_MTRNt"},{"$f":" 'DL - C4'!H$627","v":0},{"$f":" 'DL - C4'!I$627","v":"GBP m"},{"$f":" 'DL - C4'!J$627","v":0},{"$f":" 'DL - C4'!K$627","v":0},{"$f":" 'DL - C4'!L$627","v":0},{"$f":" 'DL - C4'!M$627","v":0},{"$f":" 'DL - C4'!N$627","v":5.5291097568363465},{"$f":" 'DL - C4'!O$627","v":14.288112347946816},{"$f":" 'DL - C4'!P$627","v":20.9640014793803},{"$f":" 'DL - C4'!Q$627","v":26.932572377463035},{"$f":" 'DL - C4'!R$627","v":32.001946992817729},{"$f":" 'DL - C4'!S$627","v":36.427738054885907},{"$f":" 'DL - C4'!T$627","v":40.232143978232926},{"$f":" 'DL - C4'!U$627","v":0}]
[null,null,null,null,"Metering RAB - balance - MTRN",null,"CRAB_MTRNt",null,"GBP m",null,null,null,{"$f":"SUM(M81:M82)","v":0},{"$f":"SUM(N81:N82)","v":45.525563201506138},49.974433517317074,53.122127185322796,{"$f":"SUM(Q81:Q82)","v":55.562502619977764},57.046627421581576,57.952035527777092,58.451633390370077,0]
[]
[]
[null,null,"Metering RAB value",null,null,"(ORAB_MTRNt + CRAB_MTRNt) / 2"]
[]
[null,null,null,null,{"$f":" 'Licence Inp'!E$204","v":"Return amount factor - DL"},{"$f":" 'Licence Inp'!F$204","v":"5.1:"},{"$f":" 'Licence Inp'!G$204","v":0},{"$f":" 'Licence Inp'!H$204","v":2},{"$f":" 'Licence Inp'!I$204","v":"factor"}]
[null,null,null,null,{"$f":" 'DL - C4'!E$544","v":"Metering RAB - BEG bal. - MTRN"},{"$f":" 'DL - C4'!F$544","v":"4.4:"},{"$f":" 'DL - C4'!G$544","v":"ORAB_MTRNt"},{"$f":" 'DL - C4'!H$544","v":0},{"$f":" 'DL - C4'!I$544","v":"GBP m"},{"$f":" 'DL - C4'!J$544","v":0},{"$f":" 'DL - C4'!K$544","v":0},{"$f":" 'DL - C4'!L$544","v":0},{"$f":" 'DL - C4'!M$544","v":0},{"$f":" 'DL - C4'!N$544","v":42.36853561870057},{"$f":" 'DL - C4'!O$544","v":45.525563201506138},{"$f":" 'DL - C4'!P$544","v":49.974433517317074},{"$f":" 'DL - C4'!Q$544","v":53.122127185322796},{"$f":" 'DL - C4'!R$544","v":55.562502619977764},{"$f":" 'DL - C4'!S$544","v":57.046627421581576},{"$f":" 'DL - C4'!T$544","v":57.952035527777092},{"$f":" 'DL - C4'!U$544","v":0}]
[null,null,null,null,{"$f":" E$83","v":"Metering RAB - balance - MTRN"},{"$f":" F$83","v":0},"CRAB_MTRNt",0,"GBP m",0,0,0,0,45.525563201506138,49.974433517317074,53.122127185322796,{"$f":" Q$83","v":55.562502619977764},57.046627421581576,57.952035527777092,58.451633390370077,0]
[null,null,null,null,"Metering average RAB value",null,"(ORAB_MTRNt + CRAB_MTRNt) / 2",null,"GBP m",null,null,null,{"$f":" (M89 + M90) / $H88","v":0},{"$f":" (N89 + N90) / $H88","v":43.947049410103354},47.749998359411606,51.548280351319931,{"$f":" (Q89 + Q90) / $H88","v":54.34231490265028},56.30456502077967,57.499331474679337,58.201834459073581,0]
[]
[]
["5. AVERAGE RAB - RATHLIN - RAB_RT"]
[]
[null,null,"Closing balance of RT RAB",null,null,"CRAB_RTt = CE_RTt + CADD_RTt"]
[]
[null,null,null,null,{"$f":" 'DL - C4'!E$906","v":"Closing balance of existing RAB - RT"},{"$f":" 'DL - C4'!F$906","v":"4.9:"},{"$f":" 'DL - C4'!G$906","v":"CE_RTt"},{"$f":" 'DL - C4'!H$906","v":0},{"$f":" 'DL - C4'!I$906","v":"GBP m"},{"$f":" 'DL - C4'!J$906","v":0},{"$f":" 'DL - C4'!K$906","v":0},{"$f":" 'DL - C4'!L$906","v":0},{"$f":" 'DL - C4'!M$906","v":0},{"$f":" 'DL - C4'!N$906","v":3.7633114153108989},{"$f":" 'DL - C4'!O$906","v":3.5982132481941731},{"$f":" 'DL - C4'!P$906","v":3.4331150810774469},{"$f":" 'DL - C4'!Q$906","v":3.2680169139607207},{"$f":" 'DL - C4'!R$906","v":3.1029187468439945},{"$f":" 'DL - C4'!S$906","v":2.9378205797272683},{"$f":" 'DL - C4'!T$906","v":2.7727224126105421},{"$f":" 'DL - C4'!U$906","v":0}]
[null,null,null,null,{"$f":" 'DL - C4'!E$954","v":"Closing balance of additional RAB - RT"},{"$f":" 'DL - C4'!F$954","v":"4.15:"},{"$f":" 'DL - C4'!G$954","v":"CADD_RTt"},{"$f":" 'DL - C4'!H$954","v":0},{"$f":" 'DL - C4'!I$954","v":"GBP m"},{"$f":" 'DL - C4'!J$954","v":0},{"$f":" 'DL - C4'!K$954","v":0},{"$f":" 'DL - C4'!L$954","v":0},{"$f":" 'DL - C4'!M$954","v":0},{"$f":" 'DL - C4'!N$954","v":0},{"$f":" 'DL - C4'!O$954","v":0},{"$f":" 'DL - C4'!P$954","v":0},{"$f":" 'DL - C4'!Q$954","v":0},{"$f":" 'DL - C4'!R$954","v":0},{"$f":" 'DL - C4'!S$954","v":0},{"$f":" 'DL - C4'!T$954","v":0},{"$f":" 'DL - C4'!U$954","v":0}]
[null,null,null,null,"Rathlin RAB - balance - RT",null,"CRAB_RTt",null,"GBP m",null,null,null,{"$f":"SUM(M98:M99)","v":0},{"$f":"SUM(N98:N99)","v":3.7633114153108989},3.5982132481941731,3.4331150810774469,{"$f":"SUM(Q98:Q99)","v":3.2680169139607207},3.1029187468439945,2.9378205797272683,2.7727224126105421,0]
[]
[]
[null,null,"Rathlin RAB value",null,null,"(ORAB_RTt + CRAB_RTt) / 2"]
[]
[null,null,null,null,{"$f":" 'Licence Inp'!E$204","v":"Return amount factor - DL"},{"$f":" 'Licence Inp'!F$204","v":"5.1:"},{"$f":" 'Licence Inp'!G$204","v":0},{"$f":" 'Licence Inp'!H$204","v":2},{"$f":" 'Licence Inp'!I$204","v":"factor"}]
[null,null,null,null,{"$f":" 'DL - C4'!E$872","v":"Rathlin RAB - BEG bal. - RT"},{"$f":" 'DL - C4'!F$872","v":"4.4:"},{"$f":" 'DL - C4'!G$872","v":"ORAB_RTt"},{"$f":" 'DL - C4'!H$872","v":0},{"$f":" 'DL - C4'!I$872","v":"GBP m"},{"$f":" 'DL - C4'!J$872","v":0},{"$f":" 'DL - C4'!K$872","v":0},{"$f":" 'DL - C4'!L$872","v":0},{"$f":" 'DL - C4'!M$872","v":0},{"$f":" 'DL - C4'!N$872","v":3.845860498869262},{"$f":" 'DL - C4'!O$872","v":3.7633114153108989},{"$f":" 'DL - C4'!P$872","v":3.5982132481941731},{"$f":" 'DL - C4'!Q$872","v":3.4331150810774469},{"$f":" 'DL - C4'!R$872","v":3.2680169139607207},{"$f":" 'DL - C4'!S$872","v":3.1029187468439945},{"$f":" 'DL - C4'!T$872","v":2.9378205797272683},{"$f":" 'DL - C4'!U$872","v":0}]
[null,null,null,null,{"$f":" E$100","v":"Rathlin RAB - balance - RT"},{"$f":" F$100","v":0},"CRAB_RTt",0,"GBP m",0,0,0,0,3.7633114153108989,3.5982132481941731,3.4331150810774469,{"$f":" Q$100","v":3.2680169139607207},3.1029187468439945,2.9378205797272683,2.7727224126105421,0]
[null,null,null,null,"Rathlin average RAB value",null,"(ORAB_RTt + CRAB_RTt) / 2",null,"GBP m",null,null,null,{"$f":" (M106 + M107) / $H105","v":0},{"$f":" (N106 + N107) / $H105","v":3.8045859570900804},3.6807623317525362,3.51566416463581,{"$f":" (Q106 + Q107) / $H105","v":3.3505659975190838},3.1854678304023576,3.0203696632856314,2.8552714961689052,0]
[]
[]
["5. AVERAGE RAB - FEMO - RAB_FE"]
[]
[null,null,"Closing balance of FE RAB",null,null,"CRAB_FEt = CE_FEt + CADD_FEt"]
[]
[null,null,null,null,{"$f":" 'DL - C4'!E$1157","v":"Closing balance of existing RAB - FE"},{"$f":" 'DL - C4'!F$1157","v":"4.9:"},{"$f":" 'DL - C4'!G$1157","v":"CE_FEt"},{"$f":" 'DL - C4'!H$1157","v":0},{"$f":" 'DL - C4'!I$1157","v":"GBP m"},{"$f":" 'DL - C4'!J$1157","v":0},{"$f":" 'DL - C4'!K$1157","v":0},{"$f":" 'DL - C4'!L$1157","v":0},{"$f":" 'DL - C4'!M$1157","v":0},{"$f":" 'DL - C4'!N$1157","v":-6.2712591705964369E-4},{"$f":" 'DL - C4'!O$1157","v":-6.2712591705964369E-4},{"$f":" 'DL - C4'!P$1157","v":-6.2712591705964369E-4},{"$f":" 'DL - C4'!Q$1157","v":-6.2712591705964369E-4},{"$f":" 'DL - C4'!R$1157","v":-6.2712591705964369E-4},{"$f":" 'DL - C4'!S$1157","v":-6.2712591705964369E-4},{"$f":" 'DL - C4'!T$1157","v":-6.2712591705964369E-4},{"$f":" 'DL - C4'!U$1157","v":0}]
[null,null,null,null,{"$f":" 'DL - C4'!E$1206","v":"Closing balance of additional RAB - FE"},{"$f":" 'DL - C4'!F$1206","v":"4.15:"},{"$f":" 'DL - C4'!G$1206","v":"CADD_FEt"},{"$f":" 'DL - C4'!H$1206","v":0},{"$f":" 'DL - C4'!I$1206","v":"GBP m"},{"$f":" 'DL - C4'!J$1206","v":0},{"$f":" 'DL - C4'!K$1206","v":0},{"$f":" 'DL - C4'!L$1206","v":0},{"$f":" 'DL - C4'!M$1206","v":0},{"$f":" 'DL - C4'!N$1206","v":0},{"$f":" 'DL - C4'!O$1206","v":0},{"$f":" 'DL - C4'!P$1206","v":0},{"$f":" 'DL - C4'!Q$1206","v":0},{"$f":" 'DL - C4'!R$1206","v":0},{"$f":" 'DL - C4'!S$1206","v":0},{"$f":" 'DL - C4'!T$1206","v":0},{"$f":" 'DL - C4'!U$1206","v":0}]
[null,null,null,null,"FEMO RAB - balance - FE",null,"CRAB_FEt",null,"GBP m",null,null,null,{"$f":"SUM(M115:M116)","v":0},-6.2712591705964369E-4,-6.2712591705964369E-4,-6.2712591705964369E-4,{"$f":"SUM(Q115:Q116)","v":-6.2712591705964369E-4},-6.2712591705964369E-4,-6.2712591705964369E-4,-6.2712591705964369E-4,0]
[]
[]
[null,null,"FEMO RAB value",null,null,"(ORAB_FEt + CRAB_FEt) / 2"]
[]
[null,null,null,null,{"$f":" 'Licence Inp'!E$204","v":"Return amount factor - DL"},{"$f":" 'Licence Inp'!F$204","v":"5.1:"},{"$f":" 'Licence Inp'!G$204","v":0},{"$f":" 'Licence Inp'!H$204","v":2},{"$f":" 'Licence Inp'!I$204","v":"factor"}]
[null,null,null,null,{"$f":" 'DL - C4'!E$1123","v":"FEMO RAB - BEG bal. - FE"},{"$f":" 'DL - C4'!F$1123","v":"4.4:"},{"$f":" 'DL - C4'!G$1123","v":"ORAB_FEt"},{"$f":" 'DL - C4'!H$1123","v":0},{"$f":" 'DL - C4'!I$1123","v":"GBP m"},{"$f":" 'DL - C4'!J$1123","v":0},{"$f":" 'DL - C4'!K$1123","v":0},{"$f":" 'DL - C4'!L$1123","v":0},{"$f":" 'DL - C4'!M$1123","v":0},{"$f":" 'DL - C4'!N$1123","v":-6.2712591705853347E-4},{"$f":" 'DL - C4'!O$1123","v":-6.2712591705964369E-4},{"$f":" 'DL - C4'!P$1123","v":-6.2712591705964369E-4},{"$f":" 'DL - C4'!Q$1123","v":-6.2712591705964369E-4},{"$f":" 'DL - C4'!R$1123","v":-6.2712591705964369E-4},{"$f":" 'DL - C4'!S$1123","v":-6.2712591705964369E-4},{"$f":" 'DL - C4'!T$1123","v":-6.2712591705964369E-4},{"$f":" 'DL - C4'!U$1123","v":0}]
[null,null,null,null,{"$f":" E$117","v":"FEMO RAB - balance - FE"},0,"CRAB_FEt",0,"GBP m",0,0,0,0,-6.2712591705964369E-4,-6.2712591705964369E-4,-6.2712591705964369E-4,{"$f":" Q$117","v":-6.2712591705964369E-4},-6.2712591705964369E-4,-6.2712591705964369E-4,-6.2712591705964369E-4,0]
[null,null,null,null,"FEMO average RAB value",null,"(ORAB_FEt + CRAB_FEt) / 2",null,"GBP m",null,null,null,{"$f":" (M123 + M124) / $H122","v":0},{"$f":" (N123 + N124) / $H122","v":-6.2712591705908858E-4},-6.2712591705964369E-4,-6.2712591705964369E-4,{"$f":" (Q123 + Q124) / $H122","v":-6.2712591705964369E-4},-6.2712591705964369E-4,-6.2712591705964369E-4,-6.2712591705964369E-4,0]
[]
[]
["5. AVERAGE RAB - NI2007 - RAB_NI"]
[]
[null,null,"Closing balance of NI RAB",null,null,"CRAB_NIt = CE_NIt + CADD_NIt"]
[]
[null,null,null,null,{"$f":" 'DL - C4'!E$1408","v":"Closing balance of existing RAB - NI"},{"$f":" 'DL - C4'!F$1408","v":"4.9:"},{"$f":" 'DL - C4'!G$1408","v":"CE_NIt"},{"$f":" 'DL - C4'!H$1408","v":0},{"$f":" 'DL - C4'!I$1408","v":"GBP m"},{"$f":" 'DL - C4'!J$1408","v":0},{"$f":" 'DL - C4'!K$1408","v":0},{"$f":" 'DL - C4'!L$1408","v":0},{"$f":" 'DL - C4'!M$1408","v":0},{"$f":" 'DL - C4'!N$1408","v":-9.4909861010479557E-4},{"$f":" 'DL - C4'!O$1408","v":-9.4909861010479557E-4},{"$f":" 'DL - C4'!P$1408","v":-9.4909861010479557E-4},{"$f":" 'DL - C4'!Q$1408","v":-9.4909861010479557E-4},{"$f":" 'DL - C4'!R$1408","v":-9.4909861010479557E-4},{"$f":" 'DL - C4'!S$1408","v":-9.4909861010479557E-4},{"$f":" 'DL - C4'!T$1408","v":-9.4909861010479557E-4},{"$f":" 'DL - C4'!U$1408","v":0}]
[null,null,null,null,{"$f":" 'DL - C4'!E$1457","v":"Closing balance of additional RAB - NI"},{"$f":" 'DL - C4'!F$1457","v":"4.15:"},{"$f":" 'DL - C4'!G$1457","v":"CADD_NIt"},{"$f":" 'DL - C4'!H$1457","v":0},{"$f":" 'DL - C4'!I$1457","v":"GBP m"},{"$f":" 'DL - C4'!J$1457","v":0},{"$f":" 'DL - C4'!K$1457","v":0},{"$f":" 'DL - C4'!L$1457","v":0},{"$f":" 'DL - C4'!M$1457","v":0},{"$f":" 'DL - C4'!N$1457","v":0},{"$f":" 'DL - C4'!O$1457","v":0},{"$f":" 'DL - C4'!P$1457","v":0},{"$f":" 'DL - C4'!Q$1457","v":0},{"$f":" 'DL - C4'!R$1457","v":0},{"$f":" 'DL - C4'!S$1457","v":0},{"$f":" 'DL - C4'!T$1457","v":0},{"$f":" 'DL - C4'!U$1457","v":0}]
[null,null,null,null,"NI2007 RAB - balance - NI",null,"CRAB_NIt",null,"GBP m",null,null,null,{"$f":"SUM(M132:M133)","v":0},-9.4909861010479557E-4,-9.4909861010479557E-4,-9.4909861010479557E-4,{"$f":"SUM(Q132:Q133)","v":-9.4909861010479557E-4},-9.4909861010479557E-4,-9.4909861010479557E-4,-9.4909861010479557E-4,0]
[]
[]
[null,null,"NI RAB value",null,null,"(ORAB_NIt + CRAB_NIt) / 2"]
[]
[null,null,null,null,{"$f":" 'Licence Inp'!E$204","v":"Return amount factor - DL"},{"$f":" 'Licence Inp'!F$204","v":"5.1:"},{"$f":" 'Licence Inp'!G$204","v":0},{"$f":" 'Licence Inp'!H$204","v":2},{"$f":" 'Licence Inp'!I$204","v":"factor"}]
[null,null,null,null,{"$f":" 'DL - C4'!E$1374","v":"NI2007 RAB - BEG bal. - NI"},{"$f":" 'DL - C4'!F$1374","v":"4.4:"},{"$f":" 'DL - C4'!G$1374","v":"ORAB_NIt"},{"$f":" 'DL - C4'!H$1374","v":0},{"$f":" 'DL - C4'!I$1374","v":"GBP m"},{"$f":" 'DL - C4'!J$1374","v":0},{"$f":" 'DL - C4'!K$1374","v":0},{"$f":" 'DL - C4'!L$1374","v":0},{"$f":" 'DL - C4'!M$1374","v":0},{"$f":" 'DL - C4'!N$1374","v":-9.4909861010479557E-4},{"$f":" 'DL - C4'!O$1374","v":-9.4909861010479557E-4},{"$f":" 'DL - C4'!P$1374","v":-9.4909861010479557E-4},{"$f":" 'DL - C4'!Q$1374","v":-9.4909861010479557E-4},{"$f":" 'DL - C4'!R$1374","v":-9.4909861010479557E-4},{"$f":" 'DL - C4'!S$1374","v":-9.4909861010479557E-4},{"$f":" 'DL - C4'!T$1374","v":-9.4909861010479557E-4},{"$f":" 'DL - C4'!U$1374","v":0}]
[null,null,null,null,{"$f":" E$134","v":"NI2007 RAB - balance - NI"},0,"CRAB_NIt",0,"GBP m",0,0,0,0,-9.4909861010479557E-4,-9.4909861010479557E-4,-9.4909861010479557E-4,{"$f":" Q$134","v":-9.4909861010479557E-4},-9.4909861010479557E-4,-9.4909861010479557E-4,-9.4909861010479557E-4,0]
[null,null,null,null,"NI average RAB value",null,"(ORAB_NIt + CRAB_NIt) / 2",null,"GBP m",null,null,null,{"$f":" (M140 + M141) / $H139","v":0},{"$f":" (N140 + N141) / $H139","v":-9.4909861010479557E-4},-9.4909861010479557E-4,-9.4909861010479557E-4,{"$f":" (Q140 + Q141) / $H139","v":-9.4909861010479557E-4},-9.4909861010479557E-4,-9.4909861010479557E-4,-9.4909861010479557E-4,0]
[]
[]
["5. Average RAB - 5 YEAR D - RAB_D5Y"]
[]
[null,null,"Closing balance of D5Y RAB",null,null,"CRAB_D5Yt = CE_D5Yt + CADD_D5Yt"]
[]
[null,null,null,null,{"$f":" 'DL - C4'!E$1659","v":"Closing balance of existing RAB - D5Y"},{"$f":" 'DL - C4'!F$1659","v":"4.9:"},{"$f":" 'DL - C4'!G$1659","v":"CE_D5Yt"},{"$f":" 'DL - C4'!H$1659","v":0},{"$f":" 'DL - C4'!I$1659","v":"GBP m"},{"$f":" 'DL - C4'!J$1659","v":0},{"$f":" 'DL - C4'!K$1659","v":0},{"$f":" 'DL - C4'!L$1659","v":0},{"$f":" 'DL - C4'!M$1659","v":0},{"$f":" 'DL - C4'!N$1659","v":19.75449812955036},{"$f":" 'DL - C4'!O$1659","v":12.634735742100506},{"$f":" 'DL - C4'!P$1659","v":7.104449758642196},{"$f":" 'DL - C4'!Q$1659","v":3.0767892643345789},{"$f":" 'DL - C4'!R$1659","v":0.73354321790072063},{"$f":" 'DL - C4'!S$1659","v":1.4839146251910407E-3},{"$f":" 'DL - C4'!T$1659","v":1.4839146251910407E-3},{"$f":" 'DL - C4'!U$1659","v":0}]
[null,null,null,null,{"$f":" 'DL - C4'!E$1708","v":"Closing balance of additional RAB - D5Y"},{"$f":" 'DL - C4'!F$1708","v":"4.15:"},{"$f":" 'DL - C4'!G$1708","v":"CADD_D5Yt"},{"$f":" 'DL - C4'!H$1708","v":0},{"$f":" 'DL - C4'!I$1708","v":"GBP m"},{"$f":" 'DL - C4'!J$1708","v":0},{"$f":" 'DL - C4'!K$1708","v":0},{"$f":" 'DL - C4'!L$1708","v":0},{"$f":" 'DL - C4'!M$1708","v":0},{"$f":" 'DL - C4'!N$1708","v":7.6062472079935644},{"$f":" 'DL - C4'!O$1708","v":15.878314562470276},{"$f":" 'DL - C4'!P$1708","v":20.088252400377428},{"$f":" 'DL - C4'!Q$1708","v":20.744552255658455},{"$f":" 'DL - C4'!R$1708","v":19.457683822069644},{"$f":" 'DL - C4'!S$1708","v":17.231681085595628},{"$f":" 'DL - C4'!T$1708","v":17.599044256050668},{"$f":" 'DL - C4'!U$1708","v":0}]
[null,null,null,null,"5 year D. RAB - balance - D5Y",null,"CRAB_D5Yt",null,"GBP m",null,null,null,{"$f":"SUM(M149:M150)","v":0},27.360745337543925,28.513050304570783,27.192702159019625,{"$f":"SUM(Q149:Q150)","v":23.821341519993034},20.191227039970364,17.233165000220819,17.600528170675858,0]
[]
[]
[null,null,"D5Y RAB value",null,null,"(ORAB_D5Yt + CRAB_D5Yt) / 2"]
[]
[null,null,null,null,{"$f":" 'Licence Inp'!E$204","v":"Return amount factor - DL"},{"$f":" 'Licence Inp'!F$204","v":"5.1:"},{"$f":" 'Licence Inp'!G$204","v":0},{"$f":" 'Licence Inp'!H$204","v":2},{"$f":" 'Licence Inp'!I$204","v":"factor"}]
[null,null,null,null,{"$f":" 'DL - C4'!E$1625","v":"5 Year D. RAB - BEG bal. - D5Y"},{"$f":" 'DL - C4'!F$1625","v":"4.4:"},{"$f":" 'DL - C4'!G$1625","v":"ORAB_D5Yt"},{"$f":" 'DL - C4'!H$1625","v":0},{"$f":" 'DL - C4'!I$1625","v":"GBP m"},{"$f":" 'DL - C4'!J$1625","v":0},{"$f":" 'DL - C4'!K$1625","v":0},{"$f":" 'DL - C4'!L$1625","v":0},{"$f":" 'DL - C4'!M$1625","v":0},{"$f":" 'DL - C4'!N$1625","v":24.136575793815378},{"$f":" 'DL - C4'!O$1625","v":27.360745337543925},{"$f":" 'DL - C4'!P$1625","v":28.513050304570783},{"$f":" 'DL - C4'!Q$1625","v":27.192702159019625},{"$f":" 'DL - C4'!R$1625","v":23.821341519993034},{"$f":" 'DL - C4'!S$1625","v":20.191227039970364},{"$f":" 'DL - C4'!T$1625","v":17.233165000220819},{"$f":" 'DL - C4'!U$1625","v":0}]
[null,null,null,null,{"$f":" E$151","v":"5 year D. RAB - balance - D5Y"},0,"CRAB_D5Yt",0,"GBP m",0,0,0,0,27.360745337543925,28.513050304570783,27.192702159019625,{"$f":" Q$151","v":23.821341519993034},20.191227039970364,17.233165000220819,17.600528170675858,0]
[null,null,null,null,"D5Y average RAB value",null,"(ORAB_D5Yt + CRAB_D5Yt) / 2",null,"GBP m",null,null,null,{"$f":" (M157 + M158) / $H156","v":0},{"$f":" (N157 + N158) / $H156","v":25.74866056567965},27.936897821057354,27.852876231795204,{"$f":" (Q157 + Q158) / $H156","v":25.507021839506329},22.006284279981699,18.71219602009559,17.41684658544834,0]
[]
[]
["5. AVERAGE RAB - 5 YEAR MARKET OPERATIONS - RAB_MO5Y"]
[]
[null,null,"Closing balance of MO5Y RAB",null,null,"CRAB_MO5Yt = CE_MO5Yt + CADD_MO5Yt"]
[]
[null,null,null,null,{"$f":" 'DL - C4'!E$1910","v":"Closing balance of existing RAB - MO5Y"},{"$f":" 'DL - C4'!F$1910","v":"4.9:"},{"$f":" 'DL - C4'!G$1910","v":"CE_MO5Yt"},{"$f":" 'DL - C4'!H$1910","v":0},{"$f":" 'DL - C4'!I$1910","v":"GBP m"},{"$f":" 'DL - C4'!J$1910","v":0},{"$f":" 'DL - C4'!K$1910","v":0},{"$f":" 'DL - C4'!L$1910","v":0},{"$f":" 'DL - C4'!M$1910","v":0},{"$f":" 'DL - C4'!N$1910","v":0},{"$f":" 'DL - C4'!O$1910","v":0},{"$f":" 'DL - C4'!P$1910","v":0},{"$f":" 'DL - C4'!Q$1910","v":0},{"$f":" 'DL - C4'!R$1910","v":0},{"$f":" 'DL - C4'!S$1910","v":0},{"$f":" 'DL - C4'!T$1910","v":0},{"$f":" 'DL - C4'!U$1910","v":0}]
[null,null,null,null,{"$f":" 'DL - C4'!E$1959","v":"Closing balance of additional RAB - MO5Y"},{"$f":" 'DL - C4'!F$1959","v":"4.15:"},{"$f":" 'DL - C4'!G$1959","v":"CADD_MO5Yt"},{"$f":" 'DL - C4'!H$1959","v":0},{"$f":" 'DL - C4'!I$1959","v":"GBP m"},{"$f":" 'DL - C4'!J$1959","v":0},{"$f":" 'DL - C4'!K$1959","v":0},{"$f":" 'DL - C4'!L$1959","v":0},{"$f":" 'DL - C4'!M$1959","v":0},{"$f":" 'DL - C4'!N$1959","v":0},{"$f":" 'DL - C4'!O$1959","v":0},{"$f":" 'DL - C4'!P$1959","v":0},{"$f":" 'DL - C4'!Q$1959","v":0},{"$f":" 'DL - C4'!R$1959","v":0},{"$f":" 'DL - C4'!S$1959","v":0},{"$f":" 'DL - C4'!T$1959","v":0},{"$f":" 'DL - C4'!U$1959","v":0}]
[null,null,null,null,"5 year market operations RAB - balance - MO5Y",null,"CRAB_MO5Yt",null,"GBP m",null,null,null,{"$f":"SUM(M166:M167)","v":0},0,0,0,{"$f":"SUM(Q166:Q167)","v":0},0,0,0,0]
[]
[]
[null,null,"MO5Y RAB value",null,null,"(ORAB_MO5Yt + CRAB_MO5Yt) / 2"]
[]
[null,null,null,null,{"$f":" 'Licence Inp'!E$204","v":"Return amount factor - DL"},{"$f":" 'Licence Inp'!F$204","v":"5.1:"},{"$f":" 'Licence Inp'!G$204","v":0},{"$f":" 'Licence Inp'!H$204","v":2},{"$f":" 'Licence Inp'!I$204","v":"factor"}]
[null,null,null,null,{"$f":" 'DL - C4'!E$1876","v":"5 year market operations RAB - BEG bal. - MO5Y"},{"$f":" 'DL - C4'!F$1876","v":"4.4:"},{"$f":" 'DL - C4'!G$1876","v":"ORAB_MO5Yt"},{"$f":" 'DL - C4'!H$1876","v":0},{"$f":" 'DL - C4'!I$1876","v":"GBP m"},{"$f":" 'DL - C4'!J$1876","v":0},{"$f":" 'DL - C4'!K$1876","v":0},{"$f":" 'DL - C4'!L$1876","v":0},{"$f":" 'DL - C4'!M$1876","v":0},{"$f":" 'DL - C4'!N$1876","v":0},{"$f":" 'DL - C4'!O$1876","v":0},{"$f":" 'DL - C4'!P$1876","v":0},{"$f":" 'DL - C4'!Q$1876","v":0},{"$f":" 'DL - C4'!R$1876","v":0},{"$f":" 'DL - C4'!S$1876","v":0},{"$f":" 'DL - C4'!T$1876","v":0},{"$f":" 'DL - C4'!U$1876","v":0}]
[null,null,null,null,{"$f":" E$168","v":"5 year market operations RAB - balance - MO5Y"},0,"CRAB_MO5Yt",0,"GBP m",0,0,0,0,0,0,0,{"$f":" Q$168","v":0},0,0,0,0]
[null,null,null,null,"MO5Y average RAB value",null,"(ORAB_MO5Yt + CRAB_MO5Yt) / 2",null,"GBP m",null,null,null,{"$f":" (M174 + M175) / $H173","v":0},{"$f":" (N174 + N175) / $H173","v":0},0,0,{"$f":" (Q174 + Q175) / $H173","v":0},0,0,0,0]

{"sheet":"DL - C6","index":18,"n_rows":104,"n_cols":21,"rows_kept":104,"cut":false,"hidden":false,"merged":[]}
[{"$f":" RIGHT(CELL(\"filename\", $A$1), LEN(CELL(\"filename\", $A$1)) - SEARCH(\"]\", CELL(\"filename\", $A$1)))","v":"DL - C6"},null,null,null,null,null,null,{"$f":"IF('Actuals Inp'!H9=0,\"15/16\",\"Nominal\")","v":"15/16"}]
[null,null,null,null,{"$f":" Time!E$23","v":"Model period ending"},null,null,{"$f":" Check!$H$9","v":0},"Error chks",null,null,null,{"$f":" Time!M$23","v":"2017-03-31"},{"$f":" Time!N$23","v":"2018-03-31"},{"$f":" Time!O$23","v":"2019-03-31"},{"$f":" Time!P$23","v":"2020-03-31"},{"$f":" Time!Q$23","v":"2021-03-31"},{"$f":" Time!R$23","v":"2022-03-31"},{"$f":" Time!S$23","v":"2023-03-31"},{"$f":" Time!T$23","v":"2024-03-31"},{"$f":" Time!U$23","v":"2025-03-31"}]
[null,null,null,null,{"$f":" Time!E$154","v":"Timeline label"},null,null,{"$f":" Track!$M$2","v":0},"Track chgs",null,null,null,{"$f":" Time!M$154","v":"RP5"},{"$f":" Time!N$154","v":"RP5 / RP6"},{"$f":" Time!O$154","v":"RP6"},{"$f":" Time!P$154","v":"RP6"},{"$f":" Time!Q$154","v":"RP6"},{"$f":" Time!R$154","v":"RP6"},{"$f":" Time!S$154","v":"RP6"},{"$f":" Time!T$154","v":"RP6"},{"$f":" Time!U$154","v":"Post RP6"}]
[null,null,null,null,{"$f":" Time!E$36","v":"Financial year ending"},null,null,{"$f":" Check!$H$37","v":0},"Alerts",null,null,null,{"$f":" Time!M$36","v":2017},{"$f":" Time!N$36","v":2018},{"$f":" Time!O$36","v":2019},{"$f":" Time!P$36","v":2020},{"$f":" Time!Q$36","v":2021},{"$f":" Time!R$36","v":2022},{"$f":" Time!S$36","v":2023},{"$f":" Time!T$36","v":2024},{"$f":" Time!U$36","v":2025}]
[null,null,null,null,{"$f":" Time!E$10","v":"Model column counter"},"Para references","Defined Term","Constant","Unit",null,"Total",null,{"$f":" Time!M$10","v":1},{"$f":" Time!N$10","v":2},{"$f":" Time!O$10","v":3},{"$f":" Time!P$10","v":4},{"$f":" Time!Q$10","v":5},{"$f":" Time!R$10","v":6},{"$f":" Time!S$10","v":7},{"$f":" Time!T$10","v":8},{"$f":" Time!U$10","v":9}]
[]
["6. THE OPEX AMOUNT - Ot"]
[]
[null,null,"6.1 Opex amount - Ot",null,null,"Ot = QOEt - DIQOEt + PTOEt - DIPTOEt + OIt"]
[]
[null,null,null,null,{"$f":" E$25","v":"Opex incurred by the licensee - excl. PTOEt"},{"$f":" F$25","v":"6.3:"},"QOEt",0,"GBP m",0,369.17620095853442,0,0,29.296281678609926,57.902999581236934,57.368376107958504,{"$f":" Q$25","v":56.872389015764334},{"$f":" R$25","v":56.37686780367239},55.912023819435092,55.447262951857219,0]
[null,null,null,"less",{"$f":" E$34","v":"Demonstrably inefficient or wasteful expenditure"},{"$f":" F$34","v":"6.5:"},"DIQOEt",0,"GBP m",0,0,0,0,0,0,0,0,{"$f":" R$34","v":0},0,0,0]
[null,null,null,"plus",{"$f":" E$48","v":"Pass through opex expenditure"},{"$f":" F$48","v":"6.7:"},"PTOEt",0,"GBP m",0,8.5678562155915294,0,0,0.65906586273780998,1.31813172547562,1.31813172547562,1.31813172547562,{"$f":" R$48","v":1.31813172547562},1.31813172547562,1.31813172547562,0]
[null,null,null,"less",{"$f":" E$68","v":"Demonstrably inefficient or wasteful expenditure"},{"$f":" F$68","v":"6.11:"},"DIPTOEt",0,"GBP m",0,0,0,0,0,0,0,0,{"$f":" R$68","v":0},0,0,0]
[null,null,null,"plus",{"$f":" E$81","v":"Opex incentive amount"},{"$f":" F$81","v":"6.13:"},"OIt",0,"GBP m",0,0,0,0,0,0,0,0,{"$f":" R$81","v":0},0,0,0]
[null,null,null,null,"Opex amount - DL","6.1:","Ot",null,"GBP m",null,{"$f":" SUM(M16:U16)","v":377.74405717412589},null,{"$f":" M11 - M12 + M13 - M14 + M15","v":0},{"$f":" N11 - N12 + N13 - N14 + N15","v":29.955347541347734},59.22113130671255,58.686507833434121,58.190520741239951,{"$f":" R11 - R12 + R13 - R14 + R15","v":57.694999529148006},57.230155544910708,56.765394677332836,0]
[]
[]
[null,null,"6.2 Qualifying opex expenditure amount - QOEt"]
[]
[]
[null,null,"6.3 QOEt"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$148","v":"Opex incurred by the licensee - excl. PTOEt"},{"$f":" 'Actuals Inp'!F$148","v":"6.3:"},{"$f":" 'Actuals Inp'!G$148","v":"QOEt"},{"$f":" 'Actuals Inp'!H$148","v":0},{"$f":" 'Actuals Inp'!I$148","v":"GBP m"},{"$f":" 'Actuals Inp'!J$148","v":0},{"$f":" 'Actuals Inp'!K$148","v":369.17620095853442},{"$f":" 'Actuals Inp'!L$148","v":0},{"$f":" 'Actuals Inp'!M$148","v":0},{"$f":" 'Actuals Inp'!N$148","v":29.296281678609926},{"$f":" 'Actuals Inp'!O$148","v":57.902999581236934},{"$f":" 'Actuals Inp'!P$148","v":57.368376107958504},{"$f":" 'Actuals Inp'!Q$148","v":56.872389015764334},{"$f":" 'Actuals Inp'!R$148","v":56.37686780367239},{"$f":" 'Actuals Inp'!S$148","v":55.912023819435092},{"$f":" 'Actuals Inp'!T$148","v":55.447262951857219},{"$f":" 'Actuals Inp'!U$148","v":0}]
[null,null,null,null,"Opex incurred by the licensee - excl. PTOEt","6.3:","QOEt",null,"GBP m",null,{"$f":" SUM(M25:U25)","v":369.17620095853442},null,{"$f":" M24","v":0},{"$f":" N24","v":29.296281678609926},57.902999581236934,57.368376107958504,56.872389015764334,{"$f":" R24","v":56.37686780367239},55.912023819435092,55.447262951857219,0]
[]
[]
[null,null,"6.4 Demonstrably inefficient qualifying opex - DIQOEt"]
[]
[]
[null,null,"6.5 DIQOEt"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$153","v":"Demonstrably inefficient or wasteful expenditure"},{"$f":" 'Actuals Inp'!F$153","v":"6.5:"},{"$f":" 'Actuals Inp'!G$153","v":"DIQOEt"},{"$f":" 'Actuals Inp'!H$153","v":0},{"$f":" 'Actuals Inp'!I$153","v":"GBP m"},{"$f":" 'Actuals Inp'!J$153","v":0},{"$f":" 'Actuals Inp'!K$153","v":0},{"$f":" 'Actuals Inp'!L$153","v":0},{"$f":" 'Actuals Inp'!M$153","v":0},{"$f":" 'Actuals Inp'!N$153","v":0},{"$f":" 'Actuals Inp'!O$153","v":0},{"$f":" 'Actuals Inp'!P$153","v":0},{"$f":" 'Actuals Inp'!Q$153","v":0},{"$f":" 'Actuals Inp'!R$153","v":0},{"$f":" 'Actuals Inp'!S$153","v":0},{"$f":" 'Actuals Inp'!T$153","v":0},{"$f":" 'Actuals Inp'!U$153","v":0}]
[null,null,null,null,"Demonstrably inefficient or wasteful expenditure","6.5:","DIQOEt",null,"GBP m",null,{"$f":" SUM(M34:U34)","v":0},null,{"$f":" M33","v":0},{"$f":" N33","v":0},0,0,0,{"$f":" R33","v":0},0,0,0]
[]
[]
[null,null,"6.6 Pass through opex expenditure amount - PTOEt"]
[]
[]
[null,null,"6.7 PTOEt"]
[]
[]
[null,null,"6.7a Pass through opex incurred by the licensee",null,null,"PTOEt = OLFt + OLDt + OCt"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$158","v":"Opex licence fee"},{"$f":" 'Actuals Inp'!F$158","v":"6.7a:"},{"$f":" 'Actuals Inp'!G$158","v":"OLFt"},{"$f":" 'Actuals Inp'!H$158","v":0},{"$f":" 'Actuals Inp'!I$158","v":"GBP m"},{"$f":" 'Actuals Inp'!J$158","v":"[RP6 07y copy Naoimh (3).xlsm]Actuals Inp'!$E$181"},{"$f":" 'Actuals Inp'!K$158","v":8.5678562155915294},{"$f":" 'Actuals Inp'!L$158","v":0},{"$f":" 'Actuals Inp'!M$158","v":0},{"$f":" 'Actuals Inp'!N$158","v":0.65906586273780998},{"$f":" 'Actuals Inp'!O$158","v":1.31813172547562},{"$f":" 'Actuals Inp'!P$158","v":1.31813172547562},{"$f":" 'Actuals Inp'!Q$158","v":1.31813172547562},{"$f":" 'Actuals Inp'!R$158","v":1.31813172547562},{"$f":" 'Actuals Inp'!S$158","v":1.31813172547562},{"$f":" 'Actuals Inp'!T$158","v":1.31813172547562},{"$f":" 'Actuals Inp'!U$158","v":0}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$164","v":"Opex legacy Dt amount"},{"$f":" 'Actuals Inp'!F$164","v":"6.9:"},{"$f":" 'Actuals Inp'!G$164","v":"OLDt"},{"$f":" 'Actuals Inp'!H$164","v":0},{"$f":" 'Actuals Inp'!I$164","v":"GBP m"},{"$f":" 'Actuals Inp'!J$164","v":"[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!$A$279"},{"$f":" 'Actuals Inp'!K$164","v":0},{"$f":" 'Actuals Inp'!L$164","v":0},{"$f":" 'Actuals Inp'!M$164","v":0},{"$f":" 'Actuals Inp'!N$164","v":0},{"$f":" 'Actuals Inp'!O$164","v":0},{"$f":" 'Actuals Inp'!P$164","v":0},{"$f":" 'Actuals Inp'!Q$164","v":0},{"$f":" 'Actuals Inp'!R$164","v":0},{"$f":" 'Actuals Inp'!S$164","v":0},{"$f":" 'Actuals Inp'!T$164","v":0},{"$f":" 'Actuals Inp'!U$164","v":0}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$159","v":"Opex connection amount"},{"$f":" 'Actuals Inp'!F$159","v":"6.7:"},{"$f":" 'Actuals Inp'!G$159","v":"OCt"},{"$f":" 'Actuals Inp'!H$159","v":0},{"$f":" 'Actuals Inp'!I$159","v":"GBP m"},{"$f":" 'Actuals Inp'!J$159","v":"[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!$A$280"},{"$f":" 'Actuals Inp'!K$159","v":0},{"$f":" 'Actuals Inp'!L$159","v":0},{"$f":" 'Actuals Inp'!M$159","v":0},{"$f":" 'Actuals Inp'!N$159","v":0},{"$f":" 'Actuals Inp'!O$159","v":0},{"$f":" 'Actuals Inp'!P$159","v":0},{"$f":" 'Actuals Inp'!Q$159","v":0},{"$f":" 'Actuals Inp'!R$159","v":0},{"$f":" 'Actuals Inp'!S$159","v":0},{"$f":" 'Actuals Inp'!T$159","v":0},{"$f":" 'Actuals Inp'!U$159","v":0}]
[null,null,null,null,"Pass through opex expenditure","6.7:","PTOEt",null,"GBP m",null,{"$f":" SUM(M48:U48)","v":8.5678562155915294},null,{"$f":"SUM(M45:M47)","v":0},{"$f":"SUM(N45:N47)","v":0.65906586273780998},1.31813172547562,1.31813172547562,1.31813172547562,{"$f":"SUM(R45:R47)","v":1.31813172547562},1.31813172547562,1.31813172547562,0]
[]
[]
[null,null,"6.8 Opex legacy Dt amount - OLDt"]
[]
[]
[null,null,"6.9 OLDt"]
[]
[null,null,null,null,{"$f":" 'Licence Inp'!E$216","v":"Legacy Dt maximum RP6 spend amount - DL"},{"$f":" 'Licence Inp'!F$216","v":"Table 11"},{"$f":" 'Licence Inp'!G$216","v":0},{"$f":" 'Licence Inp'!H$216","v":0},{"$f":" 'Licence Inp'!I$216","v":"GBP m"}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$164","v":"Opex legacy Dt amount"},{"$f":" 'Actuals Inp'!F$164","v":"6.9:"},{"$f":" 'Actuals Inp'!G$164","v":"OLDt"},{"$f":" 'Actuals Inp'!H$164","v":0},{"$f":" 'Actuals Inp'!I$164","v":"GBP m"},{"$f":" 'Actuals Inp'!J$164","v":"[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!$A$279"},{"$f":" 'Actuals Inp'!K$164","v":0},{"$f":" 'Actuals Inp'!L$164","v":0},{"$f":" 'Actuals Inp'!M$164","v":0},{"$f":" 'Actuals Inp'!N$164","v":0},{"$f":" 'Actuals Inp'!O$164","v":0},{"$f":" 'Actuals Inp'!P$164","v":0},{"$f":" 'Actuals Inp'!Q$164","v":0},{"$f":" 'Actuals Inp'!R$164","v":0},{"$f":" 'Actuals Inp'!S$164","v":0},{"$f":" 'Actuals Inp'!T$164","v":0},{"$f":" 'Actuals Inp'!U$164","v":0}]
[null,null,null,null,{"$f":" Time!E$92","v":"RP6 period flag"},{"$f":" Time!F$92","v":0},{"$f":" Time!G$92","v":0},{"$f":" Time!H$92","v":0},{"$f":" Time!I$92","v":"flag"},{"$f":" Time!J$92","v":0},{"$f":" Time!K$92","v":7},{"$f":" Time!L$92","v":0},{"$f":" Time!M$92","v":0},{"$f":" Time!N$92","v":1},{"$f":" Time!O$92","v":1},{"$f":" Time!P$92","v":1},{"$f":" Time!Q$92","v":1},{"$f":" Time!R$92","v":1},{"$f":" Time!S$92","v":1},{"$f":" Time!T$92","v":1},{"$f":" Time!U$92","v":0}]
[null,null,null,null,"Distribution split for opex legacy Dt","6.9:","OLDt",null,"GBP m",null,{"$f":" SUM(M59:U59)","v":0},null,{"$f":" MIN(M57, $H56 - SUM(L59:$L59)) * M58","v":0},{"$f":" MIN(N57, $H56 - SUM($L59:M59)) * N58","v":0},{"$f":" MIN(O57, $H56 - SUM($L59:N59)) * O58","v":0},{"$f":" MIN(P57, $H56 - SUM($L59:O59)) * P58","v":0},{"$f":" MIN(Q57, $H56 - SUM($L59:P59)) * Q58","v":0},{"$f":" MIN(R57, $H56 - SUM($L59:Q59)) * R58","v":0},{"$f":" MIN(S57, $H56 - SUM($L59:R59)) * S58","v":0},{"$f":" MIN(T57, $H56 - SUM($L59:S59)) * T58","v":0},{"$f":" MIN(U57, $H56 - SUM($L59:T59)) * U58","v":0}]
[]
[]
[null,null,"6.10 Demonstrably inefficient pass through opex expenditure - DIPTOEt"]
[]
[]
[null,null,"6.11 DIPTOEt"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$169","v":"Demonstrably inefficient or wasteful expenditure"},{"$f":" 'Actuals Inp'!F$169","v":"6.11:"},{"$f":" 'Actuals Inp'!G$169","v":"DIPTOEt"},{"$f":" 'Actuals Inp'!H$169","v":0},{"$f":" 'Actuals Inp'!I$169","v":"GBP m"},{"$f":" 'Actuals Inp'!J$169","v":"[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!$A$282"},{"$f":" 'Actuals Inp'!K$169","v":0},{"$f":" 'Actuals Inp'!L$169","v":0},{"$f":" 'Actuals Inp'!M$169","v":0},{"$f":" 'Actuals Inp'!N$169","v":0},{"$f":" 'Actuals Inp'!O$169","v":0},{"$f":" 'Actuals Inp'!P$169","v":0},{"$f":" 'Actuals Inp'!Q$169","v":0},{"$f":" 'Actuals Inp'!R$169","v":0},{"$f":" 'Actuals Inp'!S$169","v":0},{"$f":" 'Actuals Inp'!T$169","v":0},{"$f":" 'Actuals Inp'!U$169","v":0}]
[null,null,null,null,"Demonstrably inefficient or wasteful expenditure","6.11:","DIPTOEt",null,"GBP m",null,{"$f":" SUM(M68:U68)","v":0},null,{"$f":" M67","v":0},{"$f":" N67","v":0},0,0,0,{"$f":" R67","v":0},0,0,0]
[]
[]
[null,null,"6.12 Opex incentive amount - OIt"]
[]
[]
[null,null,"6.13 OIt",null,null,"OIt = (AOt + AOOt - (QOEt - DIQOEt) * 50%"]
[]
[null,null,null,null,{"$f":" 'Licence Inp'!E$221","v":"Opex incentive licensee share % - DL"},{"$f":" 'Licence Inp'!F$221","v":"6.13:"},{"$f":" 'Licence Inp'!G$221","v":0},{"$f":" 'Licence Inp'!H$221","v":0.5},{"$f":" 'Licence Inp'!I$221","v":"%"}]
[null,null,null,null,{"$f":" E$92","v":"Allowed opex"},{"$f":" F$92","v":"6.15:"},"AOt",0,"GBP m",0,369.17620095853442,0,0,29.296281678609926,57.902999581236934,57.368376107958504,56.872389015764334,{"$f":" R$92","v":56.37686780367239},55.912023819435092,55.447262951857219,0]
[null,null,null,null,{"$f":" E$104","v":"Allowed opex - other amount"},{"$f":" F$104","v":"6.17:"},"AOOt",0,"GBP m",0,0,0,0,0,0,0,0,{"$f":" R$104","v":0},0,0,0]
[null,null,null,null,{"$f":" E$25","v":"Opex incurred by the licensee - excl. PTOEt"},{"$f":" F$25","v":"6.3:"},"QOEt",0,"GBP m",0,369.17620095853442,0,0,29.296281678609926,57.902999581236934,57.368376107958504,56.872389015764334,{"$f":" R$25","v":56.37686780367239},55.912023819435092,55.447262951857219,0]
[null,null,null,null,{"$f":" E$34","v":"Demonstrably inefficient or wasteful expenditure"},{"$f":" F$34","v":"6.5:"},"DIQOEt",0,"GBP m",0,0,0,0,0,0,0,0,{"$f":" R$34","v":0},0,0,0]
[null,null,null,null,"Opex incentive amount","6.13:","OIt",null,"GBP m",null,{"$f":" SUM(M81:U81)","v":0},null,{"$f":" (M77 + M78 - M79 + M80) * $H76","v":0},{"$f":" (N77 + N78 - N79 + N80) * $H76","v":0},0,0,0,{"$f":" (R77 + R78 - R79 + R80) * $H76","v":0},0,0,0]
[]
[]
[null,null,"6.14 Allowed opex amount - AOt"]
[]
[]
[null,null,"6.15 AOt",null,null,"AOt = AO_2016t * RPIt / RPI2016"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$12","v":"RPI as on 2015/16 - (Base year 1993/94)"},{"$f":" 'Actuals Inp'!F$12","v":0},{"$f":" 'Actuals Inp'!G$12","v":"RPI2016"},{"$f":" 'Actuals Inp'!H$12","v":259.5},{"$f":" 'Actuals Inp'!I$12","v":"index"}]
[null,null,null,null,{"$f":" 'Licence Inp'!E$226","v":"Allowed opex - base year 2016 - DL"},{"$f":" 'Licence Inp'!F$226","v":"Table 12"},{"$f":" 'Licence Inp'!G$226","v":"AO_2016t"},{"$f":" 'Licence Inp'!H$226","v":0},{"$f":" 'Licence Inp'!I$226","v":"GBP m"},{"$f":" 'Licence Inp'!J$226","v":"As per client file \"RP6 07y copy Naoimh\" received on 16 Jan 2017"},{"$f":" 'Licence Inp'!K$226","v":369.17620095853442},{"$f":" 'Licence Inp'!L$226","v":0},{"$f":" 'Licence Inp'!M$226","v":0},{"$f":" 'Licence Inp'!N$226","v":29.296281678609926},{"$f":" 'Licence Inp'!O$226","v":57.902999581236934},{"$f":" 'Licence Inp'!P$226","v":57.368376107958504},{"$f":" 'Licence Inp'!Q$226","v":56.872389015764334},{"$f":" 'Licence Inp'!R$226","v":56.37686780367239},{"$f":" 'Licence Inp'!S$226","v":55.912023819435092},{"$f":" 'Licence Inp'!T$226","v":55.447262951857219},{"$f":" 'Licence Inp'!U$226","v":0}]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,"Allowed opex","6.15:","AOt",null,"GBP m",null,{"$f":" SUM(M92:U92)","v":369.17620095853442},null,{"$f":" M90 * M91 / $H89","v":0},{"$f":" N90 * N91 / $H89","v":29.296281678609926},57.902999581236934,57.368376107958504,56.872389015764334,{"$f":" R90 * R91 / $H89","v":56.37686780367239},55.912023819435092,55.447262951857219,0]
[]
[]
[null,null,"6.16 Allowed opex other amount - AOOt"]
[]
[]
[null,null,"6.17 AOOTt",null,null,"AOOt = ESt + IAt + RRt + COLt"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$174","v":"Allowed opex - enduring solution"},{"$f":" 'Actuals Inp'!F$174","v":"6.17:"},{"$f":" 'Actuals Inp'!G$174","v":"ESt"},{"$f":" 'Actuals Inp'!H$174","v":0},{"$f":" 'Actuals Inp'!I$174","v":"GBP m"},{"$f":" 'Actuals Inp'!J$174","v":"[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!$A$275"},{"$f":" 'Actuals Inp'!K$174","v":0},{"$f":" 'Actuals Inp'!L$174","v":0},{"$f":" 'Actuals Inp'!M$174","v":0},{"$f":" 'Actuals Inp'!N$174","v":0},{"$f":" 'Actuals Inp'!O$174","v":0},{"$f":" 'Actuals Inp'!P$174","v":0},{"$f":" 'Actuals Inp'!Q$174","v":0},{"$f":" 'Actuals Inp'!R$174","v":0},{"$f":" 'Actuals Inp'!S$174","v":0},{"$f":" 'Actuals Inp'!T$174","v":0},{"$f":" 'Actuals Inp'!U$174","v":0}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$175","v":"Allowed opex - injurious affectation"},{"$f":" 'Actuals Inp'!F$175","v":"6.17:"},{"$f":" 'Actuals Inp'!G$175","v":"IAt"},{"$f":" 'Actuals Inp'!H$175","v":0},{"$f":" 'Actuals Inp'!I$175","v":"GBP m"},{"$f":" 'Actuals Inp'!J$175","v":"[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!$A$274"},{"$f":" 'Actuals Inp'!K$175","v":0},{"$f":" 'Actuals Inp'!L$175","v":0},{"$f":" 'Actuals Inp'!M$175","v":0},{"$f":" 'Actuals Inp'!N$175","v":0},{"$f":" 'Actuals Inp'!O$175","v":0},{"$f":" 'Actuals Inp'!P$175","v":0},{"$f":" 'Actuals Inp'!Q$175","v":0},{"$f":" 'Actuals Inp'!R$175","v":0},{"$f":" 'Actuals Inp'!S$175","v":0},{"$f":" 'Actuals Inp'!T$175","v":0},{"$f":" 'Actuals Inp'!U$175","v":0}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$176","v":"Allowed opex - regulatory reporting"},{"$f":" 'Actuals Inp'!F$176","v":"6.17:"},{"$f":" 'Actuals Inp'!G$176","v":"RRt"},{"$f":" 'Actuals Inp'!H$176","v":0},{"$f":" 'Actuals Inp'!I$176","v":"GBP m"},{"$f":" 'Actuals Inp'!J$176","v":"[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!$A$273"},{"$f":" 'Actuals Inp'!K$176","v":0},{"$f":" 'Actuals Inp'!L$176","v":0},{"$f":" 'Actuals Inp'!M$176","v":0},{"$f":" 'Actuals Inp'!N$176","v":0},{"$f":" 'Actuals Inp'!O$176","v":0},{"$f":" 'Actuals Inp'!P$176","v":0},{"$f":" 'Actuals Inp'!Q$176","v":0},{"$f":" 'Actuals Inp'!R$176","v":0},{"$f":" 'Actuals Inp'!S$176","v":0},{"$f":" 'Actuals Inp'!T$176","v":0},{"$f":" 'Actuals Inp'!U$176","v":0}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$177","v":"Allowed opex - changes of law"},{"$f":" 'Actuals Inp'!F$177","v":"6.18:"},{"$f":" 'Actuals Inp'!G$177","v":"COLt"},{"$f":" 'Actuals Inp'!H$177","v":0},{"$f":" 'Actuals Inp'!I$177","v":"GBP m"},{"$f":" 'Actuals Inp'!J$177","v":"[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!$A$276"},{"$f":" 'Actuals Inp'!K$177","v":0},{"$f":" 'Actuals Inp'!L$177","v":0},{"$f":" 'Actuals Inp'!M$177","v":0},{"$f":" 'Actuals Inp'!N$177","v":0},{"$f":" 'Actuals Inp'!O$177","v":0},{"$f":" 'Actuals Inp'!P$177","v":0},{"$f":" 'Actuals Inp'!Q$177","v":0},{"$f":" 'Actuals Inp'!R$177","v":0},{"$f":" 'Actuals Inp'!S$177","v":0},{"$f":" 'Actuals Inp'!T$177","v":0},{"$f":" 'Actuals Inp'!U$177","v":0}]
[null,null,null,null,"Allowed opex - other amount","6.17:","AOOt",null,"GBP m",null,{"$f":" SUM(M104:U104)","v":0},null,{"$f":"SUM(M100:M103)","v":0},{"$f":"SUM(N100:N103)","v":0},0,0,0,{"$f":"SUM(R100:R103)","v":0},0,0,0]

{"sheet":"DL - C7","index":19,"n_rows":21,"n_cols":21,"rows_kept":21,"cut":false,"hidden":false,"merged":[]}
[{"$f":" RIGHT(CELL(\"filename\", $A$1), LEN(CELL(\"filename\", $A$1)) - SEARCH(\"]\", CELL(\"filename\", $A$1)))","v":"DL - C7"},null,null,null,null,null,null,{"$f":"IF('Actuals Inp'!H9=0,\"15/16\",\"Nominal\")","v":"15/16"}]
[null,null,null,null,{"$f":" Time!E$23","v":"Model period ending"},null,null,{"$f":" Check!$H$9","v":0},"Error chks",null,null,null,{"$f":" Time!M$23","v":"2017-03-31"},{"$f":" Time!N$23","v":"2018-03-31"},{"$f":" Time!O$23","v":"2019-03-31"},{"$f":" Time!P$23","v":"2020-03-31"},{"$f":" Time!Q$23","v":"2021-03-31"},{"$f":" Time!R$23","v":"2022-03-31"},{"$f":" Time!S$23","v":"2023-03-31"},{"$f":" Time!T$23","v":"2024-03-31"},{"$f":" Time!U$23","v":"2025-03-31"}]
[null,null,null,null,{"$f":" Time!E$154","v":"Timeline label"},null,null,{"$f":" Track!$M$2","v":0},"Track chgs",null,null,null,{"$f":" Time!M$154","v":"RP5"},{"$f":" Time!N$154","v":"RP5 / RP6"},{"$f":" Time!O$154","v":"RP6"},{"$f":" Time!P$154","v":"RP6"},{"$f":" Time!Q$154","v":"RP6"},{"$f":" Time!R$154","v":"RP6"},{"$f":" Time!S$154","v":"RP6"},{"$f":" Time!T$154","v":"RP6"},{"$f":" Time!U$154","v":"Post RP6"}]
[null,null,null,null,{"$f":" Time!E$36","v":"Financial year ending"},null,null,{"$f":" Check!$H$37","v":0},"Alerts",null,null,null,{"$f":" Time!M$36","v":2017},{"$f":" Time!N$36","v":2018},{"$f":" Time!O$36","v":2019},{"$f":" Time!P$36","v":2020},{"$f":" Time!Q$36","v":2021},{"$f":" Time!R$36","v":2022},{"$f":" Time!S$36","v":2023},{"$f":" Time!T$36","v":2024},{"$f":" Time!U$36","v":2025}]
[null,null,null,null,{"$f":" Time!E$10","v":"Model column counter"},"Para references","Defined Term","Constant","Unit",null,"Total",null,{"$f":" Time!M$10","v":1},{"$f":" Time!N$10","v":2},{"$f":" Time!O$10","v":3},{"$f":" Time!P$10","v":4},{"$f":" Time!Q$10","v":5},{"$f":" Time!R$10","v":6},{"$f":" Time!S$10","v":7},{"$f":" Time!T$10","v":8},{"$f":" Time!U$10","v":9}]
[]
["7. THE PENSION DEFICIT AMOUNT - Pt"]
[]
[null,null,"7.1 Pension deficit amount - Pt",null,null,"Pt = P_2016t * RPIt / RPI2016"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$12","v":"RPI as on 2015/16 - (Base year 1993/94)"},{"$f":" 'Actuals Inp'!F$12","v":0},{"$f":" 'Actuals Inp'!G$12","v":"RPI2016"},{"$f":" 'Actuals Inp'!H$12","v":259.5},{"$f":" 'Actuals Inp'!I$12","v":"index"}]
[]
[null,null,null,null,{"$f":" 'Licence Inp'!E$231","v":"Historic deficit repair - DL"},{"$f":" 'Licence Inp'!F$231","v":"Table 13"},{"$f":" 'Licence Inp'!G$231","v":0},{"$f":" 'Licence Inp'!H$231","v":0},{"$f":" 'Licence Inp'!I$231","v":"GBP m"},{"$f":" 'Licence Inp'!J$231","v":"[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!$A$291"},{"$f":" 'Licence Inp'!K$231","v":87.697187772479992},{"$f":" 'Licence Inp'!L$231","v":0},{"$f":" 'Licence Inp'!M$231","v":0},{"$f":" 'Licence Inp'!N$231","v":6.7228180905599988},{"$f":" 'Licence Inp'!O$231","v":13.46755348224},{"$f":" 'Licence Inp'!P$231","v":13.476358106639999},{"$f":" 'Licence Inp'!Q$231","v":13.464031632479999},{"$f":" 'Licence Inp'!R$231","v":13.478119031519999},{"$f":" 'Licence Inp'!S$231","v":13.497489205199999},{"$f":" 'Licence Inp'!T$231","v":13.590818223840001},{"$f":" 'Licence Inp'!U$231","v":0}]
[null,null,null,null,{"$f":" 'Licence Inp'!E$232","v":"ERDC disallowance - DL"},{"$f":" 'Licence Inp'!F$232","v":"Table 13"},{"$f":" 'Licence Inp'!G$232","v":0},{"$f":" 'Licence Inp'!H$232","v":0},{"$f":" 'Licence Inp'!I$232","v":"GBP m"},{"$f":" 'Licence Inp'!J$232","v":"[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!$A$292"},{"$f":" 'Licence Inp'!K$232","v":-23.368759999999998},{"$f":" 'Licence Inp'!L$232","v":0},{"$f":" 'Licence Inp'!M$232","v":0},{"$f":" 'Licence Inp'!N$232","v":-1.7562799999999998},{"$f":" 'Licence Inp'!O$232","v":-3.5945600000000004},{"$f":" 'Licence Inp'!P$232","v":-3.5969099999999998},{"$f":" 'Licence Inp'!Q$232","v":-3.59362},{"$f":" 'Licence Inp'!R$232","v":-3.5973799999999998},{"$f":" 'Licence Inp'!S$232","v":-3.6025499999999999},{"$f":" 'Licence Inp'!T$232","v":-3.6274600000000001},{"$f":" 'Licence Inp'!U$232","v":0}]
[]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[]
[null,null,null,null,"Pension deficit amount - historic repair - DL",null,null,null,"GBP m",null,{"$f":" SUM(M18:U18)","v":87.697187772479992},null,{"$f":" M13 * M$16 / $H$11","v":0},6.7228180905599988,13.46755348224,13.476358106639999,13.464031632479999,13.478119031519999,13.497489205199999,13.590818223840001,0]
[null,null,null,null,"Pension deficit amount - ERDC disallowance - DL",null,null,null,"GBP m",null,{"$f":" SUM(M19:U19)","v":-23.368759999999998},null,{"$f":" M14 * M$16 / $H$11","v":0},-1.7562799999999998,-3.5945600000000004,-3.5969099999999998,-3.59362,-3.5973799999999998,-3.6025499999999999,-3.6274600000000001,0]
[]
[null,null,null,null,"Pension deficit amount - DL","7.1:","Pt",null,"GBP m",null,{"$f":" SUM(M21:U21)","v":64.328427772479998},null,{"$f":" SUM(M18:M19)","v":0},4.9665380905599985,9.8729934822399983,9.8794481066399999,9.8704116324799998,9.8807390315199992,9.8949392052,9.9633582238400002,0]

{"sheet":"DL - C8","index":20,"n_rows":14,"n_cols":21,"rows_kept":14,"cut":false,"hidden":false,"merged":[]}
[{"$f":" RIGHT(CELL(\"filename\", $A$1), LEN(CELL(\"filename\", $A$1)) - SEARCH(\"]\", CELL(\"filename\", $A$1)))","v":"DL - C8"},null,null,null,null,null,null,{"$f":"IF('Actuals Inp'!H9=0,\"15/16\",\"Nominal\")","v":"15/16"}]
[null,null,null,null,{"$f":" Time!E$23","v":"Model period ending"},null,null,{"$f":" Check!$H$9","v":0},"Error chks",null,null,null,{"$f":" Time!M$23","v":"2017-03-31"},{"$f":" Time!N$23","v":"2018-03-31"},{"$f":" Time!O$23","v":"2019-03-31"},{"$f":" Time!P$23","v":"2020-03-31"},{"$f":" Time!Q$23","v":"2021-03-31"},{"$f":" Time!R$23","v":"2022-03-31"},{"$f":" Time!S$23","v":"2023-03-31"},{"$f":" Time!T$23","v":"2024-03-31"},{"$f":" Time!U$23","v":"2025-03-31"}]
[null,null,null,null,{"$f":" Time!E$154","v":"Timeline label"},null,null,{"$f":" Track!$M$2","v":0},"Track chgs",null,null,null,{"$f":" Time!M$154","v":"RP5"},{"$f":" Time!N$154","v":"RP5 / RP6"},{"$f":" Time!O$154","v":"RP6"},{"$f":" Time!P$154","v":"RP6"},{"$f":" Time!Q$154","v":"RP6"},{"$f":" Time!R$154","v":"RP6"},{"$f":" Time!S$154","v":"RP6"},{"$f":" Time!T$154","v":"RP6"},{"$f":" Time!U$154","v":"Post RP6"}]
[null,null,null,null,{"$f":" Time!E$36","v":"Financial year ending"},null,null,{"$f":" Check!$H$37","v":0},"Alerts",null,null,null,{"$f":" Time!M$36","v":2017},{"$f":" Time!N$36","v":2018},{"$f":" Time!O$36","v":2019},{"$f":" Time!P$36","v":2020},{"$f":" Time!Q$36","v":2021},{"$f":" Time!R$36","v":2022},{"$f":" Time!S$36","v":2023},{"$f":" Time!T$36","v":2024},{"$f":" Time!U$36","v":2025}]
[null,null,null,null,{"$f":" Time!E$10","v":"Model column counter"},"Para references","Defined Term","Constant","Unit",null,"Total",null,{"$f":" Time!M$10","v":1},{"$f":" Time!N$10","v":2},{"$f":" Time!O$10","v":3},{"$f":" Time!P$10","v":4},{"$f":" Time!Q$10","v":5},{"$f":" Time!R$10","v":6},{"$f":" Time!S$10","v":7},{"$f":" Time!T$10","v":8},{"$f":" Time!U$10","v":9}]
[]
["8. THE COST OF THE INVESTIGATION AMOUNT - COIt"]
[]
[null,null,"8.1 COIt",null,null,"COIt = COI_2016t * RPIt / RPI2016"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$12","v":"RPI as on 2015/16 - (Base year 1993/94)"},{"$f":" 'Actuals Inp'!F$12","v":0},{"$f":" 'Actuals Inp'!G$12","v":"RPI2016"},{"$f":" 'Actuals Inp'!H$12","v":259.5},{"$f":" 'Actuals Inp'!I$12","v":"index"}]
[null,null,null,null,{"$f":" 'Licence Inp'!E$240","v":"Cost of investigation - base year 2016 - DL"},{"$f":" 'Licence Inp'!F$240","v":"8.1:"},{"$f":" 'Licence Inp'!G$240","v":"COI_2016t"},{"$f":" 'Licence Inp'!H$240","v":0},{"$f":" 'Licence Inp'!I$240","v":"GBP m"},{"$f":" 'Licence Inp'!J$240","v":"[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!$A$299"},{"$f":" 'Licence Inp'!K$240","v":0},{"$f":" 'Licence Inp'!L$240","v":0},{"$f":" 'Licence Inp'!M$240","v":0},{"$f":" 'Licence Inp'!N$240","v":0},{"$f":" 'Licence Inp'!O$240","v":0},{"$f":" 'Licence Inp'!P$240","v":0},{"$f":" 'Licence Inp'!Q$240","v":0},{"$f":" 'Licence Inp'!R$240","v":0},{"$f":" 'Licence Inp'!S$240","v":0},{"$f":" 'Licence Inp'!T$240","v":0},{"$f":" 'Licence Inp'!U$240","v":0}]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,"Cost of investigation amount - DL","8.1:","COIt",null,"GBP m",null,{"$f":" SUM(M14:U14)","v":0},null,{"$f":" M12 * M13 / $H11","v":0},0,0,{"$f":" P12 * P13 / $H11","v":0},0,0,0,0,0]

{"sheet":"DL - C9","index":21,"n_rows":342,"n_cols":21,"rows_kept":342,"cut":false,"hidden":false,"merged":[]}
[{"$f":" RIGHT(CELL(\"filename\", $A$1), LEN(CELL(\"filename\", $A$1)) - SEARCH(\"]\", CELL(\"filename\", $A$1)))","v":"DL - C9"},null,null,null,null,null,null,{"$f":"IF('Actuals Inp'!H9=0,\"15/16\",\"Nominal\")","v":"15/16"}]
[null,null,null,null,{"$f":" Time!E$23","v":"Model period ending"},null,null,{"$f":" Check!$H$9","v":0},"Error chks",null,null,null,{"$f":" Time!M$23","v":"2017-03-31"},{"$f":" Time!N$23","v":"2018-03-31"},{"$f":" Time!O$23","v":"2019-03-31"},{"$f":" Time!P$23","v":"2020-03-31"},{"$f":" Time!Q$23","v":"2021-03-31"},{"$f":" Time!R$23","v":"2022-03-31"},{"$f":" Time!S$23","v":"2023-03-31"},{"$f":" Time!T$23","v":"2024-03-31"},{"$f":" Time!U$23","v":"2025-03-31"}]
[null,null,null,null,{"$f":" Time!E$154","v":"Timeline label"},null,null,{"$f":" Track!$M$2","v":0},"Track chgs",null,null,null,{"$f":" Time!M$154","v":"RP5"},{"$f":" Time!N$154","v":"RP5 / RP6"},{"$f":" Time!O$154","v":"RP6"},{"$f":" Time!P$154","v":"RP6"},{"$f":" Time!Q$154","v":"RP6"},{"$f":" Time!R$154","v":"RP6"},{"$f":" Time!S$154","v":"RP6"},{"$f":" Time!T$154","v":"RP6"},{"$f":" Time!U$154","v":"Post RP6"}]
[null,null,null,null,{"$f":" Time!E$36","v":"Financial year ending"},null,null,{"$f":" Check!$H$37","v":0},"Alerts",null,null,null,{"$f":" Time!M$36","v":2017},{"$f":" Time!N$36","v":2018},{"$f":" Time!O$36","v":2019},{"$f":" Time!P$36","v":2020},{"$f":" Time!Q$36","v":2021},{"$f":" Time!R$36","v":2022},{"$f":" Time!S$36","v":2023},{"$f":" Time!T$36","v":2024},{"$f":" Time!U$36","v":2025}]
[null,null,null,null,{"$f":" Time!E$10","v":"Model column counter"},"Para references","Defined Term","Constant","Unit",null,"Total",null,{"$f":" Time!M$10","v":1},{"$f":" Time!N$10","v":2},{"$f":" Time!O$10","v":3},{"$f":" Time!P$10","v":4},{"$f":" Time!Q$10","v":5},{"$f":" Time!R$10","v":6},{"$f":" Time!S$10","v":7},{"$f":" Time!T$10","v":8},{"$f":" Time!U$10","v":9}]
[]
["9. THE TAX AMOUNT - TAXt"]
[]
[null,null,"9.1 TAXt",null,null,"TAXt = TRt / (1 - TRt) * (RETt + DEPt - INTt - CAt)"]
[]
[null,null,null,null,{"$f":" 'Licence Inp'!E$245","v":"Tax rate - DL"},{"$f":" 'Licence Inp'!F$245","v":"9.1:"},{"$f":" 'Licence Inp'!G$245","v":"TRt"},{"$f":" 'Licence Inp'!H$245","v":0},{"$f":" 'Licence Inp'!I$245","v":"%"},{"$f":" 'Licence Inp'!J$245","v":"[Entitlement Model 28.11.16.xlsx]RP6 Transmission Inputs'!$A$193"},{"$f":" 'Licence Inp'!K$245","v":0},{"$f":" 'Licence Inp'!L$245","v":0},{"$f":" 'Licence Inp'!M$245","v":0},{"$f":" 'Licence Inp'!N$245","v":0.19},{"$f":" 'Licence Inp'!O$245","v":0.19},{"$f":" 'Licence Inp'!P$245","v":0.19},{"$f":" 'Licence Inp'!Q$245","v":0.17},{"$f":" 'Licence Inp'!R$245","v":0.17},{"$f":" 'Licence Inp'!S$245","v":0.17},{"$f":" 'Licence Inp'!T$245","v":0.17},{"$f":" 'Licence Inp'!U$245","v":0}]
[null,null,null,null,{"$f":" 'DL - C5'!E$33","v":"WACC return - DL"},{"$f":" 'DL - C5'!F$33","v":"5.1:"},{"$f":" 'DL - C5'!G$33","v":"RETt"},{"$f":" 'DL - C5'!H$33","v":0},{"$f":" 'DL - C5'!I$33","v":"GBP m"},{"$f":" 'DL - C5'!J$33","v":0},{"$f":" 'DL - C5'!K$33","v":229.03422267638916},{"$f":" 'DL - C5'!L$33","v":0},{"$f":" 'DL - C5'!M$33","v":0},{"$f":" 'DL - C5'!N$33","v":17.017059518133557},{"$f":" 'DL - C5'!O$33","v":34.482598068461584},{"$f":" 'DL - C5'!P$33","v":34.925946580886006},{"$f":" 'DL - C5'!Q$33","v":35.232643688510514},{"$f":" 'DL - C5'!R$33","v":35.490218339786601},{"$f":" 'DL - C5'!S$33","v":35.776584716954829},{"$f":" 'DL - C5'!T$33","v":36.109171763656079},{"$f":" 'DL - C5'!U$33","v":0}]
[null,null,null,null,{"$f":" 'DL - C4'!E$27","v":"Depreciation amount - DL"},{"$f":" 'DL - C4'!F$27","v":"4.51:"},{"$f":" 'DL - C4'!G$27","v":"DEPt"},{"$f":" 'DL - C4'!H$27","v":0},{"$f":" 'DL - C4'!I$27","v":"GBP m"},{"$f":" 'DL - C4'!J$27","v":0},{"$f":" 'DL - C4'!K$27","v":460.30921339185517},{"$f":" 'DL - C4'!L$27","v":0},{"$f":" 'DL - C4'!M$27","v":0},{"$f":" 'DL - C4'!N$27","v":35.367138356629553},{"$f":" 'DL - C4'!O$27","v":69.697664357527927},{"$f":" 'DL - C4'!P$27","v":70.536802416386223},{"$f":" 'DL - C4'!Q$27","v":71.629773553935252},{"$f":" 'DL - C4'!R$27","v":72.835618874989166},{"$f":" 'DL - C4'!S$27","v":70.312021514777953},{"$f":" 'DL - C4'!T$27","v":69.930194317609107},{"$f":" 'DL - C4'!U$27","v":0}]
[null,null,null,null,{"$f":" E$32","v":"Interest on the value of RAB average - DL"},{"$f":" F$32","v":0},"INTt",0,"GBP m",0,164.27976819610834,0,0,12.205855353626811,24.733392028886595,25.051393373838795,{"$f":" Q$32","v":25.271378532205983},25.456129542384119,25.661532042982596,25.900087322183413,0]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$184","v":"Capital allowances - CAt - DL"},{"$f":" 'Actuals Inp'!F$184","v":"9.1:"},{"$f":" 'Actuals Inp'!G$184","v":"CAt"},{"$f":" 'Actuals Inp'!H$184","v":0},{"$f":" 'Actuals Inp'!I$184","v":"GBP m"},{"$f":" 'Actuals Inp'!J$184","v":0},{"$f":" 'Actuals Inp'!K$184","v":331.38906925592835},{"$f":" 'Actuals Inp'!L$184","v":0},{"$f":" 'Actuals Inp'!M$184","v":0},{"$f":" 'Actuals Inp'!N$184","v":24.602562129733752},{"$f":" 'Actuals Inp'!O$184","v":50.78489370662669},{"$f":" 'Actuals Inp'!P$184","v":51.050651472712104},{"$f":" 'Actuals Inp'!Q$184","v":50.961639844670813},{"$f":" 'Actuals Inp'!R$184","v":51.102445643247094},{"$f":" 'Actuals Inp'!S$184","v":51.165617654899194},{"$f":" 'Actuals Inp'!T$184","v":51.721258804038698},{"$f":" 'Actuals Inp'!U$184","v":0}]
[null,null,null,null,"Tax - DL","9.1:","TAXt",null,"GBP m",null,{"$f":" SUM(M16:U16)","v":41.8577442423082},null,{"$f":" (M11 / (1 - M11) * (M12 + M13 - M14 - M15))","v":0},3.6535781165018322,6.7231797175191135,6.8870787514037692,6.2734913339117151,6.5065476445235824,5.9933103744032152,5.8205583040449689,0]
[]
[]
[null,null,"Interest on the value of average of all RAB",null,null,"INTt = ∑ (ORAB_Xt + CRAB_Xt) / 2 ) * G * NCOD"]
[]
[null,null,null,null,{"$f":" 'Licence Inp'!E$247","v":"Notional gearing - DL"},{"$f":" 'Licence Inp'!F$247","v":"9.1:"},{"$f":" 'Licence Inp'!G$247","v":"G"},{"$f":" 'Licence Inp'!H$247","v":0.45},{"$f":" 'Licence Inp'!I$247","v":"%"}]
[null,null,null,null,{"$f":" 'Licence Inp'!E$248","v":"Notional nominal cost of debt - DL"},{"$f":" 'Licence Inp'!F$248","v":"9.1:"},{"$f":" 'Licence Inp'!G$248","v":"NCOD"},{"$f":" 'Licence Inp'!H$248","v":4.99E-2},{"$f":" 'Licence Inp'!I$248","v":"%"}]
[null,null,null,null,{"$f":" 'DL - C5'!E$57","v":"Distribution average RAB value"},{"$f":" 'DL - C5'!F$57","v":0},{"$f":" 'DL - C5'!G$57","v":"(ORAB_DNt + CRAB_DNt) / 2"},{"$f":" 'DL - C5'!H$57","v":0},{"$f":" 'DL - C5'!I$57","v":"GBP m"},{"$f":" 'DL - C5'!J$57","v":0},{"$f":" 'DL - C5'!K$57","v":0},{"$f":" 'DL - C5'!L$57","v":0},{"$f":" 'DL - C5'!M$57","v":0},{"$f":" 'DL - C5'!N$57","v":999.43777542072303},{"$f":" 'DL - C5'!O$57","v":1010.3401697023846},{"$f":" 'DL - C5'!P$57","v":1024.2116013892276},{"$f":" 'DL - C5'!Q$57","v":1036.9841083504029},{"$f":" 'DL - C5'!R$57","v":1050.1741825695944},{"$f":" 'DL - C5'!S$57","v":1063.392935256833},{"$f":" 'DL - C5'!T$57","v":1074.9521835442506},{"$f":" 'DL - C5'!U$57","v":0}]
[null,null,null,null,{"$f":" 'DL - C5'!E$74","v":"Enduring solution average RAB value"},{"$f":" 'DL - C5'!F$74","v":0},{"$f":" 'DL - C5'!G$74","v":"(ORAB_ESt + CRAB_ESt) / 2"},{"$f":" 'DL - C5'!H$74","v":0},{"$f":" 'DL - C5'!I$74","v":"GBP m"},{"$f":" 'DL - C5'!J$74","v":0},{"$f":" 'DL - C5'!K$74","v":0},{"$f":" 'DL - C5'!L$74","v":0},{"$f":" 'DL - C5'!M$74","v":0},{"$f":" 'DL - C5'!N$74","v":14.202703590753956},{"$f":" 'DL - C5'!O$74","v":11.758545555527789},{"$f":" 'DL - C5'!P$74","v":8.4996681752262333},{"$f":" 'DL - C5'!Q$74","v":5.2407907949246795},{"$f":" 'DL - C5'!R$74","v":1.9819134146231248},{"$f":" 'DL - C5'!S$74","v":0.17487531631792841},{"$f":" 'DL - C5'!T$74","v":-2.7240918364910272E-3},{"$f":" 'DL - C5'!U$74","v":0}]
[null,null,null,null,{"$f":" 'DL - C5'!E$91","v":"Metering average RAB value"},{"$f":" 'DL - C5'!F$91","v":0},{"$f":" 'DL - C5'!G$91","v":"(ORAB_MTRNt + CRAB_MTRNt) / 2"},{"$f":" 'DL - C5'!H$91","v":0},{"$f":" 'DL - C5'!I$91","v":"GBP m"},{"$f":" 'DL - C5'!J$91","v":0},{"$f":" 'DL - C5'!K$91","v":0},{"$f":" 'DL - C5'!L$91","v":0},{"$f":" 'DL - C5'!M$91","v":0},{"$f":" 'DL - C5'!N$91","v":43.947049410103354},{"$f":" 'DL - C5'!O$91","v":47.749998359411606},{"$f":" 'DL - C5'!P$91","v":51.548280351319931},{"$f":" 'DL - C5'!Q$91","v":54.34231490265028},{"$f":" 'DL - C5'!R$91","v":56.30456502077967},{"$f":" 'DL - C5'!S$91","v":57.499331474679337},{"$f":" 'DL - C5'!T$91","v":58.201834459073581},{"$f":" 'DL - C5'!U$91","v":0}]
[null,null,null,null,{"$f":" 'DL - C5'!E$108","v":"Rathlin average RAB value"},{"$f":" 'DL - C5'!F$108","v":0},{"$f":" 'DL - C5'!G$108","v":"(ORAB_RTt + CRAB_RTt) / 2"},{"$f":" 'DL - C5'!H$108","v":0},{"$f":" 'DL - C5'!I$108","v":"GBP m"},{"$f":" 'DL - C5'!J$108","v":0},{"$f":" 'DL - C5'!K$108","v":0},{"$f":" 'DL - C5'!L$108","v":0},{"$f":" 'DL - C5'!M$108","v":0},{"$f":" 'DL - C5'!N$108","v":3.8045859570900804},{"$f":" 'DL - C5'!O$108","v":3.6807623317525362},{"$f":" 'DL - C5'!P$108","v":3.51566416463581},{"$f":" 'DL - C5'!Q$108","v":3.3505659975190838},{"$f":" 'DL - C5'!R$108","v":3.1854678304023576},{"$f":" 'DL - C5'!S$108","v":3.0203696632856314},{"$f":" 'DL - C5'!T$108","v":2.8552714961689052},{"$f":" 'DL - C5'!U$108","v":0}]
[null,null,null,null,{"$f":" 'DL - C5'!E$125","v":"FEMO average RAB value"},{"$f":" 'DL - C5'!F$125","v":0},{"$f":" 'DL - C5'!G$125","v":"(ORAB_FEt + CRAB_FEt) / 2"},{"$f":" 'DL - C5'!H$125","v":0},{"$f":" 'DL - C5'!I$125","v":"GBP m"},{"$f":" 'DL - C5'!J$125","v":0},{"$f":" 'DL - C5'!K$125","v":0},{"$f":" 'DL - C5'!L$125","v":0},{"$f":" 'DL - C5'!M$125","v":0},{"$f":" 'DL - C5'!N$125","v":-6.2712591705908858E-4},{"$f":" 'DL - C5'!O$125","v":-6.2712591705964369E-4},{"$f":" 'DL - C5'!P$125","v":-6.2712591705964369E-4},{"$f":" 'DL - C5'!Q$125","v":-6.2712591705964369E-4},{"$f":" 'DL - C5'!R$125","v":-6.2712591705964369E-4},{"$f":" 'DL - C5'!S$125","v":-6.2712591705964369E-4},{"$f":" 'DL - C5'!T$125","v":-6.2712591705964369E-4},{"$f":" 'DL - C5'!U$125","v":0}]
[null,null,null,null,{"$f":" 'DL - C5'!E$142","v":"NI average RAB value"},{"$f":" 'DL - C5'!F$142","v":0},{"$f":" 'DL - C5'!G$142","v":"(ORAB_NIt + CRAB_NIt) / 2"},{"$f":" 'DL - C5'!H$142","v":0},{"$f":" 'DL - C5'!I$142","v":"GBP m"},{"$f":" 'DL - C5'!J$142","v":0},{"$f":" 'DL - C5'!K$142","v":0},{"$f":" 'DL - C5'!L$142","v":0},{"$f":" 'DL - C5'!M$142","v":0},{"$f":" 'DL - C5'!N$142","v":-9.4909861010479557E-4},{"$f":" 'DL - C5'!O$142","v":-9.4909861010479557E-4},{"$f":" 'DL - C5'!P$142","v":-9.4909861010479557E-4},{"$f":" 'DL - C5'!Q$142","v":-9.4909861010479557E-4},{"$f":" 'DL - C5'!R$142","v":-9.4909861010479557E-4},{"$f":" 'DL - C5'!S$142","v":-9.4909861010479557E-4},{"$f":" 'DL - C5'!T$142","v":-9.4909861010479557E-4},{"$f":" 'DL - C5'!U$142","v":0}]
[null,null,null,null,{"$f":" 'DL - C5'!E$159","v":"D5Y average RAB value"},{"$f":" 'DL - C5'!F$159","v":0},{"$f":" 'DL - C5'!G$159","v":"(ORAB_D5Yt + CRAB_D5Yt) / 2"},{"$f":" 'DL - C5'!H$159","v":0},{"$f":" 'DL - C5'!I$159","v":"GBP m"},{"$f":" 'DL - C5'!J$159","v":0},{"$f":" 'DL - C5'!K$159","v":0},{"$f":" 'DL - C5'!L$159","v":0},{"$f":" 'DL - C5'!M$159","v":0},{"$f":" 'DL - C5'!N$159","v":25.74866056567965},{"$f":" 'DL - C5'!O$159","v":27.936897821057354},{"$f":" 'DL - C5'!P$159","v":27.852876231795204},{"$f":" 'DL - C5'!Q$159","v":25.507021839506329},{"$f":" 'DL - C5'!R$159","v":22.006284279981699},{"$f":" 'DL - C5'!S$159","v":18.71219602009559},{"$f":" 'DL - C5'!T$159","v":17.41684658544834},{"$f":" 'DL - C5'!U$159","v":0}]
[null,null,null,null,{"$f":" 'DL - C5'!E$176","v":"MO5Y average RAB value"},{"$f":" 'DL - C5'!F$176","v":0},{"$f":" 'DL - C5'!G$176","v":"(ORAB_MO5Yt + CRAB_MO5Yt) / 2"},{"$f":" 'DL - C5'!H$176","v":0},{"$f":" 'DL - C5'!I$176","v":"GBP m"},{"$f":" 'DL - C5'!J$176","v":0},{"$f":" 'DL - C5'!K$176","v":0},{"$f":" 'DL - C5'!L$176","v":0},{"$f":" 'DL - C5'!M$176","v":0},{"$f":" 'DL - C5'!N$176","v":0},{"$f":" 'DL - C5'!O$176","v":0},{"$f":" 'DL - C5'!P$176","v":0},{"$f":" 'DL - C5'!Q$176","v":0},{"$f":" 'DL - C5'!R$176","v":0},{"$f":" 'DL - C5'!S$176","v":0},{"$f":" 'DL - C5'!T$176","v":0},{"$f":" 'DL - C5'!U$176","v":0}]
[null,null,null,null,{"$f":" Time!E$98","v":"RP6 PPF- actual / actual"},{"$f":" Time!F$98","v":0},{"$f":" Time!G$98","v":0},{"$f":" Time!H$98","v":0},{"$f":" Time!I$98","v":"factor"},{"$f":" Time!J$98","v":0},{"$f":" Time!K$98","v":6.5},{"$f":" Time!L$98","v":0},{"$f":" Time!M$98","v":0},{"$f":" Time!N$98","v":0.5},{"$f":" Time!O$98","v":1},{"$f":" Time!P$98","v":1},{"$f":" Time!Q$98","v":1},{"$f":" Time!R$98","v":1},{"$f":" Time!S$98","v":1},{"$f":" Time!T$98","v":1},{"$f":" Time!U$98","v":0}]
[null,null,null,null,"Interest on the value of RAB average - DL",null,"INTt",null,"GBP m",null,{"$f":" SUM(M32:U32)","v":164.27976819610834},null,{"$f":" SUM(M23:M30) * $H21 * $H22 * M31","v":0},12.205855353626811,24.733392028886595,25.051393373838795,{"$f":" SUM(Q23:Q30) * $H21 * $H22 * Q31","v":25.271378532205983},25.456129542384119,25.661532042982596,25.900087322183413,0]
[]
[]
["9. CAPITAL ALLOWANCES - DISTRIBUTION - RAB_DN"]
[]
[null,null,"Capex addition - DN",null,null,"Capex addition = ∑ (QCE_DNt - DIQCE_DNt + PTCE_DNt - DIPTCE_DNt - CD_DNt + CI_DNt)"]
[]
[null,null,null,null,{"$f":" 'DL - C4'!E$132","v":"Qualifying capex amount - DN"},{"$f":" 'DL - C4'!F$132","v":"4.17:"},{"$f":" 'DL - C4'!G$132","v":"QCE_DNt"},{"$f":" 'DL - C4'!H$132","v":0},{"$f":" 'DL - C4'!I$132","v":"GBP m"},{"$f":" 'DL - C4'!J$132","v":0},{"$f":" 'DL - C4'!K$132","v":429.82143447023873},{"$f":" 'DL - C4'!L$132","v":0},{"$f":" 'DL - C4'!M$132","v":0},{"$f":" 'DL - C4'!N$132","v":33.200149894064161},{"$f":" 'DL - C4'!O$132","v":65.836561242927118},{"$f":" 'DL - C4'!P$132","v":65.277608837974654},{"$f":" 'DL - C4'!Q$132","v":64.723401938940256},{"$f":" 'DL - C4'!R$132","v":67.499351896366107},{"$f":" 'DL - C4'!S$132","v":66.926282398765963},{"$f":" 'DL - C4'!T$132","v":66.358078261200447},{"$f":" 'DL - C4'!U$132","v":0}]
[null,null,null,"less",{"$f":" 'DL - C4'!E$141","v":"Demonstrably inefficient qualifying capex exp. - DN"},{"$f":" 'DL - C4'!F$141","v":"4.19:"},{"$f":" 'DL - C4'!G$141","v":"DIQCE_DNt"},{"$f":" 'DL - C4'!H$141","v":0},{"$f":" 'DL - C4'!I$141","v":"GBP m"},{"$f":" 'DL - C4'!J$141","v":0},{"$f":" 'DL - C4'!K$141","v":0},{"$f":" 'DL - C4'!L$141","v":0},{"$f":" 'DL - C4'!M$141","v":0},{"$f":" 'DL - C4'!N$141","v":0},{"$f":" 'DL - C4'!O$141","v":0},{"$f":" 'DL - C4'!P$141","v":0},{"$f":" 'DL - C4'!Q$141","v":0},{"$f":" 'DL - C4'!R$141","v":0},{"$f":" 'DL - C4'!S$141","v":0},{"$f":" 'DL - C4'!T$141","v":0},{"$f":" 'DL - C4'!U$141","v":0}]
[null,null,null,"plus",{"$f":" 'DL - C4'!E$151","v":"Pass through capex expenditure - DN"},{"$f":" 'DL - C4'!F$151","v":"4.21:"},{"$f":" 'DL - C4'!G$151","v":"PTCE_DNt"},{"$f":" 'DL - C4'!H$151","v":0},{"$f":" 'DL - C4'!I$151","v":"GBP m"},{"$f":" 'DL - C4'!J$151","v":0},{"$f":" 'DL - C4'!K$151","v":0},{"$f":" 'DL - C4'!L$151","v":0},{"$f":" 'DL - C4'!M$151","v":0},{"$f":" 'DL - C4'!N$151","v":0},{"$f":" 'DL - C4'!O$151","v":0},{"$f":" 'DL - C4'!P$151","v":0},{"$f":" 'DL - C4'!Q$151","v":0},{"$f":" 'DL - C4'!R$151","v":0},{"$f":" 'DL - C4'!S$151","v":0},{"$f":" 'DL - C4'!T$151","v":0},{"$f":" 'DL - C4'!U$151","v":0}]
[null,null,null,"less",{"$f":" 'DL - C4'!E$170","v":"Demonstrably inefficient pass through capex exp. - DN"},{"$f":" 'DL - C4'!F$170","v":"4.25:"},{"$f":" 'DL - C4'!G$170","v":"DIPTCE_DNt"},{"$f":" 'DL - C4'!H$170","v":0},{"$f":" 'DL - C4'!I$170","v":"GBP m"},{"$f":" 'DL - C4'!J$170","v":0},{"$f":" 'DL - C4'!K$170","v":0},{"$f":" 'DL - C4'!L$170","v":0},{"$f":" 'DL - C4'!M$170","v":0},{"$f":" 'DL - C4'!N$170","v":0},{"$f":" 'DL - C4'!O$170","v":0},{"$f":" 'DL - C4'!P$170","v":0},{"$f":" 'DL - C4'!Q$170","v":0},{"$f":" 'DL - C4'!R$170","v":0},{"$f":" 'DL - C4'!S$170","v":0},{"$f":" 'DL - C4'!T$170","v":0},{"$f":" 'DL - C4'!U$170","v":0}]
[null,null,null,"less",{"$f":" 'DL - C4'!E$218","v":"Capex disposals - DN"},{"$f":" 'DL - C4'!F$218","v":"4.30:"},{"$f":" 'DL - C4'!G$218","v":"CD_DNt"},{"$f":" 'DL - C4'!H$218","v":0},{"$f":" 'DL - C4'!I$218","v":"GBP m"},{"$f":" 'DL - C4'!J$218","v":0},{"$f":" 'DL - C4'!K$218","v":6.5983646876528662E-2},{"$f":" 'DL - C4'!L$218","v":0},{"$f":" 'DL - C4'!M$218","v":0},{"$f":" 'DL - C4'!N$218","v":1.6641388436482087E-2},{"$f":" 'DL - C4'!O$218","v":0},{"$f":" 'DL - C4'!P$218","v":4.9342258440046569E-2},{"$f":" 'DL - C4'!Q$218","v":0},{"$f":" 'DL - C4'!R$218","v":0},{"$f":" 'DL - C4'!S$218","v":0},{"$f":" 'DL - C4'!T$218","v":0},{"$f":" 'DL - C4'!U$218","v":0}]
[null,null,null,"plus",{"$f":" 'DL - C4'!E$246","v":"Capex incentive amount - DN"},{"$f":" 'DL - C4'!F$246","v":"4.32:"},{"$f":" 'DL - C4'!G$246","v":"CI_DNt"},{"$f":" 'DL - C4'!H$246","v":0},{"$f":" 'DL - C4'!I$246","v":"GBP m"},{"$f":" 'DL - C4'!J$246","v":0},{"$f":" 'DL - C4'!K$246","v":0},{"$f":" 'DL - C4'!L$246","v":0},{"$f":" 'DL - C4'!M$246","v":0},{"$f":" 'DL - C4'!N$246","v":0},{"$f":" 'DL - C4'!O$246","v":0},{"$f":" 'DL - C4'!P$246","v":0},{"$f":" 'DL - C4'!Q$246","v":0},{"$f":" 'DL - C4'!R$246","v":0},{"$f":" 'DL - C4'!S$246","v":0},{"$f":" 'DL - C4'!T$246","v":0},{"$f":" 'DL - C4'!U$246","v":0}]
[null,null,null,null,"Capex addition - DN",null,"CAt_DNt",null,"GBP m",null,{"$f":" SUM(M45:U45)","v":429.75545082336214},null,{"$f":" M39 - M40 + M41 - M42 - M43 + M44","v":0},{"$f":" N39 - N40 + N41 - N42 - N43 + N44","v":33.183508505627678},65.836561242927118,65.228266579534605,{"$f":" Q39 - Q40 + Q41 - Q42 - Q43 + Q44","v":64.723401938940256},67.499351896366107,66.926282398765963,66.358078261200447,0]
[]
[]
[null,null,"Capex addition - ES",null,null,"Capex addition = ∑ (QCE_ESt - DIQCE_ESt + PTCE_ESt - DIPTCE_ESt - CD_ESt + CI_ESt)"]
[]
[null,null,null,null,{"$f":" 'DL - C4'!E$385","v":"Qualifying capex amount - ES"},{"$f":" 'DL - C4'!F$385","v":"4.17:"},{"$f":" 'DL - C4'!G$385","v":"QCE_ESt"},{"$f":" 'DL - C4'!H$385","v":0},{"$f":" 'DL - C4'!I$385","v":"GBP m"},{"$f":" 'DL - C4'!J$385","v":0},{"$f":" 'DL - C4'!K$385","v":0},{"$f":" 'DL - C4'!L$385","v":0},{"$f":" 'DL - C4'!M$385","v":0},{"$f":" 'DL - C4'!N$385","v":0},{"$f":" 'DL - C4'!O$385","v":0},{"$f":" 'DL - C4'!P$385","v":0},{"$f":" 'DL - C4'!Q$385","v":0},{"$f":" 'DL - C4'!R$385","v":0},{"$f":" 'DL - C4'!S$385","v":0},{"$f":" 'DL - C4'!T$385","v":0},{"$f":" 'DL - C4'!U$385","v":0}]
[null,null,null,"less",{"$f":" 'DL - C4'!E$394","v":"Demonstrably inefficient qualifying capex exp. - ES"},{"$f":" 'DL - C4'!F$394","v":"4.19:"},{"$f":" 'DL - C4'!G$394","v":"DIQCE_ESt"},{"$f":" 'DL - C4'!H$394","v":0},{"$f":" 'DL - C4'!I$394","v":"GBP m"},{"$f":" 'DL - C4'!J$394","v":0},{"$f":" 'DL - C4'!K$394","v":0},{"$f":" 'DL - C4'!L$394","v":0},{"$f":" 'DL - C4'!M$394","v":0},{"$f":" 'DL - C4'!N$394","v":0},{"$f":" 'DL - C4'!O$394","v":0},{"$f":" 'DL - C4'!P$394","v":0},{"$f":" 'DL - C4'!Q$394","v":0},{"$f":" 'DL - C4'!R$394","v":0},{"$f":" 'DL - C4'!S$394","v":0},{"$f":" 'DL - C4'!T$394","v":0},{"$f":" 'DL - C4'!U$394","v":0}]
[null,null,null,"plus",{"$f":" 'DL - C4'!E$404","v":"Pass through capex expenditure - ES"},{"$f":" 'DL - C4'!F$404","v":"4.21:"},{"$f":" 'DL - C4'!G$404","v":"PTCE_ESt"},{"$f":" 'DL - C4'!H$404","v":0},{"$f":" 'DL - C4'!I$404","v":"GBP m"},{"$f":" 'DL - C4'!J$404","v":0},{"$f":" 'DL - C4'!K$404","v":0},{"$f":" 'DL - C4'!L$404","v":0},{"$f":" 'DL - C4'!M$404","v":0},{"$f":" 'DL - C4'!N$404","v":0},{"$f":" 'DL - C4'!O$404","v":0},{"$f":" 'DL - C4'!P$404","v":0},{"$f":" 'DL - C4'!Q$404","v":0},{"$f":" 'DL - C4'!R$404","v":0},{"$f":" 'DL - C4'!S$404","v":0},{"$f":" 'DL - C4'!T$404","v":0},{"$f":" 'DL - C4'!U$404","v":0}]
[null,null,null,"less",{"$f":" 'DL - C4'!E$423","v":"Demonstrably inefficient pass through capex exp. - ES"},{"$f":" 'DL - C4'!F$423","v":"4.25:"},{"$f":" 'DL - C4'!G$423","v":"DIPTCE_ESt"},{"$f":" 'DL - C4'!H$423","v":0},{"$f":" 'DL - C4'!I$423","v":"GBP m"},{"$f":" 'DL - C4'!J$423","v":0},{"$f":" 'DL - C4'!K$423","v":0},{"$f":" 'DL - C4'!L$423","v":0},{"$f":" 'DL - C4'!M$423","v":0},{"$f":" 'DL - C4'!N$423","v":0},{"$f":" 'DL - C4'!O$423","v":0},{"$f":" 'DL - C4'!P$423","v":0},{"$f":" 'DL - C4'!Q$423","v":0},{"$f":" 'DL - C4'!R$423","v":0},{"$f":" 'DL - C4'!S$423","v":0},{"$f":" 'DL - C4'!T$423","v":0},{"$f":" 'DL - C4'!U$423","v":0}]
[null,null,null,"less",{"$f":" 'DL - C4'!E$471","v":"Capex disposals - ES"},{"$f":" 'DL - C4'!F$471","v":"4.30:"},{"$f":" 'DL - C4'!G$471","v":"CD_ESt"},{"$f":" 'DL - C4'!H$471","v":0},{"$f":" 'DL - C4'!I$471","v":"GBP m"},{"$f":" 'DL - C4'!J$471","v":0},{"$f":" 'DL - C4'!K$471","v":0},{"$f":" 'DL - C4'!L$471","v":0},{"$f":" 'DL - C4'!M$471","v":0},{"$f":" 'DL - C4'!N$471","v":0},{"$f":" 'DL - C4'!O$471","v":0},{"$f":" 'DL - C4'!P$471","v":0},{"$f":" 'DL - C4'!Q$471","v":0},{"$f":" 'DL - C4'!R$471","v":0},{"$f":" 'DL - C4'!S$471","v":0},{"$f":" 'DL - C4'!T$471","v":0},{"$f":" 'DL - C4'!U$471","v":0}]
[null,null,null,"plus",{"$f":" 'DL - C4'!E$497","v":"Capex incentive amount - ES"},{"$f":" 'DL - C4'!F$497","v":"4.32:"},{"$f":" 'DL - C4'!G$497","v":"CI_ESt"},{"$f":" 'DL - C4'!H$497","v":0},{"$f":" 'DL - C4'!I$497","v":"GBP m"},{"$f":" 'DL - C4'!J$497","v":0},{"$f":" 'DL - C4'!K$497","v":0},{"$f":" 'DL - C4'!L$497","v":0},{"$f":" 'DL - C4'!M$497","v":0},{"$f":" 'DL - C4'!N$497","v":0},{"$f":" 'DL - C4'!O$497","v":0},{"$f":" 'DL - C4'!P$497","v":0},{"$f":" 'DL - C4'!Q$497","v":0},{"$f":" 'DL - C4'!R$497","v":0},{"$f":" 'DL - C4'!S$497","v":0},{"$f":" 'DL - C4'!T$497","v":0},{"$f":" 'DL - C4'!U$497","v":0}]
[null,null,null,null,"Capex addition - ES",null,"CAt_ESt",null,"GBP m",null,{"$f":" SUM(M56:U56)","v":0},null,{"$f":" M50 - M51 + M52 - M53 - M54 + M55","v":0},{"$f":" N50 - N51 + N52 - N53 - N54 + N55","v":0},0,0,{"$f":" Q50 - Q51 + Q52 - Q53 - Q54 + Q55","v":0},0,0,0,0]
[]
[]
[null,null,"Capex addition - MTRN",null,null,"Capex addition = ∑ (QCE_MTRNt - DIQCE_MTRNt + PTCE_MTRNt - DIPTCE_MTRNt - CD_MTRNt + CI_MTRNt)"]
[]
[null,null,null,null,{"$f":" 'DL - C4'!E$636","v":"Qualifying capex amount - MTRN"},{"$f":" 'DL - C4'!F$636","v":"4.17:"},{"$f":" 'DL - C4'!G$636","v":"QCE_MTRNt"},{"$f":" 'DL - C4'!H$636","v":0},{"$f":" 'DL - C4'!I$636","v":"GBP m"},{"$f":" 'DL - C4'!J$636","v":0},{"$f":" 'DL - C4'!K$636","v":52.563119497773478},{"$f":" 'DL - C4'!L$636","v":0},{"$f":" 'DL - C4'!M$636","v":0},{"$f":" 'DL - C4'!N$636","v":5.7197688125853379},{"$f":" 'DL - C4'!O$636","v":9.4555043381381285},{"$f":" 'DL - C4'!P$636","v":7.9526634274502168},{"$f":" 'DL - C4'!Q$636","v":7.7694147279818377},{"$f":" 'DL - C4'!R$636","v":7.375033643373107},{"$f":" 'DL - C4'!S$636","v":7.21788081525614},{"$f":" 'DL - C4'!T$636","v":7.0728537329887118},{"$f":" 'DL - C4'!U$636","v":0}]
[null,null,null,"less",{"$f":" 'DL - C4'!E$645","v":"Demonstrably inefficient qualifying capex exp. - MTRN"},{"$f":" 'DL - C4'!F$645","v":"4.19:"},{"$f":" 'DL - C4'!G$645","v":"DIQCE_MTRNt"},{"$f":" 'DL - C4'!H$645","v":0},{"$f":" 'DL - C4'!I$645","v":"GBP m"},{"$f":" 'DL - C4'!J$645","v":0},{"$f":" 'DL - C4'!K$645","v":0},{"$f":" 'DL - C4'!L$645","v":0},{"$f":" 'DL - C4'!M$645","v":0},{"$f":" 'DL - C4'!N$645","v":0},{"$f":" 'DL - C4'!O$645","v":0},{"$f":" 'DL - C4'!P$645","v":0},{"$f":" 'DL - C4'!Q$645","v":0},{"$f":" 'DL - C4'!R$645","v":0},{"$f":" 'DL - C4'!S$645","v":0},{"$f":" 'DL - C4'!T$645","v":0},{"$f":" 'DL - C4'!U$645","v":0}]
[null,null,null,"plus",{"$f":" 'DL - C4'!E$655","v":"Pass through capex expenditure - MTRN"},{"$f":" 'DL - C4'!F$655","v":"4.21:"},{"$f":" 'DL - C4'!G$655","v":"PTCE_MTRNt"},{"$f":" 'DL - C4'!H$655","v":0},{"$f":" 'DL - C4'!I$655","v":"GBP m"},{"$f":" 'DL - C4'!J$655","v":0},{"$f":" 'DL - C4'!K$655","v":0},{"$f":" 'DL - C4'!L$655","v":0},{"$f":" 'DL - C4'!M$655","v":0},{"$f":" 'DL - C4'!N$655","v":0},{"$f":" 'DL - C4'!O$655","v":0},{"$f":" 'DL - C4'!P$655","v":0},{"$f":" 'DL - C4'!Q$655","v":0},{"$f":" 'DL - C4'!R$655","v":0},{"$f":" 'DL - C4'!S$655","v":0},{"$f":" 'DL - C4'!T$655","v":0},{"$f":" 'DL - C4'!U$655","v":0}]
[null,null,null,"less",{"$f":" 'DL - C4'!E$674","v":"Demonstrably inefficient pass through capex exp. - MTRN"},{"$f":" 'DL - C4'!F$674","v":"4.25:"},{"$f":" 'DL - C4'!G$674","v":"DIPTCE_MTRNt"},{"$f":" 'DL - C4'!H$674","v":0},{"$f":" 'DL - C4'!I$674","v":"GBP m"},{"$f":" 'DL - C4'!J$674","v":0},{"$f":" 'DL - C4'!K$674","v":0},{"$f":" 'DL - C4'!L$674","v":0},{"$f":" 'DL - C4'!M$674","v":0},{"$f":" 'DL - C4'!N$674","v":0},{"$f":" 'DL - C4'!O$674","v":0},{"$f":" 'DL - C4'!P$674","v":0},{"$f":" 'DL - C4'!Q$674","v":0},{"$f":" 'DL - C4'!R$674","v":0},{"$f":" 'DL - C4'!S$674","v":0},{"$f":" 'DL - C4'!T$674","v":0},{"$f":" 'DL - C4'!U$674","v":0}]
[null,null,null,"less",{"$f":" 'DL - C4'!E$722","v":"Capex disposals - MTRN"},{"$f":" 'DL - C4'!F$722","v":"4.30:"},{"$f":" 'DL - C4'!G$722","v":"CD_MTRNt"},{"$f":" 'DL - C4'!H$722","v":0},{"$f":" 'DL - C4'!I$722","v":"GBP m"},{"$f":" 'DL - C4'!J$722","v":0},{"$f":" 'DL - C4'!K$722","v":0},{"$f":" 'DL - C4'!L$722","v":0},{"$f":" 'DL - C4'!M$722","v":0},{"$f":" 'DL - C4'!N$722","v":0},{"$f":" 'DL - C4'!O$722","v":0},{"$f":" 'DL - C4'!P$722","v":0},{"$f":" 'DL - C4'!Q$722","v":0},{"$f":" 'DL - C4'!R$722","v":0},{"$f":" 'DL - C4'!S$722","v":0},{"$f":" 'DL - C4'!T$722","v":0},{"$f":" 'DL - C4'!U$722","v":0}]
[null,null,null,"plus",{"$f":" 'DL - C4'!E$748","v":"Capex incentive amount - MTRN"},{"$f":" 'DL - C4'!F$748","v":"4.32:"},{"$f":" 'DL - C4'!G$748","v":"CI_MTRNt"},{"$f":" 'DL - C4'!H$748","v":0},{"$f":" 'DL - C4'!I$748","v":"GBP m"},{"$f":" 'DL - C4'!J$748","v":0},{"$f":" 'DL - C4'!K$748","v":0},{"$f":" 'DL - C4'!L$748","v":0},{"$f":" 'DL - C4'!M$748","v":0},{"$f":" 'DL - C4'!N$748","v":0},{"$f":" 'DL - C4'!O$748","v":0},{"$f":" 'DL - C4'!P$748","v":0},{"$f":" 'DL - C4'!Q$748","v":0},{"$f":" 'DL - C4'!R$748","v":0},{"$f":" 'DL - C4'!S$748","v":0},{"$f":" 'DL - C4'!T$748","v":0},{"$f":" 'DL - C4'!U$748","v":0}]
[null,null,null,null,"Capex addition - MTRN",null,"CAt_MTRNt",null,"GBP m",null,{"$f":" SUM(M67:U67)","v":52.563119497773478},null,{"$f":" M61 - M62 + M63 - M64 - M65 + M66","v":0},{"$f":" N61 - N62 + N63 - N64 - N65 + N66","v":5.7197688125853379},9.4555043381381285,7.9526634274502168,{"$f":" Q61 - Q62 + Q63 - Q64 - Q65 + Q66","v":7.7694147279818377},7.375033643373107,7.21788081525614,7.0728537329887118,0]
[]
[]
[null,null,"Capex addition - RT",null,null,"Capex addition = ∑ (QCE_RTt - DIQCE_RTt + PTCE_RTt - DIPTCE_RTt - CD_RTt + CI_RTt)"]
[]
[null,null,null,null,{"$f":" 'DL - C4'!E$963","v":"Qualifying capex amount - RT"},{"$f":" 'DL - C4'!F$963","v":"4.17:"},{"$f":" 'DL - C4'!G$963","v":"QCE_RTt"},{"$f":" 'DL - C4'!H$963","v":0},{"$f":" 'DL - C4'!I$963","v":"GBP m"},{"$f":" 'DL - C4'!J$963","v":0},{"$f":" 'DL - C4'!K$963","v":0},{"$f":" 'DL - C4'!L$963","v":0},{"$f":" 'DL - C4'!M$963","v":0},{"$f":" 'DL - C4'!N$963","v":0},{"$f":" 'DL - C4'!O$963","v":0},{"$f":" 'DL - C4'!P$963","v":0},{"$f":" 'DL - C4'!Q$963","v":0},{"$f":" 'DL - C4'!R$963","v":0},{"$f":" 'DL - C4'!S$963","v":0},{"$f":" 'DL - C4'!T$963","v":0},{"$f":" 'DL - C4'!U$963","v":0}]
[null,null,null,"less",{"$f":" 'DL - C4'!E$972","v":"Demonstrably inefficient qualifying capex exp. - RT"},{"$f":" 'DL - C4'!F$972","v":"4.19:"},{"$f":" 'DL - C4'!G$972","v":"DIQCE_RTt"},{"$f":" 'DL - C4'!H$972","v":0},{"$f":" 'DL - C4'!I$972","v":"GBP m"},{"$f":" 'DL - C4'!J$972","v":0},{"$f":" 'DL - C4'!K$972","v":0},{"$f":" 'DL - C4'!L$972","v":0},{"$f":" 'DL - C4'!M$972","v":0},{"$f":" 'DL - C4'!N$972","v":0},{"$f":" 'DL - C4'!O$972","v":0},{"$f":" 'DL - C4'!P$972","v":0},{"$f":" 'DL - C4'!Q$972","v":0},{"$f":" 'DL - C4'!R$972","v":0},{"$f":" 'DL - C4'!S$972","v":0},{"$f":" 'DL - C4'!T$972","v":0},{"$f":" 'DL - C4'!U$972","v":0}]
[null,null,null,"plus",{"$f":" 'DL - C4'!E$982","v":"Pass through capex expenditure - RT"},{"$f":" 'DL - C4'!F$982","v":"4.21:"},{"$f":" 'DL - C4'!G$982","v":"PTCE_RTt"},{"$f":" 'DL - C4'!H$982","v":0},{"$f":" 'DL - C4'!I$982","v":"GBP m"},{"$f":" 'DL - C4'!J$982","v":0},{"$f":" 'DL - C4'!K$982","v":0},{"$f":" 'DL - C4'!L$982","v":0},{"$f":" 'DL - C4'!M$982","v":0},{"$f":" 'DL - C4'!N$982","v":0},{"$f":" 'DL - C4'!O$982","v":0},{"$f":" 'DL - C4'!P$982","v":0},{"$f":" 'DL - C4'!Q$982","v":0},{"$f":" 'DL - C4'!R$982","v":0},{"$f":" 'DL - C4'!S$982","v":0},{"$f":" 'DL - C4'!T$982","v":0},{"$f":" 'DL - C4'!U$982","v":0}]
[null,null,null,"less",{"$f":" 'DL - C4'!E$1001","v":"Demonstrably inefficient pass through capex exp. - RT"},{"$f":" 'DL - C4'!F$1001","v":"4.25:"},{"$f":" 'DL - C4'!G$1001","v":"DIPTCE_RTt"},{"$f":" 'DL - C4'!H$1001","v":0},{"$f":" 'DL - C4'!I$1001","v":"GBP m"},{"$f":" 'DL - C4'!J$1001","v":0},{"$f":" 'DL - C4'!K$1001","v":0},{"$f":" 'DL - C4'!L$1001","v":0},{"$f":" 'DL - C4'!M$1001","v":0},{"$f":" 'DL - C4'!N$1001","v":0},{"$f":" 'DL - C4'!O$1001","v":0},{"$f":" 'DL - C4'!P$1001","v":0},{"$f":" 'DL - C4'!Q$1001","v":0},{"$f":" 'DL - C4'!R$1001","v":0},{"$f":" 'DL - C4'!S$1001","v":0},{"$f":" 'DL - C4'!T$1001","v":0},{"$f":" 'DL - C4'!U$1001","v":0}]
[null,null,null,"less",{"$f":" 'DL - C4'!E$1049","v":"Capex disposals - RT"},{"$f":" 'DL - C4'!F$1049","v":"4.30:"},{"$f":" 'DL - C4'!G$1049","v":"CD_RTt"},{"$f":" 'DL - C4'!H$1049","v":0},{"$f":" 'DL - C4'!I$1049","v":"GBP m"},{"$f":" 'DL - C4'!J$1049","v":0},{"$f":" 'DL - C4'!K$1049","v":0},{"$f":" 'DL - C4'!L$1049","v":0},{"$f":" 'DL - C4'!M$1049","v":0},{"$f":" 'DL - C4'!N$1049","v":0},{"$f":" 'DL - C4'!O$1049","v":0},{"$f":" 'DL - C4'!P$1049","v":0},{"$f":" 'DL - C4'!Q$1049","v":0},{"$f":" 'DL - C4'!R$1049","v":0},{"$f":" 'DL - C4'!S$1049","v":0},{"$f":" 'DL - C4'!T$1049","v":0},{"$f":" 'DL - C4'!U$1049","v":0}]
[null,null,null,"plus",{"$f":" 'DL - C4'!E$1076","v":"Capex incentive amount - RT"},{"$f":" 'DL - C4'!F$1076","v":"4.32:"},{"$f":" 'DL - C4'!G$1076","v":"CI_RTt"},{"$f":" 'DL - C4'!H$1076","v":0},{"$f":" 'DL - C4'!I$1076","v":"GBP m"},{"$f":" 'DL - C4'!J$1076","v":0},{"$f":" 'DL - C4'!K$1076","v":0},{"$f":" 'DL - C4'!L$1076","v":0},{"$f":" 'DL - C4'!M$1076","v":0},{"$f":" 'DL - C4'!N$1076","v":0},{"$f":" 'DL - C4'!O$1076","v":0},{"$f":" 'DL - C4'!P$1076","v":0},{"$f":" 'DL - C4'!Q$1076","v":0},{"$f":" 'DL - C4'!R$1076","v":0},{"$f":" 'DL - C4'!S$1076","v":0},{"$f":" 'DL - C4'!T$1076","v":0},{"$f":" 'DL - C4'!U$1076","v":0}]
[null,null,null,null,"Capex addition - RT",null,"CAt_RTt",null,"GBP m",null,{"$f":" SUM(M78:U78)","v":0},null,{"$f":" M72 - M73 + M74 - M75 - M76 + M77","v":0},{"$f":" N72 - N73 + N74 - N75 - N76 + N77","v":0},0,0,{"$f":" Q72 - Q73 + Q74 - Q75 - Q76 + Q77","v":0},0,0,0,0]
[]
[]
[null,null,"Capex addition - FE",null,null,"Capex addition = ∑ (QCE_FEt - DIQCE_FEt + PTCE_FEt - DIPTCE_FEt - CD_FEt + CI_FEt)"]
[]
[null,null,null,null,{"$f":" 'DL - C4'!E$1215","v":"Qualifying capex amount - FE"},{"$f":" 'DL - C4'!F$1215","v":"4.17:"},{"$f":" 'DL - C4'!G$1215","v":"QCE_FEt"},{"$f":" 'DL - C4'!H$1215","v":0},{"$f":" 'DL - C4'!I$1215","v":"GBP m"},{"$f":" 'DL - C4'!J$1215","v":0},{"$f":" 'DL - C4'!K$1215","v":0},{"$f":" 'DL - C4'!L$1215","v":0},{"$f":" 'DL - C4'!M$1215","v":0},{"$f":" 'DL - C4'!N$1215","v":0},{"$f":" 'DL - C4'!O$1215","v":0},{"$f":" 'DL - C4'!P$1215","v":0},{"$f":" 'DL - C4'!Q$1215","v":0},{"$f":" 'DL - C4'!R$1215","v":0},{"$f":" 'DL - C4'!S$1215","v":0},{"$f":" 'DL - C4'!T$1215","v":0},{"$f":" 'DL - C4'!U$1215","v":0}]
[null,null,null,"less",{"$f":" 'DL - C4'!E$1224","v":"Demonstrably inefficient qualifying capex exp. - FE"},{"$f":" 'DL - C4'!F$1224","v":"4.19:"},{"$f":" 'DL - C4'!G$1224","v":"DIQCE_FEt"},{"$f":" 'DL - C4'!H$1224","v":0},{"$f":" 'DL - C4'!I$1224","v":"GBP m"},{"$f":" 'DL - C4'!J$1224","v":0},{"$f":" 'DL - C4'!K$1224","v":0},{"$f":" 'DL - C4'!L$1224","v":0},{"$f":" 'DL - C4'!M$1224","v":0},{"$f":" 'DL - C4'!N$1224","v":0},{"$f":" 'DL - C4'!O$1224","v":0},{"$f":" 'DL - C4'!P$1224","v":0},{"$f":" 'DL - C4'!Q$1224","v":0},{"$f":" 'DL - C4'!R$1224","v":0},{"$f":" 'DL - C4'!S$1224","v":0},{"$f":" 'DL - C4'!T$1224","v":0},{"$f":" 'DL - C4'!U$1224","v":0}]
[null,null,null,"plus",{"$f":" 'DL - C4'!E$1234","v":"Pass through capex expenditure - FE"},{"$f":" 'DL - C4'!F$1234","v":"4.21:"},{"$f":" 'DL - C4'!G$1234","v":"PTCE_FEt"},{"$f":" 'DL - C4'!H$1234","v":0},{"$f":" 'DL - C4'!I$1234","v":"GBP m"},{"$f":" 'DL - C4'!J$1234","v":0},{"$f":" 'DL - C4'!K$1234","v":0},{"$f":" 'DL - C4'!L$1234","v":0},{"$f":" 'DL - C4'!M$1234","v":0},{"$f":" 'DL - C4'!N$1234","v":0},{"$f":" 'DL - C4'!O$1234","v":0},{"$f":" 'DL - C4'!P$1234","v":0},{"$f":" 'DL - C4'!Q$1234","v":0},{"$f":" 'DL - C4'!R$1234","v":0},{"$f":" 'DL - C4'!S$1234","v":0},{"$f":" 'DL - C4'!T$1234","v":0},{"$f":" 'DL - C4'!U$1234","v":0}]
[null,null,null,"less",{"$f":" 'DL - C4'!E$1253","v":"Demonstrably inefficient pass through capex exp. - FE"},{"$f":" 'DL - C4'!F$1253","v":"4.25:"},{"$f":" 'DL - C4'!G$1253","v":"DIPTCE_FEt"},{"$f":" 'DL - C4'!H$1253","v":0},{"$f":" 'DL - C4'!I$1253","v":"GBP m"},{"$f":" 'DL - C4'!J$1253","v":0},{"$f":" 'DL - C4'!K$1253","v":0},{"$f":" 'DL - C4'!L$1253","v":0},{"$f":" 'DL - C4'!M$1253","v":0},{"$f":" 'DL - C4'!N$1253","v":0},{"$f":" 'DL - C4'!O$1253","v":0},{"$f":" 'DL - C4'!P$1253","v":0},{"$f":" 'DL - C4'!Q$1253","v":0},{"$f":" 'DL - C4'!R$1253","v":0},{"$f":" 'DL - C4'!S$1253","v":0},{"$f":" 'DL - C4'!T$1253","v":0},{"$f":" 'DL - C4'!U$1253","v":0}]
[null,null,null,"less",{"$f":" 'DL - C4'!E$1301","v":"Capex disposals - FE"},{"$f":" 'DL - C4'!F$1301","v":"4.30:"},{"$f":" 'DL - C4'!G$1301","v":"CD_FEt"},{"$f":" 'DL - C4'!H$1301","v":0},{"$f":" 'DL - C4'!I$1301","v":"GBP m"},{"$f":" 'DL - C4'!J$1301","v":0},{"$f":" 'DL - C4'!K$1301","v":0},{"$f":" 'DL - C4'!L$1301","v":0},{"$f":" 'DL - C4'!M$1301","v":0},{"$f":" 'DL - C4'!N$1301","v":0},{"$f":" 'DL - C4'!O$1301","v":0},{"$f":" 'DL - C4'!P$1301","v":0},{"$f":" 'DL - C4'!Q$1301","v":0},{"$f":" 'DL - C4'!R$1301","v":0},{"$f":" 'DL - C4'!S$1301","v":0},{"$f":" 'DL - C4'!T$1301","v":0},{"$f":" 'DL - C4'!U$1301","v":0}]
[null,null,null,"plus",{"$f":" 'DL - C4'!E$1327","v":"Capex incentive amount - FE"},{"$f":" 'DL - C4'!F$1327","v":"4.32:"},{"$f":" 'DL - C4'!G$1327","v":"CI_FEt"},{"$f":" 'DL - C4'!H$1327","v":0},{"$f":" 'DL - C4'!I$1327","v":"GBP m"},{"$f":" 'DL - C4'!J$1327","v":0},{"$f":" 'DL - C4'!K$1327","v":0},{"$f":" 'DL - C4'!L$1327","v":0},{"$f":" 'DL - C4'!M$1327","v":0},{"$f":" 'DL - C4'!N$1327","v":0},{"$f":" 'DL - C4'!O$1327","v":0},{"$f":" 'DL - C4'!P$1327","v":0},{"$f":" 'DL - C4'!Q$1327","v":0},{"$f":" 'DL - C4'!R$1327","v":0},{"$f":" 'DL - C4'!S$1327","v":0},{"$f":" 'DL - C4'!T$1327","v":0},{"$f":" 'DL - C4'!U$1327","v":0}]
[null,null,null,null,"Capex addition - FE",null,"CAt_FEt",null,"GBP m",null,{"$f":" SUM(M89:U89)","v":0},null,{"$f":" M83 - M84 + M85 - M86 - M87 + M88","v":0},0,0,0,{"$f":" Q83 - Q84 + Q85 - Q86 - Q87 + Q88","v":0},0,0,0,0]
[]
[]
[null,null,"Capex addition - NI",null,null,"Capex addition = ∑ (QCE_NIt - DIQCE_NIt + PTCE_NIt - DIPTCE_NIt - CD_NIt + CI_NIt)"]
[]
[null,null,null,null,{"$f":" 'DL - C4'!E$1466","v":"Qualifying capex amount - NI"},{"$f":" 'DL - C4'!F$1466","v":"4.17:"},{"$f":" 'DL - C4'!G$1466","v":"QCE_NIt"},{"$f":" 'DL - C4'!H$1466","v":0},{"$f":" 'DL - C4'!I$1466","v":"GBP m"},{"$f":" 'DL - C4'!J$1466","v":0},{"$f":" 'DL - C4'!K$1466","v":0},{"$f":" 'DL - C4'!L$1466","v":0},{"$f":" 'DL - C4'!M$1466","v":0},{"$f":" 'DL - C4'!N$1466","v":0},{"$f":" 'DL - C4'!O$1466","v":0},{"$f":" 'DL - C4'!P$1466","v":0},{"$f":" 'DL - C4'!Q$1466","v":0},{"$f":" 'DL - C4'!R$1466","v":0},{"$f":" 'DL - C4'!S$1466","v":0},{"$f":" 'DL - C4'!T$1466","v":0},{"$f":" 'DL - C4'!U$1466","v":0}]
[null,null,null,"less",{"$f":" 'DL - C4'!E$1475","v":"Demonstrably inefficient qualifying capex exp. - NI"},{"$f":" 'DL - C4'!F$1475","v":"4.19:"},{"$f":" 'DL - C4'!G$1475","v":"DIQCE_NIt"},{"$f":" 'DL - C4'!H$1475","v":0},{"$f":" 'DL - C4'!I$1475","v":"GBP m"},{"$f":" 'DL - C4'!J$1475","v":0},{"$f":" 'DL - C4'!K$1475","v":0},{"$f":" 'DL - C4'!L$1475","v":0},{"$f":" 'DL - C4'!M$1475","v":0},{"$f":" 'DL - C4'!N$1475","v":0},{"$f":" 'DL - C4'!O$1475","v":0},{"$f":" 'DL - C4'!P$1475","v":0},{"$f":" 'DL - C4'!Q$1475","v":0},{"$f":" 'DL - C4'!R$1475","v":0},{"$f":" 'DL - C4'!S$1475","v":0},{"$f":" 'DL - C4'!T$1475","v":0},{"$f":" 'DL - C4'!U$1475","v":0}]
[null,null,null,"plus",{"$f":" 'DL - C4'!E$1485","v":"Pass through capex expenditure - NI"},{"$f":" 'DL - C4'!F$1485","v":"4.21:"},{"$f":" 'DL - C4'!G$1485","v":"PTCE_NIt"},{"$f":" 'DL - C4'!H$1485","v":0},{"$f":" 'DL - C4'!I$1485","v":"GBP m"},{"$f":" 'DL - C4'!J$1485","v":0},{"$f":" 'DL - C4'!K$1485","v":0},{"$f":" 'DL - C4'!L$1485","v":0},{"$f":" 'DL - C4'!M$1485","v":0},{"$f":" 'DL - C4'!N$1485","v":0},{"$f":" 'DL - C4'!O$1485","v":0},{"$f":" 'DL - C4'!P$1485","v":0},{"$f":" 'DL - C4'!Q$1485","v":0},{"$f":" 'DL - C4'!R$1485","v":0},{"$f":" 'DL - C4'!S$1485","v":0},{"$f":" 'DL - C4'!T$1485","v":0},{"$f":" 'DL - C4'!U$1485","v":0}]
[null,null,null,"less",{"$f":" 'DL - C4'!E$1504","v":"Demonstrably inefficient pass through capex exp. - NI"},{"$f":" 'DL - C4'!F$1504","v":"4.25:"},{"$f":" 'DL - C4'!G$1504","v":"DIPTCE_NIt"},{"$f":" 'DL - C4'!H$1504","v":0},{"$f":" 'DL - C4'!I$1504","v":"GBP m"},{"$f":" 'DL - C4'!J$1504","v":0},{"$f":" 'DL - C4'!K$1504","v":0},{"$f":" 'DL - C4'!L$1504","v":0},{"$f":" 'DL - C4'!M$1504","v":0},{"$f":" 'DL - C4'!N$1504","v":0},{"$f":" 'DL - C4'!O$1504","v":0},{"$f":" 'DL - C4'!P$1504","v":0},{"$f":" 'DL - C4'!Q$1504","v":0},{"$f":" 'DL - C4'!R$1504","v":0},{"$f":" 'DL - C4'!S$1504","v":0},{"$f":" 'DL - C4'!T$1504","v":0},{"$f":" 'DL - C4'!U$1504","v":0}]
[null,null,null,"less",{"$f":" 'DL - C4'!E$1552","v":"Capex disposals - NI"},{"$f":" 'DL - C4'!F$1552","v":"4.30:"},{"$f":" 'DL - C4'!G$1552","v":"CD_NIt"},{"$f":" 'DL - C4'!H$1552","v":0},{"$f":" 'DL - C4'!I$1552","v":"GBP m"},{"$f":" 'DL - C4'!J$1552","v":0},{"$f":" 'DL - C4'!K$1552","v":0},{"$f":" 'DL - C4'!L$1552","v":0},{"$f":" 'DL - C4'!M$1552","v":0},{"$f":" 'DL - C4'!N$1552","v":0},{"$f":" 'DL - C4'!O$1552","v":0},{"$f":" 'DL - C4'!P$1552","v":0},{"$f":" 'DL - C4'!Q$1552","v":0},{"$f":" 'DL - C4'!R$1552","v":0},{"$f":" 'DL - C4'!S$1552","v":0},{"$f":" 'DL - C4'!T$1552","v":0},{"$f":" 'DL - C4'!U$1552","v":0}]
[null,null,null,"plus",{"$f":" 'DL - C4'!E$1578","v":"Capex incentive amount - NI"},{"$f":" 'DL - C4'!F$1578","v":"4.32:"},{"$f":" 'DL - C4'!G$1578","v":"CI_NIt"},{"$f":" 'DL - C4'!H$1578","v":0},{"$f":" 'DL - C4'!I$1578","v":"GBP m"},{"$f":" 'DL - C4'!J$1578","v":0},{"$f":" 'DL - C4'!K$1578","v":0},{"$f":" 'DL - C4'!L$1578","v":0},{"$f":" 'DL - C4'!M$1578","v":0},{"$f":" 'DL - C4'!N$1578","v":0},{"$f":" 'DL - C4'!O$1578","v":0},{"$f":" 'DL - C4'!P$1578","v":0},{"$f":" 'DL - C4'!Q$1578","v":0},{"$f":" 'DL - C4'!R$1578","v":0},{"$f":" 'DL - C4'!S$1578","v":0},{"$f":" 'DL - C4'!T$1578","v":0},{"$f":" 'DL - C4'!U$1578","v":0}]
[null,null,null,null,"Capex addition - NI",null,"CAt_NIt",null,"GBP m",null,{"$f":" SUM(M100:U100)","v":0},null,{"$f":" M94 - M95 + M96 - M97 - M98 + M99","v":0},0,0,0,{"$f":" Q94 - Q95 + Q96 - Q97 - Q98 + Q99","v":0},0,0,0,0]
[]
[]
[null,null,"Capex addition - D5Y",null,null,"Capex addition = ∑ (QCE_D5Yt - DIQCE_D5Yt + PTCE_D5Yt - DIPTCE_D5Yt - CD_D5Yt + CI_D5Yt)"]
[]
[null,null,null,null,{"$f":" 'DL - C4'!E$1717","v":"Qualifying capex amount - D5Y"},{"$f":" 'DL - C4'!F$1717","v":"4.17:"},{"$f":" 'DL - C4'!G$1717","v":"QCE_D5Yt"},{"$f":" 'DL - C4'!H$1717","v":0},{"$f":" 'DL - C4'!I$1717","v":"GBP m"},{"$f":" 'DL - C4'!J$1717","v":0},{"$f":" 'DL - C4'!K$1717","v":56.004231887646633},{"$f":" 'DL - C4'!L$1717","v":0},{"$f":" 'DL - C4'!M$1717","v":0},{"$f":" 'DL - C4'!N$1717","v":8.4513857866595163},{"$f":" 'DL - C4'!O$1717","v":11.069271679787349},{"$f":" 'DL - C4'!P$1717","v":9.0156325902183578},{"$f":" 'DL - C4'!Q$1717","v":7.070619851793416},{"$f":" 'DL - C4'!R$1717","v":6.4827928312254688},{"$f":" 'DL - C4'!S$1717","v":5.9408880364409526},{"$f":" 'DL - C4'!T$1717","v":7.9736411115215722},{"$f":" 'DL - C4'!U$1717","v":0}]
[null,null,null,"less",{"$f":" 'DL - C4'!E$1726","v":"Demonstrably inefficient qualifying capex exp. - D5Y"},{"$f":" 'DL - C4'!F$1726","v":"4.19:"},{"$f":" 'DL - C4'!G$1726","v":"DIQCE_D5Yt"},{"$f":" 'DL - C4'!H$1726","v":0},{"$f":" 'DL - C4'!I$1726","v":"GBP m"},{"$f":" 'DL - C4'!J$1726","v":0},{"$f":" 'DL - C4'!K$1726","v":0},{"$f":" 'DL - C4'!L$1726","v":0},{"$f":" 'DL - C4'!M$1726","v":0},{"$f":" 'DL - C4'!N$1726","v":0},{"$f":" 'DL - C4'!O$1726","v":0},{"$f":" 'DL - C4'!P$1726","v":0},{"$f":" 'DL - C4'!Q$1726","v":0},{"$f":" 'DL - C4'!R$1726","v":0},{"$f":" 'DL - C4'!S$1726","v":0},{"$f":" 'DL - C4'!T$1726","v":0},{"$f":" 'DL - C4'!U$1726","v":0}]
[null,null,null,"plus",{"$f":" 'DL - C4'!E$1736","v":"Pass through capex expenditure - D5Y"},{"$f":" 'DL - C4'!F$1736","v":"4.21:"},{"$f":" 'DL - C4'!G$1736","v":"PTCE_D5Yt"},{"$f":" 'DL - C4'!H$1736","v":0},{"$f":" 'DL - C4'!I$1736","v":"GBP m"},{"$f":" 'DL - C4'!J$1736","v":0},{"$f":" 'DL - C4'!K$1736","v":0},{"$f":" 'DL - C4'!L$1736","v":0},{"$f":" 'DL - C4'!M$1736","v":0},{"$f":" 'DL - C4'!N$1736","v":0},{"$f":" 'DL - C4'!O$1736","v":0},{"$f":" 'DL - C4'!P$1736","v":0},{"$f":" 'DL - C4'!Q$1736","v":0},{"$f":" 'DL - C4'!R$1736","v":0},{"$f":" 'DL - C4'!S$1736","v":0},{"$f":" 'DL - C4'!T$1736","v":0},{"$f":" 'DL - C4'!U$1736","v":0}]
[null,null,null,"less",{"$f":" 'DL - C4'!E$1755","v":"Demonstrably inefficient pass through capex exp. - D5Y"},{"$f":" 'DL - C4'!F$1755","v":"4.25:"},{"$f":" 'DL - C4'!G$1755","v":"DIPTCE_D5Yt"},{"$f":" 'DL - C4'!H$1755","v":0},{"$f":" 'DL - C4'!I$1755","v":"GBP m"},{"$f":" 'DL - C4'!J$1755","v":0},{"$f":" 'DL - C4'!K$1755","v":0},{"$f":" 'DL - C4'!L$1755","v":0},{"$f":" 'DL - C4'!M$1755","v":0},{"$f":" 'DL - C4'!N$1755","v":0},{"$f":" 'DL - C4'!O$1755","v":0},{"$f":" 'DL - C4'!P$1755","v":0},{"$f":" 'DL - C4'!Q$1755","v":0},{"$f":" 'DL - C4'!R$1755","v":0},{"$f":" 'DL - C4'!S$1755","v":0},{"$f":" 'DL - C4'!T$1755","v":0},{"$f":" 'DL - C4'!U$1755","v":0}]
[null,null,null,"less",{"$f":" 'DL - C4'!E$1803","v":"Capex disposals - D5Y"},{"$f":" 'DL - C4'!F$1803","v":"4.30:"},{"$f":" 'DL - C4'!G$1803","v":"CD_D5Yt"},{"$f":" 'DL - C4'!H$1803","v":0},{"$f":" 'DL - C4'!I$1803","v":"GBP m"},{"$f":" 'DL - C4'!J$1803","v":0},{"$f":" 'DL - C4'!K$1803","v":0},{"$f":" 'DL - C4'!L$1803","v":0},{"$f":" 'DL - C4'!M$1803","v":0},{"$f":" 'DL - C4'!N$1803","v":0},{"$f":" 'DL - C4'!O$1803","v":0},{"$f":" 'DL - C4'!P$1803","v":0},{"$f":" 'DL - C4'!Q$1803","v":0},{"$f":" 'DL - C4'!R$1803","v":0},{"$f":" 'DL - C4'!S$1803","v":0},{"$f":" 'DL - C4'!T$1803","v":0},{"$f":" 'DL - C4'!U$1803","v":0}]
[null,null,null,"plus",{"$f":" 'DL - C4'!E$1829","v":"Capex incentive amount - D5Y"},{"$f":" 'DL - C4'!F$1829","v":"4.32:"},{"$f":" 'DL - C4'!G$1829","v":"CI_D5Yt"},{"$f":" 'DL - C4'!H$1829","v":0},{"$f":" 'DL - C4'!I$1829","v":"GBP m"},{"$f":" 'DL - C4'!J$1829","v":0},{"$f":" 'DL - C4'!K$1829","v":4.4408920985006262E-16},{"$f":" 'DL - C4'!L$1829","v":0},{"$f":" 'DL - C4'!M$1829","v":0},{"$f":" 'DL - C4'!N$1829","v":0},{"$f":" 'DL - C4'!O$1829","v":0},{"$f":" 'DL - C4'!P$1829","v":0},{"$f":" 'DL - C4'!Q$1829","v":0},{"$f":" 'DL - C4'!R$1829","v":0},{"$f":" 'DL - C4'!S$1829","v":0},{"$f":" 'DL - C4'!T$1829","v":4.4408920985006262E-16},{"$f":" 'DL - C4'!U$1829","v":0}]
[null,null,null,null,"Capex addition - D5Y",null,"CAt_D5Yt",null,"GBP m",null,{"$f":" SUM(M111:U111)","v":56.004231887646633},null,{"$f":" M105 - M106 + M107 - M108 - M109 + M110","v":0},8.4513857866595163,11.069271679787349,9.0156325902183578,{"$f":" Q105 - Q106 + Q107 - Q108 - Q109 + Q110","v":7.070619851793416},6.4827928312254688,5.9408880364409526,7.9736411115215731,0]
[]
[]
[null,null,"Capex addition - MO5Y",null,null,"Capex addition = ∑ (QCE_MO5Yt - DIQCE_MO5Yt + PTCE_MO5Yt - DIPTCE_MO5Yt - CD_MO5Yt + CI_MO5Yt)"]
[]
[null,null,null,null,{"$f":" 'DL - C4'!E$1968","v":"Qualifying capex amount - MO5Y"},{"$f":" 'DL - C4'!F$1968","v":"4.17:"},{"$f":" 'DL - C4'!G$1968","v":"QCE_MO5Yt"},{"$f":" 'DL - C4'!H$1968","v":0},{"$f":" 'DL - C4'!I$1968","v":"GBP m"},{"$f":" 'DL - C4'!J$1968","v":0},{"$f":" 'DL - C4'!K$1968","v":0},{"$f":" 'DL - C4'!L$1968","v":0},{"$f":" 'DL - C4'!M$1968","v":0},{"$f":" 'DL - C4'!N$1968","v":0},{"$f":" 'DL - C4'!O$1968","v":0},{"$f":" 'DL - C4'!P$1968","v":0},{"$f":" 'DL - C4'!Q$1968","v":0},{"$f":" 'DL - C4'!R$1968","v":0},{"$f":" 'DL - C4'!S$1968","v":0},{"$f":" 'DL - C4'!T$1968","v":0},{"$f":" 'DL - C4'!U$1968","v":0}]
[null,null,null,"less",{"$f":" 'DL - C4'!E$1977","v":"Demonstrably inefficient qualifying capex exp. - MO5Y"},{"$f":" 'DL - C4'!F$1977","v":"4.19:"},{"$f":" 'DL - C4'!G$1977","v":"DIQCE_MO5Yt"},{"$f":" 'DL - C4'!H$1977","v":0},{"$f":" 'DL - C4'!I$1977","v":"GBP m"},{"$f":" 'DL - C4'!J$1977","v":0},{"$f":" 'DL - C4'!K$1977","v":0},{"$f":" 'DL - C4'!L$1977","v":0},{"$f":" 'DL - C4'!M$1977","v":0},{"$f":" 'DL - C4'!N$1977","v":0},{"$f":" 'DL - C4'!O$1977","v":0},{"$f":" 'DL - C4'!P$1977","v":0},{"$f":" 'DL - C4'!Q$1977","v":0},{"$f":" 'DL - C4'!R$1977","v":0},{"$f":" 'DL - C4'!S$1977","v":0},{"$f":" 'DL - C4'!T$1977","v":0},{"$f":" 'DL - C4'!U$1977","v":0}]
[null,null,null,"plus",{"$f":" 'DL - C4'!E$1987","v":"Pass through capex expenditure - MO5Y"},{"$f":" 'DL - C4'!F$1987","v":"4.21:"},{"$f":" 'DL - C4'!G$1987","v":"PTCE_MO5Yt"},{"$f":" 'DL - C4'!H$1987","v":0},{"$f":" 'DL - C4'!I$1987","v":"GBP m"},{"$f":" 'DL - C4'!J$1987","v":0},{"$f":" 'DL - C4'!K$1987","v":0},{"$f":" 'DL - C4'!L$1987","v":0},{"$f":" 'DL - C4'!M$1987","v":0},{"$f":" 'DL - C4'!N$1987","v":0},{"$f":" 'DL - C4'!O$1987","v":0},{"$f":" 'DL - C4'!P$1987","v":0},{"$f":" 'DL - C4'!Q$1987","v":0},{"$f":" 'DL - C4'!R$1987","v":0},{"$f":" 'DL - C4'!S$1987","v":0},{"$f":" 'DL - C4'!T$1987","v":0},{"$f":" 'DL - C4'!U$1987","v":0}]
[null,null,null,"less",{"$f":" 'DL - C4'!E$2006","v":"Demonstrably inefficient pass through capex exp. - MO5Y"},{"$f":" 'DL - C4'!F$2006","v":"4.25:"},{"$f":" 'DL - C4'!G$2006","v":"DIPTCE_MO5Yt"},{"$f":" 'DL - C4'!H$2006","v":0},{"$f":" 'DL - C4'!I$2006","v":"GBP m"},{"$f":" 'DL - C4'!J$2006","v":0},{"$f":" 'DL - C4'!K$2006","v":0},{"$f":" 'DL - C4'!L$2006","v":0},{"$f":" 'DL - C4'!M$2006","v":0},{"$f":" 'DL - C4'!N$2006","v":0},{"$f":" 'DL - C4'!O$2006","v":0},{"$f":" 'DL - C4'!P$2006","v":0},{"$f":" 'DL - C4'!Q$2006","v":0},{"$f":" 'DL - C4'!R$2006","v":0},{"$f":" 'DL - C4'!S$2006","v":0},{"$f":" 'DL - C4'!T$2006","v":0},{"$f":" 'DL - C4'!U$2006","v":0}]
[null,null,null,"less",{"$f":" 'DL - C4'!E$2054","v":"Capex disposals - MO5Y"},{"$f":" 'DL - C4'!F$2054","v":"4.30:"},{"$f":" 'DL - C4'!G$2054","v":"CD_MO5Yt"},{"$f":" 'DL - C4'!H$2054","v":0},{"$f":" 'DL - C4'!I$2054","v":"GBP m"},{"$f":" 'DL - C4'!J$2054","v":0},{"$f":" 'DL - C4'!K$2054","v":0},{"$f":" 'DL - C4'!L$2054","v":0},{"$f":" 'DL - C4'!M$2054","v":0},{"$f":" 'DL - C4'!N$2054","v":0},{"$f":" 'DL - C4'!O$2054","v":0},{"$f":" 'DL - C4'!P$2054","v":0},{"$f":" 'DL - C4'!Q$2054","v":0},{"$f":" 'DL - C4'!R$2054","v":0},{"$f":" 'DL - C4'!S$2054","v":0},{"$f":" 'DL - C4'!T$2054","v":0},{"$f":" 'DL - C4'!U$2054","v":0}]
[null,null,null,"plus",{"$f":" 'DL - C4'!E$2080","v":"Capex incentive amount - MO5Y"},{"$f":" 'DL - C4'!F$2080","v":"4.32:"},{"$f":" 'DL - C4'!G$2080","v":"CI_MO5Yt"},{"$f":" 'DL - C4'!H$2080","v":0},{"$f":" 'DL - C4'!I$2080","v":"GBP m"},{"$f":" 'DL - C4'!J$2080","v":0},{"$f":" 'DL - C4'!K$2080","v":0},{"$f":" 'DL - C4'!L$2080","v":0},{"$f":" 'DL - C4'!M$2080","v":0},{"$f":" 'DL - C4'!N$2080","v":0},{"$f":" 'DL - C4'!O$2080","v":0},{"$f":" 'DL - C4'!P$2080","v":0},{"$f":" 'DL - C4'!Q$2080","v":0},{"$f":" 'DL - C4'!R$2080","v":0},{"$f":" 'DL - C4'!S$2080","v":0},{"$f":" 'DL - C4'!T$2080","v":0},{"$f":" 'DL - C4'!U$2080","v":0}]
[null,null,null,null,"Capex addition - MO5Y",null,"CAt_MO5Yt",null,"GBP m",null,{"$f":" SUM(M122:U122)","v":0},null,{"$f":" M116 - M117 + M118 - M119 - M120 + M121","v":0},0,0,0,{"$f":" Q116 - Q117 + Q118 - Q119 - Q120 + Q121","v":0},0,0,0,0]
[]
[]
["9. CAPITAL ALLOWANCES - DL"]
[]
[null,null,"Tax entitlement"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$388","v":"Deferred revenue pool split - TL"},{"$f":" 'Actuals Inp'!F$388","v":0},{"$f":" 'Actuals Inp'!G$388","v":0},{"$f":" 'Actuals Inp'!H$388","v":0.12},{"$f":" 'Actuals Inp'!I$388","v":"%"}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$389","v":"Non Qualifying Capex Split - TL"},{"$f":" 'Actuals Inp'!F$389","v":0},{"$f":" 'Actuals Inp'!G$389","v":0},{"$f":" 'Actuals Inp'!H$389","v":0.1},{"$f":" 'Actuals Inp'!I$389","v":"%"}]
[]
[null,null,null,null,"Deferred revenue pool split - DL",null,null,{"$f":" 1 - $H129","v":0.88},"%"]
[null,null,null,null,"Non Qualifying Capex Split - DL",null,null,{"$f":" 1 - $H130","v":0.9},"%"]
[]
[null,null,"Main rate pool"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$382","v":"Non-network IT - per period - DL "},{"$f":" 'Actuals Inp'!F$382","v":0},{"$f":" 'Actuals Inp'!G$382","v":0},{"$f":" 'Actuals Inp'!H$382","v":0},{"$f":" 'Actuals Inp'!I$382","v":"GBP m"},{"$f":" 'Actuals Inp'!J$382","v":"[Entitlement Model 28.11.16.xlsx]Tax Cap All'!$B$25"},{"$f":" 'Actuals Inp'!K$382","v":25.530157730366582},{"$f":" 'Actuals Inp'!L$382","v":0},{"$f":" 'Actuals Inp'!M$382","v":0},{"$f":" 'Actuals Inp'!N$382","v":4.9038798105550399},{"$f":" 'Actuals Inp'!O$382","v":6.4498923627229701},{"$f":" 'Actuals Inp'!P$382","v":4.3109565048996901},{"$f":" 'Actuals Inp'!Q$382","v":2.2521677505455999},{"$f":" 'Actuals Inp'!R$382","v":2.0618665717028999},{"$f":" 'Actuals Inp'!S$382","v":1.35225657183293},{"$f":" 'Actuals Inp'!T$382","v":4.1991381581074503},{"$f":" 'Actuals Inp'!U$382","v":0}]
[null,null,null,null,{"$f":" E$122","v":"Capex addition - MO5Y"},0,"CAt_MO5Yt",0,"GBP m",0,0,0,0,0,0,0,{"$f":" Q$122","v":0},0,0,0,0]
[null,null,null,null,{"$f":" E$67","v":"Capex addition - MTRN"},{"$f":" F$67","v":0},"CAt_MTRNt",0,"GBP m",0,52.563119497773478,0,{"$f":" M$67","v":0},5.7197688125853379,9.4555043381381285,7.9526634274502168,{"$f":" Q$67","v":7.7694147279818377},7.375033643373107,7.21788081525614,7.0728537329887118,0]
[null,null,null,null,{"$f":" E$100","v":"Capex addition - NI"},0,"CAt_NIt",0,"GBP m",0,0,0,0,0,0,0,{"$f":" Q$100","v":0},0,0,0,0]
[null,null,null,null,{"$f":" E$56","v":"Capex addition - ES"},0,"CAt_ESt",0,"GBP m",0,0,0,0,0,0,0,{"$f":" Q$56","v":0},0,0,0,0]
[null,null,null,null,{"$f":" E$78","v":"Capex addition - RT"},0,"CAt_RTt",0,"GBP m",0,0,0,0,0,0,0,{"$f":" Q$78","v":0},0,0,0,0]
[null,null,null,null,{"$f":" E$89","v":"Capex addition - FE"},0,"CAt_FEt",0,"GBP m",0,0,0,0,0,0,0,{"$f":" Q$89","v":0},0,0,0,0]
[null,null,null,null,"Main rate pool capex addition - DL",null,null,null,"GBP m",null,{"$f":" SUM(M144:U144)","v":78.093277228140053},null,{"$f":" SUM(M137:M143)","v":0},10.623648623140378,15.905396700861099,12.263619932349908,{"$f":" SUM(Q137:Q143)","v":10.021582478527439},9.4369002150760064,8.5701373870890691,11.271991891096162,0]
[]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$9","v":"RPI switch"},{"$f":" 'Actuals Inp'!F$9","v":0},{"$f":" 'Actuals Inp'!G$9","v":0},{"$f":" 'Actuals Inp'!H$9","v":0},{"$f":" 'Actuals Inp'!I$9","v":"0 = off, 1 = on"}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$12","v":"RPI as on 2015/16 - (Base year 1993/94)"},{"$f":" 'Actuals Inp'!F$12","v":0},{"$f":" 'Actuals Inp'!G$12","v":"RPI2016"},{"$f":" 'Actuals Inp'!H$12","v":259.5},{"$f":" 'Actuals Inp'!I$12","v":"index"}]
[null,null,null,null,{"$f":" E$144","v":"Main rate pool capex addition - DL"},0,0,0,"GBP m",0,78.093277228140053,0,0,10.623648623140378,15.905396700861099,12.263619932349908,10.021582478527439,9.4369002150760064,8.5701373870890691,11.271991891096162,0]
[null,null,null,null,{"$f":" Index!E$25","v":"RPI index (Base year 1993/94) - nominal"},{"$f":" Index!F$25","v":0},{"$f":" Index!G$25","v":"RPIt"},{"$f":" Index!H$25","v":0},{"$f":" Index!I$25","v":"index"},{"$f":" Index!J$25","v":0},{"$f":" Index!K$25","v":0},{"$f":" Index!L$25","v":0},{"$f":" Index!M$25","v":264.8},{"$f":" Index!N$25","v":273.53800000000001},{"$f":" Index!O$25","v":282.56475399999999},{"$f":" Index!P$25","v":291.88939088199999},{"$f":" Index!Q$25","v":301.52174078110596},{"$f":" Index!R$25","v":311.47195822688241},{"$f":" Index!S$25","v":321.75053284836952},{"$f":" Index!T$25","v":332.36830043236569},{"$f":" Index!U$25","v":343.33645434663373}]
[null,null,null,null,"Main rate pool capex addition - nominal - DL ",null,null,null,"GBP m",null,{"$f":" SUM(M151:U151)","v":90.346244690901301},null,{"$f":" IF($H147 = 0, M149 * M150 / $H148, M149)","v":0},{"$f":" IF($H147 = 0, N149 * N150 / $H148, N149)","v":11.198349121682362},{"$f":" IF($H147 = 0, O149 * O150 / $H148, O149)","v":17.319092508867929},{"$f":" IF($H147 = 0, P149 * P150 / $H148, P149)","v":13.794298851876563},{"$f":" IF($H147 = 0, Q149 * Q150 / $H148, Q149)","v":11.644412309468299},{"$f":" IF($H147 = 0, R149 * R150 / $H148, R149)","v":11.326897069677887},{"$f":" IF($H147 = 0, S149 * S150 / $H148, S149)","v":10.625997190287634},{"$f":" IF($H147 = 0, T149 * T150 / $H148, T149)","v":14.437197639040612},{"$f":" IF($H147 = 0, U149 * U150 / $H148, U149)","v":0}]
[]
[]
[null,null,"Main rate pool capex addition full period - DL"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$393","v":"Main rate pool capex addition last RP5 part period 2016 - DL"},{"$f":" 'Actuals Inp'!F$393","v":0},{"$f":" 'Actuals Inp'!G$393","v":0},{"$f":" 'Actuals Inp'!H$393","v":11.582033461798256},{"$f":" 'Actuals Inp'!I$393","v":"GBP m"}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$12","v":"RPI as on 2015/16 - (Base year 1993/94)"},{"$f":" 'Actuals Inp'!F$12","v":0},{"$f":" 'Actuals Inp'!G$12","v":"RPI2016"},{"$f":" 'Actuals Inp'!H$12","v":259.5},{"$f":" 'Actuals Inp'!I$12","v":"index"}]
[null,null,null,null,{"$f":" Index!E$25","v":"RPI index (Base year 1993/94) - nominal"},{"$f":" Index!F$25","v":0},{"$f":" Index!G$25","v":"RPIt"},{"$f":" Index!H$25","v":0},{"$f":" Index!I$25","v":"index"},{"$f":" Index!J$25","v":0},{"$f":" Index!K$25","v":0},{"$f":" Index!L$25","v":0},{"$f":" Index!M$25","v":264.8},{"$f":" Index!N$25","v":273.53800000000001},{"$f":" Index!O$25","v":282.56475399999999},{"$f":" Index!P$25","v":291.88939088199999},{"$f":" Index!Q$25","v":301.52174078110596},{"$f":" Index!R$25","v":311.47195822688241},{"$f":" Index!S$25","v":321.75053284836952},{"$f":" Index!T$25","v":332.36830043236569},{"$f":" Index!U$25","v":343.33645434663373}]
[null,null,null,null,{"$f":" Time!E$129","v":"Start of regulatory part period"},{"$f":" Time!F$129","v":0},{"$f":" Time!G$129","v":0},{"$f":" Time!H$129","v":0},{"$f":" Time!I$129","v":"flag"},{"$f":" Time!J$129","v":0},{"$f":" Time!K$129","v":1},{"$f":" Time!L$129","v":0},{"$f":" Time!M$129","v":0},{"$f":" Time!N$129","v":1},{"$f":" Time!O$129","v":0},{"$f":" Time!P$129","v":0},{"$f":" Time!Q$129","v":0},{"$f":" Time!R$129","v":0},{"$f":" Time!S$129","v":0},{"$f":" Time!T$129","v":0},{"$f":" Time!U$129","v":0}]
[null,null,null,null,{"$f":" E$151","v":"Main rate pool capex addition - nominal - DL "},0,0,0,"GBP m",0,90.346244690901301,0,0,11.198349121682362,17.319092508867929,13.794298851876563,11.644412309468299,11.326897069677887,10.625997190287634,14.437197639040612,0]
[null,null,null,null,"Main rate pool capex addition full period - DL",null,null,null,"GBP m",null,{"$f":" SUM(M161:U161)","v":102.55482376247497},null,{"$f":" IF(M159 = 1, $H156 * M158 / $H157, 0) + M160","v":0},23.40692819325605,17.319092508867929,13.794298851876563,11.644412309468299,11.326897069677887,10.625997190287634,14.437197639040612,0]
[]
[]
[null,null,"Main rate pool capital allowance - nominal - DL "]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$375","v":"Capital allowance rates - main pool"},{"$f":" 'Actuals Inp'!F$375","v":0},{"$f":" 'Actuals Inp'!G$375","v":0},{"$f":" 'Actuals Inp'!H$375","v":0.18},{"$f":" 'Actuals Inp'!I$375","v":"%"}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$393","v":"Main rate pool capex addition last RP5 part period 2016 - DL"},{"$f":" 'Actuals Inp'!F$393","v":0},{"$f":" 'Actuals Inp'!G$393","v":0},{"$f":" 'Actuals Inp'!H$393","v":11.582033461798256},{"$f":" 'Actuals Inp'!I$393","v":"GBP m"}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$394","v":"Main rate pool capital allowance last RP5 part period 2016 - DL"},{"$f":" 'Actuals Inp'!F$394","v":0},{"$f":" 'Actuals Inp'!G$394","v":0},{"$f":" 'Actuals Inp'!H$394","v":6.56131800483932},{"$f":" 'Actuals Inp'!I$394","v":"GBP m"}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$12","v":"RPI as on 2015/16 - (Base year 1993/94)"},{"$f":" 'Actuals Inp'!F$12","v":0},{"$f":" 'Actuals Inp'!G$12","v":"RPI2016"},{"$f":" 'Actuals Inp'!H$12","v":259.5},{"$f":" 'Actuals Inp'!I$12","v":"index"}]
[null,null,null,null,{"$f":" E$190","v":"Main rate pool balance - BEG - DL"},0,0,0,"GBP m",0,0,0,0,52.430189508650443,62.186436515563322,65.194533800033625,{"$f":" Q$190","v":64.770842774566347},62.660509168908405,60.669673115640755,58.462449650861274,59.777710777719541]
[null,null,null,null,{"$f":" E$151","v":"Main rate pool capex addition - nominal - DL "},0,0,0,"GBP m",0,90.346244690901301,0,0,11.198349121682362,17.319092508867929,13.794298851876563,11.644412309468299,11.326897069677887,10.625997190287634,14.437197639040612,0]
[null,null,null,null,{"$f":" Index!E$25","v":"RPI index (Base year 1993/94) - nominal"},{"$f":" Index!F$25","v":0},{"$f":" Index!G$25","v":"RPIt"},{"$f":" Index!H$25","v":0},{"$f":" Index!I$25","v":"index"},{"$f":" Index!J$25","v":0},{"$f":" Index!K$25","v":0},{"$f":" Index!L$25","v":0},{"$f":" Index!M$25","v":264.8},{"$f":" Index!N$25","v":273.53800000000001},{"$f":" Index!O$25","v":282.56475399999999},{"$f":" Index!P$25","v":291.88939088199999},{"$f":" Index!Q$25","v":301.52174078110596},{"$f":" Index!R$25","v":311.47195822688241},{"$f":" Index!S$25","v":321.75053284836952},{"$f":" Index!T$25","v":332.36830043236569},{"$f":" Index!U$25","v":343.33645434663373}]
[null,null,null,null,{"$f":" Time!E$129","v":"Start of regulatory part period"},{"$f":" Time!F$129","v":0},{"$f":" Time!G$129","v":0},{"$f":" Time!H$129","v":0},{"$f":" Time!I$129","v":"flag"},{"$f":" Time!J$129","v":0},{"$f":" Time!K$129","v":1},{"$f":" Time!L$129","v":0},{"$f":" Time!M$129","v":0},{"$f":" Time!N$129","v":1},{"$f":" Time!O$129","v":0},{"$f":" Time!P$129","v":0},{"$f":" Time!Q$129","v":0},{"$f":" Time!R$129","v":0},{"$f":" Time!S$129","v":0},{"$f":" Time!T$129","v":0},{"$f":" Time!U$129","v":0}]
[null,null,null,null,{"$f":" Time!E$92","v":"RP6 period flag"},{"$f":" Time!F$92","v":0},{"$f":" Time!G$92","v":0},{"$f":" Time!H$92","v":0},{"$f":" Time!I$92","v":"flag"},{"$f":" Time!J$92","v":0},{"$f":" Time!K$92","v":7},{"$f":" Time!L$92","v":0},{"$f":" Time!M$92","v":0},{"$f":" Time!N$92","v":1},{"$f":" Time!O$92","v":1},{"$f":" Time!P$92","v":1},{"$f":" Time!Q$92","v":1},{"$f":" Time!R$92","v":1},{"$f":" Time!S$92","v":1},{"$f":" Time!T$92","v":1},{"$f":" Time!U$92","v":0}]
[null,null,null,null,"Main rate pool capital allowance - nominal - DL ",null,null,null,"GBP m",null,{"$f":" SUM(M175:U175)","v":88.291041204744033},null,{"$f":" ((($H167 / $H169 * M172) * M173) + SUM(M170:M171)) * $H166  * M174 - (($H168 / $H169 * M172) * M173)","v":0},6.7344198976813656,14.310995224397626,14.217989877343832,13.754745915126234,13.317733122945532,12.833220655067109,13.121936512182337,0]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$394","v":"Main rate pool capital allowance last RP5 part period 2016 - DL"},{"$f":" 'Actuals Inp'!F$394","v":0},{"$f":" 'Actuals Inp'!G$394","v":0},{"$f":" 'Actuals Inp'!H$394","v":6.56131800483932},{"$f":" 'Actuals Inp'!I$394","v":"GBP m"}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$12","v":"RPI as on 2015/16 - (Base year 1993/94)"},{"$f":" 'Actuals Inp'!F$12","v":0},{"$f":" 'Actuals Inp'!G$12","v":"RPI2016"},{"$f":" 'Actuals Inp'!H$12","v":259.5},{"$f":" 'Actuals Inp'!I$12","v":"index"}]
[null,null,null,null,{"$f":" Index!E$25","v":"RPI index (Base year 1993/94) - nominal"},{"$f":" Index!F$25","v":0},{"$f":" Index!G$25","v":"RPIt"},{"$f":" Index!H$25","v":0},{"$f":" Index!I$25","v":"index"},{"$f":" Index!J$25","v":0},{"$f":" Index!K$25","v":0},{"$f":" Index!L$25","v":0},{"$f":" Index!M$25","v":264.8},{"$f":" Index!N$25","v":273.53800000000001},{"$f":" Index!O$25","v":282.56475399999999},{"$f":" Index!P$25","v":291.88939088199999},{"$f":" Index!Q$25","v":301.52174078110596},{"$f":" Index!R$25","v":311.47195822688241},{"$f":" Index!S$25","v":321.75053284836952},{"$f":" Index!T$25","v":332.36830043236569},{"$f":" Index!U$25","v":343.33645434663373}]
[null,null,null,null,{"$f":" Time!E$129","v":"Start of regulatory part period"},{"$f":" Time!F$129","v":0},{"$f":" Time!G$129","v":0},{"$f":" Time!H$129","v":0},{"$f":" Time!I$129","v":"flag"},{"$f":" Time!J$129","v":0},{"$f":" Time!K$129","v":1},{"$f":" Time!L$129","v":0},{"$f":" Time!M$129","v":0},{"$f":" Time!N$129","v":1},{"$f":" Time!O$129","v":0},{"$f":" Time!P$129","v":0},{"$f":" Time!Q$129","v":0},{"$f":" Time!R$129","v":0},{"$f":" Time!S$129","v":0},{"$f":" Time!T$129","v":0},{"$f":" Time!U$129","v":0}]
[null,null,null,null,{"$f":" E$175","v":"Main rate pool capital allowance - nominal - DL "},0,0,0,"GBP m",0,88.291041204744033,0,0,6.7344198976813656,14.310995224397626,14.217989877343832,13.754745915126234,13.317733122945532,12.833220655067109,13.121936512182337,0]
[null,null,null,null,"Main rate pool capital allowance full period -nominal - DL",null,null,null,"GBP m",null,{"$f":" SUM(M182:U182)","v":95.207302493405848},null,{"$f":" IF(M180 = 1, $H177 * M179 / $H178, 0) + M181","v":0},{"$f":" IF(N180 = 1, $H177 * N179 / $H178, 0) + N181","v":13.650681186343171},{"$f":" IF(O180 = 1, $H177 * O179 / $H178, 0) + O181","v":14.310995224397626},{"$f":" IF(P180 = 1, $H177 * P179 / $H178, 0) + P181","v":14.217989877343832},{"$f":" IF(Q180 = 1, $H177 * Q179 / $H178, 0) + Q181","v":13.754745915126234},{"$f":" IF(R180 = 1, $H177 * R179 / $H178, 0) + R181","v":13.317733122945532},{"$f":" IF(S180 = 1, $H177 * S179 / $H178, 0) + S181","v":12.833220655067109},{"$f":" IF(T180 = 1, $H177 * T179 / $H178, 0) + T181","v":13.121936512182337},{"$f":" IF(U180 = 1, $H177 * U179 / $H178, 0) + U181","v":0}]
[]
[]
[null,null,"Main rate pool balance"]
[]
[null,null,null,null,{"$f":" 'Licence Inp'!E$253","v":"General pool - balance - base year 2018 - RP5 end pd. BEG balance - DL"},{"$f":" 'Licence Inp'!F$253","v":"Table 14"},{"$f":" 'Licence Inp'!G$253","v":0},{"$f":" 'Licence Inp'!H$253","v":52.430189508650443},{"$f":" 'Licence Inp'!I$253","v":"GBP m"}]
[null,null,null,null,{"$f":" Time!E$14","v":"1st Model column flag"},{"$f":" Time!F$14","v":0},{"$f":" Time!G$14","v":0},{"$f":" Time!H$14","v":0},{"$f":" Time!I$14","v":"flag"},{"$f":" Time!J$14","v":0},{"$f":" Time!K$14","v":1},{"$f":" Time!L$14","v":0},{"$f":" Time!M$14","v":1},{"$f":" Time!N$14","v":0},{"$f":" Time!O$14","v":0},{"$f":" Time!P$14","v":0},{"$f":" Time!Q$14","v":0},{"$f":" Time!R$14","v":0},{"$f":" Time!S$14","v":0},{"$f":" Time!T$14","v":0},{"$f":" Time!U$14","v":0}]
[]
[null,null,null,null,"Main rate pool balance - BEG - DL",null,null,null,"GBP m",null,null,null,{"$f":" L193","v":0},52.430189508650443,62.186436515563322,65.194533800033625,{"$f":" P193","v":64.770842774566347},62.660509168908405,60.669673115640755,58.462449650861274,59.777710777719541]
[null,null,null,"plus",{"$f":" E$161","v":"Main rate pool capex addition full period - DL"},0,0,0,"GBP m",0,102.55482376247497,0,0,23.40692819325605,17.319092508867929,13.794298851876563,11.644412309468299,11.326897069677887,10.625997190287634,14.437197639040612,0]
[null,null,null,"less",{"$f":" E$182","v":"Main rate pool capital allowance full period -nominal - DL"},0,0,0,"GBP m",0,95.207302493405848,0,0,13.650681186343171,14.310995224397626,14.217989877343832,13.754745915126234,13.317733122945532,12.833220655067109,13.121936512182337,0]
[null,null,null,null,"Main rate pool balance - DL",null,null,null,"GBP m",null,null,null,{"$f":" IF(M188 = 1, $H187, M190 + M191 - M192)","v":52.430189508650443},{"$f":" IF(N188 = 1, $H187, N190 + N191 - N192)","v":62.186436515563322},65.194533800033625,64.770842774566347,{"$f":" IF(Q188 = 1, $H187, Q190 + Q191 - Q192)","v":62.660509168908405},60.669673115640755,58.462449650861274,59.777710777719541,59.777710777719541]
[]
[]
[null,null,"Main rate pool capital allowance - DL "]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$9","v":"RPI switch"},{"$f":" 'Actuals Inp'!F$9","v":0},{"$f":" 'Actuals Inp'!G$9","v":0},{"$f":" 'Actuals Inp'!H$9","v":0},{"$f":" 'Actuals Inp'!I$9","v":"0 = off, 1 = on"}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$12","v":"RPI as on 2015/16 - (Base year 1993/94)"},{"$f":" 'Actuals Inp'!F$12","v":0},{"$f":" 'Actuals Inp'!G$12","v":"RPI2016"},{"$f":" 'Actuals Inp'!H$12","v":259.5},{"$f":" 'Actuals Inp'!I$12","v":"index"}]
[null,null,null,null,{"$f":" E$175","v":"Main rate pool capital allowance - nominal - DL "},0,0,0,"GBP m",0,88.291041204744033,0,0,6.7344198976813656,14.310995224397626,14.217989877343832,13.754745915126234,13.317733122945532,12.833220655067109,13.121936512182337,0]
[null,null,null,null,{"$f":" Index!E$25","v":"RPI index (Base year 1993/94) - nominal"},{"$f":" Index!F$25","v":0},{"$f":" Index!G$25","v":"RPIt"},{"$f":" Index!H$25","v":0},{"$f":" Index!I$25","v":"index"},{"$f":" Index!J$25","v":0},{"$f":" Index!K$25","v":0},{"$f":" Index!L$25","v":0},{"$f":" Index!M$25","v":264.8},{"$f":" Index!N$25","v":273.53800000000001},{"$f":" Index!O$25","v":282.56475399999999},{"$f":" Index!P$25","v":291.88939088199999},{"$f":" Index!Q$25","v":301.52174078110596},{"$f":" Index!R$25","v":311.47195822688241},{"$f":" Index!S$25","v":321.75053284836952},{"$f":" Index!T$25","v":332.36830043236569},{"$f":" Index!U$25","v":343.33645434663373}]
[null,null,null,null,"Main rate pool capital allowance - DL ",null,null,null,"GBP m",null,{"$f":" SUM(M202:U202)","v":75.700707388356705},null,{"$f":" IF($H198 = 1, M200, M200 / M201 * $H199)","v":0},6.3888087338809028,13.142839678904837,12.640296250651602,11.837808297765445,11.095546979824686,10.350319331279364,10.245088116049851,0]
[]
[]
[null,null,"Capex addition - D5Y excluding non network IT - nominal"]
[]
[null,null,null,null,{"$f":" E$111","v":"Capex addition - D5Y"},{"$f":" F$111","v":0},"CAt_D5Yt",0,"GBP m",0,56.004231887646633,0,{"$f":" M$111","v":0},8.4513857866595163,11.069271679787349,9.0156325902183578,{"$f":" Q$111","v":7.070619851793416},6.4827928312254688,5.9408880364409526,7.9736411115215731,0]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$382","v":"Non-network IT - per period - DL "},{"$f":" 'Actuals Inp'!F$382","v":0},{"$f":" 'Actuals Inp'!G$382","v":0},{"$f":" 'Actuals Inp'!H$382","v":0},{"$f":" 'Actuals Inp'!I$382","v":"GBP m"},{"$f":" 'Actuals Inp'!J$382","v":"[Entitlement Model 28.11.16.xlsx]Tax Cap All'!$B$25"},{"$f":" 'Actuals Inp'!K$382","v":25.530157730366582},{"$f":" 'Actuals Inp'!L$382","v":0},{"$f":" 'Actuals Inp'!M$382","v":0},{"$f":" 'Actuals Inp'!N$382","v":4.9038798105550399},{"$f":" 'Actuals Inp'!O$382","v":6.4498923627229701},{"$f":" 'Actuals Inp'!P$382","v":4.3109565048996901},{"$f":" 'Actuals Inp'!Q$382","v":2.2521677505455999},{"$f":" 'Actuals Inp'!R$382","v":2.0618665717028999},{"$f":" 'Actuals Inp'!S$382","v":1.35225657183293},{"$f":" 'Actuals Inp'!T$382","v":4.1991381581074503},{"$f":" 'Actuals Inp'!U$382","v":0}]
[null,null,null,null,"Capex addition - D5Y excluding non network IT",null,null,null,"GBP m",null,{"$f":" SUM(M209:U209)","v":30.47407415728005},null,{"$f":" M207 - M208","v":0},3.5475059761044765,4.6193793170643787,4.7046760853186678,4.8184521012478161,4.4209262595225685,4.5886314646080226,3.7745029534141228,0]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$9","v":"RPI switch"},{"$f":" 'Actuals Inp'!F$9","v":0},{"$f":" 'Actuals Inp'!G$9","v":0},{"$f":" 'Actuals Inp'!H$9","v":0},{"$f":" 'Actuals Inp'!I$9","v":"0 = off, 1 = on"}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$12","v":"RPI as on 2015/16 - (Base year 1993/94)"},{"$f":" 'Actuals Inp'!F$12","v":0},{"$f":" 'Actuals Inp'!G$12","v":"RPI2016"},{"$f":" 'Actuals Inp'!H$12","v":259.5},{"$f":" 'Actuals Inp'!I$12","v":"index"}]
[null,null,null,null,{"$f":" E$209","v":"Capex addition - D5Y excluding non network IT"},0,0,0,"GBP m",0,30.47407415728005,0,0,3.5475059761044765,4.6193793170643787,4.7046760853186678,4.8184521012478161,4.4209262595225685,4.5886314646080226,3.7745029534141228,0]
[null,null,null,null,{"$f":" E$45","v":"Capex addition - DN"},{"$f":" F$45","v":0},"CAt_DNt",0,"GBP m",0,429.75545082336214,0,0,33.183508505627678,65.836561242927118,65.228266579534605,64.723401938940256,67.499351896366107,66.926282398765963,66.358078261200447,0]
[null,null,null,null,{"$f":" Index!E$25","v":"RPI index (Base year 1993/94) - nominal"},{"$f":" Index!F$25","v":0},{"$f":" Index!G$25","v":"RPIt"},{"$f":" Index!H$25","v":0},{"$f":" Index!I$25","v":"index"},{"$f":" Index!J$25","v":0},{"$f":" Index!K$25","v":0},{"$f":" Index!L$25","v":0},{"$f":" Index!M$25","v":264.8},{"$f":" Index!N$25","v":273.53800000000001},{"$f":" Index!O$25","v":282.56475399999999},{"$f":" Index!P$25","v":291.88939088199999},{"$f":" Index!Q$25","v":301.52174078110596},{"$f":" Index!R$25","v":311.47195822688241},{"$f":" Index!S$25","v":321.75053284836952},{"$f":" Index!T$25","v":332.36830043236569},{"$f":" Index!U$25","v":343.33645434663373}]
[null,null,null,null,"Capex addition - nominal",null,null,null,"GBP m",null,{"$f":" SUM(M216:U216)","v":539.72145285036027},null,{"$f":" IF($H211 = 0, SUM(M213:M214) * M215 / $H212, SUM(M213:M214))","v":0},38.718027897125431,76.718171530530327,78.66159551841946,80.803009199780703,86.324276968927649,88.670372416746943,89.825999318829687,0]
[]
[]
[null,null,"Special rate asset pool"]
[]
[null,null,null,null,{"$f":" E$133","v":"Non Qualifying Capex Split - DL"},{"$f":" F$133","v":0},{"$f":" G$133","v":0},{"$f":" H$133","v":0.9},{"$f":" I$133","v":"%"}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$368","v":"Non- allowable capex per period - nominal"},{"$f":" 'Actuals Inp'!F$368","v":0},{"$f":" 'Actuals Inp'!G$368","v":"Nominal"},{"$f":" 'Actuals Inp'!H$368","v":0},{"$f":" 'Actuals Inp'!I$368","v":"GBP m"},{"$f":" 'Actuals Inp'!J$368","v":"[Entitlement Model 28.11.16.xlsx]Tax Cap All'!$B$35"},{"$f":" 'Actuals Inp'!K$368","v":-13.000000000000002},{"$f":" 'Actuals Inp'!L$368","v":0},{"$f":" 'Actuals Inp'!M$368","v":0},{"$f":" 'Actuals Inp'!N$368","v":-1.0000000000000004},{"$f":" 'Actuals Inp'!O$368","v":-1.9999999999999956},{"$f":" 'Actuals Inp'!P$368","v":-2.0000000000000058},{"$f":" 'Actuals Inp'!Q$368","v":-1.9999999999999982},{"$f":" 'Actuals Inp'!R$368","v":-2.0000000000000044},{"$f":" 'Actuals Inp'!S$368","v":-1.9999999999999951},{"$f":" 'Actuals Inp'!T$368","v":-2.0000000000000036},{"$f":" 'Actuals Inp'!U$368","v":0}]
[null,null,null,null,"Non- qualifying capex - DL",null,null,null,"GBP m",null,null,null,{"$f":" $H221 * M222","v":0},-0.90000000000000047,-1.799999999999996,-1.8000000000000052,{"$f":" $H221 * Q222","v":-1.7999999999999985},-1.800000000000004,-1.7999999999999956,-1.8000000000000032,0]
[]
[null,null,null,null,{"$f":" E$216","v":"Capex addition - nominal"},0,0,0,"GBP m",0,539.72145285036027,0,0,38.718027897125431,76.718171530530327,78.66159551841946,80.803009199780703,86.324276968927649,88.670372416746943,89.825999318829687,0]
[null,null,null,null,{"$f":" E$223","v":"Non- qualifying capex - DL"},0,0,0,"GBP m",0,0,0,0,-0.90000000000000047,-1.799999999999996,-1.8000000000000052,{"$f":" Q$223","v":-1.7999999999999985},-1.800000000000004,-1.7999999999999956,-1.8000000000000032,0]
[null,null,null,"less",{"$f":" E$292","v":"Deferred revenue pool additions - DL"},0,0,0,"GBP m",0,0,0,0,11,22,22,{"$f":" Q$292","v":22},22,22,22,0]
[null,null,null,null,"Special rate asset pool addition - nominal - DL ",null,null,null,"GBP m",null,{"$f":" SUM(M228:U228)","v":385.02145285036022},null,{"$f":" SUM(M225:M226) - M227","v":0},26.818027897125432,52.91817153053033,54.861595518419449,57.003009199780706,62.524276968927651,64.870372416746946,66.02599931882969,0]
[]
[]
[null,null,"Special rate asset pool addition full period - DL"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$396","v":"Special rate asset pool addition last RP5 part period 2016 - DL"},{"$f":" 'Actuals Inp'!F$396","v":0},{"$f":" 'Actuals Inp'!G$396","v":0},{"$f":" 'Actuals Inp'!H$396","v":30.148345794102195},{"$f":" 'Actuals Inp'!I$396","v":"GBP m"}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$12","v":"RPI as on 2015/16 - (Base year 1993/94)"},{"$f":" 'Actuals Inp'!F$12","v":0},{"$f":" 'Actuals Inp'!G$12","v":"RPI2016"},{"$f":" 'Actuals Inp'!H$12","v":259.5},{"$f":" 'Actuals Inp'!I$12","v":"index"}]
[null,null,null,null,{"$f":" Index!E$25","v":"RPI index (Base year 1993/94) - nominal"},{"$f":" Index!F$25","v":0},{"$f":" Index!G$25","v":"RPIt"},{"$f":" Index!H$25","v":0},{"$f":" Index!I$25","v":"index"},{"$f":" Index!J$25","v":0},{"$f":" Index!K$25","v":0},{"$f":" Index!L$25","v":0},{"$f":" Index!M$25","v":264.8},{"$f":" Index!N$25","v":273.53800000000001},{"$f":" Index!O$25","v":282.56475399999999},{"$f":" Index!P$25","v":291.88939088199999},{"$f":" Index!Q$25","v":301.52174078110596},{"$f":" Index!R$25","v":311.47195822688241},{"$f":" Index!S$25","v":321.75053284836952},{"$f":" Index!T$25","v":332.36830043236569},{"$f":" Index!U$25","v":343.33645434663373}]
[null,null,null,null,{"$f":" Time!E$129","v":"Start of regulatory part period"},{"$f":" Time!F$129","v":0},{"$f":" Time!G$129","v":0},{"$f":" Time!H$129","v":0},{"$f":" Time!I$129","v":"flag"},{"$f":" Time!J$129","v":0},{"$f":" Time!K$129","v":1},{"$f":" Time!L$129","v":0},{"$f":" Time!M$129","v":0},{"$f":" Time!N$129","v":1},{"$f":" Time!O$129","v":0},{"$f":" Time!P$129","v":0},{"$f":" Time!Q$129","v":0},{"$f":" Time!R$129","v":0},{"$f":" Time!S$129","v":0},{"$f":" Time!T$129","v":0},{"$f":" Time!U$129","v":0}]
[null,null,null,null,{"$f":" E$228","v":"Special rate asset pool addition - nominal - DL "},0,0,0,"GBP m",0,385.02145285036022,0,0,26.818027897125432,52.91817153053033,54.861595518419449,57.003009199780706,62.524276968927651,64.870372416746946,66.02599931882969,0]
[null,null,null,null,"Special rate asset pool addition full period - DL",null,null,null,"GBP m",null,{"$f":" SUM(M238:U238)","v":416.80071378225665},null,{"$f":" IF(M236 = 1, $H233 * M235 / $H234, 0) + M237","v":0},{"$f":" IF(N236 = 1, $H233 * N235 / $H234, 0) + N237","v":58.597288829021878},{"$f":" IF(O236 = 1, $H233 * O235 / $H234, 0) + O237","v":52.91817153053033},{"$f":" IF(P236 = 1, $H233 * P235 / $H234, 0) + P237","v":54.861595518419449},{"$f":" IF(Q236 = 1, $H233 * Q235 / $H234, 0) + Q237","v":57.003009199780706},{"$f":" IF(R236 = 1, $H233 * R235 / $H234, 0) + R237","v":62.524276968927651},{"$f":" IF(S236 = 1, $H233 * S235 / $H234, 0) + S237","v":64.870372416746946},{"$f":" IF(T236 = 1, $H233 * T235 / $H234, 0) + T237","v":66.02599931882969},{"$f":" IF(U236 = 1, $H233 * U235 / $H234, 0) + U237","v":0}]
[]
[]
[null,null,"Special rate asset pool capital allowance - nominal - DL"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$376","v":"Capital allowance rates - special pool"},{"$f":" 'Actuals Inp'!F$376","v":0},{"$f":" 'Actuals Inp'!G$376","v":0},{"$f":" 'Actuals Inp'!H$376","v":0.08},{"$f":" 'Actuals Inp'!I$376","v":"%"}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$396","v":"Special rate asset pool addition last RP5 part period 2016 - DL"},{"$f":" 'Actuals Inp'!F$396","v":0},{"$f":" 'Actuals Inp'!G$396","v":0},{"$f":" 'Actuals Inp'!H$396","v":30.148345794102195},{"$f":" 'Actuals Inp'!I$396","v":"GBP m"}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$397","v":"Domestic contributions last RP5 part period 2016 - DL"},{"$f":" 'Actuals Inp'!F$397","v":0},{"$f":" 'Actuals Inp'!G$397","v":0},{"$f":" 'Actuals Inp'!H$397","v":0},{"$f":" 'Actuals Inp'!I$397","v":"GBP m"}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$398","v":"Special rate asset pool capital allowance last RP5 part period 2016 - DL"},{"$f":" 'Actuals Inp'!F$398","v":0},{"$f":" 'Actuals Inp'!G$398","v":0},{"$f":" 'Actuals Inp'!H$398","v":15.549271741756694},{"$f":" 'Actuals Inp'!I$398","v":"GBP m"}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$12","v":"RPI as on 2015/16 - (Base year 1993/94)"},{"$f":" 'Actuals Inp'!F$12","v":0},{"$f":" 'Actuals Inp'!G$12","v":"RPI2016"},{"$f":" 'Actuals Inp'!H$12","v":259.5},{"$f":" 'Actuals Inp'!I$12","v":"index"}]
[null,null,null,null,{"$f":" E$272","v":"Special rate asset pool balance - BEG - DL"},0,0,0,"GBP m",0,0,0,0,346.20223860794533,372.41556524200985,391.30703783073699,{"$f":" Q$272","v":410.47514268122393},430.07989973052429,453.19584256349577,476.62091778182332,499.23516373260077]
[null,null,null,null,{"$f":" E$228","v":"Special rate asset pool addition - nominal - DL "},0,0,0,"GBP m",0,385.02145285036022,0,0,26.818027897125432,52.91817153053033,54.861595518419449,{"$f":" Q$228","v":57.003009199780706},62.524276968927651,64.870372416746946,66.02599931882969,0]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$370","v":"Domestic contributions - DL"},{"$f":" 'Actuals Inp'!F$370","v":0},{"$f":" 'Actuals Inp'!G$370","v":0},{"$f":" 'Actuals Inp'!H$370","v":0},{"$f":" 'Actuals Inp'!I$370","v":"GBP m"},{"$f":" 'Actuals Inp'!J$370","v":"[Entitlement Model 28.11.16.xlsx]Tax Cap All'!$B$33"},{"$f":" 'Actuals Inp'!K$370","v":0},{"$f":" 'Actuals Inp'!L$370","v":0},{"$f":" 'Actuals Inp'!M$370","v":0},{"$f":" 'Actuals Inp'!N$370","v":0},{"$f":" 'Actuals Inp'!O$370","v":0},{"$f":" 'Actuals Inp'!P$370","v":0},{"$f":" 'Actuals Inp'!Q$370","v":0},{"$f":" 'Actuals Inp'!R$370","v":0},{"$f":" 'Actuals Inp'!S$370","v":0},{"$f":" 'Actuals Inp'!T$370","v":0},{"$f":" 'Actuals Inp'!U$370","v":0}]
[null,null,null,null,{"$f":" Index!E$25","v":"RPI index (Base year 1993/94) - nominal"},{"$f":" Index!F$25","v":0},{"$f":" Index!G$25","v":"RPIt"},{"$f":" Index!H$25","v":0},{"$f":" Index!I$25","v":"index"},{"$f":" Index!J$25","v":0},{"$f":" Index!K$25","v":0},{"$f":" Index!L$25","v":0},{"$f":" Index!M$25","v":264.8},{"$f":" Index!N$25","v":273.53800000000001},{"$f":" Index!O$25","v":282.56475399999999},{"$f":" Index!P$25","v":291.88939088199999},{"$f":" Index!Q$25","v":301.52174078110596},{"$f":" Index!R$25","v":311.47195822688241},{"$f":" Index!S$25","v":321.75053284836952},{"$f":" Index!T$25","v":332.36830043236569},{"$f":" Index!U$25","v":343.33645434663373}]
[null,null,null,null,{"$f":" Time!E$129","v":"Start of regulatory part period"},{"$f":" Time!F$129","v":0},{"$f":" Time!G$129","v":0},{"$f":" Time!H$129","v":0},{"$f":" Time!I$129","v":"flag"},{"$f":" Time!J$129","v":0},{"$f":" Time!K$129","v":1},{"$f":" Time!L$129","v":0},{"$f":" Time!M$129","v":0},{"$f":" Time!N$129","v":1},{"$f":" Time!O$129","v":0},{"$f":" Time!P$129","v":0},{"$f":" Time!Q$129","v":0},{"$f":" Time!R$129","v":0},{"$f":" Time!S$129","v":0},{"$f":" Time!T$129","v":0},{"$f":" Time!U$129","v":0}]
[null,null,null,null,{"$f":" Time!E$92","v":"RP6 period flag"},{"$f":" Time!F$92","v":0},{"$f":" Time!G$92","v":0},{"$f":" Time!H$92","v":0},{"$f":" Time!I$92","v":"flag"},{"$f":" Time!J$92","v":0},{"$f":" Time!K$92","v":7},{"$f":" Time!L$92","v":0},{"$f":" Time!M$92","v":0},{"$f":" Time!N$92","v":1},{"$f":" Time!O$92","v":1},{"$f":" Time!P$92","v":1},{"$f":" Time!Q$92","v":1},{"$f":" Time!R$92","v":1},{"$f":" Time!S$92","v":1},{"$f":" Time!T$92","v":1},{"$f":" Time!U$92","v":0}]
[null,null,null,null,"Special rate asset pool capital allowance - nominal - DL",null,null,null,"GBP m",null,{"$f":" SUM(M254:U254)","v":247.3773582387318},null,{"$f":" ((($H244 + $H245) / $H247 * M251) * M252 + SUM(M248:M250)) * $H243 * M253 - (($H246 / $H247 * M251) * M252)","v":0},15.993531776087849,34.026698941803218,35.693490667932515,37.398252150480374,39.40833413595616,41.445297198419425,43.411753368052238,0]
[]
[]
[null,null,"Special rate asset pool capital allowance full period - DL"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$398","v":"Special rate asset pool capital allowance last RP5 part period 2016 - DL"},{"$f":" 'Actuals Inp'!F$398","v":0},{"$f":" 'Actuals Inp'!G$398","v":0},{"$f":" 'Actuals Inp'!H$398","v":15.549271741756694},{"$f":" 'Actuals Inp'!I$398","v":"GBP m"}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$12","v":"RPI as on 2015/16 - (Base year 1993/94)"},{"$f":" 'Actuals Inp'!F$12","v":0},{"$f":" 'Actuals Inp'!G$12","v":"RPI2016"},{"$f":" 'Actuals Inp'!H$12","v":259.5},{"$f":" 'Actuals Inp'!I$12","v":"index"}]
[null,null,null,null,{"$f":" Index!E$25","v":"RPI index (Base year 1993/94) - nominal"},{"$f":" Index!F$25","v":0},{"$f":" Index!G$25","v":"RPIt"},{"$f":" Index!H$25","v":0},{"$f":" Index!I$25","v":"index"},{"$f":" Index!J$25","v":0},{"$f":" Index!K$25","v":0},{"$f":" Index!L$25","v":0},{"$f":" Index!M$25","v":264.8},{"$f":" Index!N$25","v":273.53800000000001},{"$f":" Index!O$25","v":282.56475399999999},{"$f":" Index!P$25","v":291.88939088199999},{"$f":" Index!Q$25","v":301.52174078110596},{"$f":" Index!R$25","v":311.47195822688241},{"$f":" Index!S$25","v":321.75053284836952},{"$f":" Index!T$25","v":332.36830043236569},{"$f":" Index!U$25","v":343.33645434663373}]
[null,null,null,null,{"$f":" Time!E$129","v":"Start of regulatory part period"},{"$f":" Time!F$129","v":0},{"$f":" Time!G$129","v":0},{"$f":" Time!H$129","v":0},{"$f":" Time!I$129","v":"flag"},{"$f":" Time!J$129","v":0},{"$f":" Time!K$129","v":1},{"$f":" Time!L$129","v":0},{"$f":" Time!M$129","v":0},{"$f":" Time!N$129","v":1},{"$f":" Time!O$129","v":0},{"$f":" Time!P$129","v":0},{"$f":" Time!Q$129","v":0},{"$f":" Time!R$129","v":0},{"$f":" Time!S$129","v":0},{"$f":" Time!T$129","v":0},{"$f":" Time!U$129","v":0}]
[null,null,null,null,{"$f":" E$254","v":"Special rate asset pool capital allowance - nominal - DL"},0,0,0,"GBP m",0,247.3773582387318,0,0,15.993531776087849,34.026698941803218,35.693490667932515,37.398252150480374,39.40833413595616,41.445297198419425,43.411753368052238,0]
[null,null,null,null,"Special rate asset pool capital allowance full period - nominal - DL",null,null,null,"GBP m",null,{"$f":" SUM(M264:U264)","v":263.76778865760133},null,{"$f":" IF(M262 = 1, $H259 * M261 / $H260, 0) + M263","v":0},{"$f":" IF(N262 = 1, $H259 * N261 / $H260, 0) + N263","v":32.383962194957377},{"$f":" IF(O262 = 1, $H259 * O261 / $H260, 0) + O263","v":34.026698941803218},{"$f":" IF(P262 = 1, $H259 * P261 / $H260, 0) + P263","v":35.693490667932515},{"$f":" IF(Q262 = 1, $H259 * Q261 / $H260, 0) + Q263","v":37.398252150480374},{"$f":" IF(R262 = 1, $H259 * R261 / $H260, 0) + R263","v":39.40833413595616},{"$f":" IF(S262 = 1, $H259 * S261 / $H260, 0) + S263","v":41.445297198419425},{"$f":" IF(T262 = 1, $H259 * T261 / $H260, 0) + T263","v":43.411753368052238},{"$f":" IF(U262 = 1, $H259 * U261 / $H260, 0) + U263","v":0}]
[]
[]
[null,null,"Special rate asset pool balance"]
[]
[null,null,null,null,{"$f":" 'Licence Inp'!E$254","v":"Long life asset pool - balance - base year 2018 - RP5 end pd. BEG balance - DL"},{"$f":" 'Licence Inp'!F$254","v":"Table 14"},{"$f":" 'Licence Inp'!G$254","v":0},{"$f":" 'Licence Inp'!H$254","v":346.20223860794533},{"$f":" 'Licence Inp'!I$254","v":"GBP m"}]
[null,null,null,null,{"$f":" Time!E$14","v":"1st Model column flag"},{"$f":" Time!F$14","v":0},{"$f":" Time!G$14","v":0},{"$f":" Time!H$14","v":0},{"$f":" Time!I$14","v":"flag"},{"$f":" Time!J$14","v":0},{"$f":" Time!K$14","v":1},{"$f":" Time!L$14","v":0},{"$f":" Time!M$14","v":1},{"$f":" Time!N$14","v":0},{"$f":" Time!O$14","v":0},{"$f":" Time!P$14","v":0},{"$f":" Time!Q$14","v":0},{"$f":" Time!R$14","v":0},{"$f":" Time!S$14","v":0},{"$f":" Time!T$14","v":0},{"$f":" Time!U$14","v":0}]
[]
[null,null,null,null,"Special rate asset pool balance - BEG - DL",null,null,null,"GBP m",null,null,null,{"$f":" L276","v":0},346.20223860794533,372.41556524200985,391.30703783073699,{"$f":" P276","v":410.47514268122393},430.07989973052429,453.19584256349577,476.62091778182332,499.23516373260077]
[null,null,null,"plus",{"$f":" E$238","v":"Special rate asset pool addition full period - DL"},0,0,0,"GBP m",0,416.80071378225665,0,0,58.597288829021878,52.91817153053033,54.861595518419449,57.003009199780706,62.524276968927651,64.870372416746946,66.02599931882969,0]
[null,null,null,"plus",{"$f":" 'Actuals Inp'!E$370","v":"Domestic contributions - DL"},{"$f":" 'Actuals Inp'!F$370","v":0},{"$f":" 'Actuals Inp'!G$370","v":0},{"$f":" 'Actuals Inp'!H$370","v":0},{"$f":" 'Actuals Inp'!I$370","v":"GBP m"},{"$f":" 'Actuals Inp'!J$370","v":"[Entitlement Model 28.11.16.xlsx]Tax Cap All'!$B$33"},{"$f":" 'Actuals Inp'!K$370","v":0},{"$f":" 'Actuals Inp'!L$370","v":0},{"$f":" 'Actuals Inp'!M$370","v":0},{"$f":" 'Actuals Inp'!N$370","v":0},{"$f":" 'Actuals Inp'!O$370","v":0},{"$f":" 'Actuals Inp'!P$370","v":0},{"$f":" 'Actuals Inp'!Q$370","v":0},{"$f":" 'Actuals Inp'!R$370","v":0},{"$f":" 'Actuals Inp'!S$370","v":0},{"$f":" 'Actuals Inp'!T$370","v":0},{"$f":" 'Actuals Inp'!U$370","v":0}]
[null,null,null,"less",{"$f":" E$264","v":"Special rate asset pool capital allowance full period - nominal - DL"},0,0,0,"GBP m",0,263.76778865760133,0,0,32.383962194957377,34.026698941803218,35.693490667932515,37.398252150480374,39.40833413595616,41.445297198419425,43.411753368052238,0]
[null,null,null,null,"Special rate asset pool balance - DL",null,null,null,"GBP m",null,null,null,{"$f":" IF(M270 = 1, $H269, M272 + M273 + M274 - M275)","v":346.20223860794533},372.41556524200985,391.30703783073699,410.47514268122393,{"$f":" IF(Q270 = 1, $H269, Q272 + Q273 + Q274 - Q275)","v":430.07989973052429},453.19584256349577,476.62091778182332,499.23516373260077,499.23516373260077]
[]
[]
[null,null,"Special rate asset pool capital allowance - DL"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$9","v":"RPI switch"},{"$f":" 'Actuals Inp'!F$9","v":0},{"$f":" 'Actuals Inp'!G$9","v":0},{"$f":" 'Actuals Inp'!H$9","v":0},{"$f":" 'Actuals Inp'!I$9","v":"0 = off, 1 = on"}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$12","v":"RPI as on 2015/16 - (Base year 1993/94)"},{"$f":" 'Actuals Inp'!F$12","v":0},{"$f":" 'Actuals Inp'!G$12","v":"RPI2016"},{"$f":" 'Actuals Inp'!H$12","v":259.5},{"$f":" 'Actuals Inp'!I$12","v":"index"}]
[null,null,null,null,{"$f":" E$254","v":"Special rate asset pool capital allowance - nominal - DL"},0,0,0,"GBP m",0,247.3773582387318,0,0,15.993531776087849,34.026698941803218,35.693490667932515,37.398252150480374,39.40833413595616,41.445297198419425,43.411753368052238,0]
[null,null,null,null,{"$f":" Index!E$25","v":"RPI index (Base year 1993/94) - nominal"},{"$f":" Index!F$25","v":0},{"$f":" Index!G$25","v":"RPIt"},{"$f":" Index!H$25","v":0},{"$f":" Index!I$25","v":"index"},{"$f":" Index!J$25","v":0},{"$f":" Index!K$25","v":0},{"$f":" Index!L$25","v":0},{"$f":" Index!M$25","v":264.8},{"$f":" Index!N$25","v":273.53800000000001},{"$f":" Index!O$25","v":282.56475399999999},{"$f":" Index!P$25","v":291.88939088199999},{"$f":" Index!Q$25","v":301.52174078110596},{"$f":" Index!R$25","v":311.47195822688241},{"$f":" Index!S$25","v":321.75053284836952},{"$f":" Index!T$25","v":332.36830043236569},{"$f":" Index!U$25","v":343.33645434663373}]
[null,null,null,null,"Special rate asset pool capital allowance - DL",null,null,null,"GBP m",null,{"$f":" SUM(M285:U285)","v":210.49452009559624},null,{"$f":" IF($H281 = 1, M283, M283 / M284 * $H282)","v":0},15.172741980619865,31.249220755246547,31.732776584788432,32.186224475584432,32.832691477258003,33.426687837245467,33.89417698485348,0]
[]
[]
[null,null,"Deferred revenue pool"]
[]
[null,null,null,null,{"$f":" E$132","v":"Deferred revenue pool split - DL"},{"$f":" F$132","v":0},{"$f":" G$132","v":0},{"$f":" H$132","v":0.88},{"$f":" I$132","v":"%"}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$366","v":"Deferred revenue pool additions - nominal"},{"$f":" 'Actuals Inp'!F$366","v":0},{"$f":" 'Actuals Inp'!G$366","v":"Nominal"},{"$f":" 'Actuals Inp'!H$366","v":0},{"$f":" 'Actuals Inp'!I$366","v":"GBP m"},{"$f":" 'Actuals Inp'!J$366","v":"[Entitlement Model 28.11.16.xlsx]Tax Cap All'!$B$43"},{"$f":" 'Actuals Inp'!K$366","v":162.5},{"$f":" 'Actuals Inp'!L$366","v":0},{"$f":" 'Actuals Inp'!M$366","v":0},{"$f":" 'Actuals Inp'!N$366","v":12.5},{"$f":" 'Actuals Inp'!O$366","v":25},{"$f":" 'Actuals Inp'!P$366","v":25},{"$f":" 'Actuals Inp'!Q$366","v":25},{"$f":" 'Actuals Inp'!R$366","v":25},{"$f":" 'Actuals Inp'!S$366","v":25},{"$f":" 'Actuals Inp'!T$366","v":25},{"$f":" 'Actuals Inp'!U$366","v":0}]
[null,null,null,null,"Deferred revenue pool additions - DL",null,null,null,"GBP m",null,null,null,{"$f":" $H290 * M291","v":0},{"$f":" $H290 * N291","v":11},22,22,{"$f":" $H290 * Q291","v":22},22,22,22,0]
[]
[null,null,null,null,{"$f":" E$292","v":"Deferred revenue pool additions - DL"},0,0,0,"GBP m",0,0,0,0,11,22,22,22,22,22,22,0]
[null,null,null,null,{"$f":" Time!E$98","v":"RP6 PPF- actual / actual"},{"$f":" Time!F$98","v":0},{"$f":" Time!G$98","v":0},{"$f":" Time!H$98","v":0},{"$f":" Time!I$98","v":"factor"},{"$f":" Time!J$98","v":0},{"$f":" Time!K$98","v":6.5},{"$f":" Time!L$98","v":0},{"$f":" Time!M$98","v":0},{"$f":" Time!N$98","v":0.5},{"$f":" Time!O$98","v":1},{"$f":" Time!P$98","v":1},{"$f":" Time!Q$98","v":1},{"$f":" Time!R$98","v":1},{"$f":" Time!S$98","v":1},{"$f":" Time!T$98","v":1},{"$f":" Time!U$98","v":0}]
[null,null,null,null,"Deferred revenue pool additions full period - DL",null,null,null,"GBP m",null,{"$f":" SUM(M296:U296)","v":154},null,{"$f":" IF(M295 = 0, 0, M294 / M295)","v":0},22,22,22,22,22,22,22,0]
[]
[]
[null,null,"Deferred revenue pool capital allowance - nominal - DL"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$377","v":"Capital allowance rates - deferred revenue pool"},{"$f":" 'Actuals Inp'!F$377","v":0},{"$f":" 'Actuals Inp'!G$377","v":0},{"$f":" 'Actuals Inp'!H$377","v":2.5000000000000001E-2},{"$f":" 'Actuals Inp'!I$377","v":"%"}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$400","v":"Deferred revenue pool capital allowance - DL - end of March 17  Base year 2016 - DL"},{"$f":" 'Actuals Inp'!F$400","v":0},{"$f":" 'Actuals Inp'!G$400","v":0},{"$f":" 'Actuals Inp'!H$400","v":5.5602488904649441},{"$f":" 'Actuals Inp'!I$400","v":"GBP m"}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$401","v":"Deferred revenue pool capital allowance last RP5 part period 2016 - DL"},{"$f":" 'Actuals Inp'!F$401","v":0},{"$f":" 'Actuals Inp'!G$401","v":0},{"$f":" 'Actuals Inp'!H$401","v":3.0410114152329837},{"$f":" 'Actuals Inp'!I$401","v":"GBP m"}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$12","v":"RPI as on 2015/16 - (Base year 1993/94)"},{"$f":" 'Actuals Inp'!F$12","v":0},{"$f":" 'Actuals Inp'!G$12","v":"RPI2016"},{"$f":" 'Actuals Inp'!H$12","v":259.5},{"$f":" 'Actuals Inp'!I$12","v":"index"}]
[null,null,null,null,{"$f":" E$292","v":"Deferred revenue pool additions - DL"},0,0,0,"GBP m",0,0,0,0,11,22,22,{"$f":" Q$292","v":22},22,22,22,0]
[null,null,null,null,{"$f":" Index!E$25","v":"RPI index (Base year 1993/94) - nominal"},{"$f":" Index!F$25","v":0},{"$f":" Index!G$25","v":"RPIt"},{"$f":" Index!H$25","v":0},{"$f":" Index!I$25","v":"index"},{"$f":" Index!J$25","v":0},{"$f":" Index!K$25","v":0},{"$f":" Index!L$25","v":0},{"$f":" Index!M$25","v":264.8},{"$f":" Index!N$25","v":273.53800000000001},{"$f":" Index!O$25","v":282.56475399999999},{"$f":" Index!P$25","v":291.88939088199999},{"$f":" Index!Q$25","v":301.52174078110596},{"$f":" Index!R$25","v":311.47195822688241},{"$f":" Index!S$25","v":321.75053284836952},{"$f":" Index!T$25","v":332.36830043236569},{"$f":" Index!U$25","v":343.33645434663373}]
[null,null,null,null,{"$f":" Time!E$129","v":"Start of regulatory part period"},{"$f":" Time!F$129","v":0},{"$f":" Time!G$129","v":0},{"$f":" Time!H$129","v":0},{"$f":" Time!I$129","v":"flag"},{"$f":" Time!J$129","v":0},{"$f":" Time!K$129","v":1},{"$f":" Time!L$129","v":0},{"$f":" Time!M$129","v":0},{"$f":" Time!N$129","v":1},{"$f":" Time!O$129","v":0},{"$f":" Time!P$129","v":0},{"$f":" Time!Q$129","v":0},{"$f":" Time!R$129","v":0},{"$f":" Time!S$129","v":0},{"$f":" Time!T$129","v":0},{"$f":" Time!U$129","v":0}]
[null,null,null,null,{"$f":" Time!E$92","v":"RP6 period flag"},{"$f":" Time!F$92","v":0},{"$f":" Time!G$92","v":0},{"$f":" Time!H$92","v":0},{"$f":" Time!I$92","v":"flag"},{"$f":" Time!J$92","v":0},{"$f":" Time!K$92","v":7},{"$f":" Time!L$92","v":0},{"$f":" Time!M$92","v":0},{"$f":" Time!N$92","v":1},{"$f":" Time!O$92","v":1},{"$f":" Time!P$92","v":1},{"$f":" Time!Q$92","v":1},{"$f":" Time!R$92","v":1},{"$f":" Time!S$92","v":1},{"$f":" Time!T$92","v":1},{"$f":" Time!U$92","v":0}]
[null,null,null,null,{"$f":" Time!E$98","v":"RP6 PPF- actual / actual"},{"$f":" Time!F$98","v":0},{"$f":" Time!G$98","v":0},{"$f":" Time!H$98","v":0},{"$f":" Time!I$98","v":"factor"},{"$f":" Time!J$98","v":0},{"$f":" Time!K$98","v":6.5},{"$f":" Time!L$98","v":0},{"$f":" Time!M$98","v":0},{"$f":" Time!N$98","v":0.5},{"$f":" Time!O$98","v":1},{"$f":" Time!P$98","v":1},{"$f":" Time!Q$98","v":1},{"$f":" Time!R$98","v":1},{"$f":" Time!S$98","v":1},{"$f":" Time!T$98","v":1},{"$f":" Time!U$98","v":0}]
[null,null,null,null,"Deferred revenue pool capital allowance - nominal - DL",null,null,null,"GBP m",null,{"$f":" SUM(M310:U310)","v":53.221747000000008},null,{"$f":" IF(M309 <> 0, IF(M307 = 1, ($H302 / $H304 * M306), L310 * M309 / L309) + (M305 * (1 / M309) * $H301) * M308, 0) - ($H303 / $H304 * M306) * M307","v":0},3.2055189999999998,6.9610379999999994,7.5110379999999992,8.0610379999999999,8.6110380000000006,9.1610380000000013,9.7110380000000021,0]
[]
[]
[null,null,null,null,{"$f":" E$310","v":"Deferred revenue pool capital allowance - nominal - DL"},0,0,0,"GBP m",0,53.221747000000008,0,0,3.2055189999999998,6.9610379999999994,7.5110379999999992,8.0610379999999999,8.6110380000000006,9.1610380000000013,9.7110380000000021,0]
[null,null,null,null,{"$f":" Time!E$98","v":"RP6 PPF- actual / actual"},{"$f":" Time!F$98","v":0},{"$f":" Time!G$98","v":0},{"$f":" Time!H$98","v":0},{"$f":" Time!I$98","v":"factor"},{"$f":" Time!J$98","v":0},{"$f":" Time!K$98","v":6.5},{"$f":" Time!L$98","v":0},{"$f":" Time!M$98","v":0},{"$f":" Time!N$98","v":0.5},{"$f":" Time!O$98","v":1},{"$f":" Time!P$98","v":1},{"$f":" Time!Q$98","v":1},{"$f":" Time!R$98","v":1},{"$f":" Time!S$98","v":1},{"$f":" Time!T$98","v":1},{"$f":" Time!U$98","v":0}]
[null,null,null,null,"Deferred revenue pool capital allowance full period - DL",null,null,null,"GBP m",null,{"$f":" SUM(M315:U315)","v":56.427266000000003},null,{"$f":" IF(M314 = 0, 0, M313 / M314)","v":0},{"$f":" IF(N314 = 0, 0, N313 / N314)","v":6.4110379999999996},{"$f":" IF(O314 = 0, 0, O313 / O314)","v":6.9610379999999994},{"$f":" IF(P314 = 0, 0, P313 / P314)","v":7.5110379999999992},{"$f":" IF(Q314 = 0, 0, Q313 / Q314)","v":8.0610379999999999},{"$f":" IF(R314 = 0, 0, R313 / R314)","v":8.6110380000000006},{"$f":" IF(S314 = 0, 0, S313 / S314)","v":9.1610380000000013},{"$f":" IF(T314 = 0, 0, T313 / T314)","v":9.7110380000000021},{"$f":" IF(U314 = 0, 0, U313 / U314)","v":0}]
[]
[]
[null,null,"Deferred revenue pool balance"]
[]
[null,null,null,null,{"$f":" 'Licence Inp'!E$255","v":"Deferred revenue - balance - base year 2018 - RP5 end pd. BEG balance - DL"},{"$f":" 'Licence Inp'!F$255","v":"Table 14"},{"$f":" 'Licence Inp'!G$255","v":0},{"$f":" 'Licence Inp'!H$255","v":198.44647476233999},{"$f":" 'Licence Inp'!I$255","v":"GBP m"}]
[null,null,null,null,{"$f":" Time!E$14","v":"1st Model column flag"},{"$f":" Time!F$14","v":0},{"$f":" Time!G$14","v":0},{"$f":" Time!H$14","v":0},{"$f":" Time!I$14","v":"flag"},{"$f":" Time!J$14","v":0},{"$f":" Time!K$14","v":1},{"$f":" Time!L$14","v":0},{"$f":" Time!M$14","v":1},{"$f":" Time!N$14","v":0},{"$f":" Time!O$14","v":0},{"$f":" Time!P$14","v":0},{"$f":" Time!Q$14","v":0},{"$f":" Time!R$14","v":0},{"$f":" Time!S$14","v":0},{"$f":" Time!T$14","v":0},{"$f":" Time!U$14","v":0}]
[]
[null,null,null,null,"Deferred revenue pool balance - BEG - DL",null,null,null,"GBP m",null,null,null,{"$f":" L326","v":0},198.44647476233999,214.03543676234,229.07439876234,{"$f":" P326","v":243.56336076233998},257.50232276233999,270.89128476233998,283.73024676233996,296.01920876233999]
[null,null,null,"plus",{"$f":" E$296","v":"Deferred revenue pool additions full period - DL"},0,0,0,"GBP m",0,154,0,0,22,22,22,22,22,22,22,0]
[null,null,null,"less",{"$f":" E$315","v":"Deferred revenue pool capital allowance full period - DL"},0,0,0,"GBP m",0,56.427266000000003,0,0,6.4110379999999996,6.9610379999999994,7.5110379999999992,8.0610379999999999,8.6110380000000006,9.1610380000000013,9.7110380000000021,0]
[null,null,null,null,"Deferred revenue pool balance - DL",null,null,null,"GBP m",null,null,null,{"$f":" IF(M321 = 1, $H320, M323 + M324 - M325)","v":198.44647476233999},214.03543676234,229.07439876234,243.56336076233998,{"$f":" IF(Q321 = 1, $H320, Q323 + Q324 - Q325)","v":257.50232276233999},270.89128476233998,283.73024676233996,296.01920876233999,296.01920876233999]
[]
[]
[null,null,"Special rate asset pool capital allowance - DL"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$9","v":"RPI switch"},{"$f":" 'Actuals Inp'!F$9","v":0},{"$f":" 'Actuals Inp'!G$9","v":0},{"$f":" 'Actuals Inp'!H$9","v":0},{"$f":" 'Actuals Inp'!I$9","v":"0 = off, 1 = on"}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$12","v":"RPI as on 2015/16 - (Base year 1993/94)"},{"$f":" 'Actuals Inp'!F$12","v":0},{"$f":" 'Actuals Inp'!G$12","v":"RPI2016"},{"$f":" 'Actuals Inp'!H$12","v":259.5},{"$f":" 'Actuals Inp'!I$12","v":"index"}]
[null,null,null,null,{"$f":" E$310","v":"Deferred revenue pool capital allowance - nominal - DL"},0,0,0,"GBP m",0,53.221747000000008,0,0,3.2055189999999998,6.9610379999999994,7.5110379999999992,8.0610379999999999,8.6110380000000006,9.1610380000000013,9.7110380000000021,0]
[null,null,null,null,{"$f":" Index!E$25","v":"RPI index (Base year 1993/94) - nominal"},{"$f":" Index!F$25","v":0},{"$f":" Index!G$25","v":"RPIt"},{"$f":" Index!H$25","v":0},{"$f":" Index!I$25","v":"index"},{"$f":" Index!J$25","v":0},{"$f":" Index!K$25","v":0},{"$f":" Index!L$25","v":0},{"$f":" Index!M$25","v":264.8},{"$f":" Index!N$25","v":273.53800000000001},{"$f":" Index!O$25","v":282.56475399999999},{"$f":" Index!P$25","v":291.88939088199999},{"$f":" Index!Q$25","v":301.52174078110596},{"$f":" Index!R$25","v":311.47195822688241},{"$f":" Index!S$25","v":321.75053284836952},{"$f":" Index!T$25","v":332.36830043236569},{"$f":" Index!U$25","v":343.33645434663373}]
[null,null,null,null,"Deferred revenue pool capital allowance - DL",null,null,null,"GBP m",null,{"$f":" SUM(M335:U335)","v":45.193841771975436},null,{"$f":" IF($H331 = 1, M333, M333 / M334 * $H332)","v":0},3.0410114152329837,6.3928332724753067,6.6775786372720694,6.9376070713209392,7.1742071861644083,7.3886104863743585,7.5819937031353675,0]
[]
[null,null,"Summary"]
[]
[null,null,null,null,{"$f":" E$202","v":"Main rate pool capital allowance - DL "},0,0,0,"GBP m",0,75.700707388356705,0,0,6.3888087338809028,13.142839678904837,12.640296250651602,11.837808297765445,11.095546979824686,10.350319331279364,10.245088116049851,0]
[null,null,null,null,{"$f":" E$285","v":"Special rate asset pool capital allowance - DL"},0,0,0,"GBP m",0,210.49452009559624,0,0,15.172741980619865,31.249220755246547,31.732776584788432,32.186224475584432,32.832691477258003,33.426687837245467,33.89417698485348,0]
[null,null,null,null,{"$f":" E$335","v":"Deferred revenue pool capital allowance - DL"},0,0,0,"GBP m",0,45.193841771975436,0,0,3.0410114152329837,6.3928332724753067,6.6775786372720694,6.9376070713209392,7.1742071861644083,7.3886104863743585,7.5819937031353675,0]
[null,null,null,null,"Capital allowances - CAt - DL",null,"CAt",null,"GBP m",null,{"$f":" SUM(M342:U342)","v":331.38906925592835},null,{"$f":"SUM(M339:M341)","v":0},24.602562129733752,50.78489370662669,51.050651472712104,{"$f":"SUM(Q339:Q341)","v":50.961639844670813},51.102445643247094,51.165617654899194,51.721258804038698,0]

{"sheet":"DL - C10","index":22,"n_rows":13,"n_cols":21,"rows_kept":13,"cut":false,"hidden":false,"merged":[]}
[{"$f":" RIGHT(CELL(\"filename\", $A$1), LEN(CELL(\"filename\", $A$1)) - SEARCH(\"]\", CELL(\"filename\", $A$1)))","v":"DL - C10"},null,null,null,null,null,null,{"$f":"IF('Actuals Inp'!H9=0,\"15/16\",\"Nominal\")","v":"15/16"}]
[null,null,null,null,{"$f":" Time!E$23","v":"Model period ending"},null,null,{"$f":" Check!$H$9","v":0},"Error chks",null,null,null,{"$f":" Time!M$23","v":"2017-03-31"},{"$f":" Time!N$23","v":"2018-03-31"},{"$f":" Time!O$23","v":"2019-03-31"},{"$f":" Time!P$23","v":"2020-03-31"},{"$f":" Time!Q$23","v":"2021-03-31"},{"$f":" Time!R$23","v":"2022-03-31"},{"$f":" Time!S$23","v":"2023-03-31"},{"$f":" Time!T$23","v":"2024-03-31"},{"$f":" Time!U$23","v":"2025-03-31"}]
[null,null,null,null,{"$f":" Time!E$154","v":"Timeline label"},null,null,{"$f":" Track!$M$2","v":0},"Track chgs",null,null,null,{"$f":" Time!M$154","v":"RP5"},{"$f":" Time!N$154","v":"RP5 / RP6"},{"$f":" Time!O$154","v":"RP6"},{"$f":" Time!P$154","v":"RP6"},{"$f":" Time!Q$154","v":"RP6"},{"$f":" Time!R$154","v":"RP6"},{"$f":" Time!S$154","v":"RP6"},{"$f":" Time!T$154","v":"RP6"},{"$f":" Time!U$154","v":"Post RP6"}]
[null,null,null,null,{"$f":" Time!E$36","v":"Financial year ending"},null,null,{"$f":" Check!$H$37","v":0},"Alerts",null,null,null,{"$f":" Time!M$36","v":2017},{"$f":" Time!N$36","v":2018},{"$f":" Time!O$36","v":2019},{"$f":" Time!P$36","v":2020},{"$f":" Time!Q$36","v":2021},{"$f":" Time!R$36","v":2022},{"$f":" Time!S$36","v":2023},{"$f":" Time!T$36","v":2024},{"$f":" Time!U$36","v":2025}]
[null,null,null,null,{"$f":" Time!E$10","v":"Model column counter"},"Para references","Defined Term","Constant","Unit",null,"Total",null,{"$f":" Time!M$10","v":1},{"$f":" Time!N$10","v":2},{"$f":" Time!O$10","v":3},{"$f":" Time!P$10","v":4},{"$f":" Time!Q$10","v":5},{"$f":" Time!R$10","v":6},{"$f":" Time!S$10","v":7},{"$f":" Time!T$10","v":8},{"$f":" Time!U$10","v":9}]
[]
["10. THE REVENUE PROTECTION SERVICES INCENTIVE AMOUNT - RPSIt"]
[]
[null,null,"10.1 RPSIt",null,null,"RPSIt = RPSRt * 50%"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$189","v":"Revenue proection service incentive share % - DL"},{"$f":" 'Actuals Inp'!F$189","v":"10.1:"},{"$f":" 'Actuals Inp'!G$189","v":0},{"$f":" 'Actuals Inp'!H$189","v":0.5},{"$f":" 'Actuals Inp'!I$189","v":"%"}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$191","v":"Revenue protection service revenue (POS or Zero) - DL"},{"$f":" 'Actuals Inp'!F$191","v":"10.1:"},{"$f":" 'Actuals Inp'!G$191","v":"RPSRt"},{"$f":" 'Actuals Inp'!H$191","v":0},{"$f":" 'Actuals Inp'!I$191","v":"GBP m"},{"$f":" 'Actuals Inp'!J$191","v":"[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!$A$321"},{"$f":" 'Actuals Inp'!K$191","v":0},{"$f":" 'Actuals Inp'!L$191","v":0},{"$f":" 'Actuals Inp'!M$191","v":0},{"$f":" 'Actuals Inp'!N$191","v":0},{"$f":" 'Actuals Inp'!O$191","v":0},{"$f":" 'Actuals Inp'!P$191","v":0},{"$f":" 'Actuals Inp'!Q$191","v":0},{"$f":" 'Actuals Inp'!R$191","v":0},{"$f":" 'Actuals Inp'!S$191","v":0},{"$f":" 'Actuals Inp'!T$191","v":0},{"$f":" 'Actuals Inp'!U$191","v":0}]
[null,null,null,null,"Revenue protection services incentive - DL","10.1:","RPSIt",null,"GBP m",null,{"$f":" SUM(M13:U13)","v":0},null,{"$f":"  $H11 * M12","v":0},{"$f":"  $H11 * N12","v":0},0,{"$f":"  $H11 * P12","v":0},0,0,0,0,0]

{"sheet":"DL - C11","index":23,"n_rows":35,"n_cols":21,"rows_kept":35,"cut":false,"hidden":false,"merged":[]}
[{"$f":" RIGHT(CELL(\"filename\", $A$1), LEN(CELL(\"filename\", $A$1)) - SEARCH(\"]\", CELL(\"filename\", $A$1)))","v":"DL - C11"},null,null,null,null,null,null,{"$f":"IF('Actuals Inp'!H9=0,\"15/16\",\"Nominal\")","v":"15/16"}]
[null,null,null,null,{"$f":" Time!E$23","v":"Model period ending"},null,null,{"$f":" Check!$H$9","v":0},"Error chks",null,null,null,{"$f":" Time!M$23","v":"2017-03-31"},{"$f":" Time!N$23","v":"2018-03-31"},{"$f":" Time!O$23","v":"2019-03-31"},{"$f":" Time!P$23","v":"2020-03-31"},{"$f":" Time!Q$23","v":"2021-03-31"},{"$f":" Time!R$23","v":"2022-03-31"},{"$f":" Time!S$23","v":"2023-03-31"},{"$f":" Time!T$23","v":"2024-03-31"},{"$f":" Time!U$23","v":"2025-03-31"}]
[null,null,null,null,{"$f":" Time!E$154","v":"Timeline label"},null,null,{"$f":" Track!$M$2","v":0},"Track chgs",null,null,null,{"$f":" Time!M$154","v":"RP5"},{"$f":" Time!N$154","v":"RP5 / RP6"},{"$f":" Time!O$154","v":"RP6"},{"$f":" Time!P$154","v":"RP6"},{"$f":" Time!Q$154","v":"RP6"},{"$f":" Time!R$154","v":"RP6"},{"$f":" Time!S$154","v":"RP6"},{"$f":" Time!T$154","v":"RP6"},{"$f":" Time!U$154","v":"Post RP6"}]
[null,null,null,null,{"$f":" Time!E$36","v":"Financial year ending"},null,null,{"$f":" Check!$H$37","v":0},"Alerts",null,null,null,{"$f":" Time!M$36","v":2017},{"$f":" Time!N$36","v":2018},{"$f":" Time!O$36","v":2019},{"$f":" Time!P$36","v":2020},{"$f":" Time!Q$36","v":2021},{"$f":" Time!R$36","v":2022},{"$f":" Time!S$36","v":2023},{"$f":" Time!T$36","v":2024},{"$f":" Time!U$36","v":2025}]
[null,null,null,null,{"$f":" Time!E$10","v":"Model column counter"},"Para references","Defined Term","Constant","Unit",null,"Total",null,{"$f":" Time!M$10","v":1},{"$f":" Time!N$10","v":2},{"$f":" Time!O$10","v":3},{"$f":" Time!P$10","v":4},{"$f":" Time!Q$10","v":5},{"$f":" Time!R$10","v":6},{"$f":" Time!S$10","v":7},{"$f":" Time!T$10","v":8},{"$f":" Time!U$10","v":9}]
[]
["11. THE CORRECTION FACTOR AMOUNT - Kt"]
[]
[null,null,"11.1 Correction factor amount - Kt"]
[]
[null,null,null,null,{"$f":" E$20","v":"Correction factor amount - 2018 - DL"},{"$f":" F$20","v":"11.1a:"},"K2018",0,"GBP m",0,22.457234689468237,0,0,22.457234689468237,0,0,0,{"$f":" R$20","v":0},0,0,0]
[null,null,null,null,{"$f":" E$31","v":"Correction factor amount - except 2013 - DL"},{"$f":" F$31","v":0},"Kt",0,"GBP m",0,0,0,0,0,0,0,0,{"$f":" R$31","v":0},0,0,0]
[null,null,null,null,"Correction factor amount - DL","11.1:","Kt",null,"GBP m",null,{"$f":" SUM(M13:U13)","v":22.457234689468237},null,{"$f":"SUM(M11:M12)","v":0},{"$f":"SUM(N11:N12)","v":22.457234689468237},0,0,0,{"$f":"SUM(R11:R12)","v":0},0,0,0]
[]
[]
[null,null,"11.1a In reporting year 2018",null,null,"Kt = KRP5"]
[]
[null,null,null,null,{"$f":" 'Licence Inp'!E$260","v":"Closing K factor - receivable / (payable) - year 2018"},{"$f":" 'Licence Inp'!F$260","v":"11.1a:"},{"$f":" 'Licence Inp'!G$260","v":"KRP5"},{"$f":" 'Licence Inp'!H$260","v":22.457234689468237},{"$f":" 'Licence Inp'!I$260","v":"GBP m"}]
[null,null,null,null,{"$f":" Time!E$71","v":"RP6 start period flag"},{"$f":" Time!F$71","v":0},{"$f":" Time!G$71","v":0},{"$f":" Time!H$71","v":0},{"$f":" Time!I$71","v":"flag"},{"$f":" Time!J$71","v":0},{"$f":" Time!K$71","v":1},{"$f":" Time!L$71","v":0},{"$f":" Time!M$71","v":0},{"$f":" Time!N$71","v":1},{"$f":" Time!O$71","v":0},{"$f":" Time!P$71","v":0},{"$f":" Time!Q$71","v":0},{"$f":" Time!R$71","v":0},{"$f":" Time!S$71","v":0},{"$f":" Time!T$71","v":0},{"$f":" Time!U$71","v":0}]
[null,null,null,null,"Correction factor amount - 2018 - DL","11.1a:","K2018",null,"GBP m",null,{"$f":" SUM(M20:U20)","v":22.457234689468237},null,{"$f":" $H18 * M19","v":0},{"$f":" $H18 * N19","v":22.457234689468237},0,0,0,{"$f":" $H18 * R19","v":0},0,0,0]
[]
[]
[null,null,"11.1b In reporting year except 2018",null,null,"Kt = (RP6Rt-1 - ARP6t-1) * (1 + It) + RP5CIt"]
[]
[null,null,null,null,{"$f":" 'DL - C3'!E$38","v":"Maximum regulated distribution revenue - DL"},{"$f":" 'DL - C3'!F$38","v":"3.5:"},{"$f":" 'DL - C3'!G$38","v":"RP6Rt"},{"$f":" 'DL - C3'!H$38","v":0},{"$f":" 'DL - C3'!I$38","v":"GBP m"},{"$f":" 'DL - C3'!J$38","v":0},{"$f":" 'DL - C3'!K$38","v":1195.7308999466268},{"$f":" 'DL - C3'!L$38","v":0},{"$f":" 'DL - C3'!M$38","v":0},{"$f":" 'DL - C3'!N$38","v":113.4168963126409},{"$f":" 'DL - C3'!O$38","v":179.99756693246115},{"$f":" 'DL - C3'!P$38","v":180.91578368875014},{"$f":" 'DL - C3'!Q$38","v":181.19684095007742},{"$f":" 'DL - C3'!R$38","v":182.40812341996735},{"$f":" 'DL - C3'!S$38","v":179.20701135624671},{"$f":" 'DL - C3'!T$38","v":178.588677286483},{"$f":" 'DL - C3'!U$38","v":0}]
[null,null,null,null,{"$f":" E$35","v":"Actual regulated Distribution revenue recovered - post adj."},{"$f":" F$35","v":"11.1b:"},"ARP6t",0,"GBP m",0,1195.7308999466268,0,0,113.4168963126409,179.99756693246115,180.91578368875014,181.19684095007742,{"$f":" R$35","v":182.40812341996735},179.20701135624671,178.588677286483,0]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$196","v":"Average specified rate"},{"$f":" 'Actuals Inp'!F$196","v":"11.1a:"},{"$f":" 'Actuals Inp'!G$196","v":"It"},{"$f":" 'Actuals Inp'!H$196","v":2.5000000000000001E-3},{"$f":" 'Actuals Inp'!I$196","v":"%"},{"$f":" 'Actuals Inp'!J$196","v":0},{"$f":" 'Actuals Inp'!K$196","v":0},{"$f":" 'Actuals Inp'!L$196","v":0},{"$f":" 'Actuals Inp'!M$196","v":0},{"$f":" 'Actuals Inp'!N$196","v":2.5000000000000001E-3},{"$f":" 'Actuals Inp'!O$196","v":2.5000000000000001E-3},{"$f":" 'Actuals Inp'!P$196","v":2.5000000000000001E-3},{"$f":" 'Actuals Inp'!Q$196","v":2.5000000000000001E-3},{"$f":" 'Actuals Inp'!R$196","v":2.5000000000000001E-3},{"$f":" 'Actuals Inp'!S$196","v":2.5000000000000001E-3},{"$f":" 'Actuals Inp'!T$196","v":2.5000000000000001E-3},{"$f":" 'Actuals Inp'!U$196","v":0}]
[null,null,null,null,{"$f":" 'Licence Inp'!E$262","v":"Licensee under capex efficiency incentive - DL"},{"$f":" 'Licence Inp'!F$262","v":"11.1b:"},{"$f":" 'Licence Inp'!G$262","v":"RP5CIt"},{"$f":" 'Licence Inp'!H$262","v":0},{"$f":" 'Licence Inp'!I$262","v":"GBP m"},{"$f":" 'Licence Inp'!J$262","v":"[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!$A$329"},{"$f":" 'Licence Inp'!K$262","v":0},{"$f":" 'Licence Inp'!L$262","v":0},{"$f":" 'Licence Inp'!M$262","v":0},{"$f":" 'Licence Inp'!N$262","v":0},{"$f":" 'Licence Inp'!O$262","v":0},{"$f":" 'Licence Inp'!P$262","v":0},{"$f":" 'Licence Inp'!Q$262","v":0},{"$f":" 'Licence Inp'!R$262","v":0},{"$f":" 'Licence Inp'!S$262","v":0},{"$f":" 'Licence Inp'!T$262","v":0},{"$f":" 'Licence Inp'!U$262","v":0}]
[null,null,null,null,{"$f":" Time!E$71","v":"RP6 start period flag"},{"$f":" Time!F$71","v":0},{"$f":" Time!G$71","v":0},{"$f":" Time!H$71","v":0},{"$f":" Time!I$71","v":"flag"},{"$f":" Time!J$71","v":0},{"$f":" Time!K$71","v":1},{"$f":" Time!L$71","v":0},{"$f":" Time!M$71","v":0},{"$f":" Time!N$71","v":1},{"$f":" Time!O$71","v":0},{"$f":" Time!P$71","v":0},{"$f":" Time!Q$71","v":0},{"$f":" Time!R$71","v":0},{"$f":" Time!S$71","v":0},{"$f":" Time!T$71","v":0},{"$f":" Time!U$71","v":0}]
[null,null,null,null,{"$f":" Time!E$92","v":"RP6 period flag"},{"$f":" Time!F$92","v":0},{"$f":" Time!G$92","v":0},{"$f":" Time!H$92","v":0},{"$f":" Time!I$92","v":"flag"},{"$f":" Time!J$92","v":0},{"$f":" Time!K$92","v":7},{"$f":" Time!L$92","v":0},{"$f":" Time!M$92","v":0},{"$f":" Time!N$92","v":1},{"$f":" Time!O$92","v":1},{"$f":" Time!P$92","v":1},{"$f":" Time!Q$92","v":1},{"$f":" Time!R$92","v":1},{"$f":" Time!S$92","v":1},{"$f":" Time!T$92","v":1},{"$f":" Time!U$92","v":0}]
[null,null,null,null,"Correction factor amount - except 2013 - DL",null,"Kt",null,"GBP m",null,{"$f":" SUM(M31:U31)","v":0},null,{"$f":" ((L25 - L26) * (1 + L27) + M28) * L30 * (1 - M29)","v":0},0,0,0,0,{"$f":" ((Q25 - Q26) * (1 + Q27) + R28) * Q30 * (1 - R29)","v":0},0,0,0]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$203","v":"Actual regulated Distribution revenue recovered"},{"$f":" 'Actuals Inp'!F$203","v":"11.1b:"},{"$f":" 'Actuals Inp'!G$203","v":"ARP6t"},{"$f":" 'Actuals Inp'!H$203","v":0},{"$f":" 'Actuals Inp'!I$203","v":"GBP m"},{"$f":" 'Actuals Inp'!J$203","v":0},{"$f":" 'Actuals Inp'!K$203","v":1195.7308999466268},{"$f":" 'Actuals Inp'!L$203","v":0},{"$f":" 'Actuals Inp'!M$203","v":0},{"$f":" 'Actuals Inp'!N$203","v":113.4168963126409},{"$f":" 'Actuals Inp'!O$203","v":179.99756693246115},{"$f":" 'Actuals Inp'!P$203","v":180.91578368875014},{"$f":" 'Actuals Inp'!Q$203","v":181.19684095007742},{"$f":" 'Actuals Inp'!R$203","v":182.40812341996735},{"$f":" 'Actuals Inp'!S$203","v":179.20701135624671},{"$f":" 'Actuals Inp'!T$203","v":178.588677286483},{"$f":" 'Actuals Inp'!U$203","v":0}]
[null,null,null,"plus",{"$f":" 'Licence Inp'!E$263","v":"Actual regulated Distribution revenue recovered adjustment - DL"},{"$f":" 'Licence Inp'!F$263","v":"11.1b:"},{"$f":" 'Licence Inp'!G$263","v":0},{"$f":" 'Licence Inp'!H$263","v":0},{"$f":" 'Licence Inp'!I$263","v":"GBP m"},{"$f":" 'Licence Inp'!J$263","v":0},{"$f":" 'Licence Inp'!K$263","v":0},{"$f":" 'Licence Inp'!L$263","v":0},{"$f":" 'Licence Inp'!M$263","v":0},{"$f":" 'Licence Inp'!N$263","v":0},{"$f":" 'Licence Inp'!O$263","v":0},{"$f":" 'Licence Inp'!P$263","v":0},{"$f":" 'Licence Inp'!Q$263","v":0},{"$f":" 'Licence Inp'!R$263","v":0},{"$f":" 'Licence Inp'!S$263","v":0},{"$f":" 'Licence Inp'!T$263","v":0},{"$f":" 'Licence Inp'!U$263","v":0}]
[null,null,null,null,"Actual regulated Distribution revenue recovered - post adj.","11.1b:","ARP6t",null,"GBP m",null,{"$f":" SUM(M35:U35)","v":1195.7308999466268},null,{"$f":" M33 + M34","v":0},{"$f":" N33 + N34","v":113.4168963126409},{"$f":" O33 + O34","v":179.99756693246115},180.91578368875014,181.19684095007742,{"$f":" R33 + R34","v":182.40812341996735},179.20701135624671,178.588677286483,0]

{"sheet":"TL - C3","index":24,"n_rows":37,"n_cols":21,"rows_kept":37,"cut":false,"hidden":false,"merged":[]}
[{"$f":" RIGHT(CELL(\"filename\", $A$1), LEN(CELL(\"filename\", $A$1)) - SEARCH(\"]\", CELL(\"filename\", $A$1)))","v":"TL - C3"},null,null,null,null,null,null,{"$f":"IF('Actuals Inp'!H9=0,\"15/16\",\"Nominal\")","v":"15/16"}]
[null,null,null,null,{"$f":" Time!E$23","v":"Model period ending"},null,null,{"$f":" Check!$H$9","v":0},"Error chks",null,null,null,{"$f":" Time!M$23","v":"2017-03-31"},{"$f":" Time!N$23","v":"2018-03-31"},{"$f":" Time!O$23","v":"2019-03-31"},{"$f":" Time!P$23","v":"2020-03-31"},{"$f":" Time!Q$23","v":"2021-03-31"},{"$f":" Time!R$23","v":"2022-03-31"},{"$f":" Time!S$23","v":"2023-03-31"},{"$f":" Time!T$23","v":"2024-03-31"},{"$f":" Time!U$23","v":"2025-03-31"}]
[null,null,null,null,{"$f":" Time!E$154","v":"Timeline label"},null,null,{"$f":" Track!$M$2","v":0},"Track chgs",null,null,null,{"$f":" Time!M$154","v":"RP5"},{"$f":" Time!N$154","v":"RP5 / RP6"},{"$f":" Time!O$154","v":"RP6"},{"$f":" Time!P$154","v":"RP6"},{"$f":" Time!Q$154","v":"RP6"},{"$f":" Time!R$154","v":"RP6"},{"$f":" Time!S$154","v":"RP6"},{"$f":" Time!T$154","v":"RP6"},{"$f":" Time!U$154","v":"Post RP6"}]
[null,null,null,null,{"$f":" Time!E$36","v":"Financial year ending"},null,null,{"$f":" Check!$H$37","v":0},"Alerts",null,null,null,{"$f":" Time!M$36","v":2017},{"$f":" Time!N$36","v":2018},{"$f":" Time!O$36","v":2019},{"$f":" Time!P$36","v":2020},{"$f":" Time!Q$36","v":2021},{"$f":" Time!R$36","v":2022},{"$f":" Time!S$36","v":2023},{"$f":" Time!T$36","v":2024},{"$f":" Time!U$36","v":2025}]
[null,null,null,null,{"$f":" Time!E$10","v":"Model column counter"},"Para references","Defined Term","Constant","Unit",null,"Total",null,{"$f":" Time!M$10","v":1},{"$f":" Time!N$10","v":2},{"$f":" Time!O$10","v":3},{"$f":" Time!P$10","v":4},{"$f":" Time!Q$10","v":5},{"$f":" Time!R$10","v":6},{"$f":" Time!S$10","v":7},{"$f":" Time!T$10","v":8},{"$f":" Time!U$10","v":9}]
[]
["3. THE MAXIMUM REGULATED TRANSMISSION REVENUE- RP6Tt"]
[]
[null,null,"3.1 Regulated transmission revenue"]
[]
[]
[null,null,"3.2 Maximum regulated transmission revenue for the regulatory tariff year - RP6Tt"]
[]
[]
[null,null,"3.3 RP6Tt",null,null,"RP6Tt = (RP6Rt + RP6Rt+1) * 0.5"]
[]
[null,null,null,null,{"$f":" 'Licence Inp'!E$270","v":"Max regulated transmission revenue factor - TL"},{"$f":" 'Licence Inp'!F$270","v":"3.3:"},{"$f":" 'Licence Inp'!G$270","v":0},{"$f":" 'Licence Inp'!H$270","v":0.5},{"$f":" 'Licence Inp'!I$270","v":"factor"}]
[null,null,null,null,{"$f":" E$37","v":"Maximum regulated transmission revenue - TL"},{"$f":" F$37","v":"3.5:"},"RP6Rt",0,"GBP m",0,254.53720435638877,0,0,18.216043888540433,38.126968603682499,38.623686133622705,{"$f":" Q$37","v":39.235569529607858},39.871082406335574,40.208117192593711,40.255736602005996,0]
[null,null,null,null,{"$f":" Time!E$92","v":"RP6 period flag"},{"$f":" Time!F$92","v":0},{"$f":" Time!G$92","v":0},{"$f":" Time!H$92","v":0},{"$f":" Time!I$92","v":"flag"},{"$f":" Time!J$92","v":0},{"$f":" Time!K$92","v":7},{"$f":" Time!L$92","v":0},{"$f":" Time!M$92","v":0},{"$f":" Time!N$92","v":1},{"$f":" Time!O$92","v":1},{"$f":" Time!P$92","v":1},{"$f":" Time!Q$92","v":1},{"$f":" Time!R$92","v":1},{"$f":" Time!S$92","v":1},{"$f":" Time!T$92","v":1},{"$f":" Time!U$92","v":0}]
[null,null,null,null,"Max regulated transmission revenue - TL","3.3:","RP6Tt",null,"GBP m",null,{"$f":" SUM(M20:U20)","v":245.42918241211856},null,{"$f":" (M18 + N18) * $H17 * M19","v":0},{"$f":" (N18 + O18) * $H17 * N19","v":28.171506246111466},38.375327368652606,38.929627831615278,{"$f":" (Q18 + R18) * $H17 * Q19","v":39.553325967971716},40.039599799464639,40.231926897299857,20.127868301002998,0]
[]
[]
[null,null,"3.4 Maximum regulated transmission revenue for the regulatory reporting year - RP6Rt"]
[]
[]
[null,null,"3.5 RP6Rt",null,null,"RP6Rt = DEPt + RETt + BDt + Ot + Pt + COIt + TAXt + Kt"]
[]
[null,null,null,null,{"$f":" 'TL - C4'!E$19","v":"Depreciation amount - TL"},{"$f":" 'TL - C4'!F$19","v":"4.45:"},{"$f":" 'TL - C4'!G$19","v":"DEPt"},{"$f":" 'TL - C4'!H$19","v":0},{"$f":" 'TL - C4'!I$19","v":"GBP m"},{"$f":" 'TL - C4'!J$19","v":0},{"$f":" 'TL - C4'!K$19","v":106.39978744860419},{"$f":" 'TL - C4'!L$19","v":0},{"$f":" 'TL - C4'!M$19","v":0},{"$f":" 'TL - C4'!N$19","v":7.7557941815751352},{"$f":" 'TL - C4'!O$19","v":15.454155661933939},{"$f":" 'TL - C4'!P$19","v":15.854982853764891},{"$f":" 'TL - C4'!Q$19","v":16.336722267775347},{"$f":" 'TL - C4'!R$19","v":16.750745846468178},{"$f":" 'TL - C4'!S$19","v":17.057292267204815},{"$f":" 'TL - C4'!T$19","v":17.190094369881891},{"$f":" 'TL - C4'!U$19","v":0}]
[null,null,null,"plus",{"$f":" 'TL - C5'!E$25","v":"WACC return - TL"},{"$f":" 'TL - C5'!F$25","v":"5.1:"},{"$f":" 'TL - C5'!G$25","v":"RETt"},{"$f":" 'TL - C5'!H$25","v":0},{"$f":" 'TL - C5'!I$25","v":"GBP m"},{"$f":" 'TL - C5'!J$25","v":0},{"$f":" 'TL - C5'!K$25","v":69.95697362382171},{"$f":" 'TL - C5'!L$25","v":0},{"$f":" 'TL - C5'!M$25","v":0},{"$f":" 'TL - C5'!N$25","v":5.1822173621171386},{"$f":" 'TL - C5'!O$25","v":10.385364856569533},{"$f":" 'TL - C5'!P$25","v":10.586950213373774},{"$f":" 'TL - C5'!Q$25","v":10.875025249360254},{"$f":" 'TL - C5'!R$25","v":11.009292829698563},{"$f":" 'TL - C5'!S$25","v":11.017990628600483},{"$f":" 'TL - C5'!T$25","v":10.900132484101967},{"$f":" 'TL - C5'!U$25","v":0}]
[null,null,null,"plus",{"$f":" 'Actuals Inp'!E$231","v":"Allowed opex amount - uncollected revenue - TL"},{"$f":" 'Actuals Inp'!F$231","v":"3.4:"},{"$f":" 'Actuals Inp'!G$231","v":"BDt"},{"$f":" 'Actuals Inp'!H$231","v":0},{"$f":" 'Actuals Inp'!I$231","v":"GBP m"},{"$f":" 'Actuals Inp'!J$231","v":0},{"$f":" 'Actuals Inp'!K$231","v":0},{"$f":" 'Actuals Inp'!L$231","v":0},{"$f":" 'Actuals Inp'!M$231","v":0},{"$f":" 'Actuals Inp'!N$231","v":0},{"$f":" 'Actuals Inp'!O$231","v":0},{"$f":" 'Actuals Inp'!P$231","v":0},{"$f":" 'Actuals Inp'!Q$231","v":0},{"$f":" 'Actuals Inp'!R$231","v":0},{"$f":" 'Actuals Inp'!S$231","v":0},{"$f":" 'Actuals Inp'!T$231","v":0},{"$f":" 'Actuals Inp'!U$231","v":0}]
[null,null,null,"plus",{"$f":" 'TL - C6'!E$16","v":"Opex amount - TL"},{"$f":" 'TL - C6'!F$16","v":"6.1:"},{"$f":" 'TL - C6'!G$16","v":"Ot"},{"$f":" 'TL - C6'!H$16","v":0},{"$f":" 'TL - C6'!I$16","v":"GBP m"},{"$f":" 'TL - C6'!J$16","v":0},{"$f":" 'TL - C6'!K$16","v":51.945057250860586},{"$f":" 'TL - C6'!L$16","v":0},{"$f":" 'TL - C6'!M$16","v":0},{"$f":" 'TL - C6'!N$16","v":4.1124835614678217},{"$f":" 'TL - C6'!O$16","v":8.1581350762259905},{"$f":" 'TL - C6'!P$16","v":8.0792732207379441},{"$f":" 'TL - C6'!Q$16","v":8.0011547503785945},{"$f":" 'TL - C6'!R$16","v":7.9465758237981099},{"$f":" 'TL - C6'!S$16","v":7.8669035873717537},{"$f":" 'TL - C6'!T$16","v":7.7805312308803716},{"$f":" 'TL - C6'!U$16","v":0}]
[null,null,null,"plus",{"$f":" 'TL - C7'!E$21","v":"Pension deficit amount - TL"},{"$f":" 'TL - C7'!F$21","v":"7.1:"},{"$f":" 'TL - C7'!G$21","v":"Pt"},{"$f":" 'TL - C7'!H$21","v":0},{"$f":" 'TL - C7'!I$21","v":"GBP m"},{"$f":" 'TL - C7'!J$21","v":0},{"$f":" 'TL - C7'!K$21","v":19.63117462752},{"$f":" 'TL - C7'!L$21","v":0},{"$f":" 'TL - C7'!M$21","v":0},{"$f":" 'TL - C7'!N$21","v":1.5375715094399998},{"$f":" 'TL - C7'!O$21","v":3.0362553177600002},{"$f":" 'TL - C7'!P$21","v":3.0298006933599995},{"$f":" 'TL - C7'!Q$21","v":3.0388371675200001},{"$f":" 'TL - C7'!R$21","v":3.0285097684800002},{"$f":" 'TL - C7'!S$21","v":3.0143095948000003},{"$f":" 'TL - C7'!T$21","v":2.9458905761600001},{"$f":" 'TL - C7'!U$21","v":0}]
[null,null,null,"plus",{"$f":" 'TL - C8'!E$14","v":"Cost of investigation amount - TL"},{"$f":" 'TL - C8'!F$14","v":"8.1:"},{"$f":" 'TL - C8'!G$14","v":"COIt"},{"$f":" 'TL - C8'!H$14","v":0},{"$f":" 'TL - C8'!I$14","v":"GBP m"},{"$f":" 'TL - C8'!J$14","v":0},{"$f":" 'TL - C8'!K$14","v":0},{"$f":" 'TL - C8'!L$14","v":0},{"$f":" 'TL - C8'!M$14","v":0},{"$f":" 'TL - C8'!N$14","v":0},{"$f":" 'TL - C8'!O$14","v":0},{"$f":" 'TL - C8'!P$14","v":0},{"$f":" 'TL - C8'!Q$14","v":0},{"$f":" 'TL - C8'!R$14","v":0},{"$f":" 'TL - C8'!S$14","v":0},{"$f":" 'TL - C8'!T$14","v":0},{"$f":" 'TL - C8'!U$14","v":0}]
[null,null,null,"plus",{"$f":" 'TL - C9'!E$16","v":"Tax - TL"},{"$f":" 'TL - C9'!F$16","v":"9.1:"},{"$f":" 'TL - C9'!G$16","v":"TAXt"},{"$f":" 'TL - C9'!H$16","v":0},{"$f":" 'TL - C9'!I$16","v":"GBP m"},{"$f":" 'TL - C9'!J$16","v":0},{"$f":" 'TL - C9'!K$16","v":7.6737131734896469},{"$f":" 'TL - C9'!L$16","v":0},{"$f":" 'TL - C9'!M$16","v":0},{"$f":" 'TL - C9'!N$16","v":0.6974790418477016},{"$f":" 'TL - C9'!O$16","v":1.0930576911930352},{"$f":" 'TL - C9'!P$16","v":1.0726791523860932},{"$f":" 'TL - C9'!Q$16","v":0.98383009457366555},{"$f":" 'TL - C9'!R$16","v":1.1359581378907244},{"$f":" 'TL - C9'!S$16","v":1.2516211146166625},{"$f":" 'TL - C9'!T$16","v":1.4390879409817645},{"$f":" 'TL - C9'!U$16","v":0}]
[null,null,null,"plus",{"$f":" 'TL - C11'!E$13","v":"Correction factor amount - TL"},{"$f":" 'TL - C11'!F$13","v":"11.1:"},{"$f":" 'TL - C11'!G$13","v":"Kt"},{"$f":" 'TL - C11'!H$13","v":0},{"$f":" 'TL - C11'!I$13","v":"GBP m"},{"$f":" 'TL - C11'!J$13","v":0},{"$f":" 'TL - C11'!K$13","v":-1.0695017679073633},{"$f":" 'TL - C11'!L$13","v":0},{"$f":" 'TL - C11'!M$13","v":0},{"$f":" 'TL - C11'!N$13","v":-1.0695017679073633},{"$f":" 'TL - C11'!O$13","v":0},{"$f":" 'TL - C11'!P$13","v":0},{"$f":" 'TL - C11'!Q$13","v":0},{"$f":" 'TL - C11'!R$13","v":0},{"$f":" 'TL - C11'!S$13","v":0},{"$f":" 'TL - C11'!T$13","v":0},{"$f":" 'TL - C11'!U$13","v":0}]
[null,null,null,null,{"$f":" Time!E$92","v":"RP6 period flag"},{"$f":" Time!F$92","v":0},{"$f":" Time!G$92","v":0},{"$f":" Time!H$92","v":0},{"$f":" Time!I$92","v":"flag"},{"$f":" Time!J$92","v":0},{"$f":" Time!K$92","v":7},{"$f":" Time!L$92","v":0},{"$f":" Time!M$92","v":0},{"$f":" Time!N$92","v":1},{"$f":" Time!O$92","v":1},{"$f":" Time!P$92","v":1},{"$f":" Time!Q$92","v":1},{"$f":" Time!R$92","v":1},{"$f":" Time!S$92","v":1},{"$f":" Time!T$92","v":1},{"$f":" Time!U$92","v":0}]
[null,null,null,null,"Maximum regulated transmission revenue - TL","3.5:","RP6Rt",null,"GBP m",null,{"$f":" SUM(M37:U37)","v":254.53720435638877},null,{"$f":"SUM(M28:M35) * M36","v":0},18.216043888540433,38.126968603682499,38.623686133622705,39.235569529607858,39.871082406335574,40.208117192593711,40.255736602005996,0]

{"sheet":"TL - C4","index":25,"n_rows":1021,"n_cols":21,"rows_kept":1021,"cut":false,"hidden":false,"merged":[]}
[{"$f":" RIGHT(CELL(\"filename\", $A$1), LEN(CELL(\"filename\", $A$1)) - SEARCH(\"]\", CELL(\"filename\", $A$1)))","v":"TL - C4"},null,null,null,null,null,null,{"$f":"IF('Actuals Inp'!H9=0,\"15/16\",\"Nominal\")","v":"15/16"}]
[null,null,null,null,{"$f":" Time!E$23","v":"Model period ending"},null,null,{"$f":" Check!$H$9","v":0},"Error chks",null,null,null,{"$f":" Time!M$23","v":"2017-03-31"},{"$f":" Time!N$23","v":"2018-03-31"},{"$f":" Time!O$23","v":"2019-03-31"},{"$f":" Time!P$23","v":"2020-03-31"},{"$f":" Time!Q$23","v":"2021-03-31"},{"$f":" Time!R$23","v":"2022-03-31"},{"$f":" Time!S$23","v":"2023-03-31"},{"$f":" Time!T$23","v":"2024-03-31"},{"$f":" Time!U$23","v":"2025-03-31"}]
[null,null,null,null,{"$f":" Time!E$154","v":"Timeline label"},null,null,{"$f":" Track!$M$2","v":0},"Track chgs",null,null,null,{"$f":" Time!M$154","v":"RP5"},{"$f":" Time!N$154","v":"RP5 / RP6"},{"$f":" Time!O$154","v":"RP6"},{"$f":" Time!P$154","v":"RP6"},{"$f":" Time!Q$154","v":"RP6"},{"$f":" Time!R$154","v":"RP6"},{"$f":" Time!S$154","v":"RP6"},{"$f":" Time!T$154","v":"RP6"},{"$f":" Time!U$154","v":"Post RP6"}]
[null,null,null,null,{"$f":" Time!E$36","v":"Financial year ending"},null,null,{"$f":" Check!$H$37","v":0},"Alerts",null,null,null,{"$f":" Time!M$36","v":2017},{"$f":" Time!N$36","v":2018},{"$f":" Time!O$36","v":2019},{"$f":" Time!P$36","v":2020},{"$f":" Time!Q$36","v":2021},{"$f":" Time!R$36","v":2022},{"$f":" Time!S$36","v":2023},{"$f":" Time!T$36","v":2024},{"$f":" Time!U$36","v":2025}]
[null,null,null,null,{"$f":" Time!E$10","v":"Model column counter"},"Para references","Defined Term","Constant","Unit",null,"Total",null,{"$f":" Time!M$10","v":1},{"$f":" Time!N$10","v":2},{"$f":" Time!O$10","v":3},{"$f":" Time!P$10","v":4},{"$f":" Time!Q$10","v":5},{"$f":" Time!R$10","v":6},{"$f":" Time!S$10","v":7},{"$f":" Time!T$10","v":8},{"$f":" Time!U$10","v":9}]
[]
["4.44 THE DEPRECIATION AMOUNT - DEPt"]
[]
[null,null,"4.45 DEPt",null,null,"DEPt = ∑ (DEPADD_Xt + FDEP_Xt)"]
[]
[null,null,null,null,{"$f":" E$176","v":"Depreciation amount for additional asset - t - TN"},"4.26:","DEPADD_TNt",0,"GBP m",0,5.9092736266799371,0,0,7.0795295671956845E-2,0.28197907856731758,0.56156415475759858,{"$f":" Q$176","v":0.83877555365102419},1.1136334277678446,1.3861577585334133,1.6563683577307824,0]
[null,null,null,null,{"$f":" E$76","v":"Fixed depreciation amount - existing RAB - TN"},"4.11:","FDEP_TNt",0,"GBP m",0,76.265655089206845,0,0,6.315354095526696,12.330449189190672,12.035384382667631,{"$f":" Q$76","v":11.709107343339616},11.487335850702635,11.305825863226154,11.082198364553438,0]
[null,null,null,null,{"$f":" E$428","v":"Depreciation amount for additional asset - t - RN"},"4.26:","DEPADD_RNt",0,"GBP m",0,6.1289999999999996,0,0,1.95E-2,0.15825,0.51600000000000001,{"$f":" Q$428","v":0.97124999999999995},1.3005,1.5255000000000001,1.6380000000000001,0]
[null,null,null,null,{"$f":" E$328","v":"Fixed depreciation amount - existing RAB - RN"},"4.11:","FDEP_RNt",0,"GBP m",0,13.235192670523682,0,0,1.0180917438864372,2.0361834877728744,2.0361834877728744,{"$f":" Q$328","v":2.0361834877728744},2.0361834877728744,2.0361834877728744,2.0361834877728744,0]
[null,null,null,null,{"$f":" E$678","v":"Depreciation amount for additional asset - t - NSI"},"4.26:","DEPADD_NSIt",0,"GBP m",0,0,0,0,0,0,0,{"$f":" Q$678","v":0},0,0,0,0]
[null,null,null,null,{"$f":" E$578","v":"Fixed depreciation amount - existing RAB - NSI"},"4.11:","FDEP_NSIt",0,"GBP m",0,0.33773709122203077,0,0,2.5979776247848516E-2,5.1959552495697031E-2,5.1959552495697031E-2,{"$f":" Q$578","v":5.1959552495697031E-2},5.1959552495697031E-2,5.1959552495697031E-2,5.1959552495697031E-2,0]
[null,null,null,null,{"$f":" E$928","v":"Depreciation amount for additional asset - t - T5Y"},"4.26:","DEPADD_T5Yt",0,"GBP m",0,3.1860175954356675,0,0,4.8990669657920982E-2,0.17080645366444241,0.34065300394850007,{"$f":" Q$928","v":0.51712225719794769},0.6562551115019738,0.72680549213577983,0.72538460732910259,0]
[null,null,null,null,{"$f":" E$828","v":"Fixed depreciation amount - existing RAB - T5Y"},"4.11:","FDEP_T5Yt",0,"GBP m",0,1.3369113755360456,0,0,0.25708260058427651,0.42452790024293618,0.31323827212258881,{"$f":" Q$828","v":0.21232407331819117},0.10487841622715055,2.4860113040902271E-2,0,0]
[null,null,null,null,"Depreciation amount - TL","4.45:","DEPt",null,"GBP m",null,{"$f":" SUM(M19:U19)","v":106.39978744860419},null,{"$f":"SUM(M11:M18)","v":0},{"$f":"SUM(N11:N18)","v":7.7557941815751352},15.454155661933939,15.854982853764891,{"$f":"SUM(Q11:Q18)","v":16.336722267775347},16.750745846468178,17.057292267204815,17.190094369881891,0]
[]
[]
["4. REGULATORY ASSET BASES - TRANSMISSION - RAB_TN"]
[]
[null,null,"4.3 The opening regulatory asset base - ORAB_TNt"]
[]
[]
[null,null,"4.4 ORAB_TNt",null,null,"ORAB_TNt = OE_TNt + OADD_TNt"]
[]
[null,null,null,null,{"$f":" E$38","v":"Existing RAB - BEG bal. - TN"},"4.5:","OE_TNt",0,"GBP m",0,0,0,0,268.3753806947048,262.06002659917812,249.72957740998746,{"$f":" Q$38","v":237.69419302731981},225.9850856839802,214.49774983327757,203.19192397005142,0]
[null,null,null,null,{"$f":" E$86","v":"Additional RAB - BEG bal. - TN"},{"$f":" F$86","v":"4.13:"},"OADD_TNt",0,"GBP m",0,0,0,0,0,4.6488910824585004,13.726144485451442,{"$f":" Q$86","v":22.444352928485657},30.806564703271192,38.81580222152148,46.475062234674503,0]
[null,null,null,null,"Transmission RAB - BEG bal. - TN","4.4:","ORAB_TNt",null,"GBP m",null,null,null,{"$f":"SUM(M29:M30)","v":0},268.3753806947048,266.70891768163659,263.4557218954389,{"$f":"SUM(Q29:Q30)","v":260.13854595580545},256.79165038725137,253.31355205479906,249.66698620472593,0]
[]
[]
[null,null,"4.5 Opening value of existing assets - OE_TNt"]
[]
[null,null,null,null,{"$f":" E$47","v":"Existing RAB - BEG bal. - 2013 - TN"},"4.6: ","OE_TN2013",0,"GBP m",0,0,0,0,268.3753806947048,0,0,{"$f":" Q$47","v":0},0,0,0,0]
[null,null,null,null,{"$f":" E$55","v":"Existing RAB - BEG bal. - (Except 2013) - TN"},"4.7:","OE_TNt",0,"GBP m",0,0,0,0,0,262.06002659917812,249.72957740998746,{"$f":" Q$55","v":237.69419302731981},225.9850856839802,214.49774983327757,203.19192397005142,0]
[null,null,null,null,"Existing RAB - BEG bal. - TN","4.5:","OE_TNt",null,"GBP m",null,null,null,{"$f":"SUM(M36:M37)","v":0},268.3753806947048,262.06002659917812,249.72957740998746,{"$f":"SUM(Q36:Q37)","v":237.69419302731981},225.9850856839802,214.49774983327757,203.19192397005142,0]
[]
[]
[null,null,"4.6 Opening balance of existing assets - 2013",null,null,"OE_TN2018 = OE_2016_TN2018 * RPI2018 / RPI2016"]
[]
[null,null,null,null,{"$f":" 'Licence Inp'!E$288","v":"RAB_TN - base year 2016"},{"$f":" 'Licence Inp'!F$288","v":"Table 2"},{"$f":" 'Licence Inp'!G$288","v":"OE_2016_TN2018"},{"$f":" 'Licence Inp'!H$288","v":268.3753806947048},{"$f":" 'Licence Inp'!I$288","v":"GBP m"}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$12","v":"RPI as on 2015/16 - (Base year 1993/94)"},{"$f":" 'Actuals Inp'!F$12","v":0},{"$f":" 'Actuals Inp'!G$12","v":"RPI2016"},{"$f":" 'Actuals Inp'!H$12","v":259.5},{"$f":" 'Actuals Inp'!I$12","v":"index"}]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,{"$f":" Time!E$71","v":"RP6 start period flag"},{"$f":" Time!F$71","v":0},{"$f":" Time!G$71","v":0},{"$f":" Time!H$71","v":0},{"$f":" Time!I$71","v":"flag"},{"$f":" Time!J$71","v":0},{"$f":" Time!K$71","v":1},{"$f":" Time!L$71","v":0},{"$f":" Time!M$71","v":0},{"$f":" Time!N$71","v":1},{"$f":" Time!O$71","v":0},{"$f":" Time!P$71","v":0},{"$f":" Time!Q$71","v":0},{"$f":" Time!R$71","v":0},{"$f":" Time!S$71","v":0},{"$f":" Time!T$71","v":0},{"$f":" Time!U$71","v":0}]
[null,null,null,null,"Existing RAB - BEG bal. - 2013 - TN","4.6: ","OE_TN2013",null,"GBP m",null,null,null,{"$f":" $H43 * M45 / $H44 * M46","v":0},{"$f":" $H43 * N45 / $H44 * N46","v":268.3753806947048},0,0,{"$f":" $H43 * Q45 / $H44 * Q46","v":0},0,0,0,0]
[]
[]
[null,null,"4.7 Opening balance of existing assets - t",null,null,"OE_TNt = (CE_TNt-1) * RPIt / RPIt-1"]
[]
[null,null,null,null,{"$f":" E$65","v":"Closing balance of existing RAB - TN"},"4.9:","CE_TNt",0,"GBP m",0,0,0,0,262.06002659917812,249.72957740998746,237.69419302731981,{"$f":" Q$65","v":225.9850856839802},214.49774983327757,203.19192397005142,192.10972560549797,0]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,{"$f":" Time!E$92","v":"RP6 period flag"},{"$f":" Time!F$92","v":0},{"$f":" Time!G$92","v":0},{"$f":" Time!H$92","v":0},{"$f":" Time!I$92","v":"flag"},{"$f":" Time!J$92","v":0},{"$f":" Time!K$92","v":7},{"$f":" Time!L$92","v":0},{"$f":" Time!M$92","v":0},{"$f":" Time!N$92","v":1},{"$f":" Time!O$92","v":1},{"$f":" Time!P$92","v":1},{"$f":" Time!Q$92","v":1},{"$f":" Time!R$92","v":1},{"$f":" Time!S$92","v":1},{"$f":" Time!T$92","v":1},{"$f":" Time!U$92","v":0}]
[null,null,null,null,"Existing RAB - BEG bal. - (Except 2013) - TN","4.7:","OE_TNt",null,"GBP m",null,null,null,{"$f":" IF( L53 = 0, 0, L52 * M53 / L53) * M54","v":0},0,262.06002659917812,249.72957740998746,{"$f":" IF( P53 = 0, 0, P52 * Q53 / P53) * Q54","v":237.69419302731981},225.9850856839802,214.49774983327757,203.19192397005142,0]
[]
[]
[null,null,"4.8 Closing balance of existing RAB - CE_TNt"]
[]
[]
[null,null,"4.9 CE_TNt",null,null,"CE_TNt = OE_TNt - FDEP_TNt"]
[]
[null,null,null,null,{"$f":" E$38","v":"Existing RAB - BEG bal. - TN"},"4.5:","OE_TNt",0,"GBP m",0,0,0,0,268.3753806947048,262.06002659917812,249.72957740998746,{"$f":" Q$38","v":237.69419302731981},225.9850856839802,214.49774983327757,203.19192397005142,0]
[null,null,null,"less",{"$f":" E$76","v":"Fixed depreciation amount - existing RAB - TN"},"4.11:","FDEP_TNt",0,"GBP m",0,76.265655089206845,0,0,6.315354095526696,12.330449189190672,12.035384382667631,{"$f":" Q$76","v":11.709107343339616},11.487335850702635,11.305825863226154,11.082198364553438,0]
[null,null,null,null,"Closing balance of existing RAB - TN","4.9:","CE_TNt",null,"GBP m",null,null,null,{"$f":" M63 - M64","v":0},262.06002659917812,249.72957740998746,237.69419302731981,{"$f":" Q63 - Q64","v":225.9850856839802},214.49774983327757,203.19192397005142,192.10972560549797,0]
[]
[]
[null,null,"4.10 Fixed depreciation amount - FDEP_TNt"]
[]
[]
[null,null,"4.11 FDEP_TNt",null,null,"FDEP_TNt = FDEP_2016_TNt * RPIt / RPI2016"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$12","v":"RPI as on 2015/16 - (Base year 1993/94)"},{"$f":" 'Actuals Inp'!F$12","v":0},{"$f":" 'Actuals Inp'!G$12","v":"RPI2016"},{"$f":" 'Actuals Inp'!H$12","v":259.5},{"$f":" 'Actuals Inp'!I$12","v":"index"}]
[null,null,null,null,{"$f":" 'Licence Inp'!E$306","v":"Fixed depreciation - base year 2016 - RAB_TN"},{"$f":" 'Licence Inp'!F$306","v":"Table 3"},{"$f":" 'Licence Inp'!G$306","v":"FDEP_2016_TNt"},{"$f":" 'Licence Inp'!H$306","v":0},{"$f":" 'Licence Inp'!I$306","v":"GBP m"},{"$f":" 'Licence Inp'!J$306","v":0},{"$f":" 'Licence Inp'!K$306","v":76.265655089206845},{"$f":" 'Licence Inp'!L$306","v":0},{"$f":" 'Licence Inp'!M$306","v":0},{"$f":" 'Licence Inp'!N$306","v":6.315354095526696},{"$f":" 'Licence Inp'!O$306","v":12.330449189190672},{"$f":" 'Licence Inp'!P$306","v":12.035384382667631},{"$f":" 'Licence Inp'!Q$306","v":11.709107343339616},{"$f":" 'Licence Inp'!R$306","v":11.487335850702635},{"$f":" 'Licence Inp'!S$306","v":11.305825863226154},{"$f":" 'Licence Inp'!T$306","v":11.082198364553438},{"$f":" 'Licence Inp'!U$306","v":0}]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,"Fixed depreciation amount - existing RAB - TN","4.11:","FDEP_TNt",null,"GBP m",null,{"$f":" SUM(M76:U76)","v":76.265655089206845},null,{"$f":" M74 * M75 / $H73","v":0},6.315354095526696,12.330449189190672,12.035384382667631,{"$f":" Q74 * Q75 / $H73","v":11.709107343339616},11.487335850702635,11.305825863226154,11.082198364553438,0]
[]
[]
[null,null,"4.12 Opening balance of additional assets"]
[]
[]
[null,null,"4.13 OADD_TNt"]
[]
[null,null,null,null,{"$f":" E$91","v":"Additional RAB - BEG bal. - 2013 - TN"},{"$f":" F$91","v":"4.13a: "},"OADD_TN2013",0,"GBP m",0,0,0,0,0,0,0,{"$f":" Q$91","v":0},0,0,0,0]
[null,null,null,null,{"$f":" E$98","v":"Additional RAB - BEG bal. - except 2013 - TN"},{"$f":" F$98","v":"4.13b:"},"OADD_TNt",0,"GBP m",0,0,0,0,0,4.6488910824585004,13.726144485451442,{"$f":" Q$98","v":22.444352928485657},30.806564703271192,38.81580222152148,46.475062234674503,0]
[null,null,null,null,"Additional RAB - BEG bal. - TN","4.13:","OADD_TNt",null,"GBP m",null,null,null,{"$f":"SUM(M84:M85)","v":0},{"$f":"SUM(N84:N85)","v":0},4.6488910824585004,13.726144485451442,{"$f":"SUM(Q84:Q85)","v":22.444352928485657},30.806564703271192,38.81580222152148,46.475062234674503,0]
[]
[null,null,null,"4.13a OADD_TN2013"]
[null,null,null,null,{"$f":" 'Licence Inp'!E$315","v":"Opening additional assets - RAB_TN"},{"$f":" 'Licence Inp'!F$315","v":"4.13a:"},{"$f":" 'Licence Inp'!G$315","v":"OADD_TN2018"},{"$f":" 'Licence Inp'!H$315","v":0},{"$f":" 'Licence Inp'!I$315","v":"GBP m"}]
[null,null,null,null,{"$f":" Time!E$71","v":"RP6 start period flag"},{"$f":" Time!F$71","v":0},{"$f":" Time!G$71","v":0},{"$f":" Time!H$71","v":0},{"$f":" Time!I$71","v":"flag"},{"$f":" Time!J$71","v":0},{"$f":" Time!K$71","v":1},{"$f":" Time!L$71","v":0},{"$f":" Time!M$71","v":0},{"$f":" Time!N$71","v":1},{"$f":" Time!O$71","v":0},{"$f":" Time!P$71","v":0},{"$f":" Time!Q$71","v":0},{"$f":" Time!R$71","v":0},{"$f":" Time!S$71","v":0},{"$f":" Time!T$71","v":0},{"$f":" Time!U$71","v":0}]
[null,null,null,null,"Additional RAB - BEG bal. - 2013 - TN","4.13a: ","OADD_TN2013",null,"GBP m",null,null,null,{"$f":" M90 * $H89","v":0},{"$f":" N90 * $H89","v":0},0,0,{"$f":" Q90 * $H89","v":0},0,0,0,0]
[]
[null,null,null,"4.13b OADD_TNt",null,"OADD_TNt = (CADD_TNt-1) * RPIt / RPIt-1"]
[null,null,null,null,{"$f":" E$114","v":"Closing balance of additional RAB - TN"},"4.15:","CADD_TNt",0,"GBP m",0,0,0,0,4.6488910824585004,13.726144485451442,22.444352928485657,{"$f":" Q$114","v":30.806564703271192},38.81580222152148,46.475062234674503,53.78731605174854,0]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,{"$f":" Time!E$92","v":"RP6 period flag"},{"$f":" Time!F$92","v":0},{"$f":" Time!G$92","v":0},{"$f":" Time!H$92","v":0},{"$f":" Time!I$92","v":"flag"},{"$f":" Time!J$92","v":0},{"$f":" Time!K$92","v":7},{"$f":" Time!L$92","v":0},{"$f":" Time!M$92","v":0},{"$f":" Time!N$92","v":1},{"$f":" Time!O$92","v":1},{"$f":" Time!P$92","v":1},{"$f":" Time!Q$92","v":1},{"$f":" Time!R$92","v":1},{"$f":" Time!S$92","v":1},{"$f":" Time!T$92","v":1},{"$f":" Time!U$92","v":0}]
[null,null,null,null,{"$f":" Time!E$71","v":"RP6 start period flag"},{"$f":" Time!F$71","v":0},{"$f":" Time!G$71","v":0},{"$f":" Time!H$71","v":0},{"$f":" Time!I$71","v":"flag"},{"$f":" Time!J$71","v":0},{"$f":" Time!K$71","v":1},{"$f":" Time!L$71","v":0},{"$f":" Time!M$71","v":0},{"$f":" Time!N$71","v":1},{"$f":" Time!O$71","v":0},{"$f":" Time!P$71","v":0},{"$f":" Time!Q$71","v":0},{"$f":" Time!R$71","v":0},{"$f":" Time!S$71","v":0},{"$f":" Time!T$71","v":0},{"$f":" Time!U$71","v":0}]
[null,null,null,null,"Additional RAB - BEG bal. - except 2013 - TN","4.13b:","OADD_TNt",null,"GBP m",null,null,null,{"$f":" IF(OR(M97 = 1, L95 = 0), 0, L94 * M95 / L95) * M96","v":0},{"$f":" IF(OR(N97 = 1, M95 = 0), 0, M94 * N95 / M95) * N96","v":0},4.6488910824585004,13.726144485451442,{"$f":" IF(OR(Q97 = 1, P95 = 0), 0, P94 * Q95 / P95) * Q96","v":22.444352928485657},30.806564703271192,38.81580222152148,46.475062234674503,0]
[]
[]
[null,null,"4.14 The closing value of additional assets - CADD_TNt"]
[]
[]
[null,null,"4.15 Closing balance of additional RAB",null,null,"CADD_TNt = OADD_TNt + QCE_TNt - DIQCE_TNt + PTCE_TNt - DIPTCE_TNt - DEPADD_TNt - CD_TNt + CI_TNt"]
[]
[null,null,null,null,{"$f":" E$86","v":"Additional RAB - BEG bal. - TN"},{"$f":" F$86","v":"4.13:"},"OADD_TNt",0,"GBP m",0,0,0,0,0,4.6488910824585004,13.726144485451442,{"$f":" Q$86","v":22.444352928485657},30.806564703271192,38.81580222152148,46.475062234674503,0]
[null,null,null,"plus",{"$f":" E$122","v":"Qualifying capex amount - TN"},{"$f":" F$122","v":"4.17:"},"QCE_TNt",0,"GBP m",0,59.696589678428481,0,0,4.719686378130457,9.3592324815602588,9.279772597791812,{"$f":" Q$122","v":9.2009873284365611},9.1228709460181321,9.0454177716864397,8.9686221748048229,0]
[null,null,null,"less",{"$f":" E$131","v":"Demonstrably inefficient qualifying capex exp. - TN"},"4.19:","DIQCE_TNt",0,"GBP m",0,0,0,0,0,0,0,{"$f":" Q$131","v":0},0,0,0,0]
[null,null,null,"plus",{"$f":" E$141","v":"Pass through capex expenditure - TN"},"4.21:","PTCE_TNt",0,"GBP m",0,0,0,0,0,0,0,{"$f":" Q$141","v":0},0,0,0,0]
[null,null,null,"less",{"$f":" E$160","v":"Demonstrably inefficient pass through capex exp. - TN"},{"$f":" F$160","v":"4.25:"},"DIPTCE_TNt",0,"GBP m",0,0,0,0,0,0,0,{"$f":" Q$160","v":0},0,0,0,0]
[null,null,null,"less",{"$f":" E$176","v":"Depreciation amount for additional asset - t - TN"},{"$f":" F$176","v":"4.26:"},"DEPADD_TNt",0,"GBP m",0,5.9092736266799371,0,0,7.0795295671956845E-2,0.28197907856731758,0.56156415475759858,{"$f":" Q$176","v":0.83877555365102419},1.1136334277678446,1.3861577585334133,1.6563683577307824,0]
[null,null,null,"less",{"$f":" E$208","v":"Capex disposals - TN"},"4.30:","CD_TNt",0,"GBP m",0,0,0,0,0,0,0,{"$f":" Q$208","v":0},0,0,0,0]
[null,null,null,"plus",{"$f":" E$236","v":"Capex incentive amount - TN"},{"$f":" F$236","v":"4.32:"},"CI_TNt",0,"GBP m",0,8.8817841970012523E-16,0,0,0,0,0,{"$f":" Q$236","v":0},8.8817841970012523E-16,0,0,0]
[null,null,null,null,"Closing balance of additional RAB - TN","4.15:","CADD_TNt",null,"GBP m",null,null,null,{"$f":" M106 + M107 - M108 + M109 - M110 - M111 - M112 + M113","v":0},4.6488910824585004,13.726144485451442,22.444352928485657,{"$f":" Q106 + Q107 - Q108 + Q109 - Q110 - Q111 - Q112 + Q113","v":30.806564703271192},38.81580222152148,46.475062234674503,53.78731605174854,0]
[]
[]
[null,null,"4.16 Qualifying capex expenditure - QCE_TNt"]
[]
[]
[null,null,"4.17 Capex incurred by the licensee - allocated to TN"]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$236","v":"Qualifying capex amount - TN"},{"$f":" 'Actuals Inp'!F$236","v":"4.17:"},{"$f":" 'Actuals Inp'!G$236","v":"QCE_TNt"},{"$f":" 'Actuals Inp'!H$236","v":0},{"$f":" 'Actuals Inp'!I$236","v":"GBP m"},{"$f":" 'Actuals Inp'!J$236","v":"[Entitlement Model 28.11.16.xlsx]RP6 Transmission Inputs'!$A$36"},{"$f":" 'Actuals Inp'!K$236","v":59.696589678428481},{"$f":" 'Actuals Inp'!L$236","v":0},{"$f":" 'Actuals Inp'!M$236","v":0},{"$f":" 'Actuals Inp'!N$236","v":4.719686378130457},{"$f":" 'Actuals Inp'!O$236","v":9.3592324815602588},{"$f":" 'Actuals Inp'!P$236","v":9.279772597791812},{"$f":" 'Actuals Inp'!Q$236","v":9.2009873284365611},{"$f":" 'Actuals Inp'!R$236","v":9.1228709460181321},{"$f":" 'Actuals Inp'!S$236","v":9.0454177716864397},{"$f":" 'Actuals Inp'!T$236","v":8.9686221748048229},{"$f":" 'Actuals Inp'!U$236","v":0}]
[null,null,null,null,"Qualifying capex amount - TN","4.17:","QCE_TNt",null,"GBP m",null,{"$f":" SUM(M122:U122)","v":59.696589678428481},null,{"$f":" M121","v":0},{"$f":" N121","v":4.719686378130457},{"$f":" O121","v":9.3592324815602588},{"$f":" P121","v":9.279772597791812},{"$f":" Q121","v":9.2009873284365611},9.1228709460181321,9.0454177716864397,8.9686221748048229,0]
[]
[]
[null,null,"4.18 Demonstrably inefficient qualifying capex expenditure - DIQCE_TNt"]
[]
[]
[null,null,"4.19 DIQCE_TNt"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$244","v":"Demonstrably inefficient qualifying capex - TN"},{"$f":" 'Actuals Inp'!F$244","v":"4.19:"},{"$f":" 'Actuals Inp'!G$244","v":"DIQCE_TNt"},{"$f":" 'Actuals Inp'!H$244","v":0},{"$f":" 'Actuals Inp'!I$244","v":"GBP m"},{"$f":" 'Actuals Inp'!J$244","v":"[Entitlement Model 28.11.16.xlsx]RP6 Transmission Inputs'!$A$37"},{"$f":" 'Actuals Inp'!K$244","v":0},{"$f":" 'Actuals Inp'!L$244","v":0},{"$f":" 'Actuals Inp'!M$244","v":0},{"$f":" 'Actuals Inp'!N$244","v":0},{"$f":" 'Actuals Inp'!O$244","v":0},{"$f":" 'Actuals Inp'!P$244","v":0},{"$f":" 'Actuals Inp'!Q$244","v":0},{"$f":" 'Actuals Inp'!R$244","v":0},{"$f":" 'Actuals Inp'!S$244","v":0},{"$f":" 'Actuals Inp'!T$244","v":0},{"$f":" 'Actuals Inp'!U$244","v":0}]
[null,null,null,null,"Demonstrably inefficient qualifying capex exp. - TN","4.19:","DIQCE_TNt",null,"GBP m",null,{"$f":" SUM(M131:U131)","v":0},null,{"$f":" M130","v":0},0,0,0,{"$f":" Q130","v":0},0,0,0,0]
[]
[]
[null,null,"4.20 Pass through capex expenditure amount - PTCE_TNt"]
[]
[]
[null,null,"4.21 PTCE_TNt",null,null,"PTCE_TNt = CLD_TNt + CC_TNt"]
[]
[null,null,null,null,{"$f":" E$151","v":"Capex legacy Dt amount - TN"},{"$f":" F$151","v":"4.23:"},"CLD_TNt",0,"GBP m",0,0,0,0,0,0,0,{"$f":" Q$151","v":0},0,0,0,0]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$252","v":"Capex connection amount - TN"},{"$f":" 'Actuals Inp'!F$252","v":"4.21:"},{"$f":" 'Actuals Inp'!G$252","v":"CC_TNt"},{"$f":" 'Actuals Inp'!H$252","v":0},{"$f":" 'Actuals Inp'!I$252","v":"GBP m"},{"$f":" 'Actuals Inp'!J$252","v":"[Entitlement Model 28.11.16.xlsx]RP6 Transmission Inputs'!$A$46"},{"$f":" 'Actuals Inp'!K$252","v":0},{"$f":" 'Actuals Inp'!L$252","v":0},{"$f":" 'Actuals Inp'!M$252","v":0},{"$f":" 'Actuals Inp'!N$252","v":0},{"$f":" 'Actuals Inp'!O$252","v":0},{"$f":" 'Actuals Inp'!P$252","v":0},{"$f":" 'Actuals Inp'!Q$252","v":0},{"$f":" 'Actuals Inp'!R$252","v":0},{"$f":" 'Actuals Inp'!S$252","v":0},{"$f":" 'Actuals Inp'!T$252","v":0},{"$f":" 'Actuals Inp'!U$252","v":0}]
[null,null,null,null,"Pass through capex expenditure - TN","4.21:","PTCE_TNt",null,"GBP m",null,{"$f":" SUM(M141:U141)","v":0},null,{"$f":"SUM(M139:M140)","v":0},0,0,0,{"$f":"SUM(Q139:Q140)","v":0},0,0,0,0]
[]
[]
[null,null,"4.22 Capex legacy Dt amount - CLD_TNt"]
[]
[]
[null,null,"4.23 CLD_TNt"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$260","v":"Transmission split for legacy Dt capex - TN"},{"$f":" 'Actuals Inp'!F$260","v":"4.23:"},{"$f":" 'Actuals Inp'!G$260","v":"CLD_TNt"},{"$f":" 'Actuals Inp'!H$260","v":0},{"$f":" 'Actuals Inp'!I$260","v":"GBP m"},{"$f":" 'Actuals Inp'!J$260","v":"[Entitlement Model 28.11.16.xlsx]RP6 Transmission Inputs'!$A$45"},{"$f":" 'Actuals Inp'!K$260","v":0},{"$f":" 'Actuals Inp'!L$260","v":0},{"$f":" 'Actuals Inp'!M$260","v":0},{"$f":" 'Actuals Inp'!N$260","v":0},{"$f":" 'Actuals Inp'!O$260","v":0},{"$f":" 'Actuals Inp'!P$260","v":0},{"$f":" 'Actuals Inp'!Q$260","v":0},{"$f":" 'Actuals Inp'!R$260","v":0},{"$f":" 'Actuals Inp'!S$260","v":0},{"$f":" 'Actuals Inp'!T$260","v":0},{"$f":" 'Actuals Inp'!U$260","v":0}]
[null,null,null,null,{"$f":" Time!E$92","v":"RP6 period flag"},{"$f":" Time!F$92","v":0},{"$f":" Time!G$92","v":0},{"$f":" Time!H$92","v":0},{"$f":" Time!I$92","v":"flag"},{"$f":" Time!J$92","v":0},{"$f":" Time!K$92","v":7},{"$f":" Time!L$92","v":0},{"$f":" Time!M$92","v":0},{"$f":" Time!N$92","v":1},{"$f":" Time!O$92","v":1},{"$f":" Time!P$92","v":1},{"$f":" Time!Q$92","v":1},{"$f":" Time!R$92","v":1},{"$f":" Time!S$92","v":1},{"$f":" Time!T$92","v":1},{"$f":" Time!U$92","v":0}]
[null,null,null,null,"Capex legacy Dt amount - TN","4.23:","CLD_TNt",null,"GBP m",null,{"$f":" SUM(M151:U151)","v":0},null,{"$f":" M149 * M150","v":0},{"$f":" N149 * N150","v":0},0,0,{"$f":" Q149 * Q150","v":0},0,0,0,0]
[]
[]
[null,null,"4.24 Demonstrably inefficient pass through capex expenditure - DIPTCE_TNt"]
[]
[]
[null,null,"4.25 DIPTCE_TNt - part of PTCE_TNt"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$274","v":"Demonstrably inefficient pass through capex exp. - TN"},{"$f":" 'Actuals Inp'!F$274","v":"4.25:"},{"$f":" 'Actuals Inp'!G$274","v":"DIPTCE_TNt"},{"$f":" 'Actuals Inp'!H$274","v":0},{"$f":" 'Actuals Inp'!I$274","v":"GBP m"},{"$f":" 'Actuals Inp'!J$274","v":"[Entitlement Model 28.11.16.xlsx]RP6 Transmission Inputs'!$A$47"},{"$f":" 'Actuals Inp'!K$274","v":0},{"$f":" 'Actuals Inp'!L$274","v":0},{"$f":" 'Actuals Inp'!M$274","v":0},{"$f":" 'Actuals Inp'!N$274","v":0},{"$f":" 'Actuals Inp'!O$274","v":0},{"$f":" 'Actuals Inp'!P$274","v":0},{"$f":" 'Actuals Inp'!Q$274","v":0},{"$f":" 'Actuals Inp'!R$274","v":0},{"$f":" 'Actuals Inp'!S$274","v":0},{"$f":" 'Actuals Inp'!T$274","v":0},{"$f":" 'Actuals Inp'!U$274","v":0}]
[null,null,null,null,"Demonstrably inefficient pass through capex exp. - TN","4.25:","DIPTCE_TNt",null,"GBP m",null,{"$f":" SUM(M160:U160)","v":0},null,{"$f":" M159","v":0},{"$f":" N159","v":0},0,0,{"$f":" Q159","v":0},0,0,0,0]
[]
[]
[null,null,"4.26 Depreciation amount of additional assets - DEPADD_TNt"]
[]
[]
[null,null,"4.27 DEPADD_TNt"]
[]
[]
[null,null,"4.27b In reporting year except 2013",null,null,"DEPADD_TNt = 0.5 * DEPN_TNt + (DEPADD_TNt-1 + 0.5 * DEPN_TNt-1 ) * RPIt / RPIt-1"]
[]
[null,null,null,null,{"$f":" 'Licence Inp'!E$332","v":"Additional depreciation factor"},{"$f":" 'Licence Inp'!F$332","v":"4.27a:"},{"$f":" 'Licence Inp'!G$332","v":0},{"$f":" 'Licence Inp'!H$332","v":0.5},{"$f":" 'Licence Inp'!I$332","v":"factor"}]
[null,null,null,null,{"$f":" E$197","v":"Full period depreciation - TN"},{"$f":" F$197","v":"4.28:"},"DEPN_TNt",0,"GBP m",0,1.7908976903528544,0,0,0.14159059134391369,0.28077697444680777,0.27839317793375434,{"$f":" Q$197","v":0.27602961985309682},0.27368612838054396,0.27136253315059317,0.26905866524414468,0]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,{"$f":" Time!E$98","v":"RP6 PPF- actual / actual"},{"$f":" Time!F$98","v":0},{"$f":" Time!G$98","v":0},{"$f":" Time!H$98","v":0},{"$f":" Time!I$98","v":"factor"},{"$f":" Time!J$98","v":0},{"$f":" Time!K$98","v":6.5},{"$f":" Time!L$98","v":0},{"$f":" Time!M$98","v":0},{"$f":" Time!N$98","v":0.5},{"$f":" Time!O$98","v":1},{"$f":" Time!P$98","v":1},{"$f":" Time!Q$98","v":1},{"$f":" Time!R$98","v":1},{"$f":" Time!S$98","v":1},{"$f":" Time!T$98","v":1},{"$f":" Time!U$98","v":0}]
[null,null,null,null,{"$f":" E$184","v":"Depreciation amount for additional asset adj. - TN"},0,0,"n PD LK BCK","GBP m",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Depreciation amount for additional asset - t - TN","4.26:","DEPADD_TNt",null,"GBP m",null,{"$f":" SUM(M176:U176)","v":5.9092736266799371},null,{"$f":" $H171 * M172 + IF(L173 = 0, 0, (L176 + $H171 * L172) *  M174 * M173 / L173) - M175","v":0},7.0795295671956845E-2,0.28197907856731758,0.56156415475759858,0.83877555365102419,1.1136334277678446,1.3861577585334133,1.6563683577307824,0]
[]
[]
[null,null,null,null,{"$f":" 'Licence Inp'!E$338","v":"Depreciation rate - RAB_TN"},{"$f":" 'Licence Inp'!F$338","v":"Table 5"},{"$f":" 'Licence Inp'!G$338","v":"DEPR_TN"},{"$f":" 'Licence Inp'!H$338","v":0.03},{"$f":" 'Licence Inp'!I$338","v":"%"}]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,{"$f":" Time!E$98","v":"RP6 PPF- actual / actual"},{"$f":" Time!F$98","v":0},{"$f":" Time!G$98","v":0},{"$f":" Time!H$98","v":0},{"$f":" Time!I$98","v":"factor"},{"$f":" Time!J$98","v":0},{"$f":" Time!K$98","v":6.5},{"$f":" Time!L$98","v":0},{"$f":" Time!M$98","v":0},{"$f":" Time!N$98","v":0.5},{"$f":" Time!O$98","v":1},{"$f":" Time!P$98","v":1},{"$f":" Time!Q$98","v":1},{"$f":" Time!R$98","v":1},{"$f":" Time!S$98","v":1},{"$f":" Time!T$98","v":1},{"$f":" Time!U$98","v":0}]
[null,null,null,null,{"$f":" Time!E$10","v":"Model column counter"},{"$f":" Time!F$10","v":0},{"$f":" Time!G$10","v":0},{"$f":" Time!H$10","v":0},{"$f":" Time!I$10","v":"counter"},{"$f":" Time!J$10","v":0},{"$f":" Time!K$10","v":0},{"$f":" Time!L$10","v":0},{"$f":" Time!M$10","v":1},{"$f":" Time!N$10","v":2},{"$f":" Time!O$10","v":3},{"$f":" Time!P$10","v":4},{"$f":" Time!Q$10","v":5},{"$f":" Time!R$10","v":6},{"$f":" Time!S$10","v":7},{"$f":" Time!T$10","v":8},{"$f":" Time!U$10","v":9}]
[null,null,null,null,{"$f":" E$176","v":"Depreciation amount for additional asset - t - TN"},"4.26:","DEPADD_TNt",0,"GBP m",0,5.9092736266799371,0,0,7.0795295671956845E-2,0.28197907856731758,0.56156415475759858,0.83877555365102419,1.1136334277678446,1.3861577585334133,1.6563683577307824,0]
[null,null,null,null,"Depreciation amount for additional asset adj. - TN",null,null,"n PD LK BCK","GBP m",null,{"$f":" SUM(M184:U184)","v":0},null,{"$f":"IF(OR($H179 = 0, L180 = 0, M181 = 0), 0, SUMPRODUCT(L183:$M183, (1 / L180:$M180), 1 * (L182:$M182 = (M182 - ROUNDDOWN(1 / $H179, 0))) * M180 * M181) - (L184 * M180 / L180))","v":0},{"$f":"IF(OR($H179 = 0, M180 = 0, N181 = 0), 0, SUMPRODUCT(M183:$M183, (1 / M180:$M180), 1 * (M182:$M182 = (N182 - ROUNDDOWN(1 / $H179, 0))) * N180 * N181) - (M184 * N180 / M180))","v":0},{"$f":"IF(OR($H179 = 0, N180 = 0, O181 = 0), 0, SUMPRODUCT($M183:N183, (1 / $M180:N180), 1 * ($M182:N182 = (O182 - ROUNDDOWN(1 / $H179, 0))) * O180 * O181) - (N184 * O180 / N180))","v":0},{"$f":"IF(OR($H179 = 0, O180 = 0, P181 = 0), 0, SUMPRODUCT($M183:O183, (1 / $M180:O180), 1 * ($M182:O182 = (P182 - ROUNDDOWN(1 / $H179, 0))) * P180 * P181) - (O184 * P180 / O180))","v":0},{"$f":"IF(OR($H179 = 0, P180 = 0, Q181 = 0), 0, SUMPRODUCT($M183:P183, (1 / $M180:P180), 1 * ($M182:P182 = (Q182 - ROUNDDOWN(1 / $H179, 0))) * Q180 * Q181) - (P184 * Q180 / P180))","v":0},{"$f":"IF(OR($H179 = 0, Q180 = 0, R181 = 0), 0, SUMPRODUCT($M183:Q183, (1 / $M180:Q180), 1 * ($M182:Q182 = (R182 - ROUNDDOWN(1 / $H179, 0))) * R180 * R181) - (Q184 * R180 / Q180))","v":0},{"$f":"IF(OR($H179 = 0, R180 = 0, S181 = 0), 0, SUMPRODUCT($M183:R183, (1 / $M180:R180), 1 * ($M182:R182 = (S182 - ROUNDDOWN(1 / $H179, 0))) * S180 * S181) - (R184 * S180 / R180))","v":0},{"$f":"IF(OR($H179 = 0, S180 = 0, T181 = 0), 0, SUMPRODUCT($M183:S183, (1 / $M180:S180), 1 * ($M182:S182 = (T182 - ROUNDDOWN(1 / $H179, 0))) * T180 * T181) - (S184 * T180 / S180))","v":0},{"$f":"IF(OR($H179 = 0, T180 = 0, U181 = 0), 0, SUMPRODUCT($M183:T183, (1 / $M180:T180), 1 * ($M182:T182 = (U182 - ROUNDDOWN(1 / $H179, 0))) * U180 * U181) - (T184 * U180 / T180))","v":0}]
[]
[]
[null,null,"4.28 DEPN_TNt",null,null,"DEPN_TNt = (QCE_TNt - DIQCE_TNt + PTCE_TNt - DIPTCE_TNt - CD_TNt + CI_TNt) * DEPR_TN"]
[]
[null,null,null,null,{"$f":" 'Licence Inp'!E$338","v":"Depreciation rate - RAB_TN"},{"$f":" 'Licence Inp'!F$338","v":"Table 5"},{"$f":" 'Licence Inp'!G$338","v":"DEPR_TN"},{"$f":" 'Licence Inp'!H$338","v":0.03},{"$f":" 'Licence Inp'!I$338","v":"%"}]
[null,null,null,null,{"$f":" E$122","v":"Qualifying capex amount - TN"},{"$f":" F$122","v":"4.17:"},"QCE_TNt",0,"GBP m",0,59.696589678428481,0,0,4.719686378130457,9.3592324815602588,9.279772597791812,{"$f":" Q$122","v":9.2009873284365611},9.1228709460181321,9.0454177716864397,8.9686221748048229,0]
[null,null,null,null,{"$f":" E$131","v":"Demonstrably inefficient qualifying capex exp. - TN"},"4.19:","DIQCE_TNt",0,"GBP m",0,0,0,0,0,0,0,{"$f":" Q$131","v":0},0,0,0,0]
[null,null,null,null,{"$f":" E$141","v":"Pass through capex expenditure - TN"},"4.21:","PTCE_TNt",0,"GBP m",0,0,0,0,0,0,0,{"$f":" Q$141","v":0},0,0,0,0]
[null,null,null,null,{"$f":" E$160","v":"Demonstrably inefficient pass through capex exp. - TN"},{"$f":" F$160","v":"4.25:"},"DIPTCE_TNt",0,"GBP m",0,0,0,0,0,0,0,{"$f":" Q$160","v":0},0,0,0,0]
[null,null,null,null,{"$f":" E$208","v":"Capex disposals - TN"},"4.30:","CD_TNt",0,"GBP m",0,0,0,0,0,0,0,{"$f":" Q$208","v":0},0,0,0,0]
[null,null,null,null,{"$f":" E$236","v":"Capex incentive amount - TN"},{"$f":" F$236","v":"4.32:"},"CI_TNt",0,"GBP m",0,8.8817841970012523E-16,0,0,0,0,0,{"$f":" Q$236","v":0},8.8817841970012523E-16,0,0,0]
[null,null,null,null,{"$f":" Time!E$47","v":"Pre - RP6 period flag"},{"$f":" Time!F$47","v":0},{"$f":" Time!G$47","v":0},{"$f":" Time!H$47","v":0},{"$f":" Time!I$47","v":"flag"},{"$f":" Time!J$47","v":0},{"$f":" Time!K$47","v":1},{"$f":" Time!L$47","v":0},{"$f":" Time!M$47","v":1},{"$f":" Time!N$47","v":0},{"$f":" Time!O$47","v":0},{"$f":" Time!P$47","v":0},{"$f":" Time!Q$47","v":0},{"$f":" Time!R$47","v":0},{"$f":" Time!S$47","v":0},{"$f":" Time!T$47","v":0},{"$f":" Time!U$47","v":0}]
[null,null,null,null,"Full period depreciation - TN","4.28:","DEPN_TNt",null,"GBP m",null,{"$f":" SUM(M197:U197)","v":1.7908976903528544},null,{"$f":" (M190 - M191 + M192 - M193 - M194 + M195) * $H189 * (1 - M196)","v":0},{"$f":" (N190 - N191 + N192 - N193 - N194 + N195) * $H189 * (1 - N196)","v":0.14159059134391369},0.28077697444680777,0.27839317793375434,0.27602961985309682,0.27368612838054396,0.27136253315059317,0.26905866524414468,0]
[]
[]
[null,null,"4.29 Capex disposal amount - CD_TNt",null,null,"CD_TNt = (OCD_TNt-5) * RPIt / RPIt-5"]
[]
[]
[null,null,"4.30 CD_TNt"]
[]
[null,null,null,null,{"$f":" E221","v":"Asset disposals - t-5 - TN"},0,"OCD_TNt-5",0,"GBP m",0,0,0,0,0,0,0,{"$f":" Q221","v":0},0,0,0,0]
[null,null,null,null,{"$f":" Index!E$38","v":"RPI index (Base year 1993/94) - t-5"},{"$f":" Index!F$38","v":0},{"$f":" Index!G$38","v":"RPIt-5"},{"$f":" Index!H$38","v":0},{"$f":" Index!I$38","v":"index"},{"$f":" Index!J$38","v":0},{"$f":" Index!K$38","v":0},{"$f":" Index!L$38","v":0},{"$f":" Index!M$38","v":238},{"$f":" Index!N$38","v":245.6},{"$f":" Index!O$38","v":251.9},{"$f":" Index!P$38","v":257.7},{"$f":" Index!Q$38","v":259.5},{"$f":" Index!R$38","v":259.5},{"$f":" Index!S$38","v":259.5},{"$f":" Index!T$38","v":259.5},{"$f":" Index!U$38","v":259.5}]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,"Capex disposals - TN","4.30:","CD_TNt",null,"GBP m",null,{"$f":" SUM(M208:U208)","v":0},null,{"$f":" M205 * M207 / M206","v":0},{"$f":" N205 * N207 / N206","v":0},0,0,{"$f":" Q205 * Q207 / Q206","v":0},0,0,0,0]
[]
[null,null,null,"Asset disposals - t-5"]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$100","v":"Asset disposal lookback periods"},{"$f":" 'Actuals Inp'!F$100","v":0},{"$f":" 'Actuals Inp'!G$100","v":0},{"$f":" 'Actuals Inp'!H$100","v":5},{"$f":" 'Actuals Inp'!I$100","v":"years"}]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$102","v":"Historic timeline"},{"$f":" 'Actuals Inp'!F$102","v":0},{"$f":" 'Actuals Inp'!G$102","v":0},{"$f":" 'Actuals Inp'!H$102","v":0},{"$f":" 'Actuals Inp'!I$102","v":"date"},{"$f":" 'Actuals Inp'!J$102","v":0},{"$f":" 'Actuals Inp'!K$102","v":0},{"$f":" 'Actuals Inp'!L$102","v":0},{"$f":" 'Actuals Inp'!M$102","v":2008},{"$f":" 'Actuals Inp'!N$102","v":2009},{"$f":" 'Actuals Inp'!O$102","v":2010},{"$f":" 'Actuals Inp'!P$102","v":2011},{"$f":" 'Actuals Inp'!Q$102","v":2012},{"$f":" 'Actuals Inp'!R$102","v":2013},{"$f":" 'Actuals Inp'!S$102","v":2014},{"$f":" 'Actuals Inp'!T$102","v":2015},{"$f":" 'Actuals Inp'!U$102","v":2016}]
[null,null,null,null,{"$f":" Time!E$36","v":"Financial year ending"},{"$f":" Time!F$36","v":0},{"$f":" Time!G$36","v":0},{"$f":" Time!H$36","v":0},{"$f":" Time!I$36","v":"year #"},{"$f":" Time!J$36","v":0},{"$f":" Time!K$36","v":0},{"$f":" Time!L$36","v":0},{"$f":" Time!M$36","v":2017},{"$f":" Time!N$36","v":2018},{"$f":" Time!O$36","v":2019},{"$f":" Time!P$36","v":2020},{"$f":" Time!Q$36","v":2021},{"$f":" Time!R$36","v":2022},{"$f":" Time!S$36","v":2023},{"$f":" Time!T$36","v":2024},{"$f":" Time!U$36","v":2025}]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$283","v":"Historic - asset disposals - TN"},{"$f":" 'Actuals Inp'!F$283","v":"4.30:"},{"$f":" 'Actuals Inp'!G$283","v":"OCD_TNt"},{"$f":" 'Actuals Inp'!H$283","v":0},{"$f":" 'Actuals Inp'!I$283","v":"GBP m"},{"$f":" 'Actuals Inp'!J$283","v":0},{"$f":" 'Actuals Inp'!K$283","v":0},{"$f":" 'Actuals Inp'!L$283","v":0},{"$f":" 'Actuals Inp'!M$283","v":0},{"$f":" 'Actuals Inp'!N$283","v":0},{"$f":" 'Actuals Inp'!O$283","v":0},{"$f":" 'Actuals Inp'!P$283","v":0},{"$f":" 'Actuals Inp'!Q$283","v":0},{"$f":" 'Actuals Inp'!R$283","v":0},{"$f":" 'Actuals Inp'!S$283","v":0},{"$f":" 'Actuals Inp'!T$283","v":0},{"$f":" 'Actuals Inp'!U$283","v":0}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$289","v":"Asset disposals - TN"},{"$f":" 'Actuals Inp'!F$289","v":"4.30:"},{"$f":" 'Actuals Inp'!G$289","v":"OCD_TNt"},{"$f":" 'Actuals Inp'!H$289","v":0},{"$f":" 'Actuals Inp'!I$289","v":"GBP m"},{"$f":" 'Actuals Inp'!J$289","v":"[Entitlement Model 28.11.16.xlsx]RP6 Transmission Inputs'!$A$50"},{"$f":" 'Actuals Inp'!K$289","v":0},{"$f":" 'Actuals Inp'!L$289","v":0},{"$f":" 'Actuals Inp'!M$289","v":0},{"$f":" 'Actuals Inp'!N$289","v":0},{"$f":" 'Actuals Inp'!O$289","v":0},{"$f":" 'Actuals Inp'!P$289","v":0},{"$f":" 'Actuals Inp'!Q$289","v":0},{"$f":" 'Actuals Inp'!R$289","v":0},{"$f":" 'Actuals Inp'!S$289","v":0},{"$f":" 'Actuals Inp'!T$289","v":0},{"$f":" 'Actuals Inp'!U$289","v":0}]
[]
[null,null,null,null,{"$f":" Time!E$98","v":"RP6 PPF- actual / actual"},{"$f":" Time!F$98","v":0},{"$f":" Time!G$98","v":0},{"$f":" Time!H$98","v":0},{"$f":" Time!I$98","v":"factor"},{"$f":" Time!J$98","v":0},{"$f":" Time!K$98","v":6.5},{"$f":" Time!L$98","v":0},{"$f":" Time!M$98","v":0},{"$f":" Time!N$98","v":0.5},{"$f":" Time!O$98","v":1},{"$f":" Time!P$98","v":1},{"$f":" Time!Q$98","v":1},{"$f":" Time!R$98","v":1},{"$f":" Time!S$98","v":1},{"$f":" Time!T$98","v":1},{"$f":" Time!U$98","v":0}]
[]
[null,null,null,null,"Asset disposals - t-5 - TN",null,"OCD_TNt-5",null,"GBP m",null,{"$f":" SUM(M221:U221)","v":0},null,{"$f":" SUMPRODUCT(($M213:$U214 = M214 - $H211) * $M216:$U217) * M219","v":0},{"$f":" SUMPRODUCT(($M213:$U214 = N214 - $H211) * $M216:$U217) * N219","v":0},{"$f":" SUMPRODUCT(($M213:$U214 = O214 - $H211) * $M216:$U217) * O219","v":0},{"$f":" SUMPRODUCT(($M213:$U214 = P214 - $H211) * $M216:$U217) * P219","v":0},{"$f":" SUMPRODUCT(($M213:$U214 = Q214 - $H211) * $M216:$U217) * Q219","v":0},0,0,0,0]
[]
[]
[null,null,"4.31 Capex incentive amount - CI_TNt"]
[]
[]
[null,null,"4.32 CI_TNt",null,null,"CI_TNt = ( AC_TNt + ACIA_TNt + ACTS_TNt + ACCOL_TNt  – ( QCE_TNt – DIQCE_TNt ) ) * 50%"]
[]
[null,null,null,null,{"$f":" 'Licence Inp'!E$346","v":"Capex incentive licensee share % - TL"},{"$f":" 'Licence Inp'!F$346","v":"4.32:"},{"$f":" 'Licence Inp'!G$346","v":0},{"$f":" 'Licence Inp'!H$346","v":0.5},{"$f":" 'Licence Inp'!I$346","v":"%"}]
[null,null,null,null,{"$f":" E$255","v":"Allowed capex - TN"},{"$f":" F$255","v":"4.34:"},"AC_TNt",0,"GBP m",0,59.696589678428481,0,0,4.719686378130457,9.3592324815602588,9.279772597791812,{"$f":" Q$255","v":9.2009873284365611},9.1228709460181339,9.0454177716864397,8.9686221748048229,0]
[null,null,null,"plus",{"$f":" E$244","v":"Allowed capex for injurious affection claims - TN"},"4.32:","ACIA_TNt",0,"GBP m",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"plus",{"$f":" E$263","v":"Allowed capex for transmission system capacity - TN"},"4.35:","ACTS_TNt",0,"GBP m",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"plus",{"$f":" E$271","v":"Allowed capex for changes of law - TN"},"4.38:","ACCOL_TNt",0,"GBP m",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"less",{"$f":" E$122","v":"Qualifying capex amount - TN"},{"$f":" F$122","v":"4.17:"},"QCE_TNt",0,"GBP m",0,59.696589678428481,0,0,4.719686378130457,9.3592324815602588,9.279772597791812,{"$f":" Q$122","v":9.2009873284365611},9.1228709460181321,9.0454177716864397,8.9686221748048229,0]
[null,null,null,"plus",{"$f":" E$131","v":"Demonstrably inefficient qualifying capex exp. - TN"},"4.19:","DIQCE_TNt",0,"GBP m",0,0,0,0,0,0,0,{"$f":" Q$131","v":0},0,0,0,0]
[null,null,null,null,"Capex incentive amount - TN","4.32:","CI_TNt",null,"GBP m",null,{"$f":" SUM(M236:U236)","v":8.8817841970012523E-16},null,{"$f":" (M230 + M231 + M232 + M233 - (M234 - M235)) * $H229","v":0},{"$f":" (N230 + N231 + N232 + N233 - (N234 - N235)) * $H229","v":0},0,0,{"$f":" (Q230 + Q231 + Q232 + Q233 - (Q234 - Q235)) * $H229","v":0},8.8817841970012523E-16,0,0,0]
[]
[]
[null,null,"4.32 ACIA_TNt"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$12","v":"RPI as on 2015/16 - (Base year 1993/94)"},{"$f":" 'Actuals Inp'!F$12","v":0},{"$f":" 'Actuals Inp'!G$12","v":"RPI2016"},{"$f":" 'Actuals Inp'!H$12","v":259.5},{"$f":" 'Actuals Inp'!I$12","v":"index"}]
[null,null,null,null,{"$f":" 'Licence Inp'!E$359","v":"Allowed capex for injurious affection claims - TN"},{"$f":" 'Licence Inp'!F$359","v":"4.32:"},{"$f":" 'Licence Inp'!G$359","v":"ACIA_2016_TNt"},{"$f":" 'Licence Inp'!H$359","v":0},{"$f":" 'Licence Inp'!I$359","v":"GBP m"},{"$f":" 'Licence Inp'!J$359","v":"[Entitlement Model 28.11.16.xlsx]RP6 Transmission Inputs'!$A$40"},{"$f":" 'Licence Inp'!K$359","v":0},{"$f":" 'Licence Inp'!L$359","v":0},{"$f":" 'Licence Inp'!M$359","v":0},{"$f":" 'Licence Inp'!N$359","v":0},{"$f":" 'Licence Inp'!O$359","v":0},{"$f":" 'Licence Inp'!P$359","v":0},{"$f":" 'Licence Inp'!Q$359","v":0},{"$f":" 'Licence Inp'!R$359","v":0},{"$f":" 'Licence Inp'!S$359","v":0},{"$f":" 'Licence Inp'!T$359","v":0},{"$f":" 'Licence Inp'!U$359","v":0}]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,"Allowed capex for injurious affection claims - TN","4.32:","ACIA_TNt",null,"GBP m",null,{"$f":" SUM(M244:U244)","v":0},null,{"$f":" M242 * M243 / $H241","v":0},0,0,0,{"$f":" Q242 * Q243 / $H241","v":0},0,0,0,0]
[]
[]
[null,null,"4.33 Allowed capex - AC_TNt"]
[]
[]
[null,null,"4.34 AC_TNt",null,null,"AC_TNt = AC_2016_TNt * RPIt / RPI2016"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$12","v":"RPI as on 2015/16 - (Base year 1993/94)"},{"$f":" 'Actuals Inp'!F$12","v":0},{"$f":" 'Actuals Inp'!G$12","v":"RPI2016"},{"$f":" 'Actuals Inp'!H$12","v":259.5},{"$f":" 'Actuals Inp'!I$12","v":"index"}]
[null,null,null,null,{"$f":" 'Licence Inp'!E$351","v":"Allowed capex - Base year 2016 - RAB_TN"},{"$f":" 'Licence Inp'!F$351","v":"Table 6"},{"$f":" 'Licence Inp'!G$351","v":"AC_2016_TNt"},{"$f":" 'Licence Inp'!H$351","v":0},{"$f":" 'Licence Inp'!I$351","v":"GBP m"},{"$f":" 'Licence Inp'!J$351","v":"As per client file received on 16 Jan 2017"},{"$f":" 'Licence Inp'!K$351","v":59.696589678428481},{"$f":" 'Licence Inp'!L$351","v":0},{"$f":" 'Licence Inp'!M$351","v":0},{"$f":" 'Licence Inp'!N$351","v":4.719686378130457},{"$f":" 'Licence Inp'!O$351","v":9.3592324815602588},{"$f":" 'Licence Inp'!P$351","v":9.279772597791812},{"$f":" 'Licence Inp'!Q$351","v":9.2009873284365611},{"$f":" 'Licence Inp'!R$351","v":9.1228709460181339},{"$f":" 'Licence Inp'!S$351","v":9.0454177716864397},{"$f":" 'Licence Inp'!T$351","v":8.9686221748048229},{"$f":" 'Licence Inp'!U$351","v":0}]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,"Allowed capex - TN","4.34:","AC_TNt",null,"GBP m",null,{"$f":" SUM(M255:U255)","v":59.696589678428481},null,{"$f":" M253 * M254 / $H252","v":0},{"$f":" N253 * N254 / $H252","v":4.719686378130457},9.3592324815602588,9.279772597791812,{"$f":" Q253 * Q254 / $H252","v":9.2009873284365611},9.1228709460181339,9.0454177716864397,8.9686221748048229,0]
[]
[]
[null,null,"4.35 ACTS_TNt"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$12","v":"RPI as on 2015/16 - (Base year 1993/94)"},{"$f":" 'Actuals Inp'!F$12","v":0},{"$f":" 'Actuals Inp'!G$12","v":"RPI2016"},{"$f":" 'Actuals Inp'!H$12","v":259.5},{"$f":" 'Actuals Inp'!I$12","v":"index"}]
[null,null,null,null,{"$f":" 'Licence Inp'!E$367","v":"Allowed capex for transmission system capacity - TN"},{"$f":" 'Licence Inp'!F$367","v":"4.35:"},{"$f":" 'Licence Inp'!G$367","v":"ACTS_2016_TNt"},{"$f":" 'Licence Inp'!H$367","v":0},{"$f":" 'Licence Inp'!I$367","v":"GBP m"},{"$f":" 'Licence Inp'!J$367","v":"[Entitlement Model 28.11.16.xlsx]RP6 Transmission Inputs'!$A$39"},{"$f":" 'Licence Inp'!K$367","v":0},{"$f":" 'Licence Inp'!L$367","v":0},{"$f":" 'Licence Inp'!M$367","v":0},{"$f":" 'Licence Inp'!N$367","v":0},{"$f":" 'Licence Inp'!O$367","v":0},{"$f":" 'Licence Inp'!P$367","v":0},{"$f":" 'Licence Inp'!Q$367","v":0},{"$f":" 'Licence Inp'!R$367","v":0},{"$f":" 'Licence Inp'!S$367","v":0},{"$f":" 'Licence Inp'!T$367","v":0},{"$f":" 'Licence Inp'!U$367","v":0}]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,"Allowed capex for transmission system capacity - TN","4.35:","ACTS_TNt",null,"GBP m",null,{"$f":" SUM(M263:U263)","v":0},null,{"$f":" M261 * M262 / $H260","v":0},{"$f":" N261 * N262 / $H260","v":0},0,0,0,0,0,0,0]
[]
[]
[null,null,"4.38 ACCOL_TNt"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$12","v":"RPI as on 2015/16 - (Base year 1993/94)"},{"$f":" 'Actuals Inp'!F$12","v":0},{"$f":" 'Actuals Inp'!G$12","v":"RPI2016"},{"$f":" 'Actuals Inp'!H$12","v":259.5},{"$f":" 'Actuals Inp'!I$12","v":"index"}]
[null,null,null,null,{"$f":" 'Licence Inp'!E$381","v":"Allowed capex for changes of law - TN"},{"$f":" 'Licence Inp'!F$381","v":"4.38:"},{"$f":" 'Licence Inp'!G$381","v":"ACCOL_2016_TNt"},{"$f":" 'Licence Inp'!H$381","v":0},{"$f":" 'Licence Inp'!I$381","v":"GBP m"},{"$f":" 'Licence Inp'!J$381","v":"[Entitlement Model 28.11.16.xlsx]RP6 Transmission Inputs'!$A$41"},{"$f":" 'Licence Inp'!K$381","v":0},{"$f":" 'Licence Inp'!L$381","v":0},{"$f":" 'Licence Inp'!M$381","v":0},{"$f":" 'Licence Inp'!N$381","v":0},{"$f":" 'Licence Inp'!O$381","v":0},{"$f":" 'Licence Inp'!P$381","v":0},{"$f":" 'Licence Inp'!Q$381","v":0},{"$f":" 'Licence Inp'!R$381","v":0},{"$f":" 'Licence Inp'!S$381","v":0},{"$f":" 'Licence Inp'!T$381","v":0},{"$f":" 'Licence Inp'!U$381","v":0}]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,"Allowed capex for changes of law - TN","4.38:","ACCOL_TNt",null,"GBP m",null,{"$f":" SUM(M271:U271)","v":0},null,{"$f":" M269 * M270 / $H268","v":0},{"$f":" N269 * N270 / $H268","v":0},0,0,0,0,0,0,0]
[]
[]
["4. REGULATORY ASSET BASES - RENEWABLES - RAB_RN"]
[]
[null,null,"4.3 The opening regulatory asset base - ORAB_RNt"]
[]
[]
[null,null,"4.4 ORAB_RNt",null,null,"ORAB_RNt = OE_RNt + OADD_RNt"]
[]
[null,null,null,null,{"$f":" E$290","v":"Existing RAB - BEG bal.  - RN"},"4.5:","OE_RNt",0,"GBP m",0,0,0,0,61.068310748925811,60.050219005039374,58.0140355172665,{"$f":" Q$290","v":55.977852029493626},53.941668541720752,51.905485053947878,49.869301566175004,0]
[null,null,null,null,{"$f":" E$338","v":"Additional RAB - BEG bal. - RN"},{"$f":" F$338","v":"4.13:"},"OADD_RNt",0,"GBP m",0,0,0,0,0,1.2805,9.0722499999999986,{"$f":" Q$338","v":24.456249999999997},37.935000000000002,44.134500000000003,50.109000000000002,0]
[null,null,null,null,"Renewables RAB - BEG bal. - RN","4.4:","ORAB_RNt",null,"GBP m",null,null,null,{"$f":"SUM(M281:M282)","v":0},61.068310748925811,61.33071900503937,67.086285517266504,{"$f":"SUM(Q281:Q282)","v":80.43410202949363},91.876668541720761,96.039985053947873,99.978301566175006,0]
[]
[]
[null,null,"4.5 Opening value of existing assets - OE_RNt"]
[]
[null,null,null,null,{"$f":" E$299","v":"Existing RAB - BEG bal. - 2013 - RN"},"4.6: ","OE_RN2013",0,"GBP m",0,0,0,0,61.068310748925811,0,0,{"$f":" Q$299","v":0},0,0,0,0]
[null,null,null,null,{"$f":" E$307","v":"Existing RAB - BEG bal. - (Except 2013) - RN"},"4.7:","OE_RNt",0,"GBP m",0,0,0,0,0,60.050219005039374,58.0140355172665,{"$f":" Q$307","v":55.977852029493626},53.941668541720752,51.905485053947878,49.869301566175004,0]
[null,null,null,null,"Existing RAB - BEG bal.  - RN","4.5:","OE_RNt",null,"GBP m",null,null,null,{"$f":"SUM(M288:M289)","v":0},61.068310748925811,60.050219005039374,58.0140355172665,{"$f":"SUM(Q288:Q289)","v":55.977852029493626},53.941668541720752,51.905485053947878,49.869301566175004,0]
[]
[]
[null,null,"4.6 Opening balance of existing assets - 2013",null,null,"OE_RN2018 = OE_2016_RN2018 * RPI2018 / RPI2016"]
[]
[null,null,null,null,{"$f":" 'Licence Inp'!E$289","v":"RAB_RN - base year 2016"},{"$f":" 'Licence Inp'!F$289","v":"Table 2"},{"$f":" 'Licence Inp'!G$289","v":"OE_2016_RN2018"},{"$f":" 'Licence Inp'!H$289","v":61.068310748925811},{"$f":" 'Licence Inp'!I$289","v":"GBP m"}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$12","v":"RPI as on 2015/16 - (Base year 1993/94)"},{"$f":" 'Actuals Inp'!F$12","v":0},{"$f":" 'Actuals Inp'!G$12","v":"RPI2016"},{"$f":" 'Actuals Inp'!H$12","v":259.5},{"$f":" 'Actuals Inp'!I$12","v":"index"}]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,{"$f":" Time!E$71","v":"RP6 start period flag"},{"$f":" Time!F$71","v":0},{"$f":" Time!G$71","v":0},{"$f":" Time!H$71","v":0},{"$f":" Time!I$71","v":"flag"},{"$f":" Time!J$71","v":0},{"$f":" Time!K$71","v":1},{"$f":" Time!L$71","v":0},{"$f":" Time!M$71","v":0},{"$f":" Time!N$71","v":1},{"$f":" Time!O$71","v":0},{"$f":" Time!P$71","v":0},{"$f":" Time!Q$71","v":0},{"$f":" Time!R$71","v":0},{"$f":" Time!S$71","v":0},{"$f":" Time!T$71","v":0},{"$f":" Time!U$71","v":0}]
[null,null,null,null,"Existing RAB - BEG bal. - 2013 - RN","4.6: ","OE_RN2013",null,"GBP m",null,null,null,{"$f":" $H295 * M297 / $H296 * M298","v":0},{"$f":" $H295 * N297 / $H296 * N298","v":61.068310748925811},0,0,{"$f":" $H295 * Q297 / $H296 * Q298","v":0},0,0,0,0]
[]
[]
[null,null,"4.7 Opening balance of existing assets - t",null,null,"OE_RNt = (CE_RNt-1) * RPIt / RPIt-1"]
[]
[null,null,null,null,{"$f":" E$317","v":"Closing balance of existing RAB - RN"},"4.9:","CE_RNt",0,"GBP m",0,0,0,0,60.050219005039374,58.0140355172665,55.977852029493626,{"$f":" Q$317","v":53.941668541720752},51.905485053947878,49.869301566175004,47.83311807840213,0]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,{"$f":" Time!E$92","v":"RP6 period flag"},{"$f":" Time!F$92","v":0},{"$f":" Time!G$92","v":0},{"$f":" Time!H$92","v":0},{"$f":" Time!I$92","v":"flag"},{"$f":" Time!J$92","v":0},{"$f":" Time!K$92","v":7},{"$f":" Time!L$92","v":0},{"$f":" Time!M$92","v":0},{"$f":" Time!N$92","v":1},{"$f":" Time!O$92","v":1},{"$f":" Time!P$92","v":1},{"$f":" Time!Q$92","v":1},{"$f":" Time!R$92","v":1},{"$f":" Time!S$92","v":1},{"$f":" Time!T$92","v":1},{"$f":" Time!U$92","v":0}]
[null,null,null,null,"Existing RAB - BEG bal. - (Except 2013) - RN","4.7:","OE_RNt",null,"GBP m",null,null,null,{"$f":" IF( L305 = 0, 0, L304 * M305 / L305) * M306","v":0},0,60.050219005039374,58.0140355172665,{"$f":" IF( P305 = 0, 0, P304 * Q305 / P305) * Q306","v":55.977852029493626},53.941668541720752,51.905485053947878,49.869301566175004,0]
[]
[]
[null,null,"4.8 Closing balance of existing RAB - CE_RNt"]
[]
[]
[null,null,"4.9 CE_RNt",null,null,"CE_RNt = OE_RNt - FDEP_RNt"]
[]
[null,null,null,null,{"$f":" E$290","v":"Existing RAB - BEG bal.  - RN"},"4.5:","OE_RNt",0,"GBP m",0,0,0,0,61.068310748925811,60.050219005039374,58.0140355172665,{"$f":" Q$290","v":55.977852029493626},53.941668541720752,51.905485053947878,49.869301566175004,0]
[null,null,null,"less",{"$f":" E$328","v":"Fixed depreciation amount - existing RAB - RN"},"4.11:","FDEP_RNt",0,"GBP m",0,13.235192670523682,0,0,1.0180917438864372,2.0361834877728744,2.0361834877728744,{"$f":" Q$328","v":2.0361834877728744},2.0361834877728744,2.0361834877728744,2.0361834877728744,0]
[null,null,null,null,"Closing balance of existing RAB - RN","4.9:","CE_RNt",null,"GBP m",null,null,null,{"$f":" M315 - M316","v":0},60.050219005039374,58.0140355172665,55.977852029493626,{"$f":" Q315 - Q316","v":53.941668541720752},51.905485053947878,49.869301566175004,47.83311807840213,0]
[]
[]
[null,null,"4.10 Fixed depreciation amount - FDEP_RNt"]
[]
[]
[null,null,"4.11 FDEP_RNt",null,null,"FDEP_RNt = FDEP_2016_RNt * RPIt / RPI2016"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$12","v":"RPI as on 2015/16 - (Base year 1993/94)"},{"$f":" 'Actuals Inp'!F$12","v":0},{"$f":" 'Actuals Inp'!G$12","v":"RPI2016"},{"$f":" 'Actuals Inp'!H$12","v":259.5},{"$f":" 'Actuals Inp'!I$12","v":"index"}]
[null,null,null,null,{"$f":" 'Licence Inp'!E$307","v":"Fixed depreciation - base year 2016 - RAB_RN"},{"$f":" 'Licence Inp'!F$307","v":"Table 3"},{"$f":" 'Licence Inp'!G$307","v":"FDEP_2016_RNt"},{"$f":" 'Licence Inp'!H$307","v":0},{"$f":" 'Licence Inp'!I$307","v":"GBP m"},{"$f":" 'Licence Inp'!J$307","v":0},{"$f":" 'Licence Inp'!K$307","v":13.235192670523682},{"$f":" 'Licence Inp'!L$307","v":0},{"$f":" 'Licence Inp'!M$307","v":0},{"$f":" 'Licence Inp'!N$307","v":1.0180917438864372},{"$f":" 'Licence Inp'!O$307","v":2.0361834877728744},{"$f":" 'Licence Inp'!P$307","v":2.0361834877728744},{"$f":" 'Licence Inp'!Q$307","v":2.0361834877728744},{"$f":" 'Licence Inp'!R$307","v":2.0361834877728744},{"$f":" 'Licence Inp'!S$307","v":2.0361834877728744},{"$f":" 'Licence Inp'!T$307","v":2.0361834877728744},{"$f":" 'Licence Inp'!U$307","v":0}]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,"Fixed depreciation amount - existing RAB - RN","4.11:","FDEP_RNt",null,"GBP m",null,{"$f":" SUM(M328:U328)","v":13.235192670523682},null,{"$f":" M326 * M327 / $H325","v":0},1.0180917438864372,2.0361834877728744,2.0361834877728744,{"$f":" Q326 * Q327 / $H325","v":2.0361834877728744},2.0361834877728744,2.0361834877728744,2.0361834877728744,0]
[]
[]
[null,null,"4.12 Opening balance of additional assets"]
[]
[]
[null,null,"4.13 OADD_RNt"]
[]
[null,null,null,null,{"$f":" E$343","v":"Additional RAB - BEG bal. - 2013 - RN"},{"$f":" F$343","v":"4.13a: "},"OADD_RN2013",0,"GBP m",0,0,0,0,0,0,0,{"$f":" Q$343","v":0},0,0,0,0]
[null,null,null,null,{"$f":" E$350","v":"Additional RAB - BEG bal. - except 2013 - RN"},{"$f":" F$350","v":"4.13b:"},"OADD_RNt",0,"GBP m",0,0,0,0,0,1.2805,9.0722499999999986,{"$f":" Q$350","v":24.456249999999997},37.935000000000002,44.134500000000003,50.109000000000002,0]
[null,null,null,null,"Additional RAB - BEG bal. - RN","4.13:","OADD_RNt",null,"GBP m",null,null,null,{"$f":"SUM(M336:M337)","v":0},{"$f":"SUM(N336:N337)","v":0},{"$f":"SUM(O336:O337)","v":1.2805},{"$f":"SUM(P336:P337)","v":9.0722499999999986},{"$f":"SUM(Q336:Q337)","v":24.456249999999997},37.935000000000002,44.134500000000003,50.109000000000002,0]
[]
[null,null,null,"4.13a OADD_RN2013"]
[null,null,null,null,{"$f":" 'Licence Inp'!E$316","v":"Opening additional assets - RAB_RN"},{"$f":" 'Licence Inp'!F$316","v":"4.13a:"},{"$f":" 'Licence Inp'!G$316","v":"OADD_RN2018"},{"$f":" 'Licence Inp'!H$316","v":0},{"$f":" 'Licence Inp'!I$316","v":"GBP m"}]
[null,null,null,null,{"$f":" Time!E$71","v":"RP6 start period flag"},{"$f":" Time!F$71","v":0},{"$f":" Time!G$71","v":0},{"$f":" Time!H$71","v":0},{"$f":" Time!I$71","v":"flag"},{"$f":" Time!J$71","v":0},{"$f":" Time!K$71","v":1},{"$f":" Time!L$71","v":0},{"$f":" Time!M$71","v":0},{"$f":" Time!N$71","v":1},{"$f":" Time!O$71","v":0},{"$f":" Time!P$71","v":0},{"$f":" Time!Q$71","v":0},{"$f":" Time!R$71","v":0},{"$f":" Time!S$71","v":0},{"$f":" Time!T$71","v":0},{"$f":" Time!U$71","v":0}]
[null,null,null,null,"Additional RAB - BEG bal. - 2013 - RN","4.13a: ","OADD_RN2013",null,"GBP m",null,null,null,{"$f":" M342 * $H341","v":0},{"$f":" N342 * $H341","v":0},{"$f":" O342 * $H341","v":0},{"$f":" P342 * $H341","v":0},{"$f":" Q342 * $H341","v":0},0,0,0,0]
[]
[null,null,null,"4.13b OADD_RNt",null,"OADD_RNt = (CADD_RNt-1) * RPIt / RPIt-1"]
[null,null,null,null,{"$f":" E$366","v":"Closing balance of additional RAB - RN"},"4.15:","CADD_RNt",0,"GBP m",0,0,0,0,1.2805,9.0722499999999986,24.456249999999997,{"$f":" Q$366","v":37.935000000000002},44.134500000000003,50.109000000000002,48.471000000000004,0]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,{"$f":" Time!E$92","v":"RP6 period flag"},{"$f":" Time!F$92","v":0},{"$f":" Time!G$92","v":0},{"$f":" Time!H$92","v":0},{"$f":" Time!I$92","v":"flag"},{"$f":" Time!J$92","v":0},{"$f":" Time!K$92","v":7},{"$f":" Time!L$92","v":0},{"$f":" Time!M$92","v":0},{"$f":" Time!N$92","v":1},{"$f":" Time!O$92","v":1},{"$f":" Time!P$92","v":1},{"$f":" Time!Q$92","v":1},{"$f":" Time!R$92","v":1},{"$f":" Time!S$92","v":1},{"$f":" Time!T$92","v":1},{"$f":" Time!U$92","v":0}]
[null,null,null,null,{"$f":" Time!E$71","v":"RP6 start period flag"},{"$f":" Time!F$71","v":0},{"$f":" Time!G$71","v":0},{"$f":" Time!H$71","v":0},{"$f":" Time!I$71","v":"flag"},{"$f":" Time!J$71","v":0},{"$f":" Time!K$71","v":1},{"$f":" Time!L$71","v":0},{"$f":" Time!M$71","v":0},{"$f":" Time!N$71","v":1},{"$f":" Time!O$71","v":0},{"$f":" Time!P$71","v":0},{"$f":" Time!Q$71","v":0},{"$f":" Time!R$71","v":0},{"$f":" Time!S$71","v":0},{"$f":" Time!T$71","v":0},{"$f":" Time!U$71","v":0}]
[null,null,null,null,"Additional RAB - BEG bal. - except 2013 - RN","4.13b:","OADD_RNt",null,"GBP m",null,null,null,{"$f":" IF(OR(M349 = 1, L347 = 0), 0, L346 * M347 / L347) * M348","v":0},{"$f":" IF(OR(N349 = 1, M347 = 0), 0, M346 * N347 / M347) * N348","v":0},{"$f":" IF(OR(O349 = 1, N347 = 0), 0, N346 * O347 / N347) * O348","v":1.2805},{"$f":" IF(OR(P349 = 1, O347 = 0), 0, O346 * P347 / O347) * P348","v":9.0722499999999986},{"$f":" IF(OR(Q349 = 1, P347 = 0), 0, P346 * Q347 / P347) * Q348","v":24.456249999999997},37.935000000000002,44.134500000000003,50.109000000000002,0]
[]
[]
[null,null,"4.14 The closing value of additional assets - CADD_RNt"]
[]
[]
[null,null,"4.15 Closing balance of additional RAB",null,null,"CADD_RNt = OADD_RNt + QCE_RNt - DIQCE_RNt + PTCE_RNt - DIPTCE_RNt - DEPADD_RNt - CD_RNt + CI_RNt"]
[]
[null,null,null,null,{"$f":" E$338","v":"Additional RAB - BEG bal. - RN"},{"$f":" F$338","v":"4.13:"},"OADD_RNt",0,"GBP m",0,0,0,0,0,1.2805,9.0722499999999986,{"$f":" Q$338","v":24.456249999999997},37.935000000000002,44.134500000000003,50.109000000000002,0]
[null,null,null,"plus",{"$f":" E$374","v":"Qualifying capex amount - RN"},{"$f":" F$374","v":"4.17:"},"QCE_RNt",0,"GBP m",0,54.599999999999994,0,0,1.3,7.95,15.9,{"$f":" Q$374","v":14.45},7.5,7.5,0,0]
[null,null,null,"less",{"$f":" E$383","v":"Demonstrably inefficient qualifying capex exp. - RN"},"4.19:","DIQCE_RNt",0,"GBP m",0,0,0,0,0,0,0,{"$f":" Q$383","v":0},0,0,0,0]
[null,null,null,"plus",{"$f":" E$393","v":"Pass through capex expenditure - RN"},"4.21:","PTCE_RNt",0,"GBP m",0,0,0,0,0,0,0,{"$f":" Q$393","v":0},0,0,0,0]
[null,null,null,"less",{"$f":" E$412","v":"Demonstrably inefficient pass through capex exp. - RN"},{"$f":" F$412","v":"4.25:"},"DIPTCE_RNt",0,"GBP m",0,0,0,0,0,0,0,{"$f":" Q$412","v":0},0,0,0,0]
[null,null,null,"less",{"$f":" E$428","v":"Depreciation amount for additional asset - t - RN"},"4.26:","DEPADD_RNt",0,"GBP m",0,6.1289999999999996,0,0,1.95E-2,0.15825,0.51600000000000001,{"$f":" Q$428","v":0.97124999999999995},1.3005,1.5255000000000001,1.6380000000000001,0]
[null,null,null,"less",{"$f":" E$460","v":"Capex disposals - RN"},"4.30:","CD_RNt",0,"GBP m",0,0,0,0,0,0,0,{"$f":" Q$460","v":0},0,0,0,0]
[null,null,null,"plus",{"$f":" E$486","v":"Capex incentive amount - RN"},"4.32:","CI_RNt",0,"GBP m",0,0,0,0,0,0,0,{"$f":" Q$486","v":0},0,0,0,0]
[null,null,null,null,"Closing balance of additional RAB - RN","4.15:","CADD_RNt",null,"GBP m",null,null,null,{"$f":" M358 + M359 - M360 + M361 - M362 - M363 - M364 + M365","v":0},1.2805,9.0722499999999986,24.456249999999997,{"$f":" Q358 + Q359 - Q360 + Q361 - Q362 - Q363 - Q364 + Q365","v":37.935000000000002},44.134500000000003,50.109000000000002,48.471000000000004,0]
[]
[]
[null,null,"4.16 Qualifying capex expenditure - QCE_RNt"]
[]
[]
[null,null,"4.17 Capex incurred by the licensee - allocated to RN"]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$237","v":"Qualifying capex amount - RN"},{"$f":" 'Actuals Inp'!F$237","v":"4.17:"},{"$f":" 'Actuals Inp'!G$237","v":"QCE_RNt"},{"$f":" 'Actuals Inp'!H$237","v":0},{"$f":" 'Actuals Inp'!I$237","v":"GBP m"},{"$f":" 'Actuals Inp'!J$237","v":"[Entitlement Model 28.11.16.xlsx]RP6 Transmission Inputs'!$A$68"},{"$f":" 'Actuals Inp'!K$237","v":54.599999999999994},{"$f":" 'Actuals Inp'!L$237","v":0},{"$f":" 'Actuals Inp'!M$237","v":0},{"$f":" 'Actuals Inp'!N$237","v":1.3},{"$f":" 'Actuals Inp'!O$237","v":7.95},{"$f":" 'Actuals Inp'!P$237","v":15.9},{"$f":" 'Actuals Inp'!Q$237","v":14.45},{"$f":" 'Actuals Inp'!R$237","v":7.5},{"$f":" 'Actuals Inp'!S$237","v":7.5},{"$f":" 'Actuals Inp'!T$237","v":0},{"$f":" 'Actuals Inp'!U$237","v":0}]
[null,null,null,null,"Qualifying capex amount - RN","4.17:","QCE_RNt",null,"GBP m",null,{"$f":" SUM(M374:U374)","v":54.599999999999994},null,{"$f":" M373","v":0},{"$f":" N373","v":1.3},7.95,15.9,{"$f":" Q373","v":14.45},7.5,7.5,0,0]
[]
[]
[null,null,"4.18 Demonstrably inefficient qualifying capex expenditure - DIQCE_RNt"]
[]
[]
[null,null,"4.19 DIQCE_RNt"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$245","v":"Demonstrably inefficient qualifying capex - RN"},{"$f":" 'Actuals Inp'!F$245","v":"4.19:"},{"$f":" 'Actuals Inp'!G$245","v":"DIQCE_RNt"},{"$f":" 'Actuals Inp'!H$245","v":0},{"$f":" 'Actuals Inp'!I$245","v":"GBP m"},{"$f":" 'Actuals Inp'!J$245","v":"[Entitlement Model 28.11.16.xlsx]RP6 Transmission Inputs'!$A$69"},{"$f":" 'Actuals Inp'!K$245","v":0},{"$f":" 'Actuals Inp'!L$245","v":0},{"$f":" 'Actuals Inp'!M$245","v":0},{"$f":" 'Actuals Inp'!N$245","v":0},{"$f":" 'Actuals Inp'!O$245","v":0},{"$f":" 'Actuals Inp'!P$245","v":0},{"$f":" 'Actuals Inp'!Q$245","v":0},{"$f":" 'Actuals Inp'!R$245","v":0},{"$f":" 'Actuals Inp'!S$245","v":0},{"$f":" 'Actuals Inp'!T$245","v":0},{"$f":" 'Actuals Inp'!U$245","v":0}]
[null,null,null,null,"Demonstrably inefficient qualifying capex exp. - RN","4.19:","DIQCE_RNt",null,"GBP m",null,{"$f":" SUM(M383:U383)","v":0},null,{"$f":" M382","v":0},0,0,0,{"$f":" Q382","v":0},0,0,0,0]
[]
[]
[null,null,"4.20 Pass through capex expenditure amount - PTCE_RNt",null,null,"PTCE_RNt = CLD_RNt + CC_RNt"]
[]
[]
[null,null,"4.21 PTCE_RNt"]
[]
[null,null,null,null,{"$f":" E$403","v":"Capex legacy Dt amount - RN"},"4.23:","CLD_RNt",0,"GBP m",0,0,0,0,0,0,0,{"$f":" Q$403","v":0},0,0,0,0]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$253","v":"Capex connection amount - RN"},{"$f":" 'Actuals Inp'!F$253","v":"4.21:"},{"$f":" 'Actuals Inp'!G$253","v":"CC_RNt"},{"$f":" 'Actuals Inp'!H$253","v":0},{"$f":" 'Actuals Inp'!I$253","v":"GBP m"},{"$f":" 'Actuals Inp'!J$253","v":"[Entitlement Model 28.11.16.xlsx]RP6 Transmission Inputs'!$A$78"},{"$f":" 'Actuals Inp'!K$253","v":0},{"$f":" 'Actuals Inp'!L$253","v":0},{"$f":" 'Actuals Inp'!M$253","v":0},{"$f":" 'Actuals Inp'!N$253","v":0},{"$f":" 'Actuals Inp'!O$253","v":0},{"$f":" 'Actuals Inp'!P$253","v":0},{"$f":" 'Actuals Inp'!Q$253","v":0},{"$f":" 'Actuals Inp'!R$253","v":0},{"$f":" 'Actuals Inp'!S$253","v":0},{"$f":" 'Actuals Inp'!T$253","v":0},{"$f":" 'Actuals Inp'!U$253","v":0}]
[null,null,null,null,"Pass through capex expenditure - RN","4.21:","PTCE_RNt",null,"GBP m",null,{"$f":" SUM(M393:U393)","v":0},null,{"$f":"SUM(M391:M392)","v":0},0,0,{"$f":"SUM(P391:P392)","v":0},{"$f":"SUM(Q391:Q392)","v":0},0,0,0,0]
[]
[]
[null,null,"4.22 Capex legacy Dt amount - CLD_RNt"]
[]
[]
[null,null,"4.23 CLD_RNt"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$261","v":"Transmission split for legacy Dt capex - RN"},{"$f":" 'Actuals Inp'!F$261","v":"4.23:"},{"$f":" 'Actuals Inp'!G$261","v":"CLD_RNt"},{"$f":" 'Actuals Inp'!H$261","v":0},{"$f":" 'Actuals Inp'!I$261","v":"GBP m"},{"$f":" 'Actuals Inp'!J$261","v":"[Entitlement Model 28.11.16.xlsx]RP6 Transmission Inputs'!$A$77"},{"$f":" 'Actuals Inp'!K$261","v":0},{"$f":" 'Actuals Inp'!L$261","v":0},{"$f":" 'Actuals Inp'!M$261","v":0},{"$f":" 'Actuals Inp'!N$261","v":0},{"$f":" 'Actuals Inp'!O$261","v":0},{"$f":" 'Actuals Inp'!P$261","v":0},{"$f":" 'Actuals Inp'!Q$261","v":0},{"$f":" 'Actuals Inp'!R$261","v":0},{"$f":" 'Actuals Inp'!S$261","v":0},{"$f":" 'Actuals Inp'!T$261","v":0},{"$f":" 'Actuals Inp'!U$261","v":0}]
[null,null,null,null,{"$f":" Time!E$92","v":"RP6 period flag"},{"$f":" Time!F$92","v":0},{"$f":" Time!G$92","v":0},{"$f":" Time!H$92","v":0},{"$f":" Time!I$92","v":"flag"},{"$f":" Time!J$92","v":0},{"$f":" Time!K$92","v":7},{"$f":" Time!L$92","v":0},{"$f":" Time!M$92","v":0},{"$f":" Time!N$92","v":1},{"$f":" Time!O$92","v":1},{"$f":" Time!P$92","v":1},{"$f":" Time!Q$92","v":1},{"$f":" Time!R$92","v":1},{"$f":" Time!S$92","v":1},{"$f":" Time!T$92","v":1},{"$f":" Time!U$92","v":0}]
[null,null,null,null,"Capex legacy Dt amount - RN","4.23:","CLD_RNt",null,"GBP m",null,{"$f":" SUM(M403:U403)","v":0},null,{"$f":"M401 * M402","v":0},0,0,0,{"$f":"Q401 * Q402","v":0},0,0,0,0]
[]
[]
[null,null,"4.24 Demonstrably inefficient pass through capex expenditure - DIPTCE_RNt"]
[]
[]
[null,null,"4.25 DIPTCE_RNt - part of PTCE_RNt"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$275","v":"Demonstrably inefficient pass through capex exp. - RN"},{"$f":" 'Actuals Inp'!F$275","v":"4.25:"},{"$f":" 'Actuals Inp'!G$275","v":"DIPTCE_RNt"},{"$f":" 'Actuals Inp'!H$275","v":0},{"$f":" 'Actuals Inp'!I$275","v":"GBP m"},{"$f":" 'Actuals Inp'!J$275","v":"[Entitlement Model 28.11.16.xlsx]RP6 Transmission Inputs'!$A$79"},{"$f":" 'Actuals Inp'!K$275","v":0},{"$f":" 'Actuals Inp'!L$275","v":0},{"$f":" 'Actuals Inp'!M$275","v":0},{"$f":" 'Actuals Inp'!N$275","v":0},{"$f":" 'Actuals Inp'!O$275","v":0},{"$f":" 'Actuals Inp'!P$275","v":0},{"$f":" 'Actuals Inp'!Q$275","v":0},{"$f":" 'Actuals Inp'!R$275","v":0},{"$f":" 'Actuals Inp'!S$275","v":0},{"$f":" 'Actuals Inp'!T$275","v":0},{"$f":" 'Actuals Inp'!U$275","v":0}]
[null,null,null,null,"Demonstrably inefficient pass through capex exp. - RN","4.25:","DIPTCE_RNt",null,"GBP m",null,{"$f":" SUM(M412:U412)","v":0},null,{"$f":" M411","v":0},{"$f":" N411","v":0},0,0,{"$f":" Q411","v":0},0,0,0,0]
[]
[]
[null,null,"4.26 Depreciation amount of additional assets - DEPADD_RNt"]
[]
[]
[null,null,"4.27 DEPADD_RNt"]
[]
[]
[null,null,"4.27b In reporting year except 2013",null,null,"DEPADD_RNt = 0.5 * DEPN_RNt + (DEPADD_RNt-1 + 0.5 * DEPN_RNt-1 ) * RPIt / RPIt-1"]
[]
[null,null,null,null,{"$f":" 'Licence Inp'!E$332","v":"Additional depreciation factor"},{"$f":" 'Licence Inp'!F$332","v":"4.27a:"},{"$f":" 'Licence Inp'!G$332","v":0},{"$f":" 'Licence Inp'!H$332","v":0.5},{"$f":" 'Licence Inp'!I$332","v":"factor"}]
[null,null,null,null,{"$f":" E$449","v":"Full period depreciation - RN"},"4.28:","DEPN_RNt",0,"GBP m",0,1.6379999999999999,0,0,3.9E-2,0.23849999999999999,0.47699999999999998,{"$f":" Q$449","v":0.43349999999999994},0.22499999999999998,0.22499999999999998,0,0]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,{"$f":" Time!E$98","v":"RP6 PPF- actual / actual"},{"$f":" Time!F$98","v":0},{"$f":" Time!G$98","v":0},{"$f":" Time!H$98","v":0},{"$f":" Time!I$98","v":"factor"},{"$f":" Time!J$98","v":0},{"$f":" Time!K$98","v":6.5},{"$f":" Time!L$98","v":0},{"$f":" Time!M$98","v":0},{"$f":" Time!N$98","v":0.5},{"$f":" Time!O$98","v":1},{"$f":" Time!P$98","v":1},{"$f":" Time!Q$98","v":1},{"$f":" Time!R$98","v":1},{"$f":" Time!S$98","v":1},{"$f":" Time!T$98","v":1},{"$f":" Time!U$98","v":0}]
[null,null,null,null,{"$f":" E$436","v":"Depreciation amount for additional asset adj. - RN"},0,0,"n PD LK BCK","GBP m",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Depreciation amount for additional asset - t - RN","4.26:","DEPADD_RNt",null,"GBP m",null,{"$f":" SUM(M428:U428)","v":6.1289999999999996},null,{"$f":" $H423 * M424 + IF(L425 = 0, 0, (L428 + $H423 * L424) *  M426 * M425 / L425) - M427","v":0},1.95E-2,0.15825,0.51600000000000001,0.97124999999999995,1.3005,1.5255000000000001,1.6380000000000001,0]
[]
[]
[null,null,null,null,{"$f":" 'Licence Inp'!E$339","v":"Depreciation rate - RAB_RN"},{"$f":" 'Licence Inp'!F$339","v":"Table 5"},{"$f":" 'Licence Inp'!G$339","v":"DEPR_RN"},{"$f":" 'Licence Inp'!H$339","v":0.03},{"$f":" 'Licence Inp'!I$339","v":"%"}]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,{"$f":" Time!E$98","v":"RP6 PPF- actual / actual"},{"$f":" Time!F$98","v":0},{"$f":" Time!G$98","v":0},{"$f":" Time!H$98","v":0},{"$f":" Time!I$98","v":"factor"},{"$f":" Time!J$98","v":0},{"$f":" Time!K$98","v":6.5},{"$f":" Time!L$98","v":0},{"$f":" Time!M$98","v":0},{"$f":" Time!N$98","v":0.5},{"$f":" Time!O$98","v":1},{"$f":" Time!P$98","v":1},{"$f":" Time!Q$98","v":1},{"$f":" Time!R$98","v":1},{"$f":" Time!S$98","v":1},{"$f":" Time!T$98","v":1},{"$f":" Time!U$98","v":0}]
[null,null,null,null,{"$f":" Time!E$10","v":"Model column counter"},{"$f":" Time!F$10","v":0},{"$f":" Time!G$10","v":0},{"$f":" Time!H$10","v":0},{"$f":" Time!I$10","v":"counter"},{"$f":" Time!J$10","v":0},{"$f":" Time!K$10","v":0},{"$f":" Time!L$10","v":0},{"$f":" Time!M$10","v":1},{"$f":" Time!N$10","v":2},{"$f":" Time!O$10","v":3},{"$f":" Time!P$10","v":4},{"$f":" Time!Q$10","v":5},{"$f":" Time!R$10","v":6},{"$f":" Time!S$10","v":7},{"$f":" Time!T$10","v":8},{"$f":" Time!U$10","v":9}]
[null,null,null,null,{"$f":" E$428","v":"Depreciation amount for additional asset - t - RN"},"4.26:","DEPADD_RNt",0,"GBP m",0,6.1289999999999996,0,0,1.95E-2,0.15825,0.51600000000000001,0.97124999999999995,1.3005,1.5255000000000001,1.6380000000000001,0]
[null,null,null,null,"Depreciation amount for additional asset adj. - RN",null,null,"n PD LK BCK","GBP m",null,{"$f":" SUM(M436:U436)","v":0},null,{"$f":"IF(OR($H431 = 0, L432 = 0, M433 = 0), 0, SUMPRODUCT(L435:$M435, (1 / L432:$M432), 1 * (L434:$M434 = (M434 - ROUNDDOWN(1 / $H431, 0))) * M432 * M433) - (L436 * M432 / L432))","v":0},{"$f":"IF(OR($H431 = 0, M432 = 0, N433 = 0), 0, SUMPRODUCT(M435:$M435, (1 / M432:$M432), 1 * (M434:$M434 = (N434 - ROUNDDOWN(1 / $H431, 0))) * N432 * N433) - (M436 * N432 / M432))","v":0},{"$f":"IF(OR($H431 = 0, N432 = 0, O433 = 0), 0, SUMPRODUCT($M435:N435, (1 / $M432:N432), 1 * ($M434:N434 = (O434 - ROUNDDOWN(1 / $H431, 0))) * O432 * O433) - (N436 * O432 / N432))","v":0},{"$f":"IF(OR($H431 = 0, O432 = 0, P433 = 0), 0, SUMPRODUCT($M435:O435, (1 / $M432:O432), 1 * ($M434:O434 = (P434 - ROUNDDOWN(1 / $H431, 0))) * P432 * P433) - (O436 * P432 / O432))","v":0},{"$f":"IF(OR($H431 = 0, P432 = 0, Q433 = 0), 0, SUMPRODUCT($M435:P435, (1 / $M432:P432), 1 * ($M434:P434 = (Q434 - ROUNDDOWN(1 / $H431, 0))) * Q432 * Q433) - (P436 * Q432 / P432))","v":0},{"$f":"IF(OR($H431 = 0, Q432 = 0, R433 = 0), 0, SUMPRODUCT($M435:Q435, (1 / $M432:Q432), 1 * ($M434:Q434 = (R434 - ROUNDDOWN(1 / $H431, 0))) * R432 * R433) - (Q436 * R432 / Q432))","v":0},{"$f":"IF(OR($H431 = 0, R432 = 0, S433 = 0), 0, SUMPRODUCT($M435:R435, (1 / $M432:R432), 1 * ($M434:R434 = (S434 - ROUNDDOWN(1 / $H431, 0))) * S432 * S433) - (R436 * S432 / R432))","v":0},{"$f":"IF(OR($H431 = 0, S432 = 0, T433 = 0), 0, SUMPRODUCT($M435:S435, (1 / $M432:S432), 1 * ($M434:S434 = (T434 - ROUNDDOWN(1 / $H431, 0))) * T432 * T433) - (S436 * T432 / S432))","v":0},{"$f":"IF(OR($H431 = 0, T432 = 0, U433 = 0), 0, SUMPRODUCT($M435:T435, (1 / $M432:T432), 1 * ($M434:T434 = (U434 - ROUNDDOWN(1 / $H431, 0))) * U432 * U433) - (T436 * U432 / T432))","v":0}]
[]
[]
[null,null,"4.28 DEPN_RNt",null,null,"DEPN_RNt = (QCE_RNt - DIQCE_RNt + PTCE_RNt - DIPTCE_RNt - CD_RNt + CI_RNt) * DEPR_RN"]
[]
[null,null,null,null,{"$f":" 'Licence Inp'!E$339","v":"Depreciation rate - RAB_RN"},{"$f":" 'Licence Inp'!F$339","v":"Table 5"},{"$f":" 'Licence Inp'!G$339","v":"DEPR_RN"},{"$f":" 'Licence Inp'!H$339","v":0.03},{"$f":" 'Licence Inp'!I$339","v":"%"}]
[null,null,null,null,{"$f":" E$374","v":"Qualifying capex amount - RN"},{"$f":" F$374","v":"4.17:"},"QCE_RNt",0,"GBP m",0,54.599999999999994,0,0,1.3,7.95,15.9,{"$f":" Q$374","v":14.45},7.5,7.5,0,0]
[null,null,null,null,{"$f":" E$383","v":"Demonstrably inefficient qualifying capex exp. - RN"},"4.19:","DIQCE_RNt",0,"GBP m",0,0,0,0,0,0,0,{"$f":" Q$383","v":0},0,0,0,0]
[null,null,null,null,{"$f":" E$393","v":"Pass through capex expenditure - RN"},"4.21:","PTCE_RNt",0,"GBP m",0,0,0,0,0,0,0,{"$f":" Q$393","v":0},0,0,0,0]
[null,null,null,null,{"$f":" E$412","v":"Demonstrably inefficient pass through capex exp. - RN"},{"$f":" F$412","v":"4.25:"},"DIPTCE_RNt",0,"GBP m",0,0,0,0,0,0,0,{"$f":" Q$412","v":0},0,0,0,0]
[null,null,null,null,{"$f":" E$460","v":"Capex disposals - RN"},"4.30:","CD_RNt",0,"GBP m",0,0,0,0,0,0,0,{"$f":" Q$460","v":0},0,0,0,0]
[null,null,null,null,{"$f":" E$486","v":"Capex incentive amount - RN"},"4.32:","CI_RNt",0,"GBP m",0,0,0,0,0,0,0,{"$f":" Q$486","v":0},0,0,0,0]
[null,null,null,null,{"$f":" Time!E$47","v":"Pre - RP6 period flag"},{"$f":" Time!F$47","v":0},{"$f":" Time!G$47","v":0},{"$f":" Time!H$47","v":0},{"$f":" Time!I$47","v":"flag"},{"$f":" Time!J$47","v":0},{"$f":" Time!K$47","v":1},{"$f":" Time!L$47","v":0},{"$f":" Time!M$47","v":1},{"$f":" Time!N$47","v":0},{"$f":" Time!O$47","v":0},{"$f":" Time!P$47","v":0},{"$f":" Time!Q$47","v":0},{"$f":" Time!R$47","v":0},{"$f":" Time!S$47","v":0},{"$f":" Time!T$47","v":0},{"$f":" Time!U$47","v":0}]
[null,null,null,null,"Full period depreciation - RN","4.28:","DEPN_RNt",null,"GBP m",null,{"$f":" SUM(M449:U449)","v":1.6379999999999999},null,{"$f":" (M442 - M443 + M444 - M445 - M446 + M447) * $H441 * (1 - M448)","v":0},{"$f":" (N442 - N443 + N444 - N445 - N446 + N447) * $H441 * (1 - N448)","v":3.9E-2},{"$f":" (O442 - O443 + O444 - O445 - O446 + O447) * $H441 * (1 - O448)","v":0.23849999999999999},{"$f":" (P442 - P443 + P444 - P445 - P446 + P447) * $H441 * (1 - P448)","v":0.47699999999999998},{"$f":" (Q442 - Q443 + Q444 - Q445 - Q446 + Q447) * $H441 * (1 - Q448)","v":0.43349999999999994},{"$f":" (R442 - R443 + R444 - R445 - R446 + R447) * $H441 * (1 - R448)","v":0.22499999999999998},{"$f":" (S442 - S443 + S444 - S445 - S446 + S447) * $H441 * (1 - S448)","v":0.22499999999999998},{"$f":" (T442 - T443 + T444 - T445 - T446 + T447) * $H441 * (1 - T448)","v":0},{"$f":" (U442 - U443 + U444 - U445 - U446 + U447) * $H441 * (1 - U448)","v":0}]
[]
[]
[null,null,"4.29 Capex disposal amount - CD_RNt",null,null,"CD_RNt = (OCD_RNt-5) * RPIt / RPIt-5"]
[]
[]
[null,null,"4.30 CD_RNt"]
[]
[null,null,null,null,{"$f":" E471","v":"Asset disposals - t-5 - RN"},0,"OCD_RNt-5",0,"GBP m",0,0,0,0,0,0,0,{"$f":" Q471","v":0},0,0,0,0]
[null,null,null,null,{"$f":" Index!E$38","v":"RPI index (Base year 1993/94) - t-5"},{"$f":" Index!F$38","v":0},{"$f":" Index!G$38","v":"RPIt-5"},{"$f":" Index!H$38","v":0},{"$f":" Index!I$38","v":"index"},{"$f":" Index!J$38","v":0},{"$f":" Index!K$38","v":0},{"$f":" Index!L$38","v":0},{"$f":" Index!M$38","v":238},{"$f":" Index!N$38","v":245.6},{"$f":" Index!O$38","v":251.9},{"$f":" Index!P$38","v":257.7},{"$f":" Index!Q$38","v":259.5},{"$f":" Index!R$38","v":259.5},{"$f":" Index!S$38","v":259.5},{"$f":" Index!T$38","v":259.5},{"$f":" Index!U$38","v":259.5}]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,"Capex disposals - RN","4.30:","CD_RNt",null,"GBP m",null,{"$f":" SUM(M460:U460)","v":0},null,{"$f":" M457 * M459 / M458","v":0},{"$f":" N457 * N459 / N458","v":0},0,0,{"$f":" Q457 * Q459 / Q458","v":0},0,0,0,0]
[]
[null,null,null,"Asset disposals - t-5"]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$100","v":"Asset disposal lookback periods"},{"$f":" 'Actuals Inp'!F$100","v":0},{"$f":" 'Actuals Inp'!G$100","v":0},{"$f":" 'Actuals Inp'!H$100","v":5},{"$f":" 'Actuals Inp'!I$100","v":"years"}]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$102","v":"Historic timeline"},{"$f":" 'Actuals Inp'!F$102","v":0},{"$f":" 'Actuals Inp'!G$102","v":0},{"$f":" 'Actuals Inp'!H$102","v":0},{"$f":" 'Actuals Inp'!I$102","v":"date"},{"$f":" 'Actuals Inp'!J$102","v":0},{"$f":" 'Actuals Inp'!K$102","v":0},{"$f":" 'Actuals Inp'!L$102","v":0},{"$f":" 'Actuals Inp'!M$102","v":2008},{"$f":" 'Actuals Inp'!N$102","v":2009},{"$f":" 'Actuals Inp'!O$102","v":2010},{"$f":" 'Actuals Inp'!P$102","v":2011},{"$f":" 'Actuals Inp'!Q$102","v":2012},{"$f":" 'Actuals Inp'!R$102","v":2013},{"$f":" 'Actuals Inp'!S$102","v":2014},{"$f":" 'Actuals Inp'!T$102","v":2015},{"$f":" 'Actuals Inp'!U$102","v":2016}]
[null,null,null,null,{"$f":" Time!E$36","v":"Financial year ending"},{"$f":" Time!F$36","v":0},{"$f":" Time!G$36","v":0},{"$f":" Time!H$36","v":0},{"$f":" Time!I$36","v":"year #"},{"$f":" Time!J$36","v":0},{"$f":" Time!K$36","v":0},{"$f":" Time!L$36","v":0},{"$f":" Time!M$36","v":2017},{"$f":" Time!N$36","v":2018},{"$f":" Time!O$36","v":2019},{"$f":" Time!P$36","v":2020},{"$f":" Time!Q$36","v":2021},{"$f":" Time!R$36","v":2022},{"$f":" Time!S$36","v":2023},{"$f":" Time!T$36","v":2024},{"$f":" Time!U$36","v":2025}]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$284","v":"Historic - asset disposals - RN"},{"$f":" 'Actuals Inp'!F$284","v":"4.30:"},{"$f":" 'Actuals Inp'!G$284","v":"OCD_RNt"},{"$f":" 'Actuals Inp'!H$284","v":0},{"$f":" 'Actuals Inp'!I$284","v":"GBP m"},{"$f":" 'Actuals Inp'!J$284","v":0},{"$f":" 'Actuals Inp'!K$284","v":0},{"$f":" 'Actuals Inp'!L$284","v":0},{"$f":" 'Actuals Inp'!M$284","v":0},{"$f":" 'Actuals Inp'!N$284","v":0},{"$f":" 'Actuals Inp'!O$284","v":0},{"$f":" 'Actuals Inp'!P$284","v":0},{"$f":" 'Actuals Inp'!Q$284","v":0},{"$f":" 'Actuals Inp'!R$284","v":0},{"$f":" 'Actuals Inp'!S$284","v":0},{"$f":" 'Actuals Inp'!T$284","v":0},{"$f":" 'Actuals Inp'!U$284","v":0}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$290","v":"Asset disposals - RN"},{"$f":" 'Actuals Inp'!F$290","v":"4.30:"},{"$f":" 'Actuals Inp'!G$290","v":"OCD_RNt"},{"$f":" 'Actuals Inp'!H$290","v":0},{"$f":" 'Actuals Inp'!I$290","v":"GBP m"},{"$f":" 'Actuals Inp'!J$290","v":"[Entitlement Model 28.11.16.xlsx]RP6 Transmission Inputs'!$A$82"},{"$f":" 'Actuals Inp'!K$290","v":0},{"$f":" 'Actuals Inp'!L$290","v":0},{"$f":" 'Actuals Inp'!M$290","v":0},{"$f":" 'Actuals Inp'!N$290","v":0},{"$f":" 'Actuals Inp'!O$290","v":0},{"$f":" 'Actuals Inp'!P$290","v":0},{"$f":" 'Actuals Inp'!Q$290","v":0},{"$f":" 'Actuals Inp'!R$290","v":0},{"$f":" 'Actuals Inp'!S$290","v":0},{"$f":" 'Actuals Inp'!T$290","v":0},{"$f":" 'Actuals Inp'!U$290","v":0}]
[]
[null,null,null,null,"Asset disposals - t-5 - RN",null,"OCD_RNt-5",null,"GBP m",null,{"$f":" SUM(M471:U471)","v":0},null,{"$f":" SUMPRODUCT(($M465:$U466 = M466 - $H463) * $M468:$U469)","v":0},{"$f":" SUMPRODUCT(($M465:$U466 = N466 - $H463) * $M468:$U469)","v":0},{"$f":" SUMPRODUCT(($M465:$U466 = O466 - $H463) * $M468:$U469)","v":0},{"$f":" SUMPRODUCT(($M465:$U466 = P466 - $H463) * $M468:$U469)","v":0},{"$f":" SUMPRODUCT(($M465:$U466 = Q466 - $H463) * $M468:$U469)","v":0},0,0,0,0]
[]
[]
[null,null,"4.31 Capex incentive amount - CI_RNt"]
[]
[]
[null,null,"4.32 CI_RNt",null,null,"CI_RNt = ( AC_RNt + ACIA_RNt + ACTS_RNt + ACCOL_RNt  – ( QCE_RNt – DIQCE_RNt ) ) * 50%"]
[]
[null,null,null,null,{"$f":" 'Licence Inp'!E$346","v":"Capex incentive licensee share % - TL"},{"$f":" 'Licence Inp'!F$346","v":"4.32:"},{"$f":" 'Licence Inp'!G$346","v":0},{"$f":" 'Licence Inp'!H$346","v":0.5},{"$f":" 'Licence Inp'!I$346","v":"%"}]
[null,null,null,null,{"$f":" E$505","v":"Allowed capex - RN"},"4.34:","AC_RNt",0,"GBP m",0,54.599999999999994,0,0,1.3,7.95,15.9,14.45,7.5,7.5,0,0]
[null,null,null,"plus",{"$f":" E$494","v":"Allowed capex for injurious affection claims - RN"},"4.32:","ACIA_RNt",0,"GBP m",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"plus",{"$f":" E$513","v":"Allowed capex for transmission system capacity - RN"},"4.35:","ACTS_RNt",0,"GBP m",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"plus",{"$f":" E$521","v":"Allowed capex for changes of law - RN"},"4.38:","ACCOL_RNt",0,"GBP m",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"less",{"$f":" E$374","v":"Qualifying capex amount - RN"},{"$f":" F$374","v":"4.17:"},"QCE_RNt",0,"GBP m",0,54.599999999999994,0,0,1.3,7.95,15.9,{"$f":" Q$374","v":14.45},7.5,7.5,0,0]
[null,null,null,"plus",{"$f":" E$383","v":"Demonstrably inefficient qualifying capex exp. - RN"},"4.19:","DIQCE_RNt",0,"GBP m",0,0,0,0,0,0,0,{"$f":" Q$383","v":0},0,0,0,0]
[null,null,null,null,"Capex incentive amount - RN","4.32:","CI_RNt",null,"GBP m",null,{"$f":" SUM(M486:U486)","v":0},null,{"$f":" (M480 + M481 + M482 + M483 - (M484 - M485)) * $H479","v":0},0,0,0,{"$f":" (Q480 + Q481 + Q482 + Q483 - (Q484 - Q485)) * $H479","v":0},0,0,0,0]
[]
[]
[null,null,"4.32 ACIA_RNt"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$12","v":"RPI as on 2015/16 - (Base year 1993/94)"},{"$f":" 'Actuals Inp'!F$12","v":0},{"$f":" 'Actuals Inp'!G$12","v":"RPI2016"},{"$f":" 'Actuals Inp'!H$12","v":259.5},{"$f":" 'Actuals Inp'!I$12","v":"index"}]
[null,null,null,null,{"$f":" 'Licence Inp'!E$360","v":"Allowed capex for injurious affection claims - RN"},{"$f":" 'Licence Inp'!F$360","v":"4.32:"},{"$f":" 'Licence Inp'!G$360","v":"ACIA_2016_RNt"},{"$f":" 'Licence Inp'!H$360","v":0},{"$f":" 'Licence Inp'!I$360","v":"GBP m"},{"$f":" 'Licence Inp'!J$360","v":"[Entitlement Model 28.11.16.xlsx]RP6 Transmission Inputs'!$A$72"},{"$f":" 'Licence Inp'!K$360","v":0},{"$f":" 'Licence Inp'!L$360","v":0},{"$f":" 'Licence Inp'!M$360","v":0},{"$f":" 'Licence Inp'!N$360","v":0},{"$f":" 'Licence Inp'!O$360","v":0},{"$f":" 'Licence Inp'!P$360","v":0},{"$f":" 'Licence Inp'!Q$360","v":0},{"$f":" 'Licence Inp'!R$360","v":0},{"$f":" 'Licence Inp'!S$360","v":0},{"$f":" 'Licence Inp'!T$360","v":0},{"$f":" 'Licence Inp'!U$360","v":0}]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,"Allowed capex for injurious affection claims - RN","4.32:","ACIA_RNt",null,"GBP m",null,{"$f":" SUM(M494:U494)","v":0},null,{"$f":" M492 * M493 / $H491","v":0},{"$f":" N492 * N493 / $H491","v":0},{"$f":" O492 * O493 / $H491","v":0},{"$f":" P492 * P493 / $H491","v":0},{"$f":" Q492 * Q493 / $H491","v":0},{"$f":" R492 * R493 / $H491","v":0},{"$f":" S492 * S493 / $H491","v":0},{"$f":" T492 * T493 / $H491","v":0},{"$f":" U492 * U493 / $H491","v":0}]
[]
[]
[null,null,"4.33 Allowed capex - AC_RNt"]
[]
[]
[null,null,"4.34 AC_RNt",null,null,"AC_RNt = AC_2016_RNt * RPIt / RPI2016"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$12","v":"RPI as on 2015/16 - (Base year 1993/94)"},{"$f":" 'Actuals Inp'!F$12","v":0},{"$f":" 'Actuals Inp'!G$12","v":"RPI2016"},{"$f":" 'Actuals Inp'!H$12","v":259.5},{"$f":" 'Actuals Inp'!I$12","v":"index"}]
[null,null,null,null,{"$f":" 'Licence Inp'!E$352","v":"Allowed capex - Base year 2016 - RAB_RN"},{"$f":" 'Licence Inp'!F$352","v":"Table 6"},{"$f":" 'Licence Inp'!G$352","v":"AC_2016_RNt"},{"$f":" 'Licence Inp'!H$352","v":0},{"$f":" 'Licence Inp'!I$352","v":"GBP m"},{"$f":" 'Licence Inp'!J$352","v":"As per client file received on 16 Jan 2017"},{"$f":" 'Licence Inp'!K$352","v":54.599999999999994},{"$f":" 'Licence Inp'!L$352","v":0},{"$f":" 'Licence Inp'!M$352","v":0},{"$f":" 'Licence Inp'!N$352","v":1.3},{"$f":" 'Licence Inp'!O$352","v":7.95},{"$f":" 'Licence Inp'!P$352","v":15.9},{"$f":" 'Licence Inp'!Q$352","v":14.45},{"$f":" 'Licence Inp'!R$352","v":7.5},{"$f":" 'Licence Inp'!S$352","v":7.5},{"$f":" 'Licence Inp'!T$352","v":0},{"$f":" 'Licence Inp'!U$352","v":0}]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,"Allowed capex - RN","4.34:","AC_RNt",null,"GBP m",null,{"$f":" SUM(M505:U505)","v":54.599999999999994},null,{"$f":" M503 * M504 / $H502","v":0},1.3,7.95,15.9,14.45,7.5,7.5,0,0]
[]
[]
[null,null,"4.35 ACTS_RNt"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$12","v":"RPI as on 2015/16 - (Base year 1993/94)"},{"$f":" 'Actuals Inp'!F$12","v":0},{"$f":" 'Actuals Inp'!G$12","v":"RPI2016"},{"$f":" 'Actuals Inp'!H$12","v":259.5},{"$f":" 'Actuals Inp'!I$12","v":"index"}]
[null,null,null,null,{"$f":" 'Licence Inp'!E$368","v":"Allowed capex for transmission system capacity - RN"},{"$f":" 'Licence Inp'!F$368","v":"4.35:"},{"$f":" 'Licence Inp'!G$368","v":"ACTS_2016_RNt"},{"$f":" 'Licence Inp'!H$368","v":0},{"$f":" 'Licence Inp'!I$368","v":"GBP m"},{"$f":" 'Licence Inp'!J$368","v":"[Entitlement Model 28.11.16.xlsx]RP6 Transmission Inputs'!$A$75"},{"$f":" 'Licence Inp'!K$368","v":0},{"$f":" 'Licence Inp'!L$368","v":0},{"$f":" 'Licence Inp'!M$368","v":0},{"$f":" 'Licence Inp'!N$368","v":0},{"$f":" 'Licence Inp'!O$368","v":0},{"$f":" 'Licence Inp'!P$368","v":0},{"$f":" 'Licence Inp'!Q$368","v":0},{"$f":" 'Licence Inp'!R$368","v":0},{"$f":" 'Licence Inp'!S$368","v":0},{"$f":" 'Licence Inp'!T$368","v":0},{"$f":" 'Licence Inp'!U$368","v":0}]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,"Allowed capex for transmission system capacity - RN","4.35:","ACTS_RNt",null,"GBP m",null,{"$f":" SUM(M513:U513)","v":0},null,{"$f":" M511 * M512 / $H510","v":0},{"$f":" N511 * N512 / $H510","v":0},0,0,0,0,0,0,0]
[]
[]
[null,null,"4.38 ACCOL_RNt"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$12","v":"RPI as on 2015/16 - (Base year 1993/94)"},{"$f":" 'Actuals Inp'!F$12","v":0},{"$f":" 'Actuals Inp'!G$12","v":"RPI2016"},{"$f":" 'Actuals Inp'!H$12","v":259.5},{"$f":" 'Actuals Inp'!I$12","v":"index"}]
[null,null,null,null,{"$f":" 'Licence Inp'!E$382","v":"Allowed capex for changes of law - RN"},{"$f":" 'Licence Inp'!F$382","v":"4.38:"},{"$f":" 'Licence Inp'!G$382","v":"ACCOL_2016_RNt"},{"$f":" 'Licence Inp'!H$382","v":0},{"$f":" 'Licence Inp'!I$382","v":"GBP m"},{"$f":" 'Licence Inp'!J$382","v":"[Entitlement Model 28.11.16.xlsx]RP6 Transmission Inputs'!$A$73"},{"$f":" 'Licence Inp'!K$382","v":0},{"$f":" 'Licence Inp'!L$382","v":0},{"$f":" 'Licence Inp'!M$382","v":0},{"$f":" 'Licence Inp'!N$382","v":0},{"$f":" 'Licence Inp'!O$382","v":0},{"$f":" 'Licence Inp'!P$382","v":0},{"$f":" 'Licence Inp'!Q$382","v":0},{"$f":" 'Licence Inp'!R$382","v":0},{"$f":" 'Licence Inp'!S$382","v":0},{"$f":" 'Licence Inp'!T$382","v":0},{"$f":" 'Licence Inp'!U$382","v":0}]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,"Allowed capex for changes of law - RN","4.38:","ACCOL_RNt",null,"GBP m",null,{"$f":" SUM(M521:U521)","v":0},null,{"$f":" M519 * M520 / $H518","v":0},{"$f":" N519 * N520 / $H518","v":0},0,0,0,0,0,0,0]
[]
[]
["4. REGULATORY ASSET BASES - OLD NS INTERCONNECTOR - RAB_NSI"]
[]
[null,null,"4.3 The opening regulatory asset base - ORAB_NSIt"]
[]
[]
[null,null,"4.4 ORAB_NSIt",null,null,"ORAB_NSIt = OE_NSIt + OADD_NSIt"]
[]
[null,null,null,null,{"$f":" E$540","v":"Existing RAB - BEG bal. - NSI"},"4.5:","OE_NSIt",0,"GBP m",0,0,0,0,0.90977709427189124,0.88379731802404271,0.83183776552834565,{"$f":" Q$540","v":0.77987821303264859},0.72791866053695153,0.67595910804125448,0.62399955554555742,0]
[null,null,null,null,{"$f":" E$588","v":"Additional RAB - BEG bal. - NSI"},{"$f":" F$588","v":"4.13:"},"OADD_NSIt",0,"GBP m",0,0,0,0,0,0,0,{"$f":" Q$588","v":0},0,0,0,0]
[null,null,null,null,"NS interconnector RAB - BEG bal.- NSI","4.4:","ORAB_NSIt",null,"GBP m",null,null,null,{"$f":"SUM(M531:M532)","v":0},0.90977709427189124,0.88379731802404271,0.83183776552834565,{"$f":"SUM(Q531:Q532)","v":0.77987821303264859},0.72791866053695153,0.67595910804125448,0.62399955554555742,0]
[]
[]
[null,null,"4.5 Opening value of existing assets - OE_NSIt"]
[]
[null,null,null,null,{"$f":" E$549","v":"Existing RAB - BEG bal. - 2013 - NSI"},"4.6: ","OE_NSI2013",0,"GBP m",0,0,0,0,0.90977709427189124,0,0,{"$f":" Q$549","v":0},0,0,0,0]
[null,null,null,null,{"$f":" E$557","v":"Existing RAB - BEG bal. - (Except 2013) - NSI"},"4.7:","OE_NSIt",0,"GBP m",0,0,0,0,0,0.88379731802404271,0.83183776552834565,{"$f":" Q$557","v":0.77987821303264859},0.72791866053695153,0.67595910804125448,0.62399955554555742,0]
[null,null,null,null,"Existing RAB - BEG bal. - NSI","4.5:","OE_NSIt",null,"GBP m",null,null,null,{"$f":"SUM(M538:M539)","v":0},0.90977709427189124,0.88379731802404271,0.83183776552834565,{"$f":"SUM(Q538:Q539)","v":0.77987821303264859},0.72791866053695153,0.67595910804125448,0.62399955554555742,0]
[]
[]
[null,null,"4.6 Opening balance of existing assets - 2013",null,null,"OE_NSI2018 = OE_2016_NSI2018 * RPI2018 / RPI2016"]
[]
[null,null,null,null,{"$f":" 'Licence Inp'!E$290","v":"RAB_NSI - base year 2016"},{"$f":" 'Licence Inp'!F$290","v":"Table 2"},{"$f":" 'Licence Inp'!G$290","v":"OE_2016_NSI2018"},{"$f":" 'Licence Inp'!H$290","v":0.90977709427189124},{"$f":" 'Licence Inp'!I$290","v":"GBP m"}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$12","v":"RPI as on 2015/16 - (Base year 1993/94)"},{"$f":" 'Actuals Inp'!F$12","v":0},{"$f":" 'Actuals Inp'!G$12","v":"RPI2016"},{"$f":" 'Actuals Inp'!H$12","v":259.5},{"$f":" 'Actuals Inp'!I$12","v":"index"}]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,{"$f":" Time!E$71","v":"RP6 start period flag"},{"$f":" Time!F$71","v":0},{"$f":" Time!G$71","v":0},{"$f":" Time!H$71","v":0},{"$f":" Time!I$71","v":"flag"},{"$f":" Time!J$71","v":0},{"$f":" Time!K$71","v":1},{"$f":" Time!L$71","v":0},{"$f":" Time!M$71","v":0},{"$f":" Time!N$71","v":1},{"$f":" Time!O$71","v":0},{"$f":" Time!P$71","v":0},{"$f":" Time!Q$71","v":0},{"$f":" Time!R$71","v":0},{"$f":" Time!S$71","v":0},{"$f":" Time!T$71","v":0},{"$f":" Time!U$71","v":0}]
[null,null,null,null,"Existing RAB - BEG bal. - 2013 - NSI","4.6: ","OE_NSI2013",null,"GBP m",null,null,null,{"$f":" $H545 * M547 / $H546 * M548","v":0},{"$f":" $H545 * N547 / $H546 * N548","v":0.90977709427189124},0,0,{"$f":" $H545 * Q547 / $H546 * Q548","v":0},0,0,0,0]
[]
[]
[null,null,"4.7 Opening balance of existing assets - t",null,null,"OE_NSIt = (CE_NSIt-1) * RPIt / RPIt-1"]
[]
[null,null,null,null,{"$f":" E$567","v":"Closing balance of Existing RAB - NSI"},"4.9:","CE_NSIt",0,"GBP m",0,0,0,0,0.88379731802404271,0.83183776552834565,0.77987821303264859,{"$f":" Q$567","v":0.72791866053695153},0.67595910804125448,0.62399955554555742,0.57204000304986036,0]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,{"$f":" Time!E$92","v":"RP6 period flag"},{"$f":" Time!F$92","v":0},{"$f":" Time!G$92","v":0},{"$f":" Time!H$92","v":0},{"$f":" Time!I$92","v":"flag"},{"$f":" Time!J$92","v":0},{"$f":" Time!K$92","v":7},{"$f":" Time!L$92","v":0},{"$f":" Time!M$92","v":0},{"$f":" Time!N$92","v":1},{"$f":" Time!O$92","v":1},{"$f":" Time!P$92","v":1},{"$f":" Time!Q$92","v":1},{"$f":" Time!R$92","v":1},{"$f":" Time!S$92","v":1},{"$f":" Time!T$92","v":1},{"$f":" Time!U$92","v":0}]
[null,null,null,null,"Existing RAB - BEG bal. - (Except 2013) - NSI","4.7:","OE_NSIt",null,"GBP m",null,null,null,{"$f":" IF( L555 = 0, 0, L554 * M555 / L555) * M556","v":0},0,0.88379731802404271,0.83183776552834565,{"$f":" IF( P555 = 0, 0, P554 * Q555 / P555) * Q556","v":0.77987821303264859},0.72791866053695153,0.67595910804125448,0.62399955554555742,0]
[]
[]
[null,null,"4.8 Closing balance of existing RAB - CE_NSIt"]
[]
[]
[null,null,"4.9 CE_NSIt",null,null,"CE_NSIt = OE_NSIt - FDEP_NSIt"]
[]
[null,null,null,null,{"$f":" E$540","v":"Existing RAB - BEG bal. - NSI"},"4.5:","OE_NSIt",0,"GBP m",0,0,0,0,0.90977709427189124,0.88379731802404271,0.83183776552834565,{"$f":" Q$540","v":0.77987821303264859},0.72791866053695153,0.67595910804125448,0.62399955554555742,0]
[null,null,null,"less",{"$f":" E$578","v":"Fixed depreciation amount - existing RAB - NSI"},"4.11:","FDEP_NSIt",0,"GBP m",0,0.33773709122203077,0,0,2.5979776247848516E-2,5.1959552495697031E-2,5.1959552495697031E-2,{"$f":" Q$578","v":5.1959552495697031E-2},5.1959552495697031E-2,5.1959552495697031E-2,5.1959552495697031E-2,0]
[null,null,null,null,"Closing balance of Existing RAB - NSI","4.9:","CE_NSIt",null,"GBP m",null,null,null,{"$f":" M565 - M566","v":0},0.88379731802404271,0.83183776552834565,0.77987821303264859,{"$f":" Q565 - Q566","v":0.72791866053695153},0.67595910804125448,0.62399955554555742,0.57204000304986036,0]
[]
[]
[null,null,"4.10 Fixed depreciation amount - FDEP_NSIt"]
[]
[]
[null,null,"4.11 FDEP_NSIt",null,null,"FDEP_NSIt = FDEP_2016_NSIt * RPIt / RPI2016"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$12","v":"RPI as on 2015/16 - (Base year 1993/94)"},{"$f":" 'Actuals Inp'!F$12","v":0},{"$f":" 'Actuals Inp'!G$12","v":"RPI2016"},{"$f":" 'Actuals Inp'!H$12","v":259.5},{"$f":" 'Actuals Inp'!I$12","v":"index"}]
[null,null,null,null,{"$f":" 'Licence Inp'!E$308","v":"Fixed depreciation - base year 2016 - RAB_NSI"},{"$f":" 'Licence Inp'!F$308","v":"Table 3"},{"$f":" 'Licence Inp'!G$308","v":"FDEP_2016_NSIt"},{"$f":" 'Licence Inp'!H$308","v":0},{"$f":" 'Licence Inp'!I$308","v":"GBP m"},{"$f":" 'Licence Inp'!J$308","v":0},{"$f":" 'Licence Inp'!K$308","v":0.33773709122203077},{"$f":" 'Licence Inp'!L$308","v":0},{"$f":" 'Licence Inp'!M$308","v":0},{"$f":" 'Licence Inp'!N$308","v":2.5979776247848516E-2},{"$f":" 'Licence Inp'!O$308","v":5.1959552495697031E-2},{"$f":" 'Licence Inp'!P$308","v":5.1959552495697031E-2},{"$f":" 'Licence Inp'!Q$308","v":5.1959552495697031E-2},{"$f":" 'Licence Inp'!R$308","v":5.1959552495697031E-2},{"$f":" 'Licence Inp'!S$308","v":5.1959552495697031E-2},{"$f":" 'Licence Inp'!T$308","v":5.1959552495697031E-2},{"$f":" 'Licence Inp'!U$308","v":0}]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,"Fixed depreciation amount - existing RAB - NSI","4.11:","FDEP_NSIt",null,"GBP m",null,{"$f":" SUM(M578:U578)","v":0.33773709122203077},null,{"$f":" M576 * M577 / $H575","v":0},2.5979776247848516E-2,5.1959552495697031E-2,5.1959552495697031E-2,{"$f":" Q576 * Q577 / $H575","v":5.1959552495697031E-2},5.1959552495697031E-2,5.1959552495697031E-2,5.1959552495697031E-2,0]
[]
[]
[null,null,"4.12 Opening balance of additional assets"]
[]
[]
[null,null,"4.13 OADD_NSIt"]
[]
[null,null,null,null,{"$f":" E$593","v":"Additional RAB - BEG bal. - 2013 - NSI"},{"$f":" F$593","v":"4.13a: "},"OADD_NSI2013",0,"GBP m",0,0,0,0,0,0,0,{"$f":" Q$593","v":0},0,0,0,0]
[null,null,null,null,{"$f":" E$600","v":"Additional RAB - BEG bal. - except 2013 - NSI"},{"$f":" F$600","v":"4.13b:"},"OADD_NSIt",0,"GBP m",0,0,0,0,0,0,0,{"$f":" Q$600","v":0},0,0,0,0]
[null,null,null,null,"Additional RAB - BEG bal. - NSI","4.13:","OADD_NSIt",null,"GBP m",null,null,null,{"$f":"SUM(M586:M587)","v":0},{"$f":"SUM(N586:N587)","v":0},{"$f":"SUM(O586:O587)","v":0},{"$f":"SUM(P586:P587)","v":0},{"$f":"SUM(Q586:Q587)","v":0},0,0,0,0]
[]
[null,null,null,"4.13a OADD_NSI2013"]
[null,null,null,null,{"$f":" 'Licence Inp'!E$317","v":"Opening additional assets - RAB_NSI"},{"$f":" 'Licence Inp'!F$317","v":"4.13a:"},{"$f":" 'Licence Inp'!G$317","v":"OADD_NSI2018"},{"$f":" 'Licence Inp'!H$317","v":0},{"$f":" 'Licence Inp'!I$317","v":"GBP m"}]
[null,null,null,null,{"$f":" Time!E$71","v":"RP6 start period flag"},{"$f":" Time!F$71","v":0},{"$f":" Time!G$71","v":0},{"$f":" Time!H$71","v":0},{"$f":" Time!I$71","v":"flag"},{"$f":" Time!J$71","v":0},{"$f":" Time!K$71","v":1},{"$f":" Time!L$71","v":0},{"$f":" Time!M$71","v":0},{"$f":" Time!N$71","v":1},{"$f":" Time!O$71","v":0},{"$f":" Time!P$71","v":0},{"$f":" Time!Q$71","v":0},{"$f":" Time!R$71","v":0},{"$f":" Time!S$71","v":0},{"$f":" Time!T$71","v":0},{"$f":" Time!U$71","v":0}]
[null,null,null,null,"Additional RAB - BEG bal. - 2013 - NSI","4.13a: ","OADD_NSI2013",null,"GBP m",null,null,null,{"$f":" M592 * $H591","v":0},{"$f":" N592 * $H591","v":0},{"$f":" O592 * $H591","v":0},{"$f":" P592 * $H591","v":0},{"$f":" Q592 * $H591","v":0},0,0,0,0]
[]
[null,null,null,"4.13b OADD_NSIt",null,"OADD_NSIt = (CADD_NSIt-1) * RPIt / RPIt-1"]
[null,null,null,null,{"$f":" E$616","v":"Closing balance of additional RAB - NSI"},"4.15:","CADD_NSIt",0,"GBP m",0,0,0,0,0,0,0,{"$f":" Q$616","v":0},0,0,0,0]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,{"$f":" Time!E$92","v":"RP6 period flag"},{"$f":" Time!F$92","v":0},{"$f":" Time!G$92","v":0},{"$f":" Time!H$92","v":0},{"$f":" Time!I$92","v":"flag"},{"$f":" Time!J$92","v":0},{"$f":" Time!K$92","v":7},{"$f":" Time!L$92","v":0},{"$f":" Time!M$92","v":0},{"$f":" Time!N$92","v":1},{"$f":" Time!O$92","v":1},{"$f":" Time!P$92","v":1},{"$f":" Time!Q$92","v":1},{"$f":" Time!R$92","v":1},{"$f":" Time!S$92","v":1},{"$f":" Time!T$92","v":1},{"$f":" Time!U$92","v":0}]
[null,null,null,null,{"$f":" Time!E$71","v":"RP6 start period flag"},{"$f":" Time!F$71","v":0},{"$f":" Time!G$71","v":0},{"$f":" Time!H$71","v":0},{"$f":" Time!I$71","v":"flag"},{"$f":" Time!J$71","v":0},{"$f":" Time!K$71","v":1},{"$f":" Time!L$71","v":0},{"$f":" Time!M$71","v":0},{"$f":" Time!N$71","v":1},{"$f":" Time!O$71","v":0},{"$f":" Time!P$71","v":0},{"$f":" Time!Q$71","v":0},{"$f":" Time!R$71","v":0},{"$f":" Time!S$71","v":0},{"$f":" Time!T$71","v":0},{"$f":" Time!U$71","v":0}]
[null,null,null,null,"Additional RAB - BEG bal. - except 2013 - NSI","4.13b:","OADD_NSIt",null,"GBP m",null,null,null,{"$f":" IF(OR(M599 = 1, L597 = 0), 0, L596 * M597 / L597) * M598","v":0},{"$f":" IF(OR(N599 = 1, M597 = 0), 0, M596 * N597 / M597) * N598","v":0},{"$f":" IF(OR(O599 = 1, N597 = 0), 0, N596 * O597 / N597) * O598","v":0},{"$f":" IF(OR(P599 = 1, O597 = 0), 0, O596 * P597 / O597) * P598","v":0},{"$f":" IF(OR(Q599 = 1, P597 = 0), 0, P596 * Q597 / P597) * Q598","v":0},0,0,0,0]
[]
[]
[null,null,"4.14 The closing value of additional assets - CADD_NSIt"]
[]
[]
[null,null,"4.15 Closing balance of additional RAB",null,null,"CADD_NSIt = OADD_NSIt + QCE_NSIt - DIQCE_NSIt + PTCE_NSIt - DIPTCE_NSIt - DEPADD_NSIt - CD_NSIt + CI_NSIt"]
[]
[null,null,null,null,{"$f":" E$588","v":"Additional RAB - BEG bal. - NSI"},{"$f":" F$588","v":"4.13:"},"OADD_NSIt",0,"GBP m",0,0,0,0,0,0,0,{"$f":" Q$588","v":0},0,0,0,0]
[null,null,null,"plus",{"$f":" E$624","v":"Qualifying capex amount - NSI"},{"$f":" F$624","v":"4.17:"},"QCE_NSIt",0,"GBP m",0,0,0,0,0,0,0,{"$f":" Q$624","v":0},0,0,0,0]
[null,null,null,"less",{"$f":" E$633","v":"Demonstrably inefficient qualifying capex exp. - NSI"},"4.19:","DIQCE_NSIt",0,"GBP m",0,0,0,0,0,0,0,{"$f":" Q$633","v":0},0,0,0,0]
[null,null,null,"plus",{"$f":" E$643","v":"Pass through capex expenditure - NSI"},"4.21:","PTCE_NSIt",0,"GBP m",0,0,0,0,0,0,0,{"$f":" Q$643","v":0},0,0,0,0]
[null,null,null,"less",{"$f":" E$662","v":"Demonstrably inefficient pass through capex exp. - NSI"},{"$f":" F$662","v":"4.25:"},"DIPTCE_NSIt",0,"GBP m",0,0,0,0,0,0,0,{"$f":" Q$662","v":0},0,0,0,0]
[null,null,null,"less",{"$f":" E$678","v":"Depreciation amount for additional asset - t - NSI"},"4.26:","DEPADD_NSIt",0,"GBP m",0,0,0,0,0,0,0,{"$f":" Q$678","v":0},0,0,0,0]
[null,null,null,"less",{"$f":" E$710","v":"Capex disposals - NSI"},"4.30:","CD_NSIt",0,"GBP m",0,0,0,0,0,0,0,{"$f":" Q$710","v":0},0,0,0,0]
[null,null,null,"plus",{"$f":" E$736","v":"Capex incentive amount - NSI"},"4.32:","CI_NSIt",0,"GBP m",0,0,0,0,0,0,0,{"$f":" Q$736","v":0},0,0,0,0]
[null,null,null,null,"Closing balance of additional RAB - NSI","4.15:","CADD_NSIt",null,"GBP m",null,null,null,{"$f":" M608 + M609 - M610 + M611 - M612 - M613 - M614 + M615","v":0},0,0,0,{"$f":" Q608 + Q609 - Q610 + Q611 - Q612 - Q613 - Q614 + Q615","v":0},0,0,0,0]
[]
[]
[null,null,"4.16 Qualifying capex expenditure - QCE_NSIt"]
[]
[]
[null,null,"4.17 Capex incurred by the licensee - allocated to NSI"]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$238","v":"Qualifying capex amount - NSI"},{"$f":" 'Actuals Inp'!F$238","v":"4.17:"},{"$f":" 'Actuals Inp'!G$238","v":"QCE_NSIt"},{"$f":" 'Actuals Inp'!H$238","v":0},{"$f":" 'Actuals Inp'!I$238","v":"GBP m"},{"$f":" 'Actuals Inp'!J$238","v":"[Entitlement Model 28.11.16.xlsx]RP6 Transmission Inputs'!$A$100"},{"$f":" 'Actuals Inp'!K$238","v":0},{"$f":" 'Actuals Inp'!L$238","v":0},{"$f":" 'Actuals Inp'!M$238","v":0},{"$f":" 'Actuals Inp'!N$238","v":0},{"$f":" 'Actuals Inp'!O$238","v":0},{"$f":" 'Actuals Inp'!P$238","v":0},{"$f":" 'Actuals Inp'!Q$238","v":0},{"$f":" 'Actuals Inp'!R$238","v":0},{"$f":" 'Actuals Inp'!S$238","v":0},{"$f":" 'Actuals Inp'!T$238","v":0},{"$f":" 'Actuals Inp'!U$238","v":0}]
[null,null,null,null,"Qualifying capex amount - NSI","4.17:","QCE_NSIt",null,"GBP m",null,{"$f":" SUM(M624:U624)","v":0},null,{"$f":" M623","v":0},{"$f":" N623","v":0},0,0,{"$f":" Q623","v":0},0,0,0,0]
[]
[]
[null,null,"4.18 Demonstrably inefficient qualifying capex expenditure - DIQCE_NSIt"]
[]
[]
[null,null,"4.19 DIQCE_NSIt"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$246","v":"Demonstrably inefficient qualifying capex - NSI"},{"$f":" 'Actuals Inp'!F$246","v":"4.19:"},{"$f":" 'Actuals Inp'!G$246","v":"DIQCE_NSIt"},{"$f":" 'Actuals Inp'!H$246","v":0},{"$f":" 'Actuals Inp'!I$246","v":"GBP m"},{"$f":" 'Actuals Inp'!J$246","v":"[Entitlement Model 28.11.16.xlsx]RP6 Transmission Inputs'!$A$101"},{"$f":" 'Actuals Inp'!K$246","v":0},{"$f":" 'Actuals Inp'!L$246","v":0},{"$f":" 'Actuals Inp'!M$246","v":0},{"$f":" 'Actuals Inp'!N$246","v":0},{"$f":" 'Actuals Inp'!O$246","v":0},{"$f":" 'Actuals Inp'!P$246","v":0},{"$f":" 'Actuals Inp'!Q$246","v":0},{"$f":" 'Actuals Inp'!R$246","v":0},{"$f":" 'Actuals Inp'!S$246","v":0},{"$f":" 'Actuals Inp'!T$246","v":0},{"$f":" 'Actuals Inp'!U$246","v":0}]
[null,null,null,null,"Demonstrably inefficient qualifying capex exp. - NSI","4.19:","DIQCE_NSIt",null,"GBP m",null,{"$f":" SUM(M633:U633)","v":0},null,{"$f":" M632","v":0},0,0,0,{"$f":" Q632","v":0},0,0,0,0]
[]
[]
[null,null,"4.20 Pass through capex expenditure amount - PTCE_NSIt",null,null,"PTCE_NSIt = CLD_NSIt + CC_NSIt"]
[]
[]
[null,null,"4.21 PTCE_NSIt"]
[]
[null,null,null,null,{"$f":" E$653","v":"Capex legacy Dt amount - NSI"},"4.23:","CLD_RNt",0,"GBP m",0,0,0,0,0,0,0,{"$f":" Q$653","v":0},0,0,0,0]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$254","v":"Capex connection amount - NSI"},{"$f":" 'Actuals Inp'!F$254","v":"4.21:"},{"$f":" 'Actuals Inp'!G$254","v":"CC_NISt"},{"$f":" 'Actuals Inp'!H$254","v":0},{"$f":" 'Actuals Inp'!I$254","v":"GBP m"},{"$f":" 'Actuals Inp'!J$254","v":"[Entitlement Model 28.11.16.xlsx]RP6 Transmission Inputs'!$A$110"},{"$f":" 'Actuals Inp'!K$254","v":0},{"$f":" 'Actuals Inp'!L$254","v":0},{"$f":" 'Actuals Inp'!M$254","v":0},{"$f":" 'Actuals Inp'!N$254","v":0},{"$f":" 'Actuals Inp'!O$254","v":0},{"$f":" 'Actuals Inp'!P$254","v":0},{"$f":" 'Actuals Inp'!Q$254","v":0},{"$f":" 'Actuals Inp'!R$254","v":0},{"$f":" 'Actuals Inp'!S$254","v":0},{"$f":" 'Actuals Inp'!T$254","v":0},{"$f":" 'Actuals Inp'!U$254","v":0}]
[null,null,null,null,"Pass through capex expenditure - NSI","4.21:","PTCE_NSIt",null,"GBP m",null,{"$f":" SUM(M643:U643)","v":0},null,{"$f":"SUM(M641:M642)","v":0},0,0,0,{"$f":"SUM(Q641:Q642)","v":0},0,0,0,0]
[]
[]
[null,null,"4.22 Capex legacy Dt amount - CLD_NSIt"]
[]
[]
[null,null,"4.23 CLD_NSIt"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$262","v":"Transmission split for legacy Dt capex - NSI"},{"$f":" 'Actuals Inp'!F$262","v":"4.23:"},{"$f":" 'Actuals Inp'!G$262","v":"CLD_NSIt"},{"$f":" 'Actuals Inp'!H$262","v":0},{"$f":" 'Actuals Inp'!I$262","v":"GBP m"},{"$f":" 'Actuals Inp'!J$262","v":"[Entitlement Model 28.11.16.xlsx]RP6 Transmission Inputs'!$A$109"},{"$f":" 'Actuals Inp'!K$262","v":0},{"$f":" 'Actuals Inp'!L$262","v":0},{"$f":" 'Actuals Inp'!M$262","v":0},{"$f":" 'Actuals Inp'!N$262","v":0},{"$f":" 'Actuals Inp'!O$262","v":0},{"$f":" 'Actuals Inp'!P$262","v":0},{"$f":" 'Actuals Inp'!Q$262","v":0},{"$f":" 'Actuals Inp'!R$262","v":0},{"$f":" 'Actuals Inp'!S$262","v":0},{"$f":" 'Actuals Inp'!T$262","v":0},{"$f":" 'Actuals Inp'!U$262","v":0}]
[null,null,null,null,{"$f":" Time!E$92","v":"RP6 period flag"},{"$f":" Time!F$92","v":0},{"$f":" Time!G$92","v":0},{"$f":" Time!H$92","v":0},{"$f":" Time!I$92","v":"flag"},{"$f":" Time!J$92","v":0},{"$f":" Time!K$92","v":7},{"$f":" Time!L$92","v":0},{"$f":" Time!M$92","v":0},{"$f":" Time!N$92","v":1},{"$f":" Time!O$92","v":1},{"$f":" Time!P$92","v":1},{"$f":" Time!Q$92","v":1},{"$f":" Time!R$92","v":1},{"$f":" Time!S$92","v":1},{"$f":" Time!T$92","v":1},{"$f":" Time!U$92","v":0}]
[null,null,null,null,"Capex legacy Dt amount - NSI","4.23:","CLD_RNt",null,"GBP m",null,{"$f":" SUM(M653:U653)","v":0},null,{"$f":"M651 * M652","v":0},0,0,0,{"$f":"Q651 * Q652","v":0},0,0,0,0]
[]
[]
[null,null,"4.24 Demonstrably inefficient pass through capex expenditure - DIPTCE_NSIt"]
[]
[]
[null,null,"4.25 DIPTCE_NSIt - part of PTCE_NSIt"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$276","v":"Demonstrably inefficient pass through capex exp. - NSI"},{"$f":" 'Actuals Inp'!F$276","v":"4.25:"},{"$f":" 'Actuals Inp'!G$276","v":"DIPTCE_NSIt"},{"$f":" 'Actuals Inp'!H$276","v":0},{"$f":" 'Actuals Inp'!I$276","v":"GBP m"},{"$f":" 'Actuals Inp'!J$276","v":"[Entitlement Model 28.11.16.xlsx]RP6 Transmission Inputs'!$A$111"},{"$f":" 'Actuals Inp'!K$276","v":0},{"$f":" 'Actuals Inp'!L$276","v":0},{"$f":" 'Actuals Inp'!M$276","v":0},{"$f":" 'Actuals Inp'!N$276","v":0},{"$f":" 'Actuals Inp'!O$276","v":0},{"$f":" 'Actuals Inp'!P$276","v":0},{"$f":" 'Actuals Inp'!Q$276","v":0},{"$f":" 'Actuals Inp'!R$276","v":0},{"$f":" 'Actuals Inp'!S$276","v":0},{"$f":" 'Actuals Inp'!T$276","v":0},{"$f":" 'Actuals Inp'!U$276","v":0}]
[null,null,null,null,"Demonstrably inefficient pass through capex exp. - NSI","4.25:","DIPTCE_NSIt",null,"GBP m",null,{"$f":" SUM(M662:U662)","v":0},null,{"$f":" M661","v":0},{"$f":" N661","v":0},0,0,{"$f":" Q661","v":0},0,0,0,0]
[]
[]
[null,null,"4.26 Depreciation amount of additional assets - DEPADD_NSIt"]
[]
[]
[null,null,"4.27 DEPADD_NSIt"]
[]
[]
[null,null,"4.27b In reporting year except 2013",null,null,"DEPADD_NSIt = 0.5 * DEPN_NSIt + (DEPADD_NSIt-1 + 0.5 * DEPN_NSIt-1 ) * RPIt / RPIt-1"]
[]
[null,null,null,null,{"$f":" 'Licence Inp'!E$332","v":"Additional depreciation factor"},{"$f":" 'Licence Inp'!F$332","v":"4.27a:"},{"$f":" 'Licence Inp'!G$332","v":0},{"$f":" 'Licence Inp'!H$332","v":0.5},{"$f":" 'Licence Inp'!I$332","v":"factor"}]
[null,null,null,null,{"$f":" E$699","v":"Full period depreciation - NSI"},"4.28:","DEPN_NSIt",0,"GBP m",0,0,0,0,0,0,0,{"$f":" Q$699","v":0},0,0,0,0]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,{"$f":" Time!E$98","v":"RP6 PPF- actual / actual"},{"$f":" Time!F$98","v":0},{"$f":" Time!G$98","v":0},{"$f":" Time!H$98","v":0},{"$f":" Time!I$98","v":"factor"},{"$f":" Time!J$98","v":0},{"$f":" Time!K$98","v":6.5},{"$f":" Time!L$98","v":0},{"$f":" Time!M$98","v":0},{"$f":" Time!N$98","v":0.5},{"$f":" Time!O$98","v":1},{"$f":" Time!P$98","v":1},{"$f":" Time!Q$98","v":1},{"$f":" Time!R$98","v":1},{"$f":" Time!S$98","v":1},{"$f":" Time!T$98","v":1},{"$f":" Time!U$98","v":0}]
[null,null,null,null,{"$f":" E$686","v":"Depreciation amount for additional asset adj. - NSI"},0,0,"n PD LK BCK","GBP m",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Depreciation amount for additional asset - t - NSI","4.26:","DEPADD_NSIt",null,"GBP m",null,{"$f":" SUM(M678:U678)","v":0},null,{"$f":" $H673 * M674 + IF(L675 = 0, 0, (L678 + $H673 * L674) *  M676 * M675 / L675) - M677","v":0},0,0,{"$f":" $H673 * P674 + IF(O675 = 0, 0, (O678 + $H673 * O674) *  P676 * P675 / O675) - P677","v":0},0,0,0,0,0]
[]
[]
[null,null,null,null,{"$f":" 'Licence Inp'!E$340","v":"Depreciation rate - RAB_NSI"},{"$f":" 'Licence Inp'!F$340","v":"Table 5"},{"$f":" 'Licence Inp'!G$340","v":"DEPR_NSI"},{"$f":" 'Licence Inp'!H$340","v":0.03},{"$f":" 'Licence Inp'!I$340","v":"%"}]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,{"$f":" Time!E$98","v":"RP6 PPF- actual / actual"},{"$f":" Time!F$98","v":0},{"$f":" Time!G$98","v":0},{"$f":" Time!H$98","v":0},{"$f":" Time!I$98","v":"factor"},{"$f":" Time!J$98","v":0},{"$f":" Time!K$98","v":6.5},{"$f":" Time!L$98","v":0},{"$f":" Time!M$98","v":0},{"$f":" Time!N$98","v":0.5},{"$f":" Time!O$98","v":1},{"$f":" Time!P$98","v":1},{"$f":" Time!Q$98","v":1},{"$f":" Time!R$98","v":1},{"$f":" Time!S$98","v":1},{"$f":" Time!T$98","v":1},{"$f":" Time!U$98","v":0}]
[null,null,null,null,{"$f":" Time!E$10","v":"Model column counter"},{"$f":" Time!F$10","v":0},{"$f":" Time!G$10","v":0},{"$f":" Time!H$10","v":0},{"$f":" Time!I$10","v":"counter"},{"$f":" Time!J$10","v":0},{"$f":" Time!K$10","v":0},{"$f":" Time!L$10","v":0},{"$f":" Time!M$10","v":1},{"$f":" Time!N$10","v":2},{"$f":" Time!O$10","v":3},{"$f":" Time!P$10","v":4},{"$f":" Time!Q$10","v":5},{"$f":" Time!R$10","v":6},{"$f":" Time!S$10","v":7},{"$f":" Time!T$10","v":8},{"$f":" Time!U$10","v":9}]
[null,null,null,null,{"$f":" E$678","v":"Depreciation amount for additional asset - t - NSI"},"4.26:","DEPADD_NSIt",0,"GBP m",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Depreciation amount for additional asset adj. - NSI",null,null,"n PD LK BCK","GBP m",null,{"$f":" SUM(M686:U686)","v":0},null,{"$f":"IF(OR($H681 = 0, L682 = 0, M683 = 0), 0, SUMPRODUCT(L685:$M685, (1 / L682:$M682), 1 * (L684:$M684 = (M684 - ROUNDDOWN(1 / $H681, 0))) * M682 * M683) - (L686 * M682 / L682))","v":0},{"$f":"IF(OR($H681 = 0, M682 = 0, N683 = 0), 0, SUMPRODUCT(M685:$M685, (1 / M682:$M682), 1 * (M684:$M684 = (N684 - ROUNDDOWN(1 / $H681, 0))) * N682 * N683) - (M686 * N682 / M682))","v":0},{"$f":"IF(OR($H681 = 0, N682 = 0, O683 = 0), 0, SUMPRODUCT($M685:N685, (1 / $M682:N682), 1 * ($M684:N684 = (O684 - ROUNDDOWN(1 / $H681, 0))) * O682 * O683) - (N686 * O682 / N682))","v":0},{"$f":"IF(OR($H681 = 0, O682 = 0, P683 = 0), 0, SUMPRODUCT($M685:O685, (1 / $M682:O682), 1 * ($M684:O684 = (P684 - ROUNDDOWN(1 / $H681, 0))) * P682 * P683) - (O686 * P682 / O682))","v":0},{"$f":"IF(OR($H681 = 0, P682 = 0, Q683 = 0), 0, SUMPRODUCT($M685:P685, (1 / $M682:P682), 1 * ($M684:P684 = (Q684 - ROUNDDOWN(1 / $H681, 0))) * Q682 * Q683) - (P686 * Q682 / P682))","v":0},{"$f":"IF(OR($H681 = 0, Q682 = 0, R683 = 0), 0, SUMPRODUCT($M685:Q685, (1 / $M682:Q682), 1 * ($M684:Q684 = (R684 - ROUNDDOWN(1 / $H681, 0))) * R682 * R683) - (Q686 * R682 / Q682))","v":0},{"$f":"IF(OR($H681 = 0, R682 = 0, S683 = 0), 0, SUMPRODUCT($M685:R685, (1 / $M682:R682), 1 * ($M684:R684 = (S684 - ROUNDDOWN(1 / $H681, 0))) * S682 * S683) - (R686 * S682 / R682))","v":0},{"$f":"IF(OR($H681 = 0, S682 = 0, T683 = 0), 0, SUMPRODUCT($M685:S685, (1 / $M682:S682), 1 * ($M684:S684 = (T684 - ROUNDDOWN(1 / $H681, 0))) * T682 * T683) - (S686 * T682 / S682))","v":0},{"$f":"IF(OR($H681 = 0, T682 = 0, U683 = 0), 0, SUMPRODUCT($M685:T685, (1 / $M682:T682), 1 * ($M684:T684 = (U684 - ROUNDDOWN(1 / $H681, 0))) * U682 * U683) - (T686 * U682 / T682))","v":0}]
[]
[]
[null,null,"4.28 DEPN_NSIt",null,null,"DEPN_NSIt = (QCE_NSIt - DIQCE_NSIt + PTCE_NSIt - DIPTCE_NSIt - CD_NSIt + CI_NSIt) * DEPR_NSI"]
[]
[null,null,null,null,{"$f":" 'Licence Inp'!E$340","v":"Depreciation rate - RAB_NSI"},{"$f":" 'Licence Inp'!F$340","v":"Table 5"},{"$f":" 'Licence Inp'!G$340","v":"DEPR_NSI"},{"$f":" 'Licence Inp'!H$340","v":0.03},{"$f":" 'Licence Inp'!I$340","v":"%"}]
[null,null,null,null,{"$f":" E$624","v":"Qualifying capex amount - NSI"},{"$f":" F$624","v":"4.17:"},"QCE_NSIt",0,"GBP m",0,0,0,0,0,0,0,{"$f":" Q$624","v":0},0,0,0,0]
[null,null,null,null,{"$f":" E$633","v":"Demonstrably inefficient qualifying capex exp. - NSI"},"4.19:","DIQCE_NSIt",0,"GBP m",0,0,0,0,0,0,0,{"$f":" Q$633","v":0},0,0,0,0]
[null,null,null,null,{"$f":" E$643","v":"Pass through capex expenditure - NSI"},"4.21:","PTCE_NSIt",0,"GBP m",0,0,0,0,0,0,0,{"$f":" Q$643","v":0},0,0,0,0]
[null,null,null,null,{"$f":" E$662","v":"Demonstrably inefficient pass through capex exp. - NSI"},{"$f":" F$662","v":"4.25:"},"DIPTCE_NSIt",0,"GBP m",0,0,0,0,0,0,0,{"$f":" Q$662","v":0},0,0,0,0]
[null,null,null,null,{"$f":" E$710","v":"Capex disposals - NSI"},"4.30:","CD_NSIt",0,"GBP m",0,0,0,0,0,0,0,{"$f":" Q$710","v":0},0,0,0,0]
[null,null,null,null,{"$f":" E$736","v":"Capex incentive amount - NSI"},"4.32:","CI_NSIt",0,"GBP m",0,0,0,0,0,0,0,{"$f":" Q$736","v":0},0,0,0,0]
[null,null,null,null,{"$f":" Time!E$47","v":"Pre - RP6 period flag"},{"$f":" Time!F$47","v":0},{"$f":" Time!G$47","v":0},{"$f":" Time!H$47","v":0},{"$f":" Time!I$47","v":"flag"},{"$f":" Time!J$47","v":0},{"$f":" Time!K$47","v":1},{"$f":" Time!L$47","v":0},{"$f":" Time!M$47","v":1},{"$f":" Time!N$47","v":0},{"$f":" Time!O$47","v":0},{"$f":" Time!P$47","v":0},{"$f":" Time!Q$47","v":0},{"$f":" Time!R$47","v":0},{"$f":" Time!S$47","v":0},{"$f":" Time!T$47","v":0},{"$f":" Time!U$47","v":0}]
[null,null,null,null,"Full period depreciation - NSI","4.28:","DEPN_NSIt",null,"GBP m",null,{"$f":" SUM(M699:U699)","v":0},null,{"$f":" (M692 - M693 + M694 - M695 - M696 + M697) * $H691 * (1 - M698)","v":0},{"$f":" (N692 - N693 + N694 - N695 - N696 + N697) * $H691 * (1 - N698)","v":0},0,0,0,0,0,0,0]
[]
[]
[null,null,"4.29 Capex disposal amount - CD_NSIt",null,null,"CD_NSIt = (OCD_NSIt-5) * RPIt / RPIt-5"]
[]
[]
[null,null,"4.30 CD_NSIt"]
[]
[null,null,null,null,{"$f":" E721","v":"Asset disposals - t-5 - NSI"},0,"OCD_NSIt-5",0,"GBP m",0,0,0,0,0,0,0,{"$f":" Q721","v":0},0,0,0,0]
[null,null,null,null,{"$f":" Index!E$38","v":"RPI index (Base year 1993/94) - t-5"},{"$f":" Index!F$38","v":0},{"$f":" Index!G$38","v":"RPIt-5"},{"$f":" Index!H$38","v":0},{"$f":" Index!I$38","v":"index"},{"$f":" Index!J$38","v":0},{"$f":" Index!K$38","v":0},{"$f":" Index!L$38","v":0},{"$f":" Index!M$38","v":238},{"$f":" Index!N$38","v":245.6},{"$f":" Index!O$38","v":251.9},{"$f":" Index!P$38","v":257.7},{"$f":" Index!Q$38","v":259.5},{"$f":" Index!R$38","v":259.5},{"$f":" Index!S$38","v":259.5},{"$f":" Index!T$38","v":259.5},{"$f":" Index!U$38","v":259.5}]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,"Capex disposals - NSI","4.30:","CD_NSIt",null,"GBP m",null,{"$f":" SUM(M710:U710)","v":0},null,{"$f":" M707 * M709 / M708","v":0},0,0,0,{"$f":" Q707 * Q709 / Q708","v":0},0,0,0,0]
[]
[null,null,null,"Asset disposals - t-5"]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$100","v":"Asset disposal lookback periods"},{"$f":" 'Actuals Inp'!F$100","v":0},{"$f":" 'Actuals Inp'!G$100","v":0},{"$f":" 'Actuals Inp'!H$100","v":5},{"$f":" 'Actuals Inp'!I$100","v":"years"}]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$102","v":"Historic timeline"},{"$f":" 'Actuals Inp'!F$102","v":0},{"$f":" 'Actuals Inp'!G$102","v":0},{"$f":" 'Actuals Inp'!H$102","v":0},{"$f":" 'Actuals Inp'!I$102","v":"date"},{"$f":" 'Actuals Inp'!J$102","v":0},{"$f":" 'Actuals Inp'!K$102","v":0},{"$f":" 'Actuals Inp'!L$102","v":0},{"$f":" 'Actuals Inp'!M$102","v":2008},{"$f":" 'Actuals Inp'!N$102","v":2009},{"$f":" 'Actuals Inp'!O$102","v":2010},{"$f":" 'Actuals Inp'!P$102","v":2011},{"$f":" 'Actuals Inp'!Q$102","v":2012},{"$f":" 'Actuals Inp'!R$102","v":2013},{"$f":" 'Actuals Inp'!S$102","v":2014},{"$f":" 'Actuals Inp'!T$102","v":2015},{"$f":" 'Actuals Inp'!U$102","v":2016}]
[null,null,null,null,{"$f":" Time!E$36","v":"Financial year ending"},{"$f":" Time!F$36","v":0},{"$f":" Time!G$36","v":0},{"$f":" Time!H$36","v":0},{"$f":" Time!I$36","v":"year #"},{"$f":" Time!J$36","v":0},{"$f":" Time!K$36","v":0},{"$f":" Time!L$36","v":0},{"$f":" Time!M$36","v":2017},{"$f":" Time!N$36","v":2018},{"$f":" Time!O$36","v":2019},{"$f":" Time!P$36","v":2020},{"$f":" Time!Q$36","v":2021},{"$f":" Time!R$36","v":2022},{"$f":" Time!S$36","v":2023},{"$f":" Time!T$36","v":2024},{"$f":" Time!U$36","v":2025}]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$285","v":"Historic - asset disposals - NSI"},{"$f":" 'Actuals Inp'!F$285","v":"4.30:"},{"$f":" 'Actuals Inp'!G$285","v":"OCD_NSIt"},{"$f":" 'Actuals Inp'!H$285","v":0},{"$f":" 'Actuals Inp'!I$285","v":"GBP m"},{"$f":" 'Actuals Inp'!J$285","v":0},{"$f":" 'Actuals Inp'!K$285","v":0},{"$f":" 'Actuals Inp'!L$285","v":0},{"$f":" 'Actuals Inp'!M$285","v":0},{"$f":" 'Actuals Inp'!N$285","v":0},{"$f":" 'Actuals Inp'!O$285","v":0},{"$f":" 'Actuals Inp'!P$285","v":0},{"$f":" 'Actuals Inp'!Q$285","v":0},{"$f":" 'Actuals Inp'!R$285","v":0},{"$f":" 'Actuals Inp'!S$285","v":0},{"$f":" 'Actuals Inp'!T$285","v":0},{"$f":" 'Actuals Inp'!U$285","v":0}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$291","v":"Asset disposals - NSI"},{"$f":" 'Actuals Inp'!F$291","v":"4.30:"},{"$f":" 'Actuals Inp'!G$291","v":"OCD_NSIt"},{"$f":" 'Actuals Inp'!H$291","v":0},{"$f":" 'Actuals Inp'!I$291","v":"GBP m"},{"$f":" 'Actuals Inp'!J$291","v":"[Entitlement Model 28.11.16.xlsx]RP6 Transmission Inputs'!$A$114"},{"$f":" 'Actuals Inp'!K$291","v":0},{"$f":" 'Actuals Inp'!L$291","v":0},{"$f":" 'Actuals Inp'!M$291","v":0},{"$f":" 'Actuals Inp'!N$291","v":0},{"$f":" 'Actuals Inp'!O$291","v":0},{"$f":" 'Actuals Inp'!P$291","v":0},{"$f":" 'Actuals Inp'!Q$291","v":0},{"$f":" 'Actuals Inp'!R$291","v":0},{"$f":" 'Actuals Inp'!S$291","v":0},{"$f":" 'Actuals Inp'!T$291","v":0},{"$f":" 'Actuals Inp'!U$291","v":0}]
[]
[null,null,null,null,"Asset disposals - t-5 - NSI",null,"OCD_NSIt-5",null,"GBP m",null,{"$f":" SUM(M721:U721)","v":0},null,{"$f":" SUMPRODUCT(($M715:$U716 = M716 - $H713) * $M718:$U719)","v":0},{"$f":" SUMPRODUCT(($M715:$U716 = N716 - $H713) * $M718:$U719)","v":0},{"$f":" SUMPRODUCT(($M715:$U716 = O716 - $H713) * $M718:$U719)","v":0},{"$f":" SUMPRODUCT(($M715:$U716 = P716 - $H713) * $M718:$U719)","v":0},{"$f":" SUMPRODUCT(($M715:$U716 = Q716 - $H713) * $M718:$U719)","v":0},0,0,0,0]
[]
[]
[null,null,"4.31 Capex incentive amount - CI_NSIt"]
[]
[]
[null,null,"4.32 CI_NSIt",null,null,"CI_NSIt = ( AC_NSIt + ACIA_NSIt + ACTS_NSIt + ACCOL_NSIt  – ( QCE_NSIt – DIQCE_NSIt ) ) * 50%"]
[]
[null,null,null,null,{"$f":" 'Licence Inp'!E$346","v":"Capex incentive licensee share % - TL"},{"$f":" 'Licence Inp'!F$346","v":"4.32:"},{"$f":" 'Licence Inp'!G$346","v":0},{"$f":" 'Licence Inp'!H$346","v":0.5},{"$f":" 'Licence Inp'!I$346","v":"%"}]
[null,null,null,null,{"$f":" E$755","v":"Allowed capex - NSI"},"4.34:","AC_NSIt",0,"GBP m",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"plus",{"$f":" E$744","v":"Allowed capex for injurious affection claims - NSI"},"4.32:","ACIA_NSIt",0,"GBP m",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"plus",{"$f":" E$763","v":"Allowed capex for transmission system capacity - NSI"},"4.35:","ACTS_NSIt",0,"GBP m",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"plus",{"$f":" E$771","v":"Allowed capex for changes of law - NSI"},"4.38:","ACCOL_NSIt",0,"GBP m",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"less",{"$f":" E$624","v":"Qualifying capex amount - NSI"},{"$f":" F$624","v":"4.17:"},"QCE_NSIt",0,"GBP m",0,0,0,0,0,0,0,{"$f":" Q$624","v":0},0,0,0,0]
[null,null,null,"plus",{"$f":" E$633","v":"Demonstrably inefficient qualifying capex exp. - NSI"},"4.19:","DIQCE_NSIt",0,"GBP m",0,0,0,0,0,0,0,{"$f":" Q$633","v":0},0,0,0,0]
[null,null,null,null,"Capex incentive amount - NSI","4.32:","CI_NSIt",null,"GBP m",null,{"$f":" SUM(M736:U736)","v":0},null,{"$f":" (M730 + M731 + M732 + M733 - (M734 - M735)) * $H729","v":0},0,0,0,{"$f":" (Q730 + Q731 + Q732 + Q733 - (Q734 - Q735)) * $H729","v":0},0,0,0,0]
[]
[]
[null,null,"4.32 ACIA_NSIt"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$12","v":"RPI as on 2015/16 - (Base year 1993/94)"},{"$f":" 'Actuals Inp'!F$12","v":0},{"$f":" 'Actuals Inp'!G$12","v":"RPI2016"},{"$f":" 'Actuals Inp'!H$12","v":259.5},{"$f":" 'Actuals Inp'!I$12","v":"index"}]
[null,null,null,null,{"$f":" 'Licence Inp'!E$361","v":"Allowed capex for injurious affection claims - NSI"},{"$f":" 'Licence Inp'!F$361","v":"4.32:"},{"$f":" 'Licence Inp'!G$361","v":"ACIA_2016_NSIt"},{"$f":" 'Licence Inp'!H$361","v":0},{"$f":" 'Licence Inp'!I$361","v":"GBP m"},{"$f":" 'Licence Inp'!J$361","v":"[Entitlement Model 28.11.16.xlsx]RP6 Transmission Inputs'!$A$104"},{"$f":" 'Licence Inp'!K$361","v":0},{"$f":" 'Licence Inp'!L$361","v":0},{"$f":" 'Licence Inp'!M$361","v":0},{"$f":" 'Licence Inp'!N$361","v":0},{"$f":" 'Licence Inp'!O$361","v":0},{"$f":" 'Licence Inp'!P$361","v":0},{"$f":" 'Licence Inp'!Q$361","v":0},{"$f":" 'Licence Inp'!R$361","v":0},{"$f":" 'Licence Inp'!S$361","v":0},{"$f":" 'Licence Inp'!T$361","v":0},{"$f":" 'Licence Inp'!U$361","v":0}]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,"Allowed capex for injurious affection claims - NSI","4.32:","ACIA_NSIt",null,"GBP m",null,{"$f":" SUM(M744:U744)","v":0},null,{"$f":" M742 * M743 / $H741","v":0},{"$f":" N742 * N743 / $H741","v":0},{"$f":" O742 * O743 / $H741","v":0},{"$f":" P742 * P743 / $H741","v":0},{"$f":" Q742 * Q743 / $H741","v":0},{"$f":" R742 * R743 / $H741","v":0},{"$f":" S742 * S743 / $H741","v":0},{"$f":" T742 * T743 / $H741","v":0},{"$f":" U742 * U743 / $H741","v":0}]
[]
[]
[null,null,"4.33 Allowed capex - AC_NSIt"]
[]
[]
[null,null,"4.34 AC_NSIt",null,null,"AC_NSIt = AC_2016_NSIt * RPIt / RPI2016"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$12","v":"RPI as on 2015/16 - (Base year 1993/94)"},{"$f":" 'Actuals Inp'!F$12","v":0},{"$f":" 'Actuals Inp'!G$12","v":"RPI2016"},{"$f":" 'Actuals Inp'!H$12","v":259.5},{"$f":" 'Actuals Inp'!I$12","v":"index"}]
[null,null,null,null,{"$f":" 'Licence Inp'!E$353","v":"Allowed capex - Base year 2016 - RAB_NSI"},{"$f":" 'Licence Inp'!F$353","v":"Table 6"},{"$f":" 'Licence Inp'!G$353","v":"AC_2016_NSIt"},{"$f":" 'Licence Inp'!H$353","v":0},{"$f":" 'Licence Inp'!I$353","v":"GBP m"},{"$f":" 'Licence Inp'!J$353","v":"As per client file received on 16 Jan 2017"},{"$f":" 'Licence Inp'!K$353","v":0},{"$f":" 'Licence Inp'!L$353","v":0},{"$f":" 'Licence Inp'!M$353","v":0},{"$f":" 'Licence Inp'!N$353","v":0},{"$f":" 'Licence Inp'!O$353","v":0},{"$f":" 'Licence Inp'!P$353","v":0},{"$f":" 'Licence Inp'!Q$353","v":0},{"$f":" 'Licence Inp'!R$353","v":0},{"$f":" 'Licence Inp'!S$353","v":0},{"$f":" 'Licence Inp'!T$353","v":0},{"$f":" 'Licence Inp'!U$353","v":0}]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,"Allowed capex - NSI","4.34:","AC_NSIt",null,"GBP m",null,{"$f":" SUM(M755:U755)","v":0},null,{"$f":" M753 * M754 / $H752","v":0},0,0,0,0,0,0,0,0]
[]
[]
[null,null,"4.35 ACTS_NSIt"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$12","v":"RPI as on 2015/16 - (Base year 1993/94)"},{"$f":" 'Actuals Inp'!F$12","v":0},{"$f":" 'Actuals Inp'!G$12","v":"RPI2016"},{"$f":" 'Actuals Inp'!H$12","v":259.5},{"$f":" 'Actuals Inp'!I$12","v":"index"}]
[null,null,null,null,{"$f":" 'Licence Inp'!E$369","v":"Allowed capex for transmission system capacity - NSI"},{"$f":" 'Licence Inp'!F$369","v":"4.35:"},{"$f":" 'Licence Inp'!G$369","v":"ACTS_2016_NSIt"},{"$f":" 'Licence Inp'!H$369","v":0},{"$f":" 'Licence Inp'!I$369","v":"GBP m"},{"$f":" 'Licence Inp'!J$369","v":"[Entitlement Model 28.11.16.xlsx]RP6 Transmission Inputs'!$A$106"},{"$f":" 'Licence Inp'!K$369","v":0},{"$f":" 'Licence Inp'!L$369","v":0},{"$f":" 'Licence Inp'!M$369","v":0},{"$f":" 'Licence Inp'!N$369","v":0},{"$f":" 'Licence Inp'!O$369","v":0},{"$f":" 'Licence Inp'!P$369","v":0},{"$f":" 'Licence Inp'!Q$369","v":0},{"$f":" 'Licence Inp'!R$369","v":0},{"$f":" 'Licence Inp'!S$369","v":0},{"$f":" 'Licence Inp'!T$369","v":0},{"$f":" 'Licence Inp'!U$369","v":0}]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,"Allowed capex for transmission system capacity - NSI","4.35:","ACTS_NSIt",null,"GBP m",null,{"$f":" SUM(M763:U763)","v":0},null,{"$f":" M761 * M762 / $H760","v":0},{"$f":" N761 * N762 / $H760","v":0},0,0,0,0,0,0,0]
[]
[]
[null,null,"4.38 ACCOL_NSIt"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$12","v":"RPI as on 2015/16 - (Base year 1993/94)"},{"$f":" 'Actuals Inp'!F$12","v":0},{"$f":" 'Actuals Inp'!G$12","v":"RPI2016"},{"$f":" 'Actuals Inp'!H$12","v":259.5},{"$f":" 'Actuals Inp'!I$12","v":"index"}]
[null,null,null,null,{"$f":" 'Licence Inp'!E$383","v":"Allowed capex for changes of law - NSI"},{"$f":" 'Licence Inp'!F$383","v":"4.38:"},{"$f":" 'Licence Inp'!G$383","v":"ACCOL_2016_NSIt"},{"$f":" 'Licence Inp'!H$383","v":0},{"$f":" 'Licence Inp'!I$383","v":"GBP m"},{"$f":" 'Licence Inp'!J$383","v":"[Entitlement Model 28.11.16.xlsx]RP6 Transmission Inputs'!$A$105"},{"$f":" 'Licence Inp'!K$383","v":0},{"$f":" 'Licence Inp'!L$383","v":0},{"$f":" 'Licence Inp'!M$383","v":0},{"$f":" 'Licence Inp'!N$383","v":0},{"$f":" 'Licence Inp'!O$383","v":0},{"$f":" 'Licence Inp'!P$383","v":0},{"$f":" 'Licence Inp'!Q$383","v":0},{"$f":" 'Licence Inp'!R$383","v":0},{"$f":" 'Licence Inp'!S$383","v":0},{"$f":" 'Licence Inp'!T$383","v":0},{"$f":" 'Licence Inp'!U$383","v":0}]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,"Allowed capex for changes of law - NSI","4.38:","ACCOL_NSIt",null,"GBP m",null,{"$f":" SUM(M771:U771)","v":0},null,{"$f":" M769 * M770 / $H768","v":0},{"$f":" N769 * N770 / $H768","v":0},0,0,0,0,0,0,0]
[]
[]
["4. REGULATORY ASSET BASES - 5 YEAR T - RAB_T5Y"]
[]
[null,null,"4.3 The opening regulatory asset base - ORAB_T5Yt"]
[]
[]
[null,null,"4.4 ORAB_T5Yt",null,null,"ORAB_T5Yt = OE_T5Yt + OADD_T5Yt"]
[]
[null,null,null,null,{"$f":" E$790","v":"Existing RAB - BEG bal.  - T5Y"},"4.5:","OE_T5Yt",0,"GBP m",0,0,0,0,1.3369133305278582,1.0798307299435816,0.65530282970064546,{"$f":" Q$790","v":0.34206455757805665},0.12974048425986548,2.4862068032714929E-2,1.9549918126582355E-6,0]
[null,null,null,null,{"$f":" E$838","v":"Additional RAB - BEG bal. - T5Y"},{"$f":" F$838","v":"4.13:"},"OADD_T5Yt",0,"GBP m",0,0,0,0,0,0.44091602692128884,0.99836071674285065,{"$f":" Q$838","v":1.6279220721489229},1.9052779880908799,1.8458732464892629,1.7176278873703965,0]
[null,null,null,null,"5 year T RAB - BEG bal. - T5Y","4.4:","ORAB_T5Yt",null,"GBP m",null,null,null,{"$f":"SUM(M781:M782)","v":0},1.3369133305278582,1.5207467568648705,1.6536635464434961,{"$f":"SUM(Q781:Q782)","v":1.9699866297269795},2.0350184723507452,1.8707353145219778,1.7176298423622092,0]
[]
[]
[null,null,"4.5 Opening value of existing assets - OE_T5Yt"]
[]
[null,null,null,null,{"$f":" E$799","v":"Existing RAB - BEG bal. - 2013 - T5Y"},"4.6: ","OE_T5Y2013",0,"GBP m",0,0,0,0,1.3369133305278582,0,0,{"$f":" Q$799","v":0},0,0,0,0]
[null,null,null,null,{"$f":" E$807","v":"Existing RAB - BEG bal. - (Except 2013) - T5Y"},"4.7:","OE_T5Yt",0,"GBP m",0,0,0,0,0,1.0798307299435816,0.65530282970064546,{"$f":" Q$807","v":0.34206455757805665},0.12974048425986548,2.4862068032714929E-2,1.9549918126582355E-6,0]
[null,null,null,null,"Existing RAB - BEG bal.  - T5Y","4.5:","OE_T5Yt",null,"GBP m",null,null,null,{"$f":"SUM(M788:M789)","v":0},1.3369133305278582,1.0798307299435816,0.65530282970064546,{"$f":"SUM(Q788:Q789)","v":0.34206455757805665},0.12974048425986548,2.4862068032714929E-2,1.9549918126582355E-6,0]
[]
[]
[null,null,"4.6 Opening balance of existing assets - 2013",null,null,"OE_T5Y2018 = OE_2016_T5Y2018 * RPI2018 / RPI2016"]
[]
[null,null,null,null,{"$f":" 'Licence Inp'!E$291","v":"RAB_T5Y - base year 2016"},{"$f":" 'Licence Inp'!F$291","v":"Table 2"},{"$f":" 'Licence Inp'!G$291","v":"OE_2016_T5Y2018"},{"$f":" 'Licence Inp'!H$291","v":1.3369133305278582},{"$f":" 'Licence Inp'!I$291","v":"GBP m"}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$12","v":"RPI as on 2015/16 - (Base year 1993/94)"},{"$f":" 'Actuals Inp'!F$12","v":0},{"$f":" 'Actuals Inp'!G$12","v":"RPI2016"},{"$f":" 'Actuals Inp'!H$12","v":259.5},{"$f":" 'Actuals Inp'!I$12","v":"index"}]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,{"$f":" Time!E$71","v":"RP6 start period flag"},{"$f":" Time!F$71","v":0},{"$f":" Time!G$71","v":0},{"$f":" Time!H$71","v":0},{"$f":" Time!I$71","v":"flag"},{"$f":" Time!J$71","v":0},{"$f":" Time!K$71","v":1},{"$f":" Time!L$71","v":0},{"$f":" Time!M$71","v":0},{"$f":" Time!N$71","v":1},{"$f":" Time!O$71","v":0},{"$f":" Time!P$71","v":0},{"$f":" Time!Q$71","v":0},{"$f":" Time!R$71","v":0},{"$f":" Time!S$71","v":0},{"$f":" Time!T$71","v":0},{"$f":" Time!U$71","v":0}]
[null,null,null,null,"Existing RAB - BEG bal. - 2013 - T5Y","4.6: ","OE_T5Y2013",null,"GBP m",null,null,null,{"$f":" $H795 * M797 / $H796 * M798","v":0},{"$f":" $H795 * N797 / $H796 * N798","v":1.3369133305278582},0,0,{"$f":" $H795 * Q797 / $H796 * Q798","v":0},0,0,0,0]
[]
[]
[null,null,"4.7 Opening balance of existing assets - t",null,null,"OE_T5Yt = (CE_T5Yt-1) * RPIt / RPIt-1"]
[]
[null,null,null,null,{"$f":" E$817","v":"Closing balance of existing RAB - T5Y"},"4.9:","CE_T5Yt",0,"GBP m",0,0,0,0,1.0798307299435816,0.65530282970064546,0.34206455757805665,{"$f":" Q$817","v":0.12974048425986548},2.4862068032714929E-2,1.9549918126582355E-6,1.9549918126582355E-6,0]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,{"$f":" Time!E$92","v":"RP6 period flag"},{"$f":" Time!F$92","v":0},{"$f":" Time!G$92","v":0},{"$f":" Time!H$92","v":0},{"$f":" Time!I$92","v":"flag"},{"$f":" Time!J$92","v":0},{"$f":" Time!K$92","v":7},{"$f":" Time!L$92","v":0},{"$f":" Time!M$92","v":0},{"$f":" Time!N$92","v":1},{"$f":" Time!O$92","v":1},{"$f":" Time!P$92","v":1},{"$f":" Time!Q$92","v":1},{"$f":" Time!R$92","v":1},{"$f":" Time!S$92","v":1},{"$f":" Time!T$92","v":1},{"$f":" Time!U$92","v":0}]
[null,null,null,null,"Existing RAB - BEG bal. - (Except 2013) - T5Y","4.7:","OE_T5Yt",null,"GBP m",null,null,null,{"$f":" IF( L805 = 0, 0, L804 * M805 / L805) * M806","v":0},0,1.0798307299435816,0.65530282970064546,{"$f":" IF( P805 = 0, 0, P804 * Q805 / P805) * Q806","v":0.34206455757805665},0.12974048425986548,2.4862068032714929E-2,1.9549918126582355E-6,0]
[]
[]
[null,null,"4.8 Closing balance of existing RAB - CE_T5Yt"]
[]
[]
[null,null,"4.9 CE_T5Yt",null,null,"CE_T5Yt = OE_T5Yt - FDEP_T5Yt"]
[]
[null,null,null,null,{"$f":" E$790","v":"Existing RAB - BEG bal.  - T5Y"},"4.5:","OE_T5Yt",0,"GBP m",0,0,0,0,1.3369133305278582,1.0798307299435816,0.65530282970064546,{"$f":" Q$790","v":0.34206455757805665},0.12974048425986548,2.4862068032714929E-2,1.9549918126582355E-6,0]
[null,null,null,"less",{"$f":" E$828","v":"Fixed depreciation amount - existing RAB - T5Y"},"4.11:","FDEP_T5Yt",0,"GBP m",0,1.3369113755360456,0,0,0.25708260058427651,0.42452790024293618,0.31323827212258881,{"$f":" Q$828","v":0.21232407331819117},0.10487841622715055,2.4860113040902271E-2,0,0]
[null,null,null,null,"Closing balance of existing RAB - T5Y","4.9:","CE_T5Yt",null,"GBP m",null,null,null,{"$f":" M815 - M816","v":0},1.0798307299435816,0.65530282970064546,0.34206455757805665,{"$f":" Q815 - Q816","v":0.12974048425986548},2.4862068032714929E-2,1.9549918126582355E-6,1.9549918126582355E-6,0]
[]
[]
[null,null,"4.10 Fixed depreciation amount - FDEP_T5Yt"]
[]
[]
[null,null,"4.11 FDEP_T5Yt",null,null,"FDEP_T5Yt = FDEP_2016_T5Yt * RPIt / RPI2016"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$12","v":"RPI as on 2015/16 - (Base year 1993/94)"},{"$f":" 'Actuals Inp'!F$12","v":0},{"$f":" 'Actuals Inp'!G$12","v":"RPI2016"},{"$f":" 'Actuals Inp'!H$12","v":259.5},{"$f":" 'Actuals Inp'!I$12","v":"index"}]
[null,null,null,null,{"$f":" 'Licence Inp'!E$309","v":"Fixed depreciation - base year 2016 - RAB_T5Y"},{"$f":" 'Licence Inp'!F$309","v":"Table 3"},{"$f":" 'Licence Inp'!G$309","v":"FDEP_2016_T5Yt"},{"$f":" 'Licence Inp'!H$309","v":0},{"$f":" 'Licence Inp'!I$309","v":"GBP m"},{"$f":" 'Licence Inp'!J$309","v":0},{"$f":" 'Licence Inp'!K$309","v":1.3369113755360456},{"$f":" 'Licence Inp'!L$309","v":0},{"$f":" 'Licence Inp'!M$309","v":0},{"$f":" 'Licence Inp'!N$309","v":0.25708260058427651},{"$f":" 'Licence Inp'!O$309","v":0.42452790024293618},{"$f":" 'Licence Inp'!P$309","v":0.31323827212258881},{"$f":" 'Licence Inp'!Q$309","v":0.21232407331819117},{"$f":" 'Licence Inp'!R$309","v":0.10487841622715055},{"$f":" 'Licence Inp'!S$309","v":2.4860113040902271E-2},{"$f":" 'Licence Inp'!T$309","v":0},{"$f":" 'Licence Inp'!U$309","v":0}]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,"Fixed depreciation amount - existing RAB - T5Y","4.11:","FDEP_T5Yt",null,"GBP m",null,{"$f":" SUM(M828:U828)","v":1.3369113755360456},null,{"$f":" M826 * M827 / $H825","v":0},0.25708260058427651,0.42452790024293618,0.31323827212258881,{"$f":" Q826 * Q827 / $H825","v":0.21232407331819117},0.10487841622715055,2.4860113040902271E-2,0,0]
[]
[]
[null,null,"4.12 Opening balance of additional assets"]
[]
[]
[null,null,"4.13 OADD_T5Yt"]
[]
[null,null,null,null,{"$f":" E$843","v":"Additional RAB - BEG bal. - 2013 - T5Y"},{"$f":" F$843","v":"4.13a: "},"OADD_T5Y2013",0,"GBP m",0,0,0,0,0,0,0,{"$f":" Q$843","v":0},0,0,0,0]
[null,null,null,null,{"$f":" E$850","v":"Additional RAB - BEG bal. - except 2013 - T5Y"},{"$f":" F$850","v":"4.13b:"},"OADD_T5Yt",0,"GBP m",0,0,0,0,0,0.44091602692128884,0.99836071674285065,{"$f":" Q$850","v":1.6279220721489229},1.9052779880908799,1.8458732464892629,1.7176278873703965,0]
[null,null,null,null,"Additional RAB - BEG bal. - T5Y","4.13:","OADD_T5Yt",null,"GBP m",null,null,null,{"$f":"SUM(M836:M837)","v":0},{"$f":"SUM(N836:N837)","v":0},{"$f":"SUM(O836:O837)","v":0.44091602692128884},{"$f":"SUM(P836:P837)","v":0.99836071674285065},{"$f":"SUM(Q836:Q837)","v":1.6279220721489229},1.9052779880908799,1.8458732464892629,1.7176278873703965,0]
[]
[null,null,null,"4.13a OADD_T5Y2013"]
[null,null,null,null,{"$f":" 'Licence Inp'!E$318","v":"Opening additional assets - RAB_T5Y"},{"$f":" 'Licence Inp'!F$318","v":"4.13a:"},{"$f":" 'Licence Inp'!G$318","v":"OADD_T5Y2018"},{"$f":" 'Licence Inp'!H$318","v":0},{"$f":" 'Licence Inp'!I$318","v":"GBP m"}]
[null,null,null,null,{"$f":" Time!E$71","v":"RP6 start period flag"},{"$f":" Time!F$71","v":0},{"$f":" Time!G$71","v":0},{"$f":" Time!H$71","v":0},{"$f":" Time!I$71","v":"flag"},{"$f":" Time!J$71","v":0},{"$f":" Time!K$71","v":1},{"$f":" Time!L$71","v":0},{"$f":" Time!M$71","v":0},{"$f":" Time!N$71","v":1},{"$f":" Time!O$71","v":0},{"$f":" Time!P$71","v":0},{"$f":" Time!Q$71","v":0},{"$f":" Time!R$71","v":0},{"$f":" Time!S$71","v":0},{"$f":" Time!T$71","v":0},{"$f":" Time!U$71","v":0}]
[null,null,null,null,"Additional RAB - BEG bal. - 2013 - T5Y","4.13a: ","OADD_T5Y2013",null,"GBP m",null,null,null,{"$f":" M842 * $H841","v":0},{"$f":" N842 * $H841","v":0},{"$f":" O842 * $H841","v":0},{"$f":" P842 * $H841","v":0},{"$f":" Q842 * $H841","v":0},0,0,0,0]
[]
[null,null,null,"4.13b OADD_T5Yt",null,"OADD_T5Yt = (CADD_T5Yt-1) * RPIt / RPIt-1"]
[null,null,null,null,{"$f":" E$866","v":"Closing balance of additional RAB - T5Y"},"4.15:","CADD_T5Yt",0,"GBP m",0,0,0,0,0.44091602692128884,0.99836071674285054,1.6279220721489229,{"$f":" Q$866","v":1.9052779880908799},1.8458732464892629,1.7176278873703965,1.597632139022823,0]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,{"$f":" Time!E$92","v":"RP6 period flag"},{"$f":" Time!F$92","v":0},{"$f":" Time!G$92","v":0},{"$f":" Time!H$92","v":0},{"$f":" Time!I$92","v":"flag"},{"$f":" Time!J$92","v":0},{"$f":" Time!K$92","v":7},{"$f":" Time!L$92","v":0},{"$f":" Time!M$92","v":0},{"$f":" Time!N$92","v":1},{"$f":" Time!O$92","v":1},{"$f":" Time!P$92","v":1},{"$f":" Time!Q$92","v":1},{"$f":" Time!R$92","v":1},{"$f":" Time!S$92","v":1},{"$f":" Time!T$92","v":1},{"$f":" Time!U$92","v":0}]
[null,null,null,null,{"$f":" Time!E$71","v":"RP6 start period flag"},{"$f":" Time!F$71","v":0},{"$f":" Time!G$71","v":0},{"$f":" Time!H$71","v":0},{"$f":" Time!I$71","v":"flag"},{"$f":" Time!J$71","v":0},{"$f":" Time!K$71","v":1},{"$f":" Time!L$71","v":0},{"$f":" Time!M$71","v":0},{"$f":" Time!N$71","v":1},{"$f":" Time!O$71","v":0},{"$f":" Time!P$71","v":0},{"$f":" Time!Q$71","v":0},{"$f":" Time!R$71","v":0},{"$f":" Time!S$71","v":0},{"$f":" Time!T$71","v":0},{"$f":" Time!U$71","v":0}]
[null,null,null,null,"Additional RAB - BEG bal. - except 2013 - T5Y","4.13b:","OADD_T5Yt",null,"GBP m",null,null,null,{"$f":" IF(OR(M849 = 1, L847 = 0), 0, L846 * M847 / L847) * M848","v":0},{"$f":" IF(OR(N849 = 1, M847 = 0), 0, M846 * N847 / M847) * N848","v":0},{"$f":" IF(OR(O849 = 1, N847 = 0), 0, N846 * O847 / N847) * O848","v":0.44091602692128884},{"$f":" IF(OR(P849 = 1, O847 = 0), 0, O846 * P847 / O847) * P848","v":0.99836071674285065},{"$f":" IF(OR(Q849 = 1, P847 = 0), 0, P846 * Q847 / P847) * Q848","v":1.6279220721489229},1.9052779880908799,1.8458732464892629,1.7176278873703965,0]
[]
[]
[null,null,"4.14 The closing value of additional assets - CADD_T5Yt"]
[]
[]
[null,null,"4.15 Closing balance of additional RAB",null,null,"CADD_T5Yt = OADD_T5Yt + QCE_T5Yt - DIQCE_T5Yt + PTCE_T5Yt - DIPTCE_T5Yt - DEPADD_T5Yt - CD_T5Yt + CI_T5Yt"]
[]
[null,null,null,null,{"$f":" E$838","v":"Additional RAB - BEG bal. - T5Y"},{"$f":" F$838","v":"4.13:"},"OADD_T5Yt",0,"GBP m",0,0,0,0,0,0.44091602692128884,0.99836071674285065,{"$f":" Q$838","v":1.6279220721489229},1.9052779880908799,1.8458732464892629,1.7176278873703965,0]
[null,null,null,"plus",{"$f":" E$874","v":"Qualifying capex amount - T5Y"},{"$f":" F$874","v":"4.17:"},"QCE_T5Yt",0,"GBP m",0,4.7836497344584892,0,0,0.48990669657920982,0.72825114348600428,0.97021435935457223,{"$f":" Q$874","v":0.79447817313990454},0.59685036990035645,0.59856013301691335,0.60538885898152917,0]
[null,null,null,"less",{"$f":" E$883","v":"Demonstrably inefficient qualifying capex exp. - T5Y"},"4.19:","DIQCE_T5Yt",0,"GBP m",0,0,0,0,0,0,0,{"$f":" Q$883","v":0},0,0,0,0]
[null,null,null,"plus",{"$f":" E$893","v":"Pass through capex expenditure - T5Y"},"4.21:","PTCE_T5Yt",0,"GBP m",0,0,0,0,0,0,0,{"$f":" Q$893","v":0},0,0,0,0]
[null,null,null,"less",{"$f":" E$912","v":"Demonstrably inefficient pass through capex exp. - T5Y"},{"$f":" F$912","v":"4.25:"},"DIPTCE_T5Yt",0,"GBP m",0,0,0,0,0,0,0,{"$f":" Q$912","v":0},0,0,0,0]
[null,null,null,"less",{"$f":" E$928","v":"Depreciation amount for additional asset - t - T5Y"},"4.26:","DEPADD_T5Yt",0,"GBP m",0,3.1860175954356675,0,0,4.8990669657920982E-2,0.17080645366444241,0.34065300394850007,{"$f":" Q$928","v":0.51712225719794769},0.6562551115019738,0.72680549213577983,0.72538460732910259,0]
[null,null,null,"less",{"$f":" E$960","v":"Capex disposals - T5Y"},"4.30:","CD_T5Yt",0,"GBP m",0,0,0,0,0,0,0,{"$f":" Q$960","v":0},0,0,0,0]
[null,null,null,"plus",{"$f":" E$986","v":"Capex incentive amount - T5Y"},"4.32:","CI_T5Yt",0,"GBP m",0,0,0,0,0,0,0,{"$f":" Q$986","v":0},0,0,0,0]
[null,null,null,null,"Closing balance of additional RAB - T5Y","4.15:","CADD_T5Yt",null,"GBP m",null,null,null,{"$f":" M858 + M859 - M860 + M861 - M862 - M863 - M864 + M865","v":0},0.44091602692128884,0.99836071674285054,1.6279220721489229,{"$f":" Q858 + Q859 - Q860 + Q861 - Q862 - Q863 - Q864 + Q865","v":1.9052779880908799},1.8458732464892629,1.7176278873703965,1.597632139022823,0]
[]
[]
[null,null,"4.16 Qualifying capex expenditure - QCE_T5Yt"]
[]
[]
[null,null,"4.17 Capex incurred by the licensee - allocated to T5Y"]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$239","v":"Qualifying capex amount - T5Y"},{"$f":" 'Actuals Inp'!F$239","v":"4.17:"},{"$f":" 'Actuals Inp'!G$239","v":"QCE_T5Yt"},{"$f":" 'Actuals Inp'!H$239","v":0},{"$f":" 'Actuals Inp'!I$239","v":"GBP m"},{"$f":" 'Actuals Inp'!J$239","v":"[Entitlement Model 28.11.16.xlsx]RP6 Transmission Inputs'!$A$132"},{"$f":" 'Actuals Inp'!K$239","v":4.7836497344584892},{"$f":" 'Actuals Inp'!L$239","v":0},{"$f":" 'Actuals Inp'!M$239","v":0},{"$f":" 'Actuals Inp'!N$239","v":0.48990669657920982},{"$f":" 'Actuals Inp'!O$239","v":0.72825114348600428},{"$f":" 'Actuals Inp'!P$239","v":0.97021435935457223},{"$f":" 'Actuals Inp'!Q$239","v":0.79447817313990454},{"$f":" 'Actuals Inp'!R$239","v":0.59685036990035645},{"$f":" 'Actuals Inp'!S$239","v":0.59856013301691335},{"$f":" 'Actuals Inp'!T$239","v":0.60538885898152917},{"$f":" 'Actuals Inp'!U$239","v":0}]
[null,null,null,null,"Qualifying capex amount - T5Y","4.17:","QCE_T5Yt",null,"GBP m",null,{"$f":" SUM(M874:U874)","v":4.7836497344584892},null,{"$f":" M873","v":0},{"$f":" N873","v":0.48990669657920982},0.72825114348600428,0.97021435935457223,{"$f":" Q873","v":0.79447817313990454},0.59685036990035645,0.59856013301691335,0.60538885898152917,0]
[]
[]
[null,null,"4.18 Demonstrably inefficient qualifying capex expenditure - DIQCE_T5Yt"]
[]
[]
[null,null,"4.19 DIQCE_T5Yt"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$247","v":"Demonstrably inefficient qualifying capex - T5Y"},{"$f":" 'Actuals Inp'!F$247","v":"4.19:"},{"$f":" 'Actuals Inp'!G$247","v":"DIQCE_T5Yt"},{"$f":" 'Actuals Inp'!H$247","v":0},{"$f":" 'Actuals Inp'!I$247","v":"GBP m"},{"$f":" 'Actuals Inp'!J$247","v":"[Entitlement Model 28.11.16.xlsx]RP6 Transmission Inputs'!$A$133"},{"$f":" 'Actuals Inp'!K$247","v":0},{"$f":" 'Actuals Inp'!L$247","v":0},{"$f":" 'Actuals Inp'!M$247","v":0},{"$f":" 'Actuals Inp'!N$247","v":0},{"$f":" 'Actuals Inp'!O$247","v":0},{"$f":" 'Actuals Inp'!P$247","v":0},{"$f":" 'Actuals Inp'!Q$247","v":0},{"$f":" 'Actuals Inp'!R$247","v":0},{"$f":" 'Actuals Inp'!S$247","v":0},{"$f":" 'Actuals Inp'!T$247","v":0},{"$f":" 'Actuals Inp'!U$247","v":0}]
[null,null,null,null,"Demonstrably inefficient qualifying capex exp. - T5Y","4.19:","DIQCE_T5Yt",null,"GBP m",null,{"$f":" SUM(M883:U883)","v":0},null,{"$f":" M882","v":0},0,0,0,{"$f":" Q882","v":0},0,0,0,0]
[]
[]
[null,null,"4.20 Pass through capex expenditure amount - PTCE_T5Yt",null,null,"PTCE_T5Yt = CLD_T5Yt + CC_T5Yt"]
[]
[]
[null,null,"4.21 PTCE_T5Yt"]
[]
[null,null,null,null,{"$f":" E$903","v":"Capex legacy Dt amount - T5Y"},"4.23:","CLD_RNt",0,"GBP m",0,0,0,0,0,0,0,{"$f":" Q$903","v":0},0,0,0,0]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$255","v":"Capex connection amount - T5Y"},{"$f":" 'Actuals Inp'!F$255","v":"4.21:"},{"$f":" 'Actuals Inp'!G$255","v":"CC_T5Yt"},{"$f":" 'Actuals Inp'!H$255","v":0},{"$f":" 'Actuals Inp'!I$255","v":"GBP m"},{"$f":" 'Actuals Inp'!J$255","v":"[Entitlement Model 28.11.16.xlsx]RP6 Transmission Inputs'!$A$142"},{"$f":" 'Actuals Inp'!K$255","v":0},{"$f":" 'Actuals Inp'!L$255","v":0},{"$f":" 'Actuals Inp'!M$255","v":0},{"$f":" 'Actuals Inp'!N$255","v":0},{"$f":" 'Actuals Inp'!O$255","v":0},{"$f":" 'Actuals Inp'!P$255","v":0},{"$f":" 'Actuals Inp'!Q$255","v":0},{"$f":" 'Actuals Inp'!R$255","v":0},{"$f":" 'Actuals Inp'!S$255","v":0},{"$f":" 'Actuals Inp'!T$255","v":0},{"$f":" 'Actuals Inp'!U$255","v":0}]
[null,null,null,null,"Pass through capex expenditure - T5Y","4.21:","PTCE_T5Yt",null,"GBP m",null,{"$f":" SUM(M893:U893)","v":0},null,{"$f":"SUM(M891:M892)","v":0},0,0,0,{"$f":"SUM(Q891:Q892)","v":0},0,0,0,0]
[]
[]
[null,null,"4.22 Capex legacy Dt amount - CLD_T5Yt"]
[]
[]
[null,null,"4.23 CLD_T5Yt"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$263","v":"Transmission split for legacy Dt capex - T5Y"},{"$f":" 'Actuals Inp'!F$263","v":"4.23:"},{"$f":" 'Actuals Inp'!G$263","v":"CLD_T5Yt"},{"$f":" 'Actuals Inp'!H$263","v":0},{"$f":" 'Actuals Inp'!I$263","v":"GBP m"},{"$f":" 'Actuals Inp'!J$263","v":"[Entitlement Model 28.11.16.xlsx]RP6 Transmission Inputs'!$A$141"},{"$f":" 'Actuals Inp'!K$263","v":0},{"$f":" 'Actuals Inp'!L$263","v":0},{"$f":" 'Actuals Inp'!M$263","v":0},{"$f":" 'Actuals Inp'!N$263","v":0},{"$f":" 'Actuals Inp'!O$263","v":0},{"$f":" 'Actuals Inp'!P$263","v":0},{"$f":" 'Actuals Inp'!Q$263","v":0},{"$f":" 'Actuals Inp'!R$263","v":0},{"$f":" 'Actuals Inp'!S$263","v":0},{"$f":" 'Actuals Inp'!T$263","v":0},{"$f":" 'Actuals Inp'!U$263","v":0}]
[null,null,null,null,{"$f":" Time!E$92","v":"RP6 period flag"},{"$f":" Time!F$92","v":0},{"$f":" Time!G$92","v":0},{"$f":" Time!H$92","v":0},{"$f":" Time!I$92","v":"flag"},{"$f":" Time!J$92","v":0},{"$f":" Time!K$92","v":7},{"$f":" Time!L$92","v":0},{"$f":" Time!M$92","v":0},{"$f":" Time!N$92","v":1},{"$f":" Time!O$92","v":1},{"$f":" Time!P$92","v":1},{"$f":" Time!Q$92","v":1},{"$f":" Time!R$92","v":1},{"$f":" Time!S$92","v":1},{"$f":" Time!T$92","v":1},{"$f":" Time!U$92","v":0}]
[null,null,null,null,"Capex legacy Dt amount - T5Y","4.23:","CLD_RNt",null,"GBP m",null,{"$f":" SUM(M903:U903)","v":0},null,{"$f":"M901 * M902","v":0},0,0,0,{"$f":"Q901 * Q902","v":0},0,0,0,0]
[]
[]
[null,null,"4.24 Demonstrably inefficient pass through capex expenditure - DIPTCE_T5Yt"]
[]
[]
[null,null,"4.25 DIPTCE_T5Yt - part of PTCE_T5Yt"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$277","v":"Demonstrably inefficient pass through capex exp. - T5Y"},{"$f":" 'Actuals Inp'!F$277","v":"4.25:"},{"$f":" 'Actuals Inp'!G$277","v":"DIPTCE_T5Yt"},{"$f":" 'Actuals Inp'!H$277","v":0},{"$f":" 'Actuals Inp'!I$277","v":"GBP m"},{"$f":" 'Actuals Inp'!J$277","v":"[Entitlement Model 28.11.16.xlsx]RP6 Transmission Inputs'!$A$143"},{"$f":" 'Actuals Inp'!K$277","v":0},{"$f":" 'Actuals Inp'!L$277","v":0},{"$f":" 'Actuals Inp'!M$277","v":0},{"$f":" 'Actuals Inp'!N$277","v":0},{"$f":" 'Actuals Inp'!O$277","v":0},{"$f":" 'Actuals Inp'!P$277","v":0},{"$f":" 'Actuals Inp'!Q$277","v":0},{"$f":" 'Actuals Inp'!R$277","v":0},{"$f":" 'Actuals Inp'!S$277","v":0},{"$f":" 'Actuals Inp'!T$277","v":0},{"$f":" 'Actuals Inp'!U$277","v":0}]
[null,null,null,null,"Demonstrably inefficient pass through capex exp. - T5Y","4.25:","DIPTCE_T5Yt",null,"GBP m",null,{"$f":" SUM(M912:U912)","v":0},null,{"$f":" M911","v":0},{"$f":" N911","v":0},0,0,{"$f":" Q911","v":0},0,0,0,0]
[]
[]
[null,null,"4.26 Depreciation amount of additional assets - DEPADD_T5Yt"]
[]
[]
[null,null,"4.27 DEPADD_T5Yt"]
[]
[]
[null,null,"4.27b In reporting year except 2013",null,null,"DEPADD_T5Yt = 0.5 * DEPN_T5Yt + (DEPADD_T5Yt-1 + 0.5 * DEPN_T5Yt-1 ) * RPIt / RPIt-1"]
[]
[null,null,null,null,{"$f":" 'Licence Inp'!E$332","v":"Additional depreciation factor"},{"$f":" 'Licence Inp'!F$332","v":"4.27a:"},{"$f":" 'Licence Inp'!G$332","v":0},{"$f":" 'Licence Inp'!H$332","v":0.5},{"$f":" 'Licence Inp'!I$332","v":"factor"}]
[null,null,null,null,{"$f":" E$949","v":"Full period depreciation - T5Y"},"4.28:","DEPN_T5Yt",0,"GBP m",0,0.95672994689169799,0,0,9.7981339315841964E-2,0.14565022869720087,0.19404287187091446,{"$f":" Q$949","v":0.15889563462798093},0.1193700739800713,0.11971202660338268,0.12107777179630584,0]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,{"$f":" Time!E$98","v":"RP6 PPF- actual / actual"},{"$f":" Time!F$98","v":0},{"$f":" Time!G$98","v":0},{"$f":" Time!H$98","v":0},{"$f":" Time!I$98","v":"factor"},{"$f":" Time!J$98","v":0},{"$f":" Time!K$98","v":6.5},{"$f":" Time!L$98","v":0},{"$f":" Time!M$98","v":0},{"$f":" Time!N$98","v":0.5},{"$f":" Time!O$98","v":1},{"$f":" Time!P$98","v":1},{"$f":" Time!Q$98","v":1},{"$f":" Time!R$98","v":1},{"$f":" Time!S$98","v":1},{"$f":" Time!T$98","v":1},{"$f":" Time!U$98","v":0}]
[null,null,null,null,{"$f":" E$936","v":"Depreciation amount for additional asset adj. - T5Y"},0,0,"n PD LK BCK","GBP m",0,0.17080645366444241,0,0,0,0,0,0,0,4.8990669657920982E-2,0.12181578400652143,0]
[null,null,null,null,"Depreciation amount for additional asset - t - T5Y","4.26:","DEPADD_T5Yt",null,"GBP m",null,{"$f":" SUM(M928:U928)","v":3.1860175954356675},null,{"$f":" $H923 * M924 + (IF(L925 = 0, 0, (L928 + $H923 * L924) * M925 / L925 * M926) ) - M927","v":0},4.8990669657920982E-2,0.17080645366444241,0.34065300394850007,0.51712225719794769,0.6562551115019738,0.72680549213577983,0.72538460732910259,0]
[]
[]
[null,null,null,null,{"$f":" 'Licence Inp'!E$341","v":"Depreciation rate - RAB_T5Y"},{"$f":" 'Licence Inp'!F$341","v":"Table 5"},{"$f":" 'Licence Inp'!G$341","v":"DEPR_T5Y"},{"$f":" 'Licence Inp'!H$341","v":0.2},{"$f":" 'Licence Inp'!I$341","v":"%"}]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,{"$f":" Time!E$98","v":"RP6 PPF- actual / actual"},{"$f":" Time!F$98","v":0},{"$f":" Time!G$98","v":0},{"$f":" Time!H$98","v":0},{"$f":" Time!I$98","v":"factor"},{"$f":" Time!J$98","v":0},{"$f":" Time!K$98","v":6.5},{"$f":" Time!L$98","v":0},{"$f":" Time!M$98","v":0},{"$f":" Time!N$98","v":0.5},{"$f":" Time!O$98","v":1},{"$f":" Time!P$98","v":1},{"$f":" Time!Q$98","v":1},{"$f":" Time!R$98","v":1},{"$f":" Time!S$98","v":1},{"$f":" Time!T$98","v":1},{"$f":" Time!U$98","v":0}]
[null,null,null,null,{"$f":" Time!E$10","v":"Model column counter"},{"$f":" Time!F$10","v":0},{"$f":" Time!G$10","v":0},{"$f":" Time!H$10","v":0},{"$f":" Time!I$10","v":"counter"},{"$f":" Time!J$10","v":0},{"$f":" Time!K$10","v":0},{"$f":" Time!L$10","v":0},{"$f":" Time!M$10","v":1},{"$f":" Time!N$10","v":2},{"$f":" Time!O$10","v":3},{"$f":" Time!P$10","v":4},{"$f":" Time!Q$10","v":5},{"$f":" Time!R$10","v":6},{"$f":" Time!S$10","v":7},{"$f":" Time!T$10","v":8},{"$f":" Time!U$10","v":9}]
[null,null,null,null,{"$f":" E$928","v":"Depreciation amount for additional asset - t - T5Y"},"4.26:","DEPADD_T5Yt",0,"GBP m",0,3.1860175954356675,0,0,4.8990669657920982E-2,0.17080645366444241,0.34065300394850007,0.51712225719794769,0.6562551115019738,0.72680549213577983,0.72538460732910259,0]
[null,null,null,null,"Depreciation amount for additional asset adj. - T5Y",null,null,"n PD LK BCK","GBP m",null,{"$f":" SUM(M936:U936)","v":0.17080645366444241},null,{"$f":"IF(OR($H931 = 0, L932 = 0, M933 = 0), 0, SUMPRODUCT(L935:$M935, (1 / L932:$M932), 1 * (L934:$M934 = (M934 - ROUNDDOWN(1 / $H931, 0))) * M932 * M933) - (L936 * M932 / L932))","v":0},{"$f":"IF(OR($H931 = 0, M932 = 0, N933 = 0), 0, SUMPRODUCT($M935:M935, (1 / $M932:M932), 1 * ($M934:M934 = (N934 - ROUNDDOWN(1 / $H931, 0))) * N932 * N933) - (M936 * N932 / M932))","v":0},{"$f":"IF(OR($H931 = 0, N932 = 0, O933 = 0), 0, SUMPRODUCT($M935:N935, (1 / $M932:N932), 1 * ($M934:N934 = (O934 - ROUNDDOWN(1 / $H931, 0))) * O932 * O933) - (N936 * O932 / N932))","v":0},{"$f":"IF(OR($H931 = 0, O932 = 0, P933 = 0), 0, SUMPRODUCT($M935:O935, (1 / $M932:O932), 1 * ($M934:O934 = (P934 - ROUNDDOWN(1 / $H931, 0))) * P932 * P933) - (O936 * P932 / O932))","v":0},{"$f":"IF(OR($H931 = 0, P932 = 0, Q933 = 0), 0, SUMPRODUCT($M935:P935, (1 / $M932:P932), 1 * ($M934:P934 = (Q934 - ROUNDDOWN(1 / $H931, 0))) * Q932 * Q933) - (P936 * Q932 / P932))","v":0},{"$f":"IF(OR($H931 = 0, Q932 = 0, R933 = 0), 0, SUMPRODUCT($M935:Q935, (1 / $M932:Q932), 1 * ($M934:Q934 = (R934 - ROUNDDOWN(1 / $H931, 0))) * R932 * R933) - (Q936 * R932 / Q932))","v":0},{"$f":"IF(OR($H931 = 0, R932 = 0, S933 = 0), 0, SUMPRODUCT($M935:R935, (1 / $M932:R932), 1 * ($M934:R934 = (S934 - ROUNDDOWN(1 / $H931, 0))) * S932 * S933) - (R936 * S932 / R932))","v":4.8990669657920982E-2},{"$f":"IF(OR($H931 = 0, S932 = 0, T933 = 0), 0, SUMPRODUCT($M935:S935, (1 / $M932:S932), 1 * ($M934:S934 = (T934 - ROUNDDOWN(1 / $H931, 0))) * T932 * T933) - (S936 * T932 / S932))","v":0.12181578400652143},{"$f":"IF(OR($H931 = 0, T932 = 0, U933 = 0), 0, SUMPRODUCT($M935:T935, (1 / $M932:T932), 1 * ($M934:T934 = (U934 - ROUNDDOWN(1 / $H931, 0))) * U932 * U933) - (T936 * U932 / T932))","v":0}]
[]
[]
[null,null,"4.28 DEPN_T5Yt",null,null,"DEPN_T5Yt = (QCE_T5Yt - DIQCE_T5Yt + PTCE_T5Yt - DIPTCE_T5Yt - CD_T5Yt + CI_T5Yt) * DEPR_T5Y"]
[]
[null,null,null,null,{"$f":" 'Licence Inp'!E$341","v":"Depreciation rate - RAB_T5Y"},{"$f":" 'Licence Inp'!F$341","v":"Table 5"},{"$f":" 'Licence Inp'!G$341","v":"DEPR_T5Y"},{"$f":" 'Licence Inp'!H$341","v":0.2},{"$f":" 'Licence Inp'!I$341","v":"%"}]
[null,null,null,null,{"$f":" E$874","v":"Qualifying capex amount - T5Y"},{"$f":" F$874","v":"4.17:"},"QCE_T5Yt",0,"GBP m",0,4.7836497344584892,0,0,0.48990669657920982,0.72825114348600428,0.97021435935457223,{"$f":" Q$874","v":0.79447817313990454},0.59685036990035645,0.59856013301691335,0.60538885898152917,0]
[null,null,null,null,{"$f":" E$883","v":"Demonstrably inefficient qualifying capex exp. - T5Y"},"4.19:","DIQCE_T5Yt",0,"GBP m",0,0,0,0,0,0,0,{"$f":" Q$883","v":0},0,0,0,0]
[null,null,null,null,{"$f":" E$893","v":"Pass through capex expenditure - T5Y"},"4.21:","PTCE_T5Yt",0,"GBP m",0,0,0,0,0,0,0,{"$f":" Q$893","v":0},0,0,0,0]
[null,null,null,null,{"$f":" E$912","v":"Demonstrably inefficient pass through capex exp. - T5Y"},{"$f":" F$912","v":"4.25:"},"DIPTCE_T5Yt",0,"GBP m",0,0,0,0,0,0,0,{"$f":" Q$912","v":0},0,0,0,0]
[null,null,null,null,{"$f":" E$960","v":"Capex disposals - T5Y"},"4.30:","CD_T5Yt",0,"GBP m",0,0,0,0,0,0,0,{"$f":" Q$960","v":0},0,0,0,0]
[null,null,null,null,{"$f":" E$986","v":"Capex incentive amount - T5Y"},"4.32:","CI_T5Yt",0,"GBP m",0,0,0,0,0,0,0,{"$f":" Q$986","v":0},0,0,0,0]
[null,null,null,null,{"$f":" Time!E$47","v":"Pre - RP6 period flag"},{"$f":" Time!F$47","v":0},{"$f":" Time!G$47","v":0},{"$f":" Time!H$47","v":0},{"$f":" Time!I$47","v":"flag"},{"$f":" Time!J$47","v":0},{"$f":" Time!K$47","v":1},{"$f":" Time!L$47","v":0},{"$f":" Time!M$47","v":1},{"$f":" Time!N$47","v":0},{"$f":" Time!O$47","v":0},{"$f":" Time!P$47","v":0},{"$f":" Time!Q$47","v":0},{"$f":" Time!R$47","v":0},{"$f":" Time!S$47","v":0},{"$f":" Time!T$47","v":0},{"$f":" Time!U$47","v":0}]
[null,null,null,null,"Full period depreciation - T5Y","4.28:","DEPN_T5Yt",null,"GBP m",null,{"$f":" SUM(M949:U949)","v":0.95672994689169799},null,{"$f":" (M942 - M943 + M944 - M945 - M946 + M947) * $H941 * (1 - M948)","v":0},{"$f":" (N942 - N943 + N944 - N945 - N946 + N947) * $H941 * (1 - N948)","v":9.7981339315841964E-2},0.14565022869720087,0.19404287187091446,0.15889563462798093,0.1193700739800713,0.11971202660338268,0.12107777179630584,0]
[]
[]
[null,null,"4.29 Capex disposal amount - CD_T5Yt",null,null,"CD_T5Yt = (OCD_T5Yt-5) * RPIt / RPIt-5"]
[]
[]
[null,null,"4.30 CD_T5Yt"]
[]
[null,null,null,null,{"$f":" E971","v":"Asset disposals - t-5 - T5Y"},0,"OCD_T5Yt-5",0,"GBP m",0,0,0,0,0,0,0,{"$f":" Q971","v":0},0,0,0,0]
[null,null,null,null,{"$f":" Index!E$38","v":"RPI index (Base year 1993/94) - t-5"},{"$f":" Index!F$38","v":0},{"$f":" Index!G$38","v":"RPIt-5"},{"$f":" Index!H$38","v":0},{"$f":" Index!I$38","v":"index"},{"$f":" Index!J$38","v":0},{"$f":" Index!K$38","v":0},{"$f":" Index!L$38","v":0},{"$f":" Index!M$38","v":238},{"$f":" Index!N$38","v":245.6},{"$f":" Index!O$38","v":251.9},{"$f":" Index!P$38","v":257.7},{"$f":" Index!Q$38","v":259.5},{"$f":" Index!R$38","v":259.5},{"$f":" Index!S$38","v":259.5},{"$f":" Index!T$38","v":259.5},{"$f":" Index!U$38","v":259.5}]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,"Capex disposals - T5Y","4.30:","CD_T5Yt",null,"GBP m",null,{"$f":" SUM(M960:U960)","v":0},null,{"$f":" M957 * M959 / M958","v":0},0,0,0,{"$f":" Q957 * Q959 / Q958","v":0},0,0,0,0]
[]
[null,null,null,"Asset disposals - t-5"]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$100","v":"Asset disposal lookback periods"},{"$f":" 'Actuals Inp'!F$100","v":0},{"$f":" 'Actuals Inp'!G$100","v":0},{"$f":" 'Actuals Inp'!H$100","v":5},{"$f":" 'Actuals Inp'!I$100","v":"years"}]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$102","v":"Historic timeline"},{"$f":" 'Actuals Inp'!F$102","v":0},{"$f":" 'Actuals Inp'!G$102","v":0},{"$f":" 'Actuals Inp'!H$102","v":0},{"$f":" 'Actuals Inp'!I$102","v":"date"},{"$f":" 'Actuals Inp'!J$102","v":0},{"$f":" 'Actuals Inp'!K$102","v":0},{"$f":" 'Actuals Inp'!L$102","v":0},{"$f":" 'Actuals Inp'!M$102","v":2008},{"$f":" 'Actuals Inp'!N$102","v":2009},{"$f":" 'Actuals Inp'!O$102","v":2010},{"$f":" 'Actuals Inp'!P$102","v":2011},{"$f":" 'Actuals Inp'!Q$102","v":2012},{"$f":" 'Actuals Inp'!R$102","v":2013},{"$f":" 'Actuals Inp'!S$102","v":2014},{"$f":" 'Actuals Inp'!T$102","v":2015},{"$f":" 'Actuals Inp'!U$102","v":2016}]
[null,null,null,null,{"$f":" Time!E$36","v":"Financial year ending"},{"$f":" Time!F$36","v":0},{"$f":" Time!G$36","v":0},{"$f":" Time!H$36","v":0},{"$f":" Time!I$36","v":"year #"},{"$f":" Time!J$36","v":0},{"$f":" Time!K$36","v":0},{"$f":" Time!L$36","v":0},{"$f":" Time!M$36","v":2017},{"$f":" Time!N$36","v":2018},{"$f":" Time!O$36","v":2019},{"$f":" Time!P$36","v":2020},{"$f":" Time!Q$36","v":2021},{"$f":" Time!R$36","v":2022},{"$f":" Time!S$36","v":2023},{"$f":" Time!T$36","v":2024},{"$f":" Time!U$36","v":2025}]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$286","v":"Historic - asset disposals - T5Y"},{"$f":" 'Actuals Inp'!F$286","v":"4.30:"},{"$f":" 'Actuals Inp'!G$286","v":"OCD_T5Yt"},{"$f":" 'Actuals Inp'!H$286","v":0},{"$f":" 'Actuals Inp'!I$286","v":"GBP m"},{"$f":" 'Actuals Inp'!J$286","v":0},{"$f":" 'Actuals Inp'!K$286","v":0},{"$f":" 'Actuals Inp'!L$286","v":0},{"$f":" 'Actuals Inp'!M$286","v":0},{"$f":" 'Actuals Inp'!N$286","v":0},{"$f":" 'Actuals Inp'!O$286","v":0},{"$f":" 'Actuals Inp'!P$286","v":0},{"$f":" 'Actuals Inp'!Q$286","v":0},{"$f":" 'Actuals Inp'!R$286","v":0},{"$f":" 'Actuals Inp'!S$286","v":0},{"$f":" 'Actuals Inp'!T$286","v":0},{"$f":" 'Actuals Inp'!U$286","v":0}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$292","v":"Asset disposals - T5Y"},{"$f":" 'Actuals Inp'!F$292","v":"4.30:"},{"$f":" 'Actuals Inp'!G$292","v":"OCD_T5Yt"},{"$f":" 'Actuals Inp'!H$292","v":0},{"$f":" 'Actuals Inp'!I$292","v":"GBP m"},{"$f":" 'Actuals Inp'!J$292","v":"[Entitlement Model 28.11.16.xlsx]RP6 Transmission Inputs'!$A$146"},{"$f":" 'Actuals Inp'!K$292","v":0},{"$f":" 'Actuals Inp'!L$292","v":0},{"$f":" 'Actuals Inp'!M$292","v":0},{"$f":" 'Actuals Inp'!N$292","v":0},{"$f":" 'Actuals Inp'!O$292","v":0},{"$f":" 'Actuals Inp'!P$292","v":0},{"$f":" 'Actuals Inp'!Q$292","v":0},{"$f":" 'Actuals Inp'!R$292","v":0},{"$f":" 'Actuals Inp'!S$292","v":0},{"$f":" 'Actuals Inp'!T$292","v":0},{"$f":" 'Actuals Inp'!U$292","v":0}]
[]
[null,null,null,null,"Asset disposals - t-5 - T5Y",null,"OCD_T5Yt-5",null,"GBP m",null,{"$f":" SUM(M971:U971)","v":0},null,{"$f":" SUMPRODUCT(($M965:$U966 = M966 - $H963) * $M968:$U969)","v":0},{"$f":" SUMPRODUCT(($M965:$U966 = N966 - $H963) * $M968:$U969)","v":0},0,0,{"$f":" SUMPRODUCT(($M965:$U966 = Q966 - $H963) * $M968:$U969)","v":0},0,0,0,0]
[]
[]
[null,null,"4.31 Capex incentive amount - CI_T5Yt"]
[]
[]
[null,null,"4.32 CI_T5Yt",null,null,"CI_T5Yt = ( AC_T5Yt + ACIA_T5Yt + ACTS_T5Yt + ACCOL_T5Yt  – ( QCE_T5Yt – DIQCE_T5Yt ) ) * 50%"]
[]
[null,null,null,null,{"$f":" 'Licence Inp'!E$346","v":"Capex incentive licensee share % - TL"},{"$f":" 'Licence Inp'!F$346","v":"4.32:"},{"$f":" 'Licence Inp'!G$346","v":0},{"$f":" 'Licence Inp'!H$346","v":0.5},{"$f":" 'Licence Inp'!I$346","v":"%"}]
[null,null,null,null,{"$f":" E$1005","v":"Allowed capex - T5Y"},"4.34:","AC_T5Yt",0,"GBP m",0,4.7836497344584892,0,0,0.48990669657920982,0.72825114348600428,0.97021435935457223,0.79447817313990454,0.59685036990035645,0.59856013301691335,0.60538885898152917,0]
[null,null,null,"plus",{"$f":" E$994","v":"Allowed capex for injurious affection claims - T5Y"},"4.32:","ACIA_T5Yt",0,"GBP m",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"plus",{"$f":" E$1013","v":"Allowed capex for transmission system capacity - T5Y"},"4.35:","ACTS_T5Yt",0,"GBP m",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"plus",{"$f":" E$1021","v":"Allowed capex for changes of law - T5Y"},"4.38:","ACCOL_T5Yt",0,"GBP m",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"less",{"$f":" E$874","v":"Qualifying capex amount - T5Y"},{"$f":" F$874","v":"4.17:"},"QCE_T5Yt",0,"GBP m",0,4.7836497344584892,0,0,0.48990669657920982,0.72825114348600428,0.97021435935457223,{"$f":" Q$874","v":0.79447817313990454},0.59685036990035645,0.59856013301691335,0.60538885898152917,0]
[null,null,null,"plus",{"$f":" E$883","v":"Demonstrably inefficient qualifying capex exp. - T5Y"},"4.19:","DIQCE_T5Yt",0,"GBP m",0,0,0,0,0,0,0,{"$f":" Q$883","v":0},0,0,0,0]
[null,null,null,null,"Capex incentive amount - T5Y","4.32:","CI_T5Yt",null,"GBP m",null,{"$f":" SUM(M986:U986)","v":0},null,{"$f":" (M980 + M981 + M982 + M983 - (M984 - M985)) * $H979","v":0},0,0,0,{"$f":" (Q980 + Q981 + Q982 + Q983 - (Q984 - Q985)) * $H979","v":0},0,0,0,0]
[]
[]
[null,null,"4.32 ACIA_T5Yt"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$12","v":"RPI as on 2015/16 - (Base year 1993/94)"},{"$f":" 'Actuals Inp'!F$12","v":0},{"$f":" 'Actuals Inp'!G$12","v":"RPI2016"},{"$f":" 'Actuals Inp'!H$12","v":259.5},{"$f":" 'Actuals Inp'!I$12","v":"index"}]
[null,null,null,null,{"$f":" 'Licence Inp'!E$362","v":"Allowed capex for injurious affection claims - T5Y"},{"$f":" 'Licence Inp'!F$362","v":"4.32:"},{"$f":" 'Licence Inp'!G$362","v":"ACIA_2016_T5Yt"},{"$f":" 'Licence Inp'!H$362","v":0},{"$f":" 'Licence Inp'!I$362","v":"GBP m"},{"$f":" 'Licence Inp'!J$362","v":"[Entitlement Model 28.11.16.xlsx]RP6 Transmission Inputs'!$A$136"},{"$f":" 'Licence Inp'!K$362","v":0},{"$f":" 'Licence Inp'!L$362","v":0},{"$f":" 'Licence Inp'!M$362","v":0},{"$f":" 'Licence Inp'!N$362","v":0},{"$f":" 'Licence Inp'!O$362","v":0},{"$f":" 'Licence Inp'!P$362","v":0},{"$f":" 'Licence Inp'!Q$362","v":0},{"$f":" 'Licence Inp'!R$362","v":0},{"$f":" 'Licence Inp'!S$362","v":0},{"$f":" 'Licence Inp'!T$362","v":0},{"$f":" 'Licence Inp'!U$362","v":0}]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,"Allowed capex for injurious affection claims - T5Y","4.32:","ACIA_T5Yt",null,"GBP m",null,{"$f":" SUM(M994:U994)","v":0},null,{"$f":" M992 * M993 / $H991","v":0},{"$f":" N992 * N993 / $H991","v":0},{"$f":" O992 * O993 / $H991","v":0},{"$f":" P992 * P993 / $H991","v":0},{"$f":" Q992 * Q993 / $H991","v":0},{"$f":" R992 * R993 / $H991","v":0},{"$f":" S992 * S993 / $H991","v":0},{"$f":" T992 * T993 / $H991","v":0},{"$f":" U992 * U993 / $H991","v":0}]
[]
[]
[null,null,"4.33 Allowed capex - AC_T5Yt"]
[]
[]
[null,null,"4.34 AC_T5Yt",null,null,"AC_T5Yt = AC_2016_T5Yt * RPIt / RPI2016"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$12","v":"RPI as on 2015/16 - (Base year 1993/94)"},{"$f":" 'Actuals Inp'!F$12","v":0},{"$f":" 'Actuals Inp'!G$12","v":"RPI2016"},{"$f":" 'Actuals Inp'!H$12","v":259.5},{"$f":" 'Actuals Inp'!I$12","v":"index"}]
[null,null,null,null,{"$f":" 'Licence Inp'!E$354","v":"Allowed capex - Base year 2016 - RAB_T5Y"},{"$f":" 'Licence Inp'!F$354","v":"Table 6"},{"$f":" 'Licence Inp'!G$354","v":"AC_2016_T5Yt"},{"$f":" 'Licence Inp'!H$354","v":0},{"$f":" 'Licence Inp'!I$354","v":"GBP m"},{"$f":" 'Licence Inp'!J$354","v":"As per client file received on 16 Jan 2017"},{"$f":" 'Licence Inp'!K$354","v":4.7836497344584892},{"$f":" 'Licence Inp'!L$354","v":0},{"$f":" 'Licence Inp'!M$354","v":0},{"$f":" 'Licence Inp'!N$354","v":0.48990669657920982},{"$f":" 'Licence Inp'!O$354","v":0.72825114348600428},{"$f":" 'Licence Inp'!P$354","v":0.97021435935457223},{"$f":" 'Licence Inp'!Q$354","v":0.79447817313990454},{"$f":" 'Licence Inp'!R$354","v":0.59685036990035645},{"$f":" 'Licence Inp'!S$354","v":0.59856013301691335},{"$f":" 'Licence Inp'!T$354","v":0.60538885898152917},{"$f":" 'Licence Inp'!U$354","v":0}]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,"Allowed capex - T5Y","4.34:","AC_T5Yt",null,"GBP m",null,{"$f":" SUM(M1005:U1005)","v":4.7836497344584892},null,{"$f":" M1003 * M1004 / $H1002","v":0},0.48990669657920982,0.72825114348600428,0.97021435935457223,0.79447817313990454,0.59685036990035645,0.59856013301691335,0.60538885898152917,0]
[]
[]
[null,null,"4.35 ACTS_T5Yt"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$12","v":"RPI as on 2015/16 - (Base year 1993/94)"},{"$f":" 'Actuals Inp'!F$12","v":0},{"$f":" 'Actuals Inp'!G$12","v":"RPI2016"},{"$f":" 'Actuals Inp'!H$12","v":259.5},{"$f":" 'Actuals Inp'!I$12","v":"index"}]
[null,null,null,null,{"$f":" 'Licence Inp'!E$370","v":"Allowed capex for transmission system capacity - T5Y"},{"$f":" 'Licence Inp'!F$370","v":"4.35:"},{"$f":" 'Licence Inp'!G$370","v":"ACTS_2016_T5Yt"},{"$f":" 'Licence Inp'!H$370","v":0},{"$f":" 'Licence Inp'!I$370","v":"GBP m"},{"$f":" 'Licence Inp'!J$370","v":"[Entitlement Model 28.11.16.xlsx]RP6 Transmission Inputs'!$A$135"},{"$f":" 'Licence Inp'!K$370","v":0},{"$f":" 'Licence Inp'!L$370","v":0},{"$f":" 'Licence Inp'!M$370","v":0},{"$f":" 'Licence Inp'!N$370","v":0},{"$f":" 'Licence Inp'!O$370","v":0},{"$f":" 'Licence Inp'!P$370","v":0},{"$f":" 'Licence Inp'!Q$370","v":0},{"$f":" 'Licence Inp'!R$370","v":0},{"$f":" 'Licence Inp'!S$370","v":0},{"$f":" 'Licence Inp'!T$370","v":0},{"$f":" 'Licence Inp'!U$370","v":0}]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,"Allowed capex for transmission system capacity - T5Y","4.35:","ACTS_T5Yt",null,"GBP m",null,{"$f":" SUM(M1013:U1013)","v":0},null,{"$f":" M1011 * M1012 / $H1010","v":0},{"$f":" N1011 * N1012 / $H1010","v":0},0,0,0,0,0,0,0]
[]
[]
[null,null,"4.38 ACCOL_T5Yt"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$12","v":"RPI as on 2015/16 - (Base year 1993/94)"},{"$f":" 'Actuals Inp'!F$12","v":0},{"$f":" 'Actuals Inp'!G$12","v":"RPI2016"},{"$f":" 'Actuals Inp'!H$12","v":259.5},{"$f":" 'Actuals Inp'!I$12","v":"index"}]
[null,null,null,null,{"$f":" 'Licence Inp'!E$384","v":"Allowed capex for changes of law - T5Y"},{"$f":" 'Licence Inp'!F$384","v":"4.38:"},{"$f":" 'Licence Inp'!G$384","v":"ACCOL_2016_T5Yt"},{"$f":" 'Licence Inp'!H$384","v":0},{"$f":" 'Licence Inp'!I$384","v":"GBP m"},{"$f":" 'Licence Inp'!J$384","v":"[Entitlement Model 28.11.16.xlsx]RP6 Transmission Inputs'!$A$137"},{"$f":" 'Licence Inp'!K$384","v":0},{"$f":" 'Licence Inp'!L$384","v":0},{"$f":" 'Licence Inp'!M$384","v":0},{"$f":" 'Licence Inp'!N$384","v":0},{"$f":" 'Licence Inp'!O$384","v":0},{"$f":" 'Licence Inp'!P$384","v":0},{"$f":" 'Licence Inp'!Q$384","v":0},{"$f":" 'Licence Inp'!R$384","v":0},{"$f":" 'Licence Inp'!S$384","v":0},{"$f":" 'Licence Inp'!T$384","v":0},{"$f":" 'Licence Inp'!U$384","v":0}]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,"Allowed capex for changes of law - T5Y","4.38:","ACCOL_T5Yt",null,"GBP m",null,{"$f":" SUM(M1021:U1021)","v":0},null,{"$f":" M1019 * M1020 / $H1018","v":0},{"$f":" N1019 * N1020 / $H1018","v":0},0,0,0,0,0,0,0]

{"sheet":"TL - C4 A","index":26,"n_rows":1249,"n_cols":79,"rows_kept":1249,"cut":false,"hidden":false,"merged":[]}
[{"$f":" RIGHT(CELL(\"filename\", $A$1), LEN(CELL(\"filename\", $A$1)) - SEARCH(\"]\", CELL(\"filename\", $A$1)))","v":"TL - C4 A"},null,null,null,null,null,null,{"$f":"IF('Actuals Inp'!H9=0,\"15/16\",\"Nominal\")","v":"15/16"}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$22","v":"Model period ending - RP1"},null,null,{"$f":" Check!$H$9","v":0},"Error chks",null,null,null,{"$f":" 'DL - C4 A'!M$22","v":"1994-03-31"},{"$f":" 'DL - C4 A'!N$22","v":"1995-03-31"},{"$f":" 'DL - C4 A'!O$22","v":"1996-03-31"},{"$f":" 'DL - C4 A'!P$22","v":"1997-03-31"},{"$f":" 'DL - C4 A'!Q$22","v":"1998-03-31"},{"$f":" 'DL - C4 A'!R$22","v":"1999-03-31"},{"$f":" 'DL - C4 A'!S$22","v":"2000-03-31"},{"$f":" 'DL - C4 A'!T$22","v":"2001-03-31"},{"$f":" 'DL - C4 A'!U$22","v":"2002-03-31"},{"$f":" 'DL - C4 A'!V$22","v":"2003-03-31"},{"$f":" 'DL - C4 A'!W$22","v":"2004-03-31"},{"$f":" 'DL - C4 A'!X$22","v":"2005-03-31"},{"$f":" 'DL - C4 A'!Y$22","v":"2006-03-31"},{"$f":" 'DL - C4 A'!Z$22","v":"2007-03-31"},{"$f":" 'DL - C4 A'!AA$22","v":"2008-03-31"},{"$f":" 'DL - C4 A'!AB$22","v":"2009-03-31"},{"$f":" 'DL - C4 A'!AC$22","v":"2010-03-31"},{"$f":" 'DL - C4 A'!AD$22","v":"2011-03-31"},{"$f":" 'DL - C4 A'!AE$22","v":"2012-03-31"},{"$f":" 'DL - C4 A'!AF$22","v":"2013-03-31"},{"$f":" 'DL - C4 A'!AG$22","v":"2014-03-31"},{"$f":" 'DL - C4 A'!AH$22","v":"2015-03-31"},{"$f":" 'DL - C4 A'!AI$22","v":"2016-03-31"},{"$f":" 'DL - C4 A'!AJ$22","v":"2017-03-31"},{"$f":" 'DL - C4 A'!AK$22","v":"2018-03-31"},{"$f":" 'DL - C4 A'!AL$22","v":"2019-03-31"},{"$f":" 'DL - C4 A'!AM$22","v":"2020-03-31"},{"$f":" 'DL - C4 A'!AN$22","v":"2021-03-31"},{"$f":" 'DL - C4 A'!AO$22","v":"2022-03-31"},{"$f":" 'DL - C4 A'!AP$22","v":"2023-03-31"},{"$f":" 'DL - C4 A'!AQ$22","v":"2024-03-31"},{"$f":" 'DL - C4 A'!AR$22","v":"2025-03-31"},{"$f":" 'DL - C4 A'!AS$22","v":"2026-03-31"},{"$f":" 'DL - C4 A'!AT$22","v":"2027-03-31"},{"$f":" 'DL - C4 A'!AU$22","v":"2028-03-31"},{"$f":" 'DL - C4 A'!AV$22","v":"2029-03-31"},{"$f":" 'DL - C4 A'!AW$22","v":"2030-03-31"},{"$f":" 'DL - C4 A'!AX$22","v":"2031-03-31"},{"$f":" 'DL - C4 A'!AY$22","v":"2032-03-31"},{"$f":" 'DL - C4 A'!AZ$22","v":"2033-03-31"},{"$f":" 'DL - C4 A'!BA$22","v":"2034-03-31"},{"$f":" 'DL - C4 A'!BB$22","v":"2035-03-31"},{"$f":" 'DL - C4 A'!BC$22","v":"2036-03-31"},{"$f":" 'DL - C4 A'!BD$22","v":"2037-03-31"},{"$f":" 'DL - C4 A'!BE$22","v":"2038-03-31"},{"$f":" 'DL - C4 A'!BF$22","v":"2039-03-31"},{"$f":" 'DL - C4 A'!BG$22","v":"2040-03-31"},{"$f":" 'DL - C4 A'!BH$22","v":"2041-03-31"},{"$f":" 'DL - C4 A'!BI$22","v":"2042-03-31"},{"$f":" 'DL - C4 A'!BJ$22","v":"2043-03-31"},{"$f":" 'DL - C4 A'!BK$22","v":"2044-03-31"},{"$f":" 'DL - C4 A'!BL$22","v":"2045-03-31"},{"$f":" 'DL - C4 A'!BM$22","v":"2046-03-31"},{"$f":" 'DL - C4 A'!BN$22","v":"2047-03-31"},{"$f":" 'DL - C4 A'!BO$22","v":"2048-03-31"},{"$f":" 'DL - C4 A'!BP$22","v":"2049-03-31"},{"$f":" 'DL - C4 A'!BQ$22","v":"2050-03-31"},{"$f":" 'DL - C4 A'!BR$22","v":"2051-03-31"},{"$f":" 'DL - C4 A'!BS$22","v":"2052-03-31"},{"$f":" 'DL - C4 A'!BT$22","v":"2053-03-31"},{"$f":" 'DL - C4 A'!BU$22","v":"2054-03-31"},{"$f":" 'DL - C4 A'!BV$22","v":"2055-03-31"},{"$f":" 'DL - C4 A'!BW$22","v":"2056-03-31"},{"$f":" 'DL - C4 A'!BX$22","v":"2057-03-31"},{"$f":" 'DL - C4 A'!BY$22","v":"2058-03-31"},{"$f":" 'DL - C4 A'!BZ$22","v":"2059-03-31"},{"$f":" 'DL - C4 A'!CA$22","v":"2060-03-31"}]
[null,null,null,null,"Timeline label - RP1",null,null,{"$f":" Track!$M$2","v":0},"Track chgs",null,null,null,"RP1","RP1","RP1","RP1","RP2","RP2","RP2","RP2","RP2","RP3","RP3","RP3","RP3","RP3","RP4","RP4","RP4","RP4","RP4","RP5","RP5","RP5","RP5","RP5","RP5 / RP6","RP6","RP6","RP6","RP6","RP6","RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6"]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$29","v":"Financial year ending - RP1"},null,null,{"$f":" Check!$H$37","v":0},"Alerts",null,null,null,{"$f":" 'DL - C4 A'!M$29","v":1994},{"$f":" 'DL - C4 A'!N$29","v":1995},{"$f":" 'DL - C4 A'!O$29","v":1996},{"$f":" 'DL - C4 A'!P$29","v":1997},{"$f":" 'DL - C4 A'!Q$29","v":1998},{"$f":" 'DL - C4 A'!R$29","v":1999},{"$f":" 'DL - C4 A'!S$29","v":2000},{"$f":" 'DL - C4 A'!T$29","v":2001},{"$f":" 'DL - C4 A'!U$29","v":2002},{"$f":" 'DL - C4 A'!V$29","v":2003},{"$f":" 'DL - C4 A'!W$29","v":2004},{"$f":" 'DL - C4 A'!X$29","v":2005},{"$f":" 'DL - C4 A'!Y$29","v":2006},{"$f":" 'DL - C4 A'!Z$29","v":2007},{"$f":" 'DL - C4 A'!AA$29","v":2008},{"$f":" 'DL - C4 A'!AB$29","v":2009},{"$f":" 'DL - C4 A'!AC$29","v":2010},{"$f":" 'DL - C4 A'!AD$29","v":2011},{"$f":" 'DL - C4 A'!AE$29","v":2012},{"$f":" 'DL - C4 A'!AF$29","v":2013},{"$f":" 'DL - C4 A'!AG$29","v":2014},{"$f":" 'DL - C4 A'!AH$29","v":2015},{"$f":" 'DL - C4 A'!AI$29","v":2016},{"$f":" 'DL - C4 A'!AJ$29","v":2017},{"$f":" 'DL - C4 A'!AK$29","v":2018},{"$f":" 'DL - C4 A'!AL$29","v":2019},{"$f":" 'DL - C4 A'!AM$29","v":2020},{"$f":" 'DL - C4 A'!AN$29","v":2021},{"$f":" 'DL - C4 A'!AO$29","v":2022},{"$f":" 'DL - C4 A'!AP$29","v":2023},{"$f":" 'DL - C4 A'!AQ$29","v":2024},{"$f":" 'DL - C4 A'!AR$29","v":2025},{"$f":" 'DL - C4 A'!AS$29","v":2026},{"$f":" 'DL - C4 A'!AT$29","v":2027},{"$f":" 'DL - C4 A'!AU$29","v":2028},{"$f":" 'DL - C4 A'!AV$29","v":2029},{"$f":" 'DL - C4 A'!AW$29","v":2030},{"$f":" 'DL - C4 A'!AX$29","v":2031},{"$f":" 'DL - C4 A'!AY$29","v":2032},{"$f":" 'DL - C4 A'!AZ$29","v":2033},{"$f":" 'DL - C4 A'!BA$29","v":2034},{"$f":" 'DL - C4 A'!BB$29","v":2035},{"$f":" 'DL - C4 A'!BC$29","v":2036},{"$f":" 'DL - C4 A'!BD$29","v":2037},{"$f":" 'DL - C4 A'!BE$29","v":2038},{"$f":" 'DL - C4 A'!BF$29","v":2039},{"$f":" 'DL - C4 A'!BG$29","v":2040},{"$f":" 'DL - C4 A'!BH$29","v":2041},{"$f":" 'DL - C4 A'!BI$29","v":2042},{"$f":" 'DL - C4 A'!BJ$29","v":2043},{"$f":" 'DL - C4 A'!BK$29","v":2044},{"$f":" 'DL - C4 A'!BL$29","v":2045},{"$f":" 'DL - C4 A'!BM$29","v":2046},{"$f":" 'DL - C4 A'!BN$29","v":2047},{"$f":" 'DL - C4 A'!BO$29","v":2048},{"$f":" 'DL - C4 A'!BP$29","v":2049},{"$f":" 'DL - C4 A'!BQ$29","v":2050},{"$f":" 'DL - C4 A'!BR$29","v":2051},{"$f":" 'DL - C4 A'!BS$29","v":2052},{"$f":" 'DL - C4 A'!BT$29","v":2053},{"$f":" 'DL - C4 A'!BU$29","v":2054},{"$f":" 'DL - C4 A'!BV$29","v":2055},{"$f":" 'DL - C4 A'!BW$29","v":2056},{"$f":" 'DL - C4 A'!BX$29","v":2057},{"$f":" 'DL - C4 A'!BY$29","v":2058},{"$f":" 'DL - C4 A'!BZ$29","v":2059},{"$f":" 'DL - C4 A'!CA$29","v":2060}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$10","v":"Model column counter - RP1"},"Para references","Defined Term","Constant","Unit",null,"Total",null,{"$f":" 'DL - C4 A'!M$10","v":1},{"$f":" 'DL - C4 A'!N$10","v":2},{"$f":" 'DL - C4 A'!O$10","v":3},{"$f":" 'DL - C4 A'!P$10","v":4},{"$f":" 'DL - C4 A'!Q$10","v":5},{"$f":" 'DL - C4 A'!R$10","v":6},{"$f":" 'DL - C4 A'!S$10","v":7},{"$f":" 'DL - C4 A'!T$10","v":8},{"$f":" 'DL - C4 A'!U$10","v":9},{"$f":" 'DL - C4 A'!V$10","v":10},{"$f":" 'DL - C4 A'!W$10","v":11},{"$f":" 'DL - C4 A'!X$10","v":12},{"$f":" 'DL - C4 A'!Y$10","v":13},{"$f":" 'DL - C4 A'!Z$10","v":14},{"$f":" 'DL - C4 A'!AA$10","v":15},{"$f":" 'DL - C4 A'!AB$10","v":16},{"$f":" 'DL - C4 A'!AC$10","v":17},{"$f":" 'DL - C4 A'!AD$10","v":18},{"$f":" 'DL - C4 A'!AE$10","v":19},{"$f":" 'DL - C4 A'!AF$10","v":20},{"$f":" 'DL - C4 A'!AG$10","v":21},{"$f":" 'DL - C4 A'!AH$10","v":22},{"$f":" 'DL - C4 A'!AI$10","v":23},{"$f":" 'DL - C4 A'!AJ$10","v":24},{"$f":" 'DL - C4 A'!AK$10","v":25},{"$f":" 'DL - C4 A'!AL$10","v":26},{"$f":" 'DL - C4 A'!AM$10","v":27},{"$f":" 'DL - C4 A'!AN$10","v":28},{"$f":" 'DL - C4 A'!AO$10","v":29},{"$f":" 'DL - C4 A'!AP$10","v":30},{"$f":" 'DL - C4 A'!AQ$10","v":31},{"$f":" 'DL - C4 A'!AR$10","v":32},{"$f":" 'DL - C4 A'!AS$10","v":33},{"$f":" 'DL - C4 A'!AT$10","v":34},{"$f":" 'DL - C4 A'!AU$10","v":35},{"$f":" 'DL - C4 A'!AV$10","v":36},{"$f":" 'DL - C4 A'!AW$10","v":37},{"$f":" 'DL - C4 A'!AX$10","v":38},{"$f":" 'DL - C4 A'!AY$10","v":39},{"$f":" 'DL - C4 A'!AZ$10","v":40},{"$f":" 'DL - C4 A'!BA$10","v":41},{"$f":" 'DL - C4 A'!BB$10","v":42},{"$f":" 'DL - C4 A'!BC$10","v":43},{"$f":" 'DL - C4 A'!BD$10","v":44},{"$f":" 'DL - C4 A'!BE$10","v":45},{"$f":" 'DL - C4 A'!BF$10","v":46},{"$f":" 'DL - C4 A'!BG$10","v":47},{"$f":" 'DL - C4 A'!BH$10","v":48},{"$f":" 'DL - C4 A'!BI$10","v":49},{"$f":" 'DL - C4 A'!BJ$10","v":50},{"$f":" 'DL - C4 A'!BK$10","v":51},{"$f":" 'DL - C4 A'!BL$10","v":52},{"$f":" 'DL - C4 A'!BM$10","v":53},{"$f":" 'DL - C4 A'!BN$10","v":54},{"$f":" 'DL - C4 A'!BO$10","v":55},{"$f":" 'DL - C4 A'!BP$10","v":56},{"$f":" 'DL - C4 A'!BQ$10","v":57},{"$f":" 'DL - C4 A'!BR$10","v":58},{"$f":" 'DL - C4 A'!BS$10","v":59},{"$f":" 'DL - C4 A'!BT$10","v":60},{"$f":" 'DL - C4 A'!BU$10","v":61},{"$f":" 'DL - C4 A'!BV$10","v":62},{"$f":" 'DL - C4 A'!BW$10","v":63},{"$f":" 'DL - C4 A'!BX$10","v":64},{"$f":" 'DL - C4 A'!BY$10","v":65},{"$f":" 'DL - C4 A'!BZ$10","v":66},{"$f":" 'DL - C4 A'!CA$10","v":67}]
[]
["CAPEX DEPRECIATION RATES"]
[]
[null,null,"First term rate - TN"]
[]
[null,null,null,null,{"$f":" 'Set Up'!E$34","v":"Capex addition date during year 1993 - 1994"},{"$f":" 'Set Up'!F$34","v":"00:00:00"},{"$f":" 'Set Up'!G$34","v":"00:00:00"},{"$f":" 'Set Up'!H$34","v":"1993-04-01"},{"$f":" 'Set Up'!I$34","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$35","v":"Capex addition date during year 1994 - 1995"},{"$f":" 'Set Up'!F$35","v":"00:00:00"},{"$f":" 'Set Up'!G$35","v":"00:00:00"},{"$f":" 'Set Up'!H$35","v":"1994-04-01"},{"$f":" 'Set Up'!I$35","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$36","v":"Capex addition date during year 1995 - 1996"},{"$f":" 'Set Up'!F$36","v":"00:00:00"},{"$f":" 'Set Up'!G$36","v":"00:00:00"},{"$f":" 'Set Up'!H$36","v":"1995-04-01"},{"$f":" 'Set Up'!I$36","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$37","v":"Capex addition date during year 1996 - 1997"},{"$f":" 'Set Up'!F$37","v":"00:00:00"},{"$f":" 'Set Up'!G$37","v":"00:00:00"},{"$f":" 'Set Up'!H$37","v":"1996-04-01"},{"$f":" 'Set Up'!I$37","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$38","v":"Capex addition date during year 1997 - 1998"},{"$f":" 'Set Up'!F$38","v":"00:00:00"},{"$f":" 'Set Up'!G$38","v":"00:00:00"},{"$f":" 'Set Up'!H$38","v":"1997-04-01"},{"$f":" 'Set Up'!I$38","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$39","v":"Capex addition date during year 1998 - 1999"},{"$f":" 'Set Up'!F$39","v":"00:00:00"},{"$f":" 'Set Up'!G$39","v":"00:00:00"},{"$f":" 'Set Up'!H$39","v":"1998-04-01"},{"$f":" 'Set Up'!I$39","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$40","v":"Capex addition date during year 1999 - 2000"},{"$f":" 'Set Up'!F$40","v":"00:00:00"},{"$f":" 'Set Up'!G$40","v":"00:00:00"},{"$f":" 'Set Up'!H$40","v":"1999-04-01"},{"$f":" 'Set Up'!I$40","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$41","v":"Capex addition date during year 2000 - 2001"},{"$f":" 'Set Up'!F$41","v":"00:00:00"},{"$f":" 'Set Up'!G$41","v":"00:00:00"},{"$f":" 'Set Up'!H$41","v":"2000-04-01"},{"$f":" 'Set Up'!I$41","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$42","v":"Capex addition date during year 2001 - 2002"},{"$f":" 'Set Up'!F$42","v":"00:00:00"},{"$f":" 'Set Up'!G$42","v":"00:00:00"},{"$f":" 'Set Up'!H$42","v":"2001-04-01"},{"$f":" 'Set Up'!I$42","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$43","v":"Capex addition date during year 2002 - 2003"},{"$f":" 'Set Up'!F$43","v":"00:00:00"},{"$f":" 'Set Up'!G$43","v":"00:00:00"},{"$f":" 'Set Up'!H$43","v":"2002-04-01"},{"$f":" 'Set Up'!I$43","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$44","v":"Capex addition date during year 2003 - 2004"},{"$f":" 'Set Up'!F$44","v":"00:00:00"},{"$f":" 'Set Up'!G$44","v":"00:00:00"},{"$f":" 'Set Up'!H$44","v":"2003-04-01"},{"$f":" 'Set Up'!I$44","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$45","v":"Capex addition date during year 2004 - 2005"},{"$f":" 'Set Up'!F$45","v":"00:00:00"},{"$f":" 'Set Up'!G$45","v":"00:00:00"},{"$f":" 'Set Up'!H$45","v":"2004-04-01"},{"$f":" 'Set Up'!I$45","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$46","v":"Capex addition date during year 2005 - 2006"},{"$f":" 'Set Up'!F$46","v":"00:00:00"},{"$f":" 'Set Up'!G$46","v":"00:00:00"},{"$f":" 'Set Up'!H$46","v":"2005-04-01"},{"$f":" 'Set Up'!I$46","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$47","v":"Capex addition date during year 2006 - 2007"},{"$f":" 'Set Up'!F$47","v":"00:00:00"},{"$f":" 'Set Up'!G$47","v":"00:00:00"},{"$f":" 'Set Up'!H$47","v":"2006-04-01"},{"$f":" 'Set Up'!I$47","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$48","v":"Capex addition date during year 2007 - 2008"},{"$f":" 'Set Up'!F$48","v":"00:00:00"},{"$f":" 'Set Up'!G$48","v":"00:00:00"},{"$f":" 'Set Up'!H$48","v":"2007-04-01"},{"$f":" 'Set Up'!I$48","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$49","v":"Capex addition date during year 2008 - 2009"},{"$f":" 'Set Up'!F$49","v":"00:00:00"},{"$f":" 'Set Up'!G$49","v":"00:00:00"},{"$f":" 'Set Up'!H$49","v":"2008-04-01"},{"$f":" 'Set Up'!I$49","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$50","v":"Capex addition date during year 2009 - 2010"},{"$f":" 'Set Up'!F$50","v":"00:00:00"},{"$f":" 'Set Up'!G$50","v":"00:00:00"},{"$f":" 'Set Up'!H$50","v":"2009-04-01"},{"$f":" 'Set Up'!I$50","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$51","v":"Capex addition date during year 2010 - 2011"},{"$f":" 'Set Up'!F$51","v":"00:00:00"},{"$f":" 'Set Up'!G$51","v":"00:00:00"},{"$f":" 'Set Up'!H$51","v":"2010-04-01"},{"$f":" 'Set Up'!I$51","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$52","v":"Capex addition date during year 2011 - 2012"},{"$f":" 'Set Up'!F$52","v":"00:00:00"},{"$f":" 'Set Up'!G$52","v":"00:00:00"},{"$f":" 'Set Up'!H$52","v":"2011-04-01"},{"$f":" 'Set Up'!I$52","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$53","v":"Capex addition date during year 2012 - 2013"},{"$f":" 'Set Up'!F$53","v":"00:00:00"},{"$f":" 'Set Up'!G$53","v":"00:00:00"},{"$f":" 'Set Up'!H$53","v":"2012-10-01"},{"$f":" 'Set Up'!I$53","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$54","v":"Capex addition date during year 2013 - 2014"},{"$f":" 'Set Up'!F$54","v":"00:00:00"},{"$f":" 'Set Up'!G$54","v":"00:00:00"},{"$f":" 'Set Up'!H$54","v":"2013-10-01"},{"$f":" 'Set Up'!I$54","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$55","v":"Capex addition date during year 2014 - 2015"},{"$f":" 'Set Up'!F$55","v":"00:00:00"},{"$f":" 'Set Up'!G$55","v":"00:00:00"},{"$f":" 'Set Up'!H$55","v":"2014-10-01"},{"$f":" 'Set Up'!I$55","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$56","v":"Capex addition date during year 2015 - 2016"},{"$f":" 'Set Up'!F$56","v":"00:00:00"},{"$f":" 'Set Up'!G$56","v":"00:00:00"},{"$f":" 'Set Up'!H$56","v":"2015-10-01"},{"$f":" 'Set Up'!I$56","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$57","v":"Capex addition date during year 2016 - 2017"},{"$f":" 'Set Up'!F$57","v":"00:00:00"},{"$f":" 'Set Up'!G$57","v":"00:00:00"},{"$f":" 'Set Up'!H$57","v":"2016-10-01"},{"$f":" 'Set Up'!I$57","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$58","v":"Capex addition date during year 2017 - 2018"},{"$f":" 'Set Up'!F$58","v":0},{"$f":" 'Set Up'!G$58","v":0},{"$f":" 'Set Up'!H$58","v":"2017-10-01"},{"$f":" 'Set Up'!I$58","v":"date"}]
[]
[null,null,null,null,{"$f":" Inp_Depreciation!E$598","v":"Depreciation term for first rate - TN"},{"$f":" Inp_Depreciation!F$598","v":0},{"$f":" Inp_Depreciation!G$598","v":0},{"$f":" Inp_Depreciation!H$598","v":20},{"$f":" Inp_Depreciation!I$598","v":"years"}]
[null,null,null,null,{"$f":" 'Set Up'!E$69","v":"Months in a year"},{"$f":" 'Set Up'!F$69","v":0},{"$f":" 'Set Up'!G$69","v":0},{"$f":" 'Set Up'!H$69","v":12},{"$f":" 'Set Up'!I$69","v":"months"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$596","v":"Depreciation rate - first 20 years - TN"},{"$f":" Inp_Depreciation!F$596","v":0},{"$f":" Inp_Depreciation!G$596","v":0},{"$f":" Inp_Depreciation!H$596","v":0.03},{"$f":" Inp_Depreciation!I$596","v":"%"}]
[]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$18","v":"Model period beginning - RP1"},{"$f":" 'DL - C4 A'!F$18","v":"00:00:00"},{"$f":" 'DL - C4 A'!G$18","v":"00:00:00"},{"$f":" 'DL - C4 A'!H$18","v":"00:00:00"},{"$f":" 'DL - C4 A'!I$18","v":"date"},{"$f":" 'DL - C4 A'!J$18","v":"00:00:00"},{"$f":" 'DL - C4 A'!K$18","v":"00:00:00"},{"$f":" 'DL - C4 A'!L$18","v":"00:00:00"},{"$f":" 'DL - C4 A'!M$18","v":"1993-04-01"},{"$f":" 'DL - C4 A'!N$18","v":"1994-04-01"},{"$f":" 'DL - C4 A'!O$18","v":"1995-04-01"},{"$f":" 'DL - C4 A'!P$18","v":"1996-04-01"},{"$f":" 'DL - C4 A'!Q$18","v":"1997-04-01"},{"$f":" 'DL - C4 A'!R$18","v":"1998-04-01"},{"$f":" 'DL - C4 A'!S$18","v":"1999-04-01"},{"$f":" 'DL - C4 A'!T$18","v":"2000-04-01"},{"$f":" 'DL - C4 A'!U$18","v":"2001-04-01"},{"$f":" 'DL - C4 A'!V$18","v":"2002-04-01"},{"$f":" 'DL - C4 A'!W$18","v":"2003-04-01"},{"$f":" 'DL - C4 A'!X$18","v":"2004-04-01"},{"$f":" 'DL - C4 A'!Y$18","v":"2005-04-01"},{"$f":" 'DL - C4 A'!Z$18","v":"2006-04-01"},{"$f":" 'DL - C4 A'!AA$18","v":"2007-04-01"},{"$f":" 'DL - C4 A'!AB$18","v":"2008-04-01"},{"$f":" 'DL - C4 A'!AC$18","v":"2009-04-01"},{"$f":" 'DL - C4 A'!AD$18","v":"2010-04-01"},{"$f":" 'DL - C4 A'!AE$18","v":"2011-04-01"},{"$f":" 'DL - C4 A'!AF$18","v":"2012-04-01"},{"$f":" 'DL - C4 A'!AG$18","v":"2013-04-01"},{"$f":" 'DL - C4 A'!AH$18","v":"2014-04-01"},{"$f":" 'DL - C4 A'!AI$18","v":"2015-04-01"},{"$f":" 'DL - C4 A'!AJ$18","v":"2016-04-01"},{"$f":" 'DL - C4 A'!AK$18","v":"2017-04-01"},{"$f":" 'DL - C4 A'!AL$18","v":"2018-04-01"},{"$f":" 'DL - C4 A'!AM$18","v":"2019-04-01"},{"$f":" 'DL - C4 A'!AN$18","v":"2020-04-01"},{"$f":" 'DL - C4 A'!AO$18","v":"2021-04-01"},{"$f":" 'DL - C4 A'!AP$18","v":"2022-04-01"},{"$f":" 'DL - C4 A'!AQ$18","v":"2023-04-01"},{"$f":" 'DL - C4 A'!AR$18","v":"2024-04-01"},{"$f":" 'DL - C4 A'!AS$18","v":"2025-04-01"},{"$f":" 'DL - C4 A'!AT$18","v":"2026-04-01"},{"$f":" 'DL - C4 A'!AU$18","v":"2027-04-01"},{"$f":" 'DL - C4 A'!AV$18","v":"2028-04-01"},{"$f":" 'DL - C4 A'!AW$18","v":"2029-04-01"},{"$f":" 'DL - C4 A'!AX$18","v":"2030-04-01"},{"$f":" 'DL - C4 A'!AY$18","v":"2031-04-01"},{"$f":" 'DL - C4 A'!AZ$18","v":"2032-04-01"},{"$f":" 'DL - C4 A'!BA$18","v":"2033-04-01"},{"$f":" 'DL - C4 A'!BB$18","v":"2034-04-01"},{"$f":" 'DL - C4 A'!BC$18","v":"2035-04-01"},{"$f":" 'DL - C4 A'!BD$18","v":"2036-04-01"},{"$f":" 'DL - C4 A'!BE$18","v":"2037-04-01"},{"$f":" 'DL - C4 A'!BF$18","v":"2038-04-01"},{"$f":" 'DL - C4 A'!BG$18","v":"2039-04-01"},{"$f":" 'DL - C4 A'!BH$18","v":"2040-04-01"},{"$f":" 'DL - C4 A'!BI$18","v":"2041-04-01"},{"$f":" 'DL - C4 A'!BJ$18","v":"2042-04-01"},{"$f":" 'DL - C4 A'!BK$18","v":"2043-04-01"},{"$f":" 'DL - C4 A'!BL$18","v":"2044-04-01"},{"$f":" 'DL - C4 A'!BM$18","v":"2045-04-01"},{"$f":" 'DL - C4 A'!BN$18","v":"2046-04-01"},{"$f":" 'DL - C4 A'!BO$18","v":"2047-04-01"},{"$f":" 'DL - C4 A'!BP$18","v":"2048-04-01"},{"$f":" 'DL - C4 A'!BQ$18","v":"2049-04-01"},{"$f":" 'DL - C4 A'!BR$18","v":"2050-04-01"},{"$f":" 'DL - C4 A'!BS$18","v":"2051-04-01"},{"$f":" 'DL - C4 A'!BT$18","v":"2052-04-01"},{"$f":" 'DL - C4 A'!BU$18","v":"2053-04-01"},{"$f":" 'DL - C4 A'!BV$18","v":"2054-04-01"},{"$f":" 'DL - C4 A'!BW$18","v":"2055-04-01"},{"$f":" 'DL - C4 A'!BX$18","v":"2056-04-01"},{"$f":" 'DL - C4 A'!BY$18","v":"2057-04-01"},{"$f":" 'DL - C4 A'!BZ$18","v":"2058-04-01"},{"$f":" 'DL - C4 A'!CA$18","v":"2059-04-01"}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$22","v":"Model period ending - RP1"},{"$f":" 'DL - C4 A'!F$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!G$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!H$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!I$22","v":"date"},{"$f":" 'DL - C4 A'!J$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!K$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!L$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!M$22","v":"1994-03-31"},{"$f":" 'DL - C4 A'!N$22","v":"1995-03-31"},{"$f":" 'DL - C4 A'!O$22","v":"1996-03-31"},{"$f":" 'DL - C4 A'!P$22","v":"1997-03-31"},{"$f":" 'DL - C4 A'!Q$22","v":"1998-03-31"},{"$f":" 'DL - C4 A'!R$22","v":"1999-03-31"},{"$f":" 'DL - C4 A'!S$22","v":"2000-03-31"},{"$f":" 'DL - C4 A'!T$22","v":"2001-03-31"},{"$f":" 'DL - C4 A'!U$22","v":"2002-03-31"},{"$f":" 'DL - C4 A'!V$22","v":"2003-03-31"},{"$f":" 'DL - C4 A'!W$22","v":"2004-03-31"},{"$f":" 'DL - C4 A'!X$22","v":"2005-03-31"},{"$f":" 'DL - C4 A'!Y$22","v":"2006-03-31"},{"$f":" 'DL - C4 A'!Z$22","v":"2007-03-31"},{"$f":" 'DL - C4 A'!AA$22","v":"2008-03-31"},{"$f":" 'DL - C4 A'!AB$22","v":"2009-03-31"},{"$f":" 'DL - C4 A'!AC$22","v":"2010-03-31"},{"$f":" 'DL - C4 A'!AD$22","v":"2011-03-31"},{"$f":" 'DL - C4 A'!AE$22","v":"2012-03-31"},{"$f":" 'DL - C4 A'!AF$22","v":"2013-03-31"},{"$f":" 'DL - C4 A'!AG$22","v":"2014-03-31"},{"$f":" 'DL - C4 A'!AH$22","v":"2015-03-31"},{"$f":" 'DL - C4 A'!AI$22","v":"2016-03-31"},{"$f":" 'DL - C4 A'!AJ$22","v":"2017-03-31"},{"$f":" 'DL - C4 A'!AK$22","v":"2018-03-31"},{"$f":" 'DL - C4 A'!AL$22","v":"2019-03-31"},{"$f":" 'DL - C4 A'!AM$22","v":"2020-03-31"},{"$f":" 'DL - C4 A'!AN$22","v":"2021-03-31"},{"$f":" 'DL - C4 A'!AO$22","v":"2022-03-31"},{"$f":" 'DL - C4 A'!AP$22","v":"2023-03-31"},{"$f":" 'DL - C4 A'!AQ$22","v":"2024-03-31"},{"$f":" 'DL - C4 A'!AR$22","v":"2025-03-31"},{"$f":" 'DL - C4 A'!AS$22","v":"2026-03-31"},{"$f":" 'DL - C4 A'!AT$22","v":"2027-03-31"},{"$f":" 'DL - C4 A'!AU$22","v":"2028-03-31"},{"$f":" 'DL - C4 A'!AV$22","v":"2029-03-31"},{"$f":" 'DL - C4 A'!AW$22","v":"2030-03-31"},{"$f":" 'DL - C4 A'!AX$22","v":"2031-03-31"},{"$f":" 'DL - C4 A'!AY$22","v":"2032-03-31"},{"$f":" 'DL - C4 A'!AZ$22","v":"2033-03-31"},{"$f":" 'DL - C4 A'!BA$22","v":"2034-03-31"},{"$f":" 'DL - C4 A'!BB$22","v":"2035-03-31"},{"$f":" 'DL - C4 A'!BC$22","v":"2036-03-31"},{"$f":" 'DL - C4 A'!BD$22","v":"2037-03-31"},{"$f":" 'DL - C4 A'!BE$22","v":"2038-03-31"},{"$f":" 'DL - C4 A'!BF$22","v":"2039-03-31"},{"$f":" 'DL - C4 A'!BG$22","v":"2040-03-31"},{"$f":" 'DL - C4 A'!BH$22","v":"2041-03-31"},{"$f":" 'DL - C4 A'!BI$22","v":"2042-03-31"},{"$f":" 'DL - C4 A'!BJ$22","v":"2043-03-31"},{"$f":" 'DL - C4 A'!BK$22","v":"2044-03-31"},{"$f":" 'DL - C4 A'!BL$22","v":"2045-03-31"},{"$f":" 'DL - C4 A'!BM$22","v":"2046-03-31"},{"$f":" 'DL - C4 A'!BN$22","v":"2047-03-31"},{"$f":" 'DL - C4 A'!BO$22","v":"2048-03-31"},{"$f":" 'DL - C4 A'!BP$22","v":"2049-03-31"},{"$f":" 'DL - C4 A'!BQ$22","v":"2050-03-31"},{"$f":" 'DL - C4 A'!BR$22","v":"2051-03-31"},{"$f":" 'DL - C4 A'!BS$22","v":"2052-03-31"},{"$f":" 'DL - C4 A'!BT$22","v":"2053-03-31"},{"$f":" 'DL - C4 A'!BU$22","v":"2054-03-31"},{"$f":" 'DL - C4 A'!BV$22","v":"2055-03-31"},{"$f":" 'DL - C4 A'!BW$22","v":"2056-03-31"},{"$f":" 'DL - C4 A'!BX$22","v":"2057-03-31"},{"$f":" 'DL - C4 A'!BY$22","v":"2058-03-31"},{"$f":" 'DL - C4 A'!BZ$22","v":"2059-03-31"},{"$f":" 'DL - C4 A'!CA$22","v":"2060-03-31"}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$43","v":"Days in model period - RP1"},{"$f":" 'DL - C4 A'!F$43","v":0},{"$f":" 'DL - C4 A'!G$43","v":0},{"$f":" 'DL - C4 A'!H$43","v":0},{"$f":" 'DL - C4 A'!I$43","v":"days"},{"$f":" 'DL - C4 A'!J$43","v":0},{"$f":" 'DL - C4 A'!K$43","v":24472},{"$f":" 'DL - C4 A'!L$43","v":0},{"$f":" 'DL - C4 A'!M$43","v":365},{"$f":" 'DL - C4 A'!N$43","v":365},{"$f":" 'DL - C4 A'!O$43","v":366},{"$f":" 'DL - C4 A'!P$43","v":365},{"$f":" 'DL - C4 A'!Q$43","v":365},{"$f":" 'DL - C4 A'!R$43","v":365},{"$f":" 'DL - C4 A'!S$43","v":366},{"$f":" 'DL - C4 A'!T$43","v":365},{"$f":" 'DL - C4 A'!U$43","v":365},{"$f":" 'DL - C4 A'!V$43","v":365},{"$f":" 'DL - C4 A'!W$43","v":366},{"$f":" 'DL - C4 A'!X$43","v":365},{"$f":" 'DL - C4 A'!Y$43","v":365},{"$f":" 'DL - C4 A'!Z$43","v":365},{"$f":" 'DL - C4 A'!AA$43","v":366},{"$f":" 'DL - C4 A'!AB$43","v":365},{"$f":" 'DL - C4 A'!AC$43","v":365},{"$f":" 'DL - C4 A'!AD$43","v":365},{"$f":" 'DL - C4 A'!AE$43","v":366},{"$f":" 'DL - C4 A'!AF$43","v":365},{"$f":" 'DL - C4 A'!AG$43","v":365},{"$f":" 'DL - C4 A'!AH$43","v":365},{"$f":" 'DL - C4 A'!AI$43","v":366},{"$f":" 'DL - C4 A'!AJ$43","v":365},{"$f":" 'DL - C4 A'!AK$43","v":365},{"$f":" 'DL - C4 A'!AL$43","v":365},{"$f":" 'DL - C4 A'!AM$43","v":366},{"$f":" 'DL - C4 A'!AN$43","v":365},{"$f":" 'DL - C4 A'!AO$43","v":365},{"$f":" 'DL - C4 A'!AP$43","v":365},{"$f":" 'DL - C4 A'!AQ$43","v":366},{"$f":" 'DL - C4 A'!AR$43","v":365},{"$f":" 'DL - C4 A'!AS$43","v":365},{"$f":" 'DL - C4 A'!AT$43","v":365},{"$f":" 'DL - C4 A'!AU$43","v":366},{"$f":" 'DL - C4 A'!AV$43","v":365},{"$f":" 'DL - C4 A'!AW$43","v":365},{"$f":" 'DL - C4 A'!AX$43","v":365},{"$f":" 'DL - C4 A'!AY$43","v":366},{"$f":" 'DL - C4 A'!AZ$43","v":365},{"$f":" 'DL - C4 A'!BA$43","v":365},{"$f":" 'DL - C4 A'!BB$43","v":365},{"$f":" 'DL - C4 A'!BC$43","v":366},{"$f":" 'DL - C4 A'!BD$43","v":365},{"$f":" 'DL - C4 A'!BE$43","v":365},{"$f":" 'DL - C4 A'!BF$43","v":365},{"$f":" 'DL - C4 A'!BG$43","v":366},{"$f":" 'DL - C4 A'!BH$43","v":365},{"$f":" 'DL - C4 A'!BI$43","v":365},{"$f":" 'DL - C4 A'!BJ$43","v":365},{"$f":" 'DL - C4 A'!BK$43","v":366},{"$f":" 'DL - C4 A'!BL$43","v":365},{"$f":" 'DL - C4 A'!BM$43","v":365},{"$f":" 'DL - C4 A'!BN$43","v":365},{"$f":" 'DL - C4 A'!BO$43","v":366},{"$f":" 'DL - C4 A'!BP$43","v":365},{"$f":" 'DL - C4 A'!BQ$43","v":365},{"$f":" 'DL - C4 A'!BR$43","v":365},{"$f":" 'DL - C4 A'!BS$43","v":366},{"$f":" 'DL - C4 A'!BT$43","v":365},{"$f":" 'DL - C4 A'!BU$43","v":365},{"$f":" 'DL - C4 A'!BV$43","v":365},{"$f":" 'DL - C4 A'!BW$43","v":366},{"$f":" 'DL - C4 A'!BX$43","v":365},{"$f":" 'DL - C4 A'!BY$43","v":365},{"$f":" 'DL - C4 A'!BZ$43","v":365},{"$f":" 'DL - C4 A'!CA$43","v":366}]
[]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$34, \"dd mmm yy\") & \" - first term - rate - TN\"","v":"Capex add - 01 Apr 93 - first term - rate - TN"},null,null,null,"%",null,{"$f":" SUM(M45:CA45)","v":0.60000000000000031},null,{"$f":" ROUND(IF(M$43 > 0, MAX(0, (MIN(EOMONTH($H11, $H$37 * $H$38 - 1), M$42) - MAX($H11 + 1, M$41) + 1)) / M$43, 0), 1) * $H$39","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$43 > 0, MAX(0, (MIN(EOMONTH($H11, $H$37 * $H$38 - 1), AS$42) - MAX($H11 + 1, AS$41) + 1)) / AS$43, 0), 1) * $H$39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$35, \"dd mmm yy\") & \" - first term - rate - TN\"","v":"Capex add - 01 Apr 94 - first term - rate - TN"},null,null,null,"%",null,0.60000000000000031,null,{"$f":" ROUND(IF(M$43 > 0, MAX(0, (MIN(EOMONTH($H12, $H$37 * $H$38 - 1), M$42) - MAX($H12 + 1, M$41) + 1)) / M$43, 0), 1) * $H$39","v":0},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$43 > 0, MAX(0, (MIN(EOMONTH($H12, $H$37 * $H$38 - 1), AS$42) - MAX($H12 + 1, AS$41) + 1)) / AS$43, 0), 1) * $H$39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$36, \"dd mmm yy\") & \" - first term - rate - TN\"","v":"Capex add - 01 Apr 95 - first term - rate - TN"},null,null,null,"%",null,0.60000000000000031,null,{"$f":" ROUND(IF(M$43 > 0, MAX(0, (MIN(EOMONTH($H13, $H$37 * $H$38 - 1), M$42) - MAX($H13 + 1, M$41) + 1)) / M$43, 0), 1) * $H$39","v":0},0,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$43 > 0, MAX(0, (MIN(EOMONTH($H13, $H$37 * $H$38 - 1), AS$42) - MAX($H13 + 1, AS$41) + 1)) / AS$43, 0), 1) * $H$39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$37, \"dd mmm yy\") & \" - first term - rate - TN\"","v":"Capex add - 01 Apr 96 - first term - rate - TN"},null,null,null,"%",null,0.60000000000000031,null,{"$f":" ROUND(IF(M$43 > 0, MAX(0, (MIN(EOMONTH($H14, $H$37 * $H$38 - 1), M$42) - MAX($H14 + 1, M$41) + 1)) / M$43, 0), 1) * $H$39","v":0},0,0,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$43 > 0, MAX(0, (MIN(EOMONTH($H14, $H$37 * $H$38 - 1), AS$42) - MAX($H14 + 1, AS$41) + 1)) / AS$43, 0), 1) * $H$39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$38, \"dd mmm yy\") & \" - first term - rate - TN\"","v":"Capex add - 01 Apr 97 - first term - rate - TN"},null,null,null,"%",null,0.60000000000000031,null,{"$f":" ROUND(IF(M$43 > 0, MAX(0, (MIN(EOMONTH($H15, $H$37 * $H$38 - 1), M$42) - MAX($H15 + 1, M$41) + 1)) / M$43, 0), 1) * $H$39","v":0},0,0,0,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$43 > 0, MAX(0, (MIN(EOMONTH($H15, $H$37 * $H$38 - 1), AS$42) - MAX($H15 + 1, AS$41) + 1)) / AS$43, 0), 1) * $H$39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$39, \"dd mmm yy\") & \" - first term - rate - TN\"","v":"Capex add - 01 Apr 98 - first term - rate - TN"},null,null,null,"%",null,0.60000000000000031,null,{"$f":" ROUND(IF(M$43 > 0, MAX(0, (MIN(EOMONTH($H16, $H$37 * $H$38 - 1), M$42) - MAX($H16 + 1, M$41) + 1)) / M$43, 0), 1) * $H$39","v":0},0,0,0,0,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$43 > 0, MAX(0, (MIN(EOMONTH($H16, $H$37 * $H$38 - 1), AS$42) - MAX($H16 + 1, AS$41) + 1)) / AS$43, 0), 1) * $H$39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$40, \"dd mmm yy\") & \" - first term - rate - TN\"","v":"Capex add - 01 Apr 99 - first term - rate - TN"},null,null,null,"%",null,0.60000000000000031,null,{"$f":" ROUND(IF(M$43 > 0, MAX(0, (MIN(EOMONTH($H17, $H$37 * $H$38 - 1), M$42) - MAX($H17 + 1, M$41) + 1)) / M$43, 0), 1) * $H$39","v":0},0,0,0,0,0,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$43 > 0, MAX(0, (MIN(EOMONTH($H17, $H$37 * $H$38 - 1), AS$42) - MAX($H17 + 1, AS$41) + 1)) / AS$43, 0), 1) * $H$39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$41, \"dd mmm yy\") & \" - first term - rate - TN\"","v":"Capex add - 01 Apr 00 - first term - rate - TN"},null,null,null,"%",null,0.60000000000000031,null,{"$f":" ROUND(IF(M$43 > 0, MAX(0, (MIN(EOMONTH($H18, $H$37 * $H$38 - 1), M$42) - MAX($H18 + 1, M$41) + 1)) / M$43, 0), 1) * $H$39","v":0},0,0,0,0,0,0,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0,0,0,0,0,{"$f":" ROUND(IF(AS$43 > 0, MAX(0, (MIN(EOMONTH($H18, $H$37 * $H$38 - 1), AS$42) - MAX($H18 + 1, AS$41) + 1)) / AS$43, 0), 1) * $H$39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$42, \"dd mmm yy\") & \" - first term - rate - TN\"","v":"Capex add - 01 Apr 01 - first term - rate - TN"},null,null,null,"%",null,0.60000000000000031,null,{"$f":" ROUND(IF(M$43 > 0, MAX(0, (MIN(EOMONTH($H19, $H$37 * $H$38 - 1), M$42) - MAX($H19 + 1, M$41) + 1)) / M$43, 0), 1) * $H$39","v":0},0,0,0,0,0,0,0,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0,0,0,0,{"$f":" ROUND(IF(AS$43 > 0, MAX(0, (MIN(EOMONTH($H19, $H$37 * $H$38 - 1), AS$42) - MAX($H19 + 1, AS$41) + 1)) / AS$43, 0), 1) * $H$39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$43, \"dd mmm yy\") & \" - first term - rate - TN\"","v":"Capex add - 01 Apr 02 - first term - rate - TN"},null,null,null,"%",null,0.60000000000000031,null,{"$f":" ROUND(IF(M$43 > 0, MAX(0, (MIN(EOMONTH($H20, $H$37 * $H$38 - 1), M$42) - MAX($H20 + 1, M$41) + 1)) / M$43, 0), 1) * $H$39","v":0},0,0,0,0,0,0,0,0,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0,0,0,{"$f":" ROUND(IF(AS$43 > 0, MAX(0, (MIN(EOMONTH($H20, $H$37 * $H$38 - 1), AS$42) - MAX($H20 + 1, AS$41) + 1)) / AS$43, 0), 1) * $H$39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$44, \"dd mmm yy\") & \" - first term - rate - TN\"","v":"Capex add - 01 Apr 03 - first term - rate - TN"},null,null,null,"%",null,0.60000000000000031,null,{"$f":" ROUND(IF(M$43 > 0, MAX(0, (MIN(EOMONTH($H21, $H$37 * $H$38 - 1), M$42) - MAX($H21 + 1, M$41) + 1)) / M$43, 0), 1) * $H$39","v":0},0,0,0,0,0,0,0,0,0,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0,0,{"$f":" ROUND(IF(AS$43 > 0, MAX(0, (MIN(EOMONTH($H21, $H$37 * $H$38 - 1), AS$42) - MAX($H21 + 1, AS$41) + 1)) / AS$43, 0), 1) * $H$39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$45, \"dd mmm yy\") & \" - first term - rate - TN\"","v":"Capex add - 01 Apr 04 - first term - rate - TN"},null,null,null,"%",null,0.60000000000000031,null,{"$f":" ROUND(IF(M$43 > 0, MAX(0, (MIN(EOMONTH($H22, $H$37 * $H$38 - 1), M$42) - MAX($H22 + 1, M$41) + 1)) / M$43, 0), 1) * $H$39","v":0},0,0,0,0,0,0,0,0,0,0,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0,{"$f":" ROUND(IF(AS$43 > 0, MAX(0, (MIN(EOMONTH($H22, $H$37 * $H$38 - 1), AS$42) - MAX($H22 + 1, AS$41) + 1)) / AS$43, 0), 1) * $H$39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$46, \"dd mmm yy\") & \" - first term - rate - TN\"","v":"Capex add - 01 Apr 05 - first term - rate - TN"},null,null,null,"%",null,0.60000000000000031,null,{"$f":" ROUND(IF(M$43 > 0, MAX(0, (MIN(EOMONTH($H23, $H$37 * $H$38 - 1), M$42) - MAX($H23 + 1, M$41) + 1)) / M$43, 0), 1) * $H$39","v":0},0,0,0,0,0,0,0,0,0,0,0,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":" ROUND(IF(AS$43 > 0, MAX(0, (MIN(EOMONTH($H23, $H$37 * $H$38 - 1), AS$42) - MAX($H23 + 1, AS$41) + 1)) / AS$43, 0), 1) * $H$39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$47, \"dd mmm yy\") & \" - first term - rate - TN\"","v":"Capex add - 01 Apr 06 - first term - rate - TN"},null,null,null,"%",null,0.60000000000000031,null,{"$f":" ROUND(IF(M$43 > 0, MAX(0, (MIN(EOMONTH($H24, $H$37 * $H$38 - 1), M$42) - MAX($H24 + 1, M$41) + 1)) / M$43, 0), 1) * $H$39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":" ROUND(IF(AS$43 > 0, MAX(0, (MIN(EOMONTH($H24, $H$37 * $H$38 - 1), AS$42) - MAX($H24 + 1, AS$41) + 1)) / AS$43, 0), 1) * $H$39","v":0.03},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$48, \"dd mmm yy\") & \" - first term - rate - TN\"","v":"Capex add - 01 Apr 07 - first term - rate - TN"},null,null,null,"%",null,0.60000000000000031,null,{"$f":" ROUND(IF(M$43 > 0, MAX(0, (MIN(EOMONTH($H25, $H$37 * $H$38 - 1), M$42) - MAX($H25 + 1, M$41) + 1)) / M$43, 0), 1) * $H$39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":" ROUND(IF(AS$43 > 0, MAX(0, (MIN(EOMONTH($H25, $H$37 * $H$38 - 1), AS$42) - MAX($H25 + 1, AS$41) + 1)) / AS$43, 0), 1) * $H$39","v":0.03},0.03,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$49, \"dd mmm yy\") & \" - first term - rate - TN\"","v":"Capex add - 01 Apr 08 - first term - rate - TN"},null,null,null,"%",null,0.60000000000000031,null,{"$f":" ROUND(IF(M$43 > 0, MAX(0, (MIN(EOMONTH($H26, $H$37 * $H$38 - 1), M$42) - MAX($H26 + 1, M$41) + 1)) / M$43, 0), 1) * $H$39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":" ROUND(IF(AS$43 > 0, MAX(0, (MIN(EOMONTH($H26, $H$37 * $H$38 - 1), AS$42) - MAX($H26 + 1, AS$41) + 1)) / AS$43, 0), 1) * $H$39","v":0.03},0.03,0.03,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$50, \"dd mmm yy\") & \" - first term - rate - TN\"","v":"Capex add - 01 Apr 09 - first term - rate - TN"},null,null,null,"%",null,0.60000000000000031,null,{"$f":" ROUND(IF(M$43 > 0, MAX(0, (MIN(EOMONTH($H27, $H$37 * $H$38 - 1), M$42) - MAX($H27 + 1, M$41) + 1)) / M$43, 0), 1) * $H$39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":" ROUND(IF(AS$43 > 0, MAX(0, (MIN(EOMONTH($H27, $H$37 * $H$38 - 1), AS$42) - MAX($H27 + 1, AS$41) + 1)) / AS$43, 0), 1) * $H$39","v":0.03},0.03,0.03,0.03,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$51, \"dd mmm yy\") & \" - first term - rate - TN\"","v":"Capex add - 01 Apr 10 - first term - rate - TN"},null,null,null,"%",null,0.60000000000000031,null,{"$f":" ROUND(IF(M$43 > 0, MAX(0, (MIN(EOMONTH($H28, $H$37 * $H$38 - 1), M$42) - MAX($H28 + 1, M$41) + 1)) / M$43, 0), 1) * $H$39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":" ROUND(IF(AS$43 > 0, MAX(0, (MIN(EOMONTH($H28, $H$37 * $H$38 - 1), AS$42) - MAX($H28 + 1, AS$41) + 1)) / AS$43, 0), 1) * $H$39","v":0.03},0.03,0.03,0.03,0.03,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$52, \"dd mmm yy\") & \" - first term - rate - TN\"","v":"Capex add - 01 Apr 11 - first term - rate - TN"},null,null,null,"%",null,0.60000000000000031,null,{"$f":" ROUND(IF(M$43 > 0, MAX(0, (MIN(EOMONTH($H29, $H$37 * $H$38 - 1), M$42) - MAX($H29 + 1, M$41) + 1)) / M$43, 0), 1) * $H$39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":" ROUND(IF(AS$43 > 0, MAX(0, (MIN(EOMONTH($H29, $H$37 * $H$38 - 1), AS$42) - MAX($H29 + 1, AS$41) + 1)) / AS$43, 0), 1) * $H$39","v":0.03},0.03,0.03,0.03,0.03,0.03,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$53, \"dd mmm yy\") & \" - first term - rate - TN\"","v":"Capex add - 01 Oct 12 - first term - rate - TN"},null,null,null,"%",null,0.60000000000000031,null,{"$f":" ROUND(IF(M$43 > 0, MAX(0, (MIN(EOMONTH($H30, $H$37 * $H$38 - 1), M$42) - MAX($H30 + 1, M$41) + 1)) / M$43, 0), 1) * $H$39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.4999999999999999E-2,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":" ROUND(IF(AS$43 > 0, MAX(0, (MIN(EOMONTH($H30, $H$37 * $H$38 - 1), AS$42) - MAX($H30 + 1, AS$41) + 1)) / AS$43, 0), 1) * $H$39","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,1.4999999999999999E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$54, \"dd mmm yy\") & \" - first term - rate - TN\"","v":"Capex add - 01 Oct 13 - first term - rate - TN"},null,null,null,"%",null,0.60000000000000031,null,{"$f":" ROUND(IF(M$43 > 0, MAX(0, (MIN(EOMONTH($H31, $H$37 * $H$38 - 1), M$42) - MAX($H31 + 1, M$41) + 1)) / M$43, 0), 1) * $H$39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.4999999999999999E-2,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":" ROUND(IF(AS$43 > 0, MAX(0, (MIN(EOMONTH($H31, $H$37 * $H$38 - 1), AS$42) - MAX($H31 + 1, AS$41) + 1)) / AS$43, 0), 1) * $H$39","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,1.4999999999999999E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$55, \"dd mmm yy\") & \" - first term - rate - TN\"","v":"Capex add - 01 Oct 14 - first term - rate - TN"},null,null,null,"%",null,0.60000000000000031,null,{"$f":" ROUND(IF(M$43 > 0, MAX(0, (MIN(EOMONTH($H32, $H$37 * $H$38 - 1), M$42) - MAX($H32 + 1, M$41) + 1)) / M$43, 0), 1) * $H$39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.4999999999999999E-2,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":" ROUND(IF(AS$43 > 0, MAX(0, (MIN(EOMONTH($H32, $H$37 * $H$38 - 1), AS$42) - MAX($H32 + 1, AS$41) + 1)) / AS$43, 0), 1) * $H$39","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,1.4999999999999999E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$56, \"dd mmm yy\") & \" - first term - rate - TN\"","v":"Capex add - 01 Oct 15 - first term - rate - TN"},null,null,null,"%",null,0.60000000000000031,null,{"$f":" ROUND(IF(M$43 > 0, MAX(0, (MIN(EOMONTH($H33, $H$37 * $H$38 - 1), M$42) - MAX($H33 + 1, M$41) + 1)) / M$43, 0), 1) * $H$39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.4999999999999999E-2,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":" ROUND(IF(AS$43 > 0, MAX(0, (MIN(EOMONTH($H33, $H$37 * $H$38 - 1), AS$42) - MAX($H33 + 1, AS$41) + 1)) / AS$43, 0), 1) * $H$39","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,1.4999999999999999E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$57, \"dd mmm yy\") & \" - first term - rate - TN\"","v":"Capex add - 01 Oct 16 - first term - rate - TN"},null,null,null,"%",null,0.60000000000000031,null,{"$f":" ROUND(IF(M$43 > 0, MAX(0, (MIN(EOMONTH($H34, $H$37 * $H$38 - 1), M$42) - MAX($H34 + 1, M$41) + 1)) / M$43, 0), 1) * $H$39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.4999999999999999E-2,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":" ROUND(IF(AS$43 > 0, MAX(0, (MIN(EOMONTH($H34, $H$37 * $H$38 - 1), AS$42) - MAX($H34 + 1, AS$41) + 1)) / AS$43, 0), 1) * $H$39","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,1.4999999999999999E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$58, \"dd mmm yy\") & \" - first term - rate - TN\"","v":"Capex add - 01 Oct 17 - first term - rate - TN"},null,null,null,"%",null,0.60000000000000031,null,{"$f":" ROUND(IF(M$43 > 0, MAX(0, (MIN(EOMONTH($H35, $H$37 * $H$38 - 1), M$42) - MAX($H35 + 1, M$41) + 1)) / M$43, 0), 1) * $H$39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.4999999999999999E-2,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":" ROUND(IF(AS$43 > 0, MAX(0, (MIN(EOMONTH($H35, $H$37 * $H$38 - 1), AS$42) - MAX($H35 + 1, AS$41) + 1)) / AS$43, 0), 1) * $H$39","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,1.4999999999999999E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Second term rate - TN"]
[]
[null,null,null,null,{"$f":" 'Set Up'!E$34","v":"Capex addition date during year 1993 - 1994"},{"$f":" 'Set Up'!F$34","v":"00:00:00"},{"$f":" 'Set Up'!G$34","v":"00:00:00"},{"$f":" 'Set Up'!H$34","v":"1993-04-01"},{"$f":" 'Set Up'!I$34","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$35","v":"Capex addition date during year 1994 - 1995"},{"$f":" 'Set Up'!F$35","v":"00:00:00"},{"$f":" 'Set Up'!G$35","v":"00:00:00"},{"$f":" 'Set Up'!H$35","v":"1994-04-01"},{"$f":" 'Set Up'!I$35","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$36","v":"Capex addition date during year 1995 - 1996"},{"$f":" 'Set Up'!F$36","v":"00:00:00"},{"$f":" 'Set Up'!G$36","v":"00:00:00"},{"$f":" 'Set Up'!H$36","v":"1995-04-01"},{"$f":" 'Set Up'!I$36","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$37","v":"Capex addition date during year 1996 - 1997"},{"$f":" 'Set Up'!F$37","v":"00:00:00"},{"$f":" 'Set Up'!G$37","v":"00:00:00"},{"$f":" 'Set Up'!H$37","v":"1996-04-01"},{"$f":" 'Set Up'!I$37","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$38","v":"Capex addition date during year 1997 - 1998"},{"$f":" 'Set Up'!F$38","v":"00:00:00"},{"$f":" 'Set Up'!G$38","v":"00:00:00"},{"$f":" 'Set Up'!H$38","v":"1997-04-01"},{"$f":" 'Set Up'!I$38","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$39","v":"Capex addition date during year 1998 - 1999"},{"$f":" 'Set Up'!F$39","v":"00:00:00"},{"$f":" 'Set Up'!G$39","v":"00:00:00"},{"$f":" 'Set Up'!H$39","v":"1998-04-01"},{"$f":" 'Set Up'!I$39","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$40","v":"Capex addition date during year 1999 - 2000"},{"$f":" 'Set Up'!F$40","v":"00:00:00"},{"$f":" 'Set Up'!G$40","v":"00:00:00"},{"$f":" 'Set Up'!H$40","v":"1999-04-01"},{"$f":" 'Set Up'!I$40","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$41","v":"Capex addition date during year 2000 - 2001"},{"$f":" 'Set Up'!F$41","v":"00:00:00"},{"$f":" 'Set Up'!G$41","v":"00:00:00"},{"$f":" 'Set Up'!H$41","v":"2000-04-01"},{"$f":" 'Set Up'!I$41","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$42","v":"Capex addition date during year 2001 - 2002"},{"$f":" 'Set Up'!F$42","v":"00:00:00"},{"$f":" 'Set Up'!G$42","v":"00:00:00"},{"$f":" 'Set Up'!H$42","v":"2001-04-01"},{"$f":" 'Set Up'!I$42","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$43","v":"Capex addition date during year 2002 - 2003"},{"$f":" 'Set Up'!F$43","v":"00:00:00"},{"$f":" 'Set Up'!G$43","v":"00:00:00"},{"$f":" 'Set Up'!H$43","v":"2002-04-01"},{"$f":" 'Set Up'!I$43","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$44","v":"Capex addition date during year 2003 - 2004"},{"$f":" 'Set Up'!F$44","v":"00:00:00"},{"$f":" 'Set Up'!G$44","v":"00:00:00"},{"$f":" 'Set Up'!H$44","v":"2003-04-01"},{"$f":" 'Set Up'!I$44","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$45","v":"Capex addition date during year 2004 - 2005"},{"$f":" 'Set Up'!F$45","v":"00:00:00"},{"$f":" 'Set Up'!G$45","v":"00:00:00"},{"$f":" 'Set Up'!H$45","v":"2004-04-01"},{"$f":" 'Set Up'!I$45","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$46","v":"Capex addition date during year 2005 - 2006"},{"$f":" 'Set Up'!F$46","v":"00:00:00"},{"$f":" 'Set Up'!G$46","v":"00:00:00"},{"$f":" 'Set Up'!H$46","v":"2005-04-01"},{"$f":" 'Set Up'!I$46","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$47","v":"Capex addition date during year 2006 - 2007"},{"$f":" 'Set Up'!F$47","v":"00:00:00"},{"$f":" 'Set Up'!G$47","v":"00:00:00"},{"$f":" 'Set Up'!H$47","v":"2006-04-01"},{"$f":" 'Set Up'!I$47","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$48","v":"Capex addition date during year 2007 - 2008"},{"$f":" 'Set Up'!F$48","v":"00:00:00"},{"$f":" 'Set Up'!G$48","v":"00:00:00"},{"$f":" 'Set Up'!H$48","v":"2007-04-01"},{"$f":" 'Set Up'!I$48","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$49","v":"Capex addition date during year 2008 - 2009"},{"$f":" 'Set Up'!F$49","v":"00:00:00"},{"$f":" 'Set Up'!G$49","v":"00:00:00"},{"$f":" 'Set Up'!H$49","v":"2008-04-01"},{"$f":" 'Set Up'!I$49","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$50","v":"Capex addition date during year 2009 - 2010"},{"$f":" 'Set Up'!F$50","v":"00:00:00"},{"$f":" 'Set Up'!G$50","v":"00:00:00"},{"$f":" 'Set Up'!H$50","v":"2009-04-01"},{"$f":" 'Set Up'!I$50","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$51","v":"Capex addition date during year 2010 - 2011"},{"$f":" 'Set Up'!F$51","v":"00:00:00"},{"$f":" 'Set Up'!G$51","v":"00:00:00"},{"$f":" 'Set Up'!H$51","v":"2010-04-01"},{"$f":" 'Set Up'!I$51","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$52","v":"Capex addition date during year 2011 - 2012"},{"$f":" 'Set Up'!F$52","v":"00:00:00"},{"$f":" 'Set Up'!G$52","v":"00:00:00"},{"$f":" 'Set Up'!H$52","v":"2011-04-01"},{"$f":" 'Set Up'!I$52","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$53","v":"Capex addition date during year 2012 - 2013"},{"$f":" 'Set Up'!F$53","v":"00:00:00"},{"$f":" 'Set Up'!G$53","v":"00:00:00"},{"$f":" 'Set Up'!H$53","v":"2012-10-01"},{"$f":" 'Set Up'!I$53","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$54","v":"Capex addition date during year 2013 - 2014"},{"$f":" 'Set Up'!F$54","v":"00:00:00"},{"$f":" 'Set Up'!G$54","v":"00:00:00"},{"$f":" 'Set Up'!H$54","v":"2013-10-01"},{"$f":" 'Set Up'!I$54","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$55","v":"Capex addition date during year 2014 - 2015"},{"$f":" 'Set Up'!F$55","v":"00:00:00"},{"$f":" 'Set Up'!G$55","v":"00:00:00"},{"$f":" 'Set Up'!H$55","v":"2014-10-01"},{"$f":" 'Set Up'!I$55","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$56","v":"Capex addition date during year 2015 - 2016"},{"$f":" 'Set Up'!F$56","v":"00:00:00"},{"$f":" 'Set Up'!G$56","v":"00:00:00"},{"$f":" 'Set Up'!H$56","v":"2015-10-01"},{"$f":" 'Set Up'!I$56","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$57","v":"Capex addition date during year 2016 - 2017"},{"$f":" 'Set Up'!F$57","v":"00:00:00"},{"$f":" 'Set Up'!G$57","v":"00:00:00"},{"$f":" 'Set Up'!H$57","v":"2016-10-01"},{"$f":" 'Set Up'!I$57","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$58","v":"Capex addition date during year 2017 - 2018"},{"$f":" 'Set Up'!F$58","v":0},{"$f":" 'Set Up'!G$58","v":0},{"$f":" 'Set Up'!H$58","v":"2017-10-01"},{"$f":" 'Set Up'!I$58","v":"date"}]
[]
[null,null,null,null,{"$f":" Inp_Depreciation!E$598","v":"Depreciation term for first rate - TN"},{"$f":" Inp_Depreciation!F$598","v":0},{"$f":" Inp_Depreciation!G$598","v":0},{"$f":" Inp_Depreciation!H$598","v":20},{"$f":" Inp_Depreciation!I$598","v":"years"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$599","v":"Depreciation term for last rate - TN"},{"$f":" Inp_Depreciation!F$599","v":0},{"$f":" Inp_Depreciation!G$599","v":0},{"$f":" Inp_Depreciation!H$599","v":20},{"$f":" Inp_Depreciation!I$599","v":"years"}]
[null,null,null,null,{"$f":" 'Set Up'!E$69","v":"Months in a year"},{"$f":" 'Set Up'!F$69","v":0},{"$f":" 'Set Up'!G$69","v":0},{"$f":" 'Set Up'!H$69","v":12},{"$f":" 'Set Up'!I$69","v":"months"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$597","v":"Depreciation rate - last 20 years - TN"},{"$f":" Inp_Depreciation!F$597","v":0},{"$f":" Inp_Depreciation!G$597","v":0},{"$f":" Inp_Depreciation!H$597","v":0.02},{"$f":" Inp_Depreciation!I$597","v":"%"}]
[]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$18","v":"Model period beginning - RP1"},{"$f":" 'DL - C4 A'!F$18","v":"00:00:00"},{"$f":" 'DL - C4 A'!G$18","v":"00:00:00"},{"$f":" 'DL - C4 A'!H$18","v":"00:00:00"},{"$f":" 'DL - C4 A'!I$18","v":"date"},{"$f":" 'DL - C4 A'!J$18","v":"00:00:00"},{"$f":" 'DL - C4 A'!K$18","v":"00:00:00"},{"$f":" 'DL - C4 A'!L$18","v":"00:00:00"},{"$f":" 'DL - C4 A'!M$18","v":"1993-04-01"},{"$f":" 'DL - C4 A'!N$18","v":"1994-04-01"},{"$f":" 'DL - C4 A'!O$18","v":"1995-04-01"},{"$f":" 'DL - C4 A'!P$18","v":"1996-04-01"},{"$f":" 'DL - C4 A'!Q$18","v":"1997-04-01"},{"$f":" 'DL - C4 A'!R$18","v":"1998-04-01"},{"$f":" 'DL - C4 A'!S$18","v":"1999-04-01"},{"$f":" 'DL - C4 A'!T$18","v":"2000-04-01"},{"$f":" 'DL - C4 A'!U$18","v":"2001-04-01"},{"$f":" 'DL - C4 A'!V$18","v":"2002-04-01"},{"$f":" 'DL - C4 A'!W$18","v":"2003-04-01"},{"$f":" 'DL - C4 A'!X$18","v":"2004-04-01"},{"$f":" 'DL - C4 A'!Y$18","v":"2005-04-01"},{"$f":" 'DL - C4 A'!Z$18","v":"2006-04-01"},{"$f":" 'DL - C4 A'!AA$18","v":"2007-04-01"},{"$f":" 'DL - C4 A'!AB$18","v":"2008-04-01"},{"$f":" 'DL - C4 A'!AC$18","v":"2009-04-01"},{"$f":" 'DL - C4 A'!AD$18","v":"2010-04-01"},{"$f":" 'DL - C4 A'!AE$18","v":"2011-04-01"},{"$f":" 'DL - C4 A'!AF$18","v":"2012-04-01"},{"$f":" 'DL - C4 A'!AG$18","v":"2013-04-01"},{"$f":" 'DL - C4 A'!AH$18","v":"2014-04-01"},{"$f":" 'DL - C4 A'!AI$18","v":"2015-04-01"},{"$f":" 'DL - C4 A'!AJ$18","v":"2016-04-01"},{"$f":" 'DL - C4 A'!AK$18","v":"2017-04-01"},{"$f":" 'DL - C4 A'!AL$18","v":"2018-04-01"},{"$f":" 'DL - C4 A'!AM$18","v":"2019-04-01"},{"$f":" 'DL - C4 A'!AN$18","v":"2020-04-01"},{"$f":" 'DL - C4 A'!AO$18","v":"2021-04-01"},{"$f":" 'DL - C4 A'!AP$18","v":"2022-04-01"},{"$f":" 'DL - C4 A'!AQ$18","v":"2023-04-01"},{"$f":" 'DL - C4 A'!AR$18","v":"2024-04-01"},{"$f":" 'DL - C4 A'!AS$18","v":"2025-04-01"},{"$f":" 'DL - C4 A'!AT$18","v":"2026-04-01"},{"$f":" 'DL - C4 A'!AU$18","v":"2027-04-01"},{"$f":" 'DL - C4 A'!AV$18","v":"2028-04-01"},{"$f":" 'DL - C4 A'!AW$18","v":"2029-04-01"},{"$f":" 'DL - C4 A'!AX$18","v":"2030-04-01"},{"$f":" 'DL - C4 A'!AY$18","v":"2031-04-01"},{"$f":" 'DL - C4 A'!AZ$18","v":"2032-04-01"},{"$f":" 'DL - C4 A'!BA$18","v":"2033-04-01"},{"$f":" 'DL - C4 A'!BB$18","v":"2034-04-01"},{"$f":" 'DL - C4 A'!BC$18","v":"2035-04-01"},{"$f":" 'DL - C4 A'!BD$18","v":"2036-04-01"},{"$f":" 'DL - C4 A'!BE$18","v":"2037-04-01"},{"$f":" 'DL - C4 A'!BF$18","v":"2038-04-01"},{"$f":" 'DL - C4 A'!BG$18","v":"2039-04-01"},{"$f":" 'DL - C4 A'!BH$18","v":"2040-04-01"},{"$f":" 'DL - C4 A'!BI$18","v":"2041-04-01"},{"$f":" 'DL - C4 A'!BJ$18","v":"2042-04-01"},{"$f":" 'DL - C4 A'!BK$18","v":"2043-04-01"},{"$f":" 'DL - C4 A'!BL$18","v":"2044-04-01"},{"$f":" 'DL - C4 A'!BM$18","v":"2045-04-01"},{"$f":" 'DL - C4 A'!BN$18","v":"2046-04-01"},{"$f":" 'DL - C4 A'!BO$18","v":"2047-04-01"},{"$f":" 'DL - C4 A'!BP$18","v":"2048-04-01"},{"$f":" 'DL - C4 A'!BQ$18","v":"2049-04-01"},{"$f":" 'DL - C4 A'!BR$18","v":"2050-04-01"},{"$f":" 'DL - C4 A'!BS$18","v":"2051-04-01"},{"$f":" 'DL - C4 A'!BT$18","v":"2052-04-01"},{"$f":" 'DL - C4 A'!BU$18","v":"2053-04-01"},{"$f":" 'DL - C4 A'!BV$18","v":"2054-04-01"},{"$f":" 'DL - C4 A'!BW$18","v":"2055-04-01"},{"$f":" 'DL - C4 A'!BX$18","v":"2056-04-01"},{"$f":" 'DL - C4 A'!BY$18","v":"2057-04-01"},{"$f":" 'DL - C4 A'!BZ$18","v":"2058-04-01"},{"$f":" 'DL - C4 A'!CA$18","v":"2059-04-01"}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$22","v":"Model period ending - RP1"},{"$f":" 'DL - C4 A'!F$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!G$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!H$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!I$22","v":"date"},{"$f":" 'DL - C4 A'!J$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!K$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!L$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!M$22","v":"1994-03-31"},{"$f":" 'DL - C4 A'!N$22","v":"1995-03-31"},{"$f":" 'DL - C4 A'!O$22","v":"1996-03-31"},{"$f":" 'DL - C4 A'!P$22","v":"1997-03-31"},{"$f":" 'DL - C4 A'!Q$22","v":"1998-03-31"},{"$f":" 'DL - C4 A'!R$22","v":"1999-03-31"},{"$f":" 'DL - C4 A'!S$22","v":"2000-03-31"},{"$f":" 'DL - C4 A'!T$22","v":"2001-03-31"},{"$f":" 'DL - C4 A'!U$22","v":"2002-03-31"},{"$f":" 'DL - C4 A'!V$22","v":"2003-03-31"},{"$f":" 'DL - C4 A'!W$22","v":"2004-03-31"},{"$f":" 'DL - C4 A'!X$22","v":"2005-03-31"},{"$f":" 'DL - C4 A'!Y$22","v":"2006-03-31"},{"$f":" 'DL - C4 A'!Z$22","v":"2007-03-31"},{"$f":" 'DL - C4 A'!AA$22","v":"2008-03-31"},{"$f":" 'DL - C4 A'!AB$22","v":"2009-03-31"},{"$f":" 'DL - C4 A'!AC$22","v":"2010-03-31"},{"$f":" 'DL - C4 A'!AD$22","v":"2011-03-31"},{"$f":" 'DL - C4 A'!AE$22","v":"2012-03-31"},{"$f":" 'DL - C4 A'!AF$22","v":"2013-03-31"},{"$f":" 'DL - C4 A'!AG$22","v":"2014-03-31"},{"$f":" 'DL - C4 A'!AH$22","v":"2015-03-31"},{"$f":" 'DL - C4 A'!AI$22","v":"2016-03-31"},{"$f":" 'DL - C4 A'!AJ$22","v":"2017-03-31"},{"$f":" 'DL - C4 A'!AK$22","v":"2018-03-31"},{"$f":" 'DL - C4 A'!AL$22","v":"2019-03-31"},{"$f":" 'DL - C4 A'!AM$22","v":"2020-03-31"},{"$f":" 'DL - C4 A'!AN$22","v":"2021-03-31"},{"$f":" 'DL - C4 A'!AO$22","v":"2022-03-31"},{"$f":" 'DL - C4 A'!AP$22","v":"2023-03-31"},{"$f":" 'DL - C4 A'!AQ$22","v":"2024-03-31"},{"$f":" 'DL - C4 A'!AR$22","v":"2025-03-31"},{"$f":" 'DL - C4 A'!AS$22","v":"2026-03-31"},{"$f":" 'DL - C4 A'!AT$22","v":"2027-03-31"},{"$f":" 'DL - C4 A'!AU$22","v":"2028-03-31"},{"$f":" 'DL - C4 A'!AV$22","v":"2029-03-31"},{"$f":" 'DL - C4 A'!AW$22","v":"2030-03-31"},{"$f":" 'DL - C4 A'!AX$22","v":"2031-03-31"},{"$f":" 'DL - C4 A'!AY$22","v":"2032-03-31"},{"$f":" 'DL - C4 A'!AZ$22","v":"2033-03-31"},{"$f":" 'DL - C4 A'!BA$22","v":"2034-03-31"},{"$f":" 'DL - C4 A'!BB$22","v":"2035-03-31"},{"$f":" 'DL - C4 A'!BC$22","v":"2036-03-31"},{"$f":" 'DL - C4 A'!BD$22","v":"2037-03-31"},{"$f":" 'DL - C4 A'!BE$22","v":"2038-03-31"},{"$f":" 'DL - C4 A'!BF$22","v":"2039-03-31"},{"$f":" 'DL - C4 A'!BG$22","v":"2040-03-31"},{"$f":" 'DL - C4 A'!BH$22","v":"2041-03-31"},{"$f":" 'DL - C4 A'!BI$22","v":"2042-03-31"},{"$f":" 'DL - C4 A'!BJ$22","v":"2043-03-31"},{"$f":" 'DL - C4 A'!BK$22","v":"2044-03-31"},{"$f":" 'DL - C4 A'!BL$22","v":"2045-03-31"},{"$f":" 'DL - C4 A'!BM$22","v":"2046-03-31"},{"$f":" 'DL - C4 A'!BN$22","v":"2047-03-31"},{"$f":" 'DL - C4 A'!BO$22","v":"2048-03-31"},{"$f":" 'DL - C4 A'!BP$22","v":"2049-03-31"},{"$f":" 'DL - C4 A'!BQ$22","v":"2050-03-31"},{"$f":" 'DL - C4 A'!BR$22","v":"2051-03-31"},{"$f":" 'DL - C4 A'!BS$22","v":"2052-03-31"},{"$f":" 'DL - C4 A'!BT$22","v":"2053-03-31"},{"$f":" 'DL - C4 A'!BU$22","v":"2054-03-31"},{"$f":" 'DL - C4 A'!BV$22","v":"2055-03-31"},{"$f":" 'DL - C4 A'!BW$22","v":"2056-03-31"},{"$f":" 'DL - C4 A'!BX$22","v":"2057-03-31"},{"$f":" 'DL - C4 A'!BY$22","v":"2058-03-31"},{"$f":" 'DL - C4 A'!BZ$22","v":"2059-03-31"},{"$f":" 'DL - C4 A'!CA$22","v":"2060-03-31"}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$43","v":"Days in model period - RP1"},{"$f":" 'DL - C4 A'!F$43","v":0},{"$f":" 'DL - C4 A'!G$43","v":0},{"$f":" 'DL - C4 A'!H$43","v":0},{"$f":" 'DL - C4 A'!I$43","v":"days"},{"$f":" 'DL - C4 A'!J$43","v":0},{"$f":" 'DL - C4 A'!K$43","v":24472},{"$f":" 'DL - C4 A'!L$43","v":0},{"$f":" 'DL - C4 A'!M$43","v":365},{"$f":" 'DL - C4 A'!N$43","v":365},{"$f":" 'DL - C4 A'!O$43","v":366},{"$f":" 'DL - C4 A'!P$43","v":365},{"$f":" 'DL - C4 A'!Q$43","v":365},{"$f":" 'DL - C4 A'!R$43","v":365},{"$f":" 'DL - C4 A'!S$43","v":366},{"$f":" 'DL - C4 A'!T$43","v":365},{"$f":" 'DL - C4 A'!U$43","v":365},{"$f":" 'DL - C4 A'!V$43","v":365},{"$f":" 'DL - C4 A'!W$43","v":366},{"$f":" 'DL - C4 A'!X$43","v":365},{"$f":" 'DL - C4 A'!Y$43","v":365},{"$f":" 'DL - C4 A'!Z$43","v":365},{"$f":" 'DL - C4 A'!AA$43","v":366},{"$f":" 'DL - C4 A'!AB$43","v":365},{"$f":" 'DL - C4 A'!AC$43","v":365},{"$f":" 'DL - C4 A'!AD$43","v":365},{"$f":" 'DL - C4 A'!AE$43","v":366},{"$f":" 'DL - C4 A'!AF$43","v":365},{"$f":" 'DL - C4 A'!AG$43","v":365},{"$f":" 'DL - C4 A'!AH$43","v":365},{"$f":" 'DL - C4 A'!AI$43","v":366},{"$f":" 'DL - C4 A'!AJ$43","v":365},{"$f":" 'DL - C4 A'!AK$43","v":365},{"$f":" 'DL - C4 A'!AL$43","v":365},{"$f":" 'DL - C4 A'!AM$43","v":366},{"$f":" 'DL - C4 A'!AN$43","v":365},{"$f":" 'DL - C4 A'!AO$43","v":365},{"$f":" 'DL - C4 A'!AP$43","v":365},{"$f":" 'DL - C4 A'!AQ$43","v":366},{"$f":" 'DL - C4 A'!AR$43","v":365},{"$f":" 'DL - C4 A'!AS$43","v":365},{"$f":" 'DL - C4 A'!AT$43","v":365},{"$f":" 'DL - C4 A'!AU$43","v":366},{"$f":" 'DL - C4 A'!AV$43","v":365},{"$f":" 'DL - C4 A'!AW$43","v":365},{"$f":" 'DL - C4 A'!AX$43","v":365},{"$f":" 'DL - C4 A'!AY$43","v":366},{"$f":" 'DL - C4 A'!AZ$43","v":365},{"$f":" 'DL - C4 A'!BA$43","v":365},{"$f":" 'DL - C4 A'!BB$43","v":365},{"$f":" 'DL - C4 A'!BC$43","v":366},{"$f":" 'DL - C4 A'!BD$43","v":365},{"$f":" 'DL - C4 A'!BE$43","v":365},{"$f":" 'DL - C4 A'!BF$43","v":365},{"$f":" 'DL - C4 A'!BG$43","v":366},{"$f":" 'DL - C4 A'!BH$43","v":365},{"$f":" 'DL - C4 A'!BI$43","v":365},{"$f":" 'DL - C4 A'!BJ$43","v":365},{"$f":" 'DL - C4 A'!BK$43","v":366},{"$f":" 'DL - C4 A'!BL$43","v":365},{"$f":" 'DL - C4 A'!BM$43","v":365},{"$f":" 'DL - C4 A'!BN$43","v":365},{"$f":" 'DL - C4 A'!BO$43","v":366},{"$f":" 'DL - C4 A'!BP$43","v":365},{"$f":" 'DL - C4 A'!BQ$43","v":365},{"$f":" 'DL - C4 A'!BR$43","v":365},{"$f":" 'DL - C4 A'!BS$43","v":366},{"$f":" 'DL - C4 A'!BT$43","v":365},{"$f":" 'DL - C4 A'!BU$43","v":365},{"$f":" 'DL - C4 A'!BV$43","v":365},{"$f":" 'DL - C4 A'!BW$43","v":366},{"$f":" 'DL - C4 A'!BX$43","v":365},{"$f":" 'DL - C4 A'!BY$43","v":365},{"$f":" 'DL - C4 A'!BZ$43","v":365},{"$f":" 'DL - C4 A'!CA$43","v":366}]
[]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$34, \"dd mmm yy\") & \" - second term - rate - TN\"","v":"Capex add - 01 Apr 93 - second term - rate - TN"},null,null,null,"%",null,{"$f":" SUM(M109:CA109)","v":0.40000000000000008},null,{"$f":" ROUND(IF(M$107 > 0, MAX(0, (MIN(EOMONTH($H74, ($H$100 + $H$101) * $H$102 - 1), M$106) - MAX(EOMONTH($H74, $H$100 * $H$102 - 1), M$105 - 1))) / M$107, 0), 1) * $H$103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,{"$f":" ROUND(IF(AS$107 > 0, MAX(0, (MIN(EOMONTH($H74, ($H$100 + $H$101) * $H$102 - 1), AS$106) - MAX(EOMONTH($H74, $H$100 * $H$102 - 1), AS$105 - 1))) / AS$107, 0), 1) * $H$103","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$35, \"dd mmm yy\") & \" - second term - rate - TN\"","v":"Capex add - 01 Apr 94 - second term - rate - TN"},null,null,null,"%",null,0.40000000000000008,null,{"$f":" ROUND(IF(M$107 > 0, MAX(0, (MIN(EOMONTH($H75, ($H$100 + $H$101) * $H$102 - 1), M$106) - MAX(EOMONTH($H75, $H$100 * $H$102 - 1), M$105 - 1))) / M$107, 0), 1) * $H$103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,{"$f":" ROUND(IF(AS$107 > 0, MAX(0, (MIN(EOMONTH($H75, ($H$100 + $H$101) * $H$102 - 1), AS$106) - MAX(EOMONTH($H75, $H$100 * $H$102 - 1), AS$105 - 1))) / AS$107, 0), 1) * $H$103","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$36, \"dd mmm yy\") & \" - second term - rate - TN\"","v":"Capex add - 01 Apr 95 - second term - rate - TN"},null,null,null,"%",null,0.40000000000000008,null,{"$f":" ROUND(IF(M$107 > 0, MAX(0, (MIN(EOMONTH($H76, ($H$100 + $H$101) * $H$102 - 1), M$106) - MAX(EOMONTH($H76, $H$100 * $H$102 - 1), M$105 - 1))) / M$107, 0), 1) * $H$103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,{"$f":" ROUND(IF(AS$107 > 0, MAX(0, (MIN(EOMONTH($H76, ($H$100 + $H$101) * $H$102 - 1), AS$106) - MAX(EOMONTH($H76, $H$100 * $H$102 - 1), AS$105 - 1))) / AS$107, 0), 1) * $H$103","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$37, \"dd mmm yy\") & \" - second term - rate - TN\"","v":"Capex add - 01 Apr 96 - second term - rate - TN"},null,null,null,"%",null,0.40000000000000008,null,{"$f":" ROUND(IF(M$107 > 0, MAX(0, (MIN(EOMONTH($H77, ($H$100 + $H$101) * $H$102 - 1), M$106) - MAX(EOMONTH($H77, $H$100 * $H$102 - 1), M$105 - 1))) / M$107, 0), 1) * $H$103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,{"$f":" ROUND(IF(AS$107 > 0, MAX(0, (MIN(EOMONTH($H77, ($H$100 + $H$101) * $H$102 - 1), AS$106) - MAX(EOMONTH($H77, $H$100 * $H$102 - 1), AS$105 - 1))) / AS$107, 0), 1) * $H$103","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$38, \"dd mmm yy\") & \" - second term - rate - TN\"","v":"Capex add - 01 Apr 97 - second term - rate - TN"},null,null,null,"%",null,0.40000000000000008,null,{"$f":" ROUND(IF(M$107 > 0, MAX(0, (MIN(EOMONTH($H78, ($H$100 + $H$101) * $H$102 - 1), M$106) - MAX(EOMONTH($H78, $H$100 * $H$102 - 1), M$105 - 1))) / M$107, 0), 1) * $H$103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,{"$f":" ROUND(IF(AS$107 > 0, MAX(0, (MIN(EOMONTH($H78, ($H$100 + $H$101) * $H$102 - 1), AS$106) - MAX(EOMONTH($H78, $H$100 * $H$102 - 1), AS$105 - 1))) / AS$107, 0), 1) * $H$103","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$39, \"dd mmm yy\") & \" - second term - rate - TN\"","v":"Capex add - 01 Apr 98 - second term - rate - TN"},null,null,null,"%",null,0.40000000000000008,null,{"$f":" ROUND(IF(M$107 > 0, MAX(0, (MIN(EOMONTH($H79, ($H$100 + $H$101) * $H$102 - 1), M$106) - MAX(EOMONTH($H79, $H$100 * $H$102 - 1), M$105 - 1))) / M$107, 0), 1) * $H$103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.02,0.02,0.02,0.02,0.02,0.02,0.02,{"$f":" ROUND(IF(AS$107 > 0, MAX(0, (MIN(EOMONTH($H79, ($H$100 + $H$101) * $H$102 - 1), AS$106) - MAX(EOMONTH($H79, $H$100 * $H$102 - 1), AS$105 - 1))) / AS$107, 0), 1) * $H$103","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$40, \"dd mmm yy\") & \" - second term - rate - TN\"","v":"Capex add - 01 Apr 99 - second term - rate - TN"},null,null,null,"%",null,0.40000000000000008,null,{"$f":" ROUND(IF(M$107 > 0, MAX(0, (MIN(EOMONTH($H80, ($H$100 + $H$101) * $H$102 - 1), M$106) - MAX(EOMONTH($H80, $H$100 * $H$102 - 1), M$105 - 1))) / M$107, 0), 1) * $H$103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.02,0.02,0.02,0.02,0.02,0.02,{"$f":" ROUND(IF(AS$107 > 0, MAX(0, (MIN(EOMONTH($H80, ($H$100 + $H$101) * $H$102 - 1), AS$106) - MAX(EOMONTH($H80, $H$100 * $H$102 - 1), AS$105 - 1))) / AS$107, 0), 1) * $H$103","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$41, \"dd mmm yy\") & \" - second term - rate - TN\"","v":"Capex add - 01 Apr 00 - second term - rate - TN"},null,null,null,"%",null,0.40000000000000008,null,{"$f":" ROUND(IF(M$107 > 0, MAX(0, (MIN(EOMONTH($H81, ($H$100 + $H$101) * $H$102 - 1), M$106) - MAX(EOMONTH($H81, $H$100 * $H$102 - 1), M$105 - 1))) / M$107, 0), 1) * $H$103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.02,0.02,0.02,0.02,0.02,{"$f":" ROUND(IF(AS$107 > 0, MAX(0, (MIN(EOMONTH($H81, ($H$100 + $H$101) * $H$102 - 1), AS$106) - MAX(EOMONTH($H81, $H$100 * $H$102 - 1), AS$105 - 1))) / AS$107, 0), 1) * $H$103","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$42, \"dd mmm yy\") & \" - second term - rate - TN\"","v":"Capex add - 01 Apr 01 - second term - rate - TN"},null,null,null,"%",null,0.40000000000000008,null,{"$f":" ROUND(IF(M$107 > 0, MAX(0, (MIN(EOMONTH($H82, ($H$100 + $H$101) * $H$102 - 1), M$106) - MAX(EOMONTH($H82, $H$100 * $H$102 - 1), M$105 - 1))) / M$107, 0), 1) * $H$103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.02,0.02,0.02,0.02,{"$f":" ROUND(IF(AS$107 > 0, MAX(0, (MIN(EOMONTH($H82, ($H$100 + $H$101) * $H$102 - 1), AS$106) - MAX(EOMONTH($H82, $H$100 * $H$102 - 1), AS$105 - 1))) / AS$107, 0), 1) * $H$103","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$43, \"dd mmm yy\") & \" - second term - rate - TN\"","v":"Capex add - 01 Apr 02 - second term - rate - TN"},null,null,null,"%",null,0.40000000000000008,null,{"$f":" ROUND(IF(M$107 > 0, MAX(0, (MIN(EOMONTH($H83, ($H$100 + $H$101) * $H$102 - 1), M$106) - MAX(EOMONTH($H83, $H$100 * $H$102 - 1), M$105 - 1))) / M$107, 0), 1) * $H$103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.02,0.02,0.02,{"$f":" ROUND(IF(AS$107 > 0, MAX(0, (MIN(EOMONTH($H83, ($H$100 + $H$101) * $H$102 - 1), AS$106) - MAX(EOMONTH($H83, $H$100 * $H$102 - 1), AS$105 - 1))) / AS$107, 0), 1) * $H$103","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$44, \"dd mmm yy\") & \" - second term - rate - TN\"","v":"Capex add - 01 Apr 03 - second term - rate - TN"},null,null,null,"%",null,0.40000000000000008,null,{"$f":" ROUND(IF(M$107 > 0, MAX(0, (MIN(EOMONTH($H84, ($H$100 + $H$101) * $H$102 - 1), M$106) - MAX(EOMONTH($H84, $H$100 * $H$102 - 1), M$105 - 1))) / M$107, 0), 1) * $H$103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.02,0.02,{"$f":" ROUND(IF(AS$107 > 0, MAX(0, (MIN(EOMONTH($H84, ($H$100 + $H$101) * $H$102 - 1), AS$106) - MAX(EOMONTH($H84, $H$100 * $H$102 - 1), AS$105 - 1))) / AS$107, 0), 1) * $H$103","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$45, \"dd mmm yy\") & \" - second term - rate - TN\"","v":"Capex add - 01 Apr 04 - second term - rate - TN"},null,null,null,"%",null,0.40000000000000008,null,{"$f":" ROUND(IF(M$107 > 0, MAX(0, (MIN(EOMONTH($H85, ($H$100 + $H$101) * $H$102 - 1), M$106) - MAX(EOMONTH($H85, $H$100 * $H$102 - 1), M$105 - 1))) / M$107, 0), 1) * $H$103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.02,{"$f":" ROUND(IF(AS$107 > 0, MAX(0, (MIN(EOMONTH($H85, ($H$100 + $H$101) * $H$102 - 1), AS$106) - MAX(EOMONTH($H85, $H$100 * $H$102 - 1), AS$105 - 1))) / AS$107, 0), 1) * $H$103","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$46, \"dd mmm yy\") & \" - second term - rate - TN\"","v":"Capex add - 01 Apr 05 - second term - rate - TN"},null,null,null,"%",null,0.40000000000000008,null,{"$f":" ROUND(IF(M$107 > 0, MAX(0, (MIN(EOMONTH($H86, ($H$100 + $H$101) * $H$102 - 1), M$106) - MAX(EOMONTH($H86, $H$100 * $H$102 - 1), M$105 - 1))) / M$107, 0), 1) * $H$103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$107 > 0, MAX(0, (MIN(EOMONTH($H86, ($H$100 + $H$101) * $H$102 - 1), AS$106) - MAX(EOMONTH($H86, $H$100 * $H$102 - 1), AS$105 - 1))) / AS$107, 0), 1) * $H$103","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$47, \"dd mmm yy\") & \" - second term - rate - TN\"","v":"Capex add - 01 Apr 06 - second term - rate - TN"},null,null,null,"%",null,0.40000000000000008,null,{"$f":" ROUND(IF(M$107 > 0, MAX(0, (MIN(EOMONTH($H87, ($H$100 + $H$101) * $H$102 - 1), M$106) - MAX(EOMONTH($H87, $H$100 * $H$102 - 1), M$105 - 1))) / M$107, 0), 1) * $H$103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$107 > 0, MAX(0, (MIN(EOMONTH($H87, ($H$100 + $H$101) * $H$102 - 1), AS$106) - MAX(EOMONTH($H87, $H$100 * $H$102 - 1), AS$105 - 1))) / AS$107, 0), 1) * $H$103","v":0},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$48, \"dd mmm yy\") & \" - second term - rate - TN\"","v":"Capex add - 01 Apr 07 - second term - rate - TN"},null,null,null,"%",null,0.40000000000000008,null,{"$f":" ROUND(IF(M$107 > 0, MAX(0, (MIN(EOMONTH($H88, ($H$100 + $H$101) * $H$102 - 1), M$106) - MAX(EOMONTH($H88, $H$100 * $H$102 - 1), M$105 - 1))) / M$107, 0), 1) * $H$103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$107 > 0, MAX(0, (MIN(EOMONTH($H88, ($H$100 + $H$101) * $H$102 - 1), AS$106) - MAX(EOMONTH($H88, $H$100 * $H$102 - 1), AS$105 - 1))) / AS$107, 0), 1) * $H$103","v":0},0,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$49, \"dd mmm yy\") & \" - second term - rate - TN\"","v":"Capex add - 01 Apr 08 - second term - rate - TN"},null,null,null,"%",null,0.40000000000000008,null,{"$f":" ROUND(IF(M$107 > 0, MAX(0, (MIN(EOMONTH($H89, ($H$100 + $H$101) * $H$102 - 1), M$106) - MAX(EOMONTH($H89, $H$100 * $H$102 - 1), M$105 - 1))) / M$107, 0), 1) * $H$103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$107 > 0, MAX(0, (MIN(EOMONTH($H89, ($H$100 + $H$101) * $H$102 - 1), AS$106) - MAX(EOMONTH($H89, $H$100 * $H$102 - 1), AS$105 - 1))) / AS$107, 0), 1) * $H$103","v":0},0,0,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$50, \"dd mmm yy\") & \" - second term - rate - TN\"","v":"Capex add - 01 Apr 09 - second term - rate - TN"},null,null,null,"%",null,0.40000000000000008,null,{"$f":" ROUND(IF(M$107 > 0, MAX(0, (MIN(EOMONTH($H90, ($H$100 + $H$101) * $H$102 - 1), M$106) - MAX(EOMONTH($H90, $H$100 * $H$102 - 1), M$105 - 1))) / M$107, 0), 1) * $H$103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$107 > 0, MAX(0, (MIN(EOMONTH($H90, ($H$100 + $H$101) * $H$102 - 1), AS$106) - MAX(EOMONTH($H90, $H$100 * $H$102 - 1), AS$105 - 1))) / AS$107, 0), 1) * $H$103","v":0},0,0,0,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$51, \"dd mmm yy\") & \" - second term - rate - TN\"","v":"Capex add - 01 Apr 10 - second term - rate - TN"},null,null,null,"%",null,0.40000000000000008,null,{"$f":" ROUND(IF(M$107 > 0, MAX(0, (MIN(EOMONTH($H91, ($H$100 + $H$101) * $H$102 - 1), M$106) - MAX(EOMONTH($H91, $H$100 * $H$102 - 1), M$105 - 1))) / M$107, 0), 1) * $H$103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$107 > 0, MAX(0, (MIN(EOMONTH($H91, ($H$100 + $H$101) * $H$102 - 1), AS$106) - MAX(EOMONTH($H91, $H$100 * $H$102 - 1), AS$105 - 1))) / AS$107, 0), 1) * $H$103","v":0},0,0,0,0,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$52, \"dd mmm yy\") & \" - second term - rate - TN\"","v":"Capex add - 01 Apr 11 - second term - rate - TN"},null,null,null,"%",null,0.40000000000000008,null,{"$f":" ROUND(IF(M$107 > 0, MAX(0, (MIN(EOMONTH($H92, ($H$100 + $H$101) * $H$102 - 1), M$106) - MAX(EOMONTH($H92, $H$100 * $H$102 - 1), M$105 - 1))) / M$107, 0), 1) * $H$103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$107 > 0, MAX(0, (MIN(EOMONTH($H92, ($H$100 + $H$101) * $H$102 - 1), AS$106) - MAX(EOMONTH($H92, $H$100 * $H$102 - 1), AS$105 - 1))) / AS$107, 0), 1) * $H$103","v":0},0,0,0,0,0,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$53, \"dd mmm yy\") & \" - second term - rate - TN\"","v":"Capex add - 01 Oct 12 - second term - rate - TN"},null,null,null,"%",null,0.40000000000000008,null,{"$f":" ROUND(IF(M$107 > 0, MAX(0, (MIN(EOMONTH($H93, ($H$100 + $H$101) * $H$102 - 1), M$106) - MAX(EOMONTH($H93, $H$100 * $H$102 - 1), M$105 - 1))) / M$107, 0), 1) * $H$103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$107 > 0, MAX(0, (MIN(EOMONTH($H93, ($H$100 + $H$101) * $H$102 - 1), AS$106) - MAX(EOMONTH($H93, $H$100 * $H$102 - 1), AS$105 - 1))) / AS$107, 0), 1) * $H$103","v":0},0,0,0,0,0,0,0.01,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.01,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$54, \"dd mmm yy\") & \" - second term - rate - TN\"","v":"Capex add - 01 Oct 13 - second term - rate - TN"},null,null,null,"%",null,0.40000000000000008,null,{"$f":" ROUND(IF(M$107 > 0, MAX(0, (MIN(EOMONTH($H94, ($H$100 + $H$101) * $H$102 - 1), M$106) - MAX(EOMONTH($H94, $H$100 * $H$102 - 1), M$105 - 1))) / M$107, 0), 1) * $H$103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$107 > 0, MAX(0, (MIN(EOMONTH($H94, ($H$100 + $H$101) * $H$102 - 1), AS$106) - MAX(EOMONTH($H94, $H$100 * $H$102 - 1), AS$105 - 1))) / AS$107, 0), 1) * $H$103","v":0},0,0,0,0,0,0,0,0.01,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.01,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$55, \"dd mmm yy\") & \" - second term - rate - TN\"","v":"Capex add - 01 Oct 14 - second term - rate - TN"},null,null,null,"%",null,0.40000000000000008,null,{"$f":" ROUND(IF(M$107 > 0, MAX(0, (MIN(EOMONTH($H95, ($H$100 + $H$101) * $H$102 - 1), M$106) - MAX(EOMONTH($H95, $H$100 * $H$102 - 1), M$105 - 1))) / M$107, 0), 1) * $H$103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$107 > 0, MAX(0, (MIN(EOMONTH($H95, ($H$100 + $H$101) * $H$102 - 1), AS$106) - MAX(EOMONTH($H95, $H$100 * $H$102 - 1), AS$105 - 1))) / AS$107, 0), 1) * $H$103","v":0},0,0,0,0,0,0,0,0,0.01,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.01,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$56, \"dd mmm yy\") & \" - second term - rate - TN\"","v":"Capex add - 01 Oct 15 - second term - rate - TN"},null,null,null,"%",null,0.40000000000000008,null,{"$f":" ROUND(IF(M$107 > 0, MAX(0, (MIN(EOMONTH($H96, ($H$100 + $H$101) * $H$102 - 1), M$106) - MAX(EOMONTH($H96, $H$100 * $H$102 - 1), M$105 - 1))) / M$107, 0), 1) * $H$103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$107 > 0, MAX(0, (MIN(EOMONTH($H96, ($H$100 + $H$101) * $H$102 - 1), AS$106) - MAX(EOMONTH($H96, $H$100 * $H$102 - 1), AS$105 - 1))) / AS$107, 0), 1) * $H$103","v":0},0,0,0,0,0,0,0,0,0,0.01,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.01,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$57, \"dd mmm yy\") & \" - second term - rate - TN\"","v":"Capex add - 01 Oct 16 - second term - rate - TN"},null,null,null,"%",null,0.40000000000000008,null,{"$f":" ROUND(IF(M$107 > 0, MAX(0, (MIN(EOMONTH($H97, ($H$100 + $H$101) * $H$102 - 1), M$106) - MAX(EOMONTH($H97, $H$100 * $H$102 - 1), M$105 - 1))) / M$107, 0), 1) * $H$103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$107 > 0, MAX(0, (MIN(EOMONTH($H97, ($H$100 + $H$101) * $H$102 - 1), AS$106) - MAX(EOMONTH($H97, $H$100 * $H$102 - 1), AS$105 - 1))) / AS$107, 0), 1) * $H$103","v":0},0,0,0,0,0,0,0,0,0,0,0.01,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.01,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$58, \"dd mmm yy\") & \" - second term - rate - TN\"","v":"Capex add - 01 Oct 17 - second term - rate - TN"},null,null,null,"%",null,0.40000000000000008,null,{"$f":" ROUND(IF(M$107 > 0, MAX(0, (MIN(EOMONTH($H98, ($H$100 + $H$101) * $H$102 - 1), M$106) - MAX(EOMONTH($H98, $H$100 * $H$102 - 1), M$105 - 1))) / M$107, 0), 1) * $H$103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$107 > 0, MAX(0, (MIN(EOMONTH($H98, ($H$100 + $H$101) * $H$102 - 1), AS$106) - MAX(EOMONTH($H98, $H$100 * $H$102 - 1), AS$105 - 1))) / AS$107, 0), 1) * $H$103","v":0},0,0,0,0,0,0,0,0,0,0,0,0.01,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.01,0,0]
[]
[]
[null,null,"First term rate - RN"]
[]
[null,null,null,null,{"$f":" 'Set Up'!E$34","v":"Capex addition date during year 1993 - 1994"},{"$f":" 'Set Up'!F$34","v":"00:00:00"},{"$f":" 'Set Up'!G$34","v":"00:00:00"},{"$f":" 'Set Up'!H$34","v":"1993-04-01"},{"$f":" 'Set Up'!I$34","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$35","v":"Capex addition date during year 1994 - 1995"},{"$f":" 'Set Up'!F$35","v":"00:00:00"},{"$f":" 'Set Up'!G$35","v":"00:00:00"},{"$f":" 'Set Up'!H$35","v":"1994-04-01"},{"$f":" 'Set Up'!I$35","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$36","v":"Capex addition date during year 1995 - 1996"},{"$f":" 'Set Up'!F$36","v":"00:00:00"},{"$f":" 'Set Up'!G$36","v":"00:00:00"},{"$f":" 'Set Up'!H$36","v":"1995-04-01"},{"$f":" 'Set Up'!I$36","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$37","v":"Capex addition date during year 1996 - 1997"},{"$f":" 'Set Up'!F$37","v":"00:00:00"},{"$f":" 'Set Up'!G$37","v":"00:00:00"},{"$f":" 'Set Up'!H$37","v":"1996-04-01"},{"$f":" 'Set Up'!I$37","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$38","v":"Capex addition date during year 1997 - 1998"},{"$f":" 'Set Up'!F$38","v":"00:00:00"},{"$f":" 'Set Up'!G$38","v":"00:00:00"},{"$f":" 'Set Up'!H$38","v":"1997-04-01"},{"$f":" 'Set Up'!I$38","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$39","v":"Capex addition date during year 1998 - 1999"},{"$f":" 'Set Up'!F$39","v":"00:00:00"},{"$f":" 'Set Up'!G$39","v":"00:00:00"},{"$f":" 'Set Up'!H$39","v":"1998-04-01"},{"$f":" 'Set Up'!I$39","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$40","v":"Capex addition date during year 1999 - 2000"},{"$f":" 'Set Up'!F$40","v":"00:00:00"},{"$f":" 'Set Up'!G$40","v":"00:00:00"},{"$f":" 'Set Up'!H$40","v":"1999-04-01"},{"$f":" 'Set Up'!I$40","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$41","v":"Capex addition date during year 2000 - 2001"},{"$f":" 'Set Up'!F$41","v":"00:00:00"},{"$f":" 'Set Up'!G$41","v":"00:00:00"},{"$f":" 'Set Up'!H$41","v":"2000-04-01"},{"$f":" 'Set Up'!I$41","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$42","v":"Capex addition date during year 2001 - 2002"},{"$f":" 'Set Up'!F$42","v":"00:00:00"},{"$f":" 'Set Up'!G$42","v":"00:00:00"},{"$f":" 'Set Up'!H$42","v":"2001-04-01"},{"$f":" 'Set Up'!I$42","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$43","v":"Capex addition date during year 2002 - 2003"},{"$f":" 'Set Up'!F$43","v":"00:00:00"},{"$f":" 'Set Up'!G$43","v":"00:00:00"},{"$f":" 'Set Up'!H$43","v":"2002-04-01"},{"$f":" 'Set Up'!I$43","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$44","v":"Capex addition date during year 2003 - 2004"},{"$f":" 'Set Up'!F$44","v":"00:00:00"},{"$f":" 'Set Up'!G$44","v":"00:00:00"},{"$f":" 'Set Up'!H$44","v":"2003-04-01"},{"$f":" 'Set Up'!I$44","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$45","v":"Capex addition date during year 2004 - 2005"},{"$f":" 'Set Up'!F$45","v":"00:00:00"},{"$f":" 'Set Up'!G$45","v":"00:00:00"},{"$f":" 'Set Up'!H$45","v":"2004-04-01"},{"$f":" 'Set Up'!I$45","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$46","v":"Capex addition date during year 2005 - 2006"},{"$f":" 'Set Up'!F$46","v":"00:00:00"},{"$f":" 'Set Up'!G$46","v":"00:00:00"},{"$f":" 'Set Up'!H$46","v":"2005-04-01"},{"$f":" 'Set Up'!I$46","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$47","v":"Capex addition date during year 2006 - 2007"},{"$f":" 'Set Up'!F$47","v":"00:00:00"},{"$f":" 'Set Up'!G$47","v":"00:00:00"},{"$f":" 'Set Up'!H$47","v":"2006-04-01"},{"$f":" 'Set Up'!I$47","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$48","v":"Capex addition date during year 2007 - 2008"},{"$f":" 'Set Up'!F$48","v":"00:00:00"},{"$f":" 'Set Up'!G$48","v":"00:00:00"},{"$f":" 'Set Up'!H$48","v":"2007-04-01"},{"$f":" 'Set Up'!I$48","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$49","v":"Capex addition date during year 2008 - 2009"},{"$f":" 'Set Up'!F$49","v":"00:00:00"},{"$f":" 'Set Up'!G$49","v":"00:00:00"},{"$f":" 'Set Up'!H$49","v":"2008-04-01"},{"$f":" 'Set Up'!I$49","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$50","v":"Capex addition date during year 2009 - 2010"},{"$f":" 'Set Up'!F$50","v":"00:00:00"},{"$f":" 'Set Up'!G$50","v":"00:00:00"},{"$f":" 'Set Up'!H$50","v":"2009-04-01"},{"$f":" 'Set Up'!I$50","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$51","v":"Capex addition date during year 2010 - 2011"},{"$f":" 'Set Up'!F$51","v":"00:00:00"},{"$f":" 'Set Up'!G$51","v":"00:00:00"},{"$f":" 'Set Up'!H$51","v":"2010-04-01"},{"$f":" 'Set Up'!I$51","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$52","v":"Capex addition date during year 2011 - 2012"},{"$f":" 'Set Up'!F$52","v":"00:00:00"},{"$f":" 'Set Up'!G$52","v":"00:00:00"},{"$f":" 'Set Up'!H$52","v":"2011-04-01"},{"$f":" 'Set Up'!I$52","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$53","v":"Capex addition date during year 2012 - 2013"},{"$f":" 'Set Up'!F$53","v":"00:00:00"},{"$f":" 'Set Up'!G$53","v":"00:00:00"},{"$f":" 'Set Up'!H$53","v":"2012-10-01"},{"$f":" 'Set Up'!I$53","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$54","v":"Capex addition date during year 2013 - 2014"},{"$f":" 'Set Up'!F$54","v":"00:00:00"},{"$f":" 'Set Up'!G$54","v":"00:00:00"},{"$f":" 'Set Up'!H$54","v":"2013-10-01"},{"$f":" 'Set Up'!I$54","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$55","v":"Capex addition date during year 2014 - 2015"},{"$f":" 'Set Up'!F$55","v":"00:00:00"},{"$f":" 'Set Up'!G$55","v":"00:00:00"},{"$f":" 'Set Up'!H$55","v":"2014-10-01"},{"$f":" 'Set Up'!I$55","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$56","v":"Capex addition date during year 2015 - 2016"},{"$f":" 'Set Up'!F$56","v":"00:00:00"},{"$f":" 'Set Up'!G$56","v":"00:00:00"},{"$f":" 'Set Up'!H$56","v":"2015-10-01"},{"$f":" 'Set Up'!I$56","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$57","v":"Capex addition date during year 2016 - 2017"},{"$f":" 'Set Up'!F$57","v":"00:00:00"},{"$f":" 'Set Up'!G$57","v":"00:00:00"},{"$f":" 'Set Up'!H$57","v":"2016-10-01"},{"$f":" 'Set Up'!I$57","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$58","v":"Capex addition date during year 2017 - 2018"},{"$f":" 'Set Up'!F$58","v":0},{"$f":" 'Set Up'!G$58","v":0},{"$f":" 'Set Up'!H$58","v":"2017-10-01"},{"$f":" 'Set Up'!I$58","v":"date"}]
[]
[null,null,null,null,{"$f":" Inp_Depreciation!E$603","v":"Depreciation term for first rate - RN"},{"$f":" Inp_Depreciation!F$603","v":0},{"$f":" Inp_Depreciation!G$603","v":0},{"$f":" Inp_Depreciation!H$603","v":20},{"$f":" Inp_Depreciation!I$603","v":"years"}]
[null,null,null,null,{"$f":" 'Set Up'!E$69","v":"Months in a year"},{"$f":" 'Set Up'!F$69","v":0},{"$f":" 'Set Up'!G$69","v":0},{"$f":" 'Set Up'!H$69","v":12},{"$f":" 'Set Up'!I$69","v":"months"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$601","v":"Depreciation rate - first 20 years - RN"},{"$f":" Inp_Depreciation!F$601","v":0},{"$f":" Inp_Depreciation!G$601","v":0},{"$f":" Inp_Depreciation!H$601","v":0.03},{"$f":" Inp_Depreciation!I$601","v":"%"}]
[]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$18","v":"Model period beginning - RP1"},{"$f":" 'DL - C4 A'!F$18","v":"00:00:00"},{"$f":" 'DL - C4 A'!G$18","v":"00:00:00"},{"$f":" 'DL - C4 A'!H$18","v":"00:00:00"},{"$f":" 'DL - C4 A'!I$18","v":"date"},{"$f":" 'DL - C4 A'!J$18","v":"00:00:00"},{"$f":" 'DL - C4 A'!K$18","v":"00:00:00"},{"$f":" 'DL - C4 A'!L$18","v":"00:00:00"},{"$f":" 'DL - C4 A'!M$18","v":"1993-04-01"},{"$f":" 'DL - C4 A'!N$18","v":"1994-04-01"},{"$f":" 'DL - C4 A'!O$18","v":"1995-04-01"},{"$f":" 'DL - C4 A'!P$18","v":"1996-04-01"},{"$f":" 'DL - C4 A'!Q$18","v":"1997-04-01"},{"$f":" 'DL - C4 A'!R$18","v":"1998-04-01"},{"$f":" 'DL - C4 A'!S$18","v":"1999-04-01"},{"$f":" 'DL - C4 A'!T$18","v":"2000-04-01"},{"$f":" 'DL - C4 A'!U$18","v":"2001-04-01"},{"$f":" 'DL - C4 A'!V$18","v":"2002-04-01"},{"$f":" 'DL - C4 A'!W$18","v":"2003-04-01"},{"$f":" 'DL - C4 A'!X$18","v":"2004-04-01"},{"$f":" 'DL - C4 A'!Y$18","v":"2005-04-01"},{"$f":" 'DL - C4 A'!Z$18","v":"2006-04-01"},{"$f":" 'DL - C4 A'!AA$18","v":"2007-04-01"},{"$f":" 'DL - C4 A'!AB$18","v":"2008-04-01"},{"$f":" 'DL - C4 A'!AC$18","v":"2009-04-01"},{"$f":" 'DL - C4 A'!AD$18","v":"2010-04-01"},{"$f":" 'DL - C4 A'!AE$18","v":"2011-04-01"},{"$f":" 'DL - C4 A'!AF$18","v":"2012-04-01"},{"$f":" 'DL - C4 A'!AG$18","v":"2013-04-01"},{"$f":" 'DL - C4 A'!AH$18","v":"2014-04-01"},{"$f":" 'DL - C4 A'!AI$18","v":"2015-04-01"},{"$f":" 'DL - C4 A'!AJ$18","v":"2016-04-01"},{"$f":" 'DL - C4 A'!AK$18","v":"2017-04-01"},{"$f":" 'DL - C4 A'!AL$18","v":"2018-04-01"},{"$f":" 'DL - C4 A'!AM$18","v":"2019-04-01"},{"$f":" 'DL - C4 A'!AN$18","v":"2020-04-01"},{"$f":" 'DL - C4 A'!AO$18","v":"2021-04-01"},{"$f":" 'DL - C4 A'!AP$18","v":"2022-04-01"},{"$f":" 'DL - C4 A'!AQ$18","v":"2023-04-01"},{"$f":" 'DL - C4 A'!AR$18","v":"2024-04-01"},{"$f":" 'DL - C4 A'!AS$18","v":"2025-04-01"},{"$f":" 'DL - C4 A'!AT$18","v":"2026-04-01"},{"$f":" 'DL - C4 A'!AU$18","v":"2027-04-01"},{"$f":" 'DL - C4 A'!AV$18","v":"2028-04-01"},{"$f":" 'DL - C4 A'!AW$18","v":"2029-04-01"},{"$f":" 'DL - C4 A'!AX$18","v":"2030-04-01"},{"$f":" 'DL - C4 A'!AY$18","v":"2031-04-01"},{"$f":" 'DL - C4 A'!AZ$18","v":"2032-04-01"},{"$f":" 'DL - C4 A'!BA$18","v":"2033-04-01"},{"$f":" 'DL - C4 A'!BB$18","v":"2034-04-01"},{"$f":" 'DL - C4 A'!BC$18","v":"2035-04-01"},{"$f":" 'DL - C4 A'!BD$18","v":"2036-04-01"},{"$f":" 'DL - C4 A'!BE$18","v":"2037-04-01"},{"$f":" 'DL - C4 A'!BF$18","v":"2038-04-01"},{"$f":" 'DL - C4 A'!BG$18","v":"2039-04-01"},{"$f":" 'DL - C4 A'!BH$18","v":"2040-04-01"},{"$f":" 'DL - C4 A'!BI$18","v":"2041-04-01"},{"$f":" 'DL - C4 A'!BJ$18","v":"2042-04-01"},{"$f":" 'DL - C4 A'!BK$18","v":"2043-04-01"},{"$f":" 'DL - C4 A'!BL$18","v":"2044-04-01"},{"$f":" 'DL - C4 A'!BM$18","v":"2045-04-01"},{"$f":" 'DL - C4 A'!BN$18","v":"2046-04-01"},{"$f":" 'DL - C4 A'!BO$18","v":"2047-04-01"},{"$f":" 'DL - C4 A'!BP$18","v":"2048-04-01"},{"$f":" 'DL - C4 A'!BQ$18","v":"2049-04-01"},{"$f":" 'DL - C4 A'!BR$18","v":"2050-04-01"},{"$f":" 'DL - C4 A'!BS$18","v":"2051-04-01"},{"$f":" 'DL - C4 A'!BT$18","v":"2052-04-01"},{"$f":" 'DL - C4 A'!BU$18","v":"2053-04-01"},{"$f":" 'DL - C4 A'!BV$18","v":"2054-04-01"},{"$f":" 'DL - C4 A'!BW$18","v":"2055-04-01"},{"$f":" 'DL - C4 A'!BX$18","v":"2056-04-01"},{"$f":" 'DL - C4 A'!BY$18","v":"2057-04-01"},{"$f":" 'DL - C4 A'!BZ$18","v":"2058-04-01"},{"$f":" 'DL - C4 A'!CA$18","v":"2059-04-01"}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$22","v":"Model period ending - RP1"},{"$f":" 'DL - C4 A'!F$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!G$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!H$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!I$22","v":"date"},{"$f":" 'DL - C4 A'!J$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!K$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!L$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!M$22","v":"1994-03-31"},{"$f":" 'DL - C4 A'!N$22","v":"1995-03-31"},{"$f":" 'DL - C4 A'!O$22","v":"1996-03-31"},{"$f":" 'DL - C4 A'!P$22","v":"1997-03-31"},{"$f":" 'DL - C4 A'!Q$22","v":"1998-03-31"},{"$f":" 'DL - C4 A'!R$22","v":"1999-03-31"},{"$f":" 'DL - C4 A'!S$22","v":"2000-03-31"},{"$f":" 'DL - C4 A'!T$22","v":"2001-03-31"},{"$f":" 'DL - C4 A'!U$22","v":"2002-03-31"},{"$f":" 'DL - C4 A'!V$22","v":"2003-03-31"},{"$f":" 'DL - C4 A'!W$22","v":"2004-03-31"},{"$f":" 'DL - C4 A'!X$22","v":"2005-03-31"},{"$f":" 'DL - C4 A'!Y$22","v":"2006-03-31"},{"$f":" 'DL - C4 A'!Z$22","v":"2007-03-31"},{"$f":" 'DL - C4 A'!AA$22","v":"2008-03-31"},{"$f":" 'DL - C4 A'!AB$22","v":"2009-03-31"},{"$f":" 'DL - C4 A'!AC$22","v":"2010-03-31"},{"$f":" 'DL - C4 A'!AD$22","v":"2011-03-31"},{"$f":" 'DL - C4 A'!AE$22","v":"2012-03-31"},{"$f":" 'DL - C4 A'!AF$22","v":"2013-03-31"},{"$f":" 'DL - C4 A'!AG$22","v":"2014-03-31"},{"$f":" 'DL - C4 A'!AH$22","v":"2015-03-31"},{"$f":" 'DL - C4 A'!AI$22","v":"2016-03-31"},{"$f":" 'DL - C4 A'!AJ$22","v":"2017-03-31"},{"$f":" 'DL - C4 A'!AK$22","v":"2018-03-31"},{"$f":" 'DL - C4 A'!AL$22","v":"2019-03-31"},{"$f":" 'DL - C4 A'!AM$22","v":"2020-03-31"},{"$f":" 'DL - C4 A'!AN$22","v":"2021-03-31"},{"$f":" 'DL - C4 A'!AO$22","v":"2022-03-31"},{"$f":" 'DL - C4 A'!AP$22","v":"2023-03-31"},{"$f":" 'DL - C4 A'!AQ$22","v":"2024-03-31"},{"$f":" 'DL - C4 A'!AR$22","v":"2025-03-31"},{"$f":" 'DL - C4 A'!AS$22","v":"2026-03-31"},{"$f":" 'DL - C4 A'!AT$22","v":"2027-03-31"},{"$f":" 'DL - C4 A'!AU$22","v":"2028-03-31"},{"$f":" 'DL - C4 A'!AV$22","v":"2029-03-31"},{"$f":" 'DL - C4 A'!AW$22","v":"2030-03-31"},{"$f":" 'DL - C4 A'!AX$22","v":"2031-03-31"},{"$f":" 'DL - C4 A'!AY$22","v":"2032-03-31"},{"$f":" 'DL - C4 A'!AZ$22","v":"2033-03-31"},{"$f":" 'DL - C4 A'!BA$22","v":"2034-03-31"},{"$f":" 'DL - C4 A'!BB$22","v":"2035-03-31"},{"$f":" 'DL - C4 A'!BC$22","v":"2036-03-31"},{"$f":" 'DL - C4 A'!BD$22","v":"2037-03-31"},{"$f":" 'DL - C4 A'!BE$22","v":"2038-03-31"},{"$f":" 'DL - C4 A'!BF$22","v":"2039-03-31"},{"$f":" 'DL - C4 A'!BG$22","v":"2040-03-31"},{"$f":" 'DL - C4 A'!BH$22","v":"2041-03-31"},{"$f":" 'DL - C4 A'!BI$22","v":"2042-03-31"},{"$f":" 'DL - C4 A'!BJ$22","v":"2043-03-31"},{"$f":" 'DL - C4 A'!BK$22","v":"2044-03-31"},{"$f":" 'DL - C4 A'!BL$22","v":"2045-03-31"},{"$f":" 'DL - C4 A'!BM$22","v":"2046-03-31"},{"$f":" 'DL - C4 A'!BN$22","v":"2047-03-31"},{"$f":" 'DL - C4 A'!BO$22","v":"2048-03-31"},{"$f":" 'DL - C4 A'!BP$22","v":"2049-03-31"},{"$f":" 'DL - C4 A'!BQ$22","v":"2050-03-31"},{"$f":" 'DL - C4 A'!BR$22","v":"2051-03-31"},{"$f":" 'DL - C4 A'!BS$22","v":"2052-03-31"},{"$f":" 'DL - C4 A'!BT$22","v":"2053-03-31"},{"$f":" 'DL - C4 A'!BU$22","v":"2054-03-31"},{"$f":" 'DL - C4 A'!BV$22","v":"2055-03-31"},{"$f":" 'DL - C4 A'!BW$22","v":"2056-03-31"},{"$f":" 'DL - C4 A'!BX$22","v":"2057-03-31"},{"$f":" 'DL - C4 A'!BY$22","v":"2058-03-31"},{"$f":" 'DL - C4 A'!BZ$22","v":"2059-03-31"},{"$f":" 'DL - C4 A'!CA$22","v":"2060-03-31"}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$43","v":"Days in model period - RP1"},{"$f":" 'DL - C4 A'!F$43","v":0},{"$f":" 'DL - C4 A'!G$43","v":0},{"$f":" 'DL - C4 A'!H$43","v":0},{"$f":" 'DL - C4 A'!I$43","v":"days"},{"$f":" 'DL - C4 A'!J$43","v":0},{"$f":" 'DL - C4 A'!K$43","v":24472},{"$f":" 'DL - C4 A'!L$43","v":0},{"$f":" 'DL - C4 A'!M$43","v":365},{"$f":" 'DL - C4 A'!N$43","v":365},{"$f":" 'DL - C4 A'!O$43","v":366},{"$f":" 'DL - C4 A'!P$43","v":365},{"$f":" 'DL - C4 A'!Q$43","v":365},{"$f":" 'DL - C4 A'!R$43","v":365},{"$f":" 'DL - C4 A'!S$43","v":366},{"$f":" 'DL - C4 A'!T$43","v":365},{"$f":" 'DL - C4 A'!U$43","v":365},{"$f":" 'DL - C4 A'!V$43","v":365},{"$f":" 'DL - C4 A'!W$43","v":366},{"$f":" 'DL - C4 A'!X$43","v":365},{"$f":" 'DL - C4 A'!Y$43","v":365},{"$f":" 'DL - C4 A'!Z$43","v":365},{"$f":" 'DL - C4 A'!AA$43","v":366},{"$f":" 'DL - C4 A'!AB$43","v":365},{"$f":" 'DL - C4 A'!AC$43","v":365},{"$f":" 'DL - C4 A'!AD$43","v":365},{"$f":" 'DL - C4 A'!AE$43","v":366},{"$f":" 'DL - C4 A'!AF$43","v":365},{"$f":" 'DL - C4 A'!AG$43","v":365},{"$f":" 'DL - C4 A'!AH$43","v":365},{"$f":" 'DL - C4 A'!AI$43","v":366},{"$f":" 'DL - C4 A'!AJ$43","v":365},{"$f":" 'DL - C4 A'!AK$43","v":365},{"$f":" 'DL - C4 A'!AL$43","v":365},{"$f":" 'DL - C4 A'!AM$43","v":366},{"$f":" 'DL - C4 A'!AN$43","v":365},{"$f":" 'DL - C4 A'!AO$43","v":365},{"$f":" 'DL - C4 A'!AP$43","v":365},{"$f":" 'DL - C4 A'!AQ$43","v":366},{"$f":" 'DL - C4 A'!AR$43","v":365},{"$f":" 'DL - C4 A'!AS$43","v":365},{"$f":" 'DL - C4 A'!AT$43","v":365},{"$f":" 'DL - C4 A'!AU$43","v":366},{"$f":" 'DL - C4 A'!AV$43","v":365},{"$f":" 'DL - C4 A'!AW$43","v":365},{"$f":" 'DL - C4 A'!AX$43","v":365},{"$f":" 'DL - C4 A'!AY$43","v":366},{"$f":" 'DL - C4 A'!AZ$43","v":365},{"$f":" 'DL - C4 A'!BA$43","v":365},{"$f":" 'DL - C4 A'!BB$43","v":365},{"$f":" 'DL - C4 A'!BC$43","v":366},{"$f":" 'DL - C4 A'!BD$43","v":365},{"$f":" 'DL - C4 A'!BE$43","v":365},{"$f":" 'DL - C4 A'!BF$43","v":365},{"$f":" 'DL - C4 A'!BG$43","v":366},{"$f":" 'DL - C4 A'!BH$43","v":365},{"$f":" 'DL - C4 A'!BI$43","v":365},{"$f":" 'DL - C4 A'!BJ$43","v":365},{"$f":" 'DL - C4 A'!BK$43","v":366},{"$f":" 'DL - C4 A'!BL$43","v":365},{"$f":" 'DL - C4 A'!BM$43","v":365},{"$f":" 'DL - C4 A'!BN$43","v":365},{"$f":" 'DL - C4 A'!BO$43","v":366},{"$f":" 'DL - C4 A'!BP$43","v":365},{"$f":" 'DL - C4 A'!BQ$43","v":365},{"$f":" 'DL - C4 A'!BR$43","v":365},{"$f":" 'DL - C4 A'!BS$43","v":366},{"$f":" 'DL - C4 A'!BT$43","v":365},{"$f":" 'DL - C4 A'!BU$43","v":365},{"$f":" 'DL - C4 A'!BV$43","v":365},{"$f":" 'DL - C4 A'!BW$43","v":366},{"$f":" 'DL - C4 A'!BX$43","v":365},{"$f":" 'DL - C4 A'!BY$43","v":365},{"$f":" 'DL - C4 A'!BZ$43","v":365},{"$f":" 'DL - C4 A'!CA$43","v":366}]
[]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$34, \"dd mmm yy\") & \" - first term - rate - RN\"","v":"Capex add - 01 Apr 93 - first term - rate - RN"},null,null,null,"%",null,{"$f":" SUM(M172:CA172)","v":0.60000000000000031},null,{"$f":" ROUND(IF(M$170 > 0, MAX(0, (MIN(EOMONTH($H138, $H$164 * $H$165 - 1), M$169) - MAX($H138 + 1, M$168) + 1)) / M$170, 0), 1) * $H$166","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$170 > 0, MAX(0, (MIN(EOMONTH($H138, $H$164 * $H$165 - 1), AS$169) - MAX($H138 + 1, AS$168) + 1)) / AS$170, 0), 1) * $H$166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$35, \"dd mmm yy\") & \" - first term - rate - RN\"","v":"Capex add - 01 Apr 94 - first term - rate - RN"},null,null,null,"%",null,0.60000000000000031,null,{"$f":" ROUND(IF(M$170 > 0, MAX(0, (MIN(EOMONTH($H139, $H$164 * $H$165 - 1), M$169) - MAX($H139 + 1, M$168) + 1)) / M$170, 0), 1) * $H$166","v":0},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$170 > 0, MAX(0, (MIN(EOMONTH($H139, $H$164 * $H$165 - 1), AS$169) - MAX($H139 + 1, AS$168) + 1)) / AS$170, 0), 1) * $H$166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$36, \"dd mmm yy\") & \" - first term - rate - RN\"","v":"Capex add - 01 Apr 95 - first term - rate - RN"},null,null,null,"%",null,0.60000000000000031,null,{"$f":" ROUND(IF(M$170 > 0, MAX(0, (MIN(EOMONTH($H140, $H$164 * $H$165 - 1), M$169) - MAX($H140 + 1, M$168) + 1)) / M$170, 0), 1) * $H$166","v":0},0,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$170 > 0, MAX(0, (MIN(EOMONTH($H140, $H$164 * $H$165 - 1), AS$169) - MAX($H140 + 1, AS$168) + 1)) / AS$170, 0), 1) * $H$166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$37, \"dd mmm yy\") & \" - first term - rate - RN\"","v":"Capex add - 01 Apr 96 - first term - rate - RN"},null,null,null,"%",null,0.60000000000000031,null,{"$f":" ROUND(IF(M$170 > 0, MAX(0, (MIN(EOMONTH($H141, $H$164 * $H$165 - 1), M$169) - MAX($H141 + 1, M$168) + 1)) / M$170, 0), 1) * $H$166","v":0},0,0,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$170 > 0, MAX(0, (MIN(EOMONTH($H141, $H$164 * $H$165 - 1), AS$169) - MAX($H141 + 1, AS$168) + 1)) / AS$170, 0), 1) * $H$166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$38, \"dd mmm yy\") & \" - first term - rate - RN\"","v":"Capex add - 01 Apr 97 - first term - rate - RN"},null,null,null,"%",null,0.60000000000000031,null,{"$f":" ROUND(IF(M$170 > 0, MAX(0, (MIN(EOMONTH($H142, $H$164 * $H$165 - 1), M$169) - MAX($H142 + 1, M$168) + 1)) / M$170, 0), 1) * $H$166","v":0},0,0,0,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$170 > 0, MAX(0, (MIN(EOMONTH($H142, $H$164 * $H$165 - 1), AS$169) - MAX($H142 + 1, AS$168) + 1)) / AS$170, 0), 1) * $H$166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$39, \"dd mmm yy\") & \" - first term - rate - RN\"","v":"Capex add - 01 Apr 98 - first term - rate - RN"},null,null,null,"%",null,0.60000000000000031,null,{"$f":" ROUND(IF(M$170 > 0, MAX(0, (MIN(EOMONTH($H143, $H$164 * $H$165 - 1), M$169) - MAX($H143 + 1, M$168) + 1)) / M$170, 0), 1) * $H$166","v":0},0,0,0,0,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$170 > 0, MAX(0, (MIN(EOMONTH($H143, $H$164 * $H$165 - 1), AS$169) - MAX($H143 + 1, AS$168) + 1)) / AS$170, 0), 1) * $H$166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$40, \"dd mmm yy\") & \" - first term - rate - RN\"","v":"Capex add - 01 Apr 99 - first term - rate - RN"},null,null,null,"%",null,0.60000000000000031,null,{"$f":" ROUND(IF(M$170 > 0, MAX(0, (MIN(EOMONTH($H144, $H$164 * $H$165 - 1), M$169) - MAX($H144 + 1, M$168) + 1)) / M$170, 0), 1) * $H$166","v":0},0,0,0,0,0,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$170 > 0, MAX(0, (MIN(EOMONTH($H144, $H$164 * $H$165 - 1), AS$169) - MAX($H144 + 1, AS$168) + 1)) / AS$170, 0), 1) * $H$166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$41, \"dd mmm yy\") & \" - first term - rate - RN\"","v":"Capex add - 01 Apr 00 - first term - rate - RN"},null,null,null,"%",null,0.60000000000000031,null,{"$f":" ROUND(IF(M$170 > 0, MAX(0, (MIN(EOMONTH($H145, $H$164 * $H$165 - 1), M$169) - MAX($H145 + 1, M$168) + 1)) / M$170, 0), 1) * $H$166","v":0},0,0,0,0,0,0,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0,0,0,0,0,{"$f":" ROUND(IF(AS$170 > 0, MAX(0, (MIN(EOMONTH($H145, $H$164 * $H$165 - 1), AS$169) - MAX($H145 + 1, AS$168) + 1)) / AS$170, 0), 1) * $H$166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$42, \"dd mmm yy\") & \" - first term - rate - RN\"","v":"Capex add - 01 Apr 01 - first term - rate - RN"},null,null,null,"%",null,0.60000000000000031,null,{"$f":" ROUND(IF(M$170 > 0, MAX(0, (MIN(EOMONTH($H146, $H$164 * $H$165 - 1), M$169) - MAX($H146 + 1, M$168) + 1)) / M$170, 0), 1) * $H$166","v":0},0,0,0,0,0,0,0,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0,0,0,0,{"$f":" ROUND(IF(AS$170 > 0, MAX(0, (MIN(EOMONTH($H146, $H$164 * $H$165 - 1), AS$169) - MAX($H146 + 1, AS$168) + 1)) / AS$170, 0), 1) * $H$166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$43, \"dd mmm yy\") & \" - first term - rate - RN\"","v":"Capex add - 01 Apr 02 - first term - rate - RN"},null,null,null,"%",null,0.60000000000000031,null,{"$f":" ROUND(IF(M$170 > 0, MAX(0, (MIN(EOMONTH($H147, $H$164 * $H$165 - 1), M$169) - MAX($H147 + 1, M$168) + 1)) / M$170, 0), 1) * $H$166","v":0},0,0,0,0,0,0,0,0,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0,0,0,{"$f":" ROUND(IF(AS$170 > 0, MAX(0, (MIN(EOMONTH($H147, $H$164 * $H$165 - 1), AS$169) - MAX($H147 + 1, AS$168) + 1)) / AS$170, 0), 1) * $H$166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$44, \"dd mmm yy\") & \" - first term - rate - RN\"","v":"Capex add - 01 Apr 03 - first term - rate - RN"},null,null,null,"%",null,0.60000000000000031,null,{"$f":" ROUND(IF(M$170 > 0, MAX(0, (MIN(EOMONTH($H148, $H$164 * $H$165 - 1), M$169) - MAX($H148 + 1, M$168) + 1)) / M$170, 0), 1) * $H$166","v":0},0,0,0,0,0,0,0,0,0,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0,0,{"$f":" ROUND(IF(AS$170 > 0, MAX(0, (MIN(EOMONTH($H148, $H$164 * $H$165 - 1), AS$169) - MAX($H148 + 1, AS$168) + 1)) / AS$170, 0), 1) * $H$166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$45, \"dd mmm yy\") & \" - first term - rate - RN\"","v":"Capex add - 01 Apr 04 - first term - rate - RN"},null,null,null,"%",null,0.60000000000000031,null,{"$f":" ROUND(IF(M$170 > 0, MAX(0, (MIN(EOMONTH($H149, $H$164 * $H$165 - 1), M$169) - MAX($H149 + 1, M$168) + 1)) / M$170, 0), 1) * $H$166","v":0},0,0,0,0,0,0,0,0,0,0,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0,{"$f":" ROUND(IF(AS$170 > 0, MAX(0, (MIN(EOMONTH($H149, $H$164 * $H$165 - 1), AS$169) - MAX($H149 + 1, AS$168) + 1)) / AS$170, 0), 1) * $H$166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$46, \"dd mmm yy\") & \" - first term - rate - RN\"","v":"Capex add - 01 Apr 05 - first term - rate - RN"},null,null,null,"%",null,0.60000000000000031,null,{"$f":" ROUND(IF(M$170 > 0, MAX(0, (MIN(EOMONTH($H150, $H$164 * $H$165 - 1), M$169) - MAX($H150 + 1, M$168) + 1)) / M$170, 0), 1) * $H$166","v":0},0,0,0,0,0,0,0,0,0,0,0,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":" ROUND(IF(AS$170 > 0, MAX(0, (MIN(EOMONTH($H150, $H$164 * $H$165 - 1), AS$169) - MAX($H150 + 1, AS$168) + 1)) / AS$170, 0), 1) * $H$166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$47, \"dd mmm yy\") & \" - first term - rate - RN\"","v":"Capex add - 01 Apr 06 - first term - rate - RN"},null,null,null,"%",null,0.60000000000000031,null,{"$f":" ROUND(IF(M$170 > 0, MAX(0, (MIN(EOMONTH($H151, $H$164 * $H$165 - 1), M$169) - MAX($H151 + 1, M$168) + 1)) / M$170, 0), 1) * $H$166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":" ROUND(IF(AS$170 > 0, MAX(0, (MIN(EOMONTH($H151, $H$164 * $H$165 - 1), AS$169) - MAX($H151 + 1, AS$168) + 1)) / AS$170, 0), 1) * $H$166","v":0.03},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$48, \"dd mmm yy\") & \" - first term - rate - RN\"","v":"Capex add - 01 Apr 07 - first term - rate - RN"},null,null,null,"%",null,0.60000000000000031,null,{"$f":" ROUND(IF(M$170 > 0, MAX(0, (MIN(EOMONTH($H152, $H$164 * $H$165 - 1), M$169) - MAX($H152 + 1, M$168) + 1)) / M$170, 0), 1) * $H$166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":" ROUND(IF(AS$170 > 0, MAX(0, (MIN(EOMONTH($H152, $H$164 * $H$165 - 1), AS$169) - MAX($H152 + 1, AS$168) + 1)) / AS$170, 0), 1) * $H$166","v":0.03},0.03,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$49, \"dd mmm yy\") & \" - first term - rate - RN\"","v":"Capex add - 01 Apr 08 - first term - rate - RN"},null,null,null,"%",null,0.60000000000000031,null,{"$f":" ROUND(IF(M$170 > 0, MAX(0, (MIN(EOMONTH($H153, $H$164 * $H$165 - 1), M$169) - MAX($H153 + 1, M$168) + 1)) / M$170, 0), 1) * $H$166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":" ROUND(IF(AS$170 > 0, MAX(0, (MIN(EOMONTH($H153, $H$164 * $H$165 - 1), AS$169) - MAX($H153 + 1, AS$168) + 1)) / AS$170, 0), 1) * $H$166","v":0.03},0.03,0.03,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$50, \"dd mmm yy\") & \" - first term - rate - RN\"","v":"Capex add - 01 Apr 09 - first term - rate - RN"},null,null,null,"%",null,0.60000000000000031,null,{"$f":" ROUND(IF(M$170 > 0, MAX(0, (MIN(EOMONTH($H154, $H$164 * $H$165 - 1), M$169) - MAX($H154 + 1, M$168) + 1)) / M$170, 0), 1) * $H$166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":" ROUND(IF(AS$170 > 0, MAX(0, (MIN(EOMONTH($H154, $H$164 * $H$165 - 1), AS$169) - MAX($H154 + 1, AS$168) + 1)) / AS$170, 0), 1) * $H$166","v":0.03},0.03,0.03,0.03,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$51, \"dd mmm yy\") & \" - first term - rate - RN\"","v":"Capex add - 01 Apr 10 - first term - rate - RN"},null,null,null,"%",null,0.60000000000000031,null,{"$f":" ROUND(IF(M$170 > 0, MAX(0, (MIN(EOMONTH($H155, $H$164 * $H$165 - 1), M$169) - MAX($H155 + 1, M$168) + 1)) / M$170, 0), 1) * $H$166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":" ROUND(IF(AS$170 > 0, MAX(0, (MIN(EOMONTH($H155, $H$164 * $H$165 - 1), AS$169) - MAX($H155 + 1, AS$168) + 1)) / AS$170, 0), 1) * $H$166","v":0.03},0.03,0.03,0.03,0.03,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$52, \"dd mmm yy\") & \" - first term - rate - RN\"","v":"Capex add - 01 Apr 11 - first term - rate - RN"},null,null,null,"%",null,0.60000000000000031,null,{"$f":" ROUND(IF(M$170 > 0, MAX(0, (MIN(EOMONTH($H156, $H$164 * $H$165 - 1), M$169) - MAX($H156 + 1, M$168) + 1)) / M$170, 0), 1) * $H$166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":" ROUND(IF(AS$170 > 0, MAX(0, (MIN(EOMONTH($H156, $H$164 * $H$165 - 1), AS$169) - MAX($H156 + 1, AS$168) + 1)) / AS$170, 0), 1) * $H$166","v":0.03},0.03,0.03,0.03,0.03,0.03,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$53, \"dd mmm yy\") & \" - first term - rate - RN\"","v":"Capex add - 01 Oct 12 - first term - rate - RN"},null,null,null,"%",null,0.60000000000000031,null,{"$f":" ROUND(IF(M$170 > 0, MAX(0, (MIN(EOMONTH($H157, $H$164 * $H$165 - 1), M$169) - MAX($H157 + 1, M$168) + 1)) / M$170, 0), 1) * $H$166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.4999999999999999E-2,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":" ROUND(IF(AS$170 > 0, MAX(0, (MIN(EOMONTH($H157, $H$164 * $H$165 - 1), AS$169) - MAX($H157 + 1, AS$168) + 1)) / AS$170, 0), 1) * $H$166","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,1.4999999999999999E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$54, \"dd mmm yy\") & \" - first term - rate - RN\"","v":"Capex add - 01 Oct 13 - first term - rate - RN"},null,null,null,"%",null,0.60000000000000031,null,{"$f":" ROUND(IF(M$170 > 0, MAX(0, (MIN(EOMONTH($H158, $H$164 * $H$165 - 1), M$169) - MAX($H158 + 1, M$168) + 1)) / M$170, 0), 1) * $H$166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.4999999999999999E-2,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":" ROUND(IF(AS$170 > 0, MAX(0, (MIN(EOMONTH($H158, $H$164 * $H$165 - 1), AS$169) - MAX($H158 + 1, AS$168) + 1)) / AS$170, 0), 1) * $H$166","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,1.4999999999999999E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$55, \"dd mmm yy\") & \" - first term - rate - RN\"","v":"Capex add - 01 Oct 14 - first term - rate - RN"},null,null,null,"%",null,0.60000000000000031,null,{"$f":" ROUND(IF(M$170 > 0, MAX(0, (MIN(EOMONTH($H159, $H$164 * $H$165 - 1), M$169) - MAX($H159 + 1, M$168) + 1)) / M$170, 0), 1) * $H$166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.4999999999999999E-2,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":" ROUND(IF(AS$170 > 0, MAX(0, (MIN(EOMONTH($H159, $H$164 * $H$165 - 1), AS$169) - MAX($H159 + 1, AS$168) + 1)) / AS$170, 0), 1) * $H$166","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,1.4999999999999999E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$56, \"dd mmm yy\") & \" - first term - rate - RN\"","v":"Capex add - 01 Oct 15 - first term - rate - RN"},null,null,null,"%",null,0.60000000000000031,null,{"$f":" ROUND(IF(M$170 > 0, MAX(0, (MIN(EOMONTH($H160, $H$164 * $H$165 - 1), M$169) - MAX($H160 + 1, M$168) + 1)) / M$170, 0), 1) * $H$166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.4999999999999999E-2,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":" ROUND(IF(AS$170 > 0, MAX(0, (MIN(EOMONTH($H160, $H$164 * $H$165 - 1), AS$169) - MAX($H160 + 1, AS$168) + 1)) / AS$170, 0), 1) * $H$166","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,1.4999999999999999E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$57, \"dd mmm yy\") & \" - first term - rate - RN\"","v":"Capex add - 01 Oct 16 - first term - rate - RN"},null,null,null,"%",null,0.60000000000000031,null,{"$f":" ROUND(IF(M$170 > 0, MAX(0, (MIN(EOMONTH($H161, $H$164 * $H$165 - 1), M$169) - MAX($H161 + 1, M$168) + 1)) / M$170, 0), 1) * $H$166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.4999999999999999E-2,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":" ROUND(IF(AS$170 > 0, MAX(0, (MIN(EOMONTH($H161, $H$164 * $H$165 - 1), AS$169) - MAX($H161 + 1, AS$168) + 1)) / AS$170, 0), 1) * $H$166","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,1.4999999999999999E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$58, \"dd mmm yy\") & \" - first term - rate - RN\"","v":"Capex add - 01 Oct 17 - first term - rate - RN"},null,null,null,"%",null,0.60000000000000031,null,{"$f":" ROUND(IF(M$170 > 0, MAX(0, (MIN(EOMONTH($H162, $H$164 * $H$165 - 1), M$169) - MAX($H162 + 1, M$168) + 1)) / M$170, 0), 1) * $H$166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.4999999999999999E-2,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":" ROUND(IF(AS$170 > 0, MAX(0, (MIN(EOMONTH($H162, $H$164 * $H$165 - 1), AS$169) - MAX($H162 + 1, AS$168) + 1)) / AS$170, 0), 1) * $H$166","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,1.4999999999999999E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Second term rate - RN"]
[]
[null,null,null,null,{"$f":" 'Set Up'!E$34","v":"Capex addition date during year 1993 - 1994"},{"$f":" 'Set Up'!F$34","v":"00:00:00"},{"$f":" 'Set Up'!G$34","v":"00:00:00"},{"$f":" 'Set Up'!H$34","v":"1993-04-01"},{"$f":" 'Set Up'!I$34","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$35","v":"Capex addition date during year 1994 - 1995"},{"$f":" 'Set Up'!F$35","v":"00:00:00"},{"$f":" 'Set Up'!G$35","v":"00:00:00"},{"$f":" 'Set Up'!H$35","v":"1994-04-01"},{"$f":" 'Set Up'!I$35","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$36","v":"Capex addition date during year 1995 - 1996"},{"$f":" 'Set Up'!F$36","v":"00:00:00"},{"$f":" 'Set Up'!G$36","v":"00:00:00"},{"$f":" 'Set Up'!H$36","v":"1995-04-01"},{"$f":" 'Set Up'!I$36","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$37","v":"Capex addition date during year 1996 - 1997"},{"$f":" 'Set Up'!F$37","v":"00:00:00"},{"$f":" 'Set Up'!G$37","v":"00:00:00"},{"$f":" 'Set Up'!H$37","v":"1996-04-01"},{"$f":" 'Set Up'!I$37","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$38","v":"Capex addition date during year 1997 - 1998"},{"$f":" 'Set Up'!F$38","v":"00:00:00"},{"$f":" 'Set Up'!G$38","v":"00:00:00"},{"$f":" 'Set Up'!H$38","v":"1997-04-01"},{"$f":" 'Set Up'!I$38","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$39","v":"Capex addition date during year 1998 - 1999"},{"$f":" 'Set Up'!F$39","v":"00:00:00"},{"$f":" 'Set Up'!G$39","v":"00:00:00"},{"$f":" 'Set Up'!H$39","v":"1998-04-01"},{"$f":" 'Set Up'!I$39","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$40","v":"Capex addition date during year 1999 - 2000"},{"$f":" 'Set Up'!F$40","v":"00:00:00"},{"$f":" 'Set Up'!G$40","v":"00:00:00"},{"$f":" 'Set Up'!H$40","v":"1999-04-01"},{"$f":" 'Set Up'!I$40","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$41","v":"Capex addition date during year 2000 - 2001"},{"$f":" 'Set Up'!F$41","v":"00:00:00"},{"$f":" 'Set Up'!G$41","v":"00:00:00"},{"$f":" 'Set Up'!H$41","v":"2000-04-01"},{"$f":" 'Set Up'!I$41","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$42","v":"Capex addition date during year 2001 - 2002"},{"$f":" 'Set Up'!F$42","v":"00:00:00"},{"$f":" 'Set Up'!G$42","v":"00:00:00"},{"$f":" 'Set Up'!H$42","v":"2001-04-01"},{"$f":" 'Set Up'!I$42","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$43","v":"Capex addition date during year 2002 - 2003"},{"$f":" 'Set Up'!F$43","v":"00:00:00"},{"$f":" 'Set Up'!G$43","v":"00:00:00"},{"$f":" 'Set Up'!H$43","v":"2002-04-01"},{"$f":" 'Set Up'!I$43","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$44","v":"Capex addition date during year 2003 - 2004"},{"$f":" 'Set Up'!F$44","v":"00:00:00"},{"$f":" 'Set Up'!G$44","v":"00:00:00"},{"$f":" 'Set Up'!H$44","v":"2003-04-01"},{"$f":" 'Set Up'!I$44","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$45","v":"Capex addition date during year 2004 - 2005"},{"$f":" 'Set Up'!F$45","v":"00:00:00"},{"$f":" 'Set Up'!G$45","v":"00:00:00"},{"$f":" 'Set Up'!H$45","v":"2004-04-01"},{"$f":" 'Set Up'!I$45","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$46","v":"Capex addition date during year 2005 - 2006"},{"$f":" 'Set Up'!F$46","v":"00:00:00"},{"$f":" 'Set Up'!G$46","v":"00:00:00"},{"$f":" 'Set Up'!H$46","v":"2005-04-01"},{"$f":" 'Set Up'!I$46","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$47","v":"Capex addition date during year 2006 - 2007"},{"$f":" 'Set Up'!F$47","v":"00:00:00"},{"$f":" 'Set Up'!G$47","v":"00:00:00"},{"$f":" 'Set Up'!H$47","v":"2006-04-01"},{"$f":" 'Set Up'!I$47","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$48","v":"Capex addition date during year 2007 - 2008"},{"$f":" 'Set Up'!F$48","v":"00:00:00"},{"$f":" 'Set Up'!G$48","v":"00:00:00"},{"$f":" 'Set Up'!H$48","v":"2007-04-01"},{"$f":" 'Set Up'!I$48","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$49","v":"Capex addition date during year 2008 - 2009"},{"$f":" 'Set Up'!F$49","v":"00:00:00"},{"$f":" 'Set Up'!G$49","v":"00:00:00"},{"$f":" 'Set Up'!H$49","v":"2008-04-01"},{"$f":" 'Set Up'!I$49","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$50","v":"Capex addition date during year 2009 - 2010"},{"$f":" 'Set Up'!F$50","v":"00:00:00"},{"$f":" 'Set Up'!G$50","v":"00:00:00"},{"$f":" 'Set Up'!H$50","v":"2009-04-01"},{"$f":" 'Set Up'!I$50","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$51","v":"Capex addition date during year 2010 - 2011"},{"$f":" 'Set Up'!F$51","v":"00:00:00"},{"$f":" 'Set Up'!G$51","v":"00:00:00"},{"$f":" 'Set Up'!H$51","v":"2010-04-01"},{"$f":" 'Set Up'!I$51","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$52","v":"Capex addition date during year 2011 - 2012"},{"$f":" 'Set Up'!F$52","v":"00:00:00"},{"$f":" 'Set Up'!G$52","v":"00:00:00"},{"$f":" 'Set Up'!H$52","v":"2011-04-01"},{"$f":" 'Set Up'!I$52","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$53","v":"Capex addition date during year 2012 - 2013"},{"$f":" 'Set Up'!F$53","v":"00:00:00"},{"$f":" 'Set Up'!G$53","v":"00:00:00"},{"$f":" 'Set Up'!H$53","v":"2012-10-01"},{"$f":" 'Set Up'!I$53","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$54","v":"Capex addition date during year 2013 - 2014"},{"$f":" 'Set Up'!F$54","v":"00:00:00"},{"$f":" 'Set Up'!G$54","v":"00:00:00"},{"$f":" 'Set Up'!H$54","v":"2013-10-01"},{"$f":" 'Set Up'!I$54","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$55","v":"Capex addition date during year 2014 - 2015"},{"$f":" 'Set Up'!F$55","v":"00:00:00"},{"$f":" 'Set Up'!G$55","v":"00:00:00"},{"$f":" 'Set Up'!H$55","v":"2014-10-01"},{"$f":" 'Set Up'!I$55","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$56","v":"Capex addition date during year 2015 - 2016"},{"$f":" 'Set Up'!F$56","v":"00:00:00"},{"$f":" 'Set Up'!G$56","v":"00:00:00"},{"$f":" 'Set Up'!H$56","v":"2015-10-01"},{"$f":" 'Set Up'!I$56","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$57","v":"Capex addition date during year 2016 - 2017"},{"$f":" 'Set Up'!F$57","v":"00:00:00"},{"$f":" 'Set Up'!G$57","v":"00:00:00"},{"$f":" 'Set Up'!H$57","v":"2016-10-01"},{"$f":" 'Set Up'!I$57","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$58","v":"Capex addition date during year 2017 - 2018"},{"$f":" 'Set Up'!F$58","v":0},{"$f":" 'Set Up'!G$58","v":0},{"$f":" 'Set Up'!H$58","v":"2017-10-01"},{"$f":" 'Set Up'!I$58","v":"date"}]
[]
[null,null,null,null,{"$f":" Inp_Depreciation!E$603","v":"Depreciation term for first rate - RN"},{"$f":" Inp_Depreciation!F$603","v":0},{"$f":" Inp_Depreciation!G$603","v":0},{"$f":" Inp_Depreciation!H$603","v":20},{"$f":" Inp_Depreciation!I$603","v":"years"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$604","v":"Depreciation term for last rate - RN"},{"$f":" Inp_Depreciation!F$604","v":0},{"$f":" Inp_Depreciation!G$604","v":0},{"$f":" Inp_Depreciation!H$604","v":20},{"$f":" Inp_Depreciation!I$604","v":"years"}]
[null,null,null,null,{"$f":" 'Set Up'!E$69","v":"Months in a year"},{"$f":" 'Set Up'!F$69","v":0},{"$f":" 'Set Up'!G$69","v":0},{"$f":" 'Set Up'!H$69","v":12},{"$f":" 'Set Up'!I$69","v":"months"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$602","v":"Depreciation rate - last 20 years - RN"},{"$f":" Inp_Depreciation!F$602","v":0},{"$f":" Inp_Depreciation!G$602","v":0},{"$f":" Inp_Depreciation!H$602","v":0.02},{"$f":" Inp_Depreciation!I$602","v":"%"}]
[]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$18","v":"Model period beginning - RP1"},{"$f":" 'DL - C4 A'!F$18","v":"00:00:00"},{"$f":" 'DL - C4 A'!G$18","v":"00:00:00"},{"$f":" 'DL - C4 A'!H$18","v":"00:00:00"},{"$f":" 'DL - C4 A'!I$18","v":"date"},{"$f":" 'DL - C4 A'!J$18","v":"00:00:00"},{"$f":" 'DL - C4 A'!K$18","v":"00:00:00"},{"$f":" 'DL - C4 A'!L$18","v":"00:00:00"},{"$f":" 'DL - C4 A'!M$18","v":"1993-04-01"},{"$f":" 'DL - C4 A'!N$18","v":"1994-04-01"},{"$f":" 'DL - C4 A'!O$18","v":"1995-04-01"},{"$f":" 'DL - C4 A'!P$18","v":"1996-04-01"},{"$f":" 'DL - C4 A'!Q$18","v":"1997-04-01"},{"$f":" 'DL - C4 A'!R$18","v":"1998-04-01"},{"$f":" 'DL - C4 A'!S$18","v":"1999-04-01"},{"$f":" 'DL - C4 A'!T$18","v":"2000-04-01"},{"$f":" 'DL - C4 A'!U$18","v":"2001-04-01"},{"$f":" 'DL - C4 A'!V$18","v":"2002-04-01"},{"$f":" 'DL - C4 A'!W$18","v":"2003-04-01"},{"$f":" 'DL - C4 A'!X$18","v":"2004-04-01"},{"$f":" 'DL - C4 A'!Y$18","v":"2005-04-01"},{"$f":" 'DL - C4 A'!Z$18","v":"2006-04-01"},{"$f":" 'DL - C4 A'!AA$18","v":"2007-04-01"},{"$f":" 'DL - C4 A'!AB$18","v":"2008-04-01"},{"$f":" 'DL - C4 A'!AC$18","v":"2009-04-01"},{"$f":" 'DL - C4 A'!AD$18","v":"2010-04-01"},{"$f":" 'DL - C4 A'!AE$18","v":"2011-04-01"},{"$f":" 'DL - C4 A'!AF$18","v":"2012-04-01"},{"$f":" 'DL - C4 A'!AG$18","v":"2013-04-01"},{"$f":" 'DL - C4 A'!AH$18","v":"2014-04-01"},{"$f":" 'DL - C4 A'!AI$18","v":"2015-04-01"},{"$f":" 'DL - C4 A'!AJ$18","v":"2016-04-01"},{"$f":" 'DL - C4 A'!AK$18","v":"2017-04-01"},{"$f":" 'DL - C4 A'!AL$18","v":"2018-04-01"},{"$f":" 'DL - C4 A'!AM$18","v":"2019-04-01"},{"$f":" 'DL - C4 A'!AN$18","v":"2020-04-01"},{"$f":" 'DL - C4 A'!AO$18","v":"2021-04-01"},{"$f":" 'DL - C4 A'!AP$18","v":"2022-04-01"},{"$f":" 'DL - C4 A'!AQ$18","v":"2023-04-01"},{"$f":" 'DL - C4 A'!AR$18","v":"2024-04-01"},{"$f":" 'DL - C4 A'!AS$18","v":"2025-04-01"},{"$f":" 'DL - C4 A'!AT$18","v":"2026-04-01"},{"$f":" 'DL - C4 A'!AU$18","v":"2027-04-01"},{"$f":" 'DL - C4 A'!AV$18","v":"2028-04-01"},{"$f":" 'DL - C4 A'!AW$18","v":"2029-04-01"},{"$f":" 'DL - C4 A'!AX$18","v":"2030-04-01"},{"$f":" 'DL - C4 A'!AY$18","v":"2031-04-01"},{"$f":" 'DL - C4 A'!AZ$18","v":"2032-04-01"},{"$f":" 'DL - C4 A'!BA$18","v":"2033-04-01"},{"$f":" 'DL - C4 A'!BB$18","v":"2034-04-01"},{"$f":" 'DL - C4 A'!BC$18","v":"2035-04-01"},{"$f":" 'DL - C4 A'!BD$18","v":"2036-04-01"},{"$f":" 'DL - C4 A'!BE$18","v":"2037-04-01"},{"$f":" 'DL - C4 A'!BF$18","v":"2038-04-01"},{"$f":" 'DL - C4 A'!BG$18","v":"2039-04-01"},{"$f":" 'DL - C4 A'!BH$18","v":"2040-04-01"},{"$f":" 'DL - C4 A'!BI$18","v":"2041-04-01"},{"$f":" 'DL - C4 A'!BJ$18","v":"2042-04-01"},{"$f":" 'DL - C4 A'!BK$18","v":"2043-04-01"},{"$f":" 'DL - C4 A'!BL$18","v":"2044-04-01"},{"$f":" 'DL - C4 A'!BM$18","v":"2045-04-01"},{"$f":" 'DL - C4 A'!BN$18","v":"2046-04-01"},{"$f":" 'DL - C4 A'!BO$18","v":"2047-04-01"},{"$f":" 'DL - C4 A'!BP$18","v":"2048-04-01"},{"$f":" 'DL - C4 A'!BQ$18","v":"2049-04-01"},{"$f":" 'DL - C4 A'!BR$18","v":"2050-04-01"},{"$f":" 'DL - C4 A'!BS$18","v":"2051-04-01"},{"$f":" 'DL - C4 A'!BT$18","v":"2052-04-01"},{"$f":" 'DL - C4 A'!BU$18","v":"2053-04-01"},{"$f":" 'DL - C4 A'!BV$18","v":"2054-04-01"},{"$f":" 'DL - C4 A'!BW$18","v":"2055-04-01"},{"$f":" 'DL - C4 A'!BX$18","v":"2056-04-01"},{"$f":" 'DL - C4 A'!BY$18","v":"2057-04-01"},{"$f":" 'DL - C4 A'!BZ$18","v":"2058-04-01"},{"$f":" 'DL - C4 A'!CA$18","v":"2059-04-01"}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$22","v":"Model period ending - RP1"},{"$f":" 'DL - C4 A'!F$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!G$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!H$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!I$22","v":"date"},{"$f":" 'DL - C4 A'!J$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!K$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!L$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!M$22","v":"1994-03-31"},{"$f":" 'DL - C4 A'!N$22","v":"1995-03-31"},{"$f":" 'DL - C4 A'!O$22","v":"1996-03-31"},{"$f":" 'DL - C4 A'!P$22","v":"1997-03-31"},{"$f":" 'DL - C4 A'!Q$22","v":"1998-03-31"},{"$f":" 'DL - C4 A'!R$22","v":"1999-03-31"},{"$f":" 'DL - C4 A'!S$22","v":"2000-03-31"},{"$f":" 'DL - C4 A'!T$22","v":"2001-03-31"},{"$f":" 'DL - C4 A'!U$22","v":"2002-03-31"},{"$f":" 'DL - C4 A'!V$22","v":"2003-03-31"},{"$f":" 'DL - C4 A'!W$22","v":"2004-03-31"},{"$f":" 'DL - C4 A'!X$22","v":"2005-03-31"},{"$f":" 'DL - C4 A'!Y$22","v":"2006-03-31"},{"$f":" 'DL - C4 A'!Z$22","v":"2007-03-31"},{"$f":" 'DL - C4 A'!AA$22","v":"2008-03-31"},{"$f":" 'DL - C4 A'!AB$22","v":"2009-03-31"},{"$f":" 'DL - C4 A'!AC$22","v":"2010-03-31"},{"$f":" 'DL - C4 A'!AD$22","v":"2011-03-31"},{"$f":" 'DL - C4 A'!AE$22","v":"2012-03-31"},{"$f":" 'DL - C4 A'!AF$22","v":"2013-03-31"},{"$f":" 'DL - C4 A'!AG$22","v":"2014-03-31"},{"$f":" 'DL - C4 A'!AH$22","v":"2015-03-31"},{"$f":" 'DL - C4 A'!AI$22","v":"2016-03-31"},{"$f":" 'DL - C4 A'!AJ$22","v":"2017-03-31"},{"$f":" 'DL - C4 A'!AK$22","v":"2018-03-31"},{"$f":" 'DL - C4 A'!AL$22","v":"2019-03-31"},{"$f":" 'DL - C4 A'!AM$22","v":"2020-03-31"},{"$f":" 'DL - C4 A'!AN$22","v":"2021-03-31"},{"$f":" 'DL - C4 A'!AO$22","v":"2022-03-31"},{"$f":" 'DL - C4 A'!AP$22","v":"2023-03-31"},{"$f":" 'DL - C4 A'!AQ$22","v":"2024-03-31"},{"$f":" 'DL - C4 A'!AR$22","v":"2025-03-31"},{"$f":" 'DL - C4 A'!AS$22","v":"2026-03-31"},{"$f":" 'DL - C4 A'!AT$22","v":"2027-03-31"},{"$f":" 'DL - C4 A'!AU$22","v":"2028-03-31"},{"$f":" 'DL - C4 A'!AV$22","v":"2029-03-31"},{"$f":" 'DL - C4 A'!AW$22","v":"2030-03-31"},{"$f":" 'DL - C4 A'!AX$22","v":"2031-03-31"},{"$f":" 'DL - C4 A'!AY$22","v":"2032-03-31"},{"$f":" 'DL - C4 A'!AZ$22","v":"2033-03-31"},{"$f":" 'DL - C4 A'!BA$22","v":"2034-03-31"},{"$f":" 'DL - C4 A'!BB$22","v":"2035-03-31"},{"$f":" 'DL - C4 A'!BC$22","v":"2036-03-31"},{"$f":" 'DL - C4 A'!BD$22","v":"2037-03-31"},{"$f":" 'DL - C4 A'!BE$22","v":"2038-03-31"},{"$f":" 'DL - C4 A'!BF$22","v":"2039-03-31"},{"$f":" 'DL - C4 A'!BG$22","v":"2040-03-31"},{"$f":" 'DL - C4 A'!BH$22","v":"2041-03-31"},{"$f":" 'DL - C4 A'!BI$22","v":"2042-03-31"},{"$f":" 'DL - C4 A'!BJ$22","v":"2043-03-31"},{"$f":" 'DL - C4 A'!BK$22","v":"2044-03-31"},{"$f":" 'DL - C4 A'!BL$22","v":"2045-03-31"},{"$f":" 'DL - C4 A'!BM$22","v":"2046-03-31"},{"$f":" 'DL - C4 A'!BN$22","v":"2047-03-31"},{"$f":" 'DL - C4 A'!BO$22","v":"2048-03-31"},{"$f":" 'DL - C4 A'!BP$22","v":"2049-03-31"},{"$f":" 'DL - C4 A'!BQ$22","v":"2050-03-31"},{"$f":" 'DL - C4 A'!BR$22","v":"2051-03-31"},{"$f":" 'DL - C4 A'!BS$22","v":"2052-03-31"},{"$f":" 'DL - C4 A'!BT$22","v":"2053-03-31"},{"$f":" 'DL - C4 A'!BU$22","v":"2054-03-31"},{"$f":" 'DL - C4 A'!BV$22","v":"2055-03-31"},{"$f":" 'DL - C4 A'!BW$22","v":"2056-03-31"},{"$f":" 'DL - C4 A'!BX$22","v":"2057-03-31"},{"$f":" 'DL - C4 A'!BY$22","v":"2058-03-31"},{"$f":" 'DL - C4 A'!BZ$22","v":"2059-03-31"},{"$f":" 'DL - C4 A'!CA$22","v":"2060-03-31"}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$43","v":"Days in model period - RP1"},{"$f":" 'DL - C4 A'!F$43","v":0},{"$f":" 'DL - C4 A'!G$43","v":0},{"$f":" 'DL - C4 A'!H$43","v":0},{"$f":" 'DL - C4 A'!I$43","v":"days"},{"$f":" 'DL - C4 A'!J$43","v":0},{"$f":" 'DL - C4 A'!K$43","v":24472},{"$f":" 'DL - C4 A'!L$43","v":0},{"$f":" 'DL - C4 A'!M$43","v":365},{"$f":" 'DL - C4 A'!N$43","v":365},{"$f":" 'DL - C4 A'!O$43","v":366},{"$f":" 'DL - C4 A'!P$43","v":365},{"$f":" 'DL - C4 A'!Q$43","v":365},{"$f":" 'DL - C4 A'!R$43","v":365},{"$f":" 'DL - C4 A'!S$43","v":366},{"$f":" 'DL - C4 A'!T$43","v":365},{"$f":" 'DL - C4 A'!U$43","v":365},{"$f":" 'DL - C4 A'!V$43","v":365},{"$f":" 'DL - C4 A'!W$43","v":366},{"$f":" 'DL - C4 A'!X$43","v":365},{"$f":" 'DL - C4 A'!Y$43","v":365},{"$f":" 'DL - C4 A'!Z$43","v":365},{"$f":" 'DL - C4 A'!AA$43","v":366},{"$f":" 'DL - C4 A'!AB$43","v":365},{"$f":" 'DL - C4 A'!AC$43","v":365},{"$f":" 'DL - C4 A'!AD$43","v":365},{"$f":" 'DL - C4 A'!AE$43","v":366},{"$f":" 'DL - C4 A'!AF$43","v":365},{"$f":" 'DL - C4 A'!AG$43","v":365},{"$f":" 'DL - C4 A'!AH$43","v":365},{"$f":" 'DL - C4 A'!AI$43","v":366},{"$f":" 'DL - C4 A'!AJ$43","v":365},{"$f":" 'DL - C4 A'!AK$43","v":365},{"$f":" 'DL - C4 A'!AL$43","v":365},{"$f":" 'DL - C4 A'!AM$43","v":366},{"$f":" 'DL - C4 A'!AN$43","v":365},{"$f":" 'DL - C4 A'!AO$43","v":365},{"$f":" 'DL - C4 A'!AP$43","v":365},{"$f":" 'DL - C4 A'!AQ$43","v":366},{"$f":" 'DL - C4 A'!AR$43","v":365},{"$f":" 'DL - C4 A'!AS$43","v":365},{"$f":" 'DL - C4 A'!AT$43","v":365},{"$f":" 'DL - C4 A'!AU$43","v":366},{"$f":" 'DL - C4 A'!AV$43","v":365},{"$f":" 'DL - C4 A'!AW$43","v":365},{"$f":" 'DL - C4 A'!AX$43","v":365},{"$f":" 'DL - C4 A'!AY$43","v":366},{"$f":" 'DL - C4 A'!AZ$43","v":365},{"$f":" 'DL - C4 A'!BA$43","v":365},{"$f":" 'DL - C4 A'!BB$43","v":365},{"$f":" 'DL - C4 A'!BC$43","v":366},{"$f":" 'DL - C4 A'!BD$43","v":365},{"$f":" 'DL - C4 A'!BE$43","v":365},{"$f":" 'DL - C4 A'!BF$43","v":365},{"$f":" 'DL - C4 A'!BG$43","v":366},{"$f":" 'DL - C4 A'!BH$43","v":365},{"$f":" 'DL - C4 A'!BI$43","v":365},{"$f":" 'DL - C4 A'!BJ$43","v":365},{"$f":" 'DL - C4 A'!BK$43","v":366},{"$f":" 'DL - C4 A'!BL$43","v":365},{"$f":" 'DL - C4 A'!BM$43","v":365},{"$f":" 'DL - C4 A'!BN$43","v":365},{"$f":" 'DL - C4 A'!BO$43","v":366},{"$f":" 'DL - C4 A'!BP$43","v":365},{"$f":" 'DL - C4 A'!BQ$43","v":365},{"$f":" 'DL - C4 A'!BR$43","v":365},{"$f":" 'DL - C4 A'!BS$43","v":366},{"$f":" 'DL - C4 A'!BT$43","v":365},{"$f":" 'DL - C4 A'!BU$43","v":365},{"$f":" 'DL - C4 A'!BV$43","v":365},{"$f":" 'DL - C4 A'!BW$43","v":366},{"$f":" 'DL - C4 A'!BX$43","v":365},{"$f":" 'DL - C4 A'!BY$43","v":365},{"$f":" 'DL - C4 A'!BZ$43","v":365},{"$f":" 'DL - C4 A'!CA$43","v":366}]
[]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$34, \"dd mmm yy\") & \" - second term - rate - RN\"","v":"Capex add - 01 Apr 93 - second term - rate - RN"},null,null,null,"%",null,{"$f":" SUM(M236:CA236)","v":0.40000000000000008},null,{"$f":" ROUND(IF(M$234 > 0, MAX(0, (MIN(EOMONTH($H201, ($H$227 + $H$228) * $H$229 - 1), M$233) - MAX(EOMONTH($H201, $H$227 * $H$229 - 1), M$232 - 1))) / M$234, 0), 1) * $H$230","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,{"$f":" ROUND(IF(AS$234 > 0, MAX(0, (MIN(EOMONTH($H201, ($H$227 + $H$228) * $H$229 - 1), AS$233) - MAX(EOMONTH($H201, $H$227 * $H$229 - 1), AS$232 - 1))) / AS$234, 0), 1) * $H$230","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$35, \"dd mmm yy\") & \" - second term - rate - RN\"","v":"Capex add - 01 Apr 94 - second term - rate - RN"},null,null,null,"%",null,0.40000000000000008,null,{"$f":" ROUND(IF(M$234 > 0, MAX(0, (MIN(EOMONTH($H202, ($H$227 + $H$228) * $H$229 - 1), M$233) - MAX(EOMONTH($H202, $H$227 * $H$229 - 1), M$232 - 1))) / M$234, 0), 1) * $H$230","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,{"$f":" ROUND(IF(AS$234 > 0, MAX(0, (MIN(EOMONTH($H202, ($H$227 + $H$228) * $H$229 - 1), AS$233) - MAX(EOMONTH($H202, $H$227 * $H$229 - 1), AS$232 - 1))) / AS$234, 0), 1) * $H$230","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$36, \"dd mmm yy\") & \" - second term - rate - RN\"","v":"Capex add - 01 Apr 95 - second term - rate - RN"},null,null,null,"%",null,0.40000000000000008,null,{"$f":" ROUND(IF(M$234 > 0, MAX(0, (MIN(EOMONTH($H203, ($H$227 + $H$228) * $H$229 - 1), M$233) - MAX(EOMONTH($H203, $H$227 * $H$229 - 1), M$232 - 1))) / M$234, 0), 1) * $H$230","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,{"$f":" ROUND(IF(AS$234 > 0, MAX(0, (MIN(EOMONTH($H203, ($H$227 + $H$228) * $H$229 - 1), AS$233) - MAX(EOMONTH($H203, $H$227 * $H$229 - 1), AS$232 - 1))) / AS$234, 0), 1) * $H$230","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$37, \"dd mmm yy\") & \" - second term - rate - RN\"","v":"Capex add - 01 Apr 96 - second term - rate - RN"},null,null,null,"%",null,0.40000000000000008,null,{"$f":" ROUND(IF(M$234 > 0, MAX(0, (MIN(EOMONTH($H204, ($H$227 + $H$228) * $H$229 - 1), M$233) - MAX(EOMONTH($H204, $H$227 * $H$229 - 1), M$232 - 1))) / M$234, 0), 1) * $H$230","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,{"$f":" ROUND(IF(AS$234 > 0, MAX(0, (MIN(EOMONTH($H204, ($H$227 + $H$228) * $H$229 - 1), AS$233) - MAX(EOMONTH($H204, $H$227 * $H$229 - 1), AS$232 - 1))) / AS$234, 0), 1) * $H$230","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$38, \"dd mmm yy\") & \" - second term - rate - RN\"","v":"Capex add - 01 Apr 97 - second term - rate - RN"},null,null,null,"%",null,0.40000000000000008,null,{"$f":" ROUND(IF(M$234 > 0, MAX(0, (MIN(EOMONTH($H205, ($H$227 + $H$228) * $H$229 - 1), M$233) - MAX(EOMONTH($H205, $H$227 * $H$229 - 1), M$232 - 1))) / M$234, 0), 1) * $H$230","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,{"$f":" ROUND(IF(AS$234 > 0, MAX(0, (MIN(EOMONTH($H205, ($H$227 + $H$228) * $H$229 - 1), AS$233) - MAX(EOMONTH($H205, $H$227 * $H$229 - 1), AS$232 - 1))) / AS$234, 0), 1) * $H$230","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$39, \"dd mmm yy\") & \" - second term - rate - RN\"","v":"Capex add - 01 Apr 98 - second term - rate - RN"},null,null,null,"%",null,0.40000000000000008,null,{"$f":" ROUND(IF(M$234 > 0, MAX(0, (MIN(EOMONTH($H206, ($H$227 + $H$228) * $H$229 - 1), M$233) - MAX(EOMONTH($H206, $H$227 * $H$229 - 1), M$232 - 1))) / M$234, 0), 1) * $H$230","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.02,0.02,0.02,0.02,0.02,0.02,0.02,{"$f":" ROUND(IF(AS$234 > 0, MAX(0, (MIN(EOMONTH($H206, ($H$227 + $H$228) * $H$229 - 1), AS$233) - MAX(EOMONTH($H206, $H$227 * $H$229 - 1), AS$232 - 1))) / AS$234, 0), 1) * $H$230","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$40, \"dd mmm yy\") & \" - second term - rate - RN\"","v":"Capex add - 01 Apr 99 - second term - rate - RN"},null,null,null,"%",null,0.40000000000000008,null,{"$f":" ROUND(IF(M$234 > 0, MAX(0, (MIN(EOMONTH($H207, ($H$227 + $H$228) * $H$229 - 1), M$233) - MAX(EOMONTH($H207, $H$227 * $H$229 - 1), M$232 - 1))) / M$234, 0), 1) * $H$230","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.02,0.02,0.02,0.02,0.02,0.02,{"$f":" ROUND(IF(AS$234 > 0, MAX(0, (MIN(EOMONTH($H207, ($H$227 + $H$228) * $H$229 - 1), AS$233) - MAX(EOMONTH($H207, $H$227 * $H$229 - 1), AS$232 - 1))) / AS$234, 0), 1) * $H$230","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$41, \"dd mmm yy\") & \" - second term - rate - RN\"","v":"Capex add - 01 Apr 00 - second term - rate - RN"},null,null,null,"%",null,0.40000000000000008,null,{"$f":" ROUND(IF(M$234 > 0, MAX(0, (MIN(EOMONTH($H208, ($H$227 + $H$228) * $H$229 - 1), M$233) - MAX(EOMONTH($H208, $H$227 * $H$229 - 1), M$232 - 1))) / M$234, 0), 1) * $H$230","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.02,0.02,0.02,0.02,0.02,{"$f":" ROUND(IF(AS$234 > 0, MAX(0, (MIN(EOMONTH($H208, ($H$227 + $H$228) * $H$229 - 1), AS$233) - MAX(EOMONTH($H208, $H$227 * $H$229 - 1), AS$232 - 1))) / AS$234, 0), 1) * $H$230","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$42, \"dd mmm yy\") & \" - second term - rate - RN\"","v":"Capex add - 01 Apr 01 - second term - rate - RN"},null,null,null,"%",null,0.40000000000000008,null,{"$f":" ROUND(IF(M$234 > 0, MAX(0, (MIN(EOMONTH($H209, ($H$227 + $H$228) * $H$229 - 1), M$233) - MAX(EOMONTH($H209, $H$227 * $H$229 - 1), M$232 - 1))) / M$234, 0), 1) * $H$230","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.02,0.02,0.02,0.02,{"$f":" ROUND(IF(AS$234 > 0, MAX(0, (MIN(EOMONTH($H209, ($H$227 + $H$228) * $H$229 - 1), AS$233) - MAX(EOMONTH($H209, $H$227 * $H$229 - 1), AS$232 - 1))) / AS$234, 0), 1) * $H$230","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$43, \"dd mmm yy\") & \" - second term - rate - RN\"","v":"Capex add - 01 Apr 02 - second term - rate - RN"},null,null,null,"%",null,0.40000000000000008,null,{"$f":" ROUND(IF(M$234 > 0, MAX(0, (MIN(EOMONTH($H210, ($H$227 + $H$228) * $H$229 - 1), M$233) - MAX(EOMONTH($H210, $H$227 * $H$229 - 1), M$232 - 1))) / M$234, 0), 1) * $H$230","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.02,0.02,0.02,{"$f":" ROUND(IF(AS$234 > 0, MAX(0, (MIN(EOMONTH($H210, ($H$227 + $H$228) * $H$229 - 1), AS$233) - MAX(EOMONTH($H210, $H$227 * $H$229 - 1), AS$232 - 1))) / AS$234, 0), 1) * $H$230","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$44, \"dd mmm yy\") & \" - second term - rate - RN\"","v":"Capex add - 01 Apr 03 - second term - rate - RN"},null,null,null,"%",null,0.40000000000000008,null,{"$f":" ROUND(IF(M$234 > 0, MAX(0, (MIN(EOMONTH($H211, ($H$227 + $H$228) * $H$229 - 1), M$233) - MAX(EOMONTH($H211, $H$227 * $H$229 - 1), M$232 - 1))) / M$234, 0), 1) * $H$230","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.02,0.02,{"$f":" ROUND(IF(AS$234 > 0, MAX(0, (MIN(EOMONTH($H211, ($H$227 + $H$228) * $H$229 - 1), AS$233) - MAX(EOMONTH($H211, $H$227 * $H$229 - 1), AS$232 - 1))) / AS$234, 0), 1) * $H$230","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$45, \"dd mmm yy\") & \" - second term - rate - RN\"","v":"Capex add - 01 Apr 04 - second term - rate - RN"},null,null,null,"%",null,0.40000000000000008,null,{"$f":" ROUND(IF(M$234 > 0, MAX(0, (MIN(EOMONTH($H212, ($H$227 + $H$228) * $H$229 - 1), M$233) - MAX(EOMONTH($H212, $H$227 * $H$229 - 1), M$232 - 1))) / M$234, 0), 1) * $H$230","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.02,{"$f":" ROUND(IF(AS$234 > 0, MAX(0, (MIN(EOMONTH($H212, ($H$227 + $H$228) * $H$229 - 1), AS$233) - MAX(EOMONTH($H212, $H$227 * $H$229 - 1), AS$232 - 1))) / AS$234, 0), 1) * $H$230","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$46, \"dd mmm yy\") & \" - second term - rate - RN\"","v":"Capex add - 01 Apr 05 - second term - rate - RN"},null,null,null,"%",null,0.40000000000000008,null,{"$f":" ROUND(IF(M$234 > 0, MAX(0, (MIN(EOMONTH($H213, ($H$227 + $H$228) * $H$229 - 1), M$233) - MAX(EOMONTH($H213, $H$227 * $H$229 - 1), M$232 - 1))) / M$234, 0), 1) * $H$230","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$234 > 0, MAX(0, (MIN(EOMONTH($H213, ($H$227 + $H$228) * $H$229 - 1), AS$233) - MAX(EOMONTH($H213, $H$227 * $H$229 - 1), AS$232 - 1))) / AS$234, 0), 1) * $H$230","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$47, \"dd mmm yy\") & \" - second term - rate - RN\"","v":"Capex add - 01 Apr 06 - second term - rate - RN"},null,null,null,"%",null,0.40000000000000008,null,{"$f":" ROUND(IF(M$234 > 0, MAX(0, (MIN(EOMONTH($H214, ($H$227 + $H$228) * $H$229 - 1), M$233) - MAX(EOMONTH($H214, $H$227 * $H$229 - 1), M$232 - 1))) / M$234, 0), 1) * $H$230","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$234 > 0, MAX(0, (MIN(EOMONTH($H214, ($H$227 + $H$228) * $H$229 - 1), AS$233) - MAX(EOMONTH($H214, $H$227 * $H$229 - 1), AS$232 - 1))) / AS$234, 0), 1) * $H$230","v":0},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$48, \"dd mmm yy\") & \" - second term - rate - RN\"","v":"Capex add - 01 Apr 07 - second term - rate - RN"},null,null,null,"%",null,0.40000000000000008,null,{"$f":" ROUND(IF(M$234 > 0, MAX(0, (MIN(EOMONTH($H215, ($H$227 + $H$228) * $H$229 - 1), M$233) - MAX(EOMONTH($H215, $H$227 * $H$229 - 1), M$232 - 1))) / M$234, 0), 1) * $H$230","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$234 > 0, MAX(0, (MIN(EOMONTH($H215, ($H$227 + $H$228) * $H$229 - 1), AS$233) - MAX(EOMONTH($H215, $H$227 * $H$229 - 1), AS$232 - 1))) / AS$234, 0), 1) * $H$230","v":0},0,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$49, \"dd mmm yy\") & \" - second term - rate - RN\"","v":"Capex add - 01 Apr 08 - second term - rate - RN"},null,null,null,"%",null,0.40000000000000008,null,{"$f":" ROUND(IF(M$234 > 0, MAX(0, (MIN(EOMONTH($H216, ($H$227 + $H$228) * $H$229 - 1), M$233) - MAX(EOMONTH($H216, $H$227 * $H$229 - 1), M$232 - 1))) / M$234, 0), 1) * $H$230","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$234 > 0, MAX(0, (MIN(EOMONTH($H216, ($H$227 + $H$228) * $H$229 - 1), AS$233) - MAX(EOMONTH($H216, $H$227 * $H$229 - 1), AS$232 - 1))) / AS$234, 0), 1) * $H$230","v":0},0,0,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$50, \"dd mmm yy\") & \" - second term - rate - RN\"","v":"Capex add - 01 Apr 09 - second term - rate - RN"},null,null,null,"%",null,0.40000000000000008,null,{"$f":" ROUND(IF(M$234 > 0, MAX(0, (MIN(EOMONTH($H217, ($H$227 + $H$228) * $H$229 - 1), M$233) - MAX(EOMONTH($H217, $H$227 * $H$229 - 1), M$232 - 1))) / M$234, 0), 1) * $H$230","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$234 > 0, MAX(0, (MIN(EOMONTH($H217, ($H$227 + $H$228) * $H$229 - 1), AS$233) - MAX(EOMONTH($H217, $H$227 * $H$229 - 1), AS$232 - 1))) / AS$234, 0), 1) * $H$230","v":0},0,0,0,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$51, \"dd mmm yy\") & \" - second term - rate - RN\"","v":"Capex add - 01 Apr 10 - second term - rate - RN"},null,null,null,"%",null,0.40000000000000008,null,{"$f":" ROUND(IF(M$234 > 0, MAX(0, (MIN(EOMONTH($H218, ($H$227 + $H$228) * $H$229 - 1), M$233) - MAX(EOMONTH($H218, $H$227 * $H$229 - 1), M$232 - 1))) / M$234, 0), 1) * $H$230","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$234 > 0, MAX(0, (MIN(EOMONTH($H218, ($H$227 + $H$228) * $H$229 - 1), AS$233) - MAX(EOMONTH($H218, $H$227 * $H$229 - 1), AS$232 - 1))) / AS$234, 0), 1) * $H$230","v":0},0,0,0,0,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$52, \"dd mmm yy\") & \" - second term - rate - RN\"","v":"Capex add - 01 Apr 11 - second term - rate - RN"},null,null,null,"%",null,0.40000000000000008,null,{"$f":" ROUND(IF(M$234 > 0, MAX(0, (MIN(EOMONTH($H219, ($H$227 + $H$228) * $H$229 - 1), M$233) - MAX(EOMONTH($H219, $H$227 * $H$229 - 1), M$232 - 1))) / M$234, 0), 1) * $H$230","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$234 > 0, MAX(0, (MIN(EOMONTH($H219, ($H$227 + $H$228) * $H$229 - 1), AS$233) - MAX(EOMONTH($H219, $H$227 * $H$229 - 1), AS$232 - 1))) / AS$234, 0), 1) * $H$230","v":0},0,0,0,0,0,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$53, \"dd mmm yy\") & \" - second term - rate - RN\"","v":"Capex add - 01 Oct 12 - second term - rate - RN"},null,null,null,"%",null,0.40000000000000008,null,{"$f":" ROUND(IF(M$234 > 0, MAX(0, (MIN(EOMONTH($H220, ($H$227 + $H$228) * $H$229 - 1), M$233) - MAX(EOMONTH($H220, $H$227 * $H$229 - 1), M$232 - 1))) / M$234, 0), 1) * $H$230","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$234 > 0, MAX(0, (MIN(EOMONTH($H220, ($H$227 + $H$228) * $H$229 - 1), AS$233) - MAX(EOMONTH($H220, $H$227 * $H$229 - 1), AS$232 - 1))) / AS$234, 0), 1) * $H$230","v":0},0,0,0,0,0,0,0.01,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.01,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$54, \"dd mmm yy\") & \" - second term - rate - RN\"","v":"Capex add - 01 Oct 13 - second term - rate - RN"},null,null,null,"%",null,0.40000000000000008,null,{"$f":" ROUND(IF(M$234 > 0, MAX(0, (MIN(EOMONTH($H221, ($H$227 + $H$228) * $H$229 - 1), M$233) - MAX(EOMONTH($H221, $H$227 * $H$229 - 1), M$232 - 1))) / M$234, 0), 1) * $H$230","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$234 > 0, MAX(0, (MIN(EOMONTH($H221, ($H$227 + $H$228) * $H$229 - 1), AS$233) - MAX(EOMONTH($H221, $H$227 * $H$229 - 1), AS$232 - 1))) / AS$234, 0), 1) * $H$230","v":0},0,0,0,0,0,0,0,0.01,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.01,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$55, \"dd mmm yy\") & \" - second term - rate - RN\"","v":"Capex add - 01 Oct 14 - second term - rate - RN"},null,null,null,"%",null,0.40000000000000008,null,{"$f":" ROUND(IF(M$234 > 0, MAX(0, (MIN(EOMONTH($H222, ($H$227 + $H$228) * $H$229 - 1), M$233) - MAX(EOMONTH($H222, $H$227 * $H$229 - 1), M$232 - 1))) / M$234, 0), 1) * $H$230","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$234 > 0, MAX(0, (MIN(EOMONTH($H222, ($H$227 + $H$228) * $H$229 - 1), AS$233) - MAX(EOMONTH($H222, $H$227 * $H$229 - 1), AS$232 - 1))) / AS$234, 0), 1) * $H$230","v":0},0,0,0,0,0,0,0,0,0.01,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.01,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$56, \"dd mmm yy\") & \" - second term - rate - RN\"","v":"Capex add - 01 Oct 15 - second term - rate - RN"},null,null,null,"%",null,0.40000000000000008,null,{"$f":" ROUND(IF(M$234 > 0, MAX(0, (MIN(EOMONTH($H223, ($H$227 + $H$228) * $H$229 - 1), M$233) - MAX(EOMONTH($H223, $H$227 * $H$229 - 1), M$232 - 1))) / M$234, 0), 1) * $H$230","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$234 > 0, MAX(0, (MIN(EOMONTH($H223, ($H$227 + $H$228) * $H$229 - 1), AS$233) - MAX(EOMONTH($H223, $H$227 * $H$229 - 1), AS$232 - 1))) / AS$234, 0), 1) * $H$230","v":0},0,0,0,0,0,0,0,0,0,0.01,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.01,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$57, \"dd mmm yy\") & \" - second term - rate - RN\"","v":"Capex add - 01 Oct 16 - second term - rate - RN"},null,null,null,"%",null,0.40000000000000008,null,{"$f":" ROUND(IF(M$234 > 0, MAX(0, (MIN(EOMONTH($H224, ($H$227 + $H$228) * $H$229 - 1), M$233) - MAX(EOMONTH($H224, $H$227 * $H$229 - 1), M$232 - 1))) / M$234, 0), 1) * $H$230","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$234 > 0, MAX(0, (MIN(EOMONTH($H224, ($H$227 + $H$228) * $H$229 - 1), AS$233) - MAX(EOMONTH($H224, $H$227 * $H$229 - 1), AS$232 - 1))) / AS$234, 0), 1) * $H$230","v":0},0,0,0,0,0,0,0,0,0,0,0.01,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.01,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$58, \"dd mmm yy\") & \" - second term - rate - RN\"","v":"Capex add - 01 Oct 17 - second term - rate - RN"},null,null,null,"%",null,0.40000000000000008,null,{"$f":" ROUND(IF(M$234 > 0, MAX(0, (MIN(EOMONTH($H225, ($H$227 + $H$228) * $H$229 - 1), M$233) - MAX(EOMONTH($H225, $H$227 * $H$229 - 1), M$232 - 1))) / M$234, 0), 1) * $H$230","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$234 > 0, MAX(0, (MIN(EOMONTH($H225, ($H$227 + $H$228) * $H$229 - 1), AS$233) - MAX(EOMONTH($H225, $H$227 * $H$229 - 1), AS$232 - 1))) / AS$234, 0), 1) * $H$230","v":0},0,0,0,0,0,0,0,0,0,0,0,0.01,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.01,0,0]
[]
[]
[null,null,"First term rate - NSI"]
[]
[null,null,null,null,{"$f":" 'Set Up'!E$34","v":"Capex addition date during year 1993 - 1994"},{"$f":" 'Set Up'!F$34","v":"00:00:00"},{"$f":" 'Set Up'!G$34","v":"00:00:00"},{"$f":" 'Set Up'!H$34","v":"1993-04-01"},{"$f":" 'Set Up'!I$34","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$35","v":"Capex addition date during year 1994 - 1995"},{"$f":" 'Set Up'!F$35","v":"00:00:00"},{"$f":" 'Set Up'!G$35","v":"00:00:00"},{"$f":" 'Set Up'!H$35","v":"1994-04-01"},{"$f":" 'Set Up'!I$35","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$36","v":"Capex addition date during year 1995 - 1996"},{"$f":" 'Set Up'!F$36","v":"00:00:00"},{"$f":" 'Set Up'!G$36","v":"00:00:00"},{"$f":" 'Set Up'!H$36","v":"1995-04-01"},{"$f":" 'Set Up'!I$36","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$37","v":"Capex addition date during year 1996 - 1997"},{"$f":" 'Set Up'!F$37","v":"00:00:00"},{"$f":" 'Set Up'!G$37","v":"00:00:00"},{"$f":" 'Set Up'!H$37","v":"1996-04-01"},{"$f":" 'Set Up'!I$37","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$38","v":"Capex addition date during year 1997 - 1998"},{"$f":" 'Set Up'!F$38","v":"00:00:00"},{"$f":" 'Set Up'!G$38","v":"00:00:00"},{"$f":" 'Set Up'!H$38","v":"1997-04-01"},{"$f":" 'Set Up'!I$38","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$39","v":"Capex addition date during year 1998 - 1999"},{"$f":" 'Set Up'!F$39","v":"00:00:00"},{"$f":" 'Set Up'!G$39","v":"00:00:00"},{"$f":" 'Set Up'!H$39","v":"1998-04-01"},{"$f":" 'Set Up'!I$39","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$40","v":"Capex addition date during year 1999 - 2000"},{"$f":" 'Set Up'!F$40","v":"00:00:00"},{"$f":" 'Set Up'!G$40","v":"00:00:00"},{"$f":" 'Set Up'!H$40","v":"1999-04-01"},{"$f":" 'Set Up'!I$40","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$41","v":"Capex addition date during year 2000 - 2001"},{"$f":" 'Set Up'!F$41","v":"00:00:00"},{"$f":" 'Set Up'!G$41","v":"00:00:00"},{"$f":" 'Set Up'!H$41","v":"2000-04-01"},{"$f":" 'Set Up'!I$41","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$42","v":"Capex addition date during year 2001 - 2002"},{"$f":" 'Set Up'!F$42","v":"00:00:00"},{"$f":" 'Set Up'!G$42","v":"00:00:00"},{"$f":" 'Set Up'!H$42","v":"2001-04-01"},{"$f":" 'Set Up'!I$42","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$43","v":"Capex addition date during year 2002 - 2003"},{"$f":" 'Set Up'!F$43","v":"00:00:00"},{"$f":" 'Set Up'!G$43","v":"00:00:00"},{"$f":" 'Set Up'!H$43","v":"2002-04-01"},{"$f":" 'Set Up'!I$43","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$44","v":"Capex addition date during year 2003 - 2004"},{"$f":" 'Set Up'!F$44","v":"00:00:00"},{"$f":" 'Set Up'!G$44","v":"00:00:00"},{"$f":" 'Set Up'!H$44","v":"2003-04-01"},{"$f":" 'Set Up'!I$44","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$45","v":"Capex addition date during year 2004 - 2005"},{"$f":" 'Set Up'!F$45","v":"00:00:00"},{"$f":" 'Set Up'!G$45","v":"00:00:00"},{"$f":" 'Set Up'!H$45","v":"2004-04-01"},{"$f":" 'Set Up'!I$45","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$46","v":"Capex addition date during year 2005 - 2006"},{"$f":" 'Set Up'!F$46","v":"00:00:00"},{"$f":" 'Set Up'!G$46","v":"00:00:00"},{"$f":" 'Set Up'!H$46","v":"2005-04-01"},{"$f":" 'Set Up'!I$46","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$47","v":"Capex addition date during year 2006 - 2007"},{"$f":" 'Set Up'!F$47","v":"00:00:00"},{"$f":" 'Set Up'!G$47","v":"00:00:00"},{"$f":" 'Set Up'!H$47","v":"2006-04-01"},{"$f":" 'Set Up'!I$47","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$48","v":"Capex addition date during year 2007 - 2008"},{"$f":" 'Set Up'!F$48","v":"00:00:00"},{"$f":" 'Set Up'!G$48","v":"00:00:00"},{"$f":" 'Set Up'!H$48","v":"2007-04-01"},{"$f":" 'Set Up'!I$48","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$49","v":"Capex addition date during year 2008 - 2009"},{"$f":" 'Set Up'!F$49","v":"00:00:00"},{"$f":" 'Set Up'!G$49","v":"00:00:00"},{"$f":" 'Set Up'!H$49","v":"2008-04-01"},{"$f":" 'Set Up'!I$49","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$50","v":"Capex addition date during year 2009 - 2010"},{"$f":" 'Set Up'!F$50","v":"00:00:00"},{"$f":" 'Set Up'!G$50","v":"00:00:00"},{"$f":" 'Set Up'!H$50","v":"2009-04-01"},{"$f":" 'Set Up'!I$50","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$51","v":"Capex addition date during year 2010 - 2011"},{"$f":" 'Set Up'!F$51","v":"00:00:00"},{"$f":" 'Set Up'!G$51","v":"00:00:00"},{"$f":" 'Set Up'!H$51","v":"2010-04-01"},{"$f":" 'Set Up'!I$51","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$52","v":"Capex addition date during year 2011 - 2012"},{"$f":" 'Set Up'!F$52","v":"00:00:00"},{"$f":" 'Set Up'!G$52","v":"00:00:00"},{"$f":" 'Set Up'!H$52","v":"2011-04-01"},{"$f":" 'Set Up'!I$52","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$53","v":"Capex addition date during year 2012 - 2013"},{"$f":" 'Set Up'!F$53","v":"00:00:00"},{"$f":" 'Set Up'!G$53","v":"00:00:00"},{"$f":" 'Set Up'!H$53","v":"2012-10-01"},{"$f":" 'Set Up'!I$53","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$54","v":"Capex addition date during year 2013 - 2014"},{"$f":" 'Set Up'!F$54","v":"00:00:00"},{"$f":" 'Set Up'!G$54","v":"00:00:00"},{"$f":" 'Set Up'!H$54","v":"2013-10-01"},{"$f":" 'Set Up'!I$54","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$55","v":"Capex addition date during year 2014 - 2015"},{"$f":" 'Set Up'!F$55","v":"00:00:00"},{"$f":" 'Set Up'!G$55","v":"00:00:00"},{"$f":" 'Set Up'!H$55","v":"2014-10-01"},{"$f":" 'Set Up'!I$55","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$56","v":"Capex addition date during year 2015 - 2016"},{"$f":" 'Set Up'!F$56","v":"00:00:00"},{"$f":" 'Set Up'!G$56","v":"00:00:00"},{"$f":" 'Set Up'!H$56","v":"2015-10-01"},{"$f":" 'Set Up'!I$56","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$57","v":"Capex addition date during year 2016 - 2017"},{"$f":" 'Set Up'!F$57","v":"00:00:00"},{"$f":" 'Set Up'!G$57","v":"00:00:00"},{"$f":" 'Set Up'!H$57","v":"2016-10-01"},{"$f":" 'Set Up'!I$57","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$58","v":"Capex addition date during year 2017 - 2018"},{"$f":" 'Set Up'!F$58","v":0},{"$f":" 'Set Up'!G$58","v":0},{"$f":" 'Set Up'!H$58","v":"2017-10-01"},{"$f":" 'Set Up'!I$58","v":"date"}]
[]
[null,null,null,null,{"$f":" Inp_Depreciation!E$608","v":"Depreciation term for first rate - NSI"},{"$f":" Inp_Depreciation!F$608","v":0},{"$f":" Inp_Depreciation!G$608","v":0},{"$f":" Inp_Depreciation!H$608","v":20},{"$f":" Inp_Depreciation!I$608","v":"years"}]
[null,null,null,null,{"$f":" 'Set Up'!E$69","v":"Months in a year"},{"$f":" 'Set Up'!F$69","v":0},{"$f":" 'Set Up'!G$69","v":0},{"$f":" 'Set Up'!H$69","v":12},{"$f":" 'Set Up'!I$69","v":"months"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$606","v":"Depreciation rate - first 20 years - NSI"},{"$f":" Inp_Depreciation!F$606","v":0},{"$f":" Inp_Depreciation!G$606","v":0},{"$f":" Inp_Depreciation!H$606","v":0.03},{"$f":" Inp_Depreciation!I$606","v":"%"}]
[]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$18","v":"Model period beginning - RP1"},{"$f":" 'DL - C4 A'!F$18","v":"00:00:00"},{"$f":" 'DL - C4 A'!G$18","v":"00:00:00"},{"$f":" 'DL - C4 A'!H$18","v":"00:00:00"},{"$f":" 'DL - C4 A'!I$18","v":"date"},{"$f":" 'DL - C4 A'!J$18","v":"00:00:00"},{"$f":" 'DL - C4 A'!K$18","v":"00:00:00"},{"$f":" 'DL - C4 A'!L$18","v":"00:00:00"},{"$f":" 'DL - C4 A'!M$18","v":"1993-04-01"},{"$f":" 'DL - C4 A'!N$18","v":"1994-04-01"},{"$f":" 'DL - C4 A'!O$18","v":"1995-04-01"},{"$f":" 'DL - C4 A'!P$18","v":"1996-04-01"},{"$f":" 'DL - C4 A'!Q$18","v":"1997-04-01"},{"$f":" 'DL - C4 A'!R$18","v":"1998-04-01"},{"$f":" 'DL - C4 A'!S$18","v":"1999-04-01"},{"$f":" 'DL - C4 A'!T$18","v":"2000-04-01"},{"$f":" 'DL - C4 A'!U$18","v":"2001-04-01"},{"$f":" 'DL - C4 A'!V$18","v":"2002-04-01"},{"$f":" 'DL - C4 A'!W$18","v":"2003-04-01"},{"$f":" 'DL - C4 A'!X$18","v":"2004-04-01"},{"$f":" 'DL - C4 A'!Y$18","v":"2005-04-01"},{"$f":" 'DL - C4 A'!Z$18","v":"2006-04-01"},{"$f":" 'DL - C4 A'!AA$18","v":"2007-04-01"},{"$f":" 'DL - C4 A'!AB$18","v":"2008-04-01"},{"$f":" 'DL - C4 A'!AC$18","v":"2009-04-01"},{"$f":" 'DL - C4 A'!AD$18","v":"2010-04-01"},{"$f":" 'DL - C4 A'!AE$18","v":"2011-04-01"},{"$f":" 'DL - C4 A'!AF$18","v":"2012-04-01"},{"$f":" 'DL - C4 A'!AG$18","v":"2013-04-01"},{"$f":" 'DL - C4 A'!AH$18","v":"2014-04-01"},{"$f":" 'DL - C4 A'!AI$18","v":"2015-04-01"},{"$f":" 'DL - C4 A'!AJ$18","v":"2016-04-01"},{"$f":" 'DL - C4 A'!AK$18","v":"2017-04-01"},{"$f":" 'DL - C4 A'!AL$18","v":"2018-04-01"},{"$f":" 'DL - C4 A'!AM$18","v":"2019-04-01"},{"$f":" 'DL - C4 A'!AN$18","v":"2020-04-01"},{"$f":" 'DL - C4 A'!AO$18","v":"2021-04-01"},{"$f":" 'DL - C4 A'!AP$18","v":"2022-04-01"},{"$f":" 'DL - C4 A'!AQ$18","v":"2023-04-01"},{"$f":" 'DL - C4 A'!AR$18","v":"2024-04-01"},{"$f":" 'DL - C4 A'!AS$18","v":"2025-04-01"},{"$f":" 'DL - C4 A'!AT$18","v":"2026-04-01"},{"$f":" 'DL - C4 A'!AU$18","v":"2027-04-01"},{"$f":" 'DL - C4 A'!AV$18","v":"2028-04-01"},{"$f":" 'DL - C4 A'!AW$18","v":"2029-04-01"},{"$f":" 'DL - C4 A'!AX$18","v":"2030-04-01"},{"$f":" 'DL - C4 A'!AY$18","v":"2031-04-01"},{"$f":" 'DL - C4 A'!AZ$18","v":"2032-04-01"},{"$f":" 'DL - C4 A'!BA$18","v":"2033-04-01"},{"$f":" 'DL - C4 A'!BB$18","v":"2034-04-01"},{"$f":" 'DL - C4 A'!BC$18","v":"2035-04-01"},{"$f":" 'DL - C4 A'!BD$18","v":"2036-04-01"},{"$f":" 'DL - C4 A'!BE$18","v":"2037-04-01"},{"$f":" 'DL - C4 A'!BF$18","v":"2038-04-01"},{"$f":" 'DL - C4 A'!BG$18","v":"2039-04-01"},{"$f":" 'DL - C4 A'!BH$18","v":"2040-04-01"},{"$f":" 'DL - C4 A'!BI$18","v":"2041-04-01"},{"$f":" 'DL - C4 A'!BJ$18","v":"2042-04-01"},{"$f":" 'DL - C4 A'!BK$18","v":"2043-04-01"},{"$f":" 'DL - C4 A'!BL$18","v":"2044-04-01"},{"$f":" 'DL - C4 A'!BM$18","v":"2045-04-01"},{"$f":" 'DL - C4 A'!BN$18","v":"2046-04-01"},{"$f":" 'DL - C4 A'!BO$18","v":"2047-04-01"},{"$f":" 'DL - C4 A'!BP$18","v":"2048-04-01"},{"$f":" 'DL - C4 A'!BQ$18","v":"2049-04-01"},{"$f":" 'DL - C4 A'!BR$18","v":"2050-04-01"},{"$f":" 'DL - C4 A'!BS$18","v":"2051-04-01"},{"$f":" 'DL - C4 A'!BT$18","v":"2052-04-01"},{"$f":" 'DL - C4 A'!BU$18","v":"2053-04-01"},{"$f":" 'DL - C4 A'!BV$18","v":"2054-04-01"},{"$f":" 'DL - C4 A'!BW$18","v":"2055-04-01"},{"$f":" 'DL - C4 A'!BX$18","v":"2056-04-01"},{"$f":" 'DL - C4 A'!BY$18","v":"2057-04-01"},{"$f":" 'DL - C4 A'!BZ$18","v":"2058-04-01"},{"$f":" 'DL - C4 A'!CA$18","v":"2059-04-01"}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$22","v":"Model period ending - RP1"},{"$f":" 'DL - C4 A'!F$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!G$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!H$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!I$22","v":"date"},{"$f":" 'DL - C4 A'!J$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!K$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!L$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!M$22","v":"1994-03-31"},{"$f":" 'DL - C4 A'!N$22","v":"1995-03-31"},{"$f":" 'DL - C4 A'!O$22","v":"1996-03-31"},{"$f":" 'DL - C4 A'!P$22","v":"1997-03-31"},{"$f":" 'DL - C4 A'!Q$22","v":"1998-03-31"},{"$f":" 'DL - C4 A'!R$22","v":"1999-03-31"},{"$f":" 'DL - C4 A'!S$22","v":"2000-03-31"},{"$f":" 'DL - C4 A'!T$22","v":"2001-03-31"},{"$f":" 'DL - C4 A'!U$22","v":"2002-03-31"},{"$f":" 'DL - C4 A'!V$22","v":"2003-03-31"},{"$f":" 'DL - C4 A'!W$22","v":"2004-03-31"},{"$f":" 'DL - C4 A'!X$22","v":"2005-03-31"},{"$f":" 'DL - C4 A'!Y$22","v":"2006-03-31"},{"$f":" 'DL - C4 A'!Z$22","v":"2007-03-31"},{"$f":" 'DL - C4 A'!AA$22","v":"2008-03-31"},{"$f":" 'DL - C4 A'!AB$22","v":"2009-03-31"},{"$f":" 'DL - C4 A'!AC$22","v":"2010-03-31"},{"$f":" 'DL - C4 A'!AD$22","v":"2011-03-31"},{"$f":" 'DL - C4 A'!AE$22","v":"2012-03-31"},{"$f":" 'DL - C4 A'!AF$22","v":"2013-03-31"},{"$f":" 'DL - C4 A'!AG$22","v":"2014-03-31"},{"$f":" 'DL - C4 A'!AH$22","v":"2015-03-31"},{"$f":" 'DL - C4 A'!AI$22","v":"2016-03-31"},{"$f":" 'DL - C4 A'!AJ$22","v":"2017-03-31"},{"$f":" 'DL - C4 A'!AK$22","v":"2018-03-31"},{"$f":" 'DL - C4 A'!AL$22","v":"2019-03-31"},{"$f":" 'DL - C4 A'!AM$22","v":"2020-03-31"},{"$f":" 'DL - C4 A'!AN$22","v":"2021-03-31"},{"$f":" 'DL - C4 A'!AO$22","v":"2022-03-31"},{"$f":" 'DL - C4 A'!AP$22","v":"2023-03-31"},{"$f":" 'DL - C4 A'!AQ$22","v":"2024-03-31"},{"$f":" 'DL - C4 A'!AR$22","v":"2025-03-31"},{"$f":" 'DL - C4 A'!AS$22","v":"2026-03-31"},{"$f":" 'DL - C4 A'!AT$22","v":"2027-03-31"},{"$f":" 'DL - C4 A'!AU$22","v":"2028-03-31"},{"$f":" 'DL - C4 A'!AV$22","v":"2029-03-31"},{"$f":" 'DL - C4 A'!AW$22","v":"2030-03-31"},{"$f":" 'DL - C4 A'!AX$22","v":"2031-03-31"},{"$f":" 'DL - C4 A'!AY$22","v":"2032-03-31"},{"$f":" 'DL - C4 A'!AZ$22","v":"2033-03-31"},{"$f":" 'DL - C4 A'!BA$22","v":"2034-03-31"},{"$f":" 'DL - C4 A'!BB$22","v":"2035-03-31"},{"$f":" 'DL - C4 A'!BC$22","v":"2036-03-31"},{"$f":" 'DL - C4 A'!BD$22","v":"2037-03-31"},{"$f":" 'DL - C4 A'!BE$22","v":"2038-03-31"},{"$f":" 'DL - C4 A'!BF$22","v":"2039-03-31"},{"$f":" 'DL - C4 A'!BG$22","v":"2040-03-31"},{"$f":" 'DL - C4 A'!BH$22","v":"2041-03-31"},{"$f":" 'DL - C4 A'!BI$22","v":"2042-03-31"},{"$f":" 'DL - C4 A'!BJ$22","v":"2043-03-31"},{"$f":" 'DL - C4 A'!BK$22","v":"2044-03-31"},{"$f":" 'DL - C4 A'!BL$22","v":"2045-03-31"},{"$f":" 'DL - C4 A'!BM$22","v":"2046-03-31"},{"$f":" 'DL - C4 A'!BN$22","v":"2047-03-31"},{"$f":" 'DL - C4 A'!BO$22","v":"2048-03-31"},{"$f":" 'DL - C4 A'!BP$22","v":"2049-03-31"},{"$f":" 'DL - C4 A'!BQ$22","v":"2050-03-31"},{"$f":" 'DL - C4 A'!BR$22","v":"2051-03-31"},{"$f":" 'DL - C4 A'!BS$22","v":"2052-03-31"},{"$f":" 'DL - C4 A'!BT$22","v":"2053-03-31"},{"$f":" 'DL - C4 A'!BU$22","v":"2054-03-31"},{"$f":" 'DL - C4 A'!BV$22","v":"2055-03-31"},{"$f":" 'DL - C4 A'!BW$22","v":"2056-03-31"},{"$f":" 'DL - C4 A'!BX$22","v":"2057-03-31"},{"$f":" 'DL - C4 A'!BY$22","v":"2058-03-31"},{"$f":" 'DL - C4 A'!BZ$22","v":"2059-03-31"},{"$f":" 'DL - C4 A'!CA$22","v":"2060-03-31"}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$43","v":"Days in model period - RP1"},{"$f":" 'DL - C4 A'!F$43","v":0},{"$f":" 'DL - C4 A'!G$43","v":0},{"$f":" 'DL - C4 A'!H$43","v":0},{"$f":" 'DL - C4 A'!I$43","v":"days"},{"$f":" 'DL - C4 A'!J$43","v":0},{"$f":" 'DL - C4 A'!K$43","v":24472},{"$f":" 'DL - C4 A'!L$43","v":0},{"$f":" 'DL - C4 A'!M$43","v":365},{"$f":" 'DL - C4 A'!N$43","v":365},{"$f":" 'DL - C4 A'!O$43","v":366},{"$f":" 'DL - C4 A'!P$43","v":365},{"$f":" 'DL - C4 A'!Q$43","v":365},{"$f":" 'DL - C4 A'!R$43","v":365},{"$f":" 'DL - C4 A'!S$43","v":366},{"$f":" 'DL - C4 A'!T$43","v":365},{"$f":" 'DL - C4 A'!U$43","v":365},{"$f":" 'DL - C4 A'!V$43","v":365},{"$f":" 'DL - C4 A'!W$43","v":366},{"$f":" 'DL - C4 A'!X$43","v":365},{"$f":" 'DL - C4 A'!Y$43","v":365},{"$f":" 'DL - C4 A'!Z$43","v":365},{"$f":" 'DL - C4 A'!AA$43","v":366},{"$f":" 'DL - C4 A'!AB$43","v":365},{"$f":" 'DL - C4 A'!AC$43","v":365},{"$f":" 'DL - C4 A'!AD$43","v":365},{"$f":" 'DL - C4 A'!AE$43","v":366},{"$f":" 'DL - C4 A'!AF$43","v":365},{"$f":" 'DL - C4 A'!AG$43","v":365},{"$f":" 'DL - C4 A'!AH$43","v":365},{"$f":" 'DL - C4 A'!AI$43","v":366},{"$f":" 'DL - C4 A'!AJ$43","v":365},{"$f":" 'DL - C4 A'!AK$43","v":365},{"$f":" 'DL - C4 A'!AL$43","v":365},{"$f":" 'DL - C4 A'!AM$43","v":366},{"$f":" 'DL - C4 A'!AN$43","v":365},{"$f":" 'DL - C4 A'!AO$43","v":365},{"$f":" 'DL - C4 A'!AP$43","v":365},{"$f":" 'DL - C4 A'!AQ$43","v":366},{"$f":" 'DL - C4 A'!AR$43","v":365},{"$f":" 'DL - C4 A'!AS$43","v":365},{"$f":" 'DL - C4 A'!AT$43","v":365},{"$f":" 'DL - C4 A'!AU$43","v":366},{"$f":" 'DL - C4 A'!AV$43","v":365},{"$f":" 'DL - C4 A'!AW$43","v":365},{"$f":" 'DL - C4 A'!AX$43","v":365},{"$f":" 'DL - C4 A'!AY$43","v":366},{"$f":" 'DL - C4 A'!AZ$43","v":365},{"$f":" 'DL - C4 A'!BA$43","v":365},{"$f":" 'DL - C4 A'!BB$43","v":365},{"$f":" 'DL - C4 A'!BC$43","v":366},{"$f":" 'DL - C4 A'!BD$43","v":365},{"$f":" 'DL - C4 A'!BE$43","v":365},{"$f":" 'DL - C4 A'!BF$43","v":365},{"$f":" 'DL - C4 A'!BG$43","v":366},{"$f":" 'DL - C4 A'!BH$43","v":365},{"$f":" 'DL - C4 A'!BI$43","v":365},{"$f":" 'DL - C4 A'!BJ$43","v":365},{"$f":" 'DL - C4 A'!BK$43","v":366},{"$f":" 'DL - C4 A'!BL$43","v":365},{"$f":" 'DL - C4 A'!BM$43","v":365},{"$f":" 'DL - C4 A'!BN$43","v":365},{"$f":" 'DL - C4 A'!BO$43","v":366},{"$f":" 'DL - C4 A'!BP$43","v":365},{"$f":" 'DL - C4 A'!BQ$43","v":365},{"$f":" 'DL - C4 A'!BR$43","v":365},{"$f":" 'DL - C4 A'!BS$43","v":366},{"$f":" 'DL - C4 A'!BT$43","v":365},{"$f":" 'DL - C4 A'!BU$43","v":365},{"$f":" 'DL - C4 A'!BV$43","v":365},{"$f":" 'DL - C4 A'!BW$43","v":366},{"$f":" 'DL - C4 A'!BX$43","v":365},{"$f":" 'DL - C4 A'!BY$43","v":365},{"$f":" 'DL - C4 A'!BZ$43","v":365},{"$f":" 'DL - C4 A'!CA$43","v":366}]
[]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$34, \"dd mmm yy\") & \" - first term - rate - NSI\"","v":"Capex add - 01 Apr 93 - first term - rate - NSI"},null,null,null,"%",null,{"$f":" SUM(M299:CA299)","v":0.60000000000000031},null,{"$f":" ROUND(IF(M$297 > 0, MAX(0, (MIN(EOMONTH($H265, $H$291 * $H$292 - 1), M$296) - MAX($H265 + 1, M$295) + 1)) / M$297, 0), 1) * $H$293","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$297 > 0, MAX(0, (MIN(EOMONTH($H265, $H$291 * $H$292 - 1), AS$296) - MAX($H265 + 1, AS$295) + 1)) / AS$297, 0), 1) * $H$293","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$35, \"dd mmm yy\") & \" - first term - rate - NSI\"","v":"Capex add - 01 Apr 94 - first term - rate - NSI"},null,null,null,"%",null,0.60000000000000031,null,{"$f":" ROUND(IF(M$297 > 0, MAX(0, (MIN(EOMONTH($H266, $H$291 * $H$292 - 1), M$296) - MAX($H266 + 1, M$295) + 1)) / M$297, 0), 1) * $H$293","v":0},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$297 > 0, MAX(0, (MIN(EOMONTH($H266, $H$291 * $H$292 - 1), AS$296) - MAX($H266 + 1, AS$295) + 1)) / AS$297, 0), 1) * $H$293","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$36, \"dd mmm yy\") & \" - first term - rate - NSI\"","v":"Capex add - 01 Apr 95 - first term - rate - NSI"},null,null,null,"%",null,0.60000000000000031,null,{"$f":" ROUND(IF(M$297 > 0, MAX(0, (MIN(EOMONTH($H267, $H$291 * $H$292 - 1), M$296) - MAX($H267 + 1, M$295) + 1)) / M$297, 0), 1) * $H$293","v":0},0,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$297 > 0, MAX(0, (MIN(EOMONTH($H267, $H$291 * $H$292 - 1), AS$296) - MAX($H267 + 1, AS$295) + 1)) / AS$297, 0), 1) * $H$293","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$37, \"dd mmm yy\") & \" - first term - rate - NSI\"","v":"Capex add - 01 Apr 96 - first term - rate - NSI"},null,null,null,"%",null,0.60000000000000031,null,{"$f":" ROUND(IF(M$297 > 0, MAX(0, (MIN(EOMONTH($H268, $H$291 * $H$292 - 1), M$296) - MAX($H268 + 1, M$295) + 1)) / M$297, 0), 1) * $H$293","v":0},0,0,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$297 > 0, MAX(0, (MIN(EOMONTH($H268, $H$291 * $H$292 - 1), AS$296) - MAX($H268 + 1, AS$295) + 1)) / AS$297, 0), 1) * $H$293","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$38, \"dd mmm yy\") & \" - first term - rate - NSI\"","v":"Capex add - 01 Apr 97 - first term - rate - NSI"},null,null,null,"%",null,0.60000000000000031,null,{"$f":" ROUND(IF(M$297 > 0, MAX(0, (MIN(EOMONTH($H269, $H$291 * $H$292 - 1), M$296) - MAX($H269 + 1, M$295) + 1)) / M$297, 0), 1) * $H$293","v":0},0,0,0,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$297 > 0, MAX(0, (MIN(EOMONTH($H269, $H$291 * $H$292 - 1), AS$296) - MAX($H269 + 1, AS$295) + 1)) / AS$297, 0), 1) * $H$293","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$39, \"dd mmm yy\") & \" - first term - rate - NSI\"","v":"Capex add - 01 Apr 98 - first term - rate - NSI"},null,null,null,"%",null,0.60000000000000031,null,{"$f":" ROUND(IF(M$297 > 0, MAX(0, (MIN(EOMONTH($H270, $H$291 * $H$292 - 1), M$296) - MAX($H270 + 1, M$295) + 1)) / M$297, 0), 1) * $H$293","v":0},0,0,0,0,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$297 > 0, MAX(0, (MIN(EOMONTH($H270, $H$291 * $H$292 - 1), AS$296) - MAX($H270 + 1, AS$295) + 1)) / AS$297, 0), 1) * $H$293","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$40, \"dd mmm yy\") & \" - first term - rate - NSI\"","v":"Capex add - 01 Apr 99 - first term - rate - NSI"},null,null,null,"%",null,0.60000000000000031,null,{"$f":" ROUND(IF(M$297 > 0, MAX(0, (MIN(EOMONTH($H271, $H$291 * $H$292 - 1), M$296) - MAX($H271 + 1, M$295) + 1)) / M$297, 0), 1) * $H$293","v":0},0,0,0,0,0,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$297 > 0, MAX(0, (MIN(EOMONTH($H271, $H$291 * $H$292 - 1), AS$296) - MAX($H271 + 1, AS$295) + 1)) / AS$297, 0), 1) * $H$293","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$41, \"dd mmm yy\") & \" - first term - rate - NSI\"","v":"Capex add - 01 Apr 00 - first term - rate - NSI"},null,null,null,"%",null,0.60000000000000031,null,{"$f":" ROUND(IF(M$297 > 0, MAX(0, (MIN(EOMONTH($H272, $H$291 * $H$292 - 1), M$296) - MAX($H272 + 1, M$295) + 1)) / M$297, 0), 1) * $H$293","v":0},0,0,0,0,0,0,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0,0,0,0,0,{"$f":" ROUND(IF(AS$297 > 0, MAX(0, (MIN(EOMONTH($H272, $H$291 * $H$292 - 1), AS$296) - MAX($H272 + 1, AS$295) + 1)) / AS$297, 0), 1) * $H$293","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$42, \"dd mmm yy\") & \" - first term - rate - NSI\"","v":"Capex add - 01 Apr 01 - first term - rate - NSI"},null,null,null,"%",null,0.60000000000000031,null,{"$f":" ROUND(IF(M$297 > 0, MAX(0, (MIN(EOMONTH($H273, $H$291 * $H$292 - 1), M$296) - MAX($H273 + 1, M$295) + 1)) / M$297, 0), 1) * $H$293","v":0},0,0,0,0,0,0,0,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0,0,0,0,{"$f":" ROUND(IF(AS$297 > 0, MAX(0, (MIN(EOMONTH($H273, $H$291 * $H$292 - 1), AS$296) - MAX($H273 + 1, AS$295) + 1)) / AS$297, 0), 1) * $H$293","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$43, \"dd mmm yy\") & \" - first term - rate - NSI\"","v":"Capex add - 01 Apr 02 - first term - rate - NSI"},null,null,null,"%",null,0.60000000000000031,null,{"$f":" ROUND(IF(M$297 > 0, MAX(0, (MIN(EOMONTH($H274, $H$291 * $H$292 - 1), M$296) - MAX($H274 + 1, M$295) + 1)) / M$297, 0), 1) * $H$293","v":0},0,0,0,0,0,0,0,0,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0,0,0,{"$f":" ROUND(IF(AS$297 > 0, MAX(0, (MIN(EOMONTH($H274, $H$291 * $H$292 - 1), AS$296) - MAX($H274 + 1, AS$295) + 1)) / AS$297, 0), 1) * $H$293","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$44, \"dd mmm yy\") & \" - first term - rate - NSI\"","v":"Capex add - 01 Apr 03 - first term - rate - NSI"},null,null,null,"%",null,0.60000000000000031,null,{"$f":" ROUND(IF(M$297 > 0, MAX(0, (MIN(EOMONTH($H275, $H$291 * $H$292 - 1), M$296) - MAX($H275 + 1, M$295) + 1)) / M$297, 0), 1) * $H$293","v":0},0,0,0,0,0,0,0,0,0,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0,0,{"$f":" ROUND(IF(AS$297 > 0, MAX(0, (MIN(EOMONTH($H275, $H$291 * $H$292 - 1), AS$296) - MAX($H275 + 1, AS$295) + 1)) / AS$297, 0), 1) * $H$293","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$45, \"dd mmm yy\") & \" - first term - rate - NSI\"","v":"Capex add - 01 Apr 04 - first term - rate - NSI"},null,null,null,"%",null,0.60000000000000031,null,{"$f":" ROUND(IF(M$297 > 0, MAX(0, (MIN(EOMONTH($H276, $H$291 * $H$292 - 1), M$296) - MAX($H276 + 1, M$295) + 1)) / M$297, 0), 1) * $H$293","v":0},0,0,0,0,0,0,0,0,0,0,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0,{"$f":" ROUND(IF(AS$297 > 0, MAX(0, (MIN(EOMONTH($H276, $H$291 * $H$292 - 1), AS$296) - MAX($H276 + 1, AS$295) + 1)) / AS$297, 0), 1) * $H$293","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$46, \"dd mmm yy\") & \" - first term - rate - NSI\"","v":"Capex add - 01 Apr 05 - first term - rate - NSI"},null,null,null,"%",null,0.60000000000000031,null,{"$f":" ROUND(IF(M$297 > 0, MAX(0, (MIN(EOMONTH($H277, $H$291 * $H$292 - 1), M$296) - MAX($H277 + 1, M$295) + 1)) / M$297, 0), 1) * $H$293","v":0},0,0,0,0,0,0,0,0,0,0,0,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":" ROUND(IF(AS$297 > 0, MAX(0, (MIN(EOMONTH($H277, $H$291 * $H$292 - 1), AS$296) - MAX($H277 + 1, AS$295) + 1)) / AS$297, 0), 1) * $H$293","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$47, \"dd mmm yy\") & \" - first term - rate - NSI\"","v":"Capex add - 01 Apr 06 - first term - rate - NSI"},null,null,null,"%",null,0.60000000000000031,null,{"$f":" ROUND(IF(M$297 > 0, MAX(0, (MIN(EOMONTH($H278, $H$291 * $H$292 - 1), M$296) - MAX($H278 + 1, M$295) + 1)) / M$297, 0), 1) * $H$293","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":" ROUND(IF(AS$297 > 0, MAX(0, (MIN(EOMONTH($H278, $H$291 * $H$292 - 1), AS$296) - MAX($H278 + 1, AS$295) + 1)) / AS$297, 0), 1) * $H$293","v":0.03},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$48, \"dd mmm yy\") & \" - first term - rate - NSI\"","v":"Capex add - 01 Apr 07 - first term - rate - NSI"},null,null,null,"%",null,0.60000000000000031,null,{"$f":" ROUND(IF(M$297 > 0, MAX(0, (MIN(EOMONTH($H279, $H$291 * $H$292 - 1), M$296) - MAX($H279 + 1, M$295) + 1)) / M$297, 0), 1) * $H$293","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":" ROUND(IF(AS$297 > 0, MAX(0, (MIN(EOMONTH($H279, $H$291 * $H$292 - 1), AS$296) - MAX($H279 + 1, AS$295) + 1)) / AS$297, 0), 1) * $H$293","v":0.03},0.03,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$49, \"dd mmm yy\") & \" - first term - rate - NSI\"","v":"Capex add - 01 Apr 08 - first term - rate - NSI"},null,null,null,"%",null,0.60000000000000031,null,{"$f":" ROUND(IF(M$297 > 0, MAX(0, (MIN(EOMONTH($H280, $H$291 * $H$292 - 1), M$296) - MAX($H280 + 1, M$295) + 1)) / M$297, 0), 1) * $H$293","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":" ROUND(IF(AS$297 > 0, MAX(0, (MIN(EOMONTH($H280, $H$291 * $H$292 - 1), AS$296) - MAX($H280 + 1, AS$295) + 1)) / AS$297, 0), 1) * $H$293","v":0.03},0.03,0.03,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$50, \"dd mmm yy\") & \" - first term - rate - NSI\"","v":"Capex add - 01 Apr 09 - first term - rate - NSI"},null,null,null,"%",null,0.60000000000000031,null,{"$f":" ROUND(IF(M$297 > 0, MAX(0, (MIN(EOMONTH($H281, $H$291 * $H$292 - 1), M$296) - MAX($H281 + 1, M$295) + 1)) / M$297, 0), 1) * $H$293","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":" ROUND(IF(AS$297 > 0, MAX(0, (MIN(EOMONTH($H281, $H$291 * $H$292 - 1), AS$296) - MAX($H281 + 1, AS$295) + 1)) / AS$297, 0), 1) * $H$293","v":0.03},0.03,0.03,0.03,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$51, \"dd mmm yy\") & \" - first term - rate - NSI\"","v":"Capex add - 01 Apr 10 - first term - rate - NSI"},null,null,null,"%",null,0.60000000000000031,null,{"$f":" ROUND(IF(M$297 > 0, MAX(0, (MIN(EOMONTH($H282, $H$291 * $H$292 - 1), M$296) - MAX($H282 + 1, M$295) + 1)) / M$297, 0), 1) * $H$293","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":" ROUND(IF(AS$297 > 0, MAX(0, (MIN(EOMONTH($H282, $H$291 * $H$292 - 1), AS$296) - MAX($H282 + 1, AS$295) + 1)) / AS$297, 0), 1) * $H$293","v":0.03},0.03,0.03,0.03,0.03,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$52, \"dd mmm yy\") & \" - first term - rate - NSI\"","v":"Capex add - 01 Apr 11 - first term - rate - NSI"},null,null,null,"%",null,0.60000000000000031,null,{"$f":" ROUND(IF(M$297 > 0, MAX(0, (MIN(EOMONTH($H283, $H$291 * $H$292 - 1), M$296) - MAX($H283 + 1, M$295) + 1)) / M$297, 0), 1) * $H$293","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":" ROUND(IF(AS$297 > 0, MAX(0, (MIN(EOMONTH($H283, $H$291 * $H$292 - 1), AS$296) - MAX($H283 + 1, AS$295) + 1)) / AS$297, 0), 1) * $H$293","v":0.03},0.03,0.03,0.03,0.03,0.03,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$53, \"dd mmm yy\") & \" - first term - rate - NSI\"","v":"Capex add - 01 Oct 12 - first term - rate - NSI"},null,null,null,"%",null,0.60000000000000031,null,{"$f":" ROUND(IF(M$297 > 0, MAX(0, (MIN(EOMONTH($H284, $H$291 * $H$292 - 1), M$296) - MAX($H284 + 1, M$295) + 1)) / M$297, 0), 1) * $H$293","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.4999999999999999E-2,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":" ROUND(IF(AS$297 > 0, MAX(0, (MIN(EOMONTH($H284, $H$291 * $H$292 - 1), AS$296) - MAX($H284 + 1, AS$295) + 1)) / AS$297, 0), 1) * $H$293","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,1.4999999999999999E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$54, \"dd mmm yy\") & \" - first term - rate - NSI\"","v":"Capex add - 01 Oct 13 - first term - rate - NSI"},null,null,null,"%",null,0.60000000000000031,null,{"$f":" ROUND(IF(M$297 > 0, MAX(0, (MIN(EOMONTH($H285, $H$291 * $H$292 - 1), M$296) - MAX($H285 + 1, M$295) + 1)) / M$297, 0), 1) * $H$293","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.4999999999999999E-2,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":" ROUND(IF(AS$297 > 0, MAX(0, (MIN(EOMONTH($H285, $H$291 * $H$292 - 1), AS$296) - MAX($H285 + 1, AS$295) + 1)) / AS$297, 0), 1) * $H$293","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,1.4999999999999999E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$55, \"dd mmm yy\") & \" - first term - rate - NSI\"","v":"Capex add - 01 Oct 14 - first term - rate - NSI"},null,null,null,"%",null,0.60000000000000031,null,{"$f":" ROUND(IF(M$297 > 0, MAX(0, (MIN(EOMONTH($H286, $H$291 * $H$292 - 1), M$296) - MAX($H286 + 1, M$295) + 1)) / M$297, 0), 1) * $H$293","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.4999999999999999E-2,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":" ROUND(IF(AS$297 > 0, MAX(0, (MIN(EOMONTH($H286, $H$291 * $H$292 - 1), AS$296) - MAX($H286 + 1, AS$295) + 1)) / AS$297, 0), 1) * $H$293","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,1.4999999999999999E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$56, \"dd mmm yy\") & \" - first term - rate - NSI\"","v":"Capex add - 01 Oct 15 - first term - rate - NSI"},null,null,null,"%",null,0.60000000000000031,null,{"$f":" ROUND(IF(M$297 > 0, MAX(0, (MIN(EOMONTH($H287, $H$291 * $H$292 - 1), M$296) - MAX($H287 + 1, M$295) + 1)) / M$297, 0), 1) * $H$293","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.4999999999999999E-2,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":" ROUND(IF(AS$297 > 0, MAX(0, (MIN(EOMONTH($H287, $H$291 * $H$292 - 1), AS$296) - MAX($H287 + 1, AS$295) + 1)) / AS$297, 0), 1) * $H$293","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,1.4999999999999999E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$57, \"dd mmm yy\") & \" - first term - rate - NSI\"","v":"Capex add - 01 Oct 16 - first term - rate - NSI"},null,null,null,"%",null,0.60000000000000031,null,{"$f":" ROUND(IF(M$297 > 0, MAX(0, (MIN(EOMONTH($H288, $H$291 * $H$292 - 1), M$296) - MAX($H288 + 1, M$295) + 1)) / M$297, 0), 1) * $H$293","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.4999999999999999E-2,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":" ROUND(IF(AS$297 > 0, MAX(0, (MIN(EOMONTH($H288, $H$291 * $H$292 - 1), AS$296) - MAX($H288 + 1, AS$295) + 1)) / AS$297, 0), 1) * $H$293","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,1.4999999999999999E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$58, \"dd mmm yy\") & \" - first term - rate - NSI\"","v":"Capex add - 01 Oct 17 - first term - rate - NSI"},null,null,null,"%",null,0.60000000000000031,null,{"$f":" ROUND(IF(M$297 > 0, MAX(0, (MIN(EOMONTH($H289, $H$291 * $H$292 - 1), M$296) - MAX($H289 + 1, M$295) + 1)) / M$297, 0), 1) * $H$293","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.4999999999999999E-2,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":" ROUND(IF(AS$297 > 0, MAX(0, (MIN(EOMONTH($H289, $H$291 * $H$292 - 1), AS$296) - MAX($H289 + 1, AS$295) + 1)) / AS$297, 0), 1) * $H$293","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,1.4999999999999999E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Second term rate - NSI"]
[]
[null,null,null,null,{"$f":" 'Set Up'!E$34","v":"Capex addition date during year 1993 - 1994"},{"$f":" 'Set Up'!F$34","v":"00:00:00"},{"$f":" 'Set Up'!G$34","v":"00:00:00"},{"$f":" 'Set Up'!H$34","v":"1993-04-01"},{"$f":" 'Set Up'!I$34","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$35","v":"Capex addition date during year 1994 - 1995"},{"$f":" 'Set Up'!F$35","v":"00:00:00"},{"$f":" 'Set Up'!G$35","v":"00:00:00"},{"$f":" 'Set Up'!H$35","v":"1994-04-01"},{"$f":" 'Set Up'!I$35","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$36","v":"Capex addition date during year 1995 - 1996"},{"$f":" 'Set Up'!F$36","v":"00:00:00"},{"$f":" 'Set Up'!G$36","v":"00:00:00"},{"$f":" 'Set Up'!H$36","v":"1995-04-01"},{"$f":" 'Set Up'!I$36","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$37","v":"Capex addition date during year 1996 - 1997"},{"$f":" 'Set Up'!F$37","v":"00:00:00"},{"$f":" 'Set Up'!G$37","v":"00:00:00"},{"$f":" 'Set Up'!H$37","v":"1996-04-01"},{"$f":" 'Set Up'!I$37","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$38","v":"Capex addition date during year 1997 - 1998"},{"$f":" 'Set Up'!F$38","v":"00:00:00"},{"$f":" 'Set Up'!G$38","v":"00:00:00"},{"$f":" 'Set Up'!H$38","v":"1997-04-01"},{"$f":" 'Set Up'!I$38","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$39","v":"Capex addition date during year 1998 - 1999"},{"$f":" 'Set Up'!F$39","v":"00:00:00"},{"$f":" 'Set Up'!G$39","v":"00:00:00"},{"$f":" 'Set Up'!H$39","v":"1998-04-01"},{"$f":" 'Set Up'!I$39","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$40","v":"Capex addition date during year 1999 - 2000"},{"$f":" 'Set Up'!F$40","v":"00:00:00"},{"$f":" 'Set Up'!G$40","v":"00:00:00"},{"$f":" 'Set Up'!H$40","v":"1999-04-01"},{"$f":" 'Set Up'!I$40","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$41","v":"Capex addition date during year 2000 - 2001"},{"$f":" 'Set Up'!F$41","v":"00:00:00"},{"$f":" 'Set Up'!G$41","v":"00:00:00"},{"$f":" 'Set Up'!H$41","v":"2000-04-01"},{"$f":" 'Set Up'!I$41","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$42","v":"Capex addition date during year 2001 - 2002"},{"$f":" 'Set Up'!F$42","v":"00:00:00"},{"$f":" 'Set Up'!G$42","v":"00:00:00"},{"$f":" 'Set Up'!H$42","v":"2001-04-01"},{"$f":" 'Set Up'!I$42","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$43","v":"Capex addition date during year 2002 - 2003"},{"$f":" 'Set Up'!F$43","v":"00:00:00"},{"$f":" 'Set Up'!G$43","v":"00:00:00"},{"$f":" 'Set Up'!H$43","v":"2002-04-01"},{"$f":" 'Set Up'!I$43","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$44","v":"Capex addition date during year 2003 - 2004"},{"$f":" 'Set Up'!F$44","v":"00:00:00"},{"$f":" 'Set Up'!G$44","v":"00:00:00"},{"$f":" 'Set Up'!H$44","v":"2003-04-01"},{"$f":" 'Set Up'!I$44","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$45","v":"Capex addition date during year 2004 - 2005"},{"$f":" 'Set Up'!F$45","v":"00:00:00"},{"$f":" 'Set Up'!G$45","v":"00:00:00"},{"$f":" 'Set Up'!H$45","v":"2004-04-01"},{"$f":" 'Set Up'!I$45","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$46","v":"Capex addition date during year 2005 - 2006"},{"$f":" 'Set Up'!F$46","v":"00:00:00"},{"$f":" 'Set Up'!G$46","v":"00:00:00"},{"$f":" 'Set Up'!H$46","v":"2005-04-01"},{"$f":" 'Set Up'!I$46","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$47","v":"Capex addition date during year 2006 - 2007"},{"$f":" 'Set Up'!F$47","v":"00:00:00"},{"$f":" 'Set Up'!G$47","v":"00:00:00"},{"$f":" 'Set Up'!H$47","v":"2006-04-01"},{"$f":" 'Set Up'!I$47","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$48","v":"Capex addition date during year 2007 - 2008"},{"$f":" 'Set Up'!F$48","v":"00:00:00"},{"$f":" 'Set Up'!G$48","v":"00:00:00"},{"$f":" 'Set Up'!H$48","v":"2007-04-01"},{"$f":" 'Set Up'!I$48","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$49","v":"Capex addition date during year 2008 - 2009"},{"$f":" 'Set Up'!F$49","v":"00:00:00"},{"$f":" 'Set Up'!G$49","v":"00:00:00"},{"$f":" 'Set Up'!H$49","v":"2008-04-01"},{"$f":" 'Set Up'!I$49","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$50","v":"Capex addition date during year 2009 - 2010"},{"$f":" 'Set Up'!F$50","v":"00:00:00"},{"$f":" 'Set Up'!G$50","v":"00:00:00"},{"$f":" 'Set Up'!H$50","v":"2009-04-01"},{"$f":" 'Set Up'!I$50","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$51","v":"Capex addition date during year 2010 - 2011"},{"$f":" 'Set Up'!F$51","v":"00:00:00"},{"$f":" 'Set Up'!G$51","v":"00:00:00"},{"$f":" 'Set Up'!H$51","v":"2010-04-01"},{"$f":" 'Set Up'!I$51","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$52","v":"Capex addition date during year 2011 - 2012"},{"$f":" 'Set Up'!F$52","v":"00:00:00"},{"$f":" 'Set Up'!G$52","v":"00:00:00"},{"$f":" 'Set Up'!H$52","v":"2011-04-01"},{"$f":" 'Set Up'!I$52","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$53","v":"Capex addition date during year 2012 - 2013"},{"$f":" 'Set Up'!F$53","v":"00:00:00"},{"$f":" 'Set Up'!G$53","v":"00:00:00"},{"$f":" 'Set Up'!H$53","v":"2012-10-01"},{"$f":" 'Set Up'!I$53","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$54","v":"Capex addition date during year 2013 - 2014"},{"$f":" 'Set Up'!F$54","v":"00:00:00"},{"$f":" 'Set Up'!G$54","v":"00:00:00"},{"$f":" 'Set Up'!H$54","v":"2013-10-01"},{"$f":" 'Set Up'!I$54","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$55","v":"Capex addition date during year 2014 - 2015"},{"$f":" 'Set Up'!F$55","v":"00:00:00"},{"$f":" 'Set Up'!G$55","v":"00:00:00"},{"$f":" 'Set Up'!H$55","v":"2014-10-01"},{"$f":" 'Set Up'!I$55","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$56","v":"Capex addition date during year 2015 - 2016"},{"$f":" 'Set Up'!F$56","v":"00:00:00"},{"$f":" 'Set Up'!G$56","v":"00:00:00"},{"$f":" 'Set Up'!H$56","v":"2015-10-01"},{"$f":" 'Set Up'!I$56","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$57","v":"Capex addition date during year 2016 - 2017"},{"$f":" 'Set Up'!F$57","v":"00:00:00"},{"$f":" 'Set Up'!G$57","v":"00:00:00"},{"$f":" 'Set Up'!H$57","v":"2016-10-01"},{"$f":" 'Set Up'!I$57","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$58","v":"Capex addition date during year 2017 - 2018"},{"$f":" 'Set Up'!F$58","v":0},{"$f":" 'Set Up'!G$58","v":0},{"$f":" 'Set Up'!H$58","v":"2017-10-01"},{"$f":" 'Set Up'!I$58","v":"date"}]
[]
[null,null,null,null,{"$f":" Inp_Depreciation!E$608","v":"Depreciation term for first rate - NSI"},{"$f":" Inp_Depreciation!F$608","v":0},{"$f":" Inp_Depreciation!G$608","v":0},{"$f":" Inp_Depreciation!H$608","v":20},{"$f":" Inp_Depreciation!I$608","v":"years"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$609","v":"Depreciation term for last rate - NSI"},{"$f":" Inp_Depreciation!F$609","v":0},{"$f":" Inp_Depreciation!G$609","v":0},{"$f":" Inp_Depreciation!H$609","v":20},{"$f":" Inp_Depreciation!I$609","v":"years"}]
[null,null,null,null,{"$f":" 'Set Up'!E$69","v":"Months in a year"},{"$f":" 'Set Up'!F$69","v":0},{"$f":" 'Set Up'!G$69","v":0},{"$f":" 'Set Up'!H$69","v":12},{"$f":" 'Set Up'!I$69","v":"months"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$607","v":"Depreciation rate - last 20 years - NSI"},{"$f":" Inp_Depreciation!F$607","v":0},{"$f":" Inp_Depreciation!G$607","v":0},{"$f":" Inp_Depreciation!H$607","v":0.02},{"$f":" Inp_Depreciation!I$607","v":"%"}]
[]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$18","v":"Model period beginning - RP1"},{"$f":" 'DL - C4 A'!F$18","v":"00:00:00"},{"$f":" 'DL - C4 A'!G$18","v":"00:00:00"},{"$f":" 'DL - C4 A'!H$18","v":"00:00:00"},{"$f":" 'DL - C4 A'!I$18","v":"date"},{"$f":" 'DL - C4 A'!J$18","v":"00:00:00"},{"$f":" 'DL - C4 A'!K$18","v":"00:00:00"},{"$f":" 'DL - C4 A'!L$18","v":"00:00:00"},{"$f":" 'DL - C4 A'!M$18","v":"1993-04-01"},{"$f":" 'DL - C4 A'!N$18","v":"1994-04-01"},{"$f":" 'DL - C4 A'!O$18","v":"1995-04-01"},{"$f":" 'DL - C4 A'!P$18","v":"1996-04-01"},{"$f":" 'DL - C4 A'!Q$18","v":"1997-04-01"},{"$f":" 'DL - C4 A'!R$18","v":"1998-04-01"},{"$f":" 'DL - C4 A'!S$18","v":"1999-04-01"},{"$f":" 'DL - C4 A'!T$18","v":"2000-04-01"},{"$f":" 'DL - C4 A'!U$18","v":"2001-04-01"},{"$f":" 'DL - C4 A'!V$18","v":"2002-04-01"},{"$f":" 'DL - C4 A'!W$18","v":"2003-04-01"},{"$f":" 'DL - C4 A'!X$18","v":"2004-04-01"},{"$f":" 'DL - C4 A'!Y$18","v":"2005-04-01"},{"$f":" 'DL - C4 A'!Z$18","v":"2006-04-01"},{"$f":" 'DL - C4 A'!AA$18","v":"2007-04-01"},{"$f":" 'DL - C4 A'!AB$18","v":"2008-04-01"},{"$f":" 'DL - C4 A'!AC$18","v":"2009-04-01"},{"$f":" 'DL - C4 A'!AD$18","v":"2010-04-01"},{"$f":" 'DL - C4 A'!AE$18","v":"2011-04-01"},{"$f":" 'DL - C4 A'!AF$18","v":"2012-04-01"},{"$f":" 'DL - C4 A'!AG$18","v":"2013-04-01"},{"$f":" 'DL - C4 A'!AH$18","v":"2014-04-01"},{"$f":" 'DL - C4 A'!AI$18","v":"2015-04-01"},{"$f":" 'DL - C4 A'!AJ$18","v":"2016-04-01"},{"$f":" 'DL - C4 A'!AK$18","v":"2017-04-01"},{"$f":" 'DL - C4 A'!AL$18","v":"2018-04-01"},{"$f":" 'DL - C4 A'!AM$18","v":"2019-04-01"},{"$f":" 'DL - C4 A'!AN$18","v":"2020-04-01"},{"$f":" 'DL - C4 A'!AO$18","v":"2021-04-01"},{"$f":" 'DL - C4 A'!AP$18","v":"2022-04-01"},{"$f":" 'DL - C4 A'!AQ$18","v":"2023-04-01"},{"$f":" 'DL - C4 A'!AR$18","v":"2024-04-01"},{"$f":" 'DL - C4 A'!AS$18","v":"2025-04-01"},{"$f":" 'DL - C4 A'!AT$18","v":"2026-04-01"},{"$f":" 'DL - C4 A'!AU$18","v":"2027-04-01"},{"$f":" 'DL - C4 A'!AV$18","v":"2028-04-01"},{"$f":" 'DL - C4 A'!AW$18","v":"2029-04-01"},{"$f":" 'DL - C4 A'!AX$18","v":"2030-04-01"},{"$f":" 'DL - C4 A'!AY$18","v":"2031-04-01"},{"$f":" 'DL - C4 A'!AZ$18","v":"2032-04-01"},{"$f":" 'DL - C4 A'!BA$18","v":"2033-04-01"},{"$f":" 'DL - C4 A'!BB$18","v":"2034-04-01"},{"$f":" 'DL - C4 A'!BC$18","v":"2035-04-01"},{"$f":" 'DL - C4 A'!BD$18","v":"2036-04-01"},{"$f":" 'DL - C4 A'!BE$18","v":"2037-04-01"},{"$f":" 'DL - C4 A'!BF$18","v":"2038-04-01"},{"$f":" 'DL - C4 A'!BG$18","v":"2039-04-01"},{"$f":" 'DL - C4 A'!BH$18","v":"2040-04-01"},{"$f":" 'DL - C4 A'!BI$18","v":"2041-04-01"},{"$f":" 'DL - C4 A'!BJ$18","v":"2042-04-01"},{"$f":" 'DL - C4 A'!BK$18","v":"2043-04-01"},{"$f":" 'DL - C4 A'!BL$18","v":"2044-04-01"},{"$f":" 'DL - C4 A'!BM$18","v":"2045-04-01"},{"$f":" 'DL - C4 A'!BN$18","v":"2046-04-01"},{"$f":" 'DL - C4 A'!BO$18","v":"2047-04-01"},{"$f":" 'DL - C4 A'!BP$18","v":"2048-04-01"},{"$f":" 'DL - C4 A'!BQ$18","v":"2049-04-01"},{"$f":" 'DL - C4 A'!BR$18","v":"2050-04-01"},{"$f":" 'DL - C4 A'!BS$18","v":"2051-04-01"},{"$f":" 'DL - C4 A'!BT$18","v":"2052-04-01"},{"$f":" 'DL - C4 A'!BU$18","v":"2053-04-01"},{"$f":" 'DL - C4 A'!BV$18","v":"2054-04-01"},{"$f":" 'DL - C4 A'!BW$18","v":"2055-04-01"},{"$f":" 'DL - C4 A'!BX$18","v":"2056-04-01"},{"$f":" 'DL - C4 A'!BY$18","v":"2057-04-01"},{"$f":" 'DL - C4 A'!BZ$18","v":"2058-04-01"},{"$f":" 'DL - C4 A'!CA$18","v":"2059-04-01"}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$22","v":"Model period ending - RP1"},{"$f":" 'DL - C4 A'!F$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!G$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!H$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!I$22","v":"date"},{"$f":" 'DL - C4 A'!J$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!K$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!L$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!M$22","v":"1994-03-31"},{"$f":" 'DL - C4 A'!N$22","v":"1995-03-31"},{"$f":" 'DL - C4 A'!O$22","v":"1996-03-31"},{"$f":" 'DL - C4 A'!P$22","v":"1997-03-31"},{"$f":" 'DL - C4 A'!Q$22","v":"1998-03-31"},{"$f":" 'DL - C4 A'!R$22","v":"1999-03-31"},{"$f":" 'DL - C4 A'!S$22","v":"2000-03-31"},{"$f":" 'DL - C4 A'!T$22","v":"2001-03-31"},{"$f":" 'DL - C4 A'!U$22","v":"2002-03-31"},{"$f":" 'DL - C4 A'!V$22","v":"2003-03-31"},{"$f":" 'DL - C4 A'!W$22","v":"2004-03-31"},{"$f":" 'DL - C4 A'!X$22","v":"2005-03-31"},{"$f":" 'DL - C4 A'!Y$22","v":"2006-03-31"},{"$f":" 'DL - C4 A'!Z$22","v":"2007-03-31"},{"$f":" 'DL - C4 A'!AA$22","v":"2008-03-31"},{"$f":" 'DL - C4 A'!AB$22","v":"2009-03-31"},{"$f":" 'DL - C4 A'!AC$22","v":"2010-03-31"},{"$f":" 'DL - C4 A'!AD$22","v":"2011-03-31"},{"$f":" 'DL - C4 A'!AE$22","v":"2012-03-31"},{"$f":" 'DL - C4 A'!AF$22","v":"2013-03-31"},{"$f":" 'DL - C4 A'!AG$22","v":"2014-03-31"},{"$f":" 'DL - C4 A'!AH$22","v":"2015-03-31"},{"$f":" 'DL - C4 A'!AI$22","v":"2016-03-31"},{"$f":" 'DL - C4 A'!AJ$22","v":"2017-03-31"},{"$f":" 'DL - C4 A'!AK$22","v":"2018-03-31"},{"$f":" 'DL - C4 A'!AL$22","v":"2019-03-31"},{"$f":" 'DL - C4 A'!AM$22","v":"2020-03-31"},{"$f":" 'DL - C4 A'!AN$22","v":"2021-03-31"},{"$f":" 'DL - C4 A'!AO$22","v":"2022-03-31"},{"$f":" 'DL - C4 A'!AP$22","v":"2023-03-31"},{"$f":" 'DL - C4 A'!AQ$22","v":"2024-03-31"},{"$f":" 'DL - C4 A'!AR$22","v":"2025-03-31"},{"$f":" 'DL - C4 A'!AS$22","v":"2026-03-31"},{"$f":" 'DL - C4 A'!AT$22","v":"2027-03-31"},{"$f":" 'DL - C4 A'!AU$22","v":"2028-03-31"},{"$f":" 'DL - C4 A'!AV$22","v":"2029-03-31"},{"$f":" 'DL - C4 A'!AW$22","v":"2030-03-31"},{"$f":" 'DL - C4 A'!AX$22","v":"2031-03-31"},{"$f":" 'DL - C4 A'!AY$22","v":"2032-03-31"},{"$f":" 'DL - C4 A'!AZ$22","v":"2033-03-31"},{"$f":" 'DL - C4 A'!BA$22","v":"2034-03-31"},{"$f":" 'DL - C4 A'!BB$22","v":"2035-03-31"},{"$f":" 'DL - C4 A'!BC$22","v":"2036-03-31"},{"$f":" 'DL - C4 A'!BD$22","v":"2037-03-31"},{"$f":" 'DL - C4 A'!BE$22","v":"2038-03-31"},{"$f":" 'DL - C4 A'!BF$22","v":"2039-03-31"},{"$f":" 'DL - C4 A'!BG$22","v":"2040-03-31"},{"$f":" 'DL - C4 A'!BH$22","v":"2041-03-31"},{"$f":" 'DL - C4 A'!BI$22","v":"2042-03-31"},{"$f":" 'DL - C4 A'!BJ$22","v":"2043-03-31"},{"$f":" 'DL - C4 A'!BK$22","v":"2044-03-31"},{"$f":" 'DL - C4 A'!BL$22","v":"2045-03-31"},{"$f":" 'DL - C4 A'!BM$22","v":"2046-03-31"},{"$f":" 'DL - C4 A'!BN$22","v":"2047-03-31"},{"$f":" 'DL - C4 A'!BO$22","v":"2048-03-31"},{"$f":" 'DL - C4 A'!BP$22","v":"2049-03-31"},{"$f":" 'DL - C4 A'!BQ$22","v":"2050-03-31"},{"$f":" 'DL - C4 A'!BR$22","v":"2051-03-31"},{"$f":" 'DL - C4 A'!BS$22","v":"2052-03-31"},{"$f":" 'DL - C4 A'!BT$22","v":"2053-03-31"},{"$f":" 'DL - C4 A'!BU$22","v":"2054-03-31"},{"$f":" 'DL - C4 A'!BV$22","v":"2055-03-31"},{"$f":" 'DL - C4 A'!BW$22","v":"2056-03-31"},{"$f":" 'DL - C4 A'!BX$22","v":"2057-03-31"},{"$f":" 'DL - C4 A'!BY$22","v":"2058-03-31"},{"$f":" 'DL - C4 A'!BZ$22","v":"2059-03-31"},{"$f":" 'DL - C4 A'!CA$22","v":"2060-03-31"}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$43","v":"Days in model period - RP1"},{"$f":" 'DL - C4 A'!F$43","v":0},{"$f":" 'DL - C4 A'!G$43","v":0},{"$f":" 'DL - C4 A'!H$43","v":0},{"$f":" 'DL - C4 A'!I$43","v":"days"},{"$f":" 'DL - C4 A'!J$43","v":0},{"$f":" 'DL - C4 A'!K$43","v":24472},{"$f":" 'DL - C4 A'!L$43","v":0},{"$f":" 'DL - C4 A'!M$43","v":365},{"$f":" 'DL - C4 A'!N$43","v":365},{"$f":" 'DL - C4 A'!O$43","v":366},{"$f":" 'DL - C4 A'!P$43","v":365},{"$f":" 'DL - C4 A'!Q$43","v":365},{"$f":" 'DL - C4 A'!R$43","v":365},{"$f":" 'DL - C4 A'!S$43","v":366},{"$f":" 'DL - C4 A'!T$43","v":365},{"$f":" 'DL - C4 A'!U$43","v":365},{"$f":" 'DL - C4 A'!V$43","v":365},{"$f":" 'DL - C4 A'!W$43","v":366},{"$f":" 'DL - C4 A'!X$43","v":365},{"$f":" 'DL - C4 A'!Y$43","v":365},{"$f":" 'DL - C4 A'!Z$43","v":365},{"$f":" 'DL - C4 A'!AA$43","v":366},{"$f":" 'DL - C4 A'!AB$43","v":365},{"$f":" 'DL - C4 A'!AC$43","v":365},{"$f":" 'DL - C4 A'!AD$43","v":365},{"$f":" 'DL - C4 A'!AE$43","v":366},{"$f":" 'DL - C4 A'!AF$43","v":365},{"$f":" 'DL - C4 A'!AG$43","v":365},{"$f":" 'DL - C4 A'!AH$43","v":365},{"$f":" 'DL - C4 A'!AI$43","v":366},{"$f":" 'DL - C4 A'!AJ$43","v":365},{"$f":" 'DL - C4 A'!AK$43","v":365},{"$f":" 'DL - C4 A'!AL$43","v":365},{"$f":" 'DL - C4 A'!AM$43","v":366},{"$f":" 'DL - C4 A'!AN$43","v":365},{"$f":" 'DL - C4 A'!AO$43","v":365},{"$f":" 'DL - C4 A'!AP$43","v":365},{"$f":" 'DL - C4 A'!AQ$43","v":366},{"$f":" 'DL - C4 A'!AR$43","v":365},{"$f":" 'DL - C4 A'!AS$43","v":365},{"$f":" 'DL - C4 A'!AT$43","v":365},{"$f":" 'DL - C4 A'!AU$43","v":366},{"$f":" 'DL - C4 A'!AV$43","v":365},{"$f":" 'DL - C4 A'!AW$43","v":365},{"$f":" 'DL - C4 A'!AX$43","v":365},{"$f":" 'DL - C4 A'!AY$43","v":366},{"$f":" 'DL - C4 A'!AZ$43","v":365},{"$f":" 'DL - C4 A'!BA$43","v":365},{"$f":" 'DL - C4 A'!BB$43","v":365},{"$f":" 'DL - C4 A'!BC$43","v":366},{"$f":" 'DL - C4 A'!BD$43","v":365},{"$f":" 'DL - C4 A'!BE$43","v":365},{"$f":" 'DL - C4 A'!BF$43","v":365},{"$f":" 'DL - C4 A'!BG$43","v":366},{"$f":" 'DL - C4 A'!BH$43","v":365},{"$f":" 'DL - C4 A'!BI$43","v":365},{"$f":" 'DL - C4 A'!BJ$43","v":365},{"$f":" 'DL - C4 A'!BK$43","v":366},{"$f":" 'DL - C4 A'!BL$43","v":365},{"$f":" 'DL - C4 A'!BM$43","v":365},{"$f":" 'DL - C4 A'!BN$43","v":365},{"$f":" 'DL - C4 A'!BO$43","v":366},{"$f":" 'DL - C4 A'!BP$43","v":365},{"$f":" 'DL - C4 A'!BQ$43","v":365},{"$f":" 'DL - C4 A'!BR$43","v":365},{"$f":" 'DL - C4 A'!BS$43","v":366},{"$f":" 'DL - C4 A'!BT$43","v":365},{"$f":" 'DL - C4 A'!BU$43","v":365},{"$f":" 'DL - C4 A'!BV$43","v":365},{"$f":" 'DL - C4 A'!BW$43","v":366},{"$f":" 'DL - C4 A'!BX$43","v":365},{"$f":" 'DL - C4 A'!BY$43","v":365},{"$f":" 'DL - C4 A'!BZ$43","v":365},{"$f":" 'DL - C4 A'!CA$43","v":366}]
[]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$34, \"dd mmm yy\") & \" - second term - rate - NSI\"","v":"Capex add - 01 Apr 93 - second term - rate - NSI"},null,null,null,"%",null,{"$f":" SUM(M363:CA363)","v":0.40000000000000008},null,{"$f":" ROUND(IF(M$361 > 0, MAX(0, (MIN(EOMONTH($H328, ($H$354 + $H$355) * $H$356 - 1), M$360) - MAX(EOMONTH($H328, $H$354 * $H$356 - 1), M$359 - 1))) / M$361, 0), 1) * $H$357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,{"$f":" ROUND(IF(AS$361 > 0, MAX(0, (MIN(EOMONTH($H328, ($H$354 + $H$355) * $H$356 - 1), AS$360) - MAX(EOMONTH($H328, $H$354 * $H$356 - 1), AS$359 - 1))) / AS$361, 0), 1) * $H$357","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$35, \"dd mmm yy\") & \" - second term - rate - NSI\"","v":"Capex add - 01 Apr 94 - second term - rate - NSI"},null,null,null,"%",null,0.40000000000000008,null,{"$f":" ROUND(IF(M$361 > 0, MAX(0, (MIN(EOMONTH($H329, ($H$354 + $H$355) * $H$356 - 1), M$360) - MAX(EOMONTH($H329, $H$354 * $H$356 - 1), M$359 - 1))) / M$361, 0), 1) * $H$357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,{"$f":" ROUND(IF(AS$361 > 0, MAX(0, (MIN(EOMONTH($H329, ($H$354 + $H$355) * $H$356 - 1), AS$360) - MAX(EOMONTH($H329, $H$354 * $H$356 - 1), AS$359 - 1))) / AS$361, 0), 1) * $H$357","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$36, \"dd mmm yy\") & \" - second term - rate - NSI\"","v":"Capex add - 01 Apr 95 - second term - rate - NSI"},null,null,null,"%",null,0.40000000000000008,null,{"$f":" ROUND(IF(M$361 > 0, MAX(0, (MIN(EOMONTH($H330, ($H$354 + $H$355) * $H$356 - 1), M$360) - MAX(EOMONTH($H330, $H$354 * $H$356 - 1), M$359 - 1))) / M$361, 0), 1) * $H$357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,{"$f":" ROUND(IF(AS$361 > 0, MAX(0, (MIN(EOMONTH($H330, ($H$354 + $H$355) * $H$356 - 1), AS$360) - MAX(EOMONTH($H330, $H$354 * $H$356 - 1), AS$359 - 1))) / AS$361, 0), 1) * $H$357","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$37, \"dd mmm yy\") & \" - second term - rate - NSI\"","v":"Capex add - 01 Apr 96 - second term - rate - NSI"},null,null,null,"%",null,0.40000000000000008,null,{"$f":" ROUND(IF(M$361 > 0, MAX(0, (MIN(EOMONTH($H331, ($H$354 + $H$355) * $H$356 - 1), M$360) - MAX(EOMONTH($H331, $H$354 * $H$356 - 1), M$359 - 1))) / M$361, 0), 1) * $H$357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,{"$f":" ROUND(IF(AS$361 > 0, MAX(0, (MIN(EOMONTH($H331, ($H$354 + $H$355) * $H$356 - 1), AS$360) - MAX(EOMONTH($H331, $H$354 * $H$356 - 1), AS$359 - 1))) / AS$361, 0), 1) * $H$357","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$38, \"dd mmm yy\") & \" - second term - rate - NSI\"","v":"Capex add - 01 Apr 97 - second term - rate - NSI"},null,null,null,"%",null,0.40000000000000008,null,{"$f":" ROUND(IF(M$361 > 0, MAX(0, (MIN(EOMONTH($H332, ($H$354 + $H$355) * $H$356 - 1), M$360) - MAX(EOMONTH($H332, $H$354 * $H$356 - 1), M$359 - 1))) / M$361, 0), 1) * $H$357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,{"$f":" ROUND(IF(AS$361 > 0, MAX(0, (MIN(EOMONTH($H332, ($H$354 + $H$355) * $H$356 - 1), AS$360) - MAX(EOMONTH($H332, $H$354 * $H$356 - 1), AS$359 - 1))) / AS$361, 0), 1) * $H$357","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$39, \"dd mmm yy\") & \" - second term - rate - NSI\"","v":"Capex add - 01 Apr 98 - second term - rate - NSI"},null,null,null,"%",null,0.40000000000000008,null,{"$f":" ROUND(IF(M$361 > 0, MAX(0, (MIN(EOMONTH($H333, ($H$354 + $H$355) * $H$356 - 1), M$360) - MAX(EOMONTH($H333, $H$354 * $H$356 - 1), M$359 - 1))) / M$361, 0), 1) * $H$357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.02,0.02,0.02,0.02,0.02,0.02,0.02,{"$f":" ROUND(IF(AS$361 > 0, MAX(0, (MIN(EOMONTH($H333, ($H$354 + $H$355) * $H$356 - 1), AS$360) - MAX(EOMONTH($H333, $H$354 * $H$356 - 1), AS$359 - 1))) / AS$361, 0), 1) * $H$357","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$40, \"dd mmm yy\") & \" - second term - rate - NSI\"","v":"Capex add - 01 Apr 99 - second term - rate - NSI"},null,null,null,"%",null,0.40000000000000008,null,{"$f":" ROUND(IF(M$361 > 0, MAX(0, (MIN(EOMONTH($H334, ($H$354 + $H$355) * $H$356 - 1), M$360) - MAX(EOMONTH($H334, $H$354 * $H$356 - 1), M$359 - 1))) / M$361, 0), 1) * $H$357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.02,0.02,0.02,0.02,0.02,0.02,{"$f":" ROUND(IF(AS$361 > 0, MAX(0, (MIN(EOMONTH($H334, ($H$354 + $H$355) * $H$356 - 1), AS$360) - MAX(EOMONTH($H334, $H$354 * $H$356 - 1), AS$359 - 1))) / AS$361, 0), 1) * $H$357","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$41, \"dd mmm yy\") & \" - second term - rate - NSI\"","v":"Capex add - 01 Apr 00 - second term - rate - NSI"},null,null,null,"%",null,0.40000000000000008,null,{"$f":" ROUND(IF(M$361 > 0, MAX(0, (MIN(EOMONTH($H335, ($H$354 + $H$355) * $H$356 - 1), M$360) - MAX(EOMONTH($H335, $H$354 * $H$356 - 1), M$359 - 1))) / M$361, 0), 1) * $H$357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.02,0.02,0.02,0.02,0.02,{"$f":" ROUND(IF(AS$361 > 0, MAX(0, (MIN(EOMONTH($H335, ($H$354 + $H$355) * $H$356 - 1), AS$360) - MAX(EOMONTH($H335, $H$354 * $H$356 - 1), AS$359 - 1))) / AS$361, 0), 1) * $H$357","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$42, \"dd mmm yy\") & \" - second term - rate - NSI\"","v":"Capex add - 01 Apr 01 - second term - rate - NSI"},null,null,null,"%",null,0.40000000000000008,null,{"$f":" ROUND(IF(M$361 > 0, MAX(0, (MIN(EOMONTH($H336, ($H$354 + $H$355) * $H$356 - 1), M$360) - MAX(EOMONTH($H336, $H$354 * $H$356 - 1), M$359 - 1))) / M$361, 0), 1) * $H$357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.02,0.02,0.02,0.02,{"$f":" ROUND(IF(AS$361 > 0, MAX(0, (MIN(EOMONTH($H336, ($H$354 + $H$355) * $H$356 - 1), AS$360) - MAX(EOMONTH($H336, $H$354 * $H$356 - 1), AS$359 - 1))) / AS$361, 0), 1) * $H$357","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$43, \"dd mmm yy\") & \" - second term - rate - NSI\"","v":"Capex add - 01 Apr 02 - second term - rate - NSI"},null,null,null,"%",null,0.40000000000000008,null,{"$f":" ROUND(IF(M$361 > 0, MAX(0, (MIN(EOMONTH($H337, ($H$354 + $H$355) * $H$356 - 1), M$360) - MAX(EOMONTH($H337, $H$354 * $H$356 - 1), M$359 - 1))) / M$361, 0), 1) * $H$357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.02,0.02,0.02,{"$f":" ROUND(IF(AS$361 > 0, MAX(0, (MIN(EOMONTH($H337, ($H$354 + $H$355) * $H$356 - 1), AS$360) - MAX(EOMONTH($H337, $H$354 * $H$356 - 1), AS$359 - 1))) / AS$361, 0), 1) * $H$357","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$44, \"dd mmm yy\") & \" - second term - rate - NSI\"","v":"Capex add - 01 Apr 03 - second term - rate - NSI"},null,null,null,"%",null,0.40000000000000008,null,{"$f":" ROUND(IF(M$361 > 0, MAX(0, (MIN(EOMONTH($H338, ($H$354 + $H$355) * $H$356 - 1), M$360) - MAX(EOMONTH($H338, $H$354 * $H$356 - 1), M$359 - 1))) / M$361, 0), 1) * $H$357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.02,0.02,{"$f":" ROUND(IF(AS$361 > 0, MAX(0, (MIN(EOMONTH($H338, ($H$354 + $H$355) * $H$356 - 1), AS$360) - MAX(EOMONTH($H338, $H$354 * $H$356 - 1), AS$359 - 1))) / AS$361, 0), 1) * $H$357","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$45, \"dd mmm yy\") & \" - second term - rate - NSI\"","v":"Capex add - 01 Apr 04 - second term - rate - NSI"},null,null,null,"%",null,0.40000000000000008,null,{"$f":" ROUND(IF(M$361 > 0, MAX(0, (MIN(EOMONTH($H339, ($H$354 + $H$355) * $H$356 - 1), M$360) - MAX(EOMONTH($H339, $H$354 * $H$356 - 1), M$359 - 1))) / M$361, 0), 1) * $H$357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.02,{"$f":" ROUND(IF(AS$361 > 0, MAX(0, (MIN(EOMONTH($H339, ($H$354 + $H$355) * $H$356 - 1), AS$360) - MAX(EOMONTH($H339, $H$354 * $H$356 - 1), AS$359 - 1))) / AS$361, 0), 1) * $H$357","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$46, \"dd mmm yy\") & \" - second term - rate - NSI\"","v":"Capex add - 01 Apr 05 - second term - rate - NSI"},null,null,null,"%",null,0.40000000000000008,null,{"$f":" ROUND(IF(M$361 > 0, MAX(0, (MIN(EOMONTH($H340, ($H$354 + $H$355) * $H$356 - 1), M$360) - MAX(EOMONTH($H340, $H$354 * $H$356 - 1), M$359 - 1))) / M$361, 0), 1) * $H$357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$361 > 0, MAX(0, (MIN(EOMONTH($H340, ($H$354 + $H$355) * $H$356 - 1), AS$360) - MAX(EOMONTH($H340, $H$354 * $H$356 - 1), AS$359 - 1))) / AS$361, 0), 1) * $H$357","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$47, \"dd mmm yy\") & \" - second term - rate - NSI\"","v":"Capex add - 01 Apr 06 - second term - rate - NSI"},null,null,null,"%",null,0.40000000000000008,null,{"$f":" ROUND(IF(M$361 > 0, MAX(0, (MIN(EOMONTH($H341, ($H$354 + $H$355) * $H$356 - 1), M$360) - MAX(EOMONTH($H341, $H$354 * $H$356 - 1), M$359 - 1))) / M$361, 0), 1) * $H$357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$361 > 0, MAX(0, (MIN(EOMONTH($H341, ($H$354 + $H$355) * $H$356 - 1), AS$360) - MAX(EOMONTH($H341, $H$354 * $H$356 - 1), AS$359 - 1))) / AS$361, 0), 1) * $H$357","v":0},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$48, \"dd mmm yy\") & \" - second term - rate - NSI\"","v":"Capex add - 01 Apr 07 - second term - rate - NSI"},null,null,null,"%",null,0.40000000000000008,null,{"$f":" ROUND(IF(M$361 > 0, MAX(0, (MIN(EOMONTH($H342, ($H$354 + $H$355) * $H$356 - 1), M$360) - MAX(EOMONTH($H342, $H$354 * $H$356 - 1), M$359 - 1))) / M$361, 0), 1) * $H$357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$361 > 0, MAX(0, (MIN(EOMONTH($H342, ($H$354 + $H$355) * $H$356 - 1), AS$360) - MAX(EOMONTH($H342, $H$354 * $H$356 - 1), AS$359 - 1))) / AS$361, 0), 1) * $H$357","v":0},0,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$49, \"dd mmm yy\") & \" - second term - rate - NSI\"","v":"Capex add - 01 Apr 08 - second term - rate - NSI"},null,null,null,"%",null,0.40000000000000008,null,{"$f":" ROUND(IF(M$361 > 0, MAX(0, (MIN(EOMONTH($H343, ($H$354 + $H$355) * $H$356 - 1), M$360) - MAX(EOMONTH($H343, $H$354 * $H$356 - 1), M$359 - 1))) / M$361, 0), 1) * $H$357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$361 > 0, MAX(0, (MIN(EOMONTH($H343, ($H$354 + $H$355) * $H$356 - 1), AS$360) - MAX(EOMONTH($H343, $H$354 * $H$356 - 1), AS$359 - 1))) / AS$361, 0), 1) * $H$357","v":0},0,0,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$50, \"dd mmm yy\") & \" - second term - rate - NSI\"","v":"Capex add - 01 Apr 09 - second term - rate - NSI"},null,null,null,"%",null,0.40000000000000008,null,{"$f":" ROUND(IF(M$361 > 0, MAX(0, (MIN(EOMONTH($H344, ($H$354 + $H$355) * $H$356 - 1), M$360) - MAX(EOMONTH($H344, $H$354 * $H$356 - 1), M$359 - 1))) / M$361, 0), 1) * $H$357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$361 > 0, MAX(0, (MIN(EOMONTH($H344, ($H$354 + $H$355) * $H$356 - 1), AS$360) - MAX(EOMONTH($H344, $H$354 * $H$356 - 1), AS$359 - 1))) / AS$361, 0), 1) * $H$357","v":0},0,0,0,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$51, \"dd mmm yy\") & \" - second term - rate - NSI\"","v":"Capex add - 01 Apr 10 - second term - rate - NSI"},null,null,null,"%",null,0.40000000000000008,null,{"$f":" ROUND(IF(M$361 > 0, MAX(0, (MIN(EOMONTH($H345, ($H$354 + $H$355) * $H$356 - 1), M$360) - MAX(EOMONTH($H345, $H$354 * $H$356 - 1), M$359 - 1))) / M$361, 0), 1) * $H$357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$361 > 0, MAX(0, (MIN(EOMONTH($H345, ($H$354 + $H$355) * $H$356 - 1), AS$360) - MAX(EOMONTH($H345, $H$354 * $H$356 - 1), AS$359 - 1))) / AS$361, 0), 1) * $H$357","v":0},0,0,0,0,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$52, \"dd mmm yy\") & \" - second term - rate - NSI\"","v":"Capex add - 01 Apr 11 - second term - rate - NSI"},null,null,null,"%",null,0.40000000000000008,null,{"$f":" ROUND(IF(M$361 > 0, MAX(0, (MIN(EOMONTH($H346, ($H$354 + $H$355) * $H$356 - 1), M$360) - MAX(EOMONTH($H346, $H$354 * $H$356 - 1), M$359 - 1))) / M$361, 0), 1) * $H$357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$361 > 0, MAX(0, (MIN(EOMONTH($H346, ($H$354 + $H$355) * $H$356 - 1), AS$360) - MAX(EOMONTH($H346, $H$354 * $H$356 - 1), AS$359 - 1))) / AS$361, 0), 1) * $H$357","v":0},0,0,0,0,0,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$53, \"dd mmm yy\") & \" - second term - rate - NSI\"","v":"Capex add - 01 Oct 12 - second term - rate - NSI"},null,null,null,"%",null,0.40000000000000008,null,{"$f":" ROUND(IF(M$361 > 0, MAX(0, (MIN(EOMONTH($H347, ($H$354 + $H$355) * $H$356 - 1), M$360) - MAX(EOMONTH($H347, $H$354 * $H$356 - 1), M$359 - 1))) / M$361, 0), 1) * $H$357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$361 > 0, MAX(0, (MIN(EOMONTH($H347, ($H$354 + $H$355) * $H$356 - 1), AS$360) - MAX(EOMONTH($H347, $H$354 * $H$356 - 1), AS$359 - 1))) / AS$361, 0), 1) * $H$357","v":0},0,0,0,0,0,0,0.01,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.01,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$54, \"dd mmm yy\") & \" - second term - rate - NSI\"","v":"Capex add - 01 Oct 13 - second term - rate - NSI"},null,null,null,"%",null,0.40000000000000008,null,{"$f":" ROUND(IF(M$361 > 0, MAX(0, (MIN(EOMONTH($H348, ($H$354 + $H$355) * $H$356 - 1), M$360) - MAX(EOMONTH($H348, $H$354 * $H$356 - 1), M$359 - 1))) / M$361, 0), 1) * $H$357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$361 > 0, MAX(0, (MIN(EOMONTH($H348, ($H$354 + $H$355) * $H$356 - 1), AS$360) - MAX(EOMONTH($H348, $H$354 * $H$356 - 1), AS$359 - 1))) / AS$361, 0), 1) * $H$357","v":0},0,0,0,0,0,0,0,0.01,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.01,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$55, \"dd mmm yy\") & \" - second term - rate - NSI\"","v":"Capex add - 01 Oct 14 - second term - rate - NSI"},null,null,null,"%",null,0.40000000000000008,null,{"$f":" ROUND(IF(M$361 > 0, MAX(0, (MIN(EOMONTH($H349, ($H$354 + $H$355) * $H$356 - 1), M$360) - MAX(EOMONTH($H349, $H$354 * $H$356 - 1), M$359 - 1))) / M$361, 0), 1) * $H$357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$361 > 0, MAX(0, (MIN(EOMONTH($H349, ($H$354 + $H$355) * $H$356 - 1), AS$360) - MAX(EOMONTH($H349, $H$354 * $H$356 - 1), AS$359 - 1))) / AS$361, 0), 1) * $H$357","v":0},0,0,0,0,0,0,0,0,0.01,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.01,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$56, \"dd mmm yy\") & \" - second term - rate - NSI\"","v":"Capex add - 01 Oct 15 - second term - rate - NSI"},null,null,null,"%",null,0.40000000000000008,null,{"$f":" ROUND(IF(M$361 > 0, MAX(0, (MIN(EOMONTH($H350, ($H$354 + $H$355) * $H$356 - 1), M$360) - MAX(EOMONTH($H350, $H$354 * $H$356 - 1), M$359 - 1))) / M$361, 0), 1) * $H$357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$361 > 0, MAX(0, (MIN(EOMONTH($H350, ($H$354 + $H$355) * $H$356 - 1), AS$360) - MAX(EOMONTH($H350, $H$354 * $H$356 - 1), AS$359 - 1))) / AS$361, 0), 1) * $H$357","v":0},0,0,0,0,0,0,0,0,0,0.01,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.01,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$57, \"dd mmm yy\") & \" - second term - rate - NSI\"","v":"Capex add - 01 Oct 16 - second term - rate - NSI"},null,null,null,"%",null,0.40000000000000008,null,{"$f":" ROUND(IF(M$361 > 0, MAX(0, (MIN(EOMONTH($H351, ($H$354 + $H$355) * $H$356 - 1), M$360) - MAX(EOMONTH($H351, $H$354 * $H$356 - 1), M$359 - 1))) / M$361, 0), 1) * $H$357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$361 > 0, MAX(0, (MIN(EOMONTH($H351, ($H$354 + $H$355) * $H$356 - 1), AS$360) - MAX(EOMONTH($H351, $H$354 * $H$356 - 1), AS$359 - 1))) / AS$361, 0), 1) * $H$357","v":0},0,0,0,0,0,0,0,0,0,0,0.01,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.01,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$58, \"dd mmm yy\") & \" - second term - rate - NSI\"","v":"Capex add - 01 Oct 17 - second term - rate - NSI"},null,null,null,"%",null,0.40000000000000008,null,{"$f":" ROUND(IF(M$361 > 0, MAX(0, (MIN(EOMONTH($H352, ($H$354 + $H$355) * $H$356 - 1), M$360) - MAX(EOMONTH($H352, $H$354 * $H$356 - 1), M$359 - 1))) / M$361, 0), 1) * $H$357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$361 > 0, MAX(0, (MIN(EOMONTH($H352, ($H$354 + $H$355) * $H$356 - 1), AS$360) - MAX(EOMONTH($H352, $H$354 * $H$356 - 1), AS$359 - 1))) / AS$361, 0), 1) * $H$357","v":0},0,0,0,0,0,0,0,0,0,0,0,0.01,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.01,0,0]
[]
[]
[null,null,"First term rate - T5Y"]
[]
[null,null,null,null,{"$f":" 'Set Up'!E$34","v":"Capex addition date during year 1993 - 1994"},{"$f":" 'Set Up'!F$34","v":"00:00:00"},{"$f":" 'Set Up'!G$34","v":"00:00:00"},{"$f":" 'Set Up'!H$34","v":"1993-04-01"},{"$f":" 'Set Up'!I$34","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$35","v":"Capex addition date during year 1994 - 1995"},{"$f":" 'Set Up'!F$35","v":"00:00:00"},{"$f":" 'Set Up'!G$35","v":"00:00:00"},{"$f":" 'Set Up'!H$35","v":"1994-04-01"},{"$f":" 'Set Up'!I$35","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$36","v":"Capex addition date during year 1995 - 1996"},{"$f":" 'Set Up'!F$36","v":"00:00:00"},{"$f":" 'Set Up'!G$36","v":"00:00:00"},{"$f":" 'Set Up'!H$36","v":"1995-04-01"},{"$f":" 'Set Up'!I$36","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$37","v":"Capex addition date during year 1996 - 1997"},{"$f":" 'Set Up'!F$37","v":"00:00:00"},{"$f":" 'Set Up'!G$37","v":"00:00:00"},{"$f":" 'Set Up'!H$37","v":"1996-04-01"},{"$f":" 'Set Up'!I$37","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$38","v":"Capex addition date during year 1997 - 1998"},{"$f":" 'Set Up'!F$38","v":"00:00:00"},{"$f":" 'Set Up'!G$38","v":"00:00:00"},{"$f":" 'Set Up'!H$38","v":"1997-04-01"},{"$f":" 'Set Up'!I$38","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$39","v":"Capex addition date during year 1998 - 1999"},{"$f":" 'Set Up'!F$39","v":"00:00:00"},{"$f":" 'Set Up'!G$39","v":"00:00:00"},{"$f":" 'Set Up'!H$39","v":"1998-04-01"},{"$f":" 'Set Up'!I$39","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$40","v":"Capex addition date during year 1999 - 2000"},{"$f":" 'Set Up'!F$40","v":"00:00:00"},{"$f":" 'Set Up'!G$40","v":"00:00:00"},{"$f":" 'Set Up'!H$40","v":"1999-04-01"},{"$f":" 'Set Up'!I$40","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$41","v":"Capex addition date during year 2000 - 2001"},{"$f":" 'Set Up'!F$41","v":"00:00:00"},{"$f":" 'Set Up'!G$41","v":"00:00:00"},{"$f":" 'Set Up'!H$41","v":"2000-04-01"},{"$f":" 'Set Up'!I$41","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$42","v":"Capex addition date during year 2001 - 2002"},{"$f":" 'Set Up'!F$42","v":"00:00:00"},{"$f":" 'Set Up'!G$42","v":"00:00:00"},{"$f":" 'Set Up'!H$42","v":"2001-04-01"},{"$f":" 'Set Up'!I$42","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$43","v":"Capex addition date during year 2002 - 2003"},{"$f":" 'Set Up'!F$43","v":"00:00:00"},{"$f":" 'Set Up'!G$43","v":"00:00:00"},{"$f":" 'Set Up'!H$43","v":"2002-04-01"},{"$f":" 'Set Up'!I$43","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$44","v":"Capex addition date during year 2003 - 2004"},{"$f":" 'Set Up'!F$44","v":"00:00:00"},{"$f":" 'Set Up'!G$44","v":"00:00:00"},{"$f":" 'Set Up'!H$44","v":"2003-04-01"},{"$f":" 'Set Up'!I$44","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$45","v":"Capex addition date during year 2004 - 2005"},{"$f":" 'Set Up'!F$45","v":"00:00:00"},{"$f":" 'Set Up'!G$45","v":"00:00:00"},{"$f":" 'Set Up'!H$45","v":"2004-04-01"},{"$f":" 'Set Up'!I$45","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$46","v":"Capex addition date during year 2005 - 2006"},{"$f":" 'Set Up'!F$46","v":"00:00:00"},{"$f":" 'Set Up'!G$46","v":"00:00:00"},{"$f":" 'Set Up'!H$46","v":"2005-04-01"},{"$f":" 'Set Up'!I$46","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$47","v":"Capex addition date during year 2006 - 2007"},{"$f":" 'Set Up'!F$47","v":"00:00:00"},{"$f":" 'Set Up'!G$47","v":"00:00:00"},{"$f":" 'Set Up'!H$47","v":"2006-04-01"},{"$f":" 'Set Up'!I$47","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$48","v":"Capex addition date during year 2007 - 2008"},{"$f":" 'Set Up'!F$48","v":"00:00:00"},{"$f":" 'Set Up'!G$48","v":"00:00:00"},{"$f":" 'Set Up'!H$48","v":"2007-04-01"},{"$f":" 'Set Up'!I$48","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$49","v":"Capex addition date during year 2008 - 2009"},{"$f":" 'Set Up'!F$49","v":"00:00:00"},{"$f":" 'Set Up'!G$49","v":"00:00:00"},{"$f":" 'Set Up'!H$49","v":"2008-04-01"},{"$f":" 'Set Up'!I$49","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$50","v":"Capex addition date during year 2009 - 2010"},{"$f":" 'Set Up'!F$50","v":"00:00:00"},{"$f":" 'Set Up'!G$50","v":"00:00:00"},{"$f":" 'Set Up'!H$50","v":"2009-04-01"},{"$f":" 'Set Up'!I$50","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$51","v":"Capex addition date during year 2010 - 2011"},{"$f":" 'Set Up'!F$51","v":"00:00:00"},{"$f":" 'Set Up'!G$51","v":"00:00:00"},{"$f":" 'Set Up'!H$51","v":"2010-04-01"},{"$f":" 'Set Up'!I$51","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$52","v":"Capex addition date during year 2011 - 2012"},{"$f":" 'Set Up'!F$52","v":"00:00:00"},{"$f":" 'Set Up'!G$52","v":"00:00:00"},{"$f":" 'Set Up'!H$52","v":"2011-04-01"},{"$f":" 'Set Up'!I$52","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$53","v":"Capex addition date during year 2012 - 2013"},{"$f":" 'Set Up'!F$53","v":"00:00:00"},{"$f":" 'Set Up'!G$53","v":"00:00:00"},{"$f":" 'Set Up'!H$53","v":"2012-10-01"},{"$f":" 'Set Up'!I$53","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$54","v":"Capex addition date during year 2013 - 2014"},{"$f":" 'Set Up'!F$54","v":"00:00:00"},{"$f":" 'Set Up'!G$54","v":"00:00:00"},{"$f":" 'Set Up'!H$54","v":"2013-10-01"},{"$f":" 'Set Up'!I$54","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$55","v":"Capex addition date during year 2014 - 2015"},{"$f":" 'Set Up'!F$55","v":"00:00:00"},{"$f":" 'Set Up'!G$55","v":"00:00:00"},{"$f":" 'Set Up'!H$55","v":"2014-10-01"},{"$f":" 'Set Up'!I$55","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$56","v":"Capex addition date during year 2015 - 2016"},{"$f":" 'Set Up'!F$56","v":"00:00:00"},{"$f":" 'Set Up'!G$56","v":"00:00:00"},{"$f":" 'Set Up'!H$56","v":"2015-10-01"},{"$f":" 'Set Up'!I$56","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$57","v":"Capex addition date during year 2016 - 2017"},{"$f":" 'Set Up'!F$57","v":"00:00:00"},{"$f":" 'Set Up'!G$57","v":"00:00:00"},{"$f":" 'Set Up'!H$57","v":"2016-10-01"},{"$f":" 'Set Up'!I$57","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$58","v":"Capex addition date during year 2017 - 2018"},{"$f":" 'Set Up'!F$58","v":0},{"$f":" 'Set Up'!G$58","v":0},{"$f":" 'Set Up'!H$58","v":"2017-10-01"},{"$f":" 'Set Up'!I$58","v":"date"}]
[]
[null,null,null,null,{"$f":" Inp_Depreciation!E$613","v":"Depreciation term for first rate - T5Y"},{"$f":" Inp_Depreciation!F$613","v":0},{"$f":" Inp_Depreciation!G$613","v":0},{"$f":" Inp_Depreciation!H$613","v":5},{"$f":" Inp_Depreciation!I$613","v":"years"}]
[null,null,null,null,{"$f":" 'Set Up'!E$69","v":"Months in a year"},{"$f":" 'Set Up'!F$69","v":0},{"$f":" 'Set Up'!G$69","v":0},{"$f":" 'Set Up'!H$69","v":12},{"$f":" 'Set Up'!I$69","v":"months"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$611","v":"Depreciation rate - first 20 years - T5Y"},{"$f":" Inp_Depreciation!F$611","v":0},{"$f":" Inp_Depreciation!G$611","v":0},{"$f":" Inp_Depreciation!H$611","v":0.2},{"$f":" Inp_Depreciation!I$611","v":"%"}]
[]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$18","v":"Model period beginning - RP1"},{"$f":" 'DL - C4 A'!F$18","v":"00:00:00"},{"$f":" 'DL - C4 A'!G$18","v":"00:00:00"},{"$f":" 'DL - C4 A'!H$18","v":"00:00:00"},{"$f":" 'DL - C4 A'!I$18","v":"date"},{"$f":" 'DL - C4 A'!J$18","v":"00:00:00"},{"$f":" 'DL - C4 A'!K$18","v":"00:00:00"},{"$f":" 'DL - C4 A'!L$18","v":"00:00:00"},{"$f":" 'DL - C4 A'!M$18","v":"1993-04-01"},{"$f":" 'DL - C4 A'!N$18","v":"1994-04-01"},{"$f":" 'DL - C4 A'!O$18","v":"1995-04-01"},{"$f":" 'DL - C4 A'!P$18","v":"1996-04-01"},{"$f":" 'DL - C4 A'!Q$18","v":"1997-04-01"},{"$f":" 'DL - C4 A'!R$18","v":"1998-04-01"},{"$f":" 'DL - C4 A'!S$18","v":"1999-04-01"},{"$f":" 'DL - C4 A'!T$18","v":"2000-04-01"},{"$f":" 'DL - C4 A'!U$18","v":"2001-04-01"},{"$f":" 'DL - C4 A'!V$18","v":"2002-04-01"},{"$f":" 'DL - C4 A'!W$18","v":"2003-04-01"},{"$f":" 'DL - C4 A'!X$18","v":"2004-04-01"},{"$f":" 'DL - C4 A'!Y$18","v":"2005-04-01"},{"$f":" 'DL - C4 A'!Z$18","v":"2006-04-01"},{"$f":" 'DL - C4 A'!AA$18","v":"2007-04-01"},{"$f":" 'DL - C4 A'!AB$18","v":"2008-04-01"},{"$f":" 'DL - C4 A'!AC$18","v":"2009-04-01"},{"$f":" 'DL - C4 A'!AD$18","v":"2010-04-01"},{"$f":" 'DL - C4 A'!AE$18","v":"2011-04-01"},{"$f":" 'DL - C4 A'!AF$18","v":"2012-04-01"},{"$f":" 'DL - C4 A'!AG$18","v":"2013-04-01"},{"$f":" 'DL - C4 A'!AH$18","v":"2014-04-01"},{"$f":" 'DL - C4 A'!AI$18","v":"2015-04-01"},{"$f":" 'DL - C4 A'!AJ$18","v":"2016-04-01"},{"$f":" 'DL - C4 A'!AK$18","v":"2017-04-01"},{"$f":" 'DL - C4 A'!AL$18","v":"2018-04-01"},{"$f":" 'DL - C4 A'!AM$18","v":"2019-04-01"},{"$f":" 'DL - C4 A'!AN$18","v":"2020-04-01"},{"$f":" 'DL - C4 A'!AO$18","v":"2021-04-01"},{"$f":" 'DL - C4 A'!AP$18","v":"2022-04-01"},{"$f":" 'DL - C4 A'!AQ$18","v":"2023-04-01"},{"$f":" 'DL - C4 A'!AR$18","v":"2024-04-01"},{"$f":" 'DL - C4 A'!AS$18","v":"2025-04-01"},{"$f":" 'DL - C4 A'!AT$18","v":"2026-04-01"},{"$f":" 'DL - C4 A'!AU$18","v":"2027-04-01"},{"$f":" 'DL - C4 A'!AV$18","v":"2028-04-01"},{"$f":" 'DL - C4 A'!AW$18","v":"2029-04-01"},{"$f":" 'DL - C4 A'!AX$18","v":"2030-04-01"},{"$f":" 'DL - C4 A'!AY$18","v":"2031-04-01"},{"$f":" 'DL - C4 A'!AZ$18","v":"2032-04-01"},{"$f":" 'DL - C4 A'!BA$18","v":"2033-04-01"},{"$f":" 'DL - C4 A'!BB$18","v":"2034-04-01"},{"$f":" 'DL - C4 A'!BC$18","v":"2035-04-01"},{"$f":" 'DL - C4 A'!BD$18","v":"2036-04-01"},{"$f":" 'DL - C4 A'!BE$18","v":"2037-04-01"},{"$f":" 'DL - C4 A'!BF$18","v":"2038-04-01"},{"$f":" 'DL - C4 A'!BG$18","v":"2039-04-01"},{"$f":" 'DL - C4 A'!BH$18","v":"2040-04-01"},{"$f":" 'DL - C4 A'!BI$18","v":"2041-04-01"},{"$f":" 'DL - C4 A'!BJ$18","v":"2042-04-01"},{"$f":" 'DL - C4 A'!BK$18","v":"2043-04-01"},{"$f":" 'DL - C4 A'!BL$18","v":"2044-04-01"},{"$f":" 'DL - C4 A'!BM$18","v":"2045-04-01"},{"$f":" 'DL - C4 A'!BN$18","v":"2046-04-01"},{"$f":" 'DL - C4 A'!BO$18","v":"2047-04-01"},{"$f":" 'DL - C4 A'!BP$18","v":"2048-04-01"},{"$f":" 'DL - C4 A'!BQ$18","v":"2049-04-01"},{"$f":" 'DL - C4 A'!BR$18","v":"2050-04-01"},{"$f":" 'DL - C4 A'!BS$18","v":"2051-04-01"},{"$f":" 'DL - C4 A'!BT$18","v":"2052-04-01"},{"$f":" 'DL - C4 A'!BU$18","v":"2053-04-01"},{"$f":" 'DL - C4 A'!BV$18","v":"2054-04-01"},{"$f":" 'DL - C4 A'!BW$18","v":"2055-04-01"},{"$f":" 'DL - C4 A'!BX$18","v":"2056-04-01"},{"$f":" 'DL - C4 A'!BY$18","v":"2057-04-01"},{"$f":" 'DL - C4 A'!BZ$18","v":"2058-04-01"},{"$f":" 'DL - C4 A'!CA$18","v":"2059-04-01"}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$22","v":"Model period ending - RP1"},{"$f":" 'DL - C4 A'!F$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!G$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!H$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!I$22","v":"date"},{"$f":" 'DL - C4 A'!J$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!K$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!L$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!M$22","v":"1994-03-31"},{"$f":" 'DL - C4 A'!N$22","v":"1995-03-31"},{"$f":" 'DL - C4 A'!O$22","v":"1996-03-31"},{"$f":" 'DL - C4 A'!P$22","v":"1997-03-31"},{"$f":" 'DL - C4 A'!Q$22","v":"1998-03-31"},{"$f":" 'DL - C4 A'!R$22","v":"1999-03-31"},{"$f":" 'DL - C4 A'!S$22","v":"2000-03-31"},{"$f":" 'DL - C4 A'!T$22","v":"2001-03-31"},{"$f":" 'DL - C4 A'!U$22","v":"2002-03-31"},{"$f":" 'DL - C4 A'!V$22","v":"2003-03-31"},{"$f":" 'DL - C4 A'!W$22","v":"2004-03-31"},{"$f":" 'DL - C4 A'!X$22","v":"2005-03-31"},{"$f":" 'DL - C4 A'!Y$22","v":"2006-03-31"},{"$f":" 'DL - C4 A'!Z$22","v":"2007-03-31"},{"$f":" 'DL - C4 A'!AA$22","v":"2008-03-31"},{"$f":" 'DL - C4 A'!AB$22","v":"2009-03-31"},{"$f":" 'DL - C4 A'!AC$22","v":"2010-03-31"},{"$f":" 'DL - C4 A'!AD$22","v":"2011-03-31"},{"$f":" 'DL - C4 A'!AE$22","v":"2012-03-31"},{"$f":" 'DL - C4 A'!AF$22","v":"2013-03-31"},{"$f":" 'DL - C4 A'!AG$22","v":"2014-03-31"},{"$f":" 'DL - C4 A'!AH$22","v":"2015-03-31"},{"$f":" 'DL - C4 A'!AI$22","v":"2016-03-31"},{"$f":" 'DL - C4 A'!AJ$22","v":"2017-03-31"},{"$f":" 'DL - C4 A'!AK$22","v":"2018-03-31"},{"$f":" 'DL - C4 A'!AL$22","v":"2019-03-31"},{"$f":" 'DL - C4 A'!AM$22","v":"2020-03-31"},{"$f":" 'DL - C4 A'!AN$22","v":"2021-03-31"},{"$f":" 'DL - C4 A'!AO$22","v":"2022-03-31"},{"$f":" 'DL - C4 A'!AP$22","v":"2023-03-31"},{"$f":" 'DL - C4 A'!AQ$22","v":"2024-03-31"},{"$f":" 'DL - C4 A'!AR$22","v":"2025-03-31"},{"$f":" 'DL - C4 A'!AS$22","v":"2026-03-31"},{"$f":" 'DL - C4 A'!AT$22","v":"2027-03-31"},{"$f":" 'DL - C4 A'!AU$22","v":"2028-03-31"},{"$f":" 'DL - C4 A'!AV$22","v":"2029-03-31"},{"$f":" 'DL - C4 A'!AW$22","v":"2030-03-31"},{"$f":" 'DL - C4 A'!AX$22","v":"2031-03-31"},{"$f":" 'DL - C4 A'!AY$22","v":"2032-03-31"},{"$f":" 'DL - C4 A'!AZ$22","v":"2033-03-31"},{"$f":" 'DL - C4 A'!BA$22","v":"2034-03-31"},{"$f":" 'DL - C4 A'!BB$22","v":"2035-03-31"},{"$f":" 'DL - C4 A'!BC$22","v":"2036-03-31"},{"$f":" 'DL - C4 A'!BD$22","v":"2037-03-31"},{"$f":" 'DL - C4 A'!BE$22","v":"2038-03-31"},{"$f":" 'DL - C4 A'!BF$22","v":"2039-03-31"},{"$f":" 'DL - C4 A'!BG$22","v":"2040-03-31"},{"$f":" 'DL - C4 A'!BH$22","v":"2041-03-31"},{"$f":" 'DL - C4 A'!BI$22","v":"2042-03-31"},{"$f":" 'DL - C4 A'!BJ$22","v":"2043-03-31"},{"$f":" 'DL - C4 A'!BK$22","v":"2044-03-31"},{"$f":" 'DL - C4 A'!BL$22","v":"2045-03-31"},{"$f":" 'DL - C4 A'!BM$22","v":"2046-03-31"},{"$f":" 'DL - C4 A'!BN$22","v":"2047-03-31"},{"$f":" 'DL - C4 A'!BO$22","v":"2048-03-31"},{"$f":" 'DL - C4 A'!BP$22","v":"2049-03-31"},{"$f":" 'DL - C4 A'!BQ$22","v":"2050-03-31"},{"$f":" 'DL - C4 A'!BR$22","v":"2051-03-31"},{"$f":" 'DL - C4 A'!BS$22","v":"2052-03-31"},{"$f":" 'DL - C4 A'!BT$22","v":"2053-03-31"},{"$f":" 'DL - C4 A'!BU$22","v":"2054-03-31"},{"$f":" 'DL - C4 A'!BV$22","v":"2055-03-31"},{"$f":" 'DL - C4 A'!BW$22","v":"2056-03-31"},{"$f":" 'DL - C4 A'!BX$22","v":"2057-03-31"},{"$f":" 'DL - C4 A'!BY$22","v":"2058-03-31"},{"$f":" 'DL - C4 A'!BZ$22","v":"2059-03-31"},{"$f":" 'DL - C4 A'!CA$22","v":"2060-03-31"}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$43","v":"Days in model period - RP1"},{"$f":" 'DL - C4 A'!F$43","v":0},{"$f":" 'DL - C4 A'!G$43","v":0},{"$f":" 'DL - C4 A'!H$43","v":0},{"$f":" 'DL - C4 A'!I$43","v":"days"},{"$f":" 'DL - C4 A'!J$43","v":0},{"$f":" 'DL - C4 A'!K$43","v":24472},{"$f":" 'DL - C4 A'!L$43","v":0},{"$f":" 'DL - C4 A'!M$43","v":365},{"$f":" 'DL - C4 A'!N$43","v":365},{"$f":" 'DL - C4 A'!O$43","v":366},{"$f":" 'DL - C4 A'!P$43","v":365},{"$f":" 'DL - C4 A'!Q$43","v":365},{"$f":" 'DL - C4 A'!R$43","v":365},{"$f":" 'DL - C4 A'!S$43","v":366},{"$f":" 'DL - C4 A'!T$43","v":365},{"$f":" 'DL - C4 A'!U$43","v":365},{"$f":" 'DL - C4 A'!V$43","v":365},{"$f":" 'DL - C4 A'!W$43","v":366},{"$f":" 'DL - C4 A'!X$43","v":365},{"$f":" 'DL - C4 A'!Y$43","v":365},{"$f":" 'DL - C4 A'!Z$43","v":365},{"$f":" 'DL - C4 A'!AA$43","v":366},{"$f":" 'DL - C4 A'!AB$43","v":365},{"$f":" 'DL - C4 A'!AC$43","v":365},{"$f":" 'DL - C4 A'!AD$43","v":365},{"$f":" 'DL - C4 A'!AE$43","v":366},{"$f":" 'DL - C4 A'!AF$43","v":365},{"$f":" 'DL - C4 A'!AG$43","v":365},{"$f":" 'DL - C4 A'!AH$43","v":365},{"$f":" 'DL - C4 A'!AI$43","v":366},{"$f":" 'DL - C4 A'!AJ$43","v":365},{"$f":" 'DL - C4 A'!AK$43","v":365},{"$f":" 'DL - C4 A'!AL$43","v":365},{"$f":" 'DL - C4 A'!AM$43","v":366},{"$f":" 'DL - C4 A'!AN$43","v":365},{"$f":" 'DL - C4 A'!AO$43","v":365},{"$f":" 'DL - C4 A'!AP$43","v":365},{"$f":" 'DL - C4 A'!AQ$43","v":366},{"$f":" 'DL - C4 A'!AR$43","v":365},{"$f":" 'DL - C4 A'!AS$43","v":365},{"$f":" 'DL - C4 A'!AT$43","v":365},{"$f":" 'DL - C4 A'!AU$43","v":366},{"$f":" 'DL - C4 A'!AV$43","v":365},{"$f":" 'DL - C4 A'!AW$43","v":365},{"$f":" 'DL - C4 A'!AX$43","v":365},{"$f":" 'DL - C4 A'!AY$43","v":366},{"$f":" 'DL - C4 A'!AZ$43","v":365},{"$f":" 'DL - C4 A'!BA$43","v":365},{"$f":" 'DL - C4 A'!BB$43","v":365},{"$f":" 'DL - C4 A'!BC$43","v":366},{"$f":" 'DL - C4 A'!BD$43","v":365},{"$f":" 'DL - C4 A'!BE$43","v":365},{"$f":" 'DL - C4 A'!BF$43","v":365},{"$f":" 'DL - C4 A'!BG$43","v":366},{"$f":" 'DL - C4 A'!BH$43","v":365},{"$f":" 'DL - C4 A'!BI$43","v":365},{"$f":" 'DL - C4 A'!BJ$43","v":365},{"$f":" 'DL - C4 A'!BK$43","v":366},{"$f":" 'DL - C4 A'!BL$43","v":365},{"$f":" 'DL - C4 A'!BM$43","v":365},{"$f":" 'DL - C4 A'!BN$43","v":365},{"$f":" 'DL - C4 A'!BO$43","v":366},{"$f":" 'DL - C4 A'!BP$43","v":365},{"$f":" 'DL - C4 A'!BQ$43","v":365},{"$f":" 'DL - C4 A'!BR$43","v":365},{"$f":" 'DL - C4 A'!BS$43","v":366},{"$f":" 'DL - C4 A'!BT$43","v":365},{"$f":" 'DL - C4 A'!BU$43","v":365},{"$f":" 'DL - C4 A'!BV$43","v":365},{"$f":" 'DL - C4 A'!BW$43","v":366},{"$f":" 'DL - C4 A'!BX$43","v":365},{"$f":" 'DL - C4 A'!BY$43","v":365},{"$f":" 'DL - C4 A'!BZ$43","v":365},{"$f":" 'DL - C4 A'!CA$43","v":366}]
[]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$34, \"dd mmm yy\") & \" - first term - rate - T5Y\"","v":"Capex add - 01 Apr 93 - first term - rate - T5Y"},null,null,null,"%",null,{"$f":" SUM(M426:CA426)","v":1},null,{"$f":" ROUND(IF(M$424 > 0, MAX(0, (MIN(EOMONTH($H392, $H$418 * $H$419 - 1), M$423) - MAX($H392 + 1, M$422) + 1)) / M$424, 0), 1) * $H$420","v":0.2},0.2,0.2,0.2,0.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$424 > 0, MAX(0, (MIN(EOMONTH($H392, $H$418 * $H$419 - 1), AS$423) - MAX($H392 + 1, AS$422) + 1)) / AS$424, 0), 1) * $H$420","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$35, \"dd mmm yy\") & \" - first term - rate - T5Y\"","v":"Capex add - 01 Apr 94 - first term - rate - T5Y"},null,null,null,"%",null,1,null,{"$f":" ROUND(IF(M$424 > 0, MAX(0, (MIN(EOMONTH($H393, $H$418 * $H$419 - 1), M$423) - MAX($H393 + 1, M$422) + 1)) / M$424, 0), 1) * $H$420","v":0},0.2,0.2,0.2,0.2,0.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$424 > 0, MAX(0, (MIN(EOMONTH($H393, $H$418 * $H$419 - 1), AS$423) - MAX($H393 + 1, AS$422) + 1)) / AS$424, 0), 1) * $H$420","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$36, \"dd mmm yy\") & \" - first term - rate - T5Y\"","v":"Capex add - 01 Apr 95 - first term - rate - T5Y"},null,null,null,"%",null,1,null,{"$f":" ROUND(IF(M$424 > 0, MAX(0, (MIN(EOMONTH($H394, $H$418 * $H$419 - 1), M$423) - MAX($H394 + 1, M$422) + 1)) / M$424, 0), 1) * $H$420","v":0},0,0.2,0.2,0.2,0.2,0.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$424 > 0, MAX(0, (MIN(EOMONTH($H394, $H$418 * $H$419 - 1), AS$423) - MAX($H394 + 1, AS$422) + 1)) / AS$424, 0), 1) * $H$420","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$37, \"dd mmm yy\") & \" - first term - rate - T5Y\"","v":"Capex add - 01 Apr 96 - first term - rate - T5Y"},null,null,null,"%",null,1,null,{"$f":" ROUND(IF(M$424 > 0, MAX(0, (MIN(EOMONTH($H395, $H$418 * $H$419 - 1), M$423) - MAX($H395 + 1, M$422) + 1)) / M$424, 0), 1) * $H$420","v":0},0,0,0.2,0.2,0.2,0.2,0.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$424 > 0, MAX(0, (MIN(EOMONTH($H395, $H$418 * $H$419 - 1), AS$423) - MAX($H395 + 1, AS$422) + 1)) / AS$424, 0), 1) * $H$420","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$38, \"dd mmm yy\") & \" - first term - rate - T5Y\"","v":"Capex add - 01 Apr 97 - first term - rate - T5Y"},null,null,null,"%",null,1,null,{"$f":" ROUND(IF(M$424 > 0, MAX(0, (MIN(EOMONTH($H396, $H$418 * $H$419 - 1), M$423) - MAX($H396 + 1, M$422) + 1)) / M$424, 0), 1) * $H$420","v":0},0,0,0,0.2,0.2,0.2,0.2,0.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$424 > 0, MAX(0, (MIN(EOMONTH($H396, $H$418 * $H$419 - 1), AS$423) - MAX($H396 + 1, AS$422) + 1)) / AS$424, 0), 1) * $H$420","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$39, \"dd mmm yy\") & \" - first term - rate - T5Y\"","v":"Capex add - 01 Apr 98 - first term - rate - T5Y"},null,null,null,"%",null,1,null,{"$f":" ROUND(IF(M$424 > 0, MAX(0, (MIN(EOMONTH($H397, $H$418 * $H$419 - 1), M$423) - MAX($H397 + 1, M$422) + 1)) / M$424, 0), 1) * $H$420","v":0},0,0,0,0,0.2,0.2,0.2,0.2,0.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$424 > 0, MAX(0, (MIN(EOMONTH($H397, $H$418 * $H$419 - 1), AS$423) - MAX($H397 + 1, AS$422) + 1)) / AS$424, 0), 1) * $H$420","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$40, \"dd mmm yy\") & \" - first term - rate - T5Y\"","v":"Capex add - 01 Apr 99 - first term - rate - T5Y"},null,null,null,"%",null,1,null,{"$f":" ROUND(IF(M$424 > 0, MAX(0, (MIN(EOMONTH($H398, $H$418 * $H$419 - 1), M$423) - MAX($H398 + 1, M$422) + 1)) / M$424, 0), 1) * $H$420","v":0},0,0,0,0,0,0.2,0.2,0.2,0.2,0.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$424 > 0, MAX(0, (MIN(EOMONTH($H398, $H$418 * $H$419 - 1), AS$423) - MAX($H398 + 1, AS$422) + 1)) / AS$424, 0), 1) * $H$420","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$41, \"dd mmm yy\") & \" - first term - rate - T5Y\"","v":"Capex add - 01 Apr 00 - first term - rate - T5Y"},null,null,null,"%",null,1,null,{"$f":" ROUND(IF(M$424 > 0, MAX(0, (MIN(EOMONTH($H399, $H$418 * $H$419 - 1), M$423) - MAX($H399 + 1, M$422) + 1)) / M$424, 0), 1) * $H$420","v":0},0,0,0,0,0,0,0.2,0.2,0.2,0.2,0.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$424 > 0, MAX(0, (MIN(EOMONTH($H399, $H$418 * $H$419 - 1), AS$423) - MAX($H399 + 1, AS$422) + 1)) / AS$424, 0), 1) * $H$420","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$42, \"dd mmm yy\") & \" - first term - rate - T5Y\"","v":"Capex add - 01 Apr 01 - first term - rate - T5Y"},null,null,null,"%",null,1,null,{"$f":" ROUND(IF(M$424 > 0, MAX(0, (MIN(EOMONTH($H400, $H$418 * $H$419 - 1), M$423) - MAX($H400 + 1, M$422) + 1)) / M$424, 0), 1) * $H$420","v":0},0,0,0,0,0,0,0,0.2,0.2,0.2,0.2,0.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$424 > 0, MAX(0, (MIN(EOMONTH($H400, $H$418 * $H$419 - 1), AS$423) - MAX($H400 + 1, AS$422) + 1)) / AS$424, 0), 1) * $H$420","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$43, \"dd mmm yy\") & \" - first term - rate - T5Y\"","v":"Capex add - 01 Apr 02 - first term - rate - T5Y"},null,null,null,"%",null,1,null,{"$f":" ROUND(IF(M$424 > 0, MAX(0, (MIN(EOMONTH($H401, $H$418 * $H$419 - 1), M$423) - MAX($H401 + 1, M$422) + 1)) / M$424, 0), 1) * $H$420","v":0},0,0,0,0,0,0,0,0,0.2,0.2,0.2,0.2,0.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$424 > 0, MAX(0, (MIN(EOMONTH($H401, $H$418 * $H$419 - 1), AS$423) - MAX($H401 + 1, AS$422) + 1)) / AS$424, 0), 1) * $H$420","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$44, \"dd mmm yy\") & \" - first term - rate - T5Y\"","v":"Capex add - 01 Apr 03 - first term - rate - T5Y"},null,null,null,"%",null,1,null,{"$f":" ROUND(IF(M$424 > 0, MAX(0, (MIN(EOMONTH($H402, $H$418 * $H$419 - 1), M$423) - MAX($H402 + 1, M$422) + 1)) / M$424, 0), 1) * $H$420","v":0},0,0,0,0,0,0,0,0,0,0.2,0.2,0.2,0.2,0.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$424 > 0, MAX(0, (MIN(EOMONTH($H402, $H$418 * $H$419 - 1), AS$423) - MAX($H402 + 1, AS$422) + 1)) / AS$424, 0), 1) * $H$420","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$45, \"dd mmm yy\") & \" - first term - rate - T5Y\"","v":"Capex add - 01 Apr 04 - first term - rate - T5Y"},null,null,null,"%",null,1,null,{"$f":" ROUND(IF(M$424 > 0, MAX(0, (MIN(EOMONTH($H403, $H$418 * $H$419 - 1), M$423) - MAX($H403 + 1, M$422) + 1)) / M$424, 0), 1) * $H$420","v":0},0,0,0,0,0,0,0,0,0,0,0.2,0.2,0.2,0.2,0.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$424 > 0, MAX(0, (MIN(EOMONTH($H403, $H$418 * $H$419 - 1), AS$423) - MAX($H403 + 1, AS$422) + 1)) / AS$424, 0), 1) * $H$420","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$46, \"dd mmm yy\") & \" - first term - rate - T5Y\"","v":"Capex add - 01 Apr 05 - first term - rate - T5Y"},null,null,null,"%",null,1,null,{"$f":" ROUND(IF(M$424 > 0, MAX(0, (MIN(EOMONTH($H404, $H$418 * $H$419 - 1), M$423) - MAX($H404 + 1, M$422) + 1)) / M$424, 0), 1) * $H$420","v":0},0,0,0,0,0,0,0,0,0,0,0,0.2,0.2,0.2,0.2,0.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$424 > 0, MAX(0, (MIN(EOMONTH($H404, $H$418 * $H$419 - 1), AS$423) - MAX($H404 + 1, AS$422) + 1)) / AS$424, 0), 1) * $H$420","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$47, \"dd mmm yy\") & \" - first term - rate - T5Y\"","v":"Capex add - 01 Apr 06 - first term - rate - T5Y"},null,null,null,"%",null,1,null,{"$f":" ROUND(IF(M$424 > 0, MAX(0, (MIN(EOMONTH($H405, $H$418 * $H$419 - 1), M$423) - MAX($H405 + 1, M$422) + 1)) / M$424, 0), 1) * $H$420","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0.2,0.2,0.2,0.2,0.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$424 > 0, MAX(0, (MIN(EOMONTH($H405, $H$418 * $H$419 - 1), AS$423) - MAX($H405 + 1, AS$422) + 1)) / AS$424, 0), 1) * $H$420","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$48, \"dd mmm yy\") & \" - first term - rate - T5Y\"","v":"Capex add - 01 Apr 07 - first term - rate - T5Y"},null,null,null,"%",null,1,null,{"$f":" ROUND(IF(M$424 > 0, MAX(0, (MIN(EOMONTH($H406, $H$418 * $H$419 - 1), M$423) - MAX($H406 + 1, M$422) + 1)) / M$424, 0), 1) * $H$420","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.2,0.2,0.2,0.2,0.2,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$424 > 0, MAX(0, (MIN(EOMONTH($H406, $H$418 * $H$419 - 1), AS$423) - MAX($H406 + 1, AS$422) + 1)) / AS$424, 0), 1) * $H$420","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$49, \"dd mmm yy\") & \" - first term - rate - T5Y\"","v":"Capex add - 01 Apr 08 - first term - rate - T5Y"},null,null,null,"%",null,1,null,{"$f":" ROUND(IF(M$424 > 0, MAX(0, (MIN(EOMONTH($H407, $H$418 * $H$419 - 1), M$423) - MAX($H407 + 1, M$422) + 1)) / M$424, 0), 1) * $H$420","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.2,0.2,0.2,0.2,0.2,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$424 > 0, MAX(0, (MIN(EOMONTH($H407, $H$418 * $H$419 - 1), AS$423) - MAX($H407 + 1, AS$422) + 1)) / AS$424, 0), 1) * $H$420","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$50, \"dd mmm yy\") & \" - first term - rate - T5Y\"","v":"Capex add - 01 Apr 09 - first term - rate - T5Y"},null,null,null,"%",null,1,null,{"$f":" ROUND(IF(M$424 > 0, MAX(0, (MIN(EOMONTH($H408, $H$418 * $H$419 - 1), M$423) - MAX($H408 + 1, M$422) + 1)) / M$424, 0), 1) * $H$420","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.2,0.2,0.2,0.2,0.2,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$424 > 0, MAX(0, (MIN(EOMONTH($H408, $H$418 * $H$419 - 1), AS$423) - MAX($H408 + 1, AS$422) + 1)) / AS$424, 0), 1) * $H$420","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$51, \"dd mmm yy\") & \" - first term - rate - T5Y\"","v":"Capex add - 01 Apr 10 - first term - rate - T5Y"},null,null,null,"%",null,1,null,{"$f":" ROUND(IF(M$424 > 0, MAX(0, (MIN(EOMONTH($H409, $H$418 * $H$419 - 1), M$423) - MAX($H409 + 1, M$422) + 1)) / M$424, 0), 1) * $H$420","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.2,0.2,0.2,0.2,0.2,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$424 > 0, MAX(0, (MIN(EOMONTH($H409, $H$418 * $H$419 - 1), AS$423) - MAX($H409 + 1, AS$422) + 1)) / AS$424, 0), 1) * $H$420","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$52, \"dd mmm yy\") & \" - first term - rate - T5Y\"","v":"Capex add - 01 Apr 11 - first term - rate - T5Y"},null,null,null,"%",null,1,null,{"$f":" ROUND(IF(M$424 > 0, MAX(0, (MIN(EOMONTH($H410, $H$418 * $H$419 - 1), M$423) - MAX($H410 + 1, M$422) + 1)) / M$424, 0), 1) * $H$420","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.2,0.2,0.2,0.2,0.2,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$424 > 0, MAX(0, (MIN(EOMONTH($H410, $H$418 * $H$419 - 1), AS$423) - MAX($H410 + 1, AS$422) + 1)) / AS$424, 0), 1) * $H$420","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$53, \"dd mmm yy\") & \" - first term - rate - T5Y\"","v":"Capex add - 01 Oct 12 - first term - rate - T5Y"},null,null,null,"%",null,0.99999999999999989,null,{"$f":" ROUND(IF(M$424 > 0, MAX(0, (MIN(EOMONTH($H411, $H$418 * $H$419 - 1), M$423) - MAX($H411 + 1, M$422) + 1)) / M$424, 0), 1) * $H$420","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.1,0.2,0.2,0.2,0.2,0.1,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$424 > 0, MAX(0, (MIN(EOMONTH($H411, $H$418 * $H$419 - 1), AS$423) - MAX($H411 + 1, AS$422) + 1)) / AS$424, 0), 1) * $H$420","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$54, \"dd mmm yy\") & \" - first term - rate - T5Y\"","v":"Capex add - 01 Oct 13 - first term - rate - T5Y"},null,null,null,"%",null,0.99999999999999989,null,{"$f":" ROUND(IF(M$424 > 0, MAX(0, (MIN(EOMONTH($H412, $H$418 * $H$419 - 1), M$423) - MAX($H412 + 1, M$422) + 1)) / M$424, 0), 1) * $H$420","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.1,0.2,0.2,0.2,0.2,0.1,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$424 > 0, MAX(0, (MIN(EOMONTH($H412, $H$418 * $H$419 - 1), AS$423) - MAX($H412 + 1, AS$422) + 1)) / AS$424, 0), 1) * $H$420","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$55, \"dd mmm yy\") & \" - first term - rate - T5Y\"","v":"Capex add - 01 Oct 14 - first term - rate - T5Y"},null,null,null,"%",null,0.99999999999999989,null,{"$f":" ROUND(IF(M$424 > 0, MAX(0, (MIN(EOMONTH($H413, $H$418 * $H$419 - 1), M$423) - MAX($H413 + 1, M$422) + 1)) / M$424, 0), 1) * $H$420","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.1,0.2,0.2,0.2,0.2,0.1,0,0,0,0,0,{"$f":" ROUND(IF(AS$424 > 0, MAX(0, (MIN(EOMONTH($H413, $H$418 * $H$419 - 1), AS$423) - MAX($H413 + 1, AS$422) + 1)) / AS$424, 0), 1) * $H$420","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$56, \"dd mmm yy\") & \" - first term - rate - T5Y\"","v":"Capex add - 01 Oct 15 - first term - rate - T5Y"},null,null,null,"%",null,0.99999999999999989,null,{"$f":" ROUND(IF(M$424 > 0, MAX(0, (MIN(EOMONTH($H414, $H$418 * $H$419 - 1), M$423) - MAX($H414 + 1, M$422) + 1)) / M$424, 0), 1) * $H$420","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.1,0.2,0.2,0.2,0.2,0.1,0,0,0,0,{"$f":" ROUND(IF(AS$424 > 0, MAX(0, (MIN(EOMONTH($H414, $H$418 * $H$419 - 1), AS$423) - MAX($H414 + 1, AS$422) + 1)) / AS$424, 0), 1) * $H$420","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$57, \"dd mmm yy\") & \" - first term - rate - T5Y\"","v":"Capex add - 01 Oct 16 - first term - rate - T5Y"},null,null,null,"%",null,0.99999999999999989,null,{"$f":" ROUND(IF(M$424 > 0, MAX(0, (MIN(EOMONTH($H415, $H$418 * $H$419 - 1), M$423) - MAX($H415 + 1, M$422) + 1)) / M$424, 0), 1) * $H$420","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.1,0.2,0.2,0.2,0.2,0.1,0,0,0,{"$f":" ROUND(IF(AS$424 > 0, MAX(0, (MIN(EOMONTH($H415, $H$418 * $H$419 - 1), AS$423) - MAX($H415 + 1, AS$422) + 1)) / AS$424, 0), 1) * $H$420","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$58, \"dd mmm yy\") & \" - first term - rate - T5Y\"","v":"Capex add - 01 Oct 17 - first term - rate - T5Y"},null,null,null,"%",null,0.99999999999999989,null,{"$f":" ROUND(IF(M$424 > 0, MAX(0, (MIN(EOMONTH($H416, $H$418 * $H$419 - 1), M$423) - MAX($H416 + 1, M$422) + 1)) / M$424, 0), 1) * $H$420","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.1,0.2,0.2,0.2,0.2,0.1,0,0,{"$f":" ROUND(IF(AS$424 > 0, MAX(0, (MIN(EOMONTH($H416, $H$418 * $H$419 - 1), AS$423) - MAX($H416 + 1, AS$422) + 1)) / AS$424, 0), 1) * $H$420","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Second term rate - T5Y"]
[]
[null,null,null,null,{"$f":" 'Set Up'!E$34","v":"Capex addition date during year 1993 - 1994"},{"$f":" 'Set Up'!F$34","v":"00:00:00"},{"$f":" 'Set Up'!G$34","v":"00:00:00"},{"$f":" 'Set Up'!H$34","v":"1993-04-01"},{"$f":" 'Set Up'!I$34","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$35","v":"Capex addition date during year 1994 - 1995"},{"$f":" 'Set Up'!F$35","v":"00:00:00"},{"$f":" 'Set Up'!G$35","v":"00:00:00"},{"$f":" 'Set Up'!H$35","v":"1994-04-01"},{"$f":" 'Set Up'!I$35","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$36","v":"Capex addition date during year 1995 - 1996"},{"$f":" 'Set Up'!F$36","v":"00:00:00"},{"$f":" 'Set Up'!G$36","v":"00:00:00"},{"$f":" 'Set Up'!H$36","v":"1995-04-01"},{"$f":" 'Set Up'!I$36","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$37","v":"Capex addition date during year 1996 - 1997"},{"$f":" 'Set Up'!F$37","v":"00:00:00"},{"$f":" 'Set Up'!G$37","v":"00:00:00"},{"$f":" 'Set Up'!H$37","v":"1996-04-01"},{"$f":" 'Set Up'!I$37","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$38","v":"Capex addition date during year 1997 - 1998"},{"$f":" 'Set Up'!F$38","v":"00:00:00"},{"$f":" 'Set Up'!G$38","v":"00:00:00"},{"$f":" 'Set Up'!H$38","v":"1997-04-01"},{"$f":" 'Set Up'!I$38","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$39","v":"Capex addition date during year 1998 - 1999"},{"$f":" 'Set Up'!F$39","v":"00:00:00"},{"$f":" 'Set Up'!G$39","v":"00:00:00"},{"$f":" 'Set Up'!H$39","v":"1998-04-01"},{"$f":" 'Set Up'!I$39","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$40","v":"Capex addition date during year 1999 - 2000"},{"$f":" 'Set Up'!F$40","v":"00:00:00"},{"$f":" 'Set Up'!G$40","v":"00:00:00"},{"$f":" 'Set Up'!H$40","v":"1999-04-01"},{"$f":" 'Set Up'!I$40","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$41","v":"Capex addition date during year 2000 - 2001"},{"$f":" 'Set Up'!F$41","v":"00:00:00"},{"$f":" 'Set Up'!G$41","v":"00:00:00"},{"$f":" 'Set Up'!H$41","v":"2000-04-01"},{"$f":" 'Set Up'!I$41","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$42","v":"Capex addition date during year 2001 - 2002"},{"$f":" 'Set Up'!F$42","v":"00:00:00"},{"$f":" 'Set Up'!G$42","v":"00:00:00"},{"$f":" 'Set Up'!H$42","v":"2001-04-01"},{"$f":" 'Set Up'!I$42","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$43","v":"Capex addition date during year 2002 - 2003"},{"$f":" 'Set Up'!F$43","v":"00:00:00"},{"$f":" 'Set Up'!G$43","v":"00:00:00"},{"$f":" 'Set Up'!H$43","v":"2002-04-01"},{"$f":" 'Set Up'!I$43","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$44","v":"Capex addition date during year 2003 - 2004"},{"$f":" 'Set Up'!F$44","v":"00:00:00"},{"$f":" 'Set Up'!G$44","v":"00:00:00"},{"$f":" 'Set Up'!H$44","v":"2003-04-01"},{"$f":" 'Set Up'!I$44","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$45","v":"Capex addition date during year 2004 - 2005"},{"$f":" 'Set Up'!F$45","v":"00:00:00"},{"$f":" 'Set Up'!G$45","v":"00:00:00"},{"$f":" 'Set Up'!H$45","v":"2004-04-01"},{"$f":" 'Set Up'!I$45","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$46","v":"Capex addition date during year 2005 - 2006"},{"$f":" 'Set Up'!F$46","v":"00:00:00"},{"$f":" 'Set Up'!G$46","v":"00:00:00"},{"$f":" 'Set Up'!H$46","v":"2005-04-01"},{"$f":" 'Set Up'!I$46","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$47","v":"Capex addition date during year 2006 - 2007"},{"$f":" 'Set Up'!F$47","v":"00:00:00"},{"$f":" 'Set Up'!G$47","v":"00:00:00"},{"$f":" 'Set Up'!H$47","v":"2006-04-01"},{"$f":" 'Set Up'!I$47","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$48","v":"Capex addition date during year 2007 - 2008"},{"$f":" 'Set Up'!F$48","v":"00:00:00"},{"$f":" 'Set Up'!G$48","v":"00:00:00"},{"$f":" 'Set Up'!H$48","v":"2007-04-01"},{"$f":" 'Set Up'!I$48","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$49","v":"Capex addition date during year 2008 - 2009"},{"$f":" 'Set Up'!F$49","v":"00:00:00"},{"$f":" 'Set Up'!G$49","v":"00:00:00"},{"$f":" 'Set Up'!H$49","v":"2008-04-01"},{"$f":" 'Set Up'!I$49","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$50","v":"Capex addition date during year 2009 - 2010"},{"$f":" 'Set Up'!F$50","v":"00:00:00"},{"$f":" 'Set Up'!G$50","v":"00:00:00"},{"$f":" 'Set Up'!H$50","v":"2009-04-01"},{"$f":" 'Set Up'!I$50","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$51","v":"Capex addition date during year 2010 - 2011"},{"$f":" 'Set Up'!F$51","v":"00:00:00"},{"$f":" 'Set Up'!G$51","v":"00:00:00"},{"$f":" 'Set Up'!H$51","v":"2010-04-01"},{"$f":" 'Set Up'!I$51","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$52","v":"Capex addition date during year 2011 - 2012"},{"$f":" 'Set Up'!F$52","v":"00:00:00"},{"$f":" 'Set Up'!G$52","v":"00:00:00"},{"$f":" 'Set Up'!H$52","v":"2011-04-01"},{"$f":" 'Set Up'!I$52","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$53","v":"Capex addition date during year 2012 - 2013"},{"$f":" 'Set Up'!F$53","v":"00:00:00"},{"$f":" 'Set Up'!G$53","v":"00:00:00"},{"$f":" 'Set Up'!H$53","v":"2012-10-01"},{"$f":" 'Set Up'!I$53","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$54","v":"Capex addition date during year 2013 - 2014"},{"$f":" 'Set Up'!F$54","v":"00:00:00"},{"$f":" 'Set Up'!G$54","v":"00:00:00"},{"$f":" 'Set Up'!H$54","v":"2013-10-01"},{"$f":" 'Set Up'!I$54","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$55","v":"Capex addition date during year 2014 - 2015"},{"$f":" 'Set Up'!F$55","v":"00:00:00"},{"$f":" 'Set Up'!G$55","v":"00:00:00"},{"$f":" 'Set Up'!H$55","v":"2014-10-01"},{"$f":" 'Set Up'!I$55","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$56","v":"Capex addition date during year 2015 - 2016"},{"$f":" 'Set Up'!F$56","v":"00:00:00"},{"$f":" 'Set Up'!G$56","v":"00:00:00"},{"$f":" 'Set Up'!H$56","v":"2015-10-01"},{"$f":" 'Set Up'!I$56","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$57","v":"Capex addition date during year 2016 - 2017"},{"$f":" 'Set Up'!F$57","v":"00:00:00"},{"$f":" 'Set Up'!G$57","v":"00:00:00"},{"$f":" 'Set Up'!H$57","v":"2016-10-01"},{"$f":" 'Set Up'!I$57","v":"date"}]
[null,null,null,null,{"$f":" 'Set Up'!E$58","v":"Capex addition date during year 2017 - 2018"},{"$f":" 'Set Up'!F$58","v":0},{"$f":" 'Set Up'!G$58","v":0},{"$f":" 'Set Up'!H$58","v":"2017-10-01"},{"$f":" 'Set Up'!I$58","v":"date"}]
[]
[null,null,null,null,{"$f":" Inp_Depreciation!E$613","v":"Depreciation term for first rate - T5Y"},{"$f":" Inp_Depreciation!F$613","v":0},{"$f":" Inp_Depreciation!G$613","v":0},{"$f":" Inp_Depreciation!H$613","v":5},{"$f":" Inp_Depreciation!I$613","v":"years"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$614","v":"Depreciation term for last rate - T5Y"},{"$f":" Inp_Depreciation!F$614","v":0},{"$f":" Inp_Depreciation!G$614","v":0},{"$f":" Inp_Depreciation!H$614","v":0},{"$f":" Inp_Depreciation!I$614","v":"years"}]
[null,null,null,null,{"$f":" 'Set Up'!E$69","v":"Months in a year"},{"$f":" 'Set Up'!F$69","v":0},{"$f":" 'Set Up'!G$69","v":0},{"$f":" 'Set Up'!H$69","v":12},{"$f":" 'Set Up'!I$69","v":"months"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$612","v":"Depreciation rate - last 20 years - T5Y"},{"$f":" Inp_Depreciation!F$612","v":0},{"$f":" Inp_Depreciation!G$612","v":0},{"$f":" Inp_Depreciation!H$612","v":0},{"$f":" Inp_Depreciation!I$612","v":"%"}]
[]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$18","v":"Model period beginning - RP1"},{"$f":" 'DL - C4 A'!F$18","v":"00:00:00"},{"$f":" 'DL - C4 A'!G$18","v":"00:00:00"},{"$f":" 'DL - C4 A'!H$18","v":"00:00:00"},{"$f":" 'DL - C4 A'!I$18","v":"date"},{"$f":" 'DL - C4 A'!J$18","v":"00:00:00"},{"$f":" 'DL - C4 A'!K$18","v":"00:00:00"},{"$f":" 'DL - C4 A'!L$18","v":"00:00:00"},{"$f":" 'DL - C4 A'!M$18","v":"1993-04-01"},{"$f":" 'DL - C4 A'!N$18","v":"1994-04-01"},{"$f":" 'DL - C4 A'!O$18","v":"1995-04-01"},{"$f":" 'DL - C4 A'!P$18","v":"1996-04-01"},{"$f":" 'DL - C4 A'!Q$18","v":"1997-04-01"},{"$f":" 'DL - C4 A'!R$18","v":"1998-04-01"},{"$f":" 'DL - C4 A'!S$18","v":"1999-04-01"},{"$f":" 'DL - C4 A'!T$18","v":"2000-04-01"},{"$f":" 'DL - C4 A'!U$18","v":"2001-04-01"},{"$f":" 'DL - C4 A'!V$18","v":"2002-04-01"},{"$f":" 'DL - C4 A'!W$18","v":"2003-04-01"},{"$f":" 'DL - C4 A'!X$18","v":"2004-04-01"},{"$f":" 'DL - C4 A'!Y$18","v":"2005-04-01"},{"$f":" 'DL - C4 A'!Z$18","v":"2006-04-01"},{"$f":" 'DL - C4 A'!AA$18","v":"2007-04-01"},{"$f":" 'DL - C4 A'!AB$18","v":"2008-04-01"},{"$f":" 'DL - C4 A'!AC$18","v":"2009-04-01"},{"$f":" 'DL - C4 A'!AD$18","v":"2010-04-01"},{"$f":" 'DL - C4 A'!AE$18","v":"2011-04-01"},{"$f":" 'DL - C4 A'!AF$18","v":"2012-04-01"},{"$f":" 'DL - C4 A'!AG$18","v":"2013-04-01"},{"$f":" 'DL - C4 A'!AH$18","v":"2014-04-01"},{"$f":" 'DL - C4 A'!AI$18","v":"2015-04-01"},{"$f":" 'DL - C4 A'!AJ$18","v":"2016-04-01"},{"$f":" 'DL - C4 A'!AK$18","v":"2017-04-01"},{"$f":" 'DL - C4 A'!AL$18","v":"2018-04-01"},{"$f":" 'DL - C4 A'!AM$18","v":"2019-04-01"},{"$f":" 'DL - C4 A'!AN$18","v":"2020-04-01"},{"$f":" 'DL - C4 A'!AO$18","v":"2021-04-01"},{"$f":" 'DL - C4 A'!AP$18","v":"2022-04-01"},{"$f":" 'DL - C4 A'!AQ$18","v":"2023-04-01"},{"$f":" 'DL - C4 A'!AR$18","v":"2024-04-01"},{"$f":" 'DL - C4 A'!AS$18","v":"2025-04-01"},{"$f":" 'DL - C4 A'!AT$18","v":"2026-04-01"},{"$f":" 'DL - C4 A'!AU$18","v":"2027-04-01"},{"$f":" 'DL - C4 A'!AV$18","v":"2028-04-01"},{"$f":" 'DL - C4 A'!AW$18","v":"2029-04-01"},{"$f":" 'DL - C4 A'!AX$18","v":"2030-04-01"},{"$f":" 'DL - C4 A'!AY$18","v":"2031-04-01"},{"$f":" 'DL - C4 A'!AZ$18","v":"2032-04-01"},{"$f":" 'DL - C4 A'!BA$18","v":"2033-04-01"},{"$f":" 'DL - C4 A'!BB$18","v":"2034-04-01"},{"$f":" 'DL - C4 A'!BC$18","v":"2035-04-01"},{"$f":" 'DL - C4 A'!BD$18","v":"2036-04-01"},{"$f":" 'DL - C4 A'!BE$18","v":"2037-04-01"},{"$f":" 'DL - C4 A'!BF$18","v":"2038-04-01"},{"$f":" 'DL - C4 A'!BG$18","v":"2039-04-01"},{"$f":" 'DL - C4 A'!BH$18","v":"2040-04-01"},{"$f":" 'DL - C4 A'!BI$18","v":"2041-04-01"},{"$f":" 'DL - C4 A'!BJ$18","v":"2042-04-01"},{"$f":" 'DL - C4 A'!BK$18","v":"2043-04-01"},{"$f":" 'DL - C4 A'!BL$18","v":"2044-04-01"},{"$f":" 'DL - C4 A'!BM$18","v":"2045-04-01"},{"$f":" 'DL - C4 A'!BN$18","v":"2046-04-01"},{"$f":" 'DL - C4 A'!BO$18","v":"2047-04-01"},{"$f":" 'DL - C4 A'!BP$18","v":"2048-04-01"},{"$f":" 'DL - C4 A'!BQ$18","v":"2049-04-01"},{"$f":" 'DL - C4 A'!BR$18","v":"2050-04-01"},{"$f":" 'DL - C4 A'!BS$18","v":"2051-04-01"},{"$f":" 'DL - C4 A'!BT$18","v":"2052-04-01"},{"$f":" 'DL - C4 A'!BU$18","v":"2053-04-01"},{"$f":" 'DL - C4 A'!BV$18","v":"2054-04-01"},{"$f":" 'DL - C4 A'!BW$18","v":"2055-04-01"},{"$f":" 'DL - C4 A'!BX$18","v":"2056-04-01"},{"$f":" 'DL - C4 A'!BY$18","v":"2057-04-01"},{"$f":" 'DL - C4 A'!BZ$18","v":"2058-04-01"},{"$f":" 'DL - C4 A'!CA$18","v":"2059-04-01"}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$22","v":"Model period ending - RP1"},{"$f":" 'DL - C4 A'!F$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!G$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!H$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!I$22","v":"date"},{"$f":" 'DL - C4 A'!J$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!K$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!L$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!M$22","v":"1994-03-31"},{"$f":" 'DL - C4 A'!N$22","v":"1995-03-31"},{"$f":" 'DL - C4 A'!O$22","v":"1996-03-31"},{"$f":" 'DL - C4 A'!P$22","v":"1997-03-31"},{"$f":" 'DL - C4 A'!Q$22","v":"1998-03-31"},{"$f":" 'DL - C4 A'!R$22","v":"1999-03-31"},{"$f":" 'DL - C4 A'!S$22","v":"2000-03-31"},{"$f":" 'DL - C4 A'!T$22","v":"2001-03-31"},{"$f":" 'DL - C4 A'!U$22","v":"2002-03-31"},{"$f":" 'DL - C4 A'!V$22","v":"2003-03-31"},{"$f":" 'DL - C4 A'!W$22","v":"2004-03-31"},{"$f":" 'DL - C4 A'!X$22","v":"2005-03-31"},{"$f":" 'DL - C4 A'!Y$22","v":"2006-03-31"},{"$f":" 'DL - C4 A'!Z$22","v":"2007-03-31"},{"$f":" 'DL - C4 A'!AA$22","v":"2008-03-31"},{"$f":" 'DL - C4 A'!AB$22","v":"2009-03-31"},{"$f":" 'DL - C4 A'!AC$22","v":"2010-03-31"},{"$f":" 'DL - C4 A'!AD$22","v":"2011-03-31"},{"$f":" 'DL - C4 A'!AE$22","v":"2012-03-31"},{"$f":" 'DL - C4 A'!AF$22","v":"2013-03-31"},{"$f":" 'DL - C4 A'!AG$22","v":"2014-03-31"},{"$f":" 'DL - C4 A'!AH$22","v":"2015-03-31"},{"$f":" 'DL - C4 A'!AI$22","v":"2016-03-31"},{"$f":" 'DL - C4 A'!AJ$22","v":"2017-03-31"},{"$f":" 'DL - C4 A'!AK$22","v":"2018-03-31"},{"$f":" 'DL - C4 A'!AL$22","v":"2019-03-31"},{"$f":" 'DL - C4 A'!AM$22","v":"2020-03-31"},{"$f":" 'DL - C4 A'!AN$22","v":"2021-03-31"},{"$f":" 'DL - C4 A'!AO$22","v":"2022-03-31"},{"$f":" 'DL - C4 A'!AP$22","v":"2023-03-31"},{"$f":" 'DL - C4 A'!AQ$22","v":"2024-03-31"},{"$f":" 'DL - C4 A'!AR$22","v":"2025-03-31"},{"$f":" 'DL - C4 A'!AS$22","v":"2026-03-31"},{"$f":" 'DL - C4 A'!AT$22","v":"2027-03-31"},{"$f":" 'DL - C4 A'!AU$22","v":"2028-03-31"},{"$f":" 'DL - C4 A'!AV$22","v":"2029-03-31"},{"$f":" 'DL - C4 A'!AW$22","v":"2030-03-31"},{"$f":" 'DL - C4 A'!AX$22","v":"2031-03-31"},{"$f":" 'DL - C4 A'!AY$22","v":"2032-03-31"},{"$f":" 'DL - C4 A'!AZ$22","v":"2033-03-31"},{"$f":" 'DL - C4 A'!BA$22","v":"2034-03-31"},{"$f":" 'DL - C4 A'!BB$22","v":"2035-03-31"},{"$f":" 'DL - C4 A'!BC$22","v":"2036-03-31"},{"$f":" 'DL - C4 A'!BD$22","v":"2037-03-31"},{"$f":" 'DL - C4 A'!BE$22","v":"2038-03-31"},{"$f":" 'DL - C4 A'!BF$22","v":"2039-03-31"},{"$f":" 'DL - C4 A'!BG$22","v":"2040-03-31"},{"$f":" 'DL - C4 A'!BH$22","v":"2041-03-31"},{"$f":" 'DL - C4 A'!BI$22","v":"2042-03-31"},{"$f":" 'DL - C4 A'!BJ$22","v":"2043-03-31"},{"$f":" 'DL - C4 A'!BK$22","v":"2044-03-31"},{"$f":" 'DL - C4 A'!BL$22","v":"2045-03-31"},{"$f":" 'DL - C4 A'!BM$22","v":"2046-03-31"},{"$f":" 'DL - C4 A'!BN$22","v":"2047-03-31"},{"$f":" 'DL - C4 A'!BO$22","v":"2048-03-31"},{"$f":" 'DL - C4 A'!BP$22","v":"2049-03-31"},{"$f":" 'DL - C4 A'!BQ$22","v":"2050-03-31"},{"$f":" 'DL - C4 A'!BR$22","v":"2051-03-31"},{"$f":" 'DL - C4 A'!BS$22","v":"2052-03-31"},{"$f":" 'DL - C4 A'!BT$22","v":"2053-03-31"},{"$f":" 'DL - C4 A'!BU$22","v":"2054-03-31"},{"$f":" 'DL - C4 A'!BV$22","v":"2055-03-31"},{"$f":" 'DL - C4 A'!BW$22","v":"2056-03-31"},{"$f":" 'DL - C4 A'!BX$22","v":"2057-03-31"},{"$f":" 'DL - C4 A'!BY$22","v":"2058-03-31"},{"$f":" 'DL - C4 A'!BZ$22","v":"2059-03-31"},{"$f":" 'DL - C4 A'!CA$22","v":"2060-03-31"}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$43","v":"Days in model period - RP1"},{"$f":" 'DL - C4 A'!F$43","v":0},{"$f":" 'DL - C4 A'!G$43","v":0},{"$f":" 'DL - C4 A'!H$43","v":0},{"$f":" 'DL - C4 A'!I$43","v":"days"},{"$f":" 'DL - C4 A'!J$43","v":0},{"$f":" 'DL - C4 A'!K$43","v":24472},{"$f":" 'DL - C4 A'!L$43","v":0},{"$f":" 'DL - C4 A'!M$43","v":365},{"$f":" 'DL - C4 A'!N$43","v":365},{"$f":" 'DL - C4 A'!O$43","v":366},{"$f":" 'DL - C4 A'!P$43","v":365},{"$f":" 'DL - C4 A'!Q$43","v":365},{"$f":" 'DL - C4 A'!R$43","v":365},{"$f":" 'DL - C4 A'!S$43","v":366},{"$f":" 'DL - C4 A'!T$43","v":365},{"$f":" 'DL - C4 A'!U$43","v":365},{"$f":" 'DL - C4 A'!V$43","v":365},{"$f":" 'DL - C4 A'!W$43","v":366},{"$f":" 'DL - C4 A'!X$43","v":365},{"$f":" 'DL - C4 A'!Y$43","v":365},{"$f":" 'DL - C4 A'!Z$43","v":365},{"$f":" 'DL - C4 A'!AA$43","v":366},{"$f":" 'DL - C4 A'!AB$43","v":365},{"$f":" 'DL - C4 A'!AC$43","v":365},{"$f":" 'DL - C4 A'!AD$43","v":365},{"$f":" 'DL - C4 A'!AE$43","v":366},{"$f":" 'DL - C4 A'!AF$43","v":365},{"$f":" 'DL - C4 A'!AG$43","v":365},{"$f":" 'DL - C4 A'!AH$43","v":365},{"$f":" 'DL - C4 A'!AI$43","v":366},{"$f":" 'DL - C4 A'!AJ$43","v":365},{"$f":" 'DL - C4 A'!AK$43","v":365},{"$f":" 'DL - C4 A'!AL$43","v":365},{"$f":" 'DL - C4 A'!AM$43","v":366},{"$f":" 'DL - C4 A'!AN$43","v":365},{"$f":" 'DL - C4 A'!AO$43","v":365},{"$f":" 'DL - C4 A'!AP$43","v":365},{"$f":" 'DL - C4 A'!AQ$43","v":366},{"$f":" 'DL - C4 A'!AR$43","v":365},{"$f":" 'DL - C4 A'!AS$43","v":365},{"$f":" 'DL - C4 A'!AT$43","v":365},{"$f":" 'DL - C4 A'!AU$43","v":366},{"$f":" 'DL - C4 A'!AV$43","v":365},{"$f":" 'DL - C4 A'!AW$43","v":365},{"$f":" 'DL - C4 A'!AX$43","v":365},{"$f":" 'DL - C4 A'!AY$43","v":366},{"$f":" 'DL - C4 A'!AZ$43","v":365},{"$f":" 'DL - C4 A'!BA$43","v":365},{"$f":" 'DL - C4 A'!BB$43","v":365},{"$f":" 'DL - C4 A'!BC$43","v":366},{"$f":" 'DL - C4 A'!BD$43","v":365},{"$f":" 'DL - C4 A'!BE$43","v":365},{"$f":" 'DL - C4 A'!BF$43","v":365},{"$f":" 'DL - C4 A'!BG$43","v":366},{"$f":" 'DL - C4 A'!BH$43","v":365},{"$f":" 'DL - C4 A'!BI$43","v":365},{"$f":" 'DL - C4 A'!BJ$43","v":365},{"$f":" 'DL - C4 A'!BK$43","v":366},{"$f":" 'DL - C4 A'!BL$43","v":365},{"$f":" 'DL - C4 A'!BM$43","v":365},{"$f":" 'DL - C4 A'!BN$43","v":365},{"$f":" 'DL - C4 A'!BO$43","v":366},{"$f":" 'DL - C4 A'!BP$43","v":365},{"$f":" 'DL - C4 A'!BQ$43","v":365},{"$f":" 'DL - C4 A'!BR$43","v":365},{"$f":" 'DL - C4 A'!BS$43","v":366},{"$f":" 'DL - C4 A'!BT$43","v":365},{"$f":" 'DL - C4 A'!BU$43","v":365},{"$f":" 'DL - C4 A'!BV$43","v":365},{"$f":" 'DL - C4 A'!BW$43","v":366},{"$f":" 'DL - C4 A'!BX$43","v":365},{"$f":" 'DL - C4 A'!BY$43","v":365},{"$f":" 'DL - C4 A'!BZ$43","v":365},{"$f":" 'DL - C4 A'!CA$43","v":366}]
[]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$34, \"dd mmm yy\") & \" - second term - rate - T5Y\"","v":"Capex add - 01 Apr 93 - second term - rate - T5Y"},null,null,null,"%",null,{"$f":" SUM(M490:CA490)","v":0},null,{"$f":" ROUND(IF(M$488 > 0, MAX(0, (MIN(EOMONTH($H455, ($H$481 + $H$482) * $H$483 - 1), M$487) - MAX(EOMONTH($H455, $H$481 * $H$483 - 1), M$486 - 1))) / M$488, 0), 1) * $H$484","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$488 > 0, MAX(0, (MIN(EOMONTH($H455, ($H$481 + $H$482) * $H$483 - 1), AS$487) - MAX(EOMONTH($H455, $H$481 * $H$483 - 1), AS$486 - 1))) / AS$488, 0), 1) * $H$484","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$35, \"dd mmm yy\") & \" - second term - rate - T5Y\"","v":"Capex add - 01 Apr 94 - second term - rate - T5Y"},null,null,null,"%",null,0,null,{"$f":" ROUND(IF(M$488 > 0, MAX(0, (MIN(EOMONTH($H456, ($H$481 + $H$482) * $H$483 - 1), M$487) - MAX(EOMONTH($H456, $H$481 * $H$483 - 1), M$486 - 1))) / M$488, 0), 1) * $H$484","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$488 > 0, MAX(0, (MIN(EOMONTH($H456, ($H$481 + $H$482) * $H$483 - 1), AS$487) - MAX(EOMONTH($H456, $H$481 * $H$483 - 1), AS$486 - 1))) / AS$488, 0), 1) * $H$484","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$36, \"dd mmm yy\") & \" - second term - rate - T5Y\"","v":"Capex add - 01 Apr 95 - second term - rate - T5Y"},null,null,null,"%",null,0,null,{"$f":" ROUND(IF(M$488 > 0, MAX(0, (MIN(EOMONTH($H457, ($H$481 + $H$482) * $H$483 - 1), M$487) - MAX(EOMONTH($H457, $H$481 * $H$483 - 1), M$486 - 1))) / M$488, 0), 1) * $H$484","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$488 > 0, MAX(0, (MIN(EOMONTH($H457, ($H$481 + $H$482) * $H$483 - 1), AS$487) - MAX(EOMONTH($H457, $H$481 * $H$483 - 1), AS$486 - 1))) / AS$488, 0), 1) * $H$484","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$37, \"dd mmm yy\") & \" - second term - rate - T5Y\"","v":"Capex add - 01 Apr 96 - second term - rate - T5Y"},null,null,null,"%",null,0,null,{"$f":" ROUND(IF(M$488 > 0, MAX(0, (MIN(EOMONTH($H458, ($H$481 + $H$482) * $H$483 - 1), M$487) - MAX(EOMONTH($H458, $H$481 * $H$483 - 1), M$486 - 1))) / M$488, 0), 1) * $H$484","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$488 > 0, MAX(0, (MIN(EOMONTH($H458, ($H$481 + $H$482) * $H$483 - 1), AS$487) - MAX(EOMONTH($H458, $H$481 * $H$483 - 1), AS$486 - 1))) / AS$488, 0), 1) * $H$484","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$38, \"dd mmm yy\") & \" - second term - rate - T5Y\"","v":"Capex add - 01 Apr 97 - second term - rate - T5Y"},null,null,null,"%",null,0,null,{"$f":" ROUND(IF(M$488 > 0, MAX(0, (MIN(EOMONTH($H459, ($H$481 + $H$482) * $H$483 - 1), M$487) - MAX(EOMONTH($H459, $H$481 * $H$483 - 1), M$486 - 1))) / M$488, 0), 1) * $H$484","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$488 > 0, MAX(0, (MIN(EOMONTH($H459, ($H$481 + $H$482) * $H$483 - 1), AS$487) - MAX(EOMONTH($H459, $H$481 * $H$483 - 1), AS$486 - 1))) / AS$488, 0), 1) * $H$484","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$39, \"dd mmm yy\") & \" - second term - rate - T5Y\"","v":"Capex add - 01 Apr 98 - second term - rate - T5Y"},null,null,null,"%",null,0,null,{"$f":" ROUND(IF(M$488 > 0, MAX(0, (MIN(EOMONTH($H460, ($H$481 + $H$482) * $H$483 - 1), M$487) - MAX(EOMONTH($H460, $H$481 * $H$483 - 1), M$486 - 1))) / M$488, 0), 1) * $H$484","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$488 > 0, MAX(0, (MIN(EOMONTH($H460, ($H$481 + $H$482) * $H$483 - 1), AS$487) - MAX(EOMONTH($H460, $H$481 * $H$483 - 1), AS$486 - 1))) / AS$488, 0), 1) * $H$484","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$40, \"dd mmm yy\") & \" - second term - rate - T5Y\"","v":"Capex add - 01 Apr 99 - second term - rate - T5Y"},null,null,null,"%",null,0,null,{"$f":" ROUND(IF(M$488 > 0, MAX(0, (MIN(EOMONTH($H461, ($H$481 + $H$482) * $H$483 - 1), M$487) - MAX(EOMONTH($H461, $H$481 * $H$483 - 1), M$486 - 1))) / M$488, 0), 1) * $H$484","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$488 > 0, MAX(0, (MIN(EOMONTH($H461, ($H$481 + $H$482) * $H$483 - 1), AS$487) - MAX(EOMONTH($H461, $H$481 * $H$483 - 1), AS$486 - 1))) / AS$488, 0), 1) * $H$484","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$41, \"dd mmm yy\") & \" - second term - rate - T5Y\"","v":"Capex add - 01 Apr 00 - second term - rate - T5Y"},null,null,null,"%",null,0,null,{"$f":" ROUND(IF(M$488 > 0, MAX(0, (MIN(EOMONTH($H462, ($H$481 + $H$482) * $H$483 - 1), M$487) - MAX(EOMONTH($H462, $H$481 * $H$483 - 1), M$486 - 1))) / M$488, 0), 1) * $H$484","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$488 > 0, MAX(0, (MIN(EOMONTH($H462, ($H$481 + $H$482) * $H$483 - 1), AS$487) - MAX(EOMONTH($H462, $H$481 * $H$483 - 1), AS$486 - 1))) / AS$488, 0), 1) * $H$484","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$42, \"dd mmm yy\") & \" - second term - rate - T5Y\"","v":"Capex add - 01 Apr 01 - second term - rate - T5Y"},null,null,null,"%",null,0,null,{"$f":" ROUND(IF(M$488 > 0, MAX(0, (MIN(EOMONTH($H463, ($H$481 + $H$482) * $H$483 - 1), M$487) - MAX(EOMONTH($H463, $H$481 * $H$483 - 1), M$486 - 1))) / M$488, 0), 1) * $H$484","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$488 > 0, MAX(0, (MIN(EOMONTH($H463, ($H$481 + $H$482) * $H$483 - 1), AS$487) - MAX(EOMONTH($H463, $H$481 * $H$483 - 1), AS$486 - 1))) / AS$488, 0), 1) * $H$484","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$43, \"dd mmm yy\") & \" - second term - rate - T5Y\"","v":"Capex add - 01 Apr 02 - second term - rate - T5Y"},null,null,null,"%",null,0,null,{"$f":" ROUND(IF(M$488 > 0, MAX(0, (MIN(EOMONTH($H464, ($H$481 + $H$482) * $H$483 - 1), M$487) - MAX(EOMONTH($H464, $H$481 * $H$483 - 1), M$486 - 1))) / M$488, 0), 1) * $H$484","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$488 > 0, MAX(0, (MIN(EOMONTH($H464, ($H$481 + $H$482) * $H$483 - 1), AS$487) - MAX(EOMONTH($H464, $H$481 * $H$483 - 1), AS$486 - 1))) / AS$488, 0), 1) * $H$484","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$44, \"dd mmm yy\") & \" - second term - rate - T5Y\"","v":"Capex add - 01 Apr 03 - second term - rate - T5Y"},null,null,null,"%",null,0,null,{"$f":" ROUND(IF(M$488 > 0, MAX(0, (MIN(EOMONTH($H465, ($H$481 + $H$482) * $H$483 - 1), M$487) - MAX(EOMONTH($H465, $H$481 * $H$483 - 1), M$486 - 1))) / M$488, 0), 1) * $H$484","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$488 > 0, MAX(0, (MIN(EOMONTH($H465, ($H$481 + $H$482) * $H$483 - 1), AS$487) - MAX(EOMONTH($H465, $H$481 * $H$483 - 1), AS$486 - 1))) / AS$488, 0), 1) * $H$484","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$45, \"dd mmm yy\") & \" - second term - rate - T5Y\"","v":"Capex add - 01 Apr 04 - second term - rate - T5Y"},null,null,null,"%",null,0,null,{"$f":" ROUND(IF(M$488 > 0, MAX(0, (MIN(EOMONTH($H466, ($H$481 + $H$482) * $H$483 - 1), M$487) - MAX(EOMONTH($H466, $H$481 * $H$483 - 1), M$486 - 1))) / M$488, 0), 1) * $H$484","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$488 > 0, MAX(0, (MIN(EOMONTH($H466, ($H$481 + $H$482) * $H$483 - 1), AS$487) - MAX(EOMONTH($H466, $H$481 * $H$483 - 1), AS$486 - 1))) / AS$488, 0), 1) * $H$484","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$46, \"dd mmm yy\") & \" - second term - rate - T5Y\"","v":"Capex add - 01 Apr 05 - second term - rate - T5Y"},null,null,null,"%",null,0,null,{"$f":" ROUND(IF(M$488 > 0, MAX(0, (MIN(EOMONTH($H467, ($H$481 + $H$482) * $H$483 - 1), M$487) - MAX(EOMONTH($H467, $H$481 * $H$483 - 1), M$486 - 1))) / M$488, 0), 1) * $H$484","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$488 > 0, MAX(0, (MIN(EOMONTH($H467, ($H$481 + $H$482) * $H$483 - 1), AS$487) - MAX(EOMONTH($H467, $H$481 * $H$483 - 1), AS$486 - 1))) / AS$488, 0), 1) * $H$484","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$47, \"dd mmm yy\") & \" - second term - rate - T5Y\"","v":"Capex add - 01 Apr 06 - second term - rate - T5Y"},null,null,null,"%",null,0,null,{"$f":" ROUND(IF(M$488 > 0, MAX(0, (MIN(EOMONTH($H468, ($H$481 + $H$482) * $H$483 - 1), M$487) - MAX(EOMONTH($H468, $H$481 * $H$483 - 1), M$486 - 1))) / M$488, 0), 1) * $H$484","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$488 > 0, MAX(0, (MIN(EOMONTH($H468, ($H$481 + $H$482) * $H$483 - 1), AS$487) - MAX(EOMONTH($H468, $H$481 * $H$483 - 1), AS$486 - 1))) / AS$488, 0), 1) * $H$484","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$48, \"dd mmm yy\") & \" - second term - rate - T5Y\"","v":"Capex add - 01 Apr 07 - second term - rate - T5Y"},null,null,null,"%",null,0,null,{"$f":" ROUND(IF(M$488 > 0, MAX(0, (MIN(EOMONTH($H469, ($H$481 + $H$482) * $H$483 - 1), M$487) - MAX(EOMONTH($H469, $H$481 * $H$483 - 1), M$486 - 1))) / M$488, 0), 1) * $H$484","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$488 > 0, MAX(0, (MIN(EOMONTH($H469, ($H$481 + $H$482) * $H$483 - 1), AS$487) - MAX(EOMONTH($H469, $H$481 * $H$483 - 1), AS$486 - 1))) / AS$488, 0), 1) * $H$484","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$49, \"dd mmm yy\") & \" - second term - rate - T5Y\"","v":"Capex add - 01 Apr 08 - second term - rate - T5Y"},null,null,null,"%",null,0,null,{"$f":" ROUND(IF(M$488 > 0, MAX(0, (MIN(EOMONTH($H470, ($H$481 + $H$482) * $H$483 - 1), M$487) - MAX(EOMONTH($H470, $H$481 * $H$483 - 1), M$486 - 1))) / M$488, 0), 1) * $H$484","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$488 > 0, MAX(0, (MIN(EOMONTH($H470, ($H$481 + $H$482) * $H$483 - 1), AS$487) - MAX(EOMONTH($H470, $H$481 * $H$483 - 1), AS$486 - 1))) / AS$488, 0), 1) * $H$484","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$50, \"dd mmm yy\") & \" - second term - rate - T5Y\"","v":"Capex add - 01 Apr 09 - second term - rate - T5Y"},null,null,null,"%",null,0,null,{"$f":" ROUND(IF(M$488 > 0, MAX(0, (MIN(EOMONTH($H471, ($H$481 + $H$482) * $H$483 - 1), M$487) - MAX(EOMONTH($H471, $H$481 * $H$483 - 1), M$486 - 1))) / M$488, 0), 1) * $H$484","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$488 > 0, MAX(0, (MIN(EOMONTH($H471, ($H$481 + $H$482) * $H$483 - 1), AS$487) - MAX(EOMONTH($H471, $H$481 * $H$483 - 1), AS$486 - 1))) / AS$488, 0), 1) * $H$484","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$51, \"dd mmm yy\") & \" - second term - rate - T5Y\"","v":"Capex add - 01 Apr 10 - second term - rate - T5Y"},null,null,null,"%",null,0,null,{"$f":" ROUND(IF(M$488 > 0, MAX(0, (MIN(EOMONTH($H472, ($H$481 + $H$482) * $H$483 - 1), M$487) - MAX(EOMONTH($H472, $H$481 * $H$483 - 1), M$486 - 1))) / M$488, 0), 1) * $H$484","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$488 > 0, MAX(0, (MIN(EOMONTH($H472, ($H$481 + $H$482) * $H$483 - 1), AS$487) - MAX(EOMONTH($H472, $H$481 * $H$483 - 1), AS$486 - 1))) / AS$488, 0), 1) * $H$484","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$52, \"dd mmm yy\") & \" - second term - rate - T5Y\"","v":"Capex add - 01 Apr 11 - second term - rate - T5Y"},null,null,null,"%",null,0,null,{"$f":" ROUND(IF(M$488 > 0, MAX(0, (MIN(EOMONTH($H473, ($H$481 + $H$482) * $H$483 - 1), M$487) - MAX(EOMONTH($H473, $H$481 * $H$483 - 1), M$486 - 1))) / M$488, 0), 1) * $H$484","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$488 > 0, MAX(0, (MIN(EOMONTH($H473, ($H$481 + $H$482) * $H$483 - 1), AS$487) - MAX(EOMONTH($H473, $H$481 * $H$483 - 1), AS$486 - 1))) / AS$488, 0), 1) * $H$484","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$53, \"dd mmm yy\") & \" - second term - rate - T5Y\"","v":"Capex add - 01 Oct 12 - second term - rate - T5Y"},null,null,null,"%",null,0,null,{"$f":" ROUND(IF(M$488 > 0, MAX(0, (MIN(EOMONTH($H474, ($H$481 + $H$482) * $H$483 - 1), M$487) - MAX(EOMONTH($H474, $H$481 * $H$483 - 1), M$486 - 1))) / M$488, 0), 1) * $H$484","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$488 > 0, MAX(0, (MIN(EOMONTH($H474, ($H$481 + $H$482) * $H$483 - 1), AS$487) - MAX(EOMONTH($H474, $H$481 * $H$483 - 1), AS$486 - 1))) / AS$488, 0), 1) * $H$484","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$54, \"dd mmm yy\") & \" - second term - rate - T5Y\"","v":"Capex add - 01 Oct 13 - second term - rate - T5Y"},null,null,null,"%",null,0,null,{"$f":" ROUND(IF(M$488 > 0, MAX(0, (MIN(EOMONTH($H475, ($H$481 + $H$482) * $H$483 - 1), M$487) - MAX(EOMONTH($H475, $H$481 * $H$483 - 1), M$486 - 1))) / M$488, 0), 1) * $H$484","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$488 > 0, MAX(0, (MIN(EOMONTH($H475, ($H$481 + $H$482) * $H$483 - 1), AS$487) - MAX(EOMONTH($H475, $H$481 * $H$483 - 1), AS$486 - 1))) / AS$488, 0), 1) * $H$484","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$55, \"dd mmm yy\") & \" - second term - rate - T5Y\"","v":"Capex add - 01 Oct 14 - second term - rate - T5Y"},null,null,null,"%",null,0,null,{"$f":" ROUND(IF(M$488 > 0, MAX(0, (MIN(EOMONTH($H476, ($H$481 + $H$482) * $H$483 - 1), M$487) - MAX(EOMONTH($H476, $H$481 * $H$483 - 1), M$486 - 1))) / M$488, 0), 1) * $H$484","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$488 > 0, MAX(0, (MIN(EOMONTH($H476, ($H$481 + $H$482) * $H$483 - 1), AS$487) - MAX(EOMONTH($H476, $H$481 * $H$483 - 1), AS$486 - 1))) / AS$488, 0), 1) * $H$484","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$56, \"dd mmm yy\") & \" - second term - rate - T5Y\"","v":"Capex add - 01 Oct 15 - second term - rate - T5Y"},null,null,null,"%",null,0,null,{"$f":" ROUND(IF(M$488 > 0, MAX(0, (MIN(EOMONTH($H477, ($H$481 + $H$482) * $H$483 - 1), M$487) - MAX(EOMONTH($H477, $H$481 * $H$483 - 1), M$486 - 1))) / M$488, 0), 1) * $H$484","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$488 > 0, MAX(0, (MIN(EOMONTH($H477, ($H$481 + $H$482) * $H$483 - 1), AS$487) - MAX(EOMONTH($H477, $H$481 * $H$483 - 1), AS$486 - 1))) / AS$488, 0), 1) * $H$484","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$57, \"dd mmm yy\") & \" - second term - rate - T5Y\"","v":"Capex add - 01 Oct 16 - second term - rate - T5Y"},null,null,null,"%",null,0,null,{"$f":" ROUND(IF(M$488 > 0, MAX(0, (MIN(EOMONTH($H478, ($H$481 + $H$482) * $H$483 - 1), M$487) - MAX(EOMONTH($H478, $H$481 * $H$483 - 1), M$486 - 1))) / M$488, 0), 1) * $H$484","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$488 > 0, MAX(0, (MIN(EOMONTH($H478, ($H$481 + $H$482) * $H$483 - 1), AS$487) - MAX(EOMONTH($H478, $H$481 * $H$483 - 1), AS$486 - 1))) / AS$488, 0), 1) * $H$484","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex add - \" & TEXT('Set Up'!H$58, \"dd mmm yy\") & \" - second term - rate - T5Y\"","v":"Capex add - 01 Oct 17 - second term - rate - T5Y"},null,null,null,"%",null,0,null,{"$f":" ROUND(IF(M$488 > 0, MAX(0, (MIN(EOMONTH($H479, ($H$481 + $H$482) * $H$483 - 1), M$487) - MAX(EOMONTH($H479, $H$481 * $H$483 - 1), M$486 - 1))) / M$488, 0), 1) * $H$484","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" ROUND(IF(AS$488 > 0, MAX(0, (MIN(EOMONTH($H479, ($H$481 + $H$482) * $H$483 - 1), AS$487) - MAX(EOMONTH($H479, $H$481 * $H$483 - 1), AS$486 - 1))) / AS$488, 0), 1) * $H$484","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["4. REGULATORY ASSET BASES - TRANSMISSION - RAB_TN"]
[]
[null,null,"Fixed depreciation amount - existing RAB - TN"]
[]
[null,null,null,null,{"$f":" Inp_Depreciation!E$742","v":"Pre RP1 asset depreciation - price base 2016 - TN"},{"$f":" Inp_Depreciation!F$742","v":0},{"$f":" Inp_Depreciation!G$742","v":0},{"$f":" Inp_Depreciation!H$742","v":0},{"$f":" Inp_Depreciation!I$742","v":"GBP m"},{"$f":" Inp_Depreciation!J$742","v":"[Entitlement Model 28.11.16.xlsx]Transmission D.'!$B$83"},{"$f":" Inp_Depreciation!K$742","v":122.69126837317293},{"$f":" Inp_Depreciation!L$742","v":0},{"$f":" Inp_Depreciation!M$742","v":4.9742135005201549},{"$f":" Inp_Depreciation!N$742","v":6.6322848090897244},{"$f":" Inp_Depreciation!O$742","v":6.6322848090897244},{"$f":" Inp_Depreciation!P$742","v":6.6322848090897244},{"$f":" Inp_Depreciation!Q$742","v":8.2024430383615048},{"$f":" Inp_Depreciation!R$742","v":7.3970113927178094},{"$f":" Inp_Depreciation!S$742","v":6.9972369635890699},{"$f":" Inp_Depreciation!T$742","v":6.7470134980494132},{"$f":" Inp_Depreciation!U$742","v":6.5082701235370628},{"$f":" Inp_Depreciation!V$742","v":4.7745637841352346},{"$f":" Inp_Depreciation!W$742","v":4.5634880364109174},{"$f":" Inp_Depreciation!X$742","v":4.3903755526658017},{"$f":" Inp_Depreciation!Y$742","v":4.2063296488946644},{"$f":" Inp_Depreciation!Z$742","v":3.9315971001300358},{"$f":" Inp_Depreciation!AA$742","v":3.6013470741222307},{"$f":" Inp_Depreciation!AB$742","v":3.3558917945383602},{"$f":" Inp_Depreciation!AC$742","v":3.1767355591677533},{"$f":" Inp_Depreciation!AD$742","v":2.9337402990897248},{"$f":" Inp_Depreciation!AE$742","v":2.6769264109232802},{"$f":" Inp_Depreciation!AF$742","v":2.4903901170351119},{"$f":" Inp_Depreciation!AG$742","v":2.1563133940182042},{"$f":" Inp_Depreciation!AH$742","v":2.0044603381014325},{"$f":" Inp_Depreciation!AI$742","v":1.8526072821846609},{"$f":" Inp_Depreciation!AJ$742","v":1.6400130039011731},{"$f":" Inp_Depreciation!AK$742","v":1.5489011703511053},{"$f":" Inp_Depreciation!AL$742","v":1.3970481144343336},{"$f":" Inp_Depreciation!AM$742","v":1.3059362808842658},{"$f":" Inp_Depreciation!AN$742","v":1.1844538361508448},{"$f":" Inp_Depreciation!AO$742","v":1.1237126137841349},{"$f":" Inp_Depreciation!AP$742","v":1.062971391417425},{"$f":" Inp_Depreciation!AQ$742","v":0.97185955786735945},{"$f":" Inp_Depreciation!AR$742","v":0.91111833550064958},{"$f":" Inp_Depreciation!AS$742","v":0.85037711313393971},{"$f":" Inp_Depreciation!AT$742","v":0.75926527958387546},{"$f":" Inp_Depreciation!AU$742","v":0.66815344603381011},{"$f":" Inp_Depreciation!AV$742","v":0.57704161248374464},{"$f":" Inp_Depreciation!AW$742","v":0.54667100130039026},{"$f":" Inp_Depreciation!AX$742","v":0.45555916775032479},{"$f":" Inp_Depreciation!AY$742","v":0.39481794538361492},{"$f":" Inp_Depreciation!AZ$742","v":0.27333550065019513},{"$f":" Inp_Depreciation!BA$742","v":0.15185305591677531},{"$f":" Inp_Depreciation!BB$742","v":3.0370611183354945E-2},{"$f":" Inp_Depreciation!BC$742","v":0},{"$f":" Inp_Depreciation!BD$742","v":0},{"$f":" Inp_Depreciation!BE$742","v":0},{"$f":" Inp_Depreciation!BF$742","v":0},{"$f":" Inp_Depreciation!BG$742","v":0},{"$f":" Inp_Depreciation!BH$742","v":0},{"$f":" Inp_Depreciation!BI$742","v":0},{"$f":" Inp_Depreciation!BJ$742","v":0},{"$f":" Inp_Depreciation!BK$742","v":0},{"$f":" Inp_Depreciation!BL$742","v":0},{"$f":" Inp_Depreciation!BM$742","v":0},{"$f":" Inp_Depreciation!BN$742","v":0},{"$f":" Inp_Depreciation!BO$742","v":0},{"$f":" Inp_Depreciation!BP$742","v":0},{"$f":" Inp_Depreciation!BQ$742","v":0},{"$f":" Inp_Depreciation!BR$742","v":0},{"$f":" Inp_Depreciation!BS$742","v":0},{"$f":" Inp_Depreciation!BT$742","v":0},{"$f":" Inp_Depreciation!BU$742","v":0},{"$f":" Inp_Depreciation!BV$742","v":0},{"$f":" Inp_Depreciation!BW$742","v":0},{"$f":" Inp_Depreciation!BX$742","v":0},{"$f":" Inp_Depreciation!BY$742","v":0},{"$f":" Inp_Depreciation!BZ$742","v":0},{"$f":" Inp_Depreciation!CA$742","v":0}]
[null,null,null,null,{"$f":" E$663","v":"Depreciation - capex addition - real - TN"},0,0,0,"GBP m",0,390.00772368106709,0,0.15101784851351371,0.55487103567567586,0.96669669405405489,1.4167892043243255,1.8552740691891909,2.3004919070270287,2.9123508259459476,3.526734609729731,4.0098254205405413,4.3721317158698643,4.7696787112378134,5.2754011147113813,5.727759740610102,6.1338244729705194,6.5779624685891935,7.2820094982182697,7.8102268473932694,8.2333804204218524,8.6257598447664225,8.7458183967524903,9.031318226912477,9.301469224058982,9.8042324970806405,10.384079638908366,{"$f":" AK$663","v":10.849615627478439},10.933401074756338,10.729448101783365,10.524653507188772,10.363623236918501,10.242854471808728,10.110338806686078,9.9417646721948874,9.7909784635619808,9.6556235527751753,9.5075775542356169,9.2728952110259257,9.0968227613009258,8.9557715702913985,8.8249784288432078,8.7681791505685727,8.5555542138936147,8.1681756079979397,7.6802790049186473,7.1369246718769741,6.6407022252365007,6.2664932022699666,5.8585872563240464,5.4489980671348563,5.1269375265943031,4.8853999963747627,4.6203686661294681,4.2832203971470886,3.9816479798812621,3.710938158307663,3.4148461612285463,2.9454814748091622,{"$f":" BQ$663","v":2.5933365753591624},2.3112341933401011,2.0496479104437255,1.9696088757863435,1.7792756556796856,1.4758703163207574,1.0491779880000114,0.5625926689436902,0.15479426214923195,0,0]
[null,null,null,null,{"$f":" Inp_Depreciation!E$734","v":"Phasing adjustments - TN"},{"$f":" Inp_Depreciation!F$734","v":0},{"$f":" Inp_Depreciation!G$734","v":0},{"$f":" Inp_Depreciation!H$734","v":0},{"$f":" Inp_Depreciation!I$734","v":"GBP m"},{"$f":" Inp_Depreciation!J$734","v":0},{"$f":" Inp_Depreciation!K$734","v":0},{"$f":" Inp_Depreciation!L$734","v":0},{"$f":" Inp_Depreciation!M$734","v":0},{"$f":" Inp_Depreciation!N$734","v":0},{"$f":" Inp_Depreciation!O$734","v":0},{"$f":" Inp_Depreciation!P$734","v":0},{"$f":" Inp_Depreciation!Q$734","v":0},{"$f":" Inp_Depreciation!R$734","v":0},{"$f":" Inp_Depreciation!S$734","v":0},{"$f":" Inp_Depreciation!T$734","v":0},{"$f":" Inp_Depreciation!U$734","v":0},{"$f":" Inp_Depreciation!V$734","v":0},{"$f":" Inp_Depreciation!W$734","v":0},{"$f":" Inp_Depreciation!X$734","v":0},{"$f":" Inp_Depreciation!Y$734","v":0},{"$f":" Inp_Depreciation!Z$734","v":0},{"$f":" Inp_Depreciation!AA$734","v":0},{"$f":" Inp_Depreciation!AB$734","v":0},{"$f":" Inp_Depreciation!AC$734","v":0},{"$f":" Inp_Depreciation!AD$734","v":0},{"$f":" Inp_Depreciation!AE$734","v":0},{"$f":" Inp_Depreciation!AF$734","v":0},{"$f":" Inp_Depreciation!AG$734","v":0},{"$f":" Inp_Depreciation!AH$734","v":0},{"$f":" Inp_Depreciation!AI$734","v":0},{"$f":" Inp_Depreciation!AJ$734","v":0},{"$f":" Inp_Depreciation!AK$734","v":0},{"$f":" Inp_Depreciation!AL$734","v":0},{"$f":" Inp_Depreciation!AM$734","v":0},{"$f":" Inp_Depreciation!AN$734","v":0},{"$f":" Inp_Depreciation!AO$734","v":0},{"$f":" Inp_Depreciation!AP$734","v":0},{"$f":" Inp_Depreciation!AQ$734","v":0},{"$f":" Inp_Depreciation!AR$734","v":0},{"$f":" Inp_Depreciation!AS$734","v":0},{"$f":" Inp_Depreciation!AT$734","v":0},{"$f":" Inp_Depreciation!AU$734","v":0},{"$f":" Inp_Depreciation!AV$734","v":0},{"$f":" Inp_Depreciation!AW$734","v":0},{"$f":" Inp_Depreciation!AX$734","v":0},{"$f":" Inp_Depreciation!AY$734","v":0},{"$f":" Inp_Depreciation!AZ$734","v":0},{"$f":" Inp_Depreciation!BA$734","v":0},{"$f":" Inp_Depreciation!BB$734","v":0},{"$f":" Inp_Depreciation!BC$734","v":0},{"$f":" Inp_Depreciation!BD$734","v":0},{"$f":" Inp_Depreciation!BE$734","v":0},{"$f":" Inp_Depreciation!BF$734","v":0},{"$f":" Inp_Depreciation!BG$734","v":0},{"$f":" Inp_Depreciation!BH$734","v":0},{"$f":" Inp_Depreciation!BI$734","v":0},{"$f":" Inp_Depreciation!BJ$734","v":0},{"$f":" Inp_Depreciation!BK$734","v":0},{"$f":" Inp_Depreciation!BL$734","v":0},{"$f":" Inp_Depreciation!BM$734","v":0},{"$f":" Inp_Depreciation!BN$734","v":0},{"$f":" Inp_Depreciation!BO$734","v":0},{"$f":" Inp_Depreciation!BP$734","v":0},{"$f":" Inp_Depreciation!BQ$734","v":0},{"$f":" Inp_Depreciation!BR$734","v":0},{"$f":" Inp_Depreciation!BS$734","v":0},{"$f":" Inp_Depreciation!BT$734","v":0},{"$f":" Inp_Depreciation!BU$734","v":0},{"$f":" Inp_Depreciation!BV$734","v":0},{"$f":" Inp_Depreciation!BW$734","v":0},{"$f":" Inp_Depreciation!BX$734","v":0},{"$f":" Inp_Depreciation!BY$734","v":0},{"$f":" Inp_Depreciation!BZ$734","v":0},{"$f":" Inp_Depreciation!CA$734","v":0}]
[null,null,null,null,{"$f":" E$661","v":"Depreciation - capex addition - 01 Oct 17 - real - TN"},0,0,0,"GBP m",0,15.479426214923194,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$661","v":0.23219139322384794},0.46438278644769587,0.46438278644769587,0.46438278644769587,0.46438278644769587,0.46438278644769587,0.46438278644769587,0.46438278644769587,0.46438278644769587,0.46438278644769587,0.46438278644769587,0.46438278644769587,0.46438278644769587,0.46438278644769587,0.46438278644769587,0.46438278644769587,0.46438278644769587,0.46438278644769587,0.46438278644769587,0.46438278644769587,0.38698565537307994,0.3095885242984639,0.3095885242984639,0.3095885242984639,0.3095885242984639,0.3095885242984639,0.3095885242984639,0.3095885242984639,0.3095885242984639,0.3095885242984639,0.3095885242984639,0.3095885242984639,{"$f":" BQ$661","v":0.3095885242984639},0.3095885242984639,0.3095885242984639,0.3095885242984639,0.3095885242984639,0.3095885242984639,0.3095885242984639,0.3095885242984639,0.15479426214923195,0,0]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$55","v":"RP6 PPF- actual / actual - RP1"},{"$f":" 'DL - C4 A'!F$55","v":0},{"$f":" 'DL - C4 A'!G$55","v":0},{"$f":" 'DL - C4 A'!H$55","v":0},{"$f":" 'DL - C4 A'!I$55","v":"factor"},{"$f":" 'DL - C4 A'!J$55","v":0},{"$f":" 'DL - C4 A'!K$55","v":6.5},{"$f":" 'DL - C4 A'!L$55","v":0},{"$f":" 'DL - C4 A'!M$55","v":0},{"$f":" 'DL - C4 A'!N$55","v":0},{"$f":" 'DL - C4 A'!O$55","v":0},{"$f":" 'DL - C4 A'!P$55","v":0},{"$f":" 'DL - C4 A'!Q$55","v":0},{"$f":" 'DL - C4 A'!R$55","v":0},{"$f":" 'DL - C4 A'!S$55","v":0},{"$f":" 'DL - C4 A'!T$55","v":0},{"$f":" 'DL - C4 A'!U$55","v":0},{"$f":" 'DL - C4 A'!V$55","v":0},{"$f":" 'DL - C4 A'!W$55","v":0},{"$f":" 'DL - C4 A'!X$55","v":0},{"$f":" 'DL - C4 A'!Y$55","v":0},{"$f":" 'DL - C4 A'!Z$55","v":0},{"$f":" 'DL - C4 A'!AA$55","v":0},{"$f":" 'DL - C4 A'!AB$55","v":0},{"$f":" 'DL - C4 A'!AC$55","v":0},{"$f":" 'DL - C4 A'!AD$55","v":0},{"$f":" 'DL - C4 A'!AE$55","v":0},{"$f":" 'DL - C4 A'!AF$55","v":0},{"$f":" 'DL - C4 A'!AG$55","v":0},{"$f":" 'DL - C4 A'!AH$55","v":0},{"$f":" 'DL - C4 A'!AI$55","v":0},{"$f":" 'DL - C4 A'!AJ$55","v":0},{"$f":" 'DL - C4 A'!AK$55","v":0.5},{"$f":" 'DL - C4 A'!AL$55","v":1},{"$f":" 'DL - C4 A'!AM$55","v":1},{"$f":" 'DL - C4 A'!AN$55","v":1},{"$f":" 'DL - C4 A'!AO$55","v":1},{"$f":" 'DL - C4 A'!AP$55","v":1},{"$f":" 'DL - C4 A'!AQ$55","v":1},{"$f":" 'DL - C4 A'!AR$55","v":0},{"$f":" 'DL - C4 A'!AS$55","v":0},{"$f":" 'DL - C4 A'!AT$55","v":0},{"$f":" 'DL - C4 A'!AU$55","v":0},{"$f":" 'DL - C4 A'!AV$55","v":0},{"$f":" 'DL - C4 A'!AW$55","v":0},{"$f":" 'DL - C4 A'!AX$55","v":0},{"$f":" 'DL - C4 A'!AY$55","v":0},{"$f":" 'DL - C4 A'!AZ$55","v":0},{"$f":" 'DL - C4 A'!BA$55","v":0},{"$f":" 'DL - C4 A'!BB$55","v":0},{"$f":" 'DL - C4 A'!BC$55","v":0},{"$f":" 'DL - C4 A'!BD$55","v":0},{"$f":" 'DL - C4 A'!BE$55","v":0},{"$f":" 'DL - C4 A'!BF$55","v":0},{"$f":" 'DL - C4 A'!BG$55","v":0},{"$f":" 'DL - C4 A'!BH$55","v":0},{"$f":" 'DL - C4 A'!BI$55","v":0},{"$f":" 'DL - C4 A'!BJ$55","v":0},{"$f":" 'DL - C4 A'!BK$55","v":0},{"$f":" 'DL - C4 A'!BL$55","v":0},{"$f":" 'DL - C4 A'!BM$55","v":0},{"$f":" 'DL - C4 A'!BN$55","v":0},{"$f":" 'DL - C4 A'!BO$55","v":0},{"$f":" 'DL - C4 A'!BP$55","v":0},{"$f":" 'DL - C4 A'!BQ$55","v":0},{"$f":" 'DL - C4 A'!BR$55","v":0},{"$f":" 'DL - C4 A'!BS$55","v":0},{"$f":" 'DL - C4 A'!BT$55","v":0},{"$f":" 'DL - C4 A'!BU$55","v":0},{"$f":" 'DL - C4 A'!BV$55","v":0},{"$f":" 'DL - C4 A'!BW$55","v":0},{"$f":" 'DL - C4 A'!BX$55","v":0},{"$f":" 'DL - C4 A'!BY$55","v":0},{"$f":" 'DL - C4 A'!BZ$55","v":0},{"$f":" 'DL - C4 A'!CA$55","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$85","v":"Regulatory part period flag - RP1"},{"$f":" 'DL - C4 A'!F$85","v":0},{"$f":" 'DL - C4 A'!G$85","v":0},{"$f":" 'DL - C4 A'!H$85","v":0},{"$f":" 'DL - C4 A'!I$85","v":"flag"},{"$f":" 'DL - C4 A'!J$85","v":0},{"$f":" 'DL - C4 A'!K$85","v":1},{"$f":" 'DL - C4 A'!L$85","v":0},{"$f":" 'DL - C4 A'!M$85","v":0},{"$f":" 'DL - C4 A'!N$85","v":0},{"$f":" 'DL - C4 A'!O$85","v":0},{"$f":" 'DL - C4 A'!P$85","v":0},{"$f":" 'DL - C4 A'!Q$85","v":0},{"$f":" 'DL - C4 A'!R$85","v":0},{"$f":" 'DL - C4 A'!S$85","v":0},{"$f":" 'DL - C4 A'!T$85","v":0},{"$f":" 'DL - C4 A'!U$85","v":0},{"$f":" 'DL - C4 A'!V$85","v":0},{"$f":" 'DL - C4 A'!W$85","v":0},{"$f":" 'DL - C4 A'!X$85","v":0},{"$f":" 'DL - C4 A'!Y$85","v":0},{"$f":" 'DL - C4 A'!Z$85","v":0},{"$f":" 'DL - C4 A'!AA$85","v":0},{"$f":" 'DL - C4 A'!AB$85","v":0},{"$f":" 'DL - C4 A'!AC$85","v":0},{"$f":" 'DL - C4 A'!AD$85","v":0},{"$f":" 'DL - C4 A'!AE$85","v":0},{"$f":" 'DL - C4 A'!AF$85","v":0},{"$f":" 'DL - C4 A'!AG$85","v":0},{"$f":" 'DL - C4 A'!AH$85","v":0},{"$f":" 'DL - C4 A'!AI$85","v":0},{"$f":" 'DL - C4 A'!AJ$85","v":0},{"$f":" 'DL - C4 A'!AK$85","v":1},{"$f":" 'DL - C4 A'!AL$85","v":0},{"$f":" 'DL - C4 A'!AM$85","v":0},{"$f":" 'DL - C4 A'!AN$85","v":0},{"$f":" 'DL - C4 A'!AO$85","v":0},{"$f":" 'DL - C4 A'!AP$85","v":0},{"$f":" 'DL - C4 A'!AQ$85","v":0},{"$f":" 'DL - C4 A'!AR$85","v":0},{"$f":" 'DL - C4 A'!AS$85","v":0},{"$f":" 'DL - C4 A'!AT$85","v":0},{"$f":" 'DL - C4 A'!AU$85","v":0},{"$f":" 'DL - C4 A'!AV$85","v":0},{"$f":" 'DL - C4 A'!AW$85","v":0},{"$f":" 'DL - C4 A'!AX$85","v":0},{"$f":" 'DL - C4 A'!AY$85","v":0},{"$f":" 'DL - C4 A'!AZ$85","v":0},{"$f":" 'DL - C4 A'!BA$85","v":0},{"$f":" 'DL - C4 A'!BB$85","v":0},{"$f":" 'DL - C4 A'!BC$85","v":0},{"$f":" 'DL - C4 A'!BD$85","v":0},{"$f":" 'DL - C4 A'!BE$85","v":0},{"$f":" 'DL - C4 A'!BF$85","v":0},{"$f":" 'DL - C4 A'!BG$85","v":0},{"$f":" 'DL - C4 A'!BH$85","v":0},{"$f":" 'DL - C4 A'!BI$85","v":0},{"$f":" 'DL - C4 A'!BJ$85","v":0},{"$f":" 'DL - C4 A'!BK$85","v":0},{"$f":" 'DL - C4 A'!BL$85","v":0},{"$f":" 'DL - C4 A'!BM$85","v":0},{"$f":" 'DL - C4 A'!BN$85","v":0},{"$f":" 'DL - C4 A'!BO$85","v":0},{"$f":" 'DL - C4 A'!BP$85","v":0},{"$f":" 'DL - C4 A'!BQ$85","v":0},{"$f":" 'DL - C4 A'!BR$85","v":0},{"$f":" 'DL - C4 A'!BS$85","v":0},{"$f":" 'DL - C4 A'!BT$85","v":0},{"$f":" 'DL - C4 A'!BU$85","v":0},{"$f":" 'DL - C4 A'!BV$85","v":0},{"$f":" 'DL - C4 A'!BW$85","v":0},{"$f":" 'DL - C4 A'!BX$85","v":0},{"$f":" 'DL - C4 A'!BY$85","v":0},{"$f":" 'DL - C4 A'!BZ$85","v":0},{"$f":" 'DL - C4 A'!CA$85","v":0}]
[null,null,null,null,"Fixed depreciation amount - existing RAB - TN","Table 3","FDEP_TNt",null,"GBP m",null,{"$f":" SUM(M527:CA527)","v":76.265655089206845},null,{"$f":" SUM(M521:M523) * M525 + (M524 * M525 * M526)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.315354095526696,12.330449189190672,12.035384382667631,11.709107343339616,11.487335850702635,11.305825863226154,11.082198364553438,0,{"$f":" SUM(AS521:AS523) * AS525 + (AS524 * AS525 * AS526)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" SUM(BY521:BY523) * BY525 + (BY524 * BY525 * BY526)","v":0},0,0]
[]
[null,null,"Network capex depreciation - TN"]
[]
[null,null,null,null,{"$f":" Inp_Depreciation!E$619","v":"Network capex add - 01 Apr 93 - price base 2016 - TN"},{"$f":" Inp_Depreciation!F$619","v":0},{"$f":" Inp_Depreciation!G$619","v":0},{"$f":" Inp_Depreciation!H$619","v":6.7119043783783789},{"$f":" Inp_Depreciation!I$619","v":"GBP m"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$620","v":"Network capex add - 01 Apr 94 - price base 2016 - TN"},{"$f":" Inp_Depreciation!F$620","v":0},{"$f":" Inp_Depreciation!G$620","v":0},{"$f":" Inp_Depreciation!H$620","v":11.783796810810799},{"$f":" Inp_Depreciation!I$620","v":"GBP m"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$621","v":"Network capex add - 01 Apr 95 - price base 2016 - TN"},{"$f":" Inp_Depreciation!F$621","v":0},{"$f":" Inp_Depreciation!G$621","v":0},{"$f":" Inp_Depreciation!H$621","v":13.727521945946007},{"$f":" Inp_Depreciation!I$621","v":"GBP m"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$622","v":"Network capex add - 01 Apr 96 - price base 2016 - TN"},{"$f":" Inp_Depreciation!F$622","v":0},{"$f":" Inp_Depreciation!G$622","v":0},{"$f":" Inp_Depreciation!H$622","v":15.003083675675684},{"$f":" Inp_Depreciation!I$622","v":"GBP m"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$623","v":"Network capex add - 01 Apr 97 - price base 2016 - TN"},{"$f":" Inp_Depreciation!F$623","v":0},{"$f":" Inp_Depreciation!G$623","v":0},{"$f":" Inp_Depreciation!H$623","v":14.616162162162217},{"$f":" Inp_Depreciation!I$623","v":"GBP m"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$624","v":"Network capex add - 01 Apr 98 - price base 2016 - TN"},{"$f":" Inp_Depreciation!F$624","v":0},{"$f":" Inp_Depreciation!G$624","v":0},{"$f":" Inp_Depreciation!H$624","v":14.840594594594636},{"$f":" Inp_Depreciation!I$624","v":"GBP m"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$625","v":"Network capex add - 01 Apr 99 - price base 2016 - TN"},{"$f":" Inp_Depreciation!F$625","v":0},{"$f":" Inp_Depreciation!G$625","v":0},{"$f":" Inp_Depreciation!H$625","v":20.395297297297258},{"$f":" Inp_Depreciation!I$625","v":"GBP m"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$626","v":"Network capex add - 01 Apr 00 - price base 2016 - TN"},{"$f":" Inp_Depreciation!F$626","v":0},{"$f":" Inp_Depreciation!G$626","v":0},{"$f":" Inp_Depreciation!H$626","v":20.479459459459477},{"$f":" Inp_Depreciation!I$626","v":"GBP m"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$627","v":"Network capex add - 01 Apr 01 - price base 2016 - TN"},{"$f":" Inp_Depreciation!F$627","v":0},{"$f":" Inp_Depreciation!G$627","v":0},{"$f":" Inp_Depreciation!H$627","v":16.103027027027057},{"$f":" Inp_Depreciation!I$627","v":"GBP m"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$628","v":"Network capex add - 01 Apr 02 - price base 2016 - TN"},{"$f":" Inp_Depreciation!F$628","v":0},{"$f":" Inp_Depreciation!G$628","v":0},{"$f":" Inp_Depreciation!H$628","v":12.076876510977387},{"$f":" Inp_Depreciation!I$628","v":"GBP m"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$629","v":"Network capex add - 01 Apr 03 - price base 2016 - TN"},{"$f":" Inp_Depreciation!F$629","v":0},{"$f":" Inp_Depreciation!G$629","v":0},{"$f":" Inp_Depreciation!H$629","v":13.251566512264981},{"$f":" Inp_Depreciation!I$629","v":"GBP m"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$630","v":"Network capex add - 01 Apr 04 - price base 2016 - TN"},{"$f":" Inp_Depreciation!F$630","v":0},{"$f":" Inp_Depreciation!G$630","v":0},{"$f":" Inp_Depreciation!H$630","v":16.857413449118976},{"$f":" Inp_Depreciation!I$630","v":"GBP m"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$631","v":"Network capex add - 01 Apr 05 - price base 2016 - TN"},{"$f":" Inp_Depreciation!F$631","v":0},{"$f":" Inp_Depreciation!G$631","v":0},{"$f":" Inp_Depreciation!H$631","v":15.078620863290702},{"$f":" Inp_Depreciation!I$631","v":"GBP m"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$632","v":"Network capex add - 01 Apr 06 - price base 2016 - TN"},{"$f":" Inp_Depreciation!F$632","v":0},{"$f":" Inp_Depreciation!G$632","v":0},{"$f":" Inp_Depreciation!H$632","v":13.535491078680549},{"$f":" Inp_Depreciation!I$632","v":"GBP m"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$633","v":"Network capex add - 01 Apr 07 - price base 2016 - TN"},{"$f":" Inp_Depreciation!F$633","v":0},{"$f":" Inp_Depreciation!G$633","v":0},{"$f":" Inp_Depreciation!H$633","v":14.804599853955834},{"$f":" Inp_Depreciation!I$633","v":"GBP m"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$634","v":"Network capex add - 01 Apr 08 - price base 2016 - TN"},{"$f":" Inp_Depreciation!F$634","v":0},{"$f":" Inp_Depreciation!G$634","v":0},{"$f":" Inp_Depreciation!H$634","v":23.468234320969202},{"$f":" Inp_Depreciation!I$634","v":"GBP m"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$635","v":"Network capex add - 01 Apr 09 - price base 2016 - TN"},{"$f":" Inp_Depreciation!F$635","v":0},{"$f":" Inp_Depreciation!G$635","v":0},{"$f":" Inp_Depreciation!H$635","v":17.607244972499998},{"$f":" Inp_Depreciation!I$635","v":"GBP m"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$636","v":"Network capex add - 01 Apr 10 - price base 2016 - TN"},{"$f":" Inp_Depreciation!F$636","v":0},{"$f":" Inp_Depreciation!G$636","v":0},{"$f":" Inp_Depreciation!H$636","v":14.105119100952825},{"$f":" Inp_Depreciation!I$636","v":"GBP m"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$637","v":"Network capex add - 01 Apr 11 - price base 2016 - TN"},{"$f":" Inp_Depreciation!F$637","v":0},{"$f":" Inp_Depreciation!G$637","v":0},{"$f":" Inp_Depreciation!H$637","v":13.079314144819033},{"$f":" Inp_Depreciation!I$637","v":"GBP m"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$638","v":"Network capex add - 01 Oct 12 - price base 2016 - TN"},{"$f":" Inp_Depreciation!F$638","v":0},{"$f":" Inp_Depreciation!G$638","v":0},{"$f":" Inp_Depreciation!H$638","v":8.0039034657377961},{"$f":" Inp_Depreciation!I$638","v":"GBP m"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$639","v":"Network capex add - 01 Oct 13 - price base 2016 - TN"},{"$f":" Inp_Depreciation!F$639","v":0},{"$f":" Inp_Depreciation!G$639","v":0},{"$f":" Inp_Depreciation!H$639","v":11.029418544928042},{"$f":" Inp_Depreciation!I$639","v":"GBP m"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$640","v":"Network capex add - 01 Oct 14 - price base 2016 - TN"},{"$f":" Inp_Depreciation!F$640","v":0},{"$f":" Inp_Depreciation!G$640","v":0},{"$f":" Inp_Depreciation!H$640","v":19.311115390965128},{"$f":" Inp_Depreciation!I$640","v":"GBP m"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$641","v":"Network capex add - 01 Oct 15 - price base 2016 - TN"},{"$f":" Inp_Depreciation!F$641","v":0},{"$f":" Inp_Depreciation!G$641","v":0},{"$f":" Inp_Depreciation!H$641","v":23.358117441109478},{"$f":" Inp_Depreciation!I$641","v":"GBP m"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$642","v":"Network capex add - 01 Oct 16 - price base 2016 - TN"},{"$f":" Inp_Depreciation!F$642","v":0},{"$f":" Inp_Depreciation!G$642","v":0},{"$f":" Inp_Depreciation!H$642","v":25.300414464522628},{"$f":" Inp_Depreciation!I$642","v":"GBP m"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$643","v":"Network capex add - 01 Oct 17 - price base 2016 - TN"},{"$f":" Inp_Depreciation!F$643","v":0},{"$f":" Inp_Depreciation!G$643","v":0},{"$f":" Inp_Depreciation!H$643","v":15.479426214923196},{"$f":" Inp_Depreciation!I$643","v":"GBP m"}]
[]
[null,null,null,null,{"$f":" Inp_Depreciation!E$758","v":"Network capex add - 01 Apr 93 - depreciation inp - TN"},{"$f":" Inp_Depreciation!F$758","v":0},{"$f":" Inp_Depreciation!G$758","v":0},{"$f":" Inp_Depreciation!H$758","v":0},{"$f":" Inp_Depreciation!I$758","v":"GBP m"},{"$f":" Inp_Depreciation!J$758","v":"[Entitlement Model 28.11.16.xlsx]Transmission D.'!$B$7"},{"$f":" Inp_Depreciation!K$758","v":6.7119043783783763},{"$f":" Inp_Depreciation!L$758","v":0},{"$f":" Inp_Depreciation!M$758","v":0.15101784851351371},{"$f":" Inp_Depreciation!N$758","v":0.20135713135135158},{"$f":" Inp_Depreciation!O$758","v":0.20135713135135158},{"$f":" Inp_Depreciation!P$758","v":0.20135713135135158},{"$f":" Inp_Depreciation!Q$758","v":0.20135713135135158},{"$f":" Inp_Depreciation!R$758","v":0.20135713135135158},{"$f":" Inp_Depreciation!S$758","v":0.20135713135135158},{"$f":" Inp_Depreciation!T$758","v":0.20135713135135158},{"$f":" Inp_Depreciation!U$758","v":0.20135713135135158},{"$f":" Inp_Depreciation!V$758","v":0.20135713135135158},{"$f":" Inp_Depreciation!W$758","v":0.20135713135135158},{"$f":" Inp_Depreciation!X$758","v":0.20135713135135158},{"$f":" Inp_Depreciation!Y$758","v":0.20135713135135158},{"$f":" Inp_Depreciation!Z$758","v":0.20135713135135158},{"$f":" Inp_Depreciation!AA$758","v":0.20135713135135158},{"$f":" Inp_Depreciation!AB$758","v":0.20135713135135158},{"$f":" Inp_Depreciation!AC$758","v":0.20135713135135158},{"$f":" Inp_Depreciation!AD$758","v":0.20135713135135158},{"$f":" Inp_Depreciation!AE$758","v":0.20135713135135158},{"$f":" Inp_Depreciation!AF$758","v":0.20135713135135158},{"$f":" Inp_Depreciation!AG$758","v":0.20135713135135158},{"$f":" Inp_Depreciation!AH$758","v":0.13423808756756733},{"$f":" Inp_Depreciation!AI$758","v":0.13423808756756733},{"$f":" Inp_Depreciation!AJ$758","v":0.13423808756756733},{"$f":" Inp_Depreciation!AK$758","v":0.13423808756756733},{"$f":" Inp_Depreciation!AL$758","v":0.13423808756756733},{"$f":" Inp_Depreciation!AM$758","v":0.13423808756756733},{"$f":" Inp_Depreciation!AN$758","v":0.13423808756756733},{"$f":" Inp_Depreciation!AO$758","v":0.13423808756756733},{"$f":" Inp_Depreciation!AP$758","v":0.13423808756756733},{"$f":" Inp_Depreciation!AQ$758","v":0.13423808756756733},{"$f":" Inp_Depreciation!AR$758","v":0.13423808756756733},{"$f":" Inp_Depreciation!AS$758","v":0.13423808756756733},{"$f":" Inp_Depreciation!AT$758","v":0.13423808756756733},{"$f":" Inp_Depreciation!AU$758","v":0.13423808756756733},{"$f":" Inp_Depreciation!AV$758","v":0.13423808756756733},{"$f":" Inp_Depreciation!AW$758","v":0.13423808756756733},{"$f":" Inp_Depreciation!AX$758","v":0.13423808756756733},{"$f":" Inp_Depreciation!AY$758","v":0.13423808756756733},{"$f":" Inp_Depreciation!AZ$758","v":0.11745832662161786},{"$f":" Inp_Depreciation!BA$758","v":0},{"$f":" Inp_Depreciation!BB$758","v":0},{"$f":" Inp_Depreciation!BC$758","v":0},{"$f":" Inp_Depreciation!BD$758","v":0},{"$f":" Inp_Depreciation!BE$758","v":0},{"$f":" Inp_Depreciation!BF$758","v":0},{"$f":" Inp_Depreciation!BG$758","v":0},{"$f":" Inp_Depreciation!BH$758","v":0},{"$f":" Inp_Depreciation!BI$758","v":0},{"$f":" Inp_Depreciation!BJ$758","v":0},{"$f":" Inp_Depreciation!BK$758","v":0},{"$f":" Inp_Depreciation!BL$758","v":0},{"$f":" Inp_Depreciation!BM$758","v":0},{"$f":" Inp_Depreciation!BN$758","v":0},{"$f":" Inp_Depreciation!BO$758","v":0},{"$f":" Inp_Depreciation!BP$758","v":0},{"$f":" Inp_Depreciation!BQ$758","v":0},{"$f":" Inp_Depreciation!BR$758","v":0},{"$f":" Inp_Depreciation!BS$758","v":0},{"$f":" Inp_Depreciation!BT$758","v":0},{"$f":" Inp_Depreciation!BU$758","v":0},{"$f":" Inp_Depreciation!BV$758","v":0},{"$f":" Inp_Depreciation!BW$758","v":0},{"$f":" Inp_Depreciation!BX$758","v":0},{"$f":" Inp_Depreciation!BY$758","v":0},{"$f":" Inp_Depreciation!BZ$758","v":0},{"$f":" Inp_Depreciation!CA$758","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$759","v":"Network capex add - 01 Apr 94 - depreciation inp - TN"},{"$f":" Inp_Depreciation!F$759","v":0},{"$f":" Inp_Depreciation!G$759","v":0},{"$f":" Inp_Depreciation!H$759","v":0},{"$f":" Inp_Depreciation!I$759","v":"GBP m"},{"$f":" Inp_Depreciation!J$759","v":0},{"$f":" Inp_Depreciation!K$759","v":11.783796810810802},{"$f":" Inp_Depreciation!L$759","v":0},{"$f":" Inp_Depreciation!M$759","v":0},{"$f":" Inp_Depreciation!N$759","v":0.35351390432432422},{"$f":" Inp_Depreciation!O$759","v":0.35351390432432422},{"$f":" Inp_Depreciation!P$759","v":0.35351390432432422},{"$f":" Inp_Depreciation!Q$759","v":0.35351390432432422},{"$f":" Inp_Depreciation!R$759","v":0.35351390432432422},{"$f":" Inp_Depreciation!S$759","v":0.35351390432432422},{"$f":" Inp_Depreciation!T$759","v":0.35351390432432422},{"$f":" Inp_Depreciation!U$759","v":0.35351390432432422},{"$f":" Inp_Depreciation!V$759","v":0.35351390432432422},{"$f":" Inp_Depreciation!W$759","v":0.35351390432432422},{"$f":" Inp_Depreciation!X$759","v":0.35351390432432422},{"$f":" Inp_Depreciation!Y$759","v":0.35351390432432422},{"$f":" Inp_Depreciation!Z$759","v":0.35351390432432422},{"$f":" Inp_Depreciation!AA$759","v":0.35351390432432422},{"$f":" Inp_Depreciation!AB$759","v":0.35351390432432422},{"$f":" Inp_Depreciation!AC$759","v":0.35351390432432422},{"$f":" Inp_Depreciation!AD$759","v":0.35351390432432422},{"$f":" Inp_Depreciation!AE$759","v":0.35351390432432422},{"$f":" Inp_Depreciation!AF$759","v":0.35351390432432422},{"$f":" Inp_Depreciation!AG$759","v":0.35351390432432422},{"$f":" Inp_Depreciation!AH$759","v":0.23567593621621571},{"$f":" Inp_Depreciation!AI$759","v":0.23567593621621571},{"$f":" Inp_Depreciation!AJ$759","v":0.23567593621621571},{"$f":" Inp_Depreciation!AK$759","v":0.23567593621621571},{"$f":" Inp_Depreciation!AL$759","v":0.23567593621621571},{"$f":" Inp_Depreciation!AM$759","v":0.23567593621621571},{"$f":" Inp_Depreciation!AN$759","v":0.23567593621621571},{"$f":" Inp_Depreciation!AO$759","v":0.23567593621621571},{"$f":" Inp_Depreciation!AP$759","v":0.23567593621621571},{"$f":" Inp_Depreciation!AQ$759","v":0.23567593621621571},{"$f":" Inp_Depreciation!AR$759","v":0.23567593621621571},{"$f":" Inp_Depreciation!AS$759","v":0.23567593621621571},{"$f":" Inp_Depreciation!AT$759","v":0.23567593621621571},{"$f":" Inp_Depreciation!AU$759","v":0.23567593621621571},{"$f":" Inp_Depreciation!AV$759","v":0.23567593621621571},{"$f":" Inp_Depreciation!AW$759","v":0.23567593621621571},{"$f":" Inp_Depreciation!AX$759","v":0.23567593621621571},{"$f":" Inp_Depreciation!AY$759","v":0.23567593621621571},{"$f":" Inp_Depreciation!AZ$759","v":0.23567593621621571},{"$f":" Inp_Depreciation!BA$759","v":0.23567593621621213},{"$f":" Inp_Depreciation!BB$759","v":0},{"$f":" Inp_Depreciation!BC$759","v":0},{"$f":" Inp_Depreciation!BD$759","v":0},{"$f":" Inp_Depreciation!BE$759","v":0},{"$f":" Inp_Depreciation!BF$759","v":0},{"$f":" Inp_Depreciation!BG$759","v":0},{"$f":" Inp_Depreciation!BH$759","v":0},{"$f":" Inp_Depreciation!BI$759","v":0},{"$f":" Inp_Depreciation!BJ$759","v":0},{"$f":" Inp_Depreciation!BK$759","v":0},{"$f":" Inp_Depreciation!BL$759","v":0},{"$f":" Inp_Depreciation!BM$759","v":0},{"$f":" Inp_Depreciation!BN$759","v":0},{"$f":" Inp_Depreciation!BO$759","v":0},{"$f":" Inp_Depreciation!BP$759","v":0},{"$f":" Inp_Depreciation!BQ$759","v":0},{"$f":" Inp_Depreciation!BR$759","v":0},{"$f":" Inp_Depreciation!BS$759","v":0},{"$f":" Inp_Depreciation!BT$759","v":0},{"$f":" Inp_Depreciation!BU$759","v":0},{"$f":" Inp_Depreciation!BV$759","v":0},{"$f":" Inp_Depreciation!BW$759","v":0},{"$f":" Inp_Depreciation!BX$759","v":0},{"$f":" Inp_Depreciation!BY$759","v":0},{"$f":" Inp_Depreciation!BZ$759","v":0},{"$f":" Inp_Depreciation!CA$759","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$760","v":"Network capex add - 01 Apr 95 - depreciation inp - TN"},{"$f":" Inp_Depreciation!F$760","v":0},{"$f":" Inp_Depreciation!G$760","v":0},{"$f":" Inp_Depreciation!H$760","v":0},{"$f":" Inp_Depreciation!I$760","v":"GBP m"},{"$f":" Inp_Depreciation!J$760","v":0},{"$f":" Inp_Depreciation!K$760","v":13.727521945945933},{"$f":" Inp_Depreciation!L$760","v":0},{"$f":" Inp_Depreciation!M$760","v":0},{"$f":" Inp_Depreciation!N$760","v":0},{"$f":" Inp_Depreciation!O$760","v":0.41182565837837903},{"$f":" Inp_Depreciation!P$760","v":0.41182565837837903},{"$f":" Inp_Depreciation!Q$760","v":0.41182565837837903},{"$f":" Inp_Depreciation!R$760","v":0.41182565837837903},{"$f":" Inp_Depreciation!S$760","v":0.41182565837837903},{"$f":" Inp_Depreciation!T$760","v":0.41182565837837903},{"$f":" Inp_Depreciation!U$760","v":0.41182565837837903},{"$f":" Inp_Depreciation!V$760","v":0.41182565837837903},{"$f":" Inp_Depreciation!W$760","v":0.41182565837837903},{"$f":" Inp_Depreciation!X$760","v":0.41182565837837903},{"$f":" Inp_Depreciation!Y$760","v":0.41182565837837903},{"$f":" Inp_Depreciation!Z$760","v":0.41182565837837903},{"$f":" Inp_Depreciation!AA$760","v":0.41182565837837903},{"$f":" Inp_Depreciation!AB$760","v":0.41182565837837903},{"$f":" Inp_Depreciation!AC$760","v":0.41182565837837903},{"$f":" Inp_Depreciation!AD$760","v":0.41182565837837903},{"$f":" Inp_Depreciation!AE$760","v":0.41182565837837903},{"$f":" Inp_Depreciation!AF$760","v":0.41182565837837903},{"$f":" Inp_Depreciation!AG$760","v":0.41182565837837903},{"$f":" Inp_Depreciation!AH$760","v":0.41182565837837903},{"$f":" Inp_Depreciation!AI$760","v":0.27455043891891895},{"$f":" Inp_Depreciation!AJ$760","v":0.27455043891891895},{"$f":" Inp_Depreciation!AK$760","v":0.27455043891891895},{"$f":" Inp_Depreciation!AL$760","v":0.27455043891891895},{"$f":" Inp_Depreciation!AM$760","v":0.27455043891891895},{"$f":" Inp_Depreciation!AN$760","v":0.27455043891891895},{"$f":" Inp_Depreciation!AO$760","v":0.27455043891891895},{"$f":" Inp_Depreciation!AP$760","v":0.27455043891891895},{"$f":" Inp_Depreciation!AQ$760","v":0.27455043891891895},{"$f":" Inp_Depreciation!AR$760","v":0.27455043891891895},{"$f":" Inp_Depreciation!AS$760","v":0.27455043891891895},{"$f":" Inp_Depreciation!AT$760","v":0.27455043891891895},{"$f":" Inp_Depreciation!AU$760","v":0.27455043891891895},{"$f":" Inp_Depreciation!AV$760","v":0.27455043891891895},{"$f":" Inp_Depreciation!AW$760","v":0.27455043891891895},{"$f":" Inp_Depreciation!AX$760","v":0.27455043891891895},{"$f":" Inp_Depreciation!AY$760","v":0.27455043891891895},{"$f":" Inp_Depreciation!AZ$760","v":0.27455043891891895},{"$f":" Inp_Depreciation!BA$760","v":0.27455043891891895},{"$f":" Inp_Depreciation!BB$760","v":0.27455043891890091},{"$f":" Inp_Depreciation!BC$760","v":0},{"$f":" Inp_Depreciation!BD$760","v":0},{"$f":" Inp_Depreciation!BE$760","v":0},{"$f":" Inp_Depreciation!BF$760","v":0},{"$f":" Inp_Depreciation!BG$760","v":0},{"$f":" Inp_Depreciation!BH$760","v":0},{"$f":" Inp_Depreciation!BI$760","v":0},{"$f":" Inp_Depreciation!BJ$760","v":0},{"$f":" Inp_Depreciation!BK$760","v":0},{"$f":" Inp_Depreciation!BL$760","v":0},{"$f":" Inp_Depreciation!BM$760","v":0},{"$f":" Inp_Depreciation!BN$760","v":0},{"$f":" Inp_Depreciation!BO$760","v":0},{"$f":" Inp_Depreciation!BP$760","v":0},{"$f":" Inp_Depreciation!BQ$760","v":0},{"$f":" Inp_Depreciation!BR$760","v":0},{"$f":" Inp_Depreciation!BS$760","v":0},{"$f":" Inp_Depreciation!BT$760","v":0},{"$f":" Inp_Depreciation!BU$760","v":0},{"$f":" Inp_Depreciation!BV$760","v":0},{"$f":" Inp_Depreciation!BW$760","v":0},{"$f":" Inp_Depreciation!BX$760","v":0},{"$f":" Inp_Depreciation!BY$760","v":0},{"$f":" Inp_Depreciation!BZ$760","v":0},{"$f":" Inp_Depreciation!CA$760","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$761","v":"Network capex add - 01 Apr 96 - depreciation inp - TN"},{"$f":" Inp_Depreciation!F$761","v":0},{"$f":" Inp_Depreciation!G$761","v":0},{"$f":" Inp_Depreciation!H$761","v":0},{"$f":" Inp_Depreciation!I$761","v":"GBP m"},{"$f":" Inp_Depreciation!J$761","v":0},{"$f":" Inp_Depreciation!K$761","v":15.003083675675654},{"$f":" Inp_Depreciation!L$761","v":0},{"$f":" Inp_Depreciation!M$761","v":0},{"$f":" Inp_Depreciation!N$761","v":0},{"$f":" Inp_Depreciation!O$761","v":0},{"$f":" Inp_Depreciation!P$761","v":0.45009251027027058},{"$f":" Inp_Depreciation!Q$761","v":0.45009251027027058},{"$f":" Inp_Depreciation!R$761","v":0.45009251027027058},{"$f":" Inp_Depreciation!S$761","v":0.45009251027027058},{"$f":" Inp_Depreciation!T$761","v":0.45009251027027058},{"$f":" Inp_Depreciation!U$761","v":0.45009251027027058},{"$f":" Inp_Depreciation!V$761","v":0.45009251027027058},{"$f":" Inp_Depreciation!W$761","v":0.45009251027027058},{"$f":" Inp_Depreciation!X$761","v":0.45009251027027058},{"$f":" Inp_Depreciation!Y$761","v":0.45009251027027058},{"$f":" Inp_Depreciation!Z$761","v":0.45009251027027058},{"$f":" Inp_Depreciation!AA$761","v":0.45009251027027058},{"$f":" Inp_Depreciation!AB$761","v":0.45009251027027058},{"$f":" Inp_Depreciation!AC$761","v":0.45009251027027058},{"$f":" Inp_Depreciation!AD$761","v":0.45009251027027058},{"$f":" Inp_Depreciation!AE$761","v":0.45009251027027058},{"$f":" Inp_Depreciation!AF$761","v":0.45009251027027058},{"$f":" Inp_Depreciation!AG$761","v":0.45009251027027058},{"$f":" Inp_Depreciation!AH$761","v":0.45009251027027058},{"$f":" Inp_Depreciation!AI$761","v":0.45009251027027058},{"$f":" Inp_Depreciation!AJ$761","v":0.3000616735135137},{"$f":" Inp_Depreciation!AK$761","v":0.3000616735135137},{"$f":" Inp_Depreciation!AL$761","v":0.3000616735135137},{"$f":" Inp_Depreciation!AM$761","v":0.3000616735135137},{"$f":" Inp_Depreciation!AN$761","v":0.3000616735135137},{"$f":" Inp_Depreciation!AO$761","v":0.3000616735135137},{"$f":" Inp_Depreciation!AP$761","v":0.3000616735135137},{"$f":" Inp_Depreciation!AQ$761","v":0.3000616735135137},{"$f":" Inp_Depreciation!AR$761","v":0.3000616735135137},{"$f":" Inp_Depreciation!AS$761","v":0.3000616735135137},{"$f":" Inp_Depreciation!AT$761","v":0.3000616735135137},{"$f":" Inp_Depreciation!AU$761","v":0.3000616735135137},{"$f":" Inp_Depreciation!AV$761","v":0.3000616735135137},{"$f":" Inp_Depreciation!AW$761","v":0.3000616735135137},{"$f":" Inp_Depreciation!AX$761","v":0.3000616735135137},{"$f":" Inp_Depreciation!AY$761","v":0.3000616735135137},{"$f":" Inp_Depreciation!AZ$761","v":0.3000616735135137},{"$f":" Inp_Depreciation!BA$761","v":0.3000616735135137},{"$f":" Inp_Depreciation!BB$761","v":0.3000616735135137},{"$f":" Inp_Depreciation!BC$761","v":0.30006167351350288},{"$f":" Inp_Depreciation!BD$761","v":0},{"$f":" Inp_Depreciation!BE$761","v":0},{"$f":" Inp_Depreciation!BF$761","v":0},{"$f":" Inp_Depreciation!BG$761","v":0},{"$f":" Inp_Depreciation!BH$761","v":0},{"$f":" Inp_Depreciation!BI$761","v":0},{"$f":" Inp_Depreciation!BJ$761","v":0},{"$f":" Inp_Depreciation!BK$761","v":0},{"$f":" Inp_Depreciation!BL$761","v":0},{"$f":" Inp_Depreciation!BM$761","v":0},{"$f":" Inp_Depreciation!BN$761","v":0},{"$f":" Inp_Depreciation!BO$761","v":0},{"$f":" Inp_Depreciation!BP$761","v":0},{"$f":" Inp_Depreciation!BQ$761","v":0},{"$f":" Inp_Depreciation!BR$761","v":0},{"$f":" Inp_Depreciation!BS$761","v":0},{"$f":" Inp_Depreciation!BT$761","v":0},{"$f":" Inp_Depreciation!BU$761","v":0},{"$f":" Inp_Depreciation!BV$761","v":0},{"$f":" Inp_Depreciation!BW$761","v":0},{"$f":" Inp_Depreciation!BX$761","v":0},{"$f":" Inp_Depreciation!BY$761","v":0},{"$f":" Inp_Depreciation!BZ$761","v":0},{"$f":" Inp_Depreciation!CA$761","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$762","v":"Network capex add - 01 Apr 97 - depreciation inp - TN"},{"$f":" Inp_Depreciation!F$762","v":0},{"$f":" Inp_Depreciation!G$762","v":0},{"$f":" Inp_Depreciation!H$762","v":0},{"$f":" Inp_Depreciation!I$762","v":"GBP m"},{"$f":" Inp_Depreciation!J$762","v":0},{"$f":" Inp_Depreciation!K$762","v":14.616162162162171},{"$f":" Inp_Depreciation!L$762","v":0},{"$f":" Inp_Depreciation!M$762","v":0},{"$f":" Inp_Depreciation!N$762","v":0},{"$f":" Inp_Depreciation!O$762","v":0},{"$f":" Inp_Depreciation!P$762","v":0},{"$f":" Inp_Depreciation!Q$762","v":0.43848486486486532},{"$f":" Inp_Depreciation!R$762","v":0.43848486486486532},{"$f":" Inp_Depreciation!S$762","v":0.43848486486486532},{"$f":" Inp_Depreciation!T$762","v":0.43848486486486532},{"$f":" Inp_Depreciation!U$762","v":0.43848486486486532},{"$f":" Inp_Depreciation!V$762","v":0.43848486486486532},{"$f":" Inp_Depreciation!W$762","v":0.43848486486486532},{"$f":" Inp_Depreciation!X$762","v":0.43848486486486532},{"$f":" Inp_Depreciation!Y$762","v":0.43848486486486532},{"$f":" Inp_Depreciation!Z$762","v":0.43848486486486532},{"$f":" Inp_Depreciation!AA$762","v":0.43848486486486532},{"$f":" Inp_Depreciation!AB$762","v":0.43848486486486532},{"$f":" Inp_Depreciation!AC$762","v":0.43848486486486532},{"$f":" Inp_Depreciation!AD$762","v":0.43848486486486532},{"$f":" Inp_Depreciation!AE$762","v":0.43848486486486532},{"$f":" Inp_Depreciation!AF$762","v":0.43848486486486532},{"$f":" Inp_Depreciation!AG$762","v":0.43848486486486532},{"$f":" Inp_Depreciation!AH$762","v":0.43848486486486532},{"$f":" Inp_Depreciation!AI$762","v":0.43848486486486532},{"$f":" Inp_Depreciation!AJ$762","v":0.43848486486486532},{"$f":" Inp_Depreciation!AK$762","v":0.29232324324324316},{"$f":" Inp_Depreciation!AL$762","v":0.29232324324324316},{"$f":" Inp_Depreciation!AM$762","v":0.29232324324324316},{"$f":" Inp_Depreciation!AN$762","v":0.29232324324324316},{"$f":" Inp_Depreciation!AO$762","v":0.29232324324324316},{"$f":" Inp_Depreciation!AP$762","v":0.29232324324324316},{"$f":" Inp_Depreciation!AQ$762","v":0.29232324324324316},{"$f":" Inp_Depreciation!AR$762","v":0.29232324324324316},{"$f":" Inp_Depreciation!AS$762","v":0.29232324324324316},{"$f":" Inp_Depreciation!AT$762","v":0.29232324324324316},{"$f":" Inp_Depreciation!AU$762","v":0.29232324324324316},{"$f":" Inp_Depreciation!AV$762","v":0.29232324324324316},{"$f":" Inp_Depreciation!AW$762","v":0.29232324324324316},{"$f":" Inp_Depreciation!AX$762","v":0.29232324324324316},{"$f":" Inp_Depreciation!AY$762","v":0.29232324324324316},{"$f":" Inp_Depreciation!AZ$762","v":0.29232324324324316},{"$f":" Inp_Depreciation!BA$762","v":0.29232324324324316},{"$f":" Inp_Depreciation!BB$762","v":0.29232324324324316},{"$f":" Inp_Depreciation!BC$762","v":0.29232324324324316},{"$f":" Inp_Depreciation!BD$762","v":0.29232324324323472},{"$f":" Inp_Depreciation!BE$762","v":0},{"$f":" Inp_Depreciation!BF$762","v":0},{"$f":" Inp_Depreciation!BG$762","v":0},{"$f":" Inp_Depreciation!BH$762","v":0},{"$f":" Inp_Depreciation!BI$762","v":0},{"$f":" Inp_Depreciation!BJ$762","v":0},{"$f":" Inp_Depreciation!BK$762","v":0},{"$f":" Inp_Depreciation!BL$762","v":0},{"$f":" Inp_Depreciation!BM$762","v":0},{"$f":" Inp_Depreciation!BN$762","v":0},{"$f":" Inp_Depreciation!BO$762","v":0},{"$f":" Inp_Depreciation!BP$762","v":0},{"$f":" Inp_Depreciation!BQ$762","v":0},{"$f":" Inp_Depreciation!BR$762","v":0},{"$f":" Inp_Depreciation!BS$762","v":0},{"$f":" Inp_Depreciation!BT$762","v":0},{"$f":" Inp_Depreciation!BU$762","v":0},{"$f":" Inp_Depreciation!BV$762","v":0},{"$f":" Inp_Depreciation!BW$762","v":0},{"$f":" Inp_Depreciation!BX$762","v":0},{"$f":" Inp_Depreciation!BY$762","v":0},{"$f":" Inp_Depreciation!BZ$762","v":0},{"$f":" Inp_Depreciation!CA$762","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$763","v":"Network capex add - 01 Apr 98 - depreciation inp - TN"},{"$f":" Inp_Depreciation!F$763","v":0},{"$f":" Inp_Depreciation!G$763","v":0},{"$f":" Inp_Depreciation!H$763","v":0},{"$f":" Inp_Depreciation!I$763","v":"GBP m"},{"$f":" Inp_Depreciation!J$763","v":0},{"$f":" Inp_Depreciation!K$763","v":14.840594594594583},{"$f":" Inp_Depreciation!L$763","v":0},{"$f":" Inp_Depreciation!M$763","v":0},{"$f":" Inp_Depreciation!N$763","v":0},{"$f":" Inp_Depreciation!O$763","v":0},{"$f":" Inp_Depreciation!P$763","v":0},{"$f":" Inp_Depreciation!Q$763","v":0},{"$f":" Inp_Depreciation!R$763","v":0.44521783783783792},{"$f":" Inp_Depreciation!S$763","v":0.44521783783783792},{"$f":" Inp_Depreciation!T$763","v":0.44521783783783792},{"$f":" Inp_Depreciation!U$763","v":0.44521783783783792},{"$f":" Inp_Depreciation!V$763","v":0.44521783783783792},{"$f":" Inp_Depreciation!W$763","v":0.44521783783783792},{"$f":" Inp_Depreciation!X$763","v":0.44521783783783792},{"$f":" Inp_Depreciation!Y$763","v":0.44521783783783792},{"$f":" Inp_Depreciation!Z$763","v":0.44521783783783792},{"$f":" Inp_Depreciation!AA$763","v":0.44521783783783792},{"$f":" Inp_Depreciation!AB$763","v":0.44521783783783792},{"$f":" Inp_Depreciation!AC$763","v":0.44521783783783792},{"$f":" Inp_Depreciation!AD$763","v":0.44521783783783792},{"$f":" Inp_Depreciation!AE$763","v":0.44521783783783792},{"$f":" Inp_Depreciation!AF$763","v":0.44521783783783792},{"$f":" Inp_Depreciation!AG$763","v":0.44521783783783792},{"$f":" Inp_Depreciation!AH$763","v":0.44521783783783792},{"$f":" Inp_Depreciation!AI$763","v":0.44521783783783792},{"$f":" Inp_Depreciation!AJ$763","v":0.44521783783783792},{"$f":" Inp_Depreciation!AK$763","v":0.44521783783783792},{"$f":" Inp_Depreciation!AL$763","v":0.2968118918918915},{"$f":" Inp_Depreciation!AM$763","v":0.2968118918918915},{"$f":" Inp_Depreciation!AN$763","v":0.2968118918918915},{"$f":" Inp_Depreciation!AO$763","v":0.2968118918918915},{"$f":" Inp_Depreciation!AP$763","v":0.2968118918918915},{"$f":" Inp_Depreciation!AQ$763","v":0.2968118918918915},{"$f":" Inp_Depreciation!AR$763","v":0.2968118918918915},{"$f":" Inp_Depreciation!AS$763","v":0.2968118918918915},{"$f":" Inp_Depreciation!AT$763","v":0.2968118918918915},{"$f":" Inp_Depreciation!AU$763","v":0.2968118918918915},{"$f":" Inp_Depreciation!AV$763","v":0.2968118918918915},{"$f":" Inp_Depreciation!AW$763","v":0.2968118918918915},{"$f":" Inp_Depreciation!AX$763","v":0.2968118918918915},{"$f":" Inp_Depreciation!AY$763","v":0.2968118918918915},{"$f":" Inp_Depreciation!AZ$763","v":0.2968118918918915},{"$f":" Inp_Depreciation!BA$763","v":0.2968118918918915},{"$f":" Inp_Depreciation!BB$763","v":0.2968118918918915},{"$f":" Inp_Depreciation!BC$763","v":0.2968118918918915},{"$f":" Inp_Depreciation!BD$763","v":0.2968118918918915},{"$f":" Inp_Depreciation!BE$763","v":0.2968118918918819},{"$f":" Inp_Depreciation!BF$763","v":0},{"$f":" Inp_Depreciation!BG$763","v":0},{"$f":" Inp_Depreciation!BH$763","v":0},{"$f":" Inp_Depreciation!BI$763","v":0},{"$f":" Inp_Depreciation!BJ$763","v":0},{"$f":" Inp_Depreciation!BK$763","v":0},{"$f":" Inp_Depreciation!BL$763","v":0},{"$f":" Inp_Depreciation!BM$763","v":0},{"$f":" Inp_Depreciation!BN$763","v":0},{"$f":" Inp_Depreciation!BO$763","v":0},{"$f":" Inp_Depreciation!BP$763","v":0},{"$f":" Inp_Depreciation!BQ$763","v":0},{"$f":" Inp_Depreciation!BR$763","v":0},{"$f":" Inp_Depreciation!BS$763","v":0},{"$f":" Inp_Depreciation!BT$763","v":0},{"$f":" Inp_Depreciation!BU$763","v":0},{"$f":" Inp_Depreciation!BV$763","v":0},{"$f":" Inp_Depreciation!BW$763","v":0},{"$f":" Inp_Depreciation!BX$763","v":0},{"$f":" Inp_Depreciation!BY$763","v":0},{"$f":" Inp_Depreciation!BZ$763","v":0},{"$f":" Inp_Depreciation!CA$763","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$764","v":"Network capex add - 01 Apr 99 - depreciation inp - TN"},{"$f":" Inp_Depreciation!F$764","v":0},{"$f":" Inp_Depreciation!G$764","v":0},{"$f":" Inp_Depreciation!H$764","v":0},{"$f":" Inp_Depreciation!I$764","v":"GBP m"},{"$f":" Inp_Depreciation!J$764","v":0},{"$f":" Inp_Depreciation!K$764","v":20.395297297297294},{"$f":" Inp_Depreciation!L$764","v":0},{"$f":" Inp_Depreciation!M$764","v":0},{"$f":" Inp_Depreciation!N$764","v":0},{"$f":" Inp_Depreciation!O$764","v":0},{"$f":" Inp_Depreciation!P$764","v":0},{"$f":" Inp_Depreciation!Q$764","v":0},{"$f":" Inp_Depreciation!R$764","v":0},{"$f":" Inp_Depreciation!S$764","v":0.61185891891891897},{"$f":" Inp_Depreciation!T$764","v":0.61185891891891897},{"$f":" Inp_Depreciation!U$764","v":0.61185891891891897},{"$f":" Inp_Depreciation!V$764","v":0.61185891891891897},{"$f":" Inp_Depreciation!W$764","v":0.61185891891891897},{"$f":" Inp_Depreciation!X$764","v":0.61185891891891897},{"$f":" Inp_Depreciation!Y$764","v":0.61185891891891897},{"$f":" Inp_Depreciation!Z$764","v":0.61185891891891897},{"$f":" Inp_Depreciation!AA$764","v":0.61185891891891897},{"$f":" Inp_Depreciation!AB$764","v":0.61185891891891897},{"$f":" Inp_Depreciation!AC$764","v":0.61185891891891897},{"$f":" Inp_Depreciation!AD$764","v":0.61185891891891897},{"$f":" Inp_Depreciation!AE$764","v":0.61185891891891897},{"$f":" Inp_Depreciation!AF$764","v":0.61185891891891897},{"$f":" Inp_Depreciation!AG$764","v":0.61185891891891897},{"$f":" Inp_Depreciation!AH$764","v":0.61185891891891897},{"$f":" Inp_Depreciation!AI$764","v":0.61185891891891897},{"$f":" Inp_Depreciation!AJ$764","v":0.61185891891891897},{"$f":" Inp_Depreciation!AK$764","v":0.61185891891891897},{"$f":" Inp_Depreciation!AL$764","v":0.61185891891891897},{"$f":" Inp_Depreciation!AM$764","v":0.40790594594594637},{"$f":" Inp_Depreciation!AN$764","v":0.40790594594594637},{"$f":" Inp_Depreciation!AO$764","v":0.40790594594594637},{"$f":" Inp_Depreciation!AP$764","v":0.40790594594594637},{"$f":" Inp_Depreciation!AQ$764","v":0.40790594594594637},{"$f":" Inp_Depreciation!AR$764","v":0.40790594594594637},{"$f":" Inp_Depreciation!AS$764","v":0.40790594594594637},{"$f":" Inp_Depreciation!AT$764","v":0.40790594594594637},{"$f":" Inp_Depreciation!AU$764","v":0.40790594594594637},{"$f":" Inp_Depreciation!AV$764","v":0.40790594594594637},{"$f":" Inp_Depreciation!AW$764","v":0.40790594594594637},{"$f":" Inp_Depreciation!AX$764","v":0.40790594594594637},{"$f":" Inp_Depreciation!AY$764","v":0.40790594594594637},{"$f":" Inp_Depreciation!AZ$764","v":0.40790594594594637},{"$f":" Inp_Depreciation!BA$764","v":0.40790594594594637},{"$f":" Inp_Depreciation!BB$764","v":0.40790594594594637},{"$f":" Inp_Depreciation!BC$764","v":0.40790594594594637},{"$f":" Inp_Depreciation!BD$764","v":0.40790594594594637},{"$f":" Inp_Depreciation!BE$764","v":0.40790594594594637},{"$f":" Inp_Depreciation!BF$764","v":0.40790594594593316},{"$f":" Inp_Depreciation!BG$764","v":0},{"$f":" Inp_Depreciation!BH$764","v":0},{"$f":" Inp_Depreciation!BI$764","v":0},{"$f":" Inp_Depreciation!BJ$764","v":0},{"$f":" Inp_Depreciation!BK$764","v":0},{"$f":" Inp_Depreciation!BL$764","v":0},{"$f":" Inp_Depreciation!BM$764","v":0},{"$f":" Inp_Depreciation!BN$764","v":0},{"$f":" Inp_Depreciation!BO$764","v":0},{"$f":" Inp_Depreciation!BP$764","v":0},{"$f":" Inp_Depreciation!BQ$764","v":0},{"$f":" Inp_Depreciation!BR$764","v":0},{"$f":" Inp_Depreciation!BS$764","v":0},{"$f":" Inp_Depreciation!BT$764","v":0},{"$f":" Inp_Depreciation!BU$764","v":0},{"$f":" Inp_Depreciation!BV$764","v":0},{"$f":" Inp_Depreciation!BW$764","v":0},{"$f":" Inp_Depreciation!BX$764","v":0},{"$f":" Inp_Depreciation!BY$764","v":0},{"$f":" Inp_Depreciation!BZ$764","v":0},{"$f":" Inp_Depreciation!CA$764","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$765","v":"Network capex add - 01 Apr 00 - depreciation inp - TN"},{"$f":" Inp_Depreciation!F$765","v":0},{"$f":" Inp_Depreciation!G$765","v":0},{"$f":" Inp_Depreciation!H$765","v":0},{"$f":" Inp_Depreciation!I$765","v":"GBP m"},{"$f":" Inp_Depreciation!J$765","v":0},{"$f":" Inp_Depreciation!K$765","v":20.479459459459452},{"$f":" Inp_Depreciation!L$765","v":0},{"$f":" Inp_Depreciation!M$765","v":0},{"$f":" Inp_Depreciation!N$765","v":0},{"$f":" Inp_Depreciation!O$765","v":0},{"$f":" Inp_Depreciation!P$765","v":0},{"$f":" Inp_Depreciation!Q$765","v":0},{"$f":" Inp_Depreciation!R$765","v":0},{"$f":" Inp_Depreciation!S$765","v":0},{"$f":" Inp_Depreciation!T$765","v":0.61438378378378311},{"$f":" Inp_Depreciation!U$765","v":0.61438378378378311},{"$f":" Inp_Depreciation!V$765","v":0.61438378378378311},{"$f":" Inp_Depreciation!W$765","v":0.61438378378378311},{"$f":" Inp_Depreciation!X$765","v":0.61438378378378311},{"$f":" Inp_Depreciation!Y$765","v":0.61438378378378311},{"$f":" Inp_Depreciation!Z$765","v":0.61438378378378311},{"$f":" Inp_Depreciation!AA$765","v":0.61438378378378311},{"$f":" Inp_Depreciation!AB$765","v":0.61438378378378311},{"$f":" Inp_Depreciation!AC$765","v":0.61438378378378311},{"$f":" Inp_Depreciation!AD$765","v":0.61438378378378311},{"$f":" Inp_Depreciation!AE$765","v":0.61438378378378311},{"$f":" Inp_Depreciation!AF$765","v":0.61438378378378311},{"$f":" Inp_Depreciation!AG$765","v":0.61438378378378311},{"$f":" Inp_Depreciation!AH$765","v":0.61438378378378311},{"$f":" Inp_Depreciation!AI$765","v":0.61438378378378311},{"$f":" Inp_Depreciation!AJ$765","v":0.61438378378378311},{"$f":" Inp_Depreciation!AK$765","v":0.61438378378378311},{"$f":" Inp_Depreciation!AL$765","v":0.61438378378378311},{"$f":" Inp_Depreciation!AM$765","v":0.61438378378378311},{"$f":" Inp_Depreciation!AN$765","v":0.40958918918918952},{"$f":" Inp_Depreciation!AO$765","v":0.40958918918918952},{"$f":" Inp_Depreciation!AP$765","v":0.40958918918918952},{"$f":" Inp_Depreciation!AQ$765","v":0.40958918918918952},{"$f":" Inp_Depreciation!AR$765","v":0.40958918918918952},{"$f":" Inp_Depreciation!AS$765","v":0.40958918918918952},{"$f":" Inp_Depreciation!AT$765","v":0.40958918918918952},{"$f":" Inp_Depreciation!AU$765","v":0.40958918918918952},{"$f":" Inp_Depreciation!AV$765","v":0.40958918918918952},{"$f":" Inp_Depreciation!AW$765","v":0.40958918918918952},{"$f":" Inp_Depreciation!AX$765","v":0.40958918918918952},{"$f":" Inp_Depreciation!AY$765","v":0.40958918918918952},{"$f":" Inp_Depreciation!AZ$765","v":0.40958918918918952},{"$f":" Inp_Depreciation!BA$765","v":0.40958918918918952},{"$f":" Inp_Depreciation!BB$765","v":0.40958918918918952},{"$f":" Inp_Depreciation!BC$765","v":0.40958918918918952},{"$f":" Inp_Depreciation!BD$765","v":0.40958918918918952},{"$f":" Inp_Depreciation!BE$765","v":0.40958918918918952},{"$f":" Inp_Depreciation!BF$765","v":0.40958918918918952},{"$f":" Inp_Depreciation!BG$765","v":0.40958918918918114},{"$f":" Inp_Depreciation!BH$765","v":0},{"$f":" Inp_Depreciation!BI$765","v":0},{"$f":" Inp_Depreciation!BJ$765","v":0},{"$f":" Inp_Depreciation!BK$765","v":0},{"$f":" Inp_Depreciation!BL$765","v":0},{"$f":" Inp_Depreciation!BM$765","v":0},{"$f":" Inp_Depreciation!BN$765","v":0},{"$f":" Inp_Depreciation!BO$765","v":0},{"$f":" Inp_Depreciation!BP$765","v":0},{"$f":" Inp_Depreciation!BQ$765","v":0},{"$f":" Inp_Depreciation!BR$765","v":0},{"$f":" Inp_Depreciation!BS$765","v":0},{"$f":" Inp_Depreciation!BT$765","v":0},{"$f":" Inp_Depreciation!BU$765","v":0},{"$f":" Inp_Depreciation!BV$765","v":0},{"$f":" Inp_Depreciation!BW$765","v":0},{"$f":" Inp_Depreciation!BX$765","v":0},{"$f":" Inp_Depreciation!BY$765","v":0},{"$f":" Inp_Depreciation!BZ$765","v":0},{"$f":" Inp_Depreciation!CA$765","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$766","v":"Network capex add - 01 Apr 01 - depreciation inp - TN"},{"$f":" Inp_Depreciation!F$766","v":0},{"$f":" Inp_Depreciation!G$766","v":0},{"$f":" Inp_Depreciation!H$766","v":0},{"$f":" Inp_Depreciation!I$766","v":"GBP m"},{"$f":" Inp_Depreciation!J$766","v":0},{"$f":" Inp_Depreciation!K$766","v":16.103027027027021},{"$f":" Inp_Depreciation!L$766","v":0},{"$f":" Inp_Depreciation!M$766","v":0},{"$f":" Inp_Depreciation!N$766","v":0},{"$f":" Inp_Depreciation!O$766","v":0},{"$f":" Inp_Depreciation!P$766","v":0},{"$f":" Inp_Depreciation!Q$766","v":0},{"$f":" Inp_Depreciation!R$766","v":0},{"$f":" Inp_Depreciation!S$766","v":0},{"$f":" Inp_Depreciation!T$766","v":0},{"$f":" Inp_Depreciation!U$766","v":0.48309081081081051},{"$f":" Inp_Depreciation!V$766","v":0.48309081081081051},{"$f":" Inp_Depreciation!W$766","v":0.48309081081081051},{"$f":" Inp_Depreciation!X$766","v":0.48309081081081051},{"$f":" Inp_Depreciation!Y$766","v":0.48309081081081051},{"$f":" Inp_Depreciation!Z$766","v":0.48309081081081051},{"$f":" Inp_Depreciation!AA$766","v":0.48309081081081051},{"$f":" Inp_Depreciation!AB$766","v":0.48309081081081051},{"$f":" Inp_Depreciation!AC$766","v":0.48309081081081051},{"$f":" Inp_Depreciation!AD$766","v":0.48309081081081051},{"$f":" Inp_Depreciation!AE$766","v":0.48309081081081051},{"$f":" Inp_Depreciation!AF$766","v":0.48309081081081051},{"$f":" Inp_Depreciation!AG$766","v":0.48309081081081051},{"$f":" Inp_Depreciation!AH$766","v":0.48309081081081051},{"$f":" Inp_Depreciation!AI$766","v":0.48309081081081051},{"$f":" Inp_Depreciation!AJ$766","v":0.48309081081081051},{"$f":" Inp_Depreciation!AK$766","v":0.48309081081081051},{"$f":" Inp_Depreciation!AL$766","v":0.48309081081081051},{"$f":" Inp_Depreciation!AM$766","v":0.48309081081081051},{"$f":" Inp_Depreciation!AN$766","v":0.48309081081081051},{"$f":" Inp_Depreciation!AO$766","v":0.32206054054054112},{"$f":" Inp_Depreciation!AP$766","v":0.32206054054054112},{"$f":" Inp_Depreciation!AQ$766","v":0.32206054054054112},{"$f":" Inp_Depreciation!AR$766","v":0.32206054054054112},{"$f":" Inp_Depreciation!AS$766","v":0.32206054054054112},{"$f":" Inp_Depreciation!AT$766","v":0.32206054054054112},{"$f":" Inp_Depreciation!AU$766","v":0.32206054054054112},{"$f":" Inp_Depreciation!AV$766","v":0.32206054054054112},{"$f":" Inp_Depreciation!AW$766","v":0.32206054054054112},{"$f":" Inp_Depreciation!AX$766","v":0.32206054054054112},{"$f":" Inp_Depreciation!AY$766","v":0.32206054054054112},{"$f":" Inp_Depreciation!AZ$766","v":0.32206054054054112},{"$f":" Inp_Depreciation!BA$766","v":0.32206054054054112},{"$f":" Inp_Depreciation!BB$766","v":0.32206054054054112},{"$f":" Inp_Depreciation!BC$766","v":0.32206054054054112},{"$f":" Inp_Depreciation!BD$766","v":0.32206054054054112},{"$f":" Inp_Depreciation!BE$766","v":0.32206054054054112},{"$f":" Inp_Depreciation!BF$766","v":0.32206054054054112},{"$f":" Inp_Depreciation!BG$766","v":0.32206054054054112},{"$f":" Inp_Depreciation!BH$766","v":0.32206054054053629},{"$f":" Inp_Depreciation!BI$766","v":0},{"$f":" Inp_Depreciation!BJ$766","v":0},{"$f":" Inp_Depreciation!BK$766","v":0},{"$f":" Inp_Depreciation!BL$766","v":0},{"$f":" Inp_Depreciation!BM$766","v":0},{"$f":" Inp_Depreciation!BN$766","v":0},{"$f":" Inp_Depreciation!BO$766","v":0},{"$f":" Inp_Depreciation!BP$766","v":0},{"$f":" Inp_Depreciation!BQ$766","v":0},{"$f":" Inp_Depreciation!BR$766","v":0},{"$f":" Inp_Depreciation!BS$766","v":0},{"$f":" Inp_Depreciation!BT$766","v":0},{"$f":" Inp_Depreciation!BU$766","v":0},{"$f":" Inp_Depreciation!BV$766","v":0},{"$f":" Inp_Depreciation!BW$766","v":0},{"$f":" Inp_Depreciation!BX$766","v":0},{"$f":" Inp_Depreciation!BY$766","v":0},{"$f":" Inp_Depreciation!BZ$766","v":0},{"$f":" Inp_Depreciation!CA$766","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$767","v":"Network capex add - 01 Apr 02 - depreciation inp - TN"},{"$f":" Inp_Depreciation!F$767","v":0},{"$f":" Inp_Depreciation!G$767","v":0},{"$f":" Inp_Depreciation!H$767","v":0},{"$f":" Inp_Depreciation!I$767","v":"GBP m"},{"$f":" Inp_Depreciation!J$767","v":0},{"$f":" Inp_Depreciation!K$767","v":12.076876510977421},{"$f":" Inp_Depreciation!L$767","v":0},{"$f":" Inp_Depreciation!M$767","v":0},{"$f":" Inp_Depreciation!N$767","v":0},{"$f":" Inp_Depreciation!O$767","v":0},{"$f":" Inp_Depreciation!P$767","v":0},{"$f":" Inp_Depreciation!Q$767","v":0},{"$f":" Inp_Depreciation!R$767","v":0},{"$f":" Inp_Depreciation!S$767","v":0},{"$f":" Inp_Depreciation!T$767","v":0},{"$f":" Inp_Depreciation!U$767","v":0},{"$f":" Inp_Depreciation!V$767","v":0.36230629532932279},{"$f":" Inp_Depreciation!W$767","v":0.36230629532932279},{"$f":" Inp_Depreciation!X$767","v":0.36230629532932279},{"$f":" Inp_Depreciation!Y$767","v":0.36230629532932279},{"$f":" Inp_Depreciation!Z$767","v":0.36230629532932279},{"$f":" Inp_Depreciation!AA$767","v":0.36230629532932279},{"$f":" Inp_Depreciation!AB$767","v":0.36230629532932279},{"$f":" Inp_Depreciation!AC$767","v":0.36230629532932279},{"$f":" Inp_Depreciation!AD$767","v":0.36230629532932279},{"$f":" Inp_Depreciation!AE$767","v":0.36230629532932279},{"$f":" Inp_Depreciation!AF$767","v":0.36230629532932279},{"$f":" Inp_Depreciation!AG$767","v":0.36230629532932279},{"$f":" Inp_Depreciation!AH$767","v":0.36230629532932279},{"$f":" Inp_Depreciation!AI$767","v":0.36230629532932279},{"$f":" Inp_Depreciation!AJ$767","v":0.36230629532932279},{"$f":" Inp_Depreciation!AK$767","v":0.36230629532932279},{"$f":" Inp_Depreciation!AL$767","v":0.36230629532932279},{"$f":" Inp_Depreciation!AM$767","v":0.36230629532932279},{"$f":" Inp_Depreciation!AN$767","v":0.36230629532932279},{"$f":" Inp_Depreciation!AO$767","v":0.36230629532932279},{"$f":" Inp_Depreciation!AP$767","v":0.24153753021954771},{"$f":" Inp_Depreciation!AQ$767","v":0.24153753021954771},{"$f":" Inp_Depreciation!AR$767","v":0.24153753021954771},{"$f":" Inp_Depreciation!AS$767","v":0.24153753021954771},{"$f":" Inp_Depreciation!AT$767","v":0.24153753021954771},{"$f":" Inp_Depreciation!AU$767","v":0.24153753021954771},{"$f":" Inp_Depreciation!AV$767","v":0.24153753021954771},{"$f":" Inp_Depreciation!AW$767","v":0.24153753021954771},{"$f":" Inp_Depreciation!AX$767","v":0.24153753021954771},{"$f":" Inp_Depreciation!AY$767","v":0.24153753021954771},{"$f":" Inp_Depreciation!AZ$767","v":0.24153753021954771},{"$f":" Inp_Depreciation!BA$767","v":0.24153753021954771},{"$f":" Inp_Depreciation!BB$767","v":0.24153753021954771},{"$f":" Inp_Depreciation!BC$767","v":0.24153753021954771},{"$f":" Inp_Depreciation!BD$767","v":0.24153753021954771},{"$f":" Inp_Depreciation!BE$767","v":0.24153753021954771},{"$f":" Inp_Depreciation!BF$767","v":0.24153753021954771},{"$f":" Inp_Depreciation!BG$767","v":0.24153753021954771},{"$f":" Inp_Depreciation!BH$767","v":0.24153753021954771},{"$f":" Inp_Depreciation!BI$767","v":0.24153753021954771},{"$f":" Inp_Depreciation!BJ$767","v":1.2804572217343468E-14},{"$f":" Inp_Depreciation!BK$767","v":0},{"$f":" Inp_Depreciation!BL$767","v":0},{"$f":" Inp_Depreciation!BM$767","v":0},{"$f":" Inp_Depreciation!BN$767","v":0},{"$f":" Inp_Depreciation!BO$767","v":0},{"$f":" Inp_Depreciation!BP$767","v":0},{"$f":" Inp_Depreciation!BQ$767","v":0},{"$f":" Inp_Depreciation!BR$767","v":0},{"$f":" Inp_Depreciation!BS$767","v":0},{"$f":" Inp_Depreciation!BT$767","v":0},{"$f":" Inp_Depreciation!BU$767","v":0},{"$f":" Inp_Depreciation!BV$767","v":0},{"$f":" Inp_Depreciation!BW$767","v":0},{"$f":" Inp_Depreciation!BX$767","v":0},{"$f":" Inp_Depreciation!BY$767","v":0},{"$f":" Inp_Depreciation!BZ$767","v":0},{"$f":" Inp_Depreciation!CA$767","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$768","v":"Network capex add - 01 Apr 03 - depreciation inp - TN"},{"$f":" Inp_Depreciation!F$768","v":0},{"$f":" Inp_Depreciation!G$768","v":0},{"$f":" Inp_Depreciation!H$768","v":0},{"$f":" Inp_Depreciation!I$768","v":"GBP m"},{"$f":" Inp_Depreciation!J$768","v":0},{"$f":" Inp_Depreciation!K$768","v":13.251566512264979},{"$f":" Inp_Depreciation!L$768","v":0},{"$f":" Inp_Depreciation!M$768","v":0},{"$f":" Inp_Depreciation!N$768","v":0},{"$f":" Inp_Depreciation!O$768","v":0},{"$f":" Inp_Depreciation!P$768","v":0},{"$f":" Inp_Depreciation!Q$768","v":0},{"$f":" Inp_Depreciation!R$768","v":0},{"$f":" Inp_Depreciation!S$768","v":0},{"$f":" Inp_Depreciation!T$768","v":0},{"$f":" Inp_Depreciation!U$768","v":0},{"$f":" Inp_Depreciation!V$768","v":0},{"$f":" Inp_Depreciation!W$768","v":0.39754699536794946},{"$f":" Inp_Depreciation!X$768","v":0.39754699536794946},{"$f":" Inp_Depreciation!Y$768","v":0.39754699536794946},{"$f":" Inp_Depreciation!Z$768","v":0.39754699536794946},{"$f":" Inp_Depreciation!AA$768","v":0.39754699536794946},{"$f":" Inp_Depreciation!AB$768","v":0.39754699536794946},{"$f":" Inp_Depreciation!AC$768","v":0.39754699536794946},{"$f":" Inp_Depreciation!AD$768","v":0.39754699536794946},{"$f":" Inp_Depreciation!AE$768","v":0.39754699536794946},{"$f":" Inp_Depreciation!AF$768","v":0.39754699536794946},{"$f":" Inp_Depreciation!AG$768","v":0.39754699536794946},{"$f":" Inp_Depreciation!AH$768","v":0.39754699536794946},{"$f":" Inp_Depreciation!AI$768","v":0.39754699536794946},{"$f":" Inp_Depreciation!AJ$768","v":0.39754699536794946},{"$f":" Inp_Depreciation!AK$768","v":0.39754699536794946},{"$f":" Inp_Depreciation!AL$768","v":0.39754699536794946},{"$f":" Inp_Depreciation!AM$768","v":0.39754699536794946},{"$f":" Inp_Depreciation!AN$768","v":0.39754699536794946},{"$f":" Inp_Depreciation!AO$768","v":0.39754699536794946},{"$f":" Inp_Depreciation!AP$768","v":0.39754699536794946},{"$f":" Inp_Depreciation!AQ$768","v":0.26503133024529962},{"$f":" Inp_Depreciation!AR$768","v":0.26503133024529962},{"$f":" Inp_Depreciation!AS$768","v":0.26503133024529962},{"$f":" Inp_Depreciation!AT$768","v":0.26503133024529962},{"$f":" Inp_Depreciation!AU$768","v":0.26503133024529962},{"$f":" Inp_Depreciation!AV$768","v":0.26503133024529962},{"$f":" Inp_Depreciation!AW$768","v":0.26503133024529962},{"$f":" Inp_Depreciation!AX$768","v":0.26503133024529962},{"$f":" Inp_Depreciation!AY$768","v":0.26503133024529962},{"$f":" Inp_Depreciation!AZ$768","v":0.26503133024529962},{"$f":" Inp_Depreciation!BA$768","v":0.26503133024529962},{"$f":" Inp_Depreciation!BB$768","v":0.26503133024529962},{"$f":" Inp_Depreciation!BC$768","v":0.26503133024529962},{"$f":" Inp_Depreciation!BD$768","v":0.26503133024529962},{"$f":" Inp_Depreciation!BE$768","v":0.26503133024529962},{"$f":" Inp_Depreciation!BF$768","v":0.26503133024529962},{"$f":" Inp_Depreciation!BG$768","v":0.26503133024529962},{"$f":" Inp_Depreciation!BH$768","v":0.26503133024529962},{"$f":" Inp_Depreciation!BI$768","v":0.26503133024529962},{"$f":" Inp_Depreciation!BJ$768","v":0.26503133024529363},{"$f":" Inp_Depreciation!BK$768","v":0},{"$f":" Inp_Depreciation!BL$768","v":0},{"$f":" Inp_Depreciation!BM$768","v":0},{"$f":" Inp_Depreciation!BN$768","v":0},{"$f":" Inp_Depreciation!BO$768","v":0},{"$f":" Inp_Depreciation!BP$768","v":0},{"$f":" Inp_Depreciation!BQ$768","v":0},{"$f":" Inp_Depreciation!BR$768","v":0},{"$f":" Inp_Depreciation!BS$768","v":0},{"$f":" Inp_Depreciation!BT$768","v":0},{"$f":" Inp_Depreciation!BU$768","v":0},{"$f":" Inp_Depreciation!BV$768","v":0},{"$f":" Inp_Depreciation!BW$768","v":0},{"$f":" Inp_Depreciation!BX$768","v":0},{"$f":" Inp_Depreciation!BY$768","v":0},{"$f":" Inp_Depreciation!BZ$768","v":0},{"$f":" Inp_Depreciation!CA$768","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$769","v":"Network capex add - 01 Apr 04 - depreciation inp - TN"},{"$f":" Inp_Depreciation!F$769","v":0},{"$f":" Inp_Depreciation!G$769","v":0},{"$f":" Inp_Depreciation!H$769","v":0},{"$f":" Inp_Depreciation!I$769","v":"GBP m"},{"$f":" Inp_Depreciation!J$769","v":0},{"$f":" Inp_Depreciation!K$769","v":16.85741344911893},{"$f":" Inp_Depreciation!L$769","v":0},{"$f":" Inp_Depreciation!M$769","v":0},{"$f":" Inp_Depreciation!N$769","v":0},{"$f":" Inp_Depreciation!O$769","v":0},{"$f":" Inp_Depreciation!P$769","v":0},{"$f":" Inp_Depreciation!Q$769","v":0},{"$f":" Inp_Depreciation!R$769","v":0},{"$f":" Inp_Depreciation!S$769","v":0},{"$f":" Inp_Depreciation!T$769","v":0},{"$f":" Inp_Depreciation!U$769","v":0},{"$f":" Inp_Depreciation!V$769","v":0},{"$f":" Inp_Depreciation!W$769","v":0},{"$f":" Inp_Depreciation!X$769","v":0.50572240347356801},{"$f":" Inp_Depreciation!Y$769","v":0.50572240347356801},{"$f":" Inp_Depreciation!Z$769","v":0.50572240347356801},{"$f":" Inp_Depreciation!AA$769","v":0.50572240347356801},{"$f":" Inp_Depreciation!AB$769","v":0.50572240347356801},{"$f":" Inp_Depreciation!AC$769","v":0.50572240347356801},{"$f":" Inp_Depreciation!AD$769","v":0.50572240347356801},{"$f":" Inp_Depreciation!AE$769","v":0.50572240347356801},{"$f":" Inp_Depreciation!AF$769","v":0.50572240347356801},{"$f":" Inp_Depreciation!AG$769","v":0.50572240347356801},{"$f":" Inp_Depreciation!AH$769","v":0.50572240347356801},{"$f":" Inp_Depreciation!AI$769","v":0.50572240347356801},{"$f":" Inp_Depreciation!AJ$769","v":0.50572240347356801},{"$f":" Inp_Depreciation!AK$769","v":0.50572240347356801},{"$f":" Inp_Depreciation!AL$769","v":0.50572240347356801},{"$f":" Inp_Depreciation!AM$769","v":0.50572240347356801},{"$f":" Inp_Depreciation!AN$769","v":0.50572240347356801},{"$f":" Inp_Depreciation!AO$769","v":0.50572240347356801},{"$f":" Inp_Depreciation!AP$769","v":0.50572240347356801},{"$f":" Inp_Depreciation!AQ$769","v":0.50572240347356801},{"$f":" Inp_Depreciation!AR$769","v":0.33714826898237832},{"$f":" Inp_Depreciation!AS$769","v":0.33714826898237832},{"$f":" Inp_Depreciation!AT$769","v":0.33714826898237832},{"$f":" Inp_Depreciation!AU$769","v":0.33714826898237832},{"$f":" Inp_Depreciation!AV$769","v":0.33714826898237832},{"$f":" Inp_Depreciation!AW$769","v":0.33714826898237832},{"$f":" Inp_Depreciation!AX$769","v":0.33714826898237832},{"$f":" Inp_Depreciation!AY$769","v":0.33714826898237832},{"$f":" Inp_Depreciation!AZ$769","v":0.33714826898237832},{"$f":" Inp_Depreciation!BA$769","v":0.33714826898237832},{"$f":" Inp_Depreciation!BB$769","v":0.33714826898237832},{"$f":" Inp_Depreciation!BC$769","v":0.33714826898237832},{"$f":" Inp_Depreciation!BD$769","v":0.33714826898237832},{"$f":" Inp_Depreciation!BE$769","v":0.33714826898237832},{"$f":" Inp_Depreciation!BF$769","v":0.33714826898237832},{"$f":" Inp_Depreciation!BG$769","v":0.33714826898237832},{"$f":" Inp_Depreciation!BH$769","v":0.33714826898237832},{"$f":" Inp_Depreciation!BI$769","v":0.33714826898237832},{"$f":" Inp_Depreciation!BJ$769","v":0.33714826898237832},{"$f":" Inp_Depreciation!BK$769","v":0.33714826898237832},{"$f":" Inp_Depreciation!BL$769","v":0},{"$f":" Inp_Depreciation!BM$769","v":0},{"$f":" Inp_Depreciation!BN$769","v":0},{"$f":" Inp_Depreciation!BO$769","v":0},{"$f":" Inp_Depreciation!BP$769","v":0},{"$f":" Inp_Depreciation!BQ$769","v":0},{"$f":" Inp_Depreciation!BR$769","v":0},{"$f":" Inp_Depreciation!BS$769","v":0},{"$f":" Inp_Depreciation!BT$769","v":0},{"$f":" Inp_Depreciation!BU$769","v":0},{"$f":" Inp_Depreciation!BV$769","v":0},{"$f":" Inp_Depreciation!BW$769","v":0},{"$f":" Inp_Depreciation!BX$769","v":0},{"$f":" Inp_Depreciation!BY$769","v":0},{"$f":" Inp_Depreciation!BZ$769","v":0},{"$f":" Inp_Depreciation!CA$769","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$770","v":"Network capex add - 01 Apr 05 - depreciation inp - TN"},{"$f":" Inp_Depreciation!F$770","v":0},{"$f":" Inp_Depreciation!G$770","v":0},{"$f":" Inp_Depreciation!H$770","v":0},{"$f":" Inp_Depreciation!I$770","v":"GBP m"},{"$f":" Inp_Depreciation!J$770","v":0},{"$f":" Inp_Depreciation!K$770","v":15.078620863290674},{"$f":" Inp_Depreciation!L$770","v":0},{"$f":" Inp_Depreciation!M$770","v":0},{"$f":" Inp_Depreciation!N$770","v":0},{"$f":" Inp_Depreciation!O$770","v":0},{"$f":" Inp_Depreciation!P$770","v":0},{"$f":" Inp_Depreciation!Q$770","v":0},{"$f":" Inp_Depreciation!R$770","v":0},{"$f":" Inp_Depreciation!S$770","v":0},{"$f":" Inp_Depreciation!T$770","v":0},{"$f":" Inp_Depreciation!U$770","v":0},{"$f":" Inp_Depreciation!V$770","v":0},{"$f":" Inp_Depreciation!W$770","v":0},{"$f":" Inp_Depreciation!X$770","v":0},{"$f":" Inp_Depreciation!Y$770","v":0.452358625898721},{"$f":" Inp_Depreciation!Z$770","v":0.452358625898721},{"$f":" Inp_Depreciation!AA$770","v":0.452358625898721},{"$f":" Inp_Depreciation!AB$770","v":0.452358625898721},{"$f":" Inp_Depreciation!AC$770","v":0.452358625898721},{"$f":" Inp_Depreciation!AD$770","v":0.452358625898721},{"$f":" Inp_Depreciation!AE$770","v":0.452358625898721},{"$f":" Inp_Depreciation!AF$770","v":0.452358625898721},{"$f":" Inp_Depreciation!AG$770","v":0.452358625898721},{"$f":" Inp_Depreciation!AH$770","v":0.452358625898721},{"$f":" Inp_Depreciation!AI$770","v":0.452358625898721},{"$f":" Inp_Depreciation!AJ$770","v":0.452358625898721},{"$f":" Inp_Depreciation!AK$770","v":0.452358625898721},{"$f":" Inp_Depreciation!AL$770","v":0.452358625898721},{"$f":" Inp_Depreciation!AM$770","v":0.452358625898721},{"$f":" Inp_Depreciation!AN$770","v":0.452358625898721},{"$f":" Inp_Depreciation!AO$770","v":0.452358625898721},{"$f":" Inp_Depreciation!AP$770","v":0.452358625898721},{"$f":" Inp_Depreciation!AQ$770","v":0.452358625898721},{"$f":" Inp_Depreciation!AR$770","v":0.452358625898721},{"$f":" Inp_Depreciation!AS$770","v":0.30157241726581402},{"$f":" Inp_Depreciation!AT$770","v":0.30157241726581402},{"$f":" Inp_Depreciation!AU$770","v":0.30157241726581402},{"$f":" Inp_Depreciation!AV$770","v":0.30157241726581402},{"$f":" Inp_Depreciation!AW$770","v":0.30157241726581402},{"$f":" Inp_Depreciation!AX$770","v":0.30157241726581402},{"$f":" Inp_Depreciation!AY$770","v":0.30157241726581402},{"$f":" Inp_Depreciation!AZ$770","v":0.30157241726581402},{"$f":" Inp_Depreciation!BA$770","v":0.30157241726581402},{"$f":" Inp_Depreciation!BB$770","v":0.30157241726581402},{"$f":" Inp_Depreciation!BC$770","v":0.30157241726581402},{"$f":" Inp_Depreciation!BD$770","v":0.30157241726581402},{"$f":" Inp_Depreciation!BE$770","v":0.30157241726581402},{"$f":" Inp_Depreciation!BF$770","v":0.30157241726581402},{"$f":" Inp_Depreciation!BG$770","v":0.30157241726581402},{"$f":" Inp_Depreciation!BH$770","v":0.30157241726581402},{"$f":" Inp_Depreciation!BI$770","v":0.30157241726581402},{"$f":" Inp_Depreciation!BJ$770","v":0.30157241726581402},{"$f":" Inp_Depreciation!BK$770","v":0.30157241726581402},{"$f":" Inp_Depreciation!BL$770","v":0.30157241726580442},{"$f":" Inp_Depreciation!BM$770","v":0},{"$f":" Inp_Depreciation!BN$770","v":0},{"$f":" Inp_Depreciation!BO$770","v":0},{"$f":" Inp_Depreciation!BP$770","v":0},{"$f":" Inp_Depreciation!BQ$770","v":0},{"$f":" Inp_Depreciation!BR$770","v":0},{"$f":" Inp_Depreciation!BS$770","v":0},{"$f":" Inp_Depreciation!BT$770","v":0},{"$f":" Inp_Depreciation!BU$770","v":0},{"$f":" Inp_Depreciation!BV$770","v":0},{"$f":" Inp_Depreciation!BW$770","v":0},{"$f":" Inp_Depreciation!BX$770","v":0},{"$f":" Inp_Depreciation!BY$770","v":0},{"$f":" Inp_Depreciation!BZ$770","v":0},{"$f":" Inp_Depreciation!CA$770","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$771","v":"Network capex add - 01 Apr 06 - depreciation inp - TN"},{"$f":" Inp_Depreciation!F$771","v":0},{"$f":" Inp_Depreciation!G$771","v":0},{"$f":" Inp_Depreciation!H$771","v":0},{"$f":" Inp_Depreciation!I$771","v":"GBP m"},{"$f":" Inp_Depreciation!J$771","v":0},{"$f":" Inp_Depreciation!K$771","v":13.535491078680558},{"$f":" Inp_Depreciation!L$771","v":0},{"$f":" Inp_Depreciation!M$771","v":0},{"$f":" Inp_Depreciation!N$771","v":0},{"$f":" Inp_Depreciation!O$771","v":0},{"$f":" Inp_Depreciation!P$771","v":0},{"$f":" Inp_Depreciation!Q$771","v":0},{"$f":" Inp_Depreciation!R$771","v":0},{"$f":" Inp_Depreciation!S$771","v":0},{"$f":" Inp_Depreciation!T$771","v":0},{"$f":" Inp_Depreciation!U$771","v":0},{"$f":" Inp_Depreciation!V$771","v":0},{"$f":" Inp_Depreciation!W$771","v":0},{"$f":" Inp_Depreciation!X$771","v":0},{"$f":" Inp_Depreciation!Y$771","v":0},{"$f":" Inp_Depreciation!Z$771","v":0.40606473236041762},{"$f":" Inp_Depreciation!AA$771","v":0.40606473236041762},{"$f":" Inp_Depreciation!AB$771","v":0.40606473236041762},{"$f":" Inp_Depreciation!AC$771","v":0.40606473236041762},{"$f":" Inp_Depreciation!AD$771","v":0.40606473236041762},{"$f":" Inp_Depreciation!AE$771","v":0.40606473236041762},{"$f":" Inp_Depreciation!AF$771","v":0.40606473236041762},{"$f":" Inp_Depreciation!AG$771","v":0.40606473236041762},{"$f":" Inp_Depreciation!AH$771","v":0.40606473236041762},{"$f":" Inp_Depreciation!AI$771","v":0.40606473236041762},{"$f":" Inp_Depreciation!AJ$771","v":0.40606473236041762},{"$f":" Inp_Depreciation!AK$771","v":0.40606473236041762},{"$f":" Inp_Depreciation!AL$771","v":0.40606473236041762},{"$f":" Inp_Depreciation!AM$771","v":0.40606473236041762},{"$f":" Inp_Depreciation!AN$771","v":0.40606473236041762},{"$f":" Inp_Depreciation!AO$771","v":0.40606473236041762},{"$f":" Inp_Depreciation!AP$771","v":0.40606473236041762},{"$f":" Inp_Depreciation!AQ$771","v":0.40606473236041762},{"$f":" Inp_Depreciation!AR$771","v":0.40606473236041762},{"$f":" Inp_Depreciation!AS$771","v":0.40606473236041762},{"$f":" Inp_Depreciation!AT$771","v":0.27070982157361095},{"$f":" Inp_Depreciation!AU$771","v":0.27070982157361095},{"$f":" Inp_Depreciation!AV$771","v":0.27070982157361095},{"$f":" Inp_Depreciation!AW$771","v":0.27070982157361095},{"$f":" Inp_Depreciation!AX$771","v":0.27070982157361095},{"$f":" Inp_Depreciation!AY$771","v":0.27070982157361095},{"$f":" Inp_Depreciation!AZ$771","v":0.27070982157361095},{"$f":" Inp_Depreciation!BA$771","v":0.27070982157361095},{"$f":" Inp_Depreciation!BB$771","v":0.27070982157361095},{"$f":" Inp_Depreciation!BC$771","v":0.27070982157361095},{"$f":" Inp_Depreciation!BD$771","v":0.27070982157361095},{"$f":" Inp_Depreciation!BE$771","v":0.27070982157361095},{"$f":" Inp_Depreciation!BF$771","v":0.27070982157361095},{"$f":" Inp_Depreciation!BG$771","v":0.27070982157361095},{"$f":" Inp_Depreciation!BH$771","v":0.27070982157361095},{"$f":" Inp_Depreciation!BI$771","v":0.27070982157361095},{"$f":" Inp_Depreciation!BJ$771","v":0.27070982157361095},{"$f":" Inp_Depreciation!BK$771","v":0.27070982157361095},{"$f":" Inp_Depreciation!BL$771","v":0.27070982157361095},{"$f":" Inp_Depreciation!BM$771","v":0.27070982157359774},{"$f":" Inp_Depreciation!BN$771","v":0},{"$f":" Inp_Depreciation!BO$771","v":0},{"$f":" Inp_Depreciation!BP$771","v":0},{"$f":" Inp_Depreciation!BQ$771","v":0},{"$f":" Inp_Depreciation!BR$771","v":0},{"$f":" Inp_Depreciation!BS$771","v":0},{"$f":" Inp_Depreciation!BT$771","v":0},{"$f":" Inp_Depreciation!BU$771","v":0},{"$f":" Inp_Depreciation!BV$771","v":0},{"$f":" Inp_Depreciation!BW$771","v":0},{"$f":" Inp_Depreciation!BX$771","v":0},{"$f":" Inp_Depreciation!BY$771","v":0},{"$f":" Inp_Depreciation!BZ$771","v":0},{"$f":" Inp_Depreciation!CA$771","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$772","v":"Network capex add - 01 Apr 07 - depreciation inp - TN"},{"$f":" Inp_Depreciation!F$772","v":0},{"$f":" Inp_Depreciation!G$772","v":0},{"$f":" Inp_Depreciation!H$772","v":0},{"$f":" Inp_Depreciation!I$772","v":"GBP m"},{"$f":" Inp_Depreciation!J$772","v":0},{"$f":" Inp_Depreciation!K$772","v":14.804599853955761},{"$f":" Inp_Depreciation!L$772","v":0},{"$f":" Inp_Depreciation!M$772","v":0},{"$f":" Inp_Depreciation!N$772","v":0},{"$f":" Inp_Depreciation!O$772","v":0},{"$f":" Inp_Depreciation!P$772","v":0},{"$f":" Inp_Depreciation!Q$772","v":0},{"$f":" Inp_Depreciation!R$772","v":0},{"$f":" Inp_Depreciation!S$772","v":0},{"$f":" Inp_Depreciation!T$772","v":0},{"$f":" Inp_Depreciation!U$772","v":0},{"$f":" Inp_Depreciation!V$772","v":0},{"$f":" Inp_Depreciation!W$772","v":0},{"$f":" Inp_Depreciation!X$772","v":0},{"$f":" Inp_Depreciation!Y$772","v":0},{"$f":" Inp_Depreciation!Z$772","v":0},{"$f":" Inp_Depreciation!AA$772","v":0.44413799561867373},{"$f":" Inp_Depreciation!AB$772","v":0.44413799561867373},{"$f":" Inp_Depreciation!AC$772","v":0.44413799561867373},{"$f":" Inp_Depreciation!AD$772","v":0.44413799561867373},{"$f":" Inp_Depreciation!AE$772","v":0.44413799561867373},{"$f":" Inp_Depreciation!AF$772","v":0.44413799561867373},{"$f":" Inp_Depreciation!AG$772","v":0.44413799561867373},{"$f":" Inp_Depreciation!AH$772","v":0.44413799561867373},{"$f":" Inp_Depreciation!AI$772","v":0.44413799561867373},{"$f":" Inp_Depreciation!AJ$772","v":0.44413799561867373},{"$f":" Inp_Depreciation!AK$772","v":0.44413799561867373},{"$f":" Inp_Depreciation!AL$772","v":0.44413799561867373},{"$f":" Inp_Depreciation!AM$772","v":0.44413799561867373},{"$f":" Inp_Depreciation!AN$772","v":0.44413799561867373},{"$f":" Inp_Depreciation!AO$772","v":0.44413799561867373},{"$f":" Inp_Depreciation!AP$772","v":0.44413799561867373},{"$f":" Inp_Depreciation!AQ$772","v":0.44413799561867373},{"$f":" Inp_Depreciation!AR$772","v":0.44413799561867373},{"$f":" Inp_Depreciation!AS$772","v":0.44413799561867373},{"$f":" Inp_Depreciation!AT$772","v":0.44413799561867373},{"$f":" Inp_Depreciation!AU$772","v":0.29609199707911543},{"$f":" Inp_Depreciation!AV$772","v":0.29609199707911543},{"$f":" Inp_Depreciation!AW$772","v":0.29609199707911543},{"$f":" Inp_Depreciation!AX$772","v":0.29609199707911543},{"$f":" Inp_Depreciation!AY$772","v":0.29609199707911543},{"$f":" Inp_Depreciation!AZ$772","v":0.29609199707911543},{"$f":" Inp_Depreciation!BA$772","v":0.29609199707911543},{"$f":" Inp_Depreciation!BB$772","v":0.29609199707911543},{"$f":" Inp_Depreciation!BC$772","v":0.29609199707911543},{"$f":" Inp_Depreciation!BD$772","v":0.29609199707911543},{"$f":" Inp_Depreciation!BE$772","v":0.29609199707911543},{"$f":" Inp_Depreciation!BF$772","v":0.29609199707911543},{"$f":" Inp_Depreciation!BG$772","v":0.29609199707911543},{"$f":" Inp_Depreciation!BH$772","v":0.29609199707911543},{"$f":" Inp_Depreciation!BI$772","v":0.29609199707911543},{"$f":" Inp_Depreciation!BJ$772","v":0.29609199707911543},{"$f":" Inp_Depreciation!BK$772","v":0.29609199707911543},{"$f":" Inp_Depreciation!BL$772","v":0.29609199707911543},{"$f":" Inp_Depreciation!BM$772","v":0.29609199707911543},{"$f":" Inp_Depreciation!BN$772","v":0.29609199707910583},{"$f":" Inp_Depreciation!BO$772","v":0},{"$f":" Inp_Depreciation!BP$772","v":0},{"$f":" Inp_Depreciation!BQ$772","v":0},{"$f":" Inp_Depreciation!BR$772","v":0},{"$f":" Inp_Depreciation!BS$772","v":0},{"$f":" Inp_Depreciation!BT$772","v":0},{"$f":" Inp_Depreciation!BU$772","v":0},{"$f":" Inp_Depreciation!BV$772","v":0},{"$f":" Inp_Depreciation!BW$772","v":0},{"$f":" Inp_Depreciation!BX$772","v":0},{"$f":" Inp_Depreciation!BY$772","v":0},{"$f":" Inp_Depreciation!BZ$772","v":0},{"$f":" Inp_Depreciation!CA$772","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$773","v":"Network capex add - 01 Apr 08 - depreciation inp - TN"},{"$f":" Inp_Depreciation!F$773","v":0},{"$f":" Inp_Depreciation!G$773","v":0},{"$f":" Inp_Depreciation!H$773","v":0},{"$f":" Inp_Depreciation!I$773","v":"GBP m"},{"$f":" Inp_Depreciation!J$773","v":0},{"$f":" Inp_Depreciation!K$773","v":23.468234320969174},{"$f":" Inp_Depreciation!L$773","v":0},{"$f":" Inp_Depreciation!M$773","v":0},{"$f":" Inp_Depreciation!N$773","v":0},{"$f":" Inp_Depreciation!O$773","v":0},{"$f":" Inp_Depreciation!P$773","v":0},{"$f":" Inp_Depreciation!Q$773","v":0},{"$f":" Inp_Depreciation!R$773","v":0},{"$f":" Inp_Depreciation!S$773","v":0},{"$f":" Inp_Depreciation!T$773","v":0},{"$f":" Inp_Depreciation!U$773","v":0},{"$f":" Inp_Depreciation!V$773","v":0},{"$f":" Inp_Depreciation!W$773","v":0},{"$f":" Inp_Depreciation!X$773","v":0},{"$f":" Inp_Depreciation!Y$773","v":0},{"$f":" Inp_Depreciation!Z$773","v":0},{"$f":" Inp_Depreciation!AA$773","v":0},{"$f":" Inp_Depreciation!AB$773","v":0.70404702962907606},{"$f":" Inp_Depreciation!AC$773","v":0.70404702962907606},{"$f":" Inp_Depreciation!AD$773","v":0.70404702962907606},{"$f":" Inp_Depreciation!AE$773","v":0.70404702962907606},{"$f":" Inp_Depreciation!AF$773","v":0.70404702962907606},{"$f":" Inp_Depreciation!AG$773","v":0.70404702962907606},{"$f":" Inp_Depreciation!AH$773","v":0.70404702962907606},{"$f":" Inp_Depreciation!AI$773","v":0.70404702962907606},{"$f":" Inp_Depreciation!AJ$773","v":0.70404702962907606},{"$f":" Inp_Depreciation!AK$773","v":0.70404702962907606},{"$f":" Inp_Depreciation!AL$773","v":0.70404702962907606},{"$f":" Inp_Depreciation!AM$773","v":0.70404702962907606},{"$f":" Inp_Depreciation!AN$773","v":0.70404702962907606},{"$f":" Inp_Depreciation!AO$773","v":0.70404702962907606},{"$f":" Inp_Depreciation!AP$773","v":0.70404702962907606},{"$f":" Inp_Depreciation!AQ$773","v":0.70404702962907606},{"$f":" Inp_Depreciation!AR$773","v":0.70404702962907606},{"$f":" Inp_Depreciation!AS$773","v":0.70404702962907606},{"$f":" Inp_Depreciation!AT$773","v":0.70404702962907606},{"$f":" Inp_Depreciation!AU$773","v":0.70404702962907606},{"$f":" Inp_Depreciation!AV$773","v":0.46936468641938411},{"$f":" Inp_Depreciation!AW$773","v":0.46936468641938411},{"$f":" Inp_Depreciation!AX$773","v":0.46936468641938411},{"$f":" Inp_Depreciation!AY$773","v":0.46936468641938411},{"$f":" Inp_Depreciation!AZ$773","v":0.46936468641938411},{"$f":" Inp_Depreciation!BA$773","v":0.46936468641938411},{"$f":" Inp_Depreciation!BB$773","v":0.46936468641938411},{"$f":" Inp_Depreciation!BC$773","v":0.46936468641938411},{"$f":" Inp_Depreciation!BD$773","v":0.46936468641938411},{"$f":" Inp_Depreciation!BE$773","v":0.46936468641938411},{"$f":" Inp_Depreciation!BF$773","v":0.46936468641938411},{"$f":" Inp_Depreciation!BG$773","v":0.46936468641938411},{"$f":" Inp_Depreciation!BH$773","v":0.46936468641938411},{"$f":" Inp_Depreciation!BI$773","v":0.46936468641938411},{"$f":" Inp_Depreciation!BJ$773","v":0.46936468641938411},{"$f":" Inp_Depreciation!BK$773","v":0.46936468641938411},{"$f":" Inp_Depreciation!BL$773","v":0.46936468641938411},{"$f":" Inp_Depreciation!BM$773","v":0.46936468641938411},{"$f":" Inp_Depreciation!BN$773","v":0.46936468641938411},{"$f":" Inp_Depreciation!BO$773","v":0.46936468641938167},{"$f":" Inp_Depreciation!BP$773","v":0},{"$f":" Inp_Depreciation!BQ$773","v":0},{"$f":" Inp_Depreciation!BR$773","v":0},{"$f":" Inp_Depreciation!BS$773","v":0},{"$f":" Inp_Depreciation!BT$773","v":0},{"$f":" Inp_Depreciation!BU$773","v":0},{"$f":" Inp_Depreciation!BV$773","v":0},{"$f":" Inp_Depreciation!BW$773","v":0},{"$f":" Inp_Depreciation!BX$773","v":0},{"$f":" Inp_Depreciation!BY$773","v":0},{"$f":" Inp_Depreciation!BZ$773","v":0},{"$f":" Inp_Depreciation!CA$773","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$774","v":"Network capex add - 01 Apr 09 - depreciation inp - TN"},{"$f":" Inp_Depreciation!F$774","v":0},{"$f":" Inp_Depreciation!G$774","v":0},{"$f":" Inp_Depreciation!H$774","v":0},{"$f":" Inp_Depreciation!I$774","v":"GBP m"},{"$f":" Inp_Depreciation!J$774","v":0},{"$f":" Inp_Depreciation!K$774","v":17.607244972499991},{"$f":" Inp_Depreciation!L$774","v":0},{"$f":" Inp_Depreciation!M$774","v":0},{"$f":" Inp_Depreciation!N$774","v":0},{"$f":" Inp_Depreciation!O$774","v":0},{"$f":" Inp_Depreciation!P$774","v":0},{"$f":" Inp_Depreciation!Q$774","v":0},{"$f":" Inp_Depreciation!R$774","v":0},{"$f":" Inp_Depreciation!S$774","v":0},{"$f":" Inp_Depreciation!T$774","v":0},{"$f":" Inp_Depreciation!U$774","v":0},{"$f":" Inp_Depreciation!V$774","v":0},{"$f":" Inp_Depreciation!W$774","v":0},{"$f":" Inp_Depreciation!X$774","v":0},{"$f":" Inp_Depreciation!Y$774","v":0},{"$f":" Inp_Depreciation!Z$774","v":0},{"$f":" Inp_Depreciation!AA$774","v":0},{"$f":" Inp_Depreciation!AB$774","v":0},{"$f":" Inp_Depreciation!AC$774","v":0.52821734917499996},{"$f":" Inp_Depreciation!AD$774","v":0.52821734917499996},{"$f":" Inp_Depreciation!AE$774","v":0.52821734917499996},{"$f":" Inp_Depreciation!AF$774","v":0.52821734917499996},{"$f":" Inp_Depreciation!AG$774","v":0.52821734917499996},{"$f":" Inp_Depreciation!AH$774","v":0.52821734917499996},{"$f":" Inp_Depreciation!AI$774","v":0.52821734917499996},{"$f":" Inp_Depreciation!AJ$774","v":0.52821734917499996},{"$f":" Inp_Depreciation!AK$774","v":0.52821734917499996},{"$f":" Inp_Depreciation!AL$774","v":0.52821734917499996},{"$f":" Inp_Depreciation!AM$774","v":0.52821734917499996},{"$f":" Inp_Depreciation!AN$774","v":0.52821734917499996},{"$f":" Inp_Depreciation!AO$774","v":0.52821734917499996},{"$f":" Inp_Depreciation!AP$774","v":0.52821734917499996},{"$f":" Inp_Depreciation!AQ$774","v":0.52821734917499996},{"$f":" Inp_Depreciation!AR$774","v":0.52821734917499996},{"$f":" Inp_Depreciation!AS$774","v":0.52821734917499996},{"$f":" Inp_Depreciation!AT$774","v":0.52821734917499996},{"$f":" Inp_Depreciation!AU$774","v":0.52821734917499996},{"$f":" Inp_Depreciation!AV$774","v":0.52821734917499996},{"$f":" Inp_Depreciation!AW$774","v":0.35214489944999999},{"$f":" Inp_Depreciation!AX$774","v":0.35214489944999999},{"$f":" Inp_Depreciation!AY$774","v":0.35214489944999999},{"$f":" Inp_Depreciation!AZ$774","v":0.35214489944999999},{"$f":" Inp_Depreciation!BA$774","v":0.35214489944999999},{"$f":" Inp_Depreciation!BB$774","v":0.35214489944999999},{"$f":" Inp_Depreciation!BC$774","v":0.35214489944999999},{"$f":" Inp_Depreciation!BD$774","v":0.35214489944999999},{"$f":" Inp_Depreciation!BE$774","v":0.35214489944999999},{"$f":" Inp_Depreciation!BF$774","v":0.35214489944999999},{"$f":" Inp_Depreciation!BG$774","v":0.35214489944999999},{"$f":" Inp_Depreciation!BH$774","v":0.35214489944999999},{"$f":" Inp_Depreciation!BI$774","v":0.35214489944999999},{"$f":" Inp_Depreciation!BJ$774","v":0.35214489944999999},{"$f":" Inp_Depreciation!BK$774","v":0.35214489944999999},{"$f":" Inp_Depreciation!BL$774","v":0.35214489944999999},{"$f":" Inp_Depreciation!BM$774","v":0.35214489944999999},{"$f":" Inp_Depreciation!BN$774","v":0.35214489944999999},{"$f":" Inp_Depreciation!BO$774","v":0.35214489944999999},{"$f":" Inp_Depreciation!BP$774","v":0.35214489944999638},{"$f":" Inp_Depreciation!BQ$774","v":0},{"$f":" Inp_Depreciation!BR$774","v":0},{"$f":" Inp_Depreciation!BS$774","v":0},{"$f":" Inp_Depreciation!BT$774","v":0},{"$f":" Inp_Depreciation!BU$774","v":0},{"$f":" Inp_Depreciation!BV$774","v":0},{"$f":" Inp_Depreciation!BW$774","v":0},{"$f":" Inp_Depreciation!BX$774","v":0},{"$f":" Inp_Depreciation!BY$774","v":0},{"$f":" Inp_Depreciation!BZ$774","v":0},{"$f":" Inp_Depreciation!CA$774","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$775","v":"Network capex add - 01 Apr 10 - depreciation inp - TN"},{"$f":" Inp_Depreciation!F$775","v":0},{"$f":" Inp_Depreciation!G$775","v":0},{"$f":" Inp_Depreciation!H$775","v":0},{"$f":" Inp_Depreciation!I$775","v":"GBP m"},{"$f":" Inp_Depreciation!J$775","v":0},{"$f":" Inp_Depreciation!K$775","v":14.105119100952795},{"$f":" Inp_Depreciation!L$775","v":0},{"$f":" Inp_Depreciation!M$775","v":0},{"$f":" Inp_Depreciation!N$775","v":0},{"$f":" Inp_Depreciation!O$775","v":0},{"$f":" Inp_Depreciation!P$775","v":0},{"$f":" Inp_Depreciation!Q$775","v":0},{"$f":" Inp_Depreciation!R$775","v":0},{"$f":" Inp_Depreciation!S$775","v":0},{"$f":" Inp_Depreciation!T$775","v":0},{"$f":" Inp_Depreciation!U$775","v":0},{"$f":" Inp_Depreciation!V$775","v":0},{"$f":" Inp_Depreciation!W$775","v":0},{"$f":" Inp_Depreciation!X$775","v":0},{"$f":" Inp_Depreciation!Y$775","v":0},{"$f":" Inp_Depreciation!Z$775","v":0},{"$f":" Inp_Depreciation!AA$775","v":0},{"$f":" Inp_Depreciation!AB$775","v":0},{"$f":" Inp_Depreciation!AC$775","v":0},{"$f":" Inp_Depreciation!AD$775","v":0.42315357302858353},{"$f":" Inp_Depreciation!AE$775","v":0.42315357302858353},{"$f":" Inp_Depreciation!AF$775","v":0.42315357302858353},{"$f":" Inp_Depreciation!AG$775","v":0.42315357302858353},{"$f":" Inp_Depreciation!AH$775","v":0.42315357302858353},{"$f":" Inp_Depreciation!AI$775","v":0.42315357302858353},{"$f":" Inp_Depreciation!AJ$775","v":0.42315357302858353},{"$f":" Inp_Depreciation!AK$775","v":0.42315357302858353},{"$f":" Inp_Depreciation!AL$775","v":0.42315357302858353},{"$f":" Inp_Depreciation!AM$775","v":0.42315357302858353},{"$f":" Inp_Depreciation!AN$775","v":0.42315357302858353},{"$f":" Inp_Depreciation!AO$775","v":0.42315357302858353},{"$f":" Inp_Depreciation!AP$775","v":0.42315357302858353},{"$f":" Inp_Depreciation!AQ$775","v":0.42315357302858353},{"$f":" Inp_Depreciation!AR$775","v":0.42315357302858353},{"$f":" Inp_Depreciation!AS$775","v":0.42315357302858353},{"$f":" Inp_Depreciation!AT$775","v":0.42315357302858353},{"$f":" Inp_Depreciation!AU$775","v":0.42315357302858353},{"$f":" Inp_Depreciation!AV$775","v":0.42315357302858353},{"$f":" Inp_Depreciation!AW$775","v":0.42315357302858353},{"$f":" Inp_Depreciation!AX$775","v":0.42315357302858353},{"$f":" Inp_Depreciation!AY$775","v":0.28210238201905652},{"$f":" Inp_Depreciation!AZ$775","v":0.28210238201905652},{"$f":" Inp_Depreciation!BA$775","v":0.28210238201905652},{"$f":" Inp_Depreciation!BB$775","v":0.28210238201905652},{"$f":" Inp_Depreciation!BC$775","v":0.28210238201905652},{"$f":" Inp_Depreciation!BD$775","v":0.28210238201905652},{"$f":" Inp_Depreciation!BE$775","v":0.28210238201905652},{"$f":" Inp_Depreciation!BF$775","v":0.28210238201905652},{"$f":" Inp_Depreciation!BG$775","v":0.28210238201905652},{"$f":" Inp_Depreciation!BH$775","v":0.28210238201905652},{"$f":" Inp_Depreciation!BI$775","v":0.28210238201905652},{"$f":" Inp_Depreciation!BJ$775","v":0.28210238201905652},{"$f":" Inp_Depreciation!BK$775","v":0.28210238201905652},{"$f":" Inp_Depreciation!BL$775","v":0.28210238201905652},{"$f":" Inp_Depreciation!BM$775","v":0.28210238201905652},{"$f":" Inp_Depreciation!BN$775","v":0.28210238201905652},{"$f":" Inp_Depreciation!BO$775","v":0.28210238201905652},{"$f":" Inp_Depreciation!BP$775","v":0.28210238201905652},{"$f":" Inp_Depreciation!BQ$775","v":0.14105119100952226},{"$f":" Inp_Depreciation!BR$775","v":0},{"$f":" Inp_Depreciation!BS$775","v":0},{"$f":" Inp_Depreciation!BT$775","v":0},{"$f":" Inp_Depreciation!BU$775","v":0},{"$f":" Inp_Depreciation!BV$775","v":0},{"$f":" Inp_Depreciation!BW$775","v":0},{"$f":" Inp_Depreciation!BX$775","v":0},{"$f":" Inp_Depreciation!BY$775","v":0},{"$f":" Inp_Depreciation!BZ$775","v":0},{"$f":" Inp_Depreciation!CA$775","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$776","v":"Network capex add - 01 Apr 11 - depreciation inp - TN"},{"$f":" Inp_Depreciation!F$776","v":0},{"$f":" Inp_Depreciation!G$776","v":0},{"$f":" Inp_Depreciation!H$776","v":0},{"$f":" Inp_Depreciation!I$776","v":"GBP m"},{"$f":" Inp_Depreciation!J$776","v":0},{"$f":" Inp_Depreciation!K$776","v":13.079314144819033},{"$f":" Inp_Depreciation!L$776","v":0},{"$f":" Inp_Depreciation!M$776","v":0},{"$f":" Inp_Depreciation!N$776","v":0},{"$f":" Inp_Depreciation!O$776","v":0},{"$f":" Inp_Depreciation!P$776","v":0},{"$f":" Inp_Depreciation!Q$776","v":0},{"$f":" Inp_Depreciation!R$776","v":0},{"$f":" Inp_Depreciation!S$776","v":0},{"$f":" Inp_Depreciation!T$776","v":0},{"$f":" Inp_Depreciation!U$776","v":0},{"$f":" Inp_Depreciation!V$776","v":0},{"$f":" Inp_Depreciation!W$776","v":0},{"$f":" Inp_Depreciation!X$776","v":0},{"$f":" Inp_Depreciation!Y$776","v":0},{"$f":" Inp_Depreciation!Z$776","v":0},{"$f":" Inp_Depreciation!AA$776","v":0},{"$f":" Inp_Depreciation!AB$776","v":0},{"$f":" Inp_Depreciation!AC$776","v":0},{"$f":" Inp_Depreciation!AD$776","v":0},{"$f":" Inp_Depreciation!AE$776","v":0.39237942434456979},{"$f":" Inp_Depreciation!AF$776","v":0.39237942434456979},{"$f":" Inp_Depreciation!AG$776","v":0.39237942434456979},{"$f":" Inp_Depreciation!AH$776","v":0.39237942434456979},{"$f":" Inp_Depreciation!AI$776","v":0.39237942434456979},{"$f":" Inp_Depreciation!AJ$776","v":0.39237942434456979},{"$f":" Inp_Depreciation!AK$776","v":0.39237942434456979},{"$f":" Inp_Depreciation!AL$776","v":0.39237942434456979},{"$f":" Inp_Depreciation!AM$776","v":0.39237942434456979},{"$f":" Inp_Depreciation!AN$776","v":0.39237942434456979},{"$f":" Inp_Depreciation!AO$776","v":0.39237942434456979},{"$f":" Inp_Depreciation!AP$776","v":0.39237942434456979},{"$f":" Inp_Depreciation!AQ$776","v":0.39237942434456979},{"$f":" Inp_Depreciation!AR$776","v":0.39237942434456979},{"$f":" Inp_Depreciation!AS$776","v":0.39237942434456979},{"$f":" Inp_Depreciation!AT$776","v":0.39237942434456979},{"$f":" Inp_Depreciation!AU$776","v":0.39237942434456979},{"$f":" Inp_Depreciation!AV$776","v":0.39237942434456979},{"$f":" Inp_Depreciation!AW$776","v":0.39237942434456979},{"$f":" Inp_Depreciation!AX$776","v":0.39237942434456979},{"$f":" Inp_Depreciation!AY$776","v":0.2615862828963807},{"$f":" Inp_Depreciation!AZ$776","v":0.2615862828963807},{"$f":" Inp_Depreciation!BA$776","v":0.2615862828963807},{"$f":" Inp_Depreciation!BB$776","v":0.2615862828963807},{"$f":" Inp_Depreciation!BC$776","v":0.2615862828963807},{"$f":" Inp_Depreciation!BD$776","v":0.2615862828963807},{"$f":" Inp_Depreciation!BE$776","v":0.2615862828963807},{"$f":" Inp_Depreciation!BF$776","v":0.2615862828963807},{"$f":" Inp_Depreciation!BG$776","v":0.2615862828963807},{"$f":" Inp_Depreciation!BH$776","v":0.2615862828963807},{"$f":" Inp_Depreciation!BI$776","v":0.2615862828963807},{"$f":" Inp_Depreciation!BJ$776","v":0.2615862828963807},{"$f":" Inp_Depreciation!BK$776","v":0.2615862828963807},{"$f":" Inp_Depreciation!BL$776","v":0.2615862828963807},{"$f":" Inp_Depreciation!BM$776","v":0.2615862828963807},{"$f":" Inp_Depreciation!BN$776","v":0.2615862828963807},{"$f":" Inp_Depreciation!BO$776","v":0.2615862828963807},{"$f":" Inp_Depreciation!BP$776","v":0.2615862828963807},{"$f":" Inp_Depreciation!BQ$776","v":0.2615862828963807},{"$f":" Inp_Depreciation!BR$776","v":0.2615862828963807},{"$f":" Inp_Depreciation!BS$776","v":8.5363814782289795E-15},{"$f":" Inp_Depreciation!BT$776","v":0},{"$f":" Inp_Depreciation!BU$776","v":0},{"$f":" Inp_Depreciation!BV$776","v":0},{"$f":" Inp_Depreciation!BW$776","v":0},{"$f":" Inp_Depreciation!BX$776","v":0},{"$f":" Inp_Depreciation!BY$776","v":0},{"$f":" Inp_Depreciation!BZ$776","v":0},{"$f":" Inp_Depreciation!CA$776","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$777","v":"Network capex add - 01 Oct 12 - depreciation inp - TN"},{"$f":" Inp_Depreciation!F$777","v":0},{"$f":" Inp_Depreciation!G$777","v":0},{"$f":" Inp_Depreciation!H$777","v":0},{"$f":" Inp_Depreciation!I$777","v":"GBP m"},{"$f":" Inp_Depreciation!J$777","v":0},{"$f":" Inp_Depreciation!K$777","v":8.0039034657378174},{"$f":" Inp_Depreciation!L$777","v":0},{"$f":" Inp_Depreciation!M$777","v":0},{"$f":" Inp_Depreciation!N$777","v":0},{"$f":" Inp_Depreciation!O$777","v":0},{"$f":" Inp_Depreciation!P$777","v":0},{"$f":" Inp_Depreciation!Q$777","v":0},{"$f":" Inp_Depreciation!R$777","v":0},{"$f":" Inp_Depreciation!S$777","v":0},{"$f":" Inp_Depreciation!T$777","v":0},{"$f":" Inp_Depreciation!U$777","v":0},{"$f":" Inp_Depreciation!V$777","v":0},{"$f":" Inp_Depreciation!W$777","v":0},{"$f":" Inp_Depreciation!X$777","v":0},{"$f":" Inp_Depreciation!Y$777","v":0},{"$f":" Inp_Depreciation!Z$777","v":0},{"$f":" Inp_Depreciation!AA$777","v":0},{"$f":" Inp_Depreciation!AB$777","v":0},{"$f":" Inp_Depreciation!AC$777","v":0},{"$f":" Inp_Depreciation!AD$777","v":0},{"$f":" Inp_Depreciation!AE$777","v":0},{"$f":" Inp_Depreciation!AF$777","v":0.12005855198606699},{"$f":" Inp_Depreciation!AG$777","v":0.24011710397213426},{"$f":" Inp_Depreciation!AH$777","v":0.24011710397213426},{"$f":" Inp_Depreciation!AI$777","v":0.24011710397213426},{"$f":" Inp_Depreciation!AJ$777","v":0.24011710397213426},{"$f":" Inp_Depreciation!AK$777","v":0.24011710397213426},{"$f":" Inp_Depreciation!AL$777","v":0.24011710397213426},{"$f":" Inp_Depreciation!AM$777","v":0.24011710397213426},{"$f":" Inp_Depreciation!AN$777","v":0.24011710397213426},{"$f":" Inp_Depreciation!AO$777","v":0.24011710397213426},{"$f":" Inp_Depreciation!AP$777","v":0.24011710397213426},{"$f":" Inp_Depreciation!AQ$777","v":0.24011710397213426},{"$f":" Inp_Depreciation!AR$777","v":0.24011710397213426},{"$f":" Inp_Depreciation!AS$777","v":0.24011710397213426},{"$f":" Inp_Depreciation!AT$777","v":0.24011710397213426},{"$f":" Inp_Depreciation!AU$777","v":0.24011710397213426},{"$f":" Inp_Depreciation!AV$777","v":0.24011710397213426},{"$f":" Inp_Depreciation!AW$777","v":0.24011710397213426},{"$f":" Inp_Depreciation!AX$777","v":0.24011710397213426},{"$f":" Inp_Depreciation!AY$777","v":0.24011710397213426},{"$f":" Inp_Depreciation!AZ$777","v":0.24011710397213426},{"$f":" Inp_Depreciation!BA$777","v":0.16007806931475616},{"$f":" Inp_Depreciation!BB$777","v":0.16007806931475616},{"$f":" Inp_Depreciation!BC$777","v":0.16007806931475616},{"$f":" Inp_Depreciation!BD$777","v":0.16007806931475616},{"$f":" Inp_Depreciation!BE$777","v":0.16007806931475616},{"$f":" Inp_Depreciation!BF$777","v":0.16007806931475616},{"$f":" Inp_Depreciation!BG$777","v":0.16007806931475616},{"$f":" Inp_Depreciation!BH$777","v":0.16007806931475616},{"$f":" Inp_Depreciation!BI$777","v":0.16007806931475616},{"$f":" Inp_Depreciation!BJ$777","v":0.16007806931475616},{"$f":" Inp_Depreciation!BK$777","v":0.16007806931475616},{"$f":" Inp_Depreciation!BL$777","v":0.16007806931475616},{"$f":" Inp_Depreciation!BM$777","v":0.16007806931475616},{"$f":" Inp_Depreciation!BN$777","v":0.16007806931475616},{"$f":" Inp_Depreciation!BO$777","v":0.16007806931475616},{"$f":" Inp_Depreciation!BP$777","v":0.16007806931475616},{"$f":" Inp_Depreciation!BQ$777","v":0.16007806931475616},{"$f":" Inp_Depreciation!BR$777","v":0.16007806931475616},{"$f":" Inp_Depreciation!BS$777","v":0.16007806931475616},{"$f":" Inp_Depreciation!BT$777","v":4.0019517328700335E-2},{"$f":" Inp_Depreciation!BU$777","v":0},{"$f":" Inp_Depreciation!BV$777","v":0},{"$f":" Inp_Depreciation!BW$777","v":0},{"$f":" Inp_Depreciation!BX$777","v":0},{"$f":" Inp_Depreciation!BY$777","v":0},{"$f":" Inp_Depreciation!BZ$777","v":0},{"$f":" Inp_Depreciation!CA$777","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$778","v":"Network capex add - 01 Oct 13 - depreciation inp - TN"},{"$f":" Inp_Depreciation!F$778","v":0},{"$f":" Inp_Depreciation!G$778","v":0},{"$f":" Inp_Depreciation!H$778","v":0},{"$f":" Inp_Depreciation!I$778","v":"GBP m"},{"$f":" Inp_Depreciation!J$778","v":0},{"$f":" Inp_Depreciation!K$778","v":11.02941854492803},{"$f":" Inp_Depreciation!L$778","v":0},{"$f":" Inp_Depreciation!M$778","v":0},{"$f":" Inp_Depreciation!N$778","v":0},{"$f":" Inp_Depreciation!O$778","v":0},{"$f":" Inp_Depreciation!P$778","v":0},{"$f":" Inp_Depreciation!Q$778","v":0},{"$f":" Inp_Depreciation!R$778","v":0},{"$f":" Inp_Depreciation!S$778","v":0},{"$f":" Inp_Depreciation!T$778","v":0},{"$f":" Inp_Depreciation!U$778","v":0},{"$f":" Inp_Depreciation!V$778","v":0},{"$f":" Inp_Depreciation!W$778","v":0},{"$f":" Inp_Depreciation!X$778","v":0},{"$f":" Inp_Depreciation!Y$778","v":0},{"$f":" Inp_Depreciation!Z$778","v":0},{"$f":" Inp_Depreciation!AA$778","v":0},{"$f":" Inp_Depreciation!AB$778","v":0},{"$f":" Inp_Depreciation!AC$778","v":0},{"$f":" Inp_Depreciation!AD$778","v":0},{"$f":" Inp_Depreciation!AE$778","v":0},{"$f":" Inp_Depreciation!AF$778","v":0},{"$f":" Inp_Depreciation!AG$778","v":0.16544127817392104},{"$f":" Inp_Depreciation!AH$778","v":0.33088255634784086},{"$f":" Inp_Depreciation!AI$778","v":0.33088255634784086},{"$f":" Inp_Depreciation!AJ$778","v":0.33088255634784086},{"$f":" Inp_Depreciation!AK$778","v":0.33088255634784086},{"$f":" Inp_Depreciation!AL$778","v":0.33088255634784086},{"$f":" Inp_Depreciation!AM$778","v":0.33088255634784086},{"$f":" Inp_Depreciation!AN$778","v":0.33088255634784086},{"$f":" Inp_Depreciation!AO$778","v":0.33088255634784086},{"$f":" Inp_Depreciation!AP$778","v":0.33088255634784086},{"$f":" Inp_Depreciation!AQ$778","v":0.33088255634784086},{"$f":" Inp_Depreciation!AR$778","v":0.33088255634784086},{"$f":" Inp_Depreciation!AS$778","v":0.33088255634784086},{"$f":" Inp_Depreciation!AT$778","v":0.33088255634784086},{"$f":" Inp_Depreciation!AU$778","v":0.33088255634784086},{"$f":" Inp_Depreciation!AV$778","v":0.33088255634784086},{"$f":" Inp_Depreciation!AW$778","v":0.33088255634784086},{"$f":" Inp_Depreciation!AX$778","v":0.33088255634784086},{"$f":" Inp_Depreciation!AY$778","v":0.33088255634784086},{"$f":" Inp_Depreciation!AZ$778","v":0.33088255634784086},{"$f":" Inp_Depreciation!BA$778","v":0.33088255634784086},{"$f":" Inp_Depreciation!BB$778","v":0.22058837089856059},{"$f":" Inp_Depreciation!BC$778","v":0.22058837089856059},{"$f":" Inp_Depreciation!BD$778","v":0.22058837089856059},{"$f":" Inp_Depreciation!BE$778","v":0.22058837089856059},{"$f":" Inp_Depreciation!BF$778","v":0.22058837089856059},{"$f":" Inp_Depreciation!BG$778","v":0.22058837089856059},{"$f":" Inp_Depreciation!BH$778","v":0.22058837089856059},{"$f":" Inp_Depreciation!BI$778","v":0.22058837089856059},{"$f":" Inp_Depreciation!BJ$778","v":0.22058837089856059},{"$f":" Inp_Depreciation!BK$778","v":0.22058837089856059},{"$f":" Inp_Depreciation!BL$778","v":0.22058837089856059},{"$f":" Inp_Depreciation!BM$778","v":0.22058837089856059},{"$f":" Inp_Depreciation!BN$778","v":0.22058837089856059},{"$f":" Inp_Depreciation!BO$778","v":0.22058837089856059},{"$f":" Inp_Depreciation!BP$778","v":0.22058837089856059},{"$f":" Inp_Depreciation!BQ$778","v":0.22058837089856059},{"$f":" Inp_Depreciation!BR$778","v":0.22058837089856059},{"$f":" Inp_Depreciation!BS$778","v":0.22058837089856059},{"$f":" Inp_Depreciation!BT$778","v":0.22058837089856059},{"$f":" Inp_Depreciation!BU$778","v":5.5147092724634507E-2},{"$f":" Inp_Depreciation!BV$778","v":0},{"$f":" Inp_Depreciation!BW$778","v":0},{"$f":" Inp_Depreciation!BX$778","v":0},{"$f":" Inp_Depreciation!BY$778","v":0},{"$f":" Inp_Depreciation!BZ$778","v":0},{"$f":" Inp_Depreciation!CA$778","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$779","v":"Network capex add - 01 Oct 14 - depreciation inp - TN"},{"$f":" Inp_Depreciation!F$779","v":0},{"$f":" Inp_Depreciation!G$779","v":0},{"$f":" Inp_Depreciation!H$779","v":0},{"$f":" Inp_Depreciation!I$779","v":"GBP m"},{"$f":" Inp_Depreciation!J$779","v":0},{"$f":" Inp_Depreciation!K$779","v":19.311115390965146},{"$f":" Inp_Depreciation!L$779","v":0},{"$f":" Inp_Depreciation!M$779","v":0},{"$f":" Inp_Depreciation!N$779","v":0},{"$f":" Inp_Depreciation!O$779","v":0},{"$f":" Inp_Depreciation!P$779","v":0},{"$f":" Inp_Depreciation!Q$779","v":0},{"$f":" Inp_Depreciation!R$779","v":0},{"$f":" Inp_Depreciation!S$779","v":0},{"$f":" Inp_Depreciation!T$779","v":0},{"$f":" Inp_Depreciation!U$779","v":0},{"$f":" Inp_Depreciation!V$779","v":0},{"$f":" Inp_Depreciation!W$779","v":0},{"$f":" Inp_Depreciation!X$779","v":0},{"$f":" Inp_Depreciation!Y$779","v":0},{"$f":" Inp_Depreciation!Z$779","v":0},{"$f":" Inp_Depreciation!AA$779","v":0},{"$f":" Inp_Depreciation!AB$779","v":0},{"$f":" Inp_Depreciation!AC$779","v":0},{"$f":" Inp_Depreciation!AD$779","v":0},{"$f":" Inp_Depreciation!AE$779","v":0},{"$f":" Inp_Depreciation!AF$779","v":0},{"$f":" Inp_Depreciation!AG$779","v":0},{"$f":" Inp_Depreciation!AH$779","v":0.28966673086447692},{"$f":" Inp_Depreciation!AI$779","v":0.57933346172895384},{"$f":" Inp_Depreciation!AJ$779","v":0.57933346172895384},{"$f":" Inp_Depreciation!AK$779","v":0.57933346172895384},{"$f":" Inp_Depreciation!AL$779","v":0.57933346172895384},{"$f":" Inp_Depreciation!AM$779","v":0.57933346172895384},{"$f":" Inp_Depreciation!AN$779","v":0.57933346172895384},{"$f":" Inp_Depreciation!AO$779","v":0.57933346172895384},{"$f":" Inp_Depreciation!AP$779","v":0.57933346172895384},{"$f":" Inp_Depreciation!AQ$779","v":0.57933346172895384},{"$f":" Inp_Depreciation!AR$779","v":0.57933346172895384},{"$f":" Inp_Depreciation!AS$779","v":0.57933346172895384},{"$f":" Inp_Depreciation!AT$779","v":0.57933346172895384},{"$f":" Inp_Depreciation!AU$779","v":0.57933346172895384},{"$f":" Inp_Depreciation!AV$779","v":0.57933346172895384},{"$f":" Inp_Depreciation!AW$779","v":0.57933346172895384},{"$f":" Inp_Depreciation!AX$779","v":0.57933346172895384},{"$f":" Inp_Depreciation!AY$779","v":0.57933346172895384},{"$f":" Inp_Depreciation!AZ$779","v":0.57933346172895384},{"$f":" Inp_Depreciation!BA$779","v":0.57933346172895384},{"$f":" Inp_Depreciation!BB$779","v":0.57933346172895384},{"$f":" Inp_Depreciation!BC$779","v":0.38622230781930256},{"$f":" Inp_Depreciation!BD$779","v":0.38622230781930256},{"$f":" Inp_Depreciation!BE$779","v":0.38622230781930256},{"$f":" Inp_Depreciation!BF$779","v":0.38622230781930256},{"$f":" Inp_Depreciation!BG$779","v":0.38622230781930256},{"$f":" Inp_Depreciation!BH$779","v":0.38622230781930256},{"$f":" Inp_Depreciation!BI$779","v":0.38622230781930256},{"$f":" Inp_Depreciation!BJ$779","v":0.38622230781930256},{"$f":" Inp_Depreciation!BK$779","v":0.38622230781930256},{"$f":" Inp_Depreciation!BL$779","v":0.38622230781930256},{"$f":" Inp_Depreciation!BM$779","v":0.38622230781930256},{"$f":" Inp_Depreciation!BN$779","v":0.38622230781930256},{"$f":" Inp_Depreciation!BO$779","v":0.38622230781930256},{"$f":" Inp_Depreciation!BP$779","v":0.38622230781930256},{"$f":" Inp_Depreciation!BQ$779","v":0.38622230781930256},{"$f":" Inp_Depreciation!BR$779","v":0.38622230781930256},{"$f":" Inp_Depreciation!BS$779","v":0.38622230781930256},{"$f":" Inp_Depreciation!BT$779","v":0.38622230781930256},{"$f":" Inp_Depreciation!BU$779","v":0.38622230781930256},{"$f":" Inp_Depreciation!BV$779","v":9.6555576954846664E-2},{"$f":" Inp_Depreciation!BW$779","v":0},{"$f":" Inp_Depreciation!BX$779","v":0},{"$f":" Inp_Depreciation!BY$779","v":0},{"$f":" Inp_Depreciation!BZ$779","v":0},{"$f":" Inp_Depreciation!CA$779","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$780","v":"Network capex add - 01 Oct 15 - depreciation inp - TN"},{"$f":" Inp_Depreciation!F$780","v":0},{"$f":" Inp_Depreciation!G$780","v":0},{"$f":" Inp_Depreciation!H$780","v":0},{"$f":" Inp_Depreciation!I$780","v":"GBP m"},{"$f":" Inp_Depreciation!J$780","v":0},{"$f":" Inp_Depreciation!K$780","v":23.358117441109464},{"$f":" Inp_Depreciation!L$780","v":0},{"$f":" Inp_Depreciation!M$780","v":0},{"$f":" Inp_Depreciation!N$780","v":0},{"$f":" Inp_Depreciation!O$780","v":0},{"$f":" Inp_Depreciation!P$780","v":0},{"$f":" Inp_Depreciation!Q$780","v":0},{"$f":" Inp_Depreciation!R$780","v":0},{"$f":" Inp_Depreciation!S$780","v":0},{"$f":" Inp_Depreciation!T$780","v":0},{"$f":" Inp_Depreciation!U$780","v":0},{"$f":" Inp_Depreciation!V$780","v":0},{"$f":" Inp_Depreciation!W$780","v":0},{"$f":" Inp_Depreciation!X$780","v":0},{"$f":" Inp_Depreciation!Y$780","v":0},{"$f":" Inp_Depreciation!Z$780","v":0},{"$f":" Inp_Depreciation!AA$780","v":0},{"$f":" Inp_Depreciation!AB$780","v":0},{"$f":" Inp_Depreciation!AC$780","v":0},{"$f":" Inp_Depreciation!AD$780","v":0},{"$f":" Inp_Depreciation!AE$780","v":0},{"$f":" Inp_Depreciation!AF$780","v":0},{"$f":" Inp_Depreciation!AG$780","v":0},{"$f":" Inp_Depreciation!AH$780","v":0},{"$f":" Inp_Depreciation!AI$780","v":0.3503717616166428},{"$f":" Inp_Depreciation!AJ$780","v":0.70074352323328448},{"$f":" Inp_Depreciation!AK$780","v":0.70074352323328448},{"$f":" Inp_Depreciation!AL$780","v":0.70074352323328448},{"$f":" Inp_Depreciation!AM$780","v":0.70074352323328448},{"$f":" Inp_Depreciation!AN$780","v":0.70074352323328448},{"$f":" Inp_Depreciation!AO$780","v":0.70074352323328448},{"$f":" Inp_Depreciation!AP$780","v":0.70074352323328448},{"$f":" Inp_Depreciation!AQ$780","v":0.70074352323328448},{"$f":" Inp_Depreciation!AR$780","v":0.70074352323328448},{"$f":" Inp_Depreciation!AS$780","v":0.70074352323328448},{"$f":" Inp_Depreciation!AT$780","v":0.70074352323328448},{"$f":" Inp_Depreciation!AU$780","v":0.70074352323328448},{"$f":" Inp_Depreciation!AV$780","v":0.70074352323328448},{"$f":" Inp_Depreciation!AW$780","v":0.70074352323328448},{"$f":" Inp_Depreciation!AX$780","v":0.70074352323328448},{"$f":" Inp_Depreciation!AY$780","v":0.70074352323328448},{"$f":" Inp_Depreciation!AZ$780","v":0.70074352323328448},{"$f":" Inp_Depreciation!BA$780","v":0.70074352323328448},{"$f":" Inp_Depreciation!BB$780","v":0.70074352323328448},{"$f":" Inp_Depreciation!BC$780","v":0.70074352323328448},{"$f":" Inp_Depreciation!BD$780","v":0.4671623488221896},{"$f":" Inp_Depreciation!BE$780","v":0.4671623488221896},{"$f":" Inp_Depreciation!BF$780","v":0.4671623488221896},{"$f":" Inp_Depreciation!BG$780","v":0.4671623488221896},{"$f":" Inp_Depreciation!BH$780","v":0.4671623488221896},{"$f":" Inp_Depreciation!BI$780","v":0.4671623488221896},{"$f":" Inp_Depreciation!BJ$780","v":0.4671623488221896},{"$f":" Inp_Depreciation!BK$780","v":0.4671623488221896},{"$f":" Inp_Depreciation!BL$780","v":0.4671623488221896},{"$f":" Inp_Depreciation!BM$780","v":0.4671623488221896},{"$f":" Inp_Depreciation!BN$780","v":0.4671623488221896},{"$f":" Inp_Depreciation!BO$780","v":0.4671623488221896},{"$f":" Inp_Depreciation!BP$780","v":0.4671623488221896},{"$f":" Inp_Depreciation!BQ$780","v":0.4671623488221896},{"$f":" Inp_Depreciation!BR$780","v":0.4671623488221896},{"$f":" Inp_Depreciation!BS$780","v":0.4671623488221896},{"$f":" Inp_Depreciation!BT$780","v":0.4671623488221896},{"$f":" Inp_Depreciation!BU$780","v":0.4671623488221896},{"$f":" Inp_Depreciation!BV$780","v":0.4671623488221896},{"$f":" Inp_Depreciation!BW$780","v":0.11679058720553383},{"$f":" Inp_Depreciation!BX$780","v":0},{"$f":" Inp_Depreciation!BY$780","v":0},{"$f":" Inp_Depreciation!BZ$780","v":0},{"$f":" Inp_Depreciation!CA$780","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$781","v":"Network capex add - 01 Oct 16 - depreciation inp - TN"},{"$f":" Inp_Depreciation!F$781","v":0},{"$f":" Inp_Depreciation!G$781","v":0},{"$f":" Inp_Depreciation!H$781","v":0},{"$f":" Inp_Depreciation!I$781","v":"GBP m"},{"$f":" Inp_Depreciation!J$781","v":0},{"$f":" Inp_Depreciation!K$781","v":25.300135124981164},{"$f":" Inp_Depreciation!L$781","v":0},{"$f":" Inp_Depreciation!M$781","v":0},{"$f":" Inp_Depreciation!N$781","v":0},{"$f":" Inp_Depreciation!O$781","v":0},{"$f":" Inp_Depreciation!P$781","v":0},{"$f":" Inp_Depreciation!Q$781","v":0},{"$f":" Inp_Depreciation!R$781","v":0},{"$f":" Inp_Depreciation!S$781","v":0},{"$f":" Inp_Depreciation!T$781","v":0},{"$f":" Inp_Depreciation!U$781","v":0},{"$f":" Inp_Depreciation!V$781","v":0},{"$f":" Inp_Depreciation!W$781","v":0},{"$f":" Inp_Depreciation!X$781","v":0},{"$f":" Inp_Depreciation!Y$781","v":0},{"$f":" Inp_Depreciation!Z$781","v":0},{"$f":" Inp_Depreciation!AA$781","v":0},{"$f":" Inp_Depreciation!AB$781","v":0},{"$f":" Inp_Depreciation!AC$781","v":0},{"$f":" Inp_Depreciation!AD$781","v":0},{"$f":" Inp_Depreciation!AE$781","v":0},{"$f":" Inp_Depreciation!AF$781","v":0},{"$f":" Inp_Depreciation!AG$781","v":0},{"$f":" Inp_Depreciation!AH$781","v":0},{"$f":" Inp_Depreciation!AI$781","v":0},{"$f":" Inp_Depreciation!AJ$781","v":0.37950621696783948},{"$f":" Inp_Depreciation!AK$781","v":0.75901243393567774},{"$f":" Inp_Depreciation!AL$781","v":0.75901243393567774},{"$f":" Inp_Depreciation!AM$781","v":0.75901243393567774},{"$f":" Inp_Depreciation!AN$781","v":0.75901243393567774},{"$f":" Inp_Depreciation!AO$781","v":0.75901243393567774},{"$f":" Inp_Depreciation!AP$781","v":0.75901243393567774},{"$f":" Inp_Depreciation!AQ$781","v":0.75901243393567774},{"$f":" Inp_Depreciation!AR$781","v":0.75901243393567774},{"$f":" Inp_Depreciation!AS$781","v":0.75901243393567774},{"$f":" Inp_Depreciation!AT$781","v":0.75901243393567774},{"$f":" Inp_Depreciation!AU$781","v":0.75901243393567774},{"$f":" Inp_Depreciation!AV$781","v":0.75901243393567774},{"$f":" Inp_Depreciation!AW$781","v":0.75901243393567774},{"$f":" Inp_Depreciation!AX$781","v":0.75901243393567774},{"$f":" Inp_Depreciation!AY$781","v":0.75901243393567774},{"$f":" Inp_Depreciation!AZ$781","v":0.75901243393567774},{"$f":" Inp_Depreciation!BA$781","v":0.75901243393567774},{"$f":" Inp_Depreciation!BB$781","v":0.75901243393567774},{"$f":" Inp_Depreciation!BC$781","v":0.75901243393567774},{"$f":" Inp_Depreciation!BD$781","v":0.75901243393567774},{"$f":" Inp_Depreciation!BE$781","v":0.50599358720932541},{"$f":" Inp_Depreciation!BF$781","v":0.50599358720932541},{"$f":" Inp_Depreciation!BG$781","v":0.50599358720932541},{"$f":" Inp_Depreciation!BH$781","v":0.50599358720932541},{"$f":" Inp_Depreciation!BI$781","v":0.50599358720932541},{"$f":" Inp_Depreciation!BJ$781","v":0.50599358720932541},{"$f":" Inp_Depreciation!BK$781","v":0.50599358720932541},{"$f":" Inp_Depreciation!BL$781","v":0.50599358720932541},{"$f":" Inp_Depreciation!BM$781","v":0.50599358720932541},{"$f":" Inp_Depreciation!BN$781","v":0.50599358720932541},{"$f":" Inp_Depreciation!BO$781","v":0.50599358720932541},{"$f":" Inp_Depreciation!BP$781","v":0.50599358720932541},{"$f":" Inp_Depreciation!BQ$781","v":0.50599358720932541},{"$f":" Inp_Depreciation!BR$781","v":0.50599358720932541},{"$f":" Inp_Depreciation!BS$781","v":0.50599358720932541},{"$f":" Inp_Depreciation!BT$781","v":0.50599358720932541},{"$f":" Inp_Depreciation!BU$781","v":0.50599358720932541},{"$f":" Inp_Depreciation!BV$781","v":0.50599358720932541},{"$f":" Inp_Depreciation!BW$781","v":0.50599358720932541},{"$f":" Inp_Depreciation!BX$781","v":0.12650207232259994},{"$f":" Inp_Depreciation!BY$781","v":0},{"$f":" Inp_Depreciation!BZ$781","v":0},{"$f":" Inp_Depreciation!CA$781","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$782","v":"Network capex add - 01 Oct 17 - depreciation inp - TN"},{"$f":" Inp_Depreciation!F$782","v":0},{"$f":" Inp_Depreciation!G$782","v":0},{"$f":" Inp_Depreciation!H$782","v":0},{"$f":" Inp_Depreciation!I$782","v":"GBP m"},{"$f":" Inp_Depreciation!J$782","v":0},{"$f":" Inp_Depreciation!K$782","v":15.479426214923199},{"$f":" Inp_Depreciation!L$782","v":0},{"$f":" Inp_Depreciation!M$782","v":0},{"$f":" Inp_Depreciation!N$782","v":0},{"$f":" Inp_Depreciation!O$782","v":0},{"$f":" Inp_Depreciation!P$782","v":0},{"$f":" Inp_Depreciation!Q$782","v":0},{"$f":" Inp_Depreciation!R$782","v":0},{"$f":" Inp_Depreciation!S$782","v":0},{"$f":" Inp_Depreciation!T$782","v":0},{"$f":" Inp_Depreciation!U$782","v":0},{"$f":" Inp_Depreciation!V$782","v":0},{"$f":" Inp_Depreciation!W$782","v":0},{"$f":" Inp_Depreciation!X$782","v":0},{"$f":" Inp_Depreciation!Y$782","v":0},{"$f":" Inp_Depreciation!Z$782","v":0},{"$f":" Inp_Depreciation!AA$782","v":0},{"$f":" Inp_Depreciation!AB$782","v":0},{"$f":" Inp_Depreciation!AC$782","v":0},{"$f":" Inp_Depreciation!AD$782","v":0},{"$f":" Inp_Depreciation!AE$782","v":0},{"$f":" Inp_Depreciation!AF$782","v":0},{"$f":" Inp_Depreciation!AG$782","v":0},{"$f":" Inp_Depreciation!AH$782","v":0},{"$f":" Inp_Depreciation!AI$782","v":0},{"$f":" Inp_Depreciation!AJ$782","v":0},{"$f":" Inp_Depreciation!AK$782","v":0.23219139322384855},{"$f":" Inp_Depreciation!AL$782","v":0.46438278644769593},{"$f":" Inp_Depreciation!AM$782","v":0.46438278644769593},{"$f":" Inp_Depreciation!AN$782","v":0.46438278644769593},{"$f":" Inp_Depreciation!AO$782","v":0.46438278644769593},{"$f":" Inp_Depreciation!AP$782","v":0.46438278644769593},{"$f":" Inp_Depreciation!AQ$782","v":0.46438278644769593},{"$f":" Inp_Depreciation!AR$782","v":0.46438278644769593},{"$f":" Inp_Depreciation!AS$782","v":0.46438278644769593},{"$f":" Inp_Depreciation!AT$782","v":0.46438278644769593},{"$f":" Inp_Depreciation!AU$782","v":0.46438278644769593},{"$f":" Inp_Depreciation!AV$782","v":0.46438278644769593},{"$f":" Inp_Depreciation!AW$782","v":0.46438278644769593},{"$f":" Inp_Depreciation!AX$782","v":0.46438278644769593},{"$f":" Inp_Depreciation!AY$782","v":0.46438278644769593},{"$f":" Inp_Depreciation!AZ$782","v":0.46438278644769593},{"$f":" Inp_Depreciation!BA$782","v":0.46438278644769593},{"$f":" Inp_Depreciation!BB$782","v":0.46438278644769593},{"$f":" Inp_Depreciation!BC$782","v":0.46438278644769593},{"$f":" Inp_Depreciation!BD$782","v":0.46438278644769593},{"$f":" Inp_Depreciation!BE$782","v":0.46438278644769593},{"$f":" Inp_Depreciation!BF$782","v":0.3095885242984639},{"$f":" Inp_Depreciation!BG$782","v":0.3095885242984639},{"$f":" Inp_Depreciation!BH$782","v":0.3095885242984639},{"$f":" Inp_Depreciation!BI$782","v":0.3095885242984639},{"$f":" Inp_Depreciation!BJ$782","v":0.3095885242984639},{"$f":" Inp_Depreciation!BK$782","v":0.3095885242984639},{"$f":" Inp_Depreciation!BL$782","v":0.3095885242984639},{"$f":" Inp_Depreciation!BM$782","v":0.3095885242984639},{"$f":" Inp_Depreciation!BN$782","v":0.3095885242984639},{"$f":" Inp_Depreciation!BO$782","v":0.3095885242984639},{"$f":" Inp_Depreciation!BP$782","v":0.3095885242984639},{"$f":" Inp_Depreciation!BQ$782","v":0.3095885242984639},{"$f":" Inp_Depreciation!BR$782","v":0.3095885242984639},{"$f":" Inp_Depreciation!BS$782","v":0.3095885242984639},{"$f":" Inp_Depreciation!BT$782","v":0.3095885242984639},{"$f":" Inp_Depreciation!BU$782","v":0.3095885242984639},{"$f":" Inp_Depreciation!BV$782","v":0.3095885242984639},{"$f":" Inp_Depreciation!BW$782","v":0.3095885242984639},{"$f":" Inp_Depreciation!BX$782","v":0.3095885242984639},{"$f":" Inp_Depreciation!BY$782","v":7.7397131074615017E-2},{"$f":" Inp_Depreciation!BZ$782","v":0},{"$f":" Inp_Depreciation!CA$782","v":0}]
[]
[null,null,null,null,{"$f":" E$45","v":"Capex add - 01 Apr 93 - first term - rate - TN"},0,0,0,"%",0,0.60000000000000031,0,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0,0,0,0,{"$f":" AK$45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$45","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$46","v":"Capex add - 01 Apr 94 - first term - rate - TN"},0,0,0,"%",0,0.60000000000000031,0,0,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0,0,0,{"$f":" AK$46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$46","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$47","v":"Capex add - 01 Apr 95 - first term - rate - TN"},0,0,0,"%",0,0.60000000000000031,0,0,0,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0,0,{"$f":" AK$47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$47","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$48","v":"Capex add - 01 Apr 96 - first term - rate - TN"},0,0,0,"%",0,0.60000000000000031,0,0,0,0,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0,{"$f":" AK$48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$48","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$49","v":"Capex add - 01 Apr 97 - first term - rate - TN"},0,0,0,"%",0,0.60000000000000031,0,0,0,0,0,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":" AK$49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$49","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$50","v":"Capex add - 01 Apr 98 - first term - rate - TN"},0,0,0,"%",0,0.60000000000000031,0,0,0,0,0,0,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":" AK$50","v":0.03},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$50","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$51","v":"Capex add - 01 Apr 99 - first term - rate - TN"},0,0,0,"%",0,0.60000000000000031,0,0,0,0,0,0,0,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":" AK$51","v":0.03},0.03,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$51","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$52","v":"Capex add - 01 Apr 00 - first term - rate - TN"},0,0,0,"%",0,0.60000000000000031,0,0,0,0,0,0,0,0,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":" AK$52","v":0.03},0.03,0.03,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$52","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$53","v":"Capex add - 01 Apr 01 - first term - rate - TN"},0,0,0,"%",0,0.60000000000000031,0,0,0,0,0,0,0,0,0,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":" AK$53","v":0.03},0.03,0.03,0.03,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$53","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$54","v":"Capex add - 01 Apr 02 - first term - rate - TN"},0,0,0,"%",0,0.60000000000000031,0,0,0,0,0,0,0,0,0,0,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":" AK$54","v":0.03},0.03,0.03,0.03,0.03,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$54","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$55","v":"Capex add - 01 Apr 03 - first term - rate - TN"},0,0,0,"%",0,0.60000000000000031,0,0,0,0,0,0,0,0,0,0,0,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":" AK$55","v":0.03},0.03,0.03,0.03,0.03,0.03,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$55","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$56","v":"Capex add - 01 Apr 04 - first term - rate - TN"},0,0,0,"%",0,0.60000000000000031,0,0,0,0,0,0,0,0,0,0,0,0,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":" AK$56","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$56","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$57","v":"Capex add - 01 Apr 05 - first term - rate - TN"},0,0,0,"%",0,0.60000000000000031,0,0,0,0,0,0,0,0,0,0,0,0,0,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":" AK$57","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$57","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$58","v":"Capex add - 01 Apr 06 - first term - rate - TN"},0,0,0,"%",0,0.60000000000000031,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":" AK$58","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$58","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$59","v":"Capex add - 01 Apr 07 - first term - rate - TN"},0,0,0,"%",0,0.60000000000000031,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":" AK$59","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$59","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$60","v":"Capex add - 01 Apr 08 - first term - rate - TN"},0,0,0,"%",0,0.60000000000000031,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":" AK$60","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$60","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$61","v":"Capex add - 01 Apr 09 - first term - rate - TN"},0,0,0,"%",0,0.60000000000000031,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":" AK$61","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$61","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$62","v":"Capex add - 01 Apr 10 - first term - rate - TN"},0,0,0,"%",0,0.60000000000000031,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":" AK$62","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$62","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$63","v":"Capex add - 01 Apr 11 - first term - rate - TN"},0,0,0,"%",0,0.60000000000000031,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":" AK$63","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$63","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$64","v":"Capex add - 01 Oct 12 - first term - rate - TN"},0,0,0,"%",0,0.60000000000000031,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.4999999999999999E-2,0.03,0.03,0.03,0.03,{"$f":" AK$64","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,1.4999999999999999E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$64","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$65","v":"Capex add - 01 Oct 13 - first term - rate - TN"},0,0,0,"%",0,0.60000000000000031,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.4999999999999999E-2,0.03,0.03,0.03,{"$f":" AK$65","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,1.4999999999999999E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$65","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$66","v":"Capex add - 01 Oct 14 - first term - rate - TN"},0,0,0,"%",0,0.60000000000000031,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.4999999999999999E-2,0.03,0.03,{"$f":" AK$66","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,1.4999999999999999E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$66","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$67","v":"Capex add - 01 Oct 15 - first term - rate - TN"},0,0,0,"%",0,0.60000000000000031,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.4999999999999999E-2,0.03,{"$f":" AK$67","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,1.4999999999999999E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$67","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$68","v":"Capex add - 01 Oct 16 - first term - rate - TN"},0,0,0,"%",0,0.60000000000000031,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.4999999999999999E-2,{"$f":" AK$68","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,1.4999999999999999E-2,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$68","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$69","v":"Capex add - 01 Oct 17 - first term - rate - TN"},0,0,0,"%",0,0.60000000000000031,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$69","v":1.4999999999999999E-2},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,1.4999999999999999E-2,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$69","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E$109","v":"Capex add - 01 Apr 93 - second term - rate - TN"},0,0,0,"%",0,0.40000000000000008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.02,0.02,0.02,0.02,{"$f":" AK$109","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$109","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$110","v":"Capex add - 01 Apr 94 - second term - rate - TN"},0,0,0,"%",0,0.40000000000000008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.02,0.02,0.02,{"$f":" AK$110","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$110","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$111","v":"Capex add - 01 Apr 95 - second term - rate - TN"},0,0,0,"%",0,0.40000000000000008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.02,0.02,{"$f":" AK$111","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$111","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$112","v":"Capex add - 01 Apr 96 - second term - rate - TN"},0,0,0,"%",0,0.40000000000000008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.02,{"$f":" AK$112","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$112","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$113","v":"Capex add - 01 Apr 97 - second term - rate - TN"},0,0,0,"%",0,0.40000000000000008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$113","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$113","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$114","v":"Capex add - 01 Apr 98 - second term - rate - TN"},0,0,0,"%",0,0.40000000000000008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$114","v":0},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$114","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$115","v":"Capex add - 01 Apr 99 - second term - rate - TN"},0,0,0,"%",0,0.40000000000000008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$115","v":0},0,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$115","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$116","v":"Capex add - 01 Apr 00 - second term - rate - TN"},0,0,0,"%",0,0.40000000000000008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$116","v":0},0,0,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0,0,0,0,0,0,0,0,0,{"$f":" BQ$116","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$117","v":"Capex add - 01 Apr 01 - second term - rate - TN"},0,0,0,"%",0,0.40000000000000008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$117","v":0},0,0,0,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0,0,0,0,0,0,0,0,{"$f":" BQ$117","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$118","v":"Capex add - 01 Apr 02 - second term - rate - TN"},0,0,0,"%",0,0.40000000000000008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$118","v":0},0,0,0,0,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0,0,0,0,0,0,0,{"$f":" BQ$118","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$119","v":"Capex add - 01 Apr 03 - second term - rate - TN"},0,0,0,"%",0,0.40000000000000008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$119","v":0},0,0,0,0,0,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0,0,0,0,0,0,{"$f":" BQ$119","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$120","v":"Capex add - 01 Apr 04 - second term - rate - TN"},0,0,0,"%",0,0.40000000000000008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$120","v":0},0,0,0,0,0,0,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0,0,0,0,0,{"$f":" BQ$120","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$121","v":"Capex add - 01 Apr 05 - second term - rate - TN"},0,0,0,"%",0,0.40000000000000008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$121","v":0},0,0,0,0,0,0,0,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0,0,0,0,{"$f":" BQ$121","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$122","v":"Capex add - 01 Apr 06 - second term - rate - TN"},0,0,0,"%",0,0.40000000000000008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$122","v":0},0,0,0,0,0,0,0,0,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0,0,0,{"$f":" BQ$122","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$123","v":"Capex add - 01 Apr 07 - second term - rate - TN"},0,0,0,"%",0,0.40000000000000008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$123","v":0},0,0,0,0,0,0,0,0,0,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0,0,{"$f":" BQ$123","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$124","v":"Capex add - 01 Apr 08 - second term - rate - TN"},0,0,0,"%",0,0.40000000000000008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$124","v":0},0,0,0,0,0,0,0,0,0,0,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0,{"$f":" BQ$124","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$125","v":"Capex add - 01 Apr 09 - second term - rate - TN"},0,0,0,"%",0,0.40000000000000008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$125","v":0},0,0,0,0,0,0,0,0,0,0,0,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,{"$f":" BQ$125","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$126","v":"Capex add - 01 Apr 10 - second term - rate - TN"},0,0,0,"%",0,0.40000000000000008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,{"$f":" BQ$126","v":0.02},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$127","v":"Capex add - 01 Apr 11 - second term - rate - TN"},0,0,0,"%",0,0.40000000000000008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,{"$f":" BQ$127","v":0.02},0.02,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$128","v":"Capex add - 01 Oct 12 - second term - rate - TN"},0,0,0,"%",0,0.40000000000000008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.01,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,{"$f":" BQ$128","v":0.02},0.02,0.02,0.01,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$129","v":"Capex add - 01 Oct 13 - second term - rate - TN"},0,0,0,"%",0,0.40000000000000008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.01,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,{"$f":" BQ$129","v":0.02},0.02,0.02,0.02,0.01,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$130","v":"Capex add - 01 Oct 14 - second term - rate - TN"},0,0,0,"%",0,0.40000000000000008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$130","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.01,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,{"$f":" BQ$130","v":0.02},0.02,0.02,0.02,0.02,0.01,0,0,0,0,0]
[null,null,null,null,{"$f":" E$131","v":"Capex add - 01 Oct 15 - second term - rate - TN"},0,0,0,"%",0,0.40000000000000008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$131","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.01,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,{"$f":" BQ$131","v":0.02},0.02,0.02,0.02,0.02,0.02,0.01,0,0,0,0]
[null,null,null,null,{"$f":" E$132","v":"Capex add - 01 Oct 16 - second term - rate - TN"},0,0,0,"%",0,0.40000000000000008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$132","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.01,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,{"$f":" BQ$132","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.01,0,0,0]
[null,null,null,null,{"$f":" E$133","v":"Capex add - 01 Oct 17 - second term - rate - TN"},0,0,0,"%",0,0.40000000000000008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.01,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,{"$f":" BQ$133","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.01,0,0]
[]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$37","v":"Actuals period flag - RP1"},{"$f":" 'DL - C4 A'!F$37","v":0},{"$f":" 'DL - C4 A'!G$37","v":0},{"$f":" 'DL - C4 A'!H$37","v":0},{"$f":" 'DL - C4 A'!I$37","v":"flag"},{"$f":" 'DL - C4 A'!J$37","v":0},{"$f":" 'DL - C4 A'!K$37","v":24},{"$f":" 'DL - C4 A'!L$37","v":0},{"$f":" 'DL - C4 A'!M$37","v":1},{"$f":" 'DL - C4 A'!N$37","v":1},{"$f":" 'DL - C4 A'!O$37","v":1},{"$f":" 'DL - C4 A'!P$37","v":1},{"$f":" 'DL - C4 A'!Q$37","v":1},{"$f":" 'DL - C4 A'!R$37","v":1},{"$f":" 'DL - C4 A'!S$37","v":1},{"$f":" 'DL - C4 A'!T$37","v":1},{"$f":" 'DL - C4 A'!U$37","v":1},{"$f":" 'DL - C4 A'!V$37","v":1},{"$f":" 'DL - C4 A'!W$37","v":1},{"$f":" 'DL - C4 A'!X$37","v":1},{"$f":" 'DL - C4 A'!Y$37","v":1},{"$f":" 'DL - C4 A'!Z$37","v":1},{"$f":" 'DL - C4 A'!AA$37","v":1},{"$f":" 'DL - C4 A'!AB$37","v":1},{"$f":" 'DL - C4 A'!AC$37","v":1},{"$f":" 'DL - C4 A'!AD$37","v":1},{"$f":" 'DL - C4 A'!AE$37","v":1},{"$f":" 'DL - C4 A'!AF$37","v":1},{"$f":" 'DL - C4 A'!AG$37","v":1},{"$f":" 'DL - C4 A'!AH$37","v":1},{"$f":" 'DL - C4 A'!AI$37","v":1},{"$f":" 'DL - C4 A'!AJ$37","v":1},{"$f":" 'DL - C4 A'!AK$37","v":0},{"$f":" 'DL - C4 A'!AL$37","v":0},{"$f":" 'DL - C4 A'!AM$37","v":0},{"$f":" 'DL - C4 A'!AN$37","v":0},{"$f":" 'DL - C4 A'!AO$37","v":0},{"$f":" 'DL - C4 A'!AP$37","v":0},{"$f":" 'DL - C4 A'!AQ$37","v":0},{"$f":" 'DL - C4 A'!AR$37","v":0},{"$f":" 'DL - C4 A'!AS$37","v":0},{"$f":" 'DL - C4 A'!AT$37","v":0},{"$f":" 'DL - C4 A'!AU$37","v":0},{"$f":" 'DL - C4 A'!AV$37","v":0},{"$f":" 'DL - C4 A'!AW$37","v":0},{"$f":" 'DL - C4 A'!AX$37","v":0},{"$f":" 'DL - C4 A'!AY$37","v":0},{"$f":" 'DL - C4 A'!AZ$37","v":0},{"$f":" 'DL - C4 A'!BA$37","v":0},{"$f":" 'DL - C4 A'!BB$37","v":0},{"$f":" 'DL - C4 A'!BC$37","v":0},{"$f":" 'DL - C4 A'!BD$37","v":0},{"$f":" 'DL - C4 A'!BE$37","v":0},{"$f":" 'DL - C4 A'!BF$37","v":0},{"$f":" 'DL - C4 A'!BG$37","v":0},{"$f":" 'DL - C4 A'!BH$37","v":0},{"$f":" 'DL - C4 A'!BI$37","v":0},{"$f":" 'DL - C4 A'!BJ$37","v":0},{"$f":" 'DL - C4 A'!BK$37","v":0},{"$f":" 'DL - C4 A'!BL$37","v":0},{"$f":" 'DL - C4 A'!BM$37","v":0},{"$f":" 'DL - C4 A'!BN$37","v":0},{"$f":" 'DL - C4 A'!BO$37","v":0},{"$f":" 'DL - C4 A'!BP$37","v":0},{"$f":" 'DL - C4 A'!BQ$37","v":0},{"$f":" 'DL - C4 A'!BR$37","v":0},{"$f":" 'DL - C4 A'!BS$37","v":0},{"$f":" 'DL - C4 A'!BT$37","v":0},{"$f":" 'DL - C4 A'!BU$37","v":0},{"$f":" 'DL - C4 A'!BV$37","v":0},{"$f":" 'DL - C4 A'!BW$37","v":0},{"$f":" 'DL - C4 A'!BX$37","v":0},{"$f":" 'DL - C4 A'!BY$37","v":0},{"$f":" 'DL - C4 A'!BZ$37","v":0},{"$f":" 'DL - C4 A'!CA$37","v":0}]
[]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$34, \"dd mmm yy\") & \" - real - TN\"","v":"Depreciation - capex addition - 01 Apr 93 - real - TN"},null,null,null,"GBP m",null,{"$f":" SUM(M637:CA637)","v":6.7119043783783789},null,{"$f":" IF(M$635 = 1, M557, IF($H531 < 0, MAX($H531 - SUM($L637:L637), $H531 * (M583 + M609)), MAX(0, MIN($H531 - SUM($L637:L637), $H531 *  (M583 + M609)))))","v":0.15101784851351371},{"$f":" IF(N$635 = 1, N557, IF($H531 < 0, MAX($H531 - SUM($L637:M637), $H531 * (N583 + N609)), MAX(0, MIN($H531 - SUM($L637:M637), $H531 *  (N583 + N609)))))","v":0.20135713135135158},{"$f":" IF(O$635 = 1, O557, IF($H531 < 0, MAX($H531 - SUM($L637:N637), $H531 * (O583 + O609)), MAX(0, MIN($H531 - SUM($L637:N637), $H531 *  (O583 + O609)))))","v":0.20135713135135158},{"$f":" IF(P$635 = 1, P557, IF($H531 < 0, MAX($H531 - SUM($L637:O637), $H531 * (P583 + P609)), MAX(0, MIN($H531 - SUM($L637:O637), $H531 *  (P583 + P609)))))","v":0.20135713135135158},{"$f":" IF(Q$635 = 1, Q557, IF($H531 < 0, MAX($H531 - SUM($L637:P637), $H531 * (Q583 + Q609)), MAX(0, MIN($H531 - SUM($L637:P637), $H531 *  (Q583 + Q609)))))","v":0.20135713135135158},{"$f":" IF(R$635 = 1, R557, IF($H531 < 0, MAX($H531 - SUM($L637:Q637), $H531 * (R583 + R609)), MAX(0, MIN($H531 - SUM($L637:Q637), $H531 *  (R583 + R609)))))","v":0.20135713135135158},{"$f":" IF(S$635 = 1, S557, IF($H531 < 0, MAX($H531 - SUM($L637:R637), $H531 * (S583 + S609)), MAX(0, MIN($H531 - SUM($L637:R637), $H531 *  (S583 + S609)))))","v":0.20135713135135158},{"$f":" IF(T$635 = 1, T557, IF($H531 < 0, MAX($H531 - SUM($L637:S637), $H531 * (T583 + T609)), MAX(0, MIN($H531 - SUM($L637:S637), $H531 *  (T583 + T609)))))","v":0.20135713135135158},{"$f":" IF(U$635 = 1, U557, IF($H531 < 0, MAX($H531 - SUM($L637:T637), $H531 * (U583 + U609)), MAX(0, MIN($H531 - SUM($L637:T637), $H531 *  (U583 + U609)))))","v":0.20135713135135158},{"$f":" IF(V$635 = 1, V557, IF($H531 < 0, MAX($H531 - SUM($L637:U637), $H531 * (V583 + V609)), MAX(0, MIN($H531 - SUM($L637:U637), $H531 *  (V583 + V609)))))","v":0.20135713135135158},{"$f":" IF(W$635 = 1, W557, IF($H531 < 0, MAX($H531 - SUM($L637:V637), $H531 * (W583 + W609)), MAX(0, MIN($H531 - SUM($L637:V637), $H531 *  (W583 + W609)))))","v":0.20135713135135158},{"$f":" IF(X$635 = 1, X557, IF($H531 < 0, MAX($H531 - SUM($L637:W637), $H531 * (X583 + X609)), MAX(0, MIN($H531 - SUM($L637:W637), $H531 *  (X583 + X609)))))","v":0.20135713135135158},{"$f":" IF(Y$635 = 1, Y557, IF($H531 < 0, MAX($H531 - SUM($L637:X637), $H531 * (Y583 + Y609)), MAX(0, MIN($H531 - SUM($L637:X637), $H531 *  (Y583 + Y609)))))","v":0.20135713135135158},{"$f":" IF(Z$635 = 1, Z557, IF($H531 < 0, MAX($H531 - SUM($L637:Y637), $H531 * (Z583 + Z609)), MAX(0, MIN($H531 - SUM($L637:Y637), $H531 *  (Z583 + Z609)))))","v":0.20135713135135158},{"$f":" IF(AA$635 = 1, AA557, IF($H531 < 0, MAX($H531 - SUM($L637:Z637), $H531 * (AA583 + AA609)), MAX(0, MIN($H531 - SUM($L637:Z637), $H531 *  (AA583 + AA609)))))","v":0.20135713135135158},{"$f":" IF(AB$635 = 1, AB557, IF($H531 < 0, MAX($H531 - SUM($L637:AA637), $H531 * (AB583 + AB609)), MAX(0, MIN($H531 - SUM($L637:AA637), $H531 *  (AB583 + AB609)))))","v":0.20135713135135158},{"$f":" IF(AC$635 = 1, AC557, IF($H531 < 0, MAX($H531 - SUM($L637:AB637), $H531 * (AC583 + AC609)), MAX(0, MIN($H531 - SUM($L637:AB637), $H531 *  (AC583 + AC609)))))","v":0.20135713135135158},{"$f":" IF(AD$635 = 1, AD557, IF($H531 < 0, MAX($H531 - SUM($L637:AC637), $H531 * (AD583 + AD609)), MAX(0, MIN($H531 - SUM($L637:AC637), $H531 *  (AD583 + AD609)))))","v":0.20135713135135158},{"$f":" IF(AE$635 = 1, AE557, IF($H531 < 0, MAX($H531 - SUM($L637:AD637), $H531 * (AE583 + AE609)), MAX(0, MIN($H531 - SUM($L637:AD637), $H531 *  (AE583 + AE609)))))","v":0.20135713135135158},{"$f":" IF(AF$635 = 1, AF557, IF($H531 < 0, MAX($H531 - SUM($L637:AE637), $H531 * (AF583 + AF609)), MAX(0, MIN($H531 - SUM($L637:AE637), $H531 *  (AF583 + AF609)))))","v":0.20135713135135158},{"$f":" IF(AG$635 = 1, AG557, IF($H531 < 0, MAX($H531 - SUM($L637:AF637), $H531 * (AG583 + AG609)), MAX(0, MIN($H531 - SUM($L637:AF637), $H531 *  (AG583 + AG609)))))","v":0.20135713135135158},{"$f":" IF(AH$635 = 1, AH557, IF($H531 < 0, MAX($H531 - SUM($L637:AG637), $H531 * (AH583 + AH609)), MAX(0, MIN($H531 - SUM($L637:AG637), $H531 *  (AH583 + AH609)))))","v":0.13423808756756733},{"$f":" IF(AI$635 = 1, AI557, IF($H531 < 0, MAX($H531 - SUM($L637:AH637), $H531 * (AI583 + AI609)), MAX(0, MIN($H531 - SUM($L637:AH637), $H531 *  (AI583 + AI609)))))","v":0.13423808756756733},{"$f":" IF(AJ$635 = 1, AJ557, IF($H531 < 0, MAX($H531 - SUM($L637:AI637), $H531 * (AJ583 + AJ609)), MAX(0, MIN($H531 - SUM($L637:AI637), $H531 *  (AJ583 + AJ609)))))","v":0.13423808756756733},{"$f":" IF(AK$635 = 1, AK557, IF($H531 < 0, MAX($H531 - SUM($L637:AJ637), $H531 * (AK583 + AK609)), MAX(0, MIN($H531 - SUM($L637:AJ637), $H531 *  (AK583 + AK609)))))","v":0.13423808756756758},{"$f":" IF(AL$635 = 1, AL557, IF($H531 < 0, MAX($H531 - SUM($L637:AK637), $H531 * (AL583 + AL609)), MAX(0, MIN($H531 - SUM($L637:AK637), $H531 *  (AL583 + AL609)))))","v":0.13423808756756758},{"$f":" IF(AM$635 = 1, AM557, IF($H531 < 0, MAX($H531 - SUM($L637:AL637), $H531 * (AM583 + AM609)), MAX(0, MIN($H531 - SUM($L637:AL637), $H531 *  (AM583 + AM609)))))","v":0.13423808756756758},{"$f":" IF(AN$635 = 1, AN557, IF($H531 < 0, MAX($H531 - SUM($L637:AM637), $H531 * (AN583 + AN609)), MAX(0, MIN($H531 - SUM($L637:AM637), $H531 *  (AN583 + AN609)))))","v":0.13423808756756758},{"$f":" IF(AO$635 = 1, AO557, IF($H531 < 0, MAX($H531 - SUM($L637:AN637), $H531 * (AO583 + AO609)), MAX(0, MIN($H531 - SUM($L637:AN637), $H531 *  (AO583 + AO609)))))","v":0.13423808756756758},{"$f":" IF(AP$635 = 1, AP557, IF($H531 < 0, MAX($H531 - SUM($L637:AO637), $H531 * (AP583 + AP609)), MAX(0, MIN($H531 - SUM($L637:AO637), $H531 *  (AP583 + AP609)))))","v":0.13423808756756758},{"$f":" IF(AQ$635 = 1, AQ557, IF($H531 < 0, MAX($H531 - SUM($L637:AP637), $H531 * (AQ583 + AQ609)), MAX(0, MIN($H531 - SUM($L637:AP637), $H531 *  (AQ583 + AQ609)))))","v":0.13423808756756758},{"$f":" IF(AR$635 = 1, AR557, IF($H531 < 0, MAX($H531 - SUM($L637:AQ637), $H531 * (AR583 + AR609)), MAX(0, MIN($H531 - SUM($L637:AQ637), $H531 *  (AR583 + AR609)))))","v":0.13423808756756758},{"$f":" IF(AS$635 = 1, AS557, IF($H531 < 0, MAX($H531 - SUM($L637:AR637), $H531 * (AS583 + AS609)), MAX(0, MIN($H531 - SUM($L637:AR637), $H531 *  (AS583 + AS609)))))","v":0.13423808756756758},{"$f":" IF(AT$635 = 1, AT557, IF($H531 < 0, MAX($H531 - SUM($L637:AS637), $H531 * (AT583 + AT609)), MAX(0, MIN($H531 - SUM($L637:AS637), $H531 *  (AT583 + AT609)))))","v":0.13423808756756758},{"$f":" IF(AU$635 = 1, AU557, IF($H531 < 0, MAX($H531 - SUM($L637:AT637), $H531 * (AU583 + AU609)), MAX(0, MIN($H531 - SUM($L637:AT637), $H531 *  (AU583 + AU609)))))","v":0.13423808756756758},{"$f":" IF(AV$635 = 1, AV557, IF($H531 < 0, MAX($H531 - SUM($L637:AU637), $H531 * (AV583 + AV609)), MAX(0, MIN($H531 - SUM($L637:AU637), $H531 *  (AV583 + AV609)))))","v":0.13423808756756758},{"$f":" IF(AW$635 = 1, AW557, IF($H531 < 0, MAX($H531 - SUM($L637:AV637), $H531 * (AW583 + AW609)), MAX(0, MIN($H531 - SUM($L637:AV637), $H531 *  (AW583 + AW609)))))","v":0.13423808756756758},{"$f":" IF(AX$635 = 1, AX557, IF($H531 < 0, MAX($H531 - SUM($L637:AW637), $H531 * (AX583 + AX609)), MAX(0, MIN($H531 - SUM($L637:AW637), $H531 *  (AX583 + AX609)))))","v":0.13423808756756758},{"$f":" IF(AY$635 = 1, AY557, IF($H531 < 0, MAX($H531 - SUM($L637:AX637), $H531 * (AY583 + AY609)), MAX(0, MIN($H531 - SUM($L637:AX637), $H531 *  (AY583 + AY609)))))","v":0.13423808756756758},{"$f":" IF(AZ$635 = 1, AZ557, IF($H531 < 0, MAX($H531 - SUM($L637:AY637), $H531 * (AZ583 + AZ609)), MAX(0, MIN($H531 - SUM($L637:AY637), $H531 *  (AZ583 + AZ609)))))","v":0.11745832662162048},{"$f":" IF(BA$635 = 1, BA557, IF($H531 < 0, MAX($H531 - SUM($L637:AZ637), $H531 * (BA583 + BA609)), MAX(0, MIN($H531 - SUM($L637:AZ637), $H531 *  (BA583 + BA609)))))","v":0},{"$f":" IF(BB$635 = 1, BB557, IF($H531 < 0, MAX($H531 - SUM($L637:BA637), $H531 * (BB583 + BB609)), MAX(0, MIN($H531 - SUM($L637:BA637), $H531 *  (BB583 + BB609)))))","v":0},{"$f":" IF(BC$635 = 1, BC557, IF($H531 < 0, MAX($H531 - SUM($L637:BB637), $H531 * (BC583 + BC609)), MAX(0, MIN($H531 - SUM($L637:BB637), $H531 *  (BC583 + BC609)))))","v":0},{"$f":" IF(BD$635 = 1, BD557, IF($H531 < 0, MAX($H531 - SUM($L637:BC637), $H531 * (BD583 + BD609)), MAX(0, MIN($H531 - SUM($L637:BC637), $H531 *  (BD583 + BD609)))))","v":0},{"$f":" IF(BE$635 = 1, BE557, IF($H531 < 0, MAX($H531 - SUM($L637:BD637), $H531 * (BE583 + BE609)), MAX(0, MIN($H531 - SUM($L637:BD637), $H531 *  (BE583 + BE609)))))","v":0},{"$f":" IF(BF$635 = 1, BF557, IF($H531 < 0, MAX($H531 - SUM($L637:BE637), $H531 * (BF583 + BF609)), MAX(0, MIN($H531 - SUM($L637:BE637), $H531 *  (BF583 + BF609)))))","v":0},{"$f":" IF(BG$635 = 1, BG557, IF($H531 < 0, MAX($H531 - SUM($L637:BF637), $H531 * (BG583 + BG609)), MAX(0, MIN($H531 - SUM($L637:BF637), $H531 *  (BG583 + BG609)))))","v":0},{"$f":" IF(BH$635 = 1, BH557, IF($H531 < 0, MAX($H531 - SUM($L637:BG637), $H531 * (BH583 + BH609)), MAX(0, MIN($H531 - SUM($L637:BG637), $H531 *  (BH583 + BH609)))))","v":0},{"$f":" IF(BI$635 = 1, BI557, IF($H531 < 0, MAX($H531 - SUM($L637:BH637), $H531 * (BI583 + BI609)), MAX(0, MIN($H531 - SUM($L637:BH637), $H531 *  (BI583 + BI609)))))","v":0},{"$f":" IF(BJ$635 = 1, BJ557, IF($H531 < 0, MAX($H531 - SUM($L637:BI637), $H531 * (BJ583 + BJ609)), MAX(0, MIN($H531 - SUM($L637:BI637), $H531 *  (BJ583 + BJ609)))))","v":0},{"$f":" IF(BK$635 = 1, BK557, IF($H531 < 0, MAX($H531 - SUM($L637:BJ637), $H531 * (BK583 + BK609)), MAX(0, MIN($H531 - SUM($L637:BJ637), $H531 *  (BK583 + BK609)))))","v":0},{"$f":" IF(BL$635 = 1, BL557, IF($H531 < 0, MAX($H531 - SUM($L637:BK637), $H531 * (BL583 + BL609)), MAX(0, MIN($H531 - SUM($L637:BK637), $H531 *  (BL583 + BL609)))))","v":0},{"$f":" IF(BM$635 = 1, BM557, IF($H531 < 0, MAX($H531 - SUM($L637:BL637), $H531 * (BM583 + BM609)), MAX(0, MIN($H531 - SUM($L637:BL637), $H531 *  (BM583 + BM609)))))","v":0},{"$f":" IF(BN$635 = 1, BN557, IF($H531 < 0, MAX($H531 - SUM($L637:BM637), $H531 * (BN583 + BN609)), MAX(0, MIN($H531 - SUM($L637:BM637), $H531 *  (BN583 + BN609)))))","v":0},{"$f":" IF(BO$635 = 1, BO557, IF($H531 < 0, MAX($H531 - SUM($L637:BN637), $H531 * (BO583 + BO609)), MAX(0, MIN($H531 - SUM($L637:BN637), $H531 *  (BO583 + BO609)))))","v":0},{"$f":" IF(BP$635 = 1, BP557, IF($H531 < 0, MAX($H531 - SUM($L637:BO637), $H531 * (BP583 + BP609)), MAX(0, MIN($H531 - SUM($L637:BO637), $H531 *  (BP583 + BP609)))))","v":0},{"$f":" IF(BQ$635 = 1, BQ557, IF($H531 < 0, MAX($H531 - SUM($L637:BP637), $H531 * (BQ583 + BQ609)), MAX(0, MIN($H531 - SUM($L637:BP637), $H531 *  (BQ583 + BQ609)))))","v":0},{"$f":" IF(BR$635 = 1, BR557, IF($H531 < 0, MAX($H531 - SUM($L637:BQ637), $H531 * (BR583 + BR609)), MAX(0, MIN($H531 - SUM($L637:BQ637), $H531 *  (BR583 + BR609)))))","v":0},{"$f":" IF(BS$635 = 1, BS557, IF($H531 < 0, MAX($H531 - SUM($L637:BR637), $H531 * (BS583 + BS609)), MAX(0, MIN($H531 - SUM($L637:BR637), $H531 *  (BS583 + BS609)))))","v":0},{"$f":" IF(BT$635 = 1, BT557, IF($H531 < 0, MAX($H531 - SUM($L637:BS637), $H531 * (BT583 + BT609)), MAX(0, MIN($H531 - SUM($L637:BS637), $H531 *  (BT583 + BT609)))))","v":0},{"$f":" IF(BU$635 = 1, BU557, IF($H531 < 0, MAX($H531 - SUM($L637:BT637), $H531 * (BU583 + BU609)), MAX(0, MIN($H531 - SUM($L637:BT637), $H531 *  (BU583 + BU609)))))","v":0},{"$f":" IF(BV$635 = 1, BV557, IF($H531 < 0, MAX($H531 - SUM($L637:BU637), $H531 * (BV583 + BV609)), MAX(0, MIN($H531 - SUM($L637:BU637), $H531 *  (BV583 + BV609)))))","v":0},{"$f":" IF(BW$635 = 1, BW557, IF($H531 < 0, MAX($H531 - SUM($L637:BV637), $H531 * (BW583 + BW609)), MAX(0, MIN($H531 - SUM($L637:BV637), $H531 *  (BW583 + BW609)))))","v":0},{"$f":" IF(BX$635 = 1, BX557, IF($H531 < 0, MAX($H531 - SUM($L637:BW637), $H531 * (BX583 + BX609)), MAX(0, MIN($H531 - SUM($L637:BW637), $H531 *  (BX583 + BX609)))))","v":0},{"$f":" IF(BY$635 = 1, BY557, IF($H531 < 0, MAX($H531 - SUM($L637:BX637), $H531 * (BY583 + BY609)), MAX(0, MIN($H531 - SUM($L637:BX637), $H531 *  (BY583 + BY609)))))","v":0},{"$f":" IF(BZ$635 = 1, BZ557, IF($H531 < 0, MAX($H531 - SUM($L637:BY637), $H531 * (BZ583 + BZ609)), MAX(0, MIN($H531 - SUM($L637:BY637), $H531 *  (BZ583 + BZ609)))))","v":0},{"$f":" IF(CA$635 = 1, CA557, IF($H531 < 0, MAX($H531 - SUM($L637:BZ637), $H531 * (CA583 + CA609)), MAX(0, MIN($H531 - SUM($L637:BZ637), $H531 *  (CA583 + CA609)))))","v":0}]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$35, \"dd mmm yy\") & \" - real - TN\"","v":"Depreciation - capex addition - 01 Apr 94 - real - TN"},null,null,null,"GBP m",null,11.783796810810799,null,{"$f":" IF(M$635 = 1, M558, IF($H532 < 0, MAX($H532 - SUM($L638:L638), $H532 * (M584 + M610)), MAX(0, MIN($H532 - SUM($L638:L638), $H532 *  (M584 + M610)))))","v":0},{"$f":" IF(N$635 = 1, N558, IF($H532 < 0, MAX($H532 - SUM($L638:M638), $H532 * (N584 + N610)), MAX(0, MIN($H532 - SUM($L638:M638), $H532 *  (N584 + N610)))))","v":0.35351390432432422},{"$f":" IF(O$635 = 1, O558, IF($H532 < 0, MAX($H532 - SUM($L638:N638), $H532 * (O584 + O610)), MAX(0, MIN($H532 - SUM($L638:N638), $H532 *  (O584 + O610)))))","v":0.35351390432432422},{"$f":" IF(P$635 = 1, P558, IF($H532 < 0, MAX($H532 - SUM($L638:O638), $H532 * (P584 + P610)), MAX(0, MIN($H532 - SUM($L638:O638), $H532 *  (P584 + P610)))))","v":0.35351390432432422},{"$f":" IF(Q$635 = 1, Q558, IF($H532 < 0, MAX($H532 - SUM($L638:P638), $H532 * (Q584 + Q610)), MAX(0, MIN($H532 - SUM($L638:P638), $H532 *  (Q584 + Q610)))))","v":0.35351390432432422},{"$f":" IF(R$635 = 1, R558, IF($H532 < 0, MAX($H532 - SUM($L638:Q638), $H532 * (R584 + R610)), MAX(0, MIN($H532 - SUM($L638:Q638), $H532 *  (R584 + R610)))))","v":0.35351390432432422},{"$f":" IF(S$635 = 1, S558, IF($H532 < 0, MAX($H532 - SUM($L638:R638), $H532 * (S584 + S610)), MAX(0, MIN($H532 - SUM($L638:R638), $H532 *  (S584 + S610)))))","v":0.35351390432432422},{"$f":" IF(T$635 = 1, T558, IF($H532 < 0, MAX($H532 - SUM($L638:S638), $H532 * (T584 + T610)), MAX(0, MIN($H532 - SUM($L638:S638), $H532 *  (T584 + T610)))))","v":0.35351390432432422},{"$f":" IF(U$635 = 1, U558, IF($H532 < 0, MAX($H532 - SUM($L638:T638), $H532 * (U584 + U610)), MAX(0, MIN($H532 - SUM($L638:T638), $H532 *  (U584 + U610)))))","v":0.35351390432432422},{"$f":" IF(V$635 = 1, V558, IF($H532 < 0, MAX($H532 - SUM($L638:U638), $H532 * (V584 + V610)), MAX(0, MIN($H532 - SUM($L638:U638), $H532 *  (V584 + V610)))))","v":0.35351390432432422},{"$f":" IF(W$635 = 1, W558, IF($H532 < 0, MAX($H532 - SUM($L638:V638), $H532 * (W584 + W610)), MAX(0, MIN($H532 - SUM($L638:V638), $H532 *  (W584 + W610)))))","v":0.35351390432432422},{"$f":" IF(X$635 = 1, X558, IF($H532 < 0, MAX($H532 - SUM($L638:W638), $H532 * (X584 + X610)), MAX(0, MIN($H532 - SUM($L638:W638), $H532 *  (X584 + X610)))))","v":0.35351390432432422},{"$f":" IF(Y$635 = 1, Y558, IF($H532 < 0, MAX($H532 - SUM($L638:X638), $H532 * (Y584 + Y610)), MAX(0, MIN($H532 - SUM($L638:X638), $H532 *  (Y584 + Y610)))))","v":0.35351390432432422},{"$f":" IF(Z$635 = 1, Z558, IF($H532 < 0, MAX($H532 - SUM($L638:Y638), $H532 * (Z584 + Z610)), MAX(0, MIN($H532 - SUM($L638:Y638), $H532 *  (Z584 + Z610)))))","v":0.35351390432432422},{"$f":" IF(AA$635 = 1, AA558, IF($H532 < 0, MAX($H532 - SUM($L638:Z638), $H532 * (AA584 + AA610)), MAX(0, MIN($H532 - SUM($L638:Z638), $H532 *  (AA584 + AA610)))))","v":0.35351390432432422},{"$f":" IF(AB$635 = 1, AB558, IF($H532 < 0, MAX($H532 - SUM($L638:AA638), $H532 * (AB584 + AB610)), MAX(0, MIN($H532 - SUM($L638:AA638), $H532 *  (AB584 + AB610)))))","v":0.35351390432432422},{"$f":" IF(AC$635 = 1, AC558, IF($H532 < 0, MAX($H532 - SUM($L638:AB638), $H532 * (AC584 + AC610)), MAX(0, MIN($H532 - SUM($L638:AB638), $H532 *  (AC584 + AC610)))))","v":0.35351390432432422},{"$f":" IF(AD$635 = 1, AD558, IF($H532 < 0, MAX($H532 - SUM($L638:AC638), $H532 * (AD584 + AD610)), MAX(0, MIN($H532 - SUM($L638:AC638), $H532 *  (AD584 + AD610)))))","v":0.35351390432432422},{"$f":" IF(AE$635 = 1, AE558, IF($H532 < 0, MAX($H532 - SUM($L638:AD638), $H532 * (AE584 + AE610)), MAX(0, MIN($H532 - SUM($L638:AD638), $H532 *  (AE584 + AE610)))))","v":0.35351390432432422},{"$f":" IF(AF$635 = 1, AF558, IF($H532 < 0, MAX($H532 - SUM($L638:AE638), $H532 * (AF584 + AF610)), MAX(0, MIN($H532 - SUM($L638:AE638), $H532 *  (AF584 + AF610)))))","v":0.35351390432432422},{"$f":" IF(AG$635 = 1, AG558, IF($H532 < 0, MAX($H532 - SUM($L638:AF638), $H532 * (AG584 + AG610)), MAX(0, MIN($H532 - SUM($L638:AF638), $H532 *  (AG584 + AG610)))))","v":0.35351390432432422},{"$f":" IF(AH$635 = 1, AH558, IF($H532 < 0, MAX($H532 - SUM($L638:AG638), $H532 * (AH584 + AH610)), MAX(0, MIN($H532 - SUM($L638:AG638), $H532 *  (AH584 + AH610)))))","v":0.23567593621621571},{"$f":" IF(AI$635 = 1, AI558, IF($H532 < 0, MAX($H532 - SUM($L638:AH638), $H532 * (AI584 + AI610)), MAX(0, MIN($H532 - SUM($L638:AH638), $H532 *  (AI584 + AI610)))))","v":0.23567593621621571},{"$f":" IF(AJ$635 = 1, AJ558, IF($H532 < 0, MAX($H532 - SUM($L638:AI638), $H532 * (AJ584 + AJ610)), MAX(0, MIN($H532 - SUM($L638:AI638), $H532 *  (AJ584 + AJ610)))))","v":0.23567593621621571},{"$f":" IF(AK$635 = 1, AK558, IF($H532 < 0, MAX($H532 - SUM($L638:AJ638), $H532 * (AK584 + AK610)), MAX(0, MIN($H532 - SUM($L638:AJ638), $H532 *  (AK584 + AK610)))))","v":0.23567593621621596},{"$f":" IF(AL$635 = 1, AL558, IF($H532 < 0, MAX($H532 - SUM($L638:AK638), $H532 * (AL584 + AL610)), MAX(0, MIN($H532 - SUM($L638:AK638), $H532 *  (AL584 + AL610)))))","v":0.23567593621621596},{"$f":" IF(AM$635 = 1, AM558, IF($H532 < 0, MAX($H532 - SUM($L638:AL638), $H532 * (AM584 + AM610)), MAX(0, MIN($H532 - SUM($L638:AL638), $H532 *  (AM584 + AM610)))))","v":0.23567593621621596},{"$f":" IF(AN$635 = 1, AN558, IF($H532 < 0, MAX($H532 - SUM($L638:AM638), $H532 * (AN584 + AN610)), MAX(0, MIN($H532 - SUM($L638:AM638), $H532 *  (AN584 + AN610)))))","v":0.23567593621621596},{"$f":" IF(AO$635 = 1, AO558, IF($H532 < 0, MAX($H532 - SUM($L638:AN638), $H532 * (AO584 + AO610)), MAX(0, MIN($H532 - SUM($L638:AN638), $H532 *  (AO584 + AO610)))))","v":0.23567593621621596},{"$f":" IF(AP$635 = 1, AP558, IF($H532 < 0, MAX($H532 - SUM($L638:AO638), $H532 * (AP584 + AP610)), MAX(0, MIN($H532 - SUM($L638:AO638), $H532 *  (AP584 + AP610)))))","v":0.23567593621621596},{"$f":" IF(AQ$635 = 1, AQ558, IF($H532 < 0, MAX($H532 - SUM($L638:AP638), $H532 * (AQ584 + AQ610)), MAX(0, MIN($H532 - SUM($L638:AP638), $H532 *  (AQ584 + AQ610)))))","v":0.23567593621621596},{"$f":" IF(AR$635 = 1, AR558, IF($H532 < 0, MAX($H532 - SUM($L638:AQ638), $H532 * (AR584 + AR610)), MAX(0, MIN($H532 - SUM($L638:AQ638), $H532 *  (AR584 + AR610)))))","v":0.23567593621621596},{"$f":" IF(AS$635 = 1, AS558, IF($H532 < 0, MAX($H532 - SUM($L638:AR638), $H532 * (AS584 + AS610)), MAX(0, MIN($H532 - SUM($L638:AR638), $H532 *  (AS584 + AS610)))))","v":0.23567593621621596},{"$f":" IF(AT$635 = 1, AT558, IF($H532 < 0, MAX($H532 - SUM($L638:AS638), $H532 * (AT584 + AT610)), MAX(0, MIN($H532 - SUM($L638:AS638), $H532 *  (AT584 + AT610)))))","v":0.23567593621621596},{"$f":" IF(AU$635 = 1, AU558, IF($H532 < 0, MAX($H532 - SUM($L638:AT638), $H532 * (AU584 + AU610)), MAX(0, MIN($H532 - SUM($L638:AT638), $H532 *  (AU584 + AU610)))))","v":0.23567593621621596},{"$f":" IF(AV$635 = 1, AV558, IF($H532 < 0, MAX($H532 - SUM($L638:AU638), $H532 * (AV584 + AV610)), MAX(0, MIN($H532 - SUM($L638:AU638), $H532 *  (AV584 + AV610)))))","v":0.23567593621621596},{"$f":" IF(AW$635 = 1, AW558, IF($H532 < 0, MAX($H532 - SUM($L638:AV638), $H532 * (AW584 + AW610)), MAX(0, MIN($H532 - SUM($L638:AV638), $H532 *  (AW584 + AW610)))))","v":0.23567593621621596},{"$f":" IF(AX$635 = 1, AX558, IF($H532 < 0, MAX($H532 - SUM($L638:AW638), $H532 * (AX584 + AX610)), MAX(0, MIN($H532 - SUM($L638:AW638), $H532 *  (AX584 + AX610)))))","v":0.23567593621621596},{"$f":" IF(AY$635 = 1, AY558, IF($H532 < 0, MAX($H532 - SUM($L638:AX638), $H532 * (AY584 + AY610)), MAX(0, MIN($H532 - SUM($L638:AX638), $H532 *  (AY584 + AY610)))))","v":0.23567593621621596},{"$f":" IF(AZ$635 = 1, AZ558, IF($H532 < 0, MAX($H532 - SUM($L638:AY638), $H532 * (AZ584 + AZ610)), MAX(0, MIN($H532 - SUM($L638:AY638), $H532 *  (AZ584 + AZ610)))))","v":0.23567593621621596},{"$f":" IF(BA$635 = 1, BA558, IF($H532 < 0, MAX($H532 - SUM($L638:AZ638), $H532 * (BA584 + BA610)), MAX(0, MIN($H532 - SUM($L638:AZ638), $H532 *  (BA584 + BA610)))))","v":0.23567593621620908},{"$f":" IF(BB$635 = 1, BB558, IF($H532 < 0, MAX($H532 - SUM($L638:BA638), $H532 * (BB584 + BB610)), MAX(0, MIN($H532 - SUM($L638:BA638), $H532 *  (BB584 + BB610)))))","v":0},{"$f":" IF(BC$635 = 1, BC558, IF($H532 < 0, MAX($H532 - SUM($L638:BB638), $H532 * (BC584 + BC610)), MAX(0, MIN($H532 - SUM($L638:BB638), $H532 *  (BC584 + BC610)))))","v":0},{"$f":" IF(BD$635 = 1, BD558, IF($H532 < 0, MAX($H532 - SUM($L638:BC638), $H532 * (BD584 + BD610)), MAX(0, MIN($H532 - SUM($L638:BC638), $H532 *  (BD584 + BD610)))))","v":0},{"$f":" IF(BE$635 = 1, BE558, IF($H532 < 0, MAX($H532 - SUM($L638:BD638), $H532 * (BE584 + BE610)), MAX(0, MIN($H532 - SUM($L638:BD638), $H532 *  (BE584 + BE610)))))","v":0},{"$f":" IF(BF$635 = 1, BF558, IF($H532 < 0, MAX($H532 - SUM($L638:BE638), $H532 * (BF584 + BF610)), MAX(0, MIN($H532 - SUM($L638:BE638), $H532 *  (BF584 + BF610)))))","v":0},{"$f":" IF(BG$635 = 1, BG558, IF($H532 < 0, MAX($H532 - SUM($L638:BF638), $H532 * (BG584 + BG610)), MAX(0, MIN($H532 - SUM($L638:BF638), $H532 *  (BG584 + BG610)))))","v":0},{"$f":" IF(BH$635 = 1, BH558, IF($H532 < 0, MAX($H532 - SUM($L638:BG638), $H532 * (BH584 + BH610)), MAX(0, MIN($H532 - SUM($L638:BG638), $H532 *  (BH584 + BH610)))))","v":0},{"$f":" IF(BI$635 = 1, BI558, IF($H532 < 0, MAX($H532 - SUM($L638:BH638), $H532 * (BI584 + BI610)), MAX(0, MIN($H532 - SUM($L638:BH638), $H532 *  (BI584 + BI610)))))","v":0},{"$f":" IF(BJ$635 = 1, BJ558, IF($H532 < 0, MAX($H532 - SUM($L638:BI638), $H532 * (BJ584 + BJ610)), MAX(0, MIN($H532 - SUM($L638:BI638), $H532 *  (BJ584 + BJ610)))))","v":0},{"$f":" IF(BK$635 = 1, BK558, IF($H532 < 0, MAX($H532 - SUM($L638:BJ638), $H532 * (BK584 + BK610)), MAX(0, MIN($H532 - SUM($L638:BJ638), $H532 *  (BK584 + BK610)))))","v":0},{"$f":" IF(BL$635 = 1, BL558, IF($H532 < 0, MAX($H532 - SUM($L638:BK638), $H532 * (BL584 + BL610)), MAX(0, MIN($H532 - SUM($L638:BK638), $H532 *  (BL584 + BL610)))))","v":0},{"$f":" IF(BM$635 = 1, BM558, IF($H532 < 0, MAX($H532 - SUM($L638:BL638), $H532 * (BM584 + BM610)), MAX(0, MIN($H532 - SUM($L638:BL638), $H532 *  (BM584 + BM610)))))","v":0},{"$f":" IF(BN$635 = 1, BN558, IF($H532 < 0, MAX($H532 - SUM($L638:BM638), $H532 * (BN584 + BN610)), MAX(0, MIN($H532 - SUM($L638:BM638), $H532 *  (BN584 + BN610)))))","v":0},{"$f":" IF(BO$635 = 1, BO558, IF($H532 < 0, MAX($H532 - SUM($L638:BN638), $H532 * (BO584 + BO610)), MAX(0, MIN($H532 - SUM($L638:BN638), $H532 *  (BO584 + BO610)))))","v":0},{"$f":" IF(BP$635 = 1, BP558, IF($H532 < 0, MAX($H532 - SUM($L638:BO638), $H532 * (BP584 + BP610)), MAX(0, MIN($H532 - SUM($L638:BO638), $H532 *  (BP584 + BP610)))))","v":0},{"$f":" IF(BQ$635 = 1, BQ558, IF($H532 < 0, MAX($H532 - SUM($L638:BP638), $H532 * (BQ584 + BQ610)), MAX(0, MIN($H532 - SUM($L638:BP638), $H532 *  (BQ584 + BQ610)))))","v":0},{"$f":" IF(BR$635 = 1, BR558, IF($H532 < 0, MAX($H532 - SUM($L638:BQ638), $H532 * (BR584 + BR610)), MAX(0, MIN($H532 - SUM($L638:BQ638), $H532 *  (BR584 + BR610)))))","v":0},{"$f":" IF(BS$635 = 1, BS558, IF($H532 < 0, MAX($H532 - SUM($L638:BR638), $H532 * (BS584 + BS610)), MAX(0, MIN($H532 - SUM($L638:BR638), $H532 *  (BS584 + BS610)))))","v":0},{"$f":" IF(BT$635 = 1, BT558, IF($H532 < 0, MAX($H532 - SUM($L638:BS638), $H532 * (BT584 + BT610)), MAX(0, MIN($H532 - SUM($L638:BS638), $H532 *  (BT584 + BT610)))))","v":0},{"$f":" IF(BU$635 = 1, BU558, IF($H532 < 0, MAX($H532 - SUM($L638:BT638), $H532 * (BU584 + BU610)), MAX(0, MIN($H532 - SUM($L638:BT638), $H532 *  (BU584 + BU610)))))","v":0},{"$f":" IF(BV$635 = 1, BV558, IF($H532 < 0, MAX($H532 - SUM($L638:BU638), $H532 * (BV584 + BV610)), MAX(0, MIN($H532 - SUM($L638:BU638), $H532 *  (BV584 + BV610)))))","v":0},{"$f":" IF(BW$635 = 1, BW558, IF($H532 < 0, MAX($H532 - SUM($L638:BV638), $H532 * (BW584 + BW610)), MAX(0, MIN($H532 - SUM($L638:BV638), $H532 *  (BW584 + BW610)))))","v":0},{"$f":" IF(BX$635 = 1, BX558, IF($H532 < 0, MAX($H532 - SUM($L638:BW638), $H532 * (BX584 + BX610)), MAX(0, MIN($H532 - SUM($L638:BW638), $H532 *  (BX584 + BX610)))))","v":0},{"$f":" IF(BY$635 = 1, BY558, IF($H532 < 0, MAX($H532 - SUM($L638:BX638), $H532 * (BY584 + BY610)), MAX(0, MIN($H532 - SUM($L638:BX638), $H532 *  (BY584 + BY610)))))","v":0},{"$f":" IF(BZ$635 = 1, BZ558, IF($H532 < 0, MAX($H532 - SUM($L638:BY638), $H532 * (BZ584 + BZ610)), MAX(0, MIN($H532 - SUM($L638:BY638), $H532 *  (BZ584 + BZ610)))))","v":0},{"$f":" IF(CA$635 = 1, CA558, IF($H532 < 0, MAX($H532 - SUM($L638:BZ638), $H532 * (CA584 + CA610)), MAX(0, MIN($H532 - SUM($L638:BZ638), $H532 *  (CA584 + CA610)))))","v":0}]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$36, \"dd mmm yy\") & \" - real - TN\"","v":"Depreciation - capex addition - 01 Apr 95 - real - TN"},null,null,null,"GBP m",null,13.727521945945982,null,{"$f":" IF(M$635 = 1, M559, IF($H533 < 0, MAX($H533 - SUM($L639:L639), $H533 * (M585 + M611)), MAX(0, MIN($H533 - SUM($L639:L639), $H533 *  (M585 + M611)))))","v":0},{"$f":" IF(N$635 = 1, N559, IF($H533 < 0, MAX($H533 - SUM($L639:M639), $H533 * (N585 + N611)), MAX(0, MIN($H533 - SUM($L639:M639), $H533 *  (N585 + N611)))))","v":0},{"$f":" IF(O$635 = 1, O559, IF($H533 < 0, MAX($H533 - SUM($L639:N639), $H533 * (O585 + O611)), MAX(0, MIN($H533 - SUM($L639:N639), $H533 *  (O585 + O611)))))","v":0.41182565837837903},{"$f":" IF(P$635 = 1, P559, IF($H533 < 0, MAX($H533 - SUM($L639:O639), $H533 * (P585 + P611)), MAX(0, MIN($H533 - SUM($L639:O639), $H533 *  (P585 + P611)))))","v":0.41182565837837903},{"$f":" IF(Q$635 = 1, Q559, IF($H533 < 0, MAX($H533 - SUM($L639:P639), $H533 * (Q585 + Q611)), MAX(0, MIN($H533 - SUM($L639:P639), $H533 *  (Q585 + Q611)))))","v":0.41182565837837903},{"$f":" IF(R$635 = 1, R559, IF($H533 < 0, MAX($H533 - SUM($L639:Q639), $H533 * (R585 + R611)), MAX(0, MIN($H533 - SUM($L639:Q639), $H533 *  (R585 + R611)))))","v":0.41182565837837903},{"$f":" IF(S$635 = 1, S559, IF($H533 < 0, MAX($H533 - SUM($L639:R639), $H533 * (S585 + S611)), MAX(0, MIN($H533 - SUM($L639:R639), $H533 *  (S585 + S611)))))","v":0.41182565837837903},{"$f":" IF(T$635 = 1, T559, IF($H533 < 0, MAX($H533 - SUM($L639:S639), $H533 * (T585 + T611)), MAX(0, MIN($H533 - SUM($L639:S639), $H533 *  (T585 + T611)))))","v":0.41182565837837903},{"$f":" IF(U$635 = 1, U559, IF($H533 < 0, MAX($H533 - SUM($L639:T639), $H533 * (U585 + U611)), MAX(0, MIN($H533 - SUM($L639:T639), $H533 *  (U585 + U611)))))","v":0.41182565837837903},{"$f":" IF(V$635 = 1, V559, IF($H533 < 0, MAX($H533 - SUM($L639:U639), $H533 * (V585 + V611)), MAX(0, MIN($H533 - SUM($L639:U639), $H533 *  (V585 + V611)))))","v":0.41182565837837903},{"$f":" IF(W$635 = 1, W559, IF($H533 < 0, MAX($H533 - SUM($L639:V639), $H533 * (W585 + W611)), MAX(0, MIN($H533 - SUM($L639:V639), $H533 *  (W585 + W611)))))","v":0.41182565837837903},{"$f":" IF(X$635 = 1, X559, IF($H533 < 0, MAX($H533 - SUM($L639:W639), $H533 * (X585 + X611)), MAX(0, MIN($H533 - SUM($L639:W639), $H533 *  (X585 + X611)))))","v":0.41182565837837903},{"$f":" IF(Y$635 = 1, Y559, IF($H533 < 0, MAX($H533 - SUM($L639:X639), $H533 * (Y585 + Y611)), MAX(0, MIN($H533 - SUM($L639:X639), $H533 *  (Y585 + Y611)))))","v":0.41182565837837903},{"$f":" IF(Z$635 = 1, Z559, IF($H533 < 0, MAX($H533 - SUM($L639:Y639), $H533 * (Z585 + Z611)), MAX(0, MIN($H533 - SUM($L639:Y639), $H533 *  (Z585 + Z611)))))","v":0.41182565837837903},{"$f":" IF(AA$635 = 1, AA559, IF($H533 < 0, MAX($H533 - SUM($L639:Z639), $H533 * (AA585 + AA611)), MAX(0, MIN($H533 - SUM($L639:Z639), $H533 *  (AA585 + AA611)))))","v":0.41182565837837903},{"$f":" IF(AB$635 = 1, AB559, IF($H533 < 0, MAX($H533 - SUM($L639:AA639), $H533 * (AB585 + AB611)), MAX(0, MIN($H533 - SUM($L639:AA639), $H533 *  (AB585 + AB611)))))","v":0.41182565837837903},{"$f":" IF(AC$635 = 1, AC559, IF($H533 < 0, MAX($H533 - SUM($L639:AB639), $H533 * (AC585 + AC611)), MAX(0, MIN($H533 - SUM($L639:AB639), $H533 *  (AC585 + AC611)))))","v":0.41182565837837903},{"$f":" IF(AD$635 = 1, AD559, IF($H533 < 0, MAX($H533 - SUM($L639:AC639), $H533 * (AD585 + AD611)), MAX(0, MIN($H533 - SUM($L639:AC639), $H533 *  (AD585 + AD611)))))","v":0.41182565837837903},{"$f":" IF(AE$635 = 1, AE559, IF($H533 < 0, MAX($H533 - SUM($L639:AD639), $H533 * (AE585 + AE611)), MAX(0, MIN($H533 - SUM($L639:AD639), $H533 *  (AE585 + AE611)))))","v":0.41182565837837903},{"$f":" IF(AF$635 = 1, AF559, IF($H533 < 0, MAX($H533 - SUM($L639:AE639), $H533 * (AF585 + AF611)), MAX(0, MIN($H533 - SUM($L639:AE639), $H533 *  (AF585 + AF611)))))","v":0.41182565837837903},{"$f":" IF(AG$635 = 1, AG559, IF($H533 < 0, MAX($H533 - SUM($L639:AF639), $H533 * (AG585 + AG611)), MAX(0, MIN($H533 - SUM($L639:AF639), $H533 *  (AG585 + AG611)))))","v":0.41182565837837903},{"$f":" IF(AH$635 = 1, AH559, IF($H533 < 0, MAX($H533 - SUM($L639:AG639), $H533 * (AH585 + AH611)), MAX(0, MIN($H533 - SUM($L639:AG639), $H533 *  (AH585 + AH611)))))","v":0.41182565837837903},{"$f":" IF(AI$635 = 1, AI559, IF($H533 < 0, MAX($H533 - SUM($L639:AH639), $H533 * (AI585 + AI611)), MAX(0, MIN($H533 - SUM($L639:AH639), $H533 *  (AI585 + AI611)))))","v":0.27455043891891895},{"$f":" IF(AJ$635 = 1, AJ559, IF($H533 < 0, MAX($H533 - SUM($L639:AI639), $H533 * (AJ585 + AJ611)), MAX(0, MIN($H533 - SUM($L639:AI639), $H533 *  (AJ585 + AJ611)))))","v":0.27455043891891895},{"$f":" IF(AK$635 = 1, AK559, IF($H533 < 0, MAX($H533 - SUM($L639:AJ639), $H533 * (AK585 + AK611)), MAX(0, MIN($H533 - SUM($L639:AJ639), $H533 *  (AK585 + AK611)))))","v":0.27455043891892017},{"$f":" IF(AL$635 = 1, AL559, IF($H533 < 0, MAX($H533 - SUM($L639:AK639), $H533 * (AL585 + AL611)), MAX(0, MIN($H533 - SUM($L639:AK639), $H533 *  (AL585 + AL611)))))","v":0.27455043891892017},{"$f":" IF(AM$635 = 1, AM559, IF($H533 < 0, MAX($H533 - SUM($L639:AL639), $H533 * (AM585 + AM611)), MAX(0, MIN($H533 - SUM($L639:AL639), $H533 *  (AM585 + AM611)))))","v":0.27455043891892017},{"$f":" IF(AN$635 = 1, AN559, IF($H533 < 0, MAX($H533 - SUM($L639:AM639), $H533 * (AN585 + AN611)), MAX(0, MIN($H533 - SUM($L639:AM639), $H533 *  (AN585 + AN611)))))","v":0.27455043891892017},{"$f":" IF(AO$635 = 1, AO559, IF($H533 < 0, MAX($H533 - SUM($L639:AN639), $H533 * (AO585 + AO611)), MAX(0, MIN($H533 - SUM($L639:AN639), $H533 *  (AO585 + AO611)))))","v":0.27455043891892017},{"$f":" IF(AP$635 = 1, AP559, IF($H533 < 0, MAX($H533 - SUM($L639:AO639), $H533 * (AP585 + AP611)), MAX(0, MIN($H533 - SUM($L639:AO639), $H533 *  (AP585 + AP611)))))","v":0.27455043891892017},{"$f":" IF(AQ$635 = 1, AQ559, IF($H533 < 0, MAX($H533 - SUM($L639:AP639), $H533 * (AQ585 + AQ611)), MAX(0, MIN($H533 - SUM($L639:AP639), $H533 *  (AQ585 + AQ611)))))","v":0.27455043891892017},{"$f":" IF(AR$635 = 1, AR559, IF($H533 < 0, MAX($H533 - SUM($L639:AQ639), $H533 * (AR585 + AR611)), MAX(0, MIN($H533 - SUM($L639:AQ639), $H533 *  (AR585 + AR611)))))","v":0.27455043891892017},{"$f":" IF(AS$635 = 1, AS559, IF($H533 < 0, MAX($H533 - SUM($L639:AR639), $H533 * (AS585 + AS611)), MAX(0, MIN($H533 - SUM($L639:AR639), $H533 *  (AS585 + AS611)))))","v":0.27455043891892017},{"$f":" IF(AT$635 = 1, AT559, IF($H533 < 0, MAX($H533 - SUM($L639:AS639), $H533 * (AT585 + AT611)), MAX(0, MIN($H533 - SUM($L639:AS639), $H533 *  (AT585 + AT611)))))","v":0.27455043891892017},{"$f":" IF(AU$635 = 1, AU559, IF($H533 < 0, MAX($H533 - SUM($L639:AT639), $H533 * (AU585 + AU611)), MAX(0, MIN($H533 - SUM($L639:AT639), $H533 *  (AU585 + AU611)))))","v":0.27455043891892017},{"$f":" IF(AV$635 = 1, AV559, IF($H533 < 0, MAX($H533 - SUM($L639:AU639), $H533 * (AV585 + AV611)), MAX(0, MIN($H533 - SUM($L639:AU639), $H533 *  (AV585 + AV611)))))","v":0.27455043891892017},{"$f":" IF(AW$635 = 1, AW559, IF($H533 < 0, MAX($H533 - SUM($L639:AV639), $H533 * (AW585 + AW611)), MAX(0, MIN($H533 - SUM($L639:AV639), $H533 *  (AW585 + AW611)))))","v":0.27455043891892017},{"$f":" IF(AX$635 = 1, AX559, IF($H533 < 0, MAX($H533 - SUM($L639:AW639), $H533 * (AX585 + AX611)), MAX(0, MIN($H533 - SUM($L639:AW639), $H533 *  (AX585 + AX611)))))","v":0.27455043891892017},{"$f":" IF(AY$635 = 1, AY559, IF($H533 < 0, MAX($H533 - SUM($L639:AX639), $H533 * (AY585 + AY611)), MAX(0, MIN($H533 - SUM($L639:AX639), $H533 *  (AY585 + AY611)))))","v":0.27455043891892017},{"$f":" IF(AZ$635 = 1, AZ559, IF($H533 < 0, MAX($H533 - SUM($L639:AY639), $H533 * (AZ585 + AZ611)), MAX(0, MIN($H533 - SUM($L639:AY639), $H533 *  (AZ585 + AZ611)))))","v":0.27455043891892017},{"$f":" IF(BA$635 = 1, BA559, IF($H533 < 0, MAX($H533 - SUM($L639:AZ639), $H533 * (BA585 + BA611)), MAX(0, MIN($H533 - SUM($L639:AZ639), $H533 *  (BA585 + BA611)))))","v":0.27455043891892017},{"$f":" IF(BB$635 = 1, BB559, IF($H533 < 0, MAX($H533 - SUM($L639:BA639), $H533 * (BB585 + BB611)), MAX(0, MIN($H533 - SUM($L639:BA639), $H533 *  (BB585 + BB611)))))","v":0.27455043891892017},{"$f":" IF(BC$635 = 1, BC559, IF($H533 < 0, MAX($H533 - SUM($L639:BB639), $H533 * (BC585 + BC611)), MAX(0, MIN($H533 - SUM($L639:BB639), $H533 *  (BC585 + BC611)))))","v":0},{"$f":" IF(BD$635 = 1, BD559, IF($H533 < 0, MAX($H533 - SUM($L639:BC639), $H533 * (BD585 + BD611)), MAX(0, MIN($H533 - SUM($L639:BC639), $H533 *  (BD585 + BD611)))))","v":0},{"$f":" IF(BE$635 = 1, BE559, IF($H533 < 0, MAX($H533 - SUM($L639:BD639), $H533 * (BE585 + BE611)), MAX(0, MIN($H533 - SUM($L639:BD639), $H533 *  (BE585 + BE611)))))","v":0},{"$f":" IF(BF$635 = 1, BF559, IF($H533 < 0, MAX($H533 - SUM($L639:BE639), $H533 * (BF585 + BF611)), MAX(0, MIN($H533 - SUM($L639:BE639), $H533 *  (BF585 + BF611)))))","v":0},{"$f":" IF(BG$635 = 1, BG559, IF($H533 < 0, MAX($H533 - SUM($L639:BF639), $H533 * (BG585 + BG611)), MAX(0, MIN($H533 - SUM($L639:BF639), $H533 *  (BG585 + BG611)))))","v":0},{"$f":" IF(BH$635 = 1, BH559, IF($H533 < 0, MAX($H533 - SUM($L639:BG639), $H533 * (BH585 + BH611)), MAX(0, MIN($H533 - SUM($L639:BG639), $H533 *  (BH585 + BH611)))))","v":0},{"$f":" IF(BI$635 = 1, BI559, IF($H533 < 0, MAX($H533 - SUM($L639:BH639), $H533 * (BI585 + BI611)), MAX(0, MIN($H533 - SUM($L639:BH639), $H533 *  (BI585 + BI611)))))","v":0},{"$f":" IF(BJ$635 = 1, BJ559, IF($H533 < 0, MAX($H533 - SUM($L639:BI639), $H533 * (BJ585 + BJ611)), MAX(0, MIN($H533 - SUM($L639:BI639), $H533 *  (BJ585 + BJ611)))))","v":0},{"$f":" IF(BK$635 = 1, BK559, IF($H533 < 0, MAX($H533 - SUM($L639:BJ639), $H533 * (BK585 + BK611)), MAX(0, MIN($H533 - SUM($L639:BJ639), $H533 *  (BK585 + BK611)))))","v":0},{"$f":" IF(BL$635 = 1, BL559, IF($H533 < 0, MAX($H533 - SUM($L639:BK639), $H533 * (BL585 + BL611)), MAX(0, MIN($H533 - SUM($L639:BK639), $H533 *  (BL585 + BL611)))))","v":0},{"$f":" IF(BM$635 = 1, BM559, IF($H533 < 0, MAX($H533 - SUM($L639:BL639), $H533 * (BM585 + BM611)), MAX(0, MIN($H533 - SUM($L639:BL639), $H533 *  (BM585 + BM611)))))","v":0},{"$f":" IF(BN$635 = 1, BN559, IF($H533 < 0, MAX($H533 - SUM($L639:BM639), $H533 * (BN585 + BN611)), MAX(0, MIN($H533 - SUM($L639:BM639), $H533 *  (BN585 + BN611)))))","v":0},{"$f":" IF(BO$635 = 1, BO559, IF($H533 < 0, MAX($H533 - SUM($L639:BN639), $H533 * (BO585 + BO611)), MAX(0, MIN($H533 - SUM($L639:BN639), $H533 *  (BO585 + BO611)))))","v":0},{"$f":" IF(BP$635 = 1, BP559, IF($H533 < 0, MAX($H533 - SUM($L639:BO639), $H533 * (BP585 + BP611)), MAX(0, MIN($H533 - SUM($L639:BO639), $H533 *  (BP585 + BP611)))))","v":0},{"$f":" IF(BQ$635 = 1, BQ559, IF($H533 < 0, MAX($H533 - SUM($L639:BP639), $H533 * (BQ585 + BQ611)), MAX(0, MIN($H533 - SUM($L639:BP639), $H533 *  (BQ585 + BQ611)))))","v":0},{"$f":" IF(BR$635 = 1, BR559, IF($H533 < 0, MAX($H533 - SUM($L639:BQ639), $H533 * (BR585 + BR611)), MAX(0, MIN($H533 - SUM($L639:BQ639), $H533 *  (BR585 + BR611)))))","v":0},{"$f":" IF(BS$635 = 1, BS559, IF($H533 < 0, MAX($H533 - SUM($L639:BR639), $H533 * (BS585 + BS611)), MAX(0, MIN($H533 - SUM($L639:BR639), $H533 *  (BS585 + BS611)))))","v":0},{"$f":" IF(BT$635 = 1, BT559, IF($H533 < 0, MAX($H533 - SUM($L639:BS639), $H533 * (BT585 + BT611)), MAX(0, MIN($H533 - SUM($L639:BS639), $H533 *  (BT585 + BT611)))))","v":0},{"$f":" IF(BU$635 = 1, BU559, IF($H533 < 0, MAX($H533 - SUM($L639:BT639), $H533 * (BU585 + BU611)), MAX(0, MIN($H533 - SUM($L639:BT639), $H533 *  (BU585 + BU611)))))","v":0},{"$f":" IF(BV$635 = 1, BV559, IF($H533 < 0, MAX($H533 - SUM($L639:BU639), $H533 * (BV585 + BV611)), MAX(0, MIN($H533 - SUM($L639:BU639), $H533 *  (BV585 + BV611)))))","v":0},{"$f":" IF(BW$635 = 1, BW559, IF($H533 < 0, MAX($H533 - SUM($L639:BV639), $H533 * (BW585 + BW611)), MAX(0, MIN($H533 - SUM($L639:BV639), $H533 *  (BW585 + BW611)))))","v":0},{"$f":" IF(BX$635 = 1, BX559, IF($H533 < 0, MAX($H533 - SUM($L639:BW639), $H533 * (BX585 + BX611)), MAX(0, MIN($H533 - SUM($L639:BW639), $H533 *  (BX585 + BX611)))))","v":0},{"$f":" IF(BY$635 = 1, BY559, IF($H533 < 0, MAX($H533 - SUM($L639:BX639), $H533 * (BY585 + BY611)), MAX(0, MIN($H533 - SUM($L639:BX639), $H533 *  (BY585 + BY611)))))","v":0},{"$f":" IF(BZ$635 = 1, BZ559, IF($H533 < 0, MAX($H533 - SUM($L639:BY639), $H533 * (BZ585 + BZ611)), MAX(0, MIN($H533 - SUM($L639:BY639), $H533 *  (BZ585 + BZ611)))))","v":0},{"$f":" IF(CA$635 = 1, CA559, IF($H533 < 0, MAX($H533 - SUM($L639:BZ639), $H533 * (CA585 + CA611)), MAX(0, MIN($H533 - SUM($L639:BZ639), $H533 *  (CA585 + CA611)))))","v":0}]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$37, \"dd mmm yy\") & \" - real - TN\"","v":"Depreciation - capex addition - 01 Apr 96 - real - TN"},null,null,null,"GBP m",null,15.003083675675665,null,{"$f":" IF(M$635 = 1, M560, IF($H534 < 0, MAX($H534 - SUM($L640:L640), $H534 * (M586 + M612)), MAX(0, MIN($H534 - SUM($L640:L640), $H534 *  (M586 + M612)))))","v":0},{"$f":" IF(N$635 = 1, N560, IF($H534 < 0, MAX($H534 - SUM($L640:M640), $H534 * (N586 + N612)), MAX(0, MIN($H534 - SUM($L640:M640), $H534 *  (N586 + N612)))))","v":0},{"$f":" IF(O$635 = 1, O560, IF($H534 < 0, MAX($H534 - SUM($L640:N640), $H534 * (O586 + O612)), MAX(0, MIN($H534 - SUM($L640:N640), $H534 *  (O586 + O612)))))","v":0},{"$f":" IF(P$635 = 1, P560, IF($H534 < 0, MAX($H534 - SUM($L640:O640), $H534 * (P586 + P612)), MAX(0, MIN($H534 - SUM($L640:O640), $H534 *  (P586 + P612)))))","v":0.45009251027027058},{"$f":" IF(Q$635 = 1, Q560, IF($H534 < 0, MAX($H534 - SUM($L640:P640), $H534 * (Q586 + Q612)), MAX(0, MIN($H534 - SUM($L640:P640), $H534 *  (Q586 + Q612)))))","v":0.45009251027027058},{"$f":" IF(R$635 = 1, R560, IF($H534 < 0, MAX($H534 - SUM($L640:Q640), $H534 * (R586 + R612)), MAX(0, MIN($H534 - SUM($L640:Q640), $H534 *  (R586 + R612)))))","v":0.45009251027027058},{"$f":" IF(S$635 = 1, S560, IF($H534 < 0, MAX($H534 - SUM($L640:R640), $H534 * (S586 + S612)), MAX(0, MIN($H534 - SUM($L640:R640), $H534 *  (S586 + S612)))))","v":0.45009251027027058},{"$f":" IF(T$635 = 1, T560, IF($H534 < 0, MAX($H534 - SUM($L640:S640), $H534 * (T586 + T612)), MAX(0, MIN($H534 - SUM($L640:S640), $H534 *  (T586 + T612)))))","v":0.45009251027027058},{"$f":" IF(U$635 = 1, U560, IF($H534 < 0, MAX($H534 - SUM($L640:T640), $H534 * (U586 + U612)), MAX(0, MIN($H534 - SUM($L640:T640), $H534 *  (U586 + U612)))))","v":0.45009251027027058},{"$f":" IF(V$635 = 1, V560, IF($H534 < 0, MAX($H534 - SUM($L640:U640), $H534 * (V586 + V612)), MAX(0, MIN($H534 - SUM($L640:U640), $H534 *  (V586 + V612)))))","v":0.45009251027027058},{"$f":" IF(W$635 = 1, W560, IF($H534 < 0, MAX($H534 - SUM($L640:V640), $H534 * (W586 + W612)), MAX(0, MIN($H534 - SUM($L640:V640), $H534 *  (W586 + W612)))))","v":0.45009251027027058},{"$f":" IF(X$635 = 1, X560, IF($H534 < 0, MAX($H534 - SUM($L640:W640), $H534 * (X586 + X612)), MAX(0, MIN($H534 - SUM($L640:W640), $H534 *  (X586 + X612)))))","v":0.45009251027027058},{"$f":" IF(Y$635 = 1, Y560, IF($H534 < 0, MAX($H534 - SUM($L640:X640), $H534 * (Y586 + Y612)), MAX(0, MIN($H534 - SUM($L640:X640), $H534 *  (Y586 + Y612)))))","v":0.45009251027027058},{"$f":" IF(Z$635 = 1, Z560, IF($H534 < 0, MAX($H534 - SUM($L640:Y640), $H534 * (Z586 + Z612)), MAX(0, MIN($H534 - SUM($L640:Y640), $H534 *  (Z586 + Z612)))))","v":0.45009251027027058},{"$f":" IF(AA$635 = 1, AA560, IF($H534 < 0, MAX($H534 - SUM($L640:Z640), $H534 * (AA586 + AA612)), MAX(0, MIN($H534 - SUM($L640:Z640), $H534 *  (AA586 + AA612)))))","v":0.45009251027027058},{"$f":" IF(AB$635 = 1, AB560, IF($H534 < 0, MAX($H534 - SUM($L640:AA640), $H534 * (AB586 + AB612)), MAX(0, MIN($H534 - SUM($L640:AA640), $H534 *  (AB586 + AB612)))))","v":0.45009251027027058},{"$f":" IF(AC$635 = 1, AC560, IF($H534 < 0, MAX($H534 - SUM($L640:AB640), $H534 * (AC586 + AC612)), MAX(0, MIN($H534 - SUM($L640:AB640), $H534 *  (AC586 + AC612)))))","v":0.45009251027027058},{"$f":" IF(AD$635 = 1, AD560, IF($H534 < 0, MAX($H534 - SUM($L640:AC640), $H534 * (AD586 + AD612)), MAX(0, MIN($H534 - SUM($L640:AC640), $H534 *  (AD586 + AD612)))))","v":0.45009251027027058},{"$f":" IF(AE$635 = 1, AE560, IF($H534 < 0, MAX($H534 - SUM($L640:AD640), $H534 * (AE586 + AE612)), MAX(0, MIN($H534 - SUM($L640:AD640), $H534 *  (AE586 + AE612)))))","v":0.45009251027027058},{"$f":" IF(AF$635 = 1, AF560, IF($H534 < 0, MAX($H534 - SUM($L640:AE640), $H534 * (AF586 + AF612)), MAX(0, MIN($H534 - SUM($L640:AE640), $H534 *  (AF586 + AF612)))))","v":0.45009251027027058},{"$f":" IF(AG$635 = 1, AG560, IF($H534 < 0, MAX($H534 - SUM($L640:AF640), $H534 * (AG586 + AG612)), MAX(0, MIN($H534 - SUM($L640:AF640), $H534 *  (AG586 + AG612)))))","v":0.45009251027027058},{"$f":" IF(AH$635 = 1, AH560, IF($H534 < 0, MAX($H534 - SUM($L640:AG640), $H534 * (AH586 + AH612)), MAX(0, MIN($H534 - SUM($L640:AG640), $H534 *  (AH586 + AH612)))))","v":0.45009251027027058},{"$f":" IF(AI$635 = 1, AI560, IF($H534 < 0, MAX($H534 - SUM($L640:AH640), $H534 * (AI586 + AI612)), MAX(0, MIN($H534 - SUM($L640:AH640), $H534 *  (AI586 + AI612)))))","v":0.45009251027027058},{"$f":" IF(AJ$635 = 1, AJ560, IF($H534 < 0, MAX($H534 - SUM($L640:AI640), $H534 * (AJ586 + AJ612)), MAX(0, MIN($H534 - SUM($L640:AI640), $H534 *  (AJ586 + AJ612)))))","v":0.3000616735135137},{"$f":" IF(AK$635 = 1, AK560, IF($H534 < 0, MAX($H534 - SUM($L640:AJ640), $H534 * (AK586 + AK612)), MAX(0, MIN($H534 - SUM($L640:AJ640), $H534 *  (AK586 + AK612)))))","v":0.3000616735135137},{"$f":" IF(AL$635 = 1, AL560, IF($H534 < 0, MAX($H534 - SUM($L640:AK640), $H534 * (AL586 + AL612)), MAX(0, MIN($H534 - SUM($L640:AK640), $H534 *  (AL586 + AL612)))))","v":0.3000616735135137},{"$f":" IF(AM$635 = 1, AM560, IF($H534 < 0, MAX($H534 - SUM($L640:AL640), $H534 * (AM586 + AM612)), MAX(0, MIN($H534 - SUM($L640:AL640), $H534 *  (AM586 + AM612)))))","v":0.3000616735135137},{"$f":" IF(AN$635 = 1, AN560, IF($H534 < 0, MAX($H534 - SUM($L640:AM640), $H534 * (AN586 + AN612)), MAX(0, MIN($H534 - SUM($L640:AM640), $H534 *  (AN586 + AN612)))))","v":0.3000616735135137},{"$f":" IF(AO$635 = 1, AO560, IF($H534 < 0, MAX($H534 - SUM($L640:AN640), $H534 * (AO586 + AO612)), MAX(0, MIN($H534 - SUM($L640:AN640), $H534 *  (AO586 + AO612)))))","v":0.3000616735135137},{"$f":" IF(AP$635 = 1, AP560, IF($H534 < 0, MAX($H534 - SUM($L640:AO640), $H534 * (AP586 + AP612)), MAX(0, MIN($H534 - SUM($L640:AO640), $H534 *  (AP586 + AP612)))))","v":0.3000616735135137},{"$f":" IF(AQ$635 = 1, AQ560, IF($H534 < 0, MAX($H534 - SUM($L640:AP640), $H534 * (AQ586 + AQ612)), MAX(0, MIN($H534 - SUM($L640:AP640), $H534 *  (AQ586 + AQ612)))))","v":0.3000616735135137},{"$f":" IF(AR$635 = 1, AR560, IF($H534 < 0, MAX($H534 - SUM($L640:AQ640), $H534 * (AR586 + AR612)), MAX(0, MIN($H534 - SUM($L640:AQ640), $H534 *  (AR586 + AR612)))))","v":0.3000616735135137},{"$f":" IF(AS$635 = 1, AS560, IF($H534 < 0, MAX($H534 - SUM($L640:AR640), $H534 * (AS586 + AS612)), MAX(0, MIN($H534 - SUM($L640:AR640), $H534 *  (AS586 + AS612)))))","v":0.3000616735135137},{"$f":" IF(AT$635 = 1, AT560, IF($H534 < 0, MAX($H534 - SUM($L640:AS640), $H534 * (AT586 + AT612)), MAX(0, MIN($H534 - SUM($L640:AS640), $H534 *  (AT586 + AT612)))))","v":0.3000616735135137},{"$f":" IF(AU$635 = 1, AU560, IF($H534 < 0, MAX($H534 - SUM($L640:AT640), $H534 * (AU586 + AU612)), MAX(0, MIN($H534 - SUM($L640:AT640), $H534 *  (AU586 + AU612)))))","v":0.3000616735135137},{"$f":" IF(AV$635 = 1, AV560, IF($H534 < 0, MAX($H534 - SUM($L640:AU640), $H534 * (AV586 + AV612)), MAX(0, MIN($H534 - SUM($L640:AU640), $H534 *  (AV586 + AV612)))))","v":0.3000616735135137},{"$f":" IF(AW$635 = 1, AW560, IF($H534 < 0, MAX($H534 - SUM($L640:AV640), $H534 * (AW586 + AW612)), MAX(0, MIN($H534 - SUM($L640:AV640), $H534 *  (AW586 + AW612)))))","v":0.3000616735135137},{"$f":" IF(AX$635 = 1, AX560, IF($H534 < 0, MAX($H534 - SUM($L640:AW640), $H534 * (AX586 + AX612)), MAX(0, MIN($H534 - SUM($L640:AW640), $H534 *  (AX586 + AX612)))))","v":0.3000616735135137},{"$f":" IF(AY$635 = 1, AY560, IF($H534 < 0, MAX($H534 - SUM($L640:AX640), $H534 * (AY586 + AY612)), MAX(0, MIN($H534 - SUM($L640:AX640), $H534 *  (AY586 + AY612)))))","v":0.3000616735135137},{"$f":" IF(AZ$635 = 1, AZ560, IF($H534 < 0, MAX($H534 - SUM($L640:AY640), $H534 * (AZ586 + AZ612)), MAX(0, MIN($H534 - SUM($L640:AY640), $H534 *  (AZ586 + AZ612)))))","v":0.3000616735135137},{"$f":" IF(BA$635 = 1, BA560, IF($H534 < 0, MAX($H534 - SUM($L640:AZ640), $H534 * (BA586 + BA612)), MAX(0, MIN($H534 - SUM($L640:AZ640), $H534 *  (BA586 + BA612)))))","v":0.3000616735135137},{"$f":" IF(BB$635 = 1, BB560, IF($H534 < 0, MAX($H534 - SUM($L640:BA640), $H534 * (BB586 + BB612)), MAX(0, MIN($H534 - SUM($L640:BA640), $H534 *  (BB586 + BB612)))))","v":0.3000616735135137},{"$f":" IF(BC$635 = 1, BC560, IF($H534 < 0, MAX($H534 - SUM($L640:BB640), $H534 * (BC586 + BC612)), MAX(0, MIN($H534 - SUM($L640:BB640), $H534 *  (BC586 + BC612)))))","v":0.3000616735135137},{"$f":" IF(BD$635 = 1, BD560, IF($H534 < 0, MAX($H534 - SUM($L640:BC640), $H534 * (BD586 + BD612)), MAX(0, MIN($H534 - SUM($L640:BC640), $H534 *  (BD586 + BD612)))))","v":0},{"$f":" IF(BE$635 = 1, BE560, IF($H534 < 0, MAX($H534 - SUM($L640:BD640), $H534 * (BE586 + BE612)), MAX(0, MIN($H534 - SUM($L640:BD640), $H534 *  (BE586 + BE612)))))","v":0},{"$f":" IF(BF$635 = 1, BF560, IF($H534 < 0, MAX($H534 - SUM($L640:BE640), $H534 * (BF586 + BF612)), MAX(0, MIN($H534 - SUM($L640:BE640), $H534 *  (BF586 + BF612)))))","v":0},{"$f":" IF(BG$635 = 1, BG560, IF($H534 < 0, MAX($H534 - SUM($L640:BF640), $H534 * (BG586 + BG612)), MAX(0, MIN($H534 - SUM($L640:BF640), $H534 *  (BG586 + BG612)))))","v":0},{"$f":" IF(BH$635 = 1, BH560, IF($H534 < 0, MAX($H534 - SUM($L640:BG640), $H534 * (BH586 + BH612)), MAX(0, MIN($H534 - SUM($L640:BG640), $H534 *  (BH586 + BH612)))))","v":0},{"$f":" IF(BI$635 = 1, BI560, IF($H534 < 0, MAX($H534 - SUM($L640:BH640), $H534 * (BI586 + BI612)), MAX(0, MIN($H534 - SUM($L640:BH640), $H534 *  (BI586 + BI612)))))","v":0},{"$f":" IF(BJ$635 = 1, BJ560, IF($H534 < 0, MAX($H534 - SUM($L640:BI640), $H534 * (BJ586 + BJ612)), MAX(0, MIN($H534 - SUM($L640:BI640), $H534 *  (BJ586 + BJ612)))))","v":0},{"$f":" IF(BK$635 = 1, BK560, IF($H534 < 0, MAX($H534 - SUM($L640:BJ640), $H534 * (BK586 + BK612)), MAX(0, MIN($H534 - SUM($L640:BJ640), $H534 *  (BK586 + BK612)))))","v":0},{"$f":" IF(BL$635 = 1, BL560, IF($H534 < 0, MAX($H534 - SUM($L640:BK640), $H534 * (BL586 + BL612)), MAX(0, MIN($H534 - SUM($L640:BK640), $H534 *  (BL586 + BL612)))))","v":0},{"$f":" IF(BM$635 = 1, BM560, IF($H534 < 0, MAX($H534 - SUM($L640:BL640), $H534 * (BM586 + BM612)), MAX(0, MIN($H534 - SUM($L640:BL640), $H534 *  (BM586 + BM612)))))","v":0},{"$f":" IF(BN$635 = 1, BN560, IF($H534 < 0, MAX($H534 - SUM($L640:BM640), $H534 * (BN586 + BN612)), MAX(0, MIN($H534 - SUM($L640:BM640), $H534 *  (BN586 + BN612)))))","v":0},{"$f":" IF(BO$635 = 1, BO560, IF($H534 < 0, MAX($H534 - SUM($L640:BN640), $H534 * (BO586 + BO612)), MAX(0, MIN($H534 - SUM($L640:BN640), $H534 *  (BO586 + BO612)))))","v":0},{"$f":" IF(BP$635 = 1, BP560, IF($H534 < 0, MAX($H534 - SUM($L640:BO640), $H534 * (BP586 + BP612)), MAX(0, MIN($H534 - SUM($L640:BO640), $H534 *  (BP586 + BP612)))))","v":0},{"$f":" IF(BQ$635 = 1, BQ560, IF($H534 < 0, MAX($H534 - SUM($L640:BP640), $H534 * (BQ586 + BQ612)), MAX(0, MIN($H534 - SUM($L640:BP640), $H534 *  (BQ586 + BQ612)))))","v":0},{"$f":" IF(BR$635 = 1, BR560, IF($H534 < 0, MAX($H534 - SUM($L640:BQ640), $H534 * (BR586 + BR612)), MAX(0, MIN($H534 - SUM($L640:BQ640), $H534 *  (BR586 + BR612)))))","v":0},{"$f":" IF(BS$635 = 1, BS560, IF($H534 < 0, MAX($H534 - SUM($L640:BR640), $H534 * (BS586 + BS612)), MAX(0, MIN($H534 - SUM($L640:BR640), $H534 *  (BS586 + BS612)))))","v":0},{"$f":" IF(BT$635 = 1, BT560, IF($H534 < 0, MAX($H534 - SUM($L640:BS640), $H534 * (BT586 + BT612)), MAX(0, MIN($H534 - SUM($L640:BS640), $H534 *  (BT586 + BT612)))))","v":0},{"$f":" IF(BU$635 = 1, BU560, IF($H534 < 0, MAX($H534 - SUM($L640:BT640), $H534 * (BU586 + BU612)), MAX(0, MIN($H534 - SUM($L640:BT640), $H534 *  (BU586 + BU612)))))","v":0},{"$f":" IF(BV$635 = 1, BV560, IF($H534 < 0, MAX($H534 - SUM($L640:BU640), $H534 * (BV586 + BV612)), MAX(0, MIN($H534 - SUM($L640:BU640), $H534 *  (BV586 + BV612)))))","v":0},{"$f":" IF(BW$635 = 1, BW560, IF($H534 < 0, MAX($H534 - SUM($L640:BV640), $H534 * (BW586 + BW612)), MAX(0, MIN($H534 - SUM($L640:BV640), $H534 *  (BW586 + BW612)))))","v":0},{"$f":" IF(BX$635 = 1, BX560, IF($H534 < 0, MAX($H534 - SUM($L640:BW640), $H534 * (BX586 + BX612)), MAX(0, MIN($H534 - SUM($L640:BW640), $H534 *  (BX586 + BX612)))))","v":0},{"$f":" IF(BY$635 = 1, BY560, IF($H534 < 0, MAX($H534 - SUM($L640:BX640), $H534 * (BY586 + BY612)), MAX(0, MIN($H534 - SUM($L640:BX640), $H534 *  (BY586 + BY612)))))","v":0},{"$f":" IF(BZ$635 = 1, BZ560, IF($H534 < 0, MAX($H534 - SUM($L640:BY640), $H534 * (BZ586 + BZ612)), MAX(0, MIN($H534 - SUM($L640:BY640), $H534 *  (BZ586 + BZ612)))))","v":0},{"$f":" IF(CA$635 = 1, CA560, IF($H534 < 0, MAX($H534 - SUM($L640:BZ640), $H534 * (CA586 + CA612)), MAX(0, MIN($H534 - SUM($L640:BZ640), $H534 *  (CA586 + CA612)))))","v":0}]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$38, \"dd mmm yy\") & \" - real - TN\"","v":"Depreciation - capex addition - 01 Apr 97 - real - TN"},null,null,null,"GBP m",null,14.61616216216218,null,{"$f":" IF(M$635 = 1, M561, IF($H535 < 0, MAX($H535 - SUM($L641:L641), $H535 * (M587 + M613)), MAX(0, MIN($H535 - SUM($L641:L641), $H535 *  (M587 + M613)))))","v":0},{"$f":" IF(N$635 = 1, N561, IF($H535 < 0, MAX($H535 - SUM($L641:M641), $H535 * (N587 + N613)), MAX(0, MIN($H535 - SUM($L641:M641), $H535 *  (N587 + N613)))))","v":0},{"$f":" IF(O$635 = 1, O561, IF($H535 < 0, MAX($H535 - SUM($L641:N641), $H535 * (O587 + O613)), MAX(0, MIN($H535 - SUM($L641:N641), $H535 *  (O587 + O613)))))","v":0},{"$f":" IF(P$635 = 1, P561, IF($H535 < 0, MAX($H535 - SUM($L641:O641), $H535 * (P587 + P613)), MAX(0, MIN($H535 - SUM($L641:O641), $H535 *  (P587 + P613)))))","v":0},{"$f":" IF(Q$635 = 1, Q561, IF($H535 < 0, MAX($H535 - SUM($L641:P641), $H535 * (Q587 + Q613)), MAX(0, MIN($H535 - SUM($L641:P641), $H535 *  (Q587 + Q613)))))","v":0.43848486486486532},{"$f":" IF(R$635 = 1, R561, IF($H535 < 0, MAX($H535 - SUM($L641:Q641), $H535 * (R587 + R613)), MAX(0, MIN($H535 - SUM($L641:Q641), $H535 *  (R587 + R613)))))","v":0.43848486486486532},{"$f":" IF(S$635 = 1, S561, IF($H535 < 0, MAX($H535 - SUM($L641:R641), $H535 * (S587 + S613)), MAX(0, MIN($H535 - SUM($L641:R641), $H535 *  (S587 + S613)))))","v":0.43848486486486532},{"$f":" IF(T$635 = 1, T561, IF($H535 < 0, MAX($H535 - SUM($L641:S641), $H535 * (T587 + T613)), MAX(0, MIN($H535 - SUM($L641:S641), $H535 *  (T587 + T613)))))","v":0.43848486486486532},{"$f":" IF(U$635 = 1, U561, IF($H535 < 0, MAX($H535 - SUM($L641:T641), $H535 * (U587 + U613)), MAX(0, MIN($H535 - SUM($L641:T641), $H535 *  (U587 + U613)))))","v":0.43848486486486532},{"$f":" IF(V$635 = 1, V561, IF($H535 < 0, MAX($H535 - SUM($L641:U641), $H535 * (V587 + V613)), MAX(0, MIN($H535 - SUM($L641:U641), $H535 *  (V587 + V613)))))","v":0.43848486486486532},{"$f":" IF(W$635 = 1, W561, IF($H535 < 0, MAX($H535 - SUM($L641:V641), $H535 * (W587 + W613)), MAX(0, MIN($H535 - SUM($L641:V641), $H535 *  (W587 + W613)))))","v":0.43848486486486532},{"$f":" IF(X$635 = 1, X561, IF($H535 < 0, MAX($H535 - SUM($L641:W641), $H535 * (X587 + X613)), MAX(0, MIN($H535 - SUM($L641:W641), $H535 *  (X587 + X613)))))","v":0.43848486486486532},{"$f":" IF(Y$635 = 1, Y561, IF($H535 < 0, MAX($H535 - SUM($L641:X641), $H535 * (Y587 + Y613)), MAX(0, MIN($H535 - SUM($L641:X641), $H535 *  (Y587 + Y613)))))","v":0.43848486486486532},{"$f":" IF(Z$635 = 1, Z561, IF($H535 < 0, MAX($H535 - SUM($L641:Y641), $H535 * (Z587 + Z613)), MAX(0, MIN($H535 - SUM($L641:Y641), $H535 *  (Z587 + Z613)))))","v":0.43848486486486532},{"$f":" IF(AA$635 = 1, AA561, IF($H535 < 0, MAX($H535 - SUM($L641:Z641), $H535 * (AA587 + AA613)), MAX(0, MIN($H535 - SUM($L641:Z641), $H535 *  (AA587 + AA613)))))","v":0.43848486486486532},{"$f":" IF(AB$635 = 1, AB561, IF($H535 < 0, MAX($H535 - SUM($L641:AA641), $H535 * (AB587 + AB613)), MAX(0, MIN($H535 - SUM($L641:AA641), $H535 *  (AB587 + AB613)))))","v":0.43848486486486532},{"$f":" IF(AC$635 = 1, AC561, IF($H535 < 0, MAX($H535 - SUM($L641:AB641), $H535 * (AC587 + AC613)), MAX(0, MIN($H535 - SUM($L641:AB641), $H535 *  (AC587 + AC613)))))","v":0.43848486486486532},{"$f":" IF(AD$635 = 1, AD561, IF($H535 < 0, MAX($H535 - SUM($L641:AC641), $H535 * (AD587 + AD613)), MAX(0, MIN($H535 - SUM($L641:AC641), $H535 *  (AD587 + AD613)))))","v":0.43848486486486532},{"$f":" IF(AE$635 = 1, AE561, IF($H535 < 0, MAX($H535 - SUM($L641:AD641), $H535 * (AE587 + AE613)), MAX(0, MIN($H535 - SUM($L641:AD641), $H535 *  (AE587 + AE613)))))","v":0.43848486486486532},{"$f":" IF(AF$635 = 1, AF561, IF($H535 < 0, MAX($H535 - SUM($L641:AE641), $H535 * (AF587 + AF613)), MAX(0, MIN($H535 - SUM($L641:AE641), $H535 *  (AF587 + AF613)))))","v":0.43848486486486532},{"$f":" IF(AG$635 = 1, AG561, IF($H535 < 0, MAX($H535 - SUM($L641:AF641), $H535 * (AG587 + AG613)), MAX(0, MIN($H535 - SUM($L641:AF641), $H535 *  (AG587 + AG613)))))","v":0.43848486486486532},{"$f":" IF(AH$635 = 1, AH561, IF($H535 < 0, MAX($H535 - SUM($L641:AG641), $H535 * (AH587 + AH613)), MAX(0, MIN($H535 - SUM($L641:AG641), $H535 *  (AH587 + AH613)))))","v":0.43848486486486532},{"$f":" IF(AI$635 = 1, AI561, IF($H535 < 0, MAX($H535 - SUM($L641:AH641), $H535 * (AI587 + AI613)), MAX(0, MIN($H535 - SUM($L641:AH641), $H535 *  (AI587 + AI613)))))","v":0.43848486486486532},{"$f":" IF(AJ$635 = 1, AJ561, IF($H535 < 0, MAX($H535 - SUM($L641:AI641), $H535 * (AJ587 + AJ613)), MAX(0, MIN($H535 - SUM($L641:AI641), $H535 *  (AJ587 + AJ613)))))","v":0.43848486486486532},{"$f":" IF(AK$635 = 1, AK561, IF($H535 < 0, MAX($H535 - SUM($L641:AJ641), $H535 * (AK587 + AK613)), MAX(0, MIN($H535 - SUM($L641:AJ641), $H535 *  (AK587 + AK613)))))","v":0.29232324324324432},{"$f":" IF(AL$635 = 1, AL561, IF($H535 < 0, MAX($H535 - SUM($L641:AK641), $H535 * (AL587 + AL613)), MAX(0, MIN($H535 - SUM($L641:AK641), $H535 *  (AL587 + AL613)))))","v":0.29232324324324432},{"$f":" IF(AM$635 = 1, AM561, IF($H535 < 0, MAX($H535 - SUM($L641:AL641), $H535 * (AM587 + AM613)), MAX(0, MIN($H535 - SUM($L641:AL641), $H535 *  (AM587 + AM613)))))","v":0.29232324324324432},{"$f":" IF(AN$635 = 1, AN561, IF($H535 < 0, MAX($H535 - SUM($L641:AM641), $H535 * (AN587 + AN613)), MAX(0, MIN($H535 - SUM($L641:AM641), $H535 *  (AN587 + AN613)))))","v":0.29232324324324432},{"$f":" IF(AO$635 = 1, AO561, IF($H535 < 0, MAX($H535 - SUM($L641:AN641), $H535 * (AO587 + AO613)), MAX(0, MIN($H535 - SUM($L641:AN641), $H535 *  (AO587 + AO613)))))","v":0.29232324324324432},{"$f":" IF(AP$635 = 1, AP561, IF($H535 < 0, MAX($H535 - SUM($L641:AO641), $H535 * (AP587 + AP613)), MAX(0, MIN($H535 - SUM($L641:AO641), $H535 *  (AP587 + AP613)))))","v":0.29232324324324432},{"$f":" IF(AQ$635 = 1, AQ561, IF($H535 < 0, MAX($H535 - SUM($L641:AP641), $H535 * (AQ587 + AQ613)), MAX(0, MIN($H535 - SUM($L641:AP641), $H535 *  (AQ587 + AQ613)))))","v":0.29232324324324432},{"$f":" IF(AR$635 = 1, AR561, IF($H535 < 0, MAX($H535 - SUM($L641:AQ641), $H535 * (AR587 + AR613)), MAX(0, MIN($H535 - SUM($L641:AQ641), $H535 *  (AR587 + AR613)))))","v":0.29232324324324432},{"$f":" IF(AS$635 = 1, AS561, IF($H535 < 0, MAX($H535 - SUM($L641:AR641), $H535 * (AS587 + AS613)), MAX(0, MIN($H535 - SUM($L641:AR641), $H535 *  (AS587 + AS613)))))","v":0.29232324324324432},{"$f":" IF(AT$635 = 1, AT561, IF($H535 < 0, MAX($H535 - SUM($L641:AS641), $H535 * (AT587 + AT613)), MAX(0, MIN($H535 - SUM($L641:AS641), $H535 *  (AT587 + AT613)))))","v":0.29232324324324432},{"$f":" IF(AU$635 = 1, AU561, IF($H535 < 0, MAX($H535 - SUM($L641:AT641), $H535 * (AU587 + AU613)), MAX(0, MIN($H535 - SUM($L641:AT641), $H535 *  (AU587 + AU613)))))","v":0.29232324324324432},{"$f":" IF(AV$635 = 1, AV561, IF($H535 < 0, MAX($H535 - SUM($L641:AU641), $H535 * (AV587 + AV613)), MAX(0, MIN($H535 - SUM($L641:AU641), $H535 *  (AV587 + AV613)))))","v":0.29232324324324432},{"$f":" IF(AW$635 = 1, AW561, IF($H535 < 0, MAX($H535 - SUM($L641:AV641), $H535 * (AW587 + AW613)), MAX(0, MIN($H535 - SUM($L641:AV641), $H535 *  (AW587 + AW613)))))","v":0.29232324324324432},{"$f":" IF(AX$635 = 1, AX561, IF($H535 < 0, MAX($H535 - SUM($L641:AW641), $H535 * (AX587 + AX613)), MAX(0, MIN($H535 - SUM($L641:AW641), $H535 *  (AX587 + AX613)))))","v":0.29232324324324432},{"$f":" IF(AY$635 = 1, AY561, IF($H535 < 0, MAX($H535 - SUM($L641:AX641), $H535 * (AY587 + AY613)), MAX(0, MIN($H535 - SUM($L641:AX641), $H535 *  (AY587 + AY613)))))","v":0.29232324324324432},{"$f":" IF(AZ$635 = 1, AZ561, IF($H535 < 0, MAX($H535 - SUM($L641:AY641), $H535 * (AZ587 + AZ613)), MAX(0, MIN($H535 - SUM($L641:AY641), $H535 *  (AZ587 + AZ613)))))","v":0.29232324324324432},{"$f":" IF(BA$635 = 1, BA561, IF($H535 < 0, MAX($H535 - SUM($L641:AZ641), $H535 * (BA587 + BA613)), MAX(0, MIN($H535 - SUM($L641:AZ641), $H535 *  (BA587 + BA613)))))","v":0.29232324324324432},{"$f":" IF(BB$635 = 1, BB561, IF($H535 < 0, MAX($H535 - SUM($L641:BA641), $H535 * (BB587 + BB613)), MAX(0, MIN($H535 - SUM($L641:BA641), $H535 *  (BB587 + BB613)))))","v":0.29232324324324432},{"$f":" IF(BC$635 = 1, BC561, IF($H535 < 0, MAX($H535 - SUM($L641:BB641), $H535 * (BC587 + BC613)), MAX(0, MIN($H535 - SUM($L641:BB641), $H535 *  (BC587 + BC613)))))","v":0.29232324324324432},{"$f":" IF(BD$635 = 1, BD561, IF($H535 < 0, MAX($H535 - SUM($L641:BC641), $H535 * (BD587 + BD613)), MAX(0, MIN($H535 - SUM($L641:BC641), $H535 *  (BD587 + BD613)))))","v":0.29232324324324432},{"$f":" IF(BE$635 = 1, BE561, IF($H535 < 0, MAX($H535 - SUM($L641:BD641), $H535 * (BE587 + BE613)), MAX(0, MIN($H535 - SUM($L641:BD641), $H535 *  (BE587 + BE613)))))","v":0},{"$f":" IF(BF$635 = 1, BF561, IF($H535 < 0, MAX($H535 - SUM($L641:BE641), $H535 * (BF587 + BF613)), MAX(0, MIN($H535 - SUM($L641:BE641), $H535 *  (BF587 + BF613)))))","v":0},{"$f":" IF(BG$635 = 1, BG561, IF($H535 < 0, MAX($H535 - SUM($L641:BF641), $H535 * (BG587 + BG613)), MAX(0, MIN($H535 - SUM($L641:BF641), $H535 *  (BG587 + BG613)))))","v":0},{"$f":" IF(BH$635 = 1, BH561, IF($H535 < 0, MAX($H535 - SUM($L641:BG641), $H535 * (BH587 + BH613)), MAX(0, MIN($H535 - SUM($L641:BG641), $H535 *  (BH587 + BH613)))))","v":0},{"$f":" IF(BI$635 = 1, BI561, IF($H535 < 0, MAX($H535 - SUM($L641:BH641), $H535 * (BI587 + BI613)), MAX(0, MIN($H535 - SUM($L641:BH641), $H535 *  (BI587 + BI613)))))","v":0},{"$f":" IF(BJ$635 = 1, BJ561, IF($H535 < 0, MAX($H535 - SUM($L641:BI641), $H535 * (BJ587 + BJ613)), MAX(0, MIN($H535 - SUM($L641:BI641), $H535 *  (BJ587 + BJ613)))))","v":0},{"$f":" IF(BK$635 = 1, BK561, IF($H535 < 0, MAX($H535 - SUM($L641:BJ641), $H535 * (BK587 + BK613)), MAX(0, MIN($H535 - SUM($L641:BJ641), $H535 *  (BK587 + BK613)))))","v":0},{"$f":" IF(BL$635 = 1, BL561, IF($H535 < 0, MAX($H535 - SUM($L641:BK641), $H535 * (BL587 + BL613)), MAX(0, MIN($H535 - SUM($L641:BK641), $H535 *  (BL587 + BL613)))))","v":0},{"$f":" IF(BM$635 = 1, BM561, IF($H535 < 0, MAX($H535 - SUM($L641:BL641), $H535 * (BM587 + BM613)), MAX(0, MIN($H535 - SUM($L641:BL641), $H535 *  (BM587 + BM613)))))","v":0},{"$f":" IF(BN$635 = 1, BN561, IF($H535 < 0, MAX($H535 - SUM($L641:BM641), $H535 * (BN587 + BN613)), MAX(0, MIN($H535 - SUM($L641:BM641), $H535 *  (BN587 + BN613)))))","v":0},{"$f":" IF(BO$635 = 1, BO561, IF($H535 < 0, MAX($H535 - SUM($L641:BN641), $H535 * (BO587 + BO613)), MAX(0, MIN($H535 - SUM($L641:BN641), $H535 *  (BO587 + BO613)))))","v":0},{"$f":" IF(BP$635 = 1, BP561, IF($H535 < 0, MAX($H535 - SUM($L641:BO641), $H535 * (BP587 + BP613)), MAX(0, MIN($H535 - SUM($L641:BO641), $H535 *  (BP587 + BP613)))))","v":0},{"$f":" IF(BQ$635 = 1, BQ561, IF($H535 < 0, MAX($H535 - SUM($L641:BP641), $H535 * (BQ587 + BQ613)), MAX(0, MIN($H535 - SUM($L641:BP641), $H535 *  (BQ587 + BQ613)))))","v":0},{"$f":" IF(BR$635 = 1, BR561, IF($H535 < 0, MAX($H535 - SUM($L641:BQ641), $H535 * (BR587 + BR613)), MAX(0, MIN($H535 - SUM($L641:BQ641), $H535 *  (BR587 + BR613)))))","v":0},{"$f":" IF(BS$635 = 1, BS561, IF($H535 < 0, MAX($H535 - SUM($L641:BR641), $H535 * (BS587 + BS613)), MAX(0, MIN($H535 - SUM($L641:BR641), $H535 *  (BS587 + BS613)))))","v":0},{"$f":" IF(BT$635 = 1, BT561, IF($H535 < 0, MAX($H535 - SUM($L641:BS641), $H535 * (BT587 + BT613)), MAX(0, MIN($H535 - SUM($L641:BS641), $H535 *  (BT587 + BT613)))))","v":0},{"$f":" IF(BU$635 = 1, BU561, IF($H535 < 0, MAX($H535 - SUM($L641:BT641), $H535 * (BU587 + BU613)), MAX(0, MIN($H535 - SUM($L641:BT641), $H535 *  (BU587 + BU613)))))","v":0},{"$f":" IF(BV$635 = 1, BV561, IF($H535 < 0, MAX($H535 - SUM($L641:BU641), $H535 * (BV587 + BV613)), MAX(0, MIN($H535 - SUM($L641:BU641), $H535 *  (BV587 + BV613)))))","v":0},{"$f":" IF(BW$635 = 1, BW561, IF($H535 < 0, MAX($H535 - SUM($L641:BV641), $H535 * (BW587 + BW613)), MAX(0, MIN($H535 - SUM($L641:BV641), $H535 *  (BW587 + BW613)))))","v":0},{"$f":" IF(BX$635 = 1, BX561, IF($H535 < 0, MAX($H535 - SUM($L641:BW641), $H535 * (BX587 + BX613)), MAX(0, MIN($H535 - SUM($L641:BW641), $H535 *  (BX587 + BX613)))))","v":0},{"$f":" IF(BY$635 = 1, BY561, IF($H535 < 0, MAX($H535 - SUM($L641:BX641), $H535 * (BY587 + BY613)), MAX(0, MIN($H535 - SUM($L641:BX641), $H535 *  (BY587 + BY613)))))","v":0},{"$f":" IF(BZ$635 = 1, BZ561, IF($H535 < 0, MAX($H535 - SUM($L641:BY641), $H535 * (BZ587 + BZ613)), MAX(0, MIN($H535 - SUM($L641:BY641), $H535 *  (BZ587 + BZ613)))))","v":0},{"$f":" IF(CA$635 = 1, CA561, IF($H535 < 0, MAX($H535 - SUM($L641:BZ641), $H535 * (CA587 + CA613)), MAX(0, MIN($H535 - SUM($L641:BZ641), $H535 *  (CA587 + CA613)))))","v":0}]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$39, \"dd mmm yy\") & \" - real - TN\"","v":"Depreciation - capex addition - 01 Apr 98 - real - TN"},null,null,null,"GBP m",null,14.840594594594595,null,{"$f":" IF(M$635 = 1, M562, IF($H536 < 0, MAX($H536 - SUM($L642:L642), $H536 * (M588 + M614)), MAX(0, MIN($H536 - SUM($L642:L642), $H536 *  (M588 + M614)))))","v":0},{"$f":" IF(N$635 = 1, N562, IF($H536 < 0, MAX($H536 - SUM($L642:M642), $H536 * (N588 + N614)), MAX(0, MIN($H536 - SUM($L642:M642), $H536 *  (N588 + N614)))))","v":0},{"$f":" IF(O$635 = 1, O562, IF($H536 < 0, MAX($H536 - SUM($L642:N642), $H536 * (O588 + O614)), MAX(0, MIN($H536 - SUM($L642:N642), $H536 *  (O588 + O614)))))","v":0},{"$f":" IF(P$635 = 1, P562, IF($H536 < 0, MAX($H536 - SUM($L642:O642), $H536 * (P588 + P614)), MAX(0, MIN($H536 - SUM($L642:O642), $H536 *  (P588 + P614)))))","v":0},{"$f":" IF(Q$635 = 1, Q562, IF($H536 < 0, MAX($H536 - SUM($L642:P642), $H536 * (Q588 + Q614)), MAX(0, MIN($H536 - SUM($L642:P642), $H536 *  (Q588 + Q614)))))","v":0},{"$f":" IF(R$635 = 1, R562, IF($H536 < 0, MAX($H536 - SUM($L642:Q642), $H536 * (R588 + R614)), MAX(0, MIN($H536 - SUM($L642:Q642), $H536 *  (R588 + R614)))))","v":0.44521783783783792},{"$f":" IF(S$635 = 1, S562, IF($H536 < 0, MAX($H536 - SUM($L642:R642), $H536 * (S588 + S614)), MAX(0, MIN($H536 - SUM($L642:R642), $H536 *  (S588 + S614)))))","v":0.44521783783783792},{"$f":" IF(T$635 = 1, T562, IF($H536 < 0, MAX($H536 - SUM($L642:S642), $H536 * (T588 + T614)), MAX(0, MIN($H536 - SUM($L642:S642), $H536 *  (T588 + T614)))))","v":0.44521783783783792},{"$f":" IF(U$635 = 1, U562, IF($H536 < 0, MAX($H536 - SUM($L642:T642), $H536 * (U588 + U614)), MAX(0, MIN($H536 - SUM($L642:T642), $H536 *  (U588 + U614)))))","v":0.44521783783783792},{"$f":" IF(V$635 = 1, V562, IF($H536 < 0, MAX($H536 - SUM($L642:U642), $H536 * (V588 + V614)), MAX(0, MIN($H536 - SUM($L642:U642), $H536 *  (V588 + V614)))))","v":0.44521783783783792},{"$f":" IF(W$635 = 1, W562, IF($H536 < 0, MAX($H536 - SUM($L642:V642), $H536 * (W588 + W614)), MAX(0, MIN($H536 - SUM($L642:V642), $H536 *  (W588 + W614)))))","v":0.44521783783783792},{"$f":" IF(X$635 = 1, X562, IF($H536 < 0, MAX($H536 - SUM($L642:W642), $H536 * (X588 + X614)), MAX(0, MIN($H536 - SUM($L642:W642), $H536 *  (X588 + X614)))))","v":0.44521783783783792},{"$f":" IF(Y$635 = 1, Y562, IF($H536 < 0, MAX($H536 - SUM($L642:X642), $H536 * (Y588 + Y614)), MAX(0, MIN($H536 - SUM($L642:X642), $H536 *  (Y588 + Y614)))))","v":0.44521783783783792},{"$f":" IF(Z$635 = 1, Z562, IF($H536 < 0, MAX($H536 - SUM($L642:Y642), $H536 * (Z588 + Z614)), MAX(0, MIN($H536 - SUM($L642:Y642), $H536 *  (Z588 + Z614)))))","v":0.44521783783783792},{"$f":" IF(AA$635 = 1, AA562, IF($H536 < 0, MAX($H536 - SUM($L642:Z642), $H536 * (AA588 + AA614)), MAX(0, MIN($H536 - SUM($L642:Z642), $H536 *  (AA588 + AA614)))))","v":0.44521783783783792},{"$f":" IF(AB$635 = 1, AB562, IF($H536 < 0, MAX($H536 - SUM($L642:AA642), $H536 * (AB588 + AB614)), MAX(0, MIN($H536 - SUM($L642:AA642), $H536 *  (AB588 + AB614)))))","v":0.44521783783783792},{"$f":" IF(AC$635 = 1, AC562, IF($H536 < 0, MAX($H536 - SUM($L642:AB642), $H536 * (AC588 + AC614)), MAX(0, MIN($H536 - SUM($L642:AB642), $H536 *  (AC588 + AC614)))))","v":0.44521783783783792},{"$f":" IF(AD$635 = 1, AD562, IF($H536 < 0, MAX($H536 - SUM($L642:AC642), $H536 * (AD588 + AD614)), MAX(0, MIN($H536 - SUM($L642:AC642), $H536 *  (AD588 + AD614)))))","v":0.44521783783783792},{"$f":" IF(AE$635 = 1, AE562, IF($H536 < 0, MAX($H536 - SUM($L642:AD642), $H536 * (AE588 + AE614)), MAX(0, MIN($H536 - SUM($L642:AD642), $H536 *  (AE588 + AE614)))))","v":0.44521783783783792},{"$f":" IF(AF$635 = 1, AF562, IF($H536 < 0, MAX($H536 - SUM($L642:AE642), $H536 * (AF588 + AF614)), MAX(0, MIN($H536 - SUM($L642:AE642), $H536 *  (AF588 + AF614)))))","v":0.44521783783783792},{"$f":" IF(AG$635 = 1, AG562, IF($H536 < 0, MAX($H536 - SUM($L642:AF642), $H536 * (AG588 + AG614)), MAX(0, MIN($H536 - SUM($L642:AF642), $H536 *  (AG588 + AG614)))))","v":0.44521783783783792},{"$f":" IF(AH$635 = 1, AH562, IF($H536 < 0, MAX($H536 - SUM($L642:AG642), $H536 * (AH588 + AH614)), MAX(0, MIN($H536 - SUM($L642:AG642), $H536 *  (AH588 + AH614)))))","v":0.44521783783783792},{"$f":" IF(AI$635 = 1, AI562, IF($H536 < 0, MAX($H536 - SUM($L642:AH642), $H536 * (AI588 + AI614)), MAX(0, MIN($H536 - SUM($L642:AH642), $H536 *  (AI588 + AI614)))))","v":0.44521783783783792},{"$f":" IF(AJ$635 = 1, AJ562, IF($H536 < 0, MAX($H536 - SUM($L642:AI642), $H536 * (AJ588 + AJ614)), MAX(0, MIN($H536 - SUM($L642:AI642), $H536 *  (AJ588 + AJ614)))))","v":0.44521783783783792},{"$f":" IF(AK$635 = 1, AK562, IF($H536 < 0, MAX($H536 - SUM($L642:AJ642), $H536 * (AK588 + AK614)), MAX(0, MIN($H536 - SUM($L642:AJ642), $H536 *  (AK588 + AK614)))))","v":0.44521783783783908},{"$f":" IF(AL$635 = 1, AL562, IF($H536 < 0, MAX($H536 - SUM($L642:AK642), $H536 * (AL588 + AL614)), MAX(0, MIN($H536 - SUM($L642:AK642), $H536 *  (AL588 + AL614)))))","v":0.29681189189189272},{"$f":" IF(AM$635 = 1, AM562, IF($H536 < 0, MAX($H536 - SUM($L642:AL642), $H536 * (AM588 + AM614)), MAX(0, MIN($H536 - SUM($L642:AL642), $H536 *  (AM588 + AM614)))))","v":0.29681189189189272},{"$f":" IF(AN$635 = 1, AN562, IF($H536 < 0, MAX($H536 - SUM($L642:AM642), $H536 * (AN588 + AN614)), MAX(0, MIN($H536 - SUM($L642:AM642), $H536 *  (AN588 + AN614)))))","v":0.29681189189189272},{"$f":" IF(AO$635 = 1, AO562, IF($H536 < 0, MAX($H536 - SUM($L642:AN642), $H536 * (AO588 + AO614)), MAX(0, MIN($H536 - SUM($L642:AN642), $H536 *  (AO588 + AO614)))))","v":0.29681189189189272},{"$f":" IF(AP$635 = 1, AP562, IF($H536 < 0, MAX($H536 - SUM($L642:AO642), $H536 * (AP588 + AP614)), MAX(0, MIN($H536 - SUM($L642:AO642), $H536 *  (AP588 + AP614)))))","v":0.29681189189189272},{"$f":" IF(AQ$635 = 1, AQ562, IF($H536 < 0, MAX($H536 - SUM($L642:AP642), $H536 * (AQ588 + AQ614)), MAX(0, MIN($H536 - SUM($L642:AP642), $H536 *  (AQ588 + AQ614)))))","v":0.29681189189189272},{"$f":" IF(AR$635 = 1, AR562, IF($H536 < 0, MAX($H536 - SUM($L642:AQ642), $H536 * (AR588 + AR614)), MAX(0, MIN($H536 - SUM($L642:AQ642), $H536 *  (AR588 + AR614)))))","v":0.29681189189189272},{"$f":" IF(AS$635 = 1, AS562, IF($H536 < 0, MAX($H536 - SUM($L642:AR642), $H536 * (AS588 + AS614)), MAX(0, MIN($H536 - SUM($L642:AR642), $H536 *  (AS588 + AS614)))))","v":0.29681189189189272},{"$f":" IF(AT$635 = 1, AT562, IF($H536 < 0, MAX($H536 - SUM($L642:AS642), $H536 * (AT588 + AT614)), MAX(0, MIN($H536 - SUM($L642:AS642), $H536 *  (AT588 + AT614)))))","v":0.29681189189189272},{"$f":" IF(AU$635 = 1, AU562, IF($H536 < 0, MAX($H536 - SUM($L642:AT642), $H536 * (AU588 + AU614)), MAX(0, MIN($H536 - SUM($L642:AT642), $H536 *  (AU588 + AU614)))))","v":0.29681189189189272},{"$f":" IF(AV$635 = 1, AV562, IF($H536 < 0, MAX($H536 - SUM($L642:AU642), $H536 * (AV588 + AV614)), MAX(0, MIN($H536 - SUM($L642:AU642), $H536 *  (AV588 + AV614)))))","v":0.29681189189189272},{"$f":" IF(AW$635 = 1, AW562, IF($H536 < 0, MAX($H536 - SUM($L642:AV642), $H536 * (AW588 + AW614)), MAX(0, MIN($H536 - SUM($L642:AV642), $H536 *  (AW588 + AW614)))))","v":0.29681189189189272},{"$f":" IF(AX$635 = 1, AX562, IF($H536 < 0, MAX($H536 - SUM($L642:AW642), $H536 * (AX588 + AX614)), MAX(0, MIN($H536 - SUM($L642:AW642), $H536 *  (AX588 + AX614)))))","v":0.29681189189189272},{"$f":" IF(AY$635 = 1, AY562, IF($H536 < 0, MAX($H536 - SUM($L642:AX642), $H536 * (AY588 + AY614)), MAX(0, MIN($H536 - SUM($L642:AX642), $H536 *  (AY588 + AY614)))))","v":0.29681189189189272},{"$f":" IF(AZ$635 = 1, AZ562, IF($H536 < 0, MAX($H536 - SUM($L642:AY642), $H536 * (AZ588 + AZ614)), MAX(0, MIN($H536 - SUM($L642:AY642), $H536 *  (AZ588 + AZ614)))))","v":0.29681189189189272},{"$f":" IF(BA$635 = 1, BA562, IF($H536 < 0, MAX($H536 - SUM($L642:AZ642), $H536 * (BA588 + BA614)), MAX(0, MIN($H536 - SUM($L642:AZ642), $H536 *  (BA588 + BA614)))))","v":0.29681189189189272},{"$f":" IF(BB$635 = 1, BB562, IF($H536 < 0, MAX($H536 - SUM($L642:BA642), $H536 * (BB588 + BB614)), MAX(0, MIN($H536 - SUM($L642:BA642), $H536 *  (BB588 + BB614)))))","v":0.29681189189189272},{"$f":" IF(BC$635 = 1, BC562, IF($H536 < 0, MAX($H536 - SUM($L642:BB642), $H536 * (BC588 + BC614)), MAX(0, MIN($H536 - SUM($L642:BB642), $H536 *  (BC588 + BC614)))))","v":0.29681189189189272},{"$f":" IF(BD$635 = 1, BD562, IF($H536 < 0, MAX($H536 - SUM($L642:BC642), $H536 * (BD588 + BD614)), MAX(0, MIN($H536 - SUM($L642:BC642), $H536 *  (BD588 + BD614)))))","v":0.29681189189189272},{"$f":" IF(BE$635 = 1, BE562, IF($H536 < 0, MAX($H536 - SUM($L642:BD642), $H536 * (BE588 + BE614)), MAX(0, MIN($H536 - SUM($L642:BD642), $H536 *  (BE588 + BE614)))))","v":0.29681189189189272},{"$f":" IF(BF$635 = 1, BF562, IF($H536 < 0, MAX($H536 - SUM($L642:BE642), $H536 * (BF588 + BF614)), MAX(0, MIN($H536 - SUM($L642:BE642), $H536 *  (BF588 + BF614)))))","v":0},{"$f":" IF(BG$635 = 1, BG562, IF($H536 < 0, MAX($H536 - SUM($L642:BF642), $H536 * (BG588 + BG614)), MAX(0, MIN($H536 - SUM($L642:BF642), $H536 *  (BG588 + BG614)))))","v":0},{"$f":" IF(BH$635 = 1, BH562, IF($H536 < 0, MAX($H536 - SUM($L642:BG642), $H536 * (BH588 + BH614)), MAX(0, MIN($H536 - SUM($L642:BG642), $H536 *  (BH588 + BH614)))))","v":0},{"$f":" IF(BI$635 = 1, BI562, IF($H536 < 0, MAX($H536 - SUM($L642:BH642), $H536 * (BI588 + BI614)), MAX(0, MIN($H536 - SUM($L642:BH642), $H536 *  (BI588 + BI614)))))","v":0},{"$f":" IF(BJ$635 = 1, BJ562, IF($H536 < 0, MAX($H536 - SUM($L642:BI642), $H536 * (BJ588 + BJ614)), MAX(0, MIN($H536 - SUM($L642:BI642), $H536 *  (BJ588 + BJ614)))))","v":0},{"$f":" IF(BK$635 = 1, BK562, IF($H536 < 0, MAX($H536 - SUM($L642:BJ642), $H536 * (BK588 + BK614)), MAX(0, MIN($H536 - SUM($L642:BJ642), $H536 *  (BK588 + BK614)))))","v":0},{"$f":" IF(BL$635 = 1, BL562, IF($H536 < 0, MAX($H536 - SUM($L642:BK642), $H536 * (BL588 + BL614)), MAX(0, MIN($H536 - SUM($L642:BK642), $H536 *  (BL588 + BL614)))))","v":0},{"$f":" IF(BM$635 = 1, BM562, IF($H536 < 0, MAX($H536 - SUM($L642:BL642), $H536 * (BM588 + BM614)), MAX(0, MIN($H536 - SUM($L642:BL642), $H536 *  (BM588 + BM614)))))","v":0},{"$f":" IF(BN$635 = 1, BN562, IF($H536 < 0, MAX($H536 - SUM($L642:BM642), $H536 * (BN588 + BN614)), MAX(0, MIN($H536 - SUM($L642:BM642), $H536 *  (BN588 + BN614)))))","v":0},{"$f":" IF(BO$635 = 1, BO562, IF($H536 < 0, MAX($H536 - SUM($L642:BN642), $H536 * (BO588 + BO614)), MAX(0, MIN($H536 - SUM($L642:BN642), $H536 *  (BO588 + BO614)))))","v":0},{"$f":" IF(BP$635 = 1, BP562, IF($H536 < 0, MAX($H536 - SUM($L642:BO642), $H536 * (BP588 + BP614)), MAX(0, MIN($H536 - SUM($L642:BO642), $H536 *  (BP588 + BP614)))))","v":0},{"$f":" IF(BQ$635 = 1, BQ562, IF($H536 < 0, MAX($H536 - SUM($L642:BP642), $H536 * (BQ588 + BQ614)), MAX(0, MIN($H536 - SUM($L642:BP642), $H536 *  (BQ588 + BQ614)))))","v":0},{"$f":" IF(BR$635 = 1, BR562, IF($H536 < 0, MAX($H536 - SUM($L642:BQ642), $H536 * (BR588 + BR614)), MAX(0, MIN($H536 - SUM($L642:BQ642), $H536 *  (BR588 + BR614)))))","v":0},{"$f":" IF(BS$635 = 1, BS562, IF($H536 < 0, MAX($H536 - SUM($L642:BR642), $H536 * (BS588 + BS614)), MAX(0, MIN($H536 - SUM($L642:BR642), $H536 *  (BS588 + BS614)))))","v":0},{"$f":" IF(BT$635 = 1, BT562, IF($H536 < 0, MAX($H536 - SUM($L642:BS642), $H536 * (BT588 + BT614)), MAX(0, MIN($H536 - SUM($L642:BS642), $H536 *  (BT588 + BT614)))))","v":0},{"$f":" IF(BU$635 = 1, BU562, IF($H536 < 0, MAX($H536 - SUM($L642:BT642), $H536 * (BU588 + BU614)), MAX(0, MIN($H536 - SUM($L642:BT642), $H536 *  (BU588 + BU614)))))","v":0},{"$f":" IF(BV$635 = 1, BV562, IF($H536 < 0, MAX($H536 - SUM($L642:BU642), $H536 * (BV588 + BV614)), MAX(0, MIN($H536 - SUM($L642:BU642), $H536 *  (BV588 + BV614)))))","v":0},{"$f":" IF(BW$635 = 1, BW562, IF($H536 < 0, MAX($H536 - SUM($L642:BV642), $H536 * (BW588 + BW614)), MAX(0, MIN($H536 - SUM($L642:BV642), $H536 *  (BW588 + BW614)))))","v":0},{"$f":" IF(BX$635 = 1, BX562, IF($H536 < 0, MAX($H536 - SUM($L642:BW642), $H536 * (BX588 + BX614)), MAX(0, MIN($H536 - SUM($L642:BW642), $H536 *  (BX588 + BX614)))))","v":0},{"$f":" IF(BY$635 = 1, BY562, IF($H536 < 0, MAX($H536 - SUM($L642:BX642), $H536 * (BY588 + BY614)), MAX(0, MIN($H536 - SUM($L642:BX642), $H536 *  (BY588 + BY614)))))","v":0},{"$f":" IF(BZ$635 = 1, BZ562, IF($H536 < 0, MAX($H536 - SUM($L642:BY642), $H536 * (BZ588 + BZ614)), MAX(0, MIN($H536 - SUM($L642:BY642), $H536 *  (BZ588 + BZ614)))))","v":0},{"$f":" IF(CA$635 = 1, CA562, IF($H536 < 0, MAX($H536 - SUM($L642:BZ642), $H536 * (CA588 + CA614)), MAX(0, MIN($H536 - SUM($L642:BZ642), $H536 *  (CA588 + CA614)))))","v":0}]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$40, \"dd mmm yy\") & \" - real - TN\"","v":"Depreciation - capex addition - 01 Apr 99 - real - TN"},null,null,null,"GBP m",null,20.395297297297258,null,{"$f":" IF(M$635 = 1, M563, IF($H537 < 0, MAX($H537 - SUM($L643:L643), $H537 * (M589 + M615)), MAX(0, MIN($H537 - SUM($L643:L643), $H537 *  (M589 + M615)))))","v":0},{"$f":" IF(N$635 = 1, N563, IF($H537 < 0, MAX($H537 - SUM($L643:M643), $H537 * (N589 + N615)), MAX(0, MIN($H537 - SUM($L643:M643), $H537 *  (N589 + N615)))))","v":0},{"$f":" IF(O$635 = 1, O563, IF($H537 < 0, MAX($H537 - SUM($L643:N643), $H537 * (O589 + O615)), MAX(0, MIN($H537 - SUM($L643:N643), $H537 *  (O589 + O615)))))","v":0},{"$f":" IF(P$635 = 1, P563, IF($H537 < 0, MAX($H537 - SUM($L643:O643), $H537 * (P589 + P615)), MAX(0, MIN($H537 - SUM($L643:O643), $H537 *  (P589 + P615)))))","v":0},{"$f":" IF(Q$635 = 1, Q563, IF($H537 < 0, MAX($H537 - SUM($L643:P643), $H537 * (Q589 + Q615)), MAX(0, MIN($H537 - SUM($L643:P643), $H537 *  (Q589 + Q615)))))","v":0},{"$f":" IF(R$635 = 1, R563, IF($H537 < 0, MAX($H537 - SUM($L643:Q643), $H537 * (R589 + R615)), MAX(0, MIN($H537 - SUM($L643:Q643), $H537 *  (R589 + R615)))))","v":0},{"$f":" IF(S$635 = 1, S563, IF($H537 < 0, MAX($H537 - SUM($L643:R643), $H537 * (S589 + S615)), MAX(0, MIN($H537 - SUM($L643:R643), $H537 *  (S589 + S615)))))","v":0.61185891891891897},{"$f":" IF(T$635 = 1, T563, IF($H537 < 0, MAX($H537 - SUM($L643:S643), $H537 * (T589 + T615)), MAX(0, MIN($H537 - SUM($L643:S643), $H537 *  (T589 + T615)))))","v":0.61185891891891897},{"$f":" IF(U$635 = 1, U563, IF($H537 < 0, MAX($H537 - SUM($L643:T643), $H537 * (U589 + U615)), MAX(0, MIN($H537 - SUM($L643:T643), $H537 *  (U589 + U615)))))","v":0.61185891891891897},{"$f":" IF(V$635 = 1, V563, IF($H537 < 0, MAX($H537 - SUM($L643:U643), $H537 * (V589 + V615)), MAX(0, MIN($H537 - SUM($L643:U643), $H537 *  (V589 + V615)))))","v":0.61185891891891897},{"$f":" IF(W$635 = 1, W563, IF($H537 < 0, MAX($H537 - SUM($L643:V643), $H537 * (W589 + W615)), MAX(0, MIN($H537 - SUM($L643:V643), $H537 *  (W589 + W615)))))","v":0.61185891891891897},{"$f":" IF(X$635 = 1, X563, IF($H537 < 0, MAX($H537 - SUM($L643:W643), $H537 * (X589 + X615)), MAX(0, MIN($H537 - SUM($L643:W643), $H537 *  (X589 + X615)))))","v":0.61185891891891897},{"$f":" IF(Y$635 = 1, Y563, IF($H537 < 0, MAX($H537 - SUM($L643:X643), $H537 * (Y589 + Y615)), MAX(0, MIN($H537 - SUM($L643:X643), $H537 *  (Y589 + Y615)))))","v":0.61185891891891897},{"$f":" IF(Z$635 = 1, Z563, IF($H537 < 0, MAX($H537 - SUM($L643:Y643), $H537 * (Z589 + Z615)), MAX(0, MIN($H537 - SUM($L643:Y643), $H537 *  (Z589 + Z615)))))","v":0.61185891891891897},{"$f":" IF(AA$635 = 1, AA563, IF($H537 < 0, MAX($H537 - SUM($L643:Z643), $H537 * (AA589 + AA615)), MAX(0, MIN($H537 - SUM($L643:Z643), $H537 *  (AA589 + AA615)))))","v":0.61185891891891897},{"$f":" IF(AB$635 = 1, AB563, IF($H537 < 0, MAX($H537 - SUM($L643:AA643), $H537 * (AB589 + AB615)), MAX(0, MIN($H537 - SUM($L643:AA643), $H537 *  (AB589 + AB615)))))","v":0.61185891891891897},{"$f":" IF(AC$635 = 1, AC563, IF($H537 < 0, MAX($H537 - SUM($L643:AB643), $H537 * (AC589 + AC615)), MAX(0, MIN($H537 - SUM($L643:AB643), $H537 *  (AC589 + AC615)))))","v":0.61185891891891897},{"$f":" IF(AD$635 = 1, AD563, IF($H537 < 0, MAX($H537 - SUM($L643:AC643), $H537 * (AD589 + AD615)), MAX(0, MIN($H537 - SUM($L643:AC643), $H537 *  (AD589 + AD615)))))","v":0.61185891891891897},{"$f":" IF(AE$635 = 1, AE563, IF($H537 < 0, MAX($H537 - SUM($L643:AD643), $H537 * (AE589 + AE615)), MAX(0, MIN($H537 - SUM($L643:AD643), $H537 *  (AE589 + AE615)))))","v":0.61185891891891897},{"$f":" IF(AF$635 = 1, AF563, IF($H537 < 0, MAX($H537 - SUM($L643:AE643), $H537 * (AF589 + AF615)), MAX(0, MIN($H537 - SUM($L643:AE643), $H537 *  (AF589 + AF615)))))","v":0.61185891891891897},{"$f":" IF(AG$635 = 1, AG563, IF($H537 < 0, MAX($H537 - SUM($L643:AF643), $H537 * (AG589 + AG615)), MAX(0, MIN($H537 - SUM($L643:AF643), $H537 *  (AG589 + AG615)))))","v":0.61185891891891897},{"$f":" IF(AH$635 = 1, AH563, IF($H537 < 0, MAX($H537 - SUM($L643:AG643), $H537 * (AH589 + AH615)), MAX(0, MIN($H537 - SUM($L643:AG643), $H537 *  (AH589 + AH615)))))","v":0.61185891891891897},{"$f":" IF(AI$635 = 1, AI563, IF($H537 < 0, MAX($H537 - SUM($L643:AH643), $H537 * (AI589 + AI615)), MAX(0, MIN($H537 - SUM($L643:AH643), $H537 *  (AI589 + AI615)))))","v":0.61185891891891897},{"$f":" IF(AJ$635 = 1, AJ563, IF($H537 < 0, MAX($H537 - SUM($L643:AI643), $H537 * (AJ589 + AJ615)), MAX(0, MIN($H537 - SUM($L643:AI643), $H537 *  (AJ589 + AJ615)))))","v":0.61185891891891897},{"$f":" IF(AK$635 = 1, AK563, IF($H537 < 0, MAX($H537 - SUM($L643:AJ643), $H537 * (AK589 + AK615)), MAX(0, MIN($H537 - SUM($L643:AJ643), $H537 *  (AK589 + AK615)))))","v":0.61185891891891775},{"$f":" IF(AL$635 = 1, AL563, IF($H537 < 0, MAX($H537 - SUM($L643:AK643), $H537 * (AL589 + AL615)), MAX(0, MIN($H537 - SUM($L643:AK643), $H537 *  (AL589 + AL615)))))","v":0.61185891891891775},{"$f":" IF(AM$635 = 1, AM563, IF($H537 < 0, MAX($H537 - SUM($L643:AL643), $H537 * (AM589 + AM615)), MAX(0, MIN($H537 - SUM($L643:AL643), $H537 *  (AM589 + AM615)))))","v":0.40790594594594515},{"$f":" IF(AN$635 = 1, AN563, IF($H537 < 0, MAX($H537 - SUM($L643:AM643), $H537 * (AN589 + AN615)), MAX(0, MIN($H537 - SUM($L643:AM643), $H537 *  (AN589 + AN615)))))","v":0.40790594594594515},{"$f":" IF(AO$635 = 1, AO563, IF($H537 < 0, MAX($H537 - SUM($L643:AN643), $H537 * (AO589 + AO615)), MAX(0, MIN($H537 - SUM($L643:AN643), $H537 *  (AO589 + AO615)))))","v":0.40790594594594515},{"$f":" IF(AP$635 = 1, AP563, IF($H537 < 0, MAX($H537 - SUM($L643:AO643), $H537 * (AP589 + AP615)), MAX(0, MIN($H537 - SUM($L643:AO643), $H537 *  (AP589 + AP615)))))","v":0.40790594594594515},{"$f":" IF(AQ$635 = 1, AQ563, IF($H537 < 0, MAX($H537 - SUM($L643:AP643), $H537 * (AQ589 + AQ615)), MAX(0, MIN($H537 - SUM($L643:AP643), $H537 *  (AQ589 + AQ615)))))","v":0.40790594594594515},{"$f":" IF(AR$635 = 1, AR563, IF($H537 < 0, MAX($H537 - SUM($L643:AQ643), $H537 * (AR589 + AR615)), MAX(0, MIN($H537 - SUM($L643:AQ643), $H537 *  (AR589 + AR615)))))","v":0.40790594594594515},{"$f":" IF(AS$635 = 1, AS563, IF($H537 < 0, MAX($H537 - SUM($L643:AR643), $H537 * (AS589 + AS615)), MAX(0, MIN($H537 - SUM($L643:AR643), $H537 *  (AS589 + AS615)))))","v":0.40790594594594515},{"$f":" IF(AT$635 = 1, AT563, IF($H537 < 0, MAX($H537 - SUM($L643:AS643), $H537 * (AT589 + AT615)), MAX(0, MIN($H537 - SUM($L643:AS643), $H537 *  (AT589 + AT615)))))","v":0.40790594594594515},{"$f":" IF(AU$635 = 1, AU563, IF($H537 < 0, MAX($H537 - SUM($L643:AT643), $H537 * (AU589 + AU615)), MAX(0, MIN($H537 - SUM($L643:AT643), $H537 *  (AU589 + AU615)))))","v":0.40790594594594515},{"$f":" IF(AV$635 = 1, AV563, IF($H537 < 0, MAX($H537 - SUM($L643:AU643), $H537 * (AV589 + AV615)), MAX(0, MIN($H537 - SUM($L643:AU643), $H537 *  (AV589 + AV615)))))","v":0.40790594594594515},{"$f":" IF(AW$635 = 1, AW563, IF($H537 < 0, MAX($H537 - SUM($L643:AV643), $H537 * (AW589 + AW615)), MAX(0, MIN($H537 - SUM($L643:AV643), $H537 *  (AW589 + AW615)))))","v":0.40790594594594515},{"$f":" IF(AX$635 = 1, AX563, IF($H537 < 0, MAX($H537 - SUM($L643:AW643), $H537 * (AX589 + AX615)), MAX(0, MIN($H537 - SUM($L643:AW643), $H537 *  (AX589 + AX615)))))","v":0.40790594594594515},{"$f":" IF(AY$635 = 1, AY563, IF($H537 < 0, MAX($H537 - SUM($L643:AX643), $H537 * (AY589 + AY615)), MAX(0, MIN($H537 - SUM($L643:AX643), $H537 *  (AY589 + AY615)))))","v":0.40790594594594515},{"$f":" IF(AZ$635 = 1, AZ563, IF($H537 < 0, MAX($H537 - SUM($L643:AY643), $H537 * (AZ589 + AZ615)), MAX(0, MIN($H537 - SUM($L643:AY643), $H537 *  (AZ589 + AZ615)))))","v":0.40790594594594515},{"$f":" IF(BA$635 = 1, BA563, IF($H537 < 0, MAX($H537 - SUM($L643:AZ643), $H537 * (BA589 + BA615)), MAX(0, MIN($H537 - SUM($L643:AZ643), $H537 *  (BA589 + BA615)))))","v":0.40790594594594515},{"$f":" IF(BB$635 = 1, BB563, IF($H537 < 0, MAX($H537 - SUM($L643:BA643), $H537 * (BB589 + BB615)), MAX(0, MIN($H537 - SUM($L643:BA643), $H537 *  (BB589 + BB615)))))","v":0.40790594594594515},{"$f":" IF(BC$635 = 1, BC563, IF($H537 < 0, MAX($H537 - SUM($L643:BB643), $H537 * (BC589 + BC615)), MAX(0, MIN($H537 - SUM($L643:BB643), $H537 *  (BC589 + BC615)))))","v":0.40790594594594515},{"$f":" IF(BD$635 = 1, BD563, IF($H537 < 0, MAX($H537 - SUM($L643:BC643), $H537 * (BD589 + BD615)), MAX(0, MIN($H537 - SUM($L643:BC643), $H537 *  (BD589 + BD615)))))","v":0.40790594594594515},{"$f":" IF(BE$635 = 1, BE563, IF($H537 < 0, MAX($H537 - SUM($L643:BD643), $H537 * (BE589 + BE615)), MAX(0, MIN($H537 - SUM($L643:BD643), $H537 *  (BE589 + BE615)))))","v":0.40790594594594515},{"$f":" IF(BF$635 = 1, BF563, IF($H537 < 0, MAX($H537 - SUM($L643:BE643), $H537 * (BF589 + BF615)), MAX(0, MIN($H537 - SUM($L643:BE643), $H537 *  (BF589 + BF615)))))","v":0.40790594594592022},{"$f":" IF(BG$635 = 1, BG563, IF($H537 < 0, MAX($H537 - SUM($L643:BF643), $H537 * (BG589 + BG615)), MAX(0, MIN($H537 - SUM($L643:BF643), $H537 *  (BG589 + BG615)))))","v":0},{"$f":" IF(BH$635 = 1, BH563, IF($H537 < 0, MAX($H537 - SUM($L643:BG643), $H537 * (BH589 + BH615)), MAX(0, MIN($H537 - SUM($L643:BG643), $H537 *  (BH589 + BH615)))))","v":0},{"$f":" IF(BI$635 = 1, BI563, IF($H537 < 0, MAX($H537 - SUM($L643:BH643), $H537 * (BI589 + BI615)), MAX(0, MIN($H537 - SUM($L643:BH643), $H537 *  (BI589 + BI615)))))","v":0},{"$f":" IF(BJ$635 = 1, BJ563, IF($H537 < 0, MAX($H537 - SUM($L643:BI643), $H537 * (BJ589 + BJ615)), MAX(0, MIN($H537 - SUM($L643:BI643), $H537 *  (BJ589 + BJ615)))))","v":0},{"$f":" IF(BK$635 = 1, BK563, IF($H537 < 0, MAX($H537 - SUM($L643:BJ643), $H537 * (BK589 + BK615)), MAX(0, MIN($H537 - SUM($L643:BJ643), $H537 *  (BK589 + BK615)))))","v":0},{"$f":" IF(BL$635 = 1, BL563, IF($H537 < 0, MAX($H537 - SUM($L643:BK643), $H537 * (BL589 + BL615)), MAX(0, MIN($H537 - SUM($L643:BK643), $H537 *  (BL589 + BL615)))))","v":0},{"$f":" IF(BM$635 = 1, BM563, IF($H537 < 0, MAX($H537 - SUM($L643:BL643), $H537 * (BM589 + BM615)), MAX(0, MIN($H537 - SUM($L643:BL643), $H537 *  (BM589 + BM615)))))","v":0},{"$f":" IF(BN$635 = 1, BN563, IF($H537 < 0, MAX($H537 - SUM($L643:BM643), $H537 * (BN589 + BN615)), MAX(0, MIN($H537 - SUM($L643:BM643), $H537 *  (BN589 + BN615)))))","v":0},{"$f":" IF(BO$635 = 1, BO563, IF($H537 < 0, MAX($H537 - SUM($L643:BN643), $H537 * (BO589 + BO615)), MAX(0, MIN($H537 - SUM($L643:BN643), $H537 *  (BO589 + BO615)))))","v":0},{"$f":" IF(BP$635 = 1, BP563, IF($H537 < 0, MAX($H537 - SUM($L643:BO643), $H537 * (BP589 + BP615)), MAX(0, MIN($H537 - SUM($L643:BO643), $H537 *  (BP589 + BP615)))))","v":0},{"$f":" IF(BQ$635 = 1, BQ563, IF($H537 < 0, MAX($H537 - SUM($L643:BP643), $H537 * (BQ589 + BQ615)), MAX(0, MIN($H537 - SUM($L643:BP643), $H537 *  (BQ589 + BQ615)))))","v":0},{"$f":" IF(BR$635 = 1, BR563, IF($H537 < 0, MAX($H537 - SUM($L643:BQ643), $H537 * (BR589 + BR615)), MAX(0, MIN($H537 - SUM($L643:BQ643), $H537 *  (BR589 + BR615)))))","v":0},{"$f":" IF(BS$635 = 1, BS563, IF($H537 < 0, MAX($H537 - SUM($L643:BR643), $H537 * (BS589 + BS615)), MAX(0, MIN($H537 - SUM($L643:BR643), $H537 *  (BS589 + BS615)))))","v":0},{"$f":" IF(BT$635 = 1, BT563, IF($H537 < 0, MAX($H537 - SUM($L643:BS643), $H537 * (BT589 + BT615)), MAX(0, MIN($H537 - SUM($L643:BS643), $H537 *  (BT589 + BT615)))))","v":0},{"$f":" IF(BU$635 = 1, BU563, IF($H537 < 0, MAX($H537 - SUM($L643:BT643), $H537 * (BU589 + BU615)), MAX(0, MIN($H537 - SUM($L643:BT643), $H537 *  (BU589 + BU615)))))","v":0},{"$f":" IF(BV$635 = 1, BV563, IF($H537 < 0, MAX($H537 - SUM($L643:BU643), $H537 * (BV589 + BV615)), MAX(0, MIN($H537 - SUM($L643:BU643), $H537 *  (BV589 + BV615)))))","v":0},{"$f":" IF(BW$635 = 1, BW563, IF($H537 < 0, MAX($H537 - SUM($L643:BV643), $H537 * (BW589 + BW615)), MAX(0, MIN($H537 - SUM($L643:BV643), $H537 *  (BW589 + BW615)))))","v":0},{"$f":" IF(BX$635 = 1, BX563, IF($H537 < 0, MAX($H537 - SUM($L643:BW643), $H537 * (BX589 + BX615)), MAX(0, MIN($H537 - SUM($L643:BW643), $H537 *  (BX589 + BX615)))))","v":0},{"$f":" IF(BY$635 = 1, BY563, IF($H537 < 0, MAX($H537 - SUM($L643:BX643), $H537 * (BY589 + BY615)), MAX(0, MIN($H537 - SUM($L643:BX643), $H537 *  (BY589 + BY615)))))","v":0},{"$f":" IF(BZ$635 = 1, BZ563, IF($H537 < 0, MAX($H537 - SUM($L643:BY643), $H537 * (BZ589 + BZ615)), MAX(0, MIN($H537 - SUM($L643:BY643), $H537 *  (BZ589 + BZ615)))))","v":0},{"$f":" IF(CA$635 = 1, CA563, IF($H537 < 0, MAX($H537 - SUM($L643:BZ643), $H537 * (CA589 + CA615)), MAX(0, MIN($H537 - SUM($L643:BZ643), $H537 *  (CA589 + CA615)))))","v":0}]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$41, \"dd mmm yy\") & \" - real - TN\"","v":"Depreciation - capex addition - 01 Apr 00 - real - TN"},null,null,null,"GBP m",null,20.479459459459466,null,{"$f":" IF(M$635 = 1, M564, IF($H538 < 0, MAX($H538 - SUM($L644:L644), $H538 * (M590 + M616)), MAX(0, MIN($H538 - SUM($L644:L644), $H538 *  (M590 + M616)))))","v":0},{"$f":" IF(N$635 = 1, N564, IF($H538 < 0, MAX($H538 - SUM($L644:M644), $H538 * (N590 + N616)), MAX(0, MIN($H538 - SUM($L644:M644), $H538 *  (N590 + N616)))))","v":0},{"$f":" IF(O$635 = 1, O564, IF($H538 < 0, MAX($H538 - SUM($L644:N644), $H538 * (O590 + O616)), MAX(0, MIN($H538 - SUM($L644:N644), $H538 *  (O590 + O616)))))","v":0},{"$f":" IF(P$635 = 1, P564, IF($H538 < 0, MAX($H538 - SUM($L644:O644), $H538 * (P590 + P616)), MAX(0, MIN($H538 - SUM($L644:O644), $H538 *  (P590 + P616)))))","v":0},{"$f":" IF(Q$635 = 1, Q564, IF($H538 < 0, MAX($H538 - SUM($L644:P644), $H538 * (Q590 + Q616)), MAX(0, MIN($H538 - SUM($L644:P644), $H538 *  (Q590 + Q616)))))","v":0},{"$f":" IF(R$635 = 1, R564, IF($H538 < 0, MAX($H538 - SUM($L644:Q644), $H538 * (R590 + R616)), MAX(0, MIN($H538 - SUM($L644:Q644), $H538 *  (R590 + R616)))))","v":0},{"$f":" IF(S$635 = 1, S564, IF($H538 < 0, MAX($H538 - SUM($L644:R644), $H538 * (S590 + S616)), MAX(0, MIN($H538 - SUM($L644:R644), $H538 *  (S590 + S616)))))","v":0},{"$f":" IF(T$635 = 1, T564, IF($H538 < 0, MAX($H538 - SUM($L644:S644), $H538 * (T590 + T616)), MAX(0, MIN($H538 - SUM($L644:S644), $H538 *  (T590 + T616)))))","v":0.61438378378378311},{"$f":" IF(U$635 = 1, U564, IF($H538 < 0, MAX($H538 - SUM($L644:T644), $H538 * (U590 + U616)), MAX(0, MIN($H538 - SUM($L644:T644), $H538 *  (U590 + U616)))))","v":0.61438378378378311},{"$f":" IF(V$635 = 1, V564, IF($H538 < 0, MAX($H538 - SUM($L644:U644), $H538 * (V590 + V616)), MAX(0, MIN($H538 - SUM($L644:U644), $H538 *  (V590 + V616)))))","v":0.61438378378378311},{"$f":" IF(W$635 = 1, W564, IF($H538 < 0, MAX($H538 - SUM($L644:V644), $H538 * (W590 + W616)), MAX(0, MIN($H538 - SUM($L644:V644), $H538 *  (W590 + W616)))))","v":0.61438378378378311},{"$f":" IF(X$635 = 1, X564, IF($H538 < 0, MAX($H538 - SUM($L644:W644), $H538 * (X590 + X616)), MAX(0, MIN($H538 - SUM($L644:W644), $H538 *  (X590 + X616)))))","v":0.61438378378378311},{"$f":" IF(Y$635 = 1, Y564, IF($H538 < 0, MAX($H538 - SUM($L644:X644), $H538 * (Y590 + Y616)), MAX(0, MIN($H538 - SUM($L644:X644), $H538 *  (Y590 + Y616)))))","v":0.61438378378378311},{"$f":" IF(Z$635 = 1, Z564, IF($H538 < 0, MAX($H538 - SUM($L644:Y644), $H538 * (Z590 + Z616)), MAX(0, MIN($H538 - SUM($L644:Y644), $H538 *  (Z590 + Z616)))))","v":0.61438378378378311},{"$f":" IF(AA$635 = 1, AA564, IF($H538 < 0, MAX($H538 - SUM($L644:Z644), $H538 * (AA590 + AA616)), MAX(0, MIN($H538 - SUM($L644:Z644), $H538 *  (AA590 + AA616)))))","v":0.61438378378378311},{"$f":" IF(AB$635 = 1, AB564, IF($H538 < 0, MAX($H538 - SUM($L644:AA644), $H538 * (AB590 + AB616)), MAX(0, MIN($H538 - SUM($L644:AA644), $H538 *  (AB590 + AB616)))))","v":0.61438378378378311},{"$f":" IF(AC$635 = 1, AC564, IF($H538 < 0, MAX($H538 - SUM($L644:AB644), $H538 * (AC590 + AC616)), MAX(0, MIN($H538 - SUM($L644:AB644), $H538 *  (AC590 + AC616)))))","v":0.61438378378378311},{"$f":" IF(AD$635 = 1, AD564, IF($H538 < 0, MAX($H538 - SUM($L644:AC644), $H538 * (AD590 + AD616)), MAX(0, MIN($H538 - SUM($L644:AC644), $H538 *  (AD590 + AD616)))))","v":0.61438378378378311},{"$f":" IF(AE$635 = 1, AE564, IF($H538 < 0, MAX($H538 - SUM($L644:AD644), $H538 * (AE590 + AE616)), MAX(0, MIN($H538 - SUM($L644:AD644), $H538 *  (AE590 + AE616)))))","v":0.61438378378378311},{"$f":" IF(AF$635 = 1, AF564, IF($H538 < 0, MAX($H538 - SUM($L644:AE644), $H538 * (AF590 + AF616)), MAX(0, MIN($H538 - SUM($L644:AE644), $H538 *  (AF590 + AF616)))))","v":0.61438378378378311},{"$f":" IF(AG$635 = 1, AG564, IF($H538 < 0, MAX($H538 - SUM($L644:AF644), $H538 * (AG590 + AG616)), MAX(0, MIN($H538 - SUM($L644:AF644), $H538 *  (AG590 + AG616)))))","v":0.61438378378378311},{"$f":" IF(AH$635 = 1, AH564, IF($H538 < 0, MAX($H538 - SUM($L644:AG644), $H538 * (AH590 + AH616)), MAX(0, MIN($H538 - SUM($L644:AG644), $H538 *  (AH590 + AH616)))))","v":0.61438378378378311},{"$f":" IF(AI$635 = 1, AI564, IF($H538 < 0, MAX($H538 - SUM($L644:AH644), $H538 * (AI590 + AI616)), MAX(0, MIN($H538 - SUM($L644:AH644), $H538 *  (AI590 + AI616)))))","v":0.61438378378378311},{"$f":" IF(AJ$635 = 1, AJ564, IF($H538 < 0, MAX($H538 - SUM($L644:AI644), $H538 * (AJ590 + AJ616)), MAX(0, MIN($H538 - SUM($L644:AI644), $H538 *  (AJ590 + AJ616)))))","v":0.61438378378378311},{"$f":" IF(AK$635 = 1, AK564, IF($H538 < 0, MAX($H538 - SUM($L644:AJ644), $H538 * (AK590 + AK616)), MAX(0, MIN($H538 - SUM($L644:AJ644), $H538 *  (AK590 + AK616)))))","v":0.61438378378378433},{"$f":" IF(AL$635 = 1, AL564, IF($H538 < 0, MAX($H538 - SUM($L644:AK644), $H538 * (AL590 + AL616)), MAX(0, MIN($H538 - SUM($L644:AK644), $H538 *  (AL590 + AL616)))))","v":0.61438378378378433},{"$f":" IF(AM$635 = 1, AM564, IF($H538 < 0, MAX($H538 - SUM($L644:AL644), $H538 * (AM590 + AM616)), MAX(0, MIN($H538 - SUM($L644:AL644), $H538 *  (AM590 + AM616)))))","v":0.61438378378378433},{"$f":" IF(AN$635 = 1, AN564, IF($H538 < 0, MAX($H538 - SUM($L644:AM644), $H538 * (AN590 + AN616)), MAX(0, MIN($H538 - SUM($L644:AM644), $H538 *  (AN590 + AN616)))))","v":0.40958918918918957},{"$f":" IF(AO$635 = 1, AO564, IF($H538 < 0, MAX($H538 - SUM($L644:AN644), $H538 * (AO590 + AO616)), MAX(0, MIN($H538 - SUM($L644:AN644), $H538 *  (AO590 + AO616)))))","v":0.40958918918918957},{"$f":" IF(AP$635 = 1, AP564, IF($H538 < 0, MAX($H538 - SUM($L644:AO644), $H538 * (AP590 + AP616)), MAX(0, MIN($H538 - SUM($L644:AO644), $H538 *  (AP590 + AP616)))))","v":0.40958918918918957},{"$f":" IF(AQ$635 = 1, AQ564, IF($H538 < 0, MAX($H538 - SUM($L644:AP644), $H538 * (AQ590 + AQ616)), MAX(0, MIN($H538 - SUM($L644:AP644), $H538 *  (AQ590 + AQ616)))))","v":0.40958918918918957},{"$f":" IF(AR$635 = 1, AR564, IF($H538 < 0, MAX($H538 - SUM($L644:AQ644), $H538 * (AR590 + AR616)), MAX(0, MIN($H538 - SUM($L644:AQ644), $H538 *  (AR590 + AR616)))))","v":0.40958918918918957},{"$f":" IF(AS$635 = 1, AS564, IF($H538 < 0, MAX($H538 - SUM($L644:AR644), $H538 * (AS590 + AS616)), MAX(0, MIN($H538 - SUM($L644:AR644), $H538 *  (AS590 + AS616)))))","v":0.40958918918918957},{"$f":" IF(AT$635 = 1, AT564, IF($H538 < 0, MAX($H538 - SUM($L644:AS644), $H538 * (AT590 + AT616)), MAX(0, MIN($H538 - SUM($L644:AS644), $H538 *  (AT590 + AT616)))))","v":0.40958918918918957},{"$f":" IF(AU$635 = 1, AU564, IF($H538 < 0, MAX($H538 - SUM($L644:AT644), $H538 * (AU590 + AU616)), MAX(0, MIN($H538 - SUM($L644:AT644), $H538 *  (AU590 + AU616)))))","v":0.40958918918918957},{"$f":" IF(AV$635 = 1, AV564, IF($H538 < 0, MAX($H538 - SUM($L644:AU644), $H538 * (AV590 + AV616)), MAX(0, MIN($H538 - SUM($L644:AU644), $H538 *  (AV590 + AV616)))))","v":0.40958918918918957},{"$f":" IF(AW$635 = 1, AW564, IF($H538 < 0, MAX($H538 - SUM($L644:AV644), $H538 * (AW590 + AW616)), MAX(0, MIN($H538 - SUM($L644:AV644), $H538 *  (AW590 + AW616)))))","v":0.40958918918918957},{"$f":" IF(AX$635 = 1, AX564, IF($H538 < 0, MAX($H538 - SUM($L644:AW644), $H538 * (AX590 + AX616)), MAX(0, MIN($H538 - SUM($L644:AW644), $H538 *  (AX590 + AX616)))))","v":0.40958918918918957},{"$f":" IF(AY$635 = 1, AY564, IF($H538 < 0, MAX($H538 - SUM($L644:AX644), $H538 * (AY590 + AY616)), MAX(0, MIN($H538 - SUM($L644:AX644), $H538 *  (AY590 + AY616)))))","v":0.40958918918918957},{"$f":" IF(AZ$635 = 1, AZ564, IF($H538 < 0, MAX($H538 - SUM($L644:AY644), $H538 * (AZ590 + AZ616)), MAX(0, MIN($H538 - SUM($L644:AY644), $H538 *  (AZ590 + AZ616)))))","v":0.40958918918918957},{"$f":" IF(BA$635 = 1, BA564, IF($H538 < 0, MAX($H538 - SUM($L644:AZ644), $H538 * (BA590 + BA616)), MAX(0, MIN($H538 - SUM($L644:AZ644), $H538 *  (BA590 + BA616)))))","v":0.40958918918918957},{"$f":" IF(BB$635 = 1, BB564, IF($H538 < 0, MAX($H538 - SUM($L644:BA644), $H538 * (BB590 + BB616)), MAX(0, MIN($H538 - SUM($L644:BA644), $H538 *  (BB590 + BB616)))))","v":0.40958918918918957},{"$f":" IF(BC$635 = 1, BC564, IF($H538 < 0, MAX($H538 - SUM($L644:BB644), $H538 * (BC590 + BC616)), MAX(0, MIN($H538 - SUM($L644:BB644), $H538 *  (BC590 + BC616)))))","v":0.40958918918918957},{"$f":" IF(BD$635 = 1, BD564, IF($H538 < 0, MAX($H538 - SUM($L644:BC644), $H538 * (BD590 + BD616)), MAX(0, MIN($H538 - SUM($L644:BC644), $H538 *  (BD590 + BD616)))))","v":0.40958918918918957},{"$f":" IF(BE$635 = 1, BE564, IF($H538 < 0, MAX($H538 - SUM($L644:BD644), $H538 * (BE590 + BE616)), MAX(0, MIN($H538 - SUM($L644:BD644), $H538 *  (BE590 + BE616)))))","v":0.40958918918918957},{"$f":" IF(BF$635 = 1, BF564, IF($H538 < 0, MAX($H538 - SUM($L644:BE644), $H538 * (BF590 + BF616)), MAX(0, MIN($H538 - SUM($L644:BE644), $H538 *  (BF590 + BF616)))))","v":0.40958918918918957},{"$f":" IF(BG$635 = 1, BG564, IF($H538 < 0, MAX($H538 - SUM($L644:BF644), $H538 * (BG590 + BG616)), MAX(0, MIN($H538 - SUM($L644:BF644), $H538 *  (BG590 + BG616)))))","v":0.40958918918918957},{"$f":" IF(BH$635 = 1, BH564, IF($H538 < 0, MAX($H538 - SUM($L644:BG644), $H538 * (BH590 + BH616)), MAX(0, MIN($H538 - SUM($L644:BG644), $H538 *  (BH590 + BH616)))))","v":0},{"$f":" IF(BI$635 = 1, BI564, IF($H538 < 0, MAX($H538 - SUM($L644:BH644), $H538 * (BI590 + BI616)), MAX(0, MIN($H538 - SUM($L644:BH644), $H538 *  (BI590 + BI616)))))","v":0},{"$f":" IF(BJ$635 = 1, BJ564, IF($H538 < 0, MAX($H538 - SUM($L644:BI644), $H538 * (BJ590 + BJ616)), MAX(0, MIN($H538 - SUM($L644:BI644), $H538 *  (BJ590 + BJ616)))))","v":0},{"$f":" IF(BK$635 = 1, BK564, IF($H538 < 0, MAX($H538 - SUM($L644:BJ644), $H538 * (BK590 + BK616)), MAX(0, MIN($H538 - SUM($L644:BJ644), $H538 *  (BK590 + BK616)))))","v":0},{"$f":" IF(BL$635 = 1, BL564, IF($H538 < 0, MAX($H538 - SUM($L644:BK644), $H538 * (BL590 + BL616)), MAX(0, MIN($H538 - SUM($L644:BK644), $H538 *  (BL590 + BL616)))))","v":0},{"$f":" IF(BM$635 = 1, BM564, IF($H538 < 0, MAX($H538 - SUM($L644:BL644), $H538 * (BM590 + BM616)), MAX(0, MIN($H538 - SUM($L644:BL644), $H538 *  (BM590 + BM616)))))","v":0},{"$f":" IF(BN$635 = 1, BN564, IF($H538 < 0, MAX($H538 - SUM($L644:BM644), $H538 * (BN590 + BN616)), MAX(0, MIN($H538 - SUM($L644:BM644), $H538 *  (BN590 + BN616)))))","v":0},{"$f":" IF(BO$635 = 1, BO564, IF($H538 < 0, MAX($H538 - SUM($L644:BN644), $H538 * (BO590 + BO616)), MAX(0, MIN($H538 - SUM($L644:BN644), $H538 *  (BO590 + BO616)))))","v":0},{"$f":" IF(BP$635 = 1, BP564, IF($H538 < 0, MAX($H538 - SUM($L644:BO644), $H538 * (BP590 + BP616)), MAX(0, MIN($H538 - SUM($L644:BO644), $H538 *  (BP590 + BP616)))))","v":0},{"$f":" IF(BQ$635 = 1, BQ564, IF($H538 < 0, MAX($H538 - SUM($L644:BP644), $H538 * (BQ590 + BQ616)), MAX(0, MIN($H538 - SUM($L644:BP644), $H538 *  (BQ590 + BQ616)))))","v":0},{"$f":" IF(BR$635 = 1, BR564, IF($H538 < 0, MAX($H538 - SUM($L644:BQ644), $H538 * (BR590 + BR616)), MAX(0, MIN($H538 - SUM($L644:BQ644), $H538 *  (BR590 + BR616)))))","v":0},{"$f":" IF(BS$635 = 1, BS564, IF($H538 < 0, MAX($H538 - SUM($L644:BR644), $H538 * (BS590 + BS616)), MAX(0, MIN($H538 - SUM($L644:BR644), $H538 *  (BS590 + BS616)))))","v":0},{"$f":" IF(BT$635 = 1, BT564, IF($H538 < 0, MAX($H538 - SUM($L644:BS644), $H538 * (BT590 + BT616)), MAX(0, MIN($H538 - SUM($L644:BS644), $H538 *  (BT590 + BT616)))))","v":0},{"$f":" IF(BU$635 = 1, BU564, IF($H538 < 0, MAX($H538 - SUM($L644:BT644), $H538 * (BU590 + BU616)), MAX(0, MIN($H538 - SUM($L644:BT644), $H538 *  (BU590 + BU616)))))","v":0},{"$f":" IF(BV$635 = 1, BV564, IF($H538 < 0, MAX($H538 - SUM($L644:BU644), $H538 * (BV590 + BV616)), MAX(0, MIN($H538 - SUM($L644:BU644), $H538 *  (BV590 + BV616)))))","v":0},{"$f":" IF(BW$635 = 1, BW564, IF($H538 < 0, MAX($H538 - SUM($L644:BV644), $H538 * (BW590 + BW616)), MAX(0, MIN($H538 - SUM($L644:BV644), $H538 *  (BW590 + BW616)))))","v":0},{"$f":" IF(BX$635 = 1, BX564, IF($H538 < 0, MAX($H538 - SUM($L644:BW644), $H538 * (BX590 + BX616)), MAX(0, MIN($H538 - SUM($L644:BW644), $H538 *  (BX590 + BX616)))))","v":0},{"$f":" IF(BY$635 = 1, BY564, IF($H538 < 0, MAX($H538 - SUM($L644:BX644), $H538 * (BY590 + BY616)), MAX(0, MIN($H538 - SUM($L644:BX644), $H538 *  (BY590 + BY616)))))","v":0},{"$f":" IF(BZ$635 = 1, BZ564, IF($H538 < 0, MAX($H538 - SUM($L644:BY644), $H538 * (BZ590 + BZ616)), MAX(0, MIN($H538 - SUM($L644:BY644), $H538 *  (BZ590 + BZ616)))))","v":0},{"$f":" IF(CA$635 = 1, CA564, IF($H538 < 0, MAX($H538 - SUM($L644:BZ644), $H538 * (CA590 + CA616)), MAX(0, MIN($H538 - SUM($L644:BZ644), $H538 *  (CA590 + CA616)))))","v":0}]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$42, \"dd mmm yy\") & \" - real - TN\"","v":"Depreciation - capex addition - 01 Apr 01 - real - TN"},null,null,null,"GBP m",null,16.103027027027029,null,{"$f":" IF(M$635 = 1, M565, IF($H539 < 0, MAX($H539 - SUM($L645:L645), $H539 * (M591 + M617)), MAX(0, MIN($H539 - SUM($L645:L645), $H539 *  (M591 + M617)))))","v":0},{"$f":" IF(N$635 = 1, N565, IF($H539 < 0, MAX($H539 - SUM($L645:M645), $H539 * (N591 + N617)), MAX(0, MIN($H539 - SUM($L645:M645), $H539 *  (N591 + N617)))))","v":0},{"$f":" IF(O$635 = 1, O565, IF($H539 < 0, MAX($H539 - SUM($L645:N645), $H539 * (O591 + O617)), MAX(0, MIN($H539 - SUM($L645:N645), $H539 *  (O591 + O617)))))","v":0},{"$f":" IF(P$635 = 1, P565, IF($H539 < 0, MAX($H539 - SUM($L645:O645), $H539 * (P591 + P617)), MAX(0, MIN($H539 - SUM($L645:O645), $H539 *  (P591 + P617)))))","v":0},{"$f":" IF(Q$635 = 1, Q565, IF($H539 < 0, MAX($H539 - SUM($L645:P645), $H539 * (Q591 + Q617)), MAX(0, MIN($H539 - SUM($L645:P645), $H539 *  (Q591 + Q617)))))","v":0},{"$f":" IF(R$635 = 1, R565, IF($H539 < 0, MAX($H539 - SUM($L645:Q645), $H539 * (R591 + R617)), MAX(0, MIN($H539 - SUM($L645:Q645), $H539 *  (R591 + R617)))))","v":0},{"$f":" IF(S$635 = 1, S565, IF($H539 < 0, MAX($H539 - SUM($L645:R645), $H539 * (S591 + S617)), MAX(0, MIN($H539 - SUM($L645:R645), $H539 *  (S591 + S617)))))","v":0},{"$f":" IF(T$635 = 1, T565, IF($H539 < 0, MAX($H539 - SUM($L645:S645), $H539 * (T591 + T617)), MAX(0, MIN($H539 - SUM($L645:S645), $H539 *  (T591 + T617)))))","v":0},{"$f":" IF(U$635 = 1, U565, IF($H539 < 0, MAX($H539 - SUM($L645:T645), $H539 * (U591 + U617)), MAX(0, MIN($H539 - SUM($L645:T645), $H539 *  (U591 + U617)))))","v":0.48309081081081051},{"$f":" IF(V$635 = 1, V565, IF($H539 < 0, MAX($H539 - SUM($L645:U645), $H539 * (V591 + V617)), MAX(0, MIN($H539 - SUM($L645:U645), $H539 *  (V591 + V617)))))","v":0.48309081081081051},{"$f":" IF(W$635 = 1, W565, IF($H539 < 0, MAX($H539 - SUM($L645:V645), $H539 * (W591 + W617)), MAX(0, MIN($H539 - SUM($L645:V645), $H539 *  (W591 + W617)))))","v":0.48309081081081051},{"$f":" IF(X$635 = 1, X565, IF($H539 < 0, MAX($H539 - SUM($L645:W645), $H539 * (X591 + X617)), MAX(0, MIN($H539 - SUM($L645:W645), $H539 *  (X591 + X617)))))","v":0.48309081081081051},{"$f":" IF(Y$635 = 1, Y565, IF($H539 < 0, MAX($H539 - SUM($L645:X645), $H539 * (Y591 + Y617)), MAX(0, MIN($H539 - SUM($L645:X645), $H539 *  (Y591 + Y617)))))","v":0.48309081081081051},{"$f":" IF(Z$635 = 1, Z565, IF($H539 < 0, MAX($H539 - SUM($L645:Y645), $H539 * (Z591 + Z617)), MAX(0, MIN($H539 - SUM($L645:Y645), $H539 *  (Z591 + Z617)))))","v":0.48309081081081051},{"$f":" IF(AA$635 = 1, AA565, IF($H539 < 0, MAX($H539 - SUM($L645:Z645), $H539 * (AA591 + AA617)), MAX(0, MIN($H539 - SUM($L645:Z645), $H539 *  (AA591 + AA617)))))","v":0.48309081081081051},{"$f":" IF(AB$635 = 1, AB565, IF($H539 < 0, MAX($H539 - SUM($L645:AA645), $H539 * (AB591 + AB617)), MAX(0, MIN($H539 - SUM($L645:AA645), $H539 *  (AB591 + AB617)))))","v":0.48309081081081051},{"$f":" IF(AC$635 = 1, AC565, IF($H539 < 0, MAX($H539 - SUM($L645:AB645), $H539 * (AC591 + AC617)), MAX(0, MIN($H539 - SUM($L645:AB645), $H539 *  (AC591 + AC617)))))","v":0.48309081081081051},{"$f":" IF(AD$635 = 1, AD565, IF($H539 < 0, MAX($H539 - SUM($L645:AC645), $H539 * (AD591 + AD617)), MAX(0, MIN($H539 - SUM($L645:AC645), $H539 *  (AD591 + AD617)))))","v":0.48309081081081051},{"$f":" IF(AE$635 = 1, AE565, IF($H539 < 0, MAX($H539 - SUM($L645:AD645), $H539 * (AE591 + AE617)), MAX(0, MIN($H539 - SUM($L645:AD645), $H539 *  (AE591 + AE617)))))","v":0.48309081081081051},{"$f":" IF(AF$635 = 1, AF565, IF($H539 < 0, MAX($H539 - SUM($L645:AE645), $H539 * (AF591 + AF617)), MAX(0, MIN($H539 - SUM($L645:AE645), $H539 *  (AF591 + AF617)))))","v":0.48309081081081051},{"$f":" IF(AG$635 = 1, AG565, IF($H539 < 0, MAX($H539 - SUM($L645:AF645), $H539 * (AG591 + AG617)), MAX(0, MIN($H539 - SUM($L645:AF645), $H539 *  (AG591 + AG617)))))","v":0.48309081081081051},{"$f":" IF(AH$635 = 1, AH565, IF($H539 < 0, MAX($H539 - SUM($L645:AG645), $H539 * (AH591 + AH617)), MAX(0, MIN($H539 - SUM($L645:AG645), $H539 *  (AH591 + AH617)))))","v":0.48309081081081051},{"$f":" IF(AI$635 = 1, AI565, IF($H539 < 0, MAX($H539 - SUM($L645:AH645), $H539 * (AI591 + AI617)), MAX(0, MIN($H539 - SUM($L645:AH645), $H539 *  (AI591 + AI617)))))","v":0.48309081081081051},{"$f":" IF(AJ$635 = 1, AJ565, IF($H539 < 0, MAX($H539 - SUM($L645:AI645), $H539 * (AJ591 + AJ617)), MAX(0, MIN($H539 - SUM($L645:AI645), $H539 *  (AJ591 + AJ617)))))","v":0.48309081081081051},{"$f":" IF(AK$635 = 1, AK565, IF($H539 < 0, MAX($H539 - SUM($L645:AJ645), $H539 * (AK591 + AK617)), MAX(0, MIN($H539 - SUM($L645:AJ645), $H539 *  (AK591 + AK617)))))","v":0.48309081081081168},{"$f":" IF(AL$635 = 1, AL565, IF($H539 < 0, MAX($H539 - SUM($L645:AK645), $H539 * (AL591 + AL617)), MAX(0, MIN($H539 - SUM($L645:AK645), $H539 *  (AL591 + AL617)))))","v":0.48309081081081168},{"$f":" IF(AM$635 = 1, AM565, IF($H539 < 0, MAX($H539 - SUM($L645:AL645), $H539 * (AM591 + AM617)), MAX(0, MIN($H539 - SUM($L645:AL645), $H539 *  (AM591 + AM617)))))","v":0.48309081081081168},{"$f":" IF(AN$635 = 1, AN565, IF($H539 < 0, MAX($H539 - SUM($L645:AM645), $H539 * (AN591 + AN617)), MAX(0, MIN($H539 - SUM($L645:AM645), $H539 *  (AN591 + AN617)))))","v":0.48309081081081168},{"$f":" IF(AO$635 = 1, AO565, IF($H539 < 0, MAX($H539 - SUM($L645:AN645), $H539 * (AO591 + AO617)), MAX(0, MIN($H539 - SUM($L645:AN645), $H539 *  (AO591 + AO617)))))","v":0.32206054054054117},{"$f":" IF(AP$635 = 1, AP565, IF($H539 < 0, MAX($H539 - SUM($L645:AO645), $H539 * (AP591 + AP617)), MAX(0, MIN($H539 - SUM($L645:AO645), $H539 *  (AP591 + AP617)))))","v":0.32206054054054117},{"$f":" IF(AQ$635 = 1, AQ565, IF($H539 < 0, MAX($H539 - SUM($L645:AP645), $H539 * (AQ591 + AQ617)), MAX(0, MIN($H539 - SUM($L645:AP645), $H539 *  (AQ591 + AQ617)))))","v":0.32206054054054117},{"$f":" IF(AR$635 = 1, AR565, IF($H539 < 0, MAX($H539 - SUM($L645:AQ645), $H539 * (AR591 + AR617)), MAX(0, MIN($H539 - SUM($L645:AQ645), $H539 *  (AR591 + AR617)))))","v":0.32206054054054117},{"$f":" IF(AS$635 = 1, AS565, IF($H539 < 0, MAX($H539 - SUM($L645:AR645), $H539 * (AS591 + AS617)), MAX(0, MIN($H539 - SUM($L645:AR645), $H539 *  (AS591 + AS617)))))","v":0.32206054054054117},{"$f":" IF(AT$635 = 1, AT565, IF($H539 < 0, MAX($H539 - SUM($L645:AS645), $H539 * (AT591 + AT617)), MAX(0, MIN($H539 - SUM($L645:AS645), $H539 *  (AT591 + AT617)))))","v":0.32206054054054117},{"$f":" IF(AU$635 = 1, AU565, IF($H539 < 0, MAX($H539 - SUM($L645:AT645), $H539 * (AU591 + AU617)), MAX(0, MIN($H539 - SUM($L645:AT645), $H539 *  (AU591 + AU617)))))","v":0.32206054054054117},{"$f":" IF(AV$635 = 1, AV565, IF($H539 < 0, MAX($H539 - SUM($L645:AU645), $H539 * (AV591 + AV617)), MAX(0, MIN($H539 - SUM($L645:AU645), $H539 *  (AV591 + AV617)))))","v":0.32206054054054117},{"$f":" IF(AW$635 = 1, AW565, IF($H539 < 0, MAX($H539 - SUM($L645:AV645), $H539 * (AW591 + AW617)), MAX(0, MIN($H539 - SUM($L645:AV645), $H539 *  (AW591 + AW617)))))","v":0.32206054054054117},{"$f":" IF(AX$635 = 1, AX565, IF($H539 < 0, MAX($H539 - SUM($L645:AW645), $H539 * (AX591 + AX617)), MAX(0, MIN($H539 - SUM($L645:AW645), $H539 *  (AX591 + AX617)))))","v":0.32206054054054117},{"$f":" IF(AY$635 = 1, AY565, IF($H539 < 0, MAX($H539 - SUM($L645:AX645), $H539 * (AY591 + AY617)), MAX(0, MIN($H539 - SUM($L645:AX645), $H539 *  (AY591 + AY617)))))","v":0.32206054054054117},{"$f":" IF(AZ$635 = 1, AZ565, IF($H539 < 0, MAX($H539 - SUM($L645:AY645), $H539 * (AZ591 + AZ617)), MAX(0, MIN($H539 - SUM($L645:AY645), $H539 *  (AZ591 + AZ617)))))","v":0.32206054054054117},{"$f":" IF(BA$635 = 1, BA565, IF($H539 < 0, MAX($H539 - SUM($L645:AZ645), $H539 * (BA591 + BA617)), MAX(0, MIN($H539 - SUM($L645:AZ645), $H539 *  (BA591 + BA617)))))","v":0.32206054054054117},{"$f":" IF(BB$635 = 1, BB565, IF($H539 < 0, MAX($H539 - SUM($L645:BA645), $H539 * (BB591 + BB617)), MAX(0, MIN($H539 - SUM($L645:BA645), $H539 *  (BB591 + BB617)))))","v":0.32206054054054117},{"$f":" IF(BC$635 = 1, BC565, IF($H539 < 0, MAX($H539 - SUM($L645:BB645), $H539 * (BC591 + BC617)), MAX(0, MIN($H539 - SUM($L645:BB645), $H539 *  (BC591 + BC617)))))","v":0.32206054054054117},{"$f":" IF(BD$635 = 1, BD565, IF($H539 < 0, MAX($H539 - SUM($L645:BC645), $H539 * (BD591 + BD617)), MAX(0, MIN($H539 - SUM($L645:BC645), $H539 *  (BD591 + BD617)))))","v":0.32206054054054117},{"$f":" IF(BE$635 = 1, BE565, IF($H539 < 0, MAX($H539 - SUM($L645:BD645), $H539 * (BE591 + BE617)), MAX(0, MIN($H539 - SUM($L645:BD645), $H539 *  (BE591 + BE617)))))","v":0.32206054054054117},{"$f":" IF(BF$635 = 1, BF565, IF($H539 < 0, MAX($H539 - SUM($L645:BE645), $H539 * (BF591 + BF617)), MAX(0, MIN($H539 - SUM($L645:BE645), $H539 *  (BF591 + BF617)))))","v":0.32206054054054117},{"$f":" IF(BG$635 = 1, BG565, IF($H539 < 0, MAX($H539 - SUM($L645:BF645), $H539 * (BG591 + BG617)), MAX(0, MIN($H539 - SUM($L645:BF645), $H539 *  (BG591 + BG617)))))","v":0.32206054054054117},{"$f":" IF(BH$635 = 1, BH565, IF($H539 < 0, MAX($H539 - SUM($L645:BG645), $H539 * (BH591 + BH617)), MAX(0, MIN($H539 - SUM($L645:BG645), $H539 *  (BH591 + BH617)))))","v":0.32206054054054117},{"$f":" IF(BI$635 = 1, BI565, IF($H539 < 0, MAX($H539 - SUM($L645:BH645), $H539 * (BI591 + BI617)), MAX(0, MIN($H539 - SUM($L645:BH645), $H539 *  (BI591 + BI617)))))","v":0},{"$f":" IF(BJ$635 = 1, BJ565, IF($H539 < 0, MAX($H539 - SUM($L645:BI645), $H539 * (BJ591 + BJ617)), MAX(0, MIN($H539 - SUM($L645:BI645), $H539 *  (BJ591 + BJ617)))))","v":0},{"$f":" IF(BK$635 = 1, BK565, IF($H539 < 0, MAX($H539 - SUM($L645:BJ645), $H539 * (BK591 + BK617)), MAX(0, MIN($H539 - SUM($L645:BJ645), $H539 *  (BK591 + BK617)))))","v":0},{"$f":" IF(BL$635 = 1, BL565, IF($H539 < 0, MAX($H539 - SUM($L645:BK645), $H539 * (BL591 + BL617)), MAX(0, MIN($H539 - SUM($L645:BK645), $H539 *  (BL591 + BL617)))))","v":0},{"$f":" IF(BM$635 = 1, BM565, IF($H539 < 0, MAX($H539 - SUM($L645:BL645), $H539 * (BM591 + BM617)), MAX(0, MIN($H539 - SUM($L645:BL645), $H539 *  (BM591 + BM617)))))","v":0},{"$f":" IF(BN$635 = 1, BN565, IF($H539 < 0, MAX($H539 - SUM($L645:BM645), $H539 * (BN591 + BN617)), MAX(0, MIN($H539 - SUM($L645:BM645), $H539 *  (BN591 + BN617)))))","v":0},{"$f":" IF(BO$635 = 1, BO565, IF($H539 < 0, MAX($H539 - SUM($L645:BN645), $H539 * (BO591 + BO617)), MAX(0, MIN($H539 - SUM($L645:BN645), $H539 *  (BO591 + BO617)))))","v":0},{"$f":" IF(BP$635 = 1, BP565, IF($H539 < 0, MAX($H539 - SUM($L645:BO645), $H539 * (BP591 + BP617)), MAX(0, MIN($H539 - SUM($L645:BO645), $H539 *  (BP591 + BP617)))))","v":0},{"$f":" IF(BQ$635 = 1, BQ565, IF($H539 < 0, MAX($H539 - SUM($L645:BP645), $H539 * (BQ591 + BQ617)), MAX(0, MIN($H539 - SUM($L645:BP645), $H539 *  (BQ591 + BQ617)))))","v":0},{"$f":" IF(BR$635 = 1, BR565, IF($H539 < 0, MAX($H539 - SUM($L645:BQ645), $H539 * (BR591 + BR617)), MAX(0, MIN($H539 - SUM($L645:BQ645), $H539 *  (BR591 + BR617)))))","v":0},{"$f":" IF(BS$635 = 1, BS565, IF($H539 < 0, MAX($H539 - SUM($L645:BR645), $H539 * (BS591 + BS617)), MAX(0, MIN($H539 - SUM($L645:BR645), $H539 *  (BS591 + BS617)))))","v":0},{"$f":" IF(BT$635 = 1, BT565, IF($H539 < 0, MAX($H539 - SUM($L645:BS645), $H539 * (BT591 + BT617)), MAX(0, MIN($H539 - SUM($L645:BS645), $H539 *  (BT591 + BT617)))))","v":0},{"$f":" IF(BU$635 = 1, BU565, IF($H539 < 0, MAX($H539 - SUM($L645:BT645), $H539 * (BU591 + BU617)), MAX(0, MIN($H539 - SUM($L645:BT645), $H539 *  (BU591 + BU617)))))","v":0},{"$f":" IF(BV$635 = 1, BV565, IF($H539 < 0, MAX($H539 - SUM($L645:BU645), $H539 * (BV591 + BV617)), MAX(0, MIN($H539 - SUM($L645:BU645), $H539 *  (BV591 + BV617)))))","v":0},{"$f":" IF(BW$635 = 1, BW565, IF($H539 < 0, MAX($H539 - SUM($L645:BV645), $H539 * (BW591 + BW617)), MAX(0, MIN($H539 - SUM($L645:BV645), $H539 *  (BW591 + BW617)))))","v":0},{"$f":" IF(BX$635 = 1, BX565, IF($H539 < 0, MAX($H539 - SUM($L645:BW645), $H539 * (BX591 + BX617)), MAX(0, MIN($H539 - SUM($L645:BW645), $H539 *  (BX591 + BX617)))))","v":0},{"$f":" IF(BY$635 = 1, BY565, IF($H539 < 0, MAX($H539 - SUM($L645:BX645), $H539 * (BY591 + BY617)), MAX(0, MIN($H539 - SUM($L645:BX645), $H539 *  (BY591 + BY617)))))","v":0},{"$f":" IF(BZ$635 = 1, BZ565, IF($H539 < 0, MAX($H539 - SUM($L645:BY645), $H539 * (BZ591 + BZ617)), MAX(0, MIN($H539 - SUM($L645:BY645), $H539 *  (BZ591 + BZ617)))))","v":0},{"$f":" IF(CA$635 = 1, CA565, IF($H539 < 0, MAX($H539 - SUM($L645:BZ645), $H539 * (CA591 + CA617)), MAX(0, MIN($H539 - SUM($L645:BZ645), $H539 *  (CA591 + CA617)))))","v":0}]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$43, \"dd mmm yy\") & \" - real - TN\"","v":"Depreciation - capex addition - 01 Apr 02 - real - TN"},null,null,null,"GBP m",null,12.076876510977387,null,{"$f":" IF(M$635 = 1, M566, IF($H540 < 0, MAX($H540 - SUM($L646:L646), $H540 * (M592 + M618)), MAX(0, MIN($H540 - SUM($L646:L646), $H540 *  (M592 + M618)))))","v":0},{"$f":" IF(N$635 = 1, N566, IF($H540 < 0, MAX($H540 - SUM($L646:M646), $H540 * (N592 + N618)), MAX(0, MIN($H540 - SUM($L646:M646), $H540 *  (N592 + N618)))))","v":0},{"$f":" IF(O$635 = 1, O566, IF($H540 < 0, MAX($H540 - SUM($L646:N646), $H540 * (O592 + O618)), MAX(0, MIN($H540 - SUM($L646:N646), $H540 *  (O592 + O618)))))","v":0},{"$f":" IF(P$635 = 1, P566, IF($H540 < 0, MAX($H540 - SUM($L646:O646), $H540 * (P592 + P618)), MAX(0, MIN($H540 - SUM($L646:O646), $H540 *  (P592 + P618)))))","v":0},{"$f":" IF(Q$635 = 1, Q566, IF($H540 < 0, MAX($H540 - SUM($L646:P646), $H540 * (Q592 + Q618)), MAX(0, MIN($H540 - SUM($L646:P646), $H540 *  (Q592 + Q618)))))","v":0},{"$f":" IF(R$635 = 1, R566, IF($H540 < 0, MAX($H540 - SUM($L646:Q646), $H540 * (R592 + R618)), MAX(0, MIN($H540 - SUM($L646:Q646), $H540 *  (R592 + R618)))))","v":0},{"$f":" IF(S$635 = 1, S566, IF($H540 < 0, MAX($H540 - SUM($L646:R646), $H540 * (S592 + S618)), MAX(0, MIN($H540 - SUM($L646:R646), $H540 *  (S592 + S618)))))","v":0},{"$f":" IF(T$635 = 1, T566, IF($H540 < 0, MAX($H540 - SUM($L646:S646), $H540 * (T592 + T618)), MAX(0, MIN($H540 - SUM($L646:S646), $H540 *  (T592 + T618)))))","v":0},{"$f":" IF(U$635 = 1, U566, IF($H540 < 0, MAX($H540 - SUM($L646:T646), $H540 * (U592 + U618)), MAX(0, MIN($H540 - SUM($L646:T646), $H540 *  (U592 + U618)))))","v":0},{"$f":" IF(V$635 = 1, V566, IF($H540 < 0, MAX($H540 - SUM($L646:U646), $H540 * (V592 + V618)), MAX(0, MIN($H540 - SUM($L646:U646), $H540 *  (V592 + V618)))))","v":0.36230629532932279},{"$f":" IF(W$635 = 1, W566, IF($H540 < 0, MAX($H540 - SUM($L646:V646), $H540 * (W592 + W618)), MAX(0, MIN($H540 - SUM($L646:V646), $H540 *  (W592 + W618)))))","v":0.36230629532932279},{"$f":" IF(X$635 = 1, X566, IF($H540 < 0, MAX($H540 - SUM($L646:W646), $H540 * (X592 + X618)), MAX(0, MIN($H540 - SUM($L646:W646), $H540 *  (X592 + X618)))))","v":0.36230629532932279},{"$f":" IF(Y$635 = 1, Y566, IF($H540 < 0, MAX($H540 - SUM($L646:X646), $H540 * (Y592 + Y618)), MAX(0, MIN($H540 - SUM($L646:X646), $H540 *  (Y592 + Y618)))))","v":0.36230629532932279},{"$f":" IF(Z$635 = 1, Z566, IF($H540 < 0, MAX($H540 - SUM($L646:Y646), $H540 * (Z592 + Z618)), MAX(0, MIN($H540 - SUM($L646:Y646), $H540 *  (Z592 + Z618)))))","v":0.36230629532932279},{"$f":" IF(AA$635 = 1, AA566, IF($H540 < 0, MAX($H540 - SUM($L646:Z646), $H540 * (AA592 + AA618)), MAX(0, MIN($H540 - SUM($L646:Z646), $H540 *  (AA592 + AA618)))))","v":0.36230629532932279},{"$f":" IF(AB$635 = 1, AB566, IF($H540 < 0, MAX($H540 - SUM($L646:AA646), $H540 * (AB592 + AB618)), MAX(0, MIN($H540 - SUM($L646:AA646), $H540 *  (AB592 + AB618)))))","v":0.36230629532932279},{"$f":" IF(AC$635 = 1, AC566, IF($H540 < 0, MAX($H540 - SUM($L646:AB646), $H540 * (AC592 + AC618)), MAX(0, MIN($H540 - SUM($L646:AB646), $H540 *  (AC592 + AC618)))))","v":0.36230629532932279},{"$f":" IF(AD$635 = 1, AD566, IF($H540 < 0, MAX($H540 - SUM($L646:AC646), $H540 * (AD592 + AD618)), MAX(0, MIN($H540 - SUM($L646:AC646), $H540 *  (AD592 + AD618)))))","v":0.36230629532932279},{"$f":" IF(AE$635 = 1, AE566, IF($H540 < 0, MAX($H540 - SUM($L646:AD646), $H540 * (AE592 + AE618)), MAX(0, MIN($H540 - SUM($L646:AD646), $H540 *  (AE592 + AE618)))))","v":0.36230629532932279},{"$f":" IF(AF$635 = 1, AF566, IF($H540 < 0, MAX($H540 - SUM($L646:AE646), $H540 * (AF592 + AF618)), MAX(0, MIN($H540 - SUM($L646:AE646), $H540 *  (AF592 + AF618)))))","v":0.36230629532932279},{"$f":" IF(AG$635 = 1, AG566, IF($H540 < 0, MAX($H540 - SUM($L646:AF646), $H540 * (AG592 + AG618)), MAX(0, MIN($H540 - SUM($L646:AF646), $H540 *  (AG592 + AG618)))))","v":0.36230629532932279},{"$f":" IF(AH$635 = 1, AH566, IF($H540 < 0, MAX($H540 - SUM($L646:AG646), $H540 * (AH592 + AH618)), MAX(0, MIN($H540 - SUM($L646:AG646), $H540 *  (AH592 + AH618)))))","v":0.36230629532932279},{"$f":" IF(AI$635 = 1, AI566, IF($H540 < 0, MAX($H540 - SUM($L646:AH646), $H540 * (AI592 + AI618)), MAX(0, MIN($H540 - SUM($L646:AH646), $H540 *  (AI592 + AI618)))))","v":0.36230629532932279},{"$f":" IF(AJ$635 = 1, AJ566, IF($H540 < 0, MAX($H540 - SUM($L646:AI646), $H540 * (AJ592 + AJ618)), MAX(0, MIN($H540 - SUM($L646:AI646), $H540 *  (AJ592 + AJ618)))))","v":0.36230629532932279},{"$f":" IF(AK$635 = 1, AK566, IF($H540 < 0, MAX($H540 - SUM($L646:AJ646), $H540 * (AK592 + AK618)), MAX(0, MIN($H540 - SUM($L646:AJ646), $H540 *  (AK592 + AK618)))))","v":0.36230629532932157},{"$f":" IF(AL$635 = 1, AL566, IF($H540 < 0, MAX($H540 - SUM($L646:AK646), $H540 * (AL592 + AL618)), MAX(0, MIN($H540 - SUM($L646:AK646), $H540 *  (AL592 + AL618)))))","v":0.36230629532932157},{"$f":" IF(AM$635 = 1, AM566, IF($H540 < 0, MAX($H540 - SUM($L646:AL646), $H540 * (AM592 + AM618)), MAX(0, MIN($H540 - SUM($L646:AL646), $H540 *  (AM592 + AM618)))))","v":0.36230629532932157},{"$f":" IF(AN$635 = 1, AN566, IF($H540 < 0, MAX($H540 - SUM($L646:AM646), $H540 * (AN592 + AN618)), MAX(0, MIN($H540 - SUM($L646:AM646), $H540 *  (AN592 + AN618)))))","v":0.36230629532932157},{"$f":" IF(AO$635 = 1, AO566, IF($H540 < 0, MAX($H540 - SUM($L646:AN646), $H540 * (AO592 + AO618)), MAX(0, MIN($H540 - SUM($L646:AN646), $H540 *  (AO592 + AO618)))))","v":0.36230629532932157},{"$f":" IF(AP$635 = 1, AP566, IF($H540 < 0, MAX($H540 - SUM($L646:AO646), $H540 * (AP592 + AP618)), MAX(0, MIN($H540 - SUM($L646:AO646), $H540 *  (AP592 + AP618)))))","v":0.24153753021954774},{"$f":" IF(AQ$635 = 1, AQ566, IF($H540 < 0, MAX($H540 - SUM($L646:AP646), $H540 * (AQ592 + AQ618)), MAX(0, MIN($H540 - SUM($L646:AP646), $H540 *  (AQ592 + AQ618)))))","v":0.24153753021954774},{"$f":" IF(AR$635 = 1, AR566, IF($H540 < 0, MAX($H540 - SUM($L646:AQ646), $H540 * (AR592 + AR618)), MAX(0, MIN($H540 - SUM($L646:AQ646), $H540 *  (AR592 + AR618)))))","v":0.24153753021954774},{"$f":" IF(AS$635 = 1, AS566, IF($H540 < 0, MAX($H540 - SUM($L646:AR646), $H540 * (AS592 + AS618)), MAX(0, MIN($H540 - SUM($L646:AR646), $H540 *  (AS592 + AS618)))))","v":0.24153753021954774},{"$f":" IF(AT$635 = 1, AT566, IF($H540 < 0, MAX($H540 - SUM($L646:AS646), $H540 * (AT592 + AT618)), MAX(0, MIN($H540 - SUM($L646:AS646), $H540 *  (AT592 + AT618)))))","v":0.24153753021954774},{"$f":" IF(AU$635 = 1, AU566, IF($H540 < 0, MAX($H540 - SUM($L646:AT646), $H540 * (AU592 + AU618)), MAX(0, MIN($H540 - SUM($L646:AT646), $H540 *  (AU592 + AU618)))))","v":0.24153753021954774},{"$f":" IF(AV$635 = 1, AV566, IF($H540 < 0, MAX($H540 - SUM($L646:AU646), $H540 * (AV592 + AV618)), MAX(0, MIN($H540 - SUM($L646:AU646), $H540 *  (AV592 + AV618)))))","v":0.24153753021954774},{"$f":" IF(AW$635 = 1, AW566, IF($H540 < 0, MAX($H540 - SUM($L646:AV646), $H540 * (AW592 + AW618)), MAX(0, MIN($H540 - SUM($L646:AV646), $H540 *  (AW592 + AW618)))))","v":0.24153753021954774},{"$f":" IF(AX$635 = 1, AX566, IF($H540 < 0, MAX($H540 - SUM($L646:AW646), $H540 * (AX592 + AX618)), MAX(0, MIN($H540 - SUM($L646:AW646), $H540 *  (AX592 + AX618)))))","v":0.24153753021954774},{"$f":" IF(AY$635 = 1, AY566, IF($H540 < 0, MAX($H540 - SUM($L646:AX646), $H540 * (AY592 + AY618)), MAX(0, MIN($H540 - SUM($L646:AX646), $H540 *  (AY592 + AY618)))))","v":0.24153753021954774},{"$f":" IF(AZ$635 = 1, AZ566, IF($H540 < 0, MAX($H540 - SUM($L646:AY646), $H540 * (AZ592 + AZ618)), MAX(0, MIN($H540 - SUM($L646:AY646), $H540 *  (AZ592 + AZ618)))))","v":0.24153753021954774},{"$f":" IF(BA$635 = 1, BA566, IF($H540 < 0, MAX($H540 - SUM($L646:AZ646), $H540 * (BA592 + BA618)), MAX(0, MIN($H540 - SUM($L646:AZ646), $H540 *  (BA592 + BA618)))))","v":0.24153753021954774},{"$f":" IF(BB$635 = 1, BB566, IF($H540 < 0, MAX($H540 - SUM($L646:BA646), $H540 * (BB592 + BB618)), MAX(0, MIN($H540 - SUM($L646:BA646), $H540 *  (BB592 + BB618)))))","v":0.24153753021954774},{"$f":" IF(BC$635 = 1, BC566, IF($H540 < 0, MAX($H540 - SUM($L646:BB646), $H540 * (BC592 + BC618)), MAX(0, MIN($H540 - SUM($L646:BB646), $H540 *  (BC592 + BC618)))))","v":0.24153753021954774},{"$f":" IF(BD$635 = 1, BD566, IF($H540 < 0, MAX($H540 - SUM($L646:BC646), $H540 * (BD592 + BD618)), MAX(0, MIN($H540 - SUM($L646:BC646), $H540 *  (BD592 + BD618)))))","v":0.24153753021954774},{"$f":" IF(BE$635 = 1, BE566, IF($H540 < 0, MAX($H540 - SUM($L646:BD646), $H540 * (BE592 + BE618)), MAX(0, MIN($H540 - SUM($L646:BD646), $H540 *  (BE592 + BE618)))))","v":0.24153753021954774},{"$f":" IF(BF$635 = 1, BF566, IF($H540 < 0, MAX($H540 - SUM($L646:BE646), $H540 * (BF592 + BF618)), MAX(0, MIN($H540 - SUM($L646:BE646), $H540 *  (BF592 + BF618)))))","v":0.24153753021954774},{"$f":" IF(BG$635 = 1, BG566, IF($H540 < 0, MAX($H540 - SUM($L646:BF646), $H540 * (BG592 + BG618)), MAX(0, MIN($H540 - SUM($L646:BF646), $H540 *  (BG592 + BG618)))))","v":0.24153753021954774},{"$f":" IF(BH$635 = 1, BH566, IF($H540 < 0, MAX($H540 - SUM($L646:BG646), $H540 * (BH592 + BH618)), MAX(0, MIN($H540 - SUM($L646:BG646), $H540 *  (BH592 + BH618)))))","v":0.24153753021954774},{"$f":" IF(BI$635 = 1, BI566, IF($H540 < 0, MAX($H540 - SUM($L646:BH646), $H540 * (BI592 + BI618)), MAX(0, MIN($H540 - SUM($L646:BH646), $H540 *  (BI592 + BI618)))))","v":0.24153753021953506},{"$f":" IF(BJ$635 = 1, BJ566, IF($H540 < 0, MAX($H540 - SUM($L646:BI646), $H540 * (BJ592 + BJ618)), MAX(0, MIN($H540 - SUM($L646:BI646), $H540 *  (BJ592 + BJ618)))))","v":0},{"$f":" IF(BK$635 = 1, BK566, IF($H540 < 0, MAX($H540 - SUM($L646:BJ646), $H540 * (BK592 + BK618)), MAX(0, MIN($H540 - SUM($L646:BJ646), $H540 *  (BK592 + BK618)))))","v":0},{"$f":" IF(BL$635 = 1, BL566, IF($H540 < 0, MAX($H540 - SUM($L646:BK646), $H540 * (BL592 + BL618)), MAX(0, MIN($H540 - SUM($L646:BK646), $H540 *  (BL592 + BL618)))))","v":0},{"$f":" IF(BM$635 = 1, BM566, IF($H540 < 0, MAX($H540 - SUM($L646:BL646), $H540 * (BM592 + BM618)), MAX(0, MIN($H540 - SUM($L646:BL646), $H540 *  (BM592 + BM618)))))","v":0},{"$f":" IF(BN$635 = 1, BN566, IF($H540 < 0, MAX($H540 - SUM($L646:BM646), $H540 * (BN592 + BN618)), MAX(0, MIN($H540 - SUM($L646:BM646), $H540 *  (BN592 + BN618)))))","v":0},{"$f":" IF(BO$635 = 1, BO566, IF($H540 < 0, MAX($H540 - SUM($L646:BN646), $H540 * (BO592 + BO618)), MAX(0, MIN($H540 - SUM($L646:BN646), $H540 *  (BO592 + BO618)))))","v":0},{"$f":" IF(BP$635 = 1, BP566, IF($H540 < 0, MAX($H540 - SUM($L646:BO646), $H540 * (BP592 + BP618)), MAX(0, MIN($H540 - SUM($L646:BO646), $H540 *  (BP592 + BP618)))))","v":0},{"$f":" IF(BQ$635 = 1, BQ566, IF($H540 < 0, MAX($H540 - SUM($L646:BP646), $H540 * (BQ592 + BQ618)), MAX(0, MIN($H540 - SUM($L646:BP646), $H540 *  (BQ592 + BQ618)))))","v":0},{"$f":" IF(BR$635 = 1, BR566, IF($H540 < 0, MAX($H540 - SUM($L646:BQ646), $H540 * (BR592 + BR618)), MAX(0, MIN($H540 - SUM($L646:BQ646), $H540 *  (BR592 + BR618)))))","v":0},{"$f":" IF(BS$635 = 1, BS566, IF($H540 < 0, MAX($H540 - SUM($L646:BR646), $H540 * (BS592 + BS618)), MAX(0, MIN($H540 - SUM($L646:BR646), $H540 *  (BS592 + BS618)))))","v":0},{"$f":" IF(BT$635 = 1, BT566, IF($H540 < 0, MAX($H540 - SUM($L646:BS646), $H540 * (BT592 + BT618)), MAX(0, MIN($H540 - SUM($L646:BS646), $H540 *  (BT592 + BT618)))))","v":0},{"$f":" IF(BU$635 = 1, BU566, IF($H540 < 0, MAX($H540 - SUM($L646:BT646), $H540 * (BU592 + BU618)), MAX(0, MIN($H540 - SUM($L646:BT646), $H540 *  (BU592 + BU618)))))","v":0},{"$f":" IF(BV$635 = 1, BV566, IF($H540 < 0, MAX($H540 - SUM($L646:BU646), $H540 * (BV592 + BV618)), MAX(0, MIN($H540 - SUM($L646:BU646), $H540 *  (BV592 + BV618)))))","v":0},{"$f":" IF(BW$635 = 1, BW566, IF($H540 < 0, MAX($H540 - SUM($L646:BV646), $H540 * (BW592 + BW618)), MAX(0, MIN($H540 - SUM($L646:BV646), $H540 *  (BW592 + BW618)))))","v":0},{"$f":" IF(BX$635 = 1, BX566, IF($H540 < 0, MAX($H540 - SUM($L646:BW646), $H540 * (BX592 + BX618)), MAX(0, MIN($H540 - SUM($L646:BW646), $H540 *  (BX592 + BX618)))))","v":0},{"$f":" IF(BY$635 = 1, BY566, IF($H540 < 0, MAX($H540 - SUM($L646:BX646), $H540 * (BY592 + BY618)), MAX(0, MIN($H540 - SUM($L646:BX646), $H540 *  (BY592 + BY618)))))","v":0},{"$f":" IF(BZ$635 = 1, BZ566, IF($H540 < 0, MAX($H540 - SUM($L646:BY646), $H540 * (BZ592 + BZ618)), MAX(0, MIN($H540 - SUM($L646:BY646), $H540 *  (BZ592 + BZ618)))))","v":0},{"$f":" IF(CA$635 = 1, CA566, IF($H540 < 0, MAX($H540 - SUM($L646:BZ646), $H540 * (CA592 + CA618)), MAX(0, MIN($H540 - SUM($L646:BZ646), $H540 *  (CA592 + CA618)))))","v":0}]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$44, \"dd mmm yy\") & \" - real - TN\"","v":"Depreciation - capex addition - 01 Apr 03 - real - TN"},null,null,null,"GBP m",null,13.251566512264981,null,{"$f":" IF(M$635 = 1, M567, IF($H541 < 0, MAX($H541 - SUM($L647:L647), $H541 * (M593 + M619)), MAX(0, MIN($H541 - SUM($L647:L647), $H541 *  (M593 + M619)))))","v":0},{"$f":" IF(N$635 = 1, N567, IF($H541 < 0, MAX($H541 - SUM($L647:M647), $H541 * (N593 + N619)), MAX(0, MIN($H541 - SUM($L647:M647), $H541 *  (N593 + N619)))))","v":0},{"$f":" IF(O$635 = 1, O567, IF($H541 < 0, MAX($H541 - SUM($L647:N647), $H541 * (O593 + O619)), MAX(0, MIN($H541 - SUM($L647:N647), $H541 *  (O593 + O619)))))","v":0},{"$f":" IF(P$635 = 1, P567, IF($H541 < 0, MAX($H541 - SUM($L647:O647), $H541 * (P593 + P619)), MAX(0, MIN($H541 - SUM($L647:O647), $H541 *  (P593 + P619)))))","v":0},{"$f":" IF(Q$635 = 1, Q567, IF($H541 < 0, MAX($H541 - SUM($L647:P647), $H541 * (Q593 + Q619)), MAX(0, MIN($H541 - SUM($L647:P647), $H541 *  (Q593 + Q619)))))","v":0},{"$f":" IF(R$635 = 1, R567, IF($H541 < 0, MAX($H541 - SUM($L647:Q647), $H541 * (R593 + R619)), MAX(0, MIN($H541 - SUM($L647:Q647), $H541 *  (R593 + R619)))))","v":0},{"$f":" IF(S$635 = 1, S567, IF($H541 < 0, MAX($H541 - SUM($L647:R647), $H541 * (S593 + S619)), MAX(0, MIN($H541 - SUM($L647:R647), $H541 *  (S593 + S619)))))","v":0},{"$f":" IF(T$635 = 1, T567, IF($H541 < 0, MAX($H541 - SUM($L647:S647), $H541 * (T593 + T619)), MAX(0, MIN($H541 - SUM($L647:S647), $H541 *  (T593 + T619)))))","v":0},{"$f":" IF(U$635 = 1, U567, IF($H541 < 0, MAX($H541 - SUM($L647:T647), $H541 * (U593 + U619)), MAX(0, MIN($H541 - SUM($L647:T647), $H541 *  (U593 + U619)))))","v":0},{"$f":" IF(V$635 = 1, V567, IF($H541 < 0, MAX($H541 - SUM($L647:U647), $H541 * (V593 + V619)), MAX(0, MIN($H541 - SUM($L647:U647), $H541 *  (V593 + V619)))))","v":0},{"$f":" IF(W$635 = 1, W567, IF($H541 < 0, MAX($H541 - SUM($L647:V647), $H541 * (W593 + W619)), MAX(0, MIN($H541 - SUM($L647:V647), $H541 *  (W593 + W619)))))","v":0.39754699536794946},{"$f":" IF(X$635 = 1, X567, IF($H541 < 0, MAX($H541 - SUM($L647:W647), $H541 * (X593 + X619)), MAX(0, MIN($H541 - SUM($L647:W647), $H541 *  (X593 + X619)))))","v":0.39754699536794946},{"$f":" IF(Y$635 = 1, Y567, IF($H541 < 0, MAX($H541 - SUM($L647:X647), $H541 * (Y593 + Y619)), MAX(0, MIN($H541 - SUM($L647:X647), $H541 *  (Y593 + Y619)))))","v":0.39754699536794946},{"$f":" IF(Z$635 = 1, Z567, IF($H541 < 0, MAX($H541 - SUM($L647:Y647), $H541 * (Z593 + Z619)), MAX(0, MIN($H541 - SUM($L647:Y647), $H541 *  (Z593 + Z619)))))","v":0.39754699536794946},{"$f":" IF(AA$635 = 1, AA567, IF($H541 < 0, MAX($H541 - SUM($L647:Z647), $H541 * (AA593 + AA619)), MAX(0, MIN($H541 - SUM($L647:Z647), $H541 *  (AA593 + AA619)))))","v":0.39754699536794946},{"$f":" IF(AB$635 = 1, AB567, IF($H541 < 0, MAX($H541 - SUM($L647:AA647), $H541 * (AB593 + AB619)), MAX(0, MIN($H541 - SUM($L647:AA647), $H541 *  (AB593 + AB619)))))","v":0.39754699536794946},{"$f":" IF(AC$635 = 1, AC567, IF($H541 < 0, MAX($H541 - SUM($L647:AB647), $H541 * (AC593 + AC619)), MAX(0, MIN($H541 - SUM($L647:AB647), $H541 *  (AC593 + AC619)))))","v":0.39754699536794946},{"$f":" IF(AD$635 = 1, AD567, IF($H541 < 0, MAX($H541 - SUM($L647:AC647), $H541 * (AD593 + AD619)), MAX(0, MIN($H541 - SUM($L647:AC647), $H541 *  (AD593 + AD619)))))","v":0.39754699536794946},{"$f":" IF(AE$635 = 1, AE567, IF($H541 < 0, MAX($H541 - SUM($L647:AD647), $H541 * (AE593 + AE619)), MAX(0, MIN($H541 - SUM($L647:AD647), $H541 *  (AE593 + AE619)))))","v":0.39754699536794946},{"$f":" IF(AF$635 = 1, AF567, IF($H541 < 0, MAX($H541 - SUM($L647:AE647), $H541 * (AF593 + AF619)), MAX(0, MIN($H541 - SUM($L647:AE647), $H541 *  (AF593 + AF619)))))","v":0.39754699536794946},{"$f":" IF(AG$635 = 1, AG567, IF($H541 < 0, MAX($H541 - SUM($L647:AF647), $H541 * (AG593 + AG619)), MAX(0, MIN($H541 - SUM($L647:AF647), $H541 *  (AG593 + AG619)))))","v":0.39754699536794946},{"$f":" IF(AH$635 = 1, AH567, IF($H541 < 0, MAX($H541 - SUM($L647:AG647), $H541 * (AH593 + AH619)), MAX(0, MIN($H541 - SUM($L647:AG647), $H541 *  (AH593 + AH619)))))","v":0.39754699536794946},{"$f":" IF(AI$635 = 1, AI567, IF($H541 < 0, MAX($H541 - SUM($L647:AH647), $H541 * (AI593 + AI619)), MAX(0, MIN($H541 - SUM($L647:AH647), $H541 *  (AI593 + AI619)))))","v":0.39754699536794946},{"$f":" IF(AJ$635 = 1, AJ567, IF($H541 < 0, MAX($H541 - SUM($L647:AI647), $H541 * (AJ593 + AJ619)), MAX(0, MIN($H541 - SUM($L647:AI647), $H541 *  (AJ593 + AJ619)))))","v":0.39754699536794946},{"$f":" IF(AK$635 = 1, AK567, IF($H541 < 0, MAX($H541 - SUM($L647:AJ647), $H541 * (AK593 + AK619)), MAX(0, MIN($H541 - SUM($L647:AJ647), $H541 *  (AK593 + AK619)))))","v":0.39754699536794941},{"$f":" IF(AL$635 = 1, AL567, IF($H541 < 0, MAX($H541 - SUM($L647:AK647), $H541 * (AL593 + AL619)), MAX(0, MIN($H541 - SUM($L647:AK647), $H541 *  (AL593 + AL619)))))","v":0.39754699536794941},{"$f":" IF(AM$635 = 1, AM567, IF($H541 < 0, MAX($H541 - SUM($L647:AL647), $H541 * (AM593 + AM619)), MAX(0, MIN($H541 - SUM($L647:AL647), $H541 *  (AM593 + AM619)))))","v":0.39754699536794941},{"$f":" IF(AN$635 = 1, AN567, IF($H541 < 0, MAX($H541 - SUM($L647:AM647), $H541 * (AN593 + AN619)), MAX(0, MIN($H541 - SUM($L647:AM647), $H541 *  (AN593 + AN619)))))","v":0.39754699536794941},{"$f":" IF(AO$635 = 1, AO567, IF($H541 < 0, MAX($H541 - SUM($L647:AN647), $H541 * (AO593 + AO619)), MAX(0, MIN($H541 - SUM($L647:AN647), $H541 *  (AO593 + AO619)))))","v":0.39754699536794941},{"$f":" IF(AP$635 = 1, AP567, IF($H541 < 0, MAX($H541 - SUM($L647:AO647), $H541 * (AP593 + AP619)), MAX(0, MIN($H541 - SUM($L647:AO647), $H541 *  (AP593 + AP619)))))","v":0.39754699536794941},{"$f":" IF(AQ$635 = 1, AQ567, IF($H541 < 0, MAX($H541 - SUM($L647:AP647), $H541 * (AQ593 + AQ619)), MAX(0, MIN($H541 - SUM($L647:AP647), $H541 *  (AQ593 + AQ619)))))","v":0.26503133024529962},{"$f":" IF(AR$635 = 1, AR567, IF($H541 < 0, MAX($H541 - SUM($L647:AQ647), $H541 * (AR593 + AR619)), MAX(0, MIN($H541 - SUM($L647:AQ647), $H541 *  (AR593 + AR619)))))","v":0.26503133024529962},{"$f":" IF(AS$635 = 1, AS567, IF($H541 < 0, MAX($H541 - SUM($L647:AR647), $H541 * (AS593 + AS619)), MAX(0, MIN($H541 - SUM($L647:AR647), $H541 *  (AS593 + AS619)))))","v":0.26503133024529962},{"$f":" IF(AT$635 = 1, AT567, IF($H541 < 0, MAX($H541 - SUM($L647:AS647), $H541 * (AT593 + AT619)), MAX(0, MIN($H541 - SUM($L647:AS647), $H541 *  (AT593 + AT619)))))","v":0.26503133024529962},{"$f":" IF(AU$635 = 1, AU567, IF($H541 < 0, MAX($H541 - SUM($L647:AT647), $H541 * (AU593 + AU619)), MAX(0, MIN($H541 - SUM($L647:AT647), $H541 *  (AU593 + AU619)))))","v":0.26503133024529962},{"$f":" IF(AV$635 = 1, AV567, IF($H541 < 0, MAX($H541 - SUM($L647:AU647), $H541 * (AV593 + AV619)), MAX(0, MIN($H541 - SUM($L647:AU647), $H541 *  (AV593 + AV619)))))","v":0.26503133024529962},{"$f":" IF(AW$635 = 1, AW567, IF($H541 < 0, MAX($H541 - SUM($L647:AV647), $H541 * (AW593 + AW619)), MAX(0, MIN($H541 - SUM($L647:AV647), $H541 *  (AW593 + AW619)))))","v":0.26503133024529962},{"$f":" IF(AX$635 = 1, AX567, IF($H541 < 0, MAX($H541 - SUM($L647:AW647), $H541 * (AX593 + AX619)), MAX(0, MIN($H541 - SUM($L647:AW647), $H541 *  (AX593 + AX619)))))","v":0.26503133024529962},{"$f":" IF(AY$635 = 1, AY567, IF($H541 < 0, MAX($H541 - SUM($L647:AX647), $H541 * (AY593 + AY619)), MAX(0, MIN($H541 - SUM($L647:AX647), $H541 *  (AY593 + AY619)))))","v":0.26503133024529962},{"$f":" IF(AZ$635 = 1, AZ567, IF($H541 < 0, MAX($H541 - SUM($L647:AY647), $H541 * (AZ593 + AZ619)), MAX(0, MIN($H541 - SUM($L647:AY647), $H541 *  (AZ593 + AZ619)))))","v":0.26503133024529962},{"$f":" IF(BA$635 = 1, BA567, IF($H541 < 0, MAX($H541 - SUM($L647:AZ647), $H541 * (BA593 + BA619)), MAX(0, MIN($H541 - SUM($L647:AZ647), $H541 *  (BA593 + BA619)))))","v":0.26503133024529962},{"$f":" IF(BB$635 = 1, BB567, IF($H541 < 0, MAX($H541 - SUM($L647:BA647), $H541 * (BB593 + BB619)), MAX(0, MIN($H541 - SUM($L647:BA647), $H541 *  (BB593 + BB619)))))","v":0.26503133024529962},{"$f":" IF(BC$635 = 1, BC567, IF($H541 < 0, MAX($H541 - SUM($L647:BB647), $H541 * (BC593 + BC619)), MAX(0, MIN($H541 - SUM($L647:BB647), $H541 *  (BC593 + BC619)))))","v":0.26503133024529962},{"$f":" IF(BD$635 = 1, BD567, IF($H541 < 0, MAX($H541 - SUM($L647:BC647), $H541 * (BD593 + BD619)), MAX(0, MIN($H541 - SUM($L647:BC647), $H541 *  (BD593 + BD619)))))","v":0.26503133024529962},{"$f":" IF(BE$635 = 1, BE567, IF($H541 < 0, MAX($H541 - SUM($L647:BD647), $H541 * (BE593 + BE619)), MAX(0, MIN($H541 - SUM($L647:BD647), $H541 *  (BE593 + BE619)))))","v":0.26503133024529962},{"$f":" IF(BF$635 = 1, BF567, IF($H541 < 0, MAX($H541 - SUM($L647:BE647), $H541 * (BF593 + BF619)), MAX(0, MIN($H541 - SUM($L647:BE647), $H541 *  (BF593 + BF619)))))","v":0.26503133024529962},{"$f":" IF(BG$635 = 1, BG567, IF($H541 < 0, MAX($H541 - SUM($L647:BF647), $H541 * (BG593 + BG619)), MAX(0, MIN($H541 - SUM($L647:BF647), $H541 *  (BG593 + BG619)))))","v":0.26503133024529962},{"$f":" IF(BH$635 = 1, BH567, IF($H541 < 0, MAX($H541 - SUM($L647:BG647), $H541 * (BH593 + BH619)), MAX(0, MIN($H541 - SUM($L647:BG647), $H541 *  (BH593 + BH619)))))","v":0.26503133024529962},{"$f":" IF(BI$635 = 1, BI567, IF($H541 < 0, MAX($H541 - SUM($L647:BH647), $H541 * (BI593 + BI619)), MAX(0, MIN($H541 - SUM($L647:BH647), $H541 *  (BI593 + BI619)))))","v":0.26503133024529962},{"$f":" IF(BJ$635 = 1, BJ567, IF($H541 < 0, MAX($H541 - SUM($L647:BI647), $H541 * (BJ593 + BJ619)), MAX(0, MIN($H541 - SUM($L647:BI647), $H541 *  (BJ593 + BJ619)))))","v":0.26503133024529468},{"$f":" IF(BK$635 = 1, BK567, IF($H541 < 0, MAX($H541 - SUM($L647:BJ647), $H541 * (BK593 + BK619)), MAX(0, MIN($H541 - SUM($L647:BJ647), $H541 *  (BK593 + BK619)))))","v":0},{"$f":" IF(BL$635 = 1, BL567, IF($H541 < 0, MAX($H541 - SUM($L647:BK647), $H541 * (BL593 + BL619)), MAX(0, MIN($H541 - SUM($L647:BK647), $H541 *  (BL593 + BL619)))))","v":0},{"$f":" IF(BM$635 = 1, BM567, IF($H541 < 0, MAX($H541 - SUM($L647:BL647), $H541 * (BM593 + BM619)), MAX(0, MIN($H541 - SUM($L647:BL647), $H541 *  (BM593 + BM619)))))","v":0},{"$f":" IF(BN$635 = 1, BN567, IF($H541 < 0, MAX($H541 - SUM($L647:BM647), $H541 * (BN593 + BN619)), MAX(0, MIN($H541 - SUM($L647:BM647), $H541 *  (BN593 + BN619)))))","v":0},{"$f":" IF(BO$635 = 1, BO567, IF($H541 < 0, MAX($H541 - SUM($L647:BN647), $H541 * (BO593 + BO619)), MAX(0, MIN($H541 - SUM($L647:BN647), $H541 *  (BO593 + BO619)))))","v":0},{"$f":" IF(BP$635 = 1, BP567, IF($H541 < 0, MAX($H541 - SUM($L647:BO647), $H541 * (BP593 + BP619)), MAX(0, MIN($H541 - SUM($L647:BO647), $H541 *  (BP593 + BP619)))))","v":0},{"$f":" IF(BQ$635 = 1, BQ567, IF($H541 < 0, MAX($H541 - SUM($L647:BP647), $H541 * (BQ593 + BQ619)), MAX(0, MIN($H541 - SUM($L647:BP647), $H541 *  (BQ593 + BQ619)))))","v":0},{"$f":" IF(BR$635 = 1, BR567, IF($H541 < 0, MAX($H541 - SUM($L647:BQ647), $H541 * (BR593 + BR619)), MAX(0, MIN($H541 - SUM($L647:BQ647), $H541 *  (BR593 + BR619)))))","v":0},{"$f":" IF(BS$635 = 1, BS567, IF($H541 < 0, MAX($H541 - SUM($L647:BR647), $H541 * (BS593 + BS619)), MAX(0, MIN($H541 - SUM($L647:BR647), $H541 *  (BS593 + BS619)))))","v":0},{"$f":" IF(BT$635 = 1, BT567, IF($H541 < 0, MAX($H541 - SUM($L647:BS647), $H541 * (BT593 + BT619)), MAX(0, MIN($H541 - SUM($L647:BS647), $H541 *  (BT593 + BT619)))))","v":0},{"$f":" IF(BU$635 = 1, BU567, IF($H541 < 0, MAX($H541 - SUM($L647:BT647), $H541 * (BU593 + BU619)), MAX(0, MIN($H541 - SUM($L647:BT647), $H541 *  (BU593 + BU619)))))","v":0},{"$f":" IF(BV$635 = 1, BV567, IF($H541 < 0, MAX($H541 - SUM($L647:BU647), $H541 * (BV593 + BV619)), MAX(0, MIN($H541 - SUM($L647:BU647), $H541 *  (BV593 + BV619)))))","v":0},{"$f":" IF(BW$635 = 1, BW567, IF($H541 < 0, MAX($H541 - SUM($L647:BV647), $H541 * (BW593 + BW619)), MAX(0, MIN($H541 - SUM($L647:BV647), $H541 *  (BW593 + BW619)))))","v":0},{"$f":" IF(BX$635 = 1, BX567, IF($H541 < 0, MAX($H541 - SUM($L647:BW647), $H541 * (BX593 + BX619)), MAX(0, MIN($H541 - SUM($L647:BW647), $H541 *  (BX593 + BX619)))))","v":0},{"$f":" IF(BY$635 = 1, BY567, IF($H541 < 0, MAX($H541 - SUM($L647:BX647), $H541 * (BY593 + BY619)), MAX(0, MIN($H541 - SUM($L647:BX647), $H541 *  (BY593 + BY619)))))","v":0},{"$f":" IF(BZ$635 = 1, BZ567, IF($H541 < 0, MAX($H541 - SUM($L647:BY647), $H541 * (BZ593 + BZ619)), MAX(0, MIN($H541 - SUM($L647:BY647), $H541 *  (BZ593 + BZ619)))))","v":0},{"$f":" IF(CA$635 = 1, CA567, IF($H541 < 0, MAX($H541 - SUM($L647:BZ647), $H541 * (CA593 + CA619)), MAX(0, MIN($H541 - SUM($L647:BZ647), $H541 *  (CA593 + CA619)))))","v":0}]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$45, \"dd mmm yy\") & \" - real - TN\"","v":"Depreciation - capex addition - 01 Apr 04 - real - TN"},null,null,null,"GBP m",null,16.857413449118972,null,{"$f":" IF(M$635 = 1, M568, IF($H542 < 0, MAX($H542 - SUM($L648:L648), $H542 * (M594 + M620)), MAX(0, MIN($H542 - SUM($L648:L648), $H542 *  (M594 + M620)))))","v":0},{"$f":" IF(N$635 = 1, N568, IF($H542 < 0, MAX($H542 - SUM($L648:M648), $H542 * (N594 + N620)), MAX(0, MIN($H542 - SUM($L648:M648), $H542 *  (N594 + N620)))))","v":0},{"$f":" IF(O$635 = 1, O568, IF($H542 < 0, MAX($H542 - SUM($L648:N648), $H542 * (O594 + O620)), MAX(0, MIN($H542 - SUM($L648:N648), $H542 *  (O594 + O620)))))","v":0},{"$f":" IF(P$635 = 1, P568, IF($H542 < 0, MAX($H542 - SUM($L648:O648), $H542 * (P594 + P620)), MAX(0, MIN($H542 - SUM($L648:O648), $H542 *  (P594 + P620)))))","v":0},{"$f":" IF(Q$635 = 1, Q568, IF($H542 < 0, MAX($H542 - SUM($L648:P648), $H542 * (Q594 + Q620)), MAX(0, MIN($H542 - SUM($L648:P648), $H542 *  (Q594 + Q620)))))","v":0},{"$f":" IF(R$635 = 1, R568, IF($H542 < 0, MAX($H542 - SUM($L648:Q648), $H542 * (R594 + R620)), MAX(0, MIN($H542 - SUM($L648:Q648), $H542 *  (R594 + R620)))))","v":0},{"$f":" IF(S$635 = 1, S568, IF($H542 < 0, MAX($H542 - SUM($L648:R648), $H542 * (S594 + S620)), MAX(0, MIN($H542 - SUM($L648:R648), $H542 *  (S594 + S620)))))","v":0},{"$f":" IF(T$635 = 1, T568, IF($H542 < 0, MAX($H542 - SUM($L648:S648), $H542 * (T594 + T620)), MAX(0, MIN($H542 - SUM($L648:S648), $H542 *  (T594 + T620)))))","v":0},{"$f":" IF(U$635 = 1, U568, IF($H542 < 0, MAX($H542 - SUM($L648:T648), $H542 * (U594 + U620)), MAX(0, MIN($H542 - SUM($L648:T648), $H542 *  (U594 + U620)))))","v":0},{"$f":" IF(V$635 = 1, V568, IF($H542 < 0, MAX($H542 - SUM($L648:U648), $H542 * (V594 + V620)), MAX(0, MIN($H542 - SUM($L648:U648), $H542 *  (V594 + V620)))))","v":0},{"$f":" IF(W$635 = 1, W568, IF($H542 < 0, MAX($H542 - SUM($L648:V648), $H542 * (W594 + W620)), MAX(0, MIN($H542 - SUM($L648:V648), $H542 *  (W594 + W620)))))","v":0},{"$f":" IF(X$635 = 1, X568, IF($H542 < 0, MAX($H542 - SUM($L648:W648), $H542 * (X594 + X620)), MAX(0, MIN($H542 - SUM($L648:W648), $H542 *  (X594 + X620)))))","v":0.50572240347356801},{"$f":" IF(Y$635 = 1, Y568, IF($H542 < 0, MAX($H542 - SUM($L648:X648), $H542 * (Y594 + Y620)), MAX(0, MIN($H542 - SUM($L648:X648), $H542 *  (Y594 + Y620)))))","v":0.50572240347356801},{"$f":" IF(Z$635 = 1, Z568, IF($H542 < 0, MAX($H542 - SUM($L648:Y648), $H542 * (Z594 + Z620)), MAX(0, MIN($H542 - SUM($L648:Y648), $H542 *  (Z594 + Z620)))))","v":0.50572240347356801},{"$f":" IF(AA$635 = 1, AA568, IF($H542 < 0, MAX($H542 - SUM($L648:Z648), $H542 * (AA594 + AA620)), MAX(0, MIN($H542 - SUM($L648:Z648), $H542 *  (AA594 + AA620)))))","v":0.50572240347356801},{"$f":" IF(AB$635 = 1, AB568, IF($H542 < 0, MAX($H542 - SUM($L648:AA648), $H542 * (AB594 + AB620)), MAX(0, MIN($H542 - SUM($L648:AA648), $H542 *  (AB594 + AB620)))))","v":0.50572240347356801},{"$f":" IF(AC$635 = 1, AC568, IF($H542 < 0, MAX($H542 - SUM($L648:AB648), $H542 * (AC594 + AC620)), MAX(0, MIN($H542 - SUM($L648:AB648), $H542 *  (AC594 + AC620)))))","v":0.50572240347356801},{"$f":" IF(AD$635 = 1, AD568, IF($H542 < 0, MAX($H542 - SUM($L648:AC648), $H542 * (AD594 + AD620)), MAX(0, MIN($H542 - SUM($L648:AC648), $H542 *  (AD594 + AD620)))))","v":0.50572240347356801},{"$f":" IF(AE$635 = 1, AE568, IF($H542 < 0, MAX($H542 - SUM($L648:AD648), $H542 * (AE594 + AE620)), MAX(0, MIN($H542 - SUM($L648:AD648), $H542 *  (AE594 + AE620)))))","v":0.50572240347356801},{"$f":" IF(AF$635 = 1, AF568, IF($H542 < 0, MAX($H542 - SUM($L648:AE648), $H542 * (AF594 + AF620)), MAX(0, MIN($H542 - SUM($L648:AE648), $H542 *  (AF594 + AF620)))))","v":0.50572240347356801},{"$f":" IF(AG$635 = 1, AG568, IF($H542 < 0, MAX($H542 - SUM($L648:AF648), $H542 * (AG594 + AG620)), MAX(0, MIN($H542 - SUM($L648:AF648), $H542 *  (AG594 + AG620)))))","v":0.50572240347356801},{"$f":" IF(AH$635 = 1, AH568, IF($H542 < 0, MAX($H542 - SUM($L648:AG648), $H542 * (AH594 + AH620)), MAX(0, MIN($H542 - SUM($L648:AG648), $H542 *  (AH594 + AH620)))))","v":0.50572240347356801},{"$f":" IF(AI$635 = 1, AI568, IF($H542 < 0, MAX($H542 - SUM($L648:AH648), $H542 * (AI594 + AI620)), MAX(0, MIN($H542 - SUM($L648:AH648), $H542 *  (AI594 + AI620)))))","v":0.50572240347356801},{"$f":" IF(AJ$635 = 1, AJ568, IF($H542 < 0, MAX($H542 - SUM($L648:AI648), $H542 * (AJ594 + AJ620)), MAX(0, MIN($H542 - SUM($L648:AI648), $H542 *  (AJ594 + AJ620)))))","v":0.50572240347356801},{"$f":" IF(AK$635 = 1, AK568, IF($H542 < 0, MAX($H542 - SUM($L648:AJ648), $H542 * (AK594 + AK620)), MAX(0, MIN($H542 - SUM($L648:AJ648), $H542 *  (AK594 + AK620)))))","v":0.50572240347356923},{"$f":" IF(AL$635 = 1, AL568, IF($H542 < 0, MAX($H542 - SUM($L648:AK648), $H542 * (AL594 + AL620)), MAX(0, MIN($H542 - SUM($L648:AK648), $H542 *  (AL594 + AL620)))))","v":0.50572240347356923},{"$f":" IF(AM$635 = 1, AM568, IF($H542 < 0, MAX($H542 - SUM($L648:AL648), $H542 * (AM594 + AM620)), MAX(0, MIN($H542 - SUM($L648:AL648), $H542 *  (AM594 + AM620)))))","v":0.50572240347356923},{"$f":" IF(AN$635 = 1, AN568, IF($H542 < 0, MAX($H542 - SUM($L648:AM648), $H542 * (AN594 + AN620)), MAX(0, MIN($H542 - SUM($L648:AM648), $H542 *  (AN594 + AN620)))))","v":0.50572240347356923},{"$f":" IF(AO$635 = 1, AO568, IF($H542 < 0, MAX($H542 - SUM($L648:AN648), $H542 * (AO594 + AO620)), MAX(0, MIN($H542 - SUM($L648:AN648), $H542 *  (AO594 + AO620)))))","v":0.50572240347356923},{"$f":" IF(AP$635 = 1, AP568, IF($H542 < 0, MAX($H542 - SUM($L648:AO648), $H542 * (AP594 + AP620)), MAX(0, MIN($H542 - SUM($L648:AO648), $H542 *  (AP594 + AP620)))))","v":0.50572240347356923},{"$f":" IF(AQ$635 = 1, AQ568, IF($H542 < 0, MAX($H542 - SUM($L648:AP648), $H542 * (AQ594 + AQ620)), MAX(0, MIN($H542 - SUM($L648:AP648), $H542 *  (AQ594 + AQ620)))))","v":0.50572240347356923},{"$f":" IF(AR$635 = 1, AR568, IF($H542 < 0, MAX($H542 - SUM($L648:AQ648), $H542 * (AR594 + AR620)), MAX(0, MIN($H542 - SUM($L648:AQ648), $H542 *  (AR594 + AR620)))))","v":0.33714826898237954},{"$f":" IF(AS$635 = 1, AS568, IF($H542 < 0, MAX($H542 - SUM($L648:AR648), $H542 * (AS594 + AS620)), MAX(0, MIN($H542 - SUM($L648:AR648), $H542 *  (AS594 + AS620)))))","v":0.33714826898237954},{"$f":" IF(AT$635 = 1, AT568, IF($H542 < 0, MAX($H542 - SUM($L648:AS648), $H542 * (AT594 + AT620)), MAX(0, MIN($H542 - SUM($L648:AS648), $H542 *  (AT594 + AT620)))))","v":0.33714826898237954},{"$f":" IF(AU$635 = 1, AU568, IF($H542 < 0, MAX($H542 - SUM($L648:AT648), $H542 * (AU594 + AU620)), MAX(0, MIN($H542 - SUM($L648:AT648), $H542 *  (AU594 + AU620)))))","v":0.33714826898237954},{"$f":" IF(AV$635 = 1, AV568, IF($H542 < 0, MAX($H542 - SUM($L648:AU648), $H542 * (AV594 + AV620)), MAX(0, MIN($H542 - SUM($L648:AU648), $H542 *  (AV594 + AV620)))))","v":0.33714826898237954},{"$f":" IF(AW$635 = 1, AW568, IF($H542 < 0, MAX($H542 - SUM($L648:AV648), $H542 * (AW594 + AW620)), MAX(0, MIN($H542 - SUM($L648:AV648), $H542 *  (AW594 + AW620)))))","v":0.33714826898237954},{"$f":" IF(AX$635 = 1, AX568, IF($H542 < 0, MAX($H542 - SUM($L648:AW648), $H542 * (AX594 + AX620)), MAX(0, MIN($H542 - SUM($L648:AW648), $H542 *  (AX594 + AX620)))))","v":0.33714826898237954},{"$f":" IF(AY$635 = 1, AY568, IF($H542 < 0, MAX($H542 - SUM($L648:AX648), $H542 * (AY594 + AY620)), MAX(0, MIN($H542 - SUM($L648:AX648), $H542 *  (AY594 + AY620)))))","v":0.33714826898237954},{"$f":" IF(AZ$635 = 1, AZ568, IF($H542 < 0, MAX($H542 - SUM($L648:AY648), $H542 * (AZ594 + AZ620)), MAX(0, MIN($H542 - SUM($L648:AY648), $H542 *  (AZ594 + AZ620)))))","v":0.33714826898237954},{"$f":" IF(BA$635 = 1, BA568, IF($H542 < 0, MAX($H542 - SUM($L648:AZ648), $H542 * (BA594 + BA620)), MAX(0, MIN($H542 - SUM($L648:AZ648), $H542 *  (BA594 + BA620)))))","v":0.33714826898237954},{"$f":" IF(BB$635 = 1, BB568, IF($H542 < 0, MAX($H542 - SUM($L648:BA648), $H542 * (BB594 + BB620)), MAX(0, MIN($H542 - SUM($L648:BA648), $H542 *  (BB594 + BB620)))))","v":0.33714826898237954},{"$f":" IF(BC$635 = 1, BC568, IF($H542 < 0, MAX($H542 - SUM($L648:BB648), $H542 * (BC594 + BC620)), MAX(0, MIN($H542 - SUM($L648:BB648), $H542 *  (BC594 + BC620)))))","v":0.33714826898237954},{"$f":" IF(BD$635 = 1, BD568, IF($H542 < 0, MAX($H542 - SUM($L648:BC648), $H542 * (BD594 + BD620)), MAX(0, MIN($H542 - SUM($L648:BC648), $H542 *  (BD594 + BD620)))))","v":0.33714826898237954},{"$f":" IF(BE$635 = 1, BE568, IF($H542 < 0, MAX($H542 - SUM($L648:BD648), $H542 * (BE594 + BE620)), MAX(0, MIN($H542 - SUM($L648:BD648), $H542 *  (BE594 + BE620)))))","v":0.33714826898237954},{"$f":" IF(BF$635 = 1, BF568, IF($H542 < 0, MAX($H542 - SUM($L648:BE648), $H542 * (BF594 + BF620)), MAX(0, MIN($H542 - SUM($L648:BE648), $H542 *  (BF594 + BF620)))))","v":0.33714826898237954},{"$f":" IF(BG$635 = 1, BG568, IF($H542 < 0, MAX($H542 - SUM($L648:BF648), $H542 * (BG594 + BG620)), MAX(0, MIN($H542 - SUM($L648:BF648), $H542 *  (BG594 + BG620)))))","v":0.33714826898237954},{"$f":" IF(BH$635 = 1, BH568, IF($H542 < 0, MAX($H542 - SUM($L648:BG648), $H542 * (BH594 + BH620)), MAX(0, MIN($H542 - SUM($L648:BG648), $H542 *  (BH594 + BH620)))))","v":0.33714826898237954},{"$f":" IF(BI$635 = 1, BI568, IF($H542 < 0, MAX($H542 - SUM($L648:BH648), $H542 * (BI594 + BI620)), MAX(0, MIN($H542 - SUM($L648:BH648), $H542 *  (BI594 + BI620)))))","v":0.33714826898237954},{"$f":" IF(BJ$635 = 1, BJ568, IF($H542 < 0, MAX($H542 - SUM($L648:BI648), $H542 * (BJ594 + BJ620)), MAX(0, MIN($H542 - SUM($L648:BI648), $H542 *  (BJ594 + BJ620)))))","v":0.33714826898237954},{"$f":" IF(BK$635 = 1, BK568, IF($H542 < 0, MAX($H542 - SUM($L648:BJ648), $H542 * (BK594 + BK620)), MAX(0, MIN($H542 - SUM($L648:BJ648), $H542 *  (BK594 + BK620)))))","v":0.33714826898237954},{"$f":" IF(BL$635 = 1, BL568, IF($H542 < 0, MAX($H542 - SUM($L648:BK648), $H542 * (BL594 + BL620)), MAX(0, MIN($H542 - SUM($L648:BK648), $H542 *  (BL594 + BL620)))))","v":0},{"$f":" IF(BM$635 = 1, BM568, IF($H542 < 0, MAX($H542 - SUM($L648:BL648), $H542 * (BM594 + BM620)), MAX(0, MIN($H542 - SUM($L648:BL648), $H542 *  (BM594 + BM620)))))","v":0},{"$f":" IF(BN$635 = 1, BN568, IF($H542 < 0, MAX($H542 - SUM($L648:BM648), $H542 * (BN594 + BN620)), MAX(0, MIN($H542 - SUM($L648:BM648), $H542 *  (BN594 + BN620)))))","v":0},{"$f":" IF(BO$635 = 1, BO568, IF($H542 < 0, MAX($H542 - SUM($L648:BN648), $H542 * (BO594 + BO620)), MAX(0, MIN($H542 - SUM($L648:BN648), $H542 *  (BO594 + BO620)))))","v":0},{"$f":" IF(BP$635 = 1, BP568, IF($H542 < 0, MAX($H542 - SUM($L648:BO648), $H542 * (BP594 + BP620)), MAX(0, MIN($H542 - SUM($L648:BO648), $H542 *  (BP594 + BP620)))))","v":0},{"$f":" IF(BQ$635 = 1, BQ568, IF($H542 < 0, MAX($H542 - SUM($L648:BP648), $H542 * (BQ594 + BQ620)), MAX(0, MIN($H542 - SUM($L648:BP648), $H542 *  (BQ594 + BQ620)))))","v":0},{"$f":" IF(BR$635 = 1, BR568, IF($H542 < 0, MAX($H542 - SUM($L648:BQ648), $H542 * (BR594 + BR620)), MAX(0, MIN($H542 - SUM($L648:BQ648), $H542 *  (BR594 + BR620)))))","v":0},{"$f":" IF(BS$635 = 1, BS568, IF($H542 < 0, MAX($H542 - SUM($L648:BR648), $H542 * (BS594 + BS620)), MAX(0, MIN($H542 - SUM($L648:BR648), $H542 *  (BS594 + BS620)))))","v":0},{"$f":" IF(BT$635 = 1, BT568, IF($H542 < 0, MAX($H542 - SUM($L648:BS648), $H542 * (BT594 + BT620)), MAX(0, MIN($H542 - SUM($L648:BS648), $H542 *  (BT594 + BT620)))))","v":0},{"$f":" IF(BU$635 = 1, BU568, IF($H542 < 0, MAX($H542 - SUM($L648:BT648), $H542 * (BU594 + BU620)), MAX(0, MIN($H542 - SUM($L648:BT648), $H542 *  (BU594 + BU620)))))","v":0},{"$f":" IF(BV$635 = 1, BV568, IF($H542 < 0, MAX($H542 - SUM($L648:BU648), $H542 * (BV594 + BV620)), MAX(0, MIN($H542 - SUM($L648:BU648), $H542 *  (BV594 + BV620)))))","v":0},{"$f":" IF(BW$635 = 1, BW568, IF($H542 < 0, MAX($H542 - SUM($L648:BV648), $H542 * (BW594 + BW620)), MAX(0, MIN($H542 - SUM($L648:BV648), $H542 *  (BW594 + BW620)))))","v":0},{"$f":" IF(BX$635 = 1, BX568, IF($H542 < 0, MAX($H542 - SUM($L648:BW648), $H542 * (BX594 + BX620)), MAX(0, MIN($H542 - SUM($L648:BW648), $H542 *  (BX594 + BX620)))))","v":0},{"$f":" IF(BY$635 = 1, BY568, IF($H542 < 0, MAX($H542 - SUM($L648:BX648), $H542 * (BY594 + BY620)), MAX(0, MIN($H542 - SUM($L648:BX648), $H542 *  (BY594 + BY620)))))","v":0},{"$f":" IF(BZ$635 = 1, BZ568, IF($H542 < 0, MAX($H542 - SUM($L648:BY648), $H542 * (BZ594 + BZ620)), MAX(0, MIN($H542 - SUM($L648:BY648), $H542 *  (BZ594 + BZ620)))))","v":0},{"$f":" IF(CA$635 = 1, CA568, IF($H542 < 0, MAX($H542 - SUM($L648:BZ648), $H542 * (CA594 + CA620)), MAX(0, MIN($H542 - SUM($L648:BZ648), $H542 *  (CA594 + CA620)))))","v":0}]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$46, \"dd mmm yy\") & \" - real - TN\"","v":"Depreciation - capex addition - 01 Apr 05 - real - TN"},null,null,null,"GBP m",null,15.078620863290682,null,{"$f":" IF(M$635 = 1, M569, IF($H543 < 0, MAX($H543 - SUM($L649:L649), $H543 * (M595 + M621)), MAX(0, MIN($H543 - SUM($L649:L649), $H543 *  (M595 + M621)))))","v":0},{"$f":" IF(N$635 = 1, N569, IF($H543 < 0, MAX($H543 - SUM($L649:M649), $H543 * (N595 + N621)), MAX(0, MIN($H543 - SUM($L649:M649), $H543 *  (N595 + N621)))))","v":0},{"$f":" IF(O$635 = 1, O569, IF($H543 < 0, MAX($H543 - SUM($L649:N649), $H543 * (O595 + O621)), MAX(0, MIN($H543 - SUM($L649:N649), $H543 *  (O595 + O621)))))","v":0},{"$f":" IF(P$635 = 1, P569, IF($H543 < 0, MAX($H543 - SUM($L649:O649), $H543 * (P595 + P621)), MAX(0, MIN($H543 - SUM($L649:O649), $H543 *  (P595 + P621)))))","v":0},{"$f":" IF(Q$635 = 1, Q569, IF($H543 < 0, MAX($H543 - SUM($L649:P649), $H543 * (Q595 + Q621)), MAX(0, MIN($H543 - SUM($L649:P649), $H543 *  (Q595 + Q621)))))","v":0},{"$f":" IF(R$635 = 1, R569, IF($H543 < 0, MAX($H543 - SUM($L649:Q649), $H543 * (R595 + R621)), MAX(0, MIN($H543 - SUM($L649:Q649), $H543 *  (R595 + R621)))))","v":0},{"$f":" IF(S$635 = 1, S569, IF($H543 < 0, MAX($H543 - SUM($L649:R649), $H543 * (S595 + S621)), MAX(0, MIN($H543 - SUM($L649:R649), $H543 *  (S595 + S621)))))","v":0},{"$f":" IF(T$635 = 1, T569, IF($H543 < 0, MAX($H543 - SUM($L649:S649), $H543 * (T595 + T621)), MAX(0, MIN($H543 - SUM($L649:S649), $H543 *  (T595 + T621)))))","v":0},{"$f":" IF(U$635 = 1, U569, IF($H543 < 0, MAX($H543 - SUM($L649:T649), $H543 * (U595 + U621)), MAX(0, MIN($H543 - SUM($L649:T649), $H543 *  (U595 + U621)))))","v":0},{"$f":" IF(V$635 = 1, V569, IF($H543 < 0, MAX($H543 - SUM($L649:U649), $H543 * (V595 + V621)), MAX(0, MIN($H543 - SUM($L649:U649), $H543 *  (V595 + V621)))))","v":0},{"$f":" IF(W$635 = 1, W569, IF($H543 < 0, MAX($H543 - SUM($L649:V649), $H543 * (W595 + W621)), MAX(0, MIN($H543 - SUM($L649:V649), $H543 *  (W595 + W621)))))","v":0},{"$f":" IF(X$635 = 1, X569, IF($H543 < 0, MAX($H543 - SUM($L649:W649), $H543 * (X595 + X621)), MAX(0, MIN($H543 - SUM($L649:W649), $H543 *  (X595 + X621)))))","v":0},{"$f":" IF(Y$635 = 1, Y569, IF($H543 < 0, MAX($H543 - SUM($L649:X649), $H543 * (Y595 + Y621)), MAX(0, MIN($H543 - SUM($L649:X649), $H543 *  (Y595 + Y621)))))","v":0.452358625898721},{"$f":" IF(Z$635 = 1, Z569, IF($H543 < 0, MAX($H543 - SUM($L649:Y649), $H543 * (Z595 + Z621)), MAX(0, MIN($H543 - SUM($L649:Y649), $H543 *  (Z595 + Z621)))))","v":0.452358625898721},{"$f":" IF(AA$635 = 1, AA569, IF($H543 < 0, MAX($H543 - SUM($L649:Z649), $H543 * (AA595 + AA621)), MAX(0, MIN($H543 - SUM($L649:Z649), $H543 *  (AA595 + AA621)))))","v":0.452358625898721},{"$f":" IF(AB$635 = 1, AB569, IF($H543 < 0, MAX($H543 - SUM($L649:AA649), $H543 * (AB595 + AB621)), MAX(0, MIN($H543 - SUM($L649:AA649), $H543 *  (AB595 + AB621)))))","v":0.452358625898721},{"$f":" IF(AC$635 = 1, AC569, IF($H543 < 0, MAX($H543 - SUM($L649:AB649), $H543 * (AC595 + AC621)), MAX(0, MIN($H543 - SUM($L649:AB649), $H543 *  (AC595 + AC621)))))","v":0.452358625898721},{"$f":" IF(AD$635 = 1, AD569, IF($H543 < 0, MAX($H543 - SUM($L649:AC649), $H543 * (AD595 + AD621)), MAX(0, MIN($H543 - SUM($L649:AC649), $H543 *  (AD595 + AD621)))))","v":0.452358625898721},{"$f":" IF(AE$635 = 1, AE569, IF($H543 < 0, MAX($H543 - SUM($L649:AD649), $H543 * (AE595 + AE621)), MAX(0, MIN($H543 - SUM($L649:AD649), $H543 *  (AE595 + AE621)))))","v":0.452358625898721},{"$f":" IF(AF$635 = 1, AF569, IF($H543 < 0, MAX($H543 - SUM($L649:AE649), $H543 * (AF595 + AF621)), MAX(0, MIN($H543 - SUM($L649:AE649), $H543 *  (AF595 + AF621)))))","v":0.452358625898721},{"$f":" IF(AG$635 = 1, AG569, IF($H543 < 0, MAX($H543 - SUM($L649:AF649), $H543 * (AG595 + AG621)), MAX(0, MIN($H543 - SUM($L649:AF649), $H543 *  (AG595 + AG621)))))","v":0.452358625898721},{"$f":" IF(AH$635 = 1, AH569, IF($H543 < 0, MAX($H543 - SUM($L649:AG649), $H543 * (AH595 + AH621)), MAX(0, MIN($H543 - SUM($L649:AG649), $H543 *  (AH595 + AH621)))))","v":0.452358625898721},{"$f":" IF(AI$635 = 1, AI569, IF($H543 < 0, MAX($H543 - SUM($L649:AH649), $H543 * (AI595 + AI621)), MAX(0, MIN($H543 - SUM($L649:AH649), $H543 *  (AI595 + AI621)))))","v":0.452358625898721},{"$f":" IF(AJ$635 = 1, AJ569, IF($H543 < 0, MAX($H543 - SUM($L649:AI649), $H543 * (AJ595 + AJ621)), MAX(0, MIN($H543 - SUM($L649:AI649), $H543 *  (AJ595 + AJ621)))))","v":0.452358625898721},{"$f":" IF(AK$635 = 1, AK569, IF($H543 < 0, MAX($H543 - SUM($L649:AJ649), $H543 * (AK595 + AK621)), MAX(0, MIN($H543 - SUM($L649:AJ649), $H543 *  (AK595 + AK621)))))","v":0.45235862589872106},{"$f":" IF(AL$635 = 1, AL569, IF($H543 < 0, MAX($H543 - SUM($L649:AK649), $H543 * (AL595 + AL621)), MAX(0, MIN($H543 - SUM($L649:AK649), $H543 *  (AL595 + AL621)))))","v":0.45235862589872106},{"$f":" IF(AM$635 = 1, AM569, IF($H543 < 0, MAX($H543 - SUM($L649:AL649), $H543 * (AM595 + AM621)), MAX(0, MIN($H543 - SUM($L649:AL649), $H543 *  (AM595 + AM621)))))","v":0.45235862589872106},{"$f":" IF(AN$635 = 1, AN569, IF($H543 < 0, MAX($H543 - SUM($L649:AM649), $H543 * (AN595 + AN621)), MAX(0, MIN($H543 - SUM($L649:AM649), $H543 *  (AN595 + AN621)))))","v":0.45235862589872106},{"$f":" IF(AO$635 = 1, AO569, IF($H543 < 0, MAX($H543 - SUM($L649:AN649), $H543 * (AO595 + AO621)), MAX(0, MIN($H543 - SUM($L649:AN649), $H543 *  (AO595 + AO621)))))","v":0.45235862589872106},{"$f":" IF(AP$635 = 1, AP569, IF($H543 < 0, MAX($H543 - SUM($L649:AO649), $H543 * (AP595 + AP621)), MAX(0, MIN($H543 - SUM($L649:AO649), $H543 *  (AP595 + AP621)))))","v":0.45235862589872106},{"$f":" IF(AQ$635 = 1, AQ569, IF($H543 < 0, MAX($H543 - SUM($L649:AP649), $H543 * (AQ595 + AQ621)), MAX(0, MIN($H543 - SUM($L649:AP649), $H543 *  (AQ595 + AQ621)))))","v":0.45235862589872106},{"$f":" IF(AR$635 = 1, AR569, IF($H543 < 0, MAX($H543 - SUM($L649:AQ649), $H543 * (AR595 + AR621)), MAX(0, MIN($H543 - SUM($L649:AQ649), $H543 *  (AR595 + AR621)))))","v":0.45235862589872106},{"$f":" IF(AS$635 = 1, AS569, IF($H543 < 0, MAX($H543 - SUM($L649:AR649), $H543 * (AS595 + AS621)), MAX(0, MIN($H543 - SUM($L649:AR649), $H543 *  (AS595 + AS621)))))","v":0.30157241726581402},{"$f":" IF(AT$635 = 1, AT569, IF($H543 < 0, MAX($H543 - SUM($L649:AS649), $H543 * (AT595 + AT621)), MAX(0, MIN($H543 - SUM($L649:AS649), $H543 *  (AT595 + AT621)))))","v":0.30157241726581402},{"$f":" IF(AU$635 = 1, AU569, IF($H543 < 0, MAX($H543 - SUM($L649:AT649), $H543 * (AU595 + AU621)), MAX(0, MIN($H543 - SUM($L649:AT649), $H543 *  (AU595 + AU621)))))","v":0.30157241726581402},{"$f":" IF(AV$635 = 1, AV569, IF($H543 < 0, MAX($H543 - SUM($L649:AU649), $H543 * (AV595 + AV621)), MAX(0, MIN($H543 - SUM($L649:AU649), $H543 *  (AV595 + AV621)))))","v":0.30157241726581402},{"$f":" IF(AW$635 = 1, AW569, IF($H543 < 0, MAX($H543 - SUM($L649:AV649), $H543 * (AW595 + AW621)), MAX(0, MIN($H543 - SUM($L649:AV649), $H543 *  (AW595 + AW621)))))","v":0.30157241726581402},{"$f":" IF(AX$635 = 1, AX569, IF($H543 < 0, MAX($H543 - SUM($L649:AW649), $H543 * (AX595 + AX621)), MAX(0, MIN($H543 - SUM($L649:AW649), $H543 *  (AX595 + AX621)))))","v":0.30157241726581402},{"$f":" IF(AY$635 = 1, AY569, IF($H543 < 0, MAX($H543 - SUM($L649:AX649), $H543 * (AY595 + AY621)), MAX(0, MIN($H543 - SUM($L649:AX649), $H543 *  (AY595 + AY621)))))","v":0.30157241726581402},{"$f":" IF(AZ$635 = 1, AZ569, IF($H543 < 0, MAX($H543 - SUM($L649:AY649), $H543 * (AZ595 + AZ621)), MAX(0, MIN($H543 - SUM($L649:AY649), $H543 *  (AZ595 + AZ621)))))","v":0.30157241726581402},{"$f":" IF(BA$635 = 1, BA569, IF($H543 < 0, MAX($H543 - SUM($L649:AZ649), $H543 * (BA595 + BA621)), MAX(0, MIN($H543 - SUM($L649:AZ649), $H543 *  (BA595 + BA621)))))","v":0.30157241726581402},{"$f":" IF(BB$635 = 1, BB569, IF($H543 < 0, MAX($H543 - SUM($L649:BA649), $H543 * (BB595 + BB621)), MAX(0, MIN($H543 - SUM($L649:BA649), $H543 *  (BB595 + BB621)))))","v":0.30157241726581402},{"$f":" IF(BC$635 = 1, BC569, IF($H543 < 0, MAX($H543 - SUM($L649:BB649), $H543 * (BC595 + BC621)), MAX(0, MIN($H543 - SUM($L649:BB649), $H543 *  (BC595 + BC621)))))","v":0.30157241726581402},{"$f":" IF(BD$635 = 1, BD569, IF($H543 < 0, MAX($H543 - SUM($L649:BC649), $H543 * (BD595 + BD621)), MAX(0, MIN($H543 - SUM($L649:BC649), $H543 *  (BD595 + BD621)))))","v":0.30157241726581402},{"$f":" IF(BE$635 = 1, BE569, IF($H543 < 0, MAX($H543 - SUM($L649:BD649), $H543 * (BE595 + BE621)), MAX(0, MIN($H543 - SUM($L649:BD649), $H543 *  (BE595 + BE621)))))","v":0.30157241726581402},{"$f":" IF(BF$635 = 1, BF569, IF($H543 < 0, MAX($H543 - SUM($L649:BE649), $H543 * (BF595 + BF621)), MAX(0, MIN($H543 - SUM($L649:BE649), $H543 *  (BF595 + BF621)))))","v":0.30157241726581402},{"$f":" IF(BG$635 = 1, BG569, IF($H543 < 0, MAX($H543 - SUM($L649:BF649), $H543 * (BG595 + BG621)), MAX(0, MIN($H543 - SUM($L649:BF649), $H543 *  (BG595 + BG621)))))","v":0.30157241726581402},{"$f":" IF(BH$635 = 1, BH569, IF($H543 < 0, MAX($H543 - SUM($L649:BG649), $H543 * (BH595 + BH621)), MAX(0, MIN($H543 - SUM($L649:BG649), $H543 *  (BH595 + BH621)))))","v":0.30157241726581402},{"$f":" IF(BI$635 = 1, BI569, IF($H543 < 0, MAX($H543 - SUM($L649:BH649), $H543 * (BI595 + BI621)), MAX(0, MIN($H543 - SUM($L649:BH649), $H543 *  (BI595 + BI621)))))","v":0.30157241726581402},{"$f":" IF(BJ$635 = 1, BJ569, IF($H543 < 0, MAX($H543 - SUM($L649:BI649), $H543 * (BJ595 + BJ621)), MAX(0, MIN($H543 - SUM($L649:BI649), $H543 *  (BJ595 + BJ621)))))","v":0.30157241726581402},{"$f":" IF(BK$635 = 1, BK569, IF($H543 < 0, MAX($H543 - SUM($L649:BJ649), $H543 * (BK595 + BK621)), MAX(0, MIN($H543 - SUM($L649:BJ649), $H543 *  (BK595 + BK621)))))","v":0.30157241726581402},{"$f":" IF(BL$635 = 1, BL569, IF($H543 < 0, MAX($H543 - SUM($L649:BK649), $H543 * (BL595 + BL621)), MAX(0, MIN($H543 - SUM($L649:BK649), $H543 *  (BL595 + BL621)))))","v":0.30157241726581402},{"$f":" IF(BM$635 = 1, BM569, IF($H543 < 0, MAX($H543 - SUM($L649:BL649), $H543 * (BM595 + BM621)), MAX(0, MIN($H543 - SUM($L649:BL649), $H543 *  (BM595 + BM621)))))","v":0},{"$f":" IF(BN$635 = 1, BN569, IF($H543 < 0, MAX($H543 - SUM($L649:BM649), $H543 * (BN595 + BN621)), MAX(0, MIN($H543 - SUM($L649:BM649), $H543 *  (BN595 + BN621)))))","v":0},{"$f":" IF(BO$635 = 1, BO569, IF($H543 < 0, MAX($H543 - SUM($L649:BN649), $H543 * (BO595 + BO621)), MAX(0, MIN($H543 - SUM($L649:BN649), $H543 *  (BO595 + BO621)))))","v":0},{"$f":" IF(BP$635 = 1, BP569, IF($H543 < 0, MAX($H543 - SUM($L649:BO649), $H543 * (BP595 + BP621)), MAX(0, MIN($H543 - SUM($L649:BO649), $H543 *  (BP595 + BP621)))))","v":0},{"$f":" IF(BQ$635 = 1, BQ569, IF($H543 < 0, MAX($H543 - SUM($L649:BP649), $H543 * (BQ595 + BQ621)), MAX(0, MIN($H543 - SUM($L649:BP649), $H543 *  (BQ595 + BQ621)))))","v":0},{"$f":" IF(BR$635 = 1, BR569, IF($H543 < 0, MAX($H543 - SUM($L649:BQ649), $H543 * (BR595 + BR621)), MAX(0, MIN($H543 - SUM($L649:BQ649), $H543 *  (BR595 + BR621)))))","v":0},{"$f":" IF(BS$635 = 1, BS569, IF($H543 < 0, MAX($H543 - SUM($L649:BR649), $H543 * (BS595 + BS621)), MAX(0, MIN($H543 - SUM($L649:BR649), $H543 *  (BS595 + BS621)))))","v":0},{"$f":" IF(BT$635 = 1, BT569, IF($H543 < 0, MAX($H543 - SUM($L649:BS649), $H543 * (BT595 + BT621)), MAX(0, MIN($H543 - SUM($L649:BS649), $H543 *  (BT595 + BT621)))))","v":0},{"$f":" IF(BU$635 = 1, BU569, IF($H543 < 0, MAX($H543 - SUM($L649:BT649), $H543 * (BU595 + BU621)), MAX(0, MIN($H543 - SUM($L649:BT649), $H543 *  (BU595 + BU621)))))","v":0},{"$f":" IF(BV$635 = 1, BV569, IF($H543 < 0, MAX($H543 - SUM($L649:BU649), $H543 * (BV595 + BV621)), MAX(0, MIN($H543 - SUM($L649:BU649), $H543 *  (BV595 + BV621)))))","v":0},{"$f":" IF(BW$635 = 1, BW569, IF($H543 < 0, MAX($H543 - SUM($L649:BV649), $H543 * (BW595 + BW621)), MAX(0, MIN($H543 - SUM($L649:BV649), $H543 *  (BW595 + BW621)))))","v":0},{"$f":" IF(BX$635 = 1, BX569, IF($H543 < 0, MAX($H543 - SUM($L649:BW649), $H543 * (BX595 + BX621)), MAX(0, MIN($H543 - SUM($L649:BW649), $H543 *  (BX595 + BX621)))))","v":0},{"$f":" IF(BY$635 = 1, BY569, IF($H543 < 0, MAX($H543 - SUM($L649:BX649), $H543 * (BY595 + BY621)), MAX(0, MIN($H543 - SUM($L649:BX649), $H543 *  (BY595 + BY621)))))","v":0},{"$f":" IF(BZ$635 = 1, BZ569, IF($H543 < 0, MAX($H543 - SUM($L649:BY649), $H543 * (BZ595 + BZ621)), MAX(0, MIN($H543 - SUM($L649:BY649), $H543 *  (BZ595 + BZ621)))))","v":0},{"$f":" IF(CA$635 = 1, CA569, IF($H543 < 0, MAX($H543 - SUM($L649:BZ649), $H543 * (CA595 + CA621)), MAX(0, MIN($H543 - SUM($L649:BZ649), $H543 *  (CA595 + CA621)))))","v":0}]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$47, \"dd mmm yy\") & \" - real - TN\"","v":"Depreciation - capex addition - 01 Apr 06 - real - TN"},null,null,null,"GBP m",null,13.535491078680549,null,{"$f":" IF(M$635 = 1, M570, IF($H544 < 0, MAX($H544 - SUM($L650:L650), $H544 * (M596 + M622)), MAX(0, MIN($H544 - SUM($L650:L650), $H544 *  (M596 + M622)))))","v":0},{"$f":" IF(N$635 = 1, N570, IF($H544 < 0, MAX($H544 - SUM($L650:M650), $H544 * (N596 + N622)), MAX(0, MIN($H544 - SUM($L650:M650), $H544 *  (N596 + N622)))))","v":0},{"$f":" IF(O$635 = 1, O570, IF($H544 < 0, MAX($H544 - SUM($L650:N650), $H544 * (O596 + O622)), MAX(0, MIN($H544 - SUM($L650:N650), $H544 *  (O596 + O622)))))","v":0},{"$f":" IF(P$635 = 1, P570, IF($H544 < 0, MAX($H544 - SUM($L650:O650), $H544 * (P596 + P622)), MAX(0, MIN($H544 - SUM($L650:O650), $H544 *  (P596 + P622)))))","v":0},{"$f":" IF(Q$635 = 1, Q570, IF($H544 < 0, MAX($H544 - SUM($L650:P650), $H544 * (Q596 + Q622)), MAX(0, MIN($H544 - SUM($L650:P650), $H544 *  (Q596 + Q622)))))","v":0},{"$f":" IF(R$635 = 1, R570, IF($H544 < 0, MAX($H544 - SUM($L650:Q650), $H544 * (R596 + R622)), MAX(0, MIN($H544 - SUM($L650:Q650), $H544 *  (R596 + R622)))))","v":0},{"$f":" IF(S$635 = 1, S570, IF($H544 < 0, MAX($H544 - SUM($L650:R650), $H544 * (S596 + S622)), MAX(0, MIN($H544 - SUM($L650:R650), $H544 *  (S596 + S622)))))","v":0},{"$f":" IF(T$635 = 1, T570, IF($H544 < 0, MAX($H544 - SUM($L650:S650), $H544 * (T596 + T622)), MAX(0, MIN($H544 - SUM($L650:S650), $H544 *  (T596 + T622)))))","v":0},{"$f":" IF(U$635 = 1, U570, IF($H544 < 0, MAX($H544 - SUM($L650:T650), $H544 * (U596 + U622)), MAX(0, MIN($H544 - SUM($L650:T650), $H544 *  (U596 + U622)))))","v":0},{"$f":" IF(V$635 = 1, V570, IF($H544 < 0, MAX($H544 - SUM($L650:U650), $H544 * (V596 + V622)), MAX(0, MIN($H544 - SUM($L650:U650), $H544 *  (V596 + V622)))))","v":0},{"$f":" IF(W$635 = 1, W570, IF($H544 < 0, MAX($H544 - SUM($L650:V650), $H544 * (W596 + W622)), MAX(0, MIN($H544 - SUM($L650:V650), $H544 *  (W596 + W622)))))","v":0},{"$f":" IF(X$635 = 1, X570, IF($H544 < 0, MAX($H544 - SUM($L650:W650), $H544 * (X596 + X622)), MAX(0, MIN($H544 - SUM($L650:W650), $H544 *  (X596 + X622)))))","v":0},{"$f":" IF(Y$635 = 1, Y570, IF($H544 < 0, MAX($H544 - SUM($L650:X650), $H544 * (Y596 + Y622)), MAX(0, MIN($H544 - SUM($L650:X650), $H544 *  (Y596 + Y622)))))","v":0},{"$f":" IF(Z$635 = 1, Z570, IF($H544 < 0, MAX($H544 - SUM($L650:Y650), $H544 * (Z596 + Z622)), MAX(0, MIN($H544 - SUM($L650:Y650), $H544 *  (Z596 + Z622)))))","v":0.40606473236041762},{"$f":" IF(AA$635 = 1, AA570, IF($H544 < 0, MAX($H544 - SUM($L650:Z650), $H544 * (AA596 + AA622)), MAX(0, MIN($H544 - SUM($L650:Z650), $H544 *  (AA596 + AA622)))))","v":0.40606473236041762},{"$f":" IF(AB$635 = 1, AB570, IF($H544 < 0, MAX($H544 - SUM($L650:AA650), $H544 * (AB596 + AB622)), MAX(0, MIN($H544 - SUM($L650:AA650), $H544 *  (AB596 + AB622)))))","v":0.40606473236041762},{"$f":" IF(AC$635 = 1, AC570, IF($H544 < 0, MAX($H544 - SUM($L650:AB650), $H544 * (AC596 + AC622)), MAX(0, MIN($H544 - SUM($L650:AB650), $H544 *  (AC596 + AC622)))))","v":0.40606473236041762},{"$f":" IF(AD$635 = 1, AD570, IF($H544 < 0, MAX($H544 - SUM($L650:AC650), $H544 * (AD596 + AD622)), MAX(0, MIN($H544 - SUM($L650:AC650), $H544 *  (AD596 + AD622)))))","v":0.40606473236041762},{"$f":" IF(AE$635 = 1, AE570, IF($H544 < 0, MAX($H544 - SUM($L650:AD650), $H544 * (AE596 + AE622)), MAX(0, MIN($H544 - SUM($L650:AD650), $H544 *  (AE596 + AE622)))))","v":0.40606473236041762},{"$f":" IF(AF$635 = 1, AF570, IF($H544 < 0, MAX($H544 - SUM($L650:AE650), $H544 * (AF596 + AF622)), MAX(0, MIN($H544 - SUM($L650:AE650), $H544 *  (AF596 + AF622)))))","v":0.40606473236041762},{"$f":" IF(AG$635 = 1, AG570, IF($H544 < 0, MAX($H544 - SUM($L650:AF650), $H544 * (AG596 + AG622)), MAX(0, MIN($H544 - SUM($L650:AF650), $H544 *  (AG596 + AG622)))))","v":0.40606473236041762},{"$f":" IF(AH$635 = 1, AH570, IF($H544 < 0, MAX($H544 - SUM($L650:AG650), $H544 * (AH596 + AH622)), MAX(0, MIN($H544 - SUM($L650:AG650), $H544 *  (AH596 + AH622)))))","v":0.40606473236041762},{"$f":" IF(AI$635 = 1, AI570, IF($H544 < 0, MAX($H544 - SUM($L650:AH650), $H544 * (AI596 + AI622)), MAX(0, MIN($H544 - SUM($L650:AH650), $H544 *  (AI596 + AI622)))))","v":0.40606473236041762},{"$f":" IF(AJ$635 = 1, AJ570, IF($H544 < 0, MAX($H544 - SUM($L650:AI650), $H544 * (AJ596 + AJ622)), MAX(0, MIN($H544 - SUM($L650:AI650), $H544 *  (AJ596 + AJ622)))))","v":0.40606473236041762},{"$f":" IF(AK$635 = 1, AK570, IF($H544 < 0, MAX($H544 - SUM($L650:AJ650), $H544 * (AK596 + AK622)), MAX(0, MIN($H544 - SUM($L650:AJ650), $H544 *  (AK596 + AK622)))))","v":0.40606473236041646},{"$f":" IF(AL$635 = 1, AL570, IF($H544 < 0, MAX($H544 - SUM($L650:AK650), $H544 * (AL596 + AL622)), MAX(0, MIN($H544 - SUM($L650:AK650), $H544 *  (AL596 + AL622)))))","v":0.40606473236041646},{"$f":" IF(AM$635 = 1, AM570, IF($H544 < 0, MAX($H544 - SUM($L650:AL650), $H544 * (AM596 + AM622)), MAX(0, MIN($H544 - SUM($L650:AL650), $H544 *  (AM596 + AM622)))))","v":0.40606473236041646},{"$f":" IF(AN$635 = 1, AN570, IF($H544 < 0, MAX($H544 - SUM($L650:AM650), $H544 * (AN596 + AN622)), MAX(0, MIN($H544 - SUM($L650:AM650), $H544 *  (AN596 + AN622)))))","v":0.40606473236041646},{"$f":" IF(AO$635 = 1, AO570, IF($H544 < 0, MAX($H544 - SUM($L650:AN650), $H544 * (AO596 + AO622)), MAX(0, MIN($H544 - SUM($L650:AN650), $H544 *  (AO596 + AO622)))))","v":0.40606473236041646},{"$f":" IF(AP$635 = 1, AP570, IF($H544 < 0, MAX($H544 - SUM($L650:AO650), $H544 * (AP596 + AP622)), MAX(0, MIN($H544 - SUM($L650:AO650), $H544 *  (AP596 + AP622)))))","v":0.40606473236041646},{"$f":" IF(AQ$635 = 1, AQ570, IF($H544 < 0, MAX($H544 - SUM($L650:AP650), $H544 * (AQ596 + AQ622)), MAX(0, MIN($H544 - SUM($L650:AP650), $H544 *  (AQ596 + AQ622)))))","v":0.40606473236041646},{"$f":" IF(AR$635 = 1, AR570, IF($H544 < 0, MAX($H544 - SUM($L650:AQ650), $H544 * (AR596 + AR622)), MAX(0, MIN($H544 - SUM($L650:AQ650), $H544 *  (AR596 + AR622)))))","v":0.40606473236041646},{"$f":" IF(AS$635 = 1, AS570, IF($H544 < 0, MAX($H544 - SUM($L650:AR650), $H544 * (AS596 + AS622)), MAX(0, MIN($H544 - SUM($L650:AR650), $H544 *  (AS596 + AS622)))))","v":0.40606473236041646},{"$f":" IF(AT$635 = 1, AT570, IF($H544 < 0, MAX($H544 - SUM($L650:AS650), $H544 * (AT596 + AT622)), MAX(0, MIN($H544 - SUM($L650:AS650), $H544 *  (AT596 + AT622)))))","v":0.27070982157361095},{"$f":" IF(AU$635 = 1, AU570, IF($H544 < 0, MAX($H544 - SUM($L650:AT650), $H544 * (AU596 + AU622)), MAX(0, MIN($H544 - SUM($L650:AT650), $H544 *  (AU596 + AU622)))))","v":0.27070982157361095},{"$f":" IF(AV$635 = 1, AV570, IF($H544 < 0, MAX($H544 - SUM($L650:AU650), $H544 * (AV596 + AV622)), MAX(0, MIN($H544 - SUM($L650:AU650), $H544 *  (AV596 + AV622)))))","v":0.27070982157361095},{"$f":" IF(AW$635 = 1, AW570, IF($H544 < 0, MAX($H544 - SUM($L650:AV650), $H544 * (AW596 + AW622)), MAX(0, MIN($H544 - SUM($L650:AV650), $H544 *  (AW596 + AW622)))))","v":0.27070982157361095},{"$f":" IF(AX$635 = 1, AX570, IF($H544 < 0, MAX($H544 - SUM($L650:AW650), $H544 * (AX596 + AX622)), MAX(0, MIN($H544 - SUM($L650:AW650), $H544 *  (AX596 + AX622)))))","v":0.27070982157361095},{"$f":" IF(AY$635 = 1, AY570, IF($H544 < 0, MAX($H544 - SUM($L650:AX650), $H544 * (AY596 + AY622)), MAX(0, MIN($H544 - SUM($L650:AX650), $H544 *  (AY596 + AY622)))))","v":0.27070982157361095},{"$f":" IF(AZ$635 = 1, AZ570, IF($H544 < 0, MAX($H544 - SUM($L650:AY650), $H544 * (AZ596 + AZ622)), MAX(0, MIN($H544 - SUM($L650:AY650), $H544 *  (AZ596 + AZ622)))))","v":0.27070982157361095},{"$f":" IF(BA$635 = 1, BA570, IF($H544 < 0, MAX($H544 - SUM($L650:AZ650), $H544 * (BA596 + BA622)), MAX(0, MIN($H544 - SUM($L650:AZ650), $H544 *  (BA596 + BA622)))))","v":0.27070982157361095},{"$f":" IF(BB$635 = 1, BB570, IF($H544 < 0, MAX($H544 - SUM($L650:BA650), $H544 * (BB596 + BB622)), MAX(0, MIN($H544 - SUM($L650:BA650), $H544 *  (BB596 + BB622)))))","v":0.27070982157361095},{"$f":" IF(BC$635 = 1, BC570, IF($H544 < 0, MAX($H544 - SUM($L650:BB650), $H544 * (BC596 + BC622)), MAX(0, MIN($H544 - SUM($L650:BB650), $H544 *  (BC596 + BC622)))))","v":0.27070982157361095},{"$f":" IF(BD$635 = 1, BD570, IF($H544 < 0, MAX($H544 - SUM($L650:BC650), $H544 * (BD596 + BD622)), MAX(0, MIN($H544 - SUM($L650:BC650), $H544 *  (BD596 + BD622)))))","v":0.27070982157361095},{"$f":" IF(BE$635 = 1, BE570, IF($H544 < 0, MAX($H544 - SUM($L650:BD650), $H544 * (BE596 + BE622)), MAX(0, MIN($H544 - SUM($L650:BD650), $H544 *  (BE596 + BE622)))))","v":0.27070982157361095},{"$f":" IF(BF$635 = 1, BF570, IF($H544 < 0, MAX($H544 - SUM($L650:BE650), $H544 * (BF596 + BF622)), MAX(0, MIN($H544 - SUM($L650:BE650), $H544 *  (BF596 + BF622)))))","v":0.27070982157361095},{"$f":" IF(BG$635 = 1, BG570, IF($H544 < 0, MAX($H544 - SUM($L650:BF650), $H544 * (BG596 + BG622)), MAX(0, MIN($H544 - SUM($L650:BF650), $H544 *  (BG596 + BG622)))))","v":0.27070982157361095},{"$f":" IF(BH$635 = 1, BH570, IF($H544 < 0, MAX($H544 - SUM($L650:BG650), $H544 * (BH596 + BH622)), MAX(0, MIN($H544 - SUM($L650:BG650), $H544 *  (BH596 + BH622)))))","v":0.27070982157361095},{"$f":" IF(BI$635 = 1, BI570, IF($H544 < 0, MAX($H544 - SUM($L650:BH650), $H544 * (BI596 + BI622)), MAX(0, MIN($H544 - SUM($L650:BH650), $H544 *  (BI596 + BI622)))))","v":0.27070982157361095},{"$f":" IF(BJ$635 = 1, BJ570, IF($H544 < 0, MAX($H544 - SUM($L650:BI650), $H544 * (BJ596 + BJ622)), MAX(0, MIN($H544 - SUM($L650:BI650), $H544 *  (BJ596 + BJ622)))))","v":0.27070982157361095},{"$f":" IF(BK$635 = 1, BK570, IF($H544 < 0, MAX($H544 - SUM($L650:BJ650), $H544 * (BK596 + BK622)), MAX(0, MIN($H544 - SUM($L650:BJ650), $H544 *  (BK596 + BK622)))))","v":0.27070982157361095},{"$f":" IF(BL$635 = 1, BL570, IF($H544 < 0, MAX($H544 - SUM($L650:BK650), $H544 * (BL596 + BL622)), MAX(0, MIN($H544 - SUM($L650:BK650), $H544 *  (BL596 + BL622)))))","v":0.27070982157361095},{"$f":" IF(BM$635 = 1, BM570, IF($H544 < 0, MAX($H544 - SUM($L650:BL650), $H544 * (BM596 + BM622)), MAX(0, MIN($H544 - SUM($L650:BL650), $H544 *  (BM596 + BM622)))))","v":0.27070982157359857},{"$f":" IF(BN$635 = 1, BN570, IF($H544 < 0, MAX($H544 - SUM($L650:BM650), $H544 * (BN596 + BN622)), MAX(0, MIN($H544 - SUM($L650:BM650), $H544 *  (BN596 + BN622)))))","v":0},{"$f":" IF(BO$635 = 1, BO570, IF($H544 < 0, MAX($H544 - SUM($L650:BN650), $H544 * (BO596 + BO622)), MAX(0, MIN($H544 - SUM($L650:BN650), $H544 *  (BO596 + BO622)))))","v":0},{"$f":" IF(BP$635 = 1, BP570, IF($H544 < 0, MAX($H544 - SUM($L650:BO650), $H544 * (BP596 + BP622)), MAX(0, MIN($H544 - SUM($L650:BO650), $H544 *  (BP596 + BP622)))))","v":0},{"$f":" IF(BQ$635 = 1, BQ570, IF($H544 < 0, MAX($H544 - SUM($L650:BP650), $H544 * (BQ596 + BQ622)), MAX(0, MIN($H544 - SUM($L650:BP650), $H544 *  (BQ596 + BQ622)))))","v":0},{"$f":" IF(BR$635 = 1, BR570, IF($H544 < 0, MAX($H544 - SUM($L650:BQ650), $H544 * (BR596 + BR622)), MAX(0, MIN($H544 - SUM($L650:BQ650), $H544 *  (BR596 + BR622)))))","v":0},{"$f":" IF(BS$635 = 1, BS570, IF($H544 < 0, MAX($H544 - SUM($L650:BR650), $H544 * (BS596 + BS622)), MAX(0, MIN($H544 - SUM($L650:BR650), $H544 *  (BS596 + BS622)))))","v":0},{"$f":" IF(BT$635 = 1, BT570, IF($H544 < 0, MAX($H544 - SUM($L650:BS650), $H544 * (BT596 + BT622)), MAX(0, MIN($H544 - SUM($L650:BS650), $H544 *  (BT596 + BT622)))))","v":0},{"$f":" IF(BU$635 = 1, BU570, IF($H544 < 0, MAX($H544 - SUM($L650:BT650), $H544 * (BU596 + BU622)), MAX(0, MIN($H544 - SUM($L650:BT650), $H544 *  (BU596 + BU622)))))","v":0},{"$f":" IF(BV$635 = 1, BV570, IF($H544 < 0, MAX($H544 - SUM($L650:BU650), $H544 * (BV596 + BV622)), MAX(0, MIN($H544 - SUM($L650:BU650), $H544 *  (BV596 + BV622)))))","v":0},{"$f":" IF(BW$635 = 1, BW570, IF($H544 < 0, MAX($H544 - SUM($L650:BV650), $H544 * (BW596 + BW622)), MAX(0, MIN($H544 - SUM($L650:BV650), $H544 *  (BW596 + BW622)))))","v":0},{"$f":" IF(BX$635 = 1, BX570, IF($H544 < 0, MAX($H544 - SUM($L650:BW650), $H544 * (BX596 + BX622)), MAX(0, MIN($H544 - SUM($L650:BW650), $H544 *  (BX596 + BX622)))))","v":0},{"$f":" IF(BY$635 = 1, BY570, IF($H544 < 0, MAX($H544 - SUM($L650:BX650), $H544 * (BY596 + BY622)), MAX(0, MIN($H544 - SUM($L650:BX650), $H544 *  (BY596 + BY622)))))","v":0},{"$f":" IF(BZ$635 = 1, BZ570, IF($H544 < 0, MAX($H544 - SUM($L650:BY650), $H544 * (BZ596 + BZ622)), MAX(0, MIN($H544 - SUM($L650:BY650), $H544 *  (BZ596 + BZ622)))))","v":0},{"$f":" IF(CA$635 = 1, CA570, IF($H544 < 0, MAX($H544 - SUM($L650:BZ650), $H544 * (CA596 + CA622)), MAX(0, MIN($H544 - SUM($L650:BZ650), $H544 *  (CA596 + CA622)))))","v":0}]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$48, \"dd mmm yy\") & \" - real - TN\"","v":"Depreciation - capex addition - 01 Apr 07 - real - TN"},null,null,null,"GBP m",null,14.804599853955821,null,{"$f":" IF(M$635 = 1, M571, IF($H545 < 0, MAX($H545 - SUM($L651:L651), $H545 * (M597 + M623)), MAX(0, MIN($H545 - SUM($L651:L651), $H545 *  (M597 + M623)))))","v":0},{"$f":" IF(N$635 = 1, N571, IF($H545 < 0, MAX($H545 - SUM($L651:M651), $H545 * (N597 + N623)), MAX(0, MIN($H545 - SUM($L651:M651), $H545 *  (N597 + N623)))))","v":0},{"$f":" IF(O$635 = 1, O571, IF($H545 < 0, MAX($H545 - SUM($L651:N651), $H545 * (O597 + O623)), MAX(0, MIN($H545 - SUM($L651:N651), $H545 *  (O597 + O623)))))","v":0},{"$f":" IF(P$635 = 1, P571, IF($H545 < 0, MAX($H545 - SUM($L651:O651), $H545 * (P597 + P623)), MAX(0, MIN($H545 - SUM($L651:O651), $H545 *  (P597 + P623)))))","v":0},{"$f":" IF(Q$635 = 1, Q571, IF($H545 < 0, MAX($H545 - SUM($L651:P651), $H545 * (Q597 + Q623)), MAX(0, MIN($H545 - SUM($L651:P651), $H545 *  (Q597 + Q623)))))","v":0},{"$f":" IF(R$635 = 1, R571, IF($H545 < 0, MAX($H545 - SUM($L651:Q651), $H545 * (R597 + R623)), MAX(0, MIN($H545 - SUM($L651:Q651), $H545 *  (R597 + R623)))))","v":0},{"$f":" IF(S$635 = 1, S571, IF($H545 < 0, MAX($H545 - SUM($L651:R651), $H545 * (S597 + S623)), MAX(0, MIN($H545 - SUM($L651:R651), $H545 *  (S597 + S623)))))","v":0},{"$f":" IF(T$635 = 1, T571, IF($H545 < 0, MAX($H545 - SUM($L651:S651), $H545 * (T597 + T623)), MAX(0, MIN($H545 - SUM($L651:S651), $H545 *  (T597 + T623)))))","v":0},{"$f":" IF(U$635 = 1, U571, IF($H545 < 0, MAX($H545 - SUM($L651:T651), $H545 * (U597 + U623)), MAX(0, MIN($H545 - SUM($L651:T651), $H545 *  (U597 + U623)))))","v":0},{"$f":" IF(V$635 = 1, V571, IF($H545 < 0, MAX($H545 - SUM($L651:U651), $H545 * (V597 + V623)), MAX(0, MIN($H545 - SUM($L651:U651), $H545 *  (V597 + V623)))))","v":0},{"$f":" IF(W$635 = 1, W571, IF($H545 < 0, MAX($H545 - SUM($L651:V651), $H545 * (W597 + W623)), MAX(0, MIN($H545 - SUM($L651:V651), $H545 *  (W597 + W623)))))","v":0},{"$f":" IF(X$635 = 1, X571, IF($H545 < 0, MAX($H545 - SUM($L651:W651), $H545 * (X597 + X623)), MAX(0, MIN($H545 - SUM($L651:W651), $H545 *  (X597 + X623)))))","v":0},{"$f":" IF(Y$635 = 1, Y571, IF($H545 < 0, MAX($H545 - SUM($L651:X651), $H545 * (Y597 + Y623)), MAX(0, MIN($H545 - SUM($L651:X651), $H545 *  (Y597 + Y623)))))","v":0},{"$f":" IF(Z$635 = 1, Z571, IF($H545 < 0, MAX($H545 - SUM($L651:Y651), $H545 * (Z597 + Z623)), MAX(0, MIN($H545 - SUM($L651:Y651), $H545 *  (Z597 + Z623)))))","v":0},{"$f":" IF(AA$635 = 1, AA571, IF($H545 < 0, MAX($H545 - SUM($L651:Z651), $H545 * (AA597 + AA623)), MAX(0, MIN($H545 - SUM($L651:Z651), $H545 *  (AA597 + AA623)))))","v":0.44413799561867373},{"$f":" IF(AB$635 = 1, AB571, IF($H545 < 0, MAX($H545 - SUM($L651:AA651), $H545 * (AB597 + AB623)), MAX(0, MIN($H545 - SUM($L651:AA651), $H545 *  (AB597 + AB623)))))","v":0.44413799561867373},{"$f":" IF(AC$635 = 1, AC571, IF($H545 < 0, MAX($H545 - SUM($L651:AB651), $H545 * (AC597 + AC623)), MAX(0, MIN($H545 - SUM($L651:AB651), $H545 *  (AC597 + AC623)))))","v":0.44413799561867373},{"$f":" IF(AD$635 = 1, AD571, IF($H545 < 0, MAX($H545 - SUM($L651:AC651), $H545 * (AD597 + AD623)), MAX(0, MIN($H545 - SUM($L651:AC651), $H545 *  (AD597 + AD623)))))","v":0.44413799561867373},{"$f":" IF(AE$635 = 1, AE571, IF($H545 < 0, MAX($H545 - SUM($L651:AD651), $H545 * (AE597 + AE623)), MAX(0, MIN($H545 - SUM($L651:AD651), $H545 *  (AE597 + AE623)))))","v":0.44413799561867373},{"$f":" IF(AF$635 = 1, AF571, IF($H545 < 0, MAX($H545 - SUM($L651:AE651), $H545 * (AF597 + AF623)), MAX(0, MIN($H545 - SUM($L651:AE651), $H545 *  (AF597 + AF623)))))","v":0.44413799561867373},{"$f":" IF(AG$635 = 1, AG571, IF($H545 < 0, MAX($H545 - SUM($L651:AF651), $H545 * (AG597 + AG623)), MAX(0, MIN($H545 - SUM($L651:AF651), $H545 *  (AG597 + AG623)))))","v":0.44413799561867373},{"$f":" IF(AH$635 = 1, AH571, IF($H545 < 0, MAX($H545 - SUM($L651:AG651), $H545 * (AH597 + AH623)), MAX(0, MIN($H545 - SUM($L651:AG651), $H545 *  (AH597 + AH623)))))","v":0.44413799561867373},{"$f":" IF(AI$635 = 1, AI571, IF($H545 < 0, MAX($H545 - SUM($L651:AH651), $H545 * (AI597 + AI623)), MAX(0, MIN($H545 - SUM($L651:AH651), $H545 *  (AI597 + AI623)))))","v":0.44413799561867373},{"$f":" IF(AJ$635 = 1, AJ571, IF($H545 < 0, MAX($H545 - SUM($L651:AI651), $H545 * (AJ597 + AJ623)), MAX(0, MIN($H545 - SUM($L651:AI651), $H545 *  (AJ597 + AJ623)))))","v":0.44413799561867373},{"$f":" IF(AK$635 = 1, AK571, IF($H545 < 0, MAX($H545 - SUM($L651:AJ651), $H545 * (AK597 + AK623)), MAX(0, MIN($H545 - SUM($L651:AJ651), $H545 *  (AK597 + AK623)))))","v":0.44413799561867501},{"$f":" IF(AL$635 = 1, AL571, IF($H545 < 0, MAX($H545 - SUM($L651:AK651), $H545 * (AL597 + AL623)), MAX(0, MIN($H545 - SUM($L651:AK651), $H545 *  (AL597 + AL623)))))","v":0.44413799561867501},{"$f":" IF(AM$635 = 1, AM571, IF($H545 < 0, MAX($H545 - SUM($L651:AL651), $H545 * (AM597 + AM623)), MAX(0, MIN($H545 - SUM($L651:AL651), $H545 *  (AM597 + AM623)))))","v":0.44413799561867501},{"$f":" IF(AN$635 = 1, AN571, IF($H545 < 0, MAX($H545 - SUM($L651:AM651), $H545 * (AN597 + AN623)), MAX(0, MIN($H545 - SUM($L651:AM651), $H545 *  (AN597 + AN623)))))","v":0.44413799561867501},{"$f":" IF(AO$635 = 1, AO571, IF($H545 < 0, MAX($H545 - SUM($L651:AN651), $H545 * (AO597 + AO623)), MAX(0, MIN($H545 - SUM($L651:AN651), $H545 *  (AO597 + AO623)))))","v":0.44413799561867501},{"$f":" IF(AP$635 = 1, AP571, IF($H545 < 0, MAX($H545 - SUM($L651:AO651), $H545 * (AP597 + AP623)), MAX(0, MIN($H545 - SUM($L651:AO651), $H545 *  (AP597 + AP623)))))","v":0.44413799561867501},{"$f":" IF(AQ$635 = 1, AQ571, IF($H545 < 0, MAX($H545 - SUM($L651:AP651), $H545 * (AQ597 + AQ623)), MAX(0, MIN($H545 - SUM($L651:AP651), $H545 *  (AQ597 + AQ623)))))","v":0.44413799561867501},{"$f":" IF(AR$635 = 1, AR571, IF($H545 < 0, MAX($H545 - SUM($L651:AQ651), $H545 * (AR597 + AR623)), MAX(0, MIN($H545 - SUM($L651:AQ651), $H545 *  (AR597 + AR623)))))","v":0.44413799561867501},{"$f":" IF(AS$635 = 1, AS571, IF($H545 < 0, MAX($H545 - SUM($L651:AR651), $H545 * (AS597 + AS623)), MAX(0, MIN($H545 - SUM($L651:AR651), $H545 *  (AS597 + AS623)))))","v":0.44413799561867501},{"$f":" IF(AT$635 = 1, AT571, IF($H545 < 0, MAX($H545 - SUM($L651:AS651), $H545 * (AT597 + AT623)), MAX(0, MIN($H545 - SUM($L651:AS651), $H545 *  (AT597 + AT623)))))","v":0.44413799561867501},{"$f":" IF(AU$635 = 1, AU571, IF($H545 < 0, MAX($H545 - SUM($L651:AT651), $H545 * (AU597 + AU623)), MAX(0, MIN($H545 - SUM($L651:AT651), $H545 *  (AU597 + AU623)))))","v":0.29609199707911665},{"$f":" IF(AV$635 = 1, AV571, IF($H545 < 0, MAX($H545 - SUM($L651:AU651), $H545 * (AV597 + AV623)), MAX(0, MIN($H545 - SUM($L651:AU651), $H545 *  (AV597 + AV623)))))","v":0.29609199707911665},{"$f":" IF(AW$635 = 1, AW571, IF($H545 < 0, MAX($H545 - SUM($L651:AV651), $H545 * (AW597 + AW623)), MAX(0, MIN($H545 - SUM($L651:AV651), $H545 *  (AW597 + AW623)))))","v":0.29609199707911665},{"$f":" IF(AX$635 = 1, AX571, IF($H545 < 0, MAX($H545 - SUM($L651:AW651), $H545 * (AX597 + AX623)), MAX(0, MIN($H545 - SUM($L651:AW651), $H545 *  (AX597 + AX623)))))","v":0.29609199707911665},{"$f":" IF(AY$635 = 1, AY571, IF($H545 < 0, MAX($H545 - SUM($L651:AX651), $H545 * (AY597 + AY623)), MAX(0, MIN($H545 - SUM($L651:AX651), $H545 *  (AY597 + AY623)))))","v":0.29609199707911665},{"$f":" IF(AZ$635 = 1, AZ571, IF($H545 < 0, MAX($H545 - SUM($L651:AY651), $H545 * (AZ597 + AZ623)), MAX(0, MIN($H545 - SUM($L651:AY651), $H545 *  (AZ597 + AZ623)))))","v":0.29609199707911665},{"$f":" IF(BA$635 = 1, BA571, IF($H545 < 0, MAX($H545 - SUM($L651:AZ651), $H545 * (BA597 + BA623)), MAX(0, MIN($H545 - SUM($L651:AZ651), $H545 *  (BA597 + BA623)))))","v":0.29609199707911665},{"$f":" IF(BB$635 = 1, BB571, IF($H545 < 0, MAX($H545 - SUM($L651:BA651), $H545 * (BB597 + BB623)), MAX(0, MIN($H545 - SUM($L651:BA651), $H545 *  (BB597 + BB623)))))","v":0.29609199707911665},{"$f":" IF(BC$635 = 1, BC571, IF($H545 < 0, MAX($H545 - SUM($L651:BB651), $H545 * (BC597 + BC623)), MAX(0, MIN($H545 - SUM($L651:BB651), $H545 *  (BC597 + BC623)))))","v":0.29609199707911665},{"$f":" IF(BD$635 = 1, BD571, IF($H545 < 0, MAX($H545 - SUM($L651:BC651), $H545 * (BD597 + BD623)), MAX(0, MIN($H545 - SUM($L651:BC651), $H545 *  (BD597 + BD623)))))","v":0.29609199707911665},{"$f":" IF(BE$635 = 1, BE571, IF($H545 < 0, MAX($H545 - SUM($L651:BD651), $H545 * (BE597 + BE623)), MAX(0, MIN($H545 - SUM($L651:BD651), $H545 *  (BE597 + BE623)))))","v":0.29609199707911665},{"$f":" IF(BF$635 = 1, BF571, IF($H545 < 0, MAX($H545 - SUM($L651:BE651), $H545 * (BF597 + BF623)), MAX(0, MIN($H545 - SUM($L651:BE651), $H545 *  (BF597 + BF623)))))","v":0.29609199707911665},{"$f":" IF(BG$635 = 1, BG571, IF($H545 < 0, MAX($H545 - SUM($L651:BF651), $H545 * (BG597 + BG623)), MAX(0, MIN($H545 - SUM($L651:BF651), $H545 *  (BG597 + BG623)))))","v":0.29609199707911665},{"$f":" IF(BH$635 = 1, BH571, IF($H545 < 0, MAX($H545 - SUM($L651:BG651), $H545 * (BH597 + BH623)), MAX(0, MIN($H545 - SUM($L651:BG651), $H545 *  (BH597 + BH623)))))","v":0.29609199707911665},{"$f":" IF(BI$635 = 1, BI571, IF($H545 < 0, MAX($H545 - SUM($L651:BH651), $H545 * (BI597 + BI623)), MAX(0, MIN($H545 - SUM($L651:BH651), $H545 *  (BI597 + BI623)))))","v":0.29609199707911665},{"$f":" IF(BJ$635 = 1, BJ571, IF($H545 < 0, MAX($H545 - SUM($L651:BI651), $H545 * (BJ597 + BJ623)), MAX(0, MIN($H545 - SUM($L651:BI651), $H545 *  (BJ597 + BJ623)))))","v":0.29609199707911665},{"$f":" IF(BK$635 = 1, BK571, IF($H545 < 0, MAX($H545 - SUM($L651:BJ651), $H545 * (BK597 + BK623)), MAX(0, MIN($H545 - SUM($L651:BJ651), $H545 *  (BK597 + BK623)))))","v":0.29609199707911665},{"$f":" IF(BL$635 = 1, BL571, IF($H545 < 0, MAX($H545 - SUM($L651:BK651), $H545 * (BL597 + BL623)), MAX(0, MIN($H545 - SUM($L651:BK651), $H545 *  (BL597 + BL623)))))","v":0.29609199707911665},{"$f":" IF(BM$635 = 1, BM571, IF($H545 < 0, MAX($H545 - SUM($L651:BL651), $H545 * (BM597 + BM623)), MAX(0, MIN($H545 - SUM($L651:BL651), $H545 *  (BM597 + BM623)))))","v":0.29609199707911665},{"$f":" IF(BN$635 = 1, BN571, IF($H545 < 0, MAX($H545 - SUM($L651:BM651), $H545 * (BN597 + BN623)), MAX(0, MIN($H545 - SUM($L651:BM651), $H545 *  (BN597 + BN623)))))","v":0.29609199707911665},{"$f":" IF(BO$635 = 1, BO571, IF($H545 < 0, MAX($H545 - SUM($L651:BN651), $H545 * (BO597 + BO623)), MAX(0, MIN($H545 - SUM($L651:BN651), $H545 *  (BO597 + BO623)))))","v":0},{"$f":" IF(BP$635 = 1, BP571, IF($H545 < 0, MAX($H545 - SUM($L651:BO651), $H545 * (BP597 + BP623)), MAX(0, MIN($H545 - SUM($L651:BO651), $H545 *  (BP597 + BP623)))))","v":0},{"$f":" IF(BQ$635 = 1, BQ571, IF($H545 < 0, MAX($H545 - SUM($L651:BP651), $H545 * (BQ597 + BQ623)), MAX(0, MIN($H545 - SUM($L651:BP651), $H545 *  (BQ597 + BQ623)))))","v":0},{"$f":" IF(BR$635 = 1, BR571, IF($H545 < 0, MAX($H545 - SUM($L651:BQ651), $H545 * (BR597 + BR623)), MAX(0, MIN($H545 - SUM($L651:BQ651), $H545 *  (BR597 + BR623)))))","v":0},{"$f":" IF(BS$635 = 1, BS571, IF($H545 < 0, MAX($H545 - SUM($L651:BR651), $H545 * (BS597 + BS623)), MAX(0, MIN($H545 - SUM($L651:BR651), $H545 *  (BS597 + BS623)))))","v":0},{"$f":" IF(BT$635 = 1, BT571, IF($H545 < 0, MAX($H545 - SUM($L651:BS651), $H545 * (BT597 + BT623)), MAX(0, MIN($H545 - SUM($L651:BS651), $H545 *  (BT597 + BT623)))))","v":0},{"$f":" IF(BU$635 = 1, BU571, IF($H545 < 0, MAX($H545 - SUM($L651:BT651), $H545 * (BU597 + BU623)), MAX(0, MIN($H545 - SUM($L651:BT651), $H545 *  (BU597 + BU623)))))","v":0},{"$f":" IF(BV$635 = 1, BV571, IF($H545 < 0, MAX($H545 - SUM($L651:BU651), $H545 * (BV597 + BV623)), MAX(0, MIN($H545 - SUM($L651:BU651), $H545 *  (BV597 + BV623)))))","v":0},{"$f":" IF(BW$635 = 1, BW571, IF($H545 < 0, MAX($H545 - SUM($L651:BV651), $H545 * (BW597 + BW623)), MAX(0, MIN($H545 - SUM($L651:BV651), $H545 *  (BW597 + BW623)))))","v":0},{"$f":" IF(BX$635 = 1, BX571, IF($H545 < 0, MAX($H545 - SUM($L651:BW651), $H545 * (BX597 + BX623)), MAX(0, MIN($H545 - SUM($L651:BW651), $H545 *  (BX597 + BX623)))))","v":0},{"$f":" IF(BY$635 = 1, BY571, IF($H545 < 0, MAX($H545 - SUM($L651:BX651), $H545 * (BY597 + BY623)), MAX(0, MIN($H545 - SUM($L651:BX651), $H545 *  (BY597 + BY623)))))","v":0},{"$f":" IF(BZ$635 = 1, BZ571, IF($H545 < 0, MAX($H545 - SUM($L651:BY651), $H545 * (BZ597 + BZ623)), MAX(0, MIN($H545 - SUM($L651:BY651), $H545 *  (BZ597 + BZ623)))))","v":0},{"$f":" IF(CA$635 = 1, CA571, IF($H545 < 0, MAX($H545 - SUM($L651:BZ651), $H545 * (CA597 + CA623)), MAX(0, MIN($H545 - SUM($L651:BZ651), $H545 *  (CA597 + CA623)))))","v":0}]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$49, \"dd mmm yy\") & \" - real - TN\"","v":"Depreciation - capex addition - 01 Apr 08 - real - TN"},null,null,null,"GBP m",null,23.46823432096917,null,{"$f":" IF(M$635 = 1, M572, IF($H546 < 0, MAX($H546 - SUM($L652:L652), $H546 * (M598 + M624)), MAX(0, MIN($H546 - SUM($L652:L652), $H546 *  (M598 + M624)))))","v":0},{"$f":" IF(N$635 = 1, N572, IF($H546 < 0, MAX($H546 - SUM($L652:M652), $H546 * (N598 + N624)), MAX(0, MIN($H546 - SUM($L652:M652), $H546 *  (N598 + N624)))))","v":0},{"$f":" IF(O$635 = 1, O572, IF($H546 < 0, MAX($H546 - SUM($L652:N652), $H546 * (O598 + O624)), MAX(0, MIN($H546 - SUM($L652:N652), $H546 *  (O598 + O624)))))","v":0},{"$f":" IF(P$635 = 1, P572, IF($H546 < 0, MAX($H546 - SUM($L652:O652), $H546 * (P598 + P624)), MAX(0, MIN($H546 - SUM($L652:O652), $H546 *  (P598 + P624)))))","v":0},{"$f":" IF(Q$635 = 1, Q572, IF($H546 < 0, MAX($H546 - SUM($L652:P652), $H546 * (Q598 + Q624)), MAX(0, MIN($H546 - SUM($L652:P652), $H546 *  (Q598 + Q624)))))","v":0},{"$f":" IF(R$635 = 1, R572, IF($H546 < 0, MAX($H546 - SUM($L652:Q652), $H546 * (R598 + R624)), MAX(0, MIN($H546 - SUM($L652:Q652), $H546 *  (R598 + R624)))))","v":0},{"$f":" IF(S$635 = 1, S572, IF($H546 < 0, MAX($H546 - SUM($L652:R652), $H546 * (S598 + S624)), MAX(0, MIN($H546 - SUM($L652:R652), $H546 *  (S598 + S624)))))","v":0},{"$f":" IF(T$635 = 1, T572, IF($H546 < 0, MAX($H546 - SUM($L652:S652), $H546 * (T598 + T624)), MAX(0, MIN($H546 - SUM($L652:S652), $H546 *  (T598 + T624)))))","v":0},{"$f":" IF(U$635 = 1, U572, IF($H546 < 0, MAX($H546 - SUM($L652:T652), $H546 * (U598 + U624)), MAX(0, MIN($H546 - SUM($L652:T652), $H546 *  (U598 + U624)))))","v":0},{"$f":" IF(V$635 = 1, V572, IF($H546 < 0, MAX($H546 - SUM($L652:U652), $H546 * (V598 + V624)), MAX(0, MIN($H546 - SUM($L652:U652), $H546 *  (V598 + V624)))))","v":0},{"$f":" IF(W$635 = 1, W572, IF($H546 < 0, MAX($H546 - SUM($L652:V652), $H546 * (W598 + W624)), MAX(0, MIN($H546 - SUM($L652:V652), $H546 *  (W598 + W624)))))","v":0},{"$f":" IF(X$635 = 1, X572, IF($H546 < 0, MAX($H546 - SUM($L652:W652), $H546 * (X598 + X624)), MAX(0, MIN($H546 - SUM($L652:W652), $H546 *  (X598 + X624)))))","v":0},{"$f":" IF(Y$635 = 1, Y572, IF($H546 < 0, MAX($H546 - SUM($L652:X652), $H546 * (Y598 + Y624)), MAX(0, MIN($H546 - SUM($L652:X652), $H546 *  (Y598 + Y624)))))","v":0},{"$f":" IF(Z$635 = 1, Z572, IF($H546 < 0, MAX($H546 - SUM($L652:Y652), $H546 * (Z598 + Z624)), MAX(0, MIN($H546 - SUM($L652:Y652), $H546 *  (Z598 + Z624)))))","v":0},{"$f":" IF(AA$635 = 1, AA572, IF($H546 < 0, MAX($H546 - SUM($L652:Z652), $H546 * (AA598 + AA624)), MAX(0, MIN($H546 - SUM($L652:Z652), $H546 *  (AA598 + AA624)))))","v":0},{"$f":" IF(AB$635 = 1, AB572, IF($H546 < 0, MAX($H546 - SUM($L652:AA652), $H546 * (AB598 + AB624)), MAX(0, MIN($H546 - SUM($L652:AA652), $H546 *  (AB598 + AB624)))))","v":0.70404702962907606},{"$f":" IF(AC$635 = 1, AC572, IF($H546 < 0, MAX($H546 - SUM($L652:AB652), $H546 * (AC598 + AC624)), MAX(0, MIN($H546 - SUM($L652:AB652), $H546 *  (AC598 + AC624)))))","v":0.70404702962907606},{"$f":" IF(AD$635 = 1, AD572, IF($H546 < 0, MAX($H546 - SUM($L652:AC652), $H546 * (AD598 + AD624)), MAX(0, MIN($H546 - SUM($L652:AC652), $H546 *  (AD598 + AD624)))))","v":0.70404702962907606},{"$f":" IF(AE$635 = 1, AE572, IF($H546 < 0, MAX($H546 - SUM($L652:AD652), $H546 * (AE598 + AE624)), MAX(0, MIN($H546 - SUM($L652:AD652), $H546 *  (AE598 + AE624)))))","v":0.70404702962907606},{"$f":" IF(AF$635 = 1, AF572, IF($H546 < 0, MAX($H546 - SUM($L652:AE652), $H546 * (AF598 + AF624)), MAX(0, MIN($H546 - SUM($L652:AE652), $H546 *  (AF598 + AF624)))))","v":0.70404702962907606},{"$f":" IF(AG$635 = 1, AG572, IF($H546 < 0, MAX($H546 - SUM($L652:AF652), $H546 * (AG598 + AG624)), MAX(0, MIN($H546 - SUM($L652:AF652), $H546 *  (AG598 + AG624)))))","v":0.70404702962907606},{"$f":" IF(AH$635 = 1, AH572, IF($H546 < 0, MAX($H546 - SUM($L652:AG652), $H546 * (AH598 + AH624)), MAX(0, MIN($H546 - SUM($L652:AG652), $H546 *  (AH598 + AH624)))))","v":0.70404702962907606},{"$f":" IF(AI$635 = 1, AI572, IF($H546 < 0, MAX($H546 - SUM($L652:AH652), $H546 * (AI598 + AI624)), MAX(0, MIN($H546 - SUM($L652:AH652), $H546 *  (AI598 + AI624)))))","v":0.70404702962907606},{"$f":" IF(AJ$635 = 1, AJ572, IF($H546 < 0, MAX($H546 - SUM($L652:AI652), $H546 * (AJ598 + AJ624)), MAX(0, MIN($H546 - SUM($L652:AI652), $H546 *  (AJ598 + AJ624)))))","v":0.70404702962907606},{"$f":" IF(AK$635 = 1, AK572, IF($H546 < 0, MAX($H546 - SUM($L652:AJ652), $H546 * (AK598 + AK624)), MAX(0, MIN($H546 - SUM($L652:AJ652), $H546 *  (AK598 + AK624)))))","v":0.70404702962907606},{"$f":" IF(AL$635 = 1, AL572, IF($H546 < 0, MAX($H546 - SUM($L652:AK652), $H546 * (AL598 + AL624)), MAX(0, MIN($H546 - SUM($L652:AK652), $H546 *  (AL598 + AL624)))))","v":0.70404702962907606},{"$f":" IF(AM$635 = 1, AM572, IF($H546 < 0, MAX($H546 - SUM($L652:AL652), $H546 * (AM598 + AM624)), MAX(0, MIN($H546 - SUM($L652:AL652), $H546 *  (AM598 + AM624)))))","v":0.70404702962907606},{"$f":" IF(AN$635 = 1, AN572, IF($H546 < 0, MAX($H546 - SUM($L652:AM652), $H546 * (AN598 + AN624)), MAX(0, MIN($H546 - SUM($L652:AM652), $H546 *  (AN598 + AN624)))))","v":0.70404702962907606},{"$f":" IF(AO$635 = 1, AO572, IF($H546 < 0, MAX($H546 - SUM($L652:AN652), $H546 * (AO598 + AO624)), MAX(0, MIN($H546 - SUM($L652:AN652), $H546 *  (AO598 + AO624)))))","v":0.70404702962907606},{"$f":" IF(AP$635 = 1, AP572, IF($H546 < 0, MAX($H546 - SUM($L652:AO652), $H546 * (AP598 + AP624)), MAX(0, MIN($H546 - SUM($L652:AO652), $H546 *  (AP598 + AP624)))))","v":0.70404702962907606},{"$f":" IF(AQ$635 = 1, AQ572, IF($H546 < 0, MAX($H546 - SUM($L652:AP652), $H546 * (AQ598 + AQ624)), MAX(0, MIN($H546 - SUM($L652:AP652), $H546 *  (AQ598 + AQ624)))))","v":0.70404702962907606},{"$f":" IF(AR$635 = 1, AR572, IF($H546 < 0, MAX($H546 - SUM($L652:AQ652), $H546 * (AR598 + AR624)), MAX(0, MIN($H546 - SUM($L652:AQ652), $H546 *  (AR598 + AR624)))))","v":0.70404702962907606},{"$f":" IF(AS$635 = 1, AS572, IF($H546 < 0, MAX($H546 - SUM($L652:AR652), $H546 * (AS598 + AS624)), MAX(0, MIN($H546 - SUM($L652:AR652), $H546 *  (AS598 + AS624)))))","v":0.70404702962907606},{"$f":" IF(AT$635 = 1, AT572, IF($H546 < 0, MAX($H546 - SUM($L652:AS652), $H546 * (AT598 + AT624)), MAX(0, MIN($H546 - SUM($L652:AS652), $H546 *  (AT598 + AT624)))))","v":0.70404702962907606},{"$f":" IF(AU$635 = 1, AU572, IF($H546 < 0, MAX($H546 - SUM($L652:AT652), $H546 * (AU598 + AU624)), MAX(0, MIN($H546 - SUM($L652:AT652), $H546 *  (AU598 + AU624)))))","v":0.70404702962907606},{"$f":" IF(AV$635 = 1, AV572, IF($H546 < 0, MAX($H546 - SUM($L652:AU652), $H546 * (AV598 + AV624)), MAX(0, MIN($H546 - SUM($L652:AU652), $H546 *  (AV598 + AV624)))))","v":0.46936468641938406},{"$f":" IF(AW$635 = 1, AW572, IF($H546 < 0, MAX($H546 - SUM($L652:AV652), $H546 * (AW598 + AW624)), MAX(0, MIN($H546 - SUM($L652:AV652), $H546 *  (AW598 + AW624)))))","v":0.46936468641938406},{"$f":" IF(AX$635 = 1, AX572, IF($H546 < 0, MAX($H546 - SUM($L652:AW652), $H546 * (AX598 + AX624)), MAX(0, MIN($H546 - SUM($L652:AW652), $H546 *  (AX598 + AX624)))))","v":0.46936468641938406},{"$f":" IF(AY$635 = 1, AY572, IF($H546 < 0, MAX($H546 - SUM($L652:AX652), $H546 * (AY598 + AY624)), MAX(0, MIN($H546 - SUM($L652:AX652), $H546 *  (AY598 + AY624)))))","v":0.46936468641938406},{"$f":" IF(AZ$635 = 1, AZ572, IF($H546 < 0, MAX($H546 - SUM($L652:AY652), $H546 * (AZ598 + AZ624)), MAX(0, MIN($H546 - SUM($L652:AY652), $H546 *  (AZ598 + AZ624)))))","v":0.46936468641938406},{"$f":" IF(BA$635 = 1, BA572, IF($H546 < 0, MAX($H546 - SUM($L652:AZ652), $H546 * (BA598 + BA624)), MAX(0, MIN($H546 - SUM($L652:AZ652), $H546 *  (BA598 + BA624)))))","v":0.46936468641938406},{"$f":" IF(BB$635 = 1, BB572, IF($H546 < 0, MAX($H546 - SUM($L652:BA652), $H546 * (BB598 + BB624)), MAX(0, MIN($H546 - SUM($L652:BA652), $H546 *  (BB598 + BB624)))))","v":0.46936468641938406},{"$f":" IF(BC$635 = 1, BC572, IF($H546 < 0, MAX($H546 - SUM($L652:BB652), $H546 * (BC598 + BC624)), MAX(0, MIN($H546 - SUM($L652:BB652), $H546 *  (BC598 + BC624)))))","v":0.46936468641938406},{"$f":" IF(BD$635 = 1, BD572, IF($H546 < 0, MAX($H546 - SUM($L652:BC652), $H546 * (BD598 + BD624)), MAX(0, MIN($H546 - SUM($L652:BC652), $H546 *  (BD598 + BD624)))))","v":0.46936468641938406},{"$f":" IF(BE$635 = 1, BE572, IF($H546 < 0, MAX($H546 - SUM($L652:BD652), $H546 * (BE598 + BE624)), MAX(0, MIN($H546 - SUM($L652:BD652), $H546 *  (BE598 + BE624)))))","v":0.46936468641938406},{"$f":" IF(BF$635 = 1, BF572, IF($H546 < 0, MAX($H546 - SUM($L652:BE652), $H546 * (BF598 + BF624)), MAX(0, MIN($H546 - SUM($L652:BE652), $H546 *  (BF598 + BF624)))))","v":0.46936468641938406},{"$f":" IF(BG$635 = 1, BG572, IF($H546 < 0, MAX($H546 - SUM($L652:BF652), $H546 * (BG598 + BG624)), MAX(0, MIN($H546 - SUM($L652:BF652), $H546 *  (BG598 + BG624)))))","v":0.46936468641938406},{"$f":" IF(BH$635 = 1, BH572, IF($H546 < 0, MAX($H546 - SUM($L652:BG652), $H546 * (BH598 + BH624)), MAX(0, MIN($H546 - SUM($L652:BG652), $H546 *  (BH598 + BH624)))))","v":0.46936468641938406},{"$f":" IF(BI$635 = 1, BI572, IF($H546 < 0, MAX($H546 - SUM($L652:BH652), $H546 * (BI598 + BI624)), MAX(0, MIN($H546 - SUM($L652:BH652), $H546 *  (BI598 + BI624)))))","v":0.46936468641938406},{"$f":" IF(BJ$635 = 1, BJ572, IF($H546 < 0, MAX($H546 - SUM($L652:BI652), $H546 * (BJ598 + BJ624)), MAX(0, MIN($H546 - SUM($L652:BI652), $H546 *  (BJ598 + BJ624)))))","v":0.46936468641938406},{"$f":" IF(BK$635 = 1, BK572, IF($H546 < 0, MAX($H546 - SUM($L652:BJ652), $H546 * (BK598 + BK624)), MAX(0, MIN($H546 - SUM($L652:BJ652), $H546 *  (BK598 + BK624)))))","v":0.46936468641938406},{"$f":" IF(BL$635 = 1, BL572, IF($H546 < 0, MAX($H546 - SUM($L652:BK652), $H546 * (BL598 + BL624)), MAX(0, MIN($H546 - SUM($L652:BK652), $H546 *  (BL598 + BL624)))))","v":0.46936468641938406},{"$f":" IF(BM$635 = 1, BM572, IF($H546 < 0, MAX($H546 - SUM($L652:BL652), $H546 * (BM598 + BM624)), MAX(0, MIN($H546 - SUM($L652:BL652), $H546 *  (BM598 + BM624)))))","v":0.46936468641938406},{"$f":" IF(BN$635 = 1, BN572, IF($H546 < 0, MAX($H546 - SUM($L652:BM652), $H546 * (BN598 + BN624)), MAX(0, MIN($H546 - SUM($L652:BM652), $H546 *  (BN598 + BN624)))))","v":0.46936468641938406},{"$f":" IF(BO$635 = 1, BO572, IF($H546 < 0, MAX($H546 - SUM($L652:BN652), $H546 * (BO598 + BO624)), MAX(0, MIN($H546 - SUM($L652:BN652), $H546 *  (BO598 + BO624)))))","v":0.46936468641938406},{"$f":" IF(BP$635 = 1, BP572, IF($H546 < 0, MAX($H546 - SUM($L652:BO652), $H546 * (BP598 + BP624)), MAX(0, MIN($H546 - SUM($L652:BO652), $H546 *  (BP598 + BP624)))))","v":0},{"$f":" IF(BQ$635 = 1, BQ572, IF($H546 < 0, MAX($H546 - SUM($L652:BP652), $H546 * (BQ598 + BQ624)), MAX(0, MIN($H546 - SUM($L652:BP652), $H546 *  (BQ598 + BQ624)))))","v":0},{"$f":" IF(BR$635 = 1, BR572, IF($H546 < 0, MAX($H546 - SUM($L652:BQ652), $H546 * (BR598 + BR624)), MAX(0, MIN($H546 - SUM($L652:BQ652), $H546 *  (BR598 + BR624)))))","v":0},{"$f":" IF(BS$635 = 1, BS572, IF($H546 < 0, MAX($H546 - SUM($L652:BR652), $H546 * (BS598 + BS624)), MAX(0, MIN($H546 - SUM($L652:BR652), $H546 *  (BS598 + BS624)))))","v":0},{"$f":" IF(BT$635 = 1, BT572, IF($H546 < 0, MAX($H546 - SUM($L652:BS652), $H546 * (BT598 + BT624)), MAX(0, MIN($H546 - SUM($L652:BS652), $H546 *  (BT598 + BT624)))))","v":0},{"$f":" IF(BU$635 = 1, BU572, IF($H546 < 0, MAX($H546 - SUM($L652:BT652), $H546 * (BU598 + BU624)), MAX(0, MIN($H546 - SUM($L652:BT652), $H546 *  (BU598 + BU624)))))","v":0},{"$f":" IF(BV$635 = 1, BV572, IF($H546 < 0, MAX($H546 - SUM($L652:BU652), $H546 * (BV598 + BV624)), MAX(0, MIN($H546 - SUM($L652:BU652), $H546 *  (BV598 + BV624)))))","v":0},{"$f":" IF(BW$635 = 1, BW572, IF($H546 < 0, MAX($H546 - SUM($L652:BV652), $H546 * (BW598 + BW624)), MAX(0, MIN($H546 - SUM($L652:BV652), $H546 *  (BW598 + BW624)))))","v":0},{"$f":" IF(BX$635 = 1, BX572, IF($H546 < 0, MAX($H546 - SUM($L652:BW652), $H546 * (BX598 + BX624)), MAX(0, MIN($H546 - SUM($L652:BW652), $H546 *  (BX598 + BX624)))))","v":0},{"$f":" IF(BY$635 = 1, BY572, IF($H546 < 0, MAX($H546 - SUM($L652:BX652), $H546 * (BY598 + BY624)), MAX(0, MIN($H546 - SUM($L652:BX652), $H546 *  (BY598 + BY624)))))","v":0},{"$f":" IF(BZ$635 = 1, BZ572, IF($H546 < 0, MAX($H546 - SUM($L652:BY652), $H546 * (BZ598 + BZ624)), MAX(0, MIN($H546 - SUM($L652:BY652), $H546 *  (BZ598 + BZ624)))))","v":0},{"$f":" IF(CA$635 = 1, CA572, IF($H546 < 0, MAX($H546 - SUM($L652:BZ652), $H546 * (CA598 + CA624)), MAX(0, MIN($H546 - SUM($L652:BZ652), $H546 *  (CA598 + CA624)))))","v":0}]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$50, \"dd mmm yy\") & \" - real - TN\"","v":"Depreciation - capex addition - 01 Apr 09 - real - TN"},null,null,null,"GBP m",null,17.607244972499995,null,{"$f":" IF(M$635 = 1, M573, IF($H547 < 0, MAX($H547 - SUM($L653:L653), $H547 * (M599 + M625)), MAX(0, MIN($H547 - SUM($L653:L653), $H547 *  (M599 + M625)))))","v":0},{"$f":" IF(N$635 = 1, N573, IF($H547 < 0, MAX($H547 - SUM($L653:M653), $H547 * (N599 + N625)), MAX(0, MIN($H547 - SUM($L653:M653), $H547 *  (N599 + N625)))))","v":0},{"$f":" IF(O$635 = 1, O573, IF($H547 < 0, MAX($H547 - SUM($L653:N653), $H547 * (O599 + O625)), MAX(0, MIN($H547 - SUM($L653:N653), $H547 *  (O599 + O625)))))","v":0},{"$f":" IF(P$635 = 1, P573, IF($H547 < 0, MAX($H547 - SUM($L653:O653), $H547 * (P599 + P625)), MAX(0, MIN($H547 - SUM($L653:O653), $H547 *  (P599 + P625)))))","v":0},{"$f":" IF(Q$635 = 1, Q573, IF($H547 < 0, MAX($H547 - SUM($L653:P653), $H547 * (Q599 + Q625)), MAX(0, MIN($H547 - SUM($L653:P653), $H547 *  (Q599 + Q625)))))","v":0},{"$f":" IF(R$635 = 1, R573, IF($H547 < 0, MAX($H547 - SUM($L653:Q653), $H547 * (R599 + R625)), MAX(0, MIN($H547 - SUM($L653:Q653), $H547 *  (R599 + R625)))))","v":0},{"$f":" IF(S$635 = 1, S573, IF($H547 < 0, MAX($H547 - SUM($L653:R653), $H547 * (S599 + S625)), MAX(0, MIN($H547 - SUM($L653:R653), $H547 *  (S599 + S625)))))","v":0},{"$f":" IF(T$635 = 1, T573, IF($H547 < 0, MAX($H547 - SUM($L653:S653), $H547 * (T599 + T625)), MAX(0, MIN($H547 - SUM($L653:S653), $H547 *  (T599 + T625)))))","v":0},{"$f":" IF(U$635 = 1, U573, IF($H547 < 0, MAX($H547 - SUM($L653:T653), $H547 * (U599 + U625)), MAX(0, MIN($H547 - SUM($L653:T653), $H547 *  (U599 + U625)))))","v":0},{"$f":" IF(V$635 = 1, V573, IF($H547 < 0, MAX($H547 - SUM($L653:U653), $H547 * (V599 + V625)), MAX(0, MIN($H547 - SUM($L653:U653), $H547 *  (V599 + V625)))))","v":0},{"$f":" IF(W$635 = 1, W573, IF($H547 < 0, MAX($H547 - SUM($L653:V653), $H547 * (W599 + W625)), MAX(0, MIN($H547 - SUM($L653:V653), $H547 *  (W599 + W625)))))","v":0},{"$f":" IF(X$635 = 1, X573, IF($H547 < 0, MAX($H547 - SUM($L653:W653), $H547 * (X599 + X625)), MAX(0, MIN($H547 - SUM($L653:W653), $H547 *  (X599 + X625)))))","v":0},{"$f":" IF(Y$635 = 1, Y573, IF($H547 < 0, MAX($H547 - SUM($L653:X653), $H547 * (Y599 + Y625)), MAX(0, MIN($H547 - SUM($L653:X653), $H547 *  (Y599 + Y625)))))","v":0},{"$f":" IF(Z$635 = 1, Z573, IF($H547 < 0, MAX($H547 - SUM($L653:Y653), $H547 * (Z599 + Z625)), MAX(0, MIN($H547 - SUM($L653:Y653), $H547 *  (Z599 + Z625)))))","v":0},{"$f":" IF(AA$635 = 1, AA573, IF($H547 < 0, MAX($H547 - SUM($L653:Z653), $H547 * (AA599 + AA625)), MAX(0, MIN($H547 - SUM($L653:Z653), $H547 *  (AA599 + AA625)))))","v":0},{"$f":" IF(AB$635 = 1, AB573, IF($H547 < 0, MAX($H547 - SUM($L653:AA653), $H547 * (AB599 + AB625)), MAX(0, MIN($H547 - SUM($L653:AA653), $H547 *  (AB599 + AB625)))))","v":0},{"$f":" IF(AC$635 = 1, AC573, IF($H547 < 0, MAX($H547 - SUM($L653:AB653), $H547 * (AC599 + AC625)), MAX(0, MIN($H547 - SUM($L653:AB653), $H547 *  (AC599 + AC625)))))","v":0.52821734917499996},{"$f":" IF(AD$635 = 1, AD573, IF($H547 < 0, MAX($H547 - SUM($L653:AC653), $H547 * (AD599 + AD625)), MAX(0, MIN($H547 - SUM($L653:AC653), $H547 *  (AD599 + AD625)))))","v":0.52821734917499996},{"$f":" IF(AE$635 = 1, AE573, IF($H547 < 0, MAX($H547 - SUM($L653:AD653), $H547 * (AE599 + AE625)), MAX(0, MIN($H547 - SUM($L653:AD653), $H547 *  (AE599 + AE625)))))","v":0.52821734917499996},{"$f":" IF(AF$635 = 1, AF573, IF($H547 < 0, MAX($H547 - SUM($L653:AE653), $H547 * (AF599 + AF625)), MAX(0, MIN($H547 - SUM($L653:AE653), $H547 *  (AF599 + AF625)))))","v":0.52821734917499996},{"$f":" IF(AG$635 = 1, AG573, IF($H547 < 0, MAX($H547 - SUM($L653:AF653), $H547 * (AG599 + AG625)), MAX(0, MIN($H547 - SUM($L653:AF653), $H547 *  (AG599 + AG625)))))","v":0.52821734917499996},{"$f":" IF(AH$635 = 1, AH573, IF($H547 < 0, MAX($H547 - SUM($L653:AG653), $H547 * (AH599 + AH625)), MAX(0, MIN($H547 - SUM($L653:AG653), $H547 *  (AH599 + AH625)))))","v":0.52821734917499996},{"$f":" IF(AI$635 = 1, AI573, IF($H547 < 0, MAX($H547 - SUM($L653:AH653), $H547 * (AI599 + AI625)), MAX(0, MIN($H547 - SUM($L653:AH653), $H547 *  (AI599 + AI625)))))","v":0.52821734917499996},{"$f":" IF(AJ$635 = 1, AJ573, IF($H547 < 0, MAX($H547 - SUM($L653:AI653), $H547 * (AJ599 + AJ625)), MAX(0, MIN($H547 - SUM($L653:AI653), $H547 *  (AJ599 + AJ625)))))","v":0.52821734917499996},{"$f":" IF(AK$635 = 1, AK573, IF($H547 < 0, MAX($H547 - SUM($L653:AJ653), $H547 * (AK599 + AK625)), MAX(0, MIN($H547 - SUM($L653:AJ653), $H547 *  (AK599 + AK625)))))","v":0.52821734917499996},{"$f":" IF(AL$635 = 1, AL573, IF($H547 < 0, MAX($H547 - SUM($L653:AK653), $H547 * (AL599 + AL625)), MAX(0, MIN($H547 - SUM($L653:AK653), $H547 *  (AL599 + AL625)))))","v":0.52821734917499996},{"$f":" IF(AM$635 = 1, AM573, IF($H547 < 0, MAX($H547 - SUM($L653:AL653), $H547 * (AM599 + AM625)), MAX(0, MIN($H547 - SUM($L653:AL653), $H547 *  (AM599 + AM625)))))","v":0.52821734917499996},{"$f":" IF(AN$635 = 1, AN573, IF($H547 < 0, MAX($H547 - SUM($L653:AM653), $H547 * (AN599 + AN625)), MAX(0, MIN($H547 - SUM($L653:AM653), $H547 *  (AN599 + AN625)))))","v":0.52821734917499996},{"$f":" IF(AO$635 = 1, AO573, IF($H547 < 0, MAX($H547 - SUM($L653:AN653), $H547 * (AO599 + AO625)), MAX(0, MIN($H547 - SUM($L653:AN653), $H547 *  (AO599 + AO625)))))","v":0.52821734917499996},{"$f":" IF(AP$635 = 1, AP573, IF($H547 < 0, MAX($H547 - SUM($L653:AO653), $H547 * (AP599 + AP625)), MAX(0, MIN($H547 - SUM($L653:AO653), $H547 *  (AP599 + AP625)))))","v":0.52821734917499996},{"$f":" IF(AQ$635 = 1, AQ573, IF($H547 < 0, MAX($H547 - SUM($L653:AP653), $H547 * (AQ599 + AQ625)), MAX(0, MIN($H547 - SUM($L653:AP653), $H547 *  (AQ599 + AQ625)))))","v":0.52821734917499996},{"$f":" IF(AR$635 = 1, AR573, IF($H547 < 0, MAX($H547 - SUM($L653:AQ653), $H547 * (AR599 + AR625)), MAX(0, MIN($H547 - SUM($L653:AQ653), $H547 *  (AR599 + AR625)))))","v":0.52821734917499996},{"$f":" IF(AS$635 = 1, AS573, IF($H547 < 0, MAX($H547 - SUM($L653:AR653), $H547 * (AS599 + AS625)), MAX(0, MIN($H547 - SUM($L653:AR653), $H547 *  (AS599 + AS625)))))","v":0.52821734917499996},{"$f":" IF(AT$635 = 1, AT573, IF($H547 < 0, MAX($H547 - SUM($L653:AS653), $H547 * (AT599 + AT625)), MAX(0, MIN($H547 - SUM($L653:AS653), $H547 *  (AT599 + AT625)))))","v":0.52821734917499996},{"$f":" IF(AU$635 = 1, AU573, IF($H547 < 0, MAX($H547 - SUM($L653:AT653), $H547 * (AU599 + AU625)), MAX(0, MIN($H547 - SUM($L653:AT653), $H547 *  (AU599 + AU625)))))","v":0.52821734917499996},{"$f":" IF(AV$635 = 1, AV573, IF($H547 < 0, MAX($H547 - SUM($L653:AU653), $H547 * (AV599 + AV625)), MAX(0, MIN($H547 - SUM($L653:AU653), $H547 *  (AV599 + AV625)))))","v":0.52821734917499996},{"$f":" IF(AW$635 = 1, AW573, IF($H547 < 0, MAX($H547 - SUM($L653:AV653), $H547 * (AW599 + AW625)), MAX(0, MIN($H547 - SUM($L653:AV653), $H547 *  (AW599 + AW625)))))","v":0.35214489944999999},{"$f":" IF(AX$635 = 1, AX573, IF($H547 < 0, MAX($H547 - SUM($L653:AW653), $H547 * (AX599 + AX625)), MAX(0, MIN($H547 - SUM($L653:AW653), $H547 *  (AX599 + AX625)))))","v":0.35214489944999999},{"$f":" IF(AY$635 = 1, AY573, IF($H547 < 0, MAX($H547 - SUM($L653:AX653), $H547 * (AY599 + AY625)), MAX(0, MIN($H547 - SUM($L653:AX653), $H547 *  (AY599 + AY625)))))","v":0.35214489944999999},{"$f":" IF(AZ$635 = 1, AZ573, IF($H547 < 0, MAX($H547 - SUM($L653:AY653), $H547 * (AZ599 + AZ625)), MAX(0, MIN($H547 - SUM($L653:AY653), $H547 *  (AZ599 + AZ625)))))","v":0.35214489944999999},{"$f":" IF(BA$635 = 1, BA573, IF($H547 < 0, MAX($H547 - SUM($L653:AZ653), $H547 * (BA599 + BA625)), MAX(0, MIN($H547 - SUM($L653:AZ653), $H547 *  (BA599 + BA625)))))","v":0.35214489944999999},{"$f":" IF(BB$635 = 1, BB573, IF($H547 < 0, MAX($H547 - SUM($L653:BA653), $H547 * (BB599 + BB625)), MAX(0, MIN($H547 - SUM($L653:BA653), $H547 *  (BB599 + BB625)))))","v":0.35214489944999999},{"$f":" IF(BC$635 = 1, BC573, IF($H547 < 0, MAX($H547 - SUM($L653:BB653), $H547 * (BC599 + BC625)), MAX(0, MIN($H547 - SUM($L653:BB653), $H547 *  (BC599 + BC625)))))","v":0.35214489944999999},{"$f":" IF(BD$635 = 1, BD573, IF($H547 < 0, MAX($H547 - SUM($L653:BC653), $H547 * (BD599 + BD625)), MAX(0, MIN($H547 - SUM($L653:BC653), $H547 *  (BD599 + BD625)))))","v":0.35214489944999999},{"$f":" IF(BE$635 = 1, BE573, IF($H547 < 0, MAX($H547 - SUM($L653:BD653), $H547 * (BE599 + BE625)), MAX(0, MIN($H547 - SUM($L653:BD653), $H547 *  (BE599 + BE625)))))","v":0.35214489944999999},{"$f":" IF(BF$635 = 1, BF573, IF($H547 < 0, MAX($H547 - SUM($L653:BE653), $H547 * (BF599 + BF625)), MAX(0, MIN($H547 - SUM($L653:BE653), $H547 *  (BF599 + BF625)))))","v":0.35214489944999999},{"$f":" IF(BG$635 = 1, BG573, IF($H547 < 0, MAX($H547 - SUM($L653:BF653), $H547 * (BG599 + BG625)), MAX(0, MIN($H547 - SUM($L653:BF653), $H547 *  (BG599 + BG625)))))","v":0.35214489944999999},{"$f":" IF(BH$635 = 1, BH573, IF($H547 < 0, MAX($H547 - SUM($L653:BG653), $H547 * (BH599 + BH625)), MAX(0, MIN($H547 - SUM($L653:BG653), $H547 *  (BH599 + BH625)))))","v":0.35214489944999999},{"$f":" IF(BI$635 = 1, BI573, IF($H547 < 0, MAX($H547 - SUM($L653:BH653), $H547 * (BI599 + BI625)), MAX(0, MIN($H547 - SUM($L653:BH653), $H547 *  (BI599 + BI625)))))","v":0.35214489944999999},{"$f":" IF(BJ$635 = 1, BJ573, IF($H547 < 0, MAX($H547 - SUM($L653:BI653), $H547 * (BJ599 + BJ625)), MAX(0, MIN($H547 - SUM($L653:BI653), $H547 *  (BJ599 + BJ625)))))","v":0.35214489944999999},{"$f":" IF(BK$635 = 1, BK573, IF($H547 < 0, MAX($H547 - SUM($L653:BJ653), $H547 * (BK599 + BK625)), MAX(0, MIN($H547 - SUM($L653:BJ653), $H547 *  (BK599 + BK625)))))","v":0.35214489944999999},{"$f":" IF(BL$635 = 1, BL573, IF($H547 < 0, MAX($H547 - SUM($L653:BK653), $H547 * (BL599 + BL625)), MAX(0, MIN($H547 - SUM($L653:BK653), $H547 *  (BL599 + BL625)))))","v":0.35214489944999999},{"$f":" IF(BM$635 = 1, BM573, IF($H547 < 0, MAX($H547 - SUM($L653:BL653), $H547 * (BM599 + BM625)), MAX(0, MIN($H547 - SUM($L653:BL653), $H547 *  (BM599 + BM625)))))","v":0.35214489944999999},{"$f":" IF(BN$635 = 1, BN573, IF($H547 < 0, MAX($H547 - SUM($L653:BM653), $H547 * (BN599 + BN625)), MAX(0, MIN($H547 - SUM($L653:BM653), $H547 *  (BN599 + BN625)))))","v":0.35214489944999999},{"$f":" IF(BO$635 = 1, BO573, IF($H547 < 0, MAX($H547 - SUM($L653:BN653), $H547 * (BO599 + BO625)), MAX(0, MIN($H547 - SUM($L653:BN653), $H547 *  (BO599 + BO625)))))","v":0.35214489944999999},{"$f":" IF(BP$635 = 1, BP573, IF($H547 < 0, MAX($H547 - SUM($L653:BO653), $H547 * (BP599 + BP625)), MAX(0, MIN($H547 - SUM($L653:BO653), $H547 *  (BP599 + BP625)))))","v":0.35214489944999999},{"$f":" IF(BQ$635 = 1, BQ573, IF($H547 < 0, MAX($H547 - SUM($L653:BP653), $H547 * (BQ599 + BQ625)), MAX(0, MIN($H547 - SUM($L653:BP653), $H547 *  (BQ599 + BQ625)))))","v":0},{"$f":" IF(BR$635 = 1, BR573, IF($H547 < 0, MAX($H547 - SUM($L653:BQ653), $H547 * (BR599 + BR625)), MAX(0, MIN($H547 - SUM($L653:BQ653), $H547 *  (BR599 + BR625)))))","v":0},{"$f":" IF(BS$635 = 1, BS573, IF($H547 < 0, MAX($H547 - SUM($L653:BR653), $H547 * (BS599 + BS625)), MAX(0, MIN($H547 - SUM($L653:BR653), $H547 *  (BS599 + BS625)))))","v":0},{"$f":" IF(BT$635 = 1, BT573, IF($H547 < 0, MAX($H547 - SUM($L653:BS653), $H547 * (BT599 + BT625)), MAX(0, MIN($H547 - SUM($L653:BS653), $H547 *  (BT599 + BT625)))))","v":0},{"$f":" IF(BU$635 = 1, BU573, IF($H547 < 0, MAX($H547 - SUM($L653:BT653), $H547 * (BU599 + BU625)), MAX(0, MIN($H547 - SUM($L653:BT653), $H547 *  (BU599 + BU625)))))","v":0},{"$f":" IF(BV$635 = 1, BV573, IF($H547 < 0, MAX($H547 - SUM($L653:BU653), $H547 * (BV599 + BV625)), MAX(0, MIN($H547 - SUM($L653:BU653), $H547 *  (BV599 + BV625)))))","v":0},{"$f":" IF(BW$635 = 1, BW573, IF($H547 < 0, MAX($H547 - SUM($L653:BV653), $H547 * (BW599 + BW625)), MAX(0, MIN($H547 - SUM($L653:BV653), $H547 *  (BW599 + BW625)))))","v":0},{"$f":" IF(BX$635 = 1, BX573, IF($H547 < 0, MAX($H547 - SUM($L653:BW653), $H547 * (BX599 + BX625)), MAX(0, MIN($H547 - SUM($L653:BW653), $H547 *  (BX599 + BX625)))))","v":0},{"$f":" IF(BY$635 = 1, BY573, IF($H547 < 0, MAX($H547 - SUM($L653:BX653), $H547 * (BY599 + BY625)), MAX(0, MIN($H547 - SUM($L653:BX653), $H547 *  (BY599 + BY625)))))","v":0},{"$f":" IF(BZ$635 = 1, BZ573, IF($H547 < 0, MAX($H547 - SUM($L653:BY653), $H547 * (BZ599 + BZ625)), MAX(0, MIN($H547 - SUM($L653:BY653), $H547 *  (BZ599 + BZ625)))))","v":0},{"$f":" IF(CA$635 = 1, CA573, IF($H547 < 0, MAX($H547 - SUM($L653:BZ653), $H547 * (CA599 + CA625)), MAX(0, MIN($H547 - SUM($L653:BZ653), $H547 *  (CA599 + CA625)))))","v":0}]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$51, \"dd mmm yy\") & \" - real - TN\"","v":"Depreciation - capex addition - 01 Apr 10 - real - TN"},null,null,null,"GBP m",null,14.105119100952816,null,{"$f":" IF(M$635 = 1, M574, IF($H548 < 0, MAX($H548 - SUM($L654:L654), $H548 * (M600 + M626)), MAX(0, MIN($H548 - SUM($L654:L654), $H548 *  (M600 + M626)))))","v":0},{"$f":" IF(N$635 = 1, N574, IF($H548 < 0, MAX($H548 - SUM($L654:M654), $H548 * (N600 + N626)), MAX(0, MIN($H548 - SUM($L654:M654), $H548 *  (N600 + N626)))))","v":0},{"$f":" IF(O$635 = 1, O574, IF($H548 < 0, MAX($H548 - SUM($L654:N654), $H548 * (O600 + O626)), MAX(0, MIN($H548 - SUM($L654:N654), $H548 *  (O600 + O626)))))","v":0},{"$f":" IF(P$635 = 1, P574, IF($H548 < 0, MAX($H548 - SUM($L654:O654), $H548 * (P600 + P626)), MAX(0, MIN($H548 - SUM($L654:O654), $H548 *  (P600 + P626)))))","v":0},{"$f":" IF(Q$635 = 1, Q574, IF($H548 < 0, MAX($H548 - SUM($L654:P654), $H548 * (Q600 + Q626)), MAX(0, MIN($H548 - SUM($L654:P654), $H548 *  (Q600 + Q626)))))","v":0},{"$f":" IF(R$635 = 1, R574, IF($H548 < 0, MAX($H548 - SUM($L654:Q654), $H548 * (R600 + R626)), MAX(0, MIN($H548 - SUM($L654:Q654), $H548 *  (R600 + R626)))))","v":0},{"$f":" IF(S$635 = 1, S574, IF($H548 < 0, MAX($H548 - SUM($L654:R654), $H548 * (S600 + S626)), MAX(0, MIN($H548 - SUM($L654:R654), $H548 *  (S600 + S626)))))","v":0},{"$f":" IF(T$635 = 1, T574, IF($H548 < 0, MAX($H548 - SUM($L654:S654), $H548 * (T600 + T626)), MAX(0, MIN($H548 - SUM($L654:S654), $H548 *  (T600 + T626)))))","v":0},{"$f":" IF(U$635 = 1, U574, IF($H548 < 0, MAX($H548 - SUM($L654:T654), $H548 * (U600 + U626)), MAX(0, MIN($H548 - SUM($L654:T654), $H548 *  (U600 + U626)))))","v":0},{"$f":" IF(V$635 = 1, V574, IF($H548 < 0, MAX($H548 - SUM($L654:U654), $H548 * (V600 + V626)), MAX(0, MIN($H548 - SUM($L654:U654), $H548 *  (V600 + V626)))))","v":0},{"$f":" IF(W$635 = 1, W574, IF($H548 < 0, MAX($H548 - SUM($L654:V654), $H548 * (W600 + W626)), MAX(0, MIN($H548 - SUM($L654:V654), $H548 *  (W600 + W626)))))","v":0},{"$f":" IF(X$635 = 1, X574, IF($H548 < 0, MAX($H548 - SUM($L654:W654), $H548 * (X600 + X626)), MAX(0, MIN($H548 - SUM($L654:W654), $H548 *  (X600 + X626)))))","v":0},{"$f":" IF(Y$635 = 1, Y574, IF($H548 < 0, MAX($H548 - SUM($L654:X654), $H548 * (Y600 + Y626)), MAX(0, MIN($H548 - SUM($L654:X654), $H548 *  (Y600 + Y626)))))","v":0},{"$f":" IF(Z$635 = 1, Z574, IF($H548 < 0, MAX($H548 - SUM($L654:Y654), $H548 * (Z600 + Z626)), MAX(0, MIN($H548 - SUM($L654:Y654), $H548 *  (Z600 + Z626)))))","v":0},{"$f":" IF(AA$635 = 1, AA574, IF($H548 < 0, MAX($H548 - SUM($L654:Z654), $H548 * (AA600 + AA626)), MAX(0, MIN($H548 - SUM($L654:Z654), $H548 *  (AA600 + AA626)))))","v":0},{"$f":" IF(AB$635 = 1, AB574, IF($H548 < 0, MAX($H548 - SUM($L654:AA654), $H548 * (AB600 + AB626)), MAX(0, MIN($H548 - SUM($L654:AA654), $H548 *  (AB600 + AB626)))))","v":0},{"$f":" IF(AC$635 = 1, AC574, IF($H548 < 0, MAX($H548 - SUM($L654:AB654), $H548 * (AC600 + AC626)), MAX(0, MIN($H548 - SUM($L654:AB654), $H548 *  (AC600 + AC626)))))","v":0},{"$f":" IF(AD$635 = 1, AD574, IF($H548 < 0, MAX($H548 - SUM($L654:AC654), $H548 * (AD600 + AD626)), MAX(0, MIN($H548 - SUM($L654:AC654), $H548 *  (AD600 + AD626)))))","v":0.42315357302858353},{"$f":" IF(AE$635 = 1, AE574, IF($H548 < 0, MAX($H548 - SUM($L654:AD654), $H548 * (AE600 + AE626)), MAX(0, MIN($H548 - SUM($L654:AD654), $H548 *  (AE600 + AE626)))))","v":0.42315357302858353},{"$f":" IF(AF$635 = 1, AF574, IF($H548 < 0, MAX($H548 - SUM($L654:AE654), $H548 * (AF600 + AF626)), MAX(0, MIN($H548 - SUM($L654:AE654), $H548 *  (AF600 + AF626)))))","v":0.42315357302858353},{"$f":" IF(AG$635 = 1, AG574, IF($H548 < 0, MAX($H548 - SUM($L654:AF654), $H548 * (AG600 + AG626)), MAX(0, MIN($H548 - SUM($L654:AF654), $H548 *  (AG600 + AG626)))))","v":0.42315357302858353},{"$f":" IF(AH$635 = 1, AH574, IF($H548 < 0, MAX($H548 - SUM($L654:AG654), $H548 * (AH600 + AH626)), MAX(0, MIN($H548 - SUM($L654:AG654), $H548 *  (AH600 + AH626)))))","v":0.42315357302858353},{"$f":" IF(AI$635 = 1, AI574, IF($H548 < 0, MAX($H548 - SUM($L654:AH654), $H548 * (AI600 + AI626)), MAX(0, MIN($H548 - SUM($L654:AH654), $H548 *  (AI600 + AI626)))))","v":0.42315357302858353},{"$f":" IF(AJ$635 = 1, AJ574, IF($H548 < 0, MAX($H548 - SUM($L654:AI654), $H548 * (AJ600 + AJ626)), MAX(0, MIN($H548 - SUM($L654:AI654), $H548 *  (AJ600 + AJ626)))))","v":0.42315357302858353},{"$f":" IF(AK$635 = 1, AK574, IF($H548 < 0, MAX($H548 - SUM($L654:AJ654), $H548 * (AK600 + AK626)), MAX(0, MIN($H548 - SUM($L654:AJ654), $H548 *  (AK600 + AK626)))))","v":0.42315357302858475},{"$f":" IF(AL$635 = 1, AL574, IF($H548 < 0, MAX($H548 - SUM($L654:AK654), $H548 * (AL600 + AL626)), MAX(0, MIN($H548 - SUM($L654:AK654), $H548 *  (AL600 + AL626)))))","v":0.42315357302858475},{"$f":" IF(AM$635 = 1, AM574, IF($H548 < 0, MAX($H548 - SUM($L654:AL654), $H548 * (AM600 + AM626)), MAX(0, MIN($H548 - SUM($L654:AL654), $H548 *  (AM600 + AM626)))))","v":0.42315357302858475},{"$f":" IF(AN$635 = 1, AN574, IF($H548 < 0, MAX($H548 - SUM($L654:AM654), $H548 * (AN600 + AN626)), MAX(0, MIN($H548 - SUM($L654:AM654), $H548 *  (AN600 + AN626)))))","v":0.42315357302858475},{"$f":" IF(AO$635 = 1, AO574, IF($H548 < 0, MAX($H548 - SUM($L654:AN654), $H548 * (AO600 + AO626)), MAX(0, MIN($H548 - SUM($L654:AN654), $H548 *  (AO600 + AO626)))))","v":0.42315357302858475},{"$f":" IF(AP$635 = 1, AP574, IF($H548 < 0, MAX($H548 - SUM($L654:AO654), $H548 * (AP600 + AP626)), MAX(0, MIN($H548 - SUM($L654:AO654), $H548 *  (AP600 + AP626)))))","v":0.42315357302858475},{"$f":" IF(AQ$635 = 1, AQ574, IF($H548 < 0, MAX($H548 - SUM($L654:AP654), $H548 * (AQ600 + AQ626)), MAX(0, MIN($H548 - SUM($L654:AP654), $H548 *  (AQ600 + AQ626)))))","v":0.42315357302858475},{"$f":" IF(AR$635 = 1, AR574, IF($H548 < 0, MAX($H548 - SUM($L654:AQ654), $H548 * (AR600 + AR626)), MAX(0, MIN($H548 - SUM($L654:AQ654), $H548 *  (AR600 + AR626)))))","v":0.42315357302858475},{"$f":" IF(AS$635 = 1, AS574, IF($H548 < 0, MAX($H548 - SUM($L654:AR654), $H548 * (AS600 + AS626)), MAX(0, MIN($H548 - SUM($L654:AR654), $H548 *  (AS600 + AS626)))))","v":0.42315357302858475},{"$f":" IF(AT$635 = 1, AT574, IF($H548 < 0, MAX($H548 - SUM($L654:AS654), $H548 * (AT600 + AT626)), MAX(0, MIN($H548 - SUM($L654:AS654), $H548 *  (AT600 + AT626)))))","v":0.42315357302858475},{"$f":" IF(AU$635 = 1, AU574, IF($H548 < 0, MAX($H548 - SUM($L654:AT654), $H548 * (AU600 + AU626)), MAX(0, MIN($H548 - SUM($L654:AT654), $H548 *  (AU600 + AU626)))))","v":0.42315357302858475},{"$f":" IF(AV$635 = 1, AV574, IF($H548 < 0, MAX($H548 - SUM($L654:AU654), $H548 * (AV600 + AV626)), MAX(0, MIN($H548 - SUM($L654:AU654), $H548 *  (AV600 + AV626)))))","v":0.42315357302858475},{"$f":" IF(AW$635 = 1, AW574, IF($H548 < 0, MAX($H548 - SUM($L654:AV654), $H548 * (AW600 + AW626)), MAX(0, MIN($H548 - SUM($L654:AV654), $H548 *  (AW600 + AW626)))))","v":0.42315357302858475},{"$f":" IF(AX$635 = 1, AX574, IF($H548 < 0, MAX($H548 - SUM($L654:AW654), $H548 * (AX600 + AX626)), MAX(0, MIN($H548 - SUM($L654:AW654), $H548 *  (AX600 + AX626)))))","v":0.28210238201905652},{"$f":" IF(AY$635 = 1, AY574, IF($H548 < 0, MAX($H548 - SUM($L654:AX654), $H548 * (AY600 + AY626)), MAX(0, MIN($H548 - SUM($L654:AX654), $H548 *  (AY600 + AY626)))))","v":0.28210238201905652},{"$f":" IF(AZ$635 = 1, AZ574, IF($H548 < 0, MAX($H548 - SUM($L654:AY654), $H548 * (AZ600 + AZ626)), MAX(0, MIN($H548 - SUM($L654:AY654), $H548 *  (AZ600 + AZ626)))))","v":0.28210238201905652},{"$f":" IF(BA$635 = 1, BA574, IF($H548 < 0, MAX($H548 - SUM($L654:AZ654), $H548 * (BA600 + BA626)), MAX(0, MIN($H548 - SUM($L654:AZ654), $H548 *  (BA600 + BA626)))))","v":0.28210238201905652},{"$f":" IF(BB$635 = 1, BB574, IF($H548 < 0, MAX($H548 - SUM($L654:BA654), $H548 * (BB600 + BB626)), MAX(0, MIN($H548 - SUM($L654:BA654), $H548 *  (BB600 + BB626)))))","v":0.28210238201905652},{"$f":" IF(BC$635 = 1, BC574, IF($H548 < 0, MAX($H548 - SUM($L654:BB654), $H548 * (BC600 + BC626)), MAX(0, MIN($H548 - SUM($L654:BB654), $H548 *  (BC600 + BC626)))))","v":0.28210238201905652},{"$f":" IF(BD$635 = 1, BD574, IF($H548 < 0, MAX($H548 - SUM($L654:BC654), $H548 * (BD600 + BD626)), MAX(0, MIN($H548 - SUM($L654:BC654), $H548 *  (BD600 + BD626)))))","v":0.28210238201905652},{"$f":" IF(BE$635 = 1, BE574, IF($H548 < 0, MAX($H548 - SUM($L654:BD654), $H548 * (BE600 + BE626)), MAX(0, MIN($H548 - SUM($L654:BD654), $H548 *  (BE600 + BE626)))))","v":0.28210238201905652},{"$f":" IF(BF$635 = 1, BF574, IF($H548 < 0, MAX($H548 - SUM($L654:BE654), $H548 * (BF600 + BF626)), MAX(0, MIN($H548 - SUM($L654:BE654), $H548 *  (BF600 + BF626)))))","v":0.28210238201905652},{"$f":" IF(BG$635 = 1, BG574, IF($H548 < 0, MAX($H548 - SUM($L654:BF654), $H548 * (BG600 + BG626)), MAX(0, MIN($H548 - SUM($L654:BF654), $H548 *  (BG600 + BG626)))))","v":0.28210238201905652},{"$f":" IF(BH$635 = 1, BH574, IF($H548 < 0, MAX($H548 - SUM($L654:BG654), $H548 * (BH600 + BH626)), MAX(0, MIN($H548 - SUM($L654:BG654), $H548 *  (BH600 + BH626)))))","v":0.28210238201905652},{"$f":" IF(BI$635 = 1, BI574, IF($H548 < 0, MAX($H548 - SUM($L654:BH654), $H548 * (BI600 + BI626)), MAX(0, MIN($H548 - SUM($L654:BH654), $H548 *  (BI600 + BI626)))))","v":0.28210238201905652},{"$f":" IF(BJ$635 = 1, BJ574, IF($H548 < 0, MAX($H548 - SUM($L654:BI654), $H548 * (BJ600 + BJ626)), MAX(0, MIN($H548 - SUM($L654:BI654), $H548 *  (BJ600 + BJ626)))))","v":0.28210238201905652},{"$f":" IF(BK$635 = 1, BK574, IF($H548 < 0, MAX($H548 - SUM($L654:BJ654), $H548 * (BK600 + BK626)), MAX(0, MIN($H548 - SUM($L654:BJ654), $H548 *  (BK600 + BK626)))))","v":0.28210238201905652},{"$f":" IF(BL$635 = 1, BL574, IF($H548 < 0, MAX($H548 - SUM($L654:BK654), $H548 * (BL600 + BL626)), MAX(0, MIN($H548 - SUM($L654:BK654), $H548 *  (BL600 + BL626)))))","v":0.28210238201905652},{"$f":" IF(BM$635 = 1, BM574, IF($H548 < 0, MAX($H548 - SUM($L654:BL654), $H548 * (BM600 + BM626)), MAX(0, MIN($H548 - SUM($L654:BL654), $H548 *  (BM600 + BM626)))))","v":0.28210238201905652},{"$f":" IF(BN$635 = 1, BN574, IF($H548 < 0, MAX($H548 - SUM($L654:BM654), $H548 * (BN600 + BN626)), MAX(0, MIN($H548 - SUM($L654:BM654), $H548 *  (BN600 + BN626)))))","v":0.28210238201905652},{"$f":" IF(BO$635 = 1, BO574, IF($H548 < 0, MAX($H548 - SUM($L654:BN654), $H548 * (BO600 + BO626)), MAX(0, MIN($H548 - SUM($L654:BN654), $H548 *  (BO600 + BO626)))))","v":0.28210238201905652},{"$f":" IF(BP$635 = 1, BP574, IF($H548 < 0, MAX($H548 - SUM($L654:BO654), $H548 * (BP600 + BP626)), MAX(0, MIN($H548 - SUM($L654:BO654), $H548 *  (BP600 + BP626)))))","v":0.28210238201905652},{"$f":" IF(BQ$635 = 1, BQ574, IF($H548 < 0, MAX($H548 - SUM($L654:BP654), $H548 * (BQ600 + BQ626)), MAX(0, MIN($H548 - SUM($L654:BP654), $H548 *  (BQ600 + BQ626)))))","v":0.28210238201905652},{"$f":" IF(BR$635 = 1, BR574, IF($H548 < 0, MAX($H548 - SUM($L654:BQ654), $H548 * (BR600 + BR626)), MAX(0, MIN($H548 - SUM($L654:BQ654), $H548 *  (BR600 + BR626)))))","v":0},{"$f":" IF(BS$635 = 1, BS574, IF($H548 < 0, MAX($H548 - SUM($L654:BR654), $H548 * (BS600 + BS626)), MAX(0, MIN($H548 - SUM($L654:BR654), $H548 *  (BS600 + BS626)))))","v":0},{"$f":" IF(BT$635 = 1, BT574, IF($H548 < 0, MAX($H548 - SUM($L654:BS654), $H548 * (BT600 + BT626)), MAX(0, MIN($H548 - SUM($L654:BS654), $H548 *  (BT600 + BT626)))))","v":0},{"$f":" IF(BU$635 = 1, BU574, IF($H548 < 0, MAX($H548 - SUM($L654:BT654), $H548 * (BU600 + BU626)), MAX(0, MIN($H548 - SUM($L654:BT654), $H548 *  (BU600 + BU626)))))","v":0},{"$f":" IF(BV$635 = 1, BV574, IF($H548 < 0, MAX($H548 - SUM($L654:BU654), $H548 * (BV600 + BV626)), MAX(0, MIN($H548 - SUM($L654:BU654), $H548 *  (BV600 + BV626)))))","v":0},{"$f":" IF(BW$635 = 1, BW574, IF($H548 < 0, MAX($H548 - SUM($L654:BV654), $H548 * (BW600 + BW626)), MAX(0, MIN($H548 - SUM($L654:BV654), $H548 *  (BW600 + BW626)))))","v":0},{"$f":" IF(BX$635 = 1, BX574, IF($H548 < 0, MAX($H548 - SUM($L654:BW654), $H548 * (BX600 + BX626)), MAX(0, MIN($H548 - SUM($L654:BW654), $H548 *  (BX600 + BX626)))))","v":0},{"$f":" IF(BY$635 = 1, BY574, IF($H548 < 0, MAX($H548 - SUM($L654:BX654), $H548 * (BY600 + BY626)), MAX(0, MIN($H548 - SUM($L654:BX654), $H548 *  (BY600 + BY626)))))","v":0},{"$f":" IF(BZ$635 = 1, BZ574, IF($H548 < 0, MAX($H548 - SUM($L654:BY654), $H548 * (BZ600 + BZ626)), MAX(0, MIN($H548 - SUM($L654:BY654), $H548 *  (BZ600 + BZ626)))))","v":0},{"$f":" IF(CA$635 = 1, CA574, IF($H548 < 0, MAX($H548 - SUM($L654:BZ654), $H548 * (CA600 + CA626)), MAX(0, MIN($H548 - SUM($L654:BZ654), $H548 *  (CA600 + CA626)))))","v":0}]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$52, \"dd mmm yy\") & \" - real - TN\"","v":"Depreciation - capex addition - 01 Apr 11 - real - TN"},null,null,null,"GBP m",null,13.079314144819033,null,{"$f":" IF(M$635 = 1, M575, IF($H549 < 0, MAX($H549 - SUM($L655:L655), $H549 * (M601 + M627)), MAX(0, MIN($H549 - SUM($L655:L655), $H549 *  (M601 + M627)))))","v":0},{"$f":" IF(N$635 = 1, N575, IF($H549 < 0, MAX($H549 - SUM($L655:M655), $H549 * (N601 + N627)), MAX(0, MIN($H549 - SUM($L655:M655), $H549 *  (N601 + N627)))))","v":0},{"$f":" IF(O$635 = 1, O575, IF($H549 < 0, MAX($H549 - SUM($L655:N655), $H549 * (O601 + O627)), MAX(0, MIN($H549 - SUM($L655:N655), $H549 *  (O601 + O627)))))","v":0},{"$f":" IF(P$635 = 1, P575, IF($H549 < 0, MAX($H549 - SUM($L655:O655), $H549 * (P601 + P627)), MAX(0, MIN($H549 - SUM($L655:O655), $H549 *  (P601 + P627)))))","v":0},{"$f":" IF(Q$635 = 1, Q575, IF($H549 < 0, MAX($H549 - SUM($L655:P655), $H549 * (Q601 + Q627)), MAX(0, MIN($H549 - SUM($L655:P655), $H549 *  (Q601 + Q627)))))","v":0},{"$f":" IF(R$635 = 1, R575, IF($H549 < 0, MAX($H549 - SUM($L655:Q655), $H549 * (R601 + R627)), MAX(0, MIN($H549 - SUM($L655:Q655), $H549 *  (R601 + R627)))))","v":0},{"$f":" IF(S$635 = 1, S575, IF($H549 < 0, MAX($H549 - SUM($L655:R655), $H549 * (S601 + S627)), MAX(0, MIN($H549 - SUM($L655:R655), $H549 *  (S601 + S627)))))","v":0},{"$f":" IF(T$635 = 1, T575, IF($H549 < 0, MAX($H549 - SUM($L655:S655), $H549 * (T601 + T627)), MAX(0, MIN($H549 - SUM($L655:S655), $H549 *  (T601 + T627)))))","v":0},{"$f":" IF(U$635 = 1, U575, IF($H549 < 0, MAX($H549 - SUM($L655:T655), $H549 * (U601 + U627)), MAX(0, MIN($H549 - SUM($L655:T655), $H549 *  (U601 + U627)))))","v":0},{"$f":" IF(V$635 = 1, V575, IF($H549 < 0, MAX($H549 - SUM($L655:U655), $H549 * (V601 + V627)), MAX(0, MIN($H549 - SUM($L655:U655), $H549 *  (V601 + V627)))))","v":0},{"$f":" IF(W$635 = 1, W575, IF($H549 < 0, MAX($H549 - SUM($L655:V655), $H549 * (W601 + W627)), MAX(0, MIN($H549 - SUM($L655:V655), $H549 *  (W601 + W627)))))","v":0},{"$f":" IF(X$635 = 1, X575, IF($H549 < 0, MAX($H549 - SUM($L655:W655), $H549 * (X601 + X627)), MAX(0, MIN($H549 - SUM($L655:W655), $H549 *  (X601 + X627)))))","v":0},{"$f":" IF(Y$635 = 1, Y575, IF($H549 < 0, MAX($H549 - SUM($L655:X655), $H549 * (Y601 + Y627)), MAX(0, MIN($H549 - SUM($L655:X655), $H549 *  (Y601 + Y627)))))","v":0},{"$f":" IF(Z$635 = 1, Z575, IF($H549 < 0, MAX($H549 - SUM($L655:Y655), $H549 * (Z601 + Z627)), MAX(0, MIN($H549 - SUM($L655:Y655), $H549 *  (Z601 + Z627)))))","v":0},{"$f":" IF(AA$635 = 1, AA575, IF($H549 < 0, MAX($H549 - SUM($L655:Z655), $H549 * (AA601 + AA627)), MAX(0, MIN($H549 - SUM($L655:Z655), $H549 *  (AA601 + AA627)))))","v":0},{"$f":" IF(AB$635 = 1, AB575, IF($H549 < 0, MAX($H549 - SUM($L655:AA655), $H549 * (AB601 + AB627)), MAX(0, MIN($H549 - SUM($L655:AA655), $H549 *  (AB601 + AB627)))))","v":0},{"$f":" IF(AC$635 = 1, AC575, IF($H549 < 0, MAX($H549 - SUM($L655:AB655), $H549 * (AC601 + AC627)), MAX(0, MIN($H549 - SUM($L655:AB655), $H549 *  (AC601 + AC627)))))","v":0},{"$f":" IF(AD$635 = 1, AD575, IF($H549 < 0, MAX($H549 - SUM($L655:AC655), $H549 * (AD601 + AD627)), MAX(0, MIN($H549 - SUM($L655:AC655), $H549 *  (AD601 + AD627)))))","v":0},{"$f":" IF(AE$635 = 1, AE575, IF($H549 < 0, MAX($H549 - SUM($L655:AD655), $H549 * (AE601 + AE627)), MAX(0, MIN($H549 - SUM($L655:AD655), $H549 *  (AE601 + AE627)))))","v":0.39237942434456979},{"$f":" IF(AF$635 = 1, AF575, IF($H549 < 0, MAX($H549 - SUM($L655:AE655), $H549 * (AF601 + AF627)), MAX(0, MIN($H549 - SUM($L655:AE655), $H549 *  (AF601 + AF627)))))","v":0.39237942434456979},{"$f":" IF(AG$635 = 1, AG575, IF($H549 < 0, MAX($H549 - SUM($L655:AF655), $H549 * (AG601 + AG627)), MAX(0, MIN($H549 - SUM($L655:AF655), $H549 *  (AG601 + AG627)))))","v":0.39237942434456979},{"$f":" IF(AH$635 = 1, AH575, IF($H549 < 0, MAX($H549 - SUM($L655:AG655), $H549 * (AH601 + AH627)), MAX(0, MIN($H549 - SUM($L655:AG655), $H549 *  (AH601 + AH627)))))","v":0.39237942434456979},{"$f":" IF(AI$635 = 1, AI575, IF($H549 < 0, MAX($H549 - SUM($L655:AH655), $H549 * (AI601 + AI627)), MAX(0, MIN($H549 - SUM($L655:AH655), $H549 *  (AI601 + AI627)))))","v":0.39237942434456979},{"$f":" IF(AJ$635 = 1, AJ575, IF($H549 < 0, MAX($H549 - SUM($L655:AI655), $H549 * (AJ601 + AJ627)), MAX(0, MIN($H549 - SUM($L655:AI655), $H549 *  (AJ601 + AJ627)))))","v":0.39237942434456979},{"$f":" IF(AK$635 = 1, AK575, IF($H549 < 0, MAX($H549 - SUM($L655:AJ655), $H549 * (AK601 + AK627)), MAX(0, MIN($H549 - SUM($L655:AJ655), $H549 *  (AK601 + AK627)))))","v":0.39237942434457096},{"$f":" IF(AL$635 = 1, AL575, IF($H549 < 0, MAX($H549 - SUM($L655:AK655), $H549 * (AL601 + AL627)), MAX(0, MIN($H549 - SUM($L655:AK655), $H549 *  (AL601 + AL627)))))","v":0.39237942434457096},{"$f":" IF(AM$635 = 1, AM575, IF($H549 < 0, MAX($H549 - SUM($L655:AL655), $H549 * (AM601 + AM627)), MAX(0, MIN($H549 - SUM($L655:AL655), $H549 *  (AM601 + AM627)))))","v":0.39237942434457096},{"$f":" IF(AN$635 = 1, AN575, IF($H549 < 0, MAX($H549 - SUM($L655:AM655), $H549 * (AN601 + AN627)), MAX(0, MIN($H549 - SUM($L655:AM655), $H549 *  (AN601 + AN627)))))","v":0.39237942434457096},{"$f":" IF(AO$635 = 1, AO575, IF($H549 < 0, MAX($H549 - SUM($L655:AN655), $H549 * (AO601 + AO627)), MAX(0, MIN($H549 - SUM($L655:AN655), $H549 *  (AO601 + AO627)))))","v":0.39237942434457096},{"$f":" IF(AP$635 = 1, AP575, IF($H549 < 0, MAX($H549 - SUM($L655:AO655), $H549 * (AP601 + AP627)), MAX(0, MIN($H549 - SUM($L655:AO655), $H549 *  (AP601 + AP627)))))","v":0.39237942434457096},{"$f":" IF(AQ$635 = 1, AQ575, IF($H549 < 0, MAX($H549 - SUM($L655:AP655), $H549 * (AQ601 + AQ627)), MAX(0, MIN($H549 - SUM($L655:AP655), $H549 *  (AQ601 + AQ627)))))","v":0.39237942434457096},{"$f":" IF(AR$635 = 1, AR575, IF($H549 < 0, MAX($H549 - SUM($L655:AQ655), $H549 * (AR601 + AR627)), MAX(0, MIN($H549 - SUM($L655:AQ655), $H549 *  (AR601 + AR627)))))","v":0.39237942434457096},{"$f":" IF(AS$635 = 1, AS575, IF($H549 < 0, MAX($H549 - SUM($L655:AR655), $H549 * (AS601 + AS627)), MAX(0, MIN($H549 - SUM($L655:AR655), $H549 *  (AS601 + AS627)))))","v":0.39237942434457096},{"$f":" IF(AT$635 = 1, AT575, IF($H549 < 0, MAX($H549 - SUM($L655:AS655), $H549 * (AT601 + AT627)), MAX(0, MIN($H549 - SUM($L655:AS655), $H549 *  (AT601 + AT627)))))","v":0.39237942434457096},{"$f":" IF(AU$635 = 1, AU575, IF($H549 < 0, MAX($H549 - SUM($L655:AT655), $H549 * (AU601 + AU627)), MAX(0, MIN($H549 - SUM($L655:AT655), $H549 *  (AU601 + AU627)))))","v":0.39237942434457096},{"$f":" IF(AV$635 = 1, AV575, IF($H549 < 0, MAX($H549 - SUM($L655:AU655), $H549 * (AV601 + AV627)), MAX(0, MIN($H549 - SUM($L655:AU655), $H549 *  (AV601 + AV627)))))","v":0.39237942434457096},{"$f":" IF(AW$635 = 1, AW575, IF($H549 < 0, MAX($H549 - SUM($L655:AV655), $H549 * (AW601 + AW627)), MAX(0, MIN($H549 - SUM($L655:AV655), $H549 *  (AW601 + AW627)))))","v":0.39237942434457096},{"$f":" IF(AX$635 = 1, AX575, IF($H549 < 0, MAX($H549 - SUM($L655:AW655), $H549 * (AX601 + AX627)), MAX(0, MIN($H549 - SUM($L655:AW655), $H549 *  (AX601 + AX627)))))","v":0.39237942434457096},{"$f":" IF(AY$635 = 1, AY575, IF($H549 < 0, MAX($H549 - SUM($L655:AX655), $H549 * (AY601 + AY627)), MAX(0, MIN($H549 - SUM($L655:AX655), $H549 *  (AY601 + AY627)))))","v":0.2615862828963807},{"$f":" IF(AZ$635 = 1, AZ575, IF($H549 < 0, MAX($H549 - SUM($L655:AY655), $H549 * (AZ601 + AZ627)), MAX(0, MIN($H549 - SUM($L655:AY655), $H549 *  (AZ601 + AZ627)))))","v":0.2615862828963807},{"$f":" IF(BA$635 = 1, BA575, IF($H549 < 0, MAX($H549 - SUM($L655:AZ655), $H549 * (BA601 + BA627)), MAX(0, MIN($H549 - SUM($L655:AZ655), $H549 *  (BA601 + BA627)))))","v":0.2615862828963807},{"$f":" IF(BB$635 = 1, BB575, IF($H549 < 0, MAX($H549 - SUM($L655:BA655), $H549 * (BB601 + BB627)), MAX(0, MIN($H549 - SUM($L655:BA655), $H549 *  (BB601 + BB627)))))","v":0.2615862828963807},{"$f":" IF(BC$635 = 1, BC575, IF($H549 < 0, MAX($H549 - SUM($L655:BB655), $H549 * (BC601 + BC627)), MAX(0, MIN($H549 - SUM($L655:BB655), $H549 *  (BC601 + BC627)))))","v":0.2615862828963807},{"$f":" IF(BD$635 = 1, BD575, IF($H549 < 0, MAX($H549 - SUM($L655:BC655), $H549 * (BD601 + BD627)), MAX(0, MIN($H549 - SUM($L655:BC655), $H549 *  (BD601 + BD627)))))","v":0.2615862828963807},{"$f":" IF(BE$635 = 1, BE575, IF($H549 < 0, MAX($H549 - SUM($L655:BD655), $H549 * (BE601 + BE627)), MAX(0, MIN($H549 - SUM($L655:BD655), $H549 *  (BE601 + BE627)))))","v":0.2615862828963807},{"$f":" IF(BF$635 = 1, BF575, IF($H549 < 0, MAX($H549 - SUM($L655:BE655), $H549 * (BF601 + BF627)), MAX(0, MIN($H549 - SUM($L655:BE655), $H549 *  (BF601 + BF627)))))","v":0.2615862828963807},{"$f":" IF(BG$635 = 1, BG575, IF($H549 < 0, MAX($H549 - SUM($L655:BF655), $H549 * (BG601 + BG627)), MAX(0, MIN($H549 - SUM($L655:BF655), $H549 *  (BG601 + BG627)))))","v":0.2615862828963807},{"$f":" IF(BH$635 = 1, BH575, IF($H549 < 0, MAX($H549 - SUM($L655:BG655), $H549 * (BH601 + BH627)), MAX(0, MIN($H549 - SUM($L655:BG655), $H549 *  (BH601 + BH627)))))","v":0.2615862828963807},{"$f":" IF(BI$635 = 1, BI575, IF($H549 < 0, MAX($H549 - SUM($L655:BH655), $H549 * (BI601 + BI627)), MAX(0, MIN($H549 - SUM($L655:BH655), $H549 *  (BI601 + BI627)))))","v":0.2615862828963807},{"$f":" IF(BJ$635 = 1, BJ575, IF($H549 < 0, MAX($H549 - SUM($L655:BI655), $H549 * (BJ601 + BJ627)), MAX(0, MIN($H549 - SUM($L655:BI655), $H549 *  (BJ601 + BJ627)))))","v":0.2615862828963807},{"$f":" IF(BK$635 = 1, BK575, IF($H549 < 0, MAX($H549 - SUM($L655:BJ655), $H549 * (BK601 + BK627)), MAX(0, MIN($H549 - SUM($L655:BJ655), $H549 *  (BK601 + BK627)))))","v":0.2615862828963807},{"$f":" IF(BL$635 = 1, BL575, IF($H549 < 0, MAX($H549 - SUM($L655:BK655), $H549 * (BL601 + BL627)), MAX(0, MIN($H549 - SUM($L655:BK655), $H549 *  (BL601 + BL627)))))","v":0.2615862828963807},{"$f":" IF(BM$635 = 1, BM575, IF($H549 < 0, MAX($H549 - SUM($L655:BL655), $H549 * (BM601 + BM627)), MAX(0, MIN($H549 - SUM($L655:BL655), $H549 *  (BM601 + BM627)))))","v":0.2615862828963807},{"$f":" IF(BN$635 = 1, BN575, IF($H549 < 0, MAX($H549 - SUM($L655:BM655), $H549 * (BN601 + BN627)), MAX(0, MIN($H549 - SUM($L655:BM655), $H549 *  (BN601 + BN627)))))","v":0.2615862828963807},{"$f":" IF(BO$635 = 1, BO575, IF($H549 < 0, MAX($H549 - SUM($L655:BN655), $H549 * (BO601 + BO627)), MAX(0, MIN($H549 - SUM($L655:BN655), $H549 *  (BO601 + BO627)))))","v":0.2615862828963807},{"$f":" IF(BP$635 = 1, BP575, IF($H549 < 0, MAX($H549 - SUM($L655:BO655), $H549 * (BP601 + BP627)), MAX(0, MIN($H549 - SUM($L655:BO655), $H549 *  (BP601 + BP627)))))","v":0.2615862828963807},{"$f":" IF(BQ$635 = 1, BQ575, IF($H549 < 0, MAX($H549 - SUM($L655:BP655), $H549 * (BQ601 + BQ627)), MAX(0, MIN($H549 - SUM($L655:BP655), $H549 *  (BQ601 + BQ627)))))","v":0.2615862828963807},{"$f":" IF(BR$635 = 1, BR575, IF($H549 < 0, MAX($H549 - SUM($L655:BQ655), $H549 * (BR601 + BR627)), MAX(0, MIN($H549 - SUM($L655:BQ655), $H549 *  (BR601 + BR627)))))","v":0.26158628289637598},{"$f":" IF(BS$635 = 1, BS575, IF($H549 < 0, MAX($H549 - SUM($L655:BR655), $H549 * (BS601 + BS627)), MAX(0, MIN($H549 - SUM($L655:BR655), $H549 *  (BS601 + BS627)))))","v":0},{"$f":" IF(BT$635 = 1, BT575, IF($H549 < 0, MAX($H549 - SUM($L655:BS655), $H549 * (BT601 + BT627)), MAX(0, MIN($H549 - SUM($L655:BS655), $H549 *  (BT601 + BT627)))))","v":0},{"$f":" IF(BU$635 = 1, BU575, IF($H549 < 0, MAX($H549 - SUM($L655:BT655), $H549 * (BU601 + BU627)), MAX(0, MIN($H549 - SUM($L655:BT655), $H549 *  (BU601 + BU627)))))","v":0},{"$f":" IF(BV$635 = 1, BV575, IF($H549 < 0, MAX($H549 - SUM($L655:BU655), $H549 * (BV601 + BV627)), MAX(0, MIN($H549 - SUM($L655:BU655), $H549 *  (BV601 + BV627)))))","v":0},{"$f":" IF(BW$635 = 1, BW575, IF($H549 < 0, MAX($H549 - SUM($L655:BV655), $H549 * (BW601 + BW627)), MAX(0, MIN($H549 - SUM($L655:BV655), $H549 *  (BW601 + BW627)))))","v":0},{"$f":" IF(BX$635 = 1, BX575, IF($H549 < 0, MAX($H549 - SUM($L655:BW655), $H549 * (BX601 + BX627)), MAX(0, MIN($H549 - SUM($L655:BW655), $H549 *  (BX601 + BX627)))))","v":0},{"$f":" IF(BY$635 = 1, BY575, IF($H549 < 0, MAX($H549 - SUM($L655:BX655), $H549 * (BY601 + BY627)), MAX(0, MIN($H549 - SUM($L655:BX655), $H549 *  (BY601 + BY627)))))","v":0},{"$f":" IF(BZ$635 = 1, BZ575, IF($H549 < 0, MAX($H549 - SUM($L655:BY655), $H549 * (BZ601 + BZ627)), MAX(0, MIN($H549 - SUM($L655:BY655), $H549 *  (BZ601 + BZ627)))))","v":0},{"$f":" IF(CA$635 = 1, CA575, IF($H549 < 0, MAX($H549 - SUM($L655:BZ655), $H549 * (CA601 + CA627)), MAX(0, MIN($H549 - SUM($L655:BZ655), $H549 *  (CA601 + CA627)))))","v":0}]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$53, \"dd mmm yy\") & \" - real - TN\"","v":"Depreciation - capex addition - 01 Oct 12 - real - TN"},null,null,null,"GBP m",null,8.0039034657377961,null,{"$f":" IF(M$635 = 1, M576, IF($H550 < 0, MAX($H550 - SUM($L656:L656), $H550 * (M602 + M628)), MAX(0, MIN($H550 - SUM($L656:L656), $H550 *  (M602 + M628)))))","v":0},{"$f":" IF(N$635 = 1, N576, IF($H550 < 0, MAX($H550 - SUM($L656:M656), $H550 * (N602 + N628)), MAX(0, MIN($H550 - SUM($L656:M656), $H550 *  (N602 + N628)))))","v":0},{"$f":" IF(O$635 = 1, O576, IF($H550 < 0, MAX($H550 - SUM($L656:N656), $H550 * (O602 + O628)), MAX(0, MIN($H550 - SUM($L656:N656), $H550 *  (O602 + O628)))))","v":0},{"$f":" IF(P$635 = 1, P576, IF($H550 < 0, MAX($H550 - SUM($L656:O656), $H550 * (P602 + P628)), MAX(0, MIN($H550 - SUM($L656:O656), $H550 *  (P602 + P628)))))","v":0},{"$f":" IF(Q$635 = 1, Q576, IF($H550 < 0, MAX($H550 - SUM($L656:P656), $H550 * (Q602 + Q628)), MAX(0, MIN($H550 - SUM($L656:P656), $H550 *  (Q602 + Q628)))))","v":0},{"$f":" IF(R$635 = 1, R576, IF($H550 < 0, MAX($H550 - SUM($L656:Q656), $H550 * (R602 + R628)), MAX(0, MIN($H550 - SUM($L656:Q656), $H550 *  (R602 + R628)))))","v":0},{"$f":" IF(S$635 = 1, S576, IF($H550 < 0, MAX($H550 - SUM($L656:R656), $H550 * (S602 + S628)), MAX(0, MIN($H550 - SUM($L656:R656), $H550 *  (S602 + S628)))))","v":0},{"$f":" IF(T$635 = 1, T576, IF($H550 < 0, MAX($H550 - SUM($L656:S656), $H550 * (T602 + T628)), MAX(0, MIN($H550 - SUM($L656:S656), $H550 *  (T602 + T628)))))","v":0},{"$f":" IF(U$635 = 1, U576, IF($H550 < 0, MAX($H550 - SUM($L656:T656), $H550 * (U602 + U628)), MAX(0, MIN($H550 - SUM($L656:T656), $H550 *  (U602 + U628)))))","v":0},{"$f":" IF(V$635 = 1, V576, IF($H550 < 0, MAX($H550 - SUM($L656:U656), $H550 * (V602 + V628)), MAX(0, MIN($H550 - SUM($L656:U656), $H550 *  (V602 + V628)))))","v":0},{"$f":" IF(W$635 = 1, W576, IF($H550 < 0, MAX($H550 - SUM($L656:V656), $H550 * (W602 + W628)), MAX(0, MIN($H550 - SUM($L656:V656), $H550 *  (W602 + W628)))))","v":0},{"$f":" IF(X$635 = 1, X576, IF($H550 < 0, MAX($H550 - SUM($L656:W656), $H550 * (X602 + X628)), MAX(0, MIN($H550 - SUM($L656:W656), $H550 *  (X602 + X628)))))","v":0},{"$f":" IF(Y$635 = 1, Y576, IF($H550 < 0, MAX($H550 - SUM($L656:X656), $H550 * (Y602 + Y628)), MAX(0, MIN($H550 - SUM($L656:X656), $H550 *  (Y602 + Y628)))))","v":0},{"$f":" IF(Z$635 = 1, Z576, IF($H550 < 0, MAX($H550 - SUM($L656:Y656), $H550 * (Z602 + Z628)), MAX(0, MIN($H550 - SUM($L656:Y656), $H550 *  (Z602 + Z628)))))","v":0},{"$f":" IF(AA$635 = 1, AA576, IF($H550 < 0, MAX($H550 - SUM($L656:Z656), $H550 * (AA602 + AA628)), MAX(0, MIN($H550 - SUM($L656:Z656), $H550 *  (AA602 + AA628)))))","v":0},{"$f":" IF(AB$635 = 1, AB576, IF($H550 < 0, MAX($H550 - SUM($L656:AA656), $H550 * (AB602 + AB628)), MAX(0, MIN($H550 - SUM($L656:AA656), $H550 *  (AB602 + AB628)))))","v":0},{"$f":" IF(AC$635 = 1, AC576, IF($H550 < 0, MAX($H550 - SUM($L656:AB656), $H550 * (AC602 + AC628)), MAX(0, MIN($H550 - SUM($L656:AB656), $H550 *  (AC602 + AC628)))))","v":0},{"$f":" IF(AD$635 = 1, AD576, IF($H550 < 0, MAX($H550 - SUM($L656:AC656), $H550 * (AD602 + AD628)), MAX(0, MIN($H550 - SUM($L656:AC656), $H550 *  (AD602 + AD628)))))","v":0},{"$f":" IF(AE$635 = 1, AE576, IF($H550 < 0, MAX($H550 - SUM($L656:AD656), $H550 * (AE602 + AE628)), MAX(0, MIN($H550 - SUM($L656:AD656), $H550 *  (AE602 + AE628)))))","v":0},{"$f":" IF(AF$635 = 1, AF576, IF($H550 < 0, MAX($H550 - SUM($L656:AE656), $H550 * (AF602 + AF628)), MAX(0, MIN($H550 - SUM($L656:AE656), $H550 *  (AF602 + AF628)))))","v":0.12005855198606699},{"$f":" IF(AG$635 = 1, AG576, IF($H550 < 0, MAX($H550 - SUM($L656:AF656), $H550 * (AG602 + AG628)), MAX(0, MIN($H550 - SUM($L656:AF656), $H550 *  (AG602 + AG628)))))","v":0.24011710397213426},{"$f":" IF(AH$635 = 1, AH576, IF($H550 < 0, MAX($H550 - SUM($L656:AG656), $H550 * (AH602 + AH628)), MAX(0, MIN($H550 - SUM($L656:AG656), $H550 *  (AH602 + AH628)))))","v":0.24011710397213426},{"$f":" IF(AI$635 = 1, AI576, IF($H550 < 0, MAX($H550 - SUM($L656:AH656), $H550 * (AI602 + AI628)), MAX(0, MIN($H550 - SUM($L656:AH656), $H550 *  (AI602 + AI628)))))","v":0.24011710397213426},{"$f":" IF(AJ$635 = 1, AJ576, IF($H550 < 0, MAX($H550 - SUM($L656:AI656), $H550 * (AJ602 + AJ628)), MAX(0, MIN($H550 - SUM($L656:AI656), $H550 *  (AJ602 + AJ628)))))","v":0.24011710397213426},{"$f":" IF(AK$635 = 1, AK576, IF($H550 < 0, MAX($H550 - SUM($L656:AJ656), $H550 * (AK602 + AK628)), MAX(0, MIN($H550 - SUM($L656:AJ656), $H550 *  (AK602 + AK628)))))","v":0.24011710397213387},{"$f":" IF(AL$635 = 1, AL576, IF($H550 < 0, MAX($H550 - SUM($L656:AK656), $H550 * (AL602 + AL628)), MAX(0, MIN($H550 - SUM($L656:AK656), $H550 *  (AL602 + AL628)))))","v":0.24011710397213387},{"$f":" IF(AM$635 = 1, AM576, IF($H550 < 0, MAX($H550 - SUM($L656:AL656), $H550 * (AM602 + AM628)), MAX(0, MIN($H550 - SUM($L656:AL656), $H550 *  (AM602 + AM628)))))","v":0.24011710397213387},{"$f":" IF(AN$635 = 1, AN576, IF($H550 < 0, MAX($H550 - SUM($L656:AM656), $H550 * (AN602 + AN628)), MAX(0, MIN($H550 - SUM($L656:AM656), $H550 *  (AN602 + AN628)))))","v":0.24011710397213387},{"$f":" IF(AO$635 = 1, AO576, IF($H550 < 0, MAX($H550 - SUM($L656:AN656), $H550 * (AO602 + AO628)), MAX(0, MIN($H550 - SUM($L656:AN656), $H550 *  (AO602 + AO628)))))","v":0.24011710397213387},{"$f":" IF(AP$635 = 1, AP576, IF($H550 < 0, MAX($H550 - SUM($L656:AO656), $H550 * (AP602 + AP628)), MAX(0, MIN($H550 - SUM($L656:AO656), $H550 *  (AP602 + AP628)))))","v":0.24011710397213387},{"$f":" IF(AQ$635 = 1, AQ576, IF($H550 < 0, MAX($H550 - SUM($L656:AP656), $H550 * (AQ602 + AQ628)), MAX(0, MIN($H550 - SUM($L656:AP656), $H550 *  (AQ602 + AQ628)))))","v":0.24011710397213387},{"$f":" IF(AR$635 = 1, AR576, IF($H550 < 0, MAX($H550 - SUM($L656:AQ656), $H550 * (AR602 + AR628)), MAX(0, MIN($H550 - SUM($L656:AQ656), $H550 *  (AR602 + AR628)))))","v":0.24011710397213387},{"$f":" IF(AS$635 = 1, AS576, IF($H550 < 0, MAX($H550 - SUM($L656:AR656), $H550 * (AS602 + AS628)), MAX(0, MIN($H550 - SUM($L656:AR656), $H550 *  (AS602 + AS628)))))","v":0.24011710397213387},{"$f":" IF(AT$635 = 1, AT576, IF($H550 < 0, MAX($H550 - SUM($L656:AS656), $H550 * (AT602 + AT628)), MAX(0, MIN($H550 - SUM($L656:AS656), $H550 *  (AT602 + AT628)))))","v":0.24011710397213387},{"$f":" IF(AU$635 = 1, AU576, IF($H550 < 0, MAX($H550 - SUM($L656:AT656), $H550 * (AU602 + AU628)), MAX(0, MIN($H550 - SUM($L656:AT656), $H550 *  (AU602 + AU628)))))","v":0.24011710397213387},{"$f":" IF(AV$635 = 1, AV576, IF($H550 < 0, MAX($H550 - SUM($L656:AU656), $H550 * (AV602 + AV628)), MAX(0, MIN($H550 - SUM($L656:AU656), $H550 *  (AV602 + AV628)))))","v":0.24011710397213387},{"$f":" IF(AW$635 = 1, AW576, IF($H550 < 0, MAX($H550 - SUM($L656:AV656), $H550 * (AW602 + AW628)), MAX(0, MIN($H550 - SUM($L656:AV656), $H550 *  (AW602 + AW628)))))","v":0.24011710397213387},{"$f":" IF(AX$635 = 1, AX576, IF($H550 < 0, MAX($H550 - SUM($L656:AW656), $H550 * (AX602 + AX628)), MAX(0, MIN($H550 - SUM($L656:AW656), $H550 *  (AX602 + AX628)))))","v":0.24011710397213387},{"$f":" IF(AY$635 = 1, AY576, IF($H550 < 0, MAX($H550 - SUM($L656:AX656), $H550 * (AY602 + AY628)), MAX(0, MIN($H550 - SUM($L656:AX656), $H550 *  (AY602 + AY628)))))","v":0.24011710397213387},{"$f":" IF(AZ$635 = 1, AZ576, IF($H550 < 0, MAX($H550 - SUM($L656:AY656), $H550 * (AZ602 + AZ628)), MAX(0, MIN($H550 - SUM($L656:AY656), $H550 *  (AZ602 + AZ628)))))","v":0.2000975866434449},{"$f":" IF(BA$635 = 1, BA576, IF($H550 < 0, MAX($H550 - SUM($L656:AZ656), $H550 * (BA602 + BA628)), MAX(0, MIN($H550 - SUM($L656:AZ656), $H550 *  (BA602 + BA628)))))","v":0.16007806931475593},{"$f":" IF(BB$635 = 1, BB576, IF($H550 < 0, MAX($H550 - SUM($L656:BA656), $H550 * (BB602 + BB628)), MAX(0, MIN($H550 - SUM($L656:BA656), $H550 *  (BB602 + BB628)))))","v":0.16007806931475593},{"$f":" IF(BC$635 = 1, BC576, IF($H550 < 0, MAX($H550 - SUM($L656:BB656), $H550 * (BC602 + BC628)), MAX(0, MIN($H550 - SUM($L656:BB656), $H550 *  (BC602 + BC628)))))","v":0.16007806931475593},{"$f":" IF(BD$635 = 1, BD576, IF($H550 < 0, MAX($H550 - SUM($L656:BC656), $H550 * (BD602 + BD628)), MAX(0, MIN($H550 - SUM($L656:BC656), $H550 *  (BD602 + BD628)))))","v":0.16007806931475593},{"$f":" IF(BE$635 = 1, BE576, IF($H550 < 0, MAX($H550 - SUM($L656:BD656), $H550 * (BE602 + BE628)), MAX(0, MIN($H550 - SUM($L656:BD656), $H550 *  (BE602 + BE628)))))","v":0.16007806931475593},{"$f":" IF(BF$635 = 1, BF576, IF($H550 < 0, MAX($H550 - SUM($L656:BE656), $H550 * (BF602 + BF628)), MAX(0, MIN($H550 - SUM($L656:BE656), $H550 *  (BF602 + BF628)))))","v":0.16007806931475593},{"$f":" IF(BG$635 = 1, BG576, IF($H550 < 0, MAX($H550 - SUM($L656:BF656), $H550 * (BG602 + BG628)), MAX(0, MIN($H550 - SUM($L656:BF656), $H550 *  (BG602 + BG628)))))","v":0.16007806931475593},{"$f":" IF(BH$635 = 1, BH576, IF($H550 < 0, MAX($H550 - SUM($L656:BG656), $H550 * (BH602 + BH628)), MAX(0, MIN($H550 - SUM($L656:BG656), $H550 *  (BH602 + BH628)))))","v":0.16007806931475593},{"$f":" IF(BI$635 = 1, BI576, IF($H550 < 0, MAX($H550 - SUM($L656:BH656), $H550 * (BI602 + BI628)), MAX(0, MIN($H550 - SUM($L656:BH656), $H550 *  (BI602 + BI628)))))","v":0.16007806931475593},{"$f":" IF(BJ$635 = 1, BJ576, IF($H550 < 0, MAX($H550 - SUM($L656:BI656), $H550 * (BJ602 + BJ628)), MAX(0, MIN($H550 - SUM($L656:BI656), $H550 *  (BJ602 + BJ628)))))","v":0.16007806931475593},{"$f":" IF(BK$635 = 1, BK576, IF($H550 < 0, MAX($H550 - SUM($L656:BJ656), $H550 * (BK602 + BK628)), MAX(0, MIN($H550 - SUM($L656:BJ656), $H550 *  (BK602 + BK628)))))","v":0.16007806931475593},{"$f":" IF(BL$635 = 1, BL576, IF($H550 < 0, MAX($H550 - SUM($L656:BK656), $H550 * (BL602 + BL628)), MAX(0, MIN($H550 - SUM($L656:BK656), $H550 *  (BL602 + BL628)))))","v":0.16007806931475593},{"$f":" IF(BM$635 = 1, BM576, IF($H550 < 0, MAX($H550 - SUM($L656:BL656), $H550 * (BM602 + BM628)), MAX(0, MIN($H550 - SUM($L656:BL656), $H550 *  (BM602 + BM628)))))","v":0.16007806931475593},{"$f":" IF(BN$635 = 1, BN576, IF($H550 < 0, MAX($H550 - SUM($L656:BM656), $H550 * (BN602 + BN628)), MAX(0, MIN($H550 - SUM($L656:BM656), $H550 *  (BN602 + BN628)))))","v":0.16007806931475593},{"$f":" IF(BO$635 = 1, BO576, IF($H550 < 0, MAX($H550 - SUM($L656:BN656), $H550 * (BO602 + BO628)), MAX(0, MIN($H550 - SUM($L656:BN656), $H550 *  (BO602 + BO628)))))","v":0.16007806931475593},{"$f":" IF(BP$635 = 1, BP576, IF($H550 < 0, MAX($H550 - SUM($L656:BO656), $H550 * (BP602 + BP628)), MAX(0, MIN($H550 - SUM($L656:BO656), $H550 *  (BP602 + BP628)))))","v":0.16007806931475593},{"$f":" IF(BQ$635 = 1, BQ576, IF($H550 < 0, MAX($H550 - SUM($L656:BP656), $H550 * (BQ602 + BQ628)), MAX(0, MIN($H550 - SUM($L656:BP656), $H550 *  (BQ602 + BQ628)))))","v":0.16007806931475593},{"$f":" IF(BR$635 = 1, BR576, IF($H550 < 0, MAX($H550 - SUM($L656:BQ656), $H550 * (BR602 + BR628)), MAX(0, MIN($H550 - SUM($L656:BQ656), $H550 *  (BR602 + BR628)))))","v":0.16007806931475593},{"$f":" IF(BS$635 = 1, BS576, IF($H550 < 0, MAX($H550 - SUM($L656:BR656), $H550 * (BS602 + BS628)), MAX(0, MIN($H550 - SUM($L656:BR656), $H550 *  (BS602 + BS628)))))","v":0.16007806931475593},{"$f":" IF(BT$635 = 1, BT576, IF($H550 < 0, MAX($H550 - SUM($L656:BS656), $H550 * (BT602 + BT628)), MAX(0, MIN($H550 - SUM($L656:BS656), $H550 *  (BT602 + BT628)))))","v":8.0039034657374053E-2},{"$f":" IF(BU$635 = 1, BU576, IF($H550 < 0, MAX($H550 - SUM($L656:BT656), $H550 * (BU602 + BU628)), MAX(0, MIN($H550 - SUM($L656:BT656), $H550 *  (BU602 + BU628)))))","v":0},{"$f":" IF(BV$635 = 1, BV576, IF($H550 < 0, MAX($H550 - SUM($L656:BU656), $H550 * (BV602 + BV628)), MAX(0, MIN($H550 - SUM($L656:BU656), $H550 *  (BV602 + BV628)))))","v":0},{"$f":" IF(BW$635 = 1, BW576, IF($H550 < 0, MAX($H550 - SUM($L656:BV656), $H550 * (BW602 + BW628)), MAX(0, MIN($H550 - SUM($L656:BV656), $H550 *  (BW602 + BW628)))))","v":0},{"$f":" IF(BX$635 = 1, BX576, IF($H550 < 0, MAX($H550 - SUM($L656:BW656), $H550 * (BX602 + BX628)), MAX(0, MIN($H550 - SUM($L656:BW656), $H550 *  (BX602 + BX628)))))","v":0},{"$f":" IF(BY$635 = 1, BY576, IF($H550 < 0, MAX($H550 - SUM($L656:BX656), $H550 * (BY602 + BY628)), MAX(0, MIN($H550 - SUM($L656:BX656), $H550 *  (BY602 + BY628)))))","v":0},{"$f":" IF(BZ$635 = 1, BZ576, IF($H550 < 0, MAX($H550 - SUM($L656:BY656), $H550 * (BZ602 + BZ628)), MAX(0, MIN($H550 - SUM($L656:BY656), $H550 *  (BZ602 + BZ628)))))","v":0},{"$f":" IF(CA$635 = 1, CA576, IF($H550 < 0, MAX($H550 - SUM($L656:BZ656), $H550 * (CA602 + CA628)), MAX(0, MIN($H550 - SUM($L656:BZ656), $H550 *  (CA602 + CA628)))))","v":0}]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$54, \"dd mmm yy\") & \" - real - TN\"","v":"Depreciation - capex addition - 01 Oct 13 - real - TN"},null,null,null,"GBP m",null,11.029418544928042,null,{"$f":" IF(M$635 = 1, M577, IF($H551 < 0, MAX($H551 - SUM($L657:L657), $H551 * (M603 + M629)), MAX(0, MIN($H551 - SUM($L657:L657), $H551 *  (M603 + M629)))))","v":0},{"$f":" IF(N$635 = 1, N577, IF($H551 < 0, MAX($H551 - SUM($L657:M657), $H551 * (N603 + N629)), MAX(0, MIN($H551 - SUM($L657:M657), $H551 *  (N603 + N629)))))","v":0},{"$f":" IF(O$635 = 1, O577, IF($H551 < 0, MAX($H551 - SUM($L657:N657), $H551 * (O603 + O629)), MAX(0, MIN($H551 - SUM($L657:N657), $H551 *  (O603 + O629)))))","v":0},{"$f":" IF(P$635 = 1, P577, IF($H551 < 0, MAX($H551 - SUM($L657:O657), $H551 * (P603 + P629)), MAX(0, MIN($H551 - SUM($L657:O657), $H551 *  (P603 + P629)))))","v":0},{"$f":" IF(Q$635 = 1, Q577, IF($H551 < 0, MAX($H551 - SUM($L657:P657), $H551 * (Q603 + Q629)), MAX(0, MIN($H551 - SUM($L657:P657), $H551 *  (Q603 + Q629)))))","v":0},{"$f":" IF(R$635 = 1, R577, IF($H551 < 0, MAX($H551 - SUM($L657:Q657), $H551 * (R603 + R629)), MAX(0, MIN($H551 - SUM($L657:Q657), $H551 *  (R603 + R629)))))","v":0},{"$f":" IF(S$635 = 1, S577, IF($H551 < 0, MAX($H551 - SUM($L657:R657), $H551 * (S603 + S629)), MAX(0, MIN($H551 - SUM($L657:R657), $H551 *  (S603 + S629)))))","v":0},{"$f":" IF(T$635 = 1, T577, IF($H551 < 0, MAX($H551 - SUM($L657:S657), $H551 * (T603 + T629)), MAX(0, MIN($H551 - SUM($L657:S657), $H551 *  (T603 + T629)))))","v":0},{"$f":" IF(U$635 = 1, U577, IF($H551 < 0, MAX($H551 - SUM($L657:T657), $H551 * (U603 + U629)), MAX(0, MIN($H551 - SUM($L657:T657), $H551 *  (U603 + U629)))))","v":0},{"$f":" IF(V$635 = 1, V577, IF($H551 < 0, MAX($H551 - SUM($L657:U657), $H551 * (V603 + V629)), MAX(0, MIN($H551 - SUM($L657:U657), $H551 *  (V603 + V629)))))","v":0},{"$f":" IF(W$635 = 1, W577, IF($H551 < 0, MAX($H551 - SUM($L657:V657), $H551 * (W603 + W629)), MAX(0, MIN($H551 - SUM($L657:V657), $H551 *  (W603 + W629)))))","v":0},{"$f":" IF(X$635 = 1, X577, IF($H551 < 0, MAX($H551 - SUM($L657:W657), $H551 * (X603 + X629)), MAX(0, MIN($H551 - SUM($L657:W657), $H551 *  (X603 + X629)))))","v":0},{"$f":" IF(Y$635 = 1, Y577, IF($H551 < 0, MAX($H551 - SUM($L657:X657), $H551 * (Y603 + Y629)), MAX(0, MIN($H551 - SUM($L657:X657), $H551 *  (Y603 + Y629)))))","v":0},{"$f":" IF(Z$635 = 1, Z577, IF($H551 < 0, MAX($H551 - SUM($L657:Y657), $H551 * (Z603 + Z629)), MAX(0, MIN($H551 - SUM($L657:Y657), $H551 *  (Z603 + Z629)))))","v":0},{"$f":" IF(AA$635 = 1, AA577, IF($H551 < 0, MAX($H551 - SUM($L657:Z657), $H551 * (AA603 + AA629)), MAX(0, MIN($H551 - SUM($L657:Z657), $H551 *  (AA603 + AA629)))))","v":0},{"$f":" IF(AB$635 = 1, AB577, IF($H551 < 0, MAX($H551 - SUM($L657:AA657), $H551 * (AB603 + AB629)), MAX(0, MIN($H551 - SUM($L657:AA657), $H551 *  (AB603 + AB629)))))","v":0},{"$f":" IF(AC$635 = 1, AC577, IF($H551 < 0, MAX($H551 - SUM($L657:AB657), $H551 * (AC603 + AC629)), MAX(0, MIN($H551 - SUM($L657:AB657), $H551 *  (AC603 + AC629)))))","v":0},{"$f":" IF(AD$635 = 1, AD577, IF($H551 < 0, MAX($H551 - SUM($L657:AC657), $H551 * (AD603 + AD629)), MAX(0, MIN($H551 - SUM($L657:AC657), $H551 *  (AD603 + AD629)))))","v":0},{"$f":" IF(AE$635 = 1, AE577, IF($H551 < 0, MAX($H551 - SUM($L657:AD657), $H551 * (AE603 + AE629)), MAX(0, MIN($H551 - SUM($L657:AD657), $H551 *  (AE603 + AE629)))))","v":0},{"$f":" IF(AF$635 = 1, AF577, IF($H551 < 0, MAX($H551 - SUM($L657:AE657), $H551 * (AF603 + AF629)), MAX(0, MIN($H551 - SUM($L657:AE657), $H551 *  (AF603 + AF629)))))","v":0},{"$f":" IF(AG$635 = 1, AG577, IF($H551 < 0, MAX($H551 - SUM($L657:AF657), $H551 * (AG603 + AG629)), MAX(0, MIN($H551 - SUM($L657:AF657), $H551 *  (AG603 + AG629)))))","v":0.16544127817392104},{"$f":" IF(AH$635 = 1, AH577, IF($H551 < 0, MAX($H551 - SUM($L657:AG657), $H551 * (AH603 + AH629)), MAX(0, MIN($H551 - SUM($L657:AG657), $H551 *  (AH603 + AH629)))))","v":0.33088255634784086},{"$f":" IF(AI$635 = 1, AI577, IF($H551 < 0, MAX($H551 - SUM($L657:AH657), $H551 * (AI603 + AI629)), MAX(0, MIN($H551 - SUM($L657:AH657), $H551 *  (AI603 + AI629)))))","v":0.33088255634784086},{"$f":" IF(AJ$635 = 1, AJ577, IF($H551 < 0, MAX($H551 - SUM($L657:AI657), $H551 * (AJ603 + AJ629)), MAX(0, MIN($H551 - SUM($L657:AI657), $H551 *  (AJ603 + AJ629)))))","v":0.33088255634784086},{"$f":" IF(AK$635 = 1, AK577, IF($H551 < 0, MAX($H551 - SUM($L657:AJ657), $H551 * (AK603 + AK629)), MAX(0, MIN($H551 - SUM($L657:AJ657), $H551 *  (AK603 + AK629)))))","v":0.33088255634784125},{"$f":" IF(AL$635 = 1, AL577, IF($H551 < 0, MAX($H551 - SUM($L657:AK657), $H551 * (AL603 + AL629)), MAX(0, MIN($H551 - SUM($L657:AK657), $H551 *  (AL603 + AL629)))))","v":0.33088255634784125},{"$f":" IF(AM$635 = 1, AM577, IF($H551 < 0, MAX($H551 - SUM($L657:AL657), $H551 * (AM603 + AM629)), MAX(0, MIN($H551 - SUM($L657:AL657), $H551 *  (AM603 + AM629)))))","v":0.33088255634784125},{"$f":" IF(AN$635 = 1, AN577, IF($H551 < 0, MAX($H551 - SUM($L657:AM657), $H551 * (AN603 + AN629)), MAX(0, MIN($H551 - SUM($L657:AM657), $H551 *  (AN603 + AN629)))))","v":0.33088255634784125},{"$f":" IF(AO$635 = 1, AO577, IF($H551 < 0, MAX($H551 - SUM($L657:AN657), $H551 * (AO603 + AO629)), MAX(0, MIN($H551 - SUM($L657:AN657), $H551 *  (AO603 + AO629)))))","v":0.33088255634784125},{"$f":" IF(AP$635 = 1, AP577, IF($H551 < 0, MAX($H551 - SUM($L657:AO657), $H551 * (AP603 + AP629)), MAX(0, MIN($H551 - SUM($L657:AO657), $H551 *  (AP603 + AP629)))))","v":0.33088255634784125},{"$f":" IF(AQ$635 = 1, AQ577, IF($H551 < 0, MAX($H551 - SUM($L657:AP657), $H551 * (AQ603 + AQ629)), MAX(0, MIN($H551 - SUM($L657:AP657), $H551 *  (AQ603 + AQ629)))))","v":0.33088255634784125},{"$f":" IF(AR$635 = 1, AR577, IF($H551 < 0, MAX($H551 - SUM($L657:AQ657), $H551 * (AR603 + AR629)), MAX(0, MIN($H551 - SUM($L657:AQ657), $H551 *  (AR603 + AR629)))))","v":0.33088255634784125},{"$f":" IF(AS$635 = 1, AS577, IF($H551 < 0, MAX($H551 - SUM($L657:AR657), $H551 * (AS603 + AS629)), MAX(0, MIN($H551 - SUM($L657:AR657), $H551 *  (AS603 + AS629)))))","v":0.33088255634784125},{"$f":" IF(AT$635 = 1, AT577, IF($H551 < 0, MAX($H551 - SUM($L657:AS657), $H551 * (AT603 + AT629)), MAX(0, MIN($H551 - SUM($L657:AS657), $H551 *  (AT603 + AT629)))))","v":0.33088255634784125},{"$f":" IF(AU$635 = 1, AU577, IF($H551 < 0, MAX($H551 - SUM($L657:AT657), $H551 * (AU603 + AU629)), MAX(0, MIN($H551 - SUM($L657:AT657), $H551 *  (AU603 + AU629)))))","v":0.33088255634784125},{"$f":" IF(AV$635 = 1, AV577, IF($H551 < 0, MAX($H551 - SUM($L657:AU657), $H551 * (AV603 + AV629)), MAX(0, MIN($H551 - SUM($L657:AU657), $H551 *  (AV603 + AV629)))))","v":0.33088255634784125},{"$f":" IF(AW$635 = 1, AW577, IF($H551 < 0, MAX($H551 - SUM($L657:AV657), $H551 * (AW603 + AW629)), MAX(0, MIN($H551 - SUM($L657:AV657), $H551 *  (AW603 + AW629)))))","v":0.33088255634784125},{"$f":" IF(AX$635 = 1, AX577, IF($H551 < 0, MAX($H551 - SUM($L657:AW657), $H551 * (AX603 + AX629)), MAX(0, MIN($H551 - SUM($L657:AW657), $H551 *  (AX603 + AX629)))))","v":0.33088255634784125},{"$f":" IF(AY$635 = 1, AY577, IF($H551 < 0, MAX($H551 - SUM($L657:AX657), $H551 * (AY603 + AY629)), MAX(0, MIN($H551 - SUM($L657:AX657), $H551 *  (AY603 + AY629)))))","v":0.33088255634784125},{"$f":" IF(AZ$635 = 1, AZ577, IF($H551 < 0, MAX($H551 - SUM($L657:AY657), $H551 * (AZ603 + AZ629)), MAX(0, MIN($H551 - SUM($L657:AY657), $H551 *  (AZ603 + AZ629)))))","v":0.33088255634784125},{"$f":" IF(BA$635 = 1, BA577, IF($H551 < 0, MAX($H551 - SUM($L657:AZ657), $H551 * (BA603 + BA629)), MAX(0, MIN($H551 - SUM($L657:AZ657), $H551 *  (BA603 + BA629)))))","v":0.27573546362320106},{"$f":" IF(BB$635 = 1, BB577, IF($H551 < 0, MAX($H551 - SUM($L657:BA657), $H551 * (BB603 + BB629)), MAX(0, MIN($H551 - SUM($L657:BA657), $H551 *  (BB603 + BB629)))))","v":0.22058837089856084},{"$f":" IF(BC$635 = 1, BC577, IF($H551 < 0, MAX($H551 - SUM($L657:BB657), $H551 * (BC603 + BC629)), MAX(0, MIN($H551 - SUM($L657:BB657), $H551 *  (BC603 + BC629)))))","v":0.22058837089856084},{"$f":" IF(BD$635 = 1, BD577, IF($H551 < 0, MAX($H551 - SUM($L657:BC657), $H551 * (BD603 + BD629)), MAX(0, MIN($H551 - SUM($L657:BC657), $H551 *  (BD603 + BD629)))))","v":0.22058837089856084},{"$f":" IF(BE$635 = 1, BE577, IF($H551 < 0, MAX($H551 - SUM($L657:BD657), $H551 * (BE603 + BE629)), MAX(0, MIN($H551 - SUM($L657:BD657), $H551 *  (BE603 + BE629)))))","v":0.22058837089856084},{"$f":" IF(BF$635 = 1, BF577, IF($H551 < 0, MAX($H551 - SUM($L657:BE657), $H551 * (BF603 + BF629)), MAX(0, MIN($H551 - SUM($L657:BE657), $H551 *  (BF603 + BF629)))))","v":0.22058837089856084},{"$f":" IF(BG$635 = 1, BG577, IF($H551 < 0, MAX($H551 - SUM($L657:BF657), $H551 * (BG603 + BG629)), MAX(0, MIN($H551 - SUM($L657:BF657), $H551 *  (BG603 + BG629)))))","v":0.22058837089856084},{"$f":" IF(BH$635 = 1, BH577, IF($H551 < 0, MAX($H551 - SUM($L657:BG657), $H551 * (BH603 + BH629)), MAX(0, MIN($H551 - SUM($L657:BG657), $H551 *  (BH603 + BH629)))))","v":0.22058837089856084},{"$f":" IF(BI$635 = 1, BI577, IF($H551 < 0, MAX($H551 - SUM($L657:BH657), $H551 * (BI603 + BI629)), MAX(0, MIN($H551 - SUM($L657:BH657), $H551 *  (BI603 + BI629)))))","v":0.22058837089856084},{"$f":" IF(BJ$635 = 1, BJ577, IF($H551 < 0, MAX($H551 - SUM($L657:BI657), $H551 * (BJ603 + BJ629)), MAX(0, MIN($H551 - SUM($L657:BI657), $H551 *  (BJ603 + BJ629)))))","v":0.22058837089856084},{"$f":" IF(BK$635 = 1, BK577, IF($H551 < 0, MAX($H551 - SUM($L657:BJ657), $H551 * (BK603 + BK629)), MAX(0, MIN($H551 - SUM($L657:BJ657), $H551 *  (BK603 + BK629)))))","v":0.22058837089856084},{"$f":" IF(BL$635 = 1, BL577, IF($H551 < 0, MAX($H551 - SUM($L657:BK657), $H551 * (BL603 + BL629)), MAX(0, MIN($H551 - SUM($L657:BK657), $H551 *  (BL603 + BL629)))))","v":0.22058837089856084},{"$f":" IF(BM$635 = 1, BM577, IF($H551 < 0, MAX($H551 - SUM($L657:BL657), $H551 * (BM603 + BM629)), MAX(0, MIN($H551 - SUM($L657:BL657), $H551 *  (BM603 + BM629)))))","v":0.22058837089856084},{"$f":" IF(BN$635 = 1, BN577, IF($H551 < 0, MAX($H551 - SUM($L657:BM657), $H551 * (BN603 + BN629)), MAX(0, MIN($H551 - SUM($L657:BM657), $H551 *  (BN603 + BN629)))))","v":0.22058837089856084},{"$f":" IF(BO$635 = 1, BO577, IF($H551 < 0, MAX($H551 - SUM($L657:BN657), $H551 * (BO603 + BO629)), MAX(0, MIN($H551 - SUM($L657:BN657), $H551 *  (BO603 + BO629)))))","v":0.22058837089856084},{"$f":" IF(BP$635 = 1, BP577, IF($H551 < 0, MAX($H551 - SUM($L657:BO657), $H551 * (BP603 + BP629)), MAX(0, MIN($H551 - SUM($L657:BO657), $H551 *  (BP603 + BP629)))))","v":0.22058837089856084},{"$f":" IF(BQ$635 = 1, BQ577, IF($H551 < 0, MAX($H551 - SUM($L657:BP657), $H551 * (BQ603 + BQ629)), MAX(0, MIN($H551 - SUM($L657:BP657), $H551 *  (BQ603 + BQ629)))))","v":0.22058837089856084},{"$f":" IF(BR$635 = 1, BR577, IF($H551 < 0, MAX($H551 - SUM($L657:BQ657), $H551 * (BR603 + BR629)), MAX(0, MIN($H551 - SUM($L657:BQ657), $H551 *  (BR603 + BR629)))))","v":0.22058837089856084},{"$f":" IF(BS$635 = 1, BS577, IF($H551 < 0, MAX($H551 - SUM($L657:BR657), $H551 * (BS603 + BS629)), MAX(0, MIN($H551 - SUM($L657:BR657), $H551 *  (BS603 + BS629)))))","v":0.22058837089856084},{"$f":" IF(BT$635 = 1, BT577, IF($H551 < 0, MAX($H551 - SUM($L657:BS657), $H551 * (BT603 + BT629)), MAX(0, MIN($H551 - SUM($L657:BS657), $H551 *  (BT603 + BT629)))))","v":0.22058837089856084},{"$f":" IF(BU$635 = 1, BU577, IF($H551 < 0, MAX($H551 - SUM($L657:BT657), $H551 * (BU603 + BU629)), MAX(0, MIN($H551 - SUM($L657:BT657), $H551 *  (BU603 + BU629)))))","v":0.11029418544927694},{"$f":" IF(BV$635 = 1, BV577, IF($H551 < 0, MAX($H551 - SUM($L657:BU657), $H551 * (BV603 + BV629)), MAX(0, MIN($H551 - SUM($L657:BU657), $H551 *  (BV603 + BV629)))))","v":0},{"$f":" IF(BW$635 = 1, BW577, IF($H551 < 0, MAX($H551 - SUM($L657:BV657), $H551 * (BW603 + BW629)), MAX(0, MIN($H551 - SUM($L657:BV657), $H551 *  (BW603 + BW629)))))","v":0},{"$f":" IF(BX$635 = 1, BX577, IF($H551 < 0, MAX($H551 - SUM($L657:BW657), $H551 * (BX603 + BX629)), MAX(0, MIN($H551 - SUM($L657:BW657), $H551 *  (BX603 + BX629)))))","v":0},{"$f":" IF(BY$635 = 1, BY577, IF($H551 < 0, MAX($H551 - SUM($L657:BX657), $H551 * (BY603 + BY629)), MAX(0, MIN($H551 - SUM($L657:BX657), $H551 *  (BY603 + BY629)))))","v":0},{"$f":" IF(BZ$635 = 1, BZ577, IF($H551 < 0, MAX($H551 - SUM($L657:BY657), $H551 * (BZ603 + BZ629)), MAX(0, MIN($H551 - SUM($L657:BY657), $H551 *  (BZ603 + BZ629)))))","v":0},{"$f":" IF(CA$635 = 1, CA577, IF($H551 < 0, MAX($H551 - SUM($L657:BZ657), $H551 * (CA603 + CA629)), MAX(0, MIN($H551 - SUM($L657:BZ657), $H551 *  (CA603 + CA629)))))","v":0}]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$55, \"dd mmm yy\") & \" - real - TN\"","v":"Depreciation - capex addition - 01 Oct 14 - real - TN"},null,null,null,"GBP m",null,19.311115390965128,null,{"$f":" IF(M$635 = 1, M578, IF($H552 < 0, MAX($H552 - SUM($L658:L658), $H552 * (M604 + M630)), MAX(0, MIN($H552 - SUM($L658:L658), $H552 *  (M604 + M630)))))","v":0},{"$f":" IF(N$635 = 1, N578, IF($H552 < 0, MAX($H552 - SUM($L658:M658), $H552 * (N604 + N630)), MAX(0, MIN($H552 - SUM($L658:M658), $H552 *  (N604 + N630)))))","v":0},{"$f":" IF(O$635 = 1, O578, IF($H552 < 0, MAX($H552 - SUM($L658:N658), $H552 * (O604 + O630)), MAX(0, MIN($H552 - SUM($L658:N658), $H552 *  (O604 + O630)))))","v":0},{"$f":" IF(P$635 = 1, P578, IF($H552 < 0, MAX($H552 - SUM($L658:O658), $H552 * (P604 + P630)), MAX(0, MIN($H552 - SUM($L658:O658), $H552 *  (P604 + P630)))))","v":0},{"$f":" IF(Q$635 = 1, Q578, IF($H552 < 0, MAX($H552 - SUM($L658:P658), $H552 * (Q604 + Q630)), MAX(0, MIN($H552 - SUM($L658:P658), $H552 *  (Q604 + Q630)))))","v":0},{"$f":" IF(R$635 = 1, R578, IF($H552 < 0, MAX($H552 - SUM($L658:Q658), $H552 * (R604 + R630)), MAX(0, MIN($H552 - SUM($L658:Q658), $H552 *  (R604 + R630)))))","v":0},{"$f":" IF(S$635 = 1, S578, IF($H552 < 0, MAX($H552 - SUM($L658:R658), $H552 * (S604 + S630)), MAX(0, MIN($H552 - SUM($L658:R658), $H552 *  (S604 + S630)))))","v":0},{"$f":" IF(T$635 = 1, T578, IF($H552 < 0, MAX($H552 - SUM($L658:S658), $H552 * (T604 + T630)), MAX(0, MIN($H552 - SUM($L658:S658), $H552 *  (T604 + T630)))))","v":0},{"$f":" IF(U$635 = 1, U578, IF($H552 < 0, MAX($H552 - SUM($L658:T658), $H552 * (U604 + U630)), MAX(0, MIN($H552 - SUM($L658:T658), $H552 *  (U604 + U630)))))","v":0},{"$f":" IF(V$635 = 1, V578, IF($H552 < 0, MAX($H552 - SUM($L658:U658), $H552 * (V604 + V630)), MAX(0, MIN($H552 - SUM($L658:U658), $H552 *  (V604 + V630)))))","v":0},{"$f":" IF(W$635 = 1, W578, IF($H552 < 0, MAX($H552 - SUM($L658:V658), $H552 * (W604 + W630)), MAX(0, MIN($H552 - SUM($L658:V658), $H552 *  (W604 + W630)))))","v":0},{"$f":" IF(X$635 = 1, X578, IF($H552 < 0, MAX($H552 - SUM($L658:W658), $H552 * (X604 + X630)), MAX(0, MIN($H552 - SUM($L658:W658), $H552 *  (X604 + X630)))))","v":0},{"$f":" IF(Y$635 = 1, Y578, IF($H552 < 0, MAX($H552 - SUM($L658:X658), $H552 * (Y604 + Y630)), MAX(0, MIN($H552 - SUM($L658:X658), $H552 *  (Y604 + Y630)))))","v":0},{"$f":" IF(Z$635 = 1, Z578, IF($H552 < 0, MAX($H552 - SUM($L658:Y658), $H552 * (Z604 + Z630)), MAX(0, MIN($H552 - SUM($L658:Y658), $H552 *  (Z604 + Z630)))))","v":0},{"$f":" IF(AA$635 = 1, AA578, IF($H552 < 0, MAX($H552 - SUM($L658:Z658), $H552 * (AA604 + AA630)), MAX(0, MIN($H552 - SUM($L658:Z658), $H552 *  (AA604 + AA630)))))","v":0},{"$f":" IF(AB$635 = 1, AB578, IF($H552 < 0, MAX($H552 - SUM($L658:AA658), $H552 * (AB604 + AB630)), MAX(0, MIN($H552 - SUM($L658:AA658), $H552 *  (AB604 + AB630)))))","v":0},{"$f":" IF(AC$635 = 1, AC578, IF($H552 < 0, MAX($H552 - SUM($L658:AB658), $H552 * (AC604 + AC630)), MAX(0, MIN($H552 - SUM($L658:AB658), $H552 *  (AC604 + AC630)))))","v":0},{"$f":" IF(AD$635 = 1, AD578, IF($H552 < 0, MAX($H552 - SUM($L658:AC658), $H552 * (AD604 + AD630)), MAX(0, MIN($H552 - SUM($L658:AC658), $H552 *  (AD604 + AD630)))))","v":0},{"$f":" IF(AE$635 = 1, AE578, IF($H552 < 0, MAX($H552 - SUM($L658:AD658), $H552 * (AE604 + AE630)), MAX(0, MIN($H552 - SUM($L658:AD658), $H552 *  (AE604 + AE630)))))","v":0},{"$f":" IF(AF$635 = 1, AF578, IF($H552 < 0, MAX($H552 - SUM($L658:AE658), $H552 * (AF604 + AF630)), MAX(0, MIN($H552 - SUM($L658:AE658), $H552 *  (AF604 + AF630)))))","v":0},{"$f":" IF(AG$635 = 1, AG578, IF($H552 < 0, MAX($H552 - SUM($L658:AF658), $H552 * (AG604 + AG630)), MAX(0, MIN($H552 - SUM($L658:AF658), $H552 *  (AG604 + AG630)))))","v":0},{"$f":" IF(AH$635 = 1, AH578, IF($H552 < 0, MAX($H552 - SUM($L658:AG658), $H552 * (AH604 + AH630)), MAX(0, MIN($H552 - SUM($L658:AG658), $H552 *  (AH604 + AH630)))))","v":0.28966673086447692},{"$f":" IF(AI$635 = 1, AI578, IF($H552 < 0, MAX($H552 - SUM($L658:AH658), $H552 * (AI604 + AI630)), MAX(0, MIN($H552 - SUM($L658:AH658), $H552 *  (AI604 + AI630)))))","v":0.57933346172895384},{"$f":" IF(AJ$635 = 1, AJ578, IF($H552 < 0, MAX($H552 - SUM($L658:AI658), $H552 * (AJ604 + AJ630)), MAX(0, MIN($H552 - SUM($L658:AI658), $H552 *  (AJ604 + AJ630)))))","v":0.57933346172895384},{"$f":" IF(AK$635 = 1, AK578, IF($H552 < 0, MAX($H552 - SUM($L658:AJ658), $H552 * (AK604 + AK630)), MAX(0, MIN($H552 - SUM($L658:AJ658), $H552 *  (AK604 + AK630)))))","v":0.57933346172895384},{"$f":" IF(AL$635 = 1, AL578, IF($H552 < 0, MAX($H552 - SUM($L658:AK658), $H552 * (AL604 + AL630)), MAX(0, MIN($H552 - SUM($L658:AK658), $H552 *  (AL604 + AL630)))))","v":0.57933346172895384},{"$f":" IF(AM$635 = 1, AM578, IF($H552 < 0, MAX($H552 - SUM($L658:AL658), $H552 * (AM604 + AM630)), MAX(0, MIN($H552 - SUM($L658:AL658), $H552 *  (AM604 + AM630)))))","v":0.57933346172895384},{"$f":" IF(AN$635 = 1, AN578, IF($H552 < 0, MAX($H552 - SUM($L658:AM658), $H552 * (AN604 + AN630)), MAX(0, MIN($H552 - SUM($L658:AM658), $H552 *  (AN604 + AN630)))))","v":0.57933346172895384},{"$f":" IF(AO$635 = 1, AO578, IF($H552 < 0, MAX($H552 - SUM($L658:AN658), $H552 * (AO604 + AO630)), MAX(0, MIN($H552 - SUM($L658:AN658), $H552 *  (AO604 + AO630)))))","v":0.57933346172895384},{"$f":" IF(AP$635 = 1, AP578, IF($H552 < 0, MAX($H552 - SUM($L658:AO658), $H552 * (AP604 + AP630)), MAX(0, MIN($H552 - SUM($L658:AO658), $H552 *  (AP604 + AP630)))))","v":0.57933346172895384},{"$f":" IF(AQ$635 = 1, AQ578, IF($H552 < 0, MAX($H552 - SUM($L658:AP658), $H552 * (AQ604 + AQ630)), MAX(0, MIN($H552 - SUM($L658:AP658), $H552 *  (AQ604 + AQ630)))))","v":0.57933346172895384},{"$f":" IF(AR$635 = 1, AR578, IF($H552 < 0, MAX($H552 - SUM($L658:AQ658), $H552 * (AR604 + AR630)), MAX(0, MIN($H552 - SUM($L658:AQ658), $H552 *  (AR604 + AR630)))))","v":0.57933346172895384},{"$f":" IF(AS$635 = 1, AS578, IF($H552 < 0, MAX($H552 - SUM($L658:AR658), $H552 * (AS604 + AS630)), MAX(0, MIN($H552 - SUM($L658:AR658), $H552 *  (AS604 + AS630)))))","v":0.57933346172895384},{"$f":" IF(AT$635 = 1, AT578, IF($H552 < 0, MAX($H552 - SUM($L658:AS658), $H552 * (AT604 + AT630)), MAX(0, MIN($H552 - SUM($L658:AS658), $H552 *  (AT604 + AT630)))))","v":0.57933346172895384},{"$f":" IF(AU$635 = 1, AU578, IF($H552 < 0, MAX($H552 - SUM($L658:AT658), $H552 * (AU604 + AU630)), MAX(0, MIN($H552 - SUM($L658:AT658), $H552 *  (AU604 + AU630)))))","v":0.57933346172895384},{"$f":" IF(AV$635 = 1, AV578, IF($H552 < 0, MAX($H552 - SUM($L658:AU658), $H552 * (AV604 + AV630)), MAX(0, MIN($H552 - SUM($L658:AU658), $H552 *  (AV604 + AV630)))))","v":0.57933346172895384},{"$f":" IF(AW$635 = 1, AW578, IF($H552 < 0, MAX($H552 - SUM($L658:AV658), $H552 * (AW604 + AW630)), MAX(0, MIN($H552 - SUM($L658:AV658), $H552 *  (AW604 + AW630)))))","v":0.57933346172895384},{"$f":" IF(AX$635 = 1, AX578, IF($H552 < 0, MAX($H552 - SUM($L658:AW658), $H552 * (AX604 + AX630)), MAX(0, MIN($H552 - SUM($L658:AW658), $H552 *  (AX604 + AX630)))))","v":0.57933346172895384},{"$f":" IF(AY$635 = 1, AY578, IF($H552 < 0, MAX($H552 - SUM($L658:AX658), $H552 * (AY604 + AY630)), MAX(0, MIN($H552 - SUM($L658:AX658), $H552 *  (AY604 + AY630)))))","v":0.57933346172895384},{"$f":" IF(AZ$635 = 1, AZ578, IF($H552 < 0, MAX($H552 - SUM($L658:AY658), $H552 * (AZ604 + AZ630)), MAX(0, MIN($H552 - SUM($L658:AY658), $H552 *  (AZ604 + AZ630)))))","v":0.57933346172895384},{"$f":" IF(BA$635 = 1, BA578, IF($H552 < 0, MAX($H552 - SUM($L658:AZ658), $H552 * (BA604 + BA630)), MAX(0, MIN($H552 - SUM($L658:AZ658), $H552 *  (BA604 + BA630)))))","v":0.57933346172895384},{"$f":" IF(BB$635 = 1, BB578, IF($H552 < 0, MAX($H552 - SUM($L658:BA658), $H552 * (BB604 + BB630)), MAX(0, MIN($H552 - SUM($L658:BA658), $H552 *  (BB604 + BB630)))))","v":0.4827778847741282},{"$f":" IF(BC$635 = 1, BC578, IF($H552 < 0, MAX($H552 - SUM($L658:BB658), $H552 * (BC604 + BC630)), MAX(0, MIN($H552 - SUM($L658:BB658), $H552 *  (BC604 + BC630)))))","v":0.38622230781930256},{"$f":" IF(BD$635 = 1, BD578, IF($H552 < 0, MAX($H552 - SUM($L658:BC658), $H552 * (BD604 + BD630)), MAX(0, MIN($H552 - SUM($L658:BC658), $H552 *  (BD604 + BD630)))))","v":0.38622230781930256},{"$f":" IF(BE$635 = 1, BE578, IF($H552 < 0, MAX($H552 - SUM($L658:BD658), $H552 * (BE604 + BE630)), MAX(0, MIN($H552 - SUM($L658:BD658), $H552 *  (BE604 + BE630)))))","v":0.38622230781930256},{"$f":" IF(BF$635 = 1, BF578, IF($H552 < 0, MAX($H552 - SUM($L658:BE658), $H552 * (BF604 + BF630)), MAX(0, MIN($H552 - SUM($L658:BE658), $H552 *  (BF604 + BF630)))))","v":0.38622230781930256},{"$f":" IF(BG$635 = 1, BG578, IF($H552 < 0, MAX($H552 - SUM($L658:BF658), $H552 * (BG604 + BG630)), MAX(0, MIN($H552 - SUM($L658:BF658), $H552 *  (BG604 + BG630)))))","v":0.38622230781930256},{"$f":" IF(BH$635 = 1, BH578, IF($H552 < 0, MAX($H552 - SUM($L658:BG658), $H552 * (BH604 + BH630)), MAX(0, MIN($H552 - SUM($L658:BG658), $H552 *  (BH604 + BH630)))))","v":0.38622230781930256},{"$f":" IF(BI$635 = 1, BI578, IF($H552 < 0, MAX($H552 - SUM($L658:BH658), $H552 * (BI604 + BI630)), MAX(0, MIN($H552 - SUM($L658:BH658), $H552 *  (BI604 + BI630)))))","v":0.38622230781930256},{"$f":" IF(BJ$635 = 1, BJ578, IF($H552 < 0, MAX($H552 - SUM($L658:BI658), $H552 * (BJ604 + BJ630)), MAX(0, MIN($H552 - SUM($L658:BI658), $H552 *  (BJ604 + BJ630)))))","v":0.38622230781930256},{"$f":" IF(BK$635 = 1, BK578, IF($H552 < 0, MAX($H552 - SUM($L658:BJ658), $H552 * (BK604 + BK630)), MAX(0, MIN($H552 - SUM($L658:BJ658), $H552 *  (BK604 + BK630)))))","v":0.38622230781930256},{"$f":" IF(BL$635 = 1, BL578, IF($H552 < 0, MAX($H552 - SUM($L658:BK658), $H552 * (BL604 + BL630)), MAX(0, MIN($H552 - SUM($L658:BK658), $H552 *  (BL604 + BL630)))))","v":0.38622230781930256},{"$f":" IF(BM$635 = 1, BM578, IF($H552 < 0, MAX($H552 - SUM($L658:BL658), $H552 * (BM604 + BM630)), MAX(0, MIN($H552 - SUM($L658:BL658), $H552 *  (BM604 + BM630)))))","v":0.38622230781930256},{"$f":" IF(BN$635 = 1, BN578, IF($H552 < 0, MAX($H552 - SUM($L658:BM658), $H552 * (BN604 + BN630)), MAX(0, MIN($H552 - SUM($L658:BM658), $H552 *  (BN604 + BN630)))))","v":0.38622230781930256},{"$f":" IF(BO$635 = 1, BO578, IF($H552 < 0, MAX($H552 - SUM($L658:BN658), $H552 * (BO604 + BO630)), MAX(0, MIN($H552 - SUM($L658:BN658), $H552 *  (BO604 + BO630)))))","v":0.38622230781930256},{"$f":" IF(BP$635 = 1, BP578, IF($H552 < 0, MAX($H552 - SUM($L658:BO658), $H552 * (BP604 + BP630)), MAX(0, MIN($H552 - SUM($L658:BO658), $H552 *  (BP604 + BP630)))))","v":0.38622230781930256},{"$f":" IF(BQ$635 = 1, BQ578, IF($H552 < 0, MAX($H552 - SUM($L658:BP658), $H552 * (BQ604 + BQ630)), MAX(0, MIN($H552 - SUM($L658:BP658), $H552 *  (BQ604 + BQ630)))))","v":0.38622230781930256},{"$f":" IF(BR$635 = 1, BR578, IF($H552 < 0, MAX($H552 - SUM($L658:BQ658), $H552 * (BR604 + BR630)), MAX(0, MIN($H552 - SUM($L658:BQ658), $H552 *  (BR604 + BR630)))))","v":0.38622230781930256},{"$f":" IF(BS$635 = 1, BS578, IF($H552 < 0, MAX($H552 - SUM($L658:BR658), $H552 * (BS604 + BS630)), MAX(0, MIN($H552 - SUM($L658:BR658), $H552 *  (BS604 + BS630)))))","v":0.38622230781930256},{"$f":" IF(BT$635 = 1, BT578, IF($H552 < 0, MAX($H552 - SUM($L658:BS658), $H552 * (BT604 + BT630)), MAX(0, MIN($H552 - SUM($L658:BS658), $H552 *  (BT604 + BT630)))))","v":0.38622230781930256},{"$f":" IF(BU$635 = 1, BU578, IF($H552 < 0, MAX($H552 - SUM($L658:BT658), $H552 * (BU604 + BU630)), MAX(0, MIN($H552 - SUM($L658:BT658), $H552 *  (BU604 + BU630)))))","v":0.38622230781930256},{"$f":" IF(BV$635 = 1, BV578, IF($H552 < 0, MAX($H552 - SUM($L658:BU658), $H552 * (BV604 + BV630)), MAX(0, MIN($H552 - SUM($L658:BU658), $H552 *  (BV604 + BV630)))))","v":0.19311115390965128},{"$f":" IF(BW$635 = 1, BW578, IF($H552 < 0, MAX($H552 - SUM($L658:BV658), $H552 * (BW604 + BW630)), MAX(0, MIN($H552 - SUM($L658:BV658), $H552 *  (BW604 + BW630)))))","v":0},{"$f":" IF(BX$635 = 1, BX578, IF($H552 < 0, MAX($H552 - SUM($L658:BW658), $H552 * (BX604 + BX630)), MAX(0, MIN($H552 - SUM($L658:BW658), $H552 *  (BX604 + BX630)))))","v":0},{"$f":" IF(BY$635 = 1, BY578, IF($H552 < 0, MAX($H552 - SUM($L658:BX658), $H552 * (BY604 + BY630)), MAX(0, MIN($H552 - SUM($L658:BX658), $H552 *  (BY604 + BY630)))))","v":0},{"$f":" IF(BZ$635 = 1, BZ578, IF($H552 < 0, MAX($H552 - SUM($L658:BY658), $H552 * (BZ604 + BZ630)), MAX(0, MIN($H552 - SUM($L658:BY658), $H552 *  (BZ604 + BZ630)))))","v":0},{"$f":" IF(CA$635 = 1, CA578, IF($H552 < 0, MAX($H552 - SUM($L658:BZ658), $H552 * (CA604 + CA630)), MAX(0, MIN($H552 - SUM($L658:BZ658), $H552 *  (CA604 + CA630)))))","v":0}]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$56, \"dd mmm yy\") & \" - real - TN\"","v":"Depreciation - capex addition - 01 Oct 15 - real - TN"},null,null,null,"GBP m",null,23.358117441109464,null,{"$f":" IF(M$635 = 1, M579, IF($H553 < 0, MAX($H553 - SUM($L659:L659), $H553 * (M605 + M631)), MAX(0, MIN($H553 - SUM($L659:L659), $H553 *  (M605 + M631)))))","v":0},{"$f":" IF(N$635 = 1, N579, IF($H553 < 0, MAX($H553 - SUM($L659:M659), $H553 * (N605 + N631)), MAX(0, MIN($H553 - SUM($L659:M659), $H553 *  (N605 + N631)))))","v":0},{"$f":" IF(O$635 = 1, O579, IF($H553 < 0, MAX($H553 - SUM($L659:N659), $H553 * (O605 + O631)), MAX(0, MIN($H553 - SUM($L659:N659), $H553 *  (O605 + O631)))))","v":0},{"$f":" IF(P$635 = 1, P579, IF($H553 < 0, MAX($H553 - SUM($L659:O659), $H553 * (P605 + P631)), MAX(0, MIN($H553 - SUM($L659:O659), $H553 *  (P605 + P631)))))","v":0},{"$f":" IF(Q$635 = 1, Q579, IF($H553 < 0, MAX($H553 - SUM($L659:P659), $H553 * (Q605 + Q631)), MAX(0, MIN($H553 - SUM($L659:P659), $H553 *  (Q605 + Q631)))))","v":0},{"$f":" IF(R$635 = 1, R579, IF($H553 < 0, MAX($H553 - SUM($L659:Q659), $H553 * (R605 + R631)), MAX(0, MIN($H553 - SUM($L659:Q659), $H553 *  (R605 + R631)))))","v":0},{"$f":" IF(S$635 = 1, S579, IF($H553 < 0, MAX($H553 - SUM($L659:R659), $H553 * (S605 + S631)), MAX(0, MIN($H553 - SUM($L659:R659), $H553 *  (S605 + S631)))))","v":0},{"$f":" IF(T$635 = 1, T579, IF($H553 < 0, MAX($H553 - SUM($L659:S659), $H553 * (T605 + T631)), MAX(0, MIN($H553 - SUM($L659:S659), $H553 *  (T605 + T631)))))","v":0},{"$f":" IF(U$635 = 1, U579, IF($H553 < 0, MAX($H553 - SUM($L659:T659), $H553 * (U605 + U631)), MAX(0, MIN($H553 - SUM($L659:T659), $H553 *  (U605 + U631)))))","v":0},{"$f":" IF(V$635 = 1, V579, IF($H553 < 0, MAX($H553 - SUM($L659:U659), $H553 * (V605 + V631)), MAX(0, MIN($H553 - SUM($L659:U659), $H553 *  (V605 + V631)))))","v":0},{"$f":" IF(W$635 = 1, W579, IF($H553 < 0, MAX($H553 - SUM($L659:V659), $H553 * (W605 + W631)), MAX(0, MIN($H553 - SUM($L659:V659), $H553 *  (W605 + W631)))))","v":0},{"$f":" IF(X$635 = 1, X579, IF($H553 < 0, MAX($H553 - SUM($L659:W659), $H553 * (X605 + X631)), MAX(0, MIN($H553 - SUM($L659:W659), $H553 *  (X605 + X631)))))","v":0},{"$f":" IF(Y$635 = 1, Y579, IF($H553 < 0, MAX($H553 - SUM($L659:X659), $H553 * (Y605 + Y631)), MAX(0, MIN($H553 - SUM($L659:X659), $H553 *  (Y605 + Y631)))))","v":0},{"$f":" IF(Z$635 = 1, Z579, IF($H553 < 0, MAX($H553 - SUM($L659:Y659), $H553 * (Z605 + Z631)), MAX(0, MIN($H553 - SUM($L659:Y659), $H553 *  (Z605 + Z631)))))","v":0},{"$f":" IF(AA$635 = 1, AA579, IF($H553 < 0, MAX($H553 - SUM($L659:Z659), $H553 * (AA605 + AA631)), MAX(0, MIN($H553 - SUM($L659:Z659), $H553 *  (AA605 + AA631)))))","v":0},{"$f":" IF(AB$635 = 1, AB579, IF($H553 < 0, MAX($H553 - SUM($L659:AA659), $H553 * (AB605 + AB631)), MAX(0, MIN($H553 - SUM($L659:AA659), $H553 *  (AB605 + AB631)))))","v":0},{"$f":" IF(AC$635 = 1, AC579, IF($H553 < 0, MAX($H553 - SUM($L659:AB659), $H553 * (AC605 + AC631)), MAX(0, MIN($H553 - SUM($L659:AB659), $H553 *  (AC605 + AC631)))))","v":0},{"$f":" IF(AD$635 = 1, AD579, IF($H553 < 0, MAX($H553 - SUM($L659:AC659), $H553 * (AD605 + AD631)), MAX(0, MIN($H553 - SUM($L659:AC659), $H553 *  (AD605 + AD631)))))","v":0},{"$f":" IF(AE$635 = 1, AE579, IF($H553 < 0, MAX($H553 - SUM($L659:AD659), $H553 * (AE605 + AE631)), MAX(0, MIN($H553 - SUM($L659:AD659), $H553 *  (AE605 + AE631)))))","v":0},{"$f":" IF(AF$635 = 1, AF579, IF($H553 < 0, MAX($H553 - SUM($L659:AE659), $H553 * (AF605 + AF631)), MAX(0, MIN($H553 - SUM($L659:AE659), $H553 *  (AF605 + AF631)))))","v":0},{"$f":" IF(AG$635 = 1, AG579, IF($H553 < 0, MAX($H553 - SUM($L659:AF659), $H553 * (AG605 + AG631)), MAX(0, MIN($H553 - SUM($L659:AF659), $H553 *  (AG605 + AG631)))))","v":0},{"$f":" IF(AH$635 = 1, AH579, IF($H553 < 0, MAX($H553 - SUM($L659:AG659), $H553 * (AH605 + AH631)), MAX(0, MIN($H553 - SUM($L659:AG659), $H553 *  (AH605 + AH631)))))","v":0},{"$f":" IF(AI$635 = 1, AI579, IF($H553 < 0, MAX($H553 - SUM($L659:AH659), $H553 * (AI605 + AI631)), MAX(0, MIN($H553 - SUM($L659:AH659), $H553 *  (AI605 + AI631)))))","v":0.3503717616166428},{"$f":" IF(AJ$635 = 1, AJ579, IF($H553 < 0, MAX($H553 - SUM($L659:AI659), $H553 * (AJ605 + AJ631)), MAX(0, MIN($H553 - SUM($L659:AI659), $H553 *  (AJ605 + AJ631)))))","v":0.70074352323328448},{"$f":" IF(AK$635 = 1, AK579, IF($H553 < 0, MAX($H553 - SUM($L659:AJ659), $H553 * (AK605 + AK631)), MAX(0, MIN($H553 - SUM($L659:AJ659), $H553 *  (AK605 + AK631)))))","v":0.70074352323328426},{"$f":" IF(AL$635 = 1, AL579, IF($H553 < 0, MAX($H553 - SUM($L659:AK659), $H553 * (AL605 + AL631)), MAX(0, MIN($H553 - SUM($L659:AK659), $H553 *  (AL605 + AL631)))))","v":0.70074352323328426},{"$f":" IF(AM$635 = 1, AM579, IF($H553 < 0, MAX($H553 - SUM($L659:AL659), $H553 * (AM605 + AM631)), MAX(0, MIN($H553 - SUM($L659:AL659), $H553 *  (AM605 + AM631)))))","v":0.70074352323328426},{"$f":" IF(AN$635 = 1, AN579, IF($H553 < 0, MAX($H553 - SUM($L659:AM659), $H553 * (AN605 + AN631)), MAX(0, MIN($H553 - SUM($L659:AM659), $H553 *  (AN605 + AN631)))))","v":0.70074352323328426},{"$f":" IF(AO$635 = 1, AO579, IF($H553 < 0, MAX($H553 - SUM($L659:AN659), $H553 * (AO605 + AO631)), MAX(0, MIN($H553 - SUM($L659:AN659), $H553 *  (AO605 + AO631)))))","v":0.70074352323328426},{"$f":" IF(AP$635 = 1, AP579, IF($H553 < 0, MAX($H553 - SUM($L659:AO659), $H553 * (AP605 + AP631)), MAX(0, MIN($H553 - SUM($L659:AO659), $H553 *  (AP605 + AP631)))))","v":0.70074352323328426},{"$f":" IF(AQ$635 = 1, AQ579, IF($H553 < 0, MAX($H553 - SUM($L659:AP659), $H553 * (AQ605 + AQ631)), MAX(0, MIN($H553 - SUM($L659:AP659), $H553 *  (AQ605 + AQ631)))))","v":0.70074352323328426},{"$f":" IF(AR$635 = 1, AR579, IF($H553 < 0, MAX($H553 - SUM($L659:AQ659), $H553 * (AR605 + AR631)), MAX(0, MIN($H553 - SUM($L659:AQ659), $H553 *  (AR605 + AR631)))))","v":0.70074352323328426},{"$f":" IF(AS$635 = 1, AS579, IF($H553 < 0, MAX($H553 - SUM($L659:AR659), $H553 * (AS605 + AS631)), MAX(0, MIN($H553 - SUM($L659:AR659), $H553 *  (AS605 + AS631)))))","v":0.70074352323328426},{"$f":" IF(AT$635 = 1, AT579, IF($H553 < 0, MAX($H553 - SUM($L659:AS659), $H553 * (AT605 + AT631)), MAX(0, MIN($H553 - SUM($L659:AS659), $H553 *  (AT605 + AT631)))))","v":0.70074352323328426},{"$f":" IF(AU$635 = 1, AU579, IF($H553 < 0, MAX($H553 - SUM($L659:AT659), $H553 * (AU605 + AU631)), MAX(0, MIN($H553 - SUM($L659:AT659), $H553 *  (AU605 + AU631)))))","v":0.70074352323328426},{"$f":" IF(AV$635 = 1, AV579, IF($H553 < 0, MAX($H553 - SUM($L659:AU659), $H553 * (AV605 + AV631)), MAX(0, MIN($H553 - SUM($L659:AU659), $H553 *  (AV605 + AV631)))))","v":0.70074352323328426},{"$f":" IF(AW$635 = 1, AW579, IF($H553 < 0, MAX($H553 - SUM($L659:AV659), $H553 * (AW605 + AW631)), MAX(0, MIN($H553 - SUM($L659:AV659), $H553 *  (AW605 + AW631)))))","v":0.70074352323328426},{"$f":" IF(AX$635 = 1, AX579, IF($H553 < 0, MAX($H553 - SUM($L659:AW659), $H553 * (AX605 + AX631)), MAX(0, MIN($H553 - SUM($L659:AW659), $H553 *  (AX605 + AX631)))))","v":0.70074352323328426},{"$f":" IF(AY$635 = 1, AY579, IF($H553 < 0, MAX($H553 - SUM($L659:AX659), $H553 * (AY605 + AY631)), MAX(0, MIN($H553 - SUM($L659:AX659), $H553 *  (AY605 + AY631)))))","v":0.70074352323328426},{"$f":" IF(AZ$635 = 1, AZ579, IF($H553 < 0, MAX($H553 - SUM($L659:AY659), $H553 * (AZ605 + AZ631)), MAX(0, MIN($H553 - SUM($L659:AY659), $H553 *  (AZ605 + AZ631)))))","v":0.70074352323328426},{"$f":" IF(BA$635 = 1, BA579, IF($H553 < 0, MAX($H553 - SUM($L659:AZ659), $H553 * (BA605 + BA631)), MAX(0, MIN($H553 - SUM($L659:AZ659), $H553 *  (BA605 + BA631)))))","v":0.70074352323328426},{"$f":" IF(BB$635 = 1, BB579, IF($H553 < 0, MAX($H553 - SUM($L659:BA659), $H553 * (BB605 + BB631)), MAX(0, MIN($H553 - SUM($L659:BA659), $H553 *  (BB605 + BB631)))))","v":0.70074352323328426},{"$f":" IF(BC$635 = 1, BC579, IF($H553 < 0, MAX($H553 - SUM($L659:BB659), $H553 * (BC605 + BC631)), MAX(0, MIN($H553 - SUM($L659:BB659), $H553 *  (BC605 + BC631)))))","v":0.58395293602773701},{"$f":" IF(BD$635 = 1, BD579, IF($H553 < 0, MAX($H553 - SUM($L659:BC659), $H553 * (BD605 + BD631)), MAX(0, MIN($H553 - SUM($L659:BC659), $H553 *  (BD605 + BD631)))))","v":0.46716234882218954},{"$f":" IF(BE$635 = 1, BE579, IF($H553 < 0, MAX($H553 - SUM($L659:BD659), $H553 * (BE605 + BE631)), MAX(0, MIN($H553 - SUM($L659:BD659), $H553 *  (BE605 + BE631)))))","v":0.46716234882218954},{"$f":" IF(BF$635 = 1, BF579, IF($H553 < 0, MAX($H553 - SUM($L659:BE659), $H553 * (BF605 + BF631)), MAX(0, MIN($H553 - SUM($L659:BE659), $H553 *  (BF605 + BF631)))))","v":0.46716234882218954},{"$f":" IF(BG$635 = 1, BG579, IF($H553 < 0, MAX($H553 - SUM($L659:BF659), $H553 * (BG605 + BG631)), MAX(0, MIN($H553 - SUM($L659:BF659), $H553 *  (BG605 + BG631)))))","v":0.46716234882218954},{"$f":" IF(BH$635 = 1, BH579, IF($H553 < 0, MAX($H553 - SUM($L659:BG659), $H553 * (BH605 + BH631)), MAX(0, MIN($H553 - SUM($L659:BG659), $H553 *  (BH605 + BH631)))))","v":0.46716234882218954},{"$f":" IF(BI$635 = 1, BI579, IF($H553 < 0, MAX($H553 - SUM($L659:BH659), $H553 * (BI605 + BI631)), MAX(0, MIN($H553 - SUM($L659:BH659), $H553 *  (BI605 + BI631)))))","v":0.46716234882218954},{"$f":" IF(BJ$635 = 1, BJ579, IF($H553 < 0, MAX($H553 - SUM($L659:BI659), $H553 * (BJ605 + BJ631)), MAX(0, MIN($H553 - SUM($L659:BI659), $H553 *  (BJ605 + BJ631)))))","v":0.46716234882218954},{"$f":" IF(BK$635 = 1, BK579, IF($H553 < 0, MAX($H553 - SUM($L659:BJ659), $H553 * (BK605 + BK631)), MAX(0, MIN($H553 - SUM($L659:BJ659), $H553 *  (BK605 + BK631)))))","v":0.46716234882218954},{"$f":" IF(BL$635 = 1, BL579, IF($H553 < 0, MAX($H553 - SUM($L659:BK659), $H553 * (BL605 + BL631)), MAX(0, MIN($H553 - SUM($L659:BK659), $H553 *  (BL605 + BL631)))))","v":0.46716234882218954},{"$f":" IF(BM$635 = 1, BM579, IF($H553 < 0, MAX($H553 - SUM($L659:BL659), $H553 * (BM605 + BM631)), MAX(0, MIN($H553 - SUM($L659:BL659), $H553 *  (BM605 + BM631)))))","v":0.46716234882218954},{"$f":" IF(BN$635 = 1, BN579, IF($H553 < 0, MAX($H553 - SUM($L659:BM659), $H553 * (BN605 + BN631)), MAX(0, MIN($H553 - SUM($L659:BM659), $H553 *  (BN605 + BN631)))))","v":0.46716234882218954},{"$f":" IF(BO$635 = 1, BO579, IF($H553 < 0, MAX($H553 - SUM($L659:BN659), $H553 * (BO605 + BO631)), MAX(0, MIN($H553 - SUM($L659:BN659), $H553 *  (BO605 + BO631)))))","v":0.46716234882218954},{"$f":" IF(BP$635 = 1, BP579, IF($H553 < 0, MAX($H553 - SUM($L659:BO659), $H553 * (BP605 + BP631)), MAX(0, MIN($H553 - SUM($L659:BO659), $H553 *  (BP605 + BP631)))))","v":0.46716234882218954},{"$f":" IF(BQ$635 = 1, BQ579, IF($H553 < 0, MAX($H553 - SUM($L659:BP659), $H553 * (BQ605 + BQ631)), MAX(0, MIN($H553 - SUM($L659:BP659), $H553 *  (BQ605 + BQ631)))))","v":0.46716234882218954},{"$f":" IF(BR$635 = 1, BR579, IF($H553 < 0, MAX($H553 - SUM($L659:BQ659), $H553 * (BR605 + BR631)), MAX(0, MIN($H553 - SUM($L659:BQ659), $H553 *  (BR605 + BR631)))))","v":0.46716234882218954},{"$f":" IF(BS$635 = 1, BS579, IF($H553 < 0, MAX($H553 - SUM($L659:BR659), $H553 * (BS605 + BS631)), MAX(0, MIN($H553 - SUM($L659:BR659), $H553 *  (BS605 + BS631)))))","v":0.46716234882218954},{"$f":" IF(BT$635 = 1, BT579, IF($H553 < 0, MAX($H553 - SUM($L659:BS659), $H553 * (BT605 + BT631)), MAX(0, MIN($H553 - SUM($L659:BS659), $H553 *  (BT605 + BT631)))))","v":0.46716234882218954},{"$f":" IF(BU$635 = 1, BU579, IF($H553 < 0, MAX($H553 - SUM($L659:BT659), $H553 * (BU605 + BU631)), MAX(0, MIN($H553 - SUM($L659:BT659), $H553 *  (BU605 + BU631)))))","v":0.46716234882218954},{"$f":" IF(BV$635 = 1, BV579, IF($H553 < 0, MAX($H553 - SUM($L659:BU659), $H553 * (BV605 + BV631)), MAX(0, MIN($H553 - SUM($L659:BU659), $H553 *  (BV605 + BV631)))))","v":0.46716234882218954},{"$f":" IF(BW$635 = 1, BW579, IF($H553 < 0, MAX($H553 - SUM($L659:BV659), $H553 * (BW605 + BW631)), MAX(0, MIN($H553 - SUM($L659:BV659), $H553 *  (BW605 + BW631)))))","v":0.23358117441109477},{"$f":" IF(BX$635 = 1, BX579, IF($H553 < 0, MAX($H553 - SUM($L659:BW659), $H553 * (BX605 + BX631)), MAX(0, MIN($H553 - SUM($L659:BW659), $H553 *  (BX605 + BX631)))))","v":0},{"$f":" IF(BY$635 = 1, BY579, IF($H553 < 0, MAX($H553 - SUM($L659:BX659), $H553 * (BY605 + BY631)), MAX(0, MIN($H553 - SUM($L659:BX659), $H553 *  (BY605 + BY631)))))","v":0},{"$f":" IF(BZ$635 = 1, BZ579, IF($H553 < 0, MAX($H553 - SUM($L659:BY659), $H553 * (BZ605 + BZ631)), MAX(0, MIN($H553 - SUM($L659:BY659), $H553 *  (BZ605 + BZ631)))))","v":0},{"$f":" IF(CA$635 = 1, CA579, IF($H553 < 0, MAX($H553 - SUM($L659:BZ659), $H553 * (CA605 + CA631)), MAX(0, MIN($H553 - SUM($L659:BZ659), $H553 *  (CA605 + CA631)))))","v":0}]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$57, \"dd mmm yy\") & \" - real - TN\"","v":"Depreciation - capex addition - 01 Oct 16 - real - TN"},null,null,null,"GBP m",null,25.300414464522628,null,{"$f":" IF(M$635 = 1, M580, IF($H554 < 0, MAX($H554 - SUM($L660:L660), $H554 * (M606 + M632)), MAX(0, MIN($H554 - SUM($L660:L660), $H554 *  (M606 + M632)))))","v":0},{"$f":" IF(N$635 = 1, N580, IF($H554 < 0, MAX($H554 - SUM($L660:M660), $H554 * (N606 + N632)), MAX(0, MIN($H554 - SUM($L660:M660), $H554 *  (N606 + N632)))))","v":0},{"$f":" IF(O$635 = 1, O580, IF($H554 < 0, MAX($H554 - SUM($L660:N660), $H554 * (O606 + O632)), MAX(0, MIN($H554 - SUM($L660:N660), $H554 *  (O606 + O632)))))","v":0},{"$f":" IF(P$635 = 1, P580, IF($H554 < 0, MAX($H554 - SUM($L660:O660), $H554 * (P606 + P632)), MAX(0, MIN($H554 - SUM($L660:O660), $H554 *  (P606 + P632)))))","v":0},{"$f":" IF(Q$635 = 1, Q580, IF($H554 < 0, MAX($H554 - SUM($L660:P660), $H554 * (Q606 + Q632)), MAX(0, MIN($H554 - SUM($L660:P660), $H554 *  (Q606 + Q632)))))","v":0},{"$f":" IF(R$635 = 1, R580, IF($H554 < 0, MAX($H554 - SUM($L660:Q660), $H554 * (R606 + R632)), MAX(0, MIN($H554 - SUM($L660:Q660), $H554 *  (R606 + R632)))))","v":0},{"$f":" IF(S$635 = 1, S580, IF($H554 < 0, MAX($H554 - SUM($L660:R660), $H554 * (S606 + S632)), MAX(0, MIN($H554 - SUM($L660:R660), $H554 *  (S606 + S632)))))","v":0},{"$f":" IF(T$635 = 1, T580, IF($H554 < 0, MAX($H554 - SUM($L660:S660), $H554 * (T606 + T632)), MAX(0, MIN($H554 - SUM($L660:S660), $H554 *  (T606 + T632)))))","v":0},{"$f":" IF(U$635 = 1, U580, IF($H554 < 0, MAX($H554 - SUM($L660:T660), $H554 * (U606 + U632)), MAX(0, MIN($H554 - SUM($L660:T660), $H554 *  (U606 + U632)))))","v":0},{"$f":" IF(V$635 = 1, V580, IF($H554 < 0, MAX($H554 - SUM($L660:U660), $H554 * (V606 + V632)), MAX(0, MIN($H554 - SUM($L660:U660), $H554 *  (V606 + V632)))))","v":0},{"$f":" IF(W$635 = 1, W580, IF($H554 < 0, MAX($H554 - SUM($L660:V660), $H554 * (W606 + W632)), MAX(0, MIN($H554 - SUM($L660:V660), $H554 *  (W606 + W632)))))","v":0},{"$f":" IF(X$635 = 1, X580, IF($H554 < 0, MAX($H554 - SUM($L660:W660), $H554 * (X606 + X632)), MAX(0, MIN($H554 - SUM($L660:W660), $H554 *  (X606 + X632)))))","v":0},{"$f":" IF(Y$635 = 1, Y580, IF($H554 < 0, MAX($H554 - SUM($L660:X660), $H554 * (Y606 + Y632)), MAX(0, MIN($H554 - SUM($L660:X660), $H554 *  (Y606 + Y632)))))","v":0},{"$f":" IF(Z$635 = 1, Z580, IF($H554 < 0, MAX($H554 - SUM($L660:Y660), $H554 * (Z606 + Z632)), MAX(0, MIN($H554 - SUM($L660:Y660), $H554 *  (Z606 + Z632)))))","v":0},{"$f":" IF(AA$635 = 1, AA580, IF($H554 < 0, MAX($H554 - SUM($L660:Z660), $H554 * (AA606 + AA632)), MAX(0, MIN($H554 - SUM($L660:Z660), $H554 *  (AA606 + AA632)))))","v":0},{"$f":" IF(AB$635 = 1, AB580, IF($H554 < 0, MAX($H554 - SUM($L660:AA660), $H554 * (AB606 + AB632)), MAX(0, MIN($H554 - SUM($L660:AA660), $H554 *  (AB606 + AB632)))))","v":0},{"$f":" IF(AC$635 = 1, AC580, IF($H554 < 0, MAX($H554 - SUM($L660:AB660), $H554 * (AC606 + AC632)), MAX(0, MIN($H554 - SUM($L660:AB660), $H554 *  (AC606 + AC632)))))","v":0},{"$f":" IF(AD$635 = 1, AD580, IF($H554 < 0, MAX($H554 - SUM($L660:AC660), $H554 * (AD606 + AD632)), MAX(0, MIN($H554 - SUM($L660:AC660), $H554 *  (AD606 + AD632)))))","v":0},{"$f":" IF(AE$635 = 1, AE580, IF($H554 < 0, MAX($H554 - SUM($L660:AD660), $H554 * (AE606 + AE632)), MAX(0, MIN($H554 - SUM($L660:AD660), $H554 *  (AE606 + AE632)))))","v":0},{"$f":" IF(AF$635 = 1, AF580, IF($H554 < 0, MAX($H554 - SUM($L660:AE660), $H554 * (AF606 + AF632)), MAX(0, MIN($H554 - SUM($L660:AE660), $H554 *  (AF606 + AF632)))))","v":0},{"$f":" IF(AG$635 = 1, AG580, IF($H554 < 0, MAX($H554 - SUM($L660:AF660), $H554 * (AG606 + AG632)), MAX(0, MIN($H554 - SUM($L660:AF660), $H554 *  (AG606 + AG632)))))","v":0},{"$f":" IF(AH$635 = 1, AH580, IF($H554 < 0, MAX($H554 - SUM($L660:AG660), $H554 * (AH606 + AH632)), MAX(0, MIN($H554 - SUM($L660:AG660), $H554 *  (AH606 + AH632)))))","v":0},{"$f":" IF(AI$635 = 1, AI580, IF($H554 < 0, MAX($H554 - SUM($L660:AH660), $H554 * (AI606 + AI632)), MAX(0, MIN($H554 - SUM($L660:AH660), $H554 *  (AI606 + AI632)))))","v":0},{"$f":" IF(AJ$635 = 1, AJ580, IF($H554 < 0, MAX($H554 - SUM($L660:AI660), $H554 * (AJ606 + AJ632)), MAX(0, MIN($H554 - SUM($L660:AI660), $H554 *  (AJ606 + AJ632)))))","v":0.37950621696783948},{"$f":" IF(AK$635 = 1, AK580, IF($H554 < 0, MAX($H554 - SUM($L660:AJ660), $H554 * (AK606 + AK632)), MAX(0, MIN($H554 - SUM($L660:AJ660), $H554 *  (AK606 + AK632)))))","v":0.75901243393567885},{"$f":" IF(AL$635 = 1, AL580, IF($H554 < 0, MAX($H554 - SUM($L660:AK660), $H554 * (AL606 + AL632)), MAX(0, MIN($H554 - SUM($L660:AK660), $H554 *  (AL606 + AL632)))))","v":0.75901243393567885},{"$f":" IF(AM$635 = 1, AM580, IF($H554 < 0, MAX($H554 - SUM($L660:AL660), $H554 * (AM606 + AM632)), MAX(0, MIN($H554 - SUM($L660:AL660), $H554 *  (AM606 + AM632)))))","v":0.75901243393567885},{"$f":" IF(AN$635 = 1, AN580, IF($H554 < 0, MAX($H554 - SUM($L660:AM660), $H554 * (AN606 + AN632)), MAX(0, MIN($H554 - SUM($L660:AM660), $H554 *  (AN606 + AN632)))))","v":0.75901243393567885},{"$f":" IF(AO$635 = 1, AO580, IF($H554 < 0, MAX($H554 - SUM($L660:AN660), $H554 * (AO606 + AO632)), MAX(0, MIN($H554 - SUM($L660:AN660), $H554 *  (AO606 + AO632)))))","v":0.75901243393567885},{"$f":" IF(AP$635 = 1, AP580, IF($H554 < 0, MAX($H554 - SUM($L660:AO660), $H554 * (AP606 + AP632)), MAX(0, MIN($H554 - SUM($L660:AO660), $H554 *  (AP606 + AP632)))))","v":0.75901243393567885},{"$f":" IF(AQ$635 = 1, AQ580, IF($H554 < 0, MAX($H554 - SUM($L660:AP660), $H554 * (AQ606 + AQ632)), MAX(0, MIN($H554 - SUM($L660:AP660), $H554 *  (AQ606 + AQ632)))))","v":0.75901243393567885},{"$f":" IF(AR$635 = 1, AR580, IF($H554 < 0, MAX($H554 - SUM($L660:AQ660), $H554 * (AR606 + AR632)), MAX(0, MIN($H554 - SUM($L660:AQ660), $H554 *  (AR606 + AR632)))))","v":0.75901243393567885},{"$f":" IF(AS$635 = 1, AS580, IF($H554 < 0, MAX($H554 - SUM($L660:AR660), $H554 * (AS606 + AS632)), MAX(0, MIN($H554 - SUM($L660:AR660), $H554 *  (AS606 + AS632)))))","v":0.75901243393567885},{"$f":" IF(AT$635 = 1, AT580, IF($H554 < 0, MAX($H554 - SUM($L660:AS660), $H554 * (AT606 + AT632)), MAX(0, MIN($H554 - SUM($L660:AS660), $H554 *  (AT606 + AT632)))))","v":0.75901243393567885},{"$f":" IF(AU$635 = 1, AU580, IF($H554 < 0, MAX($H554 - SUM($L660:AT660), $H554 * (AU606 + AU632)), MAX(0, MIN($H554 - SUM($L660:AT660), $H554 *  (AU606 + AU632)))))","v":0.75901243393567885},{"$f":" IF(AV$635 = 1, AV580, IF($H554 < 0, MAX($H554 - SUM($L660:AU660), $H554 * (AV606 + AV632)), MAX(0, MIN($H554 - SUM($L660:AU660), $H554 *  (AV606 + AV632)))))","v":0.75901243393567885},{"$f":" IF(AW$635 = 1, AW580, IF($H554 < 0, MAX($H554 - SUM($L660:AV660), $H554 * (AW606 + AW632)), MAX(0, MIN($H554 - SUM($L660:AV660), $H554 *  (AW606 + AW632)))))","v":0.75901243393567885},{"$f":" IF(AX$635 = 1, AX580, IF($H554 < 0, MAX($H554 - SUM($L660:AW660), $H554 * (AX606 + AX632)), MAX(0, MIN($H554 - SUM($L660:AW660), $H554 *  (AX606 + AX632)))))","v":0.75901243393567885},{"$f":" IF(AY$635 = 1, AY580, IF($H554 < 0, MAX($H554 - SUM($L660:AX660), $H554 * (AY606 + AY632)), MAX(0, MIN($H554 - SUM($L660:AX660), $H554 *  (AY606 + AY632)))))","v":0.75901243393567885},{"$f":" IF(AZ$635 = 1, AZ580, IF($H554 < 0, MAX($H554 - SUM($L660:AY660), $H554 * (AZ606 + AZ632)), MAX(0, MIN($H554 - SUM($L660:AY660), $H554 *  (AZ606 + AZ632)))))","v":0.75901243393567885},{"$f":" IF(BA$635 = 1, BA580, IF($H554 < 0, MAX($H554 - SUM($L660:AZ660), $H554 * (BA606 + BA632)), MAX(0, MIN($H554 - SUM($L660:AZ660), $H554 *  (BA606 + BA632)))))","v":0.75901243393567885},{"$f":" IF(BB$635 = 1, BB580, IF($H554 < 0, MAX($H554 - SUM($L660:BA660), $H554 * (BB606 + BB632)), MAX(0, MIN($H554 - SUM($L660:BA660), $H554 *  (BB606 + BB632)))))","v":0.75901243393567885},{"$f":" IF(BC$635 = 1, BC580, IF($H554 < 0, MAX($H554 - SUM($L660:BB660), $H554 * (BC606 + BC632)), MAX(0, MIN($H554 - SUM($L660:BB660), $H554 *  (BC606 + BC632)))))","v":0.75901243393567885},{"$f":" IF(BD$635 = 1, BD580, IF($H554 < 0, MAX($H554 - SUM($L660:BC660), $H554 * (BD606 + BD632)), MAX(0, MIN($H554 - SUM($L660:BC660), $H554 *  (BD606 + BD632)))))","v":0.63251036161306573},{"$f":" IF(BE$635 = 1, BE580, IF($H554 < 0, MAX($H554 - SUM($L660:BD660), $H554 * (BE606 + BE632)), MAX(0, MIN($H554 - SUM($L660:BD660), $H554 *  (BE606 + BE632)))))","v":0.50600828929045261},{"$f":" IF(BF$635 = 1, BF580, IF($H554 < 0, MAX($H554 - SUM($L660:BE660), $H554 * (BF606 + BF632)), MAX(0, MIN($H554 - SUM($L660:BE660), $H554 *  (BF606 + BF632)))))","v":0.50600828929045261},{"$f":" IF(BG$635 = 1, BG580, IF($H554 < 0, MAX($H554 - SUM($L660:BF660), $H554 * (BG606 + BG632)), MAX(0, MIN($H554 - SUM($L660:BF660), $H554 *  (BG606 + BG632)))))","v":0.50600828929045261},{"$f":" IF(BH$635 = 1, BH580, IF($H554 < 0, MAX($H554 - SUM($L660:BG660), $H554 * (BH606 + BH632)), MAX(0, MIN($H554 - SUM($L660:BG660), $H554 *  (BH606 + BH632)))))","v":0.50600828929045261},{"$f":" IF(BI$635 = 1, BI580, IF($H554 < 0, MAX($H554 - SUM($L660:BH660), $H554 * (BI606 + BI632)), MAX(0, MIN($H554 - SUM($L660:BH660), $H554 *  (BI606 + BI632)))))","v":0.50600828929045261},{"$f":" IF(BJ$635 = 1, BJ580, IF($H554 < 0, MAX($H554 - SUM($L660:BI660), $H554 * (BJ606 + BJ632)), MAX(0, MIN($H554 - SUM($L660:BI660), $H554 *  (BJ606 + BJ632)))))","v":0.50600828929045261},{"$f":" IF(BK$635 = 1, BK580, IF($H554 < 0, MAX($H554 - SUM($L660:BJ660), $H554 * (BK606 + BK632)), MAX(0, MIN($H554 - SUM($L660:BJ660), $H554 *  (BK606 + BK632)))))","v":0.50600828929045261},{"$f":" IF(BL$635 = 1, BL580, IF($H554 < 0, MAX($H554 - SUM($L660:BK660), $H554 * (BL606 + BL632)), MAX(0, MIN($H554 - SUM($L660:BK660), $H554 *  (BL606 + BL632)))))","v":0.50600828929045261},{"$f":" IF(BM$635 = 1, BM580, IF($H554 < 0, MAX($H554 - SUM($L660:BL660), $H554 * (BM606 + BM632)), MAX(0, MIN($H554 - SUM($L660:BL660), $H554 *  (BM606 + BM632)))))","v":0.50600828929045261},{"$f":" IF(BN$635 = 1, BN580, IF($H554 < 0, MAX($H554 - SUM($L660:BM660), $H554 * (BN606 + BN632)), MAX(0, MIN($H554 - SUM($L660:BM660), $H554 *  (BN606 + BN632)))))","v":0.50600828929045261},{"$f":" IF(BO$635 = 1, BO580, IF($H554 < 0, MAX($H554 - SUM($L660:BN660), $H554 * (BO606 + BO632)), MAX(0, MIN($H554 - SUM($L660:BN660), $H554 *  (BO606 + BO632)))))","v":0.50600828929045261},{"$f":" IF(BP$635 = 1, BP580, IF($H554 < 0, MAX($H554 - SUM($L660:BO660), $H554 * (BP606 + BP632)), MAX(0, MIN($H554 - SUM($L660:BO660), $H554 *  (BP606 + BP632)))))","v":0.50600828929045261},{"$f":" IF(BQ$635 = 1, BQ580, IF($H554 < 0, MAX($H554 - SUM($L660:BP660), $H554 * (BQ606 + BQ632)), MAX(0, MIN($H554 - SUM($L660:BP660), $H554 *  (BQ606 + BQ632)))))","v":0.50600828929045261},{"$f":" IF(BR$635 = 1, BR580, IF($H554 < 0, MAX($H554 - SUM($L660:BQ660), $H554 * (BR606 + BR632)), MAX(0, MIN($H554 - SUM($L660:BQ660), $H554 *  (BR606 + BR632)))))","v":0.50600828929045261},{"$f":" IF(BS$635 = 1, BS580, IF($H554 < 0, MAX($H554 - SUM($L660:BR660), $H554 * (BS606 + BS632)), MAX(0, MIN($H554 - SUM($L660:BR660), $H554 *  (BS606 + BS632)))))","v":0.50600828929045261},{"$f":" IF(BT$635 = 1, BT580, IF($H554 < 0, MAX($H554 - SUM($L660:BS660), $H554 * (BT606 + BT632)), MAX(0, MIN($H554 - SUM($L660:BS660), $H554 *  (BT606 + BT632)))))","v":0.50600828929045261},{"$f":" IF(BU$635 = 1, BU580, IF($H554 < 0, MAX($H554 - SUM($L660:BT660), $H554 * (BU606 + BU632)), MAX(0, MIN($H554 - SUM($L660:BT660), $H554 *  (BU606 + BU632)))))","v":0.50600828929045261},{"$f":" IF(BV$635 = 1, BV580, IF($H554 < 0, MAX($H554 - SUM($L660:BU660), $H554 * (BV606 + BV632)), MAX(0, MIN($H554 - SUM($L660:BU660), $H554 *  (BV606 + BV632)))))","v":0.50600828929045261},{"$f":" IF(BW$635 = 1, BW580, IF($H554 < 0, MAX($H554 - SUM($L660:BV660), $H554 * (BW606 + BW632)), MAX(0, MIN($H554 - SUM($L660:BV660), $H554 *  (BW606 + BW632)))))","v":0.50600828929045261},{"$f":" IF(BX$635 = 1, BX580, IF($H554 < 0, MAX($H554 - SUM($L660:BW660), $H554 * (BX606 + BX632)), MAX(0, MIN($H554 - SUM($L660:BW660), $H554 *  (BX606 + BX632)))))","v":0.2530041446452263},{"$f":" IF(BY$635 = 1, BY580, IF($H554 < 0, MAX($H554 - SUM($L660:BX660), $H554 * (BY606 + BY632)), MAX(0, MIN($H554 - SUM($L660:BX660), $H554 *  (BY606 + BY632)))))","v":0},{"$f":" IF(BZ$635 = 1, BZ580, IF($H554 < 0, MAX($H554 - SUM($L660:BY660), $H554 * (BZ606 + BZ632)), MAX(0, MIN($H554 - SUM($L660:BY660), $H554 *  (BZ606 + BZ632)))))","v":0},{"$f":" IF(CA$635 = 1, CA580, IF($H554 < 0, MAX($H554 - SUM($L660:BZ660), $H554 * (CA606 + CA632)), MAX(0, MIN($H554 - SUM($L660:BZ660), $H554 *  (CA606 + CA632)))))","v":0}]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$58, \"dd mmm yy\") & \" - real - TN\"","v":"Depreciation - capex addition - 01 Oct 17 - real - TN"},null,null,null,"GBP m",null,15.479426214923194,null,{"$f":" IF(M$635 = 1, M581, IF($H555 < 0, MAX($H555 - SUM($L661:L661), $H555 * (M607 + M633)), MAX(0, MIN($H555 - SUM($L661:L661), $H555 *  (M607 + M633)))))","v":0},{"$f":" IF(N$635 = 1, N581, IF($H555 < 0, MAX($H555 - SUM($L661:M661), $H555 * (N607 + N633)), MAX(0, MIN($H555 - SUM($L661:M661), $H555 *  (N607 + N633)))))","v":0},{"$f":" IF(O$635 = 1, O581, IF($H555 < 0, MAX($H555 - SUM($L661:N661), $H555 * (O607 + O633)), MAX(0, MIN($H555 - SUM($L661:N661), $H555 *  (O607 + O633)))))","v":0},{"$f":" IF(P$635 = 1, P581, IF($H555 < 0, MAX($H555 - SUM($L661:O661), $H555 * (P607 + P633)), MAX(0, MIN($H555 - SUM($L661:O661), $H555 *  (P607 + P633)))))","v":0},{"$f":" IF(Q$635 = 1, Q581, IF($H555 < 0, MAX($H555 - SUM($L661:P661), $H555 * (Q607 + Q633)), MAX(0, MIN($H555 - SUM($L661:P661), $H555 *  (Q607 + Q633)))))","v":0},{"$f":" IF(R$635 = 1, R581, IF($H555 < 0, MAX($H555 - SUM($L661:Q661), $H555 * (R607 + R633)), MAX(0, MIN($H555 - SUM($L661:Q661), $H555 *  (R607 + R633)))))","v":0},{"$f":" IF(S$635 = 1, S581, IF($H555 < 0, MAX($H555 - SUM($L661:R661), $H555 * (S607 + S633)), MAX(0, MIN($H555 - SUM($L661:R661), $H555 *  (S607 + S633)))))","v":0},{"$f":" IF(T$635 = 1, T581, IF($H555 < 0, MAX($H555 - SUM($L661:S661), $H555 * (T607 + T633)), MAX(0, MIN($H555 - SUM($L661:S661), $H555 *  (T607 + T633)))))","v":0},{"$f":" IF(U$635 = 1, U581, IF($H555 < 0, MAX($H555 - SUM($L661:T661), $H555 * (U607 + U633)), MAX(0, MIN($H555 - SUM($L661:T661), $H555 *  (U607 + U633)))))","v":0},{"$f":" IF(V$635 = 1, V581, IF($H555 < 0, MAX($H555 - SUM($L661:U661), $H555 * (V607 + V633)), MAX(0, MIN($H555 - SUM($L661:U661), $H555 *  (V607 + V633)))))","v":0},{"$f":" IF(W$635 = 1, W581, IF($H555 < 0, MAX($H555 - SUM($L661:V661), $H555 * (W607 + W633)), MAX(0, MIN($H555 - SUM($L661:V661), $H555 *  (W607 + W633)))))","v":0},{"$f":" IF(X$635 = 1, X581, IF($H555 < 0, MAX($H555 - SUM($L661:W661), $H555 * (X607 + X633)), MAX(0, MIN($H555 - SUM($L661:W661), $H555 *  (X607 + X633)))))","v":0},{"$f":" IF(Y$635 = 1, Y581, IF($H555 < 0, MAX($H555 - SUM($L661:X661), $H555 * (Y607 + Y633)), MAX(0, MIN($H555 - SUM($L661:X661), $H555 *  (Y607 + Y633)))))","v":0},{"$f":" IF(Z$635 = 1, Z581, IF($H555 < 0, MAX($H555 - SUM($L661:Y661), $H555 * (Z607 + Z633)), MAX(0, MIN($H555 - SUM($L661:Y661), $H555 *  (Z607 + Z633)))))","v":0},{"$f":" IF(AA$635 = 1, AA581, IF($H555 < 0, MAX($H555 - SUM($L661:Z661), $H555 * (AA607 + AA633)), MAX(0, MIN($H555 - SUM($L661:Z661), $H555 *  (AA607 + AA633)))))","v":0},{"$f":" IF(AB$635 = 1, AB581, IF($H555 < 0, MAX($H555 - SUM($L661:AA661), $H555 * (AB607 + AB633)), MAX(0, MIN($H555 - SUM($L661:AA661), $H555 *  (AB607 + AB633)))))","v":0},{"$f":" IF(AC$635 = 1, AC581, IF($H555 < 0, MAX($H555 - SUM($L661:AB661), $H555 * (AC607 + AC633)), MAX(0, MIN($H555 - SUM($L661:AB661), $H555 *  (AC607 + AC633)))))","v":0},{"$f":" IF(AD$635 = 1, AD581, IF($H555 < 0, MAX($H555 - SUM($L661:AC661), $H555 * (AD607 + AD633)), MAX(0, MIN($H555 - SUM($L661:AC661), $H555 *  (AD607 + AD633)))))","v":0},{"$f":" IF(AE$635 = 1, AE581, IF($H555 < 0, MAX($H555 - SUM($L661:AD661), $H555 * (AE607 + AE633)), MAX(0, MIN($H555 - SUM($L661:AD661), $H555 *  (AE607 + AE633)))))","v":0},{"$f":" IF(AF$635 = 1, AF581, IF($H555 < 0, MAX($H555 - SUM($L661:AE661), $H555 * (AF607 + AF633)), MAX(0, MIN($H555 - SUM($L661:AE661), $H555 *  (AF607 + AF633)))))","v":0},{"$f":" IF(AG$635 = 1, AG581, IF($H555 < 0, MAX($H555 - SUM($L661:AF661), $H555 * (AG607 + AG633)), MAX(0, MIN($H555 - SUM($L661:AF661), $H555 *  (AG607 + AG633)))))","v":0},{"$f":" IF(AH$635 = 1, AH581, IF($H555 < 0, MAX($H555 - SUM($L661:AG661), $H555 * (AH607 + AH633)), MAX(0, MIN($H555 - SUM($L661:AG661), $H555 *  (AH607 + AH633)))))","v":0},{"$f":" IF(AI$635 = 1, AI581, IF($H555 < 0, MAX($H555 - SUM($L661:AH661), $H555 * (AI607 + AI633)), MAX(0, MIN($H555 - SUM($L661:AH661), $H555 *  (AI607 + AI633)))))","v":0},{"$f":" IF(AJ$635 = 1, AJ581, IF($H555 < 0, MAX($H555 - SUM($L661:AI661), $H555 * (AJ607 + AJ633)), MAX(0, MIN($H555 - SUM($L661:AI661), $H555 *  (AJ607 + AJ633)))))","v":0},{"$f":" IF(AK$635 = 1, AK581, IF($H555 < 0, MAX($H555 - SUM($L661:AJ661), $H555 * (AK607 + AK633)), MAX(0, MIN($H555 - SUM($L661:AJ661), $H555 *  (AK607 + AK633)))))","v":0.23219139322384794},{"$f":" IF(AL$635 = 1, AL581, IF($H555 < 0, MAX($H555 - SUM($L661:AK661), $H555 * (AL607 + AL633)), MAX(0, MIN($H555 - SUM($L661:AK661), $H555 *  (AL607 + AL633)))))","v":0.46438278644769587},{"$f":" IF(AM$635 = 1, AM581, IF($H555 < 0, MAX($H555 - SUM($L661:AL661), $H555 * (AM607 + AM633)), MAX(0, MIN($H555 - SUM($L661:AL661), $H555 *  (AM607 + AM633)))))","v":0.46438278644769587},{"$f":" IF(AN$635 = 1, AN581, IF($H555 < 0, MAX($H555 - SUM($L661:AM661), $H555 * (AN607 + AN633)), MAX(0, MIN($H555 - SUM($L661:AM661), $H555 *  (AN607 + AN633)))))","v":0.46438278644769587},{"$f":" IF(AO$635 = 1, AO581, IF($H555 < 0, MAX($H555 - SUM($L661:AN661), $H555 * (AO607 + AO633)), MAX(0, MIN($H555 - SUM($L661:AN661), $H555 *  (AO607 + AO633)))))","v":0.46438278644769587},{"$f":" IF(AP$635 = 1, AP581, IF($H555 < 0, MAX($H555 - SUM($L661:AO661), $H555 * (AP607 + AP633)), MAX(0, MIN($H555 - SUM($L661:AO661), $H555 *  (AP607 + AP633)))))","v":0.46438278644769587},{"$f":" IF(AQ$635 = 1, AQ581, IF($H555 < 0, MAX($H555 - SUM($L661:AP661), $H555 * (AQ607 + AQ633)), MAX(0, MIN($H555 - SUM($L661:AP661), $H555 *  (AQ607 + AQ633)))))","v":0.46438278644769587},{"$f":" IF(AR$635 = 1, AR581, IF($H555 < 0, MAX($H555 - SUM($L661:AQ661), $H555 * (AR607 + AR633)), MAX(0, MIN($H555 - SUM($L661:AQ661), $H555 *  (AR607 + AR633)))))","v":0.46438278644769587},{"$f":" IF(AS$635 = 1, AS581, IF($H555 < 0, MAX($H555 - SUM($L661:AR661), $H555 * (AS607 + AS633)), MAX(0, MIN($H555 - SUM($L661:AR661), $H555 *  (AS607 + AS633)))))","v":0.46438278644769587},{"$f":" IF(AT$635 = 1, AT581, IF($H555 < 0, MAX($H555 - SUM($L661:AS661), $H555 * (AT607 + AT633)), MAX(0, MIN($H555 - SUM($L661:AS661), $H555 *  (AT607 + AT633)))))","v":0.46438278644769587},{"$f":" IF(AU$635 = 1, AU581, IF($H555 < 0, MAX($H555 - SUM($L661:AT661), $H555 * (AU607 + AU633)), MAX(0, MIN($H555 - SUM($L661:AT661), $H555 *  (AU607 + AU633)))))","v":0.46438278644769587},{"$f":" IF(AV$635 = 1, AV581, IF($H555 < 0, MAX($H555 - SUM($L661:AU661), $H555 * (AV607 + AV633)), MAX(0, MIN($H555 - SUM($L661:AU661), $H555 *  (AV607 + AV633)))))","v":0.46438278644769587},{"$f":" IF(AW$635 = 1, AW581, IF($H555 < 0, MAX($H555 - SUM($L661:AV661), $H555 * (AW607 + AW633)), MAX(0, MIN($H555 - SUM($L661:AV661), $H555 *  (AW607 + AW633)))))","v":0.46438278644769587},{"$f":" IF(AX$635 = 1, AX581, IF($H555 < 0, MAX($H555 - SUM($L661:AW661), $H555 * (AX607 + AX633)), MAX(0, MIN($H555 - SUM($L661:AW661), $H555 *  (AX607 + AX633)))))","v":0.46438278644769587},{"$f":" IF(AY$635 = 1, AY581, IF($H555 < 0, MAX($H555 - SUM($L661:AX661), $H555 * (AY607 + AY633)), MAX(0, MIN($H555 - SUM($L661:AX661), $H555 *  (AY607 + AY633)))))","v":0.46438278644769587},{"$f":" IF(AZ$635 = 1, AZ581, IF($H555 < 0, MAX($H555 - SUM($L661:AY661), $H555 * (AZ607 + AZ633)), MAX(0, MIN($H555 - SUM($L661:AY661), $H555 *  (AZ607 + AZ633)))))","v":0.46438278644769587},{"$f":" IF(BA$635 = 1, BA581, IF($H555 < 0, MAX($H555 - SUM($L661:AZ661), $H555 * (BA607 + BA633)), MAX(0, MIN($H555 - SUM($L661:AZ661), $H555 *  (BA607 + BA633)))))","v":0.46438278644769587},{"$f":" IF(BB$635 = 1, BB581, IF($H555 < 0, MAX($H555 - SUM($L661:BA661), $H555 * (BB607 + BB633)), MAX(0, MIN($H555 - SUM($L661:BA661), $H555 *  (BB607 + BB633)))))","v":0.46438278644769587},{"$f":" IF(BC$635 = 1, BC581, IF($H555 < 0, MAX($H555 - SUM($L661:BB661), $H555 * (BC607 + BC633)), MAX(0, MIN($H555 - SUM($L661:BB661), $H555 *  (BC607 + BC633)))))","v":0.46438278644769587},{"$f":" IF(BD$635 = 1, BD581, IF($H555 < 0, MAX($H555 - SUM($L661:BC661), $H555 * (BD607 + BD633)), MAX(0, MIN($H555 - SUM($L661:BC661), $H555 *  (BD607 + BD633)))))","v":0.46438278644769587},{"$f":" IF(BE$635 = 1, BE581, IF($H555 < 0, MAX($H555 - SUM($L661:BD661), $H555 * (BE607 + BE633)), MAX(0, MIN($H555 - SUM($L661:BD661), $H555 *  (BE607 + BE633)))))","v":0.38698565537307994},{"$f":" IF(BF$635 = 1, BF581, IF($H555 < 0, MAX($H555 - SUM($L661:BE661), $H555 * (BF607 + BF633)), MAX(0, MIN($H555 - SUM($L661:BE661), $H555 *  (BF607 + BF633)))))","v":0.3095885242984639},{"$f":" IF(BG$635 = 1, BG581, IF($H555 < 0, MAX($H555 - SUM($L661:BF661), $H555 * (BG607 + BG633)), MAX(0, MIN($H555 - SUM($L661:BF661), $H555 *  (BG607 + BG633)))))","v":0.3095885242984639},{"$f":" IF(BH$635 = 1, BH581, IF($H555 < 0, MAX($H555 - SUM($L661:BG661), $H555 * (BH607 + BH633)), MAX(0, MIN($H555 - SUM($L661:BG661), $H555 *  (BH607 + BH633)))))","v":0.3095885242984639},{"$f":" IF(BI$635 = 1, BI581, IF($H555 < 0, MAX($H555 - SUM($L661:BH661), $H555 * (BI607 + BI633)), MAX(0, MIN($H555 - SUM($L661:BH661), $H555 *  (BI607 + BI633)))))","v":0.3095885242984639},{"$f":" IF(BJ$635 = 1, BJ581, IF($H555 < 0, MAX($H555 - SUM($L661:BI661), $H555 * (BJ607 + BJ633)), MAX(0, MIN($H555 - SUM($L661:BI661), $H555 *  (BJ607 + BJ633)))))","v":0.3095885242984639},{"$f":" IF(BK$635 = 1, BK581, IF($H555 < 0, MAX($H555 - SUM($L661:BJ661), $H555 * (BK607 + BK633)), MAX(0, MIN($H555 - SUM($L661:BJ661), $H555 *  (BK607 + BK633)))))","v":0.3095885242984639},{"$f":" IF(BL$635 = 1, BL581, IF($H555 < 0, MAX($H555 - SUM($L661:BK661), $H555 * (BL607 + BL633)), MAX(0, MIN($H555 - SUM($L661:BK661), $H555 *  (BL607 + BL633)))))","v":0.3095885242984639},{"$f":" IF(BM$635 = 1, BM581, IF($H555 < 0, MAX($H555 - SUM($L661:BL661), $H555 * (BM607 + BM633)), MAX(0, MIN($H555 - SUM($L661:BL661), $H555 *  (BM607 + BM633)))))","v":0.3095885242984639},{"$f":" IF(BN$635 = 1, BN581, IF($H555 < 0, MAX($H555 - SUM($L661:BM661), $H555 * (BN607 + BN633)), MAX(0, MIN($H555 - SUM($L661:BM661), $H555 *  (BN607 + BN633)))))","v":0.3095885242984639},{"$f":" IF(BO$635 = 1, BO581, IF($H555 < 0, MAX($H555 - SUM($L661:BN661), $H555 * (BO607 + BO633)), MAX(0, MIN($H555 - SUM($L661:BN661), $H555 *  (BO607 + BO633)))))","v":0.3095885242984639},{"$f":" IF(BP$635 = 1, BP581, IF($H555 < 0, MAX($H555 - SUM($L661:BO661), $H555 * (BP607 + BP633)), MAX(0, MIN($H555 - SUM($L661:BO661), $H555 *  (BP607 + BP633)))))","v":0.3095885242984639},{"$f":" IF(BQ$635 = 1, BQ581, IF($H555 < 0, MAX($H555 - SUM($L661:BP661), $H555 * (BQ607 + BQ633)), MAX(0, MIN($H555 - SUM($L661:BP661), $H555 *  (BQ607 + BQ633)))))","v":0.3095885242984639},{"$f":" IF(BR$635 = 1, BR581, IF($H555 < 0, MAX($H555 - SUM($L661:BQ661), $H555 * (BR607 + BR633)), MAX(0, MIN($H555 - SUM($L661:BQ661), $H555 *  (BR607 + BR633)))))","v":0.3095885242984639},{"$f":" IF(BS$635 = 1, BS581, IF($H555 < 0, MAX($H555 - SUM($L661:BR661), $H555 * (BS607 + BS633)), MAX(0, MIN($H555 - SUM($L661:BR661), $H555 *  (BS607 + BS633)))))","v":0.3095885242984639},{"$f":" IF(BT$635 = 1, BT581, IF($H555 < 0, MAX($H555 - SUM($L661:BS661), $H555 * (BT607 + BT633)), MAX(0, MIN($H555 - SUM($L661:BS661), $H555 *  (BT607 + BT633)))))","v":0.3095885242984639},{"$f":" IF(BU$635 = 1, BU581, IF($H555 < 0, MAX($H555 - SUM($L661:BT661), $H555 * (BU607 + BU633)), MAX(0, MIN($H555 - SUM($L661:BT661), $H555 *  (BU607 + BU633)))))","v":0.3095885242984639},{"$f":" IF(BV$635 = 1, BV581, IF($H555 < 0, MAX($H555 - SUM($L661:BU661), $H555 * (BV607 + BV633)), MAX(0, MIN($H555 - SUM($L661:BU661), $H555 *  (BV607 + BV633)))))","v":0.3095885242984639},{"$f":" IF(BW$635 = 1, BW581, IF($H555 < 0, MAX($H555 - SUM($L661:BV661), $H555 * (BW607 + BW633)), MAX(0, MIN($H555 - SUM($L661:BV661), $H555 *  (BW607 + BW633)))))","v":0.3095885242984639},{"$f":" IF(BX$635 = 1, BX581, IF($H555 < 0, MAX($H555 - SUM($L661:BW661), $H555 * (BX607 + BX633)), MAX(0, MIN($H555 - SUM($L661:BW661), $H555 *  (BX607 + BX633)))))","v":0.3095885242984639},{"$f":" IF(BY$635 = 1, BY581, IF($H555 < 0, MAX($H555 - SUM($L661:BX661), $H555 * (BY607 + BY633)), MAX(0, MIN($H555 - SUM($L661:BX661), $H555 *  (BY607 + BY633)))))","v":0.15479426214923195},{"$f":" IF(BZ$635 = 1, BZ581, IF($H555 < 0, MAX($H555 - SUM($L661:BY661), $H555 * (BZ607 + BZ633)), MAX(0, MIN($H555 - SUM($L661:BY661), $H555 *  (BZ607 + BZ633)))))","v":0},{"$f":" IF(CA$635 = 1, CA581, IF($H555 < 0, MAX($H555 - SUM($L661:BZ661), $H555 * (CA607 + CA633)), MAX(0, MIN($H555 - SUM($L661:BZ661), $H555 *  (CA607 + CA633)))))","v":0}]
[]
[null,null,null,null,"Depreciation - capex addition - real - TN",null,null,null,"GBP m",null,{"$f":" SUM(M663:CA663)","v":390.00772368106709},null,{"$f":"SUM(M637:M661)","v":0.15101784851351371},0.55487103567567586,0.96669669405405489,1.4167892043243255,1.8552740691891909,2.3004919070270287,2.9123508259459476,3.526734609729731,4.0098254205405413,4.3721317158698643,4.7696787112378134,5.2754011147113813,5.727759740610102,6.1338244729705194,6.5779624685891935,7.2820094982182697,7.8102268473932694,8.2333804204218524,8.6257598447664225,8.7458183967524903,9.031318226912477,9.301469224058982,9.8042324970806405,10.384079638908366,10.849615627478439,10.933401074756338,10.729448101783365,10.524653507188772,10.363623236918501,10.242854471808728,10.110338806686078,9.9417646721948874,{"$f":"SUM(AS637:AS661)","v":9.7909784635619808},9.6556235527751753,9.5075775542356169,9.2728952110259257,9.0968227613009258,8.9557715702913985,8.8249784288432078,8.7681791505685727,8.5555542138936147,8.1681756079979397,7.6802790049186473,7.1369246718769741,6.6407022252365007,6.2664932022699666,5.8585872563240464,5.4489980671348563,5.1269375265943031,4.8853999963747627,4.6203686661294681,4.2832203971470886,3.9816479798812621,3.710938158307663,3.4148461612285463,2.9454814748091622,2.5933365753591624,2.3112341933401011,2.0496479104437255,1.9696088757863435,1.7792756556796856,1.4758703163207574,1.0491779880000114,0.5625926689436902,0.15479426214923195,0,0]
[]
[]
[null,null,{"$f":"$E$671","v":"Fixed depreciation amount - existing RAB - TN - RP6"}]
[]
[null,null,null,null,{"$f":" E$527","v":"Fixed depreciation amount - existing RAB - TN"},"Table 3","FDEP_TNt",0,"GBP m",0,76.265655089206845,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$527","v":6.315354095526696},12.330449189190672,12.035384382667631,11.709107343339616,11.487335850702635,11.305825863226154,11.082198364553438,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$527","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$22","v":"Model period ending - RP1"},{"$f":" 'DL - C4 A'!F$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!G$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!H$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!I$22","v":"date"},{"$f":" 'DL - C4 A'!J$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!K$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!L$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!M$22","v":"1994-03-31"},{"$f":" 'DL - C4 A'!N$22","v":"1995-03-31"},{"$f":" 'DL - C4 A'!O$22","v":"1996-03-31"},{"$f":" 'DL - C4 A'!P$22","v":"1997-03-31"},{"$f":" 'DL - C4 A'!Q$22","v":"1998-03-31"},{"$f":" 'DL - C4 A'!R$22","v":"1999-03-31"},{"$f":" 'DL - C4 A'!S$22","v":"2000-03-31"},{"$f":" 'DL - C4 A'!T$22","v":"2001-03-31"},{"$f":" 'DL - C4 A'!U$22","v":"2002-03-31"},{"$f":" 'DL - C4 A'!V$22","v":"2003-03-31"},{"$f":" 'DL - C4 A'!W$22","v":"2004-03-31"},{"$f":" 'DL - C4 A'!X$22","v":"2005-03-31"},{"$f":" 'DL - C4 A'!Y$22","v":"2006-03-31"},{"$f":" 'DL - C4 A'!Z$22","v":"2007-03-31"},{"$f":" 'DL - C4 A'!AA$22","v":"2008-03-31"},{"$f":" 'DL - C4 A'!AB$22","v":"2009-03-31"},{"$f":" 'DL - C4 A'!AC$22","v":"2010-03-31"},{"$f":" 'DL - C4 A'!AD$22","v":"2011-03-31"},{"$f":" 'DL - C4 A'!AE$22","v":"2012-03-31"},{"$f":" 'DL - C4 A'!AF$22","v":"2013-03-31"},{"$f":" 'DL - C4 A'!AG$22","v":"2014-03-31"},{"$f":" 'DL - C4 A'!AH$22","v":"2015-03-31"},{"$f":" 'DL - C4 A'!AI$22","v":"2016-03-31"},{"$f":" 'DL - C4 A'!AJ$22","v":"2017-03-31"},{"$f":" 'DL - C4 A'!AK$22","v":"2018-03-31"},{"$f":" 'DL - C4 A'!AL$22","v":"2019-03-31"},{"$f":" 'DL - C4 A'!AM$22","v":"2020-03-31"},{"$f":" 'DL - C4 A'!AN$22","v":"2021-03-31"},{"$f":" 'DL - C4 A'!AO$22","v":"2022-03-31"},{"$f":" 'DL - C4 A'!AP$22","v":"2023-03-31"},{"$f":" 'DL - C4 A'!AQ$22","v":"2024-03-31"},{"$f":" 'DL - C4 A'!AR$22","v":"2025-03-31"},{"$f":" 'DL - C4 A'!AS$22","v":"2026-03-31"},{"$f":" 'DL - C4 A'!AT$22","v":"2027-03-31"},{"$f":" 'DL - C4 A'!AU$22","v":"2028-03-31"},{"$f":" 'DL - C4 A'!AV$22","v":"2029-03-31"},{"$f":" 'DL - C4 A'!AW$22","v":"2030-03-31"},{"$f":" 'DL - C4 A'!AX$22","v":"2031-03-31"},{"$f":" 'DL - C4 A'!AY$22","v":"2032-03-31"},{"$f":" 'DL - C4 A'!AZ$22","v":"2033-03-31"},{"$f":" 'DL - C4 A'!BA$22","v":"2034-03-31"},{"$f":" 'DL - C4 A'!BB$22","v":"2035-03-31"},{"$f":" 'DL - C4 A'!BC$22","v":"2036-03-31"},{"$f":" 'DL - C4 A'!BD$22","v":"2037-03-31"},{"$f":" 'DL - C4 A'!BE$22","v":"2038-03-31"},{"$f":" 'DL - C4 A'!BF$22","v":"2039-03-31"},{"$f":" 'DL - C4 A'!BG$22","v":"2040-03-31"},{"$f":" 'DL - C4 A'!BH$22","v":"2041-03-31"},{"$f":" 'DL - C4 A'!BI$22","v":"2042-03-31"},{"$f":" 'DL - C4 A'!BJ$22","v":"2043-03-31"},{"$f":" 'DL - C4 A'!BK$22","v":"2044-03-31"},{"$f":" 'DL - C4 A'!BL$22","v":"2045-03-31"},{"$f":" 'DL - C4 A'!BM$22","v":"2046-03-31"},{"$f":" 'DL - C4 A'!BN$22","v":"2047-03-31"},{"$f":" 'DL - C4 A'!BO$22","v":"2048-03-31"},{"$f":" 'DL - C4 A'!BP$22","v":"2049-03-31"},{"$f":" 'DL - C4 A'!BQ$22","v":"2050-03-31"},{"$f":" 'DL - C4 A'!BR$22","v":"2051-03-31"},{"$f":" 'DL - C4 A'!BS$22","v":"2052-03-31"},{"$f":" 'DL - C4 A'!BT$22","v":"2053-03-31"},{"$f":" 'DL - C4 A'!BU$22","v":"2054-03-31"},{"$f":" 'DL - C4 A'!BV$22","v":"2055-03-31"},{"$f":" 'DL - C4 A'!BW$22","v":"2056-03-31"},{"$f":" 'DL - C4 A'!BX$22","v":"2057-03-31"},{"$f":" 'DL - C4 A'!BY$22","v":"2058-03-31"},{"$f":" 'DL - C4 A'!BZ$22","v":"2059-03-31"},{"$f":" 'DL - C4 A'!CA$22","v":"2060-03-31"}]
[null,null,null,null,{"$f":" Time!E$23","v":"Model period ending"},{"$f":" Time!F$23","v":"00:00:00"},{"$f":" Time!G$23","v":"00:00:00"},{"$f":" Time!H$23","v":"00:00:00"},{"$f":" Time!I$23","v":"date"},{"$f":" Time!J$23","v":"00:00:00"},{"$f":" Time!K$23","v":"00:00:00"},{"$f":" Time!L$23","v":"00:00:00"},{"$f":" Time!M$23","v":"2017-03-31"},{"$f":" Time!N$23","v":"2018-03-31"},{"$f":" Time!O$23","v":"2019-03-31"},{"$f":" Time!P$23","v":"2020-03-31"},{"$f":" Time!Q$23","v":"2021-03-31"},{"$f":" Time!R$23","v":"2022-03-31"},{"$f":" Time!S$23","v":"2023-03-31"},{"$f":" Time!T$23","v":"2024-03-31"},{"$f":" Time!U$23","v":"2025-03-31"}]
[null,null,null,null,{"$f":" E668 & \" - \" & ACTIVE_CASE","v":"Fixed depreciation amount - existing RAB - TN - RP6"},null,null,null,"GBP m",null,{"$f":" SUM(M671:CA671)","v":76.265655089206845},null,{"$f":" SUMIF($M669:$CA669, M670, $M668:$CA668)","v":0},6.315354095526696,12.330449189190672,12.035384382667631,11.709107343339616,11.487335850702635,11.305825863226154,11.082198364553438,0]
[]
[]
[null,null,{"$f":"$E$684","v":"Capex addition - RP6 period - TN - base year 2016"}]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$12","v":"RPI as on 2015/16 - (Base year 1993/94)"},{"$f":" 'Actuals Inp'!F$12","v":0},{"$f":" 'Actuals Inp'!G$12","v":"RPI2016"},{"$f":" 'Actuals Inp'!H$12","v":259.5},{"$f":" 'Actuals Inp'!I$12","v":"index"}]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,{"$f":" 'TL - C9'!E$41","v":"Capex addition - TN"},{"$f":" 'TL - C9'!F$41","v":0},{"$f":" 'TL - C9'!G$41","v":"CAt_TNt"},{"$f":" 'TL - C9'!H$41","v":0},{"$f":" 'TL - C9'!I$41","v":"GBP m"},{"$f":" 'TL - C9'!J$41","v":0},{"$f":" 'TL - C9'!K$41","v":59.696589678428481},{"$f":" 'TL - C9'!L$41","v":0},{"$f":" 'TL - C9'!M$41","v":0},{"$f":" 'TL - C9'!N$41","v":4.719686378130457},{"$f":" 'TL - C9'!O$41","v":9.3592324815602588},{"$f":" 'TL - C9'!P$41","v":9.279772597791812},{"$f":" 'TL - C9'!Q$41","v":9.2009873284365611},{"$f":" 'TL - C9'!R$41","v":9.1228709460181321},{"$f":" 'TL - C9'!S$41","v":9.0454177716864397},{"$f":" 'TL - C9'!T$41","v":8.9686221748048229},{"$f":" 'TL - C9'!U$41","v":0}]
[null,null,null,null,"Capex addition - RP5 period - TN - base year 2016",null,null,null,"GBP m",null,{"$f":" SUM(M679:CA679)","v":59.696589678428481},null,{"$f":" IF(M677 = 0, 0, M678 * $H676 / M677)","v":0},4.719686378130457,9.3592324815602588,9.279772597791812,9.2009873284365611,9.1228709460181321,9.0454177716864397,8.9686221748048229,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF(AS677 = 0, 0, AS678 * $H676 / AS677)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF(BY677 = 0, 0, BY678 * $H676 / BY677)","v":0},0,0]
[]
[null,null,null,null,{"$f":" Time!E$23","v":"Model period ending"},{"$f":" Time!F$23","v":"00:00:00"},{"$f":" Time!G$23","v":"00:00:00"},{"$f":" Time!H$23","v":"00:00:00"},{"$f":" Time!I$23","v":"date"},{"$f":" Time!J$23","v":"00:00:00"},{"$f":" Time!K$23","v":"00:00:00"},{"$f":" Time!L$23","v":"00:00:00"},{"$f":" Time!M$23","v":"2017-03-31"},{"$f":" Time!N$23","v":"2018-03-31"},{"$f":" Time!O$23","v":"2019-03-31"},{"$f":" Time!P$23","v":"2020-03-31"},{"$f":" Time!Q$23","v":"2021-03-31"},{"$f":" Time!R$23","v":"2022-03-31"},{"$f":" Time!S$23","v":"2023-03-31"},{"$f":" Time!T$23","v":"2024-03-31"},{"$f":" Time!U$23","v":"2025-03-31"}]
[null,null,null,null,{"$f":" E$679","v":"Capex addition - RP5 period - TN - base year 2016"},0,0,0,"GBP m",0,59.696589678428481,0,0,4.719686378130457,9.3592324815602588,9.279772597791812,9.2009873284365611,9.1228709460181321,9.0454177716864397,8.9686221748048229,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$679","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$679","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$22","v":"Model period ending - RP1"},{"$f":" 'DL - C4 A'!F$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!G$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!H$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!I$22","v":"date"},{"$f":" 'DL - C4 A'!J$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!K$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!L$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!M$22","v":"1994-03-31"},{"$f":" 'DL - C4 A'!N$22","v":"1995-03-31"},{"$f":" 'DL - C4 A'!O$22","v":"1996-03-31"},{"$f":" 'DL - C4 A'!P$22","v":"1997-03-31"},{"$f":" 'DL - C4 A'!Q$22","v":"1998-03-31"},{"$f":" 'DL - C4 A'!R$22","v":"1999-03-31"},{"$f":" 'DL - C4 A'!S$22","v":"2000-03-31"},{"$f":" 'DL - C4 A'!T$22","v":"2001-03-31"},{"$f":" 'DL - C4 A'!U$22","v":"2002-03-31"},{"$f":" 'DL - C4 A'!V$22","v":"2003-03-31"},{"$f":" 'DL - C4 A'!W$22","v":"2004-03-31"},{"$f":" 'DL - C4 A'!X$22","v":"2005-03-31"},{"$f":" 'DL - C4 A'!Y$22","v":"2006-03-31"},{"$f":" 'DL - C4 A'!Z$22","v":"2007-03-31"},{"$f":" 'DL - C4 A'!AA$22","v":"2008-03-31"},{"$f":" 'DL - C4 A'!AB$22","v":"2009-03-31"},{"$f":" 'DL - C4 A'!AC$22","v":"2010-03-31"},{"$f":" 'DL - C4 A'!AD$22","v":"2011-03-31"},{"$f":" 'DL - C4 A'!AE$22","v":"2012-03-31"},{"$f":" 'DL - C4 A'!AF$22","v":"2013-03-31"},{"$f":" 'DL - C4 A'!AG$22","v":"2014-03-31"},{"$f":" 'DL - C4 A'!AH$22","v":"2015-03-31"},{"$f":" 'DL - C4 A'!AI$22","v":"2016-03-31"},{"$f":" 'DL - C4 A'!AJ$22","v":"2017-03-31"},{"$f":" 'DL - C4 A'!AK$22","v":"2018-03-31"},{"$f":" 'DL - C4 A'!AL$22","v":"2019-03-31"},{"$f":" 'DL - C4 A'!AM$22","v":"2020-03-31"},{"$f":" 'DL - C4 A'!AN$22","v":"2021-03-31"},{"$f":" 'DL - C4 A'!AO$22","v":"2022-03-31"},{"$f":" 'DL - C4 A'!AP$22","v":"2023-03-31"},{"$f":" 'DL - C4 A'!AQ$22","v":"2024-03-31"},{"$f":" 'DL - C4 A'!AR$22","v":"2025-03-31"},{"$f":" 'DL - C4 A'!AS$22","v":"2026-03-31"},{"$f":" 'DL - C4 A'!AT$22","v":"2027-03-31"},{"$f":" 'DL - C4 A'!AU$22","v":"2028-03-31"},{"$f":" 'DL - C4 A'!AV$22","v":"2029-03-31"},{"$f":" 'DL - C4 A'!AW$22","v":"2030-03-31"},{"$f":" 'DL - C4 A'!AX$22","v":"2031-03-31"},{"$f":" 'DL - C4 A'!AY$22","v":"2032-03-31"},{"$f":" 'DL - C4 A'!AZ$22","v":"2033-03-31"},{"$f":" 'DL - C4 A'!BA$22","v":"2034-03-31"},{"$f":" 'DL - C4 A'!BB$22","v":"2035-03-31"},{"$f":" 'DL - C4 A'!BC$22","v":"2036-03-31"},{"$f":" 'DL - C4 A'!BD$22","v":"2037-03-31"},{"$f":" 'DL - C4 A'!BE$22","v":"2038-03-31"},{"$f":" 'DL - C4 A'!BF$22","v":"2039-03-31"},{"$f":" 'DL - C4 A'!BG$22","v":"2040-03-31"},{"$f":" 'DL - C4 A'!BH$22","v":"2041-03-31"},{"$f":" 'DL - C4 A'!BI$22","v":"2042-03-31"},{"$f":" 'DL - C4 A'!BJ$22","v":"2043-03-31"},{"$f":" 'DL - C4 A'!BK$22","v":"2044-03-31"},{"$f":" 'DL - C4 A'!BL$22","v":"2045-03-31"},{"$f":" 'DL - C4 A'!BM$22","v":"2046-03-31"},{"$f":" 'DL - C4 A'!BN$22","v":"2047-03-31"},{"$f":" 'DL - C4 A'!BO$22","v":"2048-03-31"},{"$f":" 'DL - C4 A'!BP$22","v":"2049-03-31"},{"$f":" 'DL - C4 A'!BQ$22","v":"2050-03-31"},{"$f":" 'DL - C4 A'!BR$22","v":"2051-03-31"},{"$f":" 'DL - C4 A'!BS$22","v":"2052-03-31"},{"$f":" 'DL - C4 A'!BT$22","v":"2053-03-31"},{"$f":" 'DL - C4 A'!BU$22","v":"2054-03-31"},{"$f":" 'DL - C4 A'!BV$22","v":"2055-03-31"},{"$f":" 'DL - C4 A'!BW$22","v":"2056-03-31"},{"$f":" 'DL - C4 A'!BX$22","v":"2057-03-31"},{"$f":" 'DL - C4 A'!BY$22","v":"2058-03-31"},{"$f":" 'DL - C4 A'!BZ$22","v":"2059-03-31"},{"$f":" 'DL - C4 A'!CA$22","v":"2060-03-31"}]
[null,null,null,null,{"$f":" \"Capex addition - \" & ACTIVE_CASE & \" period - TN - base year 2016\"","v":"Capex addition - RP6 period - TN - base year 2016"},null,null,null,"GBP m",null,{"$f":" SUM(M684:CA684)","v":59.696589678428481},null,{"$f":" SUMIF($M681:$CA681, M683, $M682:$CA682)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.719686378130457,9.3592324815602588,9.279772597791812,9.2009873284365611,9.1228709460181321,9.0454177716864397,8.9686221748048229,0,{"$f":" SUMIF($M681:$CA681, AS683, $M682:$CA682)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" SUMIF($M681:$CA681, BY683, $M682:$CA682)","v":0},0,0]
[]
[]
[null,null,{"$f":"$E$697","v":"Depreciation on assets additions - RP6 period - TN - base year 2016"}]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$12","v":"RPI as on 2015/16 - (Base year 1993/94)"},{"$f":" 'Actuals Inp'!F$12","v":0},{"$f":" 'Actuals Inp'!G$12","v":"RPI2016"},{"$f":" 'Actuals Inp'!H$12","v":259.5},{"$f":" 'Actuals Inp'!I$12","v":"index"}]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,{"$f":" 'TL - C4'!E$176","v":"Depreciation amount for additional asset - t - TN"},{"$f":" 'TL - C4'!F$176","v":"4.26:"},{"$f":" 'TL - C4'!G$176","v":"DEPADD_TNt"},{"$f":" 'TL - C4'!H$176","v":0},{"$f":" 'TL - C4'!I$176","v":"GBP m"},{"$f":" 'TL - C4'!J$176","v":0},{"$f":" 'TL - C4'!K$176","v":5.9092736266799371},{"$f":" 'TL - C4'!L$176","v":0},{"$f":" 'TL - C4'!M$176","v":0},{"$f":" 'TL - C4'!N$176","v":7.0795295671956845E-2},{"$f":" 'TL - C4'!O$176","v":0.28197907856731758},{"$f":" 'TL - C4'!P$176","v":0.56156415475759858},{"$f":" 'TL - C4'!Q$176","v":0.83877555365102419},{"$f":" 'TL - C4'!R$176","v":1.1136334277678446},{"$f":" 'TL - C4'!S$176","v":1.3861577585334133},{"$f":" 'TL - C4'!T$176","v":1.6563683577307824},{"$f":" 'TL - C4'!U$176","v":0}]
[null,null,null,null,"Depreciation amount for additional asset - t - TN - base year 2016",null,null,null,"GBP m",null,{"$f":" SUM(M692:CA692)","v":5.9092736266799371},null,{"$f":" IF(M690 = 0, 0, M691 * $H689 / M690)","v":0},7.0795295671956845E-2,0.28197907856731758,0.56156415475759858,0.83877555365102419,1.1136334277678446,1.3861577585334133,1.6563683577307824,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF(AS690 = 0, 0, AS691 * $H689 / AS690)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF(BY690 = 0, 0, BY691 * $H689 / BY690)","v":0},0,0]
[]
[null,null,null,null,{"$f":" Time!E$23","v":"Model period ending"},{"$f":" Time!F$23","v":"00:00:00"},{"$f":" Time!G$23","v":"00:00:00"},{"$f":" Time!H$23","v":"00:00:00"},{"$f":" Time!I$23","v":"date"},{"$f":" Time!J$23","v":"00:00:00"},{"$f":" Time!K$23","v":"00:00:00"},{"$f":" Time!L$23","v":"00:00:00"},{"$f":" Time!M$23","v":"2017-03-31"},{"$f":" Time!N$23","v":"2018-03-31"},{"$f":" Time!O$23","v":"2019-03-31"},{"$f":" Time!P$23","v":"2020-03-31"},{"$f":" Time!Q$23","v":"2021-03-31"},{"$f":" Time!R$23","v":"2022-03-31"},{"$f":" Time!S$23","v":"2023-03-31"},{"$f":" Time!T$23","v":"2024-03-31"},{"$f":" Time!U$23","v":"2025-03-31"}]
[null,null,null,null,{"$f":" E$692","v":"Depreciation amount for additional asset - t - TN - base year 2016"},0,0,0,"GBP m",0,5.9092736266799371,0,0,7.0795295671956845E-2,0.28197907856731758,0.56156415475759858,0.83877555365102419,1.1136334277678446,1.3861577585334133,1.6563683577307824,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$692","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$692","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$22","v":"Model period ending - RP1"},{"$f":" 'DL - C4 A'!F$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!G$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!H$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!I$22","v":"date"},{"$f":" 'DL - C4 A'!J$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!K$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!L$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!M$22","v":"1994-03-31"},{"$f":" 'DL - C4 A'!N$22","v":"1995-03-31"},{"$f":" 'DL - C4 A'!O$22","v":"1996-03-31"},{"$f":" 'DL - C4 A'!P$22","v":"1997-03-31"},{"$f":" 'DL - C4 A'!Q$22","v":"1998-03-31"},{"$f":" 'DL - C4 A'!R$22","v":"1999-03-31"},{"$f":" 'DL - C4 A'!S$22","v":"2000-03-31"},{"$f":" 'DL - C4 A'!T$22","v":"2001-03-31"},{"$f":" 'DL - C4 A'!U$22","v":"2002-03-31"},{"$f":" 'DL - C4 A'!V$22","v":"2003-03-31"},{"$f":" 'DL - C4 A'!W$22","v":"2004-03-31"},{"$f":" 'DL - C4 A'!X$22","v":"2005-03-31"},{"$f":" 'DL - C4 A'!Y$22","v":"2006-03-31"},{"$f":" 'DL - C4 A'!Z$22","v":"2007-03-31"},{"$f":" 'DL - C4 A'!AA$22","v":"2008-03-31"},{"$f":" 'DL - C4 A'!AB$22","v":"2009-03-31"},{"$f":" 'DL - C4 A'!AC$22","v":"2010-03-31"},{"$f":" 'DL - C4 A'!AD$22","v":"2011-03-31"},{"$f":" 'DL - C4 A'!AE$22","v":"2012-03-31"},{"$f":" 'DL - C4 A'!AF$22","v":"2013-03-31"},{"$f":" 'DL - C4 A'!AG$22","v":"2014-03-31"},{"$f":" 'DL - C4 A'!AH$22","v":"2015-03-31"},{"$f":" 'DL - C4 A'!AI$22","v":"2016-03-31"},{"$f":" 'DL - C4 A'!AJ$22","v":"2017-03-31"},{"$f":" 'DL - C4 A'!AK$22","v":"2018-03-31"},{"$f":" 'DL - C4 A'!AL$22","v":"2019-03-31"},{"$f":" 'DL - C4 A'!AM$22","v":"2020-03-31"},{"$f":" 'DL - C4 A'!AN$22","v":"2021-03-31"},{"$f":" 'DL - C4 A'!AO$22","v":"2022-03-31"},{"$f":" 'DL - C4 A'!AP$22","v":"2023-03-31"},{"$f":" 'DL - C4 A'!AQ$22","v":"2024-03-31"},{"$f":" 'DL - C4 A'!AR$22","v":"2025-03-31"},{"$f":" 'DL - C4 A'!AS$22","v":"2026-03-31"},{"$f":" 'DL - C4 A'!AT$22","v":"2027-03-31"},{"$f":" 'DL - C4 A'!AU$22","v":"2028-03-31"},{"$f":" 'DL - C4 A'!AV$22","v":"2029-03-31"},{"$f":" 'DL - C4 A'!AW$22","v":"2030-03-31"},{"$f":" 'DL - C4 A'!AX$22","v":"2031-03-31"},{"$f":" 'DL - C4 A'!AY$22","v":"2032-03-31"},{"$f":" 'DL - C4 A'!AZ$22","v":"2033-03-31"},{"$f":" 'DL - C4 A'!BA$22","v":"2034-03-31"},{"$f":" 'DL - C4 A'!BB$22","v":"2035-03-31"},{"$f":" 'DL - C4 A'!BC$22","v":"2036-03-31"},{"$f":" 'DL - C4 A'!BD$22","v":"2037-03-31"},{"$f":" 'DL - C4 A'!BE$22","v":"2038-03-31"},{"$f":" 'DL - C4 A'!BF$22","v":"2039-03-31"},{"$f":" 'DL - C4 A'!BG$22","v":"2040-03-31"},{"$f":" 'DL - C4 A'!BH$22","v":"2041-03-31"},{"$f":" 'DL - C4 A'!BI$22","v":"2042-03-31"},{"$f":" 'DL - C4 A'!BJ$22","v":"2043-03-31"},{"$f":" 'DL - C4 A'!BK$22","v":"2044-03-31"},{"$f":" 'DL - C4 A'!BL$22","v":"2045-03-31"},{"$f":" 'DL - C4 A'!BM$22","v":"2046-03-31"},{"$f":" 'DL - C4 A'!BN$22","v":"2047-03-31"},{"$f":" 'DL - C4 A'!BO$22","v":"2048-03-31"},{"$f":" 'DL - C4 A'!BP$22","v":"2049-03-31"},{"$f":" 'DL - C4 A'!BQ$22","v":"2050-03-31"},{"$f":" 'DL - C4 A'!BR$22","v":"2051-03-31"},{"$f":" 'DL - C4 A'!BS$22","v":"2052-03-31"},{"$f":" 'DL - C4 A'!BT$22","v":"2053-03-31"},{"$f":" 'DL - C4 A'!BU$22","v":"2054-03-31"},{"$f":" 'DL - C4 A'!BV$22","v":"2055-03-31"},{"$f":" 'DL - C4 A'!BW$22","v":"2056-03-31"},{"$f":" 'DL - C4 A'!BX$22","v":"2057-03-31"},{"$f":" 'DL - C4 A'!BY$22","v":"2058-03-31"},{"$f":" 'DL - C4 A'!BZ$22","v":"2059-03-31"},{"$f":" 'DL - C4 A'!CA$22","v":"2060-03-31"}]
[null,null,null,null,{"$f":" \"Depreciation on assets additions - \" & ACTIVE_CASE & \" period - TN - base year 2016\"","v":"Depreciation on assets additions - RP6 period - TN - base year 2016"},null,null,null,"GBP m",null,{"$f":" SUM(M697:CA697)","v":5.9092736266799371},null,{"$f":" SUMIF($M694:$CA694, M696, $M695:$CA695)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.0795295671956845E-2,0.28197907856731758,0.56156415475759858,0.83877555365102419,1.1136334277678446,1.3861577585334133,1.6563683577307824,0,{"$f":" SUMIF($M694:$CA694, AS696, $M695:$CA695)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" SUMIF($M694:$CA694, BY696, $M695:$CA695)","v":0},0,0]
[]
[]
["4. REGULATORY ASSET BASES - RENEWABLES - RAB_RN"]
[]
[null,null,"Fixed depreciation amount - existing RAB - RN"]
[]
[null,null,null,null,{"$f":" Inp_Depreciation!E$743","v":"Pre RP1 asset depreciation - price base 2016 - TN"},{"$f":" Inp_Depreciation!F$743","v":0},{"$f":" Inp_Depreciation!G$743","v":0},{"$f":" Inp_Depreciation!H$743","v":0},{"$f":" Inp_Depreciation!I$743","v":"GBP m"},{"$f":" Inp_Depreciation!J$743","v":0},{"$f":" Inp_Depreciation!K$743","v":0},{"$f":" Inp_Depreciation!L$743","v":0},{"$f":" Inp_Depreciation!M$743","v":0},{"$f":" Inp_Depreciation!N$743","v":0},{"$f":" Inp_Depreciation!O$743","v":0},{"$f":" Inp_Depreciation!P$743","v":0},{"$f":" Inp_Depreciation!Q$743","v":0},{"$f":" Inp_Depreciation!R$743","v":0},{"$f":" Inp_Depreciation!S$743","v":0},{"$f":" Inp_Depreciation!T$743","v":0},{"$f":" Inp_Depreciation!U$743","v":0},{"$f":" Inp_Depreciation!V$743","v":0},{"$f":" Inp_Depreciation!W$743","v":0},{"$f":" Inp_Depreciation!X$743","v":0},{"$f":" Inp_Depreciation!Y$743","v":0},{"$f":" Inp_Depreciation!Z$743","v":0},{"$f":" Inp_Depreciation!AA$743","v":0},{"$f":" Inp_Depreciation!AB$743","v":0},{"$f":" Inp_Depreciation!AC$743","v":0},{"$f":" Inp_Depreciation!AD$743","v":0},{"$f":" Inp_Depreciation!AE$743","v":0},{"$f":" Inp_Depreciation!AF$743","v":0},{"$f":" Inp_Depreciation!AG$743","v":0},{"$f":" Inp_Depreciation!AH$743","v":0},{"$f":" Inp_Depreciation!AI$743","v":0},{"$f":" Inp_Depreciation!AJ$743","v":0},{"$f":" Inp_Depreciation!AK$743","v":0},{"$f":" Inp_Depreciation!AL$743","v":0},{"$f":" Inp_Depreciation!AM$743","v":0},{"$f":" Inp_Depreciation!AN$743","v":0},{"$f":" Inp_Depreciation!AO$743","v":0},{"$f":" Inp_Depreciation!AP$743","v":0},{"$f":" Inp_Depreciation!AQ$743","v":0},{"$f":" Inp_Depreciation!AR$743","v":0},{"$f":" Inp_Depreciation!AS$743","v":0},{"$f":" Inp_Depreciation!AT$743","v":0},{"$f":" Inp_Depreciation!AU$743","v":0},{"$f":" Inp_Depreciation!AV$743","v":0},{"$f":" Inp_Depreciation!AW$743","v":0},{"$f":" Inp_Depreciation!AX$743","v":0},{"$f":" Inp_Depreciation!AY$743","v":0},{"$f":" Inp_Depreciation!AZ$743","v":0},{"$f":" Inp_Depreciation!BA$743","v":0},{"$f":" Inp_Depreciation!BB$743","v":0},{"$f":" Inp_Depreciation!BC$743","v":0},{"$f":" Inp_Depreciation!BD$743","v":0},{"$f":" Inp_Depreciation!BE$743","v":0},{"$f":" Inp_Depreciation!BF$743","v":0},{"$f":" Inp_Depreciation!BG$743","v":0},{"$f":" Inp_Depreciation!BH$743","v":0},{"$f":" Inp_Depreciation!BI$743","v":0},{"$f":" Inp_Depreciation!BJ$743","v":0},{"$f":" Inp_Depreciation!BK$743","v":0},{"$f":" Inp_Depreciation!BL$743","v":0},{"$f":" Inp_Depreciation!BM$743","v":0},{"$f":" Inp_Depreciation!BN$743","v":0},{"$f":" Inp_Depreciation!BO$743","v":0},{"$f":" Inp_Depreciation!BP$743","v":0},{"$f":" Inp_Depreciation!BQ$743","v":0},{"$f":" Inp_Depreciation!BR$743","v":0},{"$f":" Inp_Depreciation!BS$743","v":0},{"$f":" Inp_Depreciation!BT$743","v":0},{"$f":" Inp_Depreciation!BU$743","v":0},{"$f":" Inp_Depreciation!BV$743","v":0},{"$f":" Inp_Depreciation!BW$743","v":0},{"$f":" Inp_Depreciation!BX$743","v":0},{"$f":" Inp_Depreciation!BY$743","v":0},{"$f":" Inp_Depreciation!BZ$743","v":0},{"$f":" Inp_Depreciation!CA$743","v":0}]
[null,null,null,null,{"$f":" E$847","v":"Depreciation - capex addition - real - RN"},0,0,0,"GBP m",0,67.872782925762479,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.8536026499770343E-3,9.9072274981227032E-2,6.7172779276399752E-2,0.44794247933774417,0.50677257910575013,0.79774411761673236,1.1294716133105656,1.2885926702614232,1.5676039123504819,{"$f":" AK$847","v":1.9116318211062078},2.0361834877728744,2.0361834877728744,2.0361834877728744,2.0361834877728744,2.0361834877728744,2.0361834877728744,2.0361834877728744,2.0361834877728744,2.0361834877728744,2.0361834877728744,2.0342322868895488,2.0031593961124656,2.0137925613474077,1.8868693279936264,1.8672592947376243,1.7702687819006306,1.6596929500026865,1.6066525976857338,1.5136488503227139,1.3989728807374719,1.3574556585152497,1.3574556585152497,1.3574556585152497,1.3574556585152497,1.3574556585152497,1.3574556585152497,1.3574556585152497,1.3574556585152497,1.3574556585152497,1.3574556585152497,1.3535532567485951,{"$f":" BQ$847","v":1.2914074751944329},1.3126738056643166,1.0588273389567537,1.0196072724447496,0.82562624677076224,0.60447458297487344,0.49839387834096821,0.31238638361492843,8.3034444444441746E-2,0,0]
[null,null,null,null,{"$f":" Inp_Depreciation!E$735","v":"Phasing adjustments - RN"},{"$f":" Inp_Depreciation!F$735","v":0},{"$f":" Inp_Depreciation!G$735","v":0},{"$f":" Inp_Depreciation!H$735","v":0},{"$f":" Inp_Depreciation!I$735","v":"GBP m"},{"$f":" Inp_Depreciation!J$735","v":0},{"$f":" Inp_Depreciation!K$735","v":0},{"$f":" Inp_Depreciation!L$735","v":0},{"$f":" Inp_Depreciation!M$735","v":0},{"$f":" Inp_Depreciation!N$735","v":0},{"$f":" Inp_Depreciation!O$735","v":0},{"$f":" Inp_Depreciation!P$735","v":0},{"$f":" Inp_Depreciation!Q$735","v":0},{"$f":" Inp_Depreciation!R$735","v":0},{"$f":" Inp_Depreciation!S$735","v":0},{"$f":" Inp_Depreciation!T$735","v":0},{"$f":" Inp_Depreciation!U$735","v":0},{"$f":" Inp_Depreciation!V$735","v":0},{"$f":" Inp_Depreciation!W$735","v":0},{"$f":" Inp_Depreciation!X$735","v":0},{"$f":" Inp_Depreciation!Y$735","v":0},{"$f":" Inp_Depreciation!Z$735","v":0},{"$f":" Inp_Depreciation!AA$735","v":0},{"$f":" Inp_Depreciation!AB$735","v":0},{"$f":" Inp_Depreciation!AC$735","v":0},{"$f":" Inp_Depreciation!AD$735","v":0},{"$f":" Inp_Depreciation!AE$735","v":0},{"$f":" Inp_Depreciation!AF$735","v":0},{"$f":" Inp_Depreciation!AG$735","v":0},{"$f":" Inp_Depreciation!AH$735","v":0},{"$f":" Inp_Depreciation!AI$735","v":0},{"$f":" Inp_Depreciation!AJ$735","v":0},{"$f":" Inp_Depreciation!AK$735","v":0},{"$f":" Inp_Depreciation!AL$735","v":0},{"$f":" Inp_Depreciation!AM$735","v":0},{"$f":" Inp_Depreciation!AN$735","v":0},{"$f":" Inp_Depreciation!AO$735","v":0},{"$f":" Inp_Depreciation!AP$735","v":0},{"$f":" Inp_Depreciation!AQ$735","v":0},{"$f":" Inp_Depreciation!AR$735","v":0},{"$f":" Inp_Depreciation!AS$735","v":0},{"$f":" Inp_Depreciation!AT$735","v":0},{"$f":" Inp_Depreciation!AU$735","v":0},{"$f":" Inp_Depreciation!AV$735","v":0},{"$f":" Inp_Depreciation!AW$735","v":0},{"$f":" Inp_Depreciation!AX$735","v":0},{"$f":" Inp_Depreciation!AY$735","v":0},{"$f":" Inp_Depreciation!AZ$735","v":0},{"$f":" Inp_Depreciation!BA$735","v":0},{"$f":" Inp_Depreciation!BB$735","v":0},{"$f":" Inp_Depreciation!BC$735","v":0},{"$f":" Inp_Depreciation!BD$735","v":0},{"$f":" Inp_Depreciation!BE$735","v":0},{"$f":" Inp_Depreciation!BF$735","v":0},{"$f":" Inp_Depreciation!BG$735","v":0},{"$f":" Inp_Depreciation!BH$735","v":0},{"$f":" Inp_Depreciation!BI$735","v":0},{"$f":" Inp_Depreciation!BJ$735","v":0},{"$f":" Inp_Depreciation!BK$735","v":0},{"$f":" Inp_Depreciation!BL$735","v":0},{"$f":" Inp_Depreciation!BM$735","v":0},{"$f":" Inp_Depreciation!BN$735","v":0},{"$f":" Inp_Depreciation!BO$735","v":0},{"$f":" Inp_Depreciation!BP$735","v":0},{"$f":" Inp_Depreciation!BQ$735","v":0},{"$f":" Inp_Depreciation!BR$735","v":0},{"$f":" Inp_Depreciation!BS$735","v":0},{"$f":" Inp_Depreciation!BT$735","v":0},{"$f":" Inp_Depreciation!BU$735","v":0},{"$f":" Inp_Depreciation!BV$735","v":0},{"$f":" Inp_Depreciation!BW$735","v":0},{"$f":" Inp_Depreciation!BX$735","v":0},{"$f":" Inp_Depreciation!BY$735","v":0},{"$f":" Inp_Depreciation!BZ$735","v":0},{"$f":" Inp_Depreciation!CA$735","v":0}]
[null,null,null,null,{"$f":" E$845","v":"Depreciation - capex addition - 01 Oct 17 - real - RN"},0,0,0,"GBP m",0,8.3034444444444375,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$845","v":0.12455166666666656},0.24910333333333312,0.24910333333333312,0.24910333333333312,0.24910333333333312,0.24910333333333312,0.24910333333333312,0.24910333333333312,0.24910333333333312,0.24910333333333312,0.24910333333333312,0.24910333333333312,0.24910333333333312,0.24910333333333312,0.24910333333333312,0.24910333333333312,0.24910333333333312,0.24910333333333312,0.24910333333333312,0.24910333333333312,0.20758611111111094,0.16606888888888877,0.16606888888888877,0.16606888888888877,0.16606888888888877,0.16606888888888877,0.16606888888888877,0.16606888888888877,0.16606888888888877,0.16606888888888877,0.16606888888888877,0.16606888888888877,{"$f":" BQ$845","v":0.16606888888888877},0.16606888888888877,0.16606888888888877,0.16606888888888877,0.16606888888888877,0.16606888888888877,0.16606888888888877,0.16606888888888877,8.3034444444441746E-2,0,0]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$55","v":"RP6 PPF- actual / actual - RP1"},{"$f":" 'DL - C4 A'!F$55","v":0},{"$f":" 'DL - C4 A'!G$55","v":0},{"$f":" 'DL - C4 A'!H$55","v":0},{"$f":" 'DL - C4 A'!I$55","v":"factor"},{"$f":" 'DL - C4 A'!J$55","v":0},{"$f":" 'DL - C4 A'!K$55","v":6.5},{"$f":" 'DL - C4 A'!L$55","v":0},{"$f":" 'DL - C4 A'!M$55","v":0},{"$f":" 'DL - C4 A'!N$55","v":0},{"$f":" 'DL - C4 A'!O$55","v":0},{"$f":" 'DL - C4 A'!P$55","v":0},{"$f":" 'DL - C4 A'!Q$55","v":0},{"$f":" 'DL - C4 A'!R$55","v":0},{"$f":" 'DL - C4 A'!S$55","v":0},{"$f":" 'DL - C4 A'!T$55","v":0},{"$f":" 'DL - C4 A'!U$55","v":0},{"$f":" 'DL - C4 A'!V$55","v":0},{"$f":" 'DL - C4 A'!W$55","v":0},{"$f":" 'DL - C4 A'!X$55","v":0},{"$f":" 'DL - C4 A'!Y$55","v":0},{"$f":" 'DL - C4 A'!Z$55","v":0},{"$f":" 'DL - C4 A'!AA$55","v":0},{"$f":" 'DL - C4 A'!AB$55","v":0},{"$f":" 'DL - C4 A'!AC$55","v":0},{"$f":" 'DL - C4 A'!AD$55","v":0},{"$f":" 'DL - C4 A'!AE$55","v":0},{"$f":" 'DL - C4 A'!AF$55","v":0},{"$f":" 'DL - C4 A'!AG$55","v":0},{"$f":" 'DL - C4 A'!AH$55","v":0},{"$f":" 'DL - C4 A'!AI$55","v":0},{"$f":" 'DL - C4 A'!AJ$55","v":0},{"$f":" 'DL - C4 A'!AK$55","v":0.5},{"$f":" 'DL - C4 A'!AL$55","v":1},{"$f":" 'DL - C4 A'!AM$55","v":1},{"$f":" 'DL - C4 A'!AN$55","v":1},{"$f":" 'DL - C4 A'!AO$55","v":1},{"$f":" 'DL - C4 A'!AP$55","v":1},{"$f":" 'DL - C4 A'!AQ$55","v":1},{"$f":" 'DL - C4 A'!AR$55","v":0},{"$f":" 'DL - C4 A'!AS$55","v":0},{"$f":" 'DL - C4 A'!AT$55","v":0},{"$f":" 'DL - C4 A'!AU$55","v":0},{"$f":" 'DL - C4 A'!AV$55","v":0},{"$f":" 'DL - C4 A'!AW$55","v":0},{"$f":" 'DL - C4 A'!AX$55","v":0},{"$f":" 'DL - C4 A'!AY$55","v":0},{"$f":" 'DL - C4 A'!AZ$55","v":0},{"$f":" 'DL - C4 A'!BA$55","v":0},{"$f":" 'DL - C4 A'!BB$55","v":0},{"$f":" 'DL - C4 A'!BC$55","v":0},{"$f":" 'DL - C4 A'!BD$55","v":0},{"$f":" 'DL - C4 A'!BE$55","v":0},{"$f":" 'DL - C4 A'!BF$55","v":0},{"$f":" 'DL - C4 A'!BG$55","v":0},{"$f":" 'DL - C4 A'!BH$55","v":0},{"$f":" 'DL - C4 A'!BI$55","v":0},{"$f":" 'DL - C4 A'!BJ$55","v":0},{"$f":" 'DL - C4 A'!BK$55","v":0},{"$f":" 'DL - C4 A'!BL$55","v":0},{"$f":" 'DL - C4 A'!BM$55","v":0},{"$f":" 'DL - C4 A'!BN$55","v":0},{"$f":" 'DL - C4 A'!BO$55","v":0},{"$f":" 'DL - C4 A'!BP$55","v":0},{"$f":" 'DL - C4 A'!BQ$55","v":0},{"$f":" 'DL - C4 A'!BR$55","v":0},{"$f":" 'DL - C4 A'!BS$55","v":0},{"$f":" 'DL - C4 A'!BT$55","v":0},{"$f":" 'DL - C4 A'!BU$55","v":0},{"$f":" 'DL - C4 A'!BV$55","v":0},{"$f":" 'DL - C4 A'!BW$55","v":0},{"$f":" 'DL - C4 A'!BX$55","v":0},{"$f":" 'DL - C4 A'!BY$55","v":0},{"$f":" 'DL - C4 A'!BZ$55","v":0},{"$f":" 'DL - C4 A'!CA$55","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$85","v":"Regulatory part period flag - RP1"},{"$f":" 'DL - C4 A'!F$85","v":0},{"$f":" 'DL - C4 A'!G$85","v":0},{"$f":" 'DL - C4 A'!H$85","v":0},{"$f":" 'DL - C4 A'!I$85","v":"flag"},{"$f":" 'DL - C4 A'!J$85","v":0},{"$f":" 'DL - C4 A'!K$85","v":1},{"$f":" 'DL - C4 A'!L$85","v":0},{"$f":" 'DL - C4 A'!M$85","v":0},{"$f":" 'DL - C4 A'!N$85","v":0},{"$f":" 'DL - C4 A'!O$85","v":0},{"$f":" 'DL - C4 A'!P$85","v":0},{"$f":" 'DL - C4 A'!Q$85","v":0},{"$f":" 'DL - C4 A'!R$85","v":0},{"$f":" 'DL - C4 A'!S$85","v":0},{"$f":" 'DL - C4 A'!T$85","v":0},{"$f":" 'DL - C4 A'!U$85","v":0},{"$f":" 'DL - C4 A'!V$85","v":0},{"$f":" 'DL - C4 A'!W$85","v":0},{"$f":" 'DL - C4 A'!X$85","v":0},{"$f":" 'DL - C4 A'!Y$85","v":0},{"$f":" 'DL - C4 A'!Z$85","v":0},{"$f":" 'DL - C4 A'!AA$85","v":0},{"$f":" 'DL - C4 A'!AB$85","v":0},{"$f":" 'DL - C4 A'!AC$85","v":0},{"$f":" 'DL - C4 A'!AD$85","v":0},{"$f":" 'DL - C4 A'!AE$85","v":0},{"$f":" 'DL - C4 A'!AF$85","v":0},{"$f":" 'DL - C4 A'!AG$85","v":0},{"$f":" 'DL - C4 A'!AH$85","v":0},{"$f":" 'DL - C4 A'!AI$85","v":0},{"$f":" 'DL - C4 A'!AJ$85","v":0},{"$f":" 'DL - C4 A'!AK$85","v":1},{"$f":" 'DL - C4 A'!AL$85","v":0},{"$f":" 'DL - C4 A'!AM$85","v":0},{"$f":" 'DL - C4 A'!AN$85","v":0},{"$f":" 'DL - C4 A'!AO$85","v":0},{"$f":" 'DL - C4 A'!AP$85","v":0},{"$f":" 'DL - C4 A'!AQ$85","v":0},{"$f":" 'DL - C4 A'!AR$85","v":0},{"$f":" 'DL - C4 A'!AS$85","v":0},{"$f":" 'DL - C4 A'!AT$85","v":0},{"$f":" 'DL - C4 A'!AU$85","v":0},{"$f":" 'DL - C4 A'!AV$85","v":0},{"$f":" 'DL - C4 A'!AW$85","v":0},{"$f":" 'DL - C4 A'!AX$85","v":0},{"$f":" 'DL - C4 A'!AY$85","v":0},{"$f":" 'DL - C4 A'!AZ$85","v":0},{"$f":" 'DL - C4 A'!BA$85","v":0},{"$f":" 'DL - C4 A'!BB$85","v":0},{"$f":" 'DL - C4 A'!BC$85","v":0},{"$f":" 'DL - C4 A'!BD$85","v":0},{"$f":" 'DL - C4 A'!BE$85","v":0},{"$f":" 'DL - C4 A'!BF$85","v":0},{"$f":" 'DL - C4 A'!BG$85","v":0},{"$f":" 'DL - C4 A'!BH$85","v":0},{"$f":" 'DL - C4 A'!BI$85","v":0},{"$f":" 'DL - C4 A'!BJ$85","v":0},{"$f":" 'DL - C4 A'!BK$85","v":0},{"$f":" 'DL - C4 A'!BL$85","v":0},{"$f":" 'DL - C4 A'!BM$85","v":0},{"$f":" 'DL - C4 A'!BN$85","v":0},{"$f":" 'DL - C4 A'!BO$85","v":0},{"$f":" 'DL - C4 A'!BP$85","v":0},{"$f":" 'DL - C4 A'!BQ$85","v":0},{"$f":" 'DL - C4 A'!BR$85","v":0},{"$f":" 'DL - C4 A'!BS$85","v":0},{"$f":" 'DL - C4 A'!BT$85","v":0},{"$f":" 'DL - C4 A'!BU$85","v":0},{"$f":" 'DL - C4 A'!BV$85","v":0},{"$f":" 'DL - C4 A'!BW$85","v":0},{"$f":" 'DL - C4 A'!BX$85","v":0},{"$f":" 'DL - C4 A'!BY$85","v":0},{"$f":" 'DL - C4 A'!BZ$85","v":0},{"$f":" 'DL - C4 A'!CA$85","v":0}]
[null,null,null,null,"Fixed depreciation amount - existing RAB - RN","Table 3","FDEP_TNt",null,"GBP m",null,{"$f":" SUM(M710:CA710)","v":13.235192670523682},null,{"$f":" SUM(M704:M706) * M708 + (M707 * M708 * M709)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0180917438864372,2.0361834877728744,2.0361834877728744,2.0361834877728744,2.0361834877728744,2.0361834877728744,2.0361834877728744,0,{"$f":" SUM(AS704:AS706) * AS708 + (AS707 * AS708 * AS709)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" SUM(BY704:BY706) * BY708 + (BY707 * BY708 * BY709)","v":0},0,0]
[]
[]
[null,null,"Network capex depreciation - RN"]
[]
[null,null,null,null,{"$f":" Inp_Depreciation!E$645","v":"Network capex add - 01 Apr 93 - price base 2016 - RN"},{"$f":" Inp_Depreciation!F$645","v":0},{"$f":" Inp_Depreciation!G$645","v":0},{"$f":" Inp_Depreciation!H$645","v":0},{"$f":" Inp_Depreciation!I$645","v":"GBP m"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$646","v":"Network capex add - 01 Apr 94 - price base 2016 - RN"},{"$f":" Inp_Depreciation!F$646","v":0},{"$f":" Inp_Depreciation!G$646","v":0},{"$f":" Inp_Depreciation!H$646","v":0},{"$f":" Inp_Depreciation!I$646","v":"GBP m"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$647","v":"Network capex add - 01 Apr 95 - price base 2016 - RN"},{"$f":" Inp_Depreciation!F$647","v":0},{"$f":" Inp_Depreciation!G$647","v":0},{"$f":" Inp_Depreciation!H$647","v":0},{"$f":" Inp_Depreciation!I$647","v":"GBP m"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$648","v":"Network capex add - 01 Apr 96 - price base 2016 - RN"},{"$f":" Inp_Depreciation!F$648","v":0},{"$f":" Inp_Depreciation!G$648","v":0},{"$f":" Inp_Depreciation!H$648","v":0},{"$f":" Inp_Depreciation!I$648","v":"GBP m"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$649","v":"Network capex add - 01 Apr 97 - price base 2016 - RN"},{"$f":" Inp_Depreciation!F$649","v":0},{"$f":" Inp_Depreciation!G$649","v":0},{"$f":" Inp_Depreciation!H$649","v":0},{"$f":" Inp_Depreciation!I$649","v":"GBP m"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$650","v":"Network capex add - 01 Apr 98 - price base 2016 - RN"},{"$f":" Inp_Depreciation!F$650","v":0},{"$f":" Inp_Depreciation!G$650","v":0},{"$f":" Inp_Depreciation!H$650","v":0},{"$f":" Inp_Depreciation!I$650","v":"GBP m"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$651","v":"Network capex add - 01 Apr 99 - price base 2016 - RN"},{"$f":" Inp_Depreciation!F$651","v":0},{"$f":" Inp_Depreciation!G$651","v":0},{"$f":" Inp_Depreciation!H$651","v":0},{"$f":" Inp_Depreciation!I$651","v":"GBP m"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$652","v":"Network capex add - 01 Apr 00 - price base 2016 - RN"},{"$f":" Inp_Depreciation!F$652","v":0},{"$f":" Inp_Depreciation!G$652","v":0},{"$f":" Inp_Depreciation!H$652","v":0},{"$f":" Inp_Depreciation!I$652","v":"GBP m"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$653","v":"Network capex add - 01 Apr 01 - price base 2016 - RN"},{"$f":" Inp_Depreciation!F$653","v":0},{"$f":" Inp_Depreciation!G$653","v":0},{"$f":" Inp_Depreciation!H$653","v":0},{"$f":" Inp_Depreciation!I$653","v":"GBP m"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$654","v":"Network capex add - 01 Apr 02 - price base 2016 - RN"},{"$f":" Inp_Depreciation!F$654","v":0},{"$f":" Inp_Depreciation!G$654","v":0},{"$f":" Inp_Depreciation!H$654","v":0},{"$f":" Inp_Depreciation!I$654","v":"GBP m"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$655","v":"Network capex add - 01 Apr 03 - price base 2016 - RN"},{"$f":" Inp_Depreciation!F$655","v":0},{"$f":" Inp_Depreciation!G$655","v":0},{"$f":" Inp_Depreciation!H$655","v":0},{"$f":" Inp_Depreciation!I$655","v":"GBP m"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$656","v":"Network capex add - 01 Apr 04 - price base 2016 - RN"},{"$f":" Inp_Depreciation!F$656","v":0},{"$f":" Inp_Depreciation!G$656","v":0},{"$f":" Inp_Depreciation!H$656","v":0},{"$f":" Inp_Depreciation!I$656","v":"GBP m"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$657","v":"Network capex add - 01 Apr 05 - price base 2016 - RN"},{"$f":" Inp_Depreciation!F$657","v":0},{"$f":" Inp_Depreciation!G$657","v":0},{"$f":" Inp_Depreciation!H$657","v":0},{"$f":" Inp_Depreciation!I$657","v":"GBP m"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$658","v":"Network capex add - 01 Apr 06 - price base 2016 - RN"},{"$f":" Inp_Depreciation!F$658","v":0},{"$f":" Inp_Depreciation!G$658","v":0},{"$f":" Inp_Depreciation!H$658","v":0},{"$f":" Inp_Depreciation!I$658","v":"GBP m"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$659","v":"Network capex add - 01 Apr 07 - price base 2016 - RN"},{"$f":" Inp_Depreciation!F$659","v":0},{"$f":" Inp_Depreciation!G$659","v":0},{"$f":" Inp_Depreciation!H$659","v":0},{"$f":" Inp_Depreciation!I$659","v":"GBP m"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$660","v":"Network capex add - 01 Apr 08 - price base 2016 - RN"},{"$f":" Inp_Depreciation!F$660","v":0},{"$f":" Inp_Depreciation!G$660","v":0},{"$f":" Inp_Depreciation!H$660","v":0.19512008833256825},{"$f":" Inp_Depreciation!I$660","v":"GBP m"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$661","v":"Network capex add - 01 Apr 09 - price base 2016 - RN"},{"$f":" Inp_Depreciation!F$661","v":0},{"$f":" Inp_Depreciation!G$661","v":0},{"$f":" Inp_Depreciation!H$661","v":3.1072890777083328},{"$f":" Inp_Depreciation!I$661","v":"GBP m"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$662","v":"Network capex add - 01 Apr 10 - price base 2016 - RN"},{"$f":" Inp_Depreciation!F$662","v":0},{"$f":" Inp_Depreciation!G$662","v":0},{"$f":" Inp_Depreciation!H$662","v":-1.0633165234942428},{"$f":" Inp_Depreciation!I$662","v":"GBP m"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$663","v":"Network capex add - 01 Apr 11 - price base 2016 - RN"},{"$f":" Inp_Depreciation!F$663","v":0},{"$f":" Inp_Depreciation!G$663","v":0},{"$f":" Inp_Depreciation!H$663","v":12.692323335378145},{"$f":" Inp_Depreciation!I$663","v":"GBP m"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$664","v":"Network capex add - 01 Oct 12 - price base 2016 - RN"},{"$f":" Inp_Depreciation!F$664","v":0},{"$f":" Inp_Depreciation!G$664","v":0},{"$f":" Inp_Depreciation!H$664","v":3.9220066512003995},{"$f":" Inp_Depreciation!I$664","v":"GBP m"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$665","v":"Network capex add - 01 Oct 13 - price base 2016 - RN"},{"$f":" Inp_Depreciation!F$665","v":0},{"$f":" Inp_Depreciation!G$665","v":0},{"$f":" Inp_Depreciation!H$665","v":15.476095916198346},{"$f":" Inp_Depreciation!I$665","v":"GBP m"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$666","v":"Network capex add - 01 Oct 14 - price base 2016 - RN"},{"$f":" Inp_Depreciation!F$666","v":0},{"$f":" Inp_Depreciation!G$666","v":0},{"$f":" Inp_Depreciation!H$666","v":6.6390704633905209},{"$f":" Inp_Depreciation!I$666","v":"GBP m"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$667","v":"Network capex add - 01 Oct 15 - price base 2016 - RN"},{"$f":" Inp_Depreciation!F$667","v":0},{"$f":" Inp_Depreciation!G$667","v":0},{"$f":" Inp_Depreciation!H$667","v":3.9690000000000065},{"$f":" Inp_Depreciation!I$667","v":"GBP m"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$668","v":"Network capex add - 01 Oct 16 - price base 2016 - RN"},{"$f":" Inp_Depreciation!F$668","v":0},{"$f":" Inp_Depreciation!G$668","v":0},{"$f":" Inp_Depreciation!H$668","v":14.631749472603968},{"$f":" Inp_Depreciation!I$668","v":"GBP m"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$669","v":"Network capex add - 01 Oct 17 - price base 2016 - RN"},{"$f":" Inp_Depreciation!F$669","v":0},{"$f":" Inp_Depreciation!G$669","v":0},{"$f":" Inp_Depreciation!H$669","v":8.3034444444444375},{"$f":" Inp_Depreciation!I$669","v":"GBP m"}]
[]
[null,null,null,null,{"$f":" Inp_Depreciation!E$784","v":"Network capex add - 01 Apr 93 - depreciation inp - RN"},{"$f":" Inp_Depreciation!F$784","v":0},{"$f":" Inp_Depreciation!G$784","v":0},{"$f":" Inp_Depreciation!H$784","v":0},{"$f":" Inp_Depreciation!I$784","v":"GBP m"},{"$f":" Inp_Depreciation!J$784","v":"[Entitlement Model 28.11.16.xlsx]Renew D.'!$B$7"},{"$f":" Inp_Depreciation!K$784","v":0},{"$f":" Inp_Depreciation!L$784","v":0},{"$f":" Inp_Depreciation!M$784","v":0},{"$f":" Inp_Depreciation!N$784","v":0},{"$f":" Inp_Depreciation!O$784","v":0},{"$f":" Inp_Depreciation!P$784","v":0},{"$f":" Inp_Depreciation!Q$784","v":0},{"$f":" Inp_Depreciation!R$784","v":0},{"$f":" Inp_Depreciation!S$784","v":0},{"$f":" Inp_Depreciation!T$784","v":0},{"$f":" Inp_Depreciation!U$784","v":0},{"$f":" Inp_Depreciation!V$784","v":0},{"$f":" Inp_Depreciation!W$784","v":0},{"$f":" Inp_Depreciation!X$784","v":0},{"$f":" Inp_Depreciation!Y$784","v":0},{"$f":" Inp_Depreciation!Z$784","v":0},{"$f":" Inp_Depreciation!AA$784","v":0},{"$f":" Inp_Depreciation!AB$784","v":0},{"$f":" Inp_Depreciation!AC$784","v":0},{"$f":" Inp_Depreciation!AD$784","v":0},{"$f":" Inp_Depreciation!AE$784","v":0},{"$f":" Inp_Depreciation!AF$784","v":0},{"$f":" Inp_Depreciation!AG$784","v":0},{"$f":" Inp_Depreciation!AH$784","v":0},{"$f":" Inp_Depreciation!AI$784","v":0},{"$f":" Inp_Depreciation!AJ$784","v":0},{"$f":" Inp_Depreciation!AK$784","v":0},{"$f":" Inp_Depreciation!AL$784","v":0},{"$f":" Inp_Depreciation!AM$784","v":0},{"$f":" Inp_Depreciation!AN$784","v":0},{"$f":" Inp_Depreciation!AO$784","v":0},{"$f":" Inp_Depreciation!AP$784","v":0},{"$f":" Inp_Depreciation!AQ$784","v":0},{"$f":" Inp_Depreciation!AR$784","v":0},{"$f":" Inp_Depreciation!AS$784","v":0},{"$f":" Inp_Depreciation!AT$784","v":0},{"$f":" Inp_Depreciation!AU$784","v":0},{"$f":" Inp_Depreciation!AV$784","v":0},{"$f":" Inp_Depreciation!AW$784","v":0},{"$f":" Inp_Depreciation!AX$784","v":0},{"$f":" Inp_Depreciation!AY$784","v":0},{"$f":" Inp_Depreciation!AZ$784","v":0},{"$f":" Inp_Depreciation!BA$784","v":0},{"$f":" Inp_Depreciation!BB$784","v":0},{"$f":" Inp_Depreciation!BC$784","v":0},{"$f":" Inp_Depreciation!BD$784","v":0},{"$f":" Inp_Depreciation!BE$784","v":0},{"$f":" Inp_Depreciation!BF$784","v":0},{"$f":" Inp_Depreciation!BG$784","v":0},{"$f":" Inp_Depreciation!BH$784","v":0},{"$f":" Inp_Depreciation!BI$784","v":0},{"$f":" Inp_Depreciation!BJ$784","v":0},{"$f":" Inp_Depreciation!BK$784","v":0},{"$f":" Inp_Depreciation!BL$784","v":0},{"$f":" Inp_Depreciation!BM$784","v":0},{"$f":" Inp_Depreciation!BN$784","v":0},{"$f":" Inp_Depreciation!BO$784","v":0},{"$f":" Inp_Depreciation!BP$784","v":0},{"$f":" Inp_Depreciation!BQ$784","v":0},{"$f":" Inp_Depreciation!BR$784","v":0},{"$f":" Inp_Depreciation!BS$784","v":0},{"$f":" Inp_Depreciation!BT$784","v":0},{"$f":" Inp_Depreciation!BU$784","v":0},{"$f":" Inp_Depreciation!BV$784","v":0},{"$f":" Inp_Depreciation!BW$784","v":0},{"$f":" Inp_Depreciation!BX$784","v":0},{"$f":" Inp_Depreciation!BY$784","v":0},{"$f":" Inp_Depreciation!BZ$784","v":0},{"$f":" Inp_Depreciation!CA$784","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$785","v":"Network capex add - 01 Apr 94 - depreciation inp - RN"},{"$f":" Inp_Depreciation!F$785","v":0},{"$f":" Inp_Depreciation!G$785","v":0},{"$f":" Inp_Depreciation!H$785","v":0},{"$f":" Inp_Depreciation!I$785","v":"GBP m"},{"$f":" Inp_Depreciation!J$785","v":0},{"$f":" Inp_Depreciation!K$785","v":0},{"$f":" Inp_Depreciation!L$785","v":0},{"$f":" Inp_Depreciation!M$785","v":0},{"$f":" Inp_Depreciation!N$785","v":0},{"$f":" Inp_Depreciation!O$785","v":0},{"$f":" Inp_Depreciation!P$785","v":0},{"$f":" Inp_Depreciation!Q$785","v":0},{"$f":" Inp_Depreciation!R$785","v":0},{"$f":" Inp_Depreciation!S$785","v":0},{"$f":" Inp_Depreciation!T$785","v":0},{"$f":" Inp_Depreciation!U$785","v":0},{"$f":" Inp_Depreciation!V$785","v":0},{"$f":" Inp_Depreciation!W$785","v":0},{"$f":" Inp_Depreciation!X$785","v":0},{"$f":" Inp_Depreciation!Y$785","v":0},{"$f":" Inp_Depreciation!Z$785","v":0},{"$f":" Inp_Depreciation!AA$785","v":0},{"$f":" Inp_Depreciation!AB$785","v":0},{"$f":" Inp_Depreciation!AC$785","v":0},{"$f":" Inp_Depreciation!AD$785","v":0},{"$f":" Inp_Depreciation!AE$785","v":0},{"$f":" Inp_Depreciation!AF$785","v":0},{"$f":" Inp_Depreciation!AG$785","v":0},{"$f":" Inp_Depreciation!AH$785","v":0},{"$f":" Inp_Depreciation!AI$785","v":0},{"$f":" Inp_Depreciation!AJ$785","v":0},{"$f":" Inp_Depreciation!AK$785","v":0},{"$f":" Inp_Depreciation!AL$785","v":0},{"$f":" Inp_Depreciation!AM$785","v":0},{"$f":" Inp_Depreciation!AN$785","v":0},{"$f":" Inp_Depreciation!AO$785","v":0},{"$f":" Inp_Depreciation!AP$785","v":0},{"$f":" Inp_Depreciation!AQ$785","v":0},{"$f":" Inp_Depreciation!AR$785","v":0},{"$f":" Inp_Depreciation!AS$785","v":0},{"$f":" Inp_Depreciation!AT$785","v":0},{"$f":" Inp_Depreciation!AU$785","v":0},{"$f":" Inp_Depreciation!AV$785","v":0},{"$f":" Inp_Depreciation!AW$785","v":0},{"$f":" Inp_Depreciation!AX$785","v":0},{"$f":" Inp_Depreciation!AY$785","v":0},{"$f":" Inp_Depreciation!AZ$785","v":0},{"$f":" Inp_Depreciation!BA$785","v":0},{"$f":" Inp_Depreciation!BB$785","v":0},{"$f":" Inp_Depreciation!BC$785","v":0},{"$f":" Inp_Depreciation!BD$785","v":0},{"$f":" Inp_Depreciation!BE$785","v":0},{"$f":" Inp_Depreciation!BF$785","v":0},{"$f":" Inp_Depreciation!BG$785","v":0},{"$f":" Inp_Depreciation!BH$785","v":0},{"$f":" Inp_Depreciation!BI$785","v":0},{"$f":" Inp_Depreciation!BJ$785","v":0},{"$f":" Inp_Depreciation!BK$785","v":0},{"$f":" Inp_Depreciation!BL$785","v":0},{"$f":" Inp_Depreciation!BM$785","v":0},{"$f":" Inp_Depreciation!BN$785","v":0},{"$f":" Inp_Depreciation!BO$785","v":0},{"$f":" Inp_Depreciation!BP$785","v":0},{"$f":" Inp_Depreciation!BQ$785","v":0},{"$f":" Inp_Depreciation!BR$785","v":0},{"$f":" Inp_Depreciation!BS$785","v":0},{"$f":" Inp_Depreciation!BT$785","v":0},{"$f":" Inp_Depreciation!BU$785","v":0},{"$f":" Inp_Depreciation!BV$785","v":0},{"$f":" Inp_Depreciation!BW$785","v":0},{"$f":" Inp_Depreciation!BX$785","v":0},{"$f":" Inp_Depreciation!BY$785","v":0},{"$f":" Inp_Depreciation!BZ$785","v":0},{"$f":" Inp_Depreciation!CA$785","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$786","v":"Network capex add - 01 Apr 95 - depreciation inp - RN"},{"$f":" Inp_Depreciation!F$786","v":0},{"$f":" Inp_Depreciation!G$786","v":0},{"$f":" Inp_Depreciation!H$786","v":0},{"$f":" Inp_Depreciation!I$786","v":"GBP m"},{"$f":" Inp_Depreciation!J$786","v":0},{"$f":" Inp_Depreciation!K$786","v":0},{"$f":" Inp_Depreciation!L$786","v":0},{"$f":" Inp_Depreciation!M$786","v":0},{"$f":" Inp_Depreciation!N$786","v":0},{"$f":" Inp_Depreciation!O$786","v":0},{"$f":" Inp_Depreciation!P$786","v":0},{"$f":" Inp_Depreciation!Q$786","v":0},{"$f":" Inp_Depreciation!R$786","v":0},{"$f":" Inp_Depreciation!S$786","v":0},{"$f":" Inp_Depreciation!T$786","v":0},{"$f":" Inp_Depreciation!U$786","v":0},{"$f":" Inp_Depreciation!V$786","v":0},{"$f":" Inp_Depreciation!W$786","v":0},{"$f":" Inp_Depreciation!X$786","v":0},{"$f":" Inp_Depreciation!Y$786","v":0},{"$f":" Inp_Depreciation!Z$786","v":0},{"$f":" Inp_Depreciation!AA$786","v":0},{"$f":" Inp_Depreciation!AB$786","v":0},{"$f":" Inp_Depreciation!AC$786","v":0},{"$f":" Inp_Depreciation!AD$786","v":0},{"$f":" Inp_Depreciation!AE$786","v":0},{"$f":" Inp_Depreciation!AF$786","v":0},{"$f":" Inp_Depreciation!AG$786","v":0},{"$f":" Inp_Depreciation!AH$786","v":0},{"$f":" Inp_Depreciation!AI$786","v":0},{"$f":" Inp_Depreciation!AJ$786","v":0},{"$f":" Inp_Depreciation!AK$786","v":0},{"$f":" Inp_Depreciation!AL$786","v":0},{"$f":" Inp_Depreciation!AM$786","v":0},{"$f":" Inp_Depreciation!AN$786","v":0},{"$f":" Inp_Depreciation!AO$786","v":0},{"$f":" Inp_Depreciation!AP$786","v":0},{"$f":" Inp_Depreciation!AQ$786","v":0},{"$f":" Inp_Depreciation!AR$786","v":0},{"$f":" Inp_Depreciation!AS$786","v":0},{"$f":" Inp_Depreciation!AT$786","v":0},{"$f":" Inp_Depreciation!AU$786","v":0},{"$f":" Inp_Depreciation!AV$786","v":0},{"$f":" Inp_Depreciation!AW$786","v":0},{"$f":" Inp_Depreciation!AX$786","v":0},{"$f":" Inp_Depreciation!AY$786","v":0},{"$f":" Inp_Depreciation!AZ$786","v":0},{"$f":" Inp_Depreciation!BA$786","v":0},{"$f":" Inp_Depreciation!BB$786","v":0},{"$f":" Inp_Depreciation!BC$786","v":0},{"$f":" Inp_Depreciation!BD$786","v":0},{"$f":" Inp_Depreciation!BE$786","v":0},{"$f":" Inp_Depreciation!BF$786","v":0},{"$f":" Inp_Depreciation!BG$786","v":0},{"$f":" Inp_Depreciation!BH$786","v":0},{"$f":" Inp_Depreciation!BI$786","v":0},{"$f":" Inp_Depreciation!BJ$786","v":0},{"$f":" Inp_Depreciation!BK$786","v":0},{"$f":" Inp_Depreciation!BL$786","v":0},{"$f":" Inp_Depreciation!BM$786","v":0},{"$f":" Inp_Depreciation!BN$786","v":0},{"$f":" Inp_Depreciation!BO$786","v":0},{"$f":" Inp_Depreciation!BP$786","v":0},{"$f":" Inp_Depreciation!BQ$786","v":0},{"$f":" Inp_Depreciation!BR$786","v":0},{"$f":" Inp_Depreciation!BS$786","v":0},{"$f":" Inp_Depreciation!BT$786","v":0},{"$f":" Inp_Depreciation!BU$786","v":0},{"$f":" Inp_Depreciation!BV$786","v":0},{"$f":" Inp_Depreciation!BW$786","v":0},{"$f":" Inp_Depreciation!BX$786","v":0},{"$f":" Inp_Depreciation!BY$786","v":0},{"$f":" Inp_Depreciation!BZ$786","v":0},{"$f":" Inp_Depreciation!CA$786","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$787","v":"Network capex add - 01 Apr 96 - depreciation inp - RN"},{"$f":" Inp_Depreciation!F$787","v":0},{"$f":" Inp_Depreciation!G$787","v":0},{"$f":" Inp_Depreciation!H$787","v":0},{"$f":" Inp_Depreciation!I$787","v":"GBP m"},{"$f":" Inp_Depreciation!J$787","v":0},{"$f":" Inp_Depreciation!K$787","v":0},{"$f":" Inp_Depreciation!L$787","v":0},{"$f":" Inp_Depreciation!M$787","v":0},{"$f":" Inp_Depreciation!N$787","v":0},{"$f":" Inp_Depreciation!O$787","v":0},{"$f":" Inp_Depreciation!P$787","v":0},{"$f":" Inp_Depreciation!Q$787","v":0},{"$f":" Inp_Depreciation!R$787","v":0},{"$f":" Inp_Depreciation!S$787","v":0},{"$f":" Inp_Depreciation!T$787","v":0},{"$f":" Inp_Depreciation!U$787","v":0},{"$f":" Inp_Depreciation!V$787","v":0},{"$f":" Inp_Depreciation!W$787","v":0},{"$f":" Inp_Depreciation!X$787","v":0},{"$f":" Inp_Depreciation!Y$787","v":0},{"$f":" Inp_Depreciation!Z$787","v":0},{"$f":" Inp_Depreciation!AA$787","v":0},{"$f":" Inp_Depreciation!AB$787","v":0},{"$f":" Inp_Depreciation!AC$787","v":0},{"$f":" Inp_Depreciation!AD$787","v":0},{"$f":" Inp_Depreciation!AE$787","v":0},{"$f":" Inp_Depreciation!AF$787","v":0},{"$f":" Inp_Depreciation!AG$787","v":0},{"$f":" Inp_Depreciation!AH$787","v":0},{"$f":" Inp_Depreciation!AI$787","v":0},{"$f":" Inp_Depreciation!AJ$787","v":0},{"$f":" Inp_Depreciation!AK$787","v":0},{"$f":" Inp_Depreciation!AL$787","v":0},{"$f":" Inp_Depreciation!AM$787","v":0},{"$f":" Inp_Depreciation!AN$787","v":0},{"$f":" Inp_Depreciation!AO$787","v":0},{"$f":" Inp_Depreciation!AP$787","v":0},{"$f":" Inp_Depreciation!AQ$787","v":0},{"$f":" Inp_Depreciation!AR$787","v":0},{"$f":" Inp_Depreciation!AS$787","v":0},{"$f":" Inp_Depreciation!AT$787","v":0},{"$f":" Inp_Depreciation!AU$787","v":0},{"$f":" Inp_Depreciation!AV$787","v":0},{"$f":" Inp_Depreciation!AW$787","v":0},{"$f":" Inp_Depreciation!AX$787","v":0},{"$f":" Inp_Depreciation!AY$787","v":0},{"$f":" Inp_Depreciation!AZ$787","v":0},{"$f":" Inp_Depreciation!BA$787","v":0},{"$f":" Inp_Depreciation!BB$787","v":0},{"$f":" Inp_Depreciation!BC$787","v":0},{"$f":" Inp_Depreciation!BD$787","v":0},{"$f":" Inp_Depreciation!BE$787","v":0},{"$f":" Inp_Depreciation!BF$787","v":0},{"$f":" Inp_Depreciation!BG$787","v":0},{"$f":" Inp_Depreciation!BH$787","v":0},{"$f":" Inp_Depreciation!BI$787","v":0},{"$f":" Inp_Depreciation!BJ$787","v":0},{"$f":" Inp_Depreciation!BK$787","v":0},{"$f":" Inp_Depreciation!BL$787","v":0},{"$f":" Inp_Depreciation!BM$787","v":0},{"$f":" Inp_Depreciation!BN$787","v":0},{"$f":" Inp_Depreciation!BO$787","v":0},{"$f":" Inp_Depreciation!BP$787","v":0},{"$f":" Inp_Depreciation!BQ$787","v":0},{"$f":" Inp_Depreciation!BR$787","v":0},{"$f":" Inp_Depreciation!BS$787","v":0},{"$f":" Inp_Depreciation!BT$787","v":0},{"$f":" Inp_Depreciation!BU$787","v":0},{"$f":" Inp_Depreciation!BV$787","v":0},{"$f":" Inp_Depreciation!BW$787","v":0},{"$f":" Inp_Depreciation!BX$787","v":0},{"$f":" Inp_Depreciation!BY$787","v":0},{"$f":" Inp_Depreciation!BZ$787","v":0},{"$f":" Inp_Depreciation!CA$787","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$788","v":"Network capex add - 01 Apr 97 - depreciation inp - RN"},{"$f":" Inp_Depreciation!F$788","v":0},{"$f":" Inp_Depreciation!G$788","v":0},{"$f":" Inp_Depreciation!H$788","v":0},{"$f":" Inp_Depreciation!I$788","v":"GBP m"},{"$f":" Inp_Depreciation!J$788","v":0},{"$f":" Inp_Depreciation!K$788","v":0},{"$f":" Inp_Depreciation!L$788","v":0},{"$f":" Inp_Depreciation!M$788","v":0},{"$f":" Inp_Depreciation!N$788","v":0},{"$f":" Inp_Depreciation!O$788","v":0},{"$f":" Inp_Depreciation!P$788","v":0},{"$f":" Inp_Depreciation!Q$788","v":0},{"$f":" Inp_Depreciation!R$788","v":0},{"$f":" Inp_Depreciation!S$788","v":0},{"$f":" Inp_Depreciation!T$788","v":0},{"$f":" Inp_Depreciation!U$788","v":0},{"$f":" Inp_Depreciation!V$788","v":0},{"$f":" Inp_Depreciation!W$788","v":0},{"$f":" Inp_Depreciation!X$788","v":0},{"$f":" Inp_Depreciation!Y$788","v":0},{"$f":" Inp_Depreciation!Z$788","v":0},{"$f":" Inp_Depreciation!AA$788","v":0},{"$f":" Inp_Depreciation!AB$788","v":0},{"$f":" Inp_Depreciation!AC$788","v":0},{"$f":" Inp_Depreciation!AD$788","v":0},{"$f":" Inp_Depreciation!AE$788","v":0},{"$f":" Inp_Depreciation!AF$788","v":0},{"$f":" Inp_Depreciation!AG$788","v":0},{"$f":" Inp_Depreciation!AH$788","v":0},{"$f":" Inp_Depreciation!AI$788","v":0},{"$f":" Inp_Depreciation!AJ$788","v":0},{"$f":" Inp_Depreciation!AK$788","v":0},{"$f":" Inp_Depreciation!AL$788","v":0},{"$f":" Inp_Depreciation!AM$788","v":0},{"$f":" Inp_Depreciation!AN$788","v":0},{"$f":" Inp_Depreciation!AO$788","v":0},{"$f":" Inp_Depreciation!AP$788","v":0},{"$f":" Inp_Depreciation!AQ$788","v":0},{"$f":" Inp_Depreciation!AR$788","v":0},{"$f":" Inp_Depreciation!AS$788","v":0},{"$f":" Inp_Depreciation!AT$788","v":0},{"$f":" Inp_Depreciation!AU$788","v":0},{"$f":" Inp_Depreciation!AV$788","v":0},{"$f":" Inp_Depreciation!AW$788","v":0},{"$f":" Inp_Depreciation!AX$788","v":0},{"$f":" Inp_Depreciation!AY$788","v":0},{"$f":" Inp_Depreciation!AZ$788","v":0},{"$f":" Inp_Depreciation!BA$788","v":0},{"$f":" Inp_Depreciation!BB$788","v":0},{"$f":" Inp_Depreciation!BC$788","v":0},{"$f":" Inp_Depreciation!BD$788","v":0},{"$f":" Inp_Depreciation!BE$788","v":0},{"$f":" Inp_Depreciation!BF$788","v":0},{"$f":" Inp_Depreciation!BG$788","v":0},{"$f":" Inp_Depreciation!BH$788","v":0},{"$f":" Inp_Depreciation!BI$788","v":0},{"$f":" Inp_Depreciation!BJ$788","v":0},{"$f":" Inp_Depreciation!BK$788","v":0},{"$f":" Inp_Depreciation!BL$788","v":0},{"$f":" Inp_Depreciation!BM$788","v":0},{"$f":" Inp_Depreciation!BN$788","v":0},{"$f":" Inp_Depreciation!BO$788","v":0},{"$f":" Inp_Depreciation!BP$788","v":0},{"$f":" Inp_Depreciation!BQ$788","v":0},{"$f":" Inp_Depreciation!BR$788","v":0},{"$f":" Inp_Depreciation!BS$788","v":0},{"$f":" Inp_Depreciation!BT$788","v":0},{"$f":" Inp_Depreciation!BU$788","v":0},{"$f":" Inp_Depreciation!BV$788","v":0},{"$f":" Inp_Depreciation!BW$788","v":0},{"$f":" Inp_Depreciation!BX$788","v":0},{"$f":" Inp_Depreciation!BY$788","v":0},{"$f":" Inp_Depreciation!BZ$788","v":0},{"$f":" Inp_Depreciation!CA$788","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$789","v":"Network capex add - 01 Apr 98 - depreciation inp - RN"},{"$f":" Inp_Depreciation!F$789","v":0},{"$f":" Inp_Depreciation!G$789","v":0},{"$f":" Inp_Depreciation!H$789","v":0},{"$f":" Inp_Depreciation!I$789","v":"GBP m"},{"$f":" Inp_Depreciation!J$789","v":0},{"$f":" Inp_Depreciation!K$789","v":0},{"$f":" Inp_Depreciation!L$789","v":0},{"$f":" Inp_Depreciation!M$789","v":0},{"$f":" Inp_Depreciation!N$789","v":0},{"$f":" Inp_Depreciation!O$789","v":0},{"$f":" Inp_Depreciation!P$789","v":0},{"$f":" Inp_Depreciation!Q$789","v":0},{"$f":" Inp_Depreciation!R$789","v":0},{"$f":" Inp_Depreciation!S$789","v":0},{"$f":" Inp_Depreciation!T$789","v":0},{"$f":" Inp_Depreciation!U$789","v":0},{"$f":" Inp_Depreciation!V$789","v":0},{"$f":" Inp_Depreciation!W$789","v":0},{"$f":" Inp_Depreciation!X$789","v":0},{"$f":" Inp_Depreciation!Y$789","v":0},{"$f":" Inp_Depreciation!Z$789","v":0},{"$f":" Inp_Depreciation!AA$789","v":0},{"$f":" Inp_Depreciation!AB$789","v":0},{"$f":" Inp_Depreciation!AC$789","v":0},{"$f":" Inp_Depreciation!AD$789","v":0},{"$f":" Inp_Depreciation!AE$789","v":0},{"$f":" Inp_Depreciation!AF$789","v":0},{"$f":" Inp_Depreciation!AG$789","v":0},{"$f":" Inp_Depreciation!AH$789","v":0},{"$f":" Inp_Depreciation!AI$789","v":0},{"$f":" Inp_Depreciation!AJ$789","v":0},{"$f":" Inp_Depreciation!AK$789","v":0},{"$f":" Inp_Depreciation!AL$789","v":0},{"$f":" Inp_Depreciation!AM$789","v":0},{"$f":" Inp_Depreciation!AN$789","v":0},{"$f":" Inp_Depreciation!AO$789","v":0},{"$f":" Inp_Depreciation!AP$789","v":0},{"$f":" Inp_Depreciation!AQ$789","v":0},{"$f":" Inp_Depreciation!AR$789","v":0},{"$f":" Inp_Depreciation!AS$789","v":0},{"$f":" Inp_Depreciation!AT$789","v":0},{"$f":" Inp_Depreciation!AU$789","v":0},{"$f":" Inp_Depreciation!AV$789","v":0},{"$f":" Inp_Depreciation!AW$789","v":0},{"$f":" Inp_Depreciation!AX$789","v":0},{"$f":" Inp_Depreciation!AY$789","v":0},{"$f":" Inp_Depreciation!AZ$789","v":0},{"$f":" Inp_Depreciation!BA$789","v":0},{"$f":" Inp_Depreciation!BB$789","v":0},{"$f":" Inp_Depreciation!BC$789","v":0},{"$f":" Inp_Depreciation!BD$789","v":0},{"$f":" Inp_Depreciation!BE$789","v":0},{"$f":" Inp_Depreciation!BF$789","v":0},{"$f":" Inp_Depreciation!BG$789","v":0},{"$f":" Inp_Depreciation!BH$789","v":0},{"$f":" Inp_Depreciation!BI$789","v":0},{"$f":" Inp_Depreciation!BJ$789","v":0},{"$f":" Inp_Depreciation!BK$789","v":0},{"$f":" Inp_Depreciation!BL$789","v":0},{"$f":" Inp_Depreciation!BM$789","v":0},{"$f":" Inp_Depreciation!BN$789","v":0},{"$f":" Inp_Depreciation!BO$789","v":0},{"$f":" Inp_Depreciation!BP$789","v":0},{"$f":" Inp_Depreciation!BQ$789","v":0},{"$f":" Inp_Depreciation!BR$789","v":0},{"$f":" Inp_Depreciation!BS$789","v":0},{"$f":" Inp_Depreciation!BT$789","v":0},{"$f":" Inp_Depreciation!BU$789","v":0},{"$f":" Inp_Depreciation!BV$789","v":0},{"$f":" Inp_Depreciation!BW$789","v":0},{"$f":" Inp_Depreciation!BX$789","v":0},{"$f":" Inp_Depreciation!BY$789","v":0},{"$f":" Inp_Depreciation!BZ$789","v":0},{"$f":" Inp_Depreciation!CA$789","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$790","v":"Network capex add - 01 Apr 99 - depreciation inp - RN"},{"$f":" Inp_Depreciation!F$790","v":0},{"$f":" Inp_Depreciation!G$790","v":0},{"$f":" Inp_Depreciation!H$790","v":0},{"$f":" Inp_Depreciation!I$790","v":"GBP m"},{"$f":" Inp_Depreciation!J$790","v":0},{"$f":" Inp_Depreciation!K$790","v":0},{"$f":" Inp_Depreciation!L$790","v":0},{"$f":" Inp_Depreciation!M$790","v":0},{"$f":" Inp_Depreciation!N$790","v":0},{"$f":" Inp_Depreciation!O$790","v":0},{"$f":" Inp_Depreciation!P$790","v":0},{"$f":" Inp_Depreciation!Q$790","v":0},{"$f":" Inp_Depreciation!R$790","v":0},{"$f":" Inp_Depreciation!S$790","v":0},{"$f":" Inp_Depreciation!T$790","v":0},{"$f":" Inp_Depreciation!U$790","v":0},{"$f":" Inp_Depreciation!V$790","v":0},{"$f":" Inp_Depreciation!W$790","v":0},{"$f":" Inp_Depreciation!X$790","v":0},{"$f":" Inp_Depreciation!Y$790","v":0},{"$f":" Inp_Depreciation!Z$790","v":0},{"$f":" Inp_Depreciation!AA$790","v":0},{"$f":" Inp_Depreciation!AB$790","v":0},{"$f":" Inp_Depreciation!AC$790","v":0},{"$f":" Inp_Depreciation!AD$790","v":0},{"$f":" Inp_Depreciation!AE$790","v":0},{"$f":" Inp_Depreciation!AF$790","v":0},{"$f":" Inp_Depreciation!AG$790","v":0},{"$f":" Inp_Depreciation!AH$790","v":0},{"$f":" Inp_Depreciation!AI$790","v":0},{"$f":" Inp_Depreciation!AJ$790","v":0},{"$f":" Inp_Depreciation!AK$790","v":0},{"$f":" Inp_Depreciation!AL$790","v":0},{"$f":" Inp_Depreciation!AM$790","v":0},{"$f":" Inp_Depreciation!AN$790","v":0},{"$f":" Inp_Depreciation!AO$790","v":0},{"$f":" Inp_Depreciation!AP$790","v":0},{"$f":" Inp_Depreciation!AQ$790","v":0},{"$f":" Inp_Depreciation!AR$790","v":0},{"$f":" Inp_Depreciation!AS$790","v":0},{"$f":" Inp_Depreciation!AT$790","v":0},{"$f":" Inp_Depreciation!AU$790","v":0},{"$f":" Inp_Depreciation!AV$790","v":0},{"$f":" Inp_Depreciation!AW$790","v":0},{"$f":" Inp_Depreciation!AX$790","v":0},{"$f":" Inp_Depreciation!AY$790","v":0},{"$f":" Inp_Depreciation!AZ$790","v":0},{"$f":" Inp_Depreciation!BA$790","v":0},{"$f":" Inp_Depreciation!BB$790","v":0},{"$f":" Inp_Depreciation!BC$790","v":0},{"$f":" Inp_Depreciation!BD$790","v":0},{"$f":" Inp_Depreciation!BE$790","v":0},{"$f":" Inp_Depreciation!BF$790","v":0},{"$f":" Inp_Depreciation!BG$790","v":0},{"$f":" Inp_Depreciation!BH$790","v":0},{"$f":" Inp_Depreciation!BI$790","v":0},{"$f":" Inp_Depreciation!BJ$790","v":0},{"$f":" Inp_Depreciation!BK$790","v":0},{"$f":" Inp_Depreciation!BL$790","v":0},{"$f":" Inp_Depreciation!BM$790","v":0},{"$f":" Inp_Depreciation!BN$790","v":0},{"$f":" Inp_Depreciation!BO$790","v":0},{"$f":" Inp_Depreciation!BP$790","v":0},{"$f":" Inp_Depreciation!BQ$790","v":0},{"$f":" Inp_Depreciation!BR$790","v":0},{"$f":" Inp_Depreciation!BS$790","v":0},{"$f":" Inp_Depreciation!BT$790","v":0},{"$f":" Inp_Depreciation!BU$790","v":0},{"$f":" Inp_Depreciation!BV$790","v":0},{"$f":" Inp_Depreciation!BW$790","v":0},{"$f":" Inp_Depreciation!BX$790","v":0},{"$f":" Inp_Depreciation!BY$790","v":0},{"$f":" Inp_Depreciation!BZ$790","v":0},{"$f":" Inp_Depreciation!CA$790","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$791","v":"Network capex add - 01 Apr 00 - depreciation inp - RN"},{"$f":" Inp_Depreciation!F$791","v":0},{"$f":" Inp_Depreciation!G$791","v":0},{"$f":" Inp_Depreciation!H$791","v":0},{"$f":" Inp_Depreciation!I$791","v":"GBP m"},{"$f":" Inp_Depreciation!J$791","v":0},{"$f":" Inp_Depreciation!K$791","v":0},{"$f":" Inp_Depreciation!L$791","v":0},{"$f":" Inp_Depreciation!M$791","v":0},{"$f":" Inp_Depreciation!N$791","v":0},{"$f":" Inp_Depreciation!O$791","v":0},{"$f":" Inp_Depreciation!P$791","v":0},{"$f":" Inp_Depreciation!Q$791","v":0},{"$f":" Inp_Depreciation!R$791","v":0},{"$f":" Inp_Depreciation!S$791","v":0},{"$f":" Inp_Depreciation!T$791","v":0},{"$f":" Inp_Depreciation!U$791","v":0},{"$f":" Inp_Depreciation!V$791","v":0},{"$f":" Inp_Depreciation!W$791","v":0},{"$f":" Inp_Depreciation!X$791","v":0},{"$f":" Inp_Depreciation!Y$791","v":0},{"$f":" Inp_Depreciation!Z$791","v":0},{"$f":" Inp_Depreciation!AA$791","v":0},{"$f":" Inp_Depreciation!AB$791","v":0},{"$f":" Inp_Depreciation!AC$791","v":0},{"$f":" Inp_Depreciation!AD$791","v":0},{"$f":" Inp_Depreciation!AE$791","v":0},{"$f":" Inp_Depreciation!AF$791","v":0},{"$f":" Inp_Depreciation!AG$791","v":0},{"$f":" Inp_Depreciation!AH$791","v":0},{"$f":" Inp_Depreciation!AI$791","v":0},{"$f":" Inp_Depreciation!AJ$791","v":0},{"$f":" Inp_Depreciation!AK$791","v":0},{"$f":" Inp_Depreciation!AL$791","v":0},{"$f":" Inp_Depreciation!AM$791","v":0},{"$f":" Inp_Depreciation!AN$791","v":0},{"$f":" Inp_Depreciation!AO$791","v":0},{"$f":" Inp_Depreciation!AP$791","v":0},{"$f":" Inp_Depreciation!AQ$791","v":0},{"$f":" Inp_Depreciation!AR$791","v":0},{"$f":" Inp_Depreciation!AS$791","v":0},{"$f":" Inp_Depreciation!AT$791","v":0},{"$f":" Inp_Depreciation!AU$791","v":0},{"$f":" Inp_Depreciation!AV$791","v":0},{"$f":" Inp_Depreciation!AW$791","v":0},{"$f":" Inp_Depreciation!AX$791","v":0},{"$f":" Inp_Depreciation!AY$791","v":0},{"$f":" Inp_Depreciation!AZ$791","v":0},{"$f":" Inp_Depreciation!BA$791","v":0},{"$f":" Inp_Depreciation!BB$791","v":0},{"$f":" Inp_Depreciation!BC$791","v":0},{"$f":" Inp_Depreciation!BD$791","v":0},{"$f":" Inp_Depreciation!BE$791","v":0},{"$f":" Inp_Depreciation!BF$791","v":0},{"$f":" Inp_Depreciation!BG$791","v":0},{"$f":" Inp_Depreciation!BH$791","v":0},{"$f":" Inp_Depreciation!BI$791","v":0},{"$f":" Inp_Depreciation!BJ$791","v":0},{"$f":" Inp_Depreciation!BK$791","v":0},{"$f":" Inp_Depreciation!BL$791","v":0},{"$f":" Inp_Depreciation!BM$791","v":0},{"$f":" Inp_Depreciation!BN$791","v":0},{"$f":" Inp_Depreciation!BO$791","v":0},{"$f":" Inp_Depreciation!BP$791","v":0},{"$f":" Inp_Depreciation!BQ$791","v":0},{"$f":" Inp_Depreciation!BR$791","v":0},{"$f":" Inp_Depreciation!BS$791","v":0},{"$f":" Inp_Depreciation!BT$791","v":0},{"$f":" Inp_Depreciation!BU$791","v":0},{"$f":" Inp_Depreciation!BV$791","v":0},{"$f":" Inp_Depreciation!BW$791","v":0},{"$f":" Inp_Depreciation!BX$791","v":0},{"$f":" Inp_Depreciation!BY$791","v":0},{"$f":" Inp_Depreciation!BZ$791","v":0},{"$f":" Inp_Depreciation!CA$791","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$792","v":"Network capex add - 01 Apr 01 - depreciation inp - RN"},{"$f":" Inp_Depreciation!F$792","v":0},{"$f":" Inp_Depreciation!G$792","v":0},{"$f":" Inp_Depreciation!H$792","v":0},{"$f":" Inp_Depreciation!I$792","v":"GBP m"},{"$f":" Inp_Depreciation!J$792","v":0},{"$f":" Inp_Depreciation!K$792","v":0},{"$f":" Inp_Depreciation!L$792","v":0},{"$f":" Inp_Depreciation!M$792","v":0},{"$f":" Inp_Depreciation!N$792","v":0},{"$f":" Inp_Depreciation!O$792","v":0},{"$f":" Inp_Depreciation!P$792","v":0},{"$f":" Inp_Depreciation!Q$792","v":0},{"$f":" Inp_Depreciation!R$792","v":0},{"$f":" Inp_Depreciation!S$792","v":0},{"$f":" Inp_Depreciation!T$792","v":0},{"$f":" Inp_Depreciation!U$792","v":0},{"$f":" Inp_Depreciation!V$792","v":0},{"$f":" Inp_Depreciation!W$792","v":0},{"$f":" Inp_Depreciation!X$792","v":0},{"$f":" Inp_Depreciation!Y$792","v":0},{"$f":" Inp_Depreciation!Z$792","v":0},{"$f":" Inp_Depreciation!AA$792","v":0},{"$f":" Inp_Depreciation!AB$792","v":0},{"$f":" Inp_Depreciation!AC$792","v":0},{"$f":" Inp_Depreciation!AD$792","v":0},{"$f":" Inp_Depreciation!AE$792","v":0},{"$f":" Inp_Depreciation!AF$792","v":0},{"$f":" Inp_Depreciation!AG$792","v":0},{"$f":" Inp_Depreciation!AH$792","v":0},{"$f":" Inp_Depreciation!AI$792","v":0},{"$f":" Inp_Depreciation!AJ$792","v":0},{"$f":" Inp_Depreciation!AK$792","v":0},{"$f":" Inp_Depreciation!AL$792","v":0},{"$f":" Inp_Depreciation!AM$792","v":0},{"$f":" Inp_Depreciation!AN$792","v":0},{"$f":" Inp_Depreciation!AO$792","v":0},{"$f":" Inp_Depreciation!AP$792","v":0},{"$f":" Inp_Depreciation!AQ$792","v":0},{"$f":" Inp_Depreciation!AR$792","v":0},{"$f":" Inp_Depreciation!AS$792","v":0},{"$f":" Inp_Depreciation!AT$792","v":0},{"$f":" Inp_Depreciation!AU$792","v":0},{"$f":" Inp_Depreciation!AV$792","v":0},{"$f":" Inp_Depreciation!AW$792","v":0},{"$f":" Inp_Depreciation!AX$792","v":0},{"$f":" Inp_Depreciation!AY$792","v":0},{"$f":" Inp_Depreciation!AZ$792","v":0},{"$f":" Inp_Depreciation!BA$792","v":0},{"$f":" Inp_Depreciation!BB$792","v":0},{"$f":" Inp_Depreciation!BC$792","v":0},{"$f":" Inp_Depreciation!BD$792","v":0},{"$f":" Inp_Depreciation!BE$792","v":0},{"$f":" Inp_Depreciation!BF$792","v":0},{"$f":" Inp_Depreciation!BG$792","v":0},{"$f":" Inp_Depreciation!BH$792","v":0},{"$f":" Inp_Depreciation!BI$792","v":0},{"$f":" Inp_Depreciation!BJ$792","v":0},{"$f":" Inp_Depreciation!BK$792","v":0},{"$f":" Inp_Depreciation!BL$792","v":0},{"$f":" Inp_Depreciation!BM$792","v":0},{"$f":" Inp_Depreciation!BN$792","v":0},{"$f":" Inp_Depreciation!BO$792","v":0},{"$f":" Inp_Depreciation!BP$792","v":0},{"$f":" Inp_Depreciation!BQ$792","v":0},{"$f":" Inp_Depreciation!BR$792","v":0},{"$f":" Inp_Depreciation!BS$792","v":0},{"$f":" Inp_Depreciation!BT$792","v":0},{"$f":" Inp_Depreciation!BU$792","v":0},{"$f":" Inp_Depreciation!BV$792","v":0},{"$f":" Inp_Depreciation!BW$792","v":0},{"$f":" Inp_Depreciation!BX$792","v":0},{"$f":" Inp_Depreciation!BY$792","v":0},{"$f":" Inp_Depreciation!BZ$792","v":0},{"$f":" Inp_Depreciation!CA$792","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$793","v":"Network capex add - 01 Apr 02 - depreciation inp - RN"},{"$f":" Inp_Depreciation!F$793","v":0},{"$f":" Inp_Depreciation!G$793","v":0},{"$f":" Inp_Depreciation!H$793","v":0},{"$f":" Inp_Depreciation!I$793","v":"GBP m"},{"$f":" Inp_Depreciation!J$793","v":0},{"$f":" Inp_Depreciation!K$793","v":0},{"$f":" Inp_Depreciation!L$793","v":0},{"$f":" Inp_Depreciation!M$793","v":0},{"$f":" Inp_Depreciation!N$793","v":0},{"$f":" Inp_Depreciation!O$793","v":0},{"$f":" Inp_Depreciation!P$793","v":0},{"$f":" Inp_Depreciation!Q$793","v":0},{"$f":" Inp_Depreciation!R$793","v":0},{"$f":" Inp_Depreciation!S$793","v":0},{"$f":" Inp_Depreciation!T$793","v":0},{"$f":" Inp_Depreciation!U$793","v":0},{"$f":" Inp_Depreciation!V$793","v":0},{"$f":" Inp_Depreciation!W$793","v":0},{"$f":" Inp_Depreciation!X$793","v":0},{"$f":" Inp_Depreciation!Y$793","v":0},{"$f":" Inp_Depreciation!Z$793","v":0},{"$f":" Inp_Depreciation!AA$793","v":0},{"$f":" Inp_Depreciation!AB$793","v":0},{"$f":" Inp_Depreciation!AC$793","v":0},{"$f":" Inp_Depreciation!AD$793","v":0},{"$f":" Inp_Depreciation!AE$793","v":0},{"$f":" Inp_Depreciation!AF$793","v":0},{"$f":" Inp_Depreciation!AG$793","v":0},{"$f":" Inp_Depreciation!AH$793","v":0},{"$f":" Inp_Depreciation!AI$793","v":0},{"$f":" Inp_Depreciation!AJ$793","v":0},{"$f":" Inp_Depreciation!AK$793","v":0},{"$f":" Inp_Depreciation!AL$793","v":0},{"$f":" Inp_Depreciation!AM$793","v":0},{"$f":" Inp_Depreciation!AN$793","v":0},{"$f":" Inp_Depreciation!AO$793","v":0},{"$f":" Inp_Depreciation!AP$793","v":0},{"$f":" Inp_Depreciation!AQ$793","v":0},{"$f":" Inp_Depreciation!AR$793","v":0},{"$f":" Inp_Depreciation!AS$793","v":0},{"$f":" Inp_Depreciation!AT$793","v":0},{"$f":" Inp_Depreciation!AU$793","v":0},{"$f":" Inp_Depreciation!AV$793","v":0},{"$f":" Inp_Depreciation!AW$793","v":0},{"$f":" Inp_Depreciation!AX$793","v":0},{"$f":" Inp_Depreciation!AY$793","v":0},{"$f":" Inp_Depreciation!AZ$793","v":0},{"$f":" Inp_Depreciation!BA$793","v":0},{"$f":" Inp_Depreciation!BB$793","v":0},{"$f":" Inp_Depreciation!BC$793","v":0},{"$f":" Inp_Depreciation!BD$793","v":0},{"$f":" Inp_Depreciation!BE$793","v":0},{"$f":" Inp_Depreciation!BF$793","v":0},{"$f":" Inp_Depreciation!BG$793","v":0},{"$f":" Inp_Depreciation!BH$793","v":0},{"$f":" Inp_Depreciation!BI$793","v":0},{"$f":" Inp_Depreciation!BJ$793","v":0},{"$f":" Inp_Depreciation!BK$793","v":0},{"$f":" Inp_Depreciation!BL$793","v":0},{"$f":" Inp_Depreciation!BM$793","v":0},{"$f":" Inp_Depreciation!BN$793","v":0},{"$f":" Inp_Depreciation!BO$793","v":0},{"$f":" Inp_Depreciation!BP$793","v":0},{"$f":" Inp_Depreciation!BQ$793","v":0},{"$f":" Inp_Depreciation!BR$793","v":0},{"$f":" Inp_Depreciation!BS$793","v":0},{"$f":" Inp_Depreciation!BT$793","v":0},{"$f":" Inp_Depreciation!BU$793","v":0},{"$f":" Inp_Depreciation!BV$793","v":0},{"$f":" Inp_Depreciation!BW$793","v":0},{"$f":" Inp_Depreciation!BX$793","v":0},{"$f":" Inp_Depreciation!BY$793","v":0},{"$f":" Inp_Depreciation!BZ$793","v":0},{"$f":" Inp_Depreciation!CA$793","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$794","v":"Network capex add - 01 Apr 03 - depreciation inp - RN"},{"$f":" Inp_Depreciation!F$794","v":0},{"$f":" Inp_Depreciation!G$794","v":0},{"$f":" Inp_Depreciation!H$794","v":0},{"$f":" Inp_Depreciation!I$794","v":"GBP m"},{"$f":" Inp_Depreciation!J$794","v":0},{"$f":" Inp_Depreciation!K$794","v":0},{"$f":" Inp_Depreciation!L$794","v":0},{"$f":" Inp_Depreciation!M$794","v":0},{"$f":" Inp_Depreciation!N$794","v":0},{"$f":" Inp_Depreciation!O$794","v":0},{"$f":" Inp_Depreciation!P$794","v":0},{"$f":" Inp_Depreciation!Q$794","v":0},{"$f":" Inp_Depreciation!R$794","v":0},{"$f":" Inp_Depreciation!S$794","v":0},{"$f":" Inp_Depreciation!T$794","v":0},{"$f":" Inp_Depreciation!U$794","v":0},{"$f":" Inp_Depreciation!V$794","v":0},{"$f":" Inp_Depreciation!W$794","v":0},{"$f":" Inp_Depreciation!X$794","v":0},{"$f":" Inp_Depreciation!Y$794","v":0},{"$f":" Inp_Depreciation!Z$794","v":0},{"$f":" Inp_Depreciation!AA$794","v":0},{"$f":" Inp_Depreciation!AB$794","v":0},{"$f":" Inp_Depreciation!AC$794","v":0},{"$f":" Inp_Depreciation!AD$794","v":0},{"$f":" Inp_Depreciation!AE$794","v":0},{"$f":" Inp_Depreciation!AF$794","v":0},{"$f":" Inp_Depreciation!AG$794","v":0},{"$f":" Inp_Depreciation!AH$794","v":0},{"$f":" Inp_Depreciation!AI$794","v":0},{"$f":" Inp_Depreciation!AJ$794","v":0},{"$f":" Inp_Depreciation!AK$794","v":0},{"$f":" Inp_Depreciation!AL$794","v":0},{"$f":" Inp_Depreciation!AM$794","v":0},{"$f":" Inp_Depreciation!AN$794","v":0},{"$f":" Inp_Depreciation!AO$794","v":0},{"$f":" Inp_Depreciation!AP$794","v":0},{"$f":" Inp_Depreciation!AQ$794","v":0},{"$f":" Inp_Depreciation!AR$794","v":0},{"$f":" Inp_Depreciation!AS$794","v":0},{"$f":" Inp_Depreciation!AT$794","v":0},{"$f":" Inp_Depreciation!AU$794","v":0},{"$f":" Inp_Depreciation!AV$794","v":0},{"$f":" Inp_Depreciation!AW$794","v":0},{"$f":" Inp_Depreciation!AX$794","v":0},{"$f":" Inp_Depreciation!AY$794","v":0},{"$f":" Inp_Depreciation!AZ$794","v":0},{"$f":" Inp_Depreciation!BA$794","v":0},{"$f":" Inp_Depreciation!BB$794","v":0},{"$f":" Inp_Depreciation!BC$794","v":0},{"$f":" Inp_Depreciation!BD$794","v":0},{"$f":" Inp_Depreciation!BE$794","v":0},{"$f":" Inp_Depreciation!BF$794","v":0},{"$f":" Inp_Depreciation!BG$794","v":0},{"$f":" Inp_Depreciation!BH$794","v":0},{"$f":" Inp_Depreciation!BI$794","v":0},{"$f":" Inp_Depreciation!BJ$794","v":0},{"$f":" Inp_Depreciation!BK$794","v":0},{"$f":" Inp_Depreciation!BL$794","v":0},{"$f":" Inp_Depreciation!BM$794","v":0},{"$f":" Inp_Depreciation!BN$794","v":0},{"$f":" Inp_Depreciation!BO$794","v":0},{"$f":" Inp_Depreciation!BP$794","v":0},{"$f":" Inp_Depreciation!BQ$794","v":0},{"$f":" Inp_Depreciation!BR$794","v":0},{"$f":" Inp_Depreciation!BS$794","v":0},{"$f":" Inp_Depreciation!BT$794","v":0},{"$f":" Inp_Depreciation!BU$794","v":0},{"$f":" Inp_Depreciation!BV$794","v":0},{"$f":" Inp_Depreciation!BW$794","v":0},{"$f":" Inp_Depreciation!BX$794","v":0},{"$f":" Inp_Depreciation!BY$794","v":0},{"$f":" Inp_Depreciation!BZ$794","v":0},{"$f":" Inp_Depreciation!CA$794","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$795","v":"Network capex add - 01 Apr 04 - depreciation inp - RN"},{"$f":" Inp_Depreciation!F$795","v":0},{"$f":" Inp_Depreciation!G$795","v":0},{"$f":" Inp_Depreciation!H$795","v":0},{"$f":" Inp_Depreciation!I$795","v":"GBP m"},{"$f":" Inp_Depreciation!J$795","v":0},{"$f":" Inp_Depreciation!K$795","v":0},{"$f":" Inp_Depreciation!L$795","v":0},{"$f":" Inp_Depreciation!M$795","v":0},{"$f":" Inp_Depreciation!N$795","v":0},{"$f":" Inp_Depreciation!O$795","v":0},{"$f":" Inp_Depreciation!P$795","v":0},{"$f":" Inp_Depreciation!Q$795","v":0},{"$f":" Inp_Depreciation!R$795","v":0},{"$f":" Inp_Depreciation!S$795","v":0},{"$f":" Inp_Depreciation!T$795","v":0},{"$f":" Inp_Depreciation!U$795","v":0},{"$f":" Inp_Depreciation!V$795","v":0},{"$f":" Inp_Depreciation!W$795","v":0},{"$f":" Inp_Depreciation!X$795","v":0},{"$f":" Inp_Depreciation!Y$795","v":0},{"$f":" Inp_Depreciation!Z$795","v":0},{"$f":" Inp_Depreciation!AA$795","v":0},{"$f":" Inp_Depreciation!AB$795","v":0},{"$f":" Inp_Depreciation!AC$795","v":0},{"$f":" Inp_Depreciation!AD$795","v":0},{"$f":" Inp_Depreciation!AE$795","v":0},{"$f":" Inp_Depreciation!AF$795","v":0},{"$f":" Inp_Depreciation!AG$795","v":0},{"$f":" Inp_Depreciation!AH$795","v":0},{"$f":" Inp_Depreciation!AI$795","v":0},{"$f":" Inp_Depreciation!AJ$795","v":0},{"$f":" Inp_Depreciation!AK$795","v":0},{"$f":" Inp_Depreciation!AL$795","v":0},{"$f":" Inp_Depreciation!AM$795","v":0},{"$f":" Inp_Depreciation!AN$795","v":0},{"$f":" Inp_Depreciation!AO$795","v":0},{"$f":" Inp_Depreciation!AP$795","v":0},{"$f":" Inp_Depreciation!AQ$795","v":0},{"$f":" Inp_Depreciation!AR$795","v":0},{"$f":" Inp_Depreciation!AS$795","v":0},{"$f":" Inp_Depreciation!AT$795","v":0},{"$f":" Inp_Depreciation!AU$795","v":0},{"$f":" Inp_Depreciation!AV$795","v":0},{"$f":" Inp_Depreciation!AW$795","v":0},{"$f":" Inp_Depreciation!AX$795","v":0},{"$f":" Inp_Depreciation!AY$795","v":0},{"$f":" Inp_Depreciation!AZ$795","v":0},{"$f":" Inp_Depreciation!BA$795","v":0},{"$f":" Inp_Depreciation!BB$795","v":0},{"$f":" Inp_Depreciation!BC$795","v":0},{"$f":" Inp_Depreciation!BD$795","v":0},{"$f":" Inp_Depreciation!BE$795","v":0},{"$f":" Inp_Depreciation!BF$795","v":0},{"$f":" Inp_Depreciation!BG$795","v":0},{"$f":" Inp_Depreciation!BH$795","v":0},{"$f":" Inp_Depreciation!BI$795","v":0},{"$f":" Inp_Depreciation!BJ$795","v":0},{"$f":" Inp_Depreciation!BK$795","v":0},{"$f":" Inp_Depreciation!BL$795","v":0},{"$f":" Inp_Depreciation!BM$795","v":0},{"$f":" Inp_Depreciation!BN$795","v":0},{"$f":" Inp_Depreciation!BO$795","v":0},{"$f":" Inp_Depreciation!BP$795","v":0},{"$f":" Inp_Depreciation!BQ$795","v":0},{"$f":" Inp_Depreciation!BR$795","v":0},{"$f":" Inp_Depreciation!BS$795","v":0},{"$f":" Inp_Depreciation!BT$795","v":0},{"$f":" Inp_Depreciation!BU$795","v":0},{"$f":" Inp_Depreciation!BV$795","v":0},{"$f":" Inp_Depreciation!BW$795","v":0},{"$f":" Inp_Depreciation!BX$795","v":0},{"$f":" Inp_Depreciation!BY$795","v":0},{"$f":" Inp_Depreciation!BZ$795","v":0},{"$f":" Inp_Depreciation!CA$795","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$796","v":"Network capex add - 01 Apr 05 - depreciation inp - RN"},{"$f":" Inp_Depreciation!F$796","v":0},{"$f":" Inp_Depreciation!G$796","v":0},{"$f":" Inp_Depreciation!H$796","v":0},{"$f":" Inp_Depreciation!I$796","v":"GBP m"},{"$f":" Inp_Depreciation!J$796","v":0},{"$f":" Inp_Depreciation!K$796","v":0},{"$f":" Inp_Depreciation!L$796","v":0},{"$f":" Inp_Depreciation!M$796","v":0},{"$f":" Inp_Depreciation!N$796","v":0},{"$f":" Inp_Depreciation!O$796","v":0},{"$f":" Inp_Depreciation!P$796","v":0},{"$f":" Inp_Depreciation!Q$796","v":0},{"$f":" Inp_Depreciation!R$796","v":0},{"$f":" Inp_Depreciation!S$796","v":0},{"$f":" Inp_Depreciation!T$796","v":0},{"$f":" Inp_Depreciation!U$796","v":0},{"$f":" Inp_Depreciation!V$796","v":0},{"$f":" Inp_Depreciation!W$796","v":0},{"$f":" Inp_Depreciation!X$796","v":0},{"$f":" Inp_Depreciation!Y$796","v":0},{"$f":" Inp_Depreciation!Z$796","v":0},{"$f":" Inp_Depreciation!AA$796","v":0},{"$f":" Inp_Depreciation!AB$796","v":0},{"$f":" Inp_Depreciation!AC$796","v":0},{"$f":" Inp_Depreciation!AD$796","v":0},{"$f":" Inp_Depreciation!AE$796","v":0},{"$f":" Inp_Depreciation!AF$796","v":0},{"$f":" Inp_Depreciation!AG$796","v":0},{"$f":" Inp_Depreciation!AH$796","v":0},{"$f":" Inp_Depreciation!AI$796","v":0},{"$f":" Inp_Depreciation!AJ$796","v":0},{"$f":" Inp_Depreciation!AK$796","v":0},{"$f":" Inp_Depreciation!AL$796","v":0},{"$f":" Inp_Depreciation!AM$796","v":0},{"$f":" Inp_Depreciation!AN$796","v":0},{"$f":" Inp_Depreciation!AO$796","v":0},{"$f":" Inp_Depreciation!AP$796","v":0},{"$f":" Inp_Depreciation!AQ$796","v":0},{"$f":" Inp_Depreciation!AR$796","v":0},{"$f":" Inp_Depreciation!AS$796","v":0},{"$f":" Inp_Depreciation!AT$796","v":0},{"$f":" Inp_Depreciation!AU$796","v":0},{"$f":" Inp_Depreciation!AV$796","v":0},{"$f":" Inp_Depreciation!AW$796","v":0},{"$f":" Inp_Depreciation!AX$796","v":0},{"$f":" Inp_Depreciation!AY$796","v":0},{"$f":" Inp_Depreciation!AZ$796","v":0},{"$f":" Inp_Depreciation!BA$796","v":0},{"$f":" Inp_Depreciation!BB$796","v":0},{"$f":" Inp_Depreciation!BC$796","v":0},{"$f":" Inp_Depreciation!BD$796","v":0},{"$f":" Inp_Depreciation!BE$796","v":0},{"$f":" Inp_Depreciation!BF$796","v":0},{"$f":" Inp_Depreciation!BG$796","v":0},{"$f":" Inp_Depreciation!BH$796","v":0},{"$f":" Inp_Depreciation!BI$796","v":0},{"$f":" Inp_Depreciation!BJ$796","v":0},{"$f":" Inp_Depreciation!BK$796","v":0},{"$f":" Inp_Depreciation!BL$796","v":0},{"$f":" Inp_Depreciation!BM$796","v":0},{"$f":" Inp_Depreciation!BN$796","v":0},{"$f":" Inp_Depreciation!BO$796","v":0},{"$f":" Inp_Depreciation!BP$796","v":0},{"$f":" Inp_Depreciation!BQ$796","v":0},{"$f":" Inp_Depreciation!BR$796","v":0},{"$f":" Inp_Depreciation!BS$796","v":0},{"$f":" Inp_Depreciation!BT$796","v":0},{"$f":" Inp_Depreciation!BU$796","v":0},{"$f":" Inp_Depreciation!BV$796","v":0},{"$f":" Inp_Depreciation!BW$796","v":0},{"$f":" Inp_Depreciation!BX$796","v":0},{"$f":" Inp_Depreciation!BY$796","v":0},{"$f":" Inp_Depreciation!BZ$796","v":0},{"$f":" Inp_Depreciation!CA$796","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$797","v":"Network capex add - 01 Apr 06 - depreciation inp - RN"},{"$f":" Inp_Depreciation!F$797","v":0},{"$f":" Inp_Depreciation!G$797","v":0},{"$f":" Inp_Depreciation!H$797","v":0},{"$f":" Inp_Depreciation!I$797","v":"GBP m"},{"$f":" Inp_Depreciation!J$797","v":0},{"$f":" Inp_Depreciation!K$797","v":0},{"$f":" Inp_Depreciation!L$797","v":0},{"$f":" Inp_Depreciation!M$797","v":0},{"$f":" Inp_Depreciation!N$797","v":0},{"$f":" Inp_Depreciation!O$797","v":0},{"$f":" Inp_Depreciation!P$797","v":0},{"$f":" Inp_Depreciation!Q$797","v":0},{"$f":" Inp_Depreciation!R$797","v":0},{"$f":" Inp_Depreciation!S$797","v":0},{"$f":" Inp_Depreciation!T$797","v":0},{"$f":" Inp_Depreciation!U$797","v":0},{"$f":" Inp_Depreciation!V$797","v":0},{"$f":" Inp_Depreciation!W$797","v":0},{"$f":" Inp_Depreciation!X$797","v":0},{"$f":" Inp_Depreciation!Y$797","v":0},{"$f":" Inp_Depreciation!Z$797","v":0},{"$f":" Inp_Depreciation!AA$797","v":0},{"$f":" Inp_Depreciation!AB$797","v":0},{"$f":" Inp_Depreciation!AC$797","v":0},{"$f":" Inp_Depreciation!AD$797","v":0},{"$f":" Inp_Depreciation!AE$797","v":0},{"$f":" Inp_Depreciation!AF$797","v":0},{"$f":" Inp_Depreciation!AG$797","v":0},{"$f":" Inp_Depreciation!AH$797","v":0},{"$f":" Inp_Depreciation!AI$797","v":0},{"$f":" Inp_Depreciation!AJ$797","v":0},{"$f":" Inp_Depreciation!AK$797","v":0},{"$f":" Inp_Depreciation!AL$797","v":0},{"$f":" Inp_Depreciation!AM$797","v":0},{"$f":" Inp_Depreciation!AN$797","v":0},{"$f":" Inp_Depreciation!AO$797","v":0},{"$f":" Inp_Depreciation!AP$797","v":0},{"$f":" Inp_Depreciation!AQ$797","v":0},{"$f":" Inp_Depreciation!AR$797","v":0},{"$f":" Inp_Depreciation!AS$797","v":0},{"$f":" Inp_Depreciation!AT$797","v":0},{"$f":" Inp_Depreciation!AU$797","v":0},{"$f":" Inp_Depreciation!AV$797","v":0},{"$f":" Inp_Depreciation!AW$797","v":0},{"$f":" Inp_Depreciation!AX$797","v":0},{"$f":" Inp_Depreciation!AY$797","v":0},{"$f":" Inp_Depreciation!AZ$797","v":0},{"$f":" Inp_Depreciation!BA$797","v":0},{"$f":" Inp_Depreciation!BB$797","v":0},{"$f":" Inp_Depreciation!BC$797","v":0},{"$f":" Inp_Depreciation!BD$797","v":0},{"$f":" Inp_Depreciation!BE$797","v":0},{"$f":" Inp_Depreciation!BF$797","v":0},{"$f":" Inp_Depreciation!BG$797","v":0},{"$f":" Inp_Depreciation!BH$797","v":0},{"$f":" Inp_Depreciation!BI$797","v":0},{"$f":" Inp_Depreciation!BJ$797","v":0},{"$f":" Inp_Depreciation!BK$797","v":0},{"$f":" Inp_Depreciation!BL$797","v":0},{"$f":" Inp_Depreciation!BM$797","v":0},{"$f":" Inp_Depreciation!BN$797","v":0},{"$f":" Inp_Depreciation!BO$797","v":0},{"$f":" Inp_Depreciation!BP$797","v":0},{"$f":" Inp_Depreciation!BQ$797","v":0},{"$f":" Inp_Depreciation!BR$797","v":0},{"$f":" Inp_Depreciation!BS$797","v":0},{"$f":" Inp_Depreciation!BT$797","v":0},{"$f":" Inp_Depreciation!BU$797","v":0},{"$f":" Inp_Depreciation!BV$797","v":0},{"$f":" Inp_Depreciation!BW$797","v":0},{"$f":" Inp_Depreciation!BX$797","v":0},{"$f":" Inp_Depreciation!BY$797","v":0},{"$f":" Inp_Depreciation!BZ$797","v":0},{"$f":" Inp_Depreciation!CA$797","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$798","v":"Network capex add - 01 Apr 07 - depreciation inp - RN"},{"$f":" Inp_Depreciation!F$798","v":0},{"$f":" Inp_Depreciation!G$798","v":0},{"$f":" Inp_Depreciation!H$798","v":0},{"$f":" Inp_Depreciation!I$798","v":"GBP m"},{"$f":" Inp_Depreciation!J$798","v":0},{"$f":" Inp_Depreciation!K$798","v":0},{"$f":" Inp_Depreciation!L$798","v":0},{"$f":" Inp_Depreciation!M$798","v":0},{"$f":" Inp_Depreciation!N$798","v":0},{"$f":" Inp_Depreciation!O$798","v":0},{"$f":" Inp_Depreciation!P$798","v":0},{"$f":" Inp_Depreciation!Q$798","v":0},{"$f":" Inp_Depreciation!R$798","v":0},{"$f":" Inp_Depreciation!S$798","v":0},{"$f":" Inp_Depreciation!T$798","v":0},{"$f":" Inp_Depreciation!U$798","v":0},{"$f":" Inp_Depreciation!V$798","v":0},{"$f":" Inp_Depreciation!W$798","v":0},{"$f":" Inp_Depreciation!X$798","v":0},{"$f":" Inp_Depreciation!Y$798","v":0},{"$f":" Inp_Depreciation!Z$798","v":0},{"$f":" Inp_Depreciation!AA$798","v":0},{"$f":" Inp_Depreciation!AB$798","v":0},{"$f":" Inp_Depreciation!AC$798","v":0},{"$f":" Inp_Depreciation!AD$798","v":0},{"$f":" Inp_Depreciation!AE$798","v":0},{"$f":" Inp_Depreciation!AF$798","v":0},{"$f":" Inp_Depreciation!AG$798","v":0},{"$f":" Inp_Depreciation!AH$798","v":0},{"$f":" Inp_Depreciation!AI$798","v":0},{"$f":" Inp_Depreciation!AJ$798","v":0},{"$f":" Inp_Depreciation!AK$798","v":0},{"$f":" Inp_Depreciation!AL$798","v":0},{"$f":" Inp_Depreciation!AM$798","v":0},{"$f":" Inp_Depreciation!AN$798","v":0},{"$f":" Inp_Depreciation!AO$798","v":0},{"$f":" Inp_Depreciation!AP$798","v":0},{"$f":" Inp_Depreciation!AQ$798","v":0},{"$f":" Inp_Depreciation!AR$798","v":0},{"$f":" Inp_Depreciation!AS$798","v":0},{"$f":" Inp_Depreciation!AT$798","v":0},{"$f":" Inp_Depreciation!AU$798","v":0},{"$f":" Inp_Depreciation!AV$798","v":0},{"$f":" Inp_Depreciation!AW$798","v":0},{"$f":" Inp_Depreciation!AX$798","v":0},{"$f":" Inp_Depreciation!AY$798","v":0},{"$f":" Inp_Depreciation!AZ$798","v":0},{"$f":" Inp_Depreciation!BA$798","v":0},{"$f":" Inp_Depreciation!BB$798","v":0},{"$f":" Inp_Depreciation!BC$798","v":0},{"$f":" Inp_Depreciation!BD$798","v":0},{"$f":" Inp_Depreciation!BE$798","v":0},{"$f":" Inp_Depreciation!BF$798","v":0},{"$f":" Inp_Depreciation!BG$798","v":0},{"$f":" Inp_Depreciation!BH$798","v":0},{"$f":" Inp_Depreciation!BI$798","v":0},{"$f":" Inp_Depreciation!BJ$798","v":0},{"$f":" Inp_Depreciation!BK$798","v":0},{"$f":" Inp_Depreciation!BL$798","v":0},{"$f":" Inp_Depreciation!BM$798","v":0},{"$f":" Inp_Depreciation!BN$798","v":0},{"$f":" Inp_Depreciation!BO$798","v":0},{"$f":" Inp_Depreciation!BP$798","v":0},{"$f":" Inp_Depreciation!BQ$798","v":0},{"$f":" Inp_Depreciation!BR$798","v":0},{"$f":" Inp_Depreciation!BS$798","v":0},{"$f":" Inp_Depreciation!BT$798","v":0},{"$f":" Inp_Depreciation!BU$798","v":0},{"$f":" Inp_Depreciation!BV$798","v":0},{"$f":" Inp_Depreciation!BW$798","v":0},{"$f":" Inp_Depreciation!BX$798","v":0},{"$f":" Inp_Depreciation!BY$798","v":0},{"$f":" Inp_Depreciation!BZ$798","v":0},{"$f":" Inp_Depreciation!CA$798","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$799","v":"Network capex add - 01 Apr 08 - depreciation inp - RN"},{"$f":" Inp_Depreciation!F$799","v":0},{"$f":" Inp_Depreciation!G$799","v":0},{"$f":" Inp_Depreciation!H$799","v":0},{"$f":" Inp_Depreciation!I$799","v":"GBP m"},{"$f":" Inp_Depreciation!J$799","v":0},{"$f":" Inp_Depreciation!K$799","v":0.19512008833256766},{"$f":" Inp_Depreciation!L$799","v":0},{"$f":" Inp_Depreciation!M$799","v":0},{"$f":" Inp_Depreciation!N$799","v":0},{"$f":" Inp_Depreciation!O$799","v":0},{"$f":" Inp_Depreciation!P$799","v":0},{"$f":" Inp_Depreciation!Q$799","v":0},{"$f":" Inp_Depreciation!R$799","v":0},{"$f":" Inp_Depreciation!S$799","v":0},{"$f":" Inp_Depreciation!T$799","v":0},{"$f":" Inp_Depreciation!U$799","v":0},{"$f":" Inp_Depreciation!V$799","v":0},{"$f":" Inp_Depreciation!W$799","v":0},{"$f":" Inp_Depreciation!X$799","v":0},{"$f":" Inp_Depreciation!Y$799","v":0},{"$f":" Inp_Depreciation!Z$799","v":0},{"$f":" Inp_Depreciation!AA$799","v":0},{"$f":" Inp_Depreciation!AB$799","v":5.8536026499770343E-3},{"$f":" Inp_Depreciation!AC$799","v":5.8536026499770343E-3},{"$f":" Inp_Depreciation!AD$799","v":5.8536026499770343E-3},{"$f":" Inp_Depreciation!AE$799","v":5.8536026499770343E-3},{"$f":" Inp_Depreciation!AF$799","v":5.8536026499770343E-3},{"$f":" Inp_Depreciation!AG$799","v":5.8536026499770343E-3},{"$f":" Inp_Depreciation!AH$799","v":5.8536026499770343E-3},{"$f":" Inp_Depreciation!AI$799","v":5.8536026499770343E-3},{"$f":" Inp_Depreciation!AJ$799","v":5.8536026499770343E-3},{"$f":" Inp_Depreciation!AK$799","v":5.8536026499770343E-3},{"$f":" Inp_Depreciation!AL$799","v":5.8536026499770343E-3},{"$f":" Inp_Depreciation!AM$799","v":5.8536026499770343E-3},{"$f":" Inp_Depreciation!AN$799","v":5.8536026499770343E-3},{"$f":" Inp_Depreciation!AO$799","v":5.8536026499770343E-3},{"$f":" Inp_Depreciation!AP$799","v":5.8536026499770343E-3},{"$f":" Inp_Depreciation!AQ$799","v":5.8536026499770343E-3},{"$f":" Inp_Depreciation!AR$799","v":5.8536026499770343E-3},{"$f":" Inp_Depreciation!AS$799","v":5.8536026499770343E-3},{"$f":" Inp_Depreciation!AT$799","v":5.8536026499770343E-3},{"$f":" Inp_Depreciation!AU$799","v":5.8536026499770343E-3},{"$f":" Inp_Depreciation!AV$799","v":3.9024017666513529E-3},{"$f":" Inp_Depreciation!AW$799","v":3.9024017666513529E-3},{"$f":" Inp_Depreciation!AX$799","v":3.9024017666513529E-3},{"$f":" Inp_Depreciation!AY$799","v":3.9024017666513529E-3},{"$f":" Inp_Depreciation!AZ$799","v":3.9024017666513529E-3},{"$f":" Inp_Depreciation!BA$799","v":3.9024017666513529E-3},{"$f":" Inp_Depreciation!BB$799","v":3.9024017666513529E-3},{"$f":" Inp_Depreciation!BC$799","v":3.9024017666513529E-3},{"$f":" Inp_Depreciation!BD$799","v":3.9024017666513529E-3},{"$f":" Inp_Depreciation!BE$799","v":3.9024017666513529E-3},{"$f":" Inp_Depreciation!BF$799","v":3.9024017666513529E-3},{"$f":" Inp_Depreciation!BG$799","v":3.9024017666513529E-3},{"$f":" Inp_Depreciation!BH$799","v":3.9024017666513529E-3},{"$f":" Inp_Depreciation!BI$799","v":3.9024017666513529E-3},{"$f":" Inp_Depreciation!BJ$799","v":3.9024017666513529E-3},{"$f":" Inp_Depreciation!BK$799","v":3.9024017666513529E-3},{"$f":" Inp_Depreciation!BL$799","v":3.9024017666513529E-3},{"$f":" Inp_Depreciation!BM$799","v":3.9024017666513529E-3},{"$f":" Inp_Depreciation!BN$799","v":3.9024017666513529E-3},{"$f":" Inp_Depreciation!BO$799","v":3.9024017666513043E-3},{"$f":" Inp_Depreciation!BP$799","v":0},{"$f":" Inp_Depreciation!BQ$799","v":0},{"$f":" Inp_Depreciation!BR$799","v":0},{"$f":" Inp_Depreciation!BS$799","v":0},{"$f":" Inp_Depreciation!BT$799","v":0},{"$f":" Inp_Depreciation!BU$799","v":0},{"$f":" Inp_Depreciation!BV$799","v":0},{"$f":" Inp_Depreciation!BW$799","v":0},{"$f":" Inp_Depreciation!BX$799","v":0},{"$f":" Inp_Depreciation!BY$799","v":0},{"$f":" Inp_Depreciation!BZ$799","v":0},{"$f":" Inp_Depreciation!CA$799","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$800","v":"Network capex add - 01 Apr 09 - depreciation inp - RN"},{"$f":" Inp_Depreciation!F$800","v":0},{"$f":" Inp_Depreciation!G$800","v":0},{"$f":" Inp_Depreciation!H$800","v":0},{"$f":" Inp_Depreciation!I$800","v":"GBP m"},{"$f":" Inp_Depreciation!J$800","v":0},{"$f":" Inp_Depreciation!K$800","v":3.1072890777083386},{"$f":" Inp_Depreciation!L$800","v":0},{"$f":" Inp_Depreciation!M$800","v":0},{"$f":" Inp_Depreciation!N$800","v":0},{"$f":" Inp_Depreciation!O$800","v":0},{"$f":" Inp_Depreciation!P$800","v":0},{"$f":" Inp_Depreciation!Q$800","v":0},{"$f":" Inp_Depreciation!R$800","v":0},{"$f":" Inp_Depreciation!S$800","v":0},{"$f":" Inp_Depreciation!T$800","v":0},{"$f":" Inp_Depreciation!U$800","v":0},{"$f":" Inp_Depreciation!V$800","v":0},{"$f":" Inp_Depreciation!W$800","v":0},{"$f":" Inp_Depreciation!X$800","v":0},{"$f":" Inp_Depreciation!Y$800","v":0},{"$f":" Inp_Depreciation!Z$800","v":0},{"$f":" Inp_Depreciation!AA$800","v":0},{"$f":" Inp_Depreciation!AB$800","v":0},{"$f":" Inp_Depreciation!AC$800","v":9.3218672331250002E-2},{"$f":" Inp_Depreciation!AD$800","v":9.3218672331250002E-2},{"$f":" Inp_Depreciation!AE$800","v":9.3218672331250002E-2},{"$f":" Inp_Depreciation!AF$800","v":9.3218672331250002E-2},{"$f":" Inp_Depreciation!AG$800","v":9.3218672331250002E-2},{"$f":" Inp_Depreciation!AH$800","v":9.3218672331250002E-2},{"$f":" Inp_Depreciation!AI$800","v":9.3218672331250002E-2},{"$f":" Inp_Depreciation!AJ$800","v":9.3218672331250002E-2},{"$f":" Inp_Depreciation!AK$800","v":9.3218672331250002E-2},{"$f":" Inp_Depreciation!AL$800","v":9.3218672331250002E-2},{"$f":" Inp_Depreciation!AM$800","v":9.3218672331250002E-2},{"$f":" Inp_Depreciation!AN$800","v":9.3218672331250002E-2},{"$f":" Inp_Depreciation!AO$800","v":9.3218672331250002E-2},{"$f":" Inp_Depreciation!AP$800","v":9.3218672331250002E-2},{"$f":" Inp_Depreciation!AQ$800","v":9.3218672331250002E-2},{"$f":" Inp_Depreciation!AR$800","v":9.3218672331250002E-2},{"$f":" Inp_Depreciation!AS$800","v":9.3218672331250002E-2},{"$f":" Inp_Depreciation!AT$800","v":9.3218672331250002E-2},{"$f":" Inp_Depreciation!AU$800","v":9.3218672331250002E-2},{"$f":" Inp_Depreciation!AV$800","v":9.3218672331250002E-2},{"$f":" Inp_Depreciation!AW$800","v":6.2145781554166668E-2},{"$f":" Inp_Depreciation!AX$800","v":6.2145781554166668E-2},{"$f":" Inp_Depreciation!AY$800","v":6.2145781554166668E-2},{"$f":" Inp_Depreciation!AZ$800","v":6.2145781554166668E-2},{"$f":" Inp_Depreciation!BA$800","v":6.2145781554166668E-2},{"$f":" Inp_Depreciation!BB$800","v":6.2145781554166668E-2},{"$f":" Inp_Depreciation!BC$800","v":6.2145781554166668E-2},{"$f":" Inp_Depreciation!BD$800","v":6.2145781554166668E-2},{"$f":" Inp_Depreciation!BE$800","v":6.2145781554166668E-2},{"$f":" Inp_Depreciation!BF$800","v":6.2145781554166668E-2},{"$f":" Inp_Depreciation!BG$800","v":6.2145781554166668E-2},{"$f":" Inp_Depreciation!BH$800","v":6.2145781554166668E-2},{"$f":" Inp_Depreciation!BI$800","v":6.2145781554166668E-2},{"$f":" Inp_Depreciation!BJ$800","v":6.2145781554166668E-2},{"$f":" Inp_Depreciation!BK$800","v":6.2145781554166668E-2},{"$f":" Inp_Depreciation!BL$800","v":6.2145781554166668E-2},{"$f":" Inp_Depreciation!BM$800","v":6.2145781554166668E-2},{"$f":" Inp_Depreciation!BN$800","v":6.2145781554166668E-2},{"$f":" Inp_Depreciation!BO$800","v":6.2145781554166668E-2},{"$f":" Inp_Depreciation!BP$800","v":6.2145781554166668E-2},{"$f":" Inp_Depreciation!BQ$800","v":2.1340953695572449E-15},{"$f":" Inp_Depreciation!BR$800","v":0},{"$f":" Inp_Depreciation!BS$800","v":0},{"$f":" Inp_Depreciation!BT$800","v":0},{"$f":" Inp_Depreciation!BU$800","v":0},{"$f":" Inp_Depreciation!BV$800","v":0},{"$f":" Inp_Depreciation!BW$800","v":0},{"$f":" Inp_Depreciation!BX$800","v":0},{"$f":" Inp_Depreciation!BY$800","v":0},{"$f":" Inp_Depreciation!BZ$800","v":0},{"$f":" Inp_Depreciation!CA$800","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$801","v":"Network capex add - 01 Apr 10 - depreciation inp - RN"},{"$f":" Inp_Depreciation!F$801","v":0},{"$f":" Inp_Depreciation!G$801","v":0},{"$f":" Inp_Depreciation!H$801","v":0},{"$f":" Inp_Depreciation!I$801","v":"GBP m"},{"$f":" Inp_Depreciation!J$801","v":0},{"$f":" Inp_Depreciation!K$801","v":-1.0633165234942434},{"$f":" Inp_Depreciation!L$801","v":0},{"$f":" Inp_Depreciation!M$801","v":0},{"$f":" Inp_Depreciation!N$801","v":0},{"$f":" Inp_Depreciation!O$801","v":0},{"$f":" Inp_Depreciation!P$801","v":0},{"$f":" Inp_Depreciation!Q$801","v":0},{"$f":" Inp_Depreciation!R$801","v":0},{"$f":" Inp_Depreciation!S$801","v":0},{"$f":" Inp_Depreciation!T$801","v":0},{"$f":" Inp_Depreciation!U$801","v":0},{"$f":" Inp_Depreciation!V$801","v":0},{"$f":" Inp_Depreciation!W$801","v":0},{"$f":" Inp_Depreciation!X$801","v":0},{"$f":" Inp_Depreciation!Y$801","v":0},{"$f":" Inp_Depreciation!Z$801","v":0},{"$f":" Inp_Depreciation!AA$801","v":0},{"$f":" Inp_Depreciation!AB$801","v":0},{"$f":" Inp_Depreciation!AC$801","v":0},{"$f":" Inp_Depreciation!AD$801","v":-3.189949570482728E-2},{"$f":" Inp_Depreciation!AE$801","v":-3.189949570482728E-2},{"$f":" Inp_Depreciation!AF$801","v":-3.189949570482728E-2},{"$f":" Inp_Depreciation!AG$801","v":-3.189949570482728E-2},{"$f":" Inp_Depreciation!AH$801","v":-3.189949570482728E-2},{"$f":" Inp_Depreciation!AI$801","v":-3.189949570482728E-2},{"$f":" Inp_Depreciation!AJ$801","v":-3.189949570482728E-2},{"$f":" Inp_Depreciation!AK$801","v":-3.189949570482728E-2},{"$f":" Inp_Depreciation!AL$801","v":-3.189949570482728E-2},{"$f":" Inp_Depreciation!AM$801","v":-3.189949570482728E-2},{"$f":" Inp_Depreciation!AN$801","v":-3.189949570482728E-2},{"$f":" Inp_Depreciation!AO$801","v":-3.189949570482728E-2},{"$f":" Inp_Depreciation!AP$801","v":-3.189949570482728E-2},{"$f":" Inp_Depreciation!AQ$801","v":-3.189949570482728E-2},{"$f":" Inp_Depreciation!AR$801","v":-3.189949570482728E-2},{"$f":" Inp_Depreciation!AS$801","v":-3.189949570482728E-2},{"$f":" Inp_Depreciation!AT$801","v":-3.189949570482728E-2},{"$f":" Inp_Depreciation!AU$801","v":-3.189949570482728E-2},{"$f":" Inp_Depreciation!AV$801","v":-3.189949570482728E-2},{"$f":" Inp_Depreciation!AW$801","v":-3.189949570482728E-2},{"$f":" Inp_Depreciation!AX$801","v":-2.1266330469884857E-2},{"$f":" Inp_Depreciation!AY$801","v":-2.1266330469884857E-2},{"$f":" Inp_Depreciation!AZ$801","v":-2.1266330469884857E-2},{"$f":" Inp_Depreciation!BA$801","v":-2.1266330469884857E-2},{"$f":" Inp_Depreciation!BB$801","v":-2.1266330469884857E-2},{"$f":" Inp_Depreciation!BC$801","v":-2.1266330469884857E-2},{"$f":" Inp_Depreciation!BD$801","v":-2.1266330469884857E-2},{"$f":" Inp_Depreciation!BE$801","v":-2.1266330469884857E-2},{"$f":" Inp_Depreciation!BF$801","v":-2.1266330469884857E-2},{"$f":" Inp_Depreciation!BG$801","v":-2.1266330469884857E-2},{"$f":" Inp_Depreciation!BH$801","v":-2.1266330469884857E-2},{"$f":" Inp_Depreciation!BI$801","v":-2.1266330469884857E-2},{"$f":" Inp_Depreciation!BJ$801","v":-2.1266330469884857E-2},{"$f":" Inp_Depreciation!BK$801","v":-2.1266330469884857E-2},{"$f":" Inp_Depreciation!BL$801","v":-2.1266330469884857E-2},{"$f":" Inp_Depreciation!BM$801","v":-2.1266330469884857E-2},{"$f":" Inp_Depreciation!BN$801","v":-2.1266330469884857E-2},{"$f":" Inp_Depreciation!BO$801","v":-2.1266330469884857E-2},{"$f":" Inp_Depreciation!BP$801","v":-2.1266330469884857E-2},{"$f":" Inp_Depreciation!BQ$801","v":-2.1266330469884374E-2},{"$f":" Inp_Depreciation!BR$801","v":0},{"$f":" Inp_Depreciation!BS$801","v":0},{"$f":" Inp_Depreciation!BT$801","v":0},{"$f":" Inp_Depreciation!BU$801","v":0},{"$f":" Inp_Depreciation!BV$801","v":0},{"$f":" Inp_Depreciation!BW$801","v":0},{"$f":" Inp_Depreciation!BX$801","v":0},{"$f":" Inp_Depreciation!BY$801","v":0},{"$f":" Inp_Depreciation!BZ$801","v":0},{"$f":" Inp_Depreciation!CA$801","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$802","v":"Network capex add - 01 Apr 11 - depreciation inp - RN"},{"$f":" Inp_Depreciation!F$802","v":0},{"$f":" Inp_Depreciation!G$802","v":0},{"$f":" Inp_Depreciation!H$802","v":0},{"$f":" Inp_Depreciation!I$802","v":"GBP m"},{"$f":" Inp_Depreciation!J$802","v":0},{"$f":" Inp_Depreciation!K$802","v":12.692323335378157},{"$f":" Inp_Depreciation!L$802","v":0},{"$f":" Inp_Depreciation!M$802","v":0},{"$f":" Inp_Depreciation!N$802","v":0},{"$f":" Inp_Depreciation!O$802","v":0},{"$f":" Inp_Depreciation!P$802","v":0},{"$f":" Inp_Depreciation!Q$802","v":0},{"$f":" Inp_Depreciation!R$802","v":0},{"$f":" Inp_Depreciation!S$802","v":0},{"$f":" Inp_Depreciation!T$802","v":0},{"$f":" Inp_Depreciation!U$802","v":0},{"$f":" Inp_Depreciation!V$802","v":0},{"$f":" Inp_Depreciation!W$802","v":0},{"$f":" Inp_Depreciation!X$802","v":0},{"$f":" Inp_Depreciation!Y$802","v":0},{"$f":" Inp_Depreciation!Z$802","v":0},{"$f":" Inp_Depreciation!AA$802","v":0},{"$f":" Inp_Depreciation!AB$802","v":0},{"$f":" Inp_Depreciation!AC$802","v":0},{"$f":" Inp_Depreciation!AD$802","v":0},{"$f":" Inp_Depreciation!AE$802","v":0.38076970006134442},{"$f":" Inp_Depreciation!AF$802","v":0.38076970006134442},{"$f":" Inp_Depreciation!AG$802","v":0.38076970006134442},{"$f":" Inp_Depreciation!AH$802","v":0.38076970006134442},{"$f":" Inp_Depreciation!AI$802","v":0.38076970006134442},{"$f":" Inp_Depreciation!AJ$802","v":0.38076970006134442},{"$f":" Inp_Depreciation!AK$802","v":0.38076970006134442},{"$f":" Inp_Depreciation!AL$802","v":0.38076970006134442},{"$f":" Inp_Depreciation!AM$802","v":0.38076970006134442},{"$f":" Inp_Depreciation!AN$802","v":0.38076970006134442},{"$f":" Inp_Depreciation!AO$802","v":0.38076970006134442},{"$f":" Inp_Depreciation!AP$802","v":0.38076970006134442},{"$f":" Inp_Depreciation!AQ$802","v":0.38076970006134442},{"$f":" Inp_Depreciation!AR$802","v":0.38076970006134442},{"$f":" Inp_Depreciation!AS$802","v":0.38076970006134442},{"$f":" Inp_Depreciation!AT$802","v":0.38076970006134442},{"$f":" Inp_Depreciation!AU$802","v":0.38076970006134442},{"$f":" Inp_Depreciation!AV$802","v":0.38076970006134442},{"$f":" Inp_Depreciation!AW$802","v":0.38076970006134442},{"$f":" Inp_Depreciation!AX$802","v":0.38076970006134442},{"$f":" Inp_Depreciation!AY$802","v":0.25384646670756295},{"$f":" Inp_Depreciation!AZ$802","v":0.25384646670756295},{"$f":" Inp_Depreciation!BA$802","v":0.25384646670756295},{"$f":" Inp_Depreciation!BB$802","v":0.25384646670756295},{"$f":" Inp_Depreciation!BC$802","v":0.25384646670756295},{"$f":" Inp_Depreciation!BD$802","v":0.25384646670756295},{"$f":" Inp_Depreciation!BE$802","v":0.25384646670756295},{"$f":" Inp_Depreciation!BF$802","v":0.25384646670756295},{"$f":" Inp_Depreciation!BG$802","v":0.25384646670756295},{"$f":" Inp_Depreciation!BH$802","v":0.25384646670756295},{"$f":" Inp_Depreciation!BI$802","v":0.25384646670756295},{"$f":" Inp_Depreciation!BJ$802","v":0.25384646670756295},{"$f":" Inp_Depreciation!BK$802","v":0.25384646670756295},{"$f":" Inp_Depreciation!BL$802","v":0.25384646670756295},{"$f":" Inp_Depreciation!BM$802","v":0.25384646670756295},{"$f":" Inp_Depreciation!BN$802","v":0.25384646670756295},{"$f":" Inp_Depreciation!BO$802","v":0.25384646670756295},{"$f":" Inp_Depreciation!BP$802","v":0.25384646670756295},{"$f":" Inp_Depreciation!BQ$802","v":0.25384646670756295},{"$f":" Inp_Depreciation!BR$802","v":0.25384646670756295},{"$f":" Inp_Depreciation!BS$802","v":1.2804572217343468E-14},{"$f":" Inp_Depreciation!BT$802","v":0},{"$f":" Inp_Depreciation!BU$802","v":0},{"$f":" Inp_Depreciation!BV$802","v":0},{"$f":" Inp_Depreciation!BW$802","v":0},{"$f":" Inp_Depreciation!BX$802","v":0},{"$f":" Inp_Depreciation!BY$802","v":0},{"$f":" Inp_Depreciation!BZ$802","v":0},{"$f":" Inp_Depreciation!CA$802","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$803","v":"Network capex add - 01 Oct 12 - depreciation inp - RN"},{"$f":" Inp_Depreciation!F$803","v":0},{"$f":" Inp_Depreciation!G$803","v":0},{"$f":" Inp_Depreciation!H$803","v":0},{"$f":" Inp_Depreciation!I$803","v":"GBP m"},{"$f":" Inp_Depreciation!J$803","v":0},{"$f":" Inp_Depreciation!K$803","v":3.9220066512004008},{"$f":" Inp_Depreciation!L$803","v":0},{"$f":" Inp_Depreciation!M$803","v":0},{"$f":" Inp_Depreciation!N$803","v":0},{"$f":" Inp_Depreciation!O$803","v":0},{"$f":" Inp_Depreciation!P$803","v":0},{"$f":" Inp_Depreciation!Q$803","v":0},{"$f":" Inp_Depreciation!R$803","v":0},{"$f":" Inp_Depreciation!S$803","v":0},{"$f":" Inp_Depreciation!T$803","v":0},{"$f":" Inp_Depreciation!U$803","v":0},{"$f":" Inp_Depreciation!V$803","v":0},{"$f":" Inp_Depreciation!W$803","v":0},{"$f":" Inp_Depreciation!X$803","v":0},{"$f":" Inp_Depreciation!Y$803","v":0},{"$f":" Inp_Depreciation!Z$803","v":0},{"$f":" Inp_Depreciation!AA$803","v":0},{"$f":" Inp_Depreciation!AB$803","v":0},{"$f":" Inp_Depreciation!AC$803","v":0},{"$f":" Inp_Depreciation!AD$803","v":0},{"$f":" Inp_Depreciation!AE$803","v":0},{"$f":" Inp_Depreciation!AF$803","v":5.8830099768005933E-2},{"$f":" Inp_Depreciation!AG$803","v":0.11766019953601187},{"$f":" Inp_Depreciation!AH$803","v":0.11766019953601187},{"$f":" Inp_Depreciation!AI$803","v":0.11766019953601187},{"$f":" Inp_Depreciation!AJ$803","v":0.11766019953601187},{"$f":" Inp_Depreciation!AK$803","v":0.11766019953601187},{"$f":" Inp_Depreciation!AL$803","v":0.11766019953601187},{"$f":" Inp_Depreciation!AM$803","v":0.11766019953601187},{"$f":" Inp_Depreciation!AN$803","v":0.11766019953601187},{"$f":" Inp_Depreciation!AO$803","v":0.11766019953601187},{"$f":" Inp_Depreciation!AP$803","v":0.11766019953601187},{"$f":" Inp_Depreciation!AQ$803","v":0.11766019953601187},{"$f":" Inp_Depreciation!AR$803","v":0.11766019953601187},{"$f":" Inp_Depreciation!AS$803","v":0.11766019953601187},{"$f":" Inp_Depreciation!AT$803","v":0.11766019953601187},{"$f":" Inp_Depreciation!AU$803","v":0.11766019953601187},{"$f":" Inp_Depreciation!AV$803","v":0.11766019953601187},{"$f":" Inp_Depreciation!AW$803","v":0.11766019953601187},{"$f":" Inp_Depreciation!AX$803","v":0.11766019953601187},{"$f":" Inp_Depreciation!AY$803","v":0.11766019953601187},{"$f":" Inp_Depreciation!AZ$803","v":0.11766019953601187},{"$f":" Inp_Depreciation!BA$803","v":7.8440133024007874E-2},{"$f":" Inp_Depreciation!BB$803","v":7.8440133024007874E-2},{"$f":" Inp_Depreciation!BC$803","v":7.8440133024007874E-2},{"$f":" Inp_Depreciation!BD$803","v":7.8440133024007874E-2},{"$f":" Inp_Depreciation!BE$803","v":7.8440133024007874E-2},{"$f":" Inp_Depreciation!BF$803","v":7.8440133024007874E-2},{"$f":" Inp_Depreciation!BG$803","v":7.8440133024007874E-2},{"$f":" Inp_Depreciation!BH$803","v":7.8440133024007874E-2},{"$f":" Inp_Depreciation!BI$803","v":7.8440133024007874E-2},{"$f":" Inp_Depreciation!BJ$803","v":7.8440133024007874E-2},{"$f":" Inp_Depreciation!BK$803","v":7.8440133024007874E-2},{"$f":" Inp_Depreciation!BL$803","v":7.8440133024007874E-2},{"$f":" Inp_Depreciation!BM$803","v":7.8440133024007874E-2},{"$f":" Inp_Depreciation!BN$803","v":7.8440133024007874E-2},{"$f":" Inp_Depreciation!BO$803","v":7.8440133024007874E-2},{"$f":" Inp_Depreciation!BP$803","v":7.8440133024007874E-2},{"$f":" Inp_Depreciation!BQ$803","v":7.8440133024007874E-2},{"$f":" Inp_Depreciation!BR$803","v":7.8440133024007874E-2},{"$f":" Inp_Depreciation!BS$803","v":7.8440133024007874E-2},{"$f":" Inp_Depreciation!BT$803","v":1.9610033256008064E-2},{"$f":" Inp_Depreciation!BU$803","v":0},{"$f":" Inp_Depreciation!BV$803","v":0},{"$f":" Inp_Depreciation!BW$803","v":0},{"$f":" Inp_Depreciation!BX$803","v":0},{"$f":" Inp_Depreciation!BY$803","v":0},{"$f":" Inp_Depreciation!BZ$803","v":0},{"$f":" Inp_Depreciation!CA$803","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$804","v":"Network capex add - 01 Oct 13 - depreciation inp - RN"},{"$f":" Inp_Depreciation!F$804","v":0},{"$f":" Inp_Depreciation!G$804","v":0},{"$f":" Inp_Depreciation!H$804","v":0},{"$f":" Inp_Depreciation!I$804","v":"GBP m"},{"$f":" Inp_Depreciation!J$804","v":0},{"$f":" Inp_Depreciation!K$804","v":15.476095916198402},{"$f":" Inp_Depreciation!L$804","v":0},{"$f":" Inp_Depreciation!M$804","v":0},{"$f":" Inp_Depreciation!N$804","v":0},{"$f":" Inp_Depreciation!O$804","v":0},{"$f":" Inp_Depreciation!P$804","v":0},{"$f":" Inp_Depreciation!Q$804","v":0},{"$f":" Inp_Depreciation!R$804","v":0},{"$f":" Inp_Depreciation!S$804","v":0},{"$f":" Inp_Depreciation!T$804","v":0},{"$f":" Inp_Depreciation!U$804","v":0},{"$f":" Inp_Depreciation!V$804","v":0},{"$f":" Inp_Depreciation!W$804","v":0},{"$f":" Inp_Depreciation!X$804","v":0},{"$f":" Inp_Depreciation!Y$804","v":0},{"$f":" Inp_Depreciation!Z$804","v":0},{"$f":" Inp_Depreciation!AA$804","v":0},{"$f":" Inp_Depreciation!AB$804","v":0},{"$f":" Inp_Depreciation!AC$804","v":0},{"$f":" Inp_Depreciation!AD$804","v":0},{"$f":" Inp_Depreciation!AE$804","v":0},{"$f":" Inp_Depreciation!AF$804","v":0},{"$f":" Inp_Depreciation!AG$804","v":0.23214143874297638},{"$f":" Inp_Depreciation!AH$804","v":0.4642828774859516},{"$f":" Inp_Depreciation!AI$804","v":0.4642828774859516},{"$f":" Inp_Depreciation!AJ$804","v":0.4642828774859516},{"$f":" Inp_Depreciation!AK$804","v":0.4642828774859516},{"$f":" Inp_Depreciation!AL$804","v":0.4642828774859516},{"$f":" Inp_Depreciation!AM$804","v":0.4642828774859516},{"$f":" Inp_Depreciation!AN$804","v":0.4642828774859516},{"$f":" Inp_Depreciation!AO$804","v":0.4642828774859516},{"$f":" Inp_Depreciation!AP$804","v":0.4642828774859516},{"$f":" Inp_Depreciation!AQ$804","v":0.4642828774859516},{"$f":" Inp_Depreciation!AR$804","v":0.4642828774859516},{"$f":" Inp_Depreciation!AS$804","v":0.4642828774859516},{"$f":" Inp_Depreciation!AT$804","v":0.4642828774859516},{"$f":" Inp_Depreciation!AU$804","v":0.4642828774859516},{"$f":" Inp_Depreciation!AV$804","v":0.4642828774859516},{"$f":" Inp_Depreciation!AW$804","v":0.4642828774859516},{"$f":" Inp_Depreciation!AX$804","v":0.4642828774859516},{"$f":" Inp_Depreciation!AY$804","v":0.4642828774859516},{"$f":" Inp_Depreciation!AZ$804","v":0.4642828774859516},{"$f":" Inp_Depreciation!BA$804","v":0.4642828774859516},{"$f":" Inp_Depreciation!BB$804","v":0.30952191832396808},{"$f":" Inp_Depreciation!BC$804","v":0.30952191832396808},{"$f":" Inp_Depreciation!BD$804","v":0.30952191832396808},{"$f":" Inp_Depreciation!BE$804","v":0.30952191832396808},{"$f":" Inp_Depreciation!BF$804","v":0.30952191832396808},{"$f":" Inp_Depreciation!BG$804","v":0.30952191832396808},{"$f":" Inp_Depreciation!BH$804","v":0.30952191832396808},{"$f":" Inp_Depreciation!BI$804","v":0.30952191832396808},{"$f":" Inp_Depreciation!BJ$804","v":0.30952191832396808},{"$f":" Inp_Depreciation!BK$804","v":0.30952191832396808},{"$f":" Inp_Depreciation!BL$804","v":0.30952191832396808},{"$f":" Inp_Depreciation!BM$804","v":0.30952191832396808},{"$f":" Inp_Depreciation!BN$804","v":0.30952191832396808},{"$f":" Inp_Depreciation!BO$804","v":0.30952191832396808},{"$f":" Inp_Depreciation!BP$804","v":0.30952191832396808},{"$f":" Inp_Depreciation!BQ$804","v":0.30952191832396808},{"$f":" Inp_Depreciation!BR$804","v":0.30952191832396808},{"$f":" Inp_Depreciation!BS$804","v":0.30952191832396808},{"$f":" Inp_Depreciation!BT$804","v":0.30952191832396808},{"$f":" Inp_Depreciation!BU$804","v":7.7380479581000375E-2},{"$f":" Inp_Depreciation!BV$804","v":0},{"$f":" Inp_Depreciation!BW$804","v":0},{"$f":" Inp_Depreciation!BX$804","v":0},{"$f":" Inp_Depreciation!BY$804","v":0},{"$f":" Inp_Depreciation!BZ$804","v":0},{"$f":" Inp_Depreciation!CA$804","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$805","v":"Network capex add - 01 Oct 14 - depreciation inp - RN"},{"$f":" Inp_Depreciation!F$805","v":0},{"$f":" Inp_Depreciation!G$805","v":0},{"$f":" Inp_Depreciation!H$805","v":0},{"$f":" Inp_Depreciation!I$805","v":"GBP m"},{"$f":" Inp_Depreciation!J$805","v":0},{"$f":" Inp_Depreciation!K$805","v":6.6390704633905209},{"$f":" Inp_Depreciation!L$805","v":0},{"$f":" Inp_Depreciation!M$805","v":0},{"$f":" Inp_Depreciation!N$805","v":0},{"$f":" Inp_Depreciation!O$805","v":0},{"$f":" Inp_Depreciation!P$805","v":0},{"$f":" Inp_Depreciation!Q$805","v":0},{"$f":" Inp_Depreciation!R$805","v":0},{"$f":" Inp_Depreciation!S$805","v":0},{"$f":" Inp_Depreciation!T$805","v":0},{"$f":" Inp_Depreciation!U$805","v":0},{"$f":" Inp_Depreciation!V$805","v":0},{"$f":" Inp_Depreciation!W$805","v":0},{"$f":" Inp_Depreciation!X$805","v":0},{"$f":" Inp_Depreciation!Y$805","v":0},{"$f":" Inp_Depreciation!Z$805","v":0},{"$f":" Inp_Depreciation!AA$805","v":0},{"$f":" Inp_Depreciation!AB$805","v":0},{"$f":" Inp_Depreciation!AC$805","v":0},{"$f":" Inp_Depreciation!AD$805","v":0},{"$f":" Inp_Depreciation!AE$805","v":0},{"$f":" Inp_Depreciation!AF$805","v":0},{"$f":" Inp_Depreciation!AG$805","v":0},{"$f":" Inp_Depreciation!AH$805","v":9.9586056950857885E-2},{"$f":" Inp_Depreciation!AI$805","v":0.19917211390171552},{"$f":" Inp_Depreciation!AJ$805","v":0.19917211390171552},{"$f":" Inp_Depreciation!AK$805","v":0.19917211390171552},{"$f":" Inp_Depreciation!AL$805","v":0.19917211390171552},{"$f":" Inp_Depreciation!AM$805","v":0.19917211390171552},{"$f":" Inp_Depreciation!AN$805","v":0.19917211390171552},{"$f":" Inp_Depreciation!AO$805","v":0.19917211390171552},{"$f":" Inp_Depreciation!AP$805","v":0.19917211390171552},{"$f":" Inp_Depreciation!AQ$805","v":0.19917211390171552},{"$f":" Inp_Depreciation!AR$805","v":0.19917211390171552},{"$f":" Inp_Depreciation!AS$805","v":0.19917211390171552},{"$f":" Inp_Depreciation!AT$805","v":0.19917211390171552},{"$f":" Inp_Depreciation!AU$805","v":0.19917211390171552},{"$f":" Inp_Depreciation!AV$805","v":0.19917211390171552},{"$f":" Inp_Depreciation!AW$805","v":0.19917211390171552},{"$f":" Inp_Depreciation!AX$805","v":0.19917211390171552},{"$f":" Inp_Depreciation!AY$805","v":0.19917211390171552},{"$f":" Inp_Depreciation!AZ$805","v":0.19917211390171552},{"$f":" Inp_Depreciation!BA$805","v":0.19917211390171552},{"$f":" Inp_Depreciation!BB$805","v":0.19917211390171552},{"$f":" Inp_Depreciation!BC$805","v":0.13278140926780996},{"$f":" Inp_Depreciation!BD$805","v":0.13278140926780996},{"$f":" Inp_Depreciation!BE$805","v":0.13278140926780996},{"$f":" Inp_Depreciation!BF$805","v":0.13278140926780996},{"$f":" Inp_Depreciation!BG$805","v":0.13278140926780996},{"$f":" Inp_Depreciation!BH$805","v":0.13278140926780996},{"$f":" Inp_Depreciation!BI$805","v":0.13278140926780996},{"$f":" Inp_Depreciation!BJ$805","v":0.13278140926780996},{"$f":" Inp_Depreciation!BK$805","v":0.13278140926780996},{"$f":" Inp_Depreciation!BL$805","v":0.13278140926780996},{"$f":" Inp_Depreciation!BM$805","v":0.13278140926780996},{"$f":" Inp_Depreciation!BN$805","v":0.13278140926780996},{"$f":" Inp_Depreciation!BO$805","v":0.13278140926780996},{"$f":" Inp_Depreciation!BP$805","v":0.13278140926780996},{"$f":" Inp_Depreciation!BQ$805","v":0.13278140926780996},{"$f":" Inp_Depreciation!BR$805","v":0.13278140926780996},{"$f":" Inp_Depreciation!BS$805","v":0.13278140926780996},{"$f":" Inp_Depreciation!BT$805","v":0.13278140926780996},{"$f":" Inp_Depreciation!BU$805","v":0.13278140926780996},{"$f":" Inp_Depreciation!BV$805","v":3.3195352316956271E-2},{"$f":" Inp_Depreciation!BW$805","v":0},{"$f":" Inp_Depreciation!BX$805","v":0},{"$f":" Inp_Depreciation!BY$805","v":0},{"$f":" Inp_Depreciation!BZ$805","v":0},{"$f":" Inp_Depreciation!CA$805","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$806","v":"Network capex add - 01 Oct 15 - depreciation inp - RN"},{"$f":" Inp_Depreciation!F$806","v":0},{"$f":" Inp_Depreciation!G$806","v":0},{"$f":" Inp_Depreciation!H$806","v":0},{"$f":" Inp_Depreciation!I$806","v":"GBP m"},{"$f":" Inp_Depreciation!J$806","v":0},{"$f":" Inp_Depreciation!K$806","v":3.9689999999999999},{"$f":" Inp_Depreciation!L$806","v":0},{"$f":" Inp_Depreciation!M$806","v":0},{"$f":" Inp_Depreciation!N$806","v":0},{"$f":" Inp_Depreciation!O$806","v":0},{"$f":" Inp_Depreciation!P$806","v":0},{"$f":" Inp_Depreciation!Q$806","v":0},{"$f":" Inp_Depreciation!R$806","v":0},{"$f":" Inp_Depreciation!S$806","v":0},{"$f":" Inp_Depreciation!T$806","v":0},{"$f":" Inp_Depreciation!U$806","v":0},{"$f":" Inp_Depreciation!V$806","v":0},{"$f":" Inp_Depreciation!W$806","v":0},{"$f":" Inp_Depreciation!X$806","v":0},{"$f":" Inp_Depreciation!Y$806","v":0},{"$f":" Inp_Depreciation!Z$806","v":0},{"$f":" Inp_Depreciation!AA$806","v":0},{"$f":" Inp_Depreciation!AB$806","v":0},{"$f":" Inp_Depreciation!AC$806","v":0},{"$f":" Inp_Depreciation!AD$806","v":0},{"$f":" Inp_Depreciation!AE$806","v":0},{"$f":" Inp_Depreciation!AF$806","v":0},{"$f":" Inp_Depreciation!AG$806","v":0},{"$f":" Inp_Depreciation!AH$806","v":0},{"$f":" Inp_Depreciation!AI$806","v":5.9535000000000095E-2},{"$f":" Inp_Depreciation!AJ$806","v":0.11907000000000008},{"$f":" Inp_Depreciation!AK$806","v":0.11907000000000008},{"$f":" Inp_Depreciation!AL$806","v":0.11907000000000008},{"$f":" Inp_Depreciation!AM$806","v":0.11907000000000008},{"$f":" Inp_Depreciation!AN$806","v":0.11907000000000008},{"$f":" Inp_Depreciation!AO$806","v":0.11907000000000008},{"$f":" Inp_Depreciation!AP$806","v":0.11907000000000008},{"$f":" Inp_Depreciation!AQ$806","v":0.11907000000000008},{"$f":" Inp_Depreciation!AR$806","v":0.11907000000000008},{"$f":" Inp_Depreciation!AS$806","v":0.11907000000000008},{"$f":" Inp_Depreciation!AT$806","v":0.11907000000000008},{"$f":" Inp_Depreciation!AU$806","v":0.11907000000000008},{"$f":" Inp_Depreciation!AV$806","v":0.11907000000000008},{"$f":" Inp_Depreciation!AW$806","v":0.11907000000000008},{"$f":" Inp_Depreciation!AX$806","v":0.11907000000000008},{"$f":" Inp_Depreciation!AY$806","v":0.11907000000000008},{"$f":" Inp_Depreciation!AZ$806","v":0.11907000000000008},{"$f":" Inp_Depreciation!BA$806","v":0.11907000000000008},{"$f":" Inp_Depreciation!BB$806","v":0.11907000000000008},{"$f":" Inp_Depreciation!BC$806","v":0.11907000000000008},{"$f":" Inp_Depreciation!BD$806","v":7.9380000000000006E-2},{"$f":" Inp_Depreciation!BE$806","v":7.9380000000000006E-2},{"$f":" Inp_Depreciation!BF$806","v":7.9380000000000006E-2},{"$f":" Inp_Depreciation!BG$806","v":7.9380000000000006E-2},{"$f":" Inp_Depreciation!BH$806","v":7.9380000000000006E-2},{"$f":" Inp_Depreciation!BI$806","v":7.9380000000000006E-2},{"$f":" Inp_Depreciation!BJ$806","v":7.9380000000000006E-2},{"$f":" Inp_Depreciation!BK$806","v":7.9380000000000006E-2},{"$f":" Inp_Depreciation!BL$806","v":7.9380000000000006E-2},{"$f":" Inp_Depreciation!BM$806","v":7.9380000000000006E-2},{"$f":" Inp_Depreciation!BN$806","v":7.9380000000000006E-2},{"$f":" Inp_Depreciation!BO$806","v":7.9380000000000006E-2},{"$f":" Inp_Depreciation!BP$806","v":7.9380000000000006E-2},{"$f":" Inp_Depreciation!BQ$806","v":7.9380000000000006E-2},{"$f":" Inp_Depreciation!BR$806","v":7.9380000000000006E-2},{"$f":" Inp_Depreciation!BS$806","v":7.9380000000000006E-2},{"$f":" Inp_Depreciation!BT$806","v":7.9380000000000006E-2},{"$f":" Inp_Depreciation!BU$806","v":7.9380000000000006E-2},{"$f":" Inp_Depreciation!BV$806","v":7.9380000000000006E-2},{"$f":" Inp_Depreciation!BW$806","v":1.9844999999997868E-2},{"$f":" Inp_Depreciation!BX$806","v":0},{"$f":" Inp_Depreciation!BY$806","v":0},{"$f":" Inp_Depreciation!BZ$806","v":0},{"$f":" Inp_Depreciation!CA$806","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$807","v":"Network capex add - 01 Oct 16 - depreciation inp - RN"},{"$f":" Inp_Depreciation!F$807","v":0},{"$f":" Inp_Depreciation!G$807","v":0},{"$f":" Inp_Depreciation!H$807","v":0},{"$f":" Inp_Depreciation!I$807","v":"GBP m"},{"$f":" Inp_Depreciation!J$807","v":0},{"$f":" Inp_Depreciation!K$807","v":14.631749472603934},{"$f":" Inp_Depreciation!L$807","v":0},{"$f":" Inp_Depreciation!M$807","v":0},{"$f":" Inp_Depreciation!N$807","v":0},{"$f":" Inp_Depreciation!O$807","v":0},{"$f":" Inp_Depreciation!P$807","v":0},{"$f":" Inp_Depreciation!Q$807","v":0},{"$f":" Inp_Depreciation!R$807","v":0},{"$f":" Inp_Depreciation!S$807","v":0},{"$f":" Inp_Depreciation!T$807","v":0},{"$f":" Inp_Depreciation!U$807","v":0},{"$f":" Inp_Depreciation!V$807","v":0},{"$f":" Inp_Depreciation!W$807","v":0},{"$f":" Inp_Depreciation!X$807","v":0},{"$f":" Inp_Depreciation!Y$807","v":0},{"$f":" Inp_Depreciation!Z$807","v":0},{"$f":" Inp_Depreciation!AA$807","v":0},{"$f":" Inp_Depreciation!AB$807","v":0},{"$f":" Inp_Depreciation!AC$807","v":0},{"$f":" Inp_Depreciation!AD$807","v":0},{"$f":" Inp_Depreciation!AE$807","v":0},{"$f":" Inp_Depreciation!AF$807","v":0},{"$f":" Inp_Depreciation!AG$807","v":0},{"$f":" Inp_Depreciation!AH$807","v":0},{"$f":" Inp_Depreciation!AI$807","v":0},{"$f":" Inp_Depreciation!AJ$807","v":0.21947624208905891},{"$f":" Inp_Depreciation!AK$807","v":0.43895248417811783},{"$f":" Inp_Depreciation!AL$807","v":0.43895248417811783},{"$f":" Inp_Depreciation!AM$807","v":0.43895248417811783},{"$f":" Inp_Depreciation!AN$807","v":0.43895248417811783},{"$f":" Inp_Depreciation!AO$807","v":0.43895248417811783},{"$f":" Inp_Depreciation!AP$807","v":0.43895248417811783},{"$f":" Inp_Depreciation!AQ$807","v":0.43895248417811783},{"$f":" Inp_Depreciation!AR$807","v":0.43895248417811783},{"$f":" Inp_Depreciation!AS$807","v":0.43895248417811783},{"$f":" Inp_Depreciation!AT$807","v":0.43895248417811783},{"$f":" Inp_Depreciation!AU$807","v":0.43895248417811783},{"$f":" Inp_Depreciation!AV$807","v":0.43895248417811783},{"$f":" Inp_Depreciation!AW$807","v":0.43895248417811783},{"$f":" Inp_Depreciation!AX$807","v":0.43895248417811783},{"$f":" Inp_Depreciation!AY$807","v":0.43895248417811783},{"$f":" Inp_Depreciation!AZ$807","v":0.43895248417811783},{"$f":" Inp_Depreciation!BA$807","v":0.43895248417811783},{"$f":" Inp_Depreciation!BB$807","v":0.43895248417811783},{"$f":" Inp_Depreciation!BC$807","v":0.43895248417811783},{"$f":" Inp_Depreciation!BD$807","v":0.43895248417811783},{"$f":" Inp_Depreciation!BE$807","v":0.29263498945207939},{"$f":" Inp_Depreciation!BF$807","v":0.29263498945207939},{"$f":" Inp_Depreciation!BG$807","v":0.29263498945207939},{"$f":" Inp_Depreciation!BH$807","v":0.29263498945207939},{"$f":" Inp_Depreciation!BI$807","v":0.29263498945207939},{"$f":" Inp_Depreciation!BJ$807","v":0.29263498945207939},{"$f":" Inp_Depreciation!BK$807","v":0.29263498945207939},{"$f":" Inp_Depreciation!BL$807","v":0.29263498945207939},{"$f":" Inp_Depreciation!BM$807","v":0.29263498945207939},{"$f":" Inp_Depreciation!BN$807","v":0.29263498945207939},{"$f":" Inp_Depreciation!BO$807","v":0.29263498945207939},{"$f":" Inp_Depreciation!BP$807","v":0.29263498945207939},{"$f":" Inp_Depreciation!BQ$807","v":0.29263498945207939},{"$f":" Inp_Depreciation!BR$807","v":0.29263498945207939},{"$f":" Inp_Depreciation!BS$807","v":0.29263498945207939},{"$f":" Inp_Depreciation!BT$807","v":0.29263498945207939},{"$f":" Inp_Depreciation!BU$807","v":0.29263498945207939},{"$f":" Inp_Depreciation!BV$807","v":0.29263498945207939},{"$f":" Inp_Depreciation!BW$807","v":0.29263498945207939},{"$f":" Inp_Depreciation!BX$807","v":7.3158747363019722E-2},{"$f":" Inp_Depreciation!BY$807","v":0},{"$f":" Inp_Depreciation!BZ$807","v":0},{"$f":" Inp_Depreciation!CA$807","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$808","v":"Network capex add - 01 Oct 17 - depreciation inp - RN"},{"$f":" Inp_Depreciation!F$808","v":0},{"$f":" Inp_Depreciation!G$808","v":0},{"$f":" Inp_Depreciation!H$808","v":0},{"$f":" Inp_Depreciation!I$808","v":"GBP m"},{"$f":" Inp_Depreciation!J$808","v":0},{"$f":" Inp_Depreciation!K$808","v":8.3034444444444411},{"$f":" Inp_Depreciation!L$808","v":0},{"$f":" Inp_Depreciation!M$808","v":0},{"$f":" Inp_Depreciation!N$808","v":0},{"$f":" Inp_Depreciation!O$808","v":0},{"$f":" Inp_Depreciation!P$808","v":0},{"$f":" Inp_Depreciation!Q$808","v":0},{"$f":" Inp_Depreciation!R$808","v":0},{"$f":" Inp_Depreciation!S$808","v":0},{"$f":" Inp_Depreciation!T$808","v":0},{"$f":" Inp_Depreciation!U$808","v":0},{"$f":" Inp_Depreciation!V$808","v":0},{"$f":" Inp_Depreciation!W$808","v":0},{"$f":" Inp_Depreciation!X$808","v":0},{"$f":" Inp_Depreciation!Y$808","v":0},{"$f":" Inp_Depreciation!Z$808","v":0},{"$f":" Inp_Depreciation!AA$808","v":0},{"$f":" Inp_Depreciation!AB$808","v":0},{"$f":" Inp_Depreciation!AC$808","v":0},{"$f":" Inp_Depreciation!AD$808","v":0},{"$f":" Inp_Depreciation!AE$808","v":0},{"$f":" Inp_Depreciation!AF$808","v":0},{"$f":" Inp_Depreciation!AG$808","v":0},{"$f":" Inp_Depreciation!AH$808","v":0},{"$f":" Inp_Depreciation!AI$808","v":0},{"$f":" Inp_Depreciation!AJ$808","v":0},{"$f":" Inp_Depreciation!AK$808","v":0.12455166666666663},{"$f":" Inp_Depreciation!AL$808","v":0.24910333333333326},{"$f":" Inp_Depreciation!AM$808","v":0.24910333333333326},{"$f":" Inp_Depreciation!AN$808","v":0.24910333333333326},{"$f":" Inp_Depreciation!AO$808","v":0.24910333333333326},{"$f":" Inp_Depreciation!AP$808","v":0.24910333333333326},{"$f":" Inp_Depreciation!AQ$808","v":0.24910333333333326},{"$f":" Inp_Depreciation!AR$808","v":0.24910333333333326},{"$f":" Inp_Depreciation!AS$808","v":0.24910333333333326},{"$f":" Inp_Depreciation!AT$808","v":0.24910333333333326},{"$f":" Inp_Depreciation!AU$808","v":0.24910333333333326},{"$f":" Inp_Depreciation!AV$808","v":0.24910333333333326},{"$f":" Inp_Depreciation!AW$808","v":0.24910333333333326},{"$f":" Inp_Depreciation!AX$808","v":0.24910333333333326},{"$f":" Inp_Depreciation!AY$808","v":0.24910333333333326},{"$f":" Inp_Depreciation!AZ$808","v":0.24910333333333326},{"$f":" Inp_Depreciation!BA$808","v":0.24910333333333326},{"$f":" Inp_Depreciation!BB$808","v":0.24910333333333326},{"$f":" Inp_Depreciation!BC$808","v":0.24910333333333326},{"$f":" Inp_Depreciation!BD$808","v":0.24910333333333326},{"$f":" Inp_Depreciation!BE$808","v":0.24910333333333326},{"$f":" Inp_Depreciation!BF$808","v":0.16606888888888924},{"$f":" Inp_Depreciation!BG$808","v":0.16606888888888924},{"$f":" Inp_Depreciation!BH$808","v":0.16606888888888924},{"$f":" Inp_Depreciation!BI$808","v":0.16606888888888924},{"$f":" Inp_Depreciation!BJ$808","v":0.16606888888888924},{"$f":" Inp_Depreciation!BK$808","v":0.16606888888888924},{"$f":" Inp_Depreciation!BL$808","v":0.16606888888888924},{"$f":" Inp_Depreciation!BM$808","v":0.16606888888888924},{"$f":" Inp_Depreciation!BN$808","v":0.16606888888888924},{"$f":" Inp_Depreciation!BO$808","v":0.16606888888888924},{"$f":" Inp_Depreciation!BP$808","v":0.16606888888888924},{"$f":" Inp_Depreciation!BQ$808","v":0.16606888888888924},{"$f":" Inp_Depreciation!BR$808","v":0.16606888888888924},{"$f":" Inp_Depreciation!BS$808","v":0.16606888888888924},{"$f":" Inp_Depreciation!BT$808","v":0.16606888888888924},{"$f":" Inp_Depreciation!BU$808","v":0.16606888888888924},{"$f":" Inp_Depreciation!BV$808","v":0.16606888888888924},{"$f":" Inp_Depreciation!BW$808","v":0.16606888888888924},{"$f":" Inp_Depreciation!BX$808","v":0.16606888888888924},{"$f":" Inp_Depreciation!BY$808","v":4.1517222222221886E-2},{"$f":" Inp_Depreciation!BZ$808","v":0},{"$f":" Inp_Depreciation!CA$808","v":0}]
[]
[null,null,null,null,{"$f":" E$172","v":"Capex add - 01 Apr 93 - first term - rate - RN"},0,0,0,"%",0,0.60000000000000031,0,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0,0,0,0,{"$f":" AK$172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$172","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$173","v":"Capex add - 01 Apr 94 - first term - rate - RN"},0,0,0,"%",0,0.60000000000000031,0,0,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0,0,0,{"$f":" AK$173","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$173","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$174","v":"Capex add - 01 Apr 95 - first term - rate - RN"},0,0,0,"%",0,0.60000000000000031,0,0,0,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0,0,{"$f":" AK$174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$174","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$175","v":"Capex add - 01 Apr 96 - first term - rate - RN"},0,0,0,"%",0,0.60000000000000031,0,0,0,0,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0,{"$f":" AK$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$175","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$176","v":"Capex add - 01 Apr 97 - first term - rate - RN"},0,0,0,"%",0,0.60000000000000031,0,0,0,0,0,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":" AK$176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$176","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$177","v":"Capex add - 01 Apr 98 - first term - rate - RN"},0,0,0,"%",0,0.60000000000000031,0,0,0,0,0,0,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":" AK$177","v":0.03},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$177","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$178","v":"Capex add - 01 Apr 99 - first term - rate - RN"},0,0,0,"%",0,0.60000000000000031,0,0,0,0,0,0,0,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":" AK$178","v":0.03},0.03,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$178","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$179","v":"Capex add - 01 Apr 00 - first term - rate - RN"},0,0,0,"%",0,0.60000000000000031,0,0,0,0,0,0,0,0,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":" AK$179","v":0.03},0.03,0.03,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$179","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$180","v":"Capex add - 01 Apr 01 - first term - rate - RN"},0,0,0,"%",0,0.60000000000000031,0,0,0,0,0,0,0,0,0,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":" AK$180","v":0.03},0.03,0.03,0.03,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$180","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$181","v":"Capex add - 01 Apr 02 - first term - rate - RN"},0,0,0,"%",0,0.60000000000000031,0,0,0,0,0,0,0,0,0,0,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":" AK$181","v":0.03},0.03,0.03,0.03,0.03,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$181","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$182","v":"Capex add - 01 Apr 03 - first term - rate - RN"},0,0,0,"%",0,0.60000000000000031,0,0,0,0,0,0,0,0,0,0,0,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":" AK$182","v":0.03},0.03,0.03,0.03,0.03,0.03,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$182","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$183","v":"Capex add - 01 Apr 04 - first term - rate - RN"},0,0,0,"%",0,0.60000000000000031,0,0,0,0,0,0,0,0,0,0,0,0,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":" AK$183","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$183","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$184","v":"Capex add - 01 Apr 05 - first term - rate - RN"},0,0,0,"%",0,0.60000000000000031,0,0,0,0,0,0,0,0,0,0,0,0,0,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":" AK$184","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$184","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$185","v":"Capex add - 01 Apr 06 - first term - rate - RN"},0,0,0,"%",0,0.60000000000000031,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":" AK$185","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$185","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$186","v":"Capex add - 01 Apr 07 - first term - rate - RN"},0,0,0,"%",0,0.60000000000000031,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":" AK$186","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$186","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$187","v":"Capex add - 01 Apr 08 - first term - rate - RN"},0,0,0,"%",0,0.60000000000000031,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":" AK$187","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$187","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$188","v":"Capex add - 01 Apr 09 - first term - rate - RN"},0,0,0,"%",0,0.60000000000000031,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":" AK$188","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$188","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$189","v":"Capex add - 01 Apr 10 - first term - rate - RN"},0,0,0,"%",0,0.60000000000000031,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":" AK$189","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$189","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$190","v":"Capex add - 01 Apr 11 - first term - rate - RN"},0,0,0,"%",0,0.60000000000000031,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":" AK$190","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$190","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$191","v":"Capex add - 01 Oct 12 - first term - rate - RN"},0,0,0,"%",0,0.60000000000000031,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.4999999999999999E-2,0.03,0.03,0.03,0.03,{"$f":" AK$191","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,1.4999999999999999E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$191","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$192","v":"Capex add - 01 Oct 13 - first term - rate - RN"},0,0,0,"%",0,0.60000000000000031,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.4999999999999999E-2,0.03,0.03,0.03,{"$f":" AK$192","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,1.4999999999999999E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$192","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$193","v":"Capex add - 01 Oct 14 - first term - rate - RN"},0,0,0,"%",0,0.60000000000000031,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.4999999999999999E-2,0.03,0.03,{"$f":" AK$193","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,1.4999999999999999E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$193","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$194","v":"Capex add - 01 Oct 15 - first term - rate - RN"},0,0,0,"%",0,0.60000000000000031,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.4999999999999999E-2,0.03,{"$f":" AK$194","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,1.4999999999999999E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$194","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$195","v":"Capex add - 01 Oct 16 - first term - rate - RN"},0,0,0,"%",0,0.60000000000000031,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.4999999999999999E-2,{"$f":" AK$195","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,1.4999999999999999E-2,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$195","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$196","v":"Capex add - 01 Oct 17 - first term - rate - RN"},0,0,0,"%",0,0.60000000000000031,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$196","v":1.4999999999999999E-2},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,1.4999999999999999E-2,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$196","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E$236","v":"Capex add - 01 Apr 93 - second term - rate - RN"},0,0,0,"%",0,0.40000000000000008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.02,0.02,0.02,0.02,{"$f":" AK$236","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$236","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$237","v":"Capex add - 01 Apr 94 - second term - rate - RN"},0,0,0,"%",0,0.40000000000000008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.02,0.02,0.02,{"$f":" AK$237","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$237","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$238","v":"Capex add - 01 Apr 95 - second term - rate - RN"},0,0,0,"%",0,0.40000000000000008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.02,0.02,{"$f":" AK$238","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$238","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$239","v":"Capex add - 01 Apr 96 - second term - rate - RN"},0,0,0,"%",0,0.40000000000000008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.02,{"$f":" AK$239","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$239","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$240","v":"Capex add - 01 Apr 97 - second term - rate - RN"},0,0,0,"%",0,0.40000000000000008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$240","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$240","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$241","v":"Capex add - 01 Apr 98 - second term - rate - RN"},0,0,0,"%",0,0.40000000000000008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$241","v":0},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$241","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$242","v":"Capex add - 01 Apr 99 - second term - rate - RN"},0,0,0,"%",0,0.40000000000000008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$242","v":0},0,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$242","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$243","v":"Capex add - 01 Apr 00 - second term - rate - RN"},0,0,0,"%",0,0.40000000000000008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$243","v":0},0,0,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0,0,0,0,0,0,0,0,0,{"$f":" BQ$243","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$244","v":"Capex add - 01 Apr 01 - second term - rate - RN"},0,0,0,"%",0,0.40000000000000008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$244","v":0},0,0,0,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0,0,0,0,0,0,0,0,{"$f":" BQ$244","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$245","v":"Capex add - 01 Apr 02 - second term - rate - RN"},0,0,0,"%",0,0.40000000000000008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$245","v":0},0,0,0,0,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0,0,0,0,0,0,0,{"$f":" BQ$245","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$246","v":"Capex add - 01 Apr 03 - second term - rate - RN"},0,0,0,"%",0,0.40000000000000008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$246","v":0},0,0,0,0,0,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0,0,0,0,0,0,{"$f":" BQ$246","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$247","v":"Capex add - 01 Apr 04 - second term - rate - RN"},0,0,0,"%",0,0.40000000000000008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$247","v":0},0,0,0,0,0,0,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0,0,0,0,0,{"$f":" BQ$247","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$248","v":"Capex add - 01 Apr 05 - second term - rate - RN"},0,0,0,"%",0,0.40000000000000008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$248","v":0},0,0,0,0,0,0,0,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0,0,0,0,{"$f":" BQ$248","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$249","v":"Capex add - 01 Apr 06 - second term - rate - RN"},0,0,0,"%",0,0.40000000000000008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$249","v":0},0,0,0,0,0,0,0,0,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0,0,0,{"$f":" BQ$249","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$250","v":"Capex add - 01 Apr 07 - second term - rate - RN"},0,0,0,"%",0,0.40000000000000008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$250","v":0},0,0,0,0,0,0,0,0,0,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0,0,{"$f":" BQ$250","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$251","v":"Capex add - 01 Apr 08 - second term - rate - RN"},0,0,0,"%",0,0.40000000000000008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$251","v":0},0,0,0,0,0,0,0,0,0,0,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0,{"$f":" BQ$251","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$252","v":"Capex add - 01 Apr 09 - second term - rate - RN"},0,0,0,"%",0,0.40000000000000008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$252","v":0},0,0,0,0,0,0,0,0,0,0,0,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,{"$f":" BQ$252","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$253","v":"Capex add - 01 Apr 10 - second term - rate - RN"},0,0,0,"%",0,0.40000000000000008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$253","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,{"$f":" BQ$253","v":0.02},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$254","v":"Capex add - 01 Apr 11 - second term - rate - RN"},0,0,0,"%",0,0.40000000000000008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,{"$f":" BQ$254","v":0.02},0.02,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$255","v":"Capex add - 01 Oct 12 - second term - rate - RN"},0,0,0,"%",0,0.40000000000000008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$255","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.01,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,{"$f":" BQ$255","v":0.02},0.02,0.02,0.01,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$256","v":"Capex add - 01 Oct 13 - second term - rate - RN"},0,0,0,"%",0,0.40000000000000008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$256","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.01,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,{"$f":" BQ$256","v":0.02},0.02,0.02,0.02,0.01,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$257","v":"Capex add - 01 Oct 14 - second term - rate - RN"},0,0,0,"%",0,0.40000000000000008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$257","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.01,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,{"$f":" BQ$257","v":0.02},0.02,0.02,0.02,0.02,0.01,0,0,0,0,0]
[null,null,null,null,{"$f":" E$258","v":"Capex add - 01 Oct 15 - second term - rate - RN"},0,0,0,"%",0,0.40000000000000008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$258","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.01,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,{"$f":" BQ$258","v":0.02},0.02,0.02,0.02,0.02,0.02,0.01,0,0,0,0]
[null,null,null,null,{"$f":" E$259","v":"Capex add - 01 Oct 16 - second term - rate - RN"},0,0,0,"%",0,0.40000000000000008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$259","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.01,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,{"$f":" BQ$259","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.01,0,0,0]
[null,null,null,null,{"$f":" E$260","v":"Capex add - 01 Oct 17 - second term - rate - RN"},0,0,0,"%",0,0.40000000000000008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.01,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,{"$f":" BQ$260","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.01,0,0]
[]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$37","v":"Actuals period flag - RP1"},{"$f":" 'DL - C4 A'!F$37","v":0},{"$f":" 'DL - C4 A'!G$37","v":0},{"$f":" 'DL - C4 A'!H$37","v":0},{"$f":" 'DL - C4 A'!I$37","v":"flag"},{"$f":" 'DL - C4 A'!J$37","v":0},{"$f":" 'DL - C4 A'!K$37","v":24},{"$f":" 'DL - C4 A'!L$37","v":0},{"$f":" 'DL - C4 A'!M$37","v":1},{"$f":" 'DL - C4 A'!N$37","v":1},{"$f":" 'DL - C4 A'!O$37","v":1},{"$f":" 'DL - C4 A'!P$37","v":1},{"$f":" 'DL - C4 A'!Q$37","v":1},{"$f":" 'DL - C4 A'!R$37","v":1},{"$f":" 'DL - C4 A'!S$37","v":1},{"$f":" 'DL - C4 A'!T$37","v":1},{"$f":" 'DL - C4 A'!U$37","v":1},{"$f":" 'DL - C4 A'!V$37","v":1},{"$f":" 'DL - C4 A'!W$37","v":1},{"$f":" 'DL - C4 A'!X$37","v":1},{"$f":" 'DL - C4 A'!Y$37","v":1},{"$f":" 'DL - C4 A'!Z$37","v":1},{"$f":" 'DL - C4 A'!AA$37","v":1},{"$f":" 'DL - C4 A'!AB$37","v":1},{"$f":" 'DL - C4 A'!AC$37","v":1},{"$f":" 'DL - C4 A'!AD$37","v":1},{"$f":" 'DL - C4 A'!AE$37","v":1},{"$f":" 'DL - C4 A'!AF$37","v":1},{"$f":" 'DL - C4 A'!AG$37","v":1},{"$f":" 'DL - C4 A'!AH$37","v":1},{"$f":" 'DL - C4 A'!AI$37","v":1},{"$f":" 'DL - C4 A'!AJ$37","v":1},{"$f":" 'DL - C4 A'!AK$37","v":0},{"$f":" 'DL - C4 A'!AL$37","v":0},{"$f":" 'DL - C4 A'!AM$37","v":0},{"$f":" 'DL - C4 A'!AN$37","v":0},{"$f":" 'DL - C4 A'!AO$37","v":0},{"$f":" 'DL - C4 A'!AP$37","v":0},{"$f":" 'DL - C4 A'!AQ$37","v":0},{"$f":" 'DL - C4 A'!AR$37","v":0},{"$f":" 'DL - C4 A'!AS$37","v":0},{"$f":" 'DL - C4 A'!AT$37","v":0},{"$f":" 'DL - C4 A'!AU$37","v":0},{"$f":" 'DL - C4 A'!AV$37","v":0},{"$f":" 'DL - C4 A'!AW$37","v":0},{"$f":" 'DL - C4 A'!AX$37","v":0},{"$f":" 'DL - C4 A'!AY$37","v":0},{"$f":" 'DL - C4 A'!AZ$37","v":0},{"$f":" 'DL - C4 A'!BA$37","v":0},{"$f":" 'DL - C4 A'!BB$37","v":0},{"$f":" 'DL - C4 A'!BC$37","v":0},{"$f":" 'DL - C4 A'!BD$37","v":0},{"$f":" 'DL - C4 A'!BE$37","v":0},{"$f":" 'DL - C4 A'!BF$37","v":0},{"$f":" 'DL - C4 A'!BG$37","v":0},{"$f":" 'DL - C4 A'!BH$37","v":0},{"$f":" 'DL - C4 A'!BI$37","v":0},{"$f":" 'DL - C4 A'!BJ$37","v":0},{"$f":" 'DL - C4 A'!BK$37","v":0},{"$f":" 'DL - C4 A'!BL$37","v":0},{"$f":" 'DL - C4 A'!BM$37","v":0},{"$f":" 'DL - C4 A'!BN$37","v":0},{"$f":" 'DL - C4 A'!BO$37","v":0},{"$f":" 'DL - C4 A'!BP$37","v":0},{"$f":" 'DL - C4 A'!BQ$37","v":0},{"$f":" 'DL - C4 A'!BR$37","v":0},{"$f":" 'DL - C4 A'!BS$37","v":0},{"$f":" 'DL - C4 A'!BT$37","v":0},{"$f":" 'DL - C4 A'!BU$37","v":0},{"$f":" 'DL - C4 A'!BV$37","v":0},{"$f":" 'DL - C4 A'!BW$37","v":0},{"$f":" 'DL - C4 A'!BX$37","v":0},{"$f":" 'DL - C4 A'!BY$37","v":0},{"$f":" 'DL - C4 A'!BZ$37","v":0},{"$f":" 'DL - C4 A'!CA$37","v":0}]
[]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$34, \"dd mmm yy\") & \" - real - RN\"","v":"Depreciation - capex addition - 01 Apr 93 - real - RN"},null,null,null,"GBP m",null,{"$f":" SUM(M821:CA821)","v":0},null,{"$f":" IF(M$819 = 1, M741, IF($H715 < 0, MAX($H715 - SUM($L821:L821), $H715 * (M767 + M793)), MAX(0, MIN($H715 - SUM($L821:L821), $H715 *  (M767 + M793)))))","v":0},{"$f":" IF(N$819 = 1, N741, IF($H715 < 0, MAX($H715 - SUM($L821:M821), $H715 * (N767 + N793)), MAX(0, MIN($H715 - SUM($L821:M821), $H715 *  (N767 + N793)))))","v":0},{"$f":" IF(O$819 = 1, O741, IF($H715 < 0, MAX($H715 - SUM($L821:N821), $H715 * (O767 + O793)), MAX(0, MIN($H715 - SUM($L821:N821), $H715 *  (O767 + O793)))))","v":0},{"$f":" IF(P$819 = 1, P741, IF($H715 < 0, MAX($H715 - SUM($L821:O821), $H715 * (P767 + P793)), MAX(0, MIN($H715 - SUM($L821:O821), $H715 *  (P767 + P793)))))","v":0},{"$f":" IF(Q$819 = 1, Q741, IF($H715 < 0, MAX($H715 - SUM($L821:P821), $H715 * (Q767 + Q793)), MAX(0, MIN($H715 - SUM($L821:P821), $H715 *  (Q767 + Q793)))))","v":0},{"$f":" IF(R$819 = 1, R741, IF($H715 < 0, MAX($H715 - SUM($L821:Q821), $H715 * (R767 + R793)), MAX(0, MIN($H715 - SUM($L821:Q821), $H715 *  (R767 + R793)))))","v":0},{"$f":" IF(S$819 = 1, S741, IF($H715 < 0, MAX($H715 - SUM($L821:R821), $H715 * (S767 + S793)), MAX(0, MIN($H715 - SUM($L821:R821), $H715 *  (S767 + S793)))))","v":0},{"$f":" IF(T$819 = 1, T741, IF($H715 < 0, MAX($H715 - SUM($L821:S821), $H715 * (T767 + T793)), MAX(0, MIN($H715 - SUM($L821:S821), $H715 *  (T767 + T793)))))","v":0},{"$f":" IF(U$819 = 1, U741, IF($H715 < 0, MAX($H715 - SUM($L821:T821), $H715 * (U767 + U793)), MAX(0, MIN($H715 - SUM($L821:T821), $H715 *  (U767 + U793)))))","v":0},{"$f":" IF(V$819 = 1, V741, IF($H715 < 0, MAX($H715 - SUM($L821:U821), $H715 * (V767 + V793)), MAX(0, MIN($H715 - SUM($L821:U821), $H715 *  (V767 + V793)))))","v":0},{"$f":" IF(W$819 = 1, W741, IF($H715 < 0, MAX($H715 - SUM($L821:V821), $H715 * (W767 + W793)), MAX(0, MIN($H715 - SUM($L821:V821), $H715 *  (W767 + W793)))))","v":0},{"$f":" IF(X$819 = 1, X741, IF($H715 < 0, MAX($H715 - SUM($L821:W821), $H715 * (X767 + X793)), MAX(0, MIN($H715 - SUM($L821:W821), $H715 *  (X767 + X793)))))","v":0},{"$f":" IF(Y$819 = 1, Y741, IF($H715 < 0, MAX($H715 - SUM($L821:X821), $H715 * (Y767 + Y793)), MAX(0, MIN($H715 - SUM($L821:X821), $H715 *  (Y767 + Y793)))))","v":0},{"$f":" IF(Z$819 = 1, Z741, IF($H715 < 0, MAX($H715 - SUM($L821:Y821), $H715 * (Z767 + Z793)), MAX(0, MIN($H715 - SUM($L821:Y821), $H715 *  (Z767 + Z793)))))","v":0},{"$f":" IF(AA$819 = 1, AA741, IF($H715 < 0, MAX($H715 - SUM($L821:Z821), $H715 * (AA767 + AA793)), MAX(0, MIN($H715 - SUM($L821:Z821), $H715 *  (AA767 + AA793)))))","v":0},{"$f":" IF(AB$819 = 1, AB741, IF($H715 < 0, MAX($H715 - SUM($L821:AA821), $H715 * (AB767 + AB793)), MAX(0, MIN($H715 - SUM($L821:AA821), $H715 *  (AB767 + AB793)))))","v":0},{"$f":" IF(AC$819 = 1, AC741, IF($H715 < 0, MAX($H715 - SUM($L821:AB821), $H715 * (AC767 + AC793)), MAX(0, MIN($H715 - SUM($L821:AB821), $H715 *  (AC767 + AC793)))))","v":0},{"$f":" IF(AD$819 = 1, AD741, IF($H715 < 0, MAX($H715 - SUM($L821:AC821), $H715 * (AD767 + AD793)), MAX(0, MIN($H715 - SUM($L821:AC821), $H715 *  (AD767 + AD793)))))","v":0},{"$f":" IF(AE$819 = 1, AE741, IF($H715 < 0, MAX($H715 - SUM($L821:AD821), $H715 * (AE767 + AE793)), MAX(0, MIN($H715 - SUM($L821:AD821), $H715 *  (AE767 + AE793)))))","v":0},{"$f":" IF(AF$819 = 1, AF741, IF($H715 < 0, MAX($H715 - SUM($L821:AE821), $H715 * (AF767 + AF793)), MAX(0, MIN($H715 - SUM($L821:AE821), $H715 *  (AF767 + AF793)))))","v":0},{"$f":" IF(AG$819 = 1, AG741, IF($H715 < 0, MAX($H715 - SUM($L821:AF821), $H715 * (AG767 + AG793)), MAX(0, MIN($H715 - SUM($L821:AF821), $H715 *  (AG767 + AG793)))))","v":0},{"$f":" IF(AH$819 = 1, AH741, IF($H715 < 0, MAX($H715 - SUM($L821:AG821), $H715 * (AH767 + AH793)), MAX(0, MIN($H715 - SUM($L821:AG821), $H715 *  (AH767 + AH793)))))","v":0},{"$f":" IF(AI$819 = 1, AI741, IF($H715 < 0, MAX($H715 - SUM($L821:AH821), $H715 * (AI767 + AI793)), MAX(0, MIN($H715 - SUM($L821:AH821), $H715 *  (AI767 + AI793)))))","v":0},{"$f":" IF(AJ$819 = 1, AJ741, IF($H715 < 0, MAX($H715 - SUM($L821:AI821), $H715 * (AJ767 + AJ793)), MAX(0, MIN($H715 - SUM($L821:AI821), $H715 *  (AJ767 + AJ793)))))","v":0},{"$f":" IF(AK$819 = 1, AK741, IF($H715 < 0, MAX($H715 - SUM($L821:AJ821), $H715 * (AK767 + AK793)), MAX(0, MIN($H715 - SUM($L821:AJ821), $H715 *  (AK767 + AK793)))))","v":0},{"$f":" IF(AL$819 = 1, AL741, IF($H715 < 0, MAX($H715 - SUM($L821:AK821), $H715 * (AL767 + AL793)), MAX(0, MIN($H715 - SUM($L821:AK821), $H715 *  (AL767 + AL793)))))","v":0},{"$f":" IF(AM$819 = 1, AM741, IF($H715 < 0, MAX($H715 - SUM($L821:AL821), $H715 * (AM767 + AM793)), MAX(0, MIN($H715 - SUM($L821:AL821), $H715 *  (AM767 + AM793)))))","v":0},{"$f":" IF(AN$819 = 1, AN741, IF($H715 < 0, MAX($H715 - SUM($L821:AM821), $H715 * (AN767 + AN793)), MAX(0, MIN($H715 - SUM($L821:AM821), $H715 *  (AN767 + AN793)))))","v":0},{"$f":" IF(AO$819 = 1, AO741, IF($H715 < 0, MAX($H715 - SUM($L821:AN821), $H715 * (AO767 + AO793)), MAX(0, MIN($H715 - SUM($L821:AN821), $H715 *  (AO767 + AO793)))))","v":0},{"$f":" IF(AP$819 = 1, AP741, IF($H715 < 0, MAX($H715 - SUM($L821:AO821), $H715 * (AP767 + AP793)), MAX(0, MIN($H715 - SUM($L821:AO821), $H715 *  (AP767 + AP793)))))","v":0},{"$f":" IF(AQ$819 = 1, AQ741, IF($H715 < 0, MAX($H715 - SUM($L821:AP821), $H715 * (AQ767 + AQ793)), MAX(0, MIN($H715 - SUM($L821:AP821), $H715 *  (AQ767 + AQ793)))))","v":0},{"$f":" IF(AR$819 = 1, AR741, IF($H715 < 0, MAX($H715 - SUM($L821:AQ821), $H715 * (AR767 + AR793)), MAX(0, MIN($H715 - SUM($L821:AQ821), $H715 *  (AR767 + AR793)))))","v":0},{"$f":" IF(AS$819 = 1, AS741, IF($H715 < 0, MAX($H715 - SUM($L821:AR821), $H715 * (AS767 + AS793)), MAX(0, MIN($H715 - SUM($L821:AR821), $H715 *  (AS767 + AS793)))))","v":0},{"$f":" IF(AT$819 = 1, AT741, IF($H715 < 0, MAX($H715 - SUM($L821:AS821), $H715 * (AT767 + AT793)), MAX(0, MIN($H715 - SUM($L821:AS821), $H715 *  (AT767 + AT793)))))","v":0},{"$f":" IF(AU$819 = 1, AU741, IF($H715 < 0, MAX($H715 - SUM($L821:AT821), $H715 * (AU767 + AU793)), MAX(0, MIN($H715 - SUM($L821:AT821), $H715 *  (AU767 + AU793)))))","v":0},{"$f":" IF(AV$819 = 1, AV741, IF($H715 < 0, MAX($H715 - SUM($L821:AU821), $H715 * (AV767 + AV793)), MAX(0, MIN($H715 - SUM($L821:AU821), $H715 *  (AV767 + AV793)))))","v":0},{"$f":" IF(AW$819 = 1, AW741, IF($H715 < 0, MAX($H715 - SUM($L821:AV821), $H715 * (AW767 + AW793)), MAX(0, MIN($H715 - SUM($L821:AV821), $H715 *  (AW767 + AW793)))))","v":0},{"$f":" IF(AX$819 = 1, AX741, IF($H715 < 0, MAX($H715 - SUM($L821:AW821), $H715 * (AX767 + AX793)), MAX(0, MIN($H715 - SUM($L821:AW821), $H715 *  (AX767 + AX793)))))","v":0},{"$f":" IF(AY$819 = 1, AY741, IF($H715 < 0, MAX($H715 - SUM($L821:AX821), $H715 * (AY767 + AY793)), MAX(0, MIN($H715 - SUM($L821:AX821), $H715 *  (AY767 + AY793)))))","v":0},{"$f":" IF(AZ$819 = 1, AZ741, IF($H715 < 0, MAX($H715 - SUM($L821:AY821), $H715 * (AZ767 + AZ793)), MAX(0, MIN($H715 - SUM($L821:AY821), $H715 *  (AZ767 + AZ793)))))","v":0},{"$f":" IF(BA$819 = 1, BA741, IF($H715 < 0, MAX($H715 - SUM($L821:AZ821), $H715 * (BA767 + BA793)), MAX(0, MIN($H715 - SUM($L821:AZ821), $H715 *  (BA767 + BA793)))))","v":0},{"$f":" IF(BB$819 = 1, BB741, IF($H715 < 0, MAX($H715 - SUM($L821:BA821), $H715 * (BB767 + BB793)), MAX(0, MIN($H715 - SUM($L821:BA821), $H715 *  (BB767 + BB793)))))","v":0},{"$f":" IF(BC$819 = 1, BC741, IF($H715 < 0, MAX($H715 - SUM($L821:BB821), $H715 * (BC767 + BC793)), MAX(0, MIN($H715 - SUM($L821:BB821), $H715 *  (BC767 + BC793)))))","v":0},{"$f":" IF(BD$819 = 1, BD741, IF($H715 < 0, MAX($H715 - SUM($L821:BC821), $H715 * (BD767 + BD793)), MAX(0, MIN($H715 - SUM($L821:BC821), $H715 *  (BD767 + BD793)))))","v":0},{"$f":" IF(BE$819 = 1, BE741, IF($H715 < 0, MAX($H715 - SUM($L821:BD821), $H715 * (BE767 + BE793)), MAX(0, MIN($H715 - SUM($L821:BD821), $H715 *  (BE767 + BE793)))))","v":0},{"$f":" IF(BF$819 = 1, BF741, IF($H715 < 0, MAX($H715 - SUM($L821:BE821), $H715 * (BF767 + BF793)), MAX(0, MIN($H715 - SUM($L821:BE821), $H715 *  (BF767 + BF793)))))","v":0},{"$f":" IF(BG$819 = 1, BG741, IF($H715 < 0, MAX($H715 - SUM($L821:BF821), $H715 * (BG767 + BG793)), MAX(0, MIN($H715 - SUM($L821:BF821), $H715 *  (BG767 + BG793)))))","v":0},{"$f":" IF(BH$819 = 1, BH741, IF($H715 < 0, MAX($H715 - SUM($L821:BG821), $H715 * (BH767 + BH793)), MAX(0, MIN($H715 - SUM($L821:BG821), $H715 *  (BH767 + BH793)))))","v":0},{"$f":" IF(BI$819 = 1, BI741, IF($H715 < 0, MAX($H715 - SUM($L821:BH821), $H715 * (BI767 + BI793)), MAX(0, MIN($H715 - SUM($L821:BH821), $H715 *  (BI767 + BI793)))))","v":0},{"$f":" IF(BJ$819 = 1, BJ741, IF($H715 < 0, MAX($H715 - SUM($L821:BI821), $H715 * (BJ767 + BJ793)), MAX(0, MIN($H715 - SUM($L821:BI821), $H715 *  (BJ767 + BJ793)))))","v":0},{"$f":" IF(BK$819 = 1, BK741, IF($H715 < 0, MAX($H715 - SUM($L821:BJ821), $H715 * (BK767 + BK793)), MAX(0, MIN($H715 - SUM($L821:BJ821), $H715 *  (BK767 + BK793)))))","v":0},{"$f":" IF(BL$819 = 1, BL741, IF($H715 < 0, MAX($H715 - SUM($L821:BK821), $H715 * (BL767 + BL793)), MAX(0, MIN($H715 - SUM($L821:BK821), $H715 *  (BL767 + BL793)))))","v":0},{"$f":" IF(BM$819 = 1, BM741, IF($H715 < 0, MAX($H715 - SUM($L821:BL821), $H715 * (BM767 + BM793)), MAX(0, MIN($H715 - SUM($L821:BL821), $H715 *  (BM767 + BM793)))))","v":0},{"$f":" IF(BN$819 = 1, BN741, IF($H715 < 0, MAX($H715 - SUM($L821:BM821), $H715 * (BN767 + BN793)), MAX(0, MIN($H715 - SUM($L821:BM821), $H715 *  (BN767 + BN793)))))","v":0},{"$f":" IF(BO$819 = 1, BO741, IF($H715 < 0, MAX($H715 - SUM($L821:BN821), $H715 * (BO767 + BO793)), MAX(0, MIN($H715 - SUM($L821:BN821), $H715 *  (BO767 + BO793)))))","v":0},{"$f":" IF(BP$819 = 1, BP741, IF($H715 < 0, MAX($H715 - SUM($L821:BO821), $H715 * (BP767 + BP793)), MAX(0, MIN($H715 - SUM($L821:BO821), $H715 *  (BP767 + BP793)))))","v":0},{"$f":" IF(BQ$819 = 1, BQ741, IF($H715 < 0, MAX($H715 - SUM($L821:BP821), $H715 * (BQ767 + BQ793)), MAX(0, MIN($H715 - SUM($L821:BP821), $H715 *  (BQ767 + BQ793)))))","v":0},{"$f":" IF(BR$819 = 1, BR741, IF($H715 < 0, MAX($H715 - SUM($L821:BQ821), $H715 * (BR767 + BR793)), MAX(0, MIN($H715 - SUM($L821:BQ821), $H715 *  (BR767 + BR793)))))","v":0},{"$f":" IF(BS$819 = 1, BS741, IF($H715 < 0, MAX($H715 - SUM($L821:BR821), $H715 * (BS767 + BS793)), MAX(0, MIN($H715 - SUM($L821:BR821), $H715 *  (BS767 + BS793)))))","v":0},{"$f":" IF(BT$819 = 1, BT741, IF($H715 < 0, MAX($H715 - SUM($L821:BS821), $H715 * (BT767 + BT793)), MAX(0, MIN($H715 - SUM($L821:BS821), $H715 *  (BT767 + BT793)))))","v":0},{"$f":" IF(BU$819 = 1, BU741, IF($H715 < 0, MAX($H715 - SUM($L821:BT821), $H715 * (BU767 + BU793)), MAX(0, MIN($H715 - SUM($L821:BT821), $H715 *  (BU767 + BU793)))))","v":0},{"$f":" IF(BV$819 = 1, BV741, IF($H715 < 0, MAX($H715 - SUM($L821:BU821), $H715 * (BV767 + BV793)), MAX(0, MIN($H715 - SUM($L821:BU821), $H715 *  (BV767 + BV793)))))","v":0},{"$f":" IF(BW$819 = 1, BW741, IF($H715 < 0, MAX($H715 - SUM($L821:BV821), $H715 * (BW767 + BW793)), MAX(0, MIN($H715 - SUM($L821:BV821), $H715 *  (BW767 + BW793)))))","v":0},{"$f":" IF(BX$819 = 1, BX741, IF($H715 < 0, MAX($H715 - SUM($L821:BW821), $H715 * (BX767 + BX793)), MAX(0, MIN($H715 - SUM($L821:BW821), $H715 *  (BX767 + BX793)))))","v":0},{"$f":" IF(BY$819 = 1, BY741, IF($H715 < 0, MAX($H715 - SUM($L821:BX821), $H715 * (BY767 + BY793)), MAX(0, MIN($H715 - SUM($L821:BX821), $H715 *  (BY767 + BY793)))))","v":0},{"$f":" IF(BZ$819 = 1, BZ741, IF($H715 < 0, MAX($H715 - SUM($L821:BY821), $H715 * (BZ767 + BZ793)), MAX(0, MIN($H715 - SUM($L821:BY821), $H715 *  (BZ767 + BZ793)))))","v":0},{"$f":" IF(CA$819 = 1, CA741, IF($H715 < 0, MAX($H715 - SUM($L821:BZ821), $H715 * (CA767 + CA793)), MAX(0, MIN($H715 - SUM($L821:BZ821), $H715 *  (CA767 + CA793)))))","v":0}]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$35, \"dd mmm yy\") & \" - real - RN\"","v":"Depreciation - capex addition - 01 Apr 94 - real - RN"},null,null,null,"GBP m",null,0,null,{"$f":" IF(M$819 = 1, M742, IF($H716 < 0, MAX($H716 - SUM($L822:L822), $H716 * (M768 + M794)), MAX(0, MIN($H716 - SUM($L822:L822), $H716 *  (M768 + M794)))))","v":0},{"$f":" IF(N$819 = 1, N742, IF($H716 < 0, MAX($H716 - SUM($L822:M822), $H716 * (N768 + N794)), MAX(0, MIN($H716 - SUM($L822:M822), $H716 *  (N768 + N794)))))","v":0},{"$f":" IF(O$819 = 1, O742, IF($H716 < 0, MAX($H716 - SUM($L822:N822), $H716 * (O768 + O794)), MAX(0, MIN($H716 - SUM($L822:N822), $H716 *  (O768 + O794)))))","v":0},{"$f":" IF(P$819 = 1, P742, IF($H716 < 0, MAX($H716 - SUM($L822:O822), $H716 * (P768 + P794)), MAX(0, MIN($H716 - SUM($L822:O822), $H716 *  (P768 + P794)))))","v":0},{"$f":" IF(Q$819 = 1, Q742, IF($H716 < 0, MAX($H716 - SUM($L822:P822), $H716 * (Q768 + Q794)), MAX(0, MIN($H716 - SUM($L822:P822), $H716 *  (Q768 + Q794)))))","v":0},{"$f":" IF(R$819 = 1, R742, IF($H716 < 0, MAX($H716 - SUM($L822:Q822), $H716 * (R768 + R794)), MAX(0, MIN($H716 - SUM($L822:Q822), $H716 *  (R768 + R794)))))","v":0},{"$f":" IF(S$819 = 1, S742, IF($H716 < 0, MAX($H716 - SUM($L822:R822), $H716 * (S768 + S794)), MAX(0, MIN($H716 - SUM($L822:R822), $H716 *  (S768 + S794)))))","v":0},{"$f":" IF(T$819 = 1, T742, IF($H716 < 0, MAX($H716 - SUM($L822:S822), $H716 * (T768 + T794)), MAX(0, MIN($H716 - SUM($L822:S822), $H716 *  (T768 + T794)))))","v":0},{"$f":" IF(U$819 = 1, U742, IF($H716 < 0, MAX($H716 - SUM($L822:T822), $H716 * (U768 + U794)), MAX(0, MIN($H716 - SUM($L822:T822), $H716 *  (U768 + U794)))))","v":0},{"$f":" IF(V$819 = 1, V742, IF($H716 < 0, MAX($H716 - SUM($L822:U822), $H716 * (V768 + V794)), MAX(0, MIN($H716 - SUM($L822:U822), $H716 *  (V768 + V794)))))","v":0},{"$f":" IF(W$819 = 1, W742, IF($H716 < 0, MAX($H716 - SUM($L822:V822), $H716 * (W768 + W794)), MAX(0, MIN($H716 - SUM($L822:V822), $H716 *  (W768 + W794)))))","v":0},{"$f":" IF(X$819 = 1, X742, IF($H716 < 0, MAX($H716 - SUM($L822:W822), $H716 * (X768 + X794)), MAX(0, MIN($H716 - SUM($L822:W822), $H716 *  (X768 + X794)))))","v":0},{"$f":" IF(Y$819 = 1, Y742, IF($H716 < 0, MAX($H716 - SUM($L822:X822), $H716 * (Y768 + Y794)), MAX(0, MIN($H716 - SUM($L822:X822), $H716 *  (Y768 + Y794)))))","v":0},{"$f":" IF(Z$819 = 1, Z742, IF($H716 < 0, MAX($H716 - SUM($L822:Y822), $H716 * (Z768 + Z794)), MAX(0, MIN($H716 - SUM($L822:Y822), $H716 *  (Z768 + Z794)))))","v":0},{"$f":" IF(AA$819 = 1, AA742, IF($H716 < 0, MAX($H716 - SUM($L822:Z822), $H716 * (AA768 + AA794)), MAX(0, MIN($H716 - SUM($L822:Z822), $H716 *  (AA768 + AA794)))))","v":0},{"$f":" IF(AB$819 = 1, AB742, IF($H716 < 0, MAX($H716 - SUM($L822:AA822), $H716 * (AB768 + AB794)), MAX(0, MIN($H716 - SUM($L822:AA822), $H716 *  (AB768 + AB794)))))","v":0},{"$f":" IF(AC$819 = 1, AC742, IF($H716 < 0, MAX($H716 - SUM($L822:AB822), $H716 * (AC768 + AC794)), MAX(0, MIN($H716 - SUM($L822:AB822), $H716 *  (AC768 + AC794)))))","v":0},{"$f":" IF(AD$819 = 1, AD742, IF($H716 < 0, MAX($H716 - SUM($L822:AC822), $H716 * (AD768 + AD794)), MAX(0, MIN($H716 - SUM($L822:AC822), $H716 *  (AD768 + AD794)))))","v":0},{"$f":" IF(AE$819 = 1, AE742, IF($H716 < 0, MAX($H716 - SUM($L822:AD822), $H716 * (AE768 + AE794)), MAX(0, MIN($H716 - SUM($L822:AD822), $H716 *  (AE768 + AE794)))))","v":0},{"$f":" IF(AF$819 = 1, AF742, IF($H716 < 0, MAX($H716 - SUM($L822:AE822), $H716 * (AF768 + AF794)), MAX(0, MIN($H716 - SUM($L822:AE822), $H716 *  (AF768 + AF794)))))","v":0},{"$f":" IF(AG$819 = 1, AG742, IF($H716 < 0, MAX($H716 - SUM($L822:AF822), $H716 * (AG768 + AG794)), MAX(0, MIN($H716 - SUM($L822:AF822), $H716 *  (AG768 + AG794)))))","v":0},{"$f":" IF(AH$819 = 1, AH742, IF($H716 < 0, MAX($H716 - SUM($L822:AG822), $H716 * (AH768 + AH794)), MAX(0, MIN($H716 - SUM($L822:AG822), $H716 *  (AH768 + AH794)))))","v":0},{"$f":" IF(AI$819 = 1, AI742, IF($H716 < 0, MAX($H716 - SUM($L822:AH822), $H716 * (AI768 + AI794)), MAX(0, MIN($H716 - SUM($L822:AH822), $H716 *  (AI768 + AI794)))))","v":0},{"$f":" IF(AJ$819 = 1, AJ742, IF($H716 < 0, MAX($H716 - SUM($L822:AI822), $H716 * (AJ768 + AJ794)), MAX(0, MIN($H716 - SUM($L822:AI822), $H716 *  (AJ768 + AJ794)))))","v":0},{"$f":" IF(AK$819 = 1, AK742, IF($H716 < 0, MAX($H716 - SUM($L822:AJ822), $H716 * (AK768 + AK794)), MAX(0, MIN($H716 - SUM($L822:AJ822), $H716 *  (AK768 + AK794)))))","v":0},{"$f":" IF(AL$819 = 1, AL742, IF($H716 < 0, MAX($H716 - SUM($L822:AK822), $H716 * (AL768 + AL794)), MAX(0, MIN($H716 - SUM($L822:AK822), $H716 *  (AL768 + AL794)))))","v":0},{"$f":" IF(AM$819 = 1, AM742, IF($H716 < 0, MAX($H716 - SUM($L822:AL822), $H716 * (AM768 + AM794)), MAX(0, MIN($H716 - SUM($L822:AL822), $H716 *  (AM768 + AM794)))))","v":0},{"$f":" IF(AN$819 = 1, AN742, IF($H716 < 0, MAX($H716 - SUM($L822:AM822), $H716 * (AN768 + AN794)), MAX(0, MIN($H716 - SUM($L822:AM822), $H716 *  (AN768 + AN794)))))","v":0},{"$f":" IF(AO$819 = 1, AO742, IF($H716 < 0, MAX($H716 - SUM($L822:AN822), $H716 * (AO768 + AO794)), MAX(0, MIN($H716 - SUM($L822:AN822), $H716 *  (AO768 + AO794)))))","v":0},{"$f":" IF(AP$819 = 1, AP742, IF($H716 < 0, MAX($H716 - SUM($L822:AO822), $H716 * (AP768 + AP794)), MAX(0, MIN($H716 - SUM($L822:AO822), $H716 *  (AP768 + AP794)))))","v":0},{"$f":" IF(AQ$819 = 1, AQ742, IF($H716 < 0, MAX($H716 - SUM($L822:AP822), $H716 * (AQ768 + AQ794)), MAX(0, MIN($H716 - SUM($L822:AP822), $H716 *  (AQ768 + AQ794)))))","v":0},{"$f":" IF(AR$819 = 1, AR742, IF($H716 < 0, MAX($H716 - SUM($L822:AQ822), $H716 * (AR768 + AR794)), MAX(0, MIN($H716 - SUM($L822:AQ822), $H716 *  (AR768 + AR794)))))","v":0},{"$f":" IF(AS$819 = 1, AS742, IF($H716 < 0, MAX($H716 - SUM($L822:AR822), $H716 * (AS768 + AS794)), MAX(0, MIN($H716 - SUM($L822:AR822), $H716 *  (AS768 + AS794)))))","v":0},{"$f":" IF(AT$819 = 1, AT742, IF($H716 < 0, MAX($H716 - SUM($L822:AS822), $H716 * (AT768 + AT794)), MAX(0, MIN($H716 - SUM($L822:AS822), $H716 *  (AT768 + AT794)))))","v":0},{"$f":" IF(AU$819 = 1, AU742, IF($H716 < 0, MAX($H716 - SUM($L822:AT822), $H716 * (AU768 + AU794)), MAX(0, MIN($H716 - SUM($L822:AT822), $H716 *  (AU768 + AU794)))))","v":0},{"$f":" IF(AV$819 = 1, AV742, IF($H716 < 0, MAX($H716 - SUM($L822:AU822), $H716 * (AV768 + AV794)), MAX(0, MIN($H716 - SUM($L822:AU822), $H716 *  (AV768 + AV794)))))","v":0},{"$f":" IF(AW$819 = 1, AW742, IF($H716 < 0, MAX($H716 - SUM($L822:AV822), $H716 * (AW768 + AW794)), MAX(0, MIN($H716 - SUM($L822:AV822), $H716 *  (AW768 + AW794)))))","v":0},{"$f":" IF(AX$819 = 1, AX742, IF($H716 < 0, MAX($H716 - SUM($L822:AW822), $H716 * (AX768 + AX794)), MAX(0, MIN($H716 - SUM($L822:AW822), $H716 *  (AX768 + AX794)))))","v":0},{"$f":" IF(AY$819 = 1, AY742, IF($H716 < 0, MAX($H716 - SUM($L822:AX822), $H716 * (AY768 + AY794)), MAX(0, MIN($H716 - SUM($L822:AX822), $H716 *  (AY768 + AY794)))))","v":0},{"$f":" IF(AZ$819 = 1, AZ742, IF($H716 < 0, MAX($H716 - SUM($L822:AY822), $H716 * (AZ768 + AZ794)), MAX(0, MIN($H716 - SUM($L822:AY822), $H716 *  (AZ768 + AZ794)))))","v":0},{"$f":" IF(BA$819 = 1, BA742, IF($H716 < 0, MAX($H716 - SUM($L822:AZ822), $H716 * (BA768 + BA794)), MAX(0, MIN($H716 - SUM($L822:AZ822), $H716 *  (BA768 + BA794)))))","v":0},{"$f":" IF(BB$819 = 1, BB742, IF($H716 < 0, MAX($H716 - SUM($L822:BA822), $H716 * (BB768 + BB794)), MAX(0, MIN($H716 - SUM($L822:BA822), $H716 *  (BB768 + BB794)))))","v":0},{"$f":" IF(BC$819 = 1, BC742, IF($H716 < 0, MAX($H716 - SUM($L822:BB822), $H716 * (BC768 + BC794)), MAX(0, MIN($H716 - SUM($L822:BB822), $H716 *  (BC768 + BC794)))))","v":0},{"$f":" IF(BD$819 = 1, BD742, IF($H716 < 0, MAX($H716 - SUM($L822:BC822), $H716 * (BD768 + BD794)), MAX(0, MIN($H716 - SUM($L822:BC822), $H716 *  (BD768 + BD794)))))","v":0},{"$f":" IF(BE$819 = 1, BE742, IF($H716 < 0, MAX($H716 - SUM($L822:BD822), $H716 * (BE768 + BE794)), MAX(0, MIN($H716 - SUM($L822:BD822), $H716 *  (BE768 + BE794)))))","v":0},{"$f":" IF(BF$819 = 1, BF742, IF($H716 < 0, MAX($H716 - SUM($L822:BE822), $H716 * (BF768 + BF794)), MAX(0, MIN($H716 - SUM($L822:BE822), $H716 *  (BF768 + BF794)))))","v":0},{"$f":" IF(BG$819 = 1, BG742, IF($H716 < 0, MAX($H716 - SUM($L822:BF822), $H716 * (BG768 + BG794)), MAX(0, MIN($H716 - SUM($L822:BF822), $H716 *  (BG768 + BG794)))))","v":0},{"$f":" IF(BH$819 = 1, BH742, IF($H716 < 0, MAX($H716 - SUM($L822:BG822), $H716 * (BH768 + BH794)), MAX(0, MIN($H716 - SUM($L822:BG822), $H716 *  (BH768 + BH794)))))","v":0},{"$f":" IF(BI$819 = 1, BI742, IF($H716 < 0, MAX($H716 - SUM($L822:BH822), $H716 * (BI768 + BI794)), MAX(0, MIN($H716 - SUM($L822:BH822), $H716 *  (BI768 + BI794)))))","v":0},{"$f":" IF(BJ$819 = 1, BJ742, IF($H716 < 0, MAX($H716 - SUM($L822:BI822), $H716 * (BJ768 + BJ794)), MAX(0, MIN($H716 - SUM($L822:BI822), $H716 *  (BJ768 + BJ794)))))","v":0},{"$f":" IF(BK$819 = 1, BK742, IF($H716 < 0, MAX($H716 - SUM($L822:BJ822), $H716 * (BK768 + BK794)), MAX(0, MIN($H716 - SUM($L822:BJ822), $H716 *  (BK768 + BK794)))))","v":0},{"$f":" IF(BL$819 = 1, BL742, IF($H716 < 0, MAX($H716 - SUM($L822:BK822), $H716 * (BL768 + BL794)), MAX(0, MIN($H716 - SUM($L822:BK822), $H716 *  (BL768 + BL794)))))","v":0},{"$f":" IF(BM$819 = 1, BM742, IF($H716 < 0, MAX($H716 - SUM($L822:BL822), $H716 * (BM768 + BM794)), MAX(0, MIN($H716 - SUM($L822:BL822), $H716 *  (BM768 + BM794)))))","v":0},{"$f":" IF(BN$819 = 1, BN742, IF($H716 < 0, MAX($H716 - SUM($L822:BM822), $H716 * (BN768 + BN794)), MAX(0, MIN($H716 - SUM($L822:BM822), $H716 *  (BN768 + BN794)))))","v":0},{"$f":" IF(BO$819 = 1, BO742, IF($H716 < 0, MAX($H716 - SUM($L822:BN822), $H716 * (BO768 + BO794)), MAX(0, MIN($H716 - SUM($L822:BN822), $H716 *  (BO768 + BO794)))))","v":0},{"$f":" IF(BP$819 = 1, BP742, IF($H716 < 0, MAX($H716 - SUM($L822:BO822), $H716 * (BP768 + BP794)), MAX(0, MIN($H716 - SUM($L822:BO822), $H716 *  (BP768 + BP794)))))","v":0},{"$f":" IF(BQ$819 = 1, BQ742, IF($H716 < 0, MAX($H716 - SUM($L822:BP822), $H716 * (BQ768 + BQ794)), MAX(0, MIN($H716 - SUM($L822:BP822), $H716 *  (BQ768 + BQ794)))))","v":0},{"$f":" IF(BR$819 = 1, BR742, IF($H716 < 0, MAX($H716 - SUM($L822:BQ822), $H716 * (BR768 + BR794)), MAX(0, MIN($H716 - SUM($L822:BQ822), $H716 *  (BR768 + BR794)))))","v":0},{"$f":" IF(BS$819 = 1, BS742, IF($H716 < 0, MAX($H716 - SUM($L822:BR822), $H716 * (BS768 + BS794)), MAX(0, MIN($H716 - SUM($L822:BR822), $H716 *  (BS768 + BS794)))))","v":0},{"$f":" IF(BT$819 = 1, BT742, IF($H716 < 0, MAX($H716 - SUM($L822:BS822), $H716 * (BT768 + BT794)), MAX(0, MIN($H716 - SUM($L822:BS822), $H716 *  (BT768 + BT794)))))","v":0},{"$f":" IF(BU$819 = 1, BU742, IF($H716 < 0, MAX($H716 - SUM($L822:BT822), $H716 * (BU768 + BU794)), MAX(0, MIN($H716 - SUM($L822:BT822), $H716 *  (BU768 + BU794)))))","v":0},{"$f":" IF(BV$819 = 1, BV742, IF($H716 < 0, MAX($H716 - SUM($L822:BU822), $H716 * (BV768 + BV794)), MAX(0, MIN($H716 - SUM($L822:BU822), $H716 *  (BV768 + BV794)))))","v":0},{"$f":" IF(BW$819 = 1, BW742, IF($H716 < 0, MAX($H716 - SUM($L822:BV822), $H716 * (BW768 + BW794)), MAX(0, MIN($H716 - SUM($L822:BV822), $H716 *  (BW768 + BW794)))))","v":0},{"$f":" IF(BX$819 = 1, BX742, IF($H716 < 0, MAX($H716 - SUM($L822:BW822), $H716 * (BX768 + BX794)), MAX(0, MIN($H716 - SUM($L822:BW822), $H716 *  (BX768 + BX794)))))","v":0},{"$f":" IF(BY$819 = 1, BY742, IF($H716 < 0, MAX($H716 - SUM($L822:BX822), $H716 * (BY768 + BY794)), MAX(0, MIN($H716 - SUM($L822:BX822), $H716 *  (BY768 + BY794)))))","v":0},{"$f":" IF(BZ$819 = 1, BZ742, IF($H716 < 0, MAX($H716 - SUM($L822:BY822), $H716 * (BZ768 + BZ794)), MAX(0, MIN($H716 - SUM($L822:BY822), $H716 *  (BZ768 + BZ794)))))","v":0},{"$f":" IF(CA$819 = 1, CA742, IF($H716 < 0, MAX($H716 - SUM($L822:BZ822), $H716 * (CA768 + CA794)), MAX(0, MIN($H716 - SUM($L822:BZ822), $H716 *  (CA768 + CA794)))))","v":0}]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$36, \"dd mmm yy\") & \" - real - RN\"","v":"Depreciation - capex addition - 01 Apr 95 - real - RN"},null,null,null,"GBP m",null,0,null,{"$f":" IF(M$819 = 1, M743, IF($H717 < 0, MAX($H717 - SUM($L823:L823), $H717 * (M769 + M795)), MAX(0, MIN($H717 - SUM($L823:L823), $H717 *  (M769 + M795)))))","v":0},{"$f":" IF(N$819 = 1, N743, IF($H717 < 0, MAX($H717 - SUM($L823:M823), $H717 * (N769 + N795)), MAX(0, MIN($H717 - SUM($L823:M823), $H717 *  (N769 + N795)))))","v":0},{"$f":" IF(O$819 = 1, O743, IF($H717 < 0, MAX($H717 - SUM($L823:N823), $H717 * (O769 + O795)), MAX(0, MIN($H717 - SUM($L823:N823), $H717 *  (O769 + O795)))))","v":0},{"$f":" IF(P$819 = 1, P743, IF($H717 < 0, MAX($H717 - SUM($L823:O823), $H717 * (P769 + P795)), MAX(0, MIN($H717 - SUM($L823:O823), $H717 *  (P769 + P795)))))","v":0},{"$f":" IF(Q$819 = 1, Q743, IF($H717 < 0, MAX($H717 - SUM($L823:P823), $H717 * (Q769 + Q795)), MAX(0, MIN($H717 - SUM($L823:P823), $H717 *  (Q769 + Q795)))))","v":0},{"$f":" IF(R$819 = 1, R743, IF($H717 < 0, MAX($H717 - SUM($L823:Q823), $H717 * (R769 + R795)), MAX(0, MIN($H717 - SUM($L823:Q823), $H717 *  (R769 + R795)))))","v":0},{"$f":" IF(S$819 = 1, S743, IF($H717 < 0, MAX($H717 - SUM($L823:R823), $H717 * (S769 + S795)), MAX(0, MIN($H717 - SUM($L823:R823), $H717 *  (S769 + S795)))))","v":0},{"$f":" IF(T$819 = 1, T743, IF($H717 < 0, MAX($H717 - SUM($L823:S823), $H717 * (T769 + T795)), MAX(0, MIN($H717 - SUM($L823:S823), $H717 *  (T769 + T795)))))","v":0},{"$f":" IF(U$819 = 1, U743, IF($H717 < 0, MAX($H717 - SUM($L823:T823), $H717 * (U769 + U795)), MAX(0, MIN($H717 - SUM($L823:T823), $H717 *  (U769 + U795)))))","v":0},{"$f":" IF(V$819 = 1, V743, IF($H717 < 0, MAX($H717 - SUM($L823:U823), $H717 * (V769 + V795)), MAX(0, MIN($H717 - SUM($L823:U823), $H717 *  (V769 + V795)))))","v":0},{"$f":" IF(W$819 = 1, W743, IF($H717 < 0, MAX($H717 - SUM($L823:V823), $H717 * (W769 + W795)), MAX(0, MIN($H717 - SUM($L823:V823), $H717 *  (W769 + W795)))))","v":0},{"$f":" IF(X$819 = 1, X743, IF($H717 < 0, MAX($H717 - SUM($L823:W823), $H717 * (X769 + X795)), MAX(0, MIN($H717 - SUM($L823:W823), $H717 *  (X769 + X795)))))","v":0},{"$f":" IF(Y$819 = 1, Y743, IF($H717 < 0, MAX($H717 - SUM($L823:X823), $H717 * (Y769 + Y795)), MAX(0, MIN($H717 - SUM($L823:X823), $H717 *  (Y769 + Y795)))))","v":0},{"$f":" IF(Z$819 = 1, Z743, IF($H717 < 0, MAX($H717 - SUM($L823:Y823), $H717 * (Z769 + Z795)), MAX(0, MIN($H717 - SUM($L823:Y823), $H717 *  (Z769 + Z795)))))","v":0},{"$f":" IF(AA$819 = 1, AA743, IF($H717 < 0, MAX($H717 - SUM($L823:Z823), $H717 * (AA769 + AA795)), MAX(0, MIN($H717 - SUM($L823:Z823), $H717 *  (AA769 + AA795)))))","v":0},{"$f":" IF(AB$819 = 1, AB743, IF($H717 < 0, MAX($H717 - SUM($L823:AA823), $H717 * (AB769 + AB795)), MAX(0, MIN($H717 - SUM($L823:AA823), $H717 *  (AB769 + AB795)))))","v":0},{"$f":" IF(AC$819 = 1, AC743, IF($H717 < 0, MAX($H717 - SUM($L823:AB823), $H717 * (AC769 + AC795)), MAX(0, MIN($H717 - SUM($L823:AB823), $H717 *  (AC769 + AC795)))))","v":0},{"$f":" IF(AD$819 = 1, AD743, IF($H717 < 0, MAX($H717 - SUM($L823:AC823), $H717 * (AD769 + AD795)), MAX(0, MIN($H717 - SUM($L823:AC823), $H717 *  (AD769 + AD795)))))","v":0},{"$f":" IF(AE$819 = 1, AE743, IF($H717 < 0, MAX($H717 - SUM($L823:AD823), $H717 * (AE769 + AE795)), MAX(0, MIN($H717 - SUM($L823:AD823), $H717 *  (AE769 + AE795)))))","v":0},{"$f":" IF(AF$819 = 1, AF743, IF($H717 < 0, MAX($H717 - SUM($L823:AE823), $H717 * (AF769 + AF795)), MAX(0, MIN($H717 - SUM($L823:AE823), $H717 *  (AF769 + AF795)))))","v":0},{"$f":" IF(AG$819 = 1, AG743, IF($H717 < 0, MAX($H717 - SUM($L823:AF823), $H717 * (AG769 + AG795)), MAX(0, MIN($H717 - SUM($L823:AF823), $H717 *  (AG769 + AG795)))))","v":0},{"$f":" IF(AH$819 = 1, AH743, IF($H717 < 0, MAX($H717 - SUM($L823:AG823), $H717 * (AH769 + AH795)), MAX(0, MIN($H717 - SUM($L823:AG823), $H717 *  (AH769 + AH795)))))","v":0},{"$f":" IF(AI$819 = 1, AI743, IF($H717 < 0, MAX($H717 - SUM($L823:AH823), $H717 * (AI769 + AI795)), MAX(0, MIN($H717 - SUM($L823:AH823), $H717 *  (AI769 + AI795)))))","v":0},{"$f":" IF(AJ$819 = 1, AJ743, IF($H717 < 0, MAX($H717 - SUM($L823:AI823), $H717 * (AJ769 + AJ795)), MAX(0, MIN($H717 - SUM($L823:AI823), $H717 *  (AJ769 + AJ795)))))","v":0},{"$f":" IF(AK$819 = 1, AK743, IF($H717 < 0, MAX($H717 - SUM($L823:AJ823), $H717 * (AK769 + AK795)), MAX(0, MIN($H717 - SUM($L823:AJ823), $H717 *  (AK769 + AK795)))))","v":0},{"$f":" IF(AL$819 = 1, AL743, IF($H717 < 0, MAX($H717 - SUM($L823:AK823), $H717 * (AL769 + AL795)), MAX(0, MIN($H717 - SUM($L823:AK823), $H717 *  (AL769 + AL795)))))","v":0},{"$f":" IF(AM$819 = 1, AM743, IF($H717 < 0, MAX($H717 - SUM($L823:AL823), $H717 * (AM769 + AM795)), MAX(0, MIN($H717 - SUM($L823:AL823), $H717 *  (AM769 + AM795)))))","v":0},{"$f":" IF(AN$819 = 1, AN743, IF($H717 < 0, MAX($H717 - SUM($L823:AM823), $H717 * (AN769 + AN795)), MAX(0, MIN($H717 - SUM($L823:AM823), $H717 *  (AN769 + AN795)))))","v":0},{"$f":" IF(AO$819 = 1, AO743, IF($H717 < 0, MAX($H717 - SUM($L823:AN823), $H717 * (AO769 + AO795)), MAX(0, MIN($H717 - SUM($L823:AN823), $H717 *  (AO769 + AO795)))))","v":0},{"$f":" IF(AP$819 = 1, AP743, IF($H717 < 0, MAX($H717 - SUM($L823:AO823), $H717 * (AP769 + AP795)), MAX(0, MIN($H717 - SUM($L823:AO823), $H717 *  (AP769 + AP795)))))","v":0},{"$f":" IF(AQ$819 = 1, AQ743, IF($H717 < 0, MAX($H717 - SUM($L823:AP823), $H717 * (AQ769 + AQ795)), MAX(0, MIN($H717 - SUM($L823:AP823), $H717 *  (AQ769 + AQ795)))))","v":0},{"$f":" IF(AR$819 = 1, AR743, IF($H717 < 0, MAX($H717 - SUM($L823:AQ823), $H717 * (AR769 + AR795)), MAX(0, MIN($H717 - SUM($L823:AQ823), $H717 *  (AR769 + AR795)))))","v":0},{"$f":" IF(AS$819 = 1, AS743, IF($H717 < 0, MAX($H717 - SUM($L823:AR823), $H717 * (AS769 + AS795)), MAX(0, MIN($H717 - SUM($L823:AR823), $H717 *  (AS769 + AS795)))))","v":0},{"$f":" IF(AT$819 = 1, AT743, IF($H717 < 0, MAX($H717 - SUM($L823:AS823), $H717 * (AT769 + AT795)), MAX(0, MIN($H717 - SUM($L823:AS823), $H717 *  (AT769 + AT795)))))","v":0},{"$f":" IF(AU$819 = 1, AU743, IF($H717 < 0, MAX($H717 - SUM($L823:AT823), $H717 * (AU769 + AU795)), MAX(0, MIN($H717 - SUM($L823:AT823), $H717 *  (AU769 + AU795)))))","v":0},{"$f":" IF(AV$819 = 1, AV743, IF($H717 < 0, MAX($H717 - SUM($L823:AU823), $H717 * (AV769 + AV795)), MAX(0, MIN($H717 - SUM($L823:AU823), $H717 *  (AV769 + AV795)))))","v":0},{"$f":" IF(AW$819 = 1, AW743, IF($H717 < 0, MAX($H717 - SUM($L823:AV823), $H717 * (AW769 + AW795)), MAX(0, MIN($H717 - SUM($L823:AV823), $H717 *  (AW769 + AW795)))))","v":0},{"$f":" IF(AX$819 = 1, AX743, IF($H717 < 0, MAX($H717 - SUM($L823:AW823), $H717 * (AX769 + AX795)), MAX(0, MIN($H717 - SUM($L823:AW823), $H717 *  (AX769 + AX795)))))","v":0},{"$f":" IF(AY$819 = 1, AY743, IF($H717 < 0, MAX($H717 - SUM($L823:AX823), $H717 * (AY769 + AY795)), MAX(0, MIN($H717 - SUM($L823:AX823), $H717 *  (AY769 + AY795)))))","v":0},{"$f":" IF(AZ$819 = 1, AZ743, IF($H717 < 0, MAX($H717 - SUM($L823:AY823), $H717 * (AZ769 + AZ795)), MAX(0, MIN($H717 - SUM($L823:AY823), $H717 *  (AZ769 + AZ795)))))","v":0},{"$f":" IF(BA$819 = 1, BA743, IF($H717 < 0, MAX($H717 - SUM($L823:AZ823), $H717 * (BA769 + BA795)), MAX(0, MIN($H717 - SUM($L823:AZ823), $H717 *  (BA769 + BA795)))))","v":0},{"$f":" IF(BB$819 = 1, BB743, IF($H717 < 0, MAX($H717 - SUM($L823:BA823), $H717 * (BB769 + BB795)), MAX(0, MIN($H717 - SUM($L823:BA823), $H717 *  (BB769 + BB795)))))","v":0},{"$f":" IF(BC$819 = 1, BC743, IF($H717 < 0, MAX($H717 - SUM($L823:BB823), $H717 * (BC769 + BC795)), MAX(0, MIN($H717 - SUM($L823:BB823), $H717 *  (BC769 + BC795)))))","v":0},{"$f":" IF(BD$819 = 1, BD743, IF($H717 < 0, MAX($H717 - SUM($L823:BC823), $H717 * (BD769 + BD795)), MAX(0, MIN($H717 - SUM($L823:BC823), $H717 *  (BD769 + BD795)))))","v":0},{"$f":" IF(BE$819 = 1, BE743, IF($H717 < 0, MAX($H717 - SUM($L823:BD823), $H717 * (BE769 + BE795)), MAX(0, MIN($H717 - SUM($L823:BD823), $H717 *  (BE769 + BE795)))))","v":0},{"$f":" IF(BF$819 = 1, BF743, IF($H717 < 0, MAX($H717 - SUM($L823:BE823), $H717 * (BF769 + BF795)), MAX(0, MIN($H717 - SUM($L823:BE823), $H717 *  (BF769 + BF795)))))","v":0},{"$f":" IF(BG$819 = 1, BG743, IF($H717 < 0, MAX($H717 - SUM($L823:BF823), $H717 * (BG769 + BG795)), MAX(0, MIN($H717 - SUM($L823:BF823), $H717 *  (BG769 + BG795)))))","v":0},{"$f":" IF(BH$819 = 1, BH743, IF($H717 < 0, MAX($H717 - SUM($L823:BG823), $H717 * (BH769 + BH795)), MAX(0, MIN($H717 - SUM($L823:BG823), $H717 *  (BH769 + BH795)))))","v":0},{"$f":" IF(BI$819 = 1, BI743, IF($H717 < 0, MAX($H717 - SUM($L823:BH823), $H717 * (BI769 + BI795)), MAX(0, MIN($H717 - SUM($L823:BH823), $H717 *  (BI769 + BI795)))))","v":0},{"$f":" IF(BJ$819 = 1, BJ743, IF($H717 < 0, MAX($H717 - SUM($L823:BI823), $H717 * (BJ769 + BJ795)), MAX(0, MIN($H717 - SUM($L823:BI823), $H717 *  (BJ769 + BJ795)))))","v":0},{"$f":" IF(BK$819 = 1, BK743, IF($H717 < 0, MAX($H717 - SUM($L823:BJ823), $H717 * (BK769 + BK795)), MAX(0, MIN($H717 - SUM($L823:BJ823), $H717 *  (BK769 + BK795)))))","v":0},{"$f":" IF(BL$819 = 1, BL743, IF($H717 < 0, MAX($H717 - SUM($L823:BK823), $H717 * (BL769 + BL795)), MAX(0, MIN($H717 - SUM($L823:BK823), $H717 *  (BL769 + BL795)))))","v":0},{"$f":" IF(BM$819 = 1, BM743, IF($H717 < 0, MAX($H717 - SUM($L823:BL823), $H717 * (BM769 + BM795)), MAX(0, MIN($H717 - SUM($L823:BL823), $H717 *  (BM769 + BM795)))))","v":0},{"$f":" IF(BN$819 = 1, BN743, IF($H717 < 0, MAX($H717 - SUM($L823:BM823), $H717 * (BN769 + BN795)), MAX(0, MIN($H717 - SUM($L823:BM823), $H717 *  (BN769 + BN795)))))","v":0},{"$f":" IF(BO$819 = 1, BO743, IF($H717 < 0, MAX($H717 - SUM($L823:BN823), $H717 * (BO769 + BO795)), MAX(0, MIN($H717 - SUM($L823:BN823), $H717 *  (BO769 + BO795)))))","v":0},{"$f":" IF(BP$819 = 1, BP743, IF($H717 < 0, MAX($H717 - SUM($L823:BO823), $H717 * (BP769 + BP795)), MAX(0, MIN($H717 - SUM($L823:BO823), $H717 *  (BP769 + BP795)))))","v":0},{"$f":" IF(BQ$819 = 1, BQ743, IF($H717 < 0, MAX($H717 - SUM($L823:BP823), $H717 * (BQ769 + BQ795)), MAX(0, MIN($H717 - SUM($L823:BP823), $H717 *  (BQ769 + BQ795)))))","v":0},{"$f":" IF(BR$819 = 1, BR743, IF($H717 < 0, MAX($H717 - SUM($L823:BQ823), $H717 * (BR769 + BR795)), MAX(0, MIN($H717 - SUM($L823:BQ823), $H717 *  (BR769 + BR795)))))","v":0},{"$f":" IF(BS$819 = 1, BS743, IF($H717 < 0, MAX($H717 - SUM($L823:BR823), $H717 * (BS769 + BS795)), MAX(0, MIN($H717 - SUM($L823:BR823), $H717 *  (BS769 + BS795)))))","v":0},{"$f":" IF(BT$819 = 1, BT743, IF($H717 < 0, MAX($H717 - SUM($L823:BS823), $H717 * (BT769 + BT795)), MAX(0, MIN($H717 - SUM($L823:BS823), $H717 *  (BT769 + BT795)))))","v":0},{"$f":" IF(BU$819 = 1, BU743, IF($H717 < 0, MAX($H717 - SUM($L823:BT823), $H717 * (BU769 + BU795)), MAX(0, MIN($H717 - SUM($L823:BT823), $H717 *  (BU769 + BU795)))))","v":0},{"$f":" IF(BV$819 = 1, BV743, IF($H717 < 0, MAX($H717 - SUM($L823:BU823), $H717 * (BV769 + BV795)), MAX(0, MIN($H717 - SUM($L823:BU823), $H717 *  (BV769 + BV795)))))","v":0},{"$f":" IF(BW$819 = 1, BW743, IF($H717 < 0, MAX($H717 - SUM($L823:BV823), $H717 * (BW769 + BW795)), MAX(0, MIN($H717 - SUM($L823:BV823), $H717 *  (BW769 + BW795)))))","v":0},{"$f":" IF(BX$819 = 1, BX743, IF($H717 < 0, MAX($H717 - SUM($L823:BW823), $H717 * (BX769 + BX795)), MAX(0, MIN($H717 - SUM($L823:BW823), $H717 *  (BX769 + BX795)))))","v":0},{"$f":" IF(BY$819 = 1, BY743, IF($H717 < 0, MAX($H717 - SUM($L823:BX823), $H717 * (BY769 + BY795)), MAX(0, MIN($H717 - SUM($L823:BX823), $H717 *  (BY769 + BY795)))))","v":0},{"$f":" IF(BZ$819 = 1, BZ743, IF($H717 < 0, MAX($H717 - SUM($L823:BY823), $H717 * (BZ769 + BZ795)), MAX(0, MIN($H717 - SUM($L823:BY823), $H717 *  (BZ769 + BZ795)))))","v":0},{"$f":" IF(CA$819 = 1, CA743, IF($H717 < 0, MAX($H717 - SUM($L823:BZ823), $H717 * (CA769 + CA795)), MAX(0, MIN($H717 - SUM($L823:BZ823), $H717 *  (CA769 + CA795)))))","v":0}]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$37, \"dd mmm yy\") & \" - real - RN\"","v":"Depreciation - capex addition - 01 Apr 96 - real - RN"},null,null,null,"GBP m",null,0,null,{"$f":" IF(M$819 = 1, M744, IF($H718 < 0, MAX($H718 - SUM($L824:L824), $H718 * (M770 + M796)), MAX(0, MIN($H718 - SUM($L824:L824), $H718 *  (M770 + M796)))))","v":0},{"$f":" IF(N$819 = 1, N744, IF($H718 < 0, MAX($H718 - SUM($L824:M824), $H718 * (N770 + N796)), MAX(0, MIN($H718 - SUM($L824:M824), $H718 *  (N770 + N796)))))","v":0},{"$f":" IF(O$819 = 1, O744, IF($H718 < 0, MAX($H718 - SUM($L824:N824), $H718 * (O770 + O796)), MAX(0, MIN($H718 - SUM($L824:N824), $H718 *  (O770 + O796)))))","v":0},{"$f":" IF(P$819 = 1, P744, IF($H718 < 0, MAX($H718 - SUM($L824:O824), $H718 * (P770 + P796)), MAX(0, MIN($H718 - SUM($L824:O824), $H718 *  (P770 + P796)))))","v":0},{"$f":" IF(Q$819 = 1, Q744, IF($H718 < 0, MAX($H718 - SUM($L824:P824), $H718 * (Q770 + Q796)), MAX(0, MIN($H718 - SUM($L824:P824), $H718 *  (Q770 + Q796)))))","v":0},{"$f":" IF(R$819 = 1, R744, IF($H718 < 0, MAX($H718 - SUM($L824:Q824), $H718 * (R770 + R796)), MAX(0, MIN($H718 - SUM($L824:Q824), $H718 *  (R770 + R796)))))","v":0},{"$f":" IF(S$819 = 1, S744, IF($H718 < 0, MAX($H718 - SUM($L824:R824), $H718 * (S770 + S796)), MAX(0, MIN($H718 - SUM($L824:R824), $H718 *  (S770 + S796)))))","v":0},{"$f":" IF(T$819 = 1, T744, IF($H718 < 0, MAX($H718 - SUM($L824:S824), $H718 * (T770 + T796)), MAX(0, MIN($H718 - SUM($L824:S824), $H718 *  (T770 + T796)))))","v":0},{"$f":" IF(U$819 = 1, U744, IF($H718 < 0, MAX($H718 - SUM($L824:T824), $H718 * (U770 + U796)), MAX(0, MIN($H718 - SUM($L824:T824), $H718 *  (U770 + U796)))))","v":0},{"$f":" IF(V$819 = 1, V744, IF($H718 < 0, MAX($H718 - SUM($L824:U824), $H718 * (V770 + V796)), MAX(0, MIN($H718 - SUM($L824:U824), $H718 *  (V770 + V796)))))","v":0},{"$f":" IF(W$819 = 1, W744, IF($H718 < 0, MAX($H718 - SUM($L824:V824), $H718 * (W770 + W796)), MAX(0, MIN($H718 - SUM($L824:V824), $H718 *  (W770 + W796)))))","v":0},{"$f":" IF(X$819 = 1, X744, IF($H718 < 0, MAX($H718 - SUM($L824:W824), $H718 * (X770 + X796)), MAX(0, MIN($H718 - SUM($L824:W824), $H718 *  (X770 + X796)))))","v":0},{"$f":" IF(Y$819 = 1, Y744, IF($H718 < 0, MAX($H718 - SUM($L824:X824), $H718 * (Y770 + Y796)), MAX(0, MIN($H718 - SUM($L824:X824), $H718 *  (Y770 + Y796)))))","v":0},{"$f":" IF(Z$819 = 1, Z744, IF($H718 < 0, MAX($H718 - SUM($L824:Y824), $H718 * (Z770 + Z796)), MAX(0, MIN($H718 - SUM($L824:Y824), $H718 *  (Z770 + Z796)))))","v":0},{"$f":" IF(AA$819 = 1, AA744, IF($H718 < 0, MAX($H718 - SUM($L824:Z824), $H718 * (AA770 + AA796)), MAX(0, MIN($H718 - SUM($L824:Z824), $H718 *  (AA770 + AA796)))))","v":0},{"$f":" IF(AB$819 = 1, AB744, IF($H718 < 0, MAX($H718 - SUM($L824:AA824), $H718 * (AB770 + AB796)), MAX(0, MIN($H718 - SUM($L824:AA824), $H718 *  (AB770 + AB796)))))","v":0},{"$f":" IF(AC$819 = 1, AC744, IF($H718 < 0, MAX($H718 - SUM($L824:AB824), $H718 * (AC770 + AC796)), MAX(0, MIN($H718 - SUM($L824:AB824), $H718 *  (AC770 + AC796)))))","v":0},{"$f":" IF(AD$819 = 1, AD744, IF($H718 < 0, MAX($H718 - SUM($L824:AC824), $H718 * (AD770 + AD796)), MAX(0, MIN($H718 - SUM($L824:AC824), $H718 *  (AD770 + AD796)))))","v":0},{"$f":" IF(AE$819 = 1, AE744, IF($H718 < 0, MAX($H718 - SUM($L824:AD824), $H718 * (AE770 + AE796)), MAX(0, MIN($H718 - SUM($L824:AD824), $H718 *  (AE770 + AE796)))))","v":0},{"$f":" IF(AF$819 = 1, AF744, IF($H718 < 0, MAX($H718 - SUM($L824:AE824), $H718 * (AF770 + AF796)), MAX(0, MIN($H718 - SUM($L824:AE824), $H718 *  (AF770 + AF796)))))","v":0},{"$f":" IF(AG$819 = 1, AG744, IF($H718 < 0, MAX($H718 - SUM($L824:AF824), $H718 * (AG770 + AG796)), MAX(0, MIN($H718 - SUM($L824:AF824), $H718 *  (AG770 + AG796)))))","v":0},{"$f":" IF(AH$819 = 1, AH744, IF($H718 < 0, MAX($H718 - SUM($L824:AG824), $H718 * (AH770 + AH796)), MAX(0, MIN($H718 - SUM($L824:AG824), $H718 *  (AH770 + AH796)))))","v":0},{"$f":" IF(AI$819 = 1, AI744, IF($H718 < 0, MAX($H718 - SUM($L824:AH824), $H718 * (AI770 + AI796)), MAX(0, MIN($H718 - SUM($L824:AH824), $H718 *  (AI770 + AI796)))))","v":0},{"$f":" IF(AJ$819 = 1, AJ744, IF($H718 < 0, MAX($H718 - SUM($L824:AI824), $H718 * (AJ770 + AJ796)), MAX(0, MIN($H718 - SUM($L824:AI824), $H718 *  (AJ770 + AJ796)))))","v":0},{"$f":" IF(AK$819 = 1, AK744, IF($H718 < 0, MAX($H718 - SUM($L824:AJ824), $H718 * (AK770 + AK796)), MAX(0, MIN($H718 - SUM($L824:AJ824), $H718 *  (AK770 + AK796)))))","v":0},{"$f":" IF(AL$819 = 1, AL744, IF($H718 < 0, MAX($H718 - SUM($L824:AK824), $H718 * (AL770 + AL796)), MAX(0, MIN($H718 - SUM($L824:AK824), $H718 *  (AL770 + AL796)))))","v":0},{"$f":" IF(AM$819 = 1, AM744, IF($H718 < 0, MAX($H718 - SUM($L824:AL824), $H718 * (AM770 + AM796)), MAX(0, MIN($H718 - SUM($L824:AL824), $H718 *  (AM770 + AM796)))))","v":0},{"$f":" IF(AN$819 = 1, AN744, IF($H718 < 0, MAX($H718 - SUM($L824:AM824), $H718 * (AN770 + AN796)), MAX(0, MIN($H718 - SUM($L824:AM824), $H718 *  (AN770 + AN796)))))","v":0},{"$f":" IF(AO$819 = 1, AO744, IF($H718 < 0, MAX($H718 - SUM($L824:AN824), $H718 * (AO770 + AO796)), MAX(0, MIN($H718 - SUM($L824:AN824), $H718 *  (AO770 + AO796)))))","v":0},{"$f":" IF(AP$819 = 1, AP744, IF($H718 < 0, MAX($H718 - SUM($L824:AO824), $H718 * (AP770 + AP796)), MAX(0, MIN($H718 - SUM($L824:AO824), $H718 *  (AP770 + AP796)))))","v":0},{"$f":" IF(AQ$819 = 1, AQ744, IF($H718 < 0, MAX($H718 - SUM($L824:AP824), $H718 * (AQ770 + AQ796)), MAX(0, MIN($H718 - SUM($L824:AP824), $H718 *  (AQ770 + AQ796)))))","v":0},{"$f":" IF(AR$819 = 1, AR744, IF($H718 < 0, MAX($H718 - SUM($L824:AQ824), $H718 * (AR770 + AR796)), MAX(0, MIN($H718 - SUM($L824:AQ824), $H718 *  (AR770 + AR796)))))","v":0},{"$f":" IF(AS$819 = 1, AS744, IF($H718 < 0, MAX($H718 - SUM($L824:AR824), $H718 * (AS770 + AS796)), MAX(0, MIN($H718 - SUM($L824:AR824), $H718 *  (AS770 + AS796)))))","v":0},{"$f":" IF(AT$819 = 1, AT744, IF($H718 < 0, MAX($H718 - SUM($L824:AS824), $H718 * (AT770 + AT796)), MAX(0, MIN($H718 - SUM($L824:AS824), $H718 *  (AT770 + AT796)))))","v":0},{"$f":" IF(AU$819 = 1, AU744, IF($H718 < 0, MAX($H718 - SUM($L824:AT824), $H718 * (AU770 + AU796)), MAX(0, MIN($H718 - SUM($L824:AT824), $H718 *  (AU770 + AU796)))))","v":0},{"$f":" IF(AV$819 = 1, AV744, IF($H718 < 0, MAX($H718 - SUM($L824:AU824), $H718 * (AV770 + AV796)), MAX(0, MIN($H718 - SUM($L824:AU824), $H718 *  (AV770 + AV796)))))","v":0},{"$f":" IF(AW$819 = 1, AW744, IF($H718 < 0, MAX($H718 - SUM($L824:AV824), $H718 * (AW770 + AW796)), MAX(0, MIN($H718 - SUM($L824:AV824), $H718 *  (AW770 + AW796)))))","v":0},{"$f":" IF(AX$819 = 1, AX744, IF($H718 < 0, MAX($H718 - SUM($L824:AW824), $H718 * (AX770 + AX796)), MAX(0, MIN($H718 - SUM($L824:AW824), $H718 *  (AX770 + AX796)))))","v":0},{"$f":" IF(AY$819 = 1, AY744, IF($H718 < 0, MAX($H718 - SUM($L824:AX824), $H718 * (AY770 + AY796)), MAX(0, MIN($H718 - SUM($L824:AX824), $H718 *  (AY770 + AY796)))))","v":0},{"$f":" IF(AZ$819 = 1, AZ744, IF($H718 < 0, MAX($H718 - SUM($L824:AY824), $H718 * (AZ770 + AZ796)), MAX(0, MIN($H718 - SUM($L824:AY824), $H718 *  (AZ770 + AZ796)))))","v":0},{"$f":" IF(BA$819 = 1, BA744, IF($H718 < 0, MAX($H718 - SUM($L824:AZ824), $H718 * (BA770 + BA796)), MAX(0, MIN($H718 - SUM($L824:AZ824), $H718 *  (BA770 + BA796)))))","v":0},{"$f":" IF(BB$819 = 1, BB744, IF($H718 < 0, MAX($H718 - SUM($L824:BA824), $H718 * (BB770 + BB796)), MAX(0, MIN($H718 - SUM($L824:BA824), $H718 *  (BB770 + BB796)))))","v":0},{"$f":" IF(BC$819 = 1, BC744, IF($H718 < 0, MAX($H718 - SUM($L824:BB824), $H718 * (BC770 + BC796)), MAX(0, MIN($H718 - SUM($L824:BB824), $H718 *  (BC770 + BC796)))))","v":0},{"$f":" IF(BD$819 = 1, BD744, IF($H718 < 0, MAX($H718 - SUM($L824:BC824), $H718 * (BD770 + BD796)), MAX(0, MIN($H718 - SUM($L824:BC824), $H718 *  (BD770 + BD796)))))","v":0},{"$f":" IF(BE$819 = 1, BE744, IF($H718 < 0, MAX($H718 - SUM($L824:BD824), $H718 * (BE770 + BE796)), MAX(0, MIN($H718 - SUM($L824:BD824), $H718 *  (BE770 + BE796)))))","v":0},{"$f":" IF(BF$819 = 1, BF744, IF($H718 < 0, MAX($H718 - SUM($L824:BE824), $H718 * (BF770 + BF796)), MAX(0, MIN($H718 - SUM($L824:BE824), $H718 *  (BF770 + BF796)))))","v":0},{"$f":" IF(BG$819 = 1, BG744, IF($H718 < 0, MAX($H718 - SUM($L824:BF824), $H718 * (BG770 + BG796)), MAX(0, MIN($H718 - SUM($L824:BF824), $H718 *  (BG770 + BG796)))))","v":0},{"$f":" IF(BH$819 = 1, BH744, IF($H718 < 0, MAX($H718 - SUM($L824:BG824), $H718 * (BH770 + BH796)), MAX(0, MIN($H718 - SUM($L824:BG824), $H718 *  (BH770 + BH796)))))","v":0},{"$f":" IF(BI$819 = 1, BI744, IF($H718 < 0, MAX($H718 - SUM($L824:BH824), $H718 * (BI770 + BI796)), MAX(0, MIN($H718 - SUM($L824:BH824), $H718 *  (BI770 + BI796)))))","v":0},{"$f":" IF(BJ$819 = 1, BJ744, IF($H718 < 0, MAX($H718 - SUM($L824:BI824), $H718 * (BJ770 + BJ796)), MAX(0, MIN($H718 - SUM($L824:BI824), $H718 *  (BJ770 + BJ796)))))","v":0},{"$f":" IF(BK$819 = 1, BK744, IF($H718 < 0, MAX($H718 - SUM($L824:BJ824), $H718 * (BK770 + BK796)), MAX(0, MIN($H718 - SUM($L824:BJ824), $H718 *  (BK770 + BK796)))))","v":0},{"$f":" IF(BL$819 = 1, BL744, IF($H718 < 0, MAX($H718 - SUM($L824:BK824), $H718 * (BL770 + BL796)), MAX(0, MIN($H718 - SUM($L824:BK824), $H718 *  (BL770 + BL796)))))","v":0},{"$f":" IF(BM$819 = 1, BM744, IF($H718 < 0, MAX($H718 - SUM($L824:BL824), $H718 * (BM770 + BM796)), MAX(0, MIN($H718 - SUM($L824:BL824), $H718 *  (BM770 + BM796)))))","v":0},{"$f":" IF(BN$819 = 1, BN744, IF($H718 < 0, MAX($H718 - SUM($L824:BM824), $H718 * (BN770 + BN796)), MAX(0, MIN($H718 - SUM($L824:BM824), $H718 *  (BN770 + BN796)))))","v":0},{"$f":" IF(BO$819 = 1, BO744, IF($H718 < 0, MAX($H718 - SUM($L824:BN824), $H718 * (BO770 + BO796)), MAX(0, MIN($H718 - SUM($L824:BN824), $H718 *  (BO770 + BO796)))))","v":0},{"$f":" IF(BP$819 = 1, BP744, IF($H718 < 0, MAX($H718 - SUM($L824:BO824), $H718 * (BP770 + BP796)), MAX(0, MIN($H718 - SUM($L824:BO824), $H718 *  (BP770 + BP796)))))","v":0},{"$f":" IF(BQ$819 = 1, BQ744, IF($H718 < 0, MAX($H718 - SUM($L824:BP824), $H718 * (BQ770 + BQ796)), MAX(0, MIN($H718 - SUM($L824:BP824), $H718 *  (BQ770 + BQ796)))))","v":0},{"$f":" IF(BR$819 = 1, BR744, IF($H718 < 0, MAX($H718 - SUM($L824:BQ824), $H718 * (BR770 + BR796)), MAX(0, MIN($H718 - SUM($L824:BQ824), $H718 *  (BR770 + BR796)))))","v":0},{"$f":" IF(BS$819 = 1, BS744, IF($H718 < 0, MAX($H718 - SUM($L824:BR824), $H718 * (BS770 + BS796)), MAX(0, MIN($H718 - SUM($L824:BR824), $H718 *  (BS770 + BS796)))))","v":0},{"$f":" IF(BT$819 = 1, BT744, IF($H718 < 0, MAX($H718 - SUM($L824:BS824), $H718 * (BT770 + BT796)), MAX(0, MIN($H718 - SUM($L824:BS824), $H718 *  (BT770 + BT796)))))","v":0},{"$f":" IF(BU$819 = 1, BU744, IF($H718 < 0, MAX($H718 - SUM($L824:BT824), $H718 * (BU770 + BU796)), MAX(0, MIN($H718 - SUM($L824:BT824), $H718 *  (BU770 + BU796)))))","v":0},{"$f":" IF(BV$819 = 1, BV744, IF($H718 < 0, MAX($H718 - SUM($L824:BU824), $H718 * (BV770 + BV796)), MAX(0, MIN($H718 - SUM($L824:BU824), $H718 *  (BV770 + BV796)))))","v":0},{"$f":" IF(BW$819 = 1, BW744, IF($H718 < 0, MAX($H718 - SUM($L824:BV824), $H718 * (BW770 + BW796)), MAX(0, MIN($H718 - SUM($L824:BV824), $H718 *  (BW770 + BW796)))))","v":0},{"$f":" IF(BX$819 = 1, BX744, IF($H718 < 0, MAX($H718 - SUM($L824:BW824), $H718 * (BX770 + BX796)), MAX(0, MIN($H718 - SUM($L824:BW824), $H718 *  (BX770 + BX796)))))","v":0},{"$f":" IF(BY$819 = 1, BY744, IF($H718 < 0, MAX($H718 - SUM($L824:BX824), $H718 * (BY770 + BY796)), MAX(0, MIN($H718 - SUM($L824:BX824), $H718 *  (BY770 + BY796)))))","v":0},{"$f":" IF(BZ$819 = 1, BZ744, IF($H718 < 0, MAX($H718 - SUM($L824:BY824), $H718 * (BZ770 + BZ796)), MAX(0, MIN($H718 - SUM($L824:BY824), $H718 *  (BZ770 + BZ796)))))","v":0},{"$f":" IF(CA$819 = 1, CA744, IF($H718 < 0, MAX($H718 - SUM($L824:BZ824), $H718 * (CA770 + CA796)), MAX(0, MIN($H718 - SUM($L824:BZ824), $H718 *  (CA770 + CA796)))))","v":0}]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$38, \"dd mmm yy\") & \" - real - RN\"","v":"Depreciation - capex addition - 01 Apr 97 - real - RN"},null,null,null,"GBP m",null,0,null,{"$f":" IF(M$819 = 1, M745, IF($H719 < 0, MAX($H719 - SUM($L825:L825), $H719 * (M771 + M797)), MAX(0, MIN($H719 - SUM($L825:L825), $H719 *  (M771 + M797)))))","v":0},{"$f":" IF(N$819 = 1, N745, IF($H719 < 0, MAX($H719 - SUM($L825:M825), $H719 * (N771 + N797)), MAX(0, MIN($H719 - SUM($L825:M825), $H719 *  (N771 + N797)))))","v":0},{"$f":" IF(O$819 = 1, O745, IF($H719 < 0, MAX($H719 - SUM($L825:N825), $H719 * (O771 + O797)), MAX(0, MIN($H719 - SUM($L825:N825), $H719 *  (O771 + O797)))))","v":0},{"$f":" IF(P$819 = 1, P745, IF($H719 < 0, MAX($H719 - SUM($L825:O825), $H719 * (P771 + P797)), MAX(0, MIN($H719 - SUM($L825:O825), $H719 *  (P771 + P797)))))","v":0},{"$f":" IF(Q$819 = 1, Q745, IF($H719 < 0, MAX($H719 - SUM($L825:P825), $H719 * (Q771 + Q797)), MAX(0, MIN($H719 - SUM($L825:P825), $H719 *  (Q771 + Q797)))))","v":0},{"$f":" IF(R$819 = 1, R745, IF($H719 < 0, MAX($H719 - SUM($L825:Q825), $H719 * (R771 + R797)), MAX(0, MIN($H719 - SUM($L825:Q825), $H719 *  (R771 + R797)))))","v":0},{"$f":" IF(S$819 = 1, S745, IF($H719 < 0, MAX($H719 - SUM($L825:R825), $H719 * (S771 + S797)), MAX(0, MIN($H719 - SUM($L825:R825), $H719 *  (S771 + S797)))))","v":0},{"$f":" IF(T$819 = 1, T745, IF($H719 < 0, MAX($H719 - SUM($L825:S825), $H719 * (T771 + T797)), MAX(0, MIN($H719 - SUM($L825:S825), $H719 *  (T771 + T797)))))","v":0},{"$f":" IF(U$819 = 1, U745, IF($H719 < 0, MAX($H719 - SUM($L825:T825), $H719 * (U771 + U797)), MAX(0, MIN($H719 - SUM($L825:T825), $H719 *  (U771 + U797)))))","v":0},{"$f":" IF(V$819 = 1, V745, IF($H719 < 0, MAX($H719 - SUM($L825:U825), $H719 * (V771 + V797)), MAX(0, MIN($H719 - SUM($L825:U825), $H719 *  (V771 + V797)))))","v":0},{"$f":" IF(W$819 = 1, W745, IF($H719 < 0, MAX($H719 - SUM($L825:V825), $H719 * (W771 + W797)), MAX(0, MIN($H719 - SUM($L825:V825), $H719 *  (W771 + W797)))))","v":0},{"$f":" IF(X$819 = 1, X745, IF($H719 < 0, MAX($H719 - SUM($L825:W825), $H719 * (X771 + X797)), MAX(0, MIN($H719 - SUM($L825:W825), $H719 *  (X771 + X797)))))","v":0},{"$f":" IF(Y$819 = 1, Y745, IF($H719 < 0, MAX($H719 - SUM($L825:X825), $H719 * (Y771 + Y797)), MAX(0, MIN($H719 - SUM($L825:X825), $H719 *  (Y771 + Y797)))))","v":0},{"$f":" IF(Z$819 = 1, Z745, IF($H719 < 0, MAX($H719 - SUM($L825:Y825), $H719 * (Z771 + Z797)), MAX(0, MIN($H719 - SUM($L825:Y825), $H719 *  (Z771 + Z797)))))","v":0},{"$f":" IF(AA$819 = 1, AA745, IF($H719 < 0, MAX($H719 - SUM($L825:Z825), $H719 * (AA771 + AA797)), MAX(0, MIN($H719 - SUM($L825:Z825), $H719 *  (AA771 + AA797)))))","v":0},{"$f":" IF(AB$819 = 1, AB745, IF($H719 < 0, MAX($H719 - SUM($L825:AA825), $H719 * (AB771 + AB797)), MAX(0, MIN($H719 - SUM($L825:AA825), $H719 *  (AB771 + AB797)))))","v":0},{"$f":" IF(AC$819 = 1, AC745, IF($H719 < 0, MAX($H719 - SUM($L825:AB825), $H719 * (AC771 + AC797)), MAX(0, MIN($H719 - SUM($L825:AB825), $H719 *  (AC771 + AC797)))))","v":0},{"$f":" IF(AD$819 = 1, AD745, IF($H719 < 0, MAX($H719 - SUM($L825:AC825), $H719 * (AD771 + AD797)), MAX(0, MIN($H719 - SUM($L825:AC825), $H719 *  (AD771 + AD797)))))","v":0},{"$f":" IF(AE$819 = 1, AE745, IF($H719 < 0, MAX($H719 - SUM($L825:AD825), $H719 * (AE771 + AE797)), MAX(0, MIN($H719 - SUM($L825:AD825), $H719 *  (AE771 + AE797)))))","v":0},{"$f":" IF(AF$819 = 1, AF745, IF($H719 < 0, MAX($H719 - SUM($L825:AE825), $H719 * (AF771 + AF797)), MAX(0, MIN($H719 - SUM($L825:AE825), $H719 *  (AF771 + AF797)))))","v":0},{"$f":" IF(AG$819 = 1, AG745, IF($H719 < 0, MAX($H719 - SUM($L825:AF825), $H719 * (AG771 + AG797)), MAX(0, MIN($H719 - SUM($L825:AF825), $H719 *  (AG771 + AG797)))))","v":0},{"$f":" IF(AH$819 = 1, AH745, IF($H719 < 0, MAX($H719 - SUM($L825:AG825), $H719 * (AH771 + AH797)), MAX(0, MIN($H719 - SUM($L825:AG825), $H719 *  (AH771 + AH797)))))","v":0},{"$f":" IF(AI$819 = 1, AI745, IF($H719 < 0, MAX($H719 - SUM($L825:AH825), $H719 * (AI771 + AI797)), MAX(0, MIN($H719 - SUM($L825:AH825), $H719 *  (AI771 + AI797)))))","v":0},{"$f":" IF(AJ$819 = 1, AJ745, IF($H719 < 0, MAX($H719 - SUM($L825:AI825), $H719 * (AJ771 + AJ797)), MAX(0, MIN($H719 - SUM($L825:AI825), $H719 *  (AJ771 + AJ797)))))","v":0},{"$f":" IF(AK$819 = 1, AK745, IF($H719 < 0, MAX($H719 - SUM($L825:AJ825), $H719 * (AK771 + AK797)), MAX(0, MIN($H719 - SUM($L825:AJ825), $H719 *  (AK771 + AK797)))))","v":0},{"$f":" IF(AL$819 = 1, AL745, IF($H719 < 0, MAX($H719 - SUM($L825:AK825), $H719 * (AL771 + AL797)), MAX(0, MIN($H719 - SUM($L825:AK825), $H719 *  (AL771 + AL797)))))","v":0},{"$f":" IF(AM$819 = 1, AM745, IF($H719 < 0, MAX($H719 - SUM($L825:AL825), $H719 * (AM771 + AM797)), MAX(0, MIN($H719 - SUM($L825:AL825), $H719 *  (AM771 + AM797)))))","v":0},{"$f":" IF(AN$819 = 1, AN745, IF($H719 < 0, MAX($H719 - SUM($L825:AM825), $H719 * (AN771 + AN797)), MAX(0, MIN($H719 - SUM($L825:AM825), $H719 *  (AN771 + AN797)))))","v":0},{"$f":" IF(AO$819 = 1, AO745, IF($H719 < 0, MAX($H719 - SUM($L825:AN825), $H719 * (AO771 + AO797)), MAX(0, MIN($H719 - SUM($L825:AN825), $H719 *  (AO771 + AO797)))))","v":0},{"$f":" IF(AP$819 = 1, AP745, IF($H719 < 0, MAX($H719 - SUM($L825:AO825), $H719 * (AP771 + AP797)), MAX(0, MIN($H719 - SUM($L825:AO825), $H719 *  (AP771 + AP797)))))","v":0},{"$f":" IF(AQ$819 = 1, AQ745, IF($H719 < 0, MAX($H719 - SUM($L825:AP825), $H719 * (AQ771 + AQ797)), MAX(0, MIN($H719 - SUM($L825:AP825), $H719 *  (AQ771 + AQ797)))))","v":0},{"$f":" IF(AR$819 = 1, AR745, IF($H719 < 0, MAX($H719 - SUM($L825:AQ825), $H719 * (AR771 + AR797)), MAX(0, MIN($H719 - SUM($L825:AQ825), $H719 *  (AR771 + AR797)))))","v":0},{"$f":" IF(AS$819 = 1, AS745, IF($H719 < 0, MAX($H719 - SUM($L825:AR825), $H719 * (AS771 + AS797)), MAX(0, MIN($H719 - SUM($L825:AR825), $H719 *  (AS771 + AS797)))))","v":0},{"$f":" IF(AT$819 = 1, AT745, IF($H719 < 0, MAX($H719 - SUM($L825:AS825), $H719 * (AT771 + AT797)), MAX(0, MIN($H719 - SUM($L825:AS825), $H719 *  (AT771 + AT797)))))","v":0},{"$f":" IF(AU$819 = 1, AU745, IF($H719 < 0, MAX($H719 - SUM($L825:AT825), $H719 * (AU771 + AU797)), MAX(0, MIN($H719 - SUM($L825:AT825), $H719 *  (AU771 + AU797)))))","v":0},{"$f":" IF(AV$819 = 1, AV745, IF($H719 < 0, MAX($H719 - SUM($L825:AU825), $H719 * (AV771 + AV797)), MAX(0, MIN($H719 - SUM($L825:AU825), $H719 *  (AV771 + AV797)))))","v":0},{"$f":" IF(AW$819 = 1, AW745, IF($H719 < 0, MAX($H719 - SUM($L825:AV825), $H719 * (AW771 + AW797)), MAX(0, MIN($H719 - SUM($L825:AV825), $H719 *  (AW771 + AW797)))))","v":0},{"$f":" IF(AX$819 = 1, AX745, IF($H719 < 0, MAX($H719 - SUM($L825:AW825), $H719 * (AX771 + AX797)), MAX(0, MIN($H719 - SUM($L825:AW825), $H719 *  (AX771 + AX797)))))","v":0},{"$f":" IF(AY$819 = 1, AY745, IF($H719 < 0, MAX($H719 - SUM($L825:AX825), $H719 * (AY771 + AY797)), MAX(0, MIN($H719 - SUM($L825:AX825), $H719 *  (AY771 + AY797)))))","v":0},{"$f":" IF(AZ$819 = 1, AZ745, IF($H719 < 0, MAX($H719 - SUM($L825:AY825), $H719 * (AZ771 + AZ797)), MAX(0, MIN($H719 - SUM($L825:AY825), $H719 *  (AZ771 + AZ797)))))","v":0},{"$f":" IF(BA$819 = 1, BA745, IF($H719 < 0, MAX($H719 - SUM($L825:AZ825), $H719 * (BA771 + BA797)), MAX(0, MIN($H719 - SUM($L825:AZ825), $H719 *  (BA771 + BA797)))))","v":0},{"$f":" IF(BB$819 = 1, BB745, IF($H719 < 0, MAX($H719 - SUM($L825:BA825), $H719 * (BB771 + BB797)), MAX(0, MIN($H719 - SUM($L825:BA825), $H719 *  (BB771 + BB797)))))","v":0},{"$f":" IF(BC$819 = 1, BC745, IF($H719 < 0, MAX($H719 - SUM($L825:BB825), $H719 * (BC771 + BC797)), MAX(0, MIN($H719 - SUM($L825:BB825), $H719 *  (BC771 + BC797)))))","v":0},{"$f":" IF(BD$819 = 1, BD745, IF($H719 < 0, MAX($H719 - SUM($L825:BC825), $H719 * (BD771 + BD797)), MAX(0, MIN($H719 - SUM($L825:BC825), $H719 *  (BD771 + BD797)))))","v":0},{"$f":" IF(BE$819 = 1, BE745, IF($H719 < 0, MAX($H719 - SUM($L825:BD825), $H719 * (BE771 + BE797)), MAX(0, MIN($H719 - SUM($L825:BD825), $H719 *  (BE771 + BE797)))))","v":0},{"$f":" IF(BF$819 = 1, BF745, IF($H719 < 0, MAX($H719 - SUM($L825:BE825), $H719 * (BF771 + BF797)), MAX(0, MIN($H719 - SUM($L825:BE825), $H719 *  (BF771 + BF797)))))","v":0},{"$f":" IF(BG$819 = 1, BG745, IF($H719 < 0, MAX($H719 - SUM($L825:BF825), $H719 * (BG771 + BG797)), MAX(0, MIN($H719 - SUM($L825:BF825), $H719 *  (BG771 + BG797)))))","v":0},{"$f":" IF(BH$819 = 1, BH745, IF($H719 < 0, MAX($H719 - SUM($L825:BG825), $H719 * (BH771 + BH797)), MAX(0, MIN($H719 - SUM($L825:BG825), $H719 *  (BH771 + BH797)))))","v":0},{"$f":" IF(BI$819 = 1, BI745, IF($H719 < 0, MAX($H719 - SUM($L825:BH825), $H719 * (BI771 + BI797)), MAX(0, MIN($H719 - SUM($L825:BH825), $H719 *  (BI771 + BI797)))))","v":0},{"$f":" IF(BJ$819 = 1, BJ745, IF($H719 < 0, MAX($H719 - SUM($L825:BI825), $H719 * (BJ771 + BJ797)), MAX(0, MIN($H719 - SUM($L825:BI825), $H719 *  (BJ771 + BJ797)))))","v":0},{"$f":" IF(BK$819 = 1, BK745, IF($H719 < 0, MAX($H719 - SUM($L825:BJ825), $H719 * (BK771 + BK797)), MAX(0, MIN($H719 - SUM($L825:BJ825), $H719 *  (BK771 + BK797)))))","v":0},{"$f":" IF(BL$819 = 1, BL745, IF($H719 < 0, MAX($H719 - SUM($L825:BK825), $H719 * (BL771 + BL797)), MAX(0, MIN($H719 - SUM($L825:BK825), $H719 *  (BL771 + BL797)))))","v":0},{"$f":" IF(BM$819 = 1, BM745, IF($H719 < 0, MAX($H719 - SUM($L825:BL825), $H719 * (BM771 + BM797)), MAX(0, MIN($H719 - SUM($L825:BL825), $H719 *  (BM771 + BM797)))))","v":0},{"$f":" IF(BN$819 = 1, BN745, IF($H719 < 0, MAX($H719 - SUM($L825:BM825), $H719 * (BN771 + BN797)), MAX(0, MIN($H719 - SUM($L825:BM825), $H719 *  (BN771 + BN797)))))","v":0},{"$f":" IF(BO$819 = 1, BO745, IF($H719 < 0, MAX($H719 - SUM($L825:BN825), $H719 * (BO771 + BO797)), MAX(0, MIN($H719 - SUM($L825:BN825), $H719 *  (BO771 + BO797)))))","v":0},{"$f":" IF(BP$819 = 1, BP745, IF($H719 < 0, MAX($H719 - SUM($L825:BO825), $H719 * (BP771 + BP797)), MAX(0, MIN($H719 - SUM($L825:BO825), $H719 *  (BP771 + BP797)))))","v":0},{"$f":" IF(BQ$819 = 1, BQ745, IF($H719 < 0, MAX($H719 - SUM($L825:BP825), $H719 * (BQ771 + BQ797)), MAX(0, MIN($H719 - SUM($L825:BP825), $H719 *  (BQ771 + BQ797)))))","v":0},{"$f":" IF(BR$819 = 1, BR745, IF($H719 < 0, MAX($H719 - SUM($L825:BQ825), $H719 * (BR771 + BR797)), MAX(0, MIN($H719 - SUM($L825:BQ825), $H719 *  (BR771 + BR797)))))","v":0},{"$f":" IF(BS$819 = 1, BS745, IF($H719 < 0, MAX($H719 - SUM($L825:BR825), $H719 * (BS771 + BS797)), MAX(0, MIN($H719 - SUM($L825:BR825), $H719 *  (BS771 + BS797)))))","v":0},{"$f":" IF(BT$819 = 1, BT745, IF($H719 < 0, MAX($H719 - SUM($L825:BS825), $H719 * (BT771 + BT797)), MAX(0, MIN($H719 - SUM($L825:BS825), $H719 *  (BT771 + BT797)))))","v":0},{"$f":" IF(BU$819 = 1, BU745, IF($H719 < 0, MAX($H719 - SUM($L825:BT825), $H719 * (BU771 + BU797)), MAX(0, MIN($H719 - SUM($L825:BT825), $H719 *  (BU771 + BU797)))))","v":0},{"$f":" IF(BV$819 = 1, BV745, IF($H719 < 0, MAX($H719 - SUM($L825:BU825), $H719 * (BV771 + BV797)), MAX(0, MIN($H719 - SUM($L825:BU825), $H719 *  (BV771 + BV797)))))","v":0},{"$f":" IF(BW$819 = 1, BW745, IF($H719 < 0, MAX($H719 - SUM($L825:BV825), $H719 * (BW771 + BW797)), MAX(0, MIN($H719 - SUM($L825:BV825), $H719 *  (BW771 + BW797)))))","v":0},{"$f":" IF(BX$819 = 1, BX745, IF($H719 < 0, MAX($H719 - SUM($L825:BW825), $H719 * (BX771 + BX797)), MAX(0, MIN($H719 - SUM($L825:BW825), $H719 *  (BX771 + BX797)))))","v":0},{"$f":" IF(BY$819 = 1, BY745, IF($H719 < 0, MAX($H719 - SUM($L825:BX825), $H719 * (BY771 + BY797)), MAX(0, MIN($H719 - SUM($L825:BX825), $H719 *  (BY771 + BY797)))))","v":0},{"$f":" IF(BZ$819 = 1, BZ745, IF($H719 < 0, MAX($H719 - SUM($L825:BY825), $H719 * (BZ771 + BZ797)), MAX(0, MIN($H719 - SUM($L825:BY825), $H719 *  (BZ771 + BZ797)))))","v":0},{"$f":" IF(CA$819 = 1, CA745, IF($H719 < 0, MAX($H719 - SUM($L825:BZ825), $H719 * (CA771 + CA797)), MAX(0, MIN($H719 - SUM($L825:BZ825), $H719 *  (CA771 + CA797)))))","v":0}]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$39, \"dd mmm yy\") & \" - real - RN\"","v":"Depreciation - capex addition - 01 Apr 98 - real - RN"},null,null,null,"GBP m",null,0,null,{"$f":" IF(M$819 = 1, M746, IF($H720 < 0, MAX($H720 - SUM($L826:L826), $H720 * (M772 + M798)), MAX(0, MIN($H720 - SUM($L826:L826), $H720 *  (M772 + M798)))))","v":0},{"$f":" IF(N$819 = 1, N746, IF($H720 < 0, MAX($H720 - SUM($L826:M826), $H720 * (N772 + N798)), MAX(0, MIN($H720 - SUM($L826:M826), $H720 *  (N772 + N798)))))","v":0},{"$f":" IF(O$819 = 1, O746, IF($H720 < 0, MAX($H720 - SUM($L826:N826), $H720 * (O772 + O798)), MAX(0, MIN($H720 - SUM($L826:N826), $H720 *  (O772 + O798)))))","v":0},{"$f":" IF(P$819 = 1, P746, IF($H720 < 0, MAX($H720 - SUM($L826:O826), $H720 * (P772 + P798)), MAX(0, MIN($H720 - SUM($L826:O826), $H720 *  (P772 + P798)))))","v":0},{"$f":" IF(Q$819 = 1, Q746, IF($H720 < 0, MAX($H720 - SUM($L826:P826), $H720 * (Q772 + Q798)), MAX(0, MIN($H720 - SUM($L826:P826), $H720 *  (Q772 + Q798)))))","v":0},{"$f":" IF(R$819 = 1, R746, IF($H720 < 0, MAX($H720 - SUM($L826:Q826), $H720 * (R772 + R798)), MAX(0, MIN($H720 - SUM($L826:Q826), $H720 *  (R772 + R798)))))","v":0},{"$f":" IF(S$819 = 1, S746, IF($H720 < 0, MAX($H720 - SUM($L826:R826), $H720 * (S772 + S798)), MAX(0, MIN($H720 - SUM($L826:R826), $H720 *  (S772 + S798)))))","v":0},{"$f":" IF(T$819 = 1, T746, IF($H720 < 0, MAX($H720 - SUM($L826:S826), $H720 * (T772 + T798)), MAX(0, MIN($H720 - SUM($L826:S826), $H720 *  (T772 + T798)))))","v":0},{"$f":" IF(U$819 = 1, U746, IF($H720 < 0, MAX($H720 - SUM($L826:T826), $H720 * (U772 + U798)), MAX(0, MIN($H720 - SUM($L826:T826), $H720 *  (U772 + U798)))))","v":0},{"$f":" IF(V$819 = 1, V746, IF($H720 < 0, MAX($H720 - SUM($L826:U826), $H720 * (V772 + V798)), MAX(0, MIN($H720 - SUM($L826:U826), $H720 *  (V772 + V798)))))","v":0},{"$f":" IF(W$819 = 1, W746, IF($H720 < 0, MAX($H720 - SUM($L826:V826), $H720 * (W772 + W798)), MAX(0, MIN($H720 - SUM($L826:V826), $H720 *  (W772 + W798)))))","v":0},{"$f":" IF(X$819 = 1, X746, IF($H720 < 0, MAX($H720 - SUM($L826:W826), $H720 * (X772 + X798)), MAX(0, MIN($H720 - SUM($L826:W826), $H720 *  (X772 + X798)))))","v":0},{"$f":" IF(Y$819 = 1, Y746, IF($H720 < 0, MAX($H720 - SUM($L826:X826), $H720 * (Y772 + Y798)), MAX(0, MIN($H720 - SUM($L826:X826), $H720 *  (Y772 + Y798)))))","v":0},{"$f":" IF(Z$819 = 1, Z746, IF($H720 < 0, MAX($H720 - SUM($L826:Y826), $H720 * (Z772 + Z798)), MAX(0, MIN($H720 - SUM($L826:Y826), $H720 *  (Z772 + Z798)))))","v":0},{"$f":" IF(AA$819 = 1, AA746, IF($H720 < 0, MAX($H720 - SUM($L826:Z826), $H720 * (AA772 + AA798)), MAX(0, MIN($H720 - SUM($L826:Z826), $H720 *  (AA772 + AA798)))))","v":0},{"$f":" IF(AB$819 = 1, AB746, IF($H720 < 0, MAX($H720 - SUM($L826:AA826), $H720 * (AB772 + AB798)), MAX(0, MIN($H720 - SUM($L826:AA826), $H720 *  (AB772 + AB798)))))","v":0},{"$f":" IF(AC$819 = 1, AC746, IF($H720 < 0, MAX($H720 - SUM($L826:AB826), $H720 * (AC772 + AC798)), MAX(0, MIN($H720 - SUM($L826:AB826), $H720 *  (AC772 + AC798)))))","v":0},{"$f":" IF(AD$819 = 1, AD746, IF($H720 < 0, MAX($H720 - SUM($L826:AC826), $H720 * (AD772 + AD798)), MAX(0, MIN($H720 - SUM($L826:AC826), $H720 *  (AD772 + AD798)))))","v":0},{"$f":" IF(AE$819 = 1, AE746, IF($H720 < 0, MAX($H720 - SUM($L826:AD826), $H720 * (AE772 + AE798)), MAX(0, MIN($H720 - SUM($L826:AD826), $H720 *  (AE772 + AE798)))))","v":0},{"$f":" IF(AF$819 = 1, AF746, IF($H720 < 0, MAX($H720 - SUM($L826:AE826), $H720 * (AF772 + AF798)), MAX(0, MIN($H720 - SUM($L826:AE826), $H720 *  (AF772 + AF798)))))","v":0},{"$f":" IF(AG$819 = 1, AG746, IF($H720 < 0, MAX($H720 - SUM($L826:AF826), $H720 * (AG772 + AG798)), MAX(0, MIN($H720 - SUM($L826:AF826), $H720 *  (AG772 + AG798)))))","v":0},{"$f":" IF(AH$819 = 1, AH746, IF($H720 < 0, MAX($H720 - SUM($L826:AG826), $H720 * (AH772 + AH798)), MAX(0, MIN($H720 - SUM($L826:AG826), $H720 *  (AH772 + AH798)))))","v":0},{"$f":" IF(AI$819 = 1, AI746, IF($H720 < 0, MAX($H720 - SUM($L826:AH826), $H720 * (AI772 + AI798)), MAX(0, MIN($H720 - SUM($L826:AH826), $H720 *  (AI772 + AI798)))))","v":0},{"$f":" IF(AJ$819 = 1, AJ746, IF($H720 < 0, MAX($H720 - SUM($L826:AI826), $H720 * (AJ772 + AJ798)), MAX(0, MIN($H720 - SUM($L826:AI826), $H720 *  (AJ772 + AJ798)))))","v":0},{"$f":" IF(AK$819 = 1, AK746, IF($H720 < 0, MAX($H720 - SUM($L826:AJ826), $H720 * (AK772 + AK798)), MAX(0, MIN($H720 - SUM($L826:AJ826), $H720 *  (AK772 + AK798)))))","v":0},{"$f":" IF(AL$819 = 1, AL746, IF($H720 < 0, MAX($H720 - SUM($L826:AK826), $H720 * (AL772 + AL798)), MAX(0, MIN($H720 - SUM($L826:AK826), $H720 *  (AL772 + AL798)))))","v":0},{"$f":" IF(AM$819 = 1, AM746, IF($H720 < 0, MAX($H720 - SUM($L826:AL826), $H720 * (AM772 + AM798)), MAX(0, MIN($H720 - SUM($L826:AL826), $H720 *  (AM772 + AM798)))))","v":0},{"$f":" IF(AN$819 = 1, AN746, IF($H720 < 0, MAX($H720 - SUM($L826:AM826), $H720 * (AN772 + AN798)), MAX(0, MIN($H720 - SUM($L826:AM826), $H720 *  (AN772 + AN798)))))","v":0},{"$f":" IF(AO$819 = 1, AO746, IF($H720 < 0, MAX($H720 - SUM($L826:AN826), $H720 * (AO772 + AO798)), MAX(0, MIN($H720 - SUM($L826:AN826), $H720 *  (AO772 + AO798)))))","v":0},{"$f":" IF(AP$819 = 1, AP746, IF($H720 < 0, MAX($H720 - SUM($L826:AO826), $H720 * (AP772 + AP798)), MAX(0, MIN($H720 - SUM($L826:AO826), $H720 *  (AP772 + AP798)))))","v":0},{"$f":" IF(AQ$819 = 1, AQ746, IF($H720 < 0, MAX($H720 - SUM($L826:AP826), $H720 * (AQ772 + AQ798)), MAX(0, MIN($H720 - SUM($L826:AP826), $H720 *  (AQ772 + AQ798)))))","v":0},{"$f":" IF(AR$819 = 1, AR746, IF($H720 < 0, MAX($H720 - SUM($L826:AQ826), $H720 * (AR772 + AR798)), MAX(0, MIN($H720 - SUM($L826:AQ826), $H720 *  (AR772 + AR798)))))","v":0},{"$f":" IF(AS$819 = 1, AS746, IF($H720 < 0, MAX($H720 - SUM($L826:AR826), $H720 * (AS772 + AS798)), MAX(0, MIN($H720 - SUM($L826:AR826), $H720 *  (AS772 + AS798)))))","v":0},{"$f":" IF(AT$819 = 1, AT746, IF($H720 < 0, MAX($H720 - SUM($L826:AS826), $H720 * (AT772 + AT798)), MAX(0, MIN($H720 - SUM($L826:AS826), $H720 *  (AT772 + AT798)))))","v":0},{"$f":" IF(AU$819 = 1, AU746, IF($H720 < 0, MAX($H720 - SUM($L826:AT826), $H720 * (AU772 + AU798)), MAX(0, MIN($H720 - SUM($L826:AT826), $H720 *  (AU772 + AU798)))))","v":0},{"$f":" IF(AV$819 = 1, AV746, IF($H720 < 0, MAX($H720 - SUM($L826:AU826), $H720 * (AV772 + AV798)), MAX(0, MIN($H720 - SUM($L826:AU826), $H720 *  (AV772 + AV798)))))","v":0},{"$f":" IF(AW$819 = 1, AW746, IF($H720 < 0, MAX($H720 - SUM($L826:AV826), $H720 * (AW772 + AW798)), MAX(0, MIN($H720 - SUM($L826:AV826), $H720 *  (AW772 + AW798)))))","v":0},{"$f":" IF(AX$819 = 1, AX746, IF($H720 < 0, MAX($H720 - SUM($L826:AW826), $H720 * (AX772 + AX798)), MAX(0, MIN($H720 - SUM($L826:AW826), $H720 *  (AX772 + AX798)))))","v":0},{"$f":" IF(AY$819 = 1, AY746, IF($H720 < 0, MAX($H720 - SUM($L826:AX826), $H720 * (AY772 + AY798)), MAX(0, MIN($H720 - SUM($L826:AX826), $H720 *  (AY772 + AY798)))))","v":0},{"$f":" IF(AZ$819 = 1, AZ746, IF($H720 < 0, MAX($H720 - SUM($L826:AY826), $H720 * (AZ772 + AZ798)), MAX(0, MIN($H720 - SUM($L826:AY826), $H720 *  (AZ772 + AZ798)))))","v":0},{"$f":" IF(BA$819 = 1, BA746, IF($H720 < 0, MAX($H720 - SUM($L826:AZ826), $H720 * (BA772 + BA798)), MAX(0, MIN($H720 - SUM($L826:AZ826), $H720 *  (BA772 + BA798)))))","v":0},{"$f":" IF(BB$819 = 1, BB746, IF($H720 < 0, MAX($H720 - SUM($L826:BA826), $H720 * (BB772 + BB798)), MAX(0, MIN($H720 - SUM($L826:BA826), $H720 *  (BB772 + BB798)))))","v":0},{"$f":" IF(BC$819 = 1, BC746, IF($H720 < 0, MAX($H720 - SUM($L826:BB826), $H720 * (BC772 + BC798)), MAX(0, MIN($H720 - SUM($L826:BB826), $H720 *  (BC772 + BC798)))))","v":0},{"$f":" IF(BD$819 = 1, BD746, IF($H720 < 0, MAX($H720 - SUM($L826:BC826), $H720 * (BD772 + BD798)), MAX(0, MIN($H720 - SUM($L826:BC826), $H720 *  (BD772 + BD798)))))","v":0},{"$f":" IF(BE$819 = 1, BE746, IF($H720 < 0, MAX($H720 - SUM($L826:BD826), $H720 * (BE772 + BE798)), MAX(0, MIN($H720 - SUM($L826:BD826), $H720 *  (BE772 + BE798)))))","v":0},{"$f":" IF(BF$819 = 1, BF746, IF($H720 < 0, MAX($H720 - SUM($L826:BE826), $H720 * (BF772 + BF798)), MAX(0, MIN($H720 - SUM($L826:BE826), $H720 *  (BF772 + BF798)))))","v":0},{"$f":" IF(BG$819 = 1, BG746, IF($H720 < 0, MAX($H720 - SUM($L826:BF826), $H720 * (BG772 + BG798)), MAX(0, MIN($H720 - SUM($L826:BF826), $H720 *  (BG772 + BG798)))))","v":0},{"$f":" IF(BH$819 = 1, BH746, IF($H720 < 0, MAX($H720 - SUM($L826:BG826), $H720 * (BH772 + BH798)), MAX(0, MIN($H720 - SUM($L826:BG826), $H720 *  (BH772 + BH798)))))","v":0},{"$f":" IF(BI$819 = 1, BI746, IF($H720 < 0, MAX($H720 - SUM($L826:BH826), $H720 * (BI772 + BI798)), MAX(0, MIN($H720 - SUM($L826:BH826), $H720 *  (BI772 + BI798)))))","v":0},{"$f":" IF(BJ$819 = 1, BJ746, IF($H720 < 0, MAX($H720 - SUM($L826:BI826), $H720 * (BJ772 + BJ798)), MAX(0, MIN($H720 - SUM($L826:BI826), $H720 *  (BJ772 + BJ798)))))","v":0},{"$f":" IF(BK$819 = 1, BK746, IF($H720 < 0, MAX($H720 - SUM($L826:BJ826), $H720 * (BK772 + BK798)), MAX(0, MIN($H720 - SUM($L826:BJ826), $H720 *  (BK772 + BK798)))))","v":0},{"$f":" IF(BL$819 = 1, BL746, IF($H720 < 0, MAX($H720 - SUM($L826:BK826), $H720 * (BL772 + BL798)), MAX(0, MIN($H720 - SUM($L826:BK826), $H720 *  (BL772 + BL798)))))","v":0},{"$f":" IF(BM$819 = 1, BM746, IF($H720 < 0, MAX($H720 - SUM($L826:BL826), $H720 * (BM772 + BM798)), MAX(0, MIN($H720 - SUM($L826:BL826), $H720 *  (BM772 + BM798)))))","v":0},{"$f":" IF(BN$819 = 1, BN746, IF($H720 < 0, MAX($H720 - SUM($L826:BM826), $H720 * (BN772 + BN798)), MAX(0, MIN($H720 - SUM($L826:BM826), $H720 *  (BN772 + BN798)))))","v":0},{"$f":" IF(BO$819 = 1, BO746, IF($H720 < 0, MAX($H720 - SUM($L826:BN826), $H720 * (BO772 + BO798)), MAX(0, MIN($H720 - SUM($L826:BN826), $H720 *  (BO772 + BO798)))))","v":0},{"$f":" IF(BP$819 = 1, BP746, IF($H720 < 0, MAX($H720 - SUM($L826:BO826), $H720 * (BP772 + BP798)), MAX(0, MIN($H720 - SUM($L826:BO826), $H720 *  (BP772 + BP798)))))","v":0},{"$f":" IF(BQ$819 = 1, BQ746, IF($H720 < 0, MAX($H720 - SUM($L826:BP826), $H720 * (BQ772 + BQ798)), MAX(0, MIN($H720 - SUM($L826:BP826), $H720 *  (BQ772 + BQ798)))))","v":0},{"$f":" IF(BR$819 = 1, BR746, IF($H720 < 0, MAX($H720 - SUM($L826:BQ826), $H720 * (BR772 + BR798)), MAX(0, MIN($H720 - SUM($L826:BQ826), $H720 *  (BR772 + BR798)))))","v":0},{"$f":" IF(BS$819 = 1, BS746, IF($H720 < 0, MAX($H720 - SUM($L826:BR826), $H720 * (BS772 + BS798)), MAX(0, MIN($H720 - SUM($L826:BR826), $H720 *  (BS772 + BS798)))))","v":0},{"$f":" IF(BT$819 = 1, BT746, IF($H720 < 0, MAX($H720 - SUM($L826:BS826), $H720 * (BT772 + BT798)), MAX(0, MIN($H720 - SUM($L826:BS826), $H720 *  (BT772 + BT798)))))","v":0},{"$f":" IF(BU$819 = 1, BU746, IF($H720 < 0, MAX($H720 - SUM($L826:BT826), $H720 * (BU772 + BU798)), MAX(0, MIN($H720 - SUM($L826:BT826), $H720 *  (BU772 + BU798)))))","v":0},{"$f":" IF(BV$819 = 1, BV746, IF($H720 < 0, MAX($H720 - SUM($L826:BU826), $H720 * (BV772 + BV798)), MAX(0, MIN($H720 - SUM($L826:BU826), $H720 *  (BV772 + BV798)))))","v":0},{"$f":" IF(BW$819 = 1, BW746, IF($H720 < 0, MAX($H720 - SUM($L826:BV826), $H720 * (BW772 + BW798)), MAX(0, MIN($H720 - SUM($L826:BV826), $H720 *  (BW772 + BW798)))))","v":0},{"$f":" IF(BX$819 = 1, BX746, IF($H720 < 0, MAX($H720 - SUM($L826:BW826), $H720 * (BX772 + BX798)), MAX(0, MIN($H720 - SUM($L826:BW826), $H720 *  (BX772 + BX798)))))","v":0},{"$f":" IF(BY$819 = 1, BY746, IF($H720 < 0, MAX($H720 - SUM($L826:BX826), $H720 * (BY772 + BY798)), MAX(0, MIN($H720 - SUM($L826:BX826), $H720 *  (BY772 + BY798)))))","v":0},{"$f":" IF(BZ$819 = 1, BZ746, IF($H720 < 0, MAX($H720 - SUM($L826:BY826), $H720 * (BZ772 + BZ798)), MAX(0, MIN($H720 - SUM($L826:BY826), $H720 *  (BZ772 + BZ798)))))","v":0},{"$f":" IF(CA$819 = 1, CA746, IF($H720 < 0, MAX($H720 - SUM($L826:BZ826), $H720 * (CA772 + CA798)), MAX(0, MIN($H720 - SUM($L826:BZ826), $H720 *  (CA772 + CA798)))))","v":0}]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$40, \"dd mmm yy\") & \" - real - RN\"","v":"Depreciation - capex addition - 01 Apr 99 - real - RN"},null,null,null,"GBP m",null,0,null,{"$f":" IF(M$819 = 1, M747, IF($H721 < 0, MAX($H721 - SUM($L827:L827), $H721 * (M773 + M799)), MAX(0, MIN($H721 - SUM($L827:L827), $H721 *  (M773 + M799)))))","v":0},{"$f":" IF(N$819 = 1, N747, IF($H721 < 0, MAX($H721 - SUM($L827:M827), $H721 * (N773 + N799)), MAX(0, MIN($H721 - SUM($L827:M827), $H721 *  (N773 + N799)))))","v":0},{"$f":" IF(O$819 = 1, O747, IF($H721 < 0, MAX($H721 - SUM($L827:N827), $H721 * (O773 + O799)), MAX(0, MIN($H721 - SUM($L827:N827), $H721 *  (O773 + O799)))))","v":0},{"$f":" IF(P$819 = 1, P747, IF($H721 < 0, MAX($H721 - SUM($L827:O827), $H721 * (P773 + P799)), MAX(0, MIN($H721 - SUM($L827:O827), $H721 *  (P773 + P799)))))","v":0},{"$f":" IF(Q$819 = 1, Q747, IF($H721 < 0, MAX($H721 - SUM($L827:P827), $H721 * (Q773 + Q799)), MAX(0, MIN($H721 - SUM($L827:P827), $H721 *  (Q773 + Q799)))))","v":0},{"$f":" IF(R$819 = 1, R747, IF($H721 < 0, MAX($H721 - SUM($L827:Q827), $H721 * (R773 + R799)), MAX(0, MIN($H721 - SUM($L827:Q827), $H721 *  (R773 + R799)))))","v":0},{"$f":" IF(S$819 = 1, S747, IF($H721 < 0, MAX($H721 - SUM($L827:R827), $H721 * (S773 + S799)), MAX(0, MIN($H721 - SUM($L827:R827), $H721 *  (S773 + S799)))))","v":0},{"$f":" IF(T$819 = 1, T747, IF($H721 < 0, MAX($H721 - SUM($L827:S827), $H721 * (T773 + T799)), MAX(0, MIN($H721 - SUM($L827:S827), $H721 *  (T773 + T799)))))","v":0},{"$f":" IF(U$819 = 1, U747, IF($H721 < 0, MAX($H721 - SUM($L827:T827), $H721 * (U773 + U799)), MAX(0, MIN($H721 - SUM($L827:T827), $H721 *  (U773 + U799)))))","v":0},{"$f":" IF(V$819 = 1, V747, IF($H721 < 0, MAX($H721 - SUM($L827:U827), $H721 * (V773 + V799)), MAX(0, MIN($H721 - SUM($L827:U827), $H721 *  (V773 + V799)))))","v":0},{"$f":" IF(W$819 = 1, W747, IF($H721 < 0, MAX($H721 - SUM($L827:V827), $H721 * (W773 + W799)), MAX(0, MIN($H721 - SUM($L827:V827), $H721 *  (W773 + W799)))))","v":0},{"$f":" IF(X$819 = 1, X747, IF($H721 < 0, MAX($H721 - SUM($L827:W827), $H721 * (X773 + X799)), MAX(0, MIN($H721 - SUM($L827:W827), $H721 *  (X773 + X799)))))","v":0},{"$f":" IF(Y$819 = 1, Y747, IF($H721 < 0, MAX($H721 - SUM($L827:X827), $H721 * (Y773 + Y799)), MAX(0, MIN($H721 - SUM($L827:X827), $H721 *  (Y773 + Y799)))))","v":0},{"$f":" IF(Z$819 = 1, Z747, IF($H721 < 0, MAX($H721 - SUM($L827:Y827), $H721 * (Z773 + Z799)), MAX(0, MIN($H721 - SUM($L827:Y827), $H721 *  (Z773 + Z799)))))","v":0},{"$f":" IF(AA$819 = 1, AA747, IF($H721 < 0, MAX($H721 - SUM($L827:Z827), $H721 * (AA773 + AA799)), MAX(0, MIN($H721 - SUM($L827:Z827), $H721 *  (AA773 + AA799)))))","v":0},{"$f":" IF(AB$819 = 1, AB747, IF($H721 < 0, MAX($H721 - SUM($L827:AA827), $H721 * (AB773 + AB799)), MAX(0, MIN($H721 - SUM($L827:AA827), $H721 *  (AB773 + AB799)))))","v":0},{"$f":" IF(AC$819 = 1, AC747, IF($H721 < 0, MAX($H721 - SUM($L827:AB827), $H721 * (AC773 + AC799)), MAX(0, MIN($H721 - SUM($L827:AB827), $H721 *  (AC773 + AC799)))))","v":0},{"$f":" IF(AD$819 = 1, AD747, IF($H721 < 0, MAX($H721 - SUM($L827:AC827), $H721 * (AD773 + AD799)), MAX(0, MIN($H721 - SUM($L827:AC827), $H721 *  (AD773 + AD799)))))","v":0},{"$f":" IF(AE$819 = 1, AE747, IF($H721 < 0, MAX($H721 - SUM($L827:AD827), $H721 * (AE773 + AE799)), MAX(0, MIN($H721 - SUM($L827:AD827), $H721 *  (AE773 + AE799)))))","v":0},{"$f":" IF(AF$819 = 1, AF747, IF($H721 < 0, MAX($H721 - SUM($L827:AE827), $H721 * (AF773 + AF799)), MAX(0, MIN($H721 - SUM($L827:AE827), $H721 *  (AF773 + AF799)))))","v":0},{"$f":" IF(AG$819 = 1, AG747, IF($H721 < 0, MAX($H721 - SUM($L827:AF827), $H721 * (AG773 + AG799)), MAX(0, MIN($H721 - SUM($L827:AF827), $H721 *  (AG773 + AG799)))))","v":0},{"$f":" IF(AH$819 = 1, AH747, IF($H721 < 0, MAX($H721 - SUM($L827:AG827), $H721 * (AH773 + AH799)), MAX(0, MIN($H721 - SUM($L827:AG827), $H721 *  (AH773 + AH799)))))","v":0},{"$f":" IF(AI$819 = 1, AI747, IF($H721 < 0, MAX($H721 - SUM($L827:AH827), $H721 * (AI773 + AI799)), MAX(0, MIN($H721 - SUM($L827:AH827), $H721 *  (AI773 + AI799)))))","v":0},{"$f":" IF(AJ$819 = 1, AJ747, IF($H721 < 0, MAX($H721 - SUM($L827:AI827), $H721 * (AJ773 + AJ799)), MAX(0, MIN($H721 - SUM($L827:AI827), $H721 *  (AJ773 + AJ799)))))","v":0},{"$f":" IF(AK$819 = 1, AK747, IF($H721 < 0, MAX($H721 - SUM($L827:AJ827), $H721 * (AK773 + AK799)), MAX(0, MIN($H721 - SUM($L827:AJ827), $H721 *  (AK773 + AK799)))))","v":0},{"$f":" IF(AL$819 = 1, AL747, IF($H721 < 0, MAX($H721 - SUM($L827:AK827), $H721 * (AL773 + AL799)), MAX(0, MIN($H721 - SUM($L827:AK827), $H721 *  (AL773 + AL799)))))","v":0},{"$f":" IF(AM$819 = 1, AM747, IF($H721 < 0, MAX($H721 - SUM($L827:AL827), $H721 * (AM773 + AM799)), MAX(0, MIN($H721 - SUM($L827:AL827), $H721 *  (AM773 + AM799)))))","v":0},{"$f":" IF(AN$819 = 1, AN747, IF($H721 < 0, MAX($H721 - SUM($L827:AM827), $H721 * (AN773 + AN799)), MAX(0, MIN($H721 - SUM($L827:AM827), $H721 *  (AN773 + AN799)))))","v":0},{"$f":" IF(AO$819 = 1, AO747, IF($H721 < 0, MAX($H721 - SUM($L827:AN827), $H721 * (AO773 + AO799)), MAX(0, MIN($H721 - SUM($L827:AN827), $H721 *  (AO773 + AO799)))))","v":0},{"$f":" IF(AP$819 = 1, AP747, IF($H721 < 0, MAX($H721 - SUM($L827:AO827), $H721 * (AP773 + AP799)), MAX(0, MIN($H721 - SUM($L827:AO827), $H721 *  (AP773 + AP799)))))","v":0},{"$f":" IF(AQ$819 = 1, AQ747, IF($H721 < 0, MAX($H721 - SUM($L827:AP827), $H721 * (AQ773 + AQ799)), MAX(0, MIN($H721 - SUM($L827:AP827), $H721 *  (AQ773 + AQ799)))))","v":0},{"$f":" IF(AR$819 = 1, AR747, IF($H721 < 0, MAX($H721 - SUM($L827:AQ827), $H721 * (AR773 + AR799)), MAX(0, MIN($H721 - SUM($L827:AQ827), $H721 *  (AR773 + AR799)))))","v":0},{"$f":" IF(AS$819 = 1, AS747, IF($H721 < 0, MAX($H721 - SUM($L827:AR827), $H721 * (AS773 + AS799)), MAX(0, MIN($H721 - SUM($L827:AR827), $H721 *  (AS773 + AS799)))))","v":0},{"$f":" IF(AT$819 = 1, AT747, IF($H721 < 0, MAX($H721 - SUM($L827:AS827), $H721 * (AT773 + AT799)), MAX(0, MIN($H721 - SUM($L827:AS827), $H721 *  (AT773 + AT799)))))","v":0},{"$f":" IF(AU$819 = 1, AU747, IF($H721 < 0, MAX($H721 - SUM($L827:AT827), $H721 * (AU773 + AU799)), MAX(0, MIN($H721 - SUM($L827:AT827), $H721 *  (AU773 + AU799)))))","v":0},{"$f":" IF(AV$819 = 1, AV747, IF($H721 < 0, MAX($H721 - SUM($L827:AU827), $H721 * (AV773 + AV799)), MAX(0, MIN($H721 - SUM($L827:AU827), $H721 *  (AV773 + AV799)))))","v":0},{"$f":" IF(AW$819 = 1, AW747, IF($H721 < 0, MAX($H721 - SUM($L827:AV827), $H721 * (AW773 + AW799)), MAX(0, MIN($H721 - SUM($L827:AV827), $H721 *  (AW773 + AW799)))))","v":0},{"$f":" IF(AX$819 = 1, AX747, IF($H721 < 0, MAX($H721 - SUM($L827:AW827), $H721 * (AX773 + AX799)), MAX(0, MIN($H721 - SUM($L827:AW827), $H721 *  (AX773 + AX799)))))","v":0},{"$f":" IF(AY$819 = 1, AY747, IF($H721 < 0, MAX($H721 - SUM($L827:AX827), $H721 * (AY773 + AY799)), MAX(0, MIN($H721 - SUM($L827:AX827), $H721 *  (AY773 + AY799)))))","v":0},{"$f":" IF(AZ$819 = 1, AZ747, IF($H721 < 0, MAX($H721 - SUM($L827:AY827), $H721 * (AZ773 + AZ799)), MAX(0, MIN($H721 - SUM($L827:AY827), $H721 *  (AZ773 + AZ799)))))","v":0},{"$f":" IF(BA$819 = 1, BA747, IF($H721 < 0, MAX($H721 - SUM($L827:AZ827), $H721 * (BA773 + BA799)), MAX(0, MIN($H721 - SUM($L827:AZ827), $H721 *  (BA773 + BA799)))))","v":0},{"$f":" IF(BB$819 = 1, BB747, IF($H721 < 0, MAX($H721 - SUM($L827:BA827), $H721 * (BB773 + BB799)), MAX(0, MIN($H721 - SUM($L827:BA827), $H721 *  (BB773 + BB799)))))","v":0},{"$f":" IF(BC$819 = 1, BC747, IF($H721 < 0, MAX($H721 - SUM($L827:BB827), $H721 * (BC773 + BC799)), MAX(0, MIN($H721 - SUM($L827:BB827), $H721 *  (BC773 + BC799)))))","v":0},{"$f":" IF(BD$819 = 1, BD747, IF($H721 < 0, MAX($H721 - SUM($L827:BC827), $H721 * (BD773 + BD799)), MAX(0, MIN($H721 - SUM($L827:BC827), $H721 *  (BD773 + BD799)))))","v":0},{"$f":" IF(BE$819 = 1, BE747, IF($H721 < 0, MAX($H721 - SUM($L827:BD827), $H721 * (BE773 + BE799)), MAX(0, MIN($H721 - SUM($L827:BD827), $H721 *  (BE773 + BE799)))))","v":0},{"$f":" IF(BF$819 = 1, BF747, IF($H721 < 0, MAX($H721 - SUM($L827:BE827), $H721 * (BF773 + BF799)), MAX(0, MIN($H721 - SUM($L827:BE827), $H721 *  (BF773 + BF799)))))","v":0},{"$f":" IF(BG$819 = 1, BG747, IF($H721 < 0, MAX($H721 - SUM($L827:BF827), $H721 * (BG773 + BG799)), MAX(0, MIN($H721 - SUM($L827:BF827), $H721 *  (BG773 + BG799)))))","v":0},{"$f":" IF(BH$819 = 1, BH747, IF($H721 < 0, MAX($H721 - SUM($L827:BG827), $H721 * (BH773 + BH799)), MAX(0, MIN($H721 - SUM($L827:BG827), $H721 *  (BH773 + BH799)))))","v":0},{"$f":" IF(BI$819 = 1, BI747, IF($H721 < 0, MAX($H721 - SUM($L827:BH827), $H721 * (BI773 + BI799)), MAX(0, MIN($H721 - SUM($L827:BH827), $H721 *  (BI773 + BI799)))))","v":0},{"$f":" IF(BJ$819 = 1, BJ747, IF($H721 < 0, MAX($H721 - SUM($L827:BI827), $H721 * (BJ773 + BJ799)), MAX(0, MIN($H721 - SUM($L827:BI827), $H721 *  (BJ773 + BJ799)))))","v":0},{"$f":" IF(BK$819 = 1, BK747, IF($H721 < 0, MAX($H721 - SUM($L827:BJ827), $H721 * (BK773 + BK799)), MAX(0, MIN($H721 - SUM($L827:BJ827), $H721 *  (BK773 + BK799)))))","v":0},{"$f":" IF(BL$819 = 1, BL747, IF($H721 < 0, MAX($H721 - SUM($L827:BK827), $H721 * (BL773 + BL799)), MAX(0, MIN($H721 - SUM($L827:BK827), $H721 *  (BL773 + BL799)))))","v":0},{"$f":" IF(BM$819 = 1, BM747, IF($H721 < 0, MAX($H721 - SUM($L827:BL827), $H721 * (BM773 + BM799)), MAX(0, MIN($H721 - SUM($L827:BL827), $H721 *  (BM773 + BM799)))))","v":0},{"$f":" IF(BN$819 = 1, BN747, IF($H721 < 0, MAX($H721 - SUM($L827:BM827), $H721 * (BN773 + BN799)), MAX(0, MIN($H721 - SUM($L827:BM827), $H721 *  (BN773 + BN799)))))","v":0},{"$f":" IF(BO$819 = 1, BO747, IF($H721 < 0, MAX($H721 - SUM($L827:BN827), $H721 * (BO773 + BO799)), MAX(0, MIN($H721 - SUM($L827:BN827), $H721 *  (BO773 + BO799)))))","v":0},{"$f":" IF(BP$819 = 1, BP747, IF($H721 < 0, MAX($H721 - SUM($L827:BO827), $H721 * (BP773 + BP799)), MAX(0, MIN($H721 - SUM($L827:BO827), $H721 *  (BP773 + BP799)))))","v":0},{"$f":" IF(BQ$819 = 1, BQ747, IF($H721 < 0, MAX($H721 - SUM($L827:BP827), $H721 * (BQ773 + BQ799)), MAX(0, MIN($H721 - SUM($L827:BP827), $H721 *  (BQ773 + BQ799)))))","v":0},{"$f":" IF(BR$819 = 1, BR747, IF($H721 < 0, MAX($H721 - SUM($L827:BQ827), $H721 * (BR773 + BR799)), MAX(0, MIN($H721 - SUM($L827:BQ827), $H721 *  (BR773 + BR799)))))","v":0},{"$f":" IF(BS$819 = 1, BS747, IF($H721 < 0, MAX($H721 - SUM($L827:BR827), $H721 * (BS773 + BS799)), MAX(0, MIN($H721 - SUM($L827:BR827), $H721 *  (BS773 + BS799)))))","v":0},{"$f":" IF(BT$819 = 1, BT747, IF($H721 < 0, MAX($H721 - SUM($L827:BS827), $H721 * (BT773 + BT799)), MAX(0, MIN($H721 - SUM($L827:BS827), $H721 *  (BT773 + BT799)))))","v":0},{"$f":" IF(BU$819 = 1, BU747, IF($H721 < 0, MAX($H721 - SUM($L827:BT827), $H721 * (BU773 + BU799)), MAX(0, MIN($H721 - SUM($L827:BT827), $H721 *  (BU773 + BU799)))))","v":0},{"$f":" IF(BV$819 = 1, BV747, IF($H721 < 0, MAX($H721 - SUM($L827:BU827), $H721 * (BV773 + BV799)), MAX(0, MIN($H721 - SUM($L827:BU827), $H721 *  (BV773 + BV799)))))","v":0},{"$f":" IF(BW$819 = 1, BW747, IF($H721 < 0, MAX($H721 - SUM($L827:BV827), $H721 * (BW773 + BW799)), MAX(0, MIN($H721 - SUM($L827:BV827), $H721 *  (BW773 + BW799)))))","v":0},{"$f":" IF(BX$819 = 1, BX747, IF($H721 < 0, MAX($H721 - SUM($L827:BW827), $H721 * (BX773 + BX799)), MAX(0, MIN($H721 - SUM($L827:BW827), $H721 *  (BX773 + BX799)))))","v":0},{"$f":" IF(BY$819 = 1, BY747, IF($H721 < 0, MAX($H721 - SUM($L827:BX827), $H721 * (BY773 + BY799)), MAX(0, MIN($H721 - SUM($L827:BX827), $H721 *  (BY773 + BY799)))))","v":0},{"$f":" IF(BZ$819 = 1, BZ747, IF($H721 < 0, MAX($H721 - SUM($L827:BY827), $H721 * (BZ773 + BZ799)), MAX(0, MIN($H721 - SUM($L827:BY827), $H721 *  (BZ773 + BZ799)))))","v":0},{"$f":" IF(CA$819 = 1, CA747, IF($H721 < 0, MAX($H721 - SUM($L827:BZ827), $H721 * (CA773 + CA799)), MAX(0, MIN($H721 - SUM($L827:BZ827), $H721 *  (CA773 + CA799)))))","v":0}]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$41, \"dd mmm yy\") & \" - real - RN\"","v":"Depreciation - capex addition - 01 Apr 00 - real - RN"},null,null,null,"GBP m",null,0,null,{"$f":" IF(M$819 = 1, M748, IF($H722 < 0, MAX($H722 - SUM($L828:L828), $H722 * (M774 + M800)), MAX(0, MIN($H722 - SUM($L828:L828), $H722 *  (M774 + M800)))))","v":0},{"$f":" IF(N$819 = 1, N748, IF($H722 < 0, MAX($H722 - SUM($L828:M828), $H722 * (N774 + N800)), MAX(0, MIN($H722 - SUM($L828:M828), $H722 *  (N774 + N800)))))","v":0},{"$f":" IF(O$819 = 1, O748, IF($H722 < 0, MAX($H722 - SUM($L828:N828), $H722 * (O774 + O800)), MAX(0, MIN($H722 - SUM($L828:N828), $H722 *  (O774 + O800)))))","v":0},{"$f":" IF(P$819 = 1, P748, IF($H722 < 0, MAX($H722 - SUM($L828:O828), $H722 * (P774 + P800)), MAX(0, MIN($H722 - SUM($L828:O828), $H722 *  (P774 + P800)))))","v":0},{"$f":" IF(Q$819 = 1, Q748, IF($H722 < 0, MAX($H722 - SUM($L828:P828), $H722 * (Q774 + Q800)), MAX(0, MIN($H722 - SUM($L828:P828), $H722 *  (Q774 + Q800)))))","v":0},{"$f":" IF(R$819 = 1, R748, IF($H722 < 0, MAX($H722 - SUM($L828:Q828), $H722 * (R774 + R800)), MAX(0, MIN($H722 - SUM($L828:Q828), $H722 *  (R774 + R800)))))","v":0},{"$f":" IF(S$819 = 1, S748, IF($H722 < 0, MAX($H722 - SUM($L828:R828), $H722 * (S774 + S800)), MAX(0, MIN($H722 - SUM($L828:R828), $H722 *  (S774 + S800)))))","v":0},{"$f":" IF(T$819 = 1, T748, IF($H722 < 0, MAX($H722 - SUM($L828:S828), $H722 * (T774 + T800)), MAX(0, MIN($H722 - SUM($L828:S828), $H722 *  (T774 + T800)))))","v":0},{"$f":" IF(U$819 = 1, U748, IF($H722 < 0, MAX($H722 - SUM($L828:T828), $H722 * (U774 + U800)), MAX(0, MIN($H722 - SUM($L828:T828), $H722 *  (U774 + U800)))))","v":0},{"$f":" IF(V$819 = 1, V748, IF($H722 < 0, MAX($H722 - SUM($L828:U828), $H722 * (V774 + V800)), MAX(0, MIN($H722 - SUM($L828:U828), $H722 *  (V774 + V800)))))","v":0},{"$f":" IF(W$819 = 1, W748, IF($H722 < 0, MAX($H722 - SUM($L828:V828), $H722 * (W774 + W800)), MAX(0, MIN($H722 - SUM($L828:V828), $H722 *  (W774 + W800)))))","v":0},{"$f":" IF(X$819 = 1, X748, IF($H722 < 0, MAX($H722 - SUM($L828:W828), $H722 * (X774 + X800)), MAX(0, MIN($H722 - SUM($L828:W828), $H722 *  (X774 + X800)))))","v":0},{"$f":" IF(Y$819 = 1, Y748, IF($H722 < 0, MAX($H722 - SUM($L828:X828), $H722 * (Y774 + Y800)), MAX(0, MIN($H722 - SUM($L828:X828), $H722 *  (Y774 + Y800)))))","v":0},{"$f":" IF(Z$819 = 1, Z748, IF($H722 < 0, MAX($H722 - SUM($L828:Y828), $H722 * (Z774 + Z800)), MAX(0, MIN($H722 - SUM($L828:Y828), $H722 *  (Z774 + Z800)))))","v":0},{"$f":" IF(AA$819 = 1, AA748, IF($H722 < 0, MAX($H722 - SUM($L828:Z828), $H722 * (AA774 + AA800)), MAX(0, MIN($H722 - SUM($L828:Z828), $H722 *  (AA774 + AA800)))))","v":0},{"$f":" IF(AB$819 = 1, AB748, IF($H722 < 0, MAX($H722 - SUM($L828:AA828), $H722 * (AB774 + AB800)), MAX(0, MIN($H722 - SUM($L828:AA828), $H722 *  (AB774 + AB800)))))","v":0},{"$f":" IF(AC$819 = 1, AC748, IF($H722 < 0, MAX($H722 - SUM($L828:AB828), $H722 * (AC774 + AC800)), MAX(0, MIN($H722 - SUM($L828:AB828), $H722 *  (AC774 + AC800)))))","v":0},{"$f":" IF(AD$819 = 1, AD748, IF($H722 < 0, MAX($H722 - SUM($L828:AC828), $H722 * (AD774 + AD800)), MAX(0, MIN($H722 - SUM($L828:AC828), $H722 *  (AD774 + AD800)))))","v":0},{"$f":" IF(AE$819 = 1, AE748, IF($H722 < 0, MAX($H722 - SUM($L828:AD828), $H722 * (AE774 + AE800)), MAX(0, MIN($H722 - SUM($L828:AD828), $H722 *  (AE774 + AE800)))))","v":0},{"$f":" IF(AF$819 = 1, AF748, IF($H722 < 0, MAX($H722 - SUM($L828:AE828), $H722 * (AF774 + AF800)), MAX(0, MIN($H722 - SUM($L828:AE828), $H722 *  (AF774 + AF800)))))","v":0},{"$f":" IF(AG$819 = 1, AG748, IF($H722 < 0, MAX($H722 - SUM($L828:AF828), $H722 * (AG774 + AG800)), MAX(0, MIN($H722 - SUM($L828:AF828), $H722 *  (AG774 + AG800)))))","v":0},{"$f":" IF(AH$819 = 1, AH748, IF($H722 < 0, MAX($H722 - SUM($L828:AG828), $H722 * (AH774 + AH800)), MAX(0, MIN($H722 - SUM($L828:AG828), $H722 *  (AH774 + AH800)))))","v":0},{"$f":" IF(AI$819 = 1, AI748, IF($H722 < 0, MAX($H722 - SUM($L828:AH828), $H722 * (AI774 + AI800)), MAX(0, MIN($H722 - SUM($L828:AH828), $H722 *  (AI774 + AI800)))))","v":0},{"$f":" IF(AJ$819 = 1, AJ748, IF($H722 < 0, MAX($H722 - SUM($L828:AI828), $H722 * (AJ774 + AJ800)), MAX(0, MIN($H722 - SUM($L828:AI828), $H722 *  (AJ774 + AJ800)))))","v":0},{"$f":" IF(AK$819 = 1, AK748, IF($H722 < 0, MAX($H722 - SUM($L828:AJ828), $H722 * (AK774 + AK800)), MAX(0, MIN($H722 - SUM($L828:AJ828), $H722 *  (AK774 + AK800)))))","v":0},{"$f":" IF(AL$819 = 1, AL748, IF($H722 < 0, MAX($H722 - SUM($L828:AK828), $H722 * (AL774 + AL800)), MAX(0, MIN($H722 - SUM($L828:AK828), $H722 *  (AL774 + AL800)))))","v":0},{"$f":" IF(AM$819 = 1, AM748, IF($H722 < 0, MAX($H722 - SUM($L828:AL828), $H722 * (AM774 + AM800)), MAX(0, MIN($H722 - SUM($L828:AL828), $H722 *  (AM774 + AM800)))))","v":0},{"$f":" IF(AN$819 = 1, AN748, IF($H722 < 0, MAX($H722 - SUM($L828:AM828), $H722 * (AN774 + AN800)), MAX(0, MIN($H722 - SUM($L828:AM828), $H722 *  (AN774 + AN800)))))","v":0},{"$f":" IF(AO$819 = 1, AO748, IF($H722 < 0, MAX($H722 - SUM($L828:AN828), $H722 * (AO774 + AO800)), MAX(0, MIN($H722 - SUM($L828:AN828), $H722 *  (AO774 + AO800)))))","v":0},{"$f":" IF(AP$819 = 1, AP748, IF($H722 < 0, MAX($H722 - SUM($L828:AO828), $H722 * (AP774 + AP800)), MAX(0, MIN($H722 - SUM($L828:AO828), $H722 *  (AP774 + AP800)))))","v":0},{"$f":" IF(AQ$819 = 1, AQ748, IF($H722 < 0, MAX($H722 - SUM($L828:AP828), $H722 * (AQ774 + AQ800)), MAX(0, MIN($H722 - SUM($L828:AP828), $H722 *  (AQ774 + AQ800)))))","v":0},{"$f":" IF(AR$819 = 1, AR748, IF($H722 < 0, MAX($H722 - SUM($L828:AQ828), $H722 * (AR774 + AR800)), MAX(0, MIN($H722 - SUM($L828:AQ828), $H722 *  (AR774 + AR800)))))","v":0},{"$f":" IF(AS$819 = 1, AS748, IF($H722 < 0, MAX($H722 - SUM($L828:AR828), $H722 * (AS774 + AS800)), MAX(0, MIN($H722 - SUM($L828:AR828), $H722 *  (AS774 + AS800)))))","v":0},{"$f":" IF(AT$819 = 1, AT748, IF($H722 < 0, MAX($H722 - SUM($L828:AS828), $H722 * (AT774 + AT800)), MAX(0, MIN($H722 - SUM($L828:AS828), $H722 *  (AT774 + AT800)))))","v":0},{"$f":" IF(AU$819 = 1, AU748, IF($H722 < 0, MAX($H722 - SUM($L828:AT828), $H722 * (AU774 + AU800)), MAX(0, MIN($H722 - SUM($L828:AT828), $H722 *  (AU774 + AU800)))))","v":0},{"$f":" IF(AV$819 = 1, AV748, IF($H722 < 0, MAX($H722 - SUM($L828:AU828), $H722 * (AV774 + AV800)), MAX(0, MIN($H722 - SUM($L828:AU828), $H722 *  (AV774 + AV800)))))","v":0},{"$f":" IF(AW$819 = 1, AW748, IF($H722 < 0, MAX($H722 - SUM($L828:AV828), $H722 * (AW774 + AW800)), MAX(0, MIN($H722 - SUM($L828:AV828), $H722 *  (AW774 + AW800)))))","v":0},{"$f":" IF(AX$819 = 1, AX748, IF($H722 < 0, MAX($H722 - SUM($L828:AW828), $H722 * (AX774 + AX800)), MAX(0, MIN($H722 - SUM($L828:AW828), $H722 *  (AX774 + AX800)))))","v":0},{"$f":" IF(AY$819 = 1, AY748, IF($H722 < 0, MAX($H722 - SUM($L828:AX828), $H722 * (AY774 + AY800)), MAX(0, MIN($H722 - SUM($L828:AX828), $H722 *  (AY774 + AY800)))))","v":0},{"$f":" IF(AZ$819 = 1, AZ748, IF($H722 < 0, MAX($H722 - SUM($L828:AY828), $H722 * (AZ774 + AZ800)), MAX(0, MIN($H722 - SUM($L828:AY828), $H722 *  (AZ774 + AZ800)))))","v":0},{"$f":" IF(BA$819 = 1, BA748, IF($H722 < 0, MAX($H722 - SUM($L828:AZ828), $H722 * (BA774 + BA800)), MAX(0, MIN($H722 - SUM($L828:AZ828), $H722 *  (BA774 + BA800)))))","v":0},{"$f":" IF(BB$819 = 1, BB748, IF($H722 < 0, MAX($H722 - SUM($L828:BA828), $H722 * (BB774 + BB800)), MAX(0, MIN($H722 - SUM($L828:BA828), $H722 *  (BB774 + BB800)))))","v":0},{"$f":" IF(BC$819 = 1, BC748, IF($H722 < 0, MAX($H722 - SUM($L828:BB828), $H722 * (BC774 + BC800)), MAX(0, MIN($H722 - SUM($L828:BB828), $H722 *  (BC774 + BC800)))))","v":0},{"$f":" IF(BD$819 = 1, BD748, IF($H722 < 0, MAX($H722 - SUM($L828:BC828), $H722 * (BD774 + BD800)), MAX(0, MIN($H722 - SUM($L828:BC828), $H722 *  (BD774 + BD800)))))","v":0},{"$f":" IF(BE$819 = 1, BE748, IF($H722 < 0, MAX($H722 - SUM($L828:BD828), $H722 * (BE774 + BE800)), MAX(0, MIN($H722 - SUM($L828:BD828), $H722 *  (BE774 + BE800)))))","v":0},{"$f":" IF(BF$819 = 1, BF748, IF($H722 < 0, MAX($H722 - SUM($L828:BE828), $H722 * (BF774 + BF800)), MAX(0, MIN($H722 - SUM($L828:BE828), $H722 *  (BF774 + BF800)))))","v":0},{"$f":" IF(BG$819 = 1, BG748, IF($H722 < 0, MAX($H722 - SUM($L828:BF828), $H722 * (BG774 + BG800)), MAX(0, MIN($H722 - SUM($L828:BF828), $H722 *  (BG774 + BG800)))))","v":0},{"$f":" IF(BH$819 = 1, BH748, IF($H722 < 0, MAX($H722 - SUM($L828:BG828), $H722 * (BH774 + BH800)), MAX(0, MIN($H722 - SUM($L828:BG828), $H722 *  (BH774 + BH800)))))","v":0},{"$f":" IF(BI$819 = 1, BI748, IF($H722 < 0, MAX($H722 - SUM($L828:BH828), $H722 * (BI774 + BI800)), MAX(0, MIN($H722 - SUM($L828:BH828), $H722 *  (BI774 + BI800)))))","v":0},{"$f":" IF(BJ$819 = 1, BJ748, IF($H722 < 0, MAX($H722 - SUM($L828:BI828), $H722 * (BJ774 + BJ800)), MAX(0, MIN($H722 - SUM($L828:BI828), $H722 *  (BJ774 + BJ800)))))","v":0},{"$f":" IF(BK$819 = 1, BK748, IF($H722 < 0, MAX($H722 - SUM($L828:BJ828), $H722 * (BK774 + BK800)), MAX(0, MIN($H722 - SUM($L828:BJ828), $H722 *  (BK774 + BK800)))))","v":0},{"$f":" IF(BL$819 = 1, BL748, IF($H722 < 0, MAX($H722 - SUM($L828:BK828), $H722 * (BL774 + BL800)), MAX(0, MIN($H722 - SUM($L828:BK828), $H722 *  (BL774 + BL800)))))","v":0},{"$f":" IF(BM$819 = 1, BM748, IF($H722 < 0, MAX($H722 - SUM($L828:BL828), $H722 * (BM774 + BM800)), MAX(0, MIN($H722 - SUM($L828:BL828), $H722 *  (BM774 + BM800)))))","v":0},{"$f":" IF(BN$819 = 1, BN748, IF($H722 < 0, MAX($H722 - SUM($L828:BM828), $H722 * (BN774 + BN800)), MAX(0, MIN($H722 - SUM($L828:BM828), $H722 *  (BN774 + BN800)))))","v":0},{"$f":" IF(BO$819 = 1, BO748, IF($H722 < 0, MAX($H722 - SUM($L828:BN828), $H722 * (BO774 + BO800)), MAX(0, MIN($H722 - SUM($L828:BN828), $H722 *  (BO774 + BO800)))))","v":0},{"$f":" IF(BP$819 = 1, BP748, IF($H722 < 0, MAX($H722 - SUM($L828:BO828), $H722 * (BP774 + BP800)), MAX(0, MIN($H722 - SUM($L828:BO828), $H722 *  (BP774 + BP800)))))","v":0},{"$f":" IF(BQ$819 = 1, BQ748, IF($H722 < 0, MAX($H722 - SUM($L828:BP828), $H722 * (BQ774 + BQ800)), MAX(0, MIN($H722 - SUM($L828:BP828), $H722 *  (BQ774 + BQ800)))))","v":0},{"$f":" IF(BR$819 = 1, BR748, IF($H722 < 0, MAX($H722 - SUM($L828:BQ828), $H722 * (BR774 + BR800)), MAX(0, MIN($H722 - SUM($L828:BQ828), $H722 *  (BR774 + BR800)))))","v":0},{"$f":" IF(BS$819 = 1, BS748, IF($H722 < 0, MAX($H722 - SUM($L828:BR828), $H722 * (BS774 + BS800)), MAX(0, MIN($H722 - SUM($L828:BR828), $H722 *  (BS774 + BS800)))))","v":0},{"$f":" IF(BT$819 = 1, BT748, IF($H722 < 0, MAX($H722 - SUM($L828:BS828), $H722 * (BT774 + BT800)), MAX(0, MIN($H722 - SUM($L828:BS828), $H722 *  (BT774 + BT800)))))","v":0},{"$f":" IF(BU$819 = 1, BU748, IF($H722 < 0, MAX($H722 - SUM($L828:BT828), $H722 * (BU774 + BU800)), MAX(0, MIN($H722 - SUM($L828:BT828), $H722 *  (BU774 + BU800)))))","v":0},{"$f":" IF(BV$819 = 1, BV748, IF($H722 < 0, MAX($H722 - SUM($L828:BU828), $H722 * (BV774 + BV800)), MAX(0, MIN($H722 - SUM($L828:BU828), $H722 *  (BV774 + BV800)))))","v":0},{"$f":" IF(BW$819 = 1, BW748, IF($H722 < 0, MAX($H722 - SUM($L828:BV828), $H722 * (BW774 + BW800)), MAX(0, MIN($H722 - SUM($L828:BV828), $H722 *  (BW774 + BW800)))))","v":0},{"$f":" IF(BX$819 = 1, BX748, IF($H722 < 0, MAX($H722 - SUM($L828:BW828), $H722 * (BX774 + BX800)), MAX(0, MIN($H722 - SUM($L828:BW828), $H722 *  (BX774 + BX800)))))","v":0},{"$f":" IF(BY$819 = 1, BY748, IF($H722 < 0, MAX($H722 - SUM($L828:BX828), $H722 * (BY774 + BY800)), MAX(0, MIN($H722 - SUM($L828:BX828), $H722 *  (BY774 + BY800)))))","v":0},{"$f":" IF(BZ$819 = 1, BZ748, IF($H722 < 0, MAX($H722 - SUM($L828:BY828), $H722 * (BZ774 + BZ800)), MAX(0, MIN($H722 - SUM($L828:BY828), $H722 *  (BZ774 + BZ800)))))","v":0},{"$f":" IF(CA$819 = 1, CA748, IF($H722 < 0, MAX($H722 - SUM($L828:BZ828), $H722 * (CA774 + CA800)), MAX(0, MIN($H722 - SUM($L828:BZ828), $H722 *  (CA774 + CA800)))))","v":0}]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$42, \"dd mmm yy\") & \" - real - RN\"","v":"Depreciation - capex addition - 01 Apr 01 - real - RN"},null,null,null,"GBP m",null,0,null,{"$f":" IF(M$819 = 1, M749, IF($H723 < 0, MAX($H723 - SUM($L829:L829), $H723 * (M775 + M801)), MAX(0, MIN($H723 - SUM($L829:L829), $H723 *  (M775 + M801)))))","v":0},{"$f":" IF(N$819 = 1, N749, IF($H723 < 0, MAX($H723 - SUM($L829:M829), $H723 * (N775 + N801)), MAX(0, MIN($H723 - SUM($L829:M829), $H723 *  (N775 + N801)))))","v":0},{"$f":" IF(O$819 = 1, O749, IF($H723 < 0, MAX($H723 - SUM($L829:N829), $H723 * (O775 + O801)), MAX(0, MIN($H723 - SUM($L829:N829), $H723 *  (O775 + O801)))))","v":0},{"$f":" IF(P$819 = 1, P749, IF($H723 < 0, MAX($H723 - SUM($L829:O829), $H723 * (P775 + P801)), MAX(0, MIN($H723 - SUM($L829:O829), $H723 *  (P775 + P801)))))","v":0},{"$f":" IF(Q$819 = 1, Q749, IF($H723 < 0, MAX($H723 - SUM($L829:P829), $H723 * (Q775 + Q801)), MAX(0, MIN($H723 - SUM($L829:P829), $H723 *  (Q775 + Q801)))))","v":0},{"$f":" IF(R$819 = 1, R749, IF($H723 < 0, MAX($H723 - SUM($L829:Q829), $H723 * (R775 + R801)), MAX(0, MIN($H723 - SUM($L829:Q829), $H723 *  (R775 + R801)))))","v":0},{"$f":" IF(S$819 = 1, S749, IF($H723 < 0, MAX($H723 - SUM($L829:R829), $H723 * (S775 + S801)), MAX(0, MIN($H723 - SUM($L829:R829), $H723 *  (S775 + S801)))))","v":0},{"$f":" IF(T$819 = 1, T749, IF($H723 < 0, MAX($H723 - SUM($L829:S829), $H723 * (T775 + T801)), MAX(0, MIN($H723 - SUM($L829:S829), $H723 *  (T775 + T801)))))","v":0},{"$f":" IF(U$819 = 1, U749, IF($H723 < 0, MAX($H723 - SUM($L829:T829), $H723 * (U775 + U801)), MAX(0, MIN($H723 - SUM($L829:T829), $H723 *  (U775 + U801)))))","v":0},{"$f":" IF(V$819 = 1, V749, IF($H723 < 0, MAX($H723 - SUM($L829:U829), $H723 * (V775 + V801)), MAX(0, MIN($H723 - SUM($L829:U829), $H723 *  (V775 + V801)))))","v":0},{"$f":" IF(W$819 = 1, W749, IF($H723 < 0, MAX($H723 - SUM($L829:V829), $H723 * (W775 + W801)), MAX(0, MIN($H723 - SUM($L829:V829), $H723 *  (W775 + W801)))))","v":0},{"$f":" IF(X$819 = 1, X749, IF($H723 < 0, MAX($H723 - SUM($L829:W829), $H723 * (X775 + X801)), MAX(0, MIN($H723 - SUM($L829:W829), $H723 *  (X775 + X801)))))","v":0},{"$f":" IF(Y$819 = 1, Y749, IF($H723 < 0, MAX($H723 - SUM($L829:X829), $H723 * (Y775 + Y801)), MAX(0, MIN($H723 - SUM($L829:X829), $H723 *  (Y775 + Y801)))))","v":0},{"$f":" IF(Z$819 = 1, Z749, IF($H723 < 0, MAX($H723 - SUM($L829:Y829), $H723 * (Z775 + Z801)), MAX(0, MIN($H723 - SUM($L829:Y829), $H723 *  (Z775 + Z801)))))","v":0},{"$f":" IF(AA$819 = 1, AA749, IF($H723 < 0, MAX($H723 - SUM($L829:Z829), $H723 * (AA775 + AA801)), MAX(0, MIN($H723 - SUM($L829:Z829), $H723 *  (AA775 + AA801)))))","v":0},{"$f":" IF(AB$819 = 1, AB749, IF($H723 < 0, MAX($H723 - SUM($L829:AA829), $H723 * (AB775 + AB801)), MAX(0, MIN($H723 - SUM($L829:AA829), $H723 *  (AB775 + AB801)))))","v":0},{"$f":" IF(AC$819 = 1, AC749, IF($H723 < 0, MAX($H723 - SUM($L829:AB829), $H723 * (AC775 + AC801)), MAX(0, MIN($H723 - SUM($L829:AB829), $H723 *  (AC775 + AC801)))))","v":0},{"$f":" IF(AD$819 = 1, AD749, IF($H723 < 0, MAX($H723 - SUM($L829:AC829), $H723 * (AD775 + AD801)), MAX(0, MIN($H723 - SUM($L829:AC829), $H723 *  (AD775 + AD801)))))","v":0},{"$f":" IF(AE$819 = 1, AE749, IF($H723 < 0, MAX($H723 - SUM($L829:AD829), $H723 * (AE775 + AE801)), MAX(0, MIN($H723 - SUM($L829:AD829), $H723 *  (AE775 + AE801)))))","v":0},{"$f":" IF(AF$819 = 1, AF749, IF($H723 < 0, MAX($H723 - SUM($L829:AE829), $H723 * (AF775 + AF801)), MAX(0, MIN($H723 - SUM($L829:AE829), $H723 *  (AF775 + AF801)))))","v":0},{"$f":" IF(AG$819 = 1, AG749, IF($H723 < 0, MAX($H723 - SUM($L829:AF829), $H723 * (AG775 + AG801)), MAX(0, MIN($H723 - SUM($L829:AF829), $H723 *  (AG775 + AG801)))))","v":0},{"$f":" IF(AH$819 = 1, AH749, IF($H723 < 0, MAX($H723 - SUM($L829:AG829), $H723 * (AH775 + AH801)), MAX(0, MIN($H723 - SUM($L829:AG829), $H723 *  (AH775 + AH801)))))","v":0},{"$f":" IF(AI$819 = 1, AI749, IF($H723 < 0, MAX($H723 - SUM($L829:AH829), $H723 * (AI775 + AI801)), MAX(0, MIN($H723 - SUM($L829:AH829), $H723 *  (AI775 + AI801)))))","v":0},{"$f":" IF(AJ$819 = 1, AJ749, IF($H723 < 0, MAX($H723 - SUM($L829:AI829), $H723 * (AJ775 + AJ801)), MAX(0, MIN($H723 - SUM($L829:AI829), $H723 *  (AJ775 + AJ801)))))","v":0},{"$f":" IF(AK$819 = 1, AK749, IF($H723 < 0, MAX($H723 - SUM($L829:AJ829), $H723 * (AK775 + AK801)), MAX(0, MIN($H723 - SUM($L829:AJ829), $H723 *  (AK775 + AK801)))))","v":0},{"$f":" IF(AL$819 = 1, AL749, IF($H723 < 0, MAX($H723 - SUM($L829:AK829), $H723 * (AL775 + AL801)), MAX(0, MIN($H723 - SUM($L829:AK829), $H723 *  (AL775 + AL801)))))","v":0},{"$f":" IF(AM$819 = 1, AM749, IF($H723 < 0, MAX($H723 - SUM($L829:AL829), $H723 * (AM775 + AM801)), MAX(0, MIN($H723 - SUM($L829:AL829), $H723 *  (AM775 + AM801)))))","v":0},{"$f":" IF(AN$819 = 1, AN749, IF($H723 < 0, MAX($H723 - SUM($L829:AM829), $H723 * (AN775 + AN801)), MAX(0, MIN($H723 - SUM($L829:AM829), $H723 *  (AN775 + AN801)))))","v":0},{"$f":" IF(AO$819 = 1, AO749, IF($H723 < 0, MAX($H723 - SUM($L829:AN829), $H723 * (AO775 + AO801)), MAX(0, MIN($H723 - SUM($L829:AN829), $H723 *  (AO775 + AO801)))))","v":0},{"$f":" IF(AP$819 = 1, AP749, IF($H723 < 0, MAX($H723 - SUM($L829:AO829), $H723 * (AP775 + AP801)), MAX(0, MIN($H723 - SUM($L829:AO829), $H723 *  (AP775 + AP801)))))","v":0},{"$f":" IF(AQ$819 = 1, AQ749, IF($H723 < 0, MAX($H723 - SUM($L829:AP829), $H723 * (AQ775 + AQ801)), MAX(0, MIN($H723 - SUM($L829:AP829), $H723 *  (AQ775 + AQ801)))))","v":0},{"$f":" IF(AR$819 = 1, AR749, IF($H723 < 0, MAX($H723 - SUM($L829:AQ829), $H723 * (AR775 + AR801)), MAX(0, MIN($H723 - SUM($L829:AQ829), $H723 *  (AR775 + AR801)))))","v":0},{"$f":" IF(AS$819 = 1, AS749, IF($H723 < 0, MAX($H723 - SUM($L829:AR829), $H723 * (AS775 + AS801)), MAX(0, MIN($H723 - SUM($L829:AR829), $H723 *  (AS775 + AS801)))))","v":0},{"$f":" IF(AT$819 = 1, AT749, IF($H723 < 0, MAX($H723 - SUM($L829:AS829), $H723 * (AT775 + AT801)), MAX(0, MIN($H723 - SUM($L829:AS829), $H723 *  (AT775 + AT801)))))","v":0},{"$f":" IF(AU$819 = 1, AU749, IF($H723 < 0, MAX($H723 - SUM($L829:AT829), $H723 * (AU775 + AU801)), MAX(0, MIN($H723 - SUM($L829:AT829), $H723 *  (AU775 + AU801)))))","v":0},{"$f":" IF(AV$819 = 1, AV749, IF($H723 < 0, MAX($H723 - SUM($L829:AU829), $H723 * (AV775 + AV801)), MAX(0, MIN($H723 - SUM($L829:AU829), $H723 *  (AV775 + AV801)))))","v":0},{"$f":" IF(AW$819 = 1, AW749, IF($H723 < 0, MAX($H723 - SUM($L829:AV829), $H723 * (AW775 + AW801)), MAX(0, MIN($H723 - SUM($L829:AV829), $H723 *  (AW775 + AW801)))))","v":0},{"$f":" IF(AX$819 = 1, AX749, IF($H723 < 0, MAX($H723 - SUM($L829:AW829), $H723 * (AX775 + AX801)), MAX(0, MIN($H723 - SUM($L829:AW829), $H723 *  (AX775 + AX801)))))","v":0},{"$f":" IF(AY$819 = 1, AY749, IF($H723 < 0, MAX($H723 - SUM($L829:AX829), $H723 * (AY775 + AY801)), MAX(0, MIN($H723 - SUM($L829:AX829), $H723 *  (AY775 + AY801)))))","v":0},{"$f":" IF(AZ$819 = 1, AZ749, IF($H723 < 0, MAX($H723 - SUM($L829:AY829), $H723 * (AZ775 + AZ801)), MAX(0, MIN($H723 - SUM($L829:AY829), $H723 *  (AZ775 + AZ801)))))","v":0},{"$f":" IF(BA$819 = 1, BA749, IF($H723 < 0, MAX($H723 - SUM($L829:AZ829), $H723 * (BA775 + BA801)), MAX(0, MIN($H723 - SUM($L829:AZ829), $H723 *  (BA775 + BA801)))))","v":0},{"$f":" IF(BB$819 = 1, BB749, IF($H723 < 0, MAX($H723 - SUM($L829:BA829), $H723 * (BB775 + BB801)), MAX(0, MIN($H723 - SUM($L829:BA829), $H723 *  (BB775 + BB801)))))","v":0},{"$f":" IF(BC$819 = 1, BC749, IF($H723 < 0, MAX($H723 - SUM($L829:BB829), $H723 * (BC775 + BC801)), MAX(0, MIN($H723 - SUM($L829:BB829), $H723 *  (BC775 + BC801)))))","v":0},{"$f":" IF(BD$819 = 1, BD749, IF($H723 < 0, MAX($H723 - SUM($L829:BC829), $H723 * (BD775 + BD801)), MAX(0, MIN($H723 - SUM($L829:BC829), $H723 *  (BD775 + BD801)))))","v":0},{"$f":" IF(BE$819 = 1, BE749, IF($H723 < 0, MAX($H723 - SUM($L829:BD829), $H723 * (BE775 + BE801)), MAX(0, MIN($H723 - SUM($L829:BD829), $H723 *  (BE775 + BE801)))))","v":0},{"$f":" IF(BF$819 = 1, BF749, IF($H723 < 0, MAX($H723 - SUM($L829:BE829), $H723 * (BF775 + BF801)), MAX(0, MIN($H723 - SUM($L829:BE829), $H723 *  (BF775 + BF801)))))","v":0},{"$f":" IF(BG$819 = 1, BG749, IF($H723 < 0, MAX($H723 - SUM($L829:BF829), $H723 * (BG775 + BG801)), MAX(0, MIN($H723 - SUM($L829:BF829), $H723 *  (BG775 + BG801)))))","v":0},{"$f":" IF(BH$819 = 1, BH749, IF($H723 < 0, MAX($H723 - SUM($L829:BG829), $H723 * (BH775 + BH801)), MAX(0, MIN($H723 - SUM($L829:BG829), $H723 *  (BH775 + BH801)))))","v":0},{"$f":" IF(BI$819 = 1, BI749, IF($H723 < 0, MAX($H723 - SUM($L829:BH829), $H723 * (BI775 + BI801)), MAX(0, MIN($H723 - SUM($L829:BH829), $H723 *  (BI775 + BI801)))))","v":0},{"$f":" IF(BJ$819 = 1, BJ749, IF($H723 < 0, MAX($H723 - SUM($L829:BI829), $H723 * (BJ775 + BJ801)), MAX(0, MIN($H723 - SUM($L829:BI829), $H723 *  (BJ775 + BJ801)))))","v":0},{"$f":" IF(BK$819 = 1, BK749, IF($H723 < 0, MAX($H723 - SUM($L829:BJ829), $H723 * (BK775 + BK801)), MAX(0, MIN($H723 - SUM($L829:BJ829), $H723 *  (BK775 + BK801)))))","v":0},{"$f":" IF(BL$819 = 1, BL749, IF($H723 < 0, MAX($H723 - SUM($L829:BK829), $H723 * (BL775 + BL801)), MAX(0, MIN($H723 - SUM($L829:BK829), $H723 *  (BL775 + BL801)))))","v":0},{"$f":" IF(BM$819 = 1, BM749, IF($H723 < 0, MAX($H723 - SUM($L829:BL829), $H723 * (BM775 + BM801)), MAX(0, MIN($H723 - SUM($L829:BL829), $H723 *  (BM775 + BM801)))))","v":0},{"$f":" IF(BN$819 = 1, BN749, IF($H723 < 0, MAX($H723 - SUM($L829:BM829), $H723 * (BN775 + BN801)), MAX(0, MIN($H723 - SUM($L829:BM829), $H723 *  (BN775 + BN801)))))","v":0},{"$f":" IF(BO$819 = 1, BO749, IF($H723 < 0, MAX($H723 - SUM($L829:BN829), $H723 * (BO775 + BO801)), MAX(0, MIN($H723 - SUM($L829:BN829), $H723 *  (BO775 + BO801)))))","v":0},{"$f":" IF(BP$819 = 1, BP749, IF($H723 < 0, MAX($H723 - SUM($L829:BO829), $H723 * (BP775 + BP801)), MAX(0, MIN($H723 - SUM($L829:BO829), $H723 *  (BP775 + BP801)))))","v":0},{"$f":" IF(BQ$819 = 1, BQ749, IF($H723 < 0, MAX($H723 - SUM($L829:BP829), $H723 * (BQ775 + BQ801)), MAX(0, MIN($H723 - SUM($L829:BP829), $H723 *  (BQ775 + BQ801)))))","v":0},{"$f":" IF(BR$819 = 1, BR749, IF($H723 < 0, MAX($H723 - SUM($L829:BQ829), $H723 * (BR775 + BR801)), MAX(0, MIN($H723 - SUM($L829:BQ829), $H723 *  (BR775 + BR801)))))","v":0},{"$f":" IF(BS$819 = 1, BS749, IF($H723 < 0, MAX($H723 - SUM($L829:BR829), $H723 * (BS775 + BS801)), MAX(0, MIN($H723 - SUM($L829:BR829), $H723 *  (BS775 + BS801)))))","v":0},{"$f":" IF(BT$819 = 1, BT749, IF($H723 < 0, MAX($H723 - SUM($L829:BS829), $H723 * (BT775 + BT801)), MAX(0, MIN($H723 - SUM($L829:BS829), $H723 *  (BT775 + BT801)))))","v":0},{"$f":" IF(BU$819 = 1, BU749, IF($H723 < 0, MAX($H723 - SUM($L829:BT829), $H723 * (BU775 + BU801)), MAX(0, MIN($H723 - SUM($L829:BT829), $H723 *  (BU775 + BU801)))))","v":0},{"$f":" IF(BV$819 = 1, BV749, IF($H723 < 0, MAX($H723 - SUM($L829:BU829), $H723 * (BV775 + BV801)), MAX(0, MIN($H723 - SUM($L829:BU829), $H723 *  (BV775 + BV801)))))","v":0},{"$f":" IF(BW$819 = 1, BW749, IF($H723 < 0, MAX($H723 - SUM($L829:BV829), $H723 * (BW775 + BW801)), MAX(0, MIN($H723 - SUM($L829:BV829), $H723 *  (BW775 + BW801)))))","v":0},{"$f":" IF(BX$819 = 1, BX749, IF($H723 < 0, MAX($H723 - SUM($L829:BW829), $H723 * (BX775 + BX801)), MAX(0, MIN($H723 - SUM($L829:BW829), $H723 *  (BX775 + BX801)))))","v":0},{"$f":" IF(BY$819 = 1, BY749, IF($H723 < 0, MAX($H723 - SUM($L829:BX829), $H723 * (BY775 + BY801)), MAX(0, MIN($H723 - SUM($L829:BX829), $H723 *  (BY775 + BY801)))))","v":0},{"$f":" IF(BZ$819 = 1, BZ749, IF($H723 < 0, MAX($H723 - SUM($L829:BY829), $H723 * (BZ775 + BZ801)), MAX(0, MIN($H723 - SUM($L829:BY829), $H723 *  (BZ775 + BZ801)))))","v":0},{"$f":" IF(CA$819 = 1, CA749, IF($H723 < 0, MAX($H723 - SUM($L829:BZ829), $H723 * (CA775 + CA801)), MAX(0, MIN($H723 - SUM($L829:BZ829), $H723 *  (CA775 + CA801)))))","v":0}]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$43, \"dd mmm yy\") & \" - real - RN\"","v":"Depreciation - capex addition - 01 Apr 02 - real - RN"},null,null,null,"GBP m",null,0,null,{"$f":" IF(M$819 = 1, M750, IF($H724 < 0, MAX($H724 - SUM($L830:L830), $H724 * (M776 + M802)), MAX(0, MIN($H724 - SUM($L830:L830), $H724 *  (M776 + M802)))))","v":0},{"$f":" IF(N$819 = 1, N750, IF($H724 < 0, MAX($H724 - SUM($L830:M830), $H724 * (N776 + N802)), MAX(0, MIN($H724 - SUM($L830:M830), $H724 *  (N776 + N802)))))","v":0},{"$f":" IF(O$819 = 1, O750, IF($H724 < 0, MAX($H724 - SUM($L830:N830), $H724 * (O776 + O802)), MAX(0, MIN($H724 - SUM($L830:N830), $H724 *  (O776 + O802)))))","v":0},{"$f":" IF(P$819 = 1, P750, IF($H724 < 0, MAX($H724 - SUM($L830:O830), $H724 * (P776 + P802)), MAX(0, MIN($H724 - SUM($L830:O830), $H724 *  (P776 + P802)))))","v":0},{"$f":" IF(Q$819 = 1, Q750, IF($H724 < 0, MAX($H724 - SUM($L830:P830), $H724 * (Q776 + Q802)), MAX(0, MIN($H724 - SUM($L830:P830), $H724 *  (Q776 + Q802)))))","v":0},{"$f":" IF(R$819 = 1, R750, IF($H724 < 0, MAX($H724 - SUM($L830:Q830), $H724 * (R776 + R802)), MAX(0, MIN($H724 - SUM($L830:Q830), $H724 *  (R776 + R802)))))","v":0},{"$f":" IF(S$819 = 1, S750, IF($H724 < 0, MAX($H724 - SUM($L830:R830), $H724 * (S776 + S802)), MAX(0, MIN($H724 - SUM($L830:R830), $H724 *  (S776 + S802)))))","v":0},{"$f":" IF(T$819 = 1, T750, IF($H724 < 0, MAX($H724 - SUM($L830:S830), $H724 * (T776 + T802)), MAX(0, MIN($H724 - SUM($L830:S830), $H724 *  (T776 + T802)))))","v":0},{"$f":" IF(U$819 = 1, U750, IF($H724 < 0, MAX($H724 - SUM($L830:T830), $H724 * (U776 + U802)), MAX(0, MIN($H724 - SUM($L830:T830), $H724 *  (U776 + U802)))))","v":0},{"$f":" IF(V$819 = 1, V750, IF($H724 < 0, MAX($H724 - SUM($L830:U830), $H724 * (V776 + V802)), MAX(0, MIN($H724 - SUM($L830:U830), $H724 *  (V776 + V802)))))","v":0},{"$f":" IF(W$819 = 1, W750, IF($H724 < 0, MAX($H724 - SUM($L830:V830), $H724 * (W776 + W802)), MAX(0, MIN($H724 - SUM($L830:V830), $H724 *  (W776 + W802)))))","v":0},{"$f":" IF(X$819 = 1, X750, IF($H724 < 0, MAX($H724 - SUM($L830:W830), $H724 * (X776 + X802)), MAX(0, MIN($H724 - SUM($L830:W830), $H724 *  (X776 + X802)))))","v":0},{"$f":" IF(Y$819 = 1, Y750, IF($H724 < 0, MAX($H724 - SUM($L830:X830), $H724 * (Y776 + Y802)), MAX(0, MIN($H724 - SUM($L830:X830), $H724 *  (Y776 + Y802)))))","v":0},{"$f":" IF(Z$819 = 1, Z750, IF($H724 < 0, MAX($H724 - SUM($L830:Y830), $H724 * (Z776 + Z802)), MAX(0, MIN($H724 - SUM($L830:Y830), $H724 *  (Z776 + Z802)))))","v":0},{"$f":" IF(AA$819 = 1, AA750, IF($H724 < 0, MAX($H724 - SUM($L830:Z830), $H724 * (AA776 + AA802)), MAX(0, MIN($H724 - SUM($L830:Z830), $H724 *  (AA776 + AA802)))))","v":0},{"$f":" IF(AB$819 = 1, AB750, IF($H724 < 0, MAX($H724 - SUM($L830:AA830), $H724 * (AB776 + AB802)), MAX(0, MIN($H724 - SUM($L830:AA830), $H724 *  (AB776 + AB802)))))","v":0},{"$f":" IF(AC$819 = 1, AC750, IF($H724 < 0, MAX($H724 - SUM($L830:AB830), $H724 * (AC776 + AC802)), MAX(0, MIN($H724 - SUM($L830:AB830), $H724 *  (AC776 + AC802)))))","v":0},{"$f":" IF(AD$819 = 1, AD750, IF($H724 < 0, MAX($H724 - SUM($L830:AC830), $H724 * (AD776 + AD802)), MAX(0, MIN($H724 - SUM($L830:AC830), $H724 *  (AD776 + AD802)))))","v":0},{"$f":" IF(AE$819 = 1, AE750, IF($H724 < 0, MAX($H724 - SUM($L830:AD830), $H724 * (AE776 + AE802)), MAX(0, MIN($H724 - SUM($L830:AD830), $H724 *  (AE776 + AE802)))))","v":0},{"$f":" IF(AF$819 = 1, AF750, IF($H724 < 0, MAX($H724 - SUM($L830:AE830), $H724 * (AF776 + AF802)), MAX(0, MIN($H724 - SUM($L830:AE830), $H724 *  (AF776 + AF802)))))","v":0},{"$f":" IF(AG$819 = 1, AG750, IF($H724 < 0, MAX($H724 - SUM($L830:AF830), $H724 * (AG776 + AG802)), MAX(0, MIN($H724 - SUM($L830:AF830), $H724 *  (AG776 + AG802)))))","v":0},{"$f":" IF(AH$819 = 1, AH750, IF($H724 < 0, MAX($H724 - SUM($L830:AG830), $H724 * (AH776 + AH802)), MAX(0, MIN($H724 - SUM($L830:AG830), $H724 *  (AH776 + AH802)))))","v":0},{"$f":" IF(AI$819 = 1, AI750, IF($H724 < 0, MAX($H724 - SUM($L830:AH830), $H724 * (AI776 + AI802)), MAX(0, MIN($H724 - SUM($L830:AH830), $H724 *  (AI776 + AI802)))))","v":0},{"$f":" IF(AJ$819 = 1, AJ750, IF($H724 < 0, MAX($H724 - SUM($L830:AI830), $H724 * (AJ776 + AJ802)), MAX(0, MIN($H724 - SUM($L830:AI830), $H724 *  (AJ776 + AJ802)))))","v":0},{"$f":" IF(AK$819 = 1, AK750, IF($H724 < 0, MAX($H724 - SUM($L830:AJ830), $H724 * (AK776 + AK802)), MAX(0, MIN($H724 - SUM($L830:AJ830), $H724 *  (AK776 + AK802)))))","v":0},{"$f":" IF(AL$819 = 1, AL750, IF($H724 < 0, MAX($H724 - SUM($L830:AK830), $H724 * (AL776 + AL802)), MAX(0, MIN($H724 - SUM($L830:AK830), $H724 *  (AL776 + AL802)))))","v":0},{"$f":" IF(AM$819 = 1, AM750, IF($H724 < 0, MAX($H724 - SUM($L830:AL830), $H724 * (AM776 + AM802)), MAX(0, MIN($H724 - SUM($L830:AL830), $H724 *  (AM776 + AM802)))))","v":0},{"$f":" IF(AN$819 = 1, AN750, IF($H724 < 0, MAX($H724 - SUM($L830:AM830), $H724 * (AN776 + AN802)), MAX(0, MIN($H724 - SUM($L830:AM830), $H724 *  (AN776 + AN802)))))","v":0},{"$f":" IF(AO$819 = 1, AO750, IF($H724 < 0, MAX($H724 - SUM($L830:AN830), $H724 * (AO776 + AO802)), MAX(0, MIN($H724 - SUM($L830:AN830), $H724 *  (AO776 + AO802)))))","v":0},{"$f":" IF(AP$819 = 1, AP750, IF($H724 < 0, MAX($H724 - SUM($L830:AO830), $H724 * (AP776 + AP802)), MAX(0, MIN($H724 - SUM($L830:AO830), $H724 *  (AP776 + AP802)))))","v":0},{"$f":" IF(AQ$819 = 1, AQ750, IF($H724 < 0, MAX($H724 - SUM($L830:AP830), $H724 * (AQ776 + AQ802)), MAX(0, MIN($H724 - SUM($L830:AP830), $H724 *  (AQ776 + AQ802)))))","v":0},{"$f":" IF(AR$819 = 1, AR750, IF($H724 < 0, MAX($H724 - SUM($L830:AQ830), $H724 * (AR776 + AR802)), MAX(0, MIN($H724 - SUM($L830:AQ830), $H724 *  (AR776 + AR802)))))","v":0},{"$f":" IF(AS$819 = 1, AS750, IF($H724 < 0, MAX($H724 - SUM($L830:AR830), $H724 * (AS776 + AS802)), MAX(0, MIN($H724 - SUM($L830:AR830), $H724 *  (AS776 + AS802)))))","v":0},{"$f":" IF(AT$819 = 1, AT750, IF($H724 < 0, MAX($H724 - SUM($L830:AS830), $H724 * (AT776 + AT802)), MAX(0, MIN($H724 - SUM($L830:AS830), $H724 *  (AT776 + AT802)))))","v":0},{"$f":" IF(AU$819 = 1, AU750, IF($H724 < 0, MAX($H724 - SUM($L830:AT830), $H724 * (AU776 + AU802)), MAX(0, MIN($H724 - SUM($L830:AT830), $H724 *  (AU776 + AU802)))))","v":0},{"$f":" IF(AV$819 = 1, AV750, IF($H724 < 0, MAX($H724 - SUM($L830:AU830), $H724 * (AV776 + AV802)), MAX(0, MIN($H724 - SUM($L830:AU830), $H724 *  (AV776 + AV802)))))","v":0},{"$f":" IF(AW$819 = 1, AW750, IF($H724 < 0, MAX($H724 - SUM($L830:AV830), $H724 * (AW776 + AW802)), MAX(0, MIN($H724 - SUM($L830:AV830), $H724 *  (AW776 + AW802)))))","v":0},{"$f":" IF(AX$819 = 1, AX750, IF($H724 < 0, MAX($H724 - SUM($L830:AW830), $H724 * (AX776 + AX802)), MAX(0, MIN($H724 - SUM($L830:AW830), $H724 *  (AX776 + AX802)))))","v":0},{"$f":" IF(AY$819 = 1, AY750, IF($H724 < 0, MAX($H724 - SUM($L830:AX830), $H724 * (AY776 + AY802)), MAX(0, MIN($H724 - SUM($L830:AX830), $H724 *  (AY776 + AY802)))))","v":0},{"$f":" IF(AZ$819 = 1, AZ750, IF($H724 < 0, MAX($H724 - SUM($L830:AY830), $H724 * (AZ776 + AZ802)), MAX(0, MIN($H724 - SUM($L830:AY830), $H724 *  (AZ776 + AZ802)))))","v":0},{"$f":" IF(BA$819 = 1, BA750, IF($H724 < 0, MAX($H724 - SUM($L830:AZ830), $H724 * (BA776 + BA802)), MAX(0, MIN($H724 - SUM($L830:AZ830), $H724 *  (BA776 + BA802)))))","v":0},{"$f":" IF(BB$819 = 1, BB750, IF($H724 < 0, MAX($H724 - SUM($L830:BA830), $H724 * (BB776 + BB802)), MAX(0, MIN($H724 - SUM($L830:BA830), $H724 *  (BB776 + BB802)))))","v":0},{"$f":" IF(BC$819 = 1, BC750, IF($H724 < 0, MAX($H724 - SUM($L830:BB830), $H724 * (BC776 + BC802)), MAX(0, MIN($H724 - SUM($L830:BB830), $H724 *  (BC776 + BC802)))))","v":0},{"$f":" IF(BD$819 = 1, BD750, IF($H724 < 0, MAX($H724 - SUM($L830:BC830), $H724 * (BD776 + BD802)), MAX(0, MIN($H724 - SUM($L830:BC830), $H724 *  (BD776 + BD802)))))","v":0},{"$f":" IF(BE$819 = 1, BE750, IF($H724 < 0, MAX($H724 - SUM($L830:BD830), $H724 * (BE776 + BE802)), MAX(0, MIN($H724 - SUM($L830:BD830), $H724 *  (BE776 + BE802)))))","v":0},{"$f":" IF(BF$819 = 1, BF750, IF($H724 < 0, MAX($H724 - SUM($L830:BE830), $H724 * (BF776 + BF802)), MAX(0, MIN($H724 - SUM($L830:BE830), $H724 *  (BF776 + BF802)))))","v":0},{"$f":" IF(BG$819 = 1, BG750, IF($H724 < 0, MAX($H724 - SUM($L830:BF830), $H724 * (BG776 + BG802)), MAX(0, MIN($H724 - SUM($L830:BF830), $H724 *  (BG776 + BG802)))))","v":0},{"$f":" IF(BH$819 = 1, BH750, IF($H724 < 0, MAX($H724 - SUM($L830:BG830), $H724 * (BH776 + BH802)), MAX(0, MIN($H724 - SUM($L830:BG830), $H724 *  (BH776 + BH802)))))","v":0},{"$f":" IF(BI$819 = 1, BI750, IF($H724 < 0, MAX($H724 - SUM($L830:BH830), $H724 * (BI776 + BI802)), MAX(0, MIN($H724 - SUM($L830:BH830), $H724 *  (BI776 + BI802)))))","v":0},{"$f":" IF(BJ$819 = 1, BJ750, IF($H724 < 0, MAX($H724 - SUM($L830:BI830), $H724 * (BJ776 + BJ802)), MAX(0, MIN($H724 - SUM($L830:BI830), $H724 *  (BJ776 + BJ802)))))","v":0},{"$f":" IF(BK$819 = 1, BK750, IF($H724 < 0, MAX($H724 - SUM($L830:BJ830), $H724 * (BK776 + BK802)), MAX(0, MIN($H724 - SUM($L830:BJ830), $H724 *  (BK776 + BK802)))))","v":0},{"$f":" IF(BL$819 = 1, BL750, IF($H724 < 0, MAX($H724 - SUM($L830:BK830), $H724 * (BL776 + BL802)), MAX(0, MIN($H724 - SUM($L830:BK830), $H724 *  (BL776 + BL802)))))","v":0},{"$f":" IF(BM$819 = 1, BM750, IF($H724 < 0, MAX($H724 - SUM($L830:BL830), $H724 * (BM776 + BM802)), MAX(0, MIN($H724 - SUM($L830:BL830), $H724 *  (BM776 + BM802)))))","v":0},{"$f":" IF(BN$819 = 1, BN750, IF($H724 < 0, MAX($H724 - SUM($L830:BM830), $H724 * (BN776 + BN802)), MAX(0, MIN($H724 - SUM($L830:BM830), $H724 *  (BN776 + BN802)))))","v":0},{"$f":" IF(BO$819 = 1, BO750, IF($H724 < 0, MAX($H724 - SUM($L830:BN830), $H724 * (BO776 + BO802)), MAX(0, MIN($H724 - SUM($L830:BN830), $H724 *  (BO776 + BO802)))))","v":0},{"$f":" IF(BP$819 = 1, BP750, IF($H724 < 0, MAX($H724 - SUM($L830:BO830), $H724 * (BP776 + BP802)), MAX(0, MIN($H724 - SUM($L830:BO830), $H724 *  (BP776 + BP802)))))","v":0},{"$f":" IF(BQ$819 = 1, BQ750, IF($H724 < 0, MAX($H724 - SUM($L830:BP830), $H724 * (BQ776 + BQ802)), MAX(0, MIN($H724 - SUM($L830:BP830), $H724 *  (BQ776 + BQ802)))))","v":0},{"$f":" IF(BR$819 = 1, BR750, IF($H724 < 0, MAX($H724 - SUM($L830:BQ830), $H724 * (BR776 + BR802)), MAX(0, MIN($H724 - SUM($L830:BQ830), $H724 *  (BR776 + BR802)))))","v":0},{"$f":" IF(BS$819 = 1, BS750, IF($H724 < 0, MAX($H724 - SUM($L830:BR830), $H724 * (BS776 + BS802)), MAX(0, MIN($H724 - SUM($L830:BR830), $H724 *  (BS776 + BS802)))))","v":0},{"$f":" IF(BT$819 = 1, BT750, IF($H724 < 0, MAX($H724 - SUM($L830:BS830), $H724 * (BT776 + BT802)), MAX(0, MIN($H724 - SUM($L830:BS830), $H724 *  (BT776 + BT802)))))","v":0},{"$f":" IF(BU$819 = 1, BU750, IF($H724 < 0, MAX($H724 - SUM($L830:BT830), $H724 * (BU776 + BU802)), MAX(0, MIN($H724 - SUM($L830:BT830), $H724 *  (BU776 + BU802)))))","v":0},{"$f":" IF(BV$819 = 1, BV750, IF($H724 < 0, MAX($H724 - SUM($L830:BU830), $H724 * (BV776 + BV802)), MAX(0, MIN($H724 - SUM($L830:BU830), $H724 *  (BV776 + BV802)))))","v":0},{"$f":" IF(BW$819 = 1, BW750, IF($H724 < 0, MAX($H724 - SUM($L830:BV830), $H724 * (BW776 + BW802)), MAX(0, MIN($H724 - SUM($L830:BV830), $H724 *  (BW776 + BW802)))))","v":0},{"$f":" IF(BX$819 = 1, BX750, IF($H724 < 0, MAX($H724 - SUM($L830:BW830), $H724 * (BX776 + BX802)), MAX(0, MIN($H724 - SUM($L830:BW830), $H724 *  (BX776 + BX802)))))","v":0},{"$f":" IF(BY$819 = 1, BY750, IF($H724 < 0, MAX($H724 - SUM($L830:BX830), $H724 * (BY776 + BY802)), MAX(0, MIN($H724 - SUM($L830:BX830), $H724 *  (BY776 + BY802)))))","v":0},{"$f":" IF(BZ$819 = 1, BZ750, IF($H724 < 0, MAX($H724 - SUM($L830:BY830), $H724 * (BZ776 + BZ802)), MAX(0, MIN($H724 - SUM($L830:BY830), $H724 *  (BZ776 + BZ802)))))","v":0},{"$f":" IF(CA$819 = 1, CA750, IF($H724 < 0, MAX($H724 - SUM($L830:BZ830), $H724 * (CA776 + CA802)), MAX(0, MIN($H724 - SUM($L830:BZ830), $H724 *  (CA776 + CA802)))))","v":0}]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$44, \"dd mmm yy\") & \" - real - RN\"","v":"Depreciation - capex addition - 01 Apr 03 - real - RN"},null,null,null,"GBP m",null,0,null,{"$f":" IF(M$819 = 1, M751, IF($H725 < 0, MAX($H725 - SUM($L831:L831), $H725 * (M777 + M803)), MAX(0, MIN($H725 - SUM($L831:L831), $H725 *  (M777 + M803)))))","v":0},{"$f":" IF(N$819 = 1, N751, IF($H725 < 0, MAX($H725 - SUM($L831:M831), $H725 * (N777 + N803)), MAX(0, MIN($H725 - SUM($L831:M831), $H725 *  (N777 + N803)))))","v":0},{"$f":" IF(O$819 = 1, O751, IF($H725 < 0, MAX($H725 - SUM($L831:N831), $H725 * (O777 + O803)), MAX(0, MIN($H725 - SUM($L831:N831), $H725 *  (O777 + O803)))))","v":0},{"$f":" IF(P$819 = 1, P751, IF($H725 < 0, MAX($H725 - SUM($L831:O831), $H725 * (P777 + P803)), MAX(0, MIN($H725 - SUM($L831:O831), $H725 *  (P777 + P803)))))","v":0},{"$f":" IF(Q$819 = 1, Q751, IF($H725 < 0, MAX($H725 - SUM($L831:P831), $H725 * (Q777 + Q803)), MAX(0, MIN($H725 - SUM($L831:P831), $H725 *  (Q777 + Q803)))))","v":0},{"$f":" IF(R$819 = 1, R751, IF($H725 < 0, MAX($H725 - SUM($L831:Q831), $H725 * (R777 + R803)), MAX(0, MIN($H725 - SUM($L831:Q831), $H725 *  (R777 + R803)))))","v":0},{"$f":" IF(S$819 = 1, S751, IF($H725 < 0, MAX($H725 - SUM($L831:R831), $H725 * (S777 + S803)), MAX(0, MIN($H725 - SUM($L831:R831), $H725 *  (S777 + S803)))))","v":0},{"$f":" IF(T$819 = 1, T751, IF($H725 < 0, MAX($H725 - SUM($L831:S831), $H725 * (T777 + T803)), MAX(0, MIN($H725 - SUM($L831:S831), $H725 *  (T777 + T803)))))","v":0},{"$f":" IF(U$819 = 1, U751, IF($H725 < 0, MAX($H725 - SUM($L831:T831), $H725 * (U777 + U803)), MAX(0, MIN($H725 - SUM($L831:T831), $H725 *  (U777 + U803)))))","v":0},{"$f":" IF(V$819 = 1, V751, IF($H725 < 0, MAX($H725 - SUM($L831:U831), $H725 * (V777 + V803)), MAX(0, MIN($H725 - SUM($L831:U831), $H725 *  (V777 + V803)))))","v":0},{"$f":" IF(W$819 = 1, W751, IF($H725 < 0, MAX($H725 - SUM($L831:V831), $H725 * (W777 + W803)), MAX(0, MIN($H725 - SUM($L831:V831), $H725 *  (W777 + W803)))))","v":0},{"$f":" IF(X$819 = 1, X751, IF($H725 < 0, MAX($H725 - SUM($L831:W831), $H725 * (X777 + X803)), MAX(0, MIN($H725 - SUM($L831:W831), $H725 *  (X777 + X803)))))","v":0},{"$f":" IF(Y$819 = 1, Y751, IF($H725 < 0, MAX($H725 - SUM($L831:X831), $H725 * (Y777 + Y803)), MAX(0, MIN($H725 - SUM($L831:X831), $H725 *  (Y777 + Y803)))))","v":0},{"$f":" IF(Z$819 = 1, Z751, IF($H725 < 0, MAX($H725 - SUM($L831:Y831), $H725 * (Z777 + Z803)), MAX(0, MIN($H725 - SUM($L831:Y831), $H725 *  (Z777 + Z803)))))","v":0},{"$f":" IF(AA$819 = 1, AA751, IF($H725 < 0, MAX($H725 - SUM($L831:Z831), $H725 * (AA777 + AA803)), MAX(0, MIN($H725 - SUM($L831:Z831), $H725 *  (AA777 + AA803)))))","v":0},{"$f":" IF(AB$819 = 1, AB751, IF($H725 < 0, MAX($H725 - SUM($L831:AA831), $H725 * (AB777 + AB803)), MAX(0, MIN($H725 - SUM($L831:AA831), $H725 *  (AB777 + AB803)))))","v":0},{"$f":" IF(AC$819 = 1, AC751, IF($H725 < 0, MAX($H725 - SUM($L831:AB831), $H725 * (AC777 + AC803)), MAX(0, MIN($H725 - SUM($L831:AB831), $H725 *  (AC777 + AC803)))))","v":0},{"$f":" IF(AD$819 = 1, AD751, IF($H725 < 0, MAX($H725 - SUM($L831:AC831), $H725 * (AD777 + AD803)), MAX(0, MIN($H725 - SUM($L831:AC831), $H725 *  (AD777 + AD803)))))","v":0},{"$f":" IF(AE$819 = 1, AE751, IF($H725 < 0, MAX($H725 - SUM($L831:AD831), $H725 * (AE777 + AE803)), MAX(0, MIN($H725 - SUM($L831:AD831), $H725 *  (AE777 + AE803)))))","v":0},{"$f":" IF(AF$819 = 1, AF751, IF($H725 < 0, MAX($H725 - SUM($L831:AE831), $H725 * (AF777 + AF803)), MAX(0, MIN($H725 - SUM($L831:AE831), $H725 *  (AF777 + AF803)))))","v":0},{"$f":" IF(AG$819 = 1, AG751, IF($H725 < 0, MAX($H725 - SUM($L831:AF831), $H725 * (AG777 + AG803)), MAX(0, MIN($H725 - SUM($L831:AF831), $H725 *  (AG777 + AG803)))))","v":0},{"$f":" IF(AH$819 = 1, AH751, IF($H725 < 0, MAX($H725 - SUM($L831:AG831), $H725 * (AH777 + AH803)), MAX(0, MIN($H725 - SUM($L831:AG831), $H725 *  (AH777 + AH803)))))","v":0},{"$f":" IF(AI$819 = 1, AI751, IF($H725 < 0, MAX($H725 - SUM($L831:AH831), $H725 * (AI777 + AI803)), MAX(0, MIN($H725 - SUM($L831:AH831), $H725 *  (AI777 + AI803)))))","v":0},{"$f":" IF(AJ$819 = 1, AJ751, IF($H725 < 0, MAX($H725 - SUM($L831:AI831), $H725 * (AJ777 + AJ803)), MAX(0, MIN($H725 - SUM($L831:AI831), $H725 *  (AJ777 + AJ803)))))","v":0},{"$f":" IF(AK$819 = 1, AK751, IF($H725 < 0, MAX($H725 - SUM($L831:AJ831), $H725 * (AK777 + AK803)), MAX(0, MIN($H725 - SUM($L831:AJ831), $H725 *  (AK777 + AK803)))))","v":0},{"$f":" IF(AL$819 = 1, AL751, IF($H725 < 0, MAX($H725 - SUM($L831:AK831), $H725 * (AL777 + AL803)), MAX(0, MIN($H725 - SUM($L831:AK831), $H725 *  (AL777 + AL803)))))","v":0},{"$f":" IF(AM$819 = 1, AM751, IF($H725 < 0, MAX($H725 - SUM($L831:AL831), $H725 * (AM777 + AM803)), MAX(0, MIN($H725 - SUM($L831:AL831), $H725 *  (AM777 + AM803)))))","v":0},{"$f":" IF(AN$819 = 1, AN751, IF($H725 < 0, MAX($H725 - SUM($L831:AM831), $H725 * (AN777 + AN803)), MAX(0, MIN($H725 - SUM($L831:AM831), $H725 *  (AN777 + AN803)))))","v":0},{"$f":" IF(AO$819 = 1, AO751, IF($H725 < 0, MAX($H725 - SUM($L831:AN831), $H725 * (AO777 + AO803)), MAX(0, MIN($H725 - SUM($L831:AN831), $H725 *  (AO777 + AO803)))))","v":0},{"$f":" IF(AP$819 = 1, AP751, IF($H725 < 0, MAX($H725 - SUM($L831:AO831), $H725 * (AP777 + AP803)), MAX(0, MIN($H725 - SUM($L831:AO831), $H725 *  (AP777 + AP803)))))","v":0},{"$f":" IF(AQ$819 = 1, AQ751, IF($H725 < 0, MAX($H725 - SUM($L831:AP831), $H725 * (AQ777 + AQ803)), MAX(0, MIN($H725 - SUM($L831:AP831), $H725 *  (AQ777 + AQ803)))))","v":0},{"$f":" IF(AR$819 = 1, AR751, IF($H725 < 0, MAX($H725 - SUM($L831:AQ831), $H725 * (AR777 + AR803)), MAX(0, MIN($H725 - SUM($L831:AQ831), $H725 *  (AR777 + AR803)))))","v":0},{"$f":" IF(AS$819 = 1, AS751, IF($H725 < 0, MAX($H725 - SUM($L831:AR831), $H725 * (AS777 + AS803)), MAX(0, MIN($H725 - SUM($L831:AR831), $H725 *  (AS777 + AS803)))))","v":0},{"$f":" IF(AT$819 = 1, AT751, IF($H725 < 0, MAX($H725 - SUM($L831:AS831), $H725 * (AT777 + AT803)), MAX(0, MIN($H725 - SUM($L831:AS831), $H725 *  (AT777 + AT803)))))","v":0},{"$f":" IF(AU$819 = 1, AU751, IF($H725 < 0, MAX($H725 - SUM($L831:AT831), $H725 * (AU777 + AU803)), MAX(0, MIN($H725 - SUM($L831:AT831), $H725 *  (AU777 + AU803)))))","v":0},{"$f":" IF(AV$819 = 1, AV751, IF($H725 < 0, MAX($H725 - SUM($L831:AU831), $H725 * (AV777 + AV803)), MAX(0, MIN($H725 - SUM($L831:AU831), $H725 *  (AV777 + AV803)))))","v":0},{"$f":" IF(AW$819 = 1, AW751, IF($H725 < 0, MAX($H725 - SUM($L831:AV831), $H725 * (AW777 + AW803)), MAX(0, MIN($H725 - SUM($L831:AV831), $H725 *  (AW777 + AW803)))))","v":0},{"$f":" IF(AX$819 = 1, AX751, IF($H725 < 0, MAX($H725 - SUM($L831:AW831), $H725 * (AX777 + AX803)), MAX(0, MIN($H725 - SUM($L831:AW831), $H725 *  (AX777 + AX803)))))","v":0},{"$f":" IF(AY$819 = 1, AY751, IF($H725 < 0, MAX($H725 - SUM($L831:AX831), $H725 * (AY777 + AY803)), MAX(0, MIN($H725 - SUM($L831:AX831), $H725 *  (AY777 + AY803)))))","v":0},{"$f":" IF(AZ$819 = 1, AZ751, IF($H725 < 0, MAX($H725 - SUM($L831:AY831), $H725 * (AZ777 + AZ803)), MAX(0, MIN($H725 - SUM($L831:AY831), $H725 *  (AZ777 + AZ803)))))","v":0},{"$f":" IF(BA$819 = 1, BA751, IF($H725 < 0, MAX($H725 - SUM($L831:AZ831), $H725 * (BA777 + BA803)), MAX(0, MIN($H725 - SUM($L831:AZ831), $H725 *  (BA777 + BA803)))))","v":0},{"$f":" IF(BB$819 = 1, BB751, IF($H725 < 0, MAX($H725 - SUM($L831:BA831), $H725 * (BB777 + BB803)), MAX(0, MIN($H725 - SUM($L831:BA831), $H725 *  (BB777 + BB803)))))","v":0},{"$f":" IF(BC$819 = 1, BC751, IF($H725 < 0, MAX($H725 - SUM($L831:BB831), $H725 * (BC777 + BC803)), MAX(0, MIN($H725 - SUM($L831:BB831), $H725 *  (BC777 + BC803)))))","v":0},{"$f":" IF(BD$819 = 1, BD751, IF($H725 < 0, MAX($H725 - SUM($L831:BC831), $H725 * (BD777 + BD803)), MAX(0, MIN($H725 - SUM($L831:BC831), $H725 *  (BD777 + BD803)))))","v":0},{"$f":" IF(BE$819 = 1, BE751, IF($H725 < 0, MAX($H725 - SUM($L831:BD831), $H725 * (BE777 + BE803)), MAX(0, MIN($H725 - SUM($L831:BD831), $H725 *  (BE777 + BE803)))))","v":0},{"$f":" IF(BF$819 = 1, BF751, IF($H725 < 0, MAX($H725 - SUM($L831:BE831), $H725 * (BF777 + BF803)), MAX(0, MIN($H725 - SUM($L831:BE831), $H725 *  (BF777 + BF803)))))","v":0},{"$f":" IF(BG$819 = 1, BG751, IF($H725 < 0, MAX($H725 - SUM($L831:BF831), $H725 * (BG777 + BG803)), MAX(0, MIN($H725 - SUM($L831:BF831), $H725 *  (BG777 + BG803)))))","v":0},{"$f":" IF(BH$819 = 1, BH751, IF($H725 < 0, MAX($H725 - SUM($L831:BG831), $H725 * (BH777 + BH803)), MAX(0, MIN($H725 - SUM($L831:BG831), $H725 *  (BH777 + BH803)))))","v":0},{"$f":" IF(BI$819 = 1, BI751, IF($H725 < 0, MAX($H725 - SUM($L831:BH831), $H725 * (BI777 + BI803)), MAX(0, MIN($H725 - SUM($L831:BH831), $H725 *  (BI777 + BI803)))))","v":0},{"$f":" IF(BJ$819 = 1, BJ751, IF($H725 < 0, MAX($H725 - SUM($L831:BI831), $H725 * (BJ777 + BJ803)), MAX(0, MIN($H725 - SUM($L831:BI831), $H725 *  (BJ777 + BJ803)))))","v":0},{"$f":" IF(BK$819 = 1, BK751, IF($H725 < 0, MAX($H725 - SUM($L831:BJ831), $H725 * (BK777 + BK803)), MAX(0, MIN($H725 - SUM($L831:BJ831), $H725 *  (BK777 + BK803)))))","v":0},{"$f":" IF(BL$819 = 1, BL751, IF($H725 < 0, MAX($H725 - SUM($L831:BK831), $H725 * (BL777 + BL803)), MAX(0, MIN($H725 - SUM($L831:BK831), $H725 *  (BL777 + BL803)))))","v":0},{"$f":" IF(BM$819 = 1, BM751, IF($H725 < 0, MAX($H725 - SUM($L831:BL831), $H725 * (BM777 + BM803)), MAX(0, MIN($H725 - SUM($L831:BL831), $H725 *  (BM777 + BM803)))))","v":0},{"$f":" IF(BN$819 = 1, BN751, IF($H725 < 0, MAX($H725 - SUM($L831:BM831), $H725 * (BN777 + BN803)), MAX(0, MIN($H725 - SUM($L831:BM831), $H725 *  (BN777 + BN803)))))","v":0},{"$f":" IF(BO$819 = 1, BO751, IF($H725 < 0, MAX($H725 - SUM($L831:BN831), $H725 * (BO777 + BO803)), MAX(0, MIN($H725 - SUM($L831:BN831), $H725 *  (BO777 + BO803)))))","v":0},{"$f":" IF(BP$819 = 1, BP751, IF($H725 < 0, MAX($H725 - SUM($L831:BO831), $H725 * (BP777 + BP803)), MAX(0, MIN($H725 - SUM($L831:BO831), $H725 *  (BP777 + BP803)))))","v":0},{"$f":" IF(BQ$819 = 1, BQ751, IF($H725 < 0, MAX($H725 - SUM($L831:BP831), $H725 * (BQ777 + BQ803)), MAX(0, MIN($H725 - SUM($L831:BP831), $H725 *  (BQ777 + BQ803)))))","v":0},{"$f":" IF(BR$819 = 1, BR751, IF($H725 < 0, MAX($H725 - SUM($L831:BQ831), $H725 * (BR777 + BR803)), MAX(0, MIN($H725 - SUM($L831:BQ831), $H725 *  (BR777 + BR803)))))","v":0},{"$f":" IF(BS$819 = 1, BS751, IF($H725 < 0, MAX($H725 - SUM($L831:BR831), $H725 * (BS777 + BS803)), MAX(0, MIN($H725 - SUM($L831:BR831), $H725 *  (BS777 + BS803)))))","v":0},{"$f":" IF(BT$819 = 1, BT751, IF($H725 < 0, MAX($H725 - SUM($L831:BS831), $H725 * (BT777 + BT803)), MAX(0, MIN($H725 - SUM($L831:BS831), $H725 *  (BT777 + BT803)))))","v":0},{"$f":" IF(BU$819 = 1, BU751, IF($H725 < 0, MAX($H725 - SUM($L831:BT831), $H725 * (BU777 + BU803)), MAX(0, MIN($H725 - SUM($L831:BT831), $H725 *  (BU777 + BU803)))))","v":0},{"$f":" IF(BV$819 = 1, BV751, IF($H725 < 0, MAX($H725 - SUM($L831:BU831), $H725 * (BV777 + BV803)), MAX(0, MIN($H725 - SUM($L831:BU831), $H725 *  (BV777 + BV803)))))","v":0},{"$f":" IF(BW$819 = 1, BW751, IF($H725 < 0, MAX($H725 - SUM($L831:BV831), $H725 * (BW777 + BW803)), MAX(0, MIN($H725 - SUM($L831:BV831), $H725 *  (BW777 + BW803)))))","v":0},{"$f":" IF(BX$819 = 1, BX751, IF($H725 < 0, MAX($H725 - SUM($L831:BW831), $H725 * (BX777 + BX803)), MAX(0, MIN($H725 - SUM($L831:BW831), $H725 *  (BX777 + BX803)))))","v":0},{"$f":" IF(BY$819 = 1, BY751, IF($H725 < 0, MAX($H725 - SUM($L831:BX831), $H725 * (BY777 + BY803)), MAX(0, MIN($H725 - SUM($L831:BX831), $H725 *  (BY777 + BY803)))))","v":0},{"$f":" IF(BZ$819 = 1, BZ751, IF($H725 < 0, MAX($H725 - SUM($L831:BY831), $H725 * (BZ777 + BZ803)), MAX(0, MIN($H725 - SUM($L831:BY831), $H725 *  (BZ777 + BZ803)))))","v":0},{"$f":" IF(CA$819 = 1, CA751, IF($H725 < 0, MAX($H725 - SUM($L831:BZ831), $H725 * (CA777 + CA803)), MAX(0, MIN($H725 - SUM($L831:BZ831), $H725 *  (CA777 + CA803)))))","v":0}]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$45, \"dd mmm yy\") & \" - real - RN\"","v":"Depreciation - capex addition - 01 Apr 04 - real - RN"},null,null,null,"GBP m",null,0,null,{"$f":" IF(M$819 = 1, M752, IF($H726 < 0, MAX($H726 - SUM($L832:L832), $H726 * (M778 + M804)), MAX(0, MIN($H726 - SUM($L832:L832), $H726 *  (M778 + M804)))))","v":0},{"$f":" IF(N$819 = 1, N752, IF($H726 < 0, MAX($H726 - SUM($L832:M832), $H726 * (N778 + N804)), MAX(0, MIN($H726 - SUM($L832:M832), $H726 *  (N778 + N804)))))","v":0},{"$f":" IF(O$819 = 1, O752, IF($H726 < 0, MAX($H726 - SUM($L832:N832), $H726 * (O778 + O804)), MAX(0, MIN($H726 - SUM($L832:N832), $H726 *  (O778 + O804)))))","v":0},{"$f":" IF(P$819 = 1, P752, IF($H726 < 0, MAX($H726 - SUM($L832:O832), $H726 * (P778 + P804)), MAX(0, MIN($H726 - SUM($L832:O832), $H726 *  (P778 + P804)))))","v":0},{"$f":" IF(Q$819 = 1, Q752, IF($H726 < 0, MAX($H726 - SUM($L832:P832), $H726 * (Q778 + Q804)), MAX(0, MIN($H726 - SUM($L832:P832), $H726 *  (Q778 + Q804)))))","v":0},{"$f":" IF(R$819 = 1, R752, IF($H726 < 0, MAX($H726 - SUM($L832:Q832), $H726 * (R778 + R804)), MAX(0, MIN($H726 - SUM($L832:Q832), $H726 *  (R778 + R804)))))","v":0},{"$f":" IF(S$819 = 1, S752, IF($H726 < 0, MAX($H726 - SUM($L832:R832), $H726 * (S778 + S804)), MAX(0, MIN($H726 - SUM($L832:R832), $H726 *  (S778 + S804)))))","v":0},{"$f":" IF(T$819 = 1, T752, IF($H726 < 0, MAX($H726 - SUM($L832:S832), $H726 * (T778 + T804)), MAX(0, MIN($H726 - SUM($L832:S832), $H726 *  (T778 + T804)))))","v":0},{"$f":" IF(U$819 = 1, U752, IF($H726 < 0, MAX($H726 - SUM($L832:T832), $H726 * (U778 + U804)), MAX(0, MIN($H726 - SUM($L832:T832), $H726 *  (U778 + U804)))))","v":0},{"$f":" IF(V$819 = 1, V752, IF($H726 < 0, MAX($H726 - SUM($L832:U832), $H726 * (V778 + V804)), MAX(0, MIN($H726 - SUM($L832:U832), $H726 *  (V778 + V804)))))","v":0},{"$f":" IF(W$819 = 1, W752, IF($H726 < 0, MAX($H726 - SUM($L832:V832), $H726 * (W778 + W804)), MAX(0, MIN($H726 - SUM($L832:V832), $H726 *  (W778 + W804)))))","v":0},{"$f":" IF(X$819 = 1, X752, IF($H726 < 0, MAX($H726 - SUM($L832:W832), $H726 * (X778 + X804)), MAX(0, MIN($H726 - SUM($L832:W832), $H726 *  (X778 + X804)))))","v":0},{"$f":" IF(Y$819 = 1, Y752, IF($H726 < 0, MAX($H726 - SUM($L832:X832), $H726 * (Y778 + Y804)), MAX(0, MIN($H726 - SUM($L832:X832), $H726 *  (Y778 + Y804)))))","v":0},{"$f":" IF(Z$819 = 1, Z752, IF($H726 < 0, MAX($H726 - SUM($L832:Y832), $H726 * (Z778 + Z804)), MAX(0, MIN($H726 - SUM($L832:Y832), $H726 *  (Z778 + Z804)))))","v":0},{"$f":" IF(AA$819 = 1, AA752, IF($H726 < 0, MAX($H726 - SUM($L832:Z832), $H726 * (AA778 + AA804)), MAX(0, MIN($H726 - SUM($L832:Z832), $H726 *  (AA778 + AA804)))))","v":0},{"$f":" IF(AB$819 = 1, AB752, IF($H726 < 0, MAX($H726 - SUM($L832:AA832), $H726 * (AB778 + AB804)), MAX(0, MIN($H726 - SUM($L832:AA832), $H726 *  (AB778 + AB804)))))","v":0},{"$f":" IF(AC$819 = 1, AC752, IF($H726 < 0, MAX($H726 - SUM($L832:AB832), $H726 * (AC778 + AC804)), MAX(0, MIN($H726 - SUM($L832:AB832), $H726 *  (AC778 + AC804)))))","v":0},{"$f":" IF(AD$819 = 1, AD752, IF($H726 < 0, MAX($H726 - SUM($L832:AC832), $H726 * (AD778 + AD804)), MAX(0, MIN($H726 - SUM($L832:AC832), $H726 *  (AD778 + AD804)))))","v":0},{"$f":" IF(AE$819 = 1, AE752, IF($H726 < 0, MAX($H726 - SUM($L832:AD832), $H726 * (AE778 + AE804)), MAX(0, MIN($H726 - SUM($L832:AD832), $H726 *  (AE778 + AE804)))))","v":0},{"$f":" IF(AF$819 = 1, AF752, IF($H726 < 0, MAX($H726 - SUM($L832:AE832), $H726 * (AF778 + AF804)), MAX(0, MIN($H726 - SUM($L832:AE832), $H726 *  (AF778 + AF804)))))","v":0},{"$f":" IF(AG$819 = 1, AG752, IF($H726 < 0, MAX($H726 - SUM($L832:AF832), $H726 * (AG778 + AG804)), MAX(0, MIN($H726 - SUM($L832:AF832), $H726 *  (AG778 + AG804)))))","v":0},{"$f":" IF(AH$819 = 1, AH752, IF($H726 < 0, MAX($H726 - SUM($L832:AG832), $H726 * (AH778 + AH804)), MAX(0, MIN($H726 - SUM($L832:AG832), $H726 *  (AH778 + AH804)))))","v":0},{"$f":" IF(AI$819 = 1, AI752, IF($H726 < 0, MAX($H726 - SUM($L832:AH832), $H726 * (AI778 + AI804)), MAX(0, MIN($H726 - SUM($L832:AH832), $H726 *  (AI778 + AI804)))))","v":0},{"$f":" IF(AJ$819 = 1, AJ752, IF($H726 < 0, MAX($H726 - SUM($L832:AI832), $H726 * (AJ778 + AJ804)), MAX(0, MIN($H726 - SUM($L832:AI832), $H726 *  (AJ778 + AJ804)))))","v":0},{"$f":" IF(AK$819 = 1, AK752, IF($H726 < 0, MAX($H726 - SUM($L832:AJ832), $H726 * (AK778 + AK804)), MAX(0, MIN($H726 - SUM($L832:AJ832), $H726 *  (AK778 + AK804)))))","v":0},{"$f":" IF(AL$819 = 1, AL752, IF($H726 < 0, MAX($H726 - SUM($L832:AK832), $H726 * (AL778 + AL804)), MAX(0, MIN($H726 - SUM($L832:AK832), $H726 *  (AL778 + AL804)))))","v":0},{"$f":" IF(AM$819 = 1, AM752, IF($H726 < 0, MAX($H726 - SUM($L832:AL832), $H726 * (AM778 + AM804)), MAX(0, MIN($H726 - SUM($L832:AL832), $H726 *  (AM778 + AM804)))))","v":0},{"$f":" IF(AN$819 = 1, AN752, IF($H726 < 0, MAX($H726 - SUM($L832:AM832), $H726 * (AN778 + AN804)), MAX(0, MIN($H726 - SUM($L832:AM832), $H726 *  (AN778 + AN804)))))","v":0},{"$f":" IF(AO$819 = 1, AO752, IF($H726 < 0, MAX($H726 - SUM($L832:AN832), $H726 * (AO778 + AO804)), MAX(0, MIN($H726 - SUM($L832:AN832), $H726 *  (AO778 + AO804)))))","v":0},{"$f":" IF(AP$819 = 1, AP752, IF($H726 < 0, MAX($H726 - SUM($L832:AO832), $H726 * (AP778 + AP804)), MAX(0, MIN($H726 - SUM($L832:AO832), $H726 *  (AP778 + AP804)))))","v":0},{"$f":" IF(AQ$819 = 1, AQ752, IF($H726 < 0, MAX($H726 - SUM($L832:AP832), $H726 * (AQ778 + AQ804)), MAX(0, MIN($H726 - SUM($L832:AP832), $H726 *  (AQ778 + AQ804)))))","v":0},{"$f":" IF(AR$819 = 1, AR752, IF($H726 < 0, MAX($H726 - SUM($L832:AQ832), $H726 * (AR778 + AR804)), MAX(0, MIN($H726 - SUM($L832:AQ832), $H726 *  (AR778 + AR804)))))","v":0},{"$f":" IF(AS$819 = 1, AS752, IF($H726 < 0, MAX($H726 - SUM($L832:AR832), $H726 * (AS778 + AS804)), MAX(0, MIN($H726 - SUM($L832:AR832), $H726 *  (AS778 + AS804)))))","v":0},{"$f":" IF(AT$819 = 1, AT752, IF($H726 < 0, MAX($H726 - SUM($L832:AS832), $H726 * (AT778 + AT804)), MAX(0, MIN($H726 - SUM($L832:AS832), $H726 *  (AT778 + AT804)))))","v":0},{"$f":" IF(AU$819 = 1, AU752, IF($H726 < 0, MAX($H726 - SUM($L832:AT832), $H726 * (AU778 + AU804)), MAX(0, MIN($H726 - SUM($L832:AT832), $H726 *  (AU778 + AU804)))))","v":0},{"$f":" IF(AV$819 = 1, AV752, IF($H726 < 0, MAX($H726 - SUM($L832:AU832), $H726 * (AV778 + AV804)), MAX(0, MIN($H726 - SUM($L832:AU832), $H726 *  (AV778 + AV804)))))","v":0},{"$f":" IF(AW$819 = 1, AW752, IF($H726 < 0, MAX($H726 - SUM($L832:AV832), $H726 * (AW778 + AW804)), MAX(0, MIN($H726 - SUM($L832:AV832), $H726 *  (AW778 + AW804)))))","v":0},{"$f":" IF(AX$819 = 1, AX752, IF($H726 < 0, MAX($H726 - SUM($L832:AW832), $H726 * (AX778 + AX804)), MAX(0, MIN($H726 - SUM($L832:AW832), $H726 *  (AX778 + AX804)))))","v":0},{"$f":" IF(AY$819 = 1, AY752, IF($H726 < 0, MAX($H726 - SUM($L832:AX832), $H726 * (AY778 + AY804)), MAX(0, MIN($H726 - SUM($L832:AX832), $H726 *  (AY778 + AY804)))))","v":0},{"$f":" IF(AZ$819 = 1, AZ752, IF($H726 < 0, MAX($H726 - SUM($L832:AY832), $H726 * (AZ778 + AZ804)), MAX(0, MIN($H726 - SUM($L832:AY832), $H726 *  (AZ778 + AZ804)))))","v":0},{"$f":" IF(BA$819 = 1, BA752, IF($H726 < 0, MAX($H726 - SUM($L832:AZ832), $H726 * (BA778 + BA804)), MAX(0, MIN($H726 - SUM($L832:AZ832), $H726 *  (BA778 + BA804)))))","v":0},{"$f":" IF(BB$819 = 1, BB752, IF($H726 < 0, MAX($H726 - SUM($L832:BA832), $H726 * (BB778 + BB804)), MAX(0, MIN($H726 - SUM($L832:BA832), $H726 *  (BB778 + BB804)))))","v":0},{"$f":" IF(BC$819 = 1, BC752, IF($H726 < 0, MAX($H726 - SUM($L832:BB832), $H726 * (BC778 + BC804)), MAX(0, MIN($H726 - SUM($L832:BB832), $H726 *  (BC778 + BC804)))))","v":0},{"$f":" IF(BD$819 = 1, BD752, IF($H726 < 0, MAX($H726 - SUM($L832:BC832), $H726 * (BD778 + BD804)), MAX(0, MIN($H726 - SUM($L832:BC832), $H726 *  (BD778 + BD804)))))","v":0},{"$f":" IF(BE$819 = 1, BE752, IF($H726 < 0, MAX($H726 - SUM($L832:BD832), $H726 * (BE778 + BE804)), MAX(0, MIN($H726 - SUM($L832:BD832), $H726 *  (BE778 + BE804)))))","v":0},{"$f":" IF(BF$819 = 1, BF752, IF($H726 < 0, MAX($H726 - SUM($L832:BE832), $H726 * (BF778 + BF804)), MAX(0, MIN($H726 - SUM($L832:BE832), $H726 *  (BF778 + BF804)))))","v":0},{"$f":" IF(BG$819 = 1, BG752, IF($H726 < 0, MAX($H726 - SUM($L832:BF832), $H726 * (BG778 + BG804)), MAX(0, MIN($H726 - SUM($L832:BF832), $H726 *  (BG778 + BG804)))))","v":0},{"$f":" IF(BH$819 = 1, BH752, IF($H726 < 0, MAX($H726 - SUM($L832:BG832), $H726 * (BH778 + BH804)), MAX(0, MIN($H726 - SUM($L832:BG832), $H726 *  (BH778 + BH804)))))","v":0},{"$f":" IF(BI$819 = 1, BI752, IF($H726 < 0, MAX($H726 - SUM($L832:BH832), $H726 * (BI778 + BI804)), MAX(0, MIN($H726 - SUM($L832:BH832), $H726 *  (BI778 + BI804)))))","v":0},{"$f":" IF(BJ$819 = 1, BJ752, IF($H726 < 0, MAX($H726 - SUM($L832:BI832), $H726 * (BJ778 + BJ804)), MAX(0, MIN($H726 - SUM($L832:BI832), $H726 *  (BJ778 + BJ804)))))","v":0},{"$f":" IF(BK$819 = 1, BK752, IF($H726 < 0, MAX($H726 - SUM($L832:BJ832), $H726 * (BK778 + BK804)), MAX(0, MIN($H726 - SUM($L832:BJ832), $H726 *  (BK778 + BK804)))))","v":0},{"$f":" IF(BL$819 = 1, BL752, IF($H726 < 0, MAX($H726 - SUM($L832:BK832), $H726 * (BL778 + BL804)), MAX(0, MIN($H726 - SUM($L832:BK832), $H726 *  (BL778 + BL804)))))","v":0},{"$f":" IF(BM$819 = 1, BM752, IF($H726 < 0, MAX($H726 - SUM($L832:BL832), $H726 * (BM778 + BM804)), MAX(0, MIN($H726 - SUM($L832:BL832), $H726 *  (BM778 + BM804)))))","v":0},{"$f":" IF(BN$819 = 1, BN752, IF($H726 < 0, MAX($H726 - SUM($L832:BM832), $H726 * (BN778 + BN804)), MAX(0, MIN($H726 - SUM($L832:BM832), $H726 *  (BN778 + BN804)))))","v":0},{"$f":" IF(BO$819 = 1, BO752, IF($H726 < 0, MAX($H726 - SUM($L832:BN832), $H726 * (BO778 + BO804)), MAX(0, MIN($H726 - SUM($L832:BN832), $H726 *  (BO778 + BO804)))))","v":0},{"$f":" IF(BP$819 = 1, BP752, IF($H726 < 0, MAX($H726 - SUM($L832:BO832), $H726 * (BP778 + BP804)), MAX(0, MIN($H726 - SUM($L832:BO832), $H726 *  (BP778 + BP804)))))","v":0},{"$f":" IF(BQ$819 = 1, BQ752, IF($H726 < 0, MAX($H726 - SUM($L832:BP832), $H726 * (BQ778 + BQ804)), MAX(0, MIN($H726 - SUM($L832:BP832), $H726 *  (BQ778 + BQ804)))))","v":0},{"$f":" IF(BR$819 = 1, BR752, IF($H726 < 0, MAX($H726 - SUM($L832:BQ832), $H726 * (BR778 + BR804)), MAX(0, MIN($H726 - SUM($L832:BQ832), $H726 *  (BR778 + BR804)))))","v":0},{"$f":" IF(BS$819 = 1, BS752, IF($H726 < 0, MAX($H726 - SUM($L832:BR832), $H726 * (BS778 + BS804)), MAX(0, MIN($H726 - SUM($L832:BR832), $H726 *  (BS778 + BS804)))))","v":0},{"$f":" IF(BT$819 = 1, BT752, IF($H726 < 0, MAX($H726 - SUM($L832:BS832), $H726 * (BT778 + BT804)), MAX(0, MIN($H726 - SUM($L832:BS832), $H726 *  (BT778 + BT804)))))","v":0},{"$f":" IF(BU$819 = 1, BU752, IF($H726 < 0, MAX($H726 - SUM($L832:BT832), $H726 * (BU778 + BU804)), MAX(0, MIN($H726 - SUM($L832:BT832), $H726 *  (BU778 + BU804)))))","v":0},{"$f":" IF(BV$819 = 1, BV752, IF($H726 < 0, MAX($H726 - SUM($L832:BU832), $H726 * (BV778 + BV804)), MAX(0, MIN($H726 - SUM($L832:BU832), $H726 *  (BV778 + BV804)))))","v":0},{"$f":" IF(BW$819 = 1, BW752, IF($H726 < 0, MAX($H726 - SUM($L832:BV832), $H726 * (BW778 + BW804)), MAX(0, MIN($H726 - SUM($L832:BV832), $H726 *  (BW778 + BW804)))))","v":0},{"$f":" IF(BX$819 = 1, BX752, IF($H726 < 0, MAX($H726 - SUM($L832:BW832), $H726 * (BX778 + BX804)), MAX(0, MIN($H726 - SUM($L832:BW832), $H726 *  (BX778 + BX804)))))","v":0},{"$f":" IF(BY$819 = 1, BY752, IF($H726 < 0, MAX($H726 - SUM($L832:BX832), $H726 * (BY778 + BY804)), MAX(0, MIN($H726 - SUM($L832:BX832), $H726 *  (BY778 + BY804)))))","v":0},{"$f":" IF(BZ$819 = 1, BZ752, IF($H726 < 0, MAX($H726 - SUM($L832:BY832), $H726 * (BZ778 + BZ804)), MAX(0, MIN($H726 - SUM($L832:BY832), $H726 *  (BZ778 + BZ804)))))","v":0},{"$f":" IF(CA$819 = 1, CA752, IF($H726 < 0, MAX($H726 - SUM($L832:BZ832), $H726 * (CA778 + CA804)), MAX(0, MIN($H726 - SUM($L832:BZ832), $H726 *  (CA778 + CA804)))))","v":0}]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$46, \"dd mmm yy\") & \" - real - RN\"","v":"Depreciation - capex addition - 01 Apr 05 - real - RN"},null,null,null,"GBP m",null,0,null,{"$f":" IF(M$819 = 1, M753, IF($H727 < 0, MAX($H727 - SUM($L833:L833), $H727 * (M779 + M805)), MAX(0, MIN($H727 - SUM($L833:L833), $H727 *  (M779 + M805)))))","v":0},{"$f":" IF(N$819 = 1, N753, IF($H727 < 0, MAX($H727 - SUM($L833:M833), $H727 * (N779 + N805)), MAX(0, MIN($H727 - SUM($L833:M833), $H727 *  (N779 + N805)))))","v":0},{"$f":" IF(O$819 = 1, O753, IF($H727 < 0, MAX($H727 - SUM($L833:N833), $H727 * (O779 + O805)), MAX(0, MIN($H727 - SUM($L833:N833), $H727 *  (O779 + O805)))))","v":0},{"$f":" IF(P$819 = 1, P753, IF($H727 < 0, MAX($H727 - SUM($L833:O833), $H727 * (P779 + P805)), MAX(0, MIN($H727 - SUM($L833:O833), $H727 *  (P779 + P805)))))","v":0},{"$f":" IF(Q$819 = 1, Q753, IF($H727 < 0, MAX($H727 - SUM($L833:P833), $H727 * (Q779 + Q805)), MAX(0, MIN($H727 - SUM($L833:P833), $H727 *  (Q779 + Q805)))))","v":0},{"$f":" IF(R$819 = 1, R753, IF($H727 < 0, MAX($H727 - SUM($L833:Q833), $H727 * (R779 + R805)), MAX(0, MIN($H727 - SUM($L833:Q833), $H727 *  (R779 + R805)))))","v":0},{"$f":" IF(S$819 = 1, S753, IF($H727 < 0, MAX($H727 - SUM($L833:R833), $H727 * (S779 + S805)), MAX(0, MIN($H727 - SUM($L833:R833), $H727 *  (S779 + S805)))))","v":0},{"$f":" IF(T$819 = 1, T753, IF($H727 < 0, MAX($H727 - SUM($L833:S833), $H727 * (T779 + T805)), MAX(0, MIN($H727 - SUM($L833:S833), $H727 *  (T779 + T805)))))","v":0},{"$f":" IF(U$819 = 1, U753, IF($H727 < 0, MAX($H727 - SUM($L833:T833), $H727 * (U779 + U805)), MAX(0, MIN($H727 - SUM($L833:T833), $H727 *  (U779 + U805)))))","v":0},{"$f":" IF(V$819 = 1, V753, IF($H727 < 0, MAX($H727 - SUM($L833:U833), $H727 * (V779 + V805)), MAX(0, MIN($H727 - SUM($L833:U833), $H727 *  (V779 + V805)))))","v":0},{"$f":" IF(W$819 = 1, W753, IF($H727 < 0, MAX($H727 - SUM($L833:V833), $H727 * (W779 + W805)), MAX(0, MIN($H727 - SUM($L833:V833), $H727 *  (W779 + W805)))))","v":0},{"$f":" IF(X$819 = 1, X753, IF($H727 < 0, MAX($H727 - SUM($L833:W833), $H727 * (X779 + X805)), MAX(0, MIN($H727 - SUM($L833:W833), $H727 *  (X779 + X805)))))","v":0},{"$f":" IF(Y$819 = 1, Y753, IF($H727 < 0, MAX($H727 - SUM($L833:X833), $H727 * (Y779 + Y805)), MAX(0, MIN($H727 - SUM($L833:X833), $H727 *  (Y779 + Y805)))))","v":0},{"$f":" IF(Z$819 = 1, Z753, IF($H727 < 0, MAX($H727 - SUM($L833:Y833), $H727 * (Z779 + Z805)), MAX(0, MIN($H727 - SUM($L833:Y833), $H727 *  (Z779 + Z805)))))","v":0},{"$f":" IF(AA$819 = 1, AA753, IF($H727 < 0, MAX($H727 - SUM($L833:Z833), $H727 * (AA779 + AA805)), MAX(0, MIN($H727 - SUM($L833:Z833), $H727 *  (AA779 + AA805)))))","v":0},{"$f":" IF(AB$819 = 1, AB753, IF($H727 < 0, MAX($H727 - SUM($L833:AA833), $H727 * (AB779 + AB805)), MAX(0, MIN($H727 - SUM($L833:AA833), $H727 *  (AB779 + AB805)))))","v":0},{"$f":" IF(AC$819 = 1, AC753, IF($H727 < 0, MAX($H727 - SUM($L833:AB833), $H727 * (AC779 + AC805)), MAX(0, MIN($H727 - SUM($L833:AB833), $H727 *  (AC779 + AC805)))))","v":0},{"$f":" IF(AD$819 = 1, AD753, IF($H727 < 0, MAX($H727 - SUM($L833:AC833), $H727 * (AD779 + AD805)), MAX(0, MIN($H727 - SUM($L833:AC833), $H727 *  (AD779 + AD805)))))","v":0},{"$f":" IF(AE$819 = 1, AE753, IF($H727 < 0, MAX($H727 - SUM($L833:AD833), $H727 * (AE779 + AE805)), MAX(0, MIN($H727 - SUM($L833:AD833), $H727 *  (AE779 + AE805)))))","v":0},{"$f":" IF(AF$819 = 1, AF753, IF($H727 < 0, MAX($H727 - SUM($L833:AE833), $H727 * (AF779 + AF805)), MAX(0, MIN($H727 - SUM($L833:AE833), $H727 *  (AF779 + AF805)))))","v":0},{"$f":" IF(AG$819 = 1, AG753, IF($H727 < 0, MAX($H727 - SUM($L833:AF833), $H727 * (AG779 + AG805)), MAX(0, MIN($H727 - SUM($L833:AF833), $H727 *  (AG779 + AG805)))))","v":0},{"$f":" IF(AH$819 = 1, AH753, IF($H727 < 0, MAX($H727 - SUM($L833:AG833), $H727 * (AH779 + AH805)), MAX(0, MIN($H727 - SUM($L833:AG833), $H727 *  (AH779 + AH805)))))","v":0},{"$f":" IF(AI$819 = 1, AI753, IF($H727 < 0, MAX($H727 - SUM($L833:AH833), $H727 * (AI779 + AI805)), MAX(0, MIN($H727 - SUM($L833:AH833), $H727 *  (AI779 + AI805)))))","v":0},{"$f":" IF(AJ$819 = 1, AJ753, IF($H727 < 0, MAX($H727 - SUM($L833:AI833), $H727 * (AJ779 + AJ805)), MAX(0, MIN($H727 - SUM($L833:AI833), $H727 *  (AJ779 + AJ805)))))","v":0},{"$f":" IF(AK$819 = 1, AK753, IF($H727 < 0, MAX($H727 - SUM($L833:AJ833), $H727 * (AK779 + AK805)), MAX(0, MIN($H727 - SUM($L833:AJ833), $H727 *  (AK779 + AK805)))))","v":0},{"$f":" IF(AL$819 = 1, AL753, IF($H727 < 0, MAX($H727 - SUM($L833:AK833), $H727 * (AL779 + AL805)), MAX(0, MIN($H727 - SUM($L833:AK833), $H727 *  (AL779 + AL805)))))","v":0},{"$f":" IF(AM$819 = 1, AM753, IF($H727 < 0, MAX($H727 - SUM($L833:AL833), $H727 * (AM779 + AM805)), MAX(0, MIN($H727 - SUM($L833:AL833), $H727 *  (AM779 + AM805)))))","v":0},{"$f":" IF(AN$819 = 1, AN753, IF($H727 < 0, MAX($H727 - SUM($L833:AM833), $H727 * (AN779 + AN805)), MAX(0, MIN($H727 - SUM($L833:AM833), $H727 *  (AN779 + AN805)))))","v":0},{"$f":" IF(AO$819 = 1, AO753, IF($H727 < 0, MAX($H727 - SUM($L833:AN833), $H727 * (AO779 + AO805)), MAX(0, MIN($H727 - SUM($L833:AN833), $H727 *  (AO779 + AO805)))))","v":0},{"$f":" IF(AP$819 = 1, AP753, IF($H727 < 0, MAX($H727 - SUM($L833:AO833), $H727 * (AP779 + AP805)), MAX(0, MIN($H727 - SUM($L833:AO833), $H727 *  (AP779 + AP805)))))","v":0},{"$f":" IF(AQ$819 = 1, AQ753, IF($H727 < 0, MAX($H727 - SUM($L833:AP833), $H727 * (AQ779 + AQ805)), MAX(0, MIN($H727 - SUM($L833:AP833), $H727 *  (AQ779 + AQ805)))))","v":0},{"$f":" IF(AR$819 = 1, AR753, IF($H727 < 0, MAX($H727 - SUM($L833:AQ833), $H727 * (AR779 + AR805)), MAX(0, MIN($H727 - SUM($L833:AQ833), $H727 *  (AR779 + AR805)))))","v":0},{"$f":" IF(AS$819 = 1, AS753, IF($H727 < 0, MAX($H727 - SUM($L833:AR833), $H727 * (AS779 + AS805)), MAX(0, MIN($H727 - SUM($L833:AR833), $H727 *  (AS779 + AS805)))))","v":0},{"$f":" IF(AT$819 = 1, AT753, IF($H727 < 0, MAX($H727 - SUM($L833:AS833), $H727 * (AT779 + AT805)), MAX(0, MIN($H727 - SUM($L833:AS833), $H727 *  (AT779 + AT805)))))","v":0},{"$f":" IF(AU$819 = 1, AU753, IF($H727 < 0, MAX($H727 - SUM($L833:AT833), $H727 * (AU779 + AU805)), MAX(0, MIN($H727 - SUM($L833:AT833), $H727 *  (AU779 + AU805)))))","v":0},{"$f":" IF(AV$819 = 1, AV753, IF($H727 < 0, MAX($H727 - SUM($L833:AU833), $H727 * (AV779 + AV805)), MAX(0, MIN($H727 - SUM($L833:AU833), $H727 *  (AV779 + AV805)))))","v":0},{"$f":" IF(AW$819 = 1, AW753, IF($H727 < 0, MAX($H727 - SUM($L833:AV833), $H727 * (AW779 + AW805)), MAX(0, MIN($H727 - SUM($L833:AV833), $H727 *  (AW779 + AW805)))))","v":0},{"$f":" IF(AX$819 = 1, AX753, IF($H727 < 0, MAX($H727 - SUM($L833:AW833), $H727 * (AX779 + AX805)), MAX(0, MIN($H727 - SUM($L833:AW833), $H727 *  (AX779 + AX805)))))","v":0},{"$f":" IF(AY$819 = 1, AY753, IF($H727 < 0, MAX($H727 - SUM($L833:AX833), $H727 * (AY779 + AY805)), MAX(0, MIN($H727 - SUM($L833:AX833), $H727 *  (AY779 + AY805)))))","v":0},{"$f":" IF(AZ$819 = 1, AZ753, IF($H727 < 0, MAX($H727 - SUM($L833:AY833), $H727 * (AZ779 + AZ805)), MAX(0, MIN($H727 - SUM($L833:AY833), $H727 *  (AZ779 + AZ805)))))","v":0},{"$f":" IF(BA$819 = 1, BA753, IF($H727 < 0, MAX($H727 - SUM($L833:AZ833), $H727 * (BA779 + BA805)), MAX(0, MIN($H727 - SUM($L833:AZ833), $H727 *  (BA779 + BA805)))))","v":0},{"$f":" IF(BB$819 = 1, BB753, IF($H727 < 0, MAX($H727 - SUM($L833:BA833), $H727 * (BB779 + BB805)), MAX(0, MIN($H727 - SUM($L833:BA833), $H727 *  (BB779 + BB805)))))","v":0},{"$f":" IF(BC$819 = 1, BC753, IF($H727 < 0, MAX($H727 - SUM($L833:BB833), $H727 * (BC779 + BC805)), MAX(0, MIN($H727 - SUM($L833:BB833), $H727 *  (BC779 + BC805)))))","v":0},{"$f":" IF(BD$819 = 1, BD753, IF($H727 < 0, MAX($H727 - SUM($L833:BC833), $H727 * (BD779 + BD805)), MAX(0, MIN($H727 - SUM($L833:BC833), $H727 *  (BD779 + BD805)))))","v":0},{"$f":" IF(BE$819 = 1, BE753, IF($H727 < 0, MAX($H727 - SUM($L833:BD833), $H727 * (BE779 + BE805)), MAX(0, MIN($H727 - SUM($L833:BD833), $H727 *  (BE779 + BE805)))))","v":0},{"$f":" IF(BF$819 = 1, BF753, IF($H727 < 0, MAX($H727 - SUM($L833:BE833), $H727 * (BF779 + BF805)), MAX(0, MIN($H727 - SUM($L833:BE833), $H727 *  (BF779 + BF805)))))","v":0},{"$f":" IF(BG$819 = 1, BG753, IF($H727 < 0, MAX($H727 - SUM($L833:BF833), $H727 * (BG779 + BG805)), MAX(0, MIN($H727 - SUM($L833:BF833), $H727 *  (BG779 + BG805)))))","v":0},{"$f":" IF(BH$819 = 1, BH753, IF($H727 < 0, MAX($H727 - SUM($L833:BG833), $H727 * (BH779 + BH805)), MAX(0, MIN($H727 - SUM($L833:BG833), $H727 *  (BH779 + BH805)))))","v":0},{"$f":" IF(BI$819 = 1, BI753, IF($H727 < 0, MAX($H727 - SUM($L833:BH833), $H727 * (BI779 + BI805)), MAX(0, MIN($H727 - SUM($L833:BH833), $H727 *  (BI779 + BI805)))))","v":0},{"$f":" IF(BJ$819 = 1, BJ753, IF($H727 < 0, MAX($H727 - SUM($L833:BI833), $H727 * (BJ779 + BJ805)), MAX(0, MIN($H727 - SUM($L833:BI833), $H727 *  (BJ779 + BJ805)))))","v":0},{"$f":" IF(BK$819 = 1, BK753, IF($H727 < 0, MAX($H727 - SUM($L833:BJ833), $H727 * (BK779 + BK805)), MAX(0, MIN($H727 - SUM($L833:BJ833), $H727 *  (BK779 + BK805)))))","v":0},{"$f":" IF(BL$819 = 1, BL753, IF($H727 < 0, MAX($H727 - SUM($L833:BK833), $H727 * (BL779 + BL805)), MAX(0, MIN($H727 - SUM($L833:BK833), $H727 *  (BL779 + BL805)))))","v":0},{"$f":" IF(BM$819 = 1, BM753, IF($H727 < 0, MAX($H727 - SUM($L833:BL833), $H727 * (BM779 + BM805)), MAX(0, MIN($H727 - SUM($L833:BL833), $H727 *  (BM779 + BM805)))))","v":0},{"$f":" IF(BN$819 = 1, BN753, IF($H727 < 0, MAX($H727 - SUM($L833:BM833), $H727 * (BN779 + BN805)), MAX(0, MIN($H727 - SUM($L833:BM833), $H727 *  (BN779 + BN805)))))","v":0},{"$f":" IF(BO$819 = 1, BO753, IF($H727 < 0, MAX($H727 - SUM($L833:BN833), $H727 * (BO779 + BO805)), MAX(0, MIN($H727 - SUM($L833:BN833), $H727 *  (BO779 + BO805)))))","v":0},{"$f":" IF(BP$819 = 1, BP753, IF($H727 < 0, MAX($H727 - SUM($L833:BO833), $H727 * (BP779 + BP805)), MAX(0, MIN($H727 - SUM($L833:BO833), $H727 *  (BP779 + BP805)))))","v":0},{"$f":" IF(BQ$819 = 1, BQ753, IF($H727 < 0, MAX($H727 - SUM($L833:BP833), $H727 * (BQ779 + BQ805)), MAX(0, MIN($H727 - SUM($L833:BP833), $H727 *  (BQ779 + BQ805)))))","v":0},{"$f":" IF(BR$819 = 1, BR753, IF($H727 < 0, MAX($H727 - SUM($L833:BQ833), $H727 * (BR779 + BR805)), MAX(0, MIN($H727 - SUM($L833:BQ833), $H727 *  (BR779 + BR805)))))","v":0},{"$f":" IF(BS$819 = 1, BS753, IF($H727 < 0, MAX($H727 - SUM($L833:BR833), $H727 * (BS779 + BS805)), MAX(0, MIN($H727 - SUM($L833:BR833), $H727 *  (BS779 + BS805)))))","v":0},{"$f":" IF(BT$819 = 1, BT753, IF($H727 < 0, MAX($H727 - SUM($L833:BS833), $H727 * (BT779 + BT805)), MAX(0, MIN($H727 - SUM($L833:BS833), $H727 *  (BT779 + BT805)))))","v":0},{"$f":" IF(BU$819 = 1, BU753, IF($H727 < 0, MAX($H727 - SUM($L833:BT833), $H727 * (BU779 + BU805)), MAX(0, MIN($H727 - SUM($L833:BT833), $H727 *  (BU779 + BU805)))))","v":0},{"$f":" IF(BV$819 = 1, BV753, IF($H727 < 0, MAX($H727 - SUM($L833:BU833), $H727 * (BV779 + BV805)), MAX(0, MIN($H727 - SUM($L833:BU833), $H727 *  (BV779 + BV805)))))","v":0},{"$f":" IF(BW$819 = 1, BW753, IF($H727 < 0, MAX($H727 - SUM($L833:BV833), $H727 * (BW779 + BW805)), MAX(0, MIN($H727 - SUM($L833:BV833), $H727 *  (BW779 + BW805)))))","v":0},{"$f":" IF(BX$819 = 1, BX753, IF($H727 < 0, MAX($H727 - SUM($L833:BW833), $H727 * (BX779 + BX805)), MAX(0, MIN($H727 - SUM($L833:BW833), $H727 *  (BX779 + BX805)))))","v":0},{"$f":" IF(BY$819 = 1, BY753, IF($H727 < 0, MAX($H727 - SUM($L833:BX833), $H727 * (BY779 + BY805)), MAX(0, MIN($H727 - SUM($L833:BX833), $H727 *  (BY779 + BY805)))))","v":0},{"$f":" IF(BZ$819 = 1, BZ753, IF($H727 < 0, MAX($H727 - SUM($L833:BY833), $H727 * (BZ779 + BZ805)), MAX(0, MIN($H727 - SUM($L833:BY833), $H727 *  (BZ779 + BZ805)))))","v":0},{"$f":" IF(CA$819 = 1, CA753, IF($H727 < 0, MAX($H727 - SUM($L833:BZ833), $H727 * (CA779 + CA805)), MAX(0, MIN($H727 - SUM($L833:BZ833), $H727 *  (CA779 + CA805)))))","v":0}]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$47, \"dd mmm yy\") & \" - real - RN\"","v":"Depreciation - capex addition - 01 Apr 06 - real - RN"},null,null,null,"GBP m",null,0,null,{"$f":" IF(M$819 = 1, M754, IF($H728 < 0, MAX($H728 - SUM($L834:L834), $H728 * (M780 + M806)), MAX(0, MIN($H728 - SUM($L834:L834), $H728 *  (M780 + M806)))))","v":0},{"$f":" IF(N$819 = 1, N754, IF($H728 < 0, MAX($H728 - SUM($L834:M834), $H728 * (N780 + N806)), MAX(0, MIN($H728 - SUM($L834:M834), $H728 *  (N780 + N806)))))","v":0},{"$f":" IF(O$819 = 1, O754, IF($H728 < 0, MAX($H728 - SUM($L834:N834), $H728 * (O780 + O806)), MAX(0, MIN($H728 - SUM($L834:N834), $H728 *  (O780 + O806)))))","v":0},{"$f":" IF(P$819 = 1, P754, IF($H728 < 0, MAX($H728 - SUM($L834:O834), $H728 * (P780 + P806)), MAX(0, MIN($H728 - SUM($L834:O834), $H728 *  (P780 + P806)))))","v":0},{"$f":" IF(Q$819 = 1, Q754, IF($H728 < 0, MAX($H728 - SUM($L834:P834), $H728 * (Q780 + Q806)), MAX(0, MIN($H728 - SUM($L834:P834), $H728 *  (Q780 + Q806)))))","v":0},{"$f":" IF(R$819 = 1, R754, IF($H728 < 0, MAX($H728 - SUM($L834:Q834), $H728 * (R780 + R806)), MAX(0, MIN($H728 - SUM($L834:Q834), $H728 *  (R780 + R806)))))","v":0},{"$f":" IF(S$819 = 1, S754, IF($H728 < 0, MAX($H728 - SUM($L834:R834), $H728 * (S780 + S806)), MAX(0, MIN($H728 - SUM($L834:R834), $H728 *  (S780 + S806)))))","v":0},{"$f":" IF(T$819 = 1, T754, IF($H728 < 0, MAX($H728 - SUM($L834:S834), $H728 * (T780 + T806)), MAX(0, MIN($H728 - SUM($L834:S834), $H728 *  (T780 + T806)))))","v":0},{"$f":" IF(U$819 = 1, U754, IF($H728 < 0, MAX($H728 - SUM($L834:T834), $H728 * (U780 + U806)), MAX(0, MIN($H728 - SUM($L834:T834), $H728 *  (U780 + U806)))))","v":0},{"$f":" IF(V$819 = 1, V754, IF($H728 < 0, MAX($H728 - SUM($L834:U834), $H728 * (V780 + V806)), MAX(0, MIN($H728 - SUM($L834:U834), $H728 *  (V780 + V806)))))","v":0},{"$f":" IF(W$819 = 1, W754, IF($H728 < 0, MAX($H728 - SUM($L834:V834), $H728 * (W780 + W806)), MAX(0, MIN($H728 - SUM($L834:V834), $H728 *  (W780 + W806)))))","v":0},{"$f":" IF(X$819 = 1, X754, IF($H728 < 0, MAX($H728 - SUM($L834:W834), $H728 * (X780 + X806)), MAX(0, MIN($H728 - SUM($L834:W834), $H728 *  (X780 + X806)))))","v":0},{"$f":" IF(Y$819 = 1, Y754, IF($H728 < 0, MAX($H728 - SUM($L834:X834), $H728 * (Y780 + Y806)), MAX(0, MIN($H728 - SUM($L834:X834), $H728 *  (Y780 + Y806)))))","v":0},{"$f":" IF(Z$819 = 1, Z754, IF($H728 < 0, MAX($H728 - SUM($L834:Y834), $H728 * (Z780 + Z806)), MAX(0, MIN($H728 - SUM($L834:Y834), $H728 *  (Z780 + Z806)))))","v":0},{"$f":" IF(AA$819 = 1, AA754, IF($H728 < 0, MAX($H728 - SUM($L834:Z834), $H728 * (AA780 + AA806)), MAX(0, MIN($H728 - SUM($L834:Z834), $H728 *  (AA780 + AA806)))))","v":0},{"$f":" IF(AB$819 = 1, AB754, IF($H728 < 0, MAX($H728 - SUM($L834:AA834), $H728 * (AB780 + AB806)), MAX(0, MIN($H728 - SUM($L834:AA834), $H728 *  (AB780 + AB806)))))","v":0},{"$f":" IF(AC$819 = 1, AC754, IF($H728 < 0, MAX($H728 - SUM($L834:AB834), $H728 * (AC780 + AC806)), MAX(0, MIN($H728 - SUM($L834:AB834), $H728 *  (AC780 + AC806)))))","v":0},{"$f":" IF(AD$819 = 1, AD754, IF($H728 < 0, MAX($H728 - SUM($L834:AC834), $H728 * (AD780 + AD806)), MAX(0, MIN($H728 - SUM($L834:AC834), $H728 *  (AD780 + AD806)))))","v":0},{"$f":" IF(AE$819 = 1, AE754, IF($H728 < 0, MAX($H728 - SUM($L834:AD834), $H728 * (AE780 + AE806)), MAX(0, MIN($H728 - SUM($L834:AD834), $H728 *  (AE780 + AE806)))))","v":0},{"$f":" IF(AF$819 = 1, AF754, IF($H728 < 0, MAX($H728 - SUM($L834:AE834), $H728 * (AF780 + AF806)), MAX(0, MIN($H728 - SUM($L834:AE834), $H728 *  (AF780 + AF806)))))","v":0},{"$f":" IF(AG$819 = 1, AG754, IF($H728 < 0, MAX($H728 - SUM($L834:AF834), $H728 * (AG780 + AG806)), MAX(0, MIN($H728 - SUM($L834:AF834), $H728 *  (AG780 + AG806)))))","v":0},{"$f":" IF(AH$819 = 1, AH754, IF($H728 < 0, MAX($H728 - SUM($L834:AG834), $H728 * (AH780 + AH806)), MAX(0, MIN($H728 - SUM($L834:AG834), $H728 *  (AH780 + AH806)))))","v":0},{"$f":" IF(AI$819 = 1, AI754, IF($H728 < 0, MAX($H728 - SUM($L834:AH834), $H728 * (AI780 + AI806)), MAX(0, MIN($H728 - SUM($L834:AH834), $H728 *  (AI780 + AI806)))))","v":0},{"$f":" IF(AJ$819 = 1, AJ754, IF($H728 < 0, MAX($H728 - SUM($L834:AI834), $H728 * (AJ780 + AJ806)), MAX(0, MIN($H728 - SUM($L834:AI834), $H728 *  (AJ780 + AJ806)))))","v":0},{"$f":" IF(AK$819 = 1, AK754, IF($H728 < 0, MAX($H728 - SUM($L834:AJ834), $H728 * (AK780 + AK806)), MAX(0, MIN($H728 - SUM($L834:AJ834), $H728 *  (AK780 + AK806)))))","v":0},{"$f":" IF(AL$819 = 1, AL754, IF($H728 < 0, MAX($H728 - SUM($L834:AK834), $H728 * (AL780 + AL806)), MAX(0, MIN($H728 - SUM($L834:AK834), $H728 *  (AL780 + AL806)))))","v":0},{"$f":" IF(AM$819 = 1, AM754, IF($H728 < 0, MAX($H728 - SUM($L834:AL834), $H728 * (AM780 + AM806)), MAX(0, MIN($H728 - SUM($L834:AL834), $H728 *  (AM780 + AM806)))))","v":0},{"$f":" IF(AN$819 = 1, AN754, IF($H728 < 0, MAX($H728 - SUM($L834:AM834), $H728 * (AN780 + AN806)), MAX(0, MIN($H728 - SUM($L834:AM834), $H728 *  (AN780 + AN806)))))","v":0},{"$f":" IF(AO$819 = 1, AO754, IF($H728 < 0, MAX($H728 - SUM($L834:AN834), $H728 * (AO780 + AO806)), MAX(0, MIN($H728 - SUM($L834:AN834), $H728 *  (AO780 + AO806)))))","v":0},{"$f":" IF(AP$819 = 1, AP754, IF($H728 < 0, MAX($H728 - SUM($L834:AO834), $H728 * (AP780 + AP806)), MAX(0, MIN($H728 - SUM($L834:AO834), $H728 *  (AP780 + AP806)))))","v":0},{"$f":" IF(AQ$819 = 1, AQ754, IF($H728 < 0, MAX($H728 - SUM($L834:AP834), $H728 * (AQ780 + AQ806)), MAX(0, MIN($H728 - SUM($L834:AP834), $H728 *  (AQ780 + AQ806)))))","v":0},{"$f":" IF(AR$819 = 1, AR754, IF($H728 < 0, MAX($H728 - SUM($L834:AQ834), $H728 * (AR780 + AR806)), MAX(0, MIN($H728 - SUM($L834:AQ834), $H728 *  (AR780 + AR806)))))","v":0},{"$f":" IF(AS$819 = 1, AS754, IF($H728 < 0, MAX($H728 - SUM($L834:AR834), $H728 * (AS780 + AS806)), MAX(0, MIN($H728 - SUM($L834:AR834), $H728 *  (AS780 + AS806)))))","v":0},{"$f":" IF(AT$819 = 1, AT754, IF($H728 < 0, MAX($H728 - SUM($L834:AS834), $H728 * (AT780 + AT806)), MAX(0, MIN($H728 - SUM($L834:AS834), $H728 *  (AT780 + AT806)))))","v":0},{"$f":" IF(AU$819 = 1, AU754, IF($H728 < 0, MAX($H728 - SUM($L834:AT834), $H728 * (AU780 + AU806)), MAX(0, MIN($H728 - SUM($L834:AT834), $H728 *  (AU780 + AU806)))))","v":0},{"$f":" IF(AV$819 = 1, AV754, IF($H728 < 0, MAX($H728 - SUM($L834:AU834), $H728 * (AV780 + AV806)), MAX(0, MIN($H728 - SUM($L834:AU834), $H728 *  (AV780 + AV806)))))","v":0},{"$f":" IF(AW$819 = 1, AW754, IF($H728 < 0, MAX($H728 - SUM($L834:AV834), $H728 * (AW780 + AW806)), MAX(0, MIN($H728 - SUM($L834:AV834), $H728 *  (AW780 + AW806)))))","v":0},{"$f":" IF(AX$819 = 1, AX754, IF($H728 < 0, MAX($H728 - SUM($L834:AW834), $H728 * (AX780 + AX806)), MAX(0, MIN($H728 - SUM($L834:AW834), $H728 *  (AX780 + AX806)))))","v":0},{"$f":" IF(AY$819 = 1, AY754, IF($H728 < 0, MAX($H728 - SUM($L834:AX834), $H728 * (AY780 + AY806)), MAX(0, MIN($H728 - SUM($L834:AX834), $H728 *  (AY780 + AY806)))))","v":0},{"$f":" IF(AZ$819 = 1, AZ754, IF($H728 < 0, MAX($H728 - SUM($L834:AY834), $H728 * (AZ780 + AZ806)), MAX(0, MIN($H728 - SUM($L834:AY834), $H728 *  (AZ780 + AZ806)))))","v":0},{"$f":" IF(BA$819 = 1, BA754, IF($H728 < 0, MAX($H728 - SUM($L834:AZ834), $H728 * (BA780 + BA806)), MAX(0, MIN($H728 - SUM($L834:AZ834), $H728 *  (BA780 + BA806)))))","v":0},{"$f":" IF(BB$819 = 1, BB754, IF($H728 < 0, MAX($H728 - SUM($L834:BA834), $H728 * (BB780 + BB806)), MAX(0, MIN($H728 - SUM($L834:BA834), $H728 *  (BB780 + BB806)))))","v":0},{"$f":" IF(BC$819 = 1, BC754, IF($H728 < 0, MAX($H728 - SUM($L834:BB834), $H728 * (BC780 + BC806)), MAX(0, MIN($H728 - SUM($L834:BB834), $H728 *  (BC780 + BC806)))))","v":0},{"$f":" IF(BD$819 = 1, BD754, IF($H728 < 0, MAX($H728 - SUM($L834:BC834), $H728 * (BD780 + BD806)), MAX(0, MIN($H728 - SUM($L834:BC834), $H728 *  (BD780 + BD806)))))","v":0},{"$f":" IF(BE$819 = 1, BE754, IF($H728 < 0, MAX($H728 - SUM($L834:BD834), $H728 * (BE780 + BE806)), MAX(0, MIN($H728 - SUM($L834:BD834), $H728 *  (BE780 + BE806)))))","v":0},{"$f":" IF(BF$819 = 1, BF754, IF($H728 < 0, MAX($H728 - SUM($L834:BE834), $H728 * (BF780 + BF806)), MAX(0, MIN($H728 - SUM($L834:BE834), $H728 *  (BF780 + BF806)))))","v":0},{"$f":" IF(BG$819 = 1, BG754, IF($H728 < 0, MAX($H728 - SUM($L834:BF834), $H728 * (BG780 + BG806)), MAX(0, MIN($H728 - SUM($L834:BF834), $H728 *  (BG780 + BG806)))))","v":0},{"$f":" IF(BH$819 = 1, BH754, IF($H728 < 0, MAX($H728 - SUM($L834:BG834), $H728 * (BH780 + BH806)), MAX(0, MIN($H728 - SUM($L834:BG834), $H728 *  (BH780 + BH806)))))","v":0},{"$f":" IF(BI$819 = 1, BI754, IF($H728 < 0, MAX($H728 - SUM($L834:BH834), $H728 * (BI780 + BI806)), MAX(0, MIN($H728 - SUM($L834:BH834), $H728 *  (BI780 + BI806)))))","v":0},{"$f":" IF(BJ$819 = 1, BJ754, IF($H728 < 0, MAX($H728 - SUM($L834:BI834), $H728 * (BJ780 + BJ806)), MAX(0, MIN($H728 - SUM($L834:BI834), $H728 *  (BJ780 + BJ806)))))","v":0},{"$f":" IF(BK$819 = 1, BK754, IF($H728 < 0, MAX($H728 - SUM($L834:BJ834), $H728 * (BK780 + BK806)), MAX(0, MIN($H728 - SUM($L834:BJ834), $H728 *  (BK780 + BK806)))))","v":0},{"$f":" IF(BL$819 = 1, BL754, IF($H728 < 0, MAX($H728 - SUM($L834:BK834), $H728 * (BL780 + BL806)), MAX(0, MIN($H728 - SUM($L834:BK834), $H728 *  (BL780 + BL806)))))","v":0},{"$f":" IF(BM$819 = 1, BM754, IF($H728 < 0, MAX($H728 - SUM($L834:BL834), $H728 * (BM780 + BM806)), MAX(0, MIN($H728 - SUM($L834:BL834), $H728 *  (BM780 + BM806)))))","v":0},{"$f":" IF(BN$819 = 1, BN754, IF($H728 < 0, MAX($H728 - SUM($L834:BM834), $H728 * (BN780 + BN806)), MAX(0, MIN($H728 - SUM($L834:BM834), $H728 *  (BN780 + BN806)))))","v":0},{"$f":" IF(BO$819 = 1, BO754, IF($H728 < 0, MAX($H728 - SUM($L834:BN834), $H728 * (BO780 + BO806)), MAX(0, MIN($H728 - SUM($L834:BN834), $H728 *  (BO780 + BO806)))))","v":0},{"$f":" IF(BP$819 = 1, BP754, IF($H728 < 0, MAX($H728 - SUM($L834:BO834), $H728 * (BP780 + BP806)), MAX(0, MIN($H728 - SUM($L834:BO834), $H728 *  (BP780 + BP806)))))","v":0},{"$f":" IF(BQ$819 = 1, BQ754, IF($H728 < 0, MAX($H728 - SUM($L834:BP834), $H728 * (BQ780 + BQ806)), MAX(0, MIN($H728 - SUM($L834:BP834), $H728 *  (BQ780 + BQ806)))))","v":0},{"$f":" IF(BR$819 = 1, BR754, IF($H728 < 0, MAX($H728 - SUM($L834:BQ834), $H728 * (BR780 + BR806)), MAX(0, MIN($H728 - SUM($L834:BQ834), $H728 *  (BR780 + BR806)))))","v":0},{"$f":" IF(BS$819 = 1, BS754, IF($H728 < 0, MAX($H728 - SUM($L834:BR834), $H728 * (BS780 + BS806)), MAX(0, MIN($H728 - SUM($L834:BR834), $H728 *  (BS780 + BS806)))))","v":0},{"$f":" IF(BT$819 = 1, BT754, IF($H728 < 0, MAX($H728 - SUM($L834:BS834), $H728 * (BT780 + BT806)), MAX(0, MIN($H728 - SUM($L834:BS834), $H728 *  (BT780 + BT806)))))","v":0},{"$f":" IF(BU$819 = 1, BU754, IF($H728 < 0, MAX($H728 - SUM($L834:BT834), $H728 * (BU780 + BU806)), MAX(0, MIN($H728 - SUM($L834:BT834), $H728 *  (BU780 + BU806)))))","v":0},{"$f":" IF(BV$819 = 1, BV754, IF($H728 < 0, MAX($H728 - SUM($L834:BU834), $H728 * (BV780 + BV806)), MAX(0, MIN($H728 - SUM($L834:BU834), $H728 *  (BV780 + BV806)))))","v":0},{"$f":" IF(BW$819 = 1, BW754, IF($H728 < 0, MAX($H728 - SUM($L834:BV834), $H728 * (BW780 + BW806)), MAX(0, MIN($H728 - SUM($L834:BV834), $H728 *  (BW780 + BW806)))))","v":0},{"$f":" IF(BX$819 = 1, BX754, IF($H728 < 0, MAX($H728 - SUM($L834:BW834), $H728 * (BX780 + BX806)), MAX(0, MIN($H728 - SUM($L834:BW834), $H728 *  (BX780 + BX806)))))","v":0},{"$f":" IF(BY$819 = 1, BY754, IF($H728 < 0, MAX($H728 - SUM($L834:BX834), $H728 * (BY780 + BY806)), MAX(0, MIN($H728 - SUM($L834:BX834), $H728 *  (BY780 + BY806)))))","v":0},{"$f":" IF(BZ$819 = 1, BZ754, IF($H728 < 0, MAX($H728 - SUM($L834:BY834), $H728 * (BZ780 + BZ806)), MAX(0, MIN($H728 - SUM($L834:BY834), $H728 *  (BZ780 + BZ806)))))","v":0},{"$f":" IF(CA$819 = 1, CA754, IF($H728 < 0, MAX($H728 - SUM($L834:BZ834), $H728 * (CA780 + CA806)), MAX(0, MIN($H728 - SUM($L834:BZ834), $H728 *  (CA780 + CA806)))))","v":0}]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$48, \"dd mmm yy\") & \" - real - RN\"","v":"Depreciation - capex addition - 01 Apr 07 - real - RN"},null,null,null,"GBP m",null,0,null,{"$f":" IF(M$819 = 1, M755, IF($H729 < 0, MAX($H729 - SUM($L835:L835), $H729 * (M781 + M807)), MAX(0, MIN($H729 - SUM($L835:L835), $H729 *  (M781 + M807)))))","v":0},{"$f":" IF(N$819 = 1, N755, IF($H729 < 0, MAX($H729 - SUM($L835:M835), $H729 * (N781 + N807)), MAX(0, MIN($H729 - SUM($L835:M835), $H729 *  (N781 + N807)))))","v":0},{"$f":" IF(O$819 = 1, O755, IF($H729 < 0, MAX($H729 - SUM($L835:N835), $H729 * (O781 + O807)), MAX(0, MIN($H729 - SUM($L835:N835), $H729 *  (O781 + O807)))))","v":0},{"$f":" IF(P$819 = 1, P755, IF($H729 < 0, MAX($H729 - SUM($L835:O835), $H729 * (P781 + P807)), MAX(0, MIN($H729 - SUM($L835:O835), $H729 *  (P781 + P807)))))","v":0},{"$f":" IF(Q$819 = 1, Q755, IF($H729 < 0, MAX($H729 - SUM($L835:P835), $H729 * (Q781 + Q807)), MAX(0, MIN($H729 - SUM($L835:P835), $H729 *  (Q781 + Q807)))))","v":0},{"$f":" IF(R$819 = 1, R755, IF($H729 < 0, MAX($H729 - SUM($L835:Q835), $H729 * (R781 + R807)), MAX(0, MIN($H729 - SUM($L835:Q835), $H729 *  (R781 + R807)))))","v":0},{"$f":" IF(S$819 = 1, S755, IF($H729 < 0, MAX($H729 - SUM($L835:R835), $H729 * (S781 + S807)), MAX(0, MIN($H729 - SUM($L835:R835), $H729 *  (S781 + S807)))))","v":0},{"$f":" IF(T$819 = 1, T755, IF($H729 < 0, MAX($H729 - SUM($L835:S835), $H729 * (T781 + T807)), MAX(0, MIN($H729 - SUM($L835:S835), $H729 *  (T781 + T807)))))","v":0},{"$f":" IF(U$819 = 1, U755, IF($H729 < 0, MAX($H729 - SUM($L835:T835), $H729 * (U781 + U807)), MAX(0, MIN($H729 - SUM($L835:T835), $H729 *  (U781 + U807)))))","v":0},{"$f":" IF(V$819 = 1, V755, IF($H729 < 0, MAX($H729 - SUM($L835:U835), $H729 * (V781 + V807)), MAX(0, MIN($H729 - SUM($L835:U835), $H729 *  (V781 + V807)))))","v":0},{"$f":" IF(W$819 = 1, W755, IF($H729 < 0, MAX($H729 - SUM($L835:V835), $H729 * (W781 + W807)), MAX(0, MIN($H729 - SUM($L835:V835), $H729 *  (W781 + W807)))))","v":0},{"$f":" IF(X$819 = 1, X755, IF($H729 < 0, MAX($H729 - SUM($L835:W835), $H729 * (X781 + X807)), MAX(0, MIN($H729 - SUM($L835:W835), $H729 *  (X781 + X807)))))","v":0},{"$f":" IF(Y$819 = 1, Y755, IF($H729 < 0, MAX($H729 - SUM($L835:X835), $H729 * (Y781 + Y807)), MAX(0, MIN($H729 - SUM($L835:X835), $H729 *  (Y781 + Y807)))))","v":0},{"$f":" IF(Z$819 = 1, Z755, IF($H729 < 0, MAX($H729 - SUM($L835:Y835), $H729 * (Z781 + Z807)), MAX(0, MIN($H729 - SUM($L835:Y835), $H729 *  (Z781 + Z807)))))","v":0},{"$f":" IF(AA$819 = 1, AA755, IF($H729 < 0, MAX($H729 - SUM($L835:Z835), $H729 * (AA781 + AA807)), MAX(0, MIN($H729 - SUM($L835:Z835), $H729 *  (AA781 + AA807)))))","v":0},{"$f":" IF(AB$819 = 1, AB755, IF($H729 < 0, MAX($H729 - SUM($L835:AA835), $H729 * (AB781 + AB807)), MAX(0, MIN($H729 - SUM($L835:AA835), $H729 *  (AB781 + AB807)))))","v":0},{"$f":" IF(AC$819 = 1, AC755, IF($H729 < 0, MAX($H729 - SUM($L835:AB835), $H729 * (AC781 + AC807)), MAX(0, MIN($H729 - SUM($L835:AB835), $H729 *  (AC781 + AC807)))))","v":0},{"$f":" IF(AD$819 = 1, AD755, IF($H729 < 0, MAX($H729 - SUM($L835:AC835), $H729 * (AD781 + AD807)), MAX(0, MIN($H729 - SUM($L835:AC835), $H729 *  (AD781 + AD807)))))","v":0},{"$f":" IF(AE$819 = 1, AE755, IF($H729 < 0, MAX($H729 - SUM($L835:AD835), $H729 * (AE781 + AE807)), MAX(0, MIN($H729 - SUM($L835:AD835), $H729 *  (AE781 + AE807)))))","v":0},{"$f":" IF(AF$819 = 1, AF755, IF($H729 < 0, MAX($H729 - SUM($L835:AE835), $H729 * (AF781 + AF807)), MAX(0, MIN($H729 - SUM($L835:AE835), $H729 *  (AF781 + AF807)))))","v":0},{"$f":" IF(AG$819 = 1, AG755, IF($H729 < 0, MAX($H729 - SUM($L835:AF835), $H729 * (AG781 + AG807)), MAX(0, MIN($H729 - SUM($L835:AF835), $H729 *  (AG781 + AG807)))))","v":0},{"$f":" IF(AH$819 = 1, AH755, IF($H729 < 0, MAX($H729 - SUM($L835:AG835), $H729 * (AH781 + AH807)), MAX(0, MIN($H729 - SUM($L835:AG835), $H729 *  (AH781 + AH807)))))","v":0},{"$f":" IF(AI$819 = 1, AI755, IF($H729 < 0, MAX($H729 - SUM($L835:AH835), $H729 * (AI781 + AI807)), MAX(0, MIN($H729 - SUM($L835:AH835), $H729 *  (AI781 + AI807)))))","v":0},{"$f":" IF(AJ$819 = 1, AJ755, IF($H729 < 0, MAX($H729 - SUM($L835:AI835), $H729 * (AJ781 + AJ807)), MAX(0, MIN($H729 - SUM($L835:AI835), $H729 *  (AJ781 + AJ807)))))","v":0},{"$f":" IF(AK$819 = 1, AK755, IF($H729 < 0, MAX($H729 - SUM($L835:AJ835), $H729 * (AK781 + AK807)), MAX(0, MIN($H729 - SUM($L835:AJ835), $H729 *  (AK781 + AK807)))))","v":0},{"$f":" IF(AL$819 = 1, AL755, IF($H729 < 0, MAX($H729 - SUM($L835:AK835), $H729 * (AL781 + AL807)), MAX(0, MIN($H729 - SUM($L835:AK835), $H729 *  (AL781 + AL807)))))","v":0},{"$f":" IF(AM$819 = 1, AM755, IF($H729 < 0, MAX($H729 - SUM($L835:AL835), $H729 * (AM781 + AM807)), MAX(0, MIN($H729 - SUM($L835:AL835), $H729 *  (AM781 + AM807)))))","v":0},{"$f":" IF(AN$819 = 1, AN755, IF($H729 < 0, MAX($H729 - SUM($L835:AM835), $H729 * (AN781 + AN807)), MAX(0, MIN($H729 - SUM($L835:AM835), $H729 *  (AN781 + AN807)))))","v":0},{"$f":" IF(AO$819 = 1, AO755, IF($H729 < 0, MAX($H729 - SUM($L835:AN835), $H729 * (AO781 + AO807)), MAX(0, MIN($H729 - SUM($L835:AN835), $H729 *  (AO781 + AO807)))))","v":0},{"$f":" IF(AP$819 = 1, AP755, IF($H729 < 0, MAX($H729 - SUM($L835:AO835), $H729 * (AP781 + AP807)), MAX(0, MIN($H729 - SUM($L835:AO835), $H729 *  (AP781 + AP807)))))","v":0},{"$f":" IF(AQ$819 = 1, AQ755, IF($H729 < 0, MAX($H729 - SUM($L835:AP835), $H729 * (AQ781 + AQ807)), MAX(0, MIN($H729 - SUM($L835:AP835), $H729 *  (AQ781 + AQ807)))))","v":0},{"$f":" IF(AR$819 = 1, AR755, IF($H729 < 0, MAX($H729 - SUM($L835:AQ835), $H729 * (AR781 + AR807)), MAX(0, MIN($H729 - SUM($L835:AQ835), $H729 *  (AR781 + AR807)))))","v":0},{"$f":" IF(AS$819 = 1, AS755, IF($H729 < 0, MAX($H729 - SUM($L835:AR835), $H729 * (AS781 + AS807)), MAX(0, MIN($H729 - SUM($L835:AR835), $H729 *  (AS781 + AS807)))))","v":0},{"$f":" IF(AT$819 = 1, AT755, IF($H729 < 0, MAX($H729 - SUM($L835:AS835), $H729 * (AT781 + AT807)), MAX(0, MIN($H729 - SUM($L835:AS835), $H729 *  (AT781 + AT807)))))","v":0},{"$f":" IF(AU$819 = 1, AU755, IF($H729 < 0, MAX($H729 - SUM($L835:AT835), $H729 * (AU781 + AU807)), MAX(0, MIN($H729 - SUM($L835:AT835), $H729 *  (AU781 + AU807)))))","v":0},{"$f":" IF(AV$819 = 1, AV755, IF($H729 < 0, MAX($H729 - SUM($L835:AU835), $H729 * (AV781 + AV807)), MAX(0, MIN($H729 - SUM($L835:AU835), $H729 *  (AV781 + AV807)))))","v":0},{"$f":" IF(AW$819 = 1, AW755, IF($H729 < 0, MAX($H729 - SUM($L835:AV835), $H729 * (AW781 + AW807)), MAX(0, MIN($H729 - SUM($L835:AV835), $H729 *  (AW781 + AW807)))))","v":0},{"$f":" IF(AX$819 = 1, AX755, IF($H729 < 0, MAX($H729 - SUM($L835:AW835), $H729 * (AX781 + AX807)), MAX(0, MIN($H729 - SUM($L835:AW835), $H729 *  (AX781 + AX807)))))","v":0},{"$f":" IF(AY$819 = 1, AY755, IF($H729 < 0, MAX($H729 - SUM($L835:AX835), $H729 * (AY781 + AY807)), MAX(0, MIN($H729 - SUM($L835:AX835), $H729 *  (AY781 + AY807)))))","v":0},{"$f":" IF(AZ$819 = 1, AZ755, IF($H729 < 0, MAX($H729 - SUM($L835:AY835), $H729 * (AZ781 + AZ807)), MAX(0, MIN($H729 - SUM($L835:AY835), $H729 *  (AZ781 + AZ807)))))","v":0},{"$f":" IF(BA$819 = 1, BA755, IF($H729 < 0, MAX($H729 - SUM($L835:AZ835), $H729 * (BA781 + BA807)), MAX(0, MIN($H729 - SUM($L835:AZ835), $H729 *  (BA781 + BA807)))))","v":0},{"$f":" IF(BB$819 = 1, BB755, IF($H729 < 0, MAX($H729 - SUM($L835:BA835), $H729 * (BB781 + BB807)), MAX(0, MIN($H729 - SUM($L835:BA835), $H729 *  (BB781 + BB807)))))","v":0},{"$f":" IF(BC$819 = 1, BC755, IF($H729 < 0, MAX($H729 - SUM($L835:BB835), $H729 * (BC781 + BC807)), MAX(0, MIN($H729 - SUM($L835:BB835), $H729 *  (BC781 + BC807)))))","v":0},{"$f":" IF(BD$819 = 1, BD755, IF($H729 < 0, MAX($H729 - SUM($L835:BC835), $H729 * (BD781 + BD807)), MAX(0, MIN($H729 - SUM($L835:BC835), $H729 *  (BD781 + BD807)))))","v":0},{"$f":" IF(BE$819 = 1, BE755, IF($H729 < 0, MAX($H729 - SUM($L835:BD835), $H729 * (BE781 + BE807)), MAX(0, MIN($H729 - SUM($L835:BD835), $H729 *  (BE781 + BE807)))))","v":0},{"$f":" IF(BF$819 = 1, BF755, IF($H729 < 0, MAX($H729 - SUM($L835:BE835), $H729 * (BF781 + BF807)), MAX(0, MIN($H729 - SUM($L835:BE835), $H729 *  (BF781 + BF807)))))","v":0},{"$f":" IF(BG$819 = 1, BG755, IF($H729 < 0, MAX($H729 - SUM($L835:BF835), $H729 * (BG781 + BG807)), MAX(0, MIN($H729 - SUM($L835:BF835), $H729 *  (BG781 + BG807)))))","v":0},{"$f":" IF(BH$819 = 1, BH755, IF($H729 < 0, MAX($H729 - SUM($L835:BG835), $H729 * (BH781 + BH807)), MAX(0, MIN($H729 - SUM($L835:BG835), $H729 *  (BH781 + BH807)))))","v":0},{"$f":" IF(BI$819 = 1, BI755, IF($H729 < 0, MAX($H729 - SUM($L835:BH835), $H729 * (BI781 + BI807)), MAX(0, MIN($H729 - SUM($L835:BH835), $H729 *  (BI781 + BI807)))))","v":0},{"$f":" IF(BJ$819 = 1, BJ755, IF($H729 < 0, MAX($H729 - SUM($L835:BI835), $H729 * (BJ781 + BJ807)), MAX(0, MIN($H729 - SUM($L835:BI835), $H729 *  (BJ781 + BJ807)))))","v":0},{"$f":" IF(BK$819 = 1, BK755, IF($H729 < 0, MAX($H729 - SUM($L835:BJ835), $H729 * (BK781 + BK807)), MAX(0, MIN($H729 - SUM($L835:BJ835), $H729 *  (BK781 + BK807)))))","v":0},{"$f":" IF(BL$819 = 1, BL755, IF($H729 < 0, MAX($H729 - SUM($L835:BK835), $H729 * (BL781 + BL807)), MAX(0, MIN($H729 - SUM($L835:BK835), $H729 *  (BL781 + BL807)))))","v":0},{"$f":" IF(BM$819 = 1, BM755, IF($H729 < 0, MAX($H729 - SUM($L835:BL835), $H729 * (BM781 + BM807)), MAX(0, MIN($H729 - SUM($L835:BL835), $H729 *  (BM781 + BM807)))))","v":0},{"$f":" IF(BN$819 = 1, BN755, IF($H729 < 0, MAX($H729 - SUM($L835:BM835), $H729 * (BN781 + BN807)), MAX(0, MIN($H729 - SUM($L835:BM835), $H729 *  (BN781 + BN807)))))","v":0},{"$f":" IF(BO$819 = 1, BO755, IF($H729 < 0, MAX($H729 - SUM($L835:BN835), $H729 * (BO781 + BO807)), MAX(0, MIN($H729 - SUM($L835:BN835), $H729 *  (BO781 + BO807)))))","v":0},{"$f":" IF(BP$819 = 1, BP755, IF($H729 < 0, MAX($H729 - SUM($L835:BO835), $H729 * (BP781 + BP807)), MAX(0, MIN($H729 - SUM($L835:BO835), $H729 *  (BP781 + BP807)))))","v":0},{"$f":" IF(BQ$819 = 1, BQ755, IF($H729 < 0, MAX($H729 - SUM($L835:BP835), $H729 * (BQ781 + BQ807)), MAX(0, MIN($H729 - SUM($L835:BP835), $H729 *  (BQ781 + BQ807)))))","v":0},{"$f":" IF(BR$819 = 1, BR755, IF($H729 < 0, MAX($H729 - SUM($L835:BQ835), $H729 * (BR781 + BR807)), MAX(0, MIN($H729 - SUM($L835:BQ835), $H729 *  (BR781 + BR807)))))","v":0},{"$f":" IF(BS$819 = 1, BS755, IF($H729 < 0, MAX($H729 - SUM($L835:BR835), $H729 * (BS781 + BS807)), MAX(0, MIN($H729 - SUM($L835:BR835), $H729 *  (BS781 + BS807)))))","v":0},{"$f":" IF(BT$819 = 1, BT755, IF($H729 < 0, MAX($H729 - SUM($L835:BS835), $H729 * (BT781 + BT807)), MAX(0, MIN($H729 - SUM($L835:BS835), $H729 *  (BT781 + BT807)))))","v":0},{"$f":" IF(BU$819 = 1, BU755, IF($H729 < 0, MAX($H729 - SUM($L835:BT835), $H729 * (BU781 + BU807)), MAX(0, MIN($H729 - SUM($L835:BT835), $H729 *  (BU781 + BU807)))))","v":0},{"$f":" IF(BV$819 = 1, BV755, IF($H729 < 0, MAX($H729 - SUM($L835:BU835), $H729 * (BV781 + BV807)), MAX(0, MIN($H729 - SUM($L835:BU835), $H729 *  (BV781 + BV807)))))","v":0},{"$f":" IF(BW$819 = 1, BW755, IF($H729 < 0, MAX($H729 - SUM($L835:BV835), $H729 * (BW781 + BW807)), MAX(0, MIN($H729 - SUM($L835:BV835), $H729 *  (BW781 + BW807)))))","v":0},{"$f":" IF(BX$819 = 1, BX755, IF($H729 < 0, MAX($H729 - SUM($L835:BW835), $H729 * (BX781 + BX807)), MAX(0, MIN($H729 - SUM($L835:BW835), $H729 *  (BX781 + BX807)))))","v":0},{"$f":" IF(BY$819 = 1, BY755, IF($H729 < 0, MAX($H729 - SUM($L835:BX835), $H729 * (BY781 + BY807)), MAX(0, MIN($H729 - SUM($L835:BX835), $H729 *  (BY781 + BY807)))))","v":0},{"$f":" IF(BZ$819 = 1, BZ755, IF($H729 < 0, MAX($H729 - SUM($L835:BY835), $H729 * (BZ781 + BZ807)), MAX(0, MIN($H729 - SUM($L835:BY835), $H729 *  (BZ781 + BZ807)))))","v":0},{"$f":" IF(CA$819 = 1, CA755, IF($H729 < 0, MAX($H729 - SUM($L835:BZ835), $H729 * (CA781 + CA807)), MAX(0, MIN($H729 - SUM($L835:BZ835), $H729 *  (CA781 + CA807)))))","v":0}]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$49, \"dd mmm yy\") & \" - real - RN\"","v":"Depreciation - capex addition - 01 Apr 08 - real - RN"},null,null,null,"GBP m",null,0.19512008833256791,null,{"$f":" IF(M$819 = 1, M756, IF($H730 < 0, MAX($H730 - SUM($L836:L836), $H730 * (M782 + M808)), MAX(0, MIN($H730 - SUM($L836:L836), $H730 *  (M782 + M808)))))","v":0},{"$f":" IF(N$819 = 1, N756, IF($H730 < 0, MAX($H730 - SUM($L836:M836), $H730 * (N782 + N808)), MAX(0, MIN($H730 - SUM($L836:M836), $H730 *  (N782 + N808)))))","v":0},{"$f":" IF(O$819 = 1, O756, IF($H730 < 0, MAX($H730 - SUM($L836:N836), $H730 * (O782 + O808)), MAX(0, MIN($H730 - SUM($L836:N836), $H730 *  (O782 + O808)))))","v":0},{"$f":" IF(P$819 = 1, P756, IF($H730 < 0, MAX($H730 - SUM($L836:O836), $H730 * (P782 + P808)), MAX(0, MIN($H730 - SUM($L836:O836), $H730 *  (P782 + P808)))))","v":0},{"$f":" IF(Q$819 = 1, Q756, IF($H730 < 0, MAX($H730 - SUM($L836:P836), $H730 * (Q782 + Q808)), MAX(0, MIN($H730 - SUM($L836:P836), $H730 *  (Q782 + Q808)))))","v":0},{"$f":" IF(R$819 = 1, R756, IF($H730 < 0, MAX($H730 - SUM($L836:Q836), $H730 * (R782 + R808)), MAX(0, MIN($H730 - SUM($L836:Q836), $H730 *  (R782 + R808)))))","v":0},{"$f":" IF(S$819 = 1, S756, IF($H730 < 0, MAX($H730 - SUM($L836:R836), $H730 * (S782 + S808)), MAX(0, MIN($H730 - SUM($L836:R836), $H730 *  (S782 + S808)))))","v":0},{"$f":" IF(T$819 = 1, T756, IF($H730 < 0, MAX($H730 - SUM($L836:S836), $H730 * (T782 + T808)), MAX(0, MIN($H730 - SUM($L836:S836), $H730 *  (T782 + T808)))))","v":0},{"$f":" IF(U$819 = 1, U756, IF($H730 < 0, MAX($H730 - SUM($L836:T836), $H730 * (U782 + U808)), MAX(0, MIN($H730 - SUM($L836:T836), $H730 *  (U782 + U808)))))","v":0},{"$f":" IF(V$819 = 1, V756, IF($H730 < 0, MAX($H730 - SUM($L836:U836), $H730 * (V782 + V808)), MAX(0, MIN($H730 - SUM($L836:U836), $H730 *  (V782 + V808)))))","v":0},{"$f":" IF(W$819 = 1, W756, IF($H730 < 0, MAX($H730 - SUM($L836:V836), $H730 * (W782 + W808)), MAX(0, MIN($H730 - SUM($L836:V836), $H730 *  (W782 + W808)))))","v":0},{"$f":" IF(X$819 = 1, X756, IF($H730 < 0, MAX($H730 - SUM($L836:W836), $H730 * (X782 + X808)), MAX(0, MIN($H730 - SUM($L836:W836), $H730 *  (X782 + X808)))))","v":0},{"$f":" IF(Y$819 = 1, Y756, IF($H730 < 0, MAX($H730 - SUM($L836:X836), $H730 * (Y782 + Y808)), MAX(0, MIN($H730 - SUM($L836:X836), $H730 *  (Y782 + Y808)))))","v":0},{"$f":" IF(Z$819 = 1, Z756, IF($H730 < 0, MAX($H730 - SUM($L836:Y836), $H730 * (Z782 + Z808)), MAX(0, MIN($H730 - SUM($L836:Y836), $H730 *  (Z782 + Z808)))))","v":0},{"$f":" IF(AA$819 = 1, AA756, IF($H730 < 0, MAX($H730 - SUM($L836:Z836), $H730 * (AA782 + AA808)), MAX(0, MIN($H730 - SUM($L836:Z836), $H730 *  (AA782 + AA808)))))","v":0},{"$f":" IF(AB$819 = 1, AB756, IF($H730 < 0, MAX($H730 - SUM($L836:AA836), $H730 * (AB782 + AB808)), MAX(0, MIN($H730 - SUM($L836:AA836), $H730 *  (AB782 + AB808)))))","v":5.8536026499770343E-3},{"$f":" IF(AC$819 = 1, AC756, IF($H730 < 0, MAX($H730 - SUM($L836:AB836), $H730 * (AC782 + AC808)), MAX(0, MIN($H730 - SUM($L836:AB836), $H730 *  (AC782 + AC808)))))","v":5.8536026499770343E-3},{"$f":" IF(AD$819 = 1, AD756, IF($H730 < 0, MAX($H730 - SUM($L836:AC836), $H730 * (AD782 + AD808)), MAX(0, MIN($H730 - SUM($L836:AC836), $H730 *  (AD782 + AD808)))))","v":5.8536026499770343E-3},{"$f":" IF(AE$819 = 1, AE756, IF($H730 < 0, MAX($H730 - SUM($L836:AD836), $H730 * (AE782 + AE808)), MAX(0, MIN($H730 - SUM($L836:AD836), $H730 *  (AE782 + AE808)))))","v":5.8536026499770343E-3},{"$f":" IF(AF$819 = 1, AF756, IF($H730 < 0, MAX($H730 - SUM($L836:AE836), $H730 * (AF782 + AF808)), MAX(0, MIN($H730 - SUM($L836:AE836), $H730 *  (AF782 + AF808)))))","v":5.8536026499770343E-3},{"$f":" IF(AG$819 = 1, AG756, IF($H730 < 0, MAX($H730 - SUM($L836:AF836), $H730 * (AG782 + AG808)), MAX(0, MIN($H730 - SUM($L836:AF836), $H730 *  (AG782 + AG808)))))","v":5.8536026499770343E-3},{"$f":" IF(AH$819 = 1, AH756, IF($H730 < 0, MAX($H730 - SUM($L836:AG836), $H730 * (AH782 + AH808)), MAX(0, MIN($H730 - SUM($L836:AG836), $H730 *  (AH782 + AH808)))))","v":5.8536026499770343E-3},{"$f":" IF(AI$819 = 1, AI756, IF($H730 < 0, MAX($H730 - SUM($L836:AH836), $H730 * (AI782 + AI808)), MAX(0, MIN($H730 - SUM($L836:AH836), $H730 *  (AI782 + AI808)))))","v":5.8536026499770343E-3},{"$f":" IF(AJ$819 = 1, AJ756, IF($H730 < 0, MAX($H730 - SUM($L836:AI836), $H730 * (AJ782 + AJ808)), MAX(0, MIN($H730 - SUM($L836:AI836), $H730 *  (AJ782 + AJ808)))))","v":5.8536026499770343E-3},{"$f":" IF(AK$819 = 1, AK756, IF($H730 < 0, MAX($H730 - SUM($L836:AJ836), $H730 * (AK782 + AK808)), MAX(0, MIN($H730 - SUM($L836:AJ836), $H730 *  (AK782 + AK808)))))","v":5.8536026499770473E-3},{"$f":" IF(AL$819 = 1, AL756, IF($H730 < 0, MAX($H730 - SUM($L836:AK836), $H730 * (AL782 + AL808)), MAX(0, MIN($H730 - SUM($L836:AK836), $H730 *  (AL782 + AL808)))))","v":5.8536026499770473E-3},{"$f":" IF(AM$819 = 1, AM756, IF($H730 < 0, MAX($H730 - SUM($L836:AL836), $H730 * (AM782 + AM808)), MAX(0, MIN($H730 - SUM($L836:AL836), $H730 *  (AM782 + AM808)))))","v":5.8536026499770473E-3},{"$f":" IF(AN$819 = 1, AN756, IF($H730 < 0, MAX($H730 - SUM($L836:AM836), $H730 * (AN782 + AN808)), MAX(0, MIN($H730 - SUM($L836:AM836), $H730 *  (AN782 + AN808)))))","v":5.8536026499770473E-3},{"$f":" IF(AO$819 = 1, AO756, IF($H730 < 0, MAX($H730 - SUM($L836:AN836), $H730 * (AO782 + AO808)), MAX(0, MIN($H730 - SUM($L836:AN836), $H730 *  (AO782 + AO808)))))","v":5.8536026499770473E-3},{"$f":" IF(AP$819 = 1, AP756, IF($H730 < 0, MAX($H730 - SUM($L836:AO836), $H730 * (AP782 + AP808)), MAX(0, MIN($H730 - SUM($L836:AO836), $H730 *  (AP782 + AP808)))))","v":5.8536026499770473E-3},{"$f":" IF(AQ$819 = 1, AQ756, IF($H730 < 0, MAX($H730 - SUM($L836:AP836), $H730 * (AQ782 + AQ808)), MAX(0, MIN($H730 - SUM($L836:AP836), $H730 *  (AQ782 + AQ808)))))","v":5.8536026499770473E-3},{"$f":" IF(AR$819 = 1, AR756, IF($H730 < 0, MAX($H730 - SUM($L836:AQ836), $H730 * (AR782 + AR808)), MAX(0, MIN($H730 - SUM($L836:AQ836), $H730 *  (AR782 + AR808)))))","v":5.8536026499770473E-3},{"$f":" IF(AS$819 = 1, AS756, IF($H730 < 0, MAX($H730 - SUM($L836:AR836), $H730 * (AS782 + AS808)), MAX(0, MIN($H730 - SUM($L836:AR836), $H730 *  (AS782 + AS808)))))","v":5.8536026499770473E-3},{"$f":" IF(AT$819 = 1, AT756, IF($H730 < 0, MAX($H730 - SUM($L836:AS836), $H730 * (AT782 + AT808)), MAX(0, MIN($H730 - SUM($L836:AS836), $H730 *  (AT782 + AT808)))))","v":5.8536026499770473E-3},{"$f":" IF(AU$819 = 1, AU756, IF($H730 < 0, MAX($H730 - SUM($L836:AT836), $H730 * (AU782 + AU808)), MAX(0, MIN($H730 - SUM($L836:AT836), $H730 *  (AU782 + AU808)))))","v":5.8536026499770473E-3},{"$f":" IF(AV$819 = 1, AV756, IF($H730 < 0, MAX($H730 - SUM($L836:AU836), $H730 * (AV782 + AV808)), MAX(0, MIN($H730 - SUM($L836:AU836), $H730 *  (AV782 + AV808)))))","v":3.902401766651365E-3},{"$f":" IF(AW$819 = 1, AW756, IF($H730 < 0, MAX($H730 - SUM($L836:AV836), $H730 * (AW782 + AW808)), MAX(0, MIN($H730 - SUM($L836:AV836), $H730 *  (AW782 + AW808)))))","v":3.902401766651365E-3},{"$f":" IF(AX$819 = 1, AX756, IF($H730 < 0, MAX($H730 - SUM($L836:AW836), $H730 * (AX782 + AX808)), MAX(0, MIN($H730 - SUM($L836:AW836), $H730 *  (AX782 + AX808)))))","v":3.902401766651365E-3},{"$f":" IF(AY$819 = 1, AY756, IF($H730 < 0, MAX($H730 - SUM($L836:AX836), $H730 * (AY782 + AY808)), MAX(0, MIN($H730 - SUM($L836:AX836), $H730 *  (AY782 + AY808)))))","v":3.902401766651365E-3},{"$f":" IF(AZ$819 = 1, AZ756, IF($H730 < 0, MAX($H730 - SUM($L836:AY836), $H730 * (AZ782 + AZ808)), MAX(0, MIN($H730 - SUM($L836:AY836), $H730 *  (AZ782 + AZ808)))))","v":3.902401766651365E-3},{"$f":" IF(BA$819 = 1, BA756, IF($H730 < 0, MAX($H730 - SUM($L836:AZ836), $H730 * (BA782 + BA808)), MAX(0, MIN($H730 - SUM($L836:AZ836), $H730 *  (BA782 + BA808)))))","v":3.902401766651365E-3},{"$f":" IF(BB$819 = 1, BB756, IF($H730 < 0, MAX($H730 - SUM($L836:BA836), $H730 * (BB782 + BB808)), MAX(0, MIN($H730 - SUM($L836:BA836), $H730 *  (BB782 + BB808)))))","v":3.902401766651365E-3},{"$f":" IF(BC$819 = 1, BC756, IF($H730 < 0, MAX($H730 - SUM($L836:BB836), $H730 * (BC782 + BC808)), MAX(0, MIN($H730 - SUM($L836:BB836), $H730 *  (BC782 + BC808)))))","v":3.902401766651365E-3},{"$f":" IF(BD$819 = 1, BD756, IF($H730 < 0, MAX($H730 - SUM($L836:BC836), $H730 * (BD782 + BD808)), MAX(0, MIN($H730 - SUM($L836:BC836), $H730 *  (BD782 + BD808)))))","v":3.902401766651365E-3},{"$f":" IF(BE$819 = 1, BE756, IF($H730 < 0, MAX($H730 - SUM($L836:BD836), $H730 * (BE782 + BE808)), MAX(0, MIN($H730 - SUM($L836:BD836), $H730 *  (BE782 + BE808)))))","v":3.902401766651365E-3},{"$f":" IF(BF$819 = 1, BF756, IF($H730 < 0, MAX($H730 - SUM($L836:BE836), $H730 * (BF782 + BF808)), MAX(0, MIN($H730 - SUM($L836:BE836), $H730 *  (BF782 + BF808)))))","v":3.902401766651365E-3},{"$f":" IF(BG$819 = 1, BG756, IF($H730 < 0, MAX($H730 - SUM($L836:BF836), $H730 * (BG782 + BG808)), MAX(0, MIN($H730 - SUM($L836:BF836), $H730 *  (BG782 + BG808)))))","v":3.902401766651365E-3},{"$f":" IF(BH$819 = 1, BH756, IF($H730 < 0, MAX($H730 - SUM($L836:BG836), $H730 * (BH782 + BH808)), MAX(0, MIN($H730 - SUM($L836:BG836), $H730 *  (BH782 + BH808)))))","v":3.902401766651365E-3},{"$f":" IF(BI$819 = 1, BI756, IF($H730 < 0, MAX($H730 - SUM($L836:BH836), $H730 * (BI782 + BI808)), MAX(0, MIN($H730 - SUM($L836:BH836), $H730 *  (BI782 + BI808)))))","v":3.902401766651365E-3},{"$f":" IF(BJ$819 = 1, BJ756, IF($H730 < 0, MAX($H730 - SUM($L836:BI836), $H730 * (BJ782 + BJ808)), MAX(0, MIN($H730 - SUM($L836:BI836), $H730 *  (BJ782 + BJ808)))))","v":3.902401766651365E-3},{"$f":" IF(BK$819 = 1, BK756, IF($H730 < 0, MAX($H730 - SUM($L836:BJ836), $H730 * (BK782 + BK808)), MAX(0, MIN($H730 - SUM($L836:BJ836), $H730 *  (BK782 + BK808)))))","v":3.902401766651365E-3},{"$f":" IF(BL$819 = 1, BL756, IF($H730 < 0, MAX($H730 - SUM($L836:BK836), $H730 * (BL782 + BL808)), MAX(0, MIN($H730 - SUM($L836:BK836), $H730 *  (BL782 + BL808)))))","v":3.902401766651365E-3},{"$f":" IF(BM$819 = 1, BM756, IF($H730 < 0, MAX($H730 - SUM($L836:BL836), $H730 * (BM782 + BM808)), MAX(0, MIN($H730 - SUM($L836:BL836), $H730 *  (BM782 + BM808)))))","v":3.902401766651365E-3},{"$f":" IF(BN$819 = 1, BN756, IF($H730 < 0, MAX($H730 - SUM($L836:BM836), $H730 * (BN782 + BN808)), MAX(0, MIN($H730 - SUM($L836:BM836), $H730 *  (BN782 + BN808)))))","v":3.902401766651365E-3},{"$f":" IF(BO$819 = 1, BO756, IF($H730 < 0, MAX($H730 - SUM($L836:BN836), $H730 * (BO782 + BO808)), MAX(0, MIN($H730 - SUM($L836:BN836), $H730 *  (BO782 + BO808)))))","v":3.902401766651365E-3},{"$f":" IF(BP$819 = 1, BP756, IF($H730 < 0, MAX($H730 - SUM($L836:BO836), $H730 * (BP782 + BP808)), MAX(0, MIN($H730 - SUM($L836:BO836), $H730 *  (BP782 + BP808)))))","v":0},{"$f":" IF(BQ$819 = 1, BQ756, IF($H730 < 0, MAX($H730 - SUM($L836:BP836), $H730 * (BQ782 + BQ808)), MAX(0, MIN($H730 - SUM($L836:BP836), $H730 *  (BQ782 + BQ808)))))","v":0},{"$f":" IF(BR$819 = 1, BR756, IF($H730 < 0, MAX($H730 - SUM($L836:BQ836), $H730 * (BR782 + BR808)), MAX(0, MIN($H730 - SUM($L836:BQ836), $H730 *  (BR782 + BR808)))))","v":0},{"$f":" IF(BS$819 = 1, BS756, IF($H730 < 0, MAX($H730 - SUM($L836:BR836), $H730 * (BS782 + BS808)), MAX(0, MIN($H730 - SUM($L836:BR836), $H730 *  (BS782 + BS808)))))","v":0},{"$f":" IF(BT$819 = 1, BT756, IF($H730 < 0, MAX($H730 - SUM($L836:BS836), $H730 * (BT782 + BT808)), MAX(0, MIN($H730 - SUM($L836:BS836), $H730 *  (BT782 + BT808)))))","v":0},{"$f":" IF(BU$819 = 1, BU756, IF($H730 < 0, MAX($H730 - SUM($L836:BT836), $H730 * (BU782 + BU808)), MAX(0, MIN($H730 - SUM($L836:BT836), $H730 *  (BU782 + BU808)))))","v":0},{"$f":" IF(BV$819 = 1, BV756, IF($H730 < 0, MAX($H730 - SUM($L836:BU836), $H730 * (BV782 + BV808)), MAX(0, MIN($H730 - SUM($L836:BU836), $H730 *  (BV782 + BV808)))))","v":0},{"$f":" IF(BW$819 = 1, BW756, IF($H730 < 0, MAX($H730 - SUM($L836:BV836), $H730 * (BW782 + BW808)), MAX(0, MIN($H730 - SUM($L836:BV836), $H730 *  (BW782 + BW808)))))","v":0},{"$f":" IF(BX$819 = 1, BX756, IF($H730 < 0, MAX($H730 - SUM($L836:BW836), $H730 * (BX782 + BX808)), MAX(0, MIN($H730 - SUM($L836:BW836), $H730 *  (BX782 + BX808)))))","v":0},{"$f":" IF(BY$819 = 1, BY756, IF($H730 < 0, MAX($H730 - SUM($L836:BX836), $H730 * (BY782 + BY808)), MAX(0, MIN($H730 - SUM($L836:BX836), $H730 *  (BY782 + BY808)))))","v":0},{"$f":" IF(BZ$819 = 1, BZ756, IF($H730 < 0, MAX($H730 - SUM($L836:BY836), $H730 * (BZ782 + BZ808)), MAX(0, MIN($H730 - SUM($L836:BY836), $H730 *  (BZ782 + BZ808)))))","v":0},{"$f":" IF(CA$819 = 1, CA756, IF($H730 < 0, MAX($H730 - SUM($L836:BZ836), $H730 * (CA782 + CA808)), MAX(0, MIN($H730 - SUM($L836:BZ836), $H730 *  (CA782 + CA808)))))","v":0}]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$50, \"dd mmm yy\") & \" - real - RN\"","v":"Depreciation - capex addition - 01 Apr 09 - real - RN"},null,null,null,"GBP m",null,3.1072890777083328,null,{"$f":" IF(M$819 = 1, M757, IF($H731 < 0, MAX($H731 - SUM($L837:L837), $H731 * (M783 + M809)), MAX(0, MIN($H731 - SUM($L837:L837), $H731 *  (M783 + M809)))))","v":0},{"$f":" IF(N$819 = 1, N757, IF($H731 < 0, MAX($H731 - SUM($L837:M837), $H731 * (N783 + N809)), MAX(0, MIN($H731 - SUM($L837:M837), $H731 *  (N783 + N809)))))","v":0},{"$f":" IF(O$819 = 1, O757, IF($H731 < 0, MAX($H731 - SUM($L837:N837), $H731 * (O783 + O809)), MAX(0, MIN($H731 - SUM($L837:N837), $H731 *  (O783 + O809)))))","v":0},{"$f":" IF(P$819 = 1, P757, IF($H731 < 0, MAX($H731 - SUM($L837:O837), $H731 * (P783 + P809)), MAX(0, MIN($H731 - SUM($L837:O837), $H731 *  (P783 + P809)))))","v":0},{"$f":" IF(Q$819 = 1, Q757, IF($H731 < 0, MAX($H731 - SUM($L837:P837), $H731 * (Q783 + Q809)), MAX(0, MIN($H731 - SUM($L837:P837), $H731 *  (Q783 + Q809)))))","v":0},{"$f":" IF(R$819 = 1, R757, IF($H731 < 0, MAX($H731 - SUM($L837:Q837), $H731 * (R783 + R809)), MAX(0, MIN($H731 - SUM($L837:Q837), $H731 *  (R783 + R809)))))","v":0},{"$f":" IF(S$819 = 1, S757, IF($H731 < 0, MAX($H731 - SUM($L837:R837), $H731 * (S783 + S809)), MAX(0, MIN($H731 - SUM($L837:R837), $H731 *  (S783 + S809)))))","v":0},{"$f":" IF(T$819 = 1, T757, IF($H731 < 0, MAX($H731 - SUM($L837:S837), $H731 * (T783 + T809)), MAX(0, MIN($H731 - SUM($L837:S837), $H731 *  (T783 + T809)))))","v":0},{"$f":" IF(U$819 = 1, U757, IF($H731 < 0, MAX($H731 - SUM($L837:T837), $H731 * (U783 + U809)), MAX(0, MIN($H731 - SUM($L837:T837), $H731 *  (U783 + U809)))))","v":0},{"$f":" IF(V$819 = 1, V757, IF($H731 < 0, MAX($H731 - SUM($L837:U837), $H731 * (V783 + V809)), MAX(0, MIN($H731 - SUM($L837:U837), $H731 *  (V783 + V809)))))","v":0},{"$f":" IF(W$819 = 1, W757, IF($H731 < 0, MAX($H731 - SUM($L837:V837), $H731 * (W783 + W809)), MAX(0, MIN($H731 - SUM($L837:V837), $H731 *  (W783 + W809)))))","v":0},{"$f":" IF(X$819 = 1, X757, IF($H731 < 0, MAX($H731 - SUM($L837:W837), $H731 * (X783 + X809)), MAX(0, MIN($H731 - SUM($L837:W837), $H731 *  (X783 + X809)))))","v":0},{"$f":" IF(Y$819 = 1, Y757, IF($H731 < 0, MAX($H731 - SUM($L837:X837), $H731 * (Y783 + Y809)), MAX(0, MIN($H731 - SUM($L837:X837), $H731 *  (Y783 + Y809)))))","v":0},{"$f":" IF(Z$819 = 1, Z757, IF($H731 < 0, MAX($H731 - SUM($L837:Y837), $H731 * (Z783 + Z809)), MAX(0, MIN($H731 - SUM($L837:Y837), $H731 *  (Z783 + Z809)))))","v":0},{"$f":" IF(AA$819 = 1, AA757, IF($H731 < 0, MAX($H731 - SUM($L837:Z837), $H731 * (AA783 + AA809)), MAX(0, MIN($H731 - SUM($L837:Z837), $H731 *  (AA783 + AA809)))))","v":0},{"$f":" IF(AB$819 = 1, AB757, IF($H731 < 0, MAX($H731 - SUM($L837:AA837), $H731 * (AB783 + AB809)), MAX(0, MIN($H731 - SUM($L837:AA837), $H731 *  (AB783 + AB809)))))","v":0},{"$f":" IF(AC$819 = 1, AC757, IF($H731 < 0, MAX($H731 - SUM($L837:AB837), $H731 * (AC783 + AC809)), MAX(0, MIN($H731 - SUM($L837:AB837), $H731 *  (AC783 + AC809)))))","v":9.3218672331250002E-2},{"$f":" IF(AD$819 = 1, AD757, IF($H731 < 0, MAX($H731 - SUM($L837:AC837), $H731 * (AD783 + AD809)), MAX(0, MIN($H731 - SUM($L837:AC837), $H731 *  (AD783 + AD809)))))","v":9.3218672331250002E-2},{"$f":" IF(AE$819 = 1, AE757, IF($H731 < 0, MAX($H731 - SUM($L837:AD837), $H731 * (AE783 + AE809)), MAX(0, MIN($H731 - SUM($L837:AD837), $H731 *  (AE783 + AE809)))))","v":9.3218672331250002E-2},{"$f":" IF(AF$819 = 1, AF757, IF($H731 < 0, MAX($H731 - SUM($L837:AE837), $H731 * (AF783 + AF809)), MAX(0, MIN($H731 - SUM($L837:AE837), $H731 *  (AF783 + AF809)))))","v":9.3218672331250002E-2},{"$f":" IF(AG$819 = 1, AG757, IF($H731 < 0, MAX($H731 - SUM($L837:AF837), $H731 * (AG783 + AG809)), MAX(0, MIN($H731 - SUM($L837:AF837), $H731 *  (AG783 + AG809)))))","v":9.3218672331250002E-2},{"$f":" IF(AH$819 = 1, AH757, IF($H731 < 0, MAX($H731 - SUM($L837:AG837), $H731 * (AH783 + AH809)), MAX(0, MIN($H731 - SUM($L837:AG837), $H731 *  (AH783 + AH809)))))","v":9.3218672331250002E-2},{"$f":" IF(AI$819 = 1, AI757, IF($H731 < 0, MAX($H731 - SUM($L837:AH837), $H731 * (AI783 + AI809)), MAX(0, MIN($H731 - SUM($L837:AH837), $H731 *  (AI783 + AI809)))))","v":9.3218672331250002E-2},{"$f":" IF(AJ$819 = 1, AJ757, IF($H731 < 0, MAX($H731 - SUM($L837:AI837), $H731 * (AJ783 + AJ809)), MAX(0, MIN($H731 - SUM($L837:AI837), $H731 *  (AJ783 + AJ809)))))","v":9.3218672331250002E-2},{"$f":" IF(AK$819 = 1, AK757, IF($H731 < 0, MAX($H731 - SUM($L837:AJ837), $H731 * (AK783 + AK809)), MAX(0, MIN($H731 - SUM($L837:AJ837), $H731 *  (AK783 + AK809)))))","v":9.3218672331249988E-2},{"$f":" IF(AL$819 = 1, AL757, IF($H731 < 0, MAX($H731 - SUM($L837:AK837), $H731 * (AL783 + AL809)), MAX(0, MIN($H731 - SUM($L837:AK837), $H731 *  (AL783 + AL809)))))","v":9.3218672331249988E-2},{"$f":" IF(AM$819 = 1, AM757, IF($H731 < 0, MAX($H731 - SUM($L837:AL837), $H731 * (AM783 + AM809)), MAX(0, MIN($H731 - SUM($L837:AL837), $H731 *  (AM783 + AM809)))))","v":9.3218672331249988E-2},{"$f":" IF(AN$819 = 1, AN757, IF($H731 < 0, MAX($H731 - SUM($L837:AM837), $H731 * (AN783 + AN809)), MAX(0, MIN($H731 - SUM($L837:AM837), $H731 *  (AN783 + AN809)))))","v":9.3218672331249988E-2},{"$f":" IF(AO$819 = 1, AO757, IF($H731 < 0, MAX($H731 - SUM($L837:AN837), $H731 * (AO783 + AO809)), MAX(0, MIN($H731 - SUM($L837:AN837), $H731 *  (AO783 + AO809)))))","v":9.3218672331249988E-2},{"$f":" IF(AP$819 = 1, AP757, IF($H731 < 0, MAX($H731 - SUM($L837:AO837), $H731 * (AP783 + AP809)), MAX(0, MIN($H731 - SUM($L837:AO837), $H731 *  (AP783 + AP809)))))","v":9.3218672331249988E-2},{"$f":" IF(AQ$819 = 1, AQ757, IF($H731 < 0, MAX($H731 - SUM($L837:AP837), $H731 * (AQ783 + AQ809)), MAX(0, MIN($H731 - SUM($L837:AP837), $H731 *  (AQ783 + AQ809)))))","v":9.3218672331249988E-2},{"$f":" IF(AR$819 = 1, AR757, IF($H731 < 0, MAX($H731 - SUM($L837:AQ837), $H731 * (AR783 + AR809)), MAX(0, MIN($H731 - SUM($L837:AQ837), $H731 *  (AR783 + AR809)))))","v":9.3218672331249988E-2},{"$f":" IF(AS$819 = 1, AS757, IF($H731 < 0, MAX($H731 - SUM($L837:AR837), $H731 * (AS783 + AS809)), MAX(0, MIN($H731 - SUM($L837:AR837), $H731 *  (AS783 + AS809)))))","v":9.3218672331249988E-2},{"$f":" IF(AT$819 = 1, AT757, IF($H731 < 0, MAX($H731 - SUM($L837:AS837), $H731 * (AT783 + AT809)), MAX(0, MIN($H731 - SUM($L837:AS837), $H731 *  (AT783 + AT809)))))","v":9.3218672331249988E-2},{"$f":" IF(AU$819 = 1, AU757, IF($H731 < 0, MAX($H731 - SUM($L837:AT837), $H731 * (AU783 + AU809)), MAX(0, MIN($H731 - SUM($L837:AT837), $H731 *  (AU783 + AU809)))))","v":9.3218672331249988E-2},{"$f":" IF(AV$819 = 1, AV757, IF($H731 < 0, MAX($H731 - SUM($L837:AU837), $H731 * (AV783 + AV809)), MAX(0, MIN($H731 - SUM($L837:AU837), $H731 *  (AV783 + AV809)))))","v":9.3218672331249988E-2},{"$f":" IF(AW$819 = 1, AW757, IF($H731 < 0, MAX($H731 - SUM($L837:AV837), $H731 * (AW783 + AW809)), MAX(0, MIN($H731 - SUM($L837:AV837), $H731 *  (AW783 + AW809)))))","v":6.2145781554166661E-2},{"$f":" IF(AX$819 = 1, AX757, IF($H731 < 0, MAX($H731 - SUM($L837:AW837), $H731 * (AX783 + AX809)), MAX(0, MIN($H731 - SUM($L837:AW837), $H731 *  (AX783 + AX809)))))","v":6.2145781554166661E-2},{"$f":" IF(AY$819 = 1, AY757, IF($H731 < 0, MAX($H731 - SUM($L837:AX837), $H731 * (AY783 + AY809)), MAX(0, MIN($H731 - SUM($L837:AX837), $H731 *  (AY783 + AY809)))))","v":6.2145781554166661E-2},{"$f":" IF(AZ$819 = 1, AZ757, IF($H731 < 0, MAX($H731 - SUM($L837:AY837), $H731 * (AZ783 + AZ809)), MAX(0, MIN($H731 - SUM($L837:AY837), $H731 *  (AZ783 + AZ809)))))","v":6.2145781554166661E-2},{"$f":" IF(BA$819 = 1, BA757, IF($H731 < 0, MAX($H731 - SUM($L837:AZ837), $H731 * (BA783 + BA809)), MAX(0, MIN($H731 - SUM($L837:AZ837), $H731 *  (BA783 + BA809)))))","v":6.2145781554166661E-2},{"$f":" IF(BB$819 = 1, BB757, IF($H731 < 0, MAX($H731 - SUM($L837:BA837), $H731 * (BB783 + BB809)), MAX(0, MIN($H731 - SUM($L837:BA837), $H731 *  (BB783 + BB809)))))","v":6.2145781554166661E-2},{"$f":" IF(BC$819 = 1, BC757, IF($H731 < 0, MAX($H731 - SUM($L837:BB837), $H731 * (BC783 + BC809)), MAX(0, MIN($H731 - SUM($L837:BB837), $H731 *  (BC783 + BC809)))))","v":6.2145781554166661E-2},{"$f":" IF(BD$819 = 1, BD757, IF($H731 < 0, MAX($H731 - SUM($L837:BC837), $H731 * (BD783 + BD809)), MAX(0, MIN($H731 - SUM($L837:BC837), $H731 *  (BD783 + BD809)))))","v":6.2145781554166661E-2},{"$f":" IF(BE$819 = 1, BE757, IF($H731 < 0, MAX($H731 - SUM($L837:BD837), $H731 * (BE783 + BE809)), MAX(0, MIN($H731 - SUM($L837:BD837), $H731 *  (BE783 + BE809)))))","v":6.2145781554166661E-2},{"$f":" IF(BF$819 = 1, BF757, IF($H731 < 0, MAX($H731 - SUM($L837:BE837), $H731 * (BF783 + BF809)), MAX(0, MIN($H731 - SUM($L837:BE837), $H731 *  (BF783 + BF809)))))","v":6.2145781554166661E-2},{"$f":" IF(BG$819 = 1, BG757, IF($H731 < 0, MAX($H731 - SUM($L837:BF837), $H731 * (BG783 + BG809)), MAX(0, MIN($H731 - SUM($L837:BF837), $H731 *  (BG783 + BG809)))))","v":6.2145781554166661E-2},{"$f":" IF(BH$819 = 1, BH757, IF($H731 < 0, MAX($H731 - SUM($L837:BG837), $H731 * (BH783 + BH809)), MAX(0, MIN($H731 - SUM($L837:BG837), $H731 *  (BH783 + BH809)))))","v":6.2145781554166661E-2},{"$f":" IF(BI$819 = 1, BI757, IF($H731 < 0, MAX($H731 - SUM($L837:BH837), $H731 * (BI783 + BI809)), MAX(0, MIN($H731 - SUM($L837:BH837), $H731 *  (BI783 + BI809)))))","v":6.2145781554166661E-2},{"$f":" IF(BJ$819 = 1, BJ757, IF($H731 < 0, MAX($H731 - SUM($L837:BI837), $H731 * (BJ783 + BJ809)), MAX(0, MIN($H731 - SUM($L837:BI837), $H731 *  (BJ783 + BJ809)))))","v":6.2145781554166661E-2},{"$f":" IF(BK$819 = 1, BK757, IF($H731 < 0, MAX($H731 - SUM($L837:BJ837), $H731 * (BK783 + BK809)), MAX(0, MIN($H731 - SUM($L837:BJ837), $H731 *  (BK783 + BK809)))))","v":6.2145781554166661E-2},{"$f":" IF(BL$819 = 1, BL757, IF($H731 < 0, MAX($H731 - SUM($L837:BK837), $H731 * (BL783 + BL809)), MAX(0, MIN($H731 - SUM($L837:BK837), $H731 *  (BL783 + BL809)))))","v":6.2145781554166661E-2},{"$f":" IF(BM$819 = 1, BM757, IF($H731 < 0, MAX($H731 - SUM($L837:BL837), $H731 * (BM783 + BM809)), MAX(0, MIN($H731 - SUM($L837:BL837), $H731 *  (BM783 + BM809)))))","v":6.2145781554166661E-2},{"$f":" IF(BN$819 = 1, BN757, IF($H731 < 0, MAX($H731 - SUM($L837:BM837), $H731 * (BN783 + BN809)), MAX(0, MIN($H731 - SUM($L837:BM837), $H731 *  (BN783 + BN809)))))","v":6.2145781554166661E-2},{"$f":" IF(BO$819 = 1, BO757, IF($H731 < 0, MAX($H731 - SUM($L837:BN837), $H731 * (BO783 + BO809)), MAX(0, MIN($H731 - SUM($L837:BN837), $H731 *  (BO783 + BO809)))))","v":6.2145781554166661E-2},{"$f":" IF(BP$819 = 1, BP757, IF($H731 < 0, MAX($H731 - SUM($L837:BO837), $H731 * (BP783 + BP809)), MAX(0, MIN($H731 - SUM($L837:BO837), $H731 *  (BP783 + BP809)))))","v":6.2145781554163282E-2},{"$f":" IF(BQ$819 = 1, BQ757, IF($H731 < 0, MAX($H731 - SUM($L837:BP837), $H731 * (BQ783 + BQ809)), MAX(0, MIN($H731 - SUM($L837:BP837), $H731 *  (BQ783 + BQ809)))))","v":0},{"$f":" IF(BR$819 = 1, BR757, IF($H731 < 0, MAX($H731 - SUM($L837:BQ837), $H731 * (BR783 + BR809)), MAX(0, MIN($H731 - SUM($L837:BQ837), $H731 *  (BR783 + BR809)))))","v":0},{"$f":" IF(BS$819 = 1, BS757, IF($H731 < 0, MAX($H731 - SUM($L837:BR837), $H731 * (BS783 + BS809)), MAX(0, MIN($H731 - SUM($L837:BR837), $H731 *  (BS783 + BS809)))))","v":0},{"$f":" IF(BT$819 = 1, BT757, IF($H731 < 0, MAX($H731 - SUM($L837:BS837), $H731 * (BT783 + BT809)), MAX(0, MIN($H731 - SUM($L837:BS837), $H731 *  (BT783 + BT809)))))","v":0},{"$f":" IF(BU$819 = 1, BU757, IF($H731 < 0, MAX($H731 - SUM($L837:BT837), $H731 * (BU783 + BU809)), MAX(0, MIN($H731 - SUM($L837:BT837), $H731 *  (BU783 + BU809)))))","v":0},{"$f":" IF(BV$819 = 1, BV757, IF($H731 < 0, MAX($H731 - SUM($L837:BU837), $H731 * (BV783 + BV809)), MAX(0, MIN($H731 - SUM($L837:BU837), $H731 *  (BV783 + BV809)))))","v":0},{"$f":" IF(BW$819 = 1, BW757, IF($H731 < 0, MAX($H731 - SUM($L837:BV837), $H731 * (BW783 + BW809)), MAX(0, MIN($H731 - SUM($L837:BV837), $H731 *  (BW783 + BW809)))))","v":0},{"$f":" IF(BX$819 = 1, BX757, IF($H731 < 0, MAX($H731 - SUM($L837:BW837), $H731 * (BX783 + BX809)), MAX(0, MIN($H731 - SUM($L837:BW837), $H731 *  (BX783 + BX809)))))","v":0},{"$f":" IF(BY$819 = 1, BY757, IF($H731 < 0, MAX($H731 - SUM($L837:BX837), $H731 * (BY783 + BY809)), MAX(0, MIN($H731 - SUM($L837:BX837), $H731 *  (BY783 + BY809)))))","v":0},{"$f":" IF(BZ$819 = 1, BZ757, IF($H731 < 0, MAX($H731 - SUM($L837:BY837), $H731 * (BZ783 + BZ809)), MAX(0, MIN($H731 - SUM($L837:BY837), $H731 *  (BZ783 + BZ809)))))","v":0},{"$f":" IF(CA$819 = 1, CA757, IF($H731 < 0, MAX($H731 - SUM($L837:BZ837), $H731 * (CA783 + CA809)), MAX(0, MIN($H731 - SUM($L837:BZ837), $H731 *  (CA783 + CA809)))))","v":0}]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$51, \"dd mmm yy\") & \" - real - RN\"","v":"Depreciation - capex addition - 01 Apr 10 - real - RN"},null,null,null,"GBP m",null,-1.0633165234942428,null,{"$f":" IF(M$819 = 1, M758, IF($H732 < 0, MAX($H732 - SUM($L838:L838), $H732 * (M784 + M810)), MAX(0, MIN($H732 - SUM($L838:L838), $H732 *  (M784 + M810)))))","v":0},{"$f":" IF(N$819 = 1, N758, IF($H732 < 0, MAX($H732 - SUM($L838:M838), $H732 * (N784 + N810)), MAX(0, MIN($H732 - SUM($L838:M838), $H732 *  (N784 + N810)))))","v":0},{"$f":" IF(O$819 = 1, O758, IF($H732 < 0, MAX($H732 - SUM($L838:N838), $H732 * (O784 + O810)), MAX(0, MIN($H732 - SUM($L838:N838), $H732 *  (O784 + O810)))))","v":0},{"$f":" IF(P$819 = 1, P758, IF($H732 < 0, MAX($H732 - SUM($L838:O838), $H732 * (P784 + P810)), MAX(0, MIN($H732 - SUM($L838:O838), $H732 *  (P784 + P810)))))","v":0},{"$f":" IF(Q$819 = 1, Q758, IF($H732 < 0, MAX($H732 - SUM($L838:P838), $H732 * (Q784 + Q810)), MAX(0, MIN($H732 - SUM($L838:P838), $H732 *  (Q784 + Q810)))))","v":0},{"$f":" IF(R$819 = 1, R758, IF($H732 < 0, MAX($H732 - SUM($L838:Q838), $H732 * (R784 + R810)), MAX(0, MIN($H732 - SUM($L838:Q838), $H732 *  (R784 + R810)))))","v":0},{"$f":" IF(S$819 = 1, S758, IF($H732 < 0, MAX($H732 - SUM($L838:R838), $H732 * (S784 + S810)), MAX(0, MIN($H732 - SUM($L838:R838), $H732 *  (S784 + S810)))))","v":0},{"$f":" IF(T$819 = 1, T758, IF($H732 < 0, MAX($H732 - SUM($L838:S838), $H732 * (T784 + T810)), MAX(0, MIN($H732 - SUM($L838:S838), $H732 *  (T784 + T810)))))","v":0},{"$f":" IF(U$819 = 1, U758, IF($H732 < 0, MAX($H732 - SUM($L838:T838), $H732 * (U784 + U810)), MAX(0, MIN($H732 - SUM($L838:T838), $H732 *  (U784 + U810)))))","v":0},{"$f":" IF(V$819 = 1, V758, IF($H732 < 0, MAX($H732 - SUM($L838:U838), $H732 * (V784 + V810)), MAX(0, MIN($H732 - SUM($L838:U838), $H732 *  (V784 + V810)))))","v":0},{"$f":" IF(W$819 = 1, W758, IF($H732 < 0, MAX($H732 - SUM($L838:V838), $H732 * (W784 + W810)), MAX(0, MIN($H732 - SUM($L838:V838), $H732 *  (W784 + W810)))))","v":0},{"$f":" IF(X$819 = 1, X758, IF($H732 < 0, MAX($H732 - SUM($L838:W838), $H732 * (X784 + X810)), MAX(0, MIN($H732 - SUM($L838:W838), $H732 *  (X784 + X810)))))","v":0},{"$f":" IF(Y$819 = 1, Y758, IF($H732 < 0, MAX($H732 - SUM($L838:X838), $H732 * (Y784 + Y810)), MAX(0, MIN($H732 - SUM($L838:X838), $H732 *  (Y784 + Y810)))))","v":0},{"$f":" IF(Z$819 = 1, Z758, IF($H732 < 0, MAX($H732 - SUM($L838:Y838), $H732 * (Z784 + Z810)), MAX(0, MIN($H732 - SUM($L838:Y838), $H732 *  (Z784 + Z810)))))","v":0},{"$f":" IF(AA$819 = 1, AA758, IF($H732 < 0, MAX($H732 - SUM($L838:Z838), $H732 * (AA784 + AA810)), MAX(0, MIN($H732 - SUM($L838:Z838), $H732 *  (AA784 + AA810)))))","v":0},{"$f":" IF(AB$819 = 1, AB758, IF($H732 < 0, MAX($H732 - SUM($L838:AA838), $H732 * (AB784 + AB810)), MAX(0, MIN($H732 - SUM($L838:AA838), $H732 *  (AB784 + AB810)))))","v":0},{"$f":" IF(AC$819 = 1, AC758, IF($H732 < 0, MAX($H732 - SUM($L838:AB838), $H732 * (AC784 + AC810)), MAX(0, MIN($H732 - SUM($L838:AB838), $H732 *  (AC784 + AC810)))))","v":0},{"$f":" IF(AD$819 = 1, AD758, IF($H732 < 0, MAX($H732 - SUM($L838:AC838), $H732 * (AD784 + AD810)), MAX(0, MIN($H732 - SUM($L838:AC838), $H732 *  (AD784 + AD810)))))","v":-3.189949570482728E-2},{"$f":" IF(AE$819 = 1, AE758, IF($H732 < 0, MAX($H732 - SUM($L838:AD838), $H732 * (AE784 + AE810)), MAX(0, MIN($H732 - SUM($L838:AD838), $H732 *  (AE784 + AE810)))))","v":-3.189949570482728E-2},{"$f":" IF(AF$819 = 1, AF758, IF($H732 < 0, MAX($H732 - SUM($L838:AE838), $H732 * (AF784 + AF810)), MAX(0, MIN($H732 - SUM($L838:AE838), $H732 *  (AF784 + AF810)))))","v":-3.189949570482728E-2},{"$f":" IF(AG$819 = 1, AG758, IF($H732 < 0, MAX($H732 - SUM($L838:AF838), $H732 * (AG784 + AG810)), MAX(0, MIN($H732 - SUM($L838:AF838), $H732 *  (AG784 + AG810)))))","v":-3.189949570482728E-2},{"$f":" IF(AH$819 = 1, AH758, IF($H732 < 0, MAX($H732 - SUM($L838:AG838), $H732 * (AH784 + AH810)), MAX(0, MIN($H732 - SUM($L838:AG838), $H732 *  (AH784 + AH810)))))","v":-3.189949570482728E-2},{"$f":" IF(AI$819 = 1, AI758, IF($H732 < 0, MAX($H732 - SUM($L838:AH838), $H732 * (AI784 + AI810)), MAX(0, MIN($H732 - SUM($L838:AH838), $H732 *  (AI784 + AI810)))))","v":-3.189949570482728E-2},{"$f":" IF(AJ$819 = 1, AJ758, IF($H732 < 0, MAX($H732 - SUM($L838:AI838), $H732 * (AJ784 + AJ810)), MAX(0, MIN($H732 - SUM($L838:AI838), $H732 *  (AJ784 + AJ810)))))","v":-3.189949570482728E-2},{"$f":" IF(AK$819 = 1, AK758, IF($H732 < 0, MAX($H732 - SUM($L838:AJ838), $H732 * (AK784 + AK810)), MAX(0, MIN($H732 - SUM($L838:AJ838), $H732 *  (AK784 + AK810)))))","v":-3.189949570482728E-2},{"$f":" IF(AL$819 = 1, AL758, IF($H732 < 0, MAX($H732 - SUM($L838:AK838), $H732 * (AL784 + AL810)), MAX(0, MIN($H732 - SUM($L838:AK838), $H732 *  (AL784 + AL810)))))","v":-3.189949570482728E-2},{"$f":" IF(AM$819 = 1, AM758, IF($H732 < 0, MAX($H732 - SUM($L838:AL838), $H732 * (AM784 + AM810)), MAX(0, MIN($H732 - SUM($L838:AL838), $H732 *  (AM784 + AM810)))))","v":-3.189949570482728E-2},{"$f":" IF(AN$819 = 1, AN758, IF($H732 < 0, MAX($H732 - SUM($L838:AM838), $H732 * (AN784 + AN810)), MAX(0, MIN($H732 - SUM($L838:AM838), $H732 *  (AN784 + AN810)))))","v":-3.189949570482728E-2},{"$f":" IF(AO$819 = 1, AO758, IF($H732 < 0, MAX($H732 - SUM($L838:AN838), $H732 * (AO784 + AO810)), MAX(0, MIN($H732 - SUM($L838:AN838), $H732 *  (AO784 + AO810)))))","v":-3.189949570482728E-2},{"$f":" IF(AP$819 = 1, AP758, IF($H732 < 0, MAX($H732 - SUM($L838:AO838), $H732 * (AP784 + AP810)), MAX(0, MIN($H732 - SUM($L838:AO838), $H732 *  (AP784 + AP810)))))","v":-3.189949570482728E-2},{"$f":" IF(AQ$819 = 1, AQ758, IF($H732 < 0, MAX($H732 - SUM($L838:AP838), $H732 * (AQ784 + AQ810)), MAX(0, MIN($H732 - SUM($L838:AP838), $H732 *  (AQ784 + AQ810)))))","v":-3.189949570482728E-2},{"$f":" IF(AR$819 = 1, AR758, IF($H732 < 0, MAX($H732 - SUM($L838:AQ838), $H732 * (AR784 + AR810)), MAX(0, MIN($H732 - SUM($L838:AQ838), $H732 *  (AR784 + AR810)))))","v":-3.189949570482728E-2},{"$f":" IF(AS$819 = 1, AS758, IF($H732 < 0, MAX($H732 - SUM($L838:AR838), $H732 * (AS784 + AS810)), MAX(0, MIN($H732 - SUM($L838:AR838), $H732 *  (AS784 + AS810)))))","v":-3.189949570482728E-2},{"$f":" IF(AT$819 = 1, AT758, IF($H732 < 0, MAX($H732 - SUM($L838:AS838), $H732 * (AT784 + AT810)), MAX(0, MIN($H732 - SUM($L838:AS838), $H732 *  (AT784 + AT810)))))","v":-3.189949570482728E-2},{"$f":" IF(AU$819 = 1, AU758, IF($H732 < 0, MAX($H732 - SUM($L838:AT838), $H732 * (AU784 + AU810)), MAX(0, MIN($H732 - SUM($L838:AT838), $H732 *  (AU784 + AU810)))))","v":-3.189949570482728E-2},{"$f":" IF(AV$819 = 1, AV758, IF($H732 < 0, MAX($H732 - SUM($L838:AU838), $H732 * (AV784 + AV810)), MAX(0, MIN($H732 - SUM($L838:AU838), $H732 *  (AV784 + AV810)))))","v":-3.189949570482728E-2},{"$f":" IF(AW$819 = 1, AW758, IF($H732 < 0, MAX($H732 - SUM($L838:AV838), $H732 * (AW784 + AW810)), MAX(0, MIN($H732 - SUM($L838:AV838), $H732 *  (AW784 + AW810)))))","v":-3.189949570482728E-2},{"$f":" IF(AX$819 = 1, AX758, IF($H732 < 0, MAX($H732 - SUM($L838:AW838), $H732 * (AX784 + AX810)), MAX(0, MIN($H732 - SUM($L838:AW838), $H732 *  (AX784 + AX810)))))","v":-2.1266330469884857E-2},{"$f":" IF(AY$819 = 1, AY758, IF($H732 < 0, MAX($H732 - SUM($L838:AX838), $H732 * (AY784 + AY810)), MAX(0, MIN($H732 - SUM($L838:AX838), $H732 *  (AY784 + AY810)))))","v":-2.1266330469884857E-2},{"$f":" IF(AZ$819 = 1, AZ758, IF($H732 < 0, MAX($H732 - SUM($L838:AY838), $H732 * (AZ784 + AZ810)), MAX(0, MIN($H732 - SUM($L838:AY838), $H732 *  (AZ784 + AZ810)))))","v":-2.1266330469884857E-2},{"$f":" IF(BA$819 = 1, BA758, IF($H732 < 0, MAX($H732 - SUM($L838:AZ838), $H732 * (BA784 + BA810)), MAX(0, MIN($H732 - SUM($L838:AZ838), $H732 *  (BA784 + BA810)))))","v":-2.1266330469884857E-2},{"$f":" IF(BB$819 = 1, BB758, IF($H732 < 0, MAX($H732 - SUM($L838:BA838), $H732 * (BB784 + BB810)), MAX(0, MIN($H732 - SUM($L838:BA838), $H732 *  (BB784 + BB810)))))","v":-2.1266330469884857E-2},{"$f":" IF(BC$819 = 1, BC758, IF($H732 < 0, MAX($H732 - SUM($L838:BB838), $H732 * (BC784 + BC810)), MAX(0, MIN($H732 - SUM($L838:BB838), $H732 *  (BC784 + BC810)))))","v":-2.1266330469884857E-2},{"$f":" IF(BD$819 = 1, BD758, IF($H732 < 0, MAX($H732 - SUM($L838:BC838), $H732 * (BD784 + BD810)), MAX(0, MIN($H732 - SUM($L838:BC838), $H732 *  (BD784 + BD810)))))","v":-2.1266330469884857E-2},{"$f":" IF(BE$819 = 1, BE758, IF($H732 < 0, MAX($H732 - SUM($L838:BD838), $H732 * (BE784 + BE810)), MAX(0, MIN($H732 - SUM($L838:BD838), $H732 *  (BE784 + BE810)))))","v":-2.1266330469884857E-2},{"$f":" IF(BF$819 = 1, BF758, IF($H732 < 0, MAX($H732 - SUM($L838:BE838), $H732 * (BF784 + BF810)), MAX(0, MIN($H732 - SUM($L838:BE838), $H732 *  (BF784 + BF810)))))","v":-2.1266330469884857E-2},{"$f":" IF(BG$819 = 1, BG758, IF($H732 < 0, MAX($H732 - SUM($L838:BF838), $H732 * (BG784 + BG810)), MAX(0, MIN($H732 - SUM($L838:BF838), $H732 *  (BG784 + BG810)))))","v":-2.1266330469884857E-2},{"$f":" IF(BH$819 = 1, BH758, IF($H732 < 0, MAX($H732 - SUM($L838:BG838), $H732 * (BH784 + BH810)), MAX(0, MIN($H732 - SUM($L838:BG838), $H732 *  (BH784 + BH810)))))","v":-2.1266330469884857E-2},{"$f":" IF(BI$819 = 1, BI758, IF($H732 < 0, MAX($H732 - SUM($L838:BH838), $H732 * (BI784 + BI810)), MAX(0, MIN($H732 - SUM($L838:BH838), $H732 *  (BI784 + BI810)))))","v":-2.1266330469884857E-2},{"$f":" IF(BJ$819 = 1, BJ758, IF($H732 < 0, MAX($H732 - SUM($L838:BI838), $H732 * (BJ784 + BJ810)), MAX(0, MIN($H732 - SUM($L838:BI838), $H732 *  (BJ784 + BJ810)))))","v":-2.1266330469884857E-2},{"$f":" IF(BK$819 = 1, BK758, IF($H732 < 0, MAX($H732 - SUM($L838:BJ838), $H732 * (BK784 + BK810)), MAX(0, MIN($H732 - SUM($L838:BJ838), $H732 *  (BK784 + BK810)))))","v":-2.1266330469884857E-2},{"$f":" IF(BL$819 = 1, BL758, IF($H732 < 0, MAX($H732 - SUM($L838:BK838), $H732 * (BL784 + BL810)), MAX(0, MIN($H732 - SUM($L838:BK838), $H732 *  (BL784 + BL810)))))","v":-2.1266330469884857E-2},{"$f":" IF(BM$819 = 1, BM758, IF($H732 < 0, MAX($H732 - SUM($L838:BL838), $H732 * (BM784 + BM810)), MAX(0, MIN($H732 - SUM($L838:BL838), $H732 *  (BM784 + BM810)))))","v":-2.1266330469884857E-2},{"$f":" IF(BN$819 = 1, BN758, IF($H732 < 0, MAX($H732 - SUM($L838:BM838), $H732 * (BN784 + BN810)), MAX(0, MIN($H732 - SUM($L838:BM838), $H732 *  (BN784 + BN810)))))","v":-2.1266330469884857E-2},{"$f":" IF(BO$819 = 1, BO758, IF($H732 < 0, MAX($H732 - SUM($L838:BN838), $H732 * (BO784 + BO810)), MAX(0, MIN($H732 - SUM($L838:BN838), $H732 *  (BO784 + BO810)))))","v":-2.1266330469884857E-2},{"$f":" IF(BP$819 = 1, BP758, IF($H732 < 0, MAX($H732 - SUM($L838:BO838), $H732 * (BP784 + BP810)), MAX(0, MIN($H732 - SUM($L838:BO838), $H732 *  (BP784 + BP810)))))","v":-2.1266330469884857E-2},{"$f":" IF(BQ$819 = 1, BQ758, IF($H732 < 0, MAX($H732 - SUM($L838:BP838), $H732 * (BQ784 + BQ810)), MAX(0, MIN($H732 - SUM($L838:BP838), $H732 *  (BQ784 + BQ810)))))","v":-2.1266330469883687E-2},{"$f":" IF(BR$819 = 1, BR758, IF($H732 < 0, MAX($H732 - SUM($L838:BQ838), $H732 * (BR784 + BR810)), MAX(0, MIN($H732 - SUM($L838:BQ838), $H732 *  (BR784 + BR810)))))","v":0},{"$f":" IF(BS$819 = 1, BS758, IF($H732 < 0, MAX($H732 - SUM($L838:BR838), $H732 * (BS784 + BS810)), MAX(0, MIN($H732 - SUM($L838:BR838), $H732 *  (BS784 + BS810)))))","v":0},{"$f":" IF(BT$819 = 1, BT758, IF($H732 < 0, MAX($H732 - SUM($L838:BS838), $H732 * (BT784 + BT810)), MAX(0, MIN($H732 - SUM($L838:BS838), $H732 *  (BT784 + BT810)))))","v":0},{"$f":" IF(BU$819 = 1, BU758, IF($H732 < 0, MAX($H732 - SUM($L838:BT838), $H732 * (BU784 + BU810)), MAX(0, MIN($H732 - SUM($L838:BT838), $H732 *  (BU784 + BU810)))))","v":0},{"$f":" IF(BV$819 = 1, BV758, IF($H732 < 0, MAX($H732 - SUM($L838:BU838), $H732 * (BV784 + BV810)), MAX(0, MIN($H732 - SUM($L838:BU838), $H732 *  (BV784 + BV810)))))","v":0},{"$f":" IF(BW$819 = 1, BW758, IF($H732 < 0, MAX($H732 - SUM($L838:BV838), $H732 * (BW784 + BW810)), MAX(0, MIN($H732 - SUM($L838:BV838), $H732 *  (BW784 + BW810)))))","v":0},{"$f":" IF(BX$819 = 1, BX758, IF($H732 < 0, MAX($H732 - SUM($L838:BW838), $H732 * (BX784 + BX810)), MAX(0, MIN($H732 - SUM($L838:BW838), $H732 *  (BX784 + BX810)))))","v":0},{"$f":" IF(BY$819 = 1, BY758, IF($H732 < 0, MAX($H732 - SUM($L838:BX838), $H732 * (BY784 + BY810)), MAX(0, MIN($H732 - SUM($L838:BX838), $H732 *  (BY784 + BY810)))))","v":0},{"$f":" IF(BZ$819 = 1, BZ758, IF($H732 < 0, MAX($H732 - SUM($L838:BY838), $H732 * (BZ784 + BZ810)), MAX(0, MIN($H732 - SUM($L838:BY838), $H732 *  (BZ784 + BZ810)))))","v":0},{"$f":" IF(CA$819 = 1, CA758, IF($H732 < 0, MAX($H732 - SUM($L838:BZ838), $H732 * (CA784 + CA810)), MAX(0, MIN($H732 - SUM($L838:BZ838), $H732 *  (CA784 + CA810)))))","v":0}]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$52, \"dd mmm yy\") & \" - real - RN\"","v":"Depreciation - capex addition - 01 Apr 11 - real - RN"},null,null,null,"GBP m",null,12.692323335378136,null,{"$f":" IF(M$819 = 1, M759, IF($H733 < 0, MAX($H733 - SUM($L839:L839), $H733 * (M785 + M811)), MAX(0, MIN($H733 - SUM($L839:L839), $H733 *  (M785 + M811)))))","v":0},{"$f":" IF(N$819 = 1, N759, IF($H733 < 0, MAX($H733 - SUM($L839:M839), $H733 * (N785 + N811)), MAX(0, MIN($H733 - SUM($L839:M839), $H733 *  (N785 + N811)))))","v":0},{"$f":" IF(O$819 = 1, O759, IF($H733 < 0, MAX($H733 - SUM($L839:N839), $H733 * (O785 + O811)), MAX(0, MIN($H733 - SUM($L839:N839), $H733 *  (O785 + O811)))))","v":0},{"$f":" IF(P$819 = 1, P759, IF($H733 < 0, MAX($H733 - SUM($L839:O839), $H733 * (P785 + P811)), MAX(0, MIN($H733 - SUM($L839:O839), $H733 *  (P785 + P811)))))","v":0},{"$f":" IF(Q$819 = 1, Q759, IF($H733 < 0, MAX($H733 - SUM($L839:P839), $H733 * (Q785 + Q811)), MAX(0, MIN($H733 - SUM($L839:P839), $H733 *  (Q785 + Q811)))))","v":0},{"$f":" IF(R$819 = 1, R759, IF($H733 < 0, MAX($H733 - SUM($L839:Q839), $H733 * (R785 + R811)), MAX(0, MIN($H733 - SUM($L839:Q839), $H733 *  (R785 + R811)))))","v":0},{"$f":" IF(S$819 = 1, S759, IF($H733 < 0, MAX($H733 - SUM($L839:R839), $H733 * (S785 + S811)), MAX(0, MIN($H733 - SUM($L839:R839), $H733 *  (S785 + S811)))))","v":0},{"$f":" IF(T$819 = 1, T759, IF($H733 < 0, MAX($H733 - SUM($L839:S839), $H733 * (T785 + T811)), MAX(0, MIN($H733 - SUM($L839:S839), $H733 *  (T785 + T811)))))","v":0},{"$f":" IF(U$819 = 1, U759, IF($H733 < 0, MAX($H733 - SUM($L839:T839), $H733 * (U785 + U811)), MAX(0, MIN($H733 - SUM($L839:T839), $H733 *  (U785 + U811)))))","v":0},{"$f":" IF(V$819 = 1, V759, IF($H733 < 0, MAX($H733 - SUM($L839:U839), $H733 * (V785 + V811)), MAX(0, MIN($H733 - SUM($L839:U839), $H733 *  (V785 + V811)))))","v":0},{"$f":" IF(W$819 = 1, W759, IF($H733 < 0, MAX($H733 - SUM($L839:V839), $H733 * (W785 + W811)), MAX(0, MIN($H733 - SUM($L839:V839), $H733 *  (W785 + W811)))))","v":0},{"$f":" IF(X$819 = 1, X759, IF($H733 < 0, MAX($H733 - SUM($L839:W839), $H733 * (X785 + X811)), MAX(0, MIN($H733 - SUM($L839:W839), $H733 *  (X785 + X811)))))","v":0},{"$f":" IF(Y$819 = 1, Y759, IF($H733 < 0, MAX($H733 - SUM($L839:X839), $H733 * (Y785 + Y811)), MAX(0, MIN($H733 - SUM($L839:X839), $H733 *  (Y785 + Y811)))))","v":0},{"$f":" IF(Z$819 = 1, Z759, IF($H733 < 0, MAX($H733 - SUM($L839:Y839), $H733 * (Z785 + Z811)), MAX(0, MIN($H733 - SUM($L839:Y839), $H733 *  (Z785 + Z811)))))","v":0},{"$f":" IF(AA$819 = 1, AA759, IF($H733 < 0, MAX($H733 - SUM($L839:Z839), $H733 * (AA785 + AA811)), MAX(0, MIN($H733 - SUM($L839:Z839), $H733 *  (AA785 + AA811)))))","v":0},{"$f":" IF(AB$819 = 1, AB759, IF($H733 < 0, MAX($H733 - SUM($L839:AA839), $H733 * (AB785 + AB811)), MAX(0, MIN($H733 - SUM($L839:AA839), $H733 *  (AB785 + AB811)))))","v":0},{"$f":" IF(AC$819 = 1, AC759, IF($H733 < 0, MAX($H733 - SUM($L839:AB839), $H733 * (AC785 + AC811)), MAX(0, MIN($H733 - SUM($L839:AB839), $H733 *  (AC785 + AC811)))))","v":0},{"$f":" IF(AD$819 = 1, AD759, IF($H733 < 0, MAX($H733 - SUM($L839:AC839), $H733 * (AD785 + AD811)), MAX(0, MIN($H733 - SUM($L839:AC839), $H733 *  (AD785 + AD811)))))","v":0},{"$f":" IF(AE$819 = 1, AE759, IF($H733 < 0, MAX($H733 - SUM($L839:AD839), $H733 * (AE785 + AE811)), MAX(0, MIN($H733 - SUM($L839:AD839), $H733 *  (AE785 + AE811)))))","v":0.38076970006134442},{"$f":" IF(AF$819 = 1, AF759, IF($H733 < 0, MAX($H733 - SUM($L839:AE839), $H733 * (AF785 + AF811)), MAX(0, MIN($H733 - SUM($L839:AE839), $H733 *  (AF785 + AF811)))))","v":0.38076970006134442},{"$f":" IF(AG$819 = 1, AG759, IF($H733 < 0, MAX($H733 - SUM($L839:AF839), $H733 * (AG785 + AG811)), MAX(0, MIN($H733 - SUM($L839:AF839), $H733 *  (AG785 + AG811)))))","v":0.38076970006134442},{"$f":" IF(AH$819 = 1, AH759, IF($H733 < 0, MAX($H733 - SUM($L839:AG839), $H733 * (AH785 + AH811)), MAX(0, MIN($H733 - SUM($L839:AG839), $H733 *  (AH785 + AH811)))))","v":0.38076970006134442},{"$f":" IF(AI$819 = 1, AI759, IF($H733 < 0, MAX($H733 - SUM($L839:AH839), $H733 * (AI785 + AI811)), MAX(0, MIN($H733 - SUM($L839:AH839), $H733 *  (AI785 + AI811)))))","v":0.38076970006134442},{"$f":" IF(AJ$819 = 1, AJ759, IF($H733 < 0, MAX($H733 - SUM($L839:AI839), $H733 * (AJ785 + AJ811)), MAX(0, MIN($H733 - SUM($L839:AI839), $H733 *  (AJ785 + AJ811)))))","v":0.38076970006134442},{"$f":" IF(AK$819 = 1, AK759, IF($H733 < 0, MAX($H733 - SUM($L839:AJ839), $H733 * (AK785 + AK811)), MAX(0, MIN($H733 - SUM($L839:AJ839), $H733 *  (AK785 + AK811)))))","v":0.38076970006134431},{"$f":" IF(AL$819 = 1, AL759, IF($H733 < 0, MAX($H733 - SUM($L839:AK839), $H733 * (AL785 + AL811)), MAX(0, MIN($H733 - SUM($L839:AK839), $H733 *  (AL785 + AL811)))))","v":0.38076970006134431},{"$f":" IF(AM$819 = 1, AM759, IF($H733 < 0, MAX($H733 - SUM($L839:AL839), $H733 * (AM785 + AM811)), MAX(0, MIN($H733 - SUM($L839:AL839), $H733 *  (AM785 + AM811)))))","v":0.38076970006134431},{"$f":" IF(AN$819 = 1, AN759, IF($H733 < 0, MAX($H733 - SUM($L839:AM839), $H733 * (AN785 + AN811)), MAX(0, MIN($H733 - SUM($L839:AM839), $H733 *  (AN785 + AN811)))))","v":0.38076970006134431},{"$f":" IF(AO$819 = 1, AO759, IF($H733 < 0, MAX($H733 - SUM($L839:AN839), $H733 * (AO785 + AO811)), MAX(0, MIN($H733 - SUM($L839:AN839), $H733 *  (AO785 + AO811)))))","v":0.38076970006134431},{"$f":" IF(AP$819 = 1, AP759, IF($H733 < 0, MAX($H733 - SUM($L839:AO839), $H733 * (AP785 + AP811)), MAX(0, MIN($H733 - SUM($L839:AO839), $H733 *  (AP785 + AP811)))))","v":0.38076970006134431},{"$f":" IF(AQ$819 = 1, AQ759, IF($H733 < 0, MAX($H733 - SUM($L839:AP839), $H733 * (AQ785 + AQ811)), MAX(0, MIN($H733 - SUM($L839:AP839), $H733 *  (AQ785 + AQ811)))))","v":0.38076970006134431},{"$f":" IF(AR$819 = 1, AR759, IF($H733 < 0, MAX($H733 - SUM($L839:AQ839), $H733 * (AR785 + AR811)), MAX(0, MIN($H733 - SUM($L839:AQ839), $H733 *  (AR785 + AR811)))))","v":0.38076970006134431},{"$f":" IF(AS$819 = 1, AS759, IF($H733 < 0, MAX($H733 - SUM($L839:AR839), $H733 * (AS785 + AS811)), MAX(0, MIN($H733 - SUM($L839:AR839), $H733 *  (AS785 + AS811)))))","v":0.38076970006134431},{"$f":" IF(AT$819 = 1, AT759, IF($H733 < 0, MAX($H733 - SUM($L839:AS839), $H733 * (AT785 + AT811)), MAX(0, MIN($H733 - SUM($L839:AS839), $H733 *  (AT785 + AT811)))))","v":0.38076970006134431},{"$f":" IF(AU$819 = 1, AU759, IF($H733 < 0, MAX($H733 - SUM($L839:AT839), $H733 * (AU785 + AU811)), MAX(0, MIN($H733 - SUM($L839:AT839), $H733 *  (AU785 + AU811)))))","v":0.38076970006134431},{"$f":" IF(AV$819 = 1, AV759, IF($H733 < 0, MAX($H733 - SUM($L839:AU839), $H733 * (AV785 + AV811)), MAX(0, MIN($H733 - SUM($L839:AU839), $H733 *  (AV785 + AV811)))))","v":0.38076970006134431},{"$f":" IF(AW$819 = 1, AW759, IF($H733 < 0, MAX($H733 - SUM($L839:AV839), $H733 * (AW785 + AW811)), MAX(0, MIN($H733 - SUM($L839:AV839), $H733 *  (AW785 + AW811)))))","v":0.38076970006134431},{"$f":" IF(AX$819 = 1, AX759, IF($H733 < 0, MAX($H733 - SUM($L839:AW839), $H733 * (AX785 + AX811)), MAX(0, MIN($H733 - SUM($L839:AW839), $H733 *  (AX785 + AX811)))))","v":0.38076970006134431},{"$f":" IF(AY$819 = 1, AY759, IF($H733 < 0, MAX($H733 - SUM($L839:AX839), $H733 * (AY785 + AY811)), MAX(0, MIN($H733 - SUM($L839:AX839), $H733 *  (AY785 + AY811)))))","v":0.25384646670756289},{"$f":" IF(AZ$819 = 1, AZ759, IF($H733 < 0, MAX($H733 - SUM($L839:AY839), $H733 * (AZ785 + AZ811)), MAX(0, MIN($H733 - SUM($L839:AY839), $H733 *  (AZ785 + AZ811)))))","v":0.25384646670756289},{"$f":" IF(BA$819 = 1, BA759, IF($H733 < 0, MAX($H733 - SUM($L839:AZ839), $H733 * (BA785 + BA811)), MAX(0, MIN($H733 - SUM($L839:AZ839), $H733 *  (BA785 + BA811)))))","v":0.25384646670756289},{"$f":" IF(BB$819 = 1, BB759, IF($H733 < 0, MAX($H733 - SUM($L839:BA839), $H733 * (BB785 + BB811)), MAX(0, MIN($H733 - SUM($L839:BA839), $H733 *  (BB785 + BB811)))))","v":0.25384646670756289},{"$f":" IF(BC$819 = 1, BC759, IF($H733 < 0, MAX($H733 - SUM($L839:BB839), $H733 * (BC785 + BC811)), MAX(0, MIN($H733 - SUM($L839:BB839), $H733 *  (BC785 + BC811)))))","v":0.25384646670756289},{"$f":" IF(BD$819 = 1, BD759, IF($H733 < 0, MAX($H733 - SUM($L839:BC839), $H733 * (BD785 + BD811)), MAX(0, MIN($H733 - SUM($L839:BC839), $H733 *  (BD785 + BD811)))))","v":0.25384646670756289},{"$f":" IF(BE$819 = 1, BE759, IF($H733 < 0, MAX($H733 - SUM($L839:BD839), $H733 * (BE785 + BE811)), MAX(0, MIN($H733 - SUM($L839:BD839), $H733 *  (BE785 + BE811)))))","v":0.25384646670756289},{"$f":" IF(BF$819 = 1, BF759, IF($H733 < 0, MAX($H733 - SUM($L839:BE839), $H733 * (BF785 + BF811)), MAX(0, MIN($H733 - SUM($L839:BE839), $H733 *  (BF785 + BF811)))))","v":0.25384646670756289},{"$f":" IF(BG$819 = 1, BG759, IF($H733 < 0, MAX($H733 - SUM($L839:BF839), $H733 * (BG785 + BG811)), MAX(0, MIN($H733 - SUM($L839:BF839), $H733 *  (BG785 + BG811)))))","v":0.25384646670756289},{"$f":" IF(BH$819 = 1, BH759, IF($H733 < 0, MAX($H733 - SUM($L839:BG839), $H733 * (BH785 + BH811)), MAX(0, MIN($H733 - SUM($L839:BG839), $H733 *  (BH785 + BH811)))))","v":0.25384646670756289},{"$f":" IF(BI$819 = 1, BI759, IF($H733 < 0, MAX($H733 - SUM($L839:BH839), $H733 * (BI785 + BI811)), MAX(0, MIN($H733 - SUM($L839:BH839), $H733 *  (BI785 + BI811)))))","v":0.25384646670756289},{"$f":" IF(BJ$819 = 1, BJ759, IF($H733 < 0, MAX($H733 - SUM($L839:BI839), $H733 * (BJ785 + BJ811)), MAX(0, MIN($H733 - SUM($L839:BI839), $H733 *  (BJ785 + BJ811)))))","v":0.25384646670756289},{"$f":" IF(BK$819 = 1, BK759, IF($H733 < 0, MAX($H733 - SUM($L839:BJ839), $H733 * (BK785 + BK811)), MAX(0, MIN($H733 - SUM($L839:BJ839), $H733 *  (BK785 + BK811)))))","v":0.25384646670756289},{"$f":" IF(BL$819 = 1, BL759, IF($H733 < 0, MAX($H733 - SUM($L839:BK839), $H733 * (BL785 + BL811)), MAX(0, MIN($H733 - SUM($L839:BK839), $H733 *  (BL785 + BL811)))))","v":0.25384646670756289},{"$f":" IF(BM$819 = 1, BM759, IF($H733 < 0, MAX($H733 - SUM($L839:BL839), $H733 * (BM785 + BM811)), MAX(0, MIN($H733 - SUM($L839:BL839), $H733 *  (BM785 + BM811)))))","v":0.25384646670756289},{"$f":" IF(BN$819 = 1, BN759, IF($H733 < 0, MAX($H733 - SUM($L839:BM839), $H733 * (BN785 + BN811)), MAX(0, MIN($H733 - SUM($L839:BM839), $H733 *  (BN785 + BN811)))))","v":0.25384646670756289},{"$f":" IF(BO$819 = 1, BO759, IF($H733 < 0, MAX($H733 - SUM($L839:BN839), $H733 * (BO785 + BO811)), MAX(0, MIN($H733 - SUM($L839:BN839), $H733 *  (BO785 + BO811)))))","v":0.25384646670756289},{"$f":" IF(BP$819 = 1, BP759, IF($H733 < 0, MAX($H733 - SUM($L839:BO839), $H733 * (BP785 + BP811)), MAX(0, MIN($H733 - SUM($L839:BO839), $H733 *  (BP785 + BP811)))))","v":0.25384646670756289},{"$f":" IF(BQ$819 = 1, BQ759, IF($H733 < 0, MAX($H733 - SUM($L839:BP839), $H733 * (BQ785 + BQ811)), MAX(0, MIN($H733 - SUM($L839:BP839), $H733 *  (BQ785 + BQ811)))))","v":0.25384646670756289},{"$f":" IF(BR$819 = 1, BR759, IF($H733 < 0, MAX($H733 - SUM($L839:BQ839), $H733 * (BR785 + BR811)), MAX(0, MIN($H733 - SUM($L839:BQ839), $H733 *  (BR785 + BR811)))))","v":0.25384646670756289},{"$f":" IF(BS$819 = 1, BS759, IF($H733 < 0, MAX($H733 - SUM($L839:BR839), $H733 * (BS785 + BS811)), MAX(0, MIN($H733 - SUM($L839:BR839), $H733 *  (BS785 + BS811)))))","v":0},{"$f":" IF(BT$819 = 1, BT759, IF($H733 < 0, MAX($H733 - SUM($L839:BS839), $H733 * (BT785 + BT811)), MAX(0, MIN($H733 - SUM($L839:BS839), $H733 *  (BT785 + BT811)))))","v":0},{"$f":" IF(BU$819 = 1, BU759, IF($H733 < 0, MAX($H733 - SUM($L839:BT839), $H733 * (BU785 + BU811)), MAX(0, MIN($H733 - SUM($L839:BT839), $H733 *  (BU785 + BU811)))))","v":0},{"$f":" IF(BV$819 = 1, BV759, IF($H733 < 0, MAX($H733 - SUM($L839:BU839), $H733 * (BV785 + BV811)), MAX(0, MIN($H733 - SUM($L839:BU839), $H733 *  (BV785 + BV811)))))","v":0},{"$f":" IF(BW$819 = 1, BW759, IF($H733 < 0, MAX($H733 - SUM($L839:BV839), $H733 * (BW785 + BW811)), MAX(0, MIN($H733 - SUM($L839:BV839), $H733 *  (BW785 + BW811)))))","v":0},{"$f":" IF(BX$819 = 1, BX759, IF($H733 < 0, MAX($H733 - SUM($L839:BW839), $H733 * (BX785 + BX811)), MAX(0, MIN($H733 - SUM($L839:BW839), $H733 *  (BX785 + BX811)))))","v":0},{"$f":" IF(BY$819 = 1, BY759, IF($H733 < 0, MAX($H733 - SUM($L839:BX839), $H733 * (BY785 + BY811)), MAX(0, MIN($H733 - SUM($L839:BX839), $H733 *  (BY785 + BY811)))))","v":0},{"$f":" IF(BZ$819 = 1, BZ759, IF($H733 < 0, MAX($H733 - SUM($L839:BY839), $H733 * (BZ785 + BZ811)), MAX(0, MIN($H733 - SUM($L839:BY839), $H733 *  (BZ785 + BZ811)))))","v":0},{"$f":" IF(CA$819 = 1, CA759, IF($H733 < 0, MAX($H733 - SUM($L839:BZ839), $H733 * (CA785 + CA811)), MAX(0, MIN($H733 - SUM($L839:BZ839), $H733 *  (CA785 + CA811)))))","v":0}]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$53, \"dd mmm yy\") & \" - real - RN\"","v":"Depreciation - capex addition - 01 Oct 12 - real - RN"},null,null,null,"GBP m",null,3.9220066512003973,null,{"$f":" IF(M$819 = 1, M760, IF($H734 < 0, MAX($H734 - SUM($L840:L840), $H734 * (M786 + M812)), MAX(0, MIN($H734 - SUM($L840:L840), $H734 *  (M786 + M812)))))","v":0},{"$f":" IF(N$819 = 1, N760, IF($H734 < 0, MAX($H734 - SUM($L840:M840), $H734 * (N786 + N812)), MAX(0, MIN($H734 - SUM($L840:M840), $H734 *  (N786 + N812)))))","v":0},{"$f":" IF(O$819 = 1, O760, IF($H734 < 0, MAX($H734 - SUM($L840:N840), $H734 * (O786 + O812)), MAX(0, MIN($H734 - SUM($L840:N840), $H734 *  (O786 + O812)))))","v":0},{"$f":" IF(P$819 = 1, P760, IF($H734 < 0, MAX($H734 - SUM($L840:O840), $H734 * (P786 + P812)), MAX(0, MIN($H734 - SUM($L840:O840), $H734 *  (P786 + P812)))))","v":0},{"$f":" IF(Q$819 = 1, Q760, IF($H734 < 0, MAX($H734 - SUM($L840:P840), $H734 * (Q786 + Q812)), MAX(0, MIN($H734 - SUM($L840:P840), $H734 *  (Q786 + Q812)))))","v":0},{"$f":" IF(R$819 = 1, R760, IF($H734 < 0, MAX($H734 - SUM($L840:Q840), $H734 * (R786 + R812)), MAX(0, MIN($H734 - SUM($L840:Q840), $H734 *  (R786 + R812)))))","v":0},{"$f":" IF(S$819 = 1, S760, IF($H734 < 0, MAX($H734 - SUM($L840:R840), $H734 * (S786 + S812)), MAX(0, MIN($H734 - SUM($L840:R840), $H734 *  (S786 + S812)))))","v":0},{"$f":" IF(T$819 = 1, T760, IF($H734 < 0, MAX($H734 - SUM($L840:S840), $H734 * (T786 + T812)), MAX(0, MIN($H734 - SUM($L840:S840), $H734 *  (T786 + T812)))))","v":0},{"$f":" IF(U$819 = 1, U760, IF($H734 < 0, MAX($H734 - SUM($L840:T840), $H734 * (U786 + U812)), MAX(0, MIN($H734 - SUM($L840:T840), $H734 *  (U786 + U812)))))","v":0},{"$f":" IF(V$819 = 1, V760, IF($H734 < 0, MAX($H734 - SUM($L840:U840), $H734 * (V786 + V812)), MAX(0, MIN($H734 - SUM($L840:U840), $H734 *  (V786 + V812)))))","v":0},{"$f":" IF(W$819 = 1, W760, IF($H734 < 0, MAX($H734 - SUM($L840:V840), $H734 * (W786 + W812)), MAX(0, MIN($H734 - SUM($L840:V840), $H734 *  (W786 + W812)))))","v":0},{"$f":" IF(X$819 = 1, X760, IF($H734 < 0, MAX($H734 - SUM($L840:W840), $H734 * (X786 + X812)), MAX(0, MIN($H734 - SUM($L840:W840), $H734 *  (X786 + X812)))))","v":0},{"$f":" IF(Y$819 = 1, Y760, IF($H734 < 0, MAX($H734 - SUM($L840:X840), $H734 * (Y786 + Y812)), MAX(0, MIN($H734 - SUM($L840:X840), $H734 *  (Y786 + Y812)))))","v":0},{"$f":" IF(Z$819 = 1, Z760, IF($H734 < 0, MAX($H734 - SUM($L840:Y840), $H734 * (Z786 + Z812)), MAX(0, MIN($H734 - SUM($L840:Y840), $H734 *  (Z786 + Z812)))))","v":0},{"$f":" IF(AA$819 = 1, AA760, IF($H734 < 0, MAX($H734 - SUM($L840:Z840), $H734 * (AA786 + AA812)), MAX(0, MIN($H734 - SUM($L840:Z840), $H734 *  (AA786 + AA812)))))","v":0},{"$f":" IF(AB$819 = 1, AB760, IF($H734 < 0, MAX($H734 - SUM($L840:AA840), $H734 * (AB786 + AB812)), MAX(0, MIN($H734 - SUM($L840:AA840), $H734 *  (AB786 + AB812)))))","v":0},{"$f":" IF(AC$819 = 1, AC760, IF($H734 < 0, MAX($H734 - SUM($L840:AB840), $H734 * (AC786 + AC812)), MAX(0, MIN($H734 - SUM($L840:AB840), $H734 *  (AC786 + AC812)))))","v":0},{"$f":" IF(AD$819 = 1, AD760, IF($H734 < 0, MAX($H734 - SUM($L840:AC840), $H734 * (AD786 + AD812)), MAX(0, MIN($H734 - SUM($L840:AC840), $H734 *  (AD786 + AD812)))))","v":0},{"$f":" IF(AE$819 = 1, AE760, IF($H734 < 0, MAX($H734 - SUM($L840:AD840), $H734 * (AE786 + AE812)), MAX(0, MIN($H734 - SUM($L840:AD840), $H734 *  (AE786 + AE812)))))","v":0},{"$f":" IF(AF$819 = 1, AF760, IF($H734 < 0, MAX($H734 - SUM($L840:AE840), $H734 * (AF786 + AF812)), MAX(0, MIN($H734 - SUM($L840:AE840), $H734 *  (AF786 + AF812)))))","v":5.8830099768005933E-2},{"$f":" IF(AG$819 = 1, AG760, IF($H734 < 0, MAX($H734 - SUM($L840:AF840), $H734 * (AG786 + AG812)), MAX(0, MIN($H734 - SUM($L840:AF840), $H734 *  (AG786 + AG812)))))","v":0.11766019953601187},{"$f":" IF(AH$819 = 1, AH760, IF($H734 < 0, MAX($H734 - SUM($L840:AG840), $H734 * (AH786 + AH812)), MAX(0, MIN($H734 - SUM($L840:AG840), $H734 *  (AH786 + AH812)))))","v":0.11766019953601187},{"$f":" IF(AI$819 = 1, AI760, IF($H734 < 0, MAX($H734 - SUM($L840:AH840), $H734 * (AI786 + AI812)), MAX(0, MIN($H734 - SUM($L840:AH840), $H734 *  (AI786 + AI812)))))","v":0.11766019953601187},{"$f":" IF(AJ$819 = 1, AJ760, IF($H734 < 0, MAX($H734 - SUM($L840:AI840), $H734 * (AJ786 + AJ812)), MAX(0, MIN($H734 - SUM($L840:AI840), $H734 *  (AJ786 + AJ812)))))","v":0.11766019953601187},{"$f":" IF(AK$819 = 1, AK760, IF($H734 < 0, MAX($H734 - SUM($L840:AJ840), $H734 * (AK786 + AK812)), MAX(0, MIN($H734 - SUM($L840:AJ840), $H734 *  (AK786 + AK812)))))","v":0.11766019953601198},{"$f":" IF(AL$819 = 1, AL760, IF($H734 < 0, MAX($H734 - SUM($L840:AK840), $H734 * (AL786 + AL812)), MAX(0, MIN($H734 - SUM($L840:AK840), $H734 *  (AL786 + AL812)))))","v":0.11766019953601198},{"$f":" IF(AM$819 = 1, AM760, IF($H734 < 0, MAX($H734 - SUM($L840:AL840), $H734 * (AM786 + AM812)), MAX(0, MIN($H734 - SUM($L840:AL840), $H734 *  (AM786 + AM812)))))","v":0.11766019953601198},{"$f":" IF(AN$819 = 1, AN760, IF($H734 < 0, MAX($H734 - SUM($L840:AM840), $H734 * (AN786 + AN812)), MAX(0, MIN($H734 - SUM($L840:AM840), $H734 *  (AN786 + AN812)))))","v":0.11766019953601198},{"$f":" IF(AO$819 = 1, AO760, IF($H734 < 0, MAX($H734 - SUM($L840:AN840), $H734 * (AO786 + AO812)), MAX(0, MIN($H734 - SUM($L840:AN840), $H734 *  (AO786 + AO812)))))","v":0.11766019953601198},{"$f":" IF(AP$819 = 1, AP760, IF($H734 < 0, MAX($H734 - SUM($L840:AO840), $H734 * (AP786 + AP812)), MAX(0, MIN($H734 - SUM($L840:AO840), $H734 *  (AP786 + AP812)))))","v":0.11766019953601198},{"$f":" IF(AQ$819 = 1, AQ760, IF($H734 < 0, MAX($H734 - SUM($L840:AP840), $H734 * (AQ786 + AQ812)), MAX(0, MIN($H734 - SUM($L840:AP840), $H734 *  (AQ786 + AQ812)))))","v":0.11766019953601198},{"$f":" IF(AR$819 = 1, AR760, IF($H734 < 0, MAX($H734 - SUM($L840:AQ840), $H734 * (AR786 + AR812)), MAX(0, MIN($H734 - SUM($L840:AQ840), $H734 *  (AR786 + AR812)))))","v":0.11766019953601198},{"$f":" IF(AS$819 = 1, AS760, IF($H734 < 0, MAX($H734 - SUM($L840:AR840), $H734 * (AS786 + AS812)), MAX(0, MIN($H734 - SUM($L840:AR840), $H734 *  (AS786 + AS812)))))","v":0.11766019953601198},{"$f":" IF(AT$819 = 1, AT760, IF($H734 < 0, MAX($H734 - SUM($L840:AS840), $H734 * (AT786 + AT812)), MAX(0, MIN($H734 - SUM($L840:AS840), $H734 *  (AT786 + AT812)))))","v":0.11766019953601198},{"$f":" IF(AU$819 = 1, AU760, IF($H734 < 0, MAX($H734 - SUM($L840:AT840), $H734 * (AU786 + AU812)), MAX(0, MIN($H734 - SUM($L840:AT840), $H734 *  (AU786 + AU812)))))","v":0.11766019953601198},{"$f":" IF(AV$819 = 1, AV760, IF($H734 < 0, MAX($H734 - SUM($L840:AU840), $H734 * (AV786 + AV812)), MAX(0, MIN($H734 - SUM($L840:AU840), $H734 *  (AV786 + AV812)))))","v":0.11766019953601198},{"$f":" IF(AW$819 = 1, AW760, IF($H734 < 0, MAX($H734 - SUM($L840:AV840), $H734 * (AW786 + AW812)), MAX(0, MIN($H734 - SUM($L840:AV840), $H734 *  (AW786 + AW812)))))","v":0.11766019953601198},{"$f":" IF(AX$819 = 1, AX760, IF($H734 < 0, MAX($H734 - SUM($L840:AW840), $H734 * (AX786 + AX812)), MAX(0, MIN($H734 - SUM($L840:AW840), $H734 *  (AX786 + AX812)))))","v":0.11766019953601198},{"$f":" IF(AY$819 = 1, AY760, IF($H734 < 0, MAX($H734 - SUM($L840:AX840), $H734 * (AY786 + AY812)), MAX(0, MIN($H734 - SUM($L840:AX840), $H734 *  (AY786 + AY812)))))","v":0.11766019953601198},{"$f":" IF(AZ$819 = 1, AZ760, IF($H734 < 0, MAX($H734 - SUM($L840:AY840), $H734 * (AZ786 + AZ812)), MAX(0, MIN($H734 - SUM($L840:AY840), $H734 *  (AZ786 + AZ812)))))","v":9.8050166280009995E-2},{"$f":" IF(BA$819 = 1, BA760, IF($H734 < 0, MAX($H734 - SUM($L840:AZ840), $H734 * (BA786 + BA812)), MAX(0, MIN($H734 - SUM($L840:AZ840), $H734 *  (BA786 + BA812)))))","v":7.8440133024007985E-2},{"$f":" IF(BB$819 = 1, BB760, IF($H734 < 0, MAX($H734 - SUM($L840:BA840), $H734 * (BB786 + BB812)), MAX(0, MIN($H734 - SUM($L840:BA840), $H734 *  (BB786 + BB812)))))","v":7.8440133024007985E-2},{"$f":" IF(BC$819 = 1, BC760, IF($H734 < 0, MAX($H734 - SUM($L840:BB840), $H734 * (BC786 + BC812)), MAX(0, MIN($H734 - SUM($L840:BB840), $H734 *  (BC786 + BC812)))))","v":7.8440133024007985E-2},{"$f":" IF(BD$819 = 1, BD760, IF($H734 < 0, MAX($H734 - SUM($L840:BC840), $H734 * (BD786 + BD812)), MAX(0, MIN($H734 - SUM($L840:BC840), $H734 *  (BD786 + BD812)))))","v":7.8440133024007985E-2},{"$f":" IF(BE$819 = 1, BE760, IF($H734 < 0, MAX($H734 - SUM($L840:BD840), $H734 * (BE786 + BE812)), MAX(0, MIN($H734 - SUM($L840:BD840), $H734 *  (BE786 + BE812)))))","v":7.8440133024007985E-2},{"$f":" IF(BF$819 = 1, BF760, IF($H734 < 0, MAX($H734 - SUM($L840:BE840), $H734 * (BF786 + BF812)), MAX(0, MIN($H734 - SUM($L840:BE840), $H734 *  (BF786 + BF812)))))","v":7.8440133024007985E-2},{"$f":" IF(BG$819 = 1, BG760, IF($H734 < 0, MAX($H734 - SUM($L840:BF840), $H734 * (BG786 + BG812)), MAX(0, MIN($H734 - SUM($L840:BF840), $H734 *  (BG786 + BG812)))))","v":7.8440133024007985E-2},{"$f":" IF(BH$819 = 1, BH760, IF($H734 < 0, MAX($H734 - SUM($L840:BG840), $H734 * (BH786 + BH812)), MAX(0, MIN($H734 - SUM($L840:BG840), $H734 *  (BH786 + BH812)))))","v":7.8440133024007985E-2},{"$f":" IF(BI$819 = 1, BI760, IF($H734 < 0, MAX($H734 - SUM($L840:BH840), $H734 * (BI786 + BI812)), MAX(0, MIN($H734 - SUM($L840:BH840), $H734 *  (BI786 + BI812)))))","v":7.8440133024007985E-2},{"$f":" IF(BJ$819 = 1, BJ760, IF($H734 < 0, MAX($H734 - SUM($L840:BI840), $H734 * (BJ786 + BJ812)), MAX(0, MIN($H734 - SUM($L840:BI840), $H734 *  (BJ786 + BJ812)))))","v":7.8440133024007985E-2},{"$f":" IF(BK$819 = 1, BK760, IF($H734 < 0, MAX($H734 - SUM($L840:BJ840), $H734 * (BK786 + BK812)), MAX(0, MIN($H734 - SUM($L840:BJ840), $H734 *  (BK786 + BK812)))))","v":7.8440133024007985E-2},{"$f":" IF(BL$819 = 1, BL760, IF($H734 < 0, MAX($H734 - SUM($L840:BK840), $H734 * (BL786 + BL812)), MAX(0, MIN($H734 - SUM($L840:BK840), $H734 *  (BL786 + BL812)))))","v":7.8440133024007985E-2},{"$f":" IF(BM$819 = 1, BM760, IF($H734 < 0, MAX($H734 - SUM($L840:BL840), $H734 * (BM786 + BM812)), MAX(0, MIN($H734 - SUM($L840:BL840), $H734 *  (BM786 + BM812)))))","v":7.8440133024007985E-2},{"$f":" IF(BN$819 = 1, BN760, IF($H734 < 0, MAX($H734 - SUM($L840:BM840), $H734 * (BN786 + BN812)), MAX(0, MIN($H734 - SUM($L840:BM840), $H734 *  (BN786 + BN812)))))","v":7.8440133024007985E-2},{"$f":" IF(BO$819 = 1, BO760, IF($H734 < 0, MAX($H734 - SUM($L840:BN840), $H734 * (BO786 + BO812)), MAX(0, MIN($H734 - SUM($L840:BN840), $H734 *  (BO786 + BO812)))))","v":7.8440133024007985E-2},{"$f":" IF(BP$819 = 1, BP760, IF($H734 < 0, MAX($H734 - SUM($L840:BO840), $H734 * (BP786 + BP812)), MAX(0, MIN($H734 - SUM($L840:BO840), $H734 *  (BP786 + BP812)))))","v":7.8440133024007985E-2},{"$f":" IF(BQ$819 = 1, BQ760, IF($H734 < 0, MAX($H734 - SUM($L840:BP840), $H734 * (BQ786 + BQ812)), MAX(0, MIN($H734 - SUM($L840:BP840), $H734 *  (BQ786 + BQ812)))))","v":7.8440133024007985E-2},{"$f":" IF(BR$819 = 1, BR760, IF($H734 < 0, MAX($H734 - SUM($L840:BQ840), $H734 * (BR786 + BR812)), MAX(0, MIN($H734 - SUM($L840:BQ840), $H734 *  (BR786 + BR812)))))","v":7.8440133024007985E-2},{"$f":" IF(BS$819 = 1, BS760, IF($H734 < 0, MAX($H734 - SUM($L840:BR840), $H734 * (BS786 + BS812)), MAX(0, MIN($H734 - SUM($L840:BR840), $H734 *  (BS786 + BS812)))))","v":7.8440133024007985E-2},{"$f":" IF(BT$819 = 1, BT760, IF($H734 < 0, MAX($H734 - SUM($L840:BS840), $H734 * (BT786 + BT812)), MAX(0, MIN($H734 - SUM($L840:BS840), $H734 *  (BT786 + BT812)))))","v":3.9220066512003993E-2},{"$f":" IF(BU$819 = 1, BU760, IF($H734 < 0, MAX($H734 - SUM($L840:BT840), $H734 * (BU786 + BU812)), MAX(0, MIN($H734 - SUM($L840:BT840), $H734 *  (BU786 + BU812)))))","v":0},{"$f":" IF(BV$819 = 1, BV760, IF($H734 < 0, MAX($H734 - SUM($L840:BU840), $H734 * (BV786 + BV812)), MAX(0, MIN($H734 - SUM($L840:BU840), $H734 *  (BV786 + BV812)))))","v":0},{"$f":" IF(BW$819 = 1, BW760, IF($H734 < 0, MAX($H734 - SUM($L840:BV840), $H734 * (BW786 + BW812)), MAX(0, MIN($H734 - SUM($L840:BV840), $H734 *  (BW786 + BW812)))))","v":0},{"$f":" IF(BX$819 = 1, BX760, IF($H734 < 0, MAX($H734 - SUM($L840:BW840), $H734 * (BX786 + BX812)), MAX(0, MIN($H734 - SUM($L840:BW840), $H734 *  (BX786 + BX812)))))","v":0},{"$f":" IF(BY$819 = 1, BY760, IF($H734 < 0, MAX($H734 - SUM($L840:BX840), $H734 * (BY786 + BY812)), MAX(0, MIN($H734 - SUM($L840:BX840), $H734 *  (BY786 + BY812)))))","v":0},{"$f":" IF(BZ$819 = 1, BZ760, IF($H734 < 0, MAX($H734 - SUM($L840:BY840), $H734 * (BZ786 + BZ812)), MAX(0, MIN($H734 - SUM($L840:BY840), $H734 *  (BZ786 + BZ812)))))","v":0},{"$f":" IF(CA$819 = 1, CA760, IF($H734 < 0, MAX($H734 - SUM($L840:BZ840), $H734 * (CA786 + CA812)), MAX(0, MIN($H734 - SUM($L840:BZ840), $H734 *  (CA786 + CA812)))))","v":0}]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$54, \"dd mmm yy\") & \" - real - RN\"","v":"Depreciation - capex addition - 01 Oct 13 - real - RN"},null,null,null,"GBP m",null,15.476095916198338,null,{"$f":" IF(M$819 = 1, M761, IF($H735 < 0, MAX($H735 - SUM($L841:L841), $H735 * (M787 + M813)), MAX(0, MIN($H735 - SUM($L841:L841), $H735 *  (M787 + M813)))))","v":0},{"$f":" IF(N$819 = 1, N761, IF($H735 < 0, MAX($H735 - SUM($L841:M841), $H735 * (N787 + N813)), MAX(0, MIN($H735 - SUM($L841:M841), $H735 *  (N787 + N813)))))","v":0},{"$f":" IF(O$819 = 1, O761, IF($H735 < 0, MAX($H735 - SUM($L841:N841), $H735 * (O787 + O813)), MAX(0, MIN($H735 - SUM($L841:N841), $H735 *  (O787 + O813)))))","v":0},{"$f":" IF(P$819 = 1, P761, IF($H735 < 0, MAX($H735 - SUM($L841:O841), $H735 * (P787 + P813)), MAX(0, MIN($H735 - SUM($L841:O841), $H735 *  (P787 + P813)))))","v":0},{"$f":" IF(Q$819 = 1, Q761, IF($H735 < 0, MAX($H735 - SUM($L841:P841), $H735 * (Q787 + Q813)), MAX(0, MIN($H735 - SUM($L841:P841), $H735 *  (Q787 + Q813)))))","v":0},{"$f":" IF(R$819 = 1, R761, IF($H735 < 0, MAX($H735 - SUM($L841:Q841), $H735 * (R787 + R813)), MAX(0, MIN($H735 - SUM($L841:Q841), $H735 *  (R787 + R813)))))","v":0},{"$f":" IF(S$819 = 1, S761, IF($H735 < 0, MAX($H735 - SUM($L841:R841), $H735 * (S787 + S813)), MAX(0, MIN($H735 - SUM($L841:R841), $H735 *  (S787 + S813)))))","v":0},{"$f":" IF(T$819 = 1, T761, IF($H735 < 0, MAX($H735 - SUM($L841:S841), $H735 * (T787 + T813)), MAX(0, MIN($H735 - SUM($L841:S841), $H735 *  (T787 + T813)))))","v":0},{"$f":" IF(U$819 = 1, U761, IF($H735 < 0, MAX($H735 - SUM($L841:T841), $H735 * (U787 + U813)), MAX(0, MIN($H735 - SUM($L841:T841), $H735 *  (U787 + U813)))))","v":0},{"$f":" IF(V$819 = 1, V761, IF($H735 < 0, MAX($H735 - SUM($L841:U841), $H735 * (V787 + V813)), MAX(0, MIN($H735 - SUM($L841:U841), $H735 *  (V787 + V813)))))","v":0},{"$f":" IF(W$819 = 1, W761, IF($H735 < 0, MAX($H735 - SUM($L841:V841), $H735 * (W787 + W813)), MAX(0, MIN($H735 - SUM($L841:V841), $H735 *  (W787 + W813)))))","v":0},{"$f":" IF(X$819 = 1, X761, IF($H735 < 0, MAX($H735 - SUM($L841:W841), $H735 * (X787 + X813)), MAX(0, MIN($H735 - SUM($L841:W841), $H735 *  (X787 + X813)))))","v":0},{"$f":" IF(Y$819 = 1, Y761, IF($H735 < 0, MAX($H735 - SUM($L841:X841), $H735 * (Y787 + Y813)), MAX(0, MIN($H735 - SUM($L841:X841), $H735 *  (Y787 + Y813)))))","v":0},{"$f":" IF(Z$819 = 1, Z761, IF($H735 < 0, MAX($H735 - SUM($L841:Y841), $H735 * (Z787 + Z813)), MAX(0, MIN($H735 - SUM($L841:Y841), $H735 *  (Z787 + Z813)))))","v":0},{"$f":" IF(AA$819 = 1, AA761, IF($H735 < 0, MAX($H735 - SUM($L841:Z841), $H735 * (AA787 + AA813)), MAX(0, MIN($H735 - SUM($L841:Z841), $H735 *  (AA787 + AA813)))))","v":0},{"$f":" IF(AB$819 = 1, AB761, IF($H735 < 0, MAX($H735 - SUM($L841:AA841), $H735 * (AB787 + AB813)), MAX(0, MIN($H735 - SUM($L841:AA841), $H735 *  (AB787 + AB813)))))","v":0},{"$f":" IF(AC$819 = 1, AC761, IF($H735 < 0, MAX($H735 - SUM($L841:AB841), $H735 * (AC787 + AC813)), MAX(0, MIN($H735 - SUM($L841:AB841), $H735 *  (AC787 + AC813)))))","v":0},{"$f":" IF(AD$819 = 1, AD761, IF($H735 < 0, MAX($H735 - SUM($L841:AC841), $H735 * (AD787 + AD813)), MAX(0, MIN($H735 - SUM($L841:AC841), $H735 *  (AD787 + AD813)))))","v":0},{"$f":" IF(AE$819 = 1, AE761, IF($H735 < 0, MAX($H735 - SUM($L841:AD841), $H735 * (AE787 + AE813)), MAX(0, MIN($H735 - SUM($L841:AD841), $H735 *  (AE787 + AE813)))))","v":0},{"$f":" IF(AF$819 = 1, AF761, IF($H735 < 0, MAX($H735 - SUM($L841:AE841), $H735 * (AF787 + AF813)), MAX(0, MIN($H735 - SUM($L841:AE841), $H735 *  (AF787 + AF813)))))","v":0},{"$f":" IF(AG$819 = 1, AG761, IF($H735 < 0, MAX($H735 - SUM($L841:AF841), $H735 * (AG787 + AG813)), MAX(0, MIN($H735 - SUM($L841:AF841), $H735 *  (AG787 + AG813)))))","v":0.23214143874297638},{"$f":" IF(AH$819 = 1, AH761, IF($H735 < 0, MAX($H735 - SUM($L841:AG841), $H735 * (AH787 + AH813)), MAX(0, MIN($H735 - SUM($L841:AG841), $H735 *  (AH787 + AH813)))))","v":0.4642828774859516},{"$f":" IF(AI$819 = 1, AI761, IF($H735 < 0, MAX($H735 - SUM($L841:AH841), $H735 * (AI787 + AI813)), MAX(0, MIN($H735 - SUM($L841:AH841), $H735 *  (AI787 + AI813)))))","v":0.4642828774859516},{"$f":" IF(AJ$819 = 1, AJ761, IF($H735 < 0, MAX($H735 - SUM($L841:AI841), $H735 * (AJ787 + AJ813)), MAX(0, MIN($H735 - SUM($L841:AI841), $H735 *  (AJ787 + AJ813)))))","v":0.4642828774859516},{"$f":" IF(AK$819 = 1, AK761, IF($H735 < 0, MAX($H735 - SUM($L841:AJ841), $H735 * (AK787 + AK813)), MAX(0, MIN($H735 - SUM($L841:AJ841), $H735 *  (AK787 + AK813)))))","v":0.46428287748595037},{"$f":" IF(AL$819 = 1, AL761, IF($H735 < 0, MAX($H735 - SUM($L841:AK841), $H735 * (AL787 + AL813)), MAX(0, MIN($H735 - SUM($L841:AK841), $H735 *  (AL787 + AL813)))))","v":0.46428287748595037},{"$f":" IF(AM$819 = 1, AM761, IF($H735 < 0, MAX($H735 - SUM($L841:AL841), $H735 * (AM787 + AM813)), MAX(0, MIN($H735 - SUM($L841:AL841), $H735 *  (AM787 + AM813)))))","v":0.46428287748595037},{"$f":" IF(AN$819 = 1, AN761, IF($H735 < 0, MAX($H735 - SUM($L841:AM841), $H735 * (AN787 + AN813)), MAX(0, MIN($H735 - SUM($L841:AM841), $H735 *  (AN787 + AN813)))))","v":0.46428287748595037},{"$f":" IF(AO$819 = 1, AO761, IF($H735 < 0, MAX($H735 - SUM($L841:AN841), $H735 * (AO787 + AO813)), MAX(0, MIN($H735 - SUM($L841:AN841), $H735 *  (AO787 + AO813)))))","v":0.46428287748595037},{"$f":" IF(AP$819 = 1, AP761, IF($H735 < 0, MAX($H735 - SUM($L841:AO841), $H735 * (AP787 + AP813)), MAX(0, MIN($H735 - SUM($L841:AO841), $H735 *  (AP787 + AP813)))))","v":0.46428287748595037},{"$f":" IF(AQ$819 = 1, AQ761, IF($H735 < 0, MAX($H735 - SUM($L841:AP841), $H735 * (AQ787 + AQ813)), MAX(0, MIN($H735 - SUM($L841:AP841), $H735 *  (AQ787 + AQ813)))))","v":0.46428287748595037},{"$f":" IF(AR$819 = 1, AR761, IF($H735 < 0, MAX($H735 - SUM($L841:AQ841), $H735 * (AR787 + AR813)), MAX(0, MIN($H735 - SUM($L841:AQ841), $H735 *  (AR787 + AR813)))))","v":0.46428287748595037},{"$f":" IF(AS$819 = 1, AS761, IF($H735 < 0, MAX($H735 - SUM($L841:AR841), $H735 * (AS787 + AS813)), MAX(0, MIN($H735 - SUM($L841:AR841), $H735 *  (AS787 + AS813)))))","v":0.46428287748595037},{"$f":" IF(AT$819 = 1, AT761, IF($H735 < 0, MAX($H735 - SUM($L841:AS841), $H735 * (AT787 + AT813)), MAX(0, MIN($H735 - SUM($L841:AS841), $H735 *  (AT787 + AT813)))))","v":0.46428287748595037},{"$f":" IF(AU$819 = 1, AU761, IF($H735 < 0, MAX($H735 - SUM($L841:AT841), $H735 * (AU787 + AU813)), MAX(0, MIN($H735 - SUM($L841:AT841), $H735 *  (AU787 + AU813)))))","v":0.46428287748595037},{"$f":" IF(AV$819 = 1, AV761, IF($H735 < 0, MAX($H735 - SUM($L841:AU841), $H735 * (AV787 + AV813)), MAX(0, MIN($H735 - SUM($L841:AU841), $H735 *  (AV787 + AV813)))))","v":0.46428287748595037},{"$f":" IF(AW$819 = 1, AW761, IF($H735 < 0, MAX($H735 - SUM($L841:AV841), $H735 * (AW787 + AW813)), MAX(0, MIN($H735 - SUM($L841:AV841), $H735 *  (AW787 + AW813)))))","v":0.46428287748595037},{"$f":" IF(AX$819 = 1, AX761, IF($H735 < 0, MAX($H735 - SUM($L841:AW841), $H735 * (AX787 + AX813)), MAX(0, MIN($H735 - SUM($L841:AW841), $H735 *  (AX787 + AX813)))))","v":0.46428287748595037},{"$f":" IF(AY$819 = 1, AY761, IF($H735 < 0, MAX($H735 - SUM($L841:AX841), $H735 * (AY787 + AY813)), MAX(0, MIN($H735 - SUM($L841:AX841), $H735 *  (AY787 + AY813)))))","v":0.46428287748595037},{"$f":" IF(AZ$819 = 1, AZ761, IF($H735 < 0, MAX($H735 - SUM($L841:AY841), $H735 * (AZ787 + AZ813)), MAX(0, MIN($H735 - SUM($L841:AY841), $H735 *  (AZ787 + AZ813)))))","v":0.46428287748595037},{"$f":" IF(BA$819 = 1, BA761, IF($H735 < 0, MAX($H735 - SUM($L841:AZ841), $H735 * (BA787 + BA813)), MAX(0, MIN($H735 - SUM($L841:AZ841), $H735 *  (BA787 + BA813)))))","v":0.38690239790495867},{"$f":" IF(BB$819 = 1, BB761, IF($H735 < 0, MAX($H735 - SUM($L841:BA841), $H735 * (BB787 + BB813)), MAX(0, MIN($H735 - SUM($L841:BA841), $H735 *  (BB787 + BB813)))))","v":0.30952191832396692},{"$f":" IF(BC$819 = 1, BC761, IF($H735 < 0, MAX($H735 - SUM($L841:BB841), $H735 * (BC787 + BC813)), MAX(0, MIN($H735 - SUM($L841:BB841), $H735 *  (BC787 + BC813)))))","v":0.30952191832396692},{"$f":" IF(BD$819 = 1, BD761, IF($H735 < 0, MAX($H735 - SUM($L841:BC841), $H735 * (BD787 + BD813)), MAX(0, MIN($H735 - SUM($L841:BC841), $H735 *  (BD787 + BD813)))))","v":0.30952191832396692},{"$f":" IF(BE$819 = 1, BE761, IF($H735 < 0, MAX($H735 - SUM($L841:BD841), $H735 * (BE787 + BE813)), MAX(0, MIN($H735 - SUM($L841:BD841), $H735 *  (BE787 + BE813)))))","v":0.30952191832396692},{"$f":" IF(BF$819 = 1, BF761, IF($H735 < 0, MAX($H735 - SUM($L841:BE841), $H735 * (BF787 + BF813)), MAX(0, MIN($H735 - SUM($L841:BE841), $H735 *  (BF787 + BF813)))))","v":0.30952191832396692},{"$f":" IF(BG$819 = 1, BG761, IF($H735 < 0, MAX($H735 - SUM($L841:BF841), $H735 * (BG787 + BG813)), MAX(0, MIN($H735 - SUM($L841:BF841), $H735 *  (BG787 + BG813)))))","v":0.30952191832396692},{"$f":" IF(BH$819 = 1, BH761, IF($H735 < 0, MAX($H735 - SUM($L841:BG841), $H735 * (BH787 + BH813)), MAX(0, MIN($H735 - SUM($L841:BG841), $H735 *  (BH787 + BH813)))))","v":0.30952191832396692},{"$f":" IF(BI$819 = 1, BI761, IF($H735 < 0, MAX($H735 - SUM($L841:BH841), $H735 * (BI787 + BI813)), MAX(0, MIN($H735 - SUM($L841:BH841), $H735 *  (BI787 + BI813)))))","v":0.30952191832396692},{"$f":" IF(BJ$819 = 1, BJ761, IF($H735 < 0, MAX($H735 - SUM($L841:BI841), $H735 * (BJ787 + BJ813)), MAX(0, MIN($H735 - SUM($L841:BI841), $H735 *  (BJ787 + BJ813)))))","v":0.30952191832396692},{"$f":" IF(BK$819 = 1, BK761, IF($H735 < 0, MAX($H735 - SUM($L841:BJ841), $H735 * (BK787 + BK813)), MAX(0, MIN($H735 - SUM($L841:BJ841), $H735 *  (BK787 + BK813)))))","v":0.30952191832396692},{"$f":" IF(BL$819 = 1, BL761, IF($H735 < 0, MAX($H735 - SUM($L841:BK841), $H735 * (BL787 + BL813)), MAX(0, MIN($H735 - SUM($L841:BK841), $H735 *  (BL787 + BL813)))))","v":0.30952191832396692},{"$f":" IF(BM$819 = 1, BM761, IF($H735 < 0, MAX($H735 - SUM($L841:BL841), $H735 * (BM787 + BM813)), MAX(0, MIN($H735 - SUM($L841:BL841), $H735 *  (BM787 + BM813)))))","v":0.30952191832396692},{"$f":" IF(BN$819 = 1, BN761, IF($H735 < 0, MAX($H735 - SUM($L841:BM841), $H735 * (BN787 + BN813)), MAX(0, MIN($H735 - SUM($L841:BM841), $H735 *  (BN787 + BN813)))))","v":0.30952191832396692},{"$f":" IF(BO$819 = 1, BO761, IF($H735 < 0, MAX($H735 - SUM($L841:BN841), $H735 * (BO787 + BO813)), MAX(0, MIN($H735 - SUM($L841:BN841), $H735 *  (BO787 + BO813)))))","v":0.30952191832396692},{"$f":" IF(BP$819 = 1, BP761, IF($H735 < 0, MAX($H735 - SUM($L841:BO841), $H735 * (BP787 + BP813)), MAX(0, MIN($H735 - SUM($L841:BO841), $H735 *  (BP787 + BP813)))))","v":0.30952191832396692},{"$f":" IF(BQ$819 = 1, BQ761, IF($H735 < 0, MAX($H735 - SUM($L841:BP841), $H735 * (BQ787 + BQ813)), MAX(0, MIN($H735 - SUM($L841:BP841), $H735 *  (BQ787 + BQ813)))))","v":0.30952191832396692},{"$f":" IF(BR$819 = 1, BR761, IF($H735 < 0, MAX($H735 - SUM($L841:BQ841), $H735 * (BR787 + BR813)), MAX(0, MIN($H735 - SUM($L841:BQ841), $H735 *  (BR787 + BR813)))))","v":0.30952191832396692},{"$f":" IF(BS$819 = 1, BS761, IF($H735 < 0, MAX($H735 - SUM($L841:BR841), $H735 * (BS787 + BS813)), MAX(0, MIN($H735 - SUM($L841:BR841), $H735 *  (BS787 + BS813)))))","v":0.30952191832396692},{"$f":" IF(BT$819 = 1, BT761, IF($H735 < 0, MAX($H735 - SUM($L841:BS841), $H735 * (BT787 + BT813)), MAX(0, MIN($H735 - SUM($L841:BS841), $H735 *  (BT787 + BT813)))))","v":0.30952191832396692},{"$f":" IF(BU$819 = 1, BU761, IF($H735 < 0, MAX($H735 - SUM($L841:BT841), $H735 * (BU787 + BU813)), MAX(0, MIN($H735 - SUM($L841:BT841), $H735 *  (BU787 + BU813)))))","v":0.15476095916198346},{"$f":" IF(BV$819 = 1, BV761, IF($H735 < 0, MAX($H735 - SUM($L841:BU841), $H735 * (BV787 + BV813)), MAX(0, MIN($H735 - SUM($L841:BU841), $H735 *  (BV787 + BV813)))))","v":0},{"$f":" IF(BW$819 = 1, BW761, IF($H735 < 0, MAX($H735 - SUM($L841:BV841), $H735 * (BW787 + BW813)), MAX(0, MIN($H735 - SUM($L841:BV841), $H735 *  (BW787 + BW813)))))","v":0},{"$f":" IF(BX$819 = 1, BX761, IF($H735 < 0, MAX($H735 - SUM($L841:BW841), $H735 * (BX787 + BX813)), MAX(0, MIN($H735 - SUM($L841:BW841), $H735 *  (BX787 + BX813)))))","v":0},{"$f":" IF(BY$819 = 1, BY761, IF($H735 < 0, MAX($H735 - SUM($L841:BX841), $H735 * (BY787 + BY813)), MAX(0, MIN($H735 - SUM($L841:BX841), $H735 *  (BY787 + BY813)))))","v":0},{"$f":" IF(BZ$819 = 1, BZ761, IF($H735 < 0, MAX($H735 - SUM($L841:BY841), $H735 * (BZ787 + BZ813)), MAX(0, MIN($H735 - SUM($L841:BY841), $H735 *  (BZ787 + BZ813)))))","v":0},{"$f":" IF(CA$819 = 1, CA761, IF($H735 < 0, MAX($H735 - SUM($L841:BZ841), $H735 * (CA787 + CA813)), MAX(0, MIN($H735 - SUM($L841:BZ841), $H735 *  (CA787 + CA813)))))","v":0}]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$55, \"dd mmm yy\") & \" - real - RN\"","v":"Depreciation - capex addition - 01 Oct 14 - real - RN"},null,null,null,"GBP m",null,6.6390704633905182,null,{"$f":" IF(M$819 = 1, M762, IF($H736 < 0, MAX($H736 - SUM($L842:L842), $H736 * (M788 + M814)), MAX(0, MIN($H736 - SUM($L842:L842), $H736 *  (M788 + M814)))))","v":0},{"$f":" IF(N$819 = 1, N762, IF($H736 < 0, MAX($H736 - SUM($L842:M842), $H736 * (N788 + N814)), MAX(0, MIN($H736 - SUM($L842:M842), $H736 *  (N788 + N814)))))","v":0},{"$f":" IF(O$819 = 1, O762, IF($H736 < 0, MAX($H736 - SUM($L842:N842), $H736 * (O788 + O814)), MAX(0, MIN($H736 - SUM($L842:N842), $H736 *  (O788 + O814)))))","v":0},{"$f":" IF(P$819 = 1, P762, IF($H736 < 0, MAX($H736 - SUM($L842:O842), $H736 * (P788 + P814)), MAX(0, MIN($H736 - SUM($L842:O842), $H736 *  (P788 + P814)))))","v":0},{"$f":" IF(Q$819 = 1, Q762, IF($H736 < 0, MAX($H736 - SUM($L842:P842), $H736 * (Q788 + Q814)), MAX(0, MIN($H736 - SUM($L842:P842), $H736 *  (Q788 + Q814)))))","v":0},{"$f":" IF(R$819 = 1, R762, IF($H736 < 0, MAX($H736 - SUM($L842:Q842), $H736 * (R788 + R814)), MAX(0, MIN($H736 - SUM($L842:Q842), $H736 *  (R788 + R814)))))","v":0},{"$f":" IF(S$819 = 1, S762, IF($H736 < 0, MAX($H736 - SUM($L842:R842), $H736 * (S788 + S814)), MAX(0, MIN($H736 - SUM($L842:R842), $H736 *  (S788 + S814)))))","v":0},{"$f":" IF(T$819 = 1, T762, IF($H736 < 0, MAX($H736 - SUM($L842:S842), $H736 * (T788 + T814)), MAX(0, MIN($H736 - SUM($L842:S842), $H736 *  (T788 + T814)))))","v":0},{"$f":" IF(U$819 = 1, U762, IF($H736 < 0, MAX($H736 - SUM($L842:T842), $H736 * (U788 + U814)), MAX(0, MIN($H736 - SUM($L842:T842), $H736 *  (U788 + U814)))))","v":0},{"$f":" IF(V$819 = 1, V762, IF($H736 < 0, MAX($H736 - SUM($L842:U842), $H736 * (V788 + V814)), MAX(0, MIN($H736 - SUM($L842:U842), $H736 *  (V788 + V814)))))","v":0},{"$f":" IF(W$819 = 1, W762, IF($H736 < 0, MAX($H736 - SUM($L842:V842), $H736 * (W788 + W814)), MAX(0, MIN($H736 - SUM($L842:V842), $H736 *  (W788 + W814)))))","v":0},{"$f":" IF(X$819 = 1, X762, IF($H736 < 0, MAX($H736 - SUM($L842:W842), $H736 * (X788 + X814)), MAX(0, MIN($H736 - SUM($L842:W842), $H736 *  (X788 + X814)))))","v":0},{"$f":" IF(Y$819 = 1, Y762, IF($H736 < 0, MAX($H736 - SUM($L842:X842), $H736 * (Y788 + Y814)), MAX(0, MIN($H736 - SUM($L842:X842), $H736 *  (Y788 + Y814)))))","v":0},{"$f":" IF(Z$819 = 1, Z762, IF($H736 < 0, MAX($H736 - SUM($L842:Y842), $H736 * (Z788 + Z814)), MAX(0, MIN($H736 - SUM($L842:Y842), $H736 *  (Z788 + Z814)))))","v":0},{"$f":" IF(AA$819 = 1, AA762, IF($H736 < 0, MAX($H736 - SUM($L842:Z842), $H736 * (AA788 + AA814)), MAX(0, MIN($H736 - SUM($L842:Z842), $H736 *  (AA788 + AA814)))))","v":0},{"$f":" IF(AB$819 = 1, AB762, IF($H736 < 0, MAX($H736 - SUM($L842:AA842), $H736 * (AB788 + AB814)), MAX(0, MIN($H736 - SUM($L842:AA842), $H736 *  (AB788 + AB814)))))","v":0},{"$f":" IF(AC$819 = 1, AC762, IF($H736 < 0, MAX($H736 - SUM($L842:AB842), $H736 * (AC788 + AC814)), MAX(0, MIN($H736 - SUM($L842:AB842), $H736 *  (AC788 + AC814)))))","v":0},{"$f":" IF(AD$819 = 1, AD762, IF($H736 < 0, MAX($H736 - SUM($L842:AC842), $H736 * (AD788 + AD814)), MAX(0, MIN($H736 - SUM($L842:AC842), $H736 *  (AD788 + AD814)))))","v":0},{"$f":" IF(AE$819 = 1, AE762, IF($H736 < 0, MAX($H736 - SUM($L842:AD842), $H736 * (AE788 + AE814)), MAX(0, MIN($H736 - SUM($L842:AD842), $H736 *  (AE788 + AE814)))))","v":0},{"$f":" IF(AF$819 = 1, AF762, IF($H736 < 0, MAX($H736 - SUM($L842:AE842), $H736 * (AF788 + AF814)), MAX(0, MIN($H736 - SUM($L842:AE842), $H736 *  (AF788 + AF814)))))","v":0},{"$f":" IF(AG$819 = 1, AG762, IF($H736 < 0, MAX($H736 - SUM($L842:AF842), $H736 * (AG788 + AG814)), MAX(0, MIN($H736 - SUM($L842:AF842), $H736 *  (AG788 + AG814)))))","v":0},{"$f":" IF(AH$819 = 1, AH762, IF($H736 < 0, MAX($H736 - SUM($L842:AG842), $H736 * (AH788 + AH814)), MAX(0, MIN($H736 - SUM($L842:AG842), $H736 *  (AH788 + AH814)))))","v":9.9586056950857885E-2},{"$f":" IF(AI$819 = 1, AI762, IF($H736 < 0, MAX($H736 - SUM($L842:AH842), $H736 * (AI788 + AI814)), MAX(0, MIN($H736 - SUM($L842:AH842), $H736 *  (AI788 + AI814)))))","v":0.19917211390171552},{"$f":" IF(AJ$819 = 1, AJ762, IF($H736 < 0, MAX($H736 - SUM($L842:AI842), $H736 * (AJ788 + AJ814)), MAX(0, MIN($H736 - SUM($L842:AI842), $H736 *  (AJ788 + AJ814)))))","v":0.19917211390171552},{"$f":" IF(AK$819 = 1, AK762, IF($H736 < 0, MAX($H736 - SUM($L842:AJ842), $H736 * (AK788 + AK814)), MAX(0, MIN($H736 - SUM($L842:AJ842), $H736 *  (AK788 + AK814)))))","v":0.19917211390171563},{"$f":" IF(AL$819 = 1, AL762, IF($H736 < 0, MAX($H736 - SUM($L842:AK842), $H736 * (AL788 + AL814)), MAX(0, MIN($H736 - SUM($L842:AK842), $H736 *  (AL788 + AL814)))))","v":0.19917211390171563},{"$f":" IF(AM$819 = 1, AM762, IF($H736 < 0, MAX($H736 - SUM($L842:AL842), $H736 * (AM788 + AM814)), MAX(0, MIN($H736 - SUM($L842:AL842), $H736 *  (AM788 + AM814)))))","v":0.19917211390171563},{"$f":" IF(AN$819 = 1, AN762, IF($H736 < 0, MAX($H736 - SUM($L842:AM842), $H736 * (AN788 + AN814)), MAX(0, MIN($H736 - SUM($L842:AM842), $H736 *  (AN788 + AN814)))))","v":0.19917211390171563},{"$f":" IF(AO$819 = 1, AO762, IF($H736 < 0, MAX($H736 - SUM($L842:AN842), $H736 * (AO788 + AO814)), MAX(0, MIN($H736 - SUM($L842:AN842), $H736 *  (AO788 + AO814)))))","v":0.19917211390171563},{"$f":" IF(AP$819 = 1, AP762, IF($H736 < 0, MAX($H736 - SUM($L842:AO842), $H736 * (AP788 + AP814)), MAX(0, MIN($H736 - SUM($L842:AO842), $H736 *  (AP788 + AP814)))))","v":0.19917211390171563},{"$f":" IF(AQ$819 = 1, AQ762, IF($H736 < 0, MAX($H736 - SUM($L842:AP842), $H736 * (AQ788 + AQ814)), MAX(0, MIN($H736 - SUM($L842:AP842), $H736 *  (AQ788 + AQ814)))))","v":0.19917211390171563},{"$f":" IF(AR$819 = 1, AR762, IF($H736 < 0, MAX($H736 - SUM($L842:AQ842), $H736 * (AR788 + AR814)), MAX(0, MIN($H736 - SUM($L842:AQ842), $H736 *  (AR788 + AR814)))))","v":0.19917211390171563},{"$f":" IF(AS$819 = 1, AS762, IF($H736 < 0, MAX($H736 - SUM($L842:AR842), $H736 * (AS788 + AS814)), MAX(0, MIN($H736 - SUM($L842:AR842), $H736 *  (AS788 + AS814)))))","v":0.19917211390171563},{"$f":" IF(AT$819 = 1, AT762, IF($H736 < 0, MAX($H736 - SUM($L842:AS842), $H736 * (AT788 + AT814)), MAX(0, MIN($H736 - SUM($L842:AS842), $H736 *  (AT788 + AT814)))))","v":0.19917211390171563},{"$f":" IF(AU$819 = 1, AU762, IF($H736 < 0, MAX($H736 - SUM($L842:AT842), $H736 * (AU788 + AU814)), MAX(0, MIN($H736 - SUM($L842:AT842), $H736 *  (AU788 + AU814)))))","v":0.19917211390171563},{"$f":" IF(AV$819 = 1, AV762, IF($H736 < 0, MAX($H736 - SUM($L842:AU842), $H736 * (AV788 + AV814)), MAX(0, MIN($H736 - SUM($L842:AU842), $H736 *  (AV788 + AV814)))))","v":0.19917211390171563},{"$f":" IF(AW$819 = 1, AW762, IF($H736 < 0, MAX($H736 - SUM($L842:AV842), $H736 * (AW788 + AW814)), MAX(0, MIN($H736 - SUM($L842:AV842), $H736 *  (AW788 + AW814)))))","v":0.19917211390171563},{"$f":" IF(AX$819 = 1, AX762, IF($H736 < 0, MAX($H736 - SUM($L842:AW842), $H736 * (AX788 + AX814)), MAX(0, MIN($H736 - SUM($L842:AW842), $H736 *  (AX788 + AX814)))))","v":0.19917211390171563},{"$f":" IF(AY$819 = 1, AY762, IF($H736 < 0, MAX($H736 - SUM($L842:AX842), $H736 * (AY788 + AY814)), MAX(0, MIN($H736 - SUM($L842:AX842), $H736 *  (AY788 + AY814)))))","v":0.19917211390171563},{"$f":" IF(AZ$819 = 1, AZ762, IF($H736 < 0, MAX($H736 - SUM($L842:AY842), $H736 * (AZ788 + AZ814)), MAX(0, MIN($H736 - SUM($L842:AY842), $H736 *  (AZ788 + AZ814)))))","v":0.19917211390171563},{"$f":" IF(BA$819 = 1, BA762, IF($H736 < 0, MAX($H736 - SUM($L842:AZ842), $H736 * (BA788 + BA814)), MAX(0, MIN($H736 - SUM($L842:AZ842), $H736 *  (BA788 + BA814)))))","v":0.19917211390171563},{"$f":" IF(BB$819 = 1, BB762, IF($H736 < 0, MAX($H736 - SUM($L842:BA842), $H736 * (BB788 + BB814)), MAX(0, MIN($H736 - SUM($L842:BA842), $H736 *  (BB788 + BB814)))))","v":0.16597676158476304},{"$f":" IF(BC$819 = 1, BC762, IF($H736 < 0, MAX($H736 - SUM($L842:BB842), $H736 * (BC788 + BC814)), MAX(0, MIN($H736 - SUM($L842:BB842), $H736 *  (BC788 + BC814)))))","v":0.13278140926781043},{"$f":" IF(BD$819 = 1, BD762, IF($H736 < 0, MAX($H736 - SUM($L842:BC842), $H736 * (BD788 + BD814)), MAX(0, MIN($H736 - SUM($L842:BC842), $H736 *  (BD788 + BD814)))))","v":0.13278140926781043},{"$f":" IF(BE$819 = 1, BE762, IF($H736 < 0, MAX($H736 - SUM($L842:BD842), $H736 * (BE788 + BE814)), MAX(0, MIN($H736 - SUM($L842:BD842), $H736 *  (BE788 + BE814)))))","v":0.13278140926781043},{"$f":" IF(BF$819 = 1, BF762, IF($H736 < 0, MAX($H736 - SUM($L842:BE842), $H736 * (BF788 + BF814)), MAX(0, MIN($H736 - SUM($L842:BE842), $H736 *  (BF788 + BF814)))))","v":0.13278140926781043},{"$f":" IF(BG$819 = 1, BG762, IF($H736 < 0, MAX($H736 - SUM($L842:BF842), $H736 * (BG788 + BG814)), MAX(0, MIN($H736 - SUM($L842:BF842), $H736 *  (BG788 + BG814)))))","v":0.13278140926781043},{"$f":" IF(BH$819 = 1, BH762, IF($H736 < 0, MAX($H736 - SUM($L842:BG842), $H736 * (BH788 + BH814)), MAX(0, MIN($H736 - SUM($L842:BG842), $H736 *  (BH788 + BH814)))))","v":0.13278140926781043},{"$f":" IF(BI$819 = 1, BI762, IF($H736 < 0, MAX($H736 - SUM($L842:BH842), $H736 * (BI788 + BI814)), MAX(0, MIN($H736 - SUM($L842:BH842), $H736 *  (BI788 + BI814)))))","v":0.13278140926781043},{"$f":" IF(BJ$819 = 1, BJ762, IF($H736 < 0, MAX($H736 - SUM($L842:BI842), $H736 * (BJ788 + BJ814)), MAX(0, MIN($H736 - SUM($L842:BI842), $H736 *  (BJ788 + BJ814)))))","v":0.13278140926781043},{"$f":" IF(BK$819 = 1, BK762, IF($H736 < 0, MAX($H736 - SUM($L842:BJ842), $H736 * (BK788 + BK814)), MAX(0, MIN($H736 - SUM($L842:BJ842), $H736 *  (BK788 + BK814)))))","v":0.13278140926781043},{"$f":" IF(BL$819 = 1, BL762, IF($H736 < 0, MAX($H736 - SUM($L842:BK842), $H736 * (BL788 + BL814)), MAX(0, MIN($H736 - SUM($L842:BK842), $H736 *  (BL788 + BL814)))))","v":0.13278140926781043},{"$f":" IF(BM$819 = 1, BM762, IF($H736 < 0, MAX($H736 - SUM($L842:BL842), $H736 * (BM788 + BM814)), MAX(0, MIN($H736 - SUM($L842:BL842), $H736 *  (BM788 + BM814)))))","v":0.13278140926781043},{"$f":" IF(BN$819 = 1, BN762, IF($H736 < 0, MAX($H736 - SUM($L842:BM842), $H736 * (BN788 + BN814)), MAX(0, MIN($H736 - SUM($L842:BM842), $H736 *  (BN788 + BN814)))))","v":0.13278140926781043},{"$f":" IF(BO$819 = 1, BO762, IF($H736 < 0, MAX($H736 - SUM($L842:BN842), $H736 * (BO788 + BO814)), MAX(0, MIN($H736 - SUM($L842:BN842), $H736 *  (BO788 + BO814)))))","v":0.13278140926781043},{"$f":" IF(BP$819 = 1, BP762, IF($H736 < 0, MAX($H736 - SUM($L842:BO842), $H736 * (BP788 + BP814)), MAX(0, MIN($H736 - SUM($L842:BO842), $H736 *  (BP788 + BP814)))))","v":0.13278140926781043},{"$f":" IF(BQ$819 = 1, BQ762, IF($H736 < 0, MAX($H736 - SUM($L842:BP842), $H736 * (BQ788 + BQ814)), MAX(0, MIN($H736 - SUM($L842:BP842), $H736 *  (BQ788 + BQ814)))))","v":0.13278140926781043},{"$f":" IF(BR$819 = 1, BR762, IF($H736 < 0, MAX($H736 - SUM($L842:BQ842), $H736 * (BR788 + BR814)), MAX(0, MIN($H736 - SUM($L842:BQ842), $H736 *  (BR788 + BR814)))))","v":0.13278140926781043},{"$f":" IF(BS$819 = 1, BS762, IF($H736 < 0, MAX($H736 - SUM($L842:BR842), $H736 * (BS788 + BS814)), MAX(0, MIN($H736 - SUM($L842:BR842), $H736 *  (BS788 + BS814)))))","v":0.13278140926781043},{"$f":" IF(BT$819 = 1, BT762, IF($H736 < 0, MAX($H736 - SUM($L842:BS842), $H736 * (BT788 + BT814)), MAX(0, MIN($H736 - SUM($L842:BS842), $H736 *  (BT788 + BT814)))))","v":0.13278140926781043},{"$f":" IF(BU$819 = 1, BU762, IF($H736 < 0, MAX($H736 - SUM($L842:BT842), $H736 * (BU788 + BU814)), MAX(0, MIN($H736 - SUM($L842:BT842), $H736 *  (BU788 + BU814)))))","v":0.13278140926781043},{"$f":" IF(BV$819 = 1, BV762, IF($H736 < 0, MAX($H736 - SUM($L842:BU842), $H736 * (BV788 + BV814)), MAX(0, MIN($H736 - SUM($L842:BU842), $H736 *  (BV788 + BV814)))))","v":6.6390704633905215E-2},{"$f":" IF(BW$819 = 1, BW762, IF($H736 < 0, MAX($H736 - SUM($L842:BV842), $H736 * (BW788 + BW814)), MAX(0, MIN($H736 - SUM($L842:BV842), $H736 *  (BW788 + BW814)))))","v":0},{"$f":" IF(BX$819 = 1, BX762, IF($H736 < 0, MAX($H736 - SUM($L842:BW842), $H736 * (BX788 + BX814)), MAX(0, MIN($H736 - SUM($L842:BW842), $H736 *  (BX788 + BX814)))))","v":0},{"$f":" IF(BY$819 = 1, BY762, IF($H736 < 0, MAX($H736 - SUM($L842:BX842), $H736 * (BY788 + BY814)), MAX(0, MIN($H736 - SUM($L842:BX842), $H736 *  (BY788 + BY814)))))","v":0},{"$f":" IF(BZ$819 = 1, BZ762, IF($H736 < 0, MAX($H736 - SUM($L842:BY842), $H736 * (BZ788 + BZ814)), MAX(0, MIN($H736 - SUM($L842:BY842), $H736 *  (BZ788 + BZ814)))))","v":0},{"$f":" IF(CA$819 = 1, CA762, IF($H736 < 0, MAX($H736 - SUM($L842:BZ842), $H736 * (CA788 + CA814)), MAX(0, MIN($H736 - SUM($L842:BZ842), $H736 *  (CA788 + CA814)))))","v":0}]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$56, \"dd mmm yy\") & \" - real - RN\"","v":"Depreciation - capex addition - 01 Oct 15 - real - RN"},null,null,null,"GBP m",null,3.9690000000000043,null,{"$f":" IF(M$819 = 1, M763, IF($H737 < 0, MAX($H737 - SUM($L843:L843), $H737 * (M789 + M815)), MAX(0, MIN($H737 - SUM($L843:L843), $H737 *  (M789 + M815)))))","v":0},{"$f":" IF(N$819 = 1, N763, IF($H737 < 0, MAX($H737 - SUM($L843:M843), $H737 * (N789 + N815)), MAX(0, MIN($H737 - SUM($L843:M843), $H737 *  (N789 + N815)))))","v":0},{"$f":" IF(O$819 = 1, O763, IF($H737 < 0, MAX($H737 - SUM($L843:N843), $H737 * (O789 + O815)), MAX(0, MIN($H737 - SUM($L843:N843), $H737 *  (O789 + O815)))))","v":0},{"$f":" IF(P$819 = 1, P763, IF($H737 < 0, MAX($H737 - SUM($L843:O843), $H737 * (P789 + P815)), MAX(0, MIN($H737 - SUM($L843:O843), $H737 *  (P789 + P815)))))","v":0},{"$f":" IF(Q$819 = 1, Q763, IF($H737 < 0, MAX($H737 - SUM($L843:P843), $H737 * (Q789 + Q815)), MAX(0, MIN($H737 - SUM($L843:P843), $H737 *  (Q789 + Q815)))))","v":0},{"$f":" IF(R$819 = 1, R763, IF($H737 < 0, MAX($H737 - SUM($L843:Q843), $H737 * (R789 + R815)), MAX(0, MIN($H737 - SUM($L843:Q843), $H737 *  (R789 + R815)))))","v":0},{"$f":" IF(S$819 = 1, S763, IF($H737 < 0, MAX($H737 - SUM($L843:R843), $H737 * (S789 + S815)), MAX(0, MIN($H737 - SUM($L843:R843), $H737 *  (S789 + S815)))))","v":0},{"$f":" IF(T$819 = 1, T763, IF($H737 < 0, MAX($H737 - SUM($L843:S843), $H737 * (T789 + T815)), MAX(0, MIN($H737 - SUM($L843:S843), $H737 *  (T789 + T815)))))","v":0},{"$f":" IF(U$819 = 1, U763, IF($H737 < 0, MAX($H737 - SUM($L843:T843), $H737 * (U789 + U815)), MAX(0, MIN($H737 - SUM($L843:T843), $H737 *  (U789 + U815)))))","v":0},{"$f":" IF(V$819 = 1, V763, IF($H737 < 0, MAX($H737 - SUM($L843:U843), $H737 * (V789 + V815)), MAX(0, MIN($H737 - SUM($L843:U843), $H737 *  (V789 + V815)))))","v":0},{"$f":" IF(W$819 = 1, W763, IF($H737 < 0, MAX($H737 - SUM($L843:V843), $H737 * (W789 + W815)), MAX(0, MIN($H737 - SUM($L843:V843), $H737 *  (W789 + W815)))))","v":0},{"$f":" IF(X$819 = 1, X763, IF($H737 < 0, MAX($H737 - SUM($L843:W843), $H737 * (X789 + X815)), MAX(0, MIN($H737 - SUM($L843:W843), $H737 *  (X789 + X815)))))","v":0},{"$f":" IF(Y$819 = 1, Y763, IF($H737 < 0, MAX($H737 - SUM($L843:X843), $H737 * (Y789 + Y815)), MAX(0, MIN($H737 - SUM($L843:X843), $H737 *  (Y789 + Y815)))))","v":0},{"$f":" IF(Z$819 = 1, Z763, IF($H737 < 0, MAX($H737 - SUM($L843:Y843), $H737 * (Z789 + Z815)), MAX(0, MIN($H737 - SUM($L843:Y843), $H737 *  (Z789 + Z815)))))","v":0},{"$f":" IF(AA$819 = 1, AA763, IF($H737 < 0, MAX($H737 - SUM($L843:Z843), $H737 * (AA789 + AA815)), MAX(0, MIN($H737 - SUM($L843:Z843), $H737 *  (AA789 + AA815)))))","v":0},{"$f":" IF(AB$819 = 1, AB763, IF($H737 < 0, MAX($H737 - SUM($L843:AA843), $H737 * (AB789 + AB815)), MAX(0, MIN($H737 - SUM($L843:AA843), $H737 *  (AB789 + AB815)))))","v":0},{"$f":" IF(AC$819 = 1, AC763, IF($H737 < 0, MAX($H737 - SUM($L843:AB843), $H737 * (AC789 + AC815)), MAX(0, MIN($H737 - SUM($L843:AB843), $H737 *  (AC789 + AC815)))))","v":0},{"$f":" IF(AD$819 = 1, AD763, IF($H737 < 0, MAX($H737 - SUM($L843:AC843), $H737 * (AD789 + AD815)), MAX(0, MIN($H737 - SUM($L843:AC843), $H737 *  (AD789 + AD815)))))","v":0},{"$f":" IF(AE$819 = 1, AE763, IF($H737 < 0, MAX($H737 - SUM($L843:AD843), $H737 * (AE789 + AE815)), MAX(0, MIN($H737 - SUM($L843:AD843), $H737 *  (AE789 + AE815)))))","v":0},{"$f":" IF(AF$819 = 1, AF763, IF($H737 < 0, MAX($H737 - SUM($L843:AE843), $H737 * (AF789 + AF815)), MAX(0, MIN($H737 - SUM($L843:AE843), $H737 *  (AF789 + AF815)))))","v":0},{"$f":" IF(AG$819 = 1, AG763, IF($H737 < 0, MAX($H737 - SUM($L843:AF843), $H737 * (AG789 + AG815)), MAX(0, MIN($H737 - SUM($L843:AF843), $H737 *  (AG789 + AG815)))))","v":0},{"$f":" IF(AH$819 = 1, AH763, IF($H737 < 0, MAX($H737 - SUM($L843:AG843), $H737 * (AH789 + AH815)), MAX(0, MIN($H737 - SUM($L843:AG843), $H737 *  (AH789 + AH815)))))","v":0},{"$f":" IF(AI$819 = 1, AI763, IF($H737 < 0, MAX($H737 - SUM($L843:AH843), $H737 * (AI789 + AI815)), MAX(0, MIN($H737 - SUM($L843:AH843), $H737 *  (AI789 + AI815)))))","v":5.9535000000000095E-2},{"$f":" IF(AJ$819 = 1, AJ763, IF($H737 < 0, MAX($H737 - SUM($L843:AI843), $H737 * (AJ789 + AJ815)), MAX(0, MIN($H737 - SUM($L843:AI843), $H737 *  (AJ789 + AJ815)))))","v":0.11907000000000008},{"$f":" IF(AK$819 = 1, AK763, IF($H737 < 0, MAX($H737 - SUM($L843:AJ843), $H737 * (AK789 + AK815)), MAX(0, MIN($H737 - SUM($L843:AJ843), $H737 *  (AK789 + AK815)))))","v":0.11907000000000019},{"$f":" IF(AL$819 = 1, AL763, IF($H737 < 0, MAX($H737 - SUM($L843:AK843), $H737 * (AL789 + AL815)), MAX(0, MIN($H737 - SUM($L843:AK843), $H737 *  (AL789 + AL815)))))","v":0.11907000000000019},{"$f":" IF(AM$819 = 1, AM763, IF($H737 < 0, MAX($H737 - SUM($L843:AL843), $H737 * (AM789 + AM815)), MAX(0, MIN($H737 - SUM($L843:AL843), $H737 *  (AM789 + AM815)))))","v":0.11907000000000019},{"$f":" IF(AN$819 = 1, AN763, IF($H737 < 0, MAX($H737 - SUM($L843:AM843), $H737 * (AN789 + AN815)), MAX(0, MIN($H737 - SUM($L843:AM843), $H737 *  (AN789 + AN815)))))","v":0.11907000000000019},{"$f":" IF(AO$819 = 1, AO763, IF($H737 < 0, MAX($H737 - SUM($L843:AN843), $H737 * (AO789 + AO815)), MAX(0, MIN($H737 - SUM($L843:AN843), $H737 *  (AO789 + AO815)))))","v":0.11907000000000019},{"$f":" IF(AP$819 = 1, AP763, IF($H737 < 0, MAX($H737 - SUM($L843:AO843), $H737 * (AP789 + AP815)), MAX(0, MIN($H737 - SUM($L843:AO843), $H737 *  (AP789 + AP815)))))","v":0.11907000000000019},{"$f":" IF(AQ$819 = 1, AQ763, IF($H737 < 0, MAX($H737 - SUM($L843:AP843), $H737 * (AQ789 + AQ815)), MAX(0, MIN($H737 - SUM($L843:AP843), $H737 *  (AQ789 + AQ815)))))","v":0.11907000000000019},{"$f":" IF(AR$819 = 1, AR763, IF($H737 < 0, MAX($H737 - SUM($L843:AQ843), $H737 * (AR789 + AR815)), MAX(0, MIN($H737 - SUM($L843:AQ843), $H737 *  (AR789 + AR815)))))","v":0.11907000000000019},{"$f":" IF(AS$819 = 1, AS763, IF($H737 < 0, MAX($H737 - SUM($L843:AR843), $H737 * (AS789 + AS815)), MAX(0, MIN($H737 - SUM($L843:AR843), $H737 *  (AS789 + AS815)))))","v":0.11907000000000019},{"$f":" IF(AT$819 = 1, AT763, IF($H737 < 0, MAX($H737 - SUM($L843:AS843), $H737 * (AT789 + AT815)), MAX(0, MIN($H737 - SUM($L843:AS843), $H737 *  (AT789 + AT815)))))","v":0.11907000000000019},{"$f":" IF(AU$819 = 1, AU763, IF($H737 < 0, MAX($H737 - SUM($L843:AT843), $H737 * (AU789 + AU815)), MAX(0, MIN($H737 - SUM($L843:AT843), $H737 *  (AU789 + AU815)))))","v":0.11907000000000019},{"$f":" IF(AV$819 = 1, AV763, IF($H737 < 0, MAX($H737 - SUM($L843:AU843), $H737 * (AV789 + AV815)), MAX(0, MIN($H737 - SUM($L843:AU843), $H737 *  (AV789 + AV815)))))","v":0.11907000000000019},{"$f":" IF(AW$819 = 1, AW763, IF($H737 < 0, MAX($H737 - SUM($L843:AV843), $H737 * (AW789 + AW815)), MAX(0, MIN($H737 - SUM($L843:AV843), $H737 *  (AW789 + AW815)))))","v":0.11907000000000019},{"$f":" IF(AX$819 = 1, AX763, IF($H737 < 0, MAX($H737 - SUM($L843:AW843), $H737 * (AX789 + AX815)), MAX(0, MIN($H737 - SUM($L843:AW843), $H737 *  (AX789 + AX815)))))","v":0.11907000000000019},{"$f":" IF(AY$819 = 1, AY763, IF($H737 < 0, MAX($H737 - SUM($L843:AX843), $H737 * (AY789 + AY815)), MAX(0, MIN($H737 - SUM($L843:AX843), $H737 *  (AY789 + AY815)))))","v":0.11907000000000019},{"$f":" IF(AZ$819 = 1, AZ763, IF($H737 < 0, MAX($H737 - SUM($L843:AY843), $H737 * (AZ789 + AZ815)), MAX(0, MIN($H737 - SUM($L843:AY843), $H737 *  (AZ789 + AZ815)))))","v":0.11907000000000019},{"$f":" IF(BA$819 = 1, BA763, IF($H737 < 0, MAX($H737 - SUM($L843:AZ843), $H737 * (BA789 + BA815)), MAX(0, MIN($H737 - SUM($L843:AZ843), $H737 *  (BA789 + BA815)))))","v":0.11907000000000019},{"$f":" IF(BB$819 = 1, BB763, IF($H737 < 0, MAX($H737 - SUM($L843:BA843), $H737 * (BB789 + BB815)), MAX(0, MIN($H737 - SUM($L843:BA843), $H737 *  (BB789 + BB815)))))","v":0.11907000000000019},{"$f":" IF(BC$819 = 1, BC763, IF($H737 < 0, MAX($H737 - SUM($L843:BB843), $H737 * (BC789 + BC815)), MAX(0, MIN($H737 - SUM($L843:BB843), $H737 *  (BC789 + BC815)))))","v":9.9225000000000174E-2},{"$f":" IF(BD$819 = 1, BD763, IF($H737 < 0, MAX($H737 - SUM($L843:BC843), $H737 * (BD789 + BD815)), MAX(0, MIN($H737 - SUM($L843:BC843), $H737 *  (BD789 + BD815)))))","v":7.9380000000000131E-2},{"$f":" IF(BE$819 = 1, BE763, IF($H737 < 0, MAX($H737 - SUM($L843:BD843), $H737 * (BE789 + BE815)), MAX(0, MIN($H737 - SUM($L843:BD843), $H737 *  (BE789 + BE815)))))","v":7.9380000000000131E-2},{"$f":" IF(BF$819 = 1, BF763, IF($H737 < 0, MAX($H737 - SUM($L843:BE843), $H737 * (BF789 + BF815)), MAX(0, MIN($H737 - SUM($L843:BE843), $H737 *  (BF789 + BF815)))))","v":7.9380000000000131E-2},{"$f":" IF(BG$819 = 1, BG763, IF($H737 < 0, MAX($H737 - SUM($L843:BF843), $H737 * (BG789 + BG815)), MAX(0, MIN($H737 - SUM($L843:BF843), $H737 *  (BG789 + BG815)))))","v":7.9380000000000131E-2},{"$f":" IF(BH$819 = 1, BH763, IF($H737 < 0, MAX($H737 - SUM($L843:BG843), $H737 * (BH789 + BH815)), MAX(0, MIN($H737 - SUM($L843:BG843), $H737 *  (BH789 + BH815)))))","v":7.9380000000000131E-2},{"$f":" IF(BI$819 = 1, BI763, IF($H737 < 0, MAX($H737 - SUM($L843:BH843), $H737 * (BI789 + BI815)), MAX(0, MIN($H737 - SUM($L843:BH843), $H737 *  (BI789 + BI815)))))","v":7.9380000000000131E-2},{"$f":" IF(BJ$819 = 1, BJ763, IF($H737 < 0, MAX($H737 - SUM($L843:BI843), $H737 * (BJ789 + BJ815)), MAX(0, MIN($H737 - SUM($L843:BI843), $H737 *  (BJ789 + BJ815)))))","v":7.9380000000000131E-2},{"$f":" IF(BK$819 = 1, BK763, IF($H737 < 0, MAX($H737 - SUM($L843:BJ843), $H737 * (BK789 + BK815)), MAX(0, MIN($H737 - SUM($L843:BJ843), $H737 *  (BK789 + BK815)))))","v":7.9380000000000131E-2},{"$f":" IF(BL$819 = 1, BL763, IF($H737 < 0, MAX($H737 - SUM($L843:BK843), $H737 * (BL789 + BL815)), MAX(0, MIN($H737 - SUM($L843:BK843), $H737 *  (BL789 + BL815)))))","v":7.9380000000000131E-2},{"$f":" IF(BM$819 = 1, BM763, IF($H737 < 0, MAX($H737 - SUM($L843:BL843), $H737 * (BM789 + BM815)), MAX(0, MIN($H737 - SUM($L843:BL843), $H737 *  (BM789 + BM815)))))","v":7.9380000000000131E-2},{"$f":" IF(BN$819 = 1, BN763, IF($H737 < 0, MAX($H737 - SUM($L843:BM843), $H737 * (BN789 + BN815)), MAX(0, MIN($H737 - SUM($L843:BM843), $H737 *  (BN789 + BN815)))))","v":7.9380000000000131E-2},{"$f":" IF(BO$819 = 1, BO763, IF($H737 < 0, MAX($H737 - SUM($L843:BN843), $H737 * (BO789 + BO815)), MAX(0, MIN($H737 - SUM($L843:BN843), $H737 *  (BO789 + BO815)))))","v":7.9380000000000131E-2},{"$f":" IF(BP$819 = 1, BP763, IF($H737 < 0, MAX($H737 - SUM($L843:BO843), $H737 * (BP789 + BP815)), MAX(0, MIN($H737 - SUM($L843:BO843), $H737 *  (BP789 + BP815)))))","v":7.9380000000000131E-2},{"$f":" IF(BQ$819 = 1, BQ763, IF($H737 < 0, MAX($H737 - SUM($L843:BP843), $H737 * (BQ789 + BQ815)), MAX(0, MIN($H737 - SUM($L843:BP843), $H737 *  (BQ789 + BQ815)))))","v":7.9380000000000131E-2},{"$f":" IF(BR$819 = 1, BR763, IF($H737 < 0, MAX($H737 - SUM($L843:BQ843), $H737 * (BR789 + BR815)), MAX(0, MIN($H737 - SUM($L843:BQ843), $H737 *  (BR789 + BR815)))))","v":7.9380000000000131E-2},{"$f":" IF(BS$819 = 1, BS763, IF($H737 < 0, MAX($H737 - SUM($L843:BR843), $H737 * (BS789 + BS815)), MAX(0, MIN($H737 - SUM($L843:BR843), $H737 *  (BS789 + BS815)))))","v":7.9380000000000131E-2},{"$f":" IF(BT$819 = 1, BT763, IF($H737 < 0, MAX($H737 - SUM($L843:BS843), $H737 * (BT789 + BT815)), MAX(0, MIN($H737 - SUM($L843:BS843), $H737 *  (BT789 + BT815)))))","v":7.9380000000000131E-2},{"$f":" IF(BU$819 = 1, BU763, IF($H737 < 0, MAX($H737 - SUM($L843:BT843), $H737 * (BU789 + BU815)), MAX(0, MIN($H737 - SUM($L843:BT843), $H737 *  (BU789 + BU815)))))","v":7.9380000000000131E-2},{"$f":" IF(BV$819 = 1, BV763, IF($H737 < 0, MAX($H737 - SUM($L843:BU843), $H737 * (BV789 + BV815)), MAX(0, MIN($H737 - SUM($L843:BU843), $H737 *  (BV789 + BV815)))))","v":7.9380000000000131E-2},{"$f":" IF(BW$819 = 1, BW763, IF($H737 < 0, MAX($H737 - SUM($L843:BV843), $H737 * (BW789 + BW815)), MAX(0, MIN($H737 - SUM($L843:BV843), $H737 *  (BW789 + BW815)))))","v":3.9690000000000066E-2},{"$f":" IF(BX$819 = 1, BX763, IF($H737 < 0, MAX($H737 - SUM($L843:BW843), $H737 * (BX789 + BX815)), MAX(0, MIN($H737 - SUM($L843:BW843), $H737 *  (BX789 + BX815)))))","v":0},{"$f":" IF(BY$819 = 1, BY763, IF($H737 < 0, MAX($H737 - SUM($L843:BX843), $H737 * (BY789 + BY815)), MAX(0, MIN($H737 - SUM($L843:BX843), $H737 *  (BY789 + BY815)))))","v":0},{"$f":" IF(BZ$819 = 1, BZ763, IF($H737 < 0, MAX($H737 - SUM($L843:BY843), $H737 * (BZ789 + BZ815)), MAX(0, MIN($H737 - SUM($L843:BY843), $H737 *  (BZ789 + BZ815)))))","v":0},{"$f":" IF(CA$819 = 1, CA763, IF($H737 < 0, MAX($H737 - SUM($L843:BZ843), $H737 * (CA789 + CA815)), MAX(0, MIN($H737 - SUM($L843:BZ843), $H737 *  (CA789 + CA815)))))","v":0}]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$57, \"dd mmm yy\") & \" - real - RN\"","v":"Depreciation - capex addition - 01 Oct 16 - real - RN"},null,null,null,"GBP m",null,14.631749472603962,null,{"$f":" IF(M$819 = 1, M764, IF($H738 < 0, MAX($H738 - SUM($L844:L844), $H738 * (M790 + M816)), MAX(0, MIN($H738 - SUM($L844:L844), $H738 *  (M790 + M816)))))","v":0},{"$f":" IF(N$819 = 1, N764, IF($H738 < 0, MAX($H738 - SUM($L844:M844), $H738 * (N790 + N816)), MAX(0, MIN($H738 - SUM($L844:M844), $H738 *  (N790 + N816)))))","v":0},{"$f":" IF(O$819 = 1, O764, IF($H738 < 0, MAX($H738 - SUM($L844:N844), $H738 * (O790 + O816)), MAX(0, MIN($H738 - SUM($L844:N844), $H738 *  (O790 + O816)))))","v":0},{"$f":" IF(P$819 = 1, P764, IF($H738 < 0, MAX($H738 - SUM($L844:O844), $H738 * (P790 + P816)), MAX(0, MIN($H738 - SUM($L844:O844), $H738 *  (P790 + P816)))))","v":0},{"$f":" IF(Q$819 = 1, Q764, IF($H738 < 0, MAX($H738 - SUM($L844:P844), $H738 * (Q790 + Q816)), MAX(0, MIN($H738 - SUM($L844:P844), $H738 *  (Q790 + Q816)))))","v":0},{"$f":" IF(R$819 = 1, R764, IF($H738 < 0, MAX($H738 - SUM($L844:Q844), $H738 * (R790 + R816)), MAX(0, MIN($H738 - SUM($L844:Q844), $H738 *  (R790 + R816)))))","v":0},{"$f":" IF(S$819 = 1, S764, IF($H738 < 0, MAX($H738 - SUM($L844:R844), $H738 * (S790 + S816)), MAX(0, MIN($H738 - SUM($L844:R844), $H738 *  (S790 + S816)))))","v":0},{"$f":" IF(T$819 = 1, T764, IF($H738 < 0, MAX($H738 - SUM($L844:S844), $H738 * (T790 + T816)), MAX(0, MIN($H738 - SUM($L844:S844), $H738 *  (T790 + T816)))))","v":0},{"$f":" IF(U$819 = 1, U764, IF($H738 < 0, MAX($H738 - SUM($L844:T844), $H738 * (U790 + U816)), MAX(0, MIN($H738 - SUM($L844:T844), $H738 *  (U790 + U816)))))","v":0},{"$f":" IF(V$819 = 1, V764, IF($H738 < 0, MAX($H738 - SUM($L844:U844), $H738 * (V790 + V816)), MAX(0, MIN($H738 - SUM($L844:U844), $H738 *  (V790 + V816)))))","v":0},{"$f":" IF(W$819 = 1, W764, IF($H738 < 0, MAX($H738 - SUM($L844:V844), $H738 * (W790 + W816)), MAX(0, MIN($H738 - SUM($L844:V844), $H738 *  (W790 + W816)))))","v":0},{"$f":" IF(X$819 = 1, X764, IF($H738 < 0, MAX($H738 - SUM($L844:W844), $H738 * (X790 + X816)), MAX(0, MIN($H738 - SUM($L844:W844), $H738 *  (X790 + X816)))))","v":0},{"$f":" IF(Y$819 = 1, Y764, IF($H738 < 0, MAX($H738 - SUM($L844:X844), $H738 * (Y790 + Y816)), MAX(0, MIN($H738 - SUM($L844:X844), $H738 *  (Y790 + Y816)))))","v":0},{"$f":" IF(Z$819 = 1, Z764, IF($H738 < 0, MAX($H738 - SUM($L844:Y844), $H738 * (Z790 + Z816)), MAX(0, MIN($H738 - SUM($L844:Y844), $H738 *  (Z790 + Z816)))))","v":0},{"$f":" IF(AA$819 = 1, AA764, IF($H738 < 0, MAX($H738 - SUM($L844:Z844), $H738 * (AA790 + AA816)), MAX(0, MIN($H738 - SUM($L844:Z844), $H738 *  (AA790 + AA816)))))","v":0},{"$f":" IF(AB$819 = 1, AB764, IF($H738 < 0, MAX($H738 - SUM($L844:AA844), $H738 * (AB790 + AB816)), MAX(0, MIN($H738 - SUM($L844:AA844), $H738 *  (AB790 + AB816)))))","v":0},{"$f":" IF(AC$819 = 1, AC764, IF($H738 < 0, MAX($H738 - SUM($L844:AB844), $H738 * (AC790 + AC816)), MAX(0, MIN($H738 - SUM($L844:AB844), $H738 *  (AC790 + AC816)))))","v":0},{"$f":" IF(AD$819 = 1, AD764, IF($H738 < 0, MAX($H738 - SUM($L844:AC844), $H738 * (AD790 + AD816)), MAX(0, MIN($H738 - SUM($L844:AC844), $H738 *  (AD790 + AD816)))))","v":0},{"$f":" IF(AE$819 = 1, AE764, IF($H738 < 0, MAX($H738 - SUM($L844:AD844), $H738 * (AE790 + AE816)), MAX(0, MIN($H738 - SUM($L844:AD844), $H738 *  (AE790 + AE816)))))","v":0},{"$f":" IF(AF$819 = 1, AF764, IF($H738 < 0, MAX($H738 - SUM($L844:AE844), $H738 * (AF790 + AF816)), MAX(0, MIN($H738 - SUM($L844:AE844), $H738 *  (AF790 + AF816)))))","v":0},{"$f":" IF(AG$819 = 1, AG764, IF($H738 < 0, MAX($H738 - SUM($L844:AF844), $H738 * (AG790 + AG816)), MAX(0, MIN($H738 - SUM($L844:AF844), $H738 *  (AG790 + AG816)))))","v":0},{"$f":" IF(AH$819 = 1, AH764, IF($H738 < 0, MAX($H738 - SUM($L844:AG844), $H738 * (AH790 + AH816)), MAX(0, MIN($H738 - SUM($L844:AG844), $H738 *  (AH790 + AH816)))))","v":0},{"$f":" IF(AI$819 = 1, AI764, IF($H738 < 0, MAX($H738 - SUM($L844:AH844), $H738 * (AI790 + AI816)), MAX(0, MIN($H738 - SUM($L844:AH844), $H738 *  (AI790 + AI816)))))","v":0},{"$f":" IF(AJ$819 = 1, AJ764, IF($H738 < 0, MAX($H738 - SUM($L844:AI844), $H738 * (AJ790 + AJ816)), MAX(0, MIN($H738 - SUM($L844:AI844), $H738 *  (AJ790 + AJ816)))))","v":0.21947624208905891},{"$f":" IF(AK$819 = 1, AK764, IF($H738 < 0, MAX($H738 - SUM($L844:AJ844), $H738 * (AK790 + AK816)), MAX(0, MIN($H738 - SUM($L844:AJ844), $H738 *  (AK790 + AK816)))))","v":0.438952484178119},{"$f":" IF(AL$819 = 1, AL764, IF($H738 < 0, MAX($H738 - SUM($L844:AK844), $H738 * (AL790 + AL816)), MAX(0, MIN($H738 - SUM($L844:AK844), $H738 *  (AL790 + AL816)))))","v":0.438952484178119},{"$f":" IF(AM$819 = 1, AM764, IF($H738 < 0, MAX($H738 - SUM($L844:AL844), $H738 * (AM790 + AM816)), MAX(0, MIN($H738 - SUM($L844:AL844), $H738 *  (AM790 + AM816)))))","v":0.438952484178119},{"$f":" IF(AN$819 = 1, AN764, IF($H738 < 0, MAX($H738 - SUM($L844:AM844), $H738 * (AN790 + AN816)), MAX(0, MIN($H738 - SUM($L844:AM844), $H738 *  (AN790 + AN816)))))","v":0.438952484178119},{"$f":" IF(AO$819 = 1, AO764, IF($H738 < 0, MAX($H738 - SUM($L844:AN844), $H738 * (AO790 + AO816)), MAX(0, MIN($H738 - SUM($L844:AN844), $H738 *  (AO790 + AO816)))))","v":0.438952484178119},{"$f":" IF(AP$819 = 1, AP764, IF($H738 < 0, MAX($H738 - SUM($L844:AO844), $H738 * (AP790 + AP816)), MAX(0, MIN($H738 - SUM($L844:AO844), $H738 *  (AP790 + AP816)))))","v":0.438952484178119},{"$f":" IF(AQ$819 = 1, AQ764, IF($H738 < 0, MAX($H738 - SUM($L844:AP844), $H738 * (AQ790 + AQ816)), MAX(0, MIN($H738 - SUM($L844:AP844), $H738 *  (AQ790 + AQ816)))))","v":0.438952484178119},{"$f":" IF(AR$819 = 1, AR764, IF($H738 < 0, MAX($H738 - SUM($L844:AQ844), $H738 * (AR790 + AR816)), MAX(0, MIN($H738 - SUM($L844:AQ844), $H738 *  (AR790 + AR816)))))","v":0.438952484178119},{"$f":" IF(AS$819 = 1, AS764, IF($H738 < 0, MAX($H738 - SUM($L844:AR844), $H738 * (AS790 + AS816)), MAX(0, MIN($H738 - SUM($L844:AR844), $H738 *  (AS790 + AS816)))))","v":0.438952484178119},{"$f":" IF(AT$819 = 1, AT764, IF($H738 < 0, MAX($H738 - SUM($L844:AS844), $H738 * (AT790 + AT816)), MAX(0, MIN($H738 - SUM($L844:AS844), $H738 *  (AT790 + AT816)))))","v":0.438952484178119},{"$f":" IF(AU$819 = 1, AU764, IF($H738 < 0, MAX($H738 - SUM($L844:AT844), $H738 * (AU790 + AU816)), MAX(0, MIN($H738 - SUM($L844:AT844), $H738 *  (AU790 + AU816)))))","v":0.438952484178119},{"$f":" IF(AV$819 = 1, AV764, IF($H738 < 0, MAX($H738 - SUM($L844:AU844), $H738 * (AV790 + AV816)), MAX(0, MIN($H738 - SUM($L844:AU844), $H738 *  (AV790 + AV816)))))","v":0.438952484178119},{"$f":" IF(AW$819 = 1, AW764, IF($H738 < 0, MAX($H738 - SUM($L844:AV844), $H738 * (AW790 + AW816)), MAX(0, MIN($H738 - SUM($L844:AV844), $H738 *  (AW790 + AW816)))))","v":0.438952484178119},{"$f":" IF(AX$819 = 1, AX764, IF($H738 < 0, MAX($H738 - SUM($L844:AW844), $H738 * (AX790 + AX816)), MAX(0, MIN($H738 - SUM($L844:AW844), $H738 *  (AX790 + AX816)))))","v":0.438952484178119},{"$f":" IF(AY$819 = 1, AY764, IF($H738 < 0, MAX($H738 - SUM($L844:AX844), $H738 * (AY790 + AY816)), MAX(0, MIN($H738 - SUM($L844:AX844), $H738 *  (AY790 + AY816)))))","v":0.438952484178119},{"$f":" IF(AZ$819 = 1, AZ764, IF($H738 < 0, MAX($H738 - SUM($L844:AY844), $H738 * (AZ790 + AZ816)), MAX(0, MIN($H738 - SUM($L844:AY844), $H738 *  (AZ790 + AZ816)))))","v":0.438952484178119},{"$f":" IF(BA$819 = 1, BA764, IF($H738 < 0, MAX($H738 - SUM($L844:AZ844), $H738 * (BA790 + BA816)), MAX(0, MIN($H738 - SUM($L844:AZ844), $H738 *  (BA790 + BA816)))))","v":0.438952484178119},{"$f":" IF(BB$819 = 1, BB764, IF($H738 < 0, MAX($H738 - SUM($L844:BA844), $H738 * (BB790 + BB816)), MAX(0, MIN($H738 - SUM($L844:BA844), $H738 *  (BB790 + BB816)))))","v":0.438952484178119},{"$f":" IF(BC$819 = 1, BC764, IF($H738 < 0, MAX($H738 - SUM($L844:BB844), $H738 * (BC790 + BC816)), MAX(0, MIN($H738 - SUM($L844:BB844), $H738 *  (BC790 + BC816)))))","v":0.438952484178119},{"$f":" IF(BD$819 = 1, BD764, IF($H738 < 0, MAX($H738 - SUM($L844:BC844), $H738 * (BD790 + BD816)), MAX(0, MIN($H738 - SUM($L844:BC844), $H738 *  (BD790 + BD816)))))","v":0.36579373681509919},{"$f":" IF(BE$819 = 1, BE764, IF($H738 < 0, MAX($H738 - SUM($L844:BD844), $H738 * (BE790 + BE816)), MAX(0, MIN($H738 - SUM($L844:BD844), $H738 *  (BE790 + BE816)))))","v":0.29263498945207939},{"$f":" IF(BF$819 = 1, BF764, IF($H738 < 0, MAX($H738 - SUM($L844:BE844), $H738 * (BF790 + BF816)), MAX(0, MIN($H738 - SUM($L844:BE844), $H738 *  (BF790 + BF816)))))","v":0.29263498945207939},{"$f":" IF(BG$819 = 1, BG764, IF($H738 < 0, MAX($H738 - SUM($L844:BF844), $H738 * (BG790 + BG816)), MAX(0, MIN($H738 - SUM($L844:BF844), $H738 *  (BG790 + BG816)))))","v":0.29263498945207939},{"$f":" IF(BH$819 = 1, BH764, IF($H738 < 0, MAX($H738 - SUM($L844:BG844), $H738 * (BH790 + BH816)), MAX(0, MIN($H738 - SUM($L844:BG844), $H738 *  (BH790 + BH816)))))","v":0.29263498945207939},{"$f":" IF(BI$819 = 1, BI764, IF($H738 < 0, MAX($H738 - SUM($L844:BH844), $H738 * (BI790 + BI816)), MAX(0, MIN($H738 - SUM($L844:BH844), $H738 *  (BI790 + BI816)))))","v":0.29263498945207939},{"$f":" IF(BJ$819 = 1, BJ764, IF($H738 < 0, MAX($H738 - SUM($L844:BI844), $H738 * (BJ790 + BJ816)), MAX(0, MIN($H738 - SUM($L844:BI844), $H738 *  (BJ790 + BJ816)))))","v":0.29263498945207939},{"$f":" IF(BK$819 = 1, BK764, IF($H738 < 0, MAX($H738 - SUM($L844:BJ844), $H738 * (BK790 + BK816)), MAX(0, MIN($H738 - SUM($L844:BJ844), $H738 *  (BK790 + BK816)))))","v":0.29263498945207939},{"$f":" IF(BL$819 = 1, BL764, IF($H738 < 0, MAX($H738 - SUM($L844:BK844), $H738 * (BL790 + BL816)), MAX(0, MIN($H738 - SUM($L844:BK844), $H738 *  (BL790 + BL816)))))","v":0.29263498945207939},{"$f":" IF(BM$819 = 1, BM764, IF($H738 < 0, MAX($H738 - SUM($L844:BL844), $H738 * (BM790 + BM816)), MAX(0, MIN($H738 - SUM($L844:BL844), $H738 *  (BM790 + BM816)))))","v":0.29263498945207939},{"$f":" IF(BN$819 = 1, BN764, IF($H738 < 0, MAX($H738 - SUM($L844:BM844), $H738 * (BN790 + BN816)), MAX(0, MIN($H738 - SUM($L844:BM844), $H738 *  (BN790 + BN816)))))","v":0.29263498945207939},{"$f":" IF(BO$819 = 1, BO764, IF($H738 < 0, MAX($H738 - SUM($L844:BN844), $H738 * (BO790 + BO816)), MAX(0, MIN($H738 - SUM($L844:BN844), $H738 *  (BO790 + BO816)))))","v":0.29263498945207939},{"$f":" IF(BP$819 = 1, BP764, IF($H738 < 0, MAX($H738 - SUM($L844:BO844), $H738 * (BP790 + BP816)), MAX(0, MIN($H738 - SUM($L844:BO844), $H738 *  (BP790 + BP816)))))","v":0.29263498945207939},{"$f":" IF(BQ$819 = 1, BQ764, IF($H738 < 0, MAX($H738 - SUM($L844:BP844), $H738 * (BQ790 + BQ816)), MAX(0, MIN($H738 - SUM($L844:BP844), $H738 *  (BQ790 + BQ816)))))","v":0.29263498945207939},{"$f":" IF(BR$819 = 1, BR764, IF($H738 < 0, MAX($H738 - SUM($L844:BQ844), $H738 * (BR790 + BR816)), MAX(0, MIN($H738 - SUM($L844:BQ844), $H738 *  (BR790 + BR816)))))","v":0.29263498945207939},{"$f":" IF(BS$819 = 1, BS764, IF($H738 < 0, MAX($H738 - SUM($L844:BR844), $H738 * (BS790 + BS816)), MAX(0, MIN($H738 - SUM($L844:BR844), $H738 *  (BS790 + BS816)))))","v":0.29263498945207939},{"$f":" IF(BT$819 = 1, BT764, IF($H738 < 0, MAX($H738 - SUM($L844:BS844), $H738 * (BT790 + BT816)), MAX(0, MIN($H738 - SUM($L844:BS844), $H738 *  (BT790 + BT816)))))","v":0.29263498945207939},{"$f":" IF(BU$819 = 1, BU764, IF($H738 < 0, MAX($H738 - SUM($L844:BT844), $H738 * (BU790 + BU816)), MAX(0, MIN($H738 - SUM($L844:BT844), $H738 *  (BU790 + BU816)))))","v":0.29263498945207939},{"$f":" IF(BV$819 = 1, BV764, IF($H738 < 0, MAX($H738 - SUM($L844:BU844), $H738 * (BV790 + BV816)), MAX(0, MIN($H738 - SUM($L844:BU844), $H738 *  (BV790 + BV816)))))","v":0.29263498945207939},{"$f":" IF(BW$819 = 1, BW764, IF($H738 < 0, MAX($H738 - SUM($L844:BV844), $H738 * (BW790 + BW816)), MAX(0, MIN($H738 - SUM($L844:BV844), $H738 *  (BW790 + BW816)))))","v":0.29263498945207939},{"$f":" IF(BX$819 = 1, BX764, IF($H738 < 0, MAX($H738 - SUM($L844:BW844), $H738 * (BX790 + BX816)), MAX(0, MIN($H738 - SUM($L844:BW844), $H738 *  (BX790 + BX816)))))","v":0.14631749472603969},{"$f":" IF(BY$819 = 1, BY764, IF($H738 < 0, MAX($H738 - SUM($L844:BX844), $H738 * (BY790 + BY816)), MAX(0, MIN($H738 - SUM($L844:BX844), $H738 *  (BY790 + BY816)))))","v":0},{"$f":" IF(BZ$819 = 1, BZ764, IF($H738 < 0, MAX($H738 - SUM($L844:BY844), $H738 * (BZ790 + BZ816)), MAX(0, MIN($H738 - SUM($L844:BY844), $H738 *  (BZ790 + BZ816)))))","v":0},{"$f":" IF(CA$819 = 1, CA764, IF($H738 < 0, MAX($H738 - SUM($L844:BZ844), $H738 * (CA790 + CA816)), MAX(0, MIN($H738 - SUM($L844:BZ844), $H738 *  (CA790 + CA816)))))","v":0}]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$58, \"dd mmm yy\") & \" - real - RN\"","v":"Depreciation - capex addition - 01 Oct 17 - real - RN"},null,null,null,"GBP m",null,8.3034444444444375,null,{"$f":" IF(M$819 = 1, M765, IF($H739 < 0, MAX($H739 - SUM($L845:L845), $H739 * (M791 + M817)), MAX(0, MIN($H739 - SUM($L845:L845), $H739 *  (M791 + M817)))))","v":0},{"$f":" IF(N$819 = 1, N765, IF($H739 < 0, MAX($H739 - SUM($L845:M845), $H739 * (N791 + N817)), MAX(0, MIN($H739 - SUM($L845:M845), $H739 *  (N791 + N817)))))","v":0},{"$f":" IF(O$819 = 1, O765, IF($H739 < 0, MAX($H739 - SUM($L845:N845), $H739 * (O791 + O817)), MAX(0, MIN($H739 - SUM($L845:N845), $H739 *  (O791 + O817)))))","v":0},{"$f":" IF(P$819 = 1, P765, IF($H739 < 0, MAX($H739 - SUM($L845:O845), $H739 * (P791 + P817)), MAX(0, MIN($H739 - SUM($L845:O845), $H739 *  (P791 + P817)))))","v":0},{"$f":" IF(Q$819 = 1, Q765, IF($H739 < 0, MAX($H739 - SUM($L845:P845), $H739 * (Q791 + Q817)), MAX(0, MIN($H739 - SUM($L845:P845), $H739 *  (Q791 + Q817)))))","v":0},{"$f":" IF(R$819 = 1, R765, IF($H739 < 0, MAX($H739 - SUM($L845:Q845), $H739 * (R791 + R817)), MAX(0, MIN($H739 - SUM($L845:Q845), $H739 *  (R791 + R817)))))","v":0},{"$f":" IF(S$819 = 1, S765, IF($H739 < 0, MAX($H739 - SUM($L845:R845), $H739 * (S791 + S817)), MAX(0, MIN($H739 - SUM($L845:R845), $H739 *  (S791 + S817)))))","v":0},{"$f":" IF(T$819 = 1, T765, IF($H739 < 0, MAX($H739 - SUM($L845:S845), $H739 * (T791 + T817)), MAX(0, MIN($H739 - SUM($L845:S845), $H739 *  (T791 + T817)))))","v":0},{"$f":" IF(U$819 = 1, U765, IF($H739 < 0, MAX($H739 - SUM($L845:T845), $H739 * (U791 + U817)), MAX(0, MIN($H739 - SUM($L845:T845), $H739 *  (U791 + U817)))))","v":0},{"$f":" IF(V$819 = 1, V765, IF($H739 < 0, MAX($H739 - SUM($L845:U845), $H739 * (V791 + V817)), MAX(0, MIN($H739 - SUM($L845:U845), $H739 *  (V791 + V817)))))","v":0},{"$f":" IF(W$819 = 1, W765, IF($H739 < 0, MAX($H739 - SUM($L845:V845), $H739 * (W791 + W817)), MAX(0, MIN($H739 - SUM($L845:V845), $H739 *  (W791 + W817)))))","v":0},{"$f":" IF(X$819 = 1, X765, IF($H739 < 0, MAX($H739 - SUM($L845:W845), $H739 * (X791 + X817)), MAX(0, MIN($H739 - SUM($L845:W845), $H739 *  (X791 + X817)))))","v":0},{"$f":" IF(Y$819 = 1, Y765, IF($H739 < 0, MAX($H739 - SUM($L845:X845), $H739 * (Y791 + Y817)), MAX(0, MIN($H739 - SUM($L845:X845), $H739 *  (Y791 + Y817)))))","v":0},{"$f":" IF(Z$819 = 1, Z765, IF($H739 < 0, MAX($H739 - SUM($L845:Y845), $H739 * (Z791 + Z817)), MAX(0, MIN($H739 - SUM($L845:Y845), $H739 *  (Z791 + Z817)))))","v":0},{"$f":" IF(AA$819 = 1, AA765, IF($H739 < 0, MAX($H739 - SUM($L845:Z845), $H739 * (AA791 + AA817)), MAX(0, MIN($H739 - SUM($L845:Z845), $H739 *  (AA791 + AA817)))))","v":0},{"$f":" IF(AB$819 = 1, AB765, IF($H739 < 0, MAX($H739 - SUM($L845:AA845), $H739 * (AB791 + AB817)), MAX(0, MIN($H739 - SUM($L845:AA845), $H739 *  (AB791 + AB817)))))","v":0},{"$f":" IF(AC$819 = 1, AC765, IF($H739 < 0, MAX($H739 - SUM($L845:AB845), $H739 * (AC791 + AC817)), MAX(0, MIN($H739 - SUM($L845:AB845), $H739 *  (AC791 + AC817)))))","v":0},{"$f":" IF(AD$819 = 1, AD765, IF($H739 < 0, MAX($H739 - SUM($L845:AC845), $H739 * (AD791 + AD817)), MAX(0, MIN($H739 - SUM($L845:AC845), $H739 *  (AD791 + AD817)))))","v":0},{"$f":" IF(AE$819 = 1, AE765, IF($H739 < 0, MAX($H739 - SUM($L845:AD845), $H739 * (AE791 + AE817)), MAX(0, MIN($H739 - SUM($L845:AD845), $H739 *  (AE791 + AE817)))))","v":0},{"$f":" IF(AF$819 = 1, AF765, IF($H739 < 0, MAX($H739 - SUM($L845:AE845), $H739 * (AF791 + AF817)), MAX(0, MIN($H739 - SUM($L845:AE845), $H739 *  (AF791 + AF817)))))","v":0},{"$f":" IF(AG$819 = 1, AG765, IF($H739 < 0, MAX($H739 - SUM($L845:AF845), $H739 * (AG791 + AG817)), MAX(0, MIN($H739 - SUM($L845:AF845), $H739 *  (AG791 + AG817)))))","v":0},{"$f":" IF(AH$819 = 1, AH765, IF($H739 < 0, MAX($H739 - SUM($L845:AG845), $H739 * (AH791 + AH817)), MAX(0, MIN($H739 - SUM($L845:AG845), $H739 *  (AH791 + AH817)))))","v":0},{"$f":" IF(AI$819 = 1, AI765, IF($H739 < 0, MAX($H739 - SUM($L845:AH845), $H739 * (AI791 + AI817)), MAX(0, MIN($H739 - SUM($L845:AH845), $H739 *  (AI791 + AI817)))))","v":0},{"$f":" IF(AJ$819 = 1, AJ765, IF($H739 < 0, MAX($H739 - SUM($L845:AI845), $H739 * (AJ791 + AJ817)), MAX(0, MIN($H739 - SUM($L845:AI845), $H739 *  (AJ791 + AJ817)))))","v":0},{"$f":" IF(AK$819 = 1, AK765, IF($H739 < 0, MAX($H739 - SUM($L845:AJ845), $H739 * (AK791 + AK817)), MAX(0, MIN($H739 - SUM($L845:AJ845), $H739 *  (AK791 + AK817)))))","v":0.12455166666666656},{"$f":" IF(AL$819 = 1, AL765, IF($H739 < 0, MAX($H739 - SUM($L845:AK845), $H739 * (AL791 + AL817)), MAX(0, MIN($H739 - SUM($L845:AK845), $H739 *  (AL791 + AL817)))))","v":0.24910333333333312},{"$f":" IF(AM$819 = 1, AM765, IF($H739 < 0, MAX($H739 - SUM($L845:AL845), $H739 * (AM791 + AM817)), MAX(0, MIN($H739 - SUM($L845:AL845), $H739 *  (AM791 + AM817)))))","v":0.24910333333333312},{"$f":" IF(AN$819 = 1, AN765, IF($H739 < 0, MAX($H739 - SUM($L845:AM845), $H739 * (AN791 + AN817)), MAX(0, MIN($H739 - SUM($L845:AM845), $H739 *  (AN791 + AN817)))))","v":0.24910333333333312},{"$f":" IF(AO$819 = 1, AO765, IF($H739 < 0, MAX($H739 - SUM($L845:AN845), $H739 * (AO791 + AO817)), MAX(0, MIN($H739 - SUM($L845:AN845), $H739 *  (AO791 + AO817)))))","v":0.24910333333333312},{"$f":" IF(AP$819 = 1, AP765, IF($H739 < 0, MAX($H739 - SUM($L845:AO845), $H739 * (AP791 + AP817)), MAX(0, MIN($H739 - SUM($L845:AO845), $H739 *  (AP791 + AP817)))))","v":0.24910333333333312},{"$f":" IF(AQ$819 = 1, AQ765, IF($H739 < 0, MAX($H739 - SUM($L845:AP845), $H739 * (AQ791 + AQ817)), MAX(0, MIN($H739 - SUM($L845:AP845), $H739 *  (AQ791 + AQ817)))))","v":0.24910333333333312},{"$f":" IF(AR$819 = 1, AR765, IF($H739 < 0, MAX($H739 - SUM($L845:AQ845), $H739 * (AR791 + AR817)), MAX(0, MIN($H739 - SUM($L845:AQ845), $H739 *  (AR791 + AR817)))))","v":0.24910333333333312},{"$f":" IF(AS$819 = 1, AS765, IF($H739 < 0, MAX($H739 - SUM($L845:AR845), $H739 * (AS791 + AS817)), MAX(0, MIN($H739 - SUM($L845:AR845), $H739 *  (AS791 + AS817)))))","v":0.24910333333333312},{"$f":" IF(AT$819 = 1, AT765, IF($H739 < 0, MAX($H739 - SUM($L845:AS845), $H739 * (AT791 + AT817)), MAX(0, MIN($H739 - SUM($L845:AS845), $H739 *  (AT791 + AT817)))))","v":0.24910333333333312},{"$f":" IF(AU$819 = 1, AU765, IF($H739 < 0, MAX($H739 - SUM($L845:AT845), $H739 * (AU791 + AU817)), MAX(0, MIN($H739 - SUM($L845:AT845), $H739 *  (AU791 + AU817)))))","v":0.24910333333333312},{"$f":" IF(AV$819 = 1, AV765, IF($H739 < 0, MAX($H739 - SUM($L845:AU845), $H739 * (AV791 + AV817)), MAX(0, MIN($H739 - SUM($L845:AU845), $H739 *  (AV791 + AV817)))))","v":0.24910333333333312},{"$f":" IF(AW$819 = 1, AW765, IF($H739 < 0, MAX($H739 - SUM($L845:AV845), $H739 * (AW791 + AW817)), MAX(0, MIN($H739 - SUM($L845:AV845), $H739 *  (AW791 + AW817)))))","v":0.24910333333333312},{"$f":" IF(AX$819 = 1, AX765, IF($H739 < 0, MAX($H739 - SUM($L845:AW845), $H739 * (AX791 + AX817)), MAX(0, MIN($H739 - SUM($L845:AW845), $H739 *  (AX791 + AX817)))))","v":0.24910333333333312},{"$f":" IF(AY$819 = 1, AY765, IF($H739 < 0, MAX($H739 - SUM($L845:AX845), $H739 * (AY791 + AY817)), MAX(0, MIN($H739 - SUM($L845:AX845), $H739 *  (AY791 + AY817)))))","v":0.24910333333333312},{"$f":" IF(AZ$819 = 1, AZ765, IF($H739 < 0, MAX($H739 - SUM($L845:AY845), $H739 * (AZ791 + AZ817)), MAX(0, MIN($H739 - SUM($L845:AY845), $H739 *  (AZ791 + AZ817)))))","v":0.24910333333333312},{"$f":" IF(BA$819 = 1, BA765, IF($H739 < 0, MAX($H739 - SUM($L845:AZ845), $H739 * (BA791 + BA817)), MAX(0, MIN($H739 - SUM($L845:AZ845), $H739 *  (BA791 + BA817)))))","v":0.24910333333333312},{"$f":" IF(BB$819 = 1, BB765, IF($H739 < 0, MAX($H739 - SUM($L845:BA845), $H739 * (BB791 + BB817)), MAX(0, MIN($H739 - SUM($L845:BA845), $H739 *  (BB791 + BB817)))))","v":0.24910333333333312},{"$f":" IF(BC$819 = 1, BC765, IF($H739 < 0, MAX($H739 - SUM($L845:BB845), $H739 * (BC791 + BC817)), MAX(0, MIN($H739 - SUM($L845:BB845), $H739 *  (BC791 + BC817)))))","v":0.24910333333333312},{"$f":" IF(BD$819 = 1, BD765, IF($H739 < 0, MAX($H739 - SUM($L845:BC845), $H739 * (BD791 + BD817)), MAX(0, MIN($H739 - SUM($L845:BC845), $H739 *  (BD791 + BD817)))))","v":0.24910333333333312},{"$f":" IF(BE$819 = 1, BE765, IF($H739 < 0, MAX($H739 - SUM($L845:BD845), $H739 * (BE791 + BE817)), MAX(0, MIN($H739 - SUM($L845:BD845), $H739 *  (BE791 + BE817)))))","v":0.20758611111111094},{"$f":" IF(BF$819 = 1, BF765, IF($H739 < 0, MAX($H739 - SUM($L845:BE845), $H739 * (BF791 + BF817)), MAX(0, MIN($H739 - SUM($L845:BE845), $H739 *  (BF791 + BF817)))))","v":0.16606888888888877},{"$f":" IF(BG$819 = 1, BG765, IF($H739 < 0, MAX($H739 - SUM($L845:BF845), $H739 * (BG791 + BG817)), MAX(0, MIN($H739 - SUM($L845:BF845), $H739 *  (BG791 + BG817)))))","v":0.16606888888888877},{"$f":" IF(BH$819 = 1, BH765, IF($H739 < 0, MAX($H739 - SUM($L845:BG845), $H739 * (BH791 + BH817)), MAX(0, MIN($H739 - SUM($L845:BG845), $H739 *  (BH791 + BH817)))))","v":0.16606888888888877},{"$f":" IF(BI$819 = 1, BI765, IF($H739 < 0, MAX($H739 - SUM($L845:BH845), $H739 * (BI791 + BI817)), MAX(0, MIN($H739 - SUM($L845:BH845), $H739 *  (BI791 + BI817)))))","v":0.16606888888888877},{"$f":" IF(BJ$819 = 1, BJ765, IF($H739 < 0, MAX($H739 - SUM($L845:BI845), $H739 * (BJ791 + BJ817)), MAX(0, MIN($H739 - SUM($L845:BI845), $H739 *  (BJ791 + BJ817)))))","v":0.16606888888888877},{"$f":" IF(BK$819 = 1, BK765, IF($H739 < 0, MAX($H739 - SUM($L845:BJ845), $H739 * (BK791 + BK817)), MAX(0, MIN($H739 - SUM($L845:BJ845), $H739 *  (BK791 + BK817)))))","v":0.16606888888888877},{"$f":" IF(BL$819 = 1, BL765, IF($H739 < 0, MAX($H739 - SUM($L845:BK845), $H739 * (BL791 + BL817)), MAX(0, MIN($H739 - SUM($L845:BK845), $H739 *  (BL791 + BL817)))))","v":0.16606888888888877},{"$f":" IF(BM$819 = 1, BM765, IF($H739 < 0, MAX($H739 - SUM($L845:BL845), $H739 * (BM791 + BM817)), MAX(0, MIN($H739 - SUM($L845:BL845), $H739 *  (BM791 + BM817)))))","v":0.16606888888888877},{"$f":" IF(BN$819 = 1, BN765, IF($H739 < 0, MAX($H739 - SUM($L845:BM845), $H739 * (BN791 + BN817)), MAX(0, MIN($H739 - SUM($L845:BM845), $H739 *  (BN791 + BN817)))))","v":0.16606888888888877},{"$f":" IF(BO$819 = 1, BO765, IF($H739 < 0, MAX($H739 - SUM($L845:BN845), $H739 * (BO791 + BO817)), MAX(0, MIN($H739 - SUM($L845:BN845), $H739 *  (BO791 + BO817)))))","v":0.16606888888888877},{"$f":" IF(BP$819 = 1, BP765, IF($H739 < 0, MAX($H739 - SUM($L845:BO845), $H739 * (BP791 + BP817)), MAX(0, MIN($H739 - SUM($L845:BO845), $H739 *  (BP791 + BP817)))))","v":0.16606888888888877},{"$f":" IF(BQ$819 = 1, BQ765, IF($H739 < 0, MAX($H739 - SUM($L845:BP845), $H739 * (BQ791 + BQ817)), MAX(0, MIN($H739 - SUM($L845:BP845), $H739 *  (BQ791 + BQ817)))))","v":0.16606888888888877},{"$f":" IF(BR$819 = 1, BR765, IF($H739 < 0, MAX($H739 - SUM($L845:BQ845), $H739 * (BR791 + BR817)), MAX(0, MIN($H739 - SUM($L845:BQ845), $H739 *  (BR791 + BR817)))))","v":0.16606888888888877},{"$f":" IF(BS$819 = 1, BS765, IF($H739 < 0, MAX($H739 - SUM($L845:BR845), $H739 * (BS791 + BS817)), MAX(0, MIN($H739 - SUM($L845:BR845), $H739 *  (BS791 + BS817)))))","v":0.16606888888888877},{"$f":" IF(BT$819 = 1, BT765, IF($H739 < 0, MAX($H739 - SUM($L845:BS845), $H739 * (BT791 + BT817)), MAX(0, MIN($H739 - SUM($L845:BS845), $H739 *  (BT791 + BT817)))))","v":0.16606888888888877},{"$f":" IF(BU$819 = 1, BU765, IF($H739 < 0, MAX($H739 - SUM($L845:BT845), $H739 * (BU791 + BU817)), MAX(0, MIN($H739 - SUM($L845:BT845), $H739 *  (BU791 + BU817)))))","v":0.16606888888888877},{"$f":" IF(BV$819 = 1, BV765, IF($H739 < 0, MAX($H739 - SUM($L845:BU845), $H739 * (BV791 + BV817)), MAX(0, MIN($H739 - SUM($L845:BU845), $H739 *  (BV791 + BV817)))))","v":0.16606888888888877},{"$f":" IF(BW$819 = 1, BW765, IF($H739 < 0, MAX($H739 - SUM($L845:BV845), $H739 * (BW791 + BW817)), MAX(0, MIN($H739 - SUM($L845:BV845), $H739 *  (BW791 + BW817)))))","v":0.16606888888888877},{"$f":" IF(BX$819 = 1, BX765, IF($H739 < 0, MAX($H739 - SUM($L845:BW845), $H739 * (BX791 + BX817)), MAX(0, MIN($H739 - SUM($L845:BW845), $H739 *  (BX791 + BX817)))))","v":0.16606888888888877},{"$f":" IF(BY$819 = 1, BY765, IF($H739 < 0, MAX($H739 - SUM($L845:BX845), $H739 * (BY791 + BY817)), MAX(0, MIN($H739 - SUM($L845:BX845), $H739 *  (BY791 + BY817)))))","v":8.3034444444441746E-2},{"$f":" IF(BZ$819 = 1, BZ765, IF($H739 < 0, MAX($H739 - SUM($L845:BY845), $H739 * (BZ791 + BZ817)), MAX(0, MIN($H739 - SUM($L845:BY845), $H739 *  (BZ791 + BZ817)))))","v":0},{"$f":" IF(CA$819 = 1, CA765, IF($H739 < 0, MAX($H739 - SUM($L845:BZ845), $H739 * (CA791 + CA817)), MAX(0, MIN($H739 - SUM($L845:BZ845), $H739 *  (CA791 + CA817)))))","v":0}]
[]
[null,null,null,null,"Depreciation - capex addition - real - RN",null,null,null,"GBP m",null,{"$f":" SUM(M847:CA847)","v":67.872782925762479},null,{"$f":"SUM(M821:M845)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.8536026499770343E-3,9.9072274981227032E-2,6.7172779276399752E-2,0.44794247933774417,0.50677257910575013,0.79774411761673236,1.1294716133105656,1.2885926702614232,1.5676039123504819,1.9116318211062078,2.0361834877728744,2.0361834877728744,2.0361834877728744,2.0361834877728744,2.0361834877728744,2.0361834877728744,2.0361834877728744,{"$f":"SUM(AS821:AS845)","v":2.0361834877728744},2.0361834877728744,2.0361834877728744,2.0342322868895488,2.0031593961124656,2.0137925613474077,1.8868693279936264,1.8672592947376243,1.7702687819006306,1.6596929500026865,1.6066525976857338,1.5136488503227139,1.3989728807374719,1.3574556585152497,1.3574556585152497,1.3574556585152497,1.3574556585152497,1.3574556585152497,1.3574556585152497,1.3574556585152497,1.3574556585152497,1.3574556585152497,1.3574556585152497,1.3535532567485951,1.2914074751944329,1.3126738056643166,1.0588273389567537,1.0196072724447496,0.82562624677076224,0.60447458297487344,0.49839387834096821,0.31238638361492843,8.3034444444441746E-2,0,0]
[]
[]
[null,null,{"$f":"$E$855","v":"Fixed depreciation amount - existing RAB - RN - RP6"}]
[]
[null,null,null,null,{"$f":" E$710","v":"Fixed depreciation amount - existing RAB - RN"},"Table 3","FDEP_TNt",0,"GBP m",0,13.235192670523682,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$710","v":1.0180917438864372},2.0361834877728744,2.0361834877728744,2.0361834877728744,2.0361834877728744,2.0361834877728744,2.0361834877728744,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$710","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$22","v":"Model period ending - RP1"},{"$f":" 'DL - C4 A'!F$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!G$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!H$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!I$22","v":"date"},{"$f":" 'DL - C4 A'!J$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!K$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!L$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!M$22","v":"1994-03-31"},{"$f":" 'DL - C4 A'!N$22","v":"1995-03-31"},{"$f":" 'DL - C4 A'!O$22","v":"1996-03-31"},{"$f":" 'DL - C4 A'!P$22","v":"1997-03-31"},{"$f":" 'DL - C4 A'!Q$22","v":"1998-03-31"},{"$f":" 'DL - C4 A'!R$22","v":"1999-03-31"},{"$f":" 'DL - C4 A'!S$22","v":"2000-03-31"},{"$f":" 'DL - C4 A'!T$22","v":"2001-03-31"},{"$f":" 'DL - C4 A'!U$22","v":"2002-03-31"},{"$f":" 'DL - C4 A'!V$22","v":"2003-03-31"},{"$f":" 'DL - C4 A'!W$22","v":"2004-03-31"},{"$f":" 'DL - C4 A'!X$22","v":"2005-03-31"},{"$f":" 'DL - C4 A'!Y$22","v":"2006-03-31"},{"$f":" 'DL - C4 A'!Z$22","v":"2007-03-31"},{"$f":" 'DL - C4 A'!AA$22","v":"2008-03-31"},{"$f":" 'DL - C4 A'!AB$22","v":"2009-03-31"},{"$f":" 'DL - C4 A'!AC$22","v":"2010-03-31"},{"$f":" 'DL - C4 A'!AD$22","v":"2011-03-31"},{"$f":" 'DL - C4 A'!AE$22","v":"2012-03-31"},{"$f":" 'DL - C4 A'!AF$22","v":"2013-03-31"},{"$f":" 'DL - C4 A'!AG$22","v":"2014-03-31"},{"$f":" 'DL - C4 A'!AH$22","v":"2015-03-31"},{"$f":" 'DL - C4 A'!AI$22","v":"2016-03-31"},{"$f":" 'DL - C4 A'!AJ$22","v":"2017-03-31"},{"$f":" 'DL - C4 A'!AK$22","v":"2018-03-31"},{"$f":" 'DL - C4 A'!AL$22","v":"2019-03-31"},{"$f":" 'DL - C4 A'!AM$22","v":"2020-03-31"},{"$f":" 'DL - C4 A'!AN$22","v":"2021-03-31"},{"$f":" 'DL - C4 A'!AO$22","v":"2022-03-31"},{"$f":" 'DL - C4 A'!AP$22","v":"2023-03-31"},{"$f":" 'DL - C4 A'!AQ$22","v":"2024-03-31"},{"$f":" 'DL - C4 A'!AR$22","v":"2025-03-31"},{"$f":" 'DL - C4 A'!AS$22","v":"2026-03-31"},{"$f":" 'DL - C4 A'!AT$22","v":"2027-03-31"},{"$f":" 'DL - C4 A'!AU$22","v":"2028-03-31"},{"$f":" 'DL - C4 A'!AV$22","v":"2029-03-31"},{"$f":" 'DL - C4 A'!AW$22","v":"2030-03-31"},{"$f":" 'DL - C4 A'!AX$22","v":"2031-03-31"},{"$f":" 'DL - C4 A'!AY$22","v":"2032-03-31"},{"$f":" 'DL - C4 A'!AZ$22","v":"2033-03-31"},{"$f":" 'DL - C4 A'!BA$22","v":"2034-03-31"},{"$f":" 'DL - C4 A'!BB$22","v":"2035-03-31"},{"$f":" 'DL - C4 A'!BC$22","v":"2036-03-31"},{"$f":" 'DL - C4 A'!BD$22","v":"2037-03-31"},{"$f":" 'DL - C4 A'!BE$22","v":"2038-03-31"},{"$f":" 'DL - C4 A'!BF$22","v":"2039-03-31"},{"$f":" 'DL - C4 A'!BG$22","v":"2040-03-31"},{"$f":" 'DL - C4 A'!BH$22","v":"2041-03-31"},{"$f":" 'DL - C4 A'!BI$22","v":"2042-03-31"},{"$f":" 'DL - C4 A'!BJ$22","v":"2043-03-31"},{"$f":" 'DL - C4 A'!BK$22","v":"2044-03-31"},{"$f":" 'DL - C4 A'!BL$22","v":"2045-03-31"},{"$f":" 'DL - C4 A'!BM$22","v":"2046-03-31"},{"$f":" 'DL - C4 A'!BN$22","v":"2047-03-31"},{"$f":" 'DL - C4 A'!BO$22","v":"2048-03-31"},{"$f":" 'DL - C4 A'!BP$22","v":"2049-03-31"},{"$f":" 'DL - C4 A'!BQ$22","v":"2050-03-31"},{"$f":" 'DL - C4 A'!BR$22","v":"2051-03-31"},{"$f":" 'DL - C4 A'!BS$22","v":"2052-03-31"},{"$f":" 'DL - C4 A'!BT$22","v":"2053-03-31"},{"$f":" 'DL - C4 A'!BU$22","v":"2054-03-31"},{"$f":" 'DL - C4 A'!BV$22","v":"2055-03-31"},{"$f":" 'DL - C4 A'!BW$22","v":"2056-03-31"},{"$f":" 'DL - C4 A'!BX$22","v":"2057-03-31"},{"$f":" 'DL - C4 A'!BY$22","v":"2058-03-31"},{"$f":" 'DL - C4 A'!BZ$22","v":"2059-03-31"},{"$f":" 'DL - C4 A'!CA$22","v":"2060-03-31"}]
[null,null,null,null,{"$f":" Time!E$23","v":"Model period ending"},{"$f":" Time!F$23","v":"00:00:00"},{"$f":" Time!G$23","v":"00:00:00"},{"$f":" Time!H$23","v":"00:00:00"},{"$f":" Time!I$23","v":"date"},{"$f":" Time!J$23","v":"00:00:00"},{"$f":" Time!K$23","v":"00:00:00"},{"$f":" Time!L$23","v":"00:00:00"},{"$f":" Time!M$23","v":"2017-03-31"},{"$f":" Time!N$23","v":"2018-03-31"},{"$f":" Time!O$23","v":"2019-03-31"},{"$f":" Time!P$23","v":"2020-03-31"},{"$f":" Time!Q$23","v":"2021-03-31"},{"$f":" Time!R$23","v":"2022-03-31"},{"$f":" Time!S$23","v":"2023-03-31"},{"$f":" Time!T$23","v":"2024-03-31"},{"$f":" Time!U$23","v":"2025-03-31"}]
[null,null,null,null,{"$f":" E852 & \" - \" & ACTIVE_CASE","v":"Fixed depreciation amount - existing RAB - RN - RP6"},null,null,null,"GBP m",null,{"$f":" SUM(M855:CA855)","v":13.235192670523682},null,{"$f":" SUMIF($M853:$CA853, M854, $M852:$CA852)","v":0},1.0180917438864372,2.0361834877728744,2.0361834877728744,2.0361834877728744,2.0361834877728744,2.0361834877728744,2.0361834877728744,0]
[]
[]
[null,null,{"$f":"$E$868","v":"Capex addition - RP6 period - RN - base year 2016"}]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$12","v":"RPI as on 2015/16 - (Base year 1993/94)"},{"$f":" 'Actuals Inp'!F$12","v":0},{"$f":" 'Actuals Inp'!G$12","v":"RPI2016"},{"$f":" 'Actuals Inp'!H$12","v":259.5},{"$f":" 'Actuals Inp'!I$12","v":"index"}]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,{"$f":" 'TL - C9'!E$52","v":"Capex addition - RN"},{"$f":" 'TL - C9'!F$52","v":0},{"$f":" 'TL - C9'!G$52","v":"CAt_RNt"},{"$f":" 'TL - C9'!H$52","v":0},{"$f":" 'TL - C9'!I$52","v":"GBP m"},{"$f":" 'TL - C9'!J$52","v":0},{"$f":" 'TL - C9'!K$52","v":54.599999999999994},{"$f":" 'TL - C9'!L$52","v":0},{"$f":" 'TL - C9'!M$52","v":0},{"$f":" 'TL - C9'!N$52","v":1.3},{"$f":" 'TL - C9'!O$52","v":7.95},{"$f":" 'TL - C9'!P$52","v":15.9},{"$f":" 'TL - C9'!Q$52","v":14.45},{"$f":" 'TL - C9'!R$52","v":7.5},{"$f":" 'TL - C9'!S$52","v":7.5},{"$f":" 'TL - C9'!T$52","v":0},{"$f":" 'TL - C9'!U$52","v":0}]
[null,null,null,null,"Capex addition - RP5 period - RN - base year 2016",null,null,null,"GBP m",null,{"$f":" SUM(M863:CA863)","v":54.599999999999994},null,{"$f":" IF(M861 = 0, 0, M862 * $H860 / M861)","v":0},1.3,7.95,15.9,14.45,7.5,7.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF(AS861 = 0, 0, AS862 * $H860 / AS861)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF(BY861 = 0, 0, BY862 * $H860 / BY861)","v":0},0,0]
[]
[null,null,null,null,{"$f":" Time!E$23","v":"Model period ending"},{"$f":" Time!F$23","v":"00:00:00"},{"$f":" Time!G$23","v":"00:00:00"},{"$f":" Time!H$23","v":"00:00:00"},{"$f":" Time!I$23","v":"date"},{"$f":" Time!J$23","v":"00:00:00"},{"$f":" Time!K$23","v":"00:00:00"},{"$f":" Time!L$23","v":"00:00:00"},{"$f":" Time!M$23","v":"2017-03-31"},{"$f":" Time!N$23","v":"2018-03-31"},{"$f":" Time!O$23","v":"2019-03-31"},{"$f":" Time!P$23","v":"2020-03-31"},{"$f":" Time!Q$23","v":"2021-03-31"},{"$f":" Time!R$23","v":"2022-03-31"},{"$f":" Time!S$23","v":"2023-03-31"},{"$f":" Time!T$23","v":"2024-03-31"},{"$f":" Time!U$23","v":"2025-03-31"}]
[null,null,null,null,{"$f":" E$863","v":"Capex addition - RP5 period - RN - base year 2016"},0,0,0,"GBP m",0,54.599999999999994,0,0,1.3,7.95,15.9,14.45,7.5,7.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$863","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$863","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$22","v":"Model period ending - RP1"},{"$f":" 'DL - C4 A'!F$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!G$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!H$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!I$22","v":"date"},{"$f":" 'DL - C4 A'!J$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!K$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!L$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!M$22","v":"1994-03-31"},{"$f":" 'DL - C4 A'!N$22","v":"1995-03-31"},{"$f":" 'DL - C4 A'!O$22","v":"1996-03-31"},{"$f":" 'DL - C4 A'!P$22","v":"1997-03-31"},{"$f":" 'DL - C4 A'!Q$22","v":"1998-03-31"},{"$f":" 'DL - C4 A'!R$22","v":"1999-03-31"},{"$f":" 'DL - C4 A'!S$22","v":"2000-03-31"},{"$f":" 'DL - C4 A'!T$22","v":"2001-03-31"},{"$f":" 'DL - C4 A'!U$22","v":"2002-03-31"},{"$f":" 'DL - C4 A'!V$22","v":"2003-03-31"},{"$f":" 'DL - C4 A'!W$22","v":"2004-03-31"},{"$f":" 'DL - C4 A'!X$22","v":"2005-03-31"},{"$f":" 'DL - C4 A'!Y$22","v":"2006-03-31"},{"$f":" 'DL - C4 A'!Z$22","v":"2007-03-31"},{"$f":" 'DL - C4 A'!AA$22","v":"2008-03-31"},{"$f":" 'DL - C4 A'!AB$22","v":"2009-03-31"},{"$f":" 'DL - C4 A'!AC$22","v":"2010-03-31"},{"$f":" 'DL - C4 A'!AD$22","v":"2011-03-31"},{"$f":" 'DL - C4 A'!AE$22","v":"2012-03-31"},{"$f":" 'DL - C4 A'!AF$22","v":"2013-03-31"},{"$f":" 'DL - C4 A'!AG$22","v":"2014-03-31"},{"$f":" 'DL - C4 A'!AH$22","v":"2015-03-31"},{"$f":" 'DL - C4 A'!AI$22","v":"2016-03-31"},{"$f":" 'DL - C4 A'!AJ$22","v":"2017-03-31"},{"$f":" 'DL - C4 A'!AK$22","v":"2018-03-31"},{"$f":" 'DL - C4 A'!AL$22","v":"2019-03-31"},{"$f":" 'DL - C4 A'!AM$22","v":"2020-03-31"},{"$f":" 'DL - C4 A'!AN$22","v":"2021-03-31"},{"$f":" 'DL - C4 A'!AO$22","v":"2022-03-31"},{"$f":" 'DL - C4 A'!AP$22","v":"2023-03-31"},{"$f":" 'DL - C4 A'!AQ$22","v":"2024-03-31"},{"$f":" 'DL - C4 A'!AR$22","v":"2025-03-31"},{"$f":" 'DL - C4 A'!AS$22","v":"2026-03-31"},{"$f":" 'DL - C4 A'!AT$22","v":"2027-03-31"},{"$f":" 'DL - C4 A'!AU$22","v":"2028-03-31"},{"$f":" 'DL - C4 A'!AV$22","v":"2029-03-31"},{"$f":" 'DL - C4 A'!AW$22","v":"2030-03-31"},{"$f":" 'DL - C4 A'!AX$22","v":"2031-03-31"},{"$f":" 'DL - C4 A'!AY$22","v":"2032-03-31"},{"$f":" 'DL - C4 A'!AZ$22","v":"2033-03-31"},{"$f":" 'DL - C4 A'!BA$22","v":"2034-03-31"},{"$f":" 'DL - C4 A'!BB$22","v":"2035-03-31"},{"$f":" 'DL - C4 A'!BC$22","v":"2036-03-31"},{"$f":" 'DL - C4 A'!BD$22","v":"2037-03-31"},{"$f":" 'DL - C4 A'!BE$22","v":"2038-03-31"},{"$f":" 'DL - C4 A'!BF$22","v":"2039-03-31"},{"$f":" 'DL - C4 A'!BG$22","v":"2040-03-31"},{"$f":" 'DL - C4 A'!BH$22","v":"2041-03-31"},{"$f":" 'DL - C4 A'!BI$22","v":"2042-03-31"},{"$f":" 'DL - C4 A'!BJ$22","v":"2043-03-31"},{"$f":" 'DL - C4 A'!BK$22","v":"2044-03-31"},{"$f":" 'DL - C4 A'!BL$22","v":"2045-03-31"},{"$f":" 'DL - C4 A'!BM$22","v":"2046-03-31"},{"$f":" 'DL - C4 A'!BN$22","v":"2047-03-31"},{"$f":" 'DL - C4 A'!BO$22","v":"2048-03-31"},{"$f":" 'DL - C4 A'!BP$22","v":"2049-03-31"},{"$f":" 'DL - C4 A'!BQ$22","v":"2050-03-31"},{"$f":" 'DL - C4 A'!BR$22","v":"2051-03-31"},{"$f":" 'DL - C4 A'!BS$22","v":"2052-03-31"},{"$f":" 'DL - C4 A'!BT$22","v":"2053-03-31"},{"$f":" 'DL - C4 A'!BU$22","v":"2054-03-31"},{"$f":" 'DL - C4 A'!BV$22","v":"2055-03-31"},{"$f":" 'DL - C4 A'!BW$22","v":"2056-03-31"},{"$f":" 'DL - C4 A'!BX$22","v":"2057-03-31"},{"$f":" 'DL - C4 A'!BY$22","v":"2058-03-31"},{"$f":" 'DL - C4 A'!BZ$22","v":"2059-03-31"},{"$f":" 'DL - C4 A'!CA$22","v":"2060-03-31"}]
[null,null,null,null,{"$f":" \"Capex addition - \" & ACTIVE_CASE & \" period - RN - base year 2016\"","v":"Capex addition - RP6 period - RN - base year 2016"},null,null,null,"GBP m",null,{"$f":" SUM(M868:CA868)","v":54.599999999999994},null,{"$f":" SUMIF($M865:$CA865, M867, $M866:$CA866)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.3,7.95,15.9,14.45,7.5,7.5,0,0,{"$f":" SUMIF($M865:$CA865, AS867, $M866:$CA866)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" SUMIF($M865:$CA865, BY867, $M866:$CA866)","v":0},0,0]
[]
[]
[null,null,{"$f":"$E$881","v":"Depreciation on assets additions - RP6 period - RN - base year 2016"}]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$12","v":"RPI as on 2015/16 - (Base year 1993/94)"},{"$f":" 'Actuals Inp'!F$12","v":0},{"$f":" 'Actuals Inp'!G$12","v":"RPI2016"},{"$f":" 'Actuals Inp'!H$12","v":259.5},{"$f":" 'Actuals Inp'!I$12","v":"index"}]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,{"$f":" 'TL - C4'!E$428","v":"Depreciation amount for additional asset - t - RN"},{"$f":" 'TL - C4'!F$428","v":"4.26:"},{"$f":" 'TL - C4'!G$428","v":"DEPADD_RNt"},{"$f":" 'TL - C4'!H$428","v":0},{"$f":" 'TL - C4'!I$428","v":"GBP m"},{"$f":" 'TL - C4'!J$428","v":0},{"$f":" 'TL - C4'!K$428","v":6.1289999999999996},{"$f":" 'TL - C4'!L$428","v":0},{"$f":" 'TL - C4'!M$428","v":0},{"$f":" 'TL - C4'!N$428","v":1.95E-2},{"$f":" 'TL - C4'!O$428","v":0.15825},{"$f":" 'TL - C4'!P$428","v":0.51600000000000001},{"$f":" 'TL - C4'!Q$428","v":0.97124999999999995},{"$f":" 'TL - C4'!R$428","v":1.3005},{"$f":" 'TL - C4'!S$428","v":1.5255000000000001},{"$f":" 'TL - C4'!T$428","v":1.6380000000000001},{"$f":" 'TL - C4'!U$428","v":0}]
[null,null,null,null,"Depreciation amount for additional asset - t - RN - base year 2016",null,null,null,"GBP m",null,{"$f":" SUM(M876:CA876)","v":6.1289999999999996},null,{"$f":" IF(M874 = 0, 0, M875 * $H873 / M874)","v":0},1.95E-2,0.15825,0.51600000000000001,0.97124999999999995,1.3005,1.5255000000000001,1.6380000000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF(AS874 = 0, 0, AS875 * $H873 / AS874)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF(BY874 = 0, 0, BY875 * $H873 / BY874)","v":0},0,0]
[]
[null,null,null,null,{"$f":" Time!E$23","v":"Model period ending"},{"$f":" Time!F$23","v":"00:00:00"},{"$f":" Time!G$23","v":"00:00:00"},{"$f":" Time!H$23","v":"00:00:00"},{"$f":" Time!I$23","v":"date"},{"$f":" Time!J$23","v":"00:00:00"},{"$f":" Time!K$23","v":"00:00:00"},{"$f":" Time!L$23","v":"00:00:00"},{"$f":" Time!M$23","v":"2017-03-31"},{"$f":" Time!N$23","v":"2018-03-31"},{"$f":" Time!O$23","v":"2019-03-31"},{"$f":" Time!P$23","v":"2020-03-31"},{"$f":" Time!Q$23","v":"2021-03-31"},{"$f":" Time!R$23","v":"2022-03-31"},{"$f":" Time!S$23","v":"2023-03-31"},{"$f":" Time!T$23","v":"2024-03-31"},{"$f":" Time!U$23","v":"2025-03-31"}]
[null,null,null,null,{"$f":" E$876","v":"Depreciation amount for additional asset - t - RN - base year 2016"},0,0,0,"GBP m",0,6.1289999999999996,0,0,1.95E-2,0.15825,0.51600000000000001,0.97124999999999995,1.3005,1.5255000000000001,1.6380000000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$876","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$876","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$22","v":"Model period ending - RP1"},{"$f":" 'DL - C4 A'!F$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!G$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!H$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!I$22","v":"date"},{"$f":" 'DL - C4 A'!J$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!K$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!L$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!M$22","v":"1994-03-31"},{"$f":" 'DL - C4 A'!N$22","v":"1995-03-31"},{"$f":" 'DL - C4 A'!O$22","v":"1996-03-31"},{"$f":" 'DL - C4 A'!P$22","v":"1997-03-31"},{"$f":" 'DL - C4 A'!Q$22","v":"1998-03-31"},{"$f":" 'DL - C4 A'!R$22","v":"1999-03-31"},{"$f":" 'DL - C4 A'!S$22","v":"2000-03-31"},{"$f":" 'DL - C4 A'!T$22","v":"2001-03-31"},{"$f":" 'DL - C4 A'!U$22","v":"2002-03-31"},{"$f":" 'DL - C4 A'!V$22","v":"2003-03-31"},{"$f":" 'DL - C4 A'!W$22","v":"2004-03-31"},{"$f":" 'DL - C4 A'!X$22","v":"2005-03-31"},{"$f":" 'DL - C4 A'!Y$22","v":"2006-03-31"},{"$f":" 'DL - C4 A'!Z$22","v":"2007-03-31"},{"$f":" 'DL - C4 A'!AA$22","v":"2008-03-31"},{"$f":" 'DL - C4 A'!AB$22","v":"2009-03-31"},{"$f":" 'DL - C4 A'!AC$22","v":"2010-03-31"},{"$f":" 'DL - C4 A'!AD$22","v":"2011-03-31"},{"$f":" 'DL - C4 A'!AE$22","v":"2012-03-31"},{"$f":" 'DL - C4 A'!AF$22","v":"2013-03-31"},{"$f":" 'DL - C4 A'!AG$22","v":"2014-03-31"},{"$f":" 'DL - C4 A'!AH$22","v":"2015-03-31"},{"$f":" 'DL - C4 A'!AI$22","v":"2016-03-31"},{"$f":" 'DL - C4 A'!AJ$22","v":"2017-03-31"},{"$f":" 'DL - C4 A'!AK$22","v":"2018-03-31"},{"$f":" 'DL - C4 A'!AL$22","v":"2019-03-31"},{"$f":" 'DL - C4 A'!AM$22","v":"2020-03-31"},{"$f":" 'DL - C4 A'!AN$22","v":"2021-03-31"},{"$f":" 'DL - C4 A'!AO$22","v":"2022-03-31"},{"$f":" 'DL - C4 A'!AP$22","v":"2023-03-31"},{"$f":" 'DL - C4 A'!AQ$22","v":"2024-03-31"},{"$f":" 'DL - C4 A'!AR$22","v":"2025-03-31"},{"$f":" 'DL - C4 A'!AS$22","v":"2026-03-31"},{"$f":" 'DL - C4 A'!AT$22","v":"2027-03-31"},{"$f":" 'DL - C4 A'!AU$22","v":"2028-03-31"},{"$f":" 'DL - C4 A'!AV$22","v":"2029-03-31"},{"$f":" 'DL - C4 A'!AW$22","v":"2030-03-31"},{"$f":" 'DL - C4 A'!AX$22","v":"2031-03-31"},{"$f":" 'DL - C4 A'!AY$22","v":"2032-03-31"},{"$f":" 'DL - C4 A'!AZ$22","v":"2033-03-31"},{"$f":" 'DL - C4 A'!BA$22","v":"2034-03-31"},{"$f":" 'DL - C4 A'!BB$22","v":"2035-03-31"},{"$f":" 'DL - C4 A'!BC$22","v":"2036-03-31"},{"$f":" 'DL - C4 A'!BD$22","v":"2037-03-31"},{"$f":" 'DL - C4 A'!BE$22","v":"2038-03-31"},{"$f":" 'DL - C4 A'!BF$22","v":"2039-03-31"},{"$f":" 'DL - C4 A'!BG$22","v":"2040-03-31"},{"$f":" 'DL - C4 A'!BH$22","v":"2041-03-31"},{"$f":" 'DL - C4 A'!BI$22","v":"2042-03-31"},{"$f":" 'DL - C4 A'!BJ$22","v":"2043-03-31"},{"$f":" 'DL - C4 A'!BK$22","v":"2044-03-31"},{"$f":" 'DL - C4 A'!BL$22","v":"2045-03-31"},{"$f":" 'DL - C4 A'!BM$22","v":"2046-03-31"},{"$f":" 'DL - C4 A'!BN$22","v":"2047-03-31"},{"$f":" 'DL - C4 A'!BO$22","v":"2048-03-31"},{"$f":" 'DL - C4 A'!BP$22","v":"2049-03-31"},{"$f":" 'DL - C4 A'!BQ$22","v":"2050-03-31"},{"$f":" 'DL - C4 A'!BR$22","v":"2051-03-31"},{"$f":" 'DL - C4 A'!BS$22","v":"2052-03-31"},{"$f":" 'DL - C4 A'!BT$22","v":"2053-03-31"},{"$f":" 'DL - C4 A'!BU$22","v":"2054-03-31"},{"$f":" 'DL - C4 A'!BV$22","v":"2055-03-31"},{"$f":" 'DL - C4 A'!BW$22","v":"2056-03-31"},{"$f":" 'DL - C4 A'!BX$22","v":"2057-03-31"},{"$f":" 'DL - C4 A'!BY$22","v":"2058-03-31"},{"$f":" 'DL - C4 A'!BZ$22","v":"2059-03-31"},{"$f":" 'DL - C4 A'!CA$22","v":"2060-03-31"}]
[null,null,null,null,{"$f":" \"Depreciation on assets additions - \" & ACTIVE_CASE & \" period - RN - base year 2016\"","v":"Depreciation on assets additions - RP6 period - RN - base year 2016"},null,null,null,"GBP m",null,{"$f":" SUM(M881:CA881)","v":6.1289999999999996},null,{"$f":" SUMIF($M878:$CA878, M880, $M879:$CA879)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.95E-2,0.15825,0.51600000000000001,0.97124999999999995,1.3005,1.5255000000000001,1.6380000000000001,0,{"$f":" SUMIF($M878:$CA878, AS880, $M879:$CA879)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" SUMIF($M878:$CA878, BY880, $M879:$CA879)","v":0},0,0]
[]
[]
["4. REGULATORY ASSET BASES - OLD NS INTERCONNECTOR - RAB_NSI"]
[]
[null,null,"Fixed depreciation amount - existing RAB - NSI"]
[]
[null,null,null,null,{"$f":" Inp_Depreciation!E$744","v":"Pre RP1 asset depreciation - price base 2016 - TN"},{"$f":" Inp_Depreciation!F$744","v":0},{"$f":" Inp_Depreciation!G$744","v":0},{"$f":" Inp_Depreciation!H$744","v":0},{"$f":" Inp_Depreciation!I$744","v":"GBP m"},{"$f":" Inp_Depreciation!J$744","v":0},{"$f":" Inp_Depreciation!K$744","v":0},{"$f":" Inp_Depreciation!L$744","v":0},{"$f":" Inp_Depreciation!M$744","v":0},{"$f":" Inp_Depreciation!N$744","v":0},{"$f":" Inp_Depreciation!O$744","v":0},{"$f":" Inp_Depreciation!P$744","v":0},{"$f":" Inp_Depreciation!Q$744","v":0},{"$f":" Inp_Depreciation!R$744","v":0},{"$f":" Inp_Depreciation!S$744","v":0},{"$f":" Inp_Depreciation!T$744","v":0},{"$f":" Inp_Depreciation!U$744","v":0},{"$f":" Inp_Depreciation!V$744","v":0},{"$f":" Inp_Depreciation!W$744","v":0},{"$f":" Inp_Depreciation!X$744","v":0},{"$f":" Inp_Depreciation!Y$744","v":0},{"$f":" Inp_Depreciation!Z$744","v":0},{"$f":" Inp_Depreciation!AA$744","v":0},{"$f":" Inp_Depreciation!AB$744","v":0},{"$f":" Inp_Depreciation!AC$744","v":0},{"$f":" Inp_Depreciation!AD$744","v":0},{"$f":" Inp_Depreciation!AE$744","v":0},{"$f":" Inp_Depreciation!AF$744","v":0},{"$f":" Inp_Depreciation!AG$744","v":0},{"$f":" Inp_Depreciation!AH$744","v":0},{"$f":" Inp_Depreciation!AI$744","v":0},{"$f":" Inp_Depreciation!AJ$744","v":0},{"$f":" Inp_Depreciation!AK$744","v":0},{"$f":" Inp_Depreciation!AL$744","v":0},{"$f":" Inp_Depreciation!AM$744","v":0},{"$f":" Inp_Depreciation!AN$744","v":0},{"$f":" Inp_Depreciation!AO$744","v":0},{"$f":" Inp_Depreciation!AP$744","v":0},{"$f":" Inp_Depreciation!AQ$744","v":0},{"$f":" Inp_Depreciation!AR$744","v":0},{"$f":" Inp_Depreciation!AS$744","v":0},{"$f":" Inp_Depreciation!AT$744","v":0},{"$f":" Inp_Depreciation!AU$744","v":0},{"$f":" Inp_Depreciation!AV$744","v":0},{"$f":" Inp_Depreciation!AW$744","v":0},{"$f":" Inp_Depreciation!AX$744","v":0},{"$f":" Inp_Depreciation!AY$744","v":0},{"$f":" Inp_Depreciation!AZ$744","v":0},{"$f":" Inp_Depreciation!BA$744","v":0},{"$f":" Inp_Depreciation!BB$744","v":0},{"$f":" Inp_Depreciation!BC$744","v":0},{"$f":" Inp_Depreciation!BD$744","v":0},{"$f":" Inp_Depreciation!BE$744","v":0},{"$f":" Inp_Depreciation!BF$744","v":0},{"$f":" Inp_Depreciation!BG$744","v":0},{"$f":" Inp_Depreciation!BH$744","v":0},{"$f":" Inp_Depreciation!BI$744","v":0},{"$f":" Inp_Depreciation!BJ$744","v":0},{"$f":" Inp_Depreciation!BK$744","v":0},{"$f":" Inp_Depreciation!BL$744","v":0},{"$f":" Inp_Depreciation!BM$744","v":0},{"$f":" Inp_Depreciation!BN$744","v":0},{"$f":" Inp_Depreciation!BO$744","v":0},{"$f":" Inp_Depreciation!BP$744","v":0},{"$f":" Inp_Depreciation!BQ$744","v":0},{"$f":" Inp_Depreciation!BR$744","v":0},{"$f":" Inp_Depreciation!BS$744","v":0},{"$f":" Inp_Depreciation!BT$744","v":0},{"$f":" Inp_Depreciation!BU$744","v":0},{"$f":" Inp_Depreciation!BV$744","v":0},{"$f":" Inp_Depreciation!BW$744","v":0},{"$f":" Inp_Depreciation!BX$744","v":0},{"$f":" Inp_Depreciation!BY$744","v":0},{"$f":" Inp_Depreciation!BZ$744","v":0},{"$f":" Inp_Depreciation!CA$744","v":0}]
[null,null,null,null,{"$f":" E$1031","v":"Depreciation - capex addition - real - NSI"},0,0,0,"GBP m",0,2.5979776247848494,0,0,0,7.7939328743545547E-2,7.7939328743545547E-2,7.7939328743545547E-2,7.7939328743545547E-2,7.7939328743545547E-2,7.7939328743545547E-2,7.7939328743545547E-2,7.7939328743545547E-2,7.7939328743545547E-2,7.7939328743545547E-2,7.7939328743545547E-2,7.7939328743545547E-2,7.7939328743545547E-2,7.7939328743545547E-2,7.7939328743545547E-2,7.7939328743545547E-2,7.7939328743545547E-2,7.7939328743545547E-2,7.7939328743545547E-2,7.7939328743545547E-2,5.1959552495697031E-2,5.1959552495697031E-2,{"$f":" AK$1031","v":5.1959552495697031E-2},5.1959552495697031E-2,5.1959552495697031E-2,5.1959552495697031E-2,5.1959552495697031E-2,5.1959552495697031E-2,5.1959552495697031E-2,5.1959552495697031E-2,5.1959552495697031E-2,5.1959552495697031E-2,5.1959552495697031E-2,5.1959552495697031E-2,5.1959552495697031E-2,5.1959552495697031E-2,5.1959552495697031E-2,5.1959552495697031E-2,5.1959552495697031E-2,5.1959552495697031E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$1031","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Inp_Depreciation!E$736","v":"Phasing adjustments - NSI"},{"$f":" Inp_Depreciation!F$736","v":0},{"$f":" Inp_Depreciation!G$736","v":0},{"$f":" Inp_Depreciation!H$736","v":0},{"$f":" Inp_Depreciation!I$736","v":"GBP m"},{"$f":" Inp_Depreciation!J$736","v":0},{"$f":" Inp_Depreciation!K$736","v":0},{"$f":" Inp_Depreciation!L$736","v":0},{"$f":" Inp_Depreciation!M$736","v":0},{"$f":" Inp_Depreciation!N$736","v":0},{"$f":" Inp_Depreciation!O$736","v":0},{"$f":" Inp_Depreciation!P$736","v":0},{"$f":" Inp_Depreciation!Q$736","v":0},{"$f":" Inp_Depreciation!R$736","v":0},{"$f":" Inp_Depreciation!S$736","v":0},{"$f":" Inp_Depreciation!T$736","v":0},{"$f":" Inp_Depreciation!U$736","v":0},{"$f":" Inp_Depreciation!V$736","v":0},{"$f":" Inp_Depreciation!W$736","v":0},{"$f":" Inp_Depreciation!X$736","v":0},{"$f":" Inp_Depreciation!Y$736","v":0},{"$f":" Inp_Depreciation!Z$736","v":0},{"$f":" Inp_Depreciation!AA$736","v":0},{"$f":" Inp_Depreciation!AB$736","v":0},{"$f":" Inp_Depreciation!AC$736","v":0},{"$f":" Inp_Depreciation!AD$736","v":0},{"$f":" Inp_Depreciation!AE$736","v":0},{"$f":" Inp_Depreciation!AF$736","v":0},{"$f":" Inp_Depreciation!AG$736","v":0},{"$f":" Inp_Depreciation!AH$736","v":0},{"$f":" Inp_Depreciation!AI$736","v":0},{"$f":" Inp_Depreciation!AJ$736","v":0},{"$f":" Inp_Depreciation!AK$736","v":0},{"$f":" Inp_Depreciation!AL$736","v":0},{"$f":" Inp_Depreciation!AM$736","v":0},{"$f":" Inp_Depreciation!AN$736","v":0},{"$f":" Inp_Depreciation!AO$736","v":0},{"$f":" Inp_Depreciation!AP$736","v":0},{"$f":" Inp_Depreciation!AQ$736","v":0},{"$f":" Inp_Depreciation!AR$736","v":0},{"$f":" Inp_Depreciation!AS$736","v":0},{"$f":" Inp_Depreciation!AT$736","v":0},{"$f":" Inp_Depreciation!AU$736","v":0},{"$f":" Inp_Depreciation!AV$736","v":0},{"$f":" Inp_Depreciation!AW$736","v":0},{"$f":" Inp_Depreciation!AX$736","v":0},{"$f":" Inp_Depreciation!AY$736","v":0},{"$f":" Inp_Depreciation!AZ$736","v":0},{"$f":" Inp_Depreciation!BA$736","v":0},{"$f":" Inp_Depreciation!BB$736","v":0},{"$f":" Inp_Depreciation!BC$736","v":0},{"$f":" Inp_Depreciation!BD$736","v":0},{"$f":" Inp_Depreciation!BE$736","v":0},{"$f":" Inp_Depreciation!BF$736","v":0},{"$f":" Inp_Depreciation!BG$736","v":0},{"$f":" Inp_Depreciation!BH$736","v":0},{"$f":" Inp_Depreciation!BI$736","v":0},{"$f":" Inp_Depreciation!BJ$736","v":0},{"$f":" Inp_Depreciation!BK$736","v":0},{"$f":" Inp_Depreciation!BL$736","v":0},{"$f":" Inp_Depreciation!BM$736","v":0},{"$f":" Inp_Depreciation!BN$736","v":0},{"$f":" Inp_Depreciation!BO$736","v":0},{"$f":" Inp_Depreciation!BP$736","v":0},{"$f":" Inp_Depreciation!BQ$736","v":0},{"$f":" Inp_Depreciation!BR$736","v":0},{"$f":" Inp_Depreciation!BS$736","v":0},{"$f":" Inp_Depreciation!BT$736","v":0},{"$f":" Inp_Depreciation!BU$736","v":0},{"$f":" Inp_Depreciation!BV$736","v":0},{"$f":" Inp_Depreciation!BW$736","v":0},{"$f":" Inp_Depreciation!BX$736","v":0},{"$f":" Inp_Depreciation!BY$736","v":0},{"$f":" Inp_Depreciation!BZ$736","v":0},{"$f":" Inp_Depreciation!CA$736","v":0}]
[null,null,null,null,{"$f":" E$1029","v":"Depreciation - capex addition - 01 Oct 17 - real - NSI"},0,0,0,"GBP m",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$1029","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$1029","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$55","v":"RP6 PPF- actual / actual - RP1"},{"$f":" 'DL - C4 A'!F$55","v":0},{"$f":" 'DL - C4 A'!G$55","v":0},{"$f":" 'DL - C4 A'!H$55","v":0},{"$f":" 'DL - C4 A'!I$55","v":"factor"},{"$f":" 'DL - C4 A'!J$55","v":0},{"$f":" 'DL - C4 A'!K$55","v":6.5},{"$f":" 'DL - C4 A'!L$55","v":0},{"$f":" 'DL - C4 A'!M$55","v":0},{"$f":" 'DL - C4 A'!N$55","v":0},{"$f":" 'DL - C4 A'!O$55","v":0},{"$f":" 'DL - C4 A'!P$55","v":0},{"$f":" 'DL - C4 A'!Q$55","v":0},{"$f":" 'DL - C4 A'!R$55","v":0},{"$f":" 'DL - C4 A'!S$55","v":0},{"$f":" 'DL - C4 A'!T$55","v":0},{"$f":" 'DL - C4 A'!U$55","v":0},{"$f":" 'DL - C4 A'!V$55","v":0},{"$f":" 'DL - C4 A'!W$55","v":0},{"$f":" 'DL - C4 A'!X$55","v":0},{"$f":" 'DL - C4 A'!Y$55","v":0},{"$f":" 'DL - C4 A'!Z$55","v":0},{"$f":" 'DL - C4 A'!AA$55","v":0},{"$f":" 'DL - C4 A'!AB$55","v":0},{"$f":" 'DL - C4 A'!AC$55","v":0},{"$f":" 'DL - C4 A'!AD$55","v":0},{"$f":" 'DL - C4 A'!AE$55","v":0},{"$f":" 'DL - C4 A'!AF$55","v":0},{"$f":" 'DL - C4 A'!AG$55","v":0},{"$f":" 'DL - C4 A'!AH$55","v":0},{"$f":" 'DL - C4 A'!AI$55","v":0},{"$f":" 'DL - C4 A'!AJ$55","v":0},{"$f":" 'DL - C4 A'!AK$55","v":0.5},{"$f":" 'DL - C4 A'!AL$55","v":1},{"$f":" 'DL - C4 A'!AM$55","v":1},{"$f":" 'DL - C4 A'!AN$55","v":1},{"$f":" 'DL - C4 A'!AO$55","v":1},{"$f":" 'DL - C4 A'!AP$55","v":1},{"$f":" 'DL - C4 A'!AQ$55","v":1},{"$f":" 'DL - C4 A'!AR$55","v":0},{"$f":" 'DL - C4 A'!AS$55","v":0},{"$f":" 'DL - C4 A'!AT$55","v":0},{"$f":" 'DL - C4 A'!AU$55","v":0},{"$f":" 'DL - C4 A'!AV$55","v":0},{"$f":" 'DL - C4 A'!AW$55","v":0},{"$f":" 'DL - C4 A'!AX$55","v":0},{"$f":" 'DL - C4 A'!AY$55","v":0},{"$f":" 'DL - C4 A'!AZ$55","v":0},{"$f":" 'DL - C4 A'!BA$55","v":0},{"$f":" 'DL - C4 A'!BB$55","v":0},{"$f":" 'DL - C4 A'!BC$55","v":0},{"$f":" 'DL - C4 A'!BD$55","v":0},{"$f":" 'DL - C4 A'!BE$55","v":0},{"$f":" 'DL - C4 A'!BF$55","v":0},{"$f":" 'DL - C4 A'!BG$55","v":0},{"$f":" 'DL - C4 A'!BH$55","v":0},{"$f":" 'DL - C4 A'!BI$55","v":0},{"$f":" 'DL - C4 A'!BJ$55","v":0},{"$f":" 'DL - C4 A'!BK$55","v":0},{"$f":" 'DL - C4 A'!BL$55","v":0},{"$f":" 'DL - C4 A'!BM$55","v":0},{"$f":" 'DL - C4 A'!BN$55","v":0},{"$f":" 'DL - C4 A'!BO$55","v":0},{"$f":" 'DL - C4 A'!BP$55","v":0},{"$f":" 'DL - C4 A'!BQ$55","v":0},{"$f":" 'DL - C4 A'!BR$55","v":0},{"$f":" 'DL - C4 A'!BS$55","v":0},{"$f":" 'DL - C4 A'!BT$55","v":0},{"$f":" 'DL - C4 A'!BU$55","v":0},{"$f":" 'DL - C4 A'!BV$55","v":0},{"$f":" 'DL - C4 A'!BW$55","v":0},{"$f":" 'DL - C4 A'!BX$55","v":0},{"$f":" 'DL - C4 A'!BY$55","v":0},{"$f":" 'DL - C4 A'!BZ$55","v":0},{"$f":" 'DL - C4 A'!CA$55","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$85","v":"Regulatory part period flag - RP1"},{"$f":" 'DL - C4 A'!F$85","v":0},{"$f":" 'DL - C4 A'!G$85","v":0},{"$f":" 'DL - C4 A'!H$85","v":0},{"$f":" 'DL - C4 A'!I$85","v":"flag"},{"$f":" 'DL - C4 A'!J$85","v":0},{"$f":" 'DL - C4 A'!K$85","v":1},{"$f":" 'DL - C4 A'!L$85","v":0},{"$f":" 'DL - C4 A'!M$85","v":0},{"$f":" 'DL - C4 A'!N$85","v":0},{"$f":" 'DL - C4 A'!O$85","v":0},{"$f":" 'DL - C4 A'!P$85","v":0},{"$f":" 'DL - C4 A'!Q$85","v":0},{"$f":" 'DL - C4 A'!R$85","v":0},{"$f":" 'DL - C4 A'!S$85","v":0},{"$f":" 'DL - C4 A'!T$85","v":0},{"$f":" 'DL - C4 A'!U$85","v":0},{"$f":" 'DL - C4 A'!V$85","v":0},{"$f":" 'DL - C4 A'!W$85","v":0},{"$f":" 'DL - C4 A'!X$85","v":0},{"$f":" 'DL - C4 A'!Y$85","v":0},{"$f":" 'DL - C4 A'!Z$85","v":0},{"$f":" 'DL - C4 A'!AA$85","v":0},{"$f":" 'DL - C4 A'!AB$85","v":0},{"$f":" 'DL - C4 A'!AC$85","v":0},{"$f":" 'DL - C4 A'!AD$85","v":0},{"$f":" 'DL - C4 A'!AE$85","v":0},{"$f":" 'DL - C4 A'!AF$85","v":0},{"$f":" 'DL - C4 A'!AG$85","v":0},{"$f":" 'DL - C4 A'!AH$85","v":0},{"$f":" 'DL - C4 A'!AI$85","v":0},{"$f":" 'DL - C4 A'!AJ$85","v":0},{"$f":" 'DL - C4 A'!AK$85","v":1},{"$f":" 'DL - C4 A'!AL$85","v":0},{"$f":" 'DL - C4 A'!AM$85","v":0},{"$f":" 'DL - C4 A'!AN$85","v":0},{"$f":" 'DL - C4 A'!AO$85","v":0},{"$f":" 'DL - C4 A'!AP$85","v":0},{"$f":" 'DL - C4 A'!AQ$85","v":0},{"$f":" 'DL - C4 A'!AR$85","v":0},{"$f":" 'DL - C4 A'!AS$85","v":0},{"$f":" 'DL - C4 A'!AT$85","v":0},{"$f":" 'DL - C4 A'!AU$85","v":0},{"$f":" 'DL - C4 A'!AV$85","v":0},{"$f":" 'DL - C4 A'!AW$85","v":0},{"$f":" 'DL - C4 A'!AX$85","v":0},{"$f":" 'DL - C4 A'!AY$85","v":0},{"$f":" 'DL - C4 A'!AZ$85","v":0},{"$f":" 'DL - C4 A'!BA$85","v":0},{"$f":" 'DL - C4 A'!BB$85","v":0},{"$f":" 'DL - C4 A'!BC$85","v":0},{"$f":" 'DL - C4 A'!BD$85","v":0},{"$f":" 'DL - C4 A'!BE$85","v":0},{"$f":" 'DL - C4 A'!BF$85","v":0},{"$f":" 'DL - C4 A'!BG$85","v":0},{"$f":" 'DL - C4 A'!BH$85","v":0},{"$f":" 'DL - C4 A'!BI$85","v":0},{"$f":" 'DL - C4 A'!BJ$85","v":0},{"$f":" 'DL - C4 A'!BK$85","v":0},{"$f":" 'DL - C4 A'!BL$85","v":0},{"$f":" 'DL - C4 A'!BM$85","v":0},{"$f":" 'DL - C4 A'!BN$85","v":0},{"$f":" 'DL - C4 A'!BO$85","v":0},{"$f":" 'DL - C4 A'!BP$85","v":0},{"$f":" 'DL - C4 A'!BQ$85","v":0},{"$f":" 'DL - C4 A'!BR$85","v":0},{"$f":" 'DL - C4 A'!BS$85","v":0},{"$f":" 'DL - C4 A'!BT$85","v":0},{"$f":" 'DL - C4 A'!BU$85","v":0},{"$f":" 'DL - C4 A'!BV$85","v":0},{"$f":" 'DL - C4 A'!BW$85","v":0},{"$f":" 'DL - C4 A'!BX$85","v":0},{"$f":" 'DL - C4 A'!BY$85","v":0},{"$f":" 'DL - C4 A'!BZ$85","v":0},{"$f":" 'DL - C4 A'!CA$85","v":0}]
[null,null,null,null,"Fixed depreciation amount - existing RAB - NSI","Table 3","FDEP_TNt",null,"GBP m",null,{"$f":" SUM(M894:CA894)","v":0.33773709122203077},null,{"$f":" SUM(M888:M890) * M892 + (M891 * M892 * M893)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.5979776247848516E-2,5.1959552495697031E-2,5.1959552495697031E-2,5.1959552495697031E-2,5.1959552495697031E-2,5.1959552495697031E-2,5.1959552495697031E-2,0,{"$f":" SUM(AS888:AS890) * AS892 + (AS891 * AS892 * AS893)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" SUM(BY888:BY890) * BY892 + (BY891 * BY892 * BY893)","v":0},0,0]
[]
[]
[null,null,"Network capex depreciation - NSI"]
[]
[null,null,null,null,{"$f":" Inp_Depreciation!E$671","v":"Network capex add - 01 Apr 93 - price base 2016 - NSI"},{"$f":" Inp_Depreciation!F$671","v":0},{"$f":" Inp_Depreciation!G$671","v":0},{"$f":" Inp_Depreciation!H$671","v":0},{"$f":" Inp_Depreciation!I$671","v":"GBP m"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$672","v":"Network capex add - 01 Apr 94 - price base 2016 - NSI"},{"$f":" Inp_Depreciation!F$672","v":0},{"$f":" Inp_Depreciation!G$672","v":0},{"$f":" Inp_Depreciation!H$672","v":0},{"$f":" Inp_Depreciation!I$672","v":"GBP m"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$673","v":"Network capex add - 01 Apr 95 - price base 2016 - NSI"},{"$f":" Inp_Depreciation!F$673","v":0},{"$f":" Inp_Depreciation!G$673","v":0},{"$f":" Inp_Depreciation!H$673","v":2.5979776247848516},{"$f":" Inp_Depreciation!I$673","v":"GBP m"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$674","v":"Network capex add - 01 Apr 96 - price base 2016 - NSI"},{"$f":" Inp_Depreciation!F$674","v":0},{"$f":" Inp_Depreciation!G$674","v":0},{"$f":" Inp_Depreciation!H$674","v":0},{"$f":" Inp_Depreciation!I$674","v":"GBP m"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$675","v":"Network capex add - 01 Apr 97 - price base 2016 - NSI"},{"$f":" Inp_Depreciation!F$675","v":0},{"$f":" Inp_Depreciation!G$675","v":0},{"$f":" Inp_Depreciation!H$675","v":0},{"$f":" Inp_Depreciation!I$675","v":"GBP m"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$676","v":"Network capex add - 01 Apr 98 - price base 2016 - NSI"},{"$f":" Inp_Depreciation!F$676","v":0},{"$f":" Inp_Depreciation!G$676","v":0},{"$f":" Inp_Depreciation!H$676","v":0},{"$f":" Inp_Depreciation!I$676","v":"GBP m"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$677","v":"Network capex add - 01 Apr 99 - price base 2016 - NSI"},{"$f":" Inp_Depreciation!F$677","v":0},{"$f":" Inp_Depreciation!G$677","v":0},{"$f":" Inp_Depreciation!H$677","v":0},{"$f":" Inp_Depreciation!I$677","v":"GBP m"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$678","v":"Network capex add - 01 Apr 00 - price base 2016 - NSI"},{"$f":" Inp_Depreciation!F$678","v":0},{"$f":" Inp_Depreciation!G$678","v":0},{"$f":" Inp_Depreciation!H$678","v":0},{"$f":" Inp_Depreciation!I$678","v":"GBP m"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$679","v":"Network capex add - 01 Apr 01 - price base 2016 - NSI"},{"$f":" Inp_Depreciation!F$679","v":0},{"$f":" Inp_Depreciation!G$679","v":0},{"$f":" Inp_Depreciation!H$679","v":0},{"$f":" Inp_Depreciation!I$679","v":"GBP m"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$680","v":"Network capex add - 01 Apr 02 - price base 2016 - NSI"},{"$f":" Inp_Depreciation!F$680","v":0},{"$f":" Inp_Depreciation!G$680","v":0},{"$f":" Inp_Depreciation!H$680","v":0},{"$f":" Inp_Depreciation!I$680","v":"GBP m"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$681","v":"Network capex add - 01 Apr 03 - price base 2016 - NSI"},{"$f":" Inp_Depreciation!F$681","v":0},{"$f":" Inp_Depreciation!G$681","v":0},{"$f":" Inp_Depreciation!H$681","v":0},{"$f":" Inp_Depreciation!I$681","v":"GBP m"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$682","v":"Network capex add - 01 Apr 04 - price base 2016 - NSI"},{"$f":" Inp_Depreciation!F$682","v":0},{"$f":" Inp_Depreciation!G$682","v":0},{"$f":" Inp_Depreciation!H$682","v":0},{"$f":" Inp_Depreciation!I$682","v":"GBP m"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$683","v":"Network capex add - 01 Apr 05 - price base 2016 - NSI"},{"$f":" Inp_Depreciation!F$683","v":0},{"$f":" Inp_Depreciation!G$683","v":0},{"$f":" Inp_Depreciation!H$683","v":0},{"$f":" Inp_Depreciation!I$683","v":"GBP m"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$684","v":"Network capex add - 01 Apr 06 - price base 2016 - NSI"},{"$f":" Inp_Depreciation!F$684","v":0},{"$f":" Inp_Depreciation!G$684","v":0},{"$f":" Inp_Depreciation!H$684","v":0},{"$f":" Inp_Depreciation!I$684","v":"GBP m"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$685","v":"Network capex add - 01 Apr 07 - price base 2016 - NSI"},{"$f":" Inp_Depreciation!F$685","v":0},{"$f":" Inp_Depreciation!G$685","v":0},{"$f":" Inp_Depreciation!H$685","v":0},{"$f":" Inp_Depreciation!I$685","v":"GBP m"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$686","v":"Network capex add - 01 Apr 08 - price base 2016 - NSI"},{"$f":" Inp_Depreciation!F$686","v":0},{"$f":" Inp_Depreciation!G$686","v":0},{"$f":" Inp_Depreciation!H$686","v":0},{"$f":" Inp_Depreciation!I$686","v":"GBP m"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$687","v":"Network capex add - 01 Apr 09 - price base 2016 - NSI"},{"$f":" Inp_Depreciation!F$687","v":0},{"$f":" Inp_Depreciation!G$687","v":0},{"$f":" Inp_Depreciation!H$687","v":0},{"$f":" Inp_Depreciation!I$687","v":"GBP m"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$688","v":"Network capex add - 01 Apr 10 - price base 2016 - NSI"},{"$f":" Inp_Depreciation!F$688","v":0},{"$f":" Inp_Depreciation!G$688","v":0},{"$f":" Inp_Depreciation!H$688","v":0},{"$f":" Inp_Depreciation!I$688","v":"GBP m"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$689","v":"Network capex add - 01 Apr 11 - price base 2016 - NSI"},{"$f":" Inp_Depreciation!F$689","v":0},{"$f":" Inp_Depreciation!G$689","v":0},{"$f":" Inp_Depreciation!H$689","v":0},{"$f":" Inp_Depreciation!I$689","v":"GBP m"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$690","v":"Network capex add - 01 Oct 12 - price base 2016 - NSI"},{"$f":" Inp_Depreciation!F$690","v":0},{"$f":" Inp_Depreciation!G$690","v":0},{"$f":" Inp_Depreciation!H$690","v":0},{"$f":" Inp_Depreciation!I$690","v":"GBP m"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$691","v":"Network capex add - 01 Oct 13 - price base 2016 - NSI"},{"$f":" Inp_Depreciation!F$691","v":0},{"$f":" Inp_Depreciation!G$691","v":0},{"$f":" Inp_Depreciation!H$691","v":0},{"$f":" Inp_Depreciation!I$691","v":"GBP m"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$692","v":"Network capex add - 01 Oct 14 - price base 2016 - NSI"},{"$f":" Inp_Depreciation!F$692","v":0},{"$f":" Inp_Depreciation!G$692","v":0},{"$f":" Inp_Depreciation!H$692","v":0},{"$f":" Inp_Depreciation!I$692","v":"GBP m"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$693","v":"Network capex add - 01 Oct 15 - price base 2016 - NSI"},{"$f":" Inp_Depreciation!F$693","v":0},{"$f":" Inp_Depreciation!G$693","v":0},{"$f":" Inp_Depreciation!H$693","v":0},{"$f":" Inp_Depreciation!I$693","v":"GBP m"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$694","v":"Network capex add - 01 Oct 16 - price base 2016 - NSI"},{"$f":" Inp_Depreciation!F$694","v":0},{"$f":" Inp_Depreciation!G$694","v":0},{"$f":" Inp_Depreciation!H$694","v":0},{"$f":" Inp_Depreciation!I$694","v":"GBP m"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$695","v":"Network capex add - 01 Oct 17 - price base 2016 - NSI"},{"$f":" Inp_Depreciation!F$695","v":0},{"$f":" Inp_Depreciation!G$695","v":0},{"$f":" Inp_Depreciation!H$695","v":0},{"$f":" Inp_Depreciation!I$695","v":"GBP m"}]
[]
[null,null,null,null,{"$f":" Inp_Depreciation!E$810","v":"Network capex add - 01 Apr 93 - depreciation inp - NSI"},{"$f":" Inp_Depreciation!F$810","v":0},{"$f":" Inp_Depreciation!G$810","v":0},{"$f":" Inp_Depreciation!H$810","v":0},{"$f":" Inp_Depreciation!I$810","v":"GBP m"},{"$f":" Inp_Depreciation!J$810","v":"[Entitlement Model 28.11.16.xlsx]NSI D.'!$B$14"},{"$f":" Inp_Depreciation!K$810","v":0},{"$f":" Inp_Depreciation!L$810","v":0},{"$f":" Inp_Depreciation!M$810","v":0},{"$f":" Inp_Depreciation!N$810","v":0},{"$f":" Inp_Depreciation!O$810","v":0},{"$f":" Inp_Depreciation!P$810","v":0},{"$f":" Inp_Depreciation!Q$810","v":0},{"$f":" Inp_Depreciation!R$810","v":0},{"$f":" Inp_Depreciation!S$810","v":0},{"$f":" Inp_Depreciation!T$810","v":0},{"$f":" Inp_Depreciation!U$810","v":0},{"$f":" Inp_Depreciation!V$810","v":0},{"$f":" Inp_Depreciation!W$810","v":0},{"$f":" Inp_Depreciation!X$810","v":0},{"$f":" Inp_Depreciation!Y$810","v":0},{"$f":" Inp_Depreciation!Z$810","v":0},{"$f":" Inp_Depreciation!AA$810","v":0},{"$f":" Inp_Depreciation!AB$810","v":0},{"$f":" Inp_Depreciation!AC$810","v":0},{"$f":" Inp_Depreciation!AD$810","v":0},{"$f":" Inp_Depreciation!AE$810","v":0},{"$f":" Inp_Depreciation!AF$810","v":0},{"$f":" Inp_Depreciation!AG$810","v":0},{"$f":" Inp_Depreciation!AH$810","v":0},{"$f":" Inp_Depreciation!AI$810","v":0},{"$f":" Inp_Depreciation!AJ$810","v":0},{"$f":" Inp_Depreciation!AK$810","v":0},{"$f":" Inp_Depreciation!AL$810","v":0},{"$f":" Inp_Depreciation!AM$810","v":0},{"$f":" Inp_Depreciation!AN$810","v":0},{"$f":" Inp_Depreciation!AO$810","v":0},{"$f":" Inp_Depreciation!AP$810","v":0},{"$f":" Inp_Depreciation!AQ$810","v":0},{"$f":" Inp_Depreciation!AR$810","v":0},{"$f":" Inp_Depreciation!AS$810","v":0},{"$f":" Inp_Depreciation!AT$810","v":0},{"$f":" Inp_Depreciation!AU$810","v":0},{"$f":" Inp_Depreciation!AV$810","v":0},{"$f":" Inp_Depreciation!AW$810","v":0},{"$f":" Inp_Depreciation!AX$810","v":0},{"$f":" Inp_Depreciation!AY$810","v":0},{"$f":" Inp_Depreciation!AZ$810","v":0},{"$f":" Inp_Depreciation!BA$810","v":0},{"$f":" Inp_Depreciation!BB$810","v":0},{"$f":" Inp_Depreciation!BC$810","v":0},{"$f":" Inp_Depreciation!BD$810","v":0},{"$f":" Inp_Depreciation!BE$810","v":0},{"$f":" Inp_Depreciation!BF$810","v":0},{"$f":" Inp_Depreciation!BG$810","v":0},{"$f":" Inp_Depreciation!BH$810","v":0},{"$f":" Inp_Depreciation!BI$810","v":0},{"$f":" Inp_Depreciation!BJ$810","v":0},{"$f":" Inp_Depreciation!BK$810","v":0},{"$f":" Inp_Depreciation!BL$810","v":0},{"$f":" Inp_Depreciation!BM$810","v":0},{"$f":" Inp_Depreciation!BN$810","v":0},{"$f":" Inp_Depreciation!BO$810","v":0},{"$f":" Inp_Depreciation!BP$810","v":0},{"$f":" Inp_Depreciation!BQ$810","v":0},{"$f":" Inp_Depreciation!BR$810","v":0},{"$f":" Inp_Depreciation!BS$810","v":0},{"$f":" Inp_Depreciation!BT$810","v":0},{"$f":" Inp_Depreciation!BU$810","v":0},{"$f":" Inp_Depreciation!BV$810","v":0},{"$f":" Inp_Depreciation!BW$810","v":0},{"$f":" Inp_Depreciation!BX$810","v":0},{"$f":" Inp_Depreciation!BY$810","v":0},{"$f":" Inp_Depreciation!BZ$810","v":0},{"$f":" Inp_Depreciation!CA$810","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$811","v":"Network capex add - 01 Apr 94 - depreciation inp - NSI"},{"$f":" Inp_Depreciation!F$811","v":0},{"$f":" Inp_Depreciation!G$811","v":0},{"$f":" Inp_Depreciation!H$811","v":0},{"$f":" Inp_Depreciation!I$811","v":"GBP m"},{"$f":" Inp_Depreciation!J$811","v":0},{"$f":" Inp_Depreciation!K$811","v":0},{"$f":" Inp_Depreciation!L$811","v":0},{"$f":" Inp_Depreciation!M$811","v":0},{"$f":" Inp_Depreciation!N$811","v":0},{"$f":" Inp_Depreciation!O$811","v":0},{"$f":" Inp_Depreciation!P$811","v":0},{"$f":" Inp_Depreciation!Q$811","v":0},{"$f":" Inp_Depreciation!R$811","v":0},{"$f":" Inp_Depreciation!S$811","v":0},{"$f":" Inp_Depreciation!T$811","v":0},{"$f":" Inp_Depreciation!U$811","v":0},{"$f":" Inp_Depreciation!V$811","v":0},{"$f":" Inp_Depreciation!W$811","v":0},{"$f":" Inp_Depreciation!X$811","v":0},{"$f":" Inp_Depreciation!Y$811","v":0},{"$f":" Inp_Depreciation!Z$811","v":0},{"$f":" Inp_Depreciation!AA$811","v":0},{"$f":" Inp_Depreciation!AB$811","v":0},{"$f":" Inp_Depreciation!AC$811","v":0},{"$f":" Inp_Depreciation!AD$811","v":0},{"$f":" Inp_Depreciation!AE$811","v":0},{"$f":" Inp_Depreciation!AF$811","v":0},{"$f":" Inp_Depreciation!AG$811","v":0},{"$f":" Inp_Depreciation!AH$811","v":0},{"$f":" Inp_Depreciation!AI$811","v":0},{"$f":" Inp_Depreciation!AJ$811","v":0},{"$f":" Inp_Depreciation!AK$811","v":0},{"$f":" Inp_Depreciation!AL$811","v":0},{"$f":" Inp_Depreciation!AM$811","v":0},{"$f":" Inp_Depreciation!AN$811","v":0},{"$f":" Inp_Depreciation!AO$811","v":0},{"$f":" Inp_Depreciation!AP$811","v":0},{"$f":" Inp_Depreciation!AQ$811","v":0},{"$f":" Inp_Depreciation!AR$811","v":0},{"$f":" Inp_Depreciation!AS$811","v":0},{"$f":" Inp_Depreciation!AT$811","v":0},{"$f":" Inp_Depreciation!AU$811","v":0},{"$f":" Inp_Depreciation!AV$811","v":0},{"$f":" Inp_Depreciation!AW$811","v":0},{"$f":" Inp_Depreciation!AX$811","v":0},{"$f":" Inp_Depreciation!AY$811","v":0},{"$f":" Inp_Depreciation!AZ$811","v":0},{"$f":" Inp_Depreciation!BA$811","v":0},{"$f":" Inp_Depreciation!BB$811","v":0},{"$f":" Inp_Depreciation!BC$811","v":0},{"$f":" Inp_Depreciation!BD$811","v":0},{"$f":" Inp_Depreciation!BE$811","v":0},{"$f":" Inp_Depreciation!BF$811","v":0},{"$f":" Inp_Depreciation!BG$811","v":0},{"$f":" Inp_Depreciation!BH$811","v":0},{"$f":" Inp_Depreciation!BI$811","v":0},{"$f":" Inp_Depreciation!BJ$811","v":0},{"$f":" Inp_Depreciation!BK$811","v":0},{"$f":" Inp_Depreciation!BL$811","v":0},{"$f":" Inp_Depreciation!BM$811","v":0},{"$f":" Inp_Depreciation!BN$811","v":0},{"$f":" Inp_Depreciation!BO$811","v":0},{"$f":" Inp_Depreciation!BP$811","v":0},{"$f":" Inp_Depreciation!BQ$811","v":0},{"$f":" Inp_Depreciation!BR$811","v":0},{"$f":" Inp_Depreciation!BS$811","v":0},{"$f":" Inp_Depreciation!BT$811","v":0},{"$f":" Inp_Depreciation!BU$811","v":0},{"$f":" Inp_Depreciation!BV$811","v":0},{"$f":" Inp_Depreciation!BW$811","v":0},{"$f":" Inp_Depreciation!BX$811","v":0},{"$f":" Inp_Depreciation!BY$811","v":0},{"$f":" Inp_Depreciation!BZ$811","v":0},{"$f":" Inp_Depreciation!CA$811","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$812","v":"Network capex add - 01 Apr 95 - depreciation inp - NSI"},{"$f":" Inp_Depreciation!F$812","v":0},{"$f":" Inp_Depreciation!G$812","v":0},{"$f":" Inp_Depreciation!H$812","v":0},{"$f":" Inp_Depreciation!I$812","v":"GBP m"},{"$f":" Inp_Depreciation!J$812","v":0},{"$f":" Inp_Depreciation!K$812","v":2.5979776247848481},{"$f":" Inp_Depreciation!L$812","v":0},{"$f":" Inp_Depreciation!M$812","v":0},{"$f":" Inp_Depreciation!N$812","v":0},{"$f":" Inp_Depreciation!O$812","v":7.7939328743545547E-2},{"$f":" Inp_Depreciation!P$812","v":7.7939328743545547E-2},{"$f":" Inp_Depreciation!Q$812","v":7.7939328743545547E-2},{"$f":" Inp_Depreciation!R$812","v":7.7939328743545547E-2},{"$f":" Inp_Depreciation!S$812","v":7.7939328743545547E-2},{"$f":" Inp_Depreciation!T$812","v":7.7939328743545547E-2},{"$f":" Inp_Depreciation!U$812","v":7.7939328743545547E-2},{"$f":" Inp_Depreciation!V$812","v":7.7939328743545547E-2},{"$f":" Inp_Depreciation!W$812","v":7.7939328743545547E-2},{"$f":" Inp_Depreciation!X$812","v":7.7939328743545547E-2},{"$f":" Inp_Depreciation!Y$812","v":7.7939328743545547E-2},{"$f":" Inp_Depreciation!Z$812","v":7.7939328743545547E-2},{"$f":" Inp_Depreciation!AA$812","v":7.7939328743545547E-2},{"$f":" Inp_Depreciation!AB$812","v":7.7939328743545547E-2},{"$f":" Inp_Depreciation!AC$812","v":7.7939328743545547E-2},{"$f":" Inp_Depreciation!AD$812","v":7.7939328743545547E-2},{"$f":" Inp_Depreciation!AE$812","v":7.7939328743545547E-2},{"$f":" Inp_Depreciation!AF$812","v":7.7939328743545547E-2},{"$f":" Inp_Depreciation!AG$812","v":7.7939328743545547E-2},{"$f":" Inp_Depreciation!AH$812","v":7.7939328743545547E-2},{"$f":" Inp_Depreciation!AI$812","v":5.1959552495697031E-2},{"$f":" Inp_Depreciation!AJ$812","v":5.1959552495697031E-2},{"$f":" Inp_Depreciation!AK$812","v":5.1959552495697031E-2},{"$f":" Inp_Depreciation!AL$812","v":5.1959552495697031E-2},{"$f":" Inp_Depreciation!AM$812","v":5.1959552495697031E-2},{"$f":" Inp_Depreciation!AN$812","v":5.1959552495697031E-2},{"$f":" Inp_Depreciation!AO$812","v":5.1959552495697031E-2},{"$f":" Inp_Depreciation!AP$812","v":5.1959552495697031E-2},{"$f":" Inp_Depreciation!AQ$812","v":5.1959552495697031E-2},{"$f":" Inp_Depreciation!AR$812","v":5.1959552495697031E-2},{"$f":" Inp_Depreciation!AS$812","v":5.1959552495697031E-2},{"$f":" Inp_Depreciation!AT$812","v":5.1959552495697031E-2},{"$f":" Inp_Depreciation!AU$812","v":5.1959552495697031E-2},{"$f":" Inp_Depreciation!AV$812","v":5.1959552495697031E-2},{"$f":" Inp_Depreciation!AW$812","v":5.1959552495697031E-2},{"$f":" Inp_Depreciation!AX$812","v":5.1959552495697031E-2},{"$f":" Inp_Depreciation!AY$812","v":5.1959552495697031E-2},{"$f":" Inp_Depreciation!AZ$812","v":5.1959552495697031E-2},{"$f":" Inp_Depreciation!BA$812","v":5.1959552495697031E-2},{"$f":" Inp_Depreciation!BB$812","v":5.1959552495695588E-2},{"$f":" Inp_Depreciation!BC$812","v":0},{"$f":" Inp_Depreciation!BD$812","v":0},{"$f":" Inp_Depreciation!BE$812","v":0},{"$f":" Inp_Depreciation!BF$812","v":0},{"$f":" Inp_Depreciation!BG$812","v":0},{"$f":" Inp_Depreciation!BH$812","v":0},{"$f":" Inp_Depreciation!BI$812","v":0},{"$f":" Inp_Depreciation!BJ$812","v":0},{"$f":" Inp_Depreciation!BK$812","v":0},{"$f":" Inp_Depreciation!BL$812","v":0},{"$f":" Inp_Depreciation!BM$812","v":0},{"$f":" Inp_Depreciation!BN$812","v":0},{"$f":" Inp_Depreciation!BO$812","v":0},{"$f":" Inp_Depreciation!BP$812","v":0},{"$f":" Inp_Depreciation!BQ$812","v":0},{"$f":" Inp_Depreciation!BR$812","v":0},{"$f":" Inp_Depreciation!BS$812","v":0},{"$f":" Inp_Depreciation!BT$812","v":0},{"$f":" Inp_Depreciation!BU$812","v":0},{"$f":" Inp_Depreciation!BV$812","v":0},{"$f":" Inp_Depreciation!BW$812","v":0},{"$f":" Inp_Depreciation!BX$812","v":0},{"$f":" Inp_Depreciation!BY$812","v":0},{"$f":" Inp_Depreciation!BZ$812","v":0},{"$f":" Inp_Depreciation!CA$812","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$813","v":"Network capex add - 01 Apr 96 - depreciation inp - NSI"},{"$f":" Inp_Depreciation!F$813","v":0},{"$f":" Inp_Depreciation!G$813","v":0},{"$f":" Inp_Depreciation!H$813","v":0},{"$f":" Inp_Depreciation!I$813","v":"GBP m"},{"$f":" Inp_Depreciation!J$813","v":0},{"$f":" Inp_Depreciation!K$813","v":0},{"$f":" Inp_Depreciation!L$813","v":0},{"$f":" Inp_Depreciation!M$813","v":0},{"$f":" Inp_Depreciation!N$813","v":0},{"$f":" Inp_Depreciation!O$813","v":0},{"$f":" Inp_Depreciation!P$813","v":0},{"$f":" Inp_Depreciation!Q$813","v":0},{"$f":" Inp_Depreciation!R$813","v":0},{"$f":" Inp_Depreciation!S$813","v":0},{"$f":" Inp_Depreciation!T$813","v":0},{"$f":" Inp_Depreciation!U$813","v":0},{"$f":" Inp_Depreciation!V$813","v":0},{"$f":" Inp_Depreciation!W$813","v":0},{"$f":" Inp_Depreciation!X$813","v":0},{"$f":" Inp_Depreciation!Y$813","v":0},{"$f":" Inp_Depreciation!Z$813","v":0},{"$f":" Inp_Depreciation!AA$813","v":0},{"$f":" Inp_Depreciation!AB$813","v":0},{"$f":" Inp_Depreciation!AC$813","v":0},{"$f":" Inp_Depreciation!AD$813","v":0},{"$f":" Inp_Depreciation!AE$813","v":0},{"$f":" Inp_Depreciation!AF$813","v":0},{"$f":" Inp_Depreciation!AG$813","v":0},{"$f":" Inp_Depreciation!AH$813","v":0},{"$f":" Inp_Depreciation!AI$813","v":0},{"$f":" Inp_Depreciation!AJ$813","v":0},{"$f":" Inp_Depreciation!AK$813","v":0},{"$f":" Inp_Depreciation!AL$813","v":0},{"$f":" Inp_Depreciation!AM$813","v":0},{"$f":" Inp_Depreciation!AN$813","v":0},{"$f":" Inp_Depreciation!AO$813","v":0},{"$f":" Inp_Depreciation!AP$813","v":0},{"$f":" Inp_Depreciation!AQ$813","v":0},{"$f":" Inp_Depreciation!AR$813","v":0},{"$f":" Inp_Depreciation!AS$813","v":0},{"$f":" Inp_Depreciation!AT$813","v":0},{"$f":" Inp_Depreciation!AU$813","v":0},{"$f":" Inp_Depreciation!AV$813","v":0},{"$f":" Inp_Depreciation!AW$813","v":0},{"$f":" Inp_Depreciation!AX$813","v":0},{"$f":" Inp_Depreciation!AY$813","v":0},{"$f":" Inp_Depreciation!AZ$813","v":0},{"$f":" Inp_Depreciation!BA$813","v":0},{"$f":" Inp_Depreciation!BB$813","v":0},{"$f":" Inp_Depreciation!BC$813","v":0},{"$f":" Inp_Depreciation!BD$813","v":0},{"$f":" Inp_Depreciation!BE$813","v":0},{"$f":" Inp_Depreciation!BF$813","v":0},{"$f":" Inp_Depreciation!BG$813","v":0},{"$f":" Inp_Depreciation!BH$813","v":0},{"$f":" Inp_Depreciation!BI$813","v":0},{"$f":" Inp_Depreciation!BJ$813","v":0},{"$f":" Inp_Depreciation!BK$813","v":0},{"$f":" Inp_Depreciation!BL$813","v":0},{"$f":" Inp_Depreciation!BM$813","v":0},{"$f":" Inp_Depreciation!BN$813","v":0},{"$f":" Inp_Depreciation!BO$813","v":0},{"$f":" Inp_Depreciation!BP$813","v":0},{"$f":" Inp_Depreciation!BQ$813","v":0},{"$f":" Inp_Depreciation!BR$813","v":0},{"$f":" Inp_Depreciation!BS$813","v":0},{"$f":" Inp_Depreciation!BT$813","v":0},{"$f":" Inp_Depreciation!BU$813","v":0},{"$f":" Inp_Depreciation!BV$813","v":0},{"$f":" Inp_Depreciation!BW$813","v":0},{"$f":" Inp_Depreciation!BX$813","v":0},{"$f":" Inp_Depreciation!BY$813","v":0},{"$f":" Inp_Depreciation!BZ$813","v":0},{"$f":" Inp_Depreciation!CA$813","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$814","v":"Network capex add - 01 Apr 97 - depreciation inp - NSI"},{"$f":" Inp_Depreciation!F$814","v":0},{"$f":" Inp_Depreciation!G$814","v":0},{"$f":" Inp_Depreciation!H$814","v":0},{"$f":" Inp_Depreciation!I$814","v":"GBP m"},{"$f":" Inp_Depreciation!J$814","v":0},{"$f":" Inp_Depreciation!K$814","v":0},{"$f":" Inp_Depreciation!L$814","v":0},{"$f":" Inp_Depreciation!M$814","v":0},{"$f":" Inp_Depreciation!N$814","v":0},{"$f":" Inp_Depreciation!O$814","v":0},{"$f":" Inp_Depreciation!P$814","v":0},{"$f":" Inp_Depreciation!Q$814","v":0},{"$f":" Inp_Depreciation!R$814","v":0},{"$f":" Inp_Depreciation!S$814","v":0},{"$f":" Inp_Depreciation!T$814","v":0},{"$f":" Inp_Depreciation!U$814","v":0},{"$f":" Inp_Depreciation!V$814","v":0},{"$f":" Inp_Depreciation!W$814","v":0},{"$f":" Inp_Depreciation!X$814","v":0},{"$f":" Inp_Depreciation!Y$814","v":0},{"$f":" Inp_Depreciation!Z$814","v":0},{"$f":" Inp_Depreciation!AA$814","v":0},{"$f":" Inp_Depreciation!AB$814","v":0},{"$f":" Inp_Depreciation!AC$814","v":0},{"$f":" Inp_Depreciation!AD$814","v":0},{"$f":" Inp_Depreciation!AE$814","v":0},{"$f":" Inp_Depreciation!AF$814","v":0},{"$f":" Inp_Depreciation!AG$814","v":0},{"$f":" Inp_Depreciation!AH$814","v":0},{"$f":" Inp_Depreciation!AI$814","v":0},{"$f":" Inp_Depreciation!AJ$814","v":0},{"$f":" Inp_Depreciation!AK$814","v":0},{"$f":" Inp_Depreciation!AL$814","v":0},{"$f":" Inp_Depreciation!AM$814","v":0},{"$f":" Inp_Depreciation!AN$814","v":0},{"$f":" Inp_Depreciation!AO$814","v":0},{"$f":" Inp_Depreciation!AP$814","v":0},{"$f":" Inp_Depreciation!AQ$814","v":0},{"$f":" Inp_Depreciation!AR$814","v":0},{"$f":" Inp_Depreciation!AS$814","v":0},{"$f":" Inp_Depreciation!AT$814","v":0},{"$f":" Inp_Depreciation!AU$814","v":0},{"$f":" Inp_Depreciation!AV$814","v":0},{"$f":" Inp_Depreciation!AW$814","v":0},{"$f":" Inp_Depreciation!AX$814","v":0},{"$f":" Inp_Depreciation!AY$814","v":0},{"$f":" Inp_Depreciation!AZ$814","v":0},{"$f":" Inp_Depreciation!BA$814","v":0},{"$f":" Inp_Depreciation!BB$814","v":0},{"$f":" Inp_Depreciation!BC$814","v":0},{"$f":" Inp_Depreciation!BD$814","v":0},{"$f":" Inp_Depreciation!BE$814","v":0},{"$f":" Inp_Depreciation!BF$814","v":0},{"$f":" Inp_Depreciation!BG$814","v":0},{"$f":" Inp_Depreciation!BH$814","v":0},{"$f":" Inp_Depreciation!BI$814","v":0},{"$f":" Inp_Depreciation!BJ$814","v":0},{"$f":" Inp_Depreciation!BK$814","v":0},{"$f":" Inp_Depreciation!BL$814","v":0},{"$f":" Inp_Depreciation!BM$814","v":0},{"$f":" Inp_Depreciation!BN$814","v":0},{"$f":" Inp_Depreciation!BO$814","v":0},{"$f":" Inp_Depreciation!BP$814","v":0},{"$f":" Inp_Depreciation!BQ$814","v":0},{"$f":" Inp_Depreciation!BR$814","v":0},{"$f":" Inp_Depreciation!BS$814","v":0},{"$f":" Inp_Depreciation!BT$814","v":0},{"$f":" Inp_Depreciation!BU$814","v":0},{"$f":" Inp_Depreciation!BV$814","v":0},{"$f":" Inp_Depreciation!BW$814","v":0},{"$f":" Inp_Depreciation!BX$814","v":0},{"$f":" Inp_Depreciation!BY$814","v":0},{"$f":" Inp_Depreciation!BZ$814","v":0},{"$f":" Inp_Depreciation!CA$814","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$815","v":"Network capex add - 01 Apr 98 - depreciation inp - NSI"},{"$f":" Inp_Depreciation!F$815","v":0},{"$f":" Inp_Depreciation!G$815","v":0},{"$f":" Inp_Depreciation!H$815","v":0},{"$f":" Inp_Depreciation!I$815","v":"GBP m"},{"$f":" Inp_Depreciation!J$815","v":0},{"$f":" Inp_Depreciation!K$815","v":0},{"$f":" Inp_Depreciation!L$815","v":0},{"$f":" Inp_Depreciation!M$815","v":0},{"$f":" Inp_Depreciation!N$815","v":0},{"$f":" Inp_Depreciation!O$815","v":0},{"$f":" Inp_Depreciation!P$815","v":0},{"$f":" Inp_Depreciation!Q$815","v":0},{"$f":" Inp_Depreciation!R$815","v":0},{"$f":" Inp_Depreciation!S$815","v":0},{"$f":" Inp_Depreciation!T$815","v":0},{"$f":" Inp_Depreciation!U$815","v":0},{"$f":" Inp_Depreciation!V$815","v":0},{"$f":" Inp_Depreciation!W$815","v":0},{"$f":" Inp_Depreciation!X$815","v":0},{"$f":" Inp_Depreciation!Y$815","v":0},{"$f":" Inp_Depreciation!Z$815","v":0},{"$f":" Inp_Depreciation!AA$815","v":0},{"$f":" Inp_Depreciation!AB$815","v":0},{"$f":" Inp_Depreciation!AC$815","v":0},{"$f":" Inp_Depreciation!AD$815","v":0},{"$f":" Inp_Depreciation!AE$815","v":0},{"$f":" Inp_Depreciation!AF$815","v":0},{"$f":" Inp_Depreciation!AG$815","v":0},{"$f":" Inp_Depreciation!AH$815","v":0},{"$f":" Inp_Depreciation!AI$815","v":0},{"$f":" Inp_Depreciation!AJ$815","v":0},{"$f":" Inp_Depreciation!AK$815","v":0},{"$f":" Inp_Depreciation!AL$815","v":0},{"$f":" Inp_Depreciation!AM$815","v":0},{"$f":" Inp_Depreciation!AN$815","v":0},{"$f":" Inp_Depreciation!AO$815","v":0},{"$f":" Inp_Depreciation!AP$815","v":0},{"$f":" Inp_Depreciation!AQ$815","v":0},{"$f":" Inp_Depreciation!AR$815","v":0},{"$f":" Inp_Depreciation!AS$815","v":0},{"$f":" Inp_Depreciation!AT$815","v":0},{"$f":" Inp_Depreciation!AU$815","v":0},{"$f":" Inp_Depreciation!AV$815","v":0},{"$f":" Inp_Depreciation!AW$815","v":0},{"$f":" Inp_Depreciation!AX$815","v":0},{"$f":" Inp_Depreciation!AY$815","v":0},{"$f":" Inp_Depreciation!AZ$815","v":0},{"$f":" Inp_Depreciation!BA$815","v":0},{"$f":" Inp_Depreciation!BB$815","v":0},{"$f":" Inp_Depreciation!BC$815","v":0},{"$f":" Inp_Depreciation!BD$815","v":0},{"$f":" Inp_Depreciation!BE$815","v":0},{"$f":" Inp_Depreciation!BF$815","v":0},{"$f":" Inp_Depreciation!BG$815","v":0},{"$f":" Inp_Depreciation!BH$815","v":0},{"$f":" Inp_Depreciation!BI$815","v":0},{"$f":" Inp_Depreciation!BJ$815","v":0},{"$f":" Inp_Depreciation!BK$815","v":0},{"$f":" Inp_Depreciation!BL$815","v":0},{"$f":" Inp_Depreciation!BM$815","v":0},{"$f":" Inp_Depreciation!BN$815","v":0},{"$f":" Inp_Depreciation!BO$815","v":0},{"$f":" Inp_Depreciation!BP$815","v":0},{"$f":" Inp_Depreciation!BQ$815","v":0},{"$f":" Inp_Depreciation!BR$815","v":0},{"$f":" Inp_Depreciation!BS$815","v":0},{"$f":" Inp_Depreciation!BT$815","v":0},{"$f":" Inp_Depreciation!BU$815","v":0},{"$f":" Inp_Depreciation!BV$815","v":0},{"$f":" Inp_Depreciation!BW$815","v":0},{"$f":" Inp_Depreciation!BX$815","v":0},{"$f":" Inp_Depreciation!BY$815","v":0},{"$f":" Inp_Depreciation!BZ$815","v":0},{"$f":" Inp_Depreciation!CA$815","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$816","v":"Network capex add - 01 Apr 99 - depreciation inp - NSI"},{"$f":" Inp_Depreciation!F$816","v":0},{"$f":" Inp_Depreciation!G$816","v":0},{"$f":" Inp_Depreciation!H$816","v":0},{"$f":" Inp_Depreciation!I$816","v":"GBP m"},{"$f":" Inp_Depreciation!J$816","v":0},{"$f":" Inp_Depreciation!K$816","v":0},{"$f":" Inp_Depreciation!L$816","v":0},{"$f":" Inp_Depreciation!M$816","v":0},{"$f":" Inp_Depreciation!N$816","v":0},{"$f":" Inp_Depreciation!O$816","v":0},{"$f":" Inp_Depreciation!P$816","v":0},{"$f":" Inp_Depreciation!Q$816","v":0},{"$f":" Inp_Depreciation!R$816","v":0},{"$f":" Inp_Depreciation!S$816","v":0},{"$f":" Inp_Depreciation!T$816","v":0},{"$f":" Inp_Depreciation!U$816","v":0},{"$f":" Inp_Depreciation!V$816","v":0},{"$f":" Inp_Depreciation!W$816","v":0},{"$f":" Inp_Depreciation!X$816","v":0},{"$f":" Inp_Depreciation!Y$816","v":0},{"$f":" Inp_Depreciation!Z$816","v":0},{"$f":" Inp_Depreciation!AA$816","v":0},{"$f":" Inp_Depreciation!AB$816","v":0},{"$f":" Inp_Depreciation!AC$816","v":0},{"$f":" Inp_Depreciation!AD$816","v":0},{"$f":" Inp_Depreciation!AE$816","v":0},{"$f":" Inp_Depreciation!AF$816","v":0},{"$f":" Inp_Depreciation!AG$816","v":0},{"$f":" Inp_Depreciation!AH$816","v":0},{"$f":" Inp_Depreciation!AI$816","v":0},{"$f":" Inp_Depreciation!AJ$816","v":0},{"$f":" Inp_Depreciation!AK$816","v":0},{"$f":" Inp_Depreciation!AL$816","v":0},{"$f":" Inp_Depreciation!AM$816","v":0},{"$f":" Inp_Depreciation!AN$816","v":0},{"$f":" Inp_Depreciation!AO$816","v":0},{"$f":" Inp_Depreciation!AP$816","v":0},{"$f":" Inp_Depreciation!AQ$816","v":0},{"$f":" Inp_Depreciation!AR$816","v":0},{"$f":" Inp_Depreciation!AS$816","v":0},{"$f":" Inp_Depreciation!AT$816","v":0},{"$f":" Inp_Depreciation!AU$816","v":0},{"$f":" Inp_Depreciation!AV$816","v":0},{"$f":" Inp_Depreciation!AW$816","v":0},{"$f":" Inp_Depreciation!AX$816","v":0},{"$f":" Inp_Depreciation!AY$816","v":0},{"$f":" Inp_Depreciation!AZ$816","v":0},{"$f":" Inp_Depreciation!BA$816","v":0},{"$f":" Inp_Depreciation!BB$816","v":0},{"$f":" Inp_Depreciation!BC$816","v":0},{"$f":" Inp_Depreciation!BD$816","v":0},{"$f":" Inp_Depreciation!BE$816","v":0},{"$f":" Inp_Depreciation!BF$816","v":0},{"$f":" Inp_Depreciation!BG$816","v":0},{"$f":" Inp_Depreciation!BH$816","v":0},{"$f":" Inp_Depreciation!BI$816","v":0},{"$f":" Inp_Depreciation!BJ$816","v":0},{"$f":" Inp_Depreciation!BK$816","v":0},{"$f":" Inp_Depreciation!BL$816","v":0},{"$f":" Inp_Depreciation!BM$816","v":0},{"$f":" Inp_Depreciation!BN$816","v":0},{"$f":" Inp_Depreciation!BO$816","v":0},{"$f":" Inp_Depreciation!BP$816","v":0},{"$f":" Inp_Depreciation!BQ$816","v":0},{"$f":" Inp_Depreciation!BR$816","v":0},{"$f":" Inp_Depreciation!BS$816","v":0},{"$f":" Inp_Depreciation!BT$816","v":0},{"$f":" Inp_Depreciation!BU$816","v":0},{"$f":" Inp_Depreciation!BV$816","v":0},{"$f":" Inp_Depreciation!BW$816","v":0},{"$f":" Inp_Depreciation!BX$816","v":0},{"$f":" Inp_Depreciation!BY$816","v":0},{"$f":" Inp_Depreciation!BZ$816","v":0},{"$f":" Inp_Depreciation!CA$816","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$817","v":"Network capex add - 01 Apr 00 - depreciation inp - NSI"},{"$f":" Inp_Depreciation!F$817","v":0},{"$f":" Inp_Depreciation!G$817","v":0},{"$f":" Inp_Depreciation!H$817","v":0},{"$f":" Inp_Depreciation!I$817","v":"GBP m"},{"$f":" Inp_Depreciation!J$817","v":0},{"$f":" Inp_Depreciation!K$817","v":0},{"$f":" Inp_Depreciation!L$817","v":0},{"$f":" Inp_Depreciation!M$817","v":0},{"$f":" Inp_Depreciation!N$817","v":0},{"$f":" Inp_Depreciation!O$817","v":0},{"$f":" Inp_Depreciation!P$817","v":0},{"$f":" Inp_Depreciation!Q$817","v":0},{"$f":" Inp_Depreciation!R$817","v":0},{"$f":" Inp_Depreciation!S$817","v":0},{"$f":" Inp_Depreciation!T$817","v":0},{"$f":" Inp_Depreciation!U$817","v":0},{"$f":" Inp_Depreciation!V$817","v":0},{"$f":" Inp_Depreciation!W$817","v":0},{"$f":" Inp_Depreciation!X$817","v":0},{"$f":" Inp_Depreciation!Y$817","v":0},{"$f":" Inp_Depreciation!Z$817","v":0},{"$f":" Inp_Depreciation!AA$817","v":0},{"$f":" Inp_Depreciation!AB$817","v":0},{"$f":" Inp_Depreciation!AC$817","v":0},{"$f":" Inp_Depreciation!AD$817","v":0},{"$f":" Inp_Depreciation!AE$817","v":0},{"$f":" Inp_Depreciation!AF$817","v":0},{"$f":" Inp_Depreciation!AG$817","v":0},{"$f":" Inp_Depreciation!AH$817","v":0},{"$f":" Inp_Depreciation!AI$817","v":0},{"$f":" Inp_Depreciation!AJ$817","v":0},{"$f":" Inp_Depreciation!AK$817","v":0},{"$f":" Inp_Depreciation!AL$817","v":0},{"$f":" Inp_Depreciation!AM$817","v":0},{"$f":" Inp_Depreciation!AN$817","v":0},{"$f":" Inp_Depreciation!AO$817","v":0},{"$f":" Inp_Depreciation!AP$817","v":0},{"$f":" Inp_Depreciation!AQ$817","v":0},{"$f":" Inp_Depreciation!AR$817","v":0},{"$f":" Inp_Depreciation!AS$817","v":0},{"$f":" Inp_Depreciation!AT$817","v":0},{"$f":" Inp_Depreciation!AU$817","v":0},{"$f":" Inp_Depreciation!AV$817","v":0},{"$f":" Inp_Depreciation!AW$817","v":0},{"$f":" Inp_Depreciation!AX$817","v":0},{"$f":" Inp_Depreciation!AY$817","v":0},{"$f":" Inp_Depreciation!AZ$817","v":0},{"$f":" Inp_Depreciation!BA$817","v":0},{"$f":" Inp_Depreciation!BB$817","v":0},{"$f":" Inp_Depreciation!BC$817","v":0},{"$f":" Inp_Depreciation!BD$817","v":0},{"$f":" Inp_Depreciation!BE$817","v":0},{"$f":" Inp_Depreciation!BF$817","v":0},{"$f":" Inp_Depreciation!BG$817","v":0},{"$f":" Inp_Depreciation!BH$817","v":0},{"$f":" Inp_Depreciation!BI$817","v":0},{"$f":" Inp_Depreciation!BJ$817","v":0},{"$f":" Inp_Depreciation!BK$817","v":0},{"$f":" Inp_Depreciation!BL$817","v":0},{"$f":" Inp_Depreciation!BM$817","v":0},{"$f":" Inp_Depreciation!BN$817","v":0},{"$f":" Inp_Depreciation!BO$817","v":0},{"$f":" Inp_Depreciation!BP$817","v":0},{"$f":" Inp_Depreciation!BQ$817","v":0},{"$f":" Inp_Depreciation!BR$817","v":0},{"$f":" Inp_Depreciation!BS$817","v":0},{"$f":" Inp_Depreciation!BT$817","v":0},{"$f":" Inp_Depreciation!BU$817","v":0},{"$f":" Inp_Depreciation!BV$817","v":0},{"$f":" Inp_Depreciation!BW$817","v":0},{"$f":" Inp_Depreciation!BX$817","v":0},{"$f":" Inp_Depreciation!BY$817","v":0},{"$f":" Inp_Depreciation!BZ$817","v":0},{"$f":" Inp_Depreciation!CA$817","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$818","v":"Network capex add - 01 Apr 01 - depreciation inp - NSI"},{"$f":" Inp_Depreciation!F$818","v":0},{"$f":" Inp_Depreciation!G$818","v":0},{"$f":" Inp_Depreciation!H$818","v":0},{"$f":" Inp_Depreciation!I$818","v":"GBP m"},{"$f":" Inp_Depreciation!J$818","v":0},{"$f":" Inp_Depreciation!K$818","v":0},{"$f":" Inp_Depreciation!L$818","v":0},{"$f":" Inp_Depreciation!M$818","v":0},{"$f":" Inp_Depreciation!N$818","v":0},{"$f":" Inp_Depreciation!O$818","v":0},{"$f":" Inp_Depreciation!P$818","v":0},{"$f":" Inp_Depreciation!Q$818","v":0},{"$f":" Inp_Depreciation!R$818","v":0},{"$f":" Inp_Depreciation!S$818","v":0},{"$f":" Inp_Depreciation!T$818","v":0},{"$f":" Inp_Depreciation!U$818","v":0},{"$f":" Inp_Depreciation!V$818","v":0},{"$f":" Inp_Depreciation!W$818","v":0},{"$f":" Inp_Depreciation!X$818","v":0},{"$f":" Inp_Depreciation!Y$818","v":0},{"$f":" Inp_Depreciation!Z$818","v":0},{"$f":" Inp_Depreciation!AA$818","v":0},{"$f":" Inp_Depreciation!AB$818","v":0},{"$f":" Inp_Depreciation!AC$818","v":0},{"$f":" Inp_Depreciation!AD$818","v":0},{"$f":" Inp_Depreciation!AE$818","v":0},{"$f":" Inp_Depreciation!AF$818","v":0},{"$f":" Inp_Depreciation!AG$818","v":0},{"$f":" Inp_Depreciation!AH$818","v":0},{"$f":" Inp_Depreciation!AI$818","v":0},{"$f":" Inp_Depreciation!AJ$818","v":0},{"$f":" Inp_Depreciation!AK$818","v":0},{"$f":" Inp_Depreciation!AL$818","v":0},{"$f":" Inp_Depreciation!AM$818","v":0},{"$f":" Inp_Depreciation!AN$818","v":0},{"$f":" Inp_Depreciation!AO$818","v":0},{"$f":" Inp_Depreciation!AP$818","v":0},{"$f":" Inp_Depreciation!AQ$818","v":0},{"$f":" Inp_Depreciation!AR$818","v":0},{"$f":" Inp_Depreciation!AS$818","v":0},{"$f":" Inp_Depreciation!AT$818","v":0},{"$f":" Inp_Depreciation!AU$818","v":0},{"$f":" Inp_Depreciation!AV$818","v":0},{"$f":" Inp_Depreciation!AW$818","v":0},{"$f":" Inp_Depreciation!AX$818","v":0},{"$f":" Inp_Depreciation!AY$818","v":0},{"$f":" Inp_Depreciation!AZ$818","v":0},{"$f":" Inp_Depreciation!BA$818","v":0},{"$f":" Inp_Depreciation!BB$818","v":0},{"$f":" Inp_Depreciation!BC$818","v":0},{"$f":" Inp_Depreciation!BD$818","v":0},{"$f":" Inp_Depreciation!BE$818","v":0},{"$f":" Inp_Depreciation!BF$818","v":0},{"$f":" Inp_Depreciation!BG$818","v":0},{"$f":" Inp_Depreciation!BH$818","v":0},{"$f":" Inp_Depreciation!BI$818","v":0},{"$f":" Inp_Depreciation!BJ$818","v":0},{"$f":" Inp_Depreciation!BK$818","v":0},{"$f":" Inp_Depreciation!BL$818","v":0},{"$f":" Inp_Depreciation!BM$818","v":0},{"$f":" Inp_Depreciation!BN$818","v":0},{"$f":" Inp_Depreciation!BO$818","v":0},{"$f":" Inp_Depreciation!BP$818","v":0},{"$f":" Inp_Depreciation!BQ$818","v":0},{"$f":" Inp_Depreciation!BR$818","v":0},{"$f":" Inp_Depreciation!BS$818","v":0},{"$f":" Inp_Depreciation!BT$818","v":0},{"$f":" Inp_Depreciation!BU$818","v":0},{"$f":" Inp_Depreciation!BV$818","v":0},{"$f":" Inp_Depreciation!BW$818","v":0},{"$f":" Inp_Depreciation!BX$818","v":0},{"$f":" Inp_Depreciation!BY$818","v":0},{"$f":" Inp_Depreciation!BZ$818","v":0},{"$f":" Inp_Depreciation!CA$818","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$819","v":"Network capex add - 01 Apr 02 - depreciation inp - NSI"},{"$f":" Inp_Depreciation!F$819","v":0},{"$f":" Inp_Depreciation!G$819","v":0},{"$f":" Inp_Depreciation!H$819","v":0},{"$f":" Inp_Depreciation!I$819","v":"GBP m"},{"$f":" Inp_Depreciation!J$819","v":0},{"$f":" Inp_Depreciation!K$819","v":0},{"$f":" Inp_Depreciation!L$819","v":0},{"$f":" Inp_Depreciation!M$819","v":0},{"$f":" Inp_Depreciation!N$819","v":0},{"$f":" Inp_Depreciation!O$819","v":0},{"$f":" Inp_Depreciation!P$819","v":0},{"$f":" Inp_Depreciation!Q$819","v":0},{"$f":" Inp_Depreciation!R$819","v":0},{"$f":" Inp_Depreciation!S$819","v":0},{"$f":" Inp_Depreciation!T$819","v":0},{"$f":" Inp_Depreciation!U$819","v":0},{"$f":" Inp_Depreciation!V$819","v":0},{"$f":" Inp_Depreciation!W$819","v":0},{"$f":" Inp_Depreciation!X$819","v":0},{"$f":" Inp_Depreciation!Y$819","v":0},{"$f":" Inp_Depreciation!Z$819","v":0},{"$f":" Inp_Depreciation!AA$819","v":0},{"$f":" Inp_Depreciation!AB$819","v":0},{"$f":" Inp_Depreciation!AC$819","v":0},{"$f":" Inp_Depreciation!AD$819","v":0},{"$f":" Inp_Depreciation!AE$819","v":0},{"$f":" Inp_Depreciation!AF$819","v":0},{"$f":" Inp_Depreciation!AG$819","v":0},{"$f":" Inp_Depreciation!AH$819","v":0},{"$f":" Inp_Depreciation!AI$819","v":0},{"$f":" Inp_Depreciation!AJ$819","v":0},{"$f":" Inp_Depreciation!AK$819","v":0},{"$f":" Inp_Depreciation!AL$819","v":0},{"$f":" Inp_Depreciation!AM$819","v":0},{"$f":" Inp_Depreciation!AN$819","v":0},{"$f":" Inp_Depreciation!AO$819","v":0},{"$f":" Inp_Depreciation!AP$819","v":0},{"$f":" Inp_Depreciation!AQ$819","v":0},{"$f":" Inp_Depreciation!AR$819","v":0},{"$f":" Inp_Depreciation!AS$819","v":0},{"$f":" Inp_Depreciation!AT$819","v":0},{"$f":" Inp_Depreciation!AU$819","v":0},{"$f":" Inp_Depreciation!AV$819","v":0},{"$f":" Inp_Depreciation!AW$819","v":0},{"$f":" Inp_Depreciation!AX$819","v":0},{"$f":" Inp_Depreciation!AY$819","v":0},{"$f":" Inp_Depreciation!AZ$819","v":0},{"$f":" Inp_Depreciation!BA$819","v":0},{"$f":" Inp_Depreciation!BB$819","v":0},{"$f":" Inp_Depreciation!BC$819","v":0},{"$f":" Inp_Depreciation!BD$819","v":0},{"$f":" Inp_Depreciation!BE$819","v":0},{"$f":" Inp_Depreciation!BF$819","v":0},{"$f":" Inp_Depreciation!BG$819","v":0},{"$f":" Inp_Depreciation!BH$819","v":0},{"$f":" Inp_Depreciation!BI$819","v":0},{"$f":" Inp_Depreciation!BJ$819","v":0},{"$f":" Inp_Depreciation!BK$819","v":0},{"$f":" Inp_Depreciation!BL$819","v":0},{"$f":" Inp_Depreciation!BM$819","v":0},{"$f":" Inp_Depreciation!BN$819","v":0},{"$f":" Inp_Depreciation!BO$819","v":0},{"$f":" Inp_Depreciation!BP$819","v":0},{"$f":" Inp_Depreciation!BQ$819","v":0},{"$f":" Inp_Depreciation!BR$819","v":0},{"$f":" Inp_Depreciation!BS$819","v":0},{"$f":" Inp_Depreciation!BT$819","v":0},{"$f":" Inp_Depreciation!BU$819","v":0},{"$f":" Inp_Depreciation!BV$819","v":0},{"$f":" Inp_Depreciation!BW$819","v":0},{"$f":" Inp_Depreciation!BX$819","v":0},{"$f":" Inp_Depreciation!BY$819","v":0},{"$f":" Inp_Depreciation!BZ$819","v":0},{"$f":" Inp_Depreciation!CA$819","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$820","v":"Network capex add - 01 Apr 03 - depreciation inp - NSI"},{"$f":" Inp_Depreciation!F$820","v":0},{"$f":" Inp_Depreciation!G$820","v":0},{"$f":" Inp_Depreciation!H$820","v":0},{"$f":" Inp_Depreciation!I$820","v":"GBP m"},{"$f":" Inp_Depreciation!J$820","v":0},{"$f":" Inp_Depreciation!K$820","v":0},{"$f":" Inp_Depreciation!L$820","v":0},{"$f":" Inp_Depreciation!M$820","v":0},{"$f":" Inp_Depreciation!N$820","v":0},{"$f":" Inp_Depreciation!O$820","v":0},{"$f":" Inp_Depreciation!P$820","v":0},{"$f":" Inp_Depreciation!Q$820","v":0},{"$f":" Inp_Depreciation!R$820","v":0},{"$f":" Inp_Depreciation!S$820","v":0},{"$f":" Inp_Depreciation!T$820","v":0},{"$f":" Inp_Depreciation!U$820","v":0},{"$f":" Inp_Depreciation!V$820","v":0},{"$f":" Inp_Depreciation!W$820","v":0},{"$f":" Inp_Depreciation!X$820","v":0},{"$f":" Inp_Depreciation!Y$820","v":0},{"$f":" Inp_Depreciation!Z$820","v":0},{"$f":" Inp_Depreciation!AA$820","v":0},{"$f":" Inp_Depreciation!AB$820","v":0},{"$f":" Inp_Depreciation!AC$820","v":0},{"$f":" Inp_Depreciation!AD$820","v":0},{"$f":" Inp_Depreciation!AE$820","v":0},{"$f":" Inp_Depreciation!AF$820","v":0},{"$f":" Inp_Depreciation!AG$820","v":0},{"$f":" Inp_Depreciation!AH$820","v":0},{"$f":" Inp_Depreciation!AI$820","v":0},{"$f":" Inp_Depreciation!AJ$820","v":0},{"$f":" Inp_Depreciation!AK$820","v":0},{"$f":" Inp_Depreciation!AL$820","v":0},{"$f":" Inp_Depreciation!AM$820","v":0},{"$f":" Inp_Depreciation!AN$820","v":0},{"$f":" Inp_Depreciation!AO$820","v":0},{"$f":" Inp_Depreciation!AP$820","v":0},{"$f":" Inp_Depreciation!AQ$820","v":0},{"$f":" Inp_Depreciation!AR$820","v":0},{"$f":" Inp_Depreciation!AS$820","v":0},{"$f":" Inp_Depreciation!AT$820","v":0},{"$f":" Inp_Depreciation!AU$820","v":0},{"$f":" Inp_Depreciation!AV$820","v":0},{"$f":" Inp_Depreciation!AW$820","v":0},{"$f":" Inp_Depreciation!AX$820","v":0},{"$f":" Inp_Depreciation!AY$820","v":0},{"$f":" Inp_Depreciation!AZ$820","v":0},{"$f":" Inp_Depreciation!BA$820","v":0},{"$f":" Inp_Depreciation!BB$820","v":0},{"$f":" Inp_Depreciation!BC$820","v":0},{"$f":" Inp_Depreciation!BD$820","v":0},{"$f":" Inp_Depreciation!BE$820","v":0},{"$f":" Inp_Depreciation!BF$820","v":0},{"$f":" Inp_Depreciation!BG$820","v":0},{"$f":" Inp_Depreciation!BH$820","v":0},{"$f":" Inp_Depreciation!BI$820","v":0},{"$f":" Inp_Depreciation!BJ$820","v":0},{"$f":" Inp_Depreciation!BK$820","v":0},{"$f":" Inp_Depreciation!BL$820","v":0},{"$f":" Inp_Depreciation!BM$820","v":0},{"$f":" Inp_Depreciation!BN$820","v":0},{"$f":" Inp_Depreciation!BO$820","v":0},{"$f":" Inp_Depreciation!BP$820","v":0},{"$f":" Inp_Depreciation!BQ$820","v":0},{"$f":" Inp_Depreciation!BR$820","v":0},{"$f":" Inp_Depreciation!BS$820","v":0},{"$f":" Inp_Depreciation!BT$820","v":0},{"$f":" Inp_Depreciation!BU$820","v":0},{"$f":" Inp_Depreciation!BV$820","v":0},{"$f":" Inp_Depreciation!BW$820","v":0},{"$f":" Inp_Depreciation!BX$820","v":0},{"$f":" Inp_Depreciation!BY$820","v":0},{"$f":" Inp_Depreciation!BZ$820","v":0},{"$f":" Inp_Depreciation!CA$820","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$821","v":"Network capex add - 01 Apr 04 - depreciation inp - NSI"},{"$f":" Inp_Depreciation!F$821","v":0},{"$f":" Inp_Depreciation!G$821","v":0},{"$f":" Inp_Depreciation!H$821","v":0},{"$f":" Inp_Depreciation!I$821","v":"GBP m"},{"$f":" Inp_Depreciation!J$821","v":0},{"$f":" Inp_Depreciation!K$821","v":0},{"$f":" Inp_Depreciation!L$821","v":0},{"$f":" Inp_Depreciation!M$821","v":0},{"$f":" Inp_Depreciation!N$821","v":0},{"$f":" Inp_Depreciation!O$821","v":0},{"$f":" Inp_Depreciation!P$821","v":0},{"$f":" Inp_Depreciation!Q$821","v":0},{"$f":" Inp_Depreciation!R$821","v":0},{"$f":" Inp_Depreciation!S$821","v":0},{"$f":" Inp_Depreciation!T$821","v":0},{"$f":" Inp_Depreciation!U$821","v":0},{"$f":" Inp_Depreciation!V$821","v":0},{"$f":" Inp_Depreciation!W$821","v":0},{"$f":" Inp_Depreciation!X$821","v":0},{"$f":" Inp_Depreciation!Y$821","v":0},{"$f":" Inp_Depreciation!Z$821","v":0},{"$f":" Inp_Depreciation!AA$821","v":0},{"$f":" Inp_Depreciation!AB$821","v":0},{"$f":" Inp_Depreciation!AC$821","v":0},{"$f":" Inp_Depreciation!AD$821","v":0},{"$f":" Inp_Depreciation!AE$821","v":0},{"$f":" Inp_Depreciation!AF$821","v":0},{"$f":" Inp_Depreciation!AG$821","v":0},{"$f":" Inp_Depreciation!AH$821","v":0},{"$f":" Inp_Depreciation!AI$821","v":0},{"$f":" Inp_Depreciation!AJ$821","v":0},{"$f":" Inp_Depreciation!AK$821","v":0},{"$f":" Inp_Depreciation!AL$821","v":0},{"$f":" Inp_Depreciation!AM$821","v":0},{"$f":" Inp_Depreciation!AN$821","v":0},{"$f":" Inp_Depreciation!AO$821","v":0},{"$f":" Inp_Depreciation!AP$821","v":0},{"$f":" Inp_Depreciation!AQ$821","v":0},{"$f":" Inp_Depreciation!AR$821","v":0},{"$f":" Inp_Depreciation!AS$821","v":0},{"$f":" Inp_Depreciation!AT$821","v":0},{"$f":" Inp_Depreciation!AU$821","v":0},{"$f":" Inp_Depreciation!AV$821","v":0},{"$f":" Inp_Depreciation!AW$821","v":0},{"$f":" Inp_Depreciation!AX$821","v":0},{"$f":" Inp_Depreciation!AY$821","v":0},{"$f":" Inp_Depreciation!AZ$821","v":0},{"$f":" Inp_Depreciation!BA$821","v":0},{"$f":" Inp_Depreciation!BB$821","v":0},{"$f":" Inp_Depreciation!BC$821","v":0},{"$f":" Inp_Depreciation!BD$821","v":0},{"$f":" Inp_Depreciation!BE$821","v":0},{"$f":" Inp_Depreciation!BF$821","v":0},{"$f":" Inp_Depreciation!BG$821","v":0},{"$f":" Inp_Depreciation!BH$821","v":0},{"$f":" Inp_Depreciation!BI$821","v":0},{"$f":" Inp_Depreciation!BJ$821","v":0},{"$f":" Inp_Depreciation!BK$821","v":0},{"$f":" Inp_Depreciation!BL$821","v":0},{"$f":" Inp_Depreciation!BM$821","v":0},{"$f":" Inp_Depreciation!BN$821","v":0},{"$f":" Inp_Depreciation!BO$821","v":0},{"$f":" Inp_Depreciation!BP$821","v":0},{"$f":" Inp_Depreciation!BQ$821","v":0},{"$f":" Inp_Depreciation!BR$821","v":0},{"$f":" Inp_Depreciation!BS$821","v":0},{"$f":" Inp_Depreciation!BT$821","v":0},{"$f":" Inp_Depreciation!BU$821","v":0},{"$f":" Inp_Depreciation!BV$821","v":0},{"$f":" Inp_Depreciation!BW$821","v":0},{"$f":" Inp_Depreciation!BX$821","v":0},{"$f":" Inp_Depreciation!BY$821","v":0},{"$f":" Inp_Depreciation!BZ$821","v":0},{"$f":" Inp_Depreciation!CA$821","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$822","v":"Network capex add - 01 Apr 05 - depreciation inp - NSI"},{"$f":" Inp_Depreciation!F$822","v":0},{"$f":" Inp_Depreciation!G$822","v":0},{"$f":" Inp_Depreciation!H$822","v":0},{"$f":" Inp_Depreciation!I$822","v":"GBP m"},{"$f":" Inp_Depreciation!J$822","v":0},{"$f":" Inp_Depreciation!K$822","v":0},{"$f":" Inp_Depreciation!L$822","v":0},{"$f":" Inp_Depreciation!M$822","v":0},{"$f":" Inp_Depreciation!N$822","v":0},{"$f":" Inp_Depreciation!O$822","v":0},{"$f":" Inp_Depreciation!P$822","v":0},{"$f":" Inp_Depreciation!Q$822","v":0},{"$f":" Inp_Depreciation!R$822","v":0},{"$f":" Inp_Depreciation!S$822","v":0},{"$f":" Inp_Depreciation!T$822","v":0},{"$f":" Inp_Depreciation!U$822","v":0},{"$f":" Inp_Depreciation!V$822","v":0},{"$f":" Inp_Depreciation!W$822","v":0},{"$f":" Inp_Depreciation!X$822","v":0},{"$f":" Inp_Depreciation!Y$822","v":0},{"$f":" Inp_Depreciation!Z$822","v":0},{"$f":" Inp_Depreciation!AA$822","v":0},{"$f":" Inp_Depreciation!AB$822","v":0},{"$f":" Inp_Depreciation!AC$822","v":0},{"$f":" Inp_Depreciation!AD$822","v":0},{"$f":" Inp_Depreciation!AE$822","v":0},{"$f":" Inp_Depreciation!AF$822","v":0},{"$f":" Inp_Depreciation!AG$822","v":0},{"$f":" Inp_Depreciation!AH$822","v":0},{"$f":" Inp_Depreciation!AI$822","v":0},{"$f":" Inp_Depreciation!AJ$822","v":0},{"$f":" Inp_Depreciation!AK$822","v":0},{"$f":" Inp_Depreciation!AL$822","v":0},{"$f":" Inp_Depreciation!AM$822","v":0},{"$f":" Inp_Depreciation!AN$822","v":0},{"$f":" Inp_Depreciation!AO$822","v":0},{"$f":" Inp_Depreciation!AP$822","v":0},{"$f":" Inp_Depreciation!AQ$822","v":0},{"$f":" Inp_Depreciation!AR$822","v":0},{"$f":" Inp_Depreciation!AS$822","v":0},{"$f":" Inp_Depreciation!AT$822","v":0},{"$f":" Inp_Depreciation!AU$822","v":0},{"$f":" Inp_Depreciation!AV$822","v":0},{"$f":" Inp_Depreciation!AW$822","v":0},{"$f":" Inp_Depreciation!AX$822","v":0},{"$f":" Inp_Depreciation!AY$822","v":0},{"$f":" Inp_Depreciation!AZ$822","v":0},{"$f":" Inp_Depreciation!BA$822","v":0},{"$f":" Inp_Depreciation!BB$822","v":0},{"$f":" Inp_Depreciation!BC$822","v":0},{"$f":" Inp_Depreciation!BD$822","v":0},{"$f":" Inp_Depreciation!BE$822","v":0},{"$f":" Inp_Depreciation!BF$822","v":0},{"$f":" Inp_Depreciation!BG$822","v":0},{"$f":" Inp_Depreciation!BH$822","v":0},{"$f":" Inp_Depreciation!BI$822","v":0},{"$f":" Inp_Depreciation!BJ$822","v":0},{"$f":" Inp_Depreciation!BK$822","v":0},{"$f":" Inp_Depreciation!BL$822","v":0},{"$f":" Inp_Depreciation!BM$822","v":0},{"$f":" Inp_Depreciation!BN$822","v":0},{"$f":" Inp_Depreciation!BO$822","v":0},{"$f":" Inp_Depreciation!BP$822","v":0},{"$f":" Inp_Depreciation!BQ$822","v":0},{"$f":" Inp_Depreciation!BR$822","v":0},{"$f":" Inp_Depreciation!BS$822","v":0},{"$f":" Inp_Depreciation!BT$822","v":0},{"$f":" Inp_Depreciation!BU$822","v":0},{"$f":" Inp_Depreciation!BV$822","v":0},{"$f":" Inp_Depreciation!BW$822","v":0},{"$f":" Inp_Depreciation!BX$822","v":0},{"$f":" Inp_Depreciation!BY$822","v":0},{"$f":" Inp_Depreciation!BZ$822","v":0},{"$f":" Inp_Depreciation!CA$822","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$823","v":"Network capex add - 01 Apr 06 - depreciation inp - NSI"},{"$f":" Inp_Depreciation!F$823","v":0},{"$f":" Inp_Depreciation!G$823","v":0},{"$f":" Inp_Depreciation!H$823","v":0},{"$f":" Inp_Depreciation!I$823","v":"GBP m"},{"$f":" Inp_Depreciation!J$823","v":0},{"$f":" Inp_Depreciation!K$823","v":0},{"$f":" Inp_Depreciation!L$823","v":0},{"$f":" Inp_Depreciation!M$823","v":0},{"$f":" Inp_Depreciation!N$823","v":0},{"$f":" Inp_Depreciation!O$823","v":0},{"$f":" Inp_Depreciation!P$823","v":0},{"$f":" Inp_Depreciation!Q$823","v":0},{"$f":" Inp_Depreciation!R$823","v":0},{"$f":" Inp_Depreciation!S$823","v":0},{"$f":" Inp_Depreciation!T$823","v":0},{"$f":" Inp_Depreciation!U$823","v":0},{"$f":" Inp_Depreciation!V$823","v":0},{"$f":" Inp_Depreciation!W$823","v":0},{"$f":" Inp_Depreciation!X$823","v":0},{"$f":" Inp_Depreciation!Y$823","v":0},{"$f":" Inp_Depreciation!Z$823","v":0},{"$f":" Inp_Depreciation!AA$823","v":0},{"$f":" Inp_Depreciation!AB$823","v":0},{"$f":" Inp_Depreciation!AC$823","v":0},{"$f":" Inp_Depreciation!AD$823","v":0},{"$f":" Inp_Depreciation!AE$823","v":0},{"$f":" Inp_Depreciation!AF$823","v":0},{"$f":" Inp_Depreciation!AG$823","v":0},{"$f":" Inp_Depreciation!AH$823","v":0},{"$f":" Inp_Depreciation!AI$823","v":0},{"$f":" Inp_Depreciation!AJ$823","v":0},{"$f":" Inp_Depreciation!AK$823","v":0},{"$f":" Inp_Depreciation!AL$823","v":0},{"$f":" Inp_Depreciation!AM$823","v":0},{"$f":" Inp_Depreciation!AN$823","v":0},{"$f":" Inp_Depreciation!AO$823","v":0},{"$f":" Inp_Depreciation!AP$823","v":0},{"$f":" Inp_Depreciation!AQ$823","v":0},{"$f":" Inp_Depreciation!AR$823","v":0},{"$f":" Inp_Depreciation!AS$823","v":0},{"$f":" Inp_Depreciation!AT$823","v":0},{"$f":" Inp_Depreciation!AU$823","v":0},{"$f":" Inp_Depreciation!AV$823","v":0},{"$f":" Inp_Depreciation!AW$823","v":0},{"$f":" Inp_Depreciation!AX$823","v":0},{"$f":" Inp_Depreciation!AY$823","v":0},{"$f":" Inp_Depreciation!AZ$823","v":0},{"$f":" Inp_Depreciation!BA$823","v":0},{"$f":" Inp_Depreciation!BB$823","v":0},{"$f":" Inp_Depreciation!BC$823","v":0},{"$f":" Inp_Depreciation!BD$823","v":0},{"$f":" Inp_Depreciation!BE$823","v":0},{"$f":" Inp_Depreciation!BF$823","v":0},{"$f":" Inp_Depreciation!BG$823","v":0},{"$f":" Inp_Depreciation!BH$823","v":0},{"$f":" Inp_Depreciation!BI$823","v":0},{"$f":" Inp_Depreciation!BJ$823","v":0},{"$f":" Inp_Depreciation!BK$823","v":0},{"$f":" Inp_Depreciation!BL$823","v":0},{"$f":" Inp_Depreciation!BM$823","v":0},{"$f":" Inp_Depreciation!BN$823","v":0},{"$f":" Inp_Depreciation!BO$823","v":0},{"$f":" Inp_Depreciation!BP$823","v":0},{"$f":" Inp_Depreciation!BQ$823","v":0},{"$f":" Inp_Depreciation!BR$823","v":0},{"$f":" Inp_Depreciation!BS$823","v":0},{"$f":" Inp_Depreciation!BT$823","v":0},{"$f":" Inp_Depreciation!BU$823","v":0},{"$f":" Inp_Depreciation!BV$823","v":0},{"$f":" Inp_Depreciation!BW$823","v":0},{"$f":" Inp_Depreciation!BX$823","v":0},{"$f":" Inp_Depreciation!BY$823","v":0},{"$f":" Inp_Depreciation!BZ$823","v":0},{"$f":" Inp_Depreciation!CA$823","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$824","v":"Network capex add - 01 Apr 07 - depreciation inp - NSI"},{"$f":" Inp_Depreciation!F$824","v":0},{"$f":" Inp_Depreciation!G$824","v":0},{"$f":" Inp_Depreciation!H$824","v":0},{"$f":" Inp_Depreciation!I$824","v":"GBP m"},{"$f":" Inp_Depreciation!J$824","v":0},{"$f":" Inp_Depreciation!K$824","v":0},{"$f":" Inp_Depreciation!L$824","v":0},{"$f":" Inp_Depreciation!M$824","v":0},{"$f":" Inp_Depreciation!N$824","v":0},{"$f":" Inp_Depreciation!O$824","v":0},{"$f":" Inp_Depreciation!P$824","v":0},{"$f":" Inp_Depreciation!Q$824","v":0},{"$f":" Inp_Depreciation!R$824","v":0},{"$f":" Inp_Depreciation!S$824","v":0},{"$f":" Inp_Depreciation!T$824","v":0},{"$f":" Inp_Depreciation!U$824","v":0},{"$f":" Inp_Depreciation!V$824","v":0},{"$f":" Inp_Depreciation!W$824","v":0},{"$f":" Inp_Depreciation!X$824","v":0},{"$f":" Inp_Depreciation!Y$824","v":0},{"$f":" Inp_Depreciation!Z$824","v":0},{"$f":" Inp_Depreciation!AA$824","v":0},{"$f":" Inp_Depreciation!AB$824","v":0},{"$f":" Inp_Depreciation!AC$824","v":0},{"$f":" Inp_Depreciation!AD$824","v":0},{"$f":" Inp_Depreciation!AE$824","v":0},{"$f":" Inp_Depreciation!AF$824","v":0},{"$f":" Inp_Depreciation!AG$824","v":0},{"$f":" Inp_Depreciation!AH$824","v":0},{"$f":" Inp_Depreciation!AI$824","v":0},{"$f":" Inp_Depreciation!AJ$824","v":0},{"$f":" Inp_Depreciation!AK$824","v":0},{"$f":" Inp_Depreciation!AL$824","v":0},{"$f":" Inp_Depreciation!AM$824","v":0},{"$f":" Inp_Depreciation!AN$824","v":0},{"$f":" Inp_Depreciation!AO$824","v":0},{"$f":" Inp_Depreciation!AP$824","v":0},{"$f":" Inp_Depreciation!AQ$824","v":0},{"$f":" Inp_Depreciation!AR$824","v":0},{"$f":" Inp_Depreciation!AS$824","v":0},{"$f":" Inp_Depreciation!AT$824","v":0},{"$f":" Inp_Depreciation!AU$824","v":0},{"$f":" Inp_Depreciation!AV$824","v":0},{"$f":" Inp_Depreciation!AW$824","v":0},{"$f":" Inp_Depreciation!AX$824","v":0},{"$f":" Inp_Depreciation!AY$824","v":0},{"$f":" Inp_Depreciation!AZ$824","v":0},{"$f":" Inp_Depreciation!BA$824","v":0},{"$f":" Inp_Depreciation!BB$824","v":0},{"$f":" Inp_Depreciation!BC$824","v":0},{"$f":" Inp_Depreciation!BD$824","v":0},{"$f":" Inp_Depreciation!BE$824","v":0},{"$f":" Inp_Depreciation!BF$824","v":0},{"$f":" Inp_Depreciation!BG$824","v":0},{"$f":" Inp_Depreciation!BH$824","v":0},{"$f":" Inp_Depreciation!BI$824","v":0},{"$f":" Inp_Depreciation!BJ$824","v":0},{"$f":" Inp_Depreciation!BK$824","v":0},{"$f":" Inp_Depreciation!BL$824","v":0},{"$f":" Inp_Depreciation!BM$824","v":0},{"$f":" Inp_Depreciation!BN$824","v":0},{"$f":" Inp_Depreciation!BO$824","v":0},{"$f":" Inp_Depreciation!BP$824","v":0},{"$f":" Inp_Depreciation!BQ$824","v":0},{"$f":" Inp_Depreciation!BR$824","v":0},{"$f":" Inp_Depreciation!BS$824","v":0},{"$f":" Inp_Depreciation!BT$824","v":0},{"$f":" Inp_Depreciation!BU$824","v":0},{"$f":" Inp_Depreciation!BV$824","v":0},{"$f":" Inp_Depreciation!BW$824","v":0},{"$f":" Inp_Depreciation!BX$824","v":0},{"$f":" Inp_Depreciation!BY$824","v":0},{"$f":" Inp_Depreciation!BZ$824","v":0},{"$f":" Inp_Depreciation!CA$824","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$825","v":"Network capex add - 01 Apr 08 - depreciation inp - NSI"},{"$f":" Inp_Depreciation!F$825","v":0},{"$f":" Inp_Depreciation!G$825","v":0},{"$f":" Inp_Depreciation!H$825","v":0},{"$f":" Inp_Depreciation!I$825","v":"GBP m"},{"$f":" Inp_Depreciation!J$825","v":0},{"$f":" Inp_Depreciation!K$825","v":0},{"$f":" Inp_Depreciation!L$825","v":0},{"$f":" Inp_Depreciation!M$825","v":0},{"$f":" Inp_Depreciation!N$825","v":0},{"$f":" Inp_Depreciation!O$825","v":0},{"$f":" Inp_Depreciation!P$825","v":0},{"$f":" Inp_Depreciation!Q$825","v":0},{"$f":" Inp_Depreciation!R$825","v":0},{"$f":" Inp_Depreciation!S$825","v":0},{"$f":" Inp_Depreciation!T$825","v":0},{"$f":" Inp_Depreciation!U$825","v":0},{"$f":" Inp_Depreciation!V$825","v":0},{"$f":" Inp_Depreciation!W$825","v":0},{"$f":" Inp_Depreciation!X$825","v":0},{"$f":" Inp_Depreciation!Y$825","v":0},{"$f":" Inp_Depreciation!Z$825","v":0},{"$f":" Inp_Depreciation!AA$825","v":0},{"$f":" Inp_Depreciation!AB$825","v":0},{"$f":" Inp_Depreciation!AC$825","v":0},{"$f":" Inp_Depreciation!AD$825","v":0},{"$f":" Inp_Depreciation!AE$825","v":0},{"$f":" Inp_Depreciation!AF$825","v":0},{"$f":" Inp_Depreciation!AG$825","v":0},{"$f":" Inp_Depreciation!AH$825","v":0},{"$f":" Inp_Depreciation!AI$825","v":0},{"$f":" Inp_Depreciation!AJ$825","v":0},{"$f":" Inp_Depreciation!AK$825","v":0},{"$f":" Inp_Depreciation!AL$825","v":0},{"$f":" Inp_Depreciation!AM$825","v":0},{"$f":" Inp_Depreciation!AN$825","v":0},{"$f":" Inp_Depreciation!AO$825","v":0},{"$f":" Inp_Depreciation!AP$825","v":0},{"$f":" Inp_Depreciation!AQ$825","v":0},{"$f":" Inp_Depreciation!AR$825","v":0},{"$f":" Inp_Depreciation!AS$825","v":0},{"$f":" Inp_Depreciation!AT$825","v":0},{"$f":" Inp_Depreciation!AU$825","v":0},{"$f":" Inp_Depreciation!AV$825","v":0},{"$f":" Inp_Depreciation!AW$825","v":0},{"$f":" Inp_Depreciation!AX$825","v":0},{"$f":" Inp_Depreciation!AY$825","v":0},{"$f":" Inp_Depreciation!AZ$825","v":0},{"$f":" Inp_Depreciation!BA$825","v":0},{"$f":" Inp_Depreciation!BB$825","v":0},{"$f":" Inp_Depreciation!BC$825","v":0},{"$f":" Inp_Depreciation!BD$825","v":0},{"$f":" Inp_Depreciation!BE$825","v":0},{"$f":" Inp_Depreciation!BF$825","v":0},{"$f":" Inp_Depreciation!BG$825","v":0},{"$f":" Inp_Depreciation!BH$825","v":0},{"$f":" Inp_Depreciation!BI$825","v":0},{"$f":" Inp_Depreciation!BJ$825","v":0},{"$f":" Inp_Depreciation!BK$825","v":0},{"$f":" Inp_Depreciation!BL$825","v":0},{"$f":" Inp_Depreciation!BM$825","v":0},{"$f":" Inp_Depreciation!BN$825","v":0},{"$f":" Inp_Depreciation!BO$825","v":0},{"$f":" Inp_Depreciation!BP$825","v":0},{"$f":" Inp_Depreciation!BQ$825","v":0},{"$f":" Inp_Depreciation!BR$825","v":0},{"$f":" Inp_Depreciation!BS$825","v":0},{"$f":" Inp_Depreciation!BT$825","v":0},{"$f":" Inp_Depreciation!BU$825","v":0},{"$f":" Inp_Depreciation!BV$825","v":0},{"$f":" Inp_Depreciation!BW$825","v":0},{"$f":" Inp_Depreciation!BX$825","v":0},{"$f":" Inp_Depreciation!BY$825","v":0},{"$f":" Inp_Depreciation!BZ$825","v":0},{"$f":" Inp_Depreciation!CA$825","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$826","v":"Network capex add - 01 Apr 09 - depreciation inp - NSI"},{"$f":" Inp_Depreciation!F$826","v":0},{"$f":" Inp_Depreciation!G$826","v":0},{"$f":" Inp_Depreciation!H$826","v":0},{"$f":" Inp_Depreciation!I$826","v":"GBP m"},{"$f":" Inp_Depreciation!J$826","v":0},{"$f":" Inp_Depreciation!K$826","v":0},{"$f":" Inp_Depreciation!L$826","v":0},{"$f":" Inp_Depreciation!M$826","v":0},{"$f":" Inp_Depreciation!N$826","v":0},{"$f":" Inp_Depreciation!O$826","v":0},{"$f":" Inp_Depreciation!P$826","v":0},{"$f":" Inp_Depreciation!Q$826","v":0},{"$f":" Inp_Depreciation!R$826","v":0},{"$f":" Inp_Depreciation!S$826","v":0},{"$f":" Inp_Depreciation!T$826","v":0},{"$f":" Inp_Depreciation!U$826","v":0},{"$f":" Inp_Depreciation!V$826","v":0},{"$f":" Inp_Depreciation!W$826","v":0},{"$f":" Inp_Depreciation!X$826","v":0},{"$f":" Inp_Depreciation!Y$826","v":0},{"$f":" Inp_Depreciation!Z$826","v":0},{"$f":" Inp_Depreciation!AA$826","v":0},{"$f":" Inp_Depreciation!AB$826","v":0},{"$f":" Inp_Depreciation!AC$826","v":0},{"$f":" Inp_Depreciation!AD$826","v":0},{"$f":" Inp_Depreciation!AE$826","v":0},{"$f":" Inp_Depreciation!AF$826","v":0},{"$f":" Inp_Depreciation!AG$826","v":0},{"$f":" Inp_Depreciation!AH$826","v":0},{"$f":" Inp_Depreciation!AI$826","v":0},{"$f":" Inp_Depreciation!AJ$826","v":0},{"$f":" Inp_Depreciation!AK$826","v":0},{"$f":" Inp_Depreciation!AL$826","v":0},{"$f":" Inp_Depreciation!AM$826","v":0},{"$f":" Inp_Depreciation!AN$826","v":0},{"$f":" Inp_Depreciation!AO$826","v":0},{"$f":" Inp_Depreciation!AP$826","v":0},{"$f":" Inp_Depreciation!AQ$826","v":0},{"$f":" Inp_Depreciation!AR$826","v":0},{"$f":" Inp_Depreciation!AS$826","v":0},{"$f":" Inp_Depreciation!AT$826","v":0},{"$f":" Inp_Depreciation!AU$826","v":0},{"$f":" Inp_Depreciation!AV$826","v":0},{"$f":" Inp_Depreciation!AW$826","v":0},{"$f":" Inp_Depreciation!AX$826","v":0},{"$f":" Inp_Depreciation!AY$826","v":0},{"$f":" Inp_Depreciation!AZ$826","v":0},{"$f":" Inp_Depreciation!BA$826","v":0},{"$f":" Inp_Depreciation!BB$826","v":0},{"$f":" Inp_Depreciation!BC$826","v":0},{"$f":" Inp_Depreciation!BD$826","v":0},{"$f":" Inp_Depreciation!BE$826","v":0},{"$f":" Inp_Depreciation!BF$826","v":0},{"$f":" Inp_Depreciation!BG$826","v":0},{"$f":" Inp_Depreciation!BH$826","v":0},{"$f":" Inp_Depreciation!BI$826","v":0},{"$f":" Inp_Depreciation!BJ$826","v":0},{"$f":" Inp_Depreciation!BK$826","v":0},{"$f":" Inp_Depreciation!BL$826","v":0},{"$f":" Inp_Depreciation!BM$826","v":0},{"$f":" Inp_Depreciation!BN$826","v":0},{"$f":" Inp_Depreciation!BO$826","v":0},{"$f":" Inp_Depreciation!BP$826","v":0},{"$f":" Inp_Depreciation!BQ$826","v":0},{"$f":" Inp_Depreciation!BR$826","v":0},{"$f":" Inp_Depreciation!BS$826","v":0},{"$f":" Inp_Depreciation!BT$826","v":0},{"$f":" Inp_Depreciation!BU$826","v":0},{"$f":" Inp_Depreciation!BV$826","v":0},{"$f":" Inp_Depreciation!BW$826","v":0},{"$f":" Inp_Depreciation!BX$826","v":0},{"$f":" Inp_Depreciation!BY$826","v":0},{"$f":" Inp_Depreciation!BZ$826","v":0},{"$f":" Inp_Depreciation!CA$826","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$827","v":"Network capex add - 01 Apr 10 - depreciation inp - NSI"},{"$f":" Inp_Depreciation!F$827","v":0},{"$f":" Inp_Depreciation!G$827","v":0},{"$f":" Inp_Depreciation!H$827","v":0},{"$f":" Inp_Depreciation!I$827","v":"GBP m"},{"$f":" Inp_Depreciation!J$827","v":0},{"$f":" Inp_Depreciation!K$827","v":0},{"$f":" Inp_Depreciation!L$827","v":0},{"$f":" Inp_Depreciation!M$827","v":0},{"$f":" Inp_Depreciation!N$827","v":0},{"$f":" Inp_Depreciation!O$827","v":0},{"$f":" Inp_Depreciation!P$827","v":0},{"$f":" Inp_Depreciation!Q$827","v":0},{"$f":" Inp_Depreciation!R$827","v":0},{"$f":" Inp_Depreciation!S$827","v":0},{"$f":" Inp_Depreciation!T$827","v":0},{"$f":" Inp_Depreciation!U$827","v":0},{"$f":" Inp_Depreciation!V$827","v":0},{"$f":" Inp_Depreciation!W$827","v":0},{"$f":" Inp_Depreciation!X$827","v":0},{"$f":" Inp_Depreciation!Y$827","v":0},{"$f":" Inp_Depreciation!Z$827","v":0},{"$f":" Inp_Depreciation!AA$827","v":0},{"$f":" Inp_Depreciation!AB$827","v":0},{"$f":" Inp_Depreciation!AC$827","v":0},{"$f":" Inp_Depreciation!AD$827","v":0},{"$f":" Inp_Depreciation!AE$827","v":0},{"$f":" Inp_Depreciation!AF$827","v":0},{"$f":" Inp_Depreciation!AG$827","v":0},{"$f":" Inp_Depreciation!AH$827","v":0},{"$f":" Inp_Depreciation!AI$827","v":0},{"$f":" Inp_Depreciation!AJ$827","v":0},{"$f":" Inp_Depreciation!AK$827","v":0},{"$f":" Inp_Depreciation!AL$827","v":0},{"$f":" Inp_Depreciation!AM$827","v":0},{"$f":" Inp_Depreciation!AN$827","v":0},{"$f":" Inp_Depreciation!AO$827","v":0},{"$f":" Inp_Depreciation!AP$827","v":0},{"$f":" Inp_Depreciation!AQ$827","v":0},{"$f":" Inp_Depreciation!AR$827","v":0},{"$f":" Inp_Depreciation!AS$827","v":0},{"$f":" Inp_Depreciation!AT$827","v":0},{"$f":" Inp_Depreciation!AU$827","v":0},{"$f":" Inp_Depreciation!AV$827","v":0},{"$f":" Inp_Depreciation!AW$827","v":0},{"$f":" Inp_Depreciation!AX$827","v":0},{"$f":" Inp_Depreciation!AY$827","v":0},{"$f":" Inp_Depreciation!AZ$827","v":0},{"$f":" Inp_Depreciation!BA$827","v":0},{"$f":" Inp_Depreciation!BB$827","v":0},{"$f":" Inp_Depreciation!BC$827","v":0},{"$f":" Inp_Depreciation!BD$827","v":0},{"$f":" Inp_Depreciation!BE$827","v":0},{"$f":" Inp_Depreciation!BF$827","v":0},{"$f":" Inp_Depreciation!BG$827","v":0},{"$f":" Inp_Depreciation!BH$827","v":0},{"$f":" Inp_Depreciation!BI$827","v":0},{"$f":" Inp_Depreciation!BJ$827","v":0},{"$f":" Inp_Depreciation!BK$827","v":0},{"$f":" Inp_Depreciation!BL$827","v":0},{"$f":" Inp_Depreciation!BM$827","v":0},{"$f":" Inp_Depreciation!BN$827","v":0},{"$f":" Inp_Depreciation!BO$827","v":0},{"$f":" Inp_Depreciation!BP$827","v":0},{"$f":" Inp_Depreciation!BQ$827","v":0},{"$f":" Inp_Depreciation!BR$827","v":0},{"$f":" Inp_Depreciation!BS$827","v":0},{"$f":" Inp_Depreciation!BT$827","v":0},{"$f":" Inp_Depreciation!BU$827","v":0},{"$f":" Inp_Depreciation!BV$827","v":0},{"$f":" Inp_Depreciation!BW$827","v":0},{"$f":" Inp_Depreciation!BX$827","v":0},{"$f":" Inp_Depreciation!BY$827","v":0},{"$f":" Inp_Depreciation!BZ$827","v":0},{"$f":" Inp_Depreciation!CA$827","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$828","v":"Network capex add - 01 Apr 11 - depreciation inp - NSI"},{"$f":" Inp_Depreciation!F$828","v":0},{"$f":" Inp_Depreciation!G$828","v":0},{"$f":" Inp_Depreciation!H$828","v":0},{"$f":" Inp_Depreciation!I$828","v":"GBP m"},{"$f":" Inp_Depreciation!J$828","v":0},{"$f":" Inp_Depreciation!K$828","v":0},{"$f":" Inp_Depreciation!L$828","v":0},{"$f":" Inp_Depreciation!M$828","v":0},{"$f":" Inp_Depreciation!N$828","v":0},{"$f":" Inp_Depreciation!O$828","v":0},{"$f":" Inp_Depreciation!P$828","v":0},{"$f":" Inp_Depreciation!Q$828","v":0},{"$f":" Inp_Depreciation!R$828","v":0},{"$f":" Inp_Depreciation!S$828","v":0},{"$f":" Inp_Depreciation!T$828","v":0},{"$f":" Inp_Depreciation!U$828","v":0},{"$f":" Inp_Depreciation!V$828","v":0},{"$f":" Inp_Depreciation!W$828","v":0},{"$f":" Inp_Depreciation!X$828","v":0},{"$f":" Inp_Depreciation!Y$828","v":0},{"$f":" Inp_Depreciation!Z$828","v":0},{"$f":" Inp_Depreciation!AA$828","v":0},{"$f":" Inp_Depreciation!AB$828","v":0},{"$f":" Inp_Depreciation!AC$828","v":0},{"$f":" Inp_Depreciation!AD$828","v":0},{"$f":" Inp_Depreciation!AE$828","v":0},{"$f":" Inp_Depreciation!AF$828","v":0},{"$f":" Inp_Depreciation!AG$828","v":0},{"$f":" Inp_Depreciation!AH$828","v":0},{"$f":" Inp_Depreciation!AI$828","v":0},{"$f":" Inp_Depreciation!AJ$828","v":0},{"$f":" Inp_Depreciation!AK$828","v":0},{"$f":" Inp_Depreciation!AL$828","v":0},{"$f":" Inp_Depreciation!AM$828","v":0},{"$f":" Inp_Depreciation!AN$828","v":0},{"$f":" Inp_Depreciation!AO$828","v":0},{"$f":" Inp_Depreciation!AP$828","v":0},{"$f":" Inp_Depreciation!AQ$828","v":0},{"$f":" Inp_Depreciation!AR$828","v":0},{"$f":" Inp_Depreciation!AS$828","v":0},{"$f":" Inp_Depreciation!AT$828","v":0},{"$f":" Inp_Depreciation!AU$828","v":0},{"$f":" Inp_Depreciation!AV$828","v":0},{"$f":" Inp_Depreciation!AW$828","v":0},{"$f":" Inp_Depreciation!AX$828","v":0},{"$f":" Inp_Depreciation!AY$828","v":0},{"$f":" Inp_Depreciation!AZ$828","v":0},{"$f":" Inp_Depreciation!BA$828","v":0},{"$f":" Inp_Depreciation!BB$828","v":0},{"$f":" Inp_Depreciation!BC$828","v":0},{"$f":" Inp_Depreciation!BD$828","v":0},{"$f":" Inp_Depreciation!BE$828","v":0},{"$f":" Inp_Depreciation!BF$828","v":0},{"$f":" Inp_Depreciation!BG$828","v":0},{"$f":" Inp_Depreciation!BH$828","v":0},{"$f":" Inp_Depreciation!BI$828","v":0},{"$f":" Inp_Depreciation!BJ$828","v":0},{"$f":" Inp_Depreciation!BK$828","v":0},{"$f":" Inp_Depreciation!BL$828","v":0},{"$f":" Inp_Depreciation!BM$828","v":0},{"$f":" Inp_Depreciation!BN$828","v":0},{"$f":" Inp_Depreciation!BO$828","v":0},{"$f":" Inp_Depreciation!BP$828","v":0},{"$f":" Inp_Depreciation!BQ$828","v":0},{"$f":" Inp_Depreciation!BR$828","v":0},{"$f":" Inp_Depreciation!BS$828","v":0},{"$f":" Inp_Depreciation!BT$828","v":0},{"$f":" Inp_Depreciation!BU$828","v":0},{"$f":" Inp_Depreciation!BV$828","v":0},{"$f":" Inp_Depreciation!BW$828","v":0},{"$f":" Inp_Depreciation!BX$828","v":0},{"$f":" Inp_Depreciation!BY$828","v":0},{"$f":" Inp_Depreciation!BZ$828","v":0},{"$f":" Inp_Depreciation!CA$828","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$829","v":"Network capex add - 01 Oct 12 - depreciation inp - NSI"},{"$f":" Inp_Depreciation!F$829","v":0},{"$f":" Inp_Depreciation!G$829","v":0},{"$f":" Inp_Depreciation!H$829","v":0},{"$f":" Inp_Depreciation!I$829","v":"GBP m"},{"$f":" Inp_Depreciation!J$829","v":0},{"$f":" Inp_Depreciation!K$829","v":0},{"$f":" Inp_Depreciation!L$829","v":0},{"$f":" Inp_Depreciation!M$829","v":0},{"$f":" Inp_Depreciation!N$829","v":0},{"$f":" Inp_Depreciation!O$829","v":0},{"$f":" Inp_Depreciation!P$829","v":0},{"$f":" Inp_Depreciation!Q$829","v":0},{"$f":" Inp_Depreciation!R$829","v":0},{"$f":" Inp_Depreciation!S$829","v":0},{"$f":" Inp_Depreciation!T$829","v":0},{"$f":" Inp_Depreciation!U$829","v":0},{"$f":" Inp_Depreciation!V$829","v":0},{"$f":" Inp_Depreciation!W$829","v":0},{"$f":" Inp_Depreciation!X$829","v":0},{"$f":" Inp_Depreciation!Y$829","v":0},{"$f":" Inp_Depreciation!Z$829","v":0},{"$f":" Inp_Depreciation!AA$829","v":0},{"$f":" Inp_Depreciation!AB$829","v":0},{"$f":" Inp_Depreciation!AC$829","v":0},{"$f":" Inp_Depreciation!AD$829","v":0},{"$f":" Inp_Depreciation!AE$829","v":0},{"$f":" Inp_Depreciation!AF$829","v":0},{"$f":" Inp_Depreciation!AG$829","v":0},{"$f":" Inp_Depreciation!AH$829","v":0},{"$f":" Inp_Depreciation!AI$829","v":0},{"$f":" Inp_Depreciation!AJ$829","v":0},{"$f":" Inp_Depreciation!AK$829","v":0},{"$f":" Inp_Depreciation!AL$829","v":0},{"$f":" Inp_Depreciation!AM$829","v":0},{"$f":" Inp_Depreciation!AN$829","v":0},{"$f":" Inp_Depreciation!AO$829","v":0},{"$f":" Inp_Depreciation!AP$829","v":0},{"$f":" Inp_Depreciation!AQ$829","v":0},{"$f":" Inp_Depreciation!AR$829","v":0},{"$f":" Inp_Depreciation!AS$829","v":0},{"$f":" Inp_Depreciation!AT$829","v":0},{"$f":" Inp_Depreciation!AU$829","v":0},{"$f":" Inp_Depreciation!AV$829","v":0},{"$f":" Inp_Depreciation!AW$829","v":0},{"$f":" Inp_Depreciation!AX$829","v":0},{"$f":" Inp_Depreciation!AY$829","v":0},{"$f":" Inp_Depreciation!AZ$829","v":0},{"$f":" Inp_Depreciation!BA$829","v":0},{"$f":" Inp_Depreciation!BB$829","v":0},{"$f":" Inp_Depreciation!BC$829","v":0},{"$f":" Inp_Depreciation!BD$829","v":0},{"$f":" Inp_Depreciation!BE$829","v":0},{"$f":" Inp_Depreciation!BF$829","v":0},{"$f":" Inp_Depreciation!BG$829","v":0},{"$f":" Inp_Depreciation!BH$829","v":0},{"$f":" Inp_Depreciation!BI$829","v":0},{"$f":" Inp_Depreciation!BJ$829","v":0},{"$f":" Inp_Depreciation!BK$829","v":0},{"$f":" Inp_Depreciation!BL$829","v":0},{"$f":" Inp_Depreciation!BM$829","v":0},{"$f":" Inp_Depreciation!BN$829","v":0},{"$f":" Inp_Depreciation!BO$829","v":0},{"$f":" Inp_Depreciation!BP$829","v":0},{"$f":" Inp_Depreciation!BQ$829","v":0},{"$f":" Inp_Depreciation!BR$829","v":0},{"$f":" Inp_Depreciation!BS$829","v":0},{"$f":" Inp_Depreciation!BT$829","v":0},{"$f":" Inp_Depreciation!BU$829","v":0},{"$f":" Inp_Depreciation!BV$829","v":0},{"$f":" Inp_Depreciation!BW$829","v":0},{"$f":" Inp_Depreciation!BX$829","v":0},{"$f":" Inp_Depreciation!BY$829","v":0},{"$f":" Inp_Depreciation!BZ$829","v":0},{"$f":" Inp_Depreciation!CA$829","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$830","v":"Network capex add - 01 Oct 13 - depreciation inp - NSI"},{"$f":" Inp_Depreciation!F$830","v":0},{"$f":" Inp_Depreciation!G$830","v":0},{"$f":" Inp_Depreciation!H$830","v":0},{"$f":" Inp_Depreciation!I$830","v":"GBP m"},{"$f":" Inp_Depreciation!J$830","v":0},{"$f":" Inp_Depreciation!K$830","v":0},{"$f":" Inp_Depreciation!L$830","v":0},{"$f":" Inp_Depreciation!M$830","v":0},{"$f":" Inp_Depreciation!N$830","v":0},{"$f":" Inp_Depreciation!O$830","v":0},{"$f":" Inp_Depreciation!P$830","v":0},{"$f":" Inp_Depreciation!Q$830","v":0},{"$f":" Inp_Depreciation!R$830","v":0},{"$f":" Inp_Depreciation!S$830","v":0},{"$f":" Inp_Depreciation!T$830","v":0},{"$f":" Inp_Depreciation!U$830","v":0},{"$f":" Inp_Depreciation!V$830","v":0},{"$f":" Inp_Depreciation!W$830","v":0},{"$f":" Inp_Depreciation!X$830","v":0},{"$f":" Inp_Depreciation!Y$830","v":0},{"$f":" Inp_Depreciation!Z$830","v":0},{"$f":" Inp_Depreciation!AA$830","v":0},{"$f":" Inp_Depreciation!AB$830","v":0},{"$f":" Inp_Depreciation!AC$830","v":0},{"$f":" Inp_Depreciation!AD$830","v":0},{"$f":" Inp_Depreciation!AE$830","v":0},{"$f":" Inp_Depreciation!AF$830","v":0},{"$f":" Inp_Depreciation!AG$830","v":0},{"$f":" Inp_Depreciation!AH$830","v":0},{"$f":" Inp_Depreciation!AI$830","v":0},{"$f":" Inp_Depreciation!AJ$830","v":0},{"$f":" Inp_Depreciation!AK$830","v":0},{"$f":" Inp_Depreciation!AL$830","v":0},{"$f":" Inp_Depreciation!AM$830","v":0},{"$f":" Inp_Depreciation!AN$830","v":0},{"$f":" Inp_Depreciation!AO$830","v":0},{"$f":" Inp_Depreciation!AP$830","v":0},{"$f":" Inp_Depreciation!AQ$830","v":0},{"$f":" Inp_Depreciation!AR$830","v":0},{"$f":" Inp_Depreciation!AS$830","v":0},{"$f":" Inp_Depreciation!AT$830","v":0},{"$f":" Inp_Depreciation!AU$830","v":0},{"$f":" Inp_Depreciation!AV$830","v":0},{"$f":" Inp_Depreciation!AW$830","v":0},{"$f":" Inp_Depreciation!AX$830","v":0},{"$f":" Inp_Depreciation!AY$830","v":0},{"$f":" Inp_Depreciation!AZ$830","v":0},{"$f":" Inp_Depreciation!BA$830","v":0},{"$f":" Inp_Depreciation!BB$830","v":0},{"$f":" Inp_Depreciation!BC$830","v":0},{"$f":" Inp_Depreciation!BD$830","v":0},{"$f":" Inp_Depreciation!BE$830","v":0},{"$f":" Inp_Depreciation!BF$830","v":0},{"$f":" Inp_Depreciation!BG$830","v":0},{"$f":" Inp_Depreciation!BH$830","v":0},{"$f":" Inp_Depreciation!BI$830","v":0},{"$f":" Inp_Depreciation!BJ$830","v":0},{"$f":" Inp_Depreciation!BK$830","v":0},{"$f":" Inp_Depreciation!BL$830","v":0},{"$f":" Inp_Depreciation!BM$830","v":0},{"$f":" Inp_Depreciation!BN$830","v":0},{"$f":" Inp_Depreciation!BO$830","v":0},{"$f":" Inp_Depreciation!BP$830","v":0},{"$f":" Inp_Depreciation!BQ$830","v":0},{"$f":" Inp_Depreciation!BR$830","v":0},{"$f":" Inp_Depreciation!BS$830","v":0},{"$f":" Inp_Depreciation!BT$830","v":0},{"$f":" Inp_Depreciation!BU$830","v":0},{"$f":" Inp_Depreciation!BV$830","v":0},{"$f":" Inp_Depreciation!BW$830","v":0},{"$f":" Inp_Depreciation!BX$830","v":0},{"$f":" Inp_Depreciation!BY$830","v":0},{"$f":" Inp_Depreciation!BZ$830","v":0},{"$f":" Inp_Depreciation!CA$830","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$831","v":"Network capex add - 01 Oct 14 - depreciation inp - NSI"},{"$f":" Inp_Depreciation!F$831","v":0},{"$f":" Inp_Depreciation!G$831","v":0},{"$f":" Inp_Depreciation!H$831","v":0},{"$f":" Inp_Depreciation!I$831","v":"GBP m"},{"$f":" Inp_Depreciation!J$831","v":0},{"$f":" Inp_Depreciation!K$831","v":0},{"$f":" Inp_Depreciation!L$831","v":0},{"$f":" Inp_Depreciation!M$831","v":0},{"$f":" Inp_Depreciation!N$831","v":0},{"$f":" Inp_Depreciation!O$831","v":0},{"$f":" Inp_Depreciation!P$831","v":0},{"$f":" Inp_Depreciation!Q$831","v":0},{"$f":" Inp_Depreciation!R$831","v":0},{"$f":" Inp_Depreciation!S$831","v":0},{"$f":" Inp_Depreciation!T$831","v":0},{"$f":" Inp_Depreciation!U$831","v":0},{"$f":" Inp_Depreciation!V$831","v":0},{"$f":" Inp_Depreciation!W$831","v":0},{"$f":" Inp_Depreciation!X$831","v":0},{"$f":" Inp_Depreciation!Y$831","v":0},{"$f":" Inp_Depreciation!Z$831","v":0},{"$f":" Inp_Depreciation!AA$831","v":0},{"$f":" Inp_Depreciation!AB$831","v":0},{"$f":" Inp_Depreciation!AC$831","v":0},{"$f":" Inp_Depreciation!AD$831","v":0},{"$f":" Inp_Depreciation!AE$831","v":0},{"$f":" Inp_Depreciation!AF$831","v":0},{"$f":" Inp_Depreciation!AG$831","v":0},{"$f":" Inp_Depreciation!AH$831","v":0},{"$f":" Inp_Depreciation!AI$831","v":0},{"$f":" Inp_Depreciation!AJ$831","v":0},{"$f":" Inp_Depreciation!AK$831","v":0},{"$f":" Inp_Depreciation!AL$831","v":0},{"$f":" Inp_Depreciation!AM$831","v":0},{"$f":" Inp_Depreciation!AN$831","v":0},{"$f":" Inp_Depreciation!AO$831","v":0},{"$f":" Inp_Depreciation!AP$831","v":0},{"$f":" Inp_Depreciation!AQ$831","v":0},{"$f":" Inp_Depreciation!AR$831","v":0},{"$f":" Inp_Depreciation!AS$831","v":0},{"$f":" Inp_Depreciation!AT$831","v":0},{"$f":" Inp_Depreciation!AU$831","v":0},{"$f":" Inp_Depreciation!AV$831","v":0},{"$f":" Inp_Depreciation!AW$831","v":0},{"$f":" Inp_Depreciation!AX$831","v":0},{"$f":" Inp_Depreciation!AY$831","v":0},{"$f":" Inp_Depreciation!AZ$831","v":0},{"$f":" Inp_Depreciation!BA$831","v":0},{"$f":" Inp_Depreciation!BB$831","v":0},{"$f":" Inp_Depreciation!BC$831","v":0},{"$f":" Inp_Depreciation!BD$831","v":0},{"$f":" Inp_Depreciation!BE$831","v":0},{"$f":" Inp_Depreciation!BF$831","v":0},{"$f":" Inp_Depreciation!BG$831","v":0},{"$f":" Inp_Depreciation!BH$831","v":0},{"$f":" Inp_Depreciation!BI$831","v":0},{"$f":" Inp_Depreciation!BJ$831","v":0},{"$f":" Inp_Depreciation!BK$831","v":0},{"$f":" Inp_Depreciation!BL$831","v":0},{"$f":" Inp_Depreciation!BM$831","v":0},{"$f":" Inp_Depreciation!BN$831","v":0},{"$f":" Inp_Depreciation!BO$831","v":0},{"$f":" Inp_Depreciation!BP$831","v":0},{"$f":" Inp_Depreciation!BQ$831","v":0},{"$f":" Inp_Depreciation!BR$831","v":0},{"$f":" Inp_Depreciation!BS$831","v":0},{"$f":" Inp_Depreciation!BT$831","v":0},{"$f":" Inp_Depreciation!BU$831","v":0},{"$f":" Inp_Depreciation!BV$831","v":0},{"$f":" Inp_Depreciation!BW$831","v":0},{"$f":" Inp_Depreciation!BX$831","v":0},{"$f":" Inp_Depreciation!BY$831","v":0},{"$f":" Inp_Depreciation!BZ$831","v":0},{"$f":" Inp_Depreciation!CA$831","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$832","v":"Network capex add - 01 Oct 15 - depreciation inp - NSI"},{"$f":" Inp_Depreciation!F$832","v":0},{"$f":" Inp_Depreciation!G$832","v":0},{"$f":" Inp_Depreciation!H$832","v":0},{"$f":" Inp_Depreciation!I$832","v":"GBP m"},{"$f":" Inp_Depreciation!J$832","v":0},{"$f":" Inp_Depreciation!K$832","v":0},{"$f":" Inp_Depreciation!L$832","v":0},{"$f":" Inp_Depreciation!M$832","v":0},{"$f":" Inp_Depreciation!N$832","v":0},{"$f":" Inp_Depreciation!O$832","v":0},{"$f":" Inp_Depreciation!P$832","v":0},{"$f":" Inp_Depreciation!Q$832","v":0},{"$f":" Inp_Depreciation!R$832","v":0},{"$f":" Inp_Depreciation!S$832","v":0},{"$f":" Inp_Depreciation!T$832","v":0},{"$f":" Inp_Depreciation!U$832","v":0},{"$f":" Inp_Depreciation!V$832","v":0},{"$f":" Inp_Depreciation!W$832","v":0},{"$f":" Inp_Depreciation!X$832","v":0},{"$f":" Inp_Depreciation!Y$832","v":0},{"$f":" Inp_Depreciation!Z$832","v":0},{"$f":" Inp_Depreciation!AA$832","v":0},{"$f":" Inp_Depreciation!AB$832","v":0},{"$f":" Inp_Depreciation!AC$832","v":0},{"$f":" Inp_Depreciation!AD$832","v":0},{"$f":" Inp_Depreciation!AE$832","v":0},{"$f":" Inp_Depreciation!AF$832","v":0},{"$f":" Inp_Depreciation!AG$832","v":0},{"$f":" Inp_Depreciation!AH$832","v":0},{"$f":" Inp_Depreciation!AI$832","v":0},{"$f":" Inp_Depreciation!AJ$832","v":0},{"$f":" Inp_Depreciation!AK$832","v":0},{"$f":" Inp_Depreciation!AL$832","v":0},{"$f":" Inp_Depreciation!AM$832","v":0},{"$f":" Inp_Depreciation!AN$832","v":0},{"$f":" Inp_Depreciation!AO$832","v":0},{"$f":" Inp_Depreciation!AP$832","v":0},{"$f":" Inp_Depreciation!AQ$832","v":0},{"$f":" Inp_Depreciation!AR$832","v":0},{"$f":" Inp_Depreciation!AS$832","v":0},{"$f":" Inp_Depreciation!AT$832","v":0},{"$f":" Inp_Depreciation!AU$832","v":0},{"$f":" Inp_Depreciation!AV$832","v":0},{"$f":" Inp_Depreciation!AW$832","v":0},{"$f":" Inp_Depreciation!AX$832","v":0},{"$f":" Inp_Depreciation!AY$832","v":0},{"$f":" Inp_Depreciation!AZ$832","v":0},{"$f":" Inp_Depreciation!BA$832","v":0},{"$f":" Inp_Depreciation!BB$832","v":0},{"$f":" Inp_Depreciation!BC$832","v":0},{"$f":" Inp_Depreciation!BD$832","v":0},{"$f":" Inp_Depreciation!BE$832","v":0},{"$f":" Inp_Depreciation!BF$832","v":0},{"$f":" Inp_Depreciation!BG$832","v":0},{"$f":" Inp_Depreciation!BH$832","v":0},{"$f":" Inp_Depreciation!BI$832","v":0},{"$f":" Inp_Depreciation!BJ$832","v":0},{"$f":" Inp_Depreciation!BK$832","v":0},{"$f":" Inp_Depreciation!BL$832","v":0},{"$f":" Inp_Depreciation!BM$832","v":0},{"$f":" Inp_Depreciation!BN$832","v":0},{"$f":" Inp_Depreciation!BO$832","v":0},{"$f":" Inp_Depreciation!BP$832","v":0},{"$f":" Inp_Depreciation!BQ$832","v":0},{"$f":" Inp_Depreciation!BR$832","v":0},{"$f":" Inp_Depreciation!BS$832","v":0},{"$f":" Inp_Depreciation!BT$832","v":0},{"$f":" Inp_Depreciation!BU$832","v":0},{"$f":" Inp_Depreciation!BV$832","v":0},{"$f":" Inp_Depreciation!BW$832","v":0},{"$f":" Inp_Depreciation!BX$832","v":0},{"$f":" Inp_Depreciation!BY$832","v":0},{"$f":" Inp_Depreciation!BZ$832","v":0},{"$f":" Inp_Depreciation!CA$832","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$833","v":"Network capex add - 01 Oct 16 - depreciation inp - NSI"},{"$f":" Inp_Depreciation!F$833","v":0},{"$f":" Inp_Depreciation!G$833","v":0},{"$f":" Inp_Depreciation!H$833","v":0},{"$f":" Inp_Depreciation!I$833","v":"GBP m"},{"$f":" Inp_Depreciation!J$833","v":0},{"$f":" Inp_Depreciation!K$833","v":0},{"$f":" Inp_Depreciation!L$833","v":0},{"$f":" Inp_Depreciation!M$833","v":0},{"$f":" Inp_Depreciation!N$833","v":0},{"$f":" Inp_Depreciation!O$833","v":0},{"$f":" Inp_Depreciation!P$833","v":0},{"$f":" Inp_Depreciation!Q$833","v":0},{"$f":" Inp_Depreciation!R$833","v":0},{"$f":" Inp_Depreciation!S$833","v":0},{"$f":" Inp_Depreciation!T$833","v":0},{"$f":" Inp_Depreciation!U$833","v":0},{"$f":" Inp_Depreciation!V$833","v":0},{"$f":" Inp_Depreciation!W$833","v":0},{"$f":" Inp_Depreciation!X$833","v":0},{"$f":" Inp_Depreciation!Y$833","v":0},{"$f":" Inp_Depreciation!Z$833","v":0},{"$f":" Inp_Depreciation!AA$833","v":0},{"$f":" Inp_Depreciation!AB$833","v":0},{"$f":" Inp_Depreciation!AC$833","v":0},{"$f":" Inp_Depreciation!AD$833","v":0},{"$f":" Inp_Depreciation!AE$833","v":0},{"$f":" Inp_Depreciation!AF$833","v":0},{"$f":" Inp_Depreciation!AG$833","v":0},{"$f":" Inp_Depreciation!AH$833","v":0},{"$f":" Inp_Depreciation!AI$833","v":0},{"$f":" Inp_Depreciation!AJ$833","v":0},{"$f":" Inp_Depreciation!AK$833","v":0},{"$f":" Inp_Depreciation!AL$833","v":0},{"$f":" Inp_Depreciation!AM$833","v":0},{"$f":" Inp_Depreciation!AN$833","v":0},{"$f":" Inp_Depreciation!AO$833","v":0},{"$f":" Inp_Depreciation!AP$833","v":0},{"$f":" Inp_Depreciation!AQ$833","v":0},{"$f":" Inp_Depreciation!AR$833","v":0},{"$f":" Inp_Depreciation!AS$833","v":0},{"$f":" Inp_Depreciation!AT$833","v":0},{"$f":" Inp_Depreciation!AU$833","v":0},{"$f":" Inp_Depreciation!AV$833","v":0},{"$f":" Inp_Depreciation!AW$833","v":0},{"$f":" Inp_Depreciation!AX$833","v":0},{"$f":" Inp_Depreciation!AY$833","v":0},{"$f":" Inp_Depreciation!AZ$833","v":0},{"$f":" Inp_Depreciation!BA$833","v":0},{"$f":" Inp_Depreciation!BB$833","v":0},{"$f":" Inp_Depreciation!BC$833","v":0},{"$f":" Inp_Depreciation!BD$833","v":0},{"$f":" Inp_Depreciation!BE$833","v":0},{"$f":" Inp_Depreciation!BF$833","v":0},{"$f":" Inp_Depreciation!BG$833","v":0},{"$f":" Inp_Depreciation!BH$833","v":0},{"$f":" Inp_Depreciation!BI$833","v":0},{"$f":" Inp_Depreciation!BJ$833","v":0},{"$f":" Inp_Depreciation!BK$833","v":0},{"$f":" Inp_Depreciation!BL$833","v":0},{"$f":" Inp_Depreciation!BM$833","v":0},{"$f":" Inp_Depreciation!BN$833","v":0},{"$f":" Inp_Depreciation!BO$833","v":0},{"$f":" Inp_Depreciation!BP$833","v":0},{"$f":" Inp_Depreciation!BQ$833","v":0},{"$f":" Inp_Depreciation!BR$833","v":0},{"$f":" Inp_Depreciation!BS$833","v":0},{"$f":" Inp_Depreciation!BT$833","v":0},{"$f":" Inp_Depreciation!BU$833","v":0},{"$f":" Inp_Depreciation!BV$833","v":0},{"$f":" Inp_Depreciation!BW$833","v":0},{"$f":" Inp_Depreciation!BX$833","v":0},{"$f":" Inp_Depreciation!BY$833","v":0},{"$f":" Inp_Depreciation!BZ$833","v":0},{"$f":" Inp_Depreciation!CA$833","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$834","v":"Network capex add - 01 Oct 17 - depreciation inp - NSI"},{"$f":" Inp_Depreciation!F$834","v":0},{"$f":" Inp_Depreciation!G$834","v":0},{"$f":" Inp_Depreciation!H$834","v":0},{"$f":" Inp_Depreciation!I$834","v":"GBP m"},{"$f":" Inp_Depreciation!J$834","v":0},{"$f":" Inp_Depreciation!K$834","v":0},{"$f":" Inp_Depreciation!L$834","v":0},{"$f":" Inp_Depreciation!M$834","v":0},{"$f":" Inp_Depreciation!N$834","v":0},{"$f":" Inp_Depreciation!O$834","v":0},{"$f":" Inp_Depreciation!P$834","v":0},{"$f":" Inp_Depreciation!Q$834","v":0},{"$f":" Inp_Depreciation!R$834","v":0},{"$f":" Inp_Depreciation!S$834","v":0},{"$f":" Inp_Depreciation!T$834","v":0},{"$f":" Inp_Depreciation!U$834","v":0},{"$f":" Inp_Depreciation!V$834","v":0},{"$f":" Inp_Depreciation!W$834","v":0},{"$f":" Inp_Depreciation!X$834","v":0},{"$f":" Inp_Depreciation!Y$834","v":0},{"$f":" Inp_Depreciation!Z$834","v":0},{"$f":" Inp_Depreciation!AA$834","v":0},{"$f":" Inp_Depreciation!AB$834","v":0},{"$f":" Inp_Depreciation!AC$834","v":0},{"$f":" Inp_Depreciation!AD$834","v":0},{"$f":" Inp_Depreciation!AE$834","v":0},{"$f":" Inp_Depreciation!AF$834","v":0},{"$f":" Inp_Depreciation!AG$834","v":0},{"$f":" Inp_Depreciation!AH$834","v":0},{"$f":" Inp_Depreciation!AI$834","v":0},{"$f":" Inp_Depreciation!AJ$834","v":0},{"$f":" Inp_Depreciation!AK$834","v":0},{"$f":" Inp_Depreciation!AL$834","v":0},{"$f":" Inp_Depreciation!AM$834","v":0},{"$f":" Inp_Depreciation!AN$834","v":0},{"$f":" Inp_Depreciation!AO$834","v":0},{"$f":" Inp_Depreciation!AP$834","v":0},{"$f":" Inp_Depreciation!AQ$834","v":0},{"$f":" Inp_Depreciation!AR$834","v":0},{"$f":" Inp_Depreciation!AS$834","v":0},{"$f":" Inp_Depreciation!AT$834","v":0},{"$f":" Inp_Depreciation!AU$834","v":0},{"$f":" Inp_Depreciation!AV$834","v":0},{"$f":" Inp_Depreciation!AW$834","v":0},{"$f":" Inp_Depreciation!AX$834","v":0},{"$f":" Inp_Depreciation!AY$834","v":0},{"$f":" Inp_Depreciation!AZ$834","v":0},{"$f":" Inp_Depreciation!BA$834","v":0},{"$f":" Inp_Depreciation!BB$834","v":0},{"$f":" Inp_Depreciation!BC$834","v":0},{"$f":" Inp_Depreciation!BD$834","v":0},{"$f":" Inp_Depreciation!BE$834","v":0},{"$f":" Inp_Depreciation!BF$834","v":0},{"$f":" Inp_Depreciation!BG$834","v":0},{"$f":" Inp_Depreciation!BH$834","v":0},{"$f":" Inp_Depreciation!BI$834","v":0},{"$f":" Inp_Depreciation!BJ$834","v":0},{"$f":" Inp_Depreciation!BK$834","v":0},{"$f":" Inp_Depreciation!BL$834","v":0},{"$f":" Inp_Depreciation!BM$834","v":0},{"$f":" Inp_Depreciation!BN$834","v":0},{"$f":" Inp_Depreciation!BO$834","v":0},{"$f":" Inp_Depreciation!BP$834","v":0},{"$f":" Inp_Depreciation!BQ$834","v":0},{"$f":" Inp_Depreciation!BR$834","v":0},{"$f":" Inp_Depreciation!BS$834","v":0},{"$f":" Inp_Depreciation!BT$834","v":0},{"$f":" Inp_Depreciation!BU$834","v":0},{"$f":" Inp_Depreciation!BV$834","v":0},{"$f":" Inp_Depreciation!BW$834","v":0},{"$f":" Inp_Depreciation!BX$834","v":0},{"$f":" Inp_Depreciation!BY$834","v":0},{"$f":" Inp_Depreciation!BZ$834","v":0},{"$f":" Inp_Depreciation!CA$834","v":0}]
[]
[null,null,null,null,{"$f":" E$299","v":"Capex add - 01 Apr 93 - first term - rate - NSI"},0,0,0,"%",0,0.60000000000000031,0,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0,0,0,0,{"$f":" AK$299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$299","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$300","v":"Capex add - 01 Apr 94 - first term - rate - NSI"},0,0,0,"%",0,0.60000000000000031,0,0,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0,0,0,{"$f":" AK$300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$300","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$301","v":"Capex add - 01 Apr 95 - first term - rate - NSI"},0,0,0,"%",0,0.60000000000000031,0,0,0,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0,0,{"$f":" AK$301","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$301","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$302","v":"Capex add - 01 Apr 96 - first term - rate - NSI"},0,0,0,"%",0,0.60000000000000031,0,0,0,0,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0,{"$f":" AK$302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$302","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$303","v":"Capex add - 01 Apr 97 - first term - rate - NSI"},0,0,0,"%",0,0.60000000000000031,0,0,0,0,0,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":" AK$303","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$303","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$304","v":"Capex add - 01 Apr 98 - first term - rate - NSI"},0,0,0,"%",0,0.60000000000000031,0,0,0,0,0,0,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":" AK$304","v":0.03},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$304","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$305","v":"Capex add - 01 Apr 99 - first term - rate - NSI"},0,0,0,"%",0,0.60000000000000031,0,0,0,0,0,0,0,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":" AK$305","v":0.03},0.03,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$305","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$306","v":"Capex add - 01 Apr 00 - first term - rate - NSI"},0,0,0,"%",0,0.60000000000000031,0,0,0,0,0,0,0,0,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":" AK$306","v":0.03},0.03,0.03,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$306","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$307","v":"Capex add - 01 Apr 01 - first term - rate - NSI"},0,0,0,"%",0,0.60000000000000031,0,0,0,0,0,0,0,0,0,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":" AK$307","v":0.03},0.03,0.03,0.03,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$307","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$308","v":"Capex add - 01 Apr 02 - first term - rate - NSI"},0,0,0,"%",0,0.60000000000000031,0,0,0,0,0,0,0,0,0,0,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":" AK$308","v":0.03},0.03,0.03,0.03,0.03,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$308","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$309","v":"Capex add - 01 Apr 03 - first term - rate - NSI"},0,0,0,"%",0,0.60000000000000031,0,0,0,0,0,0,0,0,0,0,0,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":" AK$309","v":0.03},0.03,0.03,0.03,0.03,0.03,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$309","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$310","v":"Capex add - 01 Apr 04 - first term - rate - NSI"},0,0,0,"%",0,0.60000000000000031,0,0,0,0,0,0,0,0,0,0,0,0,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":" AK$310","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$310","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$311","v":"Capex add - 01 Apr 05 - first term - rate - NSI"},0,0,0,"%",0,0.60000000000000031,0,0,0,0,0,0,0,0,0,0,0,0,0,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":" AK$311","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$311","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$312","v":"Capex add - 01 Apr 06 - first term - rate - NSI"},0,0,0,"%",0,0.60000000000000031,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":" AK$312","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$312","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$313","v":"Capex add - 01 Apr 07 - first term - rate - NSI"},0,0,0,"%",0,0.60000000000000031,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":" AK$313","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$313","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$314","v":"Capex add - 01 Apr 08 - first term - rate - NSI"},0,0,0,"%",0,0.60000000000000031,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":" AK$314","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$314","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$315","v":"Capex add - 01 Apr 09 - first term - rate - NSI"},0,0,0,"%",0,0.60000000000000031,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":" AK$315","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$315","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$316","v":"Capex add - 01 Apr 10 - first term - rate - NSI"},0,0,0,"%",0,0.60000000000000031,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":" AK$316","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$316","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$317","v":"Capex add - 01 Apr 11 - first term - rate - NSI"},0,0,0,"%",0,0.60000000000000031,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":" AK$317","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$317","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$318","v":"Capex add - 01 Oct 12 - first term - rate - NSI"},0,0,0,"%",0,0.60000000000000031,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.4999999999999999E-2,0.03,0.03,0.03,0.03,{"$f":" AK$318","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,1.4999999999999999E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$318","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$319","v":"Capex add - 01 Oct 13 - first term - rate - NSI"},0,0,0,"%",0,0.60000000000000031,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.4999999999999999E-2,0.03,0.03,0.03,{"$f":" AK$319","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,1.4999999999999999E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$319","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$320","v":"Capex add - 01 Oct 14 - first term - rate - NSI"},0,0,0,"%",0,0.60000000000000031,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.4999999999999999E-2,0.03,0.03,{"$f":" AK$320","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,1.4999999999999999E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$320","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$321","v":"Capex add - 01 Oct 15 - first term - rate - NSI"},0,0,0,"%",0,0.60000000000000031,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.4999999999999999E-2,0.03,{"$f":" AK$321","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,1.4999999999999999E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$321","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$322","v":"Capex add - 01 Oct 16 - first term - rate - NSI"},0,0,0,"%",0,0.60000000000000031,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.4999999999999999E-2,{"$f":" AK$322","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,1.4999999999999999E-2,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$322","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$323","v":"Capex add - 01 Oct 17 - first term - rate - NSI"},0,0,0,"%",0,0.60000000000000031,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$323","v":1.4999999999999999E-2},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,1.4999999999999999E-2,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$323","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E$363","v":"Capex add - 01 Apr 93 - second term - rate - NSI"},0,0,0,"%",0,0.40000000000000008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.02,0.02,0.02,0.02,{"$f":" AK$363","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$363","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$364","v":"Capex add - 01 Apr 94 - second term - rate - NSI"},0,0,0,"%",0,0.40000000000000008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.02,0.02,0.02,{"$f":" AK$364","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$364","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$365","v":"Capex add - 01 Apr 95 - second term - rate - NSI"},0,0,0,"%",0,0.40000000000000008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.02,0.02,{"$f":" AK$365","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$365","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$366","v":"Capex add - 01 Apr 96 - second term - rate - NSI"},0,0,0,"%",0,0.40000000000000008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.02,{"$f":" AK$366","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$366","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$367","v":"Capex add - 01 Apr 97 - second term - rate - NSI"},0,0,0,"%",0,0.40000000000000008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$367","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$367","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$368","v":"Capex add - 01 Apr 98 - second term - rate - NSI"},0,0,0,"%",0,0.40000000000000008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$368","v":0},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$368","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$369","v":"Capex add - 01 Apr 99 - second term - rate - NSI"},0,0,0,"%",0,0.40000000000000008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$369","v":0},0,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$369","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$370","v":"Capex add - 01 Apr 00 - second term - rate - NSI"},0,0,0,"%",0,0.40000000000000008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$370","v":0},0,0,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0,0,0,0,0,0,0,0,0,{"$f":" BQ$370","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$371","v":"Capex add - 01 Apr 01 - second term - rate - NSI"},0,0,0,"%",0,0.40000000000000008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$371","v":0},0,0,0,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0,0,0,0,0,0,0,0,{"$f":" BQ$371","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$372","v":"Capex add - 01 Apr 02 - second term - rate - NSI"},0,0,0,"%",0,0.40000000000000008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$372","v":0},0,0,0,0,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0,0,0,0,0,0,0,{"$f":" BQ$372","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$373","v":"Capex add - 01 Apr 03 - second term - rate - NSI"},0,0,0,"%",0,0.40000000000000008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$373","v":0},0,0,0,0,0,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0,0,0,0,0,0,{"$f":" BQ$373","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$374","v":"Capex add - 01 Apr 04 - second term - rate - NSI"},0,0,0,"%",0,0.40000000000000008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$374","v":0},0,0,0,0,0,0,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0,0,0,0,0,{"$f":" BQ$374","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$375","v":"Capex add - 01 Apr 05 - second term - rate - NSI"},0,0,0,"%",0,0.40000000000000008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$375","v":0},0,0,0,0,0,0,0,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0,0,0,0,{"$f":" BQ$375","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$376","v":"Capex add - 01 Apr 06 - second term - rate - NSI"},0,0,0,"%",0,0.40000000000000008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$376","v":0},0,0,0,0,0,0,0,0,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0,0,0,{"$f":" BQ$376","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$377","v":"Capex add - 01 Apr 07 - second term - rate - NSI"},0,0,0,"%",0,0.40000000000000008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$377","v":0},0,0,0,0,0,0,0,0,0,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0,0,{"$f":" BQ$377","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$378","v":"Capex add - 01 Apr 08 - second term - rate - NSI"},0,0,0,"%",0,0.40000000000000008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$378","v":0},0,0,0,0,0,0,0,0,0,0,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0,{"$f":" BQ$378","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$379","v":"Capex add - 01 Apr 09 - second term - rate - NSI"},0,0,0,"%",0,0.40000000000000008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$379","v":0},0,0,0,0,0,0,0,0,0,0,0,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,{"$f":" BQ$379","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$380","v":"Capex add - 01 Apr 10 - second term - rate - NSI"},0,0,0,"%",0,0.40000000000000008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$380","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,{"$f":" BQ$380","v":0.02},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$381","v":"Capex add - 01 Apr 11 - second term - rate - NSI"},0,0,0,"%",0,0.40000000000000008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,{"$f":" BQ$381","v":0.02},0.02,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$382","v":"Capex add - 01 Oct 12 - second term - rate - NSI"},0,0,0,"%",0,0.40000000000000008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$382","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.01,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,{"$f":" BQ$382","v":0.02},0.02,0.02,0.01,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$383","v":"Capex add - 01 Oct 13 - second term - rate - NSI"},0,0,0,"%",0,0.40000000000000008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.01,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,{"$f":" BQ$383","v":0.02},0.02,0.02,0.02,0.01,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$384","v":"Capex add - 01 Oct 14 - second term - rate - NSI"},0,0,0,"%",0,0.40000000000000008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$384","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.01,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,{"$f":" BQ$384","v":0.02},0.02,0.02,0.02,0.02,0.01,0,0,0,0,0]
[null,null,null,null,{"$f":" E$385","v":"Capex add - 01 Oct 15 - second term - rate - NSI"},0,0,0,"%",0,0.40000000000000008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.01,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,{"$f":" BQ$385","v":0.02},0.02,0.02,0.02,0.02,0.02,0.01,0,0,0,0]
[null,null,null,null,{"$f":" E$386","v":"Capex add - 01 Oct 16 - second term - rate - NSI"},0,0,0,"%",0,0.40000000000000008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$386","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.01,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,{"$f":" BQ$386","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.01,0,0,0]
[null,null,null,null,{"$f":" E$387","v":"Capex add - 01 Oct 17 - second term - rate - NSI"},0,0,0,"%",0,0.40000000000000008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.01,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,{"$f":" BQ$387","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.01,0,0]
[]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$37","v":"Actuals period flag - RP1"},{"$f":" 'DL - C4 A'!F$37","v":0},{"$f":" 'DL - C4 A'!G$37","v":0},{"$f":" 'DL - C4 A'!H$37","v":0},{"$f":" 'DL - C4 A'!I$37","v":"flag"},{"$f":" 'DL - C4 A'!J$37","v":0},{"$f":" 'DL - C4 A'!K$37","v":24},{"$f":" 'DL - C4 A'!L$37","v":0},{"$f":" 'DL - C4 A'!M$37","v":1},{"$f":" 'DL - C4 A'!N$37","v":1},{"$f":" 'DL - C4 A'!O$37","v":1},{"$f":" 'DL - C4 A'!P$37","v":1},{"$f":" 'DL - C4 A'!Q$37","v":1},{"$f":" 'DL - C4 A'!R$37","v":1},{"$f":" 'DL - C4 A'!S$37","v":1},{"$f":" 'DL - C4 A'!T$37","v":1},{"$f":" 'DL - C4 A'!U$37","v":1},{"$f":" 'DL - C4 A'!V$37","v":1},{"$f":" 'DL - C4 A'!W$37","v":1},{"$f":" 'DL - C4 A'!X$37","v":1},{"$f":" 'DL - C4 A'!Y$37","v":1},{"$f":" 'DL - C4 A'!Z$37","v":1},{"$f":" 'DL - C4 A'!AA$37","v":1},{"$f":" 'DL - C4 A'!AB$37","v":1},{"$f":" 'DL - C4 A'!AC$37","v":1},{"$f":" 'DL - C4 A'!AD$37","v":1},{"$f":" 'DL - C4 A'!AE$37","v":1},{"$f":" 'DL - C4 A'!AF$37","v":1},{"$f":" 'DL - C4 A'!AG$37","v":1},{"$f":" 'DL - C4 A'!AH$37","v":1},{"$f":" 'DL - C4 A'!AI$37","v":1},{"$f":" 'DL - C4 A'!AJ$37","v":1},{"$f":" 'DL - C4 A'!AK$37","v":0},{"$f":" 'DL - C4 A'!AL$37","v":0},{"$f":" 'DL - C4 A'!AM$37","v":0},{"$f":" 'DL - C4 A'!AN$37","v":0},{"$f":" 'DL - C4 A'!AO$37","v":0},{"$f":" 'DL - C4 A'!AP$37","v":0},{"$f":" 'DL - C4 A'!AQ$37","v":0},{"$f":" 'DL - C4 A'!AR$37","v":0},{"$f":" 'DL - C4 A'!AS$37","v":0},{"$f":" 'DL - C4 A'!AT$37","v":0},{"$f":" 'DL - C4 A'!AU$37","v":0},{"$f":" 'DL - C4 A'!AV$37","v":0},{"$f":" 'DL - C4 A'!AW$37","v":0},{"$f":" 'DL - C4 A'!AX$37","v":0},{"$f":" 'DL - C4 A'!AY$37","v":0},{"$f":" 'DL - C4 A'!AZ$37","v":0},{"$f":" 'DL - C4 A'!BA$37","v":0},{"$f":" 'DL - C4 A'!BB$37","v":0},{"$f":" 'DL - C4 A'!BC$37","v":0},{"$f":" 'DL - C4 A'!BD$37","v":0},{"$f":" 'DL - C4 A'!BE$37","v":0},{"$f":" 'DL - C4 A'!BF$37","v":0},{"$f":" 'DL - C4 A'!BG$37","v":0},{"$f":" 'DL - C4 A'!BH$37","v":0},{"$f":" 'DL - C4 A'!BI$37","v":0},{"$f":" 'DL - C4 A'!BJ$37","v":0},{"$f":" 'DL - C4 A'!BK$37","v":0},{"$f":" 'DL - C4 A'!BL$37","v":0},{"$f":" 'DL - C4 A'!BM$37","v":0},{"$f":" 'DL - C4 A'!BN$37","v":0},{"$f":" 'DL - C4 A'!BO$37","v":0},{"$f":" 'DL - C4 A'!BP$37","v":0},{"$f":" 'DL - C4 A'!BQ$37","v":0},{"$f":" 'DL - C4 A'!BR$37","v":0},{"$f":" 'DL - C4 A'!BS$37","v":0},{"$f":" 'DL - C4 A'!BT$37","v":0},{"$f":" 'DL - C4 A'!BU$37","v":0},{"$f":" 'DL - C4 A'!BV$37","v":0},{"$f":" 'DL - C4 A'!BW$37","v":0},{"$f":" 'DL - C4 A'!BX$37","v":0},{"$f":" 'DL - C4 A'!BY$37","v":0},{"$f":" 'DL - C4 A'!BZ$37","v":0},{"$f":" 'DL - C4 A'!CA$37","v":0}]
[]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$34, \"dd mmm yy\") & \" - real - NSI\"","v":"Depreciation - capex addition - 01 Apr 93 - real - NSI"},null,null,null,"GBP m",null,{"$f":" SUM(M1005:CA1005)","v":0},null,{"$f":" IF(M$1003 = 1, M925, IF($H899 < 0, MAX($H899 - SUM($L1005:L1005), $H899 * (M951 + M977)), MAX(0, MIN($H899 - SUM($L1005:L1005), $H899 *  (M951 + M977)))))","v":0},{"$f":" IF(N$1003 = 1, N925, IF($H899 < 0, MAX($H899 - SUM($L1005:M1005), $H899 * (N951 + N977)), MAX(0, MIN($H899 - SUM($L1005:M1005), $H899 *  (N951 + N977)))))","v":0},{"$f":" IF(O$1003 = 1, O925, IF($H899 < 0, MAX($H899 - SUM($L1005:N1005), $H899 * (O951 + O977)), MAX(0, MIN($H899 - SUM($L1005:N1005), $H899 *  (O951 + O977)))))","v":0},{"$f":" IF(P$1003 = 1, P925, IF($H899 < 0, MAX($H899 - SUM($L1005:O1005), $H899 * (P951 + P977)), MAX(0, MIN($H899 - SUM($L1005:O1005), $H899 *  (P951 + P977)))))","v":0},{"$f":" IF(Q$1003 = 1, Q925, IF($H899 < 0, MAX($H899 - SUM($L1005:P1005), $H899 * (Q951 + Q977)), MAX(0, MIN($H899 - SUM($L1005:P1005), $H899 *  (Q951 + Q977)))))","v":0},{"$f":" IF(R$1003 = 1, R925, IF($H899 < 0, MAX($H899 - SUM($L1005:Q1005), $H899 * (R951 + R977)), MAX(0, MIN($H899 - SUM($L1005:Q1005), $H899 *  (R951 + R977)))))","v":0},{"$f":" IF(S$1003 = 1, S925, IF($H899 < 0, MAX($H899 - SUM($L1005:R1005), $H899 * (S951 + S977)), MAX(0, MIN($H899 - SUM($L1005:R1005), $H899 *  (S951 + S977)))))","v":0},{"$f":" IF(T$1003 = 1, T925, IF($H899 < 0, MAX($H899 - SUM($L1005:S1005), $H899 * (T951 + T977)), MAX(0, MIN($H899 - SUM($L1005:S1005), $H899 *  (T951 + T977)))))","v":0},{"$f":" IF(U$1003 = 1, U925, IF($H899 < 0, MAX($H899 - SUM($L1005:T1005), $H899 * (U951 + U977)), MAX(0, MIN($H899 - SUM($L1005:T1005), $H899 *  (U951 + U977)))))","v":0},{"$f":" IF(V$1003 = 1, V925, IF($H899 < 0, MAX($H899 - SUM($L1005:U1005), $H899 * (V951 + V977)), MAX(0, MIN($H899 - SUM($L1005:U1005), $H899 *  (V951 + V977)))))","v":0},{"$f":" IF(W$1003 = 1, W925, IF($H899 < 0, MAX($H899 - SUM($L1005:V1005), $H899 * (W951 + W977)), MAX(0, MIN($H899 - SUM($L1005:V1005), $H899 *  (W951 + W977)))))","v":0},{"$f":" IF(X$1003 = 1, X925, IF($H899 < 0, MAX($H899 - SUM($L1005:W1005), $H899 * (X951 + X977)), MAX(0, MIN($H899 - SUM($L1005:W1005), $H899 *  (X951 + X977)))))","v":0},{"$f":" IF(Y$1003 = 1, Y925, IF($H899 < 0, MAX($H899 - SUM($L1005:X1005), $H899 * (Y951 + Y977)), MAX(0, MIN($H899 - SUM($L1005:X1005), $H899 *  (Y951 + Y977)))))","v":0},{"$f":" IF(Z$1003 = 1, Z925, IF($H899 < 0, MAX($H899 - SUM($L1005:Y1005), $H899 * (Z951 + Z977)), MAX(0, MIN($H899 - SUM($L1005:Y1005), $H899 *  (Z951 + Z977)))))","v":0},{"$f":" IF(AA$1003 = 1, AA925, IF($H899 < 0, MAX($H899 - SUM($L1005:Z1005), $H899 * (AA951 + AA977)), MAX(0, MIN($H899 - SUM($L1005:Z1005), $H899 *  (AA951 + AA977)))))","v":0},{"$f":" IF(AB$1003 = 1, AB925, IF($H899 < 0, MAX($H899 - SUM($L1005:AA1005), $H899 * (AB951 + AB977)), MAX(0, MIN($H899 - SUM($L1005:AA1005), $H899 *  (AB951 + AB977)))))","v":0},{"$f":" IF(AC$1003 = 1, AC925, IF($H899 < 0, MAX($H899 - SUM($L1005:AB1005), $H899 * (AC951 + AC977)), MAX(0, MIN($H899 - SUM($L1005:AB1005), $H899 *  (AC951 + AC977)))))","v":0},{"$f":" IF(AD$1003 = 1, AD925, IF($H899 < 0, MAX($H899 - SUM($L1005:AC1005), $H899 * (AD951 + AD977)), MAX(0, MIN($H899 - SUM($L1005:AC1005), $H899 *  (AD951 + AD977)))))","v":0},{"$f":" IF(AE$1003 = 1, AE925, IF($H899 < 0, MAX($H899 - SUM($L1005:AD1005), $H899 * (AE951 + AE977)), MAX(0, MIN($H899 - SUM($L1005:AD1005), $H899 *  (AE951 + AE977)))))","v":0},{"$f":" IF(AF$1003 = 1, AF925, IF($H899 < 0, MAX($H899 - SUM($L1005:AE1005), $H899 * (AF951 + AF977)), MAX(0, MIN($H899 - SUM($L1005:AE1005), $H899 *  (AF951 + AF977)))))","v":0},{"$f":" IF(AG$1003 = 1, AG925, IF($H899 < 0, MAX($H899 - SUM($L1005:AF1005), $H899 * (AG951 + AG977)), MAX(0, MIN($H899 - SUM($L1005:AF1005), $H899 *  (AG951 + AG977)))))","v":0},{"$f":" IF(AH$1003 = 1, AH925, IF($H899 < 0, MAX($H899 - SUM($L1005:AG1005), $H899 * (AH951 + AH977)), MAX(0, MIN($H899 - SUM($L1005:AG1005), $H899 *  (AH951 + AH977)))))","v":0},{"$f":" IF(AI$1003 = 1, AI925, IF($H899 < 0, MAX($H899 - SUM($L1005:AH1005), $H899 * (AI951 + AI977)), MAX(0, MIN($H899 - SUM($L1005:AH1005), $H899 *  (AI951 + AI977)))))","v":0},{"$f":" IF(AJ$1003 = 1, AJ925, IF($H899 < 0, MAX($H899 - SUM($L1005:AI1005), $H899 * (AJ951 + AJ977)), MAX(0, MIN($H899 - SUM($L1005:AI1005), $H899 *  (AJ951 + AJ977)))))","v":0},{"$f":" IF(AK$1003 = 1, AK925, IF($H899 < 0, MAX($H899 - SUM($L1005:AJ1005), $H899 * (AK951 + AK977)), MAX(0, MIN($H899 - SUM($L1005:AJ1005), $H899 *  (AK951 + AK977)))))","v":0},{"$f":" IF(AL$1003 = 1, AL925, IF($H899 < 0, MAX($H899 - SUM($L1005:AK1005), $H899 * (AL951 + AL977)), MAX(0, MIN($H899 - SUM($L1005:AK1005), $H899 *  (AL951 + AL977)))))","v":0},{"$f":" IF(AM$1003 = 1, AM925, IF($H899 < 0, MAX($H899 - SUM($L1005:AL1005), $H899 * (AM951 + AM977)), MAX(0, MIN($H899 - SUM($L1005:AL1005), $H899 *  (AM951 + AM977)))))","v":0},{"$f":" IF(AN$1003 = 1, AN925, IF($H899 < 0, MAX($H899 - SUM($L1005:AM1005), $H899 * (AN951 + AN977)), MAX(0, MIN($H899 - SUM($L1005:AM1005), $H899 *  (AN951 + AN977)))))","v":0},{"$f":" IF(AO$1003 = 1, AO925, IF($H899 < 0, MAX($H899 - SUM($L1005:AN1005), $H899 * (AO951 + AO977)), MAX(0, MIN($H899 - SUM($L1005:AN1005), $H899 *  (AO951 + AO977)))))","v":0},{"$f":" IF(AP$1003 = 1, AP925, IF($H899 < 0, MAX($H899 - SUM($L1005:AO1005), $H899 * (AP951 + AP977)), MAX(0, MIN($H899 - SUM($L1005:AO1005), $H899 *  (AP951 + AP977)))))","v":0},{"$f":" IF(AQ$1003 = 1, AQ925, IF($H899 < 0, MAX($H899 - SUM($L1005:AP1005), $H899 * (AQ951 + AQ977)), MAX(0, MIN($H899 - SUM($L1005:AP1005), $H899 *  (AQ951 + AQ977)))))","v":0},{"$f":" IF(AR$1003 = 1, AR925, IF($H899 < 0, MAX($H899 - SUM($L1005:AQ1005), $H899 * (AR951 + AR977)), MAX(0, MIN($H899 - SUM($L1005:AQ1005), $H899 *  (AR951 + AR977)))))","v":0},{"$f":" IF(AS$1003 = 1, AS925, IF($H899 < 0, MAX($H899 - SUM($L1005:AR1005), $H899 * (AS951 + AS977)), MAX(0, MIN($H899 - SUM($L1005:AR1005), $H899 *  (AS951 + AS977)))))","v":0},{"$f":" IF(AT$1003 = 1, AT925, IF($H899 < 0, MAX($H899 - SUM($L1005:AS1005), $H899 * (AT951 + AT977)), MAX(0, MIN($H899 - SUM($L1005:AS1005), $H899 *  (AT951 + AT977)))))","v":0},{"$f":" IF(AU$1003 = 1, AU925, IF($H899 < 0, MAX($H899 - SUM($L1005:AT1005), $H899 * (AU951 + AU977)), MAX(0, MIN($H899 - SUM($L1005:AT1005), $H899 *  (AU951 + AU977)))))","v":0},{"$f":" IF(AV$1003 = 1, AV925, IF($H899 < 0, MAX($H899 - SUM($L1005:AU1005), $H899 * (AV951 + AV977)), MAX(0, MIN($H899 - SUM($L1005:AU1005), $H899 *  (AV951 + AV977)))))","v":0},{"$f":" IF(AW$1003 = 1, AW925, IF($H899 < 0, MAX($H899 - SUM($L1005:AV1005), $H899 * (AW951 + AW977)), MAX(0, MIN($H899 - SUM($L1005:AV1005), $H899 *  (AW951 + AW977)))))","v":0},{"$f":" IF(AX$1003 = 1, AX925, IF($H899 < 0, MAX($H899 - SUM($L1005:AW1005), $H899 * (AX951 + AX977)), MAX(0, MIN($H899 - SUM($L1005:AW1005), $H899 *  (AX951 + AX977)))))","v":0},{"$f":" IF(AY$1003 = 1, AY925, IF($H899 < 0, MAX($H899 - SUM($L1005:AX1005), $H899 * (AY951 + AY977)), MAX(0, MIN($H899 - SUM($L1005:AX1005), $H899 *  (AY951 + AY977)))))","v":0},{"$f":" IF(AZ$1003 = 1, AZ925, IF($H899 < 0, MAX($H899 - SUM($L1005:AY1005), $H899 * (AZ951 + AZ977)), MAX(0, MIN($H899 - SUM($L1005:AY1005), $H899 *  (AZ951 + AZ977)))))","v":0},{"$f":" IF(BA$1003 = 1, BA925, IF($H899 < 0, MAX($H899 - SUM($L1005:AZ1005), $H899 * (BA951 + BA977)), MAX(0, MIN($H899 - SUM($L1005:AZ1005), $H899 *  (BA951 + BA977)))))","v":0},{"$f":" IF(BB$1003 = 1, BB925, IF($H899 < 0, MAX($H899 - SUM($L1005:BA1005), $H899 * (BB951 + BB977)), MAX(0, MIN($H899 - SUM($L1005:BA1005), $H899 *  (BB951 + BB977)))))","v":0},{"$f":" IF(BC$1003 = 1, BC925, IF($H899 < 0, MAX($H899 - SUM($L1005:BB1005), $H899 * (BC951 + BC977)), MAX(0, MIN($H899 - SUM($L1005:BB1005), $H899 *  (BC951 + BC977)))))","v":0},{"$f":" IF(BD$1003 = 1, BD925, IF($H899 < 0, MAX($H899 - SUM($L1005:BC1005), $H899 * (BD951 + BD977)), MAX(0, MIN($H899 - SUM($L1005:BC1005), $H899 *  (BD951 + BD977)))))","v":0},{"$f":" IF(BE$1003 = 1, BE925, IF($H899 < 0, MAX($H899 - SUM($L1005:BD1005), $H899 * (BE951 + BE977)), MAX(0, MIN($H899 - SUM($L1005:BD1005), $H899 *  (BE951 + BE977)))))","v":0},{"$f":" IF(BF$1003 = 1, BF925, IF($H899 < 0, MAX($H899 - SUM($L1005:BE1005), $H899 * (BF951 + BF977)), MAX(0, MIN($H899 - SUM($L1005:BE1005), $H899 *  (BF951 + BF977)))))","v":0},{"$f":" IF(BG$1003 = 1, BG925, IF($H899 < 0, MAX($H899 - SUM($L1005:BF1005), $H899 * (BG951 + BG977)), MAX(0, MIN($H899 - SUM($L1005:BF1005), $H899 *  (BG951 + BG977)))))","v":0},{"$f":" IF(BH$1003 = 1, BH925, IF($H899 < 0, MAX($H899 - SUM($L1005:BG1005), $H899 * (BH951 + BH977)), MAX(0, MIN($H899 - SUM($L1005:BG1005), $H899 *  (BH951 + BH977)))))","v":0},{"$f":" IF(BI$1003 = 1, BI925, IF($H899 < 0, MAX($H899 - SUM($L1005:BH1005), $H899 * (BI951 + BI977)), MAX(0, MIN($H899 - SUM($L1005:BH1005), $H899 *  (BI951 + BI977)))))","v":0},{"$f":" IF(BJ$1003 = 1, BJ925, IF($H899 < 0, MAX($H899 - SUM($L1005:BI1005), $H899 * (BJ951 + BJ977)), MAX(0, MIN($H899 - SUM($L1005:BI1005), $H899 *  (BJ951 + BJ977)))))","v":0},{"$f":" IF(BK$1003 = 1, BK925, IF($H899 < 0, MAX($H899 - SUM($L1005:BJ1005), $H899 * (BK951 + BK977)), MAX(0, MIN($H899 - SUM($L1005:BJ1005), $H899 *  (BK951 + BK977)))))","v":0},{"$f":" IF(BL$1003 = 1, BL925, IF($H899 < 0, MAX($H899 - SUM($L1005:BK1005), $H899 * (BL951 + BL977)), MAX(0, MIN($H899 - SUM($L1005:BK1005), $H899 *  (BL951 + BL977)))))","v":0},{"$f":" IF(BM$1003 = 1, BM925, IF($H899 < 0, MAX($H899 - SUM($L1005:BL1005), $H899 * (BM951 + BM977)), MAX(0, MIN($H899 - SUM($L1005:BL1005), $H899 *  (BM951 + BM977)))))","v":0},{"$f":" IF(BN$1003 = 1, BN925, IF($H899 < 0, MAX($H899 - SUM($L1005:BM1005), $H899 * (BN951 + BN977)), MAX(0, MIN($H899 - SUM($L1005:BM1005), $H899 *  (BN951 + BN977)))))","v":0},{"$f":" IF(BO$1003 = 1, BO925, IF($H899 < 0, MAX($H899 - SUM($L1005:BN1005), $H899 * (BO951 + BO977)), MAX(0, MIN($H899 - SUM($L1005:BN1005), $H899 *  (BO951 + BO977)))))","v":0},{"$f":" IF(BP$1003 = 1, BP925, IF($H899 < 0, MAX($H899 - SUM($L1005:BO1005), $H899 * (BP951 + BP977)), MAX(0, MIN($H899 - SUM($L1005:BO1005), $H899 *  (BP951 + BP977)))))","v":0},{"$f":" IF(BQ$1003 = 1, BQ925, IF($H899 < 0, MAX($H899 - SUM($L1005:BP1005), $H899 * (BQ951 + BQ977)), MAX(0, MIN($H899 - SUM($L1005:BP1005), $H899 *  (BQ951 + BQ977)))))","v":0},{"$f":" IF(BR$1003 = 1, BR925, IF($H899 < 0, MAX($H899 - SUM($L1005:BQ1005), $H899 * (BR951 + BR977)), MAX(0, MIN($H899 - SUM($L1005:BQ1005), $H899 *  (BR951 + BR977)))))","v":0},{"$f":" IF(BS$1003 = 1, BS925, IF($H899 < 0, MAX($H899 - SUM($L1005:BR1005), $H899 * (BS951 + BS977)), MAX(0, MIN($H899 - SUM($L1005:BR1005), $H899 *  (BS951 + BS977)))))","v":0},{"$f":" IF(BT$1003 = 1, BT925, IF($H899 < 0, MAX($H899 - SUM($L1005:BS1005), $H899 * (BT951 + BT977)), MAX(0, MIN($H899 - SUM($L1005:BS1005), $H899 *  (BT951 + BT977)))))","v":0},{"$f":" IF(BU$1003 = 1, BU925, IF($H899 < 0, MAX($H899 - SUM($L1005:BT1005), $H899 * (BU951 + BU977)), MAX(0, MIN($H899 - SUM($L1005:BT1005), $H899 *  (BU951 + BU977)))))","v":0},{"$f":" IF(BV$1003 = 1, BV925, IF($H899 < 0, MAX($H899 - SUM($L1005:BU1005), $H899 * (BV951 + BV977)), MAX(0, MIN($H899 - SUM($L1005:BU1005), $H899 *  (BV951 + BV977)))))","v":0},{"$f":" IF(BW$1003 = 1, BW925, IF($H899 < 0, MAX($H899 - SUM($L1005:BV1005), $H899 * (BW951 + BW977)), MAX(0, MIN($H899 - SUM($L1005:BV1005), $H899 *  (BW951 + BW977)))))","v":0},{"$f":" IF(BX$1003 = 1, BX925, IF($H899 < 0, MAX($H899 - SUM($L1005:BW1005), $H899 * (BX951 + BX977)), MAX(0, MIN($H899 - SUM($L1005:BW1005), $H899 *  (BX951 + BX977)))))","v":0},{"$f":" IF(BY$1003 = 1, BY925, IF($H899 < 0, MAX($H899 - SUM($L1005:BX1005), $H899 * (BY951 + BY977)), MAX(0, MIN($H899 - SUM($L1005:BX1005), $H899 *  (BY951 + BY977)))))","v":0},{"$f":" IF(BZ$1003 = 1, BZ925, IF($H899 < 0, MAX($H899 - SUM($L1005:BY1005), $H899 * (BZ951 + BZ977)), MAX(0, MIN($H899 - SUM($L1005:BY1005), $H899 *  (BZ951 + BZ977)))))","v":0},{"$f":" IF(CA$1003 = 1, CA925, IF($H899 < 0, MAX($H899 - SUM($L1005:BZ1005), $H899 * (CA951 + CA977)), MAX(0, MIN($H899 - SUM($L1005:BZ1005), $H899 *  (CA951 + CA977)))))","v":0}]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$35, \"dd mmm yy\") & \" - real - NSI\"","v":"Depreciation - capex addition - 01 Apr 94 - real - NSI"},null,null,null,"GBP m",null,0,null,{"$f":" IF(M$1003 = 1, M926, IF($H900 < 0, MAX($H900 - SUM($L1006:L1006), $H900 * (M952 + M978)), MAX(0, MIN($H900 - SUM($L1006:L1006), $H900 *  (M952 + M978)))))","v":0},{"$f":" IF(N$1003 = 1, N926, IF($H900 < 0, MAX($H900 - SUM($L1006:M1006), $H900 * (N952 + N978)), MAX(0, MIN($H900 - SUM($L1006:M1006), $H900 *  (N952 + N978)))))","v":0},{"$f":" IF(O$1003 = 1, O926, IF($H900 < 0, MAX($H900 - SUM($L1006:N1006), $H900 * (O952 + O978)), MAX(0, MIN($H900 - SUM($L1006:N1006), $H900 *  (O952 + O978)))))","v":0},{"$f":" IF(P$1003 = 1, P926, IF($H900 < 0, MAX($H900 - SUM($L1006:O1006), $H900 * (P952 + P978)), MAX(0, MIN($H900 - SUM($L1006:O1006), $H900 *  (P952 + P978)))))","v":0},{"$f":" IF(Q$1003 = 1, Q926, IF($H900 < 0, MAX($H900 - SUM($L1006:P1006), $H900 * (Q952 + Q978)), MAX(0, MIN($H900 - SUM($L1006:P1006), $H900 *  (Q952 + Q978)))))","v":0},{"$f":" IF(R$1003 = 1, R926, IF($H900 < 0, MAX($H900 - SUM($L1006:Q1006), $H900 * (R952 + R978)), MAX(0, MIN($H900 - SUM($L1006:Q1006), $H900 *  (R952 + R978)))))","v":0},{"$f":" IF(S$1003 = 1, S926, IF($H900 < 0, MAX($H900 - SUM($L1006:R1006), $H900 * (S952 + S978)), MAX(0, MIN($H900 - SUM($L1006:R1006), $H900 *  (S952 + S978)))))","v":0},{"$f":" IF(T$1003 = 1, T926, IF($H900 < 0, MAX($H900 - SUM($L1006:S1006), $H900 * (T952 + T978)), MAX(0, MIN($H900 - SUM($L1006:S1006), $H900 *  (T952 + T978)))))","v":0},{"$f":" IF(U$1003 = 1, U926, IF($H900 < 0, MAX($H900 - SUM($L1006:T1006), $H900 * (U952 + U978)), MAX(0, MIN($H900 - SUM($L1006:T1006), $H900 *  (U952 + U978)))))","v":0},{"$f":" IF(V$1003 = 1, V926, IF($H900 < 0, MAX($H900 - SUM($L1006:U1006), $H900 * (V952 + V978)), MAX(0, MIN($H900 - SUM($L1006:U1006), $H900 *  (V952 + V978)))))","v":0},{"$f":" IF(W$1003 = 1, W926, IF($H900 < 0, MAX($H900 - SUM($L1006:V1006), $H900 * (W952 + W978)), MAX(0, MIN($H900 - SUM($L1006:V1006), $H900 *  (W952 + W978)))))","v":0},{"$f":" IF(X$1003 = 1, X926, IF($H900 < 0, MAX($H900 - SUM($L1006:W1006), $H900 * (X952 + X978)), MAX(0, MIN($H900 - SUM($L1006:W1006), $H900 *  (X952 + X978)))))","v":0},{"$f":" IF(Y$1003 = 1, Y926, IF($H900 < 0, MAX($H900 - SUM($L1006:X1006), $H900 * (Y952 + Y978)), MAX(0, MIN($H900 - SUM($L1006:X1006), $H900 *  (Y952 + Y978)))))","v":0},{"$f":" IF(Z$1003 = 1, Z926, IF($H900 < 0, MAX($H900 - SUM($L1006:Y1006), $H900 * (Z952 + Z978)), MAX(0, MIN($H900 - SUM($L1006:Y1006), $H900 *  (Z952 + Z978)))))","v":0},{"$f":" IF(AA$1003 = 1, AA926, IF($H900 < 0, MAX($H900 - SUM($L1006:Z1006), $H900 * (AA952 + AA978)), MAX(0, MIN($H900 - SUM($L1006:Z1006), $H900 *  (AA952 + AA978)))))","v":0},{"$f":" IF(AB$1003 = 1, AB926, IF($H900 < 0, MAX($H900 - SUM($L1006:AA1006), $H900 * (AB952 + AB978)), MAX(0, MIN($H900 - SUM($L1006:AA1006), $H900 *  (AB952 + AB978)))))","v":0},{"$f":" IF(AC$1003 = 1, AC926, IF($H900 < 0, MAX($H900 - SUM($L1006:AB1006), $H900 * (AC952 + AC978)), MAX(0, MIN($H900 - SUM($L1006:AB1006), $H900 *  (AC952 + AC978)))))","v":0},{"$f":" IF(AD$1003 = 1, AD926, IF($H900 < 0, MAX($H900 - SUM($L1006:AC1006), $H900 * (AD952 + AD978)), MAX(0, MIN($H900 - SUM($L1006:AC1006), $H900 *  (AD952 + AD978)))))","v":0},{"$f":" IF(AE$1003 = 1, AE926, IF($H900 < 0, MAX($H900 - SUM($L1006:AD1006), $H900 * (AE952 + AE978)), MAX(0, MIN($H900 - SUM($L1006:AD1006), $H900 *  (AE952 + AE978)))))","v":0},{"$f":" IF(AF$1003 = 1, AF926, IF($H900 < 0, MAX($H900 - SUM($L1006:AE1006), $H900 * (AF952 + AF978)), MAX(0, MIN($H900 - SUM($L1006:AE1006), $H900 *  (AF952 + AF978)))))","v":0},{"$f":" IF(AG$1003 = 1, AG926, IF($H900 < 0, MAX($H900 - SUM($L1006:AF1006), $H900 * (AG952 + AG978)), MAX(0, MIN($H900 - SUM($L1006:AF1006), $H900 *  (AG952 + AG978)))))","v":0},{"$f":" IF(AH$1003 = 1, AH926, IF($H900 < 0, MAX($H900 - SUM($L1006:AG1006), $H900 * (AH952 + AH978)), MAX(0, MIN($H900 - SUM($L1006:AG1006), $H900 *  (AH952 + AH978)))))","v":0},{"$f":" IF(AI$1003 = 1, AI926, IF($H900 < 0, MAX($H900 - SUM($L1006:AH1006), $H900 * (AI952 + AI978)), MAX(0, MIN($H900 - SUM($L1006:AH1006), $H900 *  (AI952 + AI978)))))","v":0},{"$f":" IF(AJ$1003 = 1, AJ926, IF($H900 < 0, MAX($H900 - SUM($L1006:AI1006), $H900 * (AJ952 + AJ978)), MAX(0, MIN($H900 - SUM($L1006:AI1006), $H900 *  (AJ952 + AJ978)))))","v":0},{"$f":" IF(AK$1003 = 1, AK926, IF($H900 < 0, MAX($H900 - SUM($L1006:AJ1006), $H900 * (AK952 + AK978)), MAX(0, MIN($H900 - SUM($L1006:AJ1006), $H900 *  (AK952 + AK978)))))","v":0},{"$f":" IF(AL$1003 = 1, AL926, IF($H900 < 0, MAX($H900 - SUM($L1006:AK1006), $H900 * (AL952 + AL978)), MAX(0, MIN($H900 - SUM($L1006:AK1006), $H900 *  (AL952 + AL978)))))","v":0},{"$f":" IF(AM$1003 = 1, AM926, IF($H900 < 0, MAX($H900 - SUM($L1006:AL1006), $H900 * (AM952 + AM978)), MAX(0, MIN($H900 - SUM($L1006:AL1006), $H900 *  (AM952 + AM978)))))","v":0},{"$f":" IF(AN$1003 = 1, AN926, IF($H900 < 0, MAX($H900 - SUM($L1006:AM1006), $H900 * (AN952 + AN978)), MAX(0, MIN($H900 - SUM($L1006:AM1006), $H900 *  (AN952 + AN978)))))","v":0},{"$f":" IF(AO$1003 = 1, AO926, IF($H900 < 0, MAX($H900 - SUM($L1006:AN1006), $H900 * (AO952 + AO978)), MAX(0, MIN($H900 - SUM($L1006:AN1006), $H900 *  (AO952 + AO978)))))","v":0},{"$f":" IF(AP$1003 = 1, AP926, IF($H900 < 0, MAX($H900 - SUM($L1006:AO1006), $H900 * (AP952 + AP978)), MAX(0, MIN($H900 - SUM($L1006:AO1006), $H900 *  (AP952 + AP978)))))","v":0},{"$f":" IF(AQ$1003 = 1, AQ926, IF($H900 < 0, MAX($H900 - SUM($L1006:AP1006), $H900 * (AQ952 + AQ978)), MAX(0, MIN($H900 - SUM($L1006:AP1006), $H900 *  (AQ952 + AQ978)))))","v":0},{"$f":" IF(AR$1003 = 1, AR926, IF($H900 < 0, MAX($H900 - SUM($L1006:AQ1006), $H900 * (AR952 + AR978)), MAX(0, MIN($H900 - SUM($L1006:AQ1006), $H900 *  (AR952 + AR978)))))","v":0},{"$f":" IF(AS$1003 = 1, AS926, IF($H900 < 0, MAX($H900 - SUM($L1006:AR1006), $H900 * (AS952 + AS978)), MAX(0, MIN($H900 - SUM($L1006:AR1006), $H900 *  (AS952 + AS978)))))","v":0},{"$f":" IF(AT$1003 = 1, AT926, IF($H900 < 0, MAX($H900 - SUM($L1006:AS1006), $H900 * (AT952 + AT978)), MAX(0, MIN($H900 - SUM($L1006:AS1006), $H900 *  (AT952 + AT978)))))","v":0},{"$f":" IF(AU$1003 = 1, AU926, IF($H900 < 0, MAX($H900 - SUM($L1006:AT1006), $H900 * (AU952 + AU978)), MAX(0, MIN($H900 - SUM($L1006:AT1006), $H900 *  (AU952 + AU978)))))","v":0},{"$f":" IF(AV$1003 = 1, AV926, IF($H900 < 0, MAX($H900 - SUM($L1006:AU1006), $H900 * (AV952 + AV978)), MAX(0, MIN($H900 - SUM($L1006:AU1006), $H900 *  (AV952 + AV978)))))","v":0},{"$f":" IF(AW$1003 = 1, AW926, IF($H900 < 0, MAX($H900 - SUM($L1006:AV1006), $H900 * (AW952 + AW978)), MAX(0, MIN($H900 - SUM($L1006:AV1006), $H900 *  (AW952 + AW978)))))","v":0},{"$f":" IF(AX$1003 = 1, AX926, IF($H900 < 0, MAX($H900 - SUM($L1006:AW1006), $H900 * (AX952 + AX978)), MAX(0, MIN($H900 - SUM($L1006:AW1006), $H900 *  (AX952 + AX978)))))","v":0},{"$f":" IF(AY$1003 = 1, AY926, IF($H900 < 0, MAX($H900 - SUM($L1006:AX1006), $H900 * (AY952 + AY978)), MAX(0, MIN($H900 - SUM($L1006:AX1006), $H900 *  (AY952 + AY978)))))","v":0},{"$f":" IF(AZ$1003 = 1, AZ926, IF($H900 < 0, MAX($H900 - SUM($L1006:AY1006), $H900 * (AZ952 + AZ978)), MAX(0, MIN($H900 - SUM($L1006:AY1006), $H900 *  (AZ952 + AZ978)))))","v":0},{"$f":" IF(BA$1003 = 1, BA926, IF($H900 < 0, MAX($H900 - SUM($L1006:AZ1006), $H900 * (BA952 + BA978)), MAX(0, MIN($H900 - SUM($L1006:AZ1006), $H900 *  (BA952 + BA978)))))","v":0},{"$f":" IF(BB$1003 = 1, BB926, IF($H900 < 0, MAX($H900 - SUM($L1006:BA1006), $H900 * (BB952 + BB978)), MAX(0, MIN($H900 - SUM($L1006:BA1006), $H900 *  (BB952 + BB978)))))","v":0},{"$f":" IF(BC$1003 = 1, BC926, IF($H900 < 0, MAX($H900 - SUM($L1006:BB1006), $H900 * (BC952 + BC978)), MAX(0, MIN($H900 - SUM($L1006:BB1006), $H900 *  (BC952 + BC978)))))","v":0},{"$f":" IF(BD$1003 = 1, BD926, IF($H900 < 0, MAX($H900 - SUM($L1006:BC1006), $H900 * (BD952 + BD978)), MAX(0, MIN($H900 - SUM($L1006:BC1006), $H900 *  (BD952 + BD978)))))","v":0},{"$f":" IF(BE$1003 = 1, BE926, IF($H900 < 0, MAX($H900 - SUM($L1006:BD1006), $H900 * (BE952 + BE978)), MAX(0, MIN($H900 - SUM($L1006:BD1006), $H900 *  (BE952 + BE978)))))","v":0},{"$f":" IF(BF$1003 = 1, BF926, IF($H900 < 0, MAX($H900 - SUM($L1006:BE1006), $H900 * (BF952 + BF978)), MAX(0, MIN($H900 - SUM($L1006:BE1006), $H900 *  (BF952 + BF978)))))","v":0},{"$f":" IF(BG$1003 = 1, BG926, IF($H900 < 0, MAX($H900 - SUM($L1006:BF1006), $H900 * (BG952 + BG978)), MAX(0, MIN($H900 - SUM($L1006:BF1006), $H900 *  (BG952 + BG978)))))","v":0},{"$f":" IF(BH$1003 = 1, BH926, IF($H900 < 0, MAX($H900 - SUM($L1006:BG1006), $H900 * (BH952 + BH978)), MAX(0, MIN($H900 - SUM($L1006:BG1006), $H900 *  (BH952 + BH978)))))","v":0},{"$f":" IF(BI$1003 = 1, BI926, IF($H900 < 0, MAX($H900 - SUM($L1006:BH1006), $H900 * (BI952 + BI978)), MAX(0, MIN($H900 - SUM($L1006:BH1006), $H900 *  (BI952 + BI978)))))","v":0}]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$36, \"dd mmm yy\") & \" - real - NSI\"","v":"Depreciation - capex addition - 01 Apr 95 - real - NSI"},null,null,null,"GBP m",null,2.5979776247848494,null,{"$f":" IF(M$1003 = 1, M927, IF($H901 < 0, MAX($H901 - SUM($L1007:L1007), $H901 * (M953 + M979)), MAX(0, MIN($H901 - SUM($L1007:L1007), $H901 *  (M953 + M979)))))","v":0},{"$f":" IF(N$1003 = 1, N927, IF($H901 < 0, MAX($H901 - SUM($L1007:M1007), $H901 * (N953 + N979)), MAX(0, MIN($H901 - SUM($L1007:M1007), $H901 *  (N953 + N979)))))","v":0},{"$f":" IF(O$1003 = 1, O927, IF($H901 < 0, MAX($H901 - SUM($L1007:N1007), $H901 * (O953 + O979)), MAX(0, MIN($H901 - SUM($L1007:N1007), $H901 *  (O953 + O979)))))","v":7.7939328743545547E-2},{"$f":" IF(P$1003 = 1, P927, IF($H901 < 0, MAX($H901 - SUM($L1007:O1007), $H901 * (P953 + P979)), MAX(0, MIN($H901 - SUM($L1007:O1007), $H901 *  (P953 + P979)))))","v":7.7939328743545547E-2},{"$f":" IF(Q$1003 = 1, Q927, IF($H901 < 0, MAX($H901 - SUM($L1007:P1007), $H901 * (Q953 + Q979)), MAX(0, MIN($H901 - SUM($L1007:P1007), $H901 *  (Q953 + Q979)))))","v":7.7939328743545547E-2},{"$f":" IF(R$1003 = 1, R927, IF($H901 < 0, MAX($H901 - SUM($L1007:Q1007), $H901 * (R953 + R979)), MAX(0, MIN($H901 - SUM($L1007:Q1007), $H901 *  (R953 + R979)))))","v":7.7939328743545547E-2},{"$f":" IF(S$1003 = 1, S927, IF($H901 < 0, MAX($H901 - SUM($L1007:R1007), $H901 * (S953 + S979)), MAX(0, MIN($H901 - SUM($L1007:R1007), $H901 *  (S953 + S979)))))","v":7.7939328743545547E-2},{"$f":" IF(T$1003 = 1, T927, IF($H901 < 0, MAX($H901 - SUM($L1007:S1007), $H901 * (T953 + T979)), MAX(0, MIN($H901 - SUM($L1007:S1007), $H901 *  (T953 + T979)))))","v":7.7939328743545547E-2},{"$f":" IF(U$1003 = 1, U927, IF($H901 < 0, MAX($H901 - SUM($L1007:T1007), $H901 * (U953 + U979)), MAX(0, MIN($H901 - SUM($L1007:T1007), $H901 *  (U953 + U979)))))","v":7.7939328743545547E-2},{"$f":" IF(V$1003 = 1, V927, IF($H901 < 0, MAX($H901 - SUM($L1007:U1007), $H901 * (V953 + V979)), MAX(0, MIN($H901 - SUM($L1007:U1007), $H901 *  (V953 + V979)))))","v":7.7939328743545547E-2},{"$f":" IF(W$1003 = 1, W927, IF($H901 < 0, MAX($H901 - SUM($L1007:V1007), $H901 * (W953 + W979)), MAX(0, MIN($H901 - SUM($L1007:V1007), $H901 *  (W953 + W979)))))","v":7.7939328743545547E-2},{"$f":" IF(X$1003 = 1, X927, IF($H901 < 0, MAX($H901 - SUM($L1007:W1007), $H901 * (X953 + X979)), MAX(0, MIN($H901 - SUM($L1007:W1007), $H901 *  (X953 + X979)))))","v":7.7939328743545547E-2},{"$f":" IF(Y$1003 = 1, Y927, IF($H901 < 0, MAX($H901 - SUM($L1007:X1007), $H901 * (Y953 + Y979)), MAX(0, MIN($H901 - SUM($L1007:X1007), $H901 *  (Y953 + Y979)))))","v":7.7939328743545547E-2},{"$f":" IF(Z$1003 = 1, Z927, IF($H901 < 0, MAX($H901 - SUM($L1007:Y1007), $H901 * (Z953 + Z979)), MAX(0, MIN($H901 - SUM($L1007:Y1007), $H901 *  (Z953 + Z979)))))","v":7.7939328743545547E-2},{"$f":" IF(AA$1003 = 1, AA927, IF($H901 < 0, MAX($H901 - SUM($L1007:Z1007), $H901 * (AA953 + AA979)), MAX(0, MIN($H901 - SUM($L1007:Z1007), $H901 *  (AA953 + AA979)))))","v":7.7939328743545547E-2},{"$f":" IF(AB$1003 = 1, AB927, IF($H901 < 0, MAX($H901 - SUM($L1007:AA1007), $H901 * (AB953 + AB979)), MAX(0, MIN($H901 - SUM($L1007:AA1007), $H901 *  (AB953 + AB979)))))","v":7.7939328743545547E-2},{"$f":" IF(AC$1003 = 1, AC927, IF($H901 < 0, MAX($H901 - SUM($L1007:AB1007), $H901 * (AC953 + AC979)), MAX(0, MIN($H901 - SUM($L1007:AB1007), $H901 *  (AC953 + AC979)))))","v":7.7939328743545547E-2},{"$f":" IF(AD$1003 = 1, AD927, IF($H901 < 0, MAX($H901 - SUM($L1007:AC1007), $H901 * (AD953 + AD979)), MAX(0, MIN($H901 - SUM($L1007:AC1007), $H901 *  (AD953 + AD979)))))","v":7.7939328743545547E-2},{"$f":" IF(AE$1003 = 1, AE927, IF($H901 < 0, MAX($H901 - SUM($L1007:AD1007), $H901 * (AE953 + AE979)), MAX(0, MIN($H901 - SUM($L1007:AD1007), $H901 *  (AE953 + AE979)))))","v":7.7939328743545547E-2},{"$f":" IF(AF$1003 = 1, AF927, IF($H901 < 0, MAX($H901 - SUM($L1007:AE1007), $H901 * (AF953 + AF979)), MAX(0, MIN($H901 - SUM($L1007:AE1007), $H901 *  (AF953 + AF979)))))","v":7.7939328743545547E-2},{"$f":" IF(AG$1003 = 1, AG927, IF($H901 < 0, MAX($H901 - SUM($L1007:AF1007), $H901 * (AG953 + AG979)), MAX(0, MIN($H901 - SUM($L1007:AF1007), $H901 *  (AG953 + AG979)))))","v":7.7939328743545547E-2},{"$f":" IF(AH$1003 = 1, AH927, IF($H901 < 0, MAX($H901 - SUM($L1007:AG1007), $H901 * (AH953 + AH979)), MAX(0, MIN($H901 - SUM($L1007:AG1007), $H901 *  (AH953 + AH979)))))","v":7.7939328743545547E-2},{"$f":" IF(AI$1003 = 1, AI927, IF($H901 < 0, MAX($H901 - SUM($L1007:AH1007), $H901 * (AI953 + AI979)), MAX(0, MIN($H901 - SUM($L1007:AH1007), $H901 *  (AI953 + AI979)))))","v":5.1959552495697031E-2},{"$f":" IF(AJ$1003 = 1, AJ927, IF($H901 < 0, MAX($H901 - SUM($L1007:AI1007), $H901 * (AJ953 + AJ979)), MAX(0, MIN($H901 - SUM($L1007:AI1007), $H901 *  (AJ953 + AJ979)))))","v":5.1959552495697031E-2},{"$f":" IF(AK$1003 = 1, AK927, IF($H901 < 0, MAX($H901 - SUM($L1007:AJ1007), $H901 * (AK953 + AK979)), MAX(0, MIN($H901 - SUM($L1007:AJ1007), $H901 *  (AK953 + AK979)))))","v":5.1959552495697031E-2},{"$f":" IF(AL$1003 = 1, AL927, IF($H901 < 0, MAX($H901 - SUM($L1007:AK1007), $H901 * (AL953 + AL979)), MAX(0, MIN($H901 - SUM($L1007:AK1007), $H901 *  (AL953 + AL979)))))","v":5.1959552495697031E-2},{"$f":" IF(AM$1003 = 1, AM927, IF($H901 < 0, MAX($H901 - SUM($L1007:AL1007), $H901 * (AM953 + AM979)), MAX(0, MIN($H901 - SUM($L1007:AL1007), $H901 *  (AM953 + AM979)))))","v":5.1959552495697031E-2},{"$f":" IF(AN$1003 = 1, AN927, IF($H901 < 0, MAX($H901 - SUM($L1007:AM1007), $H901 * (AN953 + AN979)), MAX(0, MIN($H901 - SUM($L1007:AM1007), $H901 *  (AN953 + AN979)))))","v":5.1959552495697031E-2},{"$f":" IF(AO$1003 = 1, AO927, IF($H901 < 0, MAX($H901 - SUM($L1007:AN1007), $H901 * (AO953 + AO979)), MAX(0, MIN($H901 - SUM($L1007:AN1007), $H901 *  (AO953 + AO979)))))","v":5.1959552495697031E-2},{"$f":" IF(AP$1003 = 1, AP927, IF($H901 < 0, MAX($H901 - SUM($L1007:AO1007), $H901 * (AP953 + AP979)), MAX(0, MIN($H901 - SUM($L1007:AO1007), $H901 *  (AP953 + AP979)))))","v":5.1959552495697031E-2},{"$f":" IF(AQ$1003 = 1, AQ927, IF($H901 < 0, MAX($H901 - SUM($L1007:AP1007), $H901 * (AQ953 + AQ979)), MAX(0, MIN($H901 - SUM($L1007:AP1007), $H901 *  (AQ953 + AQ979)))))","v":5.1959552495697031E-2},{"$f":" IF(AR$1003 = 1, AR927, IF($H901 < 0, MAX($H901 - SUM($L1007:AQ1007), $H901 * (AR953 + AR979)), MAX(0, MIN($H901 - SUM($L1007:AQ1007), $H901 *  (AR953 + AR979)))))","v":5.1959552495697031E-2},{"$f":" IF(AS$1003 = 1, AS927, IF($H901 < 0, MAX($H901 - SUM($L1007:AR1007), $H901 * (AS953 + AS979)), MAX(0, MIN($H901 - SUM($L1007:AR1007), $H901 *  (AS953 + AS979)))))","v":5.1959552495697031E-2},{"$f":" IF(AT$1003 = 1, AT927, IF($H901 < 0, MAX($H901 - SUM($L1007:AS1007), $H901 * (AT953 + AT979)), MAX(0, MIN($H901 - SUM($L1007:AS1007), $H901 *  (AT953 + AT979)))))","v":5.1959552495697031E-2},{"$f":" IF(AU$1003 = 1, AU927, IF($H901 < 0, MAX($H901 - SUM($L1007:AT1007), $H901 * (AU953 + AU979)), MAX(0, MIN($H901 - SUM($L1007:AT1007), $H901 *  (AU953 + AU979)))))","v":5.1959552495697031E-2},{"$f":" IF(AV$1003 = 1, AV927, IF($H901 < 0, MAX($H901 - SUM($L1007:AU1007), $H901 * (AV953 + AV979)), MAX(0, MIN($H901 - SUM($L1007:AU1007), $H901 *  (AV953 + AV979)))))","v":5.1959552495697031E-2},{"$f":" IF(AW$1003 = 1, AW927, IF($H901 < 0, MAX($H901 - SUM($L1007:AV1007), $H901 * (AW953 + AW979)), MAX(0, MIN($H901 - SUM($L1007:AV1007), $H901 *  (AW953 + AW979)))))","v":5.1959552495697031E-2},{"$f":" IF(AX$1003 = 1, AX927, IF($H901 < 0, MAX($H901 - SUM($L1007:AW1007), $H901 * (AX953 + AX979)), MAX(0, MIN($H901 - SUM($L1007:AW1007), $H901 *  (AX953 + AX979)))))","v":5.1959552495697031E-2},{"$f":" IF(AY$1003 = 1, AY927, IF($H901 < 0, MAX($H901 - SUM($L1007:AX1007), $H901 * (AY953 + AY979)), MAX(0, MIN($H901 - SUM($L1007:AX1007), $H901 *  (AY953 + AY979)))))","v":5.1959552495697031E-2},{"$f":" IF(AZ$1003 = 1, AZ927, IF($H901 < 0, MAX($H901 - SUM($L1007:AY1007), $H901 * (AZ953 + AZ979)), MAX(0, MIN($H901 - SUM($L1007:AY1007), $H901 *  (AZ953 + AZ979)))))","v":5.1959552495697031E-2},{"$f":" IF(BA$1003 = 1, BA927, IF($H901 < 0, MAX($H901 - SUM($L1007:AZ1007), $H901 * (BA953 + BA979)), MAX(0, MIN($H901 - SUM($L1007:AZ1007), $H901 *  (BA953 + BA979)))))","v":5.1959552495697031E-2},{"$f":" IF(BB$1003 = 1, BB927, IF($H901 < 0, MAX($H901 - SUM($L1007:BA1007), $H901 * (BB953 + BB979)), MAX(0, MIN($H901 - SUM($L1007:BA1007), $H901 *  (BB953 + BB979)))))","v":5.1959552495697031E-2},{"$f":" IF(BC$1003 = 1, BC927, IF($H901 < 0, MAX($H901 - SUM($L1007:BB1007), $H901 * (BC953 + BC979)), MAX(0, MIN($H901 - SUM($L1007:BB1007), $H901 *  (BC953 + BC979)))))","v":0},{"$f":" IF(BD$1003 = 1, BD927, IF($H901 < 0, MAX($H901 - SUM($L1007:BC1007), $H901 * (BD953 + BD979)), MAX(0, MIN($H901 - SUM($L1007:BC1007), $H901 *  (BD953 + BD979)))))","v":0},{"$f":" IF(BE$1003 = 1, BE927, IF($H901 < 0, MAX($H901 - SUM($L1007:BD1007), $H901 * (BE953 + BE979)), MAX(0, MIN($H901 - SUM($L1007:BD1007), $H901 *  (BE953 + BE979)))))","v":0},{"$f":" IF(BF$1003 = 1, BF927, IF($H901 < 0, MAX($H901 - SUM($L1007:BE1007), $H901 * (BF953 + BF979)), MAX(0, MIN($H901 - SUM($L1007:BE1007), $H901 *  (BF953 + BF979)))))","v":0},{"$f":" IF(BG$1003 = 1, BG927, IF($H901 < 0, MAX($H901 - SUM($L1007:BF1007), $H901 * (BG953 + BG979)), MAX(0, MIN($H901 - SUM($L1007:BF1007), $H901 *  (BG953 + BG979)))))","v":0},{"$f":" IF(BH$1003 = 1, BH927, IF($H901 < 0, MAX($H901 - SUM($L1007:BG1007), $H901 * (BH953 + BH979)), MAX(0, MIN($H901 - SUM($L1007:BG1007), $H901 *  (BH953 + BH979)))))","v":0},{"$f":" IF(BI$1003 = 1, BI927, IF($H901 < 0, MAX($H901 - SUM($L1007:BH1007), $H901 * (BI953 + BI979)), MAX(0, MIN($H901 - SUM($L1007:BH1007), $H901 *  (BI953 + BI979)))))","v":0}]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$37, \"dd mmm yy\") & \" - real - NSI\"","v":"Depreciation - capex addition - 01 Apr 96 - real - NSI"},null,null,null,"GBP m",null,0,null,{"$f":" IF(M$1003 = 1, M928, IF($H902 < 0, MAX($H902 - SUM($L1008:L1008), $H902 * (M954 + M980)), MAX(0, MIN($H902 - SUM($L1008:L1008), $H902 *  (M954 + M980)))))","v":0},{"$f":" IF(N$1003 = 1, N928, IF($H902 < 0, MAX($H902 - SUM($L1008:M1008), $H902 * (N954 + N980)), MAX(0, MIN($H902 - SUM($L1008:M1008), $H902 *  (N954 + N980)))))","v":0},{"$f":" IF(O$1003 = 1, O928, IF($H902 < 0, MAX($H902 - SUM($L1008:N1008), $H902 * (O954 + O980)), MAX(0, MIN($H902 - SUM($L1008:N1008), $H902 *  (O954 + O980)))))","v":0},{"$f":" IF(P$1003 = 1, P928, IF($H902 < 0, MAX($H902 - SUM($L1008:O1008), $H902 * (P954 + P980)), MAX(0, MIN($H902 - SUM($L1008:O1008), $H902 *  (P954 + P980)))))","v":0},{"$f":" IF(Q$1003 = 1, Q928, IF($H902 < 0, MAX($H902 - SUM($L1008:P1008), $H902 * (Q954 + Q980)), MAX(0, MIN($H902 - SUM($L1008:P1008), $H902 *  (Q954 + Q980)))))","v":0},{"$f":" IF(R$1003 = 1, R928, IF($H902 < 0, MAX($H902 - SUM($L1008:Q1008), $H902 * (R954 + R980)), MAX(0, MIN($H902 - SUM($L1008:Q1008), $H902 *  (R954 + R980)))))","v":0},{"$f":" IF(S$1003 = 1, S928, IF($H902 < 0, MAX($H902 - SUM($L1008:R1008), $H902 * (S954 + S980)), MAX(0, MIN($H902 - SUM($L1008:R1008), $H902 *  (S954 + S980)))))","v":0},{"$f":" IF(T$1003 = 1, T928, IF($H902 < 0, MAX($H902 - SUM($L1008:S1008), $H902 * (T954 + T980)), MAX(0, MIN($H902 - SUM($L1008:S1008), $H902 *  (T954 + T980)))))","v":0},{"$f":" IF(U$1003 = 1, U928, IF($H902 < 0, MAX($H902 - SUM($L1008:T1008), $H902 * (U954 + U980)), MAX(0, MIN($H902 - SUM($L1008:T1008), $H902 *  (U954 + U980)))))","v":0},{"$f":" IF(V$1003 = 1, V928, IF($H902 < 0, MAX($H902 - SUM($L1008:U1008), $H902 * (V954 + V980)), MAX(0, MIN($H902 - SUM($L1008:U1008), $H902 *  (V954 + V980)))))","v":0},{"$f":" IF(W$1003 = 1, W928, IF($H902 < 0, MAX($H902 - SUM($L1008:V1008), $H902 * (W954 + W980)), MAX(0, MIN($H902 - SUM($L1008:V1008), $H902 *  (W954 + W980)))))","v":0},{"$f":" IF(X$1003 = 1, X928, IF($H902 < 0, MAX($H902 - SUM($L1008:W1008), $H902 * (X954 + X980)), MAX(0, MIN($H902 - SUM($L1008:W1008), $H902 *  (X954 + X980)))))","v":0},{"$f":" IF(Y$1003 = 1, Y928, IF($H902 < 0, MAX($H902 - SUM($L1008:X1008), $H902 * (Y954 + Y980)), MAX(0, MIN($H902 - SUM($L1008:X1008), $H902 *  (Y954 + Y980)))))","v":0},{"$f":" IF(Z$1003 = 1, Z928, IF($H902 < 0, MAX($H902 - SUM($L1008:Y1008), $H902 * (Z954 + Z980)), MAX(0, MIN($H902 - SUM($L1008:Y1008), $H902 *  (Z954 + Z980)))))","v":0},{"$f":" IF(AA$1003 = 1, AA928, IF($H902 < 0, MAX($H902 - SUM($L1008:Z1008), $H902 * (AA954 + AA980)), MAX(0, MIN($H902 - SUM($L1008:Z1008), $H902 *  (AA954 + AA980)))))","v":0},{"$f":" IF(AB$1003 = 1, AB928, IF($H902 < 0, MAX($H902 - SUM($L1008:AA1008), $H902 * (AB954 + AB980)), MAX(0, MIN($H902 - SUM($L1008:AA1008), $H902 *  (AB954 + AB980)))))","v":0},{"$f":" IF(AC$1003 = 1, AC928, IF($H902 < 0, MAX($H902 - SUM($L1008:AB1008), $H902 * (AC954 + AC980)), MAX(0, MIN($H902 - SUM($L1008:AB1008), $H902 *  (AC954 + AC980)))))","v":0},{"$f":" IF(AD$1003 = 1, AD928, IF($H902 < 0, MAX($H902 - SUM($L1008:AC1008), $H902 * (AD954 + AD980)), MAX(0, MIN($H902 - SUM($L1008:AC1008), $H902 *  (AD954 + AD980)))))","v":0},{"$f":" IF(AE$1003 = 1, AE928, IF($H902 < 0, MAX($H902 - SUM($L1008:AD1008), $H902 * (AE954 + AE980)), MAX(0, MIN($H902 - SUM($L1008:AD1008), $H902 *  (AE954 + AE980)))))","v":0},{"$f":" IF(AF$1003 = 1, AF928, IF($H902 < 0, MAX($H902 - SUM($L1008:AE1008), $H902 * (AF954 + AF980)), MAX(0, MIN($H902 - SUM($L1008:AE1008), $H902 *  (AF954 + AF980)))))","v":0},{"$f":" IF(AG$1003 = 1, AG928, IF($H902 < 0, MAX($H902 - SUM($L1008:AF1008), $H902 * (AG954 + AG980)), MAX(0, MIN($H902 - SUM($L1008:AF1008), $H902 *  (AG954 + AG980)))))","v":0},{"$f":" IF(AH$1003 = 1, AH928, IF($H902 < 0, MAX($H902 - SUM($L1008:AG1008), $H902 * (AH954 + AH980)), MAX(0, MIN($H902 - SUM($L1008:AG1008), $H902 *  (AH954 + AH980)))))","v":0},{"$f":" IF(AI$1003 = 1, AI928, IF($H902 < 0, MAX($H902 - SUM($L1008:AH1008), $H902 * (AI954 + AI980)), MAX(0, MIN($H902 - SUM($L1008:AH1008), $H902 *  (AI954 + AI980)))))","v":0},{"$f":" IF(AJ$1003 = 1, AJ928, IF($H902 < 0, MAX($H902 - SUM($L1008:AI1008), $H902 * (AJ954 + AJ980)), MAX(0, MIN($H902 - SUM($L1008:AI1008), $H902 *  (AJ954 + AJ980)))))","v":0},{"$f":" IF(AK$1003 = 1, AK928, IF($H902 < 0, MAX($H902 - SUM($L1008:AJ1008), $H902 * (AK954 + AK980)), MAX(0, MIN($H902 - SUM($L1008:AJ1008), $H902 *  (AK954 + AK980)))))","v":0},{"$f":" IF(AL$1003 = 1, AL928, IF($H902 < 0, MAX($H902 - SUM($L1008:AK1008), $H902 * (AL954 + AL980)), MAX(0, MIN($H902 - SUM($L1008:AK1008), $H902 *  (AL954 + AL980)))))","v":0},{"$f":" IF(AM$1003 = 1, AM928, IF($H902 < 0, MAX($H902 - SUM($L1008:AL1008), $H902 * (AM954 + AM980)), MAX(0, MIN($H902 - SUM($L1008:AL1008), $H902 *  (AM954 + AM980)))))","v":0},{"$f":" IF(AN$1003 = 1, AN928, IF($H902 < 0, MAX($H902 - SUM($L1008:AM1008), $H902 * (AN954 + AN980)), MAX(0, MIN($H902 - SUM($L1008:AM1008), $H902 *  (AN954 + AN980)))))","v":0},{"$f":" IF(AO$1003 = 1, AO928, IF($H902 < 0, MAX($H902 - SUM($L1008:AN1008), $H902 * (AO954 + AO980)), MAX(0, MIN($H902 - SUM($L1008:AN1008), $H902 *  (AO954 + AO980)))))","v":0},{"$f":" IF(AP$1003 = 1, AP928, IF($H902 < 0, MAX($H902 - SUM($L1008:AO1008), $H902 * (AP954 + AP980)), MAX(0, MIN($H902 - SUM($L1008:AO1008), $H902 *  (AP954 + AP980)))))","v":0},{"$f":" IF(AQ$1003 = 1, AQ928, IF($H902 < 0, MAX($H902 - SUM($L1008:AP1008), $H902 * (AQ954 + AQ980)), MAX(0, MIN($H902 - SUM($L1008:AP1008), $H902 *  (AQ954 + AQ980)))))","v":0},{"$f":" IF(AR$1003 = 1, AR928, IF($H902 < 0, MAX($H902 - SUM($L1008:AQ1008), $H902 * (AR954 + AR980)), MAX(0, MIN($H902 - SUM($L1008:AQ1008), $H902 *  (AR954 + AR980)))))","v":0},{"$f":" IF(AS$1003 = 1, AS928, IF($H902 < 0, MAX($H902 - SUM($L1008:AR1008), $H902 * (AS954 + AS980)), MAX(0, MIN($H902 - SUM($L1008:AR1008), $H902 *  (AS954 + AS980)))))","v":0},{"$f":" IF(AT$1003 = 1, AT928, IF($H902 < 0, MAX($H902 - SUM($L1008:AS1008), $H902 * (AT954 + AT980)), MAX(0, MIN($H902 - SUM($L1008:AS1008), $H902 *  (AT954 + AT980)))))","v":0},{"$f":" IF(AU$1003 = 1, AU928, IF($H902 < 0, MAX($H902 - SUM($L1008:AT1008), $H902 * (AU954 + AU980)), MAX(0, MIN($H902 - SUM($L1008:AT1008), $H902 *  (AU954 + AU980)))))","v":0},{"$f":" IF(AV$1003 = 1, AV928, IF($H902 < 0, MAX($H902 - SUM($L1008:AU1008), $H902 * (AV954 + AV980)), MAX(0, MIN($H902 - SUM($L1008:AU1008), $H902 *  (AV954 + AV980)))))","v":0},{"$f":" IF(AW$1003 = 1, AW928, IF($H902 < 0, MAX($H902 - SUM($L1008:AV1008), $H902 * (AW954 + AW980)), MAX(0, MIN($H902 - SUM($L1008:AV1008), $H902 *  (AW954 + AW980)))))","v":0},{"$f":" IF(AX$1003 = 1, AX928, IF($H902 < 0, MAX($H902 - SUM($L1008:AW1008), $H902 * (AX954 + AX980)), MAX(0, MIN($H902 - SUM($L1008:AW1008), $H902 *  (AX954 + AX980)))))","v":0},{"$f":" IF(AY$1003 = 1, AY928, IF($H902 < 0, MAX($H902 - SUM($L1008:AX1008), $H902 * (AY954 + AY980)), MAX(0, MIN($H902 - SUM($L1008:AX1008), $H902 *  (AY954 + AY980)))))","v":0},{"$f":" IF(AZ$1003 = 1, AZ928, IF($H902 < 0, MAX($H902 - SUM($L1008:AY1008), $H902 * (AZ954 + AZ980)), MAX(0, MIN($H902 - SUM($L1008:AY1008), $H902 *  (AZ954 + AZ980)))))","v":0},{"$f":" IF(BA$1003 = 1, BA928, IF($H902 < 0, MAX($H902 - SUM($L1008:AZ1008), $H902 * (BA954 + BA980)), MAX(0, MIN($H902 - SUM($L1008:AZ1008), $H902 *  (BA954 + BA980)))))","v":0},{"$f":" IF(BB$1003 = 1, BB928, IF($H902 < 0, MAX($H902 - SUM($L1008:BA1008), $H902 * (BB954 + BB980)), MAX(0, MIN($H902 - SUM($L1008:BA1008), $H902 *  (BB954 + BB980)))))","v":0},{"$f":" IF(BC$1003 = 1, BC928, IF($H902 < 0, MAX($H902 - SUM($L1008:BB1008), $H902 * (BC954 + BC980)), MAX(0, MIN($H902 - SUM($L1008:BB1008), $H902 *  (BC954 + BC980)))))","v":0},{"$f":" IF(BD$1003 = 1, BD928, IF($H902 < 0, MAX($H902 - SUM($L1008:BC1008), $H902 * (BD954 + BD980)), MAX(0, MIN($H902 - SUM($L1008:BC1008), $H902 *  (BD954 + BD980)))))","v":0},{"$f":" IF(BE$1003 = 1, BE928, IF($H902 < 0, MAX($H902 - SUM($L1008:BD1008), $H902 * (BE954 + BE980)), MAX(0, MIN($H902 - SUM($L1008:BD1008), $H902 *  (BE954 + BE980)))))","v":0},{"$f":" IF(BF$1003 = 1, BF928, IF($H902 < 0, MAX($H902 - SUM($L1008:BE1008), $H902 * (BF954 + BF980)), MAX(0, MIN($H902 - SUM($L1008:BE1008), $H902 *  (BF954 + BF980)))))","v":0},{"$f":" IF(BG$1003 = 1, BG928, IF($H902 < 0, MAX($H902 - SUM($L1008:BF1008), $H902 * (BG954 + BG980)), MAX(0, MIN($H902 - SUM($L1008:BF1008), $H902 *  (BG954 + BG980)))))","v":0},{"$f":" IF(BH$1003 = 1, BH928, IF($H902 < 0, MAX($H902 - SUM($L1008:BG1008), $H902 * (BH954 + BH980)), MAX(0, MIN($H902 - SUM($L1008:BG1008), $H902 *  (BH954 + BH980)))))","v":0},{"$f":" IF(BI$1003 = 1, BI928, IF($H902 < 0, MAX($H902 - SUM($L1008:BH1008), $H902 * (BI954 + BI980)), MAX(0, MIN($H902 - SUM($L1008:BH1008), $H902 *  (BI954 + BI980)))))","v":0}]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$38, \"dd mmm yy\") & \" - real - NSI\"","v":"Depreciation - capex addition - 01 Apr 97 - real - NSI"},null,null,null,"GBP m",null,0,null,{"$f":" IF(M$1003 = 1, M929, IF($H903 < 0, MAX($H903 - SUM($L1009:L1009), $H903 * (M955 + M981)), MAX(0, MIN($H903 - SUM($L1009:L1009), $H903 *  (M955 + M981)))))","v":0},{"$f":" IF(N$1003 = 1, N929, IF($H903 < 0, MAX($H903 - SUM($L1009:M1009), $H903 * (N955 + N981)), MAX(0, MIN($H903 - SUM($L1009:M1009), $H903 *  (N955 + N981)))))","v":0},{"$f":" IF(O$1003 = 1, O929, IF($H903 < 0, MAX($H903 - SUM($L1009:N1009), $H903 * (O955 + O981)), MAX(0, MIN($H903 - SUM($L1009:N1009), $H903 *  (O955 + O981)))))","v":0},{"$f":" IF(P$1003 = 1, P929, IF($H903 < 0, MAX($H903 - SUM($L1009:O1009), $H903 * (P955 + P981)), MAX(0, MIN($H903 - SUM($L1009:O1009), $H903 *  (P955 + P981)))))","v":0},{"$f":" IF(Q$1003 = 1, Q929, IF($H903 < 0, MAX($H903 - SUM($L1009:P1009), $H903 * (Q955 + Q981)), MAX(0, MIN($H903 - SUM($L1009:P1009), $H903 *  (Q955 + Q981)))))","v":0},{"$f":" IF(R$1003 = 1, R929, IF($H903 < 0, MAX($H903 - SUM($L1009:Q1009), $H903 * (R955 + R981)), MAX(0, MIN($H903 - SUM($L1009:Q1009), $H903 *  (R955 + R981)))))","v":0},{"$f":" IF(S$1003 = 1, S929, IF($H903 < 0, MAX($H903 - SUM($L1009:R1009), $H903 * (S955 + S981)), MAX(0, MIN($H903 - SUM($L1009:R1009), $H903 *  (S955 + S981)))))","v":0},{"$f":" IF(T$1003 = 1, T929, IF($H903 < 0, MAX($H903 - SUM($L1009:S1009), $H903 * (T955 + T981)), MAX(0, MIN($H903 - SUM($L1009:S1009), $H903 *  (T955 + T981)))))","v":0},{"$f":" IF(U$1003 = 1, U929, IF($H903 < 0, MAX($H903 - SUM($L1009:T1009), $H903 * (U955 + U981)), MAX(0, MIN($H903 - SUM($L1009:T1009), $H903 *  (U955 + U981)))))","v":0},{"$f":" IF(V$1003 = 1, V929, IF($H903 < 0, MAX($H903 - SUM($L1009:U1009), $H903 * (V955 + V981)), MAX(0, MIN($H903 - SUM($L1009:U1009), $H903 *  (V955 + V981)))))","v":0},{"$f":" IF(W$1003 = 1, W929, IF($H903 < 0, MAX($H903 - SUM($L1009:V1009), $H903 * (W955 + W981)), MAX(0, MIN($H903 - SUM($L1009:V1009), $H903 *  (W955 + W981)))))","v":0},{"$f":" IF(X$1003 = 1, X929, IF($H903 < 0, MAX($H903 - SUM($L1009:W1009), $H903 * (X955 + X981)), MAX(0, MIN($H903 - SUM($L1009:W1009), $H903 *  (X955 + X981)))))","v":0},{"$f":" IF(Y$1003 = 1, Y929, IF($H903 < 0, MAX($H903 - SUM($L1009:X1009), $H903 * (Y955 + Y981)), MAX(0, MIN($H903 - SUM($L1009:X1009), $H903 *  (Y955 + Y981)))))","v":0},{"$f":" IF(Z$1003 = 1, Z929, IF($H903 < 0, MAX($H903 - SUM($L1009:Y1009), $H903 * (Z955 + Z981)), MAX(0, MIN($H903 - SUM($L1009:Y1009), $H903 *  (Z955 + Z981)))))","v":0},{"$f":" IF(AA$1003 = 1, AA929, IF($H903 < 0, MAX($H903 - SUM($L1009:Z1009), $H903 * (AA955 + AA981)), MAX(0, MIN($H903 - SUM($L1009:Z1009), $H903 *  (AA955 + AA981)))))","v":0},{"$f":" IF(AB$1003 = 1, AB929, IF($H903 < 0, MAX($H903 - SUM($L1009:AA1009), $H903 * (AB955 + AB981)), MAX(0, MIN($H903 - SUM($L1009:AA1009), $H903 *  (AB955 + AB981)))))","v":0},{"$f":" IF(AC$1003 = 1, AC929, IF($H903 < 0, MAX($H903 - SUM($L1009:AB1009), $H903 * (AC955 + AC981)), MAX(0, MIN($H903 - SUM($L1009:AB1009), $H903 *  (AC955 + AC981)))))","v":0},{"$f":" IF(AD$1003 = 1, AD929, IF($H903 < 0, MAX($H903 - SUM($L1009:AC1009), $H903 * (AD955 + AD981)), MAX(0, MIN($H903 - SUM($L1009:AC1009), $H903 *  (AD955 + AD981)))))","v":0},{"$f":" IF(AE$1003 = 1, AE929, IF($H903 < 0, MAX($H903 - SUM($L1009:AD1009), $H903 * (AE955 + AE981)), MAX(0, MIN($H903 - SUM($L1009:AD1009), $H903 *  (AE955 + AE981)))))","v":0},{"$f":" IF(AF$1003 = 1, AF929, IF($H903 < 0, MAX($H903 - SUM($L1009:AE1009), $H903 * (AF955 + AF981)), MAX(0, MIN($H903 - SUM($L1009:AE1009), $H903 *  (AF955 + AF981)))))","v":0},{"$f":" IF(AG$1003 = 1, AG929, IF($H903 < 0, MAX($H903 - SUM($L1009:AF1009), $H903 * (AG955 + AG981)), MAX(0, MIN($H903 - SUM($L1009:AF1009), $H903 *  (AG955 + AG981)))))","v":0},{"$f":" IF(AH$1003 = 1, AH929, IF($H903 < 0, MAX($H903 - SUM($L1009:AG1009), $H903 * (AH955 + AH981)), MAX(0, MIN($H903 - SUM($L1009:AG1009), $H903 *  (AH955 + AH981)))))","v":0},{"$f":" IF(AI$1003 = 1, AI929, IF($H903 < 0, MAX($H903 - SUM($L1009:AH1009), $H903 * (AI955 + AI981)), MAX(0, MIN($H903 - SUM($L1009:AH1009), $H903 *  (AI955 + AI981)))))","v":0},{"$f":" IF(AJ$1003 = 1, AJ929, IF($H903 < 0, MAX($H903 - SUM($L1009:AI1009), $H903 * (AJ955 + AJ981)), MAX(0, MIN($H903 - SUM($L1009:AI1009), $H903 *  (AJ955 + AJ981)))))","v":0},{"$f":" IF(AK$1003 = 1, AK929, IF($H903 < 0, MAX($H903 - SUM($L1009:AJ1009), $H903 * (AK955 + AK981)), MAX(0, MIN($H903 - SUM($L1009:AJ1009), $H903 *  (AK955 + AK981)))))","v":0},{"$f":" IF(AL$1003 = 1, AL929, IF($H903 < 0, MAX($H903 - SUM($L1009:AK1009), $H903 * (AL955 + AL981)), MAX(0, MIN($H903 - SUM($L1009:AK1009), $H903 *  (AL955 + AL981)))))","v":0},{"$f":" IF(AM$1003 = 1, AM929, IF($H903 < 0, MAX($H903 - SUM($L1009:AL1009), $H903 * (AM955 + AM981)), MAX(0, MIN($H903 - SUM($L1009:AL1009), $H903 *  (AM955 + AM981)))))","v":0},{"$f":" IF(AN$1003 = 1, AN929, IF($H903 < 0, MAX($H903 - SUM($L1009:AM1009), $H903 * (AN955 + AN981)), MAX(0, MIN($H903 - SUM($L1009:AM1009), $H903 *  (AN955 + AN981)))))","v":0},{"$f":" IF(AO$1003 = 1, AO929, IF($H903 < 0, MAX($H903 - SUM($L1009:AN1009), $H903 * (AO955 + AO981)), MAX(0, MIN($H903 - SUM($L1009:AN1009), $H903 *  (AO955 + AO981)))))","v":0},{"$f":" IF(AP$1003 = 1, AP929, IF($H903 < 0, MAX($H903 - SUM($L1009:AO1009), $H903 * (AP955 + AP981)), MAX(0, MIN($H903 - SUM($L1009:AO1009), $H903 *  (AP955 + AP981)))))","v":0},{"$f":" IF(AQ$1003 = 1, AQ929, IF($H903 < 0, MAX($H903 - SUM($L1009:AP1009), $H903 * (AQ955 + AQ981)), MAX(0, MIN($H903 - SUM($L1009:AP1009), $H903 *  (AQ955 + AQ981)))))","v":0},{"$f":" IF(AR$1003 = 1, AR929, IF($H903 < 0, MAX($H903 - SUM($L1009:AQ1009), $H903 * (AR955 + AR981)), MAX(0, MIN($H903 - SUM($L1009:AQ1009), $H903 *  (AR955 + AR981)))))","v":0},{"$f":" IF(AS$1003 = 1, AS929, IF($H903 < 0, MAX($H903 - SUM($L1009:AR1009), $H903 * (AS955 + AS981)), MAX(0, MIN($H903 - SUM($L1009:AR1009), $H903 *  (AS955 + AS981)))))","v":0},{"$f":" IF(AT$1003 = 1, AT929, IF($H903 < 0, MAX($H903 - SUM($L1009:AS1009), $H903 * (AT955 + AT981)), MAX(0, MIN($H903 - SUM($L1009:AS1009), $H903 *  (AT955 + AT981)))))","v":0},{"$f":" IF(AU$1003 = 1, AU929, IF($H903 < 0, MAX($H903 - SUM($L1009:AT1009), $H903 * (AU955 + AU981)), MAX(0, MIN($H903 - SUM($L1009:AT1009), $H903 *  (AU955 + AU981)))))","v":0},{"$f":" IF(AV$1003 = 1, AV929, IF($H903 < 0, MAX($H903 - SUM($L1009:AU1009), $H903 * (AV955 + AV981)), MAX(0, MIN($H903 - SUM($L1009:AU1009), $H903 *  (AV955 + AV981)))))","v":0},{"$f":" IF(AW$1003 = 1, AW929, IF($H903 < 0, MAX($H903 - SUM($L1009:AV1009), $H903 * (AW955 + AW981)), MAX(0, MIN($H903 - SUM($L1009:AV1009), $H903 *  (AW955 + AW981)))))","v":0},{"$f":" IF(AX$1003 = 1, AX929, IF($H903 < 0, MAX($H903 - SUM($L1009:AW1009), $H903 * (AX955 + AX981)), MAX(0, MIN($H903 - SUM($L1009:AW1009), $H903 *  (AX955 + AX981)))))","v":0},{"$f":" IF(AY$1003 = 1, AY929, IF($H903 < 0, MAX($H903 - SUM($L1009:AX1009), $H903 * (AY955 + AY981)), MAX(0, MIN($H903 - SUM($L1009:AX1009), $H903 *  (AY955 + AY981)))))","v":0},{"$f":" IF(AZ$1003 = 1, AZ929, IF($H903 < 0, MAX($H903 - SUM($L1009:AY1009), $H903 * (AZ955 + AZ981)), MAX(0, MIN($H903 - SUM($L1009:AY1009), $H903 *  (AZ955 + AZ981)))))","v":0},{"$f":" IF(BA$1003 = 1, BA929, IF($H903 < 0, MAX($H903 - SUM($L1009:AZ1009), $H903 * (BA955 + BA981)), MAX(0, MIN($H903 - SUM($L1009:AZ1009), $H903 *  (BA955 + BA981)))))","v":0},{"$f":" IF(BB$1003 = 1, BB929, IF($H903 < 0, MAX($H903 - SUM($L1009:BA1009), $H903 * (BB955 + BB981)), MAX(0, MIN($H903 - SUM($L1009:BA1009), $H903 *  (BB955 + BB981)))))","v":0},{"$f":" IF(BC$1003 = 1, BC929, IF($H903 < 0, MAX($H903 - SUM($L1009:BB1009), $H903 * (BC955 + BC981)), MAX(0, MIN($H903 - SUM($L1009:BB1009), $H903 *  (BC955 + BC981)))))","v":0},{"$f":" IF(BD$1003 = 1, BD929, IF($H903 < 0, MAX($H903 - SUM($L1009:BC1009), $H903 * (BD955 + BD981)), MAX(0, MIN($H903 - SUM($L1009:BC1009), $H903 *  (BD955 + BD981)))))","v":0},{"$f":" IF(BE$1003 = 1, BE929, IF($H903 < 0, MAX($H903 - SUM($L1009:BD1009), $H903 * (BE955 + BE981)), MAX(0, MIN($H903 - SUM($L1009:BD1009), $H903 *  (BE955 + BE981)))))","v":0},{"$f":" IF(BF$1003 = 1, BF929, IF($H903 < 0, MAX($H903 - SUM($L1009:BE1009), $H903 * (BF955 + BF981)), MAX(0, MIN($H903 - SUM($L1009:BE1009), $H903 *  (BF955 + BF981)))))","v":0},{"$f":" IF(BG$1003 = 1, BG929, IF($H903 < 0, MAX($H903 - SUM($L1009:BF1009), $H903 * (BG955 + BG981)), MAX(0, MIN($H903 - SUM($L1009:BF1009), $H903 *  (BG955 + BG981)))))","v":0},{"$f":" IF(BH$1003 = 1, BH929, IF($H903 < 0, MAX($H903 - SUM($L1009:BG1009), $H903 * (BH955 + BH981)), MAX(0, MIN($H903 - SUM($L1009:BG1009), $H903 *  (BH955 + BH981)))))","v":0},{"$f":" IF(BI$1003 = 1, BI929, IF($H903 < 0, MAX($H903 - SUM($L1009:BH1009), $H903 * (BI955 + BI981)), MAX(0, MIN($H903 - SUM($L1009:BH1009), $H903 *  (BI955 + BI981)))))","v":0}]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$39, \"dd mmm yy\") & \" - real - NSI\"","v":"Depreciation - capex addition - 01 Apr 98 - real - NSI"},null,null,null,"GBP m",null,0,null,{"$f":" IF(M$1003 = 1, M930, IF($H904 < 0, MAX($H904 - SUM($L1010:L1010), $H904 * (M956 + M982)), MAX(0, MIN($H904 - SUM($L1010:L1010), $H904 *  (M956 + M982)))))","v":0},{"$f":" IF(N$1003 = 1, N930, IF($H904 < 0, MAX($H904 - SUM($L1010:M1010), $H904 * (N956 + N982)), MAX(0, MIN($H904 - SUM($L1010:M1010), $H904 *  (N956 + N982)))))","v":0},{"$f":" IF(O$1003 = 1, O930, IF($H904 < 0, MAX($H904 - SUM($L1010:N1010), $H904 * (O956 + O982)), MAX(0, MIN($H904 - SUM($L1010:N1010), $H904 *  (O956 + O982)))))","v":0},{"$f":" IF(P$1003 = 1, P930, IF($H904 < 0, MAX($H904 - SUM($L1010:O1010), $H904 * (P956 + P982)), MAX(0, MIN($H904 - SUM($L1010:O1010), $H904 *  (P956 + P982)))))","v":0},{"$f":" IF(Q$1003 = 1, Q930, IF($H904 < 0, MAX($H904 - SUM($L1010:P1010), $H904 * (Q956 + Q982)), MAX(0, MIN($H904 - SUM($L1010:P1010), $H904 *  (Q956 + Q982)))))","v":0},{"$f":" IF(R$1003 = 1, R930, IF($H904 < 0, MAX($H904 - SUM($L1010:Q1010), $H904 * (R956 + R982)), MAX(0, MIN($H904 - SUM($L1010:Q1010), $H904 *  (R956 + R982)))))","v":0},{"$f":" IF(S$1003 = 1, S930, IF($H904 < 0, MAX($H904 - SUM($L1010:R1010), $H904 * (S956 + S982)), MAX(0, MIN($H904 - SUM($L1010:R1010), $H904 *  (S956 + S982)))))","v":0},{"$f":" IF(T$1003 = 1, T930, IF($H904 < 0, MAX($H904 - SUM($L1010:S1010), $H904 * (T956 + T982)), MAX(0, MIN($H904 - SUM($L1010:S1010), $H904 *  (T956 + T982)))))","v":0},{"$f":" IF(U$1003 = 1, U930, IF($H904 < 0, MAX($H904 - SUM($L1010:T1010), $H904 * (U956 + U982)), MAX(0, MIN($H904 - SUM($L1010:T1010), $H904 *  (U956 + U982)))))","v":0},{"$f":" IF(V$1003 = 1, V930, IF($H904 < 0, MAX($H904 - SUM($L1010:U1010), $H904 * (V956 + V982)), MAX(0, MIN($H904 - SUM($L1010:U1010), $H904 *  (V956 + V982)))))","v":0},{"$f":" IF(W$1003 = 1, W930, IF($H904 < 0, MAX($H904 - SUM($L1010:V1010), $H904 * (W956 + W982)), MAX(0, MIN($H904 - SUM($L1010:V1010), $H904 *  (W956 + W982)))))","v":0},{"$f":" IF(X$1003 = 1, X930, IF($H904 < 0, MAX($H904 - SUM($L1010:W1010), $H904 * (X956 + X982)), MAX(0, MIN($H904 - SUM($L1010:W1010), $H904 *  (X956 + X982)))))","v":0},{"$f":" IF(Y$1003 = 1, Y930, IF($H904 < 0, MAX($H904 - SUM($L1010:X1010), $H904 * (Y956 + Y982)), MAX(0, MIN($H904 - SUM($L1010:X1010), $H904 *  (Y956 + Y982)))))","v":0},{"$f":" IF(Z$1003 = 1, Z930, IF($H904 < 0, MAX($H904 - SUM($L1010:Y1010), $H904 * (Z956 + Z982)), MAX(0, MIN($H904 - SUM($L1010:Y1010), $H904 *  (Z956 + Z982)))))","v":0},{"$f":" IF(AA$1003 = 1, AA930, IF($H904 < 0, MAX($H904 - SUM($L1010:Z1010), $H904 * (AA956 + AA982)), MAX(0, MIN($H904 - SUM($L1010:Z1010), $H904 *  (AA956 + AA982)))))","v":0},{"$f":" IF(AB$1003 = 1, AB930, IF($H904 < 0, MAX($H904 - SUM($L1010:AA1010), $H904 * (AB956 + AB982)), MAX(0, MIN($H904 - SUM($L1010:AA1010), $H904 *  (AB956 + AB982)))))","v":0},{"$f":" IF(AC$1003 = 1, AC930, IF($H904 < 0, MAX($H904 - SUM($L1010:AB1010), $H904 * (AC956 + AC982)), MAX(0, MIN($H904 - SUM($L1010:AB1010), $H904 *  (AC956 + AC982)))))","v":0},{"$f":" IF(AD$1003 = 1, AD930, IF($H904 < 0, MAX($H904 - SUM($L1010:AC1010), $H904 * (AD956 + AD982)), MAX(0, MIN($H904 - SUM($L1010:AC1010), $H904 *  (AD956 + AD982)))))","v":0},{"$f":" IF(AE$1003 = 1, AE930, IF($H904 < 0, MAX($H904 - SUM($L1010:AD1010), $H904 * (AE956 + AE982)), MAX(0, MIN($H904 - SUM($L1010:AD1010), $H904 *  (AE956 + AE982)))))","v":0},{"$f":" IF(AF$1003 = 1, AF930, IF($H904 < 0, MAX($H904 - SUM($L1010:AE1010), $H904 * (AF956 + AF982)), MAX(0, MIN($H904 - SUM($L1010:AE1010), $H904 *  (AF956 + AF982)))))","v":0},{"$f":" IF(AG$1003 = 1, AG930, IF($H904 < 0, MAX($H904 - SUM($L1010:AF1010), $H904 * (AG956 + AG982)), MAX(0, MIN($H904 - SUM($L1010:AF1010), $H904 *  (AG956 + AG982)))))","v":0},{"$f":" IF(AH$1003 = 1, AH930, IF($H904 < 0, MAX($H904 - SUM($L1010:AG1010), $H904 * (AH956 + AH982)), MAX(0, MIN($H904 - SUM($L1010:AG1010), $H904 *  (AH956 + AH982)))))","v":0},{"$f":" IF(AI$1003 = 1, AI930, IF($H904 < 0, MAX($H904 - SUM($L1010:AH1010), $H904 * (AI956 + AI982)), MAX(0, MIN($H904 - SUM($L1010:AH1010), $H904 *  (AI956 + AI982)))))","v":0},{"$f":" IF(AJ$1003 = 1, AJ930, IF($H904 < 0, MAX($H904 - SUM($L1010:AI1010), $H904 * (AJ956 + AJ982)), MAX(0, MIN($H904 - SUM($L1010:AI1010), $H904 *  (AJ956 + AJ982)))))","v":0},{"$f":" IF(AK$1003 = 1, AK930, IF($H904 < 0, MAX($H904 - SUM($L1010:AJ1010), $H904 * (AK956 + AK982)), MAX(0, MIN($H904 - SUM($L1010:AJ1010), $H904 *  (AK956 + AK982)))))","v":0},{"$f":" IF(AL$1003 = 1, AL930, IF($H904 < 0, MAX($H904 - SUM($L1010:AK1010), $H904 * (AL956 + AL982)), MAX(0, MIN($H904 - SUM($L1010:AK1010), $H904 *  (AL956 + AL982)))))","v":0},{"$f":" IF(AM$1003 = 1, AM930, IF($H904 < 0, MAX($H904 - SUM($L1010:AL1010), $H904 * (AM956 + AM982)), MAX(0, MIN($H904 - SUM($L1010:AL1010), $H904 *  (AM956 + AM982)))))","v":0},{"$f":" IF(AN$1003 = 1, AN930, IF($H904 < 0, MAX($H904 - SUM($L1010:AM1010), $H904 * (AN956 + AN982)), MAX(0, MIN($H904 - SUM($L1010:AM1010), $H904 *  (AN956 + AN982)))))","v":0},{"$f":" IF(AO$1003 = 1, AO930, IF($H904 < 0, MAX($H904 - SUM($L1010:AN1010), $H904 * (AO956 + AO982)), MAX(0, MIN($H904 - SUM($L1010:AN1010), $H904 *  (AO956 + AO982)))))","v":0},{"$f":" IF(AP$1003 = 1, AP930, IF($H904 < 0, MAX($H904 - SUM($L1010:AO1010), $H904 * (AP956 + AP982)), MAX(0, MIN($H904 - SUM($L1010:AO1010), $H904 *  (AP956 + AP982)))))","v":0},{"$f":" IF(AQ$1003 = 1, AQ930, IF($H904 < 0, MAX($H904 - SUM($L1010:AP1010), $H904 * (AQ956 + AQ982)), MAX(0, MIN($H904 - SUM($L1010:AP1010), $H904 *  (AQ956 + AQ982)))))","v":0},{"$f":" IF(AR$1003 = 1, AR930, IF($H904 < 0, MAX($H904 - SUM($L1010:AQ1010), $H904 * (AR956 + AR982)), MAX(0, MIN($H904 - SUM($L1010:AQ1010), $H904 *  (AR956 + AR982)))))","v":0},{"$f":" IF(AS$1003 = 1, AS930, IF($H904 < 0, MAX($H904 - SUM($L1010:AR1010), $H904 * (AS956 + AS982)), MAX(0, MIN($H904 - SUM($L1010:AR1010), $H904 *  (AS956 + AS982)))))","v":0},{"$f":" IF(AT$1003 = 1, AT930, IF($H904 < 0, MAX($H904 - SUM($L1010:AS1010), $H904 * (AT956 + AT982)), MAX(0, MIN($H904 - SUM($L1010:AS1010), $H904 *  (AT956 + AT982)))))","v":0},{"$f":" IF(AU$1003 = 1, AU930, IF($H904 < 0, MAX($H904 - SUM($L1010:AT1010), $H904 * (AU956 + AU982)), MAX(0, MIN($H904 - SUM($L1010:AT1010), $H904 *  (AU956 + AU982)))))","v":0},{"$f":" IF(AV$1003 = 1, AV930, IF($H904 < 0, MAX($H904 - SUM($L1010:AU1010), $H904 * (AV956 + AV982)), MAX(0, MIN($H904 - SUM($L1010:AU1010), $H904 *  (AV956 + AV982)))))","v":0},{"$f":" IF(AW$1003 = 1, AW930, IF($H904 < 0, MAX($H904 - SUM($L1010:AV1010), $H904 * (AW956 + AW982)), MAX(0, MIN($H904 - SUM($L1010:AV1010), $H904 *  (AW956 + AW982)))))","v":0},{"$f":" IF(AX$1003 = 1, AX930, IF($H904 < 0, MAX($H904 - SUM($L1010:AW1010), $H904 * (AX956 + AX982)), MAX(0, MIN($H904 - SUM($L1010:AW1010), $H904 *  (AX956 + AX982)))))","v":0},{"$f":" IF(AY$1003 = 1, AY930, IF($H904 < 0, MAX($H904 - SUM($L1010:AX1010), $H904 * (AY956 + AY982)), MAX(0, MIN($H904 - SUM($L1010:AX1010), $H904 *  (AY956 + AY982)))))","v":0},{"$f":" IF(AZ$1003 = 1, AZ930, IF($H904 < 0, MAX($H904 - SUM($L1010:AY1010), $H904 * (AZ956 + AZ982)), MAX(0, MIN($H904 - SUM($L1010:AY1010), $H904 *  (AZ956 + AZ982)))))","v":0},{"$f":" IF(BA$1003 = 1, BA930, IF($H904 < 0, MAX($H904 - SUM($L1010:AZ1010), $H904 * (BA956 + BA982)), MAX(0, MIN($H904 - SUM($L1010:AZ1010), $H904 *  (BA956 + BA982)))))","v":0},{"$f":" IF(BB$1003 = 1, BB930, IF($H904 < 0, MAX($H904 - SUM($L1010:BA1010), $H904 * (BB956 + BB982)), MAX(0, MIN($H904 - SUM($L1010:BA1010), $H904 *  (BB956 + BB982)))))","v":0},{"$f":" IF(BC$1003 = 1, BC930, IF($H904 < 0, MAX($H904 - SUM($L1010:BB1010), $H904 * (BC956 + BC982)), MAX(0, MIN($H904 - SUM($L1010:BB1010), $H904 *  (BC956 + BC982)))))","v":0},{"$f":" IF(BD$1003 = 1, BD930, IF($H904 < 0, MAX($H904 - SUM($L1010:BC1010), $H904 * (BD956 + BD982)), MAX(0, MIN($H904 - SUM($L1010:BC1010), $H904 *  (BD956 + BD982)))))","v":0},{"$f":" IF(BE$1003 = 1, BE930, IF($H904 < 0, MAX($H904 - SUM($L1010:BD1010), $H904 * (BE956 + BE982)), MAX(0, MIN($H904 - SUM($L1010:BD1010), $H904 *  (BE956 + BE982)))))","v":0},{"$f":" IF(BF$1003 = 1, BF930, IF($H904 < 0, MAX($H904 - SUM($L1010:BE1010), $H904 * (BF956 + BF982)), MAX(0, MIN($H904 - SUM($L1010:BE1010), $H904 *  (BF956 + BF982)))))","v":0},{"$f":" IF(BG$1003 = 1, BG930, IF($H904 < 0, MAX($H904 - SUM($L1010:BF1010), $H904 * (BG956 + BG982)), MAX(0, MIN($H904 - SUM($L1010:BF1010), $H904 *  (BG956 + BG982)))))","v":0},{"$f":" IF(BH$1003 = 1, BH930, IF($H904 < 0, MAX($H904 - SUM($L1010:BG1010), $H904 * (BH956 + BH982)), MAX(0, MIN($H904 - SUM($L1010:BG1010), $H904 *  (BH956 + BH982)))))","v":0},{"$f":" IF(BI$1003 = 1, BI930, IF($H904 < 0, MAX($H904 - SUM($L1010:BH1010), $H904 * (BI956 + BI982)), MAX(0, MIN($H904 - SUM($L1010:BH1010), $H904 *  (BI956 + BI982)))))","v":0}]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$40, \"dd mmm yy\") & \" - real - NSI\"","v":"Depreciation - capex addition - 01 Apr 99 - real - NSI"},null,null,null,"GBP m",null,0,null,{"$f":" IF(M$1003 = 1, M931, IF($H905 < 0, MAX($H905 - SUM($L1011:L1011), $H905 * (M957 + M983)), MAX(0, MIN($H905 - SUM($L1011:L1011), $H905 *  (M957 + M983)))))","v":0},{"$f":" IF(N$1003 = 1, N931, IF($H905 < 0, MAX($H905 - SUM($L1011:M1011), $H905 * (N957 + N983)), MAX(0, MIN($H905 - SUM($L1011:M1011), $H905 *  (N957 + N983)))))","v":0},{"$f":" IF(O$1003 = 1, O931, IF($H905 < 0, MAX($H905 - SUM($L1011:N1011), $H905 * (O957 + O983)), MAX(0, MIN($H905 - SUM($L1011:N1011), $H905 *  (O957 + O983)))))","v":0},{"$f":" IF(P$1003 = 1, P931, IF($H905 < 0, MAX($H905 - SUM($L1011:O1011), $H905 * (P957 + P983)), MAX(0, MIN($H905 - SUM($L1011:O1011), $H905 *  (P957 + P983)))))","v":0},{"$f":" IF(Q$1003 = 1, Q931, IF($H905 < 0, MAX($H905 - SUM($L1011:P1011), $H905 * (Q957 + Q983)), MAX(0, MIN($H905 - SUM($L1011:P1011), $H905 *  (Q957 + Q983)))))","v":0},{"$f":" IF(R$1003 = 1, R931, IF($H905 < 0, MAX($H905 - SUM($L1011:Q1011), $H905 * (R957 + R983)), MAX(0, MIN($H905 - SUM($L1011:Q1011), $H905 *  (R957 + R983)))))","v":0},{"$f":" IF(S$1003 = 1, S931, IF($H905 < 0, MAX($H905 - SUM($L1011:R1011), $H905 * (S957 + S983)), MAX(0, MIN($H905 - SUM($L1011:R1011), $H905 *  (S957 + S983)))))","v":0},{"$f":" IF(T$1003 = 1, T931, IF($H905 < 0, MAX($H905 - SUM($L1011:S1011), $H905 * (T957 + T983)), MAX(0, MIN($H905 - SUM($L1011:S1011), $H905 *  (T957 + T983)))))","v":0},{"$f":" IF(U$1003 = 1, U931, IF($H905 < 0, MAX($H905 - SUM($L1011:T1011), $H905 * (U957 + U983)), MAX(0, MIN($H905 - SUM($L1011:T1011), $H905 *  (U957 + U983)))))","v":0},{"$f":" IF(V$1003 = 1, V931, IF($H905 < 0, MAX($H905 - SUM($L1011:U1011), $H905 * (V957 + V983)), MAX(0, MIN($H905 - SUM($L1011:U1011), $H905 *  (V957 + V983)))))","v":0},{"$f":" IF(W$1003 = 1, W931, IF($H905 < 0, MAX($H905 - SUM($L1011:V1011), $H905 * (W957 + W983)), MAX(0, MIN($H905 - SUM($L1011:V1011), $H905 *  (W957 + W983)))))","v":0},{"$f":" IF(X$1003 = 1, X931, IF($H905 < 0, MAX($H905 - SUM($L1011:W1011), $H905 * (X957 + X983)), MAX(0, MIN($H905 - SUM($L1011:W1011), $H905 *  (X957 + X983)))))","v":0},{"$f":" IF(Y$1003 = 1, Y931, IF($H905 < 0, MAX($H905 - SUM($L1011:X1011), $H905 * (Y957 + Y983)), MAX(0, MIN($H905 - SUM($L1011:X1011), $H905 *  (Y957 + Y983)))))","v":0},{"$f":" IF(Z$1003 = 1, Z931, IF($H905 < 0, MAX($H905 - SUM($L1011:Y1011), $H905 * (Z957 + Z983)), MAX(0, MIN($H905 - SUM($L1011:Y1011), $H905 *  (Z957 + Z983)))))","v":0},{"$f":" IF(AA$1003 = 1, AA931, IF($H905 < 0, MAX($H905 - SUM($L1011:Z1011), $H905 * (AA957 + AA983)), MAX(0, MIN($H905 - SUM($L1011:Z1011), $H905 *  (AA957 + AA983)))))","v":0},{"$f":" IF(AB$1003 = 1, AB931, IF($H905 < 0, MAX($H905 - SUM($L1011:AA1011), $H905 * (AB957 + AB983)), MAX(0, MIN($H905 - SUM($L1011:AA1011), $H905 *  (AB957 + AB983)))))","v":0},{"$f":" IF(AC$1003 = 1, AC931, IF($H905 < 0, MAX($H905 - SUM($L1011:AB1011), $H905 * (AC957 + AC983)), MAX(0, MIN($H905 - SUM($L1011:AB1011), $H905 *  (AC957 + AC983)))))","v":0},{"$f":" IF(AD$1003 = 1, AD931, IF($H905 < 0, MAX($H905 - SUM($L1011:AC1011), $H905 * (AD957 + AD983)), MAX(0, MIN($H905 - SUM($L1011:AC1011), $H905 *  (AD957 + AD983)))))","v":0},{"$f":" IF(AE$1003 = 1, AE931, IF($H905 < 0, MAX($H905 - SUM($L1011:AD1011), $H905 * (AE957 + AE983)), MAX(0, MIN($H905 - SUM($L1011:AD1011), $H905 *  (AE957 + AE983)))))","v":0},{"$f":" IF(AF$1003 = 1, AF931, IF($H905 < 0, MAX($H905 - SUM($L1011:AE1011), $H905 * (AF957 + AF983)), MAX(0, MIN($H905 - SUM($L1011:AE1011), $H905 *  (AF957 + AF983)))))","v":0},{"$f":" IF(AG$1003 = 1, AG931, IF($H905 < 0, MAX($H905 - SUM($L1011:AF1011), $H905 * (AG957 + AG983)), MAX(0, MIN($H905 - SUM($L1011:AF1011), $H905 *  (AG957 + AG983)))))","v":0},{"$f":" IF(AH$1003 = 1, AH931, IF($H905 < 0, MAX($H905 - SUM($L1011:AG1011), $H905 * (AH957 + AH983)), MAX(0, MIN($H905 - SUM($L1011:AG1011), $H905 *  (AH957 + AH983)))))","v":0},{"$f":" IF(AI$1003 = 1, AI931, IF($H905 < 0, MAX($H905 - SUM($L1011:AH1011), $H905 * (AI957 + AI983)), MAX(0, MIN($H905 - SUM($L1011:AH1011), $H905 *  (AI957 + AI983)))))","v":0},{"$f":" IF(AJ$1003 = 1, AJ931, IF($H905 < 0, MAX($H905 - SUM($L1011:AI1011), $H905 * (AJ957 + AJ983)), MAX(0, MIN($H905 - SUM($L1011:AI1011), $H905 *  (AJ957 + AJ983)))))","v":0},{"$f":" IF(AK$1003 = 1, AK931, IF($H905 < 0, MAX($H905 - SUM($L1011:AJ1011), $H905 * (AK957 + AK983)), MAX(0, MIN($H905 - SUM($L1011:AJ1011), $H905 *  (AK957 + AK983)))))","v":0},{"$f":" IF(AL$1003 = 1, AL931, IF($H905 < 0, MAX($H905 - SUM($L1011:AK1011), $H905 * (AL957 + AL983)), MAX(0, MIN($H905 - SUM($L1011:AK1011), $H905 *  (AL957 + AL983)))))","v":0},{"$f":" IF(AM$1003 = 1, AM931, IF($H905 < 0, MAX($H905 - SUM($L1011:AL1011), $H905 * (AM957 + AM983)), MAX(0, MIN($H905 - SUM($L1011:AL1011), $H905 *  (AM957 + AM983)))))","v":0},{"$f":" IF(AN$1003 = 1, AN931, IF($H905 < 0, MAX($H905 - SUM($L1011:AM1011), $H905 * (AN957 + AN983)), MAX(0, MIN($H905 - SUM($L1011:AM1011), $H905 *  (AN957 + AN983)))))","v":0},{"$f":" IF(AO$1003 = 1, AO931, IF($H905 < 0, MAX($H905 - SUM($L1011:AN1011), $H905 * (AO957 + AO983)), MAX(0, MIN($H905 - SUM($L1011:AN1011), $H905 *  (AO957 + AO983)))))","v":0},{"$f":" IF(AP$1003 = 1, AP931, IF($H905 < 0, MAX($H905 - SUM($L1011:AO1011), $H905 * (AP957 + AP983)), MAX(0, MIN($H905 - SUM($L1011:AO1011), $H905 *  (AP957 + AP983)))))","v":0},{"$f":" IF(AQ$1003 = 1, AQ931, IF($H905 < 0, MAX($H905 - SUM($L1011:AP1011), $H905 * (AQ957 + AQ983)), MAX(0, MIN($H905 - SUM($L1011:AP1011), $H905 *  (AQ957 + AQ983)))))","v":0},{"$f":" IF(AR$1003 = 1, AR931, IF($H905 < 0, MAX($H905 - SUM($L1011:AQ1011), $H905 * (AR957 + AR983)), MAX(0, MIN($H905 - SUM($L1011:AQ1011), $H905 *  (AR957 + AR983)))))","v":0},{"$f":" IF(AS$1003 = 1, AS931, IF($H905 < 0, MAX($H905 - SUM($L1011:AR1011), $H905 * (AS957 + AS983)), MAX(0, MIN($H905 - SUM($L1011:AR1011), $H905 *  (AS957 + AS983)))))","v":0},{"$f":" IF(AT$1003 = 1, AT931, IF($H905 < 0, MAX($H905 - SUM($L1011:AS1011), $H905 * (AT957 + AT983)), MAX(0, MIN($H905 - SUM($L1011:AS1011), $H905 *  (AT957 + AT983)))))","v":0},{"$f":" IF(AU$1003 = 1, AU931, IF($H905 < 0, MAX($H905 - SUM($L1011:AT1011), $H905 * (AU957 + AU983)), MAX(0, MIN($H905 - SUM($L1011:AT1011), $H905 *  (AU957 + AU983)))))","v":0},{"$f":" IF(AV$1003 = 1, AV931, IF($H905 < 0, MAX($H905 - SUM($L1011:AU1011), $H905 * (AV957 + AV983)), MAX(0, MIN($H905 - SUM($L1011:AU1011), $H905 *  (AV957 + AV983)))))","v":0},{"$f":" IF(AW$1003 = 1, AW931, IF($H905 < 0, MAX($H905 - SUM($L1011:AV1011), $H905 * (AW957 + AW983)), MAX(0, MIN($H905 - SUM($L1011:AV1011), $H905 *  (AW957 + AW983)))))","v":0},{"$f":" IF(AX$1003 = 1, AX931, IF($H905 < 0, MAX($H905 - SUM($L1011:AW1011), $H905 * (AX957 + AX983)), MAX(0, MIN($H905 - SUM($L1011:AW1011), $H905 *  (AX957 + AX983)))))","v":0},{"$f":" IF(AY$1003 = 1, AY931, IF($H905 < 0, MAX($H905 - SUM($L1011:AX1011), $H905 * (AY957 + AY983)), MAX(0, MIN($H905 - SUM($L1011:AX1011), $H905 *  (AY957 + AY983)))))","v":0},{"$f":" IF(AZ$1003 = 1, AZ931, IF($H905 < 0, MAX($H905 - SUM($L1011:AY1011), $H905 * (AZ957 + AZ983)), MAX(0, MIN($H905 - SUM($L1011:AY1011), $H905 *  (AZ957 + AZ983)))))","v":0},{"$f":" IF(BA$1003 = 1, BA931, IF($H905 < 0, MAX($H905 - SUM($L1011:AZ1011), $H905 * (BA957 + BA983)), MAX(0, MIN($H905 - SUM($L1011:AZ1011), $H905 *  (BA957 + BA983)))))","v":0},{"$f":" IF(BB$1003 = 1, BB931, IF($H905 < 0, MAX($H905 - SUM($L1011:BA1011), $H905 * (BB957 + BB983)), MAX(0, MIN($H905 - SUM($L1011:BA1011), $H905 *  (BB957 + BB983)))))","v":0},{"$f":" IF(BC$1003 = 1, BC931, IF($H905 < 0, MAX($H905 - SUM($L1011:BB1011), $H905 * (BC957 + BC983)), MAX(0, MIN($H905 - SUM($L1011:BB1011), $H905 *  (BC957 + BC983)))))","v":0},{"$f":" IF(BD$1003 = 1, BD931, IF($H905 < 0, MAX($H905 - SUM($L1011:BC1011), $H905 * (BD957 + BD983)), MAX(0, MIN($H905 - SUM($L1011:BC1011), $H905 *  (BD957 + BD983)))))","v":0},{"$f":" IF(BE$1003 = 1, BE931, IF($H905 < 0, MAX($H905 - SUM($L1011:BD1011), $H905 * (BE957 + BE983)), MAX(0, MIN($H905 - SUM($L1011:BD1011), $H905 *  (BE957 + BE983)))))","v":0},{"$f":" IF(BF$1003 = 1, BF931, IF($H905 < 0, MAX($H905 - SUM($L1011:BE1011), $H905 * (BF957 + BF983)), MAX(0, MIN($H905 - SUM($L1011:BE1011), $H905 *  (BF957 + BF983)))))","v":0},{"$f":" IF(BG$1003 = 1, BG931, IF($H905 < 0, MAX($H905 - SUM($L1011:BF1011), $H905 * (BG957 + BG983)), MAX(0, MIN($H905 - SUM($L1011:BF1011), $H905 *  (BG957 + BG983)))))","v":0},{"$f":" IF(BH$1003 = 1, BH931, IF($H905 < 0, MAX($H905 - SUM($L1011:BG1011), $H905 * (BH957 + BH983)), MAX(0, MIN($H905 - SUM($L1011:BG1011), $H905 *  (BH957 + BH983)))))","v":0},{"$f":" IF(BI$1003 = 1, BI931, IF($H905 < 0, MAX($H905 - SUM($L1011:BH1011), $H905 * (BI957 + BI983)), MAX(0, MIN($H905 - SUM($L1011:BH1011), $H905 *  (BI957 + BI983)))))","v":0}]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$41, \"dd mmm yy\") & \" - real - NSI\"","v":"Depreciation - capex addition - 01 Apr 00 - real - NSI"},null,null,null,"GBP m",null,0,null,{"$f":" IF(M$1003 = 1, M932, IF($H906 < 0, MAX($H906 - SUM($L1012:L1012), $H906 * (M958 + M984)), MAX(0, MIN($H906 - SUM($L1012:L1012), $H906 *  (M958 + M984)))))","v":0},{"$f":" IF(N$1003 = 1, N932, IF($H906 < 0, MAX($H906 - SUM($L1012:M1012), $H906 * (N958 + N984)), MAX(0, MIN($H906 - SUM($L1012:M1012), $H906 *  (N958 + N984)))))","v":0},{"$f":" IF(O$1003 = 1, O932, IF($H906 < 0, MAX($H906 - SUM($L1012:N1012), $H906 * (O958 + O984)), MAX(0, MIN($H906 - SUM($L1012:N1012), $H906 *  (O958 + O984)))))","v":0},{"$f":" IF(P$1003 = 1, P932, IF($H906 < 0, MAX($H906 - SUM($L1012:O1012), $H906 * (P958 + P984)), MAX(0, MIN($H906 - SUM($L1012:O1012), $H906 *  (P958 + P984)))))","v":0},{"$f":" IF(Q$1003 = 1, Q932, IF($H906 < 0, MAX($H906 - SUM($L1012:P1012), $H906 * (Q958 + Q984)), MAX(0, MIN($H906 - SUM($L1012:P1012), $H906 *  (Q958 + Q984)))))","v":0},{"$f":" IF(R$1003 = 1, R932, IF($H906 < 0, MAX($H906 - SUM($L1012:Q1012), $H906 * (R958 + R984)), MAX(0, MIN($H906 - SUM($L1012:Q1012), $H906 *  (R958 + R984)))))","v":0},{"$f":" IF(S$1003 = 1, S932, IF($H906 < 0, MAX($H906 - SUM($L1012:R1012), $H906 * (S958 + S984)), MAX(0, MIN($H906 - SUM($L1012:R1012), $H906 *  (S958 + S984)))))","v":0},{"$f":" IF(T$1003 = 1, T932, IF($H906 < 0, MAX($H906 - SUM($L1012:S1012), $H906 * (T958 + T984)), MAX(0, MIN($H906 - SUM($L1012:S1012), $H906 *  (T958 + T984)))))","v":0},{"$f":" IF(U$1003 = 1, U932, IF($H906 < 0, MAX($H906 - SUM($L1012:T1012), $H906 * (U958 + U984)), MAX(0, MIN($H906 - SUM($L1012:T1012), $H906 *  (U958 + U984)))))","v":0},{"$f":" IF(V$1003 = 1, V932, IF($H906 < 0, MAX($H906 - SUM($L1012:U1012), $H906 * (V958 + V984)), MAX(0, MIN($H906 - SUM($L1012:U1012), $H906 *  (V958 + V984)))))","v":0},{"$f":" IF(W$1003 = 1, W932, IF($H906 < 0, MAX($H906 - SUM($L1012:V1012), $H906 * (W958 + W984)), MAX(0, MIN($H906 - SUM($L1012:V1012), $H906 *  (W958 + W984)))))","v":0},{"$f":" IF(X$1003 = 1, X932, IF($H906 < 0, MAX($H906 - SUM($L1012:W1012), $H906 * (X958 + X984)), MAX(0, MIN($H906 - SUM($L1012:W1012), $H906 *  (X958 + X984)))))","v":0},{"$f":" IF(Y$1003 = 1, Y932, IF($H906 < 0, MAX($H906 - SUM($L1012:X1012), $H906 * (Y958 + Y984)), MAX(0, MIN($H906 - SUM($L1012:X1012), $H906 *  (Y958 + Y984)))))","v":0},{"$f":" IF(Z$1003 = 1, Z932, IF($H906 < 0, MAX($H906 - SUM($L1012:Y1012), $H906 * (Z958 + Z984)), MAX(0, MIN($H906 - SUM($L1012:Y1012), $H906 *  (Z958 + Z984)))))","v":0},{"$f":" IF(AA$1003 = 1, AA932, IF($H906 < 0, MAX($H906 - SUM($L1012:Z1012), $H906 * (AA958 + AA984)), MAX(0, MIN($H906 - SUM($L1012:Z1012), $H906 *  (AA958 + AA984)))))","v":0},{"$f":" IF(AB$1003 = 1, AB932, IF($H906 < 0, MAX($H906 - SUM($L1012:AA1012), $H906 * (AB958 + AB984)), MAX(0, MIN($H906 - SUM($L1012:AA1012), $H906 *  (AB958 + AB984)))))","v":0},{"$f":" IF(AC$1003 = 1, AC932, IF($H906 < 0, MAX($H906 - SUM($L1012:AB1012), $H906 * (AC958 + AC984)), MAX(0, MIN($H906 - SUM($L1012:AB1012), $H906 *  (AC958 + AC984)))))","v":0},{"$f":" IF(AD$1003 = 1, AD932, IF($H906 < 0, MAX($H906 - SUM($L1012:AC1012), $H906 * (AD958 + AD984)), MAX(0, MIN($H906 - SUM($L1012:AC1012), $H906 *  (AD958 + AD984)))))","v":0},{"$f":" IF(AE$1003 = 1, AE932, IF($H906 < 0, MAX($H906 - SUM($L1012:AD1012), $H906 * (AE958 + AE984)), MAX(0, MIN($H906 - SUM($L1012:AD1012), $H906 *  (AE958 + AE984)))))","v":0},{"$f":" IF(AF$1003 = 1, AF932, IF($H906 < 0, MAX($H906 - SUM($L1012:AE1012), $H906 * (AF958 + AF984)), MAX(0, MIN($H906 - SUM($L1012:AE1012), $H906 *  (AF958 + AF984)))))","v":0},{"$f":" IF(AG$1003 = 1, AG932, IF($H906 < 0, MAX($H906 - SUM($L1012:AF1012), $H906 * (AG958 + AG984)), MAX(0, MIN($H906 - SUM($L1012:AF1012), $H906 *  (AG958 + AG984)))))","v":0},{"$f":" IF(AH$1003 = 1, AH932, IF($H906 < 0, MAX($H906 - SUM($L1012:AG1012), $H906 * (AH958 + AH984)), MAX(0, MIN($H906 - SUM($L1012:AG1012), $H906 *  (AH958 + AH984)))))","v":0},{"$f":" IF(AI$1003 = 1, AI932, IF($H906 < 0, MAX($H906 - SUM($L1012:AH1012), $H906 * (AI958 + AI984)), MAX(0, MIN($H906 - SUM($L1012:AH1012), $H906 *  (AI958 + AI984)))))","v":0},{"$f":" IF(AJ$1003 = 1, AJ932, IF($H906 < 0, MAX($H906 - SUM($L1012:AI1012), $H906 * (AJ958 + AJ984)), MAX(0, MIN($H906 - SUM($L1012:AI1012), $H906 *  (AJ958 + AJ984)))))","v":0},{"$f":" IF(AK$1003 = 1, AK932, IF($H906 < 0, MAX($H906 - SUM($L1012:AJ1012), $H906 * (AK958 + AK984)), MAX(0, MIN($H906 - SUM($L1012:AJ1012), $H906 *  (AK958 + AK984)))))","v":0},{"$f":" IF(AL$1003 = 1, AL932, IF($H906 < 0, MAX($H906 - SUM($L1012:AK1012), $H906 * (AL958 + AL984)), MAX(0, MIN($H906 - SUM($L1012:AK1012), $H906 *  (AL958 + AL984)))))","v":0},{"$f":" IF(AM$1003 = 1, AM932, IF($H906 < 0, MAX($H906 - SUM($L1012:AL1012), $H906 * (AM958 + AM984)), MAX(0, MIN($H906 - SUM($L1012:AL1012), $H906 *  (AM958 + AM984)))))","v":0},{"$f":" IF(AN$1003 = 1, AN932, IF($H906 < 0, MAX($H906 - SUM($L1012:AM1012), $H906 * (AN958 + AN984)), MAX(0, MIN($H906 - SUM($L1012:AM1012), $H906 *  (AN958 + AN984)))))","v":0},{"$f":" IF(AO$1003 = 1, AO932, IF($H906 < 0, MAX($H906 - SUM($L1012:AN1012), $H906 * (AO958 + AO984)), MAX(0, MIN($H906 - SUM($L1012:AN1012), $H906 *  (AO958 + AO984)))))","v":0},{"$f":" IF(AP$1003 = 1, AP932, IF($H906 < 0, MAX($H906 - SUM($L1012:AO1012), $H906 * (AP958 + AP984)), MAX(0, MIN($H906 - SUM($L1012:AO1012), $H906 *  (AP958 + AP984)))))","v":0},{"$f":" IF(AQ$1003 = 1, AQ932, IF($H906 < 0, MAX($H906 - SUM($L1012:AP1012), $H906 * (AQ958 + AQ984)), MAX(0, MIN($H906 - SUM($L1012:AP1012), $H906 *  (AQ958 + AQ984)))))","v":0},{"$f":" IF(AR$1003 = 1, AR932, IF($H906 < 0, MAX($H906 - SUM($L1012:AQ1012), $H906 * (AR958 + AR984)), MAX(0, MIN($H906 - SUM($L1012:AQ1012), $H906 *  (AR958 + AR984)))))","v":0},{"$f":" IF(AS$1003 = 1, AS932, IF($H906 < 0, MAX($H906 - SUM($L1012:AR1012), $H906 * (AS958 + AS984)), MAX(0, MIN($H906 - SUM($L1012:AR1012), $H906 *  (AS958 + AS984)))))","v":0},{"$f":" IF(AT$1003 = 1, AT932, IF($H906 < 0, MAX($H906 - SUM($L1012:AS1012), $H906 * (AT958 + AT984)), MAX(0, MIN($H906 - SUM($L1012:AS1012), $H906 *  (AT958 + AT984)))))","v":0},{"$f":" IF(AU$1003 = 1, AU932, IF($H906 < 0, MAX($H906 - SUM($L1012:AT1012), $H906 * (AU958 + AU984)), MAX(0, MIN($H906 - SUM($L1012:AT1012), $H906 *  (AU958 + AU984)))))","v":0},{"$f":" IF(AV$1003 = 1, AV932, IF($H906 < 0, MAX($H906 - SUM($L1012:AU1012), $H906 * (AV958 + AV984)), MAX(0, MIN($H906 - SUM($L1012:AU1012), $H906 *  (AV958 + AV984)))))","v":0},{"$f":" IF(AW$1003 = 1, AW932, IF($H906 < 0, MAX($H906 - SUM($L1012:AV1012), $H906 * (AW958 + AW984)), MAX(0, MIN($H906 - SUM($L1012:AV1012), $H906 *  (AW958 + AW984)))))","v":0},{"$f":" IF(AX$1003 = 1, AX932, IF($H906 < 0, MAX($H906 - SUM($L1012:AW1012), $H906 * (AX958 + AX984)), MAX(0, MIN($H906 - SUM($L1012:AW1012), $H906 *  (AX958 + AX984)))))","v":0},{"$f":" IF(AY$1003 = 1, AY932, IF($H906 < 0, MAX($H906 - SUM($L1012:AX1012), $H906 * (AY958 + AY984)), MAX(0, MIN($H906 - SUM($L1012:AX1012), $H906 *  (AY958 + AY984)))))","v":0},{"$f":" IF(AZ$1003 = 1, AZ932, IF($H906 < 0, MAX($H906 - SUM($L1012:AY1012), $H906 * (AZ958 + AZ984)), MAX(0, MIN($H906 - SUM($L1012:AY1012), $H906 *  (AZ958 + AZ984)))))","v":0},{"$f":" IF(BA$1003 = 1, BA932, IF($H906 < 0, MAX($H906 - SUM($L1012:AZ1012), $H906 * (BA958 + BA984)), MAX(0, MIN($H906 - SUM($L1012:AZ1012), $H906 *  (BA958 + BA984)))))","v":0},{"$f":" IF(BB$1003 = 1, BB932, IF($H906 < 0, MAX($H906 - SUM($L1012:BA1012), $H906 * (BB958 + BB984)), MAX(0, MIN($H906 - SUM($L1012:BA1012), $H906 *  (BB958 + BB984)))))","v":0},{"$f":" IF(BC$1003 = 1, BC932, IF($H906 < 0, MAX($H906 - SUM($L1012:BB1012), $H906 * (BC958 + BC984)), MAX(0, MIN($H906 - SUM($L1012:BB1012), $H906 *  (BC958 + BC984)))))","v":0},{"$f":" IF(BD$1003 = 1, BD932, IF($H906 < 0, MAX($H906 - SUM($L1012:BC1012), $H906 * (BD958 + BD984)), MAX(0, MIN($H906 - SUM($L1012:BC1012), $H906 *  (BD958 + BD984)))))","v":0},{"$f":" IF(BE$1003 = 1, BE932, IF($H906 < 0, MAX($H906 - SUM($L1012:BD1012), $H906 * (BE958 + BE984)), MAX(0, MIN($H906 - SUM($L1012:BD1012), $H906 *  (BE958 + BE984)))))","v":0},{"$f":" IF(BF$1003 = 1, BF932, IF($H906 < 0, MAX($H906 - SUM($L1012:BE1012), $H906 * (BF958 + BF984)), MAX(0, MIN($H906 - SUM($L1012:BE1012), $H906 *  (BF958 + BF984)))))","v":0},{"$f":" IF(BG$1003 = 1, BG932, IF($H906 < 0, MAX($H906 - SUM($L1012:BF1012), $H906 * (BG958 + BG984)), MAX(0, MIN($H906 - SUM($L1012:BF1012), $H906 *  (BG958 + BG984)))))","v":0},{"$f":" IF(BH$1003 = 1, BH932, IF($H906 < 0, MAX($H906 - SUM($L1012:BG1012), $H906 * (BH958 + BH984)), MAX(0, MIN($H906 - SUM($L1012:BG1012), $H906 *  (BH958 + BH984)))))","v":0},{"$f":" IF(BI$1003 = 1, BI932, IF($H906 < 0, MAX($H906 - SUM($L1012:BH1012), $H906 * (BI958 + BI984)), MAX(0, MIN($H906 - SUM($L1012:BH1012), $H906 *  (BI958 + BI984)))))","v":0}]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$42, \"dd mmm yy\") & \" - real - NSI\"","v":"Depreciation - capex addition - 01 Apr 01 - real - NSI"},null,null,null,"GBP m",null,0,null,{"$f":" IF(M$1003 = 1, M933, IF($H907 < 0, MAX($H907 - SUM($L1013:L1013), $H907 * (M959 + M985)), MAX(0, MIN($H907 - SUM($L1013:L1013), $H907 *  (M959 + M985)))))","v":0},{"$f":" IF(N$1003 = 1, N933, IF($H907 < 0, MAX($H907 - SUM($L1013:M1013), $H907 * (N959 + N985)), MAX(0, MIN($H907 - SUM($L1013:M1013), $H907 *  (N959 + N985)))))","v":0},{"$f":" IF(O$1003 = 1, O933, IF($H907 < 0, MAX($H907 - SUM($L1013:N1013), $H907 * (O959 + O985)), MAX(0, MIN($H907 - SUM($L1013:N1013), $H907 *  (O959 + O985)))))","v":0},{"$f":" IF(P$1003 = 1, P933, IF($H907 < 0, MAX($H907 - SUM($L1013:O1013), $H907 * (P959 + P985)), MAX(0, MIN($H907 - SUM($L1013:O1013), $H907 *  (P959 + P985)))))","v":0},{"$f":" IF(Q$1003 = 1, Q933, IF($H907 < 0, MAX($H907 - SUM($L1013:P1013), $H907 * (Q959 + Q985)), MAX(0, MIN($H907 - SUM($L1013:P1013), $H907 *  (Q959 + Q985)))))","v":0},{"$f":" IF(R$1003 = 1, R933, IF($H907 < 0, MAX($H907 - SUM($L1013:Q1013), $H907 * (R959 + R985)), MAX(0, MIN($H907 - SUM($L1013:Q1013), $H907 *  (R959 + R985)))))","v":0},{"$f":" IF(S$1003 = 1, S933, IF($H907 < 0, MAX($H907 - SUM($L1013:R1013), $H907 * (S959 + S985)), MAX(0, MIN($H907 - SUM($L1013:R1013), $H907 *  (S959 + S985)))))","v":0},{"$f":" IF(T$1003 = 1, T933, IF($H907 < 0, MAX($H907 - SUM($L1013:S1013), $H907 * (T959 + T985)), MAX(0, MIN($H907 - SUM($L1013:S1013), $H907 *  (T959 + T985)))))","v":0},{"$f":" IF(U$1003 = 1, U933, IF($H907 < 0, MAX($H907 - SUM($L1013:T1013), $H907 * (U959 + U985)), MAX(0, MIN($H907 - SUM($L1013:T1013), $H907 *  (U959 + U985)))))","v":0},{"$f":" IF(V$1003 = 1, V933, IF($H907 < 0, MAX($H907 - SUM($L1013:U1013), $H907 * (V959 + V985)), MAX(0, MIN($H907 - SUM($L1013:U1013), $H907 *  (V959 + V985)))))","v":0},{"$f":" IF(W$1003 = 1, W933, IF($H907 < 0, MAX($H907 - SUM($L1013:V1013), $H907 * (W959 + W985)), MAX(0, MIN($H907 - SUM($L1013:V1013), $H907 *  (W959 + W985)))))","v":0},{"$f":" IF(X$1003 = 1, X933, IF($H907 < 0, MAX($H907 - SUM($L1013:W1013), $H907 * (X959 + X985)), MAX(0, MIN($H907 - SUM($L1013:W1013), $H907 *  (X959 + X985)))))","v":0},{"$f":" IF(Y$1003 = 1, Y933, IF($H907 < 0, MAX($H907 - SUM($L1013:X1013), $H907 * (Y959 + Y985)), MAX(0, MIN($H907 - SUM($L1013:X1013), $H907 *  (Y959 + Y985)))))","v":0},{"$f":" IF(Z$1003 = 1, Z933, IF($H907 < 0, MAX($H907 - SUM($L1013:Y1013), $H907 * (Z959 + Z985)), MAX(0, MIN($H907 - SUM($L1013:Y1013), $H907 *  (Z959 + Z985)))))","v":0},{"$f":" IF(AA$1003 = 1, AA933, IF($H907 < 0, MAX($H907 - SUM($L1013:Z1013), $H907 * (AA959 + AA985)), MAX(0, MIN($H907 - SUM($L1013:Z1013), $H907 *  (AA959 + AA985)))))","v":0},{"$f":" IF(AB$1003 = 1, AB933, IF($H907 < 0, MAX($H907 - SUM($L1013:AA1013), $H907 * (AB959 + AB985)), MAX(0, MIN($H907 - SUM($L1013:AA1013), $H907 *  (AB959 + AB985)))))","v":0},{"$f":" IF(AC$1003 = 1, AC933, IF($H907 < 0, MAX($H907 - SUM($L1013:AB1013), $H907 * (AC959 + AC985)), MAX(0, MIN($H907 - SUM($L1013:AB1013), $H907 *  (AC959 + AC985)))))","v":0},{"$f":" IF(AD$1003 = 1, AD933, IF($H907 < 0, MAX($H907 - SUM($L1013:AC1013), $H907 * (AD959 + AD985)), MAX(0, MIN($H907 - SUM($L1013:AC1013), $H907 *  (AD959 + AD985)))))","v":0},{"$f":" IF(AE$1003 = 1, AE933, IF($H907 < 0, MAX($H907 - SUM($L1013:AD1013), $H907 * (AE959 + AE985)), MAX(0, MIN($H907 - SUM($L1013:AD1013), $H907 *  (AE959 + AE985)))))","v":0},{"$f":" IF(AF$1003 = 1, AF933, IF($H907 < 0, MAX($H907 - SUM($L1013:AE1013), $H907 * (AF959 + AF985)), MAX(0, MIN($H907 - SUM($L1013:AE1013), $H907 *  (AF959 + AF985)))))","v":0},{"$f":" IF(AG$1003 = 1, AG933, IF($H907 < 0, MAX($H907 - SUM($L1013:AF1013), $H907 * (AG959 + AG985)), MAX(0, MIN($H907 - SUM($L1013:AF1013), $H907 *  (AG959 + AG985)))))","v":0},{"$f":" IF(AH$1003 = 1, AH933, IF($H907 < 0, MAX($H907 - SUM($L1013:AG1013), $H907 * (AH959 + AH985)), MAX(0, MIN($H907 - SUM($L1013:AG1013), $H907 *  (AH959 + AH985)))))","v":0},{"$f":" IF(AI$1003 = 1, AI933, IF($H907 < 0, MAX($H907 - SUM($L1013:AH1013), $H907 * (AI959 + AI985)), MAX(0, MIN($H907 - SUM($L1013:AH1013), $H907 *  (AI959 + AI985)))))","v":0},{"$f":" IF(AJ$1003 = 1, AJ933, IF($H907 < 0, MAX($H907 - SUM($L1013:AI1013), $H907 * (AJ959 + AJ985)), MAX(0, MIN($H907 - SUM($L1013:AI1013), $H907 *  (AJ959 + AJ985)))))","v":0},{"$f":" IF(AK$1003 = 1, AK933, IF($H907 < 0, MAX($H907 - SUM($L1013:AJ1013), $H907 * (AK959 + AK985)), MAX(0, MIN($H907 - SUM($L1013:AJ1013), $H907 *  (AK959 + AK985)))))","v":0},{"$f":" IF(AL$1003 = 1, AL933, IF($H907 < 0, MAX($H907 - SUM($L1013:AK1013), $H907 * (AL959 + AL985)), MAX(0, MIN($H907 - SUM($L1013:AK1013), $H907 *  (AL959 + AL985)))))","v":0},{"$f":" IF(AM$1003 = 1, AM933, IF($H907 < 0, MAX($H907 - SUM($L1013:AL1013), $H907 * (AM959 + AM985)), MAX(0, MIN($H907 - SUM($L1013:AL1013), $H907 *  (AM959 + AM985)))))","v":0},{"$f":" IF(AN$1003 = 1, AN933, IF($H907 < 0, MAX($H907 - SUM($L1013:AM1013), $H907 * (AN959 + AN985)), MAX(0, MIN($H907 - SUM($L1013:AM1013), $H907 *  (AN959 + AN985)))))","v":0},{"$f":" IF(AO$1003 = 1, AO933, IF($H907 < 0, MAX($H907 - SUM($L1013:AN1013), $H907 * (AO959 + AO985)), MAX(0, MIN($H907 - SUM($L1013:AN1013), $H907 *  (AO959 + AO985)))))","v":0},{"$f":" IF(AP$1003 = 1, AP933, IF($H907 < 0, MAX($H907 - SUM($L1013:AO1013), $H907 * (AP959 + AP985)), MAX(0, MIN($H907 - SUM($L1013:AO1013), $H907 *  (AP959 + AP985)))))","v":0},{"$f":" IF(AQ$1003 = 1, AQ933, IF($H907 < 0, MAX($H907 - SUM($L1013:AP1013), $H907 * (AQ959 + AQ985)), MAX(0, MIN($H907 - SUM($L1013:AP1013), $H907 *  (AQ959 + AQ985)))))","v":0},{"$f":" IF(AR$1003 = 1, AR933, IF($H907 < 0, MAX($H907 - SUM($L1013:AQ1013), $H907 * (AR959 + AR985)), MAX(0, MIN($H907 - SUM($L1013:AQ1013), $H907 *  (AR959 + AR985)))))","v":0},{"$f":" IF(AS$1003 = 1, AS933, IF($H907 < 0, MAX($H907 - SUM($L1013:AR1013), $H907 * (AS959 + AS985)), MAX(0, MIN($H907 - SUM($L1013:AR1013), $H907 *  (AS959 + AS985)))))","v":0},{"$f":" IF(AT$1003 = 1, AT933, IF($H907 < 0, MAX($H907 - SUM($L1013:AS1013), $H907 * (AT959 + AT985)), MAX(0, MIN($H907 - SUM($L1013:AS1013), $H907 *  (AT959 + AT985)))))","v":0},{"$f":" IF(AU$1003 = 1, AU933, IF($H907 < 0, MAX($H907 - SUM($L1013:AT1013), $H907 * (AU959 + AU985)), MAX(0, MIN($H907 - SUM($L1013:AT1013), $H907 *  (AU959 + AU985)))))","v":0},{"$f":" IF(AV$1003 = 1, AV933, IF($H907 < 0, MAX($H907 - SUM($L1013:AU1013), $H907 * (AV959 + AV985)), MAX(0, MIN($H907 - SUM($L1013:AU1013), $H907 *  (AV959 + AV985)))))","v":0},{"$f":" IF(AW$1003 = 1, AW933, IF($H907 < 0, MAX($H907 - SUM($L1013:AV1013), $H907 * (AW959 + AW985)), MAX(0, MIN($H907 - SUM($L1013:AV1013), $H907 *  (AW959 + AW985)))))","v":0},{"$f":" IF(AX$1003 = 1, AX933, IF($H907 < 0, MAX($H907 - SUM($L1013:AW1013), $H907 * (AX959 + AX985)), MAX(0, MIN($H907 - SUM($L1013:AW1013), $H907 *  (AX959 + AX985)))))","v":0},{"$f":" IF(AY$1003 = 1, AY933, IF($H907 < 0, MAX($H907 - SUM($L1013:AX1013), $H907 * (AY959 + AY985)), MAX(0, MIN($H907 - SUM($L1013:AX1013), $H907 *  (AY959 + AY985)))))","v":0},{"$f":" IF(AZ$1003 = 1, AZ933, IF($H907 < 0, MAX($H907 - SUM($L1013:AY1013), $H907 * (AZ959 + AZ985)), MAX(0, MIN($H907 - SUM($L1013:AY1013), $H907 *  (AZ959 + AZ985)))))","v":0},{"$f":" IF(BA$1003 = 1, BA933, IF($H907 < 0, MAX($H907 - SUM($L1013:AZ1013), $H907 * (BA959 + BA985)), MAX(0, MIN($H907 - SUM($L1013:AZ1013), $H907 *  (BA959 + BA985)))))","v":0},{"$f":" IF(BB$1003 = 1, BB933, IF($H907 < 0, MAX($H907 - SUM($L1013:BA1013), $H907 * (BB959 + BB985)), MAX(0, MIN($H907 - SUM($L1013:BA1013), $H907 *  (BB959 + BB985)))))","v":0},{"$f":" IF(BC$1003 = 1, BC933, IF($H907 < 0, MAX($H907 - SUM($L1013:BB1013), $H907 * (BC959 + BC985)), MAX(0, MIN($H907 - SUM($L1013:BB1013), $H907 *  (BC959 + BC985)))))","v":0},{"$f":" IF(BD$1003 = 1, BD933, IF($H907 < 0, MAX($H907 - SUM($L1013:BC1013), $H907 * (BD959 + BD985)), MAX(0, MIN($H907 - SUM($L1013:BC1013), $H907 *  (BD959 + BD985)))))","v":0},{"$f":" IF(BE$1003 = 1, BE933, IF($H907 < 0, MAX($H907 - SUM($L1013:BD1013), $H907 * (BE959 + BE985)), MAX(0, MIN($H907 - SUM($L1013:BD1013), $H907 *  (BE959 + BE985)))))","v":0},{"$f":" IF(BF$1003 = 1, BF933, IF($H907 < 0, MAX($H907 - SUM($L1013:BE1013), $H907 * (BF959 + BF985)), MAX(0, MIN($H907 - SUM($L1013:BE1013), $H907 *  (BF959 + BF985)))))","v":0},{"$f":" IF(BG$1003 = 1, BG933, IF($H907 < 0, MAX($H907 - SUM($L1013:BF1013), $H907 * (BG959 + BG985)), MAX(0, MIN($H907 - SUM($L1013:BF1013), $H907 *  (BG959 + BG985)))))","v":0},{"$f":" IF(BH$1003 = 1, BH933, IF($H907 < 0, MAX($H907 - SUM($L1013:BG1013), $H907 * (BH959 + BH985)), MAX(0, MIN($H907 - SUM($L1013:BG1013), $H907 *  (BH959 + BH985)))))","v":0},{"$f":" IF(BI$1003 = 1, BI933, IF($H907 < 0, MAX($H907 - SUM($L1013:BH1013), $H907 * (BI959 + BI985)), MAX(0, MIN($H907 - SUM($L1013:BH1013), $H907 *  (BI959 + BI985)))))","v":0}]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$43, \"dd mmm yy\") & \" - real - NSI\"","v":"Depreciation - capex addition - 01 Apr 02 - real - NSI"},null,null,null,"GBP m",null,0,null,{"$f":" IF(M$1003 = 1, M934, IF($H908 < 0, MAX($H908 - SUM($L1014:L1014), $H908 * (M960 + M986)), MAX(0, MIN($H908 - SUM($L1014:L1014), $H908 *  (M960 + M986)))))","v":0},{"$f":" IF(N$1003 = 1, N934, IF($H908 < 0, MAX($H908 - SUM($L1014:M1014), $H908 * (N960 + N986)), MAX(0, MIN($H908 - SUM($L1014:M1014), $H908 *  (N960 + N986)))))","v":0},{"$f":" IF(O$1003 = 1, O934, IF($H908 < 0, MAX($H908 - SUM($L1014:N1014), $H908 * (O960 + O986)), MAX(0, MIN($H908 - SUM($L1014:N1014), $H908 *  (O960 + O986)))))","v":0},{"$f":" IF(P$1003 = 1, P934, IF($H908 < 0, MAX($H908 - SUM($L1014:O1014), $H908 * (P960 + P986)), MAX(0, MIN($H908 - SUM($L1014:O1014), $H908 *  (P960 + P986)))))","v":0},{"$f":" IF(Q$1003 = 1, Q934, IF($H908 < 0, MAX($H908 - SUM($L1014:P1014), $H908 * (Q960 + Q986)), MAX(0, MIN($H908 - SUM($L1014:P1014), $H908 *  (Q960 + Q986)))))","v":0},{"$f":" IF(R$1003 = 1, R934, IF($H908 < 0, MAX($H908 - SUM($L1014:Q1014), $H908 * (R960 + R986)), MAX(0, MIN($H908 - SUM($L1014:Q1014), $H908 *  (R960 + R986)))))","v":0},{"$f":" IF(S$1003 = 1, S934, IF($H908 < 0, MAX($H908 - SUM($L1014:R1014), $H908 * (S960 + S986)), MAX(0, MIN($H908 - SUM($L1014:R1014), $H908 *  (S960 + S986)))))","v":0},{"$f":" IF(T$1003 = 1, T934, IF($H908 < 0, MAX($H908 - SUM($L1014:S1014), $H908 * (T960 + T986)), MAX(0, MIN($H908 - SUM($L1014:S1014), $H908 *  (T960 + T986)))))","v":0},{"$f":" IF(U$1003 = 1, U934, IF($H908 < 0, MAX($H908 - SUM($L1014:T1014), $H908 * (U960 + U986)), MAX(0, MIN($H908 - SUM($L1014:T1014), $H908 *  (U960 + U986)))))","v":0},{"$f":" IF(V$1003 = 1, V934, IF($H908 < 0, MAX($H908 - SUM($L1014:U1014), $H908 * (V960 + V986)), MAX(0, MIN($H908 - SUM($L1014:U1014), $H908 *  (V960 + V986)))))","v":0},{"$f":" IF(W$1003 = 1, W934, IF($H908 < 0, MAX($H908 - SUM($L1014:V1014), $H908 * (W960 + W986)), MAX(0, MIN($H908 - SUM($L1014:V1014), $H908 *  (W960 + W986)))))","v":0},{"$f":" IF(X$1003 = 1, X934, IF($H908 < 0, MAX($H908 - SUM($L1014:W1014), $H908 * (X960 + X986)), MAX(0, MIN($H908 - SUM($L1014:W1014), $H908 *  (X960 + X986)))))","v":0},{"$f":" IF(Y$1003 = 1, Y934, IF($H908 < 0, MAX($H908 - SUM($L1014:X1014), $H908 * (Y960 + Y986)), MAX(0, MIN($H908 - SUM($L1014:X1014), $H908 *  (Y960 + Y986)))))","v":0},{"$f":" IF(Z$1003 = 1, Z934, IF($H908 < 0, MAX($H908 - SUM($L1014:Y1014), $H908 * (Z960 + Z986)), MAX(0, MIN($H908 - SUM($L1014:Y1014), $H908 *  (Z960 + Z986)))))","v":0},{"$f":" IF(AA$1003 = 1, AA934, IF($H908 < 0, MAX($H908 - SUM($L1014:Z1014), $H908 * (AA960 + AA986)), MAX(0, MIN($H908 - SUM($L1014:Z1014), $H908 *  (AA960 + AA986)))))","v":0},{"$f":" IF(AB$1003 = 1, AB934, IF($H908 < 0, MAX($H908 - SUM($L1014:AA1014), $H908 * (AB960 + AB986)), MAX(0, MIN($H908 - SUM($L1014:AA1014), $H908 *  (AB960 + AB986)))))","v":0},{"$f":" IF(AC$1003 = 1, AC934, IF($H908 < 0, MAX($H908 - SUM($L1014:AB1014), $H908 * (AC960 + AC986)), MAX(0, MIN($H908 - SUM($L1014:AB1014), $H908 *  (AC960 + AC986)))))","v":0},{"$f":" IF(AD$1003 = 1, AD934, IF($H908 < 0, MAX($H908 - SUM($L1014:AC1014), $H908 * (AD960 + AD986)), MAX(0, MIN($H908 - SUM($L1014:AC1014), $H908 *  (AD960 + AD986)))))","v":0},{"$f":" IF(AE$1003 = 1, AE934, IF($H908 < 0, MAX($H908 - SUM($L1014:AD1014), $H908 * (AE960 + AE986)), MAX(0, MIN($H908 - SUM($L1014:AD1014), $H908 *  (AE960 + AE986)))))","v":0},{"$f":" IF(AF$1003 = 1, AF934, IF($H908 < 0, MAX($H908 - SUM($L1014:AE1014), $H908 * (AF960 + AF986)), MAX(0, MIN($H908 - SUM($L1014:AE1014), $H908 *  (AF960 + AF986)))))","v":0},{"$f":" IF(AG$1003 = 1, AG934, IF($H908 < 0, MAX($H908 - SUM($L1014:AF1014), $H908 * (AG960 + AG986)), MAX(0, MIN($H908 - SUM($L1014:AF1014), $H908 *  (AG960 + AG986)))))","v":0},{"$f":" IF(AH$1003 = 1, AH934, IF($H908 < 0, MAX($H908 - SUM($L1014:AG1014), $H908 * (AH960 + AH986)), MAX(0, MIN($H908 - SUM($L1014:AG1014), $H908 *  (AH960 + AH986)))))","v":0},{"$f":" IF(AI$1003 = 1, AI934, IF($H908 < 0, MAX($H908 - SUM($L1014:AH1014), $H908 * (AI960 + AI986)), MAX(0, MIN($H908 - SUM($L1014:AH1014), $H908 *  (AI960 + AI986)))))","v":0},{"$f":" IF(AJ$1003 = 1, AJ934, IF($H908 < 0, MAX($H908 - SUM($L1014:AI1014), $H908 * (AJ960 + AJ986)), MAX(0, MIN($H908 - SUM($L1014:AI1014), $H908 *  (AJ960 + AJ986)))))","v":0},{"$f":" IF(AK$1003 = 1, AK934, IF($H908 < 0, MAX($H908 - SUM($L1014:AJ1014), $H908 * (AK960 + AK986)), MAX(0, MIN($H908 - SUM($L1014:AJ1014), $H908 *  (AK960 + AK986)))))","v":0},{"$f":" IF(AL$1003 = 1, AL934, IF($H908 < 0, MAX($H908 - SUM($L1014:AK1014), $H908 * (AL960 + AL986)), MAX(0, MIN($H908 - SUM($L1014:AK1014), $H908 *  (AL960 + AL986)))))","v":0},{"$f":" IF(AM$1003 = 1, AM934, IF($H908 < 0, MAX($H908 - SUM($L1014:AL1014), $H908 * (AM960 + AM986)), MAX(0, MIN($H908 - SUM($L1014:AL1014), $H908 *  (AM960 + AM986)))))","v":0},{"$f":" IF(AN$1003 = 1, AN934, IF($H908 < 0, MAX($H908 - SUM($L1014:AM1014), $H908 * (AN960 + AN986)), MAX(0, MIN($H908 - SUM($L1014:AM1014), $H908 *  (AN960 + AN986)))))","v":0},{"$f":" IF(AO$1003 = 1, AO934, IF($H908 < 0, MAX($H908 - SUM($L1014:AN1014), $H908 * (AO960 + AO986)), MAX(0, MIN($H908 - SUM($L1014:AN1014), $H908 *  (AO960 + AO986)))))","v":0},{"$f":" IF(AP$1003 = 1, AP934, IF($H908 < 0, MAX($H908 - SUM($L1014:AO1014), $H908 * (AP960 + AP986)), MAX(0, MIN($H908 - SUM($L1014:AO1014), $H908 *  (AP960 + AP986)))))","v":0},{"$f":" IF(AQ$1003 = 1, AQ934, IF($H908 < 0, MAX($H908 - SUM($L1014:AP1014), $H908 * (AQ960 + AQ986)), MAX(0, MIN($H908 - SUM($L1014:AP1014), $H908 *  (AQ960 + AQ986)))))","v":0},{"$f":" IF(AR$1003 = 1, AR934, IF($H908 < 0, MAX($H908 - SUM($L1014:AQ1014), $H908 * (AR960 + AR986)), MAX(0, MIN($H908 - SUM($L1014:AQ1014), $H908 *  (AR960 + AR986)))))","v":0},{"$f":" IF(AS$1003 = 1, AS934, IF($H908 < 0, MAX($H908 - SUM($L1014:AR1014), $H908 * (AS960 + AS986)), MAX(0, MIN($H908 - SUM($L1014:AR1014), $H908 *  (AS960 + AS986)))))","v":0},{"$f":" IF(AT$1003 = 1, AT934, IF($H908 < 0, MAX($H908 - SUM($L1014:AS1014), $H908 * (AT960 + AT986)), MAX(0, MIN($H908 - SUM($L1014:AS1014), $H908 *  (AT960 + AT986)))))","v":0},{"$f":" IF(AU$1003 = 1, AU934, IF($H908 < 0, MAX($H908 - SUM($L1014:AT1014), $H908 * (AU960 + AU986)), MAX(0, MIN($H908 - SUM($L1014:AT1014), $H908 *  (AU960 + AU986)))))","v":0},{"$f":" IF(AV$1003 = 1, AV934, IF($H908 < 0, MAX($H908 - SUM($L1014:AU1014), $H908 * (AV960 + AV986)), MAX(0, MIN($H908 - SUM($L1014:AU1014), $H908 *  (AV960 + AV986)))))","v":0},{"$f":" IF(AW$1003 = 1, AW934, IF($H908 < 0, MAX($H908 - SUM($L1014:AV1014), $H908 * (AW960 + AW986)), MAX(0, MIN($H908 - SUM($L1014:AV1014), $H908 *  (AW960 + AW986)))))","v":0},{"$f":" IF(AX$1003 = 1, AX934, IF($H908 < 0, MAX($H908 - SUM($L1014:AW1014), $H908 * (AX960 + AX986)), MAX(0, MIN($H908 - SUM($L1014:AW1014), $H908 *  (AX960 + AX986)))))","v":0},{"$f":" IF(AY$1003 = 1, AY934, IF($H908 < 0, MAX($H908 - SUM($L1014:AX1014), $H908 * (AY960 + AY986)), MAX(0, MIN($H908 - SUM($L1014:AX1014), $H908 *  (AY960 + AY986)))))","v":0},{"$f":" IF(AZ$1003 = 1, AZ934, IF($H908 < 0, MAX($H908 - SUM($L1014:AY1014), $H908 * (AZ960 + AZ986)), MAX(0, MIN($H908 - SUM($L1014:AY1014), $H908 *  (AZ960 + AZ986)))))","v":0},{"$f":" IF(BA$1003 = 1, BA934, IF($H908 < 0, MAX($H908 - SUM($L1014:AZ1014), $H908 * (BA960 + BA986)), MAX(0, MIN($H908 - SUM($L1014:AZ1014), $H908 *  (BA960 + BA986)))))","v":0},{"$f":" IF(BB$1003 = 1, BB934, IF($H908 < 0, MAX($H908 - SUM($L1014:BA1014), $H908 * (BB960 + BB986)), MAX(0, MIN($H908 - SUM($L1014:BA1014), $H908 *  (BB960 + BB986)))))","v":0},{"$f":" IF(BC$1003 = 1, BC934, IF($H908 < 0, MAX($H908 - SUM($L1014:BB1014), $H908 * (BC960 + BC986)), MAX(0, MIN($H908 - SUM($L1014:BB1014), $H908 *  (BC960 + BC986)))))","v":0},{"$f":" IF(BD$1003 = 1, BD934, IF($H908 < 0, MAX($H908 - SUM($L1014:BC1014), $H908 * (BD960 + BD986)), MAX(0, MIN($H908 - SUM($L1014:BC1014), $H908 *  (BD960 + BD986)))))","v":0},{"$f":" IF(BE$1003 = 1, BE934, IF($H908 < 0, MAX($H908 - SUM($L1014:BD1014), $H908 * (BE960 + BE986)), MAX(0, MIN($H908 - SUM($L1014:BD1014), $H908 *  (BE960 + BE986)))))","v":0},{"$f":" IF(BF$1003 = 1, BF934, IF($H908 < 0, MAX($H908 - SUM($L1014:BE1014), $H908 * (BF960 + BF986)), MAX(0, MIN($H908 - SUM($L1014:BE1014), $H908 *  (BF960 + BF986)))))","v":0},{"$f":" IF(BG$1003 = 1, BG934, IF($H908 < 0, MAX($H908 - SUM($L1014:BF1014), $H908 * (BG960 + BG986)), MAX(0, MIN($H908 - SUM($L1014:BF1014), $H908 *  (BG960 + BG986)))))","v":0},{"$f":" IF(BH$1003 = 1, BH934, IF($H908 < 0, MAX($H908 - SUM($L1014:BG1014), $H908 * (BH960 + BH986)), MAX(0, MIN($H908 - SUM($L1014:BG1014), $H908 *  (BH960 + BH986)))))","v":0},{"$f":" IF(BI$1003 = 1, BI934, IF($H908 < 0, MAX($H908 - SUM($L1014:BH1014), $H908 * (BI960 + BI986)), MAX(0, MIN($H908 - SUM($L1014:BH1014), $H908 *  (BI960 + BI986)))))","v":0}]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$44, \"dd mmm yy\") & \" - real - NSI\"","v":"Depreciation - capex addition - 01 Apr 03 - real - NSI"},null,null,null,"GBP m",null,0,null,{"$f":" IF(M$1003 = 1, M935, IF($H909 < 0, MAX($H909 - SUM($L1015:L1015), $H909 * (M961 + M987)), MAX(0, MIN($H909 - SUM($L1015:L1015), $H909 *  (M961 + M987)))))","v":0},{"$f":" IF(N$1003 = 1, N935, IF($H909 < 0, MAX($H909 - SUM($L1015:M1015), $H909 * (N961 + N987)), MAX(0, MIN($H909 - SUM($L1015:M1015), $H909 *  (N961 + N987)))))","v":0},{"$f":" IF(O$1003 = 1, O935, IF($H909 < 0, MAX($H909 - SUM($L1015:N1015), $H909 * (O961 + O987)), MAX(0, MIN($H909 - SUM($L1015:N1015), $H909 *  (O961 + O987)))))","v":0},{"$f":" IF(P$1003 = 1, P935, IF($H909 < 0, MAX($H909 - SUM($L1015:O1015), $H909 * (P961 + P987)), MAX(0, MIN($H909 - SUM($L1015:O1015), $H909 *  (P961 + P987)))))","v":0},{"$f":" IF(Q$1003 = 1, Q935, IF($H909 < 0, MAX($H909 - SUM($L1015:P1015), $H909 * (Q961 + Q987)), MAX(0, MIN($H909 - SUM($L1015:P1015), $H909 *  (Q961 + Q987)))))","v":0},{"$f":" IF(R$1003 = 1, R935, IF($H909 < 0, MAX($H909 - SUM($L1015:Q1015), $H909 * (R961 + R987)), MAX(0, MIN($H909 - SUM($L1015:Q1015), $H909 *  (R961 + R987)))))","v":0},{"$f":" IF(S$1003 = 1, S935, IF($H909 < 0, MAX($H909 - SUM($L1015:R1015), $H909 * (S961 + S987)), MAX(0, MIN($H909 - SUM($L1015:R1015), $H909 *  (S961 + S987)))))","v":0},{"$f":" IF(T$1003 = 1, T935, IF($H909 < 0, MAX($H909 - SUM($L1015:S1015), $H909 * (T961 + T987)), MAX(0, MIN($H909 - SUM($L1015:S1015), $H909 *  (T961 + T987)))))","v":0},{"$f":" IF(U$1003 = 1, U935, IF($H909 < 0, MAX($H909 - SUM($L1015:T1015), $H909 * (U961 + U987)), MAX(0, MIN($H909 - SUM($L1015:T1015), $H909 *  (U961 + U987)))))","v":0},{"$f":" IF(V$1003 = 1, V935, IF($H909 < 0, MAX($H909 - SUM($L1015:U1015), $H909 * (V961 + V987)), MAX(0, MIN($H909 - SUM($L1015:U1015), $H909 *  (V961 + V987)))))","v":0},{"$f":" IF(W$1003 = 1, W935, IF($H909 < 0, MAX($H909 - SUM($L1015:V1015), $H909 * (W961 + W987)), MAX(0, MIN($H909 - SUM($L1015:V1015), $H909 *  (W961 + W987)))))","v":0},{"$f":" IF(X$1003 = 1, X935, IF($H909 < 0, MAX($H909 - SUM($L1015:W1015), $H909 * (X961 + X987)), MAX(0, MIN($H909 - SUM($L1015:W1015), $H909 *  (X961 + X987)))))","v":0},{"$f":" IF(Y$1003 = 1, Y935, IF($H909 < 0, MAX($H909 - SUM($L1015:X1015), $H909 * (Y961 + Y987)), MAX(0, MIN($H909 - SUM($L1015:X1015), $H909 *  (Y961 + Y987)))))","v":0},{"$f":" IF(Z$1003 = 1, Z935, IF($H909 < 0, MAX($H909 - SUM($L1015:Y1015), $H909 * (Z961 + Z987)), MAX(0, MIN($H909 - SUM($L1015:Y1015), $H909 *  (Z961 + Z987)))))","v":0},{"$f":" IF(AA$1003 = 1, AA935, IF($H909 < 0, MAX($H909 - SUM($L1015:Z1015), $H909 * (AA961 + AA987)), MAX(0, MIN($H909 - SUM($L1015:Z1015), $H909 *  (AA961 + AA987)))))","v":0},{"$f":" IF(AB$1003 = 1, AB935, IF($H909 < 0, MAX($H909 - SUM($L1015:AA1015), $H909 * (AB961 + AB987)), MAX(0, MIN($H909 - SUM($L1015:AA1015), $H909 *  (AB961 + AB987)))))","v":0},{"$f":" IF(AC$1003 = 1, AC935, IF($H909 < 0, MAX($H909 - SUM($L1015:AB1015), $H909 * (AC961 + AC987)), MAX(0, MIN($H909 - SUM($L1015:AB1015), $H909 *  (AC961 + AC987)))))","v":0},{"$f":" IF(AD$1003 = 1, AD935, IF($H909 < 0, MAX($H909 - SUM($L1015:AC1015), $H909 * (AD961 + AD987)), MAX(0, MIN($H909 - SUM($L1015:AC1015), $H909 *  (AD961 + AD987)))))","v":0},{"$f":" IF(AE$1003 = 1, AE935, IF($H909 < 0, MAX($H909 - SUM($L1015:AD1015), $H909 * (AE961 + AE987)), MAX(0, MIN($H909 - SUM($L1015:AD1015), $H909 *  (AE961 + AE987)))))","v":0},{"$f":" IF(AF$1003 = 1, AF935, IF($H909 < 0, MAX($H909 - SUM($L1015:AE1015), $H909 * (AF961 + AF987)), MAX(0, MIN($H909 - SUM($L1015:AE1015), $H909 *  (AF961 + AF987)))))","v":0},{"$f":" IF(AG$1003 = 1, AG935, IF($H909 < 0, MAX($H909 - SUM($L1015:AF1015), $H909 * (AG961 + AG987)), MAX(0, MIN($H909 - SUM($L1015:AF1015), $H909 *  (AG961 + AG987)))))","v":0},{"$f":" IF(AH$1003 = 1, AH935, IF($H909 < 0, MAX($H909 - SUM($L1015:AG1015), $H909 * (AH961 + AH987)), MAX(0, MIN($H909 - SUM($L1015:AG1015), $H909 *  (AH961 + AH987)))))","v":0},{"$f":" IF(AI$1003 = 1, AI935, IF($H909 < 0, MAX($H909 - SUM($L1015:AH1015), $H909 * (AI961 + AI987)), MAX(0, MIN($H909 - SUM($L1015:AH1015), $H909 *  (AI961 + AI987)))))","v":0},{"$f":" IF(AJ$1003 = 1, AJ935, IF($H909 < 0, MAX($H909 - SUM($L1015:AI1015), $H909 * (AJ961 + AJ987)), MAX(0, MIN($H909 - SUM($L1015:AI1015), $H909 *  (AJ961 + AJ987)))))","v":0},{"$f":" IF(AK$1003 = 1, AK935, IF($H909 < 0, MAX($H909 - SUM($L1015:AJ1015), $H909 * (AK961 + AK987)), MAX(0, MIN($H909 - SUM($L1015:AJ1015), $H909 *  (AK961 + AK987)))))","v":0},{"$f":" IF(AL$1003 = 1, AL935, IF($H909 < 0, MAX($H909 - SUM($L1015:AK1015), $H909 * (AL961 + AL987)), MAX(0, MIN($H909 - SUM($L1015:AK1015), $H909 *  (AL961 + AL987)))))","v":0},{"$f":" IF(AM$1003 = 1, AM935, IF($H909 < 0, MAX($H909 - SUM($L1015:AL1015), $H909 * (AM961 + AM987)), MAX(0, MIN($H909 - SUM($L1015:AL1015), $H909 *  (AM961 + AM987)))))","v":0},{"$f":" IF(AN$1003 = 1, AN935, IF($H909 < 0, MAX($H909 - SUM($L1015:AM1015), $H909 * (AN961 + AN987)), MAX(0, MIN($H909 - SUM($L1015:AM1015), $H909 *  (AN961 + AN987)))))","v":0},{"$f":" IF(AO$1003 = 1, AO935, IF($H909 < 0, MAX($H909 - SUM($L1015:AN1015), $H909 * (AO961 + AO987)), MAX(0, MIN($H909 - SUM($L1015:AN1015), $H909 *  (AO961 + AO987)))))","v":0},{"$f":" IF(AP$1003 = 1, AP935, IF($H909 < 0, MAX($H909 - SUM($L1015:AO1015), $H909 * (AP961 + AP987)), MAX(0, MIN($H909 - SUM($L1015:AO1015), $H909 *  (AP961 + AP987)))))","v":0},{"$f":" IF(AQ$1003 = 1, AQ935, IF($H909 < 0, MAX($H909 - SUM($L1015:AP1015), $H909 * (AQ961 + AQ987)), MAX(0, MIN($H909 - SUM($L1015:AP1015), $H909 *  (AQ961 + AQ987)))))","v":0},{"$f":" IF(AR$1003 = 1, AR935, IF($H909 < 0, MAX($H909 - SUM($L1015:AQ1015), $H909 * (AR961 + AR987)), MAX(0, MIN($H909 - SUM($L1015:AQ1015), $H909 *  (AR961 + AR987)))))","v":0},{"$f":" IF(AS$1003 = 1, AS935, IF($H909 < 0, MAX($H909 - SUM($L1015:AR1015), $H909 * (AS961 + AS987)), MAX(0, MIN($H909 - SUM($L1015:AR1015), $H909 *  (AS961 + AS987)))))","v":0},{"$f":" IF(AT$1003 = 1, AT935, IF($H909 < 0, MAX($H909 - SUM($L1015:AS1015), $H909 * (AT961 + AT987)), MAX(0, MIN($H909 - SUM($L1015:AS1015), $H909 *  (AT961 + AT987)))))","v":0},{"$f":" IF(AU$1003 = 1, AU935, IF($H909 < 0, MAX($H909 - SUM($L1015:AT1015), $H909 * (AU961 + AU987)), MAX(0, MIN($H909 - SUM($L1015:AT1015), $H909 *  (AU961 + AU987)))))","v":0},{"$f":" IF(AV$1003 = 1, AV935, IF($H909 < 0, MAX($H909 - SUM($L1015:AU1015), $H909 * (AV961 + AV987)), MAX(0, MIN($H909 - SUM($L1015:AU1015), $H909 *  (AV961 + AV987)))))","v":0},{"$f":" IF(AW$1003 = 1, AW935, IF($H909 < 0, MAX($H909 - SUM($L1015:AV1015), $H909 * (AW961 + AW987)), MAX(0, MIN($H909 - SUM($L1015:AV1015), $H909 *  (AW961 + AW987)))))","v":0},{"$f":" IF(AX$1003 = 1, AX935, IF($H909 < 0, MAX($H909 - SUM($L1015:AW1015), $H909 * (AX961 + AX987)), MAX(0, MIN($H909 - SUM($L1015:AW1015), $H909 *  (AX961 + AX987)))))","v":0},{"$f":" IF(AY$1003 = 1, AY935, IF($H909 < 0, MAX($H909 - SUM($L1015:AX1015), $H909 * (AY961 + AY987)), MAX(0, MIN($H909 - SUM($L1015:AX1015), $H909 *  (AY961 + AY987)))))","v":0},{"$f":" IF(AZ$1003 = 1, AZ935, IF($H909 < 0, MAX($H909 - SUM($L1015:AY1015), $H909 * (AZ961 + AZ987)), MAX(0, MIN($H909 - SUM($L1015:AY1015), $H909 *  (AZ961 + AZ987)))))","v":0},{"$f":" IF(BA$1003 = 1, BA935, IF($H909 < 0, MAX($H909 - SUM($L1015:AZ1015), $H909 * (BA961 + BA987)), MAX(0, MIN($H909 - SUM($L1015:AZ1015), $H909 *  (BA961 + BA987)))))","v":0},{"$f":" IF(BB$1003 = 1, BB935, IF($H909 < 0, MAX($H909 - SUM($L1015:BA1015), $H909 * (BB961 + BB987)), MAX(0, MIN($H909 - SUM($L1015:BA1015), $H909 *  (BB961 + BB987)))))","v":0},{"$f":" IF(BC$1003 = 1, BC935, IF($H909 < 0, MAX($H909 - SUM($L1015:BB1015), $H909 * (BC961 + BC987)), MAX(0, MIN($H909 - SUM($L1015:BB1015), $H909 *  (BC961 + BC987)))))","v":0},{"$f":" IF(BD$1003 = 1, BD935, IF($H909 < 0, MAX($H909 - SUM($L1015:BC1015), $H909 * (BD961 + BD987)), MAX(0, MIN($H909 - SUM($L1015:BC1015), $H909 *  (BD961 + BD987)))))","v":0},{"$f":" IF(BE$1003 = 1, BE935, IF($H909 < 0, MAX($H909 - SUM($L1015:BD1015), $H909 * (BE961 + BE987)), MAX(0, MIN($H909 - SUM($L1015:BD1015), $H909 *  (BE961 + BE987)))))","v":0},{"$f":" IF(BF$1003 = 1, BF935, IF($H909 < 0, MAX($H909 - SUM($L1015:BE1015), $H909 * (BF961 + BF987)), MAX(0, MIN($H909 - SUM($L1015:BE1015), $H909 *  (BF961 + BF987)))))","v":0},{"$f":" IF(BG$1003 = 1, BG935, IF($H909 < 0, MAX($H909 - SUM($L1015:BF1015), $H909 * (BG961 + BG987)), MAX(0, MIN($H909 - SUM($L1015:BF1015), $H909 *  (BG961 + BG987)))))","v":0},{"$f":" IF(BH$1003 = 1, BH935, IF($H909 < 0, MAX($H909 - SUM($L1015:BG1015), $H909 * (BH961 + BH987)), MAX(0, MIN($H909 - SUM($L1015:BG1015), $H909 *  (BH961 + BH987)))))","v":0},{"$f":" IF(BI$1003 = 1, BI935, IF($H909 < 0, MAX($H909 - SUM($L1015:BH1015), $H909 * (BI961 + BI987)), MAX(0, MIN($H909 - SUM($L1015:BH1015), $H909 *  (BI961 + BI987)))))","v":0}]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$45, \"dd mmm yy\") & \" - real - NSI\"","v":"Depreciation - capex addition - 01 Apr 04 - real - NSI"},null,null,null,"GBP m",null,0,null,{"$f":" IF(M$1003 = 1, M936, IF($H910 < 0, MAX($H910 - SUM($L1016:L1016), $H910 * (M962 + M988)), MAX(0, MIN($H910 - SUM($L1016:L1016), $H910 *  (M962 + M988)))))","v":0},{"$f":" IF(N$1003 = 1, N936, IF($H910 < 0, MAX($H910 - SUM($L1016:M1016), $H910 * (N962 + N988)), MAX(0, MIN($H910 - SUM($L1016:M1016), $H910 *  (N962 + N988)))))","v":0},{"$f":" IF(O$1003 = 1, O936, IF($H910 < 0, MAX($H910 - SUM($L1016:N1016), $H910 * (O962 + O988)), MAX(0, MIN($H910 - SUM($L1016:N1016), $H910 *  (O962 + O988)))))","v":0},{"$f":" IF(P$1003 = 1, P936, IF($H910 < 0, MAX($H910 - SUM($L1016:O1016), $H910 * (P962 + P988)), MAX(0, MIN($H910 - SUM($L1016:O1016), $H910 *  (P962 + P988)))))","v":0},{"$f":" IF(Q$1003 = 1, Q936, IF($H910 < 0, MAX($H910 - SUM($L1016:P1016), $H910 * (Q962 + Q988)), MAX(0, MIN($H910 - SUM($L1016:P1016), $H910 *  (Q962 + Q988)))))","v":0},{"$f":" IF(R$1003 = 1, R936, IF($H910 < 0, MAX($H910 - SUM($L1016:Q1016), $H910 * (R962 + R988)), MAX(0, MIN($H910 - SUM($L1016:Q1016), $H910 *  (R962 + R988)))))","v":0},{"$f":" IF(S$1003 = 1, S936, IF($H910 < 0, MAX($H910 - SUM($L1016:R1016), $H910 * (S962 + S988)), MAX(0, MIN($H910 - SUM($L1016:R1016), $H910 *  (S962 + S988)))))","v":0},{"$f":" IF(T$1003 = 1, T936, IF($H910 < 0, MAX($H910 - SUM($L1016:S1016), $H910 * (T962 + T988)), MAX(0, MIN($H910 - SUM($L1016:S1016), $H910 *  (T962 + T988)))))","v":0},{"$f":" IF(U$1003 = 1, U936, IF($H910 < 0, MAX($H910 - SUM($L1016:T1016), $H910 * (U962 + U988)), MAX(0, MIN($H910 - SUM($L1016:T1016), $H910 *  (U962 + U988)))))","v":0},{"$f":" IF(V$1003 = 1, V936, IF($H910 < 0, MAX($H910 - SUM($L1016:U1016), $H910 * (V962 + V988)), MAX(0, MIN($H910 - SUM($L1016:U1016), $H910 *  (V962 + V988)))))","v":0},{"$f":" IF(W$1003 = 1, W936, IF($H910 < 0, MAX($H910 - SUM($L1016:V1016), $H910 * (W962 + W988)), MAX(0, MIN($H910 - SUM($L1016:V1016), $H910 *  (W962 + W988)))))","v":0},{"$f":" IF(X$1003 = 1, X936, IF($H910 < 0, MAX($H910 - SUM($L1016:W1016), $H910 * (X962 + X988)), MAX(0, MIN($H910 - SUM($L1016:W1016), $H910 *  (X962 + X988)))))","v":0},{"$f":" IF(Y$1003 = 1, Y936, IF($H910 < 0, MAX($H910 - SUM($L1016:X1016), $H910 * (Y962 + Y988)), MAX(0, MIN($H910 - SUM($L1016:X1016), $H910 *  (Y962 + Y988)))))","v":0},{"$f":" IF(Z$1003 = 1, Z936, IF($H910 < 0, MAX($H910 - SUM($L1016:Y1016), $H910 * (Z962 + Z988)), MAX(0, MIN($H910 - SUM($L1016:Y1016), $H910 *  (Z962 + Z988)))))","v":0},{"$f":" IF(AA$1003 = 1, AA936, IF($H910 < 0, MAX($H910 - SUM($L1016:Z1016), $H910 * (AA962 + AA988)), MAX(0, MIN($H910 - SUM($L1016:Z1016), $H910 *  (AA962 + AA988)))))","v":0},{"$f":" IF(AB$1003 = 1, AB936, IF($H910 < 0, MAX($H910 - SUM($L1016:AA1016), $H910 * (AB962 + AB988)), MAX(0, MIN($H910 - SUM($L1016:AA1016), $H910 *  (AB962 + AB988)))))","v":0},{"$f":" IF(AC$1003 = 1, AC936, IF($H910 < 0, MAX($H910 - SUM($L1016:AB1016), $H910 * (AC962 + AC988)), MAX(0, MIN($H910 - SUM($L1016:AB1016), $H910 *  (AC962 + AC988)))))","v":0},{"$f":" IF(AD$1003 = 1, AD936, IF($H910 < 0, MAX($H910 - SUM($L1016:AC1016), $H910 * (AD962 + AD988)), MAX(0, MIN($H910 - SUM($L1016:AC1016), $H910 *  (AD962 + AD988)))))","v":0},{"$f":" IF(AE$1003 = 1, AE936, IF($H910 < 0, MAX($H910 - SUM($L1016:AD1016), $H910 * (AE962 + AE988)), MAX(0, MIN($H910 - SUM($L1016:AD1016), $H910 *  (AE962 + AE988)))))","v":0},{"$f":" IF(AF$1003 = 1, AF936, IF($H910 < 0, MAX($H910 - SUM($L1016:AE1016), $H910 * (AF962 + AF988)), MAX(0, MIN($H910 - SUM($L1016:AE1016), $H910 *  (AF962 + AF988)))))","v":0},{"$f":" IF(AG$1003 = 1, AG936, IF($H910 < 0, MAX($H910 - SUM($L1016:AF1016), $H910 * (AG962 + AG988)), MAX(0, MIN($H910 - SUM($L1016:AF1016), $H910 *  (AG962 + AG988)))))","v":0},{"$f":" IF(AH$1003 = 1, AH936, IF($H910 < 0, MAX($H910 - SUM($L1016:AG1016), $H910 * (AH962 + AH988)), MAX(0, MIN($H910 - SUM($L1016:AG1016), $H910 *  (AH962 + AH988)))))","v":0},{"$f":" IF(AI$1003 = 1, AI936, IF($H910 < 0, MAX($H910 - SUM($L1016:AH1016), $H910 * (AI962 + AI988)), MAX(0, MIN($H910 - SUM($L1016:AH1016), $H910 *  (AI962 + AI988)))))","v":0},{"$f":" IF(AJ$1003 = 1, AJ936, IF($H910 < 0, MAX($H910 - SUM($L1016:AI1016), $H910 * (AJ962 + AJ988)), MAX(0, MIN($H910 - SUM($L1016:AI1016), $H910 *  (AJ962 + AJ988)))))","v":0},{"$f":" IF(AK$1003 = 1, AK936, IF($H910 < 0, MAX($H910 - SUM($L1016:AJ1016), $H910 * (AK962 + AK988)), MAX(0, MIN($H910 - SUM($L1016:AJ1016), $H910 *  (AK962 + AK988)))))","v":0},{"$f":" IF(AL$1003 = 1, AL936, IF($H910 < 0, MAX($H910 - SUM($L1016:AK1016), $H910 * (AL962 + AL988)), MAX(0, MIN($H910 - SUM($L1016:AK1016), $H910 *  (AL962 + AL988)))))","v":0},{"$f":" IF(AM$1003 = 1, AM936, IF($H910 < 0, MAX($H910 - SUM($L1016:AL1016), $H910 * (AM962 + AM988)), MAX(0, MIN($H910 - SUM($L1016:AL1016), $H910 *  (AM962 + AM988)))))","v":0},{"$f":" IF(AN$1003 = 1, AN936, IF($H910 < 0, MAX($H910 - SUM($L1016:AM1016), $H910 * (AN962 + AN988)), MAX(0, MIN($H910 - SUM($L1016:AM1016), $H910 *  (AN962 + AN988)))))","v":0},{"$f":" IF(AO$1003 = 1, AO936, IF($H910 < 0, MAX($H910 - SUM($L1016:AN1016), $H910 * (AO962 + AO988)), MAX(0, MIN($H910 - SUM($L1016:AN1016), $H910 *  (AO962 + AO988)))))","v":0},{"$f":" IF(AP$1003 = 1, AP936, IF($H910 < 0, MAX($H910 - SUM($L1016:AO1016), $H910 * (AP962 + AP988)), MAX(0, MIN($H910 - SUM($L1016:AO1016), $H910 *  (AP962 + AP988)))))","v":0},{"$f":" IF(AQ$1003 = 1, AQ936, IF($H910 < 0, MAX($H910 - SUM($L1016:AP1016), $H910 * (AQ962 + AQ988)), MAX(0, MIN($H910 - SUM($L1016:AP1016), $H910 *  (AQ962 + AQ988)))))","v":0},{"$f":" IF(AR$1003 = 1, AR936, IF($H910 < 0, MAX($H910 - SUM($L1016:AQ1016), $H910 * (AR962 + AR988)), MAX(0, MIN($H910 - SUM($L1016:AQ1016), $H910 *  (AR962 + AR988)))))","v":0},{"$f":" IF(AS$1003 = 1, AS936, IF($H910 < 0, MAX($H910 - SUM($L1016:AR1016), $H910 * (AS962 + AS988)), MAX(0, MIN($H910 - SUM($L1016:AR1016), $H910 *  (AS962 + AS988)))))","v":0},{"$f":" IF(AT$1003 = 1, AT936, IF($H910 < 0, MAX($H910 - SUM($L1016:AS1016), $H910 * (AT962 + AT988)), MAX(0, MIN($H910 - SUM($L1016:AS1016), $H910 *  (AT962 + AT988)))))","v":0},{"$f":" IF(AU$1003 = 1, AU936, IF($H910 < 0, MAX($H910 - SUM($L1016:AT1016), $H910 * (AU962 + AU988)), MAX(0, MIN($H910 - SUM($L1016:AT1016), $H910 *  (AU962 + AU988)))))","v":0},{"$f":" IF(AV$1003 = 1, AV936, IF($H910 < 0, MAX($H910 - SUM($L1016:AU1016), $H910 * (AV962 + AV988)), MAX(0, MIN($H910 - SUM($L1016:AU1016), $H910 *  (AV962 + AV988)))))","v":0},{"$f":" IF(AW$1003 = 1, AW936, IF($H910 < 0, MAX($H910 - SUM($L1016:AV1016), $H910 * (AW962 + AW988)), MAX(0, MIN($H910 - SUM($L1016:AV1016), $H910 *  (AW962 + AW988)))))","v":0},{"$f":" IF(AX$1003 = 1, AX936, IF($H910 < 0, MAX($H910 - SUM($L1016:AW1016), $H910 * (AX962 + AX988)), MAX(0, MIN($H910 - SUM($L1016:AW1016), $H910 *  (AX962 + AX988)))))","v":0},{"$f":" IF(AY$1003 = 1, AY936, IF($H910 < 0, MAX($H910 - SUM($L1016:AX1016), $H910 * (AY962 + AY988)), MAX(0, MIN($H910 - SUM($L1016:AX1016), $H910 *  (AY962 + AY988)))))","v":0},{"$f":" IF(AZ$1003 = 1, AZ936, IF($H910 < 0, MAX($H910 - SUM($L1016:AY1016), $H910 * (AZ962 + AZ988)), MAX(0, MIN($H910 - SUM($L1016:AY1016), $H910 *  (AZ962 + AZ988)))))","v":0},{"$f":" IF(BA$1003 = 1, BA936, IF($H910 < 0, MAX($H910 - SUM($L1016:AZ1016), $H910 * (BA962 + BA988)), MAX(0, MIN($H910 - SUM($L1016:AZ1016), $H910 *  (BA962 + BA988)))))","v":0},{"$f":" IF(BB$1003 = 1, BB936, IF($H910 < 0, MAX($H910 - SUM($L1016:BA1016), $H910 * (BB962 + BB988)), MAX(0, MIN($H910 - SUM($L1016:BA1016), $H910 *  (BB962 + BB988)))))","v":0},{"$f":" IF(BC$1003 = 1, BC936, IF($H910 < 0, MAX($H910 - SUM($L1016:BB1016), $H910 * (BC962 + BC988)), MAX(0, MIN($H910 - SUM($L1016:BB1016), $H910 *  (BC962 + BC988)))))","v":0},{"$f":" IF(BD$1003 = 1, BD936, IF($H910 < 0, MAX($H910 - SUM($L1016:BC1016), $H910 * (BD962 + BD988)), MAX(0, MIN($H910 - SUM($L1016:BC1016), $H910 *  (BD962 + BD988)))))","v":0},{"$f":" IF(BE$1003 = 1, BE936, IF($H910 < 0, MAX($H910 - SUM($L1016:BD1016), $H910 * (BE962 + BE988)), MAX(0, MIN($H910 - SUM($L1016:BD1016), $H910 *  (BE962 + BE988)))))","v":0},{"$f":" IF(BF$1003 = 1, BF936, IF($H910 < 0, MAX($H910 - SUM($L1016:BE1016), $H910 * (BF962 + BF988)), MAX(0, MIN($H910 - SUM($L1016:BE1016), $H910 *  (BF962 + BF988)))))","v":0},{"$f":" IF(BG$1003 = 1, BG936, IF($H910 < 0, MAX($H910 - SUM($L1016:BF1016), $H910 * (BG962 + BG988)), MAX(0, MIN($H910 - SUM($L1016:BF1016), $H910 *  (BG962 + BG988)))))","v":0},{"$f":" IF(BH$1003 = 1, BH936, IF($H910 < 0, MAX($H910 - SUM($L1016:BG1016), $H910 * (BH962 + BH988)), MAX(0, MIN($H910 - SUM($L1016:BG1016), $H910 *  (BH962 + BH988)))))","v":0},{"$f":" IF(BI$1003 = 1, BI936, IF($H910 < 0, MAX($H910 - SUM($L1016:BH1016), $H910 * (BI962 + BI988)), MAX(0, MIN($H910 - SUM($L1016:BH1016), $H910 *  (BI962 + BI988)))))","v":0}]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$46, \"dd mmm yy\") & \" - real - NSI\"","v":"Depreciation - capex addition - 01 Apr 05 - real - NSI"},null,null,null,"GBP m",null,0,null,{"$f":" IF(M$1003 = 1, M937, IF($H911 < 0, MAX($H911 - SUM($L1017:L1017), $H911 * (M963 + M989)), MAX(0, MIN($H911 - SUM($L1017:L1017), $H911 *  (M963 + M989)))))","v":0},{"$f":" IF(N$1003 = 1, N937, IF($H911 < 0, MAX($H911 - SUM($L1017:M1017), $H911 * (N963 + N989)), MAX(0, MIN($H911 - SUM($L1017:M1017), $H911 *  (N963 + N989)))))","v":0},{"$f":" IF(O$1003 = 1, O937, IF($H911 < 0, MAX($H911 - SUM($L1017:N1017), $H911 * (O963 + O989)), MAX(0, MIN($H911 - SUM($L1017:N1017), $H911 *  (O963 + O989)))))","v":0},{"$f":" IF(P$1003 = 1, P937, IF($H911 < 0, MAX($H911 - SUM($L1017:O1017), $H911 * (P963 + P989)), MAX(0, MIN($H911 - SUM($L1017:O1017), $H911 *  (P963 + P989)))))","v":0},{"$f":" IF(Q$1003 = 1, Q937, IF($H911 < 0, MAX($H911 - SUM($L1017:P1017), $H911 * (Q963 + Q989)), MAX(0, MIN($H911 - SUM($L1017:P1017), $H911 *  (Q963 + Q989)))))","v":0},{"$f":" IF(R$1003 = 1, R937, IF($H911 < 0, MAX($H911 - SUM($L1017:Q1017), $H911 * (R963 + R989)), MAX(0, MIN($H911 - SUM($L1017:Q1017), $H911 *  (R963 + R989)))))","v":0},{"$f":" IF(S$1003 = 1, S937, IF($H911 < 0, MAX($H911 - SUM($L1017:R1017), $H911 * (S963 + S989)), MAX(0, MIN($H911 - SUM($L1017:R1017), $H911 *  (S963 + S989)))))","v":0},{"$f":" IF(T$1003 = 1, T937, IF($H911 < 0, MAX($H911 - SUM($L1017:S1017), $H911 * (T963 + T989)), MAX(0, MIN($H911 - SUM($L1017:S1017), $H911 *  (T963 + T989)))))","v":0},{"$f":" IF(U$1003 = 1, U937, IF($H911 < 0, MAX($H911 - SUM($L1017:T1017), $H911 * (U963 + U989)), MAX(0, MIN($H911 - SUM($L1017:T1017), $H911 *  (U963 + U989)))))","v":0},{"$f":" IF(V$1003 = 1, V937, IF($H911 < 0, MAX($H911 - SUM($L1017:U1017), $H911 * (V963 + V989)), MAX(0, MIN($H911 - SUM($L1017:U1017), $H911 *  (V963 + V989)))))","v":0},{"$f":" IF(W$1003 = 1, W937, IF($H911 < 0, MAX($H911 - SUM($L1017:V1017), $H911 * (W963 + W989)), MAX(0, MIN($H911 - SUM($L1017:V1017), $H911 *  (W963 + W989)))))","v":0},{"$f":" IF(X$1003 = 1, X937, IF($H911 < 0, MAX($H911 - SUM($L1017:W1017), $H911 * (X963 + X989)), MAX(0, MIN($H911 - SUM($L1017:W1017), $H911 *  (X963 + X989)))))","v":0},{"$f":" IF(Y$1003 = 1, Y937, IF($H911 < 0, MAX($H911 - SUM($L1017:X1017), $H911 * (Y963 + Y989)), MAX(0, MIN($H911 - SUM($L1017:X1017), $H911 *  (Y963 + Y989)))))","v":0},{"$f":" IF(Z$1003 = 1, Z937, IF($H911 < 0, MAX($H911 - SUM($L1017:Y1017), $H911 * (Z963 + Z989)), MAX(0, MIN($H911 - SUM($L1017:Y1017), $H911 *  (Z963 + Z989)))))","v":0},{"$f":" IF(AA$1003 = 1, AA937, IF($H911 < 0, MAX($H911 - SUM($L1017:Z1017), $H911 * (AA963 + AA989)), MAX(0, MIN($H911 - SUM($L1017:Z1017), $H911 *  (AA963 + AA989)))))","v":0},{"$f":" IF(AB$1003 = 1, AB937, IF($H911 < 0, MAX($H911 - SUM($L1017:AA1017), $H911 * (AB963 + AB989)), MAX(0, MIN($H911 - SUM($L1017:AA1017), $H911 *  (AB963 + AB989)))))","v":0},{"$f":" IF(AC$1003 = 1, AC937, IF($H911 < 0, MAX($H911 - SUM($L1017:AB1017), $H911 * (AC963 + AC989)), MAX(0, MIN($H911 - SUM($L1017:AB1017), $H911 *  (AC963 + AC989)))))","v":0},{"$f":" IF(AD$1003 = 1, AD937, IF($H911 < 0, MAX($H911 - SUM($L1017:AC1017), $H911 * (AD963 + AD989)), MAX(0, MIN($H911 - SUM($L1017:AC1017), $H911 *  (AD963 + AD989)))))","v":0},{"$f":" IF(AE$1003 = 1, AE937, IF($H911 < 0, MAX($H911 - SUM($L1017:AD1017), $H911 * (AE963 + AE989)), MAX(0, MIN($H911 - SUM($L1017:AD1017), $H911 *  (AE963 + AE989)))))","v":0},{"$f":" IF(AF$1003 = 1, AF937, IF($H911 < 0, MAX($H911 - SUM($L1017:AE1017), $H911 * (AF963 + AF989)), MAX(0, MIN($H911 - SUM($L1017:AE1017), $H911 *  (AF963 + AF989)))))","v":0},{"$f":" IF(AG$1003 = 1, AG937, IF($H911 < 0, MAX($H911 - SUM($L1017:AF1017), $H911 * (AG963 + AG989)), MAX(0, MIN($H911 - SUM($L1017:AF1017), $H911 *  (AG963 + AG989)))))","v":0},{"$f":" IF(AH$1003 = 1, AH937, IF($H911 < 0, MAX($H911 - SUM($L1017:AG1017), $H911 * (AH963 + AH989)), MAX(0, MIN($H911 - SUM($L1017:AG1017), $H911 *  (AH963 + AH989)))))","v":0},{"$f":" IF(AI$1003 = 1, AI937, IF($H911 < 0, MAX($H911 - SUM($L1017:AH1017), $H911 * (AI963 + AI989)), MAX(0, MIN($H911 - SUM($L1017:AH1017), $H911 *  (AI963 + AI989)))))","v":0},{"$f":" IF(AJ$1003 = 1, AJ937, IF($H911 < 0, MAX($H911 - SUM($L1017:AI1017), $H911 * (AJ963 + AJ989)), MAX(0, MIN($H911 - SUM($L1017:AI1017), $H911 *  (AJ963 + AJ989)))))","v":0},{"$f":" IF(AK$1003 = 1, AK937, IF($H911 < 0, MAX($H911 - SUM($L1017:AJ1017), $H911 * (AK963 + AK989)), MAX(0, MIN($H911 - SUM($L1017:AJ1017), $H911 *  (AK963 + AK989)))))","v":0},{"$f":" IF(AL$1003 = 1, AL937, IF($H911 < 0, MAX($H911 - SUM($L1017:AK1017), $H911 * (AL963 + AL989)), MAX(0, MIN($H911 - SUM($L1017:AK1017), $H911 *  (AL963 + AL989)))))","v":0},{"$f":" IF(AM$1003 = 1, AM937, IF($H911 < 0, MAX($H911 - SUM($L1017:AL1017), $H911 * (AM963 + AM989)), MAX(0, MIN($H911 - SUM($L1017:AL1017), $H911 *  (AM963 + AM989)))))","v":0},{"$f":" IF(AN$1003 = 1, AN937, IF($H911 < 0, MAX($H911 - SUM($L1017:AM1017), $H911 * (AN963 + AN989)), MAX(0, MIN($H911 - SUM($L1017:AM1017), $H911 *  (AN963 + AN989)))))","v":0},{"$f":" IF(AO$1003 = 1, AO937, IF($H911 < 0, MAX($H911 - SUM($L1017:AN1017), $H911 * (AO963 + AO989)), MAX(0, MIN($H911 - SUM($L1017:AN1017), $H911 *  (AO963 + AO989)))))","v":0},{"$f":" IF(AP$1003 = 1, AP937, IF($H911 < 0, MAX($H911 - SUM($L1017:AO1017), $H911 * (AP963 + AP989)), MAX(0, MIN($H911 - SUM($L1017:AO1017), $H911 *  (AP963 + AP989)))))","v":0},{"$f":" IF(AQ$1003 = 1, AQ937, IF($H911 < 0, MAX($H911 - SUM($L1017:AP1017), $H911 * (AQ963 + AQ989)), MAX(0, MIN($H911 - SUM($L1017:AP1017), $H911 *  (AQ963 + AQ989)))))","v":0},{"$f":" IF(AR$1003 = 1, AR937, IF($H911 < 0, MAX($H911 - SUM($L1017:AQ1017), $H911 * (AR963 + AR989)), MAX(0, MIN($H911 - SUM($L1017:AQ1017), $H911 *  (AR963 + AR989)))))","v":0},{"$f":" IF(AS$1003 = 1, AS937, IF($H911 < 0, MAX($H911 - SUM($L1017:AR1017), $H911 * (AS963 + AS989)), MAX(0, MIN($H911 - SUM($L1017:AR1017), $H911 *  (AS963 + AS989)))))","v":0},{"$f":" IF(AT$1003 = 1, AT937, IF($H911 < 0, MAX($H911 - SUM($L1017:AS1017), $H911 * (AT963 + AT989)), MAX(0, MIN($H911 - SUM($L1017:AS1017), $H911 *  (AT963 + AT989)))))","v":0},{"$f":" IF(AU$1003 = 1, AU937, IF($H911 < 0, MAX($H911 - SUM($L1017:AT1017), $H911 * (AU963 + AU989)), MAX(0, MIN($H911 - SUM($L1017:AT1017), $H911 *  (AU963 + AU989)))))","v":0},{"$f":" IF(AV$1003 = 1, AV937, IF($H911 < 0, MAX($H911 - SUM($L1017:AU1017), $H911 * (AV963 + AV989)), MAX(0, MIN($H911 - SUM($L1017:AU1017), $H911 *  (AV963 + AV989)))))","v":0},{"$f":" IF(AW$1003 = 1, AW937, IF($H911 < 0, MAX($H911 - SUM($L1017:AV1017), $H911 * (AW963 + AW989)), MAX(0, MIN($H911 - SUM($L1017:AV1017), $H911 *  (AW963 + AW989)))))","v":0},{"$f":" IF(AX$1003 = 1, AX937, IF($H911 < 0, MAX($H911 - SUM($L1017:AW1017), $H911 * (AX963 + AX989)), MAX(0, MIN($H911 - SUM($L1017:AW1017), $H911 *  (AX963 + AX989)))))","v":0},{"$f":" IF(AY$1003 = 1, AY937, IF($H911 < 0, MAX($H911 - SUM($L1017:AX1017), $H911 * (AY963 + AY989)), MAX(0, MIN($H911 - SUM($L1017:AX1017), $H911 *  (AY963 + AY989)))))","v":0},{"$f":" IF(AZ$1003 = 1, AZ937, IF($H911 < 0, MAX($H911 - SUM($L1017:AY1017), $H911 * (AZ963 + AZ989)), MAX(0, MIN($H911 - SUM($L1017:AY1017), $H911 *  (AZ963 + AZ989)))))","v":0},{"$f":" IF(BA$1003 = 1, BA937, IF($H911 < 0, MAX($H911 - SUM($L1017:AZ1017), $H911 * (BA963 + BA989)), MAX(0, MIN($H911 - SUM($L1017:AZ1017), $H911 *  (BA963 + BA989)))))","v":0},{"$f":" IF(BB$1003 = 1, BB937, IF($H911 < 0, MAX($H911 - SUM($L1017:BA1017), $H911 * (BB963 + BB989)), MAX(0, MIN($H911 - SUM($L1017:BA1017), $H911 *  (BB963 + BB989)))))","v":0},{"$f":" IF(BC$1003 = 1, BC937, IF($H911 < 0, MAX($H911 - SUM($L1017:BB1017), $H911 * (BC963 + BC989)), MAX(0, MIN($H911 - SUM($L1017:BB1017), $H911 *  (BC963 + BC989)))))","v":0},{"$f":" IF(BD$1003 = 1, BD937, IF($H911 < 0, MAX($H911 - SUM($L1017:BC1017), $H911 * (BD963 + BD989)), MAX(0, MIN($H911 - SUM($L1017:BC1017), $H911 *  (BD963 + BD989)))))","v":0},{"$f":" IF(BE$1003 = 1, BE937, IF($H911 < 0, MAX($H911 - SUM($L1017:BD1017), $H911 * (BE963 + BE989)), MAX(0, MIN($H911 - SUM($L1017:BD1017), $H911 *  (BE963 + BE989)))))","v":0},{"$f":" IF(BF$1003 = 1, BF937, IF($H911 < 0, MAX($H911 - SUM($L1017:BE1017), $H911 * (BF963 + BF989)), MAX(0, MIN($H911 - SUM($L1017:BE1017), $H911 *  (BF963 + BF989)))))","v":0},{"$f":" IF(BG$1003 = 1, BG937, IF($H911 < 0, MAX($H911 - SUM($L1017:BF1017), $H911 * (BG963 + BG989)), MAX(0, MIN($H911 - SUM($L1017:BF1017), $H911 *  (BG963 + BG989)))))","v":0},{"$f":" IF(BH$1003 = 1, BH937, IF($H911 < 0, MAX($H911 - SUM($L1017:BG1017), $H911 * (BH963 + BH989)), MAX(0, MIN($H911 - SUM($L1017:BG1017), $H911 *  (BH963 + BH989)))))","v":0},{"$f":" IF(BI$1003 = 1, BI937, IF($H911 < 0, MAX($H911 - SUM($L1017:BH1017), $H911 * (BI963 + BI989)), MAX(0, MIN($H911 - SUM($L1017:BH1017), $H911 *  (BI963 + BI989)))))","v":0}]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$47, \"dd mmm yy\") & \" - real - NSI\"","v":"Depreciation - capex addition - 01 Apr 06 - real - NSI"},null,null,null,"GBP m",null,0,null,{"$f":" IF(M$1003 = 1, M938, IF($H912 < 0, MAX($H912 - SUM($L1018:L1018), $H912 * (M964 + M990)), MAX(0, MIN($H912 - SUM($L1018:L1018), $H912 *  (M964 + M990)))))","v":0},{"$f":" IF(N$1003 = 1, N938, IF($H912 < 0, MAX($H912 - SUM($L1018:M1018), $H912 * (N964 + N990)), MAX(0, MIN($H912 - SUM($L1018:M1018), $H912 *  (N964 + N990)))))","v":0},{"$f":" IF(O$1003 = 1, O938, IF($H912 < 0, MAX($H912 - SUM($L1018:N1018), $H912 * (O964 + O990)), MAX(0, MIN($H912 - SUM($L1018:N1018), $H912 *  (O964 + O990)))))","v":0},{"$f":" IF(P$1003 = 1, P938, IF($H912 < 0, MAX($H912 - SUM($L1018:O1018), $H912 * (P964 + P990)), MAX(0, MIN($H912 - SUM($L1018:O1018), $H912 *  (P964 + P990)))))","v":0},{"$f":" IF(Q$1003 = 1, Q938, IF($H912 < 0, MAX($H912 - SUM($L1018:P1018), $H912 * (Q964 + Q990)), MAX(0, MIN($H912 - SUM($L1018:P1018), $H912 *  (Q964 + Q990)))))","v":0},{"$f":" IF(R$1003 = 1, R938, IF($H912 < 0, MAX($H912 - SUM($L1018:Q1018), $H912 * (R964 + R990)), MAX(0, MIN($H912 - SUM($L1018:Q1018), $H912 *  (R964 + R990)))))","v":0},{"$f":" IF(S$1003 = 1, S938, IF($H912 < 0, MAX($H912 - SUM($L1018:R1018), $H912 * (S964 + S990)), MAX(0, MIN($H912 - SUM($L1018:R1018), $H912 *  (S964 + S990)))))","v":0},{"$f":" IF(T$1003 = 1, T938, IF($H912 < 0, MAX($H912 - SUM($L1018:S1018), $H912 * (T964 + T990)), MAX(0, MIN($H912 - SUM($L1018:S1018), $H912 *  (T964 + T990)))))","v":0},{"$f":" IF(U$1003 = 1, U938, IF($H912 < 0, MAX($H912 - SUM($L1018:T1018), $H912 * (U964 + U990)), MAX(0, MIN($H912 - SUM($L1018:T1018), $H912 *  (U964 + U990)))))","v":0},{"$f":" IF(V$1003 = 1, V938, IF($H912 < 0, MAX($H912 - SUM($L1018:U1018), $H912 * (V964 + V990)), MAX(0, MIN($H912 - SUM($L1018:U1018), $H912 *  (V964 + V990)))))","v":0},{"$f":" IF(W$1003 = 1, W938, IF($H912 < 0, MAX($H912 - SUM($L1018:V1018), $H912 * (W964 + W990)), MAX(0, MIN($H912 - SUM($L1018:V1018), $H912 *  (W964 + W990)))))","v":0},{"$f":" IF(X$1003 = 1, X938, IF($H912 < 0, MAX($H912 - SUM($L1018:W1018), $H912 * (X964 + X990)), MAX(0, MIN($H912 - SUM($L1018:W1018), $H912 *  (X964 + X990)))))","v":0},{"$f":" IF(Y$1003 = 1, Y938, IF($H912 < 0, MAX($H912 - SUM($L1018:X1018), $H912 * (Y964 + Y990)), MAX(0, MIN($H912 - SUM($L1018:X1018), $H912 *  (Y964 + Y990)))))","v":0},{"$f":" IF(Z$1003 = 1, Z938, IF($H912 < 0, MAX($H912 - SUM($L1018:Y1018), $H912 * (Z964 + Z990)), MAX(0, MIN($H912 - SUM($L1018:Y1018), $H912 *  (Z964 + Z990)))))","v":0},{"$f":" IF(AA$1003 = 1, AA938, IF($H912 < 0, MAX($H912 - SUM($L1018:Z1018), $H912 * (AA964 + AA990)), MAX(0, MIN($H912 - SUM($L1018:Z1018), $H912 *  (AA964 + AA990)))))","v":0},{"$f":" IF(AB$1003 = 1, AB938, IF($H912 < 0, MAX($H912 - SUM($L1018:AA1018), $H912 * (AB964 + AB990)), MAX(0, MIN($H912 - SUM($L1018:AA1018), $H912 *  (AB964 + AB990)))))","v":0},{"$f":" IF(AC$1003 = 1, AC938, IF($H912 < 0, MAX($H912 - SUM($L1018:AB1018), $H912 * (AC964 + AC990)), MAX(0, MIN($H912 - SUM($L1018:AB1018), $H912 *  (AC964 + AC990)))))","v":0},{"$f":" IF(AD$1003 = 1, AD938, IF($H912 < 0, MAX($H912 - SUM($L1018:AC1018), $H912 * (AD964 + AD990)), MAX(0, MIN($H912 - SUM($L1018:AC1018), $H912 *  (AD964 + AD990)))))","v":0},{"$f":" IF(AE$1003 = 1, AE938, IF($H912 < 0, MAX($H912 - SUM($L1018:AD1018), $H912 * (AE964 + AE990)), MAX(0, MIN($H912 - SUM($L1018:AD1018), $H912 *  (AE964 + AE990)))))","v":0},{"$f":" IF(AF$1003 = 1, AF938, IF($H912 < 0, MAX($H912 - SUM($L1018:AE1018), $H912 * (AF964 + AF990)), MAX(0, MIN($H912 - SUM($L1018:AE1018), $H912 *  (AF964 + AF990)))))","v":0},{"$f":" IF(AG$1003 = 1, AG938, IF($H912 < 0, MAX($H912 - SUM($L1018:AF1018), $H912 * (AG964 + AG990)), MAX(0, MIN($H912 - SUM($L1018:AF1018), $H912 *  (AG964 + AG990)))))","v":0},{"$f":" IF(AH$1003 = 1, AH938, IF($H912 < 0, MAX($H912 - SUM($L1018:AG1018), $H912 * (AH964 + AH990)), MAX(0, MIN($H912 - SUM($L1018:AG1018), $H912 *  (AH964 + AH990)))))","v":0},{"$f":" IF(AI$1003 = 1, AI938, IF($H912 < 0, MAX($H912 - SUM($L1018:AH1018), $H912 * (AI964 + AI990)), MAX(0, MIN($H912 - SUM($L1018:AH1018), $H912 *  (AI964 + AI990)))))","v":0},{"$f":" IF(AJ$1003 = 1, AJ938, IF($H912 < 0, MAX($H912 - SUM($L1018:AI1018), $H912 * (AJ964 + AJ990)), MAX(0, MIN($H912 - SUM($L1018:AI1018), $H912 *  (AJ964 + AJ990)))))","v":0},{"$f":" IF(AK$1003 = 1, AK938, IF($H912 < 0, MAX($H912 - SUM($L1018:AJ1018), $H912 * (AK964 + AK990)), MAX(0, MIN($H912 - SUM($L1018:AJ1018), $H912 *  (AK964 + AK990)))))","v":0},{"$f":" IF(AL$1003 = 1, AL938, IF($H912 < 0, MAX($H912 - SUM($L1018:AK1018), $H912 * (AL964 + AL990)), MAX(0, MIN($H912 - SUM($L1018:AK1018), $H912 *  (AL964 + AL990)))))","v":0},{"$f":" IF(AM$1003 = 1, AM938, IF($H912 < 0, MAX($H912 - SUM($L1018:AL1018), $H912 * (AM964 + AM990)), MAX(0, MIN($H912 - SUM($L1018:AL1018), $H912 *  (AM964 + AM990)))))","v":0},{"$f":" IF(AN$1003 = 1, AN938, IF($H912 < 0, MAX($H912 - SUM($L1018:AM1018), $H912 * (AN964 + AN990)), MAX(0, MIN($H912 - SUM($L1018:AM1018), $H912 *  (AN964 + AN990)))))","v":0},{"$f":" IF(AO$1003 = 1, AO938, IF($H912 < 0, MAX($H912 - SUM($L1018:AN1018), $H912 * (AO964 + AO990)), MAX(0, MIN($H912 - SUM($L1018:AN1018), $H912 *  (AO964 + AO990)))))","v":0},{"$f":" IF(AP$1003 = 1, AP938, IF($H912 < 0, MAX($H912 - SUM($L1018:AO1018), $H912 * (AP964 + AP990)), MAX(0, MIN($H912 - SUM($L1018:AO1018), $H912 *  (AP964 + AP990)))))","v":0},{"$f":" IF(AQ$1003 = 1, AQ938, IF($H912 < 0, MAX($H912 - SUM($L1018:AP1018), $H912 * (AQ964 + AQ990)), MAX(0, MIN($H912 - SUM($L1018:AP1018), $H912 *  (AQ964 + AQ990)))))","v":0},{"$f":" IF(AR$1003 = 1, AR938, IF($H912 < 0, MAX($H912 - SUM($L1018:AQ1018), $H912 * (AR964 + AR990)), MAX(0, MIN($H912 - SUM($L1018:AQ1018), $H912 *  (AR964 + AR990)))))","v":0},{"$f":" IF(AS$1003 = 1, AS938, IF($H912 < 0, MAX($H912 - SUM($L1018:AR1018), $H912 * (AS964 + AS990)), MAX(0, MIN($H912 - SUM($L1018:AR1018), $H912 *  (AS964 + AS990)))))","v":0},{"$f":" IF(AT$1003 = 1, AT938, IF($H912 < 0, MAX($H912 - SUM($L1018:AS1018), $H912 * (AT964 + AT990)), MAX(0, MIN($H912 - SUM($L1018:AS1018), $H912 *  (AT964 + AT990)))))","v":0},{"$f":" IF(AU$1003 = 1, AU938, IF($H912 < 0, MAX($H912 - SUM($L1018:AT1018), $H912 * (AU964 + AU990)), MAX(0, MIN($H912 - SUM($L1018:AT1018), $H912 *  (AU964 + AU990)))))","v":0},{"$f":" IF(AV$1003 = 1, AV938, IF($H912 < 0, MAX($H912 - SUM($L1018:AU1018), $H912 * (AV964 + AV990)), MAX(0, MIN($H912 - SUM($L1018:AU1018), $H912 *  (AV964 + AV990)))))","v":0},{"$f":" IF(AW$1003 = 1, AW938, IF($H912 < 0, MAX($H912 - SUM($L1018:AV1018), $H912 * (AW964 + AW990)), MAX(0, MIN($H912 - SUM($L1018:AV1018), $H912 *  (AW964 + AW990)))))","v":0},{"$f":" IF(AX$1003 = 1, AX938, IF($H912 < 0, MAX($H912 - SUM($L1018:AW1018), $H912 * (AX964 + AX990)), MAX(0, MIN($H912 - SUM($L1018:AW1018), $H912 *  (AX964 + AX990)))))","v":0},{"$f":" IF(AY$1003 = 1, AY938, IF($H912 < 0, MAX($H912 - SUM($L1018:AX1018), $H912 * (AY964 + AY990)), MAX(0, MIN($H912 - SUM($L1018:AX1018), $H912 *  (AY964 + AY990)))))","v":0},{"$f":" IF(AZ$1003 = 1, AZ938, IF($H912 < 0, MAX($H912 - SUM($L1018:AY1018), $H912 * (AZ964 + AZ990)), MAX(0, MIN($H912 - SUM($L1018:AY1018), $H912 *  (AZ964 + AZ990)))))","v":0},{"$f":" IF(BA$1003 = 1, BA938, IF($H912 < 0, MAX($H912 - SUM($L1018:AZ1018), $H912 * (BA964 + BA990)), MAX(0, MIN($H912 - SUM($L1018:AZ1018), $H912 *  (BA964 + BA990)))))","v":0},{"$f":" IF(BB$1003 = 1, BB938, IF($H912 < 0, MAX($H912 - SUM($L1018:BA1018), $H912 * (BB964 + BB990)), MAX(0, MIN($H912 - SUM($L1018:BA1018), $H912 *  (BB964 + BB990)))))","v":0},{"$f":" IF(BC$1003 = 1, BC938, IF($H912 < 0, MAX($H912 - SUM($L1018:BB1018), $H912 * (BC964 + BC990)), MAX(0, MIN($H912 - SUM($L1018:BB1018), $H912 *  (BC964 + BC990)))))","v":0},{"$f":" IF(BD$1003 = 1, BD938, IF($H912 < 0, MAX($H912 - SUM($L1018:BC1018), $H912 * (BD964 + BD990)), MAX(0, MIN($H912 - SUM($L1018:BC1018), $H912 *  (BD964 + BD990)))))","v":0},{"$f":" IF(BE$1003 = 1, BE938, IF($H912 < 0, MAX($H912 - SUM($L1018:BD1018), $H912 * (BE964 + BE990)), MAX(0, MIN($H912 - SUM($L1018:BD1018), $H912 *  (BE964 + BE990)))))","v":0},{"$f":" IF(BF$1003 = 1, BF938, IF($H912 < 0, MAX($H912 - SUM($L1018:BE1018), $H912 * (BF964 + BF990)), MAX(0, MIN($H912 - SUM($L1018:BE1018), $H912 *  (BF964 + BF990)))))","v":0},{"$f":" IF(BG$1003 = 1, BG938, IF($H912 < 0, MAX($H912 - SUM($L1018:BF1018), $H912 * (BG964 + BG990)), MAX(0, MIN($H912 - SUM($L1018:BF1018), $H912 *  (BG964 + BG990)))))","v":0},{"$f":" IF(BH$1003 = 1, BH938, IF($H912 < 0, MAX($H912 - SUM($L1018:BG1018), $H912 * (BH964 + BH990)), MAX(0, MIN($H912 - SUM($L1018:BG1018), $H912 *  (BH964 + BH990)))))","v":0},{"$f":" IF(BI$1003 = 1, BI938, IF($H912 < 0, MAX($H912 - SUM($L1018:BH1018), $H912 * (BI964 + BI990)), MAX(0, MIN($H912 - SUM($L1018:BH1018), $H912 *  (BI964 + BI990)))))","v":0}]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$48, \"dd mmm yy\") & \" - real - NSI\"","v":"Depreciation - capex addition - 01 Apr 07 - real - NSI"},null,null,null,"GBP m",null,0,null,{"$f":" IF(M$1003 = 1, M939, IF($H913 < 0, MAX($H913 - SUM($L1019:L1019), $H913 * (M965 + M991)), MAX(0, MIN($H913 - SUM($L1019:L1019), $H913 *  (M965 + M991)))))","v":0},{"$f":" IF(N$1003 = 1, N939, IF($H913 < 0, MAX($H913 - SUM($L1019:M1019), $H913 * (N965 + N991)), MAX(0, MIN($H913 - SUM($L1019:M1019), $H913 *  (N965 + N991)))))","v":0},{"$f":" IF(O$1003 = 1, O939, IF($H913 < 0, MAX($H913 - SUM($L1019:N1019), $H913 * (O965 + O991)), MAX(0, MIN($H913 - SUM($L1019:N1019), $H913 *  (O965 + O991)))))","v":0},{"$f":" IF(P$1003 = 1, P939, IF($H913 < 0, MAX($H913 - SUM($L1019:O1019), $H913 * (P965 + P991)), MAX(0, MIN($H913 - SUM($L1019:O1019), $H913 *  (P965 + P991)))))","v":0},{"$f":" IF(Q$1003 = 1, Q939, IF($H913 < 0, MAX($H913 - SUM($L1019:P1019), $H913 * (Q965 + Q991)), MAX(0, MIN($H913 - SUM($L1019:P1019), $H913 *  (Q965 + Q991)))))","v":0},{"$f":" IF(R$1003 = 1, R939, IF($H913 < 0, MAX($H913 - SUM($L1019:Q1019), $H913 * (R965 + R991)), MAX(0, MIN($H913 - SUM($L1019:Q1019), $H913 *  (R965 + R991)))))","v":0},{"$f":" IF(S$1003 = 1, S939, IF($H913 < 0, MAX($H913 - SUM($L1019:R1019), $H913 * (S965 + S991)), MAX(0, MIN($H913 - SUM($L1019:R1019), $H913 *  (S965 + S991)))))","v":0},{"$f":" IF(T$1003 = 1, T939, IF($H913 < 0, MAX($H913 - SUM($L1019:S1019), $H913 * (T965 + T991)), MAX(0, MIN($H913 - SUM($L1019:S1019), $H913 *  (T965 + T991)))))","v":0},{"$f":" IF(U$1003 = 1, U939, IF($H913 < 0, MAX($H913 - SUM($L1019:T1019), $H913 * (U965 + U991)), MAX(0, MIN($H913 - SUM($L1019:T1019), $H913 *  (U965 + U991)))))","v":0},{"$f":" IF(V$1003 = 1, V939, IF($H913 < 0, MAX($H913 - SUM($L1019:U1019), $H913 * (V965 + V991)), MAX(0, MIN($H913 - SUM($L1019:U1019), $H913 *  (V965 + V991)))))","v":0},{"$f":" IF(W$1003 = 1, W939, IF($H913 < 0, MAX($H913 - SUM($L1019:V1019), $H913 * (W965 + W991)), MAX(0, MIN($H913 - SUM($L1019:V1019), $H913 *  (W965 + W991)))))","v":0},{"$f":" IF(X$1003 = 1, X939, IF($H913 < 0, MAX($H913 - SUM($L1019:W1019), $H913 * (X965 + X991)), MAX(0, MIN($H913 - SUM($L1019:W1019), $H913 *  (X965 + X991)))))","v":0},{"$f":" IF(Y$1003 = 1, Y939, IF($H913 < 0, MAX($H913 - SUM($L1019:X1019), $H913 * (Y965 + Y991)), MAX(0, MIN($H913 - SUM($L1019:X1019), $H913 *  (Y965 + Y991)))))","v":0},{"$f":" IF(Z$1003 = 1, Z939, IF($H913 < 0, MAX($H913 - SUM($L1019:Y1019), $H913 * (Z965 + Z991)), MAX(0, MIN($H913 - SUM($L1019:Y1019), $H913 *  (Z965 + Z991)))))","v":0},{"$f":" IF(AA$1003 = 1, AA939, IF($H913 < 0, MAX($H913 - SUM($L1019:Z1019), $H913 * (AA965 + AA991)), MAX(0, MIN($H913 - SUM($L1019:Z1019), $H913 *  (AA965 + AA991)))))","v":0},{"$f":" IF(AB$1003 = 1, AB939, IF($H913 < 0, MAX($H913 - SUM($L1019:AA1019), $H913 * (AB965 + AB991)), MAX(0, MIN($H913 - SUM($L1019:AA1019), $H913 *  (AB965 + AB991)))))","v":0},{"$f":" IF(AC$1003 = 1, AC939, IF($H913 < 0, MAX($H913 - SUM($L1019:AB1019), $H913 * (AC965 + AC991)), MAX(0, MIN($H913 - SUM($L1019:AB1019), $H913 *  (AC965 + AC991)))))","v":0},{"$f":" IF(AD$1003 = 1, AD939, IF($H913 < 0, MAX($H913 - SUM($L1019:AC1019), $H913 * (AD965 + AD991)), MAX(0, MIN($H913 - SUM($L1019:AC1019), $H913 *  (AD965 + AD991)))))","v":0},{"$f":" IF(AE$1003 = 1, AE939, IF($H913 < 0, MAX($H913 - SUM($L1019:AD1019), $H913 * (AE965 + AE991)), MAX(0, MIN($H913 - SUM($L1019:AD1019), $H913 *  (AE965 + AE991)))))","v":0},{"$f":" IF(AF$1003 = 1, AF939, IF($H913 < 0, MAX($H913 - SUM($L1019:AE1019), $H913 * (AF965 + AF991)), MAX(0, MIN($H913 - SUM($L1019:AE1019), $H913 *  (AF965 + AF991)))))","v":0},{"$f":" IF(AG$1003 = 1, AG939, IF($H913 < 0, MAX($H913 - SUM($L1019:AF1019), $H913 * (AG965 + AG991)), MAX(0, MIN($H913 - SUM($L1019:AF1019), $H913 *  (AG965 + AG991)))))","v":0},{"$f":" IF(AH$1003 = 1, AH939, IF($H913 < 0, MAX($H913 - SUM($L1019:AG1019), $H913 * (AH965 + AH991)), MAX(0, MIN($H913 - SUM($L1019:AG1019), $H913 *  (AH965 + AH991)))))","v":0},{"$f":" IF(AI$1003 = 1, AI939, IF($H913 < 0, MAX($H913 - SUM($L1019:AH1019), $H913 * (AI965 + AI991)), MAX(0, MIN($H913 - SUM($L1019:AH1019), $H913 *  (AI965 + AI991)))))","v":0},{"$f":" IF(AJ$1003 = 1, AJ939, IF($H913 < 0, MAX($H913 - SUM($L1019:AI1019), $H913 * (AJ965 + AJ991)), MAX(0, MIN($H913 - SUM($L1019:AI1019), $H913 *  (AJ965 + AJ991)))))","v":0},{"$f":" IF(AK$1003 = 1, AK939, IF($H913 < 0, MAX($H913 - SUM($L1019:AJ1019), $H913 * (AK965 + AK991)), MAX(0, MIN($H913 - SUM($L1019:AJ1019), $H913 *  (AK965 + AK991)))))","v":0},{"$f":" IF(AL$1003 = 1, AL939, IF($H913 < 0, MAX($H913 - SUM($L1019:AK1019), $H913 * (AL965 + AL991)), MAX(0, MIN($H913 - SUM($L1019:AK1019), $H913 *  (AL965 + AL991)))))","v":0},{"$f":" IF(AM$1003 = 1, AM939, IF($H913 < 0, MAX($H913 - SUM($L1019:AL1019), $H913 * (AM965 + AM991)), MAX(0, MIN($H913 - SUM($L1019:AL1019), $H913 *  (AM965 + AM991)))))","v":0},{"$f":" IF(AN$1003 = 1, AN939, IF($H913 < 0, MAX($H913 - SUM($L1019:AM1019), $H913 * (AN965 + AN991)), MAX(0, MIN($H913 - SUM($L1019:AM1019), $H913 *  (AN965 + AN991)))))","v":0},{"$f":" IF(AO$1003 = 1, AO939, IF($H913 < 0, MAX($H913 - SUM($L1019:AN1019), $H913 * (AO965 + AO991)), MAX(0, MIN($H913 - SUM($L1019:AN1019), $H913 *  (AO965 + AO991)))))","v":0},{"$f":" IF(AP$1003 = 1, AP939, IF($H913 < 0, MAX($H913 - SUM($L1019:AO1019), $H913 * (AP965 + AP991)), MAX(0, MIN($H913 - SUM($L1019:AO1019), $H913 *  (AP965 + AP991)))))","v":0},{"$f":" IF(AQ$1003 = 1, AQ939, IF($H913 < 0, MAX($H913 - SUM($L1019:AP1019), $H913 * (AQ965 + AQ991)), MAX(0, MIN($H913 - SUM($L1019:AP1019), $H913 *  (AQ965 + AQ991)))))","v":0},{"$f":" IF(AR$1003 = 1, AR939, IF($H913 < 0, MAX($H913 - SUM($L1019:AQ1019), $H913 * (AR965 + AR991)), MAX(0, MIN($H913 - SUM($L1019:AQ1019), $H913 *  (AR965 + AR991)))))","v":0},{"$f":" IF(AS$1003 = 1, AS939, IF($H913 < 0, MAX($H913 - SUM($L1019:AR1019), $H913 * (AS965 + AS991)), MAX(0, MIN($H913 - SUM($L1019:AR1019), $H913 *  (AS965 + AS991)))))","v":0},{"$f":" IF(AT$1003 = 1, AT939, IF($H913 < 0, MAX($H913 - SUM($L1019:AS1019), $H913 * (AT965 + AT991)), MAX(0, MIN($H913 - SUM($L1019:AS1019), $H913 *  (AT965 + AT991)))))","v":0},{"$f":" IF(AU$1003 = 1, AU939, IF($H913 < 0, MAX($H913 - SUM($L1019:AT1019), $H913 * (AU965 + AU991)), MAX(0, MIN($H913 - SUM($L1019:AT1019), $H913 *  (AU965 + AU991)))))","v":0},{"$f":" IF(AV$1003 = 1, AV939, IF($H913 < 0, MAX($H913 - SUM($L1019:AU1019), $H913 * (AV965 + AV991)), MAX(0, MIN($H913 - SUM($L1019:AU1019), $H913 *  (AV965 + AV991)))))","v":0},{"$f":" IF(AW$1003 = 1, AW939, IF($H913 < 0, MAX($H913 - SUM($L1019:AV1019), $H913 * (AW965 + AW991)), MAX(0, MIN($H913 - SUM($L1019:AV1019), $H913 *  (AW965 + AW991)))))","v":0},{"$f":" IF(AX$1003 = 1, AX939, IF($H913 < 0, MAX($H913 - SUM($L1019:AW1019), $H913 * (AX965 + AX991)), MAX(0, MIN($H913 - SUM($L1019:AW1019), $H913 *  (AX965 + AX991)))))","v":0},{"$f":" IF(AY$1003 = 1, AY939, IF($H913 < 0, MAX($H913 - SUM($L1019:AX1019), $H913 * (AY965 + AY991)), MAX(0, MIN($H913 - SUM($L1019:AX1019), $H913 *  (AY965 + AY991)))))","v":0},{"$f":" IF(AZ$1003 = 1, AZ939, IF($H913 < 0, MAX($H913 - SUM($L1019:AY1019), $H913 * (AZ965 + AZ991)), MAX(0, MIN($H913 - SUM($L1019:AY1019), $H913 *  (AZ965 + AZ991)))))","v":0},{"$f":" IF(BA$1003 = 1, BA939, IF($H913 < 0, MAX($H913 - SUM($L1019:AZ1019), $H913 * (BA965 + BA991)), MAX(0, MIN($H913 - SUM($L1019:AZ1019), $H913 *  (BA965 + BA991)))))","v":0},{"$f":" IF(BB$1003 = 1, BB939, IF($H913 < 0, MAX($H913 - SUM($L1019:BA1019), $H913 * (BB965 + BB991)), MAX(0, MIN($H913 - SUM($L1019:BA1019), $H913 *  (BB965 + BB991)))))","v":0},{"$f":" IF(BC$1003 = 1, BC939, IF($H913 < 0, MAX($H913 - SUM($L1019:BB1019), $H913 * (BC965 + BC991)), MAX(0, MIN($H913 - SUM($L1019:BB1019), $H913 *  (BC965 + BC991)))))","v":0},{"$f":" IF(BD$1003 = 1, BD939, IF($H913 < 0, MAX($H913 - SUM($L1019:BC1019), $H913 * (BD965 + BD991)), MAX(0, MIN($H913 - SUM($L1019:BC1019), $H913 *  (BD965 + BD991)))))","v":0},{"$f":" IF(BE$1003 = 1, BE939, IF($H913 < 0, MAX($H913 - SUM($L1019:BD1019), $H913 * (BE965 + BE991)), MAX(0, MIN($H913 - SUM($L1019:BD1019), $H913 *  (BE965 + BE991)))))","v":0},{"$f":" IF(BF$1003 = 1, BF939, IF($H913 < 0, MAX($H913 - SUM($L1019:BE1019), $H913 * (BF965 + BF991)), MAX(0, MIN($H913 - SUM($L1019:BE1019), $H913 *  (BF965 + BF991)))))","v":0},{"$f":" IF(BG$1003 = 1, BG939, IF($H913 < 0, MAX($H913 - SUM($L1019:BF1019), $H913 * (BG965 + BG991)), MAX(0, MIN($H913 - SUM($L1019:BF1019), $H913 *  (BG965 + BG991)))))","v":0},{"$f":" IF(BH$1003 = 1, BH939, IF($H913 < 0, MAX($H913 - SUM($L1019:BG1019), $H913 * (BH965 + BH991)), MAX(0, MIN($H913 - SUM($L1019:BG1019), $H913 *  (BH965 + BH991)))))","v":0},{"$f":" IF(BI$1003 = 1, BI939, IF($H913 < 0, MAX($H913 - SUM($L1019:BH1019), $H913 * (BI965 + BI991)), MAX(0, MIN($H913 - SUM($L1019:BH1019), $H913 *  (BI965 + BI991)))))","v":0}]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$49, \"dd mmm yy\") & \" - real - NSI\"","v":"Depreciation - capex addition - 01 Apr 08 - real - NSI"},null,null,null,"GBP m",null,0,null,{"$f":" IF(M$1003 = 1, M940, IF($H914 < 0, MAX($H914 - SUM($L1020:L1020), $H914 * (M966 + M992)), MAX(0, MIN($H914 - SUM($L1020:L1020), $H914 *  (M966 + M992)))))","v":0},{"$f":" IF(N$1003 = 1, N940, IF($H914 < 0, MAX($H914 - SUM($L1020:M1020), $H914 * (N966 + N992)), MAX(0, MIN($H914 - SUM($L1020:M1020), $H914 *  (N966 + N992)))))","v":0},{"$f":" IF(O$1003 = 1, O940, IF($H914 < 0, MAX($H914 - SUM($L1020:N1020), $H914 * (O966 + O992)), MAX(0, MIN($H914 - SUM($L1020:N1020), $H914 *  (O966 + O992)))))","v":0},{"$f":" IF(P$1003 = 1, P940, IF($H914 < 0, MAX($H914 - SUM($L1020:O1020), $H914 * (P966 + P992)), MAX(0, MIN($H914 - SUM($L1020:O1020), $H914 *  (P966 + P992)))))","v":0},{"$f":" IF(Q$1003 = 1, Q940, IF($H914 < 0, MAX($H914 - SUM($L1020:P1020), $H914 * (Q966 + Q992)), MAX(0, MIN($H914 - SUM($L1020:P1020), $H914 *  (Q966 + Q992)))))","v":0},{"$f":" IF(R$1003 = 1, R940, IF($H914 < 0, MAX($H914 - SUM($L1020:Q1020), $H914 * (R966 + R992)), MAX(0, MIN($H914 - SUM($L1020:Q1020), $H914 *  (R966 + R992)))))","v":0},{"$f":" IF(S$1003 = 1, S940, IF($H914 < 0, MAX($H914 - SUM($L1020:R1020), $H914 * (S966 + S992)), MAX(0, MIN($H914 - SUM($L1020:R1020), $H914 *  (S966 + S992)))))","v":0},{"$f":" IF(T$1003 = 1, T940, IF($H914 < 0, MAX($H914 - SUM($L1020:S1020), $H914 * (T966 + T992)), MAX(0, MIN($H914 - SUM($L1020:S1020), $H914 *  (T966 + T992)))))","v":0},{"$f":" IF(U$1003 = 1, U940, IF($H914 < 0, MAX($H914 - SUM($L1020:T1020), $H914 * (U966 + U992)), MAX(0, MIN($H914 - SUM($L1020:T1020), $H914 *  (U966 + U992)))))","v":0},{"$f":" IF(V$1003 = 1, V940, IF($H914 < 0, MAX($H914 - SUM($L1020:U1020), $H914 * (V966 + V992)), MAX(0, MIN($H914 - SUM($L1020:U1020), $H914 *  (V966 + V992)))))","v":0},{"$f":" IF(W$1003 = 1, W940, IF($H914 < 0, MAX($H914 - SUM($L1020:V1020), $H914 * (W966 + W992)), MAX(0, MIN($H914 - SUM($L1020:V1020), $H914 *  (W966 + W992)))))","v":0},{"$f":" IF(X$1003 = 1, X940, IF($H914 < 0, MAX($H914 - SUM($L1020:W1020), $H914 * (X966 + X992)), MAX(0, MIN($H914 - SUM($L1020:W1020), $H914 *  (X966 + X992)))))","v":0},{"$f":" IF(Y$1003 = 1, Y940, IF($H914 < 0, MAX($H914 - SUM($L1020:X1020), $H914 * (Y966 + Y992)), MAX(0, MIN($H914 - SUM($L1020:X1020), $H914 *  (Y966 + Y992)))))","v":0},{"$f":" IF(Z$1003 = 1, Z940, IF($H914 < 0, MAX($H914 - SUM($L1020:Y1020), $H914 * (Z966 + Z992)), MAX(0, MIN($H914 - SUM($L1020:Y1020), $H914 *  (Z966 + Z992)))))","v":0},{"$f":" IF(AA$1003 = 1, AA940, IF($H914 < 0, MAX($H914 - SUM($L1020:Z1020), $H914 * (AA966 + AA992)), MAX(0, MIN($H914 - SUM($L1020:Z1020), $H914 *  (AA966 + AA992)))))","v":0},{"$f":" IF(AB$1003 = 1, AB940, IF($H914 < 0, MAX($H914 - SUM($L1020:AA1020), $H914 * (AB966 + AB992)), MAX(0, MIN($H914 - SUM($L1020:AA1020), $H914 *  (AB966 + AB992)))))","v":0},{"$f":" IF(AC$1003 = 1, AC940, IF($H914 < 0, MAX($H914 - SUM($L1020:AB1020), $H914 * (AC966 + AC992)), MAX(0, MIN($H914 - SUM($L1020:AB1020), $H914 *  (AC966 + AC992)))))","v":0},{"$f":" IF(AD$1003 = 1, AD940, IF($H914 < 0, MAX($H914 - SUM($L1020:AC1020), $H914 * (AD966 + AD992)), MAX(0, MIN($H914 - SUM($L1020:AC1020), $H914 *  (AD966 + AD992)))))","v":0},{"$f":" IF(AE$1003 = 1, AE940, IF($H914 < 0, MAX($H914 - SUM($L1020:AD1020), $H914 * (AE966 + AE992)), MAX(0, MIN($H914 - SUM($L1020:AD1020), $H914 *  (AE966 + AE992)))))","v":0},{"$f":" IF(AF$1003 = 1, AF940, IF($H914 < 0, MAX($H914 - SUM($L1020:AE1020), $H914 * (AF966 + AF992)), MAX(0, MIN($H914 - SUM($L1020:AE1020), $H914 *  (AF966 + AF992)))))","v":0},{"$f":" IF(AG$1003 = 1, AG940, IF($H914 < 0, MAX($H914 - SUM($L1020:AF1020), $H914 * (AG966 + AG992)), MAX(0, MIN($H914 - SUM($L1020:AF1020), $H914 *  (AG966 + AG992)))))","v":0},{"$f":" IF(AH$1003 = 1, AH940, IF($H914 < 0, MAX($H914 - SUM($L1020:AG1020), $H914 * (AH966 + AH992)), MAX(0, MIN($H914 - SUM($L1020:AG1020), $H914 *  (AH966 + AH992)))))","v":0},{"$f":" IF(AI$1003 = 1, AI940, IF($H914 < 0, MAX($H914 - SUM($L1020:AH1020), $H914 * (AI966 + AI992)), MAX(0, MIN($H914 - SUM($L1020:AH1020), $H914 *  (AI966 + AI992)))))","v":0},{"$f":" IF(AJ$1003 = 1, AJ940, IF($H914 < 0, MAX($H914 - SUM($L1020:AI1020), $H914 * (AJ966 + AJ992)), MAX(0, MIN($H914 - SUM($L1020:AI1020), $H914 *  (AJ966 + AJ992)))))","v":0},{"$f":" IF(AK$1003 = 1, AK940, IF($H914 < 0, MAX($H914 - SUM($L1020:AJ1020), $H914 * (AK966 + AK992)), MAX(0, MIN($H914 - SUM($L1020:AJ1020), $H914 *  (AK966 + AK992)))))","v":0},{"$f":" IF(AL$1003 = 1, AL940, IF($H914 < 0, MAX($H914 - SUM($L1020:AK1020), $H914 * (AL966 + AL992)), MAX(0, MIN($H914 - SUM($L1020:AK1020), $H914 *  (AL966 + AL992)))))","v":0},{"$f":" IF(AM$1003 = 1, AM940, IF($H914 < 0, MAX($H914 - SUM($L1020:AL1020), $H914 * (AM966 + AM992)), MAX(0, MIN($H914 - SUM($L1020:AL1020), $H914 *  (AM966 + AM992)))))","v":0},{"$f":" IF(AN$1003 = 1, AN940, IF($H914 < 0, MAX($H914 - SUM($L1020:AM1020), $H914 * (AN966 + AN992)), MAX(0, MIN($H914 - SUM($L1020:AM1020), $H914 *  (AN966 + AN992)))))","v":0},{"$f":" IF(AO$1003 = 1, AO940, IF($H914 < 0, MAX($H914 - SUM($L1020:AN1020), $H914 * (AO966 + AO992)), MAX(0, MIN($H914 - SUM($L1020:AN1020), $H914 *  (AO966 + AO992)))))","v":0},{"$f":" IF(AP$1003 = 1, AP940, IF($H914 < 0, MAX($H914 - SUM($L1020:AO1020), $H914 * (AP966 + AP992)), MAX(0, MIN($H914 - SUM($L1020:AO1020), $H914 *  (AP966 + AP992)))))","v":0},{"$f":" IF(AQ$1003 = 1, AQ940, IF($H914 < 0, MAX($H914 - SUM($L1020:AP1020), $H914 * (AQ966 + AQ992)), MAX(0, MIN($H914 - SUM($L1020:AP1020), $H914 *  (AQ966 + AQ992)))))","v":0},{"$f":" IF(AR$1003 = 1, AR940, IF($H914 < 0, MAX($H914 - SUM($L1020:AQ1020), $H914 * (AR966 + AR992)), MAX(0, MIN($H914 - SUM($L1020:AQ1020), $H914 *  (AR966 + AR992)))))","v":0},{"$f":" IF(AS$1003 = 1, AS940, IF($H914 < 0, MAX($H914 - SUM($L1020:AR1020), $H914 * (AS966 + AS992)), MAX(0, MIN($H914 - SUM($L1020:AR1020), $H914 *  (AS966 + AS992)))))","v":0},{"$f":" IF(AT$1003 = 1, AT940, IF($H914 < 0, MAX($H914 - SUM($L1020:AS1020), $H914 * (AT966 + AT992)), MAX(0, MIN($H914 - SUM($L1020:AS1020), $H914 *  (AT966 + AT992)))))","v":0},{"$f":" IF(AU$1003 = 1, AU940, IF($H914 < 0, MAX($H914 - SUM($L1020:AT1020), $H914 * (AU966 + AU992)), MAX(0, MIN($H914 - SUM($L1020:AT1020), $H914 *  (AU966 + AU992)))))","v":0},{"$f":" IF(AV$1003 = 1, AV940, IF($H914 < 0, MAX($H914 - SUM($L1020:AU1020), $H914 * (AV966 + AV992)), MAX(0, MIN($H914 - SUM($L1020:AU1020), $H914 *  (AV966 + AV992)))))","v":0},{"$f":" IF(AW$1003 = 1, AW940, IF($H914 < 0, MAX($H914 - SUM($L1020:AV1020), $H914 * (AW966 + AW992)), MAX(0, MIN($H914 - SUM($L1020:AV1020), $H914 *  (AW966 + AW992)))))","v":0},{"$f":" IF(AX$1003 = 1, AX940, IF($H914 < 0, MAX($H914 - SUM($L1020:AW1020), $H914 * (AX966 + AX992)), MAX(0, MIN($H914 - SUM($L1020:AW1020), $H914 *  (AX966 + AX992)))))","v":0},{"$f":" IF(AY$1003 = 1, AY940, IF($H914 < 0, MAX($H914 - SUM($L1020:AX1020), $H914 * (AY966 + AY992)), MAX(0, MIN($H914 - SUM($L1020:AX1020), $H914 *  (AY966 + AY992)))))","v":0},{"$f":" IF(AZ$1003 = 1, AZ940, IF($H914 < 0, MAX($H914 - SUM($L1020:AY1020), $H914 * (AZ966 + AZ992)), MAX(0, MIN($H914 - SUM($L1020:AY1020), $H914 *  (AZ966 + AZ992)))))","v":0},{"$f":" IF(BA$1003 = 1, BA940, IF($H914 < 0, MAX($H914 - SUM($L1020:AZ1020), $H914 * (BA966 + BA992)), MAX(0, MIN($H914 - SUM($L1020:AZ1020), $H914 *  (BA966 + BA992)))))","v":0},{"$f":" IF(BB$1003 = 1, BB940, IF($H914 < 0, MAX($H914 - SUM($L1020:BA1020), $H914 * (BB966 + BB992)), MAX(0, MIN($H914 - SUM($L1020:BA1020), $H914 *  (BB966 + BB992)))))","v":0},{"$f":" IF(BC$1003 = 1, BC940, IF($H914 < 0, MAX($H914 - SUM($L1020:BB1020), $H914 * (BC966 + BC992)), MAX(0, MIN($H914 - SUM($L1020:BB1020), $H914 *  (BC966 + BC992)))))","v":0},{"$f":" IF(BD$1003 = 1, BD940, IF($H914 < 0, MAX($H914 - SUM($L1020:BC1020), $H914 * (BD966 + BD992)), MAX(0, MIN($H914 - SUM($L1020:BC1020), $H914 *  (BD966 + BD992)))))","v":0},{"$f":" IF(BE$1003 = 1, BE940, IF($H914 < 0, MAX($H914 - SUM($L1020:BD1020), $H914 * (BE966 + BE992)), MAX(0, MIN($H914 - SUM($L1020:BD1020), $H914 *  (BE966 + BE992)))))","v":0},{"$f":" IF(BF$1003 = 1, BF940, IF($H914 < 0, MAX($H914 - SUM($L1020:BE1020), $H914 * (BF966 + BF992)), MAX(0, MIN($H914 - SUM($L1020:BE1020), $H914 *  (BF966 + BF992)))))","v":0},{"$f":" IF(BG$1003 = 1, BG940, IF($H914 < 0, MAX($H914 - SUM($L1020:BF1020), $H914 * (BG966 + BG992)), MAX(0, MIN($H914 - SUM($L1020:BF1020), $H914 *  (BG966 + BG992)))))","v":0},{"$f":" IF(BH$1003 = 1, BH940, IF($H914 < 0, MAX($H914 - SUM($L1020:BG1020), $H914 * (BH966 + BH992)), MAX(0, MIN($H914 - SUM($L1020:BG1020), $H914 *  (BH966 + BH992)))))","v":0},{"$f":" IF(BI$1003 = 1, BI940, IF($H914 < 0, MAX($H914 - SUM($L1020:BH1020), $H914 * (BI966 + BI992)), MAX(0, MIN($H914 - SUM($L1020:BH1020), $H914 *  (BI966 + BI992)))))","v":0}]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$50, \"dd mmm yy\") & \" - real - NSI\"","v":"Depreciation - capex addition - 01 Apr 09 - real - NSI"},null,null,null,"GBP m",null,0,null,{"$f":" IF(M$1003 = 1, M941, IF($H915 < 0, MAX($H915 - SUM($L1021:L1021), $H915 * (M967 + M993)), MAX(0, MIN($H915 - SUM($L1021:L1021), $H915 *  (M967 + M993)))))","v":0},{"$f":" IF(N$1003 = 1, N941, IF($H915 < 0, MAX($H915 - SUM($L1021:M1021), $H915 * (N967 + N993)), MAX(0, MIN($H915 - SUM($L1021:M1021), $H915 *  (N967 + N993)))))","v":0},{"$f":" IF(O$1003 = 1, O941, IF($H915 < 0, MAX($H915 - SUM($L1021:N1021), $H915 * (O967 + O993)), MAX(0, MIN($H915 - SUM($L1021:N1021), $H915 *  (O967 + O993)))))","v":0},{"$f":" IF(P$1003 = 1, P941, IF($H915 < 0, MAX($H915 - SUM($L1021:O1021), $H915 * (P967 + P993)), MAX(0, MIN($H915 - SUM($L1021:O1021), $H915 *  (P967 + P993)))))","v":0},{"$f":" IF(Q$1003 = 1, Q941, IF($H915 < 0, MAX($H915 - SUM($L1021:P1021), $H915 * (Q967 + Q993)), MAX(0, MIN($H915 - SUM($L1021:P1021), $H915 *  (Q967 + Q993)))))","v":0},{"$f":" IF(R$1003 = 1, R941, IF($H915 < 0, MAX($H915 - SUM($L1021:Q1021), $H915 * (R967 + R993)), MAX(0, MIN($H915 - SUM($L1021:Q1021), $H915 *  (R967 + R993)))))","v":0},{"$f":" IF(S$1003 = 1, S941, IF($H915 < 0, MAX($H915 - SUM($L1021:R1021), $H915 * (S967 + S993)), MAX(0, MIN($H915 - SUM($L1021:R1021), $H915 *  (S967 + S993)))))","v":0},{"$f":" IF(T$1003 = 1, T941, IF($H915 < 0, MAX($H915 - SUM($L1021:S1021), $H915 * (T967 + T993)), MAX(0, MIN($H915 - SUM($L1021:S1021), $H915 *  (T967 + T993)))))","v":0},{"$f":" IF(U$1003 = 1, U941, IF($H915 < 0, MAX($H915 - SUM($L1021:T1021), $H915 * (U967 + U993)), MAX(0, MIN($H915 - SUM($L1021:T1021), $H915 *  (U967 + U993)))))","v":0},{"$f":" IF(V$1003 = 1, V941, IF($H915 < 0, MAX($H915 - SUM($L1021:U1021), $H915 * (V967 + V993)), MAX(0, MIN($H915 - SUM($L1021:U1021), $H915 *  (V967 + V993)))))","v":0},{"$f":" IF(W$1003 = 1, W941, IF($H915 < 0, MAX($H915 - SUM($L1021:V1021), $H915 * (W967 + W993)), MAX(0, MIN($H915 - SUM($L1021:V1021), $H915 *  (W967 + W993)))))","v":0},{"$f":" IF(X$1003 = 1, X941, IF($H915 < 0, MAX($H915 - SUM($L1021:W1021), $H915 * (X967 + X993)), MAX(0, MIN($H915 - SUM($L1021:W1021), $H915 *  (X967 + X993)))))","v":0},{"$f":" IF(Y$1003 = 1, Y941, IF($H915 < 0, MAX($H915 - SUM($L1021:X1021), $H915 * (Y967 + Y993)), MAX(0, MIN($H915 - SUM($L1021:X1021), $H915 *  (Y967 + Y993)))))","v":0},{"$f":" IF(Z$1003 = 1, Z941, IF($H915 < 0, MAX($H915 - SUM($L1021:Y1021), $H915 * (Z967 + Z993)), MAX(0, MIN($H915 - SUM($L1021:Y1021), $H915 *  (Z967 + Z993)))))","v":0},{"$f":" IF(AA$1003 = 1, AA941, IF($H915 < 0, MAX($H915 - SUM($L1021:Z1021), $H915 * (AA967 + AA993)), MAX(0, MIN($H915 - SUM($L1021:Z1021), $H915 *  (AA967 + AA993)))))","v":0},{"$f":" IF(AB$1003 = 1, AB941, IF($H915 < 0, MAX($H915 - SUM($L1021:AA1021), $H915 * (AB967 + AB993)), MAX(0, MIN($H915 - SUM($L1021:AA1021), $H915 *  (AB967 + AB993)))))","v":0},{"$f":" IF(AC$1003 = 1, AC941, IF($H915 < 0, MAX($H915 - SUM($L1021:AB1021), $H915 * (AC967 + AC993)), MAX(0, MIN($H915 - SUM($L1021:AB1021), $H915 *  (AC967 + AC993)))))","v":0},{"$f":" IF(AD$1003 = 1, AD941, IF($H915 < 0, MAX($H915 - SUM($L1021:AC1021), $H915 * (AD967 + AD993)), MAX(0, MIN($H915 - SUM($L1021:AC1021), $H915 *  (AD967 + AD993)))))","v":0},{"$f":" IF(AE$1003 = 1, AE941, IF($H915 < 0, MAX($H915 - SUM($L1021:AD1021), $H915 * (AE967 + AE993)), MAX(0, MIN($H915 - SUM($L1021:AD1021), $H915 *  (AE967 + AE993)))))","v":0},{"$f":" IF(AF$1003 = 1, AF941, IF($H915 < 0, MAX($H915 - SUM($L1021:AE1021), $H915 * (AF967 + AF993)), MAX(0, MIN($H915 - SUM($L1021:AE1021), $H915 *  (AF967 + AF993)))))","v":0},{"$f":" IF(AG$1003 = 1, AG941, IF($H915 < 0, MAX($H915 - SUM($L1021:AF1021), $H915 * (AG967 + AG993)), MAX(0, MIN($H915 - SUM($L1021:AF1021), $H915 *  (AG967 + AG993)))))","v":0},{"$f":" IF(AH$1003 = 1, AH941, IF($H915 < 0, MAX($H915 - SUM($L1021:AG1021), $H915 * (AH967 + AH993)), MAX(0, MIN($H915 - SUM($L1021:AG1021), $H915 *  (AH967 + AH993)))))","v":0},{"$f":" IF(AI$1003 = 1, AI941, IF($H915 < 0, MAX($H915 - SUM($L1021:AH1021), $H915 * (AI967 + AI993)), MAX(0, MIN($H915 - SUM($L1021:AH1021), $H915 *  (AI967 + AI993)))))","v":0},{"$f":" IF(AJ$1003 = 1, AJ941, IF($H915 < 0, MAX($H915 - SUM($L1021:AI1021), $H915 * (AJ967 + AJ993)), MAX(0, MIN($H915 - SUM($L1021:AI1021), $H915 *  (AJ967 + AJ993)))))","v":0},{"$f":" IF(AK$1003 = 1, AK941, IF($H915 < 0, MAX($H915 - SUM($L1021:AJ1021), $H915 * (AK967 + AK993)), MAX(0, MIN($H915 - SUM($L1021:AJ1021), $H915 *  (AK967 + AK993)))))","v":0},{"$f":" IF(AL$1003 = 1, AL941, IF($H915 < 0, MAX($H915 - SUM($L1021:AK1021), $H915 * (AL967 + AL993)), MAX(0, MIN($H915 - SUM($L1021:AK1021), $H915 *  (AL967 + AL993)))))","v":0},{"$f":" IF(AM$1003 = 1, AM941, IF($H915 < 0, MAX($H915 - SUM($L1021:AL1021), $H915 * (AM967 + AM993)), MAX(0, MIN($H915 - SUM($L1021:AL1021), $H915 *  (AM967 + AM993)))))","v":0},{"$f":" IF(AN$1003 = 1, AN941, IF($H915 < 0, MAX($H915 - SUM($L1021:AM1021), $H915 * (AN967 + AN993)), MAX(0, MIN($H915 - SUM($L1021:AM1021), $H915 *  (AN967 + AN993)))))","v":0},{"$f":" IF(AO$1003 = 1, AO941, IF($H915 < 0, MAX($H915 - SUM($L1021:AN1021), $H915 * (AO967 + AO993)), MAX(0, MIN($H915 - SUM($L1021:AN1021), $H915 *  (AO967 + AO993)))))","v":0},{"$f":" IF(AP$1003 = 1, AP941, IF($H915 < 0, MAX($H915 - SUM($L1021:AO1021), $H915 * (AP967 + AP993)), MAX(0, MIN($H915 - SUM($L1021:AO1021), $H915 *  (AP967 + AP993)))))","v":0},{"$f":" IF(AQ$1003 = 1, AQ941, IF($H915 < 0, MAX($H915 - SUM($L1021:AP1021), $H915 * (AQ967 + AQ993)), MAX(0, MIN($H915 - SUM($L1021:AP1021), $H915 *  (AQ967 + AQ993)))))","v":0},{"$f":" IF(AR$1003 = 1, AR941, IF($H915 < 0, MAX($H915 - SUM($L1021:AQ1021), $H915 * (AR967 + AR993)), MAX(0, MIN($H915 - SUM($L1021:AQ1021), $H915 *  (AR967 + AR993)))))","v":0},{"$f":" IF(AS$1003 = 1, AS941, IF($H915 < 0, MAX($H915 - SUM($L1021:AR1021), $H915 * (AS967 + AS993)), MAX(0, MIN($H915 - SUM($L1021:AR1021), $H915 *  (AS967 + AS993)))))","v":0},{"$f":" IF(AT$1003 = 1, AT941, IF($H915 < 0, MAX($H915 - SUM($L1021:AS1021), $H915 * (AT967 + AT993)), MAX(0, MIN($H915 - SUM($L1021:AS1021), $H915 *  (AT967 + AT993)))))","v":0},{"$f":" IF(AU$1003 = 1, AU941, IF($H915 < 0, MAX($H915 - SUM($L1021:AT1021), $H915 * (AU967 + AU993)), MAX(0, MIN($H915 - SUM($L1021:AT1021), $H915 *  (AU967 + AU993)))))","v":0},{"$f":" IF(AV$1003 = 1, AV941, IF($H915 < 0, MAX($H915 - SUM($L1021:AU1021), $H915 * (AV967 + AV993)), MAX(0, MIN($H915 - SUM($L1021:AU1021), $H915 *  (AV967 + AV993)))))","v":0},{"$f":" IF(AW$1003 = 1, AW941, IF($H915 < 0, MAX($H915 - SUM($L1021:AV1021), $H915 * (AW967 + AW993)), MAX(0, MIN($H915 - SUM($L1021:AV1021), $H915 *  (AW967 + AW993)))))","v":0},{"$f":" IF(AX$1003 = 1, AX941, IF($H915 < 0, MAX($H915 - SUM($L1021:AW1021), $H915 * (AX967 + AX993)), MAX(0, MIN($H915 - SUM($L1021:AW1021), $H915 *  (AX967 + AX993)))))","v":0},{"$f":" IF(AY$1003 = 1, AY941, IF($H915 < 0, MAX($H915 - SUM($L1021:AX1021), $H915 * (AY967 + AY993)), MAX(0, MIN($H915 - SUM($L1021:AX1021), $H915 *  (AY967 + AY993)))))","v":0},{"$f":" IF(AZ$1003 = 1, AZ941, IF($H915 < 0, MAX($H915 - SUM($L1021:AY1021), $H915 * (AZ967 + AZ993)), MAX(0, MIN($H915 - SUM($L1021:AY1021), $H915 *  (AZ967 + AZ993)))))","v":0},{"$f":" IF(BA$1003 = 1, BA941, IF($H915 < 0, MAX($H915 - SUM($L1021:AZ1021), $H915 * (BA967 + BA993)), MAX(0, MIN($H915 - SUM($L1021:AZ1021), $H915 *  (BA967 + BA993)))))","v":0},{"$f":" IF(BB$1003 = 1, BB941, IF($H915 < 0, MAX($H915 - SUM($L1021:BA1021), $H915 * (BB967 + BB993)), MAX(0, MIN($H915 - SUM($L1021:BA1021), $H915 *  (BB967 + BB993)))))","v":0},{"$f":" IF(BC$1003 = 1, BC941, IF($H915 < 0, MAX($H915 - SUM($L1021:BB1021), $H915 * (BC967 + BC993)), MAX(0, MIN($H915 - SUM($L1021:BB1021), $H915 *  (BC967 + BC993)))))","v":0},{"$f":" IF(BD$1003 = 1, BD941, IF($H915 < 0, MAX($H915 - SUM($L1021:BC1021), $H915 * (BD967 + BD993)), MAX(0, MIN($H915 - SUM($L1021:BC1021), $H915 *  (BD967 + BD993)))))","v":0},{"$f":" IF(BE$1003 = 1, BE941, IF($H915 < 0, MAX($H915 - SUM($L1021:BD1021), $H915 * (BE967 + BE993)), MAX(0, MIN($H915 - SUM($L1021:BD1021), $H915 *  (BE967 + BE993)))))","v":0},{"$f":" IF(BF$1003 = 1, BF941, IF($H915 < 0, MAX($H915 - SUM($L1021:BE1021), $H915 * (BF967 + BF993)), MAX(0, MIN($H915 - SUM($L1021:BE1021), $H915 *  (BF967 + BF993)))))","v":0},{"$f":" IF(BG$1003 = 1, BG941, IF($H915 < 0, MAX($H915 - SUM($L1021:BF1021), $H915 * (BG967 + BG993)), MAX(0, MIN($H915 - SUM($L1021:BF1021), $H915 *  (BG967 + BG993)))))","v":0},{"$f":" IF(BH$1003 = 1, BH941, IF($H915 < 0, MAX($H915 - SUM($L1021:BG1021), $H915 * (BH967 + BH993)), MAX(0, MIN($H915 - SUM($L1021:BG1021), $H915 *  (BH967 + BH993)))))","v":0},{"$f":" IF(BI$1003 = 1, BI941, IF($H915 < 0, MAX($H915 - SUM($L1021:BH1021), $H915 * (BI967 + BI993)), MAX(0, MIN($H915 - SUM($L1021:BH1021), $H915 *  (BI967 + BI993)))))","v":0}]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$51, \"dd mmm yy\") & \" - real - NSI\"","v":"Depreciation - capex addition - 01 Apr 10 - real - NSI"},null,null,null,"GBP m",null,0,null,{"$f":" IF(M$1003 = 1, M942, IF($H916 < 0, MAX($H916 - SUM($L1022:L1022), $H916 * (M968 + M994)), MAX(0, MIN($H916 - SUM($L1022:L1022), $H916 *  (M968 + M994)))))","v":0},{"$f":" IF(N$1003 = 1, N942, IF($H916 < 0, MAX($H916 - SUM($L1022:M1022), $H916 * (N968 + N994)), MAX(0, MIN($H916 - SUM($L1022:M1022), $H916 *  (N968 + N994)))))","v":0},{"$f":" IF(O$1003 = 1, O942, IF($H916 < 0, MAX($H916 - SUM($L1022:N1022), $H916 * (O968 + O994)), MAX(0, MIN($H916 - SUM($L1022:N1022), $H916 *  (O968 + O994)))))","v":0},{"$f":" IF(P$1003 = 1, P942, IF($H916 < 0, MAX($H916 - SUM($L1022:O1022), $H916 * (P968 + P994)), MAX(0, MIN($H916 - SUM($L1022:O1022), $H916 *  (P968 + P994)))))","v":0},{"$f":" IF(Q$1003 = 1, Q942, IF($H916 < 0, MAX($H916 - SUM($L1022:P1022), $H916 * (Q968 + Q994)), MAX(0, MIN($H916 - SUM($L1022:P1022), $H916 *  (Q968 + Q994)))))","v":0},{"$f":" IF(R$1003 = 1, R942, IF($H916 < 0, MAX($H916 - SUM($L1022:Q1022), $H916 * (R968 + R994)), MAX(0, MIN($H916 - SUM($L1022:Q1022), $H916 *  (R968 + R994)))))","v":0},{"$f":" IF(S$1003 = 1, S942, IF($H916 < 0, MAX($H916 - SUM($L1022:R1022), $H916 * (S968 + S994)), MAX(0, MIN($H916 - SUM($L1022:R1022), $H916 *  (S968 + S994)))))","v":0},{"$f":" IF(T$1003 = 1, T942, IF($H916 < 0, MAX($H916 - SUM($L1022:S1022), $H916 * (T968 + T994)), MAX(0, MIN($H916 - SUM($L1022:S1022), $H916 *  (T968 + T994)))))","v":0},{"$f":" IF(U$1003 = 1, U942, IF($H916 < 0, MAX($H916 - SUM($L1022:T1022), $H916 * (U968 + U994)), MAX(0, MIN($H916 - SUM($L1022:T1022), $H916 *  (U968 + U994)))))","v":0},{"$f":" IF(V$1003 = 1, V942, IF($H916 < 0, MAX($H916 - SUM($L1022:U1022), $H916 * (V968 + V994)), MAX(0, MIN($H916 - SUM($L1022:U1022), $H916 *  (V968 + V994)))))","v":0},{"$f":" IF(W$1003 = 1, W942, IF($H916 < 0, MAX($H916 - SUM($L1022:V1022), $H916 * (W968 + W994)), MAX(0, MIN($H916 - SUM($L1022:V1022), $H916 *  (W968 + W994)))))","v":0},{"$f":" IF(X$1003 = 1, X942, IF($H916 < 0, MAX($H916 - SUM($L1022:W1022), $H916 * (X968 + X994)), MAX(0, MIN($H916 - SUM($L1022:W1022), $H916 *  (X968 + X994)))))","v":0},{"$f":" IF(Y$1003 = 1, Y942, IF($H916 < 0, MAX($H916 - SUM($L1022:X1022), $H916 * (Y968 + Y994)), MAX(0, MIN($H916 - SUM($L1022:X1022), $H916 *  (Y968 + Y994)))))","v":0},{"$f":" IF(Z$1003 = 1, Z942, IF($H916 < 0, MAX($H916 - SUM($L1022:Y1022), $H916 * (Z968 + Z994)), MAX(0, MIN($H916 - SUM($L1022:Y1022), $H916 *  (Z968 + Z994)))))","v":0},{"$f":" IF(AA$1003 = 1, AA942, IF($H916 < 0, MAX($H916 - SUM($L1022:Z1022), $H916 * (AA968 + AA994)), MAX(0, MIN($H916 - SUM($L1022:Z1022), $H916 *  (AA968 + AA994)))))","v":0},{"$f":" IF(AB$1003 = 1, AB942, IF($H916 < 0, MAX($H916 - SUM($L1022:AA1022), $H916 * (AB968 + AB994)), MAX(0, MIN($H916 - SUM($L1022:AA1022), $H916 *  (AB968 + AB994)))))","v":0},{"$f":" IF(AC$1003 = 1, AC942, IF($H916 < 0, MAX($H916 - SUM($L1022:AB1022), $H916 * (AC968 + AC994)), MAX(0, MIN($H916 - SUM($L1022:AB1022), $H916 *  (AC968 + AC994)))))","v":0},{"$f":" IF(AD$1003 = 1, AD942, IF($H916 < 0, MAX($H916 - SUM($L1022:AC1022), $H916 * (AD968 + AD994)), MAX(0, MIN($H916 - SUM($L1022:AC1022), $H916 *  (AD968 + AD994)))))","v":0},{"$f":" IF(AE$1003 = 1, AE942, IF($H916 < 0, MAX($H916 - SUM($L1022:AD1022), $H916 * (AE968 + AE994)), MAX(0, MIN($H916 - SUM($L1022:AD1022), $H916 *  (AE968 + AE994)))))","v":0},{"$f":" IF(AF$1003 = 1, AF942, IF($H916 < 0, MAX($H916 - SUM($L1022:AE1022), $H916 * (AF968 + AF994)), MAX(0, MIN($H916 - SUM($L1022:AE1022), $H916 *  (AF968 + AF994)))))","v":0},{"$f":" IF(AG$1003 = 1, AG942, IF($H916 < 0, MAX($H916 - SUM($L1022:AF1022), $H916 * (AG968 + AG994)), MAX(0, MIN($H916 - SUM($L1022:AF1022), $H916 *  (AG968 + AG994)))))","v":0},{"$f":" IF(AH$1003 = 1, AH942, IF($H916 < 0, MAX($H916 - SUM($L1022:AG1022), $H916 * (AH968 + AH994)), MAX(0, MIN($H916 - SUM($L1022:AG1022), $H916 *  (AH968 + AH994)))))","v":0},{"$f":" IF(AI$1003 = 1, AI942, IF($H916 < 0, MAX($H916 - SUM($L1022:AH1022), $H916 * (AI968 + AI994)), MAX(0, MIN($H916 - SUM($L1022:AH1022), $H916 *  (AI968 + AI994)))))","v":0},{"$f":" IF(AJ$1003 = 1, AJ942, IF($H916 < 0, MAX($H916 - SUM($L1022:AI1022), $H916 * (AJ968 + AJ994)), MAX(0, MIN($H916 - SUM($L1022:AI1022), $H916 *  (AJ968 + AJ994)))))","v":0},{"$f":" IF(AK$1003 = 1, AK942, IF($H916 < 0, MAX($H916 - SUM($L1022:AJ1022), $H916 * (AK968 + AK994)), MAX(0, MIN($H916 - SUM($L1022:AJ1022), $H916 *  (AK968 + AK994)))))","v":0},{"$f":" IF(AL$1003 = 1, AL942, IF($H916 < 0, MAX($H916 - SUM($L1022:AK1022), $H916 * (AL968 + AL994)), MAX(0, MIN($H916 - SUM($L1022:AK1022), $H916 *  (AL968 + AL994)))))","v":0},{"$f":" IF(AM$1003 = 1, AM942, IF($H916 < 0, MAX($H916 - SUM($L1022:AL1022), $H916 * (AM968 + AM994)), MAX(0, MIN($H916 - SUM($L1022:AL1022), $H916 *  (AM968 + AM994)))))","v":0},{"$f":" IF(AN$1003 = 1, AN942, IF($H916 < 0, MAX($H916 - SUM($L1022:AM1022), $H916 * (AN968 + AN994)), MAX(0, MIN($H916 - SUM($L1022:AM1022), $H916 *  (AN968 + AN994)))))","v":0},{"$f":" IF(AO$1003 = 1, AO942, IF($H916 < 0, MAX($H916 - SUM($L1022:AN1022), $H916 * (AO968 + AO994)), MAX(0, MIN($H916 - SUM($L1022:AN1022), $H916 *  (AO968 + AO994)))))","v":0},{"$f":" IF(AP$1003 = 1, AP942, IF($H916 < 0, MAX($H916 - SUM($L1022:AO1022), $H916 * (AP968 + AP994)), MAX(0, MIN($H916 - SUM($L1022:AO1022), $H916 *  (AP968 + AP994)))))","v":0},{"$f":" IF(AQ$1003 = 1, AQ942, IF($H916 < 0, MAX($H916 - SUM($L1022:AP1022), $H916 * (AQ968 + AQ994)), MAX(0, MIN($H916 - SUM($L1022:AP1022), $H916 *  (AQ968 + AQ994)))))","v":0},{"$f":" IF(AR$1003 = 1, AR942, IF($H916 < 0, MAX($H916 - SUM($L1022:AQ1022), $H916 * (AR968 + AR994)), MAX(0, MIN($H916 - SUM($L1022:AQ1022), $H916 *  (AR968 + AR994)))))","v":0},{"$f":" IF(AS$1003 = 1, AS942, IF($H916 < 0, MAX($H916 - SUM($L1022:AR1022), $H916 * (AS968 + AS994)), MAX(0, MIN($H916 - SUM($L1022:AR1022), $H916 *  (AS968 + AS994)))))","v":0},{"$f":" IF(AT$1003 = 1, AT942, IF($H916 < 0, MAX($H916 - SUM($L1022:AS1022), $H916 * (AT968 + AT994)), MAX(0, MIN($H916 - SUM($L1022:AS1022), $H916 *  (AT968 + AT994)))))","v":0},{"$f":" IF(AU$1003 = 1, AU942, IF($H916 < 0, MAX($H916 - SUM($L1022:AT1022), $H916 * (AU968 + AU994)), MAX(0, MIN($H916 - SUM($L1022:AT1022), $H916 *  (AU968 + AU994)))))","v":0},{"$f":" IF(AV$1003 = 1, AV942, IF($H916 < 0, MAX($H916 - SUM($L1022:AU1022), $H916 * (AV968 + AV994)), MAX(0, MIN($H916 - SUM($L1022:AU1022), $H916 *  (AV968 + AV994)))))","v":0},{"$f":" IF(AW$1003 = 1, AW942, IF($H916 < 0, MAX($H916 - SUM($L1022:AV1022), $H916 * (AW968 + AW994)), MAX(0, MIN($H916 - SUM($L1022:AV1022), $H916 *  (AW968 + AW994)))))","v":0},{"$f":" IF(AX$1003 = 1, AX942, IF($H916 < 0, MAX($H916 - SUM($L1022:AW1022), $H916 * (AX968 + AX994)), MAX(0, MIN($H916 - SUM($L1022:AW1022), $H916 *  (AX968 + AX994)))))","v":0},{"$f":" IF(AY$1003 = 1, AY942, IF($H916 < 0, MAX($H916 - SUM($L1022:AX1022), $H916 * (AY968 + AY994)), MAX(0, MIN($H916 - SUM($L1022:AX1022), $H916 *  (AY968 + AY994)))))","v":0},{"$f":" IF(AZ$1003 = 1, AZ942, IF($H916 < 0, MAX($H916 - SUM($L1022:AY1022), $H916 * (AZ968 + AZ994)), MAX(0, MIN($H916 - SUM($L1022:AY1022), $H916 *  (AZ968 + AZ994)))))","v":0},{"$f":" IF(BA$1003 = 1, BA942, IF($H916 < 0, MAX($H916 - SUM($L1022:AZ1022), $H916 * (BA968 + BA994)), MAX(0, MIN($H916 - SUM($L1022:AZ1022), $H916 *  (BA968 + BA994)))))","v":0},{"$f":" IF(BB$1003 = 1, BB942, IF($H916 < 0, MAX($H916 - SUM($L1022:BA1022), $H916 * (BB968 + BB994)), MAX(0, MIN($H916 - SUM($L1022:BA1022), $H916 *  (BB968 + BB994)))))","v":0},{"$f":" IF(BC$1003 = 1, BC942, IF($H916 < 0, MAX($H916 - SUM($L1022:BB1022), $H916 * (BC968 + BC994)), MAX(0, MIN($H916 - SUM($L1022:BB1022), $H916 *  (BC968 + BC994)))))","v":0},{"$f":" IF(BD$1003 = 1, BD942, IF($H916 < 0, MAX($H916 - SUM($L1022:BC1022), $H916 * (BD968 + BD994)), MAX(0, MIN($H916 - SUM($L1022:BC1022), $H916 *  (BD968 + BD994)))))","v":0},{"$f":" IF(BE$1003 = 1, BE942, IF($H916 < 0, MAX($H916 - SUM($L1022:BD1022), $H916 * (BE968 + BE994)), MAX(0, MIN($H916 - SUM($L1022:BD1022), $H916 *  (BE968 + BE994)))))","v":0},{"$f":" IF(BF$1003 = 1, BF942, IF($H916 < 0, MAX($H916 - SUM($L1022:BE1022), $H916 * (BF968 + BF994)), MAX(0, MIN($H916 - SUM($L1022:BE1022), $H916 *  (BF968 + BF994)))))","v":0},{"$f":" IF(BG$1003 = 1, BG942, IF($H916 < 0, MAX($H916 - SUM($L1022:BF1022), $H916 * (BG968 + BG994)), MAX(0, MIN($H916 - SUM($L1022:BF1022), $H916 *  (BG968 + BG994)))))","v":0},{"$f":" IF(BH$1003 = 1, BH942, IF($H916 < 0, MAX($H916 - SUM($L1022:BG1022), $H916 * (BH968 + BH994)), MAX(0, MIN($H916 - SUM($L1022:BG1022), $H916 *  (BH968 + BH994)))))","v":0},{"$f":" IF(BI$1003 = 1, BI942, IF($H916 < 0, MAX($H916 - SUM($L1022:BH1022), $H916 * (BI968 + BI994)), MAX(0, MIN($H916 - SUM($L1022:BH1022), $H916 *  (BI968 + BI994)))))","v":0}]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$52, \"dd mmm yy\") & \" - real - NSI\"","v":"Depreciation - capex addition - 01 Apr 11 - real - NSI"},null,null,null,"GBP m",null,0,null,{"$f":" IF(M$1003 = 1, M943, IF($H917 < 0, MAX($H917 - SUM($L1023:L1023), $H917 * (M969 + M995)), MAX(0, MIN($H917 - SUM($L1023:L1023), $H917 *  (M969 + M995)))))","v":0},{"$f":" IF(N$1003 = 1, N943, IF($H917 < 0, MAX($H917 - SUM($L1023:M1023), $H917 * (N969 + N995)), MAX(0, MIN($H917 - SUM($L1023:M1023), $H917 *  (N969 + N995)))))","v":0},{"$f":" IF(O$1003 = 1, O943, IF($H917 < 0, MAX($H917 - SUM($L1023:N1023), $H917 * (O969 + O995)), MAX(0, MIN($H917 - SUM($L1023:N1023), $H917 *  (O969 + O995)))))","v":0},{"$f":" IF(P$1003 = 1, P943, IF($H917 < 0, MAX($H917 - SUM($L1023:O1023), $H917 * (P969 + P995)), MAX(0, MIN($H917 - SUM($L1023:O1023), $H917 *  (P969 + P995)))))","v":0},{"$f":" IF(Q$1003 = 1, Q943, IF($H917 < 0, MAX($H917 - SUM($L1023:P1023), $H917 * (Q969 + Q995)), MAX(0, MIN($H917 - SUM($L1023:P1023), $H917 *  (Q969 + Q995)))))","v":0},{"$f":" IF(R$1003 = 1, R943, IF($H917 < 0, MAX($H917 - SUM($L1023:Q1023), $H917 * (R969 + R995)), MAX(0, MIN($H917 - SUM($L1023:Q1023), $H917 *  (R969 + R995)))))","v":0},{"$f":" IF(S$1003 = 1, S943, IF($H917 < 0, MAX($H917 - SUM($L1023:R1023), $H917 * (S969 + S995)), MAX(0, MIN($H917 - SUM($L1023:R1023), $H917 *  (S969 + S995)))))","v":0},{"$f":" IF(T$1003 = 1, T943, IF($H917 < 0, MAX($H917 - SUM($L1023:S1023), $H917 * (T969 + T995)), MAX(0, MIN($H917 - SUM($L1023:S1023), $H917 *  (T969 + T995)))))","v":0},{"$f":" IF(U$1003 = 1, U943, IF($H917 < 0, MAX($H917 - SUM($L1023:T1023), $H917 * (U969 + U995)), MAX(0, MIN($H917 - SUM($L1023:T1023), $H917 *  (U969 + U995)))))","v":0},{"$f":" IF(V$1003 = 1, V943, IF($H917 < 0, MAX($H917 - SUM($L1023:U1023), $H917 * (V969 + V995)), MAX(0, MIN($H917 - SUM($L1023:U1023), $H917 *  (V969 + V995)))))","v":0},{"$f":" IF(W$1003 = 1, W943, IF($H917 < 0, MAX($H917 - SUM($L1023:V1023), $H917 * (W969 + W995)), MAX(0, MIN($H917 - SUM($L1023:V1023), $H917 *  (W969 + W995)))))","v":0},{"$f":" IF(X$1003 = 1, X943, IF($H917 < 0, MAX($H917 - SUM($L1023:W1023), $H917 * (X969 + X995)), MAX(0, MIN($H917 - SUM($L1023:W1023), $H917 *  (X969 + X995)))))","v":0},{"$f":" IF(Y$1003 = 1, Y943, IF($H917 < 0, MAX($H917 - SUM($L1023:X1023), $H917 * (Y969 + Y995)), MAX(0, MIN($H917 - SUM($L1023:X1023), $H917 *  (Y969 + Y995)))))","v":0},{"$f":" IF(Z$1003 = 1, Z943, IF($H917 < 0, MAX($H917 - SUM($L1023:Y1023), $H917 * (Z969 + Z995)), MAX(0, MIN($H917 - SUM($L1023:Y1023), $H917 *  (Z969 + Z995)))))","v":0},{"$f":" IF(AA$1003 = 1, AA943, IF($H917 < 0, MAX($H917 - SUM($L1023:Z1023), $H917 * (AA969 + AA995)), MAX(0, MIN($H917 - SUM($L1023:Z1023), $H917 *  (AA969 + AA995)))))","v":0},{"$f":" IF(AB$1003 = 1, AB943, IF($H917 < 0, MAX($H917 - SUM($L1023:AA1023), $H917 * (AB969 + AB995)), MAX(0, MIN($H917 - SUM($L1023:AA1023), $H917 *  (AB969 + AB995)))))","v":0},{"$f":" IF(AC$1003 = 1, AC943, IF($H917 < 0, MAX($H917 - SUM($L1023:AB1023), $H917 * (AC969 + AC995)), MAX(0, MIN($H917 - SUM($L1023:AB1023), $H917 *  (AC969 + AC995)))))","v":0},{"$f":" IF(AD$1003 = 1, AD943, IF($H917 < 0, MAX($H917 - SUM($L1023:AC1023), $H917 * (AD969 + AD995)), MAX(0, MIN($H917 - SUM($L1023:AC1023), $H917 *  (AD969 + AD995)))))","v":0},{"$f":" IF(AE$1003 = 1, AE943, IF($H917 < 0, MAX($H917 - SUM($L1023:AD1023), $H917 * (AE969 + AE995)), MAX(0, MIN($H917 - SUM($L1023:AD1023), $H917 *  (AE969 + AE995)))))","v":0},{"$f":" IF(AF$1003 = 1, AF943, IF($H917 < 0, MAX($H917 - SUM($L1023:AE1023), $H917 * (AF969 + AF995)), MAX(0, MIN($H917 - SUM($L1023:AE1023), $H917 *  (AF969 + AF995)))))","v":0},{"$f":" IF(AG$1003 = 1, AG943, IF($H917 < 0, MAX($H917 - SUM($L1023:AF1023), $H917 * (AG969 + AG995)), MAX(0, MIN($H917 - SUM($L1023:AF1023), $H917 *  (AG969 + AG995)))))","v":0},{"$f":" IF(AH$1003 = 1, AH943, IF($H917 < 0, MAX($H917 - SUM($L1023:AG1023), $H917 * (AH969 + AH995)), MAX(0, MIN($H917 - SUM($L1023:AG1023), $H917 *  (AH969 + AH995)))))","v":0},{"$f":" IF(AI$1003 = 1, AI943, IF($H917 < 0, MAX($H917 - SUM($L1023:AH1023), $H917 * (AI969 + AI995)), MAX(0, MIN($H917 - SUM($L1023:AH1023), $H917 *  (AI969 + AI995)))))","v":0},{"$f":" IF(AJ$1003 = 1, AJ943, IF($H917 < 0, MAX($H917 - SUM($L1023:AI1023), $H917 * (AJ969 + AJ995)), MAX(0, MIN($H917 - SUM($L1023:AI1023), $H917 *  (AJ969 + AJ995)))))","v":0},{"$f":" IF(AK$1003 = 1, AK943, IF($H917 < 0, MAX($H917 - SUM($L1023:AJ1023), $H917 * (AK969 + AK995)), MAX(0, MIN($H917 - SUM($L1023:AJ1023), $H917 *  (AK969 + AK995)))))","v":0},{"$f":" IF(AL$1003 = 1, AL943, IF($H917 < 0, MAX($H917 - SUM($L1023:AK1023), $H917 * (AL969 + AL995)), MAX(0, MIN($H917 - SUM($L1023:AK1023), $H917 *  (AL969 + AL995)))))","v":0},{"$f":" IF(AM$1003 = 1, AM943, IF($H917 < 0, MAX($H917 - SUM($L1023:AL1023), $H917 * (AM969 + AM995)), MAX(0, MIN($H917 - SUM($L1023:AL1023), $H917 *  (AM969 + AM995)))))","v":0},{"$f":" IF(AN$1003 = 1, AN943, IF($H917 < 0, MAX($H917 - SUM($L1023:AM1023), $H917 * (AN969 + AN995)), MAX(0, MIN($H917 - SUM($L1023:AM1023), $H917 *  (AN969 + AN995)))))","v":0},{"$f":" IF(AO$1003 = 1, AO943, IF($H917 < 0, MAX($H917 - SUM($L1023:AN1023), $H917 * (AO969 + AO995)), MAX(0, MIN($H917 - SUM($L1023:AN1023), $H917 *  (AO969 + AO995)))))","v":0},{"$f":" IF(AP$1003 = 1, AP943, IF($H917 < 0, MAX($H917 - SUM($L1023:AO1023), $H917 * (AP969 + AP995)), MAX(0, MIN($H917 - SUM($L1023:AO1023), $H917 *  (AP969 + AP995)))))","v":0},{"$f":" IF(AQ$1003 = 1, AQ943, IF($H917 < 0, MAX($H917 - SUM($L1023:AP1023), $H917 * (AQ969 + AQ995)), MAX(0, MIN($H917 - SUM($L1023:AP1023), $H917 *  (AQ969 + AQ995)))))","v":0},{"$f":" IF(AR$1003 = 1, AR943, IF($H917 < 0, MAX($H917 - SUM($L1023:AQ1023), $H917 * (AR969 + AR995)), MAX(0, MIN($H917 - SUM($L1023:AQ1023), $H917 *  (AR969 + AR995)))))","v":0},{"$f":" IF(AS$1003 = 1, AS943, IF($H917 < 0, MAX($H917 - SUM($L1023:AR1023), $H917 * (AS969 + AS995)), MAX(0, MIN($H917 - SUM($L1023:AR1023), $H917 *  (AS969 + AS995)))))","v":0},{"$f":" IF(AT$1003 = 1, AT943, IF($H917 < 0, MAX($H917 - SUM($L1023:AS1023), $H917 * (AT969 + AT995)), MAX(0, MIN($H917 - SUM($L1023:AS1023), $H917 *  (AT969 + AT995)))))","v":0},{"$f":" IF(AU$1003 = 1, AU943, IF($H917 < 0, MAX($H917 - SUM($L1023:AT1023), $H917 * (AU969 + AU995)), MAX(0, MIN($H917 - SUM($L1023:AT1023), $H917 *  (AU969 + AU995)))))","v":0},{"$f":" IF(AV$1003 = 1, AV943, IF($H917 < 0, MAX($H917 - SUM($L1023:AU1023), $H917 * (AV969 + AV995)), MAX(0, MIN($H917 - SUM($L1023:AU1023), $H917 *  (AV969 + AV995)))))","v":0},{"$f":" IF(AW$1003 = 1, AW943, IF($H917 < 0, MAX($H917 - SUM($L1023:AV1023), $H917 * (AW969 + AW995)), MAX(0, MIN($H917 - SUM($L1023:AV1023), $H917 *  (AW969 + AW995)))))","v":0},{"$f":" IF(AX$1003 = 1, AX943, IF($H917 < 0, MAX($H917 - SUM($L1023:AW1023), $H917 * (AX969 + AX995)), MAX(0, MIN($H917 - SUM($L1023:AW1023), $H917 *  (AX969 + AX995)))))","v":0},{"$f":" IF(AY$1003 = 1, AY943, IF($H917 < 0, MAX($H917 - SUM($L1023:AX1023), $H917 * (AY969 + AY995)), MAX(0, MIN($H917 - SUM($L1023:AX1023), $H917 *  (AY969 + AY995)))))","v":0},{"$f":" IF(AZ$1003 = 1, AZ943, IF($H917 < 0, MAX($H917 - SUM($L1023:AY1023), $H917 * (AZ969 + AZ995)), MAX(0, MIN($H917 - SUM($L1023:AY1023), $H917 *  (AZ969 + AZ995)))))","v":0},{"$f":" IF(BA$1003 = 1, BA943, IF($H917 < 0, MAX($H917 - SUM($L1023:AZ1023), $H917 * (BA969 + BA995)), MAX(0, MIN($H917 - SUM($L1023:AZ1023), $H917 *  (BA969 + BA995)))))","v":0},{"$f":" IF(BB$1003 = 1, BB943, IF($H917 < 0, MAX($H917 - SUM($L1023:BA1023), $H917 * (BB969 + BB995)), MAX(0, MIN($H917 - SUM($L1023:BA1023), $H917 *  (BB969 + BB995)))))","v":0},{"$f":" IF(BC$1003 = 1, BC943, IF($H917 < 0, MAX($H917 - SUM($L1023:BB1023), $H917 * (BC969 + BC995)), MAX(0, MIN($H917 - SUM($L1023:BB1023), $H917 *  (BC969 + BC995)))))","v":0},{"$f":" IF(BD$1003 = 1, BD943, IF($H917 < 0, MAX($H917 - SUM($L1023:BC1023), $H917 * (BD969 + BD995)), MAX(0, MIN($H917 - SUM($L1023:BC1023), $H917 *  (BD969 + BD995)))))","v":0},{"$f":" IF(BE$1003 = 1, BE943, IF($H917 < 0, MAX($H917 - SUM($L1023:BD1023), $H917 * (BE969 + BE995)), MAX(0, MIN($H917 - SUM($L1023:BD1023), $H917 *  (BE969 + BE995)))))","v":0},{"$f":" IF(BF$1003 = 1, BF943, IF($H917 < 0, MAX($H917 - SUM($L1023:BE1023), $H917 * (BF969 + BF995)), MAX(0, MIN($H917 - SUM($L1023:BE1023), $H917 *  (BF969 + BF995)))))","v":0},{"$f":" IF(BG$1003 = 1, BG943, IF($H917 < 0, MAX($H917 - SUM($L1023:BF1023), $H917 * (BG969 + BG995)), MAX(0, MIN($H917 - SUM($L1023:BF1023), $H917 *  (BG969 + BG995)))))","v":0},{"$f":" IF(BH$1003 = 1, BH943, IF($H917 < 0, MAX($H917 - SUM($L1023:BG1023), $H917 * (BH969 + BH995)), MAX(0, MIN($H917 - SUM($L1023:BG1023), $H917 *  (BH969 + BH995)))))","v":0},{"$f":" IF(BI$1003 = 1, BI943, IF($H917 < 0, MAX($H917 - SUM($L1023:BH1023), $H917 * (BI969 + BI995)), MAX(0, MIN($H917 - SUM($L1023:BH1023), $H917 *  (BI969 + BI995)))))","v":0}]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$53, \"dd mmm yy\") & \" - real - NSI\"","v":"Depreciation - capex addition - 01 Oct 12 - real - NSI"},null,null,null,"GBP m",null,0,null,{"$f":" IF(M$1003 = 1, M944, IF($H918 < 0, MAX($H918 - SUM($L1024:L1024), $H918 * (M970 + M996)), MAX(0, MIN($H918 - SUM($L1024:L1024), $H918 *  (M970 + M996)))))","v":0},{"$f":" IF(N$1003 = 1, N944, IF($H918 < 0, MAX($H918 - SUM($L1024:M1024), $H918 * (N970 + N996)), MAX(0, MIN($H918 - SUM($L1024:M1024), $H918 *  (N970 + N996)))))","v":0},{"$f":" IF(O$1003 = 1, O944, IF($H918 < 0, MAX($H918 - SUM($L1024:N1024), $H918 * (O970 + O996)), MAX(0, MIN($H918 - SUM($L1024:N1024), $H918 *  (O970 + O996)))))","v":0},{"$f":" IF(P$1003 = 1, P944, IF($H918 < 0, MAX($H918 - SUM($L1024:O1024), $H918 * (P970 + P996)), MAX(0, MIN($H918 - SUM($L1024:O1024), $H918 *  (P970 + P996)))))","v":0},{"$f":" IF(Q$1003 = 1, Q944, IF($H918 < 0, MAX($H918 - SUM($L1024:P1024), $H918 * (Q970 + Q996)), MAX(0, MIN($H918 - SUM($L1024:P1024), $H918 *  (Q970 + Q996)))))","v":0},{"$f":" IF(R$1003 = 1, R944, IF($H918 < 0, MAX($H918 - SUM($L1024:Q1024), $H918 * (R970 + R996)), MAX(0, MIN($H918 - SUM($L1024:Q1024), $H918 *  (R970 + R996)))))","v":0},{"$f":" IF(S$1003 = 1, S944, IF($H918 < 0, MAX($H918 - SUM($L1024:R1024), $H918 * (S970 + S996)), MAX(0, MIN($H918 - SUM($L1024:R1024), $H918 *  (S970 + S996)))))","v":0},{"$f":" IF(T$1003 = 1, T944, IF($H918 < 0, MAX($H918 - SUM($L1024:S1024), $H918 * (T970 + T996)), MAX(0, MIN($H918 - SUM($L1024:S1024), $H918 *  (T970 + T996)))))","v":0},{"$f":" IF(U$1003 = 1, U944, IF($H918 < 0, MAX($H918 - SUM($L1024:T1024), $H918 * (U970 + U996)), MAX(0, MIN($H918 - SUM($L1024:T1024), $H918 *  (U970 + U996)))))","v":0},{"$f":" IF(V$1003 = 1, V944, IF($H918 < 0, MAX($H918 - SUM($L1024:U1024), $H918 * (V970 + V996)), MAX(0, MIN($H918 - SUM($L1024:U1024), $H918 *  (V970 + V996)))))","v":0},{"$f":" IF(W$1003 = 1, W944, IF($H918 < 0, MAX($H918 - SUM($L1024:V1024), $H918 * (W970 + W996)), MAX(0, MIN($H918 - SUM($L1024:V1024), $H918 *  (W970 + W996)))))","v":0},{"$f":" IF(X$1003 = 1, X944, IF($H918 < 0, MAX($H918 - SUM($L1024:W1024), $H918 * (X970 + X996)), MAX(0, MIN($H918 - SUM($L1024:W1024), $H918 *  (X970 + X996)))))","v":0},{"$f":" IF(Y$1003 = 1, Y944, IF($H918 < 0, MAX($H918 - SUM($L1024:X1024), $H918 * (Y970 + Y996)), MAX(0, MIN($H918 - SUM($L1024:X1024), $H918 *  (Y970 + Y996)))))","v":0},{"$f":" IF(Z$1003 = 1, Z944, IF($H918 < 0, MAX($H918 - SUM($L1024:Y1024), $H918 * (Z970 + Z996)), MAX(0, MIN($H918 - SUM($L1024:Y1024), $H918 *  (Z970 + Z996)))))","v":0},{"$f":" IF(AA$1003 = 1, AA944, IF($H918 < 0, MAX($H918 - SUM($L1024:Z1024), $H918 * (AA970 + AA996)), MAX(0, MIN($H918 - SUM($L1024:Z1024), $H918 *  (AA970 + AA996)))))","v":0},{"$f":" IF(AB$1003 = 1, AB944, IF($H918 < 0, MAX($H918 - SUM($L1024:AA1024), $H918 * (AB970 + AB996)), MAX(0, MIN($H918 - SUM($L1024:AA1024), $H918 *  (AB970 + AB996)))))","v":0},{"$f":" IF(AC$1003 = 1, AC944, IF($H918 < 0, MAX($H918 - SUM($L1024:AB1024), $H918 * (AC970 + AC996)), MAX(0, MIN($H918 - SUM($L1024:AB1024), $H918 *  (AC970 + AC996)))))","v":0},{"$f":" IF(AD$1003 = 1, AD944, IF($H918 < 0, MAX($H918 - SUM($L1024:AC1024), $H918 * (AD970 + AD996)), MAX(0, MIN($H918 - SUM($L1024:AC1024), $H918 *  (AD970 + AD996)))))","v":0},{"$f":" IF(AE$1003 = 1, AE944, IF($H918 < 0, MAX($H918 - SUM($L1024:AD1024), $H918 * (AE970 + AE996)), MAX(0, MIN($H918 - SUM($L1024:AD1024), $H918 *  (AE970 + AE996)))))","v":0},{"$f":" IF(AF$1003 = 1, AF944, IF($H918 < 0, MAX($H918 - SUM($L1024:AE1024), $H918 * (AF970 + AF996)), MAX(0, MIN($H918 - SUM($L1024:AE1024), $H918 *  (AF970 + AF996)))))","v":0},{"$f":" IF(AG$1003 = 1, AG944, IF($H918 < 0, MAX($H918 - SUM($L1024:AF1024), $H918 * (AG970 + AG996)), MAX(0, MIN($H918 - SUM($L1024:AF1024), $H918 *  (AG970 + AG996)))))","v":0},{"$f":" IF(AH$1003 = 1, AH944, IF($H918 < 0, MAX($H918 - SUM($L1024:AG1024), $H918 * (AH970 + AH996)), MAX(0, MIN($H918 - SUM($L1024:AG1024), $H918 *  (AH970 + AH996)))))","v":0},{"$f":" IF(AI$1003 = 1, AI944, IF($H918 < 0, MAX($H918 - SUM($L1024:AH1024), $H918 * (AI970 + AI996)), MAX(0, MIN($H918 - SUM($L1024:AH1024), $H918 *  (AI970 + AI996)))))","v":0},{"$f":" IF(AJ$1003 = 1, AJ944, IF($H918 < 0, MAX($H918 - SUM($L1024:AI1024), $H918 * (AJ970 + AJ996)), MAX(0, MIN($H918 - SUM($L1024:AI1024), $H918 *  (AJ970 + AJ996)))))","v":0},{"$f":" IF(AK$1003 = 1, AK944, IF($H918 < 0, MAX($H918 - SUM($L1024:AJ1024), $H918 * (AK970 + AK996)), MAX(0, MIN($H918 - SUM($L1024:AJ1024), $H918 *  (AK970 + AK996)))))","v":0},{"$f":" IF(AL$1003 = 1, AL944, IF($H918 < 0, MAX($H918 - SUM($L1024:AK1024), $H918 * (AL970 + AL996)), MAX(0, MIN($H918 - SUM($L1024:AK1024), $H918 *  (AL970 + AL996)))))","v":0},{"$f":" IF(AM$1003 = 1, AM944, IF($H918 < 0, MAX($H918 - SUM($L1024:AL1024), $H918 * (AM970 + AM996)), MAX(0, MIN($H918 - SUM($L1024:AL1024), $H918 *  (AM970 + AM996)))))","v":0},{"$f":" IF(AN$1003 = 1, AN944, IF($H918 < 0, MAX($H918 - SUM($L1024:AM1024), $H918 * (AN970 + AN996)), MAX(0, MIN($H918 - SUM($L1024:AM1024), $H918 *  (AN970 + AN996)))))","v":0},{"$f":" IF(AO$1003 = 1, AO944, IF($H918 < 0, MAX($H918 - SUM($L1024:AN1024), $H918 * (AO970 + AO996)), MAX(0, MIN($H918 - SUM($L1024:AN1024), $H918 *  (AO970 + AO996)))))","v":0},{"$f":" IF(AP$1003 = 1, AP944, IF($H918 < 0, MAX($H918 - SUM($L1024:AO1024), $H918 * (AP970 + AP996)), MAX(0, MIN($H918 - SUM($L1024:AO1024), $H918 *  (AP970 + AP996)))))","v":0},{"$f":" IF(AQ$1003 = 1, AQ944, IF($H918 < 0, MAX($H918 - SUM($L1024:AP1024), $H918 * (AQ970 + AQ996)), MAX(0, MIN($H918 - SUM($L1024:AP1024), $H918 *  (AQ970 + AQ996)))))","v":0},{"$f":" IF(AR$1003 = 1, AR944, IF($H918 < 0, MAX($H918 - SUM($L1024:AQ1024), $H918 * (AR970 + AR996)), MAX(0, MIN($H918 - SUM($L1024:AQ1024), $H918 *  (AR970 + AR996)))))","v":0},{"$f":" IF(AS$1003 = 1, AS944, IF($H918 < 0, MAX($H918 - SUM($L1024:AR1024), $H918 * (AS970 + AS996)), MAX(0, MIN($H918 - SUM($L1024:AR1024), $H918 *  (AS970 + AS996)))))","v":0},{"$f":" IF(AT$1003 = 1, AT944, IF($H918 < 0, MAX($H918 - SUM($L1024:AS1024), $H918 * (AT970 + AT996)), MAX(0, MIN($H918 - SUM($L1024:AS1024), $H918 *  (AT970 + AT996)))))","v":0},{"$f":" IF(AU$1003 = 1, AU944, IF($H918 < 0, MAX($H918 - SUM($L1024:AT1024), $H918 * (AU970 + AU996)), MAX(0, MIN($H918 - SUM($L1024:AT1024), $H918 *  (AU970 + AU996)))))","v":0},{"$f":" IF(AV$1003 = 1, AV944, IF($H918 < 0, MAX($H918 - SUM($L1024:AU1024), $H918 * (AV970 + AV996)), MAX(0, MIN($H918 - SUM($L1024:AU1024), $H918 *  (AV970 + AV996)))))","v":0},{"$f":" IF(AW$1003 = 1, AW944, IF($H918 < 0, MAX($H918 - SUM($L1024:AV1024), $H918 * (AW970 + AW996)), MAX(0, MIN($H918 - SUM($L1024:AV1024), $H918 *  (AW970 + AW996)))))","v":0},{"$f":" IF(AX$1003 = 1, AX944, IF($H918 < 0, MAX($H918 - SUM($L1024:AW1024), $H918 * (AX970 + AX996)), MAX(0, MIN($H918 - SUM($L1024:AW1024), $H918 *  (AX970 + AX996)))))","v":0},{"$f":" IF(AY$1003 = 1, AY944, IF($H918 < 0, MAX($H918 - SUM($L1024:AX1024), $H918 * (AY970 + AY996)), MAX(0, MIN($H918 - SUM($L1024:AX1024), $H918 *  (AY970 + AY996)))))","v":0},{"$f":" IF(AZ$1003 = 1, AZ944, IF($H918 < 0, MAX($H918 - SUM($L1024:AY1024), $H918 * (AZ970 + AZ996)), MAX(0, MIN($H918 - SUM($L1024:AY1024), $H918 *  (AZ970 + AZ996)))))","v":0},{"$f":" IF(BA$1003 = 1, BA944, IF($H918 < 0, MAX($H918 - SUM($L1024:AZ1024), $H918 * (BA970 + BA996)), MAX(0, MIN($H918 - SUM($L1024:AZ1024), $H918 *  (BA970 + BA996)))))","v":0},{"$f":" IF(BB$1003 = 1, BB944, IF($H918 < 0, MAX($H918 - SUM($L1024:BA1024), $H918 * (BB970 + BB996)), MAX(0, MIN($H918 - SUM($L1024:BA1024), $H918 *  (BB970 + BB996)))))","v":0},{"$f":" IF(BC$1003 = 1, BC944, IF($H918 < 0, MAX($H918 - SUM($L1024:BB1024), $H918 * (BC970 + BC996)), MAX(0, MIN($H918 - SUM($L1024:BB1024), $H918 *  (BC970 + BC996)))))","v":0},{"$f":" IF(BD$1003 = 1, BD944, IF($H918 < 0, MAX($H918 - SUM($L1024:BC1024), $H918 * (BD970 + BD996)), MAX(0, MIN($H918 - SUM($L1024:BC1024), $H918 *  (BD970 + BD996)))))","v":0},{"$f":" IF(BE$1003 = 1, BE944, IF($H918 < 0, MAX($H918 - SUM($L1024:BD1024), $H918 * (BE970 + BE996)), MAX(0, MIN($H918 - SUM($L1024:BD1024), $H918 *  (BE970 + BE996)))))","v":0},{"$f":" IF(BF$1003 = 1, BF944, IF($H918 < 0, MAX($H918 - SUM($L1024:BE1024), $H918 * (BF970 + BF996)), MAX(0, MIN($H918 - SUM($L1024:BE1024), $H918 *  (BF970 + BF996)))))","v":0},{"$f":" IF(BG$1003 = 1, BG944, IF($H918 < 0, MAX($H918 - SUM($L1024:BF1024), $H918 * (BG970 + BG996)), MAX(0, MIN($H918 - SUM($L1024:BF1024), $H918 *  (BG970 + BG996)))))","v":0},{"$f":" IF(BH$1003 = 1, BH944, IF($H918 < 0, MAX($H918 - SUM($L1024:BG1024), $H918 * (BH970 + BH996)), MAX(0, MIN($H918 - SUM($L1024:BG1024), $H918 *  (BH970 + BH996)))))","v":0},{"$f":" IF(BI$1003 = 1, BI944, IF($H918 < 0, MAX($H918 - SUM($L1024:BH1024), $H918 * (BI970 + BI996)), MAX(0, MIN($H918 - SUM($L1024:BH1024), $H918 *  (BI970 + BI996)))))","v":0}]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$54, \"dd mmm yy\") & \" - real - NSI\"","v":"Depreciation - capex addition - 01 Oct 13 - real - NSI"},null,null,null,"GBP m",null,0,null,{"$f":" IF(M$1003 = 1, M945, IF($H919 < 0, MAX($H919 - SUM($L1025:L1025), $H919 * (M971 + M997)), MAX(0, MIN($H919 - SUM($L1025:L1025), $H919 *  (M971 + M997)))))","v":0},{"$f":" IF(N$1003 = 1, N945, IF($H919 < 0, MAX($H919 - SUM($L1025:M1025), $H919 * (N971 + N997)), MAX(0, MIN($H919 - SUM($L1025:M1025), $H919 *  (N971 + N997)))))","v":0},{"$f":" IF(O$1003 = 1, O945, IF($H919 < 0, MAX($H919 - SUM($L1025:N1025), $H919 * (O971 + O997)), MAX(0, MIN($H919 - SUM($L1025:N1025), $H919 *  (O971 + O997)))))","v":0},{"$f":" IF(P$1003 = 1, P945, IF($H919 < 0, MAX($H919 - SUM($L1025:O1025), $H919 * (P971 + P997)), MAX(0, MIN($H919 - SUM($L1025:O1025), $H919 *  (P971 + P997)))))","v":0},{"$f":" IF(Q$1003 = 1, Q945, IF($H919 < 0, MAX($H919 - SUM($L1025:P1025), $H919 * (Q971 + Q997)), MAX(0, MIN($H919 - SUM($L1025:P1025), $H919 *  (Q971 + Q997)))))","v":0},{"$f":" IF(R$1003 = 1, R945, IF($H919 < 0, MAX($H919 - SUM($L1025:Q1025), $H919 * (R971 + R997)), MAX(0, MIN($H919 - SUM($L1025:Q1025), $H919 *  (R971 + R997)))))","v":0},{"$f":" IF(S$1003 = 1, S945, IF($H919 < 0, MAX($H919 - SUM($L1025:R1025), $H919 * (S971 + S997)), MAX(0, MIN($H919 - SUM($L1025:R1025), $H919 *  (S971 + S997)))))","v":0},{"$f":" IF(T$1003 = 1, T945, IF($H919 < 0, MAX($H919 - SUM($L1025:S1025), $H919 * (T971 + T997)), MAX(0, MIN($H919 - SUM($L1025:S1025), $H919 *  (T971 + T997)))))","v":0},{"$f":" IF(U$1003 = 1, U945, IF($H919 < 0, MAX($H919 - SUM($L1025:T1025), $H919 * (U971 + U997)), MAX(0, MIN($H919 - SUM($L1025:T1025), $H919 *  (U971 + U997)))))","v":0},{"$f":" IF(V$1003 = 1, V945, IF($H919 < 0, MAX($H919 - SUM($L1025:U1025), $H919 * (V971 + V997)), MAX(0, MIN($H919 - SUM($L1025:U1025), $H919 *  (V971 + V997)))))","v":0},{"$f":" IF(W$1003 = 1, W945, IF($H919 < 0, MAX($H919 - SUM($L1025:V1025), $H919 * (W971 + W997)), MAX(0, MIN($H919 - SUM($L1025:V1025), $H919 *  (W971 + W997)))))","v":0},{"$f":" IF(X$1003 = 1, X945, IF($H919 < 0, MAX($H919 - SUM($L1025:W1025), $H919 * (X971 + X997)), MAX(0, MIN($H919 - SUM($L1025:W1025), $H919 *  (X971 + X997)))))","v":0},{"$f":" IF(Y$1003 = 1, Y945, IF($H919 < 0, MAX($H919 - SUM($L1025:X1025), $H919 * (Y971 + Y997)), MAX(0, MIN($H919 - SUM($L1025:X1025), $H919 *  (Y971 + Y997)))))","v":0},{"$f":" IF(Z$1003 = 1, Z945, IF($H919 < 0, MAX($H919 - SUM($L1025:Y1025), $H919 * (Z971 + Z997)), MAX(0, MIN($H919 - SUM($L1025:Y1025), $H919 *  (Z971 + Z997)))))","v":0},{"$f":" IF(AA$1003 = 1, AA945, IF($H919 < 0, MAX($H919 - SUM($L1025:Z1025), $H919 * (AA971 + AA997)), MAX(0, MIN($H919 - SUM($L1025:Z1025), $H919 *  (AA971 + AA997)))))","v":0},{"$f":" IF(AB$1003 = 1, AB945, IF($H919 < 0, MAX($H919 - SUM($L1025:AA1025), $H919 * (AB971 + AB997)), MAX(0, MIN($H919 - SUM($L1025:AA1025), $H919 *  (AB971 + AB997)))))","v":0},{"$f":" IF(AC$1003 = 1, AC945, IF($H919 < 0, MAX($H919 - SUM($L1025:AB1025), $H919 * (AC971 + AC997)), MAX(0, MIN($H919 - SUM($L1025:AB1025), $H919 *  (AC971 + AC997)))))","v":0},{"$f":" IF(AD$1003 = 1, AD945, IF($H919 < 0, MAX($H919 - SUM($L1025:AC1025), $H919 * (AD971 + AD997)), MAX(0, MIN($H919 - SUM($L1025:AC1025), $H919 *  (AD971 + AD997)))))","v":0},{"$f":" IF(AE$1003 = 1, AE945, IF($H919 < 0, MAX($H919 - SUM($L1025:AD1025), $H919 * (AE971 + AE997)), MAX(0, MIN($H919 - SUM($L1025:AD1025), $H919 *  (AE971 + AE997)))))","v":0},{"$f":" IF(AF$1003 = 1, AF945, IF($H919 < 0, MAX($H919 - SUM($L1025:AE1025), $H919 * (AF971 + AF997)), MAX(0, MIN($H919 - SUM($L1025:AE1025), $H919 *  (AF971 + AF997)))))","v":0},{"$f":" IF(AG$1003 = 1, AG945, IF($H919 < 0, MAX($H919 - SUM($L1025:AF1025), $H919 * (AG971 + AG997)), MAX(0, MIN($H919 - SUM($L1025:AF1025), $H919 *  (AG971 + AG997)))))","v":0},{"$f":" IF(AH$1003 = 1, AH945, IF($H919 < 0, MAX($H919 - SUM($L1025:AG1025), $H919 * (AH971 + AH997)), MAX(0, MIN($H919 - SUM($L1025:AG1025), $H919 *  (AH971 + AH997)))))","v":0},{"$f":" IF(AI$1003 = 1, AI945, IF($H919 < 0, MAX($H919 - SUM($L1025:AH1025), $H919 * (AI971 + AI997)), MAX(0, MIN($H919 - SUM($L1025:AH1025), $H919 *  (AI971 + AI997)))))","v":0},{"$f":" IF(AJ$1003 = 1, AJ945, IF($H919 < 0, MAX($H919 - SUM($L1025:AI1025), $H919 * (AJ971 + AJ997)), MAX(0, MIN($H919 - SUM($L1025:AI1025), $H919 *  (AJ971 + AJ997)))))","v":0},{"$f":" IF(AK$1003 = 1, AK945, IF($H919 < 0, MAX($H919 - SUM($L1025:AJ1025), $H919 * (AK971 + AK997)), MAX(0, MIN($H919 - SUM($L1025:AJ1025), $H919 *  (AK971 + AK997)))))","v":0},{"$f":" IF(AL$1003 = 1, AL945, IF($H919 < 0, MAX($H919 - SUM($L1025:AK1025), $H919 * (AL971 + AL997)), MAX(0, MIN($H919 - SUM($L1025:AK1025), $H919 *  (AL971 + AL997)))))","v":0},{"$f":" IF(AM$1003 = 1, AM945, IF($H919 < 0, MAX($H919 - SUM($L1025:AL1025), $H919 * (AM971 + AM997)), MAX(0, MIN($H919 - SUM($L1025:AL1025), $H919 *  (AM971 + AM997)))))","v":0},{"$f":" IF(AN$1003 = 1, AN945, IF($H919 < 0, MAX($H919 - SUM($L1025:AM1025), $H919 * (AN971 + AN997)), MAX(0, MIN($H919 - SUM($L1025:AM1025), $H919 *  (AN971 + AN997)))))","v":0},{"$f":" IF(AO$1003 = 1, AO945, IF($H919 < 0, MAX($H919 - SUM($L1025:AN1025), $H919 * (AO971 + AO997)), MAX(0, MIN($H919 - SUM($L1025:AN1025), $H919 *  (AO971 + AO997)))))","v":0},{"$f":" IF(AP$1003 = 1, AP945, IF($H919 < 0, MAX($H919 - SUM($L1025:AO1025), $H919 * (AP971 + AP997)), MAX(0, MIN($H919 - SUM($L1025:AO1025), $H919 *  (AP971 + AP997)))))","v":0},{"$f":" IF(AQ$1003 = 1, AQ945, IF($H919 < 0, MAX($H919 - SUM($L1025:AP1025), $H919 * (AQ971 + AQ997)), MAX(0, MIN($H919 - SUM($L1025:AP1025), $H919 *  (AQ971 + AQ997)))))","v":0},{"$f":" IF(AR$1003 = 1, AR945, IF($H919 < 0, MAX($H919 - SUM($L1025:AQ1025), $H919 * (AR971 + AR997)), MAX(0, MIN($H919 - SUM($L1025:AQ1025), $H919 *  (AR971 + AR997)))))","v":0},{"$f":" IF(AS$1003 = 1, AS945, IF($H919 < 0, MAX($H919 - SUM($L1025:AR1025), $H919 * (AS971 + AS997)), MAX(0, MIN($H919 - SUM($L1025:AR1025), $H919 *  (AS971 + AS997)))))","v":0},{"$f":" IF(AT$1003 = 1, AT945, IF($H919 < 0, MAX($H919 - SUM($L1025:AS1025), $H919 * (AT971 + AT997)), MAX(0, MIN($H919 - SUM($L1025:AS1025), $H919 *  (AT971 + AT997)))))","v":0},{"$f":" IF(AU$1003 = 1, AU945, IF($H919 < 0, MAX($H919 - SUM($L1025:AT1025), $H919 * (AU971 + AU997)), MAX(0, MIN($H919 - SUM($L1025:AT1025), $H919 *  (AU971 + AU997)))))","v":0},{"$f":" IF(AV$1003 = 1, AV945, IF($H919 < 0, MAX($H919 - SUM($L1025:AU1025), $H919 * (AV971 + AV997)), MAX(0, MIN($H919 - SUM($L1025:AU1025), $H919 *  (AV971 + AV997)))))","v":0},{"$f":" IF(AW$1003 = 1, AW945, IF($H919 < 0, MAX($H919 - SUM($L1025:AV1025), $H919 * (AW971 + AW997)), MAX(0, MIN($H919 - SUM($L1025:AV1025), $H919 *  (AW971 + AW997)))))","v":0},{"$f":" IF(AX$1003 = 1, AX945, IF($H919 < 0, MAX($H919 - SUM($L1025:AW1025), $H919 * (AX971 + AX997)), MAX(0, MIN($H919 - SUM($L1025:AW1025), $H919 *  (AX971 + AX997)))))","v":0},{"$f":" IF(AY$1003 = 1, AY945, IF($H919 < 0, MAX($H919 - SUM($L1025:AX1025), $H919 * (AY971 + AY997)), MAX(0, MIN($H919 - SUM($L1025:AX1025), $H919 *  (AY971 + AY997)))))","v":0},{"$f":" IF(AZ$1003 = 1, AZ945, IF($H919 < 0, MAX($H919 - SUM($L1025:AY1025), $H919 * (AZ971 + AZ997)), MAX(0, MIN($H919 - SUM($L1025:AY1025), $H919 *  (AZ971 + AZ997)))))","v":0},{"$f":" IF(BA$1003 = 1, BA945, IF($H919 < 0, MAX($H919 - SUM($L1025:AZ1025), $H919 * (BA971 + BA997)), MAX(0, MIN($H919 - SUM($L1025:AZ1025), $H919 *  (BA971 + BA997)))))","v":0},{"$f":" IF(BB$1003 = 1, BB945, IF($H919 < 0, MAX($H919 - SUM($L1025:BA1025), $H919 * (BB971 + BB997)), MAX(0, MIN($H919 - SUM($L1025:BA1025), $H919 *  (BB971 + BB997)))))","v":0},{"$f":" IF(BC$1003 = 1, BC945, IF($H919 < 0, MAX($H919 - SUM($L1025:BB1025), $H919 * (BC971 + BC997)), MAX(0, MIN($H919 - SUM($L1025:BB1025), $H919 *  (BC971 + BC997)))))","v":0},{"$f":" IF(BD$1003 = 1, BD945, IF($H919 < 0, MAX($H919 - SUM($L1025:BC1025), $H919 * (BD971 + BD997)), MAX(0, MIN($H919 - SUM($L1025:BC1025), $H919 *  (BD971 + BD997)))))","v":0},{"$f":" IF(BE$1003 = 1, BE945, IF($H919 < 0, MAX($H919 - SUM($L1025:BD1025), $H919 * (BE971 + BE997)), MAX(0, MIN($H919 - SUM($L1025:BD1025), $H919 *  (BE971 + BE997)))))","v":0},{"$f":" IF(BF$1003 = 1, BF945, IF($H919 < 0, MAX($H919 - SUM($L1025:BE1025), $H919 * (BF971 + BF997)), MAX(0, MIN($H919 - SUM($L1025:BE1025), $H919 *  (BF971 + BF997)))))","v":0},{"$f":" IF(BG$1003 = 1, BG945, IF($H919 < 0, MAX($H919 - SUM($L1025:BF1025), $H919 * (BG971 + BG997)), MAX(0, MIN($H919 - SUM($L1025:BF1025), $H919 *  (BG971 + BG997)))))","v":0},{"$f":" IF(BH$1003 = 1, BH945, IF($H919 < 0, MAX($H919 - SUM($L1025:BG1025), $H919 * (BH971 + BH997)), MAX(0, MIN($H919 - SUM($L1025:BG1025), $H919 *  (BH971 + BH997)))))","v":0},{"$f":" IF(BI$1003 = 1, BI945, IF($H919 < 0, MAX($H919 - SUM($L1025:BH1025), $H919 * (BI971 + BI997)), MAX(0, MIN($H919 - SUM($L1025:BH1025), $H919 *  (BI971 + BI997)))))","v":0}]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$55, \"dd mmm yy\") & \" - real - NSI\"","v":"Depreciation - capex addition - 01 Oct 14 - real - NSI"},null,null,null,"GBP m",null,0,null,{"$f":" IF(M$1003 = 1, M946, IF($H920 < 0, MAX($H920 - SUM($L1026:L1026), $H920 * (M972 + M998)), MAX(0, MIN($H920 - SUM($L1026:L1026), $H920 *  (M972 + M998)))))","v":0},{"$f":" IF(N$1003 = 1, N946, IF($H920 < 0, MAX($H920 - SUM($L1026:M1026), $H920 * (N972 + N998)), MAX(0, MIN($H920 - SUM($L1026:M1026), $H920 *  (N972 + N998)))))","v":0},{"$f":" IF(O$1003 = 1, O946, IF($H920 < 0, MAX($H920 - SUM($L1026:N1026), $H920 * (O972 + O998)), MAX(0, MIN($H920 - SUM($L1026:N1026), $H920 *  (O972 + O998)))))","v":0},{"$f":" IF(P$1003 = 1, P946, IF($H920 < 0, MAX($H920 - SUM($L1026:O1026), $H920 * (P972 + P998)), MAX(0, MIN($H920 - SUM($L1026:O1026), $H920 *  (P972 + P998)))))","v":0},{"$f":" IF(Q$1003 = 1, Q946, IF($H920 < 0, MAX($H920 - SUM($L1026:P1026), $H920 * (Q972 + Q998)), MAX(0, MIN($H920 - SUM($L1026:P1026), $H920 *  (Q972 + Q998)))))","v":0},{"$f":" IF(R$1003 = 1, R946, IF($H920 < 0, MAX($H920 - SUM($L1026:Q1026), $H920 * (R972 + R998)), MAX(0, MIN($H920 - SUM($L1026:Q1026), $H920 *  (R972 + R998)))))","v":0},{"$f":" IF(S$1003 = 1, S946, IF($H920 < 0, MAX($H920 - SUM($L1026:R1026), $H920 * (S972 + S998)), MAX(0, MIN($H920 - SUM($L1026:R1026), $H920 *  (S972 + S998)))))","v":0},{"$f":" IF(T$1003 = 1, T946, IF($H920 < 0, MAX($H920 - SUM($L1026:S1026), $H920 * (T972 + T998)), MAX(0, MIN($H920 - SUM($L1026:S1026), $H920 *  (T972 + T998)))))","v":0},{"$f":" IF(U$1003 = 1, U946, IF($H920 < 0, MAX($H920 - SUM($L1026:T1026), $H920 * (U972 + U998)), MAX(0, MIN($H920 - SUM($L1026:T1026), $H920 *  (U972 + U998)))))","v":0},{"$f":" IF(V$1003 = 1, V946, IF($H920 < 0, MAX($H920 - SUM($L1026:U1026), $H920 * (V972 + V998)), MAX(0, MIN($H920 - SUM($L1026:U1026), $H920 *  (V972 + V998)))))","v":0},{"$f":" IF(W$1003 = 1, W946, IF($H920 < 0, MAX($H920 - SUM($L1026:V1026), $H920 * (W972 + W998)), MAX(0, MIN($H920 - SUM($L1026:V1026), $H920 *  (W972 + W998)))))","v":0},{"$f":" IF(X$1003 = 1, X946, IF($H920 < 0, MAX($H920 - SUM($L1026:W1026), $H920 * (X972 + X998)), MAX(0, MIN($H920 - SUM($L1026:W1026), $H920 *  (X972 + X998)))))","v":0},{"$f":" IF(Y$1003 = 1, Y946, IF($H920 < 0, MAX($H920 - SUM($L1026:X1026), $H920 * (Y972 + Y998)), MAX(0, MIN($H920 - SUM($L1026:X1026), $H920 *  (Y972 + Y998)))))","v":0},{"$f":" IF(Z$1003 = 1, Z946, IF($H920 < 0, MAX($H920 - SUM($L1026:Y1026), $H920 * (Z972 + Z998)), MAX(0, MIN($H920 - SUM($L1026:Y1026), $H920 *  (Z972 + Z998)))))","v":0},{"$f":" IF(AA$1003 = 1, AA946, IF($H920 < 0, MAX($H920 - SUM($L1026:Z1026), $H920 * (AA972 + AA998)), MAX(0, MIN($H920 - SUM($L1026:Z1026), $H920 *  (AA972 + AA998)))))","v":0},{"$f":" IF(AB$1003 = 1, AB946, IF($H920 < 0, MAX($H920 - SUM($L1026:AA1026), $H920 * (AB972 + AB998)), MAX(0, MIN($H920 - SUM($L1026:AA1026), $H920 *  (AB972 + AB998)))))","v":0},{"$f":" IF(AC$1003 = 1, AC946, IF($H920 < 0, MAX($H920 - SUM($L1026:AB1026), $H920 * (AC972 + AC998)), MAX(0, MIN($H920 - SUM($L1026:AB1026), $H920 *  (AC972 + AC998)))))","v":0},{"$f":" IF(AD$1003 = 1, AD946, IF($H920 < 0, MAX($H920 - SUM($L1026:AC1026), $H920 * (AD972 + AD998)), MAX(0, MIN($H920 - SUM($L1026:AC1026), $H920 *  (AD972 + AD998)))))","v":0},{"$f":" IF(AE$1003 = 1, AE946, IF($H920 < 0, MAX($H920 - SUM($L1026:AD1026), $H920 * (AE972 + AE998)), MAX(0, MIN($H920 - SUM($L1026:AD1026), $H920 *  (AE972 + AE998)))))","v":0},{"$f":" IF(AF$1003 = 1, AF946, IF($H920 < 0, MAX($H920 - SUM($L1026:AE1026), $H920 * (AF972 + AF998)), MAX(0, MIN($H920 - SUM($L1026:AE1026), $H920 *  (AF972 + AF998)))))","v":0},{"$f":" IF(AG$1003 = 1, AG946, IF($H920 < 0, MAX($H920 - SUM($L1026:AF1026), $H920 * (AG972 + AG998)), MAX(0, MIN($H920 - SUM($L1026:AF1026), $H920 *  (AG972 + AG998)))))","v":0},{"$f":" IF(AH$1003 = 1, AH946, IF($H920 < 0, MAX($H920 - SUM($L1026:AG1026), $H920 * (AH972 + AH998)), MAX(0, MIN($H920 - SUM($L1026:AG1026), $H920 *  (AH972 + AH998)))))","v":0},{"$f":" IF(AI$1003 = 1, AI946, IF($H920 < 0, MAX($H920 - SUM($L1026:AH1026), $H920 * (AI972 + AI998)), MAX(0, MIN($H920 - SUM($L1026:AH1026), $H920 *  (AI972 + AI998)))))","v":0},{"$f":" IF(AJ$1003 = 1, AJ946, IF($H920 < 0, MAX($H920 - SUM($L1026:AI1026), $H920 * (AJ972 + AJ998)), MAX(0, MIN($H920 - SUM($L1026:AI1026), $H920 *  (AJ972 + AJ998)))))","v":0},{"$f":" IF(AK$1003 = 1, AK946, IF($H920 < 0, MAX($H920 - SUM($L1026:AJ1026), $H920 * (AK972 + AK998)), MAX(0, MIN($H920 - SUM($L1026:AJ1026), $H920 *  (AK972 + AK998)))))","v":0},{"$f":" IF(AL$1003 = 1, AL946, IF($H920 < 0, MAX($H920 - SUM($L1026:AK1026), $H920 * (AL972 + AL998)), MAX(0, MIN($H920 - SUM($L1026:AK1026), $H920 *  (AL972 + AL998)))))","v":0},{"$f":" IF(AM$1003 = 1, AM946, IF($H920 < 0, MAX($H920 - SUM($L1026:AL1026), $H920 * (AM972 + AM998)), MAX(0, MIN($H920 - SUM($L1026:AL1026), $H920 *  (AM972 + AM998)))))","v":0},{"$f":" IF(AN$1003 = 1, AN946, IF($H920 < 0, MAX($H920 - SUM($L1026:AM1026), $H920 * (AN972 + AN998)), MAX(0, MIN($H920 - SUM($L1026:AM1026), $H920 *  (AN972 + AN998)))))","v":0},{"$f":" IF(AO$1003 = 1, AO946, IF($H920 < 0, MAX($H920 - SUM($L1026:AN1026), $H920 * (AO972 + AO998)), MAX(0, MIN($H920 - SUM($L1026:AN1026), $H920 *  (AO972 + AO998)))))","v":0},{"$f":" IF(AP$1003 = 1, AP946, IF($H920 < 0, MAX($H920 - SUM($L1026:AO1026), $H920 * (AP972 + AP998)), MAX(0, MIN($H920 - SUM($L1026:AO1026), $H920 *  (AP972 + AP998)))))","v":0},{"$f":" IF(AQ$1003 = 1, AQ946, IF($H920 < 0, MAX($H920 - SUM($L1026:AP1026), $H920 * (AQ972 + AQ998)), MAX(0, MIN($H920 - SUM($L1026:AP1026), $H920 *  (AQ972 + AQ998)))))","v":0},{"$f":" IF(AR$1003 = 1, AR946, IF($H920 < 0, MAX($H920 - SUM($L1026:AQ1026), $H920 * (AR972 + AR998)), MAX(0, MIN($H920 - SUM($L1026:AQ1026), $H920 *  (AR972 + AR998)))))","v":0},{"$f":" IF(AS$1003 = 1, AS946, IF($H920 < 0, MAX($H920 - SUM($L1026:AR1026), $H920 * (AS972 + AS998)), MAX(0, MIN($H920 - SUM($L1026:AR1026), $H920 *  (AS972 + AS998)))))","v":0},{"$f":" IF(AT$1003 = 1, AT946, IF($H920 < 0, MAX($H920 - SUM($L1026:AS1026), $H920 * (AT972 + AT998)), MAX(0, MIN($H920 - SUM($L1026:AS1026), $H920 *  (AT972 + AT998)))))","v":0},{"$f":" IF(AU$1003 = 1, AU946, IF($H920 < 0, MAX($H920 - SUM($L1026:AT1026), $H920 * (AU972 + AU998)), MAX(0, MIN($H920 - SUM($L1026:AT1026), $H920 *  (AU972 + AU998)))))","v":0},{"$f":" IF(AV$1003 = 1, AV946, IF($H920 < 0, MAX($H920 - SUM($L1026:AU1026), $H920 * (AV972 + AV998)), MAX(0, MIN($H920 - SUM($L1026:AU1026), $H920 *  (AV972 + AV998)))))","v":0},{"$f":" IF(AW$1003 = 1, AW946, IF($H920 < 0, MAX($H920 - SUM($L1026:AV1026), $H920 * (AW972 + AW998)), MAX(0, MIN($H920 - SUM($L1026:AV1026), $H920 *  (AW972 + AW998)))))","v":0},{"$f":" IF(AX$1003 = 1, AX946, IF($H920 < 0, MAX($H920 - SUM($L1026:AW1026), $H920 * (AX972 + AX998)), MAX(0, MIN($H920 - SUM($L1026:AW1026), $H920 *  (AX972 + AX998)))))","v":0},{"$f":" IF(AY$1003 = 1, AY946, IF($H920 < 0, MAX($H920 - SUM($L1026:AX1026), $H920 * (AY972 + AY998)), MAX(0, MIN($H920 - SUM($L1026:AX1026), $H920 *  (AY972 + AY998)))))","v":0},{"$f":" IF(AZ$1003 = 1, AZ946, IF($H920 < 0, MAX($H920 - SUM($L1026:AY1026), $H920 * (AZ972 + AZ998)), MAX(0, MIN($H920 - SUM($L1026:AY1026), $H920 *  (AZ972 + AZ998)))))","v":0},{"$f":" IF(BA$1003 = 1, BA946, IF($H920 < 0, MAX($H920 - SUM($L1026:AZ1026), $H920 * (BA972 + BA998)), MAX(0, MIN($H920 - SUM($L1026:AZ1026), $H920 *  (BA972 + BA998)))))","v":0},{"$f":" IF(BB$1003 = 1, BB946, IF($H920 < 0, MAX($H920 - SUM($L1026:BA1026), $H920 * (BB972 + BB998)), MAX(0, MIN($H920 - SUM($L1026:BA1026), $H920 *  (BB972 + BB998)))))","v":0},{"$f":" IF(BC$1003 = 1, BC946, IF($H920 < 0, MAX($H920 - SUM($L1026:BB1026), $H920 * (BC972 + BC998)), MAX(0, MIN($H920 - SUM($L1026:BB1026), $H920 *  (BC972 + BC998)))))","v":0},{"$f":" IF(BD$1003 = 1, BD946, IF($H920 < 0, MAX($H920 - SUM($L1026:BC1026), $H920 * (BD972 + BD998)), MAX(0, MIN($H920 - SUM($L1026:BC1026), $H920 *  (BD972 + BD998)))))","v":0},{"$f":" IF(BE$1003 = 1, BE946, IF($H920 < 0, MAX($H920 - SUM($L1026:BD1026), $H920 * (BE972 + BE998)), MAX(0, MIN($H920 - SUM($L1026:BD1026), $H920 *  (BE972 + BE998)))))","v":0},{"$f":" IF(BF$1003 = 1, BF946, IF($H920 < 0, MAX($H920 - SUM($L1026:BE1026), $H920 * (BF972 + BF998)), MAX(0, MIN($H920 - SUM($L1026:BE1026), $H920 *  (BF972 + BF998)))))","v":0},{"$f":" IF(BG$1003 = 1, BG946, IF($H920 < 0, MAX($H920 - SUM($L1026:BF1026), $H920 * (BG972 + BG998)), MAX(0, MIN($H920 - SUM($L1026:BF1026), $H920 *  (BG972 + BG998)))))","v":0},{"$f":" IF(BH$1003 = 1, BH946, IF($H920 < 0, MAX($H920 - SUM($L1026:BG1026), $H920 * (BH972 + BH998)), MAX(0, MIN($H920 - SUM($L1026:BG1026), $H920 *  (BH972 + BH998)))))","v":0},{"$f":" IF(BI$1003 = 1, BI946, IF($H920 < 0, MAX($H920 - SUM($L1026:BH1026), $H920 * (BI972 + BI998)), MAX(0, MIN($H920 - SUM($L1026:BH1026), $H920 *  (BI972 + BI998)))))","v":0}]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$56, \"dd mmm yy\") & \" - real - NSI\"","v":"Depreciation - capex addition - 01 Oct 15 - real - NSI"},null,null,null,"GBP m",null,0,null,{"$f":" IF(M$1003 = 1, M947, IF($H921 < 0, MAX($H921 - SUM($L1027:L1027), $H921 * (M973 + M999)), MAX(0, MIN($H921 - SUM($L1027:L1027), $H921 *  (M973 + M999)))))","v":0},{"$f":" IF(N$1003 = 1, N947, IF($H921 < 0, MAX($H921 - SUM($L1027:M1027), $H921 * (N973 + N999)), MAX(0, MIN($H921 - SUM($L1027:M1027), $H921 *  (N973 + N999)))))","v":0},{"$f":" IF(O$1003 = 1, O947, IF($H921 < 0, MAX($H921 - SUM($L1027:N1027), $H921 * (O973 + O999)), MAX(0, MIN($H921 - SUM($L1027:N1027), $H921 *  (O973 + O999)))))","v":0},{"$f":" IF(P$1003 = 1, P947, IF($H921 < 0, MAX($H921 - SUM($L1027:O1027), $H921 * (P973 + P999)), MAX(0, MIN($H921 - SUM($L1027:O1027), $H921 *  (P973 + P999)))))","v":0},{"$f":" IF(Q$1003 = 1, Q947, IF($H921 < 0, MAX($H921 - SUM($L1027:P1027), $H921 * (Q973 + Q999)), MAX(0, MIN($H921 - SUM($L1027:P1027), $H921 *  (Q973 + Q999)))))","v":0},{"$f":" IF(R$1003 = 1, R947, IF($H921 < 0, MAX($H921 - SUM($L1027:Q1027), $H921 * (R973 + R999)), MAX(0, MIN($H921 - SUM($L1027:Q1027), $H921 *  (R973 + R999)))))","v":0},{"$f":" IF(S$1003 = 1, S947, IF($H921 < 0, MAX($H921 - SUM($L1027:R1027), $H921 * (S973 + S999)), MAX(0, MIN($H921 - SUM($L1027:R1027), $H921 *  (S973 + S999)))))","v":0},{"$f":" IF(T$1003 = 1, T947, IF($H921 < 0, MAX($H921 - SUM($L1027:S1027), $H921 * (T973 + T999)), MAX(0, MIN($H921 - SUM($L1027:S1027), $H921 *  (T973 + T999)))))","v":0},{"$f":" IF(U$1003 = 1, U947, IF($H921 < 0, MAX($H921 - SUM($L1027:T1027), $H921 * (U973 + U999)), MAX(0, MIN($H921 - SUM($L1027:T1027), $H921 *  (U973 + U999)))))","v":0},{"$f":" IF(V$1003 = 1, V947, IF($H921 < 0, MAX($H921 - SUM($L1027:U1027), $H921 * (V973 + V999)), MAX(0, MIN($H921 - SUM($L1027:U1027), $H921 *  (V973 + V999)))))","v":0},{"$f":" IF(W$1003 = 1, W947, IF($H921 < 0, MAX($H921 - SUM($L1027:V1027), $H921 * (W973 + W999)), MAX(0, MIN($H921 - SUM($L1027:V1027), $H921 *  (W973 + W999)))))","v":0},{"$f":" IF(X$1003 = 1, X947, IF($H921 < 0, MAX($H921 - SUM($L1027:W1027), $H921 * (X973 + X999)), MAX(0, MIN($H921 - SUM($L1027:W1027), $H921 *  (X973 + X999)))))","v":0},{"$f":" IF(Y$1003 = 1, Y947, IF($H921 < 0, MAX($H921 - SUM($L1027:X1027), $H921 * (Y973 + Y999)), MAX(0, MIN($H921 - SUM($L1027:X1027), $H921 *  (Y973 + Y999)))))","v":0},{"$f":" IF(Z$1003 = 1, Z947, IF($H921 < 0, MAX($H921 - SUM($L1027:Y1027), $H921 * (Z973 + Z999)), MAX(0, MIN($H921 - SUM($L1027:Y1027), $H921 *  (Z973 + Z999)))))","v":0},{"$f":" IF(AA$1003 = 1, AA947, IF($H921 < 0, MAX($H921 - SUM($L1027:Z1027), $H921 * (AA973 + AA999)), MAX(0, MIN($H921 - SUM($L1027:Z1027), $H921 *  (AA973 + AA999)))))","v":0},{"$f":" IF(AB$1003 = 1, AB947, IF($H921 < 0, MAX($H921 - SUM($L1027:AA1027), $H921 * (AB973 + AB999)), MAX(0, MIN($H921 - SUM($L1027:AA1027), $H921 *  (AB973 + AB999)))))","v":0},{"$f":" IF(AC$1003 = 1, AC947, IF($H921 < 0, MAX($H921 - SUM($L1027:AB1027), $H921 * (AC973 + AC999)), MAX(0, MIN($H921 - SUM($L1027:AB1027), $H921 *  (AC973 + AC999)))))","v":0},{"$f":" IF(AD$1003 = 1, AD947, IF($H921 < 0, MAX($H921 - SUM($L1027:AC1027), $H921 * (AD973 + AD999)), MAX(0, MIN($H921 - SUM($L1027:AC1027), $H921 *  (AD973 + AD999)))))","v":0},{"$f":" IF(AE$1003 = 1, AE947, IF($H921 < 0, MAX($H921 - SUM($L1027:AD1027), $H921 * (AE973 + AE999)), MAX(0, MIN($H921 - SUM($L1027:AD1027), $H921 *  (AE973 + AE999)))))","v":0},{"$f":" IF(AF$1003 = 1, AF947, IF($H921 < 0, MAX($H921 - SUM($L1027:AE1027), $H921 * (AF973 + AF999)), MAX(0, MIN($H921 - SUM($L1027:AE1027), $H921 *  (AF973 + AF999)))))","v":0},{"$f":" IF(AG$1003 = 1, AG947, IF($H921 < 0, MAX($H921 - SUM($L1027:AF1027), $H921 * (AG973 + AG999)), MAX(0, MIN($H921 - SUM($L1027:AF1027), $H921 *  (AG973 + AG999)))))","v":0},{"$f":" IF(AH$1003 = 1, AH947, IF($H921 < 0, MAX($H921 - SUM($L1027:AG1027), $H921 * (AH973 + AH999)), MAX(0, MIN($H921 - SUM($L1027:AG1027), $H921 *  (AH973 + AH999)))))","v":0},{"$f":" IF(AI$1003 = 1, AI947, IF($H921 < 0, MAX($H921 - SUM($L1027:AH1027), $H921 * (AI973 + AI999)), MAX(0, MIN($H921 - SUM($L1027:AH1027), $H921 *  (AI973 + AI999)))))","v":0},{"$f":" IF(AJ$1003 = 1, AJ947, IF($H921 < 0, MAX($H921 - SUM($L1027:AI1027), $H921 * (AJ973 + AJ999)), MAX(0, MIN($H921 - SUM($L1027:AI1027), $H921 *  (AJ973 + AJ999)))))","v":0},{"$f":" IF(AK$1003 = 1, AK947, IF($H921 < 0, MAX($H921 - SUM($L1027:AJ1027), $H921 * (AK973 + AK999)), MAX(0, MIN($H921 - SUM($L1027:AJ1027), $H921 *  (AK973 + AK999)))))","v":0},{"$f":" IF(AL$1003 = 1, AL947, IF($H921 < 0, MAX($H921 - SUM($L1027:AK1027), $H921 * (AL973 + AL999)), MAX(0, MIN($H921 - SUM($L1027:AK1027), $H921 *  (AL973 + AL999)))))","v":0},{"$f":" IF(AM$1003 = 1, AM947, IF($H921 < 0, MAX($H921 - SUM($L1027:AL1027), $H921 * (AM973 + AM999)), MAX(0, MIN($H921 - SUM($L1027:AL1027), $H921 *  (AM973 + AM999)))))","v":0},{"$f":" IF(AN$1003 = 1, AN947, IF($H921 < 0, MAX($H921 - SUM($L1027:AM1027), $H921 * (AN973 + AN999)), MAX(0, MIN($H921 - SUM($L1027:AM1027), $H921 *  (AN973 + AN999)))))","v":0},{"$f":" IF(AO$1003 = 1, AO947, IF($H921 < 0, MAX($H921 - SUM($L1027:AN1027), $H921 * (AO973 + AO999)), MAX(0, MIN($H921 - SUM($L1027:AN1027), $H921 *  (AO973 + AO999)))))","v":0},{"$f":" IF(AP$1003 = 1, AP947, IF($H921 < 0, MAX($H921 - SUM($L1027:AO1027), $H921 * (AP973 + AP999)), MAX(0, MIN($H921 - SUM($L1027:AO1027), $H921 *  (AP973 + AP999)))))","v":0},{"$f":" IF(AQ$1003 = 1, AQ947, IF($H921 < 0, MAX($H921 - SUM($L1027:AP1027), $H921 * (AQ973 + AQ999)), MAX(0, MIN($H921 - SUM($L1027:AP1027), $H921 *  (AQ973 + AQ999)))))","v":0},{"$f":" IF(AR$1003 = 1, AR947, IF($H921 < 0, MAX($H921 - SUM($L1027:AQ1027), $H921 * (AR973 + AR999)), MAX(0, MIN($H921 - SUM($L1027:AQ1027), $H921 *  (AR973 + AR999)))))","v":0},{"$f":" IF(AS$1003 = 1, AS947, IF($H921 < 0, MAX($H921 - SUM($L1027:AR1027), $H921 * (AS973 + AS999)), MAX(0, MIN($H921 - SUM($L1027:AR1027), $H921 *  (AS973 + AS999)))))","v":0},{"$f":" IF(AT$1003 = 1, AT947, IF($H921 < 0, MAX($H921 - SUM($L1027:AS1027), $H921 * (AT973 + AT999)), MAX(0, MIN($H921 - SUM($L1027:AS1027), $H921 *  (AT973 + AT999)))))","v":0},{"$f":" IF(AU$1003 = 1, AU947, IF($H921 < 0, MAX($H921 - SUM($L1027:AT1027), $H921 * (AU973 + AU999)), MAX(0, MIN($H921 - SUM($L1027:AT1027), $H921 *  (AU973 + AU999)))))","v":0},{"$f":" IF(AV$1003 = 1, AV947, IF($H921 < 0, MAX($H921 - SUM($L1027:AU1027), $H921 * (AV973 + AV999)), MAX(0, MIN($H921 - SUM($L1027:AU1027), $H921 *  (AV973 + AV999)))))","v":0},{"$f":" IF(AW$1003 = 1, AW947, IF($H921 < 0, MAX($H921 - SUM($L1027:AV1027), $H921 * (AW973 + AW999)), MAX(0, MIN($H921 - SUM($L1027:AV1027), $H921 *  (AW973 + AW999)))))","v":0},{"$f":" IF(AX$1003 = 1, AX947, IF($H921 < 0, MAX($H921 - SUM($L1027:AW1027), $H921 * (AX973 + AX999)), MAX(0, MIN($H921 - SUM($L1027:AW1027), $H921 *  (AX973 + AX999)))))","v":0},{"$f":" IF(AY$1003 = 1, AY947, IF($H921 < 0, MAX($H921 - SUM($L1027:AX1027), $H921 * (AY973 + AY999)), MAX(0, MIN($H921 - SUM($L1027:AX1027), $H921 *  (AY973 + AY999)))))","v":0},{"$f":" IF(AZ$1003 = 1, AZ947, IF($H921 < 0, MAX($H921 - SUM($L1027:AY1027), $H921 * (AZ973 + AZ999)), MAX(0, MIN($H921 - SUM($L1027:AY1027), $H921 *  (AZ973 + AZ999)))))","v":0},{"$f":" IF(BA$1003 = 1, BA947, IF($H921 < 0, MAX($H921 - SUM($L1027:AZ1027), $H921 * (BA973 + BA999)), MAX(0, MIN($H921 - SUM($L1027:AZ1027), $H921 *  (BA973 + BA999)))))","v":0},{"$f":" IF(BB$1003 = 1, BB947, IF($H921 < 0, MAX($H921 - SUM($L1027:BA1027), $H921 * (BB973 + BB999)), MAX(0, MIN($H921 - SUM($L1027:BA1027), $H921 *  (BB973 + BB999)))))","v":0},{"$f":" IF(BC$1003 = 1, BC947, IF($H921 < 0, MAX($H921 - SUM($L1027:BB1027), $H921 * (BC973 + BC999)), MAX(0, MIN($H921 - SUM($L1027:BB1027), $H921 *  (BC973 + BC999)))))","v":0},{"$f":" IF(BD$1003 = 1, BD947, IF($H921 < 0, MAX($H921 - SUM($L1027:BC1027), $H921 * (BD973 + BD999)), MAX(0, MIN($H921 - SUM($L1027:BC1027), $H921 *  (BD973 + BD999)))))","v":0},{"$f":" IF(BE$1003 = 1, BE947, IF($H921 < 0, MAX($H921 - SUM($L1027:BD1027), $H921 * (BE973 + BE999)), MAX(0, MIN($H921 - SUM($L1027:BD1027), $H921 *  (BE973 + BE999)))))","v":0},{"$f":" IF(BF$1003 = 1, BF947, IF($H921 < 0, MAX($H921 - SUM($L1027:BE1027), $H921 * (BF973 + BF999)), MAX(0, MIN($H921 - SUM($L1027:BE1027), $H921 *  (BF973 + BF999)))))","v":0},{"$f":" IF(BG$1003 = 1, BG947, IF($H921 < 0, MAX($H921 - SUM($L1027:BF1027), $H921 * (BG973 + BG999)), MAX(0, MIN($H921 - SUM($L1027:BF1027), $H921 *  (BG973 + BG999)))))","v":0},{"$f":" IF(BH$1003 = 1, BH947, IF($H921 < 0, MAX($H921 - SUM($L1027:BG1027), $H921 * (BH973 + BH999)), MAX(0, MIN($H921 - SUM($L1027:BG1027), $H921 *  (BH973 + BH999)))))","v":0},{"$f":" IF(BI$1003 = 1, BI947, IF($H921 < 0, MAX($H921 - SUM($L1027:BH1027), $H921 * (BI973 + BI999)), MAX(0, MIN($H921 - SUM($L1027:BH1027), $H921 *  (BI973 + BI999)))))","v":0}]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$57, \"dd mmm yy\") & \" - real - NSI\"","v":"Depreciation - capex addition - 01 Oct 16 - real - NSI"},null,null,null,"GBP m",null,0,null,{"$f":" IF(M$1003 = 1, M948, IF($H922 < 0, MAX($H922 - SUM($L1028:L1028), $H922 * (M974 + M1000)), MAX(0, MIN($H922 - SUM($L1028:L1028), $H922 *  (M974 + M1000)))))","v":0},{"$f":" IF(N$1003 = 1, N948, IF($H922 < 0, MAX($H922 - SUM($L1028:M1028), $H922 * (N974 + N1000)), MAX(0, MIN($H922 - SUM($L1028:M1028), $H922 *  (N974 + N1000)))))","v":0},{"$f":" IF(O$1003 = 1, O948, IF($H922 < 0, MAX($H922 - SUM($L1028:N1028), $H922 * (O974 + O1000)), MAX(0, MIN($H922 - SUM($L1028:N1028), $H922 *  (O974 + O1000)))))","v":0},{"$f":" IF(P$1003 = 1, P948, IF($H922 < 0, MAX($H922 - SUM($L1028:O1028), $H922 * (P974 + P1000)), MAX(0, MIN($H922 - SUM($L1028:O1028), $H922 *  (P974 + P1000)))))","v":0},{"$f":" IF(Q$1003 = 1, Q948, IF($H922 < 0, MAX($H922 - SUM($L1028:P1028), $H922 * (Q974 + Q1000)), MAX(0, MIN($H922 - SUM($L1028:P1028), $H922 *  (Q974 + Q1000)))))","v":0},{"$f":" IF(R$1003 = 1, R948, IF($H922 < 0, MAX($H922 - SUM($L1028:Q1028), $H922 * (R974 + R1000)), MAX(0, MIN($H922 - SUM($L1028:Q1028), $H922 *  (R974 + R1000)))))","v":0},{"$f":" IF(S$1003 = 1, S948, IF($H922 < 0, MAX($H922 - SUM($L1028:R1028), $H922 * (S974 + S1000)), MAX(0, MIN($H922 - SUM($L1028:R1028), $H922 *  (S974 + S1000)))))","v":0},{"$f":" IF(T$1003 = 1, T948, IF($H922 < 0, MAX($H922 - SUM($L1028:S1028), $H922 * (T974 + T1000)), MAX(0, MIN($H922 - SUM($L1028:S1028), $H922 *  (T974 + T1000)))))","v":0},{"$f":" IF(U$1003 = 1, U948, IF($H922 < 0, MAX($H922 - SUM($L1028:T1028), $H922 * (U974 + U1000)), MAX(0, MIN($H922 - SUM($L1028:T1028), $H922 *  (U974 + U1000)))))","v":0},{"$f":" IF(V$1003 = 1, V948, IF($H922 < 0, MAX($H922 - SUM($L1028:U1028), $H922 * (V974 + V1000)), MAX(0, MIN($H922 - SUM($L1028:U1028), $H922 *  (V974 + V1000)))))","v":0},{"$f":" IF(W$1003 = 1, W948, IF($H922 < 0, MAX($H922 - SUM($L1028:V1028), $H922 * (W974 + W1000)), MAX(0, MIN($H922 - SUM($L1028:V1028), $H922 *  (W974 + W1000)))))","v":0},{"$f":" IF(X$1003 = 1, X948, IF($H922 < 0, MAX($H922 - SUM($L1028:W1028), $H922 * (X974 + X1000)), MAX(0, MIN($H922 - SUM($L1028:W1028), $H922 *  (X974 + X1000)))))","v":0},{"$f":" IF(Y$1003 = 1, Y948, IF($H922 < 0, MAX($H922 - SUM($L1028:X1028), $H922 * (Y974 + Y1000)), MAX(0, MIN($H922 - SUM($L1028:X1028), $H922 *  (Y974 + Y1000)))))","v":0},{"$f":" IF(Z$1003 = 1, Z948, IF($H922 < 0, MAX($H922 - SUM($L1028:Y1028), $H922 * (Z974 + Z1000)), MAX(0, MIN($H922 - SUM($L1028:Y1028), $H922 *  (Z974 + Z1000)))))","v":0},{"$f":" IF(AA$1003 = 1, AA948, IF($H922 < 0, MAX($H922 - SUM($L1028:Z1028), $H922 * (AA974 + AA1000)), MAX(0, MIN($H922 - SUM($L1028:Z1028), $H922 *  (AA974 + AA1000)))))","v":0},{"$f":" IF(AB$1003 = 1, AB948, IF($H922 < 0, MAX($H922 - SUM($L1028:AA1028), $H922 * (AB974 + AB1000)), MAX(0, MIN($H922 - SUM($L1028:AA1028), $H922 *  (AB974 + AB1000)))))","v":0},{"$f":" IF(AC$1003 = 1, AC948, IF($H922 < 0, MAX($H922 - SUM($L1028:AB1028), $H922 * (AC974 + AC1000)), MAX(0, MIN($H922 - SUM($L1028:AB1028), $H922 *  (AC974 + AC1000)))))","v":0},{"$f":" IF(AD$1003 = 1, AD948, IF($H922 < 0, MAX($H922 - SUM($L1028:AC1028), $H922 * (AD974 + AD1000)), MAX(0, MIN($H922 - SUM($L1028:AC1028), $H922 *  (AD974 + AD1000)))))","v":0},{"$f":" IF(AE$1003 = 1, AE948, IF($H922 < 0, MAX($H922 - SUM($L1028:AD1028), $H922 * (AE974 + AE1000)), MAX(0, MIN($H922 - SUM($L1028:AD1028), $H922 *  (AE974 + AE1000)))))","v":0},{"$f":" IF(AF$1003 = 1, AF948, IF($H922 < 0, MAX($H922 - SUM($L1028:AE1028), $H922 * (AF974 + AF1000)), MAX(0, MIN($H922 - SUM($L1028:AE1028), $H922 *  (AF974 + AF1000)))))","v":0},{"$f":" IF(AG$1003 = 1, AG948, IF($H922 < 0, MAX($H922 - SUM($L1028:AF1028), $H922 * (AG974 + AG1000)), MAX(0, MIN($H922 - SUM($L1028:AF1028), $H922 *  (AG974 + AG1000)))))","v":0},{"$f":" IF(AH$1003 = 1, AH948, IF($H922 < 0, MAX($H922 - SUM($L1028:AG1028), $H922 * (AH974 + AH1000)), MAX(0, MIN($H922 - SUM($L1028:AG1028), $H922 *  (AH974 + AH1000)))))","v":0},{"$f":" IF(AI$1003 = 1, AI948, IF($H922 < 0, MAX($H922 - SUM($L1028:AH1028), $H922 * (AI974 + AI1000)), MAX(0, MIN($H922 - SUM($L1028:AH1028), $H922 *  (AI974 + AI1000)))))","v":0},{"$f":" IF(AJ$1003 = 1, AJ948, IF($H922 < 0, MAX($H922 - SUM($L1028:AI1028), $H922 * (AJ974 + AJ1000)), MAX(0, MIN($H922 - SUM($L1028:AI1028), $H922 *  (AJ974 + AJ1000)))))","v":0},{"$f":" IF(AK$1003 = 1, AK948, IF($H922 < 0, MAX($H922 - SUM($L1028:AJ1028), $H922 * (AK974 + AK1000)), MAX(0, MIN($H922 - SUM($L1028:AJ1028), $H922 *  (AK974 + AK1000)))))","v":0},{"$f":" IF(AL$1003 = 1, AL948, IF($H922 < 0, MAX($H922 - SUM($L1028:AK1028), $H922 * (AL974 + AL1000)), MAX(0, MIN($H922 - SUM($L1028:AK1028), $H922 *  (AL974 + AL1000)))))","v":0},{"$f":" IF(AM$1003 = 1, AM948, IF($H922 < 0, MAX($H922 - SUM($L1028:AL1028), $H922 * (AM974 + AM1000)), MAX(0, MIN($H922 - SUM($L1028:AL1028), $H922 *  (AM974 + AM1000)))))","v":0},{"$f":" IF(AN$1003 = 1, AN948, IF($H922 < 0, MAX($H922 - SUM($L1028:AM1028), $H922 * (AN974 + AN1000)), MAX(0, MIN($H922 - SUM($L1028:AM1028), $H922 *  (AN974 + AN1000)))))","v":0},{"$f":" IF(AO$1003 = 1, AO948, IF($H922 < 0, MAX($H922 - SUM($L1028:AN1028), $H922 * (AO974 + AO1000)), MAX(0, MIN($H922 - SUM($L1028:AN1028), $H922 *  (AO974 + AO1000)))))","v":0},{"$f":" IF(AP$1003 = 1, AP948, IF($H922 < 0, MAX($H922 - SUM($L1028:AO1028), $H922 * (AP974 + AP1000)), MAX(0, MIN($H922 - SUM($L1028:AO1028), $H922 *  (AP974 + AP1000)))))","v":0},{"$f":" IF(AQ$1003 = 1, AQ948, IF($H922 < 0, MAX($H922 - SUM($L1028:AP1028), $H922 * (AQ974 + AQ1000)), MAX(0, MIN($H922 - SUM($L1028:AP1028), $H922 *  (AQ974 + AQ1000)))))","v":0},{"$f":" IF(AR$1003 = 1, AR948, IF($H922 < 0, MAX($H922 - SUM($L1028:AQ1028), $H922 * (AR974 + AR1000)), MAX(0, MIN($H922 - SUM($L1028:AQ1028), $H922 *  (AR974 + AR1000)))))","v":0},{"$f":" IF(AS$1003 = 1, AS948, IF($H922 < 0, MAX($H922 - SUM($L1028:AR1028), $H922 * (AS974 + AS1000)), MAX(0, MIN($H922 - SUM($L1028:AR1028), $H922 *  (AS974 + AS1000)))))","v":0},{"$f":" IF(AT$1003 = 1, AT948, IF($H922 < 0, MAX($H922 - SUM($L1028:AS1028), $H922 * (AT974 + AT1000)), MAX(0, MIN($H922 - SUM($L1028:AS1028), $H922 *  (AT974 + AT1000)))))","v":0},{"$f":" IF(AU$1003 = 1, AU948, IF($H922 < 0, MAX($H922 - SUM($L1028:AT1028), $H922 * (AU974 + AU1000)), MAX(0, MIN($H922 - SUM($L1028:AT1028), $H922 *  (AU974 + AU1000)))))","v":0},{"$f":" IF(AV$1003 = 1, AV948, IF($H922 < 0, MAX($H922 - SUM($L1028:AU1028), $H922 * (AV974 + AV1000)), MAX(0, MIN($H922 - SUM($L1028:AU1028), $H922 *  (AV974 + AV1000)))))","v":0},{"$f":" IF(AW$1003 = 1, AW948, IF($H922 < 0, MAX($H922 - SUM($L1028:AV1028), $H922 * (AW974 + AW1000)), MAX(0, MIN($H922 - SUM($L1028:AV1028), $H922 *  (AW974 + AW1000)))))","v":0},{"$f":" IF(AX$1003 = 1, AX948, IF($H922 < 0, MAX($H922 - SUM($L1028:AW1028), $H922 * (AX974 + AX1000)), MAX(0, MIN($H922 - SUM($L1028:AW1028), $H922 *  (AX974 + AX1000)))))","v":0},{"$f":" IF(AY$1003 = 1, AY948, IF($H922 < 0, MAX($H922 - SUM($L1028:AX1028), $H922 * (AY974 + AY1000)), MAX(0, MIN($H922 - SUM($L1028:AX1028), $H922 *  (AY974 + AY1000)))))","v":0},{"$f":" IF(AZ$1003 = 1, AZ948, IF($H922 < 0, MAX($H922 - SUM($L1028:AY1028), $H922 * (AZ974 + AZ1000)), MAX(0, MIN($H922 - SUM($L1028:AY1028), $H922 *  (AZ974 + AZ1000)))))","v":0},{"$f":" IF(BA$1003 = 1, BA948, IF($H922 < 0, MAX($H922 - SUM($L1028:AZ1028), $H922 * (BA974 + BA1000)), MAX(0, MIN($H922 - SUM($L1028:AZ1028), $H922 *  (BA974 + BA1000)))))","v":0},{"$f":" IF(BB$1003 = 1, BB948, IF($H922 < 0, MAX($H922 - SUM($L1028:BA1028), $H922 * (BB974 + BB1000)), MAX(0, MIN($H922 - SUM($L1028:BA1028), $H922 *  (BB974 + BB1000)))))","v":0},{"$f":" IF(BC$1003 = 1, BC948, IF($H922 < 0, MAX($H922 - SUM($L1028:BB1028), $H922 * (BC974 + BC1000)), MAX(0, MIN($H922 - SUM($L1028:BB1028), $H922 *  (BC974 + BC1000)))))","v":0},{"$f":" IF(BD$1003 = 1, BD948, IF($H922 < 0, MAX($H922 - SUM($L1028:BC1028), $H922 * (BD974 + BD1000)), MAX(0, MIN($H922 - SUM($L1028:BC1028), $H922 *  (BD974 + BD1000)))))","v":0},{"$f":" IF(BE$1003 = 1, BE948, IF($H922 < 0, MAX($H922 - SUM($L1028:BD1028), $H922 * (BE974 + BE1000)), MAX(0, MIN($H922 - SUM($L1028:BD1028), $H922 *  (BE974 + BE1000)))))","v":0},{"$f":" IF(BF$1003 = 1, BF948, IF($H922 < 0, MAX($H922 - SUM($L1028:BE1028), $H922 * (BF974 + BF1000)), MAX(0, MIN($H922 - SUM($L1028:BE1028), $H922 *  (BF974 + BF1000)))))","v":0},{"$f":" IF(BG$1003 = 1, BG948, IF($H922 < 0, MAX($H922 - SUM($L1028:BF1028), $H922 * (BG974 + BG1000)), MAX(0, MIN($H922 - SUM($L1028:BF1028), $H922 *  (BG974 + BG1000)))))","v":0},{"$f":" IF(BH$1003 = 1, BH948, IF($H922 < 0, MAX($H922 - SUM($L1028:BG1028), $H922 * (BH974 + BH1000)), MAX(0, MIN($H922 - SUM($L1028:BG1028), $H922 *  (BH974 + BH1000)))))","v":0},{"$f":" IF(BI$1003 = 1, BI948, IF($H922 < 0, MAX($H922 - SUM($L1028:BH1028), $H922 * (BI974 + BI1000)), MAX(0, MIN($H922 - SUM($L1028:BH1028), $H922 *  (BI974 + BI1000)))))","v":0}]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$58, \"dd mmm yy\") & \" - real - NSI\"","v":"Depreciation - capex addition - 01 Oct 17 - real - NSI"},null,null,null,"GBP m",null,0,null,{"$f":" IF(M$1003 = 1, M949, IF($H923 < 0, MAX($H923 - SUM($L1029:L1029), $H923 * (M975 + M1001)), MAX(0, MIN($H923 - SUM($L1029:L1029), $H923 *  (M975 + M1001)))))","v":0},{"$f":" IF(N$1003 = 1, N949, IF($H923 < 0, MAX($H923 - SUM($L1029:M1029), $H923 * (N975 + N1001)), MAX(0, MIN($H923 - SUM($L1029:M1029), $H923 *  (N975 + N1001)))))","v":0},{"$f":" IF(O$1003 = 1, O949, IF($H923 < 0, MAX($H923 - SUM($L1029:N1029), $H923 * (O975 + O1001)), MAX(0, MIN($H923 - SUM($L1029:N1029), $H923 *  (O975 + O1001)))))","v":0},{"$f":" IF(P$1003 = 1, P949, IF($H923 < 0, MAX($H923 - SUM($L1029:O1029), $H923 * (P975 + P1001)), MAX(0, MIN($H923 - SUM($L1029:O1029), $H923 *  (P975 + P1001)))))","v":0},{"$f":" IF(Q$1003 = 1, Q949, IF($H923 < 0, MAX($H923 - SUM($L1029:P1029), $H923 * (Q975 + Q1001)), MAX(0, MIN($H923 - SUM($L1029:P1029), $H923 *  (Q975 + Q1001)))))","v":0},{"$f":" IF(R$1003 = 1, R949, IF($H923 < 0, MAX($H923 - SUM($L1029:Q1029), $H923 * (R975 + R1001)), MAX(0, MIN($H923 - SUM($L1029:Q1029), $H923 *  (R975 + R1001)))))","v":0},{"$f":" IF(S$1003 = 1, S949, IF($H923 < 0, MAX($H923 - SUM($L1029:R1029), $H923 * (S975 + S1001)), MAX(0, MIN($H923 - SUM($L1029:R1029), $H923 *  (S975 + S1001)))))","v":0},{"$f":" IF(T$1003 = 1, T949, IF($H923 < 0, MAX($H923 - SUM($L1029:S1029), $H923 * (T975 + T1001)), MAX(0, MIN($H923 - SUM($L1029:S1029), $H923 *  (T975 + T1001)))))","v":0},{"$f":" IF(U$1003 = 1, U949, IF($H923 < 0, MAX($H923 - SUM($L1029:T1029), $H923 * (U975 + U1001)), MAX(0, MIN($H923 - SUM($L1029:T1029), $H923 *  (U975 + U1001)))))","v":0},{"$f":" IF(V$1003 = 1, V949, IF($H923 < 0, MAX($H923 - SUM($L1029:U1029), $H923 * (V975 + V1001)), MAX(0, MIN($H923 - SUM($L1029:U1029), $H923 *  (V975 + V1001)))))","v":0},{"$f":" IF(W$1003 = 1, W949, IF($H923 < 0, MAX($H923 - SUM($L1029:V1029), $H923 * (W975 + W1001)), MAX(0, MIN($H923 - SUM($L1029:V1029), $H923 *  (W975 + W1001)))))","v":0},{"$f":" IF(X$1003 = 1, X949, IF($H923 < 0, MAX($H923 - SUM($L1029:W1029), $H923 * (X975 + X1001)), MAX(0, MIN($H923 - SUM($L1029:W1029), $H923 *  (X975 + X1001)))))","v":0},{"$f":" IF(Y$1003 = 1, Y949, IF($H923 < 0, MAX($H923 - SUM($L1029:X1029), $H923 * (Y975 + Y1001)), MAX(0, MIN($H923 - SUM($L1029:X1029), $H923 *  (Y975 + Y1001)))))","v":0},{"$f":" IF(Z$1003 = 1, Z949, IF($H923 < 0, MAX($H923 - SUM($L1029:Y1029), $H923 * (Z975 + Z1001)), MAX(0, MIN($H923 - SUM($L1029:Y1029), $H923 *  (Z975 + Z1001)))))","v":0},{"$f":" IF(AA$1003 = 1, AA949, IF($H923 < 0, MAX($H923 - SUM($L1029:Z1029), $H923 * (AA975 + AA1001)), MAX(0, MIN($H923 - SUM($L1029:Z1029), $H923 *  (AA975 + AA1001)))))","v":0},{"$f":" IF(AB$1003 = 1, AB949, IF($H923 < 0, MAX($H923 - SUM($L1029:AA1029), $H923 * (AB975 + AB1001)), MAX(0, MIN($H923 - SUM($L1029:AA1029), $H923 *  (AB975 + AB1001)))))","v":0},{"$f":" IF(AC$1003 = 1, AC949, IF($H923 < 0, MAX($H923 - SUM($L1029:AB1029), $H923 * (AC975 + AC1001)), MAX(0, MIN($H923 - SUM($L1029:AB1029), $H923 *  (AC975 + AC1001)))))","v":0},{"$f":" IF(AD$1003 = 1, AD949, IF($H923 < 0, MAX($H923 - SUM($L1029:AC1029), $H923 * (AD975 + AD1001)), MAX(0, MIN($H923 - SUM($L1029:AC1029), $H923 *  (AD975 + AD1001)))))","v":0},{"$f":" IF(AE$1003 = 1, AE949, IF($H923 < 0, MAX($H923 - SUM($L1029:AD1029), $H923 * (AE975 + AE1001)), MAX(0, MIN($H923 - SUM($L1029:AD1029), $H923 *  (AE975 + AE1001)))))","v":0},{"$f":" IF(AF$1003 = 1, AF949, IF($H923 < 0, MAX($H923 - SUM($L1029:AE1029), $H923 * (AF975 + AF1001)), MAX(0, MIN($H923 - SUM($L1029:AE1029), $H923 *  (AF975 + AF1001)))))","v":0},{"$f":" IF(AG$1003 = 1, AG949, IF($H923 < 0, MAX($H923 - SUM($L1029:AF1029), $H923 * (AG975 + AG1001)), MAX(0, MIN($H923 - SUM($L1029:AF1029), $H923 *  (AG975 + AG1001)))))","v":0},{"$f":" IF(AH$1003 = 1, AH949, IF($H923 < 0, MAX($H923 - SUM($L1029:AG1029), $H923 * (AH975 + AH1001)), MAX(0, MIN($H923 - SUM($L1029:AG1029), $H923 *  (AH975 + AH1001)))))","v":0},{"$f":" IF(AI$1003 = 1, AI949, IF($H923 < 0, MAX($H923 - SUM($L1029:AH1029), $H923 * (AI975 + AI1001)), MAX(0, MIN($H923 - SUM($L1029:AH1029), $H923 *  (AI975 + AI1001)))))","v":0},{"$f":" IF(AJ$1003 = 1, AJ949, IF($H923 < 0, MAX($H923 - SUM($L1029:AI1029), $H923 * (AJ975 + AJ1001)), MAX(0, MIN($H923 - SUM($L1029:AI1029), $H923 *  (AJ975 + AJ1001)))))","v":0},{"$f":" IF(AK$1003 = 1, AK949, IF($H923 < 0, MAX($H923 - SUM($L1029:AJ1029), $H923 * (AK975 + AK1001)), MAX(0, MIN($H923 - SUM($L1029:AJ1029), $H923 *  (AK975 + AK1001)))))","v":0},{"$f":" IF(AL$1003 = 1, AL949, IF($H923 < 0, MAX($H923 - SUM($L1029:AK1029), $H923 * (AL975 + AL1001)), MAX(0, MIN($H923 - SUM($L1029:AK1029), $H923 *  (AL975 + AL1001)))))","v":0},{"$f":" IF(AM$1003 = 1, AM949, IF($H923 < 0, MAX($H923 - SUM($L1029:AL1029), $H923 * (AM975 + AM1001)), MAX(0, MIN($H923 - SUM($L1029:AL1029), $H923 *  (AM975 + AM1001)))))","v":0},{"$f":" IF(AN$1003 = 1, AN949, IF($H923 < 0, MAX($H923 - SUM($L1029:AM1029), $H923 * (AN975 + AN1001)), MAX(0, MIN($H923 - SUM($L1029:AM1029), $H923 *  (AN975 + AN1001)))))","v":0},{"$f":" IF(AO$1003 = 1, AO949, IF($H923 < 0, MAX($H923 - SUM($L1029:AN1029), $H923 * (AO975 + AO1001)), MAX(0, MIN($H923 - SUM($L1029:AN1029), $H923 *  (AO975 + AO1001)))))","v":0},{"$f":" IF(AP$1003 = 1, AP949, IF($H923 < 0, MAX($H923 - SUM($L1029:AO1029), $H923 * (AP975 + AP1001)), MAX(0, MIN($H923 - SUM($L1029:AO1029), $H923 *  (AP975 + AP1001)))))","v":0},{"$f":" IF(AQ$1003 = 1, AQ949, IF($H923 < 0, MAX($H923 - SUM($L1029:AP1029), $H923 * (AQ975 + AQ1001)), MAX(0, MIN($H923 - SUM($L1029:AP1029), $H923 *  (AQ975 + AQ1001)))))","v":0},{"$f":" IF(AR$1003 = 1, AR949, IF($H923 < 0, MAX($H923 - SUM($L1029:AQ1029), $H923 * (AR975 + AR1001)), MAX(0, MIN($H923 - SUM($L1029:AQ1029), $H923 *  (AR975 + AR1001)))))","v":0},{"$f":" IF(AS$1003 = 1, AS949, IF($H923 < 0, MAX($H923 - SUM($L1029:AR1029), $H923 * (AS975 + AS1001)), MAX(0, MIN($H923 - SUM($L1029:AR1029), $H923 *  (AS975 + AS1001)))))","v":0},{"$f":" IF(AT$1003 = 1, AT949, IF($H923 < 0, MAX($H923 - SUM($L1029:AS1029), $H923 * (AT975 + AT1001)), MAX(0, MIN($H923 - SUM($L1029:AS1029), $H923 *  (AT975 + AT1001)))))","v":0},{"$f":" IF(AU$1003 = 1, AU949, IF($H923 < 0, MAX($H923 - SUM($L1029:AT1029), $H923 * (AU975 + AU1001)), MAX(0, MIN($H923 - SUM($L1029:AT1029), $H923 *  (AU975 + AU1001)))))","v":0},{"$f":" IF(AV$1003 = 1, AV949, IF($H923 < 0, MAX($H923 - SUM($L1029:AU1029), $H923 * (AV975 + AV1001)), MAX(0, MIN($H923 - SUM($L1029:AU1029), $H923 *  (AV975 + AV1001)))))","v":0},{"$f":" IF(AW$1003 = 1, AW949, IF($H923 < 0, MAX($H923 - SUM($L1029:AV1029), $H923 * (AW975 + AW1001)), MAX(0, MIN($H923 - SUM($L1029:AV1029), $H923 *  (AW975 + AW1001)))))","v":0},{"$f":" IF(AX$1003 = 1, AX949, IF($H923 < 0, MAX($H923 - SUM($L1029:AW1029), $H923 * (AX975 + AX1001)), MAX(0, MIN($H923 - SUM($L1029:AW1029), $H923 *  (AX975 + AX1001)))))","v":0},{"$f":" IF(AY$1003 = 1, AY949, IF($H923 < 0, MAX($H923 - SUM($L1029:AX1029), $H923 * (AY975 + AY1001)), MAX(0, MIN($H923 - SUM($L1029:AX1029), $H923 *  (AY975 + AY1001)))))","v":0},{"$f":" IF(AZ$1003 = 1, AZ949, IF($H923 < 0, MAX($H923 - SUM($L1029:AY1029), $H923 * (AZ975 + AZ1001)), MAX(0, MIN($H923 - SUM($L1029:AY1029), $H923 *  (AZ975 + AZ1001)))))","v":0},{"$f":" IF(BA$1003 = 1, BA949, IF($H923 < 0, MAX($H923 - SUM($L1029:AZ1029), $H923 * (BA975 + BA1001)), MAX(0, MIN($H923 - SUM($L1029:AZ1029), $H923 *  (BA975 + BA1001)))))","v":0},{"$f":" IF(BB$1003 = 1, BB949, IF($H923 < 0, MAX($H923 - SUM($L1029:BA1029), $H923 * (BB975 + BB1001)), MAX(0, MIN($H923 - SUM($L1029:BA1029), $H923 *  (BB975 + BB1001)))))","v":0},{"$f":" IF(BC$1003 = 1, BC949, IF($H923 < 0, MAX($H923 - SUM($L1029:BB1029), $H923 * (BC975 + BC1001)), MAX(0, MIN($H923 - SUM($L1029:BB1029), $H923 *  (BC975 + BC1001)))))","v":0},{"$f":" IF(BD$1003 = 1, BD949, IF($H923 < 0, MAX($H923 - SUM($L1029:BC1029), $H923 * (BD975 + BD1001)), MAX(0, MIN($H923 - SUM($L1029:BC1029), $H923 *  (BD975 + BD1001)))))","v":0},{"$f":" IF(BE$1003 = 1, BE949, IF($H923 < 0, MAX($H923 - SUM($L1029:BD1029), $H923 * (BE975 + BE1001)), MAX(0, MIN($H923 - SUM($L1029:BD1029), $H923 *  (BE975 + BE1001)))))","v":0},{"$f":" IF(BF$1003 = 1, BF949, IF($H923 < 0, MAX($H923 - SUM($L1029:BE1029), $H923 * (BF975 + BF1001)), MAX(0, MIN($H923 - SUM($L1029:BE1029), $H923 *  (BF975 + BF1001)))))","v":0},{"$f":" IF(BG$1003 = 1, BG949, IF($H923 < 0, MAX($H923 - SUM($L1029:BF1029), $H923 * (BG975 + BG1001)), MAX(0, MIN($H923 - SUM($L1029:BF1029), $H923 *  (BG975 + BG1001)))))","v":0},{"$f":" IF(BH$1003 = 1, BH949, IF($H923 < 0, MAX($H923 - SUM($L1029:BG1029), $H923 * (BH975 + BH1001)), MAX(0, MIN($H923 - SUM($L1029:BG1029), $H923 *  (BH975 + BH1001)))))","v":0},{"$f":" IF(BI$1003 = 1, BI949, IF($H923 < 0, MAX($H923 - SUM($L1029:BH1029), $H923 * (BI975 + BI1001)), MAX(0, MIN($H923 - SUM($L1029:BH1029), $H923 *  (BI975 + BI1001)))))","v":0}]
[]
[null,null,null,null,"Depreciation - capex addition - real - NSI",null,null,null,"GBP m",null,{"$f":" SUM(M1031:CA1031)","v":2.5979776247848494},null,{"$f":"SUM(M1005:M1029)","v":0},0,7.7939328743545547E-2,7.7939328743545547E-2,7.7939328743545547E-2,7.7939328743545547E-2,7.7939328743545547E-2,7.7939328743545547E-2,7.7939328743545547E-2,7.7939328743545547E-2,7.7939328743545547E-2,7.7939328743545547E-2,7.7939328743545547E-2,7.7939328743545547E-2,7.7939328743545547E-2,7.7939328743545547E-2,7.7939328743545547E-2,7.7939328743545547E-2,7.7939328743545547E-2,7.7939328743545547E-2,7.7939328743545547E-2,7.7939328743545547E-2,5.1959552495697031E-2,5.1959552495697031E-2,5.1959552495697031E-2,5.1959552495697031E-2,5.1959552495697031E-2,5.1959552495697031E-2,5.1959552495697031E-2,5.1959552495697031E-2,5.1959552495697031E-2,5.1959552495697031E-2,{"$f":"SUM(AS1005:AS1029)","v":5.1959552495697031E-2},5.1959552495697031E-2,5.1959552495697031E-2,5.1959552495697031E-2,5.1959552495697031E-2,5.1959552495697031E-2,5.1959552495697031E-2,5.1959552495697031E-2,5.1959552495697031E-2,5.1959552495697031E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,{"$f":"$E$1039","v":"Fixed depreciation amount - existing RAB - NSI - RP6"}]
[]
[null,null,null,null,{"$f":" E$894","v":"Fixed depreciation amount - existing RAB - NSI"},"Table 3","FDEP_TNt",0,"GBP m",0,0.33773709122203077,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$894","v":2.5979776247848516E-2},5.1959552495697031E-2,5.1959552495697031E-2,5.1959552495697031E-2,5.1959552495697031E-2,5.1959552495697031E-2,5.1959552495697031E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$894","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$22","v":"Model period ending - RP1"},{"$f":" 'DL - C4 A'!F$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!G$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!H$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!I$22","v":"date"},{"$f":" 'DL - C4 A'!J$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!K$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!L$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!M$22","v":"1994-03-31"},{"$f":" 'DL - C4 A'!N$22","v":"1995-03-31"},{"$f":" 'DL - C4 A'!O$22","v":"1996-03-31"},{"$f":" 'DL - C4 A'!P$22","v":"1997-03-31"},{"$f":" 'DL - C4 A'!Q$22","v":"1998-03-31"},{"$f":" 'DL - C4 A'!R$22","v":"1999-03-31"},{"$f":" 'DL - C4 A'!S$22","v":"2000-03-31"},{"$f":" 'DL - C4 A'!T$22","v":"2001-03-31"},{"$f":" 'DL - C4 A'!U$22","v":"2002-03-31"},{"$f":" 'DL - C4 A'!V$22","v":"2003-03-31"},{"$f":" 'DL - C4 A'!W$22","v":"2004-03-31"},{"$f":" 'DL - C4 A'!X$22","v":"2005-03-31"},{"$f":" 'DL - C4 A'!Y$22","v":"2006-03-31"},{"$f":" 'DL - C4 A'!Z$22","v":"2007-03-31"},{"$f":" 'DL - C4 A'!AA$22","v":"2008-03-31"},{"$f":" 'DL - C4 A'!AB$22","v":"2009-03-31"},{"$f":" 'DL - C4 A'!AC$22","v":"2010-03-31"},{"$f":" 'DL - C4 A'!AD$22","v":"2011-03-31"},{"$f":" 'DL - C4 A'!AE$22","v":"2012-03-31"},{"$f":" 'DL - C4 A'!AF$22","v":"2013-03-31"},{"$f":" 'DL - C4 A'!AG$22","v":"2014-03-31"},{"$f":" 'DL - C4 A'!AH$22","v":"2015-03-31"},{"$f":" 'DL - C4 A'!AI$22","v":"2016-03-31"},{"$f":" 'DL - C4 A'!AJ$22","v":"2017-03-31"},{"$f":" 'DL - C4 A'!AK$22","v":"2018-03-31"},{"$f":" 'DL - C4 A'!AL$22","v":"2019-03-31"},{"$f":" 'DL - C4 A'!AM$22","v":"2020-03-31"},{"$f":" 'DL - C4 A'!AN$22","v":"2021-03-31"},{"$f":" 'DL - C4 A'!AO$22","v":"2022-03-31"},{"$f":" 'DL - C4 A'!AP$22","v":"2023-03-31"},{"$f":" 'DL - C4 A'!AQ$22","v":"2024-03-31"},{"$f":" 'DL - C4 A'!AR$22","v":"2025-03-31"},{"$f":" 'DL - C4 A'!AS$22","v":"2026-03-31"},{"$f":" 'DL - C4 A'!AT$22","v":"2027-03-31"},{"$f":" 'DL - C4 A'!AU$22","v":"2028-03-31"},{"$f":" 'DL - C4 A'!AV$22","v":"2029-03-31"},{"$f":" 'DL - C4 A'!AW$22","v":"2030-03-31"},{"$f":" 'DL - C4 A'!AX$22","v":"2031-03-31"},{"$f":" 'DL - C4 A'!AY$22","v":"2032-03-31"},{"$f":" 'DL - C4 A'!AZ$22","v":"2033-03-31"},{"$f":" 'DL - C4 A'!BA$22","v":"2034-03-31"},{"$f":" 'DL - C4 A'!BB$22","v":"2035-03-31"},{"$f":" 'DL - C4 A'!BC$22","v":"2036-03-31"},{"$f":" 'DL - C4 A'!BD$22","v":"2037-03-31"},{"$f":" 'DL - C4 A'!BE$22","v":"2038-03-31"},{"$f":" 'DL - C4 A'!BF$22","v":"2039-03-31"},{"$f":" 'DL - C4 A'!BG$22","v":"2040-03-31"},{"$f":" 'DL - C4 A'!BH$22","v":"2041-03-31"},{"$f":" 'DL - C4 A'!BI$22","v":"2042-03-31"},{"$f":" 'DL - C4 A'!BJ$22","v":"2043-03-31"},{"$f":" 'DL - C4 A'!BK$22","v":"2044-03-31"},{"$f":" 'DL - C4 A'!BL$22","v":"2045-03-31"},{"$f":" 'DL - C4 A'!BM$22","v":"2046-03-31"},{"$f":" 'DL - C4 A'!BN$22","v":"2047-03-31"},{"$f":" 'DL - C4 A'!BO$22","v":"2048-03-31"},{"$f":" 'DL - C4 A'!BP$22","v":"2049-03-31"},{"$f":" 'DL - C4 A'!BQ$22","v":"2050-03-31"},{"$f":" 'DL - C4 A'!BR$22","v":"2051-03-31"},{"$f":" 'DL - C4 A'!BS$22","v":"2052-03-31"},{"$f":" 'DL - C4 A'!BT$22","v":"2053-03-31"},{"$f":" 'DL - C4 A'!BU$22","v":"2054-03-31"},{"$f":" 'DL - C4 A'!BV$22","v":"2055-03-31"},{"$f":" 'DL - C4 A'!BW$22","v":"2056-03-31"},{"$f":" 'DL - C4 A'!BX$22","v":"2057-03-31"},{"$f":" 'DL - C4 A'!BY$22","v":"2058-03-31"},{"$f":" 'DL - C4 A'!BZ$22","v":"2059-03-31"},{"$f":" 'DL - C4 A'!CA$22","v":"2060-03-31"}]
[null,null,null,null,{"$f":" Time!E$23","v":"Model period ending"},{"$f":" Time!F$23","v":"00:00:00"},{"$f":" Time!G$23","v":"00:00:00"},{"$f":" Time!H$23","v":"00:00:00"},{"$f":" Time!I$23","v":"date"},{"$f":" Time!J$23","v":"00:00:00"},{"$f":" Time!K$23","v":"00:00:00"},{"$f":" Time!L$23","v":"00:00:00"},{"$f":" Time!M$23","v":"2017-03-31"},{"$f":" Time!N$23","v":"2018-03-31"},{"$f":" Time!O$23","v":"2019-03-31"},{"$f":" Time!P$23","v":"2020-03-31"},{"$f":" Time!Q$23","v":"2021-03-31"},{"$f":" Time!R$23","v":"2022-03-31"},{"$f":" Time!S$23","v":"2023-03-31"},{"$f":" Time!T$23","v":"2024-03-31"},{"$f":" Time!U$23","v":"2025-03-31"}]
[null,null,null,null,{"$f":" E1036 & \" - \" & ACTIVE_CASE","v":"Fixed depreciation amount - existing RAB - NSI - RP6"},null,null,null,"GBP m",null,{"$f":" SUM(M1039:CA1039)","v":0.33773709122203077},null,{"$f":" SUMIF($M1037:$CA1037, M1038, $M1036:$CA1036)","v":0},2.5979776247848516E-2,5.1959552495697031E-2,5.1959552495697031E-2,5.1959552495697031E-2,5.1959552495697031E-2,5.1959552495697031E-2,5.1959552495697031E-2,0]
[]
[]
[null,null,{"$f":"$E$1052","v":"Capex addition - RP6 period - NSI - base year 2016"}]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$12","v":"RPI as on 2015/16 - (Base year 1993/94)"},{"$f":" 'Actuals Inp'!F$12","v":0},{"$f":" 'Actuals Inp'!G$12","v":"RPI2016"},{"$f":" 'Actuals Inp'!H$12","v":259.5},{"$f":" 'Actuals Inp'!I$12","v":"index"}]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,{"$f":" 'TL - C9'!E$63","v":"Capex addition - NSI"},{"$f":" 'TL - C9'!F$63","v":0},{"$f":" 'TL - C9'!G$63","v":"CAt_NSIt"},{"$f":" 'TL - C9'!H$63","v":0},{"$f":" 'TL - C9'!I$63","v":"GBP m"},{"$f":" 'TL - C9'!J$63","v":0},{"$f":" 'TL - C9'!K$63","v":0},{"$f":" 'TL - C9'!L$63","v":0},{"$f":" 'TL - C9'!M$63","v":0},{"$f":" 'TL - C9'!N$63","v":0},{"$f":" 'TL - C9'!O$63","v":0},{"$f":" 'TL - C9'!P$63","v":0},{"$f":" 'TL - C9'!Q$63","v":0},{"$f":" 'TL - C9'!R$63","v":0},{"$f":" 'TL - C9'!S$63","v":0},{"$f":" 'TL - C9'!T$63","v":0},{"$f":" 'TL - C9'!U$63","v":0}]
[null,null,null,null,"Capex addition - RP5 period - NSI - base year 2016",null,null,null,"GBP m",null,{"$f":" SUM(M1047:CA1047)","v":0},null,{"$f":" IF(M1045 = 0, 0, M1046 * $H1044 / M1045)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF(AS1045 = 0, 0, AS1046 * $H1044 / AS1045)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF(BY1045 = 0, 0, BY1046 * $H1044 / BY1045)","v":0},0,0]
[]
[null,null,null,null,{"$f":" Time!E$23","v":"Model period ending"},{"$f":" Time!F$23","v":"00:00:00"},{"$f":" Time!G$23","v":"00:00:00"},{"$f":" Time!H$23","v":"00:00:00"},{"$f":" Time!I$23","v":"date"},{"$f":" Time!J$23","v":"00:00:00"},{"$f":" Time!K$23","v":"00:00:00"},{"$f":" Time!L$23","v":"00:00:00"},{"$f":" Time!M$23","v":"2017-03-31"},{"$f":" Time!N$23","v":"2018-03-31"},{"$f":" Time!O$23","v":"2019-03-31"},{"$f":" Time!P$23","v":"2020-03-31"},{"$f":" Time!Q$23","v":"2021-03-31"},{"$f":" Time!R$23","v":"2022-03-31"},{"$f":" Time!S$23","v":"2023-03-31"},{"$f":" Time!T$23","v":"2024-03-31"},{"$f":" Time!U$23","v":"2025-03-31"}]
[null,null,null,null,{"$f":" E$1047","v":"Capex addition - RP5 period - NSI - base year 2016"},0,0,0,"GBP m",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$1047","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$1047","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$22","v":"Model period ending - RP1"},{"$f":" 'DL - C4 A'!F$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!G$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!H$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!I$22","v":"date"},{"$f":" 'DL - C4 A'!J$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!K$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!L$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!M$22","v":"1994-03-31"},{"$f":" 'DL - C4 A'!N$22","v":"1995-03-31"},{"$f":" 'DL - C4 A'!O$22","v":"1996-03-31"},{"$f":" 'DL - C4 A'!P$22","v":"1997-03-31"},{"$f":" 'DL - C4 A'!Q$22","v":"1998-03-31"},{"$f":" 'DL - C4 A'!R$22","v":"1999-03-31"},{"$f":" 'DL - C4 A'!S$22","v":"2000-03-31"},{"$f":" 'DL - C4 A'!T$22","v":"2001-03-31"},{"$f":" 'DL - C4 A'!U$22","v":"2002-03-31"},{"$f":" 'DL - C4 A'!V$22","v":"2003-03-31"},{"$f":" 'DL - C4 A'!W$22","v":"2004-03-31"},{"$f":" 'DL - C4 A'!X$22","v":"2005-03-31"},{"$f":" 'DL - C4 A'!Y$22","v":"2006-03-31"},{"$f":" 'DL - C4 A'!Z$22","v":"2007-03-31"},{"$f":" 'DL - C4 A'!AA$22","v":"2008-03-31"},{"$f":" 'DL - C4 A'!AB$22","v":"2009-03-31"},{"$f":" 'DL - C4 A'!AC$22","v":"2010-03-31"},{"$f":" 'DL - C4 A'!AD$22","v":"2011-03-31"},{"$f":" 'DL - C4 A'!AE$22","v":"2012-03-31"},{"$f":" 'DL - C4 A'!AF$22","v":"2013-03-31"},{"$f":" 'DL - C4 A'!AG$22","v":"2014-03-31"},{"$f":" 'DL - C4 A'!AH$22","v":"2015-03-31"},{"$f":" 'DL - C4 A'!AI$22","v":"2016-03-31"},{"$f":" 'DL - C4 A'!AJ$22","v":"2017-03-31"},{"$f":" 'DL - C4 A'!AK$22","v":"2018-03-31"},{"$f":" 'DL - C4 A'!AL$22","v":"2019-03-31"},{"$f":" 'DL - C4 A'!AM$22","v":"2020-03-31"},{"$f":" 'DL - C4 A'!AN$22","v":"2021-03-31"},{"$f":" 'DL - C4 A'!AO$22","v":"2022-03-31"},{"$f":" 'DL - C4 A'!AP$22","v":"2023-03-31"},{"$f":" 'DL - C4 A'!AQ$22","v":"2024-03-31"},{"$f":" 'DL - C4 A'!AR$22","v":"2025-03-31"},{"$f":" 'DL - C4 A'!AS$22","v":"2026-03-31"},{"$f":" 'DL - C4 A'!AT$22","v":"2027-03-31"},{"$f":" 'DL - C4 A'!AU$22","v":"2028-03-31"},{"$f":" 'DL - C4 A'!AV$22","v":"2029-03-31"},{"$f":" 'DL - C4 A'!AW$22","v":"2030-03-31"},{"$f":" 'DL - C4 A'!AX$22","v":"2031-03-31"},{"$f":" 'DL - C4 A'!AY$22","v":"2032-03-31"},{"$f":" 'DL - C4 A'!AZ$22","v":"2033-03-31"},{"$f":" 'DL - C4 A'!BA$22","v":"2034-03-31"},{"$f":" 'DL - C4 A'!BB$22","v":"2035-03-31"},{"$f":" 'DL - C4 A'!BC$22","v":"2036-03-31"},{"$f":" 'DL - C4 A'!BD$22","v":"2037-03-31"},{"$f":" 'DL - C4 A'!BE$22","v":"2038-03-31"},{"$f":" 'DL - C4 A'!BF$22","v":"2039-03-31"},{"$f":" 'DL - C4 A'!BG$22","v":"2040-03-31"},{"$f":" 'DL - C4 A'!BH$22","v":"2041-03-31"},{"$f":" 'DL - C4 A'!BI$22","v":"2042-03-31"},{"$f":" 'DL - C4 A'!BJ$22","v":"2043-03-31"},{"$f":" 'DL - C4 A'!BK$22","v":"2044-03-31"},{"$f":" 'DL - C4 A'!BL$22","v":"2045-03-31"},{"$f":" 'DL - C4 A'!BM$22","v":"2046-03-31"},{"$f":" 'DL - C4 A'!BN$22","v":"2047-03-31"},{"$f":" 'DL - C4 A'!BO$22","v":"2048-03-31"},{"$f":" 'DL - C4 A'!BP$22","v":"2049-03-31"},{"$f":" 'DL - C4 A'!BQ$22","v":"2050-03-31"},{"$f":" 'DL - C4 A'!BR$22","v":"2051-03-31"},{"$f":" 'DL - C4 A'!BS$22","v":"2052-03-31"},{"$f":" 'DL - C4 A'!BT$22","v":"2053-03-31"},{"$f":" 'DL - C4 A'!BU$22","v":"2054-03-31"},{"$f":" 'DL - C4 A'!BV$22","v":"2055-03-31"},{"$f":" 'DL - C4 A'!BW$22","v":"2056-03-31"},{"$f":" 'DL - C4 A'!BX$22","v":"2057-03-31"},{"$f":" 'DL - C4 A'!BY$22","v":"2058-03-31"},{"$f":" 'DL - C4 A'!BZ$22","v":"2059-03-31"},{"$f":" 'DL - C4 A'!CA$22","v":"2060-03-31"}]
[null,null,null,null,{"$f":" \"Capex addition - \" & ACTIVE_CASE & \" period - NSI - base year 2016\"","v":"Capex addition - RP6 period - NSI - base year 2016"},null,null,null,"GBP m",null,{"$f":" SUM(M1052:CA1052)","v":0},null,{"$f":" SUMIF($M1049:$CA1049, M1051, $M1050:$CA1050)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" SUMIF($M1049:$CA1049, AS1051, $M1050:$CA1050)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" SUMIF($M1049:$CA1049, BY1051, $M1050:$CA1050)","v":0},0,0]
[]
[]
[null,null,{"$f":"'TL - C4 A'!$E$881","v":"Depreciation on assets additions - RP6 period - RN - base year 2016"}]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$12","v":"RPI as on 2015/16 - (Base year 1993/94)"},{"$f":" 'Actuals Inp'!F$12","v":0},{"$f":" 'Actuals Inp'!G$12","v":"RPI2016"},{"$f":" 'Actuals Inp'!H$12","v":259.5},{"$f":" 'Actuals Inp'!I$12","v":"index"}]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,{"$f":" 'TL - C4'!E$678","v":"Depreciation amount for additional asset - t - NSI"},{"$f":" 'TL - C4'!F$678","v":"4.26:"},{"$f":" 'TL - C4'!G$678","v":"DEPADD_NSIt"},{"$f":" 'TL - C4'!H$678","v":0},{"$f":" 'TL - C4'!I$678","v":"GBP m"},{"$f":" 'TL - C4'!J$678","v":0},{"$f":" 'TL - C4'!K$678","v":0},{"$f":" 'TL - C4'!L$678","v":0},{"$f":" 'TL - C4'!M$678","v":0},{"$f":" 'TL - C4'!N$678","v":0},{"$f":" 'TL - C4'!O$678","v":0},{"$f":" 'TL - C4'!P$678","v":0},{"$f":" 'TL - C4'!Q$678","v":0},{"$f":" 'TL - C4'!R$678","v":0},{"$f":" 'TL - C4'!S$678","v":0},{"$f":" 'TL - C4'!T$678","v":0},{"$f":" 'TL - C4'!U$678","v":0}]
[null,null,null,null,"Depreciation amount for additional asset - t - NSI - base year 2016",null,null,null,"GBP m",null,{"$f":" SUM(M1060:CA1060)","v":0},null,{"$f":" IF(M1058 = 0, 0, M1059 * $H1057 / M1058)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF(AS1058 = 0, 0, AS1059 * $H1057 / AS1058)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF(BY1058 = 0, 0, BY1059 * $H1057 / BY1058)","v":0},0,0]
[]
[null,null,null,null,{"$f":" Time!E$23","v":"Model period ending"},{"$f":" Time!F$23","v":"00:00:00"},{"$f":" Time!G$23","v":"00:00:00"},{"$f":" Time!H$23","v":"00:00:00"},{"$f":" Time!I$23","v":"date"},{"$f":" Time!J$23","v":"00:00:00"},{"$f":" Time!K$23","v":"00:00:00"},{"$f":" Time!L$23","v":"00:00:00"},{"$f":" Time!M$23","v":"2017-03-31"},{"$f":" Time!N$23","v":"2018-03-31"},{"$f":" Time!O$23","v":"2019-03-31"},{"$f":" Time!P$23","v":"2020-03-31"},{"$f":" Time!Q$23","v":"2021-03-31"},{"$f":" Time!R$23","v":"2022-03-31"},{"$f":" Time!S$23","v":"2023-03-31"},{"$f":" Time!T$23","v":"2024-03-31"},{"$f":" Time!U$23","v":"2025-03-31"}]
[null,null,null,null,{"$f":" E$1060","v":"Depreciation amount for additional asset - t - NSI - base year 2016"},0,0,0,"GBP m",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$1060","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$1060","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$22","v":"Model period ending - RP1"},{"$f":" 'DL - C4 A'!F$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!G$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!H$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!I$22","v":"date"},{"$f":" 'DL - C4 A'!J$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!K$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!L$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!M$22","v":"1994-03-31"},{"$f":" 'DL - C4 A'!N$22","v":"1995-03-31"},{"$f":" 'DL - C4 A'!O$22","v":"1996-03-31"},{"$f":" 'DL - C4 A'!P$22","v":"1997-03-31"},{"$f":" 'DL - C4 A'!Q$22","v":"1998-03-31"},{"$f":" 'DL - C4 A'!R$22","v":"1999-03-31"},{"$f":" 'DL - C4 A'!S$22","v":"2000-03-31"},{"$f":" 'DL - C4 A'!T$22","v":"2001-03-31"},{"$f":" 'DL - C4 A'!U$22","v":"2002-03-31"},{"$f":" 'DL - C4 A'!V$22","v":"2003-03-31"},{"$f":" 'DL - C4 A'!W$22","v":"2004-03-31"},{"$f":" 'DL - C4 A'!X$22","v":"2005-03-31"},{"$f":" 'DL - C4 A'!Y$22","v":"2006-03-31"},{"$f":" 'DL - C4 A'!Z$22","v":"2007-03-31"},{"$f":" 'DL - C4 A'!AA$22","v":"2008-03-31"},{"$f":" 'DL - C4 A'!AB$22","v":"2009-03-31"},{"$f":" 'DL - C4 A'!AC$22","v":"2010-03-31"},{"$f":" 'DL - C4 A'!AD$22","v":"2011-03-31"},{"$f":" 'DL - C4 A'!AE$22","v":"2012-03-31"},{"$f":" 'DL - C4 A'!AF$22","v":"2013-03-31"},{"$f":" 'DL - C4 A'!AG$22","v":"2014-03-31"},{"$f":" 'DL - C4 A'!AH$22","v":"2015-03-31"},{"$f":" 'DL - C4 A'!AI$22","v":"2016-03-31"},{"$f":" 'DL - C4 A'!AJ$22","v":"2017-03-31"},{"$f":" 'DL - C4 A'!AK$22","v":"2018-03-31"},{"$f":" 'DL - C4 A'!AL$22","v":"2019-03-31"},{"$f":" 'DL - C4 A'!AM$22","v":"2020-03-31"},{"$f":" 'DL - C4 A'!AN$22","v":"2021-03-31"},{"$f":" 'DL - C4 A'!AO$22","v":"2022-03-31"},{"$f":" 'DL - C4 A'!AP$22","v":"2023-03-31"},{"$f":" 'DL - C4 A'!AQ$22","v":"2024-03-31"},{"$f":" 'DL - C4 A'!AR$22","v":"2025-03-31"},{"$f":" 'DL - C4 A'!AS$22","v":"2026-03-31"},{"$f":" 'DL - C4 A'!AT$22","v":"2027-03-31"},{"$f":" 'DL - C4 A'!AU$22","v":"2028-03-31"},{"$f":" 'DL - C4 A'!AV$22","v":"2029-03-31"},{"$f":" 'DL - C4 A'!AW$22","v":"2030-03-31"},{"$f":" 'DL - C4 A'!AX$22","v":"2031-03-31"},{"$f":" 'DL - C4 A'!AY$22","v":"2032-03-31"},{"$f":" 'DL - C4 A'!AZ$22","v":"2033-03-31"},{"$f":" 'DL - C4 A'!BA$22","v":"2034-03-31"},{"$f":" 'DL - C4 A'!BB$22","v":"2035-03-31"},{"$f":" 'DL - C4 A'!BC$22","v":"2036-03-31"},{"$f":" 'DL - C4 A'!BD$22","v":"2037-03-31"},{"$f":" 'DL - C4 A'!BE$22","v":"2038-03-31"},{"$f":" 'DL - C4 A'!BF$22","v":"2039-03-31"},{"$f":" 'DL - C4 A'!BG$22","v":"2040-03-31"},{"$f":" 'DL - C4 A'!BH$22","v":"2041-03-31"},{"$f":" 'DL - C4 A'!BI$22","v":"2042-03-31"},{"$f":" 'DL - C4 A'!BJ$22","v":"2043-03-31"},{"$f":" 'DL - C4 A'!BK$22","v":"2044-03-31"},{"$f":" 'DL - C4 A'!BL$22","v":"2045-03-31"},{"$f":" 'DL - C4 A'!BM$22","v":"2046-03-31"},{"$f":" 'DL - C4 A'!BN$22","v":"2047-03-31"},{"$f":" 'DL - C4 A'!BO$22","v":"2048-03-31"},{"$f":" 'DL - C4 A'!BP$22","v":"2049-03-31"},{"$f":" 'DL - C4 A'!BQ$22","v":"2050-03-31"},{"$f":" 'DL - C4 A'!BR$22","v":"2051-03-31"},{"$f":" 'DL - C4 A'!BS$22","v":"2052-03-31"},{"$f":" 'DL - C4 A'!BT$22","v":"2053-03-31"},{"$f":" 'DL - C4 A'!BU$22","v":"2054-03-31"},{"$f":" 'DL - C4 A'!BV$22","v":"2055-03-31"},{"$f":" 'DL - C4 A'!BW$22","v":"2056-03-31"},{"$f":" 'DL - C4 A'!BX$22","v":"2057-03-31"},{"$f":" 'DL - C4 A'!BY$22","v":"2058-03-31"},{"$f":" 'DL - C4 A'!BZ$22","v":"2059-03-31"},{"$f":" 'DL - C4 A'!CA$22","v":"2060-03-31"}]
[null,null,null,null,{"$f":" \"Depreciation on assets additions - \" & ACTIVE_CASE & \" period - NSI - base year 2016\"","v":"Depreciation on assets additions - RP6 period - NSI - base year 2016"},null,null,null,"GBP m",null,{"$f":" SUM(M1065:CA1065)","v":0},null,{"$f":" SUMIF($M1062:$CA1062, M1064, $M1063:$CA1063)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" SUMIF($M1062:$CA1062, AS1064, $M1063:$CA1063)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" SUMIF($M1062:$CA1062, BY1064, $M1063:$CA1063)","v":0},0,0]
[]
[]
["4. REGULATORY ASSET BASES - 5 YEAR T - RAB_T5Y"]
[]
[null,null,"Fixed depreciation amount - existing RAB - T5Y"]
[]
[null,null,null,null,{"$f":" Inp_Depreciation!E$745","v":"Pre RP1 asset depreciation - price base 2016 - TN"},{"$f":" Inp_Depreciation!F$745","v":0},{"$f":" Inp_Depreciation!G$745","v":0},{"$f":" Inp_Depreciation!H$745","v":0},{"$f":" Inp_Depreciation!I$745","v":"GBP m"},{"$f":" Inp_Depreciation!J$745","v":0},{"$f":" Inp_Depreciation!K$745","v":0},{"$f":" Inp_Depreciation!L$745","v":0},{"$f":" Inp_Depreciation!M$745","v":0},{"$f":" Inp_Depreciation!N$745","v":0},{"$f":" Inp_Depreciation!O$745","v":0},{"$f":" Inp_Depreciation!P$745","v":0},{"$f":" Inp_Depreciation!Q$745","v":0},{"$f":" Inp_Depreciation!R$745","v":0},{"$f":" Inp_Depreciation!S$745","v":0},{"$f":" Inp_Depreciation!T$745","v":0},{"$f":" Inp_Depreciation!U$745","v":0},{"$f":" Inp_Depreciation!V$745","v":0},{"$f":" Inp_Depreciation!W$745","v":0},{"$f":" Inp_Depreciation!X$745","v":0},{"$f":" Inp_Depreciation!Y$745","v":0},{"$f":" Inp_Depreciation!Z$745","v":0},{"$f":" Inp_Depreciation!AA$745","v":0},{"$f":" Inp_Depreciation!AB$745","v":0},{"$f":" Inp_Depreciation!AC$745","v":0},{"$f":" Inp_Depreciation!AD$745","v":0},{"$f":" Inp_Depreciation!AE$745","v":0},{"$f":" Inp_Depreciation!AF$745","v":0},{"$f":" Inp_Depreciation!AG$745","v":0},{"$f":" Inp_Depreciation!AH$745","v":0},{"$f":" Inp_Depreciation!AI$745","v":0},{"$f":" Inp_Depreciation!AJ$745","v":0},{"$f":" Inp_Depreciation!AK$745","v":0},{"$f":" Inp_Depreciation!AL$745","v":0},{"$f":" Inp_Depreciation!AM$745","v":0},{"$f":" Inp_Depreciation!AN$745","v":0},{"$f":" Inp_Depreciation!AO$745","v":0},{"$f":" Inp_Depreciation!AP$745","v":0},{"$f":" Inp_Depreciation!AQ$745","v":0},{"$f":" Inp_Depreciation!AR$745","v":0},{"$f":" Inp_Depreciation!AS$745","v":0},{"$f":" Inp_Depreciation!AT$745","v":0},{"$f":" Inp_Depreciation!AU$745","v":0},{"$f":" Inp_Depreciation!AV$745","v":0},{"$f":" Inp_Depreciation!AW$745","v":0},{"$f":" Inp_Depreciation!AX$745","v":0},{"$f":" Inp_Depreciation!AY$745","v":0},{"$f":" Inp_Depreciation!AZ$745","v":0},{"$f":" Inp_Depreciation!BA$745","v":0},{"$f":" Inp_Depreciation!BB$745","v":0},{"$f":" Inp_Depreciation!BC$745","v":0},{"$f":" Inp_Depreciation!BD$745","v":0},{"$f":" Inp_Depreciation!BE$745","v":0},{"$f":" Inp_Depreciation!BF$745","v":0},{"$f":" Inp_Depreciation!BG$745","v":0},{"$f":" Inp_Depreciation!BH$745","v":0},{"$f":" Inp_Depreciation!BI$745","v":0},{"$f":" Inp_Depreciation!BJ$745","v":0},{"$f":" Inp_Depreciation!BK$745","v":0},{"$f":" Inp_Depreciation!BL$745","v":0},{"$f":" Inp_Depreciation!BM$745","v":0},{"$f":" Inp_Depreciation!BN$745","v":0},{"$f":" Inp_Depreciation!BO$745","v":0},{"$f":" Inp_Depreciation!BP$745","v":0},{"$f":" Inp_Depreciation!BQ$745","v":0},{"$f":" Inp_Depreciation!BR$745","v":0},{"$f":" Inp_Depreciation!BS$745","v":0},{"$f":" Inp_Depreciation!BT$745","v":0},{"$f":" Inp_Depreciation!BU$745","v":0},{"$f":" Inp_Depreciation!BV$745","v":0},{"$f":" Inp_Depreciation!BW$745","v":0},{"$f":" Inp_Depreciation!BX$745","v":0},{"$f":" Inp_Depreciation!BY$745","v":0},{"$f":" Inp_Depreciation!BZ$745","v":0},{"$f":" Inp_Depreciation!CA$745","v":0}]
[null,null,null,null,{"$f":" E$1215","v":"Depreciation - capex addition - real - T5Y"},0,0,0,"GBP m",0,2.7056980291626225,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.6974404663971479E-2,0.11661170558958758,0.22790133370993559,0.3288155325143336,0.4362611896053743,{"$f":" AK$1215","v":0.48930508812765067},0.42452790024293618,0.31323827212258881,0.21232407331819117,0.10487841622715055,2.4860113040902271E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$1215","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Inp_Depreciation!E$737","v":"Phasing adjustments - T5Y"},{"$f":" Inp_Depreciation!F$737","v":0},{"$f":" Inp_Depreciation!G$737","v":0},{"$f":" Inp_Depreciation!H$737","v":0},{"$f":" Inp_Depreciation!I$737","v":"GBP m"},{"$f":" Inp_Depreciation!J$737","v":0},{"$f":" Inp_Depreciation!K$737","v":0},{"$f":" Inp_Depreciation!L$737","v":0},{"$f":" Inp_Depreciation!M$737","v":0},{"$f":" Inp_Depreciation!N$737","v":0},{"$f":" Inp_Depreciation!O$737","v":0},{"$f":" Inp_Depreciation!P$737","v":0},{"$f":" Inp_Depreciation!Q$737","v":0},{"$f":" Inp_Depreciation!R$737","v":0},{"$f":" Inp_Depreciation!S$737","v":0},{"$f":" Inp_Depreciation!T$737","v":0},{"$f":" Inp_Depreciation!U$737","v":0},{"$f":" Inp_Depreciation!V$737","v":0},{"$f":" Inp_Depreciation!W$737","v":0},{"$f":" Inp_Depreciation!X$737","v":0},{"$f":" Inp_Depreciation!Y$737","v":0},{"$f":" Inp_Depreciation!Z$737","v":0},{"$f":" Inp_Depreciation!AA$737","v":0},{"$f":" Inp_Depreciation!AB$737","v":0},{"$f":" Inp_Depreciation!AC$737","v":0},{"$f":" Inp_Depreciation!AD$737","v":0},{"$f":" Inp_Depreciation!AE$737","v":0},{"$f":" Inp_Depreciation!AF$737","v":0},{"$f":" Inp_Depreciation!AG$737","v":0},{"$f":" Inp_Depreciation!AH$737","v":0},{"$f":" Inp_Depreciation!AI$737","v":0},{"$f":" Inp_Depreciation!AJ$737","v":0},{"$f":" Inp_Depreciation!AK$737","v":0},{"$f":" Inp_Depreciation!AL$737","v":0},{"$f":" Inp_Depreciation!AM$737","v":0},{"$f":" Inp_Depreciation!AN$737","v":0},{"$f":" Inp_Depreciation!AO$737","v":0},{"$f":" Inp_Depreciation!AP$737","v":0},{"$f":" Inp_Depreciation!AQ$737","v":0},{"$f":" Inp_Depreciation!AR$737","v":0},{"$f":" Inp_Depreciation!AS$737","v":0},{"$f":" Inp_Depreciation!AT$737","v":0},{"$f":" Inp_Depreciation!AU$737","v":0},{"$f":" Inp_Depreciation!AV$737","v":0},{"$f":" Inp_Depreciation!AW$737","v":0},{"$f":" Inp_Depreciation!AX$737","v":0},{"$f":" Inp_Depreciation!AY$737","v":0},{"$f":" Inp_Depreciation!AZ$737","v":0},{"$f":" Inp_Depreciation!BA$737","v":0},{"$f":" Inp_Depreciation!BB$737","v":0},{"$f":" Inp_Depreciation!BC$737","v":0},{"$f":" Inp_Depreciation!BD$737","v":0},{"$f":" Inp_Depreciation!BE$737","v":0},{"$f":" Inp_Depreciation!BF$737","v":0},{"$f":" Inp_Depreciation!BG$737","v":0},{"$f":" Inp_Depreciation!BH$737","v":0},{"$f":" Inp_Depreciation!BI$737","v":0},{"$f":" Inp_Depreciation!BJ$737","v":0},{"$f":" Inp_Depreciation!BK$737","v":0},{"$f":" Inp_Depreciation!BL$737","v":0},{"$f":" Inp_Depreciation!BM$737","v":0},{"$f":" Inp_Depreciation!BN$737","v":0},{"$f":" Inp_Depreciation!BO$737","v":0},{"$f":" Inp_Depreciation!BP$737","v":0},{"$f":" Inp_Depreciation!BQ$737","v":0},{"$f":" Inp_Depreciation!BR$737","v":0},{"$f":" Inp_Depreciation!BS$737","v":0},{"$f":" Inp_Depreciation!BT$737","v":0},{"$f":" Inp_Depreciation!BU$737","v":0},{"$f":" Inp_Depreciation!BV$737","v":0},{"$f":" Inp_Depreciation!BW$737","v":0},{"$f":" Inp_Depreciation!BX$737","v":0},{"$f":" Inp_Depreciation!BY$737","v":0},{"$f":" Inp_Depreciation!BZ$737","v":0},{"$f":" Inp_Depreciation!CA$737","v":0}]
[null,null,null,null,{"$f":" E$1213","v":"Depreciation - capex addition - 01 Oct 17 - real - T5Y"},0,0,0,"GBP m",0,0.24860113040902307,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$1213","v":2.4860113040902309E-2},4.9720226081804618E-2,4.9720226081804618E-2,4.9720226081804618E-2,4.9720226081804618E-2,2.4860113040902271E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$1213","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$55","v":"RP6 PPF- actual / actual - RP1"},{"$f":" 'DL - C4 A'!F$55","v":0},{"$f":" 'DL - C4 A'!G$55","v":0},{"$f":" 'DL - C4 A'!H$55","v":0},{"$f":" 'DL - C4 A'!I$55","v":"factor"},{"$f":" 'DL - C4 A'!J$55","v":0},{"$f":" 'DL - C4 A'!K$55","v":6.5},{"$f":" 'DL - C4 A'!L$55","v":0},{"$f":" 'DL - C4 A'!M$55","v":0},{"$f":" 'DL - C4 A'!N$55","v":0},{"$f":" 'DL - C4 A'!O$55","v":0},{"$f":" 'DL - C4 A'!P$55","v":0},{"$f":" 'DL - C4 A'!Q$55","v":0},{"$f":" 'DL - C4 A'!R$55","v":0},{"$f":" 'DL - C4 A'!S$55","v":0},{"$f":" 'DL - C4 A'!T$55","v":0},{"$f":" 'DL - C4 A'!U$55","v":0},{"$f":" 'DL - C4 A'!V$55","v":0},{"$f":" 'DL - C4 A'!W$55","v":0},{"$f":" 'DL - C4 A'!X$55","v":0},{"$f":" 'DL - C4 A'!Y$55","v":0},{"$f":" 'DL - C4 A'!Z$55","v":0},{"$f":" 'DL - C4 A'!AA$55","v":0},{"$f":" 'DL - C4 A'!AB$55","v":0},{"$f":" 'DL - C4 A'!AC$55","v":0},{"$f":" 'DL - C4 A'!AD$55","v":0},{"$f":" 'DL - C4 A'!AE$55","v":0},{"$f":" 'DL - C4 A'!AF$55","v":0},{"$f":" 'DL - C4 A'!AG$55","v":0},{"$f":" 'DL - C4 A'!AH$55","v":0},{"$f":" 'DL - C4 A'!AI$55","v":0},{"$f":" 'DL - C4 A'!AJ$55","v":0},{"$f":" 'DL - C4 A'!AK$55","v":0.5},{"$f":" 'DL - C4 A'!AL$55","v":1},{"$f":" 'DL - C4 A'!AM$55","v":1},{"$f":" 'DL - C4 A'!AN$55","v":1},{"$f":" 'DL - C4 A'!AO$55","v":1},{"$f":" 'DL - C4 A'!AP$55","v":1},{"$f":" 'DL - C4 A'!AQ$55","v":1},{"$f":" 'DL - C4 A'!AR$55","v":0},{"$f":" 'DL - C4 A'!AS$55","v":0},{"$f":" 'DL - C4 A'!AT$55","v":0},{"$f":" 'DL - C4 A'!AU$55","v":0},{"$f":" 'DL - C4 A'!AV$55","v":0},{"$f":" 'DL - C4 A'!AW$55","v":0},{"$f":" 'DL - C4 A'!AX$55","v":0},{"$f":" 'DL - C4 A'!AY$55","v":0},{"$f":" 'DL - C4 A'!AZ$55","v":0},{"$f":" 'DL - C4 A'!BA$55","v":0},{"$f":" 'DL - C4 A'!BB$55","v":0},{"$f":" 'DL - C4 A'!BC$55","v":0},{"$f":" 'DL - C4 A'!BD$55","v":0},{"$f":" 'DL - C4 A'!BE$55","v":0},{"$f":" 'DL - C4 A'!BF$55","v":0},{"$f":" 'DL - C4 A'!BG$55","v":0},{"$f":" 'DL - C4 A'!BH$55","v":0},{"$f":" 'DL - C4 A'!BI$55","v":0},{"$f":" 'DL - C4 A'!BJ$55","v":0},{"$f":" 'DL - C4 A'!BK$55","v":0},{"$f":" 'DL - C4 A'!BL$55","v":0},{"$f":" 'DL - C4 A'!BM$55","v":0},{"$f":" 'DL - C4 A'!BN$55","v":0},{"$f":" 'DL - C4 A'!BO$55","v":0},{"$f":" 'DL - C4 A'!BP$55","v":0},{"$f":" 'DL - C4 A'!BQ$55","v":0},{"$f":" 'DL - C4 A'!BR$55","v":0},{"$f":" 'DL - C4 A'!BS$55","v":0},{"$f":" 'DL - C4 A'!BT$55","v":0},{"$f":" 'DL - C4 A'!BU$55","v":0},{"$f":" 'DL - C4 A'!BV$55","v":0},{"$f":" 'DL - C4 A'!BW$55","v":0},{"$f":" 'DL - C4 A'!BX$55","v":0},{"$f":" 'DL - C4 A'!BY$55","v":0},{"$f":" 'DL - C4 A'!BZ$55","v":0},{"$f":" 'DL - C4 A'!CA$55","v":0}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$85","v":"Regulatory part period flag - RP1"},{"$f":" 'DL - C4 A'!F$85","v":0},{"$f":" 'DL - C4 A'!G$85","v":0},{"$f":" 'DL - C4 A'!H$85","v":0},{"$f":" 'DL - C4 A'!I$85","v":"flag"},{"$f":" 'DL - C4 A'!J$85","v":0},{"$f":" 'DL - C4 A'!K$85","v":1},{"$f":" 'DL - C4 A'!L$85","v":0},{"$f":" 'DL - C4 A'!M$85","v":0},{"$f":" 'DL - C4 A'!N$85","v":0},{"$f":" 'DL - C4 A'!O$85","v":0},{"$f":" 'DL - C4 A'!P$85","v":0},{"$f":" 'DL - C4 A'!Q$85","v":0},{"$f":" 'DL - C4 A'!R$85","v":0},{"$f":" 'DL - C4 A'!S$85","v":0},{"$f":" 'DL - C4 A'!T$85","v":0},{"$f":" 'DL - C4 A'!U$85","v":0},{"$f":" 'DL - C4 A'!V$85","v":0},{"$f":" 'DL - C4 A'!W$85","v":0},{"$f":" 'DL - C4 A'!X$85","v":0},{"$f":" 'DL - C4 A'!Y$85","v":0},{"$f":" 'DL - C4 A'!Z$85","v":0},{"$f":" 'DL - C4 A'!AA$85","v":0},{"$f":" 'DL - C4 A'!AB$85","v":0},{"$f":" 'DL - C4 A'!AC$85","v":0},{"$f":" 'DL - C4 A'!AD$85","v":0},{"$f":" 'DL - C4 A'!AE$85","v":0},{"$f":" 'DL - C4 A'!AF$85","v":0},{"$f":" 'DL - C4 A'!AG$85","v":0},{"$f":" 'DL - C4 A'!AH$85","v":0},{"$f":" 'DL - C4 A'!AI$85","v":0},{"$f":" 'DL - C4 A'!AJ$85","v":0},{"$f":" 'DL - C4 A'!AK$85","v":1},{"$f":" 'DL - C4 A'!AL$85","v":0},{"$f":" 'DL - C4 A'!AM$85","v":0},{"$f":" 'DL - C4 A'!AN$85","v":0},{"$f":" 'DL - C4 A'!AO$85","v":0},{"$f":" 'DL - C4 A'!AP$85","v":0},{"$f":" 'DL - C4 A'!AQ$85","v":0},{"$f":" 'DL - C4 A'!AR$85","v":0},{"$f":" 'DL - C4 A'!AS$85","v":0},{"$f":" 'DL - C4 A'!AT$85","v":0},{"$f":" 'DL - C4 A'!AU$85","v":0},{"$f":" 'DL - C4 A'!AV$85","v":0},{"$f":" 'DL - C4 A'!AW$85","v":0},{"$f":" 'DL - C4 A'!AX$85","v":0},{"$f":" 'DL - C4 A'!AY$85","v":0},{"$f":" 'DL - C4 A'!AZ$85","v":0},{"$f":" 'DL - C4 A'!BA$85","v":0},{"$f":" 'DL - C4 A'!BB$85","v":0},{"$f":" 'DL - C4 A'!BC$85","v":0},{"$f":" 'DL - C4 A'!BD$85","v":0},{"$f":" 'DL - C4 A'!BE$85","v":0},{"$f":" 'DL - C4 A'!BF$85","v":0},{"$f":" 'DL - C4 A'!BG$85","v":0},{"$f":" 'DL - C4 A'!BH$85","v":0},{"$f":" 'DL - C4 A'!BI$85","v":0},{"$f":" 'DL - C4 A'!BJ$85","v":0},{"$f":" 'DL - C4 A'!BK$85","v":0},{"$f":" 'DL - C4 A'!BL$85","v":0},{"$f":" 'DL - C4 A'!BM$85","v":0},{"$f":" 'DL - C4 A'!BN$85","v":0},{"$f":" 'DL - C4 A'!BO$85","v":0},{"$f":" 'DL - C4 A'!BP$85","v":0},{"$f":" 'DL - C4 A'!BQ$85","v":0},{"$f":" 'DL - C4 A'!BR$85","v":0},{"$f":" 'DL - C4 A'!BS$85","v":0},{"$f":" 'DL - C4 A'!BT$85","v":0},{"$f":" 'DL - C4 A'!BU$85","v":0},{"$f":" 'DL - C4 A'!BV$85","v":0},{"$f":" 'DL - C4 A'!BW$85","v":0},{"$f":" 'DL - C4 A'!BX$85","v":0},{"$f":" 'DL - C4 A'!BY$85","v":0},{"$f":" 'DL - C4 A'!BZ$85","v":0},{"$f":" 'DL - C4 A'!CA$85","v":0}]
[null,null,null,null,"Fixed depreciation amount - existing RAB - T5Y","Table 3","FDEP_TNt",null,"GBP m",null,{"$f":" SUM(M1078:CA1078)","v":1.3369113755360456},null,{"$f":" SUM(M1072:M1074) * M1076 + (M1075 * M1076 * M1077)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.25708260058427651,0.42452790024293618,0.31323827212258881,0.21232407331819117,0.10487841622715055,2.4860113040902271E-2,0,0,{"$f":" SUM(AS1072:AS1074) * AS1076 + (AS1075 * AS1076 * AS1077)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" SUM(BY1072:BY1074) * BY1076 + (BY1075 * BY1076 * BY1077)","v":0},0,0]
[]
[]
[null,null,"Network capex depreciation - T5Y"]
[]
[null,null,null,null,{"$f":" Inp_Depreciation!E$697","v":"Network capex add - 01 Apr 93 - price base 2016 - T5Y"},{"$f":" Inp_Depreciation!F$697","v":0},{"$f":" Inp_Depreciation!G$697","v":0},{"$f":" Inp_Depreciation!H$697","v":0},{"$f":" Inp_Depreciation!I$697","v":"GBP m"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$698","v":"Network capex add - 01 Apr 94 - price base 2016 - T5Y"},{"$f":" Inp_Depreciation!F$698","v":0},{"$f":" Inp_Depreciation!G$698","v":0},{"$f":" Inp_Depreciation!H$698","v":0},{"$f":" Inp_Depreciation!I$698","v":"GBP m"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$699","v":"Network capex add - 01 Apr 95 - price base 2016 - T5Y"},{"$f":" Inp_Depreciation!F$699","v":0},{"$f":" Inp_Depreciation!G$699","v":0},{"$f":" Inp_Depreciation!H$699","v":0},{"$f":" Inp_Depreciation!I$699","v":"GBP m"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$700","v":"Network capex add - 01 Apr 96 - price base 2016 - T5Y"},{"$f":" Inp_Depreciation!F$700","v":0},{"$f":" Inp_Depreciation!G$700","v":0},{"$f":" Inp_Depreciation!H$700","v":0},{"$f":" Inp_Depreciation!I$700","v":"GBP m"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$701","v":"Network capex add - 01 Apr 97 - price base 2016 - T5Y"},{"$f":" Inp_Depreciation!F$701","v":0},{"$f":" Inp_Depreciation!G$701","v":0},{"$f":" Inp_Depreciation!H$701","v":0},{"$f":" Inp_Depreciation!I$701","v":"GBP m"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$702","v":"Network capex add - 01 Apr 98 - price base 2016 - T5Y"},{"$f":" Inp_Depreciation!F$702","v":0},{"$f":" Inp_Depreciation!G$702","v":0},{"$f":" Inp_Depreciation!H$702","v":0},{"$f":" Inp_Depreciation!I$702","v":"GBP m"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$703","v":"Network capex add - 01 Apr 99 - price base 2016 - T5Y"},{"$f":" Inp_Depreciation!F$703","v":0},{"$f":" Inp_Depreciation!G$703","v":0},{"$f":" Inp_Depreciation!H$703","v":0},{"$f":" Inp_Depreciation!I$703","v":"GBP m"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$704","v":"Network capex add - 01 Apr 00 - price base 2016 - T5Y"},{"$f":" Inp_Depreciation!F$704","v":0},{"$f":" Inp_Depreciation!G$704","v":0},{"$f":" Inp_Depreciation!H$704","v":0},{"$f":" Inp_Depreciation!I$704","v":"GBP m"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$705","v":"Network capex add - 01 Apr 01 - price base 2016 - T5Y"},{"$f":" Inp_Depreciation!F$705","v":0},{"$f":" Inp_Depreciation!G$705","v":0},{"$f":" Inp_Depreciation!H$705","v":0},{"$f":" Inp_Depreciation!I$705","v":"GBP m"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$706","v":"Network capex add - 01 Apr 02 - price base 2016 - T5Y"},{"$f":" Inp_Depreciation!F$706","v":0},{"$f":" Inp_Depreciation!G$706","v":0},{"$f":" Inp_Depreciation!H$706","v":0},{"$f":" Inp_Depreciation!I$706","v":"GBP m"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$707","v":"Network capex add - 01 Apr 03 - price base 2016 - T5Y"},{"$f":" Inp_Depreciation!F$707","v":0},{"$f":" Inp_Depreciation!G$707","v":0},{"$f":" Inp_Depreciation!H$707","v":0},{"$f":" Inp_Depreciation!I$707","v":"GBP m"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$708","v":"Network capex add - 01 Apr 04 - price base 2016 - T5Y"},{"$f":" Inp_Depreciation!F$708","v":0},{"$f":" Inp_Depreciation!G$708","v":0},{"$f":" Inp_Depreciation!H$708","v":0},{"$f":" Inp_Depreciation!I$708","v":"GBP m"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$709","v":"Network capex add - 01 Apr 05 - price base 2016 - T5Y"},{"$f":" Inp_Depreciation!F$709","v":0},{"$f":" Inp_Depreciation!G$709","v":0},{"$f":" Inp_Depreciation!H$709","v":0},{"$f":" Inp_Depreciation!I$709","v":"GBP m"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$710","v":"Network capex add - 01 Apr 06 - price base 2016 - T5Y"},{"$f":" Inp_Depreciation!F$710","v":0},{"$f":" Inp_Depreciation!G$710","v":0},{"$f":" Inp_Depreciation!H$710","v":0},{"$f":" Inp_Depreciation!I$710","v":"GBP m"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$711","v":"Network capex add - 01 Apr 07 - price base 2016 - T5Y"},{"$f":" Inp_Depreciation!F$711","v":0},{"$f":" Inp_Depreciation!G$711","v":0},{"$f":" Inp_Depreciation!H$711","v":0},{"$f":" Inp_Depreciation!I$711","v":"GBP m"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$712","v":"Network capex add - 01 Apr 08 - price base 2016 - T5Y"},{"$f":" Inp_Depreciation!F$712","v":0},{"$f":" Inp_Depreciation!G$712","v":0},{"$f":" Inp_Depreciation!H$712","v":0},{"$f":" Inp_Depreciation!I$712","v":"GBP m"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$713","v":"Network capex add - 01 Apr 09 - price base 2016 - T5Y"},{"$f":" Inp_Depreciation!F$713","v":0},{"$f":" Inp_Depreciation!G$713","v":0},{"$f":" Inp_Depreciation!H$713","v":0},{"$f":" Inp_Depreciation!I$713","v":"GBP m"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$714","v":"Network capex add - 01 Apr 10 - price base 2016 - T5Y"},{"$f":" Inp_Depreciation!F$714","v":0},{"$f":" Inp_Depreciation!G$714","v":0},{"$f":" Inp_Depreciation!H$714","v":0},{"$f":" Inp_Depreciation!I$714","v":"GBP m"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$715","v":"Network capex add - 01 Apr 11 - price base 2016 - T5Y"},{"$f":" Inp_Depreciation!F$715","v":0},{"$f":" Inp_Depreciation!G$715","v":0},{"$f":" Inp_Depreciation!H$715","v":0},{"$f":" Inp_Depreciation!I$715","v":"GBP m"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$716","v":"Network capex add - 01 Oct 12 - price base 2016 - T5Y"},{"$f":" Inp_Depreciation!F$716","v":0},{"$f":" Inp_Depreciation!G$716","v":0},{"$f":" Inp_Depreciation!H$716","v":0.2697440466397148},{"$f":" Inp_Depreciation!I$716","v":"GBP m"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$717","v":"Network capex add - 01 Oct 13 - price base 2016 - T5Y"},{"$f":" Inp_Depreciation!F$717","v":0},{"$f":" Inp_Depreciation!G$717","v":0},{"$f":" Inp_Depreciation!H$717","v":0.62662896261644618},{"$f":" Inp_Depreciation!I$717","v":"GBP m"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$718","v":"Network capex add - 01 Oct 14 - price base 2016 - T5Y"},{"$f":" Inp_Depreciation!F$718","v":0},{"$f":" Inp_Depreciation!G$718","v":0},{"$f":" Inp_Depreciation!H$718","v":0.48626731858703159},{"$f":" Inp_Depreciation!I$718","v":"GBP m"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$719","v":"Network capex add - 01 Oct 15 - price base 2016 - T5Y"},{"$f":" Inp_Depreciation!F$719","v":0},{"$f":" Inp_Depreciation!G$719","v":0},{"$f":" Inp_Depreciation!H$719","v":0.52287466945694738},{"$f":" Inp_Depreciation!I$719","v":"GBP m"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$720","v":"Network capex add - 01 Oct 16 - price base 2016 - T5Y"},{"$f":" Inp_Depreciation!F$720","v":0},{"$f":" Inp_Depreciation!G$720","v":0},{"$f":" Inp_Depreciation!H$720","v":0.55158190145345931},{"$f":" Inp_Depreciation!I$720","v":"GBP m"}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$721","v":"Network capex add - 01 Oct 17 - price base 2016 - T5Y"},{"$f":" Inp_Depreciation!F$721","v":0},{"$f":" Inp_Depreciation!G$721","v":0},{"$f":" Inp_Depreciation!H$721","v":0.24860113040902307},{"$f":" Inp_Depreciation!I$721","v":"GBP m"}]
[]
[null,null,null,null,{"$f":" Inp_Depreciation!E$836","v":"Network capex add - 01 Apr 93 - depreciation inp - T5Y"},{"$f":" Inp_Depreciation!F$836","v":0},{"$f":" Inp_Depreciation!G$836","v":0},{"$f":" Inp_Depreciation!H$836","v":0},{"$f":" Inp_Depreciation!I$836","v":"GBP m"},{"$f":" Inp_Depreciation!J$836","v":"[Entitlement Model 28.11.16.xlsx]5 Year T.RAB D.'!$B$7"},{"$f":" Inp_Depreciation!K$836","v":0},{"$f":" Inp_Depreciation!L$836","v":0},{"$f":" Inp_Depreciation!M$836","v":0},{"$f":" Inp_Depreciation!N$836","v":0},{"$f":" Inp_Depreciation!O$836","v":0},{"$f":" Inp_Depreciation!P$836","v":0},{"$f":" Inp_Depreciation!Q$836","v":0},{"$f":" Inp_Depreciation!R$836","v":0},{"$f":" Inp_Depreciation!S$836","v":0},{"$f":" Inp_Depreciation!T$836","v":0},{"$f":" Inp_Depreciation!U$836","v":0},{"$f":" Inp_Depreciation!V$836","v":0},{"$f":" Inp_Depreciation!W$836","v":0},{"$f":" Inp_Depreciation!X$836","v":0},{"$f":" Inp_Depreciation!Y$836","v":0},{"$f":" Inp_Depreciation!Z$836","v":0},{"$f":" Inp_Depreciation!AA$836","v":0},{"$f":" Inp_Depreciation!AB$836","v":0},{"$f":" Inp_Depreciation!AC$836","v":0},{"$f":" Inp_Depreciation!AD$836","v":0},{"$f":" Inp_Depreciation!AE$836","v":0},{"$f":" Inp_Depreciation!AF$836","v":0},{"$f":" Inp_Depreciation!AG$836","v":0},{"$f":" Inp_Depreciation!AH$836","v":0},{"$f":" Inp_Depreciation!AI$836","v":0},{"$f":" Inp_Depreciation!AJ$836","v":0},{"$f":" Inp_Depreciation!AK$836","v":0},{"$f":" Inp_Depreciation!AL$836","v":0},{"$f":" Inp_Depreciation!AM$836","v":0},{"$f":" Inp_Depreciation!AN$836","v":0},{"$f":" Inp_Depreciation!AO$836","v":0},{"$f":" Inp_Depreciation!AP$836","v":0},{"$f":" Inp_Depreciation!AQ$836","v":0},{"$f":" Inp_Depreciation!AR$836","v":0},{"$f":" Inp_Depreciation!AS$836","v":0},{"$f":" Inp_Depreciation!AT$836","v":0},{"$f":" Inp_Depreciation!AU$836","v":0},{"$f":" Inp_Depreciation!AV$836","v":0},{"$f":" Inp_Depreciation!AW$836","v":0},{"$f":" Inp_Depreciation!AX$836","v":0},{"$f":" Inp_Depreciation!AY$836","v":0},{"$f":" Inp_Depreciation!AZ$836","v":0},{"$f":" Inp_Depreciation!BA$836","v":0},{"$f":" Inp_Depreciation!BB$836","v":0},{"$f":" Inp_Depreciation!BC$836","v":0},{"$f":" Inp_Depreciation!BD$836","v":0},{"$f":" Inp_Depreciation!BE$836","v":0},{"$f":" Inp_Depreciation!BF$836","v":0},{"$f":" Inp_Depreciation!BG$836","v":0},{"$f":" Inp_Depreciation!BH$836","v":0},{"$f":" Inp_Depreciation!BI$836","v":0},{"$f":" Inp_Depreciation!BJ$836","v":0},{"$f":" Inp_Depreciation!BK$836","v":0},{"$f":" Inp_Depreciation!BL$836","v":0},{"$f":" Inp_Depreciation!BM$836","v":0},{"$f":" Inp_Depreciation!BN$836","v":0},{"$f":" Inp_Depreciation!BO$836","v":0},{"$f":" Inp_Depreciation!BP$836","v":0},{"$f":" Inp_Depreciation!BQ$836","v":0},{"$f":" Inp_Depreciation!BR$836","v":0},{"$f":" Inp_Depreciation!BS$836","v":0},{"$f":" Inp_Depreciation!BT$836","v":0},{"$f":" Inp_Depreciation!BU$836","v":0},{"$f":" Inp_Depreciation!BV$836","v":0},{"$f":" Inp_Depreciation!BW$836","v":0},{"$f":" Inp_Depreciation!BX$836","v":0},{"$f":" Inp_Depreciation!BY$836","v":0},{"$f":" Inp_Depreciation!BZ$836","v":0},{"$f":" Inp_Depreciation!CA$836","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$837","v":"Network capex add - 01 Apr 94 - depreciation inp - T5Y"},{"$f":" Inp_Depreciation!F$837","v":0},{"$f":" Inp_Depreciation!G$837","v":0},{"$f":" Inp_Depreciation!H$837","v":0},{"$f":" Inp_Depreciation!I$837","v":"GBP m"},{"$f":" Inp_Depreciation!J$837","v":0},{"$f":" Inp_Depreciation!K$837","v":0},{"$f":" Inp_Depreciation!L$837","v":0},{"$f":" Inp_Depreciation!M$837","v":0},{"$f":" Inp_Depreciation!N$837","v":0},{"$f":" Inp_Depreciation!O$837","v":0},{"$f":" Inp_Depreciation!P$837","v":0},{"$f":" Inp_Depreciation!Q$837","v":0},{"$f":" Inp_Depreciation!R$837","v":0},{"$f":" Inp_Depreciation!S$837","v":0},{"$f":" Inp_Depreciation!T$837","v":0},{"$f":" Inp_Depreciation!U$837","v":0},{"$f":" Inp_Depreciation!V$837","v":0},{"$f":" Inp_Depreciation!W$837","v":0},{"$f":" Inp_Depreciation!X$837","v":0},{"$f":" Inp_Depreciation!Y$837","v":0},{"$f":" Inp_Depreciation!Z$837","v":0},{"$f":" Inp_Depreciation!AA$837","v":0},{"$f":" Inp_Depreciation!AB$837","v":0},{"$f":" Inp_Depreciation!AC$837","v":0},{"$f":" Inp_Depreciation!AD$837","v":0},{"$f":" Inp_Depreciation!AE$837","v":0},{"$f":" Inp_Depreciation!AF$837","v":0},{"$f":" Inp_Depreciation!AG$837","v":0},{"$f":" Inp_Depreciation!AH$837","v":0},{"$f":" Inp_Depreciation!AI$837","v":0},{"$f":" Inp_Depreciation!AJ$837","v":0},{"$f":" Inp_Depreciation!AK$837","v":0},{"$f":" Inp_Depreciation!AL$837","v":0},{"$f":" Inp_Depreciation!AM$837","v":0},{"$f":" Inp_Depreciation!AN$837","v":0},{"$f":" Inp_Depreciation!AO$837","v":0},{"$f":" Inp_Depreciation!AP$837","v":0},{"$f":" Inp_Depreciation!AQ$837","v":0},{"$f":" Inp_Depreciation!AR$837","v":0},{"$f":" Inp_Depreciation!AS$837","v":0},{"$f":" Inp_Depreciation!AT$837","v":0},{"$f":" Inp_Depreciation!AU$837","v":0},{"$f":" Inp_Depreciation!AV$837","v":0},{"$f":" Inp_Depreciation!AW$837","v":0},{"$f":" Inp_Depreciation!AX$837","v":0},{"$f":" Inp_Depreciation!AY$837","v":0},{"$f":" Inp_Depreciation!AZ$837","v":0},{"$f":" Inp_Depreciation!BA$837","v":0},{"$f":" Inp_Depreciation!BB$837","v":0},{"$f":" Inp_Depreciation!BC$837","v":0},{"$f":" Inp_Depreciation!BD$837","v":0},{"$f":" Inp_Depreciation!BE$837","v":0},{"$f":" Inp_Depreciation!BF$837","v":0},{"$f":" Inp_Depreciation!BG$837","v":0},{"$f":" Inp_Depreciation!BH$837","v":0},{"$f":" Inp_Depreciation!BI$837","v":0},{"$f":" Inp_Depreciation!BJ$837","v":0},{"$f":" Inp_Depreciation!BK$837","v":0},{"$f":" Inp_Depreciation!BL$837","v":0},{"$f":" Inp_Depreciation!BM$837","v":0},{"$f":" Inp_Depreciation!BN$837","v":0},{"$f":" Inp_Depreciation!BO$837","v":0},{"$f":" Inp_Depreciation!BP$837","v":0},{"$f":" Inp_Depreciation!BQ$837","v":0},{"$f":" Inp_Depreciation!BR$837","v":0},{"$f":" Inp_Depreciation!BS$837","v":0},{"$f":" Inp_Depreciation!BT$837","v":0},{"$f":" Inp_Depreciation!BU$837","v":0},{"$f":" Inp_Depreciation!BV$837","v":0},{"$f":" Inp_Depreciation!BW$837","v":0},{"$f":" Inp_Depreciation!BX$837","v":0},{"$f":" Inp_Depreciation!BY$837","v":0},{"$f":" Inp_Depreciation!BZ$837","v":0},{"$f":" Inp_Depreciation!CA$837","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$838","v":"Network capex add - 01 Apr 95 - depreciation inp - T5Y"},{"$f":" Inp_Depreciation!F$838","v":0},{"$f":" Inp_Depreciation!G$838","v":0},{"$f":" Inp_Depreciation!H$838","v":0},{"$f":" Inp_Depreciation!I$838","v":"GBP m"},{"$f":" Inp_Depreciation!J$838","v":0},{"$f":" Inp_Depreciation!K$838","v":0},{"$f":" Inp_Depreciation!L$838","v":0},{"$f":" Inp_Depreciation!M$838","v":0},{"$f":" Inp_Depreciation!N$838","v":0},{"$f":" Inp_Depreciation!O$838","v":0},{"$f":" Inp_Depreciation!P$838","v":0},{"$f":" Inp_Depreciation!Q$838","v":0},{"$f":" Inp_Depreciation!R$838","v":0},{"$f":" Inp_Depreciation!S$838","v":0},{"$f":" Inp_Depreciation!T$838","v":0},{"$f":" Inp_Depreciation!U$838","v":0},{"$f":" Inp_Depreciation!V$838","v":0},{"$f":" Inp_Depreciation!W$838","v":0},{"$f":" Inp_Depreciation!X$838","v":0},{"$f":" Inp_Depreciation!Y$838","v":0},{"$f":" Inp_Depreciation!Z$838","v":0},{"$f":" Inp_Depreciation!AA$838","v":0},{"$f":" Inp_Depreciation!AB$838","v":0},{"$f":" Inp_Depreciation!AC$838","v":0},{"$f":" Inp_Depreciation!AD$838","v":0},{"$f":" Inp_Depreciation!AE$838","v":0},{"$f":" Inp_Depreciation!AF$838","v":0},{"$f":" Inp_Depreciation!AG$838","v":0},{"$f":" Inp_Depreciation!AH$838","v":0},{"$f":" Inp_Depreciation!AI$838","v":0},{"$f":" Inp_Depreciation!AJ$838","v":0},{"$f":" Inp_Depreciation!AK$838","v":0},{"$f":" Inp_Depreciation!AL$838","v":0},{"$f":" Inp_Depreciation!AM$838","v":0},{"$f":" Inp_Depreciation!AN$838","v":0},{"$f":" Inp_Depreciation!AO$838","v":0},{"$f":" Inp_Depreciation!AP$838","v":0},{"$f":" Inp_Depreciation!AQ$838","v":0},{"$f":" Inp_Depreciation!AR$838","v":0},{"$f":" Inp_Depreciation!AS$838","v":0},{"$f":" Inp_Depreciation!AT$838","v":0},{"$f":" Inp_Depreciation!AU$838","v":0},{"$f":" Inp_Depreciation!AV$838","v":0},{"$f":" Inp_Depreciation!AW$838","v":0},{"$f":" Inp_Depreciation!AX$838","v":0},{"$f":" Inp_Depreciation!AY$838","v":0},{"$f":" Inp_Depreciation!AZ$838","v":0},{"$f":" Inp_Depreciation!BA$838","v":0},{"$f":" Inp_Depreciation!BB$838","v":0},{"$f":" Inp_Depreciation!BC$838","v":0},{"$f":" Inp_Depreciation!BD$838","v":0},{"$f":" Inp_Depreciation!BE$838","v":0},{"$f":" Inp_Depreciation!BF$838","v":0},{"$f":" Inp_Depreciation!BG$838","v":0},{"$f":" Inp_Depreciation!BH$838","v":0},{"$f":" Inp_Depreciation!BI$838","v":0},{"$f":" Inp_Depreciation!BJ$838","v":0},{"$f":" Inp_Depreciation!BK$838","v":0},{"$f":" Inp_Depreciation!BL$838","v":0},{"$f":" Inp_Depreciation!BM$838","v":0},{"$f":" Inp_Depreciation!BN$838","v":0},{"$f":" Inp_Depreciation!BO$838","v":0},{"$f":" Inp_Depreciation!BP$838","v":0},{"$f":" Inp_Depreciation!BQ$838","v":0},{"$f":" Inp_Depreciation!BR$838","v":0},{"$f":" Inp_Depreciation!BS$838","v":0},{"$f":" Inp_Depreciation!BT$838","v":0},{"$f":" Inp_Depreciation!BU$838","v":0},{"$f":" Inp_Depreciation!BV$838","v":0},{"$f":" Inp_Depreciation!BW$838","v":0},{"$f":" Inp_Depreciation!BX$838","v":0},{"$f":" Inp_Depreciation!BY$838","v":0},{"$f":" Inp_Depreciation!BZ$838","v":0},{"$f":" Inp_Depreciation!CA$838","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$839","v":"Network capex add - 01 Apr 96 - depreciation inp - T5Y"},{"$f":" Inp_Depreciation!F$839","v":0},{"$f":" Inp_Depreciation!G$839","v":0},{"$f":" Inp_Depreciation!H$839","v":0},{"$f":" Inp_Depreciation!I$839","v":"GBP m"},{"$f":" Inp_Depreciation!J$839","v":0},{"$f":" Inp_Depreciation!K$839","v":0},{"$f":" Inp_Depreciation!L$839","v":0},{"$f":" Inp_Depreciation!M$839","v":0},{"$f":" Inp_Depreciation!N$839","v":0},{"$f":" Inp_Depreciation!O$839","v":0},{"$f":" Inp_Depreciation!P$839","v":0},{"$f":" Inp_Depreciation!Q$839","v":0},{"$f":" Inp_Depreciation!R$839","v":0},{"$f":" Inp_Depreciation!S$839","v":0},{"$f":" Inp_Depreciation!T$839","v":0},{"$f":" Inp_Depreciation!U$839","v":0},{"$f":" Inp_Depreciation!V$839","v":0},{"$f":" Inp_Depreciation!W$839","v":0},{"$f":" Inp_Depreciation!X$839","v":0},{"$f":" Inp_Depreciation!Y$839","v":0},{"$f":" Inp_Depreciation!Z$839","v":0},{"$f":" Inp_Depreciation!AA$839","v":0},{"$f":" Inp_Depreciation!AB$839","v":0},{"$f":" Inp_Depreciation!AC$839","v":0},{"$f":" Inp_Depreciation!AD$839","v":0},{"$f":" Inp_Depreciation!AE$839","v":0},{"$f":" Inp_Depreciation!AF$839","v":0},{"$f":" Inp_Depreciation!AG$839","v":0},{"$f":" Inp_Depreciation!AH$839","v":0},{"$f":" Inp_Depreciation!AI$839","v":0},{"$f":" Inp_Depreciation!AJ$839","v":0},{"$f":" Inp_Depreciation!AK$839","v":0},{"$f":" Inp_Depreciation!AL$839","v":0},{"$f":" Inp_Depreciation!AM$839","v":0},{"$f":" Inp_Depreciation!AN$839","v":0},{"$f":" Inp_Depreciation!AO$839","v":0},{"$f":" Inp_Depreciation!AP$839","v":0},{"$f":" Inp_Depreciation!AQ$839","v":0},{"$f":" Inp_Depreciation!AR$839","v":0},{"$f":" Inp_Depreciation!AS$839","v":0},{"$f":" Inp_Depreciation!AT$839","v":0},{"$f":" Inp_Depreciation!AU$839","v":0},{"$f":" Inp_Depreciation!AV$839","v":0},{"$f":" Inp_Depreciation!AW$839","v":0},{"$f":" Inp_Depreciation!AX$839","v":0},{"$f":" Inp_Depreciation!AY$839","v":0},{"$f":" Inp_Depreciation!AZ$839","v":0},{"$f":" Inp_Depreciation!BA$839","v":0},{"$f":" Inp_Depreciation!BB$839","v":0},{"$f":" Inp_Depreciation!BC$839","v":0},{"$f":" Inp_Depreciation!BD$839","v":0},{"$f":" Inp_Depreciation!BE$839","v":0},{"$f":" Inp_Depreciation!BF$839","v":0},{"$f":" Inp_Depreciation!BG$839","v":0},{"$f":" Inp_Depreciation!BH$839","v":0},{"$f":" Inp_Depreciation!BI$839","v":0},{"$f":" Inp_Depreciation!BJ$839","v":0},{"$f":" Inp_Depreciation!BK$839","v":0},{"$f":" Inp_Depreciation!BL$839","v":0},{"$f":" Inp_Depreciation!BM$839","v":0},{"$f":" Inp_Depreciation!BN$839","v":0},{"$f":" Inp_Depreciation!BO$839","v":0},{"$f":" Inp_Depreciation!BP$839","v":0},{"$f":" Inp_Depreciation!BQ$839","v":0},{"$f":" Inp_Depreciation!BR$839","v":0},{"$f":" Inp_Depreciation!BS$839","v":0},{"$f":" Inp_Depreciation!BT$839","v":0},{"$f":" Inp_Depreciation!BU$839","v":0},{"$f":" Inp_Depreciation!BV$839","v":0},{"$f":" Inp_Depreciation!BW$839","v":0},{"$f":" Inp_Depreciation!BX$839","v":0},{"$f":" Inp_Depreciation!BY$839","v":0},{"$f":" Inp_Depreciation!BZ$839","v":0},{"$f":" Inp_Depreciation!CA$839","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$840","v":"Network capex add - 01 Apr 97 - depreciation inp - T5Y"},{"$f":" Inp_Depreciation!F$840","v":0},{"$f":" Inp_Depreciation!G$840","v":0},{"$f":" Inp_Depreciation!H$840","v":0},{"$f":" Inp_Depreciation!I$840","v":"GBP m"},{"$f":" Inp_Depreciation!J$840","v":0},{"$f":" Inp_Depreciation!K$840","v":0},{"$f":" Inp_Depreciation!L$840","v":0},{"$f":" Inp_Depreciation!M$840","v":0},{"$f":" Inp_Depreciation!N$840","v":0},{"$f":" Inp_Depreciation!O$840","v":0},{"$f":" Inp_Depreciation!P$840","v":0},{"$f":" Inp_Depreciation!Q$840","v":0},{"$f":" Inp_Depreciation!R$840","v":0},{"$f":" Inp_Depreciation!S$840","v":0},{"$f":" Inp_Depreciation!T$840","v":0},{"$f":" Inp_Depreciation!U$840","v":0},{"$f":" Inp_Depreciation!V$840","v":0},{"$f":" Inp_Depreciation!W$840","v":0},{"$f":" Inp_Depreciation!X$840","v":0},{"$f":" Inp_Depreciation!Y$840","v":0},{"$f":" Inp_Depreciation!Z$840","v":0},{"$f":" Inp_Depreciation!AA$840","v":0},{"$f":" Inp_Depreciation!AB$840","v":0},{"$f":" Inp_Depreciation!AC$840","v":0},{"$f":" Inp_Depreciation!AD$840","v":0},{"$f":" Inp_Depreciation!AE$840","v":0},{"$f":" Inp_Depreciation!AF$840","v":0},{"$f":" Inp_Depreciation!AG$840","v":0},{"$f":" Inp_Depreciation!AH$840","v":0},{"$f":" Inp_Depreciation!AI$840","v":0},{"$f":" Inp_Depreciation!AJ$840","v":0},{"$f":" Inp_Depreciation!AK$840","v":0},{"$f":" Inp_Depreciation!AL$840","v":0},{"$f":" Inp_Depreciation!AM$840","v":0},{"$f":" Inp_Depreciation!AN$840","v":0},{"$f":" Inp_Depreciation!AO$840","v":0},{"$f":" Inp_Depreciation!AP$840","v":0},{"$f":" Inp_Depreciation!AQ$840","v":0},{"$f":" Inp_Depreciation!AR$840","v":0},{"$f":" Inp_Depreciation!AS$840","v":0},{"$f":" Inp_Depreciation!AT$840","v":0},{"$f":" Inp_Depreciation!AU$840","v":0},{"$f":" Inp_Depreciation!AV$840","v":0},{"$f":" Inp_Depreciation!AW$840","v":0},{"$f":" Inp_Depreciation!AX$840","v":0},{"$f":" Inp_Depreciation!AY$840","v":0},{"$f":" Inp_Depreciation!AZ$840","v":0},{"$f":" Inp_Depreciation!BA$840","v":0},{"$f":" Inp_Depreciation!BB$840","v":0},{"$f":" Inp_Depreciation!BC$840","v":0},{"$f":" Inp_Depreciation!BD$840","v":0},{"$f":" Inp_Depreciation!BE$840","v":0},{"$f":" Inp_Depreciation!BF$840","v":0},{"$f":" Inp_Depreciation!BG$840","v":0},{"$f":" Inp_Depreciation!BH$840","v":0},{"$f":" Inp_Depreciation!BI$840","v":0},{"$f":" Inp_Depreciation!BJ$840","v":0},{"$f":" Inp_Depreciation!BK$840","v":0},{"$f":" Inp_Depreciation!BL$840","v":0},{"$f":" Inp_Depreciation!BM$840","v":0},{"$f":" Inp_Depreciation!BN$840","v":0},{"$f":" Inp_Depreciation!BO$840","v":0},{"$f":" Inp_Depreciation!BP$840","v":0},{"$f":" Inp_Depreciation!BQ$840","v":0},{"$f":" Inp_Depreciation!BR$840","v":0},{"$f":" Inp_Depreciation!BS$840","v":0},{"$f":" Inp_Depreciation!BT$840","v":0},{"$f":" Inp_Depreciation!BU$840","v":0},{"$f":" Inp_Depreciation!BV$840","v":0},{"$f":" Inp_Depreciation!BW$840","v":0},{"$f":" Inp_Depreciation!BX$840","v":0},{"$f":" Inp_Depreciation!BY$840","v":0},{"$f":" Inp_Depreciation!BZ$840","v":0},{"$f":" Inp_Depreciation!CA$840","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$841","v":"Network capex add - 01 Apr 98 - depreciation inp - T5Y"},{"$f":" Inp_Depreciation!F$841","v":0},{"$f":" Inp_Depreciation!G$841","v":0},{"$f":" Inp_Depreciation!H$841","v":0},{"$f":" Inp_Depreciation!I$841","v":"GBP m"},{"$f":" Inp_Depreciation!J$841","v":0},{"$f":" Inp_Depreciation!K$841","v":0},{"$f":" Inp_Depreciation!L$841","v":0},{"$f":" Inp_Depreciation!M$841","v":0},{"$f":" Inp_Depreciation!N$841","v":0},{"$f":" Inp_Depreciation!O$841","v":0},{"$f":" Inp_Depreciation!P$841","v":0},{"$f":" Inp_Depreciation!Q$841","v":0},{"$f":" Inp_Depreciation!R$841","v":0},{"$f":" Inp_Depreciation!S$841","v":0},{"$f":" Inp_Depreciation!T$841","v":0},{"$f":" Inp_Depreciation!U$841","v":0},{"$f":" Inp_Depreciation!V$841","v":0},{"$f":" Inp_Depreciation!W$841","v":0},{"$f":" Inp_Depreciation!X$841","v":0},{"$f":" Inp_Depreciation!Y$841","v":0},{"$f":" Inp_Depreciation!Z$841","v":0},{"$f":" Inp_Depreciation!AA$841","v":0},{"$f":" Inp_Depreciation!AB$841","v":0},{"$f":" Inp_Depreciation!AC$841","v":0},{"$f":" Inp_Depreciation!AD$841","v":0},{"$f":" Inp_Depreciation!AE$841","v":0},{"$f":" Inp_Depreciation!AF$841","v":0},{"$f":" Inp_Depreciation!AG$841","v":0},{"$f":" Inp_Depreciation!AH$841","v":0},{"$f":" Inp_Depreciation!AI$841","v":0},{"$f":" Inp_Depreciation!AJ$841","v":0},{"$f":" Inp_Depreciation!AK$841","v":0},{"$f":" Inp_Depreciation!AL$841","v":0},{"$f":" Inp_Depreciation!AM$841","v":0},{"$f":" Inp_Depreciation!AN$841","v":0},{"$f":" Inp_Depreciation!AO$841","v":0},{"$f":" Inp_Depreciation!AP$841","v":0},{"$f":" Inp_Depreciation!AQ$841","v":0},{"$f":" Inp_Depreciation!AR$841","v":0},{"$f":" Inp_Depreciation!AS$841","v":0},{"$f":" Inp_Depreciation!AT$841","v":0},{"$f":" Inp_Depreciation!AU$841","v":0},{"$f":" Inp_Depreciation!AV$841","v":0},{"$f":" Inp_Depreciation!AW$841","v":0},{"$f":" Inp_Depreciation!AX$841","v":0},{"$f":" Inp_Depreciation!AY$841","v":0},{"$f":" Inp_Depreciation!AZ$841","v":0},{"$f":" Inp_Depreciation!BA$841","v":0},{"$f":" Inp_Depreciation!BB$841","v":0},{"$f":" Inp_Depreciation!BC$841","v":0},{"$f":" Inp_Depreciation!BD$841","v":0},{"$f":" Inp_Depreciation!BE$841","v":0},{"$f":" Inp_Depreciation!BF$841","v":0},{"$f":" Inp_Depreciation!BG$841","v":0},{"$f":" Inp_Depreciation!BH$841","v":0},{"$f":" Inp_Depreciation!BI$841","v":0},{"$f":" Inp_Depreciation!BJ$841","v":0},{"$f":" Inp_Depreciation!BK$841","v":0},{"$f":" Inp_Depreciation!BL$841","v":0},{"$f":" Inp_Depreciation!BM$841","v":0},{"$f":" Inp_Depreciation!BN$841","v":0},{"$f":" Inp_Depreciation!BO$841","v":0},{"$f":" Inp_Depreciation!BP$841","v":0},{"$f":" Inp_Depreciation!BQ$841","v":0},{"$f":" Inp_Depreciation!BR$841","v":0},{"$f":" Inp_Depreciation!BS$841","v":0},{"$f":" Inp_Depreciation!BT$841","v":0},{"$f":" Inp_Depreciation!BU$841","v":0},{"$f":" Inp_Depreciation!BV$841","v":0},{"$f":" Inp_Depreciation!BW$841","v":0},{"$f":" Inp_Depreciation!BX$841","v":0},{"$f":" Inp_Depreciation!BY$841","v":0},{"$f":" Inp_Depreciation!BZ$841","v":0},{"$f":" Inp_Depreciation!CA$841","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$842","v":"Network capex add - 01 Apr 99 - depreciation inp - T5Y"},{"$f":" Inp_Depreciation!F$842","v":0},{"$f":" Inp_Depreciation!G$842","v":0},{"$f":" Inp_Depreciation!H$842","v":0},{"$f":" Inp_Depreciation!I$842","v":"GBP m"},{"$f":" Inp_Depreciation!J$842","v":0},{"$f":" Inp_Depreciation!K$842","v":0},{"$f":" Inp_Depreciation!L$842","v":0},{"$f":" Inp_Depreciation!M$842","v":0},{"$f":" Inp_Depreciation!N$842","v":0},{"$f":" Inp_Depreciation!O$842","v":0},{"$f":" Inp_Depreciation!P$842","v":0},{"$f":" Inp_Depreciation!Q$842","v":0},{"$f":" Inp_Depreciation!R$842","v":0},{"$f":" Inp_Depreciation!S$842","v":0},{"$f":" Inp_Depreciation!T$842","v":0},{"$f":" Inp_Depreciation!U$842","v":0},{"$f":" Inp_Depreciation!V$842","v":0},{"$f":" Inp_Depreciation!W$842","v":0},{"$f":" Inp_Depreciation!X$842","v":0},{"$f":" Inp_Depreciation!Y$842","v":0},{"$f":" Inp_Depreciation!Z$842","v":0},{"$f":" Inp_Depreciation!AA$842","v":0},{"$f":" Inp_Depreciation!AB$842","v":0},{"$f":" Inp_Depreciation!AC$842","v":0},{"$f":" Inp_Depreciation!AD$842","v":0},{"$f":" Inp_Depreciation!AE$842","v":0},{"$f":" Inp_Depreciation!AF$842","v":0},{"$f":" Inp_Depreciation!AG$842","v":0},{"$f":" Inp_Depreciation!AH$842","v":0},{"$f":" Inp_Depreciation!AI$842","v":0},{"$f":" Inp_Depreciation!AJ$842","v":0},{"$f":" Inp_Depreciation!AK$842","v":0},{"$f":" Inp_Depreciation!AL$842","v":0},{"$f":" Inp_Depreciation!AM$842","v":0},{"$f":" Inp_Depreciation!AN$842","v":0},{"$f":" Inp_Depreciation!AO$842","v":0},{"$f":" Inp_Depreciation!AP$842","v":0},{"$f":" Inp_Depreciation!AQ$842","v":0},{"$f":" Inp_Depreciation!AR$842","v":0},{"$f":" Inp_Depreciation!AS$842","v":0},{"$f":" Inp_Depreciation!AT$842","v":0},{"$f":" Inp_Depreciation!AU$842","v":0},{"$f":" Inp_Depreciation!AV$842","v":0},{"$f":" Inp_Depreciation!AW$842","v":0},{"$f":" Inp_Depreciation!AX$842","v":0},{"$f":" Inp_Depreciation!AY$842","v":0},{"$f":" Inp_Depreciation!AZ$842","v":0},{"$f":" Inp_Depreciation!BA$842","v":0},{"$f":" Inp_Depreciation!BB$842","v":0},{"$f":" Inp_Depreciation!BC$842","v":0},{"$f":" Inp_Depreciation!BD$842","v":0},{"$f":" Inp_Depreciation!BE$842","v":0},{"$f":" Inp_Depreciation!BF$842","v":0},{"$f":" Inp_Depreciation!BG$842","v":0},{"$f":" Inp_Depreciation!BH$842","v":0},{"$f":" Inp_Depreciation!BI$842","v":0},{"$f":" Inp_Depreciation!BJ$842","v":0},{"$f":" Inp_Depreciation!BK$842","v":0},{"$f":" Inp_Depreciation!BL$842","v":0},{"$f":" Inp_Depreciation!BM$842","v":0},{"$f":" Inp_Depreciation!BN$842","v":0},{"$f":" Inp_Depreciation!BO$842","v":0},{"$f":" Inp_Depreciation!BP$842","v":0},{"$f":" Inp_Depreciation!BQ$842","v":0},{"$f":" Inp_Depreciation!BR$842","v":0},{"$f":" Inp_Depreciation!BS$842","v":0},{"$f":" Inp_Depreciation!BT$842","v":0},{"$f":" Inp_Depreciation!BU$842","v":0},{"$f":" Inp_Depreciation!BV$842","v":0},{"$f":" Inp_Depreciation!BW$842","v":0},{"$f":" Inp_Depreciation!BX$842","v":0},{"$f":" Inp_Depreciation!BY$842","v":0},{"$f":" Inp_Depreciation!BZ$842","v":0},{"$f":" Inp_Depreciation!CA$842","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$843","v":"Network capex add - 01 Apr 00 - depreciation inp - T5Y"},{"$f":" Inp_Depreciation!F$843","v":0},{"$f":" Inp_Depreciation!G$843","v":0},{"$f":" Inp_Depreciation!H$843","v":0},{"$f":" Inp_Depreciation!I$843","v":"GBP m"},{"$f":" Inp_Depreciation!J$843","v":0},{"$f":" Inp_Depreciation!K$843","v":0},{"$f":" Inp_Depreciation!L$843","v":0},{"$f":" Inp_Depreciation!M$843","v":0},{"$f":" Inp_Depreciation!N$843","v":0},{"$f":" Inp_Depreciation!O$843","v":0},{"$f":" Inp_Depreciation!P$843","v":0},{"$f":" Inp_Depreciation!Q$843","v":0},{"$f":" Inp_Depreciation!R$843","v":0},{"$f":" Inp_Depreciation!S$843","v":0},{"$f":" Inp_Depreciation!T$843","v":0},{"$f":" Inp_Depreciation!U$843","v":0},{"$f":" Inp_Depreciation!V$843","v":0},{"$f":" Inp_Depreciation!W$843","v":0},{"$f":" Inp_Depreciation!X$843","v":0},{"$f":" Inp_Depreciation!Y$843","v":0},{"$f":" Inp_Depreciation!Z$843","v":0},{"$f":" Inp_Depreciation!AA$843","v":0},{"$f":" Inp_Depreciation!AB$843","v":0},{"$f":" Inp_Depreciation!AC$843","v":0},{"$f":" Inp_Depreciation!AD$843","v":0},{"$f":" Inp_Depreciation!AE$843","v":0},{"$f":" Inp_Depreciation!AF$843","v":0},{"$f":" Inp_Depreciation!AG$843","v":0},{"$f":" Inp_Depreciation!AH$843","v":0},{"$f":" Inp_Depreciation!AI$843","v":0},{"$f":" Inp_Depreciation!AJ$843","v":0},{"$f":" Inp_Depreciation!AK$843","v":0},{"$f":" Inp_Depreciation!AL$843","v":0},{"$f":" Inp_Depreciation!AM$843","v":0},{"$f":" Inp_Depreciation!AN$843","v":0},{"$f":" Inp_Depreciation!AO$843","v":0},{"$f":" Inp_Depreciation!AP$843","v":0},{"$f":" Inp_Depreciation!AQ$843","v":0},{"$f":" Inp_Depreciation!AR$843","v":0},{"$f":" Inp_Depreciation!AS$843","v":0},{"$f":" Inp_Depreciation!AT$843","v":0},{"$f":" Inp_Depreciation!AU$843","v":0},{"$f":" Inp_Depreciation!AV$843","v":0},{"$f":" Inp_Depreciation!AW$843","v":0},{"$f":" Inp_Depreciation!AX$843","v":0},{"$f":" Inp_Depreciation!AY$843","v":0},{"$f":" Inp_Depreciation!AZ$843","v":0},{"$f":" Inp_Depreciation!BA$843","v":0},{"$f":" Inp_Depreciation!BB$843","v":0},{"$f":" Inp_Depreciation!BC$843","v":0},{"$f":" Inp_Depreciation!BD$843","v":0},{"$f":" Inp_Depreciation!BE$843","v":0},{"$f":" Inp_Depreciation!BF$843","v":0},{"$f":" Inp_Depreciation!BG$843","v":0},{"$f":" Inp_Depreciation!BH$843","v":0},{"$f":" Inp_Depreciation!BI$843","v":0},{"$f":" Inp_Depreciation!BJ$843","v":0},{"$f":" Inp_Depreciation!BK$843","v":0},{"$f":" Inp_Depreciation!BL$843","v":0},{"$f":" Inp_Depreciation!BM$843","v":0},{"$f":" Inp_Depreciation!BN$843","v":0},{"$f":" Inp_Depreciation!BO$843","v":0},{"$f":" Inp_Depreciation!BP$843","v":0},{"$f":" Inp_Depreciation!BQ$843","v":0},{"$f":" Inp_Depreciation!BR$843","v":0},{"$f":" Inp_Depreciation!BS$843","v":0},{"$f":" Inp_Depreciation!BT$843","v":0},{"$f":" Inp_Depreciation!BU$843","v":0},{"$f":" Inp_Depreciation!BV$843","v":0},{"$f":" Inp_Depreciation!BW$843","v":0},{"$f":" Inp_Depreciation!BX$843","v":0},{"$f":" Inp_Depreciation!BY$843","v":0},{"$f":" Inp_Depreciation!BZ$843","v":0},{"$f":" Inp_Depreciation!CA$843","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$844","v":"Network capex add - 01 Apr 01 - depreciation inp - T5Y"},{"$f":" Inp_Depreciation!F$844","v":0},{"$f":" Inp_Depreciation!G$844","v":0},{"$f":" Inp_Depreciation!H$844","v":0},{"$f":" Inp_Depreciation!I$844","v":"GBP m"},{"$f":" Inp_Depreciation!J$844","v":0},{"$f":" Inp_Depreciation!K$844","v":0},{"$f":" Inp_Depreciation!L$844","v":0},{"$f":" Inp_Depreciation!M$844","v":0},{"$f":" Inp_Depreciation!N$844","v":0},{"$f":" Inp_Depreciation!O$844","v":0},{"$f":" Inp_Depreciation!P$844","v":0},{"$f":" Inp_Depreciation!Q$844","v":0},{"$f":" Inp_Depreciation!R$844","v":0},{"$f":" Inp_Depreciation!S$844","v":0},{"$f":" Inp_Depreciation!T$844","v":0},{"$f":" Inp_Depreciation!U$844","v":0},{"$f":" Inp_Depreciation!V$844","v":0},{"$f":" Inp_Depreciation!W$844","v":0},{"$f":" Inp_Depreciation!X$844","v":0},{"$f":" Inp_Depreciation!Y$844","v":0},{"$f":" Inp_Depreciation!Z$844","v":0},{"$f":" Inp_Depreciation!AA$844","v":0},{"$f":" Inp_Depreciation!AB$844","v":0},{"$f":" Inp_Depreciation!AC$844","v":0},{"$f":" Inp_Depreciation!AD$844","v":0},{"$f":" Inp_Depreciation!AE$844","v":0},{"$f":" Inp_Depreciation!AF$844","v":0},{"$f":" Inp_Depreciation!AG$844","v":0},{"$f":" Inp_Depreciation!AH$844","v":0},{"$f":" Inp_Depreciation!AI$844","v":0},{"$f":" Inp_Depreciation!AJ$844","v":0},{"$f":" Inp_Depreciation!AK$844","v":0},{"$f":" Inp_Depreciation!AL$844","v":0},{"$f":" Inp_Depreciation!AM$844","v":0},{"$f":" Inp_Depreciation!AN$844","v":0},{"$f":" Inp_Depreciation!AO$844","v":0},{"$f":" Inp_Depreciation!AP$844","v":0},{"$f":" Inp_Depreciation!AQ$844","v":0},{"$f":" Inp_Depreciation!AR$844","v":0},{"$f":" Inp_Depreciation!AS$844","v":0},{"$f":" Inp_Depreciation!AT$844","v":0},{"$f":" Inp_Depreciation!AU$844","v":0},{"$f":" Inp_Depreciation!AV$844","v":0},{"$f":" Inp_Depreciation!AW$844","v":0},{"$f":" Inp_Depreciation!AX$844","v":0},{"$f":" Inp_Depreciation!AY$844","v":0},{"$f":" Inp_Depreciation!AZ$844","v":0},{"$f":" Inp_Depreciation!BA$844","v":0},{"$f":" Inp_Depreciation!BB$844","v":0},{"$f":" Inp_Depreciation!BC$844","v":0},{"$f":" Inp_Depreciation!BD$844","v":0},{"$f":" Inp_Depreciation!BE$844","v":0},{"$f":" Inp_Depreciation!BF$844","v":0},{"$f":" Inp_Depreciation!BG$844","v":0},{"$f":" Inp_Depreciation!BH$844","v":0},{"$f":" Inp_Depreciation!BI$844","v":0},{"$f":" Inp_Depreciation!BJ$844","v":0},{"$f":" Inp_Depreciation!BK$844","v":0},{"$f":" Inp_Depreciation!BL$844","v":0},{"$f":" Inp_Depreciation!BM$844","v":0},{"$f":" Inp_Depreciation!BN$844","v":0},{"$f":" Inp_Depreciation!BO$844","v":0},{"$f":" Inp_Depreciation!BP$844","v":0},{"$f":" Inp_Depreciation!BQ$844","v":0},{"$f":" Inp_Depreciation!BR$844","v":0},{"$f":" Inp_Depreciation!BS$844","v":0},{"$f":" Inp_Depreciation!BT$844","v":0},{"$f":" Inp_Depreciation!BU$844","v":0},{"$f":" Inp_Depreciation!BV$844","v":0},{"$f":" Inp_Depreciation!BW$844","v":0},{"$f":" Inp_Depreciation!BX$844","v":0},{"$f":" Inp_Depreciation!BY$844","v":0},{"$f":" Inp_Depreciation!BZ$844","v":0},{"$f":" Inp_Depreciation!CA$844","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$845","v":"Network capex add - 01 Apr 02 - depreciation inp - T5Y"},{"$f":" Inp_Depreciation!F$845","v":0},{"$f":" Inp_Depreciation!G$845","v":0},{"$f":" Inp_Depreciation!H$845","v":0},{"$f":" Inp_Depreciation!I$845","v":"GBP m"},{"$f":" Inp_Depreciation!J$845","v":0},{"$f":" Inp_Depreciation!K$845","v":0},{"$f":" Inp_Depreciation!L$845","v":0},{"$f":" Inp_Depreciation!M$845","v":0},{"$f":" Inp_Depreciation!N$845","v":0},{"$f":" Inp_Depreciation!O$845","v":0},{"$f":" Inp_Depreciation!P$845","v":0},{"$f":" Inp_Depreciation!Q$845","v":0},{"$f":" Inp_Depreciation!R$845","v":0},{"$f":" Inp_Depreciation!S$845","v":0},{"$f":" Inp_Depreciation!T$845","v":0},{"$f":" Inp_Depreciation!U$845","v":0},{"$f":" Inp_Depreciation!V$845","v":0},{"$f":" Inp_Depreciation!W$845","v":0},{"$f":" Inp_Depreciation!X$845","v":0},{"$f":" Inp_Depreciation!Y$845","v":0},{"$f":" Inp_Depreciation!Z$845","v":0},{"$f":" Inp_Depreciation!AA$845","v":0},{"$f":" Inp_Depreciation!AB$845","v":0},{"$f":" Inp_Depreciation!AC$845","v":0},{"$f":" Inp_Depreciation!AD$845","v":0},{"$f":" Inp_Depreciation!AE$845","v":0},{"$f":" Inp_Depreciation!AF$845","v":0},{"$f":" Inp_Depreciation!AG$845","v":0},{"$f":" Inp_Depreciation!AH$845","v":0},{"$f":" Inp_Depreciation!AI$845","v":0},{"$f":" Inp_Depreciation!AJ$845","v":0},{"$f":" Inp_Depreciation!AK$845","v":0},{"$f":" Inp_Depreciation!AL$845","v":0},{"$f":" Inp_Depreciation!AM$845","v":0},{"$f":" Inp_Depreciation!AN$845","v":0},{"$f":" Inp_Depreciation!AO$845","v":0},{"$f":" Inp_Depreciation!AP$845","v":0},{"$f":" Inp_Depreciation!AQ$845","v":0},{"$f":" Inp_Depreciation!AR$845","v":0},{"$f":" Inp_Depreciation!AS$845","v":0},{"$f":" Inp_Depreciation!AT$845","v":0},{"$f":" Inp_Depreciation!AU$845","v":0},{"$f":" Inp_Depreciation!AV$845","v":0},{"$f":" Inp_Depreciation!AW$845","v":0},{"$f":" Inp_Depreciation!AX$845","v":0},{"$f":" Inp_Depreciation!AY$845","v":0},{"$f":" Inp_Depreciation!AZ$845","v":0},{"$f":" Inp_Depreciation!BA$845","v":0},{"$f":" Inp_Depreciation!BB$845","v":0},{"$f":" Inp_Depreciation!BC$845","v":0},{"$f":" Inp_Depreciation!BD$845","v":0},{"$f":" Inp_Depreciation!BE$845","v":0},{"$f":" Inp_Depreciation!BF$845","v":0},{"$f":" Inp_Depreciation!BG$845","v":0},{"$f":" Inp_Depreciation!BH$845","v":0},{"$f":" Inp_Depreciation!BI$845","v":0},{"$f":" Inp_Depreciation!BJ$845","v":0},{"$f":" Inp_Depreciation!BK$845","v":0},{"$f":" Inp_Depreciation!BL$845","v":0},{"$f":" Inp_Depreciation!BM$845","v":0},{"$f":" Inp_Depreciation!BN$845","v":0},{"$f":" Inp_Depreciation!BO$845","v":0},{"$f":" Inp_Depreciation!BP$845","v":0},{"$f":" Inp_Depreciation!BQ$845","v":0},{"$f":" Inp_Depreciation!BR$845","v":0},{"$f":" Inp_Depreciation!BS$845","v":0},{"$f":" Inp_Depreciation!BT$845","v":0},{"$f":" Inp_Depreciation!BU$845","v":0},{"$f":" Inp_Depreciation!BV$845","v":0},{"$f":" Inp_Depreciation!BW$845","v":0},{"$f":" Inp_Depreciation!BX$845","v":0},{"$f":" Inp_Depreciation!BY$845","v":0},{"$f":" Inp_Depreciation!BZ$845","v":0},{"$f":" Inp_Depreciation!CA$845","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$846","v":"Network capex add - 01 Apr 03 - depreciation inp - T5Y"},{"$f":" Inp_Depreciation!F$846","v":0},{"$f":" Inp_Depreciation!G$846","v":0},{"$f":" Inp_Depreciation!H$846","v":0},{"$f":" Inp_Depreciation!I$846","v":"GBP m"},{"$f":" Inp_Depreciation!J$846","v":0},{"$f":" Inp_Depreciation!K$846","v":0},{"$f":" Inp_Depreciation!L$846","v":0},{"$f":" Inp_Depreciation!M$846","v":0},{"$f":" Inp_Depreciation!N$846","v":0},{"$f":" Inp_Depreciation!O$846","v":0},{"$f":" Inp_Depreciation!P$846","v":0},{"$f":" Inp_Depreciation!Q$846","v":0},{"$f":" Inp_Depreciation!R$846","v":0},{"$f":" Inp_Depreciation!S$846","v":0},{"$f":" Inp_Depreciation!T$846","v":0},{"$f":" Inp_Depreciation!U$846","v":0},{"$f":" Inp_Depreciation!V$846","v":0},{"$f":" Inp_Depreciation!W$846","v":0},{"$f":" Inp_Depreciation!X$846","v":0},{"$f":" Inp_Depreciation!Y$846","v":0},{"$f":" Inp_Depreciation!Z$846","v":0},{"$f":" Inp_Depreciation!AA$846","v":0},{"$f":" Inp_Depreciation!AB$846","v":0},{"$f":" Inp_Depreciation!AC$846","v":0},{"$f":" Inp_Depreciation!AD$846","v":0},{"$f":" Inp_Depreciation!AE$846","v":0},{"$f":" Inp_Depreciation!AF$846","v":0},{"$f":" Inp_Depreciation!AG$846","v":0},{"$f":" Inp_Depreciation!AH$846","v":0},{"$f":" Inp_Depreciation!AI$846","v":0},{"$f":" Inp_Depreciation!AJ$846","v":0},{"$f":" Inp_Depreciation!AK$846","v":0},{"$f":" Inp_Depreciation!AL$846","v":0},{"$f":" Inp_Depreciation!AM$846","v":0},{"$f":" Inp_Depreciation!AN$846","v":0},{"$f":" Inp_Depreciation!AO$846","v":0},{"$f":" Inp_Depreciation!AP$846","v":0},{"$f":" Inp_Depreciation!AQ$846","v":0},{"$f":" Inp_Depreciation!AR$846","v":0},{"$f":" Inp_Depreciation!AS$846","v":0},{"$f":" Inp_Depreciation!AT$846","v":0},{"$f":" Inp_Depreciation!AU$846","v":0},{"$f":" Inp_Depreciation!AV$846","v":0},{"$f":" Inp_Depreciation!AW$846","v":0},{"$f":" Inp_Depreciation!AX$846","v":0},{"$f":" Inp_Depreciation!AY$846","v":0},{"$f":" Inp_Depreciation!AZ$846","v":0},{"$f":" Inp_Depreciation!BA$846","v":0},{"$f":" Inp_Depreciation!BB$846","v":0},{"$f":" Inp_Depreciation!BC$846","v":0},{"$f":" Inp_Depreciation!BD$846","v":0},{"$f":" Inp_Depreciation!BE$846","v":0},{"$f":" Inp_Depreciation!BF$846","v":0},{"$f":" Inp_Depreciation!BG$846","v":0},{"$f":" Inp_Depreciation!BH$846","v":0},{"$f":" Inp_Depreciation!BI$846","v":0},{"$f":" Inp_Depreciation!BJ$846","v":0},{"$f":" Inp_Depreciation!BK$846","v":0},{"$f":" Inp_Depreciation!BL$846","v":0},{"$f":" Inp_Depreciation!BM$846","v":0},{"$f":" Inp_Depreciation!BN$846","v":0},{"$f":" Inp_Depreciation!BO$846","v":0},{"$f":" Inp_Depreciation!BP$846","v":0},{"$f":" Inp_Depreciation!BQ$846","v":0},{"$f":" Inp_Depreciation!BR$846","v":0},{"$f":" Inp_Depreciation!BS$846","v":0},{"$f":" Inp_Depreciation!BT$846","v":0},{"$f":" Inp_Depreciation!BU$846","v":0},{"$f":" Inp_Depreciation!BV$846","v":0},{"$f":" Inp_Depreciation!BW$846","v":0},{"$f":" Inp_Depreciation!BX$846","v":0},{"$f":" Inp_Depreciation!BY$846","v":0},{"$f":" Inp_Depreciation!BZ$846","v":0},{"$f":" Inp_Depreciation!CA$846","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$847","v":"Network capex add - 01 Apr 04 - depreciation inp - T5Y"},{"$f":" Inp_Depreciation!F$847","v":0},{"$f":" Inp_Depreciation!G$847","v":0},{"$f":" Inp_Depreciation!H$847","v":0},{"$f":" Inp_Depreciation!I$847","v":"GBP m"},{"$f":" Inp_Depreciation!J$847","v":0},{"$f":" Inp_Depreciation!K$847","v":0},{"$f":" Inp_Depreciation!L$847","v":0},{"$f":" Inp_Depreciation!M$847","v":0},{"$f":" Inp_Depreciation!N$847","v":0},{"$f":" Inp_Depreciation!O$847","v":0},{"$f":" Inp_Depreciation!P$847","v":0},{"$f":" Inp_Depreciation!Q$847","v":0},{"$f":" Inp_Depreciation!R$847","v":0},{"$f":" Inp_Depreciation!S$847","v":0},{"$f":" Inp_Depreciation!T$847","v":0},{"$f":" Inp_Depreciation!U$847","v":0},{"$f":" Inp_Depreciation!V$847","v":0},{"$f":" Inp_Depreciation!W$847","v":0},{"$f":" Inp_Depreciation!X$847","v":0},{"$f":" Inp_Depreciation!Y$847","v":0},{"$f":" Inp_Depreciation!Z$847","v":0},{"$f":" Inp_Depreciation!AA$847","v":0},{"$f":" Inp_Depreciation!AB$847","v":0},{"$f":" Inp_Depreciation!AC$847","v":0},{"$f":" Inp_Depreciation!AD$847","v":0},{"$f":" Inp_Depreciation!AE$847","v":0},{"$f":" Inp_Depreciation!AF$847","v":0},{"$f":" Inp_Depreciation!AG$847","v":0},{"$f":" Inp_Depreciation!AH$847","v":0},{"$f":" Inp_Depreciation!AI$847","v":0},{"$f":" Inp_Depreciation!AJ$847","v":0},{"$f":" Inp_Depreciation!AK$847","v":0},{"$f":" Inp_Depreciation!AL$847","v":0},{"$f":" Inp_Depreciation!AM$847","v":0},{"$f":" Inp_Depreciation!AN$847","v":0},{"$f":" Inp_Depreciation!AO$847","v":0},{"$f":" Inp_Depreciation!AP$847","v":0},{"$f":" Inp_Depreciation!AQ$847","v":0},{"$f":" Inp_Depreciation!AR$847","v":0},{"$f":" Inp_Depreciation!AS$847","v":0},{"$f":" Inp_Depreciation!AT$847","v":0},{"$f":" Inp_Depreciation!AU$847","v":0},{"$f":" Inp_Depreciation!AV$847","v":0},{"$f":" Inp_Depreciation!AW$847","v":0},{"$f":" Inp_Depreciation!AX$847","v":0},{"$f":" Inp_Depreciation!AY$847","v":0},{"$f":" Inp_Depreciation!AZ$847","v":0},{"$f":" Inp_Depreciation!BA$847","v":0},{"$f":" Inp_Depreciation!BB$847","v":0},{"$f":" Inp_Depreciation!BC$847","v":0},{"$f":" Inp_Depreciation!BD$847","v":0},{"$f":" Inp_Depreciation!BE$847","v":0},{"$f":" Inp_Depreciation!BF$847","v":0},{"$f":" Inp_Depreciation!BG$847","v":0},{"$f":" Inp_Depreciation!BH$847","v":0},{"$f":" Inp_Depreciation!BI$847","v":0},{"$f":" Inp_Depreciation!BJ$847","v":0},{"$f":" Inp_Depreciation!BK$847","v":0},{"$f":" Inp_Depreciation!BL$847","v":0},{"$f":" Inp_Depreciation!BM$847","v":0},{"$f":" Inp_Depreciation!BN$847","v":0},{"$f":" Inp_Depreciation!BO$847","v":0},{"$f":" Inp_Depreciation!BP$847","v":0},{"$f":" Inp_Depreciation!BQ$847","v":0},{"$f":" Inp_Depreciation!BR$847","v":0},{"$f":" Inp_Depreciation!BS$847","v":0},{"$f":" Inp_Depreciation!BT$847","v":0},{"$f":" Inp_Depreciation!BU$847","v":0},{"$f":" Inp_Depreciation!BV$847","v":0},{"$f":" Inp_Depreciation!BW$847","v":0},{"$f":" Inp_Depreciation!BX$847","v":0},{"$f":" Inp_Depreciation!BY$847","v":0},{"$f":" Inp_Depreciation!BZ$847","v":0},{"$f":" Inp_Depreciation!CA$847","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$848","v":"Network capex add - 01 Apr 05 - depreciation inp - T5Y"},{"$f":" Inp_Depreciation!F$848","v":0},{"$f":" Inp_Depreciation!G$848","v":0},{"$f":" Inp_Depreciation!H$848","v":0},{"$f":" Inp_Depreciation!I$848","v":"GBP m"},{"$f":" Inp_Depreciation!J$848","v":0},{"$f":" Inp_Depreciation!K$848","v":0},{"$f":" Inp_Depreciation!L$848","v":0},{"$f":" Inp_Depreciation!M$848","v":0},{"$f":" Inp_Depreciation!N$848","v":0},{"$f":" Inp_Depreciation!O$848","v":0},{"$f":" Inp_Depreciation!P$848","v":0},{"$f":" Inp_Depreciation!Q$848","v":0},{"$f":" Inp_Depreciation!R$848","v":0},{"$f":" Inp_Depreciation!S$848","v":0},{"$f":" Inp_Depreciation!T$848","v":0},{"$f":" Inp_Depreciation!U$848","v":0},{"$f":" Inp_Depreciation!V$848","v":0},{"$f":" Inp_Depreciation!W$848","v":0},{"$f":" Inp_Depreciation!X$848","v":0},{"$f":" Inp_Depreciation!Y$848","v":0},{"$f":" Inp_Depreciation!Z$848","v":0},{"$f":" Inp_Depreciation!AA$848","v":0},{"$f":" Inp_Depreciation!AB$848","v":0},{"$f":" Inp_Depreciation!AC$848","v":0},{"$f":" Inp_Depreciation!AD$848","v":0},{"$f":" Inp_Depreciation!AE$848","v":0},{"$f":" Inp_Depreciation!AF$848","v":0},{"$f":" Inp_Depreciation!AG$848","v":0},{"$f":" Inp_Depreciation!AH$848","v":0},{"$f":" Inp_Depreciation!AI$848","v":0},{"$f":" Inp_Depreciation!AJ$848","v":0},{"$f":" Inp_Depreciation!AK$848","v":0},{"$f":" Inp_Depreciation!AL$848","v":0},{"$f":" Inp_Depreciation!AM$848","v":0},{"$f":" Inp_Depreciation!AN$848","v":0},{"$f":" Inp_Depreciation!AO$848","v":0},{"$f":" Inp_Depreciation!AP$848","v":0},{"$f":" Inp_Depreciation!AQ$848","v":0},{"$f":" Inp_Depreciation!AR$848","v":0},{"$f":" Inp_Depreciation!AS$848","v":0},{"$f":" Inp_Depreciation!AT$848","v":0},{"$f":" Inp_Depreciation!AU$848","v":0},{"$f":" Inp_Depreciation!AV$848","v":0},{"$f":" Inp_Depreciation!AW$848","v":0},{"$f":" Inp_Depreciation!AX$848","v":0},{"$f":" Inp_Depreciation!AY$848","v":0},{"$f":" Inp_Depreciation!AZ$848","v":0},{"$f":" Inp_Depreciation!BA$848","v":0},{"$f":" Inp_Depreciation!BB$848","v":0},{"$f":" Inp_Depreciation!BC$848","v":0},{"$f":" Inp_Depreciation!BD$848","v":0},{"$f":" Inp_Depreciation!BE$848","v":0},{"$f":" Inp_Depreciation!BF$848","v":0},{"$f":" Inp_Depreciation!BG$848","v":0},{"$f":" Inp_Depreciation!BH$848","v":0},{"$f":" Inp_Depreciation!BI$848","v":0},{"$f":" Inp_Depreciation!BJ$848","v":0},{"$f":" Inp_Depreciation!BK$848","v":0},{"$f":" Inp_Depreciation!BL$848","v":0},{"$f":" Inp_Depreciation!BM$848","v":0},{"$f":" Inp_Depreciation!BN$848","v":0},{"$f":" Inp_Depreciation!BO$848","v":0},{"$f":" Inp_Depreciation!BP$848","v":0},{"$f":" Inp_Depreciation!BQ$848","v":0},{"$f":" Inp_Depreciation!BR$848","v":0},{"$f":" Inp_Depreciation!BS$848","v":0},{"$f":" Inp_Depreciation!BT$848","v":0},{"$f":" Inp_Depreciation!BU$848","v":0},{"$f":" Inp_Depreciation!BV$848","v":0},{"$f":" Inp_Depreciation!BW$848","v":0},{"$f":" Inp_Depreciation!BX$848","v":0},{"$f":" Inp_Depreciation!BY$848","v":0},{"$f":" Inp_Depreciation!BZ$848","v":0},{"$f":" Inp_Depreciation!CA$848","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$849","v":"Network capex add - 01 Apr 06 - depreciation inp - T5Y"},{"$f":" Inp_Depreciation!F$849","v":0},{"$f":" Inp_Depreciation!G$849","v":0},{"$f":" Inp_Depreciation!H$849","v":0},{"$f":" Inp_Depreciation!I$849","v":"GBP m"},{"$f":" Inp_Depreciation!J$849","v":0},{"$f":" Inp_Depreciation!K$849","v":0},{"$f":" Inp_Depreciation!L$849","v":0},{"$f":" Inp_Depreciation!M$849","v":0},{"$f":" Inp_Depreciation!N$849","v":0},{"$f":" Inp_Depreciation!O$849","v":0},{"$f":" Inp_Depreciation!P$849","v":0},{"$f":" Inp_Depreciation!Q$849","v":0},{"$f":" Inp_Depreciation!R$849","v":0},{"$f":" Inp_Depreciation!S$849","v":0},{"$f":" Inp_Depreciation!T$849","v":0},{"$f":" Inp_Depreciation!U$849","v":0},{"$f":" Inp_Depreciation!V$849","v":0},{"$f":" Inp_Depreciation!W$849","v":0},{"$f":" Inp_Depreciation!X$849","v":0},{"$f":" Inp_Depreciation!Y$849","v":0},{"$f":" Inp_Depreciation!Z$849","v":0},{"$f":" Inp_Depreciation!AA$849","v":0},{"$f":" Inp_Depreciation!AB$849","v":0},{"$f":" Inp_Depreciation!AC$849","v":0},{"$f":" Inp_Depreciation!AD$849","v":0},{"$f":" Inp_Depreciation!AE$849","v":0},{"$f":" Inp_Depreciation!AF$849","v":0},{"$f":" Inp_Depreciation!AG$849","v":0},{"$f":" Inp_Depreciation!AH$849","v":0},{"$f":" Inp_Depreciation!AI$849","v":0},{"$f":" Inp_Depreciation!AJ$849","v":0},{"$f":" Inp_Depreciation!AK$849","v":0},{"$f":" Inp_Depreciation!AL$849","v":0},{"$f":" Inp_Depreciation!AM$849","v":0},{"$f":" Inp_Depreciation!AN$849","v":0},{"$f":" Inp_Depreciation!AO$849","v":0},{"$f":" Inp_Depreciation!AP$849","v":0},{"$f":" Inp_Depreciation!AQ$849","v":0},{"$f":" Inp_Depreciation!AR$849","v":0},{"$f":" Inp_Depreciation!AS$849","v":0},{"$f":" Inp_Depreciation!AT$849","v":0},{"$f":" Inp_Depreciation!AU$849","v":0},{"$f":" Inp_Depreciation!AV$849","v":0},{"$f":" Inp_Depreciation!AW$849","v":0},{"$f":" Inp_Depreciation!AX$849","v":0},{"$f":" Inp_Depreciation!AY$849","v":0},{"$f":" Inp_Depreciation!AZ$849","v":0},{"$f":" Inp_Depreciation!BA$849","v":0},{"$f":" Inp_Depreciation!BB$849","v":0},{"$f":" Inp_Depreciation!BC$849","v":0},{"$f":" Inp_Depreciation!BD$849","v":0},{"$f":" Inp_Depreciation!BE$849","v":0},{"$f":" Inp_Depreciation!BF$849","v":0},{"$f":" Inp_Depreciation!BG$849","v":0},{"$f":" Inp_Depreciation!BH$849","v":0},{"$f":" Inp_Depreciation!BI$849","v":0},{"$f":" Inp_Depreciation!BJ$849","v":0},{"$f":" Inp_Depreciation!BK$849","v":0},{"$f":" Inp_Depreciation!BL$849","v":0},{"$f":" Inp_Depreciation!BM$849","v":0},{"$f":" Inp_Depreciation!BN$849","v":0},{"$f":" Inp_Depreciation!BO$849","v":0},{"$f":" Inp_Depreciation!BP$849","v":0},{"$f":" Inp_Depreciation!BQ$849","v":0},{"$f":" Inp_Depreciation!BR$849","v":0},{"$f":" Inp_Depreciation!BS$849","v":0},{"$f":" Inp_Depreciation!BT$849","v":0},{"$f":" Inp_Depreciation!BU$849","v":0},{"$f":" Inp_Depreciation!BV$849","v":0},{"$f":" Inp_Depreciation!BW$849","v":0},{"$f":" Inp_Depreciation!BX$849","v":0},{"$f":" Inp_Depreciation!BY$849","v":0},{"$f":" Inp_Depreciation!BZ$849","v":0},{"$f":" Inp_Depreciation!CA$849","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$850","v":"Network capex add - 01 Apr 07 - depreciation inp - T5Y"},{"$f":" Inp_Depreciation!F$850","v":0},{"$f":" Inp_Depreciation!G$850","v":0},{"$f":" Inp_Depreciation!H$850","v":0},{"$f":" Inp_Depreciation!I$850","v":"GBP m"},{"$f":" Inp_Depreciation!J$850","v":0},{"$f":" Inp_Depreciation!K$850","v":0},{"$f":" Inp_Depreciation!L$850","v":0},{"$f":" Inp_Depreciation!M$850","v":0},{"$f":" Inp_Depreciation!N$850","v":0},{"$f":" Inp_Depreciation!O$850","v":0},{"$f":" Inp_Depreciation!P$850","v":0},{"$f":" Inp_Depreciation!Q$850","v":0},{"$f":" Inp_Depreciation!R$850","v":0},{"$f":" Inp_Depreciation!S$850","v":0},{"$f":" Inp_Depreciation!T$850","v":0},{"$f":" Inp_Depreciation!U$850","v":0},{"$f":" Inp_Depreciation!V$850","v":0},{"$f":" Inp_Depreciation!W$850","v":0},{"$f":" Inp_Depreciation!X$850","v":0},{"$f":" Inp_Depreciation!Y$850","v":0},{"$f":" Inp_Depreciation!Z$850","v":0},{"$f":" Inp_Depreciation!AA$850","v":0},{"$f":" Inp_Depreciation!AB$850","v":0},{"$f":" Inp_Depreciation!AC$850","v":0},{"$f":" Inp_Depreciation!AD$850","v":0},{"$f":" Inp_Depreciation!AE$850","v":0},{"$f":" Inp_Depreciation!AF$850","v":0},{"$f":" Inp_Depreciation!AG$850","v":0},{"$f":" Inp_Depreciation!AH$850","v":0},{"$f":" Inp_Depreciation!AI$850","v":0},{"$f":" Inp_Depreciation!AJ$850","v":0},{"$f":" Inp_Depreciation!AK$850","v":0},{"$f":" Inp_Depreciation!AL$850","v":0},{"$f":" Inp_Depreciation!AM$850","v":0},{"$f":" Inp_Depreciation!AN$850","v":0},{"$f":" Inp_Depreciation!AO$850","v":0},{"$f":" Inp_Depreciation!AP$850","v":0},{"$f":" Inp_Depreciation!AQ$850","v":0},{"$f":" Inp_Depreciation!AR$850","v":0},{"$f":" Inp_Depreciation!AS$850","v":0},{"$f":" Inp_Depreciation!AT$850","v":0},{"$f":" Inp_Depreciation!AU$850","v":0},{"$f":" Inp_Depreciation!AV$850","v":0},{"$f":" Inp_Depreciation!AW$850","v":0},{"$f":" Inp_Depreciation!AX$850","v":0},{"$f":" Inp_Depreciation!AY$850","v":0},{"$f":" Inp_Depreciation!AZ$850","v":0},{"$f":" Inp_Depreciation!BA$850","v":0},{"$f":" Inp_Depreciation!BB$850","v":0},{"$f":" Inp_Depreciation!BC$850","v":0},{"$f":" Inp_Depreciation!BD$850","v":0},{"$f":" Inp_Depreciation!BE$850","v":0},{"$f":" Inp_Depreciation!BF$850","v":0},{"$f":" Inp_Depreciation!BG$850","v":0},{"$f":" Inp_Depreciation!BH$850","v":0},{"$f":" Inp_Depreciation!BI$850","v":0},{"$f":" Inp_Depreciation!BJ$850","v":0},{"$f":" Inp_Depreciation!BK$850","v":0},{"$f":" Inp_Depreciation!BL$850","v":0},{"$f":" Inp_Depreciation!BM$850","v":0},{"$f":" Inp_Depreciation!BN$850","v":0},{"$f":" Inp_Depreciation!BO$850","v":0},{"$f":" Inp_Depreciation!BP$850","v":0},{"$f":" Inp_Depreciation!BQ$850","v":0},{"$f":" Inp_Depreciation!BR$850","v":0},{"$f":" Inp_Depreciation!BS$850","v":0},{"$f":" Inp_Depreciation!BT$850","v":0},{"$f":" Inp_Depreciation!BU$850","v":0},{"$f":" Inp_Depreciation!BV$850","v":0},{"$f":" Inp_Depreciation!BW$850","v":0},{"$f":" Inp_Depreciation!BX$850","v":0},{"$f":" Inp_Depreciation!BY$850","v":0},{"$f":" Inp_Depreciation!BZ$850","v":0},{"$f":" Inp_Depreciation!CA$850","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$851","v":"Network capex add - 01 Apr 08 - depreciation inp - T5Y"},{"$f":" Inp_Depreciation!F$851","v":0},{"$f":" Inp_Depreciation!G$851","v":0},{"$f":" Inp_Depreciation!H$851","v":0},{"$f":" Inp_Depreciation!I$851","v":"GBP m"},{"$f":" Inp_Depreciation!J$851","v":0},{"$f":" Inp_Depreciation!K$851","v":0},{"$f":" Inp_Depreciation!L$851","v":0},{"$f":" Inp_Depreciation!M$851","v":0},{"$f":" Inp_Depreciation!N$851","v":0},{"$f":" Inp_Depreciation!O$851","v":0},{"$f":" Inp_Depreciation!P$851","v":0},{"$f":" Inp_Depreciation!Q$851","v":0},{"$f":" Inp_Depreciation!R$851","v":0},{"$f":" Inp_Depreciation!S$851","v":0},{"$f":" Inp_Depreciation!T$851","v":0},{"$f":" Inp_Depreciation!U$851","v":0},{"$f":" Inp_Depreciation!V$851","v":0},{"$f":" Inp_Depreciation!W$851","v":0},{"$f":" Inp_Depreciation!X$851","v":0},{"$f":" Inp_Depreciation!Y$851","v":0},{"$f":" Inp_Depreciation!Z$851","v":0},{"$f":" Inp_Depreciation!AA$851","v":0},{"$f":" Inp_Depreciation!AB$851","v":0},{"$f":" Inp_Depreciation!AC$851","v":0},{"$f":" Inp_Depreciation!AD$851","v":0},{"$f":" Inp_Depreciation!AE$851","v":0},{"$f":" Inp_Depreciation!AF$851","v":0},{"$f":" Inp_Depreciation!AG$851","v":0},{"$f":" Inp_Depreciation!AH$851","v":0},{"$f":" Inp_Depreciation!AI$851","v":0},{"$f":" Inp_Depreciation!AJ$851","v":0},{"$f":" Inp_Depreciation!AK$851","v":0},{"$f":" Inp_Depreciation!AL$851","v":0},{"$f":" Inp_Depreciation!AM$851","v":0},{"$f":" Inp_Depreciation!AN$851","v":0},{"$f":" Inp_Depreciation!AO$851","v":0},{"$f":" Inp_Depreciation!AP$851","v":0},{"$f":" Inp_Depreciation!AQ$851","v":0},{"$f":" Inp_Depreciation!AR$851","v":0},{"$f":" Inp_Depreciation!AS$851","v":0},{"$f":" Inp_Depreciation!AT$851","v":0},{"$f":" Inp_Depreciation!AU$851","v":0},{"$f":" Inp_Depreciation!AV$851","v":0},{"$f":" Inp_Depreciation!AW$851","v":0},{"$f":" Inp_Depreciation!AX$851","v":0},{"$f":" Inp_Depreciation!AY$851","v":0},{"$f":" Inp_Depreciation!AZ$851","v":0},{"$f":" Inp_Depreciation!BA$851","v":0},{"$f":" Inp_Depreciation!BB$851","v":0},{"$f":" Inp_Depreciation!BC$851","v":0},{"$f":" Inp_Depreciation!BD$851","v":0},{"$f":" Inp_Depreciation!BE$851","v":0},{"$f":" Inp_Depreciation!BF$851","v":0},{"$f":" Inp_Depreciation!BG$851","v":0},{"$f":" Inp_Depreciation!BH$851","v":0},{"$f":" Inp_Depreciation!BI$851","v":0},{"$f":" Inp_Depreciation!BJ$851","v":0},{"$f":" Inp_Depreciation!BK$851","v":0},{"$f":" Inp_Depreciation!BL$851","v":0},{"$f":" Inp_Depreciation!BM$851","v":0},{"$f":" Inp_Depreciation!BN$851","v":0},{"$f":" Inp_Depreciation!BO$851","v":0},{"$f":" Inp_Depreciation!BP$851","v":0},{"$f":" Inp_Depreciation!BQ$851","v":0},{"$f":" Inp_Depreciation!BR$851","v":0},{"$f":" Inp_Depreciation!BS$851","v":0},{"$f":" Inp_Depreciation!BT$851","v":0},{"$f":" Inp_Depreciation!BU$851","v":0},{"$f":" Inp_Depreciation!BV$851","v":0},{"$f":" Inp_Depreciation!BW$851","v":0},{"$f":" Inp_Depreciation!BX$851","v":0},{"$f":" Inp_Depreciation!BY$851","v":0},{"$f":" Inp_Depreciation!BZ$851","v":0},{"$f":" Inp_Depreciation!CA$851","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$852","v":"Network capex add - 01 Apr 09 - depreciation inp - T5Y"},{"$f":" Inp_Depreciation!F$852","v":0},{"$f":" Inp_Depreciation!G$852","v":0},{"$f":" Inp_Depreciation!H$852","v":0},{"$f":" Inp_Depreciation!I$852","v":"GBP m"},{"$f":" Inp_Depreciation!J$852","v":0},{"$f":" Inp_Depreciation!K$852","v":0},{"$f":" Inp_Depreciation!L$852","v":0},{"$f":" Inp_Depreciation!M$852","v":0},{"$f":" Inp_Depreciation!N$852","v":0},{"$f":" Inp_Depreciation!O$852","v":0},{"$f":" Inp_Depreciation!P$852","v":0},{"$f":" Inp_Depreciation!Q$852","v":0},{"$f":" Inp_Depreciation!R$852","v":0},{"$f":" Inp_Depreciation!S$852","v":0},{"$f":" Inp_Depreciation!T$852","v":0},{"$f":" Inp_Depreciation!U$852","v":0},{"$f":" Inp_Depreciation!V$852","v":0},{"$f":" Inp_Depreciation!W$852","v":0},{"$f":" Inp_Depreciation!X$852","v":0},{"$f":" Inp_Depreciation!Y$852","v":0},{"$f":" Inp_Depreciation!Z$852","v":0},{"$f":" Inp_Depreciation!AA$852","v":0},{"$f":" Inp_Depreciation!AB$852","v":0},{"$f":" Inp_Depreciation!AC$852","v":0},{"$f":" Inp_Depreciation!AD$852","v":0},{"$f":" Inp_Depreciation!AE$852","v":0},{"$f":" Inp_Depreciation!AF$852","v":0},{"$f":" Inp_Depreciation!AG$852","v":0},{"$f":" Inp_Depreciation!AH$852","v":0},{"$f":" Inp_Depreciation!AI$852","v":0},{"$f":" Inp_Depreciation!AJ$852","v":0},{"$f":" Inp_Depreciation!AK$852","v":0},{"$f":" Inp_Depreciation!AL$852","v":0},{"$f":" Inp_Depreciation!AM$852","v":0},{"$f":" Inp_Depreciation!AN$852","v":0},{"$f":" Inp_Depreciation!AO$852","v":0},{"$f":" Inp_Depreciation!AP$852","v":0},{"$f":" Inp_Depreciation!AQ$852","v":0},{"$f":" Inp_Depreciation!AR$852","v":0},{"$f":" Inp_Depreciation!AS$852","v":0},{"$f":" Inp_Depreciation!AT$852","v":0},{"$f":" Inp_Depreciation!AU$852","v":0},{"$f":" Inp_Depreciation!AV$852","v":0},{"$f":" Inp_Depreciation!AW$852","v":0},{"$f":" Inp_Depreciation!AX$852","v":0},{"$f":" Inp_Depreciation!AY$852","v":0},{"$f":" Inp_Depreciation!AZ$852","v":0},{"$f":" Inp_Depreciation!BA$852","v":0},{"$f":" Inp_Depreciation!BB$852","v":0},{"$f":" Inp_Depreciation!BC$852","v":0},{"$f":" Inp_Depreciation!BD$852","v":0},{"$f":" Inp_Depreciation!BE$852","v":0},{"$f":" Inp_Depreciation!BF$852","v":0},{"$f":" Inp_Depreciation!BG$852","v":0},{"$f":" Inp_Depreciation!BH$852","v":0},{"$f":" Inp_Depreciation!BI$852","v":0},{"$f":" Inp_Depreciation!BJ$852","v":0},{"$f":" Inp_Depreciation!BK$852","v":0},{"$f":" Inp_Depreciation!BL$852","v":0},{"$f":" Inp_Depreciation!BM$852","v":0},{"$f":" Inp_Depreciation!BN$852","v":0},{"$f":" Inp_Depreciation!BO$852","v":0},{"$f":" Inp_Depreciation!BP$852","v":0},{"$f":" Inp_Depreciation!BQ$852","v":0},{"$f":" Inp_Depreciation!BR$852","v":0},{"$f":" Inp_Depreciation!BS$852","v":0},{"$f":" Inp_Depreciation!BT$852","v":0},{"$f":" Inp_Depreciation!BU$852","v":0},{"$f":" Inp_Depreciation!BV$852","v":0},{"$f":" Inp_Depreciation!BW$852","v":0},{"$f":" Inp_Depreciation!BX$852","v":0},{"$f":" Inp_Depreciation!BY$852","v":0},{"$f":" Inp_Depreciation!BZ$852","v":0},{"$f":" Inp_Depreciation!CA$852","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$853","v":"Network capex add - 01 Apr 10 - depreciation inp - T5Y"},{"$f":" Inp_Depreciation!F$853","v":0},{"$f":" Inp_Depreciation!G$853","v":0},{"$f":" Inp_Depreciation!H$853","v":0},{"$f":" Inp_Depreciation!I$853","v":"GBP m"},{"$f":" Inp_Depreciation!J$853","v":0},{"$f":" Inp_Depreciation!K$853","v":0},{"$f":" Inp_Depreciation!L$853","v":0},{"$f":" Inp_Depreciation!M$853","v":0},{"$f":" Inp_Depreciation!N$853","v":0},{"$f":" Inp_Depreciation!O$853","v":0},{"$f":" Inp_Depreciation!P$853","v":0},{"$f":" Inp_Depreciation!Q$853","v":0},{"$f":" Inp_Depreciation!R$853","v":0},{"$f":" Inp_Depreciation!S$853","v":0},{"$f":" Inp_Depreciation!T$853","v":0},{"$f":" Inp_Depreciation!U$853","v":0},{"$f":" Inp_Depreciation!V$853","v":0},{"$f":" Inp_Depreciation!W$853","v":0},{"$f":" Inp_Depreciation!X$853","v":0},{"$f":" Inp_Depreciation!Y$853","v":0},{"$f":" Inp_Depreciation!Z$853","v":0},{"$f":" Inp_Depreciation!AA$853","v":0},{"$f":" Inp_Depreciation!AB$853","v":0},{"$f":" Inp_Depreciation!AC$853","v":0},{"$f":" Inp_Depreciation!AD$853","v":0},{"$f":" Inp_Depreciation!AE$853","v":0},{"$f":" Inp_Depreciation!AF$853","v":0},{"$f":" Inp_Depreciation!AG$853","v":0},{"$f":" Inp_Depreciation!AH$853","v":0},{"$f":" Inp_Depreciation!AI$853","v":0},{"$f":" Inp_Depreciation!AJ$853","v":0},{"$f":" Inp_Depreciation!AK$853","v":0},{"$f":" Inp_Depreciation!AL$853","v":0},{"$f":" Inp_Depreciation!AM$853","v":0},{"$f":" Inp_Depreciation!AN$853","v":0},{"$f":" Inp_Depreciation!AO$853","v":0},{"$f":" Inp_Depreciation!AP$853","v":0},{"$f":" Inp_Depreciation!AQ$853","v":0},{"$f":" Inp_Depreciation!AR$853","v":0},{"$f":" Inp_Depreciation!AS$853","v":0},{"$f":" Inp_Depreciation!AT$853","v":0},{"$f":" Inp_Depreciation!AU$853","v":0},{"$f":" Inp_Depreciation!AV$853","v":0},{"$f":" Inp_Depreciation!AW$853","v":0},{"$f":" Inp_Depreciation!AX$853","v":0},{"$f":" Inp_Depreciation!AY$853","v":0},{"$f":" Inp_Depreciation!AZ$853","v":0},{"$f":" Inp_Depreciation!BA$853","v":0},{"$f":" Inp_Depreciation!BB$853","v":0},{"$f":" Inp_Depreciation!BC$853","v":0},{"$f":" Inp_Depreciation!BD$853","v":0},{"$f":" Inp_Depreciation!BE$853","v":0},{"$f":" Inp_Depreciation!BF$853","v":0},{"$f":" Inp_Depreciation!BG$853","v":0},{"$f":" Inp_Depreciation!BH$853","v":0},{"$f":" Inp_Depreciation!BI$853","v":0},{"$f":" Inp_Depreciation!BJ$853","v":0},{"$f":" Inp_Depreciation!BK$853","v":0},{"$f":" Inp_Depreciation!BL$853","v":0},{"$f":" Inp_Depreciation!BM$853","v":0},{"$f":" Inp_Depreciation!BN$853","v":0},{"$f":" Inp_Depreciation!BO$853","v":0},{"$f":" Inp_Depreciation!BP$853","v":0},{"$f":" Inp_Depreciation!BQ$853","v":0},{"$f":" Inp_Depreciation!BR$853","v":0},{"$f":" Inp_Depreciation!BS$853","v":0},{"$f":" Inp_Depreciation!BT$853","v":0},{"$f":" Inp_Depreciation!BU$853","v":0},{"$f":" Inp_Depreciation!BV$853","v":0},{"$f":" Inp_Depreciation!BW$853","v":0},{"$f":" Inp_Depreciation!BX$853","v":0},{"$f":" Inp_Depreciation!BY$853","v":0},{"$f":" Inp_Depreciation!BZ$853","v":0},{"$f":" Inp_Depreciation!CA$853","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$854","v":"Network capex add - 01 Apr 11 - depreciation inp - T5Y"},{"$f":" Inp_Depreciation!F$854","v":0},{"$f":" Inp_Depreciation!G$854","v":0},{"$f":" Inp_Depreciation!H$854","v":0},{"$f":" Inp_Depreciation!I$854","v":"GBP m"},{"$f":" Inp_Depreciation!J$854","v":0},{"$f":" Inp_Depreciation!K$854","v":0},{"$f":" Inp_Depreciation!L$854","v":0},{"$f":" Inp_Depreciation!M$854","v":0},{"$f":" Inp_Depreciation!N$854","v":0},{"$f":" Inp_Depreciation!O$854","v":0},{"$f":" Inp_Depreciation!P$854","v":0},{"$f":" Inp_Depreciation!Q$854","v":0},{"$f":" Inp_Depreciation!R$854","v":0},{"$f":" Inp_Depreciation!S$854","v":0},{"$f":" Inp_Depreciation!T$854","v":0},{"$f":" Inp_Depreciation!U$854","v":0},{"$f":" Inp_Depreciation!V$854","v":0},{"$f":" Inp_Depreciation!W$854","v":0},{"$f":" Inp_Depreciation!X$854","v":0},{"$f":" Inp_Depreciation!Y$854","v":0},{"$f":" Inp_Depreciation!Z$854","v":0},{"$f":" Inp_Depreciation!AA$854","v":0},{"$f":" Inp_Depreciation!AB$854","v":0},{"$f":" Inp_Depreciation!AC$854","v":0},{"$f":" Inp_Depreciation!AD$854","v":0},{"$f":" Inp_Depreciation!AE$854","v":0},{"$f":" Inp_Depreciation!AF$854","v":0},{"$f":" Inp_Depreciation!AG$854","v":0},{"$f":" Inp_Depreciation!AH$854","v":0},{"$f":" Inp_Depreciation!AI$854","v":0},{"$f":" Inp_Depreciation!AJ$854","v":0},{"$f":" Inp_Depreciation!AK$854","v":0},{"$f":" Inp_Depreciation!AL$854","v":0},{"$f":" Inp_Depreciation!AM$854","v":0},{"$f":" Inp_Depreciation!AN$854","v":0},{"$f":" Inp_Depreciation!AO$854","v":0},{"$f":" Inp_Depreciation!AP$854","v":0},{"$f":" Inp_Depreciation!AQ$854","v":0},{"$f":" Inp_Depreciation!AR$854","v":0},{"$f":" Inp_Depreciation!AS$854","v":0},{"$f":" Inp_Depreciation!AT$854","v":0},{"$f":" Inp_Depreciation!AU$854","v":0},{"$f":" Inp_Depreciation!AV$854","v":0},{"$f":" Inp_Depreciation!AW$854","v":0},{"$f":" Inp_Depreciation!AX$854","v":0},{"$f":" Inp_Depreciation!AY$854","v":0},{"$f":" Inp_Depreciation!AZ$854","v":0},{"$f":" Inp_Depreciation!BA$854","v":0},{"$f":" Inp_Depreciation!BB$854","v":0},{"$f":" Inp_Depreciation!BC$854","v":0},{"$f":" Inp_Depreciation!BD$854","v":0},{"$f":" Inp_Depreciation!BE$854","v":0},{"$f":" Inp_Depreciation!BF$854","v":0},{"$f":" Inp_Depreciation!BG$854","v":0},{"$f":" Inp_Depreciation!BH$854","v":0},{"$f":" Inp_Depreciation!BI$854","v":0},{"$f":" Inp_Depreciation!BJ$854","v":0},{"$f":" Inp_Depreciation!BK$854","v":0},{"$f":" Inp_Depreciation!BL$854","v":0},{"$f":" Inp_Depreciation!BM$854","v":0},{"$f":" Inp_Depreciation!BN$854","v":0},{"$f":" Inp_Depreciation!BO$854","v":0},{"$f":" Inp_Depreciation!BP$854","v":0},{"$f":" Inp_Depreciation!BQ$854","v":0},{"$f":" Inp_Depreciation!BR$854","v":0},{"$f":" Inp_Depreciation!BS$854","v":0},{"$f":" Inp_Depreciation!BT$854","v":0},{"$f":" Inp_Depreciation!BU$854","v":0},{"$f":" Inp_Depreciation!BV$854","v":0},{"$f":" Inp_Depreciation!BW$854","v":0},{"$f":" Inp_Depreciation!BX$854","v":0},{"$f":" Inp_Depreciation!BY$854","v":0},{"$f":" Inp_Depreciation!BZ$854","v":0},{"$f":" Inp_Depreciation!CA$854","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$855","v":"Network capex add - 01 Oct 12 - depreciation inp - T5Y"},{"$f":" Inp_Depreciation!F$855","v":0},{"$f":" Inp_Depreciation!G$855","v":0},{"$f":" Inp_Depreciation!H$855","v":0},{"$f":" Inp_Depreciation!I$855","v":"GBP m"},{"$f":" Inp_Depreciation!J$855","v":0},{"$f":" Inp_Depreciation!K$855","v":0.2697440466397148},{"$f":" Inp_Depreciation!L$855","v":0},{"$f":" Inp_Depreciation!M$855","v":0},{"$f":" Inp_Depreciation!N$855","v":0},{"$f":" Inp_Depreciation!O$855","v":0},{"$f":" Inp_Depreciation!P$855","v":0},{"$f":" Inp_Depreciation!Q$855","v":0},{"$f":" Inp_Depreciation!R$855","v":0},{"$f":" Inp_Depreciation!S$855","v":0},{"$f":" Inp_Depreciation!T$855","v":0},{"$f":" Inp_Depreciation!U$855","v":0},{"$f":" Inp_Depreciation!V$855","v":0},{"$f":" Inp_Depreciation!W$855","v":0},{"$f":" Inp_Depreciation!X$855","v":0},{"$f":" Inp_Depreciation!Y$855","v":0},{"$f":" Inp_Depreciation!Z$855","v":0},{"$f":" Inp_Depreciation!AA$855","v":0},{"$f":" Inp_Depreciation!AB$855","v":0},{"$f":" Inp_Depreciation!AC$855","v":0},{"$f":" Inp_Depreciation!AD$855","v":0},{"$f":" Inp_Depreciation!AE$855","v":0},{"$f":" Inp_Depreciation!AF$855","v":2.6974404663971479E-2},{"$f":" Inp_Depreciation!AG$855","v":5.3948809327942958E-2},{"$f":" Inp_Depreciation!AH$855","v":5.3948809327942958E-2},{"$f":" Inp_Depreciation!AI$855","v":5.3948809327942958E-2},{"$f":" Inp_Depreciation!AJ$855","v":5.3948809327942958E-2},{"$f":" Inp_Depreciation!AK$855","v":2.6974404663971479E-2},{"$f":" Inp_Depreciation!AL$855","v":0},{"$f":" Inp_Depreciation!AM$855","v":0},{"$f":" Inp_Depreciation!AN$855","v":0},{"$f":" Inp_Depreciation!AO$855","v":0},{"$f":" Inp_Depreciation!AP$855","v":0},{"$f":" Inp_Depreciation!AQ$855","v":0},{"$f":" Inp_Depreciation!AR$855","v":0},{"$f":" Inp_Depreciation!AS$855","v":0},{"$f":" Inp_Depreciation!AT$855","v":0},{"$f":" Inp_Depreciation!AU$855","v":0},{"$f":" Inp_Depreciation!AV$855","v":0},{"$f":" Inp_Depreciation!AW$855","v":0},{"$f":" Inp_Depreciation!AX$855","v":0},{"$f":" Inp_Depreciation!AY$855","v":0},{"$f":" Inp_Depreciation!AZ$855","v":0},{"$f":" Inp_Depreciation!BA$855","v":0},{"$f":" Inp_Depreciation!BB$855","v":0},{"$f":" Inp_Depreciation!BC$855","v":0},{"$f":" Inp_Depreciation!BD$855","v":0},{"$f":" Inp_Depreciation!BE$855","v":0},{"$f":" Inp_Depreciation!BF$855","v":0},{"$f":" Inp_Depreciation!BG$855","v":0},{"$f":" Inp_Depreciation!BH$855","v":0},{"$f":" Inp_Depreciation!BI$855","v":0},{"$f":" Inp_Depreciation!BJ$855","v":0},{"$f":" Inp_Depreciation!BK$855","v":0},{"$f":" Inp_Depreciation!BL$855","v":0},{"$f":" Inp_Depreciation!BM$855","v":0},{"$f":" Inp_Depreciation!BN$855","v":0},{"$f":" Inp_Depreciation!BO$855","v":0},{"$f":" Inp_Depreciation!BP$855","v":0},{"$f":" Inp_Depreciation!BQ$855","v":0},{"$f":" Inp_Depreciation!BR$855","v":0},{"$f":" Inp_Depreciation!BS$855","v":0},{"$f":" Inp_Depreciation!BT$855","v":0},{"$f":" Inp_Depreciation!BU$855","v":0},{"$f":" Inp_Depreciation!BV$855","v":0},{"$f":" Inp_Depreciation!BW$855","v":0},{"$f":" Inp_Depreciation!BX$855","v":0},{"$f":" Inp_Depreciation!BY$855","v":0},{"$f":" Inp_Depreciation!BZ$855","v":0},{"$f":" Inp_Depreciation!CA$855","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$856","v":"Network capex add - 01 Oct 13 - depreciation inp - T5Y"},{"$f":" Inp_Depreciation!F$856","v":0},{"$f":" Inp_Depreciation!G$856","v":0},{"$f":" Inp_Depreciation!H$856","v":0},{"$f":" Inp_Depreciation!I$856","v":"GBP m"},{"$f":" Inp_Depreciation!J$856","v":0},{"$f":" Inp_Depreciation!K$856","v":0.62662896261644718},{"$f":" Inp_Depreciation!L$856","v":0},{"$f":" Inp_Depreciation!M$856","v":0},{"$f":" Inp_Depreciation!N$856","v":0},{"$f":" Inp_Depreciation!O$856","v":0},{"$f":" Inp_Depreciation!P$856","v":0},{"$f":" Inp_Depreciation!Q$856","v":0},{"$f":" Inp_Depreciation!R$856","v":0},{"$f":" Inp_Depreciation!S$856","v":0},{"$f":" Inp_Depreciation!T$856","v":0},{"$f":" Inp_Depreciation!U$856","v":0},{"$f":" Inp_Depreciation!V$856","v":0},{"$f":" Inp_Depreciation!W$856","v":0},{"$f":" Inp_Depreciation!X$856","v":0},{"$f":" Inp_Depreciation!Y$856","v":0},{"$f":" Inp_Depreciation!Z$856","v":0},{"$f":" Inp_Depreciation!AA$856","v":0},{"$f":" Inp_Depreciation!AB$856","v":0},{"$f":" Inp_Depreciation!AC$856","v":0},{"$f":" Inp_Depreciation!AD$856","v":0},{"$f":" Inp_Depreciation!AE$856","v":0},{"$f":" Inp_Depreciation!AF$856","v":0},{"$f":" Inp_Depreciation!AG$856","v":6.2662896261644618E-2},{"$f":" Inp_Depreciation!AH$856","v":0.12532579252328946},{"$f":" Inp_Depreciation!AI$856","v":0.12532579252328946},{"$f":" Inp_Depreciation!AJ$856","v":0.12532579252328946},{"$f":" Inp_Depreciation!AK$856","v":0.12532579252328946},{"$f":" Inp_Depreciation!AL$856","v":6.2662896261644618E-2},{"$f":" Inp_Depreciation!AM$856","v":0},{"$f":" Inp_Depreciation!AN$856","v":0},{"$f":" Inp_Depreciation!AO$856","v":0},{"$f":" Inp_Depreciation!AP$856","v":0},{"$f":" Inp_Depreciation!AQ$856","v":0},{"$f":" Inp_Depreciation!AR$856","v":0},{"$f":" Inp_Depreciation!AS$856","v":0},{"$f":" Inp_Depreciation!AT$856","v":0},{"$f":" Inp_Depreciation!AU$856","v":0},{"$f":" Inp_Depreciation!AV$856","v":0},{"$f":" Inp_Depreciation!AW$856","v":0},{"$f":" Inp_Depreciation!AX$856","v":0},{"$f":" Inp_Depreciation!AY$856","v":0},{"$f":" Inp_Depreciation!AZ$856","v":0},{"$f":" Inp_Depreciation!BA$856","v":0},{"$f":" Inp_Depreciation!BB$856","v":0},{"$f":" Inp_Depreciation!BC$856","v":0},{"$f":" Inp_Depreciation!BD$856","v":0},{"$f":" Inp_Depreciation!BE$856","v":0},{"$f":" Inp_Depreciation!BF$856","v":0},{"$f":" Inp_Depreciation!BG$856","v":0},{"$f":" Inp_Depreciation!BH$856","v":0},{"$f":" Inp_Depreciation!BI$856","v":0},{"$f":" Inp_Depreciation!BJ$856","v":0},{"$f":" Inp_Depreciation!BK$856","v":0},{"$f":" Inp_Depreciation!BL$856","v":0},{"$f":" Inp_Depreciation!BM$856","v":0},{"$f":" Inp_Depreciation!BN$856","v":0},{"$f":" Inp_Depreciation!BO$856","v":0},{"$f":" Inp_Depreciation!BP$856","v":0},{"$f":" Inp_Depreciation!BQ$856","v":0},{"$f":" Inp_Depreciation!BR$856","v":0},{"$f":" Inp_Depreciation!BS$856","v":0},{"$f":" Inp_Depreciation!BT$856","v":0},{"$f":" Inp_Depreciation!BU$856","v":0},{"$f":" Inp_Depreciation!BV$856","v":0},{"$f":" Inp_Depreciation!BW$856","v":0},{"$f":" Inp_Depreciation!BX$856","v":0},{"$f":" Inp_Depreciation!BY$856","v":0},{"$f":" Inp_Depreciation!BZ$856","v":0},{"$f":" Inp_Depreciation!CA$856","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$857","v":"Network capex add - 01 Oct 14 - depreciation inp - T5Y"},{"$f":" Inp_Depreciation!F$857","v":0},{"$f":" Inp_Depreciation!G$857","v":0},{"$f":" Inp_Depreciation!H$857","v":0},{"$f":" Inp_Depreciation!I$857","v":"GBP m"},{"$f":" Inp_Depreciation!J$857","v":0},{"$f":" Inp_Depreciation!K$857","v":0.4862673185870322},{"$f":" Inp_Depreciation!L$857","v":0},{"$f":" Inp_Depreciation!M$857","v":0},{"$f":" Inp_Depreciation!N$857","v":0},{"$f":" Inp_Depreciation!O$857","v":0},{"$f":" Inp_Depreciation!P$857","v":0},{"$f":" Inp_Depreciation!Q$857","v":0},{"$f":" Inp_Depreciation!R$857","v":0},{"$f":" Inp_Depreciation!S$857","v":0},{"$f":" Inp_Depreciation!T$857","v":0},{"$f":" Inp_Depreciation!U$857","v":0},{"$f":" Inp_Depreciation!V$857","v":0},{"$f":" Inp_Depreciation!W$857","v":0},{"$f":" Inp_Depreciation!X$857","v":0},{"$f":" Inp_Depreciation!Y$857","v":0},{"$f":" Inp_Depreciation!Z$857","v":0},{"$f":" Inp_Depreciation!AA$857","v":0},{"$f":" Inp_Depreciation!AB$857","v":0},{"$f":" Inp_Depreciation!AC$857","v":0},{"$f":" Inp_Depreciation!AD$857","v":0},{"$f":" Inp_Depreciation!AE$857","v":0},{"$f":" Inp_Depreciation!AF$857","v":0},{"$f":" Inp_Depreciation!AG$857","v":0},{"$f":" Inp_Depreciation!AH$857","v":4.8626731858703164E-2},{"$f":" Inp_Depreciation!AI$857","v":9.7253463717406438E-2},{"$f":" Inp_Depreciation!AJ$857","v":9.7253463717406438E-2},{"$f":" Inp_Depreciation!AK$857","v":9.7253463717406438E-2},{"$f":" Inp_Depreciation!AL$857","v":9.7253463717406438E-2},{"$f":" Inp_Depreciation!AM$857","v":4.8626731858703282E-2},{"$f":" Inp_Depreciation!AN$857","v":0},{"$f":" Inp_Depreciation!AO$857","v":0},{"$f":" Inp_Depreciation!AP$857","v":0},{"$f":" Inp_Depreciation!AQ$857","v":0},{"$f":" Inp_Depreciation!AR$857","v":0},{"$f":" Inp_Depreciation!AS$857","v":0},{"$f":" Inp_Depreciation!AT$857","v":0},{"$f":" Inp_Depreciation!AU$857","v":0},{"$f":" Inp_Depreciation!AV$857","v":0},{"$f":" Inp_Depreciation!AW$857","v":0},{"$f":" Inp_Depreciation!AX$857","v":0},{"$f":" Inp_Depreciation!AY$857","v":0},{"$f":" Inp_Depreciation!AZ$857","v":0},{"$f":" Inp_Depreciation!BA$857","v":0},{"$f":" Inp_Depreciation!BB$857","v":0},{"$f":" Inp_Depreciation!BC$857","v":0},{"$f":" Inp_Depreciation!BD$857","v":0},{"$f":" Inp_Depreciation!BE$857","v":0},{"$f":" Inp_Depreciation!BF$857","v":0},{"$f":" Inp_Depreciation!BG$857","v":0},{"$f":" Inp_Depreciation!BH$857","v":0},{"$f":" Inp_Depreciation!BI$857","v":0},{"$f":" Inp_Depreciation!BJ$857","v":0},{"$f":" Inp_Depreciation!BK$857","v":0},{"$f":" Inp_Depreciation!BL$857","v":0},{"$f":" Inp_Depreciation!BM$857","v":0},{"$f":" Inp_Depreciation!BN$857","v":0},{"$f":" Inp_Depreciation!BO$857","v":0},{"$f":" Inp_Depreciation!BP$857","v":0},{"$f":" Inp_Depreciation!BQ$857","v":0},{"$f":" Inp_Depreciation!BR$857","v":0},{"$f":" Inp_Depreciation!BS$857","v":0},{"$f":" Inp_Depreciation!BT$857","v":0},{"$f":" Inp_Depreciation!BU$857","v":0},{"$f":" Inp_Depreciation!BV$857","v":0},{"$f":" Inp_Depreciation!BW$857","v":0},{"$f":" Inp_Depreciation!BX$857","v":0},{"$f":" Inp_Depreciation!BY$857","v":0},{"$f":" Inp_Depreciation!BZ$857","v":0},{"$f":" Inp_Depreciation!CA$857","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$858","v":"Network capex add - 01 Oct 15 - depreciation inp - T5Y"},{"$f":" Inp_Depreciation!F$858","v":0},{"$f":" Inp_Depreciation!G$858","v":0},{"$f":" Inp_Depreciation!H$858","v":0},{"$f":" Inp_Depreciation!I$858","v":"GBP m"},{"$f":" Inp_Depreciation!J$858","v":0},{"$f":" Inp_Depreciation!K$858","v":0.52287466945694738},{"$f":" Inp_Depreciation!L$858","v":0},{"$f":" Inp_Depreciation!M$858","v":0},{"$f":" Inp_Depreciation!N$858","v":0},{"$f":" Inp_Depreciation!O$858","v":0},{"$f":" Inp_Depreciation!P$858","v":0},{"$f":" Inp_Depreciation!Q$858","v":0},{"$f":" Inp_Depreciation!R$858","v":0},{"$f":" Inp_Depreciation!S$858","v":0},{"$f":" Inp_Depreciation!T$858","v":0},{"$f":" Inp_Depreciation!U$858","v":0},{"$f":" Inp_Depreciation!V$858","v":0},{"$f":" Inp_Depreciation!W$858","v":0},{"$f":" Inp_Depreciation!X$858","v":0},{"$f":" Inp_Depreciation!Y$858","v":0},{"$f":" Inp_Depreciation!Z$858","v":0},{"$f":" Inp_Depreciation!AA$858","v":0},{"$f":" Inp_Depreciation!AB$858","v":0},{"$f":" Inp_Depreciation!AC$858","v":0},{"$f":" Inp_Depreciation!AD$858","v":0},{"$f":" Inp_Depreciation!AE$858","v":0},{"$f":" Inp_Depreciation!AF$858","v":0},{"$f":" Inp_Depreciation!AG$858","v":0},{"$f":" Inp_Depreciation!AH$858","v":0},{"$f":" Inp_Depreciation!AI$858","v":5.2287466945694742E-2},{"$f":" Inp_Depreciation!AJ$858","v":0.10457493389138948},{"$f":" Inp_Depreciation!AK$858","v":0.10457493389138948},{"$f":" Inp_Depreciation!AL$858","v":0.10457493389138948},{"$f":" Inp_Depreciation!AM$858","v":0.10457493389138948},{"$f":" Inp_Depreciation!AN$858","v":5.2287466945694742E-2},{"$f":" Inp_Depreciation!AO$858","v":0},{"$f":" Inp_Depreciation!AP$858","v":0},{"$f":" Inp_Depreciation!AQ$858","v":0},{"$f":" Inp_Depreciation!AR$858","v":0},{"$f":" Inp_Depreciation!AS$858","v":0},{"$f":" Inp_Depreciation!AT$858","v":0},{"$f":" Inp_Depreciation!AU$858","v":0},{"$f":" Inp_Depreciation!AV$858","v":0},{"$f":" Inp_Depreciation!AW$858","v":0},{"$f":" Inp_Depreciation!AX$858","v":0},{"$f":" Inp_Depreciation!AY$858","v":0},{"$f":" Inp_Depreciation!AZ$858","v":0},{"$f":" Inp_Depreciation!BA$858","v":0},{"$f":" Inp_Depreciation!BB$858","v":0},{"$f":" Inp_Depreciation!BC$858","v":0},{"$f":" Inp_Depreciation!BD$858","v":0},{"$f":" Inp_Depreciation!BE$858","v":0},{"$f":" Inp_Depreciation!BF$858","v":0},{"$f":" Inp_Depreciation!BG$858","v":0},{"$f":" Inp_Depreciation!BH$858","v":0},{"$f":" Inp_Depreciation!BI$858","v":0},{"$f":" Inp_Depreciation!BJ$858","v":0},{"$f":" Inp_Depreciation!BK$858","v":0},{"$f":" Inp_Depreciation!BL$858","v":0},{"$f":" Inp_Depreciation!BM$858","v":0},{"$f":" Inp_Depreciation!BN$858","v":0},{"$f":" Inp_Depreciation!BO$858","v":0},{"$f":" Inp_Depreciation!BP$858","v":0},{"$f":" Inp_Depreciation!BQ$858","v":0},{"$f":" Inp_Depreciation!BR$858","v":0},{"$f":" Inp_Depreciation!BS$858","v":0},{"$f":" Inp_Depreciation!BT$858","v":0},{"$f":" Inp_Depreciation!BU$858","v":0},{"$f":" Inp_Depreciation!BV$858","v":0},{"$f":" Inp_Depreciation!BW$858","v":0},{"$f":" Inp_Depreciation!BX$858","v":0},{"$f":" Inp_Depreciation!BY$858","v":0},{"$f":" Inp_Depreciation!BZ$858","v":0},{"$f":" Inp_Depreciation!CA$858","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$859","v":"Network capex add - 01 Oct 16 - depreciation inp - T5Y"},{"$f":" Inp_Depreciation!F$859","v":0},{"$f":" Inp_Depreciation!G$859","v":0},{"$f":" Inp_Depreciation!H$859","v":0},{"$f":" Inp_Depreciation!I$859","v":"GBP m"},{"$f":" Inp_Depreciation!J$859","v":0},{"$f":" Inp_Depreciation!K$859","v":0.55158190145345887},{"$f":" Inp_Depreciation!L$859","v":0},{"$f":" Inp_Depreciation!M$859","v":0},{"$f":" Inp_Depreciation!N$859","v":0},{"$f":" Inp_Depreciation!O$859","v":0},{"$f":" Inp_Depreciation!P$859","v":0},{"$f":" Inp_Depreciation!Q$859","v":0},{"$f":" Inp_Depreciation!R$859","v":0},{"$f":" Inp_Depreciation!S$859","v":0},{"$f":" Inp_Depreciation!T$859","v":0},{"$f":" Inp_Depreciation!U$859","v":0},{"$f":" Inp_Depreciation!V$859","v":0},{"$f":" Inp_Depreciation!W$859","v":0},{"$f":" Inp_Depreciation!X$859","v":0},{"$f":" Inp_Depreciation!Y$859","v":0},{"$f":" Inp_Depreciation!Z$859","v":0},{"$f":" Inp_Depreciation!AA$859","v":0},{"$f":" Inp_Depreciation!AB$859","v":0},{"$f":" Inp_Depreciation!AC$859","v":0},{"$f":" Inp_Depreciation!AD$859","v":0},{"$f":" Inp_Depreciation!AE$859","v":0},{"$f":" Inp_Depreciation!AF$859","v":0},{"$f":" Inp_Depreciation!AG$859","v":0},{"$f":" Inp_Depreciation!AH$859","v":0},{"$f":" Inp_Depreciation!AI$859","v":0},{"$f":" Inp_Depreciation!AJ$859","v":5.5158190145345926E-2},{"$f":" Inp_Depreciation!AK$859","v":0.11031638029069174},{"$f":" Inp_Depreciation!AL$859","v":0.11031638029069174},{"$f":" Inp_Depreciation!AM$859","v":0.11031638029069174},{"$f":" Inp_Depreciation!AN$859","v":0.11031638029069174},{"$f":" Inp_Depreciation!AO$859","v":5.5158190145345926E-2},{"$f":" Inp_Depreciation!AP$859","v":0},{"$f":" Inp_Depreciation!AQ$859","v":0},{"$f":" Inp_Depreciation!AR$859","v":0},{"$f":" Inp_Depreciation!AS$859","v":0},{"$f":" Inp_Depreciation!AT$859","v":0},{"$f":" Inp_Depreciation!AU$859","v":0},{"$f":" Inp_Depreciation!AV$859","v":0},{"$f":" Inp_Depreciation!AW$859","v":0},{"$f":" Inp_Depreciation!AX$859","v":0},{"$f":" Inp_Depreciation!AY$859","v":0},{"$f":" Inp_Depreciation!AZ$859","v":0},{"$f":" Inp_Depreciation!BA$859","v":0},{"$f":" Inp_Depreciation!BB$859","v":0},{"$f":" Inp_Depreciation!BC$859","v":0},{"$f":" Inp_Depreciation!BD$859","v":0},{"$f":" Inp_Depreciation!BE$859","v":0},{"$f":" Inp_Depreciation!BF$859","v":0},{"$f":" Inp_Depreciation!BG$859","v":0},{"$f":" Inp_Depreciation!BH$859","v":0},{"$f":" Inp_Depreciation!BI$859","v":0},{"$f":" Inp_Depreciation!BJ$859","v":0},{"$f":" Inp_Depreciation!BK$859","v":0},{"$f":" Inp_Depreciation!BL$859","v":0},{"$f":" Inp_Depreciation!BM$859","v":0},{"$f":" Inp_Depreciation!BN$859","v":0},{"$f":" Inp_Depreciation!BO$859","v":0},{"$f":" Inp_Depreciation!BP$859","v":0},{"$f":" Inp_Depreciation!BQ$859","v":0},{"$f":" Inp_Depreciation!BR$859","v":0},{"$f":" Inp_Depreciation!BS$859","v":0},{"$f":" Inp_Depreciation!BT$859","v":0},{"$f":" Inp_Depreciation!BU$859","v":0},{"$f":" Inp_Depreciation!BV$859","v":0},{"$f":" Inp_Depreciation!BW$859","v":0},{"$f":" Inp_Depreciation!BX$859","v":0},{"$f":" Inp_Depreciation!BY$859","v":0},{"$f":" Inp_Depreciation!BZ$859","v":0},{"$f":" Inp_Depreciation!CA$859","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$860","v":"Network capex add - 01 Oct 17 - depreciation inp - T5Y"},{"$f":" Inp_Depreciation!F$860","v":0},{"$f":" Inp_Depreciation!G$860","v":0},{"$f":" Inp_Depreciation!H$860","v":0},{"$f":" Inp_Depreciation!I$860","v":"GBP m"},{"$f":" Inp_Depreciation!J$860","v":0},{"$f":" Inp_Depreciation!K$860","v":0.24860113040902304},{"$f":" Inp_Depreciation!L$860","v":0},{"$f":" Inp_Depreciation!M$860","v":0},{"$f":" Inp_Depreciation!N$860","v":0},{"$f":" Inp_Depreciation!O$860","v":0},{"$f":" Inp_Depreciation!P$860","v":0},{"$f":" Inp_Depreciation!Q$860","v":0},{"$f":" Inp_Depreciation!R$860","v":0},{"$f":" Inp_Depreciation!S$860","v":0},{"$f":" Inp_Depreciation!T$860","v":0},{"$f":" Inp_Depreciation!U$860","v":0},{"$f":" Inp_Depreciation!V$860","v":0},{"$f":" Inp_Depreciation!W$860","v":0},{"$f":" Inp_Depreciation!X$860","v":0},{"$f":" Inp_Depreciation!Y$860","v":0},{"$f":" Inp_Depreciation!Z$860","v":0},{"$f":" Inp_Depreciation!AA$860","v":0},{"$f":" Inp_Depreciation!AB$860","v":0},{"$f":" Inp_Depreciation!AC$860","v":0},{"$f":" Inp_Depreciation!AD$860","v":0},{"$f":" Inp_Depreciation!AE$860","v":0},{"$f":" Inp_Depreciation!AF$860","v":0},{"$f":" Inp_Depreciation!AG$860","v":0},{"$f":" Inp_Depreciation!AH$860","v":0},{"$f":" Inp_Depreciation!AI$860","v":0},{"$f":" Inp_Depreciation!AJ$860","v":0},{"$f":" Inp_Depreciation!AK$860","v":2.4860113040902306E-2},{"$f":" Inp_Depreciation!AL$860","v":4.9720226081804611E-2},{"$f":" Inp_Depreciation!AM$860","v":4.9720226081804611E-2},{"$f":" Inp_Depreciation!AN$860","v":4.9720226081804611E-2},{"$f":" Inp_Depreciation!AO$860","v":4.9720226081804611E-2},{"$f":" Inp_Depreciation!AP$860","v":2.4860113040902306E-2},{"$f":" Inp_Depreciation!AQ$860","v":0},{"$f":" Inp_Depreciation!AR$860","v":0},{"$f":" Inp_Depreciation!AS$860","v":0},{"$f":" Inp_Depreciation!AT$860","v":0},{"$f":" Inp_Depreciation!AU$860","v":0},{"$f":" Inp_Depreciation!AV$860","v":0},{"$f":" Inp_Depreciation!AW$860","v":0},{"$f":" Inp_Depreciation!AX$860","v":0},{"$f":" Inp_Depreciation!AY$860","v":0},{"$f":" Inp_Depreciation!AZ$860","v":0},{"$f":" Inp_Depreciation!BA$860","v":0},{"$f":" Inp_Depreciation!BB$860","v":0},{"$f":" Inp_Depreciation!BC$860","v":0},{"$f":" Inp_Depreciation!BD$860","v":0},{"$f":" Inp_Depreciation!BE$860","v":0},{"$f":" Inp_Depreciation!BF$860","v":0},{"$f":" Inp_Depreciation!BG$860","v":0},{"$f":" Inp_Depreciation!BH$860","v":0},{"$f":" Inp_Depreciation!BI$860","v":0},{"$f":" Inp_Depreciation!BJ$860","v":0},{"$f":" Inp_Depreciation!BK$860","v":0},{"$f":" Inp_Depreciation!BL$860","v":0},{"$f":" Inp_Depreciation!BM$860","v":0},{"$f":" Inp_Depreciation!BN$860","v":0},{"$f":" Inp_Depreciation!BO$860","v":0},{"$f":" Inp_Depreciation!BP$860","v":0},{"$f":" Inp_Depreciation!BQ$860","v":0},{"$f":" Inp_Depreciation!BR$860","v":0},{"$f":" Inp_Depreciation!BS$860","v":0},{"$f":" Inp_Depreciation!BT$860","v":0},{"$f":" Inp_Depreciation!BU$860","v":0},{"$f":" Inp_Depreciation!BV$860","v":0},{"$f":" Inp_Depreciation!BW$860","v":0},{"$f":" Inp_Depreciation!BX$860","v":0},{"$f":" Inp_Depreciation!BY$860","v":0},{"$f":" Inp_Depreciation!BZ$860","v":0},{"$f":" Inp_Depreciation!CA$860","v":0}]
[]
[null,null,null,null,{"$f":" E$426","v":"Capex add - 01 Apr 93 - first term - rate - T5Y"},0,0,0,"%",0,1,0,0.2,0.2,0.2,0.2,0.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$426","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$426","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$427","v":"Capex add - 01 Apr 94 - first term - rate - T5Y"},0,0,0,"%",0,1,0,0,0.2,0.2,0.2,0.2,0.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$427","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$427","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$428","v":"Capex add - 01 Apr 95 - first term - rate - T5Y"},0,0,0,"%",0,1,0,0,0,0.2,0.2,0.2,0.2,0.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$428","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$428","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$429","v":"Capex add - 01 Apr 96 - first term - rate - T5Y"},0,0,0,"%",0,1,0,0,0,0,0.2,0.2,0.2,0.2,0.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$429","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$429","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$430","v":"Capex add - 01 Apr 97 - first term - rate - T5Y"},0,0,0,"%",0,1,0,0,0,0,0,0.2,0.2,0.2,0.2,0.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$430","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$430","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$431","v":"Capex add - 01 Apr 98 - first term - rate - T5Y"},0,0,0,"%",0,1,0,0,0,0,0,0,0.2,0.2,0.2,0.2,0.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$431","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$432","v":"Capex add - 01 Apr 99 - first term - rate - T5Y"},0,0,0,"%",0,1,0,0,0,0,0,0,0,0.2,0.2,0.2,0.2,0.2,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$432","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$433","v":"Capex add - 01 Apr 00 - first term - rate - T5Y"},0,0,0,"%",0,1,0,0,0,0,0,0,0,0,0.2,0.2,0.2,0.2,0.2,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$433","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$434","v":"Capex add - 01 Apr 01 - first term - rate - T5Y"},0,0,0,"%",0,1,0,0,0,0,0,0,0,0,0,0.2,0.2,0.2,0.2,0.2,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$434","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$434","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$435","v":"Capex add - 01 Apr 02 - first term - rate - T5Y"},0,0,0,"%",0,1,0,0,0,0,0,0,0,0,0,0,0.2,0.2,0.2,0.2,0.2,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$435","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$435","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$436","v":"Capex add - 01 Apr 03 - first term - rate - T5Y"},0,0,0,"%",0,1,0,0,0,0,0,0,0,0,0,0,0,0.2,0.2,0.2,0.2,0.2,0,0,0,0,0,0,0,0,0,{"$f":" AK$436","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$436","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$437","v":"Capex add - 01 Apr 04 - first term - rate - T5Y"},0,0,0,"%",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0.2,0.2,0.2,0.2,0.2,0,0,0,0,0,0,0,0,{"$f":" AK$437","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$437","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$438","v":"Capex add - 01 Apr 05 - first term - rate - T5Y"},0,0,0,"%",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0.2,0.2,0.2,0.2,0.2,0,0,0,0,0,0,0,{"$f":" AK$438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$438","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$439","v":"Capex add - 01 Apr 06 - first term - rate - T5Y"},0,0,0,"%",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.2,0.2,0.2,0.2,0.2,0,0,0,0,0,0,{"$f":" AK$439","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$439","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$440","v":"Capex add - 01 Apr 07 - first term - rate - T5Y"},0,0,0,"%",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.2,0.2,0.2,0.2,0.2,0,0,0,0,0,{"$f":" AK$440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$440","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$441","v":"Capex add - 01 Apr 08 - first term - rate - T5Y"},0,0,0,"%",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.2,0.2,0.2,0.2,0.2,0,0,0,0,{"$f":" AK$441","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$441","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$442","v":"Capex add - 01 Apr 09 - first term - rate - T5Y"},0,0,0,"%",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.2,0.2,0.2,0.2,0.2,0,0,0,{"$f":" AK$442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$442","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$443","v":"Capex add - 01 Apr 10 - first term - rate - T5Y"},0,0,0,"%",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.2,0.2,0.2,0.2,0.2,0,0,{"$f":" AK$443","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$443","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$444","v":"Capex add - 01 Apr 11 - first term - rate - T5Y"},0,0,0,"%",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.2,0.2,0.2,0.2,0.2,0,{"$f":" AK$444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$444","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$445","v":"Capex add - 01 Oct 12 - first term - rate - T5Y"},0,0,0,"%",0,0.99999999999999989,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.1,0.2,0.2,0.2,0.2,{"$f":" AK$445","v":0.1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$445","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$446","v":"Capex add - 01 Oct 13 - first term - rate - T5Y"},0,0,0,"%",0,0.99999999999999989,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.1,0.2,0.2,0.2,{"$f":" AK$446","v":0.2},0.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$446","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$447","v":"Capex add - 01 Oct 14 - first term - rate - T5Y"},0,0,0,"%",0,0.99999999999999989,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.1,0.2,0.2,{"$f":" AK$447","v":0.2},0.2,0.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$447","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$448","v":"Capex add - 01 Oct 15 - first term - rate - T5Y"},0,0,0,"%",0,0.99999999999999989,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.1,0.2,{"$f":" AK$448","v":0.2},0.2,0.2,0.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$448","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$449","v":"Capex add - 01 Oct 16 - first term - rate - T5Y"},0,0,0,"%",0,0.99999999999999989,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.1,{"$f":" AK$449","v":0.2},0.2,0.2,0.2,0.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$449","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$450","v":"Capex add - 01 Oct 17 - first term - rate - T5Y"},0,0,0,"%",0,0.99999999999999989,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$450","v":0.1},0.2,0.2,0.2,0.2,0.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$450","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E$490","v":"Capex add - 01 Apr 93 - second term - rate - T5Y"},0,0,0,"%",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$490","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$491","v":"Capex add - 01 Apr 94 - second term - rate - T5Y"},0,0,0,"%",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$491","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$491","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$492","v":"Capex add - 01 Apr 95 - second term - rate - T5Y"},0,0,0,"%",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$492","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$492","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$493","v":"Capex add - 01 Apr 96 - second term - rate - T5Y"},0,0,0,"%",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$493","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$493","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$494","v":"Capex add - 01 Apr 97 - second term - rate - T5Y"},0,0,0,"%",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$494","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$494","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$495","v":"Capex add - 01 Apr 98 - second term - rate - T5Y"},0,0,0,"%",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$495","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$495","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$496","v":"Capex add - 01 Apr 99 - second term - rate - T5Y"},0,0,0,"%",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$496","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$496","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$497","v":"Capex add - 01 Apr 00 - second term - rate - T5Y"},0,0,0,"%",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$497","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$497","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$498","v":"Capex add - 01 Apr 01 - second term - rate - T5Y"},0,0,0,"%",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$498","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$498","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$499","v":"Capex add - 01 Apr 02 - second term - rate - T5Y"},0,0,0,"%",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$499","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$499","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$500","v":"Capex add - 01 Apr 03 - second term - rate - T5Y"},0,0,0,"%",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$500","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$500","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$501","v":"Capex add - 01 Apr 04 - second term - rate - T5Y"},0,0,0,"%",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$501","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$501","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$502","v":"Capex add - 01 Apr 05 - second term - rate - T5Y"},0,0,0,"%",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$502","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$502","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$503","v":"Capex add - 01 Apr 06 - second term - rate - T5Y"},0,0,0,"%",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$503","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$503","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$504","v":"Capex add - 01 Apr 07 - second term - rate - T5Y"},0,0,0,"%",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$504","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$504","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$505","v":"Capex add - 01 Apr 08 - second term - rate - T5Y"},0,0,0,"%",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$505","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$505","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$506","v":"Capex add - 01 Apr 09 - second term - rate - T5Y"},0,0,0,"%",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$506","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$506","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$507","v":"Capex add - 01 Apr 10 - second term - rate - T5Y"},0,0,0,"%",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$507","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$507","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$508","v":"Capex add - 01 Apr 11 - second term - rate - T5Y"},0,0,0,"%",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$508","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$508","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$509","v":"Capex add - 01 Oct 12 - second term - rate - T5Y"},0,0,0,"%",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$509","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$509","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$510","v":"Capex add - 01 Oct 13 - second term - rate - T5Y"},0,0,0,"%",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$510","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$510","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$511","v":"Capex add - 01 Oct 14 - second term - rate - T5Y"},0,0,0,"%",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$511","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$511","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$512","v":"Capex add - 01 Oct 15 - second term - rate - T5Y"},0,0,0,"%",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$512","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$512","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$513","v":"Capex add - 01 Oct 16 - second term - rate - T5Y"},0,0,0,"%",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$513","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$513","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$514","v":"Capex add - 01 Oct 17 - second term - rate - T5Y"},0,0,0,"%",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$514","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$514","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$37","v":"Actuals period flag - RP1"},{"$f":" 'DL - C4 A'!F$37","v":0},{"$f":" 'DL - C4 A'!G$37","v":0},{"$f":" 'DL - C4 A'!H$37","v":0},{"$f":" 'DL - C4 A'!I$37","v":"flag"},{"$f":" 'DL - C4 A'!J$37","v":0},{"$f":" 'DL - C4 A'!K$37","v":24},{"$f":" 'DL - C4 A'!L$37","v":0},{"$f":" 'DL - C4 A'!M$37","v":1},{"$f":" 'DL - C4 A'!N$37","v":1},{"$f":" 'DL - C4 A'!O$37","v":1},{"$f":" 'DL - C4 A'!P$37","v":1},{"$f":" 'DL - C4 A'!Q$37","v":1},{"$f":" 'DL - C4 A'!R$37","v":1},{"$f":" 'DL - C4 A'!S$37","v":1},{"$f":" 'DL - C4 A'!T$37","v":1},{"$f":" 'DL - C4 A'!U$37","v":1},{"$f":" 'DL - C4 A'!V$37","v":1},{"$f":" 'DL - C4 A'!W$37","v":1},{"$f":" 'DL - C4 A'!X$37","v":1},{"$f":" 'DL - C4 A'!Y$37","v":1},{"$f":" 'DL - C4 A'!Z$37","v":1},{"$f":" 'DL - C4 A'!AA$37","v":1},{"$f":" 'DL - C4 A'!AB$37","v":1},{"$f":" 'DL - C4 A'!AC$37","v":1},{"$f":" 'DL - C4 A'!AD$37","v":1},{"$f":" 'DL - C4 A'!AE$37","v":1},{"$f":" 'DL - C4 A'!AF$37","v":1},{"$f":" 'DL - C4 A'!AG$37","v":1},{"$f":" 'DL - C4 A'!AH$37","v":1},{"$f":" 'DL - C4 A'!AI$37","v":1},{"$f":" 'DL - C4 A'!AJ$37","v":1},{"$f":" 'DL - C4 A'!AK$37","v":0},{"$f":" 'DL - C4 A'!AL$37","v":0},{"$f":" 'DL - C4 A'!AM$37","v":0},{"$f":" 'DL - C4 A'!AN$37","v":0},{"$f":" 'DL - C4 A'!AO$37","v":0},{"$f":" 'DL - C4 A'!AP$37","v":0},{"$f":" 'DL - C4 A'!AQ$37","v":0},{"$f":" 'DL - C4 A'!AR$37","v":0},{"$f":" 'DL - C4 A'!AS$37","v":0},{"$f":" 'DL - C4 A'!AT$37","v":0},{"$f":" 'DL - C4 A'!AU$37","v":0},{"$f":" 'DL - C4 A'!AV$37","v":0},{"$f":" 'DL - C4 A'!AW$37","v":0},{"$f":" 'DL - C4 A'!AX$37","v":0},{"$f":" 'DL - C4 A'!AY$37","v":0},{"$f":" 'DL - C4 A'!AZ$37","v":0},{"$f":" 'DL - C4 A'!BA$37","v":0},{"$f":" 'DL - C4 A'!BB$37","v":0},{"$f":" 'DL - C4 A'!BC$37","v":0},{"$f":" 'DL - C4 A'!BD$37","v":0},{"$f":" 'DL - C4 A'!BE$37","v":0},{"$f":" 'DL - C4 A'!BF$37","v":0},{"$f":" 'DL - C4 A'!BG$37","v":0},{"$f":" 'DL - C4 A'!BH$37","v":0},{"$f":" 'DL - C4 A'!BI$37","v":0},{"$f":" 'DL - C4 A'!BJ$37","v":0},{"$f":" 'DL - C4 A'!BK$37","v":0},{"$f":" 'DL - C4 A'!BL$37","v":0},{"$f":" 'DL - C4 A'!BM$37","v":0},{"$f":" 'DL - C4 A'!BN$37","v":0},{"$f":" 'DL - C4 A'!BO$37","v":0},{"$f":" 'DL - C4 A'!BP$37","v":0},{"$f":" 'DL - C4 A'!BQ$37","v":0},{"$f":" 'DL - C4 A'!BR$37","v":0},{"$f":" 'DL - C4 A'!BS$37","v":0},{"$f":" 'DL - C4 A'!BT$37","v":0},{"$f":" 'DL - C4 A'!BU$37","v":0},{"$f":" 'DL - C4 A'!BV$37","v":0},{"$f":" 'DL - C4 A'!BW$37","v":0},{"$f":" 'DL - C4 A'!BX$37","v":0},{"$f":" 'DL - C4 A'!BY$37","v":0},{"$f":" 'DL - C4 A'!BZ$37","v":0},{"$f":" 'DL - C4 A'!CA$37","v":0}]
[]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$34, \"dd mmm yy\") & \" - real - T5Y\"","v":"Depreciation - capex addition - 01 Apr 93 - real - T5Y"},null,null,null,"GBP m",null,{"$f":" SUM(M1189:CA1189)","v":0},null,{"$f":" IF(M$1187 = 1, M1109, IF($H1083 < 0, MAX($H1083 - SUM($L1189:L1189), $H1083 * (M1135 + M1161)), MAX(0, MIN($H1083 - SUM($L1189:L1189), $H1083 *  (M1135 + M1161)))))","v":0},{"$f":" IF(N$1187 = 1, N1109, IF($H1083 < 0, MAX($H1083 - SUM($L1189:M1189), $H1083 * (N1135 + N1161)), MAX(0, MIN($H1083 - SUM($L1189:M1189), $H1083 *  (N1135 + N1161)))))","v":0},{"$f":" IF(O$1187 = 1, O1109, IF($H1083 < 0, MAX($H1083 - SUM($L1189:N1189), $H1083 * (O1135 + O1161)), MAX(0, MIN($H1083 - SUM($L1189:N1189), $H1083 *  (O1135 + O1161)))))","v":0},{"$f":" IF(P$1187 = 1, P1109, IF($H1083 < 0, MAX($H1083 - SUM($L1189:O1189), $H1083 * (P1135 + P1161)), MAX(0, MIN($H1083 - SUM($L1189:O1189), $H1083 *  (P1135 + P1161)))))","v":0},{"$f":" IF(Q$1187 = 1, Q1109, IF($H1083 < 0, MAX($H1083 - SUM($L1189:P1189), $H1083 * (Q1135 + Q1161)), MAX(0, MIN($H1083 - SUM($L1189:P1189), $H1083 *  (Q1135 + Q1161)))))","v":0},{"$f":" IF(R$1187 = 1, R1109, IF($H1083 < 0, MAX($H1083 - SUM($L1189:Q1189), $H1083 * (R1135 + R1161)), MAX(0, MIN($H1083 - SUM($L1189:Q1189), $H1083 *  (R1135 + R1161)))))","v":0},{"$f":" IF(S$1187 = 1, S1109, IF($H1083 < 0, MAX($H1083 - SUM($L1189:R1189), $H1083 * (S1135 + S1161)), MAX(0, MIN($H1083 - SUM($L1189:R1189), $H1083 *  (S1135 + S1161)))))","v":0},{"$f":" IF(T$1187 = 1, T1109, IF($H1083 < 0, MAX($H1083 - SUM($L1189:S1189), $H1083 * (T1135 + T1161)), MAX(0, MIN($H1083 - SUM($L1189:S1189), $H1083 *  (T1135 + T1161)))))","v":0},{"$f":" IF(U$1187 = 1, U1109, IF($H1083 < 0, MAX($H1083 - SUM($L1189:T1189), $H1083 * (U1135 + U1161)), MAX(0, MIN($H1083 - SUM($L1189:T1189), $H1083 *  (U1135 + U1161)))))","v":0},{"$f":" IF(V$1187 = 1, V1109, IF($H1083 < 0, MAX($H1083 - SUM($L1189:U1189), $H1083 * (V1135 + V1161)), MAX(0, MIN($H1083 - SUM($L1189:U1189), $H1083 *  (V1135 + V1161)))))","v":0},{"$f":" IF(W$1187 = 1, W1109, IF($H1083 < 0, MAX($H1083 - SUM($L1189:V1189), $H1083 * (W1135 + W1161)), MAX(0, MIN($H1083 - SUM($L1189:V1189), $H1083 *  (W1135 + W1161)))))","v":0},{"$f":" IF(X$1187 = 1, X1109, IF($H1083 < 0, MAX($H1083 - SUM($L1189:W1189), $H1083 * (X1135 + X1161)), MAX(0, MIN($H1083 - SUM($L1189:W1189), $H1083 *  (X1135 + X1161)))))","v":0},{"$f":" IF(Y$1187 = 1, Y1109, IF($H1083 < 0, MAX($H1083 - SUM($L1189:X1189), $H1083 * (Y1135 + Y1161)), MAX(0, MIN($H1083 - SUM($L1189:X1189), $H1083 *  (Y1135 + Y1161)))))","v":0},{"$f":" IF(Z$1187 = 1, Z1109, IF($H1083 < 0, MAX($H1083 - SUM($L1189:Y1189), $H1083 * (Z1135 + Z1161)), MAX(0, MIN($H1083 - SUM($L1189:Y1189), $H1083 *  (Z1135 + Z1161)))))","v":0},{"$f":" IF(AA$1187 = 1, AA1109, IF($H1083 < 0, MAX($H1083 - SUM($L1189:Z1189), $H1083 * (AA1135 + AA1161)), MAX(0, MIN($H1083 - SUM($L1189:Z1189), $H1083 *  (AA1135 + AA1161)))))","v":0},{"$f":" IF(AB$1187 = 1, AB1109, IF($H1083 < 0, MAX($H1083 - SUM($L1189:AA1189), $H1083 * (AB1135 + AB1161)), MAX(0, MIN($H1083 - SUM($L1189:AA1189), $H1083 *  (AB1135 + AB1161)))))","v":0},{"$f":" IF(AC$1187 = 1, AC1109, IF($H1083 < 0, MAX($H1083 - SUM($L1189:AB1189), $H1083 * (AC1135 + AC1161)), MAX(0, MIN($H1083 - SUM($L1189:AB1189), $H1083 *  (AC1135 + AC1161)))))","v":0},{"$f":" IF(AD$1187 = 1, AD1109, IF($H1083 < 0, MAX($H1083 - SUM($L1189:AC1189), $H1083 * (AD1135 + AD1161)), MAX(0, MIN($H1083 - SUM($L1189:AC1189), $H1083 *  (AD1135 + AD1161)))))","v":0},{"$f":" IF(AE$1187 = 1, AE1109, IF($H1083 < 0, MAX($H1083 - SUM($L1189:AD1189), $H1083 * (AE1135 + AE1161)), MAX(0, MIN($H1083 - SUM($L1189:AD1189), $H1083 *  (AE1135 + AE1161)))))","v":0},{"$f":" IF(AF$1187 = 1, AF1109, IF($H1083 < 0, MAX($H1083 - SUM($L1189:AE1189), $H1083 * (AF1135 + AF1161)), MAX(0, MIN($H1083 - SUM($L1189:AE1189), $H1083 *  (AF1135 + AF1161)))))","v":0},{"$f":" IF(AG$1187 = 1, AG1109, IF($H1083 < 0, MAX($H1083 - SUM($L1189:AF1189), $H1083 * (AG1135 + AG1161)), MAX(0, MIN($H1083 - SUM($L1189:AF1189), $H1083 *  (AG1135 + AG1161)))))","v":0},{"$f":" IF(AH$1187 = 1, AH1109, IF($H1083 < 0, MAX($H1083 - SUM($L1189:AG1189), $H1083 * (AH1135 + AH1161)), MAX(0, MIN($H1083 - SUM($L1189:AG1189), $H1083 *  (AH1135 + AH1161)))))","v":0},{"$f":" IF(AI$1187 = 1, AI1109, IF($H1083 < 0, MAX($H1083 - SUM($L1189:AH1189), $H1083 * (AI1135 + AI1161)), MAX(0, MIN($H1083 - SUM($L1189:AH1189), $H1083 *  (AI1135 + AI1161)))))","v":0},{"$f":" IF(AJ$1187 = 1, AJ1109, IF($H1083 < 0, MAX($H1083 - SUM($L1189:AI1189), $H1083 * (AJ1135 + AJ1161)), MAX(0, MIN($H1083 - SUM($L1189:AI1189), $H1083 *  (AJ1135 + AJ1161)))))","v":0},{"$f":" IF(AK$1187 = 1, AK1109, IF($H1083 < 0, MAX($H1083 - SUM($L1189:AJ1189), $H1083 * (AK1135 + AK1161)), MAX(0, MIN($H1083 - SUM($L1189:AJ1189), $H1083 *  (AK1135 + AK1161)))))","v":0},{"$f":" IF(AL$1187 = 1, AL1109, IF($H1083 < 0, MAX($H1083 - SUM($L1189:AK1189), $H1083 * (AL1135 + AL1161)), MAX(0, MIN($H1083 - SUM($L1189:AK1189), $H1083 *  (AL1135 + AL1161)))))","v":0},{"$f":" IF(AM$1187 = 1, AM1109, IF($H1083 < 0, MAX($H1083 - SUM($L1189:AL1189), $H1083 * (AM1135 + AM1161)), MAX(0, MIN($H1083 - SUM($L1189:AL1189), $H1083 *  (AM1135 + AM1161)))))","v":0},{"$f":" IF(AN$1187 = 1, AN1109, IF($H1083 < 0, MAX($H1083 - SUM($L1189:AM1189), $H1083 * (AN1135 + AN1161)), MAX(0, MIN($H1083 - SUM($L1189:AM1189), $H1083 *  (AN1135 + AN1161)))))","v":0},{"$f":" IF(AO$1187 = 1, AO1109, IF($H1083 < 0, MAX($H1083 - SUM($L1189:AN1189), $H1083 * (AO1135 + AO1161)), MAX(0, MIN($H1083 - SUM($L1189:AN1189), $H1083 *  (AO1135 + AO1161)))))","v":0},{"$f":" IF(AP$1187 = 1, AP1109, IF($H1083 < 0, MAX($H1083 - SUM($L1189:AO1189), $H1083 * (AP1135 + AP1161)), MAX(0, MIN($H1083 - SUM($L1189:AO1189), $H1083 *  (AP1135 + AP1161)))))","v":0},{"$f":" IF(AQ$1187 = 1, AQ1109, IF($H1083 < 0, MAX($H1083 - SUM($L1189:AP1189), $H1083 * (AQ1135 + AQ1161)), MAX(0, MIN($H1083 - SUM($L1189:AP1189), $H1083 *  (AQ1135 + AQ1161)))))","v":0},{"$f":" IF(AR$1187 = 1, AR1109, IF($H1083 < 0, MAX($H1083 - SUM($L1189:AQ1189), $H1083 * (AR1135 + AR1161)), MAX(0, MIN($H1083 - SUM($L1189:AQ1189), $H1083 *  (AR1135 + AR1161)))))","v":0},{"$f":" IF(AS$1187 = 1, AS1109, IF($H1083 < 0, MAX($H1083 - SUM($L1189:AR1189), $H1083 * (AS1135 + AS1161)), MAX(0, MIN($H1083 - SUM($L1189:AR1189), $H1083 *  (AS1135 + AS1161)))))","v":0},{"$f":" IF(AT$1187 = 1, AT1109, IF($H1083 < 0, MAX($H1083 - SUM($L1189:AS1189), $H1083 * (AT1135 + AT1161)), MAX(0, MIN($H1083 - SUM($L1189:AS1189), $H1083 *  (AT1135 + AT1161)))))","v":0},{"$f":" IF(AU$1187 = 1, AU1109, IF($H1083 < 0, MAX($H1083 - SUM($L1189:AT1189), $H1083 * (AU1135 + AU1161)), MAX(0, MIN($H1083 - SUM($L1189:AT1189), $H1083 *  (AU1135 + AU1161)))))","v":0},{"$f":" IF(AV$1187 = 1, AV1109, IF($H1083 < 0, MAX($H1083 - SUM($L1189:AU1189), $H1083 * (AV1135 + AV1161)), MAX(0, MIN($H1083 - SUM($L1189:AU1189), $H1083 *  (AV1135 + AV1161)))))","v":0},{"$f":" IF(AW$1187 = 1, AW1109, IF($H1083 < 0, MAX($H1083 - SUM($L1189:AV1189), $H1083 * (AW1135 + AW1161)), MAX(0, MIN($H1083 - SUM($L1189:AV1189), $H1083 *  (AW1135 + AW1161)))))","v":0},{"$f":" IF(AX$1187 = 1, AX1109, IF($H1083 < 0, MAX($H1083 - SUM($L1189:AW1189), $H1083 * (AX1135 + AX1161)), MAX(0, MIN($H1083 - SUM($L1189:AW1189), $H1083 *  (AX1135 + AX1161)))))","v":0},{"$f":" IF(AY$1187 = 1, AY1109, IF($H1083 < 0, MAX($H1083 - SUM($L1189:AX1189), $H1083 * (AY1135 + AY1161)), MAX(0, MIN($H1083 - SUM($L1189:AX1189), $H1083 *  (AY1135 + AY1161)))))","v":0},{"$f":" IF(AZ$1187 = 1, AZ1109, IF($H1083 < 0, MAX($H1083 - SUM($L1189:AY1189), $H1083 * (AZ1135 + AZ1161)), MAX(0, MIN($H1083 - SUM($L1189:AY1189), $H1083 *  (AZ1135 + AZ1161)))))","v":0},{"$f":" IF(BA$1187 = 1, BA1109, IF($H1083 < 0, MAX($H1083 - SUM($L1189:AZ1189), $H1083 * (BA1135 + BA1161)), MAX(0, MIN($H1083 - SUM($L1189:AZ1189), $H1083 *  (BA1135 + BA1161)))))","v":0},{"$f":" IF(BB$1187 = 1, BB1109, IF($H1083 < 0, MAX($H1083 - SUM($L1189:BA1189), $H1083 * (BB1135 + BB1161)), MAX(0, MIN($H1083 - SUM($L1189:BA1189), $H1083 *  (BB1135 + BB1161)))))","v":0},{"$f":" IF(BC$1187 = 1, BC1109, IF($H1083 < 0, MAX($H1083 - SUM($L1189:BB1189), $H1083 * (BC1135 + BC1161)), MAX(0, MIN($H1083 - SUM($L1189:BB1189), $H1083 *  (BC1135 + BC1161)))))","v":0},{"$f":" IF(BD$1187 = 1, BD1109, IF($H1083 < 0, MAX($H1083 - SUM($L1189:BC1189), $H1083 * (BD1135 + BD1161)), MAX(0, MIN($H1083 - SUM($L1189:BC1189), $H1083 *  (BD1135 + BD1161)))))","v":0},{"$f":" IF(BE$1187 = 1, BE1109, IF($H1083 < 0, MAX($H1083 - SUM($L1189:BD1189), $H1083 * (BE1135 + BE1161)), MAX(0, MIN($H1083 - SUM($L1189:BD1189), $H1083 *  (BE1135 + BE1161)))))","v":0},{"$f":" IF(BF$1187 = 1, BF1109, IF($H1083 < 0, MAX($H1083 - SUM($L1189:BE1189), $H1083 * (BF1135 + BF1161)), MAX(0, MIN($H1083 - SUM($L1189:BE1189), $H1083 *  (BF1135 + BF1161)))))","v":0},{"$f":" IF(BG$1187 = 1, BG1109, IF($H1083 < 0, MAX($H1083 - SUM($L1189:BF1189), $H1083 * (BG1135 + BG1161)), MAX(0, MIN($H1083 - SUM($L1189:BF1189), $H1083 *  (BG1135 + BG1161)))))","v":0},{"$f":" IF(BH$1187 = 1, BH1109, IF($H1083 < 0, MAX($H1083 - SUM($L1189:BG1189), $H1083 * (BH1135 + BH1161)), MAX(0, MIN($H1083 - SUM($L1189:BG1189), $H1083 *  (BH1135 + BH1161)))))","v":0},{"$f":" IF(BI$1187 = 1, BI1109, IF($H1083 < 0, MAX($H1083 - SUM($L1189:BH1189), $H1083 * (BI1135 + BI1161)), MAX(0, MIN($H1083 - SUM($L1189:BH1189), $H1083 *  (BI1135 + BI1161)))))","v":0},{"$f":" IF(BJ$1187 = 1, BJ1109, IF($H1083 < 0, MAX($H1083 - SUM($L1189:BI1189), $H1083 * (BJ1135 + BJ1161)), MAX(0, MIN($H1083 - SUM($L1189:BI1189), $H1083 *  (BJ1135 + BJ1161)))))","v":0},{"$f":" IF(BK$1187 = 1, BK1109, IF($H1083 < 0, MAX($H1083 - SUM($L1189:BJ1189), $H1083 * (BK1135 + BK1161)), MAX(0, MIN($H1083 - SUM($L1189:BJ1189), $H1083 *  (BK1135 + BK1161)))))","v":0},{"$f":" IF(BL$1187 = 1, BL1109, IF($H1083 < 0, MAX($H1083 - SUM($L1189:BK1189), $H1083 * (BL1135 + BL1161)), MAX(0, MIN($H1083 - SUM($L1189:BK1189), $H1083 *  (BL1135 + BL1161)))))","v":0},{"$f":" IF(BM$1187 = 1, BM1109, IF($H1083 < 0, MAX($H1083 - SUM($L1189:BL1189), $H1083 * (BM1135 + BM1161)), MAX(0, MIN($H1083 - SUM($L1189:BL1189), $H1083 *  (BM1135 + BM1161)))))","v":0},{"$f":" IF(BN$1187 = 1, BN1109, IF($H1083 < 0, MAX($H1083 - SUM($L1189:BM1189), $H1083 * (BN1135 + BN1161)), MAX(0, MIN($H1083 - SUM($L1189:BM1189), $H1083 *  (BN1135 + BN1161)))))","v":0},{"$f":" IF(BO$1187 = 1, BO1109, IF($H1083 < 0, MAX($H1083 - SUM($L1189:BN1189), $H1083 * (BO1135 + BO1161)), MAX(0, MIN($H1083 - SUM($L1189:BN1189), $H1083 *  (BO1135 + BO1161)))))","v":0},{"$f":" IF(BP$1187 = 1, BP1109, IF($H1083 < 0, MAX($H1083 - SUM($L1189:BO1189), $H1083 * (BP1135 + BP1161)), MAX(0, MIN($H1083 - SUM($L1189:BO1189), $H1083 *  (BP1135 + BP1161)))))","v":0},{"$f":" IF(BQ$1187 = 1, BQ1109, IF($H1083 < 0, MAX($H1083 - SUM($L1189:BP1189), $H1083 * (BQ1135 + BQ1161)), MAX(0, MIN($H1083 - SUM($L1189:BP1189), $H1083 *  (BQ1135 + BQ1161)))))","v":0},{"$f":" IF(BR$1187 = 1, BR1109, IF($H1083 < 0, MAX($H1083 - SUM($L1189:BQ1189), $H1083 * (BR1135 + BR1161)), MAX(0, MIN($H1083 - SUM($L1189:BQ1189), $H1083 *  (BR1135 + BR1161)))))","v":0},{"$f":" IF(BS$1187 = 1, BS1109, IF($H1083 < 0, MAX($H1083 - SUM($L1189:BR1189), $H1083 * (BS1135 + BS1161)), MAX(0, MIN($H1083 - SUM($L1189:BR1189), $H1083 *  (BS1135 + BS1161)))))","v":0},{"$f":" IF(BT$1187 = 1, BT1109, IF($H1083 < 0, MAX($H1083 - SUM($L1189:BS1189), $H1083 * (BT1135 + BT1161)), MAX(0, MIN($H1083 - SUM($L1189:BS1189), $H1083 *  (BT1135 + BT1161)))))","v":0},{"$f":" IF(BU$1187 = 1, BU1109, IF($H1083 < 0, MAX($H1083 - SUM($L1189:BT1189), $H1083 * (BU1135 + BU1161)), MAX(0, MIN($H1083 - SUM($L1189:BT1189), $H1083 *  (BU1135 + BU1161)))))","v":0},{"$f":" IF(BV$1187 = 1, BV1109, IF($H1083 < 0, MAX($H1083 - SUM($L1189:BU1189), $H1083 * (BV1135 + BV1161)), MAX(0, MIN($H1083 - SUM($L1189:BU1189), $H1083 *  (BV1135 + BV1161)))))","v":0},{"$f":" IF(BW$1187 = 1, BW1109, IF($H1083 < 0, MAX($H1083 - SUM($L1189:BV1189), $H1083 * (BW1135 + BW1161)), MAX(0, MIN($H1083 - SUM($L1189:BV1189), $H1083 *  (BW1135 + BW1161)))))","v":0},{"$f":" IF(BX$1187 = 1, BX1109, IF($H1083 < 0, MAX($H1083 - SUM($L1189:BW1189), $H1083 * (BX1135 + BX1161)), MAX(0, MIN($H1083 - SUM($L1189:BW1189), $H1083 *  (BX1135 + BX1161)))))","v":0},{"$f":" IF(BY$1187 = 1, BY1109, IF($H1083 < 0, MAX($H1083 - SUM($L1189:BX1189), $H1083 * (BY1135 + BY1161)), MAX(0, MIN($H1083 - SUM($L1189:BX1189), $H1083 *  (BY1135 + BY1161)))))","v":0},{"$f":" IF(BZ$1187 = 1, BZ1109, IF($H1083 < 0, MAX($H1083 - SUM($L1189:BY1189), $H1083 * (BZ1135 + BZ1161)), MAX(0, MIN($H1083 - SUM($L1189:BY1189), $H1083 *  (BZ1135 + BZ1161)))))","v":0},{"$f":" IF(CA$1187 = 1, CA1109, IF($H1083 < 0, MAX($H1083 - SUM($L1189:BZ1189), $H1083 * (CA1135 + CA1161)), MAX(0, MIN($H1083 - SUM($L1189:BZ1189), $H1083 *  (CA1135 + CA1161)))))","v":0}]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$35, \"dd mmm yy\") & \" - real - T5Y\"","v":"Depreciation - capex addition - 01 Apr 94 - real - T5Y"},null,null,null,"GBP m",null,0,null,{"$f":" IF(M$1187 = 1, M1110, IF($H1084 < 0, MAX($H1084 - SUM($L1190:L1190), $H1084 * (M1136 + M1162)), MAX(0, MIN($H1084 - SUM($L1190:L1190), $H1084 *  (M1136 + M1162)))))","v":0},{"$f":" IF(N$1187 = 1, N1110, IF($H1084 < 0, MAX($H1084 - SUM($L1190:M1190), $H1084 * (N1136 + N1162)), MAX(0, MIN($H1084 - SUM($L1190:M1190), $H1084 *  (N1136 + N1162)))))","v":0},{"$f":" IF(O$1187 = 1, O1110, IF($H1084 < 0, MAX($H1084 - SUM($L1190:N1190), $H1084 * (O1136 + O1162)), MAX(0, MIN($H1084 - SUM($L1190:N1190), $H1084 *  (O1136 + O1162)))))","v":0},{"$f":" IF(P$1187 = 1, P1110, IF($H1084 < 0, MAX($H1084 - SUM($L1190:O1190), $H1084 * (P1136 + P1162)), MAX(0, MIN($H1084 - SUM($L1190:O1190), $H1084 *  (P1136 + P1162)))))","v":0},{"$f":" IF(Q$1187 = 1, Q1110, IF($H1084 < 0, MAX($H1084 - SUM($L1190:P1190), $H1084 * (Q1136 + Q1162)), MAX(0, MIN($H1084 - SUM($L1190:P1190), $H1084 *  (Q1136 + Q1162)))))","v":0},{"$f":" IF(R$1187 = 1, R1110, IF($H1084 < 0, MAX($H1084 - SUM($L1190:Q1190), $H1084 * (R1136 + R1162)), MAX(0, MIN($H1084 - SUM($L1190:Q1190), $H1084 *  (R1136 + R1162)))))","v":0},{"$f":" IF(S$1187 = 1, S1110, IF($H1084 < 0, MAX($H1084 - SUM($L1190:R1190), $H1084 * (S1136 + S1162)), MAX(0, MIN($H1084 - SUM($L1190:R1190), $H1084 *  (S1136 + S1162)))))","v":0},{"$f":" IF(T$1187 = 1, T1110, IF($H1084 < 0, MAX($H1084 - SUM($L1190:S1190), $H1084 * (T1136 + T1162)), MAX(0, MIN($H1084 - SUM($L1190:S1190), $H1084 *  (T1136 + T1162)))))","v":0},{"$f":" IF(U$1187 = 1, U1110, IF($H1084 < 0, MAX($H1084 - SUM($L1190:T1190), $H1084 * (U1136 + U1162)), MAX(0, MIN($H1084 - SUM($L1190:T1190), $H1084 *  (U1136 + U1162)))))","v":0},{"$f":" IF(V$1187 = 1, V1110, IF($H1084 < 0, MAX($H1084 - SUM($L1190:U1190), $H1084 * (V1136 + V1162)), MAX(0, MIN($H1084 - SUM($L1190:U1190), $H1084 *  (V1136 + V1162)))))","v":0},{"$f":" IF(W$1187 = 1, W1110, IF($H1084 < 0, MAX($H1084 - SUM($L1190:V1190), $H1084 * (W1136 + W1162)), MAX(0, MIN($H1084 - SUM($L1190:V1190), $H1084 *  (W1136 + W1162)))))","v":0},{"$f":" IF(X$1187 = 1, X1110, IF($H1084 < 0, MAX($H1084 - SUM($L1190:W1190), $H1084 * (X1136 + X1162)), MAX(0, MIN($H1084 - SUM($L1190:W1190), $H1084 *  (X1136 + X1162)))))","v":0},{"$f":" IF(Y$1187 = 1, Y1110, IF($H1084 < 0, MAX($H1084 - SUM($L1190:X1190), $H1084 * (Y1136 + Y1162)), MAX(0, MIN($H1084 - SUM($L1190:X1190), $H1084 *  (Y1136 + Y1162)))))","v":0},{"$f":" IF(Z$1187 = 1, Z1110, IF($H1084 < 0, MAX($H1084 - SUM($L1190:Y1190), $H1084 * (Z1136 + Z1162)), MAX(0, MIN($H1084 - SUM($L1190:Y1190), $H1084 *  (Z1136 + Z1162)))))","v":0},{"$f":" IF(AA$1187 = 1, AA1110, IF($H1084 < 0, MAX($H1084 - SUM($L1190:Z1190), $H1084 * (AA1136 + AA1162)), MAX(0, MIN($H1084 - SUM($L1190:Z1190), $H1084 *  (AA1136 + AA1162)))))","v":0},{"$f":" IF(AB$1187 = 1, AB1110, IF($H1084 < 0, MAX($H1084 - SUM($L1190:AA1190), $H1084 * (AB1136 + AB1162)), MAX(0, MIN($H1084 - SUM($L1190:AA1190), $H1084 *  (AB1136 + AB1162)))))","v":0},{"$f":" IF(AC$1187 = 1, AC1110, IF($H1084 < 0, MAX($H1084 - SUM($L1190:AB1190), $H1084 * (AC1136 + AC1162)), MAX(0, MIN($H1084 - SUM($L1190:AB1190), $H1084 *  (AC1136 + AC1162)))))","v":0},{"$f":" IF(AD$1187 = 1, AD1110, IF($H1084 < 0, MAX($H1084 - SUM($L1190:AC1190), $H1084 * (AD1136 + AD1162)), MAX(0, MIN($H1084 - SUM($L1190:AC1190), $H1084 *  (AD1136 + AD1162)))))","v":0},{"$f":" IF(AE$1187 = 1, AE1110, IF($H1084 < 0, MAX($H1084 - SUM($L1190:AD1190), $H1084 * (AE1136 + AE1162)), MAX(0, MIN($H1084 - SUM($L1190:AD1190), $H1084 *  (AE1136 + AE1162)))))","v":0},{"$f":" IF(AF$1187 = 1, AF1110, IF($H1084 < 0, MAX($H1084 - SUM($L1190:AE1190), $H1084 * (AF1136 + AF1162)), MAX(0, MIN($H1084 - SUM($L1190:AE1190), $H1084 *  (AF1136 + AF1162)))))","v":0},{"$f":" IF(AG$1187 = 1, AG1110, IF($H1084 < 0, MAX($H1084 - SUM($L1190:AF1190), $H1084 * (AG1136 + AG1162)), MAX(0, MIN($H1084 - SUM($L1190:AF1190), $H1084 *  (AG1136 + AG1162)))))","v":0},{"$f":" IF(AH$1187 = 1, AH1110, IF($H1084 < 0, MAX($H1084 - SUM($L1190:AG1190), $H1084 * (AH1136 + AH1162)), MAX(0, MIN($H1084 - SUM($L1190:AG1190), $H1084 *  (AH1136 + AH1162)))))","v":0},{"$f":" IF(AI$1187 = 1, AI1110, IF($H1084 < 0, MAX($H1084 - SUM($L1190:AH1190), $H1084 * (AI1136 + AI1162)), MAX(0, MIN($H1084 - SUM($L1190:AH1190), $H1084 *  (AI1136 + AI1162)))))","v":0},{"$f":" IF(AJ$1187 = 1, AJ1110, IF($H1084 < 0, MAX($H1084 - SUM($L1190:AI1190), $H1084 * (AJ1136 + AJ1162)), MAX(0, MIN($H1084 - SUM($L1190:AI1190), $H1084 *  (AJ1136 + AJ1162)))))","v":0},{"$f":" IF(AK$1187 = 1, AK1110, IF($H1084 < 0, MAX($H1084 - SUM($L1190:AJ1190), $H1084 * (AK1136 + AK1162)), MAX(0, MIN($H1084 - SUM($L1190:AJ1190), $H1084 *  (AK1136 + AK1162)))))","v":0},{"$f":" IF(AL$1187 = 1, AL1110, IF($H1084 < 0, MAX($H1084 - SUM($L1190:AK1190), $H1084 * (AL1136 + AL1162)), MAX(0, MIN($H1084 - SUM($L1190:AK1190), $H1084 *  (AL1136 + AL1162)))))","v":0},{"$f":" IF(AM$1187 = 1, AM1110, IF($H1084 < 0, MAX($H1084 - SUM($L1190:AL1190), $H1084 * (AM1136 + AM1162)), MAX(0, MIN($H1084 - SUM($L1190:AL1190), $H1084 *  (AM1136 + AM1162)))))","v":0},{"$f":" IF(AN$1187 = 1, AN1110, IF($H1084 < 0, MAX($H1084 - SUM($L1190:AM1190), $H1084 * (AN1136 + AN1162)), MAX(0, MIN($H1084 - SUM($L1190:AM1190), $H1084 *  (AN1136 + AN1162)))))","v":0},{"$f":" IF(AO$1187 = 1, AO1110, IF($H1084 < 0, MAX($H1084 - SUM($L1190:AN1190), $H1084 * (AO1136 + AO1162)), MAX(0, MIN($H1084 - SUM($L1190:AN1190), $H1084 *  (AO1136 + AO1162)))))","v":0},{"$f":" IF(AP$1187 = 1, AP1110, IF($H1084 < 0, MAX($H1084 - SUM($L1190:AO1190), $H1084 * (AP1136 + AP1162)), MAX(0, MIN($H1084 - SUM($L1190:AO1190), $H1084 *  (AP1136 + AP1162)))))","v":0},{"$f":" IF(AQ$1187 = 1, AQ1110, IF($H1084 < 0, MAX($H1084 - SUM($L1190:AP1190), $H1084 * (AQ1136 + AQ1162)), MAX(0, MIN($H1084 - SUM($L1190:AP1190), $H1084 *  (AQ1136 + AQ1162)))))","v":0},{"$f":" IF(AR$1187 = 1, AR1110, IF($H1084 < 0, MAX($H1084 - SUM($L1190:AQ1190), $H1084 * (AR1136 + AR1162)), MAX(0, MIN($H1084 - SUM($L1190:AQ1190), $H1084 *  (AR1136 + AR1162)))))","v":0},{"$f":" IF(AS$1187 = 1, AS1110, IF($H1084 < 0, MAX($H1084 - SUM($L1190:AR1190), $H1084 * (AS1136 + AS1162)), MAX(0, MIN($H1084 - SUM($L1190:AR1190), $H1084 *  (AS1136 + AS1162)))))","v":0},{"$f":" IF(AT$1187 = 1, AT1110, IF($H1084 < 0, MAX($H1084 - SUM($L1190:AS1190), $H1084 * (AT1136 + AT1162)), MAX(0, MIN($H1084 - SUM($L1190:AS1190), $H1084 *  (AT1136 + AT1162)))))","v":0},{"$f":" IF(AU$1187 = 1, AU1110, IF($H1084 < 0, MAX($H1084 - SUM($L1190:AT1190), $H1084 * (AU1136 + AU1162)), MAX(0, MIN($H1084 - SUM($L1190:AT1190), $H1084 *  (AU1136 + AU1162)))))","v":0},{"$f":" IF(AV$1187 = 1, AV1110, IF($H1084 < 0, MAX($H1084 - SUM($L1190:AU1190), $H1084 * (AV1136 + AV1162)), MAX(0, MIN($H1084 - SUM($L1190:AU1190), $H1084 *  (AV1136 + AV1162)))))","v":0},{"$f":" IF(AW$1187 = 1, AW1110, IF($H1084 < 0, MAX($H1084 - SUM($L1190:AV1190), $H1084 * (AW1136 + AW1162)), MAX(0, MIN($H1084 - SUM($L1190:AV1190), $H1084 *  (AW1136 + AW1162)))))","v":0},{"$f":" IF(AX$1187 = 1, AX1110, IF($H1084 < 0, MAX($H1084 - SUM($L1190:AW1190), $H1084 * (AX1136 + AX1162)), MAX(0, MIN($H1084 - SUM($L1190:AW1190), $H1084 *  (AX1136 + AX1162)))))","v":0},{"$f":" IF(AY$1187 = 1, AY1110, IF($H1084 < 0, MAX($H1084 - SUM($L1190:AX1190), $H1084 * (AY1136 + AY1162)), MAX(0, MIN($H1084 - SUM($L1190:AX1190), $H1084 *  (AY1136 + AY1162)))))","v":0},{"$f":" IF(AZ$1187 = 1, AZ1110, IF($H1084 < 0, MAX($H1084 - SUM($L1190:AY1190), $H1084 * (AZ1136 + AZ1162)), MAX(0, MIN($H1084 - SUM($L1190:AY1190), $H1084 *  (AZ1136 + AZ1162)))))","v":0},{"$f":" IF(BA$1187 = 1, BA1110, IF($H1084 < 0, MAX($H1084 - SUM($L1190:AZ1190), $H1084 * (BA1136 + BA1162)), MAX(0, MIN($H1084 - SUM($L1190:AZ1190), $H1084 *  (BA1136 + BA1162)))))","v":0},{"$f":" IF(BB$1187 = 1, BB1110, IF($H1084 < 0, MAX($H1084 - SUM($L1190:BA1190), $H1084 * (BB1136 + BB1162)), MAX(0, MIN($H1084 - SUM($L1190:BA1190), $H1084 *  (BB1136 + BB1162)))))","v":0},{"$f":" IF(BC$1187 = 1, BC1110, IF($H1084 < 0, MAX($H1084 - SUM($L1190:BB1190), $H1084 * (BC1136 + BC1162)), MAX(0, MIN($H1084 - SUM($L1190:BB1190), $H1084 *  (BC1136 + BC1162)))))","v":0},{"$f":" IF(BD$1187 = 1, BD1110, IF($H1084 < 0, MAX($H1084 - SUM($L1190:BC1190), $H1084 * (BD1136 + BD1162)), MAX(0, MIN($H1084 - SUM($L1190:BC1190), $H1084 *  (BD1136 + BD1162)))))","v":0},{"$f":" IF(BE$1187 = 1, BE1110, IF($H1084 < 0, MAX($H1084 - SUM($L1190:BD1190), $H1084 * (BE1136 + BE1162)), MAX(0, MIN($H1084 - SUM($L1190:BD1190), $H1084 *  (BE1136 + BE1162)))))","v":0},{"$f":" IF(BF$1187 = 1, BF1110, IF($H1084 < 0, MAX($H1084 - SUM($L1190:BE1190), $H1084 * (BF1136 + BF1162)), MAX(0, MIN($H1084 - SUM($L1190:BE1190), $H1084 *  (BF1136 + BF1162)))))","v":0},{"$f":" IF(BG$1187 = 1, BG1110, IF($H1084 < 0, MAX($H1084 - SUM($L1190:BF1190), $H1084 * (BG1136 + BG1162)), MAX(0, MIN($H1084 - SUM($L1190:BF1190), $H1084 *  (BG1136 + BG1162)))))","v":0},{"$f":" IF(BH$1187 = 1, BH1110, IF($H1084 < 0, MAX($H1084 - SUM($L1190:BG1190), $H1084 * (BH1136 + BH1162)), MAX(0, MIN($H1084 - SUM($L1190:BG1190), $H1084 *  (BH1136 + BH1162)))))","v":0},{"$f":" IF(BI$1187 = 1, BI1110, IF($H1084 < 0, MAX($H1084 - SUM($L1190:BH1190), $H1084 * (BI1136 + BI1162)), MAX(0, MIN($H1084 - SUM($L1190:BH1190), $H1084 *  (BI1136 + BI1162)))))","v":0},{"$f":" IF(BJ$1187 = 1, BJ1110, IF($H1084 < 0, MAX($H1084 - SUM($L1190:BI1190), $H1084 * (BJ1136 + BJ1162)), MAX(0, MIN($H1084 - SUM($L1190:BI1190), $H1084 *  (BJ1136 + BJ1162)))))","v":0},{"$f":" IF(BK$1187 = 1, BK1110, IF($H1084 < 0, MAX($H1084 - SUM($L1190:BJ1190), $H1084 * (BK1136 + BK1162)), MAX(0, MIN($H1084 - SUM($L1190:BJ1190), $H1084 *  (BK1136 + BK1162)))))","v":0},{"$f":" IF(BL$1187 = 1, BL1110, IF($H1084 < 0, MAX($H1084 - SUM($L1190:BK1190), $H1084 * (BL1136 + BL1162)), MAX(0, MIN($H1084 - SUM($L1190:BK1190), $H1084 *  (BL1136 + BL1162)))))","v":0},{"$f":" IF(BM$1187 = 1, BM1110, IF($H1084 < 0, MAX($H1084 - SUM($L1190:BL1190), $H1084 * (BM1136 + BM1162)), MAX(0, MIN($H1084 - SUM($L1190:BL1190), $H1084 *  (BM1136 + BM1162)))))","v":0},{"$f":" IF(BN$1187 = 1, BN1110, IF($H1084 < 0, MAX($H1084 - SUM($L1190:BM1190), $H1084 * (BN1136 + BN1162)), MAX(0, MIN($H1084 - SUM($L1190:BM1190), $H1084 *  (BN1136 + BN1162)))))","v":0},{"$f":" IF(BO$1187 = 1, BO1110, IF($H1084 < 0, MAX($H1084 - SUM($L1190:BN1190), $H1084 * (BO1136 + BO1162)), MAX(0, MIN($H1084 - SUM($L1190:BN1190), $H1084 *  (BO1136 + BO1162)))))","v":0},{"$f":" IF(BP$1187 = 1, BP1110, IF($H1084 < 0, MAX($H1084 - SUM($L1190:BO1190), $H1084 * (BP1136 + BP1162)), MAX(0, MIN($H1084 - SUM($L1190:BO1190), $H1084 *  (BP1136 + BP1162)))))","v":0},{"$f":" IF(BQ$1187 = 1, BQ1110, IF($H1084 < 0, MAX($H1084 - SUM($L1190:BP1190), $H1084 * (BQ1136 + BQ1162)), MAX(0, MIN($H1084 - SUM($L1190:BP1190), $H1084 *  (BQ1136 + BQ1162)))))","v":0},{"$f":" IF(BR$1187 = 1, BR1110, IF($H1084 < 0, MAX($H1084 - SUM($L1190:BQ1190), $H1084 * (BR1136 + BR1162)), MAX(0, MIN($H1084 - SUM($L1190:BQ1190), $H1084 *  (BR1136 + BR1162)))))","v":0},{"$f":" IF(BS$1187 = 1, BS1110, IF($H1084 < 0, MAX($H1084 - SUM($L1190:BR1190), $H1084 * (BS1136 + BS1162)), MAX(0, MIN($H1084 - SUM($L1190:BR1190), $H1084 *  (BS1136 + BS1162)))))","v":0},{"$f":" IF(BT$1187 = 1, BT1110, IF($H1084 < 0, MAX($H1084 - SUM($L1190:BS1190), $H1084 * (BT1136 + BT1162)), MAX(0, MIN($H1084 - SUM($L1190:BS1190), $H1084 *  (BT1136 + BT1162)))))","v":0},{"$f":" IF(BU$1187 = 1, BU1110, IF($H1084 < 0, MAX($H1084 - SUM($L1190:BT1190), $H1084 * (BU1136 + BU1162)), MAX(0, MIN($H1084 - SUM($L1190:BT1190), $H1084 *  (BU1136 + BU1162)))))","v":0},{"$f":" IF(BV$1187 = 1, BV1110, IF($H1084 < 0, MAX($H1084 - SUM($L1190:BU1190), $H1084 * (BV1136 + BV1162)), MAX(0, MIN($H1084 - SUM($L1190:BU1190), $H1084 *  (BV1136 + BV1162)))))","v":0},{"$f":" IF(BW$1187 = 1, BW1110, IF($H1084 < 0, MAX($H1084 - SUM($L1190:BV1190), $H1084 * (BW1136 + BW1162)), MAX(0, MIN($H1084 - SUM($L1190:BV1190), $H1084 *  (BW1136 + BW1162)))))","v":0},{"$f":" IF(BX$1187 = 1, BX1110, IF($H1084 < 0, MAX($H1084 - SUM($L1190:BW1190), $H1084 * (BX1136 + BX1162)), MAX(0, MIN($H1084 - SUM($L1190:BW1190), $H1084 *  (BX1136 + BX1162)))))","v":0},{"$f":" IF(BY$1187 = 1, BY1110, IF($H1084 < 0, MAX($H1084 - SUM($L1190:BX1190), $H1084 * (BY1136 + BY1162)), MAX(0, MIN($H1084 - SUM($L1190:BX1190), $H1084 *  (BY1136 + BY1162)))))","v":0},{"$f":" IF(BZ$1187 = 1, BZ1110, IF($H1084 < 0, MAX($H1084 - SUM($L1190:BY1190), $H1084 * (BZ1136 + BZ1162)), MAX(0, MIN($H1084 - SUM($L1190:BY1190), $H1084 *  (BZ1136 + BZ1162)))))","v":0},{"$f":" IF(CA$1187 = 1, CA1110, IF($H1084 < 0, MAX($H1084 - SUM($L1190:BZ1190), $H1084 * (CA1136 + CA1162)), MAX(0, MIN($H1084 - SUM($L1190:BZ1190), $H1084 *  (CA1136 + CA1162)))))","v":0}]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$36, \"dd mmm yy\") & \" - real - T5Y\"","v":"Depreciation - capex addition - 01 Apr 95 - real - T5Y"},null,null,null,"GBP m",null,0,null,{"$f":" IF(M$1187 = 1, M1111, IF($H1085 < 0, MAX($H1085 - SUM($L1191:L1191), $H1085 * (M1137 + M1163)), MAX(0, MIN($H1085 - SUM($L1191:L1191), $H1085 *  (M1137 + M1163)))))","v":0},{"$f":" IF(N$1187 = 1, N1111, IF($H1085 < 0, MAX($H1085 - SUM($L1191:M1191), $H1085 * (N1137 + N1163)), MAX(0, MIN($H1085 - SUM($L1191:M1191), $H1085 *  (N1137 + N1163)))))","v":0},{"$f":" IF(O$1187 = 1, O1111, IF($H1085 < 0, MAX($H1085 - SUM($L1191:N1191), $H1085 * (O1137 + O1163)), MAX(0, MIN($H1085 - SUM($L1191:N1191), $H1085 *  (O1137 + O1163)))))","v":0},{"$f":" IF(P$1187 = 1, P1111, IF($H1085 < 0, MAX($H1085 - SUM($L1191:O1191), $H1085 * (P1137 + P1163)), MAX(0, MIN($H1085 - SUM($L1191:O1191), $H1085 *  (P1137 + P1163)))))","v":0},{"$f":" IF(Q$1187 = 1, Q1111, IF($H1085 < 0, MAX($H1085 - SUM($L1191:P1191), $H1085 * (Q1137 + Q1163)), MAX(0, MIN($H1085 - SUM($L1191:P1191), $H1085 *  (Q1137 + Q1163)))))","v":0},{"$f":" IF(R$1187 = 1, R1111, IF($H1085 < 0, MAX($H1085 - SUM($L1191:Q1191), $H1085 * (R1137 + R1163)), MAX(0, MIN($H1085 - SUM($L1191:Q1191), $H1085 *  (R1137 + R1163)))))","v":0},{"$f":" IF(S$1187 = 1, S1111, IF($H1085 < 0, MAX($H1085 - SUM($L1191:R1191), $H1085 * (S1137 + S1163)), MAX(0, MIN($H1085 - SUM($L1191:R1191), $H1085 *  (S1137 + S1163)))))","v":0},{"$f":" IF(T$1187 = 1, T1111, IF($H1085 < 0, MAX($H1085 - SUM($L1191:S1191), $H1085 * (T1137 + T1163)), MAX(0, MIN($H1085 - SUM($L1191:S1191), $H1085 *  (T1137 + T1163)))))","v":0},{"$f":" IF(U$1187 = 1, U1111, IF($H1085 < 0, MAX($H1085 - SUM($L1191:T1191), $H1085 * (U1137 + U1163)), MAX(0, MIN($H1085 - SUM($L1191:T1191), $H1085 *  (U1137 + U1163)))))","v":0},{"$f":" IF(V$1187 = 1, V1111, IF($H1085 < 0, MAX($H1085 - SUM($L1191:U1191), $H1085 * (V1137 + V1163)), MAX(0, MIN($H1085 - SUM($L1191:U1191), $H1085 *  (V1137 + V1163)))))","v":0},{"$f":" IF(W$1187 = 1, W1111, IF($H1085 < 0, MAX($H1085 - SUM($L1191:V1191), $H1085 * (W1137 + W1163)), MAX(0, MIN($H1085 - SUM($L1191:V1191), $H1085 *  (W1137 + W1163)))))","v":0},{"$f":" IF(X$1187 = 1, X1111, IF($H1085 < 0, MAX($H1085 - SUM($L1191:W1191), $H1085 * (X1137 + X1163)), MAX(0, MIN($H1085 - SUM($L1191:W1191), $H1085 *  (X1137 + X1163)))))","v":0},{"$f":" IF(Y$1187 = 1, Y1111, IF($H1085 < 0, MAX($H1085 - SUM($L1191:X1191), $H1085 * (Y1137 + Y1163)), MAX(0, MIN($H1085 - SUM($L1191:X1191), $H1085 *  (Y1137 + Y1163)))))","v":0},{"$f":" IF(Z$1187 = 1, Z1111, IF($H1085 < 0, MAX($H1085 - SUM($L1191:Y1191), $H1085 * (Z1137 + Z1163)), MAX(0, MIN($H1085 - SUM($L1191:Y1191), $H1085 *  (Z1137 + Z1163)))))","v":0},{"$f":" IF(AA$1187 = 1, AA1111, IF($H1085 < 0, MAX($H1085 - SUM($L1191:Z1191), $H1085 * (AA1137 + AA1163)), MAX(0, MIN($H1085 - SUM($L1191:Z1191), $H1085 *  (AA1137 + AA1163)))))","v":0},{"$f":" IF(AB$1187 = 1, AB1111, IF($H1085 < 0, MAX($H1085 - SUM($L1191:AA1191), $H1085 * (AB1137 + AB1163)), MAX(0, MIN($H1085 - SUM($L1191:AA1191), $H1085 *  (AB1137 + AB1163)))))","v":0},{"$f":" IF(AC$1187 = 1, AC1111, IF($H1085 < 0, MAX($H1085 - SUM($L1191:AB1191), $H1085 * (AC1137 + AC1163)), MAX(0, MIN($H1085 - SUM($L1191:AB1191), $H1085 *  (AC1137 + AC1163)))))","v":0},{"$f":" IF(AD$1187 = 1, AD1111, IF($H1085 < 0, MAX($H1085 - SUM($L1191:AC1191), $H1085 * (AD1137 + AD1163)), MAX(0, MIN($H1085 - SUM($L1191:AC1191), $H1085 *  (AD1137 + AD1163)))))","v":0},{"$f":" IF(AE$1187 = 1, AE1111, IF($H1085 < 0, MAX($H1085 - SUM($L1191:AD1191), $H1085 * (AE1137 + AE1163)), MAX(0, MIN($H1085 - SUM($L1191:AD1191), $H1085 *  (AE1137 + AE1163)))))","v":0},{"$f":" IF(AF$1187 = 1, AF1111, IF($H1085 < 0, MAX($H1085 - SUM($L1191:AE1191), $H1085 * (AF1137 + AF1163)), MAX(0, MIN($H1085 - SUM($L1191:AE1191), $H1085 *  (AF1137 + AF1163)))))","v":0},{"$f":" IF(AG$1187 = 1, AG1111, IF($H1085 < 0, MAX($H1085 - SUM($L1191:AF1191), $H1085 * (AG1137 + AG1163)), MAX(0, MIN($H1085 - SUM($L1191:AF1191), $H1085 *  (AG1137 + AG1163)))))","v":0},{"$f":" IF(AH$1187 = 1, AH1111, IF($H1085 < 0, MAX($H1085 - SUM($L1191:AG1191), $H1085 * (AH1137 + AH1163)), MAX(0, MIN($H1085 - SUM($L1191:AG1191), $H1085 *  (AH1137 + AH1163)))))","v":0},{"$f":" IF(AI$1187 = 1, AI1111, IF($H1085 < 0, MAX($H1085 - SUM($L1191:AH1191), $H1085 * (AI1137 + AI1163)), MAX(0, MIN($H1085 - SUM($L1191:AH1191), $H1085 *  (AI1137 + AI1163)))))","v":0},{"$f":" IF(AJ$1187 = 1, AJ1111, IF($H1085 < 0, MAX($H1085 - SUM($L1191:AI1191), $H1085 * (AJ1137 + AJ1163)), MAX(0, MIN($H1085 - SUM($L1191:AI1191), $H1085 *  (AJ1137 + AJ1163)))))","v":0},{"$f":" IF(AK$1187 = 1, AK1111, IF($H1085 < 0, MAX($H1085 - SUM($L1191:AJ1191), $H1085 * (AK1137 + AK1163)), MAX(0, MIN($H1085 - SUM($L1191:AJ1191), $H1085 *  (AK1137 + AK1163)))))","v":0},{"$f":" IF(AL$1187 = 1, AL1111, IF($H1085 < 0, MAX($H1085 - SUM($L1191:AK1191), $H1085 * (AL1137 + AL1163)), MAX(0, MIN($H1085 - SUM($L1191:AK1191), $H1085 *  (AL1137 + AL1163)))))","v":0},{"$f":" IF(AM$1187 = 1, AM1111, IF($H1085 < 0, MAX($H1085 - SUM($L1191:AL1191), $H1085 * (AM1137 + AM1163)), MAX(0, MIN($H1085 - SUM($L1191:AL1191), $H1085 *  (AM1137 + AM1163)))))","v":0},{"$f":" IF(AN$1187 = 1, AN1111, IF($H1085 < 0, MAX($H1085 - SUM($L1191:AM1191), $H1085 * (AN1137 + AN1163)), MAX(0, MIN($H1085 - SUM($L1191:AM1191), $H1085 *  (AN1137 + AN1163)))))","v":0},{"$f":" IF(AO$1187 = 1, AO1111, IF($H1085 < 0, MAX($H1085 - SUM($L1191:AN1191), $H1085 * (AO1137 + AO1163)), MAX(0, MIN($H1085 - SUM($L1191:AN1191), $H1085 *  (AO1137 + AO1163)))))","v":0},{"$f":" IF(AP$1187 = 1, AP1111, IF($H1085 < 0, MAX($H1085 - SUM($L1191:AO1191), $H1085 * (AP1137 + AP1163)), MAX(0, MIN($H1085 - SUM($L1191:AO1191), $H1085 *  (AP1137 + AP1163)))))","v":0},{"$f":" IF(AQ$1187 = 1, AQ1111, IF($H1085 < 0, MAX($H1085 - SUM($L1191:AP1191), $H1085 * (AQ1137 + AQ1163)), MAX(0, MIN($H1085 - SUM($L1191:AP1191), $H1085 *  (AQ1137 + AQ1163)))))","v":0},{"$f":" IF(AR$1187 = 1, AR1111, IF($H1085 < 0, MAX($H1085 - SUM($L1191:AQ1191), $H1085 * (AR1137 + AR1163)), MAX(0, MIN($H1085 - SUM($L1191:AQ1191), $H1085 *  (AR1137 + AR1163)))))","v":0},{"$f":" IF(AS$1187 = 1, AS1111, IF($H1085 < 0, MAX($H1085 - SUM($L1191:AR1191), $H1085 * (AS1137 + AS1163)), MAX(0, MIN($H1085 - SUM($L1191:AR1191), $H1085 *  (AS1137 + AS1163)))))","v":0},{"$f":" IF(AT$1187 = 1, AT1111, IF($H1085 < 0, MAX($H1085 - SUM($L1191:AS1191), $H1085 * (AT1137 + AT1163)), MAX(0, MIN($H1085 - SUM($L1191:AS1191), $H1085 *  (AT1137 + AT1163)))))","v":0},{"$f":" IF(AU$1187 = 1, AU1111, IF($H1085 < 0, MAX($H1085 - SUM($L1191:AT1191), $H1085 * (AU1137 + AU1163)), MAX(0, MIN($H1085 - SUM($L1191:AT1191), $H1085 *  (AU1137 + AU1163)))))","v":0},{"$f":" IF(AV$1187 = 1, AV1111, IF($H1085 < 0, MAX($H1085 - SUM($L1191:AU1191), $H1085 * (AV1137 + AV1163)), MAX(0, MIN($H1085 - SUM($L1191:AU1191), $H1085 *  (AV1137 + AV1163)))))","v":0},{"$f":" IF(AW$1187 = 1, AW1111, IF($H1085 < 0, MAX($H1085 - SUM($L1191:AV1191), $H1085 * (AW1137 + AW1163)), MAX(0, MIN($H1085 - SUM($L1191:AV1191), $H1085 *  (AW1137 + AW1163)))))","v":0},{"$f":" IF(AX$1187 = 1, AX1111, IF($H1085 < 0, MAX($H1085 - SUM($L1191:AW1191), $H1085 * (AX1137 + AX1163)), MAX(0, MIN($H1085 - SUM($L1191:AW1191), $H1085 *  (AX1137 + AX1163)))))","v":0},{"$f":" IF(AY$1187 = 1, AY1111, IF($H1085 < 0, MAX($H1085 - SUM($L1191:AX1191), $H1085 * (AY1137 + AY1163)), MAX(0, MIN($H1085 - SUM($L1191:AX1191), $H1085 *  (AY1137 + AY1163)))))","v":0},{"$f":" IF(AZ$1187 = 1, AZ1111, IF($H1085 < 0, MAX($H1085 - SUM($L1191:AY1191), $H1085 * (AZ1137 + AZ1163)), MAX(0, MIN($H1085 - SUM($L1191:AY1191), $H1085 *  (AZ1137 + AZ1163)))))","v":0},{"$f":" IF(BA$1187 = 1, BA1111, IF($H1085 < 0, MAX($H1085 - SUM($L1191:AZ1191), $H1085 * (BA1137 + BA1163)), MAX(0, MIN($H1085 - SUM($L1191:AZ1191), $H1085 *  (BA1137 + BA1163)))))","v":0},{"$f":" IF(BB$1187 = 1, BB1111, IF($H1085 < 0, MAX($H1085 - SUM($L1191:BA1191), $H1085 * (BB1137 + BB1163)), MAX(0, MIN($H1085 - SUM($L1191:BA1191), $H1085 *  (BB1137 + BB1163)))))","v":0},{"$f":" IF(BC$1187 = 1, BC1111, IF($H1085 < 0, MAX($H1085 - SUM($L1191:BB1191), $H1085 * (BC1137 + BC1163)), MAX(0, MIN($H1085 - SUM($L1191:BB1191), $H1085 *  (BC1137 + BC1163)))))","v":0},{"$f":" IF(BD$1187 = 1, BD1111, IF($H1085 < 0, MAX($H1085 - SUM($L1191:BC1191), $H1085 * (BD1137 + BD1163)), MAX(0, MIN($H1085 - SUM($L1191:BC1191), $H1085 *  (BD1137 + BD1163)))))","v":0},{"$f":" IF(BE$1187 = 1, BE1111, IF($H1085 < 0, MAX($H1085 - SUM($L1191:BD1191), $H1085 * (BE1137 + BE1163)), MAX(0, MIN($H1085 - SUM($L1191:BD1191), $H1085 *  (BE1137 + BE1163)))))","v":0},{"$f":" IF(BF$1187 = 1, BF1111, IF($H1085 < 0, MAX($H1085 - SUM($L1191:BE1191), $H1085 * (BF1137 + BF1163)), MAX(0, MIN($H1085 - SUM($L1191:BE1191), $H1085 *  (BF1137 + BF1163)))))","v":0},{"$f":" IF(BG$1187 = 1, BG1111, IF($H1085 < 0, MAX($H1085 - SUM($L1191:BF1191), $H1085 * (BG1137 + BG1163)), MAX(0, MIN($H1085 - SUM($L1191:BF1191), $H1085 *  (BG1137 + BG1163)))))","v":0},{"$f":" IF(BH$1187 = 1, BH1111, IF($H1085 < 0, MAX($H1085 - SUM($L1191:BG1191), $H1085 * (BH1137 + BH1163)), MAX(0, MIN($H1085 - SUM($L1191:BG1191), $H1085 *  (BH1137 + BH1163)))))","v":0},{"$f":" IF(BI$1187 = 1, BI1111, IF($H1085 < 0, MAX($H1085 - SUM($L1191:BH1191), $H1085 * (BI1137 + BI1163)), MAX(0, MIN($H1085 - SUM($L1191:BH1191), $H1085 *  (BI1137 + BI1163)))))","v":0},{"$f":" IF(BJ$1187 = 1, BJ1111, IF($H1085 < 0, MAX($H1085 - SUM($L1191:BI1191), $H1085 * (BJ1137 + BJ1163)), MAX(0, MIN($H1085 - SUM($L1191:BI1191), $H1085 *  (BJ1137 + BJ1163)))))","v":0},{"$f":" IF(BK$1187 = 1, BK1111, IF($H1085 < 0, MAX($H1085 - SUM($L1191:BJ1191), $H1085 * (BK1137 + BK1163)), MAX(0, MIN($H1085 - SUM($L1191:BJ1191), $H1085 *  (BK1137 + BK1163)))))","v":0},{"$f":" IF(BL$1187 = 1, BL1111, IF($H1085 < 0, MAX($H1085 - SUM($L1191:BK1191), $H1085 * (BL1137 + BL1163)), MAX(0, MIN($H1085 - SUM($L1191:BK1191), $H1085 *  (BL1137 + BL1163)))))","v":0},{"$f":" IF(BM$1187 = 1, BM1111, IF($H1085 < 0, MAX($H1085 - SUM($L1191:BL1191), $H1085 * (BM1137 + BM1163)), MAX(0, MIN($H1085 - SUM($L1191:BL1191), $H1085 *  (BM1137 + BM1163)))))","v":0},{"$f":" IF(BN$1187 = 1, BN1111, IF($H1085 < 0, MAX($H1085 - SUM($L1191:BM1191), $H1085 * (BN1137 + BN1163)), MAX(0, MIN($H1085 - SUM($L1191:BM1191), $H1085 *  (BN1137 + BN1163)))))","v":0},{"$f":" IF(BO$1187 = 1, BO1111, IF($H1085 < 0, MAX($H1085 - SUM($L1191:BN1191), $H1085 * (BO1137 + BO1163)), MAX(0, MIN($H1085 - SUM($L1191:BN1191), $H1085 *  (BO1137 + BO1163)))))","v":0},{"$f":" IF(BP$1187 = 1, BP1111, IF($H1085 < 0, MAX($H1085 - SUM($L1191:BO1191), $H1085 * (BP1137 + BP1163)), MAX(0, MIN($H1085 - SUM($L1191:BO1191), $H1085 *  (BP1137 + BP1163)))))","v":0},{"$f":" IF(BQ$1187 = 1, BQ1111, IF($H1085 < 0, MAX($H1085 - SUM($L1191:BP1191), $H1085 * (BQ1137 + BQ1163)), MAX(0, MIN($H1085 - SUM($L1191:BP1191), $H1085 *  (BQ1137 + BQ1163)))))","v":0},{"$f":" IF(BR$1187 = 1, BR1111, IF($H1085 < 0, MAX($H1085 - SUM($L1191:BQ1191), $H1085 * (BR1137 + BR1163)), MAX(0, MIN($H1085 - SUM($L1191:BQ1191), $H1085 *  (BR1137 + BR1163)))))","v":0},{"$f":" IF(BS$1187 = 1, BS1111, IF($H1085 < 0, MAX($H1085 - SUM($L1191:BR1191), $H1085 * (BS1137 + BS1163)), MAX(0, MIN($H1085 - SUM($L1191:BR1191), $H1085 *  (BS1137 + BS1163)))))","v":0},{"$f":" IF(BT$1187 = 1, BT1111, IF($H1085 < 0, MAX($H1085 - SUM($L1191:BS1191), $H1085 * (BT1137 + BT1163)), MAX(0, MIN($H1085 - SUM($L1191:BS1191), $H1085 *  (BT1137 + BT1163)))))","v":0},{"$f":" IF(BU$1187 = 1, BU1111, IF($H1085 < 0, MAX($H1085 - SUM($L1191:BT1191), $H1085 * (BU1137 + BU1163)), MAX(0, MIN($H1085 - SUM($L1191:BT1191), $H1085 *  (BU1137 + BU1163)))))","v":0},{"$f":" IF(BV$1187 = 1, BV1111, IF($H1085 < 0, MAX($H1085 - SUM($L1191:BU1191), $H1085 * (BV1137 + BV1163)), MAX(0, MIN($H1085 - SUM($L1191:BU1191), $H1085 *  (BV1137 + BV1163)))))","v":0},{"$f":" IF(BW$1187 = 1, BW1111, IF($H1085 < 0, MAX($H1085 - SUM($L1191:BV1191), $H1085 * (BW1137 + BW1163)), MAX(0, MIN($H1085 - SUM($L1191:BV1191), $H1085 *  (BW1137 + BW1163)))))","v":0},{"$f":" IF(BX$1187 = 1, BX1111, IF($H1085 < 0, MAX($H1085 - SUM($L1191:BW1191), $H1085 * (BX1137 + BX1163)), MAX(0, MIN($H1085 - SUM($L1191:BW1191), $H1085 *  (BX1137 + BX1163)))))","v":0},{"$f":" IF(BY$1187 = 1, BY1111, IF($H1085 < 0, MAX($H1085 - SUM($L1191:BX1191), $H1085 * (BY1137 + BY1163)), MAX(0, MIN($H1085 - SUM($L1191:BX1191), $H1085 *  (BY1137 + BY1163)))))","v":0},{"$f":" IF(BZ$1187 = 1, BZ1111, IF($H1085 < 0, MAX($H1085 - SUM($L1191:BY1191), $H1085 * (BZ1137 + BZ1163)), MAX(0, MIN($H1085 - SUM($L1191:BY1191), $H1085 *  (BZ1137 + BZ1163)))))","v":0},{"$f":" IF(CA$1187 = 1, CA1111, IF($H1085 < 0, MAX($H1085 - SUM($L1191:BZ1191), $H1085 * (CA1137 + CA1163)), MAX(0, MIN($H1085 - SUM($L1191:BZ1191), $H1085 *  (CA1137 + CA1163)))))","v":0}]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$37, \"dd mmm yy\") & \" - real - T5Y\"","v":"Depreciation - capex addition - 01 Apr 96 - real - T5Y"},null,null,null,"GBP m",null,0,null,{"$f":" IF(M$1187 = 1, M1112, IF($H1086 < 0, MAX($H1086 - SUM($L1192:L1192), $H1086 * (M1138 + M1164)), MAX(0, MIN($H1086 - SUM($L1192:L1192), $H1086 *  (M1138 + M1164)))))","v":0},{"$f":" IF(N$1187 = 1, N1112, IF($H1086 < 0, MAX($H1086 - SUM($L1192:M1192), $H1086 * (N1138 + N1164)), MAX(0, MIN($H1086 - SUM($L1192:M1192), $H1086 *  (N1138 + N1164)))))","v":0},{"$f":" IF(O$1187 = 1, O1112, IF($H1086 < 0, MAX($H1086 - SUM($L1192:N1192), $H1086 * (O1138 + O1164)), MAX(0, MIN($H1086 - SUM($L1192:N1192), $H1086 *  (O1138 + O1164)))))","v":0},{"$f":" IF(P$1187 = 1, P1112, IF($H1086 < 0, MAX($H1086 - SUM($L1192:O1192), $H1086 * (P1138 + P1164)), MAX(0, MIN($H1086 - SUM($L1192:O1192), $H1086 *  (P1138 + P1164)))))","v":0},{"$f":" IF(Q$1187 = 1, Q1112, IF($H1086 < 0, MAX($H1086 - SUM($L1192:P1192), $H1086 * (Q1138 + Q1164)), MAX(0, MIN($H1086 - SUM($L1192:P1192), $H1086 *  (Q1138 + Q1164)))))","v":0},{"$f":" IF(R$1187 = 1, R1112, IF($H1086 < 0, MAX($H1086 - SUM($L1192:Q1192), $H1086 * (R1138 + R1164)), MAX(0, MIN($H1086 - SUM($L1192:Q1192), $H1086 *  (R1138 + R1164)))))","v":0},{"$f":" IF(S$1187 = 1, S1112, IF($H1086 < 0, MAX($H1086 - SUM($L1192:R1192), $H1086 * (S1138 + S1164)), MAX(0, MIN($H1086 - SUM($L1192:R1192), $H1086 *  (S1138 + S1164)))))","v":0},{"$f":" IF(T$1187 = 1, T1112, IF($H1086 < 0, MAX($H1086 - SUM($L1192:S1192), $H1086 * (T1138 + T1164)), MAX(0, MIN($H1086 - SUM($L1192:S1192), $H1086 *  (T1138 + T1164)))))","v":0},{"$f":" IF(U$1187 = 1, U1112, IF($H1086 < 0, MAX($H1086 - SUM($L1192:T1192), $H1086 * (U1138 + U1164)), MAX(0, MIN($H1086 - SUM($L1192:T1192), $H1086 *  (U1138 + U1164)))))","v":0},{"$f":" IF(V$1187 = 1, V1112, IF($H1086 < 0, MAX($H1086 - SUM($L1192:U1192), $H1086 * (V1138 + V1164)), MAX(0, MIN($H1086 - SUM($L1192:U1192), $H1086 *  (V1138 + V1164)))))","v":0},{"$f":" IF(W$1187 = 1, W1112, IF($H1086 < 0, MAX($H1086 - SUM($L1192:V1192), $H1086 * (W1138 + W1164)), MAX(0, MIN($H1086 - SUM($L1192:V1192), $H1086 *  (W1138 + W1164)))))","v":0},{"$f":" IF(X$1187 = 1, X1112, IF($H1086 < 0, MAX($H1086 - SUM($L1192:W1192), $H1086 * (X1138 + X1164)), MAX(0, MIN($H1086 - SUM($L1192:W1192), $H1086 *  (X1138 + X1164)))))","v":0},{"$f":" IF(Y$1187 = 1, Y1112, IF($H1086 < 0, MAX($H1086 - SUM($L1192:X1192), $H1086 * (Y1138 + Y1164)), MAX(0, MIN($H1086 - SUM($L1192:X1192), $H1086 *  (Y1138 + Y1164)))))","v":0},{"$f":" IF(Z$1187 = 1, Z1112, IF($H1086 < 0, MAX($H1086 - SUM($L1192:Y1192), $H1086 * (Z1138 + Z1164)), MAX(0, MIN($H1086 - SUM($L1192:Y1192), $H1086 *  (Z1138 + Z1164)))))","v":0},{"$f":" IF(AA$1187 = 1, AA1112, IF($H1086 < 0, MAX($H1086 - SUM($L1192:Z1192), $H1086 * (AA1138 + AA1164)), MAX(0, MIN($H1086 - SUM($L1192:Z1192), $H1086 *  (AA1138 + AA1164)))))","v":0},{"$f":" IF(AB$1187 = 1, AB1112, IF($H1086 < 0, MAX($H1086 - SUM($L1192:AA1192), $H1086 * (AB1138 + AB1164)), MAX(0, MIN($H1086 - SUM($L1192:AA1192), $H1086 *  (AB1138 + AB1164)))))","v":0},{"$f":" IF(AC$1187 = 1, AC1112, IF($H1086 < 0, MAX($H1086 - SUM($L1192:AB1192), $H1086 * (AC1138 + AC1164)), MAX(0, MIN($H1086 - SUM($L1192:AB1192), $H1086 *  (AC1138 + AC1164)))))","v":0},{"$f":" IF(AD$1187 = 1, AD1112, IF($H1086 < 0, MAX($H1086 - SUM($L1192:AC1192), $H1086 * (AD1138 + AD1164)), MAX(0, MIN($H1086 - SUM($L1192:AC1192), $H1086 *  (AD1138 + AD1164)))))","v":0},{"$f":" IF(AE$1187 = 1, AE1112, IF($H1086 < 0, MAX($H1086 - SUM($L1192:AD1192), $H1086 * (AE1138 + AE1164)), MAX(0, MIN($H1086 - SUM($L1192:AD1192), $H1086 *  (AE1138 + AE1164)))))","v":0},{"$f":" IF(AF$1187 = 1, AF1112, IF($H1086 < 0, MAX($H1086 - SUM($L1192:AE1192), $H1086 * (AF1138 + AF1164)), MAX(0, MIN($H1086 - SUM($L1192:AE1192), $H1086 *  (AF1138 + AF1164)))))","v":0},{"$f":" IF(AG$1187 = 1, AG1112, IF($H1086 < 0, MAX($H1086 - SUM($L1192:AF1192), $H1086 * (AG1138 + AG1164)), MAX(0, MIN($H1086 - SUM($L1192:AF1192), $H1086 *  (AG1138 + AG1164)))))","v":0},{"$f":" IF(AH$1187 = 1, AH1112, IF($H1086 < 0, MAX($H1086 - SUM($L1192:AG1192), $H1086 * (AH1138 + AH1164)), MAX(0, MIN($H1086 - SUM($L1192:AG1192), $H1086 *  (AH1138 + AH1164)))))","v":0},{"$f":" IF(AI$1187 = 1, AI1112, IF($H1086 < 0, MAX($H1086 - SUM($L1192:AH1192), $H1086 * (AI1138 + AI1164)), MAX(0, MIN($H1086 - SUM($L1192:AH1192), $H1086 *  (AI1138 + AI1164)))))","v":0},{"$f":" IF(AJ$1187 = 1, AJ1112, IF($H1086 < 0, MAX($H1086 - SUM($L1192:AI1192), $H1086 * (AJ1138 + AJ1164)), MAX(0, MIN($H1086 - SUM($L1192:AI1192), $H1086 *  (AJ1138 + AJ1164)))))","v":0},{"$f":" IF(AK$1187 = 1, AK1112, IF($H1086 < 0, MAX($H1086 - SUM($L1192:AJ1192), $H1086 * (AK1138 + AK1164)), MAX(0, MIN($H1086 - SUM($L1192:AJ1192), $H1086 *  (AK1138 + AK1164)))))","v":0},{"$f":" IF(AL$1187 = 1, AL1112, IF($H1086 < 0, MAX($H1086 - SUM($L1192:AK1192), $H1086 * (AL1138 + AL1164)), MAX(0, MIN($H1086 - SUM($L1192:AK1192), $H1086 *  (AL1138 + AL1164)))))","v":0},{"$f":" IF(AM$1187 = 1, AM1112, IF($H1086 < 0, MAX($H1086 - SUM($L1192:AL1192), $H1086 * (AM1138 + AM1164)), MAX(0, MIN($H1086 - SUM($L1192:AL1192), $H1086 *  (AM1138 + AM1164)))))","v":0},{"$f":" IF(AN$1187 = 1, AN1112, IF($H1086 < 0, MAX($H1086 - SUM($L1192:AM1192), $H1086 * (AN1138 + AN1164)), MAX(0, MIN($H1086 - SUM($L1192:AM1192), $H1086 *  (AN1138 + AN1164)))))","v":0},{"$f":" IF(AO$1187 = 1, AO1112, IF($H1086 < 0, MAX($H1086 - SUM($L1192:AN1192), $H1086 * (AO1138 + AO1164)), MAX(0, MIN($H1086 - SUM($L1192:AN1192), $H1086 *  (AO1138 + AO1164)))))","v":0},{"$f":" IF(AP$1187 = 1, AP1112, IF($H1086 < 0, MAX($H1086 - SUM($L1192:AO1192), $H1086 * (AP1138 + AP1164)), MAX(0, MIN($H1086 - SUM($L1192:AO1192), $H1086 *  (AP1138 + AP1164)))))","v":0},{"$f":" IF(AQ$1187 = 1, AQ1112, IF($H1086 < 0, MAX($H1086 - SUM($L1192:AP1192), $H1086 * (AQ1138 + AQ1164)), MAX(0, MIN($H1086 - SUM($L1192:AP1192), $H1086 *  (AQ1138 + AQ1164)))))","v":0},{"$f":" IF(AR$1187 = 1, AR1112, IF($H1086 < 0, MAX($H1086 - SUM($L1192:AQ1192), $H1086 * (AR1138 + AR1164)), MAX(0, MIN($H1086 - SUM($L1192:AQ1192), $H1086 *  (AR1138 + AR1164)))))","v":0},{"$f":" IF(AS$1187 = 1, AS1112, IF($H1086 < 0, MAX($H1086 - SUM($L1192:AR1192), $H1086 * (AS1138 + AS1164)), MAX(0, MIN($H1086 - SUM($L1192:AR1192), $H1086 *  (AS1138 + AS1164)))))","v":0},{"$f":" IF(AT$1187 = 1, AT1112, IF($H1086 < 0, MAX($H1086 - SUM($L1192:AS1192), $H1086 * (AT1138 + AT1164)), MAX(0, MIN($H1086 - SUM($L1192:AS1192), $H1086 *  (AT1138 + AT1164)))))","v":0},{"$f":" IF(AU$1187 = 1, AU1112, IF($H1086 < 0, MAX($H1086 - SUM($L1192:AT1192), $H1086 * (AU1138 + AU1164)), MAX(0, MIN($H1086 - SUM($L1192:AT1192), $H1086 *  (AU1138 + AU1164)))))","v":0},{"$f":" IF(AV$1187 = 1, AV1112, IF($H1086 < 0, MAX($H1086 - SUM($L1192:AU1192), $H1086 * (AV1138 + AV1164)), MAX(0, MIN($H1086 - SUM($L1192:AU1192), $H1086 *  (AV1138 + AV1164)))))","v":0},{"$f":" IF(AW$1187 = 1, AW1112, IF($H1086 < 0, MAX($H1086 - SUM($L1192:AV1192), $H1086 * (AW1138 + AW1164)), MAX(0, MIN($H1086 - SUM($L1192:AV1192), $H1086 *  (AW1138 + AW1164)))))","v":0},{"$f":" IF(AX$1187 = 1, AX1112, IF($H1086 < 0, MAX($H1086 - SUM($L1192:AW1192), $H1086 * (AX1138 + AX1164)), MAX(0, MIN($H1086 - SUM($L1192:AW1192), $H1086 *  (AX1138 + AX1164)))))","v":0},{"$f":" IF(AY$1187 = 1, AY1112, IF($H1086 < 0, MAX($H1086 - SUM($L1192:AX1192), $H1086 * (AY1138 + AY1164)), MAX(0, MIN($H1086 - SUM($L1192:AX1192), $H1086 *  (AY1138 + AY1164)))))","v":0},{"$f":" IF(AZ$1187 = 1, AZ1112, IF($H1086 < 0, MAX($H1086 - SUM($L1192:AY1192), $H1086 * (AZ1138 + AZ1164)), MAX(0, MIN($H1086 - SUM($L1192:AY1192), $H1086 *  (AZ1138 + AZ1164)))))","v":0},{"$f":" IF(BA$1187 = 1, BA1112, IF($H1086 < 0, MAX($H1086 - SUM($L1192:AZ1192), $H1086 * (BA1138 + BA1164)), MAX(0, MIN($H1086 - SUM($L1192:AZ1192), $H1086 *  (BA1138 + BA1164)))))","v":0},{"$f":" IF(BB$1187 = 1, BB1112, IF($H1086 < 0, MAX($H1086 - SUM($L1192:BA1192), $H1086 * (BB1138 + BB1164)), MAX(0, MIN($H1086 - SUM($L1192:BA1192), $H1086 *  (BB1138 + BB1164)))))","v":0},{"$f":" IF(BC$1187 = 1, BC1112, IF($H1086 < 0, MAX($H1086 - SUM($L1192:BB1192), $H1086 * (BC1138 + BC1164)), MAX(0, MIN($H1086 - SUM($L1192:BB1192), $H1086 *  (BC1138 + BC1164)))))","v":0},{"$f":" IF(BD$1187 = 1, BD1112, IF($H1086 < 0, MAX($H1086 - SUM($L1192:BC1192), $H1086 * (BD1138 + BD1164)), MAX(0, MIN($H1086 - SUM($L1192:BC1192), $H1086 *  (BD1138 + BD1164)))))","v":0},{"$f":" IF(BE$1187 = 1, BE1112, IF($H1086 < 0, MAX($H1086 - SUM($L1192:BD1192), $H1086 * (BE1138 + BE1164)), MAX(0, MIN($H1086 - SUM($L1192:BD1192), $H1086 *  (BE1138 + BE1164)))))","v":0},{"$f":" IF(BF$1187 = 1, BF1112, IF($H1086 < 0, MAX($H1086 - SUM($L1192:BE1192), $H1086 * (BF1138 + BF1164)), MAX(0, MIN($H1086 - SUM($L1192:BE1192), $H1086 *  (BF1138 + BF1164)))))","v":0},{"$f":" IF(BG$1187 = 1, BG1112, IF($H1086 < 0, MAX($H1086 - SUM($L1192:BF1192), $H1086 * (BG1138 + BG1164)), MAX(0, MIN($H1086 - SUM($L1192:BF1192), $H1086 *  (BG1138 + BG1164)))))","v":0},{"$f":" IF(BH$1187 = 1, BH1112, IF($H1086 < 0, MAX($H1086 - SUM($L1192:BG1192), $H1086 * (BH1138 + BH1164)), MAX(0, MIN($H1086 - SUM($L1192:BG1192), $H1086 *  (BH1138 + BH1164)))))","v":0},{"$f":" IF(BI$1187 = 1, BI1112, IF($H1086 < 0, MAX($H1086 - SUM($L1192:BH1192), $H1086 * (BI1138 + BI1164)), MAX(0, MIN($H1086 - SUM($L1192:BH1192), $H1086 *  (BI1138 + BI1164)))))","v":0},{"$f":" IF(BJ$1187 = 1, BJ1112, IF($H1086 < 0, MAX($H1086 - SUM($L1192:BI1192), $H1086 * (BJ1138 + BJ1164)), MAX(0, MIN($H1086 - SUM($L1192:BI1192), $H1086 *  (BJ1138 + BJ1164)))))","v":0},{"$f":" IF(BK$1187 = 1, BK1112, IF($H1086 < 0, MAX($H1086 - SUM($L1192:BJ1192), $H1086 * (BK1138 + BK1164)), MAX(0, MIN($H1086 - SUM($L1192:BJ1192), $H1086 *  (BK1138 + BK1164)))))","v":0},{"$f":" IF(BL$1187 = 1, BL1112, IF($H1086 < 0, MAX($H1086 - SUM($L1192:BK1192), $H1086 * (BL1138 + BL1164)), MAX(0, MIN($H1086 - SUM($L1192:BK1192), $H1086 *  (BL1138 + BL1164)))))","v":0},{"$f":" IF(BM$1187 = 1, BM1112, IF($H1086 < 0, MAX($H1086 - SUM($L1192:BL1192), $H1086 * (BM1138 + BM1164)), MAX(0, MIN($H1086 - SUM($L1192:BL1192), $H1086 *  (BM1138 + BM1164)))))","v":0},{"$f":" IF(BN$1187 = 1, BN1112, IF($H1086 < 0, MAX($H1086 - SUM($L1192:BM1192), $H1086 * (BN1138 + BN1164)), MAX(0, MIN($H1086 - SUM($L1192:BM1192), $H1086 *  (BN1138 + BN1164)))))","v":0},{"$f":" IF(BO$1187 = 1, BO1112, IF($H1086 < 0, MAX($H1086 - SUM($L1192:BN1192), $H1086 * (BO1138 + BO1164)), MAX(0, MIN($H1086 - SUM($L1192:BN1192), $H1086 *  (BO1138 + BO1164)))))","v":0},{"$f":" IF(BP$1187 = 1, BP1112, IF($H1086 < 0, MAX($H1086 - SUM($L1192:BO1192), $H1086 * (BP1138 + BP1164)), MAX(0, MIN($H1086 - SUM($L1192:BO1192), $H1086 *  (BP1138 + BP1164)))))","v":0},{"$f":" IF(BQ$1187 = 1, BQ1112, IF($H1086 < 0, MAX($H1086 - SUM($L1192:BP1192), $H1086 * (BQ1138 + BQ1164)), MAX(0, MIN($H1086 - SUM($L1192:BP1192), $H1086 *  (BQ1138 + BQ1164)))))","v":0},{"$f":" IF(BR$1187 = 1, BR1112, IF($H1086 < 0, MAX($H1086 - SUM($L1192:BQ1192), $H1086 * (BR1138 + BR1164)), MAX(0, MIN($H1086 - SUM($L1192:BQ1192), $H1086 *  (BR1138 + BR1164)))))","v":0},{"$f":" IF(BS$1187 = 1, BS1112, IF($H1086 < 0, MAX($H1086 - SUM($L1192:BR1192), $H1086 * (BS1138 + BS1164)), MAX(0, MIN($H1086 - SUM($L1192:BR1192), $H1086 *  (BS1138 + BS1164)))))","v":0},{"$f":" IF(BT$1187 = 1, BT1112, IF($H1086 < 0, MAX($H1086 - SUM($L1192:BS1192), $H1086 * (BT1138 + BT1164)), MAX(0, MIN($H1086 - SUM($L1192:BS1192), $H1086 *  (BT1138 + BT1164)))))","v":0},{"$f":" IF(BU$1187 = 1, BU1112, IF($H1086 < 0, MAX($H1086 - SUM($L1192:BT1192), $H1086 * (BU1138 + BU1164)), MAX(0, MIN($H1086 - SUM($L1192:BT1192), $H1086 *  (BU1138 + BU1164)))))","v":0},{"$f":" IF(BV$1187 = 1, BV1112, IF($H1086 < 0, MAX($H1086 - SUM($L1192:BU1192), $H1086 * (BV1138 + BV1164)), MAX(0, MIN($H1086 - SUM($L1192:BU1192), $H1086 *  (BV1138 + BV1164)))))","v":0},{"$f":" IF(BW$1187 = 1, BW1112, IF($H1086 < 0, MAX($H1086 - SUM($L1192:BV1192), $H1086 * (BW1138 + BW1164)), MAX(0, MIN($H1086 - SUM($L1192:BV1192), $H1086 *  (BW1138 + BW1164)))))","v":0},{"$f":" IF(BX$1187 = 1, BX1112, IF($H1086 < 0, MAX($H1086 - SUM($L1192:BW1192), $H1086 * (BX1138 + BX1164)), MAX(0, MIN($H1086 - SUM($L1192:BW1192), $H1086 *  (BX1138 + BX1164)))))","v":0},{"$f":" IF(BY$1187 = 1, BY1112, IF($H1086 < 0, MAX($H1086 - SUM($L1192:BX1192), $H1086 * (BY1138 + BY1164)), MAX(0, MIN($H1086 - SUM($L1192:BX1192), $H1086 *  (BY1138 + BY1164)))))","v":0},{"$f":" IF(BZ$1187 = 1, BZ1112, IF($H1086 < 0, MAX($H1086 - SUM($L1192:BY1192), $H1086 * (BZ1138 + BZ1164)), MAX(0, MIN($H1086 - SUM($L1192:BY1192), $H1086 *  (BZ1138 + BZ1164)))))","v":0},{"$f":" IF(CA$1187 = 1, CA1112, IF($H1086 < 0, MAX($H1086 - SUM($L1192:BZ1192), $H1086 * (CA1138 + CA1164)), MAX(0, MIN($H1086 - SUM($L1192:BZ1192), $H1086 *  (CA1138 + CA1164)))))","v":0}]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$38, \"dd mmm yy\") & \" - real - T5Y\"","v":"Depreciation - capex addition - 01 Apr 97 - real - T5Y"},null,null,null,"GBP m",null,0,null,{"$f":" IF(M$1187 = 1, M1113, IF($H1087 < 0, MAX($H1087 - SUM($L1193:L1193), $H1087 * (M1139 + M1165)), MAX(0, MIN($H1087 - SUM($L1193:L1193), $H1087 *  (M1139 + M1165)))))","v":0},{"$f":" IF(N$1187 = 1, N1113, IF($H1087 < 0, MAX($H1087 - SUM($L1193:M1193), $H1087 * (N1139 + N1165)), MAX(0, MIN($H1087 - SUM($L1193:M1193), $H1087 *  (N1139 + N1165)))))","v":0},{"$f":" IF(O$1187 = 1, O1113, IF($H1087 < 0, MAX($H1087 - SUM($L1193:N1193), $H1087 * (O1139 + O1165)), MAX(0, MIN($H1087 - SUM($L1193:N1193), $H1087 *  (O1139 + O1165)))))","v":0},{"$f":" IF(P$1187 = 1, P1113, IF($H1087 < 0, MAX($H1087 - SUM($L1193:O1193), $H1087 * (P1139 + P1165)), MAX(0, MIN($H1087 - SUM($L1193:O1193), $H1087 *  (P1139 + P1165)))))","v":0},{"$f":" IF(Q$1187 = 1, Q1113, IF($H1087 < 0, MAX($H1087 - SUM($L1193:P1193), $H1087 * (Q1139 + Q1165)), MAX(0, MIN($H1087 - SUM($L1193:P1193), $H1087 *  (Q1139 + Q1165)))))","v":0},{"$f":" IF(R$1187 = 1, R1113, IF($H1087 < 0, MAX($H1087 - SUM($L1193:Q1193), $H1087 * (R1139 + R1165)), MAX(0, MIN($H1087 - SUM($L1193:Q1193), $H1087 *  (R1139 + R1165)))))","v":0},{"$f":" IF(S$1187 = 1, S1113, IF($H1087 < 0, MAX($H1087 - SUM($L1193:R1193), $H1087 * (S1139 + S1165)), MAX(0, MIN($H1087 - SUM($L1193:R1193), $H1087 *  (S1139 + S1165)))))","v":0},{"$f":" IF(T$1187 = 1, T1113, IF($H1087 < 0, MAX($H1087 - SUM($L1193:S1193), $H1087 * (T1139 + T1165)), MAX(0, MIN($H1087 - SUM($L1193:S1193), $H1087 *  (T1139 + T1165)))))","v":0},{"$f":" IF(U$1187 = 1, U1113, IF($H1087 < 0, MAX($H1087 - SUM($L1193:T1193), $H1087 * (U1139 + U1165)), MAX(0, MIN($H1087 - SUM($L1193:T1193), $H1087 *  (U1139 + U1165)))))","v":0},{"$f":" IF(V$1187 = 1, V1113, IF($H1087 < 0, MAX($H1087 - SUM($L1193:U1193), $H1087 * (V1139 + V1165)), MAX(0, MIN($H1087 - SUM($L1193:U1193), $H1087 *  (V1139 + V1165)))))","v":0},{"$f":" IF(W$1187 = 1, W1113, IF($H1087 < 0, MAX($H1087 - SUM($L1193:V1193), $H1087 * (W1139 + W1165)), MAX(0, MIN($H1087 - SUM($L1193:V1193), $H1087 *  (W1139 + W1165)))))","v":0},{"$f":" IF(X$1187 = 1, X1113, IF($H1087 < 0, MAX($H1087 - SUM($L1193:W1193), $H1087 * (X1139 + X1165)), MAX(0, MIN($H1087 - SUM($L1193:W1193), $H1087 *  (X1139 + X1165)))))","v":0},{"$f":" IF(Y$1187 = 1, Y1113, IF($H1087 < 0, MAX($H1087 - SUM($L1193:X1193), $H1087 * (Y1139 + Y1165)), MAX(0, MIN($H1087 - SUM($L1193:X1193), $H1087 *  (Y1139 + Y1165)))))","v":0},{"$f":" IF(Z$1187 = 1, Z1113, IF($H1087 < 0, MAX($H1087 - SUM($L1193:Y1193), $H1087 * (Z1139 + Z1165)), MAX(0, MIN($H1087 - SUM($L1193:Y1193), $H1087 *  (Z1139 + Z1165)))))","v":0},{"$f":" IF(AA$1187 = 1, AA1113, IF($H1087 < 0, MAX($H1087 - SUM($L1193:Z1193), $H1087 * (AA1139 + AA1165)), MAX(0, MIN($H1087 - SUM($L1193:Z1193), $H1087 *  (AA1139 + AA1165)))))","v":0},{"$f":" IF(AB$1187 = 1, AB1113, IF($H1087 < 0, MAX($H1087 - SUM($L1193:AA1193), $H1087 * (AB1139 + AB1165)), MAX(0, MIN($H1087 - SUM($L1193:AA1193), $H1087 *  (AB1139 + AB1165)))))","v":0},{"$f":" IF(AC$1187 = 1, AC1113, IF($H1087 < 0, MAX($H1087 - SUM($L1193:AB1193), $H1087 * (AC1139 + AC1165)), MAX(0, MIN($H1087 - SUM($L1193:AB1193), $H1087 *  (AC1139 + AC1165)))))","v":0},{"$f":" IF(AD$1187 = 1, AD1113, IF($H1087 < 0, MAX($H1087 - SUM($L1193:AC1193), $H1087 * (AD1139 + AD1165)), MAX(0, MIN($H1087 - SUM($L1193:AC1193), $H1087 *  (AD1139 + AD1165)))))","v":0},{"$f":" IF(AE$1187 = 1, AE1113, IF($H1087 < 0, MAX($H1087 - SUM($L1193:AD1193), $H1087 * (AE1139 + AE1165)), MAX(0, MIN($H1087 - SUM($L1193:AD1193), $H1087 *  (AE1139 + AE1165)))))","v":0},{"$f":" IF(AF$1187 = 1, AF1113, IF($H1087 < 0, MAX($H1087 - SUM($L1193:AE1193), $H1087 * (AF1139 + AF1165)), MAX(0, MIN($H1087 - SUM($L1193:AE1193), $H1087 *  (AF1139 + AF1165)))))","v":0},{"$f":" IF(AG$1187 = 1, AG1113, IF($H1087 < 0, MAX($H1087 - SUM($L1193:AF1193), $H1087 * (AG1139 + AG1165)), MAX(0, MIN($H1087 - SUM($L1193:AF1193), $H1087 *  (AG1139 + AG1165)))))","v":0},{"$f":" IF(AH$1187 = 1, AH1113, IF($H1087 < 0, MAX($H1087 - SUM($L1193:AG1193), $H1087 * (AH1139 + AH1165)), MAX(0, MIN($H1087 - SUM($L1193:AG1193), $H1087 *  (AH1139 + AH1165)))))","v":0},{"$f":" IF(AI$1187 = 1, AI1113, IF($H1087 < 0, MAX($H1087 - SUM($L1193:AH1193), $H1087 * (AI1139 + AI1165)), MAX(0, MIN($H1087 - SUM($L1193:AH1193), $H1087 *  (AI1139 + AI1165)))))","v":0},{"$f":" IF(AJ$1187 = 1, AJ1113, IF($H1087 < 0, MAX($H1087 - SUM($L1193:AI1193), $H1087 * (AJ1139 + AJ1165)), MAX(0, MIN($H1087 - SUM($L1193:AI1193), $H1087 *  (AJ1139 + AJ1165)))))","v":0},{"$f":" IF(AK$1187 = 1, AK1113, IF($H1087 < 0, MAX($H1087 - SUM($L1193:AJ1193), $H1087 * (AK1139 + AK1165)), MAX(0, MIN($H1087 - SUM($L1193:AJ1193), $H1087 *  (AK1139 + AK1165)))))","v":0},{"$f":" IF(AL$1187 = 1, AL1113, IF($H1087 < 0, MAX($H1087 - SUM($L1193:AK1193), $H1087 * (AL1139 + AL1165)), MAX(0, MIN($H1087 - SUM($L1193:AK1193), $H1087 *  (AL1139 + AL1165)))))","v":0},{"$f":" IF(AM$1187 = 1, AM1113, IF($H1087 < 0, MAX($H1087 - SUM($L1193:AL1193), $H1087 * (AM1139 + AM1165)), MAX(0, MIN($H1087 - SUM($L1193:AL1193), $H1087 *  (AM1139 + AM1165)))))","v":0},{"$f":" IF(AN$1187 = 1, AN1113, IF($H1087 < 0, MAX($H1087 - SUM($L1193:AM1193), $H1087 * (AN1139 + AN1165)), MAX(0, MIN($H1087 - SUM($L1193:AM1193), $H1087 *  (AN1139 + AN1165)))))","v":0},{"$f":" IF(AO$1187 = 1, AO1113, IF($H1087 < 0, MAX($H1087 - SUM($L1193:AN1193), $H1087 * (AO1139 + AO1165)), MAX(0, MIN($H1087 - SUM($L1193:AN1193), $H1087 *  (AO1139 + AO1165)))))","v":0},{"$f":" IF(AP$1187 = 1, AP1113, IF($H1087 < 0, MAX($H1087 - SUM($L1193:AO1193), $H1087 * (AP1139 + AP1165)), MAX(0, MIN($H1087 - SUM($L1193:AO1193), $H1087 *  (AP1139 + AP1165)))))","v":0},{"$f":" IF(AQ$1187 = 1, AQ1113, IF($H1087 < 0, MAX($H1087 - SUM($L1193:AP1193), $H1087 * (AQ1139 + AQ1165)), MAX(0, MIN($H1087 - SUM($L1193:AP1193), $H1087 *  (AQ1139 + AQ1165)))))","v":0},{"$f":" IF(AR$1187 = 1, AR1113, IF($H1087 < 0, MAX($H1087 - SUM($L1193:AQ1193), $H1087 * (AR1139 + AR1165)), MAX(0, MIN($H1087 - SUM($L1193:AQ1193), $H1087 *  (AR1139 + AR1165)))))","v":0},{"$f":" IF(AS$1187 = 1, AS1113, IF($H1087 < 0, MAX($H1087 - SUM($L1193:AR1193), $H1087 * (AS1139 + AS1165)), MAX(0, MIN($H1087 - SUM($L1193:AR1193), $H1087 *  (AS1139 + AS1165)))))","v":0},{"$f":" IF(AT$1187 = 1, AT1113, IF($H1087 < 0, MAX($H1087 - SUM($L1193:AS1193), $H1087 * (AT1139 + AT1165)), MAX(0, MIN($H1087 - SUM($L1193:AS1193), $H1087 *  (AT1139 + AT1165)))))","v":0},{"$f":" IF(AU$1187 = 1, AU1113, IF($H1087 < 0, MAX($H1087 - SUM($L1193:AT1193), $H1087 * (AU1139 + AU1165)), MAX(0, MIN($H1087 - SUM($L1193:AT1193), $H1087 *  (AU1139 + AU1165)))))","v":0},{"$f":" IF(AV$1187 = 1, AV1113, IF($H1087 < 0, MAX($H1087 - SUM($L1193:AU1193), $H1087 * (AV1139 + AV1165)), MAX(0, MIN($H1087 - SUM($L1193:AU1193), $H1087 *  (AV1139 + AV1165)))))","v":0},{"$f":" IF(AW$1187 = 1, AW1113, IF($H1087 < 0, MAX($H1087 - SUM($L1193:AV1193), $H1087 * (AW1139 + AW1165)), MAX(0, MIN($H1087 - SUM($L1193:AV1193), $H1087 *  (AW1139 + AW1165)))))","v":0},{"$f":" IF(AX$1187 = 1, AX1113, IF($H1087 < 0, MAX($H1087 - SUM($L1193:AW1193), $H1087 * (AX1139 + AX1165)), MAX(0, MIN($H1087 - SUM($L1193:AW1193), $H1087 *  (AX1139 + AX1165)))))","v":0},{"$f":" IF(AY$1187 = 1, AY1113, IF($H1087 < 0, MAX($H1087 - SUM($L1193:AX1193), $H1087 * (AY1139 + AY1165)), MAX(0, MIN($H1087 - SUM($L1193:AX1193), $H1087 *  (AY1139 + AY1165)))))","v":0},{"$f":" IF(AZ$1187 = 1, AZ1113, IF($H1087 < 0, MAX($H1087 - SUM($L1193:AY1193), $H1087 * (AZ1139 + AZ1165)), MAX(0, MIN($H1087 - SUM($L1193:AY1193), $H1087 *  (AZ1139 + AZ1165)))))","v":0},{"$f":" IF(BA$1187 = 1, BA1113, IF($H1087 < 0, MAX($H1087 - SUM($L1193:AZ1193), $H1087 * (BA1139 + BA1165)), MAX(0, MIN($H1087 - SUM($L1193:AZ1193), $H1087 *  (BA1139 + BA1165)))))","v":0},{"$f":" IF(BB$1187 = 1, BB1113, IF($H1087 < 0, MAX($H1087 - SUM($L1193:BA1193), $H1087 * (BB1139 + BB1165)), MAX(0, MIN($H1087 - SUM($L1193:BA1193), $H1087 *  (BB1139 + BB1165)))))","v":0},{"$f":" IF(BC$1187 = 1, BC1113, IF($H1087 < 0, MAX($H1087 - SUM($L1193:BB1193), $H1087 * (BC1139 + BC1165)), MAX(0, MIN($H1087 - SUM($L1193:BB1193), $H1087 *  (BC1139 + BC1165)))))","v":0},{"$f":" IF(BD$1187 = 1, BD1113, IF($H1087 < 0, MAX($H1087 - SUM($L1193:BC1193), $H1087 * (BD1139 + BD1165)), MAX(0, MIN($H1087 - SUM($L1193:BC1193), $H1087 *  (BD1139 + BD1165)))))","v":0},{"$f":" IF(BE$1187 = 1, BE1113, IF($H1087 < 0, MAX($H1087 - SUM($L1193:BD1193), $H1087 * (BE1139 + BE1165)), MAX(0, MIN($H1087 - SUM($L1193:BD1193), $H1087 *  (BE1139 + BE1165)))))","v":0},{"$f":" IF(BF$1187 = 1, BF1113, IF($H1087 < 0, MAX($H1087 - SUM($L1193:BE1193), $H1087 * (BF1139 + BF1165)), MAX(0, MIN($H1087 - SUM($L1193:BE1193), $H1087 *  (BF1139 + BF1165)))))","v":0},{"$f":" IF(BG$1187 = 1, BG1113, IF($H1087 < 0, MAX($H1087 - SUM($L1193:BF1193), $H1087 * (BG1139 + BG1165)), MAX(0, MIN($H1087 - SUM($L1193:BF1193), $H1087 *  (BG1139 + BG1165)))))","v":0},{"$f":" IF(BH$1187 = 1, BH1113, IF($H1087 < 0, MAX($H1087 - SUM($L1193:BG1193), $H1087 * (BH1139 + BH1165)), MAX(0, MIN($H1087 - SUM($L1193:BG1193), $H1087 *  (BH1139 + BH1165)))))","v":0},{"$f":" IF(BI$1187 = 1, BI1113, IF($H1087 < 0, MAX($H1087 - SUM($L1193:BH1193), $H1087 * (BI1139 + BI1165)), MAX(0, MIN($H1087 - SUM($L1193:BH1193), $H1087 *  (BI1139 + BI1165)))))","v":0},{"$f":" IF(BJ$1187 = 1, BJ1113, IF($H1087 < 0, MAX($H1087 - SUM($L1193:BI1193), $H1087 * (BJ1139 + BJ1165)), MAX(0, MIN($H1087 - SUM($L1193:BI1193), $H1087 *  (BJ1139 + BJ1165)))))","v":0},{"$f":" IF(BK$1187 = 1, BK1113, IF($H1087 < 0, MAX($H1087 - SUM($L1193:BJ1193), $H1087 * (BK1139 + BK1165)), MAX(0, MIN($H1087 - SUM($L1193:BJ1193), $H1087 *  (BK1139 + BK1165)))))","v":0},{"$f":" IF(BL$1187 = 1, BL1113, IF($H1087 < 0, MAX($H1087 - SUM($L1193:BK1193), $H1087 * (BL1139 + BL1165)), MAX(0, MIN($H1087 - SUM($L1193:BK1193), $H1087 *  (BL1139 + BL1165)))))","v":0},{"$f":" IF(BM$1187 = 1, BM1113, IF($H1087 < 0, MAX($H1087 - SUM($L1193:BL1193), $H1087 * (BM1139 + BM1165)), MAX(0, MIN($H1087 - SUM($L1193:BL1193), $H1087 *  (BM1139 + BM1165)))))","v":0},{"$f":" IF(BN$1187 = 1, BN1113, IF($H1087 < 0, MAX($H1087 - SUM($L1193:BM1193), $H1087 * (BN1139 + BN1165)), MAX(0, MIN($H1087 - SUM($L1193:BM1193), $H1087 *  (BN1139 + BN1165)))))","v":0},{"$f":" IF(BO$1187 = 1, BO1113, IF($H1087 < 0, MAX($H1087 - SUM($L1193:BN1193), $H1087 * (BO1139 + BO1165)), MAX(0, MIN($H1087 - SUM($L1193:BN1193), $H1087 *  (BO1139 + BO1165)))))","v":0},{"$f":" IF(BP$1187 = 1, BP1113, IF($H1087 < 0, MAX($H1087 - SUM($L1193:BO1193), $H1087 * (BP1139 + BP1165)), MAX(0, MIN($H1087 - SUM($L1193:BO1193), $H1087 *  (BP1139 + BP1165)))))","v":0},{"$f":" IF(BQ$1187 = 1, BQ1113, IF($H1087 < 0, MAX($H1087 - SUM($L1193:BP1193), $H1087 * (BQ1139 + BQ1165)), MAX(0, MIN($H1087 - SUM($L1193:BP1193), $H1087 *  (BQ1139 + BQ1165)))))","v":0},{"$f":" IF(BR$1187 = 1, BR1113, IF($H1087 < 0, MAX($H1087 - SUM($L1193:BQ1193), $H1087 * (BR1139 + BR1165)), MAX(0, MIN($H1087 - SUM($L1193:BQ1193), $H1087 *  (BR1139 + BR1165)))))","v":0},{"$f":" IF(BS$1187 = 1, BS1113, IF($H1087 < 0, MAX($H1087 - SUM($L1193:BR1193), $H1087 * (BS1139 + BS1165)), MAX(0, MIN($H1087 - SUM($L1193:BR1193), $H1087 *  (BS1139 + BS1165)))))","v":0},{"$f":" IF(BT$1187 = 1, BT1113, IF($H1087 < 0, MAX($H1087 - SUM($L1193:BS1193), $H1087 * (BT1139 + BT1165)), MAX(0, MIN($H1087 - SUM($L1193:BS1193), $H1087 *  (BT1139 + BT1165)))))","v":0},{"$f":" IF(BU$1187 = 1, BU1113, IF($H1087 < 0, MAX($H1087 - SUM($L1193:BT1193), $H1087 * (BU1139 + BU1165)), MAX(0, MIN($H1087 - SUM($L1193:BT1193), $H1087 *  (BU1139 + BU1165)))))","v":0},{"$f":" IF(BV$1187 = 1, BV1113, IF($H1087 < 0, MAX($H1087 - SUM($L1193:BU1193), $H1087 * (BV1139 + BV1165)), MAX(0, MIN($H1087 - SUM($L1193:BU1193), $H1087 *  (BV1139 + BV1165)))))","v":0},{"$f":" IF(BW$1187 = 1, BW1113, IF($H1087 < 0, MAX($H1087 - SUM($L1193:BV1193), $H1087 * (BW1139 + BW1165)), MAX(0, MIN($H1087 - SUM($L1193:BV1193), $H1087 *  (BW1139 + BW1165)))))","v":0},{"$f":" IF(BX$1187 = 1, BX1113, IF($H1087 < 0, MAX($H1087 - SUM($L1193:BW1193), $H1087 * (BX1139 + BX1165)), MAX(0, MIN($H1087 - SUM($L1193:BW1193), $H1087 *  (BX1139 + BX1165)))))","v":0},{"$f":" IF(BY$1187 = 1, BY1113, IF($H1087 < 0, MAX($H1087 - SUM($L1193:BX1193), $H1087 * (BY1139 + BY1165)), MAX(0, MIN($H1087 - SUM($L1193:BX1193), $H1087 *  (BY1139 + BY1165)))))","v":0},{"$f":" IF(BZ$1187 = 1, BZ1113, IF($H1087 < 0, MAX($H1087 - SUM($L1193:BY1193), $H1087 * (BZ1139 + BZ1165)), MAX(0, MIN($H1087 - SUM($L1193:BY1193), $H1087 *  (BZ1139 + BZ1165)))))","v":0},{"$f":" IF(CA$1187 = 1, CA1113, IF($H1087 < 0, MAX($H1087 - SUM($L1193:BZ1193), $H1087 * (CA1139 + CA1165)), MAX(0, MIN($H1087 - SUM($L1193:BZ1193), $H1087 *  (CA1139 + CA1165)))))","v":0}]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$39, \"dd mmm yy\") & \" - real - T5Y\"","v":"Depreciation - capex addition - 01 Apr 98 - real - T5Y"},null,null,null,"GBP m",null,0,null,{"$f":" IF(M$1187 = 1, M1114, IF($H1088 < 0, MAX($H1088 - SUM($L1194:L1194), $H1088 * (M1140 + M1166)), MAX(0, MIN($H1088 - SUM($L1194:L1194), $H1088 *  (M1140 + M1166)))))","v":0},{"$f":" IF(N$1187 = 1, N1114, IF($H1088 < 0, MAX($H1088 - SUM($L1194:M1194), $H1088 * (N1140 + N1166)), MAX(0, MIN($H1088 - SUM($L1194:M1194), $H1088 *  (N1140 + N1166)))))","v":0},{"$f":" IF(O$1187 = 1, O1114, IF($H1088 < 0, MAX($H1088 - SUM($L1194:N1194), $H1088 * (O1140 + O1166)), MAX(0, MIN($H1088 - SUM($L1194:N1194), $H1088 *  (O1140 + O1166)))))","v":0},{"$f":" IF(P$1187 = 1, P1114, IF($H1088 < 0, MAX($H1088 - SUM($L1194:O1194), $H1088 * (P1140 + P1166)), MAX(0, MIN($H1088 - SUM($L1194:O1194), $H1088 *  (P1140 + P1166)))))","v":0},{"$f":" IF(Q$1187 = 1, Q1114, IF($H1088 < 0, MAX($H1088 - SUM($L1194:P1194), $H1088 * (Q1140 + Q1166)), MAX(0, MIN($H1088 - SUM($L1194:P1194), $H1088 *  (Q1140 + Q1166)))))","v":0},{"$f":" IF(R$1187 = 1, R1114, IF($H1088 < 0, MAX($H1088 - SUM($L1194:Q1194), $H1088 * (R1140 + R1166)), MAX(0, MIN($H1088 - SUM($L1194:Q1194), $H1088 *  (R1140 + R1166)))))","v":0},{"$f":" IF(S$1187 = 1, S1114, IF($H1088 < 0, MAX($H1088 - SUM($L1194:R1194), $H1088 * (S1140 + S1166)), MAX(0, MIN($H1088 - SUM($L1194:R1194), $H1088 *  (S1140 + S1166)))))","v":0},{"$f":" IF(T$1187 = 1, T1114, IF($H1088 < 0, MAX($H1088 - SUM($L1194:S1194), $H1088 * (T1140 + T1166)), MAX(0, MIN($H1088 - SUM($L1194:S1194), $H1088 *  (T1140 + T1166)))))","v":0},{"$f":" IF(U$1187 = 1, U1114, IF($H1088 < 0, MAX($H1088 - SUM($L1194:T1194), $H1088 * (U1140 + U1166)), MAX(0, MIN($H1088 - SUM($L1194:T1194), $H1088 *  (U1140 + U1166)))))","v":0},{"$f":" IF(V$1187 = 1, V1114, IF($H1088 < 0, MAX($H1088 - SUM($L1194:U1194), $H1088 * (V1140 + V1166)), MAX(0, MIN($H1088 - SUM($L1194:U1194), $H1088 *  (V1140 + V1166)))))","v":0},{"$f":" IF(W$1187 = 1, W1114, IF($H1088 < 0, MAX($H1088 - SUM($L1194:V1194), $H1088 * (W1140 + W1166)), MAX(0, MIN($H1088 - SUM($L1194:V1194), $H1088 *  (W1140 + W1166)))))","v":0},{"$f":" IF(X$1187 = 1, X1114, IF($H1088 < 0, MAX($H1088 - SUM($L1194:W1194), $H1088 * (X1140 + X1166)), MAX(0, MIN($H1088 - SUM($L1194:W1194), $H1088 *  (X1140 + X1166)))))","v":0},{"$f":" IF(Y$1187 = 1, Y1114, IF($H1088 < 0, MAX($H1088 - SUM($L1194:X1194), $H1088 * (Y1140 + Y1166)), MAX(0, MIN($H1088 - SUM($L1194:X1194), $H1088 *  (Y1140 + Y1166)))))","v":0},{"$f":" IF(Z$1187 = 1, Z1114, IF($H1088 < 0, MAX($H1088 - SUM($L1194:Y1194), $H1088 * (Z1140 + Z1166)), MAX(0, MIN($H1088 - SUM($L1194:Y1194), $H1088 *  (Z1140 + Z1166)))))","v":0},{"$f":" IF(AA$1187 = 1, AA1114, IF($H1088 < 0, MAX($H1088 - SUM($L1194:Z1194), $H1088 * (AA1140 + AA1166)), MAX(0, MIN($H1088 - SUM($L1194:Z1194), $H1088 *  (AA1140 + AA1166)))))","v":0},{"$f":" IF(AB$1187 = 1, AB1114, IF($H1088 < 0, MAX($H1088 - SUM($L1194:AA1194), $H1088 * (AB1140 + AB1166)), MAX(0, MIN($H1088 - SUM($L1194:AA1194), $H1088 *  (AB1140 + AB1166)))))","v":0},{"$f":" IF(AC$1187 = 1, AC1114, IF($H1088 < 0, MAX($H1088 - SUM($L1194:AB1194), $H1088 * (AC1140 + AC1166)), MAX(0, MIN($H1088 - SUM($L1194:AB1194), $H1088 *  (AC1140 + AC1166)))))","v":0},{"$f":" IF(AD$1187 = 1, AD1114, IF($H1088 < 0, MAX($H1088 - SUM($L1194:AC1194), $H1088 * (AD1140 + AD1166)), MAX(0, MIN($H1088 - SUM($L1194:AC1194), $H1088 *  (AD1140 + AD1166)))))","v":0},{"$f":" IF(AE$1187 = 1, AE1114, IF($H1088 < 0, MAX($H1088 - SUM($L1194:AD1194), $H1088 * (AE1140 + AE1166)), MAX(0, MIN($H1088 - SUM($L1194:AD1194), $H1088 *  (AE1140 + AE1166)))))","v":0},{"$f":" IF(AF$1187 = 1, AF1114, IF($H1088 < 0, MAX($H1088 - SUM($L1194:AE1194), $H1088 * (AF1140 + AF1166)), MAX(0, MIN($H1088 - SUM($L1194:AE1194), $H1088 *  (AF1140 + AF1166)))))","v":0},{"$f":" IF(AG$1187 = 1, AG1114, IF($H1088 < 0, MAX($H1088 - SUM($L1194:AF1194), $H1088 * (AG1140 + AG1166)), MAX(0, MIN($H1088 - SUM($L1194:AF1194), $H1088 *  (AG1140 + AG1166)))))","v":0},{"$f":" IF(AH$1187 = 1, AH1114, IF($H1088 < 0, MAX($H1088 - SUM($L1194:AG1194), $H1088 * (AH1140 + AH1166)), MAX(0, MIN($H1088 - SUM($L1194:AG1194), $H1088 *  (AH1140 + AH1166)))))","v":0},{"$f":" IF(AI$1187 = 1, AI1114, IF($H1088 < 0, MAX($H1088 - SUM($L1194:AH1194), $H1088 * (AI1140 + AI1166)), MAX(0, MIN($H1088 - SUM($L1194:AH1194), $H1088 *  (AI1140 + AI1166)))))","v":0},{"$f":" IF(AJ$1187 = 1, AJ1114, IF($H1088 < 0, MAX($H1088 - SUM($L1194:AI1194), $H1088 * (AJ1140 + AJ1166)), MAX(0, MIN($H1088 - SUM($L1194:AI1194), $H1088 *  (AJ1140 + AJ1166)))))","v":0},{"$f":" IF(AK$1187 = 1, AK1114, IF($H1088 < 0, MAX($H1088 - SUM($L1194:AJ1194), $H1088 * (AK1140 + AK1166)), MAX(0, MIN($H1088 - SUM($L1194:AJ1194), $H1088 *  (AK1140 + AK1166)))))","v":0},{"$f":" IF(AL$1187 = 1, AL1114, IF($H1088 < 0, MAX($H1088 - SUM($L1194:AK1194), $H1088 * (AL1140 + AL1166)), MAX(0, MIN($H1088 - SUM($L1194:AK1194), $H1088 *  (AL1140 + AL1166)))))","v":0},{"$f":" IF(AM$1187 = 1, AM1114, IF($H1088 < 0, MAX($H1088 - SUM($L1194:AL1194), $H1088 * (AM1140 + AM1166)), MAX(0, MIN($H1088 - SUM($L1194:AL1194), $H1088 *  (AM1140 + AM1166)))))","v":0},{"$f":" IF(AN$1187 = 1, AN1114, IF($H1088 < 0, MAX($H1088 - SUM($L1194:AM1194), $H1088 * (AN1140 + AN1166)), MAX(0, MIN($H1088 - SUM($L1194:AM1194), $H1088 *  (AN1140 + AN1166)))))","v":0},{"$f":" IF(AO$1187 = 1, AO1114, IF($H1088 < 0, MAX($H1088 - SUM($L1194:AN1194), $H1088 * (AO1140 + AO1166)), MAX(0, MIN($H1088 - SUM($L1194:AN1194), $H1088 *  (AO1140 + AO1166)))))","v":0},{"$f":" IF(AP$1187 = 1, AP1114, IF($H1088 < 0, MAX($H1088 - SUM($L1194:AO1194), $H1088 * (AP1140 + AP1166)), MAX(0, MIN($H1088 - SUM($L1194:AO1194), $H1088 *  (AP1140 + AP1166)))))","v":0},{"$f":" IF(AQ$1187 = 1, AQ1114, IF($H1088 < 0, MAX($H1088 - SUM($L1194:AP1194), $H1088 * (AQ1140 + AQ1166)), MAX(0, MIN($H1088 - SUM($L1194:AP1194), $H1088 *  (AQ1140 + AQ1166)))))","v":0},{"$f":" IF(AR$1187 = 1, AR1114, IF($H1088 < 0, MAX($H1088 - SUM($L1194:AQ1194), $H1088 * (AR1140 + AR1166)), MAX(0, MIN($H1088 - SUM($L1194:AQ1194), $H1088 *  (AR1140 + AR1166)))))","v":0},{"$f":" IF(AS$1187 = 1, AS1114, IF($H1088 < 0, MAX($H1088 - SUM($L1194:AR1194), $H1088 * (AS1140 + AS1166)), MAX(0, MIN($H1088 - SUM($L1194:AR1194), $H1088 *  (AS1140 + AS1166)))))","v":0},{"$f":" IF(AT$1187 = 1, AT1114, IF($H1088 < 0, MAX($H1088 - SUM($L1194:AS1194), $H1088 * (AT1140 + AT1166)), MAX(0, MIN($H1088 - SUM($L1194:AS1194), $H1088 *  (AT1140 + AT1166)))))","v":0},{"$f":" IF(AU$1187 = 1, AU1114, IF($H1088 < 0, MAX($H1088 - SUM($L1194:AT1194), $H1088 * (AU1140 + AU1166)), MAX(0, MIN($H1088 - SUM($L1194:AT1194), $H1088 *  (AU1140 + AU1166)))))","v":0},{"$f":" IF(AV$1187 = 1, AV1114, IF($H1088 < 0, MAX($H1088 - SUM($L1194:AU1194), $H1088 * (AV1140 + AV1166)), MAX(0, MIN($H1088 - SUM($L1194:AU1194), $H1088 *  (AV1140 + AV1166)))))","v":0},{"$f":" IF(AW$1187 = 1, AW1114, IF($H1088 < 0, MAX($H1088 - SUM($L1194:AV1194), $H1088 * (AW1140 + AW1166)), MAX(0, MIN($H1088 - SUM($L1194:AV1194), $H1088 *  (AW1140 + AW1166)))))","v":0},{"$f":" IF(AX$1187 = 1, AX1114, IF($H1088 < 0, MAX($H1088 - SUM($L1194:AW1194), $H1088 * (AX1140 + AX1166)), MAX(0, MIN($H1088 - SUM($L1194:AW1194), $H1088 *  (AX1140 + AX1166)))))","v":0},{"$f":" IF(AY$1187 = 1, AY1114, IF($H1088 < 0, MAX($H1088 - SUM($L1194:AX1194), $H1088 * (AY1140 + AY1166)), MAX(0, MIN($H1088 - SUM($L1194:AX1194), $H1088 *  (AY1140 + AY1166)))))","v":0},{"$f":" IF(AZ$1187 = 1, AZ1114, IF($H1088 < 0, MAX($H1088 - SUM($L1194:AY1194), $H1088 * (AZ1140 + AZ1166)), MAX(0, MIN($H1088 - SUM($L1194:AY1194), $H1088 *  (AZ1140 + AZ1166)))))","v":0},{"$f":" IF(BA$1187 = 1, BA1114, IF($H1088 < 0, MAX($H1088 - SUM($L1194:AZ1194), $H1088 * (BA1140 + BA1166)), MAX(0, MIN($H1088 - SUM($L1194:AZ1194), $H1088 *  (BA1140 + BA1166)))))","v":0},{"$f":" IF(BB$1187 = 1, BB1114, IF($H1088 < 0, MAX($H1088 - SUM($L1194:BA1194), $H1088 * (BB1140 + BB1166)), MAX(0, MIN($H1088 - SUM($L1194:BA1194), $H1088 *  (BB1140 + BB1166)))))","v":0},{"$f":" IF(BC$1187 = 1, BC1114, IF($H1088 < 0, MAX($H1088 - SUM($L1194:BB1194), $H1088 * (BC1140 + BC1166)), MAX(0, MIN($H1088 - SUM($L1194:BB1194), $H1088 *  (BC1140 + BC1166)))))","v":0},{"$f":" IF(BD$1187 = 1, BD1114, IF($H1088 < 0, MAX($H1088 - SUM($L1194:BC1194), $H1088 * (BD1140 + BD1166)), MAX(0, MIN($H1088 - SUM($L1194:BC1194), $H1088 *  (BD1140 + BD1166)))))","v":0},{"$f":" IF(BE$1187 = 1, BE1114, IF($H1088 < 0, MAX($H1088 - SUM($L1194:BD1194), $H1088 * (BE1140 + BE1166)), MAX(0, MIN($H1088 - SUM($L1194:BD1194), $H1088 *  (BE1140 + BE1166)))))","v":0},{"$f":" IF(BF$1187 = 1, BF1114, IF($H1088 < 0, MAX($H1088 - SUM($L1194:BE1194), $H1088 * (BF1140 + BF1166)), MAX(0, MIN($H1088 - SUM($L1194:BE1194), $H1088 *  (BF1140 + BF1166)))))","v":0},{"$f":" IF(BG$1187 = 1, BG1114, IF($H1088 < 0, MAX($H1088 - SUM($L1194:BF1194), $H1088 * (BG1140 + BG1166)), MAX(0, MIN($H1088 - SUM($L1194:BF1194), $H1088 *  (BG1140 + BG1166)))))","v":0},{"$f":" IF(BH$1187 = 1, BH1114, IF($H1088 < 0, MAX($H1088 - SUM($L1194:BG1194), $H1088 * (BH1140 + BH1166)), MAX(0, MIN($H1088 - SUM($L1194:BG1194), $H1088 *  (BH1140 + BH1166)))))","v":0},{"$f":" IF(BI$1187 = 1, BI1114, IF($H1088 < 0, MAX($H1088 - SUM($L1194:BH1194), $H1088 * (BI1140 + BI1166)), MAX(0, MIN($H1088 - SUM($L1194:BH1194), $H1088 *  (BI1140 + BI1166)))))","v":0},{"$f":" IF(BJ$1187 = 1, BJ1114, IF($H1088 < 0, MAX($H1088 - SUM($L1194:BI1194), $H1088 * (BJ1140 + BJ1166)), MAX(0, MIN($H1088 - SUM($L1194:BI1194), $H1088 *  (BJ1140 + BJ1166)))))","v":0},{"$f":" IF(BK$1187 = 1, BK1114, IF($H1088 < 0, MAX($H1088 - SUM($L1194:BJ1194), $H1088 * (BK1140 + BK1166)), MAX(0, MIN($H1088 - SUM($L1194:BJ1194), $H1088 *  (BK1140 + BK1166)))))","v":0},{"$f":" IF(BL$1187 = 1, BL1114, IF($H1088 < 0, MAX($H1088 - SUM($L1194:BK1194), $H1088 * (BL1140 + BL1166)), MAX(0, MIN($H1088 - SUM($L1194:BK1194), $H1088 *  (BL1140 + BL1166)))))","v":0},{"$f":" IF(BM$1187 = 1, BM1114, IF($H1088 < 0, MAX($H1088 - SUM($L1194:BL1194), $H1088 * (BM1140 + BM1166)), MAX(0, MIN($H1088 - SUM($L1194:BL1194), $H1088 *  (BM1140 + BM1166)))))","v":0},{"$f":" IF(BN$1187 = 1, BN1114, IF($H1088 < 0, MAX($H1088 - SUM($L1194:BM1194), $H1088 * (BN1140 + BN1166)), MAX(0, MIN($H1088 - SUM($L1194:BM1194), $H1088 *  (BN1140 + BN1166)))))","v":0},{"$f":" IF(BO$1187 = 1, BO1114, IF($H1088 < 0, MAX($H1088 - SUM($L1194:BN1194), $H1088 * (BO1140 + BO1166)), MAX(0, MIN($H1088 - SUM($L1194:BN1194), $H1088 *  (BO1140 + BO1166)))))","v":0},{"$f":" IF(BP$1187 = 1, BP1114, IF($H1088 < 0, MAX($H1088 - SUM($L1194:BO1194), $H1088 * (BP1140 + BP1166)), MAX(0, MIN($H1088 - SUM($L1194:BO1194), $H1088 *  (BP1140 + BP1166)))))","v":0},{"$f":" IF(BQ$1187 = 1, BQ1114, IF($H1088 < 0, MAX($H1088 - SUM($L1194:BP1194), $H1088 * (BQ1140 + BQ1166)), MAX(0, MIN($H1088 - SUM($L1194:BP1194), $H1088 *  (BQ1140 + BQ1166)))))","v":0},{"$f":" IF(BR$1187 = 1, BR1114, IF($H1088 < 0, MAX($H1088 - SUM($L1194:BQ1194), $H1088 * (BR1140 + BR1166)), MAX(0, MIN($H1088 - SUM($L1194:BQ1194), $H1088 *  (BR1140 + BR1166)))))","v":0},{"$f":" IF(BS$1187 = 1, BS1114, IF($H1088 < 0, MAX($H1088 - SUM($L1194:BR1194), $H1088 * (BS1140 + BS1166)), MAX(0, MIN($H1088 - SUM($L1194:BR1194), $H1088 *  (BS1140 + BS1166)))))","v":0},{"$f":" IF(BT$1187 = 1, BT1114, IF($H1088 < 0, MAX($H1088 - SUM($L1194:BS1194), $H1088 * (BT1140 + BT1166)), MAX(0, MIN($H1088 - SUM($L1194:BS1194), $H1088 *  (BT1140 + BT1166)))))","v":0},{"$f":" IF(BU$1187 = 1, BU1114, IF($H1088 < 0, MAX($H1088 - SUM($L1194:BT1194), $H1088 * (BU1140 + BU1166)), MAX(0, MIN($H1088 - SUM($L1194:BT1194), $H1088 *  (BU1140 + BU1166)))))","v":0},{"$f":" IF(BV$1187 = 1, BV1114, IF($H1088 < 0, MAX($H1088 - SUM($L1194:BU1194), $H1088 * (BV1140 + BV1166)), MAX(0, MIN($H1088 - SUM($L1194:BU1194), $H1088 *  (BV1140 + BV1166)))))","v":0},{"$f":" IF(BW$1187 = 1, BW1114, IF($H1088 < 0, MAX($H1088 - SUM($L1194:BV1194), $H1088 * (BW1140 + BW1166)), MAX(0, MIN($H1088 - SUM($L1194:BV1194), $H1088 *  (BW1140 + BW1166)))))","v":0},{"$f":" IF(BX$1187 = 1, BX1114, IF($H1088 < 0, MAX($H1088 - SUM($L1194:BW1194), $H1088 * (BX1140 + BX1166)), MAX(0, MIN($H1088 - SUM($L1194:BW1194), $H1088 *  (BX1140 + BX1166)))))","v":0},{"$f":" IF(BY$1187 = 1, BY1114, IF($H1088 < 0, MAX($H1088 - SUM($L1194:BX1194), $H1088 * (BY1140 + BY1166)), MAX(0, MIN($H1088 - SUM($L1194:BX1194), $H1088 *  (BY1140 + BY1166)))))","v":0},{"$f":" IF(BZ$1187 = 1, BZ1114, IF($H1088 < 0, MAX($H1088 - SUM($L1194:BY1194), $H1088 * (BZ1140 + BZ1166)), MAX(0, MIN($H1088 - SUM($L1194:BY1194), $H1088 *  (BZ1140 + BZ1166)))))","v":0},{"$f":" IF(CA$1187 = 1, CA1114, IF($H1088 < 0, MAX($H1088 - SUM($L1194:BZ1194), $H1088 * (CA1140 + CA1166)), MAX(0, MIN($H1088 - SUM($L1194:BZ1194), $H1088 *  (CA1140 + CA1166)))))","v":0}]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$40, \"dd mmm yy\") & \" - real - T5Y\"","v":"Depreciation - capex addition - 01 Apr 99 - real - T5Y"},null,null,null,"GBP m",null,0,null,{"$f":" IF(M$1187 = 1, M1115, IF($H1089 < 0, MAX($H1089 - SUM($L1195:L1195), $H1089 * (M1141 + M1167)), MAX(0, MIN($H1089 - SUM($L1195:L1195), $H1089 *  (M1141 + M1167)))))","v":0},{"$f":" IF(N$1187 = 1, N1115, IF($H1089 < 0, MAX($H1089 - SUM($L1195:M1195), $H1089 * (N1141 + N1167)), MAX(0, MIN($H1089 - SUM($L1195:M1195), $H1089 *  (N1141 + N1167)))))","v":0},{"$f":" IF(O$1187 = 1, O1115, IF($H1089 < 0, MAX($H1089 - SUM($L1195:N1195), $H1089 * (O1141 + O1167)), MAX(0, MIN($H1089 - SUM($L1195:N1195), $H1089 *  (O1141 + O1167)))))","v":0},{"$f":" IF(P$1187 = 1, P1115, IF($H1089 < 0, MAX($H1089 - SUM($L1195:O1195), $H1089 * (P1141 + P1167)), MAX(0, MIN($H1089 - SUM($L1195:O1195), $H1089 *  (P1141 + P1167)))))","v":0},{"$f":" IF(Q$1187 = 1, Q1115, IF($H1089 < 0, MAX($H1089 - SUM($L1195:P1195), $H1089 * (Q1141 + Q1167)), MAX(0, MIN($H1089 - SUM($L1195:P1195), $H1089 *  (Q1141 + Q1167)))))","v":0},{"$f":" IF(R$1187 = 1, R1115, IF($H1089 < 0, MAX($H1089 - SUM($L1195:Q1195), $H1089 * (R1141 + R1167)), MAX(0, MIN($H1089 - SUM($L1195:Q1195), $H1089 *  (R1141 + R1167)))))","v":0},{"$f":" IF(S$1187 = 1, S1115, IF($H1089 < 0, MAX($H1089 - SUM($L1195:R1195), $H1089 * (S1141 + S1167)), MAX(0, MIN($H1089 - SUM($L1195:R1195), $H1089 *  (S1141 + S1167)))))","v":0},{"$f":" IF(T$1187 = 1, T1115, IF($H1089 < 0, MAX($H1089 - SUM($L1195:S1195), $H1089 * (T1141 + T1167)), MAX(0, MIN($H1089 - SUM($L1195:S1195), $H1089 *  (T1141 + T1167)))))","v":0},{"$f":" IF(U$1187 = 1, U1115, IF($H1089 < 0, MAX($H1089 - SUM($L1195:T1195), $H1089 * (U1141 + U1167)), MAX(0, MIN($H1089 - SUM($L1195:T1195), $H1089 *  (U1141 + U1167)))))","v":0},{"$f":" IF(V$1187 = 1, V1115, IF($H1089 < 0, MAX($H1089 - SUM($L1195:U1195), $H1089 * (V1141 + V1167)), MAX(0, MIN($H1089 - SUM($L1195:U1195), $H1089 *  (V1141 + V1167)))))","v":0},{"$f":" IF(W$1187 = 1, W1115, IF($H1089 < 0, MAX($H1089 - SUM($L1195:V1195), $H1089 * (W1141 + W1167)), MAX(0, MIN($H1089 - SUM($L1195:V1195), $H1089 *  (W1141 + W1167)))))","v":0},{"$f":" IF(X$1187 = 1, X1115, IF($H1089 < 0, MAX($H1089 - SUM($L1195:W1195), $H1089 * (X1141 + X1167)), MAX(0, MIN($H1089 - SUM($L1195:W1195), $H1089 *  (X1141 + X1167)))))","v":0},{"$f":" IF(Y$1187 = 1, Y1115, IF($H1089 < 0, MAX($H1089 - SUM($L1195:X1195), $H1089 * (Y1141 + Y1167)), MAX(0, MIN($H1089 - SUM($L1195:X1195), $H1089 *  (Y1141 + Y1167)))))","v":0},{"$f":" IF(Z$1187 = 1, Z1115, IF($H1089 < 0, MAX($H1089 - SUM($L1195:Y1195), $H1089 * (Z1141 + Z1167)), MAX(0, MIN($H1089 - SUM($L1195:Y1195), $H1089 *  (Z1141 + Z1167)))))","v":0},{"$f":" IF(AA$1187 = 1, AA1115, IF($H1089 < 0, MAX($H1089 - SUM($L1195:Z1195), $H1089 * (AA1141 + AA1167)), MAX(0, MIN($H1089 - SUM($L1195:Z1195), $H1089 *  (AA1141 + AA1167)))))","v":0},{"$f":" IF(AB$1187 = 1, AB1115, IF($H1089 < 0, MAX($H1089 - SUM($L1195:AA1195), $H1089 * (AB1141 + AB1167)), MAX(0, MIN($H1089 - SUM($L1195:AA1195), $H1089 *  (AB1141 + AB1167)))))","v":0},{"$f":" IF(AC$1187 = 1, AC1115, IF($H1089 < 0, MAX($H1089 - SUM($L1195:AB1195), $H1089 * (AC1141 + AC1167)), MAX(0, MIN($H1089 - SUM($L1195:AB1195), $H1089 *  (AC1141 + AC1167)))))","v":0},{"$f":" IF(AD$1187 = 1, AD1115, IF($H1089 < 0, MAX($H1089 - SUM($L1195:AC1195), $H1089 * (AD1141 + AD1167)), MAX(0, MIN($H1089 - SUM($L1195:AC1195), $H1089 *  (AD1141 + AD1167)))))","v":0},{"$f":" IF(AE$1187 = 1, AE1115, IF($H1089 < 0, MAX($H1089 - SUM($L1195:AD1195), $H1089 * (AE1141 + AE1167)), MAX(0, MIN($H1089 - SUM($L1195:AD1195), $H1089 *  (AE1141 + AE1167)))))","v":0},{"$f":" IF(AF$1187 = 1, AF1115, IF($H1089 < 0, MAX($H1089 - SUM($L1195:AE1195), $H1089 * (AF1141 + AF1167)), MAX(0, MIN($H1089 - SUM($L1195:AE1195), $H1089 *  (AF1141 + AF1167)))))","v":0},{"$f":" IF(AG$1187 = 1, AG1115, IF($H1089 < 0, MAX($H1089 - SUM($L1195:AF1195), $H1089 * (AG1141 + AG1167)), MAX(0, MIN($H1089 - SUM($L1195:AF1195), $H1089 *  (AG1141 + AG1167)))))","v":0},{"$f":" IF(AH$1187 = 1, AH1115, IF($H1089 < 0, MAX($H1089 - SUM($L1195:AG1195), $H1089 * (AH1141 + AH1167)), MAX(0, MIN($H1089 - SUM($L1195:AG1195), $H1089 *  (AH1141 + AH1167)))))","v":0},{"$f":" IF(AI$1187 = 1, AI1115, IF($H1089 < 0, MAX($H1089 - SUM($L1195:AH1195), $H1089 * (AI1141 + AI1167)), MAX(0, MIN($H1089 - SUM($L1195:AH1195), $H1089 *  (AI1141 + AI1167)))))","v":0},{"$f":" IF(AJ$1187 = 1, AJ1115, IF($H1089 < 0, MAX($H1089 - SUM($L1195:AI1195), $H1089 * (AJ1141 + AJ1167)), MAX(0, MIN($H1089 - SUM($L1195:AI1195), $H1089 *  (AJ1141 + AJ1167)))))","v":0},{"$f":" IF(AK$1187 = 1, AK1115, IF($H1089 < 0, MAX($H1089 - SUM($L1195:AJ1195), $H1089 * (AK1141 + AK1167)), MAX(0, MIN($H1089 - SUM($L1195:AJ1195), $H1089 *  (AK1141 + AK1167)))))","v":0},{"$f":" IF(AL$1187 = 1, AL1115, IF($H1089 < 0, MAX($H1089 - SUM($L1195:AK1195), $H1089 * (AL1141 + AL1167)), MAX(0, MIN($H1089 - SUM($L1195:AK1195), $H1089 *  (AL1141 + AL1167)))))","v":0},{"$f":" IF(AM$1187 = 1, AM1115, IF($H1089 < 0, MAX($H1089 - SUM($L1195:AL1195), $H1089 * (AM1141 + AM1167)), MAX(0, MIN($H1089 - SUM($L1195:AL1195), $H1089 *  (AM1141 + AM1167)))))","v":0},{"$f":" IF(AN$1187 = 1, AN1115, IF($H1089 < 0, MAX($H1089 - SUM($L1195:AM1195), $H1089 * (AN1141 + AN1167)), MAX(0, MIN($H1089 - SUM($L1195:AM1195), $H1089 *  (AN1141 + AN1167)))))","v":0},{"$f":" IF(AO$1187 = 1, AO1115, IF($H1089 < 0, MAX($H1089 - SUM($L1195:AN1195), $H1089 * (AO1141 + AO1167)), MAX(0, MIN($H1089 - SUM($L1195:AN1195), $H1089 *  (AO1141 + AO1167)))))","v":0},{"$f":" IF(AP$1187 = 1, AP1115, IF($H1089 < 0, MAX($H1089 - SUM($L1195:AO1195), $H1089 * (AP1141 + AP1167)), MAX(0, MIN($H1089 - SUM($L1195:AO1195), $H1089 *  (AP1141 + AP1167)))))","v":0},{"$f":" IF(AQ$1187 = 1, AQ1115, IF($H1089 < 0, MAX($H1089 - SUM($L1195:AP1195), $H1089 * (AQ1141 + AQ1167)), MAX(0, MIN($H1089 - SUM($L1195:AP1195), $H1089 *  (AQ1141 + AQ1167)))))","v":0},{"$f":" IF(AR$1187 = 1, AR1115, IF($H1089 < 0, MAX($H1089 - SUM($L1195:AQ1195), $H1089 * (AR1141 + AR1167)), MAX(0, MIN($H1089 - SUM($L1195:AQ1195), $H1089 *  (AR1141 + AR1167)))))","v":0},{"$f":" IF(AS$1187 = 1, AS1115, IF($H1089 < 0, MAX($H1089 - SUM($L1195:AR1195), $H1089 * (AS1141 + AS1167)), MAX(0, MIN($H1089 - SUM($L1195:AR1195), $H1089 *  (AS1141 + AS1167)))))","v":0},{"$f":" IF(AT$1187 = 1, AT1115, IF($H1089 < 0, MAX($H1089 - SUM($L1195:AS1195), $H1089 * (AT1141 + AT1167)), MAX(0, MIN($H1089 - SUM($L1195:AS1195), $H1089 *  (AT1141 + AT1167)))))","v":0},{"$f":" IF(AU$1187 = 1, AU1115, IF($H1089 < 0, MAX($H1089 - SUM($L1195:AT1195), $H1089 * (AU1141 + AU1167)), MAX(0, MIN($H1089 - SUM($L1195:AT1195), $H1089 *  (AU1141 + AU1167)))))","v":0},{"$f":" IF(AV$1187 = 1, AV1115, IF($H1089 < 0, MAX($H1089 - SUM($L1195:AU1195), $H1089 * (AV1141 + AV1167)), MAX(0, MIN($H1089 - SUM($L1195:AU1195), $H1089 *  (AV1141 + AV1167)))))","v":0},{"$f":" IF(AW$1187 = 1, AW1115, IF($H1089 < 0, MAX($H1089 - SUM($L1195:AV1195), $H1089 * (AW1141 + AW1167)), MAX(0, MIN($H1089 - SUM($L1195:AV1195), $H1089 *  (AW1141 + AW1167)))))","v":0},{"$f":" IF(AX$1187 = 1, AX1115, IF($H1089 < 0, MAX($H1089 - SUM($L1195:AW1195), $H1089 * (AX1141 + AX1167)), MAX(0, MIN($H1089 - SUM($L1195:AW1195), $H1089 *  (AX1141 + AX1167)))))","v":0},{"$f":" IF(AY$1187 = 1, AY1115, IF($H1089 < 0, MAX($H1089 - SUM($L1195:AX1195), $H1089 * (AY1141 + AY1167)), MAX(0, MIN($H1089 - SUM($L1195:AX1195), $H1089 *  (AY1141 + AY1167)))))","v":0},{"$f":" IF(AZ$1187 = 1, AZ1115, IF($H1089 < 0, MAX($H1089 - SUM($L1195:AY1195), $H1089 * (AZ1141 + AZ1167)), MAX(0, MIN($H1089 - SUM($L1195:AY1195), $H1089 *  (AZ1141 + AZ1167)))))","v":0},{"$f":" IF(BA$1187 = 1, BA1115, IF($H1089 < 0, MAX($H1089 - SUM($L1195:AZ1195), $H1089 * (BA1141 + BA1167)), MAX(0, MIN($H1089 - SUM($L1195:AZ1195), $H1089 *  (BA1141 + BA1167)))))","v":0},{"$f":" IF(BB$1187 = 1, BB1115, IF($H1089 < 0, MAX($H1089 - SUM($L1195:BA1195), $H1089 * (BB1141 + BB1167)), MAX(0, MIN($H1089 - SUM($L1195:BA1195), $H1089 *  (BB1141 + BB1167)))))","v":0},{"$f":" IF(BC$1187 = 1, BC1115, IF($H1089 < 0, MAX($H1089 - SUM($L1195:BB1195), $H1089 * (BC1141 + BC1167)), MAX(0, MIN($H1089 - SUM($L1195:BB1195), $H1089 *  (BC1141 + BC1167)))))","v":0},{"$f":" IF(BD$1187 = 1, BD1115, IF($H1089 < 0, MAX($H1089 - SUM($L1195:BC1195), $H1089 * (BD1141 + BD1167)), MAX(0, MIN($H1089 - SUM($L1195:BC1195), $H1089 *  (BD1141 + BD1167)))))","v":0},{"$f":" IF(BE$1187 = 1, BE1115, IF($H1089 < 0, MAX($H1089 - SUM($L1195:BD1195), $H1089 * (BE1141 + BE1167)), MAX(0, MIN($H1089 - SUM($L1195:BD1195), $H1089 *  (BE1141 + BE1167)))))","v":0},{"$f":" IF(BF$1187 = 1, BF1115, IF($H1089 < 0, MAX($H1089 - SUM($L1195:BE1195), $H1089 * (BF1141 + BF1167)), MAX(0, MIN($H1089 - SUM($L1195:BE1195), $H1089 *  (BF1141 + BF1167)))))","v":0},{"$f":" IF(BG$1187 = 1, BG1115, IF($H1089 < 0, MAX($H1089 - SUM($L1195:BF1195), $H1089 * (BG1141 + BG1167)), MAX(0, MIN($H1089 - SUM($L1195:BF1195), $H1089 *  (BG1141 + BG1167)))))","v":0},{"$f":" IF(BH$1187 = 1, BH1115, IF($H1089 < 0, MAX($H1089 - SUM($L1195:BG1195), $H1089 * (BH1141 + BH1167)), MAX(0, MIN($H1089 - SUM($L1195:BG1195), $H1089 *  (BH1141 + BH1167)))))","v":0},{"$f":" IF(BI$1187 = 1, BI1115, IF($H1089 < 0, MAX($H1089 - SUM($L1195:BH1195), $H1089 * (BI1141 + BI1167)), MAX(0, MIN($H1089 - SUM($L1195:BH1195), $H1089 *  (BI1141 + BI1167)))))","v":0},{"$f":" IF(BJ$1187 = 1, BJ1115, IF($H1089 < 0, MAX($H1089 - SUM($L1195:BI1195), $H1089 * (BJ1141 + BJ1167)), MAX(0, MIN($H1089 - SUM($L1195:BI1195), $H1089 *  (BJ1141 + BJ1167)))))","v":0},{"$f":" IF(BK$1187 = 1, BK1115, IF($H1089 < 0, MAX($H1089 - SUM($L1195:BJ1195), $H1089 * (BK1141 + BK1167)), MAX(0, MIN($H1089 - SUM($L1195:BJ1195), $H1089 *  (BK1141 + BK1167)))))","v":0},{"$f":" IF(BL$1187 = 1, BL1115, IF($H1089 < 0, MAX($H1089 - SUM($L1195:BK1195), $H1089 * (BL1141 + BL1167)), MAX(0, MIN($H1089 - SUM($L1195:BK1195), $H1089 *  (BL1141 + BL1167)))))","v":0},{"$f":" IF(BM$1187 = 1, BM1115, IF($H1089 < 0, MAX($H1089 - SUM($L1195:BL1195), $H1089 * (BM1141 + BM1167)), MAX(0, MIN($H1089 - SUM($L1195:BL1195), $H1089 *  (BM1141 + BM1167)))))","v":0},{"$f":" IF(BN$1187 = 1, BN1115, IF($H1089 < 0, MAX($H1089 - SUM($L1195:BM1195), $H1089 * (BN1141 + BN1167)), MAX(0, MIN($H1089 - SUM($L1195:BM1195), $H1089 *  (BN1141 + BN1167)))))","v":0},{"$f":" IF(BO$1187 = 1, BO1115, IF($H1089 < 0, MAX($H1089 - SUM($L1195:BN1195), $H1089 * (BO1141 + BO1167)), MAX(0, MIN($H1089 - SUM($L1195:BN1195), $H1089 *  (BO1141 + BO1167)))))","v":0},{"$f":" IF(BP$1187 = 1, BP1115, IF($H1089 < 0, MAX($H1089 - SUM($L1195:BO1195), $H1089 * (BP1141 + BP1167)), MAX(0, MIN($H1089 - SUM($L1195:BO1195), $H1089 *  (BP1141 + BP1167)))))","v":0},{"$f":" IF(BQ$1187 = 1, BQ1115, IF($H1089 < 0, MAX($H1089 - SUM($L1195:BP1195), $H1089 * (BQ1141 + BQ1167)), MAX(0, MIN($H1089 - SUM($L1195:BP1195), $H1089 *  (BQ1141 + BQ1167)))))","v":0},{"$f":" IF(BR$1187 = 1, BR1115, IF($H1089 < 0, MAX($H1089 - SUM($L1195:BQ1195), $H1089 * (BR1141 + BR1167)), MAX(0, MIN($H1089 - SUM($L1195:BQ1195), $H1089 *  (BR1141 + BR1167)))))","v":0},{"$f":" IF(BS$1187 = 1, BS1115, IF($H1089 < 0, MAX($H1089 - SUM($L1195:BR1195), $H1089 * (BS1141 + BS1167)), MAX(0, MIN($H1089 - SUM($L1195:BR1195), $H1089 *  (BS1141 + BS1167)))))","v":0},{"$f":" IF(BT$1187 = 1, BT1115, IF($H1089 < 0, MAX($H1089 - SUM($L1195:BS1195), $H1089 * (BT1141 + BT1167)), MAX(0, MIN($H1089 - SUM($L1195:BS1195), $H1089 *  (BT1141 + BT1167)))))","v":0},{"$f":" IF(BU$1187 = 1, BU1115, IF($H1089 < 0, MAX($H1089 - SUM($L1195:BT1195), $H1089 * (BU1141 + BU1167)), MAX(0, MIN($H1089 - SUM($L1195:BT1195), $H1089 *  (BU1141 + BU1167)))))","v":0},{"$f":" IF(BV$1187 = 1, BV1115, IF($H1089 < 0, MAX($H1089 - SUM($L1195:BU1195), $H1089 * (BV1141 + BV1167)), MAX(0, MIN($H1089 - SUM($L1195:BU1195), $H1089 *  (BV1141 + BV1167)))))","v":0},{"$f":" IF(BW$1187 = 1, BW1115, IF($H1089 < 0, MAX($H1089 - SUM($L1195:BV1195), $H1089 * (BW1141 + BW1167)), MAX(0, MIN($H1089 - SUM($L1195:BV1195), $H1089 *  (BW1141 + BW1167)))))","v":0},{"$f":" IF(BX$1187 = 1, BX1115, IF($H1089 < 0, MAX($H1089 - SUM($L1195:BW1195), $H1089 * (BX1141 + BX1167)), MAX(0, MIN($H1089 - SUM($L1195:BW1195), $H1089 *  (BX1141 + BX1167)))))","v":0},{"$f":" IF(BY$1187 = 1, BY1115, IF($H1089 < 0, MAX($H1089 - SUM($L1195:BX1195), $H1089 * (BY1141 + BY1167)), MAX(0, MIN($H1089 - SUM($L1195:BX1195), $H1089 *  (BY1141 + BY1167)))))","v":0},{"$f":" IF(BZ$1187 = 1, BZ1115, IF($H1089 < 0, MAX($H1089 - SUM($L1195:BY1195), $H1089 * (BZ1141 + BZ1167)), MAX(0, MIN($H1089 - SUM($L1195:BY1195), $H1089 *  (BZ1141 + BZ1167)))))","v":0},{"$f":" IF(CA$1187 = 1, CA1115, IF($H1089 < 0, MAX($H1089 - SUM($L1195:BZ1195), $H1089 * (CA1141 + CA1167)), MAX(0, MIN($H1089 - SUM($L1195:BZ1195), $H1089 *  (CA1141 + CA1167)))))","v":0}]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$41, \"dd mmm yy\") & \" - real - T5Y\"","v":"Depreciation - capex addition - 01 Apr 00 - real - T5Y"},null,null,null,"GBP m",null,0,null,{"$f":" IF(M$1187 = 1, M1116, IF($H1090 < 0, MAX($H1090 - SUM($L1196:L1196), $H1090 * (M1142 + M1168)), MAX(0, MIN($H1090 - SUM($L1196:L1196), $H1090 *  (M1142 + M1168)))))","v":0},{"$f":" IF(N$1187 = 1, N1116, IF($H1090 < 0, MAX($H1090 - SUM($L1196:M1196), $H1090 * (N1142 + N1168)), MAX(0, MIN($H1090 - SUM($L1196:M1196), $H1090 *  (N1142 + N1168)))))","v":0},{"$f":" IF(O$1187 = 1, O1116, IF($H1090 < 0, MAX($H1090 - SUM($L1196:N1196), $H1090 * (O1142 + O1168)), MAX(0, MIN($H1090 - SUM($L1196:N1196), $H1090 *  (O1142 + O1168)))))","v":0},{"$f":" IF(P$1187 = 1, P1116, IF($H1090 < 0, MAX($H1090 - SUM($L1196:O1196), $H1090 * (P1142 + P1168)), MAX(0, MIN($H1090 - SUM($L1196:O1196), $H1090 *  (P1142 + P1168)))))","v":0},{"$f":" IF(Q$1187 = 1, Q1116, IF($H1090 < 0, MAX($H1090 - SUM($L1196:P1196), $H1090 * (Q1142 + Q1168)), MAX(0, MIN($H1090 - SUM($L1196:P1196), $H1090 *  (Q1142 + Q1168)))))","v":0},{"$f":" IF(R$1187 = 1, R1116, IF($H1090 < 0, MAX($H1090 - SUM($L1196:Q1196), $H1090 * (R1142 + R1168)), MAX(0, MIN($H1090 - SUM($L1196:Q1196), $H1090 *  (R1142 + R1168)))))","v":0},{"$f":" IF(S$1187 = 1, S1116, IF($H1090 < 0, MAX($H1090 - SUM($L1196:R1196), $H1090 * (S1142 + S1168)), MAX(0, MIN($H1090 - SUM($L1196:R1196), $H1090 *  (S1142 + S1168)))))","v":0},{"$f":" IF(T$1187 = 1, T1116, IF($H1090 < 0, MAX($H1090 - SUM($L1196:S1196), $H1090 * (T1142 + T1168)), MAX(0, MIN($H1090 - SUM($L1196:S1196), $H1090 *  (T1142 + T1168)))))","v":0},{"$f":" IF(U$1187 = 1, U1116, IF($H1090 < 0, MAX($H1090 - SUM($L1196:T1196), $H1090 * (U1142 + U1168)), MAX(0, MIN($H1090 - SUM($L1196:T1196), $H1090 *  (U1142 + U1168)))))","v":0},{"$f":" IF(V$1187 = 1, V1116, IF($H1090 < 0, MAX($H1090 - SUM($L1196:U1196), $H1090 * (V1142 + V1168)), MAX(0, MIN($H1090 - SUM($L1196:U1196), $H1090 *  (V1142 + V1168)))))","v":0},{"$f":" IF(W$1187 = 1, W1116, IF($H1090 < 0, MAX($H1090 - SUM($L1196:V1196), $H1090 * (W1142 + W1168)), MAX(0, MIN($H1090 - SUM($L1196:V1196), $H1090 *  (W1142 + W1168)))))","v":0},{"$f":" IF(X$1187 = 1, X1116, IF($H1090 < 0, MAX($H1090 - SUM($L1196:W1196), $H1090 * (X1142 + X1168)), MAX(0, MIN($H1090 - SUM($L1196:W1196), $H1090 *  (X1142 + X1168)))))","v":0},{"$f":" IF(Y$1187 = 1, Y1116, IF($H1090 < 0, MAX($H1090 - SUM($L1196:X1196), $H1090 * (Y1142 + Y1168)), MAX(0, MIN($H1090 - SUM($L1196:X1196), $H1090 *  (Y1142 + Y1168)))))","v":0},{"$f":" IF(Z$1187 = 1, Z1116, IF($H1090 < 0, MAX($H1090 - SUM($L1196:Y1196), $H1090 * (Z1142 + Z1168)), MAX(0, MIN($H1090 - SUM($L1196:Y1196), $H1090 *  (Z1142 + Z1168)))))","v":0},{"$f":" IF(AA$1187 = 1, AA1116, IF($H1090 < 0, MAX($H1090 - SUM($L1196:Z1196), $H1090 * (AA1142 + AA1168)), MAX(0, MIN($H1090 - SUM($L1196:Z1196), $H1090 *  (AA1142 + AA1168)))))","v":0},{"$f":" IF(AB$1187 = 1, AB1116, IF($H1090 < 0, MAX($H1090 - SUM($L1196:AA1196), $H1090 * (AB1142 + AB1168)), MAX(0, MIN($H1090 - SUM($L1196:AA1196), $H1090 *  (AB1142 + AB1168)))))","v":0},{"$f":" IF(AC$1187 = 1, AC1116, IF($H1090 < 0, MAX($H1090 - SUM($L1196:AB1196), $H1090 * (AC1142 + AC1168)), MAX(0, MIN($H1090 - SUM($L1196:AB1196), $H1090 *  (AC1142 + AC1168)))))","v":0},{"$f":" IF(AD$1187 = 1, AD1116, IF($H1090 < 0, MAX($H1090 - SUM($L1196:AC1196), $H1090 * (AD1142 + AD1168)), MAX(0, MIN($H1090 - SUM($L1196:AC1196), $H1090 *  (AD1142 + AD1168)))))","v":0},{"$f":" IF(AE$1187 = 1, AE1116, IF($H1090 < 0, MAX($H1090 - SUM($L1196:AD1196), $H1090 * (AE1142 + AE1168)), MAX(0, MIN($H1090 - SUM($L1196:AD1196), $H1090 *  (AE1142 + AE1168)))))","v":0},{"$f":" IF(AF$1187 = 1, AF1116, IF($H1090 < 0, MAX($H1090 - SUM($L1196:AE1196), $H1090 * (AF1142 + AF1168)), MAX(0, MIN($H1090 - SUM($L1196:AE1196), $H1090 *  (AF1142 + AF1168)))))","v":0},{"$f":" IF(AG$1187 = 1, AG1116, IF($H1090 < 0, MAX($H1090 - SUM($L1196:AF1196), $H1090 * (AG1142 + AG1168)), MAX(0, MIN($H1090 - SUM($L1196:AF1196), $H1090 *  (AG1142 + AG1168)))))","v":0},{"$f":" IF(AH$1187 = 1, AH1116, IF($H1090 < 0, MAX($H1090 - SUM($L1196:AG1196), $H1090 * (AH1142 + AH1168)), MAX(0, MIN($H1090 - SUM($L1196:AG1196), $H1090 *  (AH1142 + AH1168)))))","v":0},{"$f":" IF(AI$1187 = 1, AI1116, IF($H1090 < 0, MAX($H1090 - SUM($L1196:AH1196), $H1090 * (AI1142 + AI1168)), MAX(0, MIN($H1090 - SUM($L1196:AH1196), $H1090 *  (AI1142 + AI1168)))))","v":0},{"$f":" IF(AJ$1187 = 1, AJ1116, IF($H1090 < 0, MAX($H1090 - SUM($L1196:AI1196), $H1090 * (AJ1142 + AJ1168)), MAX(0, MIN($H1090 - SUM($L1196:AI1196), $H1090 *  (AJ1142 + AJ1168)))))","v":0},{"$f":" IF(AK$1187 = 1, AK1116, IF($H1090 < 0, MAX($H1090 - SUM($L1196:AJ1196), $H1090 * (AK1142 + AK1168)), MAX(0, MIN($H1090 - SUM($L1196:AJ1196), $H1090 *  (AK1142 + AK1168)))))","v":0},{"$f":" IF(AL$1187 = 1, AL1116, IF($H1090 < 0, MAX($H1090 - SUM($L1196:AK1196), $H1090 * (AL1142 + AL1168)), MAX(0, MIN($H1090 - SUM($L1196:AK1196), $H1090 *  (AL1142 + AL1168)))))","v":0},{"$f":" IF(AM$1187 = 1, AM1116, IF($H1090 < 0, MAX($H1090 - SUM($L1196:AL1196), $H1090 * (AM1142 + AM1168)), MAX(0, MIN($H1090 - SUM($L1196:AL1196), $H1090 *  (AM1142 + AM1168)))))","v":0},{"$f":" IF(AN$1187 = 1, AN1116, IF($H1090 < 0, MAX($H1090 - SUM($L1196:AM1196), $H1090 * (AN1142 + AN1168)), MAX(0, MIN($H1090 - SUM($L1196:AM1196), $H1090 *  (AN1142 + AN1168)))))","v":0},{"$f":" IF(AO$1187 = 1, AO1116, IF($H1090 < 0, MAX($H1090 - SUM($L1196:AN1196), $H1090 * (AO1142 + AO1168)), MAX(0, MIN($H1090 - SUM($L1196:AN1196), $H1090 *  (AO1142 + AO1168)))))","v":0},{"$f":" IF(AP$1187 = 1, AP1116, IF($H1090 < 0, MAX($H1090 - SUM($L1196:AO1196), $H1090 * (AP1142 + AP1168)), MAX(0, MIN($H1090 - SUM($L1196:AO1196), $H1090 *  (AP1142 + AP1168)))))","v":0},{"$f":" IF(AQ$1187 = 1, AQ1116, IF($H1090 < 0, MAX($H1090 - SUM($L1196:AP1196), $H1090 * (AQ1142 + AQ1168)), MAX(0, MIN($H1090 - SUM($L1196:AP1196), $H1090 *  (AQ1142 + AQ1168)))))","v":0},{"$f":" IF(AR$1187 = 1, AR1116, IF($H1090 < 0, MAX($H1090 - SUM($L1196:AQ1196), $H1090 * (AR1142 + AR1168)), MAX(0, MIN($H1090 - SUM($L1196:AQ1196), $H1090 *  (AR1142 + AR1168)))))","v":0},{"$f":" IF(AS$1187 = 1, AS1116, IF($H1090 < 0, MAX($H1090 - SUM($L1196:AR1196), $H1090 * (AS1142 + AS1168)), MAX(0, MIN($H1090 - SUM($L1196:AR1196), $H1090 *  (AS1142 + AS1168)))))","v":0},{"$f":" IF(AT$1187 = 1, AT1116, IF($H1090 < 0, MAX($H1090 - SUM($L1196:AS1196), $H1090 * (AT1142 + AT1168)), MAX(0, MIN($H1090 - SUM($L1196:AS1196), $H1090 *  (AT1142 + AT1168)))))","v":0},{"$f":" IF(AU$1187 = 1, AU1116, IF($H1090 < 0, MAX($H1090 - SUM($L1196:AT1196), $H1090 * (AU1142 + AU1168)), MAX(0, MIN($H1090 - SUM($L1196:AT1196), $H1090 *  (AU1142 + AU1168)))))","v":0},{"$f":" IF(AV$1187 = 1, AV1116, IF($H1090 < 0, MAX($H1090 - SUM($L1196:AU1196), $H1090 * (AV1142 + AV1168)), MAX(0, MIN($H1090 - SUM($L1196:AU1196), $H1090 *  (AV1142 + AV1168)))))","v":0},{"$f":" IF(AW$1187 = 1, AW1116, IF($H1090 < 0, MAX($H1090 - SUM($L1196:AV1196), $H1090 * (AW1142 + AW1168)), MAX(0, MIN($H1090 - SUM($L1196:AV1196), $H1090 *  (AW1142 + AW1168)))))","v":0},{"$f":" IF(AX$1187 = 1, AX1116, IF($H1090 < 0, MAX($H1090 - SUM($L1196:AW1196), $H1090 * (AX1142 + AX1168)), MAX(0, MIN($H1090 - SUM($L1196:AW1196), $H1090 *  (AX1142 + AX1168)))))","v":0},{"$f":" IF(AY$1187 = 1, AY1116, IF($H1090 < 0, MAX($H1090 - SUM($L1196:AX1196), $H1090 * (AY1142 + AY1168)), MAX(0, MIN($H1090 - SUM($L1196:AX1196), $H1090 *  (AY1142 + AY1168)))))","v":0},{"$f":" IF(AZ$1187 = 1, AZ1116, IF($H1090 < 0, MAX($H1090 - SUM($L1196:AY1196), $H1090 * (AZ1142 + AZ1168)), MAX(0, MIN($H1090 - SUM($L1196:AY1196), $H1090 *  (AZ1142 + AZ1168)))))","v":0},{"$f":" IF(BA$1187 = 1, BA1116, IF($H1090 < 0, MAX($H1090 - SUM($L1196:AZ1196), $H1090 * (BA1142 + BA1168)), MAX(0, MIN($H1090 - SUM($L1196:AZ1196), $H1090 *  (BA1142 + BA1168)))))","v":0},{"$f":" IF(BB$1187 = 1, BB1116, IF($H1090 < 0, MAX($H1090 - SUM($L1196:BA1196), $H1090 * (BB1142 + BB1168)), MAX(0, MIN($H1090 - SUM($L1196:BA1196), $H1090 *  (BB1142 + BB1168)))))","v":0},{"$f":" IF(BC$1187 = 1, BC1116, IF($H1090 < 0, MAX($H1090 - SUM($L1196:BB1196), $H1090 * (BC1142 + BC1168)), MAX(0, MIN($H1090 - SUM($L1196:BB1196), $H1090 *  (BC1142 + BC1168)))))","v":0},{"$f":" IF(BD$1187 = 1, BD1116, IF($H1090 < 0, MAX($H1090 - SUM($L1196:BC1196), $H1090 * (BD1142 + BD1168)), MAX(0, MIN($H1090 - SUM($L1196:BC1196), $H1090 *  (BD1142 + BD1168)))))","v":0},{"$f":" IF(BE$1187 = 1, BE1116, IF($H1090 < 0, MAX($H1090 - SUM($L1196:BD1196), $H1090 * (BE1142 + BE1168)), MAX(0, MIN($H1090 - SUM($L1196:BD1196), $H1090 *  (BE1142 + BE1168)))))","v":0},{"$f":" IF(BF$1187 = 1, BF1116, IF($H1090 < 0, MAX($H1090 - SUM($L1196:BE1196), $H1090 * (BF1142 + BF1168)), MAX(0, MIN($H1090 - SUM($L1196:BE1196), $H1090 *  (BF1142 + BF1168)))))","v":0},{"$f":" IF(BG$1187 = 1, BG1116, IF($H1090 < 0, MAX($H1090 - SUM($L1196:BF1196), $H1090 * (BG1142 + BG1168)), MAX(0, MIN($H1090 - SUM($L1196:BF1196), $H1090 *  (BG1142 + BG1168)))))","v":0},{"$f":" IF(BH$1187 = 1, BH1116, IF($H1090 < 0, MAX($H1090 - SUM($L1196:BG1196), $H1090 * (BH1142 + BH1168)), MAX(0, MIN($H1090 - SUM($L1196:BG1196), $H1090 *  (BH1142 + BH1168)))))","v":0},{"$f":" IF(BI$1187 = 1, BI1116, IF($H1090 < 0, MAX($H1090 - SUM($L1196:BH1196), $H1090 * (BI1142 + BI1168)), MAX(0, MIN($H1090 - SUM($L1196:BH1196), $H1090 *  (BI1142 + BI1168)))))","v":0},{"$f":" IF(BJ$1187 = 1, BJ1116, IF($H1090 < 0, MAX($H1090 - SUM($L1196:BI1196), $H1090 * (BJ1142 + BJ1168)), MAX(0, MIN($H1090 - SUM($L1196:BI1196), $H1090 *  (BJ1142 + BJ1168)))))","v":0},{"$f":" IF(BK$1187 = 1, BK1116, IF($H1090 < 0, MAX($H1090 - SUM($L1196:BJ1196), $H1090 * (BK1142 + BK1168)), MAX(0, MIN($H1090 - SUM($L1196:BJ1196), $H1090 *  (BK1142 + BK1168)))))","v":0},{"$f":" IF(BL$1187 = 1, BL1116, IF($H1090 < 0, MAX($H1090 - SUM($L1196:BK1196), $H1090 * (BL1142 + BL1168)), MAX(0, MIN($H1090 - SUM($L1196:BK1196), $H1090 *  (BL1142 + BL1168)))))","v":0},{"$f":" IF(BM$1187 = 1, BM1116, IF($H1090 < 0, MAX($H1090 - SUM($L1196:BL1196), $H1090 * (BM1142 + BM1168)), MAX(0, MIN($H1090 - SUM($L1196:BL1196), $H1090 *  (BM1142 + BM1168)))))","v":0},{"$f":" IF(BN$1187 = 1, BN1116, IF($H1090 < 0, MAX($H1090 - SUM($L1196:BM1196), $H1090 * (BN1142 + BN1168)), MAX(0, MIN($H1090 - SUM($L1196:BM1196), $H1090 *  (BN1142 + BN1168)))))","v":0},{"$f":" IF(BO$1187 = 1, BO1116, IF($H1090 < 0, MAX($H1090 - SUM($L1196:BN1196), $H1090 * (BO1142 + BO1168)), MAX(0, MIN($H1090 - SUM($L1196:BN1196), $H1090 *  (BO1142 + BO1168)))))","v":0},{"$f":" IF(BP$1187 = 1, BP1116, IF($H1090 < 0, MAX($H1090 - SUM($L1196:BO1196), $H1090 * (BP1142 + BP1168)), MAX(0, MIN($H1090 - SUM($L1196:BO1196), $H1090 *  (BP1142 + BP1168)))))","v":0},{"$f":" IF(BQ$1187 = 1, BQ1116, IF($H1090 < 0, MAX($H1090 - SUM($L1196:BP1196), $H1090 * (BQ1142 + BQ1168)), MAX(0, MIN($H1090 - SUM($L1196:BP1196), $H1090 *  (BQ1142 + BQ1168)))))","v":0},{"$f":" IF(BR$1187 = 1, BR1116, IF($H1090 < 0, MAX($H1090 - SUM($L1196:BQ1196), $H1090 * (BR1142 + BR1168)), MAX(0, MIN($H1090 - SUM($L1196:BQ1196), $H1090 *  (BR1142 + BR1168)))))","v":0},{"$f":" IF(BS$1187 = 1, BS1116, IF($H1090 < 0, MAX($H1090 - SUM($L1196:BR1196), $H1090 * (BS1142 + BS1168)), MAX(0, MIN($H1090 - SUM($L1196:BR1196), $H1090 *  (BS1142 + BS1168)))))","v":0},{"$f":" IF(BT$1187 = 1, BT1116, IF($H1090 < 0, MAX($H1090 - SUM($L1196:BS1196), $H1090 * (BT1142 + BT1168)), MAX(0, MIN($H1090 - SUM($L1196:BS1196), $H1090 *  (BT1142 + BT1168)))))","v":0},{"$f":" IF(BU$1187 = 1, BU1116, IF($H1090 < 0, MAX($H1090 - SUM($L1196:BT1196), $H1090 * (BU1142 + BU1168)), MAX(0, MIN($H1090 - SUM($L1196:BT1196), $H1090 *  (BU1142 + BU1168)))))","v":0},{"$f":" IF(BV$1187 = 1, BV1116, IF($H1090 < 0, MAX($H1090 - SUM($L1196:BU1196), $H1090 * (BV1142 + BV1168)), MAX(0, MIN($H1090 - SUM($L1196:BU1196), $H1090 *  (BV1142 + BV1168)))))","v":0},{"$f":" IF(BW$1187 = 1, BW1116, IF($H1090 < 0, MAX($H1090 - SUM($L1196:BV1196), $H1090 * (BW1142 + BW1168)), MAX(0, MIN($H1090 - SUM($L1196:BV1196), $H1090 *  (BW1142 + BW1168)))))","v":0},{"$f":" IF(BX$1187 = 1, BX1116, IF($H1090 < 0, MAX($H1090 - SUM($L1196:BW1196), $H1090 * (BX1142 + BX1168)), MAX(0, MIN($H1090 - SUM($L1196:BW1196), $H1090 *  (BX1142 + BX1168)))))","v":0},{"$f":" IF(BY$1187 = 1, BY1116, IF($H1090 < 0, MAX($H1090 - SUM($L1196:BX1196), $H1090 * (BY1142 + BY1168)), MAX(0, MIN($H1090 - SUM($L1196:BX1196), $H1090 *  (BY1142 + BY1168)))))","v":0},{"$f":" IF(BZ$1187 = 1, BZ1116, IF($H1090 < 0, MAX($H1090 - SUM($L1196:BY1196), $H1090 * (BZ1142 + BZ1168)), MAX(0, MIN($H1090 - SUM($L1196:BY1196), $H1090 *  (BZ1142 + BZ1168)))))","v":0},{"$f":" IF(CA$1187 = 1, CA1116, IF($H1090 < 0, MAX($H1090 - SUM($L1196:BZ1196), $H1090 * (CA1142 + CA1168)), MAX(0, MIN($H1090 - SUM($L1196:BZ1196), $H1090 *  (CA1142 + CA1168)))))","v":0}]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$42, \"dd mmm yy\") & \" - real - T5Y\"","v":"Depreciation - capex addition - 01 Apr 01 - real - T5Y"},null,null,null,"GBP m",null,0,null,{"$f":" IF(M$1187 = 1, M1117, IF($H1091 < 0, MAX($H1091 - SUM($L1197:L1197), $H1091 * (M1143 + M1169)), MAX(0, MIN($H1091 - SUM($L1197:L1197), $H1091 *  (M1143 + M1169)))))","v":0},{"$f":" IF(N$1187 = 1, N1117, IF($H1091 < 0, MAX($H1091 - SUM($L1197:M1197), $H1091 * (N1143 + N1169)), MAX(0, MIN($H1091 - SUM($L1197:M1197), $H1091 *  (N1143 + N1169)))))","v":0},{"$f":" IF(O$1187 = 1, O1117, IF($H1091 < 0, MAX($H1091 - SUM($L1197:N1197), $H1091 * (O1143 + O1169)), MAX(0, MIN($H1091 - SUM($L1197:N1197), $H1091 *  (O1143 + O1169)))))","v":0},{"$f":" IF(P$1187 = 1, P1117, IF($H1091 < 0, MAX($H1091 - SUM($L1197:O1197), $H1091 * (P1143 + P1169)), MAX(0, MIN($H1091 - SUM($L1197:O1197), $H1091 *  (P1143 + P1169)))))","v":0},{"$f":" IF(Q$1187 = 1, Q1117, IF($H1091 < 0, MAX($H1091 - SUM($L1197:P1197), $H1091 * (Q1143 + Q1169)), MAX(0, MIN($H1091 - SUM($L1197:P1197), $H1091 *  (Q1143 + Q1169)))))","v":0},{"$f":" IF(R$1187 = 1, R1117, IF($H1091 < 0, MAX($H1091 - SUM($L1197:Q1197), $H1091 * (R1143 + R1169)), MAX(0, MIN($H1091 - SUM($L1197:Q1197), $H1091 *  (R1143 + R1169)))))","v":0},{"$f":" IF(S$1187 = 1, S1117, IF($H1091 < 0, MAX($H1091 - SUM($L1197:R1197), $H1091 * (S1143 + S1169)), MAX(0, MIN($H1091 - SUM($L1197:R1197), $H1091 *  (S1143 + S1169)))))","v":0},{"$f":" IF(T$1187 = 1, T1117, IF($H1091 < 0, MAX($H1091 - SUM($L1197:S1197), $H1091 * (T1143 + T1169)), MAX(0, MIN($H1091 - SUM($L1197:S1197), $H1091 *  (T1143 + T1169)))))","v":0},{"$f":" IF(U$1187 = 1, U1117, IF($H1091 < 0, MAX($H1091 - SUM($L1197:T1197), $H1091 * (U1143 + U1169)), MAX(0, MIN($H1091 - SUM($L1197:T1197), $H1091 *  (U1143 + U1169)))))","v":0},{"$f":" IF(V$1187 = 1, V1117, IF($H1091 < 0, MAX($H1091 - SUM($L1197:U1197), $H1091 * (V1143 + V1169)), MAX(0, MIN($H1091 - SUM($L1197:U1197), $H1091 *  (V1143 + V1169)))))","v":0},{"$f":" IF(W$1187 = 1, W1117, IF($H1091 < 0, MAX($H1091 - SUM($L1197:V1197), $H1091 * (W1143 + W1169)), MAX(0, MIN($H1091 - SUM($L1197:V1197), $H1091 *  (W1143 + W1169)))))","v":0},{"$f":" IF(X$1187 = 1, X1117, IF($H1091 < 0, MAX($H1091 - SUM($L1197:W1197), $H1091 * (X1143 + X1169)), MAX(0, MIN($H1091 - SUM($L1197:W1197), $H1091 *  (X1143 + X1169)))))","v":0},{"$f":" IF(Y$1187 = 1, Y1117, IF($H1091 < 0, MAX($H1091 - SUM($L1197:X1197), $H1091 * (Y1143 + Y1169)), MAX(0, MIN($H1091 - SUM($L1197:X1197), $H1091 *  (Y1143 + Y1169)))))","v":0},{"$f":" IF(Z$1187 = 1, Z1117, IF($H1091 < 0, MAX($H1091 - SUM($L1197:Y1197), $H1091 * (Z1143 + Z1169)), MAX(0, MIN($H1091 - SUM($L1197:Y1197), $H1091 *  (Z1143 + Z1169)))))","v":0},{"$f":" IF(AA$1187 = 1, AA1117, IF($H1091 < 0, MAX($H1091 - SUM($L1197:Z1197), $H1091 * (AA1143 + AA1169)), MAX(0, MIN($H1091 - SUM($L1197:Z1197), $H1091 *  (AA1143 + AA1169)))))","v":0},{"$f":" IF(AB$1187 = 1, AB1117, IF($H1091 < 0, MAX($H1091 - SUM($L1197:AA1197), $H1091 * (AB1143 + AB1169)), MAX(0, MIN($H1091 - SUM($L1197:AA1197), $H1091 *  (AB1143 + AB1169)))))","v":0},{"$f":" IF(AC$1187 = 1, AC1117, IF($H1091 < 0, MAX($H1091 - SUM($L1197:AB1197), $H1091 * (AC1143 + AC1169)), MAX(0, MIN($H1091 - SUM($L1197:AB1197), $H1091 *  (AC1143 + AC1169)))))","v":0},{"$f":" IF(AD$1187 = 1, AD1117, IF($H1091 < 0, MAX($H1091 - SUM($L1197:AC1197), $H1091 * (AD1143 + AD1169)), MAX(0, MIN($H1091 - SUM($L1197:AC1197), $H1091 *  (AD1143 + AD1169)))))","v":0},{"$f":" IF(AE$1187 = 1, AE1117, IF($H1091 < 0, MAX($H1091 - SUM($L1197:AD1197), $H1091 * (AE1143 + AE1169)), MAX(0, MIN($H1091 - SUM($L1197:AD1197), $H1091 *  (AE1143 + AE1169)))))","v":0},{"$f":" IF(AF$1187 = 1, AF1117, IF($H1091 < 0, MAX($H1091 - SUM($L1197:AE1197), $H1091 * (AF1143 + AF1169)), MAX(0, MIN($H1091 - SUM($L1197:AE1197), $H1091 *  (AF1143 + AF1169)))))","v":0},{"$f":" IF(AG$1187 = 1, AG1117, IF($H1091 < 0, MAX($H1091 - SUM($L1197:AF1197), $H1091 * (AG1143 + AG1169)), MAX(0, MIN($H1091 - SUM($L1197:AF1197), $H1091 *  (AG1143 + AG1169)))))","v":0},{"$f":" IF(AH$1187 = 1, AH1117, IF($H1091 < 0, MAX($H1091 - SUM($L1197:AG1197), $H1091 * (AH1143 + AH1169)), MAX(0, MIN($H1091 - SUM($L1197:AG1197), $H1091 *  (AH1143 + AH1169)))))","v":0},{"$f":" IF(AI$1187 = 1, AI1117, IF($H1091 < 0, MAX($H1091 - SUM($L1197:AH1197), $H1091 * (AI1143 + AI1169)), MAX(0, MIN($H1091 - SUM($L1197:AH1197), $H1091 *  (AI1143 + AI1169)))))","v":0},{"$f":" IF(AJ$1187 = 1, AJ1117, IF($H1091 < 0, MAX($H1091 - SUM($L1197:AI1197), $H1091 * (AJ1143 + AJ1169)), MAX(0, MIN($H1091 - SUM($L1197:AI1197), $H1091 *  (AJ1143 + AJ1169)))))","v":0},{"$f":" IF(AK$1187 = 1, AK1117, IF($H1091 < 0, MAX($H1091 - SUM($L1197:AJ1197), $H1091 * (AK1143 + AK1169)), MAX(0, MIN($H1091 - SUM($L1197:AJ1197), $H1091 *  (AK1143 + AK1169)))))","v":0},{"$f":" IF(AL$1187 = 1, AL1117, IF($H1091 < 0, MAX($H1091 - SUM($L1197:AK1197), $H1091 * (AL1143 + AL1169)), MAX(0, MIN($H1091 - SUM($L1197:AK1197), $H1091 *  (AL1143 + AL1169)))))","v":0},{"$f":" IF(AM$1187 = 1, AM1117, IF($H1091 < 0, MAX($H1091 - SUM($L1197:AL1197), $H1091 * (AM1143 + AM1169)), MAX(0, MIN($H1091 - SUM($L1197:AL1197), $H1091 *  (AM1143 + AM1169)))))","v":0},{"$f":" IF(AN$1187 = 1, AN1117, IF($H1091 < 0, MAX($H1091 - SUM($L1197:AM1197), $H1091 * (AN1143 + AN1169)), MAX(0, MIN($H1091 - SUM($L1197:AM1197), $H1091 *  (AN1143 + AN1169)))))","v":0},{"$f":" IF(AO$1187 = 1, AO1117, IF($H1091 < 0, MAX($H1091 - SUM($L1197:AN1197), $H1091 * (AO1143 + AO1169)), MAX(0, MIN($H1091 - SUM($L1197:AN1197), $H1091 *  (AO1143 + AO1169)))))","v":0},{"$f":" IF(AP$1187 = 1, AP1117, IF($H1091 < 0, MAX($H1091 - SUM($L1197:AO1197), $H1091 * (AP1143 + AP1169)), MAX(0, MIN($H1091 - SUM($L1197:AO1197), $H1091 *  (AP1143 + AP1169)))))","v":0},{"$f":" IF(AQ$1187 = 1, AQ1117, IF($H1091 < 0, MAX($H1091 - SUM($L1197:AP1197), $H1091 * (AQ1143 + AQ1169)), MAX(0, MIN($H1091 - SUM($L1197:AP1197), $H1091 *  (AQ1143 + AQ1169)))))","v":0},{"$f":" IF(AR$1187 = 1, AR1117, IF($H1091 < 0, MAX($H1091 - SUM($L1197:AQ1197), $H1091 * (AR1143 + AR1169)), MAX(0, MIN($H1091 - SUM($L1197:AQ1197), $H1091 *  (AR1143 + AR1169)))))","v":0},{"$f":" IF(AS$1187 = 1, AS1117, IF($H1091 < 0, MAX($H1091 - SUM($L1197:AR1197), $H1091 * (AS1143 + AS1169)), MAX(0, MIN($H1091 - SUM($L1197:AR1197), $H1091 *  (AS1143 + AS1169)))))","v":0},{"$f":" IF(AT$1187 = 1, AT1117, IF($H1091 < 0, MAX($H1091 - SUM($L1197:AS1197), $H1091 * (AT1143 + AT1169)), MAX(0, MIN($H1091 - SUM($L1197:AS1197), $H1091 *  (AT1143 + AT1169)))))","v":0},{"$f":" IF(AU$1187 = 1, AU1117, IF($H1091 < 0, MAX($H1091 - SUM($L1197:AT1197), $H1091 * (AU1143 + AU1169)), MAX(0, MIN($H1091 - SUM($L1197:AT1197), $H1091 *  (AU1143 + AU1169)))))","v":0},{"$f":" IF(AV$1187 = 1, AV1117, IF($H1091 < 0, MAX($H1091 - SUM($L1197:AU1197), $H1091 * (AV1143 + AV1169)), MAX(0, MIN($H1091 - SUM($L1197:AU1197), $H1091 *  (AV1143 + AV1169)))))","v":0},{"$f":" IF(AW$1187 = 1, AW1117, IF($H1091 < 0, MAX($H1091 - SUM($L1197:AV1197), $H1091 * (AW1143 + AW1169)), MAX(0, MIN($H1091 - SUM($L1197:AV1197), $H1091 *  (AW1143 + AW1169)))))","v":0},{"$f":" IF(AX$1187 = 1, AX1117, IF($H1091 < 0, MAX($H1091 - SUM($L1197:AW1197), $H1091 * (AX1143 + AX1169)), MAX(0, MIN($H1091 - SUM($L1197:AW1197), $H1091 *  (AX1143 + AX1169)))))","v":0},{"$f":" IF(AY$1187 = 1, AY1117, IF($H1091 < 0, MAX($H1091 - SUM($L1197:AX1197), $H1091 * (AY1143 + AY1169)), MAX(0, MIN($H1091 - SUM($L1197:AX1197), $H1091 *  (AY1143 + AY1169)))))","v":0},{"$f":" IF(AZ$1187 = 1, AZ1117, IF($H1091 < 0, MAX($H1091 - SUM($L1197:AY1197), $H1091 * (AZ1143 + AZ1169)), MAX(0, MIN($H1091 - SUM($L1197:AY1197), $H1091 *  (AZ1143 + AZ1169)))))","v":0},{"$f":" IF(BA$1187 = 1, BA1117, IF($H1091 < 0, MAX($H1091 - SUM($L1197:AZ1197), $H1091 * (BA1143 + BA1169)), MAX(0, MIN($H1091 - SUM($L1197:AZ1197), $H1091 *  (BA1143 + BA1169)))))","v":0},{"$f":" IF(BB$1187 = 1, BB1117, IF($H1091 < 0, MAX($H1091 - SUM($L1197:BA1197), $H1091 * (BB1143 + BB1169)), MAX(0, MIN($H1091 - SUM($L1197:BA1197), $H1091 *  (BB1143 + BB1169)))))","v":0},{"$f":" IF(BC$1187 = 1, BC1117, IF($H1091 < 0, MAX($H1091 - SUM($L1197:BB1197), $H1091 * (BC1143 + BC1169)), MAX(0, MIN($H1091 - SUM($L1197:BB1197), $H1091 *  (BC1143 + BC1169)))))","v":0},{"$f":" IF(BD$1187 = 1, BD1117, IF($H1091 < 0, MAX($H1091 - SUM($L1197:BC1197), $H1091 * (BD1143 + BD1169)), MAX(0, MIN($H1091 - SUM($L1197:BC1197), $H1091 *  (BD1143 + BD1169)))))","v":0},{"$f":" IF(BE$1187 = 1, BE1117, IF($H1091 < 0, MAX($H1091 - SUM($L1197:BD1197), $H1091 * (BE1143 + BE1169)), MAX(0, MIN($H1091 - SUM($L1197:BD1197), $H1091 *  (BE1143 + BE1169)))))","v":0},{"$f":" IF(BF$1187 = 1, BF1117, IF($H1091 < 0, MAX($H1091 - SUM($L1197:BE1197), $H1091 * (BF1143 + BF1169)), MAX(0, MIN($H1091 - SUM($L1197:BE1197), $H1091 *  (BF1143 + BF1169)))))","v":0},{"$f":" IF(BG$1187 = 1, BG1117, IF($H1091 < 0, MAX($H1091 - SUM($L1197:BF1197), $H1091 * (BG1143 + BG1169)), MAX(0, MIN($H1091 - SUM($L1197:BF1197), $H1091 *  (BG1143 + BG1169)))))","v":0},{"$f":" IF(BH$1187 = 1, BH1117, IF($H1091 < 0, MAX($H1091 - SUM($L1197:BG1197), $H1091 * (BH1143 + BH1169)), MAX(0, MIN($H1091 - SUM($L1197:BG1197), $H1091 *  (BH1143 + BH1169)))))","v":0},{"$f":" IF(BI$1187 = 1, BI1117, IF($H1091 < 0, MAX($H1091 - SUM($L1197:BH1197), $H1091 * (BI1143 + BI1169)), MAX(0, MIN($H1091 - SUM($L1197:BH1197), $H1091 *  (BI1143 + BI1169)))))","v":0},{"$f":" IF(BJ$1187 = 1, BJ1117, IF($H1091 < 0, MAX($H1091 - SUM($L1197:BI1197), $H1091 * (BJ1143 + BJ1169)), MAX(0, MIN($H1091 - SUM($L1197:BI1197), $H1091 *  (BJ1143 + BJ1169)))))","v":0},{"$f":" IF(BK$1187 = 1, BK1117, IF($H1091 < 0, MAX($H1091 - SUM($L1197:BJ1197), $H1091 * (BK1143 + BK1169)), MAX(0, MIN($H1091 - SUM($L1197:BJ1197), $H1091 *  (BK1143 + BK1169)))))","v":0},{"$f":" IF(BL$1187 = 1, BL1117, IF($H1091 < 0, MAX($H1091 - SUM($L1197:BK1197), $H1091 * (BL1143 + BL1169)), MAX(0, MIN($H1091 - SUM($L1197:BK1197), $H1091 *  (BL1143 + BL1169)))))","v":0},{"$f":" IF(BM$1187 = 1, BM1117, IF($H1091 < 0, MAX($H1091 - SUM($L1197:BL1197), $H1091 * (BM1143 + BM1169)), MAX(0, MIN($H1091 - SUM($L1197:BL1197), $H1091 *  (BM1143 + BM1169)))))","v":0},{"$f":" IF(BN$1187 = 1, BN1117, IF($H1091 < 0, MAX($H1091 - SUM($L1197:BM1197), $H1091 * (BN1143 + BN1169)), MAX(0, MIN($H1091 - SUM($L1197:BM1197), $H1091 *  (BN1143 + BN1169)))))","v":0},{"$f":" IF(BO$1187 = 1, BO1117, IF($H1091 < 0, MAX($H1091 - SUM($L1197:BN1197), $H1091 * (BO1143 + BO1169)), MAX(0, MIN($H1091 - SUM($L1197:BN1197), $H1091 *  (BO1143 + BO1169)))))","v":0},{"$f":" IF(BP$1187 = 1, BP1117, IF($H1091 < 0, MAX($H1091 - SUM($L1197:BO1197), $H1091 * (BP1143 + BP1169)), MAX(0, MIN($H1091 - SUM($L1197:BO1197), $H1091 *  (BP1143 + BP1169)))))","v":0},{"$f":" IF(BQ$1187 = 1, BQ1117, IF($H1091 < 0, MAX($H1091 - SUM($L1197:BP1197), $H1091 * (BQ1143 + BQ1169)), MAX(0, MIN($H1091 - SUM($L1197:BP1197), $H1091 *  (BQ1143 + BQ1169)))))","v":0},{"$f":" IF(BR$1187 = 1, BR1117, IF($H1091 < 0, MAX($H1091 - SUM($L1197:BQ1197), $H1091 * (BR1143 + BR1169)), MAX(0, MIN($H1091 - SUM($L1197:BQ1197), $H1091 *  (BR1143 + BR1169)))))","v":0},{"$f":" IF(BS$1187 = 1, BS1117, IF($H1091 < 0, MAX($H1091 - SUM($L1197:BR1197), $H1091 * (BS1143 + BS1169)), MAX(0, MIN($H1091 - SUM($L1197:BR1197), $H1091 *  (BS1143 + BS1169)))))","v":0},{"$f":" IF(BT$1187 = 1, BT1117, IF($H1091 < 0, MAX($H1091 - SUM($L1197:BS1197), $H1091 * (BT1143 + BT1169)), MAX(0, MIN($H1091 - SUM($L1197:BS1197), $H1091 *  (BT1143 + BT1169)))))","v":0},{"$f":" IF(BU$1187 = 1, BU1117, IF($H1091 < 0, MAX($H1091 - SUM($L1197:BT1197), $H1091 * (BU1143 + BU1169)), MAX(0, MIN($H1091 - SUM($L1197:BT1197), $H1091 *  (BU1143 + BU1169)))))","v":0},{"$f":" IF(BV$1187 = 1, BV1117, IF($H1091 < 0, MAX($H1091 - SUM($L1197:BU1197), $H1091 * (BV1143 + BV1169)), MAX(0, MIN($H1091 - SUM($L1197:BU1197), $H1091 *  (BV1143 + BV1169)))))","v":0},{"$f":" IF(BW$1187 = 1, BW1117, IF($H1091 < 0, MAX($H1091 - SUM($L1197:BV1197), $H1091 * (BW1143 + BW1169)), MAX(0, MIN($H1091 - SUM($L1197:BV1197), $H1091 *  (BW1143 + BW1169)))))","v":0},{"$f":" IF(BX$1187 = 1, BX1117, IF($H1091 < 0, MAX($H1091 - SUM($L1197:BW1197), $H1091 * (BX1143 + BX1169)), MAX(0, MIN($H1091 - SUM($L1197:BW1197), $H1091 *  (BX1143 + BX1169)))))","v":0},{"$f":" IF(BY$1187 = 1, BY1117, IF($H1091 < 0, MAX($H1091 - SUM($L1197:BX1197), $H1091 * (BY1143 + BY1169)), MAX(0, MIN($H1091 - SUM($L1197:BX1197), $H1091 *  (BY1143 + BY1169)))))","v":0},{"$f":" IF(BZ$1187 = 1, BZ1117, IF($H1091 < 0, MAX($H1091 - SUM($L1197:BY1197), $H1091 * (BZ1143 + BZ1169)), MAX(0, MIN($H1091 - SUM($L1197:BY1197), $H1091 *  (BZ1143 + BZ1169)))))","v":0},{"$f":" IF(CA$1187 = 1, CA1117, IF($H1091 < 0, MAX($H1091 - SUM($L1197:BZ1197), $H1091 * (CA1143 + CA1169)), MAX(0, MIN($H1091 - SUM($L1197:BZ1197), $H1091 *  (CA1143 + CA1169)))))","v":0}]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$43, \"dd mmm yy\") & \" - real - T5Y\"","v":"Depreciation - capex addition - 01 Apr 02 - real - T5Y"},null,null,null,"GBP m",null,0,null,{"$f":" IF(M$1187 = 1, M1118, IF($H1092 < 0, MAX($H1092 - SUM($L1198:L1198), $H1092 * (M1144 + M1170)), MAX(0, MIN($H1092 - SUM($L1198:L1198), $H1092 *  (M1144 + M1170)))))","v":0},{"$f":" IF(N$1187 = 1, N1118, IF($H1092 < 0, MAX($H1092 - SUM($L1198:M1198), $H1092 * (N1144 + N1170)), MAX(0, MIN($H1092 - SUM($L1198:M1198), $H1092 *  (N1144 + N1170)))))","v":0},{"$f":" IF(O$1187 = 1, O1118, IF($H1092 < 0, MAX($H1092 - SUM($L1198:N1198), $H1092 * (O1144 + O1170)), MAX(0, MIN($H1092 - SUM($L1198:N1198), $H1092 *  (O1144 + O1170)))))","v":0},{"$f":" IF(P$1187 = 1, P1118, IF($H1092 < 0, MAX($H1092 - SUM($L1198:O1198), $H1092 * (P1144 + P1170)), MAX(0, MIN($H1092 - SUM($L1198:O1198), $H1092 *  (P1144 + P1170)))))","v":0},{"$f":" IF(Q$1187 = 1, Q1118, IF($H1092 < 0, MAX($H1092 - SUM($L1198:P1198), $H1092 * (Q1144 + Q1170)), MAX(0, MIN($H1092 - SUM($L1198:P1198), $H1092 *  (Q1144 + Q1170)))))","v":0},{"$f":" IF(R$1187 = 1, R1118, IF($H1092 < 0, MAX($H1092 - SUM($L1198:Q1198), $H1092 * (R1144 + R1170)), MAX(0, MIN($H1092 - SUM($L1198:Q1198), $H1092 *  (R1144 + R1170)))))","v":0},{"$f":" IF(S$1187 = 1, S1118, IF($H1092 < 0, MAX($H1092 - SUM($L1198:R1198), $H1092 * (S1144 + S1170)), MAX(0, MIN($H1092 - SUM($L1198:R1198), $H1092 *  (S1144 + S1170)))))","v":0},{"$f":" IF(T$1187 = 1, T1118, IF($H1092 < 0, MAX($H1092 - SUM($L1198:S1198), $H1092 * (T1144 + T1170)), MAX(0, MIN($H1092 - SUM($L1198:S1198), $H1092 *  (T1144 + T1170)))))","v":0},{"$f":" IF(U$1187 = 1, U1118, IF($H1092 < 0, MAX($H1092 - SUM($L1198:T1198), $H1092 * (U1144 + U1170)), MAX(0, MIN($H1092 - SUM($L1198:T1198), $H1092 *  (U1144 + U1170)))))","v":0},{"$f":" IF(V$1187 = 1, V1118, IF($H1092 < 0, MAX($H1092 - SUM($L1198:U1198), $H1092 * (V1144 + V1170)), MAX(0, MIN($H1092 - SUM($L1198:U1198), $H1092 *  (V1144 + V1170)))))","v":0},{"$f":" IF(W$1187 = 1, W1118, IF($H1092 < 0, MAX($H1092 - SUM($L1198:V1198), $H1092 * (W1144 + W1170)), MAX(0, MIN($H1092 - SUM($L1198:V1198), $H1092 *  (W1144 + W1170)))))","v":0},{"$f":" IF(X$1187 = 1, X1118, IF($H1092 < 0, MAX($H1092 - SUM($L1198:W1198), $H1092 * (X1144 + X1170)), MAX(0, MIN($H1092 - SUM($L1198:W1198), $H1092 *  (X1144 + X1170)))))","v":0},{"$f":" IF(Y$1187 = 1, Y1118, IF($H1092 < 0, MAX($H1092 - SUM($L1198:X1198), $H1092 * (Y1144 + Y1170)), MAX(0, MIN($H1092 - SUM($L1198:X1198), $H1092 *  (Y1144 + Y1170)))))","v":0},{"$f":" IF(Z$1187 = 1, Z1118, IF($H1092 < 0, MAX($H1092 - SUM($L1198:Y1198), $H1092 * (Z1144 + Z1170)), MAX(0, MIN($H1092 - SUM($L1198:Y1198), $H1092 *  (Z1144 + Z1170)))))","v":0},{"$f":" IF(AA$1187 = 1, AA1118, IF($H1092 < 0, MAX($H1092 - SUM($L1198:Z1198), $H1092 * (AA1144 + AA1170)), MAX(0, MIN($H1092 - SUM($L1198:Z1198), $H1092 *  (AA1144 + AA1170)))))","v":0},{"$f":" IF(AB$1187 = 1, AB1118, IF($H1092 < 0, MAX($H1092 - SUM($L1198:AA1198), $H1092 * (AB1144 + AB1170)), MAX(0, MIN($H1092 - SUM($L1198:AA1198), $H1092 *  (AB1144 + AB1170)))))","v":0},{"$f":" IF(AC$1187 = 1, AC1118, IF($H1092 < 0, MAX($H1092 - SUM($L1198:AB1198), $H1092 * (AC1144 + AC1170)), MAX(0, MIN($H1092 - SUM($L1198:AB1198), $H1092 *  (AC1144 + AC1170)))))","v":0},{"$f":" IF(AD$1187 = 1, AD1118, IF($H1092 < 0, MAX($H1092 - SUM($L1198:AC1198), $H1092 * (AD1144 + AD1170)), MAX(0, MIN($H1092 - SUM($L1198:AC1198), $H1092 *  (AD1144 + AD1170)))))","v":0},{"$f":" IF(AE$1187 = 1, AE1118, IF($H1092 < 0, MAX($H1092 - SUM($L1198:AD1198), $H1092 * (AE1144 + AE1170)), MAX(0, MIN($H1092 - SUM($L1198:AD1198), $H1092 *  (AE1144 + AE1170)))))","v":0},{"$f":" IF(AF$1187 = 1, AF1118, IF($H1092 < 0, MAX($H1092 - SUM($L1198:AE1198), $H1092 * (AF1144 + AF1170)), MAX(0, MIN($H1092 - SUM($L1198:AE1198), $H1092 *  (AF1144 + AF1170)))))","v":0},{"$f":" IF(AG$1187 = 1, AG1118, IF($H1092 < 0, MAX($H1092 - SUM($L1198:AF1198), $H1092 * (AG1144 + AG1170)), MAX(0, MIN($H1092 - SUM($L1198:AF1198), $H1092 *  (AG1144 + AG1170)))))","v":0},{"$f":" IF(AH$1187 = 1, AH1118, IF($H1092 < 0, MAX($H1092 - SUM($L1198:AG1198), $H1092 * (AH1144 + AH1170)), MAX(0, MIN($H1092 - SUM($L1198:AG1198), $H1092 *  (AH1144 + AH1170)))))","v":0},{"$f":" IF(AI$1187 = 1, AI1118, IF($H1092 < 0, MAX($H1092 - SUM($L1198:AH1198), $H1092 * (AI1144 + AI1170)), MAX(0, MIN($H1092 - SUM($L1198:AH1198), $H1092 *  (AI1144 + AI1170)))))","v":0},{"$f":" IF(AJ$1187 = 1, AJ1118, IF($H1092 < 0, MAX($H1092 - SUM($L1198:AI1198), $H1092 * (AJ1144 + AJ1170)), MAX(0, MIN($H1092 - SUM($L1198:AI1198), $H1092 *  (AJ1144 + AJ1170)))))","v":0},{"$f":" IF(AK$1187 = 1, AK1118, IF($H1092 < 0, MAX($H1092 - SUM($L1198:AJ1198), $H1092 * (AK1144 + AK1170)), MAX(0, MIN($H1092 - SUM($L1198:AJ1198), $H1092 *  (AK1144 + AK1170)))))","v":0},{"$f":" IF(AL$1187 = 1, AL1118, IF($H1092 < 0, MAX($H1092 - SUM($L1198:AK1198), $H1092 * (AL1144 + AL1170)), MAX(0, MIN($H1092 - SUM($L1198:AK1198), $H1092 *  (AL1144 + AL1170)))))","v":0},{"$f":" IF(AM$1187 = 1, AM1118, IF($H1092 < 0, MAX($H1092 - SUM($L1198:AL1198), $H1092 * (AM1144 + AM1170)), MAX(0, MIN($H1092 - SUM($L1198:AL1198), $H1092 *  (AM1144 + AM1170)))))","v":0},{"$f":" IF(AN$1187 = 1, AN1118, IF($H1092 < 0, MAX($H1092 - SUM($L1198:AM1198), $H1092 * (AN1144 + AN1170)), MAX(0, MIN($H1092 - SUM($L1198:AM1198), $H1092 *  (AN1144 + AN1170)))))","v":0},{"$f":" IF(AO$1187 = 1, AO1118, IF($H1092 < 0, MAX($H1092 - SUM($L1198:AN1198), $H1092 * (AO1144 + AO1170)), MAX(0, MIN($H1092 - SUM($L1198:AN1198), $H1092 *  (AO1144 + AO1170)))))","v":0},{"$f":" IF(AP$1187 = 1, AP1118, IF($H1092 < 0, MAX($H1092 - SUM($L1198:AO1198), $H1092 * (AP1144 + AP1170)), MAX(0, MIN($H1092 - SUM($L1198:AO1198), $H1092 *  (AP1144 + AP1170)))))","v":0},{"$f":" IF(AQ$1187 = 1, AQ1118, IF($H1092 < 0, MAX($H1092 - SUM($L1198:AP1198), $H1092 * (AQ1144 + AQ1170)), MAX(0, MIN($H1092 - SUM($L1198:AP1198), $H1092 *  (AQ1144 + AQ1170)))))","v":0},{"$f":" IF(AR$1187 = 1, AR1118, IF($H1092 < 0, MAX($H1092 - SUM($L1198:AQ1198), $H1092 * (AR1144 + AR1170)), MAX(0, MIN($H1092 - SUM($L1198:AQ1198), $H1092 *  (AR1144 + AR1170)))))","v":0},{"$f":" IF(AS$1187 = 1, AS1118, IF($H1092 < 0, MAX($H1092 - SUM($L1198:AR1198), $H1092 * (AS1144 + AS1170)), MAX(0, MIN($H1092 - SUM($L1198:AR1198), $H1092 *  (AS1144 + AS1170)))))","v":0},{"$f":" IF(AT$1187 = 1, AT1118, IF($H1092 < 0, MAX($H1092 - SUM($L1198:AS1198), $H1092 * (AT1144 + AT1170)), MAX(0, MIN($H1092 - SUM($L1198:AS1198), $H1092 *  (AT1144 + AT1170)))))","v":0},{"$f":" IF(AU$1187 = 1, AU1118, IF($H1092 < 0, MAX($H1092 - SUM($L1198:AT1198), $H1092 * (AU1144 + AU1170)), MAX(0, MIN($H1092 - SUM($L1198:AT1198), $H1092 *  (AU1144 + AU1170)))))","v":0},{"$f":" IF(AV$1187 = 1, AV1118, IF($H1092 < 0, MAX($H1092 - SUM($L1198:AU1198), $H1092 * (AV1144 + AV1170)), MAX(0, MIN($H1092 - SUM($L1198:AU1198), $H1092 *  (AV1144 + AV1170)))))","v":0},{"$f":" IF(AW$1187 = 1, AW1118, IF($H1092 < 0, MAX($H1092 - SUM($L1198:AV1198), $H1092 * (AW1144 + AW1170)), MAX(0, MIN($H1092 - SUM($L1198:AV1198), $H1092 *  (AW1144 + AW1170)))))","v":0},{"$f":" IF(AX$1187 = 1, AX1118, IF($H1092 < 0, MAX($H1092 - SUM($L1198:AW1198), $H1092 * (AX1144 + AX1170)), MAX(0, MIN($H1092 - SUM($L1198:AW1198), $H1092 *  (AX1144 + AX1170)))))","v":0},{"$f":" IF(AY$1187 = 1, AY1118, IF($H1092 < 0, MAX($H1092 - SUM($L1198:AX1198), $H1092 * (AY1144 + AY1170)), MAX(0, MIN($H1092 - SUM($L1198:AX1198), $H1092 *  (AY1144 + AY1170)))))","v":0},{"$f":" IF(AZ$1187 = 1, AZ1118, IF($H1092 < 0, MAX($H1092 - SUM($L1198:AY1198), $H1092 * (AZ1144 + AZ1170)), MAX(0, MIN($H1092 - SUM($L1198:AY1198), $H1092 *  (AZ1144 + AZ1170)))))","v":0},{"$f":" IF(BA$1187 = 1, BA1118, IF($H1092 < 0, MAX($H1092 - SUM($L1198:AZ1198), $H1092 * (BA1144 + BA1170)), MAX(0, MIN($H1092 - SUM($L1198:AZ1198), $H1092 *  (BA1144 + BA1170)))))","v":0},{"$f":" IF(BB$1187 = 1, BB1118, IF($H1092 < 0, MAX($H1092 - SUM($L1198:BA1198), $H1092 * (BB1144 + BB1170)), MAX(0, MIN($H1092 - SUM($L1198:BA1198), $H1092 *  (BB1144 + BB1170)))))","v":0},{"$f":" IF(BC$1187 = 1, BC1118, IF($H1092 < 0, MAX($H1092 - SUM($L1198:BB1198), $H1092 * (BC1144 + BC1170)), MAX(0, MIN($H1092 - SUM($L1198:BB1198), $H1092 *  (BC1144 + BC1170)))))","v":0},{"$f":" IF(BD$1187 = 1, BD1118, IF($H1092 < 0, MAX($H1092 - SUM($L1198:BC1198), $H1092 * (BD1144 + BD1170)), MAX(0, MIN($H1092 - SUM($L1198:BC1198), $H1092 *  (BD1144 + BD1170)))))","v":0},{"$f":" IF(BE$1187 = 1, BE1118, IF($H1092 < 0, MAX($H1092 - SUM($L1198:BD1198), $H1092 * (BE1144 + BE1170)), MAX(0, MIN($H1092 - SUM($L1198:BD1198), $H1092 *  (BE1144 + BE1170)))))","v":0},{"$f":" IF(BF$1187 = 1, BF1118, IF($H1092 < 0, MAX($H1092 - SUM($L1198:BE1198), $H1092 * (BF1144 + BF1170)), MAX(0, MIN($H1092 - SUM($L1198:BE1198), $H1092 *  (BF1144 + BF1170)))))","v":0},{"$f":" IF(BG$1187 = 1, BG1118, IF($H1092 < 0, MAX($H1092 - SUM($L1198:BF1198), $H1092 * (BG1144 + BG1170)), MAX(0, MIN($H1092 - SUM($L1198:BF1198), $H1092 *  (BG1144 + BG1170)))))","v":0},{"$f":" IF(BH$1187 = 1, BH1118, IF($H1092 < 0, MAX($H1092 - SUM($L1198:BG1198), $H1092 * (BH1144 + BH1170)), MAX(0, MIN($H1092 - SUM($L1198:BG1198), $H1092 *  (BH1144 + BH1170)))))","v":0},{"$f":" IF(BI$1187 = 1, BI1118, IF($H1092 < 0, MAX($H1092 - SUM($L1198:BH1198), $H1092 * (BI1144 + BI1170)), MAX(0, MIN($H1092 - SUM($L1198:BH1198), $H1092 *  (BI1144 + BI1170)))))","v":0},{"$f":" IF(BJ$1187 = 1, BJ1118, IF($H1092 < 0, MAX($H1092 - SUM($L1198:BI1198), $H1092 * (BJ1144 + BJ1170)), MAX(0, MIN($H1092 - SUM($L1198:BI1198), $H1092 *  (BJ1144 + BJ1170)))))","v":0},{"$f":" IF(BK$1187 = 1, BK1118, IF($H1092 < 0, MAX($H1092 - SUM($L1198:BJ1198), $H1092 * (BK1144 + BK1170)), MAX(0, MIN($H1092 - SUM($L1198:BJ1198), $H1092 *  (BK1144 + BK1170)))))","v":0},{"$f":" IF(BL$1187 = 1, BL1118, IF($H1092 < 0, MAX($H1092 - SUM($L1198:BK1198), $H1092 * (BL1144 + BL1170)), MAX(0, MIN($H1092 - SUM($L1198:BK1198), $H1092 *  (BL1144 + BL1170)))))","v":0},{"$f":" IF(BM$1187 = 1, BM1118, IF($H1092 < 0, MAX($H1092 - SUM($L1198:BL1198), $H1092 * (BM1144 + BM1170)), MAX(0, MIN($H1092 - SUM($L1198:BL1198), $H1092 *  (BM1144 + BM1170)))))","v":0},{"$f":" IF(BN$1187 = 1, BN1118, IF($H1092 < 0, MAX($H1092 - SUM($L1198:BM1198), $H1092 * (BN1144 + BN1170)), MAX(0, MIN($H1092 - SUM($L1198:BM1198), $H1092 *  (BN1144 + BN1170)))))","v":0},{"$f":" IF(BO$1187 = 1, BO1118, IF($H1092 < 0, MAX($H1092 - SUM($L1198:BN1198), $H1092 * (BO1144 + BO1170)), MAX(0, MIN($H1092 - SUM($L1198:BN1198), $H1092 *  (BO1144 + BO1170)))))","v":0},{"$f":" IF(BP$1187 = 1, BP1118, IF($H1092 < 0, MAX($H1092 - SUM($L1198:BO1198), $H1092 * (BP1144 + BP1170)), MAX(0, MIN($H1092 - SUM($L1198:BO1198), $H1092 *  (BP1144 + BP1170)))))","v":0},{"$f":" IF(BQ$1187 = 1, BQ1118, IF($H1092 < 0, MAX($H1092 - SUM($L1198:BP1198), $H1092 * (BQ1144 + BQ1170)), MAX(0, MIN($H1092 - SUM($L1198:BP1198), $H1092 *  (BQ1144 + BQ1170)))))","v":0},{"$f":" IF(BR$1187 = 1, BR1118, IF($H1092 < 0, MAX($H1092 - SUM($L1198:BQ1198), $H1092 * (BR1144 + BR1170)), MAX(0, MIN($H1092 - SUM($L1198:BQ1198), $H1092 *  (BR1144 + BR1170)))))","v":0},{"$f":" IF(BS$1187 = 1, BS1118, IF($H1092 < 0, MAX($H1092 - SUM($L1198:BR1198), $H1092 * (BS1144 + BS1170)), MAX(0, MIN($H1092 - SUM($L1198:BR1198), $H1092 *  (BS1144 + BS1170)))))","v":0},{"$f":" IF(BT$1187 = 1, BT1118, IF($H1092 < 0, MAX($H1092 - SUM($L1198:BS1198), $H1092 * (BT1144 + BT1170)), MAX(0, MIN($H1092 - SUM($L1198:BS1198), $H1092 *  (BT1144 + BT1170)))))","v":0},{"$f":" IF(BU$1187 = 1, BU1118, IF($H1092 < 0, MAX($H1092 - SUM($L1198:BT1198), $H1092 * (BU1144 + BU1170)), MAX(0, MIN($H1092 - SUM($L1198:BT1198), $H1092 *  (BU1144 + BU1170)))))","v":0},{"$f":" IF(BV$1187 = 1, BV1118, IF($H1092 < 0, MAX($H1092 - SUM($L1198:BU1198), $H1092 * (BV1144 + BV1170)), MAX(0, MIN($H1092 - SUM($L1198:BU1198), $H1092 *  (BV1144 + BV1170)))))","v":0},{"$f":" IF(BW$1187 = 1, BW1118, IF($H1092 < 0, MAX($H1092 - SUM($L1198:BV1198), $H1092 * (BW1144 + BW1170)), MAX(0, MIN($H1092 - SUM($L1198:BV1198), $H1092 *  (BW1144 + BW1170)))))","v":0},{"$f":" IF(BX$1187 = 1, BX1118, IF($H1092 < 0, MAX($H1092 - SUM($L1198:BW1198), $H1092 * (BX1144 + BX1170)), MAX(0, MIN($H1092 - SUM($L1198:BW1198), $H1092 *  (BX1144 + BX1170)))))","v":0},{"$f":" IF(BY$1187 = 1, BY1118, IF($H1092 < 0, MAX($H1092 - SUM($L1198:BX1198), $H1092 * (BY1144 + BY1170)), MAX(0, MIN($H1092 - SUM($L1198:BX1198), $H1092 *  (BY1144 + BY1170)))))","v":0},{"$f":" IF(BZ$1187 = 1, BZ1118, IF($H1092 < 0, MAX($H1092 - SUM($L1198:BY1198), $H1092 * (BZ1144 + BZ1170)), MAX(0, MIN($H1092 - SUM($L1198:BY1198), $H1092 *  (BZ1144 + BZ1170)))))","v":0},{"$f":" IF(CA$1187 = 1, CA1118, IF($H1092 < 0, MAX($H1092 - SUM($L1198:BZ1198), $H1092 * (CA1144 + CA1170)), MAX(0, MIN($H1092 - SUM($L1198:BZ1198), $H1092 *  (CA1144 + CA1170)))))","v":0}]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$44, \"dd mmm yy\") & \" - real - T5Y\"","v":"Depreciation - capex addition - 01 Apr 03 - real - T5Y"},null,null,null,"GBP m",null,0,null,{"$f":" IF(M$1187 = 1, M1119, IF($H1093 < 0, MAX($H1093 - SUM($L1199:L1199), $H1093 * (M1145 + M1171)), MAX(0, MIN($H1093 - SUM($L1199:L1199), $H1093 *  (M1145 + M1171)))))","v":0},{"$f":" IF(N$1187 = 1, N1119, IF($H1093 < 0, MAX($H1093 - SUM($L1199:M1199), $H1093 * (N1145 + N1171)), MAX(0, MIN($H1093 - SUM($L1199:M1199), $H1093 *  (N1145 + N1171)))))","v":0},{"$f":" IF(O$1187 = 1, O1119, IF($H1093 < 0, MAX($H1093 - SUM($L1199:N1199), $H1093 * (O1145 + O1171)), MAX(0, MIN($H1093 - SUM($L1199:N1199), $H1093 *  (O1145 + O1171)))))","v":0},{"$f":" IF(P$1187 = 1, P1119, IF($H1093 < 0, MAX($H1093 - SUM($L1199:O1199), $H1093 * (P1145 + P1171)), MAX(0, MIN($H1093 - SUM($L1199:O1199), $H1093 *  (P1145 + P1171)))))","v":0},{"$f":" IF(Q$1187 = 1, Q1119, IF($H1093 < 0, MAX($H1093 - SUM($L1199:P1199), $H1093 * (Q1145 + Q1171)), MAX(0, MIN($H1093 - SUM($L1199:P1199), $H1093 *  (Q1145 + Q1171)))))","v":0},{"$f":" IF(R$1187 = 1, R1119, IF($H1093 < 0, MAX($H1093 - SUM($L1199:Q1199), $H1093 * (R1145 + R1171)), MAX(0, MIN($H1093 - SUM($L1199:Q1199), $H1093 *  (R1145 + R1171)))))","v":0},{"$f":" IF(S$1187 = 1, S1119, IF($H1093 < 0, MAX($H1093 - SUM($L1199:R1199), $H1093 * (S1145 + S1171)), MAX(0, MIN($H1093 - SUM($L1199:R1199), $H1093 *  (S1145 + S1171)))))","v":0},{"$f":" IF(T$1187 = 1, T1119, IF($H1093 < 0, MAX($H1093 - SUM($L1199:S1199), $H1093 * (T1145 + T1171)), MAX(0, MIN($H1093 - SUM($L1199:S1199), $H1093 *  (T1145 + T1171)))))","v":0},{"$f":" IF(U$1187 = 1, U1119, IF($H1093 < 0, MAX($H1093 - SUM($L1199:T1199), $H1093 * (U1145 + U1171)), MAX(0, MIN($H1093 - SUM($L1199:T1199), $H1093 *  (U1145 + U1171)))))","v":0},{"$f":" IF(V$1187 = 1, V1119, IF($H1093 < 0, MAX($H1093 - SUM($L1199:U1199), $H1093 * (V1145 + V1171)), MAX(0, MIN($H1093 - SUM($L1199:U1199), $H1093 *  (V1145 + V1171)))))","v":0},{"$f":" IF(W$1187 = 1, W1119, IF($H1093 < 0, MAX($H1093 - SUM($L1199:V1199), $H1093 * (W1145 + W1171)), MAX(0, MIN($H1093 - SUM($L1199:V1199), $H1093 *  (W1145 + W1171)))))","v":0},{"$f":" IF(X$1187 = 1, X1119, IF($H1093 < 0, MAX($H1093 - SUM($L1199:W1199), $H1093 * (X1145 + X1171)), MAX(0, MIN($H1093 - SUM($L1199:W1199), $H1093 *  (X1145 + X1171)))))","v":0},{"$f":" IF(Y$1187 = 1, Y1119, IF($H1093 < 0, MAX($H1093 - SUM($L1199:X1199), $H1093 * (Y1145 + Y1171)), MAX(0, MIN($H1093 - SUM($L1199:X1199), $H1093 *  (Y1145 + Y1171)))))","v":0},{"$f":" IF(Z$1187 = 1, Z1119, IF($H1093 < 0, MAX($H1093 - SUM($L1199:Y1199), $H1093 * (Z1145 + Z1171)), MAX(0, MIN($H1093 - SUM($L1199:Y1199), $H1093 *  (Z1145 + Z1171)))))","v":0},{"$f":" IF(AA$1187 = 1, AA1119, IF($H1093 < 0, MAX($H1093 - SUM($L1199:Z1199), $H1093 * (AA1145 + AA1171)), MAX(0, MIN($H1093 - SUM($L1199:Z1199), $H1093 *  (AA1145 + AA1171)))))","v":0},{"$f":" IF(AB$1187 = 1, AB1119, IF($H1093 < 0, MAX($H1093 - SUM($L1199:AA1199), $H1093 * (AB1145 + AB1171)), MAX(0, MIN($H1093 - SUM($L1199:AA1199), $H1093 *  (AB1145 + AB1171)))))","v":0},{"$f":" IF(AC$1187 = 1, AC1119, IF($H1093 < 0, MAX($H1093 - SUM($L1199:AB1199), $H1093 * (AC1145 + AC1171)), MAX(0, MIN($H1093 - SUM($L1199:AB1199), $H1093 *  (AC1145 + AC1171)))))","v":0},{"$f":" IF(AD$1187 = 1, AD1119, IF($H1093 < 0, MAX($H1093 - SUM($L1199:AC1199), $H1093 * (AD1145 + AD1171)), MAX(0, MIN($H1093 - SUM($L1199:AC1199), $H1093 *  (AD1145 + AD1171)))))","v":0},{"$f":" IF(AE$1187 = 1, AE1119, IF($H1093 < 0, MAX($H1093 - SUM($L1199:AD1199), $H1093 * (AE1145 + AE1171)), MAX(0, MIN($H1093 - SUM($L1199:AD1199), $H1093 *  (AE1145 + AE1171)))))","v":0},{"$f":" IF(AF$1187 = 1, AF1119, IF($H1093 < 0, MAX($H1093 - SUM($L1199:AE1199), $H1093 * (AF1145 + AF1171)), MAX(0, MIN($H1093 - SUM($L1199:AE1199), $H1093 *  (AF1145 + AF1171)))))","v":0},{"$f":" IF(AG$1187 = 1, AG1119, IF($H1093 < 0, MAX($H1093 - SUM($L1199:AF1199), $H1093 * (AG1145 + AG1171)), MAX(0, MIN($H1093 - SUM($L1199:AF1199), $H1093 *  (AG1145 + AG1171)))))","v":0},{"$f":" IF(AH$1187 = 1, AH1119, IF($H1093 < 0, MAX($H1093 - SUM($L1199:AG1199), $H1093 * (AH1145 + AH1171)), MAX(0, MIN($H1093 - SUM($L1199:AG1199), $H1093 *  (AH1145 + AH1171)))))","v":0},{"$f":" IF(AI$1187 = 1, AI1119, IF($H1093 < 0, MAX($H1093 - SUM($L1199:AH1199), $H1093 * (AI1145 + AI1171)), MAX(0, MIN($H1093 - SUM($L1199:AH1199), $H1093 *  (AI1145 + AI1171)))))","v":0},{"$f":" IF(AJ$1187 = 1, AJ1119, IF($H1093 < 0, MAX($H1093 - SUM($L1199:AI1199), $H1093 * (AJ1145 + AJ1171)), MAX(0, MIN($H1093 - SUM($L1199:AI1199), $H1093 *  (AJ1145 + AJ1171)))))","v":0},{"$f":" IF(AK$1187 = 1, AK1119, IF($H1093 < 0, MAX($H1093 - SUM($L1199:AJ1199), $H1093 * (AK1145 + AK1171)), MAX(0, MIN($H1093 - SUM($L1199:AJ1199), $H1093 *  (AK1145 + AK1171)))))","v":0},{"$f":" IF(AL$1187 = 1, AL1119, IF($H1093 < 0, MAX($H1093 - SUM($L1199:AK1199), $H1093 * (AL1145 + AL1171)), MAX(0, MIN($H1093 - SUM($L1199:AK1199), $H1093 *  (AL1145 + AL1171)))))","v":0},{"$f":" IF(AM$1187 = 1, AM1119, IF($H1093 < 0, MAX($H1093 - SUM($L1199:AL1199), $H1093 * (AM1145 + AM1171)), MAX(0, MIN($H1093 - SUM($L1199:AL1199), $H1093 *  (AM1145 + AM1171)))))","v":0},{"$f":" IF(AN$1187 = 1, AN1119, IF($H1093 < 0, MAX($H1093 - SUM($L1199:AM1199), $H1093 * (AN1145 + AN1171)), MAX(0, MIN($H1093 - SUM($L1199:AM1199), $H1093 *  (AN1145 + AN1171)))))","v":0},{"$f":" IF(AO$1187 = 1, AO1119, IF($H1093 < 0, MAX($H1093 - SUM($L1199:AN1199), $H1093 * (AO1145 + AO1171)), MAX(0, MIN($H1093 - SUM($L1199:AN1199), $H1093 *  (AO1145 + AO1171)))))","v":0},{"$f":" IF(AP$1187 = 1, AP1119, IF($H1093 < 0, MAX($H1093 - SUM($L1199:AO1199), $H1093 * (AP1145 + AP1171)), MAX(0, MIN($H1093 - SUM($L1199:AO1199), $H1093 *  (AP1145 + AP1171)))))","v":0},{"$f":" IF(AQ$1187 = 1, AQ1119, IF($H1093 < 0, MAX($H1093 - SUM($L1199:AP1199), $H1093 * (AQ1145 + AQ1171)), MAX(0, MIN($H1093 - SUM($L1199:AP1199), $H1093 *  (AQ1145 + AQ1171)))))","v":0},{"$f":" IF(AR$1187 = 1, AR1119, IF($H1093 < 0, MAX($H1093 - SUM($L1199:AQ1199), $H1093 * (AR1145 + AR1171)), MAX(0, MIN($H1093 - SUM($L1199:AQ1199), $H1093 *  (AR1145 + AR1171)))))","v":0},{"$f":" IF(AS$1187 = 1, AS1119, IF($H1093 < 0, MAX($H1093 - SUM($L1199:AR1199), $H1093 * (AS1145 + AS1171)), MAX(0, MIN($H1093 - SUM($L1199:AR1199), $H1093 *  (AS1145 + AS1171)))))","v":0},{"$f":" IF(AT$1187 = 1, AT1119, IF($H1093 < 0, MAX($H1093 - SUM($L1199:AS1199), $H1093 * (AT1145 + AT1171)), MAX(0, MIN($H1093 - SUM($L1199:AS1199), $H1093 *  (AT1145 + AT1171)))))","v":0},{"$f":" IF(AU$1187 = 1, AU1119, IF($H1093 < 0, MAX($H1093 - SUM($L1199:AT1199), $H1093 * (AU1145 + AU1171)), MAX(0, MIN($H1093 - SUM($L1199:AT1199), $H1093 *  (AU1145 + AU1171)))))","v":0},{"$f":" IF(AV$1187 = 1, AV1119, IF($H1093 < 0, MAX($H1093 - SUM($L1199:AU1199), $H1093 * (AV1145 + AV1171)), MAX(0, MIN($H1093 - SUM($L1199:AU1199), $H1093 *  (AV1145 + AV1171)))))","v":0},{"$f":" IF(AW$1187 = 1, AW1119, IF($H1093 < 0, MAX($H1093 - SUM($L1199:AV1199), $H1093 * (AW1145 + AW1171)), MAX(0, MIN($H1093 - SUM($L1199:AV1199), $H1093 *  (AW1145 + AW1171)))))","v":0},{"$f":" IF(AX$1187 = 1, AX1119, IF($H1093 < 0, MAX($H1093 - SUM($L1199:AW1199), $H1093 * (AX1145 + AX1171)), MAX(0, MIN($H1093 - SUM($L1199:AW1199), $H1093 *  (AX1145 + AX1171)))))","v":0},{"$f":" IF(AY$1187 = 1, AY1119, IF($H1093 < 0, MAX($H1093 - SUM($L1199:AX1199), $H1093 * (AY1145 + AY1171)), MAX(0, MIN($H1093 - SUM($L1199:AX1199), $H1093 *  (AY1145 + AY1171)))))","v":0},{"$f":" IF(AZ$1187 = 1, AZ1119, IF($H1093 < 0, MAX($H1093 - SUM($L1199:AY1199), $H1093 * (AZ1145 + AZ1171)), MAX(0, MIN($H1093 - SUM($L1199:AY1199), $H1093 *  (AZ1145 + AZ1171)))))","v":0},{"$f":" IF(BA$1187 = 1, BA1119, IF($H1093 < 0, MAX($H1093 - SUM($L1199:AZ1199), $H1093 * (BA1145 + BA1171)), MAX(0, MIN($H1093 - SUM($L1199:AZ1199), $H1093 *  (BA1145 + BA1171)))))","v":0},{"$f":" IF(BB$1187 = 1, BB1119, IF($H1093 < 0, MAX($H1093 - SUM($L1199:BA1199), $H1093 * (BB1145 + BB1171)), MAX(0, MIN($H1093 - SUM($L1199:BA1199), $H1093 *  (BB1145 + BB1171)))))","v":0},{"$f":" IF(BC$1187 = 1, BC1119, IF($H1093 < 0, MAX($H1093 - SUM($L1199:BB1199), $H1093 * (BC1145 + BC1171)), MAX(0, MIN($H1093 - SUM($L1199:BB1199), $H1093 *  (BC1145 + BC1171)))))","v":0},{"$f":" IF(BD$1187 = 1, BD1119, IF($H1093 < 0, MAX($H1093 - SUM($L1199:BC1199), $H1093 * (BD1145 + BD1171)), MAX(0, MIN($H1093 - SUM($L1199:BC1199), $H1093 *  (BD1145 + BD1171)))))","v":0},{"$f":" IF(BE$1187 = 1, BE1119, IF($H1093 < 0, MAX($H1093 - SUM($L1199:BD1199), $H1093 * (BE1145 + BE1171)), MAX(0, MIN($H1093 - SUM($L1199:BD1199), $H1093 *  (BE1145 + BE1171)))))","v":0},{"$f":" IF(BF$1187 = 1, BF1119, IF($H1093 < 0, MAX($H1093 - SUM($L1199:BE1199), $H1093 * (BF1145 + BF1171)), MAX(0, MIN($H1093 - SUM($L1199:BE1199), $H1093 *  (BF1145 + BF1171)))))","v":0},{"$f":" IF(BG$1187 = 1, BG1119, IF($H1093 < 0, MAX($H1093 - SUM($L1199:BF1199), $H1093 * (BG1145 + BG1171)), MAX(0, MIN($H1093 - SUM($L1199:BF1199), $H1093 *  (BG1145 + BG1171)))))","v":0},{"$f":" IF(BH$1187 = 1, BH1119, IF($H1093 < 0, MAX($H1093 - SUM($L1199:BG1199), $H1093 * (BH1145 + BH1171)), MAX(0, MIN($H1093 - SUM($L1199:BG1199), $H1093 *  (BH1145 + BH1171)))))","v":0},{"$f":" IF(BI$1187 = 1, BI1119, IF($H1093 < 0, MAX($H1093 - SUM($L1199:BH1199), $H1093 * (BI1145 + BI1171)), MAX(0, MIN($H1093 - SUM($L1199:BH1199), $H1093 *  (BI1145 + BI1171)))))","v":0},{"$f":" IF(BJ$1187 = 1, BJ1119, IF($H1093 < 0, MAX($H1093 - SUM($L1199:BI1199), $H1093 * (BJ1145 + BJ1171)), MAX(0, MIN($H1093 - SUM($L1199:BI1199), $H1093 *  (BJ1145 + BJ1171)))))","v":0},{"$f":" IF(BK$1187 = 1, BK1119, IF($H1093 < 0, MAX($H1093 - SUM($L1199:BJ1199), $H1093 * (BK1145 + BK1171)), MAX(0, MIN($H1093 - SUM($L1199:BJ1199), $H1093 *  (BK1145 + BK1171)))))","v":0},{"$f":" IF(BL$1187 = 1, BL1119, IF($H1093 < 0, MAX($H1093 - SUM($L1199:BK1199), $H1093 * (BL1145 + BL1171)), MAX(0, MIN($H1093 - SUM($L1199:BK1199), $H1093 *  (BL1145 + BL1171)))))","v":0},{"$f":" IF(BM$1187 = 1, BM1119, IF($H1093 < 0, MAX($H1093 - SUM($L1199:BL1199), $H1093 * (BM1145 + BM1171)), MAX(0, MIN($H1093 - SUM($L1199:BL1199), $H1093 *  (BM1145 + BM1171)))))","v":0},{"$f":" IF(BN$1187 = 1, BN1119, IF($H1093 < 0, MAX($H1093 - SUM($L1199:BM1199), $H1093 * (BN1145 + BN1171)), MAX(0, MIN($H1093 - SUM($L1199:BM1199), $H1093 *  (BN1145 + BN1171)))))","v":0},{"$f":" IF(BO$1187 = 1, BO1119, IF($H1093 < 0, MAX($H1093 - SUM($L1199:BN1199), $H1093 * (BO1145 + BO1171)), MAX(0, MIN($H1093 - SUM($L1199:BN1199), $H1093 *  (BO1145 + BO1171)))))","v":0},{"$f":" IF(BP$1187 = 1, BP1119, IF($H1093 < 0, MAX($H1093 - SUM($L1199:BO1199), $H1093 * (BP1145 + BP1171)), MAX(0, MIN($H1093 - SUM($L1199:BO1199), $H1093 *  (BP1145 + BP1171)))))","v":0},{"$f":" IF(BQ$1187 = 1, BQ1119, IF($H1093 < 0, MAX($H1093 - SUM($L1199:BP1199), $H1093 * (BQ1145 + BQ1171)), MAX(0, MIN($H1093 - SUM($L1199:BP1199), $H1093 *  (BQ1145 + BQ1171)))))","v":0},{"$f":" IF(BR$1187 = 1, BR1119, IF($H1093 < 0, MAX($H1093 - SUM($L1199:BQ1199), $H1093 * (BR1145 + BR1171)), MAX(0, MIN($H1093 - SUM($L1199:BQ1199), $H1093 *  (BR1145 + BR1171)))))","v":0},{"$f":" IF(BS$1187 = 1, BS1119, IF($H1093 < 0, MAX($H1093 - SUM($L1199:BR1199), $H1093 * (BS1145 + BS1171)), MAX(0, MIN($H1093 - SUM($L1199:BR1199), $H1093 *  (BS1145 + BS1171)))))","v":0},{"$f":" IF(BT$1187 = 1, BT1119, IF($H1093 < 0, MAX($H1093 - SUM($L1199:BS1199), $H1093 * (BT1145 + BT1171)), MAX(0, MIN($H1093 - SUM($L1199:BS1199), $H1093 *  (BT1145 + BT1171)))))","v":0},{"$f":" IF(BU$1187 = 1, BU1119, IF($H1093 < 0, MAX($H1093 - SUM($L1199:BT1199), $H1093 * (BU1145 + BU1171)), MAX(0, MIN($H1093 - SUM($L1199:BT1199), $H1093 *  (BU1145 + BU1171)))))","v":0},{"$f":" IF(BV$1187 = 1, BV1119, IF($H1093 < 0, MAX($H1093 - SUM($L1199:BU1199), $H1093 * (BV1145 + BV1171)), MAX(0, MIN($H1093 - SUM($L1199:BU1199), $H1093 *  (BV1145 + BV1171)))))","v":0},{"$f":" IF(BW$1187 = 1, BW1119, IF($H1093 < 0, MAX($H1093 - SUM($L1199:BV1199), $H1093 * (BW1145 + BW1171)), MAX(0, MIN($H1093 - SUM($L1199:BV1199), $H1093 *  (BW1145 + BW1171)))))","v":0},{"$f":" IF(BX$1187 = 1, BX1119, IF($H1093 < 0, MAX($H1093 - SUM($L1199:BW1199), $H1093 * (BX1145 + BX1171)), MAX(0, MIN($H1093 - SUM($L1199:BW1199), $H1093 *  (BX1145 + BX1171)))))","v":0},{"$f":" IF(BY$1187 = 1, BY1119, IF($H1093 < 0, MAX($H1093 - SUM($L1199:BX1199), $H1093 * (BY1145 + BY1171)), MAX(0, MIN($H1093 - SUM($L1199:BX1199), $H1093 *  (BY1145 + BY1171)))))","v":0},{"$f":" IF(BZ$1187 = 1, BZ1119, IF($H1093 < 0, MAX($H1093 - SUM($L1199:BY1199), $H1093 * (BZ1145 + BZ1171)), MAX(0, MIN($H1093 - SUM($L1199:BY1199), $H1093 *  (BZ1145 + BZ1171)))))","v":0},{"$f":" IF(CA$1187 = 1, CA1119, IF($H1093 < 0, MAX($H1093 - SUM($L1199:BZ1199), $H1093 * (CA1145 + CA1171)), MAX(0, MIN($H1093 - SUM($L1199:BZ1199), $H1093 *  (CA1145 + CA1171)))))","v":0}]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$45, \"dd mmm yy\") & \" - real - T5Y\"","v":"Depreciation - capex addition - 01 Apr 04 - real - T5Y"},null,null,null,"GBP m",null,0,null,{"$f":" IF(M$1187 = 1, M1120, IF($H1094 < 0, MAX($H1094 - SUM($L1200:L1200), $H1094 * (M1146 + M1172)), MAX(0, MIN($H1094 - SUM($L1200:L1200), $H1094 *  (M1146 + M1172)))))","v":0},{"$f":" IF(N$1187 = 1, N1120, IF($H1094 < 0, MAX($H1094 - SUM($L1200:M1200), $H1094 * (N1146 + N1172)), MAX(0, MIN($H1094 - SUM($L1200:M1200), $H1094 *  (N1146 + N1172)))))","v":0},{"$f":" IF(O$1187 = 1, O1120, IF($H1094 < 0, MAX($H1094 - SUM($L1200:N1200), $H1094 * (O1146 + O1172)), MAX(0, MIN($H1094 - SUM($L1200:N1200), $H1094 *  (O1146 + O1172)))))","v":0},{"$f":" IF(P$1187 = 1, P1120, IF($H1094 < 0, MAX($H1094 - SUM($L1200:O1200), $H1094 * (P1146 + P1172)), MAX(0, MIN($H1094 - SUM($L1200:O1200), $H1094 *  (P1146 + P1172)))))","v":0},{"$f":" IF(Q$1187 = 1, Q1120, IF($H1094 < 0, MAX($H1094 - SUM($L1200:P1200), $H1094 * (Q1146 + Q1172)), MAX(0, MIN($H1094 - SUM($L1200:P1200), $H1094 *  (Q1146 + Q1172)))))","v":0},{"$f":" IF(R$1187 = 1, R1120, IF($H1094 < 0, MAX($H1094 - SUM($L1200:Q1200), $H1094 * (R1146 + R1172)), MAX(0, MIN($H1094 - SUM($L1200:Q1200), $H1094 *  (R1146 + R1172)))))","v":0},{"$f":" IF(S$1187 = 1, S1120, IF($H1094 < 0, MAX($H1094 - SUM($L1200:R1200), $H1094 * (S1146 + S1172)), MAX(0, MIN($H1094 - SUM($L1200:R1200), $H1094 *  (S1146 + S1172)))))","v":0},{"$f":" IF(T$1187 = 1, T1120, IF($H1094 < 0, MAX($H1094 - SUM($L1200:S1200), $H1094 * (T1146 + T1172)), MAX(0, MIN($H1094 - SUM($L1200:S1200), $H1094 *  (T1146 + T1172)))))","v":0},{"$f":" IF(U$1187 = 1, U1120, IF($H1094 < 0, MAX($H1094 - SUM($L1200:T1200), $H1094 * (U1146 + U1172)), MAX(0, MIN($H1094 - SUM($L1200:T1200), $H1094 *  (U1146 + U1172)))))","v":0},{"$f":" IF(V$1187 = 1, V1120, IF($H1094 < 0, MAX($H1094 - SUM($L1200:U1200), $H1094 * (V1146 + V1172)), MAX(0, MIN($H1094 - SUM($L1200:U1200), $H1094 *  (V1146 + V1172)))))","v":0},{"$f":" IF(W$1187 = 1, W1120, IF($H1094 < 0, MAX($H1094 - SUM($L1200:V1200), $H1094 * (W1146 + W1172)), MAX(0, MIN($H1094 - SUM($L1200:V1200), $H1094 *  (W1146 + W1172)))))","v":0},{"$f":" IF(X$1187 = 1, X1120, IF($H1094 < 0, MAX($H1094 - SUM($L1200:W1200), $H1094 * (X1146 + X1172)), MAX(0, MIN($H1094 - SUM($L1200:W1200), $H1094 *  (X1146 + X1172)))))","v":0},{"$f":" IF(Y$1187 = 1, Y1120, IF($H1094 < 0, MAX($H1094 - SUM($L1200:X1200), $H1094 * (Y1146 + Y1172)), MAX(0, MIN($H1094 - SUM($L1200:X1200), $H1094 *  (Y1146 + Y1172)))))","v":0},{"$f":" IF(Z$1187 = 1, Z1120, IF($H1094 < 0, MAX($H1094 - SUM($L1200:Y1200), $H1094 * (Z1146 + Z1172)), MAX(0, MIN($H1094 - SUM($L1200:Y1200), $H1094 *  (Z1146 + Z1172)))))","v":0},{"$f":" IF(AA$1187 = 1, AA1120, IF($H1094 < 0, MAX($H1094 - SUM($L1200:Z1200), $H1094 * (AA1146 + AA1172)), MAX(0, MIN($H1094 - SUM($L1200:Z1200), $H1094 *  (AA1146 + AA1172)))))","v":0},{"$f":" IF(AB$1187 = 1, AB1120, IF($H1094 < 0, MAX($H1094 - SUM($L1200:AA1200), $H1094 * (AB1146 + AB1172)), MAX(0, MIN($H1094 - SUM($L1200:AA1200), $H1094 *  (AB1146 + AB1172)))))","v":0},{"$f":" IF(AC$1187 = 1, AC1120, IF($H1094 < 0, MAX($H1094 - SUM($L1200:AB1200), $H1094 * (AC1146 + AC1172)), MAX(0, MIN($H1094 - SUM($L1200:AB1200), $H1094 *  (AC1146 + AC1172)))))","v":0},{"$f":" IF(AD$1187 = 1, AD1120, IF($H1094 < 0, MAX($H1094 - SUM($L1200:AC1200), $H1094 * (AD1146 + AD1172)), MAX(0, MIN($H1094 - SUM($L1200:AC1200), $H1094 *  (AD1146 + AD1172)))))","v":0},{"$f":" IF(AE$1187 = 1, AE1120, IF($H1094 < 0, MAX($H1094 - SUM($L1200:AD1200), $H1094 * (AE1146 + AE1172)), MAX(0, MIN($H1094 - SUM($L1200:AD1200), $H1094 *  (AE1146 + AE1172)))))","v":0},{"$f":" IF(AF$1187 = 1, AF1120, IF($H1094 < 0, MAX($H1094 - SUM($L1200:AE1200), $H1094 * (AF1146 + AF1172)), MAX(0, MIN($H1094 - SUM($L1200:AE1200), $H1094 *  (AF1146 + AF1172)))))","v":0},{"$f":" IF(AG$1187 = 1, AG1120, IF($H1094 < 0, MAX($H1094 - SUM($L1200:AF1200), $H1094 * (AG1146 + AG1172)), MAX(0, MIN($H1094 - SUM($L1200:AF1200), $H1094 *  (AG1146 + AG1172)))))","v":0},{"$f":" IF(AH$1187 = 1, AH1120, IF($H1094 < 0, MAX($H1094 - SUM($L1200:AG1200), $H1094 * (AH1146 + AH1172)), MAX(0, MIN($H1094 - SUM($L1200:AG1200), $H1094 *  (AH1146 + AH1172)))))","v":0},{"$f":" IF(AI$1187 = 1, AI1120, IF($H1094 < 0, MAX($H1094 - SUM($L1200:AH1200), $H1094 * (AI1146 + AI1172)), MAX(0, MIN($H1094 - SUM($L1200:AH1200), $H1094 *  (AI1146 + AI1172)))))","v":0},{"$f":" IF(AJ$1187 = 1, AJ1120, IF($H1094 < 0, MAX($H1094 - SUM($L1200:AI1200), $H1094 * (AJ1146 + AJ1172)), MAX(0, MIN($H1094 - SUM($L1200:AI1200), $H1094 *  (AJ1146 + AJ1172)))))","v":0},{"$f":" IF(AK$1187 = 1, AK1120, IF($H1094 < 0, MAX($H1094 - SUM($L1200:AJ1200), $H1094 * (AK1146 + AK1172)), MAX(0, MIN($H1094 - SUM($L1200:AJ1200), $H1094 *  (AK1146 + AK1172)))))","v":0},{"$f":" IF(AL$1187 = 1, AL1120, IF($H1094 < 0, MAX($H1094 - SUM($L1200:AK1200), $H1094 * (AL1146 + AL1172)), MAX(0, MIN($H1094 - SUM($L1200:AK1200), $H1094 *  (AL1146 + AL1172)))))","v":0},{"$f":" IF(AM$1187 = 1, AM1120, IF($H1094 < 0, MAX($H1094 - SUM($L1200:AL1200), $H1094 * (AM1146 + AM1172)), MAX(0, MIN($H1094 - SUM($L1200:AL1200), $H1094 *  (AM1146 + AM1172)))))","v":0},{"$f":" IF(AN$1187 = 1, AN1120, IF($H1094 < 0, MAX($H1094 - SUM($L1200:AM1200), $H1094 * (AN1146 + AN1172)), MAX(0, MIN($H1094 - SUM($L1200:AM1200), $H1094 *  (AN1146 + AN1172)))))","v":0},{"$f":" IF(AO$1187 = 1, AO1120, IF($H1094 < 0, MAX($H1094 - SUM($L1200:AN1200), $H1094 * (AO1146 + AO1172)), MAX(0, MIN($H1094 - SUM($L1200:AN1200), $H1094 *  (AO1146 + AO1172)))))","v":0},{"$f":" IF(AP$1187 = 1, AP1120, IF($H1094 < 0, MAX($H1094 - SUM($L1200:AO1200), $H1094 * (AP1146 + AP1172)), MAX(0, MIN($H1094 - SUM($L1200:AO1200), $H1094 *  (AP1146 + AP1172)))))","v":0},{"$f":" IF(AQ$1187 = 1, AQ1120, IF($H1094 < 0, MAX($H1094 - SUM($L1200:AP1200), $H1094 * (AQ1146 + AQ1172)), MAX(0, MIN($H1094 - SUM($L1200:AP1200), $H1094 *  (AQ1146 + AQ1172)))))","v":0},{"$f":" IF(AR$1187 = 1, AR1120, IF($H1094 < 0, MAX($H1094 - SUM($L1200:AQ1200), $H1094 * (AR1146 + AR1172)), MAX(0, MIN($H1094 - SUM($L1200:AQ1200), $H1094 *  (AR1146 + AR1172)))))","v":0},{"$f":" IF(AS$1187 = 1, AS1120, IF($H1094 < 0, MAX($H1094 - SUM($L1200:AR1200), $H1094 * (AS1146 + AS1172)), MAX(0, MIN($H1094 - SUM($L1200:AR1200), $H1094 *  (AS1146 + AS1172)))))","v":0},{"$f":" IF(AT$1187 = 1, AT1120, IF($H1094 < 0, MAX($H1094 - SUM($L1200:AS1200), $H1094 * (AT1146 + AT1172)), MAX(0, MIN($H1094 - SUM($L1200:AS1200), $H1094 *  (AT1146 + AT1172)))))","v":0},{"$f":" IF(AU$1187 = 1, AU1120, IF($H1094 < 0, MAX($H1094 - SUM($L1200:AT1200), $H1094 * (AU1146 + AU1172)), MAX(0, MIN($H1094 - SUM($L1200:AT1200), $H1094 *  (AU1146 + AU1172)))))","v":0},{"$f":" IF(AV$1187 = 1, AV1120, IF($H1094 < 0, MAX($H1094 - SUM($L1200:AU1200), $H1094 * (AV1146 + AV1172)), MAX(0, MIN($H1094 - SUM($L1200:AU1200), $H1094 *  (AV1146 + AV1172)))))","v":0},{"$f":" IF(AW$1187 = 1, AW1120, IF($H1094 < 0, MAX($H1094 - SUM($L1200:AV1200), $H1094 * (AW1146 + AW1172)), MAX(0, MIN($H1094 - SUM($L1200:AV1200), $H1094 *  (AW1146 + AW1172)))))","v":0},{"$f":" IF(AX$1187 = 1, AX1120, IF($H1094 < 0, MAX($H1094 - SUM($L1200:AW1200), $H1094 * (AX1146 + AX1172)), MAX(0, MIN($H1094 - SUM($L1200:AW1200), $H1094 *  (AX1146 + AX1172)))))","v":0},{"$f":" IF(AY$1187 = 1, AY1120, IF($H1094 < 0, MAX($H1094 - SUM($L1200:AX1200), $H1094 * (AY1146 + AY1172)), MAX(0, MIN($H1094 - SUM($L1200:AX1200), $H1094 *  (AY1146 + AY1172)))))","v":0},{"$f":" IF(AZ$1187 = 1, AZ1120, IF($H1094 < 0, MAX($H1094 - SUM($L1200:AY1200), $H1094 * (AZ1146 + AZ1172)), MAX(0, MIN($H1094 - SUM($L1200:AY1200), $H1094 *  (AZ1146 + AZ1172)))))","v":0},{"$f":" IF(BA$1187 = 1, BA1120, IF($H1094 < 0, MAX($H1094 - SUM($L1200:AZ1200), $H1094 * (BA1146 + BA1172)), MAX(0, MIN($H1094 - SUM($L1200:AZ1200), $H1094 *  (BA1146 + BA1172)))))","v":0},{"$f":" IF(BB$1187 = 1, BB1120, IF($H1094 < 0, MAX($H1094 - SUM($L1200:BA1200), $H1094 * (BB1146 + BB1172)), MAX(0, MIN($H1094 - SUM($L1200:BA1200), $H1094 *  (BB1146 + BB1172)))))","v":0},{"$f":" IF(BC$1187 = 1, BC1120, IF($H1094 < 0, MAX($H1094 - SUM($L1200:BB1200), $H1094 * (BC1146 + BC1172)), MAX(0, MIN($H1094 - SUM($L1200:BB1200), $H1094 *  (BC1146 + BC1172)))))","v":0},{"$f":" IF(BD$1187 = 1, BD1120, IF($H1094 < 0, MAX($H1094 - SUM($L1200:BC1200), $H1094 * (BD1146 + BD1172)), MAX(0, MIN($H1094 - SUM($L1200:BC1200), $H1094 *  (BD1146 + BD1172)))))","v":0},{"$f":" IF(BE$1187 = 1, BE1120, IF($H1094 < 0, MAX($H1094 - SUM($L1200:BD1200), $H1094 * (BE1146 + BE1172)), MAX(0, MIN($H1094 - SUM($L1200:BD1200), $H1094 *  (BE1146 + BE1172)))))","v":0},{"$f":" IF(BF$1187 = 1, BF1120, IF($H1094 < 0, MAX($H1094 - SUM($L1200:BE1200), $H1094 * (BF1146 + BF1172)), MAX(0, MIN($H1094 - SUM($L1200:BE1200), $H1094 *  (BF1146 + BF1172)))))","v":0},{"$f":" IF(BG$1187 = 1, BG1120, IF($H1094 < 0, MAX($H1094 - SUM($L1200:BF1200), $H1094 * (BG1146 + BG1172)), MAX(0, MIN($H1094 - SUM($L1200:BF1200), $H1094 *  (BG1146 + BG1172)))))","v":0},{"$f":" IF(BH$1187 = 1, BH1120, IF($H1094 < 0, MAX($H1094 - SUM($L1200:BG1200), $H1094 * (BH1146 + BH1172)), MAX(0, MIN($H1094 - SUM($L1200:BG1200), $H1094 *  (BH1146 + BH1172)))))","v":0},{"$f":" IF(BI$1187 = 1, BI1120, IF($H1094 < 0, MAX($H1094 - SUM($L1200:BH1200), $H1094 * (BI1146 + BI1172)), MAX(0, MIN($H1094 - SUM($L1200:BH1200), $H1094 *  (BI1146 + BI1172)))))","v":0},{"$f":" IF(BJ$1187 = 1, BJ1120, IF($H1094 < 0, MAX($H1094 - SUM($L1200:BI1200), $H1094 * (BJ1146 + BJ1172)), MAX(0, MIN($H1094 - SUM($L1200:BI1200), $H1094 *  (BJ1146 + BJ1172)))))","v":0},{"$f":" IF(BK$1187 = 1, BK1120, IF($H1094 < 0, MAX($H1094 - SUM($L1200:BJ1200), $H1094 * (BK1146 + BK1172)), MAX(0, MIN($H1094 - SUM($L1200:BJ1200), $H1094 *  (BK1146 + BK1172)))))","v":0},{"$f":" IF(BL$1187 = 1, BL1120, IF($H1094 < 0, MAX($H1094 - SUM($L1200:BK1200), $H1094 * (BL1146 + BL1172)), MAX(0, MIN($H1094 - SUM($L1200:BK1200), $H1094 *  (BL1146 + BL1172)))))","v":0},{"$f":" IF(BM$1187 = 1, BM1120, IF($H1094 < 0, MAX($H1094 - SUM($L1200:BL1200), $H1094 * (BM1146 + BM1172)), MAX(0, MIN($H1094 - SUM($L1200:BL1200), $H1094 *  (BM1146 + BM1172)))))","v":0},{"$f":" IF(BN$1187 = 1, BN1120, IF($H1094 < 0, MAX($H1094 - SUM($L1200:BM1200), $H1094 * (BN1146 + BN1172)), MAX(0, MIN($H1094 - SUM($L1200:BM1200), $H1094 *  (BN1146 + BN1172)))))","v":0},{"$f":" IF(BO$1187 = 1, BO1120, IF($H1094 < 0, MAX($H1094 - SUM($L1200:BN1200), $H1094 * (BO1146 + BO1172)), MAX(0, MIN($H1094 - SUM($L1200:BN1200), $H1094 *  (BO1146 + BO1172)))))","v":0},{"$f":" IF(BP$1187 = 1, BP1120, IF($H1094 < 0, MAX($H1094 - SUM($L1200:BO1200), $H1094 * (BP1146 + BP1172)), MAX(0, MIN($H1094 - SUM($L1200:BO1200), $H1094 *  (BP1146 + BP1172)))))","v":0},{"$f":" IF(BQ$1187 = 1, BQ1120, IF($H1094 < 0, MAX($H1094 - SUM($L1200:BP1200), $H1094 * (BQ1146 + BQ1172)), MAX(0, MIN($H1094 - SUM($L1200:BP1200), $H1094 *  (BQ1146 + BQ1172)))))","v":0},{"$f":" IF(BR$1187 = 1, BR1120, IF($H1094 < 0, MAX($H1094 - SUM($L1200:BQ1200), $H1094 * (BR1146 + BR1172)), MAX(0, MIN($H1094 - SUM($L1200:BQ1200), $H1094 *  (BR1146 + BR1172)))))","v":0},{"$f":" IF(BS$1187 = 1, BS1120, IF($H1094 < 0, MAX($H1094 - SUM($L1200:BR1200), $H1094 * (BS1146 + BS1172)), MAX(0, MIN($H1094 - SUM($L1200:BR1200), $H1094 *  (BS1146 + BS1172)))))","v":0},{"$f":" IF(BT$1187 = 1, BT1120, IF($H1094 < 0, MAX($H1094 - SUM($L1200:BS1200), $H1094 * (BT1146 + BT1172)), MAX(0, MIN($H1094 - SUM($L1200:BS1200), $H1094 *  (BT1146 + BT1172)))))","v":0},{"$f":" IF(BU$1187 = 1, BU1120, IF($H1094 < 0, MAX($H1094 - SUM($L1200:BT1200), $H1094 * (BU1146 + BU1172)), MAX(0, MIN($H1094 - SUM($L1200:BT1200), $H1094 *  (BU1146 + BU1172)))))","v":0},{"$f":" IF(BV$1187 = 1, BV1120, IF($H1094 < 0, MAX($H1094 - SUM($L1200:BU1200), $H1094 * (BV1146 + BV1172)), MAX(0, MIN($H1094 - SUM($L1200:BU1200), $H1094 *  (BV1146 + BV1172)))))","v":0},{"$f":" IF(BW$1187 = 1, BW1120, IF($H1094 < 0, MAX($H1094 - SUM($L1200:BV1200), $H1094 * (BW1146 + BW1172)), MAX(0, MIN($H1094 - SUM($L1200:BV1200), $H1094 *  (BW1146 + BW1172)))))","v":0},{"$f":" IF(BX$1187 = 1, BX1120, IF($H1094 < 0, MAX($H1094 - SUM($L1200:BW1200), $H1094 * (BX1146 + BX1172)), MAX(0, MIN($H1094 - SUM($L1200:BW1200), $H1094 *  (BX1146 + BX1172)))))","v":0},{"$f":" IF(BY$1187 = 1, BY1120, IF($H1094 < 0, MAX($H1094 - SUM($L1200:BX1200), $H1094 * (BY1146 + BY1172)), MAX(0, MIN($H1094 - SUM($L1200:BX1200), $H1094 *  (BY1146 + BY1172)))))","v":0},{"$f":" IF(BZ$1187 = 1, BZ1120, IF($H1094 < 0, MAX($H1094 - SUM($L1200:BY1200), $H1094 * (BZ1146 + BZ1172)), MAX(0, MIN($H1094 - SUM($L1200:BY1200), $H1094 *  (BZ1146 + BZ1172)))))","v":0},{"$f":" IF(CA$1187 = 1, CA1120, IF($H1094 < 0, MAX($H1094 - SUM($L1200:BZ1200), $H1094 * (CA1146 + CA1172)), MAX(0, MIN($H1094 - SUM($L1200:BZ1200), $H1094 *  (CA1146 + CA1172)))))","v":0}]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$46, \"dd mmm yy\") & \" - real - T5Y\"","v":"Depreciation - capex addition - 01 Apr 05 - real - T5Y"},null,null,null,"GBP m",null,0,null,{"$f":" IF(M$1187 = 1, M1121, IF($H1095 < 0, MAX($H1095 - SUM($L1201:L1201), $H1095 * (M1147 + M1173)), MAX(0, MIN($H1095 - SUM($L1201:L1201), $H1095 *  (M1147 + M1173)))))","v":0},{"$f":" IF(N$1187 = 1, N1121, IF($H1095 < 0, MAX($H1095 - SUM($L1201:M1201), $H1095 * (N1147 + N1173)), MAX(0, MIN($H1095 - SUM($L1201:M1201), $H1095 *  (N1147 + N1173)))))","v":0},{"$f":" IF(O$1187 = 1, O1121, IF($H1095 < 0, MAX($H1095 - SUM($L1201:N1201), $H1095 * (O1147 + O1173)), MAX(0, MIN($H1095 - SUM($L1201:N1201), $H1095 *  (O1147 + O1173)))))","v":0},{"$f":" IF(P$1187 = 1, P1121, IF($H1095 < 0, MAX($H1095 - SUM($L1201:O1201), $H1095 * (P1147 + P1173)), MAX(0, MIN($H1095 - SUM($L1201:O1201), $H1095 *  (P1147 + P1173)))))","v":0},{"$f":" IF(Q$1187 = 1, Q1121, IF($H1095 < 0, MAX($H1095 - SUM($L1201:P1201), $H1095 * (Q1147 + Q1173)), MAX(0, MIN($H1095 - SUM($L1201:P1201), $H1095 *  (Q1147 + Q1173)))))","v":0},{"$f":" IF(R$1187 = 1, R1121, IF($H1095 < 0, MAX($H1095 - SUM($L1201:Q1201), $H1095 * (R1147 + R1173)), MAX(0, MIN($H1095 - SUM($L1201:Q1201), $H1095 *  (R1147 + R1173)))))","v":0},{"$f":" IF(S$1187 = 1, S1121, IF($H1095 < 0, MAX($H1095 - SUM($L1201:R1201), $H1095 * (S1147 + S1173)), MAX(0, MIN($H1095 - SUM($L1201:R1201), $H1095 *  (S1147 + S1173)))))","v":0},{"$f":" IF(T$1187 = 1, T1121, IF($H1095 < 0, MAX($H1095 - SUM($L1201:S1201), $H1095 * (T1147 + T1173)), MAX(0, MIN($H1095 - SUM($L1201:S1201), $H1095 *  (T1147 + T1173)))))","v":0},{"$f":" IF(U$1187 = 1, U1121, IF($H1095 < 0, MAX($H1095 - SUM($L1201:T1201), $H1095 * (U1147 + U1173)), MAX(0, MIN($H1095 - SUM($L1201:T1201), $H1095 *  (U1147 + U1173)))))","v":0},{"$f":" IF(V$1187 = 1, V1121, IF($H1095 < 0, MAX($H1095 - SUM($L1201:U1201), $H1095 * (V1147 + V1173)), MAX(0, MIN($H1095 - SUM($L1201:U1201), $H1095 *  (V1147 + V1173)))))","v":0},{"$f":" IF(W$1187 = 1, W1121, IF($H1095 < 0, MAX($H1095 - SUM($L1201:V1201), $H1095 * (W1147 + W1173)), MAX(0, MIN($H1095 - SUM($L1201:V1201), $H1095 *  (W1147 + W1173)))))","v":0},{"$f":" IF(X$1187 = 1, X1121, IF($H1095 < 0, MAX($H1095 - SUM($L1201:W1201), $H1095 * (X1147 + X1173)), MAX(0, MIN($H1095 - SUM($L1201:W1201), $H1095 *  (X1147 + X1173)))))","v":0},{"$f":" IF(Y$1187 = 1, Y1121, IF($H1095 < 0, MAX($H1095 - SUM($L1201:X1201), $H1095 * (Y1147 + Y1173)), MAX(0, MIN($H1095 - SUM($L1201:X1201), $H1095 *  (Y1147 + Y1173)))))","v":0},{"$f":" IF(Z$1187 = 1, Z1121, IF($H1095 < 0, MAX($H1095 - SUM($L1201:Y1201), $H1095 * (Z1147 + Z1173)), MAX(0, MIN($H1095 - SUM($L1201:Y1201), $H1095 *  (Z1147 + Z1173)))))","v":0},{"$f":" IF(AA$1187 = 1, AA1121, IF($H1095 < 0, MAX($H1095 - SUM($L1201:Z1201), $H1095 * (AA1147 + AA1173)), MAX(0, MIN($H1095 - SUM($L1201:Z1201), $H1095 *  (AA1147 + AA1173)))))","v":0},{"$f":" IF(AB$1187 = 1, AB1121, IF($H1095 < 0, MAX($H1095 - SUM($L1201:AA1201), $H1095 * (AB1147 + AB1173)), MAX(0, MIN($H1095 - SUM($L1201:AA1201), $H1095 *  (AB1147 + AB1173)))))","v":0},{"$f":" IF(AC$1187 = 1, AC1121, IF($H1095 < 0, MAX($H1095 - SUM($L1201:AB1201), $H1095 * (AC1147 + AC1173)), MAX(0, MIN($H1095 - SUM($L1201:AB1201), $H1095 *  (AC1147 + AC1173)))))","v":0},{"$f":" IF(AD$1187 = 1, AD1121, IF($H1095 < 0, MAX($H1095 - SUM($L1201:AC1201), $H1095 * (AD1147 + AD1173)), MAX(0, MIN($H1095 - SUM($L1201:AC1201), $H1095 *  (AD1147 + AD1173)))))","v":0},{"$f":" IF(AE$1187 = 1, AE1121, IF($H1095 < 0, MAX($H1095 - SUM($L1201:AD1201), $H1095 * (AE1147 + AE1173)), MAX(0, MIN($H1095 - SUM($L1201:AD1201), $H1095 *  (AE1147 + AE1173)))))","v":0},{"$f":" IF(AF$1187 = 1, AF1121, IF($H1095 < 0, MAX($H1095 - SUM($L1201:AE1201), $H1095 * (AF1147 + AF1173)), MAX(0, MIN($H1095 - SUM($L1201:AE1201), $H1095 *  (AF1147 + AF1173)))))","v":0},{"$f":" IF(AG$1187 = 1, AG1121, IF($H1095 < 0, MAX($H1095 - SUM($L1201:AF1201), $H1095 * (AG1147 + AG1173)), MAX(0, MIN($H1095 - SUM($L1201:AF1201), $H1095 *  (AG1147 + AG1173)))))","v":0},{"$f":" IF(AH$1187 = 1, AH1121, IF($H1095 < 0, MAX($H1095 - SUM($L1201:AG1201), $H1095 * (AH1147 + AH1173)), MAX(0, MIN($H1095 - SUM($L1201:AG1201), $H1095 *  (AH1147 + AH1173)))))","v":0},{"$f":" IF(AI$1187 = 1, AI1121, IF($H1095 < 0, MAX($H1095 - SUM($L1201:AH1201), $H1095 * (AI1147 + AI1173)), MAX(0, MIN($H1095 - SUM($L1201:AH1201), $H1095 *  (AI1147 + AI1173)))))","v":0},{"$f":" IF(AJ$1187 = 1, AJ1121, IF($H1095 < 0, MAX($H1095 - SUM($L1201:AI1201), $H1095 * (AJ1147 + AJ1173)), MAX(0, MIN($H1095 - SUM($L1201:AI1201), $H1095 *  (AJ1147 + AJ1173)))))","v":0},{"$f":" IF(AK$1187 = 1, AK1121, IF($H1095 < 0, MAX($H1095 - SUM($L1201:AJ1201), $H1095 * (AK1147 + AK1173)), MAX(0, MIN($H1095 - SUM($L1201:AJ1201), $H1095 *  (AK1147 + AK1173)))))","v":0},{"$f":" IF(AL$1187 = 1, AL1121, IF($H1095 < 0, MAX($H1095 - SUM($L1201:AK1201), $H1095 * (AL1147 + AL1173)), MAX(0, MIN($H1095 - SUM($L1201:AK1201), $H1095 *  (AL1147 + AL1173)))))","v":0},{"$f":" IF(AM$1187 = 1, AM1121, IF($H1095 < 0, MAX($H1095 - SUM($L1201:AL1201), $H1095 * (AM1147 + AM1173)), MAX(0, MIN($H1095 - SUM($L1201:AL1201), $H1095 *  (AM1147 + AM1173)))))","v":0},{"$f":" IF(AN$1187 = 1, AN1121, IF($H1095 < 0, MAX($H1095 - SUM($L1201:AM1201), $H1095 * (AN1147 + AN1173)), MAX(0, MIN($H1095 - SUM($L1201:AM1201), $H1095 *  (AN1147 + AN1173)))))","v":0},{"$f":" IF(AO$1187 = 1, AO1121, IF($H1095 < 0, MAX($H1095 - SUM($L1201:AN1201), $H1095 * (AO1147 + AO1173)), MAX(0, MIN($H1095 - SUM($L1201:AN1201), $H1095 *  (AO1147 + AO1173)))))","v":0},{"$f":" IF(AP$1187 = 1, AP1121, IF($H1095 < 0, MAX($H1095 - SUM($L1201:AO1201), $H1095 * (AP1147 + AP1173)), MAX(0, MIN($H1095 - SUM($L1201:AO1201), $H1095 *  (AP1147 + AP1173)))))","v":0},{"$f":" IF(AQ$1187 = 1, AQ1121, IF($H1095 < 0, MAX($H1095 - SUM($L1201:AP1201), $H1095 * (AQ1147 + AQ1173)), MAX(0, MIN($H1095 - SUM($L1201:AP1201), $H1095 *  (AQ1147 + AQ1173)))))","v":0},{"$f":" IF(AR$1187 = 1, AR1121, IF($H1095 < 0, MAX($H1095 - SUM($L1201:AQ1201), $H1095 * (AR1147 + AR1173)), MAX(0, MIN($H1095 - SUM($L1201:AQ1201), $H1095 *  (AR1147 + AR1173)))))","v":0},{"$f":" IF(AS$1187 = 1, AS1121, IF($H1095 < 0, MAX($H1095 - SUM($L1201:AR1201), $H1095 * (AS1147 + AS1173)), MAX(0, MIN($H1095 - SUM($L1201:AR1201), $H1095 *  (AS1147 + AS1173)))))","v":0},{"$f":" IF(AT$1187 = 1, AT1121, IF($H1095 < 0, MAX($H1095 - SUM($L1201:AS1201), $H1095 * (AT1147 + AT1173)), MAX(0, MIN($H1095 - SUM($L1201:AS1201), $H1095 *  (AT1147 + AT1173)))))","v":0},{"$f":" IF(AU$1187 = 1, AU1121, IF($H1095 < 0, MAX($H1095 - SUM($L1201:AT1201), $H1095 * (AU1147 + AU1173)), MAX(0, MIN($H1095 - SUM($L1201:AT1201), $H1095 *  (AU1147 + AU1173)))))","v":0},{"$f":" IF(AV$1187 = 1, AV1121, IF($H1095 < 0, MAX($H1095 - SUM($L1201:AU1201), $H1095 * (AV1147 + AV1173)), MAX(0, MIN($H1095 - SUM($L1201:AU1201), $H1095 *  (AV1147 + AV1173)))))","v":0},{"$f":" IF(AW$1187 = 1, AW1121, IF($H1095 < 0, MAX($H1095 - SUM($L1201:AV1201), $H1095 * (AW1147 + AW1173)), MAX(0, MIN($H1095 - SUM($L1201:AV1201), $H1095 *  (AW1147 + AW1173)))))","v":0},{"$f":" IF(AX$1187 = 1, AX1121, IF($H1095 < 0, MAX($H1095 - SUM($L1201:AW1201), $H1095 * (AX1147 + AX1173)), MAX(0, MIN($H1095 - SUM($L1201:AW1201), $H1095 *  (AX1147 + AX1173)))))","v":0},{"$f":" IF(AY$1187 = 1, AY1121, IF($H1095 < 0, MAX($H1095 - SUM($L1201:AX1201), $H1095 * (AY1147 + AY1173)), MAX(0, MIN($H1095 - SUM($L1201:AX1201), $H1095 *  (AY1147 + AY1173)))))","v":0},{"$f":" IF(AZ$1187 = 1, AZ1121, IF($H1095 < 0, MAX($H1095 - SUM($L1201:AY1201), $H1095 * (AZ1147 + AZ1173)), MAX(0, MIN($H1095 - SUM($L1201:AY1201), $H1095 *  (AZ1147 + AZ1173)))))","v":0},{"$f":" IF(BA$1187 = 1, BA1121, IF($H1095 < 0, MAX($H1095 - SUM($L1201:AZ1201), $H1095 * (BA1147 + BA1173)), MAX(0, MIN($H1095 - SUM($L1201:AZ1201), $H1095 *  (BA1147 + BA1173)))))","v":0},{"$f":" IF(BB$1187 = 1, BB1121, IF($H1095 < 0, MAX($H1095 - SUM($L1201:BA1201), $H1095 * (BB1147 + BB1173)), MAX(0, MIN($H1095 - SUM($L1201:BA1201), $H1095 *  (BB1147 + BB1173)))))","v":0},{"$f":" IF(BC$1187 = 1, BC1121, IF($H1095 < 0, MAX($H1095 - SUM($L1201:BB1201), $H1095 * (BC1147 + BC1173)), MAX(0, MIN($H1095 - SUM($L1201:BB1201), $H1095 *  (BC1147 + BC1173)))))","v":0},{"$f":" IF(BD$1187 = 1, BD1121, IF($H1095 < 0, MAX($H1095 - SUM($L1201:BC1201), $H1095 * (BD1147 + BD1173)), MAX(0, MIN($H1095 - SUM($L1201:BC1201), $H1095 *  (BD1147 + BD1173)))))","v":0},{"$f":" IF(BE$1187 = 1, BE1121, IF($H1095 < 0, MAX($H1095 - SUM($L1201:BD1201), $H1095 * (BE1147 + BE1173)), MAX(0, MIN($H1095 - SUM($L1201:BD1201), $H1095 *  (BE1147 + BE1173)))))","v":0},{"$f":" IF(BF$1187 = 1, BF1121, IF($H1095 < 0, MAX($H1095 - SUM($L1201:BE1201), $H1095 * (BF1147 + BF1173)), MAX(0, MIN($H1095 - SUM($L1201:BE1201), $H1095 *  (BF1147 + BF1173)))))","v":0},{"$f":" IF(BG$1187 = 1, BG1121, IF($H1095 < 0, MAX($H1095 - SUM($L1201:BF1201), $H1095 * (BG1147 + BG1173)), MAX(0, MIN($H1095 - SUM($L1201:BF1201), $H1095 *  (BG1147 + BG1173)))))","v":0},{"$f":" IF(BH$1187 = 1, BH1121, IF($H1095 < 0, MAX($H1095 - SUM($L1201:BG1201), $H1095 * (BH1147 + BH1173)), MAX(0, MIN($H1095 - SUM($L1201:BG1201), $H1095 *  (BH1147 + BH1173)))))","v":0},{"$f":" IF(BI$1187 = 1, BI1121, IF($H1095 < 0, MAX($H1095 - SUM($L1201:BH1201), $H1095 * (BI1147 + BI1173)), MAX(0, MIN($H1095 - SUM($L1201:BH1201), $H1095 *  (BI1147 + BI1173)))))","v":0},{"$f":" IF(BJ$1187 = 1, BJ1121, IF($H1095 < 0, MAX($H1095 - SUM($L1201:BI1201), $H1095 * (BJ1147 + BJ1173)), MAX(0, MIN($H1095 - SUM($L1201:BI1201), $H1095 *  (BJ1147 + BJ1173)))))","v":0},{"$f":" IF(BK$1187 = 1, BK1121, IF($H1095 < 0, MAX($H1095 - SUM($L1201:BJ1201), $H1095 * (BK1147 + BK1173)), MAX(0, MIN($H1095 - SUM($L1201:BJ1201), $H1095 *  (BK1147 + BK1173)))))","v":0},{"$f":" IF(BL$1187 = 1, BL1121, IF($H1095 < 0, MAX($H1095 - SUM($L1201:BK1201), $H1095 * (BL1147 + BL1173)), MAX(0, MIN($H1095 - SUM($L1201:BK1201), $H1095 *  (BL1147 + BL1173)))))","v":0},{"$f":" IF(BM$1187 = 1, BM1121, IF($H1095 < 0, MAX($H1095 - SUM($L1201:BL1201), $H1095 * (BM1147 + BM1173)), MAX(0, MIN($H1095 - SUM($L1201:BL1201), $H1095 *  (BM1147 + BM1173)))))","v":0},{"$f":" IF(BN$1187 = 1, BN1121, IF($H1095 < 0, MAX($H1095 - SUM($L1201:BM1201), $H1095 * (BN1147 + BN1173)), MAX(0, MIN($H1095 - SUM($L1201:BM1201), $H1095 *  (BN1147 + BN1173)))))","v":0},{"$f":" IF(BO$1187 = 1, BO1121, IF($H1095 < 0, MAX($H1095 - SUM($L1201:BN1201), $H1095 * (BO1147 + BO1173)), MAX(0, MIN($H1095 - SUM($L1201:BN1201), $H1095 *  (BO1147 + BO1173)))))","v":0},{"$f":" IF(BP$1187 = 1, BP1121, IF($H1095 < 0, MAX($H1095 - SUM($L1201:BO1201), $H1095 * (BP1147 + BP1173)), MAX(0, MIN($H1095 - SUM($L1201:BO1201), $H1095 *  (BP1147 + BP1173)))))","v":0},{"$f":" IF(BQ$1187 = 1, BQ1121, IF($H1095 < 0, MAX($H1095 - SUM($L1201:BP1201), $H1095 * (BQ1147 + BQ1173)), MAX(0, MIN($H1095 - SUM($L1201:BP1201), $H1095 *  (BQ1147 + BQ1173)))))","v":0},{"$f":" IF(BR$1187 = 1, BR1121, IF($H1095 < 0, MAX($H1095 - SUM($L1201:BQ1201), $H1095 * (BR1147 + BR1173)), MAX(0, MIN($H1095 - SUM($L1201:BQ1201), $H1095 *  (BR1147 + BR1173)))))","v":0},{"$f":" IF(BS$1187 = 1, BS1121, IF($H1095 < 0, MAX($H1095 - SUM($L1201:BR1201), $H1095 * (BS1147 + BS1173)), MAX(0, MIN($H1095 - SUM($L1201:BR1201), $H1095 *  (BS1147 + BS1173)))))","v":0},{"$f":" IF(BT$1187 = 1, BT1121, IF($H1095 < 0, MAX($H1095 - SUM($L1201:BS1201), $H1095 * (BT1147 + BT1173)), MAX(0, MIN($H1095 - SUM($L1201:BS1201), $H1095 *  (BT1147 + BT1173)))))","v":0},{"$f":" IF(BU$1187 = 1, BU1121, IF($H1095 < 0, MAX($H1095 - SUM($L1201:BT1201), $H1095 * (BU1147 + BU1173)), MAX(0, MIN($H1095 - SUM($L1201:BT1201), $H1095 *  (BU1147 + BU1173)))))","v":0},{"$f":" IF(BV$1187 = 1, BV1121, IF($H1095 < 0, MAX($H1095 - SUM($L1201:BU1201), $H1095 * (BV1147 + BV1173)), MAX(0, MIN($H1095 - SUM($L1201:BU1201), $H1095 *  (BV1147 + BV1173)))))","v":0},{"$f":" IF(BW$1187 = 1, BW1121, IF($H1095 < 0, MAX($H1095 - SUM($L1201:BV1201), $H1095 * (BW1147 + BW1173)), MAX(0, MIN($H1095 - SUM($L1201:BV1201), $H1095 *  (BW1147 + BW1173)))))","v":0},{"$f":" IF(BX$1187 = 1, BX1121, IF($H1095 < 0, MAX($H1095 - SUM($L1201:BW1201), $H1095 * (BX1147 + BX1173)), MAX(0, MIN($H1095 - SUM($L1201:BW1201), $H1095 *  (BX1147 + BX1173)))))","v":0},{"$f":" IF(BY$1187 = 1, BY1121, IF($H1095 < 0, MAX($H1095 - SUM($L1201:BX1201), $H1095 * (BY1147 + BY1173)), MAX(0, MIN($H1095 - SUM($L1201:BX1201), $H1095 *  (BY1147 + BY1173)))))","v":0},{"$f":" IF(BZ$1187 = 1, BZ1121, IF($H1095 < 0, MAX($H1095 - SUM($L1201:BY1201), $H1095 * (BZ1147 + BZ1173)), MAX(0, MIN($H1095 - SUM($L1201:BY1201), $H1095 *  (BZ1147 + BZ1173)))))","v":0},{"$f":" IF(CA$1187 = 1, CA1121, IF($H1095 < 0, MAX($H1095 - SUM($L1201:BZ1201), $H1095 * (CA1147 + CA1173)), MAX(0, MIN($H1095 - SUM($L1201:BZ1201), $H1095 *  (CA1147 + CA1173)))))","v":0}]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$47, \"dd mmm yy\") & \" - real - T5Y\"","v":"Depreciation - capex addition - 01 Apr 06 - real - T5Y"},null,null,null,"GBP m",null,0,null,{"$f":" IF(M$1187 = 1, M1122, IF($H1096 < 0, MAX($H1096 - SUM($L1202:L1202), $H1096 * (M1148 + M1174)), MAX(0, MIN($H1096 - SUM($L1202:L1202), $H1096 *  (M1148 + M1174)))))","v":0},{"$f":" IF(N$1187 = 1, N1122, IF($H1096 < 0, MAX($H1096 - SUM($L1202:M1202), $H1096 * (N1148 + N1174)), MAX(0, MIN($H1096 - SUM($L1202:M1202), $H1096 *  (N1148 + N1174)))))","v":0},{"$f":" IF(O$1187 = 1, O1122, IF($H1096 < 0, MAX($H1096 - SUM($L1202:N1202), $H1096 * (O1148 + O1174)), MAX(0, MIN($H1096 - SUM($L1202:N1202), $H1096 *  (O1148 + O1174)))))","v":0},{"$f":" IF(P$1187 = 1, P1122, IF($H1096 < 0, MAX($H1096 - SUM($L1202:O1202), $H1096 * (P1148 + P1174)), MAX(0, MIN($H1096 - SUM($L1202:O1202), $H1096 *  (P1148 + P1174)))))","v":0},{"$f":" IF(Q$1187 = 1, Q1122, IF($H1096 < 0, MAX($H1096 - SUM($L1202:P1202), $H1096 * (Q1148 + Q1174)), MAX(0, MIN($H1096 - SUM($L1202:P1202), $H1096 *  (Q1148 + Q1174)))))","v":0},{"$f":" IF(R$1187 = 1, R1122, IF($H1096 < 0, MAX($H1096 - SUM($L1202:Q1202), $H1096 * (R1148 + R1174)), MAX(0, MIN($H1096 - SUM($L1202:Q1202), $H1096 *  (R1148 + R1174)))))","v":0},{"$f":" IF(S$1187 = 1, S1122, IF($H1096 < 0, MAX($H1096 - SUM($L1202:R1202), $H1096 * (S1148 + S1174)), MAX(0, MIN($H1096 - SUM($L1202:R1202), $H1096 *  (S1148 + S1174)))))","v":0},{"$f":" IF(T$1187 = 1, T1122, IF($H1096 < 0, MAX($H1096 - SUM($L1202:S1202), $H1096 * (T1148 + T1174)), MAX(0, MIN($H1096 - SUM($L1202:S1202), $H1096 *  (T1148 + T1174)))))","v":0},{"$f":" IF(U$1187 = 1, U1122, IF($H1096 < 0, MAX($H1096 - SUM($L1202:T1202), $H1096 * (U1148 + U1174)), MAX(0, MIN($H1096 - SUM($L1202:T1202), $H1096 *  (U1148 + U1174)))))","v":0},{"$f":" IF(V$1187 = 1, V1122, IF($H1096 < 0, MAX($H1096 - SUM($L1202:U1202), $H1096 * (V1148 + V1174)), MAX(0, MIN($H1096 - SUM($L1202:U1202), $H1096 *  (V1148 + V1174)))))","v":0},{"$f":" IF(W$1187 = 1, W1122, IF($H1096 < 0, MAX($H1096 - SUM($L1202:V1202), $H1096 * (W1148 + W1174)), MAX(0, MIN($H1096 - SUM($L1202:V1202), $H1096 *  (W1148 + W1174)))))","v":0},{"$f":" IF(X$1187 = 1, X1122, IF($H1096 < 0, MAX($H1096 - SUM($L1202:W1202), $H1096 * (X1148 + X1174)), MAX(0, MIN($H1096 - SUM($L1202:W1202), $H1096 *  (X1148 + X1174)))))","v":0},{"$f":" IF(Y$1187 = 1, Y1122, IF($H1096 < 0, MAX($H1096 - SUM($L1202:X1202), $H1096 * (Y1148 + Y1174)), MAX(0, MIN($H1096 - SUM($L1202:X1202), $H1096 *  (Y1148 + Y1174)))))","v":0},{"$f":" IF(Z$1187 = 1, Z1122, IF($H1096 < 0, MAX($H1096 - SUM($L1202:Y1202), $H1096 * (Z1148 + Z1174)), MAX(0, MIN($H1096 - SUM($L1202:Y1202), $H1096 *  (Z1148 + Z1174)))))","v":0},{"$f":" IF(AA$1187 = 1, AA1122, IF($H1096 < 0, MAX($H1096 - SUM($L1202:Z1202), $H1096 * (AA1148 + AA1174)), MAX(0, MIN($H1096 - SUM($L1202:Z1202), $H1096 *  (AA1148 + AA1174)))))","v":0},{"$f":" IF(AB$1187 = 1, AB1122, IF($H1096 < 0, MAX($H1096 - SUM($L1202:AA1202), $H1096 * (AB1148 + AB1174)), MAX(0, MIN($H1096 - SUM($L1202:AA1202), $H1096 *  (AB1148 + AB1174)))))","v":0},{"$f":" IF(AC$1187 = 1, AC1122, IF($H1096 < 0, MAX($H1096 - SUM($L1202:AB1202), $H1096 * (AC1148 + AC1174)), MAX(0, MIN($H1096 - SUM($L1202:AB1202), $H1096 *  (AC1148 + AC1174)))))","v":0},{"$f":" IF(AD$1187 = 1, AD1122, IF($H1096 < 0, MAX($H1096 - SUM($L1202:AC1202), $H1096 * (AD1148 + AD1174)), MAX(0, MIN($H1096 - SUM($L1202:AC1202), $H1096 *  (AD1148 + AD1174)))))","v":0},{"$f":" IF(AE$1187 = 1, AE1122, IF($H1096 < 0, MAX($H1096 - SUM($L1202:AD1202), $H1096 * (AE1148 + AE1174)), MAX(0, MIN($H1096 - SUM($L1202:AD1202), $H1096 *  (AE1148 + AE1174)))))","v":0},{"$f":" IF(AF$1187 = 1, AF1122, IF($H1096 < 0, MAX($H1096 - SUM($L1202:AE1202), $H1096 * (AF1148 + AF1174)), MAX(0, MIN($H1096 - SUM($L1202:AE1202), $H1096 *  (AF1148 + AF1174)))))","v":0},{"$f":" IF(AG$1187 = 1, AG1122, IF($H1096 < 0, MAX($H1096 - SUM($L1202:AF1202), $H1096 * (AG1148 + AG1174)), MAX(0, MIN($H1096 - SUM($L1202:AF1202), $H1096 *  (AG1148 + AG1174)))))","v":0},{"$f":" IF(AH$1187 = 1, AH1122, IF($H1096 < 0, MAX($H1096 - SUM($L1202:AG1202), $H1096 * (AH1148 + AH1174)), MAX(0, MIN($H1096 - SUM($L1202:AG1202), $H1096 *  (AH1148 + AH1174)))))","v":0},{"$f":" IF(AI$1187 = 1, AI1122, IF($H1096 < 0, MAX($H1096 - SUM($L1202:AH1202), $H1096 * (AI1148 + AI1174)), MAX(0, MIN($H1096 - SUM($L1202:AH1202), $H1096 *  (AI1148 + AI1174)))))","v":0},{"$f":" IF(AJ$1187 = 1, AJ1122, IF($H1096 < 0, MAX($H1096 - SUM($L1202:AI1202), $H1096 * (AJ1148 + AJ1174)), MAX(0, MIN($H1096 - SUM($L1202:AI1202), $H1096 *  (AJ1148 + AJ1174)))))","v":0},{"$f":" IF(AK$1187 = 1, AK1122, IF($H1096 < 0, MAX($H1096 - SUM($L1202:AJ1202), $H1096 * (AK1148 + AK1174)), MAX(0, MIN($H1096 - SUM($L1202:AJ1202), $H1096 *  (AK1148 + AK1174)))))","v":0},{"$f":" IF(AL$1187 = 1, AL1122, IF($H1096 < 0, MAX($H1096 - SUM($L1202:AK1202), $H1096 * (AL1148 + AL1174)), MAX(0, MIN($H1096 - SUM($L1202:AK1202), $H1096 *  (AL1148 + AL1174)))))","v":0},{"$f":" IF(AM$1187 = 1, AM1122, IF($H1096 < 0, MAX($H1096 - SUM($L1202:AL1202), $H1096 * (AM1148 + AM1174)), MAX(0, MIN($H1096 - SUM($L1202:AL1202), $H1096 *  (AM1148 + AM1174)))))","v":0},{"$f":" IF(AN$1187 = 1, AN1122, IF($H1096 < 0, MAX($H1096 - SUM($L1202:AM1202), $H1096 * (AN1148 + AN1174)), MAX(0, MIN($H1096 - SUM($L1202:AM1202), $H1096 *  (AN1148 + AN1174)))))","v":0},{"$f":" IF(AO$1187 = 1, AO1122, IF($H1096 < 0, MAX($H1096 - SUM($L1202:AN1202), $H1096 * (AO1148 + AO1174)), MAX(0, MIN($H1096 - SUM($L1202:AN1202), $H1096 *  (AO1148 + AO1174)))))","v":0},{"$f":" IF(AP$1187 = 1, AP1122, IF($H1096 < 0, MAX($H1096 - SUM($L1202:AO1202), $H1096 * (AP1148 + AP1174)), MAX(0, MIN($H1096 - SUM($L1202:AO1202), $H1096 *  (AP1148 + AP1174)))))","v":0},{"$f":" IF(AQ$1187 = 1, AQ1122, IF($H1096 < 0, MAX($H1096 - SUM($L1202:AP1202), $H1096 * (AQ1148 + AQ1174)), MAX(0, MIN($H1096 - SUM($L1202:AP1202), $H1096 *  (AQ1148 + AQ1174)))))","v":0},{"$f":" IF(AR$1187 = 1, AR1122, IF($H1096 < 0, MAX($H1096 - SUM($L1202:AQ1202), $H1096 * (AR1148 + AR1174)), MAX(0, MIN($H1096 - SUM($L1202:AQ1202), $H1096 *  (AR1148 + AR1174)))))","v":0},{"$f":" IF(AS$1187 = 1, AS1122, IF($H1096 < 0, MAX($H1096 - SUM($L1202:AR1202), $H1096 * (AS1148 + AS1174)), MAX(0, MIN($H1096 - SUM($L1202:AR1202), $H1096 *  (AS1148 + AS1174)))))","v":0},{"$f":" IF(AT$1187 = 1, AT1122, IF($H1096 < 0, MAX($H1096 - SUM($L1202:AS1202), $H1096 * (AT1148 + AT1174)), MAX(0, MIN($H1096 - SUM($L1202:AS1202), $H1096 *  (AT1148 + AT1174)))))","v":0},{"$f":" IF(AU$1187 = 1, AU1122, IF($H1096 < 0, MAX($H1096 - SUM($L1202:AT1202), $H1096 * (AU1148 + AU1174)), MAX(0, MIN($H1096 - SUM($L1202:AT1202), $H1096 *  (AU1148 + AU1174)))))","v":0},{"$f":" IF(AV$1187 = 1, AV1122, IF($H1096 < 0, MAX($H1096 - SUM($L1202:AU1202), $H1096 * (AV1148 + AV1174)), MAX(0, MIN($H1096 - SUM($L1202:AU1202), $H1096 *  (AV1148 + AV1174)))))","v":0},{"$f":" IF(AW$1187 = 1, AW1122, IF($H1096 < 0, MAX($H1096 - SUM($L1202:AV1202), $H1096 * (AW1148 + AW1174)), MAX(0, MIN($H1096 - SUM($L1202:AV1202), $H1096 *  (AW1148 + AW1174)))))","v":0},{"$f":" IF(AX$1187 = 1, AX1122, IF($H1096 < 0, MAX($H1096 - SUM($L1202:AW1202), $H1096 * (AX1148 + AX1174)), MAX(0, MIN($H1096 - SUM($L1202:AW1202), $H1096 *  (AX1148 + AX1174)))))","v":0},{"$f":" IF(AY$1187 = 1, AY1122, IF($H1096 < 0, MAX($H1096 - SUM($L1202:AX1202), $H1096 * (AY1148 + AY1174)), MAX(0, MIN($H1096 - SUM($L1202:AX1202), $H1096 *  (AY1148 + AY1174)))))","v":0},{"$f":" IF(AZ$1187 = 1, AZ1122, IF($H1096 < 0, MAX($H1096 - SUM($L1202:AY1202), $H1096 * (AZ1148 + AZ1174)), MAX(0, MIN($H1096 - SUM($L1202:AY1202), $H1096 *  (AZ1148 + AZ1174)))))","v":0},{"$f":" IF(BA$1187 = 1, BA1122, IF($H1096 < 0, MAX($H1096 - SUM($L1202:AZ1202), $H1096 * (BA1148 + BA1174)), MAX(0, MIN($H1096 - SUM($L1202:AZ1202), $H1096 *  (BA1148 + BA1174)))))","v":0},{"$f":" IF(BB$1187 = 1, BB1122, IF($H1096 < 0, MAX($H1096 - SUM($L1202:BA1202), $H1096 * (BB1148 + BB1174)), MAX(0, MIN($H1096 - SUM($L1202:BA1202), $H1096 *  (BB1148 + BB1174)))))","v":0},{"$f":" IF(BC$1187 = 1, BC1122, IF($H1096 < 0, MAX($H1096 - SUM($L1202:BB1202), $H1096 * (BC1148 + BC1174)), MAX(0, MIN($H1096 - SUM($L1202:BB1202), $H1096 *  (BC1148 + BC1174)))))","v":0},{"$f":" IF(BD$1187 = 1, BD1122, IF($H1096 < 0, MAX($H1096 - SUM($L1202:BC1202), $H1096 * (BD1148 + BD1174)), MAX(0, MIN($H1096 - SUM($L1202:BC1202), $H1096 *  (BD1148 + BD1174)))))","v":0},{"$f":" IF(BE$1187 = 1, BE1122, IF($H1096 < 0, MAX($H1096 - SUM($L1202:BD1202), $H1096 * (BE1148 + BE1174)), MAX(0, MIN($H1096 - SUM($L1202:BD1202), $H1096 *  (BE1148 + BE1174)))))","v":0},{"$f":" IF(BF$1187 = 1, BF1122, IF($H1096 < 0, MAX($H1096 - SUM($L1202:BE1202), $H1096 * (BF1148 + BF1174)), MAX(0, MIN($H1096 - SUM($L1202:BE1202), $H1096 *  (BF1148 + BF1174)))))","v":0},{"$f":" IF(BG$1187 = 1, BG1122, IF($H1096 < 0, MAX($H1096 - SUM($L1202:BF1202), $H1096 * (BG1148 + BG1174)), MAX(0, MIN($H1096 - SUM($L1202:BF1202), $H1096 *  (BG1148 + BG1174)))))","v":0},{"$f":" IF(BH$1187 = 1, BH1122, IF($H1096 < 0, MAX($H1096 - SUM($L1202:BG1202), $H1096 * (BH1148 + BH1174)), MAX(0, MIN($H1096 - SUM($L1202:BG1202), $H1096 *  (BH1148 + BH1174)))))","v":0},{"$f":" IF(BI$1187 = 1, BI1122, IF($H1096 < 0, MAX($H1096 - SUM($L1202:BH1202), $H1096 * (BI1148 + BI1174)), MAX(0, MIN($H1096 - SUM($L1202:BH1202), $H1096 *  (BI1148 + BI1174)))))","v":0},{"$f":" IF(BJ$1187 = 1, BJ1122, IF($H1096 < 0, MAX($H1096 - SUM($L1202:BI1202), $H1096 * (BJ1148 + BJ1174)), MAX(0, MIN($H1096 - SUM($L1202:BI1202), $H1096 *  (BJ1148 + BJ1174)))))","v":0},{"$f":" IF(BK$1187 = 1, BK1122, IF($H1096 < 0, MAX($H1096 - SUM($L1202:BJ1202), $H1096 * (BK1148 + BK1174)), MAX(0, MIN($H1096 - SUM($L1202:BJ1202), $H1096 *  (BK1148 + BK1174)))))","v":0},{"$f":" IF(BL$1187 = 1, BL1122, IF($H1096 < 0, MAX($H1096 - SUM($L1202:BK1202), $H1096 * (BL1148 + BL1174)), MAX(0, MIN($H1096 - SUM($L1202:BK1202), $H1096 *  (BL1148 + BL1174)))))","v":0},{"$f":" IF(BM$1187 = 1, BM1122, IF($H1096 < 0, MAX($H1096 - SUM($L1202:BL1202), $H1096 * (BM1148 + BM1174)), MAX(0, MIN($H1096 - SUM($L1202:BL1202), $H1096 *  (BM1148 + BM1174)))))","v":0},{"$f":" IF(BN$1187 = 1, BN1122, IF($H1096 < 0, MAX($H1096 - SUM($L1202:BM1202), $H1096 * (BN1148 + BN1174)), MAX(0, MIN($H1096 - SUM($L1202:BM1202), $H1096 *  (BN1148 + BN1174)))))","v":0},{"$f":" IF(BO$1187 = 1, BO1122, IF($H1096 < 0, MAX($H1096 - SUM($L1202:BN1202), $H1096 * (BO1148 + BO1174)), MAX(0, MIN($H1096 - SUM($L1202:BN1202), $H1096 *  (BO1148 + BO1174)))))","v":0},{"$f":" IF(BP$1187 = 1, BP1122, IF($H1096 < 0, MAX($H1096 - SUM($L1202:BO1202), $H1096 * (BP1148 + BP1174)), MAX(0, MIN($H1096 - SUM($L1202:BO1202), $H1096 *  (BP1148 + BP1174)))))","v":0},{"$f":" IF(BQ$1187 = 1, BQ1122, IF($H1096 < 0, MAX($H1096 - SUM($L1202:BP1202), $H1096 * (BQ1148 + BQ1174)), MAX(0, MIN($H1096 - SUM($L1202:BP1202), $H1096 *  (BQ1148 + BQ1174)))))","v":0},{"$f":" IF(BR$1187 = 1, BR1122, IF($H1096 < 0, MAX($H1096 - SUM($L1202:BQ1202), $H1096 * (BR1148 + BR1174)), MAX(0, MIN($H1096 - SUM($L1202:BQ1202), $H1096 *  (BR1148 + BR1174)))))","v":0},{"$f":" IF(BS$1187 = 1, BS1122, IF($H1096 < 0, MAX($H1096 - SUM($L1202:BR1202), $H1096 * (BS1148 + BS1174)), MAX(0, MIN($H1096 - SUM($L1202:BR1202), $H1096 *  (BS1148 + BS1174)))))","v":0},{"$f":" IF(BT$1187 = 1, BT1122, IF($H1096 < 0, MAX($H1096 - SUM($L1202:BS1202), $H1096 * (BT1148 + BT1174)), MAX(0, MIN($H1096 - SUM($L1202:BS1202), $H1096 *  (BT1148 + BT1174)))))","v":0},{"$f":" IF(BU$1187 = 1, BU1122, IF($H1096 < 0, MAX($H1096 - SUM($L1202:BT1202), $H1096 * (BU1148 + BU1174)), MAX(0, MIN($H1096 - SUM($L1202:BT1202), $H1096 *  (BU1148 + BU1174)))))","v":0},{"$f":" IF(BV$1187 = 1, BV1122, IF($H1096 < 0, MAX($H1096 - SUM($L1202:BU1202), $H1096 * (BV1148 + BV1174)), MAX(0, MIN($H1096 - SUM($L1202:BU1202), $H1096 *  (BV1148 + BV1174)))))","v":0},{"$f":" IF(BW$1187 = 1, BW1122, IF($H1096 < 0, MAX($H1096 - SUM($L1202:BV1202), $H1096 * (BW1148 + BW1174)), MAX(0, MIN($H1096 - SUM($L1202:BV1202), $H1096 *  (BW1148 + BW1174)))))","v":0},{"$f":" IF(BX$1187 = 1, BX1122, IF($H1096 < 0, MAX($H1096 - SUM($L1202:BW1202), $H1096 * (BX1148 + BX1174)), MAX(0, MIN($H1096 - SUM($L1202:BW1202), $H1096 *  (BX1148 + BX1174)))))","v":0},{"$f":" IF(BY$1187 = 1, BY1122, IF($H1096 < 0, MAX($H1096 - SUM($L1202:BX1202), $H1096 * (BY1148 + BY1174)), MAX(0, MIN($H1096 - SUM($L1202:BX1202), $H1096 *  (BY1148 + BY1174)))))","v":0},{"$f":" IF(BZ$1187 = 1, BZ1122, IF($H1096 < 0, MAX($H1096 - SUM($L1202:BY1202), $H1096 * (BZ1148 + BZ1174)), MAX(0, MIN($H1096 - SUM($L1202:BY1202), $H1096 *  (BZ1148 + BZ1174)))))","v":0},{"$f":" IF(CA$1187 = 1, CA1122, IF($H1096 < 0, MAX($H1096 - SUM($L1202:BZ1202), $H1096 * (CA1148 + CA1174)), MAX(0, MIN($H1096 - SUM($L1202:BZ1202), $H1096 *  (CA1148 + CA1174)))))","v":0}]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$48, \"dd mmm yy\") & \" - real - T5Y\"","v":"Depreciation - capex addition - 01 Apr 07 - real - T5Y"},null,null,null,"GBP m",null,0,null,{"$f":" IF(M$1187 = 1, M1123, IF($H1097 < 0, MAX($H1097 - SUM($L1203:L1203), $H1097 * (M1149 + M1175)), MAX(0, MIN($H1097 - SUM($L1203:L1203), $H1097 *  (M1149 + M1175)))))","v":0},{"$f":" IF(N$1187 = 1, N1123, IF($H1097 < 0, MAX($H1097 - SUM($L1203:M1203), $H1097 * (N1149 + N1175)), MAX(0, MIN($H1097 - SUM($L1203:M1203), $H1097 *  (N1149 + N1175)))))","v":0},{"$f":" IF(O$1187 = 1, O1123, IF($H1097 < 0, MAX($H1097 - SUM($L1203:N1203), $H1097 * (O1149 + O1175)), MAX(0, MIN($H1097 - SUM($L1203:N1203), $H1097 *  (O1149 + O1175)))))","v":0},{"$f":" IF(P$1187 = 1, P1123, IF($H1097 < 0, MAX($H1097 - SUM($L1203:O1203), $H1097 * (P1149 + P1175)), MAX(0, MIN($H1097 - SUM($L1203:O1203), $H1097 *  (P1149 + P1175)))))","v":0},{"$f":" IF(Q$1187 = 1, Q1123, IF($H1097 < 0, MAX($H1097 - SUM($L1203:P1203), $H1097 * (Q1149 + Q1175)), MAX(0, MIN($H1097 - SUM($L1203:P1203), $H1097 *  (Q1149 + Q1175)))))","v":0},{"$f":" IF(R$1187 = 1, R1123, IF($H1097 < 0, MAX($H1097 - SUM($L1203:Q1203), $H1097 * (R1149 + R1175)), MAX(0, MIN($H1097 - SUM($L1203:Q1203), $H1097 *  (R1149 + R1175)))))","v":0},{"$f":" IF(S$1187 = 1, S1123, IF($H1097 < 0, MAX($H1097 - SUM($L1203:R1203), $H1097 * (S1149 + S1175)), MAX(0, MIN($H1097 - SUM($L1203:R1203), $H1097 *  (S1149 + S1175)))))","v":0},{"$f":" IF(T$1187 = 1, T1123, IF($H1097 < 0, MAX($H1097 - SUM($L1203:S1203), $H1097 * (T1149 + T1175)), MAX(0, MIN($H1097 - SUM($L1203:S1203), $H1097 *  (T1149 + T1175)))))","v":0},{"$f":" IF(U$1187 = 1, U1123, IF($H1097 < 0, MAX($H1097 - SUM($L1203:T1203), $H1097 * (U1149 + U1175)), MAX(0, MIN($H1097 - SUM($L1203:T1203), $H1097 *  (U1149 + U1175)))))","v":0},{"$f":" IF(V$1187 = 1, V1123, IF($H1097 < 0, MAX($H1097 - SUM($L1203:U1203), $H1097 * (V1149 + V1175)), MAX(0, MIN($H1097 - SUM($L1203:U1203), $H1097 *  (V1149 + V1175)))))","v":0},{"$f":" IF(W$1187 = 1, W1123, IF($H1097 < 0, MAX($H1097 - SUM($L1203:V1203), $H1097 * (W1149 + W1175)), MAX(0, MIN($H1097 - SUM($L1203:V1203), $H1097 *  (W1149 + W1175)))))","v":0},{"$f":" IF(X$1187 = 1, X1123, IF($H1097 < 0, MAX($H1097 - SUM($L1203:W1203), $H1097 * (X1149 + X1175)), MAX(0, MIN($H1097 - SUM($L1203:W1203), $H1097 *  (X1149 + X1175)))))","v":0},{"$f":" IF(Y$1187 = 1, Y1123, IF($H1097 < 0, MAX($H1097 - SUM($L1203:X1203), $H1097 * (Y1149 + Y1175)), MAX(0, MIN($H1097 - SUM($L1203:X1203), $H1097 *  (Y1149 + Y1175)))))","v":0},{"$f":" IF(Z$1187 = 1, Z1123, IF($H1097 < 0, MAX($H1097 - SUM($L1203:Y1203), $H1097 * (Z1149 + Z1175)), MAX(0, MIN($H1097 - SUM($L1203:Y1203), $H1097 *  (Z1149 + Z1175)))))","v":0},{"$f":" IF(AA$1187 = 1, AA1123, IF($H1097 < 0, MAX($H1097 - SUM($L1203:Z1203), $H1097 * (AA1149 + AA1175)), MAX(0, MIN($H1097 - SUM($L1203:Z1203), $H1097 *  (AA1149 + AA1175)))))","v":0},{"$f":" IF(AB$1187 = 1, AB1123, IF($H1097 < 0, MAX($H1097 - SUM($L1203:AA1203), $H1097 * (AB1149 + AB1175)), MAX(0, MIN($H1097 - SUM($L1203:AA1203), $H1097 *  (AB1149 + AB1175)))))","v":0},{"$f":" IF(AC$1187 = 1, AC1123, IF($H1097 < 0, MAX($H1097 - SUM($L1203:AB1203), $H1097 * (AC1149 + AC1175)), MAX(0, MIN($H1097 - SUM($L1203:AB1203), $H1097 *  (AC1149 + AC1175)))))","v":0},{"$f":" IF(AD$1187 = 1, AD1123, IF($H1097 < 0, MAX($H1097 - SUM($L1203:AC1203), $H1097 * (AD1149 + AD1175)), MAX(0, MIN($H1097 - SUM($L1203:AC1203), $H1097 *  (AD1149 + AD1175)))))","v":0},{"$f":" IF(AE$1187 = 1, AE1123, IF($H1097 < 0, MAX($H1097 - SUM($L1203:AD1203), $H1097 * (AE1149 + AE1175)), MAX(0, MIN($H1097 - SUM($L1203:AD1203), $H1097 *  (AE1149 + AE1175)))))","v":0},{"$f":" IF(AF$1187 = 1, AF1123, IF($H1097 < 0, MAX($H1097 - SUM($L1203:AE1203), $H1097 * (AF1149 + AF1175)), MAX(0, MIN($H1097 - SUM($L1203:AE1203), $H1097 *  (AF1149 + AF1175)))))","v":0},{"$f":" IF(AG$1187 = 1, AG1123, IF($H1097 < 0, MAX($H1097 - SUM($L1203:AF1203), $H1097 * (AG1149 + AG1175)), MAX(0, MIN($H1097 - SUM($L1203:AF1203), $H1097 *  (AG1149 + AG1175)))))","v":0},{"$f":" IF(AH$1187 = 1, AH1123, IF($H1097 < 0, MAX($H1097 - SUM($L1203:AG1203), $H1097 * (AH1149 + AH1175)), MAX(0, MIN($H1097 - SUM($L1203:AG1203), $H1097 *  (AH1149 + AH1175)))))","v":0},{"$f":" IF(AI$1187 = 1, AI1123, IF($H1097 < 0, MAX($H1097 - SUM($L1203:AH1203), $H1097 * (AI1149 + AI1175)), MAX(0, MIN($H1097 - SUM($L1203:AH1203), $H1097 *  (AI1149 + AI1175)))))","v":0},{"$f":" IF(AJ$1187 = 1, AJ1123, IF($H1097 < 0, MAX($H1097 - SUM($L1203:AI1203), $H1097 * (AJ1149 + AJ1175)), MAX(0, MIN($H1097 - SUM($L1203:AI1203), $H1097 *  (AJ1149 + AJ1175)))))","v":0},{"$f":" IF(AK$1187 = 1, AK1123, IF($H1097 < 0, MAX($H1097 - SUM($L1203:AJ1203), $H1097 * (AK1149 + AK1175)), MAX(0, MIN($H1097 - SUM($L1203:AJ1203), $H1097 *  (AK1149 + AK1175)))))","v":0},{"$f":" IF(AL$1187 = 1, AL1123, IF($H1097 < 0, MAX($H1097 - SUM($L1203:AK1203), $H1097 * (AL1149 + AL1175)), MAX(0, MIN($H1097 - SUM($L1203:AK1203), $H1097 *  (AL1149 + AL1175)))))","v":0},{"$f":" IF(AM$1187 = 1, AM1123, IF($H1097 < 0, MAX($H1097 - SUM($L1203:AL1203), $H1097 * (AM1149 + AM1175)), MAX(0, MIN($H1097 - SUM($L1203:AL1203), $H1097 *  (AM1149 + AM1175)))))","v":0},{"$f":" IF(AN$1187 = 1, AN1123, IF($H1097 < 0, MAX($H1097 - SUM($L1203:AM1203), $H1097 * (AN1149 + AN1175)), MAX(0, MIN($H1097 - SUM($L1203:AM1203), $H1097 *  (AN1149 + AN1175)))))","v":0},{"$f":" IF(AO$1187 = 1, AO1123, IF($H1097 < 0, MAX($H1097 - SUM($L1203:AN1203), $H1097 * (AO1149 + AO1175)), MAX(0, MIN($H1097 - SUM($L1203:AN1203), $H1097 *  (AO1149 + AO1175)))))","v":0},{"$f":" IF(AP$1187 = 1, AP1123, IF($H1097 < 0, MAX($H1097 - SUM($L1203:AO1203), $H1097 * (AP1149 + AP1175)), MAX(0, MIN($H1097 - SUM($L1203:AO1203), $H1097 *  (AP1149 + AP1175)))))","v":0},{"$f":" IF(AQ$1187 = 1, AQ1123, IF($H1097 < 0, MAX($H1097 - SUM($L1203:AP1203), $H1097 * (AQ1149 + AQ1175)), MAX(0, MIN($H1097 - SUM($L1203:AP1203), $H1097 *  (AQ1149 + AQ1175)))))","v":0},{"$f":" IF(AR$1187 = 1, AR1123, IF($H1097 < 0, MAX($H1097 - SUM($L1203:AQ1203), $H1097 * (AR1149 + AR1175)), MAX(0, MIN($H1097 - SUM($L1203:AQ1203), $H1097 *  (AR1149 + AR1175)))))","v":0},{"$f":" IF(AS$1187 = 1, AS1123, IF($H1097 < 0, MAX($H1097 - SUM($L1203:AR1203), $H1097 * (AS1149 + AS1175)), MAX(0, MIN($H1097 - SUM($L1203:AR1203), $H1097 *  (AS1149 + AS1175)))))","v":0},{"$f":" IF(AT$1187 = 1, AT1123, IF($H1097 < 0, MAX($H1097 - SUM($L1203:AS1203), $H1097 * (AT1149 + AT1175)), MAX(0, MIN($H1097 - SUM($L1203:AS1203), $H1097 *  (AT1149 + AT1175)))))","v":0},{"$f":" IF(AU$1187 = 1, AU1123, IF($H1097 < 0, MAX($H1097 - SUM($L1203:AT1203), $H1097 * (AU1149 + AU1175)), MAX(0, MIN($H1097 - SUM($L1203:AT1203), $H1097 *  (AU1149 + AU1175)))))","v":0},{"$f":" IF(AV$1187 = 1, AV1123, IF($H1097 < 0, MAX($H1097 - SUM($L1203:AU1203), $H1097 * (AV1149 + AV1175)), MAX(0, MIN($H1097 - SUM($L1203:AU1203), $H1097 *  (AV1149 + AV1175)))))","v":0},{"$f":" IF(AW$1187 = 1, AW1123, IF($H1097 < 0, MAX($H1097 - SUM($L1203:AV1203), $H1097 * (AW1149 + AW1175)), MAX(0, MIN($H1097 - SUM($L1203:AV1203), $H1097 *  (AW1149 + AW1175)))))","v":0},{"$f":" IF(AX$1187 = 1, AX1123, IF($H1097 < 0, MAX($H1097 - SUM($L1203:AW1203), $H1097 * (AX1149 + AX1175)), MAX(0, MIN($H1097 - SUM($L1203:AW1203), $H1097 *  (AX1149 + AX1175)))))","v":0},{"$f":" IF(AY$1187 = 1, AY1123, IF($H1097 < 0, MAX($H1097 - SUM($L1203:AX1203), $H1097 * (AY1149 + AY1175)), MAX(0, MIN($H1097 - SUM($L1203:AX1203), $H1097 *  (AY1149 + AY1175)))))","v":0},{"$f":" IF(AZ$1187 = 1, AZ1123, IF($H1097 < 0, MAX($H1097 - SUM($L1203:AY1203), $H1097 * (AZ1149 + AZ1175)), MAX(0, MIN($H1097 - SUM($L1203:AY1203), $H1097 *  (AZ1149 + AZ1175)))))","v":0},{"$f":" IF(BA$1187 = 1, BA1123, IF($H1097 < 0, MAX($H1097 - SUM($L1203:AZ1203), $H1097 * (BA1149 + BA1175)), MAX(0, MIN($H1097 - SUM($L1203:AZ1203), $H1097 *  (BA1149 + BA1175)))))","v":0},{"$f":" IF(BB$1187 = 1, BB1123, IF($H1097 < 0, MAX($H1097 - SUM($L1203:BA1203), $H1097 * (BB1149 + BB1175)), MAX(0, MIN($H1097 - SUM($L1203:BA1203), $H1097 *  (BB1149 + BB1175)))))","v":0},{"$f":" IF(BC$1187 = 1, BC1123, IF($H1097 < 0, MAX($H1097 - SUM($L1203:BB1203), $H1097 * (BC1149 + BC1175)), MAX(0, MIN($H1097 - SUM($L1203:BB1203), $H1097 *  (BC1149 + BC1175)))))","v":0},{"$f":" IF(BD$1187 = 1, BD1123, IF($H1097 < 0, MAX($H1097 - SUM($L1203:BC1203), $H1097 * (BD1149 + BD1175)), MAX(0, MIN($H1097 - SUM($L1203:BC1203), $H1097 *  (BD1149 + BD1175)))))","v":0},{"$f":" IF(BE$1187 = 1, BE1123, IF($H1097 < 0, MAX($H1097 - SUM($L1203:BD1203), $H1097 * (BE1149 + BE1175)), MAX(0, MIN($H1097 - SUM($L1203:BD1203), $H1097 *  (BE1149 + BE1175)))))","v":0},{"$f":" IF(BF$1187 = 1, BF1123, IF($H1097 < 0, MAX($H1097 - SUM($L1203:BE1203), $H1097 * (BF1149 + BF1175)), MAX(0, MIN($H1097 - SUM($L1203:BE1203), $H1097 *  (BF1149 + BF1175)))))","v":0},{"$f":" IF(BG$1187 = 1, BG1123, IF($H1097 < 0, MAX($H1097 - SUM($L1203:BF1203), $H1097 * (BG1149 + BG1175)), MAX(0, MIN($H1097 - SUM($L1203:BF1203), $H1097 *  (BG1149 + BG1175)))))","v":0},{"$f":" IF(BH$1187 = 1, BH1123, IF($H1097 < 0, MAX($H1097 - SUM($L1203:BG1203), $H1097 * (BH1149 + BH1175)), MAX(0, MIN($H1097 - SUM($L1203:BG1203), $H1097 *  (BH1149 + BH1175)))))","v":0},{"$f":" IF(BI$1187 = 1, BI1123, IF($H1097 < 0, MAX($H1097 - SUM($L1203:BH1203), $H1097 * (BI1149 + BI1175)), MAX(0, MIN($H1097 - SUM($L1203:BH1203), $H1097 *  (BI1149 + BI1175)))))","v":0},{"$f":" IF(BJ$1187 = 1, BJ1123, IF($H1097 < 0, MAX($H1097 - SUM($L1203:BI1203), $H1097 * (BJ1149 + BJ1175)), MAX(0, MIN($H1097 - SUM($L1203:BI1203), $H1097 *  (BJ1149 + BJ1175)))))","v":0},{"$f":" IF(BK$1187 = 1, BK1123, IF($H1097 < 0, MAX($H1097 - SUM($L1203:BJ1203), $H1097 * (BK1149 + BK1175)), MAX(0, MIN($H1097 - SUM($L1203:BJ1203), $H1097 *  (BK1149 + BK1175)))))","v":0},{"$f":" IF(BL$1187 = 1, BL1123, IF($H1097 < 0, MAX($H1097 - SUM($L1203:BK1203), $H1097 * (BL1149 + BL1175)), MAX(0, MIN($H1097 - SUM($L1203:BK1203), $H1097 *  (BL1149 + BL1175)))))","v":0},{"$f":" IF(BM$1187 = 1, BM1123, IF($H1097 < 0, MAX($H1097 - SUM($L1203:BL1203), $H1097 * (BM1149 + BM1175)), MAX(0, MIN($H1097 - SUM($L1203:BL1203), $H1097 *  (BM1149 + BM1175)))))","v":0},{"$f":" IF(BN$1187 = 1, BN1123, IF($H1097 < 0, MAX($H1097 - SUM($L1203:BM1203), $H1097 * (BN1149 + BN1175)), MAX(0, MIN($H1097 - SUM($L1203:BM1203), $H1097 *  (BN1149 + BN1175)))))","v":0},{"$f":" IF(BO$1187 = 1, BO1123, IF($H1097 < 0, MAX($H1097 - SUM($L1203:BN1203), $H1097 * (BO1149 + BO1175)), MAX(0, MIN($H1097 - SUM($L1203:BN1203), $H1097 *  (BO1149 + BO1175)))))","v":0},{"$f":" IF(BP$1187 = 1, BP1123, IF($H1097 < 0, MAX($H1097 - SUM($L1203:BO1203), $H1097 * (BP1149 + BP1175)), MAX(0, MIN($H1097 - SUM($L1203:BO1203), $H1097 *  (BP1149 + BP1175)))))","v":0},{"$f":" IF(BQ$1187 = 1, BQ1123, IF($H1097 < 0, MAX($H1097 - SUM($L1203:BP1203), $H1097 * (BQ1149 + BQ1175)), MAX(0, MIN($H1097 - SUM($L1203:BP1203), $H1097 *  (BQ1149 + BQ1175)))))","v":0},{"$f":" IF(BR$1187 = 1, BR1123, IF($H1097 < 0, MAX($H1097 - SUM($L1203:BQ1203), $H1097 * (BR1149 + BR1175)), MAX(0, MIN($H1097 - SUM($L1203:BQ1203), $H1097 *  (BR1149 + BR1175)))))","v":0},{"$f":" IF(BS$1187 = 1, BS1123, IF($H1097 < 0, MAX($H1097 - SUM($L1203:BR1203), $H1097 * (BS1149 + BS1175)), MAX(0, MIN($H1097 - SUM($L1203:BR1203), $H1097 *  (BS1149 + BS1175)))))","v":0},{"$f":" IF(BT$1187 = 1, BT1123, IF($H1097 < 0, MAX($H1097 - SUM($L1203:BS1203), $H1097 * (BT1149 + BT1175)), MAX(0, MIN($H1097 - SUM($L1203:BS1203), $H1097 *  (BT1149 + BT1175)))))","v":0},{"$f":" IF(BU$1187 = 1, BU1123, IF($H1097 < 0, MAX($H1097 - SUM($L1203:BT1203), $H1097 * (BU1149 + BU1175)), MAX(0, MIN($H1097 - SUM($L1203:BT1203), $H1097 *  (BU1149 + BU1175)))))","v":0},{"$f":" IF(BV$1187 = 1, BV1123, IF($H1097 < 0, MAX($H1097 - SUM($L1203:BU1203), $H1097 * (BV1149 + BV1175)), MAX(0, MIN($H1097 - SUM($L1203:BU1203), $H1097 *  (BV1149 + BV1175)))))","v":0},{"$f":" IF(BW$1187 = 1, BW1123, IF($H1097 < 0, MAX($H1097 - SUM($L1203:BV1203), $H1097 * (BW1149 + BW1175)), MAX(0, MIN($H1097 - SUM($L1203:BV1203), $H1097 *  (BW1149 + BW1175)))))","v":0},{"$f":" IF(BX$1187 = 1, BX1123, IF($H1097 < 0, MAX($H1097 - SUM($L1203:BW1203), $H1097 * (BX1149 + BX1175)), MAX(0, MIN($H1097 - SUM($L1203:BW1203), $H1097 *  (BX1149 + BX1175)))))","v":0},{"$f":" IF(BY$1187 = 1, BY1123, IF($H1097 < 0, MAX($H1097 - SUM($L1203:BX1203), $H1097 * (BY1149 + BY1175)), MAX(0, MIN($H1097 - SUM($L1203:BX1203), $H1097 *  (BY1149 + BY1175)))))","v":0},{"$f":" IF(BZ$1187 = 1, BZ1123, IF($H1097 < 0, MAX($H1097 - SUM($L1203:BY1203), $H1097 * (BZ1149 + BZ1175)), MAX(0, MIN($H1097 - SUM($L1203:BY1203), $H1097 *  (BZ1149 + BZ1175)))))","v":0},{"$f":" IF(CA$1187 = 1, CA1123, IF($H1097 < 0, MAX($H1097 - SUM($L1203:BZ1203), $H1097 * (CA1149 + CA1175)), MAX(0, MIN($H1097 - SUM($L1203:BZ1203), $H1097 *  (CA1149 + CA1175)))))","v":0}]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$49, \"dd mmm yy\") & \" - real - T5Y\"","v":"Depreciation - capex addition - 01 Apr 08 - real - T5Y"},null,null,null,"GBP m",null,0,null,{"$f":" IF(M$1187 = 1, M1124, IF($H1098 < 0, MAX($H1098 - SUM($L1204:L1204), $H1098 * (M1150 + M1176)), MAX(0, MIN($H1098 - SUM($L1204:L1204), $H1098 *  (M1150 + M1176)))))","v":0},{"$f":" IF(N$1187 = 1, N1124, IF($H1098 < 0, MAX($H1098 - SUM($L1204:M1204), $H1098 * (N1150 + N1176)), MAX(0, MIN($H1098 - SUM($L1204:M1204), $H1098 *  (N1150 + N1176)))))","v":0},{"$f":" IF(O$1187 = 1, O1124, IF($H1098 < 0, MAX($H1098 - SUM($L1204:N1204), $H1098 * (O1150 + O1176)), MAX(0, MIN($H1098 - SUM($L1204:N1204), $H1098 *  (O1150 + O1176)))))","v":0},{"$f":" IF(P$1187 = 1, P1124, IF($H1098 < 0, MAX($H1098 - SUM($L1204:O1204), $H1098 * (P1150 + P1176)), MAX(0, MIN($H1098 - SUM($L1204:O1204), $H1098 *  (P1150 + P1176)))))","v":0},{"$f":" IF(Q$1187 = 1, Q1124, IF($H1098 < 0, MAX($H1098 - SUM($L1204:P1204), $H1098 * (Q1150 + Q1176)), MAX(0, MIN($H1098 - SUM($L1204:P1204), $H1098 *  (Q1150 + Q1176)))))","v":0},{"$f":" IF(R$1187 = 1, R1124, IF($H1098 < 0, MAX($H1098 - SUM($L1204:Q1204), $H1098 * (R1150 + R1176)), MAX(0, MIN($H1098 - SUM($L1204:Q1204), $H1098 *  (R1150 + R1176)))))","v":0},{"$f":" IF(S$1187 = 1, S1124, IF($H1098 < 0, MAX($H1098 - SUM($L1204:R1204), $H1098 * (S1150 + S1176)), MAX(0, MIN($H1098 - SUM($L1204:R1204), $H1098 *  (S1150 + S1176)))))","v":0},{"$f":" IF(T$1187 = 1, T1124, IF($H1098 < 0, MAX($H1098 - SUM($L1204:S1204), $H1098 * (T1150 + T1176)), MAX(0, MIN($H1098 - SUM($L1204:S1204), $H1098 *  (T1150 + T1176)))))","v":0},{"$f":" IF(U$1187 = 1, U1124, IF($H1098 < 0, MAX($H1098 - SUM($L1204:T1204), $H1098 * (U1150 + U1176)), MAX(0, MIN($H1098 - SUM($L1204:T1204), $H1098 *  (U1150 + U1176)))))","v":0},{"$f":" IF(V$1187 = 1, V1124, IF($H1098 < 0, MAX($H1098 - SUM($L1204:U1204), $H1098 * (V1150 + V1176)), MAX(0, MIN($H1098 - SUM($L1204:U1204), $H1098 *  (V1150 + V1176)))))","v":0},{"$f":" IF(W$1187 = 1, W1124, IF($H1098 < 0, MAX($H1098 - SUM($L1204:V1204), $H1098 * (W1150 + W1176)), MAX(0, MIN($H1098 - SUM($L1204:V1204), $H1098 *  (W1150 + W1176)))))","v":0},{"$f":" IF(X$1187 = 1, X1124, IF($H1098 < 0, MAX($H1098 - SUM($L1204:W1204), $H1098 * (X1150 + X1176)), MAX(0, MIN($H1098 - SUM($L1204:W1204), $H1098 *  (X1150 + X1176)))))","v":0},{"$f":" IF(Y$1187 = 1, Y1124, IF($H1098 < 0, MAX($H1098 - SUM($L1204:X1204), $H1098 * (Y1150 + Y1176)), MAX(0, MIN($H1098 - SUM($L1204:X1204), $H1098 *  (Y1150 + Y1176)))))","v":0},{"$f":" IF(Z$1187 = 1, Z1124, IF($H1098 < 0, MAX($H1098 - SUM($L1204:Y1204), $H1098 * (Z1150 + Z1176)), MAX(0, MIN($H1098 - SUM($L1204:Y1204), $H1098 *  (Z1150 + Z1176)))))","v":0},{"$f":" IF(AA$1187 = 1, AA1124, IF($H1098 < 0, MAX($H1098 - SUM($L1204:Z1204), $H1098 * (AA1150 + AA1176)), MAX(0, MIN($H1098 - SUM($L1204:Z1204), $H1098 *  (AA1150 + AA1176)))))","v":0},{"$f":" IF(AB$1187 = 1, AB1124, IF($H1098 < 0, MAX($H1098 - SUM($L1204:AA1204), $H1098 * (AB1150 + AB1176)), MAX(0, MIN($H1098 - SUM($L1204:AA1204), $H1098 *  (AB1150 + AB1176)))))","v":0},{"$f":" IF(AC$1187 = 1, AC1124, IF($H1098 < 0, MAX($H1098 - SUM($L1204:AB1204), $H1098 * (AC1150 + AC1176)), MAX(0, MIN($H1098 - SUM($L1204:AB1204), $H1098 *  (AC1150 + AC1176)))))","v":0},{"$f":" IF(AD$1187 = 1, AD1124, IF($H1098 < 0, MAX($H1098 - SUM($L1204:AC1204), $H1098 * (AD1150 + AD1176)), MAX(0, MIN($H1098 - SUM($L1204:AC1204), $H1098 *  (AD1150 + AD1176)))))","v":0},{"$f":" IF(AE$1187 = 1, AE1124, IF($H1098 < 0, MAX($H1098 - SUM($L1204:AD1204), $H1098 * (AE1150 + AE1176)), MAX(0, MIN($H1098 - SUM($L1204:AD1204), $H1098 *  (AE1150 + AE1176)))))","v":0},{"$f":" IF(AF$1187 = 1, AF1124, IF($H1098 < 0, MAX($H1098 - SUM($L1204:AE1204), $H1098 * (AF1150 + AF1176)), MAX(0, MIN($H1098 - SUM($L1204:AE1204), $H1098 *  (AF1150 + AF1176)))))","v":0},{"$f":" IF(AG$1187 = 1, AG1124, IF($H1098 < 0, MAX($H1098 - SUM($L1204:AF1204), $H1098 * (AG1150 + AG1176)), MAX(0, MIN($H1098 - SUM($L1204:AF1204), $H1098 *  (AG1150 + AG1176)))))","v":0},{"$f":" IF(AH$1187 = 1, AH1124, IF($H1098 < 0, MAX($H1098 - SUM($L1204:AG1204), $H1098 * (AH1150 + AH1176)), MAX(0, MIN($H1098 - SUM($L1204:AG1204), $H1098 *  (AH1150 + AH1176)))))","v":0},{"$f":" IF(AI$1187 = 1, AI1124, IF($H1098 < 0, MAX($H1098 - SUM($L1204:AH1204), $H1098 * (AI1150 + AI1176)), MAX(0, MIN($H1098 - SUM($L1204:AH1204), $H1098 *  (AI1150 + AI1176)))))","v":0},{"$f":" IF(AJ$1187 = 1, AJ1124, IF($H1098 < 0, MAX($H1098 - SUM($L1204:AI1204), $H1098 * (AJ1150 + AJ1176)), MAX(0, MIN($H1098 - SUM($L1204:AI1204), $H1098 *  (AJ1150 + AJ1176)))))","v":0},{"$f":" IF(AK$1187 = 1, AK1124, IF($H1098 < 0, MAX($H1098 - SUM($L1204:AJ1204), $H1098 * (AK1150 + AK1176)), MAX(0, MIN($H1098 - SUM($L1204:AJ1204), $H1098 *  (AK1150 + AK1176)))))","v":0},{"$f":" IF(AL$1187 = 1, AL1124, IF($H1098 < 0, MAX($H1098 - SUM($L1204:AK1204), $H1098 * (AL1150 + AL1176)), MAX(0, MIN($H1098 - SUM($L1204:AK1204), $H1098 *  (AL1150 + AL1176)))))","v":0},{"$f":" IF(AM$1187 = 1, AM1124, IF($H1098 < 0, MAX($H1098 - SUM($L1204:AL1204), $H1098 * (AM1150 + AM1176)), MAX(0, MIN($H1098 - SUM($L1204:AL1204), $H1098 *  (AM1150 + AM1176)))))","v":0},{"$f":" IF(AN$1187 = 1, AN1124, IF($H1098 < 0, MAX($H1098 - SUM($L1204:AM1204), $H1098 * (AN1150 + AN1176)), MAX(0, MIN($H1098 - SUM($L1204:AM1204), $H1098 *  (AN1150 + AN1176)))))","v":0},{"$f":" IF(AO$1187 = 1, AO1124, IF($H1098 < 0, MAX($H1098 - SUM($L1204:AN1204), $H1098 * (AO1150 + AO1176)), MAX(0, MIN($H1098 - SUM($L1204:AN1204), $H1098 *  (AO1150 + AO1176)))))","v":0},{"$f":" IF(AP$1187 = 1, AP1124, IF($H1098 < 0, MAX($H1098 - SUM($L1204:AO1204), $H1098 * (AP1150 + AP1176)), MAX(0, MIN($H1098 - SUM($L1204:AO1204), $H1098 *  (AP1150 + AP1176)))))","v":0},{"$f":" IF(AQ$1187 = 1, AQ1124, IF($H1098 < 0, MAX($H1098 - SUM($L1204:AP1204), $H1098 * (AQ1150 + AQ1176)), MAX(0, MIN($H1098 - SUM($L1204:AP1204), $H1098 *  (AQ1150 + AQ1176)))))","v":0},{"$f":" IF(AR$1187 = 1, AR1124, IF($H1098 < 0, MAX($H1098 - SUM($L1204:AQ1204), $H1098 * (AR1150 + AR1176)), MAX(0, MIN($H1098 - SUM($L1204:AQ1204), $H1098 *  (AR1150 + AR1176)))))","v":0},{"$f":" IF(AS$1187 = 1, AS1124, IF($H1098 < 0, MAX($H1098 - SUM($L1204:AR1204), $H1098 * (AS1150 + AS1176)), MAX(0, MIN($H1098 - SUM($L1204:AR1204), $H1098 *  (AS1150 + AS1176)))))","v":0},{"$f":" IF(AT$1187 = 1, AT1124, IF($H1098 < 0, MAX($H1098 - SUM($L1204:AS1204), $H1098 * (AT1150 + AT1176)), MAX(0, MIN($H1098 - SUM($L1204:AS1204), $H1098 *  (AT1150 + AT1176)))))","v":0},{"$f":" IF(AU$1187 = 1, AU1124, IF($H1098 < 0, MAX($H1098 - SUM($L1204:AT1204), $H1098 * (AU1150 + AU1176)), MAX(0, MIN($H1098 - SUM($L1204:AT1204), $H1098 *  (AU1150 + AU1176)))))","v":0},{"$f":" IF(AV$1187 = 1, AV1124, IF($H1098 < 0, MAX($H1098 - SUM($L1204:AU1204), $H1098 * (AV1150 + AV1176)), MAX(0, MIN($H1098 - SUM($L1204:AU1204), $H1098 *  (AV1150 + AV1176)))))","v":0},{"$f":" IF(AW$1187 = 1, AW1124, IF($H1098 < 0, MAX($H1098 - SUM($L1204:AV1204), $H1098 * (AW1150 + AW1176)), MAX(0, MIN($H1098 - SUM($L1204:AV1204), $H1098 *  (AW1150 + AW1176)))))","v":0},{"$f":" IF(AX$1187 = 1, AX1124, IF($H1098 < 0, MAX($H1098 - SUM($L1204:AW1204), $H1098 * (AX1150 + AX1176)), MAX(0, MIN($H1098 - SUM($L1204:AW1204), $H1098 *  (AX1150 + AX1176)))))","v":0},{"$f":" IF(AY$1187 = 1, AY1124, IF($H1098 < 0, MAX($H1098 - SUM($L1204:AX1204), $H1098 * (AY1150 + AY1176)), MAX(0, MIN($H1098 - SUM($L1204:AX1204), $H1098 *  (AY1150 + AY1176)))))","v":0},{"$f":" IF(AZ$1187 = 1, AZ1124, IF($H1098 < 0, MAX($H1098 - SUM($L1204:AY1204), $H1098 * (AZ1150 + AZ1176)), MAX(0, MIN($H1098 - SUM($L1204:AY1204), $H1098 *  (AZ1150 + AZ1176)))))","v":0},{"$f":" IF(BA$1187 = 1, BA1124, IF($H1098 < 0, MAX($H1098 - SUM($L1204:AZ1204), $H1098 * (BA1150 + BA1176)), MAX(0, MIN($H1098 - SUM($L1204:AZ1204), $H1098 *  (BA1150 + BA1176)))))","v":0},{"$f":" IF(BB$1187 = 1, BB1124, IF($H1098 < 0, MAX($H1098 - SUM($L1204:BA1204), $H1098 * (BB1150 + BB1176)), MAX(0, MIN($H1098 - SUM($L1204:BA1204), $H1098 *  (BB1150 + BB1176)))))","v":0},{"$f":" IF(BC$1187 = 1, BC1124, IF($H1098 < 0, MAX($H1098 - SUM($L1204:BB1204), $H1098 * (BC1150 + BC1176)), MAX(0, MIN($H1098 - SUM($L1204:BB1204), $H1098 *  (BC1150 + BC1176)))))","v":0},{"$f":" IF(BD$1187 = 1, BD1124, IF($H1098 < 0, MAX($H1098 - SUM($L1204:BC1204), $H1098 * (BD1150 + BD1176)), MAX(0, MIN($H1098 - SUM($L1204:BC1204), $H1098 *  (BD1150 + BD1176)))))","v":0},{"$f":" IF(BE$1187 = 1, BE1124, IF($H1098 < 0, MAX($H1098 - SUM($L1204:BD1204), $H1098 * (BE1150 + BE1176)), MAX(0, MIN($H1098 - SUM($L1204:BD1204), $H1098 *  (BE1150 + BE1176)))))","v":0},{"$f":" IF(BF$1187 = 1, BF1124, IF($H1098 < 0, MAX($H1098 - SUM($L1204:BE1204), $H1098 * (BF1150 + BF1176)), MAX(0, MIN($H1098 - SUM($L1204:BE1204), $H1098 *  (BF1150 + BF1176)))))","v":0},{"$f":" IF(BG$1187 = 1, BG1124, IF($H1098 < 0, MAX($H1098 - SUM($L1204:BF1204), $H1098 * (BG1150 + BG1176)), MAX(0, MIN($H1098 - SUM($L1204:BF1204), $H1098 *  (BG1150 + BG1176)))))","v":0},{"$f":" IF(BH$1187 = 1, BH1124, IF($H1098 < 0, MAX($H1098 - SUM($L1204:BG1204), $H1098 * (BH1150 + BH1176)), MAX(0, MIN($H1098 - SUM($L1204:BG1204), $H1098 *  (BH1150 + BH1176)))))","v":0},{"$f":" IF(BI$1187 = 1, BI1124, IF($H1098 < 0, MAX($H1098 - SUM($L1204:BH1204), $H1098 * (BI1150 + BI1176)), MAX(0, MIN($H1098 - SUM($L1204:BH1204), $H1098 *  (BI1150 + BI1176)))))","v":0},{"$f":" IF(BJ$1187 = 1, BJ1124, IF($H1098 < 0, MAX($H1098 - SUM($L1204:BI1204), $H1098 * (BJ1150 + BJ1176)), MAX(0, MIN($H1098 - SUM($L1204:BI1204), $H1098 *  (BJ1150 + BJ1176)))))","v":0},{"$f":" IF(BK$1187 = 1, BK1124, IF($H1098 < 0, MAX($H1098 - SUM($L1204:BJ1204), $H1098 * (BK1150 + BK1176)), MAX(0, MIN($H1098 - SUM($L1204:BJ1204), $H1098 *  (BK1150 + BK1176)))))","v":0},{"$f":" IF(BL$1187 = 1, BL1124, IF($H1098 < 0, MAX($H1098 - SUM($L1204:BK1204), $H1098 * (BL1150 + BL1176)), MAX(0, MIN($H1098 - SUM($L1204:BK1204), $H1098 *  (BL1150 + BL1176)))))","v":0},{"$f":" IF(BM$1187 = 1, BM1124, IF($H1098 < 0, MAX($H1098 - SUM($L1204:BL1204), $H1098 * (BM1150 + BM1176)), MAX(0, MIN($H1098 - SUM($L1204:BL1204), $H1098 *  (BM1150 + BM1176)))))","v":0},{"$f":" IF(BN$1187 = 1, BN1124, IF($H1098 < 0, MAX($H1098 - SUM($L1204:BM1204), $H1098 * (BN1150 + BN1176)), MAX(0, MIN($H1098 - SUM($L1204:BM1204), $H1098 *  (BN1150 + BN1176)))))","v":0},{"$f":" IF(BO$1187 = 1, BO1124, IF($H1098 < 0, MAX($H1098 - SUM($L1204:BN1204), $H1098 * (BO1150 + BO1176)), MAX(0, MIN($H1098 - SUM($L1204:BN1204), $H1098 *  (BO1150 + BO1176)))))","v":0},{"$f":" IF(BP$1187 = 1, BP1124, IF($H1098 < 0, MAX($H1098 - SUM($L1204:BO1204), $H1098 * (BP1150 + BP1176)), MAX(0, MIN($H1098 - SUM($L1204:BO1204), $H1098 *  (BP1150 + BP1176)))))","v":0},{"$f":" IF(BQ$1187 = 1, BQ1124, IF($H1098 < 0, MAX($H1098 - SUM($L1204:BP1204), $H1098 * (BQ1150 + BQ1176)), MAX(0, MIN($H1098 - SUM($L1204:BP1204), $H1098 *  (BQ1150 + BQ1176)))))","v":0},{"$f":" IF(BR$1187 = 1, BR1124, IF($H1098 < 0, MAX($H1098 - SUM($L1204:BQ1204), $H1098 * (BR1150 + BR1176)), MAX(0, MIN($H1098 - SUM($L1204:BQ1204), $H1098 *  (BR1150 + BR1176)))))","v":0},{"$f":" IF(BS$1187 = 1, BS1124, IF($H1098 < 0, MAX($H1098 - SUM($L1204:BR1204), $H1098 * (BS1150 + BS1176)), MAX(0, MIN($H1098 - SUM($L1204:BR1204), $H1098 *  (BS1150 + BS1176)))))","v":0},{"$f":" IF(BT$1187 = 1, BT1124, IF($H1098 < 0, MAX($H1098 - SUM($L1204:BS1204), $H1098 * (BT1150 + BT1176)), MAX(0, MIN($H1098 - SUM($L1204:BS1204), $H1098 *  (BT1150 + BT1176)))))","v":0},{"$f":" IF(BU$1187 = 1, BU1124, IF($H1098 < 0, MAX($H1098 - SUM($L1204:BT1204), $H1098 * (BU1150 + BU1176)), MAX(0, MIN($H1098 - SUM($L1204:BT1204), $H1098 *  (BU1150 + BU1176)))))","v":0},{"$f":" IF(BV$1187 = 1, BV1124, IF($H1098 < 0, MAX($H1098 - SUM($L1204:BU1204), $H1098 * (BV1150 + BV1176)), MAX(0, MIN($H1098 - SUM($L1204:BU1204), $H1098 *  (BV1150 + BV1176)))))","v":0},{"$f":" IF(BW$1187 = 1, BW1124, IF($H1098 < 0, MAX($H1098 - SUM($L1204:BV1204), $H1098 * (BW1150 + BW1176)), MAX(0, MIN($H1098 - SUM($L1204:BV1204), $H1098 *  (BW1150 + BW1176)))))","v":0},{"$f":" IF(BX$1187 = 1, BX1124, IF($H1098 < 0, MAX($H1098 - SUM($L1204:BW1204), $H1098 * (BX1150 + BX1176)), MAX(0, MIN($H1098 - SUM($L1204:BW1204), $H1098 *  (BX1150 + BX1176)))))","v":0},{"$f":" IF(BY$1187 = 1, BY1124, IF($H1098 < 0, MAX($H1098 - SUM($L1204:BX1204), $H1098 * (BY1150 + BY1176)), MAX(0, MIN($H1098 - SUM($L1204:BX1204), $H1098 *  (BY1150 + BY1176)))))","v":0},{"$f":" IF(BZ$1187 = 1, BZ1124, IF($H1098 < 0, MAX($H1098 - SUM($L1204:BY1204), $H1098 * (BZ1150 + BZ1176)), MAX(0, MIN($H1098 - SUM($L1204:BY1204), $H1098 *  (BZ1150 + BZ1176)))))","v":0},{"$f":" IF(CA$1187 = 1, CA1124, IF($H1098 < 0, MAX($H1098 - SUM($L1204:BZ1204), $H1098 * (CA1150 + CA1176)), MAX(0, MIN($H1098 - SUM($L1204:BZ1204), $H1098 *  (CA1150 + CA1176)))))","v":0}]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$50, \"dd mmm yy\") & \" - real - T5Y\"","v":"Depreciation - capex addition - 01 Apr 09 - real - T5Y"},null,null,null,"GBP m",null,0,null,{"$f":" IF(M$1187 = 1, M1125, IF($H1099 < 0, MAX($H1099 - SUM($L1205:L1205), $H1099 * (M1151 + M1177)), MAX(0, MIN($H1099 - SUM($L1205:L1205), $H1099 *  (M1151 + M1177)))))","v":0},{"$f":" IF(N$1187 = 1, N1125, IF($H1099 < 0, MAX($H1099 - SUM($L1205:M1205), $H1099 * (N1151 + N1177)), MAX(0, MIN($H1099 - SUM($L1205:M1205), $H1099 *  (N1151 + N1177)))))","v":0},{"$f":" IF(O$1187 = 1, O1125, IF($H1099 < 0, MAX($H1099 - SUM($L1205:N1205), $H1099 * (O1151 + O1177)), MAX(0, MIN($H1099 - SUM($L1205:N1205), $H1099 *  (O1151 + O1177)))))","v":0},{"$f":" IF(P$1187 = 1, P1125, IF($H1099 < 0, MAX($H1099 - SUM($L1205:O1205), $H1099 * (P1151 + P1177)), MAX(0, MIN($H1099 - SUM($L1205:O1205), $H1099 *  (P1151 + P1177)))))","v":0},{"$f":" IF(Q$1187 = 1, Q1125, IF($H1099 < 0, MAX($H1099 - SUM($L1205:P1205), $H1099 * (Q1151 + Q1177)), MAX(0, MIN($H1099 - SUM($L1205:P1205), $H1099 *  (Q1151 + Q1177)))))","v":0},{"$f":" IF(R$1187 = 1, R1125, IF($H1099 < 0, MAX($H1099 - SUM($L1205:Q1205), $H1099 * (R1151 + R1177)), MAX(0, MIN($H1099 - SUM($L1205:Q1205), $H1099 *  (R1151 + R1177)))))","v":0},{"$f":" IF(S$1187 = 1, S1125, IF($H1099 < 0, MAX($H1099 - SUM($L1205:R1205), $H1099 * (S1151 + S1177)), MAX(0, MIN($H1099 - SUM($L1205:R1205), $H1099 *  (S1151 + S1177)))))","v":0},{"$f":" IF(T$1187 = 1, T1125, IF($H1099 < 0, MAX($H1099 - SUM($L1205:S1205), $H1099 * (T1151 + T1177)), MAX(0, MIN($H1099 - SUM($L1205:S1205), $H1099 *  (T1151 + T1177)))))","v":0},{"$f":" IF(U$1187 = 1, U1125, IF($H1099 < 0, MAX($H1099 - SUM($L1205:T1205), $H1099 * (U1151 + U1177)), MAX(0, MIN($H1099 - SUM($L1205:T1205), $H1099 *  (U1151 + U1177)))))","v":0},{"$f":" IF(V$1187 = 1, V1125, IF($H1099 < 0, MAX($H1099 - SUM($L1205:U1205), $H1099 * (V1151 + V1177)), MAX(0, MIN($H1099 - SUM($L1205:U1205), $H1099 *  (V1151 + V1177)))))","v":0},{"$f":" IF(W$1187 = 1, W1125, IF($H1099 < 0, MAX($H1099 - SUM($L1205:V1205), $H1099 * (W1151 + W1177)), MAX(0, MIN($H1099 - SUM($L1205:V1205), $H1099 *  (W1151 + W1177)))))","v":0},{"$f":" IF(X$1187 = 1, X1125, IF($H1099 < 0, MAX($H1099 - SUM($L1205:W1205), $H1099 * (X1151 + X1177)), MAX(0, MIN($H1099 - SUM($L1205:W1205), $H1099 *  (X1151 + X1177)))))","v":0},{"$f":" IF(Y$1187 = 1, Y1125, IF($H1099 < 0, MAX($H1099 - SUM($L1205:X1205), $H1099 * (Y1151 + Y1177)), MAX(0, MIN($H1099 - SUM($L1205:X1205), $H1099 *  (Y1151 + Y1177)))))","v":0},{"$f":" IF(Z$1187 = 1, Z1125, IF($H1099 < 0, MAX($H1099 - SUM($L1205:Y1205), $H1099 * (Z1151 + Z1177)), MAX(0, MIN($H1099 - SUM($L1205:Y1205), $H1099 *  (Z1151 + Z1177)))))","v":0},{"$f":" IF(AA$1187 = 1, AA1125, IF($H1099 < 0, MAX($H1099 - SUM($L1205:Z1205), $H1099 * (AA1151 + AA1177)), MAX(0, MIN($H1099 - SUM($L1205:Z1205), $H1099 *  (AA1151 + AA1177)))))","v":0},{"$f":" IF(AB$1187 = 1, AB1125, IF($H1099 < 0, MAX($H1099 - SUM($L1205:AA1205), $H1099 * (AB1151 + AB1177)), MAX(0, MIN($H1099 - SUM($L1205:AA1205), $H1099 *  (AB1151 + AB1177)))))","v":0},{"$f":" IF(AC$1187 = 1, AC1125, IF($H1099 < 0, MAX($H1099 - SUM($L1205:AB1205), $H1099 * (AC1151 + AC1177)), MAX(0, MIN($H1099 - SUM($L1205:AB1205), $H1099 *  (AC1151 + AC1177)))))","v":0},{"$f":" IF(AD$1187 = 1, AD1125, IF($H1099 < 0, MAX($H1099 - SUM($L1205:AC1205), $H1099 * (AD1151 + AD1177)), MAX(0, MIN($H1099 - SUM($L1205:AC1205), $H1099 *  (AD1151 + AD1177)))))","v":0},{"$f":" IF(AE$1187 = 1, AE1125, IF($H1099 < 0, MAX($H1099 - SUM($L1205:AD1205), $H1099 * (AE1151 + AE1177)), MAX(0, MIN($H1099 - SUM($L1205:AD1205), $H1099 *  (AE1151 + AE1177)))))","v":0},{"$f":" IF(AF$1187 = 1, AF1125, IF($H1099 < 0, MAX($H1099 - SUM($L1205:AE1205), $H1099 * (AF1151 + AF1177)), MAX(0, MIN($H1099 - SUM($L1205:AE1205), $H1099 *  (AF1151 + AF1177)))))","v":0},{"$f":" IF(AG$1187 = 1, AG1125, IF($H1099 < 0, MAX($H1099 - SUM($L1205:AF1205), $H1099 * (AG1151 + AG1177)), MAX(0, MIN($H1099 - SUM($L1205:AF1205), $H1099 *  (AG1151 + AG1177)))))","v":0},{"$f":" IF(AH$1187 = 1, AH1125, IF($H1099 < 0, MAX($H1099 - SUM($L1205:AG1205), $H1099 * (AH1151 + AH1177)), MAX(0, MIN($H1099 - SUM($L1205:AG1205), $H1099 *  (AH1151 + AH1177)))))","v":0},{"$f":" IF(AI$1187 = 1, AI1125, IF($H1099 < 0, MAX($H1099 - SUM($L1205:AH1205), $H1099 * (AI1151 + AI1177)), MAX(0, MIN($H1099 - SUM($L1205:AH1205), $H1099 *  (AI1151 + AI1177)))))","v":0},{"$f":" IF(AJ$1187 = 1, AJ1125, IF($H1099 < 0, MAX($H1099 - SUM($L1205:AI1205), $H1099 * (AJ1151 + AJ1177)), MAX(0, MIN($H1099 - SUM($L1205:AI1205), $H1099 *  (AJ1151 + AJ1177)))))","v":0},{"$f":" IF(AK$1187 = 1, AK1125, IF($H1099 < 0, MAX($H1099 - SUM($L1205:AJ1205), $H1099 * (AK1151 + AK1177)), MAX(0, MIN($H1099 - SUM($L1205:AJ1205), $H1099 *  (AK1151 + AK1177)))))","v":0},{"$f":" IF(AL$1187 = 1, AL1125, IF($H1099 < 0, MAX($H1099 - SUM($L1205:AK1205), $H1099 * (AL1151 + AL1177)), MAX(0, MIN($H1099 - SUM($L1205:AK1205), $H1099 *  (AL1151 + AL1177)))))","v":0},{"$f":" IF(AM$1187 = 1, AM1125, IF($H1099 < 0, MAX($H1099 - SUM($L1205:AL1205), $H1099 * (AM1151 + AM1177)), MAX(0, MIN($H1099 - SUM($L1205:AL1205), $H1099 *  (AM1151 + AM1177)))))","v":0},{"$f":" IF(AN$1187 = 1, AN1125, IF($H1099 < 0, MAX($H1099 - SUM($L1205:AM1205), $H1099 * (AN1151 + AN1177)), MAX(0, MIN($H1099 - SUM($L1205:AM1205), $H1099 *  (AN1151 + AN1177)))))","v":0},{"$f":" IF(AO$1187 = 1, AO1125, IF($H1099 < 0, MAX($H1099 - SUM($L1205:AN1205), $H1099 * (AO1151 + AO1177)), MAX(0, MIN($H1099 - SUM($L1205:AN1205), $H1099 *  (AO1151 + AO1177)))))","v":0},{"$f":" IF(AP$1187 = 1, AP1125, IF($H1099 < 0, MAX($H1099 - SUM($L1205:AO1205), $H1099 * (AP1151 + AP1177)), MAX(0, MIN($H1099 - SUM($L1205:AO1205), $H1099 *  (AP1151 + AP1177)))))","v":0},{"$f":" IF(AQ$1187 = 1, AQ1125, IF($H1099 < 0, MAX($H1099 - SUM($L1205:AP1205), $H1099 * (AQ1151 + AQ1177)), MAX(0, MIN($H1099 - SUM($L1205:AP1205), $H1099 *  (AQ1151 + AQ1177)))))","v":0},{"$f":" IF(AR$1187 = 1, AR1125, IF($H1099 < 0, MAX($H1099 - SUM($L1205:AQ1205), $H1099 * (AR1151 + AR1177)), MAX(0, MIN($H1099 - SUM($L1205:AQ1205), $H1099 *  (AR1151 + AR1177)))))","v":0},{"$f":" IF(AS$1187 = 1, AS1125, IF($H1099 < 0, MAX($H1099 - SUM($L1205:AR1205), $H1099 * (AS1151 + AS1177)), MAX(0, MIN($H1099 - SUM($L1205:AR1205), $H1099 *  (AS1151 + AS1177)))))","v":0},{"$f":" IF(AT$1187 = 1, AT1125, IF($H1099 < 0, MAX($H1099 - SUM($L1205:AS1205), $H1099 * (AT1151 + AT1177)), MAX(0, MIN($H1099 - SUM($L1205:AS1205), $H1099 *  (AT1151 + AT1177)))))","v":0},{"$f":" IF(AU$1187 = 1, AU1125, IF($H1099 < 0, MAX($H1099 - SUM($L1205:AT1205), $H1099 * (AU1151 + AU1177)), MAX(0, MIN($H1099 - SUM($L1205:AT1205), $H1099 *  (AU1151 + AU1177)))))","v":0},{"$f":" IF(AV$1187 = 1, AV1125, IF($H1099 < 0, MAX($H1099 - SUM($L1205:AU1205), $H1099 * (AV1151 + AV1177)), MAX(0, MIN($H1099 - SUM($L1205:AU1205), $H1099 *  (AV1151 + AV1177)))))","v":0},{"$f":" IF(AW$1187 = 1, AW1125, IF($H1099 < 0, MAX($H1099 - SUM($L1205:AV1205), $H1099 * (AW1151 + AW1177)), MAX(0, MIN($H1099 - SUM($L1205:AV1205), $H1099 *  (AW1151 + AW1177)))))","v":0},{"$f":" IF(AX$1187 = 1, AX1125, IF($H1099 < 0, MAX($H1099 - SUM($L1205:AW1205), $H1099 * (AX1151 + AX1177)), MAX(0, MIN($H1099 - SUM($L1205:AW1205), $H1099 *  (AX1151 + AX1177)))))","v":0},{"$f":" IF(AY$1187 = 1, AY1125, IF($H1099 < 0, MAX($H1099 - SUM($L1205:AX1205), $H1099 * (AY1151 + AY1177)), MAX(0, MIN($H1099 - SUM($L1205:AX1205), $H1099 *  (AY1151 + AY1177)))))","v":0},{"$f":" IF(AZ$1187 = 1, AZ1125, IF($H1099 < 0, MAX($H1099 - SUM($L1205:AY1205), $H1099 * (AZ1151 + AZ1177)), MAX(0, MIN($H1099 - SUM($L1205:AY1205), $H1099 *  (AZ1151 + AZ1177)))))","v":0},{"$f":" IF(BA$1187 = 1, BA1125, IF($H1099 < 0, MAX($H1099 - SUM($L1205:AZ1205), $H1099 * (BA1151 + BA1177)), MAX(0, MIN($H1099 - SUM($L1205:AZ1205), $H1099 *  (BA1151 + BA1177)))))","v":0},{"$f":" IF(BB$1187 = 1, BB1125, IF($H1099 < 0, MAX($H1099 - SUM($L1205:BA1205), $H1099 * (BB1151 + BB1177)), MAX(0, MIN($H1099 - SUM($L1205:BA1205), $H1099 *  (BB1151 + BB1177)))))","v":0},{"$f":" IF(BC$1187 = 1, BC1125, IF($H1099 < 0, MAX($H1099 - SUM($L1205:BB1205), $H1099 * (BC1151 + BC1177)), MAX(0, MIN($H1099 - SUM($L1205:BB1205), $H1099 *  (BC1151 + BC1177)))))","v":0},{"$f":" IF(BD$1187 = 1, BD1125, IF($H1099 < 0, MAX($H1099 - SUM($L1205:BC1205), $H1099 * (BD1151 + BD1177)), MAX(0, MIN($H1099 - SUM($L1205:BC1205), $H1099 *  (BD1151 + BD1177)))))","v":0},{"$f":" IF(BE$1187 = 1, BE1125, IF($H1099 < 0, MAX($H1099 - SUM($L1205:BD1205), $H1099 * (BE1151 + BE1177)), MAX(0, MIN($H1099 - SUM($L1205:BD1205), $H1099 *  (BE1151 + BE1177)))))","v":0},{"$f":" IF(BF$1187 = 1, BF1125, IF($H1099 < 0, MAX($H1099 - SUM($L1205:BE1205), $H1099 * (BF1151 + BF1177)), MAX(0, MIN($H1099 - SUM($L1205:BE1205), $H1099 *  (BF1151 + BF1177)))))","v":0},{"$f":" IF(BG$1187 = 1, BG1125, IF($H1099 < 0, MAX($H1099 - SUM($L1205:BF1205), $H1099 * (BG1151 + BG1177)), MAX(0, MIN($H1099 - SUM($L1205:BF1205), $H1099 *  (BG1151 + BG1177)))))","v":0},{"$f":" IF(BH$1187 = 1, BH1125, IF($H1099 < 0, MAX($H1099 - SUM($L1205:BG1205), $H1099 * (BH1151 + BH1177)), MAX(0, MIN($H1099 - SUM($L1205:BG1205), $H1099 *  (BH1151 + BH1177)))))","v":0},{"$f":" IF(BI$1187 = 1, BI1125, IF($H1099 < 0, MAX($H1099 - SUM($L1205:BH1205), $H1099 * (BI1151 + BI1177)), MAX(0, MIN($H1099 - SUM($L1205:BH1205), $H1099 *  (BI1151 + BI1177)))))","v":0},{"$f":" IF(BJ$1187 = 1, BJ1125, IF($H1099 < 0, MAX($H1099 - SUM($L1205:BI1205), $H1099 * (BJ1151 + BJ1177)), MAX(0, MIN($H1099 - SUM($L1205:BI1205), $H1099 *  (BJ1151 + BJ1177)))))","v":0},{"$f":" IF(BK$1187 = 1, BK1125, IF($H1099 < 0, MAX($H1099 - SUM($L1205:BJ1205), $H1099 * (BK1151 + BK1177)), MAX(0, MIN($H1099 - SUM($L1205:BJ1205), $H1099 *  (BK1151 + BK1177)))))","v":0},{"$f":" IF(BL$1187 = 1, BL1125, IF($H1099 < 0, MAX($H1099 - SUM($L1205:BK1205), $H1099 * (BL1151 + BL1177)), MAX(0, MIN($H1099 - SUM($L1205:BK1205), $H1099 *  (BL1151 + BL1177)))))","v":0},{"$f":" IF(BM$1187 = 1, BM1125, IF($H1099 < 0, MAX($H1099 - SUM($L1205:BL1205), $H1099 * (BM1151 + BM1177)), MAX(0, MIN($H1099 - SUM($L1205:BL1205), $H1099 *  (BM1151 + BM1177)))))","v":0},{"$f":" IF(BN$1187 = 1, BN1125, IF($H1099 < 0, MAX($H1099 - SUM($L1205:BM1205), $H1099 * (BN1151 + BN1177)), MAX(0, MIN($H1099 - SUM($L1205:BM1205), $H1099 *  (BN1151 + BN1177)))))","v":0},{"$f":" IF(BO$1187 = 1, BO1125, IF($H1099 < 0, MAX($H1099 - SUM($L1205:BN1205), $H1099 * (BO1151 + BO1177)), MAX(0, MIN($H1099 - SUM($L1205:BN1205), $H1099 *  (BO1151 + BO1177)))))","v":0},{"$f":" IF(BP$1187 = 1, BP1125, IF($H1099 < 0, MAX($H1099 - SUM($L1205:BO1205), $H1099 * (BP1151 + BP1177)), MAX(0, MIN($H1099 - SUM($L1205:BO1205), $H1099 *  (BP1151 + BP1177)))))","v":0},{"$f":" IF(BQ$1187 = 1, BQ1125, IF($H1099 < 0, MAX($H1099 - SUM($L1205:BP1205), $H1099 * (BQ1151 + BQ1177)), MAX(0, MIN($H1099 - SUM($L1205:BP1205), $H1099 *  (BQ1151 + BQ1177)))))","v":0},{"$f":" IF(BR$1187 = 1, BR1125, IF($H1099 < 0, MAX($H1099 - SUM($L1205:BQ1205), $H1099 * (BR1151 + BR1177)), MAX(0, MIN($H1099 - SUM($L1205:BQ1205), $H1099 *  (BR1151 + BR1177)))))","v":0},{"$f":" IF(BS$1187 = 1, BS1125, IF($H1099 < 0, MAX($H1099 - SUM($L1205:BR1205), $H1099 * (BS1151 + BS1177)), MAX(0, MIN($H1099 - SUM($L1205:BR1205), $H1099 *  (BS1151 + BS1177)))))","v":0},{"$f":" IF(BT$1187 = 1, BT1125, IF($H1099 < 0, MAX($H1099 - SUM($L1205:BS1205), $H1099 * (BT1151 + BT1177)), MAX(0, MIN($H1099 - SUM($L1205:BS1205), $H1099 *  (BT1151 + BT1177)))))","v":0},{"$f":" IF(BU$1187 = 1, BU1125, IF($H1099 < 0, MAX($H1099 - SUM($L1205:BT1205), $H1099 * (BU1151 + BU1177)), MAX(0, MIN($H1099 - SUM($L1205:BT1205), $H1099 *  (BU1151 + BU1177)))))","v":0},{"$f":" IF(BV$1187 = 1, BV1125, IF($H1099 < 0, MAX($H1099 - SUM($L1205:BU1205), $H1099 * (BV1151 + BV1177)), MAX(0, MIN($H1099 - SUM($L1205:BU1205), $H1099 *  (BV1151 + BV1177)))))","v":0},{"$f":" IF(BW$1187 = 1, BW1125, IF($H1099 < 0, MAX($H1099 - SUM($L1205:BV1205), $H1099 * (BW1151 + BW1177)), MAX(0, MIN($H1099 - SUM($L1205:BV1205), $H1099 *  (BW1151 + BW1177)))))","v":0},{"$f":" IF(BX$1187 = 1, BX1125, IF($H1099 < 0, MAX($H1099 - SUM($L1205:BW1205), $H1099 * (BX1151 + BX1177)), MAX(0, MIN($H1099 - SUM($L1205:BW1205), $H1099 *  (BX1151 + BX1177)))))","v":0},{"$f":" IF(BY$1187 = 1, BY1125, IF($H1099 < 0, MAX($H1099 - SUM($L1205:BX1205), $H1099 * (BY1151 + BY1177)), MAX(0, MIN($H1099 - SUM($L1205:BX1205), $H1099 *  (BY1151 + BY1177)))))","v":0},{"$f":" IF(BZ$1187 = 1, BZ1125, IF($H1099 < 0, MAX($H1099 - SUM($L1205:BY1205), $H1099 * (BZ1151 + BZ1177)), MAX(0, MIN($H1099 - SUM($L1205:BY1205), $H1099 *  (BZ1151 + BZ1177)))))","v":0},{"$f":" IF(CA$1187 = 1, CA1125, IF($H1099 < 0, MAX($H1099 - SUM($L1205:BZ1205), $H1099 * (CA1151 + CA1177)), MAX(0, MIN($H1099 - SUM($L1205:BZ1205), $H1099 *  (CA1151 + CA1177)))))","v":0}]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$51, \"dd mmm yy\") & \" - real - T5Y\"","v":"Depreciation - capex addition - 01 Apr 10 - real - T5Y"},null,null,null,"GBP m",null,0,null,{"$f":" IF(M$1187 = 1, M1126, IF($H1100 < 0, MAX($H1100 - SUM($L1206:L1206), $H1100 * (M1152 + M1178)), MAX(0, MIN($H1100 - SUM($L1206:L1206), $H1100 *  (M1152 + M1178)))))","v":0},{"$f":" IF(N$1187 = 1, N1126, IF($H1100 < 0, MAX($H1100 - SUM($L1206:M1206), $H1100 * (N1152 + N1178)), MAX(0, MIN($H1100 - SUM($L1206:M1206), $H1100 *  (N1152 + N1178)))))","v":0},{"$f":" IF(O$1187 = 1, O1126, IF($H1100 < 0, MAX($H1100 - SUM($L1206:N1206), $H1100 * (O1152 + O1178)), MAX(0, MIN($H1100 - SUM($L1206:N1206), $H1100 *  (O1152 + O1178)))))","v":0},{"$f":" IF(P$1187 = 1, P1126, IF($H1100 < 0, MAX($H1100 - SUM($L1206:O1206), $H1100 * (P1152 + P1178)), MAX(0, MIN($H1100 - SUM($L1206:O1206), $H1100 *  (P1152 + P1178)))))","v":0},{"$f":" IF(Q$1187 = 1, Q1126, IF($H1100 < 0, MAX($H1100 - SUM($L1206:P1206), $H1100 * (Q1152 + Q1178)), MAX(0, MIN($H1100 - SUM($L1206:P1206), $H1100 *  (Q1152 + Q1178)))))","v":0},{"$f":" IF(R$1187 = 1, R1126, IF($H1100 < 0, MAX($H1100 - SUM($L1206:Q1206), $H1100 * (R1152 + R1178)), MAX(0, MIN($H1100 - SUM($L1206:Q1206), $H1100 *  (R1152 + R1178)))))","v":0},{"$f":" IF(S$1187 = 1, S1126, IF($H1100 < 0, MAX($H1100 - SUM($L1206:R1206), $H1100 * (S1152 + S1178)), MAX(0, MIN($H1100 - SUM($L1206:R1206), $H1100 *  (S1152 + S1178)))))","v":0},{"$f":" IF(T$1187 = 1, T1126, IF($H1100 < 0, MAX($H1100 - SUM($L1206:S1206), $H1100 * (T1152 + T1178)), MAX(0, MIN($H1100 - SUM($L1206:S1206), $H1100 *  (T1152 + T1178)))))","v":0},{"$f":" IF(U$1187 = 1, U1126, IF($H1100 < 0, MAX($H1100 - SUM($L1206:T1206), $H1100 * (U1152 + U1178)), MAX(0, MIN($H1100 - SUM($L1206:T1206), $H1100 *  (U1152 + U1178)))))","v":0},{"$f":" IF(V$1187 = 1, V1126, IF($H1100 < 0, MAX($H1100 - SUM($L1206:U1206), $H1100 * (V1152 + V1178)), MAX(0, MIN($H1100 - SUM($L1206:U1206), $H1100 *  (V1152 + V1178)))))","v":0},{"$f":" IF(W$1187 = 1, W1126, IF($H1100 < 0, MAX($H1100 - SUM($L1206:V1206), $H1100 * (W1152 + W1178)), MAX(0, MIN($H1100 - SUM($L1206:V1206), $H1100 *  (W1152 + W1178)))))","v":0},{"$f":" IF(X$1187 = 1, X1126, IF($H1100 < 0, MAX($H1100 - SUM($L1206:W1206), $H1100 * (X1152 + X1178)), MAX(0, MIN($H1100 - SUM($L1206:W1206), $H1100 *  (X1152 + X1178)))))","v":0},{"$f":" IF(Y$1187 = 1, Y1126, IF($H1100 < 0, MAX($H1100 - SUM($L1206:X1206), $H1100 * (Y1152 + Y1178)), MAX(0, MIN($H1100 - SUM($L1206:X1206), $H1100 *  (Y1152 + Y1178)))))","v":0},{"$f":" IF(Z$1187 = 1, Z1126, IF($H1100 < 0, MAX($H1100 - SUM($L1206:Y1206), $H1100 * (Z1152 + Z1178)), MAX(0, MIN($H1100 - SUM($L1206:Y1206), $H1100 *  (Z1152 + Z1178)))))","v":0},{"$f":" IF(AA$1187 = 1, AA1126, IF($H1100 < 0, MAX($H1100 - SUM($L1206:Z1206), $H1100 * (AA1152 + AA1178)), MAX(0, MIN($H1100 - SUM($L1206:Z1206), $H1100 *  (AA1152 + AA1178)))))","v":0},{"$f":" IF(AB$1187 = 1, AB1126, IF($H1100 < 0, MAX($H1100 - SUM($L1206:AA1206), $H1100 * (AB1152 + AB1178)), MAX(0, MIN($H1100 - SUM($L1206:AA1206), $H1100 *  (AB1152 + AB1178)))))","v":0},{"$f":" IF(AC$1187 = 1, AC1126, IF($H1100 < 0, MAX($H1100 - SUM($L1206:AB1206), $H1100 * (AC1152 + AC1178)), MAX(0, MIN($H1100 - SUM($L1206:AB1206), $H1100 *  (AC1152 + AC1178)))))","v":0},{"$f":" IF(AD$1187 = 1, AD1126, IF($H1100 < 0, MAX($H1100 - SUM($L1206:AC1206), $H1100 * (AD1152 + AD1178)), MAX(0, MIN($H1100 - SUM($L1206:AC1206), $H1100 *  (AD1152 + AD1178)))))","v":0},{"$f":" IF(AE$1187 = 1, AE1126, IF($H1100 < 0, MAX($H1100 - SUM($L1206:AD1206), $H1100 * (AE1152 + AE1178)), MAX(0, MIN($H1100 - SUM($L1206:AD1206), $H1100 *  (AE1152 + AE1178)))))","v":0},{"$f":" IF(AF$1187 = 1, AF1126, IF($H1100 < 0, MAX($H1100 - SUM($L1206:AE1206), $H1100 * (AF1152 + AF1178)), MAX(0, MIN($H1100 - SUM($L1206:AE1206), $H1100 *  (AF1152 + AF1178)))))","v":0},{"$f":" IF(AG$1187 = 1, AG1126, IF($H1100 < 0, MAX($H1100 - SUM($L1206:AF1206), $H1100 * (AG1152 + AG1178)), MAX(0, MIN($H1100 - SUM($L1206:AF1206), $H1100 *  (AG1152 + AG1178)))))","v":0},{"$f":" IF(AH$1187 = 1, AH1126, IF($H1100 < 0, MAX($H1100 - SUM($L1206:AG1206), $H1100 * (AH1152 + AH1178)), MAX(0, MIN($H1100 - SUM($L1206:AG1206), $H1100 *  (AH1152 + AH1178)))))","v":0},{"$f":" IF(AI$1187 = 1, AI1126, IF($H1100 < 0, MAX($H1100 - SUM($L1206:AH1206), $H1100 * (AI1152 + AI1178)), MAX(0, MIN($H1100 - SUM($L1206:AH1206), $H1100 *  (AI1152 + AI1178)))))","v":0},{"$f":" IF(AJ$1187 = 1, AJ1126, IF($H1100 < 0, MAX($H1100 - SUM($L1206:AI1206), $H1100 * (AJ1152 + AJ1178)), MAX(0, MIN($H1100 - SUM($L1206:AI1206), $H1100 *  (AJ1152 + AJ1178)))))","v":0},{"$f":" IF(AK$1187 = 1, AK1126, IF($H1100 < 0, MAX($H1100 - SUM($L1206:AJ1206), $H1100 * (AK1152 + AK1178)), MAX(0, MIN($H1100 - SUM($L1206:AJ1206), $H1100 *  (AK1152 + AK1178)))))","v":0},{"$f":" IF(AL$1187 = 1, AL1126, IF($H1100 < 0, MAX($H1100 - SUM($L1206:AK1206), $H1100 * (AL1152 + AL1178)), MAX(0, MIN($H1100 - SUM($L1206:AK1206), $H1100 *  (AL1152 + AL1178)))))","v":0},{"$f":" IF(AM$1187 = 1, AM1126, IF($H1100 < 0, MAX($H1100 - SUM($L1206:AL1206), $H1100 * (AM1152 + AM1178)), MAX(0, MIN($H1100 - SUM($L1206:AL1206), $H1100 *  (AM1152 + AM1178)))))","v":0},{"$f":" IF(AN$1187 = 1, AN1126, IF($H1100 < 0, MAX($H1100 - SUM($L1206:AM1206), $H1100 * (AN1152 + AN1178)), MAX(0, MIN($H1100 - SUM($L1206:AM1206), $H1100 *  (AN1152 + AN1178)))))","v":0},{"$f":" IF(AO$1187 = 1, AO1126, IF($H1100 < 0, MAX($H1100 - SUM($L1206:AN1206), $H1100 * (AO1152 + AO1178)), MAX(0, MIN($H1100 - SUM($L1206:AN1206), $H1100 *  (AO1152 + AO1178)))))","v":0},{"$f":" IF(AP$1187 = 1, AP1126, IF($H1100 < 0, MAX($H1100 - SUM($L1206:AO1206), $H1100 * (AP1152 + AP1178)), MAX(0, MIN($H1100 - SUM($L1206:AO1206), $H1100 *  (AP1152 + AP1178)))))","v":0},{"$f":" IF(AQ$1187 = 1, AQ1126, IF($H1100 < 0, MAX($H1100 - SUM($L1206:AP1206), $H1100 * (AQ1152 + AQ1178)), MAX(0, MIN($H1100 - SUM($L1206:AP1206), $H1100 *  (AQ1152 + AQ1178)))))","v":0},{"$f":" IF(AR$1187 = 1, AR1126, IF($H1100 < 0, MAX($H1100 - SUM($L1206:AQ1206), $H1100 * (AR1152 + AR1178)), MAX(0, MIN($H1100 - SUM($L1206:AQ1206), $H1100 *  (AR1152 + AR1178)))))","v":0},{"$f":" IF(AS$1187 = 1, AS1126, IF($H1100 < 0, MAX($H1100 - SUM($L1206:AR1206), $H1100 * (AS1152 + AS1178)), MAX(0, MIN($H1100 - SUM($L1206:AR1206), $H1100 *  (AS1152 + AS1178)))))","v":0},{"$f":" IF(AT$1187 = 1, AT1126, IF($H1100 < 0, MAX($H1100 - SUM($L1206:AS1206), $H1100 * (AT1152 + AT1178)), MAX(0, MIN($H1100 - SUM($L1206:AS1206), $H1100 *  (AT1152 + AT1178)))))","v":0},{"$f":" IF(AU$1187 = 1, AU1126, IF($H1100 < 0, MAX($H1100 - SUM($L1206:AT1206), $H1100 * (AU1152 + AU1178)), MAX(0, MIN($H1100 - SUM($L1206:AT1206), $H1100 *  (AU1152 + AU1178)))))","v":0},{"$f":" IF(AV$1187 = 1, AV1126, IF($H1100 < 0, MAX($H1100 - SUM($L1206:AU1206), $H1100 * (AV1152 + AV1178)), MAX(0, MIN($H1100 - SUM($L1206:AU1206), $H1100 *  (AV1152 + AV1178)))))","v":0},{"$f":" IF(AW$1187 = 1, AW1126, IF($H1100 < 0, MAX($H1100 - SUM($L1206:AV1206), $H1100 * (AW1152 + AW1178)), MAX(0, MIN($H1100 - SUM($L1206:AV1206), $H1100 *  (AW1152 + AW1178)))))","v":0},{"$f":" IF(AX$1187 = 1, AX1126, IF($H1100 < 0, MAX($H1100 - SUM($L1206:AW1206), $H1100 * (AX1152 + AX1178)), MAX(0, MIN($H1100 - SUM($L1206:AW1206), $H1100 *  (AX1152 + AX1178)))))","v":0},{"$f":" IF(AY$1187 = 1, AY1126, IF($H1100 < 0, MAX($H1100 - SUM($L1206:AX1206), $H1100 * (AY1152 + AY1178)), MAX(0, MIN($H1100 - SUM($L1206:AX1206), $H1100 *  (AY1152 + AY1178)))))","v":0},{"$f":" IF(AZ$1187 = 1, AZ1126, IF($H1100 < 0, MAX($H1100 - SUM($L1206:AY1206), $H1100 * (AZ1152 + AZ1178)), MAX(0, MIN($H1100 - SUM($L1206:AY1206), $H1100 *  (AZ1152 + AZ1178)))))","v":0},{"$f":" IF(BA$1187 = 1, BA1126, IF($H1100 < 0, MAX($H1100 - SUM($L1206:AZ1206), $H1100 * (BA1152 + BA1178)), MAX(0, MIN($H1100 - SUM($L1206:AZ1206), $H1100 *  (BA1152 + BA1178)))))","v":0},{"$f":" IF(BB$1187 = 1, BB1126, IF($H1100 < 0, MAX($H1100 - SUM($L1206:BA1206), $H1100 * (BB1152 + BB1178)), MAX(0, MIN($H1100 - SUM($L1206:BA1206), $H1100 *  (BB1152 + BB1178)))))","v":0},{"$f":" IF(BC$1187 = 1, BC1126, IF($H1100 < 0, MAX($H1100 - SUM($L1206:BB1206), $H1100 * (BC1152 + BC1178)), MAX(0, MIN($H1100 - SUM($L1206:BB1206), $H1100 *  (BC1152 + BC1178)))))","v":0},{"$f":" IF(BD$1187 = 1, BD1126, IF($H1100 < 0, MAX($H1100 - SUM($L1206:BC1206), $H1100 * (BD1152 + BD1178)), MAX(0, MIN($H1100 - SUM($L1206:BC1206), $H1100 *  (BD1152 + BD1178)))))","v":0},{"$f":" IF(BE$1187 = 1, BE1126, IF($H1100 < 0, MAX($H1100 - SUM($L1206:BD1206), $H1100 * (BE1152 + BE1178)), MAX(0, MIN($H1100 - SUM($L1206:BD1206), $H1100 *  (BE1152 + BE1178)))))","v":0},{"$f":" IF(BF$1187 = 1, BF1126, IF($H1100 < 0, MAX($H1100 - SUM($L1206:BE1206), $H1100 * (BF1152 + BF1178)), MAX(0, MIN($H1100 - SUM($L1206:BE1206), $H1100 *  (BF1152 + BF1178)))))","v":0},{"$f":" IF(BG$1187 = 1, BG1126, IF($H1100 < 0, MAX($H1100 - SUM($L1206:BF1206), $H1100 * (BG1152 + BG1178)), MAX(0, MIN($H1100 - SUM($L1206:BF1206), $H1100 *  (BG1152 + BG1178)))))","v":0},{"$f":" IF(BH$1187 = 1, BH1126, IF($H1100 < 0, MAX($H1100 - SUM($L1206:BG1206), $H1100 * (BH1152 + BH1178)), MAX(0, MIN($H1100 - SUM($L1206:BG1206), $H1100 *  (BH1152 + BH1178)))))","v":0},{"$f":" IF(BI$1187 = 1, BI1126, IF($H1100 < 0, MAX($H1100 - SUM($L1206:BH1206), $H1100 * (BI1152 + BI1178)), MAX(0, MIN($H1100 - SUM($L1206:BH1206), $H1100 *  (BI1152 + BI1178)))))","v":0},{"$f":" IF(BJ$1187 = 1, BJ1126, IF($H1100 < 0, MAX($H1100 - SUM($L1206:BI1206), $H1100 * (BJ1152 + BJ1178)), MAX(0, MIN($H1100 - SUM($L1206:BI1206), $H1100 *  (BJ1152 + BJ1178)))))","v":0},{"$f":" IF(BK$1187 = 1, BK1126, IF($H1100 < 0, MAX($H1100 - SUM($L1206:BJ1206), $H1100 * (BK1152 + BK1178)), MAX(0, MIN($H1100 - SUM($L1206:BJ1206), $H1100 *  (BK1152 + BK1178)))))","v":0},{"$f":" IF(BL$1187 = 1, BL1126, IF($H1100 < 0, MAX($H1100 - SUM($L1206:BK1206), $H1100 * (BL1152 + BL1178)), MAX(0, MIN($H1100 - SUM($L1206:BK1206), $H1100 *  (BL1152 + BL1178)))))","v":0},{"$f":" IF(BM$1187 = 1, BM1126, IF($H1100 < 0, MAX($H1100 - SUM($L1206:BL1206), $H1100 * (BM1152 + BM1178)), MAX(0, MIN($H1100 - SUM($L1206:BL1206), $H1100 *  (BM1152 + BM1178)))))","v":0},{"$f":" IF(BN$1187 = 1, BN1126, IF($H1100 < 0, MAX($H1100 - SUM($L1206:BM1206), $H1100 * (BN1152 + BN1178)), MAX(0, MIN($H1100 - SUM($L1206:BM1206), $H1100 *  (BN1152 + BN1178)))))","v":0},{"$f":" IF(BO$1187 = 1, BO1126, IF($H1100 < 0, MAX($H1100 - SUM($L1206:BN1206), $H1100 * (BO1152 + BO1178)), MAX(0, MIN($H1100 - SUM($L1206:BN1206), $H1100 *  (BO1152 + BO1178)))))","v":0},{"$f":" IF(BP$1187 = 1, BP1126, IF($H1100 < 0, MAX($H1100 - SUM($L1206:BO1206), $H1100 * (BP1152 + BP1178)), MAX(0, MIN($H1100 - SUM($L1206:BO1206), $H1100 *  (BP1152 + BP1178)))))","v":0},{"$f":" IF(BQ$1187 = 1, BQ1126, IF($H1100 < 0, MAX($H1100 - SUM($L1206:BP1206), $H1100 * (BQ1152 + BQ1178)), MAX(0, MIN($H1100 - SUM($L1206:BP1206), $H1100 *  (BQ1152 + BQ1178)))))","v":0},{"$f":" IF(BR$1187 = 1, BR1126, IF($H1100 < 0, MAX($H1100 - SUM($L1206:BQ1206), $H1100 * (BR1152 + BR1178)), MAX(0, MIN($H1100 - SUM($L1206:BQ1206), $H1100 *  (BR1152 + BR1178)))))","v":0},{"$f":" IF(BS$1187 = 1, BS1126, IF($H1100 < 0, MAX($H1100 - SUM($L1206:BR1206), $H1100 * (BS1152 + BS1178)), MAX(0, MIN($H1100 - SUM($L1206:BR1206), $H1100 *  (BS1152 + BS1178)))))","v":0},{"$f":" IF(BT$1187 = 1, BT1126, IF($H1100 < 0, MAX($H1100 - SUM($L1206:BS1206), $H1100 * (BT1152 + BT1178)), MAX(0, MIN($H1100 - SUM($L1206:BS1206), $H1100 *  (BT1152 + BT1178)))))","v":0},{"$f":" IF(BU$1187 = 1, BU1126, IF($H1100 < 0, MAX($H1100 - SUM($L1206:BT1206), $H1100 * (BU1152 + BU1178)), MAX(0, MIN($H1100 - SUM($L1206:BT1206), $H1100 *  (BU1152 + BU1178)))))","v":0},{"$f":" IF(BV$1187 = 1, BV1126, IF($H1100 < 0, MAX($H1100 - SUM($L1206:BU1206), $H1100 * (BV1152 + BV1178)), MAX(0, MIN($H1100 - SUM($L1206:BU1206), $H1100 *  (BV1152 + BV1178)))))","v":0},{"$f":" IF(BW$1187 = 1, BW1126, IF($H1100 < 0, MAX($H1100 - SUM($L1206:BV1206), $H1100 * (BW1152 + BW1178)), MAX(0, MIN($H1100 - SUM($L1206:BV1206), $H1100 *  (BW1152 + BW1178)))))","v":0},{"$f":" IF(BX$1187 = 1, BX1126, IF($H1100 < 0, MAX($H1100 - SUM($L1206:BW1206), $H1100 * (BX1152 + BX1178)), MAX(0, MIN($H1100 - SUM($L1206:BW1206), $H1100 *  (BX1152 + BX1178)))))","v":0},{"$f":" IF(BY$1187 = 1, BY1126, IF($H1100 < 0, MAX($H1100 - SUM($L1206:BX1206), $H1100 * (BY1152 + BY1178)), MAX(0, MIN($H1100 - SUM($L1206:BX1206), $H1100 *  (BY1152 + BY1178)))))","v":0},{"$f":" IF(BZ$1187 = 1, BZ1126, IF($H1100 < 0, MAX($H1100 - SUM($L1206:BY1206), $H1100 * (BZ1152 + BZ1178)), MAX(0, MIN($H1100 - SUM($L1206:BY1206), $H1100 *  (BZ1152 + BZ1178)))))","v":0},{"$f":" IF(CA$1187 = 1, CA1126, IF($H1100 < 0, MAX($H1100 - SUM($L1206:BZ1206), $H1100 * (CA1152 + CA1178)), MAX(0, MIN($H1100 - SUM($L1206:BZ1206), $H1100 *  (CA1152 + CA1178)))))","v":0}]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$52, \"dd mmm yy\") & \" - real - T5Y\"","v":"Depreciation - capex addition - 01 Apr 11 - real - T5Y"},null,null,null,"GBP m",null,0,null,{"$f":" IF(M$1187 = 1, M1127, IF($H1101 < 0, MAX($H1101 - SUM($L1207:L1207), $H1101 * (M1153 + M1179)), MAX(0, MIN($H1101 - SUM($L1207:L1207), $H1101 *  (M1153 + M1179)))))","v":0},{"$f":" IF(N$1187 = 1, N1127, IF($H1101 < 0, MAX($H1101 - SUM($L1207:M1207), $H1101 * (N1153 + N1179)), MAX(0, MIN($H1101 - SUM($L1207:M1207), $H1101 *  (N1153 + N1179)))))","v":0},{"$f":" IF(O$1187 = 1, O1127, IF($H1101 < 0, MAX($H1101 - SUM($L1207:N1207), $H1101 * (O1153 + O1179)), MAX(0, MIN($H1101 - SUM($L1207:N1207), $H1101 *  (O1153 + O1179)))))","v":0},{"$f":" IF(P$1187 = 1, P1127, IF($H1101 < 0, MAX($H1101 - SUM($L1207:O1207), $H1101 * (P1153 + P1179)), MAX(0, MIN($H1101 - SUM($L1207:O1207), $H1101 *  (P1153 + P1179)))))","v":0},{"$f":" IF(Q$1187 = 1, Q1127, IF($H1101 < 0, MAX($H1101 - SUM($L1207:P1207), $H1101 * (Q1153 + Q1179)), MAX(0, MIN($H1101 - SUM($L1207:P1207), $H1101 *  (Q1153 + Q1179)))))","v":0},{"$f":" IF(R$1187 = 1, R1127, IF($H1101 < 0, MAX($H1101 - SUM($L1207:Q1207), $H1101 * (R1153 + R1179)), MAX(0, MIN($H1101 - SUM($L1207:Q1207), $H1101 *  (R1153 + R1179)))))","v":0},{"$f":" IF(S$1187 = 1, S1127, IF($H1101 < 0, MAX($H1101 - SUM($L1207:R1207), $H1101 * (S1153 + S1179)), MAX(0, MIN($H1101 - SUM($L1207:R1207), $H1101 *  (S1153 + S1179)))))","v":0},{"$f":" IF(T$1187 = 1, T1127, IF($H1101 < 0, MAX($H1101 - SUM($L1207:S1207), $H1101 * (T1153 + T1179)), MAX(0, MIN($H1101 - SUM($L1207:S1207), $H1101 *  (T1153 + T1179)))))","v":0},{"$f":" IF(U$1187 = 1, U1127, IF($H1101 < 0, MAX($H1101 - SUM($L1207:T1207), $H1101 * (U1153 + U1179)), MAX(0, MIN($H1101 - SUM($L1207:T1207), $H1101 *  (U1153 + U1179)))))","v":0},{"$f":" IF(V$1187 = 1, V1127, IF($H1101 < 0, MAX($H1101 - SUM($L1207:U1207), $H1101 * (V1153 + V1179)), MAX(0, MIN($H1101 - SUM($L1207:U1207), $H1101 *  (V1153 + V1179)))))","v":0},{"$f":" IF(W$1187 = 1, W1127, IF($H1101 < 0, MAX($H1101 - SUM($L1207:V1207), $H1101 * (W1153 + W1179)), MAX(0, MIN($H1101 - SUM($L1207:V1207), $H1101 *  (W1153 + W1179)))))","v":0},{"$f":" IF(X$1187 = 1, X1127, IF($H1101 < 0, MAX($H1101 - SUM($L1207:W1207), $H1101 * (X1153 + X1179)), MAX(0, MIN($H1101 - SUM($L1207:W1207), $H1101 *  (X1153 + X1179)))))","v":0},{"$f":" IF(Y$1187 = 1, Y1127, IF($H1101 < 0, MAX($H1101 - SUM($L1207:X1207), $H1101 * (Y1153 + Y1179)), MAX(0, MIN($H1101 - SUM($L1207:X1207), $H1101 *  (Y1153 + Y1179)))))","v":0},{"$f":" IF(Z$1187 = 1, Z1127, IF($H1101 < 0, MAX($H1101 - SUM($L1207:Y1207), $H1101 * (Z1153 + Z1179)), MAX(0, MIN($H1101 - SUM($L1207:Y1207), $H1101 *  (Z1153 + Z1179)))))","v":0},{"$f":" IF(AA$1187 = 1, AA1127, IF($H1101 < 0, MAX($H1101 - SUM($L1207:Z1207), $H1101 * (AA1153 + AA1179)), MAX(0, MIN($H1101 - SUM($L1207:Z1207), $H1101 *  (AA1153 + AA1179)))))","v":0},{"$f":" IF(AB$1187 = 1, AB1127, IF($H1101 < 0, MAX($H1101 - SUM($L1207:AA1207), $H1101 * (AB1153 + AB1179)), MAX(0, MIN($H1101 - SUM($L1207:AA1207), $H1101 *  (AB1153 + AB1179)))))","v":0},{"$f":" IF(AC$1187 = 1, AC1127, IF($H1101 < 0, MAX($H1101 - SUM($L1207:AB1207), $H1101 * (AC1153 + AC1179)), MAX(0, MIN($H1101 - SUM($L1207:AB1207), $H1101 *  (AC1153 + AC1179)))))","v":0},{"$f":" IF(AD$1187 = 1, AD1127, IF($H1101 < 0, MAX($H1101 - SUM($L1207:AC1207), $H1101 * (AD1153 + AD1179)), MAX(0, MIN($H1101 - SUM($L1207:AC1207), $H1101 *  (AD1153 + AD1179)))))","v":0},{"$f":" IF(AE$1187 = 1, AE1127, IF($H1101 < 0, MAX($H1101 - SUM($L1207:AD1207), $H1101 * (AE1153 + AE1179)), MAX(0, MIN($H1101 - SUM($L1207:AD1207), $H1101 *  (AE1153 + AE1179)))))","v":0},{"$f":" IF(AF$1187 = 1, AF1127, IF($H1101 < 0, MAX($H1101 - SUM($L1207:AE1207), $H1101 * (AF1153 + AF1179)), MAX(0, MIN($H1101 - SUM($L1207:AE1207), $H1101 *  (AF1153 + AF1179)))))","v":0},{"$f":" IF(AG$1187 = 1, AG1127, IF($H1101 < 0, MAX($H1101 - SUM($L1207:AF1207), $H1101 * (AG1153 + AG1179)), MAX(0, MIN($H1101 - SUM($L1207:AF1207), $H1101 *  (AG1153 + AG1179)))))","v":0},{"$f":" IF(AH$1187 = 1, AH1127, IF($H1101 < 0, MAX($H1101 - SUM($L1207:AG1207), $H1101 * (AH1153 + AH1179)), MAX(0, MIN($H1101 - SUM($L1207:AG1207), $H1101 *  (AH1153 + AH1179)))))","v":0},{"$f":" IF(AI$1187 = 1, AI1127, IF($H1101 < 0, MAX($H1101 - SUM($L1207:AH1207), $H1101 * (AI1153 + AI1179)), MAX(0, MIN($H1101 - SUM($L1207:AH1207), $H1101 *  (AI1153 + AI1179)))))","v":0},{"$f":" IF(AJ$1187 = 1, AJ1127, IF($H1101 < 0, MAX($H1101 - SUM($L1207:AI1207), $H1101 * (AJ1153 + AJ1179)), MAX(0, MIN($H1101 - SUM($L1207:AI1207), $H1101 *  (AJ1153 + AJ1179)))))","v":0},{"$f":" IF(AK$1187 = 1, AK1127, IF($H1101 < 0, MAX($H1101 - SUM($L1207:AJ1207), $H1101 * (AK1153 + AK1179)), MAX(0, MIN($H1101 - SUM($L1207:AJ1207), $H1101 *  (AK1153 + AK1179)))))","v":0},{"$f":" IF(AL$1187 = 1, AL1127, IF($H1101 < 0, MAX($H1101 - SUM($L1207:AK1207), $H1101 * (AL1153 + AL1179)), MAX(0, MIN($H1101 - SUM($L1207:AK1207), $H1101 *  (AL1153 + AL1179)))))","v":0},{"$f":" IF(AM$1187 = 1, AM1127, IF($H1101 < 0, MAX($H1101 - SUM($L1207:AL1207), $H1101 * (AM1153 + AM1179)), MAX(0, MIN($H1101 - SUM($L1207:AL1207), $H1101 *  (AM1153 + AM1179)))))","v":0},{"$f":" IF(AN$1187 = 1, AN1127, IF($H1101 < 0, MAX($H1101 - SUM($L1207:AM1207), $H1101 * (AN1153 + AN1179)), MAX(0, MIN($H1101 - SUM($L1207:AM1207), $H1101 *  (AN1153 + AN1179)))))","v":0},{"$f":" IF(AO$1187 = 1, AO1127, IF($H1101 < 0, MAX($H1101 - SUM($L1207:AN1207), $H1101 * (AO1153 + AO1179)), MAX(0, MIN($H1101 - SUM($L1207:AN1207), $H1101 *  (AO1153 + AO1179)))))","v":0},{"$f":" IF(AP$1187 = 1, AP1127, IF($H1101 < 0, MAX($H1101 - SUM($L1207:AO1207), $H1101 * (AP1153 + AP1179)), MAX(0, MIN($H1101 - SUM($L1207:AO1207), $H1101 *  (AP1153 + AP1179)))))","v":0},{"$f":" IF(AQ$1187 = 1, AQ1127, IF($H1101 < 0, MAX($H1101 - SUM($L1207:AP1207), $H1101 * (AQ1153 + AQ1179)), MAX(0, MIN($H1101 - SUM($L1207:AP1207), $H1101 *  (AQ1153 + AQ1179)))))","v":0},{"$f":" IF(AR$1187 = 1, AR1127, IF($H1101 < 0, MAX($H1101 - SUM($L1207:AQ1207), $H1101 * (AR1153 + AR1179)), MAX(0, MIN($H1101 - SUM($L1207:AQ1207), $H1101 *  (AR1153 + AR1179)))))","v":0},{"$f":" IF(AS$1187 = 1, AS1127, IF($H1101 < 0, MAX($H1101 - SUM($L1207:AR1207), $H1101 * (AS1153 + AS1179)), MAX(0, MIN($H1101 - SUM($L1207:AR1207), $H1101 *  (AS1153 + AS1179)))))","v":0},{"$f":" IF(AT$1187 = 1, AT1127, IF($H1101 < 0, MAX($H1101 - SUM($L1207:AS1207), $H1101 * (AT1153 + AT1179)), MAX(0, MIN($H1101 - SUM($L1207:AS1207), $H1101 *  (AT1153 + AT1179)))))","v":0},{"$f":" IF(AU$1187 = 1, AU1127, IF($H1101 < 0, MAX($H1101 - SUM($L1207:AT1207), $H1101 * (AU1153 + AU1179)), MAX(0, MIN($H1101 - SUM($L1207:AT1207), $H1101 *  (AU1153 + AU1179)))))","v":0},{"$f":" IF(AV$1187 = 1, AV1127, IF($H1101 < 0, MAX($H1101 - SUM($L1207:AU1207), $H1101 * (AV1153 + AV1179)), MAX(0, MIN($H1101 - SUM($L1207:AU1207), $H1101 *  (AV1153 + AV1179)))))","v":0},{"$f":" IF(AW$1187 = 1, AW1127, IF($H1101 < 0, MAX($H1101 - SUM($L1207:AV1207), $H1101 * (AW1153 + AW1179)), MAX(0, MIN($H1101 - SUM($L1207:AV1207), $H1101 *  (AW1153 + AW1179)))))","v":0},{"$f":" IF(AX$1187 = 1, AX1127, IF($H1101 < 0, MAX($H1101 - SUM($L1207:AW1207), $H1101 * (AX1153 + AX1179)), MAX(0, MIN($H1101 - SUM($L1207:AW1207), $H1101 *  (AX1153 + AX1179)))))","v":0},{"$f":" IF(AY$1187 = 1, AY1127, IF($H1101 < 0, MAX($H1101 - SUM($L1207:AX1207), $H1101 * (AY1153 + AY1179)), MAX(0, MIN($H1101 - SUM($L1207:AX1207), $H1101 *  (AY1153 + AY1179)))))","v":0},{"$f":" IF(AZ$1187 = 1, AZ1127, IF($H1101 < 0, MAX($H1101 - SUM($L1207:AY1207), $H1101 * (AZ1153 + AZ1179)), MAX(0, MIN($H1101 - SUM($L1207:AY1207), $H1101 *  (AZ1153 + AZ1179)))))","v":0},{"$f":" IF(BA$1187 = 1, BA1127, IF($H1101 < 0, MAX($H1101 - SUM($L1207:AZ1207), $H1101 * (BA1153 + BA1179)), MAX(0, MIN($H1101 - SUM($L1207:AZ1207), $H1101 *  (BA1153 + BA1179)))))","v":0},{"$f":" IF(BB$1187 = 1, BB1127, IF($H1101 < 0, MAX($H1101 - SUM($L1207:BA1207), $H1101 * (BB1153 + BB1179)), MAX(0, MIN($H1101 - SUM($L1207:BA1207), $H1101 *  (BB1153 + BB1179)))))","v":0},{"$f":" IF(BC$1187 = 1, BC1127, IF($H1101 < 0, MAX($H1101 - SUM($L1207:BB1207), $H1101 * (BC1153 + BC1179)), MAX(0, MIN($H1101 - SUM($L1207:BB1207), $H1101 *  (BC1153 + BC1179)))))","v":0},{"$f":" IF(BD$1187 = 1, BD1127, IF($H1101 < 0, MAX($H1101 - SUM($L1207:BC1207), $H1101 * (BD1153 + BD1179)), MAX(0, MIN($H1101 - SUM($L1207:BC1207), $H1101 *  (BD1153 + BD1179)))))","v":0},{"$f":" IF(BE$1187 = 1, BE1127, IF($H1101 < 0, MAX($H1101 - SUM($L1207:BD1207), $H1101 * (BE1153 + BE1179)), MAX(0, MIN($H1101 - SUM($L1207:BD1207), $H1101 *  (BE1153 + BE1179)))))","v":0},{"$f":" IF(BF$1187 = 1, BF1127, IF($H1101 < 0, MAX($H1101 - SUM($L1207:BE1207), $H1101 * (BF1153 + BF1179)), MAX(0, MIN($H1101 - SUM($L1207:BE1207), $H1101 *  (BF1153 + BF1179)))))","v":0},{"$f":" IF(BG$1187 = 1, BG1127, IF($H1101 < 0, MAX($H1101 - SUM($L1207:BF1207), $H1101 * (BG1153 + BG1179)), MAX(0, MIN($H1101 - SUM($L1207:BF1207), $H1101 *  (BG1153 + BG1179)))))","v":0},{"$f":" IF(BH$1187 = 1, BH1127, IF($H1101 < 0, MAX($H1101 - SUM($L1207:BG1207), $H1101 * (BH1153 + BH1179)), MAX(0, MIN($H1101 - SUM($L1207:BG1207), $H1101 *  (BH1153 + BH1179)))))","v":0},{"$f":" IF(BI$1187 = 1, BI1127, IF($H1101 < 0, MAX($H1101 - SUM($L1207:BH1207), $H1101 * (BI1153 + BI1179)), MAX(0, MIN($H1101 - SUM($L1207:BH1207), $H1101 *  (BI1153 + BI1179)))))","v":0},{"$f":" IF(BJ$1187 = 1, BJ1127, IF($H1101 < 0, MAX($H1101 - SUM($L1207:BI1207), $H1101 * (BJ1153 + BJ1179)), MAX(0, MIN($H1101 - SUM($L1207:BI1207), $H1101 *  (BJ1153 + BJ1179)))))","v":0},{"$f":" IF(BK$1187 = 1, BK1127, IF($H1101 < 0, MAX($H1101 - SUM($L1207:BJ1207), $H1101 * (BK1153 + BK1179)), MAX(0, MIN($H1101 - SUM($L1207:BJ1207), $H1101 *  (BK1153 + BK1179)))))","v":0},{"$f":" IF(BL$1187 = 1, BL1127, IF($H1101 < 0, MAX($H1101 - SUM($L1207:BK1207), $H1101 * (BL1153 + BL1179)), MAX(0, MIN($H1101 - SUM($L1207:BK1207), $H1101 *  (BL1153 + BL1179)))))","v":0},{"$f":" IF(BM$1187 = 1, BM1127, IF($H1101 < 0, MAX($H1101 - SUM($L1207:BL1207), $H1101 * (BM1153 + BM1179)), MAX(0, MIN($H1101 - SUM($L1207:BL1207), $H1101 *  (BM1153 + BM1179)))))","v":0},{"$f":" IF(BN$1187 = 1, BN1127, IF($H1101 < 0, MAX($H1101 - SUM($L1207:BM1207), $H1101 * (BN1153 + BN1179)), MAX(0, MIN($H1101 - SUM($L1207:BM1207), $H1101 *  (BN1153 + BN1179)))))","v":0},{"$f":" IF(BO$1187 = 1, BO1127, IF($H1101 < 0, MAX($H1101 - SUM($L1207:BN1207), $H1101 * (BO1153 + BO1179)), MAX(0, MIN($H1101 - SUM($L1207:BN1207), $H1101 *  (BO1153 + BO1179)))))","v":0},{"$f":" IF(BP$1187 = 1, BP1127, IF($H1101 < 0, MAX($H1101 - SUM($L1207:BO1207), $H1101 * (BP1153 + BP1179)), MAX(0, MIN($H1101 - SUM($L1207:BO1207), $H1101 *  (BP1153 + BP1179)))))","v":0},{"$f":" IF(BQ$1187 = 1, BQ1127, IF($H1101 < 0, MAX($H1101 - SUM($L1207:BP1207), $H1101 * (BQ1153 + BQ1179)), MAX(0, MIN($H1101 - SUM($L1207:BP1207), $H1101 *  (BQ1153 + BQ1179)))))","v":0},{"$f":" IF(BR$1187 = 1, BR1127, IF($H1101 < 0, MAX($H1101 - SUM($L1207:BQ1207), $H1101 * (BR1153 + BR1179)), MAX(0, MIN($H1101 - SUM($L1207:BQ1207), $H1101 *  (BR1153 + BR1179)))))","v":0},{"$f":" IF(BS$1187 = 1, BS1127, IF($H1101 < 0, MAX($H1101 - SUM($L1207:BR1207), $H1101 * (BS1153 + BS1179)), MAX(0, MIN($H1101 - SUM($L1207:BR1207), $H1101 *  (BS1153 + BS1179)))))","v":0},{"$f":" IF(BT$1187 = 1, BT1127, IF($H1101 < 0, MAX($H1101 - SUM($L1207:BS1207), $H1101 * (BT1153 + BT1179)), MAX(0, MIN($H1101 - SUM($L1207:BS1207), $H1101 *  (BT1153 + BT1179)))))","v":0},{"$f":" IF(BU$1187 = 1, BU1127, IF($H1101 < 0, MAX($H1101 - SUM($L1207:BT1207), $H1101 * (BU1153 + BU1179)), MAX(0, MIN($H1101 - SUM($L1207:BT1207), $H1101 *  (BU1153 + BU1179)))))","v":0},{"$f":" IF(BV$1187 = 1, BV1127, IF($H1101 < 0, MAX($H1101 - SUM($L1207:BU1207), $H1101 * (BV1153 + BV1179)), MAX(0, MIN($H1101 - SUM($L1207:BU1207), $H1101 *  (BV1153 + BV1179)))))","v":0},{"$f":" IF(BW$1187 = 1, BW1127, IF($H1101 < 0, MAX($H1101 - SUM($L1207:BV1207), $H1101 * (BW1153 + BW1179)), MAX(0, MIN($H1101 - SUM($L1207:BV1207), $H1101 *  (BW1153 + BW1179)))))","v":0},{"$f":" IF(BX$1187 = 1, BX1127, IF($H1101 < 0, MAX($H1101 - SUM($L1207:BW1207), $H1101 * (BX1153 + BX1179)), MAX(0, MIN($H1101 - SUM($L1207:BW1207), $H1101 *  (BX1153 + BX1179)))))","v":0},{"$f":" IF(BY$1187 = 1, BY1127, IF($H1101 < 0, MAX($H1101 - SUM($L1207:BX1207), $H1101 * (BY1153 + BY1179)), MAX(0, MIN($H1101 - SUM($L1207:BX1207), $H1101 *  (BY1153 + BY1179)))))","v":0},{"$f":" IF(BZ$1187 = 1, BZ1127, IF($H1101 < 0, MAX($H1101 - SUM($L1207:BY1207), $H1101 * (BZ1153 + BZ1179)), MAX(0, MIN($H1101 - SUM($L1207:BY1207), $H1101 *  (BZ1153 + BZ1179)))))","v":0},{"$f":" IF(CA$1187 = 1, CA1127, IF($H1101 < 0, MAX($H1101 - SUM($L1207:BZ1207), $H1101 * (CA1153 + CA1179)), MAX(0, MIN($H1101 - SUM($L1207:BZ1207), $H1101 *  (CA1153 + CA1179)))))","v":0}]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$53, \"dd mmm yy\") & \" - real - T5Y\"","v":"Depreciation - capex addition - 01 Oct 12 - real - T5Y"},null,null,null,"GBP m",null,0.2697440466397148,null,{"$f":" IF(M$1187 = 1, M1128, IF($H1102 < 0, MAX($H1102 - SUM($L1208:L1208), $H1102 * (M1154 + M1180)), MAX(0, MIN($H1102 - SUM($L1208:L1208), $H1102 *  (M1154 + M1180)))))","v":0},{"$f":" IF(N$1187 = 1, N1128, IF($H1102 < 0, MAX($H1102 - SUM($L1208:M1208), $H1102 * (N1154 + N1180)), MAX(0, MIN($H1102 - SUM($L1208:M1208), $H1102 *  (N1154 + N1180)))))","v":0},{"$f":" IF(O$1187 = 1, O1128, IF($H1102 < 0, MAX($H1102 - SUM($L1208:N1208), $H1102 * (O1154 + O1180)), MAX(0, MIN($H1102 - SUM($L1208:N1208), $H1102 *  (O1154 + O1180)))))","v":0},{"$f":" IF(P$1187 = 1, P1128, IF($H1102 < 0, MAX($H1102 - SUM($L1208:O1208), $H1102 * (P1154 + P1180)), MAX(0, MIN($H1102 - SUM($L1208:O1208), $H1102 *  (P1154 + P1180)))))","v":0},{"$f":" IF(Q$1187 = 1, Q1128, IF($H1102 < 0, MAX($H1102 - SUM($L1208:P1208), $H1102 * (Q1154 + Q1180)), MAX(0, MIN($H1102 - SUM($L1208:P1208), $H1102 *  (Q1154 + Q1180)))))","v":0},{"$f":" IF(R$1187 = 1, R1128, IF($H1102 < 0, MAX($H1102 - SUM($L1208:Q1208), $H1102 * (R1154 + R1180)), MAX(0, MIN($H1102 - SUM($L1208:Q1208), $H1102 *  (R1154 + R1180)))))","v":0},{"$f":" IF(S$1187 = 1, S1128, IF($H1102 < 0, MAX($H1102 - SUM($L1208:R1208), $H1102 * (S1154 + S1180)), MAX(0, MIN($H1102 - SUM($L1208:R1208), $H1102 *  (S1154 + S1180)))))","v":0},{"$f":" IF(T$1187 = 1, T1128, IF($H1102 < 0, MAX($H1102 - SUM($L1208:S1208), $H1102 * (T1154 + T1180)), MAX(0, MIN($H1102 - SUM($L1208:S1208), $H1102 *  (T1154 + T1180)))))","v":0},{"$f":" IF(U$1187 = 1, U1128, IF($H1102 < 0, MAX($H1102 - SUM($L1208:T1208), $H1102 * (U1154 + U1180)), MAX(0, MIN($H1102 - SUM($L1208:T1208), $H1102 *  (U1154 + U1180)))))","v":0},{"$f":" IF(V$1187 = 1, V1128, IF($H1102 < 0, MAX($H1102 - SUM($L1208:U1208), $H1102 * (V1154 + V1180)), MAX(0, MIN($H1102 - SUM($L1208:U1208), $H1102 *  (V1154 + V1180)))))","v":0},{"$f":" IF(W$1187 = 1, W1128, IF($H1102 < 0, MAX($H1102 - SUM($L1208:V1208), $H1102 * (W1154 + W1180)), MAX(0, MIN($H1102 - SUM($L1208:V1208), $H1102 *  (W1154 + W1180)))))","v":0},{"$f":" IF(X$1187 = 1, X1128, IF($H1102 < 0, MAX($H1102 - SUM($L1208:W1208), $H1102 * (X1154 + X1180)), MAX(0, MIN($H1102 - SUM($L1208:W1208), $H1102 *  (X1154 + X1180)))))","v":0},{"$f":" IF(Y$1187 = 1, Y1128, IF($H1102 < 0, MAX($H1102 - SUM($L1208:X1208), $H1102 * (Y1154 + Y1180)), MAX(0, MIN($H1102 - SUM($L1208:X1208), $H1102 *  (Y1154 + Y1180)))))","v":0},{"$f":" IF(Z$1187 = 1, Z1128, IF($H1102 < 0, MAX($H1102 - SUM($L1208:Y1208), $H1102 * (Z1154 + Z1180)), MAX(0, MIN($H1102 - SUM($L1208:Y1208), $H1102 *  (Z1154 + Z1180)))))","v":0},{"$f":" IF(AA$1187 = 1, AA1128, IF($H1102 < 0, MAX($H1102 - SUM($L1208:Z1208), $H1102 * (AA1154 + AA1180)), MAX(0, MIN($H1102 - SUM($L1208:Z1208), $H1102 *  (AA1154 + AA1180)))))","v":0},{"$f":" IF(AB$1187 = 1, AB1128, IF($H1102 < 0, MAX($H1102 - SUM($L1208:AA1208), $H1102 * (AB1154 + AB1180)), MAX(0, MIN($H1102 - SUM($L1208:AA1208), $H1102 *  (AB1154 + AB1180)))))","v":0},{"$f":" IF(AC$1187 = 1, AC1128, IF($H1102 < 0, MAX($H1102 - SUM($L1208:AB1208), $H1102 * (AC1154 + AC1180)), MAX(0, MIN($H1102 - SUM($L1208:AB1208), $H1102 *  (AC1154 + AC1180)))))","v":0},{"$f":" IF(AD$1187 = 1, AD1128, IF($H1102 < 0, MAX($H1102 - SUM($L1208:AC1208), $H1102 * (AD1154 + AD1180)), MAX(0, MIN($H1102 - SUM($L1208:AC1208), $H1102 *  (AD1154 + AD1180)))))","v":0},{"$f":" IF(AE$1187 = 1, AE1128, IF($H1102 < 0, MAX($H1102 - SUM($L1208:AD1208), $H1102 * (AE1154 + AE1180)), MAX(0, MIN($H1102 - SUM($L1208:AD1208), $H1102 *  (AE1154 + AE1180)))))","v":0},{"$f":" IF(AF$1187 = 1, AF1128, IF($H1102 < 0, MAX($H1102 - SUM($L1208:AE1208), $H1102 * (AF1154 + AF1180)), MAX(0, MIN($H1102 - SUM($L1208:AE1208), $H1102 *  (AF1154 + AF1180)))))","v":2.6974404663971479E-2},{"$f":" IF(AG$1187 = 1, AG1128, IF($H1102 < 0, MAX($H1102 - SUM($L1208:AF1208), $H1102 * (AG1154 + AG1180)), MAX(0, MIN($H1102 - SUM($L1208:AF1208), $H1102 *  (AG1154 + AG1180)))))","v":5.3948809327942958E-2},{"$f":" IF(AH$1187 = 1, AH1128, IF($H1102 < 0, MAX($H1102 - SUM($L1208:AG1208), $H1102 * (AH1154 + AH1180)), MAX(0, MIN($H1102 - SUM($L1208:AG1208), $H1102 *  (AH1154 + AH1180)))))","v":5.3948809327942958E-2},{"$f":" IF(AI$1187 = 1, AI1128, IF($H1102 < 0, MAX($H1102 - SUM($L1208:AH1208), $H1102 * (AI1154 + AI1180)), MAX(0, MIN($H1102 - SUM($L1208:AH1208), $H1102 *  (AI1154 + AI1180)))))","v":5.3948809327942958E-2},{"$f":" IF(AJ$1187 = 1, AJ1128, IF($H1102 < 0, MAX($H1102 - SUM($L1208:AI1208), $H1102 * (AJ1154 + AJ1180)), MAX(0, MIN($H1102 - SUM($L1208:AI1208), $H1102 *  (AJ1154 + AJ1180)))))","v":5.3948809327942958E-2},{"$f":" IF(AK$1187 = 1, AK1128, IF($H1102 < 0, MAX($H1102 - SUM($L1208:AJ1208), $H1102 * (AK1154 + AK1180)), MAX(0, MIN($H1102 - SUM($L1208:AJ1208), $H1102 *  (AK1154 + AK1180)))))","v":2.6974404663971469E-2},{"$f":" IF(AL$1187 = 1, AL1128, IF($H1102 < 0, MAX($H1102 - SUM($L1208:AK1208), $H1102 * (AL1154 + AL1180)), MAX(0, MIN($H1102 - SUM($L1208:AK1208), $H1102 *  (AL1154 + AL1180)))))","v":0},{"$f":" IF(AM$1187 = 1, AM1128, IF($H1102 < 0, MAX($H1102 - SUM($L1208:AL1208), $H1102 * (AM1154 + AM1180)), MAX(0, MIN($H1102 - SUM($L1208:AL1208), $H1102 *  (AM1154 + AM1180)))))","v":0},{"$f":" IF(AN$1187 = 1, AN1128, IF($H1102 < 0, MAX($H1102 - SUM($L1208:AM1208), $H1102 * (AN1154 + AN1180)), MAX(0, MIN($H1102 - SUM($L1208:AM1208), $H1102 *  (AN1154 + AN1180)))))","v":0},{"$f":" IF(AO$1187 = 1, AO1128, IF($H1102 < 0, MAX($H1102 - SUM($L1208:AN1208), $H1102 * (AO1154 + AO1180)), MAX(0, MIN($H1102 - SUM($L1208:AN1208), $H1102 *  (AO1154 + AO1180)))))","v":0},{"$f":" IF(AP$1187 = 1, AP1128, IF($H1102 < 0, MAX($H1102 - SUM($L1208:AO1208), $H1102 * (AP1154 + AP1180)), MAX(0, MIN($H1102 - SUM($L1208:AO1208), $H1102 *  (AP1154 + AP1180)))))","v":0},{"$f":" IF(AQ$1187 = 1, AQ1128, IF($H1102 < 0, MAX($H1102 - SUM($L1208:AP1208), $H1102 * (AQ1154 + AQ1180)), MAX(0, MIN($H1102 - SUM($L1208:AP1208), $H1102 *  (AQ1154 + AQ1180)))))","v":0},{"$f":" IF(AR$1187 = 1, AR1128, IF($H1102 < 0, MAX($H1102 - SUM($L1208:AQ1208), $H1102 * (AR1154 + AR1180)), MAX(0, MIN($H1102 - SUM($L1208:AQ1208), $H1102 *  (AR1154 + AR1180)))))","v":0},{"$f":" IF(AS$1187 = 1, AS1128, IF($H1102 < 0, MAX($H1102 - SUM($L1208:AR1208), $H1102 * (AS1154 + AS1180)), MAX(0, MIN($H1102 - SUM($L1208:AR1208), $H1102 *  (AS1154 + AS1180)))))","v":0},{"$f":" IF(AT$1187 = 1, AT1128, IF($H1102 < 0, MAX($H1102 - SUM($L1208:AS1208), $H1102 * (AT1154 + AT1180)), MAX(0, MIN($H1102 - SUM($L1208:AS1208), $H1102 *  (AT1154 + AT1180)))))","v":0},{"$f":" IF(AU$1187 = 1, AU1128, IF($H1102 < 0, MAX($H1102 - SUM($L1208:AT1208), $H1102 * (AU1154 + AU1180)), MAX(0, MIN($H1102 - SUM($L1208:AT1208), $H1102 *  (AU1154 + AU1180)))))","v":0},{"$f":" IF(AV$1187 = 1, AV1128, IF($H1102 < 0, MAX($H1102 - SUM($L1208:AU1208), $H1102 * (AV1154 + AV1180)), MAX(0, MIN($H1102 - SUM($L1208:AU1208), $H1102 *  (AV1154 + AV1180)))))","v":0},{"$f":" IF(AW$1187 = 1, AW1128, IF($H1102 < 0, MAX($H1102 - SUM($L1208:AV1208), $H1102 * (AW1154 + AW1180)), MAX(0, MIN($H1102 - SUM($L1208:AV1208), $H1102 *  (AW1154 + AW1180)))))","v":0},{"$f":" IF(AX$1187 = 1, AX1128, IF($H1102 < 0, MAX($H1102 - SUM($L1208:AW1208), $H1102 * (AX1154 + AX1180)), MAX(0, MIN($H1102 - SUM($L1208:AW1208), $H1102 *  (AX1154 + AX1180)))))","v":0},{"$f":" IF(AY$1187 = 1, AY1128, IF($H1102 < 0, MAX($H1102 - SUM($L1208:AX1208), $H1102 * (AY1154 + AY1180)), MAX(0, MIN($H1102 - SUM($L1208:AX1208), $H1102 *  (AY1154 + AY1180)))))","v":0},{"$f":" IF(AZ$1187 = 1, AZ1128, IF($H1102 < 0, MAX($H1102 - SUM($L1208:AY1208), $H1102 * (AZ1154 + AZ1180)), MAX(0, MIN($H1102 - SUM($L1208:AY1208), $H1102 *  (AZ1154 + AZ1180)))))","v":0},{"$f":" IF(BA$1187 = 1, BA1128, IF($H1102 < 0, MAX($H1102 - SUM($L1208:AZ1208), $H1102 * (BA1154 + BA1180)), MAX(0, MIN($H1102 - SUM($L1208:AZ1208), $H1102 *  (BA1154 + BA1180)))))","v":0},{"$f":" IF(BB$1187 = 1, BB1128, IF($H1102 < 0, MAX($H1102 - SUM($L1208:BA1208), $H1102 * (BB1154 + BB1180)), MAX(0, MIN($H1102 - SUM($L1208:BA1208), $H1102 *  (BB1154 + BB1180)))))","v":0},{"$f":" IF(BC$1187 = 1, BC1128, IF($H1102 < 0, MAX($H1102 - SUM($L1208:BB1208), $H1102 * (BC1154 + BC1180)), MAX(0, MIN($H1102 - SUM($L1208:BB1208), $H1102 *  (BC1154 + BC1180)))))","v":0},{"$f":" IF(BD$1187 = 1, BD1128, IF($H1102 < 0, MAX($H1102 - SUM($L1208:BC1208), $H1102 * (BD1154 + BD1180)), MAX(0, MIN($H1102 - SUM($L1208:BC1208), $H1102 *  (BD1154 + BD1180)))))","v":0},{"$f":" IF(BE$1187 = 1, BE1128, IF($H1102 < 0, MAX($H1102 - SUM($L1208:BD1208), $H1102 * (BE1154 + BE1180)), MAX(0, MIN($H1102 - SUM($L1208:BD1208), $H1102 *  (BE1154 + BE1180)))))","v":0},{"$f":" IF(BF$1187 = 1, BF1128, IF($H1102 < 0, MAX($H1102 - SUM($L1208:BE1208), $H1102 * (BF1154 + BF1180)), MAX(0, MIN($H1102 - SUM($L1208:BE1208), $H1102 *  (BF1154 + BF1180)))))","v":0},{"$f":" IF(BG$1187 = 1, BG1128, IF($H1102 < 0, MAX($H1102 - SUM($L1208:BF1208), $H1102 * (BG1154 + BG1180)), MAX(0, MIN($H1102 - SUM($L1208:BF1208), $H1102 *  (BG1154 + BG1180)))))","v":0},{"$f":" IF(BH$1187 = 1, BH1128, IF($H1102 < 0, MAX($H1102 - SUM($L1208:BG1208), $H1102 * (BH1154 + BH1180)), MAX(0, MIN($H1102 - SUM($L1208:BG1208), $H1102 *  (BH1154 + BH1180)))))","v":0},{"$f":" IF(BI$1187 = 1, BI1128, IF($H1102 < 0, MAX($H1102 - SUM($L1208:BH1208), $H1102 * (BI1154 + BI1180)), MAX(0, MIN($H1102 - SUM($L1208:BH1208), $H1102 *  (BI1154 + BI1180)))))","v":0},{"$f":" IF(BJ$1187 = 1, BJ1128, IF($H1102 < 0, MAX($H1102 - SUM($L1208:BI1208), $H1102 * (BJ1154 + BJ1180)), MAX(0, MIN($H1102 - SUM($L1208:BI1208), $H1102 *  (BJ1154 + BJ1180)))))","v":0},{"$f":" IF(BK$1187 = 1, BK1128, IF($H1102 < 0, MAX($H1102 - SUM($L1208:BJ1208), $H1102 * (BK1154 + BK1180)), MAX(0, MIN($H1102 - SUM($L1208:BJ1208), $H1102 *  (BK1154 + BK1180)))))","v":0},{"$f":" IF(BL$1187 = 1, BL1128, IF($H1102 < 0, MAX($H1102 - SUM($L1208:BK1208), $H1102 * (BL1154 + BL1180)), MAX(0, MIN($H1102 - SUM($L1208:BK1208), $H1102 *  (BL1154 + BL1180)))))","v":0},{"$f":" IF(BM$1187 = 1, BM1128, IF($H1102 < 0, MAX($H1102 - SUM($L1208:BL1208), $H1102 * (BM1154 + BM1180)), MAX(0, MIN($H1102 - SUM($L1208:BL1208), $H1102 *  (BM1154 + BM1180)))))","v":0},{"$f":" IF(BN$1187 = 1, BN1128, IF($H1102 < 0, MAX($H1102 - SUM($L1208:BM1208), $H1102 * (BN1154 + BN1180)), MAX(0, MIN($H1102 - SUM($L1208:BM1208), $H1102 *  (BN1154 + BN1180)))))","v":0},{"$f":" IF(BO$1187 = 1, BO1128, IF($H1102 < 0, MAX($H1102 - SUM($L1208:BN1208), $H1102 * (BO1154 + BO1180)), MAX(0, MIN($H1102 - SUM($L1208:BN1208), $H1102 *  (BO1154 + BO1180)))))","v":0},{"$f":" IF(BP$1187 = 1, BP1128, IF($H1102 < 0, MAX($H1102 - SUM($L1208:BO1208), $H1102 * (BP1154 + BP1180)), MAX(0, MIN($H1102 - SUM($L1208:BO1208), $H1102 *  (BP1154 + BP1180)))))","v":0},{"$f":" IF(BQ$1187 = 1, BQ1128, IF($H1102 < 0, MAX($H1102 - SUM($L1208:BP1208), $H1102 * (BQ1154 + BQ1180)), MAX(0, MIN($H1102 - SUM($L1208:BP1208), $H1102 *  (BQ1154 + BQ1180)))))","v":0},{"$f":" IF(BR$1187 = 1, BR1128, IF($H1102 < 0, MAX($H1102 - SUM($L1208:BQ1208), $H1102 * (BR1154 + BR1180)), MAX(0, MIN($H1102 - SUM($L1208:BQ1208), $H1102 *  (BR1154 + BR1180)))))","v":0},{"$f":" IF(BS$1187 = 1, BS1128, IF($H1102 < 0, MAX($H1102 - SUM($L1208:BR1208), $H1102 * (BS1154 + BS1180)), MAX(0, MIN($H1102 - SUM($L1208:BR1208), $H1102 *  (BS1154 + BS1180)))))","v":0},{"$f":" IF(BT$1187 = 1, BT1128, IF($H1102 < 0, MAX($H1102 - SUM($L1208:BS1208), $H1102 * (BT1154 + BT1180)), MAX(0, MIN($H1102 - SUM($L1208:BS1208), $H1102 *  (BT1154 + BT1180)))))","v":0},{"$f":" IF(BU$1187 = 1, BU1128, IF($H1102 < 0, MAX($H1102 - SUM($L1208:BT1208), $H1102 * (BU1154 + BU1180)), MAX(0, MIN($H1102 - SUM($L1208:BT1208), $H1102 *  (BU1154 + BU1180)))))","v":0},{"$f":" IF(BV$1187 = 1, BV1128, IF($H1102 < 0, MAX($H1102 - SUM($L1208:BU1208), $H1102 * (BV1154 + BV1180)), MAX(0, MIN($H1102 - SUM($L1208:BU1208), $H1102 *  (BV1154 + BV1180)))))","v":0},{"$f":" IF(BW$1187 = 1, BW1128, IF($H1102 < 0, MAX($H1102 - SUM($L1208:BV1208), $H1102 * (BW1154 + BW1180)), MAX(0, MIN($H1102 - SUM($L1208:BV1208), $H1102 *  (BW1154 + BW1180)))))","v":0},{"$f":" IF(BX$1187 = 1, BX1128, IF($H1102 < 0, MAX($H1102 - SUM($L1208:BW1208), $H1102 * (BX1154 + BX1180)), MAX(0, MIN($H1102 - SUM($L1208:BW1208), $H1102 *  (BX1154 + BX1180)))))","v":0},{"$f":" IF(BY$1187 = 1, BY1128, IF($H1102 < 0, MAX($H1102 - SUM($L1208:BX1208), $H1102 * (BY1154 + BY1180)), MAX(0, MIN($H1102 - SUM($L1208:BX1208), $H1102 *  (BY1154 + BY1180)))))","v":0},{"$f":" IF(BZ$1187 = 1, BZ1128, IF($H1102 < 0, MAX($H1102 - SUM($L1208:BY1208), $H1102 * (BZ1154 + BZ1180)), MAX(0, MIN($H1102 - SUM($L1208:BY1208), $H1102 *  (BZ1154 + BZ1180)))))","v":0},{"$f":" IF(CA$1187 = 1, CA1128, IF($H1102 < 0, MAX($H1102 - SUM($L1208:BZ1208), $H1102 * (CA1154 + CA1180)), MAX(0, MIN($H1102 - SUM($L1208:BZ1208), $H1102 *  (CA1154 + CA1180)))))","v":0}]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$54, \"dd mmm yy\") & \" - real - T5Y\"","v":"Depreciation - capex addition - 01 Oct 13 - real - T5Y"},null,null,null,"GBP m",null,0.62662896261644618,null,{"$f":" IF(M$1187 = 1, M1129, IF($H1103 < 0, MAX($H1103 - SUM($L1209:L1209), $H1103 * (M1155 + M1181)), MAX(0, MIN($H1103 - SUM($L1209:L1209), $H1103 *  (M1155 + M1181)))))","v":0},{"$f":" IF(N$1187 = 1, N1129, IF($H1103 < 0, MAX($H1103 - SUM($L1209:M1209), $H1103 * (N1155 + N1181)), MAX(0, MIN($H1103 - SUM($L1209:M1209), $H1103 *  (N1155 + N1181)))))","v":0},{"$f":" IF(O$1187 = 1, O1129, IF($H1103 < 0, MAX($H1103 - SUM($L1209:N1209), $H1103 * (O1155 + O1181)), MAX(0, MIN($H1103 - SUM($L1209:N1209), $H1103 *  (O1155 + O1181)))))","v":0},{"$f":" IF(P$1187 = 1, P1129, IF($H1103 < 0, MAX($H1103 - SUM($L1209:O1209), $H1103 * (P1155 + P1181)), MAX(0, MIN($H1103 - SUM($L1209:O1209), $H1103 *  (P1155 + P1181)))))","v":0},{"$f":" IF(Q$1187 = 1, Q1129, IF($H1103 < 0, MAX($H1103 - SUM($L1209:P1209), $H1103 * (Q1155 + Q1181)), MAX(0, MIN($H1103 - SUM($L1209:P1209), $H1103 *  (Q1155 + Q1181)))))","v":0},{"$f":" IF(R$1187 = 1, R1129, IF($H1103 < 0, MAX($H1103 - SUM($L1209:Q1209), $H1103 * (R1155 + R1181)), MAX(0, MIN($H1103 - SUM($L1209:Q1209), $H1103 *  (R1155 + R1181)))))","v":0},{"$f":" IF(S$1187 = 1, S1129, IF($H1103 < 0, MAX($H1103 - SUM($L1209:R1209), $H1103 * (S1155 + S1181)), MAX(0, MIN($H1103 - SUM($L1209:R1209), $H1103 *  (S1155 + S1181)))))","v":0},{"$f":" IF(T$1187 = 1, T1129, IF($H1103 < 0, MAX($H1103 - SUM($L1209:S1209), $H1103 * (T1155 + T1181)), MAX(0, MIN($H1103 - SUM($L1209:S1209), $H1103 *  (T1155 + T1181)))))","v":0},{"$f":" IF(U$1187 = 1, U1129, IF($H1103 < 0, MAX($H1103 - SUM($L1209:T1209), $H1103 * (U1155 + U1181)), MAX(0, MIN($H1103 - SUM($L1209:T1209), $H1103 *  (U1155 + U1181)))))","v":0},{"$f":" IF(V$1187 = 1, V1129, IF($H1103 < 0, MAX($H1103 - SUM($L1209:U1209), $H1103 * (V1155 + V1181)), MAX(0, MIN($H1103 - SUM($L1209:U1209), $H1103 *  (V1155 + V1181)))))","v":0},{"$f":" IF(W$1187 = 1, W1129, IF($H1103 < 0, MAX($H1103 - SUM($L1209:V1209), $H1103 * (W1155 + W1181)), MAX(0, MIN($H1103 - SUM($L1209:V1209), $H1103 *  (W1155 + W1181)))))","v":0},{"$f":" IF(X$1187 = 1, X1129, IF($H1103 < 0, MAX($H1103 - SUM($L1209:W1209), $H1103 * (X1155 + X1181)), MAX(0, MIN($H1103 - SUM($L1209:W1209), $H1103 *  (X1155 + X1181)))))","v":0},{"$f":" IF(Y$1187 = 1, Y1129, IF($H1103 < 0, MAX($H1103 - SUM($L1209:X1209), $H1103 * (Y1155 + Y1181)), MAX(0, MIN($H1103 - SUM($L1209:X1209), $H1103 *  (Y1155 + Y1181)))))","v":0},{"$f":" IF(Z$1187 = 1, Z1129, IF($H1103 < 0, MAX($H1103 - SUM($L1209:Y1209), $H1103 * (Z1155 + Z1181)), MAX(0, MIN($H1103 - SUM($L1209:Y1209), $H1103 *  (Z1155 + Z1181)))))","v":0},{"$f":" IF(AA$1187 = 1, AA1129, IF($H1103 < 0, MAX($H1103 - SUM($L1209:Z1209), $H1103 * (AA1155 + AA1181)), MAX(0, MIN($H1103 - SUM($L1209:Z1209), $H1103 *  (AA1155 + AA1181)))))","v":0},{"$f":" IF(AB$1187 = 1, AB1129, IF($H1103 < 0, MAX($H1103 - SUM($L1209:AA1209), $H1103 * (AB1155 + AB1181)), MAX(0, MIN($H1103 - SUM($L1209:AA1209), $H1103 *  (AB1155 + AB1181)))))","v":0},{"$f":" IF(AC$1187 = 1, AC1129, IF($H1103 < 0, MAX($H1103 - SUM($L1209:AB1209), $H1103 * (AC1155 + AC1181)), MAX(0, MIN($H1103 - SUM($L1209:AB1209), $H1103 *  (AC1155 + AC1181)))))","v":0},{"$f":" IF(AD$1187 = 1, AD1129, IF($H1103 < 0, MAX($H1103 - SUM($L1209:AC1209), $H1103 * (AD1155 + AD1181)), MAX(0, MIN($H1103 - SUM($L1209:AC1209), $H1103 *  (AD1155 + AD1181)))))","v":0},{"$f":" IF(AE$1187 = 1, AE1129, IF($H1103 < 0, MAX($H1103 - SUM($L1209:AD1209), $H1103 * (AE1155 + AE1181)), MAX(0, MIN($H1103 - SUM($L1209:AD1209), $H1103 *  (AE1155 + AE1181)))))","v":0},{"$f":" IF(AF$1187 = 1, AF1129, IF($H1103 < 0, MAX($H1103 - SUM($L1209:AE1209), $H1103 * (AF1155 + AF1181)), MAX(0, MIN($H1103 - SUM($L1209:AE1209), $H1103 *  (AF1155 + AF1181)))))","v":0},{"$f":" IF(AG$1187 = 1, AG1129, IF($H1103 < 0, MAX($H1103 - SUM($L1209:AF1209), $H1103 * (AG1155 + AG1181)), MAX(0, MIN($H1103 - SUM($L1209:AF1209), $H1103 *  (AG1155 + AG1181)))))","v":6.2662896261644618E-2},{"$f":" IF(AH$1187 = 1, AH1129, IF($H1103 < 0, MAX($H1103 - SUM($L1209:AG1209), $H1103 * (AH1155 + AH1181)), MAX(0, MIN($H1103 - SUM($L1209:AG1209), $H1103 *  (AH1155 + AH1181)))))","v":0.12532579252328946},{"$f":" IF(AI$1187 = 1, AI1129, IF($H1103 < 0, MAX($H1103 - SUM($L1209:AH1209), $H1103 * (AI1155 + AI1181)), MAX(0, MIN($H1103 - SUM($L1209:AH1209), $H1103 *  (AI1155 + AI1181)))))","v":0.12532579252328946},{"$f":" IF(AJ$1187 = 1, AJ1129, IF($H1103 < 0, MAX($H1103 - SUM($L1209:AI1209), $H1103 * (AJ1155 + AJ1181)), MAX(0, MIN($H1103 - SUM($L1209:AI1209), $H1103 *  (AJ1155 + AJ1181)))))","v":0.12532579252328946},{"$f":" IF(AK$1187 = 1, AK1129, IF($H1103 < 0, MAX($H1103 - SUM($L1209:AJ1209), $H1103 * (AK1155 + AK1181)), MAX(0, MIN($H1103 - SUM($L1209:AJ1209), $H1103 *  (AK1155 + AK1181)))))","v":0.12532579252328924},{"$f":" IF(AL$1187 = 1, AL1129, IF($H1103 < 0, MAX($H1103 - SUM($L1209:AK1209), $H1103 * (AL1155 + AL1181)), MAX(0, MIN($H1103 - SUM($L1209:AK1209), $H1103 *  (AL1155 + AL1181)))))","v":6.2662896261643897E-2},{"$f":" IF(AM$1187 = 1, AM1129, IF($H1103 < 0, MAX($H1103 - SUM($L1209:AL1209), $H1103 * (AM1155 + AM1181)), MAX(0, MIN($H1103 - SUM($L1209:AL1209), $H1103 *  (AM1155 + AM1181)))))","v":0},{"$f":" IF(AN$1187 = 1, AN1129, IF($H1103 < 0, MAX($H1103 - SUM($L1209:AM1209), $H1103 * (AN1155 + AN1181)), MAX(0, MIN($H1103 - SUM($L1209:AM1209), $H1103 *  (AN1155 + AN1181)))))","v":0},{"$f":" IF(AO$1187 = 1, AO1129, IF($H1103 < 0, MAX($H1103 - SUM($L1209:AN1209), $H1103 * (AO1155 + AO1181)), MAX(0, MIN($H1103 - SUM($L1209:AN1209), $H1103 *  (AO1155 + AO1181)))))","v":0},{"$f":" IF(AP$1187 = 1, AP1129, IF($H1103 < 0, MAX($H1103 - SUM($L1209:AO1209), $H1103 * (AP1155 + AP1181)), MAX(0, MIN($H1103 - SUM($L1209:AO1209), $H1103 *  (AP1155 + AP1181)))))","v":0},{"$f":" IF(AQ$1187 = 1, AQ1129, IF($H1103 < 0, MAX($H1103 - SUM($L1209:AP1209), $H1103 * (AQ1155 + AQ1181)), MAX(0, MIN($H1103 - SUM($L1209:AP1209), $H1103 *  (AQ1155 + AQ1181)))))","v":0},{"$f":" IF(AR$1187 = 1, AR1129, IF($H1103 < 0, MAX($H1103 - SUM($L1209:AQ1209), $H1103 * (AR1155 + AR1181)), MAX(0, MIN($H1103 - SUM($L1209:AQ1209), $H1103 *  (AR1155 + AR1181)))))","v":0},{"$f":" IF(AS$1187 = 1, AS1129, IF($H1103 < 0, MAX($H1103 - SUM($L1209:AR1209), $H1103 * (AS1155 + AS1181)), MAX(0, MIN($H1103 - SUM($L1209:AR1209), $H1103 *  (AS1155 + AS1181)))))","v":0},{"$f":" IF(AT$1187 = 1, AT1129, IF($H1103 < 0, MAX($H1103 - SUM($L1209:AS1209), $H1103 * (AT1155 + AT1181)), MAX(0, MIN($H1103 - SUM($L1209:AS1209), $H1103 *  (AT1155 + AT1181)))))","v":0},{"$f":" IF(AU$1187 = 1, AU1129, IF($H1103 < 0, MAX($H1103 - SUM($L1209:AT1209), $H1103 * (AU1155 + AU1181)), MAX(0, MIN($H1103 - SUM($L1209:AT1209), $H1103 *  (AU1155 + AU1181)))))","v":0},{"$f":" IF(AV$1187 = 1, AV1129, IF($H1103 < 0, MAX($H1103 - SUM($L1209:AU1209), $H1103 * (AV1155 + AV1181)), MAX(0, MIN($H1103 - SUM($L1209:AU1209), $H1103 *  (AV1155 + AV1181)))))","v":0},{"$f":" IF(AW$1187 = 1, AW1129, IF($H1103 < 0, MAX($H1103 - SUM($L1209:AV1209), $H1103 * (AW1155 + AW1181)), MAX(0, MIN($H1103 - SUM($L1209:AV1209), $H1103 *  (AW1155 + AW1181)))))","v":0},{"$f":" IF(AX$1187 = 1, AX1129, IF($H1103 < 0, MAX($H1103 - SUM($L1209:AW1209), $H1103 * (AX1155 + AX1181)), MAX(0, MIN($H1103 - SUM($L1209:AW1209), $H1103 *  (AX1155 + AX1181)))))","v":0},{"$f":" IF(AY$1187 = 1, AY1129, IF($H1103 < 0, MAX($H1103 - SUM($L1209:AX1209), $H1103 * (AY1155 + AY1181)), MAX(0, MIN($H1103 - SUM($L1209:AX1209), $H1103 *  (AY1155 + AY1181)))))","v":0},{"$f":" IF(AZ$1187 = 1, AZ1129, IF($H1103 < 0, MAX($H1103 - SUM($L1209:AY1209), $H1103 * (AZ1155 + AZ1181)), MAX(0, MIN($H1103 - SUM($L1209:AY1209), $H1103 *  (AZ1155 + AZ1181)))))","v":0},{"$f":" IF(BA$1187 = 1, BA1129, IF($H1103 < 0, MAX($H1103 - SUM($L1209:AZ1209), $H1103 * (BA1155 + BA1181)), MAX(0, MIN($H1103 - SUM($L1209:AZ1209), $H1103 *  (BA1155 + BA1181)))))","v":0},{"$f":" IF(BB$1187 = 1, BB1129, IF($H1103 < 0, MAX($H1103 - SUM($L1209:BA1209), $H1103 * (BB1155 + BB1181)), MAX(0, MIN($H1103 - SUM($L1209:BA1209), $H1103 *  (BB1155 + BB1181)))))","v":0},{"$f":" IF(BC$1187 = 1, BC1129, IF($H1103 < 0, MAX($H1103 - SUM($L1209:BB1209), $H1103 * (BC1155 + BC1181)), MAX(0, MIN($H1103 - SUM($L1209:BB1209), $H1103 *  (BC1155 + BC1181)))))","v":0},{"$f":" IF(BD$1187 = 1, BD1129, IF($H1103 < 0, MAX($H1103 - SUM($L1209:BC1209), $H1103 * (BD1155 + BD1181)), MAX(0, MIN($H1103 - SUM($L1209:BC1209), $H1103 *  (BD1155 + BD1181)))))","v":0},{"$f":" IF(BE$1187 = 1, BE1129, IF($H1103 < 0, MAX($H1103 - SUM($L1209:BD1209), $H1103 * (BE1155 + BE1181)), MAX(0, MIN($H1103 - SUM($L1209:BD1209), $H1103 *  (BE1155 + BE1181)))))","v":0},{"$f":" IF(BF$1187 = 1, BF1129, IF($H1103 < 0, MAX($H1103 - SUM($L1209:BE1209), $H1103 * (BF1155 + BF1181)), MAX(0, MIN($H1103 - SUM($L1209:BE1209), $H1103 *  (BF1155 + BF1181)))))","v":0},{"$f":" IF(BG$1187 = 1, BG1129, IF($H1103 < 0, MAX($H1103 - SUM($L1209:BF1209), $H1103 * (BG1155 + BG1181)), MAX(0, MIN($H1103 - SUM($L1209:BF1209), $H1103 *  (BG1155 + BG1181)))))","v":0},{"$f":" IF(BH$1187 = 1, BH1129, IF($H1103 < 0, MAX($H1103 - SUM($L1209:BG1209), $H1103 * (BH1155 + BH1181)), MAX(0, MIN($H1103 - SUM($L1209:BG1209), $H1103 *  (BH1155 + BH1181)))))","v":0},{"$f":" IF(BI$1187 = 1, BI1129, IF($H1103 < 0, MAX($H1103 - SUM($L1209:BH1209), $H1103 * (BI1155 + BI1181)), MAX(0, MIN($H1103 - SUM($L1209:BH1209), $H1103 *  (BI1155 + BI1181)))))","v":0},{"$f":" IF(BJ$1187 = 1, BJ1129, IF($H1103 < 0, MAX($H1103 - SUM($L1209:BI1209), $H1103 * (BJ1155 + BJ1181)), MAX(0, MIN($H1103 - SUM($L1209:BI1209), $H1103 *  (BJ1155 + BJ1181)))))","v":0},{"$f":" IF(BK$1187 = 1, BK1129, IF($H1103 < 0, MAX($H1103 - SUM($L1209:BJ1209), $H1103 * (BK1155 + BK1181)), MAX(0, MIN($H1103 - SUM($L1209:BJ1209), $H1103 *  (BK1155 + BK1181)))))","v":0},{"$f":" IF(BL$1187 = 1, BL1129, IF($H1103 < 0, MAX($H1103 - SUM($L1209:BK1209), $H1103 * (BL1155 + BL1181)), MAX(0, MIN($H1103 - SUM($L1209:BK1209), $H1103 *  (BL1155 + BL1181)))))","v":0},{"$f":" IF(BM$1187 = 1, BM1129, IF($H1103 < 0, MAX($H1103 - SUM($L1209:BL1209), $H1103 * (BM1155 + BM1181)), MAX(0, MIN($H1103 - SUM($L1209:BL1209), $H1103 *  (BM1155 + BM1181)))))","v":0},{"$f":" IF(BN$1187 = 1, BN1129, IF($H1103 < 0, MAX($H1103 - SUM($L1209:BM1209), $H1103 * (BN1155 + BN1181)), MAX(0, MIN($H1103 - SUM($L1209:BM1209), $H1103 *  (BN1155 + BN1181)))))","v":0},{"$f":" IF(BO$1187 = 1, BO1129, IF($H1103 < 0, MAX($H1103 - SUM($L1209:BN1209), $H1103 * (BO1155 + BO1181)), MAX(0, MIN($H1103 - SUM($L1209:BN1209), $H1103 *  (BO1155 + BO1181)))))","v":0},{"$f":" IF(BP$1187 = 1, BP1129, IF($H1103 < 0, MAX($H1103 - SUM($L1209:BO1209), $H1103 * (BP1155 + BP1181)), MAX(0, MIN($H1103 - SUM($L1209:BO1209), $H1103 *  (BP1155 + BP1181)))))","v":0},{"$f":" IF(BQ$1187 = 1, BQ1129, IF($H1103 < 0, MAX($H1103 - SUM($L1209:BP1209), $H1103 * (BQ1155 + BQ1181)), MAX(0, MIN($H1103 - SUM($L1209:BP1209), $H1103 *  (BQ1155 + BQ1181)))))","v":0},{"$f":" IF(BR$1187 = 1, BR1129, IF($H1103 < 0, MAX($H1103 - SUM($L1209:BQ1209), $H1103 * (BR1155 + BR1181)), MAX(0, MIN($H1103 - SUM($L1209:BQ1209), $H1103 *  (BR1155 + BR1181)))))","v":0},{"$f":" IF(BS$1187 = 1, BS1129, IF($H1103 < 0, MAX($H1103 - SUM($L1209:BR1209), $H1103 * (BS1155 + BS1181)), MAX(0, MIN($H1103 - SUM($L1209:BR1209), $H1103 *  (BS1155 + BS1181)))))","v":0},{"$f":" IF(BT$1187 = 1, BT1129, IF($H1103 < 0, MAX($H1103 - SUM($L1209:BS1209), $H1103 * (BT1155 + BT1181)), MAX(0, MIN($H1103 - SUM($L1209:BS1209), $H1103 *  (BT1155 + BT1181)))))","v":0},{"$f":" IF(BU$1187 = 1, BU1129, IF($H1103 < 0, MAX($H1103 - SUM($L1209:BT1209), $H1103 * (BU1155 + BU1181)), MAX(0, MIN($H1103 - SUM($L1209:BT1209), $H1103 *  (BU1155 + BU1181)))))","v":0},{"$f":" IF(BV$1187 = 1, BV1129, IF($H1103 < 0, MAX($H1103 - SUM($L1209:BU1209), $H1103 * (BV1155 + BV1181)), MAX(0, MIN($H1103 - SUM($L1209:BU1209), $H1103 *  (BV1155 + BV1181)))))","v":0},{"$f":" IF(BW$1187 = 1, BW1129, IF($H1103 < 0, MAX($H1103 - SUM($L1209:BV1209), $H1103 * (BW1155 + BW1181)), MAX(0, MIN($H1103 - SUM($L1209:BV1209), $H1103 *  (BW1155 + BW1181)))))","v":0},{"$f":" IF(BX$1187 = 1, BX1129, IF($H1103 < 0, MAX($H1103 - SUM($L1209:BW1209), $H1103 * (BX1155 + BX1181)), MAX(0, MIN($H1103 - SUM($L1209:BW1209), $H1103 *  (BX1155 + BX1181)))))","v":0},{"$f":" IF(BY$1187 = 1, BY1129, IF($H1103 < 0, MAX($H1103 - SUM($L1209:BX1209), $H1103 * (BY1155 + BY1181)), MAX(0, MIN($H1103 - SUM($L1209:BX1209), $H1103 *  (BY1155 + BY1181)))))","v":0},{"$f":" IF(BZ$1187 = 1, BZ1129, IF($H1103 < 0, MAX($H1103 - SUM($L1209:BY1209), $H1103 * (BZ1155 + BZ1181)), MAX(0, MIN($H1103 - SUM($L1209:BY1209), $H1103 *  (BZ1155 + BZ1181)))))","v":0},{"$f":" IF(CA$1187 = 1, CA1129, IF($H1103 < 0, MAX($H1103 - SUM($L1209:BZ1209), $H1103 * (CA1155 + CA1181)), MAX(0, MIN($H1103 - SUM($L1209:BZ1209), $H1103 *  (CA1155 + CA1181)))))","v":0}]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$55, \"dd mmm yy\") & \" - real - T5Y\"","v":"Depreciation - capex addition - 01 Oct 14 - real - T5Y"},null,null,null,"GBP m",null,0.48626731858703159,null,{"$f":" IF(M$1187 = 1, M1130, IF($H1104 < 0, MAX($H1104 - SUM($L1210:L1210), $H1104 * (M1156 + M1182)), MAX(0, MIN($H1104 - SUM($L1210:L1210), $H1104 *  (M1156 + M1182)))))","v":0},{"$f":" IF(N$1187 = 1, N1130, IF($H1104 < 0, MAX($H1104 - SUM($L1210:M1210), $H1104 * (N1156 + N1182)), MAX(0, MIN($H1104 - SUM($L1210:M1210), $H1104 *  (N1156 + N1182)))))","v":0},{"$f":" IF(O$1187 = 1, O1130, IF($H1104 < 0, MAX($H1104 - SUM($L1210:N1210), $H1104 * (O1156 + O1182)), MAX(0, MIN($H1104 - SUM($L1210:N1210), $H1104 *  (O1156 + O1182)))))","v":0},{"$f":" IF(P$1187 = 1, P1130, IF($H1104 < 0, MAX($H1104 - SUM($L1210:O1210), $H1104 * (P1156 + P1182)), MAX(0, MIN($H1104 - SUM($L1210:O1210), $H1104 *  (P1156 + P1182)))))","v":0},{"$f":" IF(Q$1187 = 1, Q1130, IF($H1104 < 0, MAX($H1104 - SUM($L1210:P1210), $H1104 * (Q1156 + Q1182)), MAX(0, MIN($H1104 - SUM($L1210:P1210), $H1104 *  (Q1156 + Q1182)))))","v":0},{"$f":" IF(R$1187 = 1, R1130, IF($H1104 < 0, MAX($H1104 - SUM($L1210:Q1210), $H1104 * (R1156 + R1182)), MAX(0, MIN($H1104 - SUM($L1210:Q1210), $H1104 *  (R1156 + R1182)))))","v":0},{"$f":" IF(S$1187 = 1, S1130, IF($H1104 < 0, MAX($H1104 - SUM($L1210:R1210), $H1104 * (S1156 + S1182)), MAX(0, MIN($H1104 - SUM($L1210:R1210), $H1104 *  (S1156 + S1182)))))","v":0},{"$f":" IF(T$1187 = 1, T1130, IF($H1104 < 0, MAX($H1104 - SUM($L1210:S1210), $H1104 * (T1156 + T1182)), MAX(0, MIN($H1104 - SUM($L1210:S1210), $H1104 *  (T1156 + T1182)))))","v":0},{"$f":" IF(U$1187 = 1, U1130, IF($H1104 < 0, MAX($H1104 - SUM($L1210:T1210), $H1104 * (U1156 + U1182)), MAX(0, MIN($H1104 - SUM($L1210:T1210), $H1104 *  (U1156 + U1182)))))","v":0},{"$f":" IF(V$1187 = 1, V1130, IF($H1104 < 0, MAX($H1104 - SUM($L1210:U1210), $H1104 * (V1156 + V1182)), MAX(0, MIN($H1104 - SUM($L1210:U1210), $H1104 *  (V1156 + V1182)))))","v":0},{"$f":" IF(W$1187 = 1, W1130, IF($H1104 < 0, MAX($H1104 - SUM($L1210:V1210), $H1104 * (W1156 + W1182)), MAX(0, MIN($H1104 - SUM($L1210:V1210), $H1104 *  (W1156 + W1182)))))","v":0},{"$f":" IF(X$1187 = 1, X1130, IF($H1104 < 0, MAX($H1104 - SUM($L1210:W1210), $H1104 * (X1156 + X1182)), MAX(0, MIN($H1104 - SUM($L1210:W1210), $H1104 *  (X1156 + X1182)))))","v":0},{"$f":" IF(Y$1187 = 1, Y1130, IF($H1104 < 0, MAX($H1104 - SUM($L1210:X1210), $H1104 * (Y1156 + Y1182)), MAX(0, MIN($H1104 - SUM($L1210:X1210), $H1104 *  (Y1156 + Y1182)))))","v":0},{"$f":" IF(Z$1187 = 1, Z1130, IF($H1104 < 0, MAX($H1104 - SUM($L1210:Y1210), $H1104 * (Z1156 + Z1182)), MAX(0, MIN($H1104 - SUM($L1210:Y1210), $H1104 *  (Z1156 + Z1182)))))","v":0},{"$f":" IF(AA$1187 = 1, AA1130, IF($H1104 < 0, MAX($H1104 - SUM($L1210:Z1210), $H1104 * (AA1156 + AA1182)), MAX(0, MIN($H1104 - SUM($L1210:Z1210), $H1104 *  (AA1156 + AA1182)))))","v":0},{"$f":" IF(AB$1187 = 1, AB1130, IF($H1104 < 0, MAX($H1104 - SUM($L1210:AA1210), $H1104 * (AB1156 + AB1182)), MAX(0, MIN($H1104 - SUM($L1210:AA1210), $H1104 *  (AB1156 + AB1182)))))","v":0},{"$f":" IF(AC$1187 = 1, AC1130, IF($H1104 < 0, MAX($H1104 - SUM($L1210:AB1210), $H1104 * (AC1156 + AC1182)), MAX(0, MIN($H1104 - SUM($L1210:AB1210), $H1104 *  (AC1156 + AC1182)))))","v":0},{"$f":" IF(AD$1187 = 1, AD1130, IF($H1104 < 0, MAX($H1104 - SUM($L1210:AC1210), $H1104 * (AD1156 + AD1182)), MAX(0, MIN($H1104 - SUM($L1210:AC1210), $H1104 *  (AD1156 + AD1182)))))","v":0},{"$f":" IF(AE$1187 = 1, AE1130, IF($H1104 < 0, MAX($H1104 - SUM($L1210:AD1210), $H1104 * (AE1156 + AE1182)), MAX(0, MIN($H1104 - SUM($L1210:AD1210), $H1104 *  (AE1156 + AE1182)))))","v":0},{"$f":" IF(AF$1187 = 1, AF1130, IF($H1104 < 0, MAX($H1104 - SUM($L1210:AE1210), $H1104 * (AF1156 + AF1182)), MAX(0, MIN($H1104 - SUM($L1210:AE1210), $H1104 *  (AF1156 + AF1182)))))","v":0},{"$f":" IF(AG$1187 = 1, AG1130, IF($H1104 < 0, MAX($H1104 - SUM($L1210:AF1210), $H1104 * (AG1156 + AG1182)), MAX(0, MIN($H1104 - SUM($L1210:AF1210), $H1104 *  (AG1156 + AG1182)))))","v":0},{"$f":" IF(AH$1187 = 1, AH1130, IF($H1104 < 0, MAX($H1104 - SUM($L1210:AG1210), $H1104 * (AH1156 + AH1182)), MAX(0, MIN($H1104 - SUM($L1210:AG1210), $H1104 *  (AH1156 + AH1182)))))","v":4.8626731858703164E-2},{"$f":" IF(AI$1187 = 1, AI1130, IF($H1104 < 0, MAX($H1104 - SUM($L1210:AH1210), $H1104 * (AI1156 + AI1182)), MAX(0, MIN($H1104 - SUM($L1210:AH1210), $H1104 *  (AI1156 + AI1182)))))","v":9.7253463717406438E-2},{"$f":" IF(AJ$1187 = 1, AJ1130, IF($H1104 < 0, MAX($H1104 - SUM($L1210:AI1210), $H1104 * (AJ1156 + AJ1182)), MAX(0, MIN($H1104 - SUM($L1210:AI1210), $H1104 *  (AJ1156 + AJ1182)))))","v":9.7253463717406438E-2},{"$f":" IF(AK$1187 = 1, AK1130, IF($H1104 < 0, MAX($H1104 - SUM($L1210:AJ1210), $H1104 * (AK1156 + AK1182)), MAX(0, MIN($H1104 - SUM($L1210:AJ1210), $H1104 *  (AK1156 + AK1182)))))","v":9.7253463717406327E-2},{"$f":" IF(AL$1187 = 1, AL1130, IF($H1104 < 0, MAX($H1104 - SUM($L1210:AK1210), $H1104 * (AL1156 + AL1182)), MAX(0, MIN($H1104 - SUM($L1210:AK1210), $H1104 *  (AL1156 + AL1182)))))","v":9.7253463717406327E-2},{"$f":" IF(AM$1187 = 1, AM1130, IF($H1104 < 0, MAX($H1104 - SUM($L1210:AL1210), $H1104 * (AM1156 + AM1182)), MAX(0, MIN($H1104 - SUM($L1210:AL1210), $H1104 *  (AM1156 + AM1182)))))","v":4.8626731858702865E-2},{"$f":" IF(AN$1187 = 1, AN1130, IF($H1104 < 0, MAX($H1104 - SUM($L1210:AM1210), $H1104 * (AN1156 + AN1182)), MAX(0, MIN($H1104 - SUM($L1210:AM1210), $H1104 *  (AN1156 + AN1182)))))","v":0},{"$f":" IF(AO$1187 = 1, AO1130, IF($H1104 < 0, MAX($H1104 - SUM($L1210:AN1210), $H1104 * (AO1156 + AO1182)), MAX(0, MIN($H1104 - SUM($L1210:AN1210), $H1104 *  (AO1156 + AO1182)))))","v":0},{"$f":" IF(AP$1187 = 1, AP1130, IF($H1104 < 0, MAX($H1104 - SUM($L1210:AO1210), $H1104 * (AP1156 + AP1182)), MAX(0, MIN($H1104 - SUM($L1210:AO1210), $H1104 *  (AP1156 + AP1182)))))","v":0},{"$f":" IF(AQ$1187 = 1, AQ1130, IF($H1104 < 0, MAX($H1104 - SUM($L1210:AP1210), $H1104 * (AQ1156 + AQ1182)), MAX(0, MIN($H1104 - SUM($L1210:AP1210), $H1104 *  (AQ1156 + AQ1182)))))","v":0},{"$f":" IF(AR$1187 = 1, AR1130, IF($H1104 < 0, MAX($H1104 - SUM($L1210:AQ1210), $H1104 * (AR1156 + AR1182)), MAX(0, MIN($H1104 - SUM($L1210:AQ1210), $H1104 *  (AR1156 + AR1182)))))","v":0},{"$f":" IF(AS$1187 = 1, AS1130, IF($H1104 < 0, MAX($H1104 - SUM($L1210:AR1210), $H1104 * (AS1156 + AS1182)), MAX(0, MIN($H1104 - SUM($L1210:AR1210), $H1104 *  (AS1156 + AS1182)))))","v":0},{"$f":" IF(AT$1187 = 1, AT1130, IF($H1104 < 0, MAX($H1104 - SUM($L1210:AS1210), $H1104 * (AT1156 + AT1182)), MAX(0, MIN($H1104 - SUM($L1210:AS1210), $H1104 *  (AT1156 + AT1182)))))","v":0},{"$f":" IF(AU$1187 = 1, AU1130, IF($H1104 < 0, MAX($H1104 - SUM($L1210:AT1210), $H1104 * (AU1156 + AU1182)), MAX(0, MIN($H1104 - SUM($L1210:AT1210), $H1104 *  (AU1156 + AU1182)))))","v":0},{"$f":" IF(AV$1187 = 1, AV1130, IF($H1104 < 0, MAX($H1104 - SUM($L1210:AU1210), $H1104 * (AV1156 + AV1182)), MAX(0, MIN($H1104 - SUM($L1210:AU1210), $H1104 *  (AV1156 + AV1182)))))","v":0},{"$f":" IF(AW$1187 = 1, AW1130, IF($H1104 < 0, MAX($H1104 - SUM($L1210:AV1210), $H1104 * (AW1156 + AW1182)), MAX(0, MIN($H1104 - SUM($L1210:AV1210), $H1104 *  (AW1156 + AW1182)))))","v":0},{"$f":" IF(AX$1187 = 1, AX1130, IF($H1104 < 0, MAX($H1104 - SUM($L1210:AW1210), $H1104 * (AX1156 + AX1182)), MAX(0, MIN($H1104 - SUM($L1210:AW1210), $H1104 *  (AX1156 + AX1182)))))","v":0},{"$f":" IF(AY$1187 = 1, AY1130, IF($H1104 < 0, MAX($H1104 - SUM($L1210:AX1210), $H1104 * (AY1156 + AY1182)), MAX(0, MIN($H1104 - SUM($L1210:AX1210), $H1104 *  (AY1156 + AY1182)))))","v":0},{"$f":" IF(AZ$1187 = 1, AZ1130, IF($H1104 < 0, MAX($H1104 - SUM($L1210:AY1210), $H1104 * (AZ1156 + AZ1182)), MAX(0, MIN($H1104 - SUM($L1210:AY1210), $H1104 *  (AZ1156 + AZ1182)))))","v":0},{"$f":" IF(BA$1187 = 1, BA1130, IF($H1104 < 0, MAX($H1104 - SUM($L1210:AZ1210), $H1104 * (BA1156 + BA1182)), MAX(0, MIN($H1104 - SUM($L1210:AZ1210), $H1104 *  (BA1156 + BA1182)))))","v":0},{"$f":" IF(BB$1187 = 1, BB1130, IF($H1104 < 0, MAX($H1104 - SUM($L1210:BA1210), $H1104 * (BB1156 + BB1182)), MAX(0, MIN($H1104 - SUM($L1210:BA1210), $H1104 *  (BB1156 + BB1182)))))","v":0},{"$f":" IF(BC$1187 = 1, BC1130, IF($H1104 < 0, MAX($H1104 - SUM($L1210:BB1210), $H1104 * (BC1156 + BC1182)), MAX(0, MIN($H1104 - SUM($L1210:BB1210), $H1104 *  (BC1156 + BC1182)))))","v":0},{"$f":" IF(BD$1187 = 1, BD1130, IF($H1104 < 0, MAX($H1104 - SUM($L1210:BC1210), $H1104 * (BD1156 + BD1182)), MAX(0, MIN($H1104 - SUM($L1210:BC1210), $H1104 *  (BD1156 + BD1182)))))","v":0},{"$f":" IF(BE$1187 = 1, BE1130, IF($H1104 < 0, MAX($H1104 - SUM($L1210:BD1210), $H1104 * (BE1156 + BE1182)), MAX(0, MIN($H1104 - SUM($L1210:BD1210), $H1104 *  (BE1156 + BE1182)))))","v":0},{"$f":" IF(BF$1187 = 1, BF1130, IF($H1104 < 0, MAX($H1104 - SUM($L1210:BE1210), $H1104 * (BF1156 + BF1182)), MAX(0, MIN($H1104 - SUM($L1210:BE1210), $H1104 *  (BF1156 + BF1182)))))","v":0},{"$f":" IF(BG$1187 = 1, BG1130, IF($H1104 < 0, MAX($H1104 - SUM($L1210:BF1210), $H1104 * (BG1156 + BG1182)), MAX(0, MIN($H1104 - SUM($L1210:BF1210), $H1104 *  (BG1156 + BG1182)))))","v":0},{"$f":" IF(BH$1187 = 1, BH1130, IF($H1104 < 0, MAX($H1104 - SUM($L1210:BG1210), $H1104 * (BH1156 + BH1182)), MAX(0, MIN($H1104 - SUM($L1210:BG1210), $H1104 *  (BH1156 + BH1182)))))","v":0},{"$f":" IF(BI$1187 = 1, BI1130, IF($H1104 < 0, MAX($H1104 - SUM($L1210:BH1210), $H1104 * (BI1156 + BI1182)), MAX(0, MIN($H1104 - SUM($L1210:BH1210), $H1104 *  (BI1156 + BI1182)))))","v":0},{"$f":" IF(BJ$1187 = 1, BJ1130, IF($H1104 < 0, MAX($H1104 - SUM($L1210:BI1210), $H1104 * (BJ1156 + BJ1182)), MAX(0, MIN($H1104 - SUM($L1210:BI1210), $H1104 *  (BJ1156 + BJ1182)))))","v":0},{"$f":" IF(BK$1187 = 1, BK1130, IF($H1104 < 0, MAX($H1104 - SUM($L1210:BJ1210), $H1104 * (BK1156 + BK1182)), MAX(0, MIN($H1104 - SUM($L1210:BJ1210), $H1104 *  (BK1156 + BK1182)))))","v":0},{"$f":" IF(BL$1187 = 1, BL1130, IF($H1104 < 0, MAX($H1104 - SUM($L1210:BK1210), $H1104 * (BL1156 + BL1182)), MAX(0, MIN($H1104 - SUM($L1210:BK1210), $H1104 *  (BL1156 + BL1182)))))","v":0},{"$f":" IF(BM$1187 = 1, BM1130, IF($H1104 < 0, MAX($H1104 - SUM($L1210:BL1210), $H1104 * (BM1156 + BM1182)), MAX(0, MIN($H1104 - SUM($L1210:BL1210), $H1104 *  (BM1156 + BM1182)))))","v":0},{"$f":" IF(BN$1187 = 1, BN1130, IF($H1104 < 0, MAX($H1104 - SUM($L1210:BM1210), $H1104 * (BN1156 + BN1182)), MAX(0, MIN($H1104 - SUM($L1210:BM1210), $H1104 *  (BN1156 + BN1182)))))","v":0},{"$f":" IF(BO$1187 = 1, BO1130, IF($H1104 < 0, MAX($H1104 - SUM($L1210:BN1210), $H1104 * (BO1156 + BO1182)), MAX(0, MIN($H1104 - SUM($L1210:BN1210), $H1104 *  (BO1156 + BO1182)))))","v":0},{"$f":" IF(BP$1187 = 1, BP1130, IF($H1104 < 0, MAX($H1104 - SUM($L1210:BO1210), $H1104 * (BP1156 + BP1182)), MAX(0, MIN($H1104 - SUM($L1210:BO1210), $H1104 *  (BP1156 + BP1182)))))","v":0},{"$f":" IF(BQ$1187 = 1, BQ1130, IF($H1104 < 0, MAX($H1104 - SUM($L1210:BP1210), $H1104 * (BQ1156 + BQ1182)), MAX(0, MIN($H1104 - SUM($L1210:BP1210), $H1104 *  (BQ1156 + BQ1182)))))","v":0},{"$f":" IF(BR$1187 = 1, BR1130, IF($H1104 < 0, MAX($H1104 - SUM($L1210:BQ1210), $H1104 * (BR1156 + BR1182)), MAX(0, MIN($H1104 - SUM($L1210:BQ1210), $H1104 *  (BR1156 + BR1182)))))","v":0},{"$f":" IF(BS$1187 = 1, BS1130, IF($H1104 < 0, MAX($H1104 - SUM($L1210:BR1210), $H1104 * (BS1156 + BS1182)), MAX(0, MIN($H1104 - SUM($L1210:BR1210), $H1104 *  (BS1156 + BS1182)))))","v":0},{"$f":" IF(BT$1187 = 1, BT1130, IF($H1104 < 0, MAX($H1104 - SUM($L1210:BS1210), $H1104 * (BT1156 + BT1182)), MAX(0, MIN($H1104 - SUM($L1210:BS1210), $H1104 *  (BT1156 + BT1182)))))","v":0},{"$f":" IF(BU$1187 = 1, BU1130, IF($H1104 < 0, MAX($H1104 - SUM($L1210:BT1210), $H1104 * (BU1156 + BU1182)), MAX(0, MIN($H1104 - SUM($L1210:BT1210), $H1104 *  (BU1156 + BU1182)))))","v":0},{"$f":" IF(BV$1187 = 1, BV1130, IF($H1104 < 0, MAX($H1104 - SUM($L1210:BU1210), $H1104 * (BV1156 + BV1182)), MAX(0, MIN($H1104 - SUM($L1210:BU1210), $H1104 *  (BV1156 + BV1182)))))","v":0},{"$f":" IF(BW$1187 = 1, BW1130, IF($H1104 < 0, MAX($H1104 - SUM($L1210:BV1210), $H1104 * (BW1156 + BW1182)), MAX(0, MIN($H1104 - SUM($L1210:BV1210), $H1104 *  (BW1156 + BW1182)))))","v":0},{"$f":" IF(BX$1187 = 1, BX1130, IF($H1104 < 0, MAX($H1104 - SUM($L1210:BW1210), $H1104 * (BX1156 + BX1182)), MAX(0, MIN($H1104 - SUM($L1210:BW1210), $H1104 *  (BX1156 + BX1182)))))","v":0},{"$f":" IF(BY$1187 = 1, BY1130, IF($H1104 < 0, MAX($H1104 - SUM($L1210:BX1210), $H1104 * (BY1156 + BY1182)), MAX(0, MIN($H1104 - SUM($L1210:BX1210), $H1104 *  (BY1156 + BY1182)))))","v":0},{"$f":" IF(BZ$1187 = 1, BZ1130, IF($H1104 < 0, MAX($H1104 - SUM($L1210:BY1210), $H1104 * (BZ1156 + BZ1182)), MAX(0, MIN($H1104 - SUM($L1210:BY1210), $H1104 *  (BZ1156 + BZ1182)))))","v":0},{"$f":" IF(CA$1187 = 1, CA1130, IF($H1104 < 0, MAX($H1104 - SUM($L1210:BZ1210), $H1104 * (CA1156 + CA1182)), MAX(0, MIN($H1104 - SUM($L1210:BZ1210), $H1104 *  (CA1156 + CA1182)))))","v":0}]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$56, \"dd mmm yy\") & \" - real - T5Y\"","v":"Depreciation - capex addition - 01 Oct 15 - real - T5Y"},null,null,null,"GBP m",null,0.52287466945694738,null,{"$f":" IF(M$1187 = 1, M1131, IF($H1105 < 0, MAX($H1105 - SUM($L1211:L1211), $H1105 * (M1157 + M1183)), MAX(0, MIN($H1105 - SUM($L1211:L1211), $H1105 *  (M1157 + M1183)))))","v":0},{"$f":" IF(N$1187 = 1, N1131, IF($H1105 < 0, MAX($H1105 - SUM($L1211:M1211), $H1105 * (N1157 + N1183)), MAX(0, MIN($H1105 - SUM($L1211:M1211), $H1105 *  (N1157 + N1183)))))","v":0},{"$f":" IF(O$1187 = 1, O1131, IF($H1105 < 0, MAX($H1105 - SUM($L1211:N1211), $H1105 * (O1157 + O1183)), MAX(0, MIN($H1105 - SUM($L1211:N1211), $H1105 *  (O1157 + O1183)))))","v":0},{"$f":" IF(P$1187 = 1, P1131, IF($H1105 < 0, MAX($H1105 - SUM($L1211:O1211), $H1105 * (P1157 + P1183)), MAX(0, MIN($H1105 - SUM($L1211:O1211), $H1105 *  (P1157 + P1183)))))","v":0},{"$f":" IF(Q$1187 = 1, Q1131, IF($H1105 < 0, MAX($H1105 - SUM($L1211:P1211), $H1105 * (Q1157 + Q1183)), MAX(0, MIN($H1105 - SUM($L1211:P1211), $H1105 *  (Q1157 + Q1183)))))","v":0},{"$f":" IF(R$1187 = 1, R1131, IF($H1105 < 0, MAX($H1105 - SUM($L1211:Q1211), $H1105 * (R1157 + R1183)), MAX(0, MIN($H1105 - SUM($L1211:Q1211), $H1105 *  (R1157 + R1183)))))","v":0},{"$f":" IF(S$1187 = 1, S1131, IF($H1105 < 0, MAX($H1105 - SUM($L1211:R1211), $H1105 * (S1157 + S1183)), MAX(0, MIN($H1105 - SUM($L1211:R1211), $H1105 *  (S1157 + S1183)))))","v":0},{"$f":" IF(T$1187 = 1, T1131, IF($H1105 < 0, MAX($H1105 - SUM($L1211:S1211), $H1105 * (T1157 + T1183)), MAX(0, MIN($H1105 - SUM($L1211:S1211), $H1105 *  (T1157 + T1183)))))","v":0},{"$f":" IF(U$1187 = 1, U1131, IF($H1105 < 0, MAX($H1105 - SUM($L1211:T1211), $H1105 * (U1157 + U1183)), MAX(0, MIN($H1105 - SUM($L1211:T1211), $H1105 *  (U1157 + U1183)))))","v":0},{"$f":" IF(V$1187 = 1, V1131, IF($H1105 < 0, MAX($H1105 - SUM($L1211:U1211), $H1105 * (V1157 + V1183)), MAX(0, MIN($H1105 - SUM($L1211:U1211), $H1105 *  (V1157 + V1183)))))","v":0},{"$f":" IF(W$1187 = 1, W1131, IF($H1105 < 0, MAX($H1105 - SUM($L1211:V1211), $H1105 * (W1157 + W1183)), MAX(0, MIN($H1105 - SUM($L1211:V1211), $H1105 *  (W1157 + W1183)))))","v":0},{"$f":" IF(X$1187 = 1, X1131, IF($H1105 < 0, MAX($H1105 - SUM($L1211:W1211), $H1105 * (X1157 + X1183)), MAX(0, MIN($H1105 - SUM($L1211:W1211), $H1105 *  (X1157 + X1183)))))","v":0},{"$f":" IF(Y$1187 = 1, Y1131, IF($H1105 < 0, MAX($H1105 - SUM($L1211:X1211), $H1105 * (Y1157 + Y1183)), MAX(0, MIN($H1105 - SUM($L1211:X1211), $H1105 *  (Y1157 + Y1183)))))","v":0},{"$f":" IF(Z$1187 = 1, Z1131, IF($H1105 < 0, MAX($H1105 - SUM($L1211:Y1211), $H1105 * (Z1157 + Z1183)), MAX(0, MIN($H1105 - SUM($L1211:Y1211), $H1105 *  (Z1157 + Z1183)))))","v":0},{"$f":" IF(AA$1187 = 1, AA1131, IF($H1105 < 0, MAX($H1105 - SUM($L1211:Z1211), $H1105 * (AA1157 + AA1183)), MAX(0, MIN($H1105 - SUM($L1211:Z1211), $H1105 *  (AA1157 + AA1183)))))","v":0},{"$f":" IF(AB$1187 = 1, AB1131, IF($H1105 < 0, MAX($H1105 - SUM($L1211:AA1211), $H1105 * (AB1157 + AB1183)), MAX(0, MIN($H1105 - SUM($L1211:AA1211), $H1105 *  (AB1157 + AB1183)))))","v":0},{"$f":" IF(AC$1187 = 1, AC1131, IF($H1105 < 0, MAX($H1105 - SUM($L1211:AB1211), $H1105 * (AC1157 + AC1183)), MAX(0, MIN($H1105 - SUM($L1211:AB1211), $H1105 *  (AC1157 + AC1183)))))","v":0},{"$f":" IF(AD$1187 = 1, AD1131, IF($H1105 < 0, MAX($H1105 - SUM($L1211:AC1211), $H1105 * (AD1157 + AD1183)), MAX(0, MIN($H1105 - SUM($L1211:AC1211), $H1105 *  (AD1157 + AD1183)))))","v":0},{"$f":" IF(AE$1187 = 1, AE1131, IF($H1105 < 0, MAX($H1105 - SUM($L1211:AD1211), $H1105 * (AE1157 + AE1183)), MAX(0, MIN($H1105 - SUM($L1211:AD1211), $H1105 *  (AE1157 + AE1183)))))","v":0},{"$f":" IF(AF$1187 = 1, AF1131, IF($H1105 < 0, MAX($H1105 - SUM($L1211:AE1211), $H1105 * (AF1157 + AF1183)), MAX(0, MIN($H1105 - SUM($L1211:AE1211), $H1105 *  (AF1157 + AF1183)))))","v":0},{"$f":" IF(AG$1187 = 1, AG1131, IF($H1105 < 0, MAX($H1105 - SUM($L1211:AF1211), $H1105 * (AG1157 + AG1183)), MAX(0, MIN($H1105 - SUM($L1211:AF1211), $H1105 *  (AG1157 + AG1183)))))","v":0},{"$f":" IF(AH$1187 = 1, AH1131, IF($H1105 < 0, MAX($H1105 - SUM($L1211:AG1211), $H1105 * (AH1157 + AH1183)), MAX(0, MIN($H1105 - SUM($L1211:AG1211), $H1105 *  (AH1157 + AH1183)))))","v":0},{"$f":" IF(AI$1187 = 1, AI1131, IF($H1105 < 0, MAX($H1105 - SUM($L1211:AH1211), $H1105 * (AI1157 + AI1183)), MAX(0, MIN($H1105 - SUM($L1211:AH1211), $H1105 *  (AI1157 + AI1183)))))","v":5.2287466945694742E-2},{"$f":" IF(AJ$1187 = 1, AJ1131, IF($H1105 < 0, MAX($H1105 - SUM($L1211:AI1211), $H1105 * (AJ1157 + AJ1183)), MAX(0, MIN($H1105 - SUM($L1211:AI1211), $H1105 *  (AJ1157 + AJ1183)))))","v":0.10457493389138948},{"$f":" IF(AK$1187 = 1, AK1131, IF($H1105 < 0, MAX($H1105 - SUM($L1211:AJ1211), $H1105 * (AK1157 + AK1183)), MAX(0, MIN($H1105 - SUM($L1211:AJ1211), $H1105 *  (AK1157 + AK1183)))))","v":0.10457493389138948},{"$f":" IF(AL$1187 = 1, AL1131, IF($H1105 < 0, MAX($H1105 - SUM($L1211:AK1211), $H1105 * (AL1157 + AL1183)), MAX(0, MIN($H1105 - SUM($L1211:AK1211), $H1105 *  (AL1157 + AL1183)))))","v":0.10457493389138948},{"$f":" IF(AM$1187 = 1, AM1131, IF($H1105 < 0, MAX($H1105 - SUM($L1211:AL1211), $H1105 * (AM1157 + AM1183)), MAX(0, MIN($H1105 - SUM($L1211:AL1211), $H1105 *  (AM1157 + AM1183)))))","v":0.10457493389138948},{"$f":" IF(AN$1187 = 1, AN1131, IF($H1105 < 0, MAX($H1105 - SUM($L1211:AM1211), $H1105 * (AN1157 + AN1183)), MAX(0, MIN($H1105 - SUM($L1211:AM1211), $H1105 *  (AN1157 + AN1183)))))","v":5.2287466945694694E-2},{"$f":" IF(AO$1187 = 1, AO1131, IF($H1105 < 0, MAX($H1105 - SUM($L1211:AN1211), $H1105 * (AO1157 + AO1183)), MAX(0, MIN($H1105 - SUM($L1211:AN1211), $H1105 *  (AO1157 + AO1183)))))","v":0},{"$f":" IF(AP$1187 = 1, AP1131, IF($H1105 < 0, MAX($H1105 - SUM($L1211:AO1211), $H1105 * (AP1157 + AP1183)), MAX(0, MIN($H1105 - SUM($L1211:AO1211), $H1105 *  (AP1157 + AP1183)))))","v":0},{"$f":" IF(AQ$1187 = 1, AQ1131, IF($H1105 < 0, MAX($H1105 - SUM($L1211:AP1211), $H1105 * (AQ1157 + AQ1183)), MAX(0, MIN($H1105 - SUM($L1211:AP1211), $H1105 *  (AQ1157 + AQ1183)))))","v":0},{"$f":" IF(AR$1187 = 1, AR1131, IF($H1105 < 0, MAX($H1105 - SUM($L1211:AQ1211), $H1105 * (AR1157 + AR1183)), MAX(0, MIN($H1105 - SUM($L1211:AQ1211), $H1105 *  (AR1157 + AR1183)))))","v":0},{"$f":" IF(AS$1187 = 1, AS1131, IF($H1105 < 0, MAX($H1105 - SUM($L1211:AR1211), $H1105 * (AS1157 + AS1183)), MAX(0, MIN($H1105 - SUM($L1211:AR1211), $H1105 *  (AS1157 + AS1183)))))","v":0},{"$f":" IF(AT$1187 = 1, AT1131, IF($H1105 < 0, MAX($H1105 - SUM($L1211:AS1211), $H1105 * (AT1157 + AT1183)), MAX(0, MIN($H1105 - SUM($L1211:AS1211), $H1105 *  (AT1157 + AT1183)))))","v":0},{"$f":" IF(AU$1187 = 1, AU1131, IF($H1105 < 0, MAX($H1105 - SUM($L1211:AT1211), $H1105 * (AU1157 + AU1183)), MAX(0, MIN($H1105 - SUM($L1211:AT1211), $H1105 *  (AU1157 + AU1183)))))","v":0},{"$f":" IF(AV$1187 = 1, AV1131, IF($H1105 < 0, MAX($H1105 - SUM($L1211:AU1211), $H1105 * (AV1157 + AV1183)), MAX(0, MIN($H1105 - SUM($L1211:AU1211), $H1105 *  (AV1157 + AV1183)))))","v":0},{"$f":" IF(AW$1187 = 1, AW1131, IF($H1105 < 0, MAX($H1105 - SUM($L1211:AV1211), $H1105 * (AW1157 + AW1183)), MAX(0, MIN($H1105 - SUM($L1211:AV1211), $H1105 *  (AW1157 + AW1183)))))","v":0},{"$f":" IF(AX$1187 = 1, AX1131, IF($H1105 < 0, MAX($H1105 - SUM($L1211:AW1211), $H1105 * (AX1157 + AX1183)), MAX(0, MIN($H1105 - SUM($L1211:AW1211), $H1105 *  (AX1157 + AX1183)))))","v":0},{"$f":" IF(AY$1187 = 1, AY1131, IF($H1105 < 0, MAX($H1105 - SUM($L1211:AX1211), $H1105 * (AY1157 + AY1183)), MAX(0, MIN($H1105 - SUM($L1211:AX1211), $H1105 *  (AY1157 + AY1183)))))","v":0},{"$f":" IF(AZ$1187 = 1, AZ1131, IF($H1105 < 0, MAX($H1105 - SUM($L1211:AY1211), $H1105 * (AZ1157 + AZ1183)), MAX(0, MIN($H1105 - SUM($L1211:AY1211), $H1105 *  (AZ1157 + AZ1183)))))","v":0},{"$f":" IF(BA$1187 = 1, BA1131, IF($H1105 < 0, MAX($H1105 - SUM($L1211:AZ1211), $H1105 * (BA1157 + BA1183)), MAX(0, MIN($H1105 - SUM($L1211:AZ1211), $H1105 *  (BA1157 + BA1183)))))","v":0},{"$f":" IF(BB$1187 = 1, BB1131, IF($H1105 < 0, MAX($H1105 - SUM($L1211:BA1211), $H1105 * (BB1157 + BB1183)), MAX(0, MIN($H1105 - SUM($L1211:BA1211), $H1105 *  (BB1157 + BB1183)))))","v":0},{"$f":" IF(BC$1187 = 1, BC1131, IF($H1105 < 0, MAX($H1105 - SUM($L1211:BB1211), $H1105 * (BC1157 + BC1183)), MAX(0, MIN($H1105 - SUM($L1211:BB1211), $H1105 *  (BC1157 + BC1183)))))","v":0},{"$f":" IF(BD$1187 = 1, BD1131, IF($H1105 < 0, MAX($H1105 - SUM($L1211:BC1211), $H1105 * (BD1157 + BD1183)), MAX(0, MIN($H1105 - SUM($L1211:BC1211), $H1105 *  (BD1157 + BD1183)))))","v":0},{"$f":" IF(BE$1187 = 1, BE1131, IF($H1105 < 0, MAX($H1105 - SUM($L1211:BD1211), $H1105 * (BE1157 + BE1183)), MAX(0, MIN($H1105 - SUM($L1211:BD1211), $H1105 *  (BE1157 + BE1183)))))","v":0},{"$f":" IF(BF$1187 = 1, BF1131, IF($H1105 < 0, MAX($H1105 - SUM($L1211:BE1211), $H1105 * (BF1157 + BF1183)), MAX(0, MIN($H1105 - SUM($L1211:BE1211), $H1105 *  (BF1157 + BF1183)))))","v":0},{"$f":" IF(BG$1187 = 1, BG1131, IF($H1105 < 0, MAX($H1105 - SUM($L1211:BF1211), $H1105 * (BG1157 + BG1183)), MAX(0, MIN($H1105 - SUM($L1211:BF1211), $H1105 *  (BG1157 + BG1183)))))","v":0},{"$f":" IF(BH$1187 = 1, BH1131, IF($H1105 < 0, MAX($H1105 - SUM($L1211:BG1211), $H1105 * (BH1157 + BH1183)), MAX(0, MIN($H1105 - SUM($L1211:BG1211), $H1105 *  (BH1157 + BH1183)))))","v":0},{"$f":" IF(BI$1187 = 1, BI1131, IF($H1105 < 0, MAX($H1105 - SUM($L1211:BH1211), $H1105 * (BI1157 + BI1183)), MAX(0, MIN($H1105 - SUM($L1211:BH1211), $H1105 *  (BI1157 + BI1183)))))","v":0},{"$f":" IF(BJ$1187 = 1, BJ1131, IF($H1105 < 0, MAX($H1105 - SUM($L1211:BI1211), $H1105 * (BJ1157 + BJ1183)), MAX(0, MIN($H1105 - SUM($L1211:BI1211), $H1105 *  (BJ1157 + BJ1183)))))","v":0},{"$f":" IF(BK$1187 = 1, BK1131, IF($H1105 < 0, MAX($H1105 - SUM($L1211:BJ1211), $H1105 * (BK1157 + BK1183)), MAX(0, MIN($H1105 - SUM($L1211:BJ1211), $H1105 *  (BK1157 + BK1183)))))","v":0},{"$f":" IF(BL$1187 = 1, BL1131, IF($H1105 < 0, MAX($H1105 - SUM($L1211:BK1211), $H1105 * (BL1157 + BL1183)), MAX(0, MIN($H1105 - SUM($L1211:BK1211), $H1105 *  (BL1157 + BL1183)))))","v":0},{"$f":" IF(BM$1187 = 1, BM1131, IF($H1105 < 0, MAX($H1105 - SUM($L1211:BL1211), $H1105 * (BM1157 + BM1183)), MAX(0, MIN($H1105 - SUM($L1211:BL1211), $H1105 *  (BM1157 + BM1183)))))","v":0},{"$f":" IF(BN$1187 = 1, BN1131, IF($H1105 < 0, MAX($H1105 - SUM($L1211:BM1211), $H1105 * (BN1157 + BN1183)), MAX(0, MIN($H1105 - SUM($L1211:BM1211), $H1105 *  (BN1157 + BN1183)))))","v":0},{"$f":" IF(BO$1187 = 1, BO1131, IF($H1105 < 0, MAX($H1105 - SUM($L1211:BN1211), $H1105 * (BO1157 + BO1183)), MAX(0, MIN($H1105 - SUM($L1211:BN1211), $H1105 *  (BO1157 + BO1183)))))","v":0},{"$f":" IF(BP$1187 = 1, BP1131, IF($H1105 < 0, MAX($H1105 - SUM($L1211:BO1211), $H1105 * (BP1157 + BP1183)), MAX(0, MIN($H1105 - SUM($L1211:BO1211), $H1105 *  (BP1157 + BP1183)))))","v":0},{"$f":" IF(BQ$1187 = 1, BQ1131, IF($H1105 < 0, MAX($H1105 - SUM($L1211:BP1211), $H1105 * (BQ1157 + BQ1183)), MAX(0, MIN($H1105 - SUM($L1211:BP1211), $H1105 *  (BQ1157 + BQ1183)))))","v":0},{"$f":" IF(BR$1187 = 1, BR1131, IF($H1105 < 0, MAX($H1105 - SUM($L1211:BQ1211), $H1105 * (BR1157 + BR1183)), MAX(0, MIN($H1105 - SUM($L1211:BQ1211), $H1105 *  (BR1157 + BR1183)))))","v":0},{"$f":" IF(BS$1187 = 1, BS1131, IF($H1105 < 0, MAX($H1105 - SUM($L1211:BR1211), $H1105 * (BS1157 + BS1183)), MAX(0, MIN($H1105 - SUM($L1211:BR1211), $H1105 *  (BS1157 + BS1183)))))","v":0},{"$f":" IF(BT$1187 = 1, BT1131, IF($H1105 < 0, MAX($H1105 - SUM($L1211:BS1211), $H1105 * (BT1157 + BT1183)), MAX(0, MIN($H1105 - SUM($L1211:BS1211), $H1105 *  (BT1157 + BT1183)))))","v":0},{"$f":" IF(BU$1187 = 1, BU1131, IF($H1105 < 0, MAX($H1105 - SUM($L1211:BT1211), $H1105 * (BU1157 + BU1183)), MAX(0, MIN($H1105 - SUM($L1211:BT1211), $H1105 *  (BU1157 + BU1183)))))","v":0},{"$f":" IF(BV$1187 = 1, BV1131, IF($H1105 < 0, MAX($H1105 - SUM($L1211:BU1211), $H1105 * (BV1157 + BV1183)), MAX(0, MIN($H1105 - SUM($L1211:BU1211), $H1105 *  (BV1157 + BV1183)))))","v":0},{"$f":" IF(BW$1187 = 1, BW1131, IF($H1105 < 0, MAX($H1105 - SUM($L1211:BV1211), $H1105 * (BW1157 + BW1183)), MAX(0, MIN($H1105 - SUM($L1211:BV1211), $H1105 *  (BW1157 + BW1183)))))","v":0},{"$f":" IF(BX$1187 = 1, BX1131, IF($H1105 < 0, MAX($H1105 - SUM($L1211:BW1211), $H1105 * (BX1157 + BX1183)), MAX(0, MIN($H1105 - SUM($L1211:BW1211), $H1105 *  (BX1157 + BX1183)))))","v":0},{"$f":" IF(BY$1187 = 1, BY1131, IF($H1105 < 0, MAX($H1105 - SUM($L1211:BX1211), $H1105 * (BY1157 + BY1183)), MAX(0, MIN($H1105 - SUM($L1211:BX1211), $H1105 *  (BY1157 + BY1183)))))","v":0},{"$f":" IF(BZ$1187 = 1, BZ1131, IF($H1105 < 0, MAX($H1105 - SUM($L1211:BY1211), $H1105 * (BZ1157 + BZ1183)), MAX(0, MIN($H1105 - SUM($L1211:BY1211), $H1105 *  (BZ1157 + BZ1183)))))","v":0},{"$f":" IF(CA$1187 = 1, CA1131, IF($H1105 < 0, MAX($H1105 - SUM($L1211:BZ1211), $H1105 * (CA1157 + CA1183)), MAX(0, MIN($H1105 - SUM($L1211:BZ1211), $H1105 *  (CA1157 + CA1183)))))","v":0}]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$57, \"dd mmm yy\") & \" - real - T5Y\"","v":"Depreciation - capex addition - 01 Oct 16 - real - T5Y"},null,null,null,"GBP m",null,0.55158190145345931,null,{"$f":" IF(M$1187 = 1, M1132, IF($H1106 < 0, MAX($H1106 - SUM($L1212:L1212), $H1106 * (M1158 + M1184)), MAX(0, MIN($H1106 - SUM($L1212:L1212), $H1106 *  (M1158 + M1184)))))","v":0},{"$f":" IF(N$1187 = 1, N1132, IF($H1106 < 0, MAX($H1106 - SUM($L1212:M1212), $H1106 * (N1158 + N1184)), MAX(0, MIN($H1106 - SUM($L1212:M1212), $H1106 *  (N1158 + N1184)))))","v":0},{"$f":" IF(O$1187 = 1, O1132, IF($H1106 < 0, MAX($H1106 - SUM($L1212:N1212), $H1106 * (O1158 + O1184)), MAX(0, MIN($H1106 - SUM($L1212:N1212), $H1106 *  (O1158 + O1184)))))","v":0},{"$f":" IF(P$1187 = 1, P1132, IF($H1106 < 0, MAX($H1106 - SUM($L1212:O1212), $H1106 * (P1158 + P1184)), MAX(0, MIN($H1106 - SUM($L1212:O1212), $H1106 *  (P1158 + P1184)))))","v":0},{"$f":" IF(Q$1187 = 1, Q1132, IF($H1106 < 0, MAX($H1106 - SUM($L1212:P1212), $H1106 * (Q1158 + Q1184)), MAX(0, MIN($H1106 - SUM($L1212:P1212), $H1106 *  (Q1158 + Q1184)))))","v":0},{"$f":" IF(R$1187 = 1, R1132, IF($H1106 < 0, MAX($H1106 - SUM($L1212:Q1212), $H1106 * (R1158 + R1184)), MAX(0, MIN($H1106 - SUM($L1212:Q1212), $H1106 *  (R1158 + R1184)))))","v":0},{"$f":" IF(S$1187 = 1, S1132, IF($H1106 < 0, MAX($H1106 - SUM($L1212:R1212), $H1106 * (S1158 + S1184)), MAX(0, MIN($H1106 - SUM($L1212:R1212), $H1106 *  (S1158 + S1184)))))","v":0},{"$f":" IF(T$1187 = 1, T1132, IF($H1106 < 0, MAX($H1106 - SUM($L1212:S1212), $H1106 * (T1158 + T1184)), MAX(0, MIN($H1106 - SUM($L1212:S1212), $H1106 *  (T1158 + T1184)))))","v":0},{"$f":" IF(U$1187 = 1, U1132, IF($H1106 < 0, MAX($H1106 - SUM($L1212:T1212), $H1106 * (U1158 + U1184)), MAX(0, MIN($H1106 - SUM($L1212:T1212), $H1106 *  (U1158 + U1184)))))","v":0},{"$f":" IF(V$1187 = 1, V1132, IF($H1106 < 0, MAX($H1106 - SUM($L1212:U1212), $H1106 * (V1158 + V1184)), MAX(0, MIN($H1106 - SUM($L1212:U1212), $H1106 *  (V1158 + V1184)))))","v":0},{"$f":" IF(W$1187 = 1, W1132, IF($H1106 < 0, MAX($H1106 - SUM($L1212:V1212), $H1106 * (W1158 + W1184)), MAX(0, MIN($H1106 - SUM($L1212:V1212), $H1106 *  (W1158 + W1184)))))","v":0},{"$f":" IF(X$1187 = 1, X1132, IF($H1106 < 0, MAX($H1106 - SUM($L1212:W1212), $H1106 * (X1158 + X1184)), MAX(0, MIN($H1106 - SUM($L1212:W1212), $H1106 *  (X1158 + X1184)))))","v":0},{"$f":" IF(Y$1187 = 1, Y1132, IF($H1106 < 0, MAX($H1106 - SUM($L1212:X1212), $H1106 * (Y1158 + Y1184)), MAX(0, MIN($H1106 - SUM($L1212:X1212), $H1106 *  (Y1158 + Y1184)))))","v":0},{"$f":" IF(Z$1187 = 1, Z1132, IF($H1106 < 0, MAX($H1106 - SUM($L1212:Y1212), $H1106 * (Z1158 + Z1184)), MAX(0, MIN($H1106 - SUM($L1212:Y1212), $H1106 *  (Z1158 + Z1184)))))","v":0},{"$f":" IF(AA$1187 = 1, AA1132, IF($H1106 < 0, MAX($H1106 - SUM($L1212:Z1212), $H1106 * (AA1158 + AA1184)), MAX(0, MIN($H1106 - SUM($L1212:Z1212), $H1106 *  (AA1158 + AA1184)))))","v":0},{"$f":" IF(AB$1187 = 1, AB1132, IF($H1106 < 0, MAX($H1106 - SUM($L1212:AA1212), $H1106 * (AB1158 + AB1184)), MAX(0, MIN($H1106 - SUM($L1212:AA1212), $H1106 *  (AB1158 + AB1184)))))","v":0},{"$f":" IF(AC$1187 = 1, AC1132, IF($H1106 < 0, MAX($H1106 - SUM($L1212:AB1212), $H1106 * (AC1158 + AC1184)), MAX(0, MIN($H1106 - SUM($L1212:AB1212), $H1106 *  (AC1158 + AC1184)))))","v":0},{"$f":" IF(AD$1187 = 1, AD1132, IF($H1106 < 0, MAX($H1106 - SUM($L1212:AC1212), $H1106 * (AD1158 + AD1184)), MAX(0, MIN($H1106 - SUM($L1212:AC1212), $H1106 *  (AD1158 + AD1184)))))","v":0},{"$f":" IF(AE$1187 = 1, AE1132, IF($H1106 < 0, MAX($H1106 - SUM($L1212:AD1212), $H1106 * (AE1158 + AE1184)), MAX(0, MIN($H1106 - SUM($L1212:AD1212), $H1106 *  (AE1158 + AE1184)))))","v":0},{"$f":" IF(AF$1187 = 1, AF1132, IF($H1106 < 0, MAX($H1106 - SUM($L1212:AE1212), $H1106 * (AF1158 + AF1184)), MAX(0, MIN($H1106 - SUM($L1212:AE1212), $H1106 *  (AF1158 + AF1184)))))","v":0},{"$f":" IF(AG$1187 = 1, AG1132, IF($H1106 < 0, MAX($H1106 - SUM($L1212:AF1212), $H1106 * (AG1158 + AG1184)), MAX(0, MIN($H1106 - SUM($L1212:AF1212), $H1106 *  (AG1158 + AG1184)))))","v":0},{"$f":" IF(AH$1187 = 1, AH1132, IF($H1106 < 0, MAX($H1106 - SUM($L1212:AG1212), $H1106 * (AH1158 + AH1184)), MAX(0, MIN($H1106 - SUM($L1212:AG1212), $H1106 *  (AH1158 + AH1184)))))","v":0},{"$f":" IF(AI$1187 = 1, AI1132, IF($H1106 < 0, MAX($H1106 - SUM($L1212:AH1212), $H1106 * (AI1158 + AI1184)), MAX(0, MIN($H1106 - SUM($L1212:AH1212), $H1106 *  (AI1158 + AI1184)))))","v":0},{"$f":" IF(AJ$1187 = 1, AJ1132, IF($H1106 < 0, MAX($H1106 - SUM($L1212:AI1212), $H1106 * (AJ1158 + AJ1184)), MAX(0, MIN($H1106 - SUM($L1212:AI1212), $H1106 *  (AJ1158 + AJ1184)))))","v":5.5158190145345926E-2},{"$f":" IF(AK$1187 = 1, AK1132, IF($H1106 < 0, MAX($H1106 - SUM($L1212:AJ1212), $H1106 * (AK1158 + AK1184)), MAX(0, MIN($H1106 - SUM($L1212:AJ1212), $H1106 *  (AK1158 + AK1184)))))","v":0.11031638029069187},{"$f":" IF(AL$1187 = 1, AL1132, IF($H1106 < 0, MAX($H1106 - SUM($L1212:AK1212), $H1106 * (AL1158 + AL1184)), MAX(0, MIN($H1106 - SUM($L1212:AK1212), $H1106 *  (AL1158 + AL1184)))))","v":0.11031638029069187},{"$f":" IF(AM$1187 = 1, AM1132, IF($H1106 < 0, MAX($H1106 - SUM($L1212:AL1212), $H1106 * (AM1158 + AM1184)), MAX(0, MIN($H1106 - SUM($L1212:AL1212), $H1106 *  (AM1158 + AM1184)))))","v":0.11031638029069187},{"$f":" IF(AN$1187 = 1, AN1132, IF($H1106 < 0, MAX($H1106 - SUM($L1212:AM1212), $H1106 * (AN1158 + AN1184)), MAX(0, MIN($H1106 - SUM($L1212:AM1212), $H1106 *  (AN1158 + AN1184)))))","v":0.11031638029069187},{"$f":" IF(AO$1187 = 1, AO1132, IF($H1106 < 0, MAX($H1106 - SUM($L1212:AN1212), $H1106 * (AO1158 + AO1184)), MAX(0, MIN($H1106 - SUM($L1212:AN1212), $H1106 *  (AO1158 + AO1184)))))","v":5.5158190145345933E-2},{"$f":" IF(AP$1187 = 1, AP1132, IF($H1106 < 0, MAX($H1106 - SUM($L1212:AO1212), $H1106 * (AP1158 + AP1184)), MAX(0, MIN($H1106 - SUM($L1212:AO1212), $H1106 *  (AP1158 + AP1184)))))","v":0},{"$f":" IF(AQ$1187 = 1, AQ1132, IF($H1106 < 0, MAX($H1106 - SUM($L1212:AP1212), $H1106 * (AQ1158 + AQ1184)), MAX(0, MIN($H1106 - SUM($L1212:AP1212), $H1106 *  (AQ1158 + AQ1184)))))","v":0},{"$f":" IF(AR$1187 = 1, AR1132, IF($H1106 < 0, MAX($H1106 - SUM($L1212:AQ1212), $H1106 * (AR1158 + AR1184)), MAX(0, MIN($H1106 - SUM($L1212:AQ1212), $H1106 *  (AR1158 + AR1184)))))","v":0},{"$f":" IF(AS$1187 = 1, AS1132, IF($H1106 < 0, MAX($H1106 - SUM($L1212:AR1212), $H1106 * (AS1158 + AS1184)), MAX(0, MIN($H1106 - SUM($L1212:AR1212), $H1106 *  (AS1158 + AS1184)))))","v":0},{"$f":" IF(AT$1187 = 1, AT1132, IF($H1106 < 0, MAX($H1106 - SUM($L1212:AS1212), $H1106 * (AT1158 + AT1184)), MAX(0, MIN($H1106 - SUM($L1212:AS1212), $H1106 *  (AT1158 + AT1184)))))","v":0},{"$f":" IF(AU$1187 = 1, AU1132, IF($H1106 < 0, MAX($H1106 - SUM($L1212:AT1212), $H1106 * (AU1158 + AU1184)), MAX(0, MIN($H1106 - SUM($L1212:AT1212), $H1106 *  (AU1158 + AU1184)))))","v":0},{"$f":" IF(AV$1187 = 1, AV1132, IF($H1106 < 0, MAX($H1106 - SUM($L1212:AU1212), $H1106 * (AV1158 + AV1184)), MAX(0, MIN($H1106 - SUM($L1212:AU1212), $H1106 *  (AV1158 + AV1184)))))","v":0},{"$f":" IF(AW$1187 = 1, AW1132, IF($H1106 < 0, MAX($H1106 - SUM($L1212:AV1212), $H1106 * (AW1158 + AW1184)), MAX(0, MIN($H1106 - SUM($L1212:AV1212), $H1106 *  (AW1158 + AW1184)))))","v":0},{"$f":" IF(AX$1187 = 1, AX1132, IF($H1106 < 0, MAX($H1106 - SUM($L1212:AW1212), $H1106 * (AX1158 + AX1184)), MAX(0, MIN($H1106 - SUM($L1212:AW1212), $H1106 *  (AX1158 + AX1184)))))","v":0},{"$f":" IF(AY$1187 = 1, AY1132, IF($H1106 < 0, MAX($H1106 - SUM($L1212:AX1212), $H1106 * (AY1158 + AY1184)), MAX(0, MIN($H1106 - SUM($L1212:AX1212), $H1106 *  (AY1158 + AY1184)))))","v":0},{"$f":" IF(AZ$1187 = 1, AZ1132, IF($H1106 < 0, MAX($H1106 - SUM($L1212:AY1212), $H1106 * (AZ1158 + AZ1184)), MAX(0, MIN($H1106 - SUM($L1212:AY1212), $H1106 *  (AZ1158 + AZ1184)))))","v":0},{"$f":" IF(BA$1187 = 1, BA1132, IF($H1106 < 0, MAX($H1106 - SUM($L1212:AZ1212), $H1106 * (BA1158 + BA1184)), MAX(0, MIN($H1106 - SUM($L1212:AZ1212), $H1106 *  (BA1158 + BA1184)))))","v":0},{"$f":" IF(BB$1187 = 1, BB1132, IF($H1106 < 0, MAX($H1106 - SUM($L1212:BA1212), $H1106 * (BB1158 + BB1184)), MAX(0, MIN($H1106 - SUM($L1212:BA1212), $H1106 *  (BB1158 + BB1184)))))","v":0},{"$f":" IF(BC$1187 = 1, BC1132, IF($H1106 < 0, MAX($H1106 - SUM($L1212:BB1212), $H1106 * (BC1158 + BC1184)), MAX(0, MIN($H1106 - SUM($L1212:BB1212), $H1106 *  (BC1158 + BC1184)))))","v":0},{"$f":" IF(BD$1187 = 1, BD1132, IF($H1106 < 0, MAX($H1106 - SUM($L1212:BC1212), $H1106 * (BD1158 + BD1184)), MAX(0, MIN($H1106 - SUM($L1212:BC1212), $H1106 *  (BD1158 + BD1184)))))","v":0},{"$f":" IF(BE$1187 = 1, BE1132, IF($H1106 < 0, MAX($H1106 - SUM($L1212:BD1212), $H1106 * (BE1158 + BE1184)), MAX(0, MIN($H1106 - SUM($L1212:BD1212), $H1106 *  (BE1158 + BE1184)))))","v":0},{"$f":" IF(BF$1187 = 1, BF1132, IF($H1106 < 0, MAX($H1106 - SUM($L1212:BE1212), $H1106 * (BF1158 + BF1184)), MAX(0, MIN($H1106 - SUM($L1212:BE1212), $H1106 *  (BF1158 + BF1184)))))","v":0},{"$f":" IF(BG$1187 = 1, BG1132, IF($H1106 < 0, MAX($H1106 - SUM($L1212:BF1212), $H1106 * (BG1158 + BG1184)), MAX(0, MIN($H1106 - SUM($L1212:BF1212), $H1106 *  (BG1158 + BG1184)))))","v":0},{"$f":" IF(BH$1187 = 1, BH1132, IF($H1106 < 0, MAX($H1106 - SUM($L1212:BG1212), $H1106 * (BH1158 + BH1184)), MAX(0, MIN($H1106 - SUM($L1212:BG1212), $H1106 *  (BH1158 + BH1184)))))","v":0},{"$f":" IF(BI$1187 = 1, BI1132, IF($H1106 < 0, MAX($H1106 - SUM($L1212:BH1212), $H1106 * (BI1158 + BI1184)), MAX(0, MIN($H1106 - SUM($L1212:BH1212), $H1106 *  (BI1158 + BI1184)))))","v":0},{"$f":" IF(BJ$1187 = 1, BJ1132, IF($H1106 < 0, MAX($H1106 - SUM($L1212:BI1212), $H1106 * (BJ1158 + BJ1184)), MAX(0, MIN($H1106 - SUM($L1212:BI1212), $H1106 *  (BJ1158 + BJ1184)))))","v":0},{"$f":" IF(BK$1187 = 1, BK1132, IF($H1106 < 0, MAX($H1106 - SUM($L1212:BJ1212), $H1106 * (BK1158 + BK1184)), MAX(0, MIN($H1106 - SUM($L1212:BJ1212), $H1106 *  (BK1158 + BK1184)))))","v":0},{"$f":" IF(BL$1187 = 1, BL1132, IF($H1106 < 0, MAX($H1106 - SUM($L1212:BK1212), $H1106 * (BL1158 + BL1184)), MAX(0, MIN($H1106 - SUM($L1212:BK1212), $H1106 *  (BL1158 + BL1184)))))","v":0},{"$f":" IF(BM$1187 = 1, BM1132, IF($H1106 < 0, MAX($H1106 - SUM($L1212:BL1212), $H1106 * (BM1158 + BM1184)), MAX(0, MIN($H1106 - SUM($L1212:BL1212), $H1106 *  (BM1158 + BM1184)))))","v":0},{"$f":" IF(BN$1187 = 1, BN1132, IF($H1106 < 0, MAX($H1106 - SUM($L1212:BM1212), $H1106 * (BN1158 + BN1184)), MAX(0, MIN($H1106 - SUM($L1212:BM1212), $H1106 *  (BN1158 + BN1184)))))","v":0},{"$f":" IF(BO$1187 = 1, BO1132, IF($H1106 < 0, MAX($H1106 - SUM($L1212:BN1212), $H1106 * (BO1158 + BO1184)), MAX(0, MIN($H1106 - SUM($L1212:BN1212), $H1106 *  (BO1158 + BO1184)))))","v":0},{"$f":" IF(BP$1187 = 1, BP1132, IF($H1106 < 0, MAX($H1106 - SUM($L1212:BO1212), $H1106 * (BP1158 + BP1184)), MAX(0, MIN($H1106 - SUM($L1212:BO1212), $H1106 *  (BP1158 + BP1184)))))","v":0},{"$f":" IF(BQ$1187 = 1, BQ1132, IF($H1106 < 0, MAX($H1106 - SUM($L1212:BP1212), $H1106 * (BQ1158 + BQ1184)), MAX(0, MIN($H1106 - SUM($L1212:BP1212), $H1106 *  (BQ1158 + BQ1184)))))","v":0},{"$f":" IF(BR$1187 = 1, BR1132, IF($H1106 < 0, MAX($H1106 - SUM($L1212:BQ1212), $H1106 * (BR1158 + BR1184)), MAX(0, MIN($H1106 - SUM($L1212:BQ1212), $H1106 *  (BR1158 + BR1184)))))","v":0},{"$f":" IF(BS$1187 = 1, BS1132, IF($H1106 < 0, MAX($H1106 - SUM($L1212:BR1212), $H1106 * (BS1158 + BS1184)), MAX(0, MIN($H1106 - SUM($L1212:BR1212), $H1106 *  (BS1158 + BS1184)))))","v":0},{"$f":" IF(BT$1187 = 1, BT1132, IF($H1106 < 0, MAX($H1106 - SUM($L1212:BS1212), $H1106 * (BT1158 + BT1184)), MAX(0, MIN($H1106 - SUM($L1212:BS1212), $H1106 *  (BT1158 + BT1184)))))","v":0},{"$f":" IF(BU$1187 = 1, BU1132, IF($H1106 < 0, MAX($H1106 - SUM($L1212:BT1212), $H1106 * (BU1158 + BU1184)), MAX(0, MIN($H1106 - SUM($L1212:BT1212), $H1106 *  (BU1158 + BU1184)))))","v":0},{"$f":" IF(BV$1187 = 1, BV1132, IF($H1106 < 0, MAX($H1106 - SUM($L1212:BU1212), $H1106 * (BV1158 + BV1184)), MAX(0, MIN($H1106 - SUM($L1212:BU1212), $H1106 *  (BV1158 + BV1184)))))","v":0},{"$f":" IF(BW$1187 = 1, BW1132, IF($H1106 < 0, MAX($H1106 - SUM($L1212:BV1212), $H1106 * (BW1158 + BW1184)), MAX(0, MIN($H1106 - SUM($L1212:BV1212), $H1106 *  (BW1158 + BW1184)))))","v":0},{"$f":" IF(BX$1187 = 1, BX1132, IF($H1106 < 0, MAX($H1106 - SUM($L1212:BW1212), $H1106 * (BX1158 + BX1184)), MAX(0, MIN($H1106 - SUM($L1212:BW1212), $H1106 *  (BX1158 + BX1184)))))","v":0},{"$f":" IF(BY$1187 = 1, BY1132, IF($H1106 < 0, MAX($H1106 - SUM($L1212:BX1212), $H1106 * (BY1158 + BY1184)), MAX(0, MIN($H1106 - SUM($L1212:BX1212), $H1106 *  (BY1158 + BY1184)))))","v":0},{"$f":" IF(BZ$1187 = 1, BZ1132, IF($H1106 < 0, MAX($H1106 - SUM($L1212:BY1212), $H1106 * (BZ1158 + BZ1184)), MAX(0, MIN($H1106 - SUM($L1212:BY1212), $H1106 *  (BZ1158 + BZ1184)))))","v":0},{"$f":" IF(CA$1187 = 1, CA1132, IF($H1106 < 0, MAX($H1106 - SUM($L1212:BZ1212), $H1106 * (CA1158 + CA1184)), MAX(0, MIN($H1106 - SUM($L1212:BZ1212), $H1106 *  (CA1158 + CA1184)))))","v":0}]
[null,null,null,null,{"$f":" \"Depreciation - capex addition - \" & TEXT('Set Up'!H$58, \"dd mmm yy\") & \" - real - T5Y\"","v":"Depreciation - capex addition - 01 Oct 17 - real - T5Y"},null,null,null,"GBP m",null,0.24860113040902307,null,{"$f":" IF(M$1187 = 1, M1133, IF($H1107 < 0, MAX($H1107 - SUM($L1213:L1213), $H1107 * (M1159 + M1185)), MAX(0, MIN($H1107 - SUM($L1213:L1213), $H1107 *  (M1159 + M1185)))))","v":0},{"$f":" IF(N$1187 = 1, N1133, IF($H1107 < 0, MAX($H1107 - SUM($L1213:M1213), $H1107 * (N1159 + N1185)), MAX(0, MIN($H1107 - SUM($L1213:M1213), $H1107 *  (N1159 + N1185)))))","v":0},{"$f":" IF(O$1187 = 1, O1133, IF($H1107 < 0, MAX($H1107 - SUM($L1213:N1213), $H1107 * (O1159 + O1185)), MAX(0, MIN($H1107 - SUM($L1213:N1213), $H1107 *  (O1159 + O1185)))))","v":0},{"$f":" IF(P$1187 = 1, P1133, IF($H1107 < 0, MAX($H1107 - SUM($L1213:O1213), $H1107 * (P1159 + P1185)), MAX(0, MIN($H1107 - SUM($L1213:O1213), $H1107 *  (P1159 + P1185)))))","v":0},{"$f":" IF(Q$1187 = 1, Q1133, IF($H1107 < 0, MAX($H1107 - SUM($L1213:P1213), $H1107 * (Q1159 + Q1185)), MAX(0, MIN($H1107 - SUM($L1213:P1213), $H1107 *  (Q1159 + Q1185)))))","v":0},{"$f":" IF(R$1187 = 1, R1133, IF($H1107 < 0, MAX($H1107 - SUM($L1213:Q1213), $H1107 * (R1159 + R1185)), MAX(0, MIN($H1107 - SUM($L1213:Q1213), $H1107 *  (R1159 + R1185)))))","v":0},{"$f":" IF(S$1187 = 1, S1133, IF($H1107 < 0, MAX($H1107 - SUM($L1213:R1213), $H1107 * (S1159 + S1185)), MAX(0, MIN($H1107 - SUM($L1213:R1213), $H1107 *  (S1159 + S1185)))))","v":0},{"$f":" IF(T$1187 = 1, T1133, IF($H1107 < 0, MAX($H1107 - SUM($L1213:S1213), $H1107 * (T1159 + T1185)), MAX(0, MIN($H1107 - SUM($L1213:S1213), $H1107 *  (T1159 + T1185)))))","v":0},{"$f":" IF(U$1187 = 1, U1133, IF($H1107 < 0, MAX($H1107 - SUM($L1213:T1213), $H1107 * (U1159 + U1185)), MAX(0, MIN($H1107 - SUM($L1213:T1213), $H1107 *  (U1159 + U1185)))))","v":0},{"$f":" IF(V$1187 = 1, V1133, IF($H1107 < 0, MAX($H1107 - SUM($L1213:U1213), $H1107 * (V1159 + V1185)), MAX(0, MIN($H1107 - SUM($L1213:U1213), $H1107 *  (V1159 + V1185)))))","v":0},{"$f":" IF(W$1187 = 1, W1133, IF($H1107 < 0, MAX($H1107 - SUM($L1213:V1213), $H1107 * (W1159 + W1185)), MAX(0, MIN($H1107 - SUM($L1213:V1213), $H1107 *  (W1159 + W1185)))))","v":0},{"$f":" IF(X$1187 = 1, X1133, IF($H1107 < 0, MAX($H1107 - SUM($L1213:W1213), $H1107 * (X1159 + X1185)), MAX(0, MIN($H1107 - SUM($L1213:W1213), $H1107 *  (X1159 + X1185)))))","v":0},{"$f":" IF(Y$1187 = 1, Y1133, IF($H1107 < 0, MAX($H1107 - SUM($L1213:X1213), $H1107 * (Y1159 + Y1185)), MAX(0, MIN($H1107 - SUM($L1213:X1213), $H1107 *  (Y1159 + Y1185)))))","v":0},{"$f":" IF(Z$1187 = 1, Z1133, IF($H1107 < 0, MAX($H1107 - SUM($L1213:Y1213), $H1107 * (Z1159 + Z1185)), MAX(0, MIN($H1107 - SUM($L1213:Y1213), $H1107 *  (Z1159 + Z1185)))))","v":0},{"$f":" IF(AA$1187 = 1, AA1133, IF($H1107 < 0, MAX($H1107 - SUM($L1213:Z1213), $H1107 * (AA1159 + AA1185)), MAX(0, MIN($H1107 - SUM($L1213:Z1213), $H1107 *  (AA1159 + AA1185)))))","v":0},{"$f":" IF(AB$1187 = 1, AB1133, IF($H1107 < 0, MAX($H1107 - SUM($L1213:AA1213), $H1107 * (AB1159 + AB1185)), MAX(0, MIN($H1107 - SUM($L1213:AA1213), $H1107 *  (AB1159 + AB1185)))))","v":0},{"$f":" IF(AC$1187 = 1, AC1133, IF($H1107 < 0, MAX($H1107 - SUM($L1213:AB1213), $H1107 * (AC1159 + AC1185)), MAX(0, MIN($H1107 - SUM($L1213:AB1213), $H1107 *  (AC1159 + AC1185)))))","v":0},{"$f":" IF(AD$1187 = 1, AD1133, IF($H1107 < 0, MAX($H1107 - SUM($L1213:AC1213), $H1107 * (AD1159 + AD1185)), MAX(0, MIN($H1107 - SUM($L1213:AC1213), $H1107 *  (AD1159 + AD1185)))))","v":0},{"$f":" IF(AE$1187 = 1, AE1133, IF($H1107 < 0, MAX($H1107 - SUM($L1213:AD1213), $H1107 * (AE1159 + AE1185)), MAX(0, MIN($H1107 - SUM($L1213:AD1213), $H1107 *  (AE1159 + AE1185)))))","v":0},{"$f":" IF(AF$1187 = 1, AF1133, IF($H1107 < 0, MAX($H1107 - SUM($L1213:AE1213), $H1107 * (AF1159 + AF1185)), MAX(0, MIN($H1107 - SUM($L1213:AE1213), $H1107 *  (AF1159 + AF1185)))))","v":0},{"$f":" IF(AG$1187 = 1, AG1133, IF($H1107 < 0, MAX($H1107 - SUM($L1213:AF1213), $H1107 * (AG1159 + AG1185)), MAX(0, MIN($H1107 - SUM($L1213:AF1213), $H1107 *  (AG1159 + AG1185)))))","v":0},{"$f":" IF(AH$1187 = 1, AH1133, IF($H1107 < 0, MAX($H1107 - SUM($L1213:AG1213), $H1107 * (AH1159 + AH1185)), MAX(0, MIN($H1107 - SUM($L1213:AG1213), $H1107 *  (AH1159 + AH1185)))))","v":0},{"$f":" IF(AI$1187 = 1, AI1133, IF($H1107 < 0, MAX($H1107 - SUM($L1213:AH1213), $H1107 * (AI1159 + AI1185)), MAX(0, MIN($H1107 - SUM($L1213:AH1213), $H1107 *  (AI1159 + AI1185)))))","v":0},{"$f":" IF(AJ$1187 = 1, AJ1133, IF($H1107 < 0, MAX($H1107 - SUM($L1213:AI1213), $H1107 * (AJ1159 + AJ1185)), MAX(0, MIN($H1107 - SUM($L1213:AI1213), $H1107 *  (AJ1159 + AJ1185)))))","v":0},{"$f":" IF(AK$1187 = 1, AK1133, IF($H1107 < 0, MAX($H1107 - SUM($L1213:AJ1213), $H1107 * (AK1159 + AK1185)), MAX(0, MIN($H1107 - SUM($L1213:AJ1213), $H1107 *  (AK1159 + AK1185)))))","v":2.4860113040902309E-2},{"$f":" IF(AL$1187 = 1, AL1133, IF($H1107 < 0, MAX($H1107 - SUM($L1213:AK1213), $H1107 * (AL1159 + AL1185)), MAX(0, MIN($H1107 - SUM($L1213:AK1213), $H1107 *  (AL1159 + AL1185)))))","v":4.9720226081804618E-2},{"$f":" IF(AM$1187 = 1, AM1133, IF($H1107 < 0, MAX($H1107 - SUM($L1213:AL1213), $H1107 * (AM1159 + AM1185)), MAX(0, MIN($H1107 - SUM($L1213:AL1213), $H1107 *  (AM1159 + AM1185)))))","v":4.9720226081804618E-2},{"$f":" IF(AN$1187 = 1, AN1133, IF($H1107 < 0, MAX($H1107 - SUM($L1213:AM1213), $H1107 * (AN1159 + AN1185)), MAX(0, MIN($H1107 - SUM($L1213:AM1213), $H1107 *  (AN1159 + AN1185)))))","v":4.9720226081804618E-2},{"$f":" IF(AO$1187 = 1, AO1133, IF($H1107 < 0, MAX($H1107 - SUM($L1213:AN1213), $H1107 * (AO1159 + AO1185)), MAX(0, MIN($H1107 - SUM($L1213:AN1213), $H1107 *  (AO1159 + AO1185)))))","v":4.9720226081804618E-2},{"$f":" IF(AP$1187 = 1, AP1133, IF($H1107 < 0, MAX($H1107 - SUM($L1213:AO1213), $H1107 * (AP1159 + AP1185)), MAX(0, MIN($H1107 - SUM($L1213:AO1213), $H1107 *  (AP1159 + AP1185)))))","v":2.4860113040902271E-2},{"$f":" IF(AQ$1187 = 1, AQ1133, IF($H1107 < 0, MAX($H1107 - SUM($L1213:AP1213), $H1107 * (AQ1159 + AQ1185)), MAX(0, MIN($H1107 - SUM($L1213:AP1213), $H1107 *  (AQ1159 + AQ1185)))))","v":0},{"$f":" IF(AR$1187 = 1, AR1133, IF($H1107 < 0, MAX($H1107 - SUM($L1213:AQ1213), $H1107 * (AR1159 + AR1185)), MAX(0, MIN($H1107 - SUM($L1213:AQ1213), $H1107 *  (AR1159 + AR1185)))))","v":0},{"$f":" IF(AS$1187 = 1, AS1133, IF($H1107 < 0, MAX($H1107 - SUM($L1213:AR1213), $H1107 * (AS1159 + AS1185)), MAX(0, MIN($H1107 - SUM($L1213:AR1213), $H1107 *  (AS1159 + AS1185)))))","v":0},{"$f":" IF(AT$1187 = 1, AT1133, IF($H1107 < 0, MAX($H1107 - SUM($L1213:AS1213), $H1107 * (AT1159 + AT1185)), MAX(0, MIN($H1107 - SUM($L1213:AS1213), $H1107 *  (AT1159 + AT1185)))))","v":0},{"$f":" IF(AU$1187 = 1, AU1133, IF($H1107 < 0, MAX($H1107 - SUM($L1213:AT1213), $H1107 * (AU1159 + AU1185)), MAX(0, MIN($H1107 - SUM($L1213:AT1213), $H1107 *  (AU1159 + AU1185)))))","v":0},{"$f":" IF(AV$1187 = 1, AV1133, IF($H1107 < 0, MAX($H1107 - SUM($L1213:AU1213), $H1107 * (AV1159 + AV1185)), MAX(0, MIN($H1107 - SUM($L1213:AU1213), $H1107 *  (AV1159 + AV1185)))))","v":0},{"$f":" IF(AW$1187 = 1, AW1133, IF($H1107 < 0, MAX($H1107 - SUM($L1213:AV1213), $H1107 * (AW1159 + AW1185)), MAX(0, MIN($H1107 - SUM($L1213:AV1213), $H1107 *  (AW1159 + AW1185)))))","v":0},{"$f":" IF(AX$1187 = 1, AX1133, IF($H1107 < 0, MAX($H1107 - SUM($L1213:AW1213), $H1107 * (AX1159 + AX1185)), MAX(0, MIN($H1107 - SUM($L1213:AW1213), $H1107 *  (AX1159 + AX1185)))))","v":0},{"$f":" IF(AY$1187 = 1, AY1133, IF($H1107 < 0, MAX($H1107 - SUM($L1213:AX1213), $H1107 * (AY1159 + AY1185)), MAX(0, MIN($H1107 - SUM($L1213:AX1213), $H1107 *  (AY1159 + AY1185)))))","v":0},{"$f":" IF(AZ$1187 = 1, AZ1133, IF($H1107 < 0, MAX($H1107 - SUM($L1213:AY1213), $H1107 * (AZ1159 + AZ1185)), MAX(0, MIN($H1107 - SUM($L1213:AY1213), $H1107 *  (AZ1159 + AZ1185)))))","v":0},{"$f":" IF(BA$1187 = 1, BA1133, IF($H1107 < 0, MAX($H1107 - SUM($L1213:AZ1213), $H1107 * (BA1159 + BA1185)), MAX(0, MIN($H1107 - SUM($L1213:AZ1213), $H1107 *  (BA1159 + BA1185)))))","v":0},{"$f":" IF(BB$1187 = 1, BB1133, IF($H1107 < 0, MAX($H1107 - SUM($L1213:BA1213), $H1107 * (BB1159 + BB1185)), MAX(0, MIN($H1107 - SUM($L1213:BA1213), $H1107 *  (BB1159 + BB1185)))))","v":0},{"$f":" IF(BC$1187 = 1, BC1133, IF($H1107 < 0, MAX($H1107 - SUM($L1213:BB1213), $H1107 * (BC1159 + BC1185)), MAX(0, MIN($H1107 - SUM($L1213:BB1213), $H1107 *  (BC1159 + BC1185)))))","v":0},{"$f":" IF(BD$1187 = 1, BD1133, IF($H1107 < 0, MAX($H1107 - SUM($L1213:BC1213), $H1107 * (BD1159 + BD1185)), MAX(0, MIN($H1107 - SUM($L1213:BC1213), $H1107 *  (BD1159 + BD1185)))))","v":0},{"$f":" IF(BE$1187 = 1, BE1133, IF($H1107 < 0, MAX($H1107 - SUM($L1213:BD1213), $H1107 * (BE1159 + BE1185)), MAX(0, MIN($H1107 - SUM($L1213:BD1213), $H1107 *  (BE1159 + BE1185)))))","v":0},{"$f":" IF(BF$1187 = 1, BF1133, IF($H1107 < 0, MAX($H1107 - SUM($L1213:BE1213), $H1107 * (BF1159 + BF1185)), MAX(0, MIN($H1107 - SUM($L1213:BE1213), $H1107 *  (BF1159 + BF1185)))))","v":0},{"$f":" IF(BG$1187 = 1, BG1133, IF($H1107 < 0, MAX($H1107 - SUM($L1213:BF1213), $H1107 * (BG1159 + BG1185)), MAX(0, MIN($H1107 - SUM($L1213:BF1213), $H1107 *  (BG1159 + BG1185)))))","v":0},{"$f":" IF(BH$1187 = 1, BH1133, IF($H1107 < 0, MAX($H1107 - SUM($L1213:BG1213), $H1107 * (BH1159 + BH1185)), MAX(0, MIN($H1107 - SUM($L1213:BG1213), $H1107 *  (BH1159 + BH1185)))))","v":0},{"$f":" IF(BI$1187 = 1, BI1133, IF($H1107 < 0, MAX($H1107 - SUM($L1213:BH1213), $H1107 * (BI1159 + BI1185)), MAX(0, MIN($H1107 - SUM($L1213:BH1213), $H1107 *  (BI1159 + BI1185)))))","v":0},{"$f":" IF(BJ$1187 = 1, BJ1133, IF($H1107 < 0, MAX($H1107 - SUM($L1213:BI1213), $H1107 * (BJ1159 + BJ1185)), MAX(0, MIN($H1107 - SUM($L1213:BI1213), $H1107 *  (BJ1159 + BJ1185)))))","v":0},{"$f":" IF(BK$1187 = 1, BK1133, IF($H1107 < 0, MAX($H1107 - SUM($L1213:BJ1213), $H1107 * (BK1159 + BK1185)), MAX(0, MIN($H1107 - SUM($L1213:BJ1213), $H1107 *  (BK1159 + BK1185)))))","v":0},{"$f":" IF(BL$1187 = 1, BL1133, IF($H1107 < 0, MAX($H1107 - SUM($L1213:BK1213), $H1107 * (BL1159 + BL1185)), MAX(0, MIN($H1107 - SUM($L1213:BK1213), $H1107 *  (BL1159 + BL1185)))))","v":0},{"$f":" IF(BM$1187 = 1, BM1133, IF($H1107 < 0, MAX($H1107 - SUM($L1213:BL1213), $H1107 * (BM1159 + BM1185)), MAX(0, MIN($H1107 - SUM($L1213:BL1213), $H1107 *  (BM1159 + BM1185)))))","v":0},{"$f":" IF(BN$1187 = 1, BN1133, IF($H1107 < 0, MAX($H1107 - SUM($L1213:BM1213), $H1107 * (BN1159 + BN1185)), MAX(0, MIN($H1107 - SUM($L1213:BM1213), $H1107 *  (BN1159 + BN1185)))))","v":0},{"$f":" IF(BO$1187 = 1, BO1133, IF($H1107 < 0, MAX($H1107 - SUM($L1213:BN1213), $H1107 * (BO1159 + BO1185)), MAX(0, MIN($H1107 - SUM($L1213:BN1213), $H1107 *  (BO1159 + BO1185)))))","v":0},{"$f":" IF(BP$1187 = 1, BP1133, IF($H1107 < 0, MAX($H1107 - SUM($L1213:BO1213), $H1107 * (BP1159 + BP1185)), MAX(0, MIN($H1107 - SUM($L1213:BO1213), $H1107 *  (BP1159 + BP1185)))))","v":0},{"$f":" IF(BQ$1187 = 1, BQ1133, IF($H1107 < 0, MAX($H1107 - SUM($L1213:BP1213), $H1107 * (BQ1159 + BQ1185)), MAX(0, MIN($H1107 - SUM($L1213:BP1213), $H1107 *  (BQ1159 + BQ1185)))))","v":0},{"$f":" IF(BR$1187 = 1, BR1133, IF($H1107 < 0, MAX($H1107 - SUM($L1213:BQ1213), $H1107 * (BR1159 + BR1185)), MAX(0, MIN($H1107 - SUM($L1213:BQ1213), $H1107 *  (BR1159 + BR1185)))))","v":0},{"$f":" IF(BS$1187 = 1, BS1133, IF($H1107 < 0, MAX($H1107 - SUM($L1213:BR1213), $H1107 * (BS1159 + BS1185)), MAX(0, MIN($H1107 - SUM($L1213:BR1213), $H1107 *  (BS1159 + BS1185)))))","v":0},{"$f":" IF(BT$1187 = 1, BT1133, IF($H1107 < 0, MAX($H1107 - SUM($L1213:BS1213), $H1107 * (BT1159 + BT1185)), MAX(0, MIN($H1107 - SUM($L1213:BS1213), $H1107 *  (BT1159 + BT1185)))))","v":0},{"$f":" IF(BU$1187 = 1, BU1133, IF($H1107 < 0, MAX($H1107 - SUM($L1213:BT1213), $H1107 * (BU1159 + BU1185)), MAX(0, MIN($H1107 - SUM($L1213:BT1213), $H1107 *  (BU1159 + BU1185)))))","v":0},{"$f":" IF(BV$1187 = 1, BV1133, IF($H1107 < 0, MAX($H1107 - SUM($L1213:BU1213), $H1107 * (BV1159 + BV1185)), MAX(0, MIN($H1107 - SUM($L1213:BU1213), $H1107 *  (BV1159 + BV1185)))))","v":0},{"$f":" IF(BW$1187 = 1, BW1133, IF($H1107 < 0, MAX($H1107 - SUM($L1213:BV1213), $H1107 * (BW1159 + BW1185)), MAX(0, MIN($H1107 - SUM($L1213:BV1213), $H1107 *  (BW1159 + BW1185)))))","v":0},{"$f":" IF(BX$1187 = 1, BX1133, IF($H1107 < 0, MAX($H1107 - SUM($L1213:BW1213), $H1107 * (BX1159 + BX1185)), MAX(0, MIN($H1107 - SUM($L1213:BW1213), $H1107 *  (BX1159 + BX1185)))))","v":0},{"$f":" IF(BY$1187 = 1, BY1133, IF($H1107 < 0, MAX($H1107 - SUM($L1213:BX1213), $H1107 * (BY1159 + BY1185)), MAX(0, MIN($H1107 - SUM($L1213:BX1213), $H1107 *  (BY1159 + BY1185)))))","v":0},{"$f":" IF(BZ$1187 = 1, BZ1133, IF($H1107 < 0, MAX($H1107 - SUM($L1213:BY1213), $H1107 * (BZ1159 + BZ1185)), MAX(0, MIN($H1107 - SUM($L1213:BY1213), $H1107 *  (BZ1159 + BZ1185)))))","v":0},{"$f":" IF(CA$1187 = 1, CA1133, IF($H1107 < 0, MAX($H1107 - SUM($L1213:BZ1213), $H1107 * (CA1159 + CA1185)), MAX(0, MIN($H1107 - SUM($L1213:BZ1213), $H1107 *  (CA1159 + CA1185)))))","v":0}]
[]
[null,null,null,null,"Depreciation - capex addition - real - T5Y",null,null,null,"GBP m",null,{"$f":" SUM(M1215:CA1215)","v":2.7056980291626225},null,{"$f":"SUM(M1189:M1213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.6974404663971479E-2,0.11661170558958758,0.22790133370993559,0.3288155325143336,0.4362611896053743,0.48930508812765067,0.42452790024293618,0.31323827212258881,0.21232407331819117,0.10487841622715055,2.4860113040902271E-2,0,0,{"$f":"SUM(AS1189:AS1213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,{"$f":"$E$1223","v":"Fixed depreciation amount - existing RAB - T5Y - RP6"}]
[]
[null,null,null,null,{"$f":" E$1078","v":"Fixed depreciation amount - existing RAB - T5Y"},"Table 3","FDEP_TNt",0,"GBP m",0,1.3369113755360456,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$1078","v":0.25708260058427651},0.42452790024293618,0.31323827212258881,0.21232407331819117,0.10487841622715055,2.4860113040902271E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BQ$1078","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$22","v":"Model period ending - RP1"},{"$f":" 'DL - C4 A'!F$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!G$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!H$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!I$22","v":"date"},{"$f":" 'DL - C4 A'!J$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!K$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!L$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!M$22","v":"1994-03-31"},{"$f":" 'DL - C4 A'!N$22","v":"1995-03-31"},{"$f":" 'DL - C4 A'!O$22","v":"1996-03-31"},{"$f":" 'DL - C4 A'!P$22","v":"1997-03-31"},{"$f":" 'DL - C4 A'!Q$22","v":"1998-03-31"},{"$f":" 'DL - C4 A'!R$22","v":"1999-03-31"},{"$f":" 'DL - C4 A'!S$22","v":"2000-03-31"},{"$f":" 'DL - C4 A'!T$22","v":"2001-03-31"},{"$f":" 'DL - C4 A'!U$22","v":"2002-03-31"},{"$f":" 'DL - C4 A'!V$22","v":"2003-03-31"},{"$f":" 'DL - C4 A'!W$22","v":"2004-03-31"},{"$f":" 'DL - C4 A'!X$22","v":"2005-03-31"},{"$f":" 'DL - C4 A'!Y$22","v":"2006-03-31"},{"$f":" 'DL - C4 A'!Z$22","v":"2007-03-31"},{"$f":" 'DL - C4 A'!AA$22","v":"2008-03-31"},{"$f":" 'DL - C4 A'!AB$22","v":"2009-03-31"},{"$f":" 'DL - C4 A'!AC$22","v":"2010-03-31"},{"$f":" 'DL - C4 A'!AD$22","v":"2011-03-31"},{"$f":" 'DL - C4 A'!AE$22","v":"2012-03-31"},{"$f":" 'DL - C4 A'!AF$22","v":"2013-03-31"},{"$f":" 'DL - C4 A'!AG$22","v":"2014-03-31"},{"$f":" 'DL - C4 A'!AH$22","v":"2015-03-31"},{"$f":" 'DL - C4 A'!AI$22","v":"2016-03-31"},{"$f":" 'DL - C4 A'!AJ$22","v":"2017-03-31"},{"$f":" 'DL - C4 A'!AK$22","v":"2018-03-31"},{"$f":" 'DL - C4 A'!AL$22","v":"2019-03-31"},{"$f":" 'DL - C4 A'!AM$22","v":"2020-03-31"},{"$f":" 'DL - C4 A'!AN$22","v":"2021-03-31"},{"$f":" 'DL - C4 A'!AO$22","v":"2022-03-31"},{"$f":" 'DL - C4 A'!AP$22","v":"2023-03-31"},{"$f":" 'DL - C4 A'!AQ$22","v":"2024-03-31"},{"$f":" 'DL - C4 A'!AR$22","v":"2025-03-31"},{"$f":" 'DL - C4 A'!AS$22","v":"2026-03-31"},{"$f":" 'DL - C4 A'!AT$22","v":"2027-03-31"},{"$f":" 'DL - C4 A'!AU$22","v":"2028-03-31"},{"$f":" 'DL - C4 A'!AV$22","v":"2029-03-31"},{"$f":" 'DL - C4 A'!AW$22","v":"2030-03-31"},{"$f":" 'DL - C4 A'!AX$22","v":"2031-03-31"},{"$f":" 'DL - C4 A'!AY$22","v":"2032-03-31"},{"$f":" 'DL - C4 A'!AZ$22","v":"2033-03-31"},{"$f":" 'DL - C4 A'!BA$22","v":"2034-03-31"},{"$f":" 'DL - C4 A'!BB$22","v":"2035-03-31"},{"$f":" 'DL - C4 A'!BC$22","v":"2036-03-31"},{"$f":" 'DL - C4 A'!BD$22","v":"2037-03-31"},{"$f":" 'DL - C4 A'!BE$22","v":"2038-03-31"},{"$f":" 'DL - C4 A'!BF$22","v":"2039-03-31"},{"$f":" 'DL - C4 A'!BG$22","v":"2040-03-31"},{"$f":" 'DL - C4 A'!BH$22","v":"2041-03-31"},{"$f":" 'DL - C4 A'!BI$22","v":"2042-03-31"},{"$f":" 'DL - C4 A'!BJ$22","v":"2043-03-31"},{"$f":" 'DL - C4 A'!BK$22","v":"2044-03-31"},{"$f":" 'DL - C4 A'!BL$22","v":"2045-03-31"},{"$f":" 'DL - C4 A'!BM$22","v":"2046-03-31"},{"$f":" 'DL - C4 A'!BN$22","v":"2047-03-31"},{"$f":" 'DL - C4 A'!BO$22","v":"2048-03-31"},{"$f":" 'DL - C4 A'!BP$22","v":"2049-03-31"},{"$f":" 'DL - C4 A'!BQ$22","v":"2050-03-31"},{"$f":" 'DL - C4 A'!BR$22","v":"2051-03-31"},{"$f":" 'DL - C4 A'!BS$22","v":"2052-03-31"},{"$f":" 'DL - C4 A'!BT$22","v":"2053-03-31"},{"$f":" 'DL - C4 A'!BU$22","v":"2054-03-31"},{"$f":" 'DL - C4 A'!BV$22","v":"2055-03-31"},{"$f":" 'DL - C4 A'!BW$22","v":"2056-03-31"},{"$f":" 'DL - C4 A'!BX$22","v":"2057-03-31"},{"$f":" 'DL - C4 A'!BY$22","v":"2058-03-31"},{"$f":" 'DL - C4 A'!BZ$22","v":"2059-03-31"},{"$f":" 'DL - C4 A'!CA$22","v":"2060-03-31"}]
[null,null,null,null,{"$f":" Time!E$23","v":"Model period ending"},{"$f":" Time!F$23","v":"00:00:00"},{"$f":" Time!G$23","v":"00:00:00"},{"$f":" Time!H$23","v":"00:00:00"},{"$f":" Time!I$23","v":"date"},{"$f":" Time!J$23","v":"00:00:00"},{"$f":" Time!K$23","v":"00:00:00"},{"$f":" Time!L$23","v":"00:00:00"},{"$f":" Time!M$23","v":"2017-03-31"},{"$f":" Time!N$23","v":"2018-03-31"},{"$f":" Time!O$23","v":"2019-03-31"},{"$f":" Time!P$23","v":"2020-03-31"},{"$f":" Time!Q$23","v":"2021-03-31"},{"$f":" Time!R$23","v":"2022-03-31"},{"$f":" Time!S$23","v":"2023-03-31"},{"$f":" Time!T$23","v":"2024-03-31"},{"$f":" Time!U$23","v":"2025-03-31"}]
[null,null,null,null,{"$f":" E1220 & \" - \" & ACTIVE_CASE","v":"Fixed depreciation amount - existing RAB - T5Y - RP6"},null,null,null,"GBP m",null,{"$f":" SUM(M1223:CA1223)","v":1.3369113755360456},null,{"$f":" SUMIF($M1221:$CA1221, M1222, $M1220:$CA1220)","v":0},0.25708260058427651,0.42452790024293618,0.31323827212258881,0.21232407331819117,0.10487841622715055,2.4860113040902271E-2,0,0]
[]
[]
[null,null,{"$f":"'TL - C4 A'!$E$1052","v":"Capex addition - RP6 period - NSI - base year 2016"}]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$12","v":"RPI as on 2015/16 - (Base year 1993/94)"},{"$f":" 'Actuals Inp'!F$12","v":0},{"$f":" 'Actuals Inp'!G$12","v":"RPI2016"},{"$f":" 'Actuals Inp'!H$12","v":259.5},{"$f":" 'Actuals Inp'!I$12","v":"index"}]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,{"$f":" 'TL - C9'!E$74","v":"Capex addition - T5Y"},{"$f":" 'TL - C9'!F$74","v":0},{"$f":" 'TL - C9'!G$74","v":"CAt_T5Yt"},{"$f":" 'TL - C9'!H$74","v":0},{"$f":" 'TL - C9'!I$74","v":"GBP m"},{"$f":" 'TL - C9'!J$74","v":0},{"$f":" 'TL - C9'!K$74","v":4.7836497344584892},{"$f":" 'TL - C9'!L$74","v":0},{"$f":" 'TL - C9'!M$74","v":0},{"$f":" 'TL - C9'!N$74","v":0.48990669657920982},{"$f":" 'TL - C9'!O$74","v":0.72825114348600428},{"$f":" 'TL - C9'!P$74","v":0.97021435935457223},{"$f":" 'TL - C9'!Q$74","v":0.79447817313990454},{"$f":" 'TL - C9'!R$74","v":0.59685036990035645},{"$f":" 'TL - C9'!S$74","v":0.59856013301691335},{"$f":" 'TL - C9'!T$74","v":0.60538885898152917},{"$f":" 'TL - C9'!U$74","v":0}]
[null,null,null,null,"Capex addition - RP5 period - T5Y - base year 2016",null,null,null,"GBP m",null,{"$f":" SUM(M1231:CA1231)","v":4.7836497344584892},null,{"$f":" IF(M1229 = 0, 0, M1230 * $H1228 / M1229)","v":0},0.48990669657920982,0.72825114348600428,0.97021435935457223,0.79447817313990454,0.59685036990035645,0.59856013301691335,0.60538885898152917,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF(AS1229 = 0, 0, AS1230 * $H1228 / AS1229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF(BH1229 = 0, 0, BH1230 * $H1228 / BH1229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" Time!E$23","v":"Model period ending"},{"$f":" Time!F$23","v":"00:00:00"},{"$f":" Time!G$23","v":"00:00:00"},{"$f":" Time!H$23","v":"00:00:00"},{"$f":" Time!I$23","v":"date"},{"$f":" Time!J$23","v":"00:00:00"},{"$f":" Time!K$23","v":"00:00:00"},{"$f":" Time!L$23","v":"00:00:00"},{"$f":" Time!M$23","v":"2017-03-31"},{"$f":" Time!N$23","v":"2018-03-31"},{"$f":" Time!O$23","v":"2019-03-31"},{"$f":" Time!P$23","v":"2020-03-31"},{"$f":" Time!Q$23","v":"2021-03-31"},{"$f":" Time!R$23","v":"2022-03-31"},{"$f":" Time!S$23","v":"2023-03-31"},{"$f":" Time!T$23","v":"2024-03-31"},{"$f":" Time!U$23","v":"2025-03-31"}]
[null,null,null,null,{"$f":" E$1231","v":"Capex addition - RP5 period - T5Y - base year 2016"},0,0,0,"GBP m",0,4.7836497344584892,0,0,0.48990669657920982,0.72825114348600428,0.97021435935457223,0.79447817313990454,0.59685036990035645,0.59856013301691335,0.60538885898152917,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$1231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BH$1231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$22","v":"Model period ending - RP1"},{"$f":" 'DL - C4 A'!F$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!G$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!H$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!I$22","v":"date"},{"$f":" 'DL - C4 A'!J$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!K$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!L$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!M$22","v":"1994-03-31"},{"$f":" 'DL - C4 A'!N$22","v":"1995-03-31"},{"$f":" 'DL - C4 A'!O$22","v":"1996-03-31"},{"$f":" 'DL - C4 A'!P$22","v":"1997-03-31"},{"$f":" 'DL - C4 A'!Q$22","v":"1998-03-31"},{"$f":" 'DL - C4 A'!R$22","v":"1999-03-31"},{"$f":" 'DL - C4 A'!S$22","v":"2000-03-31"},{"$f":" 'DL - C4 A'!T$22","v":"2001-03-31"},{"$f":" 'DL - C4 A'!U$22","v":"2002-03-31"},{"$f":" 'DL - C4 A'!V$22","v":"2003-03-31"},{"$f":" 'DL - C4 A'!W$22","v":"2004-03-31"},{"$f":" 'DL - C4 A'!X$22","v":"2005-03-31"},{"$f":" 'DL - C4 A'!Y$22","v":"2006-03-31"},{"$f":" 'DL - C4 A'!Z$22","v":"2007-03-31"},{"$f":" 'DL - C4 A'!AA$22","v":"2008-03-31"},{"$f":" 'DL - C4 A'!AB$22","v":"2009-03-31"},{"$f":" 'DL - C4 A'!AC$22","v":"2010-03-31"},{"$f":" 'DL - C4 A'!AD$22","v":"2011-03-31"},{"$f":" 'DL - C4 A'!AE$22","v":"2012-03-31"},{"$f":" 'DL - C4 A'!AF$22","v":"2013-03-31"},{"$f":" 'DL - C4 A'!AG$22","v":"2014-03-31"},{"$f":" 'DL - C4 A'!AH$22","v":"2015-03-31"},{"$f":" 'DL - C4 A'!AI$22","v":"2016-03-31"},{"$f":" 'DL - C4 A'!AJ$22","v":"2017-03-31"},{"$f":" 'DL - C4 A'!AK$22","v":"2018-03-31"},{"$f":" 'DL - C4 A'!AL$22","v":"2019-03-31"},{"$f":" 'DL - C4 A'!AM$22","v":"2020-03-31"},{"$f":" 'DL - C4 A'!AN$22","v":"2021-03-31"},{"$f":" 'DL - C4 A'!AO$22","v":"2022-03-31"},{"$f":" 'DL - C4 A'!AP$22","v":"2023-03-31"},{"$f":" 'DL - C4 A'!AQ$22","v":"2024-03-31"},{"$f":" 'DL - C4 A'!AR$22","v":"2025-03-31"},{"$f":" 'DL - C4 A'!AS$22","v":"2026-03-31"},{"$f":" 'DL - C4 A'!AT$22","v":"2027-03-31"},{"$f":" 'DL - C4 A'!AU$22","v":"2028-03-31"},{"$f":" 'DL - C4 A'!AV$22","v":"2029-03-31"},{"$f":" 'DL - C4 A'!AW$22","v":"2030-03-31"},{"$f":" 'DL - C4 A'!AX$22","v":"2031-03-31"},{"$f":" 'DL - C4 A'!AY$22","v":"2032-03-31"},{"$f":" 'DL - C4 A'!AZ$22","v":"2033-03-31"},{"$f":" 'DL - C4 A'!BA$22","v":"2034-03-31"},{"$f":" 'DL - C4 A'!BB$22","v":"2035-03-31"},{"$f":" 'DL - C4 A'!BC$22","v":"2036-03-31"},{"$f":" 'DL - C4 A'!BD$22","v":"2037-03-31"},{"$f":" 'DL - C4 A'!BE$22","v":"2038-03-31"},{"$f":" 'DL - C4 A'!BF$22","v":"2039-03-31"},{"$f":" 'DL - C4 A'!BG$22","v":"2040-03-31"},{"$f":" 'DL - C4 A'!BH$22","v":"2041-03-31"},{"$f":" 'DL - C4 A'!BI$22","v":"2042-03-31"},{"$f":" 'DL - C4 A'!BJ$22","v":"2043-03-31"},{"$f":" 'DL - C4 A'!BK$22","v":"2044-03-31"},{"$f":" 'DL - C4 A'!BL$22","v":"2045-03-31"},{"$f":" 'DL - C4 A'!BM$22","v":"2046-03-31"},{"$f":" 'DL - C4 A'!BN$22","v":"2047-03-31"},{"$f":" 'DL - C4 A'!BO$22","v":"2048-03-31"},{"$f":" 'DL - C4 A'!BP$22","v":"2049-03-31"},{"$f":" 'DL - C4 A'!BQ$22","v":"2050-03-31"},{"$f":" 'DL - C4 A'!BR$22","v":"2051-03-31"},{"$f":" 'DL - C4 A'!BS$22","v":"2052-03-31"},{"$f":" 'DL - C4 A'!BT$22","v":"2053-03-31"},{"$f":" 'DL - C4 A'!BU$22","v":"2054-03-31"},{"$f":" 'DL - C4 A'!BV$22","v":"2055-03-31"},{"$f":" 'DL - C4 A'!BW$22","v":"2056-03-31"},{"$f":" 'DL - C4 A'!BX$22","v":"2057-03-31"},{"$f":" 'DL - C4 A'!BY$22","v":"2058-03-31"},{"$f":" 'DL - C4 A'!BZ$22","v":"2059-03-31"},{"$f":" 'DL - C4 A'!CA$22","v":"2060-03-31"}]
[null,null,null,null,{"$f":" \"Capex addition - \" & ACTIVE_CASE & \" period - T5Y - base year 2016\"","v":"Capex addition - RP6 period - T5Y - base year 2016"},null,null,null,"GBP m",null,{"$f":" SUM(M1236:CA1236)","v":4.7836497344584892},null,{"$f":" SUMIF($M1233:$CA1233, M1235, $M1234:$CA1234)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.48990669657920982,0.72825114348600428,0.97021435935457223,0.79447817313990454,0.59685036990035645,0.59856013301691335,0.60538885898152917,0,{"$f":" SUMIF($M1233:$CA1233, AS1235, $M1234:$CA1234)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" SUMIF($M1233:$CA1233, BH1235, $M1234:$CA1234)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,{"$f":"'TL - C4 A'!$E$881","v":"Depreciation on assets additions - RP6 period - RN - base year 2016"}]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$12","v":"RPI as on 2015/16 - (Base year 1993/94)"},{"$f":" 'Actuals Inp'!F$12","v":0},{"$f":" 'Actuals Inp'!G$12","v":"RPI2016"},{"$f":" 'Actuals Inp'!H$12","v":259.5},{"$f":" 'Actuals Inp'!I$12","v":"index"}]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,{"$f":" 'TL - C4'!E$928","v":"Depreciation amount for additional asset - t - T5Y"},{"$f":" 'TL - C4'!F$928","v":"4.26:"},{"$f":" 'TL - C4'!G$928","v":"DEPADD_T5Yt"},{"$f":" 'TL - C4'!H$928","v":0},{"$f":" 'TL - C4'!I$928","v":"GBP m"},{"$f":" 'TL - C4'!J$928","v":0},{"$f":" 'TL - C4'!K$928","v":3.1860175954356675},{"$f":" 'TL - C4'!L$928","v":0},{"$f":" 'TL - C4'!M$928","v":0},{"$f":" 'TL - C4'!N$928","v":4.8990669657920982E-2},{"$f":" 'TL - C4'!O$928","v":0.17080645366444241},{"$f":" 'TL - C4'!P$928","v":0.34065300394850007},{"$f":" 'TL - C4'!Q$928","v":0.51712225719794769},{"$f":" 'TL - C4'!R$928","v":0.6562551115019738},{"$f":" 'TL - C4'!S$928","v":0.72680549213577983},{"$f":" 'TL - C4'!T$928","v":0.72538460732910259},{"$f":" 'TL - C4'!U$928","v":0}]
[null,null,null,null,"Depreciation amount for additional asset - t - T5Y - base year 2016",null,null,null,"GBP m",null,{"$f":" SUM(M1244:CA1244)","v":3.1860175954356675},null,{"$f":" IF(M1242 = 0, 0, M1243 * $H1241 / M1242)","v":0},4.8990669657920982E-2,0.17080645366444241,0.34065300394850007,0.51712225719794769,0.6562551115019738,0.72680549213577983,0.72538460732910259,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF(AS1242 = 0, 0, AS1243 * $H1241 / AS1242)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF(BH1242 = 0, 0, BH1243 * $H1241 / BH1242)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" Time!E$23","v":"Model period ending"},{"$f":" Time!F$23","v":"00:00:00"},{"$f":" Time!G$23","v":"00:00:00"},{"$f":" Time!H$23","v":"00:00:00"},{"$f":" Time!I$23","v":"date"},{"$f":" Time!J$23","v":"00:00:00"},{"$f":" Time!K$23","v":"00:00:00"},{"$f":" Time!L$23","v":"00:00:00"},{"$f":" Time!M$23","v":"2017-03-31"},{"$f":" Time!N$23","v":"2018-03-31"},{"$f":" Time!O$23","v":"2019-03-31"},{"$f":" Time!P$23","v":"2020-03-31"},{"$f":" Time!Q$23","v":"2021-03-31"},{"$f":" Time!R$23","v":"2022-03-31"},{"$f":" Time!S$23","v":"2023-03-31"},{"$f":" Time!T$23","v":"2024-03-31"},{"$f":" Time!U$23","v":"2025-03-31"}]
[null,null,null,null,{"$f":" E$1244","v":"Depreciation amount for additional asset - t - T5Y - base year 2016"},0,0,0,"GBP m",0,3.1860175954356675,0,0,4.8990669657920982E-2,0.17080645366444241,0.34065300394850007,0.51712225719794769,0.6562551115019738,0.72680549213577983,0.72538460732910259,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$1244","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BH$1244","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$22","v":"Model period ending - RP1"},{"$f":" 'DL - C4 A'!F$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!G$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!H$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!I$22","v":"date"},{"$f":" 'DL - C4 A'!J$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!K$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!L$22","v":"00:00:00"},{"$f":" 'DL - C4 A'!M$22","v":"1994-03-31"},{"$f":" 'DL - C4 A'!N$22","v":"1995-03-31"},{"$f":" 'DL - C4 A'!O$22","v":"1996-03-31"},{"$f":" 'DL - C4 A'!P$22","v":"1997-03-31"},{"$f":" 'DL - C4 A'!Q$22","v":"1998-03-31"},{"$f":" 'DL - C4 A'!R$22","v":"1999-03-31"},{"$f":" 'DL - C4 A'!S$22","v":"2000-03-31"},{"$f":" 'DL - C4 A'!T$22","v":"2001-03-31"},{"$f":" 'DL - C4 A'!U$22","v":"2002-03-31"},{"$f":" 'DL - C4 A'!V$22","v":"2003-03-31"},{"$f":" 'DL - C4 A'!W$22","v":"2004-03-31"},{"$f":" 'DL - C4 A'!X$22","v":"2005-03-31"},{"$f":" 'DL - C4 A'!Y$22","v":"2006-03-31"},{"$f":" 'DL - C4 A'!Z$22","v":"2007-03-31"},{"$f":" 'DL - C4 A'!AA$22","v":"2008-03-31"},{"$f":" 'DL - C4 A'!AB$22","v":"2009-03-31"},{"$f":" 'DL - C4 A'!AC$22","v":"2010-03-31"},{"$f":" 'DL - C4 A'!AD$22","v":"2011-03-31"},{"$f":" 'DL - C4 A'!AE$22","v":"2012-03-31"},{"$f":" 'DL - C4 A'!AF$22","v":"2013-03-31"},{"$f":" 'DL - C4 A'!AG$22","v":"2014-03-31"},{"$f":" 'DL - C4 A'!AH$22","v":"2015-03-31"},{"$f":" 'DL - C4 A'!AI$22","v":"2016-03-31"},{"$f":" 'DL - C4 A'!AJ$22","v":"2017-03-31"},{"$f":" 'DL - C4 A'!AK$22","v":"2018-03-31"},{"$f":" 'DL - C4 A'!AL$22","v":"2019-03-31"},{"$f":" 'DL - C4 A'!AM$22","v":"2020-03-31"},{"$f":" 'DL - C4 A'!AN$22","v":"2021-03-31"},{"$f":" 'DL - C4 A'!AO$22","v":"2022-03-31"},{"$f":" 'DL - C4 A'!AP$22","v":"2023-03-31"},{"$f":" 'DL - C4 A'!AQ$22","v":"2024-03-31"},{"$f":" 'DL - C4 A'!AR$22","v":"2025-03-31"},{"$f":" 'DL - C4 A'!AS$22","v":"2026-03-31"},{"$f":" 'DL - C4 A'!AT$22","v":"2027-03-31"},{"$f":" 'DL - C4 A'!AU$22","v":"2028-03-31"},{"$f":" 'DL - C4 A'!AV$22","v":"2029-03-31"},{"$f":" 'DL - C4 A'!AW$22","v":"2030-03-31"},{"$f":" 'DL - C4 A'!AX$22","v":"2031-03-31"},{"$f":" 'DL - C4 A'!AY$22","v":"2032-03-31"},{"$f":" 'DL - C4 A'!AZ$22","v":"2033-03-31"},{"$f":" 'DL - C4 A'!BA$22","v":"2034-03-31"},{"$f":" 'DL - C4 A'!BB$22","v":"2035-03-31"},{"$f":" 'DL - C4 A'!BC$22","v":"2036-03-31"},{"$f":" 'DL - C4 A'!BD$22","v":"2037-03-31"},{"$f":" 'DL - C4 A'!BE$22","v":"2038-03-31"},{"$f":" 'DL - C4 A'!BF$22","v":"2039-03-31"},{"$f":" 'DL - C4 A'!BG$22","v":"2040-03-31"},{"$f":" 'DL - C4 A'!BH$22","v":"2041-03-31"},{"$f":" 'DL - C4 A'!BI$22","v":"2042-03-31"},{"$f":" 'DL - C4 A'!BJ$22","v":"2043-03-31"},{"$f":" 'DL - C4 A'!BK$22","v":"2044-03-31"},{"$f":" 'DL - C4 A'!BL$22","v":"2045-03-31"},{"$f":" 'DL - C4 A'!BM$22","v":"2046-03-31"},{"$f":" 'DL - C4 A'!BN$22","v":"2047-03-31"},{"$f":" 'DL - C4 A'!BO$22","v":"2048-03-31"},{"$f":" 'DL - C4 A'!BP$22","v":"2049-03-31"},{"$f":" 'DL - C4 A'!BQ$22","v":"2050-03-31"},{"$f":" 'DL - C4 A'!BR$22","v":"2051-03-31"},{"$f":" 'DL - C4 A'!BS$22","v":"2052-03-31"},{"$f":" 'DL - C4 A'!BT$22","v":"2053-03-31"},{"$f":" 'DL - C4 A'!BU$22","v":"2054-03-31"},{"$f":" 'DL - C4 A'!BV$22","v":"2055-03-31"},{"$f":" 'DL - C4 A'!BW$22","v":"2056-03-31"},{"$f":" 'DL - C4 A'!BX$22","v":"2057-03-31"},{"$f":" 'DL - C4 A'!BY$22","v":"2058-03-31"},{"$f":" 'DL - C4 A'!BZ$22","v":"2059-03-31"},{"$f":" 'DL - C4 A'!CA$22","v":"2060-03-31"}]
[null,null,null,null,{"$f":" \"Depreciation on assets additions - \" & ACTIVE_CASE & \" period - T5Y - base year 2016\"","v":"Depreciation on assets additions - RP6 period - T5Y - base year 2016"},null,null,null,"GBP m",null,{"$f":" SUM(M1249:CA1249)","v":3.1860175954356675},null,{"$f":" SUMIF($M1246:$CA1246, M1248, $M1247:$CA1247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.8990669657920982E-2,0.17080645366444241,0.34065300394850007,0.51712225719794769,0.6562551115019738,0.72680549213577983,0.72538460732910259,0,{"$f":" SUMIF($M1246:$CA1246, AS1248, $M1247:$CA1247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" SUMIF($M1246:$CA1246, BH1248, $M1247:$CA1247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"TL - C4 B","index":27,"n_rows":340,"n_cols":79,"rows_kept":340,"cut":false,"hidden":false,"merged":[]}
[{"$f":" RIGHT(CELL(\"filename\", $A$1), LEN(CELL(\"filename\", $A$1)) - SEARCH(\"]\", CELL(\"filename\", $A$1)))","v":"TL - C4 B"},null,null,null,null,null,null,{"$f":"IF('Actuals Inp'!H9=0,\"15/16\",\"Nominal\")","v":"15/16"}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$22","v":"Model period ending - RP1"},null,null,{"$f":" Check!$H$9","v":0},"Error chks",null,null,null,{"$f":" 'DL - C4 A'!M$22","v":"1994-03-31"},{"$f":" 'DL - C4 A'!N$22","v":"1995-03-31"},{"$f":" 'DL - C4 A'!O$22","v":"1996-03-31"},{"$f":" 'DL - C4 A'!P$22","v":"1997-03-31"},{"$f":" 'DL - C4 A'!Q$22","v":"1998-03-31"},{"$f":" 'DL - C4 A'!R$22","v":"1999-03-31"},{"$f":" 'DL - C4 A'!S$22","v":"2000-03-31"},{"$f":" 'DL - C4 A'!T$22","v":"2001-03-31"},{"$f":" 'DL - C4 A'!U$22","v":"2002-03-31"},{"$f":" 'DL - C4 A'!V$22","v":"2003-03-31"},{"$f":" 'DL - C4 A'!W$22","v":"2004-03-31"},{"$f":" 'DL - C4 A'!X$22","v":"2005-03-31"},{"$f":" 'DL - C4 A'!Y$22","v":"2006-03-31"},{"$f":" 'DL - C4 A'!Z$22","v":"2007-03-31"},{"$f":" 'DL - C4 A'!AA$22","v":"2008-03-31"},{"$f":" 'DL - C4 A'!AB$22","v":"2009-03-31"},{"$f":" 'DL - C4 A'!AC$22","v":"2010-03-31"},{"$f":" 'DL - C4 A'!AD$22","v":"2011-03-31"},{"$f":" 'DL - C4 A'!AE$22","v":"2012-03-31"},{"$f":" 'DL - C4 A'!AF$22","v":"2013-03-31"},{"$f":" 'DL - C4 A'!AG$22","v":"2014-03-31"},{"$f":" 'DL - C4 A'!AH$22","v":"2015-03-31"},{"$f":" 'DL - C4 A'!AI$22","v":"2016-03-31"},{"$f":" 'DL - C4 A'!AJ$22","v":"2017-03-31"},{"$f":" 'DL - C4 A'!AK$22","v":"2018-03-31"},{"$f":" 'DL - C4 A'!AL$22","v":"2019-03-31"},{"$f":" 'DL - C4 A'!AM$22","v":"2020-03-31"},{"$f":" 'DL - C4 A'!AN$22","v":"2021-03-31"},{"$f":" 'DL - C4 A'!AO$22","v":"2022-03-31"},{"$f":" 'DL - C4 A'!AP$22","v":"2023-03-31"},{"$f":" 'DL - C4 A'!AQ$22","v":"2024-03-31"},{"$f":" 'DL - C4 A'!AR$22","v":"2025-03-31"},{"$f":" 'DL - C4 A'!AS$22","v":"2026-03-31"},{"$f":" 'DL - C4 A'!AT$22","v":"2027-03-31"},{"$f":" 'DL - C4 A'!AU$22","v":"2028-03-31"},{"$f":" 'DL - C4 A'!AV$22","v":"2029-03-31"},{"$f":" 'DL - C4 A'!AW$22","v":"2030-03-31"},{"$f":" 'DL - C4 A'!AX$22","v":"2031-03-31"},{"$f":" 'DL - C4 A'!AY$22","v":"2032-03-31"},{"$f":" 'DL - C4 A'!AZ$22","v":"2033-03-31"},{"$f":" 'DL - C4 A'!BA$22","v":"2034-03-31"},{"$f":" 'DL - C4 A'!BB$22","v":"2035-03-31"},{"$f":" 'DL - C4 A'!BC$22","v":"2036-03-31"},{"$f":" 'DL - C4 A'!BD$22","v":"2037-03-31"},{"$f":" 'DL - C4 A'!BE$22","v":"2038-03-31"},{"$f":" 'DL - C4 A'!BF$22","v":"2039-03-31"},{"$f":" 'DL - C4 A'!BG$22","v":"2040-03-31"},{"$f":" 'DL - C4 A'!BH$22","v":"2041-03-31"},{"$f":" 'DL - C4 A'!BI$22","v":"2042-03-31"},{"$f":" 'DL - C4 A'!BJ$22","v":"2043-03-31"},{"$f":" 'DL - C4 A'!BK$22","v":"2044-03-31"},{"$f":" 'DL - C4 A'!BL$22","v":"2045-03-31"},{"$f":" 'DL - C4 A'!BM$22","v":"2046-03-31"},{"$f":" 'DL - C4 A'!BN$22","v":"2047-03-31"},{"$f":" 'DL - C4 A'!BO$22","v":"2048-03-31"},{"$f":" 'DL - C4 A'!BP$22","v":"2049-03-31"},{"$f":" 'DL - C4 A'!BQ$22","v":"2050-03-31"},{"$f":" 'DL - C4 A'!BR$22","v":"2051-03-31"},{"$f":" 'DL - C4 A'!BS$22","v":"2052-03-31"},{"$f":" 'DL - C4 A'!BT$22","v":"2053-03-31"},{"$f":" 'DL - C4 A'!BU$22","v":"2054-03-31"},{"$f":" 'DL - C4 A'!BV$22","v":"2055-03-31"},{"$f":" 'DL - C4 A'!BW$22","v":"2056-03-31"},{"$f":" 'DL - C4 A'!BX$22","v":"2057-03-31"},{"$f":" 'DL - C4 A'!BY$22","v":"2058-03-31"},{"$f":" 'DL - C4 A'!BZ$22","v":"2059-03-31"},{"$f":" 'DL - C4 A'!CA$22","v":"2060-03-31"}]
[null,null,null,null,"Timeline label - RP1",null,null,{"$f":" Track!$M$2","v":0},"Track chgs",null,null,null,"RP1","RP1","RP1","RP1","RP2","RP2","RP2","RP2","RP2","RP3","RP3","RP3","RP3","RP3","RP4","RP4","RP4","RP4","RP4","RP5","RP5","RP5","RP5","RP5","RP5 / RP6","RP6","RP6","RP6","RP6","RP6","RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6"]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$29","v":"Financial year ending - RP1"},null,null,{"$f":" Check!$H$37","v":0},"Alerts",null,null,null,{"$f":" 'DL - C4 A'!M$29","v":1994},{"$f":" 'DL - C4 A'!N$29","v":1995},{"$f":" 'DL - C4 A'!O$29","v":1996},{"$f":" 'DL - C4 A'!P$29","v":1997},{"$f":" 'DL - C4 A'!Q$29","v":1998},{"$f":" 'DL - C4 A'!R$29","v":1999},{"$f":" 'DL - C4 A'!S$29","v":2000},{"$f":" 'DL - C4 A'!T$29","v":2001},{"$f":" 'DL - C4 A'!U$29","v":2002},{"$f":" 'DL - C4 A'!V$29","v":2003},{"$f":" 'DL - C4 A'!W$29","v":2004},{"$f":" 'DL - C4 A'!X$29","v":2005},{"$f":" 'DL - C4 A'!Y$29","v":2006},{"$f":" 'DL - C4 A'!Z$29","v":2007},{"$f":" 'DL - C4 A'!AA$29","v":2008},{"$f":" 'DL - C4 A'!AB$29","v":2009},{"$f":" 'DL - C4 A'!AC$29","v":2010},{"$f":" 'DL - C4 A'!AD$29","v":2011},{"$f":" 'DL - C4 A'!AE$29","v":2012},{"$f":" 'DL - C4 A'!AF$29","v":2013},{"$f":" 'DL - C4 A'!AG$29","v":2014},{"$f":" 'DL - C4 A'!AH$29","v":2015},{"$f":" 'DL - C4 A'!AI$29","v":2016},{"$f":" 'DL - C4 A'!AJ$29","v":2017},{"$f":" 'DL - C4 A'!AK$29","v":2018},{"$f":" 'DL - C4 A'!AL$29","v":2019},{"$f":" 'DL - C4 A'!AM$29","v":2020},{"$f":" 'DL - C4 A'!AN$29","v":2021},{"$f":" 'DL - C4 A'!AO$29","v":2022},{"$f":" 'DL - C4 A'!AP$29","v":2023},{"$f":" 'DL - C4 A'!AQ$29","v":2024},{"$f":" 'DL - C4 A'!AR$29","v":2025},{"$f":" 'DL - C4 A'!AS$29","v":2026},{"$f":" 'DL - C4 A'!AT$29","v":2027},{"$f":" 'DL - C4 A'!AU$29","v":2028},{"$f":" 'DL - C4 A'!AV$29","v":2029},{"$f":" 'DL - C4 A'!AW$29","v":2030},{"$f":" 'DL - C4 A'!AX$29","v":2031},{"$f":" 'DL - C4 A'!AY$29","v":2032},{"$f":" 'DL - C4 A'!AZ$29","v":2033},{"$f":" 'DL - C4 A'!BA$29","v":2034},{"$f":" 'DL - C4 A'!BB$29","v":2035},{"$f":" 'DL - C4 A'!BC$29","v":2036},{"$f":" 'DL - C4 A'!BD$29","v":2037},{"$f":" 'DL - C4 A'!BE$29","v":2038},{"$f":" 'DL - C4 A'!BF$29","v":2039},{"$f":" 'DL - C4 A'!BG$29","v":2040},{"$f":" 'DL - C4 A'!BH$29","v":2041},{"$f":" 'DL - C4 A'!BI$29","v":2042},{"$f":" 'DL - C4 A'!BJ$29","v":2043},{"$f":" 'DL - C4 A'!BK$29","v":2044},{"$f":" 'DL - C4 A'!BL$29","v":2045},{"$f":" 'DL - C4 A'!BM$29","v":2046},{"$f":" 'DL - C4 A'!BN$29","v":2047},{"$f":" 'DL - C4 A'!BO$29","v":2048},{"$f":" 'DL - C4 A'!BP$29","v":2049},{"$f":" 'DL - C4 A'!BQ$29","v":2050},{"$f":" 'DL - C4 A'!BR$29","v":2051},{"$f":" 'DL - C4 A'!BS$29","v":2052},{"$f":" 'DL - C4 A'!BT$29","v":2053},{"$f":" 'DL - C4 A'!BU$29","v":2054},{"$f":" 'DL - C4 A'!BV$29","v":2055},{"$f":" 'DL - C4 A'!BW$29","v":2056},{"$f":" 'DL - C4 A'!BX$29","v":2057},{"$f":" 'DL - C4 A'!BY$29","v":2058},{"$f":" 'DL - C4 A'!BZ$29","v":2059},{"$f":" 'DL - C4 A'!CA$29","v":2060}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$10","v":"Model column counter - RP1"},"Para references","Defined Term","Constant","Unit",null,"Total",null,{"$f":" 'DL - C4 A'!M$10","v":1},{"$f":" 'DL - C4 A'!N$10","v":2},{"$f":" 'DL - C4 A'!O$10","v":3},{"$f":" 'DL - C4 A'!P$10","v":4},{"$f":" 'DL - C4 A'!Q$10","v":5},{"$f":" 'DL - C4 A'!R$10","v":6},{"$f":" 'DL - C4 A'!S$10","v":7},{"$f":" 'DL - C4 A'!T$10","v":8},{"$f":" 'DL - C4 A'!U$10","v":9},{"$f":" 'DL - C4 A'!V$10","v":10},{"$f":" 'DL - C4 A'!W$10","v":11},{"$f":" 'DL - C4 A'!X$10","v":12},{"$f":" 'DL - C4 A'!Y$10","v":13},{"$f":" 'DL - C4 A'!Z$10","v":14},{"$f":" 'DL - C4 A'!AA$10","v":15},{"$f":" 'DL - C4 A'!AB$10","v":16},{"$f":" 'DL - C4 A'!AC$10","v":17},{"$f":" 'DL - C4 A'!AD$10","v":18},{"$f":" 'DL - C4 A'!AE$10","v":19},{"$f":" 'DL - C4 A'!AF$10","v":20},{"$f":" 'DL - C4 A'!AG$10","v":21},{"$f":" 'DL - C4 A'!AH$10","v":22},{"$f":" 'DL - C4 A'!AI$10","v":23},{"$f":" 'DL - C4 A'!AJ$10","v":24},{"$f":" 'DL - C4 A'!AK$10","v":25},{"$f":" 'DL - C4 A'!AL$10","v":26},{"$f":" 'DL - C4 A'!AM$10","v":27},{"$f":" 'DL - C4 A'!AN$10","v":28},{"$f":" 'DL - C4 A'!AO$10","v":29},{"$f":" 'DL - C4 A'!AP$10","v":30},{"$f":" 'DL - C4 A'!AQ$10","v":31},{"$f":" 'DL - C4 A'!AR$10","v":32},{"$f":" 'DL - C4 A'!AS$10","v":33},{"$f":" 'DL - C4 A'!AT$10","v":34},{"$f":" 'DL - C4 A'!AU$10","v":35},{"$f":" 'DL - C4 A'!AV$10","v":36},{"$f":" 'DL - C4 A'!AW$10","v":37},{"$f":" 'DL - C4 A'!AX$10","v":38},{"$f":" 'DL - C4 A'!AY$10","v":39},{"$f":" 'DL - C4 A'!AZ$10","v":40},{"$f":" 'DL - C4 A'!BA$10","v":41},{"$f":" 'DL - C4 A'!BB$10","v":42},{"$f":" 'DL - C4 A'!BC$10","v":43},{"$f":" 'DL - C4 A'!BD$10","v":44},{"$f":" 'DL - C4 A'!BE$10","v":45},{"$f":" 'DL - C4 A'!BF$10","v":46},{"$f":" 'DL - C4 A'!BG$10","v":47},{"$f":" 'DL - C4 A'!BH$10","v":48},{"$f":" 'DL - C4 A'!BI$10","v":49},{"$f":" 'DL - C4 A'!BJ$10","v":50},{"$f":" 'DL - C4 A'!BK$10","v":51},{"$f":" 'DL - C4 A'!BL$10","v":52},{"$f":" 'DL - C4 A'!BM$10","v":53},{"$f":" 'DL - C4 A'!BN$10","v":54},{"$f":" 'DL - C4 A'!BO$10","v":55},{"$f":" 'DL - C4 A'!BP$10","v":56},{"$f":" 'DL - C4 A'!BQ$10","v":57},{"$f":" 'DL - C4 A'!BR$10","v":58},{"$f":" 'DL - C4 A'!BS$10","v":59},{"$f":" 'DL - C4 A'!BT$10","v":60},{"$f":" 'DL - C4 A'!BU$10","v":61},{"$f":" 'DL - C4 A'!BV$10","v":62},{"$f":" 'DL - C4 A'!BW$10","v":63},{"$f":" 'DL - C4 A'!BX$10","v":64},{"$f":" 'DL - C4 A'!BY$10","v":65},{"$f":" 'DL - C4 A'!BZ$10","v":66},{"$f":" 'DL - C4 A'!CA$10","v":67}]
[]
["4. REGULATORY ASSET BASES - TRANSMISSION - RAB_TN"]
[]
[]
[null,null,"Network capex add - depreciation calc diff - TN"]
[]
[null,null,null,null,{"$f":" Inp_Depreciation!E$758","v":"Network capex add - 01 Apr 93 - depreciation inp - TN"},{"$f":" Inp_Depreciation!F$758","v":0},{"$f":" Inp_Depreciation!G$758","v":0},{"$f":" Inp_Depreciation!H$758","v":0},{"$f":" Inp_Depreciation!I$758","v":"GBP m"},{"$f":" Inp_Depreciation!J$758","v":"[Entitlement Model 28.11.16.xlsx]Transmission D.'!$B$7"},{"$f":" Inp_Depreciation!K$758","v":6.7119043783783763},{"$f":" Inp_Depreciation!L$758","v":0},{"$f":" Inp_Depreciation!M$758","v":0.15101784851351371},{"$f":" Inp_Depreciation!N$758","v":0.20135713135135158},{"$f":" Inp_Depreciation!O$758","v":0.20135713135135158},{"$f":" Inp_Depreciation!P$758","v":0.20135713135135158},{"$f":" Inp_Depreciation!Q$758","v":0.20135713135135158},{"$f":" Inp_Depreciation!R$758","v":0.20135713135135158},{"$f":" Inp_Depreciation!S$758","v":0.20135713135135158},{"$f":" Inp_Depreciation!T$758","v":0.20135713135135158},{"$f":" Inp_Depreciation!U$758","v":0.20135713135135158},{"$f":" Inp_Depreciation!V$758","v":0.20135713135135158},{"$f":" Inp_Depreciation!W$758","v":0.20135713135135158},{"$f":" Inp_Depreciation!X$758","v":0.20135713135135158},{"$f":" Inp_Depreciation!Y$758","v":0.20135713135135158},{"$f":" Inp_Depreciation!Z$758","v":0.20135713135135158},{"$f":" Inp_Depreciation!AA$758","v":0.20135713135135158},{"$f":" Inp_Depreciation!AB$758","v":0.20135713135135158},{"$f":" Inp_Depreciation!AC$758","v":0.20135713135135158},{"$f":" Inp_Depreciation!AD$758","v":0.20135713135135158},{"$f":" Inp_Depreciation!AE$758","v":0.20135713135135158},{"$f":" Inp_Depreciation!AF$758","v":0.20135713135135158},{"$f":" Inp_Depreciation!AG$758","v":0.20135713135135158},{"$f":" Inp_Depreciation!AH$758","v":0.13423808756756733},{"$f":" Inp_Depreciation!AI$758","v":0.13423808756756733},{"$f":" Inp_Depreciation!AJ$758","v":0.13423808756756733},{"$f":" Inp_Depreciation!AK$758","v":0.13423808756756733},{"$f":" Inp_Depreciation!AL$758","v":0.13423808756756733},{"$f":" Inp_Depreciation!AM$758","v":0.13423808756756733},{"$f":" Inp_Depreciation!AN$758","v":0.13423808756756733},{"$f":" Inp_Depreciation!AO$758","v":0.13423808756756733},{"$f":" Inp_Depreciation!AP$758","v":0.13423808756756733},{"$f":" Inp_Depreciation!AQ$758","v":0.13423808756756733},{"$f":" Inp_Depreciation!AR$758","v":0.13423808756756733},{"$f":" Inp_Depreciation!AS$758","v":0.13423808756756733},{"$f":" Inp_Depreciation!AT$758","v":0.13423808756756733},{"$f":" Inp_Depreciation!AU$758","v":0.13423808756756733},{"$f":" Inp_Depreciation!AV$758","v":0.13423808756756733},{"$f":" Inp_Depreciation!AW$758","v":0.13423808756756733},{"$f":" Inp_Depreciation!AX$758","v":0.13423808756756733},{"$f":" Inp_Depreciation!AY$758","v":0.13423808756756733},{"$f":" Inp_Depreciation!AZ$758","v":0.11745832662161786},{"$f":" Inp_Depreciation!BA$758","v":0},{"$f":" Inp_Depreciation!BB$758","v":0},{"$f":" Inp_Depreciation!BC$758","v":0},{"$f":" Inp_Depreciation!BD$758","v":0},{"$f":" Inp_Depreciation!BE$758","v":0},{"$f":" Inp_Depreciation!BF$758","v":0},{"$f":" Inp_Depreciation!BG$758","v":0},{"$f":" Inp_Depreciation!BH$758","v":0},{"$f":" Inp_Depreciation!BI$758","v":0},{"$f":" Inp_Depreciation!BJ$758","v":0},{"$f":" Inp_Depreciation!BK$758","v":0},{"$f":" Inp_Depreciation!BL$758","v":0},{"$f":" Inp_Depreciation!BM$758","v":0},{"$f":" Inp_Depreciation!BN$758","v":0},{"$f":" Inp_Depreciation!BO$758","v":0},{"$f":" Inp_Depreciation!BP$758","v":0},{"$f":" Inp_Depreciation!BQ$758","v":0},{"$f":" Inp_Depreciation!BR$758","v":0},{"$f":" Inp_Depreciation!BS$758","v":0},{"$f":" Inp_Depreciation!BT$758","v":0},{"$f":" Inp_Depreciation!BU$758","v":0},{"$f":" Inp_Depreciation!BV$758","v":0},{"$f":" Inp_Depreciation!BW$758","v":0},{"$f":" Inp_Depreciation!BX$758","v":0},{"$f":" Inp_Depreciation!BY$758","v":0},{"$f":" Inp_Depreciation!BZ$758","v":0},{"$f":" Inp_Depreciation!CA$758","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$759","v":"Network capex add - 01 Apr 94 - depreciation inp - TN"},{"$f":" Inp_Depreciation!F$759","v":0},{"$f":" Inp_Depreciation!G$759","v":0},{"$f":" Inp_Depreciation!H$759","v":0},{"$f":" Inp_Depreciation!I$759","v":"GBP m"},{"$f":" Inp_Depreciation!J$759","v":0},{"$f":" Inp_Depreciation!K$759","v":11.783796810810802},{"$f":" Inp_Depreciation!L$759","v":0},{"$f":" Inp_Depreciation!M$759","v":0},{"$f":" Inp_Depreciation!N$759","v":0.35351390432432422},{"$f":" Inp_Depreciation!O$759","v":0.35351390432432422},{"$f":" Inp_Depreciation!P$759","v":0.35351390432432422},{"$f":" Inp_Depreciation!Q$759","v":0.35351390432432422},{"$f":" Inp_Depreciation!R$759","v":0.35351390432432422},{"$f":" Inp_Depreciation!S$759","v":0.35351390432432422},{"$f":" Inp_Depreciation!T$759","v":0.35351390432432422},{"$f":" Inp_Depreciation!U$759","v":0.35351390432432422},{"$f":" Inp_Depreciation!V$759","v":0.35351390432432422},{"$f":" Inp_Depreciation!W$759","v":0.35351390432432422},{"$f":" Inp_Depreciation!X$759","v":0.35351390432432422},{"$f":" Inp_Depreciation!Y$759","v":0.35351390432432422},{"$f":" Inp_Depreciation!Z$759","v":0.35351390432432422},{"$f":" Inp_Depreciation!AA$759","v":0.35351390432432422},{"$f":" Inp_Depreciation!AB$759","v":0.35351390432432422},{"$f":" Inp_Depreciation!AC$759","v":0.35351390432432422},{"$f":" Inp_Depreciation!AD$759","v":0.35351390432432422},{"$f":" Inp_Depreciation!AE$759","v":0.35351390432432422},{"$f":" Inp_Depreciation!AF$759","v":0.35351390432432422},{"$f":" Inp_Depreciation!AG$759","v":0.35351390432432422},{"$f":" Inp_Depreciation!AH$759","v":0.23567593621621571},{"$f":" Inp_Depreciation!AI$759","v":0.23567593621621571},{"$f":" Inp_Depreciation!AJ$759","v":0.23567593621621571},{"$f":" Inp_Depreciation!AK$759","v":0.23567593621621571},{"$f":" Inp_Depreciation!AL$759","v":0.23567593621621571},{"$f":" Inp_Depreciation!AM$759","v":0.23567593621621571},{"$f":" Inp_Depreciation!AN$759","v":0.23567593621621571},{"$f":" Inp_Depreciation!AO$759","v":0.23567593621621571},{"$f":" Inp_Depreciation!AP$759","v":0.23567593621621571},{"$f":" Inp_Depreciation!AQ$759","v":0.23567593621621571},{"$f":" Inp_Depreciation!AR$759","v":0.23567593621621571},{"$f":" Inp_Depreciation!AS$759","v":0.23567593621621571},{"$f":" Inp_Depreciation!AT$759","v":0.23567593621621571},{"$f":" Inp_Depreciation!AU$759","v":0.23567593621621571},{"$f":" Inp_Depreciation!AV$759","v":0.23567593621621571},{"$f":" Inp_Depreciation!AW$759","v":0.23567593621621571},{"$f":" Inp_Depreciation!AX$759","v":0.23567593621621571},{"$f":" Inp_Depreciation!AY$759","v":0.23567593621621571},{"$f":" Inp_Depreciation!AZ$759","v":0.23567593621621571},{"$f":" Inp_Depreciation!BA$759","v":0.23567593621621213},{"$f":" Inp_Depreciation!BB$759","v":0},{"$f":" Inp_Depreciation!BC$759","v":0},{"$f":" Inp_Depreciation!BD$759","v":0},{"$f":" Inp_Depreciation!BE$759","v":0},{"$f":" Inp_Depreciation!BF$759","v":0},{"$f":" Inp_Depreciation!BG$759","v":0},{"$f":" Inp_Depreciation!BH$759","v":0},{"$f":" Inp_Depreciation!BI$759","v":0},{"$f":" Inp_Depreciation!BJ$759","v":0},{"$f":" Inp_Depreciation!BK$759","v":0},{"$f":" Inp_Depreciation!BL$759","v":0},{"$f":" Inp_Depreciation!BM$759","v":0},{"$f":" Inp_Depreciation!BN$759","v":0},{"$f":" Inp_Depreciation!BO$759","v":0},{"$f":" Inp_Depreciation!BP$759","v":0},{"$f":" Inp_Depreciation!BQ$759","v":0},{"$f":" Inp_Depreciation!BR$759","v":0},{"$f":" Inp_Depreciation!BS$759","v":0},{"$f":" Inp_Depreciation!BT$759","v":0},{"$f":" Inp_Depreciation!BU$759","v":0},{"$f":" Inp_Depreciation!BV$759","v":0},{"$f":" Inp_Depreciation!BW$759","v":0},{"$f":" Inp_Depreciation!BX$759","v":0},{"$f":" Inp_Depreciation!BY$759","v":0},{"$f":" Inp_Depreciation!BZ$759","v":0},{"$f":" Inp_Depreciation!CA$759","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$760","v":"Network capex add - 01 Apr 95 - depreciation inp - TN"},{"$f":" Inp_Depreciation!F$760","v":0},{"$f":" Inp_Depreciation!G$760","v":0},{"$f":" Inp_Depreciation!H$760","v":0},{"$f":" Inp_Depreciation!I$760","v":"GBP m"},{"$f":" Inp_Depreciation!J$760","v":0},{"$f":" Inp_Depreciation!K$760","v":13.727521945945933},{"$f":" Inp_Depreciation!L$760","v":0},{"$f":" Inp_Depreciation!M$760","v":0},{"$f":" Inp_Depreciation!N$760","v":0},{"$f":" Inp_Depreciation!O$760","v":0.41182565837837903},{"$f":" Inp_Depreciation!P$760","v":0.41182565837837903},{"$f":" Inp_Depreciation!Q$760","v":0.41182565837837903},{"$f":" Inp_Depreciation!R$760","v":0.41182565837837903},{"$f":" Inp_Depreciation!S$760","v":0.41182565837837903},{"$f":" Inp_Depreciation!T$760","v":0.41182565837837903},{"$f":" Inp_Depreciation!U$760","v":0.41182565837837903},{"$f":" Inp_Depreciation!V$760","v":0.41182565837837903},{"$f":" Inp_Depreciation!W$760","v":0.41182565837837903},{"$f":" Inp_Depreciation!X$760","v":0.41182565837837903},{"$f":" Inp_Depreciation!Y$760","v":0.41182565837837903},{"$f":" Inp_Depreciation!Z$760","v":0.41182565837837903},{"$f":" Inp_Depreciation!AA$760","v":0.41182565837837903},{"$f":" Inp_Depreciation!AB$760","v":0.41182565837837903},{"$f":" Inp_Depreciation!AC$760","v":0.41182565837837903},{"$f":" Inp_Depreciation!AD$760","v":0.41182565837837903},{"$f":" Inp_Depreciation!AE$760","v":0.41182565837837903},{"$f":" Inp_Depreciation!AF$760","v":0.41182565837837903},{"$f":" Inp_Depreciation!AG$760","v":0.41182565837837903},{"$f":" Inp_Depreciation!AH$760","v":0.41182565837837903},{"$f":" Inp_Depreciation!AI$760","v":0.27455043891891895},{"$f":" Inp_Depreciation!AJ$760","v":0.27455043891891895},{"$f":" Inp_Depreciation!AK$760","v":0.27455043891891895},{"$f":" Inp_Depreciation!AL$760","v":0.27455043891891895},{"$f":" Inp_Depreciation!AM$760","v":0.27455043891891895},{"$f":" Inp_Depreciation!AN$760","v":0.27455043891891895},{"$f":" Inp_Depreciation!AO$760","v":0.27455043891891895},{"$f":" Inp_Depreciation!AP$760","v":0.27455043891891895},{"$f":" Inp_Depreciation!AQ$760","v":0.27455043891891895},{"$f":" Inp_Depreciation!AR$760","v":0.27455043891891895},{"$f":" Inp_Depreciation!AS$760","v":0.27455043891891895},{"$f":" Inp_Depreciation!AT$760","v":0.27455043891891895},{"$f":" Inp_Depreciation!AU$760","v":0.27455043891891895},{"$f":" Inp_Depreciation!AV$760","v":0.27455043891891895},{"$f":" Inp_Depreciation!AW$760","v":0.27455043891891895},{"$f":" Inp_Depreciation!AX$760","v":0.27455043891891895},{"$f":" Inp_Depreciation!AY$760","v":0.27455043891891895},{"$f":" Inp_Depreciation!AZ$760","v":0.27455043891891895},{"$f":" Inp_Depreciation!BA$760","v":0.27455043891891895},{"$f":" Inp_Depreciation!BB$760","v":0.27455043891890091},{"$f":" Inp_Depreciation!BC$760","v":0},{"$f":" Inp_Depreciation!BD$760","v":0},{"$f":" Inp_Depreciation!BE$760","v":0},{"$f":" Inp_Depreciation!BF$760","v":0},{"$f":" Inp_Depreciation!BG$760","v":0},{"$f":" Inp_Depreciation!BH$760","v":0},{"$f":" Inp_Depreciation!BI$760","v":0},{"$f":" Inp_Depreciation!BJ$760","v":0},{"$f":" Inp_Depreciation!BK$760","v":0},{"$f":" Inp_Depreciation!BL$760","v":0},{"$f":" Inp_Depreciation!BM$760","v":0},{"$f":" Inp_Depreciation!BN$760","v":0},{"$f":" Inp_Depreciation!BO$760","v":0},{"$f":" Inp_Depreciation!BP$760","v":0},{"$f":" Inp_Depreciation!BQ$760","v":0},{"$f":" Inp_Depreciation!BR$760","v":0},{"$f":" Inp_Depreciation!BS$760","v":0},{"$f":" Inp_Depreciation!BT$760","v":0},{"$f":" Inp_Depreciation!BU$760","v":0},{"$f":" Inp_Depreciation!BV$760","v":0},{"$f":" Inp_Depreciation!BW$760","v":0},{"$f":" Inp_Depreciation!BX$760","v":0},{"$f":" Inp_Depreciation!BY$760","v":0},{"$f":" Inp_Depreciation!BZ$760","v":0},{"$f":" Inp_Depreciation!CA$760","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$761","v":"Network capex add - 01 Apr 96 - depreciation inp - TN"},{"$f":" Inp_Depreciation!F$761","v":0},{"$f":" Inp_Depreciation!G$761","v":0},{"$f":" Inp_Depreciation!H$761","v":0},{"$f":" Inp_Depreciation!I$761","v":"GBP m"},{"$f":" Inp_Depreciation!J$761","v":0},{"$f":" Inp_Depreciation!K$761","v":15.003083675675654},{"$f":" Inp_Depreciation!L$761","v":0},{"$f":" Inp_Depreciation!M$761","v":0},{"$f":" Inp_Depreciation!N$761","v":0},{"$f":" Inp_Depreciation!O$761","v":0},{"$f":" Inp_Depreciation!P$761","v":0.45009251027027058},{"$f":" Inp_Depreciation!Q$761","v":0.45009251027027058},{"$f":" Inp_Depreciation!R$761","v":0.45009251027027058},{"$f":" Inp_Depreciation!S$761","v":0.45009251027027058},{"$f":" Inp_Depreciation!T$761","v":0.45009251027027058},{"$f":" Inp_Depreciation!U$761","v":0.45009251027027058},{"$f":" Inp_Depreciation!V$761","v":0.45009251027027058},{"$f":" Inp_Depreciation!W$761","v":0.45009251027027058},{"$f":" Inp_Depreciation!X$761","v":0.45009251027027058},{"$f":" Inp_Depreciation!Y$761","v":0.45009251027027058},{"$f":" Inp_Depreciation!Z$761","v":0.45009251027027058},{"$f":" Inp_Depreciation!AA$761","v":0.45009251027027058},{"$f":" Inp_Depreciation!AB$761","v":0.45009251027027058},{"$f":" Inp_Depreciation!AC$761","v":0.45009251027027058},{"$f":" Inp_Depreciation!AD$761","v":0.45009251027027058},{"$f":" Inp_Depreciation!AE$761","v":0.45009251027027058},{"$f":" Inp_Depreciation!AF$761","v":0.45009251027027058},{"$f":" Inp_Depreciation!AG$761","v":0.45009251027027058},{"$f":" Inp_Depreciation!AH$761","v":0.45009251027027058},{"$f":" Inp_Depreciation!AI$761","v":0.45009251027027058},{"$f":" Inp_Depreciation!AJ$761","v":0.3000616735135137},{"$f":" Inp_Depreciation!AK$761","v":0.3000616735135137},{"$f":" Inp_Depreciation!AL$761","v":0.3000616735135137},{"$f":" Inp_Depreciation!AM$761","v":0.3000616735135137},{"$f":" Inp_Depreciation!AN$761","v":0.3000616735135137},{"$f":" Inp_Depreciation!AO$761","v":0.3000616735135137},{"$f":" Inp_Depreciation!AP$761","v":0.3000616735135137},{"$f":" Inp_Depreciation!AQ$761","v":0.3000616735135137},{"$f":" Inp_Depreciation!AR$761","v":0.3000616735135137},{"$f":" Inp_Depreciation!AS$761","v":0.3000616735135137},{"$f":" Inp_Depreciation!AT$761","v":0.3000616735135137},{"$f":" Inp_Depreciation!AU$761","v":0.3000616735135137},{"$f":" Inp_Depreciation!AV$761","v":0.3000616735135137},{"$f":" Inp_Depreciation!AW$761","v":0.3000616735135137},{"$f":" Inp_Depreciation!AX$761","v":0.3000616735135137},{"$f":" Inp_Depreciation!AY$761","v":0.3000616735135137},{"$f":" Inp_Depreciation!AZ$761","v":0.3000616735135137},{"$f":" Inp_Depreciation!BA$761","v":0.3000616735135137},{"$f":" Inp_Depreciation!BB$761","v":0.3000616735135137},{"$f":" Inp_Depreciation!BC$761","v":0.30006167351350288},{"$f":" Inp_Depreciation!BD$761","v":0},{"$f":" Inp_Depreciation!BE$761","v":0},{"$f":" Inp_Depreciation!BF$761","v":0},{"$f":" Inp_Depreciation!BG$761","v":0},{"$f":" Inp_Depreciation!BH$761","v":0},{"$f":" Inp_Depreciation!BI$761","v":0},{"$f":" Inp_Depreciation!BJ$761","v":0},{"$f":" Inp_Depreciation!BK$761","v":0},{"$f":" Inp_Depreciation!BL$761","v":0},{"$f":" Inp_Depreciation!BM$761","v":0},{"$f":" Inp_Depreciation!BN$761","v":0},{"$f":" Inp_Depreciation!BO$761","v":0},{"$f":" Inp_Depreciation!BP$761","v":0},{"$f":" Inp_Depreciation!BQ$761","v":0},{"$f":" Inp_Depreciation!BR$761","v":0},{"$f":" Inp_Depreciation!BS$761","v":0},{"$f":" Inp_Depreciation!BT$761","v":0},{"$f":" Inp_Depreciation!BU$761","v":0},{"$f":" Inp_Depreciation!BV$761","v":0},{"$f":" Inp_Depreciation!BW$761","v":0},{"$f":" Inp_Depreciation!BX$761","v":0},{"$f":" Inp_Depreciation!BY$761","v":0},{"$f":" Inp_Depreciation!BZ$761","v":0},{"$f":" Inp_Depreciation!CA$761","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$762","v":"Network capex add - 01 Apr 97 - depreciation inp - TN"},{"$f":" Inp_Depreciation!F$762","v":0},{"$f":" Inp_Depreciation!G$762","v":0},{"$f":" Inp_Depreciation!H$762","v":0},{"$f":" Inp_Depreciation!I$762","v":"GBP m"},{"$f":" Inp_Depreciation!J$762","v":0},{"$f":" Inp_Depreciation!K$762","v":14.616162162162171},{"$f":" Inp_Depreciation!L$762","v":0},{"$f":" Inp_Depreciation!M$762","v":0},{"$f":" Inp_Depreciation!N$762","v":0},{"$f":" Inp_Depreciation!O$762","v":0},{"$f":" Inp_Depreciation!P$762","v":0},{"$f":" Inp_Depreciation!Q$762","v":0.43848486486486532},{"$f":" Inp_Depreciation!R$762","v":0.43848486486486532},{"$f":" Inp_Depreciation!S$762","v":0.43848486486486532},{"$f":" Inp_Depreciation!T$762","v":0.43848486486486532},{"$f":" Inp_Depreciation!U$762","v":0.43848486486486532},{"$f":" Inp_Depreciation!V$762","v":0.43848486486486532},{"$f":" Inp_Depreciation!W$762","v":0.43848486486486532},{"$f":" Inp_Depreciation!X$762","v":0.43848486486486532},{"$f":" Inp_Depreciation!Y$762","v":0.43848486486486532},{"$f":" Inp_Depreciation!Z$762","v":0.43848486486486532},{"$f":" Inp_Depreciation!AA$762","v":0.43848486486486532},{"$f":" Inp_Depreciation!AB$762","v":0.43848486486486532},{"$f":" Inp_Depreciation!AC$762","v":0.43848486486486532},{"$f":" Inp_Depreciation!AD$762","v":0.43848486486486532},{"$f":" Inp_Depreciation!AE$762","v":0.43848486486486532},{"$f":" Inp_Depreciation!AF$762","v":0.43848486486486532},{"$f":" Inp_Depreciation!AG$762","v":0.43848486486486532},{"$f":" Inp_Depreciation!AH$762","v":0.43848486486486532},{"$f":" Inp_Depreciation!AI$762","v":0.43848486486486532},{"$f":" Inp_Depreciation!AJ$762","v":0.43848486486486532},{"$f":" Inp_Depreciation!AK$762","v":0.29232324324324316},{"$f":" Inp_Depreciation!AL$762","v":0.29232324324324316},{"$f":" Inp_Depreciation!AM$762","v":0.29232324324324316},{"$f":" Inp_Depreciation!AN$762","v":0.29232324324324316},{"$f":" Inp_Depreciation!AO$762","v":0.29232324324324316},{"$f":" Inp_Depreciation!AP$762","v":0.29232324324324316},{"$f":" Inp_Depreciation!AQ$762","v":0.29232324324324316},{"$f":" Inp_Depreciation!AR$762","v":0.29232324324324316},{"$f":" Inp_Depreciation!AS$762","v":0.29232324324324316},{"$f":" Inp_Depreciation!AT$762","v":0.29232324324324316},{"$f":" Inp_Depreciation!AU$762","v":0.29232324324324316},{"$f":" Inp_Depreciation!AV$762","v":0.29232324324324316},{"$f":" Inp_Depreciation!AW$762","v":0.29232324324324316},{"$f":" Inp_Depreciation!AX$762","v":0.29232324324324316},{"$f":" Inp_Depreciation!AY$762","v":0.29232324324324316},{"$f":" Inp_Depreciation!AZ$762","v":0.29232324324324316},{"$f":" Inp_Depreciation!BA$762","v":0.29232324324324316},{"$f":" Inp_Depreciation!BB$762","v":0.29232324324324316},{"$f":" Inp_Depreciation!BC$762","v":0.29232324324324316},{"$f":" Inp_Depreciation!BD$762","v":0.29232324324323472},{"$f":" Inp_Depreciation!BE$762","v":0},{"$f":" Inp_Depreciation!BF$762","v":0},{"$f":" Inp_Depreciation!BG$762","v":0},{"$f":" Inp_Depreciation!BH$762","v":0},{"$f":" Inp_Depreciation!BI$762","v":0},{"$f":" Inp_Depreciation!BJ$762","v":0},{"$f":" Inp_Depreciation!BK$762","v":0},{"$f":" Inp_Depreciation!BL$762","v":0},{"$f":" Inp_Depreciation!BM$762","v":0},{"$f":" Inp_Depreciation!BN$762","v":0},{"$f":" Inp_Depreciation!BO$762","v":0},{"$f":" Inp_Depreciation!BP$762","v":0},{"$f":" Inp_Depreciation!BQ$762","v":0},{"$f":" Inp_Depreciation!BR$762","v":0},{"$f":" Inp_Depreciation!BS$762","v":0},{"$f":" Inp_Depreciation!BT$762","v":0},{"$f":" Inp_Depreciation!BU$762","v":0},{"$f":" Inp_Depreciation!BV$762","v":0},{"$f":" Inp_Depreciation!BW$762","v":0},{"$f":" Inp_Depreciation!BX$762","v":0},{"$f":" Inp_Depreciation!BY$762","v":0},{"$f":" Inp_Depreciation!BZ$762","v":0},{"$f":" Inp_Depreciation!CA$762","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$763","v":"Network capex add - 01 Apr 98 - depreciation inp - TN"},{"$f":" Inp_Depreciation!F$763","v":0},{"$f":" Inp_Depreciation!G$763","v":0},{"$f":" Inp_Depreciation!H$763","v":0},{"$f":" Inp_Depreciation!I$763","v":"GBP m"},{"$f":" Inp_Depreciation!J$763","v":0},{"$f":" Inp_Depreciation!K$763","v":14.840594594594583},{"$f":" Inp_Depreciation!L$763","v":0},{"$f":" Inp_Depreciation!M$763","v":0},{"$f":" Inp_Depreciation!N$763","v":0},{"$f":" Inp_Depreciation!O$763","v":0},{"$f":" Inp_Depreciation!P$763","v":0},{"$f":" Inp_Depreciation!Q$763","v":0},{"$f":" Inp_Depreciation!R$763","v":0.44521783783783792},{"$f":" Inp_Depreciation!S$763","v":0.44521783783783792},{"$f":" Inp_Depreciation!T$763","v":0.44521783783783792},{"$f":" Inp_Depreciation!U$763","v":0.44521783783783792},{"$f":" Inp_Depreciation!V$763","v":0.44521783783783792},{"$f":" Inp_Depreciation!W$763","v":0.44521783783783792},{"$f":" Inp_Depreciation!X$763","v":0.44521783783783792},{"$f":" Inp_Depreciation!Y$763","v":0.44521783783783792},{"$f":" Inp_Depreciation!Z$763","v":0.44521783783783792},{"$f":" Inp_Depreciation!AA$763","v":0.44521783783783792},{"$f":" Inp_Depreciation!AB$763","v":0.44521783783783792},{"$f":" Inp_Depreciation!AC$763","v":0.44521783783783792},{"$f":" Inp_Depreciation!AD$763","v":0.44521783783783792},{"$f":" Inp_Depreciation!AE$763","v":0.44521783783783792},{"$f":" Inp_Depreciation!AF$763","v":0.44521783783783792},{"$f":" Inp_Depreciation!AG$763","v":0.44521783783783792},{"$f":" Inp_Depreciation!AH$763","v":0.44521783783783792},{"$f":" Inp_Depreciation!AI$763","v":0.44521783783783792},{"$f":" Inp_Depreciation!AJ$763","v":0.44521783783783792},{"$f":" Inp_Depreciation!AK$763","v":0.44521783783783792},{"$f":" Inp_Depreciation!AL$763","v":0.2968118918918915},{"$f":" Inp_Depreciation!AM$763","v":0.2968118918918915},{"$f":" Inp_Depreciation!AN$763","v":0.2968118918918915},{"$f":" Inp_Depreciation!AO$763","v":0.2968118918918915},{"$f":" Inp_Depreciation!AP$763","v":0.2968118918918915},{"$f":" Inp_Depreciation!AQ$763","v":0.2968118918918915},{"$f":" Inp_Depreciation!AR$763","v":0.2968118918918915},{"$f":" Inp_Depreciation!AS$763","v":0.2968118918918915},{"$f":" Inp_Depreciation!AT$763","v":0.2968118918918915},{"$f":" Inp_Depreciation!AU$763","v":0.2968118918918915},{"$f":" Inp_Depreciation!AV$763","v":0.2968118918918915},{"$f":" Inp_Depreciation!AW$763","v":0.2968118918918915},{"$f":" Inp_Depreciation!AX$763","v":0.2968118918918915},{"$f":" Inp_Depreciation!AY$763","v":0.2968118918918915},{"$f":" Inp_Depreciation!AZ$763","v":0.2968118918918915},{"$f":" Inp_Depreciation!BA$763","v":0.2968118918918915},{"$f":" Inp_Depreciation!BB$763","v":0.2968118918918915},{"$f":" Inp_Depreciation!BC$763","v":0.2968118918918915},{"$f":" Inp_Depreciation!BD$763","v":0.2968118918918915},{"$f":" Inp_Depreciation!BE$763","v":0.2968118918918819},{"$f":" Inp_Depreciation!BF$763","v":0},{"$f":" Inp_Depreciation!BG$763","v":0},{"$f":" Inp_Depreciation!BH$763","v":0},{"$f":" Inp_Depreciation!BI$763","v":0},{"$f":" Inp_Depreciation!BJ$763","v":0},{"$f":" Inp_Depreciation!BK$763","v":0},{"$f":" Inp_Depreciation!BL$763","v":0},{"$f":" Inp_Depreciation!BM$763","v":0},{"$f":" Inp_Depreciation!BN$763","v":0},{"$f":" Inp_Depreciation!BO$763","v":0},{"$f":" Inp_Depreciation!BP$763","v":0},{"$f":" Inp_Depreciation!BQ$763","v":0},{"$f":" Inp_Depreciation!BR$763","v":0},{"$f":" Inp_Depreciation!BS$763","v":0},{"$f":" Inp_Depreciation!BT$763","v":0},{"$f":" Inp_Depreciation!BU$763","v":0},{"$f":" Inp_Depreciation!BV$763","v":0},{"$f":" Inp_Depreciation!BW$763","v":0},{"$f":" Inp_Depreciation!BX$763","v":0},{"$f":" Inp_Depreciation!BY$763","v":0},{"$f":" Inp_Depreciation!BZ$763","v":0},{"$f":" Inp_Depreciation!CA$763","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$764","v":"Network capex add - 01 Apr 99 - depreciation inp - TN"},{"$f":" Inp_Depreciation!F$764","v":0},{"$f":" Inp_Depreciation!G$764","v":0},{"$f":" Inp_Depreciation!H$764","v":0},{"$f":" Inp_Depreciation!I$764","v":"GBP m"},{"$f":" Inp_Depreciation!J$764","v":0},{"$f":" Inp_Depreciation!K$764","v":20.395297297297294},{"$f":" Inp_Depreciation!L$764","v":0},{"$f":" Inp_Depreciation!M$764","v":0},{"$f":" Inp_Depreciation!N$764","v":0},{"$f":" Inp_Depreciation!O$764","v":0},{"$f":" Inp_Depreciation!P$764","v":0},{"$f":" Inp_Depreciation!Q$764","v":0},{"$f":" Inp_Depreciation!R$764","v":0},{"$f":" Inp_Depreciation!S$764","v":0.61185891891891897},{"$f":" Inp_Depreciation!T$764","v":0.61185891891891897},{"$f":" Inp_Depreciation!U$764","v":0.61185891891891897},{"$f":" Inp_Depreciation!V$764","v":0.61185891891891897},{"$f":" Inp_Depreciation!W$764","v":0.61185891891891897},{"$f":" Inp_Depreciation!X$764","v":0.61185891891891897},{"$f":" Inp_Depreciation!Y$764","v":0.61185891891891897},{"$f":" Inp_Depreciation!Z$764","v":0.61185891891891897},{"$f":" Inp_Depreciation!AA$764","v":0.61185891891891897},{"$f":" Inp_Depreciation!AB$764","v":0.61185891891891897},{"$f":" Inp_Depreciation!AC$764","v":0.61185891891891897},{"$f":" Inp_Depreciation!AD$764","v":0.61185891891891897},{"$f":" Inp_Depreciation!AE$764","v":0.61185891891891897},{"$f":" Inp_Depreciation!AF$764","v":0.61185891891891897},{"$f":" Inp_Depreciation!AG$764","v":0.61185891891891897},{"$f":" Inp_Depreciation!AH$764","v":0.61185891891891897},{"$f":" Inp_Depreciation!AI$764","v":0.61185891891891897},{"$f":" Inp_Depreciation!AJ$764","v":0.61185891891891897},{"$f":" Inp_Depreciation!AK$764","v":0.61185891891891897},{"$f":" Inp_Depreciation!AL$764","v":0.61185891891891897},{"$f":" Inp_Depreciation!AM$764","v":0.40790594594594637},{"$f":" Inp_Depreciation!AN$764","v":0.40790594594594637},{"$f":" Inp_Depreciation!AO$764","v":0.40790594594594637},{"$f":" Inp_Depreciation!AP$764","v":0.40790594594594637},{"$f":" Inp_Depreciation!AQ$764","v":0.40790594594594637},{"$f":" Inp_Depreciation!AR$764","v":0.40790594594594637},{"$f":" Inp_Depreciation!AS$764","v":0.40790594594594637},{"$f":" Inp_Depreciation!AT$764","v":0.40790594594594637},{"$f":" Inp_Depreciation!AU$764","v":0.40790594594594637},{"$f":" Inp_Depreciation!AV$764","v":0.40790594594594637},{"$f":" Inp_Depreciation!AW$764","v":0.40790594594594637},{"$f":" Inp_Depreciation!AX$764","v":0.40790594594594637},{"$f":" Inp_Depreciation!AY$764","v":0.40790594594594637},{"$f":" Inp_Depreciation!AZ$764","v":0.40790594594594637},{"$f":" Inp_Depreciation!BA$764","v":0.40790594594594637},{"$f":" Inp_Depreciation!BB$764","v":0.40790594594594637},{"$f":" Inp_Depreciation!BC$764","v":0.40790594594594637},{"$f":" Inp_Depreciation!BD$764","v":0.40790594594594637},{"$f":" Inp_Depreciation!BE$764","v":0.40790594594594637},{"$f":" Inp_Depreciation!BF$764","v":0.40790594594593316},{"$f":" Inp_Depreciation!BG$764","v":0},{"$f":" Inp_Depreciation!BH$764","v":0},{"$f":" Inp_Depreciation!BI$764","v":0},{"$f":" Inp_Depreciation!BJ$764","v":0},{"$f":" Inp_Depreciation!BK$764","v":0},{"$f":" Inp_Depreciation!BL$764","v":0},{"$f":" Inp_Depreciation!BM$764","v":0},{"$f":" Inp_Depreciation!BN$764","v":0},{"$f":" Inp_Depreciation!BO$764","v":0},{"$f":" Inp_Depreciation!BP$764","v":0},{"$f":" Inp_Depreciation!BQ$764","v":0},{"$f":" Inp_Depreciation!BR$764","v":0},{"$f":" Inp_Depreciation!BS$764","v":0},{"$f":" Inp_Depreciation!BT$764","v":0},{"$f":" Inp_Depreciation!BU$764","v":0},{"$f":" Inp_Depreciation!BV$764","v":0},{"$f":" Inp_Depreciation!BW$764","v":0},{"$f":" Inp_Depreciation!BX$764","v":0},{"$f":" Inp_Depreciation!BY$764","v":0},{"$f":" Inp_Depreciation!BZ$764","v":0},{"$f":" Inp_Depreciation!CA$764","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$765","v":"Network capex add - 01 Apr 00 - depreciation inp - TN"},{"$f":" Inp_Depreciation!F$765","v":0},{"$f":" Inp_Depreciation!G$765","v":0},{"$f":" Inp_Depreciation!H$765","v":0},{"$f":" Inp_Depreciation!I$765","v":"GBP m"},{"$f":" Inp_Depreciation!J$765","v":0},{"$f":" Inp_Depreciation!K$765","v":20.479459459459452},{"$f":" Inp_Depreciation!L$765","v":0},{"$f":" Inp_Depreciation!M$765","v":0},{"$f":" Inp_Depreciation!N$765","v":0},{"$f":" Inp_Depreciation!O$765","v":0},{"$f":" Inp_Depreciation!P$765","v":0},{"$f":" Inp_Depreciation!Q$765","v":0},{"$f":" Inp_Depreciation!R$765","v":0},{"$f":" Inp_Depreciation!S$765","v":0},{"$f":" Inp_Depreciation!T$765","v":0.61438378378378311},{"$f":" Inp_Depreciation!U$765","v":0.61438378378378311},{"$f":" Inp_Depreciation!V$765","v":0.61438378378378311},{"$f":" Inp_Depreciation!W$765","v":0.61438378378378311},{"$f":" Inp_Depreciation!X$765","v":0.61438378378378311},{"$f":" Inp_Depreciation!Y$765","v":0.61438378378378311},{"$f":" Inp_Depreciation!Z$765","v":0.61438378378378311},{"$f":" Inp_Depreciation!AA$765","v":0.61438378378378311},{"$f":" Inp_Depreciation!AB$765","v":0.61438378378378311},{"$f":" Inp_Depreciation!AC$765","v":0.61438378378378311},{"$f":" Inp_Depreciation!AD$765","v":0.61438378378378311},{"$f":" Inp_Depreciation!AE$765","v":0.61438378378378311},{"$f":" Inp_Depreciation!AF$765","v":0.61438378378378311},{"$f":" Inp_Depreciation!AG$765","v":0.61438378378378311},{"$f":" Inp_Depreciation!AH$765","v":0.61438378378378311},{"$f":" Inp_Depreciation!AI$765","v":0.61438378378378311},{"$f":" Inp_Depreciation!AJ$765","v":0.61438378378378311},{"$f":" Inp_Depreciation!AK$765","v":0.61438378378378311},{"$f":" Inp_Depreciation!AL$765","v":0.61438378378378311},{"$f":" Inp_Depreciation!AM$765","v":0.61438378378378311},{"$f":" Inp_Depreciation!AN$765","v":0.40958918918918952},{"$f":" Inp_Depreciation!AO$765","v":0.40958918918918952},{"$f":" Inp_Depreciation!AP$765","v":0.40958918918918952},{"$f":" Inp_Depreciation!AQ$765","v":0.40958918918918952},{"$f":" Inp_Depreciation!AR$765","v":0.40958918918918952},{"$f":" Inp_Depreciation!AS$765","v":0.40958918918918952},{"$f":" Inp_Depreciation!AT$765","v":0.40958918918918952},{"$f":" Inp_Depreciation!AU$765","v":0.40958918918918952},{"$f":" Inp_Depreciation!AV$765","v":0.40958918918918952},{"$f":" Inp_Depreciation!AW$765","v":0.40958918918918952},{"$f":" Inp_Depreciation!AX$765","v":0.40958918918918952},{"$f":" Inp_Depreciation!AY$765","v":0.40958918918918952},{"$f":" Inp_Depreciation!AZ$765","v":0.40958918918918952},{"$f":" Inp_Depreciation!BA$765","v":0.40958918918918952},{"$f":" Inp_Depreciation!BB$765","v":0.40958918918918952},{"$f":" Inp_Depreciation!BC$765","v":0.40958918918918952},{"$f":" Inp_Depreciation!BD$765","v":0.40958918918918952},{"$f":" Inp_Depreciation!BE$765","v":0.40958918918918952},{"$f":" Inp_Depreciation!BF$765","v":0.40958918918918952},{"$f":" Inp_Depreciation!BG$765","v":0.40958918918918114},{"$f":" Inp_Depreciation!BH$765","v":0},{"$f":" Inp_Depreciation!BI$765","v":0},{"$f":" Inp_Depreciation!BJ$765","v":0},{"$f":" Inp_Depreciation!BK$765","v":0},{"$f":" Inp_Depreciation!BL$765","v":0},{"$f":" Inp_Depreciation!BM$765","v":0},{"$f":" Inp_Depreciation!BN$765","v":0},{"$f":" Inp_Depreciation!BO$765","v":0},{"$f":" Inp_Depreciation!BP$765","v":0},{"$f":" Inp_Depreciation!BQ$765","v":0},{"$f":" Inp_Depreciation!BR$765","v":0},{"$f":" Inp_Depreciation!BS$765","v":0},{"$f":" Inp_Depreciation!BT$765","v":0},{"$f":" Inp_Depreciation!BU$765","v":0},{"$f":" Inp_Depreciation!BV$765","v":0},{"$f":" Inp_Depreciation!BW$765","v":0},{"$f":" Inp_Depreciation!BX$765","v":0},{"$f":" Inp_Depreciation!BY$765","v":0},{"$f":" Inp_Depreciation!BZ$765","v":0},{"$f":" Inp_Depreciation!CA$765","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$766","v":"Network capex add - 01 Apr 01 - depreciation inp - TN"},{"$f":" Inp_Depreciation!F$766","v":0},{"$f":" Inp_Depreciation!G$766","v":0},{"$f":" Inp_Depreciation!H$766","v":0},{"$f":" Inp_Depreciation!I$766","v":"GBP m"},{"$f":" Inp_Depreciation!J$766","v":0},{"$f":" Inp_Depreciation!K$766","v":16.103027027027021},{"$f":" Inp_Depreciation!L$766","v":0},{"$f":" Inp_Depreciation!M$766","v":0},{"$f":" Inp_Depreciation!N$766","v":0},{"$f":" Inp_Depreciation!O$766","v":0},{"$f":" Inp_Depreciation!P$766","v":0},{"$f":" Inp_Depreciation!Q$766","v":0},{"$f":" Inp_Depreciation!R$766","v":0},{"$f":" Inp_Depreciation!S$766","v":0},{"$f":" Inp_Depreciation!T$766","v":0},{"$f":" Inp_Depreciation!U$766","v":0.48309081081081051},{"$f":" Inp_Depreciation!V$766","v":0.48309081081081051},{"$f":" Inp_Depreciation!W$766","v":0.48309081081081051},{"$f":" Inp_Depreciation!X$766","v":0.48309081081081051},{"$f":" Inp_Depreciation!Y$766","v":0.48309081081081051},{"$f":" Inp_Depreciation!Z$766","v":0.48309081081081051},{"$f":" Inp_Depreciation!AA$766","v":0.48309081081081051},{"$f":" Inp_Depreciation!AB$766","v":0.48309081081081051},{"$f":" Inp_Depreciation!AC$766","v":0.48309081081081051},{"$f":" Inp_Depreciation!AD$766","v":0.48309081081081051},{"$f":" Inp_Depreciation!AE$766","v":0.48309081081081051},{"$f":" Inp_Depreciation!AF$766","v":0.48309081081081051},{"$f":" Inp_Depreciation!AG$766","v":0.48309081081081051},{"$f":" Inp_Depreciation!AH$766","v":0.48309081081081051},{"$f":" Inp_Depreciation!AI$766","v":0.48309081081081051},{"$f":" Inp_Depreciation!AJ$766","v":0.48309081081081051},{"$f":" Inp_Depreciation!AK$766","v":0.48309081081081051},{"$f":" Inp_Depreciation!AL$766","v":0.48309081081081051},{"$f":" Inp_Depreciation!AM$766","v":0.48309081081081051},{"$f":" Inp_Depreciation!AN$766","v":0.48309081081081051},{"$f":" Inp_Depreciation!AO$766","v":0.32206054054054112},{"$f":" Inp_Depreciation!AP$766","v":0.32206054054054112},{"$f":" Inp_Depreciation!AQ$766","v":0.32206054054054112},{"$f":" Inp_Depreciation!AR$766","v":0.32206054054054112},{"$f":" Inp_Depreciation!AS$766","v":0.32206054054054112},{"$f":" Inp_Depreciation!AT$766","v":0.32206054054054112},{"$f":" Inp_Depreciation!AU$766","v":0.32206054054054112},{"$f":" Inp_Depreciation!AV$766","v":0.32206054054054112},{"$f":" Inp_Depreciation!AW$766","v":0.32206054054054112},{"$f":" Inp_Depreciation!AX$766","v":0.32206054054054112},{"$f":" Inp_Depreciation!AY$766","v":0.32206054054054112},{"$f":" Inp_Depreciation!AZ$766","v":0.32206054054054112},{"$f":" Inp_Depreciation!BA$766","v":0.32206054054054112},{"$f":" Inp_Depreciation!BB$766","v":0.32206054054054112},{"$f":" Inp_Depreciation!BC$766","v":0.32206054054054112},{"$f":" Inp_Depreciation!BD$766","v":0.32206054054054112},{"$f":" Inp_Depreciation!BE$766","v":0.32206054054054112},{"$f":" Inp_Depreciation!BF$766","v":0.32206054054054112},{"$f":" Inp_Depreciation!BG$766","v":0.32206054054054112},{"$f":" Inp_Depreciation!BH$766","v":0.32206054054053629},{"$f":" Inp_Depreciation!BI$766","v":0},{"$f":" Inp_Depreciation!BJ$766","v":0},{"$f":" Inp_Depreciation!BK$766","v":0},{"$f":" Inp_Depreciation!BL$766","v":0},{"$f":" Inp_Depreciation!BM$766","v":0},{"$f":" Inp_Depreciation!BN$766","v":0},{"$f":" Inp_Depreciation!BO$766","v":0},{"$f":" Inp_Depreciation!BP$766","v":0},{"$f":" Inp_Depreciation!BQ$766","v":0},{"$f":" Inp_Depreciation!BR$766","v":0},{"$f":" Inp_Depreciation!BS$766","v":0},{"$f":" Inp_Depreciation!BT$766","v":0},{"$f":" Inp_Depreciation!BU$766","v":0},{"$f":" Inp_Depreciation!BV$766","v":0},{"$f":" Inp_Depreciation!BW$766","v":0},{"$f":" Inp_Depreciation!BX$766","v":0},{"$f":" Inp_Depreciation!BY$766","v":0},{"$f":" Inp_Depreciation!BZ$766","v":0},{"$f":" Inp_Depreciation!CA$766","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$767","v":"Network capex add - 01 Apr 02 - depreciation inp - TN"},{"$f":" Inp_Depreciation!F$767","v":0},{"$f":" Inp_Depreciation!G$767","v":0},{"$f":" Inp_Depreciation!H$767","v":0},{"$f":" Inp_Depreciation!I$767","v":"GBP m"},{"$f":" Inp_Depreciation!J$767","v":0},{"$f":" Inp_Depreciation!K$767","v":12.076876510977421},{"$f":" Inp_Depreciation!L$767","v":0},{"$f":" Inp_Depreciation!M$767","v":0},{"$f":" Inp_Depreciation!N$767","v":0},{"$f":" Inp_Depreciation!O$767","v":0},{"$f":" Inp_Depreciation!P$767","v":0},{"$f":" Inp_Depreciation!Q$767","v":0},{"$f":" Inp_Depreciation!R$767","v":0},{"$f":" Inp_Depreciation!S$767","v":0},{"$f":" Inp_Depreciation!T$767","v":0},{"$f":" Inp_Depreciation!U$767","v":0},{"$f":" Inp_Depreciation!V$767","v":0.36230629532932279},{"$f":" Inp_Depreciation!W$767","v":0.36230629532932279},{"$f":" Inp_Depreciation!X$767","v":0.36230629532932279},{"$f":" Inp_Depreciation!Y$767","v":0.36230629532932279},{"$f":" Inp_Depreciation!Z$767","v":0.36230629532932279},{"$f":" Inp_Depreciation!AA$767","v":0.36230629532932279},{"$f":" Inp_Depreciation!AB$767","v":0.36230629532932279},{"$f":" Inp_Depreciation!AC$767","v":0.36230629532932279},{"$f":" Inp_Depreciation!AD$767","v":0.36230629532932279},{"$f":" Inp_Depreciation!AE$767","v":0.36230629532932279},{"$f":" Inp_Depreciation!AF$767","v":0.36230629532932279},{"$f":" Inp_Depreciation!AG$767","v":0.36230629532932279},{"$f":" Inp_Depreciation!AH$767","v":0.36230629532932279},{"$f":" Inp_Depreciation!AI$767","v":0.36230629532932279},{"$f":" Inp_Depreciation!AJ$767","v":0.36230629532932279},{"$f":" Inp_Depreciation!AK$767","v":0.36230629532932279},{"$f":" Inp_Depreciation!AL$767","v":0.36230629532932279},{"$f":" Inp_Depreciation!AM$767","v":0.36230629532932279},{"$f":" Inp_Depreciation!AN$767","v":0.36230629532932279},{"$f":" Inp_Depreciation!AO$767","v":0.36230629532932279},{"$f":" Inp_Depreciation!AP$767","v":0.24153753021954771},{"$f":" Inp_Depreciation!AQ$767","v":0.24153753021954771},{"$f":" Inp_Depreciation!AR$767","v":0.24153753021954771},{"$f":" Inp_Depreciation!AS$767","v":0.24153753021954771},{"$f":" Inp_Depreciation!AT$767","v":0.24153753021954771},{"$f":" Inp_Depreciation!AU$767","v":0.24153753021954771},{"$f":" Inp_Depreciation!AV$767","v":0.24153753021954771},{"$f":" Inp_Depreciation!AW$767","v":0.24153753021954771},{"$f":" Inp_Depreciation!AX$767","v":0.24153753021954771},{"$f":" Inp_Depreciation!AY$767","v":0.24153753021954771},{"$f":" Inp_Depreciation!AZ$767","v":0.24153753021954771},{"$f":" Inp_Depreciation!BA$767","v":0.24153753021954771},{"$f":" Inp_Depreciation!BB$767","v":0.24153753021954771},{"$f":" Inp_Depreciation!BC$767","v":0.24153753021954771},{"$f":" Inp_Depreciation!BD$767","v":0.24153753021954771},{"$f":" Inp_Depreciation!BE$767","v":0.24153753021954771},{"$f":" Inp_Depreciation!BF$767","v":0.24153753021954771},{"$f":" Inp_Depreciation!BG$767","v":0.24153753021954771},{"$f":" Inp_Depreciation!BH$767","v":0.24153753021954771},{"$f":" Inp_Depreciation!BI$767","v":0.24153753021954771},{"$f":" Inp_Depreciation!BJ$767","v":1.2804572217343468E-14},{"$f":" Inp_Depreciation!BK$767","v":0},{"$f":" Inp_Depreciation!BL$767","v":0},{"$f":" Inp_Depreciation!BM$767","v":0},{"$f":" Inp_Depreciation!BN$767","v":0},{"$f":" Inp_Depreciation!BO$767","v":0},{"$f":" Inp_Depreciation!BP$767","v":0},{"$f":" Inp_Depreciation!BQ$767","v":0},{"$f":" Inp_Depreciation!BR$767","v":0},{"$f":" Inp_Depreciation!BS$767","v":0},{"$f":" Inp_Depreciation!BT$767","v":0},{"$f":" Inp_Depreciation!BU$767","v":0},{"$f":" Inp_Depreciation!BV$767","v":0},{"$f":" Inp_Depreciation!BW$767","v":0},{"$f":" Inp_Depreciation!BX$767","v":0},{"$f":" Inp_Depreciation!BY$767","v":0},{"$f":" Inp_Depreciation!BZ$767","v":0},{"$f":" Inp_Depreciation!CA$767","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$768","v":"Network capex add - 01 Apr 03 - depreciation inp - TN"},{"$f":" Inp_Depreciation!F$768","v":0},{"$f":" Inp_Depreciation!G$768","v":0},{"$f":" Inp_Depreciation!H$768","v":0},{"$f":" Inp_Depreciation!I$768","v":"GBP m"},{"$f":" Inp_Depreciation!J$768","v":0},{"$f":" Inp_Depreciation!K$768","v":13.251566512264979},{"$f":" Inp_Depreciation!L$768","v":0},{"$f":" Inp_Depreciation!M$768","v":0},{"$f":" Inp_Depreciation!N$768","v":0},{"$f":" Inp_Depreciation!O$768","v":0},{"$f":" Inp_Depreciation!P$768","v":0},{"$f":" Inp_Depreciation!Q$768","v":0},{"$f":" Inp_Depreciation!R$768","v":0},{"$f":" Inp_Depreciation!S$768","v":0},{"$f":" Inp_Depreciation!T$768","v":0},{"$f":" Inp_Depreciation!U$768","v":0},{"$f":" Inp_Depreciation!V$768","v":0},{"$f":" Inp_Depreciation!W$768","v":0.39754699536794946},{"$f":" Inp_Depreciation!X$768","v":0.39754699536794946},{"$f":" Inp_Depreciation!Y$768","v":0.39754699536794946},{"$f":" Inp_Depreciation!Z$768","v":0.39754699536794946},{"$f":" Inp_Depreciation!AA$768","v":0.39754699536794946},{"$f":" Inp_Depreciation!AB$768","v":0.39754699536794946},{"$f":" Inp_Depreciation!AC$768","v":0.39754699536794946},{"$f":" Inp_Depreciation!AD$768","v":0.39754699536794946},{"$f":" Inp_Depreciation!AE$768","v":0.39754699536794946},{"$f":" Inp_Depreciation!AF$768","v":0.39754699536794946},{"$f":" Inp_Depreciation!AG$768","v":0.39754699536794946},{"$f":" Inp_Depreciation!AH$768","v":0.39754699536794946},{"$f":" Inp_Depreciation!AI$768","v":0.39754699536794946},{"$f":" Inp_Depreciation!AJ$768","v":0.39754699536794946},{"$f":" Inp_Depreciation!AK$768","v":0.39754699536794946},{"$f":" Inp_Depreciation!AL$768","v":0.39754699536794946},{"$f":" Inp_Depreciation!AM$768","v":0.39754699536794946},{"$f":" Inp_Depreciation!AN$768","v":0.39754699536794946},{"$f":" Inp_Depreciation!AO$768","v":0.39754699536794946},{"$f":" Inp_Depreciation!AP$768","v":0.39754699536794946},{"$f":" Inp_Depreciation!AQ$768","v":0.26503133024529962},{"$f":" Inp_Depreciation!AR$768","v":0.26503133024529962},{"$f":" Inp_Depreciation!AS$768","v":0.26503133024529962},{"$f":" Inp_Depreciation!AT$768","v":0.26503133024529962},{"$f":" Inp_Depreciation!AU$768","v":0.26503133024529962},{"$f":" Inp_Depreciation!AV$768","v":0.26503133024529962},{"$f":" Inp_Depreciation!AW$768","v":0.26503133024529962},{"$f":" Inp_Depreciation!AX$768","v":0.26503133024529962},{"$f":" Inp_Depreciation!AY$768","v":0.26503133024529962},{"$f":" Inp_Depreciation!AZ$768","v":0.26503133024529962},{"$f":" Inp_Depreciation!BA$768","v":0.26503133024529962},{"$f":" Inp_Depreciation!BB$768","v":0.26503133024529962},{"$f":" Inp_Depreciation!BC$768","v":0.26503133024529962},{"$f":" Inp_Depreciation!BD$768","v":0.26503133024529962},{"$f":" Inp_Depreciation!BE$768","v":0.26503133024529962},{"$f":" Inp_Depreciation!BF$768","v":0.26503133024529962},{"$f":" Inp_Depreciation!BG$768","v":0.26503133024529962},{"$f":" Inp_Depreciation!BH$768","v":0.26503133024529962},{"$f":" Inp_Depreciation!BI$768","v":0.26503133024529962},{"$f":" Inp_Depreciation!BJ$768","v":0.26503133024529363},{"$f":" Inp_Depreciation!BK$768","v":0},{"$f":" Inp_Depreciation!BL$768","v":0},{"$f":" Inp_Depreciation!BM$768","v":0},{"$f":" Inp_Depreciation!BN$768","v":0},{"$f":" Inp_Depreciation!BO$768","v":0},{"$f":" Inp_Depreciation!BP$768","v":0},{"$f":" Inp_Depreciation!BQ$768","v":0},{"$f":" Inp_Depreciation!BR$768","v":0},{"$f":" Inp_Depreciation!BS$768","v":0},{"$f":" Inp_Depreciation!BT$768","v":0},{"$f":" Inp_Depreciation!BU$768","v":0},{"$f":" Inp_Depreciation!BV$768","v":0},{"$f":" Inp_Depreciation!BW$768","v":0},{"$f":" Inp_Depreciation!BX$768","v":0},{"$f":" Inp_Depreciation!BY$768","v":0},{"$f":" Inp_Depreciation!BZ$768","v":0},{"$f":" Inp_Depreciation!CA$768","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$769","v":"Network capex add - 01 Apr 04 - depreciation inp - TN"},{"$f":" Inp_Depreciation!F$769","v":0},{"$f":" Inp_Depreciation!G$769","v":0},{"$f":" Inp_Depreciation!H$769","v":0},{"$f":" Inp_Depreciation!I$769","v":"GBP m"},{"$f":" Inp_Depreciation!J$769","v":0},{"$f":" Inp_Depreciation!K$769","v":16.85741344911893},{"$f":" Inp_Depreciation!L$769","v":0},{"$f":" Inp_Depreciation!M$769","v":0},{"$f":" Inp_Depreciation!N$769","v":0},{"$f":" Inp_Depreciation!O$769","v":0},{"$f":" Inp_Depreciation!P$769","v":0},{"$f":" Inp_Depreciation!Q$769","v":0},{"$f":" Inp_Depreciation!R$769","v":0},{"$f":" Inp_Depreciation!S$769","v":0},{"$f":" Inp_Depreciation!T$769","v":0},{"$f":" Inp_Depreciation!U$769","v":0},{"$f":" Inp_Depreciation!V$769","v":0},{"$f":" Inp_Depreciation!W$769","v":0},{"$f":" Inp_Depreciation!X$769","v":0.50572240347356801},{"$f":" Inp_Depreciation!Y$769","v":0.50572240347356801},{"$f":" Inp_Depreciation!Z$769","v":0.50572240347356801},{"$f":" Inp_Depreciation!AA$769","v":0.50572240347356801},{"$f":" Inp_Depreciation!AB$769","v":0.50572240347356801},{"$f":" Inp_Depreciation!AC$769","v":0.50572240347356801},{"$f":" Inp_Depreciation!AD$769","v":0.50572240347356801},{"$f":" Inp_Depreciation!AE$769","v":0.50572240347356801},{"$f":" Inp_Depreciation!AF$769","v":0.50572240347356801},{"$f":" Inp_Depreciation!AG$769","v":0.50572240347356801},{"$f":" Inp_Depreciation!AH$769","v":0.50572240347356801},{"$f":" Inp_Depreciation!AI$769","v":0.50572240347356801},{"$f":" Inp_Depreciation!AJ$769","v":0.50572240347356801},{"$f":" Inp_Depreciation!AK$769","v":0.50572240347356801},{"$f":" Inp_Depreciation!AL$769","v":0.50572240347356801},{"$f":" Inp_Depreciation!AM$769","v":0.50572240347356801},{"$f":" Inp_Depreciation!AN$769","v":0.50572240347356801},{"$f":" Inp_Depreciation!AO$769","v":0.50572240347356801},{"$f":" Inp_Depreciation!AP$769","v":0.50572240347356801},{"$f":" Inp_Depreciation!AQ$769","v":0.50572240347356801},{"$f":" Inp_Depreciation!AR$769","v":0.33714826898237832},{"$f":" Inp_Depreciation!AS$769","v":0.33714826898237832},{"$f":" Inp_Depreciation!AT$769","v":0.33714826898237832},{"$f":" Inp_Depreciation!AU$769","v":0.33714826898237832},{"$f":" Inp_Depreciation!AV$769","v":0.33714826898237832},{"$f":" Inp_Depreciation!AW$769","v":0.33714826898237832},{"$f":" Inp_Depreciation!AX$769","v":0.33714826898237832},{"$f":" Inp_Depreciation!AY$769","v":0.33714826898237832},{"$f":" Inp_Depreciation!AZ$769","v":0.33714826898237832},{"$f":" Inp_Depreciation!BA$769","v":0.33714826898237832},{"$f":" Inp_Depreciation!BB$769","v":0.33714826898237832},{"$f":" Inp_Depreciation!BC$769","v":0.33714826898237832},{"$f":" Inp_Depreciation!BD$769","v":0.33714826898237832},{"$f":" Inp_Depreciation!BE$769","v":0.33714826898237832},{"$f":" Inp_Depreciation!BF$769","v":0.33714826898237832},{"$f":" Inp_Depreciation!BG$769","v":0.33714826898237832},{"$f":" Inp_Depreciation!BH$769","v":0.33714826898237832},{"$f":" Inp_Depreciation!BI$769","v":0.33714826898237832},{"$f":" Inp_Depreciation!BJ$769","v":0.33714826898237832},{"$f":" Inp_Depreciation!BK$769","v":0.33714826898237832},{"$f":" Inp_Depreciation!BL$769","v":0},{"$f":" Inp_Depreciation!BM$769","v":0},{"$f":" Inp_Depreciation!BN$769","v":0},{"$f":" Inp_Depreciation!BO$769","v":0},{"$f":" Inp_Depreciation!BP$769","v":0},{"$f":" Inp_Depreciation!BQ$769","v":0},{"$f":" Inp_Depreciation!BR$769","v":0},{"$f":" Inp_Depreciation!BS$769","v":0},{"$f":" Inp_Depreciation!BT$769","v":0},{"$f":" Inp_Depreciation!BU$769","v":0},{"$f":" Inp_Depreciation!BV$769","v":0},{"$f":" Inp_Depreciation!BW$769","v":0},{"$f":" Inp_Depreciation!BX$769","v":0},{"$f":" Inp_Depreciation!BY$769","v":0},{"$f":" Inp_Depreciation!BZ$769","v":0},{"$f":" Inp_Depreciation!CA$769","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$770","v":"Network capex add - 01 Apr 05 - depreciation inp - TN"},{"$f":" Inp_Depreciation!F$770","v":0},{"$f":" Inp_Depreciation!G$770","v":0},{"$f":" Inp_Depreciation!H$770","v":0},{"$f":" Inp_Depreciation!I$770","v":"GBP m"},{"$f":" Inp_Depreciation!J$770","v":0},{"$f":" Inp_Depreciation!K$770","v":15.078620863290674},{"$f":" Inp_Depreciation!L$770","v":0},{"$f":" Inp_Depreciation!M$770","v":0},{"$f":" Inp_Depreciation!N$770","v":0},{"$f":" Inp_Depreciation!O$770","v":0},{"$f":" Inp_Depreciation!P$770","v":0},{"$f":" Inp_Depreciation!Q$770","v":0},{"$f":" Inp_Depreciation!R$770","v":0},{"$f":" Inp_Depreciation!S$770","v":0},{"$f":" Inp_Depreciation!T$770","v":0},{"$f":" Inp_Depreciation!U$770","v":0},{"$f":" Inp_Depreciation!V$770","v":0},{"$f":" Inp_Depreciation!W$770","v":0},{"$f":" Inp_Depreciation!X$770","v":0},{"$f":" Inp_Depreciation!Y$770","v":0.452358625898721},{"$f":" Inp_Depreciation!Z$770","v":0.452358625898721},{"$f":" Inp_Depreciation!AA$770","v":0.452358625898721},{"$f":" Inp_Depreciation!AB$770","v":0.452358625898721},{"$f":" Inp_Depreciation!AC$770","v":0.452358625898721},{"$f":" Inp_Depreciation!AD$770","v":0.452358625898721},{"$f":" Inp_Depreciation!AE$770","v":0.452358625898721},{"$f":" Inp_Depreciation!AF$770","v":0.452358625898721},{"$f":" Inp_Depreciation!AG$770","v":0.452358625898721},{"$f":" Inp_Depreciation!AH$770","v":0.452358625898721},{"$f":" Inp_Depreciation!AI$770","v":0.452358625898721},{"$f":" Inp_Depreciation!AJ$770","v":0.452358625898721},{"$f":" Inp_Depreciation!AK$770","v":0.452358625898721},{"$f":" Inp_Depreciation!AL$770","v":0.452358625898721},{"$f":" Inp_Depreciation!AM$770","v":0.452358625898721},{"$f":" Inp_Depreciation!AN$770","v":0.452358625898721},{"$f":" Inp_Depreciation!AO$770","v":0.452358625898721},{"$f":" Inp_Depreciation!AP$770","v":0.452358625898721},{"$f":" Inp_Depreciation!AQ$770","v":0.452358625898721},{"$f":" Inp_Depreciation!AR$770","v":0.452358625898721},{"$f":" Inp_Depreciation!AS$770","v":0.30157241726581402},{"$f":" Inp_Depreciation!AT$770","v":0.30157241726581402},{"$f":" Inp_Depreciation!AU$770","v":0.30157241726581402},{"$f":" Inp_Depreciation!AV$770","v":0.30157241726581402},{"$f":" Inp_Depreciation!AW$770","v":0.30157241726581402},{"$f":" Inp_Depreciation!AX$770","v":0.30157241726581402},{"$f":" Inp_Depreciation!AY$770","v":0.30157241726581402},{"$f":" Inp_Depreciation!AZ$770","v":0.30157241726581402},{"$f":" Inp_Depreciation!BA$770","v":0.30157241726581402},{"$f":" Inp_Depreciation!BB$770","v":0.30157241726581402},{"$f":" Inp_Depreciation!BC$770","v":0.30157241726581402},{"$f":" Inp_Depreciation!BD$770","v":0.30157241726581402},{"$f":" Inp_Depreciation!BE$770","v":0.30157241726581402},{"$f":" Inp_Depreciation!BF$770","v":0.30157241726581402},{"$f":" Inp_Depreciation!BG$770","v":0.30157241726581402},{"$f":" Inp_Depreciation!BH$770","v":0.30157241726581402},{"$f":" Inp_Depreciation!BI$770","v":0.30157241726581402},{"$f":" Inp_Depreciation!BJ$770","v":0.30157241726581402},{"$f":" Inp_Depreciation!BK$770","v":0.30157241726581402},{"$f":" Inp_Depreciation!BL$770","v":0.30157241726580442},{"$f":" Inp_Depreciation!BM$770","v":0},{"$f":" Inp_Depreciation!BN$770","v":0},{"$f":" Inp_Depreciation!BO$770","v":0},{"$f":" Inp_Depreciation!BP$770","v":0},{"$f":" Inp_Depreciation!BQ$770","v":0},{"$f":" Inp_Depreciation!BR$770","v":0},{"$f":" Inp_Depreciation!BS$770","v":0},{"$f":" Inp_Depreciation!BT$770","v":0},{"$f":" Inp_Depreciation!BU$770","v":0},{"$f":" Inp_Depreciation!BV$770","v":0},{"$f":" Inp_Depreciation!BW$770","v":0},{"$f":" Inp_Depreciation!BX$770","v":0},{"$f":" Inp_Depreciation!BY$770","v":0},{"$f":" Inp_Depreciation!BZ$770","v":0},{"$f":" Inp_Depreciation!CA$770","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$771","v":"Network capex add - 01 Apr 06 - depreciation inp - TN"},{"$f":" Inp_Depreciation!F$771","v":0},{"$f":" Inp_Depreciation!G$771","v":0},{"$f":" Inp_Depreciation!H$771","v":0},{"$f":" Inp_Depreciation!I$771","v":"GBP m"},{"$f":" Inp_Depreciation!J$771","v":0},{"$f":" Inp_Depreciation!K$771","v":13.535491078680558},{"$f":" Inp_Depreciation!L$771","v":0},{"$f":" Inp_Depreciation!M$771","v":0},{"$f":" Inp_Depreciation!N$771","v":0},{"$f":" Inp_Depreciation!O$771","v":0},{"$f":" Inp_Depreciation!P$771","v":0},{"$f":" Inp_Depreciation!Q$771","v":0},{"$f":" Inp_Depreciation!R$771","v":0},{"$f":" Inp_Depreciation!S$771","v":0},{"$f":" Inp_Depreciation!T$771","v":0},{"$f":" Inp_Depreciation!U$771","v":0},{"$f":" Inp_Depreciation!V$771","v":0},{"$f":" Inp_Depreciation!W$771","v":0},{"$f":" Inp_Depreciation!X$771","v":0},{"$f":" Inp_Depreciation!Y$771","v":0},{"$f":" Inp_Depreciation!Z$771","v":0.40606473236041762},{"$f":" Inp_Depreciation!AA$771","v":0.40606473236041762},{"$f":" Inp_Depreciation!AB$771","v":0.40606473236041762},{"$f":" Inp_Depreciation!AC$771","v":0.40606473236041762},{"$f":" Inp_Depreciation!AD$771","v":0.40606473236041762},{"$f":" Inp_Depreciation!AE$771","v":0.40606473236041762},{"$f":" Inp_Depreciation!AF$771","v":0.40606473236041762},{"$f":" Inp_Depreciation!AG$771","v":0.40606473236041762},{"$f":" Inp_Depreciation!AH$771","v":0.40606473236041762},{"$f":" Inp_Depreciation!AI$771","v":0.40606473236041762},{"$f":" Inp_Depreciation!AJ$771","v":0.40606473236041762},{"$f":" Inp_Depreciation!AK$771","v":0.40606473236041762},{"$f":" Inp_Depreciation!AL$771","v":0.40606473236041762},{"$f":" Inp_Depreciation!AM$771","v":0.40606473236041762},{"$f":" Inp_Depreciation!AN$771","v":0.40606473236041762},{"$f":" Inp_Depreciation!AO$771","v":0.40606473236041762},{"$f":" Inp_Depreciation!AP$771","v":0.40606473236041762},{"$f":" Inp_Depreciation!AQ$771","v":0.40606473236041762},{"$f":" Inp_Depreciation!AR$771","v":0.40606473236041762},{"$f":" Inp_Depreciation!AS$771","v":0.40606473236041762},{"$f":" Inp_Depreciation!AT$771","v":0.27070982157361095},{"$f":" Inp_Depreciation!AU$771","v":0.27070982157361095},{"$f":" Inp_Depreciation!AV$771","v":0.27070982157361095},{"$f":" Inp_Depreciation!AW$771","v":0.27070982157361095},{"$f":" Inp_Depreciation!AX$771","v":0.27070982157361095},{"$f":" Inp_Depreciation!AY$771","v":0.27070982157361095},{"$f":" Inp_Depreciation!AZ$771","v":0.27070982157361095},{"$f":" Inp_Depreciation!BA$771","v":0.27070982157361095},{"$f":" Inp_Depreciation!BB$771","v":0.27070982157361095},{"$f":" Inp_Depreciation!BC$771","v":0.27070982157361095},{"$f":" Inp_Depreciation!BD$771","v":0.27070982157361095},{"$f":" Inp_Depreciation!BE$771","v":0.27070982157361095},{"$f":" Inp_Depreciation!BF$771","v":0.27070982157361095},{"$f":" Inp_Depreciation!BG$771","v":0.27070982157361095},{"$f":" Inp_Depreciation!BH$771","v":0.27070982157361095},{"$f":" Inp_Depreciation!BI$771","v":0.27070982157361095},{"$f":" Inp_Depreciation!BJ$771","v":0.27070982157361095},{"$f":" Inp_Depreciation!BK$771","v":0.27070982157361095},{"$f":" Inp_Depreciation!BL$771","v":0.27070982157361095},{"$f":" Inp_Depreciation!BM$771","v":0.27070982157359774},{"$f":" Inp_Depreciation!BN$771","v":0},{"$f":" Inp_Depreciation!BO$771","v":0},{"$f":" Inp_Depreciation!BP$771","v":0},{"$f":" Inp_Depreciation!BQ$771","v":0},{"$f":" Inp_Depreciation!BR$771","v":0},{"$f":" Inp_Depreciation!BS$771","v":0},{"$f":" Inp_Depreciation!BT$771","v":0},{"$f":" Inp_Depreciation!BU$771","v":0},{"$f":" Inp_Depreciation!BV$771","v":0},{"$f":" Inp_Depreciation!BW$771","v":0},{"$f":" Inp_Depreciation!BX$771","v":0},{"$f":" Inp_Depreciation!BY$771","v":0},{"$f":" Inp_Depreciation!BZ$771","v":0},{"$f":" Inp_Depreciation!CA$771","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$772","v":"Network capex add - 01 Apr 07 - depreciation inp - TN"},{"$f":" Inp_Depreciation!F$772","v":0},{"$f":" Inp_Depreciation!G$772","v":0},{"$f":" Inp_Depreciation!H$772","v":0},{"$f":" Inp_Depreciation!I$772","v":"GBP m"},{"$f":" Inp_Depreciation!J$772","v":0},{"$f":" Inp_Depreciation!K$772","v":14.804599853955761},{"$f":" Inp_Depreciation!L$772","v":0},{"$f":" Inp_Depreciation!M$772","v":0},{"$f":" Inp_Depreciation!N$772","v":0},{"$f":" Inp_Depreciation!O$772","v":0},{"$f":" Inp_Depreciation!P$772","v":0},{"$f":" Inp_Depreciation!Q$772","v":0},{"$f":" Inp_Depreciation!R$772","v":0},{"$f":" Inp_Depreciation!S$772","v":0},{"$f":" Inp_Depreciation!T$772","v":0},{"$f":" Inp_Depreciation!U$772","v":0},{"$f":" Inp_Depreciation!V$772","v":0},{"$f":" Inp_Depreciation!W$772","v":0},{"$f":" Inp_Depreciation!X$772","v":0},{"$f":" Inp_Depreciation!Y$772","v":0},{"$f":" Inp_Depreciation!Z$772","v":0},{"$f":" Inp_Depreciation!AA$772","v":0.44413799561867373},{"$f":" Inp_Depreciation!AB$772","v":0.44413799561867373},{"$f":" Inp_Depreciation!AC$772","v":0.44413799561867373},{"$f":" Inp_Depreciation!AD$772","v":0.44413799561867373},{"$f":" Inp_Depreciation!AE$772","v":0.44413799561867373},{"$f":" Inp_Depreciation!AF$772","v":0.44413799561867373},{"$f":" Inp_Depreciation!AG$772","v":0.44413799561867373},{"$f":" Inp_Depreciation!AH$772","v":0.44413799561867373},{"$f":" Inp_Depreciation!AI$772","v":0.44413799561867373},{"$f":" Inp_Depreciation!AJ$772","v":0.44413799561867373},{"$f":" Inp_Depreciation!AK$772","v":0.44413799561867373},{"$f":" Inp_Depreciation!AL$772","v":0.44413799561867373},{"$f":" Inp_Depreciation!AM$772","v":0.44413799561867373},{"$f":" Inp_Depreciation!AN$772","v":0.44413799561867373},{"$f":" Inp_Depreciation!AO$772","v":0.44413799561867373},{"$f":" Inp_Depreciation!AP$772","v":0.44413799561867373},{"$f":" Inp_Depreciation!AQ$772","v":0.44413799561867373},{"$f":" Inp_Depreciation!AR$772","v":0.44413799561867373},{"$f":" Inp_Depreciation!AS$772","v":0.44413799561867373},{"$f":" Inp_Depreciation!AT$772","v":0.44413799561867373},{"$f":" Inp_Depreciation!AU$772","v":0.29609199707911543},{"$f":" Inp_Depreciation!AV$772","v":0.29609199707911543},{"$f":" Inp_Depreciation!AW$772","v":0.29609199707911543},{"$f":" Inp_Depreciation!AX$772","v":0.29609199707911543},{"$f":" Inp_Depreciation!AY$772","v":0.29609199707911543},{"$f":" Inp_Depreciation!AZ$772","v":0.29609199707911543},{"$f":" Inp_Depreciation!BA$772","v":0.29609199707911543},{"$f":" Inp_Depreciation!BB$772","v":0.29609199707911543},{"$f":" Inp_Depreciation!BC$772","v":0.29609199707911543},{"$f":" Inp_Depreciation!BD$772","v":0.29609199707911543},{"$f":" Inp_Depreciation!BE$772","v":0.29609199707911543},{"$f":" Inp_Depreciation!BF$772","v":0.29609199707911543},{"$f":" Inp_Depreciation!BG$772","v":0.29609199707911543},{"$f":" Inp_Depreciation!BH$772","v":0.29609199707911543},{"$f":" Inp_Depreciation!BI$772","v":0.29609199707911543},{"$f":" Inp_Depreciation!BJ$772","v":0.29609199707911543},{"$f":" Inp_Depreciation!BK$772","v":0.29609199707911543},{"$f":" Inp_Depreciation!BL$772","v":0.29609199707911543},{"$f":" Inp_Depreciation!BM$772","v":0.29609199707911543},{"$f":" Inp_Depreciation!BN$772","v":0.29609199707910583},{"$f":" Inp_Depreciation!BO$772","v":0},{"$f":" Inp_Depreciation!BP$772","v":0},{"$f":" Inp_Depreciation!BQ$772","v":0},{"$f":" Inp_Depreciation!BR$772","v":0},{"$f":" Inp_Depreciation!BS$772","v":0},{"$f":" Inp_Depreciation!BT$772","v":0},{"$f":" Inp_Depreciation!BU$772","v":0},{"$f":" Inp_Depreciation!BV$772","v":0},{"$f":" Inp_Depreciation!BW$772","v":0},{"$f":" Inp_Depreciation!BX$772","v":0},{"$f":" Inp_Depreciation!BY$772","v":0},{"$f":" Inp_Depreciation!BZ$772","v":0},{"$f":" Inp_Depreciation!CA$772","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$773","v":"Network capex add - 01 Apr 08 - depreciation inp - TN"},{"$f":" Inp_Depreciation!F$773","v":0},{"$f":" Inp_Depreciation!G$773","v":0},{"$f":" Inp_Depreciation!H$773","v":0},{"$f":" Inp_Depreciation!I$773","v":"GBP m"},{"$f":" Inp_Depreciation!J$773","v":0},{"$f":" Inp_Depreciation!K$773","v":23.468234320969174},{"$f":" Inp_Depreciation!L$773","v":0},{"$f":" Inp_Depreciation!M$773","v":0},{"$f":" Inp_Depreciation!N$773","v":0},{"$f":" Inp_Depreciation!O$773","v":0},{"$f":" Inp_Depreciation!P$773","v":0},{"$f":" Inp_Depreciation!Q$773","v":0},{"$f":" Inp_Depreciation!R$773","v":0},{"$f":" Inp_Depreciation!S$773","v":0},{"$f":" Inp_Depreciation!T$773","v":0},{"$f":" Inp_Depreciation!U$773","v":0},{"$f":" Inp_Depreciation!V$773","v":0},{"$f":" Inp_Depreciation!W$773","v":0},{"$f":" Inp_Depreciation!X$773","v":0},{"$f":" Inp_Depreciation!Y$773","v":0},{"$f":" Inp_Depreciation!Z$773","v":0},{"$f":" Inp_Depreciation!AA$773","v":0},{"$f":" Inp_Depreciation!AB$773","v":0.70404702962907606},{"$f":" Inp_Depreciation!AC$773","v":0.70404702962907606},{"$f":" Inp_Depreciation!AD$773","v":0.70404702962907606},{"$f":" Inp_Depreciation!AE$773","v":0.70404702962907606},{"$f":" Inp_Depreciation!AF$773","v":0.70404702962907606},{"$f":" Inp_Depreciation!AG$773","v":0.70404702962907606},{"$f":" Inp_Depreciation!AH$773","v":0.70404702962907606},{"$f":" Inp_Depreciation!AI$773","v":0.70404702962907606},{"$f":" Inp_Depreciation!AJ$773","v":0.70404702962907606},{"$f":" Inp_Depreciation!AK$773","v":0.70404702962907606},{"$f":" Inp_Depreciation!AL$773","v":0.70404702962907606},{"$f":" Inp_Depreciation!AM$773","v":0.70404702962907606},{"$f":" Inp_Depreciation!AN$773","v":0.70404702962907606},{"$f":" Inp_Depreciation!AO$773","v":0.70404702962907606},{"$f":" Inp_Depreciation!AP$773","v":0.70404702962907606},{"$f":" Inp_Depreciation!AQ$773","v":0.70404702962907606},{"$f":" Inp_Depreciation!AR$773","v":0.70404702962907606},{"$f":" Inp_Depreciation!AS$773","v":0.70404702962907606},{"$f":" Inp_Depreciation!AT$773","v":0.70404702962907606},{"$f":" Inp_Depreciation!AU$773","v":0.70404702962907606},{"$f":" Inp_Depreciation!AV$773","v":0.46936468641938411},{"$f":" Inp_Depreciation!AW$773","v":0.46936468641938411},{"$f":" Inp_Depreciation!AX$773","v":0.46936468641938411},{"$f":" Inp_Depreciation!AY$773","v":0.46936468641938411},{"$f":" Inp_Depreciation!AZ$773","v":0.46936468641938411},{"$f":" Inp_Depreciation!BA$773","v":0.46936468641938411},{"$f":" Inp_Depreciation!BB$773","v":0.46936468641938411},{"$f":" Inp_Depreciation!BC$773","v":0.46936468641938411},{"$f":" Inp_Depreciation!BD$773","v":0.46936468641938411},{"$f":" Inp_Depreciation!BE$773","v":0.46936468641938411},{"$f":" Inp_Depreciation!BF$773","v":0.46936468641938411},{"$f":" Inp_Depreciation!BG$773","v":0.46936468641938411},{"$f":" Inp_Depreciation!BH$773","v":0.46936468641938411},{"$f":" Inp_Depreciation!BI$773","v":0.46936468641938411},{"$f":" Inp_Depreciation!BJ$773","v":0.46936468641938411},{"$f":" Inp_Depreciation!BK$773","v":0.46936468641938411},{"$f":" Inp_Depreciation!BL$773","v":0.46936468641938411},{"$f":" Inp_Depreciation!BM$773","v":0.46936468641938411},{"$f":" Inp_Depreciation!BN$773","v":0.46936468641938411},{"$f":" Inp_Depreciation!BO$773","v":0.46936468641938167},{"$f":" Inp_Depreciation!BP$773","v":0},{"$f":" Inp_Depreciation!BQ$773","v":0},{"$f":" Inp_Depreciation!BR$773","v":0},{"$f":" Inp_Depreciation!BS$773","v":0},{"$f":" Inp_Depreciation!BT$773","v":0},{"$f":" Inp_Depreciation!BU$773","v":0},{"$f":" Inp_Depreciation!BV$773","v":0},{"$f":" Inp_Depreciation!BW$773","v":0},{"$f":" Inp_Depreciation!BX$773","v":0},{"$f":" Inp_Depreciation!BY$773","v":0},{"$f":" Inp_Depreciation!BZ$773","v":0},{"$f":" Inp_Depreciation!CA$773","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$774","v":"Network capex add - 01 Apr 09 - depreciation inp - TN"},{"$f":" Inp_Depreciation!F$774","v":0},{"$f":" Inp_Depreciation!G$774","v":0},{"$f":" Inp_Depreciation!H$774","v":0},{"$f":" Inp_Depreciation!I$774","v":"GBP m"},{"$f":" Inp_Depreciation!J$774","v":0},{"$f":" Inp_Depreciation!K$774","v":17.607244972499991},{"$f":" Inp_Depreciation!L$774","v":0},{"$f":" Inp_Depreciation!M$774","v":0},{"$f":" Inp_Depreciation!N$774","v":0},{"$f":" Inp_Depreciation!O$774","v":0},{"$f":" Inp_Depreciation!P$774","v":0},{"$f":" Inp_Depreciation!Q$774","v":0},{"$f":" Inp_Depreciation!R$774","v":0},{"$f":" Inp_Depreciation!S$774","v":0},{"$f":" Inp_Depreciation!T$774","v":0},{"$f":" Inp_Depreciation!U$774","v":0},{"$f":" Inp_Depreciation!V$774","v":0},{"$f":" Inp_Depreciation!W$774","v":0},{"$f":" Inp_Depreciation!X$774","v":0},{"$f":" Inp_Depreciation!Y$774","v":0},{"$f":" Inp_Depreciation!Z$774","v":0},{"$f":" Inp_Depreciation!AA$774","v":0},{"$f":" Inp_Depreciation!AB$774","v":0},{"$f":" Inp_Depreciation!AC$774","v":0.52821734917499996},{"$f":" Inp_Depreciation!AD$774","v":0.52821734917499996},{"$f":" Inp_Depreciation!AE$774","v":0.52821734917499996},{"$f":" Inp_Depreciation!AF$774","v":0.52821734917499996},{"$f":" Inp_Depreciation!AG$774","v":0.52821734917499996},{"$f":" Inp_Depreciation!AH$774","v":0.52821734917499996},{"$f":" Inp_Depreciation!AI$774","v":0.52821734917499996},{"$f":" Inp_Depreciation!AJ$774","v":0.52821734917499996},{"$f":" Inp_Depreciation!AK$774","v":0.52821734917499996},{"$f":" Inp_Depreciation!AL$774","v":0.52821734917499996},{"$f":" Inp_Depreciation!AM$774","v":0.52821734917499996},{"$f":" Inp_Depreciation!AN$774","v":0.52821734917499996},{"$f":" Inp_Depreciation!AO$774","v":0.52821734917499996},{"$f":" Inp_Depreciation!AP$774","v":0.52821734917499996},{"$f":" Inp_Depreciation!AQ$774","v":0.52821734917499996},{"$f":" Inp_Depreciation!AR$774","v":0.52821734917499996},{"$f":" Inp_Depreciation!AS$774","v":0.52821734917499996},{"$f":" Inp_Depreciation!AT$774","v":0.52821734917499996},{"$f":" Inp_Depreciation!AU$774","v":0.52821734917499996},{"$f":" Inp_Depreciation!AV$774","v":0.52821734917499996},{"$f":" Inp_Depreciation!AW$774","v":0.35214489944999999},{"$f":" Inp_Depreciation!AX$774","v":0.35214489944999999},{"$f":" Inp_Depreciation!AY$774","v":0.35214489944999999},{"$f":" Inp_Depreciation!AZ$774","v":0.35214489944999999},{"$f":" Inp_Depreciation!BA$774","v":0.35214489944999999},{"$f":" Inp_Depreciation!BB$774","v":0.35214489944999999},{"$f":" Inp_Depreciation!BC$774","v":0.35214489944999999},{"$f":" Inp_Depreciation!BD$774","v":0.35214489944999999},{"$f":" Inp_Depreciation!BE$774","v":0.35214489944999999},{"$f":" Inp_Depreciation!BF$774","v":0.35214489944999999},{"$f":" Inp_Depreciation!BG$774","v":0.35214489944999999},{"$f":" Inp_Depreciation!BH$774","v":0.35214489944999999},{"$f":" Inp_Depreciation!BI$774","v":0.35214489944999999},{"$f":" Inp_Depreciation!BJ$774","v":0.35214489944999999},{"$f":" Inp_Depreciation!BK$774","v":0.35214489944999999},{"$f":" Inp_Depreciation!BL$774","v":0.35214489944999999},{"$f":" Inp_Depreciation!BM$774","v":0.35214489944999999},{"$f":" Inp_Depreciation!BN$774","v":0.35214489944999999},{"$f":" Inp_Depreciation!BO$774","v":0.35214489944999999},{"$f":" Inp_Depreciation!BP$774","v":0.35214489944999638},{"$f":" Inp_Depreciation!BQ$774","v":0},{"$f":" Inp_Depreciation!BR$774","v":0},{"$f":" Inp_Depreciation!BS$774","v":0},{"$f":" Inp_Depreciation!BT$774","v":0},{"$f":" Inp_Depreciation!BU$774","v":0},{"$f":" Inp_Depreciation!BV$774","v":0},{"$f":" Inp_Depreciation!BW$774","v":0},{"$f":" Inp_Depreciation!BX$774","v":0},{"$f":" Inp_Depreciation!BY$774","v":0},{"$f":" Inp_Depreciation!BZ$774","v":0},{"$f":" Inp_Depreciation!CA$774","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$775","v":"Network capex add - 01 Apr 10 - depreciation inp - TN"},{"$f":" Inp_Depreciation!F$775","v":0},{"$f":" Inp_Depreciation!G$775","v":0},{"$f":" Inp_Depreciation!H$775","v":0},{"$f":" Inp_Depreciation!I$775","v":"GBP m"},{"$f":" Inp_Depreciation!J$775","v":0},{"$f":" Inp_Depreciation!K$775","v":14.105119100952795},{"$f":" Inp_Depreciation!L$775","v":0},{"$f":" Inp_Depreciation!M$775","v":0},{"$f":" Inp_Depreciation!N$775","v":0},{"$f":" Inp_Depreciation!O$775","v":0},{"$f":" Inp_Depreciation!P$775","v":0},{"$f":" Inp_Depreciation!Q$775","v":0},{"$f":" Inp_Depreciation!R$775","v":0},{"$f":" Inp_Depreciation!S$775","v":0},{"$f":" Inp_Depreciation!T$775","v":0},{"$f":" Inp_Depreciation!U$775","v":0},{"$f":" Inp_Depreciation!V$775","v":0},{"$f":" Inp_Depreciation!W$775","v":0},{"$f":" Inp_Depreciation!X$775","v":0},{"$f":" Inp_Depreciation!Y$775","v":0},{"$f":" Inp_Depreciation!Z$775","v":0},{"$f":" Inp_Depreciation!AA$775","v":0},{"$f":" Inp_Depreciation!AB$775","v":0},{"$f":" Inp_Depreciation!AC$775","v":0},{"$f":" Inp_Depreciation!AD$775","v":0.42315357302858353},{"$f":" Inp_Depreciation!AE$775","v":0.42315357302858353},{"$f":" Inp_Depreciation!AF$775","v":0.42315357302858353},{"$f":" Inp_Depreciation!AG$775","v":0.42315357302858353},{"$f":" Inp_Depreciation!AH$775","v":0.42315357302858353},{"$f":" Inp_Depreciation!AI$775","v":0.42315357302858353},{"$f":" Inp_Depreciation!AJ$775","v":0.42315357302858353},{"$f":" Inp_Depreciation!AK$775","v":0.42315357302858353},{"$f":" Inp_Depreciation!AL$775","v":0.42315357302858353},{"$f":" Inp_Depreciation!AM$775","v":0.42315357302858353},{"$f":" Inp_Depreciation!AN$775","v":0.42315357302858353},{"$f":" Inp_Depreciation!AO$775","v":0.42315357302858353},{"$f":" Inp_Depreciation!AP$775","v":0.42315357302858353},{"$f":" Inp_Depreciation!AQ$775","v":0.42315357302858353},{"$f":" Inp_Depreciation!AR$775","v":0.42315357302858353},{"$f":" Inp_Depreciation!AS$775","v":0.42315357302858353},{"$f":" Inp_Depreciation!AT$775","v":0.42315357302858353},{"$f":" Inp_Depreciation!AU$775","v":0.42315357302858353},{"$f":" Inp_Depreciation!AV$775","v":0.42315357302858353},{"$f":" Inp_Depreciation!AW$775","v":0.42315357302858353},{"$f":" Inp_Depreciation!AX$775","v":0.42315357302858353},{"$f":" Inp_Depreciation!AY$775","v":0.28210238201905652},{"$f":" Inp_Depreciation!AZ$775","v":0.28210238201905652},{"$f":" Inp_Depreciation!BA$775","v":0.28210238201905652},{"$f":" Inp_Depreciation!BB$775","v":0.28210238201905652},{"$f":" Inp_Depreciation!BC$775","v":0.28210238201905652},{"$f":" Inp_Depreciation!BD$775","v":0.28210238201905652},{"$f":" Inp_Depreciation!BE$775","v":0.28210238201905652},{"$f":" Inp_Depreciation!BF$775","v":0.28210238201905652},{"$f":" Inp_Depreciation!BG$775","v":0.28210238201905652},{"$f":" Inp_Depreciation!BH$775","v":0.28210238201905652},{"$f":" Inp_Depreciation!BI$775","v":0.28210238201905652},{"$f":" Inp_Depreciation!BJ$775","v":0.28210238201905652},{"$f":" Inp_Depreciation!BK$775","v":0.28210238201905652},{"$f":" Inp_Depreciation!BL$775","v":0.28210238201905652},{"$f":" Inp_Depreciation!BM$775","v":0.28210238201905652},{"$f":" Inp_Depreciation!BN$775","v":0.28210238201905652},{"$f":" Inp_Depreciation!BO$775","v":0.28210238201905652},{"$f":" Inp_Depreciation!BP$775","v":0.28210238201905652},{"$f":" Inp_Depreciation!BQ$775","v":0.14105119100952226},{"$f":" Inp_Depreciation!BR$775","v":0},{"$f":" Inp_Depreciation!BS$775","v":0},{"$f":" Inp_Depreciation!BT$775","v":0},{"$f":" Inp_Depreciation!BU$775","v":0},{"$f":" Inp_Depreciation!BV$775","v":0},{"$f":" Inp_Depreciation!BW$775","v":0},{"$f":" Inp_Depreciation!BX$775","v":0},{"$f":" Inp_Depreciation!BY$775","v":0},{"$f":" Inp_Depreciation!BZ$775","v":0},{"$f":" Inp_Depreciation!CA$775","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$776","v":"Network capex add - 01 Apr 11 - depreciation inp - TN"},{"$f":" Inp_Depreciation!F$776","v":0},{"$f":" Inp_Depreciation!G$776","v":0},{"$f":" Inp_Depreciation!H$776","v":0},{"$f":" Inp_Depreciation!I$776","v":"GBP m"},{"$f":" Inp_Depreciation!J$776","v":0},{"$f":" Inp_Depreciation!K$776","v":13.079314144819033},{"$f":" Inp_Depreciation!L$776","v":0},{"$f":" Inp_Depreciation!M$776","v":0},{"$f":" Inp_Depreciation!N$776","v":0},{"$f":" Inp_Depreciation!O$776","v":0},{"$f":" Inp_Depreciation!P$776","v":0},{"$f":" Inp_Depreciation!Q$776","v":0},{"$f":" Inp_Depreciation!R$776","v":0},{"$f":" Inp_Depreciation!S$776","v":0},{"$f":" Inp_Depreciation!T$776","v":0},{"$f":" Inp_Depreciation!U$776","v":0},{"$f":" Inp_Depreciation!V$776","v":0},{"$f":" Inp_Depreciation!W$776","v":0},{"$f":" Inp_Depreciation!X$776","v":0},{"$f":" Inp_Depreciation!Y$776","v":0},{"$f":" Inp_Depreciation!Z$776","v":0},{"$f":" Inp_Depreciation!AA$776","v":0},{"$f":" Inp_Depreciation!AB$776","v":0},{"$f":" Inp_Depreciation!AC$776","v":0},{"$f":" Inp_Depreciation!AD$776","v":0},{"$f":" Inp_Depreciation!AE$776","v":0.39237942434456979},{"$f":" Inp_Depreciation!AF$776","v":0.39237942434456979},{"$f":" Inp_Depreciation!AG$776","v":0.39237942434456979},{"$f":" Inp_Depreciation!AH$776","v":0.39237942434456979},{"$f":" Inp_Depreciation!AI$776","v":0.39237942434456979},{"$f":" Inp_Depreciation!AJ$776","v":0.39237942434456979},{"$f":" Inp_Depreciation!AK$776","v":0.39237942434456979},{"$f":" Inp_Depreciation!AL$776","v":0.39237942434456979},{"$f":" Inp_Depreciation!AM$776","v":0.39237942434456979},{"$f":" Inp_Depreciation!AN$776","v":0.39237942434456979},{"$f":" Inp_Depreciation!AO$776","v":0.39237942434456979},{"$f":" Inp_Depreciation!AP$776","v":0.39237942434456979},{"$f":" Inp_Depreciation!AQ$776","v":0.39237942434456979},{"$f":" Inp_Depreciation!AR$776","v":0.39237942434456979},{"$f":" Inp_Depreciation!AS$776","v":0.39237942434456979},{"$f":" Inp_Depreciation!AT$776","v":0.39237942434456979},{"$f":" Inp_Depreciation!AU$776","v":0.39237942434456979},{"$f":" Inp_Depreciation!AV$776","v":0.39237942434456979},{"$f":" Inp_Depreciation!AW$776","v":0.39237942434456979},{"$f":" Inp_Depreciation!AX$776","v":0.39237942434456979},{"$f":" Inp_Depreciation!AY$776","v":0.2615862828963807},{"$f":" Inp_Depreciation!AZ$776","v":0.2615862828963807},{"$f":" Inp_Depreciation!BA$776","v":0.2615862828963807},{"$f":" Inp_Depreciation!BB$776","v":0.2615862828963807},{"$f":" Inp_Depreciation!BC$776","v":0.2615862828963807},{"$f":" Inp_Depreciation!BD$776","v":0.2615862828963807},{"$f":" Inp_Depreciation!BE$776","v":0.2615862828963807},{"$f":" Inp_Depreciation!BF$776","v":0.2615862828963807},{"$f":" Inp_Depreciation!BG$776","v":0.2615862828963807},{"$f":" Inp_Depreciation!BH$776","v":0.2615862828963807},{"$f":" Inp_Depreciation!BI$776","v":0.2615862828963807},{"$f":" Inp_Depreciation!BJ$776","v":0.2615862828963807},{"$f":" Inp_Depreciation!BK$776","v":0.2615862828963807},{"$f":" Inp_Depreciation!BL$776","v":0.2615862828963807},{"$f":" Inp_Depreciation!BM$776","v":0.2615862828963807},{"$f":" Inp_Depreciation!BN$776","v":0.2615862828963807},{"$f":" Inp_Depreciation!BO$776","v":0.2615862828963807},{"$f":" Inp_Depreciation!BP$776","v":0.2615862828963807},{"$f":" Inp_Depreciation!BQ$776","v":0.2615862828963807},{"$f":" Inp_Depreciation!BR$776","v":0.2615862828963807},{"$f":" Inp_Depreciation!BS$776","v":8.5363814782289795E-15},{"$f":" Inp_Depreciation!BT$776","v":0},{"$f":" Inp_Depreciation!BU$776","v":0},{"$f":" Inp_Depreciation!BV$776","v":0},{"$f":" Inp_Depreciation!BW$776","v":0},{"$f":" Inp_Depreciation!BX$776","v":0},{"$f":" Inp_Depreciation!BY$776","v":0},{"$f":" Inp_Depreciation!BZ$776","v":0},{"$f":" Inp_Depreciation!CA$776","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$777","v":"Network capex add - 01 Oct 12 - depreciation inp - TN"},{"$f":" Inp_Depreciation!F$777","v":0},{"$f":" Inp_Depreciation!G$777","v":0},{"$f":" Inp_Depreciation!H$777","v":0},{"$f":" Inp_Depreciation!I$777","v":"GBP m"},{"$f":" Inp_Depreciation!J$777","v":0},{"$f":" Inp_Depreciation!K$777","v":8.0039034657378174},{"$f":" Inp_Depreciation!L$777","v":0},{"$f":" Inp_Depreciation!M$777","v":0},{"$f":" Inp_Depreciation!N$777","v":0},{"$f":" Inp_Depreciation!O$777","v":0},{"$f":" Inp_Depreciation!P$777","v":0},{"$f":" Inp_Depreciation!Q$777","v":0},{"$f":" Inp_Depreciation!R$777","v":0},{"$f":" Inp_Depreciation!S$777","v":0},{"$f":" Inp_Depreciation!T$777","v":0},{"$f":" Inp_Depreciation!U$777","v":0},{"$f":" Inp_Depreciation!V$777","v":0},{"$f":" Inp_Depreciation!W$777","v":0},{"$f":" Inp_Depreciation!X$777","v":0},{"$f":" Inp_Depreciation!Y$777","v":0},{"$f":" Inp_Depreciation!Z$777","v":0},{"$f":" Inp_Depreciation!AA$777","v":0},{"$f":" Inp_Depreciation!AB$777","v":0},{"$f":" Inp_Depreciation!AC$777","v":0},{"$f":" Inp_Depreciation!AD$777","v":0},{"$f":" Inp_Depreciation!AE$777","v":0},{"$f":" Inp_Depreciation!AF$777","v":0.12005855198606699},{"$f":" Inp_Depreciation!AG$777","v":0.24011710397213426},{"$f":" Inp_Depreciation!AH$777","v":0.24011710397213426},{"$f":" Inp_Depreciation!AI$777","v":0.24011710397213426},{"$f":" Inp_Depreciation!AJ$777","v":0.24011710397213426},{"$f":" Inp_Depreciation!AK$777","v":0.24011710397213426},{"$f":" Inp_Depreciation!AL$777","v":0.24011710397213426},{"$f":" Inp_Depreciation!AM$777","v":0.24011710397213426},{"$f":" Inp_Depreciation!AN$777","v":0.24011710397213426},{"$f":" Inp_Depreciation!AO$777","v":0.24011710397213426},{"$f":" Inp_Depreciation!AP$777","v":0.24011710397213426},{"$f":" Inp_Depreciation!AQ$777","v":0.24011710397213426},{"$f":" Inp_Depreciation!AR$777","v":0.24011710397213426},{"$f":" Inp_Depreciation!AS$777","v":0.24011710397213426},{"$f":" Inp_Depreciation!AT$777","v":0.24011710397213426},{"$f":" Inp_Depreciation!AU$777","v":0.24011710397213426},{"$f":" Inp_Depreciation!AV$777","v":0.24011710397213426},{"$f":" Inp_Depreciation!AW$777","v":0.24011710397213426},{"$f":" Inp_Depreciation!AX$777","v":0.24011710397213426},{"$f":" Inp_Depreciation!AY$777","v":0.24011710397213426},{"$f":" Inp_Depreciation!AZ$777","v":0.24011710397213426},{"$f":" Inp_Depreciation!BA$777","v":0.16007806931475616},{"$f":" Inp_Depreciation!BB$777","v":0.16007806931475616},{"$f":" Inp_Depreciation!BC$777","v":0.16007806931475616},{"$f":" Inp_Depreciation!BD$777","v":0.16007806931475616},{"$f":" Inp_Depreciation!BE$777","v":0.16007806931475616},{"$f":" Inp_Depreciation!BF$777","v":0.16007806931475616},{"$f":" Inp_Depreciation!BG$777","v":0.16007806931475616},{"$f":" Inp_Depreciation!BH$777","v":0.16007806931475616},{"$f":" Inp_Depreciation!BI$777","v":0.16007806931475616},{"$f":" Inp_Depreciation!BJ$777","v":0.16007806931475616},{"$f":" Inp_Depreciation!BK$777","v":0.16007806931475616},{"$f":" Inp_Depreciation!BL$777","v":0.16007806931475616},{"$f":" Inp_Depreciation!BM$777","v":0.16007806931475616},{"$f":" Inp_Depreciation!BN$777","v":0.16007806931475616},{"$f":" Inp_Depreciation!BO$777","v":0.16007806931475616},{"$f":" Inp_Depreciation!BP$777","v":0.16007806931475616},{"$f":" Inp_Depreciation!BQ$777","v":0.16007806931475616},{"$f":" Inp_Depreciation!BR$777","v":0.16007806931475616},{"$f":" Inp_Depreciation!BS$777","v":0.16007806931475616},{"$f":" Inp_Depreciation!BT$777","v":4.0019517328700335E-2},{"$f":" Inp_Depreciation!BU$777","v":0},{"$f":" Inp_Depreciation!BV$777","v":0},{"$f":" Inp_Depreciation!BW$777","v":0},{"$f":" Inp_Depreciation!BX$777","v":0},{"$f":" Inp_Depreciation!BY$777","v":0},{"$f":" Inp_Depreciation!BZ$777","v":0},{"$f":" Inp_Depreciation!CA$777","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$778","v":"Network capex add - 01 Oct 13 - depreciation inp - TN"},{"$f":" Inp_Depreciation!F$778","v":0},{"$f":" Inp_Depreciation!G$778","v":0},{"$f":" Inp_Depreciation!H$778","v":0},{"$f":" Inp_Depreciation!I$778","v":"GBP m"},{"$f":" Inp_Depreciation!J$778","v":0},{"$f":" Inp_Depreciation!K$778","v":11.02941854492803},{"$f":" Inp_Depreciation!L$778","v":0},{"$f":" Inp_Depreciation!M$778","v":0},{"$f":" Inp_Depreciation!N$778","v":0},{"$f":" Inp_Depreciation!O$778","v":0},{"$f":" Inp_Depreciation!P$778","v":0},{"$f":" Inp_Depreciation!Q$778","v":0},{"$f":" Inp_Depreciation!R$778","v":0},{"$f":" Inp_Depreciation!S$778","v":0},{"$f":" Inp_Depreciation!T$778","v":0},{"$f":" Inp_Depreciation!U$778","v":0},{"$f":" Inp_Depreciation!V$778","v":0},{"$f":" Inp_Depreciation!W$778","v":0},{"$f":" Inp_Depreciation!X$778","v":0},{"$f":" Inp_Depreciation!Y$778","v":0},{"$f":" Inp_Depreciation!Z$778","v":0},{"$f":" Inp_Depreciation!AA$778","v":0},{"$f":" Inp_Depreciation!AB$778","v":0},{"$f":" Inp_Depreciation!AC$778","v":0},{"$f":" Inp_Depreciation!AD$778","v":0},{"$f":" Inp_Depreciation!AE$778","v":0},{"$f":" Inp_Depreciation!AF$778","v":0},{"$f":" Inp_Depreciation!AG$778","v":0.16544127817392104},{"$f":" Inp_Depreciation!AH$778","v":0.33088255634784086},{"$f":" Inp_Depreciation!AI$778","v":0.33088255634784086},{"$f":" Inp_Depreciation!AJ$778","v":0.33088255634784086},{"$f":" Inp_Depreciation!AK$778","v":0.33088255634784086},{"$f":" Inp_Depreciation!AL$778","v":0.33088255634784086},{"$f":" Inp_Depreciation!AM$778","v":0.33088255634784086},{"$f":" Inp_Depreciation!AN$778","v":0.33088255634784086},{"$f":" Inp_Depreciation!AO$778","v":0.33088255634784086},{"$f":" Inp_Depreciation!AP$778","v":0.33088255634784086},{"$f":" Inp_Depreciation!AQ$778","v":0.33088255634784086},{"$f":" Inp_Depreciation!AR$778","v":0.33088255634784086},{"$f":" Inp_Depreciation!AS$778","v":0.33088255634784086},{"$f":" Inp_Depreciation!AT$778","v":0.33088255634784086},{"$f":" Inp_Depreciation!AU$778","v":0.33088255634784086},{"$f":" Inp_Depreciation!AV$778","v":0.33088255634784086},{"$f":" Inp_Depreciation!AW$778","v":0.33088255634784086},{"$f":" Inp_Depreciation!AX$778","v":0.33088255634784086},{"$f":" Inp_Depreciation!AY$778","v":0.33088255634784086},{"$f":" Inp_Depreciation!AZ$778","v":0.33088255634784086},{"$f":" Inp_Depreciation!BA$778","v":0.33088255634784086},{"$f":" Inp_Depreciation!BB$778","v":0.22058837089856059},{"$f":" Inp_Depreciation!BC$778","v":0.22058837089856059},{"$f":" Inp_Depreciation!BD$778","v":0.22058837089856059},{"$f":" Inp_Depreciation!BE$778","v":0.22058837089856059},{"$f":" Inp_Depreciation!BF$778","v":0.22058837089856059},{"$f":" Inp_Depreciation!BG$778","v":0.22058837089856059},{"$f":" Inp_Depreciation!BH$778","v":0.22058837089856059},{"$f":" Inp_Depreciation!BI$778","v":0.22058837089856059},{"$f":" Inp_Depreciation!BJ$778","v":0.22058837089856059},{"$f":" Inp_Depreciation!BK$778","v":0.22058837089856059},{"$f":" Inp_Depreciation!BL$778","v":0.22058837089856059},{"$f":" Inp_Depreciation!BM$778","v":0.22058837089856059},{"$f":" Inp_Depreciation!BN$778","v":0.22058837089856059},{"$f":" Inp_Depreciation!BO$778","v":0.22058837089856059},{"$f":" Inp_Depreciation!BP$778","v":0.22058837089856059},{"$f":" Inp_Depreciation!BQ$778","v":0.22058837089856059},{"$f":" Inp_Depreciation!BR$778","v":0.22058837089856059},{"$f":" Inp_Depreciation!BS$778","v":0.22058837089856059},{"$f":" Inp_Depreciation!BT$778","v":0.22058837089856059},{"$f":" Inp_Depreciation!BU$778","v":5.5147092724634507E-2},{"$f":" Inp_Depreciation!BV$778","v":0},{"$f":" Inp_Depreciation!BW$778","v":0},{"$f":" Inp_Depreciation!BX$778","v":0},{"$f":" Inp_Depreciation!BY$778","v":0},{"$f":" Inp_Depreciation!BZ$778","v":0},{"$f":" Inp_Depreciation!CA$778","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$779","v":"Network capex add - 01 Oct 14 - depreciation inp - TN"},{"$f":" Inp_Depreciation!F$779","v":0},{"$f":" Inp_Depreciation!G$779","v":0},{"$f":" Inp_Depreciation!H$779","v":0},{"$f":" Inp_Depreciation!I$779","v":"GBP m"},{"$f":" Inp_Depreciation!J$779","v":0},{"$f":" Inp_Depreciation!K$779","v":19.311115390965146},{"$f":" Inp_Depreciation!L$779","v":0},{"$f":" Inp_Depreciation!M$779","v":0},{"$f":" Inp_Depreciation!N$779","v":0},{"$f":" Inp_Depreciation!O$779","v":0},{"$f":" Inp_Depreciation!P$779","v":0},{"$f":" Inp_Depreciation!Q$779","v":0},{"$f":" Inp_Depreciation!R$779","v":0},{"$f":" Inp_Depreciation!S$779","v":0},{"$f":" Inp_Depreciation!T$779","v":0},{"$f":" Inp_Depreciation!U$779","v":0},{"$f":" Inp_Depreciation!V$779","v":0},{"$f":" Inp_Depreciation!W$779","v":0},{"$f":" Inp_Depreciation!X$779","v":0},{"$f":" Inp_Depreciation!Y$779","v":0},{"$f":" Inp_Depreciation!Z$779","v":0},{"$f":" Inp_Depreciation!AA$779","v":0},{"$f":" Inp_Depreciation!AB$779","v":0},{"$f":" Inp_Depreciation!AC$779","v":0},{"$f":" Inp_Depreciation!AD$779","v":0},{"$f":" Inp_Depreciation!AE$779","v":0},{"$f":" Inp_Depreciation!AF$779","v":0},{"$f":" Inp_Depreciation!AG$779","v":0},{"$f":" Inp_Depreciation!AH$779","v":0.28966673086447692},{"$f":" Inp_Depreciation!AI$779","v":0.57933346172895384},{"$f":" Inp_Depreciation!AJ$779","v":0.57933346172895384},{"$f":" Inp_Depreciation!AK$779","v":0.57933346172895384},{"$f":" Inp_Depreciation!AL$779","v":0.57933346172895384},{"$f":" Inp_Depreciation!AM$779","v":0.57933346172895384},{"$f":" Inp_Depreciation!AN$779","v":0.57933346172895384},{"$f":" Inp_Depreciation!AO$779","v":0.57933346172895384},{"$f":" Inp_Depreciation!AP$779","v":0.57933346172895384},{"$f":" Inp_Depreciation!AQ$779","v":0.57933346172895384},{"$f":" Inp_Depreciation!AR$779","v":0.57933346172895384},{"$f":" Inp_Depreciation!AS$779","v":0.57933346172895384},{"$f":" Inp_Depreciation!AT$779","v":0.57933346172895384},{"$f":" Inp_Depreciation!AU$779","v":0.57933346172895384},{"$f":" Inp_Depreciation!AV$779","v":0.57933346172895384},{"$f":" Inp_Depreciation!AW$779","v":0.57933346172895384},{"$f":" Inp_Depreciation!AX$779","v":0.57933346172895384},{"$f":" Inp_Depreciation!AY$779","v":0.57933346172895384},{"$f":" Inp_Depreciation!AZ$779","v":0.57933346172895384},{"$f":" Inp_Depreciation!BA$779","v":0.57933346172895384},{"$f":" Inp_Depreciation!BB$779","v":0.57933346172895384},{"$f":" Inp_Depreciation!BC$779","v":0.38622230781930256},{"$f":" Inp_Depreciation!BD$779","v":0.38622230781930256},{"$f":" Inp_Depreciation!BE$779","v":0.38622230781930256},{"$f":" Inp_Depreciation!BF$779","v":0.38622230781930256},{"$f":" Inp_Depreciation!BG$779","v":0.38622230781930256},{"$f":" Inp_Depreciation!BH$779","v":0.38622230781930256},{"$f":" Inp_Depreciation!BI$779","v":0.38622230781930256},{"$f":" Inp_Depreciation!BJ$779","v":0.38622230781930256},{"$f":" Inp_Depreciation!BK$779","v":0.38622230781930256},{"$f":" Inp_Depreciation!BL$779","v":0.38622230781930256},{"$f":" Inp_Depreciation!BM$779","v":0.38622230781930256},{"$f":" Inp_Depreciation!BN$779","v":0.38622230781930256},{"$f":" Inp_Depreciation!BO$779","v":0.38622230781930256},{"$f":" Inp_Depreciation!BP$779","v":0.38622230781930256},{"$f":" Inp_Depreciation!BQ$779","v":0.38622230781930256},{"$f":" Inp_Depreciation!BR$779","v":0.38622230781930256},{"$f":" Inp_Depreciation!BS$779","v":0.38622230781930256},{"$f":" Inp_Depreciation!BT$779","v":0.38622230781930256},{"$f":" Inp_Depreciation!BU$779","v":0.38622230781930256},{"$f":" Inp_Depreciation!BV$779","v":9.6555576954846664E-2},{"$f":" Inp_Depreciation!BW$779","v":0},{"$f":" Inp_Depreciation!BX$779","v":0},{"$f":" Inp_Depreciation!BY$779","v":0},{"$f":" Inp_Depreciation!BZ$779","v":0},{"$f":" Inp_Depreciation!CA$779","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$780","v":"Network capex add - 01 Oct 15 - depreciation inp - TN"},{"$f":" Inp_Depreciation!F$780","v":0},{"$f":" Inp_Depreciation!G$780","v":0},{"$f":" Inp_Depreciation!H$780","v":0},{"$f":" Inp_Depreciation!I$780","v":"GBP m"},{"$f":" Inp_Depreciation!J$780","v":0},{"$f":" Inp_Depreciation!K$780","v":23.358117441109464},{"$f":" Inp_Depreciation!L$780","v":0},{"$f":" Inp_Depreciation!M$780","v":0},{"$f":" Inp_Depreciation!N$780","v":0},{"$f":" Inp_Depreciation!O$780","v":0},{"$f":" Inp_Depreciation!P$780","v":0},{"$f":" Inp_Depreciation!Q$780","v":0},{"$f":" Inp_Depreciation!R$780","v":0},{"$f":" Inp_Depreciation!S$780","v":0},{"$f":" Inp_Depreciation!T$780","v":0},{"$f":" Inp_Depreciation!U$780","v":0},{"$f":" Inp_Depreciation!V$780","v":0},{"$f":" Inp_Depreciation!W$780","v":0},{"$f":" Inp_Depreciation!X$780","v":0},{"$f":" Inp_Depreciation!Y$780","v":0},{"$f":" Inp_Depreciation!Z$780","v":0},{"$f":" Inp_Depreciation!AA$780","v":0},{"$f":" Inp_Depreciation!AB$780","v":0},{"$f":" Inp_Depreciation!AC$780","v":0},{"$f":" Inp_Depreciation!AD$780","v":0},{"$f":" Inp_Depreciation!AE$780","v":0},{"$f":" Inp_Depreciation!AF$780","v":0},{"$f":" Inp_Depreciation!AG$780","v":0},{"$f":" Inp_Depreciation!AH$780","v":0},{"$f":" Inp_Depreciation!AI$780","v":0.3503717616166428},{"$f":" Inp_Depreciation!AJ$780","v":0.70074352323328448},{"$f":" Inp_Depreciation!AK$780","v":0.70074352323328448},{"$f":" Inp_Depreciation!AL$780","v":0.70074352323328448},{"$f":" Inp_Depreciation!AM$780","v":0.70074352323328448},{"$f":" Inp_Depreciation!AN$780","v":0.70074352323328448},{"$f":" Inp_Depreciation!AO$780","v":0.70074352323328448},{"$f":" Inp_Depreciation!AP$780","v":0.70074352323328448},{"$f":" Inp_Depreciation!AQ$780","v":0.70074352323328448},{"$f":" Inp_Depreciation!AR$780","v":0.70074352323328448},{"$f":" Inp_Depreciation!AS$780","v":0.70074352323328448},{"$f":" Inp_Depreciation!AT$780","v":0.70074352323328448},{"$f":" Inp_Depreciation!AU$780","v":0.70074352323328448},{"$f":" Inp_Depreciation!AV$780","v":0.70074352323328448},{"$f":" Inp_Depreciation!AW$780","v":0.70074352323328448},{"$f":" Inp_Depreciation!AX$780","v":0.70074352323328448},{"$f":" Inp_Depreciation!AY$780","v":0.70074352323328448},{"$f":" Inp_Depreciation!AZ$780","v":0.70074352323328448},{"$f":" Inp_Depreciation!BA$780","v":0.70074352323328448},{"$f":" Inp_Depreciation!BB$780","v":0.70074352323328448},{"$f":" Inp_Depreciation!BC$780","v":0.70074352323328448},{"$f":" Inp_Depreciation!BD$780","v":0.4671623488221896},{"$f":" Inp_Depreciation!BE$780","v":0.4671623488221896},{"$f":" Inp_Depreciation!BF$780","v":0.4671623488221896},{"$f":" Inp_Depreciation!BG$780","v":0.4671623488221896},{"$f":" Inp_Depreciation!BH$780","v":0.4671623488221896},{"$f":" Inp_Depreciation!BI$780","v":0.4671623488221896},{"$f":" Inp_Depreciation!BJ$780","v":0.4671623488221896},{"$f":" Inp_Depreciation!BK$780","v":0.4671623488221896},{"$f":" Inp_Depreciation!BL$780","v":0.4671623488221896},{"$f":" Inp_Depreciation!BM$780","v":0.4671623488221896},{"$f":" Inp_Depreciation!BN$780","v":0.4671623488221896},{"$f":" Inp_Depreciation!BO$780","v":0.4671623488221896},{"$f":" Inp_Depreciation!BP$780","v":0.4671623488221896},{"$f":" Inp_Depreciation!BQ$780","v":0.4671623488221896},{"$f":" Inp_Depreciation!BR$780","v":0.4671623488221896},{"$f":" Inp_Depreciation!BS$780","v":0.4671623488221896},{"$f":" Inp_Depreciation!BT$780","v":0.4671623488221896},{"$f":" Inp_Depreciation!BU$780","v":0.4671623488221896},{"$f":" Inp_Depreciation!BV$780","v":0.4671623488221896},{"$f":" Inp_Depreciation!BW$780","v":0.11679058720553383},{"$f":" Inp_Depreciation!BX$780","v":0},{"$f":" Inp_Depreciation!BY$780","v":0},{"$f":" Inp_Depreciation!BZ$780","v":0},{"$f":" Inp_Depreciation!CA$780","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$781","v":"Network capex add - 01 Oct 16 - depreciation inp - TN"},{"$f":" Inp_Depreciation!F$781","v":0},{"$f":" Inp_Depreciation!G$781","v":0},{"$f":" Inp_Depreciation!H$781","v":0},{"$f":" Inp_Depreciation!I$781","v":"GBP m"},{"$f":" Inp_Depreciation!J$781","v":0},{"$f":" Inp_Depreciation!K$781","v":25.300135124981164},{"$f":" Inp_Depreciation!L$781","v":0},{"$f":" Inp_Depreciation!M$781","v":0},{"$f":" Inp_Depreciation!N$781","v":0},{"$f":" Inp_Depreciation!O$781","v":0},{"$f":" Inp_Depreciation!P$781","v":0},{"$f":" Inp_Depreciation!Q$781","v":0},{"$f":" Inp_Depreciation!R$781","v":0},{"$f":" Inp_Depreciation!S$781","v":0},{"$f":" Inp_Depreciation!T$781","v":0},{"$f":" Inp_Depreciation!U$781","v":0},{"$f":" Inp_Depreciation!V$781","v":0},{"$f":" Inp_Depreciation!W$781","v":0},{"$f":" Inp_Depreciation!X$781","v":0},{"$f":" Inp_Depreciation!Y$781","v":0},{"$f":" Inp_Depreciation!Z$781","v":0},{"$f":" Inp_Depreciation!AA$781","v":0},{"$f":" Inp_Depreciation!AB$781","v":0},{"$f":" Inp_Depreciation!AC$781","v":0},{"$f":" Inp_Depreciation!AD$781","v":0},{"$f":" Inp_Depreciation!AE$781","v":0},{"$f":" Inp_Depreciation!AF$781","v":0},{"$f":" Inp_Depreciation!AG$781","v":0},{"$f":" Inp_Depreciation!AH$781","v":0},{"$f":" Inp_Depreciation!AI$781","v":0},{"$f":" Inp_Depreciation!AJ$781","v":0.37950621696783948},{"$f":" Inp_Depreciation!AK$781","v":0.75901243393567774},{"$f":" Inp_Depreciation!AL$781","v":0.75901243393567774},{"$f":" Inp_Depreciation!AM$781","v":0.75901243393567774},{"$f":" Inp_Depreciation!AN$781","v":0.75901243393567774},{"$f":" Inp_Depreciation!AO$781","v":0.75901243393567774},{"$f":" Inp_Depreciation!AP$781","v":0.75901243393567774},{"$f":" Inp_Depreciation!AQ$781","v":0.75901243393567774},{"$f":" Inp_Depreciation!AR$781","v":0.75901243393567774},{"$f":" Inp_Depreciation!AS$781","v":0.75901243393567774},{"$f":" Inp_Depreciation!AT$781","v":0.75901243393567774},{"$f":" Inp_Depreciation!AU$781","v":0.75901243393567774},{"$f":" Inp_Depreciation!AV$781","v":0.75901243393567774},{"$f":" Inp_Depreciation!AW$781","v":0.75901243393567774},{"$f":" Inp_Depreciation!AX$781","v":0.75901243393567774},{"$f":" Inp_Depreciation!AY$781","v":0.75901243393567774},{"$f":" Inp_Depreciation!AZ$781","v":0.75901243393567774},{"$f":" Inp_Depreciation!BA$781","v":0.75901243393567774},{"$f":" Inp_Depreciation!BB$781","v":0.75901243393567774},{"$f":" Inp_Depreciation!BC$781","v":0.75901243393567774},{"$f":" Inp_Depreciation!BD$781","v":0.75901243393567774},{"$f":" Inp_Depreciation!BE$781","v":0.50599358720932541},{"$f":" Inp_Depreciation!BF$781","v":0.50599358720932541},{"$f":" Inp_Depreciation!BG$781","v":0.50599358720932541},{"$f":" Inp_Depreciation!BH$781","v":0.50599358720932541},{"$f":" Inp_Depreciation!BI$781","v":0.50599358720932541},{"$f":" Inp_Depreciation!BJ$781","v":0.50599358720932541},{"$f":" Inp_Depreciation!BK$781","v":0.50599358720932541},{"$f":" Inp_Depreciation!BL$781","v":0.50599358720932541},{"$f":" Inp_Depreciation!BM$781","v":0.50599358720932541},{"$f":" Inp_Depreciation!BN$781","v":0.50599358720932541},{"$f":" Inp_Depreciation!BO$781","v":0.50599358720932541},{"$f":" Inp_Depreciation!BP$781","v":0.50599358720932541},{"$f":" Inp_Depreciation!BQ$781","v":0.50599358720932541},{"$f":" Inp_Depreciation!BR$781","v":0.50599358720932541},{"$f":" Inp_Depreciation!BS$781","v":0.50599358720932541},{"$f":" Inp_Depreciation!BT$781","v":0.50599358720932541},{"$f":" Inp_Depreciation!BU$781","v":0.50599358720932541},{"$f":" Inp_Depreciation!BV$781","v":0.50599358720932541},{"$f":" Inp_Depreciation!BW$781","v":0.50599358720932541},{"$f":" Inp_Depreciation!BX$781","v":0.12650207232259994},{"$f":" Inp_Depreciation!BY$781","v":0},{"$f":" Inp_Depreciation!BZ$781","v":0},{"$f":" Inp_Depreciation!CA$781","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$782","v":"Network capex add - 01 Oct 17 - depreciation inp - TN"},{"$f":" Inp_Depreciation!F$782","v":0},{"$f":" Inp_Depreciation!G$782","v":0},{"$f":" Inp_Depreciation!H$782","v":0},{"$f":" Inp_Depreciation!I$782","v":"GBP m"},{"$f":" Inp_Depreciation!J$782","v":0},{"$f":" Inp_Depreciation!K$782","v":15.479426214923199},{"$f":" Inp_Depreciation!L$782","v":0},{"$f":" Inp_Depreciation!M$782","v":0},{"$f":" Inp_Depreciation!N$782","v":0},{"$f":" Inp_Depreciation!O$782","v":0},{"$f":" Inp_Depreciation!P$782","v":0},{"$f":" Inp_Depreciation!Q$782","v":0},{"$f":" Inp_Depreciation!R$782","v":0},{"$f":" Inp_Depreciation!S$782","v":0},{"$f":" Inp_Depreciation!T$782","v":0},{"$f":" Inp_Depreciation!U$782","v":0},{"$f":" Inp_Depreciation!V$782","v":0},{"$f":" Inp_Depreciation!W$782","v":0},{"$f":" Inp_Depreciation!X$782","v":0},{"$f":" Inp_Depreciation!Y$782","v":0},{"$f":" Inp_Depreciation!Z$782","v":0},{"$f":" Inp_Depreciation!AA$782","v":0},{"$f":" Inp_Depreciation!AB$782","v":0},{"$f":" Inp_Depreciation!AC$782","v":0},{"$f":" Inp_Depreciation!AD$782","v":0},{"$f":" Inp_Depreciation!AE$782","v":0},{"$f":" Inp_Depreciation!AF$782","v":0},{"$f":" Inp_Depreciation!AG$782","v":0},{"$f":" Inp_Depreciation!AH$782","v":0},{"$f":" Inp_Depreciation!AI$782","v":0},{"$f":" Inp_Depreciation!AJ$782","v":0},{"$f":" Inp_Depreciation!AK$782","v":0.23219139322384855},{"$f":" Inp_Depreciation!AL$782","v":0.46438278644769593},{"$f":" Inp_Depreciation!AM$782","v":0.46438278644769593},{"$f":" Inp_Depreciation!AN$782","v":0.46438278644769593},{"$f":" Inp_Depreciation!AO$782","v":0.46438278644769593},{"$f":" Inp_Depreciation!AP$782","v":0.46438278644769593},{"$f":" Inp_Depreciation!AQ$782","v":0.46438278644769593},{"$f":" Inp_Depreciation!AR$782","v":0.46438278644769593},{"$f":" Inp_Depreciation!AS$782","v":0.46438278644769593},{"$f":" Inp_Depreciation!AT$782","v":0.46438278644769593},{"$f":" Inp_Depreciation!AU$782","v":0.46438278644769593},{"$f":" Inp_Depreciation!AV$782","v":0.46438278644769593},{"$f":" Inp_Depreciation!AW$782","v":0.46438278644769593},{"$f":" Inp_Depreciation!AX$782","v":0.46438278644769593},{"$f":" Inp_Depreciation!AY$782","v":0.46438278644769593},{"$f":" Inp_Depreciation!AZ$782","v":0.46438278644769593},{"$f":" Inp_Depreciation!BA$782","v":0.46438278644769593},{"$f":" Inp_Depreciation!BB$782","v":0.46438278644769593},{"$f":" Inp_Depreciation!BC$782","v":0.46438278644769593},{"$f":" Inp_Depreciation!BD$782","v":0.46438278644769593},{"$f":" Inp_Depreciation!BE$782","v":0.46438278644769593},{"$f":" Inp_Depreciation!BF$782","v":0.3095885242984639},{"$f":" Inp_Depreciation!BG$782","v":0.3095885242984639},{"$f":" Inp_Depreciation!BH$782","v":0.3095885242984639},{"$f":" Inp_Depreciation!BI$782","v":0.3095885242984639},{"$f":" Inp_Depreciation!BJ$782","v":0.3095885242984639},{"$f":" Inp_Depreciation!BK$782","v":0.3095885242984639},{"$f":" Inp_Depreciation!BL$782","v":0.3095885242984639},{"$f":" Inp_Depreciation!BM$782","v":0.3095885242984639},{"$f":" Inp_Depreciation!BN$782","v":0.3095885242984639},{"$f":" Inp_Depreciation!BO$782","v":0.3095885242984639},{"$f":" Inp_Depreciation!BP$782","v":0.3095885242984639},{"$f":" Inp_Depreciation!BQ$782","v":0.3095885242984639},{"$f":" Inp_Depreciation!BR$782","v":0.3095885242984639},{"$f":" Inp_Depreciation!BS$782","v":0.3095885242984639},{"$f":" Inp_Depreciation!BT$782","v":0.3095885242984639},{"$f":" Inp_Depreciation!BU$782","v":0.3095885242984639},{"$f":" Inp_Depreciation!BV$782","v":0.3095885242984639},{"$f":" Inp_Depreciation!BW$782","v":0.3095885242984639},{"$f":" Inp_Depreciation!BX$782","v":0.3095885242984639},{"$f":" Inp_Depreciation!BY$782","v":7.7397131074615017E-2},{"$f":" Inp_Depreciation!BZ$782","v":0},{"$f":" Inp_Depreciation!CA$782","v":0}]
[]
[null,null,null,null,{"$f":" 'TL - C4 A'!E$637","v":"Depreciation - capex addition - 01 Apr 93 - real - TN"},{"$f":" 'TL - C4 A'!F$637","v":0},{"$f":" 'TL - C4 A'!G$637","v":0},{"$f":" 'TL - C4 A'!H$637","v":0},{"$f":" 'TL - C4 A'!I$637","v":"GBP m"},{"$f":" 'TL - C4 A'!J$637","v":0},{"$f":" 'TL - C4 A'!K$637","v":6.7119043783783789},{"$f":" 'TL - C4 A'!L$637","v":0},{"$f":" 'TL - C4 A'!M$637","v":0.15101784851351371},{"$f":" 'TL - C4 A'!N$637","v":0.20135713135135158},{"$f":" 'TL - C4 A'!O$637","v":0.20135713135135158},{"$f":" 'TL - C4 A'!P$637","v":0.20135713135135158},{"$f":" 'TL - C4 A'!Q$637","v":0.20135713135135158},{"$f":" 'TL - C4 A'!R$637","v":0.20135713135135158},{"$f":" 'TL - C4 A'!S$637","v":0.20135713135135158},{"$f":" 'TL - C4 A'!T$637","v":0.20135713135135158},{"$f":" 'TL - C4 A'!U$637","v":0.20135713135135158},{"$f":" 'TL - C4 A'!V$637","v":0.20135713135135158},{"$f":" 'TL - C4 A'!W$637","v":0.20135713135135158},{"$f":" 'TL - C4 A'!X$637","v":0.20135713135135158},{"$f":" 'TL - C4 A'!Y$637","v":0.20135713135135158},{"$f":" 'TL - C4 A'!Z$637","v":0.20135713135135158},{"$f":" 'TL - C4 A'!AA$637","v":0.20135713135135158},{"$f":" 'TL - C4 A'!AB$637","v":0.20135713135135158},{"$f":" 'TL - C4 A'!AC$637","v":0.20135713135135158},{"$f":" 'TL - C4 A'!AD$637","v":0.20135713135135158},{"$f":" 'TL - C4 A'!AE$637","v":0.20135713135135158},{"$f":" 'TL - C4 A'!AF$637","v":0.20135713135135158},{"$f":" 'TL - C4 A'!AG$637","v":0.20135713135135158},{"$f":" 'TL - C4 A'!AH$637","v":0.13423808756756733},{"$f":" 'TL - C4 A'!AI$637","v":0.13423808756756733},{"$f":" 'TL - C4 A'!AJ$637","v":0.13423808756756733},{"$f":" 'TL - C4 A'!AK$637","v":0.13423808756756758},{"$f":" 'TL - C4 A'!AL$637","v":0.13423808756756758},{"$f":" 'TL - C4 A'!AM$637","v":0.13423808756756758},{"$f":" 'TL - C4 A'!AN$637","v":0.13423808756756758},{"$f":" 'TL - C4 A'!AO$637","v":0.13423808756756758},{"$f":" 'TL - C4 A'!AP$637","v":0.13423808756756758},{"$f":" 'TL - C4 A'!AQ$637","v":0.13423808756756758},{"$f":" 'TL - C4 A'!AR$637","v":0.13423808756756758},{"$f":" 'TL - C4 A'!AS$637","v":0.13423808756756758},{"$f":" 'TL - C4 A'!AT$637","v":0.13423808756756758},{"$f":" 'TL - C4 A'!AU$637","v":0.13423808756756758},{"$f":" 'TL - C4 A'!AV$637","v":0.13423808756756758},{"$f":" 'TL - C4 A'!AW$637","v":0.13423808756756758},{"$f":" 'TL - C4 A'!AX$637","v":0.13423808756756758},{"$f":" 'TL - C4 A'!AY$637","v":0.13423808756756758},{"$f":" 'TL - C4 A'!AZ$637","v":0.11745832662162048},{"$f":" 'TL - C4 A'!BA$637","v":0},{"$f":" 'TL - C4 A'!BB$637","v":0},{"$f":" 'TL - C4 A'!BC$637","v":0},{"$f":" 'TL - C4 A'!BD$637","v":0},{"$f":" 'TL - C4 A'!BE$637","v":0},{"$f":" 'TL - C4 A'!BF$637","v":0},{"$f":" 'TL - C4 A'!BG$637","v":0},{"$f":" 'TL - C4 A'!BH$637","v":0},{"$f":" 'TL - C4 A'!BI$637","v":0},{"$f":" 'TL - C4 A'!BJ$637","v":0},{"$f":" 'TL - C4 A'!BK$637","v":0},{"$f":" 'TL - C4 A'!BL$637","v":0},{"$f":" 'TL - C4 A'!BM$637","v":0},{"$f":" 'TL - C4 A'!BN$637","v":0},{"$f":" 'TL - C4 A'!BO$637","v":0},{"$f":" 'TL - C4 A'!BP$637","v":0},{"$f":" 'TL - C4 A'!BQ$637","v":0},{"$f":" 'TL - C4 A'!BR$637","v":0},{"$f":" 'TL - C4 A'!BS$637","v":0},{"$f":" 'TL - C4 A'!BT$637","v":0},{"$f":" 'TL - C4 A'!BU$637","v":0},{"$f":" 'TL - C4 A'!BV$637","v":0},{"$f":" 'TL - C4 A'!BW$637","v":0},{"$f":" 'TL - C4 A'!BX$637","v":0},{"$f":" 'TL - C4 A'!BY$637","v":0},{"$f":" 'TL - C4 A'!BZ$637","v":0},{"$f":" 'TL - C4 A'!CA$637","v":0}]
[null,null,null,null,{"$f":" 'TL - C4 A'!E$638","v":"Depreciation - capex addition - 01 Apr 94 - real - TN"},{"$f":" 'TL - C4 A'!F$638","v":0},{"$f":" 'TL - C4 A'!G$638","v":0},{"$f":" 'TL - C4 A'!H$638","v":0},{"$f":" 'TL - C4 A'!I$638","v":"GBP m"},{"$f":" 'TL - C4 A'!J$638","v":0},{"$f":" 'TL - C4 A'!K$638","v":11.783796810810799},{"$f":" 'TL - C4 A'!L$638","v":0},{"$f":" 'TL - C4 A'!M$638","v":0},{"$f":" 'TL - C4 A'!N$638","v":0.35351390432432422},{"$f":" 'TL - C4 A'!O$638","v":0.35351390432432422},{"$f":" 'TL - C4 A'!P$638","v":0.35351390432432422},{"$f":" 'TL - C4 A'!Q$638","v":0.35351390432432422},{"$f":" 'TL - C4 A'!R$638","v":0.35351390432432422},{"$f":" 'TL - C4 A'!S$638","v":0.35351390432432422},{"$f":" 'TL - C4 A'!T$638","v":0.35351390432432422},{"$f":" 'TL - C4 A'!U$638","v":0.35351390432432422},{"$f":" 'TL - C4 A'!V$638","v":0.35351390432432422},{"$f":" 'TL - C4 A'!W$638","v":0.35351390432432422},{"$f":" 'TL - C4 A'!X$638","v":0.35351390432432422},{"$f":" 'TL - C4 A'!Y$638","v":0.35351390432432422},{"$f":" 'TL - C4 A'!Z$638","v":0.35351390432432422},{"$f":" 'TL - C4 A'!AA$638","v":0.35351390432432422},{"$f":" 'TL - C4 A'!AB$638","v":0.35351390432432422},{"$f":" 'TL - C4 A'!AC$638","v":0.35351390432432422},{"$f":" 'TL - C4 A'!AD$638","v":0.35351390432432422},{"$f":" 'TL - C4 A'!AE$638","v":0.35351390432432422},{"$f":" 'TL - C4 A'!AF$638","v":0.35351390432432422},{"$f":" 'TL - C4 A'!AG$638","v":0.35351390432432422},{"$f":" 'TL - C4 A'!AH$638","v":0.23567593621621571},{"$f":" 'TL - C4 A'!AI$638","v":0.23567593621621571},{"$f":" 'TL - C4 A'!AJ$638","v":0.23567593621621571},{"$f":" 'TL - C4 A'!AK$638","v":0.23567593621621596},{"$f":" 'TL - C4 A'!AL$638","v":0.23567593621621596},{"$f":" 'TL - C4 A'!AM$638","v":0.23567593621621596},{"$f":" 'TL - C4 A'!AN$638","v":0.23567593621621596},{"$f":" 'TL - C4 A'!AO$638","v":0.23567593621621596},{"$f":" 'TL - C4 A'!AP$638","v":0.23567593621621596},{"$f":" 'TL - C4 A'!AQ$638","v":0.23567593621621596},{"$f":" 'TL - C4 A'!AR$638","v":0.23567593621621596},{"$f":" 'TL - C4 A'!AS$638","v":0.23567593621621596},{"$f":" 'TL - C4 A'!AT$638","v":0.23567593621621596},{"$f":" 'TL - C4 A'!AU$638","v":0.23567593621621596},{"$f":" 'TL - C4 A'!AV$638","v":0.23567593621621596},{"$f":" 'TL - C4 A'!AW$638","v":0.23567593621621596},{"$f":" 'TL - C4 A'!AX$638","v":0.23567593621621596},{"$f":" 'TL - C4 A'!AY$638","v":0.23567593621621596},{"$f":" 'TL - C4 A'!AZ$638","v":0.23567593621621596},{"$f":" 'TL - C4 A'!BA$638","v":0.23567593621620908},{"$f":" 'TL - C4 A'!BB$638","v":0},{"$f":" 'TL - C4 A'!BC$638","v":0},{"$f":" 'TL - C4 A'!BD$638","v":0},{"$f":" 'TL - C4 A'!BE$638","v":0},{"$f":" 'TL - C4 A'!BF$638","v":0},{"$f":" 'TL - C4 A'!BG$638","v":0},{"$f":" 'TL - C4 A'!BH$638","v":0},{"$f":" 'TL - C4 A'!BI$638","v":0},{"$f":" 'TL - C4 A'!BJ$638","v":0},{"$f":" 'TL - C4 A'!BK$638","v":0},{"$f":" 'TL - C4 A'!BL$638","v":0},{"$f":" 'TL - C4 A'!BM$638","v":0},{"$f":" 'TL - C4 A'!BN$638","v":0},{"$f":" 'TL - C4 A'!BO$638","v":0},{"$f":" 'TL - C4 A'!BP$638","v":0},{"$f":" 'TL - C4 A'!BQ$638","v":0},{"$f":" 'TL - C4 A'!BR$638","v":0},{"$f":" 'TL - C4 A'!BS$638","v":0},{"$f":" 'TL - C4 A'!BT$638","v":0},{"$f":" 'TL - C4 A'!BU$638","v":0},{"$f":" 'TL - C4 A'!BV$638","v":0},{"$f":" 'TL - C4 A'!BW$638","v":0},{"$f":" 'TL - C4 A'!BX$638","v":0},{"$f":" 'TL - C4 A'!BY$638","v":0},{"$f":" 'TL - C4 A'!BZ$638","v":0},{"$f":" 'TL - C4 A'!CA$638","v":0}]
[null,null,null,null,{"$f":" 'TL - C4 A'!E$639","v":"Depreciation - capex addition - 01 Apr 95 - real - TN"},{"$f":" 'TL - C4 A'!F$639","v":0},{"$f":" 'TL - C4 A'!G$639","v":0},{"$f":" 'TL - C4 A'!H$639","v":0},{"$f":" 'TL - C4 A'!I$639","v":"GBP m"},{"$f":" 'TL - C4 A'!J$639","v":0},{"$f":" 'TL - C4 A'!K$639","v":13.727521945945982},{"$f":" 'TL - C4 A'!L$639","v":0},{"$f":" 'TL - C4 A'!M$639","v":0},{"$f":" 'TL - C4 A'!N$639","v":0},{"$f":" 'TL - C4 A'!O$639","v":0.41182565837837903},{"$f":" 'TL - C4 A'!P$639","v":0.41182565837837903},{"$f":" 'TL - C4 A'!Q$639","v":0.41182565837837903},{"$f":" 'TL - C4 A'!R$639","v":0.41182565837837903},{"$f":" 'TL - C4 A'!S$639","v":0.41182565837837903},{"$f":" 'TL - C4 A'!T$639","v":0.41182565837837903},{"$f":" 'TL - C4 A'!U$639","v":0.41182565837837903},{"$f":" 'TL - C4 A'!V$639","v":0.41182565837837903},{"$f":" 'TL - C4 A'!W$639","v":0.41182565837837903},{"$f":" 'TL - C4 A'!X$639","v":0.41182565837837903},{"$f":" 'TL - C4 A'!Y$639","v":0.41182565837837903},{"$f":" 'TL - C4 A'!Z$639","v":0.41182565837837903},{"$f":" 'TL - C4 A'!AA$639","v":0.41182565837837903},{"$f":" 'TL - C4 A'!AB$639","v":0.41182565837837903},{"$f":" 'TL - C4 A'!AC$639","v":0.41182565837837903},{"$f":" 'TL - C4 A'!AD$639","v":0.41182565837837903},{"$f":" 'TL - C4 A'!AE$639","v":0.41182565837837903},{"$f":" 'TL - C4 A'!AF$639","v":0.41182565837837903},{"$f":" 'TL - C4 A'!AG$639","v":0.41182565837837903},{"$f":" 'TL - C4 A'!AH$639","v":0.41182565837837903},{"$f":" 'TL - C4 A'!AI$639","v":0.27455043891891895},{"$f":" 'TL - C4 A'!AJ$639","v":0.27455043891891895},{"$f":" 'TL - C4 A'!AK$639","v":0.27455043891892017},{"$f":" 'TL - C4 A'!AL$639","v":0.27455043891892017},{"$f":" 'TL - C4 A'!AM$639","v":0.27455043891892017},{"$f":" 'TL - C4 A'!AN$639","v":0.27455043891892017},{"$f":" 'TL - C4 A'!AO$639","v":0.27455043891892017},{"$f":" 'TL - C4 A'!AP$639","v":0.27455043891892017},{"$f":" 'TL - C4 A'!AQ$639","v":0.27455043891892017},{"$f":" 'TL - C4 A'!AR$639","v":0.27455043891892017},{"$f":" 'TL - C4 A'!AS$639","v":0.27455043891892017},{"$f":" 'TL - C4 A'!AT$639","v":0.27455043891892017},{"$f":" 'TL - C4 A'!AU$639","v":0.27455043891892017},{"$f":" 'TL - C4 A'!AV$639","v":0.27455043891892017},{"$f":" 'TL - C4 A'!AW$639","v":0.27455043891892017},{"$f":" 'TL - C4 A'!AX$639","v":0.27455043891892017},{"$f":" 'TL - C4 A'!AY$639","v":0.27455043891892017},{"$f":" 'TL - C4 A'!AZ$639","v":0.27455043891892017},{"$f":" 'TL - C4 A'!BA$639","v":0.27455043891892017},{"$f":" 'TL - C4 A'!BB$639","v":0.27455043891892017},{"$f":" 'TL - C4 A'!BC$639","v":0},{"$f":" 'TL - C4 A'!BD$639","v":0},{"$f":" 'TL - C4 A'!BE$639","v":0},{"$f":" 'TL - C4 A'!BF$639","v":0},{"$f":" 'TL - C4 A'!BG$639","v":0},{"$f":" 'TL - C4 A'!BH$639","v":0},{"$f":" 'TL - C4 A'!BI$639","v":0},{"$f":" 'TL - C4 A'!BJ$639","v":0},{"$f":" 'TL - C4 A'!BK$639","v":0},{"$f":" 'TL - C4 A'!BL$639","v":0},{"$f":" 'TL - C4 A'!BM$639","v":0},{"$f":" 'TL - C4 A'!BN$639","v":0},{"$f":" 'TL - C4 A'!BO$639","v":0},{"$f":" 'TL - C4 A'!BP$639","v":0},{"$f":" 'TL - C4 A'!BQ$639","v":0},{"$f":" 'TL - C4 A'!BR$639","v":0},{"$f":" 'TL - C4 A'!BS$639","v":0},{"$f":" 'TL - C4 A'!BT$639","v":0},{"$f":" 'TL - C4 A'!BU$639","v":0},{"$f":" 'TL - C4 A'!BV$639","v":0},{"$f":" 'TL - C4 A'!BW$639","v":0},{"$f":" 'TL - C4 A'!BX$639","v":0},{"$f":" 'TL - C4 A'!BY$639","v":0},{"$f":" 'TL - C4 A'!BZ$639","v":0},{"$f":" 'TL - C4 A'!CA$639","v":0}]
[null,null,null,null,{"$f":" 'TL - C4 A'!E$640","v":"Depreciation - capex addition - 01 Apr 96 - real - TN"},{"$f":" 'TL - C4 A'!F$640","v":0},{"$f":" 'TL - C4 A'!G$640","v":0},{"$f":" 'TL - C4 A'!H$640","v":0},{"$f":" 'TL - C4 A'!I$640","v":"GBP m"},{"$f":" 'TL - C4 A'!J$640","v":0},{"$f":" 'TL - C4 A'!K$640","v":15.003083675675665},{"$f":" 'TL - C4 A'!L$640","v":0},{"$f":" 'TL - C4 A'!M$640","v":0},{"$f":" 'TL - C4 A'!N$640","v":0},{"$f":" 'TL - C4 A'!O$640","v":0},{"$f":" 'TL - C4 A'!P$640","v":0.45009251027027058},{"$f":" 'TL - C4 A'!Q$640","v":0.45009251027027058},{"$f":" 'TL - C4 A'!R$640","v":0.45009251027027058},{"$f":" 'TL - C4 A'!S$640","v":0.45009251027027058},{"$f":" 'TL - C4 A'!T$640","v":0.45009251027027058},{"$f":" 'TL - C4 A'!U$640","v":0.45009251027027058},{"$f":" 'TL - C4 A'!V$640","v":0.45009251027027058},{"$f":" 'TL - C4 A'!W$640","v":0.45009251027027058},{"$f":" 'TL - C4 A'!X$640","v":0.45009251027027058},{"$f":" 'TL - C4 A'!Y$640","v":0.45009251027027058},{"$f":" 'TL - C4 A'!Z$640","v":0.45009251027027058},{"$f":" 'TL - C4 A'!AA$640","v":0.45009251027027058},{"$f":" 'TL - C4 A'!AB$640","v":0.45009251027027058},{"$f":" 'TL - C4 A'!AC$640","v":0.45009251027027058},{"$f":" 'TL - C4 A'!AD$640","v":0.45009251027027058},{"$f":" 'TL - C4 A'!AE$640","v":0.45009251027027058},{"$f":" 'TL - C4 A'!AF$640","v":0.45009251027027058},{"$f":" 'TL - C4 A'!AG$640","v":0.45009251027027058},{"$f":" 'TL - C4 A'!AH$640","v":0.45009251027027058},{"$f":" 'TL - C4 A'!AI$640","v":0.45009251027027058},{"$f":" 'TL - C4 A'!AJ$640","v":0.3000616735135137},{"$f":" 'TL - C4 A'!AK$640","v":0.3000616735135137},{"$f":" 'TL - C4 A'!AL$640","v":0.3000616735135137},{"$f":" 'TL - C4 A'!AM$640","v":0.3000616735135137},{"$f":" 'TL - C4 A'!AN$640","v":0.3000616735135137},{"$f":" 'TL - C4 A'!AO$640","v":0.3000616735135137},{"$f":" 'TL - C4 A'!AP$640","v":0.3000616735135137},{"$f":" 'TL - C4 A'!AQ$640","v":0.3000616735135137},{"$f":" 'TL - C4 A'!AR$640","v":0.3000616735135137},{"$f":" 'TL - C4 A'!AS$640","v":0.3000616735135137},{"$f":" 'TL - C4 A'!AT$640","v":0.3000616735135137},{"$f":" 'TL - C4 A'!AU$640","v":0.3000616735135137},{"$f":" 'TL - C4 A'!AV$640","v":0.3000616735135137},{"$f":" 'TL - C4 A'!AW$640","v":0.3000616735135137},{"$f":" 'TL - C4 A'!AX$640","v":0.3000616735135137},{"$f":" 'TL - C4 A'!AY$640","v":0.3000616735135137},{"$f":" 'TL - C4 A'!AZ$640","v":0.3000616735135137},{"$f":" 'TL - C4 A'!BA$640","v":0.3000616735135137},{"$f":" 'TL - C4 A'!BB$640","v":0.3000616735135137},{"$f":" 'TL - C4 A'!BC$640","v":0.3000616735135137},{"$f":" 'TL - C4 A'!BD$640","v":0},{"$f":" 'TL - C4 A'!BE$640","v":0},{"$f":" 'TL - C4 A'!BF$640","v":0},{"$f":" 'TL - C4 A'!BG$640","v":0},{"$f":" 'TL - C4 A'!BH$640","v":0},{"$f":" 'TL - C4 A'!BI$640","v":0},{"$f":" 'TL - C4 A'!BJ$640","v":0},{"$f":" 'TL - C4 A'!BK$640","v":0},{"$f":" 'TL - C4 A'!BL$640","v":0},{"$f":" 'TL - C4 A'!BM$640","v":0},{"$f":" 'TL - C4 A'!BN$640","v":0},{"$f":" 'TL - C4 A'!BO$640","v":0},{"$f":" 'TL - C4 A'!BP$640","v":0},{"$f":" 'TL - C4 A'!BQ$640","v":0},{"$f":" 'TL - C4 A'!BR$640","v":0},{"$f":" 'TL - C4 A'!BS$640","v":0},{"$f":" 'TL - C4 A'!BT$640","v":0},{"$f":" 'TL - C4 A'!BU$640","v":0},{"$f":" 'TL - C4 A'!BV$640","v":0},{"$f":" 'TL - C4 A'!BW$640","v":0},{"$f":" 'TL - C4 A'!BX$640","v":0},{"$f":" 'TL - C4 A'!BY$640","v":0},{"$f":" 'TL - C4 A'!BZ$640","v":0},{"$f":" 'TL - C4 A'!CA$640","v":0}]
[null,null,null,null,{"$f":" 'TL - C4 A'!E$641","v":"Depreciation - capex addition - 01 Apr 97 - real - TN"},{"$f":" 'TL - C4 A'!F$641","v":0},{"$f":" 'TL - C4 A'!G$641","v":0},{"$f":" 'TL - C4 A'!H$641","v":0},{"$f":" 'TL - C4 A'!I$641","v":"GBP m"},{"$f":" 'TL - C4 A'!J$641","v":0},{"$f":" 'TL - C4 A'!K$641","v":14.61616216216218},{"$f":" 'TL - C4 A'!L$641","v":0},{"$f":" 'TL - C4 A'!M$641","v":0},{"$f":" 'TL - C4 A'!N$641","v":0},{"$f":" 'TL - C4 A'!O$641","v":0},{"$f":" 'TL - C4 A'!P$641","v":0},{"$f":" 'TL - C4 A'!Q$641","v":0.43848486486486532},{"$f":" 'TL - C4 A'!R$641","v":0.43848486486486532},{"$f":" 'TL - C4 A'!S$641","v":0.43848486486486532},{"$f":" 'TL - C4 A'!T$641","v":0.43848486486486532},{"$f":" 'TL - C4 A'!U$641","v":0.43848486486486532},{"$f":" 'TL - C4 A'!V$641","v":0.43848486486486532},{"$f":" 'TL - C4 A'!W$641","v":0.43848486486486532},{"$f":" 'TL - C4 A'!X$641","v":0.43848486486486532},{"$f":" 'TL - C4 A'!Y$641","v":0.43848486486486532},{"$f":" 'TL - C4 A'!Z$641","v":0.43848486486486532},{"$f":" 'TL - C4 A'!AA$641","v":0.43848486486486532},{"$f":" 'TL - C4 A'!AB$641","v":0.43848486486486532},{"$f":" 'TL - C4 A'!AC$641","v":0.43848486486486532},{"$f":" 'TL - C4 A'!AD$641","v":0.43848486486486532},{"$f":" 'TL - C4 A'!AE$641","v":0.43848486486486532},{"$f":" 'TL - C4 A'!AF$641","v":0.43848486486486532},{"$f":" 'TL - C4 A'!AG$641","v":0.43848486486486532},{"$f":" 'TL - C4 A'!AH$641","v":0.43848486486486532},{"$f":" 'TL - C4 A'!AI$641","v":0.43848486486486532},{"$f":" 'TL - C4 A'!AJ$641","v":0.43848486486486532},{"$f":" 'TL - C4 A'!AK$641","v":0.29232324324324432},{"$f":" 'TL - C4 A'!AL$641","v":0.29232324324324432},{"$f":" 'TL - C4 A'!AM$641","v":0.29232324324324432},{"$f":" 'TL - C4 A'!AN$641","v":0.29232324324324432},{"$f":" 'TL - C4 A'!AO$641","v":0.29232324324324432},{"$f":" 'TL - C4 A'!AP$641","v":0.29232324324324432},{"$f":" 'TL - C4 A'!AQ$641","v":0.29232324324324432},{"$f":" 'TL - C4 A'!AR$641","v":0.29232324324324432},{"$f":" 'TL - C4 A'!AS$641","v":0.29232324324324432},{"$f":" 'TL - C4 A'!AT$641","v":0.29232324324324432},{"$f":" 'TL - C4 A'!AU$641","v":0.29232324324324432},{"$f":" 'TL - C4 A'!AV$641","v":0.29232324324324432},{"$f":" 'TL - C4 A'!AW$641","v":0.29232324324324432},{"$f":" 'TL - C4 A'!AX$641","v":0.29232324324324432},{"$f":" 'TL - C4 A'!AY$641","v":0.29232324324324432},{"$f":" 'TL - C4 A'!AZ$641","v":0.29232324324324432},{"$f":" 'TL - C4 A'!BA$641","v":0.29232324324324432},{"$f":" 'TL - C4 A'!BB$641","v":0.29232324324324432},{"$f":" 'TL - C4 A'!BC$641","v":0.29232324324324432},{"$f":" 'TL - C4 A'!BD$641","v":0.29232324324324432},{"$f":" 'TL - C4 A'!BE$641","v":0},{"$f":" 'TL - C4 A'!BF$641","v":0},{"$f":" 'TL - C4 A'!BG$641","v":0},{"$f":" 'TL - C4 A'!BH$641","v":0},{"$f":" 'TL - C4 A'!BI$641","v":0},{"$f":" 'TL - C4 A'!BJ$641","v":0},{"$f":" 'TL - C4 A'!BK$641","v":0},{"$f":" 'TL - C4 A'!BL$641","v":0},{"$f":" 'TL - C4 A'!BM$641","v":0},{"$f":" 'TL - C4 A'!BN$641","v":0},{"$f":" 'TL - C4 A'!BO$641","v":0},{"$f":" 'TL - C4 A'!BP$641","v":0},{"$f":" 'TL - C4 A'!BQ$641","v":0},{"$f":" 'TL - C4 A'!BR$641","v":0},{"$f":" 'TL - C4 A'!BS$641","v":0},{"$f":" 'TL - C4 A'!BT$641","v":0},{"$f":" 'TL - C4 A'!BU$641","v":0},{"$f":" 'TL - C4 A'!BV$641","v":0},{"$f":" 'TL - C4 A'!BW$641","v":0},{"$f":" 'TL - C4 A'!BX$641","v":0},{"$f":" 'TL - C4 A'!BY$641","v":0},{"$f":" 'TL - C4 A'!BZ$641","v":0},{"$f":" 'TL - C4 A'!CA$641","v":0}]
[null,null,null,null,{"$f":" 'TL - C4 A'!E$642","v":"Depreciation - capex addition - 01 Apr 98 - real - TN"},{"$f":" 'TL - C4 A'!F$642","v":0},{"$f":" 'TL - C4 A'!G$642","v":0},{"$f":" 'TL - C4 A'!H$642","v":0},{"$f":" 'TL - C4 A'!I$642","v":"GBP m"},{"$f":" 'TL - C4 A'!J$642","v":0},{"$f":" 'TL - C4 A'!K$642","v":14.840594594594595},{"$f":" 'TL - C4 A'!L$642","v":0},{"$f":" 'TL - C4 A'!M$642","v":0},{"$f":" 'TL - C4 A'!N$642","v":0},{"$f":" 'TL - C4 A'!O$642","v":0},{"$f":" 'TL - C4 A'!P$642","v":0},{"$f":" 'TL - C4 A'!Q$642","v":0},{"$f":" 'TL - C4 A'!R$642","v":0.44521783783783792},{"$f":" 'TL - C4 A'!S$642","v":0.44521783783783792},{"$f":" 'TL - C4 A'!T$642","v":0.44521783783783792},{"$f":" 'TL - C4 A'!U$642","v":0.44521783783783792},{"$f":" 'TL - C4 A'!V$642","v":0.44521783783783792},{"$f":" 'TL - C4 A'!W$642","v":0.44521783783783792},{"$f":" 'TL - C4 A'!X$642","v":0.44521783783783792},{"$f":" 'TL - C4 A'!Y$642","v":0.44521783783783792},{"$f":" 'TL - C4 A'!Z$642","v":0.44521783783783792},{"$f":" 'TL - C4 A'!AA$642","v":0.44521783783783792},{"$f":" 'TL - C4 A'!AB$642","v":0.44521783783783792},{"$f":" 'TL - C4 A'!AC$642","v":0.44521783783783792},{"$f":" 'TL - C4 A'!AD$642","v":0.44521783783783792},{"$f":" 'TL - C4 A'!AE$642","v":0.44521783783783792},{"$f":" 'TL - C4 A'!AF$642","v":0.44521783783783792},{"$f":" 'TL - C4 A'!AG$642","v":0.44521783783783792},{"$f":" 'TL - C4 A'!AH$642","v":0.44521783783783792},{"$f":" 'TL - C4 A'!AI$642","v":0.44521783783783792},{"$f":" 'TL - C4 A'!AJ$642","v":0.44521783783783792},{"$f":" 'TL - C4 A'!AK$642","v":0.44521783783783908},{"$f":" 'TL - C4 A'!AL$642","v":0.29681189189189272},{"$f":" 'TL - C4 A'!AM$642","v":0.29681189189189272},{"$f":" 'TL - C4 A'!AN$642","v":0.29681189189189272},{"$f":" 'TL - C4 A'!AO$642","v":0.29681189189189272},{"$f":" 'TL - C4 A'!AP$642","v":0.29681189189189272},{"$f":" 'TL - C4 A'!AQ$642","v":0.29681189189189272},{"$f":" 'TL - C4 A'!AR$642","v":0.29681189189189272},{"$f":" 'TL - C4 A'!AS$642","v":0.29681189189189272},{"$f":" 'TL - C4 A'!AT$642","v":0.29681189189189272},{"$f":" 'TL - C4 A'!AU$642","v":0.29681189189189272},{"$f":" 'TL - C4 A'!AV$642","v":0.29681189189189272},{"$f":" 'TL - C4 A'!AW$642","v":0.29681189189189272},{"$f":" 'TL - C4 A'!AX$642","v":0.29681189189189272},{"$f":" 'TL - C4 A'!AY$642","v":0.29681189189189272},{"$f":" 'TL - C4 A'!AZ$642","v":0.29681189189189272},{"$f":" 'TL - C4 A'!BA$642","v":0.29681189189189272},{"$f":" 'TL - C4 A'!BB$642","v":0.29681189189189272},{"$f":" 'TL - C4 A'!BC$642","v":0.29681189189189272},{"$f":" 'TL - C4 A'!BD$642","v":0.29681189189189272},{"$f":" 'TL - C4 A'!BE$642","v":0.29681189189189272},{"$f":" 'TL - C4 A'!BF$642","v":0},{"$f":" 'TL - C4 A'!BG$642","v":0},{"$f":" 'TL - C4 A'!BH$642","v":0},{"$f":" 'TL - C4 A'!BI$642","v":0},{"$f":" 'TL - C4 A'!BJ$642","v":0},{"$f":" 'TL - C4 A'!BK$642","v":0},{"$f":" 'TL - C4 A'!BL$642","v":0},{"$f":" 'TL - C4 A'!BM$642","v":0},{"$f":" 'TL - C4 A'!BN$642","v":0},{"$f":" 'TL - C4 A'!BO$642","v":0},{"$f":" 'TL - C4 A'!BP$642","v":0},{"$f":" 'TL - C4 A'!BQ$642","v":0},{"$f":" 'TL - C4 A'!BR$642","v":0},{"$f":" 'TL - C4 A'!BS$642","v":0},{"$f":" 'TL - C4 A'!BT$642","v":0},{"$f":" 'TL - C4 A'!BU$642","v":0},{"$f":" 'TL - C4 A'!BV$642","v":0},{"$f":" 'TL - C4 A'!BW$642","v":0},{"$f":" 'TL - C4 A'!BX$642","v":0},{"$f":" 'TL - C4 A'!BY$642","v":0},{"$f":" 'TL - C4 A'!BZ$642","v":0},{"$f":" 'TL - C4 A'!CA$642","v":0}]
[null,null,null,null,{"$f":" 'TL - C4 A'!E$643","v":"Depreciation - capex addition - 01 Apr 99 - real - TN"},{"$f":" 'TL - C4 A'!F$643","v":0},{"$f":" 'TL - C4 A'!G$643","v":0},{"$f":" 'TL - C4 A'!H$643","v":0},{"$f":" 'TL - C4 A'!I$643","v":"GBP m"},{"$f":" 'TL - C4 A'!J$643","v":0},{"$f":" 'TL - C4 A'!K$643","v":20.395297297297258},{"$f":" 'TL - C4 A'!L$643","v":0},{"$f":" 'TL - C4 A'!M$643","v":0},{"$f":" 'TL - C4 A'!N$643","v":0},{"$f":" 'TL - C4 A'!O$643","v":0},{"$f":" 'TL - C4 A'!P$643","v":0},{"$f":" 'TL - C4 A'!Q$643","v":0},{"$f":" 'TL - C4 A'!R$643","v":0},{"$f":" 'TL - C4 A'!S$643","v":0.61185891891891897},{"$f":" 'TL - C4 A'!T$643","v":0.61185891891891897},{"$f":" 'TL - C4 A'!U$643","v":0.61185891891891897},{"$f":" 'TL - C4 A'!V$643","v":0.61185891891891897},{"$f":" 'TL - C4 A'!W$643","v":0.61185891891891897},{"$f":" 'TL - C4 A'!X$643","v":0.61185891891891897},{"$f":" 'TL - C4 A'!Y$643","v":0.61185891891891897},{"$f":" 'TL - C4 A'!Z$643","v":0.61185891891891897},{"$f":" 'TL - C4 A'!AA$643","v":0.61185891891891897},{"$f":" 'TL - C4 A'!AB$643","v":0.61185891891891897},{"$f":" 'TL - C4 A'!AC$643","v":0.61185891891891897},{"$f":" 'TL - C4 A'!AD$643","v":0.61185891891891897},{"$f":" 'TL - C4 A'!AE$643","v":0.61185891891891897},{"$f":" 'TL - C4 A'!AF$643","v":0.61185891891891897},{"$f":" 'TL - C4 A'!AG$643","v":0.61185891891891897},{"$f":" 'TL - C4 A'!AH$643","v":0.61185891891891897},{"$f":" 'TL - C4 A'!AI$643","v":0.61185891891891897},{"$f":" 'TL - C4 A'!AJ$643","v":0.61185891891891897},{"$f":" 'TL - C4 A'!AK$643","v":0.61185891891891775},{"$f":" 'TL - C4 A'!AL$643","v":0.61185891891891775},{"$f":" 'TL - C4 A'!AM$643","v":0.40790594594594515},{"$f":" 'TL - C4 A'!AN$643","v":0.40790594594594515},{"$f":" 'TL - C4 A'!AO$643","v":0.40790594594594515},{"$f":" 'TL - C4 A'!AP$643","v":0.40790594594594515},{"$f":" 'TL - C4 A'!AQ$643","v":0.40790594594594515},{"$f":" 'TL - C4 A'!AR$643","v":0.40790594594594515},{"$f":" 'TL - C4 A'!AS$643","v":0.40790594594594515},{"$f":" 'TL - C4 A'!AT$643","v":0.40790594594594515},{"$f":" 'TL - C4 A'!AU$643","v":0.40790594594594515},{"$f":" 'TL - C4 A'!AV$643","v":0.40790594594594515},{"$f":" 'TL - C4 A'!AW$643","v":0.40790594594594515},{"$f":" 'TL - C4 A'!AX$643","v":0.40790594594594515},{"$f":" 'TL - C4 A'!AY$643","v":0.40790594594594515},{"$f":" 'TL - C4 A'!AZ$643","v":0.40790594594594515},{"$f":" 'TL - C4 A'!BA$643","v":0.40790594594594515},{"$f":" 'TL - C4 A'!BB$643","v":0.40790594594594515},{"$f":" 'TL - C4 A'!BC$643","v":0.40790594594594515},{"$f":" 'TL - C4 A'!BD$643","v":0.40790594594594515},{"$f":" 'TL - C4 A'!BE$643","v":0.40790594594594515},{"$f":" 'TL - C4 A'!BF$643","v":0.40790594594592022},{"$f":" 'TL - C4 A'!BG$643","v":0},{"$f":" 'TL - C4 A'!BH$643","v":0},{"$f":" 'TL - C4 A'!BI$643","v":0},{"$f":" 'TL - C4 A'!BJ$643","v":0},{"$f":" 'TL - C4 A'!BK$643","v":0},{"$f":" 'TL - C4 A'!BL$643","v":0},{"$f":" 'TL - C4 A'!BM$643","v":0},{"$f":" 'TL - C4 A'!BN$643","v":0},{"$f":" 'TL - C4 A'!BO$643","v":0},{"$f":" 'TL - C4 A'!BP$643","v":0},{"$f":" 'TL - C4 A'!BQ$643","v":0},{"$f":" 'TL - C4 A'!BR$643","v":0},{"$f":" 'TL - C4 A'!BS$643","v":0},{"$f":" 'TL - C4 A'!BT$643","v":0},{"$f":" 'TL - C4 A'!BU$643","v":0},{"$f":" 'TL - C4 A'!BV$643","v":0},{"$f":" 'TL - C4 A'!BW$643","v":0},{"$f":" 'TL - C4 A'!BX$643","v":0},{"$f":" 'TL - C4 A'!BY$643","v":0},{"$f":" 'TL - C4 A'!BZ$643","v":0},{"$f":" 'TL - C4 A'!CA$643","v":0}]
[null,null,null,null,{"$f":" 'TL - C4 A'!E$644","v":"Depreciation - capex addition - 01 Apr 00 - real - TN"},{"$f":" 'TL - C4 A'!F$644","v":0},{"$f":" 'TL - C4 A'!G$644","v":0},{"$f":" 'TL - C4 A'!H$644","v":0},{"$f":" 'TL - C4 A'!I$644","v":"GBP m"},{"$f":" 'TL - C4 A'!J$644","v":0},{"$f":" 'TL - C4 A'!K$644","v":20.479459459459466},{"$f":" 'TL - C4 A'!L$644","v":0},{"$f":" 'TL - C4 A'!M$644","v":0},{"$f":" 'TL - C4 A'!N$644","v":0},{"$f":" 'TL - C4 A'!O$644","v":0},{"$f":" 'TL - C4 A'!P$644","v":0},{"$f":" 'TL - C4 A'!Q$644","v":0},{"$f":" 'TL - C4 A'!R$644","v":0},{"$f":" 'TL - C4 A'!S$644","v":0},{"$f":" 'TL - C4 A'!T$644","v":0.61438378378378311},{"$f":" 'TL - C4 A'!U$644","v":0.61438378378378311},{"$f":" 'TL - C4 A'!V$644","v":0.61438378378378311},{"$f":" 'TL - C4 A'!W$644","v":0.61438378378378311},{"$f":" 'TL - C4 A'!X$644","v":0.61438378378378311},{"$f":" 'TL - C4 A'!Y$644","v":0.61438378378378311},{"$f":" 'TL - C4 A'!Z$644","v":0.61438378378378311},{"$f":" 'TL - C4 A'!AA$644","v":0.61438378378378311},{"$f":" 'TL - C4 A'!AB$644","v":0.61438378378378311},{"$f":" 'TL - C4 A'!AC$644","v":0.61438378378378311},{"$f":" 'TL - C4 A'!AD$644","v":0.61438378378378311},{"$f":" 'TL - C4 A'!AE$644","v":0.61438378378378311},{"$f":" 'TL - C4 A'!AF$644","v":0.61438378378378311},{"$f":" 'TL - C4 A'!AG$644","v":0.61438378378378311},{"$f":" 'TL - C4 A'!AH$644","v":0.61438378378378311},{"$f":" 'TL - C4 A'!AI$644","v":0.61438378378378311},{"$f":" 'TL - C4 A'!AJ$644","v":0.61438378378378311},{"$f":" 'TL - C4 A'!AK$644","v":0.61438378378378433},{"$f":" 'TL - C4 A'!AL$644","v":0.61438378378378433},{"$f":" 'TL - C4 A'!AM$644","v":0.61438378378378433},{"$f":" 'TL - C4 A'!AN$644","v":0.40958918918918957},{"$f":" 'TL - C4 A'!AO$644","v":0.40958918918918957},{"$f":" 'TL - C4 A'!AP$644","v":0.40958918918918957},{"$f":" 'TL - C4 A'!AQ$644","v":0.40958918918918957},{"$f":" 'TL - C4 A'!AR$644","v":0.40958918918918957},{"$f":" 'TL - C4 A'!AS$644","v":0.40958918918918957},{"$f":" 'TL - C4 A'!AT$644","v":0.40958918918918957},{"$f":" 'TL - C4 A'!AU$644","v":0.40958918918918957},{"$f":" 'TL - C4 A'!AV$644","v":0.40958918918918957},{"$f":" 'TL - C4 A'!AW$644","v":0.40958918918918957},{"$f":" 'TL - C4 A'!AX$644","v":0.40958918918918957},{"$f":" 'TL - C4 A'!AY$644","v":0.40958918918918957},{"$f":" 'TL - C4 A'!AZ$644","v":0.40958918918918957},{"$f":" 'TL - C4 A'!BA$644","v":0.40958918918918957},{"$f":" 'TL - C4 A'!BB$644","v":0.40958918918918957},{"$f":" 'TL - C4 A'!BC$644","v":0.40958918918918957},{"$f":" 'TL - C4 A'!BD$644","v":0.40958918918918957},{"$f":" 'TL - C4 A'!BE$644","v":0.40958918918918957},{"$f":" 'TL - C4 A'!BF$644","v":0.40958918918918957},{"$f":" 'TL - C4 A'!BG$644","v":0.40958918918918957},{"$f":" 'TL - C4 A'!BH$644","v":0},{"$f":" 'TL - C4 A'!BI$644","v":0},{"$f":" 'TL - C4 A'!BJ$644","v":0},{"$f":" 'TL - C4 A'!BK$644","v":0},{"$f":" 'TL - C4 A'!BL$644","v":0},{"$f":" 'TL - C4 A'!BM$644","v":0},{"$f":" 'TL - C4 A'!BN$644","v":0},{"$f":" 'TL - C4 A'!BO$644","v":0},{"$f":" 'TL - C4 A'!BP$644","v":0},{"$f":" 'TL - C4 A'!BQ$644","v":0},{"$f":" 'TL - C4 A'!BR$644","v":0},{"$f":" 'TL - C4 A'!BS$644","v":0},{"$f":" 'TL - C4 A'!BT$644","v":0},{"$f":" 'TL - C4 A'!BU$644","v":0},{"$f":" 'TL - C4 A'!BV$644","v":0},{"$f":" 'TL - C4 A'!BW$644","v":0},{"$f":" 'TL - C4 A'!BX$644","v":0},{"$f":" 'TL - C4 A'!BY$644","v":0},{"$f":" 'TL - C4 A'!BZ$644","v":0},{"$f":" 'TL - C4 A'!CA$644","v":0}]
[null,null,null,null,{"$f":" 'TL - C4 A'!E$645","v":"Depreciation - capex addition - 01 Apr 01 - real - TN"},{"$f":" 'TL - C4 A'!F$645","v":0},{"$f":" 'TL - C4 A'!G$645","v":0},{"$f":" 'TL - C4 A'!H$645","v":0},{"$f":" 'TL - C4 A'!I$645","v":"GBP m"},{"$f":" 'TL - C4 A'!J$645","v":0},{"$f":" 'TL - C4 A'!K$645","v":16.103027027027029},{"$f":" 'TL - C4 A'!L$645","v":0},{"$f":" 'TL - C4 A'!M$645","v":0},{"$f":" 'TL - C4 A'!N$645","v":0},{"$f":" 'TL - C4 A'!O$645","v":0},{"$f":" 'TL - C4 A'!P$645","v":0},{"$f":" 'TL - C4 A'!Q$645","v":0},{"$f":" 'TL - C4 A'!R$645","v":0},{"$f":" 'TL - C4 A'!S$645","v":0},{"$f":" 'TL - C4 A'!T$645","v":0},{"$f":" 'TL - C4 A'!U$645","v":0.48309081081081051},{"$f":" 'TL - C4 A'!V$645","v":0.48309081081081051},{"$f":" 'TL - C4 A'!W$645","v":0.48309081081081051},{"$f":" 'TL - C4 A'!X$645","v":0.48309081081081051},{"$f":" 'TL - C4 A'!Y$645","v":0.48309081081081051},{"$f":" 'TL - C4 A'!Z$645","v":0.48309081081081051},{"$f":" 'TL - C4 A'!AA$645","v":0.48309081081081051},{"$f":" 'TL - C4 A'!AB$645","v":0.48309081081081051},{"$f":" 'TL - C4 A'!AC$645","v":0.48309081081081051},{"$f":" 'TL - C4 A'!AD$645","v":0.48309081081081051},{"$f":" 'TL - C4 A'!AE$645","v":0.48309081081081051},{"$f":" 'TL - C4 A'!AF$645","v":0.48309081081081051},{"$f":" 'TL - C4 A'!AG$645","v":0.48309081081081051},{"$f":" 'TL - C4 A'!AH$645","v":0.48309081081081051},{"$f":" 'TL - C4 A'!AI$645","v":0.48309081081081051},{"$f":" 'TL - C4 A'!AJ$645","v":0.48309081081081051},{"$f":" 'TL - C4 A'!AK$645","v":0.48309081081081168},{"$f":" 'TL - C4 A'!AL$645","v":0.48309081081081168},{"$f":" 'TL - C4 A'!AM$645","v":0.48309081081081168},{"$f":" 'TL - C4 A'!AN$645","v":0.48309081081081168},{"$f":" 'TL - C4 A'!AO$645","v":0.32206054054054117},{"$f":" 'TL - C4 A'!AP$645","v":0.32206054054054117},{"$f":" 'TL - C4 A'!AQ$645","v":0.32206054054054117},{"$f":" 'TL - C4 A'!AR$645","v":0.32206054054054117},{"$f":" 'TL - C4 A'!AS$645","v":0.32206054054054117},{"$f":" 'TL - C4 A'!AT$645","v":0.32206054054054117},{"$f":" 'TL - C4 A'!AU$645","v":0.32206054054054117},{"$f":" 'TL - C4 A'!AV$645","v":0.32206054054054117},{"$f":" 'TL - C4 A'!AW$645","v":0.32206054054054117},{"$f":" 'TL - C4 A'!AX$645","v":0.32206054054054117},{"$f":" 'TL - C4 A'!AY$645","v":0.32206054054054117},{"$f":" 'TL - C4 A'!AZ$645","v":0.32206054054054117},{"$f":" 'TL - C4 A'!BA$645","v":0.32206054054054117},{"$f":" 'TL - C4 A'!BB$645","v":0.32206054054054117},{"$f":" 'TL - C4 A'!BC$645","v":0.32206054054054117},{"$f":" 'TL - C4 A'!BD$645","v":0.32206054054054117},{"$f":" 'TL - C4 A'!BE$645","v":0.32206054054054117},{"$f":" 'TL - C4 A'!BF$645","v":0.32206054054054117},{"$f":" 'TL - C4 A'!BG$645","v":0.32206054054054117},{"$f":" 'TL - C4 A'!BH$645","v":0.32206054054054117},{"$f":" 'TL - C4 A'!BI$645","v":0},{"$f":" 'TL - C4 A'!BJ$645","v":0},{"$f":" 'TL - C4 A'!BK$645","v":0},{"$f":" 'TL - C4 A'!BL$645","v":0},{"$f":" 'TL - C4 A'!BM$645","v":0},{"$f":" 'TL - C4 A'!BN$645","v":0},{"$f":" 'TL - C4 A'!BO$645","v":0},{"$f":" 'TL - C4 A'!BP$645","v":0},{"$f":" 'TL - C4 A'!BQ$645","v":0},{"$f":" 'TL - C4 A'!BR$645","v":0},{"$f":" 'TL - C4 A'!BS$645","v":0},{"$f":" 'TL - C4 A'!BT$645","v":0},{"$f":" 'TL - C4 A'!BU$645","v":0},{"$f":" 'TL - C4 A'!BV$645","v":0},{"$f":" 'TL - C4 A'!BW$645","v":0},{"$f":" 'TL - C4 A'!BX$645","v":0},{"$f":" 'TL - C4 A'!BY$645","v":0},{"$f":" 'TL - C4 A'!BZ$645","v":0},{"$f":" 'TL - C4 A'!CA$645","v":0}]
[null,null,null,null,{"$f":" 'TL - C4 A'!E$646","v":"Depreciation - capex addition - 01 Apr 02 - real - TN"},{"$f":" 'TL - C4 A'!F$646","v":0},{"$f":" 'TL - C4 A'!G$646","v":0},{"$f":" 'TL - C4 A'!H$646","v":0},{"$f":" 'TL - C4 A'!I$646","v":"GBP m"},{"$f":" 'TL - C4 A'!J$646","v":0},{"$f":" 'TL - C4 A'!K$646","v":12.076876510977387},{"$f":" 'TL - C4 A'!L$646","v":0},{"$f":" 'TL - C4 A'!M$646","v":0},{"$f":" 'TL - C4 A'!N$646","v":0},{"$f":" 'TL - C4 A'!O$646","v":0},{"$f":" 'TL - C4 A'!P$646","v":0},{"$f":" 'TL - C4 A'!Q$646","v":0},{"$f":" 'TL - C4 A'!R$646","v":0},{"$f":" 'TL - C4 A'!S$646","v":0},{"$f":" 'TL - C4 A'!T$646","v":0},{"$f":" 'TL - C4 A'!U$646","v":0},{"$f":" 'TL - C4 A'!V$646","v":0.36230629532932279},{"$f":" 'TL - C4 A'!W$646","v":0.36230629532932279},{"$f":" 'TL - C4 A'!X$646","v":0.36230629532932279},{"$f":" 'TL - C4 A'!Y$646","v":0.36230629532932279},{"$f":" 'TL - C4 A'!Z$646","v":0.36230629532932279},{"$f":" 'TL - C4 A'!AA$646","v":0.36230629532932279},{"$f":" 'TL - C4 A'!AB$646","v":0.36230629532932279},{"$f":" 'TL - C4 A'!AC$646","v":0.36230629532932279},{"$f":" 'TL - C4 A'!AD$646","v":0.36230629532932279},{"$f":" 'TL - C4 A'!AE$646","v":0.36230629532932279},{"$f":" 'TL - C4 A'!AF$646","v":0.36230629532932279},{"$f":" 'TL - C4 A'!AG$646","v":0.36230629532932279},{"$f":" 'TL - C4 A'!AH$646","v":0.36230629532932279},{"$f":" 'TL - C4 A'!AI$646","v":0.36230629532932279},{"$f":" 'TL - C4 A'!AJ$646","v":0.36230629532932279},{"$f":" 'TL - C4 A'!AK$646","v":0.36230629532932157},{"$f":" 'TL - C4 A'!AL$646","v":0.36230629532932157},{"$f":" 'TL - C4 A'!AM$646","v":0.36230629532932157},{"$f":" 'TL - C4 A'!AN$646","v":0.36230629532932157},{"$f":" 'TL - C4 A'!AO$646","v":0.36230629532932157},{"$f":" 'TL - C4 A'!AP$646","v":0.24153753021954774},{"$f":" 'TL - C4 A'!AQ$646","v":0.24153753021954774},{"$f":" 'TL - C4 A'!AR$646","v":0.24153753021954774},{"$f":" 'TL - C4 A'!AS$646","v":0.24153753021954774},{"$f":" 'TL - C4 A'!AT$646","v":0.24153753021954774},{"$f":" 'TL - C4 A'!AU$646","v":0.24153753021954774},{"$f":" 'TL - C4 A'!AV$646","v":0.24153753021954774},{"$f":" 'TL - C4 A'!AW$646","v":0.24153753021954774},{"$f":" 'TL - C4 A'!AX$646","v":0.24153753021954774},{"$f":" 'TL - C4 A'!AY$646","v":0.24153753021954774},{"$f":" 'TL - C4 A'!AZ$646","v":0.24153753021954774},{"$f":" 'TL - C4 A'!BA$646","v":0.24153753021954774},{"$f":" 'TL - C4 A'!BB$646","v":0.24153753021954774},{"$f":" 'TL - C4 A'!BC$646","v":0.24153753021954774},{"$f":" 'TL - C4 A'!BD$646","v":0.24153753021954774},{"$f":" 'TL - C4 A'!BE$646","v":0.24153753021954774},{"$f":" 'TL - C4 A'!BF$646","v":0.24153753021954774},{"$f":" 'TL - C4 A'!BG$646","v":0.24153753021954774},{"$f":" 'TL - C4 A'!BH$646","v":0.24153753021954774},{"$f":" 'TL - C4 A'!BI$646","v":0.24153753021953506},{"$f":" 'TL - C4 A'!BJ$646","v":0},{"$f":" 'TL - C4 A'!BK$646","v":0},{"$f":" 'TL - C4 A'!BL$646","v":0},{"$f":" 'TL - C4 A'!BM$646","v":0},{"$f":" 'TL - C4 A'!BN$646","v":0},{"$f":" 'TL - C4 A'!BO$646","v":0},{"$f":" 'TL - C4 A'!BP$646","v":0},{"$f":" 'TL - C4 A'!BQ$646","v":0},{"$f":" 'TL - C4 A'!BR$646","v":0},{"$f":" 'TL - C4 A'!BS$646","v":0},{"$f":" 'TL - C4 A'!BT$646","v":0},{"$f":" 'TL - C4 A'!BU$646","v":0},{"$f":" 'TL - C4 A'!BV$646","v":0},{"$f":" 'TL - C4 A'!BW$646","v":0},{"$f":" 'TL - C4 A'!BX$646","v":0},{"$f":" 'TL - C4 A'!BY$646","v":0},{"$f":" 'TL - C4 A'!BZ$646","v":0},{"$f":" 'TL - C4 A'!CA$646","v":0}]
[null,null,null,null,{"$f":" 'TL - C4 A'!E$647","v":"Depreciation - capex addition - 01 Apr 03 - real - TN"},{"$f":" 'TL - C4 A'!F$647","v":0},{"$f":" 'TL - C4 A'!G$647","v":0},{"$f":" 'TL - C4 A'!H$647","v":0},{"$f":" 'TL - C4 A'!I$647","v":"GBP m"},{"$f":" 'TL - C4 A'!J$647","v":0},{"$f":" 'TL - C4 A'!K$647","v":13.251566512264981},{"$f":" 'TL - C4 A'!L$647","v":0},{"$f":" 'TL - C4 A'!M$647","v":0},{"$f":" 'TL - C4 A'!N$647","v":0},{"$f":" 'TL - C4 A'!O$647","v":0},{"$f":" 'TL - C4 A'!P$647","v":0},{"$f":" 'TL - C4 A'!Q$647","v":0},{"$f":" 'TL - C4 A'!R$647","v":0},{"$f":" 'TL - C4 A'!S$647","v":0},{"$f":" 'TL - C4 A'!T$647","v":0},{"$f":" 'TL - C4 A'!U$647","v":0},{"$f":" 'TL - C4 A'!V$647","v":0},{"$f":" 'TL - C4 A'!W$647","v":0.39754699536794946},{"$f":" 'TL - C4 A'!X$647","v":0.39754699536794946},{"$f":" 'TL - C4 A'!Y$647","v":0.39754699536794946},{"$f":" 'TL - C4 A'!Z$647","v":0.39754699536794946},{"$f":" 'TL - C4 A'!AA$647","v":0.39754699536794946},{"$f":" 'TL - C4 A'!AB$647","v":0.39754699536794946},{"$f":" 'TL - C4 A'!AC$647","v":0.39754699536794946},{"$f":" 'TL - C4 A'!AD$647","v":0.39754699536794946},{"$f":" 'TL - C4 A'!AE$647","v":0.39754699536794946},{"$f":" 'TL - C4 A'!AF$647","v":0.39754699536794946},{"$f":" 'TL - C4 A'!AG$647","v":0.39754699536794946},{"$f":" 'TL - C4 A'!AH$647","v":0.39754699536794946},{"$f":" 'TL - C4 A'!AI$647","v":0.39754699536794946},{"$f":" 'TL - C4 A'!AJ$647","v":0.39754699536794946},{"$f":" 'TL - C4 A'!AK$647","v":0.39754699536794941},{"$f":" 'TL - C4 A'!AL$647","v":0.39754699536794941},{"$f":" 'TL - C4 A'!AM$647","v":0.39754699536794941},{"$f":" 'TL - C4 A'!AN$647","v":0.39754699536794941},{"$f":" 'TL - C4 A'!AO$647","v":0.39754699536794941},{"$f":" 'TL - C4 A'!AP$647","v":0.39754699536794941},{"$f":" 'TL - C4 A'!AQ$647","v":0.26503133024529962},{"$f":" 'TL - C4 A'!AR$647","v":0.26503133024529962},{"$f":" 'TL - C4 A'!AS$647","v":0.26503133024529962},{"$f":" 'TL - C4 A'!AT$647","v":0.26503133024529962},{"$f":" 'TL - C4 A'!AU$647","v":0.26503133024529962},{"$f":" 'TL - C4 A'!AV$647","v":0.26503133024529962},{"$f":" 'TL - C4 A'!AW$647","v":0.26503133024529962},{"$f":" 'TL - C4 A'!AX$647","v":0.26503133024529962},{"$f":" 'TL - C4 A'!AY$647","v":0.26503133024529962},{"$f":" 'TL - C4 A'!AZ$647","v":0.26503133024529962},{"$f":" 'TL - C4 A'!BA$647","v":0.26503133024529962},{"$f":" 'TL - C4 A'!BB$647","v":0.26503133024529962},{"$f":" 'TL - C4 A'!BC$647","v":0.26503133024529962},{"$f":" 'TL - C4 A'!BD$647","v":0.26503133024529962},{"$f":" 'TL - C4 A'!BE$647","v":0.26503133024529962},{"$f":" 'TL - C4 A'!BF$647","v":0.26503133024529962},{"$f":" 'TL - C4 A'!BG$647","v":0.26503133024529962},{"$f":" 'TL - C4 A'!BH$647","v":0.26503133024529962},{"$f":" 'TL - C4 A'!BI$647","v":0.26503133024529962},{"$f":" 'TL - C4 A'!BJ$647","v":0.26503133024529468},{"$f":" 'TL - C4 A'!BK$647","v":0},{"$f":" 'TL - C4 A'!BL$647","v":0},{"$f":" 'TL - C4 A'!BM$647","v":0},{"$f":" 'TL - C4 A'!BN$647","v":0},{"$f":" 'TL - C4 A'!BO$647","v":0},{"$f":" 'TL - C4 A'!BP$647","v":0},{"$f":" 'TL - C4 A'!BQ$647","v":0},{"$f":" 'TL - C4 A'!BR$647","v":0},{"$f":" 'TL - C4 A'!BS$647","v":0},{"$f":" 'TL - C4 A'!BT$647","v":0},{"$f":" 'TL - C4 A'!BU$647","v":0},{"$f":" 'TL - C4 A'!BV$647","v":0},{"$f":" 'TL - C4 A'!BW$647","v":0},{"$f":" 'TL - C4 A'!BX$647","v":0},{"$f":" 'TL - C4 A'!BY$647","v":0},{"$f":" 'TL - C4 A'!BZ$647","v":0},{"$f":" 'TL - C4 A'!CA$647","v":0}]
[null,null,null,null,{"$f":" 'TL - C4 A'!E$648","v":"Depreciation - capex addition - 01 Apr 04 - real - TN"},{"$f":" 'TL - C4 A'!F$648","v":0},{"$f":" 'TL - C4 A'!G$648","v":0},{"$f":" 'TL - C4 A'!H$648","v":0},{"$f":" 'TL - C4 A'!I$648","v":"GBP m"},{"$f":" 'TL - C4 A'!J$648","v":0},{"$f":" 'TL - C4 A'!K$648","v":16.857413449118972},{"$f":" 'TL - C4 A'!L$648","v":0},{"$f":" 'TL - C4 A'!M$648","v":0},{"$f":" 'TL - C4 A'!N$648","v":0},{"$f":" 'TL - C4 A'!O$648","v":0},{"$f":" 'TL - C4 A'!P$648","v":0},{"$f":" 'TL - C4 A'!Q$648","v":0},{"$f":" 'TL - C4 A'!R$648","v":0},{"$f":" 'TL - C4 A'!S$648","v":0},{"$f":" 'TL - C4 A'!T$648","v":0},{"$f":" 'TL - C4 A'!U$648","v":0},{"$f":" 'TL - C4 A'!V$648","v":0},{"$f":" 'TL - C4 A'!W$648","v":0},{"$f":" 'TL - C4 A'!X$648","v":0.50572240347356801},{"$f":" 'TL - C4 A'!Y$648","v":0.50572240347356801},{"$f":" 'TL - C4 A'!Z$648","v":0.50572240347356801},{"$f":" 'TL - C4 A'!AA$648","v":0.50572240347356801},{"$f":" 'TL - C4 A'!AB$648","v":0.50572240347356801},{"$f":" 'TL - C4 A'!AC$648","v":0.50572240347356801},{"$f":" 'TL - C4 A'!AD$648","v":0.50572240347356801},{"$f":" 'TL - C4 A'!AE$648","v":0.50572240347356801},{"$f":" 'TL - C4 A'!AF$648","v":0.50572240347356801},{"$f":" 'TL - C4 A'!AG$648","v":0.50572240347356801},{"$f":" 'TL - C4 A'!AH$648","v":0.50572240347356801},{"$f":" 'TL - C4 A'!AI$648","v":0.50572240347356801},{"$f":" 'TL - C4 A'!AJ$648","v":0.50572240347356801},{"$f":" 'TL - C4 A'!AK$648","v":0.50572240347356923},{"$f":" 'TL - C4 A'!AL$648","v":0.50572240347356923},{"$f":" 'TL - C4 A'!AM$648","v":0.50572240347356923},{"$f":" 'TL - C4 A'!AN$648","v":0.50572240347356923},{"$f":" 'TL - C4 A'!AO$648","v":0.50572240347356923},{"$f":" 'TL - C4 A'!AP$648","v":0.50572240347356923},{"$f":" 'TL - C4 A'!AQ$648","v":0.50572240347356923},{"$f":" 'TL - C4 A'!AR$648","v":0.33714826898237954},{"$f":" 'TL - C4 A'!AS$648","v":0.33714826898237954},{"$f":" 'TL - C4 A'!AT$648","v":0.33714826898237954},{"$f":" 'TL - C4 A'!AU$648","v":0.33714826898237954},{"$f":" 'TL - C4 A'!AV$648","v":0.33714826898237954},{"$f":" 'TL - C4 A'!AW$648","v":0.33714826898237954},{"$f":" 'TL - C4 A'!AX$648","v":0.33714826898237954},{"$f":" 'TL - C4 A'!AY$648","v":0.33714826898237954},{"$f":" 'TL - C4 A'!AZ$648","v":0.33714826898237954},{"$f":" 'TL - C4 A'!BA$648","v":0.33714826898237954},{"$f":" 'TL - C4 A'!BB$648","v":0.33714826898237954},{"$f":" 'TL - C4 A'!BC$648","v":0.33714826898237954},{"$f":" 'TL - C4 A'!BD$648","v":0.33714826898237954},{"$f":" 'TL - C4 A'!BE$648","v":0.33714826898237954},{"$f":" 'TL - C4 A'!BF$648","v":0.33714826898237954},{"$f":" 'TL - C4 A'!BG$648","v":0.33714826898237954},{"$f":" 'TL - C4 A'!BH$648","v":0.33714826898237954},{"$f":" 'TL - C4 A'!BI$648","v":0.33714826898237954},{"$f":" 'TL - C4 A'!BJ$648","v":0.33714826898237954},{"$f":" 'TL - C4 A'!BK$648","v":0.33714826898237954},{"$f":" 'TL - C4 A'!BL$648","v":0},{"$f":" 'TL - C4 A'!BM$648","v":0},{"$f":" 'TL - C4 A'!BN$648","v":0},{"$f":" 'TL - C4 A'!BO$648","v":0},{"$f":" 'TL - C4 A'!BP$648","v":0},{"$f":" 'TL - C4 A'!BQ$648","v":0},{"$f":" 'TL - C4 A'!BR$648","v":0},{"$f":" 'TL - C4 A'!BS$648","v":0},{"$f":" 'TL - C4 A'!BT$648","v":0},{"$f":" 'TL - C4 A'!BU$648","v":0},{"$f":" 'TL - C4 A'!BV$648","v":0},{"$f":" 'TL - C4 A'!BW$648","v":0},{"$f":" 'TL - C4 A'!BX$648","v":0},{"$f":" 'TL - C4 A'!BY$648","v":0},{"$f":" 'TL - C4 A'!BZ$648","v":0},{"$f":" 'TL - C4 A'!CA$648","v":0}]
[null,null,null,null,{"$f":" 'TL - C4 A'!E$649","v":"Depreciation - capex addition - 01 Apr 05 - real - TN"},{"$f":" 'TL - C4 A'!F$649","v":0},{"$f":" 'TL - C4 A'!G$649","v":0},{"$f":" 'TL - C4 A'!H$649","v":0},{"$f":" 'TL - C4 A'!I$649","v":"GBP m"},{"$f":" 'TL - C4 A'!J$649","v":0},{"$f":" 'TL - C4 A'!K$649","v":15.078620863290682},{"$f":" 'TL - C4 A'!L$649","v":0},{"$f":" 'TL - C4 A'!M$649","v":0},{"$f":" 'TL - C4 A'!N$649","v":0},{"$f":" 'TL - C4 A'!O$649","v":0},{"$f":" 'TL - C4 A'!P$649","v":0},{"$f":" 'TL - C4 A'!Q$649","v":0},{"$f":" 'TL - C4 A'!R$649","v":0},{"$f":" 'TL - C4 A'!S$649","v":0},{"$f":" 'TL - C4 A'!T$649","v":0},{"$f":" 'TL - C4 A'!U$649","v":0},{"$f":" 'TL - C4 A'!V$649","v":0},{"$f":" 'TL - C4 A'!W$649","v":0},{"$f":" 'TL - C4 A'!X$649","v":0},{"$f":" 'TL - C4 A'!Y$649","v":0.452358625898721},{"$f":" 'TL - C4 A'!Z$649","v":0.452358625898721},{"$f":" 'TL - C4 A'!AA$649","v":0.452358625898721},{"$f":" 'TL - C4 A'!AB$649","v":0.452358625898721},{"$f":" 'TL - C4 A'!AC$649","v":0.452358625898721},{"$f":" 'TL - C4 A'!AD$649","v":0.452358625898721},{"$f":" 'TL - C4 A'!AE$649","v":0.452358625898721},{"$f":" 'TL - C4 A'!AF$649","v":0.452358625898721},{"$f":" 'TL - C4 A'!AG$649","v":0.452358625898721},{"$f":" 'TL - C4 A'!AH$649","v":0.452358625898721},{"$f":" 'TL - C4 A'!AI$649","v":0.452358625898721},{"$f":" 'TL - C4 A'!AJ$649","v":0.452358625898721},{"$f":" 'TL - C4 A'!AK$649","v":0.45235862589872106},{"$f":" 'TL - C4 A'!AL$649","v":0.45235862589872106},{"$f":" 'TL - C4 A'!AM$649","v":0.45235862589872106},{"$f":" 'TL - C4 A'!AN$649","v":0.45235862589872106},{"$f":" 'TL - C4 A'!AO$649","v":0.45235862589872106},{"$f":" 'TL - C4 A'!AP$649","v":0.45235862589872106},{"$f":" 'TL - C4 A'!AQ$649","v":0.45235862589872106},{"$f":" 'TL - C4 A'!AR$649","v":0.45235862589872106},{"$f":" 'TL - C4 A'!AS$649","v":0.30157241726581402},{"$f":" 'TL - C4 A'!AT$649","v":0.30157241726581402},{"$f":" 'TL - C4 A'!AU$649","v":0.30157241726581402},{"$f":" 'TL - C4 A'!AV$649","v":0.30157241726581402},{"$f":" 'TL - C4 A'!AW$649","v":0.30157241726581402},{"$f":" 'TL - C4 A'!AX$649","v":0.30157241726581402},{"$f":" 'TL - C4 A'!AY$649","v":0.30157241726581402},{"$f":" 'TL - C4 A'!AZ$649","v":0.30157241726581402},{"$f":" 'TL - C4 A'!BA$649","v":0.30157241726581402},{"$f":" 'TL - C4 A'!BB$649","v":0.30157241726581402},{"$f":" 'TL - C4 A'!BC$649","v":0.30157241726581402},{"$f":" 'TL - C4 A'!BD$649","v":0.30157241726581402},{"$f":" 'TL - C4 A'!BE$649","v":0.30157241726581402},{"$f":" 'TL - C4 A'!BF$649","v":0.30157241726581402},{"$f":" 'TL - C4 A'!BG$649","v":0.30157241726581402},{"$f":" 'TL - C4 A'!BH$649","v":0.30157241726581402},{"$f":" 'TL - C4 A'!BI$649","v":0.30157241726581402},{"$f":" 'TL - C4 A'!BJ$649","v":0.30157241726581402},{"$f":" 'TL - C4 A'!BK$649","v":0.30157241726581402},{"$f":" 'TL - C4 A'!BL$649","v":0.30157241726581402},{"$f":" 'TL - C4 A'!BM$649","v":0},{"$f":" 'TL - C4 A'!BN$649","v":0},{"$f":" 'TL - C4 A'!BO$649","v":0},{"$f":" 'TL - C4 A'!BP$649","v":0},{"$f":" 'TL - C4 A'!BQ$649","v":0},{"$f":" 'TL - C4 A'!BR$649","v":0},{"$f":" 'TL - C4 A'!BS$649","v":0},{"$f":" 'TL - C4 A'!BT$649","v":0},{"$f":" 'TL - C4 A'!BU$649","v":0},{"$f":" 'TL - C4 A'!BV$649","v":0},{"$f":" 'TL - C4 A'!BW$649","v":0},{"$f":" 'TL - C4 A'!BX$649","v":0},{"$f":" 'TL - C4 A'!BY$649","v":0},{"$f":" 'TL - C4 A'!BZ$649","v":0},{"$f":" 'TL - C4 A'!CA$649","v":0}]
[null,null,null,null,{"$f":" 'TL - C4 A'!E$650","v":"Depreciation - capex addition - 01 Apr 06 - real - TN"},{"$f":" 'TL - C4 A'!F$650","v":0},{"$f":" 'TL - C4 A'!G$650","v":0},{"$f":" 'TL - C4 A'!H$650","v":0},{"$f":" 'TL - C4 A'!I$650","v":"GBP m"},{"$f":" 'TL - C4 A'!J$650","v":0},{"$f":" 'TL - C4 A'!K$650","v":13.535491078680549},{"$f":" 'TL - C4 A'!L$650","v":0},{"$f":" 'TL - C4 A'!M$650","v":0},{"$f":" 'TL - C4 A'!N$650","v":0},{"$f":" 'TL - C4 A'!O$650","v":0},{"$f":" 'TL - C4 A'!P$650","v":0},{"$f":" 'TL - C4 A'!Q$650","v":0},{"$f":" 'TL - C4 A'!R$650","v":0},{"$f":" 'TL - C4 A'!S$650","v":0},{"$f":" 'TL - C4 A'!T$650","v":0},{"$f":" 'TL - C4 A'!U$650","v":0},{"$f":" 'TL - C4 A'!V$650","v":0},{"$f":" 'TL - C4 A'!W$650","v":0},{"$f":" 'TL - C4 A'!X$650","v":0},{"$f":" 'TL - C4 A'!Y$650","v":0},{"$f":" 'TL - C4 A'!Z$650","v":0.40606473236041762},{"$f":" 'TL - C4 A'!AA$650","v":0.40606473236041762},{"$f":" 'TL - C4 A'!AB$650","v":0.40606473236041762},{"$f":" 'TL - C4 A'!AC$650","v":0.40606473236041762},{"$f":" 'TL - C4 A'!AD$650","v":0.40606473236041762},{"$f":" 'TL - C4 A'!AE$650","v":0.40606473236041762},{"$f":" 'TL - C4 A'!AF$650","v":0.40606473236041762},{"$f":" 'TL - C4 A'!AG$650","v":0.40606473236041762},{"$f":" 'TL - C4 A'!AH$650","v":0.40606473236041762},{"$f":" 'TL - C4 A'!AI$650","v":0.40606473236041762},{"$f":" 'TL - C4 A'!AJ$650","v":0.40606473236041762},{"$f":" 'TL - C4 A'!AK$650","v":0.40606473236041646},{"$f":" 'TL - C4 A'!AL$650","v":0.40606473236041646},{"$f":" 'TL - C4 A'!AM$650","v":0.40606473236041646},{"$f":" 'TL - C4 A'!AN$650","v":0.40606473236041646},{"$f":" 'TL - C4 A'!AO$650","v":0.40606473236041646},{"$f":" 'TL - C4 A'!AP$650","v":0.40606473236041646},{"$f":" 'TL - C4 A'!AQ$650","v":0.40606473236041646},{"$f":" 'TL - C4 A'!AR$650","v":0.40606473236041646},{"$f":" 'TL - C4 A'!AS$650","v":0.40606473236041646},{"$f":" 'TL - C4 A'!AT$650","v":0.27070982157361095},{"$f":" 'TL - C4 A'!AU$650","v":0.27070982157361095},{"$f":" 'TL - C4 A'!AV$650","v":0.27070982157361095},{"$f":" 'TL - C4 A'!AW$650","v":0.27070982157361095},{"$f":" 'TL - C4 A'!AX$650","v":0.27070982157361095},{"$f":" 'TL - C4 A'!AY$650","v":0.27070982157361095},{"$f":" 'TL - C4 A'!AZ$650","v":0.27070982157361095},{"$f":" 'TL - C4 A'!BA$650","v":0.27070982157361095},{"$f":" 'TL - C4 A'!BB$650","v":0.27070982157361095},{"$f":" 'TL - C4 A'!BC$650","v":0.27070982157361095},{"$f":" 'TL - C4 A'!BD$650","v":0.27070982157361095},{"$f":" 'TL - C4 A'!BE$650","v":0.27070982157361095},{"$f":" 'TL - C4 A'!BF$650","v":0.27070982157361095},{"$f":" 'TL - C4 A'!BG$650","v":0.27070982157361095},{"$f":" 'TL - C4 A'!BH$650","v":0.27070982157361095},{"$f":" 'TL - C4 A'!BI$650","v":0.27070982157361095},{"$f":" 'TL - C4 A'!BJ$650","v":0.27070982157361095},{"$f":" 'TL - C4 A'!BK$650","v":0.27070982157361095},{"$f":" 'TL - C4 A'!BL$650","v":0.27070982157361095},{"$f":" 'TL - C4 A'!BM$650","v":0.27070982157359857},{"$f":" 'TL - C4 A'!BN$650","v":0},{"$f":" 'TL - C4 A'!BO$650","v":0},{"$f":" 'TL - C4 A'!BP$650","v":0},{"$f":" 'TL - C4 A'!BQ$650","v":0},{"$f":" 'TL - C4 A'!BR$650","v":0},{"$f":" 'TL - C4 A'!BS$650","v":0},{"$f":" 'TL - C4 A'!BT$650","v":0},{"$f":" 'TL - C4 A'!BU$650","v":0},{"$f":" 'TL - C4 A'!BV$650","v":0},{"$f":" 'TL - C4 A'!BW$650","v":0},{"$f":" 'TL - C4 A'!BX$650","v":0},{"$f":" 'TL - C4 A'!BY$650","v":0},{"$f":" 'TL - C4 A'!BZ$650","v":0},{"$f":" 'TL - C4 A'!CA$650","v":0}]
[null,null,null,null,{"$f":" 'TL - C4 A'!E$651","v":"Depreciation - capex addition - 01 Apr 07 - real - TN"},{"$f":" 'TL - C4 A'!F$651","v":0},{"$f":" 'TL - C4 A'!G$651","v":0},{"$f":" 'TL - C4 A'!H$651","v":0},{"$f":" 'TL - C4 A'!I$651","v":"GBP m"},{"$f":" 'TL - C4 A'!J$651","v":0},{"$f":" 'TL - C4 A'!K$651","v":14.804599853955821},{"$f":" 'TL - C4 A'!L$651","v":0},{"$f":" 'TL - C4 A'!M$651","v":0},{"$f":" 'TL - C4 A'!N$651","v":0},{"$f":" 'TL - C4 A'!O$651","v":0},{"$f":" 'TL - C4 A'!P$651","v":0},{"$f":" 'TL - C4 A'!Q$651","v":0},{"$f":" 'TL - C4 A'!R$651","v":0},{"$f":" 'TL - C4 A'!S$651","v":0},{"$f":" 'TL - C4 A'!T$651","v":0},{"$f":" 'TL - C4 A'!U$651","v":0},{"$f":" 'TL - C4 A'!V$651","v":0},{"$f":" 'TL - C4 A'!W$651","v":0},{"$f":" 'TL - C4 A'!X$651","v":0},{"$f":" 'TL - C4 A'!Y$651","v":0},{"$f":" 'TL - C4 A'!Z$651","v":0},{"$f":" 'TL - C4 A'!AA$651","v":0.44413799561867373},{"$f":" 'TL - C4 A'!AB$651","v":0.44413799561867373},{"$f":" 'TL - C4 A'!AC$651","v":0.44413799561867373},{"$f":" 'TL - C4 A'!AD$651","v":0.44413799561867373},{"$f":" 'TL - C4 A'!AE$651","v":0.44413799561867373},{"$f":" 'TL - C4 A'!AF$651","v":0.44413799561867373},{"$f":" 'TL - C4 A'!AG$651","v":0.44413799561867373},{"$f":" 'TL - C4 A'!AH$651","v":0.44413799561867373},{"$f":" 'TL - C4 A'!AI$651","v":0.44413799561867373},{"$f":" 'TL - C4 A'!AJ$651","v":0.44413799561867373},{"$f":" 'TL - C4 A'!AK$651","v":0.44413799561867501},{"$f":" 'TL - C4 A'!AL$651","v":0.44413799561867501},{"$f":" 'TL - C4 A'!AM$651","v":0.44413799561867501},{"$f":" 'TL - C4 A'!AN$651","v":0.44413799561867501},{"$f":" 'TL - C4 A'!AO$651","v":0.44413799561867501},{"$f":" 'TL - C4 A'!AP$651","v":0.44413799561867501},{"$f":" 'TL - C4 A'!AQ$651","v":0.44413799561867501},{"$f":" 'TL - C4 A'!AR$651","v":0.44413799561867501},{"$f":" 'TL - C4 A'!AS$651","v":0.44413799561867501},{"$f":" 'TL - C4 A'!AT$651","v":0.44413799561867501},{"$f":" 'TL - C4 A'!AU$651","v":0.29609199707911665},{"$f":" 'TL - C4 A'!AV$651","v":0.29609199707911665},{"$f":" 'TL - C4 A'!AW$651","v":0.29609199707911665},{"$f":" 'TL - C4 A'!AX$651","v":0.29609199707911665},{"$f":" 'TL - C4 A'!AY$651","v":0.29609199707911665},{"$f":" 'TL - C4 A'!AZ$651","v":0.29609199707911665},{"$f":" 'TL - C4 A'!BA$651","v":0.29609199707911665},{"$f":" 'TL - C4 A'!BB$651","v":0.29609199707911665},{"$f":" 'TL - C4 A'!BC$651","v":0.29609199707911665},{"$f":" 'TL - C4 A'!BD$651","v":0.29609199707911665},{"$f":" 'TL - C4 A'!BE$651","v":0.29609199707911665},{"$f":" 'TL - C4 A'!BF$651","v":0.29609199707911665},{"$f":" 'TL - C4 A'!BG$651","v":0.29609199707911665},{"$f":" 'TL - C4 A'!BH$651","v":0.29609199707911665},{"$f":" 'TL - C4 A'!BI$651","v":0.29609199707911665},{"$f":" 'TL - C4 A'!BJ$651","v":0.29609199707911665},{"$f":" 'TL - C4 A'!BK$651","v":0.29609199707911665},{"$f":" 'TL - C4 A'!BL$651","v":0.29609199707911665},{"$f":" 'TL - C4 A'!BM$651","v":0.29609199707911665},{"$f":" 'TL - C4 A'!BN$651","v":0.29609199707911665},{"$f":" 'TL - C4 A'!BO$651","v":0},{"$f":" 'TL - C4 A'!BP$651","v":0},{"$f":" 'TL - C4 A'!BQ$651","v":0},{"$f":" 'TL - C4 A'!BR$651","v":0},{"$f":" 'TL - C4 A'!BS$651","v":0},{"$f":" 'TL - C4 A'!BT$651","v":0},{"$f":" 'TL - C4 A'!BU$651","v":0},{"$f":" 'TL - C4 A'!BV$651","v":0},{"$f":" 'TL - C4 A'!BW$651","v":0},{"$f":" 'TL - C4 A'!BX$651","v":0},{"$f":" 'TL - C4 A'!BY$651","v":0},{"$f":" 'TL - C4 A'!BZ$651","v":0},{"$f":" 'TL - C4 A'!CA$651","v":0}]
[null,null,null,null,{"$f":" 'TL - C4 A'!E$652","v":"Depreciation - capex addition - 01 Apr 08 - real - TN"},{"$f":" 'TL - C4 A'!F$652","v":0},{"$f":" 'TL - C4 A'!G$652","v":0},{"$f":" 'TL - C4 A'!H$652","v":0},{"$f":" 'TL - C4 A'!I$652","v":"GBP m"},{"$f":" 'TL - C4 A'!J$652","v":0},{"$f":" 'TL - C4 A'!K$652","v":23.46823432096917},{"$f":" 'TL - C4 A'!L$652","v":0},{"$f":" 'TL - C4 A'!M$652","v":0},{"$f":" 'TL - C4 A'!N$652","v":0},{"$f":" 'TL - C4 A'!O$652","v":0},{"$f":" 'TL - C4 A'!P$652","v":0},{"$f":" 'TL - C4 A'!Q$652","v":0},{"$f":" 'TL - C4 A'!R$652","v":0},{"$f":" 'TL - C4 A'!S$652","v":0},{"$f":" 'TL - C4 A'!T$652","v":0},{"$f":" 'TL - C4 A'!U$652","v":0},{"$f":" 'TL - C4 A'!V$652","v":0},{"$f":" 'TL - C4 A'!W$652","v":0},{"$f":" 'TL - C4 A'!X$652","v":0},{"$f":" 'TL - C4 A'!Y$652","v":0},{"$f":" 'TL - C4 A'!Z$652","v":0},{"$f":" 'TL - C4 A'!AA$652","v":0},{"$f":" 'TL - C4 A'!AB$652","v":0.70404702962907606},{"$f":" 'TL - C4 A'!AC$652","v":0.70404702962907606},{"$f":" 'TL - C4 A'!AD$652","v":0.70404702962907606},{"$f":" 'TL - C4 A'!AE$652","v":0.70404702962907606},{"$f":" 'TL - C4 A'!AF$652","v":0.70404702962907606},{"$f":" 'TL - C4 A'!AG$652","v":0.70404702962907606},{"$f":" 'TL - C4 A'!AH$652","v":0.70404702962907606},{"$f":" 'TL - C4 A'!AI$652","v":0.70404702962907606},{"$f":" 'TL - C4 A'!AJ$652","v":0.70404702962907606},{"$f":" 'TL - C4 A'!AK$652","v":0.70404702962907606},{"$f":" 'TL - C4 A'!AL$652","v":0.70404702962907606},{"$f":" 'TL - C4 A'!AM$652","v":0.70404702962907606},{"$f":" 'TL - C4 A'!AN$652","v":0.70404702962907606},{"$f":" 'TL - C4 A'!AO$652","v":0.70404702962907606},{"$f":" 'TL - C4 A'!AP$652","v":0.70404702962907606},{"$f":" 'TL - C4 A'!AQ$652","v":0.70404702962907606},{"$f":" 'TL - C4 A'!AR$652","v":0.70404702962907606},{"$f":" 'TL - C4 A'!AS$652","v":0.70404702962907606},{"$f":" 'TL - C4 A'!AT$652","v":0.70404702962907606},{"$f":" 'TL - C4 A'!AU$652","v":0.70404702962907606},{"$f":" 'TL - C4 A'!AV$652","v":0.46936468641938406},{"$f":" 'TL - C4 A'!AW$652","v":0.46936468641938406},{"$f":" 'TL - C4 A'!AX$652","v":0.46936468641938406},{"$f":" 'TL - C4 A'!AY$652","v":0.46936468641938406},{"$f":" 'TL - C4 A'!AZ$652","v":0.46936468641938406},{"$f":" 'TL - C4 A'!BA$652","v":0.46936468641938406},{"$f":" 'TL - C4 A'!BB$652","v":0.46936468641938406},{"$f":" 'TL - C4 A'!BC$652","v":0.46936468641938406},{"$f":" 'TL - C4 A'!BD$652","v":0.46936468641938406},{"$f":" 'TL - C4 A'!BE$652","v":0.46936468641938406},{"$f":" 'TL - C4 A'!BF$652","v":0.46936468641938406},{"$f":" 'TL - C4 A'!BG$652","v":0.46936468641938406},{"$f":" 'TL - C4 A'!BH$652","v":0.46936468641938406},{"$f":" 'TL - C4 A'!BI$652","v":0.46936468641938406},{"$f":" 'TL - C4 A'!BJ$652","v":0.46936468641938406},{"$f":" 'TL - C4 A'!BK$652","v":0.46936468641938406},{"$f":" 'TL - C4 A'!BL$652","v":0.46936468641938406},{"$f":" 'TL - C4 A'!BM$652","v":0.46936468641938406},{"$f":" 'TL - C4 A'!BN$652","v":0.46936468641938406},{"$f":" 'TL - C4 A'!BO$652","v":0.46936468641938406},{"$f":" 'TL - C4 A'!BP$652","v":0},{"$f":" 'TL - C4 A'!BQ$652","v":0},{"$f":" 'TL - C4 A'!BR$652","v":0},{"$f":" 'TL - C4 A'!BS$652","v":0},{"$f":" 'TL - C4 A'!BT$652","v":0},{"$f":" 'TL - C4 A'!BU$652","v":0},{"$f":" 'TL - C4 A'!BV$652","v":0},{"$f":" 'TL - C4 A'!BW$652","v":0},{"$f":" 'TL - C4 A'!BX$652","v":0},{"$f":" 'TL - C4 A'!BY$652","v":0},{"$f":" 'TL - C4 A'!BZ$652","v":0},{"$f":" 'TL - C4 A'!CA$652","v":0}]
[null,null,null,null,{"$f":" 'TL - C4 A'!E$653","v":"Depreciation - capex addition - 01 Apr 09 - real - TN"},{"$f":" 'TL - C4 A'!F$653","v":0},{"$f":" 'TL - C4 A'!G$653","v":0},{"$f":" 'TL - C4 A'!H$653","v":0},{"$f":" 'TL - C4 A'!I$653","v":"GBP m"},{"$f":" 'TL - C4 A'!J$653","v":0},{"$f":" 'TL - C4 A'!K$653","v":17.607244972499995},{"$f":" 'TL - C4 A'!L$653","v":0},{"$f":" 'TL - C4 A'!M$653","v":0},{"$f":" 'TL - C4 A'!N$653","v":0},{"$f":" 'TL - C4 A'!O$653","v":0},{"$f":" 'TL - C4 A'!P$653","v":0},{"$f":" 'TL - C4 A'!Q$653","v":0},{"$f":" 'TL - C4 A'!R$653","v":0},{"$f":" 'TL - C4 A'!S$653","v":0},{"$f":" 'TL - C4 A'!T$653","v":0},{"$f":" 'TL - C4 A'!U$653","v":0},{"$f":" 'TL - C4 A'!V$653","v":0},{"$f":" 'TL - C4 A'!W$653","v":0},{"$f":" 'TL - C4 A'!X$653","v":0},{"$f":" 'TL - C4 A'!Y$653","v":0},{"$f":" 'TL - C4 A'!Z$653","v":0},{"$f":" 'TL - C4 A'!AA$653","v":0},{"$f":" 'TL - C4 A'!AB$653","v":0},{"$f":" 'TL - C4 A'!AC$653","v":0.52821734917499996},{"$f":" 'TL - C4 A'!AD$653","v":0.52821734917499996},{"$f":" 'TL - C4 A'!AE$653","v":0.52821734917499996},{"$f":" 'TL - C4 A'!AF$653","v":0.52821734917499996},{"$f":" 'TL - C4 A'!AG$653","v":0.52821734917499996},{"$f":" 'TL - C4 A'!AH$653","v":0.52821734917499996},{"$f":" 'TL - C4 A'!AI$653","v":0.52821734917499996},{"$f":" 'TL - C4 A'!AJ$653","v":0.52821734917499996},{"$f":" 'TL - C4 A'!AK$653","v":0.52821734917499996},{"$f":" 'TL - C4 A'!AL$653","v":0.52821734917499996},{"$f":" 'TL - C4 A'!AM$653","v":0.52821734917499996},{"$f":" 'TL - C4 A'!AN$653","v":0.52821734917499996},{"$f":" 'TL - C4 A'!AO$653","v":0.52821734917499996},{"$f":" 'TL - C4 A'!AP$653","v":0.52821734917499996},{"$f":" 'TL - C4 A'!AQ$653","v":0.52821734917499996},{"$f":" 'TL - C4 A'!AR$653","v":0.52821734917499996},{"$f":" 'TL - C4 A'!AS$653","v":0.52821734917499996},{"$f":" 'TL - C4 A'!AT$653","v":0.52821734917499996},{"$f":" 'TL - C4 A'!AU$653","v":0.52821734917499996},{"$f":" 'TL - C4 A'!AV$653","v":0.52821734917499996},{"$f":" 'TL - C4 A'!AW$653","v":0.35214489944999999},{"$f":" 'TL - C4 A'!AX$653","v":0.35214489944999999},{"$f":" 'TL - C4 A'!AY$653","v":0.35214489944999999},{"$f":" 'TL - C4 A'!AZ$653","v":0.35214489944999999},{"$f":" 'TL - C4 A'!BA$653","v":0.35214489944999999},{"$f":" 'TL - C4 A'!BB$653","v":0.35214489944999999},{"$f":" 'TL - C4 A'!BC$653","v":0.35214489944999999},{"$f":" 'TL - C4 A'!BD$653","v":0.35214489944999999},{"$f":" 'TL - C4 A'!BE$653","v":0.35214489944999999},{"$f":" 'TL - C4 A'!BF$653","v":0.35214489944999999},{"$f":" 'TL - C4 A'!BG$653","v":0.35214489944999999},{"$f":" 'TL - C4 A'!BH$653","v":0.35214489944999999},{"$f":" 'TL - C4 A'!BI$653","v":0.35214489944999999},{"$f":" 'TL - C4 A'!BJ$653","v":0.35214489944999999},{"$f":" 'TL - C4 A'!BK$653","v":0.35214489944999999},{"$f":" 'TL - C4 A'!BL$653","v":0.35214489944999999},{"$f":" 'TL - C4 A'!BM$653","v":0.35214489944999999},{"$f":" 'TL - C4 A'!BN$653","v":0.35214489944999999},{"$f":" 'TL - C4 A'!BO$653","v":0.35214489944999999},{"$f":" 'TL - C4 A'!BP$653","v":0.35214489944999999},{"$f":" 'TL - C4 A'!BQ$653","v":0},{"$f":" 'TL - C4 A'!BR$653","v":0},{"$f":" 'TL - C4 A'!BS$653","v":0},{"$f":" 'TL - C4 A'!BT$653","v":0},{"$f":" 'TL - C4 A'!BU$653","v":0},{"$f":" 'TL - C4 A'!BV$653","v":0},{"$f":" 'TL - C4 A'!BW$653","v":0},{"$f":" 'TL - C4 A'!BX$653","v":0},{"$f":" 'TL - C4 A'!BY$653","v":0},{"$f":" 'TL - C4 A'!BZ$653","v":0},{"$f":" 'TL - C4 A'!CA$653","v":0}]
[null,null,null,null,{"$f":" 'TL - C4 A'!E$654","v":"Depreciation - capex addition - 01 Apr 10 - real - TN"},{"$f":" 'TL - C4 A'!F$654","v":0},{"$f":" 'TL - C4 A'!G$654","v":0},{"$f":" 'TL - C4 A'!H$654","v":0},{"$f":" 'TL - C4 A'!I$654","v":"GBP m"},{"$f":" 'TL - C4 A'!J$654","v":0},{"$f":" 'TL - C4 A'!K$654","v":14.105119100952816},{"$f":" 'TL - C4 A'!L$654","v":0},{"$f":" 'TL - C4 A'!M$654","v":0},{"$f":" 'TL - C4 A'!N$654","v":0},{"$f":" 'TL - C4 A'!O$654","v":0},{"$f":" 'TL - C4 A'!P$654","v":0},{"$f":" 'TL - C4 A'!Q$654","v":0},{"$f":" 'TL - C4 A'!R$654","v":0},{"$f":" 'TL - C4 A'!S$654","v":0},{"$f":" 'TL - C4 A'!T$654","v":0},{"$f":" 'TL - C4 A'!U$654","v":0},{"$f":" 'TL - C4 A'!V$654","v":0},{"$f":" 'TL - C4 A'!W$654","v":0},{"$f":" 'TL - C4 A'!X$654","v":0},{"$f":" 'TL - C4 A'!Y$654","v":0},{"$f":" 'TL - C4 A'!Z$654","v":0},{"$f":" 'TL - C4 A'!AA$654","v":0},{"$f":" 'TL - C4 A'!AB$654","v":0},{"$f":" 'TL - C4 A'!AC$654","v":0},{"$f":" 'TL - C4 A'!AD$654","v":0.42315357302858353},{"$f":" 'TL - C4 A'!AE$654","v":0.42315357302858353},{"$f":" 'TL - C4 A'!AF$654","v":0.42315357302858353},{"$f":" 'TL - C4 A'!AG$654","v":0.42315357302858353},{"$f":" 'TL - C4 A'!AH$654","v":0.42315357302858353},{"$f":" 'TL - C4 A'!AI$654","v":0.42315357302858353},{"$f":" 'TL - C4 A'!AJ$654","v":0.42315357302858353},{"$f":" 'TL - C4 A'!AK$654","v":0.42315357302858475},{"$f":" 'TL - C4 A'!AL$654","v":0.42315357302858475},{"$f":" 'TL - C4 A'!AM$654","v":0.42315357302858475},{"$f":" 'TL - C4 A'!AN$654","v":0.42315357302858475},{"$f":" 'TL - C4 A'!AO$654","v":0.42315357302858475},{"$f":" 'TL - C4 A'!AP$654","v":0.42315357302858475},{"$f":" 'TL - C4 A'!AQ$654","v":0.42315357302858475},{"$f":" 'TL - C4 A'!AR$654","v":0.42315357302858475},{"$f":" 'TL - C4 A'!AS$654","v":0.42315357302858475},{"$f":" 'TL - C4 A'!AT$654","v":0.42315357302858475},{"$f":" 'TL - C4 A'!AU$654","v":0.42315357302858475},{"$f":" 'TL - C4 A'!AV$654","v":0.42315357302858475},{"$f":" 'TL - C4 A'!AW$654","v":0.42315357302858475},{"$f":" 'TL - C4 A'!AX$654","v":0.28210238201905652},{"$f":" 'TL - C4 A'!AY$654","v":0.28210238201905652},{"$f":" 'TL - C4 A'!AZ$654","v":0.28210238201905652},{"$f":" 'TL - C4 A'!BA$654","v":0.28210238201905652},{"$f":" 'TL - C4 A'!BB$654","v":0.28210238201905652},{"$f":" 'TL - C4 A'!BC$654","v":0.28210238201905652},{"$f":" 'TL - C4 A'!BD$654","v":0.28210238201905652},{"$f":" 'TL - C4 A'!BE$654","v":0.28210238201905652},{"$f":" 'TL - C4 A'!BF$654","v":0.28210238201905652},{"$f":" 'TL - C4 A'!BG$654","v":0.28210238201905652},{"$f":" 'TL - C4 A'!BH$654","v":0.28210238201905652},{"$f":" 'TL - C4 A'!BI$654","v":0.28210238201905652},{"$f":" 'TL - C4 A'!BJ$654","v":0.28210238201905652},{"$f":" 'TL - C4 A'!BK$654","v":0.28210238201905652},{"$f":" 'TL - C4 A'!BL$654","v":0.28210238201905652},{"$f":" 'TL - C4 A'!BM$654","v":0.28210238201905652},{"$f":" 'TL - C4 A'!BN$654","v":0.28210238201905652},{"$f":" 'TL - C4 A'!BO$654","v":0.28210238201905652},{"$f":" 'TL - C4 A'!BP$654","v":0.28210238201905652},{"$f":" 'TL - C4 A'!BQ$654","v":0.28210238201905652},{"$f":" 'TL - C4 A'!BR$654","v":0},{"$f":" 'TL - C4 A'!BS$654","v":0},{"$f":" 'TL - C4 A'!BT$654","v":0},{"$f":" 'TL - C4 A'!BU$654","v":0},{"$f":" 'TL - C4 A'!BV$654","v":0},{"$f":" 'TL - C4 A'!BW$654","v":0},{"$f":" 'TL - C4 A'!BX$654","v":0},{"$f":" 'TL - C4 A'!BY$654","v":0},{"$f":" 'TL - C4 A'!BZ$654","v":0},{"$f":" 'TL - C4 A'!CA$654","v":0}]
[null,null,null,null,{"$f":" 'TL - C4 A'!E$655","v":"Depreciation - capex addition - 01 Apr 11 - real - TN"},{"$f":" 'TL - C4 A'!F$655","v":0},{"$f":" 'TL - C4 A'!G$655","v":0},{"$f":" 'TL - C4 A'!H$655","v":0},{"$f":" 'TL - C4 A'!I$655","v":"GBP m"},{"$f":" 'TL - C4 A'!J$655","v":0},{"$f":" 'TL - C4 A'!K$655","v":13.079314144819033},{"$f":" 'TL - C4 A'!L$655","v":0},{"$f":" 'TL - C4 A'!M$655","v":0},{"$f":" 'TL - C4 A'!N$655","v":0},{"$f":" 'TL - C4 A'!O$655","v":0},{"$f":" 'TL - C4 A'!P$655","v":0},{"$f":" 'TL - C4 A'!Q$655","v":0},{"$f":" 'TL - C4 A'!R$655","v":0},{"$f":" 'TL - C4 A'!S$655","v":0},{"$f":" 'TL - C4 A'!T$655","v":0},{"$f":" 'TL - C4 A'!U$655","v":0},{"$f":" 'TL - C4 A'!V$655","v":0},{"$f":" 'TL - C4 A'!W$655","v":0},{"$f":" 'TL - C4 A'!X$655","v":0},{"$f":" 'TL - C4 A'!Y$655","v":0},{"$f":" 'TL - C4 A'!Z$655","v":0},{"$f":" 'TL - C4 A'!AA$655","v":0},{"$f":" 'TL - C4 A'!AB$655","v":0},{"$f":" 'TL - C4 A'!AC$655","v":0},{"$f":" 'TL - C4 A'!AD$655","v":0},{"$f":" 'TL - C4 A'!AE$655","v":0.39237942434456979},{"$f":" 'TL - C4 A'!AF$655","v":0.39237942434456979},{"$f":" 'TL - C4 A'!AG$655","v":0.39237942434456979},{"$f":" 'TL - C4 A'!AH$655","v":0.39237942434456979},{"$f":" 'TL - C4 A'!AI$655","v":0.39237942434456979},{"$f":" 'TL - C4 A'!AJ$655","v":0.39237942434456979},{"$f":" 'TL - C4 A'!AK$655","v":0.39237942434457096},{"$f":" 'TL - C4 A'!AL$655","v":0.39237942434457096},{"$f":" 'TL - C4 A'!AM$655","v":0.39237942434457096},{"$f":" 'TL - C4 A'!AN$655","v":0.39237942434457096},{"$f":" 'TL - C4 A'!AO$655","v":0.39237942434457096},{"$f":" 'TL - C4 A'!AP$655","v":0.39237942434457096},{"$f":" 'TL - C4 A'!AQ$655","v":0.39237942434457096},{"$f":" 'TL - C4 A'!AR$655","v":0.39237942434457096},{"$f":" 'TL - C4 A'!AS$655","v":0.39237942434457096},{"$f":" 'TL - C4 A'!AT$655","v":0.39237942434457096},{"$f":" 'TL - C4 A'!AU$655","v":0.39237942434457096},{"$f":" 'TL - C4 A'!AV$655","v":0.39237942434457096},{"$f":" 'TL - C4 A'!AW$655","v":0.39237942434457096},{"$f":" 'TL - C4 A'!AX$655","v":0.39237942434457096},{"$f":" 'TL - C4 A'!AY$655","v":0.2615862828963807},{"$f":" 'TL - C4 A'!AZ$655","v":0.2615862828963807},{"$f":" 'TL - C4 A'!BA$655","v":0.2615862828963807},{"$f":" 'TL - C4 A'!BB$655","v":0.2615862828963807},{"$f":" 'TL - C4 A'!BC$655","v":0.2615862828963807},{"$f":" 'TL - C4 A'!BD$655","v":0.2615862828963807},{"$f":" 'TL - C4 A'!BE$655","v":0.2615862828963807},{"$f":" 'TL - C4 A'!BF$655","v":0.2615862828963807},{"$f":" 'TL - C4 A'!BG$655","v":0.2615862828963807},{"$f":" 'TL - C4 A'!BH$655","v":0.2615862828963807},{"$f":" 'TL - C4 A'!BI$655","v":0.2615862828963807},{"$f":" 'TL - C4 A'!BJ$655","v":0.2615862828963807},{"$f":" 'TL - C4 A'!BK$655","v":0.2615862828963807},{"$f":" 'TL - C4 A'!BL$655","v":0.2615862828963807},{"$f":" 'TL - C4 A'!BM$655","v":0.2615862828963807},{"$f":" 'TL - C4 A'!BN$655","v":0.2615862828963807},{"$f":" 'TL - C4 A'!BO$655","v":0.2615862828963807},{"$f":" 'TL - C4 A'!BP$655","v":0.2615862828963807},{"$f":" 'TL - C4 A'!BQ$655","v":0.2615862828963807},{"$f":" 'TL - C4 A'!BR$655","v":0.26158628289637598},{"$f":" 'TL - C4 A'!BS$655","v":0},{"$f":" 'TL - C4 A'!BT$655","v":0},{"$f":" 'TL - C4 A'!BU$655","v":0},{"$f":" 'TL - C4 A'!BV$655","v":0},{"$f":" 'TL - C4 A'!BW$655","v":0},{"$f":" 'TL - C4 A'!BX$655","v":0},{"$f":" 'TL - C4 A'!BY$655","v":0},{"$f":" 'TL - C4 A'!BZ$655","v":0},{"$f":" 'TL - C4 A'!CA$655","v":0}]
[null,null,null,null,{"$f":" 'TL - C4 A'!E$656","v":"Depreciation - capex addition - 01 Oct 12 - real - TN"},{"$f":" 'TL - C4 A'!F$656","v":0},{"$f":" 'TL - C4 A'!G$656","v":0},{"$f":" 'TL - C4 A'!H$656","v":0},{"$f":" 'TL - C4 A'!I$656","v":"GBP m"},{"$f":" 'TL - C4 A'!J$656","v":0},{"$f":" 'TL - C4 A'!K$656","v":8.0039034657377961},{"$f":" 'TL - C4 A'!L$656","v":0},{"$f":" 'TL - C4 A'!M$656","v":0},{"$f":" 'TL - C4 A'!N$656","v":0},{"$f":" 'TL - C4 A'!O$656","v":0},{"$f":" 'TL - C4 A'!P$656","v":0},{"$f":" 'TL - C4 A'!Q$656","v":0},{"$f":" 'TL - C4 A'!R$656","v":0},{"$f":" 'TL - C4 A'!S$656","v":0},{"$f":" 'TL - C4 A'!T$656","v":0},{"$f":" 'TL - C4 A'!U$656","v":0},{"$f":" 'TL - C4 A'!V$656","v":0},{"$f":" 'TL - C4 A'!W$656","v":0},{"$f":" 'TL - C4 A'!X$656","v":0},{"$f":" 'TL - C4 A'!Y$656","v":0},{"$f":" 'TL - C4 A'!Z$656","v":0},{"$f":" 'TL - C4 A'!AA$656","v":0},{"$f":" 'TL - C4 A'!AB$656","v":0},{"$f":" 'TL - C4 A'!AC$656","v":0},{"$f":" 'TL - C4 A'!AD$656","v":0},{"$f":" 'TL - C4 A'!AE$656","v":0},{"$f":" 'TL - C4 A'!AF$656","v":0.12005855198606699},{"$f":" 'TL - C4 A'!AG$656","v":0.24011710397213426},{"$f":" 'TL - C4 A'!AH$656","v":0.24011710397213426},{"$f":" 'TL - C4 A'!AI$656","v":0.24011710397213426},{"$f":" 'TL - C4 A'!AJ$656","v":0.24011710397213426},{"$f":" 'TL - C4 A'!AK$656","v":0.24011710397213387},{"$f":" 'TL - C4 A'!AL$656","v":0.24011710397213387},{"$f":" 'TL - C4 A'!AM$656","v":0.24011710397213387},{"$f":" 'TL - C4 A'!AN$656","v":0.24011710397213387},{"$f":" 'TL - C4 A'!AO$656","v":0.24011710397213387},{"$f":" 'TL - C4 A'!AP$656","v":0.24011710397213387},{"$f":" 'TL - C4 A'!AQ$656","v":0.24011710397213387},{"$f":" 'TL - C4 A'!AR$656","v":0.24011710397213387},{"$f":" 'TL - C4 A'!AS$656","v":0.24011710397213387},{"$f":" 'TL - C4 A'!AT$656","v":0.24011710397213387},{"$f":" 'TL - C4 A'!AU$656","v":0.24011710397213387},{"$f":" 'TL - C4 A'!AV$656","v":0.24011710397213387},{"$f":" 'TL - C4 A'!AW$656","v":0.24011710397213387},{"$f":" 'TL - C4 A'!AX$656","v":0.24011710397213387},{"$f":" 'TL - C4 A'!AY$656","v":0.24011710397213387},{"$f":" 'TL - C4 A'!AZ$656","v":0.2000975866434449},{"$f":" 'TL - C4 A'!BA$656","v":0.16007806931475593},{"$f":" 'TL - C4 A'!BB$656","v":0.16007806931475593},{"$f":" 'TL - C4 A'!BC$656","v":0.16007806931475593},{"$f":" 'TL - C4 A'!BD$656","v":0.16007806931475593},{"$f":" 'TL - C4 A'!BE$656","v":0.16007806931475593},{"$f":" 'TL - C4 A'!BF$656","v":0.16007806931475593},{"$f":" 'TL - C4 A'!BG$656","v":0.16007806931475593},{"$f":" 'TL - C4 A'!BH$656","v":0.16007806931475593},{"$f":" 'TL - C4 A'!BI$656","v":0.16007806931475593},{"$f":" 'TL - C4 A'!BJ$656","v":0.16007806931475593},{"$f":" 'TL - C4 A'!BK$656","v":0.16007806931475593},{"$f":" 'TL - C4 A'!BL$656","v":0.16007806931475593},{"$f":" 'TL - C4 A'!BM$656","v":0.16007806931475593},{"$f":" 'TL - C4 A'!BN$656","v":0.16007806931475593},{"$f":" 'TL - C4 A'!BO$656","v":0.16007806931475593},{"$f":" 'TL - C4 A'!BP$656","v":0.16007806931475593},{"$f":" 'TL - C4 A'!BQ$656","v":0.16007806931475593},{"$f":" 'TL - C4 A'!BR$656","v":0.16007806931475593},{"$f":" 'TL - C4 A'!BS$656","v":0.16007806931475593},{"$f":" 'TL - C4 A'!BT$656","v":8.0039034657374053E-2},{"$f":" 'TL - C4 A'!BU$656","v":0},{"$f":" 'TL - C4 A'!BV$656","v":0},{"$f":" 'TL - C4 A'!BW$656","v":0},{"$f":" 'TL - C4 A'!BX$656","v":0},{"$f":" 'TL - C4 A'!BY$656","v":0},{"$f":" 'TL - C4 A'!BZ$656","v":0},{"$f":" 'TL - C4 A'!CA$656","v":0}]
[null,null,null,null,{"$f":" 'TL - C4 A'!E$657","v":"Depreciation - capex addition - 01 Oct 13 - real - TN"},{"$f":" 'TL - C4 A'!F$657","v":0},{"$f":" 'TL - C4 A'!G$657","v":0},{"$f":" 'TL - C4 A'!H$657","v":0},{"$f":" 'TL - C4 A'!I$657","v":"GBP m"},{"$f":" 'TL - C4 A'!J$657","v":0},{"$f":" 'TL - C4 A'!K$657","v":11.029418544928042},{"$f":" 'TL - C4 A'!L$657","v":0},{"$f":" 'TL - C4 A'!M$657","v":0},{"$f":" 'TL - C4 A'!N$657","v":0},{"$f":" 'TL - C4 A'!O$657","v":0},{"$f":" 'TL - C4 A'!P$657","v":0},{"$f":" 'TL - C4 A'!Q$657","v":0},{"$f":" 'TL - C4 A'!R$657","v":0},{"$f":" 'TL - C4 A'!S$657","v":0},{"$f":" 'TL - C4 A'!T$657","v":0},{"$f":" 'TL - C4 A'!U$657","v":0},{"$f":" 'TL - C4 A'!V$657","v":0},{"$f":" 'TL - C4 A'!W$657","v":0},{"$f":" 'TL - C4 A'!X$657","v":0},{"$f":" 'TL - C4 A'!Y$657","v":0},{"$f":" 'TL - C4 A'!Z$657","v":0},{"$f":" 'TL - C4 A'!AA$657","v":0},{"$f":" 'TL - C4 A'!AB$657","v":0},{"$f":" 'TL - C4 A'!AC$657","v":0},{"$f":" 'TL - C4 A'!AD$657","v":0},{"$f":" 'TL - C4 A'!AE$657","v":0},{"$f":" 'TL - C4 A'!AF$657","v":0},{"$f":" 'TL - C4 A'!AG$657","v":0.16544127817392104},{"$f":" 'TL - C4 A'!AH$657","v":0.33088255634784086},{"$f":" 'TL - C4 A'!AI$657","v":0.33088255634784086},{"$f":" 'TL - C4 A'!AJ$657","v":0.33088255634784086},{"$f":" 'TL - C4 A'!AK$657","v":0.33088255634784125},{"$f":" 'TL - C4 A'!AL$657","v":0.33088255634784125},{"$f":" 'TL - C4 A'!AM$657","v":0.33088255634784125},{"$f":" 'TL - C4 A'!AN$657","v":0.33088255634784125},{"$f":" 'TL - C4 A'!AO$657","v":0.33088255634784125},{"$f":" 'TL - C4 A'!AP$657","v":0.33088255634784125},{"$f":" 'TL - C4 A'!AQ$657","v":0.33088255634784125},{"$f":" 'TL - C4 A'!AR$657","v":0.33088255634784125},{"$f":" 'TL - C4 A'!AS$657","v":0.33088255634784125},{"$f":" 'TL - C4 A'!AT$657","v":0.33088255634784125},{"$f":" 'TL - C4 A'!AU$657","v":0.33088255634784125},{"$f":" 'TL - C4 A'!AV$657","v":0.33088255634784125},{"$f":" 'TL - C4 A'!AW$657","v":0.33088255634784125},{"$f":" 'TL - C4 A'!AX$657","v":0.33088255634784125},{"$f":" 'TL - C4 A'!AY$657","v":0.33088255634784125},{"$f":" 'TL - C4 A'!AZ$657","v":0.33088255634784125},{"$f":" 'TL - C4 A'!BA$657","v":0.27573546362320106},{"$f":" 'TL - C4 A'!BB$657","v":0.22058837089856084},{"$f":" 'TL - C4 A'!BC$657","v":0.22058837089856084},{"$f":" 'TL - C4 A'!BD$657","v":0.22058837089856084},{"$f":" 'TL - C4 A'!BE$657","v":0.22058837089856084},{"$f":" 'TL - C4 A'!BF$657","v":0.22058837089856084},{"$f":" 'TL - C4 A'!BG$657","v":0.22058837089856084},{"$f":" 'TL - C4 A'!BH$657","v":0.22058837089856084},{"$f":" 'TL - C4 A'!BI$657","v":0.22058837089856084},{"$f":" 'TL - C4 A'!BJ$657","v":0.22058837089856084},{"$f":" 'TL - C4 A'!BK$657","v":0.22058837089856084},{"$f":" 'TL - C4 A'!BL$657","v":0.22058837089856084},{"$f":" 'TL - C4 A'!BM$657","v":0.22058837089856084},{"$f":" 'TL - C4 A'!BN$657","v":0.22058837089856084},{"$f":" 'TL - C4 A'!BO$657","v":0.22058837089856084},{"$f":" 'TL - C4 A'!BP$657","v":0.22058837089856084},{"$f":" 'TL - C4 A'!BQ$657","v":0.22058837089856084},{"$f":" 'TL - C4 A'!BR$657","v":0.22058837089856084},{"$f":" 'TL - C4 A'!BS$657","v":0.22058837089856084},{"$f":" 'TL - C4 A'!BT$657","v":0.22058837089856084},{"$f":" 'TL - C4 A'!BU$657","v":0.11029418544927694},{"$f":" 'TL - C4 A'!BV$657","v":0},{"$f":" 'TL - C4 A'!BW$657","v":0},{"$f":" 'TL - C4 A'!BX$657","v":0},{"$f":" 'TL - C4 A'!BY$657","v":0},{"$f":" 'TL - C4 A'!BZ$657","v":0},{"$f":" 'TL - C4 A'!CA$657","v":0}]
[null,null,null,null,{"$f":" 'TL - C4 A'!E$658","v":"Depreciation - capex addition - 01 Oct 14 - real - TN"},{"$f":" 'TL - C4 A'!F$658","v":0},{"$f":" 'TL - C4 A'!G$658","v":0},{"$f":" 'TL - C4 A'!H$658","v":0},{"$f":" 'TL - C4 A'!I$658","v":"GBP m"},{"$f":" 'TL - C4 A'!J$658","v":0},{"$f":" 'TL - C4 A'!K$658","v":19.311115390965128},{"$f":" 'TL - C4 A'!L$658","v":0},{"$f":" 'TL - C4 A'!M$658","v":0},{"$f":" 'TL - C4 A'!N$658","v":0},{"$f":" 'TL - C4 A'!O$658","v":0},{"$f":" 'TL - C4 A'!P$658","v":0},{"$f":" 'TL - C4 A'!Q$658","v":0},{"$f":" 'TL - C4 A'!R$658","v":0},{"$f":" 'TL - C4 A'!S$658","v":0},{"$f":" 'TL - C4 A'!T$658","v":0},{"$f":" 'TL - C4 A'!U$658","v":0},{"$f":" 'TL - C4 A'!V$658","v":0},{"$f":" 'TL - C4 A'!W$658","v":0},{"$f":" 'TL - C4 A'!X$658","v":0},{"$f":" 'TL - C4 A'!Y$658","v":0},{"$f":" 'TL - C4 A'!Z$658","v":0},{"$f":" 'TL - C4 A'!AA$658","v":0},{"$f":" 'TL - C4 A'!AB$658","v":0},{"$f":" 'TL - C4 A'!AC$658","v":0},{"$f":" 'TL - C4 A'!AD$658","v":0},{"$f":" 'TL - C4 A'!AE$658","v":0},{"$f":" 'TL - C4 A'!AF$658","v":0},{"$f":" 'TL - C4 A'!AG$658","v":0},{"$f":" 'TL - C4 A'!AH$658","v":0.28966673086447692},{"$f":" 'TL - C4 A'!AI$658","v":0.57933346172895384},{"$f":" 'TL - C4 A'!AJ$658","v":0.57933346172895384},{"$f":" 'TL - C4 A'!AK$658","v":0.57933346172895384},{"$f":" 'TL - C4 A'!AL$658","v":0.57933346172895384},{"$f":" 'TL - C4 A'!AM$658","v":0.57933346172895384},{"$f":" 'TL - C4 A'!AN$658","v":0.57933346172895384},{"$f":" 'TL - C4 A'!AO$658","v":0.57933346172895384},{"$f":" 'TL - C4 A'!AP$658","v":0.57933346172895384},{"$f":" 'TL - C4 A'!AQ$658","v":0.57933346172895384},{"$f":" 'TL - C4 A'!AR$658","v":0.57933346172895384},{"$f":" 'TL - C4 A'!AS$658","v":0.57933346172895384},{"$f":" 'TL - C4 A'!AT$658","v":0.57933346172895384},{"$f":" 'TL - C4 A'!AU$658","v":0.57933346172895384},{"$f":" 'TL - C4 A'!AV$658","v":0.57933346172895384},{"$f":" 'TL - C4 A'!AW$658","v":0.57933346172895384},{"$f":" 'TL - C4 A'!AX$658","v":0.57933346172895384},{"$f":" 'TL - C4 A'!AY$658","v":0.57933346172895384},{"$f":" 'TL - C4 A'!AZ$658","v":0.57933346172895384},{"$f":" 'TL - C4 A'!BA$658","v":0.57933346172895384},{"$f":" 'TL - C4 A'!BB$658","v":0.4827778847741282},{"$f":" 'TL - C4 A'!BC$658","v":0.38622230781930256},{"$f":" 'TL - C4 A'!BD$658","v":0.38622230781930256},{"$f":" 'TL - C4 A'!BE$658","v":0.38622230781930256},{"$f":" 'TL - C4 A'!BF$658","v":0.38622230781930256},{"$f":" 'TL - C4 A'!BG$658","v":0.38622230781930256},{"$f":" 'TL - C4 A'!BH$658","v":0.38622230781930256},{"$f":" 'TL - C4 A'!BI$658","v":0.38622230781930256},{"$f":" 'TL - C4 A'!BJ$658","v":0.38622230781930256},{"$f":" 'TL - C4 A'!BK$658","v":0.38622230781930256},{"$f":" 'TL - C4 A'!BL$658","v":0.38622230781930256},{"$f":" 'TL - C4 A'!BM$658","v":0.38622230781930256},{"$f":" 'TL - C4 A'!BN$658","v":0.38622230781930256},{"$f":" 'TL - C4 A'!BO$658","v":0.38622230781930256},{"$f":" 'TL - C4 A'!BP$658","v":0.38622230781930256},{"$f":" 'TL - C4 A'!BQ$658","v":0.38622230781930256},{"$f":" 'TL - C4 A'!BR$658","v":0.38622230781930256},{"$f":" 'TL - C4 A'!BS$658","v":0.38622230781930256},{"$f":" 'TL - C4 A'!BT$658","v":0.38622230781930256},{"$f":" 'TL - C4 A'!BU$658","v":0.38622230781930256},{"$f":" 'TL - C4 A'!BV$658","v":0.19311115390965128},{"$f":" 'TL - C4 A'!BW$658","v":0},{"$f":" 'TL - C4 A'!BX$658","v":0},{"$f":" 'TL - C4 A'!BY$658","v":0},{"$f":" 'TL - C4 A'!BZ$658","v":0},{"$f":" 'TL - C4 A'!CA$658","v":0}]
[null,null,null,null,{"$f":" 'TL - C4 A'!E$659","v":"Depreciation - capex addition - 01 Oct 15 - real - TN"},{"$f":" 'TL - C4 A'!F$659","v":0},{"$f":" 'TL - C4 A'!G$659","v":0},{"$f":" 'TL - C4 A'!H$659","v":0},{"$f":" 'TL - C4 A'!I$659","v":"GBP m"},{"$f":" 'TL - C4 A'!J$659","v":0},{"$f":" 'TL - C4 A'!K$659","v":23.358117441109464},{"$f":" 'TL - C4 A'!L$659","v":0},{"$f":" 'TL - C4 A'!M$659","v":0},{"$f":" 'TL - C4 A'!N$659","v":0},{"$f":" 'TL - C4 A'!O$659","v":0},{"$f":" 'TL - C4 A'!P$659","v":0},{"$f":" 'TL - C4 A'!Q$659","v":0},{"$f":" 'TL - C4 A'!R$659","v":0},{"$f":" 'TL - C4 A'!S$659","v":0},{"$f":" 'TL - C4 A'!T$659","v":0},{"$f":" 'TL - C4 A'!U$659","v":0},{"$f":" 'TL - C4 A'!V$659","v":0},{"$f":" 'TL - C4 A'!W$659","v":0},{"$f":" 'TL - C4 A'!X$659","v":0},{"$f":" 'TL - C4 A'!Y$659","v":0},{"$f":" 'TL - C4 A'!Z$659","v":0},{"$f":" 'TL - C4 A'!AA$659","v":0},{"$f":" 'TL - C4 A'!AB$659","v":0},{"$f":" 'TL - C4 A'!AC$659","v":0},{"$f":" 'TL - C4 A'!AD$659","v":0},{"$f":" 'TL - C4 A'!AE$659","v":0},{"$f":" 'TL - C4 A'!AF$659","v":0},{"$f":" 'TL - C4 A'!AG$659","v":0},{"$f":" 'TL - C4 A'!AH$659","v":0},{"$f":" 'TL - C4 A'!AI$659","v":0.3503717616166428},{"$f":" 'TL - C4 A'!AJ$659","v":0.70074352323328448},{"$f":" 'TL - C4 A'!AK$659","v":0.70074352323328426},{"$f":" 'TL - C4 A'!AL$659","v":0.70074352323328426},{"$f":" 'TL - C4 A'!AM$659","v":0.70074352323328426},{"$f":" 'TL - C4 A'!AN$659","v":0.70074352323328426},{"$f":" 'TL - C4 A'!AO$659","v":0.70074352323328426},{"$f":" 'TL - C4 A'!AP$659","v":0.70074352323328426},{"$f":" 'TL - C4 A'!AQ$659","v":0.70074352323328426},{"$f":" 'TL - C4 A'!AR$659","v":0.70074352323328426},{"$f":" 'TL - C4 A'!AS$659","v":0.70074352323328426},{"$f":" 'TL - C4 A'!AT$659","v":0.70074352323328426},{"$f":" 'TL - C4 A'!AU$659","v":0.70074352323328426},{"$f":" 'TL - C4 A'!AV$659","v":0.70074352323328426},{"$f":" 'TL - C4 A'!AW$659","v":0.70074352323328426},{"$f":" 'TL - C4 A'!AX$659","v":0.70074352323328426},{"$f":" 'TL - C4 A'!AY$659","v":0.70074352323328426},{"$f":" 'TL - C4 A'!AZ$659","v":0.70074352323328426},{"$f":" 'TL - C4 A'!BA$659","v":0.70074352323328426},{"$f":" 'TL - C4 A'!BB$659","v":0.70074352323328426},{"$f":" 'TL - C4 A'!BC$659","v":0.58395293602773701},{"$f":" 'TL - C4 A'!BD$659","v":0.46716234882218954},{"$f":" 'TL - C4 A'!BE$659","v":0.46716234882218954},{"$f":" 'TL - C4 A'!BF$659","v":0.46716234882218954},{"$f":" 'TL - C4 A'!BG$659","v":0.46716234882218954},{"$f":" 'TL - C4 A'!BH$659","v":0.46716234882218954},{"$f":" 'TL - C4 A'!BI$659","v":0.46716234882218954},{"$f":" 'TL - C4 A'!BJ$659","v":0.46716234882218954},{"$f":" 'TL - C4 A'!BK$659","v":0.46716234882218954},{"$f":" 'TL - C4 A'!BL$659","v":0.46716234882218954},{"$f":" 'TL - C4 A'!BM$659","v":0.46716234882218954},{"$f":" 'TL - C4 A'!BN$659","v":0.46716234882218954},{"$f":" 'TL - C4 A'!BO$659","v":0.46716234882218954},{"$f":" 'TL - C4 A'!BP$659","v":0.46716234882218954},{"$f":" 'TL - C4 A'!BQ$659","v":0.46716234882218954},{"$f":" 'TL - C4 A'!BR$659","v":0.46716234882218954},{"$f":" 'TL - C4 A'!BS$659","v":0.46716234882218954},{"$f":" 'TL - C4 A'!BT$659","v":0.46716234882218954},{"$f":" 'TL - C4 A'!BU$659","v":0.46716234882218954},{"$f":" 'TL - C4 A'!BV$659","v":0.46716234882218954},{"$f":" 'TL - C4 A'!BW$659","v":0.23358117441109477},{"$f":" 'TL - C4 A'!BX$659","v":0},{"$f":" 'TL - C4 A'!BY$659","v":0},{"$f":" 'TL - C4 A'!BZ$659","v":0},{"$f":" 'TL - C4 A'!CA$659","v":0}]
[null,null,null,null,{"$f":" 'TL - C4 A'!E$660","v":"Depreciation - capex addition - 01 Oct 16 - real - TN"},{"$f":" 'TL - C4 A'!F$660","v":0},{"$f":" 'TL - C4 A'!G$660","v":0},{"$f":" 'TL - C4 A'!H$660","v":0},{"$f":" 'TL - C4 A'!I$660","v":"GBP m"},{"$f":" 'TL - C4 A'!J$660","v":0},{"$f":" 'TL - C4 A'!K$660","v":25.300414464522628},{"$f":" 'TL - C4 A'!L$660","v":0},{"$f":" 'TL - C4 A'!M$660","v":0},{"$f":" 'TL - C4 A'!N$660","v":0},{"$f":" 'TL - C4 A'!O$660","v":0},{"$f":" 'TL - C4 A'!P$660","v":0},{"$f":" 'TL - C4 A'!Q$660","v":0},{"$f":" 'TL - C4 A'!R$660","v":0},{"$f":" 'TL - C4 A'!S$660","v":0},{"$f":" 'TL - C4 A'!T$660","v":0},{"$f":" 'TL - C4 A'!U$660","v":0},{"$f":" 'TL - C4 A'!V$660","v":0},{"$f":" 'TL - C4 A'!W$660","v":0},{"$f":" 'TL - C4 A'!X$660","v":0},{"$f":" 'TL - C4 A'!Y$660","v":0},{"$f":" 'TL - C4 A'!Z$660","v":0},{"$f":" 'TL - C4 A'!AA$660","v":0},{"$f":" 'TL - C4 A'!AB$660","v":0},{"$f":" 'TL - C4 A'!AC$660","v":0},{"$f":" 'TL - C4 A'!AD$660","v":0},{"$f":" 'TL - C4 A'!AE$660","v":0},{"$f":" 'TL - C4 A'!AF$660","v":0},{"$f":" 'TL - C4 A'!AG$660","v":0},{"$f":" 'TL - C4 A'!AH$660","v":0},{"$f":" 'TL - C4 A'!AI$660","v":0},{"$f":" 'TL - C4 A'!AJ$660","v":0.37950621696783948},{"$f":" 'TL - C4 A'!AK$660","v":0.75901243393567885},{"$f":" 'TL - C4 A'!AL$660","v":0.75901243393567885},{"$f":" 'TL - C4 A'!AM$660","v":0.75901243393567885},{"$f":" 'TL - C4 A'!AN$660","v":0.75901243393567885},{"$f":" 'TL - C4 A'!AO$660","v":0.75901243393567885},{"$f":" 'TL - C4 A'!AP$660","v":0.75901243393567885},{"$f":" 'TL - C4 A'!AQ$660","v":0.75901243393567885},{"$f":" 'TL - C4 A'!AR$660","v":0.75901243393567885},{"$f":" 'TL - C4 A'!AS$660","v":0.75901243393567885},{"$f":" 'TL - C4 A'!AT$660","v":0.75901243393567885},{"$f":" 'TL - C4 A'!AU$660","v":0.75901243393567885},{"$f":" 'TL - C4 A'!AV$660","v":0.75901243393567885},{"$f":" 'TL - C4 A'!AW$660","v":0.75901243393567885},{"$f":" 'TL - C4 A'!AX$660","v":0.75901243393567885},{"$f":" 'TL - C4 A'!AY$660","v":0.75901243393567885},{"$f":" 'TL - C4 A'!AZ$660","v":0.75901243393567885},{"$f":" 'TL - C4 A'!BA$660","v":0.75901243393567885},{"$f":" 'TL - C4 A'!BB$660","v":0.75901243393567885},{"$f":" 'TL - C4 A'!BC$660","v":0.75901243393567885},{"$f":" 'TL - C4 A'!BD$660","v":0.63251036161306573},{"$f":" 'TL - C4 A'!BE$660","v":0.50600828929045261},{"$f":" 'TL - C4 A'!BF$660","v":0.50600828929045261},{"$f":" 'TL - C4 A'!BG$660","v":0.50600828929045261},{"$f":" 'TL - C4 A'!BH$660","v":0.50600828929045261},{"$f":" 'TL - C4 A'!BI$660","v":0.50600828929045261},{"$f":" 'TL - C4 A'!BJ$660","v":0.50600828929045261},{"$f":" 'TL - C4 A'!BK$660","v":0.50600828929045261},{"$f":" 'TL - C4 A'!BL$660","v":0.50600828929045261},{"$f":" 'TL - C4 A'!BM$660","v":0.50600828929045261},{"$f":" 'TL - C4 A'!BN$660","v":0.50600828929045261},{"$f":" 'TL - C4 A'!BO$660","v":0.50600828929045261},{"$f":" 'TL - C4 A'!BP$660","v":0.50600828929045261},{"$f":" 'TL - C4 A'!BQ$660","v":0.50600828929045261},{"$f":" 'TL - C4 A'!BR$660","v":0.50600828929045261},{"$f":" 'TL - C4 A'!BS$660","v":0.50600828929045261},{"$f":" 'TL - C4 A'!BT$660","v":0.50600828929045261},{"$f":" 'TL - C4 A'!BU$660","v":0.50600828929045261},{"$f":" 'TL - C4 A'!BV$660","v":0.50600828929045261},{"$f":" 'TL - C4 A'!BW$660","v":0.50600828929045261},{"$f":" 'TL - C4 A'!BX$660","v":0.2530041446452263},{"$f":" 'TL - C4 A'!BY$660","v":0},{"$f":" 'TL - C4 A'!BZ$660","v":0},{"$f":" 'TL - C4 A'!CA$660","v":0}]
[null,null,null,null,{"$f":" 'TL - C4 A'!E$661","v":"Depreciation - capex addition - 01 Oct 17 - real - TN"},{"$f":" 'TL - C4 A'!F$661","v":0},{"$f":" 'TL - C4 A'!G$661","v":0},{"$f":" 'TL - C4 A'!H$661","v":0},{"$f":" 'TL - C4 A'!I$661","v":"GBP m"},{"$f":" 'TL - C4 A'!J$661","v":0},{"$f":" 'TL - C4 A'!K$661","v":15.479426214923194},{"$f":" 'TL - C4 A'!L$661","v":0},{"$f":" 'TL - C4 A'!M$661","v":0},{"$f":" 'TL - C4 A'!N$661","v":0},{"$f":" 'TL - C4 A'!O$661","v":0},{"$f":" 'TL - C4 A'!P$661","v":0},{"$f":" 'TL - C4 A'!Q$661","v":0},{"$f":" 'TL - C4 A'!R$661","v":0},{"$f":" 'TL - C4 A'!S$661","v":0},{"$f":" 'TL - C4 A'!T$661","v":0},{"$f":" 'TL - C4 A'!U$661","v":0},{"$f":" 'TL - C4 A'!V$661","v":0},{"$f":" 'TL - C4 A'!W$661","v":0},{"$f":" 'TL - C4 A'!X$661","v":0},{"$f":" 'TL - C4 A'!Y$661","v":0},{"$f":" 'TL - C4 A'!Z$661","v":0},{"$f":" 'TL - C4 A'!AA$661","v":0},{"$f":" 'TL - C4 A'!AB$661","v":0},{"$f":" 'TL - C4 A'!AC$661","v":0},{"$f":" 'TL - C4 A'!AD$661","v":0},{"$f":" 'TL - C4 A'!AE$661","v":0},{"$f":" 'TL - C4 A'!AF$661","v":0},{"$f":" 'TL - C4 A'!AG$661","v":0},{"$f":" 'TL - C4 A'!AH$661","v":0},{"$f":" 'TL - C4 A'!AI$661","v":0},{"$f":" 'TL - C4 A'!AJ$661","v":0},{"$f":" 'TL - C4 A'!AK$661","v":0.23219139322384794},{"$f":" 'TL - C4 A'!AL$661","v":0.46438278644769587},{"$f":" 'TL - C4 A'!AM$661","v":0.46438278644769587},{"$f":" 'TL - C4 A'!AN$661","v":0.46438278644769587},{"$f":" 'TL - C4 A'!AO$661","v":0.46438278644769587},{"$f":" 'TL - C4 A'!AP$661","v":0.46438278644769587},{"$f":" 'TL - C4 A'!AQ$661","v":0.46438278644769587},{"$f":" 'TL - C4 A'!AR$661","v":0.46438278644769587},{"$f":" 'TL - C4 A'!AS$661","v":0.46438278644769587},{"$f":" 'TL - C4 A'!AT$661","v":0.46438278644769587},{"$f":" 'TL - C4 A'!AU$661","v":0.46438278644769587},{"$f":" 'TL - C4 A'!AV$661","v":0.46438278644769587},{"$f":" 'TL - C4 A'!AW$661","v":0.46438278644769587},{"$f":" 'TL - C4 A'!AX$661","v":0.46438278644769587},{"$f":" 'TL - C4 A'!AY$661","v":0.46438278644769587},{"$f":" 'TL - C4 A'!AZ$661","v":0.46438278644769587},{"$f":" 'TL - C4 A'!BA$661","v":0.46438278644769587},{"$f":" 'TL - C4 A'!BB$661","v":0.46438278644769587},{"$f":" 'TL - C4 A'!BC$661","v":0.46438278644769587},{"$f":" 'TL - C4 A'!BD$661","v":0.46438278644769587},{"$f":" 'TL - C4 A'!BE$661","v":0.38698565537307994},{"$f":" 'TL - C4 A'!BF$661","v":0.3095885242984639},{"$f":" 'TL - C4 A'!BG$661","v":0.3095885242984639},{"$f":" 'TL - C4 A'!BH$661","v":0.3095885242984639},{"$f":" 'TL - C4 A'!BI$661","v":0.3095885242984639},{"$f":" 'TL - C4 A'!BJ$661","v":0.3095885242984639},{"$f":" 'TL - C4 A'!BK$661","v":0.3095885242984639},{"$f":" 'TL - C4 A'!BL$661","v":0.3095885242984639},{"$f":" 'TL - C4 A'!BM$661","v":0.3095885242984639},{"$f":" 'TL - C4 A'!BN$661","v":0.3095885242984639},{"$f":" 'TL - C4 A'!BO$661","v":0.3095885242984639},{"$f":" 'TL - C4 A'!BP$661","v":0.3095885242984639},{"$f":" 'TL - C4 A'!BQ$661","v":0.3095885242984639},{"$f":" 'TL - C4 A'!BR$661","v":0.3095885242984639},{"$f":" 'TL - C4 A'!BS$661","v":0.3095885242984639},{"$f":" 'TL - C4 A'!BT$661","v":0.3095885242984639},{"$f":" 'TL - C4 A'!BU$661","v":0.3095885242984639},{"$f":" 'TL - C4 A'!BV$661","v":0.3095885242984639},{"$f":" 'TL - C4 A'!BW$661","v":0.3095885242984639},{"$f":" 'TL - C4 A'!BX$661","v":0.3095885242984639},{"$f":" 'TL - C4 A'!BY$661","v":0.15479426214923195},{"$f":" 'TL - C4 A'!BZ$661","v":0},{"$f":" 'TL - C4 A'!CA$661","v":0}]
[]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$34, \"dd mmm yy\") & \" - depreciation calc diff - TN\"","v":"Network capex add - 01 Apr 93 - depreciation calc diff - TN"},null,null,null,"GBP m",null,{"$f":" SUM(M64:CA64)","v":-6.3699046037868357E-15},null,{"$f":" M12 - M38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2.4980018054066022E-16,-2.4980018054066022E-16,-2.4980018054066022E-16,-2.4980018054066022E-16,-2.4980018054066022E-16,-2.4980018054066022E-16,-2.4980018054066022E-16,-2.4980018054066022E-16,{"$f":" AS12 - AS38","v":-2.4980018054066022E-16},-2.4980018054066022E-16,-2.4980018054066022E-16,-2.4980018054066022E-16,-2.4980018054066022E-16,-2.4980018054066022E-16,-2.4980018054066022E-16,-2.6229018956769323E-15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$35, \"dd mmm yy\") & \" - depreciation calc diff - TN\"","v":"Network capex add - 01 Apr 94 - depreciation calc diff - TN"},null,null,null,"GBP m",null,-9.4368957093138306E-16,null,{"$f":" M13 - M39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2.4980018054066022E-16,-2.4980018054066022E-16,-2.4980018054066022E-16,-2.4980018054066022E-16,-2.4980018054066022E-16,-2.4980018054066022E-16,-2.4980018054066022E-16,-2.4980018054066022E-16,{"$f":" AS13 - AS39","v":-2.4980018054066022E-16},-2.4980018054066022E-16,-2.4980018054066022E-16,-2.4980018054066022E-16,-2.4980018054066022E-16,-2.4980018054066022E-16,-2.4980018054066022E-16,-2.4980018054066022E-16,3.0531133177191805E-15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$36, \"dd mmm yy\") & \" - depreciation calc diff - TN\"","v":"Network capex add - 01 Apr 95 - depreciation calc diff - TN"},null,null,null,"GBP m",null,-4.0023540037736893E-14,null,{"$f":" M14 - M40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.2212453270876722E-15,-1.2212453270876722E-15,-1.2212453270876722E-15,-1.2212453270876722E-15,-1.2212453270876722E-15,-1.2212453270876722E-15,-1.2212453270876722E-15,-1.2212453270876722E-15,{"$f":" AS14 - AS40","v":-1.2212453270876722E-15},-1.2212453270876722E-15,-1.2212453270876722E-15,-1.2212453270876722E-15,-1.2212453270876722E-15,-1.2212453270876722E-15,-1.2212453270876722E-15,-1.2212453270876722E-15,-1.2212453270876722E-15,-1.9262369477246466E-14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$37, \"dd mmm yy\") & \" - depreciation calc diff - TN\"","v":"Network capex add - 01 Apr 96 - depreciation calc diff - TN"},null,null,null,"GBP m",null,-1.0824674490095276E-14,null,{"$f":" M15 - M41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS15 - AS41","v":0},0,0,0,0,0,0,0,0,0,-1.0824674490095276E-14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$38, \"dd mmm yy\") & \" - depreciation calc diff - TN\"","v":"Network capex add - 01 Apr 97 - depreciation calc diff - TN"},null,null,null,"GBP m",null,-3.1752378504279477E-14,null,{"$f":" M16 - M42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.1657341758564144E-15,-1.1657341758564144E-15,-1.1657341758564144E-15,-1.1657341758564144E-15,-1.1657341758564144E-15,-1.1657341758564144E-15,-1.1657341758564144E-15,-1.1657341758564144E-15,{"$f":" AS16 - AS42","v":-1.1657341758564144E-15},-1.1657341758564144E-15,-1.1657341758564144E-15,-1.1657341758564144E-15,-1.1657341758564144E-15,-1.1657341758564144E-15,-1.1657341758564144E-15,-1.1657341758564144E-15,-1.1657341758564144E-15,-1.1657341758564144E-15,-1.1657341758564144E-15,-9.6034291630076041E-15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$39, \"dd mmm yy\") & \" - depreciation calc diff - TN\"","v":"Network capex add - 01 Apr 98 - depreciation calc diff - TN"},null,null,null,"GBP m",null,-3.5194069880617462E-14,null,{"$f":" M17 - M43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.1657341758564144E-15,-1.2212453270876722E-15,-1.2212453270876722E-15,-1.2212453270876722E-15,-1.2212453270876722E-15,-1.2212453270876722E-15,-1.2212453270876722E-15,-1.2212453270876722E-15,{"$f":" AS17 - AS43","v":-1.2212453270876722E-15},-1.2212453270876722E-15,-1.2212453270876722E-15,-1.2212453270876722E-15,-1.2212453270876722E-15,-1.2212453270876722E-15,-1.2212453270876722E-15,-1.2212453270876722E-15,-1.2212453270876722E-15,-1.2212453270876722E-15,-1.2212453270876722E-15,-1.2212453270876722E-15,-1.0824674490095276E-14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$40, \"dd mmm yy\") & \" - depreciation calc diff - TN\"","v":"Network capex add - 01 Apr 99 - depreciation calc diff - TN"},null,null,null,"GBP m",null,3.858025010572419E-14,null,{"$f":" M18 - M44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,{"$f":" AS18 - AS44","v":1.2212453270876722E-15},1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2934098236883074E-14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$41, \"dd mmm yy\") & \" - depreciation calc diff - TN\"","v":"Network capex add - 01 Apr 00 - depreciation calc diff - TN"},null,null,null,"GBP m",null,-1.2101430968414206E-14,null,{"$f":" M19 - M45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.2212453270876722E-15,-1.2212453270876722E-15,-1.2212453270876722E-15,0,0,0,0,0,{"$f":" AS19 - AS45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-8.4376949871511897E-15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$42, \"dd mmm yy\") & \" - depreciation calc diff - TN\"","v":"Network capex add - 01 Apr 01 - depreciation calc diff - TN"},null,null,null,"GBP m",null,-9.5479180117763462E-15,null,{"$f":" M20 - M46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.1657341758564144E-15,-1.1657341758564144E-15,-1.1657341758564144E-15,-1.1657341758564144E-15,0,0,0,0,{"$f":" AS20 - AS46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-4.8849813083506888E-15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$43, \"dd mmm yy\") & \" - depreciation calc diff - TN\"","v":"Network capex add - 01 Apr 02 - depreciation calc diff - TN"},null,null,null,"GBP m",null,3.1567341333508616E-14,null,{"$f":" M21 - M47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,0,0,0,{"$f":" AS21 - AS47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2656542480726785E-14,1.2804572217343468E-14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$44, \"dd mmm yy\") & \" - depreciation calc diff - TN\"","v":"Network capex add - 01 Apr 03 - depreciation calc diff - TN"},null,null,null,"GBP m",null,-1.0547118733938987E-15,null,{"$f":" M22 - M48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS22 - AS48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.0547118733938987E-15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$45, \"dd mmm yy\") & \" - depreciation calc diff - TN\"","v":"Network capex add - 01 Apr 04 - depreciation calc diff - TN"},null,null,null,"GBP m",null,-3.2973623831367149E-14,null,{"$f":" M23 - M49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.2212453270876722E-15,-1.2212453270876722E-15,-1.2212453270876722E-15,-1.2212453270876722E-15,-1.2212453270876722E-15,-1.2212453270876722E-15,-1.2212453270876722E-15,-1.2212453270876722E-15,{"$f":" AS23 - AS49","v":-1.2212453270876722E-15},-1.2212453270876722E-15,-1.2212453270876722E-15,-1.2212453270876722E-15,-1.2212453270876722E-15,-1.2212453270876722E-15,-1.2212453270876722E-15,-1.2212453270876722E-15,-1.2212453270876722E-15,-1.2212453270876722E-15,-1.2212453270876722E-15,-1.2212453270876722E-15,-1.2212453270876722E-15,-1.2212453270876722E-15,-1.2212453270876722E-15,-1.2212453270876722E-15,-1.2212453270876722E-15,-1.2212453270876722E-15,-1.2212453270876722E-15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$46, \"dd mmm yy\") & \" - depreciation calc diff - TN\"","v":"Network capex add - 01 Apr 05 - depreciation calc diff - TN"},null,null,null,"GBP m",null,-9.6034291630076041E-15,null,{"$f":" M24 - M50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS24 - AS50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-9.6034291630076041E-15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$47, \"dd mmm yy\") & \" - depreciation calc diff - TN\"","v":"Network capex add - 01 Apr 06 - depreciation calc diff - TN"},null,null,null,"GBP m",null,9.6589403142388619E-15,null,{"$f":" M25 - M51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.1657341758564144E-15,1.1657341758564144E-15,1.1657341758564144E-15,1.1657341758564144E-15,1.1657341758564144E-15,1.1657341758564144E-15,1.1657341758564144E-15,1.1657341758564144E-15,{"$f":" AS25 - AS51","v":1.1657341758564144E-15},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-8.3266726846886741E-16,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$48, \"dd mmm yy\") & \" - depreciation calc diff - TN\"","v":"Network capex add - 01 Apr 07 - depreciation calc diff - TN"},null,null,null,"GBP m",null,-4.6795900487950348E-14,null,{"$f":" M26 - M52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.27675647831893E-15,-1.27675647831893E-15,-1.27675647831893E-15,-1.27675647831893E-15,-1.27675647831893E-15,-1.27675647831893E-15,-1.27675647831893E-15,-1.27675647831893E-15,{"$f":" AS26 - AS52","v":-1.27675647831893E-15},-1.27675647831893E-15,-1.2212453270876722E-15,-1.2212453270876722E-15,-1.2212453270876722E-15,-1.2212453270876722E-15,-1.2212453270876722E-15,-1.2212453270876722E-15,-1.2212453270876722E-15,-1.2212453270876722E-15,-1.2212453270876722E-15,-1.2212453270876722E-15,-1.2212453270876722E-15,-1.2212453270876722E-15,-1.2212453270876722E-15,-1.2212453270876722E-15,-1.2212453270876722E-15,-1.2212453270876722E-15,-1.2212453270876722E-15,-1.2212453270876722E-15,-1.2212453270876722E-15,-1.0824674490095276E-14,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$49, \"dd mmm yy\") & \" - depreciation calc diff - TN\"","v":"Network capex add - 01 Apr 08 - depreciation calc diff - TN"},null,null,null,"GBP m",null,-2.3869795029440866E-15,null,{"$f":" M27 - M53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS27 - AS53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2.3869795029440866E-15,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$50, \"dd mmm yy\") & \" - depreciation calc diff - TN\"","v":"Network capex add - 01 Apr 09 - depreciation calc diff - TN"},null,null,null,"GBP m",null,-3.6082248300317588E-15,null,{"$f":" M28 - M54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS28 - AS54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-3.6082248300317588E-15,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$51, \"dd mmm yy\") & \" - depreciation calc diff - TN\"","v":"Network capex add - 01 Apr 10 - depreciation calc diff - TN"},null,null,null,"GBP m",null,-2.3120394487818885E-14,null,{"$f":" M29 - M55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.2212453270876722E-15,-1.2212453270876722E-15,-1.2212453270876722E-15,-1.2212453270876722E-15,-1.2212453270876722E-15,-1.2212453270876722E-15,-1.2212453270876722E-15,-1.2212453270876722E-15,{"$f":" AS29 - AS55","v":-1.2212453270876722E-15},-1.2212453270876722E-15,-1.2212453270876722E-15,-1.2212453270876722E-15,-1.2212453270876722E-15,0.14105119100952701,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.14105119100953425,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$52, \"dd mmm yy\") & \" - depreciation calc diff - TN\"","v":"Network capex add - 01 Apr 11 - depreciation calc diff - TN"},null,null,null,"GBP m",null,-3.0654491291039064E-15,null,{"$f":" M30 - M56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.1657341758564144E-15,-1.1657341758564144E-15,-1.1657341758564144E-15,-1.1657341758564144E-15,-1.1657341758564144E-15,-1.1657341758564144E-15,-1.1657341758564144E-15,-1.1657341758564144E-15,{"$f":" AS30 - AS56","v":-1.1657341758564144E-15},-1.1657341758564144E-15,-1.1657341758564144E-15,-1.1657341758564144E-15,-1.1657341758564144E-15,-1.1657341758564144E-15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.7184478546569153E-15,8.5363814782289795E-15,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$53, \"dd mmm yy\") & \" - depreciation calc diff - TN\"","v":"Network capex add - 01 Oct 12 - depreciation calc diff - TN"},null,null,null,"GBP m",null,2.5687785232264559E-14,null,{"$f":" M31 - M57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16,{"$f":" AS31 - AS57","v":3.8857805861880479E-16},3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16,3.8857805861880479E-16,4.0019517328689358E-2,2.2204460492503131E-16,2.2204460492503131E-16,2.2204460492503131E-16,2.2204460492503131E-16,2.2204460492503131E-16,2.2204460492503131E-16,2.2204460492503131E-16,2.2204460492503131E-16,2.2204460492503131E-16,2.2204460492503131E-16,2.2204460492503131E-16,2.2204460492503131E-16,2.2204460492503131E-16,2.2204460492503131E-16,2.2204460492503131E-16,2.2204460492503131E-16,2.2204460492503131E-16,2.2204460492503131E-16,2.2204460492503131E-16,-4.0019517328673718E-2,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$54, \"dd mmm yy\") & \" - depreciation calc diff - TN\"","v":"Network capex add - 01 Oct 13 - depreciation calc diff - TN"},null,null,null,"GBP m",null,-7.3760442198533838E-15,null,{"$f":" M32 - M58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS32 - AS58","v":0},0,0,0,0,0,0,0,5.5147092724639801E-2,-2.4980018054066022E-16,-2.4980018054066022E-16,-2.4980018054066022E-16,-2.4980018054066022E-16,-2.4980018054066022E-16,-2.4980018054066022E-16,-2.4980018054066022E-16,-2.4980018054066022E-16,-2.4980018054066022E-16,-2.4980018054066022E-16,-2.4980018054066022E-16,-2.4980018054066022E-16,-2.4980018054066022E-16,-2.4980018054066022E-16,-2.4980018054066022E-16,-2.4980018054066022E-16,-2.4980018054066022E-16,-2.4980018054066022E-16,-2.4980018054066022E-16,-5.5147092724642431E-2,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$55, \"dd mmm yy\") & \" - depreciation calc diff - TN\"","v":"Network capex add - 01 Oct 14 - depreciation calc diff - TN"},null,null,null,"GBP m",null,2.1024848528838902E-14,null,{"$f":" M33 - M59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS33 - AS59","v":0},0,0,0,0,0,0,0,0,9.6555576954825639E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-9.6555576954804614E-2,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$56, \"dd mmm yy\") & \" - depreciation calc diff - TN\"","v":"Network capex add - 01 Oct 15 - depreciation calc diff - TN"},null,null,null,"GBP m",null,-1.3475331961387838E-14,null,{"$f":" M34 - M60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS34 - AS60","v":0},0,0,0,0,0,0,0,0,0,0.11679058720554747,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.11679058720556094,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$57, \"dd mmm yy\") & \" - depreciation calc diff - TN\"","v":"Network capex add - 01 Oct 16 - depreciation calc diff - TN"},null,null,null,"GBP m",null,-2.793395414521227E-4,null,{"$f":" M35 - M61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,{"$f":" AS35 - AS61","v":-1.1102230246251565E-15},-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,-1.1102230246251565E-15,0.12650207232261201,-1.4702081127193622E-5,-1.4702081127193622E-5,-1.4702081127193622E-5,-1.4702081127193622E-5,-1.4702081127193622E-5,-1.4702081127193622E-5,-1.4702081127193622E-5,-1.4702081127193622E-5,-1.4702081127193622E-5,-1.4702081127193622E-5,-1.4702081127193622E-5,-1.4702081127193622E-5,-1.4702081127193622E-5,-1.4702081127193622E-5,-1.4702081127193622E-5,-1.4702081127193622E-5,-1.4702081127193622E-5,-1.4702081127193622E-5,-1.4702081127193622E-5,-0.12650207232262636,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$58, \"dd mmm yy\") & \" - depreciation calc diff - TN\"","v":"Network capex add - 01 Oct 17 - depreciation calc diff - TN"},null,null,null,"GBP m",null,-3.3306690738754696E-16,null,{"$f":" M36 - M62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.106226635438361E-16,0,0,0,0,0,0,0,{"$f":" AS36 - AS62","v":0},0,0,0,0,0,0,0,0,0,0,0,7.7397131074615988E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-7.7397131074616932E-2,0,0]
[]
[]
["4. REGULATORY ASSET BASES - RENEWABLES - RAB_RN"]
[]
[]
[null,null,"Network capex add - depreciation calc diff - RN"]
[]
[null,null,null,null,{"$f":" Inp_Depreciation!E$784","v":"Network capex add - 01 Apr 93 - depreciation inp - RN"},{"$f":" Inp_Depreciation!F$784","v":0},{"$f":" Inp_Depreciation!G$784","v":0},{"$f":" Inp_Depreciation!H$784","v":0},{"$f":" Inp_Depreciation!I$784","v":"GBP m"},{"$f":" Inp_Depreciation!J$784","v":"[Entitlement Model 28.11.16.xlsx]Renew D.'!$B$7"},{"$f":" Inp_Depreciation!K$784","v":0},{"$f":" Inp_Depreciation!L$784","v":0},{"$f":" Inp_Depreciation!M$784","v":0},{"$f":" Inp_Depreciation!N$784","v":0},{"$f":" Inp_Depreciation!O$784","v":0},{"$f":" Inp_Depreciation!P$784","v":0},{"$f":" Inp_Depreciation!Q$784","v":0},{"$f":" Inp_Depreciation!R$784","v":0},{"$f":" Inp_Depreciation!S$784","v":0},{"$f":" Inp_Depreciation!T$784","v":0},{"$f":" Inp_Depreciation!U$784","v":0},{"$f":" Inp_Depreciation!V$784","v":0},{"$f":" Inp_Depreciation!W$784","v":0},{"$f":" Inp_Depreciation!X$784","v":0},{"$f":" Inp_Depreciation!Y$784","v":0},{"$f":" Inp_Depreciation!Z$784","v":0},{"$f":" Inp_Depreciation!AA$784","v":0},{"$f":" Inp_Depreciation!AB$784","v":0},{"$f":" Inp_Depreciation!AC$784","v":0},{"$f":" Inp_Depreciation!AD$784","v":0},{"$f":" Inp_Depreciation!AE$784","v":0},{"$f":" Inp_Depreciation!AF$784","v":0},{"$f":" Inp_Depreciation!AG$784","v":0},{"$f":" Inp_Depreciation!AH$784","v":0},{"$f":" Inp_Depreciation!AI$784","v":0},{"$f":" Inp_Depreciation!AJ$784","v":0},{"$f":" Inp_Depreciation!AK$784","v":0},{"$f":" Inp_Depreciation!AL$784","v":0},{"$f":" Inp_Depreciation!AM$784","v":0},{"$f":" Inp_Depreciation!AN$784","v":0},{"$f":" Inp_Depreciation!AO$784","v":0},{"$f":" Inp_Depreciation!AP$784","v":0},{"$f":" Inp_Depreciation!AQ$784","v":0},{"$f":" Inp_Depreciation!AR$784","v":0},{"$f":" Inp_Depreciation!AS$784","v":0},{"$f":" Inp_Depreciation!AT$784","v":0},{"$f":" Inp_Depreciation!AU$784","v":0},{"$f":" Inp_Depreciation!AV$784","v":0},{"$f":" Inp_Depreciation!AW$784","v":0},{"$f":" Inp_Depreciation!AX$784","v":0},{"$f":" Inp_Depreciation!AY$784","v":0},{"$f":" Inp_Depreciation!AZ$784","v":0},{"$f":" Inp_Depreciation!BA$784","v":0},{"$f":" Inp_Depreciation!BB$784","v":0},{"$f":" Inp_Depreciation!BC$784","v":0},{"$f":" Inp_Depreciation!BD$784","v":0},{"$f":" Inp_Depreciation!BE$784","v":0},{"$f":" Inp_Depreciation!BF$784","v":0},{"$f":" Inp_Depreciation!BG$784","v":0},{"$f":" Inp_Depreciation!BH$784","v":0},{"$f":" Inp_Depreciation!BI$784","v":0},{"$f":" Inp_Depreciation!BJ$784","v":0},{"$f":" Inp_Depreciation!BK$784","v":0},{"$f":" Inp_Depreciation!BL$784","v":0},{"$f":" Inp_Depreciation!BM$784","v":0},{"$f":" Inp_Depreciation!BN$784","v":0},{"$f":" Inp_Depreciation!BO$784","v":0},{"$f":" Inp_Depreciation!BP$784","v":0},{"$f":" Inp_Depreciation!BQ$784","v":0},{"$f":" Inp_Depreciation!BR$784","v":0},{"$f":" Inp_Depreciation!BS$784","v":0},{"$f":" Inp_Depreciation!BT$784","v":0},{"$f":" Inp_Depreciation!BU$784","v":0},{"$f":" Inp_Depreciation!BV$784","v":0},{"$f":" Inp_Depreciation!BW$784","v":0},{"$f":" Inp_Depreciation!BX$784","v":0},{"$f":" Inp_Depreciation!BY$784","v":0},{"$f":" Inp_Depreciation!BZ$784","v":0},{"$f":" Inp_Depreciation!CA$784","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$785","v":"Network capex add - 01 Apr 94 - depreciation inp - RN"},{"$f":" Inp_Depreciation!F$785","v":0},{"$f":" Inp_Depreciation!G$785","v":0},{"$f":" Inp_Depreciation!H$785","v":0},{"$f":" Inp_Depreciation!I$785","v":"GBP m"},{"$f":" Inp_Depreciation!J$785","v":0},{"$f":" Inp_Depreciation!K$785","v":0},{"$f":" Inp_Depreciation!L$785","v":0},{"$f":" Inp_Depreciation!M$785","v":0},{"$f":" Inp_Depreciation!N$785","v":0},{"$f":" Inp_Depreciation!O$785","v":0},{"$f":" Inp_Depreciation!P$785","v":0},{"$f":" Inp_Depreciation!Q$785","v":0},{"$f":" Inp_Depreciation!R$785","v":0},{"$f":" Inp_Depreciation!S$785","v":0},{"$f":" Inp_Depreciation!T$785","v":0},{"$f":" Inp_Depreciation!U$785","v":0},{"$f":" Inp_Depreciation!V$785","v":0},{"$f":" Inp_Depreciation!W$785","v":0},{"$f":" Inp_Depreciation!X$785","v":0},{"$f":" Inp_Depreciation!Y$785","v":0},{"$f":" Inp_Depreciation!Z$785","v":0},{"$f":" Inp_Depreciation!AA$785","v":0},{"$f":" Inp_Depreciation!AB$785","v":0},{"$f":" Inp_Depreciation!AC$785","v":0},{"$f":" Inp_Depreciation!AD$785","v":0},{"$f":" Inp_Depreciation!AE$785","v":0},{"$f":" Inp_Depreciation!AF$785","v":0},{"$f":" Inp_Depreciation!AG$785","v":0},{"$f":" Inp_Depreciation!AH$785","v":0},{"$f":" Inp_Depreciation!AI$785","v":0},{"$f":" Inp_Depreciation!AJ$785","v":0},{"$f":" Inp_Depreciation!AK$785","v":0},{"$f":" Inp_Depreciation!AL$785","v":0},{"$f":" Inp_Depreciation!AM$785","v":0},{"$f":" Inp_Depreciation!AN$785","v":0},{"$f":" Inp_Depreciation!AO$785","v":0},{"$f":" Inp_Depreciation!AP$785","v":0},{"$f":" Inp_Depreciation!AQ$785","v":0},{"$f":" Inp_Depreciation!AR$785","v":0},{"$f":" Inp_Depreciation!AS$785","v":0},{"$f":" Inp_Depreciation!AT$785","v":0},{"$f":" Inp_Depreciation!AU$785","v":0},{"$f":" Inp_Depreciation!AV$785","v":0},{"$f":" Inp_Depreciation!AW$785","v":0},{"$f":" Inp_Depreciation!AX$785","v":0},{"$f":" Inp_Depreciation!AY$785","v":0},{"$f":" Inp_Depreciation!AZ$785","v":0},{"$f":" Inp_Depreciation!BA$785","v":0},{"$f":" Inp_Depreciation!BB$785","v":0},{"$f":" Inp_Depreciation!BC$785","v":0},{"$f":" Inp_Depreciation!BD$785","v":0},{"$f":" Inp_Depreciation!BE$785","v":0},{"$f":" Inp_Depreciation!BF$785","v":0},{"$f":" Inp_Depreciation!BG$785","v":0},{"$f":" Inp_Depreciation!BH$785","v":0},{"$f":" Inp_Depreciation!BI$785","v":0},{"$f":" Inp_Depreciation!BJ$785","v":0},{"$f":" Inp_Depreciation!BK$785","v":0},{"$f":" Inp_Depreciation!BL$785","v":0},{"$f":" Inp_Depreciation!BM$785","v":0},{"$f":" Inp_Depreciation!BN$785","v":0},{"$f":" Inp_Depreciation!BO$785","v":0},{"$f":" Inp_Depreciation!BP$785","v":0},{"$f":" Inp_Depreciation!BQ$785","v":0},{"$f":" Inp_Depreciation!BR$785","v":0},{"$f":" Inp_Depreciation!BS$785","v":0},{"$f":" Inp_Depreciation!BT$785","v":0},{"$f":" Inp_Depreciation!BU$785","v":0},{"$f":" Inp_Depreciation!BV$785","v":0},{"$f":" Inp_Depreciation!BW$785","v":0},{"$f":" Inp_Depreciation!BX$785","v":0},{"$f":" Inp_Depreciation!BY$785","v":0},{"$f":" Inp_Depreciation!BZ$785","v":0},{"$f":" Inp_Depreciation!CA$785","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$786","v":"Network capex add - 01 Apr 95 - depreciation inp - RN"},{"$f":" Inp_Depreciation!F$786","v":0},{"$f":" Inp_Depreciation!G$786","v":0},{"$f":" Inp_Depreciation!H$786","v":0},{"$f":" Inp_Depreciation!I$786","v":"GBP m"},{"$f":" Inp_Depreciation!J$786","v":0},{"$f":" Inp_Depreciation!K$786","v":0},{"$f":" Inp_Depreciation!L$786","v":0},{"$f":" Inp_Depreciation!M$786","v":0},{"$f":" Inp_Depreciation!N$786","v":0},{"$f":" Inp_Depreciation!O$786","v":0},{"$f":" Inp_Depreciation!P$786","v":0},{"$f":" Inp_Depreciation!Q$786","v":0},{"$f":" Inp_Depreciation!R$786","v":0},{"$f":" Inp_Depreciation!S$786","v":0},{"$f":" Inp_Depreciation!T$786","v":0},{"$f":" Inp_Depreciation!U$786","v":0},{"$f":" Inp_Depreciation!V$786","v":0},{"$f":" Inp_Depreciation!W$786","v":0},{"$f":" Inp_Depreciation!X$786","v":0},{"$f":" Inp_Depreciation!Y$786","v":0},{"$f":" Inp_Depreciation!Z$786","v":0},{"$f":" Inp_Depreciation!AA$786","v":0},{"$f":" Inp_Depreciation!AB$786","v":0},{"$f":" Inp_Depreciation!AC$786","v":0},{"$f":" Inp_Depreciation!AD$786","v":0},{"$f":" Inp_Depreciation!AE$786","v":0},{"$f":" Inp_Depreciation!AF$786","v":0},{"$f":" Inp_Depreciation!AG$786","v":0},{"$f":" Inp_Depreciation!AH$786","v":0},{"$f":" Inp_Depreciation!AI$786","v":0},{"$f":" Inp_Depreciation!AJ$786","v":0},{"$f":" Inp_Depreciation!AK$786","v":0},{"$f":" Inp_Depreciation!AL$786","v":0},{"$f":" Inp_Depreciation!AM$786","v":0},{"$f":" Inp_Depreciation!AN$786","v":0},{"$f":" Inp_Depreciation!AO$786","v":0},{"$f":" Inp_Depreciation!AP$786","v":0},{"$f":" Inp_Depreciation!AQ$786","v":0},{"$f":" Inp_Depreciation!AR$786","v":0},{"$f":" Inp_Depreciation!AS$786","v":0},{"$f":" Inp_Depreciation!AT$786","v":0},{"$f":" Inp_Depreciation!AU$786","v":0},{"$f":" Inp_Depreciation!AV$786","v":0},{"$f":" Inp_Depreciation!AW$786","v":0},{"$f":" Inp_Depreciation!AX$786","v":0},{"$f":" Inp_Depreciation!AY$786","v":0},{"$f":" Inp_Depreciation!AZ$786","v":0},{"$f":" Inp_Depreciation!BA$786","v":0},{"$f":" Inp_Depreciation!BB$786","v":0},{"$f":" Inp_Depreciation!BC$786","v":0},{"$f":" Inp_Depreciation!BD$786","v":0},{"$f":" Inp_Depreciation!BE$786","v":0},{"$f":" Inp_Depreciation!BF$786","v":0},{"$f":" Inp_Depreciation!BG$786","v":0},{"$f":" Inp_Depreciation!BH$786","v":0},{"$f":" Inp_Depreciation!BI$786","v":0},{"$f":" Inp_Depreciation!BJ$786","v":0},{"$f":" Inp_Depreciation!BK$786","v":0},{"$f":" Inp_Depreciation!BL$786","v":0},{"$f":" Inp_Depreciation!BM$786","v":0},{"$f":" Inp_Depreciation!BN$786","v":0},{"$f":" Inp_Depreciation!BO$786","v":0},{"$f":" Inp_Depreciation!BP$786","v":0},{"$f":" Inp_Depreciation!BQ$786","v":0},{"$f":" Inp_Depreciation!BR$786","v":0},{"$f":" Inp_Depreciation!BS$786","v":0},{"$f":" Inp_Depreciation!BT$786","v":0},{"$f":" Inp_Depreciation!BU$786","v":0},{"$f":" Inp_Depreciation!BV$786","v":0},{"$f":" Inp_Depreciation!BW$786","v":0},{"$f":" Inp_Depreciation!BX$786","v":0},{"$f":" Inp_Depreciation!BY$786","v":0},{"$f":" Inp_Depreciation!BZ$786","v":0},{"$f":" Inp_Depreciation!CA$786","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$787","v":"Network capex add - 01 Apr 96 - depreciation inp - RN"},{"$f":" Inp_Depreciation!F$787","v":0},{"$f":" Inp_Depreciation!G$787","v":0},{"$f":" Inp_Depreciation!H$787","v":0},{"$f":" Inp_Depreciation!I$787","v":"GBP m"},{"$f":" Inp_Depreciation!J$787","v":0},{"$f":" Inp_Depreciation!K$787","v":0},{"$f":" Inp_Depreciation!L$787","v":0},{"$f":" Inp_Depreciation!M$787","v":0},{"$f":" Inp_Depreciation!N$787","v":0},{"$f":" Inp_Depreciation!O$787","v":0},{"$f":" Inp_Depreciation!P$787","v":0},{"$f":" Inp_Depreciation!Q$787","v":0},{"$f":" Inp_Depreciation!R$787","v":0},{"$f":" Inp_Depreciation!S$787","v":0},{"$f":" Inp_Depreciation!T$787","v":0},{"$f":" Inp_Depreciation!U$787","v":0},{"$f":" Inp_Depreciation!V$787","v":0},{"$f":" Inp_Depreciation!W$787","v":0},{"$f":" Inp_Depreciation!X$787","v":0},{"$f":" Inp_Depreciation!Y$787","v":0},{"$f":" Inp_Depreciation!Z$787","v":0},{"$f":" Inp_Depreciation!AA$787","v":0},{"$f":" Inp_Depreciation!AB$787","v":0},{"$f":" Inp_Depreciation!AC$787","v":0},{"$f":" Inp_Depreciation!AD$787","v":0},{"$f":" Inp_Depreciation!AE$787","v":0},{"$f":" Inp_Depreciation!AF$787","v":0},{"$f":" Inp_Depreciation!AG$787","v":0},{"$f":" Inp_Depreciation!AH$787","v":0},{"$f":" Inp_Depreciation!AI$787","v":0},{"$f":" Inp_Depreciation!AJ$787","v":0},{"$f":" Inp_Depreciation!AK$787","v":0},{"$f":" Inp_Depreciation!AL$787","v":0},{"$f":" Inp_Depreciation!AM$787","v":0},{"$f":" Inp_Depreciation!AN$787","v":0},{"$f":" Inp_Depreciation!AO$787","v":0},{"$f":" Inp_Depreciation!AP$787","v":0},{"$f":" Inp_Depreciation!AQ$787","v":0},{"$f":" Inp_Depreciation!AR$787","v":0},{"$f":" Inp_Depreciation!AS$787","v":0},{"$f":" Inp_Depreciation!AT$787","v":0},{"$f":" Inp_Depreciation!AU$787","v":0},{"$f":" Inp_Depreciation!AV$787","v":0},{"$f":" Inp_Depreciation!AW$787","v":0},{"$f":" Inp_Depreciation!AX$787","v":0},{"$f":" Inp_Depreciation!AY$787","v":0},{"$f":" Inp_Depreciation!AZ$787","v":0},{"$f":" Inp_Depreciation!BA$787","v":0},{"$f":" Inp_Depreciation!BB$787","v":0},{"$f":" Inp_Depreciation!BC$787","v":0},{"$f":" Inp_Depreciation!BD$787","v":0},{"$f":" Inp_Depreciation!BE$787","v":0},{"$f":" Inp_Depreciation!BF$787","v":0},{"$f":" Inp_Depreciation!BG$787","v":0},{"$f":" Inp_Depreciation!BH$787","v":0},{"$f":" Inp_Depreciation!BI$787","v":0},{"$f":" Inp_Depreciation!BJ$787","v":0},{"$f":" Inp_Depreciation!BK$787","v":0},{"$f":" Inp_Depreciation!BL$787","v":0},{"$f":" Inp_Depreciation!BM$787","v":0},{"$f":" Inp_Depreciation!BN$787","v":0},{"$f":" Inp_Depreciation!BO$787","v":0},{"$f":" Inp_Depreciation!BP$787","v":0},{"$f":" Inp_Depreciation!BQ$787","v":0},{"$f":" Inp_Depreciation!BR$787","v":0},{"$f":" Inp_Depreciation!BS$787","v":0},{"$f":" Inp_Depreciation!BT$787","v":0},{"$f":" Inp_Depreciation!BU$787","v":0},{"$f":" Inp_Depreciation!BV$787","v":0},{"$f":" Inp_Depreciation!BW$787","v":0},{"$f":" Inp_Depreciation!BX$787","v":0},{"$f":" Inp_Depreciation!BY$787","v":0},{"$f":" Inp_Depreciation!BZ$787","v":0},{"$f":" Inp_Depreciation!CA$787","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$788","v":"Network capex add - 01 Apr 97 - depreciation inp - RN"},{"$f":" Inp_Depreciation!F$788","v":0},{"$f":" Inp_Depreciation!G$788","v":0},{"$f":" Inp_Depreciation!H$788","v":0},{"$f":" Inp_Depreciation!I$788","v":"GBP m"},{"$f":" Inp_Depreciation!J$788","v":0},{"$f":" Inp_Depreciation!K$788","v":0},{"$f":" Inp_Depreciation!L$788","v":0},{"$f":" Inp_Depreciation!M$788","v":0},{"$f":" Inp_Depreciation!N$788","v":0},{"$f":" Inp_Depreciation!O$788","v":0},{"$f":" Inp_Depreciation!P$788","v":0},{"$f":" Inp_Depreciation!Q$788","v":0},{"$f":" Inp_Depreciation!R$788","v":0},{"$f":" Inp_Depreciation!S$788","v":0},{"$f":" Inp_Depreciation!T$788","v":0},{"$f":" Inp_Depreciation!U$788","v":0},{"$f":" Inp_Depreciation!V$788","v":0},{"$f":" Inp_Depreciation!W$788","v":0},{"$f":" Inp_Depreciation!X$788","v":0},{"$f":" Inp_Depreciation!Y$788","v":0},{"$f":" Inp_Depreciation!Z$788","v":0},{"$f":" Inp_Depreciation!AA$788","v":0},{"$f":" Inp_Depreciation!AB$788","v":0},{"$f":" Inp_Depreciation!AC$788","v":0},{"$f":" Inp_Depreciation!AD$788","v":0},{"$f":" Inp_Depreciation!AE$788","v":0},{"$f":" Inp_Depreciation!AF$788","v":0},{"$f":" Inp_Depreciation!AG$788","v":0},{"$f":" Inp_Depreciation!AH$788","v":0},{"$f":" Inp_Depreciation!AI$788","v":0},{"$f":" Inp_Depreciation!AJ$788","v":0},{"$f":" Inp_Depreciation!AK$788","v":0},{"$f":" Inp_Depreciation!AL$788","v":0},{"$f":" Inp_Depreciation!AM$788","v":0},{"$f":" Inp_Depreciation!AN$788","v":0},{"$f":" Inp_Depreciation!AO$788","v":0},{"$f":" Inp_Depreciation!AP$788","v":0},{"$f":" Inp_Depreciation!AQ$788","v":0},{"$f":" Inp_Depreciation!AR$788","v":0},{"$f":" Inp_Depreciation!AS$788","v":0},{"$f":" Inp_Depreciation!AT$788","v":0},{"$f":" Inp_Depreciation!AU$788","v":0},{"$f":" Inp_Depreciation!AV$788","v":0},{"$f":" Inp_Depreciation!AW$788","v":0},{"$f":" Inp_Depreciation!AX$788","v":0},{"$f":" Inp_Depreciation!AY$788","v":0},{"$f":" Inp_Depreciation!AZ$788","v":0},{"$f":" Inp_Depreciation!BA$788","v":0},{"$f":" Inp_Depreciation!BB$788","v":0},{"$f":" Inp_Depreciation!BC$788","v":0},{"$f":" Inp_Depreciation!BD$788","v":0},{"$f":" Inp_Depreciation!BE$788","v":0},{"$f":" Inp_Depreciation!BF$788","v":0},{"$f":" Inp_Depreciation!BG$788","v":0},{"$f":" Inp_Depreciation!BH$788","v":0},{"$f":" Inp_Depreciation!BI$788","v":0},{"$f":" Inp_Depreciation!BJ$788","v":0},{"$f":" Inp_Depreciation!BK$788","v":0},{"$f":" Inp_Depreciation!BL$788","v":0},{"$f":" Inp_Depreciation!BM$788","v":0},{"$f":" Inp_Depreciation!BN$788","v":0},{"$f":" Inp_Depreciation!BO$788","v":0},{"$f":" Inp_Depreciation!BP$788","v":0},{"$f":" Inp_Depreciation!BQ$788","v":0},{"$f":" Inp_Depreciation!BR$788","v":0},{"$f":" Inp_Depreciation!BS$788","v":0},{"$f":" Inp_Depreciation!BT$788","v":0},{"$f":" Inp_Depreciation!BU$788","v":0},{"$f":" Inp_Depreciation!BV$788","v":0},{"$f":" Inp_Depreciation!BW$788","v":0},{"$f":" Inp_Depreciation!BX$788","v":0},{"$f":" Inp_Depreciation!BY$788","v":0},{"$f":" Inp_Depreciation!BZ$788","v":0},{"$f":" Inp_Depreciation!CA$788","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$789","v":"Network capex add - 01 Apr 98 - depreciation inp - RN"},{"$f":" Inp_Depreciation!F$789","v":0},{"$f":" Inp_Depreciation!G$789","v":0},{"$f":" Inp_Depreciation!H$789","v":0},{"$f":" Inp_Depreciation!I$789","v":"GBP m"},{"$f":" Inp_Depreciation!J$789","v":0},{"$f":" Inp_Depreciation!K$789","v":0},{"$f":" Inp_Depreciation!L$789","v":0},{"$f":" Inp_Depreciation!M$789","v":0},{"$f":" Inp_Depreciation!N$789","v":0},{"$f":" Inp_Depreciation!O$789","v":0},{"$f":" Inp_Depreciation!P$789","v":0},{"$f":" Inp_Depreciation!Q$789","v":0},{"$f":" Inp_Depreciation!R$789","v":0},{"$f":" Inp_Depreciation!S$789","v":0},{"$f":" Inp_Depreciation!T$789","v":0},{"$f":" Inp_Depreciation!U$789","v":0},{"$f":" Inp_Depreciation!V$789","v":0},{"$f":" Inp_Depreciation!W$789","v":0},{"$f":" Inp_Depreciation!X$789","v":0},{"$f":" Inp_Depreciation!Y$789","v":0},{"$f":" Inp_Depreciation!Z$789","v":0},{"$f":" Inp_Depreciation!AA$789","v":0},{"$f":" Inp_Depreciation!AB$789","v":0},{"$f":" Inp_Depreciation!AC$789","v":0},{"$f":" Inp_Depreciation!AD$789","v":0},{"$f":" Inp_Depreciation!AE$789","v":0},{"$f":" Inp_Depreciation!AF$789","v":0},{"$f":" Inp_Depreciation!AG$789","v":0},{"$f":" Inp_Depreciation!AH$789","v":0},{"$f":" Inp_Depreciation!AI$789","v":0},{"$f":" Inp_Depreciation!AJ$789","v":0},{"$f":" Inp_Depreciation!AK$789","v":0},{"$f":" Inp_Depreciation!AL$789","v":0},{"$f":" Inp_Depreciation!AM$789","v":0},{"$f":" Inp_Depreciation!AN$789","v":0},{"$f":" Inp_Depreciation!AO$789","v":0},{"$f":" Inp_Depreciation!AP$789","v":0},{"$f":" Inp_Depreciation!AQ$789","v":0},{"$f":" Inp_Depreciation!AR$789","v":0},{"$f":" Inp_Depreciation!AS$789","v":0},{"$f":" Inp_Depreciation!AT$789","v":0},{"$f":" Inp_Depreciation!AU$789","v":0},{"$f":" Inp_Depreciation!AV$789","v":0},{"$f":" Inp_Depreciation!AW$789","v":0},{"$f":" Inp_Depreciation!AX$789","v":0},{"$f":" Inp_Depreciation!AY$789","v":0},{"$f":" Inp_Depreciation!AZ$789","v":0},{"$f":" Inp_Depreciation!BA$789","v":0},{"$f":" Inp_Depreciation!BB$789","v":0},{"$f":" Inp_Depreciation!BC$789","v":0},{"$f":" Inp_Depreciation!BD$789","v":0},{"$f":" Inp_Depreciation!BE$789","v":0},{"$f":" Inp_Depreciation!BF$789","v":0},{"$f":" Inp_Depreciation!BG$789","v":0},{"$f":" Inp_Depreciation!BH$789","v":0},{"$f":" Inp_Depreciation!BI$789","v":0},{"$f":" Inp_Depreciation!BJ$789","v":0},{"$f":" Inp_Depreciation!BK$789","v":0},{"$f":" Inp_Depreciation!BL$789","v":0},{"$f":" Inp_Depreciation!BM$789","v":0},{"$f":" Inp_Depreciation!BN$789","v":0},{"$f":" Inp_Depreciation!BO$789","v":0},{"$f":" Inp_Depreciation!BP$789","v":0},{"$f":" Inp_Depreciation!BQ$789","v":0},{"$f":" Inp_Depreciation!BR$789","v":0},{"$f":" Inp_Depreciation!BS$789","v":0},{"$f":" Inp_Depreciation!BT$789","v":0},{"$f":" Inp_Depreciation!BU$789","v":0},{"$f":" Inp_Depreciation!BV$789","v":0},{"$f":" Inp_Depreciation!BW$789","v":0},{"$f":" Inp_Depreciation!BX$789","v":0},{"$f":" Inp_Depreciation!BY$789","v":0},{"$f":" Inp_Depreciation!BZ$789","v":0},{"$f":" Inp_Depreciation!CA$789","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$790","v":"Network capex add - 01 Apr 99 - depreciation inp - RN"},{"$f":" Inp_Depreciation!F$790","v":0},{"$f":" Inp_Depreciation!G$790","v":0},{"$f":" Inp_Depreciation!H$790","v":0},{"$f":" Inp_Depreciation!I$790","v":"GBP m"},{"$f":" Inp_Depreciation!J$790","v":0},{"$f":" Inp_Depreciation!K$790","v":0},{"$f":" Inp_Depreciation!L$790","v":0},{"$f":" Inp_Depreciation!M$790","v":0},{"$f":" Inp_Depreciation!N$790","v":0},{"$f":" Inp_Depreciation!O$790","v":0},{"$f":" Inp_Depreciation!P$790","v":0},{"$f":" Inp_Depreciation!Q$790","v":0},{"$f":" Inp_Depreciation!R$790","v":0},{"$f":" Inp_Depreciation!S$790","v":0},{"$f":" Inp_Depreciation!T$790","v":0},{"$f":" Inp_Depreciation!U$790","v":0},{"$f":" Inp_Depreciation!V$790","v":0},{"$f":" Inp_Depreciation!W$790","v":0},{"$f":" Inp_Depreciation!X$790","v":0},{"$f":" Inp_Depreciation!Y$790","v":0},{"$f":" Inp_Depreciation!Z$790","v":0},{"$f":" Inp_Depreciation!AA$790","v":0},{"$f":" Inp_Depreciation!AB$790","v":0},{"$f":" Inp_Depreciation!AC$790","v":0},{"$f":" Inp_Depreciation!AD$790","v":0},{"$f":" Inp_Depreciation!AE$790","v":0},{"$f":" Inp_Depreciation!AF$790","v":0},{"$f":" Inp_Depreciation!AG$790","v":0},{"$f":" Inp_Depreciation!AH$790","v":0},{"$f":" Inp_Depreciation!AI$790","v":0},{"$f":" Inp_Depreciation!AJ$790","v":0},{"$f":" Inp_Depreciation!AK$790","v":0},{"$f":" Inp_Depreciation!AL$790","v":0},{"$f":" Inp_Depreciation!AM$790","v":0},{"$f":" Inp_Depreciation!AN$790","v":0},{"$f":" Inp_Depreciation!AO$790","v":0},{"$f":" Inp_Depreciation!AP$790","v":0},{"$f":" Inp_Depreciation!AQ$790","v":0},{"$f":" Inp_Depreciation!AR$790","v":0},{"$f":" Inp_Depreciation!AS$790","v":0},{"$f":" Inp_Depreciation!AT$790","v":0},{"$f":" Inp_Depreciation!AU$790","v":0},{"$f":" Inp_Depreciation!AV$790","v":0},{"$f":" Inp_Depreciation!AW$790","v":0},{"$f":" Inp_Depreciation!AX$790","v":0},{"$f":" Inp_Depreciation!AY$790","v":0},{"$f":" Inp_Depreciation!AZ$790","v":0},{"$f":" Inp_Depreciation!BA$790","v":0},{"$f":" Inp_Depreciation!BB$790","v":0},{"$f":" Inp_Depreciation!BC$790","v":0},{"$f":" Inp_Depreciation!BD$790","v":0},{"$f":" Inp_Depreciation!BE$790","v":0},{"$f":" Inp_Depreciation!BF$790","v":0},{"$f":" Inp_Depreciation!BG$790","v":0},{"$f":" Inp_Depreciation!BH$790","v":0},{"$f":" Inp_Depreciation!BI$790","v":0},{"$f":" Inp_Depreciation!BJ$790","v":0},{"$f":" Inp_Depreciation!BK$790","v":0},{"$f":" Inp_Depreciation!BL$790","v":0},{"$f":" Inp_Depreciation!BM$790","v":0},{"$f":" Inp_Depreciation!BN$790","v":0},{"$f":" Inp_Depreciation!BO$790","v":0},{"$f":" Inp_Depreciation!BP$790","v":0},{"$f":" Inp_Depreciation!BQ$790","v":0},{"$f":" Inp_Depreciation!BR$790","v":0},{"$f":" Inp_Depreciation!BS$790","v":0},{"$f":" Inp_Depreciation!BT$790","v":0},{"$f":" Inp_Depreciation!BU$790","v":0},{"$f":" Inp_Depreciation!BV$790","v":0},{"$f":" Inp_Depreciation!BW$790","v":0},{"$f":" Inp_Depreciation!BX$790","v":0},{"$f":" Inp_Depreciation!BY$790","v":0},{"$f":" Inp_Depreciation!BZ$790","v":0},{"$f":" Inp_Depreciation!CA$790","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$791","v":"Network capex add - 01 Apr 00 - depreciation inp - RN"},{"$f":" Inp_Depreciation!F$791","v":0},{"$f":" Inp_Depreciation!G$791","v":0},{"$f":" Inp_Depreciation!H$791","v":0},{"$f":" Inp_Depreciation!I$791","v":"GBP m"},{"$f":" Inp_Depreciation!J$791","v":0},{"$f":" Inp_Depreciation!K$791","v":0},{"$f":" Inp_Depreciation!L$791","v":0},{"$f":" Inp_Depreciation!M$791","v":0},{"$f":" Inp_Depreciation!N$791","v":0},{"$f":" Inp_Depreciation!O$791","v":0},{"$f":" Inp_Depreciation!P$791","v":0},{"$f":" Inp_Depreciation!Q$791","v":0},{"$f":" Inp_Depreciation!R$791","v":0},{"$f":" Inp_Depreciation!S$791","v":0},{"$f":" Inp_Depreciation!T$791","v":0},{"$f":" Inp_Depreciation!U$791","v":0},{"$f":" Inp_Depreciation!V$791","v":0},{"$f":" Inp_Depreciation!W$791","v":0},{"$f":" Inp_Depreciation!X$791","v":0},{"$f":" Inp_Depreciation!Y$791","v":0},{"$f":" Inp_Depreciation!Z$791","v":0},{"$f":" Inp_Depreciation!AA$791","v":0},{"$f":" Inp_Depreciation!AB$791","v":0},{"$f":" Inp_Depreciation!AC$791","v":0},{"$f":" Inp_Depreciation!AD$791","v":0},{"$f":" Inp_Depreciation!AE$791","v":0},{"$f":" Inp_Depreciation!AF$791","v":0},{"$f":" Inp_Depreciation!AG$791","v":0},{"$f":" Inp_Depreciation!AH$791","v":0},{"$f":" Inp_Depreciation!AI$791","v":0},{"$f":" Inp_Depreciation!AJ$791","v":0},{"$f":" Inp_Depreciation!AK$791","v":0},{"$f":" Inp_Depreciation!AL$791","v":0},{"$f":" Inp_Depreciation!AM$791","v":0},{"$f":" Inp_Depreciation!AN$791","v":0},{"$f":" Inp_Depreciation!AO$791","v":0},{"$f":" Inp_Depreciation!AP$791","v":0},{"$f":" Inp_Depreciation!AQ$791","v":0},{"$f":" Inp_Depreciation!AR$791","v":0},{"$f":" Inp_Depreciation!AS$791","v":0},{"$f":" Inp_Depreciation!AT$791","v":0},{"$f":" Inp_Depreciation!AU$791","v":0},{"$f":" Inp_Depreciation!AV$791","v":0},{"$f":" Inp_Depreciation!AW$791","v":0},{"$f":" Inp_Depreciation!AX$791","v":0},{"$f":" Inp_Depreciation!AY$791","v":0},{"$f":" Inp_Depreciation!AZ$791","v":0},{"$f":" Inp_Depreciation!BA$791","v":0},{"$f":" Inp_Depreciation!BB$791","v":0},{"$f":" Inp_Depreciation!BC$791","v":0},{"$f":" Inp_Depreciation!BD$791","v":0},{"$f":" Inp_Depreciation!BE$791","v":0},{"$f":" Inp_Depreciation!BF$791","v":0},{"$f":" Inp_Depreciation!BG$791","v":0},{"$f":" Inp_Depreciation!BH$791","v":0},{"$f":" Inp_Depreciation!BI$791","v":0},{"$f":" Inp_Depreciation!BJ$791","v":0},{"$f":" Inp_Depreciation!BK$791","v":0},{"$f":" Inp_Depreciation!BL$791","v":0},{"$f":" Inp_Depreciation!BM$791","v":0},{"$f":" Inp_Depreciation!BN$791","v":0},{"$f":" Inp_Depreciation!BO$791","v":0},{"$f":" Inp_Depreciation!BP$791","v":0},{"$f":" Inp_Depreciation!BQ$791","v":0},{"$f":" Inp_Depreciation!BR$791","v":0},{"$f":" Inp_Depreciation!BS$791","v":0},{"$f":" Inp_Depreciation!BT$791","v":0},{"$f":" Inp_Depreciation!BU$791","v":0},{"$f":" Inp_Depreciation!BV$791","v":0},{"$f":" Inp_Depreciation!BW$791","v":0},{"$f":" Inp_Depreciation!BX$791","v":0},{"$f":" Inp_Depreciation!BY$791","v":0},{"$f":" Inp_Depreciation!BZ$791","v":0},{"$f":" Inp_Depreciation!CA$791","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$792","v":"Network capex add - 01 Apr 01 - depreciation inp - RN"},{"$f":" Inp_Depreciation!F$792","v":0},{"$f":" Inp_Depreciation!G$792","v":0},{"$f":" Inp_Depreciation!H$792","v":0},{"$f":" Inp_Depreciation!I$792","v":"GBP m"},{"$f":" Inp_Depreciation!J$792","v":0},{"$f":" Inp_Depreciation!K$792","v":0},{"$f":" Inp_Depreciation!L$792","v":0},{"$f":" Inp_Depreciation!M$792","v":0},{"$f":" Inp_Depreciation!N$792","v":0},{"$f":" Inp_Depreciation!O$792","v":0},{"$f":" Inp_Depreciation!P$792","v":0},{"$f":" Inp_Depreciation!Q$792","v":0},{"$f":" Inp_Depreciation!R$792","v":0},{"$f":" Inp_Depreciation!S$792","v":0},{"$f":" Inp_Depreciation!T$792","v":0},{"$f":" Inp_Depreciation!U$792","v":0},{"$f":" Inp_Depreciation!V$792","v":0},{"$f":" Inp_Depreciation!W$792","v":0},{"$f":" Inp_Depreciation!X$792","v":0},{"$f":" Inp_Depreciation!Y$792","v":0},{"$f":" Inp_Depreciation!Z$792","v":0},{"$f":" Inp_Depreciation!AA$792","v":0},{"$f":" Inp_Depreciation!AB$792","v":0},{"$f":" Inp_Depreciation!AC$792","v":0},{"$f":" Inp_Depreciation!AD$792","v":0},{"$f":" Inp_Depreciation!AE$792","v":0},{"$f":" Inp_Depreciation!AF$792","v":0},{"$f":" Inp_Depreciation!AG$792","v":0},{"$f":" Inp_Depreciation!AH$792","v":0},{"$f":" Inp_Depreciation!AI$792","v":0},{"$f":" Inp_Depreciation!AJ$792","v":0},{"$f":" Inp_Depreciation!AK$792","v":0},{"$f":" Inp_Depreciation!AL$792","v":0},{"$f":" Inp_Depreciation!AM$792","v":0},{"$f":" Inp_Depreciation!AN$792","v":0},{"$f":" Inp_Depreciation!AO$792","v":0},{"$f":" Inp_Depreciation!AP$792","v":0},{"$f":" Inp_Depreciation!AQ$792","v":0},{"$f":" Inp_Depreciation!AR$792","v":0},{"$f":" Inp_Depreciation!AS$792","v":0},{"$f":" Inp_Depreciation!AT$792","v":0},{"$f":" Inp_Depreciation!AU$792","v":0},{"$f":" Inp_Depreciation!AV$792","v":0},{"$f":" Inp_Depreciation!AW$792","v":0},{"$f":" Inp_Depreciation!AX$792","v":0},{"$f":" Inp_Depreciation!AY$792","v":0},{"$f":" Inp_Depreciation!AZ$792","v":0},{"$f":" Inp_Depreciation!BA$792","v":0},{"$f":" Inp_Depreciation!BB$792","v":0},{"$f":" Inp_Depreciation!BC$792","v":0},{"$f":" Inp_Depreciation!BD$792","v":0},{"$f":" Inp_Depreciation!BE$792","v":0},{"$f":" Inp_Depreciation!BF$792","v":0},{"$f":" Inp_Depreciation!BG$792","v":0},{"$f":" Inp_Depreciation!BH$792","v":0},{"$f":" Inp_Depreciation!BI$792","v":0},{"$f":" Inp_Depreciation!BJ$792","v":0},{"$f":" Inp_Depreciation!BK$792","v":0},{"$f":" Inp_Depreciation!BL$792","v":0},{"$f":" Inp_Depreciation!BM$792","v":0},{"$f":" Inp_Depreciation!BN$792","v":0},{"$f":" Inp_Depreciation!BO$792","v":0},{"$f":" Inp_Depreciation!BP$792","v":0},{"$f":" Inp_Depreciation!BQ$792","v":0},{"$f":" Inp_Depreciation!BR$792","v":0},{"$f":" Inp_Depreciation!BS$792","v":0},{"$f":" Inp_Depreciation!BT$792","v":0},{"$f":" Inp_Depreciation!BU$792","v":0},{"$f":" Inp_Depreciation!BV$792","v":0},{"$f":" Inp_Depreciation!BW$792","v":0},{"$f":" Inp_Depreciation!BX$792","v":0},{"$f":" Inp_Depreciation!BY$792","v":0},{"$f":" Inp_Depreciation!BZ$792","v":0},{"$f":" Inp_Depreciation!CA$792","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$793","v":"Network capex add - 01 Apr 02 - depreciation inp - RN"},{"$f":" Inp_Depreciation!F$793","v":0},{"$f":" Inp_Depreciation!G$793","v":0},{"$f":" Inp_Depreciation!H$793","v":0},{"$f":" Inp_Depreciation!I$793","v":"GBP m"},{"$f":" Inp_Depreciation!J$793","v":0},{"$f":" Inp_Depreciation!K$793","v":0},{"$f":" Inp_Depreciation!L$793","v":0},{"$f":" Inp_Depreciation!M$793","v":0},{"$f":" Inp_Depreciation!N$793","v":0},{"$f":" Inp_Depreciation!O$793","v":0},{"$f":" Inp_Depreciation!P$793","v":0},{"$f":" Inp_Depreciation!Q$793","v":0},{"$f":" Inp_Depreciation!R$793","v":0},{"$f":" Inp_Depreciation!S$793","v":0},{"$f":" Inp_Depreciation!T$793","v":0},{"$f":" Inp_Depreciation!U$793","v":0},{"$f":" Inp_Depreciation!V$793","v":0},{"$f":" Inp_Depreciation!W$793","v":0},{"$f":" Inp_Depreciation!X$793","v":0},{"$f":" Inp_Depreciation!Y$793","v":0},{"$f":" Inp_Depreciation!Z$793","v":0},{"$f":" Inp_Depreciation!AA$793","v":0},{"$f":" Inp_Depreciation!AB$793","v":0},{"$f":" Inp_Depreciation!AC$793","v":0},{"$f":" Inp_Depreciation!AD$793","v":0},{"$f":" Inp_Depreciation!AE$793","v":0},{"$f":" Inp_Depreciation!AF$793","v":0},{"$f":" Inp_Depreciation!AG$793","v":0},{"$f":" Inp_Depreciation!AH$793","v":0},{"$f":" Inp_Depreciation!AI$793","v":0},{"$f":" Inp_Depreciation!AJ$793","v":0},{"$f":" Inp_Depreciation!AK$793","v":0},{"$f":" Inp_Depreciation!AL$793","v":0},{"$f":" Inp_Depreciation!AM$793","v":0},{"$f":" Inp_Depreciation!AN$793","v":0},{"$f":" Inp_Depreciation!AO$793","v":0},{"$f":" Inp_Depreciation!AP$793","v":0},{"$f":" Inp_Depreciation!AQ$793","v":0},{"$f":" Inp_Depreciation!AR$793","v":0},{"$f":" Inp_Depreciation!AS$793","v":0},{"$f":" Inp_Depreciation!AT$793","v":0},{"$f":" Inp_Depreciation!AU$793","v":0},{"$f":" Inp_Depreciation!AV$793","v":0},{"$f":" Inp_Depreciation!AW$793","v":0},{"$f":" Inp_Depreciation!AX$793","v":0},{"$f":" Inp_Depreciation!AY$793","v":0},{"$f":" Inp_Depreciation!AZ$793","v":0},{"$f":" Inp_Depreciation!BA$793","v":0},{"$f":" Inp_Depreciation!BB$793","v":0},{"$f":" Inp_Depreciation!BC$793","v":0},{"$f":" Inp_Depreciation!BD$793","v":0},{"$f":" Inp_Depreciation!BE$793","v":0},{"$f":" Inp_Depreciation!BF$793","v":0},{"$f":" Inp_Depreciation!BG$793","v":0},{"$f":" Inp_Depreciation!BH$793","v":0},{"$f":" Inp_Depreciation!BI$793","v":0},{"$f":" Inp_Depreciation!BJ$793","v":0},{"$f":" Inp_Depreciation!BK$793","v":0},{"$f":" Inp_Depreciation!BL$793","v":0},{"$f":" Inp_Depreciation!BM$793","v":0},{"$f":" Inp_Depreciation!BN$793","v":0},{"$f":" Inp_Depreciation!BO$793","v":0},{"$f":" Inp_Depreciation!BP$793","v":0},{"$f":" Inp_Depreciation!BQ$793","v":0},{"$f":" Inp_Depreciation!BR$793","v":0},{"$f":" Inp_Depreciation!BS$793","v":0},{"$f":" Inp_Depreciation!BT$793","v":0},{"$f":" Inp_Depreciation!BU$793","v":0},{"$f":" Inp_Depreciation!BV$793","v":0},{"$f":" Inp_Depreciation!BW$793","v":0},{"$f":" Inp_Depreciation!BX$793","v":0},{"$f":" Inp_Depreciation!BY$793","v":0},{"$f":" Inp_Depreciation!BZ$793","v":0},{"$f":" Inp_Depreciation!CA$793","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$794","v":"Network capex add - 01 Apr 03 - depreciation inp - RN"},{"$f":" Inp_Depreciation!F$794","v":0},{"$f":" Inp_Depreciation!G$794","v":0},{"$f":" Inp_Depreciation!H$794","v":0},{"$f":" Inp_Depreciation!I$794","v":"GBP m"},{"$f":" Inp_Depreciation!J$794","v":0},{"$f":" Inp_Depreciation!K$794","v":0},{"$f":" Inp_Depreciation!L$794","v":0},{"$f":" Inp_Depreciation!M$794","v":0},{"$f":" Inp_Depreciation!N$794","v":0},{"$f":" Inp_Depreciation!O$794","v":0},{"$f":" Inp_Depreciation!P$794","v":0},{"$f":" Inp_Depreciation!Q$794","v":0},{"$f":" Inp_Depreciation!R$794","v":0},{"$f":" Inp_Depreciation!S$794","v":0},{"$f":" Inp_Depreciation!T$794","v":0},{"$f":" Inp_Depreciation!U$794","v":0},{"$f":" Inp_Depreciation!V$794","v":0},{"$f":" Inp_Depreciation!W$794","v":0},{"$f":" Inp_Depreciation!X$794","v":0},{"$f":" Inp_Depreciation!Y$794","v":0},{"$f":" Inp_Depreciation!Z$794","v":0},{"$f":" Inp_Depreciation!AA$794","v":0},{"$f":" Inp_Depreciation!AB$794","v":0},{"$f":" Inp_Depreciation!AC$794","v":0},{"$f":" Inp_Depreciation!AD$794","v":0},{"$f":" Inp_Depreciation!AE$794","v":0},{"$f":" Inp_Depreciation!AF$794","v":0},{"$f":" Inp_Depreciation!AG$794","v":0},{"$f":" Inp_Depreciation!AH$794","v":0},{"$f":" Inp_Depreciation!AI$794","v":0},{"$f":" Inp_Depreciation!AJ$794","v":0},{"$f":" Inp_Depreciation!AK$794","v":0},{"$f":" Inp_Depreciation!AL$794","v":0},{"$f":" Inp_Depreciation!AM$794","v":0},{"$f":" Inp_Depreciation!AN$794","v":0},{"$f":" Inp_Depreciation!AO$794","v":0},{"$f":" Inp_Depreciation!AP$794","v":0},{"$f":" Inp_Depreciation!AQ$794","v":0},{"$f":" Inp_Depreciation!AR$794","v":0},{"$f":" Inp_Depreciation!AS$794","v":0},{"$f":" Inp_Depreciation!AT$794","v":0},{"$f":" Inp_Depreciation!AU$794","v":0},{"$f":" Inp_Depreciation!AV$794","v":0},{"$f":" Inp_Depreciation!AW$794","v":0},{"$f":" Inp_Depreciation!AX$794","v":0},{"$f":" Inp_Depreciation!AY$794","v":0},{"$f":" Inp_Depreciation!AZ$794","v":0},{"$f":" Inp_Depreciation!BA$794","v":0},{"$f":" Inp_Depreciation!BB$794","v":0},{"$f":" Inp_Depreciation!BC$794","v":0},{"$f":" Inp_Depreciation!BD$794","v":0},{"$f":" Inp_Depreciation!BE$794","v":0},{"$f":" Inp_Depreciation!BF$794","v":0},{"$f":" Inp_Depreciation!BG$794","v":0},{"$f":" Inp_Depreciation!BH$794","v":0},{"$f":" Inp_Depreciation!BI$794","v":0},{"$f":" Inp_Depreciation!BJ$794","v":0},{"$f":" Inp_Depreciation!BK$794","v":0},{"$f":" Inp_Depreciation!BL$794","v":0},{"$f":" Inp_Depreciation!BM$794","v":0},{"$f":" Inp_Depreciation!BN$794","v":0},{"$f":" Inp_Depreciation!BO$794","v":0},{"$f":" Inp_Depreciation!BP$794","v":0},{"$f":" Inp_Depreciation!BQ$794","v":0},{"$f":" Inp_Depreciation!BR$794","v":0},{"$f":" Inp_Depreciation!BS$794","v":0},{"$f":" Inp_Depreciation!BT$794","v":0},{"$f":" Inp_Depreciation!BU$794","v":0},{"$f":" Inp_Depreciation!BV$794","v":0},{"$f":" Inp_Depreciation!BW$794","v":0},{"$f":" Inp_Depreciation!BX$794","v":0},{"$f":" Inp_Depreciation!BY$794","v":0},{"$f":" Inp_Depreciation!BZ$794","v":0},{"$f":" Inp_Depreciation!CA$794","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$795","v":"Network capex add - 01 Apr 04 - depreciation inp - RN"},{"$f":" Inp_Depreciation!F$795","v":0},{"$f":" Inp_Depreciation!G$795","v":0},{"$f":" Inp_Depreciation!H$795","v":0},{"$f":" Inp_Depreciation!I$795","v":"GBP m"},{"$f":" Inp_Depreciation!J$795","v":0},{"$f":" Inp_Depreciation!K$795","v":0},{"$f":" Inp_Depreciation!L$795","v":0},{"$f":" Inp_Depreciation!M$795","v":0},{"$f":" Inp_Depreciation!N$795","v":0},{"$f":" Inp_Depreciation!O$795","v":0},{"$f":" Inp_Depreciation!P$795","v":0},{"$f":" Inp_Depreciation!Q$795","v":0},{"$f":" Inp_Depreciation!R$795","v":0},{"$f":" Inp_Depreciation!S$795","v":0},{"$f":" Inp_Depreciation!T$795","v":0},{"$f":" Inp_Depreciation!U$795","v":0},{"$f":" Inp_Depreciation!V$795","v":0},{"$f":" Inp_Depreciation!W$795","v":0},{"$f":" Inp_Depreciation!X$795","v":0},{"$f":" Inp_Depreciation!Y$795","v":0},{"$f":" Inp_Depreciation!Z$795","v":0},{"$f":" Inp_Depreciation!AA$795","v":0},{"$f":" Inp_Depreciation!AB$795","v":0},{"$f":" Inp_Depreciation!AC$795","v":0},{"$f":" Inp_Depreciation!AD$795","v":0},{"$f":" Inp_Depreciation!AE$795","v":0},{"$f":" Inp_Depreciation!AF$795","v":0},{"$f":" Inp_Depreciation!AG$795","v":0},{"$f":" Inp_Depreciation!AH$795","v":0},{"$f":" Inp_Depreciation!AI$795","v":0},{"$f":" Inp_Depreciation!AJ$795","v":0},{"$f":" Inp_Depreciation!AK$795","v":0},{"$f":" Inp_Depreciation!AL$795","v":0},{"$f":" Inp_Depreciation!AM$795","v":0},{"$f":" Inp_Depreciation!AN$795","v":0},{"$f":" Inp_Depreciation!AO$795","v":0},{"$f":" Inp_Depreciation!AP$795","v":0},{"$f":" Inp_Depreciation!AQ$795","v":0},{"$f":" Inp_Depreciation!AR$795","v":0},{"$f":" Inp_Depreciation!AS$795","v":0},{"$f":" Inp_Depreciation!AT$795","v":0},{"$f":" Inp_Depreciation!AU$795","v":0},{"$f":" Inp_Depreciation!AV$795","v":0},{"$f":" Inp_Depreciation!AW$795","v":0},{"$f":" Inp_Depreciation!AX$795","v":0},{"$f":" Inp_Depreciation!AY$795","v":0},{"$f":" Inp_Depreciation!AZ$795","v":0},{"$f":" Inp_Depreciation!BA$795","v":0},{"$f":" Inp_Depreciation!BB$795","v":0},{"$f":" Inp_Depreciation!BC$795","v":0},{"$f":" Inp_Depreciation!BD$795","v":0},{"$f":" Inp_Depreciation!BE$795","v":0},{"$f":" Inp_Depreciation!BF$795","v":0},{"$f":" Inp_Depreciation!BG$795","v":0},{"$f":" Inp_Depreciation!BH$795","v":0},{"$f":" Inp_Depreciation!BI$795","v":0},{"$f":" Inp_Depreciation!BJ$795","v":0},{"$f":" Inp_Depreciation!BK$795","v":0},{"$f":" Inp_Depreciation!BL$795","v":0},{"$f":" Inp_Depreciation!BM$795","v":0},{"$f":" Inp_Depreciation!BN$795","v":0},{"$f":" Inp_Depreciation!BO$795","v":0},{"$f":" Inp_Depreciation!BP$795","v":0},{"$f":" Inp_Depreciation!BQ$795","v":0},{"$f":" Inp_Depreciation!BR$795","v":0},{"$f":" Inp_Depreciation!BS$795","v":0},{"$f":" Inp_Depreciation!BT$795","v":0},{"$f":" Inp_Depreciation!BU$795","v":0},{"$f":" Inp_Depreciation!BV$795","v":0},{"$f":" Inp_Depreciation!BW$795","v":0},{"$f":" Inp_Depreciation!BX$795","v":0},{"$f":" Inp_Depreciation!BY$795","v":0},{"$f":" Inp_Depreciation!BZ$795","v":0},{"$f":" Inp_Depreciation!CA$795","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$796","v":"Network capex add - 01 Apr 05 - depreciation inp - RN"},{"$f":" Inp_Depreciation!F$796","v":0},{"$f":" Inp_Depreciation!G$796","v":0},{"$f":" Inp_Depreciation!H$796","v":0},{"$f":" Inp_Depreciation!I$796","v":"GBP m"},{"$f":" Inp_Depreciation!J$796","v":0},{"$f":" Inp_Depreciation!K$796","v":0},{"$f":" Inp_Depreciation!L$796","v":0},{"$f":" Inp_Depreciation!M$796","v":0},{"$f":" Inp_Depreciation!N$796","v":0},{"$f":" Inp_Depreciation!O$796","v":0},{"$f":" Inp_Depreciation!P$796","v":0},{"$f":" Inp_Depreciation!Q$796","v":0},{"$f":" Inp_Depreciation!R$796","v":0},{"$f":" Inp_Depreciation!S$796","v":0},{"$f":" Inp_Depreciation!T$796","v":0},{"$f":" Inp_Depreciation!U$796","v":0},{"$f":" Inp_Depreciation!V$796","v":0},{"$f":" Inp_Depreciation!W$796","v":0},{"$f":" Inp_Depreciation!X$796","v":0},{"$f":" Inp_Depreciation!Y$796","v":0},{"$f":" Inp_Depreciation!Z$796","v":0},{"$f":" Inp_Depreciation!AA$796","v":0},{"$f":" Inp_Depreciation!AB$796","v":0},{"$f":" Inp_Depreciation!AC$796","v":0},{"$f":" Inp_Depreciation!AD$796","v":0},{"$f":" Inp_Depreciation!AE$796","v":0},{"$f":" Inp_Depreciation!AF$796","v":0},{"$f":" Inp_Depreciation!AG$796","v":0},{"$f":" Inp_Depreciation!AH$796","v":0},{"$f":" Inp_Depreciation!AI$796","v":0},{"$f":" Inp_Depreciation!AJ$796","v":0},{"$f":" Inp_Depreciation!AK$796","v":0},{"$f":" Inp_Depreciation!AL$796","v":0},{"$f":" Inp_Depreciation!AM$796","v":0},{"$f":" Inp_Depreciation!AN$796","v":0},{"$f":" Inp_Depreciation!AO$796","v":0},{"$f":" Inp_Depreciation!AP$796","v":0},{"$f":" Inp_Depreciation!AQ$796","v":0},{"$f":" Inp_Depreciation!AR$796","v":0},{"$f":" Inp_Depreciation!AS$796","v":0},{"$f":" Inp_Depreciation!AT$796","v":0},{"$f":" Inp_Depreciation!AU$796","v":0},{"$f":" Inp_Depreciation!AV$796","v":0},{"$f":" Inp_Depreciation!AW$796","v":0},{"$f":" Inp_Depreciation!AX$796","v":0},{"$f":" Inp_Depreciation!AY$796","v":0},{"$f":" Inp_Depreciation!AZ$796","v":0},{"$f":" Inp_Depreciation!BA$796","v":0},{"$f":" Inp_Depreciation!BB$796","v":0},{"$f":" Inp_Depreciation!BC$796","v":0},{"$f":" Inp_Depreciation!BD$796","v":0},{"$f":" Inp_Depreciation!BE$796","v":0},{"$f":" Inp_Depreciation!BF$796","v":0},{"$f":" Inp_Depreciation!BG$796","v":0},{"$f":" Inp_Depreciation!BH$796","v":0},{"$f":" Inp_Depreciation!BI$796","v":0},{"$f":" Inp_Depreciation!BJ$796","v":0},{"$f":" Inp_Depreciation!BK$796","v":0},{"$f":" Inp_Depreciation!BL$796","v":0},{"$f":" Inp_Depreciation!BM$796","v":0},{"$f":" Inp_Depreciation!BN$796","v":0},{"$f":" Inp_Depreciation!BO$796","v":0},{"$f":" Inp_Depreciation!BP$796","v":0},{"$f":" Inp_Depreciation!BQ$796","v":0},{"$f":" Inp_Depreciation!BR$796","v":0},{"$f":" Inp_Depreciation!BS$796","v":0},{"$f":" Inp_Depreciation!BT$796","v":0},{"$f":" Inp_Depreciation!BU$796","v":0},{"$f":" Inp_Depreciation!BV$796","v":0},{"$f":" Inp_Depreciation!BW$796","v":0},{"$f":" Inp_Depreciation!BX$796","v":0},{"$f":" Inp_Depreciation!BY$796","v":0},{"$f":" Inp_Depreciation!BZ$796","v":0},{"$f":" Inp_Depreciation!CA$796","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$797","v":"Network capex add - 01 Apr 06 - depreciation inp - RN"},{"$f":" Inp_Depreciation!F$797","v":0},{"$f":" Inp_Depreciation!G$797","v":0},{"$f":" Inp_Depreciation!H$797","v":0},{"$f":" Inp_Depreciation!I$797","v":"GBP m"},{"$f":" Inp_Depreciation!J$797","v":0},{"$f":" Inp_Depreciation!K$797","v":0},{"$f":" Inp_Depreciation!L$797","v":0},{"$f":" Inp_Depreciation!M$797","v":0},{"$f":" Inp_Depreciation!N$797","v":0},{"$f":" Inp_Depreciation!O$797","v":0},{"$f":" Inp_Depreciation!P$797","v":0},{"$f":" Inp_Depreciation!Q$797","v":0},{"$f":" Inp_Depreciation!R$797","v":0},{"$f":" Inp_Depreciation!S$797","v":0},{"$f":" Inp_Depreciation!T$797","v":0},{"$f":" Inp_Depreciation!U$797","v":0},{"$f":" Inp_Depreciation!V$797","v":0},{"$f":" Inp_Depreciation!W$797","v":0},{"$f":" Inp_Depreciation!X$797","v":0},{"$f":" Inp_Depreciation!Y$797","v":0},{"$f":" Inp_Depreciation!Z$797","v":0},{"$f":" Inp_Depreciation!AA$797","v":0},{"$f":" Inp_Depreciation!AB$797","v":0},{"$f":" Inp_Depreciation!AC$797","v":0},{"$f":" Inp_Depreciation!AD$797","v":0},{"$f":" Inp_Depreciation!AE$797","v":0},{"$f":" Inp_Depreciation!AF$797","v":0},{"$f":" Inp_Depreciation!AG$797","v":0},{"$f":" Inp_Depreciation!AH$797","v":0},{"$f":" Inp_Depreciation!AI$797","v":0},{"$f":" Inp_Depreciation!AJ$797","v":0},{"$f":" Inp_Depreciation!AK$797","v":0},{"$f":" Inp_Depreciation!AL$797","v":0},{"$f":" Inp_Depreciation!AM$797","v":0},{"$f":" Inp_Depreciation!AN$797","v":0},{"$f":" Inp_Depreciation!AO$797","v":0},{"$f":" Inp_Depreciation!AP$797","v":0},{"$f":" Inp_Depreciation!AQ$797","v":0},{"$f":" Inp_Depreciation!AR$797","v":0},{"$f":" Inp_Depreciation!AS$797","v":0},{"$f":" Inp_Depreciation!AT$797","v":0},{"$f":" Inp_Depreciation!AU$797","v":0},{"$f":" Inp_Depreciation!AV$797","v":0},{"$f":" Inp_Depreciation!AW$797","v":0},{"$f":" Inp_Depreciation!AX$797","v":0},{"$f":" Inp_Depreciation!AY$797","v":0},{"$f":" Inp_Depreciation!AZ$797","v":0},{"$f":" Inp_Depreciation!BA$797","v":0},{"$f":" Inp_Depreciation!BB$797","v":0},{"$f":" Inp_Depreciation!BC$797","v":0},{"$f":" Inp_Depreciation!BD$797","v":0},{"$f":" Inp_Depreciation!BE$797","v":0},{"$f":" Inp_Depreciation!BF$797","v":0},{"$f":" Inp_Depreciation!BG$797","v":0},{"$f":" Inp_Depreciation!BH$797","v":0},{"$f":" Inp_Depreciation!BI$797","v":0},{"$f":" Inp_Depreciation!BJ$797","v":0},{"$f":" Inp_Depreciation!BK$797","v":0},{"$f":" Inp_Depreciation!BL$797","v":0},{"$f":" Inp_Depreciation!BM$797","v":0},{"$f":" Inp_Depreciation!BN$797","v":0},{"$f":" Inp_Depreciation!BO$797","v":0},{"$f":" Inp_Depreciation!BP$797","v":0},{"$f":" Inp_Depreciation!BQ$797","v":0},{"$f":" Inp_Depreciation!BR$797","v":0},{"$f":" Inp_Depreciation!BS$797","v":0},{"$f":" Inp_Depreciation!BT$797","v":0},{"$f":" Inp_Depreciation!BU$797","v":0},{"$f":" Inp_Depreciation!BV$797","v":0},{"$f":" Inp_Depreciation!BW$797","v":0},{"$f":" Inp_Depreciation!BX$797","v":0},{"$f":" Inp_Depreciation!BY$797","v":0},{"$f":" Inp_Depreciation!BZ$797","v":0},{"$f":" Inp_Depreciation!CA$797","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$798","v":"Network capex add - 01 Apr 07 - depreciation inp - RN"},{"$f":" Inp_Depreciation!F$798","v":0},{"$f":" Inp_Depreciation!G$798","v":0},{"$f":" Inp_Depreciation!H$798","v":0},{"$f":" Inp_Depreciation!I$798","v":"GBP m"},{"$f":" Inp_Depreciation!J$798","v":0},{"$f":" Inp_Depreciation!K$798","v":0},{"$f":" Inp_Depreciation!L$798","v":0},{"$f":" Inp_Depreciation!M$798","v":0},{"$f":" Inp_Depreciation!N$798","v":0},{"$f":" Inp_Depreciation!O$798","v":0},{"$f":" Inp_Depreciation!P$798","v":0},{"$f":" Inp_Depreciation!Q$798","v":0},{"$f":" Inp_Depreciation!R$798","v":0},{"$f":" Inp_Depreciation!S$798","v":0},{"$f":" Inp_Depreciation!T$798","v":0},{"$f":" Inp_Depreciation!U$798","v":0},{"$f":" Inp_Depreciation!V$798","v":0},{"$f":" Inp_Depreciation!W$798","v":0},{"$f":" Inp_Depreciation!X$798","v":0},{"$f":" Inp_Depreciation!Y$798","v":0},{"$f":" Inp_Depreciation!Z$798","v":0},{"$f":" Inp_Depreciation!AA$798","v":0},{"$f":" Inp_Depreciation!AB$798","v":0},{"$f":" Inp_Depreciation!AC$798","v":0},{"$f":" Inp_Depreciation!AD$798","v":0},{"$f":" Inp_Depreciation!AE$798","v":0},{"$f":" Inp_Depreciation!AF$798","v":0},{"$f":" Inp_Depreciation!AG$798","v":0},{"$f":" Inp_Depreciation!AH$798","v":0},{"$f":" Inp_Depreciation!AI$798","v":0},{"$f":" Inp_Depreciation!AJ$798","v":0},{"$f":" Inp_Depreciation!AK$798","v":0},{"$f":" Inp_Depreciation!AL$798","v":0},{"$f":" Inp_Depreciation!AM$798","v":0},{"$f":" Inp_Depreciation!AN$798","v":0},{"$f":" Inp_Depreciation!AO$798","v":0},{"$f":" Inp_Depreciation!AP$798","v":0},{"$f":" Inp_Depreciation!AQ$798","v":0},{"$f":" Inp_Depreciation!AR$798","v":0},{"$f":" Inp_Depreciation!AS$798","v":0},{"$f":" Inp_Depreciation!AT$798","v":0},{"$f":" Inp_Depreciation!AU$798","v":0},{"$f":" Inp_Depreciation!AV$798","v":0},{"$f":" Inp_Depreciation!AW$798","v":0},{"$f":" Inp_Depreciation!AX$798","v":0},{"$f":" Inp_Depreciation!AY$798","v":0},{"$f":" Inp_Depreciation!AZ$798","v":0},{"$f":" Inp_Depreciation!BA$798","v":0},{"$f":" Inp_Depreciation!BB$798","v":0},{"$f":" Inp_Depreciation!BC$798","v":0},{"$f":" Inp_Depreciation!BD$798","v":0},{"$f":" Inp_Depreciation!BE$798","v":0},{"$f":" Inp_Depreciation!BF$798","v":0},{"$f":" Inp_Depreciation!BG$798","v":0},{"$f":" Inp_Depreciation!BH$798","v":0},{"$f":" Inp_Depreciation!BI$798","v":0},{"$f":" Inp_Depreciation!BJ$798","v":0},{"$f":" Inp_Depreciation!BK$798","v":0},{"$f":" Inp_Depreciation!BL$798","v":0},{"$f":" Inp_Depreciation!BM$798","v":0},{"$f":" Inp_Depreciation!BN$798","v":0},{"$f":" Inp_Depreciation!BO$798","v":0},{"$f":" Inp_Depreciation!BP$798","v":0},{"$f":" Inp_Depreciation!BQ$798","v":0},{"$f":" Inp_Depreciation!BR$798","v":0},{"$f":" Inp_Depreciation!BS$798","v":0},{"$f":" Inp_Depreciation!BT$798","v":0},{"$f":" Inp_Depreciation!BU$798","v":0},{"$f":" Inp_Depreciation!BV$798","v":0},{"$f":" Inp_Depreciation!BW$798","v":0},{"$f":" Inp_Depreciation!BX$798","v":0},{"$f":" Inp_Depreciation!BY$798","v":0},{"$f":" Inp_Depreciation!BZ$798","v":0},{"$f":" Inp_Depreciation!CA$798","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$799","v":"Network capex add - 01 Apr 08 - depreciation inp - RN"},{"$f":" Inp_Depreciation!F$799","v":0},{"$f":" Inp_Depreciation!G$799","v":0},{"$f":" Inp_Depreciation!H$799","v":0},{"$f":" Inp_Depreciation!I$799","v":"GBP m"},{"$f":" Inp_Depreciation!J$799","v":0},{"$f":" Inp_Depreciation!K$799","v":0.19512008833256766},{"$f":" Inp_Depreciation!L$799","v":0},{"$f":" Inp_Depreciation!M$799","v":0},{"$f":" Inp_Depreciation!N$799","v":0},{"$f":" Inp_Depreciation!O$799","v":0},{"$f":" Inp_Depreciation!P$799","v":0},{"$f":" Inp_Depreciation!Q$799","v":0},{"$f":" Inp_Depreciation!R$799","v":0},{"$f":" Inp_Depreciation!S$799","v":0},{"$f":" Inp_Depreciation!T$799","v":0},{"$f":" Inp_Depreciation!U$799","v":0},{"$f":" Inp_Depreciation!V$799","v":0},{"$f":" Inp_Depreciation!W$799","v":0},{"$f":" Inp_Depreciation!X$799","v":0},{"$f":" Inp_Depreciation!Y$799","v":0},{"$f":" Inp_Depreciation!Z$799","v":0},{"$f":" Inp_Depreciation!AA$799","v":0},{"$f":" Inp_Depreciation!AB$799","v":5.8536026499770343E-3},{"$f":" Inp_Depreciation!AC$799","v":5.8536026499770343E-3},{"$f":" Inp_Depreciation!AD$799","v":5.8536026499770343E-3},{"$f":" Inp_Depreciation!AE$799","v":5.8536026499770343E-3},{"$f":" Inp_Depreciation!AF$799","v":5.8536026499770343E-3},{"$f":" Inp_Depreciation!AG$799","v":5.8536026499770343E-3},{"$f":" Inp_Depreciation!AH$799","v":5.8536026499770343E-3},{"$f":" Inp_Depreciation!AI$799","v":5.8536026499770343E-3},{"$f":" Inp_Depreciation!AJ$799","v":5.8536026499770343E-3},{"$f":" Inp_Depreciation!AK$799","v":5.8536026499770343E-3},{"$f":" Inp_Depreciation!AL$799","v":5.8536026499770343E-3},{"$f":" Inp_Depreciation!AM$799","v":5.8536026499770343E-3},{"$f":" Inp_Depreciation!AN$799","v":5.8536026499770343E-3},{"$f":" Inp_Depreciation!AO$799","v":5.8536026499770343E-3},{"$f":" Inp_Depreciation!AP$799","v":5.8536026499770343E-3},{"$f":" Inp_Depreciation!AQ$799","v":5.8536026499770343E-3},{"$f":" Inp_Depreciation!AR$799","v":5.8536026499770343E-3},{"$f":" Inp_Depreciation!AS$799","v":5.8536026499770343E-3},{"$f":" Inp_Depreciation!AT$799","v":5.8536026499770343E-3},{"$f":" Inp_Depreciation!AU$799","v":5.8536026499770343E-3},{"$f":" Inp_Depreciation!AV$799","v":3.9024017666513529E-3},{"$f":" Inp_Depreciation!AW$799","v":3.9024017666513529E-3},{"$f":" Inp_Depreciation!AX$799","v":3.9024017666513529E-3},{"$f":" Inp_Depreciation!AY$799","v":3.9024017666513529E-3},{"$f":" Inp_Depreciation!AZ$799","v":3.9024017666513529E-3},{"$f":" Inp_Depreciation!BA$799","v":3.9024017666513529E-3},{"$f":" Inp_Depreciation!BB$799","v":3.9024017666513529E-3},{"$f":" Inp_Depreciation!BC$799","v":3.9024017666513529E-3},{"$f":" Inp_Depreciation!BD$799","v":3.9024017666513529E-3},{"$f":" Inp_Depreciation!BE$799","v":3.9024017666513529E-3},{"$f":" Inp_Depreciation!BF$799","v":3.9024017666513529E-3},{"$f":" Inp_Depreciation!BG$799","v":3.9024017666513529E-3},{"$f":" Inp_Depreciation!BH$799","v":3.9024017666513529E-3},{"$f":" Inp_Depreciation!BI$799","v":3.9024017666513529E-3},{"$f":" Inp_Depreciation!BJ$799","v":3.9024017666513529E-3},{"$f":" Inp_Depreciation!BK$799","v":3.9024017666513529E-3},{"$f":" Inp_Depreciation!BL$799","v":3.9024017666513529E-3},{"$f":" Inp_Depreciation!BM$799","v":3.9024017666513529E-3},{"$f":" Inp_Depreciation!BN$799","v":3.9024017666513529E-3},{"$f":" Inp_Depreciation!BO$799","v":3.9024017666513043E-3},{"$f":" Inp_Depreciation!BP$799","v":0},{"$f":" Inp_Depreciation!BQ$799","v":0},{"$f":" Inp_Depreciation!BR$799","v":0},{"$f":" Inp_Depreciation!BS$799","v":0},{"$f":" Inp_Depreciation!BT$799","v":0},{"$f":" Inp_Depreciation!BU$799","v":0},{"$f":" Inp_Depreciation!BV$799","v":0},{"$f":" Inp_Depreciation!BW$799","v":0},{"$f":" Inp_Depreciation!BX$799","v":0},{"$f":" Inp_Depreciation!BY$799","v":0},{"$f":" Inp_Depreciation!BZ$799","v":0},{"$f":" Inp_Depreciation!CA$799","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$800","v":"Network capex add - 01 Apr 09 - depreciation inp - RN"},{"$f":" Inp_Depreciation!F$800","v":0},{"$f":" Inp_Depreciation!G$800","v":0},{"$f":" Inp_Depreciation!H$800","v":0},{"$f":" Inp_Depreciation!I$800","v":"GBP m"},{"$f":" Inp_Depreciation!J$800","v":0},{"$f":" Inp_Depreciation!K$800","v":3.1072890777083386},{"$f":" Inp_Depreciation!L$800","v":0},{"$f":" Inp_Depreciation!M$800","v":0},{"$f":" Inp_Depreciation!N$800","v":0},{"$f":" Inp_Depreciation!O$800","v":0},{"$f":" Inp_Depreciation!P$800","v":0},{"$f":" Inp_Depreciation!Q$800","v":0},{"$f":" Inp_Depreciation!R$800","v":0},{"$f":" Inp_Depreciation!S$800","v":0},{"$f":" Inp_Depreciation!T$800","v":0},{"$f":" Inp_Depreciation!U$800","v":0},{"$f":" Inp_Depreciation!V$800","v":0},{"$f":" Inp_Depreciation!W$800","v":0},{"$f":" Inp_Depreciation!X$800","v":0},{"$f":" Inp_Depreciation!Y$800","v":0},{"$f":" Inp_Depreciation!Z$800","v":0},{"$f":" Inp_Depreciation!AA$800","v":0},{"$f":" Inp_Depreciation!AB$800","v":0},{"$f":" Inp_Depreciation!AC$800","v":9.3218672331250002E-2},{"$f":" Inp_Depreciation!AD$800","v":9.3218672331250002E-2},{"$f":" Inp_Depreciation!AE$800","v":9.3218672331250002E-2},{"$f":" Inp_Depreciation!AF$800","v":9.3218672331250002E-2},{"$f":" Inp_Depreciation!AG$800","v":9.3218672331250002E-2},{"$f":" Inp_Depreciation!AH$800","v":9.3218672331250002E-2},{"$f":" Inp_Depreciation!AI$800","v":9.3218672331250002E-2},{"$f":" Inp_Depreciation!AJ$800","v":9.3218672331250002E-2},{"$f":" Inp_Depreciation!AK$800","v":9.3218672331250002E-2},{"$f":" Inp_Depreciation!AL$800","v":9.3218672331250002E-2},{"$f":" Inp_Depreciation!AM$800","v":9.3218672331250002E-2},{"$f":" Inp_Depreciation!AN$800","v":9.3218672331250002E-2},{"$f":" Inp_Depreciation!AO$800","v":9.3218672331250002E-2},{"$f":" Inp_Depreciation!AP$800","v":9.3218672331250002E-2},{"$f":" Inp_Depreciation!AQ$800","v":9.3218672331250002E-2},{"$f":" Inp_Depreciation!AR$800","v":9.3218672331250002E-2},{"$f":" Inp_Depreciation!AS$800","v":9.3218672331250002E-2},{"$f":" Inp_Depreciation!AT$800","v":9.3218672331250002E-2},{"$f":" Inp_Depreciation!AU$800","v":9.3218672331250002E-2},{"$f":" Inp_Depreciation!AV$800","v":9.3218672331250002E-2},{"$f":" Inp_Depreciation!AW$800","v":6.2145781554166668E-2},{"$f":" Inp_Depreciation!AX$800","v":6.2145781554166668E-2},{"$f":" Inp_Depreciation!AY$800","v":6.2145781554166668E-2},{"$f":" Inp_Depreciation!AZ$800","v":6.2145781554166668E-2},{"$f":" Inp_Depreciation!BA$800","v":6.2145781554166668E-2},{"$f":" Inp_Depreciation!BB$800","v":6.2145781554166668E-2},{"$f":" Inp_Depreciation!BC$800","v":6.2145781554166668E-2},{"$f":" Inp_Depreciation!BD$800","v":6.2145781554166668E-2},{"$f":" Inp_Depreciation!BE$800","v":6.2145781554166668E-2},{"$f":" Inp_Depreciation!BF$800","v":6.2145781554166668E-2},{"$f":" Inp_Depreciation!BG$800","v":6.2145781554166668E-2},{"$f":" Inp_Depreciation!BH$800","v":6.2145781554166668E-2},{"$f":" Inp_Depreciation!BI$800","v":6.2145781554166668E-2},{"$f":" Inp_Depreciation!BJ$800","v":6.2145781554166668E-2},{"$f":" Inp_Depreciation!BK$800","v":6.2145781554166668E-2},{"$f":" Inp_Depreciation!BL$800","v":6.2145781554166668E-2},{"$f":" Inp_Depreciation!BM$800","v":6.2145781554166668E-2},{"$f":" Inp_Depreciation!BN$800","v":6.2145781554166668E-2},{"$f":" Inp_Depreciation!BO$800","v":6.2145781554166668E-2},{"$f":" Inp_Depreciation!BP$800","v":6.2145781554166668E-2},{"$f":" Inp_Depreciation!BQ$800","v":2.1340953695572449E-15},{"$f":" Inp_Depreciation!BR$800","v":0},{"$f":" Inp_Depreciation!BS$800","v":0},{"$f":" Inp_Depreciation!BT$800","v":0},{"$f":" Inp_Depreciation!BU$800","v":0},{"$f":" Inp_Depreciation!BV$800","v":0},{"$f":" Inp_Depreciation!BW$800","v":0},{"$f":" Inp_Depreciation!BX$800","v":0},{"$f":" Inp_Depreciation!BY$800","v":0},{"$f":" Inp_Depreciation!BZ$800","v":0},{"$f":" Inp_Depreciation!CA$800","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$801","v":"Network capex add - 01 Apr 10 - depreciation inp - RN"},{"$f":" Inp_Depreciation!F$801","v":0},{"$f":" Inp_Depreciation!G$801","v":0},{"$f":" Inp_Depreciation!H$801","v":0},{"$f":" Inp_Depreciation!I$801","v":"GBP m"},{"$f":" Inp_Depreciation!J$801","v":0},{"$f":" Inp_Depreciation!K$801","v":-1.0633165234942434},{"$f":" Inp_Depreciation!L$801","v":0},{"$f":" Inp_Depreciation!M$801","v":0},{"$f":" Inp_Depreciation!N$801","v":0},{"$f":" Inp_Depreciation!O$801","v":0},{"$f":" Inp_Depreciation!P$801","v":0},{"$f":" Inp_Depreciation!Q$801","v":0},{"$f":" Inp_Depreciation!R$801","v":0},{"$f":" Inp_Depreciation!S$801","v":0},{"$f":" Inp_Depreciation!T$801","v":0},{"$f":" Inp_Depreciation!U$801","v":0},{"$f":" Inp_Depreciation!V$801","v":0},{"$f":" Inp_Depreciation!W$801","v":0},{"$f":" Inp_Depreciation!X$801","v":0},{"$f":" Inp_Depreciation!Y$801","v":0},{"$f":" Inp_Depreciation!Z$801","v":0},{"$f":" Inp_Depreciation!AA$801","v":0},{"$f":" Inp_Depreciation!AB$801","v":0},{"$f":" Inp_Depreciation!AC$801","v":0},{"$f":" Inp_Depreciation!AD$801","v":-3.189949570482728E-2},{"$f":" Inp_Depreciation!AE$801","v":-3.189949570482728E-2},{"$f":" Inp_Depreciation!AF$801","v":-3.189949570482728E-2},{"$f":" Inp_Depreciation!AG$801","v":-3.189949570482728E-2},{"$f":" Inp_Depreciation!AH$801","v":-3.189949570482728E-2},{"$f":" Inp_Depreciation!AI$801","v":-3.189949570482728E-2},{"$f":" Inp_Depreciation!AJ$801","v":-3.189949570482728E-2},{"$f":" Inp_Depreciation!AK$801","v":-3.189949570482728E-2},{"$f":" Inp_Depreciation!AL$801","v":-3.189949570482728E-2},{"$f":" Inp_Depreciation!AM$801","v":-3.189949570482728E-2},{"$f":" Inp_Depreciation!AN$801","v":-3.189949570482728E-2},{"$f":" Inp_Depreciation!AO$801","v":-3.189949570482728E-2},{"$f":" Inp_Depreciation!AP$801","v":-3.189949570482728E-2},{"$f":" Inp_Depreciation!AQ$801","v":-3.189949570482728E-2},{"$f":" Inp_Depreciation!AR$801","v":-3.189949570482728E-2},{"$f":" Inp_Depreciation!AS$801","v":-3.189949570482728E-2},{"$f":" Inp_Depreciation!AT$801","v":-3.189949570482728E-2},{"$f":" Inp_Depreciation!AU$801","v":-3.189949570482728E-2},{"$f":" Inp_Depreciation!AV$801","v":-3.189949570482728E-2},{"$f":" Inp_Depreciation!AW$801","v":-3.189949570482728E-2},{"$f":" Inp_Depreciation!AX$801","v":-2.1266330469884857E-2},{"$f":" Inp_Depreciation!AY$801","v":-2.1266330469884857E-2},{"$f":" Inp_Depreciation!AZ$801","v":-2.1266330469884857E-2},{"$f":" Inp_Depreciation!BA$801","v":-2.1266330469884857E-2},{"$f":" Inp_Depreciation!BB$801","v":-2.1266330469884857E-2},{"$f":" Inp_Depreciation!BC$801","v":-2.1266330469884857E-2},{"$f":" Inp_Depreciation!BD$801","v":-2.1266330469884857E-2},{"$f":" Inp_Depreciation!BE$801","v":-2.1266330469884857E-2},{"$f":" Inp_Depreciation!BF$801","v":-2.1266330469884857E-2},{"$f":" Inp_Depreciation!BG$801","v":-2.1266330469884857E-2},{"$f":" Inp_Depreciation!BH$801","v":-2.1266330469884857E-2},{"$f":" Inp_Depreciation!BI$801","v":-2.1266330469884857E-2},{"$f":" Inp_Depreciation!BJ$801","v":-2.1266330469884857E-2},{"$f":" Inp_Depreciation!BK$801","v":-2.1266330469884857E-2},{"$f":" Inp_Depreciation!BL$801","v":-2.1266330469884857E-2},{"$f":" Inp_Depreciation!BM$801","v":-2.1266330469884857E-2},{"$f":" Inp_Depreciation!BN$801","v":-2.1266330469884857E-2},{"$f":" Inp_Depreciation!BO$801","v":-2.1266330469884857E-2},{"$f":" Inp_Depreciation!BP$801","v":-2.1266330469884857E-2},{"$f":" Inp_Depreciation!BQ$801","v":-2.1266330469884374E-2},{"$f":" Inp_Depreciation!BR$801","v":0},{"$f":" Inp_Depreciation!BS$801","v":0},{"$f":" Inp_Depreciation!BT$801","v":0},{"$f":" Inp_Depreciation!BU$801","v":0},{"$f":" Inp_Depreciation!BV$801","v":0},{"$f":" Inp_Depreciation!BW$801","v":0},{"$f":" Inp_Depreciation!BX$801","v":0},{"$f":" Inp_Depreciation!BY$801","v":0},{"$f":" Inp_Depreciation!BZ$801","v":0},{"$f":" Inp_Depreciation!CA$801","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$802","v":"Network capex add - 01 Apr 11 - depreciation inp - RN"},{"$f":" Inp_Depreciation!F$802","v":0},{"$f":" Inp_Depreciation!G$802","v":0},{"$f":" Inp_Depreciation!H$802","v":0},{"$f":" Inp_Depreciation!I$802","v":"GBP m"},{"$f":" Inp_Depreciation!J$802","v":0},{"$f":" Inp_Depreciation!K$802","v":12.692323335378157},{"$f":" Inp_Depreciation!L$802","v":0},{"$f":" Inp_Depreciation!M$802","v":0},{"$f":" Inp_Depreciation!N$802","v":0},{"$f":" Inp_Depreciation!O$802","v":0},{"$f":" Inp_Depreciation!P$802","v":0},{"$f":" Inp_Depreciation!Q$802","v":0},{"$f":" Inp_Depreciation!R$802","v":0},{"$f":" Inp_Depreciation!S$802","v":0},{"$f":" Inp_Depreciation!T$802","v":0},{"$f":" Inp_Depreciation!U$802","v":0},{"$f":" Inp_Depreciation!V$802","v":0},{"$f":" Inp_Depreciation!W$802","v":0},{"$f":" Inp_Depreciation!X$802","v":0},{"$f":" Inp_Depreciation!Y$802","v":0},{"$f":" Inp_Depreciation!Z$802","v":0},{"$f":" Inp_Depreciation!AA$802","v":0},{"$f":" Inp_Depreciation!AB$802","v":0},{"$f":" Inp_Depreciation!AC$802","v":0},{"$f":" Inp_Depreciation!AD$802","v":0},{"$f":" Inp_Depreciation!AE$802","v":0.38076970006134442},{"$f":" Inp_Depreciation!AF$802","v":0.38076970006134442},{"$f":" Inp_Depreciation!AG$802","v":0.38076970006134442},{"$f":" Inp_Depreciation!AH$802","v":0.38076970006134442},{"$f":" Inp_Depreciation!AI$802","v":0.38076970006134442},{"$f":" Inp_Depreciation!AJ$802","v":0.38076970006134442},{"$f":" Inp_Depreciation!AK$802","v":0.38076970006134442},{"$f":" Inp_Depreciation!AL$802","v":0.38076970006134442},{"$f":" Inp_Depreciation!AM$802","v":0.38076970006134442},{"$f":" Inp_Depreciation!AN$802","v":0.38076970006134442},{"$f":" Inp_Depreciation!AO$802","v":0.38076970006134442},{"$f":" Inp_Depreciation!AP$802","v":0.38076970006134442},{"$f":" Inp_Depreciation!AQ$802","v":0.38076970006134442},{"$f":" Inp_Depreciation!AR$802","v":0.38076970006134442},{"$f":" Inp_Depreciation!AS$802","v":0.38076970006134442},{"$f":" Inp_Depreciation!AT$802","v":0.38076970006134442},{"$f":" Inp_Depreciation!AU$802","v":0.38076970006134442},{"$f":" Inp_Depreciation!AV$802","v":0.38076970006134442},{"$f":" Inp_Depreciation!AW$802","v":0.38076970006134442},{"$f":" Inp_Depreciation!AX$802","v":0.38076970006134442},{"$f":" Inp_Depreciation!AY$802","v":0.25384646670756295},{"$f":" Inp_Depreciation!AZ$802","v":0.25384646670756295},{"$f":" Inp_Depreciation!BA$802","v":0.25384646670756295},{"$f":" Inp_Depreciation!BB$802","v":0.25384646670756295},{"$f":" Inp_Depreciation!BC$802","v":0.25384646670756295},{"$f":" Inp_Depreciation!BD$802","v":0.25384646670756295},{"$f":" Inp_Depreciation!BE$802","v":0.25384646670756295},{"$f":" Inp_Depreciation!BF$802","v":0.25384646670756295},{"$f":" Inp_Depreciation!BG$802","v":0.25384646670756295},{"$f":" Inp_Depreciation!BH$802","v":0.25384646670756295},{"$f":" Inp_Depreciation!BI$802","v":0.25384646670756295},{"$f":" Inp_Depreciation!BJ$802","v":0.25384646670756295},{"$f":" Inp_Depreciation!BK$802","v":0.25384646670756295},{"$f":" Inp_Depreciation!BL$802","v":0.25384646670756295},{"$f":" Inp_Depreciation!BM$802","v":0.25384646670756295},{"$f":" Inp_Depreciation!BN$802","v":0.25384646670756295},{"$f":" Inp_Depreciation!BO$802","v":0.25384646670756295},{"$f":" Inp_Depreciation!BP$802","v":0.25384646670756295},{"$f":" Inp_Depreciation!BQ$802","v":0.25384646670756295},{"$f":" Inp_Depreciation!BR$802","v":0.25384646670756295},{"$f":" Inp_Depreciation!BS$802","v":1.2804572217343468E-14},{"$f":" Inp_Depreciation!BT$802","v":0},{"$f":" Inp_Depreciation!BU$802","v":0},{"$f":" Inp_Depreciation!BV$802","v":0},{"$f":" Inp_Depreciation!BW$802","v":0},{"$f":" Inp_Depreciation!BX$802","v":0},{"$f":" Inp_Depreciation!BY$802","v":0},{"$f":" Inp_Depreciation!BZ$802","v":0},{"$f":" Inp_Depreciation!CA$802","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$803","v":"Network capex add - 01 Oct 12 - depreciation inp - RN"},{"$f":" Inp_Depreciation!F$803","v":0},{"$f":" Inp_Depreciation!G$803","v":0},{"$f":" Inp_Depreciation!H$803","v":0},{"$f":" Inp_Depreciation!I$803","v":"GBP m"},{"$f":" Inp_Depreciation!J$803","v":0},{"$f":" Inp_Depreciation!K$803","v":3.9220066512004008},{"$f":" Inp_Depreciation!L$803","v":0},{"$f":" Inp_Depreciation!M$803","v":0},{"$f":" Inp_Depreciation!N$803","v":0},{"$f":" Inp_Depreciation!O$803","v":0},{"$f":" Inp_Depreciation!P$803","v":0},{"$f":" Inp_Depreciation!Q$803","v":0},{"$f":" Inp_Depreciation!R$803","v":0},{"$f":" Inp_Depreciation!S$803","v":0},{"$f":" Inp_Depreciation!T$803","v":0},{"$f":" Inp_Depreciation!U$803","v":0},{"$f":" Inp_Depreciation!V$803","v":0},{"$f":" Inp_Depreciation!W$803","v":0},{"$f":" Inp_Depreciation!X$803","v":0},{"$f":" Inp_Depreciation!Y$803","v":0},{"$f":" Inp_Depreciation!Z$803","v":0},{"$f":" Inp_Depreciation!AA$803","v":0},{"$f":" Inp_Depreciation!AB$803","v":0},{"$f":" Inp_Depreciation!AC$803","v":0},{"$f":" Inp_Depreciation!AD$803","v":0},{"$f":" Inp_Depreciation!AE$803","v":0},{"$f":" Inp_Depreciation!AF$803","v":5.8830099768005933E-2},{"$f":" Inp_Depreciation!AG$803","v":0.11766019953601187},{"$f":" Inp_Depreciation!AH$803","v":0.11766019953601187},{"$f":" Inp_Depreciation!AI$803","v":0.11766019953601187},{"$f":" Inp_Depreciation!AJ$803","v":0.11766019953601187},{"$f":" Inp_Depreciation!AK$803","v":0.11766019953601187},{"$f":" Inp_Depreciation!AL$803","v":0.11766019953601187},{"$f":" Inp_Depreciation!AM$803","v":0.11766019953601187},{"$f":" Inp_Depreciation!AN$803","v":0.11766019953601187},{"$f":" Inp_Depreciation!AO$803","v":0.11766019953601187},{"$f":" Inp_Depreciation!AP$803","v":0.11766019953601187},{"$f":" Inp_Depreciation!AQ$803","v":0.11766019953601187},{"$f":" Inp_Depreciation!AR$803","v":0.11766019953601187},{"$f":" Inp_Depreciation!AS$803","v":0.11766019953601187},{"$f":" Inp_Depreciation!AT$803","v":0.11766019953601187},{"$f":" Inp_Depreciation!AU$803","v":0.11766019953601187},{"$f":" Inp_Depreciation!AV$803","v":0.11766019953601187},{"$f":" Inp_Depreciation!AW$803","v":0.11766019953601187},{"$f":" Inp_Depreciation!AX$803","v":0.11766019953601187},{"$f":" Inp_Depreciation!AY$803","v":0.11766019953601187},{"$f":" Inp_Depreciation!AZ$803","v":0.11766019953601187},{"$f":" Inp_Depreciation!BA$803","v":7.8440133024007874E-2},{"$f":" Inp_Depreciation!BB$803","v":7.8440133024007874E-2},{"$f":" Inp_Depreciation!BC$803","v":7.8440133024007874E-2},{"$f":" Inp_Depreciation!BD$803","v":7.8440133024007874E-2},{"$f":" Inp_Depreciation!BE$803","v":7.8440133024007874E-2},{"$f":" Inp_Depreciation!BF$803","v":7.8440133024007874E-2},{"$f":" Inp_Depreciation!BG$803","v":7.8440133024007874E-2},{"$f":" Inp_Depreciation!BH$803","v":7.8440133024007874E-2},{"$f":" Inp_Depreciation!BI$803","v":7.8440133024007874E-2},{"$f":" Inp_Depreciation!BJ$803","v":7.8440133024007874E-2},{"$f":" Inp_Depreciation!BK$803","v":7.8440133024007874E-2},{"$f":" Inp_Depreciation!BL$803","v":7.8440133024007874E-2},{"$f":" Inp_Depreciation!BM$803","v":7.8440133024007874E-2},{"$f":" Inp_Depreciation!BN$803","v":7.8440133024007874E-2},{"$f":" Inp_Depreciation!BO$803","v":7.8440133024007874E-2},{"$f":" Inp_Depreciation!BP$803","v":7.8440133024007874E-2},{"$f":" Inp_Depreciation!BQ$803","v":7.8440133024007874E-2},{"$f":" Inp_Depreciation!BR$803","v":7.8440133024007874E-2},{"$f":" Inp_Depreciation!BS$803","v":7.8440133024007874E-2},{"$f":" Inp_Depreciation!BT$803","v":1.9610033256008064E-2},{"$f":" Inp_Depreciation!BU$803","v":0},{"$f":" Inp_Depreciation!BV$803","v":0},{"$f":" Inp_Depreciation!BW$803","v":0},{"$f":" Inp_Depreciation!BX$803","v":0},{"$f":" Inp_Depreciation!BY$803","v":0},{"$f":" Inp_Depreciation!BZ$803","v":0},{"$f":" Inp_Depreciation!CA$803","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$804","v":"Network capex add - 01 Oct 13 - depreciation inp - RN"},{"$f":" Inp_Depreciation!F$804","v":0},{"$f":" Inp_Depreciation!G$804","v":0},{"$f":" Inp_Depreciation!H$804","v":0},{"$f":" Inp_Depreciation!I$804","v":"GBP m"},{"$f":" Inp_Depreciation!J$804","v":0},{"$f":" Inp_Depreciation!K$804","v":15.476095916198402},{"$f":" Inp_Depreciation!L$804","v":0},{"$f":" Inp_Depreciation!M$804","v":0},{"$f":" Inp_Depreciation!N$804","v":0},{"$f":" Inp_Depreciation!O$804","v":0},{"$f":" Inp_Depreciation!P$804","v":0},{"$f":" Inp_Depreciation!Q$804","v":0},{"$f":" Inp_Depreciation!R$804","v":0},{"$f":" Inp_Depreciation!S$804","v":0},{"$f":" Inp_Depreciation!T$804","v":0},{"$f":" Inp_Depreciation!U$804","v":0},{"$f":" Inp_Depreciation!V$804","v":0},{"$f":" Inp_Depreciation!W$804","v":0},{"$f":" Inp_Depreciation!X$804","v":0},{"$f":" Inp_Depreciation!Y$804","v":0},{"$f":" Inp_Depreciation!Z$804","v":0},{"$f":" Inp_Depreciation!AA$804","v":0},{"$f":" Inp_Depreciation!AB$804","v":0},{"$f":" Inp_Depreciation!AC$804","v":0},{"$f":" Inp_Depreciation!AD$804","v":0},{"$f":" Inp_Depreciation!AE$804","v":0},{"$f":" Inp_Depreciation!AF$804","v":0},{"$f":" Inp_Depreciation!AG$804","v":0.23214143874297638},{"$f":" Inp_Depreciation!AH$804","v":0.4642828774859516},{"$f":" Inp_Depreciation!AI$804","v":0.4642828774859516},{"$f":" Inp_Depreciation!AJ$804","v":0.4642828774859516},{"$f":" Inp_Depreciation!AK$804","v":0.4642828774859516},{"$f":" Inp_Depreciation!AL$804","v":0.4642828774859516},{"$f":" Inp_Depreciation!AM$804","v":0.4642828774859516},{"$f":" Inp_Depreciation!AN$804","v":0.4642828774859516},{"$f":" Inp_Depreciation!AO$804","v":0.4642828774859516},{"$f":" Inp_Depreciation!AP$804","v":0.4642828774859516},{"$f":" Inp_Depreciation!AQ$804","v":0.4642828774859516},{"$f":" Inp_Depreciation!AR$804","v":0.4642828774859516},{"$f":" Inp_Depreciation!AS$804","v":0.4642828774859516},{"$f":" Inp_Depreciation!AT$804","v":0.4642828774859516},{"$f":" Inp_Depreciation!AU$804","v":0.4642828774859516},{"$f":" Inp_Depreciation!AV$804","v":0.4642828774859516},{"$f":" Inp_Depreciation!AW$804","v":0.4642828774859516},{"$f":" Inp_Depreciation!AX$804","v":0.4642828774859516},{"$f":" Inp_Depreciation!AY$804","v":0.4642828774859516},{"$f":" Inp_Depreciation!AZ$804","v":0.4642828774859516},{"$f":" Inp_Depreciation!BA$804","v":0.4642828774859516},{"$f":" Inp_Depreciation!BB$804","v":0.30952191832396808},{"$f":" Inp_Depreciation!BC$804","v":0.30952191832396808},{"$f":" Inp_Depreciation!BD$804","v":0.30952191832396808},{"$f":" Inp_Depreciation!BE$804","v":0.30952191832396808},{"$f":" Inp_Depreciation!BF$804","v":0.30952191832396808},{"$f":" Inp_Depreciation!BG$804","v":0.30952191832396808},{"$f":" Inp_Depreciation!BH$804","v":0.30952191832396808},{"$f":" Inp_Depreciation!BI$804","v":0.30952191832396808},{"$f":" Inp_Depreciation!BJ$804","v":0.30952191832396808},{"$f":" Inp_Depreciation!BK$804","v":0.30952191832396808},{"$f":" Inp_Depreciation!BL$804","v":0.30952191832396808},{"$f":" Inp_Depreciation!BM$804","v":0.30952191832396808},{"$f":" Inp_Depreciation!BN$804","v":0.30952191832396808},{"$f":" Inp_Depreciation!BO$804","v":0.30952191832396808},{"$f":" Inp_Depreciation!BP$804","v":0.30952191832396808},{"$f":" Inp_Depreciation!BQ$804","v":0.30952191832396808},{"$f":" Inp_Depreciation!BR$804","v":0.30952191832396808},{"$f":" Inp_Depreciation!BS$804","v":0.30952191832396808},{"$f":" Inp_Depreciation!BT$804","v":0.30952191832396808},{"$f":" Inp_Depreciation!BU$804","v":7.7380479581000375E-2},{"$f":" Inp_Depreciation!BV$804","v":0},{"$f":" Inp_Depreciation!BW$804","v":0},{"$f":" Inp_Depreciation!BX$804","v":0},{"$f":" Inp_Depreciation!BY$804","v":0},{"$f":" Inp_Depreciation!BZ$804","v":0},{"$f":" Inp_Depreciation!CA$804","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$805","v":"Network capex add - 01 Oct 14 - depreciation inp - RN"},{"$f":" Inp_Depreciation!F$805","v":0},{"$f":" Inp_Depreciation!G$805","v":0},{"$f":" Inp_Depreciation!H$805","v":0},{"$f":" Inp_Depreciation!I$805","v":"GBP m"},{"$f":" Inp_Depreciation!J$805","v":0},{"$f":" Inp_Depreciation!K$805","v":6.6390704633905209},{"$f":" Inp_Depreciation!L$805","v":0},{"$f":" Inp_Depreciation!M$805","v":0},{"$f":" Inp_Depreciation!N$805","v":0},{"$f":" Inp_Depreciation!O$805","v":0},{"$f":" Inp_Depreciation!P$805","v":0},{"$f":" Inp_Depreciation!Q$805","v":0},{"$f":" Inp_Depreciation!R$805","v":0},{"$f":" Inp_Depreciation!S$805","v":0},{"$f":" Inp_Depreciation!T$805","v":0},{"$f":" Inp_Depreciation!U$805","v":0},{"$f":" Inp_Depreciation!V$805","v":0},{"$f":" Inp_Depreciation!W$805","v":0},{"$f":" Inp_Depreciation!X$805","v":0},{"$f":" Inp_Depreciation!Y$805","v":0},{"$f":" Inp_Depreciation!Z$805","v":0},{"$f":" Inp_Depreciation!AA$805","v":0},{"$f":" Inp_Depreciation!AB$805","v":0},{"$f":" Inp_Depreciation!AC$805","v":0},{"$f":" Inp_Depreciation!AD$805","v":0},{"$f":" Inp_Depreciation!AE$805","v":0},{"$f":" Inp_Depreciation!AF$805","v":0},{"$f":" Inp_Depreciation!AG$805","v":0},{"$f":" Inp_Depreciation!AH$805","v":9.9586056950857885E-2},{"$f":" Inp_Depreciation!AI$805","v":0.19917211390171552},{"$f":" Inp_Depreciation!AJ$805","v":0.19917211390171552},{"$f":" Inp_Depreciation!AK$805","v":0.19917211390171552},{"$f":" Inp_Depreciation!AL$805","v":0.19917211390171552},{"$f":" Inp_Depreciation!AM$805","v":0.19917211390171552},{"$f":" Inp_Depreciation!AN$805","v":0.19917211390171552},{"$f":" Inp_Depreciation!AO$805","v":0.19917211390171552},{"$f":" Inp_Depreciation!AP$805","v":0.19917211390171552},{"$f":" Inp_Depreciation!AQ$805","v":0.19917211390171552},{"$f":" Inp_Depreciation!AR$805","v":0.19917211390171552},{"$f":" Inp_Depreciation!AS$805","v":0.19917211390171552},{"$f":" Inp_Depreciation!AT$805","v":0.19917211390171552},{"$f":" Inp_Depreciation!AU$805","v":0.19917211390171552},{"$f":" Inp_Depreciation!AV$805","v":0.19917211390171552},{"$f":" Inp_Depreciation!AW$805","v":0.19917211390171552},{"$f":" Inp_Depreciation!AX$805","v":0.19917211390171552},{"$f":" Inp_Depreciation!AY$805","v":0.19917211390171552},{"$f":" Inp_Depreciation!AZ$805","v":0.19917211390171552},{"$f":" Inp_Depreciation!BA$805","v":0.19917211390171552},{"$f":" Inp_Depreciation!BB$805","v":0.19917211390171552},{"$f":" Inp_Depreciation!BC$805","v":0.13278140926780996},{"$f":" Inp_Depreciation!BD$805","v":0.13278140926780996},{"$f":" Inp_Depreciation!BE$805","v":0.13278140926780996},{"$f":" Inp_Depreciation!BF$805","v":0.13278140926780996},{"$f":" Inp_Depreciation!BG$805","v":0.13278140926780996},{"$f":" Inp_Depreciation!BH$805","v":0.13278140926780996},{"$f":" Inp_Depreciation!BI$805","v":0.13278140926780996},{"$f":" Inp_Depreciation!BJ$805","v":0.13278140926780996},{"$f":" Inp_Depreciation!BK$805","v":0.13278140926780996},{"$f":" Inp_Depreciation!BL$805","v":0.13278140926780996},{"$f":" Inp_Depreciation!BM$805","v":0.13278140926780996},{"$f":" Inp_Depreciation!BN$805","v":0.13278140926780996},{"$f":" Inp_Depreciation!BO$805","v":0.13278140926780996},{"$f":" Inp_Depreciation!BP$805","v":0.13278140926780996},{"$f":" Inp_Depreciation!BQ$805","v":0.13278140926780996},{"$f":" Inp_Depreciation!BR$805","v":0.13278140926780996},{"$f":" Inp_Depreciation!BS$805","v":0.13278140926780996},{"$f":" Inp_Depreciation!BT$805","v":0.13278140926780996},{"$f":" Inp_Depreciation!BU$805","v":0.13278140926780996},{"$f":" Inp_Depreciation!BV$805","v":3.3195352316956271E-2},{"$f":" Inp_Depreciation!BW$805","v":0},{"$f":" Inp_Depreciation!BX$805","v":0},{"$f":" Inp_Depreciation!BY$805","v":0},{"$f":" Inp_Depreciation!BZ$805","v":0},{"$f":" Inp_Depreciation!CA$805","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$806","v":"Network capex add - 01 Oct 15 - depreciation inp - RN"},{"$f":" Inp_Depreciation!F$806","v":0},{"$f":" Inp_Depreciation!G$806","v":0},{"$f":" Inp_Depreciation!H$806","v":0},{"$f":" Inp_Depreciation!I$806","v":"GBP m"},{"$f":" Inp_Depreciation!J$806","v":0},{"$f":" Inp_Depreciation!K$806","v":3.9689999999999999},{"$f":" Inp_Depreciation!L$806","v":0},{"$f":" Inp_Depreciation!M$806","v":0},{"$f":" Inp_Depreciation!N$806","v":0},{"$f":" Inp_Depreciation!O$806","v":0},{"$f":" Inp_Depreciation!P$806","v":0},{"$f":" Inp_Depreciation!Q$806","v":0},{"$f":" Inp_Depreciation!R$806","v":0},{"$f":" Inp_Depreciation!S$806","v":0},{"$f":" Inp_Depreciation!T$806","v":0},{"$f":" Inp_Depreciation!U$806","v":0},{"$f":" Inp_Depreciation!V$806","v":0},{"$f":" Inp_Depreciation!W$806","v":0},{"$f":" Inp_Depreciation!X$806","v":0},{"$f":" Inp_Depreciation!Y$806","v":0},{"$f":" Inp_Depreciation!Z$806","v":0},{"$f":" Inp_Depreciation!AA$806","v":0},{"$f":" Inp_Depreciation!AB$806","v":0},{"$f":" Inp_Depreciation!AC$806","v":0},{"$f":" Inp_Depreciation!AD$806","v":0},{"$f":" Inp_Depreciation!AE$806","v":0},{"$f":" Inp_Depreciation!AF$806","v":0},{"$f":" Inp_Depreciation!AG$806","v":0},{"$f":" Inp_Depreciation!AH$806","v":0},{"$f":" Inp_Depreciation!AI$806","v":5.9535000000000095E-2},{"$f":" Inp_Depreciation!AJ$806","v":0.11907000000000008},{"$f":" Inp_Depreciation!AK$806","v":0.11907000000000008},{"$f":" Inp_Depreciation!AL$806","v":0.11907000000000008},{"$f":" Inp_Depreciation!AM$806","v":0.11907000000000008},{"$f":" Inp_Depreciation!AN$806","v":0.11907000000000008},{"$f":" Inp_Depreciation!AO$806","v":0.11907000000000008},{"$f":" Inp_Depreciation!AP$806","v":0.11907000000000008},{"$f":" Inp_Depreciation!AQ$806","v":0.11907000000000008},{"$f":" Inp_Depreciation!AR$806","v":0.11907000000000008},{"$f":" Inp_Depreciation!AS$806","v":0.11907000000000008},{"$f":" Inp_Depreciation!AT$806","v":0.11907000000000008},{"$f":" Inp_Depreciation!AU$806","v":0.11907000000000008},{"$f":" Inp_Depreciation!AV$806","v":0.11907000000000008},{"$f":" Inp_Depreciation!AW$806","v":0.11907000000000008},{"$f":" Inp_Depreciation!AX$806","v":0.11907000000000008},{"$f":" Inp_Depreciation!AY$806","v":0.11907000000000008},{"$f":" Inp_Depreciation!AZ$806","v":0.11907000000000008},{"$f":" Inp_Depreciation!BA$806","v":0.11907000000000008},{"$f":" Inp_Depreciation!BB$806","v":0.11907000000000008},{"$f":" Inp_Depreciation!BC$806","v":0.11907000000000008},{"$f":" Inp_Depreciation!BD$806","v":7.9380000000000006E-2},{"$f":" Inp_Depreciation!BE$806","v":7.9380000000000006E-2},{"$f":" Inp_Depreciation!BF$806","v":7.9380000000000006E-2},{"$f":" Inp_Depreciation!BG$806","v":7.9380000000000006E-2},{"$f":" Inp_Depreciation!BH$806","v":7.9380000000000006E-2},{"$f":" Inp_Depreciation!BI$806","v":7.9380000000000006E-2},{"$f":" Inp_Depreciation!BJ$806","v":7.9380000000000006E-2},{"$f":" Inp_Depreciation!BK$806","v":7.9380000000000006E-2},{"$f":" Inp_Depreciation!BL$806","v":7.9380000000000006E-2},{"$f":" Inp_Depreciation!BM$806","v":7.9380000000000006E-2},{"$f":" Inp_Depreciation!BN$806","v":7.9380000000000006E-2},{"$f":" Inp_Depreciation!BO$806","v":7.9380000000000006E-2},{"$f":" Inp_Depreciation!BP$806","v":7.9380000000000006E-2},{"$f":" Inp_Depreciation!BQ$806","v":7.9380000000000006E-2},{"$f":" Inp_Depreciation!BR$806","v":7.9380000000000006E-2},{"$f":" Inp_Depreciation!BS$806","v":7.9380000000000006E-2},{"$f":" Inp_Depreciation!BT$806","v":7.9380000000000006E-2},{"$f":" Inp_Depreciation!BU$806","v":7.9380000000000006E-2},{"$f":" Inp_Depreciation!BV$806","v":7.9380000000000006E-2},{"$f":" Inp_Depreciation!BW$806","v":1.9844999999997868E-2},{"$f":" Inp_Depreciation!BX$806","v":0},{"$f":" Inp_Depreciation!BY$806","v":0},{"$f":" Inp_Depreciation!BZ$806","v":0},{"$f":" Inp_Depreciation!CA$806","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$807","v":"Network capex add - 01 Oct 16 - depreciation inp - RN"},{"$f":" Inp_Depreciation!F$807","v":0},{"$f":" Inp_Depreciation!G$807","v":0},{"$f":" Inp_Depreciation!H$807","v":0},{"$f":" Inp_Depreciation!I$807","v":"GBP m"},{"$f":" Inp_Depreciation!J$807","v":0},{"$f":" Inp_Depreciation!K$807","v":14.631749472603934},{"$f":" Inp_Depreciation!L$807","v":0},{"$f":" Inp_Depreciation!M$807","v":0},{"$f":" Inp_Depreciation!N$807","v":0},{"$f":" Inp_Depreciation!O$807","v":0},{"$f":" Inp_Depreciation!P$807","v":0},{"$f":" Inp_Depreciation!Q$807","v":0},{"$f":" Inp_Depreciation!R$807","v":0},{"$f":" Inp_Depreciation!S$807","v":0},{"$f":" Inp_Depreciation!T$807","v":0},{"$f":" Inp_Depreciation!U$807","v":0},{"$f":" Inp_Depreciation!V$807","v":0},{"$f":" Inp_Depreciation!W$807","v":0},{"$f":" Inp_Depreciation!X$807","v":0},{"$f":" Inp_Depreciation!Y$807","v":0},{"$f":" Inp_Depreciation!Z$807","v":0},{"$f":" Inp_Depreciation!AA$807","v":0},{"$f":" Inp_Depreciation!AB$807","v":0},{"$f":" Inp_Depreciation!AC$807","v":0},{"$f":" Inp_Depreciation!AD$807","v":0},{"$f":" Inp_Depreciation!AE$807","v":0},{"$f":" Inp_Depreciation!AF$807","v":0},{"$f":" Inp_Depreciation!AG$807","v":0},{"$f":" Inp_Depreciation!AH$807","v":0},{"$f":" Inp_Depreciation!AI$807","v":0},{"$f":" Inp_Depreciation!AJ$807","v":0.21947624208905891},{"$f":" Inp_Depreciation!AK$807","v":0.43895248417811783},{"$f":" Inp_Depreciation!AL$807","v":0.43895248417811783},{"$f":" Inp_Depreciation!AM$807","v":0.43895248417811783},{"$f":" Inp_Depreciation!AN$807","v":0.43895248417811783},{"$f":" Inp_Depreciation!AO$807","v":0.43895248417811783},{"$f":" Inp_Depreciation!AP$807","v":0.43895248417811783},{"$f":" Inp_Depreciation!AQ$807","v":0.43895248417811783},{"$f":" Inp_Depreciation!AR$807","v":0.43895248417811783},{"$f":" Inp_Depreciation!AS$807","v":0.43895248417811783},{"$f":" Inp_Depreciation!AT$807","v":0.43895248417811783},{"$f":" Inp_Depreciation!AU$807","v":0.43895248417811783},{"$f":" Inp_Depreciation!AV$807","v":0.43895248417811783},{"$f":" Inp_Depreciation!AW$807","v":0.43895248417811783},{"$f":" Inp_Depreciation!AX$807","v":0.43895248417811783},{"$f":" Inp_Depreciation!AY$807","v":0.43895248417811783},{"$f":" Inp_Depreciation!AZ$807","v":0.43895248417811783},{"$f":" Inp_Depreciation!BA$807","v":0.43895248417811783},{"$f":" Inp_Depreciation!BB$807","v":0.43895248417811783},{"$f":" Inp_Depreciation!BC$807","v":0.43895248417811783},{"$f":" Inp_Depreciation!BD$807","v":0.43895248417811783},{"$f":" Inp_Depreciation!BE$807","v":0.29263498945207939},{"$f":" Inp_Depreciation!BF$807","v":0.29263498945207939},{"$f":" Inp_Depreciation!BG$807","v":0.29263498945207939},{"$f":" Inp_Depreciation!BH$807","v":0.29263498945207939},{"$f":" Inp_Depreciation!BI$807","v":0.29263498945207939},{"$f":" Inp_Depreciation!BJ$807","v":0.29263498945207939},{"$f":" Inp_Depreciation!BK$807","v":0.29263498945207939},{"$f":" Inp_Depreciation!BL$807","v":0.29263498945207939},{"$f":" Inp_Depreciation!BM$807","v":0.29263498945207939},{"$f":" Inp_Depreciation!BN$807","v":0.29263498945207939},{"$f":" Inp_Depreciation!BO$807","v":0.29263498945207939},{"$f":" Inp_Depreciation!BP$807","v":0.29263498945207939},{"$f":" Inp_Depreciation!BQ$807","v":0.29263498945207939},{"$f":" Inp_Depreciation!BR$807","v":0.29263498945207939},{"$f":" Inp_Depreciation!BS$807","v":0.29263498945207939},{"$f":" Inp_Depreciation!BT$807","v":0.29263498945207939},{"$f":" Inp_Depreciation!BU$807","v":0.29263498945207939},{"$f":" Inp_Depreciation!BV$807","v":0.29263498945207939},{"$f":" Inp_Depreciation!BW$807","v":0.29263498945207939},{"$f":" Inp_Depreciation!BX$807","v":7.3158747363019722E-2},{"$f":" Inp_Depreciation!BY$807","v":0},{"$f":" Inp_Depreciation!BZ$807","v":0},{"$f":" Inp_Depreciation!CA$807","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$808","v":"Network capex add - 01 Oct 17 - depreciation inp - RN"},{"$f":" Inp_Depreciation!F$808","v":0},{"$f":" Inp_Depreciation!G$808","v":0},{"$f":" Inp_Depreciation!H$808","v":0},{"$f":" Inp_Depreciation!I$808","v":"GBP m"},{"$f":" Inp_Depreciation!J$808","v":0},{"$f":" Inp_Depreciation!K$808","v":8.3034444444444411},{"$f":" Inp_Depreciation!L$808","v":0},{"$f":" Inp_Depreciation!M$808","v":0},{"$f":" Inp_Depreciation!N$808","v":0},{"$f":" Inp_Depreciation!O$808","v":0},{"$f":" Inp_Depreciation!P$808","v":0},{"$f":" Inp_Depreciation!Q$808","v":0},{"$f":" Inp_Depreciation!R$808","v":0},{"$f":" Inp_Depreciation!S$808","v":0},{"$f":" Inp_Depreciation!T$808","v":0},{"$f":" Inp_Depreciation!U$808","v":0},{"$f":" Inp_Depreciation!V$808","v":0},{"$f":" Inp_Depreciation!W$808","v":0},{"$f":" Inp_Depreciation!X$808","v":0},{"$f":" Inp_Depreciation!Y$808","v":0},{"$f":" Inp_Depreciation!Z$808","v":0},{"$f":" Inp_Depreciation!AA$808","v":0},{"$f":" Inp_Depreciation!AB$808","v":0},{"$f":" Inp_Depreciation!AC$808","v":0},{"$f":" Inp_Depreciation!AD$808","v":0},{"$f":" Inp_Depreciation!AE$808","v":0},{"$f":" Inp_Depreciation!AF$808","v":0},{"$f":" Inp_Depreciation!AG$808","v":0},{"$f":" Inp_Depreciation!AH$808","v":0},{"$f":" Inp_Depreciation!AI$808","v":0},{"$f":" Inp_Depreciation!AJ$808","v":0},{"$f":" Inp_Depreciation!AK$808","v":0.12455166666666663},{"$f":" Inp_Depreciation!AL$808","v":0.24910333333333326},{"$f":" Inp_Depreciation!AM$808","v":0.24910333333333326},{"$f":" Inp_Depreciation!AN$808","v":0.24910333333333326},{"$f":" Inp_Depreciation!AO$808","v":0.24910333333333326},{"$f":" Inp_Depreciation!AP$808","v":0.24910333333333326},{"$f":" Inp_Depreciation!AQ$808","v":0.24910333333333326},{"$f":" Inp_Depreciation!AR$808","v":0.24910333333333326},{"$f":" Inp_Depreciation!AS$808","v":0.24910333333333326},{"$f":" Inp_Depreciation!AT$808","v":0.24910333333333326},{"$f":" Inp_Depreciation!AU$808","v":0.24910333333333326},{"$f":" Inp_Depreciation!AV$808","v":0.24910333333333326},{"$f":" Inp_Depreciation!AW$808","v":0.24910333333333326},{"$f":" Inp_Depreciation!AX$808","v":0.24910333333333326},{"$f":" Inp_Depreciation!AY$808","v":0.24910333333333326},{"$f":" Inp_Depreciation!AZ$808","v":0.24910333333333326},{"$f":" Inp_Depreciation!BA$808","v":0.24910333333333326},{"$f":" Inp_Depreciation!BB$808","v":0.24910333333333326},{"$f":" Inp_Depreciation!BC$808","v":0.24910333333333326},{"$f":" Inp_Depreciation!BD$808","v":0.24910333333333326},{"$f":" Inp_Depreciation!BE$808","v":0.24910333333333326},{"$f":" Inp_Depreciation!BF$808","v":0.16606888888888924},{"$f":" Inp_Depreciation!BG$808","v":0.16606888888888924},{"$f":" Inp_Depreciation!BH$808","v":0.16606888888888924},{"$f":" Inp_Depreciation!BI$808","v":0.16606888888888924},{"$f":" Inp_Depreciation!BJ$808","v":0.16606888888888924},{"$f":" Inp_Depreciation!BK$808","v":0.16606888888888924},{"$f":" Inp_Depreciation!BL$808","v":0.16606888888888924},{"$f":" Inp_Depreciation!BM$808","v":0.16606888888888924},{"$f":" Inp_Depreciation!BN$808","v":0.16606888888888924},{"$f":" Inp_Depreciation!BO$808","v":0.16606888888888924},{"$f":" Inp_Depreciation!BP$808","v":0.16606888888888924},{"$f":" Inp_Depreciation!BQ$808","v":0.16606888888888924},{"$f":" Inp_Depreciation!BR$808","v":0.16606888888888924},{"$f":" Inp_Depreciation!BS$808","v":0.16606888888888924},{"$f":" Inp_Depreciation!BT$808","v":0.16606888888888924},{"$f":" Inp_Depreciation!BU$808","v":0.16606888888888924},{"$f":" Inp_Depreciation!BV$808","v":0.16606888888888924},{"$f":" Inp_Depreciation!BW$808","v":0.16606888888888924},{"$f":" Inp_Depreciation!BX$808","v":0.16606888888888924},{"$f":" Inp_Depreciation!BY$808","v":4.1517222222221886E-2},{"$f":" Inp_Depreciation!BZ$808","v":0},{"$f":" Inp_Depreciation!CA$808","v":0}]
[]
[null,null,null,null,{"$f":" 'TL - C4 A'!E$821","v":"Depreciation - capex addition - 01 Apr 93 - real - RN"},{"$f":" 'TL - C4 A'!F$821","v":0},{"$f":" 'TL - C4 A'!G$821","v":0},{"$f":" 'TL - C4 A'!H$821","v":0},{"$f":" 'TL - C4 A'!I$821","v":"GBP m"},{"$f":" 'TL - C4 A'!J$821","v":0},{"$f":" 'TL - C4 A'!K$821","v":0},{"$f":" 'TL - C4 A'!L$821","v":0},{"$f":" 'TL - C4 A'!M$821","v":0},{"$f":" 'TL - C4 A'!N$821","v":0},{"$f":" 'TL - C4 A'!O$821","v":0},{"$f":" 'TL - C4 A'!P$821","v":0},{"$f":" 'TL - C4 A'!Q$821","v":0},{"$f":" 'TL - C4 A'!R$821","v":0},{"$f":" 'TL - C4 A'!S$821","v":0},{"$f":" 'TL - C4 A'!T$821","v":0},{"$f":" 'TL - C4 A'!U$821","v":0},{"$f":" 'TL - C4 A'!V$821","v":0},{"$f":" 'TL - C4 A'!W$821","v":0},{"$f":" 'TL - C4 A'!X$821","v":0},{"$f":" 'TL - C4 A'!Y$821","v":0},{"$f":" 'TL - C4 A'!Z$821","v":0},{"$f":" 'TL - C4 A'!AA$821","v":0},{"$f":" 'TL - C4 A'!AB$821","v":0},{"$f":" 'TL - C4 A'!AC$821","v":0},{"$f":" 'TL - C4 A'!AD$821","v":0},{"$f":" 'TL - C4 A'!AE$821","v":0},{"$f":" 'TL - C4 A'!AF$821","v":0},{"$f":" 'TL - C4 A'!AG$821","v":0},{"$f":" 'TL - C4 A'!AH$821","v":0},{"$f":" 'TL - C4 A'!AI$821","v":0},{"$f":" 'TL - C4 A'!AJ$821","v":0},{"$f":" 'TL - C4 A'!AK$821","v":0},{"$f":" 'TL - C4 A'!AL$821","v":0},{"$f":" 'TL - C4 A'!AM$821","v":0},{"$f":" 'TL - C4 A'!AN$821","v":0},{"$f":" 'TL - C4 A'!AO$821","v":0},{"$f":" 'TL - C4 A'!AP$821","v":0},{"$f":" 'TL - C4 A'!AQ$821","v":0},{"$f":" 'TL - C4 A'!AR$821","v":0},{"$f":" 'TL - C4 A'!AS$821","v":0},{"$f":" 'TL - C4 A'!AT$821","v":0},{"$f":" 'TL - C4 A'!AU$821","v":0},{"$f":" 'TL - C4 A'!AV$821","v":0},{"$f":" 'TL - C4 A'!AW$821","v":0},{"$f":" 'TL - C4 A'!AX$821","v":0},{"$f":" 'TL - C4 A'!AY$821","v":0},{"$f":" 'TL - C4 A'!AZ$821","v":0},{"$f":" 'TL - C4 A'!BA$821","v":0},{"$f":" 'TL - C4 A'!BB$821","v":0},{"$f":" 'TL - C4 A'!BC$821","v":0},{"$f":" 'TL - C4 A'!BD$821","v":0},{"$f":" 'TL - C4 A'!BE$821","v":0},{"$f":" 'TL - C4 A'!BF$821","v":0},{"$f":" 'TL - C4 A'!BG$821","v":0},{"$f":" 'TL - C4 A'!BH$821","v":0},{"$f":" 'TL - C4 A'!BI$821","v":0},{"$f":" 'TL - C4 A'!BJ$821","v":0},{"$f":" 'TL - C4 A'!BK$821","v":0},{"$f":" 'TL - C4 A'!BL$821","v":0},{"$f":" 'TL - C4 A'!BM$821","v":0},{"$f":" 'TL - C4 A'!BN$821","v":0},{"$f":" 'TL - C4 A'!BO$821","v":0},{"$f":" 'TL - C4 A'!BP$821","v":0},{"$f":" 'TL - C4 A'!BQ$821","v":0},{"$f":" 'TL - C4 A'!BR$821","v":0},{"$f":" 'TL - C4 A'!BS$821","v":0},{"$f":" 'TL - C4 A'!BT$821","v":0},{"$f":" 'TL - C4 A'!BU$821","v":0},{"$f":" 'TL - C4 A'!BV$821","v":0},{"$f":" 'TL - C4 A'!BW$821","v":0},{"$f":" 'TL - C4 A'!BX$821","v":0},{"$f":" 'TL - C4 A'!BY$821","v":0},{"$f":" 'TL - C4 A'!BZ$821","v":0},{"$f":" 'TL - C4 A'!CA$821","v":0}]
[null,null,null,null,{"$f":" 'TL - C4 A'!E$822","v":"Depreciation - capex addition - 01 Apr 94 - real - RN"},{"$f":" 'TL - C4 A'!F$822","v":0},{"$f":" 'TL - C4 A'!G$822","v":0},{"$f":" 'TL - C4 A'!H$822","v":0},{"$f":" 'TL - C4 A'!I$822","v":"GBP m"},{"$f":" 'TL - C4 A'!J$822","v":0},{"$f":" 'TL - C4 A'!K$822","v":0},{"$f":" 'TL - C4 A'!L$822","v":0},{"$f":" 'TL - C4 A'!M$822","v":0},{"$f":" 'TL - C4 A'!N$822","v":0},{"$f":" 'TL - C4 A'!O$822","v":0},{"$f":" 'TL - C4 A'!P$822","v":0},{"$f":" 'TL - C4 A'!Q$822","v":0},{"$f":" 'TL - C4 A'!R$822","v":0},{"$f":" 'TL - C4 A'!S$822","v":0},{"$f":" 'TL - C4 A'!T$822","v":0},{"$f":" 'TL - C4 A'!U$822","v":0},{"$f":" 'TL - C4 A'!V$822","v":0},{"$f":" 'TL - C4 A'!W$822","v":0},{"$f":" 'TL - C4 A'!X$822","v":0},{"$f":" 'TL - C4 A'!Y$822","v":0},{"$f":" 'TL - C4 A'!Z$822","v":0},{"$f":" 'TL - C4 A'!AA$822","v":0},{"$f":" 'TL - C4 A'!AB$822","v":0},{"$f":" 'TL - C4 A'!AC$822","v":0},{"$f":" 'TL - C4 A'!AD$822","v":0},{"$f":" 'TL - C4 A'!AE$822","v":0},{"$f":" 'TL - C4 A'!AF$822","v":0},{"$f":" 'TL - C4 A'!AG$822","v":0},{"$f":" 'TL - C4 A'!AH$822","v":0},{"$f":" 'TL - C4 A'!AI$822","v":0},{"$f":" 'TL - C4 A'!AJ$822","v":0},{"$f":" 'TL - C4 A'!AK$822","v":0},{"$f":" 'TL - C4 A'!AL$822","v":0},{"$f":" 'TL - C4 A'!AM$822","v":0},{"$f":" 'TL - C4 A'!AN$822","v":0},{"$f":" 'TL - C4 A'!AO$822","v":0},{"$f":" 'TL - C4 A'!AP$822","v":0},{"$f":" 'TL - C4 A'!AQ$822","v":0},{"$f":" 'TL - C4 A'!AR$822","v":0},{"$f":" 'TL - C4 A'!AS$822","v":0},{"$f":" 'TL - C4 A'!AT$822","v":0},{"$f":" 'TL - C4 A'!AU$822","v":0},{"$f":" 'TL - C4 A'!AV$822","v":0},{"$f":" 'TL - C4 A'!AW$822","v":0},{"$f":" 'TL - C4 A'!AX$822","v":0},{"$f":" 'TL - C4 A'!AY$822","v":0},{"$f":" 'TL - C4 A'!AZ$822","v":0},{"$f":" 'TL - C4 A'!BA$822","v":0},{"$f":" 'TL - C4 A'!BB$822","v":0},{"$f":" 'TL - C4 A'!BC$822","v":0},{"$f":" 'TL - C4 A'!BD$822","v":0},{"$f":" 'TL - C4 A'!BE$822","v":0},{"$f":" 'TL - C4 A'!BF$822","v":0},{"$f":" 'TL - C4 A'!BG$822","v":0},{"$f":" 'TL - C4 A'!BH$822","v":0},{"$f":" 'TL - C4 A'!BI$822","v":0},{"$f":" 'TL - C4 A'!BJ$822","v":0},{"$f":" 'TL - C4 A'!BK$822","v":0},{"$f":" 'TL - C4 A'!BL$822","v":0},{"$f":" 'TL - C4 A'!BM$822","v":0},{"$f":" 'TL - C4 A'!BN$822","v":0},{"$f":" 'TL - C4 A'!BO$822","v":0},{"$f":" 'TL - C4 A'!BP$822","v":0},{"$f":" 'TL - C4 A'!BQ$822","v":0},{"$f":" 'TL - C4 A'!BR$822","v":0},{"$f":" 'TL - C4 A'!BS$822","v":0},{"$f":" 'TL - C4 A'!BT$822","v":0},{"$f":" 'TL - C4 A'!BU$822","v":0},{"$f":" 'TL - C4 A'!BV$822","v":0},{"$f":" 'TL - C4 A'!BW$822","v":0},{"$f":" 'TL - C4 A'!BX$822","v":0},{"$f":" 'TL - C4 A'!BY$822","v":0},{"$f":" 'TL - C4 A'!BZ$822","v":0},{"$f":" 'TL - C4 A'!CA$822","v":0}]
[null,null,null,null,{"$f":" 'TL - C4 A'!E$823","v":"Depreciation - capex addition - 01 Apr 95 - real - RN"},{"$f":" 'TL - C4 A'!F$823","v":0},{"$f":" 'TL - C4 A'!G$823","v":0},{"$f":" 'TL - C4 A'!H$823","v":0},{"$f":" 'TL - C4 A'!I$823","v":"GBP m"},{"$f":" 'TL - C4 A'!J$823","v":0},{"$f":" 'TL - C4 A'!K$823","v":0},{"$f":" 'TL - C4 A'!L$823","v":0},{"$f":" 'TL - C4 A'!M$823","v":0},{"$f":" 'TL - C4 A'!N$823","v":0},{"$f":" 'TL - C4 A'!O$823","v":0},{"$f":" 'TL - C4 A'!P$823","v":0},{"$f":" 'TL - C4 A'!Q$823","v":0},{"$f":" 'TL - C4 A'!R$823","v":0},{"$f":" 'TL - C4 A'!S$823","v":0},{"$f":" 'TL - C4 A'!T$823","v":0},{"$f":" 'TL - C4 A'!U$823","v":0},{"$f":" 'TL - C4 A'!V$823","v":0},{"$f":" 'TL - C4 A'!W$823","v":0},{"$f":" 'TL - C4 A'!X$823","v":0},{"$f":" 'TL - C4 A'!Y$823","v":0},{"$f":" 'TL - C4 A'!Z$823","v":0},{"$f":" 'TL - C4 A'!AA$823","v":0},{"$f":" 'TL - C4 A'!AB$823","v":0},{"$f":" 'TL - C4 A'!AC$823","v":0},{"$f":" 'TL - C4 A'!AD$823","v":0},{"$f":" 'TL - C4 A'!AE$823","v":0},{"$f":" 'TL - C4 A'!AF$823","v":0},{"$f":" 'TL - C4 A'!AG$823","v":0},{"$f":" 'TL - C4 A'!AH$823","v":0},{"$f":" 'TL - C4 A'!AI$823","v":0},{"$f":" 'TL - C4 A'!AJ$823","v":0},{"$f":" 'TL - C4 A'!AK$823","v":0},{"$f":" 'TL - C4 A'!AL$823","v":0},{"$f":" 'TL - C4 A'!AM$823","v":0},{"$f":" 'TL - C4 A'!AN$823","v":0},{"$f":" 'TL - C4 A'!AO$823","v":0},{"$f":" 'TL - C4 A'!AP$823","v":0},{"$f":" 'TL - C4 A'!AQ$823","v":0},{"$f":" 'TL - C4 A'!AR$823","v":0},{"$f":" 'TL - C4 A'!AS$823","v":0},{"$f":" 'TL - C4 A'!AT$823","v":0},{"$f":" 'TL - C4 A'!AU$823","v":0},{"$f":" 'TL - C4 A'!AV$823","v":0},{"$f":" 'TL - C4 A'!AW$823","v":0},{"$f":" 'TL - C4 A'!AX$823","v":0},{"$f":" 'TL - C4 A'!AY$823","v":0},{"$f":" 'TL - C4 A'!AZ$823","v":0},{"$f":" 'TL - C4 A'!BA$823","v":0},{"$f":" 'TL - C4 A'!BB$823","v":0},{"$f":" 'TL - C4 A'!BC$823","v":0},{"$f":" 'TL - C4 A'!BD$823","v":0},{"$f":" 'TL - C4 A'!BE$823","v":0},{"$f":" 'TL - C4 A'!BF$823","v":0},{"$f":" 'TL - C4 A'!BG$823","v":0},{"$f":" 'TL - C4 A'!BH$823","v":0},{"$f":" 'TL - C4 A'!BI$823","v":0},{"$f":" 'TL - C4 A'!BJ$823","v":0},{"$f":" 'TL - C4 A'!BK$823","v":0},{"$f":" 'TL - C4 A'!BL$823","v":0},{"$f":" 'TL - C4 A'!BM$823","v":0},{"$f":" 'TL - C4 A'!BN$823","v":0},{"$f":" 'TL - C4 A'!BO$823","v":0},{"$f":" 'TL - C4 A'!BP$823","v":0},{"$f":" 'TL - C4 A'!BQ$823","v":0},{"$f":" 'TL - C4 A'!BR$823","v":0},{"$f":" 'TL - C4 A'!BS$823","v":0},{"$f":" 'TL - C4 A'!BT$823","v":0},{"$f":" 'TL - C4 A'!BU$823","v":0},{"$f":" 'TL - C4 A'!BV$823","v":0},{"$f":" 'TL - C4 A'!BW$823","v":0},{"$f":" 'TL - C4 A'!BX$823","v":0},{"$f":" 'TL - C4 A'!BY$823","v":0},{"$f":" 'TL - C4 A'!BZ$823","v":0},{"$f":" 'TL - C4 A'!CA$823","v":0}]
[null,null,null,null,{"$f":" 'TL - C4 A'!E$824","v":"Depreciation - capex addition - 01 Apr 96 - real - RN"},{"$f":" 'TL - C4 A'!F$824","v":0},{"$f":" 'TL - C4 A'!G$824","v":0},{"$f":" 'TL - C4 A'!H$824","v":0},{"$f":" 'TL - C4 A'!I$824","v":"GBP m"},{"$f":" 'TL - C4 A'!J$824","v":0},{"$f":" 'TL - C4 A'!K$824","v":0},{"$f":" 'TL - C4 A'!L$824","v":0},{"$f":" 'TL - C4 A'!M$824","v":0},{"$f":" 'TL - C4 A'!N$824","v":0},{"$f":" 'TL - C4 A'!O$824","v":0},{"$f":" 'TL - C4 A'!P$824","v":0},{"$f":" 'TL - C4 A'!Q$824","v":0},{"$f":" 'TL - C4 A'!R$824","v":0},{"$f":" 'TL - C4 A'!S$824","v":0},{"$f":" 'TL - C4 A'!T$824","v":0},{"$f":" 'TL - C4 A'!U$824","v":0},{"$f":" 'TL - C4 A'!V$824","v":0},{"$f":" 'TL - C4 A'!W$824","v":0},{"$f":" 'TL - C4 A'!X$824","v":0},{"$f":" 'TL - C4 A'!Y$824","v":0},{"$f":" 'TL - C4 A'!Z$824","v":0},{"$f":" 'TL - C4 A'!AA$824","v":0},{"$f":" 'TL - C4 A'!AB$824","v":0},{"$f":" 'TL - C4 A'!AC$824","v":0},{"$f":" 'TL - C4 A'!AD$824","v":0},{"$f":" 'TL - C4 A'!AE$824","v":0},{"$f":" 'TL - C4 A'!AF$824","v":0},{"$f":" 'TL - C4 A'!AG$824","v":0},{"$f":" 'TL - C4 A'!AH$824","v":0},{"$f":" 'TL - C4 A'!AI$824","v":0},{"$f":" 'TL - C4 A'!AJ$824","v":0},{"$f":" 'TL - C4 A'!AK$824","v":0},{"$f":" 'TL - C4 A'!AL$824","v":0},{"$f":" 'TL - C4 A'!AM$824","v":0},{"$f":" 'TL - C4 A'!AN$824","v":0},{"$f":" 'TL - C4 A'!AO$824","v":0},{"$f":" 'TL - C4 A'!AP$824","v":0},{"$f":" 'TL - C4 A'!AQ$824","v":0},{"$f":" 'TL - C4 A'!AR$824","v":0},{"$f":" 'TL - C4 A'!AS$824","v":0},{"$f":" 'TL - C4 A'!AT$824","v":0},{"$f":" 'TL - C4 A'!AU$824","v":0},{"$f":" 'TL - C4 A'!AV$824","v":0},{"$f":" 'TL - C4 A'!AW$824","v":0},{"$f":" 'TL - C4 A'!AX$824","v":0},{"$f":" 'TL - C4 A'!AY$824","v":0},{"$f":" 'TL - C4 A'!AZ$824","v":0},{"$f":" 'TL - C4 A'!BA$824","v":0},{"$f":" 'TL - C4 A'!BB$824","v":0},{"$f":" 'TL - C4 A'!BC$824","v":0},{"$f":" 'TL - C4 A'!BD$824","v":0},{"$f":" 'TL - C4 A'!BE$824","v":0},{"$f":" 'TL - C4 A'!BF$824","v":0},{"$f":" 'TL - C4 A'!BG$824","v":0},{"$f":" 'TL - C4 A'!BH$824","v":0},{"$f":" 'TL - C4 A'!BI$824","v":0},{"$f":" 'TL - C4 A'!BJ$824","v":0},{"$f":" 'TL - C4 A'!BK$824","v":0},{"$f":" 'TL - C4 A'!BL$824","v":0},{"$f":" 'TL - C4 A'!BM$824","v":0},{"$f":" 'TL - C4 A'!BN$824","v":0},{"$f":" 'TL - C4 A'!BO$824","v":0},{"$f":" 'TL - C4 A'!BP$824","v":0},{"$f":" 'TL - C4 A'!BQ$824","v":0},{"$f":" 'TL - C4 A'!BR$824","v":0},{"$f":" 'TL - C4 A'!BS$824","v":0},{"$f":" 'TL - C4 A'!BT$824","v":0},{"$f":" 'TL - C4 A'!BU$824","v":0},{"$f":" 'TL - C4 A'!BV$824","v":0},{"$f":" 'TL - C4 A'!BW$824","v":0},{"$f":" 'TL - C4 A'!BX$824","v":0},{"$f":" 'TL - C4 A'!BY$824","v":0},{"$f":" 'TL - C4 A'!BZ$824","v":0},{"$f":" 'TL - C4 A'!CA$824","v":0}]
[null,null,null,null,{"$f":" 'TL - C4 A'!E$825","v":"Depreciation - capex addition - 01 Apr 97 - real - RN"},{"$f":" 'TL - C4 A'!F$825","v":0},{"$f":" 'TL - C4 A'!G$825","v":0},{"$f":" 'TL - C4 A'!H$825","v":0},{"$f":" 'TL - C4 A'!I$825","v":"GBP m"},{"$f":" 'TL - C4 A'!J$825","v":0},{"$f":" 'TL - C4 A'!K$825","v":0},{"$f":" 'TL - C4 A'!L$825","v":0},{"$f":" 'TL - C4 A'!M$825","v":0},{"$f":" 'TL - C4 A'!N$825","v":0},{"$f":" 'TL - C4 A'!O$825","v":0},{"$f":" 'TL - C4 A'!P$825","v":0},{"$f":" 'TL - C4 A'!Q$825","v":0},{"$f":" 'TL - C4 A'!R$825","v":0},{"$f":" 'TL - C4 A'!S$825","v":0},{"$f":" 'TL - C4 A'!T$825","v":0},{"$f":" 'TL - C4 A'!U$825","v":0},{"$f":" 'TL - C4 A'!V$825","v":0},{"$f":" 'TL - C4 A'!W$825","v":0},{"$f":" 'TL - C4 A'!X$825","v":0},{"$f":" 'TL - C4 A'!Y$825","v":0},{"$f":" 'TL - C4 A'!Z$825","v":0},{"$f":" 'TL - C4 A'!AA$825","v":0},{"$f":" 'TL - C4 A'!AB$825","v":0},{"$f":" 'TL - C4 A'!AC$825","v":0},{"$f":" 'TL - C4 A'!AD$825","v":0},{"$f":" 'TL - C4 A'!AE$825","v":0},{"$f":" 'TL - C4 A'!AF$825","v":0},{"$f":" 'TL - C4 A'!AG$825","v":0},{"$f":" 'TL - C4 A'!AH$825","v":0},{"$f":" 'TL - C4 A'!AI$825","v":0},{"$f":" 'TL - C4 A'!AJ$825","v":0},{"$f":" 'TL - C4 A'!AK$825","v":0},{"$f":" 'TL - C4 A'!AL$825","v":0},{"$f":" 'TL - C4 A'!AM$825","v":0},{"$f":" 'TL - C4 A'!AN$825","v":0},{"$f":" 'TL - C4 A'!AO$825","v":0},{"$f":" 'TL - C4 A'!AP$825","v":0},{"$f":" 'TL - C4 A'!AQ$825","v":0},{"$f":" 'TL - C4 A'!AR$825","v":0},{"$f":" 'TL - C4 A'!AS$825","v":0},{"$f":" 'TL - C4 A'!AT$825","v":0},{"$f":" 'TL - C4 A'!AU$825","v":0},{"$f":" 'TL - C4 A'!AV$825","v":0},{"$f":" 'TL - C4 A'!AW$825","v":0},{"$f":" 'TL - C4 A'!AX$825","v":0},{"$f":" 'TL - C4 A'!AY$825","v":0},{"$f":" 'TL - C4 A'!AZ$825","v":0},{"$f":" 'TL - C4 A'!BA$825","v":0},{"$f":" 'TL - C4 A'!BB$825","v":0},{"$f":" 'TL - C4 A'!BC$825","v":0},{"$f":" 'TL - C4 A'!BD$825","v":0},{"$f":" 'TL - C4 A'!BE$825","v":0},{"$f":" 'TL - C4 A'!BF$825","v":0},{"$f":" 'TL - C4 A'!BG$825","v":0},{"$f":" 'TL - C4 A'!BH$825","v":0},{"$f":" 'TL - C4 A'!BI$825","v":0},{"$f":" 'TL - C4 A'!BJ$825","v":0},{"$f":" 'TL - C4 A'!BK$825","v":0},{"$f":" 'TL - C4 A'!BL$825","v":0},{"$f":" 'TL - C4 A'!BM$825","v":0},{"$f":" 'TL - C4 A'!BN$825","v":0},{"$f":" 'TL - C4 A'!BO$825","v":0},{"$f":" 'TL - C4 A'!BP$825","v":0},{"$f":" 'TL - C4 A'!BQ$825","v":0},{"$f":" 'TL - C4 A'!BR$825","v":0},{"$f":" 'TL - C4 A'!BS$825","v":0},{"$f":" 'TL - C4 A'!BT$825","v":0},{"$f":" 'TL - C4 A'!BU$825","v":0},{"$f":" 'TL - C4 A'!BV$825","v":0},{"$f":" 'TL - C4 A'!BW$825","v":0},{"$f":" 'TL - C4 A'!BX$825","v":0},{"$f":" 'TL - C4 A'!BY$825","v":0},{"$f":" 'TL - C4 A'!BZ$825","v":0},{"$f":" 'TL - C4 A'!CA$825","v":0}]
[null,null,null,null,{"$f":" 'TL - C4 A'!E$826","v":"Depreciation - capex addition - 01 Apr 98 - real - RN"},{"$f":" 'TL - C4 A'!F$826","v":0},{"$f":" 'TL - C4 A'!G$826","v":0},{"$f":" 'TL - C4 A'!H$826","v":0},{"$f":" 'TL - C4 A'!I$826","v":"GBP m"},{"$f":" 'TL - C4 A'!J$826","v":0},{"$f":" 'TL - C4 A'!K$826","v":0},{"$f":" 'TL - C4 A'!L$826","v":0},{"$f":" 'TL - C4 A'!M$826","v":0},{"$f":" 'TL - C4 A'!N$826","v":0},{"$f":" 'TL - C4 A'!O$826","v":0},{"$f":" 'TL - C4 A'!P$826","v":0},{"$f":" 'TL - C4 A'!Q$826","v":0},{"$f":" 'TL - C4 A'!R$826","v":0},{"$f":" 'TL - C4 A'!S$826","v":0},{"$f":" 'TL - C4 A'!T$826","v":0},{"$f":" 'TL - C4 A'!U$826","v":0},{"$f":" 'TL - C4 A'!V$826","v":0},{"$f":" 'TL - C4 A'!W$826","v":0},{"$f":" 'TL - C4 A'!X$826","v":0},{"$f":" 'TL - C4 A'!Y$826","v":0},{"$f":" 'TL - C4 A'!Z$826","v":0},{"$f":" 'TL - C4 A'!AA$826","v":0},{"$f":" 'TL - C4 A'!AB$826","v":0},{"$f":" 'TL - C4 A'!AC$826","v":0},{"$f":" 'TL - C4 A'!AD$826","v":0},{"$f":" 'TL - C4 A'!AE$826","v":0},{"$f":" 'TL - C4 A'!AF$826","v":0},{"$f":" 'TL - C4 A'!AG$826","v":0},{"$f":" 'TL - C4 A'!AH$826","v":0},{"$f":" 'TL - C4 A'!AI$826","v":0},{"$f":" 'TL - C4 A'!AJ$826","v":0},{"$f":" 'TL - C4 A'!AK$826","v":0},{"$f":" 'TL - C4 A'!AL$826","v":0},{"$f":" 'TL - C4 A'!AM$826","v":0},{"$f":" 'TL - C4 A'!AN$826","v":0},{"$f":" 'TL - C4 A'!AO$826","v":0},{"$f":" 'TL - C4 A'!AP$826","v":0},{"$f":" 'TL - C4 A'!AQ$826","v":0},{"$f":" 'TL - C4 A'!AR$826","v":0},{"$f":" 'TL - C4 A'!AS$826","v":0},{"$f":" 'TL - C4 A'!AT$826","v":0},{"$f":" 'TL - C4 A'!AU$826","v":0},{"$f":" 'TL - C4 A'!AV$826","v":0},{"$f":" 'TL - C4 A'!AW$826","v":0},{"$f":" 'TL - C4 A'!AX$826","v":0},{"$f":" 'TL - C4 A'!AY$826","v":0},{"$f":" 'TL - C4 A'!AZ$826","v":0},{"$f":" 'TL - C4 A'!BA$826","v":0},{"$f":" 'TL - C4 A'!BB$826","v":0},{"$f":" 'TL - C4 A'!BC$826","v":0},{"$f":" 'TL - C4 A'!BD$826","v":0},{"$f":" 'TL - C4 A'!BE$826","v":0},{"$f":" 'TL - C4 A'!BF$826","v":0},{"$f":" 'TL - C4 A'!BG$826","v":0},{"$f":" 'TL - C4 A'!BH$826","v":0},{"$f":" 'TL - C4 A'!BI$826","v":0},{"$f":" 'TL - C4 A'!BJ$826","v":0},{"$f":" 'TL - C4 A'!BK$826","v":0},{"$f":" 'TL - C4 A'!BL$826","v":0},{"$f":" 'TL - C4 A'!BM$826","v":0},{"$f":" 'TL - C4 A'!BN$826","v":0},{"$f":" 'TL - C4 A'!BO$826","v":0},{"$f":" 'TL - C4 A'!BP$826","v":0},{"$f":" 'TL - C4 A'!BQ$826","v":0},{"$f":" 'TL - C4 A'!BR$826","v":0},{"$f":" 'TL - C4 A'!BS$826","v":0},{"$f":" 'TL - C4 A'!BT$826","v":0},{"$f":" 'TL - C4 A'!BU$826","v":0},{"$f":" 'TL - C4 A'!BV$826","v":0},{"$f":" 'TL - C4 A'!BW$826","v":0},{"$f":" 'TL - C4 A'!BX$826","v":0},{"$f":" 'TL - C4 A'!BY$826","v":0},{"$f":" 'TL - C4 A'!BZ$826","v":0},{"$f":" 'TL - C4 A'!CA$826","v":0}]
[null,null,null,null,{"$f":" 'TL - C4 A'!E$827","v":"Depreciation - capex addition - 01 Apr 99 - real - RN"},{"$f":" 'TL - C4 A'!F$827","v":0},{"$f":" 'TL - C4 A'!G$827","v":0},{"$f":" 'TL - C4 A'!H$827","v":0},{"$f":" 'TL - C4 A'!I$827","v":"GBP m"},{"$f":" 'TL - C4 A'!J$827","v":0},{"$f":" 'TL - C4 A'!K$827","v":0},{"$f":" 'TL - C4 A'!L$827","v":0},{"$f":" 'TL - C4 A'!M$827","v":0},{"$f":" 'TL - C4 A'!N$827","v":0},{"$f":" 'TL - C4 A'!O$827","v":0},{"$f":" 'TL - C4 A'!P$827","v":0},{"$f":" 'TL - C4 A'!Q$827","v":0},{"$f":" 'TL - C4 A'!R$827","v":0},{"$f":" 'TL - C4 A'!S$827","v":0},{"$f":" 'TL - C4 A'!T$827","v":0},{"$f":" 'TL - C4 A'!U$827","v":0},{"$f":" 'TL - C4 A'!V$827","v":0},{"$f":" 'TL - C4 A'!W$827","v":0},{"$f":" 'TL - C4 A'!X$827","v":0},{"$f":" 'TL - C4 A'!Y$827","v":0},{"$f":" 'TL - C4 A'!Z$827","v":0},{"$f":" 'TL - C4 A'!AA$827","v":0},{"$f":" 'TL - C4 A'!AB$827","v":0},{"$f":" 'TL - C4 A'!AC$827","v":0},{"$f":" 'TL - C4 A'!AD$827","v":0},{"$f":" 'TL - C4 A'!AE$827","v":0},{"$f":" 'TL - C4 A'!AF$827","v":0},{"$f":" 'TL - C4 A'!AG$827","v":0},{"$f":" 'TL - C4 A'!AH$827","v":0},{"$f":" 'TL - C4 A'!AI$827","v":0},{"$f":" 'TL - C4 A'!AJ$827","v":0},{"$f":" 'TL - C4 A'!AK$827","v":0},{"$f":" 'TL - C4 A'!AL$827","v":0},{"$f":" 'TL - C4 A'!AM$827","v":0},{"$f":" 'TL - C4 A'!AN$827","v":0},{"$f":" 'TL - C4 A'!AO$827","v":0},{"$f":" 'TL - C4 A'!AP$827","v":0},{"$f":" 'TL - C4 A'!AQ$827","v":0},{"$f":" 'TL - C4 A'!AR$827","v":0},{"$f":" 'TL - C4 A'!AS$827","v":0},{"$f":" 'TL - C4 A'!AT$827","v":0},{"$f":" 'TL - C4 A'!AU$827","v":0},{"$f":" 'TL - C4 A'!AV$827","v":0},{"$f":" 'TL - C4 A'!AW$827","v":0},{"$f":" 'TL - C4 A'!AX$827","v":0},{"$f":" 'TL - C4 A'!AY$827","v":0},{"$f":" 'TL - C4 A'!AZ$827","v":0},{"$f":" 'TL - C4 A'!BA$827","v":0},{"$f":" 'TL - C4 A'!BB$827","v":0},{"$f":" 'TL - C4 A'!BC$827","v":0},{"$f":" 'TL - C4 A'!BD$827","v":0},{"$f":" 'TL - C4 A'!BE$827","v":0},{"$f":" 'TL - C4 A'!BF$827","v":0},{"$f":" 'TL - C4 A'!BG$827","v":0},{"$f":" 'TL - C4 A'!BH$827","v":0},{"$f":" 'TL - C4 A'!BI$827","v":0},{"$f":" 'TL - C4 A'!BJ$827","v":0},{"$f":" 'TL - C4 A'!BK$827","v":0},{"$f":" 'TL - C4 A'!BL$827","v":0},{"$f":" 'TL - C4 A'!BM$827","v":0},{"$f":" 'TL - C4 A'!BN$827","v":0},{"$f":" 'TL - C4 A'!BO$827","v":0},{"$f":" 'TL - C4 A'!BP$827","v":0},{"$f":" 'TL - C4 A'!BQ$827","v":0},{"$f":" 'TL - C4 A'!BR$827","v":0},{"$f":" 'TL - C4 A'!BS$827","v":0},{"$f":" 'TL - C4 A'!BT$827","v":0},{"$f":" 'TL - C4 A'!BU$827","v":0},{"$f":" 'TL - C4 A'!BV$827","v":0},{"$f":" 'TL - C4 A'!BW$827","v":0},{"$f":" 'TL - C4 A'!BX$827","v":0},{"$f":" 'TL - C4 A'!BY$827","v":0},{"$f":" 'TL - C4 A'!BZ$827","v":0},{"$f":" 'TL - C4 A'!CA$827","v":0}]
[null,null,null,null,{"$f":" 'TL - C4 A'!E$828","v":"Depreciation - capex addition - 01 Apr 00 - real - RN"},{"$f":" 'TL - C4 A'!F$828","v":0},{"$f":" 'TL - C4 A'!G$828","v":0},{"$f":" 'TL - C4 A'!H$828","v":0},{"$f":" 'TL - C4 A'!I$828","v":"GBP m"},{"$f":" 'TL - C4 A'!J$828","v":0},{"$f":" 'TL - C4 A'!K$828","v":0},{"$f":" 'TL - C4 A'!L$828","v":0},{"$f":" 'TL - C4 A'!M$828","v":0},{"$f":" 'TL - C4 A'!N$828","v":0},{"$f":" 'TL - C4 A'!O$828","v":0},{"$f":" 'TL - C4 A'!P$828","v":0},{"$f":" 'TL - C4 A'!Q$828","v":0},{"$f":" 'TL - C4 A'!R$828","v":0},{"$f":" 'TL - C4 A'!S$828","v":0},{"$f":" 'TL - C4 A'!T$828","v":0},{"$f":" 'TL - C4 A'!U$828","v":0},{"$f":" 'TL - C4 A'!V$828","v":0},{"$f":" 'TL - C4 A'!W$828","v":0},{"$f":" 'TL - C4 A'!X$828","v":0},{"$f":" 'TL - C4 A'!Y$828","v":0},{"$f":" 'TL - C4 A'!Z$828","v":0},{"$f":" 'TL - C4 A'!AA$828","v":0},{"$f":" 'TL - C4 A'!AB$828","v":0},{"$f":" 'TL - C4 A'!AC$828","v":0},{"$f":" 'TL - C4 A'!AD$828","v":0},{"$f":" 'TL - C4 A'!AE$828","v":0},{"$f":" 'TL - C4 A'!AF$828","v":0},{"$f":" 'TL - C4 A'!AG$828","v":0},{"$f":" 'TL - C4 A'!AH$828","v":0},{"$f":" 'TL - C4 A'!AI$828","v":0},{"$f":" 'TL - C4 A'!AJ$828","v":0},{"$f":" 'TL - C4 A'!AK$828","v":0},{"$f":" 'TL - C4 A'!AL$828","v":0},{"$f":" 'TL - C4 A'!AM$828","v":0},{"$f":" 'TL - C4 A'!AN$828","v":0},{"$f":" 'TL - C4 A'!AO$828","v":0},{"$f":" 'TL - C4 A'!AP$828","v":0},{"$f":" 'TL - C4 A'!AQ$828","v":0},{"$f":" 'TL - C4 A'!AR$828","v":0},{"$f":" 'TL - C4 A'!AS$828","v":0},{"$f":" 'TL - C4 A'!AT$828","v":0},{"$f":" 'TL - C4 A'!AU$828","v":0},{"$f":" 'TL - C4 A'!AV$828","v":0},{"$f":" 'TL - C4 A'!AW$828","v":0},{"$f":" 'TL - C4 A'!AX$828","v":0},{"$f":" 'TL - C4 A'!AY$828","v":0},{"$f":" 'TL - C4 A'!AZ$828","v":0},{"$f":" 'TL - C4 A'!BA$828","v":0},{"$f":" 'TL - C4 A'!BB$828","v":0},{"$f":" 'TL - C4 A'!BC$828","v":0},{"$f":" 'TL - C4 A'!BD$828","v":0},{"$f":" 'TL - C4 A'!BE$828","v":0},{"$f":" 'TL - C4 A'!BF$828","v":0},{"$f":" 'TL - C4 A'!BG$828","v":0},{"$f":" 'TL - C4 A'!BH$828","v":0},{"$f":" 'TL - C4 A'!BI$828","v":0},{"$f":" 'TL - C4 A'!BJ$828","v":0},{"$f":" 'TL - C4 A'!BK$828","v":0},{"$f":" 'TL - C4 A'!BL$828","v":0},{"$f":" 'TL - C4 A'!BM$828","v":0},{"$f":" 'TL - C4 A'!BN$828","v":0},{"$f":" 'TL - C4 A'!BO$828","v":0},{"$f":" 'TL - C4 A'!BP$828","v":0},{"$f":" 'TL - C4 A'!BQ$828","v":0},{"$f":" 'TL - C4 A'!BR$828","v":0},{"$f":" 'TL - C4 A'!BS$828","v":0},{"$f":" 'TL - C4 A'!BT$828","v":0},{"$f":" 'TL - C4 A'!BU$828","v":0},{"$f":" 'TL - C4 A'!BV$828","v":0},{"$f":" 'TL - C4 A'!BW$828","v":0},{"$f":" 'TL - C4 A'!BX$828","v":0},{"$f":" 'TL - C4 A'!BY$828","v":0},{"$f":" 'TL - C4 A'!BZ$828","v":0},{"$f":" 'TL - C4 A'!CA$828","v":0}]
[null,null,null,null,{"$f":" 'TL - C4 A'!E$829","v":"Depreciation - capex addition - 01 Apr 01 - real - RN"},{"$f":" 'TL - C4 A'!F$829","v":0},{"$f":" 'TL - C4 A'!G$829","v":0},{"$f":" 'TL - C4 A'!H$829","v":0},{"$f":" 'TL - C4 A'!I$829","v":"GBP m"},{"$f":" 'TL - C4 A'!J$829","v":0},{"$f":" 'TL - C4 A'!K$829","v":0},{"$f":" 'TL - C4 A'!L$829","v":0},{"$f":" 'TL - C4 A'!M$829","v":0},{"$f":" 'TL - C4 A'!N$829","v":0},{"$f":" 'TL - C4 A'!O$829","v":0},{"$f":" 'TL - C4 A'!P$829","v":0},{"$f":" 'TL - C4 A'!Q$829","v":0},{"$f":" 'TL - C4 A'!R$829","v":0},{"$f":" 'TL - C4 A'!S$829","v":0},{"$f":" 'TL - C4 A'!T$829","v":0},{"$f":" 'TL - C4 A'!U$829","v":0},{"$f":" 'TL - C4 A'!V$829","v":0},{"$f":" 'TL - C4 A'!W$829","v":0},{"$f":" 'TL - C4 A'!X$829","v":0},{"$f":" 'TL - C4 A'!Y$829","v":0},{"$f":" 'TL - C4 A'!Z$829","v":0},{"$f":" 'TL - C4 A'!AA$829","v":0},{"$f":" 'TL - C4 A'!AB$829","v":0},{"$f":" 'TL - C4 A'!AC$829","v":0},{"$f":" 'TL - C4 A'!AD$829","v":0},{"$f":" 'TL - C4 A'!AE$829","v":0},{"$f":" 'TL - C4 A'!AF$829","v":0},{"$f":" 'TL - C4 A'!AG$829","v":0},{"$f":" 'TL - C4 A'!AH$829","v":0},{"$f":" 'TL - C4 A'!AI$829","v":0},{"$f":" 'TL - C4 A'!AJ$829","v":0},{"$f":" 'TL - C4 A'!AK$829","v":0},{"$f":" 'TL - C4 A'!AL$829","v":0},{"$f":" 'TL - C4 A'!AM$829","v":0},{"$f":" 'TL - C4 A'!AN$829","v":0},{"$f":" 'TL - C4 A'!AO$829","v":0},{"$f":" 'TL - C4 A'!AP$829","v":0},{"$f":" 'TL - C4 A'!AQ$829","v":0},{"$f":" 'TL - C4 A'!AR$829","v":0},{"$f":" 'TL - C4 A'!AS$829","v":0},{"$f":" 'TL - C4 A'!AT$829","v":0},{"$f":" 'TL - C4 A'!AU$829","v":0},{"$f":" 'TL - C4 A'!AV$829","v":0},{"$f":" 'TL - C4 A'!AW$829","v":0},{"$f":" 'TL - C4 A'!AX$829","v":0},{"$f":" 'TL - C4 A'!AY$829","v":0},{"$f":" 'TL - C4 A'!AZ$829","v":0},{"$f":" 'TL - C4 A'!BA$829","v":0},{"$f":" 'TL - C4 A'!BB$829","v":0},{"$f":" 'TL - C4 A'!BC$829","v":0},{"$f":" 'TL - C4 A'!BD$829","v":0},{"$f":" 'TL - C4 A'!BE$829","v":0},{"$f":" 'TL - C4 A'!BF$829","v":0},{"$f":" 'TL - C4 A'!BG$829","v":0},{"$f":" 'TL - C4 A'!BH$829","v":0},{"$f":" 'TL - C4 A'!BI$829","v":0},{"$f":" 'TL - C4 A'!BJ$829","v":0},{"$f":" 'TL - C4 A'!BK$829","v":0},{"$f":" 'TL - C4 A'!BL$829","v":0},{"$f":" 'TL - C4 A'!BM$829","v":0},{"$f":" 'TL - C4 A'!BN$829","v":0},{"$f":" 'TL - C4 A'!BO$829","v":0},{"$f":" 'TL - C4 A'!BP$829","v":0},{"$f":" 'TL - C4 A'!BQ$829","v":0},{"$f":" 'TL - C4 A'!BR$829","v":0},{"$f":" 'TL - C4 A'!BS$829","v":0},{"$f":" 'TL - C4 A'!BT$829","v":0},{"$f":" 'TL - C4 A'!BU$829","v":0},{"$f":" 'TL - C4 A'!BV$829","v":0},{"$f":" 'TL - C4 A'!BW$829","v":0},{"$f":" 'TL - C4 A'!BX$829","v":0},{"$f":" 'TL - C4 A'!BY$829","v":0},{"$f":" 'TL - C4 A'!BZ$829","v":0},{"$f":" 'TL - C4 A'!CA$829","v":0}]
[null,null,null,null,{"$f":" 'TL - C4 A'!E$830","v":"Depreciation - capex addition - 01 Apr 02 - real - RN"},{"$f":" 'TL - C4 A'!F$830","v":0},{"$f":" 'TL - C4 A'!G$830","v":0},{"$f":" 'TL - C4 A'!H$830","v":0},{"$f":" 'TL - C4 A'!I$830","v":"GBP m"},{"$f":" 'TL - C4 A'!J$830","v":0},{"$f":" 'TL - C4 A'!K$830","v":0},{"$f":" 'TL - C4 A'!L$830","v":0},{"$f":" 'TL - C4 A'!M$830","v":0},{"$f":" 'TL - C4 A'!N$830","v":0},{"$f":" 'TL - C4 A'!O$830","v":0},{"$f":" 'TL - C4 A'!P$830","v":0},{"$f":" 'TL - C4 A'!Q$830","v":0},{"$f":" 'TL - C4 A'!R$830","v":0},{"$f":" 'TL - C4 A'!S$830","v":0},{"$f":" 'TL - C4 A'!T$830","v":0},{"$f":" 'TL - C4 A'!U$830","v":0},{"$f":" 'TL - C4 A'!V$830","v":0},{"$f":" 'TL - C4 A'!W$830","v":0},{"$f":" 'TL - C4 A'!X$830","v":0},{"$f":" 'TL - C4 A'!Y$830","v":0},{"$f":" 'TL - C4 A'!Z$830","v":0},{"$f":" 'TL - C4 A'!AA$830","v":0},{"$f":" 'TL - C4 A'!AB$830","v":0},{"$f":" 'TL - C4 A'!AC$830","v":0},{"$f":" 'TL - C4 A'!AD$830","v":0},{"$f":" 'TL - C4 A'!AE$830","v":0},{"$f":" 'TL - C4 A'!AF$830","v":0},{"$f":" 'TL - C4 A'!AG$830","v":0},{"$f":" 'TL - C4 A'!AH$830","v":0},{"$f":" 'TL - C4 A'!AI$830","v":0},{"$f":" 'TL - C4 A'!AJ$830","v":0},{"$f":" 'TL - C4 A'!AK$830","v":0},{"$f":" 'TL - C4 A'!AL$830","v":0},{"$f":" 'TL - C4 A'!AM$830","v":0},{"$f":" 'TL - C4 A'!AN$830","v":0},{"$f":" 'TL - C4 A'!AO$830","v":0},{"$f":" 'TL - C4 A'!AP$830","v":0},{"$f":" 'TL - C4 A'!AQ$830","v":0},{"$f":" 'TL - C4 A'!AR$830","v":0},{"$f":" 'TL - C4 A'!AS$830","v":0},{"$f":" 'TL - C4 A'!AT$830","v":0},{"$f":" 'TL - C4 A'!AU$830","v":0},{"$f":" 'TL - C4 A'!AV$830","v":0},{"$f":" 'TL - C4 A'!AW$830","v":0},{"$f":" 'TL - C4 A'!AX$830","v":0},{"$f":" 'TL - C4 A'!AY$830","v":0},{"$f":" 'TL - C4 A'!AZ$830","v":0},{"$f":" 'TL - C4 A'!BA$830","v":0},{"$f":" 'TL - C4 A'!BB$830","v":0},{"$f":" 'TL - C4 A'!BC$830","v":0},{"$f":" 'TL - C4 A'!BD$830","v":0},{"$f":" 'TL - C4 A'!BE$830","v":0},{"$f":" 'TL - C4 A'!BF$830","v":0},{"$f":" 'TL - C4 A'!BG$830","v":0},{"$f":" 'TL - C4 A'!BH$830","v":0},{"$f":" 'TL - C4 A'!BI$830","v":0},{"$f":" 'TL - C4 A'!BJ$830","v":0},{"$f":" 'TL - C4 A'!BK$830","v":0},{"$f":" 'TL - C4 A'!BL$830","v":0},{"$f":" 'TL - C4 A'!BM$830","v":0},{"$f":" 'TL - C4 A'!BN$830","v":0},{"$f":" 'TL - C4 A'!BO$830","v":0},{"$f":" 'TL - C4 A'!BP$830","v":0},{"$f":" 'TL - C4 A'!BQ$830","v":0},{"$f":" 'TL - C4 A'!BR$830","v":0},{"$f":" 'TL - C4 A'!BS$830","v":0},{"$f":" 'TL - C4 A'!BT$830","v":0},{"$f":" 'TL - C4 A'!BU$830","v":0},{"$f":" 'TL - C4 A'!BV$830","v":0},{"$f":" 'TL - C4 A'!BW$830","v":0},{"$f":" 'TL - C4 A'!BX$830","v":0},{"$f":" 'TL - C4 A'!BY$830","v":0},{"$f":" 'TL - C4 A'!BZ$830","v":0},{"$f":" 'TL - C4 A'!CA$830","v":0}]
[null,null,null,null,{"$f":" 'TL - C4 A'!E$831","v":"Depreciation - capex addition - 01 Apr 03 - real - RN"},{"$f":" 'TL - C4 A'!F$831","v":0},{"$f":" 'TL - C4 A'!G$831","v":0},{"$f":" 'TL - C4 A'!H$831","v":0},{"$f":" 'TL - C4 A'!I$831","v":"GBP m"},{"$f":" 'TL - C4 A'!J$831","v":0},{"$f":" 'TL - C4 A'!K$831","v":0},{"$f":" 'TL - C4 A'!L$831","v":0},{"$f":" 'TL - C4 A'!M$831","v":0},{"$f":" 'TL - C4 A'!N$831","v":0},{"$f":" 'TL - C4 A'!O$831","v":0},{"$f":" 'TL - C4 A'!P$831","v":0},{"$f":" 'TL - C4 A'!Q$831","v":0},{"$f":" 'TL - C4 A'!R$831","v":0},{"$f":" 'TL - C4 A'!S$831","v":0},{"$f":" 'TL - C4 A'!T$831","v":0},{"$f":" 'TL - C4 A'!U$831","v":0},{"$f":" 'TL - C4 A'!V$831","v":0},{"$f":" 'TL - C4 A'!W$831","v":0},{"$f":" 'TL - C4 A'!X$831","v":0},{"$f":" 'TL - C4 A'!Y$831","v":0},{"$f":" 'TL - C4 A'!Z$831","v":0},{"$f":" 'TL - C4 A'!AA$831","v":0},{"$f":" 'TL - C4 A'!AB$831","v":0},{"$f":" 'TL - C4 A'!AC$831","v":0},{"$f":" 'TL - C4 A'!AD$831","v":0},{"$f":" 'TL - C4 A'!AE$831","v":0},{"$f":" 'TL - C4 A'!AF$831","v":0},{"$f":" 'TL - C4 A'!AG$831","v":0},{"$f":" 'TL - C4 A'!AH$831","v":0},{"$f":" 'TL - C4 A'!AI$831","v":0},{"$f":" 'TL - C4 A'!AJ$831","v":0},{"$f":" 'TL - C4 A'!AK$831","v":0},{"$f":" 'TL - C4 A'!AL$831","v":0},{"$f":" 'TL - C4 A'!AM$831","v":0},{"$f":" 'TL - C4 A'!AN$831","v":0},{"$f":" 'TL - C4 A'!AO$831","v":0},{"$f":" 'TL - C4 A'!AP$831","v":0},{"$f":" 'TL - C4 A'!AQ$831","v":0},{"$f":" 'TL - C4 A'!AR$831","v":0},{"$f":" 'TL - C4 A'!AS$831","v":0},{"$f":" 'TL - C4 A'!AT$831","v":0},{"$f":" 'TL - C4 A'!AU$831","v":0},{"$f":" 'TL - C4 A'!AV$831","v":0},{"$f":" 'TL - C4 A'!AW$831","v":0},{"$f":" 'TL - C4 A'!AX$831","v":0},{"$f":" 'TL - C4 A'!AY$831","v":0},{"$f":" 'TL - C4 A'!AZ$831","v":0},{"$f":" 'TL - C4 A'!BA$831","v":0},{"$f":" 'TL - C4 A'!BB$831","v":0},{"$f":" 'TL - C4 A'!BC$831","v":0},{"$f":" 'TL - C4 A'!BD$831","v":0},{"$f":" 'TL - C4 A'!BE$831","v":0},{"$f":" 'TL - C4 A'!BF$831","v":0},{"$f":" 'TL - C4 A'!BG$831","v":0},{"$f":" 'TL - C4 A'!BH$831","v":0},{"$f":" 'TL - C4 A'!BI$831","v":0},{"$f":" 'TL - C4 A'!BJ$831","v":0},{"$f":" 'TL - C4 A'!BK$831","v":0},{"$f":" 'TL - C4 A'!BL$831","v":0},{"$f":" 'TL - C4 A'!BM$831","v":0},{"$f":" 'TL - C4 A'!BN$831","v":0},{"$f":" 'TL - C4 A'!BO$831","v":0},{"$f":" 'TL - C4 A'!BP$831","v":0},{"$f":" 'TL - C4 A'!BQ$831","v":0},{"$f":" 'TL - C4 A'!BR$831","v":0},{"$f":" 'TL - C4 A'!BS$831","v":0},{"$f":" 'TL - C4 A'!BT$831","v":0},{"$f":" 'TL - C4 A'!BU$831","v":0},{"$f":" 'TL - C4 A'!BV$831","v":0},{"$f":" 'TL - C4 A'!BW$831","v":0},{"$f":" 'TL - C4 A'!BX$831","v":0},{"$f":" 'TL - C4 A'!BY$831","v":0},{"$f":" 'TL - C4 A'!BZ$831","v":0},{"$f":" 'TL - C4 A'!CA$831","v":0}]
[null,null,null,null,{"$f":" 'TL - C4 A'!E$832","v":"Depreciation - capex addition - 01 Apr 04 - real - RN"},{"$f":" 'TL - C4 A'!F$832","v":0},{"$f":" 'TL - C4 A'!G$832","v":0},{"$f":" 'TL - C4 A'!H$832","v":0},{"$f":" 'TL - C4 A'!I$832","v":"GBP m"},{"$f":" 'TL - C4 A'!J$832","v":0},{"$f":" 'TL - C4 A'!K$832","v":0},{"$f":" 'TL - C4 A'!L$832","v":0},{"$f":" 'TL - C4 A'!M$832","v":0},{"$f":" 'TL - C4 A'!N$832","v":0},{"$f":" 'TL - C4 A'!O$832","v":0},{"$f":" 'TL - C4 A'!P$832","v":0},{"$f":" 'TL - C4 A'!Q$832","v":0},{"$f":" 'TL - C4 A'!R$832","v":0},{"$f":" 'TL - C4 A'!S$832","v":0},{"$f":" 'TL - C4 A'!T$832","v":0},{"$f":" 'TL - C4 A'!U$832","v":0},{"$f":" 'TL - C4 A'!V$832","v":0},{"$f":" 'TL - C4 A'!W$832","v":0},{"$f":" 'TL - C4 A'!X$832","v":0},{"$f":" 'TL - C4 A'!Y$832","v":0},{"$f":" 'TL - C4 A'!Z$832","v":0},{"$f":" 'TL - C4 A'!AA$832","v":0},{"$f":" 'TL - C4 A'!AB$832","v":0},{"$f":" 'TL - C4 A'!AC$832","v":0},{"$f":" 'TL - C4 A'!AD$832","v":0},{"$f":" 'TL - C4 A'!AE$832","v":0},{"$f":" 'TL - C4 A'!AF$832","v":0},{"$f":" 'TL - C4 A'!AG$832","v":0},{"$f":" 'TL - C4 A'!AH$832","v":0},{"$f":" 'TL - C4 A'!AI$832","v":0},{"$f":" 'TL - C4 A'!AJ$832","v":0},{"$f":" 'TL - C4 A'!AK$832","v":0},{"$f":" 'TL - C4 A'!AL$832","v":0},{"$f":" 'TL - C4 A'!AM$832","v":0},{"$f":" 'TL - C4 A'!AN$832","v":0},{"$f":" 'TL - C4 A'!AO$832","v":0},{"$f":" 'TL - C4 A'!AP$832","v":0},{"$f":" 'TL - C4 A'!AQ$832","v":0},{"$f":" 'TL - C4 A'!AR$832","v":0},{"$f":" 'TL - C4 A'!AS$832","v":0},{"$f":" 'TL - C4 A'!AT$832","v":0},{"$f":" 'TL - C4 A'!AU$832","v":0},{"$f":" 'TL - C4 A'!AV$832","v":0},{"$f":" 'TL - C4 A'!AW$832","v":0},{"$f":" 'TL - C4 A'!AX$832","v":0},{"$f":" 'TL - C4 A'!AY$832","v":0},{"$f":" 'TL - C4 A'!AZ$832","v":0},{"$f":" 'TL - C4 A'!BA$832","v":0},{"$f":" 'TL - C4 A'!BB$832","v":0},{"$f":" 'TL - C4 A'!BC$832","v":0},{"$f":" 'TL - C4 A'!BD$832","v":0},{"$f":" 'TL - C4 A'!BE$832","v":0},{"$f":" 'TL - C4 A'!BF$832","v":0},{"$f":" 'TL - C4 A'!BG$832","v":0},{"$f":" 'TL - C4 A'!BH$832","v":0},{"$f":" 'TL - C4 A'!BI$832","v":0},{"$f":" 'TL - C4 A'!BJ$832","v":0},{"$f":" 'TL - C4 A'!BK$832","v":0},{"$f":" 'TL - C4 A'!BL$832","v":0},{"$f":" 'TL - C4 A'!BM$832","v":0},{"$f":" 'TL - C4 A'!BN$832","v":0},{"$f":" 'TL - C4 A'!BO$832","v":0},{"$f":" 'TL - C4 A'!BP$832","v":0},{"$f":" 'TL - C4 A'!BQ$832","v":0},{"$f":" 'TL - C4 A'!BR$832","v":0},{"$f":" 'TL - C4 A'!BS$832","v":0},{"$f":" 'TL - C4 A'!BT$832","v":0},{"$f":" 'TL - C4 A'!BU$832","v":0},{"$f":" 'TL - C4 A'!BV$832","v":0},{"$f":" 'TL - C4 A'!BW$832","v":0},{"$f":" 'TL - C4 A'!BX$832","v":0},{"$f":" 'TL - C4 A'!BY$832","v":0},{"$f":" 'TL - C4 A'!BZ$832","v":0},{"$f":" 'TL - C4 A'!CA$832","v":0}]
[null,null,null,null,{"$f":" 'TL - C4 A'!E$833","v":"Depreciation - capex addition - 01 Apr 05 - real - RN"},{"$f":" 'TL - C4 A'!F$833","v":0},{"$f":" 'TL - C4 A'!G$833","v":0},{"$f":" 'TL - C4 A'!H$833","v":0},{"$f":" 'TL - C4 A'!I$833","v":"GBP m"},{"$f":" 'TL - C4 A'!J$833","v":0},{"$f":" 'TL - C4 A'!K$833","v":0},{"$f":" 'TL - C4 A'!L$833","v":0},{"$f":" 'TL - C4 A'!M$833","v":0},{"$f":" 'TL - C4 A'!N$833","v":0},{"$f":" 'TL - C4 A'!O$833","v":0},{"$f":" 'TL - C4 A'!P$833","v":0},{"$f":" 'TL - C4 A'!Q$833","v":0},{"$f":" 'TL - C4 A'!R$833","v":0},{"$f":" 'TL - C4 A'!S$833","v":0},{"$f":" 'TL - C4 A'!T$833","v":0},{"$f":" 'TL - C4 A'!U$833","v":0},{"$f":" 'TL - C4 A'!V$833","v":0},{"$f":" 'TL - C4 A'!W$833","v":0},{"$f":" 'TL - C4 A'!X$833","v":0},{"$f":" 'TL - C4 A'!Y$833","v":0},{"$f":" 'TL - C4 A'!Z$833","v":0},{"$f":" 'TL - C4 A'!AA$833","v":0},{"$f":" 'TL - C4 A'!AB$833","v":0},{"$f":" 'TL - C4 A'!AC$833","v":0},{"$f":" 'TL - C4 A'!AD$833","v":0},{"$f":" 'TL - C4 A'!AE$833","v":0},{"$f":" 'TL - C4 A'!AF$833","v":0},{"$f":" 'TL - C4 A'!AG$833","v":0},{"$f":" 'TL - C4 A'!AH$833","v":0},{"$f":" 'TL - C4 A'!AI$833","v":0},{"$f":" 'TL - C4 A'!AJ$833","v":0},{"$f":" 'TL - C4 A'!AK$833","v":0},{"$f":" 'TL - C4 A'!AL$833","v":0},{"$f":" 'TL - C4 A'!AM$833","v":0},{"$f":" 'TL - C4 A'!AN$833","v":0},{"$f":" 'TL - C4 A'!AO$833","v":0},{"$f":" 'TL - C4 A'!AP$833","v":0},{"$f":" 'TL - C4 A'!AQ$833","v":0},{"$f":" 'TL - C4 A'!AR$833","v":0},{"$f":" 'TL - C4 A'!AS$833","v":0},{"$f":" 'TL - C4 A'!AT$833","v":0},{"$f":" 'TL - C4 A'!AU$833","v":0},{"$f":" 'TL - C4 A'!AV$833","v":0},{"$f":" 'TL - C4 A'!AW$833","v":0},{"$f":" 'TL - C4 A'!AX$833","v":0},{"$f":" 'TL - C4 A'!AY$833","v":0},{"$f":" 'TL - C4 A'!AZ$833","v":0},{"$f":" 'TL - C4 A'!BA$833","v":0},{"$f":" 'TL - C4 A'!BB$833","v":0},{"$f":" 'TL - C4 A'!BC$833","v":0},{"$f":" 'TL - C4 A'!BD$833","v":0},{"$f":" 'TL - C4 A'!BE$833","v":0},{"$f":" 'TL - C4 A'!BF$833","v":0},{"$f":" 'TL - C4 A'!BG$833","v":0},{"$f":" 'TL - C4 A'!BH$833","v":0},{"$f":" 'TL - C4 A'!BI$833","v":0},{"$f":" 'TL - C4 A'!BJ$833","v":0},{"$f":" 'TL - C4 A'!BK$833","v":0},{"$f":" 'TL - C4 A'!BL$833","v":0},{"$f":" 'TL - C4 A'!BM$833","v":0},{"$f":" 'TL - C4 A'!BN$833","v":0},{"$f":" 'TL - C4 A'!BO$833","v":0},{"$f":" 'TL - C4 A'!BP$833","v":0},{"$f":" 'TL - C4 A'!BQ$833","v":0},{"$f":" 'TL - C4 A'!BR$833","v":0},{"$f":" 'TL - C4 A'!BS$833","v":0},{"$f":" 'TL - C4 A'!BT$833","v":0},{"$f":" 'TL - C4 A'!BU$833","v":0},{"$f":" 'TL - C4 A'!BV$833","v":0},{"$f":" 'TL - C4 A'!BW$833","v":0},{"$f":" 'TL - C4 A'!BX$833","v":0},{"$f":" 'TL - C4 A'!BY$833","v":0},{"$f":" 'TL - C4 A'!BZ$833","v":0},{"$f":" 'TL - C4 A'!CA$833","v":0}]
[null,null,null,null,{"$f":" 'TL - C4 A'!E$834","v":"Depreciation - capex addition - 01 Apr 06 - real - RN"},{"$f":" 'TL - C4 A'!F$834","v":0},{"$f":" 'TL - C4 A'!G$834","v":0},{"$f":" 'TL - C4 A'!H$834","v":0},{"$f":" 'TL - C4 A'!I$834","v":"GBP m"},{"$f":" 'TL - C4 A'!J$834","v":0},{"$f":" 'TL - C4 A'!K$834","v":0},{"$f":" 'TL - C4 A'!L$834","v":0},{"$f":" 'TL - C4 A'!M$834","v":0},{"$f":" 'TL - C4 A'!N$834","v":0},{"$f":" 'TL - C4 A'!O$834","v":0},{"$f":" 'TL - C4 A'!P$834","v":0},{"$f":" 'TL - C4 A'!Q$834","v":0},{"$f":" 'TL - C4 A'!R$834","v":0},{"$f":" 'TL - C4 A'!S$834","v":0},{"$f":" 'TL - C4 A'!T$834","v":0},{"$f":" 'TL - C4 A'!U$834","v":0},{"$f":" 'TL - C4 A'!V$834","v":0},{"$f":" 'TL - C4 A'!W$834","v":0},{"$f":" 'TL - C4 A'!X$834","v":0},{"$f":" 'TL - C4 A'!Y$834","v":0},{"$f":" 'TL - C4 A'!Z$834","v":0},{"$f":" 'TL - C4 A'!AA$834","v":0},{"$f":" 'TL - C4 A'!AB$834","v":0},{"$f":" 'TL - C4 A'!AC$834","v":0},{"$f":" 'TL - C4 A'!AD$834","v":0},{"$f":" 'TL - C4 A'!AE$834","v":0},{"$f":" 'TL - C4 A'!AF$834","v":0},{"$f":" 'TL - C4 A'!AG$834","v":0},{"$f":" 'TL - C4 A'!AH$834","v":0},{"$f":" 'TL - C4 A'!AI$834","v":0},{"$f":" 'TL - C4 A'!AJ$834","v":0},{"$f":" 'TL - C4 A'!AK$834","v":0},{"$f":" 'TL - C4 A'!AL$834","v":0},{"$f":" 'TL - C4 A'!AM$834","v":0},{"$f":" 'TL - C4 A'!AN$834","v":0},{"$f":" 'TL - C4 A'!AO$834","v":0},{"$f":" 'TL - C4 A'!AP$834","v":0},{"$f":" 'TL - C4 A'!AQ$834","v":0},{"$f":" 'TL - C4 A'!AR$834","v":0},{"$f":" 'TL - C4 A'!AS$834","v":0},{"$f":" 'TL - C4 A'!AT$834","v":0},{"$f":" 'TL - C4 A'!AU$834","v":0},{"$f":" 'TL - C4 A'!AV$834","v":0},{"$f":" 'TL - C4 A'!AW$834","v":0},{"$f":" 'TL - C4 A'!AX$834","v":0},{"$f":" 'TL - C4 A'!AY$834","v":0},{"$f":" 'TL - C4 A'!AZ$834","v":0},{"$f":" 'TL - C4 A'!BA$834","v":0},{"$f":" 'TL - C4 A'!BB$834","v":0},{"$f":" 'TL - C4 A'!BC$834","v":0},{"$f":" 'TL - C4 A'!BD$834","v":0},{"$f":" 'TL - C4 A'!BE$834","v":0},{"$f":" 'TL - C4 A'!BF$834","v":0},{"$f":" 'TL - C4 A'!BG$834","v":0},{"$f":" 'TL - C4 A'!BH$834","v":0},{"$f":" 'TL - C4 A'!BI$834","v":0},{"$f":" 'TL - C4 A'!BJ$834","v":0},{"$f":" 'TL - C4 A'!BK$834","v":0},{"$f":" 'TL - C4 A'!BL$834","v":0},{"$f":" 'TL - C4 A'!BM$834","v":0},{"$f":" 'TL - C4 A'!BN$834","v":0},{"$f":" 'TL - C4 A'!BO$834","v":0},{"$f":" 'TL - C4 A'!BP$834","v":0},{"$f":" 'TL - C4 A'!BQ$834","v":0},{"$f":" 'TL - C4 A'!BR$834","v":0},{"$f":" 'TL - C4 A'!BS$834","v":0},{"$f":" 'TL - C4 A'!BT$834","v":0},{"$f":" 'TL - C4 A'!BU$834","v":0},{"$f":" 'TL - C4 A'!BV$834","v":0},{"$f":" 'TL - C4 A'!BW$834","v":0},{"$f":" 'TL - C4 A'!BX$834","v":0},{"$f":" 'TL - C4 A'!BY$834","v":0},{"$f":" 'TL - C4 A'!BZ$834","v":0},{"$f":" 'TL - C4 A'!CA$834","v":0}]
[null,null,null,null,{"$f":" 'TL - C4 A'!E$835","v":"Depreciation - capex addition - 01 Apr 07 - real - RN"},{"$f":" 'TL - C4 A'!F$835","v":0},{"$f":" 'TL - C4 A'!G$835","v":0},{"$f":" 'TL - C4 A'!H$835","v":0},{"$f":" 'TL - C4 A'!I$835","v":"GBP m"},{"$f":" 'TL - C4 A'!J$835","v":0},{"$f":" 'TL - C4 A'!K$835","v":0},{"$f":" 'TL - C4 A'!L$835","v":0},{"$f":" 'TL - C4 A'!M$835","v":0},{"$f":" 'TL - C4 A'!N$835","v":0},{"$f":" 'TL - C4 A'!O$835","v":0},{"$f":" 'TL - C4 A'!P$835","v":0},{"$f":" 'TL - C4 A'!Q$835","v":0},{"$f":" 'TL - C4 A'!R$835","v":0},{"$f":" 'TL - C4 A'!S$835","v":0},{"$f":" 'TL - C4 A'!T$835","v":0},{"$f":" 'TL - C4 A'!U$835","v":0},{"$f":" 'TL - C4 A'!V$835","v":0},{"$f":" 'TL - C4 A'!W$835","v":0},{"$f":" 'TL - C4 A'!X$835","v":0},{"$f":" 'TL - C4 A'!Y$835","v":0},{"$f":" 'TL - C4 A'!Z$835","v":0},{"$f":" 'TL - C4 A'!AA$835","v":0},{"$f":" 'TL - C4 A'!AB$835","v":0},{"$f":" 'TL - C4 A'!AC$835","v":0},{"$f":" 'TL - C4 A'!AD$835","v":0},{"$f":" 'TL - C4 A'!AE$835","v":0},{"$f":" 'TL - C4 A'!AF$835","v":0},{"$f":" 'TL - C4 A'!AG$835","v":0},{"$f":" 'TL - C4 A'!AH$835","v":0},{"$f":" 'TL - C4 A'!AI$835","v":0},{"$f":" 'TL - C4 A'!AJ$835","v":0},{"$f":" 'TL - C4 A'!AK$835","v":0},{"$f":" 'TL - C4 A'!AL$835","v":0},{"$f":" 'TL - C4 A'!AM$835","v":0},{"$f":" 'TL - C4 A'!AN$835","v":0},{"$f":" 'TL - C4 A'!AO$835","v":0},{"$f":" 'TL - C4 A'!AP$835","v":0},{"$f":" 'TL - C4 A'!AQ$835","v":0},{"$f":" 'TL - C4 A'!AR$835","v":0},{"$f":" 'TL - C4 A'!AS$835","v":0},{"$f":" 'TL - C4 A'!AT$835","v":0},{"$f":" 'TL - C4 A'!AU$835","v":0},{"$f":" 'TL - C4 A'!AV$835","v":0},{"$f":" 'TL - C4 A'!AW$835","v":0},{"$f":" 'TL - C4 A'!AX$835","v":0},{"$f":" 'TL - C4 A'!AY$835","v":0},{"$f":" 'TL - C4 A'!AZ$835","v":0},{"$f":" 'TL - C4 A'!BA$835","v":0},{"$f":" 'TL - C4 A'!BB$835","v":0},{"$f":" 'TL - C4 A'!BC$835","v":0},{"$f":" 'TL - C4 A'!BD$835","v":0},{"$f":" 'TL - C4 A'!BE$835","v":0},{"$f":" 'TL - C4 A'!BF$835","v":0},{"$f":" 'TL - C4 A'!BG$835","v":0},{"$f":" 'TL - C4 A'!BH$835","v":0},{"$f":" 'TL - C4 A'!BI$835","v":0},{"$f":" 'TL - C4 A'!BJ$835","v":0},{"$f":" 'TL - C4 A'!BK$835","v":0},{"$f":" 'TL - C4 A'!BL$835","v":0},{"$f":" 'TL - C4 A'!BM$835","v":0},{"$f":" 'TL - C4 A'!BN$835","v":0},{"$f":" 'TL - C4 A'!BO$835","v":0},{"$f":" 'TL - C4 A'!BP$835","v":0},{"$f":" 'TL - C4 A'!BQ$835","v":0},{"$f":" 'TL - C4 A'!BR$835","v":0},{"$f":" 'TL - C4 A'!BS$835","v":0},{"$f":" 'TL - C4 A'!BT$835","v":0},{"$f":" 'TL - C4 A'!BU$835","v":0},{"$f":" 'TL - C4 A'!BV$835","v":0},{"$f":" 'TL - C4 A'!BW$835","v":0},{"$f":" 'TL - C4 A'!BX$835","v":0},{"$f":" 'TL - C4 A'!BY$835","v":0},{"$f":" 'TL - C4 A'!BZ$835","v":0},{"$f":" 'TL - C4 A'!CA$835","v":0}]
[null,null,null,null,{"$f":" 'TL - C4 A'!E$836","v":"Depreciation - capex addition - 01 Apr 08 - real - RN"},{"$f":" 'TL - C4 A'!F$836","v":0},{"$f":" 'TL - C4 A'!G$836","v":0},{"$f":" 'TL - C4 A'!H$836","v":0},{"$f":" 'TL - C4 A'!I$836","v":"GBP m"},{"$f":" 'TL - C4 A'!J$836","v":0},{"$f":" 'TL - C4 A'!K$836","v":0.19512008833256791},{"$f":" 'TL - C4 A'!L$836","v":0},{"$f":" 'TL - C4 A'!M$836","v":0},{"$f":" 'TL - C4 A'!N$836","v":0},{"$f":" 'TL - C4 A'!O$836","v":0},{"$f":" 'TL - C4 A'!P$836","v":0},{"$f":" 'TL - C4 A'!Q$836","v":0},{"$f":" 'TL - C4 A'!R$836","v":0},{"$f":" 'TL - C4 A'!S$836","v":0},{"$f":" 'TL - C4 A'!T$836","v":0},{"$f":" 'TL - C4 A'!U$836","v":0},{"$f":" 'TL - C4 A'!V$836","v":0},{"$f":" 'TL - C4 A'!W$836","v":0},{"$f":" 'TL - C4 A'!X$836","v":0},{"$f":" 'TL - C4 A'!Y$836","v":0},{"$f":" 'TL - C4 A'!Z$836","v":0},{"$f":" 'TL - C4 A'!AA$836","v":0},{"$f":" 'TL - C4 A'!AB$836","v":5.8536026499770343E-3},{"$f":" 'TL - C4 A'!AC$836","v":5.8536026499770343E-3},{"$f":" 'TL - C4 A'!AD$836","v":5.8536026499770343E-3},{"$f":" 'TL - C4 A'!AE$836","v":5.8536026499770343E-3},{"$f":" 'TL - C4 A'!AF$836","v":5.8536026499770343E-3},{"$f":" 'TL - C4 A'!AG$836","v":5.8536026499770343E-3},{"$f":" 'TL - C4 A'!AH$836","v":5.8536026499770343E-3},{"$f":" 'TL - C4 A'!AI$836","v":5.8536026499770343E-3},{"$f":" 'TL - C4 A'!AJ$836","v":5.8536026499770343E-3},{"$f":" 'TL - C4 A'!AK$836","v":5.8536026499770473E-3},{"$f":" 'TL - C4 A'!AL$836","v":5.8536026499770473E-3},{"$f":" 'TL - C4 A'!AM$836","v":5.8536026499770473E-3},{"$f":" 'TL - C4 A'!AN$836","v":5.8536026499770473E-3},{"$f":" 'TL - C4 A'!AO$836","v":5.8536026499770473E-3},{"$f":" 'TL - C4 A'!AP$836","v":5.8536026499770473E-3},{"$f":" 'TL - C4 A'!AQ$836","v":5.8536026499770473E-3},{"$f":" 'TL - C4 A'!AR$836","v":5.8536026499770473E-3},{"$f":" 'TL - C4 A'!AS$836","v":5.8536026499770473E-3},{"$f":" 'TL - C4 A'!AT$836","v":5.8536026499770473E-3},{"$f":" 'TL - C4 A'!AU$836","v":5.8536026499770473E-3},{"$f":" 'TL - C4 A'!AV$836","v":3.902401766651365E-3},{"$f":" 'TL - C4 A'!AW$836","v":3.902401766651365E-3},{"$f":" 'TL - C4 A'!AX$836","v":3.902401766651365E-3},{"$f":" 'TL - C4 A'!AY$836","v":3.902401766651365E-3},{"$f":" 'TL - C4 A'!AZ$836","v":3.902401766651365E-3},{"$f":" 'TL - C4 A'!BA$836","v":3.902401766651365E-3},{"$f":" 'TL - C4 A'!BB$836","v":3.902401766651365E-3},{"$f":" 'TL - C4 A'!BC$836","v":3.902401766651365E-3},{"$f":" 'TL - C4 A'!BD$836","v":3.902401766651365E-3},{"$f":" 'TL - C4 A'!BE$836","v":3.902401766651365E-3},{"$f":" 'TL - C4 A'!BF$836","v":3.902401766651365E-3},{"$f":" 'TL - C4 A'!BG$836","v":3.902401766651365E-3},{"$f":" 'TL - C4 A'!BH$836","v":3.902401766651365E-3},{"$f":" 'TL - C4 A'!BI$836","v":3.902401766651365E-3},{"$f":" 'TL - C4 A'!BJ$836","v":3.902401766651365E-3},{"$f":" 'TL - C4 A'!BK$836","v":3.902401766651365E-3},{"$f":" 'TL - C4 A'!BL$836","v":3.902401766651365E-3},{"$f":" 'TL - C4 A'!BM$836","v":3.902401766651365E-3},{"$f":" 'TL - C4 A'!BN$836","v":3.902401766651365E-3},{"$f":" 'TL - C4 A'!BO$836","v":3.902401766651365E-3},{"$f":" 'TL - C4 A'!BP$836","v":0},{"$f":" 'TL - C4 A'!BQ$836","v":0},{"$f":" 'TL - C4 A'!BR$836","v":0},{"$f":" 'TL - C4 A'!BS$836","v":0},{"$f":" 'TL - C4 A'!BT$836","v":0},{"$f":" 'TL - C4 A'!BU$836","v":0},{"$f":" 'TL - C4 A'!BV$836","v":0},{"$f":" 'TL - C4 A'!BW$836","v":0},{"$f":" 'TL - C4 A'!BX$836","v":0},{"$f":" 'TL - C4 A'!BY$836","v":0},{"$f":" 'TL - C4 A'!BZ$836","v":0},{"$f":" 'TL - C4 A'!CA$836","v":0}]
[null,null,null,null,{"$f":" 'TL - C4 A'!E$837","v":"Depreciation - capex addition - 01 Apr 09 - real - RN"},{"$f":" 'TL - C4 A'!F$837","v":0},{"$f":" 'TL - C4 A'!G$837","v":0},{"$f":" 'TL - C4 A'!H$837","v":0},{"$f":" 'TL - C4 A'!I$837","v":"GBP m"},{"$f":" 'TL - C4 A'!J$837","v":0},{"$f":" 'TL - C4 A'!K$837","v":3.1072890777083328},{"$f":" 'TL - C4 A'!L$837","v":0},{"$f":" 'TL - C4 A'!M$837","v":0},{"$f":" 'TL - C4 A'!N$837","v":0},{"$f":" 'TL - C4 A'!O$837","v":0},{"$f":" 'TL - C4 A'!P$837","v":0},{"$f":" 'TL - C4 A'!Q$837","v":0},{"$f":" 'TL - C4 A'!R$837","v":0},{"$f":" 'TL - C4 A'!S$837","v":0},{"$f":" 'TL - C4 A'!T$837","v":0},{"$f":" 'TL - C4 A'!U$837","v":0},{"$f":" 'TL - C4 A'!V$837","v":0},{"$f":" 'TL - C4 A'!W$837","v":0},{"$f":" 'TL - C4 A'!X$837","v":0},{"$f":" 'TL - C4 A'!Y$837","v":0},{"$f":" 'TL - C4 A'!Z$837","v":0},{"$f":" 'TL - C4 A'!AA$837","v":0},{"$f":" 'TL - C4 A'!AB$837","v":0},{"$f":" 'TL - C4 A'!AC$837","v":9.3218672331250002E-2},{"$f":" 'TL - C4 A'!AD$837","v":9.3218672331250002E-2},{"$f":" 'TL - C4 A'!AE$837","v":9.3218672331250002E-2},{"$f":" 'TL - C4 A'!AF$837","v":9.3218672331250002E-2},{"$f":" 'TL - C4 A'!AG$837","v":9.3218672331250002E-2},{"$f":" 'TL - C4 A'!AH$837","v":9.3218672331250002E-2},{"$f":" 'TL - C4 A'!AI$837","v":9.3218672331250002E-2},{"$f":" 'TL - C4 A'!AJ$837","v":9.3218672331250002E-2},{"$f":" 'TL - C4 A'!AK$837","v":9.3218672331249988E-2},{"$f":" 'TL - C4 A'!AL$837","v":9.3218672331249988E-2},{"$f":" 'TL - C4 A'!AM$837","v":9.3218672331249988E-2},{"$f":" 'TL - C4 A'!AN$837","v":9.3218672331249988E-2},{"$f":" 'TL - C4 A'!AO$837","v":9.3218672331249988E-2},{"$f":" 'TL - C4 A'!AP$837","v":9.3218672331249988E-2},{"$f":" 'TL - C4 A'!AQ$837","v":9.3218672331249988E-2},{"$f":" 'TL - C4 A'!AR$837","v":9.3218672331249988E-2},{"$f":" 'TL - C4 A'!AS$837","v":9.3218672331249988E-2},{"$f":" 'TL - C4 A'!AT$837","v":9.3218672331249988E-2},{"$f":" 'TL - C4 A'!AU$837","v":9.3218672331249988E-2},{"$f":" 'TL - C4 A'!AV$837","v":9.3218672331249988E-2},{"$f":" 'TL - C4 A'!AW$837","v":6.2145781554166661E-2},{"$f":" 'TL - C4 A'!AX$837","v":6.2145781554166661E-2},{"$f":" 'TL - C4 A'!AY$837","v":6.2145781554166661E-2},{"$f":" 'TL - C4 A'!AZ$837","v":6.2145781554166661E-2},{"$f":" 'TL - C4 A'!BA$837","v":6.2145781554166661E-2},{"$f":" 'TL - C4 A'!BB$837","v":6.2145781554166661E-2},{"$f":" 'TL - C4 A'!BC$837","v":6.2145781554166661E-2},{"$f":" 'TL - C4 A'!BD$837","v":6.2145781554166661E-2},{"$f":" 'TL - C4 A'!BE$837","v":6.2145781554166661E-2},{"$f":" 'TL - C4 A'!BF$837","v":6.2145781554166661E-2},{"$f":" 'TL - C4 A'!BG$837","v":6.2145781554166661E-2},{"$f":" 'TL - C4 A'!BH$837","v":6.2145781554166661E-2},{"$f":" 'TL - C4 A'!BI$837","v":6.2145781554166661E-2},{"$f":" 'TL - C4 A'!BJ$837","v":6.2145781554166661E-2},{"$f":" 'TL - C4 A'!BK$837","v":6.2145781554166661E-2},{"$f":" 'TL - C4 A'!BL$837","v":6.2145781554166661E-2},{"$f":" 'TL - C4 A'!BM$837","v":6.2145781554166661E-2},{"$f":" 'TL - C4 A'!BN$837","v":6.2145781554166661E-2},{"$f":" 'TL - C4 A'!BO$837","v":6.2145781554166661E-2},{"$f":" 'TL - C4 A'!BP$837","v":6.2145781554163282E-2},{"$f":" 'TL - C4 A'!BQ$837","v":0},{"$f":" 'TL - C4 A'!BR$837","v":0},{"$f":" 'TL - C4 A'!BS$837","v":0},{"$f":" 'TL - C4 A'!BT$837","v":0},{"$f":" 'TL - C4 A'!BU$837","v":0},{"$f":" 'TL - C4 A'!BV$837","v":0},{"$f":" 'TL - C4 A'!BW$837","v":0},{"$f":" 'TL - C4 A'!BX$837","v":0},{"$f":" 'TL - C4 A'!BY$837","v":0},{"$f":" 'TL - C4 A'!BZ$837","v":0},{"$f":" 'TL - C4 A'!CA$837","v":0}]
[null,null,null,null,{"$f":" 'TL - C4 A'!E$838","v":"Depreciation - capex addition - 01 Apr 10 - real - RN"},{"$f":" 'TL - C4 A'!F$838","v":0},{"$f":" 'TL - C4 A'!G$838","v":0},{"$f":" 'TL - C4 A'!H$838","v":0},{"$f":" 'TL - C4 A'!I$838","v":"GBP m"},{"$f":" 'TL - C4 A'!J$838","v":0},{"$f":" 'TL - C4 A'!K$838","v":-1.0633165234942428},{"$f":" 'TL - C4 A'!L$838","v":0},{"$f":" 'TL - C4 A'!M$838","v":0},{"$f":" 'TL - C4 A'!N$838","v":0},{"$f":" 'TL - C4 A'!O$838","v":0},{"$f":" 'TL - C4 A'!P$838","v":0},{"$f":" 'TL - C4 A'!Q$838","v":0},{"$f":" 'TL - C4 A'!R$838","v":0},{"$f":" 'TL - C4 A'!S$838","v":0},{"$f":" 'TL - C4 A'!T$838","v":0},{"$f":" 'TL - C4 A'!U$838","v":0},{"$f":" 'TL - C4 A'!V$838","v":0},{"$f":" 'TL - C4 A'!W$838","v":0},{"$f":" 'TL - C4 A'!X$838","v":0},{"$f":" 'TL - C4 A'!Y$838","v":0},{"$f":" 'TL - C4 A'!Z$838","v":0},{"$f":" 'TL - C4 A'!AA$838","v":0},{"$f":" 'TL - C4 A'!AB$838","v":0},{"$f":" 'TL - C4 A'!AC$838","v":0},{"$f":" 'TL - C4 A'!AD$838","v":-3.189949570482728E-2},{"$f":" 'TL - C4 A'!AE$838","v":-3.189949570482728E-2},{"$f":" 'TL - C4 A'!AF$838","v":-3.189949570482728E-2},{"$f":" 'TL - C4 A'!AG$838","v":-3.189949570482728E-2},{"$f":" 'TL - C4 A'!AH$838","v":-3.189949570482728E-2},{"$f":" 'TL - C4 A'!AI$838","v":-3.189949570482728E-2},{"$f":" 'TL - C4 A'!AJ$838","v":-3.189949570482728E-2},{"$f":" 'TL - C4 A'!AK$838","v":-3.189949570482728E-2},{"$f":" 'TL - C4 A'!AL$838","v":-3.189949570482728E-2},{"$f":" 'TL - C4 A'!AM$838","v":-3.189949570482728E-2},{"$f":" 'TL - C4 A'!AN$838","v":-3.189949570482728E-2},{"$f":" 'TL - C4 A'!AO$838","v":-3.189949570482728E-2},{"$f":" 'TL - C4 A'!AP$838","v":-3.189949570482728E-2},{"$f":" 'TL - C4 A'!AQ$838","v":-3.189949570482728E-2},{"$f":" 'TL - C4 A'!AR$838","v":-3.189949570482728E-2},{"$f":" 'TL - C4 A'!AS$838","v":-3.189949570482728E-2},{"$f":" 'TL - C4 A'!AT$838","v":-3.189949570482728E-2},{"$f":" 'TL - C4 A'!AU$838","v":-3.189949570482728E-2},{"$f":" 'TL - C4 A'!AV$838","v":-3.189949570482728E-2},{"$f":" 'TL - C4 A'!AW$838","v":-3.189949570482728E-2},{"$f":" 'TL - C4 A'!AX$838","v":-2.1266330469884857E-2},{"$f":" 'TL - C4 A'!AY$838","v":-2.1266330469884857E-2},{"$f":" 'TL - C4 A'!AZ$838","v":-2.1266330469884857E-2},{"$f":" 'TL - C4 A'!BA$838","v":-2.1266330469884857E-2},{"$f":" 'TL - C4 A'!BB$838","v":-2.1266330469884857E-2},{"$f":" 'TL - C4 A'!BC$838","v":-2.1266330469884857E-2},{"$f":" 'TL - C4 A'!BD$838","v":-2.1266330469884857E-2},{"$f":" 'TL - C4 A'!BE$838","v":-2.1266330469884857E-2},{"$f":" 'TL - C4 A'!BF$838","v":-2.1266330469884857E-2},{"$f":" 'TL - C4 A'!BG$838","v":-2.1266330469884857E-2},{"$f":" 'TL - C4 A'!BH$838","v":-2.1266330469884857E-2},{"$f":" 'TL - C4 A'!BI$838","v":-2.1266330469884857E-2},{"$f":" 'TL - C4 A'!BJ$838","v":-2.1266330469884857E-2},{"$f":" 'TL - C4 A'!BK$838","v":-2.1266330469884857E-2},{"$f":" 'TL - C4 A'!BL$838","v":-2.1266330469884857E-2},{"$f":" 'TL - C4 A'!BM$838","v":-2.1266330469884857E-2},{"$f":" 'TL - C4 A'!BN$838","v":-2.1266330469884857E-2},{"$f":" 'TL - C4 A'!BO$838","v":-2.1266330469884857E-2},{"$f":" 'TL - C4 A'!BP$838","v":-2.1266330469884857E-2},{"$f":" 'TL - C4 A'!BQ$838","v":-2.1266330469883687E-2},{"$f":" 'TL - C4 A'!BR$838","v":0},{"$f":" 'TL - C4 A'!BS$838","v":0},{"$f":" 'TL - C4 A'!BT$838","v":0},{"$f":" 'TL - C4 A'!BU$838","v":0},{"$f":" 'TL - C4 A'!BV$838","v":0},{"$f":" 'TL - C4 A'!BW$838","v":0},{"$f":" 'TL - C4 A'!BX$838","v":0},{"$f":" 'TL - C4 A'!BY$838","v":0},{"$f":" 'TL - C4 A'!BZ$838","v":0},{"$f":" 'TL - C4 A'!CA$838","v":0}]
[null,null,null,null,{"$f":" 'TL - C4 A'!E$839","v":"Depreciation - capex addition - 01 Apr 11 - real - RN"},{"$f":" 'TL - C4 A'!F$839","v":0},{"$f":" 'TL - C4 A'!G$839","v":0},{"$f":" 'TL - C4 A'!H$839","v":0},{"$f":" 'TL - C4 A'!I$839","v":"GBP m"},{"$f":" 'TL - C4 A'!J$839","v":0},{"$f":" 'TL - C4 A'!K$839","v":12.692323335378136},{"$f":" 'TL - C4 A'!L$839","v":0},{"$f":" 'TL - C4 A'!M$839","v":0},{"$f":" 'TL - C4 A'!N$839","v":0},{"$f":" 'TL - C4 A'!O$839","v":0},{"$f":" 'TL - C4 A'!P$839","v":0},{"$f":" 'TL - C4 A'!Q$839","v":0},{"$f":" 'TL - C4 A'!R$839","v":0},{"$f":" 'TL - C4 A'!S$839","v":0},{"$f":" 'TL - C4 A'!T$839","v":0},{"$f":" 'TL - C4 A'!U$839","v":0},{"$f":" 'TL - C4 A'!V$839","v":0},{"$f":" 'TL - C4 A'!W$839","v":0},{"$f":" 'TL - C4 A'!X$839","v":0},{"$f":" 'TL - C4 A'!Y$839","v":0},{"$f":" 'TL - C4 A'!Z$839","v":0},{"$f":" 'TL - C4 A'!AA$839","v":0},{"$f":" 'TL - C4 A'!AB$839","v":0},{"$f":" 'TL - C4 A'!AC$839","v":0},{"$f":" 'TL - C4 A'!AD$839","v":0},{"$f":" 'TL - C4 A'!AE$839","v":0.38076970006134442},{"$f":" 'TL - C4 A'!AF$839","v":0.38076970006134442},{"$f":" 'TL - C4 A'!AG$839","v":0.38076970006134442},{"$f":" 'TL - C4 A'!AH$839","v":0.38076970006134442},{"$f":" 'TL - C4 A'!AI$839","v":0.38076970006134442},{"$f":" 'TL - C4 A'!AJ$839","v":0.38076970006134442},{"$f":" 'TL - C4 A'!AK$839","v":0.38076970006134431},{"$f":" 'TL - C4 A'!AL$839","v":0.38076970006134431},{"$f":" 'TL - C4 A'!AM$839","v":0.38076970006134431},{"$f":" 'TL - C4 A'!AN$839","v":0.38076970006134431},{"$f":" 'TL - C4 A'!AO$839","v":0.38076970006134431},{"$f":" 'TL - C4 A'!AP$839","v":0.38076970006134431},{"$f":" 'TL - C4 A'!AQ$839","v":0.38076970006134431},{"$f":" 'TL - C4 A'!AR$839","v":0.38076970006134431},{"$f":" 'TL - C4 A'!AS$839","v":0.38076970006134431},{"$f":" 'TL - C4 A'!AT$839","v":0.38076970006134431},{"$f":" 'TL - C4 A'!AU$839","v":0.38076970006134431},{"$f":" 'TL - C4 A'!AV$839","v":0.38076970006134431},{"$f":" 'TL - C4 A'!AW$839","v":0.38076970006134431},{"$f":" 'TL - C4 A'!AX$839","v":0.38076970006134431},{"$f":" 'TL - C4 A'!AY$839","v":0.25384646670756289},{"$f":" 'TL - C4 A'!AZ$839","v":0.25384646670756289},{"$f":" 'TL - C4 A'!BA$839","v":0.25384646670756289},{"$f":" 'TL - C4 A'!BB$839","v":0.25384646670756289},{"$f":" 'TL - C4 A'!BC$839","v":0.25384646670756289},{"$f":" 'TL - C4 A'!BD$839","v":0.25384646670756289},{"$f":" 'TL - C4 A'!BE$839","v":0.25384646670756289},{"$f":" 'TL - C4 A'!BF$839","v":0.25384646670756289},{"$f":" 'TL - C4 A'!BG$839","v":0.25384646670756289},{"$f":" 'TL - C4 A'!BH$839","v":0.25384646670756289},{"$f":" 'TL - C4 A'!BI$839","v":0.25384646670756289},{"$f":" 'TL - C4 A'!BJ$839","v":0.25384646670756289},{"$f":" 'TL - C4 A'!BK$839","v":0.25384646670756289},{"$f":" 'TL - C4 A'!BL$839","v":0.25384646670756289},{"$f":" 'TL - C4 A'!BM$839","v":0.25384646670756289},{"$f":" 'TL - C4 A'!BN$839","v":0.25384646670756289},{"$f":" 'TL - C4 A'!BO$839","v":0.25384646670756289},{"$f":" 'TL - C4 A'!BP$839","v":0.25384646670756289},{"$f":" 'TL - C4 A'!BQ$839","v":0.25384646670756289},{"$f":" 'TL - C4 A'!BR$839","v":0.25384646670756289},{"$f":" 'TL - C4 A'!BS$839","v":0},{"$f":" 'TL - C4 A'!BT$839","v":0},{"$f":" 'TL - C4 A'!BU$839","v":0},{"$f":" 'TL - C4 A'!BV$839","v":0},{"$f":" 'TL - C4 A'!BW$839","v":0},{"$f":" 'TL - C4 A'!BX$839","v":0},{"$f":" 'TL - C4 A'!BY$839","v":0},{"$f":" 'TL - C4 A'!BZ$839","v":0},{"$f":" 'TL - C4 A'!CA$839","v":0}]
[null,null,null,null,{"$f":" 'TL - C4 A'!E$840","v":"Depreciation - capex addition - 01 Oct 12 - real - RN"},{"$f":" 'TL - C4 A'!F$840","v":0},{"$f":" 'TL - C4 A'!G$840","v":0},{"$f":" 'TL - C4 A'!H$840","v":0},{"$f":" 'TL - C4 A'!I$840","v":"GBP m"},{"$f":" 'TL - C4 A'!J$840","v":0},{"$f":" 'TL - C4 A'!K$840","v":3.9220066512003973},{"$f":" 'TL - C4 A'!L$840","v":0},{"$f":" 'TL - C4 A'!M$840","v":0},{"$f":" 'TL - C4 A'!N$840","v":0},{"$f":" 'TL - C4 A'!O$840","v":0},{"$f":" 'TL - C4 A'!P$840","v":0},{"$f":" 'TL - C4 A'!Q$840","v":0},{"$f":" 'TL - C4 A'!R$840","v":0},{"$f":" 'TL - C4 A'!S$840","v":0},{"$f":" 'TL - C4 A'!T$840","v":0},{"$f":" 'TL - C4 A'!U$840","v":0},{"$f":" 'TL - C4 A'!V$840","v":0},{"$f":" 'TL - C4 A'!W$840","v":0},{"$f":" 'TL - C4 A'!X$840","v":0},{"$f":" 'TL - C4 A'!Y$840","v":0},{"$f":" 'TL - C4 A'!Z$840","v":0},{"$f":" 'TL - C4 A'!AA$840","v":0},{"$f":" 'TL - C4 A'!AB$840","v":0},{"$f":" 'TL - C4 A'!AC$840","v":0},{"$f":" 'TL - C4 A'!AD$840","v":0},{"$f":" 'TL - C4 A'!AE$840","v":0},{"$f":" 'TL - C4 A'!AF$840","v":5.8830099768005933E-2},{"$f":" 'TL - C4 A'!AG$840","v":0.11766019953601187},{"$f":" 'TL - C4 A'!AH$840","v":0.11766019953601187},{"$f":" 'TL - C4 A'!AI$840","v":0.11766019953601187},{"$f":" 'TL - C4 A'!AJ$840","v":0.11766019953601187},{"$f":" 'TL - C4 A'!AK$840","v":0.11766019953601198},{"$f":" 'TL - C4 A'!AL$840","v":0.11766019953601198},{"$f":" 'TL - C4 A'!AM$840","v":0.11766019953601198},{"$f":" 'TL - C4 A'!AN$840","v":0.11766019953601198},{"$f":" 'TL - C4 A'!AO$840","v":0.11766019953601198},{"$f":" 'TL - C4 A'!AP$840","v":0.11766019953601198},{"$f":" 'TL - C4 A'!AQ$840","v":0.11766019953601198},{"$f":" 'TL - C4 A'!AR$840","v":0.11766019953601198},{"$f":" 'TL - C4 A'!AS$840","v":0.11766019953601198},{"$f":" 'TL - C4 A'!AT$840","v":0.11766019953601198},{"$f":" 'TL - C4 A'!AU$840","v":0.11766019953601198},{"$f":" 'TL - C4 A'!AV$840","v":0.11766019953601198},{"$f":" 'TL - C4 A'!AW$840","v":0.11766019953601198},{"$f":" 'TL - C4 A'!AX$840","v":0.11766019953601198},{"$f":" 'TL - C4 A'!AY$840","v":0.11766019953601198},{"$f":" 'TL - C4 A'!AZ$840","v":9.8050166280009995E-2},{"$f":" 'TL - C4 A'!BA$840","v":7.8440133024007985E-2},{"$f":" 'TL - C4 A'!BB$840","v":7.8440133024007985E-2},{"$f":" 'TL - C4 A'!BC$840","v":7.8440133024007985E-2},{"$f":" 'TL - C4 A'!BD$840","v":7.8440133024007985E-2},{"$f":" 'TL - C4 A'!BE$840","v":7.8440133024007985E-2},{"$f":" 'TL - C4 A'!BF$840","v":7.8440133024007985E-2},{"$f":" 'TL - C4 A'!BG$840","v":7.8440133024007985E-2},{"$f":" 'TL - C4 A'!BH$840","v":7.8440133024007985E-2},{"$f":" 'TL - C4 A'!BI$840","v":7.8440133024007985E-2},{"$f":" 'TL - C4 A'!BJ$840","v":7.8440133024007985E-2},{"$f":" 'TL - C4 A'!BK$840","v":7.8440133024007985E-2},{"$f":" 'TL - C4 A'!BL$840","v":7.8440133024007985E-2},{"$f":" 'TL - C4 A'!BM$840","v":7.8440133024007985E-2},{"$f":" 'TL - C4 A'!BN$840","v":7.8440133024007985E-2},{"$f":" 'TL - C4 A'!BO$840","v":7.8440133024007985E-2},{"$f":" 'TL - C4 A'!BP$840","v":7.8440133024007985E-2},{"$f":" 'TL - C4 A'!BQ$840","v":7.8440133024007985E-2},{"$f":" 'TL - C4 A'!BR$840","v":7.8440133024007985E-2},{"$f":" 'TL - C4 A'!BS$840","v":7.8440133024007985E-2},{"$f":" 'TL - C4 A'!BT$840","v":3.9220066512003993E-2},{"$f":" 'TL - C4 A'!BU$840","v":0},{"$f":" 'TL - C4 A'!BV$840","v":0},{"$f":" 'TL - C4 A'!BW$840","v":0},{"$f":" 'TL - C4 A'!BX$840","v":0},{"$f":" 'TL - C4 A'!BY$840","v":0},{"$f":" 'TL - C4 A'!BZ$840","v":0},{"$f":" 'TL - C4 A'!CA$840","v":0}]
[null,null,null,null,{"$f":" 'TL - C4 A'!E$841","v":"Depreciation - capex addition - 01 Oct 13 - real - RN"},{"$f":" 'TL - C4 A'!F$841","v":0},{"$f":" 'TL - C4 A'!G$841","v":0},{"$f":" 'TL - C4 A'!H$841","v":0},{"$f":" 'TL - C4 A'!I$841","v":"GBP m"},{"$f":" 'TL - C4 A'!J$841","v":0},{"$f":" 'TL - C4 A'!K$841","v":15.476095916198338},{"$f":" 'TL - C4 A'!L$841","v":0},{"$f":" 'TL - C4 A'!M$841","v":0},{"$f":" 'TL - C4 A'!N$841","v":0},{"$f":" 'TL - C4 A'!O$841","v":0},{"$f":" 'TL - C4 A'!P$841","v":0},{"$f":" 'TL - C4 A'!Q$841","v":0},{"$f":" 'TL - C4 A'!R$841","v":0},{"$f":" 'TL - C4 A'!S$841","v":0},{"$f":" 'TL - C4 A'!T$841","v":0},{"$f":" 'TL - C4 A'!U$841","v":0},{"$f":" 'TL - C4 A'!V$841","v":0},{"$f":" 'TL - C4 A'!W$841","v":0},{"$f":" 'TL - C4 A'!X$841","v":0},{"$f":" 'TL - C4 A'!Y$841","v":0},{"$f":" 'TL - C4 A'!Z$841","v":0},{"$f":" 'TL - C4 A'!AA$841","v":0},{"$f":" 'TL - C4 A'!AB$841","v":0},{"$f":" 'TL - C4 A'!AC$841","v":0},{"$f":" 'TL - C4 A'!AD$841","v":0},{"$f":" 'TL - C4 A'!AE$841","v":0},{"$f":" 'TL - C4 A'!AF$841","v":0},{"$f":" 'TL - C4 A'!AG$841","v":0.23214143874297638},{"$f":" 'TL - C4 A'!AH$841","v":0.4642828774859516},{"$f":" 'TL - C4 A'!AI$841","v":0.4642828774859516},{"$f":" 'TL - C4 A'!AJ$841","v":0.4642828774859516},{"$f":" 'TL - C4 A'!AK$841","v":0.46428287748595037},{"$f":" 'TL - C4 A'!AL$841","v":0.46428287748595037},{"$f":" 'TL - C4 A'!AM$841","v":0.46428287748595037},{"$f":" 'TL - C4 A'!AN$841","v":0.46428287748595037},{"$f":" 'TL - C4 A'!AO$841","v":0.46428287748595037},{"$f":" 'TL - C4 A'!AP$841","v":0.46428287748595037},{"$f":" 'TL - C4 A'!AQ$841","v":0.46428287748595037},{"$f":" 'TL - C4 A'!AR$841","v":0.46428287748595037},{"$f":" 'TL - C4 A'!AS$841","v":0.46428287748595037},{"$f":" 'TL - C4 A'!AT$841","v":0.46428287748595037},{"$f":" 'TL - C4 A'!AU$841","v":0.46428287748595037},{"$f":" 'TL - C4 A'!AV$841","v":0.46428287748595037},{"$f":" 'TL - C4 A'!AW$841","v":0.46428287748595037},{"$f":" 'TL - C4 A'!AX$841","v":0.46428287748595037},{"$f":" 'TL - C4 A'!AY$841","v":0.46428287748595037},{"$f":" 'TL - C4 A'!AZ$841","v":0.46428287748595037},{"$f":" 'TL - C4 A'!BA$841","v":0.38690239790495867},{"$f":" 'TL - C4 A'!BB$841","v":0.30952191832396692},{"$f":" 'TL - C4 A'!BC$841","v":0.30952191832396692},{"$f":" 'TL - C4 A'!BD$841","v":0.30952191832396692},{"$f":" 'TL - C4 A'!BE$841","v":0.30952191832396692},{"$f":" 'TL - C4 A'!BF$841","v":0.30952191832396692},{"$f":" 'TL - C4 A'!BG$841","v":0.30952191832396692},{"$f":" 'TL - C4 A'!BH$841","v":0.30952191832396692},{"$f":" 'TL - C4 A'!BI$841","v":0.30952191832396692},{"$f":" 'TL - C4 A'!BJ$841","v":0.30952191832396692},{"$f":" 'TL - C4 A'!BK$841","v":0.30952191832396692},{"$f":" 'TL - C4 A'!BL$841","v":0.30952191832396692},{"$f":" 'TL - C4 A'!BM$841","v":0.30952191832396692},{"$f":" 'TL - C4 A'!BN$841","v":0.30952191832396692},{"$f":" 'TL - C4 A'!BO$841","v":0.30952191832396692},{"$f":" 'TL - C4 A'!BP$841","v":0.30952191832396692},{"$f":" 'TL - C4 A'!BQ$841","v":0.30952191832396692},{"$f":" 'TL - C4 A'!BR$841","v":0.30952191832396692},{"$f":" 'TL - C4 A'!BS$841","v":0.30952191832396692},{"$f":" 'TL - C4 A'!BT$841","v":0.30952191832396692},{"$f":" 'TL - C4 A'!BU$841","v":0.15476095916198346},{"$f":" 'TL - C4 A'!BV$841","v":0},{"$f":" 'TL - C4 A'!BW$841","v":0},{"$f":" 'TL - C4 A'!BX$841","v":0},{"$f":" 'TL - C4 A'!BY$841","v":0},{"$f":" 'TL - C4 A'!BZ$841","v":0},{"$f":" 'TL - C4 A'!CA$841","v":0}]
[null,null,null,null,{"$f":" 'TL - C4 A'!E$842","v":"Depreciation - capex addition - 01 Oct 14 - real - RN"},{"$f":" 'TL - C4 A'!F$842","v":0},{"$f":" 'TL - C4 A'!G$842","v":0},{"$f":" 'TL - C4 A'!H$842","v":0},{"$f":" 'TL - C4 A'!I$842","v":"GBP m"},{"$f":" 'TL - C4 A'!J$842","v":0},{"$f":" 'TL - C4 A'!K$842","v":6.6390704633905182},{"$f":" 'TL - C4 A'!L$842","v":0},{"$f":" 'TL - C4 A'!M$842","v":0},{"$f":" 'TL - C4 A'!N$842","v":0},{"$f":" 'TL - C4 A'!O$842","v":0},{"$f":" 'TL - C4 A'!P$842","v":0},{"$f":" 'TL - C4 A'!Q$842","v":0},{"$f":" 'TL - C4 A'!R$842","v":0},{"$f":" 'TL - C4 A'!S$842","v":0},{"$f":" 'TL - C4 A'!T$842","v":0},{"$f":" 'TL - C4 A'!U$842","v":0},{"$f":" 'TL - C4 A'!V$842","v":0},{"$f":" 'TL - C4 A'!W$842","v":0},{"$f":" 'TL - C4 A'!X$842","v":0},{"$f":" 'TL - C4 A'!Y$842","v":0},{"$f":" 'TL - C4 A'!Z$842","v":0},{"$f":" 'TL - C4 A'!AA$842","v":0},{"$f":" 'TL - C4 A'!AB$842","v":0},{"$f":" 'TL - C4 A'!AC$842","v":0},{"$f":" 'TL - C4 A'!AD$842","v":0},{"$f":" 'TL - C4 A'!AE$842","v":0},{"$f":" 'TL - C4 A'!AF$842","v":0},{"$f":" 'TL - C4 A'!AG$842","v":0},{"$f":" 'TL - C4 A'!AH$842","v":9.9586056950857885E-2},{"$f":" 'TL - C4 A'!AI$842","v":0.19917211390171552},{"$f":" 'TL - C4 A'!AJ$842","v":0.19917211390171552},{"$f":" 'TL - C4 A'!AK$842","v":0.19917211390171563},{"$f":" 'TL - C4 A'!AL$842","v":0.19917211390171563},{"$f":" 'TL - C4 A'!AM$842","v":0.19917211390171563},{"$f":" 'TL - C4 A'!AN$842","v":0.19917211390171563},{"$f":" 'TL - C4 A'!AO$842","v":0.19917211390171563},{"$f":" 'TL - C4 A'!AP$842","v":0.19917211390171563},{"$f":" 'TL - C4 A'!AQ$842","v":0.19917211390171563},{"$f":" 'TL - C4 A'!AR$842","v":0.19917211390171563},{"$f":" 'TL - C4 A'!AS$842","v":0.19917211390171563},{"$f":" 'TL - C4 A'!AT$842","v":0.19917211390171563},{"$f":" 'TL - C4 A'!AU$842","v":0.19917211390171563},{"$f":" 'TL - C4 A'!AV$842","v":0.19917211390171563},{"$f":" 'TL - C4 A'!AW$842","v":0.19917211390171563},{"$f":" 'TL - C4 A'!AX$842","v":0.19917211390171563},{"$f":" 'TL - C4 A'!AY$842","v":0.19917211390171563},{"$f":" 'TL - C4 A'!AZ$842","v":0.19917211390171563},{"$f":" 'TL - C4 A'!BA$842","v":0.19917211390171563},{"$f":" 'TL - C4 A'!BB$842","v":0.16597676158476304},{"$f":" 'TL - C4 A'!BC$842","v":0.13278140926781043},{"$f":" 'TL - C4 A'!BD$842","v":0.13278140926781043},{"$f":" 'TL - C4 A'!BE$842","v":0.13278140926781043},{"$f":" 'TL - C4 A'!BF$842","v":0.13278140926781043},{"$f":" 'TL - C4 A'!BG$842","v":0.13278140926781043},{"$f":" 'TL - C4 A'!BH$842","v":0.13278140926781043},{"$f":" 'TL - C4 A'!BI$842","v":0.13278140926781043},{"$f":" 'TL - C4 A'!BJ$842","v":0.13278140926781043},{"$f":" 'TL - C4 A'!BK$842","v":0.13278140926781043},{"$f":" 'TL - C4 A'!BL$842","v":0.13278140926781043},{"$f":" 'TL - C4 A'!BM$842","v":0.13278140926781043},{"$f":" 'TL - C4 A'!BN$842","v":0.13278140926781043},{"$f":" 'TL - C4 A'!BO$842","v":0.13278140926781043},{"$f":" 'TL - C4 A'!BP$842","v":0.13278140926781043},{"$f":" 'TL - C4 A'!BQ$842","v":0.13278140926781043},{"$f":" 'TL - C4 A'!BR$842","v":0.13278140926781043},{"$f":" 'TL - C4 A'!BS$842","v":0.13278140926781043},{"$f":" 'TL - C4 A'!BT$842","v":0.13278140926781043},{"$f":" 'TL - C4 A'!BU$842","v":0.13278140926781043},{"$f":" 'TL - C4 A'!BV$842","v":6.6390704633905215E-2},{"$f":" 'TL - C4 A'!BW$842","v":0},{"$f":" 'TL - C4 A'!BX$842","v":0},{"$f":" 'TL - C4 A'!BY$842","v":0},{"$f":" 'TL - C4 A'!BZ$842","v":0},{"$f":" 'TL - C4 A'!CA$842","v":0}]
[null,null,null,null,{"$f":" 'TL - C4 A'!E$843","v":"Depreciation - capex addition - 01 Oct 15 - real - RN"},{"$f":" 'TL - C4 A'!F$843","v":0},{"$f":" 'TL - C4 A'!G$843","v":0},{"$f":" 'TL - C4 A'!H$843","v":0},{"$f":" 'TL - C4 A'!I$843","v":"GBP m"},{"$f":" 'TL - C4 A'!J$843","v":0},{"$f":" 'TL - C4 A'!K$843","v":3.9690000000000043},{"$f":" 'TL - C4 A'!L$843","v":0},{"$f":" 'TL - C4 A'!M$843","v":0},{"$f":" 'TL - C4 A'!N$843","v":0},{"$f":" 'TL - C4 A'!O$843","v":0},{"$f":" 'TL - C4 A'!P$843","v":0},{"$f":" 'TL - C4 A'!Q$843","v":0},{"$f":" 'TL - C4 A'!R$843","v":0},{"$f":" 'TL - C4 A'!S$843","v":0},{"$f":" 'TL - C4 A'!T$843","v":0},{"$f":" 'TL - C4 A'!U$843","v":0},{"$f":" 'TL - C4 A'!V$843","v":0},{"$f":" 'TL - C4 A'!W$843","v":0},{"$f":" 'TL - C4 A'!X$843","v":0},{"$f":" 'TL - C4 A'!Y$843","v":0},{"$f":" 'TL - C4 A'!Z$843","v":0},{"$f":" 'TL - C4 A'!AA$843","v":0},{"$f":" 'TL - C4 A'!AB$843","v":0},{"$f":" 'TL - C4 A'!AC$843","v":0},{"$f":" 'TL - C4 A'!AD$843","v":0},{"$f":" 'TL - C4 A'!AE$843","v":0},{"$f":" 'TL - C4 A'!AF$843","v":0},{"$f":" 'TL - C4 A'!AG$843","v":0},{"$f":" 'TL - C4 A'!AH$843","v":0},{"$f":" 'TL - C4 A'!AI$843","v":5.9535000000000095E-2},{"$f":" 'TL - C4 A'!AJ$843","v":0.11907000000000008},{"$f":" 'TL - C4 A'!AK$843","v":0.11907000000000019},{"$f":" 'TL - C4 A'!AL$843","v":0.11907000000000019},{"$f":" 'TL - C4 A'!AM$843","v":0.11907000000000019},{"$f":" 'TL - C4 A'!AN$843","v":0.11907000000000019},{"$f":" 'TL - C4 A'!AO$843","v":0.11907000000000019},{"$f":" 'TL - C4 A'!AP$843","v":0.11907000000000019},{"$f":" 'TL - C4 A'!AQ$843","v":0.11907000000000019},{"$f":" 'TL - C4 A'!AR$843","v":0.11907000000000019},{"$f":" 'TL - C4 A'!AS$843","v":0.11907000000000019},{"$f":" 'TL - C4 A'!AT$843","v":0.11907000000000019},{"$f":" 'TL - C4 A'!AU$843","v":0.11907000000000019},{"$f":" 'TL - C4 A'!AV$843","v":0.11907000000000019},{"$f":" 'TL - C4 A'!AW$843","v":0.11907000000000019},{"$f":" 'TL - C4 A'!AX$843","v":0.11907000000000019},{"$f":" 'TL - C4 A'!AY$843","v":0.11907000000000019},{"$f":" 'TL - C4 A'!AZ$843","v":0.11907000000000019},{"$f":" 'TL - C4 A'!BA$843","v":0.11907000000000019},{"$f":" 'TL - C4 A'!BB$843","v":0.11907000000000019},{"$f":" 'TL - C4 A'!BC$843","v":9.9225000000000174E-2},{"$f":" 'TL - C4 A'!BD$843","v":7.9380000000000131E-2},{"$f":" 'TL - C4 A'!BE$843","v":7.9380000000000131E-2},{"$f":" 'TL - C4 A'!BF$843","v":7.9380000000000131E-2},{"$f":" 'TL - C4 A'!BG$843","v":7.9380000000000131E-2},{"$f":" 'TL - C4 A'!BH$843","v":7.9380000000000131E-2},{"$f":" 'TL - C4 A'!BI$843","v":7.9380000000000131E-2},{"$f":" 'TL - C4 A'!BJ$843","v":7.9380000000000131E-2},{"$f":" 'TL - C4 A'!BK$843","v":7.9380000000000131E-2},{"$f":" 'TL - C4 A'!BL$843","v":7.9380000000000131E-2},{"$f":" 'TL - C4 A'!BM$843","v":7.9380000000000131E-2},{"$f":" 'TL - C4 A'!BN$843","v":7.9380000000000131E-2},{"$f":" 'TL - C4 A'!BO$843","v":7.9380000000000131E-2},{"$f":" 'TL - C4 A'!BP$843","v":7.9380000000000131E-2},{"$f":" 'TL - C4 A'!BQ$843","v":7.9380000000000131E-2},{"$f":" 'TL - C4 A'!BR$843","v":7.9380000000000131E-2},{"$f":" 'TL - C4 A'!BS$843","v":7.9380000000000131E-2},{"$f":" 'TL - C4 A'!BT$843","v":7.9380000000000131E-2},{"$f":" 'TL - C4 A'!BU$843","v":7.9380000000000131E-2},{"$f":" 'TL - C4 A'!BV$843","v":7.9380000000000131E-2},{"$f":" 'TL - C4 A'!BW$843","v":3.9690000000000066E-2},{"$f":" 'TL - C4 A'!BX$843","v":0},{"$f":" 'TL - C4 A'!BY$843","v":0},{"$f":" 'TL - C4 A'!BZ$843","v":0},{"$f":" 'TL - C4 A'!CA$843","v":0}]
[null,null,null,null,{"$f":" 'TL - C4 A'!E$844","v":"Depreciation - capex addition - 01 Oct 16 - real - RN"},{"$f":" 'TL - C4 A'!F$844","v":0},{"$f":" 'TL - C4 A'!G$844","v":0},{"$f":" 'TL - C4 A'!H$844","v":0},{"$f":" 'TL - C4 A'!I$844","v":"GBP m"},{"$f":" 'TL - C4 A'!J$844","v":0},{"$f":" 'TL - C4 A'!K$844","v":14.631749472603962},{"$f":" 'TL - C4 A'!L$844","v":0},{"$f":" 'TL - C4 A'!M$844","v":0},{"$f":" 'TL - C4 A'!N$844","v":0},{"$f":" 'TL - C4 A'!O$844","v":0},{"$f":" 'TL - C4 A'!P$844","v":0},{"$f":" 'TL - C4 A'!Q$844","v":0},{"$f":" 'TL - C4 A'!R$844","v":0},{"$f":" 'TL - C4 A'!S$844","v":0},{"$f":" 'TL - C4 A'!T$844","v":0},{"$f":" 'TL - C4 A'!U$844","v":0},{"$f":" 'TL - C4 A'!V$844","v":0},{"$f":" 'TL - C4 A'!W$844","v":0},{"$f":" 'TL - C4 A'!X$844","v":0},{"$f":" 'TL - C4 A'!Y$844","v":0},{"$f":" 'TL - C4 A'!Z$844","v":0},{"$f":" 'TL - C4 A'!AA$844","v":0},{"$f":" 'TL - C4 A'!AB$844","v":0},{"$f":" 'TL - C4 A'!AC$844","v":0},{"$f":" 'TL - C4 A'!AD$844","v":0},{"$f":" 'TL - C4 A'!AE$844","v":0},{"$f":" 'TL - C4 A'!AF$844","v":0},{"$f":" 'TL - C4 A'!AG$844","v":0},{"$f":" 'TL - C4 A'!AH$844","v":0},{"$f":" 'TL - C4 A'!AI$844","v":0},{"$f":" 'TL - C4 A'!AJ$844","v":0.21947624208905891},{"$f":" 'TL - C4 A'!AK$844","v":0.438952484178119},{"$f":" 'TL - C4 A'!AL$844","v":0.438952484178119},{"$f":" 'TL - C4 A'!AM$844","v":0.438952484178119},{"$f":" 'TL - C4 A'!AN$844","v":0.438952484178119},{"$f":" 'TL - C4 A'!AO$844","v":0.438952484178119},{"$f":" 'TL - C4 A'!AP$844","v":0.438952484178119},{"$f":" 'TL - C4 A'!AQ$844","v":0.438952484178119},{"$f":" 'TL - C4 A'!AR$844","v":0.438952484178119},{"$f":" 'TL - C4 A'!AS$844","v":0.438952484178119},{"$f":" 'TL - C4 A'!AT$844","v":0.438952484178119},{"$f":" 'TL - C4 A'!AU$844","v":0.438952484178119},{"$f":" 'TL - C4 A'!AV$844","v":0.438952484178119},{"$f":" 'TL - C4 A'!AW$844","v":0.438952484178119},{"$f":" 'TL - C4 A'!AX$844","v":0.438952484178119},{"$f":" 'TL - C4 A'!AY$844","v":0.438952484178119},{"$f":" 'TL - C4 A'!AZ$844","v":0.438952484178119},{"$f":" 'TL - C4 A'!BA$844","v":0.438952484178119},{"$f":" 'TL - C4 A'!BB$844","v":0.438952484178119},{"$f":" 'TL - C4 A'!BC$844","v":0.438952484178119},{"$f":" 'TL - C4 A'!BD$844","v":0.36579373681509919},{"$f":" 'TL - C4 A'!BE$844","v":0.29263498945207939},{"$f":" 'TL - C4 A'!BF$844","v":0.29263498945207939},{"$f":" 'TL - C4 A'!BG$844","v":0.29263498945207939},{"$f":" 'TL - C4 A'!BH$844","v":0.29263498945207939},{"$f":" 'TL - C4 A'!BI$844","v":0.29263498945207939},{"$f":" 'TL - C4 A'!BJ$844","v":0.29263498945207939},{"$f":" 'TL - C4 A'!BK$844","v":0.29263498945207939},{"$f":" 'TL - C4 A'!BL$844","v":0.29263498945207939},{"$f":" 'TL - C4 A'!BM$844","v":0.29263498945207939},{"$f":" 'TL - C4 A'!BN$844","v":0.29263498945207939},{"$f":" 'TL - C4 A'!BO$844","v":0.29263498945207939},{"$f":" 'TL - C4 A'!BP$844","v":0.29263498945207939},{"$f":" 'TL - C4 A'!BQ$844","v":0.29263498945207939},{"$f":" 'TL - C4 A'!BR$844","v":0.29263498945207939},{"$f":" 'TL - C4 A'!BS$844","v":0.29263498945207939},{"$f":" 'TL - C4 A'!BT$844","v":0.29263498945207939},{"$f":" 'TL - C4 A'!BU$844","v":0.29263498945207939},{"$f":" 'TL - C4 A'!BV$844","v":0.29263498945207939},{"$f":" 'TL - C4 A'!BW$844","v":0.29263498945207939},{"$f":" 'TL - C4 A'!BX$844","v":0.14631749472603969},{"$f":" 'TL - C4 A'!BY$844","v":0},{"$f":" 'TL - C4 A'!BZ$844","v":0},{"$f":" 'TL - C4 A'!CA$844","v":0}]
[null,null,null,null,{"$f":" 'TL - C4 A'!E$845","v":"Depreciation - capex addition - 01 Oct 17 - real - RN"},{"$f":" 'TL - C4 A'!F$845","v":0},{"$f":" 'TL - C4 A'!G$845","v":0},{"$f":" 'TL - C4 A'!H$845","v":0},{"$f":" 'TL - C4 A'!I$845","v":"GBP m"},{"$f":" 'TL - C4 A'!J$845","v":0},{"$f":" 'TL - C4 A'!K$845","v":8.3034444444444375},{"$f":" 'TL - C4 A'!L$845","v":0},{"$f":" 'TL - C4 A'!M$845","v":0},{"$f":" 'TL - C4 A'!N$845","v":0},{"$f":" 'TL - C4 A'!O$845","v":0},{"$f":" 'TL - C4 A'!P$845","v":0},{"$f":" 'TL - C4 A'!Q$845","v":0},{"$f":" 'TL - C4 A'!R$845","v":0},{"$f":" 'TL - C4 A'!S$845","v":0},{"$f":" 'TL - C4 A'!T$845","v":0},{"$f":" 'TL - C4 A'!U$845","v":0},{"$f":" 'TL - C4 A'!V$845","v":0},{"$f":" 'TL - C4 A'!W$845","v":0},{"$f":" 'TL - C4 A'!X$845","v":0},{"$f":" 'TL - C4 A'!Y$845","v":0},{"$f":" 'TL - C4 A'!Z$845","v":0},{"$f":" 'TL - C4 A'!AA$845","v":0},{"$f":" 'TL - C4 A'!AB$845","v":0},{"$f":" 'TL - C4 A'!AC$845","v":0},{"$f":" 'TL - C4 A'!AD$845","v":0},{"$f":" 'TL - C4 A'!AE$845","v":0},{"$f":" 'TL - C4 A'!AF$845","v":0},{"$f":" 'TL - C4 A'!AG$845","v":0},{"$f":" 'TL - C4 A'!AH$845","v":0},{"$f":" 'TL - C4 A'!AI$845","v":0},{"$f":" 'TL - C4 A'!AJ$845","v":0},{"$f":" 'TL - C4 A'!AK$845","v":0.12455166666666656},{"$f":" 'TL - C4 A'!AL$845","v":0.24910333333333312},{"$f":" 'TL - C4 A'!AM$845","v":0.24910333333333312},{"$f":" 'TL - C4 A'!AN$845","v":0.24910333333333312},{"$f":" 'TL - C4 A'!AO$845","v":0.24910333333333312},{"$f":" 'TL - C4 A'!AP$845","v":0.24910333333333312},{"$f":" 'TL - C4 A'!AQ$845","v":0.24910333333333312},{"$f":" 'TL - C4 A'!AR$845","v":0.24910333333333312},{"$f":" 'TL - C4 A'!AS$845","v":0.24910333333333312},{"$f":" 'TL - C4 A'!AT$845","v":0.24910333333333312},{"$f":" 'TL - C4 A'!AU$845","v":0.24910333333333312},{"$f":" 'TL - C4 A'!AV$845","v":0.24910333333333312},{"$f":" 'TL - C4 A'!AW$845","v":0.24910333333333312},{"$f":" 'TL - C4 A'!AX$845","v":0.24910333333333312},{"$f":" 'TL - C4 A'!AY$845","v":0.24910333333333312},{"$f":" 'TL - C4 A'!AZ$845","v":0.24910333333333312},{"$f":" 'TL - C4 A'!BA$845","v":0.24910333333333312},{"$f":" 'TL - C4 A'!BB$845","v":0.24910333333333312},{"$f":" 'TL - C4 A'!BC$845","v":0.24910333333333312},{"$f":" 'TL - C4 A'!BD$845","v":0.24910333333333312},{"$f":" 'TL - C4 A'!BE$845","v":0.20758611111111094},{"$f":" 'TL - C4 A'!BF$845","v":0.16606888888888877},{"$f":" 'TL - C4 A'!BG$845","v":0.16606888888888877},{"$f":" 'TL - C4 A'!BH$845","v":0.16606888888888877},{"$f":" 'TL - C4 A'!BI$845","v":0.16606888888888877},{"$f":" 'TL - C4 A'!BJ$845","v":0.16606888888888877},{"$f":" 'TL - C4 A'!BK$845","v":0.16606888888888877},{"$f":" 'TL - C4 A'!BL$845","v":0.16606888888888877},{"$f":" 'TL - C4 A'!BM$845","v":0.16606888888888877},{"$f":" 'TL - C4 A'!BN$845","v":0.16606888888888877},{"$f":" 'TL - C4 A'!BO$845","v":0.16606888888888877},{"$f":" 'TL - C4 A'!BP$845","v":0.16606888888888877},{"$f":" 'TL - C4 A'!BQ$845","v":0.16606888888888877},{"$f":" 'TL - C4 A'!BR$845","v":0.16606888888888877},{"$f":" 'TL - C4 A'!BS$845","v":0.16606888888888877},{"$f":" 'TL - C4 A'!BT$845","v":0.16606888888888877},{"$f":" 'TL - C4 A'!BU$845","v":0.16606888888888877},{"$f":" 'TL - C4 A'!BV$845","v":0.16606888888888877},{"$f":" 'TL - C4 A'!BW$845","v":0.16606888888888877},{"$f":" 'TL - C4 A'!BX$845","v":0.16606888888888877},{"$f":" 'TL - C4 A'!BY$845","v":8.3034444444441746E-2},{"$f":" 'TL - C4 A'!BZ$845","v":0},{"$f":" 'TL - C4 A'!CA$845","v":0}]
[]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$34, \"dd mmm yy\") & \" - depreciation calc diff - RN\"","v":"Network capex add - 01 Apr 93 - depreciation calc diff - RN"},null,null,null,"GBP m",null,{"$f":" SUM(M148:CA148)","v":0},null,{"$f":" M96 - M122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS96 - AS122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$35, \"dd mmm yy\") & \" - depreciation calc diff - RN\"","v":"Network capex add - 01 Apr 94 - depreciation calc diff - RN"},null,null,null,"GBP m",null,0,null,{"$f":" M97 - M123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS97 - AS123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$36, \"dd mmm yy\") & \" - depreciation calc diff - RN\"","v":"Network capex add - 01 Apr 95 - depreciation calc diff - RN"},null,null,null,"GBP m",null,0,null,{"$f":" M98 - M124","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS98 - AS124","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$37, \"dd mmm yy\") & \" - depreciation calc diff - RN\"","v":"Network capex add - 01 Apr 96 - depreciation calc diff - RN"},null,null,null,"GBP m",null,0,null,{"$f":" M99 - M125","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS99 - AS125","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$38, \"dd mmm yy\") & \" - depreciation calc diff - RN\"","v":"Network capex add - 01 Apr 97 - depreciation calc diff - RN"},null,null,null,"GBP m",null,0,null,{"$f":" M100 - M126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS100 - AS126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$39, \"dd mmm yy\") & \" - depreciation calc diff - RN\"","v":"Network capex add - 01 Apr 98 - depreciation calc diff - RN"},null,null,null,"GBP m",null,0,null,{"$f":" M101 - M127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS101 - AS127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$40, \"dd mmm yy\") & \" - depreciation calc diff - RN\"","v":"Network capex add - 01 Apr 99 - depreciation calc diff - RN"},null,null,null,"GBP m",null,0,null,{"$f":" M102 - M128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS102 - AS128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$41, \"dd mmm yy\") & \" - depreciation calc diff - RN\"","v":"Network capex add - 01 Apr 00 - depreciation calc diff - RN"},null,null,null,"GBP m",null,0,null,{"$f":" M103 - M129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS103 - AS129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$42, \"dd mmm yy\") & \" - depreciation calc diff - RN\"","v":"Network capex add - 01 Apr 01 - depreciation calc diff - RN"},null,null,null,"GBP m",null,0,null,{"$f":" M104 - M130","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS104 - AS130","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$43, \"dd mmm yy\") & \" - depreciation calc diff - RN\"","v":"Network capex add - 01 Apr 02 - depreciation calc diff - RN"},null,null,null,"GBP m",null,0,null,{"$f":" M105 - M131","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS105 - AS131","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$44, \"dd mmm yy\") & \" - depreciation calc diff - RN\"","v":"Network capex add - 01 Apr 03 - depreciation calc diff - RN"},null,null,null,"GBP m",null,0,null,{"$f":" M106 - M132","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS106 - AS132","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$45, \"dd mmm yy\") & \" - depreciation calc diff - RN\"","v":"Network capex add - 01 Apr 04 - depreciation calc diff - RN"},null,null,null,"GBP m",null,0,null,{"$f":" M107 - M133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS107 - AS133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$46, \"dd mmm yy\") & \" - depreciation calc diff - RN\"","v":"Network capex add - 01 Apr 05 - depreciation calc diff - RN"},null,null,null,"GBP m",null,0,null,{"$f":" M108 - M134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS108 - AS134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$47, \"dd mmm yy\") & \" - depreciation calc diff - RN\"","v":"Network capex add - 01 Apr 06 - depreciation calc diff - RN"},null,null,null,"GBP m",null,0,null,{"$f":" M109 - M135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS109 - AS135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$48, \"dd mmm yy\") & \" - depreciation calc diff - RN\"","v":"Network capex add - 01 Apr 07 - depreciation calc diff - RN"},null,null,null,"GBP m",null,0,null,{"$f":" M110 - M136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS110 - AS136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$49, \"dd mmm yy\") & \" - depreciation calc diff - RN\"","v":"Network capex add - 01 Apr 08 - depreciation calc diff - RN"},null,null,null,"GBP m",null,-4.3454823073219018E-16,null,{"$f":" M111 - M137","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.3010426069826053E-17,-1.3010426069826053E-17,-1.3010426069826053E-17,-1.3010426069826053E-17,-1.3010426069826053E-17,-1.3010426069826053E-17,-1.3010426069826053E-17,-1.3010426069826053E-17,{"$f":" AS111 - AS137","v":-1.3010426069826053E-17},-1.3010426069826053E-17,-1.3010426069826053E-17,-1.214306433183765E-17,-1.214306433183765E-17,-1.214306433183765E-17,-1.214306433183765E-17,-1.214306433183765E-17,-1.214306433183765E-17,-1.214306433183765E-17,-1.214306433183765E-17,-1.214306433183765E-17,-1.214306433183765E-17,-1.214306433183765E-17,-1.214306433183765E-17,-1.214306433183765E-17,-1.214306433183765E-17,-1.214306433183765E-17,-1.214306433183765E-17,-1.214306433183765E-17,-1.214306433183765E-17,-1.214306433183765E-17,-6.0715321659188248E-17,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$50, \"dd mmm yy\") & \" - depreciation calc diff - RN\"","v":"Network capex add - 01 Apr 09 - depreciation calc diff - RN"},null,null,null,"GBP m",null,5.5202755946639719E-15,null,{"$f":" M112 - M138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS112 - AS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.3861802251067274E-15,2.1340953695572449E-15,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$51, \"dd mmm yy\") & \" - depreciation calc diff - RN\"","v":"Network capex add - 01 Apr 10 - depreciation calc diff - RN"},null,null,null,"GBP m",null,-6.8695049648681561E-16,null,{"$f":" M113 - M139","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS113 - AS139","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-6.8695049648681561E-16,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$52, \"dd mmm yy\") & \" - depreciation calc diff - RN\"","v":"Network capex add - 01 Apr 11 - depreciation calc diff - RN"},null,null,null,"GBP m",null,1.2804572217343468E-14,null,{"$f":" M114 - M140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS114 - AS140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2804572217343468E-14,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$53, \"dd mmm yy\") & \" - depreciation calc diff - RN\"","v":"Network capex add - 01 Oct 12 - depreciation calc diff - RN"},null,null,null,"GBP m",null,2.1684043449710089E-15,null,{"$f":" M115 - M141","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.1102230246251565E-16,-1.1102230246251565E-16,-1.1102230246251565E-16,-1.1102230246251565E-16,-1.1102230246251565E-16,-1.1102230246251565E-16,-1.1102230246251565E-16,-1.1102230246251565E-16,{"$f":" AS115 - AS141","v":-1.1102230246251565E-16},-1.1102230246251565E-16,-1.1102230246251565E-16,-1.1102230246251565E-16,-1.1102230246251565E-16,-1.1102230246251565E-16,-1.1102230246251565E-16,1.9610033256001871E-2,-1.1102230246251565E-16,-1.1102230246251565E-16,-1.1102230246251565E-16,-1.1102230246251565E-16,-1.1102230246251565E-16,-1.1102230246251565E-16,-1.1102230246251565E-16,-1.1102230246251565E-16,-1.1102230246251565E-16,-1.1102230246251565E-16,-1.1102230246251565E-16,-1.1102230246251565E-16,-1.1102230246251565E-16,-1.1102230246251565E-16,-1.1102230246251565E-16,-1.1102230246251565E-16,-1.1102230246251565E-16,-1.1102230246251565E-16,-1.1102230246251565E-16,-1.9610033255995928E-2,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$54, \"dd mmm yy\") & \" - depreciation calc diff - RN\"","v":"Network capex add - 01 Oct 13 - depreciation calc diff - RN"},null,null,null,"GBP m",null,5.1528226130415078E-14,null,{"$f":" M116 - M142","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,{"$f":" AS116 - AS142","v":1.2212453270876722E-15},1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,1.2212453270876722E-15,7.7380479580992922E-2,1.1657341758564144E-15,1.1657341758564144E-15,1.1657341758564144E-15,1.1657341758564144E-15,1.1657341758564144E-15,1.1657341758564144E-15,1.1657341758564144E-15,1.1657341758564144E-15,1.1657341758564144E-15,1.1657341758564144E-15,1.1657341758564144E-15,1.1657341758564144E-15,1.1657341758564144E-15,1.1657341758564144E-15,1.1657341758564144E-15,1.1657341758564144E-15,1.1657341758564144E-15,1.1657341758564144E-15,1.1657341758564144E-15,-7.7380479580983083E-2,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$55, \"dd mmm yy\") & \" - depreciation calc diff - RN\"","v":"Network capex add - 01 Oct 14 - depreciation calc diff - RN"},null,null,null,"GBP m",null,-5.4331539267593598E-15,null,{"$f":" M117 - M143","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS117 - AS143","v":0},0,0,0,0,0,0,0,0,3.3195352316952476E-2,-4.7184478546569153E-16,-4.7184478546569153E-16,-4.7184478546569153E-16,-4.7184478546569153E-16,-4.7184478546569153E-16,-4.7184478546569153E-16,-4.7184478546569153E-16,-4.7184478546569153E-16,-4.7184478546569153E-16,-4.7184478546569153E-16,-4.7184478546569153E-16,-4.7184478546569153E-16,-4.7184478546569153E-16,-4.7184478546569153E-16,-4.7184478546569153E-16,-4.7184478546569153E-16,-4.7184478546569153E-16,-4.7184478546569153E-16,-4.7184478546569153E-16,-3.3195352316948944E-2,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$56, \"dd mmm yy\") & \" - depreciation calc diff - RN\"","v":"Network capex add - 01 Oct 15 - depreciation calc diff - RN"},null,null,null,"GBP m",null,-6.6648075947028929E-15,null,{"$f":" M118 - M144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.1102230246251565E-16,-1.1102230246251565E-16,-1.1102230246251565E-16,-1.1102230246251565E-16,-1.1102230246251565E-16,-1.1102230246251565E-16,-1.1102230246251565E-16,-1.1102230246251565E-16,{"$f":" AS118 - AS144","v":-1.1102230246251565E-16},-1.1102230246251565E-16,-1.1102230246251565E-16,-1.1102230246251565E-16,-1.1102230246251565E-16,-1.1102230246251565E-16,-1.1102230246251565E-16,-1.1102230246251565E-16,-1.1102230246251565E-16,-1.1102230246251565E-16,1.9844999999999904E-2,-1.2490009027033011E-16,-1.2490009027033011E-16,-1.2490009027033011E-16,-1.2490009027033011E-16,-1.2490009027033011E-16,-1.2490009027033011E-16,-1.2490009027033011E-16,-1.2490009027033011E-16,-1.2490009027033011E-16,-1.2490009027033011E-16,-1.2490009027033011E-16,-1.2490009027033011E-16,-1.2490009027033011E-16,-1.2490009027033011E-16,-1.2490009027033011E-16,-1.2490009027033011E-16,-1.2490009027033011E-16,-1.2490009027033011E-16,-1.2490009027033011E-16,-1.9845000000002198E-2,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$57, \"dd mmm yy\") & \" - depreciation calc diff - RN\"","v":"Network capex add - 01 Oct 16 - depreciation calc diff - RN"},null,null,null,"GBP m",null,-2.3481216970822061E-14,null,{"$f":" M119 - M145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.1657341758564144E-15,-1.1657341758564144E-15,-1.1657341758564144E-15,-1.1657341758564144E-15,-1.1657341758564144E-15,-1.1657341758564144E-15,-1.1657341758564144E-15,-1.1657341758564144E-15,{"$f":" AS119 - AS145","v":-1.1657341758564144E-15},-1.1657341758564144E-15,-1.1657341758564144E-15,-1.1657341758564144E-15,-1.1657341758564144E-15,-1.1657341758564144E-15,-1.1657341758564144E-15,-1.1657341758564144E-15,-1.1657341758564144E-15,-1.1657341758564144E-15,-1.1657341758564144E-15,7.3158747363018639E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-7.3158747363019971E-2,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$58, \"dd mmm yy\") & \" - depreciation calc diff - RN\"","v":"Network capex add - 01 Oct 17 - depreciation calc diff - RN"},null,null,null,"GBP m",null,1.1421419365831298E-14,null,{"$f":" M120 - M146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS120 - AS146","v":0},0,0,0,0,0,0,0,0,0,0,0,4.1517222222222316E-2,4.7184478546569153E-16,4.7184478546569153E-16,4.7184478546569153E-16,4.7184478546569153E-16,4.7184478546569153E-16,4.7184478546569153E-16,4.7184478546569153E-16,4.7184478546569153E-16,4.7184478546569153E-16,4.7184478546569153E-16,4.7184478546569153E-16,4.7184478546569153E-16,4.7184478546569153E-16,4.7184478546569153E-16,4.7184478546569153E-16,4.7184478546569153E-16,4.7184478546569153E-16,4.7184478546569153E-16,4.7184478546569153E-16,-4.151722222221986E-2,0,0]
[]
[]
["4. REGULATORY ASSET BASES - OLD NS INTERCONNECTOR - RAB_NSI"]
[]
[]
[null,null,"Network capex add - depreciation calc diff - NSI"]
[]
[null,null,null,null,{"$f":" Inp_Depreciation!E$810","v":"Network capex add - 01 Apr 93 - depreciation inp - NSI"},{"$f":" Inp_Depreciation!F$810","v":0},{"$f":" Inp_Depreciation!G$810","v":0},{"$f":" Inp_Depreciation!H$810","v":0},{"$f":" Inp_Depreciation!I$810","v":"GBP m"},{"$f":" Inp_Depreciation!J$810","v":"[Entitlement Model 28.11.16.xlsx]NSI D.'!$B$14"},{"$f":" Inp_Depreciation!K$810","v":0},{"$f":" Inp_Depreciation!L$810","v":0},{"$f":" Inp_Depreciation!M$810","v":0},{"$f":" Inp_Depreciation!N$810","v":0},{"$f":" Inp_Depreciation!O$810","v":0},{"$f":" Inp_Depreciation!P$810","v":0},{"$f":" Inp_Depreciation!Q$810","v":0},{"$f":" Inp_Depreciation!R$810","v":0},{"$f":" Inp_Depreciation!S$810","v":0},{"$f":" Inp_Depreciation!T$810","v":0},{"$f":" Inp_Depreciation!U$810","v":0},{"$f":" Inp_Depreciation!V$810","v":0},{"$f":" Inp_Depreciation!W$810","v":0},{"$f":" Inp_Depreciation!X$810","v":0},{"$f":" Inp_Depreciation!Y$810","v":0},{"$f":" Inp_Depreciation!Z$810","v":0},{"$f":" Inp_Depreciation!AA$810","v":0},{"$f":" Inp_Depreciation!AB$810","v":0},{"$f":" Inp_Depreciation!AC$810","v":0},{"$f":" Inp_Depreciation!AD$810","v":0},{"$f":" Inp_Depreciation!AE$810","v":0},{"$f":" Inp_Depreciation!AF$810","v":0},{"$f":" Inp_Depreciation!AG$810","v":0},{"$f":" Inp_Depreciation!AH$810","v":0},{"$f":" Inp_Depreciation!AI$810","v":0},{"$f":" Inp_Depreciation!AJ$810","v":0},{"$f":" Inp_Depreciation!AK$810","v":0},{"$f":" Inp_Depreciation!AL$810","v":0},{"$f":" Inp_Depreciation!AM$810","v":0},{"$f":" Inp_Depreciation!AN$810","v":0},{"$f":" Inp_Depreciation!AO$810","v":0},{"$f":" Inp_Depreciation!AP$810","v":0},{"$f":" Inp_Depreciation!AQ$810","v":0},{"$f":" Inp_Depreciation!AR$810","v":0},{"$f":" Inp_Depreciation!AS$810","v":0},{"$f":" Inp_Depreciation!AT$810","v":0},{"$f":" Inp_Depreciation!AU$810","v":0},{"$f":" Inp_Depreciation!AV$810","v":0},{"$f":" Inp_Depreciation!AW$810","v":0},{"$f":" Inp_Depreciation!AX$810","v":0},{"$f":" Inp_Depreciation!AY$810","v":0},{"$f":" Inp_Depreciation!AZ$810","v":0},{"$f":" Inp_Depreciation!BA$810","v":0},{"$f":" Inp_Depreciation!BB$810","v":0},{"$f":" Inp_Depreciation!BC$810","v":0},{"$f":" Inp_Depreciation!BD$810","v":0},{"$f":" Inp_Depreciation!BE$810","v":0},{"$f":" Inp_Depreciation!BF$810","v":0},{"$f":" Inp_Depreciation!BG$810","v":0},{"$f":" Inp_Depreciation!BH$810","v":0},{"$f":" Inp_Depreciation!BI$810","v":0},{"$f":" Inp_Depreciation!BJ$810","v":0},{"$f":" Inp_Depreciation!BK$810","v":0},{"$f":" Inp_Depreciation!BL$810","v":0},{"$f":" Inp_Depreciation!BM$810","v":0},{"$f":" Inp_Depreciation!BN$810","v":0},{"$f":" Inp_Depreciation!BO$810","v":0},{"$f":" Inp_Depreciation!BP$810","v":0},{"$f":" Inp_Depreciation!BQ$810","v":0},{"$f":" Inp_Depreciation!BR$810","v":0},{"$f":" Inp_Depreciation!BS$810","v":0},{"$f":" Inp_Depreciation!BT$810","v":0},{"$f":" Inp_Depreciation!BU$810","v":0},{"$f":" Inp_Depreciation!BV$810","v":0},{"$f":" Inp_Depreciation!BW$810","v":0},{"$f":" Inp_Depreciation!BX$810","v":0},{"$f":" Inp_Depreciation!BY$810","v":0},{"$f":" Inp_Depreciation!BZ$810","v":0},{"$f":" Inp_Depreciation!CA$810","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$811","v":"Network capex add - 01 Apr 94 - depreciation inp - NSI"},{"$f":" Inp_Depreciation!F$811","v":0},{"$f":" Inp_Depreciation!G$811","v":0},{"$f":" Inp_Depreciation!H$811","v":0},{"$f":" Inp_Depreciation!I$811","v":"GBP m"},{"$f":" Inp_Depreciation!J$811","v":0},{"$f":" Inp_Depreciation!K$811","v":0},{"$f":" Inp_Depreciation!L$811","v":0},{"$f":" Inp_Depreciation!M$811","v":0},{"$f":" Inp_Depreciation!N$811","v":0},{"$f":" Inp_Depreciation!O$811","v":0},{"$f":" Inp_Depreciation!P$811","v":0},{"$f":" Inp_Depreciation!Q$811","v":0},{"$f":" Inp_Depreciation!R$811","v":0},{"$f":" Inp_Depreciation!S$811","v":0},{"$f":" Inp_Depreciation!T$811","v":0},{"$f":" Inp_Depreciation!U$811","v":0},{"$f":" Inp_Depreciation!V$811","v":0},{"$f":" Inp_Depreciation!W$811","v":0},{"$f":" Inp_Depreciation!X$811","v":0},{"$f":" Inp_Depreciation!Y$811","v":0},{"$f":" Inp_Depreciation!Z$811","v":0},{"$f":" Inp_Depreciation!AA$811","v":0},{"$f":" Inp_Depreciation!AB$811","v":0},{"$f":" Inp_Depreciation!AC$811","v":0},{"$f":" Inp_Depreciation!AD$811","v":0},{"$f":" Inp_Depreciation!AE$811","v":0},{"$f":" Inp_Depreciation!AF$811","v":0},{"$f":" Inp_Depreciation!AG$811","v":0},{"$f":" Inp_Depreciation!AH$811","v":0},{"$f":" Inp_Depreciation!AI$811","v":0},{"$f":" Inp_Depreciation!AJ$811","v":0},{"$f":" Inp_Depreciation!AK$811","v":0},{"$f":" Inp_Depreciation!AL$811","v":0},{"$f":" Inp_Depreciation!AM$811","v":0},{"$f":" Inp_Depreciation!AN$811","v":0},{"$f":" Inp_Depreciation!AO$811","v":0},{"$f":" Inp_Depreciation!AP$811","v":0},{"$f":" Inp_Depreciation!AQ$811","v":0},{"$f":" Inp_Depreciation!AR$811","v":0},{"$f":" Inp_Depreciation!AS$811","v":0},{"$f":" Inp_Depreciation!AT$811","v":0},{"$f":" Inp_Depreciation!AU$811","v":0},{"$f":" Inp_Depreciation!AV$811","v":0},{"$f":" Inp_Depreciation!AW$811","v":0},{"$f":" Inp_Depreciation!AX$811","v":0},{"$f":" Inp_Depreciation!AY$811","v":0},{"$f":" Inp_Depreciation!AZ$811","v":0},{"$f":" Inp_Depreciation!BA$811","v":0},{"$f":" Inp_Depreciation!BB$811","v":0},{"$f":" Inp_Depreciation!BC$811","v":0},{"$f":" Inp_Depreciation!BD$811","v":0},{"$f":" Inp_Depreciation!BE$811","v":0},{"$f":" Inp_Depreciation!BF$811","v":0},{"$f":" Inp_Depreciation!BG$811","v":0},{"$f":" Inp_Depreciation!BH$811","v":0},{"$f":" Inp_Depreciation!BI$811","v":0},{"$f":" Inp_Depreciation!BJ$811","v":0},{"$f":" Inp_Depreciation!BK$811","v":0},{"$f":" Inp_Depreciation!BL$811","v":0},{"$f":" Inp_Depreciation!BM$811","v":0},{"$f":" Inp_Depreciation!BN$811","v":0},{"$f":" Inp_Depreciation!BO$811","v":0},{"$f":" Inp_Depreciation!BP$811","v":0},{"$f":" Inp_Depreciation!BQ$811","v":0},{"$f":" Inp_Depreciation!BR$811","v":0},{"$f":" Inp_Depreciation!BS$811","v":0},{"$f":" Inp_Depreciation!BT$811","v":0},{"$f":" Inp_Depreciation!BU$811","v":0},{"$f":" Inp_Depreciation!BV$811","v":0},{"$f":" Inp_Depreciation!BW$811","v":0},{"$f":" Inp_Depreciation!BX$811","v":0},{"$f":" Inp_Depreciation!BY$811","v":0},{"$f":" Inp_Depreciation!BZ$811","v":0},{"$f":" Inp_Depreciation!CA$811","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$812","v":"Network capex add - 01 Apr 95 - depreciation inp - NSI"},{"$f":" Inp_Depreciation!F$812","v":0},{"$f":" Inp_Depreciation!G$812","v":0},{"$f":" Inp_Depreciation!H$812","v":0},{"$f":" Inp_Depreciation!I$812","v":"GBP m"},{"$f":" Inp_Depreciation!J$812","v":0},{"$f":" Inp_Depreciation!K$812","v":2.5979776247848481},{"$f":" Inp_Depreciation!L$812","v":0},{"$f":" Inp_Depreciation!M$812","v":0},{"$f":" Inp_Depreciation!N$812","v":0},{"$f":" Inp_Depreciation!O$812","v":7.7939328743545547E-2},{"$f":" Inp_Depreciation!P$812","v":7.7939328743545547E-2},{"$f":" Inp_Depreciation!Q$812","v":7.7939328743545547E-2},{"$f":" Inp_Depreciation!R$812","v":7.7939328743545547E-2},{"$f":" Inp_Depreciation!S$812","v":7.7939328743545547E-2},{"$f":" Inp_Depreciation!T$812","v":7.7939328743545547E-2},{"$f":" Inp_Depreciation!U$812","v":7.7939328743545547E-2},{"$f":" Inp_Depreciation!V$812","v":7.7939328743545547E-2},{"$f":" Inp_Depreciation!W$812","v":7.7939328743545547E-2},{"$f":" Inp_Depreciation!X$812","v":7.7939328743545547E-2},{"$f":" Inp_Depreciation!Y$812","v":7.7939328743545547E-2},{"$f":" Inp_Depreciation!Z$812","v":7.7939328743545547E-2},{"$f":" Inp_Depreciation!AA$812","v":7.7939328743545547E-2},{"$f":" Inp_Depreciation!AB$812","v":7.7939328743545547E-2},{"$f":" Inp_Depreciation!AC$812","v":7.7939328743545547E-2},{"$f":" Inp_Depreciation!AD$812","v":7.7939328743545547E-2},{"$f":" Inp_Depreciation!AE$812","v":7.7939328743545547E-2},{"$f":" Inp_Depreciation!AF$812","v":7.7939328743545547E-2},{"$f":" Inp_Depreciation!AG$812","v":7.7939328743545547E-2},{"$f":" Inp_Depreciation!AH$812","v":7.7939328743545547E-2},{"$f":" Inp_Depreciation!AI$812","v":5.1959552495697031E-2},{"$f":" Inp_Depreciation!AJ$812","v":5.1959552495697031E-2},{"$f":" Inp_Depreciation!AK$812","v":5.1959552495697031E-2},{"$f":" Inp_Depreciation!AL$812","v":5.1959552495697031E-2},{"$f":" Inp_Depreciation!AM$812","v":5.1959552495697031E-2},{"$f":" Inp_Depreciation!AN$812","v":5.1959552495697031E-2},{"$f":" Inp_Depreciation!AO$812","v":5.1959552495697031E-2},{"$f":" Inp_Depreciation!AP$812","v":5.1959552495697031E-2},{"$f":" Inp_Depreciation!AQ$812","v":5.1959552495697031E-2},{"$f":" Inp_Depreciation!AR$812","v":5.1959552495697031E-2},{"$f":" Inp_Depreciation!AS$812","v":5.1959552495697031E-2},{"$f":" Inp_Depreciation!AT$812","v":5.1959552495697031E-2},{"$f":" Inp_Depreciation!AU$812","v":5.1959552495697031E-2},{"$f":" Inp_Depreciation!AV$812","v":5.1959552495697031E-2},{"$f":" Inp_Depreciation!AW$812","v":5.1959552495697031E-2},{"$f":" Inp_Depreciation!AX$812","v":5.1959552495697031E-2},{"$f":" Inp_Depreciation!AY$812","v":5.1959552495697031E-2},{"$f":" Inp_Depreciation!AZ$812","v":5.1959552495697031E-2},{"$f":" Inp_Depreciation!BA$812","v":5.1959552495697031E-2},{"$f":" Inp_Depreciation!BB$812","v":5.1959552495695588E-2},{"$f":" Inp_Depreciation!BC$812","v":0},{"$f":" Inp_Depreciation!BD$812","v":0},{"$f":" Inp_Depreciation!BE$812","v":0},{"$f":" Inp_Depreciation!BF$812","v":0},{"$f":" Inp_Depreciation!BG$812","v":0},{"$f":" Inp_Depreciation!BH$812","v":0},{"$f":" Inp_Depreciation!BI$812","v":0},{"$f":" Inp_Depreciation!BJ$812","v":0},{"$f":" Inp_Depreciation!BK$812","v":0},{"$f":" Inp_Depreciation!BL$812","v":0},{"$f":" Inp_Depreciation!BM$812","v":0},{"$f":" Inp_Depreciation!BN$812","v":0},{"$f":" Inp_Depreciation!BO$812","v":0},{"$f":" Inp_Depreciation!BP$812","v":0},{"$f":" Inp_Depreciation!BQ$812","v":0},{"$f":" Inp_Depreciation!BR$812","v":0},{"$f":" Inp_Depreciation!BS$812","v":0},{"$f":" Inp_Depreciation!BT$812","v":0},{"$f":" Inp_Depreciation!BU$812","v":0},{"$f":" Inp_Depreciation!BV$812","v":0},{"$f":" Inp_Depreciation!BW$812","v":0},{"$f":" Inp_Depreciation!BX$812","v":0},{"$f":" Inp_Depreciation!BY$812","v":0},{"$f":" Inp_Depreciation!BZ$812","v":0},{"$f":" Inp_Depreciation!CA$812","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$813","v":"Network capex add - 01 Apr 96 - depreciation inp - NSI"},{"$f":" Inp_Depreciation!F$813","v":0},{"$f":" Inp_Depreciation!G$813","v":0},{"$f":" Inp_Depreciation!H$813","v":0},{"$f":" Inp_Depreciation!I$813","v":"GBP m"},{"$f":" Inp_Depreciation!J$813","v":0},{"$f":" Inp_Depreciation!K$813","v":0},{"$f":" Inp_Depreciation!L$813","v":0},{"$f":" Inp_Depreciation!M$813","v":0},{"$f":" Inp_Depreciation!N$813","v":0},{"$f":" Inp_Depreciation!O$813","v":0},{"$f":" Inp_Depreciation!P$813","v":0},{"$f":" Inp_Depreciation!Q$813","v":0},{"$f":" Inp_Depreciation!R$813","v":0},{"$f":" Inp_Depreciation!S$813","v":0},{"$f":" Inp_Depreciation!T$813","v":0},{"$f":" Inp_Depreciation!U$813","v":0},{"$f":" Inp_Depreciation!V$813","v":0},{"$f":" Inp_Depreciation!W$813","v":0},{"$f":" Inp_Depreciation!X$813","v":0},{"$f":" Inp_Depreciation!Y$813","v":0},{"$f":" Inp_Depreciation!Z$813","v":0},{"$f":" Inp_Depreciation!AA$813","v":0},{"$f":" Inp_Depreciation!AB$813","v":0},{"$f":" Inp_Depreciation!AC$813","v":0},{"$f":" Inp_Depreciation!AD$813","v":0},{"$f":" Inp_Depreciation!AE$813","v":0},{"$f":" Inp_Depreciation!AF$813","v":0},{"$f":" Inp_Depreciation!AG$813","v":0},{"$f":" Inp_Depreciation!AH$813","v":0},{"$f":" Inp_Depreciation!AI$813","v":0},{"$f":" Inp_Depreciation!AJ$813","v":0},{"$f":" Inp_Depreciation!AK$813","v":0},{"$f":" Inp_Depreciation!AL$813","v":0},{"$f":" Inp_Depreciation!AM$813","v":0},{"$f":" Inp_Depreciation!AN$813","v":0},{"$f":" Inp_Depreciation!AO$813","v":0},{"$f":" Inp_Depreciation!AP$813","v":0},{"$f":" Inp_Depreciation!AQ$813","v":0},{"$f":" Inp_Depreciation!AR$813","v":0},{"$f":" Inp_Depreciation!AS$813","v":0},{"$f":" Inp_Depreciation!AT$813","v":0},{"$f":" Inp_Depreciation!AU$813","v":0},{"$f":" Inp_Depreciation!AV$813","v":0},{"$f":" Inp_Depreciation!AW$813","v":0},{"$f":" Inp_Depreciation!AX$813","v":0},{"$f":" Inp_Depreciation!AY$813","v":0},{"$f":" Inp_Depreciation!AZ$813","v":0},{"$f":" Inp_Depreciation!BA$813","v":0},{"$f":" Inp_Depreciation!BB$813","v":0},{"$f":" Inp_Depreciation!BC$813","v":0},{"$f":" Inp_Depreciation!BD$813","v":0},{"$f":" Inp_Depreciation!BE$813","v":0},{"$f":" Inp_Depreciation!BF$813","v":0},{"$f":" Inp_Depreciation!BG$813","v":0},{"$f":" Inp_Depreciation!BH$813","v":0},{"$f":" Inp_Depreciation!BI$813","v":0},{"$f":" Inp_Depreciation!BJ$813","v":0},{"$f":" Inp_Depreciation!BK$813","v":0},{"$f":" Inp_Depreciation!BL$813","v":0},{"$f":" Inp_Depreciation!BM$813","v":0},{"$f":" Inp_Depreciation!BN$813","v":0},{"$f":" Inp_Depreciation!BO$813","v":0},{"$f":" Inp_Depreciation!BP$813","v":0},{"$f":" Inp_Depreciation!BQ$813","v":0},{"$f":" Inp_Depreciation!BR$813","v":0},{"$f":" Inp_Depreciation!BS$813","v":0},{"$f":" Inp_Depreciation!BT$813","v":0},{"$f":" Inp_Depreciation!BU$813","v":0},{"$f":" Inp_Depreciation!BV$813","v":0},{"$f":" Inp_Depreciation!BW$813","v":0},{"$f":" Inp_Depreciation!BX$813","v":0},{"$f":" Inp_Depreciation!BY$813","v":0},{"$f":" Inp_Depreciation!BZ$813","v":0},{"$f":" Inp_Depreciation!CA$813","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$814","v":"Network capex add - 01 Apr 97 - depreciation inp - NSI"},{"$f":" Inp_Depreciation!F$814","v":0},{"$f":" Inp_Depreciation!G$814","v":0},{"$f":" Inp_Depreciation!H$814","v":0},{"$f":" Inp_Depreciation!I$814","v":"GBP m"},{"$f":" Inp_Depreciation!J$814","v":0},{"$f":" Inp_Depreciation!K$814","v":0},{"$f":" Inp_Depreciation!L$814","v":0},{"$f":" Inp_Depreciation!M$814","v":0},{"$f":" Inp_Depreciation!N$814","v":0},{"$f":" Inp_Depreciation!O$814","v":0},{"$f":" Inp_Depreciation!P$814","v":0},{"$f":" Inp_Depreciation!Q$814","v":0},{"$f":" Inp_Depreciation!R$814","v":0},{"$f":" Inp_Depreciation!S$814","v":0},{"$f":" Inp_Depreciation!T$814","v":0},{"$f":" Inp_Depreciation!U$814","v":0},{"$f":" Inp_Depreciation!V$814","v":0},{"$f":" Inp_Depreciation!W$814","v":0},{"$f":" Inp_Depreciation!X$814","v":0},{"$f":" Inp_Depreciation!Y$814","v":0},{"$f":" Inp_Depreciation!Z$814","v":0},{"$f":" Inp_Depreciation!AA$814","v":0},{"$f":" Inp_Depreciation!AB$814","v":0},{"$f":" Inp_Depreciation!AC$814","v":0},{"$f":" Inp_Depreciation!AD$814","v":0},{"$f":" Inp_Depreciation!AE$814","v":0},{"$f":" Inp_Depreciation!AF$814","v":0},{"$f":" Inp_Depreciation!AG$814","v":0},{"$f":" Inp_Depreciation!AH$814","v":0},{"$f":" Inp_Depreciation!AI$814","v":0},{"$f":" Inp_Depreciation!AJ$814","v":0},{"$f":" Inp_Depreciation!AK$814","v":0},{"$f":" Inp_Depreciation!AL$814","v":0},{"$f":" Inp_Depreciation!AM$814","v":0},{"$f":" Inp_Depreciation!AN$814","v":0},{"$f":" Inp_Depreciation!AO$814","v":0},{"$f":" Inp_Depreciation!AP$814","v":0},{"$f":" Inp_Depreciation!AQ$814","v":0},{"$f":" Inp_Depreciation!AR$814","v":0},{"$f":" Inp_Depreciation!AS$814","v":0},{"$f":" Inp_Depreciation!AT$814","v":0},{"$f":" Inp_Depreciation!AU$814","v":0},{"$f":" Inp_Depreciation!AV$814","v":0},{"$f":" Inp_Depreciation!AW$814","v":0},{"$f":" Inp_Depreciation!AX$814","v":0},{"$f":" Inp_Depreciation!AY$814","v":0},{"$f":" Inp_Depreciation!AZ$814","v":0},{"$f":" Inp_Depreciation!BA$814","v":0},{"$f":" Inp_Depreciation!BB$814","v":0},{"$f":" Inp_Depreciation!BC$814","v":0},{"$f":" Inp_Depreciation!BD$814","v":0},{"$f":" Inp_Depreciation!BE$814","v":0},{"$f":" Inp_Depreciation!BF$814","v":0},{"$f":" Inp_Depreciation!BG$814","v":0},{"$f":" Inp_Depreciation!BH$814","v":0},{"$f":" Inp_Depreciation!BI$814","v":0},{"$f":" Inp_Depreciation!BJ$814","v":0},{"$f":" Inp_Depreciation!BK$814","v":0},{"$f":" Inp_Depreciation!BL$814","v":0},{"$f":" Inp_Depreciation!BM$814","v":0},{"$f":" Inp_Depreciation!BN$814","v":0},{"$f":" Inp_Depreciation!BO$814","v":0},{"$f":" Inp_Depreciation!BP$814","v":0},{"$f":" Inp_Depreciation!BQ$814","v":0},{"$f":" Inp_Depreciation!BR$814","v":0},{"$f":" Inp_Depreciation!BS$814","v":0},{"$f":" Inp_Depreciation!BT$814","v":0},{"$f":" Inp_Depreciation!BU$814","v":0},{"$f":" Inp_Depreciation!BV$814","v":0},{"$f":" Inp_Depreciation!BW$814","v":0},{"$f":" Inp_Depreciation!BX$814","v":0},{"$f":" Inp_Depreciation!BY$814","v":0},{"$f":" Inp_Depreciation!BZ$814","v":0},{"$f":" Inp_Depreciation!CA$814","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$815","v":"Network capex add - 01 Apr 98 - depreciation inp - NSI"},{"$f":" Inp_Depreciation!F$815","v":0},{"$f":" Inp_Depreciation!G$815","v":0},{"$f":" Inp_Depreciation!H$815","v":0},{"$f":" Inp_Depreciation!I$815","v":"GBP m"},{"$f":" Inp_Depreciation!J$815","v":0},{"$f":" Inp_Depreciation!K$815","v":0},{"$f":" Inp_Depreciation!L$815","v":0},{"$f":" Inp_Depreciation!M$815","v":0},{"$f":" Inp_Depreciation!N$815","v":0},{"$f":" Inp_Depreciation!O$815","v":0},{"$f":" Inp_Depreciation!P$815","v":0},{"$f":" Inp_Depreciation!Q$815","v":0},{"$f":" Inp_Depreciation!R$815","v":0},{"$f":" Inp_Depreciation!S$815","v":0},{"$f":" Inp_Depreciation!T$815","v":0},{"$f":" Inp_Depreciation!U$815","v":0},{"$f":" Inp_Depreciation!V$815","v":0},{"$f":" Inp_Depreciation!W$815","v":0},{"$f":" Inp_Depreciation!X$815","v":0},{"$f":" Inp_Depreciation!Y$815","v":0},{"$f":" Inp_Depreciation!Z$815","v":0},{"$f":" Inp_Depreciation!AA$815","v":0},{"$f":" Inp_Depreciation!AB$815","v":0},{"$f":" Inp_Depreciation!AC$815","v":0},{"$f":" Inp_Depreciation!AD$815","v":0},{"$f":" Inp_Depreciation!AE$815","v":0},{"$f":" Inp_Depreciation!AF$815","v":0},{"$f":" Inp_Depreciation!AG$815","v":0},{"$f":" Inp_Depreciation!AH$815","v":0},{"$f":" Inp_Depreciation!AI$815","v":0},{"$f":" Inp_Depreciation!AJ$815","v":0},{"$f":" Inp_Depreciation!AK$815","v":0},{"$f":" Inp_Depreciation!AL$815","v":0},{"$f":" Inp_Depreciation!AM$815","v":0},{"$f":" Inp_Depreciation!AN$815","v":0},{"$f":" Inp_Depreciation!AO$815","v":0},{"$f":" Inp_Depreciation!AP$815","v":0},{"$f":" Inp_Depreciation!AQ$815","v":0},{"$f":" Inp_Depreciation!AR$815","v":0},{"$f":" Inp_Depreciation!AS$815","v":0},{"$f":" Inp_Depreciation!AT$815","v":0},{"$f":" Inp_Depreciation!AU$815","v":0},{"$f":" Inp_Depreciation!AV$815","v":0},{"$f":" Inp_Depreciation!AW$815","v":0},{"$f":" Inp_Depreciation!AX$815","v":0},{"$f":" Inp_Depreciation!AY$815","v":0},{"$f":" Inp_Depreciation!AZ$815","v":0},{"$f":" Inp_Depreciation!BA$815","v":0},{"$f":" Inp_Depreciation!BB$815","v":0},{"$f":" Inp_Depreciation!BC$815","v":0},{"$f":" Inp_Depreciation!BD$815","v":0},{"$f":" Inp_Depreciation!BE$815","v":0},{"$f":" Inp_Depreciation!BF$815","v":0},{"$f":" Inp_Depreciation!BG$815","v":0},{"$f":" Inp_Depreciation!BH$815","v":0},{"$f":" Inp_Depreciation!BI$815","v":0},{"$f":" Inp_Depreciation!BJ$815","v":0},{"$f":" Inp_Depreciation!BK$815","v":0},{"$f":" Inp_Depreciation!BL$815","v":0},{"$f":" Inp_Depreciation!BM$815","v":0},{"$f":" Inp_Depreciation!BN$815","v":0},{"$f":" Inp_Depreciation!BO$815","v":0},{"$f":" Inp_Depreciation!BP$815","v":0},{"$f":" Inp_Depreciation!BQ$815","v":0},{"$f":" Inp_Depreciation!BR$815","v":0},{"$f":" Inp_Depreciation!BS$815","v":0},{"$f":" Inp_Depreciation!BT$815","v":0},{"$f":" Inp_Depreciation!BU$815","v":0},{"$f":" Inp_Depreciation!BV$815","v":0},{"$f":" Inp_Depreciation!BW$815","v":0},{"$f":" Inp_Depreciation!BX$815","v":0},{"$f":" Inp_Depreciation!BY$815","v":0},{"$f":" Inp_Depreciation!BZ$815","v":0},{"$f":" Inp_Depreciation!CA$815","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$816","v":"Network capex add - 01 Apr 99 - depreciation inp - NSI"},{"$f":" Inp_Depreciation!F$816","v":0},{"$f":" Inp_Depreciation!G$816","v":0},{"$f":" Inp_Depreciation!H$816","v":0},{"$f":" Inp_Depreciation!I$816","v":"GBP m"},{"$f":" Inp_Depreciation!J$816","v":0},{"$f":" Inp_Depreciation!K$816","v":0},{"$f":" Inp_Depreciation!L$816","v":0},{"$f":" Inp_Depreciation!M$816","v":0},{"$f":" Inp_Depreciation!N$816","v":0},{"$f":" Inp_Depreciation!O$816","v":0},{"$f":" Inp_Depreciation!P$816","v":0},{"$f":" Inp_Depreciation!Q$816","v":0},{"$f":" Inp_Depreciation!R$816","v":0},{"$f":" Inp_Depreciation!S$816","v":0},{"$f":" Inp_Depreciation!T$816","v":0},{"$f":" Inp_Depreciation!U$816","v":0},{"$f":" Inp_Depreciation!V$816","v":0},{"$f":" Inp_Depreciation!W$816","v":0},{"$f":" Inp_Depreciation!X$816","v":0},{"$f":" Inp_Depreciation!Y$816","v":0},{"$f":" Inp_Depreciation!Z$816","v":0},{"$f":" Inp_Depreciation!AA$816","v":0},{"$f":" Inp_Depreciation!AB$816","v":0},{"$f":" Inp_Depreciation!AC$816","v":0},{"$f":" Inp_Depreciation!AD$816","v":0},{"$f":" Inp_Depreciation!AE$816","v":0},{"$f":" Inp_Depreciation!AF$816","v":0},{"$f":" Inp_Depreciation!AG$816","v":0},{"$f":" Inp_Depreciation!AH$816","v":0},{"$f":" Inp_Depreciation!AI$816","v":0},{"$f":" Inp_Depreciation!AJ$816","v":0},{"$f":" Inp_Depreciation!AK$816","v":0},{"$f":" Inp_Depreciation!AL$816","v":0},{"$f":" Inp_Depreciation!AM$816","v":0},{"$f":" Inp_Depreciation!AN$816","v":0},{"$f":" Inp_Depreciation!AO$816","v":0},{"$f":" Inp_Depreciation!AP$816","v":0},{"$f":" Inp_Depreciation!AQ$816","v":0},{"$f":" Inp_Depreciation!AR$816","v":0},{"$f":" Inp_Depreciation!AS$816","v":0},{"$f":" Inp_Depreciation!AT$816","v":0},{"$f":" Inp_Depreciation!AU$816","v":0},{"$f":" Inp_Depreciation!AV$816","v":0},{"$f":" Inp_Depreciation!AW$816","v":0},{"$f":" Inp_Depreciation!AX$816","v":0},{"$f":" Inp_Depreciation!AY$816","v":0},{"$f":" Inp_Depreciation!AZ$816","v":0},{"$f":" Inp_Depreciation!BA$816","v":0},{"$f":" Inp_Depreciation!BB$816","v":0},{"$f":" Inp_Depreciation!BC$816","v":0},{"$f":" Inp_Depreciation!BD$816","v":0},{"$f":" Inp_Depreciation!BE$816","v":0},{"$f":" Inp_Depreciation!BF$816","v":0},{"$f":" Inp_Depreciation!BG$816","v":0},{"$f":" Inp_Depreciation!BH$816","v":0},{"$f":" Inp_Depreciation!BI$816","v":0},{"$f":" Inp_Depreciation!BJ$816","v":0},{"$f":" Inp_Depreciation!BK$816","v":0},{"$f":" Inp_Depreciation!BL$816","v":0},{"$f":" Inp_Depreciation!BM$816","v":0},{"$f":" Inp_Depreciation!BN$816","v":0},{"$f":" Inp_Depreciation!BO$816","v":0},{"$f":" Inp_Depreciation!BP$816","v":0},{"$f":" Inp_Depreciation!BQ$816","v":0},{"$f":" Inp_Depreciation!BR$816","v":0},{"$f":" Inp_Depreciation!BS$816","v":0},{"$f":" Inp_Depreciation!BT$816","v":0},{"$f":" Inp_Depreciation!BU$816","v":0},{"$f":" Inp_Depreciation!BV$816","v":0},{"$f":" Inp_Depreciation!BW$816","v":0},{"$f":" Inp_Depreciation!BX$816","v":0},{"$f":" Inp_Depreciation!BY$816","v":0},{"$f":" Inp_Depreciation!BZ$816","v":0},{"$f":" Inp_Depreciation!CA$816","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$817","v":"Network capex add - 01 Apr 00 - depreciation inp - NSI"},{"$f":" Inp_Depreciation!F$817","v":0},{"$f":" Inp_Depreciation!G$817","v":0},{"$f":" Inp_Depreciation!H$817","v":0},{"$f":" Inp_Depreciation!I$817","v":"GBP m"},{"$f":" Inp_Depreciation!J$817","v":0},{"$f":" Inp_Depreciation!K$817","v":0},{"$f":" Inp_Depreciation!L$817","v":0},{"$f":" Inp_Depreciation!M$817","v":0},{"$f":" Inp_Depreciation!N$817","v":0},{"$f":" Inp_Depreciation!O$817","v":0},{"$f":" Inp_Depreciation!P$817","v":0},{"$f":" Inp_Depreciation!Q$817","v":0},{"$f":" Inp_Depreciation!R$817","v":0},{"$f":" Inp_Depreciation!S$817","v":0},{"$f":" Inp_Depreciation!T$817","v":0},{"$f":" Inp_Depreciation!U$817","v":0},{"$f":" Inp_Depreciation!V$817","v":0},{"$f":" Inp_Depreciation!W$817","v":0},{"$f":" Inp_Depreciation!X$817","v":0},{"$f":" Inp_Depreciation!Y$817","v":0},{"$f":" Inp_Depreciation!Z$817","v":0},{"$f":" Inp_Depreciation!AA$817","v":0},{"$f":" Inp_Depreciation!AB$817","v":0},{"$f":" Inp_Depreciation!AC$817","v":0},{"$f":" Inp_Depreciation!AD$817","v":0},{"$f":" Inp_Depreciation!AE$817","v":0},{"$f":" Inp_Depreciation!AF$817","v":0},{"$f":" Inp_Depreciation!AG$817","v":0},{"$f":" Inp_Depreciation!AH$817","v":0},{"$f":" Inp_Depreciation!AI$817","v":0},{"$f":" Inp_Depreciation!AJ$817","v":0},{"$f":" Inp_Depreciation!AK$817","v":0},{"$f":" Inp_Depreciation!AL$817","v":0},{"$f":" Inp_Depreciation!AM$817","v":0},{"$f":" Inp_Depreciation!AN$817","v":0},{"$f":" Inp_Depreciation!AO$817","v":0},{"$f":" Inp_Depreciation!AP$817","v":0},{"$f":" Inp_Depreciation!AQ$817","v":0},{"$f":" Inp_Depreciation!AR$817","v":0},{"$f":" Inp_Depreciation!AS$817","v":0},{"$f":" Inp_Depreciation!AT$817","v":0},{"$f":" Inp_Depreciation!AU$817","v":0},{"$f":" Inp_Depreciation!AV$817","v":0},{"$f":" Inp_Depreciation!AW$817","v":0},{"$f":" Inp_Depreciation!AX$817","v":0},{"$f":" Inp_Depreciation!AY$817","v":0},{"$f":" Inp_Depreciation!AZ$817","v":0},{"$f":" Inp_Depreciation!BA$817","v":0},{"$f":" Inp_Depreciation!BB$817","v":0},{"$f":" Inp_Depreciation!BC$817","v":0},{"$f":" Inp_Depreciation!BD$817","v":0},{"$f":" Inp_Depreciation!BE$817","v":0},{"$f":" Inp_Depreciation!BF$817","v":0},{"$f":" Inp_Depreciation!BG$817","v":0},{"$f":" Inp_Depreciation!BH$817","v":0},{"$f":" Inp_Depreciation!BI$817","v":0},{"$f":" Inp_Depreciation!BJ$817","v":0},{"$f":" Inp_Depreciation!BK$817","v":0},{"$f":" Inp_Depreciation!BL$817","v":0},{"$f":" Inp_Depreciation!BM$817","v":0},{"$f":" Inp_Depreciation!BN$817","v":0},{"$f":" Inp_Depreciation!BO$817","v":0},{"$f":" Inp_Depreciation!BP$817","v":0},{"$f":" Inp_Depreciation!BQ$817","v":0},{"$f":" Inp_Depreciation!BR$817","v":0},{"$f":" Inp_Depreciation!BS$817","v":0},{"$f":" Inp_Depreciation!BT$817","v":0},{"$f":" Inp_Depreciation!BU$817","v":0},{"$f":" Inp_Depreciation!BV$817","v":0},{"$f":" Inp_Depreciation!BW$817","v":0},{"$f":" Inp_Depreciation!BX$817","v":0},{"$f":" Inp_Depreciation!BY$817","v":0},{"$f":" Inp_Depreciation!BZ$817","v":0},{"$f":" Inp_Depreciation!CA$817","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$818","v":"Network capex add - 01 Apr 01 - depreciation inp - NSI"},{"$f":" Inp_Depreciation!F$818","v":0},{"$f":" Inp_Depreciation!G$818","v":0},{"$f":" Inp_Depreciation!H$818","v":0},{"$f":" Inp_Depreciation!I$818","v":"GBP m"},{"$f":" Inp_Depreciation!J$818","v":0},{"$f":" Inp_Depreciation!K$818","v":0},{"$f":" Inp_Depreciation!L$818","v":0},{"$f":" Inp_Depreciation!M$818","v":0},{"$f":" Inp_Depreciation!N$818","v":0},{"$f":" Inp_Depreciation!O$818","v":0},{"$f":" Inp_Depreciation!P$818","v":0},{"$f":" Inp_Depreciation!Q$818","v":0},{"$f":" Inp_Depreciation!R$818","v":0},{"$f":" Inp_Depreciation!S$818","v":0},{"$f":" Inp_Depreciation!T$818","v":0},{"$f":" Inp_Depreciation!U$818","v":0},{"$f":" Inp_Depreciation!V$818","v":0},{"$f":" Inp_Depreciation!W$818","v":0},{"$f":" Inp_Depreciation!X$818","v":0},{"$f":" Inp_Depreciation!Y$818","v":0},{"$f":" Inp_Depreciation!Z$818","v":0},{"$f":" Inp_Depreciation!AA$818","v":0},{"$f":" Inp_Depreciation!AB$818","v":0},{"$f":" Inp_Depreciation!AC$818","v":0},{"$f":" Inp_Depreciation!AD$818","v":0},{"$f":" Inp_Depreciation!AE$818","v":0},{"$f":" Inp_Depreciation!AF$818","v":0},{"$f":" Inp_Depreciation!AG$818","v":0},{"$f":" Inp_Depreciation!AH$818","v":0},{"$f":" Inp_Depreciation!AI$818","v":0},{"$f":" Inp_Depreciation!AJ$818","v":0},{"$f":" Inp_Depreciation!AK$818","v":0},{"$f":" Inp_Depreciation!AL$818","v":0},{"$f":" Inp_Depreciation!AM$818","v":0},{"$f":" Inp_Depreciation!AN$818","v":0},{"$f":" Inp_Depreciation!AO$818","v":0},{"$f":" Inp_Depreciation!AP$818","v":0},{"$f":" Inp_Depreciation!AQ$818","v":0},{"$f":" Inp_Depreciation!AR$818","v":0},{"$f":" Inp_Depreciation!AS$818","v":0},{"$f":" Inp_Depreciation!AT$818","v":0},{"$f":" Inp_Depreciation!AU$818","v":0},{"$f":" Inp_Depreciation!AV$818","v":0},{"$f":" Inp_Depreciation!AW$818","v":0},{"$f":" Inp_Depreciation!AX$818","v":0},{"$f":" Inp_Depreciation!AY$818","v":0},{"$f":" Inp_Depreciation!AZ$818","v":0},{"$f":" Inp_Depreciation!BA$818","v":0},{"$f":" Inp_Depreciation!BB$818","v":0},{"$f":" Inp_Depreciation!BC$818","v":0},{"$f":" Inp_Depreciation!BD$818","v":0},{"$f":" Inp_Depreciation!BE$818","v":0},{"$f":" Inp_Depreciation!BF$818","v":0},{"$f":" Inp_Depreciation!BG$818","v":0},{"$f":" Inp_Depreciation!BH$818","v":0},{"$f":" Inp_Depreciation!BI$818","v":0},{"$f":" Inp_Depreciation!BJ$818","v":0},{"$f":" Inp_Depreciation!BK$818","v":0},{"$f":" Inp_Depreciation!BL$818","v":0},{"$f":" Inp_Depreciation!BM$818","v":0},{"$f":" Inp_Depreciation!BN$818","v":0},{"$f":" Inp_Depreciation!BO$818","v":0},{"$f":" Inp_Depreciation!BP$818","v":0},{"$f":" Inp_Depreciation!BQ$818","v":0},{"$f":" Inp_Depreciation!BR$818","v":0},{"$f":" Inp_Depreciation!BS$818","v":0},{"$f":" Inp_Depreciation!BT$818","v":0},{"$f":" Inp_Depreciation!BU$818","v":0},{"$f":" Inp_Depreciation!BV$818","v":0},{"$f":" Inp_Depreciation!BW$818","v":0},{"$f":" Inp_Depreciation!BX$818","v":0},{"$f":" Inp_Depreciation!BY$818","v":0},{"$f":" Inp_Depreciation!BZ$818","v":0},{"$f":" Inp_Depreciation!CA$818","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$819","v":"Network capex add - 01 Apr 02 - depreciation inp - NSI"},{"$f":" Inp_Depreciation!F$819","v":0},{"$f":" Inp_Depreciation!G$819","v":0},{"$f":" Inp_Depreciation!H$819","v":0},{"$f":" Inp_Depreciation!I$819","v":"GBP m"},{"$f":" Inp_Depreciation!J$819","v":0},{"$f":" Inp_Depreciation!K$819","v":0},{"$f":" Inp_Depreciation!L$819","v":0},{"$f":" Inp_Depreciation!M$819","v":0},{"$f":" Inp_Depreciation!N$819","v":0},{"$f":" Inp_Depreciation!O$819","v":0},{"$f":" Inp_Depreciation!P$819","v":0},{"$f":" Inp_Depreciation!Q$819","v":0},{"$f":" Inp_Depreciation!R$819","v":0},{"$f":" Inp_Depreciation!S$819","v":0},{"$f":" Inp_Depreciation!T$819","v":0},{"$f":" Inp_Depreciation!U$819","v":0},{"$f":" Inp_Depreciation!V$819","v":0},{"$f":" Inp_Depreciation!W$819","v":0},{"$f":" Inp_Depreciation!X$819","v":0},{"$f":" Inp_Depreciation!Y$819","v":0},{"$f":" Inp_Depreciation!Z$819","v":0},{"$f":" Inp_Depreciation!AA$819","v":0},{"$f":" Inp_Depreciation!AB$819","v":0},{"$f":" Inp_Depreciation!AC$819","v":0},{"$f":" Inp_Depreciation!AD$819","v":0},{"$f":" Inp_Depreciation!AE$819","v":0},{"$f":" Inp_Depreciation!AF$819","v":0},{"$f":" Inp_Depreciation!AG$819","v":0},{"$f":" Inp_Depreciation!AH$819","v":0},{"$f":" Inp_Depreciation!AI$819","v":0},{"$f":" Inp_Depreciation!AJ$819","v":0},{"$f":" Inp_Depreciation!AK$819","v":0},{"$f":" Inp_Depreciation!AL$819","v":0},{"$f":" Inp_Depreciation!AM$819","v":0},{"$f":" Inp_Depreciation!AN$819","v":0},{"$f":" Inp_Depreciation!AO$819","v":0},{"$f":" Inp_Depreciation!AP$819","v":0},{"$f":" Inp_Depreciation!AQ$819","v":0},{"$f":" Inp_Depreciation!AR$819","v":0},{"$f":" Inp_Depreciation!AS$819","v":0},{"$f":" Inp_Depreciation!AT$819","v":0},{"$f":" Inp_Depreciation!AU$819","v":0},{"$f":" Inp_Depreciation!AV$819","v":0},{"$f":" Inp_Depreciation!AW$819","v":0},{"$f":" Inp_Depreciation!AX$819","v":0},{"$f":" Inp_Depreciation!AY$819","v":0},{"$f":" Inp_Depreciation!AZ$819","v":0},{"$f":" Inp_Depreciation!BA$819","v":0},{"$f":" Inp_Depreciation!BB$819","v":0},{"$f":" Inp_Depreciation!BC$819","v":0},{"$f":" Inp_Depreciation!BD$819","v":0},{"$f":" Inp_Depreciation!BE$819","v":0},{"$f":" Inp_Depreciation!BF$819","v":0},{"$f":" Inp_Depreciation!BG$819","v":0},{"$f":" Inp_Depreciation!BH$819","v":0},{"$f":" Inp_Depreciation!BI$819","v":0},{"$f":" Inp_Depreciation!BJ$819","v":0},{"$f":" Inp_Depreciation!BK$819","v":0},{"$f":" Inp_Depreciation!BL$819","v":0},{"$f":" Inp_Depreciation!BM$819","v":0},{"$f":" Inp_Depreciation!BN$819","v":0},{"$f":" Inp_Depreciation!BO$819","v":0},{"$f":" Inp_Depreciation!BP$819","v":0},{"$f":" Inp_Depreciation!BQ$819","v":0},{"$f":" Inp_Depreciation!BR$819","v":0},{"$f":" Inp_Depreciation!BS$819","v":0},{"$f":" Inp_Depreciation!BT$819","v":0},{"$f":" Inp_Depreciation!BU$819","v":0},{"$f":" Inp_Depreciation!BV$819","v":0},{"$f":" Inp_Depreciation!BW$819","v":0},{"$f":" Inp_Depreciation!BX$819","v":0},{"$f":" Inp_Depreciation!BY$819","v":0},{"$f":" Inp_Depreciation!BZ$819","v":0},{"$f":" Inp_Depreciation!CA$819","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$820","v":"Network capex add - 01 Apr 03 - depreciation inp - NSI"},{"$f":" Inp_Depreciation!F$820","v":0},{"$f":" Inp_Depreciation!G$820","v":0},{"$f":" Inp_Depreciation!H$820","v":0},{"$f":" Inp_Depreciation!I$820","v":"GBP m"},{"$f":" Inp_Depreciation!J$820","v":0},{"$f":" Inp_Depreciation!K$820","v":0},{"$f":" Inp_Depreciation!L$820","v":0},{"$f":" Inp_Depreciation!M$820","v":0},{"$f":" Inp_Depreciation!N$820","v":0},{"$f":" Inp_Depreciation!O$820","v":0},{"$f":" Inp_Depreciation!P$820","v":0},{"$f":" Inp_Depreciation!Q$820","v":0},{"$f":" Inp_Depreciation!R$820","v":0},{"$f":" Inp_Depreciation!S$820","v":0},{"$f":" Inp_Depreciation!T$820","v":0},{"$f":" Inp_Depreciation!U$820","v":0},{"$f":" Inp_Depreciation!V$820","v":0},{"$f":" Inp_Depreciation!W$820","v":0},{"$f":" Inp_Depreciation!X$820","v":0},{"$f":" Inp_Depreciation!Y$820","v":0},{"$f":" Inp_Depreciation!Z$820","v":0},{"$f":" Inp_Depreciation!AA$820","v":0},{"$f":" Inp_Depreciation!AB$820","v":0},{"$f":" Inp_Depreciation!AC$820","v":0},{"$f":" Inp_Depreciation!AD$820","v":0},{"$f":" Inp_Depreciation!AE$820","v":0},{"$f":" Inp_Depreciation!AF$820","v":0},{"$f":" Inp_Depreciation!AG$820","v":0},{"$f":" Inp_Depreciation!AH$820","v":0},{"$f":" Inp_Depreciation!AI$820","v":0},{"$f":" Inp_Depreciation!AJ$820","v":0},{"$f":" Inp_Depreciation!AK$820","v":0},{"$f":" Inp_Depreciation!AL$820","v":0},{"$f":" Inp_Depreciation!AM$820","v":0},{"$f":" Inp_Depreciation!AN$820","v":0},{"$f":" Inp_Depreciation!AO$820","v":0},{"$f":" Inp_Depreciation!AP$820","v":0},{"$f":" Inp_Depreciation!AQ$820","v":0},{"$f":" Inp_Depreciation!AR$820","v":0},{"$f":" Inp_Depreciation!AS$820","v":0},{"$f":" Inp_Depreciation!AT$820","v":0},{"$f":" Inp_Depreciation!AU$820","v":0},{"$f":" Inp_Depreciation!AV$820","v":0},{"$f":" Inp_Depreciation!AW$820","v":0},{"$f":" Inp_Depreciation!AX$820","v":0},{"$f":" Inp_Depreciation!AY$820","v":0},{"$f":" Inp_Depreciation!AZ$820","v":0},{"$f":" Inp_Depreciation!BA$820","v":0},{"$f":" Inp_Depreciation!BB$820","v":0},{"$f":" Inp_Depreciation!BC$820","v":0},{"$f":" Inp_Depreciation!BD$820","v":0},{"$f":" Inp_Depreciation!BE$820","v":0},{"$f":" Inp_Depreciation!BF$820","v":0},{"$f":" Inp_Depreciation!BG$820","v":0},{"$f":" Inp_Depreciation!BH$820","v":0},{"$f":" Inp_Depreciation!BI$820","v":0},{"$f":" Inp_Depreciation!BJ$820","v":0},{"$f":" Inp_Depreciation!BK$820","v":0},{"$f":" Inp_Depreciation!BL$820","v":0},{"$f":" Inp_Depreciation!BM$820","v":0},{"$f":" Inp_Depreciation!BN$820","v":0},{"$f":" Inp_Depreciation!BO$820","v":0},{"$f":" Inp_Depreciation!BP$820","v":0},{"$f":" Inp_Depreciation!BQ$820","v":0},{"$f":" Inp_Depreciation!BR$820","v":0},{"$f":" Inp_Depreciation!BS$820","v":0},{"$f":" Inp_Depreciation!BT$820","v":0},{"$f":" Inp_Depreciation!BU$820","v":0},{"$f":" Inp_Depreciation!BV$820","v":0},{"$f":" Inp_Depreciation!BW$820","v":0},{"$f":" Inp_Depreciation!BX$820","v":0},{"$f":" Inp_Depreciation!BY$820","v":0},{"$f":" Inp_Depreciation!BZ$820","v":0},{"$f":" Inp_Depreciation!CA$820","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$821","v":"Network capex add - 01 Apr 04 - depreciation inp - NSI"},{"$f":" Inp_Depreciation!F$821","v":0},{"$f":" Inp_Depreciation!G$821","v":0},{"$f":" Inp_Depreciation!H$821","v":0},{"$f":" Inp_Depreciation!I$821","v":"GBP m"},{"$f":" Inp_Depreciation!J$821","v":0},{"$f":" Inp_Depreciation!K$821","v":0},{"$f":" Inp_Depreciation!L$821","v":0},{"$f":" Inp_Depreciation!M$821","v":0},{"$f":" Inp_Depreciation!N$821","v":0},{"$f":" Inp_Depreciation!O$821","v":0},{"$f":" Inp_Depreciation!P$821","v":0},{"$f":" Inp_Depreciation!Q$821","v":0},{"$f":" Inp_Depreciation!R$821","v":0},{"$f":" Inp_Depreciation!S$821","v":0},{"$f":" Inp_Depreciation!T$821","v":0},{"$f":" Inp_Depreciation!U$821","v":0},{"$f":" Inp_Depreciation!V$821","v":0},{"$f":" Inp_Depreciation!W$821","v":0},{"$f":" Inp_Depreciation!X$821","v":0},{"$f":" Inp_Depreciation!Y$821","v":0},{"$f":" Inp_Depreciation!Z$821","v":0},{"$f":" Inp_Depreciation!AA$821","v":0},{"$f":" Inp_Depreciation!AB$821","v":0},{"$f":" Inp_Depreciation!AC$821","v":0},{"$f":" Inp_Depreciation!AD$821","v":0},{"$f":" Inp_Depreciation!AE$821","v":0},{"$f":" Inp_Depreciation!AF$821","v":0},{"$f":" Inp_Depreciation!AG$821","v":0},{"$f":" Inp_Depreciation!AH$821","v":0},{"$f":" Inp_Depreciation!AI$821","v":0},{"$f":" Inp_Depreciation!AJ$821","v":0},{"$f":" Inp_Depreciation!AK$821","v":0},{"$f":" Inp_Depreciation!AL$821","v":0},{"$f":" Inp_Depreciation!AM$821","v":0},{"$f":" Inp_Depreciation!AN$821","v":0},{"$f":" Inp_Depreciation!AO$821","v":0},{"$f":" Inp_Depreciation!AP$821","v":0},{"$f":" Inp_Depreciation!AQ$821","v":0},{"$f":" Inp_Depreciation!AR$821","v":0},{"$f":" Inp_Depreciation!AS$821","v":0},{"$f":" Inp_Depreciation!AT$821","v":0},{"$f":" Inp_Depreciation!AU$821","v":0},{"$f":" Inp_Depreciation!AV$821","v":0},{"$f":" Inp_Depreciation!AW$821","v":0},{"$f":" Inp_Depreciation!AX$821","v":0},{"$f":" Inp_Depreciation!AY$821","v":0},{"$f":" Inp_Depreciation!AZ$821","v":0},{"$f":" Inp_Depreciation!BA$821","v":0},{"$f":" Inp_Depreciation!BB$821","v":0},{"$f":" Inp_Depreciation!BC$821","v":0},{"$f":" Inp_Depreciation!BD$821","v":0},{"$f":" Inp_Depreciation!BE$821","v":0},{"$f":" Inp_Depreciation!BF$821","v":0},{"$f":" Inp_Depreciation!BG$821","v":0},{"$f":" Inp_Depreciation!BH$821","v":0},{"$f":" Inp_Depreciation!BI$821","v":0},{"$f":" Inp_Depreciation!BJ$821","v":0},{"$f":" Inp_Depreciation!BK$821","v":0},{"$f":" Inp_Depreciation!BL$821","v":0},{"$f":" Inp_Depreciation!BM$821","v":0},{"$f":" Inp_Depreciation!BN$821","v":0},{"$f":" Inp_Depreciation!BO$821","v":0},{"$f":" Inp_Depreciation!BP$821","v":0},{"$f":" Inp_Depreciation!BQ$821","v":0},{"$f":" Inp_Depreciation!BR$821","v":0},{"$f":" Inp_Depreciation!BS$821","v":0},{"$f":" Inp_Depreciation!BT$821","v":0},{"$f":" Inp_Depreciation!BU$821","v":0},{"$f":" Inp_Depreciation!BV$821","v":0},{"$f":" Inp_Depreciation!BW$821","v":0},{"$f":" Inp_Depreciation!BX$821","v":0},{"$f":" Inp_Depreciation!BY$821","v":0},{"$f":" Inp_Depreciation!BZ$821","v":0},{"$f":" Inp_Depreciation!CA$821","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$822","v":"Network capex add - 01 Apr 05 - depreciation inp - NSI"},{"$f":" Inp_Depreciation!F$822","v":0},{"$f":" Inp_Depreciation!G$822","v":0},{"$f":" Inp_Depreciation!H$822","v":0},{"$f":" Inp_Depreciation!I$822","v":"GBP m"},{"$f":" Inp_Depreciation!J$822","v":0},{"$f":" Inp_Depreciation!K$822","v":0},{"$f":" Inp_Depreciation!L$822","v":0},{"$f":" Inp_Depreciation!M$822","v":0},{"$f":" Inp_Depreciation!N$822","v":0},{"$f":" Inp_Depreciation!O$822","v":0},{"$f":" Inp_Depreciation!P$822","v":0},{"$f":" Inp_Depreciation!Q$822","v":0},{"$f":" Inp_Depreciation!R$822","v":0},{"$f":" Inp_Depreciation!S$822","v":0},{"$f":" Inp_Depreciation!T$822","v":0},{"$f":" Inp_Depreciation!U$822","v":0},{"$f":" Inp_Depreciation!V$822","v":0},{"$f":" Inp_Depreciation!W$822","v":0},{"$f":" Inp_Depreciation!X$822","v":0},{"$f":" Inp_Depreciation!Y$822","v":0},{"$f":" Inp_Depreciation!Z$822","v":0},{"$f":" Inp_Depreciation!AA$822","v":0},{"$f":" Inp_Depreciation!AB$822","v":0},{"$f":" Inp_Depreciation!AC$822","v":0},{"$f":" Inp_Depreciation!AD$822","v":0},{"$f":" Inp_Depreciation!AE$822","v":0},{"$f":" Inp_Depreciation!AF$822","v":0},{"$f":" Inp_Depreciation!AG$822","v":0},{"$f":" Inp_Depreciation!AH$822","v":0},{"$f":" Inp_Depreciation!AI$822","v":0},{"$f":" Inp_Depreciation!AJ$822","v":0},{"$f":" Inp_Depreciation!AK$822","v":0},{"$f":" Inp_Depreciation!AL$822","v":0},{"$f":" Inp_Depreciation!AM$822","v":0},{"$f":" Inp_Depreciation!AN$822","v":0},{"$f":" Inp_Depreciation!AO$822","v":0},{"$f":" Inp_Depreciation!AP$822","v":0},{"$f":" Inp_Depreciation!AQ$822","v":0},{"$f":" Inp_Depreciation!AR$822","v":0},{"$f":" Inp_Depreciation!AS$822","v":0},{"$f":" Inp_Depreciation!AT$822","v":0},{"$f":" Inp_Depreciation!AU$822","v":0},{"$f":" Inp_Depreciation!AV$822","v":0},{"$f":" Inp_Depreciation!AW$822","v":0},{"$f":" Inp_Depreciation!AX$822","v":0},{"$f":" Inp_Depreciation!AY$822","v":0},{"$f":" Inp_Depreciation!AZ$822","v":0},{"$f":" Inp_Depreciation!BA$822","v":0},{"$f":" Inp_Depreciation!BB$822","v":0},{"$f":" Inp_Depreciation!BC$822","v":0},{"$f":" Inp_Depreciation!BD$822","v":0},{"$f":" Inp_Depreciation!BE$822","v":0},{"$f":" Inp_Depreciation!BF$822","v":0},{"$f":" Inp_Depreciation!BG$822","v":0},{"$f":" Inp_Depreciation!BH$822","v":0},{"$f":" Inp_Depreciation!BI$822","v":0},{"$f":" Inp_Depreciation!BJ$822","v":0},{"$f":" Inp_Depreciation!BK$822","v":0},{"$f":" Inp_Depreciation!BL$822","v":0},{"$f":" Inp_Depreciation!BM$822","v":0},{"$f":" Inp_Depreciation!BN$822","v":0},{"$f":" Inp_Depreciation!BO$822","v":0},{"$f":" Inp_Depreciation!BP$822","v":0},{"$f":" Inp_Depreciation!BQ$822","v":0},{"$f":" Inp_Depreciation!BR$822","v":0},{"$f":" Inp_Depreciation!BS$822","v":0},{"$f":" Inp_Depreciation!BT$822","v":0},{"$f":" Inp_Depreciation!BU$822","v":0},{"$f":" Inp_Depreciation!BV$822","v":0},{"$f":" Inp_Depreciation!BW$822","v":0},{"$f":" Inp_Depreciation!BX$822","v":0},{"$f":" Inp_Depreciation!BY$822","v":0},{"$f":" Inp_Depreciation!BZ$822","v":0},{"$f":" Inp_Depreciation!CA$822","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$823","v":"Network capex add - 01 Apr 06 - depreciation inp - NSI"},{"$f":" Inp_Depreciation!F$823","v":0},{"$f":" Inp_Depreciation!G$823","v":0},{"$f":" Inp_Depreciation!H$823","v":0},{"$f":" Inp_Depreciation!I$823","v":"GBP m"},{"$f":" Inp_Depreciation!J$823","v":0},{"$f":" Inp_Depreciation!K$823","v":0},{"$f":" Inp_Depreciation!L$823","v":0},{"$f":" Inp_Depreciation!M$823","v":0},{"$f":" Inp_Depreciation!N$823","v":0},{"$f":" Inp_Depreciation!O$823","v":0},{"$f":" Inp_Depreciation!P$823","v":0},{"$f":" Inp_Depreciation!Q$823","v":0},{"$f":" Inp_Depreciation!R$823","v":0},{"$f":" Inp_Depreciation!S$823","v":0},{"$f":" Inp_Depreciation!T$823","v":0},{"$f":" Inp_Depreciation!U$823","v":0},{"$f":" Inp_Depreciation!V$823","v":0},{"$f":" Inp_Depreciation!W$823","v":0},{"$f":" Inp_Depreciation!X$823","v":0},{"$f":" Inp_Depreciation!Y$823","v":0},{"$f":" Inp_Depreciation!Z$823","v":0},{"$f":" Inp_Depreciation!AA$823","v":0},{"$f":" Inp_Depreciation!AB$823","v":0},{"$f":" Inp_Depreciation!AC$823","v":0},{"$f":" Inp_Depreciation!AD$823","v":0},{"$f":" Inp_Depreciation!AE$823","v":0},{"$f":" Inp_Depreciation!AF$823","v":0},{"$f":" Inp_Depreciation!AG$823","v":0},{"$f":" Inp_Depreciation!AH$823","v":0},{"$f":" Inp_Depreciation!AI$823","v":0},{"$f":" Inp_Depreciation!AJ$823","v":0},{"$f":" Inp_Depreciation!AK$823","v":0},{"$f":" Inp_Depreciation!AL$823","v":0},{"$f":" Inp_Depreciation!AM$823","v":0},{"$f":" Inp_Depreciation!AN$823","v":0},{"$f":" Inp_Depreciation!AO$823","v":0},{"$f":" Inp_Depreciation!AP$823","v":0},{"$f":" Inp_Depreciation!AQ$823","v":0},{"$f":" Inp_Depreciation!AR$823","v":0},{"$f":" Inp_Depreciation!AS$823","v":0},{"$f":" Inp_Depreciation!AT$823","v":0},{"$f":" Inp_Depreciation!AU$823","v":0},{"$f":" Inp_Depreciation!AV$823","v":0},{"$f":" Inp_Depreciation!AW$823","v":0},{"$f":" Inp_Depreciation!AX$823","v":0},{"$f":" Inp_Depreciation!AY$823","v":0},{"$f":" Inp_Depreciation!AZ$823","v":0},{"$f":" Inp_Depreciation!BA$823","v":0},{"$f":" Inp_Depreciation!BB$823","v":0},{"$f":" Inp_Depreciation!BC$823","v":0},{"$f":" Inp_Depreciation!BD$823","v":0},{"$f":" Inp_Depreciation!BE$823","v":0},{"$f":" Inp_Depreciation!BF$823","v":0},{"$f":" Inp_Depreciation!BG$823","v":0},{"$f":" Inp_Depreciation!BH$823","v":0},{"$f":" Inp_Depreciation!BI$823","v":0},{"$f":" Inp_Depreciation!BJ$823","v":0},{"$f":" Inp_Depreciation!BK$823","v":0},{"$f":" Inp_Depreciation!BL$823","v":0},{"$f":" Inp_Depreciation!BM$823","v":0},{"$f":" Inp_Depreciation!BN$823","v":0},{"$f":" Inp_Depreciation!BO$823","v":0},{"$f":" Inp_Depreciation!BP$823","v":0},{"$f":" Inp_Depreciation!BQ$823","v":0},{"$f":" Inp_Depreciation!BR$823","v":0},{"$f":" Inp_Depreciation!BS$823","v":0},{"$f":" Inp_Depreciation!BT$823","v":0},{"$f":" Inp_Depreciation!BU$823","v":0},{"$f":" Inp_Depreciation!BV$823","v":0},{"$f":" Inp_Depreciation!BW$823","v":0},{"$f":" Inp_Depreciation!BX$823","v":0},{"$f":" Inp_Depreciation!BY$823","v":0},{"$f":" Inp_Depreciation!BZ$823","v":0},{"$f":" Inp_Depreciation!CA$823","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$824","v":"Network capex add - 01 Apr 07 - depreciation inp - NSI"},{"$f":" Inp_Depreciation!F$824","v":0},{"$f":" Inp_Depreciation!G$824","v":0},{"$f":" Inp_Depreciation!H$824","v":0},{"$f":" Inp_Depreciation!I$824","v":"GBP m"},{"$f":" Inp_Depreciation!J$824","v":0},{"$f":" Inp_Depreciation!K$824","v":0},{"$f":" Inp_Depreciation!L$824","v":0},{"$f":" Inp_Depreciation!M$824","v":0},{"$f":" Inp_Depreciation!N$824","v":0},{"$f":" Inp_Depreciation!O$824","v":0},{"$f":" Inp_Depreciation!P$824","v":0},{"$f":" Inp_Depreciation!Q$824","v":0},{"$f":" Inp_Depreciation!R$824","v":0},{"$f":" Inp_Depreciation!S$824","v":0},{"$f":" Inp_Depreciation!T$824","v":0},{"$f":" Inp_Depreciation!U$824","v":0},{"$f":" Inp_Depreciation!V$824","v":0},{"$f":" Inp_Depreciation!W$824","v":0},{"$f":" Inp_Depreciation!X$824","v":0},{"$f":" Inp_Depreciation!Y$824","v":0},{"$f":" Inp_Depreciation!Z$824","v":0},{"$f":" Inp_Depreciation!AA$824","v":0},{"$f":" Inp_Depreciation!AB$824","v":0},{"$f":" Inp_Depreciation!AC$824","v":0},{"$f":" Inp_Depreciation!AD$824","v":0},{"$f":" Inp_Depreciation!AE$824","v":0},{"$f":" Inp_Depreciation!AF$824","v":0},{"$f":" Inp_Depreciation!AG$824","v":0},{"$f":" Inp_Depreciation!AH$824","v":0},{"$f":" Inp_Depreciation!AI$824","v":0},{"$f":" Inp_Depreciation!AJ$824","v":0},{"$f":" Inp_Depreciation!AK$824","v":0},{"$f":" Inp_Depreciation!AL$824","v":0},{"$f":" Inp_Depreciation!AM$824","v":0},{"$f":" Inp_Depreciation!AN$824","v":0},{"$f":" Inp_Depreciation!AO$824","v":0},{"$f":" Inp_Depreciation!AP$824","v":0},{"$f":" Inp_Depreciation!AQ$824","v":0},{"$f":" Inp_Depreciation!AR$824","v":0},{"$f":" Inp_Depreciation!AS$824","v":0},{"$f":" Inp_Depreciation!AT$824","v":0},{"$f":" Inp_Depreciation!AU$824","v":0},{"$f":" Inp_Depreciation!AV$824","v":0},{"$f":" Inp_Depreciation!AW$824","v":0},{"$f":" Inp_Depreciation!AX$824","v":0},{"$f":" Inp_Depreciation!AY$824","v":0},{"$f":" Inp_Depreciation!AZ$824","v":0},{"$f":" Inp_Depreciation!BA$824","v":0},{"$f":" Inp_Depreciation!BB$824","v":0},{"$f":" Inp_Depreciation!BC$824","v":0},{"$f":" Inp_Depreciation!BD$824","v":0},{"$f":" Inp_Depreciation!BE$824","v":0},{"$f":" Inp_Depreciation!BF$824","v":0},{"$f":" Inp_Depreciation!BG$824","v":0},{"$f":" Inp_Depreciation!BH$824","v":0},{"$f":" Inp_Depreciation!BI$824","v":0},{"$f":" Inp_Depreciation!BJ$824","v":0},{"$f":" Inp_Depreciation!BK$824","v":0},{"$f":" Inp_Depreciation!BL$824","v":0},{"$f":" Inp_Depreciation!BM$824","v":0},{"$f":" Inp_Depreciation!BN$824","v":0},{"$f":" Inp_Depreciation!BO$824","v":0},{"$f":" Inp_Depreciation!BP$824","v":0},{"$f":" Inp_Depreciation!BQ$824","v":0},{"$f":" Inp_Depreciation!BR$824","v":0},{"$f":" Inp_Depreciation!BS$824","v":0},{"$f":" Inp_Depreciation!BT$824","v":0},{"$f":" Inp_Depreciation!BU$824","v":0},{"$f":" Inp_Depreciation!BV$824","v":0},{"$f":" Inp_Depreciation!BW$824","v":0},{"$f":" Inp_Depreciation!BX$824","v":0},{"$f":" Inp_Depreciation!BY$824","v":0},{"$f":" Inp_Depreciation!BZ$824","v":0},{"$f":" Inp_Depreciation!CA$824","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$825","v":"Network capex add - 01 Apr 08 - depreciation inp - NSI"},{"$f":" Inp_Depreciation!F$825","v":0},{"$f":" Inp_Depreciation!G$825","v":0},{"$f":" Inp_Depreciation!H$825","v":0},{"$f":" Inp_Depreciation!I$825","v":"GBP m"},{"$f":" Inp_Depreciation!J$825","v":0},{"$f":" Inp_Depreciation!K$825","v":0},{"$f":" Inp_Depreciation!L$825","v":0},{"$f":" Inp_Depreciation!M$825","v":0},{"$f":" Inp_Depreciation!N$825","v":0},{"$f":" Inp_Depreciation!O$825","v":0},{"$f":" Inp_Depreciation!P$825","v":0},{"$f":" Inp_Depreciation!Q$825","v":0},{"$f":" Inp_Depreciation!R$825","v":0},{"$f":" Inp_Depreciation!S$825","v":0},{"$f":" Inp_Depreciation!T$825","v":0},{"$f":" Inp_Depreciation!U$825","v":0},{"$f":" Inp_Depreciation!V$825","v":0},{"$f":" Inp_Depreciation!W$825","v":0},{"$f":" Inp_Depreciation!X$825","v":0},{"$f":" Inp_Depreciation!Y$825","v":0},{"$f":" Inp_Depreciation!Z$825","v":0},{"$f":" Inp_Depreciation!AA$825","v":0},{"$f":" Inp_Depreciation!AB$825","v":0},{"$f":" Inp_Depreciation!AC$825","v":0},{"$f":" Inp_Depreciation!AD$825","v":0},{"$f":" Inp_Depreciation!AE$825","v":0},{"$f":" Inp_Depreciation!AF$825","v":0},{"$f":" Inp_Depreciation!AG$825","v":0},{"$f":" Inp_Depreciation!AH$825","v":0},{"$f":" Inp_Depreciation!AI$825","v":0},{"$f":" Inp_Depreciation!AJ$825","v":0},{"$f":" Inp_Depreciation!AK$825","v":0},{"$f":" Inp_Depreciation!AL$825","v":0},{"$f":" Inp_Depreciation!AM$825","v":0},{"$f":" Inp_Depreciation!AN$825","v":0},{"$f":" Inp_Depreciation!AO$825","v":0},{"$f":" Inp_Depreciation!AP$825","v":0},{"$f":" Inp_Depreciation!AQ$825","v":0},{"$f":" Inp_Depreciation!AR$825","v":0},{"$f":" Inp_Depreciation!AS$825","v":0},{"$f":" Inp_Depreciation!AT$825","v":0},{"$f":" Inp_Depreciation!AU$825","v":0},{"$f":" Inp_Depreciation!AV$825","v":0},{"$f":" Inp_Depreciation!AW$825","v":0},{"$f":" Inp_Depreciation!AX$825","v":0},{"$f":" Inp_Depreciation!AY$825","v":0},{"$f":" Inp_Depreciation!AZ$825","v":0},{"$f":" Inp_Depreciation!BA$825","v":0},{"$f":" Inp_Depreciation!BB$825","v":0},{"$f":" Inp_Depreciation!BC$825","v":0},{"$f":" Inp_Depreciation!BD$825","v":0},{"$f":" Inp_Depreciation!BE$825","v":0},{"$f":" Inp_Depreciation!BF$825","v":0},{"$f":" Inp_Depreciation!BG$825","v":0},{"$f":" Inp_Depreciation!BH$825","v":0},{"$f":" Inp_Depreciation!BI$825","v":0},{"$f":" Inp_Depreciation!BJ$825","v":0},{"$f":" Inp_Depreciation!BK$825","v":0},{"$f":" Inp_Depreciation!BL$825","v":0},{"$f":" Inp_Depreciation!BM$825","v":0},{"$f":" Inp_Depreciation!BN$825","v":0},{"$f":" Inp_Depreciation!BO$825","v":0},{"$f":" Inp_Depreciation!BP$825","v":0},{"$f":" Inp_Depreciation!BQ$825","v":0},{"$f":" Inp_Depreciation!BR$825","v":0},{"$f":" Inp_Depreciation!BS$825","v":0},{"$f":" Inp_Depreciation!BT$825","v":0},{"$f":" Inp_Depreciation!BU$825","v":0},{"$f":" Inp_Depreciation!BV$825","v":0},{"$f":" Inp_Depreciation!BW$825","v":0},{"$f":" Inp_Depreciation!BX$825","v":0},{"$f":" Inp_Depreciation!BY$825","v":0},{"$f":" Inp_Depreciation!BZ$825","v":0},{"$f":" Inp_Depreciation!CA$825","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$826","v":"Network capex add - 01 Apr 09 - depreciation inp - NSI"},{"$f":" Inp_Depreciation!F$826","v":0},{"$f":" Inp_Depreciation!G$826","v":0},{"$f":" Inp_Depreciation!H$826","v":0},{"$f":" Inp_Depreciation!I$826","v":"GBP m"},{"$f":" Inp_Depreciation!J$826","v":0},{"$f":" Inp_Depreciation!K$826","v":0},{"$f":" Inp_Depreciation!L$826","v":0},{"$f":" Inp_Depreciation!M$826","v":0},{"$f":" Inp_Depreciation!N$826","v":0},{"$f":" Inp_Depreciation!O$826","v":0},{"$f":" Inp_Depreciation!P$826","v":0},{"$f":" Inp_Depreciation!Q$826","v":0},{"$f":" Inp_Depreciation!R$826","v":0},{"$f":" Inp_Depreciation!S$826","v":0},{"$f":" Inp_Depreciation!T$826","v":0},{"$f":" Inp_Depreciation!U$826","v":0},{"$f":" Inp_Depreciation!V$826","v":0},{"$f":" Inp_Depreciation!W$826","v":0},{"$f":" Inp_Depreciation!X$826","v":0},{"$f":" Inp_Depreciation!Y$826","v":0},{"$f":" Inp_Depreciation!Z$826","v":0},{"$f":" Inp_Depreciation!AA$826","v":0},{"$f":" Inp_Depreciation!AB$826","v":0},{"$f":" Inp_Depreciation!AC$826","v":0},{"$f":" Inp_Depreciation!AD$826","v":0},{"$f":" Inp_Depreciation!AE$826","v":0},{"$f":" Inp_Depreciation!AF$826","v":0},{"$f":" Inp_Depreciation!AG$826","v":0},{"$f":" Inp_Depreciation!AH$826","v":0},{"$f":" Inp_Depreciation!AI$826","v":0},{"$f":" Inp_Depreciation!AJ$826","v":0},{"$f":" Inp_Depreciation!AK$826","v":0},{"$f":" Inp_Depreciation!AL$826","v":0},{"$f":" Inp_Depreciation!AM$826","v":0},{"$f":" Inp_Depreciation!AN$826","v":0},{"$f":" Inp_Depreciation!AO$826","v":0},{"$f":" Inp_Depreciation!AP$826","v":0},{"$f":" Inp_Depreciation!AQ$826","v":0},{"$f":" Inp_Depreciation!AR$826","v":0},{"$f":" Inp_Depreciation!AS$826","v":0},{"$f":" Inp_Depreciation!AT$826","v":0},{"$f":" Inp_Depreciation!AU$826","v":0},{"$f":" Inp_Depreciation!AV$826","v":0},{"$f":" Inp_Depreciation!AW$826","v":0},{"$f":" Inp_Depreciation!AX$826","v":0},{"$f":" Inp_Depreciation!AY$826","v":0},{"$f":" Inp_Depreciation!AZ$826","v":0},{"$f":" Inp_Depreciation!BA$826","v":0},{"$f":" Inp_Depreciation!BB$826","v":0},{"$f":" Inp_Depreciation!BC$826","v":0},{"$f":" Inp_Depreciation!BD$826","v":0},{"$f":" Inp_Depreciation!BE$826","v":0},{"$f":" Inp_Depreciation!BF$826","v":0},{"$f":" Inp_Depreciation!BG$826","v":0},{"$f":" Inp_Depreciation!BH$826","v":0},{"$f":" Inp_Depreciation!BI$826","v":0},{"$f":" Inp_Depreciation!BJ$826","v":0},{"$f":" Inp_Depreciation!BK$826","v":0},{"$f":" Inp_Depreciation!BL$826","v":0},{"$f":" Inp_Depreciation!BM$826","v":0},{"$f":" Inp_Depreciation!BN$826","v":0},{"$f":" Inp_Depreciation!BO$826","v":0},{"$f":" Inp_Depreciation!BP$826","v":0},{"$f":" Inp_Depreciation!BQ$826","v":0},{"$f":" Inp_Depreciation!BR$826","v":0},{"$f":" Inp_Depreciation!BS$826","v":0},{"$f":" Inp_Depreciation!BT$826","v":0},{"$f":" Inp_Depreciation!BU$826","v":0},{"$f":" Inp_Depreciation!BV$826","v":0},{"$f":" Inp_Depreciation!BW$826","v":0},{"$f":" Inp_Depreciation!BX$826","v":0},{"$f":" Inp_Depreciation!BY$826","v":0},{"$f":" Inp_Depreciation!BZ$826","v":0},{"$f":" Inp_Depreciation!CA$826","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$827","v":"Network capex add - 01 Apr 10 - depreciation inp - NSI"},{"$f":" Inp_Depreciation!F$827","v":0},{"$f":" Inp_Depreciation!G$827","v":0},{"$f":" Inp_Depreciation!H$827","v":0},{"$f":" Inp_Depreciation!I$827","v":"GBP m"},{"$f":" Inp_Depreciation!J$827","v":0},{"$f":" Inp_Depreciation!K$827","v":0},{"$f":" Inp_Depreciation!L$827","v":0},{"$f":" Inp_Depreciation!M$827","v":0},{"$f":" Inp_Depreciation!N$827","v":0},{"$f":" Inp_Depreciation!O$827","v":0},{"$f":" Inp_Depreciation!P$827","v":0},{"$f":" Inp_Depreciation!Q$827","v":0},{"$f":" Inp_Depreciation!R$827","v":0},{"$f":" Inp_Depreciation!S$827","v":0},{"$f":" Inp_Depreciation!T$827","v":0},{"$f":" Inp_Depreciation!U$827","v":0},{"$f":" Inp_Depreciation!V$827","v":0},{"$f":" Inp_Depreciation!W$827","v":0},{"$f":" Inp_Depreciation!X$827","v":0},{"$f":" Inp_Depreciation!Y$827","v":0},{"$f":" Inp_Depreciation!Z$827","v":0},{"$f":" Inp_Depreciation!AA$827","v":0},{"$f":" Inp_Depreciation!AB$827","v":0},{"$f":" Inp_Depreciation!AC$827","v":0},{"$f":" Inp_Depreciation!AD$827","v":0},{"$f":" Inp_Depreciation!AE$827","v":0},{"$f":" Inp_Depreciation!AF$827","v":0},{"$f":" Inp_Depreciation!AG$827","v":0},{"$f":" Inp_Depreciation!AH$827","v":0},{"$f":" Inp_Depreciation!AI$827","v":0},{"$f":" Inp_Depreciation!AJ$827","v":0},{"$f":" Inp_Depreciation!AK$827","v":0},{"$f":" Inp_Depreciation!AL$827","v":0},{"$f":" Inp_Depreciation!AM$827","v":0},{"$f":" Inp_Depreciation!AN$827","v":0},{"$f":" Inp_Depreciation!AO$827","v":0},{"$f":" Inp_Depreciation!AP$827","v":0},{"$f":" Inp_Depreciation!AQ$827","v":0},{"$f":" Inp_Depreciation!AR$827","v":0},{"$f":" Inp_Depreciation!AS$827","v":0},{"$f":" Inp_Depreciation!AT$827","v":0},{"$f":" Inp_Depreciation!AU$827","v":0},{"$f":" Inp_Depreciation!AV$827","v":0},{"$f":" Inp_Depreciation!AW$827","v":0},{"$f":" Inp_Depreciation!AX$827","v":0},{"$f":" Inp_Depreciation!AY$827","v":0},{"$f":" Inp_Depreciation!AZ$827","v":0},{"$f":" Inp_Depreciation!BA$827","v":0},{"$f":" Inp_Depreciation!BB$827","v":0},{"$f":" Inp_Depreciation!BC$827","v":0},{"$f":" Inp_Depreciation!BD$827","v":0},{"$f":" Inp_Depreciation!BE$827","v":0},{"$f":" Inp_Depreciation!BF$827","v":0},{"$f":" Inp_Depreciation!BG$827","v":0},{"$f":" Inp_Depreciation!BH$827","v":0},{"$f":" Inp_Depreciation!BI$827","v":0},{"$f":" Inp_Depreciation!BJ$827","v":0},{"$f":" Inp_Depreciation!BK$827","v":0},{"$f":" Inp_Depreciation!BL$827","v":0},{"$f":" Inp_Depreciation!BM$827","v":0},{"$f":" Inp_Depreciation!BN$827","v":0},{"$f":" Inp_Depreciation!BO$827","v":0},{"$f":" Inp_Depreciation!BP$827","v":0},{"$f":" Inp_Depreciation!BQ$827","v":0},{"$f":" Inp_Depreciation!BR$827","v":0},{"$f":" Inp_Depreciation!BS$827","v":0},{"$f":" Inp_Depreciation!BT$827","v":0},{"$f":" Inp_Depreciation!BU$827","v":0},{"$f":" Inp_Depreciation!BV$827","v":0},{"$f":" Inp_Depreciation!BW$827","v":0},{"$f":" Inp_Depreciation!BX$827","v":0},{"$f":" Inp_Depreciation!BY$827","v":0},{"$f":" Inp_Depreciation!BZ$827","v":0},{"$f":" Inp_Depreciation!CA$827","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$828","v":"Network capex add - 01 Apr 11 - depreciation inp - NSI"},{"$f":" Inp_Depreciation!F$828","v":0},{"$f":" Inp_Depreciation!G$828","v":0},{"$f":" Inp_Depreciation!H$828","v":0},{"$f":" Inp_Depreciation!I$828","v":"GBP m"},{"$f":" Inp_Depreciation!J$828","v":0},{"$f":" Inp_Depreciation!K$828","v":0},{"$f":" Inp_Depreciation!L$828","v":0},{"$f":" Inp_Depreciation!M$828","v":0},{"$f":" Inp_Depreciation!N$828","v":0},{"$f":" Inp_Depreciation!O$828","v":0},{"$f":" Inp_Depreciation!P$828","v":0},{"$f":" Inp_Depreciation!Q$828","v":0},{"$f":" Inp_Depreciation!R$828","v":0},{"$f":" Inp_Depreciation!S$828","v":0},{"$f":" Inp_Depreciation!T$828","v":0},{"$f":" Inp_Depreciation!U$828","v":0},{"$f":" Inp_Depreciation!V$828","v":0},{"$f":" Inp_Depreciation!W$828","v":0},{"$f":" Inp_Depreciation!X$828","v":0},{"$f":" Inp_Depreciation!Y$828","v":0},{"$f":" Inp_Depreciation!Z$828","v":0},{"$f":" Inp_Depreciation!AA$828","v":0},{"$f":" Inp_Depreciation!AB$828","v":0},{"$f":" Inp_Depreciation!AC$828","v":0},{"$f":" Inp_Depreciation!AD$828","v":0},{"$f":" Inp_Depreciation!AE$828","v":0},{"$f":" Inp_Depreciation!AF$828","v":0},{"$f":" Inp_Depreciation!AG$828","v":0},{"$f":" Inp_Depreciation!AH$828","v":0},{"$f":" Inp_Depreciation!AI$828","v":0},{"$f":" Inp_Depreciation!AJ$828","v":0},{"$f":" Inp_Depreciation!AK$828","v":0},{"$f":" Inp_Depreciation!AL$828","v":0},{"$f":" Inp_Depreciation!AM$828","v":0},{"$f":" Inp_Depreciation!AN$828","v":0},{"$f":" Inp_Depreciation!AO$828","v":0},{"$f":" Inp_Depreciation!AP$828","v":0},{"$f":" Inp_Depreciation!AQ$828","v":0},{"$f":" Inp_Depreciation!AR$828","v":0},{"$f":" Inp_Depreciation!AS$828","v":0},{"$f":" Inp_Depreciation!AT$828","v":0},{"$f":" Inp_Depreciation!AU$828","v":0},{"$f":" Inp_Depreciation!AV$828","v":0},{"$f":" Inp_Depreciation!AW$828","v":0},{"$f":" Inp_Depreciation!AX$828","v":0},{"$f":" Inp_Depreciation!AY$828","v":0},{"$f":" Inp_Depreciation!AZ$828","v":0},{"$f":" Inp_Depreciation!BA$828","v":0},{"$f":" Inp_Depreciation!BB$828","v":0},{"$f":" Inp_Depreciation!BC$828","v":0},{"$f":" Inp_Depreciation!BD$828","v":0},{"$f":" Inp_Depreciation!BE$828","v":0},{"$f":" Inp_Depreciation!BF$828","v":0},{"$f":" Inp_Depreciation!BG$828","v":0},{"$f":" Inp_Depreciation!BH$828","v":0},{"$f":" Inp_Depreciation!BI$828","v":0},{"$f":" Inp_Depreciation!BJ$828","v":0},{"$f":" Inp_Depreciation!BK$828","v":0},{"$f":" Inp_Depreciation!BL$828","v":0},{"$f":" Inp_Depreciation!BM$828","v":0},{"$f":" Inp_Depreciation!BN$828","v":0},{"$f":" Inp_Depreciation!BO$828","v":0},{"$f":" Inp_Depreciation!BP$828","v":0},{"$f":" Inp_Depreciation!BQ$828","v":0},{"$f":" Inp_Depreciation!BR$828","v":0},{"$f":" Inp_Depreciation!BS$828","v":0},{"$f":" Inp_Depreciation!BT$828","v":0},{"$f":" Inp_Depreciation!BU$828","v":0},{"$f":" Inp_Depreciation!BV$828","v":0},{"$f":" Inp_Depreciation!BW$828","v":0},{"$f":" Inp_Depreciation!BX$828","v":0},{"$f":" Inp_Depreciation!BY$828","v":0},{"$f":" Inp_Depreciation!BZ$828","v":0},{"$f":" Inp_Depreciation!CA$828","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$829","v":"Network capex add - 01 Oct 12 - depreciation inp - NSI"},{"$f":" Inp_Depreciation!F$829","v":0},{"$f":" Inp_Depreciation!G$829","v":0},{"$f":" Inp_Depreciation!H$829","v":0},{"$f":" Inp_Depreciation!I$829","v":"GBP m"},{"$f":" Inp_Depreciation!J$829","v":0},{"$f":" Inp_Depreciation!K$829","v":0},{"$f":" Inp_Depreciation!L$829","v":0},{"$f":" Inp_Depreciation!M$829","v":0},{"$f":" Inp_Depreciation!N$829","v":0},{"$f":" Inp_Depreciation!O$829","v":0},{"$f":" Inp_Depreciation!P$829","v":0},{"$f":" Inp_Depreciation!Q$829","v":0},{"$f":" Inp_Depreciation!R$829","v":0},{"$f":" Inp_Depreciation!S$829","v":0},{"$f":" Inp_Depreciation!T$829","v":0},{"$f":" Inp_Depreciation!U$829","v":0},{"$f":" Inp_Depreciation!V$829","v":0},{"$f":" Inp_Depreciation!W$829","v":0},{"$f":" Inp_Depreciation!X$829","v":0},{"$f":" Inp_Depreciation!Y$829","v":0},{"$f":" Inp_Depreciation!Z$829","v":0},{"$f":" Inp_Depreciation!AA$829","v":0},{"$f":" Inp_Depreciation!AB$829","v":0},{"$f":" Inp_Depreciation!AC$829","v":0},{"$f":" Inp_Depreciation!AD$829","v":0},{"$f":" Inp_Depreciation!AE$829","v":0},{"$f":" Inp_Depreciation!AF$829","v":0},{"$f":" Inp_Depreciation!AG$829","v":0},{"$f":" Inp_Depreciation!AH$829","v":0},{"$f":" Inp_Depreciation!AI$829","v":0},{"$f":" Inp_Depreciation!AJ$829","v":0},{"$f":" Inp_Depreciation!AK$829","v":0},{"$f":" Inp_Depreciation!AL$829","v":0},{"$f":" Inp_Depreciation!AM$829","v":0},{"$f":" Inp_Depreciation!AN$829","v":0},{"$f":" Inp_Depreciation!AO$829","v":0},{"$f":" Inp_Depreciation!AP$829","v":0},{"$f":" Inp_Depreciation!AQ$829","v":0},{"$f":" Inp_Depreciation!AR$829","v":0},{"$f":" Inp_Depreciation!AS$829","v":0},{"$f":" Inp_Depreciation!AT$829","v":0},{"$f":" Inp_Depreciation!AU$829","v":0},{"$f":" Inp_Depreciation!AV$829","v":0},{"$f":" Inp_Depreciation!AW$829","v":0},{"$f":" Inp_Depreciation!AX$829","v":0},{"$f":" Inp_Depreciation!AY$829","v":0},{"$f":" Inp_Depreciation!AZ$829","v":0},{"$f":" Inp_Depreciation!BA$829","v":0},{"$f":" Inp_Depreciation!BB$829","v":0},{"$f":" Inp_Depreciation!BC$829","v":0},{"$f":" Inp_Depreciation!BD$829","v":0},{"$f":" Inp_Depreciation!BE$829","v":0},{"$f":" Inp_Depreciation!BF$829","v":0},{"$f":" Inp_Depreciation!BG$829","v":0},{"$f":" Inp_Depreciation!BH$829","v":0},{"$f":" Inp_Depreciation!BI$829","v":0},{"$f":" Inp_Depreciation!BJ$829","v":0},{"$f":" Inp_Depreciation!BK$829","v":0},{"$f":" Inp_Depreciation!BL$829","v":0},{"$f":" Inp_Depreciation!BM$829","v":0},{"$f":" Inp_Depreciation!BN$829","v":0},{"$f":" Inp_Depreciation!BO$829","v":0},{"$f":" Inp_Depreciation!BP$829","v":0},{"$f":" Inp_Depreciation!BQ$829","v":0},{"$f":" Inp_Depreciation!BR$829","v":0},{"$f":" Inp_Depreciation!BS$829","v":0},{"$f":" Inp_Depreciation!BT$829","v":0},{"$f":" Inp_Depreciation!BU$829","v":0},{"$f":" Inp_Depreciation!BV$829","v":0},{"$f":" Inp_Depreciation!BW$829","v":0},{"$f":" Inp_Depreciation!BX$829","v":0},{"$f":" Inp_Depreciation!BY$829","v":0},{"$f":" Inp_Depreciation!BZ$829","v":0},{"$f":" Inp_Depreciation!CA$829","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$830","v":"Network capex add - 01 Oct 13 - depreciation inp - NSI"},{"$f":" Inp_Depreciation!F$830","v":0},{"$f":" Inp_Depreciation!G$830","v":0},{"$f":" Inp_Depreciation!H$830","v":0},{"$f":" Inp_Depreciation!I$830","v":"GBP m"},{"$f":" Inp_Depreciation!J$830","v":0},{"$f":" Inp_Depreciation!K$830","v":0},{"$f":" Inp_Depreciation!L$830","v":0},{"$f":" Inp_Depreciation!M$830","v":0},{"$f":" Inp_Depreciation!N$830","v":0},{"$f":" Inp_Depreciation!O$830","v":0},{"$f":" Inp_Depreciation!P$830","v":0},{"$f":" Inp_Depreciation!Q$830","v":0},{"$f":" Inp_Depreciation!R$830","v":0},{"$f":" Inp_Depreciation!S$830","v":0},{"$f":" Inp_Depreciation!T$830","v":0},{"$f":" Inp_Depreciation!U$830","v":0},{"$f":" Inp_Depreciation!V$830","v":0},{"$f":" Inp_Depreciation!W$830","v":0},{"$f":" Inp_Depreciation!X$830","v":0},{"$f":" Inp_Depreciation!Y$830","v":0},{"$f":" Inp_Depreciation!Z$830","v":0},{"$f":" Inp_Depreciation!AA$830","v":0},{"$f":" Inp_Depreciation!AB$830","v":0},{"$f":" Inp_Depreciation!AC$830","v":0},{"$f":" Inp_Depreciation!AD$830","v":0},{"$f":" Inp_Depreciation!AE$830","v":0},{"$f":" Inp_Depreciation!AF$830","v":0},{"$f":" Inp_Depreciation!AG$830","v":0},{"$f":" Inp_Depreciation!AH$830","v":0},{"$f":" Inp_Depreciation!AI$830","v":0},{"$f":" Inp_Depreciation!AJ$830","v":0},{"$f":" Inp_Depreciation!AK$830","v":0},{"$f":" Inp_Depreciation!AL$830","v":0},{"$f":" Inp_Depreciation!AM$830","v":0},{"$f":" Inp_Depreciation!AN$830","v":0},{"$f":" Inp_Depreciation!AO$830","v":0},{"$f":" Inp_Depreciation!AP$830","v":0},{"$f":" Inp_Depreciation!AQ$830","v":0},{"$f":" Inp_Depreciation!AR$830","v":0},{"$f":" Inp_Depreciation!AS$830","v":0},{"$f":" Inp_Depreciation!AT$830","v":0},{"$f":" Inp_Depreciation!AU$830","v":0},{"$f":" Inp_Depreciation!AV$830","v":0},{"$f":" Inp_Depreciation!AW$830","v":0},{"$f":" Inp_Depreciation!AX$830","v":0},{"$f":" Inp_Depreciation!AY$830","v":0},{"$f":" Inp_Depreciation!AZ$830","v":0},{"$f":" Inp_Depreciation!BA$830","v":0},{"$f":" Inp_Depreciation!BB$830","v":0},{"$f":" Inp_Depreciation!BC$830","v":0},{"$f":" Inp_Depreciation!BD$830","v":0},{"$f":" Inp_Depreciation!BE$830","v":0},{"$f":" Inp_Depreciation!BF$830","v":0},{"$f":" Inp_Depreciation!BG$830","v":0},{"$f":" Inp_Depreciation!BH$830","v":0},{"$f":" Inp_Depreciation!BI$830","v":0},{"$f":" Inp_Depreciation!BJ$830","v":0},{"$f":" Inp_Depreciation!BK$830","v":0},{"$f":" Inp_Depreciation!BL$830","v":0},{"$f":" Inp_Depreciation!BM$830","v":0},{"$f":" Inp_Depreciation!BN$830","v":0},{"$f":" Inp_Depreciation!BO$830","v":0},{"$f":" Inp_Depreciation!BP$830","v":0},{"$f":" Inp_Depreciation!BQ$830","v":0},{"$f":" Inp_Depreciation!BR$830","v":0},{"$f":" Inp_Depreciation!BS$830","v":0},{"$f":" Inp_Depreciation!BT$830","v":0},{"$f":" Inp_Depreciation!BU$830","v":0},{"$f":" Inp_Depreciation!BV$830","v":0},{"$f":" Inp_Depreciation!BW$830","v":0},{"$f":" Inp_Depreciation!BX$830","v":0},{"$f":" Inp_Depreciation!BY$830","v":0},{"$f":" Inp_Depreciation!BZ$830","v":0},{"$f":" Inp_Depreciation!CA$830","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$831","v":"Network capex add - 01 Oct 14 - depreciation inp - NSI"},{"$f":" Inp_Depreciation!F$831","v":0},{"$f":" Inp_Depreciation!G$831","v":0},{"$f":" Inp_Depreciation!H$831","v":0},{"$f":" Inp_Depreciation!I$831","v":"GBP m"},{"$f":" Inp_Depreciation!J$831","v":0},{"$f":" Inp_Depreciation!K$831","v":0},{"$f":" Inp_Depreciation!L$831","v":0},{"$f":" Inp_Depreciation!M$831","v":0},{"$f":" Inp_Depreciation!N$831","v":0},{"$f":" Inp_Depreciation!O$831","v":0},{"$f":" Inp_Depreciation!P$831","v":0},{"$f":" Inp_Depreciation!Q$831","v":0},{"$f":" Inp_Depreciation!R$831","v":0},{"$f":" Inp_Depreciation!S$831","v":0},{"$f":" Inp_Depreciation!T$831","v":0},{"$f":" Inp_Depreciation!U$831","v":0},{"$f":" Inp_Depreciation!V$831","v":0},{"$f":" Inp_Depreciation!W$831","v":0},{"$f":" Inp_Depreciation!X$831","v":0},{"$f":" Inp_Depreciation!Y$831","v":0},{"$f":" Inp_Depreciation!Z$831","v":0},{"$f":" Inp_Depreciation!AA$831","v":0},{"$f":" Inp_Depreciation!AB$831","v":0},{"$f":" Inp_Depreciation!AC$831","v":0},{"$f":" Inp_Depreciation!AD$831","v":0},{"$f":" Inp_Depreciation!AE$831","v":0},{"$f":" Inp_Depreciation!AF$831","v":0},{"$f":" Inp_Depreciation!AG$831","v":0},{"$f":" Inp_Depreciation!AH$831","v":0},{"$f":" Inp_Depreciation!AI$831","v":0},{"$f":" Inp_Depreciation!AJ$831","v":0},{"$f":" Inp_Depreciation!AK$831","v":0},{"$f":" Inp_Depreciation!AL$831","v":0},{"$f":" Inp_Depreciation!AM$831","v":0},{"$f":" Inp_Depreciation!AN$831","v":0},{"$f":" Inp_Depreciation!AO$831","v":0},{"$f":" Inp_Depreciation!AP$831","v":0},{"$f":" Inp_Depreciation!AQ$831","v":0},{"$f":" Inp_Depreciation!AR$831","v":0},{"$f":" Inp_Depreciation!AS$831","v":0},{"$f":" Inp_Depreciation!AT$831","v":0},{"$f":" Inp_Depreciation!AU$831","v":0},{"$f":" Inp_Depreciation!AV$831","v":0},{"$f":" Inp_Depreciation!AW$831","v":0},{"$f":" Inp_Depreciation!AX$831","v":0},{"$f":" Inp_Depreciation!AY$831","v":0},{"$f":" Inp_Depreciation!AZ$831","v":0},{"$f":" Inp_Depreciation!BA$831","v":0},{"$f":" Inp_Depreciation!BB$831","v":0},{"$f":" Inp_Depreciation!BC$831","v":0},{"$f":" Inp_Depreciation!BD$831","v":0},{"$f":" Inp_Depreciation!BE$831","v":0},{"$f":" Inp_Depreciation!BF$831","v":0},{"$f":" Inp_Depreciation!BG$831","v":0},{"$f":" Inp_Depreciation!BH$831","v":0},{"$f":" Inp_Depreciation!BI$831","v":0},{"$f":" Inp_Depreciation!BJ$831","v":0},{"$f":" Inp_Depreciation!BK$831","v":0},{"$f":" Inp_Depreciation!BL$831","v":0},{"$f":" Inp_Depreciation!BM$831","v":0},{"$f":" Inp_Depreciation!BN$831","v":0},{"$f":" Inp_Depreciation!BO$831","v":0},{"$f":" Inp_Depreciation!BP$831","v":0},{"$f":" Inp_Depreciation!BQ$831","v":0},{"$f":" Inp_Depreciation!BR$831","v":0},{"$f":" Inp_Depreciation!BS$831","v":0},{"$f":" Inp_Depreciation!BT$831","v":0},{"$f":" Inp_Depreciation!BU$831","v":0},{"$f":" Inp_Depreciation!BV$831","v":0},{"$f":" Inp_Depreciation!BW$831","v":0},{"$f":" Inp_Depreciation!BX$831","v":0},{"$f":" Inp_Depreciation!BY$831","v":0},{"$f":" Inp_Depreciation!BZ$831","v":0},{"$f":" Inp_Depreciation!CA$831","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$832","v":"Network capex add - 01 Oct 15 - depreciation inp - NSI"},{"$f":" Inp_Depreciation!F$832","v":0},{"$f":" Inp_Depreciation!G$832","v":0},{"$f":" Inp_Depreciation!H$832","v":0},{"$f":" Inp_Depreciation!I$832","v":"GBP m"},{"$f":" Inp_Depreciation!J$832","v":0},{"$f":" Inp_Depreciation!K$832","v":0},{"$f":" Inp_Depreciation!L$832","v":0},{"$f":" Inp_Depreciation!M$832","v":0},{"$f":" Inp_Depreciation!N$832","v":0},{"$f":" Inp_Depreciation!O$832","v":0},{"$f":" Inp_Depreciation!P$832","v":0},{"$f":" Inp_Depreciation!Q$832","v":0},{"$f":" Inp_Depreciation!R$832","v":0},{"$f":" Inp_Depreciation!S$832","v":0},{"$f":" Inp_Depreciation!T$832","v":0},{"$f":" Inp_Depreciation!U$832","v":0},{"$f":" Inp_Depreciation!V$832","v":0},{"$f":" Inp_Depreciation!W$832","v":0},{"$f":" Inp_Depreciation!X$832","v":0},{"$f":" Inp_Depreciation!Y$832","v":0},{"$f":" Inp_Depreciation!Z$832","v":0},{"$f":" Inp_Depreciation!AA$832","v":0},{"$f":" Inp_Depreciation!AB$832","v":0},{"$f":" Inp_Depreciation!AC$832","v":0},{"$f":" Inp_Depreciation!AD$832","v":0},{"$f":" Inp_Depreciation!AE$832","v":0},{"$f":" Inp_Depreciation!AF$832","v":0},{"$f":" Inp_Depreciation!AG$832","v":0},{"$f":" Inp_Depreciation!AH$832","v":0},{"$f":" Inp_Depreciation!AI$832","v":0},{"$f":" Inp_Depreciation!AJ$832","v":0},{"$f":" Inp_Depreciation!AK$832","v":0},{"$f":" Inp_Depreciation!AL$832","v":0},{"$f":" Inp_Depreciation!AM$832","v":0},{"$f":" Inp_Depreciation!AN$832","v":0},{"$f":" Inp_Depreciation!AO$832","v":0},{"$f":" Inp_Depreciation!AP$832","v":0},{"$f":" Inp_Depreciation!AQ$832","v":0},{"$f":" Inp_Depreciation!AR$832","v":0},{"$f":" Inp_Depreciation!AS$832","v":0},{"$f":" Inp_Depreciation!AT$832","v":0},{"$f":" Inp_Depreciation!AU$832","v":0},{"$f":" Inp_Depreciation!AV$832","v":0},{"$f":" Inp_Depreciation!AW$832","v":0},{"$f":" Inp_Depreciation!AX$832","v":0},{"$f":" Inp_Depreciation!AY$832","v":0},{"$f":" Inp_Depreciation!AZ$832","v":0},{"$f":" Inp_Depreciation!BA$832","v":0},{"$f":" Inp_Depreciation!BB$832","v":0},{"$f":" Inp_Depreciation!BC$832","v":0},{"$f":" Inp_Depreciation!BD$832","v":0},{"$f":" Inp_Depreciation!BE$832","v":0},{"$f":" Inp_Depreciation!BF$832","v":0},{"$f":" Inp_Depreciation!BG$832","v":0},{"$f":" Inp_Depreciation!BH$832","v":0},{"$f":" Inp_Depreciation!BI$832","v":0},{"$f":" Inp_Depreciation!BJ$832","v":0},{"$f":" Inp_Depreciation!BK$832","v":0},{"$f":" Inp_Depreciation!BL$832","v":0},{"$f":" Inp_Depreciation!BM$832","v":0},{"$f":" Inp_Depreciation!BN$832","v":0},{"$f":" Inp_Depreciation!BO$832","v":0},{"$f":" Inp_Depreciation!BP$832","v":0},{"$f":" Inp_Depreciation!BQ$832","v":0},{"$f":" Inp_Depreciation!BR$832","v":0},{"$f":" Inp_Depreciation!BS$832","v":0},{"$f":" Inp_Depreciation!BT$832","v":0},{"$f":" Inp_Depreciation!BU$832","v":0},{"$f":" Inp_Depreciation!BV$832","v":0},{"$f":" Inp_Depreciation!BW$832","v":0},{"$f":" Inp_Depreciation!BX$832","v":0},{"$f":" Inp_Depreciation!BY$832","v":0},{"$f":" Inp_Depreciation!BZ$832","v":0},{"$f":" Inp_Depreciation!CA$832","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$833","v":"Network capex add - 01 Oct 16 - depreciation inp - NSI"},{"$f":" Inp_Depreciation!F$833","v":0},{"$f":" Inp_Depreciation!G$833","v":0},{"$f":" Inp_Depreciation!H$833","v":0},{"$f":" Inp_Depreciation!I$833","v":"GBP m"},{"$f":" Inp_Depreciation!J$833","v":0},{"$f":" Inp_Depreciation!K$833","v":0},{"$f":" Inp_Depreciation!L$833","v":0},{"$f":" Inp_Depreciation!M$833","v":0},{"$f":" Inp_Depreciation!N$833","v":0},{"$f":" Inp_Depreciation!O$833","v":0},{"$f":" Inp_Depreciation!P$833","v":0},{"$f":" Inp_Depreciation!Q$833","v":0},{"$f":" Inp_Depreciation!R$833","v":0},{"$f":" Inp_Depreciation!S$833","v":0},{"$f":" Inp_Depreciation!T$833","v":0},{"$f":" Inp_Depreciation!U$833","v":0},{"$f":" Inp_Depreciation!V$833","v":0},{"$f":" Inp_Depreciation!W$833","v":0},{"$f":" Inp_Depreciation!X$833","v":0},{"$f":" Inp_Depreciation!Y$833","v":0},{"$f":" Inp_Depreciation!Z$833","v":0},{"$f":" Inp_Depreciation!AA$833","v":0},{"$f":" Inp_Depreciation!AB$833","v":0},{"$f":" Inp_Depreciation!AC$833","v":0},{"$f":" Inp_Depreciation!AD$833","v":0},{"$f":" Inp_Depreciation!AE$833","v":0},{"$f":" Inp_Depreciation!AF$833","v":0},{"$f":" Inp_Depreciation!AG$833","v":0},{"$f":" Inp_Depreciation!AH$833","v":0},{"$f":" Inp_Depreciation!AI$833","v":0},{"$f":" Inp_Depreciation!AJ$833","v":0},{"$f":" Inp_Depreciation!AK$833","v":0},{"$f":" Inp_Depreciation!AL$833","v":0},{"$f":" Inp_Depreciation!AM$833","v":0},{"$f":" Inp_Depreciation!AN$833","v":0},{"$f":" Inp_Depreciation!AO$833","v":0},{"$f":" Inp_Depreciation!AP$833","v":0},{"$f":" Inp_Depreciation!AQ$833","v":0},{"$f":" Inp_Depreciation!AR$833","v":0},{"$f":" Inp_Depreciation!AS$833","v":0},{"$f":" Inp_Depreciation!AT$833","v":0},{"$f":" Inp_Depreciation!AU$833","v":0},{"$f":" Inp_Depreciation!AV$833","v":0},{"$f":" Inp_Depreciation!AW$833","v":0},{"$f":" Inp_Depreciation!AX$833","v":0},{"$f":" Inp_Depreciation!AY$833","v":0},{"$f":" Inp_Depreciation!AZ$833","v":0},{"$f":" Inp_Depreciation!BA$833","v":0},{"$f":" Inp_Depreciation!BB$833","v":0},{"$f":" Inp_Depreciation!BC$833","v":0},{"$f":" Inp_Depreciation!BD$833","v":0},{"$f":" Inp_Depreciation!BE$833","v":0},{"$f":" Inp_Depreciation!BF$833","v":0},{"$f":" Inp_Depreciation!BG$833","v":0},{"$f":" Inp_Depreciation!BH$833","v":0},{"$f":" Inp_Depreciation!BI$833","v":0},{"$f":" Inp_Depreciation!BJ$833","v":0},{"$f":" Inp_Depreciation!BK$833","v":0},{"$f":" Inp_Depreciation!BL$833","v":0},{"$f":" Inp_Depreciation!BM$833","v":0},{"$f":" Inp_Depreciation!BN$833","v":0},{"$f":" Inp_Depreciation!BO$833","v":0},{"$f":" Inp_Depreciation!BP$833","v":0},{"$f":" Inp_Depreciation!BQ$833","v":0},{"$f":" Inp_Depreciation!BR$833","v":0},{"$f":" Inp_Depreciation!BS$833","v":0},{"$f":" Inp_Depreciation!BT$833","v":0},{"$f":" Inp_Depreciation!BU$833","v":0},{"$f":" Inp_Depreciation!BV$833","v":0},{"$f":" Inp_Depreciation!BW$833","v":0},{"$f":" Inp_Depreciation!BX$833","v":0},{"$f":" Inp_Depreciation!BY$833","v":0},{"$f":" Inp_Depreciation!BZ$833","v":0},{"$f":" Inp_Depreciation!CA$833","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$834","v":"Network capex add - 01 Oct 17 - depreciation inp - NSI"},{"$f":" Inp_Depreciation!F$834","v":0},{"$f":" Inp_Depreciation!G$834","v":0},{"$f":" Inp_Depreciation!H$834","v":0},{"$f":" Inp_Depreciation!I$834","v":"GBP m"},{"$f":" Inp_Depreciation!J$834","v":0},{"$f":" Inp_Depreciation!K$834","v":0},{"$f":" Inp_Depreciation!L$834","v":0},{"$f":" Inp_Depreciation!M$834","v":0},{"$f":" Inp_Depreciation!N$834","v":0},{"$f":" Inp_Depreciation!O$834","v":0},{"$f":" Inp_Depreciation!P$834","v":0},{"$f":" Inp_Depreciation!Q$834","v":0},{"$f":" Inp_Depreciation!R$834","v":0},{"$f":" Inp_Depreciation!S$834","v":0},{"$f":" Inp_Depreciation!T$834","v":0},{"$f":" Inp_Depreciation!U$834","v":0},{"$f":" Inp_Depreciation!V$834","v":0},{"$f":" Inp_Depreciation!W$834","v":0},{"$f":" Inp_Depreciation!X$834","v":0},{"$f":" Inp_Depreciation!Y$834","v":0},{"$f":" Inp_Depreciation!Z$834","v":0},{"$f":" Inp_Depreciation!AA$834","v":0},{"$f":" Inp_Depreciation!AB$834","v":0},{"$f":" Inp_Depreciation!AC$834","v":0},{"$f":" Inp_Depreciation!AD$834","v":0},{"$f":" Inp_Depreciation!AE$834","v":0},{"$f":" Inp_Depreciation!AF$834","v":0},{"$f":" Inp_Depreciation!AG$834","v":0},{"$f":" Inp_Depreciation!AH$834","v":0},{"$f":" Inp_Depreciation!AI$834","v":0},{"$f":" Inp_Depreciation!AJ$834","v":0},{"$f":" Inp_Depreciation!AK$834","v":0},{"$f":" Inp_Depreciation!AL$834","v":0},{"$f":" Inp_Depreciation!AM$834","v":0},{"$f":" Inp_Depreciation!AN$834","v":0},{"$f":" Inp_Depreciation!AO$834","v":0},{"$f":" Inp_Depreciation!AP$834","v":0},{"$f":" Inp_Depreciation!AQ$834","v":0},{"$f":" Inp_Depreciation!AR$834","v":0},{"$f":" Inp_Depreciation!AS$834","v":0},{"$f":" Inp_Depreciation!AT$834","v":0},{"$f":" Inp_Depreciation!AU$834","v":0},{"$f":" Inp_Depreciation!AV$834","v":0},{"$f":" Inp_Depreciation!AW$834","v":0},{"$f":" Inp_Depreciation!AX$834","v":0},{"$f":" Inp_Depreciation!AY$834","v":0},{"$f":" Inp_Depreciation!AZ$834","v":0},{"$f":" Inp_Depreciation!BA$834","v":0},{"$f":" Inp_Depreciation!BB$834","v":0},{"$f":" Inp_Depreciation!BC$834","v":0},{"$f":" Inp_Depreciation!BD$834","v":0},{"$f":" Inp_Depreciation!BE$834","v":0},{"$f":" Inp_Depreciation!BF$834","v":0},{"$f":" Inp_Depreciation!BG$834","v":0},{"$f":" Inp_Depreciation!BH$834","v":0},{"$f":" Inp_Depreciation!BI$834","v":0},{"$f":" Inp_Depreciation!BJ$834","v":0},{"$f":" Inp_Depreciation!BK$834","v":0},{"$f":" Inp_Depreciation!BL$834","v":0},{"$f":" Inp_Depreciation!BM$834","v":0},{"$f":" Inp_Depreciation!BN$834","v":0},{"$f":" Inp_Depreciation!BO$834","v":0},{"$f":" Inp_Depreciation!BP$834","v":0},{"$f":" Inp_Depreciation!BQ$834","v":0},{"$f":" Inp_Depreciation!BR$834","v":0},{"$f":" Inp_Depreciation!BS$834","v":0},{"$f":" Inp_Depreciation!BT$834","v":0},{"$f":" Inp_Depreciation!BU$834","v":0},{"$f":" Inp_Depreciation!BV$834","v":0},{"$f":" Inp_Depreciation!BW$834","v":0},{"$f":" Inp_Depreciation!BX$834","v":0},{"$f":" Inp_Depreciation!BY$834","v":0},{"$f":" Inp_Depreciation!BZ$834","v":0},{"$f":" Inp_Depreciation!CA$834","v":0}]
[]
[null,null,null,null,{"$f":" 'TL - C4 A'!E$1005","v":"Depreciation - capex addition - 01 Apr 93 - real - NSI"},{"$f":" 'TL - C4 A'!F$1005","v":0},{"$f":" 'TL - C4 A'!G$1005","v":0},{"$f":" 'TL - C4 A'!H$1005","v":0},{"$f":" 'TL - C4 A'!I$1005","v":"GBP m"},{"$f":" 'TL - C4 A'!J$1005","v":0},{"$f":" 'TL - C4 A'!K$1005","v":0},{"$f":" 'TL - C4 A'!L$1005","v":0},{"$f":" 'TL - C4 A'!M$1005","v":0},{"$f":" 'TL - C4 A'!N$1005","v":0},{"$f":" 'TL - C4 A'!O$1005","v":0},{"$f":" 'TL - C4 A'!P$1005","v":0},{"$f":" 'TL - C4 A'!Q$1005","v":0},{"$f":" 'TL - C4 A'!R$1005","v":0},{"$f":" 'TL - C4 A'!S$1005","v":0},{"$f":" 'TL - C4 A'!T$1005","v":0},{"$f":" 'TL - C4 A'!U$1005","v":0},{"$f":" 'TL - C4 A'!V$1005","v":0},{"$f":" 'TL - C4 A'!W$1005","v":0},{"$f":" 'TL - C4 A'!X$1005","v":0},{"$f":" 'TL - C4 A'!Y$1005","v":0},{"$f":" 'TL - C4 A'!Z$1005","v":0},{"$f":" 'TL - C4 A'!AA$1005","v":0},{"$f":" 'TL - C4 A'!AB$1005","v":0},{"$f":" 'TL - C4 A'!AC$1005","v":0},{"$f":" 'TL - C4 A'!AD$1005","v":0},{"$f":" 'TL - C4 A'!AE$1005","v":0},{"$f":" 'TL - C4 A'!AF$1005","v":0},{"$f":" 'TL - C4 A'!AG$1005","v":0},{"$f":" 'TL - C4 A'!AH$1005","v":0},{"$f":" 'TL - C4 A'!AI$1005","v":0},{"$f":" 'TL - C4 A'!AJ$1005","v":0},{"$f":" 'TL - C4 A'!AK$1005","v":0},{"$f":" 'TL - C4 A'!AL$1005","v":0},{"$f":" 'TL - C4 A'!AM$1005","v":0},{"$f":" 'TL - C4 A'!AN$1005","v":0},{"$f":" 'TL - C4 A'!AO$1005","v":0},{"$f":" 'TL - C4 A'!AP$1005","v":0},{"$f":" 'TL - C4 A'!AQ$1005","v":0},{"$f":" 'TL - C4 A'!AR$1005","v":0},{"$f":" 'TL - C4 A'!AS$1005","v":0},{"$f":" 'TL - C4 A'!AT$1005","v":0},{"$f":" 'TL - C4 A'!AU$1005","v":0},{"$f":" 'TL - C4 A'!AV$1005","v":0},{"$f":" 'TL - C4 A'!AW$1005","v":0},{"$f":" 'TL - C4 A'!AX$1005","v":0},{"$f":" 'TL - C4 A'!AY$1005","v":0},{"$f":" 'TL - C4 A'!AZ$1005","v":0},{"$f":" 'TL - C4 A'!BA$1005","v":0},{"$f":" 'TL - C4 A'!BB$1005","v":0},{"$f":" 'TL - C4 A'!BC$1005","v":0},{"$f":" 'TL - C4 A'!BD$1005","v":0},{"$f":" 'TL - C4 A'!BE$1005","v":0},{"$f":" 'TL - C4 A'!BF$1005","v":0},{"$f":" 'TL - C4 A'!BG$1005","v":0},{"$f":" 'TL - C4 A'!BH$1005","v":0},{"$f":" 'TL - C4 A'!BI$1005","v":0},{"$f":" 'TL - C4 A'!BJ$1005","v":0},{"$f":" 'TL - C4 A'!BK$1005","v":0},{"$f":" 'TL - C4 A'!BL$1005","v":0},{"$f":" 'TL - C4 A'!BM$1005","v":0},{"$f":" 'TL - C4 A'!BN$1005","v":0},{"$f":" 'TL - C4 A'!BO$1005","v":0},{"$f":" 'TL - C4 A'!BP$1005","v":0},{"$f":" 'TL - C4 A'!BQ$1005","v":0},{"$f":" 'TL - C4 A'!BR$1005","v":0},{"$f":" 'TL - C4 A'!BS$1005","v":0},{"$f":" 'TL - C4 A'!BT$1005","v":0},{"$f":" 'TL - C4 A'!BU$1005","v":0},{"$f":" 'TL - C4 A'!BV$1005","v":0},{"$f":" 'TL - C4 A'!BW$1005","v":0},{"$f":" 'TL - C4 A'!BX$1005","v":0},{"$f":" 'TL - C4 A'!BY$1005","v":0},{"$f":" 'TL - C4 A'!BZ$1005","v":0},{"$f":" 'TL - C4 A'!CA$1005","v":0}]
[null,null,null,null,{"$f":" 'TL - C4 A'!E$1006","v":"Depreciation - capex addition - 01 Apr 94 - real - NSI"},{"$f":" 'TL - C4 A'!F$1006","v":0},{"$f":" 'TL - C4 A'!G$1006","v":0},{"$f":" 'TL - C4 A'!H$1006","v":0},{"$f":" 'TL - C4 A'!I$1006","v":"GBP m"},{"$f":" 'TL - C4 A'!J$1006","v":0},{"$f":" 'TL - C4 A'!K$1006","v":0},{"$f":" 'TL - C4 A'!L$1006","v":0},{"$f":" 'TL - C4 A'!M$1006","v":0},{"$f":" 'TL - C4 A'!N$1006","v":0},{"$f":" 'TL - C4 A'!O$1006","v":0},{"$f":" 'TL - C4 A'!P$1006","v":0},{"$f":" 'TL - C4 A'!Q$1006","v":0},{"$f":" 'TL - C4 A'!R$1006","v":0},{"$f":" 'TL - C4 A'!S$1006","v":0},{"$f":" 'TL - C4 A'!T$1006","v":0},{"$f":" 'TL - C4 A'!U$1006","v":0},{"$f":" 'TL - C4 A'!V$1006","v":0},{"$f":" 'TL - C4 A'!W$1006","v":0},{"$f":" 'TL - C4 A'!X$1006","v":0},{"$f":" 'TL - C4 A'!Y$1006","v":0},{"$f":" 'TL - C4 A'!Z$1006","v":0},{"$f":" 'TL - C4 A'!AA$1006","v":0},{"$f":" 'TL - C4 A'!AB$1006","v":0},{"$f":" 'TL - C4 A'!AC$1006","v":0},{"$f":" 'TL - C4 A'!AD$1006","v":0},{"$f":" 'TL - C4 A'!AE$1006","v":0},{"$f":" 'TL - C4 A'!AF$1006","v":0},{"$f":" 'TL - C4 A'!AG$1006","v":0},{"$f":" 'TL - C4 A'!AH$1006","v":0},{"$f":" 'TL - C4 A'!AI$1006","v":0},{"$f":" 'TL - C4 A'!AJ$1006","v":0},{"$f":" 'TL - C4 A'!AK$1006","v":0},{"$f":" 'TL - C4 A'!AL$1006","v":0},{"$f":" 'TL - C4 A'!AM$1006","v":0},{"$f":" 'TL - C4 A'!AN$1006","v":0},{"$f":" 'TL - C4 A'!AO$1006","v":0},{"$f":" 'TL - C4 A'!AP$1006","v":0},{"$f":" 'TL - C4 A'!AQ$1006","v":0},{"$f":" 'TL - C4 A'!AR$1006","v":0},{"$f":" 'TL - C4 A'!AS$1006","v":0},{"$f":" 'TL - C4 A'!AT$1006","v":0},{"$f":" 'TL - C4 A'!AU$1006","v":0},{"$f":" 'TL - C4 A'!AV$1006","v":0},{"$f":" 'TL - C4 A'!AW$1006","v":0},{"$f":" 'TL - C4 A'!AX$1006","v":0},{"$f":" 'TL - C4 A'!AY$1006","v":0},{"$f":" 'TL - C4 A'!AZ$1006","v":0},{"$f":" 'TL - C4 A'!BA$1006","v":0},{"$f":" 'TL - C4 A'!BB$1006","v":0},{"$f":" 'TL - C4 A'!BC$1006","v":0},{"$f":" 'TL - C4 A'!BD$1006","v":0},{"$f":" 'TL - C4 A'!BE$1006","v":0},{"$f":" 'TL - C4 A'!BF$1006","v":0},{"$f":" 'TL - C4 A'!BG$1006","v":0},{"$f":" 'TL - C4 A'!BH$1006","v":0},{"$f":" 'TL - C4 A'!BI$1006","v":0},{"$f":" 'TL - C4 A'!BJ$1006","v":0},{"$f":" 'TL - C4 A'!BK$1006","v":0},{"$f":" 'TL - C4 A'!BL$1006","v":0},{"$f":" 'TL - C4 A'!BM$1006","v":0},{"$f":" 'TL - C4 A'!BN$1006","v":0},{"$f":" 'TL - C4 A'!BO$1006","v":0},{"$f":" 'TL - C4 A'!BP$1006","v":0},{"$f":" 'TL - C4 A'!BQ$1006","v":0},{"$f":" 'TL - C4 A'!BR$1006","v":0},{"$f":" 'TL - C4 A'!BS$1006","v":0},{"$f":" 'TL - C4 A'!BT$1006","v":0},{"$f":" 'TL - C4 A'!BU$1006","v":0},{"$f":" 'TL - C4 A'!BV$1006","v":0},{"$f":" 'TL - C4 A'!BW$1006","v":0},{"$f":" 'TL - C4 A'!BX$1006","v":0},{"$f":" 'TL - C4 A'!BY$1006","v":0},{"$f":" 'TL - C4 A'!BZ$1006","v":0},{"$f":" 'TL - C4 A'!CA$1006","v":0}]
[null,null,null,null,{"$f":" 'TL - C4 A'!E$1007","v":"Depreciation - capex addition - 01 Apr 95 - real - NSI"},{"$f":" 'TL - C4 A'!F$1007","v":0},{"$f":" 'TL - C4 A'!G$1007","v":0},{"$f":" 'TL - C4 A'!H$1007","v":0},{"$f":" 'TL - C4 A'!I$1007","v":"GBP m"},{"$f":" 'TL - C4 A'!J$1007","v":0},{"$f":" 'TL - C4 A'!K$1007","v":2.5979776247848494},{"$f":" 'TL - C4 A'!L$1007","v":0},{"$f":" 'TL - C4 A'!M$1007","v":0},{"$f":" 'TL - C4 A'!N$1007","v":0},{"$f":" 'TL - C4 A'!O$1007","v":7.7939328743545547E-2},{"$f":" 'TL - C4 A'!P$1007","v":7.7939328743545547E-2},{"$f":" 'TL - C4 A'!Q$1007","v":7.7939328743545547E-2},{"$f":" 'TL - C4 A'!R$1007","v":7.7939328743545547E-2},{"$f":" 'TL - C4 A'!S$1007","v":7.7939328743545547E-2},{"$f":" 'TL - C4 A'!T$1007","v":7.7939328743545547E-2},{"$f":" 'TL - C4 A'!U$1007","v":7.7939328743545547E-2},{"$f":" 'TL - C4 A'!V$1007","v":7.7939328743545547E-2},{"$f":" 'TL - C4 A'!W$1007","v":7.7939328743545547E-2},{"$f":" 'TL - C4 A'!X$1007","v":7.7939328743545547E-2},{"$f":" 'TL - C4 A'!Y$1007","v":7.7939328743545547E-2},{"$f":" 'TL - C4 A'!Z$1007","v":7.7939328743545547E-2},{"$f":" 'TL - C4 A'!AA$1007","v":7.7939328743545547E-2},{"$f":" 'TL - C4 A'!AB$1007","v":7.7939328743545547E-2},{"$f":" 'TL - C4 A'!AC$1007","v":7.7939328743545547E-2},{"$f":" 'TL - C4 A'!AD$1007","v":7.7939328743545547E-2},{"$f":" 'TL - C4 A'!AE$1007","v":7.7939328743545547E-2},{"$f":" 'TL - C4 A'!AF$1007","v":7.7939328743545547E-2},{"$f":" 'TL - C4 A'!AG$1007","v":7.7939328743545547E-2},{"$f":" 'TL - C4 A'!AH$1007","v":7.7939328743545547E-2},{"$f":" 'TL - C4 A'!AI$1007","v":5.1959552495697031E-2},{"$f":" 'TL - C4 A'!AJ$1007","v":5.1959552495697031E-2},{"$f":" 'TL - C4 A'!AK$1007","v":5.1959552495697031E-2},{"$f":" 'TL - C4 A'!AL$1007","v":5.1959552495697031E-2},{"$f":" 'TL - C4 A'!AM$1007","v":5.1959552495697031E-2},{"$f":" 'TL - C4 A'!AN$1007","v":5.1959552495697031E-2},{"$f":" 'TL - C4 A'!AO$1007","v":5.1959552495697031E-2},{"$f":" 'TL - C4 A'!AP$1007","v":5.1959552495697031E-2},{"$f":" 'TL - C4 A'!AQ$1007","v":5.1959552495697031E-2},{"$f":" 'TL - C4 A'!AR$1007","v":5.1959552495697031E-2},{"$f":" 'TL - C4 A'!AS$1007","v":5.1959552495697031E-2},{"$f":" 'TL - C4 A'!AT$1007","v":5.1959552495697031E-2},{"$f":" 'TL - C4 A'!AU$1007","v":5.1959552495697031E-2},{"$f":" 'TL - C4 A'!AV$1007","v":5.1959552495697031E-2},{"$f":" 'TL - C4 A'!AW$1007","v":5.1959552495697031E-2},{"$f":" 'TL - C4 A'!AX$1007","v":5.1959552495697031E-2},{"$f":" 'TL - C4 A'!AY$1007","v":5.1959552495697031E-2},{"$f":" 'TL - C4 A'!AZ$1007","v":5.1959552495697031E-2},{"$f":" 'TL - C4 A'!BA$1007","v":5.1959552495697031E-2},{"$f":" 'TL - C4 A'!BB$1007","v":5.1959552495697031E-2},{"$f":" 'TL - C4 A'!BC$1007","v":0},{"$f":" 'TL - C4 A'!BD$1007","v":0},{"$f":" 'TL - C4 A'!BE$1007","v":0},{"$f":" 'TL - C4 A'!BF$1007","v":0},{"$f":" 'TL - C4 A'!BG$1007","v":0},{"$f":" 'TL - C4 A'!BH$1007","v":0},{"$f":" 'TL - C4 A'!BI$1007","v":0},{"$f":" 'TL - C4 A'!BJ$1007","v":0},{"$f":" 'TL - C4 A'!BK$1007","v":0},{"$f":" 'TL - C4 A'!BL$1007","v":0},{"$f":" 'TL - C4 A'!BM$1007","v":0},{"$f":" 'TL - C4 A'!BN$1007","v":0},{"$f":" 'TL - C4 A'!BO$1007","v":0},{"$f":" 'TL - C4 A'!BP$1007","v":0},{"$f":" 'TL - C4 A'!BQ$1007","v":0},{"$f":" 'TL - C4 A'!BR$1007","v":0},{"$f":" 'TL - C4 A'!BS$1007","v":0},{"$f":" 'TL - C4 A'!BT$1007","v":0},{"$f":" 'TL - C4 A'!BU$1007","v":0},{"$f":" 'TL - C4 A'!BV$1007","v":0},{"$f":" 'TL - C4 A'!BW$1007","v":0},{"$f":" 'TL - C4 A'!BX$1007","v":0},{"$f":" 'TL - C4 A'!BY$1007","v":0},{"$f":" 'TL - C4 A'!BZ$1007","v":0},{"$f":" 'TL - C4 A'!CA$1007","v":0}]
[null,null,null,null,{"$f":" 'TL - C4 A'!E$1008","v":"Depreciation - capex addition - 01 Apr 96 - real - NSI"},{"$f":" 'TL - C4 A'!F$1008","v":0},{"$f":" 'TL - C4 A'!G$1008","v":0},{"$f":" 'TL - C4 A'!H$1008","v":0},{"$f":" 'TL - C4 A'!I$1008","v":"GBP m"},{"$f":" 'TL - C4 A'!J$1008","v":0},{"$f":" 'TL - C4 A'!K$1008","v":0},{"$f":" 'TL - C4 A'!L$1008","v":0},{"$f":" 'TL - C4 A'!M$1008","v":0},{"$f":" 'TL - C4 A'!N$1008","v":0},{"$f":" 'TL - C4 A'!O$1008","v":0},{"$f":" 'TL - C4 A'!P$1008","v":0},{"$f":" 'TL - C4 A'!Q$1008","v":0},{"$f":" 'TL - C4 A'!R$1008","v":0},{"$f":" 'TL - C4 A'!S$1008","v":0},{"$f":" 'TL - C4 A'!T$1008","v":0},{"$f":" 'TL - C4 A'!U$1008","v":0},{"$f":" 'TL - C4 A'!V$1008","v":0},{"$f":" 'TL - C4 A'!W$1008","v":0},{"$f":" 'TL - C4 A'!X$1008","v":0},{"$f":" 'TL - C4 A'!Y$1008","v":0},{"$f":" 'TL - C4 A'!Z$1008","v":0},{"$f":" 'TL - C4 A'!AA$1008","v":0},{"$f":" 'TL - C4 A'!AB$1008","v":0},{"$f":" 'TL - C4 A'!AC$1008","v":0},{"$f":" 'TL - C4 A'!AD$1008","v":0},{"$f":" 'TL - C4 A'!AE$1008","v":0},{"$f":" 'TL - C4 A'!AF$1008","v":0},{"$f":" 'TL - C4 A'!AG$1008","v":0},{"$f":" 'TL - C4 A'!AH$1008","v":0},{"$f":" 'TL - C4 A'!AI$1008","v":0},{"$f":" 'TL - C4 A'!AJ$1008","v":0},{"$f":" 'TL - C4 A'!AK$1008","v":0},{"$f":" 'TL - C4 A'!AL$1008","v":0},{"$f":" 'TL - C4 A'!AM$1008","v":0},{"$f":" 'TL - C4 A'!AN$1008","v":0},{"$f":" 'TL - C4 A'!AO$1008","v":0},{"$f":" 'TL - C4 A'!AP$1008","v":0},{"$f":" 'TL - C4 A'!AQ$1008","v":0},{"$f":" 'TL - C4 A'!AR$1008","v":0},{"$f":" 'TL - C4 A'!AS$1008","v":0},{"$f":" 'TL - C4 A'!AT$1008","v":0},{"$f":" 'TL - C4 A'!AU$1008","v":0},{"$f":" 'TL - C4 A'!AV$1008","v":0},{"$f":" 'TL - C4 A'!AW$1008","v":0},{"$f":" 'TL - C4 A'!AX$1008","v":0},{"$f":" 'TL - C4 A'!AY$1008","v":0},{"$f":" 'TL - C4 A'!AZ$1008","v":0},{"$f":" 'TL - C4 A'!BA$1008","v":0},{"$f":" 'TL - C4 A'!BB$1008","v":0},{"$f":" 'TL - C4 A'!BC$1008","v":0},{"$f":" 'TL - C4 A'!BD$1008","v":0},{"$f":" 'TL - C4 A'!BE$1008","v":0},{"$f":" 'TL - C4 A'!BF$1008","v":0},{"$f":" 'TL - C4 A'!BG$1008","v":0},{"$f":" 'TL - C4 A'!BH$1008","v":0},{"$f":" 'TL - C4 A'!BI$1008","v":0},{"$f":" 'TL - C4 A'!BJ$1008","v":0},{"$f":" 'TL - C4 A'!BK$1008","v":0},{"$f":" 'TL - C4 A'!BL$1008","v":0},{"$f":" 'TL - C4 A'!BM$1008","v":0},{"$f":" 'TL - C4 A'!BN$1008","v":0},{"$f":" 'TL - C4 A'!BO$1008","v":0},{"$f":" 'TL - C4 A'!BP$1008","v":0},{"$f":" 'TL - C4 A'!BQ$1008","v":0},{"$f":" 'TL - C4 A'!BR$1008","v":0},{"$f":" 'TL - C4 A'!BS$1008","v":0},{"$f":" 'TL - C4 A'!BT$1008","v":0},{"$f":" 'TL - C4 A'!BU$1008","v":0},{"$f":" 'TL - C4 A'!BV$1008","v":0},{"$f":" 'TL - C4 A'!BW$1008","v":0},{"$f":" 'TL - C4 A'!BX$1008","v":0},{"$f":" 'TL - C4 A'!BY$1008","v":0},{"$f":" 'TL - C4 A'!BZ$1008","v":0},{"$f":" 'TL - C4 A'!CA$1008","v":0}]
[null,null,null,null,{"$f":" 'TL - C4 A'!E$1009","v":"Depreciation - capex addition - 01 Apr 97 - real - NSI"},{"$f":" 'TL - C4 A'!F$1009","v":0},{"$f":" 'TL - C4 A'!G$1009","v":0},{"$f":" 'TL - C4 A'!H$1009","v":0},{"$f":" 'TL - C4 A'!I$1009","v":"GBP m"},{"$f":" 'TL - C4 A'!J$1009","v":0},{"$f":" 'TL - C4 A'!K$1009","v":0},{"$f":" 'TL - C4 A'!L$1009","v":0},{"$f":" 'TL - C4 A'!M$1009","v":0},{"$f":" 'TL - C4 A'!N$1009","v":0},{"$f":" 'TL - C4 A'!O$1009","v":0},{"$f":" 'TL - C4 A'!P$1009","v":0},{"$f":" 'TL - C4 A'!Q$1009","v":0},{"$f":" 'TL - C4 A'!R$1009","v":0},{"$f":" 'TL - C4 A'!S$1009","v":0},{"$f":" 'TL - C4 A'!T$1009","v":0},{"$f":" 'TL - C4 A'!U$1009","v":0},{"$f":" 'TL - C4 A'!V$1009","v":0},{"$f":" 'TL - C4 A'!W$1009","v":0},{"$f":" 'TL - C4 A'!X$1009","v":0},{"$f":" 'TL - C4 A'!Y$1009","v":0},{"$f":" 'TL - C4 A'!Z$1009","v":0},{"$f":" 'TL - C4 A'!AA$1009","v":0},{"$f":" 'TL - C4 A'!AB$1009","v":0},{"$f":" 'TL - C4 A'!AC$1009","v":0},{"$f":" 'TL - C4 A'!AD$1009","v":0},{"$f":" 'TL - C4 A'!AE$1009","v":0},{"$f":" 'TL - C4 A'!AF$1009","v":0},{"$f":" 'TL - C4 A'!AG$1009","v":0},{"$f":" 'TL - C4 A'!AH$1009","v":0},{"$f":" 'TL - C4 A'!AI$1009","v":0},{"$f":" 'TL - C4 A'!AJ$1009","v":0},{"$f":" 'TL - C4 A'!AK$1009","v":0},{"$f":" 'TL - C4 A'!AL$1009","v":0},{"$f":" 'TL - C4 A'!AM$1009","v":0},{"$f":" 'TL - C4 A'!AN$1009","v":0},{"$f":" 'TL - C4 A'!AO$1009","v":0},{"$f":" 'TL - C4 A'!AP$1009","v":0},{"$f":" 'TL - C4 A'!AQ$1009","v":0},{"$f":" 'TL - C4 A'!AR$1009","v":0},{"$f":" 'TL - C4 A'!AS$1009","v":0},{"$f":" 'TL - C4 A'!AT$1009","v":0},{"$f":" 'TL - C4 A'!AU$1009","v":0},{"$f":" 'TL - C4 A'!AV$1009","v":0},{"$f":" 'TL - C4 A'!AW$1009","v":0},{"$f":" 'TL - C4 A'!AX$1009","v":0},{"$f":" 'TL - C4 A'!AY$1009","v":0},{"$f":" 'TL - C4 A'!AZ$1009","v":0},{"$f":" 'TL - C4 A'!BA$1009","v":0},{"$f":" 'TL - C4 A'!BB$1009","v":0},{"$f":" 'TL - C4 A'!BC$1009","v":0},{"$f":" 'TL - C4 A'!BD$1009","v":0},{"$f":" 'TL - C4 A'!BE$1009","v":0},{"$f":" 'TL - C4 A'!BF$1009","v":0},{"$f":" 'TL - C4 A'!BG$1009","v":0},{"$f":" 'TL - C4 A'!BH$1009","v":0},{"$f":" 'TL - C4 A'!BI$1009","v":0},{"$f":" 'TL - C4 A'!BJ$1009","v":0},{"$f":" 'TL - C4 A'!BK$1009","v":0},{"$f":" 'TL - C4 A'!BL$1009","v":0},{"$f":" 'TL - C4 A'!BM$1009","v":0},{"$f":" 'TL - C4 A'!BN$1009","v":0},{"$f":" 'TL - C4 A'!BO$1009","v":0},{"$f":" 'TL - C4 A'!BP$1009","v":0},{"$f":" 'TL - C4 A'!BQ$1009","v":0},{"$f":" 'TL - C4 A'!BR$1009","v":0},{"$f":" 'TL - C4 A'!BS$1009","v":0},{"$f":" 'TL - C4 A'!BT$1009","v":0},{"$f":" 'TL - C4 A'!BU$1009","v":0},{"$f":" 'TL - C4 A'!BV$1009","v":0},{"$f":" 'TL - C4 A'!BW$1009","v":0},{"$f":" 'TL - C4 A'!BX$1009","v":0},{"$f":" 'TL - C4 A'!BY$1009","v":0},{"$f":" 'TL - C4 A'!BZ$1009","v":0},{"$f":" 'TL - C4 A'!CA$1009","v":0}]
[null,null,null,null,{"$f":" 'TL - C4 A'!E$1010","v":"Depreciation - capex addition - 01 Apr 98 - real - NSI"},{"$f":" 'TL - C4 A'!F$1010","v":0},{"$f":" 'TL - C4 A'!G$1010","v":0},{"$f":" 'TL - C4 A'!H$1010","v":0},{"$f":" 'TL - C4 A'!I$1010","v":"GBP m"},{"$f":" 'TL - C4 A'!J$1010","v":0},{"$f":" 'TL - C4 A'!K$1010","v":0},{"$f":" 'TL - C4 A'!L$1010","v":0},{"$f":" 'TL - C4 A'!M$1010","v":0},{"$f":" 'TL - C4 A'!N$1010","v":0},{"$f":" 'TL - C4 A'!O$1010","v":0},{"$f":" 'TL - C4 A'!P$1010","v":0},{"$f":" 'TL - C4 A'!Q$1010","v":0},{"$f":" 'TL - C4 A'!R$1010","v":0},{"$f":" 'TL - C4 A'!S$1010","v":0},{"$f":" 'TL - C4 A'!T$1010","v":0},{"$f":" 'TL - C4 A'!U$1010","v":0},{"$f":" 'TL - C4 A'!V$1010","v":0},{"$f":" 'TL - C4 A'!W$1010","v":0},{"$f":" 'TL - C4 A'!X$1010","v":0},{"$f":" 'TL - C4 A'!Y$1010","v":0},{"$f":" 'TL - C4 A'!Z$1010","v":0},{"$f":" 'TL - C4 A'!AA$1010","v":0},{"$f":" 'TL - C4 A'!AB$1010","v":0},{"$f":" 'TL - C4 A'!AC$1010","v":0},{"$f":" 'TL - C4 A'!AD$1010","v":0},{"$f":" 'TL - C4 A'!AE$1010","v":0},{"$f":" 'TL - C4 A'!AF$1010","v":0},{"$f":" 'TL - C4 A'!AG$1010","v":0},{"$f":" 'TL - C4 A'!AH$1010","v":0},{"$f":" 'TL - C4 A'!AI$1010","v":0},{"$f":" 'TL - C4 A'!AJ$1010","v":0},{"$f":" 'TL - C4 A'!AK$1010","v":0},{"$f":" 'TL - C4 A'!AL$1010","v":0},{"$f":" 'TL - C4 A'!AM$1010","v":0},{"$f":" 'TL - C4 A'!AN$1010","v":0},{"$f":" 'TL - C4 A'!AO$1010","v":0},{"$f":" 'TL - C4 A'!AP$1010","v":0},{"$f":" 'TL - C4 A'!AQ$1010","v":0},{"$f":" 'TL - C4 A'!AR$1010","v":0},{"$f":" 'TL - C4 A'!AS$1010","v":0},{"$f":" 'TL - C4 A'!AT$1010","v":0},{"$f":" 'TL - C4 A'!AU$1010","v":0},{"$f":" 'TL - C4 A'!AV$1010","v":0},{"$f":" 'TL - C4 A'!AW$1010","v":0},{"$f":" 'TL - C4 A'!AX$1010","v":0},{"$f":" 'TL - C4 A'!AY$1010","v":0},{"$f":" 'TL - C4 A'!AZ$1010","v":0},{"$f":" 'TL - C4 A'!BA$1010","v":0},{"$f":" 'TL - C4 A'!BB$1010","v":0},{"$f":" 'TL - C4 A'!BC$1010","v":0},{"$f":" 'TL - C4 A'!BD$1010","v":0},{"$f":" 'TL - C4 A'!BE$1010","v":0},{"$f":" 'TL - C4 A'!BF$1010","v":0},{"$f":" 'TL - C4 A'!BG$1010","v":0},{"$f":" 'TL - C4 A'!BH$1010","v":0},{"$f":" 'TL - C4 A'!BI$1010","v":0},{"$f":" 'TL - C4 A'!BJ$1010","v":0},{"$f":" 'TL - C4 A'!BK$1010","v":0},{"$f":" 'TL - C4 A'!BL$1010","v":0},{"$f":" 'TL - C4 A'!BM$1010","v":0},{"$f":" 'TL - C4 A'!BN$1010","v":0},{"$f":" 'TL - C4 A'!BO$1010","v":0},{"$f":" 'TL - C4 A'!BP$1010","v":0},{"$f":" 'TL - C4 A'!BQ$1010","v":0},{"$f":" 'TL - C4 A'!BR$1010","v":0},{"$f":" 'TL - C4 A'!BS$1010","v":0},{"$f":" 'TL - C4 A'!BT$1010","v":0},{"$f":" 'TL - C4 A'!BU$1010","v":0},{"$f":" 'TL - C4 A'!BV$1010","v":0},{"$f":" 'TL - C4 A'!BW$1010","v":0},{"$f":" 'TL - C4 A'!BX$1010","v":0},{"$f":" 'TL - C4 A'!BY$1010","v":0},{"$f":" 'TL - C4 A'!BZ$1010","v":0},{"$f":" 'TL - C4 A'!CA$1010","v":0}]
[null,null,null,null,{"$f":" 'TL - C4 A'!E$1011","v":"Depreciation - capex addition - 01 Apr 99 - real - NSI"},{"$f":" 'TL - C4 A'!F$1011","v":0},{"$f":" 'TL - C4 A'!G$1011","v":0},{"$f":" 'TL - C4 A'!H$1011","v":0},{"$f":" 'TL - C4 A'!I$1011","v":"GBP m"},{"$f":" 'TL - C4 A'!J$1011","v":0},{"$f":" 'TL - C4 A'!K$1011","v":0},{"$f":" 'TL - C4 A'!L$1011","v":0},{"$f":" 'TL - C4 A'!M$1011","v":0},{"$f":" 'TL - C4 A'!N$1011","v":0},{"$f":" 'TL - C4 A'!O$1011","v":0},{"$f":" 'TL - C4 A'!P$1011","v":0},{"$f":" 'TL - C4 A'!Q$1011","v":0},{"$f":" 'TL - C4 A'!R$1011","v":0},{"$f":" 'TL - C4 A'!S$1011","v":0},{"$f":" 'TL - C4 A'!T$1011","v":0},{"$f":" 'TL - C4 A'!U$1011","v":0},{"$f":" 'TL - C4 A'!V$1011","v":0},{"$f":" 'TL - C4 A'!W$1011","v":0},{"$f":" 'TL - C4 A'!X$1011","v":0},{"$f":" 'TL - C4 A'!Y$1011","v":0},{"$f":" 'TL - C4 A'!Z$1011","v":0},{"$f":" 'TL - C4 A'!AA$1011","v":0},{"$f":" 'TL - C4 A'!AB$1011","v":0},{"$f":" 'TL - C4 A'!AC$1011","v":0},{"$f":" 'TL - C4 A'!AD$1011","v":0},{"$f":" 'TL - C4 A'!AE$1011","v":0},{"$f":" 'TL - C4 A'!AF$1011","v":0},{"$f":" 'TL - C4 A'!AG$1011","v":0},{"$f":" 'TL - C4 A'!AH$1011","v":0},{"$f":" 'TL - C4 A'!AI$1011","v":0},{"$f":" 'TL - C4 A'!AJ$1011","v":0},{"$f":" 'TL - C4 A'!AK$1011","v":0},{"$f":" 'TL - C4 A'!AL$1011","v":0},{"$f":" 'TL - C4 A'!AM$1011","v":0},{"$f":" 'TL - C4 A'!AN$1011","v":0},{"$f":" 'TL - C4 A'!AO$1011","v":0},{"$f":" 'TL - C4 A'!AP$1011","v":0},{"$f":" 'TL - C4 A'!AQ$1011","v":0},{"$f":" 'TL - C4 A'!AR$1011","v":0},{"$f":" 'TL - C4 A'!AS$1011","v":0},{"$f":" 'TL - C4 A'!AT$1011","v":0},{"$f":" 'TL - C4 A'!AU$1011","v":0},{"$f":" 'TL - C4 A'!AV$1011","v":0},{"$f":" 'TL - C4 A'!AW$1011","v":0},{"$f":" 'TL - C4 A'!AX$1011","v":0},{"$f":" 'TL - C4 A'!AY$1011","v":0},{"$f":" 'TL - C4 A'!AZ$1011","v":0},{"$f":" 'TL - C4 A'!BA$1011","v":0},{"$f":" 'TL - C4 A'!BB$1011","v":0},{"$f":" 'TL - C4 A'!BC$1011","v":0},{"$f":" 'TL - C4 A'!BD$1011","v":0},{"$f":" 'TL - C4 A'!BE$1011","v":0},{"$f":" 'TL - C4 A'!BF$1011","v":0},{"$f":" 'TL - C4 A'!BG$1011","v":0},{"$f":" 'TL - C4 A'!BH$1011","v":0},{"$f":" 'TL - C4 A'!BI$1011","v":0},{"$f":" 'TL - C4 A'!BJ$1011","v":0},{"$f":" 'TL - C4 A'!BK$1011","v":0},{"$f":" 'TL - C4 A'!BL$1011","v":0},{"$f":" 'TL - C4 A'!BM$1011","v":0},{"$f":" 'TL - C4 A'!BN$1011","v":0},{"$f":" 'TL - C4 A'!BO$1011","v":0},{"$f":" 'TL - C4 A'!BP$1011","v":0},{"$f":" 'TL - C4 A'!BQ$1011","v":0},{"$f":" 'TL - C4 A'!BR$1011","v":0},{"$f":" 'TL - C4 A'!BS$1011","v":0},{"$f":" 'TL - C4 A'!BT$1011","v":0},{"$f":" 'TL - C4 A'!BU$1011","v":0},{"$f":" 'TL - C4 A'!BV$1011","v":0},{"$f":" 'TL - C4 A'!BW$1011","v":0},{"$f":" 'TL - C4 A'!BX$1011","v":0},{"$f":" 'TL - C4 A'!BY$1011","v":0},{"$f":" 'TL - C4 A'!BZ$1011","v":0},{"$f":" 'TL - C4 A'!CA$1011","v":0}]
[null,null,null,null,{"$f":" 'TL - C4 A'!E$1012","v":"Depreciation - capex addition - 01 Apr 00 - real - NSI"},{"$f":" 'TL - C4 A'!F$1012","v":0},{"$f":" 'TL - C4 A'!G$1012","v":0},{"$f":" 'TL - C4 A'!H$1012","v":0},{"$f":" 'TL - C4 A'!I$1012","v":"GBP m"},{"$f":" 'TL - C4 A'!J$1012","v":0},{"$f":" 'TL - C4 A'!K$1012","v":0},{"$f":" 'TL - C4 A'!L$1012","v":0},{"$f":" 'TL - C4 A'!M$1012","v":0},{"$f":" 'TL - C4 A'!N$1012","v":0},{"$f":" 'TL - C4 A'!O$1012","v":0},{"$f":" 'TL - C4 A'!P$1012","v":0},{"$f":" 'TL - C4 A'!Q$1012","v":0},{"$f":" 'TL - C4 A'!R$1012","v":0},{"$f":" 'TL - C4 A'!S$1012","v":0},{"$f":" 'TL - C4 A'!T$1012","v":0},{"$f":" 'TL - C4 A'!U$1012","v":0},{"$f":" 'TL - C4 A'!V$1012","v":0},{"$f":" 'TL - C4 A'!W$1012","v":0},{"$f":" 'TL - C4 A'!X$1012","v":0},{"$f":" 'TL - C4 A'!Y$1012","v":0},{"$f":" 'TL - C4 A'!Z$1012","v":0},{"$f":" 'TL - C4 A'!AA$1012","v":0},{"$f":" 'TL - C4 A'!AB$1012","v":0},{"$f":" 'TL - C4 A'!AC$1012","v":0},{"$f":" 'TL - C4 A'!AD$1012","v":0},{"$f":" 'TL - C4 A'!AE$1012","v":0},{"$f":" 'TL - C4 A'!AF$1012","v":0},{"$f":" 'TL - C4 A'!AG$1012","v":0},{"$f":" 'TL - C4 A'!AH$1012","v":0},{"$f":" 'TL - C4 A'!AI$1012","v":0},{"$f":" 'TL - C4 A'!AJ$1012","v":0},{"$f":" 'TL - C4 A'!AK$1012","v":0},{"$f":" 'TL - C4 A'!AL$1012","v":0},{"$f":" 'TL - C4 A'!AM$1012","v":0},{"$f":" 'TL - C4 A'!AN$1012","v":0},{"$f":" 'TL - C4 A'!AO$1012","v":0},{"$f":" 'TL - C4 A'!AP$1012","v":0},{"$f":" 'TL - C4 A'!AQ$1012","v":0},{"$f":" 'TL - C4 A'!AR$1012","v":0},{"$f":" 'TL - C4 A'!AS$1012","v":0},{"$f":" 'TL - C4 A'!AT$1012","v":0},{"$f":" 'TL - C4 A'!AU$1012","v":0},{"$f":" 'TL - C4 A'!AV$1012","v":0},{"$f":" 'TL - C4 A'!AW$1012","v":0},{"$f":" 'TL - C4 A'!AX$1012","v":0},{"$f":" 'TL - C4 A'!AY$1012","v":0},{"$f":" 'TL - C4 A'!AZ$1012","v":0},{"$f":" 'TL - C4 A'!BA$1012","v":0},{"$f":" 'TL - C4 A'!BB$1012","v":0},{"$f":" 'TL - C4 A'!BC$1012","v":0},{"$f":" 'TL - C4 A'!BD$1012","v":0},{"$f":" 'TL - C4 A'!BE$1012","v":0},{"$f":" 'TL - C4 A'!BF$1012","v":0},{"$f":" 'TL - C4 A'!BG$1012","v":0},{"$f":" 'TL - C4 A'!BH$1012","v":0},{"$f":" 'TL - C4 A'!BI$1012","v":0},{"$f":" 'TL - C4 A'!BJ$1012","v":0},{"$f":" 'TL - C4 A'!BK$1012","v":0},{"$f":" 'TL - C4 A'!BL$1012","v":0},{"$f":" 'TL - C4 A'!BM$1012","v":0},{"$f":" 'TL - C4 A'!BN$1012","v":0},{"$f":" 'TL - C4 A'!BO$1012","v":0},{"$f":" 'TL - C4 A'!BP$1012","v":0},{"$f":" 'TL - C4 A'!BQ$1012","v":0},{"$f":" 'TL - C4 A'!BR$1012","v":0},{"$f":" 'TL - C4 A'!BS$1012","v":0},{"$f":" 'TL - C4 A'!BT$1012","v":0},{"$f":" 'TL - C4 A'!BU$1012","v":0},{"$f":" 'TL - C4 A'!BV$1012","v":0},{"$f":" 'TL - C4 A'!BW$1012","v":0},{"$f":" 'TL - C4 A'!BX$1012","v":0},{"$f":" 'TL - C4 A'!BY$1012","v":0},{"$f":" 'TL - C4 A'!BZ$1012","v":0},{"$f":" 'TL - C4 A'!CA$1012","v":0}]
[null,null,null,null,{"$f":" 'TL - C4 A'!E$1013","v":"Depreciation - capex addition - 01 Apr 01 - real - NSI"},{"$f":" 'TL - C4 A'!F$1013","v":0},{"$f":" 'TL - C4 A'!G$1013","v":0},{"$f":" 'TL - C4 A'!H$1013","v":0},{"$f":" 'TL - C4 A'!I$1013","v":"GBP m"},{"$f":" 'TL - C4 A'!J$1013","v":0},{"$f":" 'TL - C4 A'!K$1013","v":0},{"$f":" 'TL - C4 A'!L$1013","v":0},{"$f":" 'TL - C4 A'!M$1013","v":0},{"$f":" 'TL - C4 A'!N$1013","v":0},{"$f":" 'TL - C4 A'!O$1013","v":0},{"$f":" 'TL - C4 A'!P$1013","v":0},{"$f":" 'TL - C4 A'!Q$1013","v":0},{"$f":" 'TL - C4 A'!R$1013","v":0},{"$f":" 'TL - C4 A'!S$1013","v":0},{"$f":" 'TL - C4 A'!T$1013","v":0},{"$f":" 'TL - C4 A'!U$1013","v":0},{"$f":" 'TL - C4 A'!V$1013","v":0},{"$f":" 'TL - C4 A'!W$1013","v":0},{"$f":" 'TL - C4 A'!X$1013","v":0},{"$f":" 'TL - C4 A'!Y$1013","v":0},{"$f":" 'TL - C4 A'!Z$1013","v":0},{"$f":" 'TL - C4 A'!AA$1013","v":0},{"$f":" 'TL - C4 A'!AB$1013","v":0},{"$f":" 'TL - C4 A'!AC$1013","v":0},{"$f":" 'TL - C4 A'!AD$1013","v":0},{"$f":" 'TL - C4 A'!AE$1013","v":0},{"$f":" 'TL - C4 A'!AF$1013","v":0},{"$f":" 'TL - C4 A'!AG$1013","v":0},{"$f":" 'TL - C4 A'!AH$1013","v":0},{"$f":" 'TL - C4 A'!AI$1013","v":0},{"$f":" 'TL - C4 A'!AJ$1013","v":0},{"$f":" 'TL - C4 A'!AK$1013","v":0},{"$f":" 'TL - C4 A'!AL$1013","v":0},{"$f":" 'TL - C4 A'!AM$1013","v":0},{"$f":" 'TL - C4 A'!AN$1013","v":0},{"$f":" 'TL - C4 A'!AO$1013","v":0},{"$f":" 'TL - C4 A'!AP$1013","v":0},{"$f":" 'TL - C4 A'!AQ$1013","v":0},{"$f":" 'TL - C4 A'!AR$1013","v":0},{"$f":" 'TL - C4 A'!AS$1013","v":0},{"$f":" 'TL - C4 A'!AT$1013","v":0},{"$f":" 'TL - C4 A'!AU$1013","v":0},{"$f":" 'TL - C4 A'!AV$1013","v":0},{"$f":" 'TL - C4 A'!AW$1013","v":0},{"$f":" 'TL - C4 A'!AX$1013","v":0},{"$f":" 'TL - C4 A'!AY$1013","v":0},{"$f":" 'TL - C4 A'!AZ$1013","v":0},{"$f":" 'TL - C4 A'!BA$1013","v":0},{"$f":" 'TL - C4 A'!BB$1013","v":0},{"$f":" 'TL - C4 A'!BC$1013","v":0},{"$f":" 'TL - C4 A'!BD$1013","v":0},{"$f":" 'TL - C4 A'!BE$1013","v":0},{"$f":" 'TL - C4 A'!BF$1013","v":0},{"$f":" 'TL - C4 A'!BG$1013","v":0},{"$f":" 'TL - C4 A'!BH$1013","v":0},{"$f":" 'TL - C4 A'!BI$1013","v":0},{"$f":" 'TL - C4 A'!BJ$1013","v":0},{"$f":" 'TL - C4 A'!BK$1013","v":0},{"$f":" 'TL - C4 A'!BL$1013","v":0},{"$f":" 'TL - C4 A'!BM$1013","v":0},{"$f":" 'TL - C4 A'!BN$1013","v":0},{"$f":" 'TL - C4 A'!BO$1013","v":0},{"$f":" 'TL - C4 A'!BP$1013","v":0},{"$f":" 'TL - C4 A'!BQ$1013","v":0},{"$f":" 'TL - C4 A'!BR$1013","v":0},{"$f":" 'TL - C4 A'!BS$1013","v":0},{"$f":" 'TL - C4 A'!BT$1013","v":0},{"$f":" 'TL - C4 A'!BU$1013","v":0},{"$f":" 'TL - C4 A'!BV$1013","v":0},{"$f":" 'TL - C4 A'!BW$1013","v":0},{"$f":" 'TL - C4 A'!BX$1013","v":0},{"$f":" 'TL - C4 A'!BY$1013","v":0},{"$f":" 'TL - C4 A'!BZ$1013","v":0},{"$f":" 'TL - C4 A'!CA$1013","v":0}]
[null,null,null,null,{"$f":" 'TL - C4 A'!E$1014","v":"Depreciation - capex addition - 01 Apr 02 - real - NSI"},{"$f":" 'TL - C4 A'!F$1014","v":0},{"$f":" 'TL - C4 A'!G$1014","v":0},{"$f":" 'TL - C4 A'!H$1014","v":0},{"$f":" 'TL - C4 A'!I$1014","v":"GBP m"},{"$f":" 'TL - C4 A'!J$1014","v":0},{"$f":" 'TL - C4 A'!K$1014","v":0},{"$f":" 'TL - C4 A'!L$1014","v":0},{"$f":" 'TL - C4 A'!M$1014","v":0},{"$f":" 'TL - C4 A'!N$1014","v":0},{"$f":" 'TL - C4 A'!O$1014","v":0},{"$f":" 'TL - C4 A'!P$1014","v":0},{"$f":" 'TL - C4 A'!Q$1014","v":0},{"$f":" 'TL - C4 A'!R$1014","v":0},{"$f":" 'TL - C4 A'!S$1014","v":0},{"$f":" 'TL - C4 A'!T$1014","v":0},{"$f":" 'TL - C4 A'!U$1014","v":0},{"$f":" 'TL - C4 A'!V$1014","v":0},{"$f":" 'TL - C4 A'!W$1014","v":0},{"$f":" 'TL - C4 A'!X$1014","v":0},{"$f":" 'TL - C4 A'!Y$1014","v":0},{"$f":" 'TL - C4 A'!Z$1014","v":0},{"$f":" 'TL - C4 A'!AA$1014","v":0},{"$f":" 'TL - C4 A'!AB$1014","v":0},{"$f":" 'TL - C4 A'!AC$1014","v":0},{"$f":" 'TL - C4 A'!AD$1014","v":0},{"$f":" 'TL - C4 A'!AE$1014","v":0},{"$f":" 'TL - C4 A'!AF$1014","v":0},{"$f":" 'TL - C4 A'!AG$1014","v":0},{"$f":" 'TL - C4 A'!AH$1014","v":0},{"$f":" 'TL - C4 A'!AI$1014","v":0},{"$f":" 'TL - C4 A'!AJ$1014","v":0},{"$f":" 'TL - C4 A'!AK$1014","v":0},{"$f":" 'TL - C4 A'!AL$1014","v":0},{"$f":" 'TL - C4 A'!AM$1014","v":0},{"$f":" 'TL - C4 A'!AN$1014","v":0},{"$f":" 'TL - C4 A'!AO$1014","v":0},{"$f":" 'TL - C4 A'!AP$1014","v":0},{"$f":" 'TL - C4 A'!AQ$1014","v":0},{"$f":" 'TL - C4 A'!AR$1014","v":0},{"$f":" 'TL - C4 A'!AS$1014","v":0},{"$f":" 'TL - C4 A'!AT$1014","v":0},{"$f":" 'TL - C4 A'!AU$1014","v":0},{"$f":" 'TL - C4 A'!AV$1014","v":0},{"$f":" 'TL - C4 A'!AW$1014","v":0},{"$f":" 'TL - C4 A'!AX$1014","v":0},{"$f":" 'TL - C4 A'!AY$1014","v":0},{"$f":" 'TL - C4 A'!AZ$1014","v":0},{"$f":" 'TL - C4 A'!BA$1014","v":0},{"$f":" 'TL - C4 A'!BB$1014","v":0},{"$f":" 'TL - C4 A'!BC$1014","v":0},{"$f":" 'TL - C4 A'!BD$1014","v":0},{"$f":" 'TL - C4 A'!BE$1014","v":0},{"$f":" 'TL - C4 A'!BF$1014","v":0},{"$f":" 'TL - C4 A'!BG$1014","v":0},{"$f":" 'TL - C4 A'!BH$1014","v":0},{"$f":" 'TL - C4 A'!BI$1014","v":0},{"$f":" 'TL - C4 A'!BJ$1014","v":0},{"$f":" 'TL - C4 A'!BK$1014","v":0},{"$f":" 'TL - C4 A'!BL$1014","v":0},{"$f":" 'TL - C4 A'!BM$1014","v":0},{"$f":" 'TL - C4 A'!BN$1014","v":0},{"$f":" 'TL - C4 A'!BO$1014","v":0},{"$f":" 'TL - C4 A'!BP$1014","v":0},{"$f":" 'TL - C4 A'!BQ$1014","v":0},{"$f":" 'TL - C4 A'!BR$1014","v":0},{"$f":" 'TL - C4 A'!BS$1014","v":0},{"$f":" 'TL - C4 A'!BT$1014","v":0},{"$f":" 'TL - C4 A'!BU$1014","v":0},{"$f":" 'TL - C4 A'!BV$1014","v":0},{"$f":" 'TL - C4 A'!BW$1014","v":0},{"$f":" 'TL - C4 A'!BX$1014","v":0},{"$f":" 'TL - C4 A'!BY$1014","v":0},{"$f":" 'TL - C4 A'!BZ$1014","v":0},{"$f":" 'TL - C4 A'!CA$1014","v":0}]
[null,null,null,null,{"$f":" 'TL - C4 A'!E$1015","v":"Depreciation - capex addition - 01 Apr 03 - real - NSI"},{"$f":" 'TL - C4 A'!F$1015","v":0},{"$f":" 'TL - C4 A'!G$1015","v":0},{"$f":" 'TL - C4 A'!H$1015","v":0},{"$f":" 'TL - C4 A'!I$1015","v":"GBP m"},{"$f":" 'TL - C4 A'!J$1015","v":0},{"$f":" 'TL - C4 A'!K$1015","v":0},{"$f":" 'TL - C4 A'!L$1015","v":0},{"$f":" 'TL - C4 A'!M$1015","v":0},{"$f":" 'TL - C4 A'!N$1015","v":0},{"$f":" 'TL - C4 A'!O$1015","v":0},{"$f":" 'TL - C4 A'!P$1015","v":0},{"$f":" 'TL - C4 A'!Q$1015","v":0},{"$f":" 'TL - C4 A'!R$1015","v":0},{"$f":" 'TL - C4 A'!S$1015","v":0},{"$f":" 'TL - C4 A'!T$1015","v":0},{"$f":" 'TL - C4 A'!U$1015","v":0},{"$f":" 'TL - C4 A'!V$1015","v":0},{"$f":" 'TL - C4 A'!W$1015","v":0},{"$f":" 'TL - C4 A'!X$1015","v":0},{"$f":" 'TL - C4 A'!Y$1015","v":0},{"$f":" 'TL - C4 A'!Z$1015","v":0},{"$f":" 'TL - C4 A'!AA$1015","v":0},{"$f":" 'TL - C4 A'!AB$1015","v":0},{"$f":" 'TL - C4 A'!AC$1015","v":0},{"$f":" 'TL - C4 A'!AD$1015","v":0},{"$f":" 'TL - C4 A'!AE$1015","v":0},{"$f":" 'TL - C4 A'!AF$1015","v":0},{"$f":" 'TL - C4 A'!AG$1015","v":0},{"$f":" 'TL - C4 A'!AH$1015","v":0},{"$f":" 'TL - C4 A'!AI$1015","v":0},{"$f":" 'TL - C4 A'!AJ$1015","v":0},{"$f":" 'TL - C4 A'!AK$1015","v":0},{"$f":" 'TL - C4 A'!AL$1015","v":0},{"$f":" 'TL - C4 A'!AM$1015","v":0},{"$f":" 'TL - C4 A'!AN$1015","v":0},{"$f":" 'TL - C4 A'!AO$1015","v":0},{"$f":" 'TL - C4 A'!AP$1015","v":0},{"$f":" 'TL - C4 A'!AQ$1015","v":0},{"$f":" 'TL - C4 A'!AR$1015","v":0},{"$f":" 'TL - C4 A'!AS$1015","v":0},{"$f":" 'TL - C4 A'!AT$1015","v":0},{"$f":" 'TL - C4 A'!AU$1015","v":0},{"$f":" 'TL - C4 A'!AV$1015","v":0},{"$f":" 'TL - C4 A'!AW$1015","v":0},{"$f":" 'TL - C4 A'!AX$1015","v":0},{"$f":" 'TL - C4 A'!AY$1015","v":0},{"$f":" 'TL - C4 A'!AZ$1015","v":0},{"$f":" 'TL - C4 A'!BA$1015","v":0},{"$f":" 'TL - C4 A'!BB$1015","v":0},{"$f":" 'TL - C4 A'!BC$1015","v":0},{"$f":" 'TL - C4 A'!BD$1015","v":0},{"$f":" 'TL - C4 A'!BE$1015","v":0},{"$f":" 'TL - C4 A'!BF$1015","v":0},{"$f":" 'TL - C4 A'!BG$1015","v":0},{"$f":" 'TL - C4 A'!BH$1015","v":0},{"$f":" 'TL - C4 A'!BI$1015","v":0},{"$f":" 'TL - C4 A'!BJ$1015","v":0},{"$f":" 'TL - C4 A'!BK$1015","v":0},{"$f":" 'TL - C4 A'!BL$1015","v":0},{"$f":" 'TL - C4 A'!BM$1015","v":0},{"$f":" 'TL - C4 A'!BN$1015","v":0},{"$f":" 'TL - C4 A'!BO$1015","v":0},{"$f":" 'TL - C4 A'!BP$1015","v":0},{"$f":" 'TL - C4 A'!BQ$1015","v":0},{"$f":" 'TL - C4 A'!BR$1015","v":0},{"$f":" 'TL - C4 A'!BS$1015","v":0},{"$f":" 'TL - C4 A'!BT$1015","v":0},{"$f":" 'TL - C4 A'!BU$1015","v":0},{"$f":" 'TL - C4 A'!BV$1015","v":0},{"$f":" 'TL - C4 A'!BW$1015","v":0},{"$f":" 'TL - C4 A'!BX$1015","v":0},{"$f":" 'TL - C4 A'!BY$1015","v":0},{"$f":" 'TL - C4 A'!BZ$1015","v":0},{"$f":" 'TL - C4 A'!CA$1015","v":0}]
[null,null,null,null,{"$f":" 'TL - C4 A'!E$1016","v":"Depreciation - capex addition - 01 Apr 04 - real - NSI"},{"$f":" 'TL - C4 A'!F$1016","v":0},{"$f":" 'TL - C4 A'!G$1016","v":0},{"$f":" 'TL - C4 A'!H$1016","v":0},{"$f":" 'TL - C4 A'!I$1016","v":"GBP m"},{"$f":" 'TL - C4 A'!J$1016","v":0},{"$f":" 'TL - C4 A'!K$1016","v":0},{"$f":" 'TL - C4 A'!L$1016","v":0},{"$f":" 'TL - C4 A'!M$1016","v":0},{"$f":" 'TL - C4 A'!N$1016","v":0},{"$f":" 'TL - C4 A'!O$1016","v":0},{"$f":" 'TL - C4 A'!P$1016","v":0},{"$f":" 'TL - C4 A'!Q$1016","v":0},{"$f":" 'TL - C4 A'!R$1016","v":0},{"$f":" 'TL - C4 A'!S$1016","v":0},{"$f":" 'TL - C4 A'!T$1016","v":0},{"$f":" 'TL - C4 A'!U$1016","v":0},{"$f":" 'TL - C4 A'!V$1016","v":0},{"$f":" 'TL - C4 A'!W$1016","v":0},{"$f":" 'TL - C4 A'!X$1016","v":0},{"$f":" 'TL - C4 A'!Y$1016","v":0},{"$f":" 'TL - C4 A'!Z$1016","v":0},{"$f":" 'TL - C4 A'!AA$1016","v":0},{"$f":" 'TL - C4 A'!AB$1016","v":0},{"$f":" 'TL - C4 A'!AC$1016","v":0},{"$f":" 'TL - C4 A'!AD$1016","v":0},{"$f":" 'TL - C4 A'!AE$1016","v":0},{"$f":" 'TL - C4 A'!AF$1016","v":0},{"$f":" 'TL - C4 A'!AG$1016","v":0},{"$f":" 'TL - C4 A'!AH$1016","v":0},{"$f":" 'TL - C4 A'!AI$1016","v":0},{"$f":" 'TL - C4 A'!AJ$1016","v":0},{"$f":" 'TL - C4 A'!AK$1016","v":0},{"$f":" 'TL - C4 A'!AL$1016","v":0},{"$f":" 'TL - C4 A'!AM$1016","v":0},{"$f":" 'TL - C4 A'!AN$1016","v":0},{"$f":" 'TL - C4 A'!AO$1016","v":0},{"$f":" 'TL - C4 A'!AP$1016","v":0},{"$f":" 'TL - C4 A'!AQ$1016","v":0},{"$f":" 'TL - C4 A'!AR$1016","v":0},{"$f":" 'TL - C4 A'!AS$1016","v":0},{"$f":" 'TL - C4 A'!AT$1016","v":0},{"$f":" 'TL - C4 A'!AU$1016","v":0},{"$f":" 'TL - C4 A'!AV$1016","v":0},{"$f":" 'TL - C4 A'!AW$1016","v":0},{"$f":" 'TL - C4 A'!AX$1016","v":0},{"$f":" 'TL - C4 A'!AY$1016","v":0},{"$f":" 'TL - C4 A'!AZ$1016","v":0},{"$f":" 'TL - C4 A'!BA$1016","v":0},{"$f":" 'TL - C4 A'!BB$1016","v":0},{"$f":" 'TL - C4 A'!BC$1016","v":0},{"$f":" 'TL - C4 A'!BD$1016","v":0},{"$f":" 'TL - C4 A'!BE$1016","v":0},{"$f":" 'TL - C4 A'!BF$1016","v":0},{"$f":" 'TL - C4 A'!BG$1016","v":0},{"$f":" 'TL - C4 A'!BH$1016","v":0},{"$f":" 'TL - C4 A'!BI$1016","v":0},{"$f":" 'TL - C4 A'!BJ$1016","v":0},{"$f":" 'TL - C4 A'!BK$1016","v":0},{"$f":" 'TL - C4 A'!BL$1016","v":0},{"$f":" 'TL - C4 A'!BM$1016","v":0},{"$f":" 'TL - C4 A'!BN$1016","v":0},{"$f":" 'TL - C4 A'!BO$1016","v":0},{"$f":" 'TL - C4 A'!BP$1016","v":0},{"$f":" 'TL - C4 A'!BQ$1016","v":0},{"$f":" 'TL - C4 A'!BR$1016","v":0},{"$f":" 'TL - C4 A'!BS$1016","v":0},{"$f":" 'TL - C4 A'!BT$1016","v":0},{"$f":" 'TL - C4 A'!BU$1016","v":0},{"$f":" 'TL - C4 A'!BV$1016","v":0},{"$f":" 'TL - C4 A'!BW$1016","v":0},{"$f":" 'TL - C4 A'!BX$1016","v":0},{"$f":" 'TL - C4 A'!BY$1016","v":0},{"$f":" 'TL - C4 A'!BZ$1016","v":0},{"$f":" 'TL - C4 A'!CA$1016","v":0}]
[null,null,null,null,{"$f":" 'TL - C4 A'!E$1017","v":"Depreciation - capex addition - 01 Apr 05 - real - NSI"},{"$f":" 'TL - C4 A'!F$1017","v":0},{"$f":" 'TL - C4 A'!G$1017","v":0},{"$f":" 'TL - C4 A'!H$1017","v":0},{"$f":" 'TL - C4 A'!I$1017","v":"GBP m"},{"$f":" 'TL - C4 A'!J$1017","v":0},{"$f":" 'TL - C4 A'!K$1017","v":0},{"$f":" 'TL - C4 A'!L$1017","v":0},{"$f":" 'TL - C4 A'!M$1017","v":0},{"$f":" 'TL - C4 A'!N$1017","v":0},{"$f":" 'TL - C4 A'!O$1017","v":0},{"$f":" 'TL - C4 A'!P$1017","v":0},{"$f":" 'TL - C4 A'!Q$1017","v":0},{"$f":" 'TL - C4 A'!R$1017","v":0},{"$f":" 'TL - C4 A'!S$1017","v":0},{"$f":" 'TL - C4 A'!T$1017","v":0},{"$f":" 'TL - C4 A'!U$1017","v":0},{"$f":" 'TL - C4 A'!V$1017","v":0},{"$f":" 'TL - C4 A'!W$1017","v":0},{"$f":" 'TL - C4 A'!X$1017","v":0},{"$f":" 'TL - C4 A'!Y$1017","v":0},{"$f":" 'TL - C4 A'!Z$1017","v":0},{"$f":" 'TL - C4 A'!AA$1017","v":0},{"$f":" 'TL - C4 A'!AB$1017","v":0},{"$f":" 'TL - C4 A'!AC$1017","v":0},{"$f":" 'TL - C4 A'!AD$1017","v":0},{"$f":" 'TL - C4 A'!AE$1017","v":0},{"$f":" 'TL - C4 A'!AF$1017","v":0},{"$f":" 'TL - C4 A'!AG$1017","v":0},{"$f":" 'TL - C4 A'!AH$1017","v":0},{"$f":" 'TL - C4 A'!AI$1017","v":0},{"$f":" 'TL - C4 A'!AJ$1017","v":0},{"$f":" 'TL - C4 A'!AK$1017","v":0},{"$f":" 'TL - C4 A'!AL$1017","v":0},{"$f":" 'TL - C4 A'!AM$1017","v":0},{"$f":" 'TL - C4 A'!AN$1017","v":0},{"$f":" 'TL - C4 A'!AO$1017","v":0},{"$f":" 'TL - C4 A'!AP$1017","v":0},{"$f":" 'TL - C4 A'!AQ$1017","v":0},{"$f":" 'TL - C4 A'!AR$1017","v":0},{"$f":" 'TL - C4 A'!AS$1017","v":0},{"$f":" 'TL - C4 A'!AT$1017","v":0},{"$f":" 'TL - C4 A'!AU$1017","v":0},{"$f":" 'TL - C4 A'!AV$1017","v":0},{"$f":" 'TL - C4 A'!AW$1017","v":0},{"$f":" 'TL - C4 A'!AX$1017","v":0},{"$f":" 'TL - C4 A'!AY$1017","v":0},{"$f":" 'TL - C4 A'!AZ$1017","v":0},{"$f":" 'TL - C4 A'!BA$1017","v":0},{"$f":" 'TL - C4 A'!BB$1017","v":0},{"$f":" 'TL - C4 A'!BC$1017","v":0},{"$f":" 'TL - C4 A'!BD$1017","v":0},{"$f":" 'TL - C4 A'!BE$1017","v":0},{"$f":" 'TL - C4 A'!BF$1017","v":0},{"$f":" 'TL - C4 A'!BG$1017","v":0},{"$f":" 'TL - C4 A'!BH$1017","v":0},{"$f":" 'TL - C4 A'!BI$1017","v":0},{"$f":" 'TL - C4 A'!BJ$1017","v":0},{"$f":" 'TL - C4 A'!BK$1017","v":0},{"$f":" 'TL - C4 A'!BL$1017","v":0},{"$f":" 'TL - C4 A'!BM$1017","v":0},{"$f":" 'TL - C4 A'!BN$1017","v":0},{"$f":" 'TL - C4 A'!BO$1017","v":0},{"$f":" 'TL - C4 A'!BP$1017","v":0},{"$f":" 'TL - C4 A'!BQ$1017","v":0},{"$f":" 'TL - C4 A'!BR$1017","v":0},{"$f":" 'TL - C4 A'!BS$1017","v":0},{"$f":" 'TL - C4 A'!BT$1017","v":0},{"$f":" 'TL - C4 A'!BU$1017","v":0},{"$f":" 'TL - C4 A'!BV$1017","v":0},{"$f":" 'TL - C4 A'!BW$1017","v":0},{"$f":" 'TL - C4 A'!BX$1017","v":0},{"$f":" 'TL - C4 A'!BY$1017","v":0},{"$f":" 'TL - C4 A'!BZ$1017","v":0},{"$f":" 'TL - C4 A'!CA$1017","v":0}]
[null,null,null,null,{"$f":" 'TL - C4 A'!E$1018","v":"Depreciation - capex addition - 01 Apr 06 - real - NSI"},{"$f":" 'TL - C4 A'!F$1018","v":0},{"$f":" 'TL - C4 A'!G$1018","v":0},{"$f":" 'TL - C4 A'!H$1018","v":0},{"$f":" 'TL - C4 A'!I$1018","v":"GBP m"},{"$f":" 'TL - C4 A'!J$1018","v":0},{"$f":" 'TL - C4 A'!K$1018","v":0},{"$f":" 'TL - C4 A'!L$1018","v":0},{"$f":" 'TL - C4 A'!M$1018","v":0},{"$f":" 'TL - C4 A'!N$1018","v":0},{"$f":" 'TL - C4 A'!O$1018","v":0},{"$f":" 'TL - C4 A'!P$1018","v":0},{"$f":" 'TL - C4 A'!Q$1018","v":0},{"$f":" 'TL - C4 A'!R$1018","v":0},{"$f":" 'TL - C4 A'!S$1018","v":0},{"$f":" 'TL - C4 A'!T$1018","v":0},{"$f":" 'TL - C4 A'!U$1018","v":0},{"$f":" 'TL - C4 A'!V$1018","v":0},{"$f":" 'TL - C4 A'!W$1018","v":0},{"$f":" 'TL - C4 A'!X$1018","v":0},{"$f":" 'TL - C4 A'!Y$1018","v":0},{"$f":" 'TL - C4 A'!Z$1018","v":0},{"$f":" 'TL - C4 A'!AA$1018","v":0},{"$f":" 'TL - C4 A'!AB$1018","v":0},{"$f":" 'TL - C4 A'!AC$1018","v":0},{"$f":" 'TL - C4 A'!AD$1018","v":0},{"$f":" 'TL - C4 A'!AE$1018","v":0},{"$f":" 'TL - C4 A'!AF$1018","v":0},{"$f":" 'TL - C4 A'!AG$1018","v":0},{"$f":" 'TL - C4 A'!AH$1018","v":0},{"$f":" 'TL - C4 A'!AI$1018","v":0},{"$f":" 'TL - C4 A'!AJ$1018","v":0},{"$f":" 'TL - C4 A'!AK$1018","v":0},{"$f":" 'TL - C4 A'!AL$1018","v":0},{"$f":" 'TL - C4 A'!AM$1018","v":0},{"$f":" 'TL - C4 A'!AN$1018","v":0},{"$f":" 'TL - C4 A'!AO$1018","v":0},{"$f":" 'TL - C4 A'!AP$1018","v":0},{"$f":" 'TL - C4 A'!AQ$1018","v":0},{"$f":" 'TL - C4 A'!AR$1018","v":0},{"$f":" 'TL - C4 A'!AS$1018","v":0},{"$f":" 'TL - C4 A'!AT$1018","v":0},{"$f":" 'TL - C4 A'!AU$1018","v":0},{"$f":" 'TL - C4 A'!AV$1018","v":0},{"$f":" 'TL - C4 A'!AW$1018","v":0},{"$f":" 'TL - C4 A'!AX$1018","v":0},{"$f":" 'TL - C4 A'!AY$1018","v":0},{"$f":" 'TL - C4 A'!AZ$1018","v":0},{"$f":" 'TL - C4 A'!BA$1018","v":0},{"$f":" 'TL - C4 A'!BB$1018","v":0},{"$f":" 'TL - C4 A'!BC$1018","v":0},{"$f":" 'TL - C4 A'!BD$1018","v":0},{"$f":" 'TL - C4 A'!BE$1018","v":0},{"$f":" 'TL - C4 A'!BF$1018","v":0},{"$f":" 'TL - C4 A'!BG$1018","v":0},{"$f":" 'TL - C4 A'!BH$1018","v":0},{"$f":" 'TL - C4 A'!BI$1018","v":0},{"$f":" 'TL - C4 A'!BJ$1018","v":0},{"$f":" 'TL - C4 A'!BK$1018","v":0},{"$f":" 'TL - C4 A'!BL$1018","v":0},{"$f":" 'TL - C4 A'!BM$1018","v":0},{"$f":" 'TL - C4 A'!BN$1018","v":0},{"$f":" 'TL - C4 A'!BO$1018","v":0},{"$f":" 'TL - C4 A'!BP$1018","v":0},{"$f":" 'TL - C4 A'!BQ$1018","v":0},{"$f":" 'TL - C4 A'!BR$1018","v":0},{"$f":" 'TL - C4 A'!BS$1018","v":0},{"$f":" 'TL - C4 A'!BT$1018","v":0},{"$f":" 'TL - C4 A'!BU$1018","v":0},{"$f":" 'TL - C4 A'!BV$1018","v":0},{"$f":" 'TL - C4 A'!BW$1018","v":0},{"$f":" 'TL - C4 A'!BX$1018","v":0},{"$f":" 'TL - C4 A'!BY$1018","v":0},{"$f":" 'TL - C4 A'!BZ$1018","v":0},{"$f":" 'TL - C4 A'!CA$1018","v":0}]
[null,null,null,null,{"$f":" 'TL - C4 A'!E$1019","v":"Depreciation - capex addition - 01 Apr 07 - real - NSI"},{"$f":" 'TL - C4 A'!F$1019","v":0},{"$f":" 'TL - C4 A'!G$1019","v":0},{"$f":" 'TL - C4 A'!H$1019","v":0},{"$f":" 'TL - C4 A'!I$1019","v":"GBP m"},{"$f":" 'TL - C4 A'!J$1019","v":0},{"$f":" 'TL - C4 A'!K$1019","v":0},{"$f":" 'TL - C4 A'!L$1019","v":0},{"$f":" 'TL - C4 A'!M$1019","v":0},{"$f":" 'TL - C4 A'!N$1019","v":0},{"$f":" 'TL - C4 A'!O$1019","v":0},{"$f":" 'TL - C4 A'!P$1019","v":0},{"$f":" 'TL - C4 A'!Q$1019","v":0},{"$f":" 'TL - C4 A'!R$1019","v":0},{"$f":" 'TL - C4 A'!S$1019","v":0},{"$f":" 'TL - C4 A'!T$1019","v":0},{"$f":" 'TL - C4 A'!U$1019","v":0},{"$f":" 'TL - C4 A'!V$1019","v":0},{"$f":" 'TL - C4 A'!W$1019","v":0},{"$f":" 'TL - C4 A'!X$1019","v":0},{"$f":" 'TL - C4 A'!Y$1019","v":0},{"$f":" 'TL - C4 A'!Z$1019","v":0},{"$f":" 'TL - C4 A'!AA$1019","v":0},{"$f":" 'TL - C4 A'!AB$1019","v":0},{"$f":" 'TL - C4 A'!AC$1019","v":0},{"$f":" 'TL - C4 A'!AD$1019","v":0},{"$f":" 'TL - C4 A'!AE$1019","v":0},{"$f":" 'TL - C4 A'!AF$1019","v":0},{"$f":" 'TL - C4 A'!AG$1019","v":0},{"$f":" 'TL - C4 A'!AH$1019","v":0},{"$f":" 'TL - C4 A'!AI$1019","v":0},{"$f":" 'TL - C4 A'!AJ$1019","v":0},{"$f":" 'TL - C4 A'!AK$1019","v":0},{"$f":" 'TL - C4 A'!AL$1019","v":0},{"$f":" 'TL - C4 A'!AM$1019","v":0},{"$f":" 'TL - C4 A'!AN$1019","v":0},{"$f":" 'TL - C4 A'!AO$1019","v":0},{"$f":" 'TL - C4 A'!AP$1019","v":0},{"$f":" 'TL - C4 A'!AQ$1019","v":0},{"$f":" 'TL - C4 A'!AR$1019","v":0},{"$f":" 'TL - C4 A'!AS$1019","v":0},{"$f":" 'TL - C4 A'!AT$1019","v":0},{"$f":" 'TL - C4 A'!AU$1019","v":0},{"$f":" 'TL - C4 A'!AV$1019","v":0},{"$f":" 'TL - C4 A'!AW$1019","v":0},{"$f":" 'TL - C4 A'!AX$1019","v":0},{"$f":" 'TL - C4 A'!AY$1019","v":0},{"$f":" 'TL - C4 A'!AZ$1019","v":0},{"$f":" 'TL - C4 A'!BA$1019","v":0},{"$f":" 'TL - C4 A'!BB$1019","v":0},{"$f":" 'TL - C4 A'!BC$1019","v":0},{"$f":" 'TL - C4 A'!BD$1019","v":0},{"$f":" 'TL - C4 A'!BE$1019","v":0},{"$f":" 'TL - C4 A'!BF$1019","v":0},{"$f":" 'TL - C4 A'!BG$1019","v":0},{"$f":" 'TL - C4 A'!BH$1019","v":0},{"$f":" 'TL - C4 A'!BI$1019","v":0},{"$f":" 'TL - C4 A'!BJ$1019","v":0},{"$f":" 'TL - C4 A'!BK$1019","v":0},{"$f":" 'TL - C4 A'!BL$1019","v":0},{"$f":" 'TL - C4 A'!BM$1019","v":0},{"$f":" 'TL - C4 A'!BN$1019","v":0},{"$f":" 'TL - C4 A'!BO$1019","v":0},{"$f":" 'TL - C4 A'!BP$1019","v":0},{"$f":" 'TL - C4 A'!BQ$1019","v":0},{"$f":" 'TL - C4 A'!BR$1019","v":0},{"$f":" 'TL - C4 A'!BS$1019","v":0},{"$f":" 'TL - C4 A'!BT$1019","v":0},{"$f":" 'TL - C4 A'!BU$1019","v":0},{"$f":" 'TL - C4 A'!BV$1019","v":0},{"$f":" 'TL - C4 A'!BW$1019","v":0},{"$f":" 'TL - C4 A'!BX$1019","v":0},{"$f":" 'TL - C4 A'!BY$1019","v":0},{"$f":" 'TL - C4 A'!BZ$1019","v":0},{"$f":" 'TL - C4 A'!CA$1019","v":0}]
[null,null,null,null,{"$f":" 'TL - C4 A'!E$1020","v":"Depreciation - capex addition - 01 Apr 08 - real - NSI"},{"$f":" 'TL - C4 A'!F$1020","v":0},{"$f":" 'TL - C4 A'!G$1020","v":0},{"$f":" 'TL - C4 A'!H$1020","v":0},{"$f":" 'TL - C4 A'!I$1020","v":"GBP m"},{"$f":" 'TL - C4 A'!J$1020","v":0},{"$f":" 'TL - C4 A'!K$1020","v":0},{"$f":" 'TL - C4 A'!L$1020","v":0},{"$f":" 'TL - C4 A'!M$1020","v":0},{"$f":" 'TL - C4 A'!N$1020","v":0},{"$f":" 'TL - C4 A'!O$1020","v":0},{"$f":" 'TL - C4 A'!P$1020","v":0},{"$f":" 'TL - C4 A'!Q$1020","v":0},{"$f":" 'TL - C4 A'!R$1020","v":0},{"$f":" 'TL - C4 A'!S$1020","v":0},{"$f":" 'TL - C4 A'!T$1020","v":0},{"$f":" 'TL - C4 A'!U$1020","v":0},{"$f":" 'TL - C4 A'!V$1020","v":0},{"$f":" 'TL - C4 A'!W$1020","v":0},{"$f":" 'TL - C4 A'!X$1020","v":0},{"$f":" 'TL - C4 A'!Y$1020","v":0},{"$f":" 'TL - C4 A'!Z$1020","v":0},{"$f":" 'TL - C4 A'!AA$1020","v":0},{"$f":" 'TL - C4 A'!AB$1020","v":0},{"$f":" 'TL - C4 A'!AC$1020","v":0},{"$f":" 'TL - C4 A'!AD$1020","v":0},{"$f":" 'TL - C4 A'!AE$1020","v":0},{"$f":" 'TL - C4 A'!AF$1020","v":0},{"$f":" 'TL - C4 A'!AG$1020","v":0},{"$f":" 'TL - C4 A'!AH$1020","v":0},{"$f":" 'TL - C4 A'!AI$1020","v":0},{"$f":" 'TL - C4 A'!AJ$1020","v":0},{"$f":" 'TL - C4 A'!AK$1020","v":0},{"$f":" 'TL - C4 A'!AL$1020","v":0},{"$f":" 'TL - C4 A'!AM$1020","v":0},{"$f":" 'TL - C4 A'!AN$1020","v":0},{"$f":" 'TL - C4 A'!AO$1020","v":0},{"$f":" 'TL - C4 A'!AP$1020","v":0},{"$f":" 'TL - C4 A'!AQ$1020","v":0},{"$f":" 'TL - C4 A'!AR$1020","v":0},{"$f":" 'TL - C4 A'!AS$1020","v":0},{"$f":" 'TL - C4 A'!AT$1020","v":0},{"$f":" 'TL - C4 A'!AU$1020","v":0},{"$f":" 'TL - C4 A'!AV$1020","v":0},{"$f":" 'TL - C4 A'!AW$1020","v":0},{"$f":" 'TL - C4 A'!AX$1020","v":0},{"$f":" 'TL - C4 A'!AY$1020","v":0},{"$f":" 'TL - C4 A'!AZ$1020","v":0},{"$f":" 'TL - C4 A'!BA$1020","v":0},{"$f":" 'TL - C4 A'!BB$1020","v":0},{"$f":" 'TL - C4 A'!BC$1020","v":0},{"$f":" 'TL - C4 A'!BD$1020","v":0},{"$f":" 'TL - C4 A'!BE$1020","v":0},{"$f":" 'TL - C4 A'!BF$1020","v":0},{"$f":" 'TL - C4 A'!BG$1020","v":0},{"$f":" 'TL - C4 A'!BH$1020","v":0},{"$f":" 'TL - C4 A'!BI$1020","v":0},{"$f":" 'TL - C4 A'!BJ$1020","v":0},{"$f":" 'TL - C4 A'!BK$1020","v":0},{"$f":" 'TL - C4 A'!BL$1020","v":0},{"$f":" 'TL - C4 A'!BM$1020","v":0},{"$f":" 'TL - C4 A'!BN$1020","v":0},{"$f":" 'TL - C4 A'!BO$1020","v":0},{"$f":" 'TL - C4 A'!BP$1020","v":0},{"$f":" 'TL - C4 A'!BQ$1020","v":0},{"$f":" 'TL - C4 A'!BR$1020","v":0},{"$f":" 'TL - C4 A'!BS$1020","v":0},{"$f":" 'TL - C4 A'!BT$1020","v":0},{"$f":" 'TL - C4 A'!BU$1020","v":0},{"$f":" 'TL - C4 A'!BV$1020","v":0},{"$f":" 'TL - C4 A'!BW$1020","v":0},{"$f":" 'TL - C4 A'!BX$1020","v":0},{"$f":" 'TL - C4 A'!BY$1020","v":0},{"$f":" 'TL - C4 A'!BZ$1020","v":0},{"$f":" 'TL - C4 A'!CA$1020","v":0}]
[null,null,null,null,{"$f":" 'TL - C4 A'!E$1021","v":"Depreciation - capex addition - 01 Apr 09 - real - NSI"},{"$f":" 'TL - C4 A'!F$1021","v":0},{"$f":" 'TL - C4 A'!G$1021","v":0},{"$f":" 'TL - C4 A'!H$1021","v":0},{"$f":" 'TL - C4 A'!I$1021","v":"GBP m"},{"$f":" 'TL - C4 A'!J$1021","v":0},{"$f":" 'TL - C4 A'!K$1021","v":0},{"$f":" 'TL - C4 A'!L$1021","v":0},{"$f":" 'TL - C4 A'!M$1021","v":0},{"$f":" 'TL - C4 A'!N$1021","v":0},{"$f":" 'TL - C4 A'!O$1021","v":0},{"$f":" 'TL - C4 A'!P$1021","v":0},{"$f":" 'TL - C4 A'!Q$1021","v":0},{"$f":" 'TL - C4 A'!R$1021","v":0},{"$f":" 'TL - C4 A'!S$1021","v":0},{"$f":" 'TL - C4 A'!T$1021","v":0},{"$f":" 'TL - C4 A'!U$1021","v":0},{"$f":" 'TL - C4 A'!V$1021","v":0},{"$f":" 'TL - C4 A'!W$1021","v":0},{"$f":" 'TL - C4 A'!X$1021","v":0},{"$f":" 'TL - C4 A'!Y$1021","v":0},{"$f":" 'TL - C4 A'!Z$1021","v":0},{"$f":" 'TL - C4 A'!AA$1021","v":0},{"$f":" 'TL - C4 A'!AB$1021","v":0},{"$f":" 'TL - C4 A'!AC$1021","v":0},{"$f":" 'TL - C4 A'!AD$1021","v":0},{"$f":" 'TL - C4 A'!AE$1021","v":0},{"$f":" 'TL - C4 A'!AF$1021","v":0},{"$f":" 'TL - C4 A'!AG$1021","v":0},{"$f":" 'TL - C4 A'!AH$1021","v":0},{"$f":" 'TL - C4 A'!AI$1021","v":0},{"$f":" 'TL - C4 A'!AJ$1021","v":0},{"$f":" 'TL - C4 A'!AK$1021","v":0},{"$f":" 'TL - C4 A'!AL$1021","v":0},{"$f":" 'TL - C4 A'!AM$1021","v":0},{"$f":" 'TL - C4 A'!AN$1021","v":0},{"$f":" 'TL - C4 A'!AO$1021","v":0},{"$f":" 'TL - C4 A'!AP$1021","v":0},{"$f":" 'TL - C4 A'!AQ$1021","v":0},{"$f":" 'TL - C4 A'!AR$1021","v":0},{"$f":" 'TL - C4 A'!AS$1021","v":0},{"$f":" 'TL - C4 A'!AT$1021","v":0},{"$f":" 'TL - C4 A'!AU$1021","v":0},{"$f":" 'TL - C4 A'!AV$1021","v":0},{"$f":" 'TL - C4 A'!AW$1021","v":0},{"$f":" 'TL - C4 A'!AX$1021","v":0},{"$f":" 'TL - C4 A'!AY$1021","v":0},{"$f":" 'TL - C4 A'!AZ$1021","v":0},{"$f":" 'TL - C4 A'!BA$1021","v":0},{"$f":" 'TL - C4 A'!BB$1021","v":0},{"$f":" 'TL - C4 A'!BC$1021","v":0},{"$f":" 'TL - C4 A'!BD$1021","v":0},{"$f":" 'TL - C4 A'!BE$1021","v":0},{"$f":" 'TL - C4 A'!BF$1021","v":0},{"$f":" 'TL - C4 A'!BG$1021","v":0},{"$f":" 'TL - C4 A'!BH$1021","v":0},{"$f":" 'TL - C4 A'!BI$1021","v":0},{"$f":" 'TL - C4 A'!BJ$1021","v":0},{"$f":" 'TL - C4 A'!BK$1021","v":0},{"$f":" 'TL - C4 A'!BL$1021","v":0},{"$f":" 'TL - C4 A'!BM$1021","v":0},{"$f":" 'TL - C4 A'!BN$1021","v":0},{"$f":" 'TL - C4 A'!BO$1021","v":0},{"$f":" 'TL - C4 A'!BP$1021","v":0},{"$f":" 'TL - C4 A'!BQ$1021","v":0},{"$f":" 'TL - C4 A'!BR$1021","v":0},{"$f":" 'TL - C4 A'!BS$1021","v":0},{"$f":" 'TL - C4 A'!BT$1021","v":0},{"$f":" 'TL - C4 A'!BU$1021","v":0},{"$f":" 'TL - C4 A'!BV$1021","v":0},{"$f":" 'TL - C4 A'!BW$1021","v":0},{"$f":" 'TL - C4 A'!BX$1021","v":0},{"$f":" 'TL - C4 A'!BY$1021","v":0},{"$f":" 'TL - C4 A'!BZ$1021","v":0},{"$f":" 'TL - C4 A'!CA$1021","v":0}]
[null,null,null,null,{"$f":" 'TL - C4 A'!E$1022","v":"Depreciation - capex addition - 01 Apr 10 - real - NSI"},{"$f":" 'TL - C4 A'!F$1022","v":0},{"$f":" 'TL - C4 A'!G$1022","v":0},{"$f":" 'TL - C4 A'!H$1022","v":0},{"$f":" 'TL - C4 A'!I$1022","v":"GBP m"},{"$f":" 'TL - C4 A'!J$1022","v":0},{"$f":" 'TL - C4 A'!K$1022","v":0},{"$f":" 'TL - C4 A'!L$1022","v":0},{"$f":" 'TL - C4 A'!M$1022","v":0},{"$f":" 'TL - C4 A'!N$1022","v":0},{"$f":" 'TL - C4 A'!O$1022","v":0},{"$f":" 'TL - C4 A'!P$1022","v":0},{"$f":" 'TL - C4 A'!Q$1022","v":0},{"$f":" 'TL - C4 A'!R$1022","v":0},{"$f":" 'TL - C4 A'!S$1022","v":0},{"$f":" 'TL - C4 A'!T$1022","v":0},{"$f":" 'TL - C4 A'!U$1022","v":0},{"$f":" 'TL - C4 A'!V$1022","v":0},{"$f":" 'TL - C4 A'!W$1022","v":0},{"$f":" 'TL - C4 A'!X$1022","v":0},{"$f":" 'TL - C4 A'!Y$1022","v":0},{"$f":" 'TL - C4 A'!Z$1022","v":0},{"$f":" 'TL - C4 A'!AA$1022","v":0},{"$f":" 'TL - C4 A'!AB$1022","v":0},{"$f":" 'TL - C4 A'!AC$1022","v":0},{"$f":" 'TL - C4 A'!AD$1022","v":0},{"$f":" 'TL - C4 A'!AE$1022","v":0},{"$f":" 'TL - C4 A'!AF$1022","v":0},{"$f":" 'TL - C4 A'!AG$1022","v":0},{"$f":" 'TL - C4 A'!AH$1022","v":0},{"$f":" 'TL - C4 A'!AI$1022","v":0},{"$f":" 'TL - C4 A'!AJ$1022","v":0},{"$f":" 'TL - C4 A'!AK$1022","v":0},{"$f":" 'TL - C4 A'!AL$1022","v":0},{"$f":" 'TL - C4 A'!AM$1022","v":0},{"$f":" 'TL - C4 A'!AN$1022","v":0},{"$f":" 'TL - C4 A'!AO$1022","v":0},{"$f":" 'TL - C4 A'!AP$1022","v":0},{"$f":" 'TL - C4 A'!AQ$1022","v":0},{"$f":" 'TL - C4 A'!AR$1022","v":0},{"$f":" 'TL - C4 A'!AS$1022","v":0},{"$f":" 'TL - C4 A'!AT$1022","v":0},{"$f":" 'TL - C4 A'!AU$1022","v":0},{"$f":" 'TL - C4 A'!AV$1022","v":0},{"$f":" 'TL - C4 A'!AW$1022","v":0},{"$f":" 'TL - C4 A'!AX$1022","v":0},{"$f":" 'TL - C4 A'!AY$1022","v":0},{"$f":" 'TL - C4 A'!AZ$1022","v":0},{"$f":" 'TL - C4 A'!BA$1022","v":0},{"$f":" 'TL - C4 A'!BB$1022","v":0},{"$f":" 'TL - C4 A'!BC$1022","v":0},{"$f":" 'TL - C4 A'!BD$1022","v":0},{"$f":" 'TL - C4 A'!BE$1022","v":0},{"$f":" 'TL - C4 A'!BF$1022","v":0},{"$f":" 'TL - C4 A'!BG$1022","v":0},{"$f":" 'TL - C4 A'!BH$1022","v":0},{"$f":" 'TL - C4 A'!BI$1022","v":0},{"$f":" 'TL - C4 A'!BJ$1022","v":0},{"$f":" 'TL - C4 A'!BK$1022","v":0},{"$f":" 'TL - C4 A'!BL$1022","v":0},{"$f":" 'TL - C4 A'!BM$1022","v":0},{"$f":" 'TL - C4 A'!BN$1022","v":0},{"$f":" 'TL - C4 A'!BO$1022","v":0},{"$f":" 'TL - C4 A'!BP$1022","v":0},{"$f":" 'TL - C4 A'!BQ$1022","v":0},{"$f":" 'TL - C4 A'!BR$1022","v":0},{"$f":" 'TL - C4 A'!BS$1022","v":0},{"$f":" 'TL - C4 A'!BT$1022","v":0},{"$f":" 'TL - C4 A'!BU$1022","v":0},{"$f":" 'TL - C4 A'!BV$1022","v":0},{"$f":" 'TL - C4 A'!BW$1022","v":0},{"$f":" 'TL - C4 A'!BX$1022","v":0},{"$f":" 'TL - C4 A'!BY$1022","v":0},{"$f":" 'TL - C4 A'!BZ$1022","v":0},{"$f":" 'TL - C4 A'!CA$1022","v":0}]
[null,null,null,null,{"$f":" 'TL - C4 A'!E$1023","v":"Depreciation - capex addition - 01 Apr 11 - real - NSI"},{"$f":" 'TL - C4 A'!F$1023","v":0},{"$f":" 'TL - C4 A'!G$1023","v":0},{"$f":" 'TL - C4 A'!H$1023","v":0},{"$f":" 'TL - C4 A'!I$1023","v":"GBP m"},{"$f":" 'TL - C4 A'!J$1023","v":0},{"$f":" 'TL - C4 A'!K$1023","v":0},{"$f":" 'TL - C4 A'!L$1023","v":0},{"$f":" 'TL - C4 A'!M$1023","v":0},{"$f":" 'TL - C4 A'!N$1023","v":0},{"$f":" 'TL - C4 A'!O$1023","v":0},{"$f":" 'TL - C4 A'!P$1023","v":0},{"$f":" 'TL - C4 A'!Q$1023","v":0},{"$f":" 'TL - C4 A'!R$1023","v":0},{"$f":" 'TL - C4 A'!S$1023","v":0},{"$f":" 'TL - C4 A'!T$1023","v":0},{"$f":" 'TL - C4 A'!U$1023","v":0},{"$f":" 'TL - C4 A'!V$1023","v":0},{"$f":" 'TL - C4 A'!W$1023","v":0},{"$f":" 'TL - C4 A'!X$1023","v":0},{"$f":" 'TL - C4 A'!Y$1023","v":0},{"$f":" 'TL - C4 A'!Z$1023","v":0},{"$f":" 'TL - C4 A'!AA$1023","v":0},{"$f":" 'TL - C4 A'!AB$1023","v":0},{"$f":" 'TL - C4 A'!AC$1023","v":0},{"$f":" 'TL - C4 A'!AD$1023","v":0},{"$f":" 'TL - C4 A'!AE$1023","v":0},{"$f":" 'TL - C4 A'!AF$1023","v":0},{"$f":" 'TL - C4 A'!AG$1023","v":0},{"$f":" 'TL - C4 A'!AH$1023","v":0},{"$f":" 'TL - C4 A'!AI$1023","v":0},{"$f":" 'TL - C4 A'!AJ$1023","v":0},{"$f":" 'TL - C4 A'!AK$1023","v":0},{"$f":" 'TL - C4 A'!AL$1023","v":0},{"$f":" 'TL - C4 A'!AM$1023","v":0},{"$f":" 'TL - C4 A'!AN$1023","v":0},{"$f":" 'TL - C4 A'!AO$1023","v":0},{"$f":" 'TL - C4 A'!AP$1023","v":0},{"$f":" 'TL - C4 A'!AQ$1023","v":0},{"$f":" 'TL - C4 A'!AR$1023","v":0},{"$f":" 'TL - C4 A'!AS$1023","v":0},{"$f":" 'TL - C4 A'!AT$1023","v":0},{"$f":" 'TL - C4 A'!AU$1023","v":0},{"$f":" 'TL - C4 A'!AV$1023","v":0},{"$f":" 'TL - C4 A'!AW$1023","v":0},{"$f":" 'TL - C4 A'!AX$1023","v":0},{"$f":" 'TL - C4 A'!AY$1023","v":0},{"$f":" 'TL - C4 A'!AZ$1023","v":0},{"$f":" 'TL - C4 A'!BA$1023","v":0},{"$f":" 'TL - C4 A'!BB$1023","v":0},{"$f":" 'TL - C4 A'!BC$1023","v":0},{"$f":" 'TL - C4 A'!BD$1023","v":0},{"$f":" 'TL - C4 A'!BE$1023","v":0},{"$f":" 'TL - C4 A'!BF$1023","v":0},{"$f":" 'TL - C4 A'!BG$1023","v":0},{"$f":" 'TL - C4 A'!BH$1023","v":0},{"$f":" 'TL - C4 A'!BI$1023","v":0},{"$f":" 'TL - C4 A'!BJ$1023","v":0},{"$f":" 'TL - C4 A'!BK$1023","v":0},{"$f":" 'TL - C4 A'!BL$1023","v":0},{"$f":" 'TL - C4 A'!BM$1023","v":0},{"$f":" 'TL - C4 A'!BN$1023","v":0},{"$f":" 'TL - C4 A'!BO$1023","v":0},{"$f":" 'TL - C4 A'!BP$1023","v":0},{"$f":" 'TL - C4 A'!BQ$1023","v":0},{"$f":" 'TL - C4 A'!BR$1023","v":0},{"$f":" 'TL - C4 A'!BS$1023","v":0},{"$f":" 'TL - C4 A'!BT$1023","v":0},{"$f":" 'TL - C4 A'!BU$1023","v":0},{"$f":" 'TL - C4 A'!BV$1023","v":0},{"$f":" 'TL - C4 A'!BW$1023","v":0},{"$f":" 'TL - C4 A'!BX$1023","v":0},{"$f":" 'TL - C4 A'!BY$1023","v":0},{"$f":" 'TL - C4 A'!BZ$1023","v":0},{"$f":" 'TL - C4 A'!CA$1023","v":0}]
[null,null,null,null,{"$f":" 'TL - C4 A'!E$1024","v":"Depreciation - capex addition - 01 Oct 12 - real - NSI"},{"$f":" 'TL - C4 A'!F$1024","v":0},{"$f":" 'TL - C4 A'!G$1024","v":0},{"$f":" 'TL - C4 A'!H$1024","v":0},{"$f":" 'TL - C4 A'!I$1024","v":"GBP m"},{"$f":" 'TL - C4 A'!J$1024","v":0},{"$f":" 'TL - C4 A'!K$1024","v":0},{"$f":" 'TL - C4 A'!L$1024","v":0},{"$f":" 'TL - C4 A'!M$1024","v":0},{"$f":" 'TL - C4 A'!N$1024","v":0},{"$f":" 'TL - C4 A'!O$1024","v":0},{"$f":" 'TL - C4 A'!P$1024","v":0},{"$f":" 'TL - C4 A'!Q$1024","v":0},{"$f":" 'TL - C4 A'!R$1024","v":0},{"$f":" 'TL - C4 A'!S$1024","v":0},{"$f":" 'TL - C4 A'!T$1024","v":0},{"$f":" 'TL - C4 A'!U$1024","v":0},{"$f":" 'TL - C4 A'!V$1024","v":0},{"$f":" 'TL - C4 A'!W$1024","v":0},{"$f":" 'TL - C4 A'!X$1024","v":0},{"$f":" 'TL - C4 A'!Y$1024","v":0},{"$f":" 'TL - C4 A'!Z$1024","v":0},{"$f":" 'TL - C4 A'!AA$1024","v":0},{"$f":" 'TL - C4 A'!AB$1024","v":0},{"$f":" 'TL - C4 A'!AC$1024","v":0},{"$f":" 'TL - C4 A'!AD$1024","v":0},{"$f":" 'TL - C4 A'!AE$1024","v":0},{"$f":" 'TL - C4 A'!AF$1024","v":0},{"$f":" 'TL - C4 A'!AG$1024","v":0},{"$f":" 'TL - C4 A'!AH$1024","v":0},{"$f":" 'TL - C4 A'!AI$1024","v":0},{"$f":" 'TL - C4 A'!AJ$1024","v":0},{"$f":" 'TL - C4 A'!AK$1024","v":0},{"$f":" 'TL - C4 A'!AL$1024","v":0},{"$f":" 'TL - C4 A'!AM$1024","v":0},{"$f":" 'TL - C4 A'!AN$1024","v":0},{"$f":" 'TL - C4 A'!AO$1024","v":0},{"$f":" 'TL - C4 A'!AP$1024","v":0},{"$f":" 'TL - C4 A'!AQ$1024","v":0},{"$f":" 'TL - C4 A'!AR$1024","v":0},{"$f":" 'TL - C4 A'!AS$1024","v":0},{"$f":" 'TL - C4 A'!AT$1024","v":0},{"$f":" 'TL - C4 A'!AU$1024","v":0},{"$f":" 'TL - C4 A'!AV$1024","v":0},{"$f":" 'TL - C4 A'!AW$1024","v":0},{"$f":" 'TL - C4 A'!AX$1024","v":0},{"$f":" 'TL - C4 A'!AY$1024","v":0},{"$f":" 'TL - C4 A'!AZ$1024","v":0},{"$f":" 'TL - C4 A'!BA$1024","v":0},{"$f":" 'TL - C4 A'!BB$1024","v":0},{"$f":" 'TL - C4 A'!BC$1024","v":0},{"$f":" 'TL - C4 A'!BD$1024","v":0},{"$f":" 'TL - C4 A'!BE$1024","v":0},{"$f":" 'TL - C4 A'!BF$1024","v":0},{"$f":" 'TL - C4 A'!BG$1024","v":0},{"$f":" 'TL - C4 A'!BH$1024","v":0},{"$f":" 'TL - C4 A'!BI$1024","v":0},{"$f":" 'TL - C4 A'!BJ$1024","v":0},{"$f":" 'TL - C4 A'!BK$1024","v":0},{"$f":" 'TL - C4 A'!BL$1024","v":0},{"$f":" 'TL - C4 A'!BM$1024","v":0},{"$f":" 'TL - C4 A'!BN$1024","v":0},{"$f":" 'TL - C4 A'!BO$1024","v":0},{"$f":" 'TL - C4 A'!BP$1024","v":0},{"$f":" 'TL - C4 A'!BQ$1024","v":0},{"$f":" 'TL - C4 A'!BR$1024","v":0},{"$f":" 'TL - C4 A'!BS$1024","v":0},{"$f":" 'TL - C4 A'!BT$1024","v":0},{"$f":" 'TL - C4 A'!BU$1024","v":0},{"$f":" 'TL - C4 A'!BV$1024","v":0},{"$f":" 'TL - C4 A'!BW$1024","v":0},{"$f":" 'TL - C4 A'!BX$1024","v":0},{"$f":" 'TL - C4 A'!BY$1024","v":0},{"$f":" 'TL - C4 A'!BZ$1024","v":0},{"$f":" 'TL - C4 A'!CA$1024","v":0}]
[null,null,null,null,{"$f":" 'TL - C4 A'!E$1025","v":"Depreciation - capex addition - 01 Oct 13 - real - NSI"},{"$f":" 'TL - C4 A'!F$1025","v":0},{"$f":" 'TL - C4 A'!G$1025","v":0},{"$f":" 'TL - C4 A'!H$1025","v":0},{"$f":" 'TL - C4 A'!I$1025","v":"GBP m"},{"$f":" 'TL - C4 A'!J$1025","v":0},{"$f":" 'TL - C4 A'!K$1025","v":0},{"$f":" 'TL - C4 A'!L$1025","v":0},{"$f":" 'TL - C4 A'!M$1025","v":0},{"$f":" 'TL - C4 A'!N$1025","v":0},{"$f":" 'TL - C4 A'!O$1025","v":0},{"$f":" 'TL - C4 A'!P$1025","v":0},{"$f":" 'TL - C4 A'!Q$1025","v":0},{"$f":" 'TL - C4 A'!R$1025","v":0},{"$f":" 'TL - C4 A'!S$1025","v":0},{"$f":" 'TL - C4 A'!T$1025","v":0},{"$f":" 'TL - C4 A'!U$1025","v":0},{"$f":" 'TL - C4 A'!V$1025","v":0},{"$f":" 'TL - C4 A'!W$1025","v":0},{"$f":" 'TL - C4 A'!X$1025","v":0},{"$f":" 'TL - C4 A'!Y$1025","v":0},{"$f":" 'TL - C4 A'!Z$1025","v":0},{"$f":" 'TL - C4 A'!AA$1025","v":0},{"$f":" 'TL - C4 A'!AB$1025","v":0},{"$f":" 'TL - C4 A'!AC$1025","v":0},{"$f":" 'TL - C4 A'!AD$1025","v":0},{"$f":" 'TL - C4 A'!AE$1025","v":0},{"$f":" 'TL - C4 A'!AF$1025","v":0},{"$f":" 'TL - C4 A'!AG$1025","v":0},{"$f":" 'TL - C4 A'!AH$1025","v":0},{"$f":" 'TL - C4 A'!AI$1025","v":0},{"$f":" 'TL - C4 A'!AJ$1025","v":0},{"$f":" 'TL - C4 A'!AK$1025","v":0},{"$f":" 'TL - C4 A'!AL$1025","v":0},{"$f":" 'TL - C4 A'!AM$1025","v":0},{"$f":" 'TL - C4 A'!AN$1025","v":0},{"$f":" 'TL - C4 A'!AO$1025","v":0},{"$f":" 'TL - C4 A'!AP$1025","v":0},{"$f":" 'TL - C4 A'!AQ$1025","v":0},{"$f":" 'TL - C4 A'!AR$1025","v":0},{"$f":" 'TL - C4 A'!AS$1025","v":0},{"$f":" 'TL - C4 A'!AT$1025","v":0},{"$f":" 'TL - C4 A'!AU$1025","v":0},{"$f":" 'TL - C4 A'!AV$1025","v":0},{"$f":" 'TL - C4 A'!AW$1025","v":0},{"$f":" 'TL - C4 A'!AX$1025","v":0},{"$f":" 'TL - C4 A'!AY$1025","v":0},{"$f":" 'TL - C4 A'!AZ$1025","v":0},{"$f":" 'TL - C4 A'!BA$1025","v":0},{"$f":" 'TL - C4 A'!BB$1025","v":0},{"$f":" 'TL - C4 A'!BC$1025","v":0},{"$f":" 'TL - C4 A'!BD$1025","v":0},{"$f":" 'TL - C4 A'!BE$1025","v":0},{"$f":" 'TL - C4 A'!BF$1025","v":0},{"$f":" 'TL - C4 A'!BG$1025","v":0},{"$f":" 'TL - C4 A'!BH$1025","v":0},{"$f":" 'TL - C4 A'!BI$1025","v":0},{"$f":" 'TL - C4 A'!BJ$1025","v":0},{"$f":" 'TL - C4 A'!BK$1025","v":0},{"$f":" 'TL - C4 A'!BL$1025","v":0},{"$f":" 'TL - C4 A'!BM$1025","v":0},{"$f":" 'TL - C4 A'!BN$1025","v":0},{"$f":" 'TL - C4 A'!BO$1025","v":0},{"$f":" 'TL - C4 A'!BP$1025","v":0},{"$f":" 'TL - C4 A'!BQ$1025","v":0},{"$f":" 'TL - C4 A'!BR$1025","v":0},{"$f":" 'TL - C4 A'!BS$1025","v":0},{"$f":" 'TL - C4 A'!BT$1025","v":0},{"$f":" 'TL - C4 A'!BU$1025","v":0},{"$f":" 'TL - C4 A'!BV$1025","v":0},{"$f":" 'TL - C4 A'!BW$1025","v":0},{"$f":" 'TL - C4 A'!BX$1025","v":0},{"$f":" 'TL - C4 A'!BY$1025","v":0},{"$f":" 'TL - C4 A'!BZ$1025","v":0},{"$f":" 'TL - C4 A'!CA$1025","v":0}]
[null,null,null,null,{"$f":" 'TL - C4 A'!E$1026","v":"Depreciation - capex addition - 01 Oct 14 - real - NSI"},{"$f":" 'TL - C4 A'!F$1026","v":0},{"$f":" 'TL - C4 A'!G$1026","v":0},{"$f":" 'TL - C4 A'!H$1026","v":0},{"$f":" 'TL - C4 A'!I$1026","v":"GBP m"},{"$f":" 'TL - C4 A'!J$1026","v":0},{"$f":" 'TL - C4 A'!K$1026","v":0},{"$f":" 'TL - C4 A'!L$1026","v":0},{"$f":" 'TL - C4 A'!M$1026","v":0},{"$f":" 'TL - C4 A'!N$1026","v":0},{"$f":" 'TL - C4 A'!O$1026","v":0},{"$f":" 'TL - C4 A'!P$1026","v":0},{"$f":" 'TL - C4 A'!Q$1026","v":0},{"$f":" 'TL - C4 A'!R$1026","v":0},{"$f":" 'TL - C4 A'!S$1026","v":0},{"$f":" 'TL - C4 A'!T$1026","v":0},{"$f":" 'TL - C4 A'!U$1026","v":0},{"$f":" 'TL - C4 A'!V$1026","v":0},{"$f":" 'TL - C4 A'!W$1026","v":0},{"$f":" 'TL - C4 A'!X$1026","v":0},{"$f":" 'TL - C4 A'!Y$1026","v":0},{"$f":" 'TL - C4 A'!Z$1026","v":0},{"$f":" 'TL - C4 A'!AA$1026","v":0},{"$f":" 'TL - C4 A'!AB$1026","v":0},{"$f":" 'TL - C4 A'!AC$1026","v":0},{"$f":" 'TL - C4 A'!AD$1026","v":0},{"$f":" 'TL - C4 A'!AE$1026","v":0},{"$f":" 'TL - C4 A'!AF$1026","v":0},{"$f":" 'TL - C4 A'!AG$1026","v":0},{"$f":" 'TL - C4 A'!AH$1026","v":0},{"$f":" 'TL - C4 A'!AI$1026","v":0},{"$f":" 'TL - C4 A'!AJ$1026","v":0},{"$f":" 'TL - C4 A'!AK$1026","v":0},{"$f":" 'TL - C4 A'!AL$1026","v":0},{"$f":" 'TL - C4 A'!AM$1026","v":0},{"$f":" 'TL - C4 A'!AN$1026","v":0},{"$f":" 'TL - C4 A'!AO$1026","v":0},{"$f":" 'TL - C4 A'!AP$1026","v":0},{"$f":" 'TL - C4 A'!AQ$1026","v":0},{"$f":" 'TL - C4 A'!AR$1026","v":0},{"$f":" 'TL - C4 A'!AS$1026","v":0},{"$f":" 'TL - C4 A'!AT$1026","v":0},{"$f":" 'TL - C4 A'!AU$1026","v":0},{"$f":" 'TL - C4 A'!AV$1026","v":0},{"$f":" 'TL - C4 A'!AW$1026","v":0},{"$f":" 'TL - C4 A'!AX$1026","v":0},{"$f":" 'TL - C4 A'!AY$1026","v":0},{"$f":" 'TL - C4 A'!AZ$1026","v":0},{"$f":" 'TL - C4 A'!BA$1026","v":0},{"$f":" 'TL - C4 A'!BB$1026","v":0},{"$f":" 'TL - C4 A'!BC$1026","v":0},{"$f":" 'TL - C4 A'!BD$1026","v":0},{"$f":" 'TL - C4 A'!BE$1026","v":0},{"$f":" 'TL - C4 A'!BF$1026","v":0},{"$f":" 'TL - C4 A'!BG$1026","v":0},{"$f":" 'TL - C4 A'!BH$1026","v":0},{"$f":" 'TL - C4 A'!BI$1026","v":0},{"$f":" 'TL - C4 A'!BJ$1026","v":0},{"$f":" 'TL - C4 A'!BK$1026","v":0},{"$f":" 'TL - C4 A'!BL$1026","v":0},{"$f":" 'TL - C4 A'!BM$1026","v":0},{"$f":" 'TL - C4 A'!BN$1026","v":0},{"$f":" 'TL - C4 A'!BO$1026","v":0},{"$f":" 'TL - C4 A'!BP$1026","v":0},{"$f":" 'TL - C4 A'!BQ$1026","v":0},{"$f":" 'TL - C4 A'!BR$1026","v":0},{"$f":" 'TL - C4 A'!BS$1026","v":0},{"$f":" 'TL - C4 A'!BT$1026","v":0},{"$f":" 'TL - C4 A'!BU$1026","v":0},{"$f":" 'TL - C4 A'!BV$1026","v":0},{"$f":" 'TL - C4 A'!BW$1026","v":0},{"$f":" 'TL - C4 A'!BX$1026","v":0},{"$f":" 'TL - C4 A'!BY$1026","v":0},{"$f":" 'TL - C4 A'!BZ$1026","v":0},{"$f":" 'TL - C4 A'!CA$1026","v":0}]
[null,null,null,null,{"$f":" 'TL - C4 A'!E$1027","v":"Depreciation - capex addition - 01 Oct 15 - real - NSI"},{"$f":" 'TL - C4 A'!F$1027","v":0},{"$f":" 'TL - C4 A'!G$1027","v":0},{"$f":" 'TL - C4 A'!H$1027","v":0},{"$f":" 'TL - C4 A'!I$1027","v":"GBP m"},{"$f":" 'TL - C4 A'!J$1027","v":0},{"$f":" 'TL - C4 A'!K$1027","v":0},{"$f":" 'TL - C4 A'!L$1027","v":0},{"$f":" 'TL - C4 A'!M$1027","v":0},{"$f":" 'TL - C4 A'!N$1027","v":0},{"$f":" 'TL - C4 A'!O$1027","v":0},{"$f":" 'TL - C4 A'!P$1027","v":0},{"$f":" 'TL - C4 A'!Q$1027","v":0},{"$f":" 'TL - C4 A'!R$1027","v":0},{"$f":" 'TL - C4 A'!S$1027","v":0},{"$f":" 'TL - C4 A'!T$1027","v":0},{"$f":" 'TL - C4 A'!U$1027","v":0},{"$f":" 'TL - C4 A'!V$1027","v":0},{"$f":" 'TL - C4 A'!W$1027","v":0},{"$f":" 'TL - C4 A'!X$1027","v":0},{"$f":" 'TL - C4 A'!Y$1027","v":0},{"$f":" 'TL - C4 A'!Z$1027","v":0},{"$f":" 'TL - C4 A'!AA$1027","v":0},{"$f":" 'TL - C4 A'!AB$1027","v":0},{"$f":" 'TL - C4 A'!AC$1027","v":0},{"$f":" 'TL - C4 A'!AD$1027","v":0},{"$f":" 'TL - C4 A'!AE$1027","v":0},{"$f":" 'TL - C4 A'!AF$1027","v":0},{"$f":" 'TL - C4 A'!AG$1027","v":0},{"$f":" 'TL - C4 A'!AH$1027","v":0},{"$f":" 'TL - C4 A'!AI$1027","v":0},{"$f":" 'TL - C4 A'!AJ$1027","v":0},{"$f":" 'TL - C4 A'!AK$1027","v":0},{"$f":" 'TL - C4 A'!AL$1027","v":0},{"$f":" 'TL - C4 A'!AM$1027","v":0},{"$f":" 'TL - C4 A'!AN$1027","v":0},{"$f":" 'TL - C4 A'!AO$1027","v":0},{"$f":" 'TL - C4 A'!AP$1027","v":0},{"$f":" 'TL - C4 A'!AQ$1027","v":0},{"$f":" 'TL - C4 A'!AR$1027","v":0},{"$f":" 'TL - C4 A'!AS$1027","v":0},{"$f":" 'TL - C4 A'!AT$1027","v":0},{"$f":" 'TL - C4 A'!AU$1027","v":0},{"$f":" 'TL - C4 A'!AV$1027","v":0},{"$f":" 'TL - C4 A'!AW$1027","v":0},{"$f":" 'TL - C4 A'!AX$1027","v":0},{"$f":" 'TL - C4 A'!AY$1027","v":0},{"$f":" 'TL - C4 A'!AZ$1027","v":0},{"$f":" 'TL - C4 A'!BA$1027","v":0},{"$f":" 'TL - C4 A'!BB$1027","v":0},{"$f":" 'TL - C4 A'!BC$1027","v":0},{"$f":" 'TL - C4 A'!BD$1027","v":0},{"$f":" 'TL - C4 A'!BE$1027","v":0},{"$f":" 'TL - C4 A'!BF$1027","v":0},{"$f":" 'TL - C4 A'!BG$1027","v":0},{"$f":" 'TL - C4 A'!BH$1027","v":0},{"$f":" 'TL - C4 A'!BI$1027","v":0},{"$f":" 'TL - C4 A'!BJ$1027","v":0},{"$f":" 'TL - C4 A'!BK$1027","v":0},{"$f":" 'TL - C4 A'!BL$1027","v":0},{"$f":" 'TL - C4 A'!BM$1027","v":0},{"$f":" 'TL - C4 A'!BN$1027","v":0},{"$f":" 'TL - C4 A'!BO$1027","v":0},{"$f":" 'TL - C4 A'!BP$1027","v":0},{"$f":" 'TL - C4 A'!BQ$1027","v":0},{"$f":" 'TL - C4 A'!BR$1027","v":0},{"$f":" 'TL - C4 A'!BS$1027","v":0},{"$f":" 'TL - C4 A'!BT$1027","v":0},{"$f":" 'TL - C4 A'!BU$1027","v":0},{"$f":" 'TL - C4 A'!BV$1027","v":0},{"$f":" 'TL - C4 A'!BW$1027","v":0},{"$f":" 'TL - C4 A'!BX$1027","v":0},{"$f":" 'TL - C4 A'!BY$1027","v":0},{"$f":" 'TL - C4 A'!BZ$1027","v":0},{"$f":" 'TL - C4 A'!CA$1027","v":0}]
[null,null,null,null,{"$f":" 'TL - C4 A'!E$1028","v":"Depreciation - capex addition - 01 Oct 16 - real - NSI"},{"$f":" 'TL - C4 A'!F$1028","v":0},{"$f":" 'TL - C4 A'!G$1028","v":0},{"$f":" 'TL - C4 A'!H$1028","v":0},{"$f":" 'TL - C4 A'!I$1028","v":"GBP m"},{"$f":" 'TL - C4 A'!J$1028","v":0},{"$f":" 'TL - C4 A'!K$1028","v":0},{"$f":" 'TL - C4 A'!L$1028","v":0},{"$f":" 'TL - C4 A'!M$1028","v":0},{"$f":" 'TL - C4 A'!N$1028","v":0},{"$f":" 'TL - C4 A'!O$1028","v":0},{"$f":" 'TL - C4 A'!P$1028","v":0},{"$f":" 'TL - C4 A'!Q$1028","v":0},{"$f":" 'TL - C4 A'!R$1028","v":0},{"$f":" 'TL - C4 A'!S$1028","v":0},{"$f":" 'TL - C4 A'!T$1028","v":0},{"$f":" 'TL - C4 A'!U$1028","v":0},{"$f":" 'TL - C4 A'!V$1028","v":0},{"$f":" 'TL - C4 A'!W$1028","v":0},{"$f":" 'TL - C4 A'!X$1028","v":0},{"$f":" 'TL - C4 A'!Y$1028","v":0},{"$f":" 'TL - C4 A'!Z$1028","v":0},{"$f":" 'TL - C4 A'!AA$1028","v":0},{"$f":" 'TL - C4 A'!AB$1028","v":0},{"$f":" 'TL - C4 A'!AC$1028","v":0},{"$f":" 'TL - C4 A'!AD$1028","v":0},{"$f":" 'TL - C4 A'!AE$1028","v":0},{"$f":" 'TL - C4 A'!AF$1028","v":0},{"$f":" 'TL - C4 A'!AG$1028","v":0},{"$f":" 'TL - C4 A'!AH$1028","v":0},{"$f":" 'TL - C4 A'!AI$1028","v":0},{"$f":" 'TL - C4 A'!AJ$1028","v":0},{"$f":" 'TL - C4 A'!AK$1028","v":0},{"$f":" 'TL - C4 A'!AL$1028","v":0},{"$f":" 'TL - C4 A'!AM$1028","v":0},{"$f":" 'TL - C4 A'!AN$1028","v":0},{"$f":" 'TL - C4 A'!AO$1028","v":0},{"$f":" 'TL - C4 A'!AP$1028","v":0},{"$f":" 'TL - C4 A'!AQ$1028","v":0},{"$f":" 'TL - C4 A'!AR$1028","v":0},{"$f":" 'TL - C4 A'!AS$1028","v":0},{"$f":" 'TL - C4 A'!AT$1028","v":0},{"$f":" 'TL - C4 A'!AU$1028","v":0},{"$f":" 'TL - C4 A'!AV$1028","v":0},{"$f":" 'TL - C4 A'!AW$1028","v":0},{"$f":" 'TL - C4 A'!AX$1028","v":0},{"$f":" 'TL - C4 A'!AY$1028","v":0},{"$f":" 'TL - C4 A'!AZ$1028","v":0},{"$f":" 'TL - C4 A'!BA$1028","v":0},{"$f":" 'TL - C4 A'!BB$1028","v":0},{"$f":" 'TL - C4 A'!BC$1028","v":0},{"$f":" 'TL - C4 A'!BD$1028","v":0},{"$f":" 'TL - C4 A'!BE$1028","v":0},{"$f":" 'TL - C4 A'!BF$1028","v":0},{"$f":" 'TL - C4 A'!BG$1028","v":0},{"$f":" 'TL - C4 A'!BH$1028","v":0},{"$f":" 'TL - C4 A'!BI$1028","v":0},{"$f":" 'TL - C4 A'!BJ$1028","v":0},{"$f":" 'TL - C4 A'!BK$1028","v":0},{"$f":" 'TL - C4 A'!BL$1028","v":0},{"$f":" 'TL - C4 A'!BM$1028","v":0},{"$f":" 'TL - C4 A'!BN$1028","v":0},{"$f":" 'TL - C4 A'!BO$1028","v":0},{"$f":" 'TL - C4 A'!BP$1028","v":0},{"$f":" 'TL - C4 A'!BQ$1028","v":0},{"$f":" 'TL - C4 A'!BR$1028","v":0},{"$f":" 'TL - C4 A'!BS$1028","v":0},{"$f":" 'TL - C4 A'!BT$1028","v":0},{"$f":" 'TL - C4 A'!BU$1028","v":0},{"$f":" 'TL - C4 A'!BV$1028","v":0},{"$f":" 'TL - C4 A'!BW$1028","v":0},{"$f":" 'TL - C4 A'!BX$1028","v":0},{"$f":" 'TL - C4 A'!BY$1028","v":0},{"$f":" 'TL - C4 A'!BZ$1028","v":0},{"$f":" 'TL - C4 A'!CA$1028","v":0}]
[null,null,null,null,{"$f":" 'TL - C4 A'!E$1029","v":"Depreciation - capex addition - 01 Oct 17 - real - NSI"},{"$f":" 'TL - C4 A'!F$1029","v":0},{"$f":" 'TL - C4 A'!G$1029","v":0},{"$f":" 'TL - C4 A'!H$1029","v":0},{"$f":" 'TL - C4 A'!I$1029","v":"GBP m"},{"$f":" 'TL - C4 A'!J$1029","v":0},{"$f":" 'TL - C4 A'!K$1029","v":0},{"$f":" 'TL - C4 A'!L$1029","v":0},{"$f":" 'TL - C4 A'!M$1029","v":0},{"$f":" 'TL - C4 A'!N$1029","v":0},{"$f":" 'TL - C4 A'!O$1029","v":0},{"$f":" 'TL - C4 A'!P$1029","v":0},{"$f":" 'TL - C4 A'!Q$1029","v":0},{"$f":" 'TL - C4 A'!R$1029","v":0},{"$f":" 'TL - C4 A'!S$1029","v":0},{"$f":" 'TL - C4 A'!T$1029","v":0},{"$f":" 'TL - C4 A'!U$1029","v":0},{"$f":" 'TL - C4 A'!V$1029","v":0},{"$f":" 'TL - C4 A'!W$1029","v":0},{"$f":" 'TL - C4 A'!X$1029","v":0},{"$f":" 'TL - C4 A'!Y$1029","v":0},{"$f":" 'TL - C4 A'!Z$1029","v":0},{"$f":" 'TL - C4 A'!AA$1029","v":0},{"$f":" 'TL - C4 A'!AB$1029","v":0},{"$f":" 'TL - C4 A'!AC$1029","v":0},{"$f":" 'TL - C4 A'!AD$1029","v":0},{"$f":" 'TL - C4 A'!AE$1029","v":0},{"$f":" 'TL - C4 A'!AF$1029","v":0},{"$f":" 'TL - C4 A'!AG$1029","v":0},{"$f":" 'TL - C4 A'!AH$1029","v":0},{"$f":" 'TL - C4 A'!AI$1029","v":0},{"$f":" 'TL - C4 A'!AJ$1029","v":0},{"$f":" 'TL - C4 A'!AK$1029","v":0},{"$f":" 'TL - C4 A'!AL$1029","v":0},{"$f":" 'TL - C4 A'!AM$1029","v":0},{"$f":" 'TL - C4 A'!AN$1029","v":0},{"$f":" 'TL - C4 A'!AO$1029","v":0},{"$f":" 'TL - C4 A'!AP$1029","v":0},{"$f":" 'TL - C4 A'!AQ$1029","v":0},{"$f":" 'TL - C4 A'!AR$1029","v":0},{"$f":" 'TL - C4 A'!AS$1029","v":0},{"$f":" 'TL - C4 A'!AT$1029","v":0},{"$f":" 'TL - C4 A'!AU$1029","v":0},{"$f":" 'TL - C4 A'!AV$1029","v":0},{"$f":" 'TL - C4 A'!AW$1029","v":0},{"$f":" 'TL - C4 A'!AX$1029","v":0},{"$f":" 'TL - C4 A'!AY$1029","v":0},{"$f":" 'TL - C4 A'!AZ$1029","v":0},{"$f":" 'TL - C4 A'!BA$1029","v":0},{"$f":" 'TL - C4 A'!BB$1029","v":0},{"$f":" 'TL - C4 A'!BC$1029","v":0},{"$f":" 'TL - C4 A'!BD$1029","v":0},{"$f":" 'TL - C4 A'!BE$1029","v":0},{"$f":" 'TL - C4 A'!BF$1029","v":0},{"$f":" 'TL - C4 A'!BG$1029","v":0},{"$f":" 'TL - C4 A'!BH$1029","v":0},{"$f":" 'TL - C4 A'!BI$1029","v":0},{"$f":" 'TL - C4 A'!BJ$1029","v":0},{"$f":" 'TL - C4 A'!BK$1029","v":0},{"$f":" 'TL - C4 A'!BL$1029","v":0},{"$f":" 'TL - C4 A'!BM$1029","v":0},{"$f":" 'TL - C4 A'!BN$1029","v":0},{"$f":" 'TL - C4 A'!BO$1029","v":0},{"$f":" 'TL - C4 A'!BP$1029","v":0},{"$f":" 'TL - C4 A'!BQ$1029","v":0},{"$f":" 'TL - C4 A'!BR$1029","v":0},{"$f":" 'TL - C4 A'!BS$1029","v":0},{"$f":" 'TL - C4 A'!BT$1029","v":0},{"$f":" 'TL - C4 A'!BU$1029","v":0},{"$f":" 'TL - C4 A'!BV$1029","v":0},{"$f":" 'TL - C4 A'!BW$1029","v":0},{"$f":" 'TL - C4 A'!BX$1029","v":0},{"$f":" 'TL - C4 A'!BY$1029","v":0},{"$f":" 'TL - C4 A'!BZ$1029","v":0},{"$f":" 'TL - C4 A'!CA$1029","v":0}]
[]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$34, \"dd mmm yy\") & \" - depreciation calc diff - NSI\"","v":"Network capex add - 01 Apr 93 - depreciation calc diff - NSI"},null,null,null,"GBP m",null,{"$f":" SUM(M232:CA232)","v":0},null,{"$f":" M180 - M206","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS180 - AS206","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$35, \"dd mmm yy\") & \" - depreciation calc diff - NSI\"","v":"Network capex add - 01 Apr 94 - depreciation calc diff - NSI"},null,null,null,"GBP m",null,0,null,{"$f":" M181 - M207","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS181 - AS207","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$36, \"dd mmm yy\") & \" - depreciation calc diff - NSI\"","v":"Network capex add - 01 Apr 95 - depreciation calc diff - NSI"},null,null,null,"GBP m",null,-1.4432899320127035E-15,null,{"$f":" M182 - M208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS182 - AS208","v":0},0,0,0,0,0,0,0,0,-1.4432899320127035E-15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$37, \"dd mmm yy\") & \" - depreciation calc diff - NSI\"","v":"Network capex add - 01 Apr 96 - depreciation calc diff - NSI"},null,null,null,"GBP m",null,0,null,{"$f":" M183 - M209","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS183 - AS209","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$38, \"dd mmm yy\") & \" - depreciation calc diff - NSI\"","v":"Network capex add - 01 Apr 97 - depreciation calc diff - NSI"},null,null,null,"GBP m",null,0,null,{"$f":" M184 - M210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS184 - AS210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$39, \"dd mmm yy\") & \" - depreciation calc diff - NSI\"","v":"Network capex add - 01 Apr 98 - depreciation calc diff - NSI"},null,null,null,"GBP m",null,0,null,{"$f":" M185 - M211","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS185 - AS211","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$40, \"dd mmm yy\") & \" - depreciation calc diff - NSI\"","v":"Network capex add - 01 Apr 99 - depreciation calc diff - NSI"},null,null,null,"GBP m",null,0,null,{"$f":" M186 - M212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS186 - AS212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$41, \"dd mmm yy\") & \" - depreciation calc diff - NSI\"","v":"Network capex add - 01 Apr 00 - depreciation calc diff - NSI"},null,null,null,"GBP m",null,0,null,{"$f":" M187 - M213","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS187 - AS213","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$42, \"dd mmm yy\") & \" - depreciation calc diff - NSI\"","v":"Network capex add - 01 Apr 01 - depreciation calc diff - NSI"},null,null,null,"GBP m",null,0,null,{"$f":" M188 - M214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS188 - AS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$43, \"dd mmm yy\") & \" - depreciation calc diff - NSI\"","v":"Network capex add - 01 Apr 02 - depreciation calc diff - NSI"},null,null,null,"GBP m",null,0,null,{"$f":" M189 - M215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS189 - AS215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$44, \"dd mmm yy\") & \" - depreciation calc diff - NSI\"","v":"Network capex add - 01 Apr 03 - depreciation calc diff - NSI"},null,null,null,"GBP m",null,0,null,{"$f":" M190 - M216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS190 - AS216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$45, \"dd mmm yy\") & \" - depreciation calc diff - NSI\"","v":"Network capex add - 01 Apr 04 - depreciation calc diff - NSI"},null,null,null,"GBP m",null,0,null,{"$f":" M191 - M217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS191 - AS217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$46, \"dd mmm yy\") & \" - depreciation calc diff - NSI\"","v":"Network capex add - 01 Apr 05 - depreciation calc diff - NSI"},null,null,null,"GBP m",null,0,null,{"$f":" M192 - M218","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS192 - AS218","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$47, \"dd mmm yy\") & \" - depreciation calc diff - NSI\"","v":"Network capex add - 01 Apr 06 - depreciation calc diff - NSI"},null,null,null,"GBP m",null,0,null,{"$f":" M193 - M219","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS193 - AS219","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$48, \"dd mmm yy\") & \" - depreciation calc diff - NSI\"","v":"Network capex add - 01 Apr 07 - depreciation calc diff - NSI"},null,null,null,"GBP m",null,0,null,{"$f":" M194 - M220","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS194 - AS220","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$49, \"dd mmm yy\") & \" - depreciation calc diff - NSI\"","v":"Network capex add - 01 Apr 08 - depreciation calc diff - NSI"},null,null,null,"GBP m",null,0,null,{"$f":" M195 - M221","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS195 - AS221","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$50, \"dd mmm yy\") & \" - depreciation calc diff - NSI\"","v":"Network capex add - 01 Apr 09 - depreciation calc diff - NSI"},null,null,null,"GBP m",null,0,null,{"$f":" M196 - M222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS196 - AS222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$51, \"dd mmm yy\") & \" - depreciation calc diff - NSI\"","v":"Network capex add - 01 Apr 10 - depreciation calc diff - NSI"},null,null,null,"GBP m",null,0,null,{"$f":" M197 - M223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS197 - AS223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$52, \"dd mmm yy\") & \" - depreciation calc diff - NSI\"","v":"Network capex add - 01 Apr 11 - depreciation calc diff - NSI"},null,null,null,"GBP m",null,0,null,{"$f":" M198 - M224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS198 - AS224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$53, \"dd mmm yy\") & \" - depreciation calc diff - NSI\"","v":"Network capex add - 01 Oct 12 - depreciation calc diff - NSI"},null,null,null,"GBP m",null,0,null,{"$f":" M199 - M225","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS199 - AS225","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$54, \"dd mmm yy\") & \" - depreciation calc diff - NSI\"","v":"Network capex add - 01 Oct 13 - depreciation calc diff - NSI"},null,null,null,"GBP m",null,0,null,{"$f":" M200 - M226","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS200 - AS226","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$55, \"dd mmm yy\") & \" - depreciation calc diff - NSI\"","v":"Network capex add - 01 Oct 14 - depreciation calc diff - NSI"},null,null,null,"GBP m",null,0,null,{"$f":" M201 - M227","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS201 - AS227","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$56, \"dd mmm yy\") & \" - depreciation calc diff - NSI\"","v":"Network capex add - 01 Oct 15 - depreciation calc diff - NSI"},null,null,null,"GBP m",null,0,null,{"$f":" M202 - M228","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS202 - AS228","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$57, \"dd mmm yy\") & \" - depreciation calc diff - NSI\"","v":"Network capex add - 01 Oct 16 - depreciation calc diff - NSI"},null,null,null,"GBP m",null,0,null,{"$f":" M203 - M229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS203 - AS229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$58, \"dd mmm yy\") & \" - depreciation calc diff - NSI\"","v":"Network capex add - 01 Oct 17 - depreciation calc diff - NSI"},null,null,null,"GBP m",null,0,null,{"$f":" M204 - M230","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS204 - AS230","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["4. REGULATORY ASSET BASES - 5 YEAR T - RAB_T5Y"]
[]
[]
[null,null,"Network capex add - depreciation calc diff - T5Y"]
[]
[null,null,null,null,{"$f":" Inp_Depreciation!E$836","v":"Network capex add - 01 Apr 93 - depreciation inp - T5Y"},{"$f":" Inp_Depreciation!F$836","v":0},{"$f":" Inp_Depreciation!G$836","v":0},{"$f":" Inp_Depreciation!H$836","v":0},{"$f":" Inp_Depreciation!I$836","v":"GBP m"},{"$f":" Inp_Depreciation!J$836","v":"[Entitlement Model 28.11.16.xlsx]5 Year T.RAB D.'!$B$7"},{"$f":" Inp_Depreciation!K$836","v":0},{"$f":" Inp_Depreciation!L$836","v":0},{"$f":" Inp_Depreciation!M$836","v":0},{"$f":" Inp_Depreciation!N$836","v":0},{"$f":" Inp_Depreciation!O$836","v":0},{"$f":" Inp_Depreciation!P$836","v":0},{"$f":" Inp_Depreciation!Q$836","v":0},{"$f":" Inp_Depreciation!R$836","v":0},{"$f":" Inp_Depreciation!S$836","v":0},{"$f":" Inp_Depreciation!T$836","v":0},{"$f":" Inp_Depreciation!U$836","v":0},{"$f":" Inp_Depreciation!V$836","v":0},{"$f":" Inp_Depreciation!W$836","v":0},{"$f":" Inp_Depreciation!X$836","v":0},{"$f":" Inp_Depreciation!Y$836","v":0},{"$f":" Inp_Depreciation!Z$836","v":0},{"$f":" Inp_Depreciation!AA$836","v":0},{"$f":" Inp_Depreciation!AB$836","v":0},{"$f":" Inp_Depreciation!AC$836","v":0},{"$f":" Inp_Depreciation!AD$836","v":0},{"$f":" Inp_Depreciation!AE$836","v":0},{"$f":" Inp_Depreciation!AF$836","v":0},{"$f":" Inp_Depreciation!AG$836","v":0},{"$f":" Inp_Depreciation!AH$836","v":0},{"$f":" Inp_Depreciation!AI$836","v":0},{"$f":" Inp_Depreciation!AJ$836","v":0},{"$f":" Inp_Depreciation!AK$836","v":0},{"$f":" Inp_Depreciation!AL$836","v":0},{"$f":" Inp_Depreciation!AM$836","v":0},{"$f":" Inp_Depreciation!AN$836","v":0},{"$f":" Inp_Depreciation!AO$836","v":0},{"$f":" Inp_Depreciation!AP$836","v":0},{"$f":" Inp_Depreciation!AQ$836","v":0},{"$f":" Inp_Depreciation!AR$836","v":0},{"$f":" Inp_Depreciation!AS$836","v":0},{"$f":" Inp_Depreciation!AT$836","v":0},{"$f":" Inp_Depreciation!AU$836","v":0},{"$f":" Inp_Depreciation!AV$836","v":0},{"$f":" Inp_Depreciation!AW$836","v":0},{"$f":" Inp_Depreciation!AX$836","v":0},{"$f":" Inp_Depreciation!AY$836","v":0},{"$f":" Inp_Depreciation!AZ$836","v":0},{"$f":" Inp_Depreciation!BA$836","v":0},{"$f":" Inp_Depreciation!BB$836","v":0},{"$f":" Inp_Depreciation!BC$836","v":0},{"$f":" Inp_Depreciation!BD$836","v":0},{"$f":" Inp_Depreciation!BE$836","v":0},{"$f":" Inp_Depreciation!BF$836","v":0},{"$f":" Inp_Depreciation!BG$836","v":0},{"$f":" Inp_Depreciation!BH$836","v":0},{"$f":" Inp_Depreciation!BI$836","v":0},{"$f":" Inp_Depreciation!BJ$836","v":0},{"$f":" Inp_Depreciation!BK$836","v":0},{"$f":" Inp_Depreciation!BL$836","v":0},{"$f":" Inp_Depreciation!BM$836","v":0},{"$f":" Inp_Depreciation!BN$836","v":0},{"$f":" Inp_Depreciation!BO$836","v":0},{"$f":" Inp_Depreciation!BP$836","v":0},{"$f":" Inp_Depreciation!BQ$836","v":0},{"$f":" Inp_Depreciation!BR$836","v":0},{"$f":" Inp_Depreciation!BS$836","v":0},{"$f":" Inp_Depreciation!BT$836","v":0},{"$f":" Inp_Depreciation!BU$836","v":0},{"$f":" Inp_Depreciation!BV$836","v":0},{"$f":" Inp_Depreciation!BW$836","v":0},{"$f":" Inp_Depreciation!BX$836","v":0},{"$f":" Inp_Depreciation!BY$836","v":0},{"$f":" Inp_Depreciation!BZ$836","v":0},{"$f":" Inp_Depreciation!CA$836","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$837","v":"Network capex add - 01 Apr 94 - depreciation inp - T5Y"},{"$f":" Inp_Depreciation!F$837","v":0},{"$f":" Inp_Depreciation!G$837","v":0},{"$f":" Inp_Depreciation!H$837","v":0},{"$f":" Inp_Depreciation!I$837","v":"GBP m"},{"$f":" Inp_Depreciation!J$837","v":0},{"$f":" Inp_Depreciation!K$837","v":0},{"$f":" Inp_Depreciation!L$837","v":0},{"$f":" Inp_Depreciation!M$837","v":0},{"$f":" Inp_Depreciation!N$837","v":0},{"$f":" Inp_Depreciation!O$837","v":0},{"$f":" Inp_Depreciation!P$837","v":0},{"$f":" Inp_Depreciation!Q$837","v":0},{"$f":" Inp_Depreciation!R$837","v":0},{"$f":" Inp_Depreciation!S$837","v":0},{"$f":" Inp_Depreciation!T$837","v":0},{"$f":" Inp_Depreciation!U$837","v":0},{"$f":" Inp_Depreciation!V$837","v":0},{"$f":" Inp_Depreciation!W$837","v":0},{"$f":" Inp_Depreciation!X$837","v":0},{"$f":" Inp_Depreciation!Y$837","v":0},{"$f":" Inp_Depreciation!Z$837","v":0},{"$f":" Inp_Depreciation!AA$837","v":0},{"$f":" Inp_Depreciation!AB$837","v":0},{"$f":" Inp_Depreciation!AC$837","v":0},{"$f":" Inp_Depreciation!AD$837","v":0},{"$f":" Inp_Depreciation!AE$837","v":0},{"$f":" Inp_Depreciation!AF$837","v":0},{"$f":" Inp_Depreciation!AG$837","v":0},{"$f":" Inp_Depreciation!AH$837","v":0},{"$f":" Inp_Depreciation!AI$837","v":0},{"$f":" Inp_Depreciation!AJ$837","v":0},{"$f":" Inp_Depreciation!AK$837","v":0},{"$f":" Inp_Depreciation!AL$837","v":0},{"$f":" Inp_Depreciation!AM$837","v":0},{"$f":" Inp_Depreciation!AN$837","v":0},{"$f":" Inp_Depreciation!AO$837","v":0},{"$f":" Inp_Depreciation!AP$837","v":0},{"$f":" Inp_Depreciation!AQ$837","v":0},{"$f":" Inp_Depreciation!AR$837","v":0},{"$f":" Inp_Depreciation!AS$837","v":0},{"$f":" Inp_Depreciation!AT$837","v":0},{"$f":" Inp_Depreciation!AU$837","v":0},{"$f":" Inp_Depreciation!AV$837","v":0},{"$f":" Inp_Depreciation!AW$837","v":0},{"$f":" Inp_Depreciation!AX$837","v":0},{"$f":" Inp_Depreciation!AY$837","v":0},{"$f":" Inp_Depreciation!AZ$837","v":0},{"$f":" Inp_Depreciation!BA$837","v":0},{"$f":" Inp_Depreciation!BB$837","v":0},{"$f":" Inp_Depreciation!BC$837","v":0},{"$f":" Inp_Depreciation!BD$837","v":0},{"$f":" Inp_Depreciation!BE$837","v":0},{"$f":" Inp_Depreciation!BF$837","v":0},{"$f":" Inp_Depreciation!BG$837","v":0},{"$f":" Inp_Depreciation!BH$837","v":0},{"$f":" Inp_Depreciation!BI$837","v":0},{"$f":" Inp_Depreciation!BJ$837","v":0},{"$f":" Inp_Depreciation!BK$837","v":0},{"$f":" Inp_Depreciation!BL$837","v":0},{"$f":" Inp_Depreciation!BM$837","v":0},{"$f":" Inp_Depreciation!BN$837","v":0},{"$f":" Inp_Depreciation!BO$837","v":0},{"$f":" Inp_Depreciation!BP$837","v":0},{"$f":" Inp_Depreciation!BQ$837","v":0},{"$f":" Inp_Depreciation!BR$837","v":0},{"$f":" Inp_Depreciation!BS$837","v":0},{"$f":" Inp_Depreciation!BT$837","v":0},{"$f":" Inp_Depreciation!BU$837","v":0},{"$f":" Inp_Depreciation!BV$837","v":0},{"$f":" Inp_Depreciation!BW$837","v":0},{"$f":" Inp_Depreciation!BX$837","v":0},{"$f":" Inp_Depreciation!BY$837","v":0},{"$f":" Inp_Depreciation!BZ$837","v":0},{"$f":" Inp_Depreciation!CA$837","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$838","v":"Network capex add - 01 Apr 95 - depreciation inp - T5Y"},{"$f":" Inp_Depreciation!F$838","v":0},{"$f":" Inp_Depreciation!G$838","v":0},{"$f":" Inp_Depreciation!H$838","v":0},{"$f":" Inp_Depreciation!I$838","v":"GBP m"},{"$f":" Inp_Depreciation!J$838","v":0},{"$f":" Inp_Depreciation!K$838","v":0},{"$f":" Inp_Depreciation!L$838","v":0},{"$f":" Inp_Depreciation!M$838","v":0},{"$f":" Inp_Depreciation!N$838","v":0},{"$f":" Inp_Depreciation!O$838","v":0},{"$f":" Inp_Depreciation!P$838","v":0},{"$f":" Inp_Depreciation!Q$838","v":0},{"$f":" Inp_Depreciation!R$838","v":0},{"$f":" Inp_Depreciation!S$838","v":0},{"$f":" Inp_Depreciation!T$838","v":0},{"$f":" Inp_Depreciation!U$838","v":0},{"$f":" Inp_Depreciation!V$838","v":0},{"$f":" Inp_Depreciation!W$838","v":0},{"$f":" Inp_Depreciation!X$838","v":0},{"$f":" Inp_Depreciation!Y$838","v":0},{"$f":" Inp_Depreciation!Z$838","v":0},{"$f":" Inp_Depreciation!AA$838","v":0},{"$f":" Inp_Depreciation!AB$838","v":0},{"$f":" Inp_Depreciation!AC$838","v":0},{"$f":" Inp_Depreciation!AD$838","v":0},{"$f":" Inp_Depreciation!AE$838","v":0},{"$f":" Inp_Depreciation!AF$838","v":0},{"$f":" Inp_Depreciation!AG$838","v":0},{"$f":" Inp_Depreciation!AH$838","v":0},{"$f":" Inp_Depreciation!AI$838","v":0},{"$f":" Inp_Depreciation!AJ$838","v":0},{"$f":" Inp_Depreciation!AK$838","v":0},{"$f":" Inp_Depreciation!AL$838","v":0},{"$f":" Inp_Depreciation!AM$838","v":0},{"$f":" Inp_Depreciation!AN$838","v":0},{"$f":" Inp_Depreciation!AO$838","v":0},{"$f":" Inp_Depreciation!AP$838","v":0},{"$f":" Inp_Depreciation!AQ$838","v":0},{"$f":" Inp_Depreciation!AR$838","v":0},{"$f":" Inp_Depreciation!AS$838","v":0},{"$f":" Inp_Depreciation!AT$838","v":0},{"$f":" Inp_Depreciation!AU$838","v":0},{"$f":" Inp_Depreciation!AV$838","v":0},{"$f":" Inp_Depreciation!AW$838","v":0},{"$f":" Inp_Depreciation!AX$838","v":0},{"$f":" Inp_Depreciation!AY$838","v":0},{"$f":" Inp_Depreciation!AZ$838","v":0},{"$f":" Inp_Depreciation!BA$838","v":0},{"$f":" Inp_Depreciation!BB$838","v":0},{"$f":" Inp_Depreciation!BC$838","v":0},{"$f":" Inp_Depreciation!BD$838","v":0},{"$f":" Inp_Depreciation!BE$838","v":0},{"$f":" Inp_Depreciation!BF$838","v":0},{"$f":" Inp_Depreciation!BG$838","v":0},{"$f":" Inp_Depreciation!BH$838","v":0},{"$f":" Inp_Depreciation!BI$838","v":0},{"$f":" Inp_Depreciation!BJ$838","v":0},{"$f":" Inp_Depreciation!BK$838","v":0},{"$f":" Inp_Depreciation!BL$838","v":0},{"$f":" Inp_Depreciation!BM$838","v":0},{"$f":" Inp_Depreciation!BN$838","v":0},{"$f":" Inp_Depreciation!BO$838","v":0},{"$f":" Inp_Depreciation!BP$838","v":0},{"$f":" Inp_Depreciation!BQ$838","v":0},{"$f":" Inp_Depreciation!BR$838","v":0},{"$f":" Inp_Depreciation!BS$838","v":0},{"$f":" Inp_Depreciation!BT$838","v":0},{"$f":" Inp_Depreciation!BU$838","v":0},{"$f":" Inp_Depreciation!BV$838","v":0},{"$f":" Inp_Depreciation!BW$838","v":0},{"$f":" Inp_Depreciation!BX$838","v":0},{"$f":" Inp_Depreciation!BY$838","v":0},{"$f":" Inp_Depreciation!BZ$838","v":0},{"$f":" Inp_Depreciation!CA$838","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$839","v":"Network capex add - 01 Apr 96 - depreciation inp - T5Y"},{"$f":" Inp_Depreciation!F$839","v":0},{"$f":" Inp_Depreciation!G$839","v":0},{"$f":" Inp_Depreciation!H$839","v":0},{"$f":" Inp_Depreciation!I$839","v":"GBP m"},{"$f":" Inp_Depreciation!J$839","v":0},{"$f":" Inp_Depreciation!K$839","v":0},{"$f":" Inp_Depreciation!L$839","v":0},{"$f":" Inp_Depreciation!M$839","v":0},{"$f":" Inp_Depreciation!N$839","v":0},{"$f":" Inp_Depreciation!O$839","v":0},{"$f":" Inp_Depreciation!P$839","v":0},{"$f":" Inp_Depreciation!Q$839","v":0},{"$f":" Inp_Depreciation!R$839","v":0},{"$f":" Inp_Depreciation!S$839","v":0},{"$f":" Inp_Depreciation!T$839","v":0},{"$f":" Inp_Depreciation!U$839","v":0},{"$f":" Inp_Depreciation!V$839","v":0},{"$f":" Inp_Depreciation!W$839","v":0},{"$f":" Inp_Depreciation!X$839","v":0},{"$f":" Inp_Depreciation!Y$839","v":0},{"$f":" Inp_Depreciation!Z$839","v":0},{"$f":" Inp_Depreciation!AA$839","v":0},{"$f":" Inp_Depreciation!AB$839","v":0},{"$f":" Inp_Depreciation!AC$839","v":0},{"$f":" Inp_Depreciation!AD$839","v":0},{"$f":" Inp_Depreciation!AE$839","v":0},{"$f":" Inp_Depreciation!AF$839","v":0},{"$f":" Inp_Depreciation!AG$839","v":0},{"$f":" Inp_Depreciation!AH$839","v":0},{"$f":" Inp_Depreciation!AI$839","v":0},{"$f":" Inp_Depreciation!AJ$839","v":0},{"$f":" Inp_Depreciation!AK$839","v":0},{"$f":" Inp_Depreciation!AL$839","v":0},{"$f":" Inp_Depreciation!AM$839","v":0},{"$f":" Inp_Depreciation!AN$839","v":0},{"$f":" Inp_Depreciation!AO$839","v":0},{"$f":" Inp_Depreciation!AP$839","v":0},{"$f":" Inp_Depreciation!AQ$839","v":0},{"$f":" Inp_Depreciation!AR$839","v":0},{"$f":" Inp_Depreciation!AS$839","v":0},{"$f":" Inp_Depreciation!AT$839","v":0},{"$f":" Inp_Depreciation!AU$839","v":0},{"$f":" Inp_Depreciation!AV$839","v":0},{"$f":" Inp_Depreciation!AW$839","v":0},{"$f":" Inp_Depreciation!AX$839","v":0},{"$f":" Inp_Depreciation!AY$839","v":0},{"$f":" Inp_Depreciation!AZ$839","v":0},{"$f":" Inp_Depreciation!BA$839","v":0},{"$f":" Inp_Depreciation!BB$839","v":0},{"$f":" Inp_Depreciation!BC$839","v":0},{"$f":" Inp_Depreciation!BD$839","v":0},{"$f":" Inp_Depreciation!BE$839","v":0},{"$f":" Inp_Depreciation!BF$839","v":0},{"$f":" Inp_Depreciation!BG$839","v":0},{"$f":" Inp_Depreciation!BH$839","v":0},{"$f":" Inp_Depreciation!BI$839","v":0},{"$f":" Inp_Depreciation!BJ$839","v":0},{"$f":" Inp_Depreciation!BK$839","v":0},{"$f":" Inp_Depreciation!BL$839","v":0},{"$f":" Inp_Depreciation!BM$839","v":0},{"$f":" Inp_Depreciation!BN$839","v":0},{"$f":" Inp_Depreciation!BO$839","v":0},{"$f":" Inp_Depreciation!BP$839","v":0},{"$f":" Inp_Depreciation!BQ$839","v":0},{"$f":" Inp_Depreciation!BR$839","v":0},{"$f":" Inp_Depreciation!BS$839","v":0},{"$f":" Inp_Depreciation!BT$839","v":0},{"$f":" Inp_Depreciation!BU$839","v":0},{"$f":" Inp_Depreciation!BV$839","v":0},{"$f":" Inp_Depreciation!BW$839","v":0},{"$f":" Inp_Depreciation!BX$839","v":0},{"$f":" Inp_Depreciation!BY$839","v":0},{"$f":" Inp_Depreciation!BZ$839","v":0},{"$f":" Inp_Depreciation!CA$839","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$840","v":"Network capex add - 01 Apr 97 - depreciation inp - T5Y"},{"$f":" Inp_Depreciation!F$840","v":0},{"$f":" Inp_Depreciation!G$840","v":0},{"$f":" Inp_Depreciation!H$840","v":0},{"$f":" Inp_Depreciation!I$840","v":"GBP m"},{"$f":" Inp_Depreciation!J$840","v":0},{"$f":" Inp_Depreciation!K$840","v":0},{"$f":" Inp_Depreciation!L$840","v":0},{"$f":" Inp_Depreciation!M$840","v":0},{"$f":" Inp_Depreciation!N$840","v":0},{"$f":" Inp_Depreciation!O$840","v":0},{"$f":" Inp_Depreciation!P$840","v":0},{"$f":" Inp_Depreciation!Q$840","v":0},{"$f":" Inp_Depreciation!R$840","v":0},{"$f":" Inp_Depreciation!S$840","v":0},{"$f":" Inp_Depreciation!T$840","v":0},{"$f":" Inp_Depreciation!U$840","v":0},{"$f":" Inp_Depreciation!V$840","v":0},{"$f":" Inp_Depreciation!W$840","v":0},{"$f":" Inp_Depreciation!X$840","v":0},{"$f":" Inp_Depreciation!Y$840","v":0},{"$f":" Inp_Depreciation!Z$840","v":0},{"$f":" Inp_Depreciation!AA$840","v":0},{"$f":" Inp_Depreciation!AB$840","v":0},{"$f":" Inp_Depreciation!AC$840","v":0},{"$f":" Inp_Depreciation!AD$840","v":0},{"$f":" Inp_Depreciation!AE$840","v":0},{"$f":" Inp_Depreciation!AF$840","v":0},{"$f":" Inp_Depreciation!AG$840","v":0},{"$f":" Inp_Depreciation!AH$840","v":0},{"$f":" Inp_Depreciation!AI$840","v":0},{"$f":" Inp_Depreciation!AJ$840","v":0},{"$f":" Inp_Depreciation!AK$840","v":0},{"$f":" Inp_Depreciation!AL$840","v":0},{"$f":" Inp_Depreciation!AM$840","v":0},{"$f":" Inp_Depreciation!AN$840","v":0},{"$f":" Inp_Depreciation!AO$840","v":0},{"$f":" Inp_Depreciation!AP$840","v":0},{"$f":" Inp_Depreciation!AQ$840","v":0},{"$f":" Inp_Depreciation!AR$840","v":0},{"$f":" Inp_Depreciation!AS$840","v":0},{"$f":" Inp_Depreciation!AT$840","v":0},{"$f":" Inp_Depreciation!AU$840","v":0},{"$f":" Inp_Depreciation!AV$840","v":0},{"$f":" Inp_Depreciation!AW$840","v":0},{"$f":" Inp_Depreciation!AX$840","v":0},{"$f":" Inp_Depreciation!AY$840","v":0},{"$f":" Inp_Depreciation!AZ$840","v":0},{"$f":" Inp_Depreciation!BA$840","v":0},{"$f":" Inp_Depreciation!BB$840","v":0},{"$f":" Inp_Depreciation!BC$840","v":0},{"$f":" Inp_Depreciation!BD$840","v":0},{"$f":" Inp_Depreciation!BE$840","v":0},{"$f":" Inp_Depreciation!BF$840","v":0},{"$f":" Inp_Depreciation!BG$840","v":0},{"$f":" Inp_Depreciation!BH$840","v":0},{"$f":" Inp_Depreciation!BI$840","v":0},{"$f":" Inp_Depreciation!BJ$840","v":0},{"$f":" Inp_Depreciation!BK$840","v":0},{"$f":" Inp_Depreciation!BL$840","v":0},{"$f":" Inp_Depreciation!BM$840","v":0},{"$f":" Inp_Depreciation!BN$840","v":0},{"$f":" Inp_Depreciation!BO$840","v":0},{"$f":" Inp_Depreciation!BP$840","v":0},{"$f":" Inp_Depreciation!BQ$840","v":0},{"$f":" Inp_Depreciation!BR$840","v":0},{"$f":" Inp_Depreciation!BS$840","v":0},{"$f":" Inp_Depreciation!BT$840","v":0},{"$f":" Inp_Depreciation!BU$840","v":0},{"$f":" Inp_Depreciation!BV$840","v":0},{"$f":" Inp_Depreciation!BW$840","v":0},{"$f":" Inp_Depreciation!BX$840","v":0},{"$f":" Inp_Depreciation!BY$840","v":0},{"$f":" Inp_Depreciation!BZ$840","v":0},{"$f":" Inp_Depreciation!CA$840","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$841","v":"Network capex add - 01 Apr 98 - depreciation inp - T5Y"},{"$f":" Inp_Depreciation!F$841","v":0},{"$f":" Inp_Depreciation!G$841","v":0},{"$f":" Inp_Depreciation!H$841","v":0},{"$f":" Inp_Depreciation!I$841","v":"GBP m"},{"$f":" Inp_Depreciation!J$841","v":0},{"$f":" Inp_Depreciation!K$841","v":0},{"$f":" Inp_Depreciation!L$841","v":0},{"$f":" Inp_Depreciation!M$841","v":0},{"$f":" Inp_Depreciation!N$841","v":0},{"$f":" Inp_Depreciation!O$841","v":0},{"$f":" Inp_Depreciation!P$841","v":0},{"$f":" Inp_Depreciation!Q$841","v":0},{"$f":" Inp_Depreciation!R$841","v":0},{"$f":" Inp_Depreciation!S$841","v":0},{"$f":" Inp_Depreciation!T$841","v":0},{"$f":" Inp_Depreciation!U$841","v":0},{"$f":" Inp_Depreciation!V$841","v":0},{"$f":" Inp_Depreciation!W$841","v":0},{"$f":" Inp_Depreciation!X$841","v":0},{"$f":" Inp_Depreciation!Y$841","v":0},{"$f":" Inp_Depreciation!Z$841","v":0},{"$f":" Inp_Depreciation!AA$841","v":0},{"$f":" Inp_Depreciation!AB$841","v":0},{"$f":" Inp_Depreciation!AC$841","v":0},{"$f":" Inp_Depreciation!AD$841","v":0},{"$f":" Inp_Depreciation!AE$841","v":0},{"$f":" Inp_Depreciation!AF$841","v":0},{"$f":" Inp_Depreciation!AG$841","v":0},{"$f":" Inp_Depreciation!AH$841","v":0},{"$f":" Inp_Depreciation!AI$841","v":0},{"$f":" Inp_Depreciation!AJ$841","v":0},{"$f":" Inp_Depreciation!AK$841","v":0},{"$f":" Inp_Depreciation!AL$841","v":0},{"$f":" Inp_Depreciation!AM$841","v":0},{"$f":" Inp_Depreciation!AN$841","v":0},{"$f":" Inp_Depreciation!AO$841","v":0},{"$f":" Inp_Depreciation!AP$841","v":0},{"$f":" Inp_Depreciation!AQ$841","v":0},{"$f":" Inp_Depreciation!AR$841","v":0},{"$f":" Inp_Depreciation!AS$841","v":0},{"$f":" Inp_Depreciation!AT$841","v":0},{"$f":" Inp_Depreciation!AU$841","v":0},{"$f":" Inp_Depreciation!AV$841","v":0},{"$f":" Inp_Depreciation!AW$841","v":0},{"$f":" Inp_Depreciation!AX$841","v":0},{"$f":" Inp_Depreciation!AY$841","v":0},{"$f":" Inp_Depreciation!AZ$841","v":0},{"$f":" Inp_Depreciation!BA$841","v":0},{"$f":" Inp_Depreciation!BB$841","v":0},{"$f":" Inp_Depreciation!BC$841","v":0},{"$f":" Inp_Depreciation!BD$841","v":0},{"$f":" Inp_Depreciation!BE$841","v":0},{"$f":" Inp_Depreciation!BF$841","v":0},{"$f":" Inp_Depreciation!BG$841","v":0},{"$f":" Inp_Depreciation!BH$841","v":0},{"$f":" Inp_Depreciation!BI$841","v":0},{"$f":" Inp_Depreciation!BJ$841","v":0},{"$f":" Inp_Depreciation!BK$841","v":0},{"$f":" Inp_Depreciation!BL$841","v":0},{"$f":" Inp_Depreciation!BM$841","v":0},{"$f":" Inp_Depreciation!BN$841","v":0},{"$f":" Inp_Depreciation!BO$841","v":0},{"$f":" Inp_Depreciation!BP$841","v":0},{"$f":" Inp_Depreciation!BQ$841","v":0},{"$f":" Inp_Depreciation!BR$841","v":0},{"$f":" Inp_Depreciation!BS$841","v":0},{"$f":" Inp_Depreciation!BT$841","v":0},{"$f":" Inp_Depreciation!BU$841","v":0},{"$f":" Inp_Depreciation!BV$841","v":0},{"$f":" Inp_Depreciation!BW$841","v":0},{"$f":" Inp_Depreciation!BX$841","v":0},{"$f":" Inp_Depreciation!BY$841","v":0},{"$f":" Inp_Depreciation!BZ$841","v":0},{"$f":" Inp_Depreciation!CA$841","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$842","v":"Network capex add - 01 Apr 99 - depreciation inp - T5Y"},{"$f":" Inp_Depreciation!F$842","v":0},{"$f":" Inp_Depreciation!G$842","v":0},{"$f":" Inp_Depreciation!H$842","v":0},{"$f":" Inp_Depreciation!I$842","v":"GBP m"},{"$f":" Inp_Depreciation!J$842","v":0},{"$f":" Inp_Depreciation!K$842","v":0},{"$f":" Inp_Depreciation!L$842","v":0},{"$f":" Inp_Depreciation!M$842","v":0},{"$f":" Inp_Depreciation!N$842","v":0},{"$f":" Inp_Depreciation!O$842","v":0},{"$f":" Inp_Depreciation!P$842","v":0},{"$f":" Inp_Depreciation!Q$842","v":0},{"$f":" Inp_Depreciation!R$842","v":0},{"$f":" Inp_Depreciation!S$842","v":0},{"$f":" Inp_Depreciation!T$842","v":0},{"$f":" Inp_Depreciation!U$842","v":0},{"$f":" Inp_Depreciation!V$842","v":0},{"$f":" Inp_Depreciation!W$842","v":0},{"$f":" Inp_Depreciation!X$842","v":0},{"$f":" Inp_Depreciation!Y$842","v":0},{"$f":" Inp_Depreciation!Z$842","v":0},{"$f":" Inp_Depreciation!AA$842","v":0},{"$f":" Inp_Depreciation!AB$842","v":0},{"$f":" Inp_Depreciation!AC$842","v":0},{"$f":" Inp_Depreciation!AD$842","v":0},{"$f":" Inp_Depreciation!AE$842","v":0},{"$f":" Inp_Depreciation!AF$842","v":0},{"$f":" Inp_Depreciation!AG$842","v":0},{"$f":" Inp_Depreciation!AH$842","v":0},{"$f":" Inp_Depreciation!AI$842","v":0},{"$f":" Inp_Depreciation!AJ$842","v":0},{"$f":" Inp_Depreciation!AK$842","v":0},{"$f":" Inp_Depreciation!AL$842","v":0},{"$f":" Inp_Depreciation!AM$842","v":0},{"$f":" Inp_Depreciation!AN$842","v":0},{"$f":" Inp_Depreciation!AO$842","v":0},{"$f":" Inp_Depreciation!AP$842","v":0},{"$f":" Inp_Depreciation!AQ$842","v":0},{"$f":" Inp_Depreciation!AR$842","v":0},{"$f":" Inp_Depreciation!AS$842","v":0},{"$f":" Inp_Depreciation!AT$842","v":0},{"$f":" Inp_Depreciation!AU$842","v":0},{"$f":" Inp_Depreciation!AV$842","v":0},{"$f":" Inp_Depreciation!AW$842","v":0},{"$f":" Inp_Depreciation!AX$842","v":0},{"$f":" Inp_Depreciation!AY$842","v":0},{"$f":" Inp_Depreciation!AZ$842","v":0},{"$f":" Inp_Depreciation!BA$842","v":0},{"$f":" Inp_Depreciation!BB$842","v":0},{"$f":" Inp_Depreciation!BC$842","v":0},{"$f":" Inp_Depreciation!BD$842","v":0},{"$f":" Inp_Depreciation!BE$842","v":0},{"$f":" Inp_Depreciation!BF$842","v":0},{"$f":" Inp_Depreciation!BG$842","v":0},{"$f":" Inp_Depreciation!BH$842","v":0},{"$f":" Inp_Depreciation!BI$842","v":0},{"$f":" Inp_Depreciation!BJ$842","v":0},{"$f":" Inp_Depreciation!BK$842","v":0},{"$f":" Inp_Depreciation!BL$842","v":0},{"$f":" Inp_Depreciation!BM$842","v":0},{"$f":" Inp_Depreciation!BN$842","v":0},{"$f":" Inp_Depreciation!BO$842","v":0},{"$f":" Inp_Depreciation!BP$842","v":0},{"$f":" Inp_Depreciation!BQ$842","v":0},{"$f":" Inp_Depreciation!BR$842","v":0},{"$f":" Inp_Depreciation!BS$842","v":0},{"$f":" Inp_Depreciation!BT$842","v":0},{"$f":" Inp_Depreciation!BU$842","v":0},{"$f":" Inp_Depreciation!BV$842","v":0},{"$f":" Inp_Depreciation!BW$842","v":0},{"$f":" Inp_Depreciation!BX$842","v":0},{"$f":" Inp_Depreciation!BY$842","v":0},{"$f":" Inp_Depreciation!BZ$842","v":0},{"$f":" Inp_Depreciation!CA$842","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$843","v":"Network capex add - 01 Apr 00 - depreciation inp - T5Y"},{"$f":" Inp_Depreciation!F$843","v":0},{"$f":" Inp_Depreciation!G$843","v":0},{"$f":" Inp_Depreciation!H$843","v":0},{"$f":" Inp_Depreciation!I$843","v":"GBP m"},{"$f":" Inp_Depreciation!J$843","v":0},{"$f":" Inp_Depreciation!K$843","v":0},{"$f":" Inp_Depreciation!L$843","v":0},{"$f":" Inp_Depreciation!M$843","v":0},{"$f":" Inp_Depreciation!N$843","v":0},{"$f":" Inp_Depreciation!O$843","v":0},{"$f":" Inp_Depreciation!P$843","v":0},{"$f":" Inp_Depreciation!Q$843","v":0},{"$f":" Inp_Depreciation!R$843","v":0},{"$f":" Inp_Depreciation!S$843","v":0},{"$f":" Inp_Depreciation!T$843","v":0},{"$f":" Inp_Depreciation!U$843","v":0},{"$f":" Inp_Depreciation!V$843","v":0},{"$f":" Inp_Depreciation!W$843","v":0},{"$f":" Inp_Depreciation!X$843","v":0},{"$f":" Inp_Depreciation!Y$843","v":0},{"$f":" Inp_Depreciation!Z$843","v":0},{"$f":" Inp_Depreciation!AA$843","v":0},{"$f":" Inp_Depreciation!AB$843","v":0},{"$f":" Inp_Depreciation!AC$843","v":0},{"$f":" Inp_Depreciation!AD$843","v":0},{"$f":" Inp_Depreciation!AE$843","v":0},{"$f":" Inp_Depreciation!AF$843","v":0},{"$f":" Inp_Depreciation!AG$843","v":0},{"$f":" Inp_Depreciation!AH$843","v":0},{"$f":" Inp_Depreciation!AI$843","v":0},{"$f":" Inp_Depreciation!AJ$843","v":0},{"$f":" Inp_Depreciation!AK$843","v":0},{"$f":" Inp_Depreciation!AL$843","v":0},{"$f":" Inp_Depreciation!AM$843","v":0},{"$f":" Inp_Depreciation!AN$843","v":0},{"$f":" Inp_Depreciation!AO$843","v":0},{"$f":" Inp_Depreciation!AP$843","v":0},{"$f":" Inp_Depreciation!AQ$843","v":0},{"$f":" Inp_Depreciation!AR$843","v":0},{"$f":" Inp_Depreciation!AS$843","v":0},{"$f":" Inp_Depreciation!AT$843","v":0},{"$f":" Inp_Depreciation!AU$843","v":0},{"$f":" Inp_Depreciation!AV$843","v":0},{"$f":" Inp_Depreciation!AW$843","v":0},{"$f":" Inp_Depreciation!AX$843","v":0},{"$f":" Inp_Depreciation!AY$843","v":0},{"$f":" Inp_Depreciation!AZ$843","v":0},{"$f":" Inp_Depreciation!BA$843","v":0},{"$f":" Inp_Depreciation!BB$843","v":0},{"$f":" Inp_Depreciation!BC$843","v":0},{"$f":" Inp_Depreciation!BD$843","v":0},{"$f":" Inp_Depreciation!BE$843","v":0},{"$f":" Inp_Depreciation!BF$843","v":0},{"$f":" Inp_Depreciation!BG$843","v":0},{"$f":" Inp_Depreciation!BH$843","v":0},{"$f":" Inp_Depreciation!BI$843","v":0},{"$f":" Inp_Depreciation!BJ$843","v":0},{"$f":" Inp_Depreciation!BK$843","v":0},{"$f":" Inp_Depreciation!BL$843","v":0},{"$f":" Inp_Depreciation!BM$843","v":0},{"$f":" Inp_Depreciation!BN$843","v":0},{"$f":" Inp_Depreciation!BO$843","v":0},{"$f":" Inp_Depreciation!BP$843","v":0},{"$f":" Inp_Depreciation!BQ$843","v":0},{"$f":" Inp_Depreciation!BR$843","v":0},{"$f":" Inp_Depreciation!BS$843","v":0},{"$f":" Inp_Depreciation!BT$843","v":0},{"$f":" Inp_Depreciation!BU$843","v":0},{"$f":" Inp_Depreciation!BV$843","v":0},{"$f":" Inp_Depreciation!BW$843","v":0},{"$f":" Inp_Depreciation!BX$843","v":0},{"$f":" Inp_Depreciation!BY$843","v":0},{"$f":" Inp_Depreciation!BZ$843","v":0},{"$f":" Inp_Depreciation!CA$843","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$844","v":"Network capex add - 01 Apr 01 - depreciation inp - T5Y"},{"$f":" Inp_Depreciation!F$844","v":0},{"$f":" Inp_Depreciation!G$844","v":0},{"$f":" Inp_Depreciation!H$844","v":0},{"$f":" Inp_Depreciation!I$844","v":"GBP m"},{"$f":" Inp_Depreciation!J$844","v":0},{"$f":" Inp_Depreciation!K$844","v":0},{"$f":" Inp_Depreciation!L$844","v":0},{"$f":" Inp_Depreciation!M$844","v":0},{"$f":" Inp_Depreciation!N$844","v":0},{"$f":" Inp_Depreciation!O$844","v":0},{"$f":" Inp_Depreciation!P$844","v":0},{"$f":" Inp_Depreciation!Q$844","v":0},{"$f":" Inp_Depreciation!R$844","v":0},{"$f":" Inp_Depreciation!S$844","v":0},{"$f":" Inp_Depreciation!T$844","v":0},{"$f":" Inp_Depreciation!U$844","v":0},{"$f":" Inp_Depreciation!V$844","v":0},{"$f":" Inp_Depreciation!W$844","v":0},{"$f":" Inp_Depreciation!X$844","v":0},{"$f":" Inp_Depreciation!Y$844","v":0},{"$f":" Inp_Depreciation!Z$844","v":0},{"$f":" Inp_Depreciation!AA$844","v":0},{"$f":" Inp_Depreciation!AB$844","v":0},{"$f":" Inp_Depreciation!AC$844","v":0},{"$f":" Inp_Depreciation!AD$844","v":0},{"$f":" Inp_Depreciation!AE$844","v":0},{"$f":" Inp_Depreciation!AF$844","v":0},{"$f":" Inp_Depreciation!AG$844","v":0},{"$f":" Inp_Depreciation!AH$844","v":0},{"$f":" Inp_Depreciation!AI$844","v":0},{"$f":" Inp_Depreciation!AJ$844","v":0},{"$f":" Inp_Depreciation!AK$844","v":0},{"$f":" Inp_Depreciation!AL$844","v":0},{"$f":" Inp_Depreciation!AM$844","v":0},{"$f":" Inp_Depreciation!AN$844","v":0},{"$f":" Inp_Depreciation!AO$844","v":0},{"$f":" Inp_Depreciation!AP$844","v":0},{"$f":" Inp_Depreciation!AQ$844","v":0},{"$f":" Inp_Depreciation!AR$844","v":0},{"$f":" Inp_Depreciation!AS$844","v":0},{"$f":" Inp_Depreciation!AT$844","v":0},{"$f":" Inp_Depreciation!AU$844","v":0},{"$f":" Inp_Depreciation!AV$844","v":0},{"$f":" Inp_Depreciation!AW$844","v":0},{"$f":" Inp_Depreciation!AX$844","v":0},{"$f":" Inp_Depreciation!AY$844","v":0},{"$f":" Inp_Depreciation!AZ$844","v":0},{"$f":" Inp_Depreciation!BA$844","v":0},{"$f":" Inp_Depreciation!BB$844","v":0},{"$f":" Inp_Depreciation!BC$844","v":0},{"$f":" Inp_Depreciation!BD$844","v":0},{"$f":" Inp_Depreciation!BE$844","v":0},{"$f":" Inp_Depreciation!BF$844","v":0},{"$f":" Inp_Depreciation!BG$844","v":0},{"$f":" Inp_Depreciation!BH$844","v":0},{"$f":" Inp_Depreciation!BI$844","v":0},{"$f":" Inp_Depreciation!BJ$844","v":0},{"$f":" Inp_Depreciation!BK$844","v":0},{"$f":" Inp_Depreciation!BL$844","v":0},{"$f":" Inp_Depreciation!BM$844","v":0},{"$f":" Inp_Depreciation!BN$844","v":0},{"$f":" Inp_Depreciation!BO$844","v":0},{"$f":" Inp_Depreciation!BP$844","v":0},{"$f":" Inp_Depreciation!BQ$844","v":0},{"$f":" Inp_Depreciation!BR$844","v":0},{"$f":" Inp_Depreciation!BS$844","v":0},{"$f":" Inp_Depreciation!BT$844","v":0},{"$f":" Inp_Depreciation!BU$844","v":0},{"$f":" Inp_Depreciation!BV$844","v":0},{"$f":" Inp_Depreciation!BW$844","v":0},{"$f":" Inp_Depreciation!BX$844","v":0},{"$f":" Inp_Depreciation!BY$844","v":0},{"$f":" Inp_Depreciation!BZ$844","v":0},{"$f":" Inp_Depreciation!CA$844","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$845","v":"Network capex add - 01 Apr 02 - depreciation inp - T5Y"},{"$f":" Inp_Depreciation!F$845","v":0},{"$f":" Inp_Depreciation!G$845","v":0},{"$f":" Inp_Depreciation!H$845","v":0},{"$f":" Inp_Depreciation!I$845","v":"GBP m"},{"$f":" Inp_Depreciation!J$845","v":0},{"$f":" Inp_Depreciation!K$845","v":0},{"$f":" Inp_Depreciation!L$845","v":0},{"$f":" Inp_Depreciation!M$845","v":0},{"$f":" Inp_Depreciation!N$845","v":0},{"$f":" Inp_Depreciation!O$845","v":0},{"$f":" Inp_Depreciation!P$845","v":0},{"$f":" Inp_Depreciation!Q$845","v":0},{"$f":" Inp_Depreciation!R$845","v":0},{"$f":" Inp_Depreciation!S$845","v":0},{"$f":" Inp_Depreciation!T$845","v":0},{"$f":" Inp_Depreciation!U$845","v":0},{"$f":" Inp_Depreciation!V$845","v":0},{"$f":" Inp_Depreciation!W$845","v":0},{"$f":" Inp_Depreciation!X$845","v":0},{"$f":" Inp_Depreciation!Y$845","v":0},{"$f":" Inp_Depreciation!Z$845","v":0},{"$f":" Inp_Depreciation!AA$845","v":0},{"$f":" Inp_Depreciation!AB$845","v":0},{"$f":" Inp_Depreciation!AC$845","v":0},{"$f":" Inp_Depreciation!AD$845","v":0},{"$f":" Inp_Depreciation!AE$845","v":0},{"$f":" Inp_Depreciation!AF$845","v":0},{"$f":" Inp_Depreciation!AG$845","v":0},{"$f":" Inp_Depreciation!AH$845","v":0},{"$f":" Inp_Depreciation!AI$845","v":0},{"$f":" Inp_Depreciation!AJ$845","v":0},{"$f":" Inp_Depreciation!AK$845","v":0},{"$f":" Inp_Depreciation!AL$845","v":0},{"$f":" Inp_Depreciation!AM$845","v":0},{"$f":" Inp_Depreciation!AN$845","v":0},{"$f":" Inp_Depreciation!AO$845","v":0},{"$f":" Inp_Depreciation!AP$845","v":0},{"$f":" Inp_Depreciation!AQ$845","v":0},{"$f":" Inp_Depreciation!AR$845","v":0},{"$f":" Inp_Depreciation!AS$845","v":0},{"$f":" Inp_Depreciation!AT$845","v":0},{"$f":" Inp_Depreciation!AU$845","v":0},{"$f":" Inp_Depreciation!AV$845","v":0},{"$f":" Inp_Depreciation!AW$845","v":0},{"$f":" Inp_Depreciation!AX$845","v":0},{"$f":" Inp_Depreciation!AY$845","v":0},{"$f":" Inp_Depreciation!AZ$845","v":0},{"$f":" Inp_Depreciation!BA$845","v":0},{"$f":" Inp_Depreciation!BB$845","v":0},{"$f":" Inp_Depreciation!BC$845","v":0},{"$f":" Inp_Depreciation!BD$845","v":0},{"$f":" Inp_Depreciation!BE$845","v":0},{"$f":" Inp_Depreciation!BF$845","v":0},{"$f":" Inp_Depreciation!BG$845","v":0},{"$f":" Inp_Depreciation!BH$845","v":0},{"$f":" Inp_Depreciation!BI$845","v":0},{"$f":" Inp_Depreciation!BJ$845","v":0},{"$f":" Inp_Depreciation!BK$845","v":0},{"$f":" Inp_Depreciation!BL$845","v":0},{"$f":" Inp_Depreciation!BM$845","v":0},{"$f":" Inp_Depreciation!BN$845","v":0},{"$f":" Inp_Depreciation!BO$845","v":0},{"$f":" Inp_Depreciation!BP$845","v":0},{"$f":" Inp_Depreciation!BQ$845","v":0},{"$f":" Inp_Depreciation!BR$845","v":0},{"$f":" Inp_Depreciation!BS$845","v":0},{"$f":" Inp_Depreciation!BT$845","v":0},{"$f":" Inp_Depreciation!BU$845","v":0},{"$f":" Inp_Depreciation!BV$845","v":0},{"$f":" Inp_Depreciation!BW$845","v":0},{"$f":" Inp_Depreciation!BX$845","v":0},{"$f":" Inp_Depreciation!BY$845","v":0},{"$f":" Inp_Depreciation!BZ$845","v":0},{"$f":" Inp_Depreciation!CA$845","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$846","v":"Network capex add - 01 Apr 03 - depreciation inp - T5Y"},{"$f":" Inp_Depreciation!F$846","v":0},{"$f":" Inp_Depreciation!G$846","v":0},{"$f":" Inp_Depreciation!H$846","v":0},{"$f":" Inp_Depreciation!I$846","v":"GBP m"},{"$f":" Inp_Depreciation!J$846","v":0},{"$f":" Inp_Depreciation!K$846","v":0},{"$f":" Inp_Depreciation!L$846","v":0},{"$f":" Inp_Depreciation!M$846","v":0},{"$f":" Inp_Depreciation!N$846","v":0},{"$f":" Inp_Depreciation!O$846","v":0},{"$f":" Inp_Depreciation!P$846","v":0},{"$f":" Inp_Depreciation!Q$846","v":0},{"$f":" Inp_Depreciation!R$846","v":0},{"$f":" Inp_Depreciation!S$846","v":0},{"$f":" Inp_Depreciation!T$846","v":0},{"$f":" Inp_Depreciation!U$846","v":0},{"$f":" Inp_Depreciation!V$846","v":0},{"$f":" Inp_Depreciation!W$846","v":0},{"$f":" Inp_Depreciation!X$846","v":0},{"$f":" Inp_Depreciation!Y$846","v":0},{"$f":" Inp_Depreciation!Z$846","v":0},{"$f":" Inp_Depreciation!AA$846","v":0},{"$f":" Inp_Depreciation!AB$846","v":0},{"$f":" Inp_Depreciation!AC$846","v":0},{"$f":" Inp_Depreciation!AD$846","v":0},{"$f":" Inp_Depreciation!AE$846","v":0},{"$f":" Inp_Depreciation!AF$846","v":0},{"$f":" Inp_Depreciation!AG$846","v":0},{"$f":" Inp_Depreciation!AH$846","v":0},{"$f":" Inp_Depreciation!AI$846","v":0},{"$f":" Inp_Depreciation!AJ$846","v":0},{"$f":" Inp_Depreciation!AK$846","v":0},{"$f":" Inp_Depreciation!AL$846","v":0},{"$f":" Inp_Depreciation!AM$846","v":0},{"$f":" Inp_Depreciation!AN$846","v":0},{"$f":" Inp_Depreciation!AO$846","v":0},{"$f":" Inp_Depreciation!AP$846","v":0},{"$f":" Inp_Depreciation!AQ$846","v":0},{"$f":" Inp_Depreciation!AR$846","v":0},{"$f":" Inp_Depreciation!AS$846","v":0},{"$f":" Inp_Depreciation!AT$846","v":0},{"$f":" Inp_Depreciation!AU$846","v":0},{"$f":" Inp_Depreciation!AV$846","v":0},{"$f":" Inp_Depreciation!AW$846","v":0},{"$f":" Inp_Depreciation!AX$846","v":0},{"$f":" Inp_Depreciation!AY$846","v":0},{"$f":" Inp_Depreciation!AZ$846","v":0},{"$f":" Inp_Depreciation!BA$846","v":0},{"$f":" Inp_Depreciation!BB$846","v":0},{"$f":" Inp_Depreciation!BC$846","v":0},{"$f":" Inp_Depreciation!BD$846","v":0},{"$f":" Inp_Depreciation!BE$846","v":0},{"$f":" Inp_Depreciation!BF$846","v":0},{"$f":" Inp_Depreciation!BG$846","v":0},{"$f":" Inp_Depreciation!BH$846","v":0},{"$f":" Inp_Depreciation!BI$846","v":0},{"$f":" Inp_Depreciation!BJ$846","v":0},{"$f":" Inp_Depreciation!BK$846","v":0},{"$f":" Inp_Depreciation!BL$846","v":0},{"$f":" Inp_Depreciation!BM$846","v":0},{"$f":" Inp_Depreciation!BN$846","v":0},{"$f":" Inp_Depreciation!BO$846","v":0},{"$f":" Inp_Depreciation!BP$846","v":0},{"$f":" Inp_Depreciation!BQ$846","v":0},{"$f":" Inp_Depreciation!BR$846","v":0},{"$f":" Inp_Depreciation!BS$846","v":0},{"$f":" Inp_Depreciation!BT$846","v":0},{"$f":" Inp_Depreciation!BU$846","v":0},{"$f":" Inp_Depreciation!BV$846","v":0},{"$f":" Inp_Depreciation!BW$846","v":0},{"$f":" Inp_Depreciation!BX$846","v":0},{"$f":" Inp_Depreciation!BY$846","v":0},{"$f":" Inp_Depreciation!BZ$846","v":0},{"$f":" Inp_Depreciation!CA$846","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$847","v":"Network capex add - 01 Apr 04 - depreciation inp - T5Y"},{"$f":" Inp_Depreciation!F$847","v":0},{"$f":" Inp_Depreciation!G$847","v":0},{"$f":" Inp_Depreciation!H$847","v":0},{"$f":" Inp_Depreciation!I$847","v":"GBP m"},{"$f":" Inp_Depreciation!J$847","v":0},{"$f":" Inp_Depreciation!K$847","v":0},{"$f":" Inp_Depreciation!L$847","v":0},{"$f":" Inp_Depreciation!M$847","v":0},{"$f":" Inp_Depreciation!N$847","v":0},{"$f":" Inp_Depreciation!O$847","v":0},{"$f":" Inp_Depreciation!P$847","v":0},{"$f":" Inp_Depreciation!Q$847","v":0},{"$f":" Inp_Depreciation!R$847","v":0},{"$f":" Inp_Depreciation!S$847","v":0},{"$f":" Inp_Depreciation!T$847","v":0},{"$f":" Inp_Depreciation!U$847","v":0},{"$f":" Inp_Depreciation!V$847","v":0},{"$f":" Inp_Depreciation!W$847","v":0},{"$f":" Inp_Depreciation!X$847","v":0},{"$f":" Inp_Depreciation!Y$847","v":0},{"$f":" Inp_Depreciation!Z$847","v":0},{"$f":" Inp_Depreciation!AA$847","v":0},{"$f":" Inp_Depreciation!AB$847","v":0},{"$f":" Inp_Depreciation!AC$847","v":0},{"$f":" Inp_Depreciation!AD$847","v":0},{"$f":" Inp_Depreciation!AE$847","v":0},{"$f":" Inp_Depreciation!AF$847","v":0},{"$f":" Inp_Depreciation!AG$847","v":0},{"$f":" Inp_Depreciation!AH$847","v":0},{"$f":" Inp_Depreciation!AI$847","v":0},{"$f":" Inp_Depreciation!AJ$847","v":0},{"$f":" Inp_Depreciation!AK$847","v":0},{"$f":" Inp_Depreciation!AL$847","v":0},{"$f":" Inp_Depreciation!AM$847","v":0},{"$f":" Inp_Depreciation!AN$847","v":0},{"$f":" Inp_Depreciation!AO$847","v":0},{"$f":" Inp_Depreciation!AP$847","v":0},{"$f":" Inp_Depreciation!AQ$847","v":0},{"$f":" Inp_Depreciation!AR$847","v":0},{"$f":" Inp_Depreciation!AS$847","v":0},{"$f":" Inp_Depreciation!AT$847","v":0},{"$f":" Inp_Depreciation!AU$847","v":0},{"$f":" Inp_Depreciation!AV$847","v":0},{"$f":" Inp_Depreciation!AW$847","v":0},{"$f":" Inp_Depreciation!AX$847","v":0},{"$f":" Inp_Depreciation!AY$847","v":0},{"$f":" Inp_Depreciation!AZ$847","v":0},{"$f":" Inp_Depreciation!BA$847","v":0},{"$f":" Inp_Depreciation!BB$847","v":0},{"$f":" Inp_Depreciation!BC$847","v":0},{"$f":" Inp_Depreciation!BD$847","v":0},{"$f":" Inp_Depreciation!BE$847","v":0},{"$f":" Inp_Depreciation!BF$847","v":0},{"$f":" Inp_Depreciation!BG$847","v":0},{"$f":" Inp_Depreciation!BH$847","v":0},{"$f":" Inp_Depreciation!BI$847","v":0},{"$f":" Inp_Depreciation!BJ$847","v":0},{"$f":" Inp_Depreciation!BK$847","v":0},{"$f":" Inp_Depreciation!BL$847","v":0},{"$f":" Inp_Depreciation!BM$847","v":0},{"$f":" Inp_Depreciation!BN$847","v":0},{"$f":" Inp_Depreciation!BO$847","v":0},{"$f":" Inp_Depreciation!BP$847","v":0},{"$f":" Inp_Depreciation!BQ$847","v":0},{"$f":" Inp_Depreciation!BR$847","v":0},{"$f":" Inp_Depreciation!BS$847","v":0},{"$f":" Inp_Depreciation!BT$847","v":0},{"$f":" Inp_Depreciation!BU$847","v":0},{"$f":" Inp_Depreciation!BV$847","v":0},{"$f":" Inp_Depreciation!BW$847","v":0},{"$f":" Inp_Depreciation!BX$847","v":0},{"$f":" Inp_Depreciation!BY$847","v":0},{"$f":" Inp_Depreciation!BZ$847","v":0},{"$f":" Inp_Depreciation!CA$847","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$848","v":"Network capex add - 01 Apr 05 - depreciation inp - T5Y"},{"$f":" Inp_Depreciation!F$848","v":0},{"$f":" Inp_Depreciation!G$848","v":0},{"$f":" Inp_Depreciation!H$848","v":0},{"$f":" Inp_Depreciation!I$848","v":"GBP m"},{"$f":" Inp_Depreciation!J$848","v":0},{"$f":" Inp_Depreciation!K$848","v":0},{"$f":" Inp_Depreciation!L$848","v":0},{"$f":" Inp_Depreciation!M$848","v":0},{"$f":" Inp_Depreciation!N$848","v":0},{"$f":" Inp_Depreciation!O$848","v":0},{"$f":" Inp_Depreciation!P$848","v":0},{"$f":" Inp_Depreciation!Q$848","v":0},{"$f":" Inp_Depreciation!R$848","v":0},{"$f":" Inp_Depreciation!S$848","v":0},{"$f":" Inp_Depreciation!T$848","v":0},{"$f":" Inp_Depreciation!U$848","v":0},{"$f":" Inp_Depreciation!V$848","v":0},{"$f":" Inp_Depreciation!W$848","v":0},{"$f":" Inp_Depreciation!X$848","v":0},{"$f":" Inp_Depreciation!Y$848","v":0},{"$f":" Inp_Depreciation!Z$848","v":0},{"$f":" Inp_Depreciation!AA$848","v":0},{"$f":" Inp_Depreciation!AB$848","v":0},{"$f":" Inp_Depreciation!AC$848","v":0},{"$f":" Inp_Depreciation!AD$848","v":0},{"$f":" Inp_Depreciation!AE$848","v":0},{"$f":" Inp_Depreciation!AF$848","v":0},{"$f":" Inp_Depreciation!AG$848","v":0},{"$f":" Inp_Depreciation!AH$848","v":0},{"$f":" Inp_Depreciation!AI$848","v":0},{"$f":" Inp_Depreciation!AJ$848","v":0},{"$f":" Inp_Depreciation!AK$848","v":0},{"$f":" Inp_Depreciation!AL$848","v":0},{"$f":" Inp_Depreciation!AM$848","v":0},{"$f":" Inp_Depreciation!AN$848","v":0},{"$f":" Inp_Depreciation!AO$848","v":0},{"$f":" Inp_Depreciation!AP$848","v":0},{"$f":" Inp_Depreciation!AQ$848","v":0},{"$f":" Inp_Depreciation!AR$848","v":0},{"$f":" Inp_Depreciation!AS$848","v":0},{"$f":" Inp_Depreciation!AT$848","v":0},{"$f":" Inp_Depreciation!AU$848","v":0},{"$f":" Inp_Depreciation!AV$848","v":0},{"$f":" Inp_Depreciation!AW$848","v":0},{"$f":" Inp_Depreciation!AX$848","v":0},{"$f":" Inp_Depreciation!AY$848","v":0},{"$f":" Inp_Depreciation!AZ$848","v":0},{"$f":" Inp_Depreciation!BA$848","v":0},{"$f":" Inp_Depreciation!BB$848","v":0},{"$f":" Inp_Depreciation!BC$848","v":0},{"$f":" Inp_Depreciation!BD$848","v":0},{"$f":" Inp_Depreciation!BE$848","v":0},{"$f":" Inp_Depreciation!BF$848","v":0},{"$f":" Inp_Depreciation!BG$848","v":0},{"$f":" Inp_Depreciation!BH$848","v":0},{"$f":" Inp_Depreciation!BI$848","v":0},{"$f":" Inp_Depreciation!BJ$848","v":0},{"$f":" Inp_Depreciation!BK$848","v":0},{"$f":" Inp_Depreciation!BL$848","v":0},{"$f":" Inp_Depreciation!BM$848","v":0},{"$f":" Inp_Depreciation!BN$848","v":0},{"$f":" Inp_Depreciation!BO$848","v":0},{"$f":" Inp_Depreciation!BP$848","v":0},{"$f":" Inp_Depreciation!BQ$848","v":0},{"$f":" Inp_Depreciation!BR$848","v":0},{"$f":" Inp_Depreciation!BS$848","v":0},{"$f":" Inp_Depreciation!BT$848","v":0},{"$f":" Inp_Depreciation!BU$848","v":0},{"$f":" Inp_Depreciation!BV$848","v":0},{"$f":" Inp_Depreciation!BW$848","v":0},{"$f":" Inp_Depreciation!BX$848","v":0},{"$f":" Inp_Depreciation!BY$848","v":0},{"$f":" Inp_Depreciation!BZ$848","v":0},{"$f":" Inp_Depreciation!CA$848","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$849","v":"Network capex add - 01 Apr 06 - depreciation inp - T5Y"},{"$f":" Inp_Depreciation!F$849","v":0},{"$f":" Inp_Depreciation!G$849","v":0},{"$f":" Inp_Depreciation!H$849","v":0},{"$f":" Inp_Depreciation!I$849","v":"GBP m"},{"$f":" Inp_Depreciation!J$849","v":0},{"$f":" Inp_Depreciation!K$849","v":0},{"$f":" Inp_Depreciation!L$849","v":0},{"$f":" Inp_Depreciation!M$849","v":0},{"$f":" Inp_Depreciation!N$849","v":0},{"$f":" Inp_Depreciation!O$849","v":0},{"$f":" Inp_Depreciation!P$849","v":0},{"$f":" Inp_Depreciation!Q$849","v":0},{"$f":" Inp_Depreciation!R$849","v":0},{"$f":" Inp_Depreciation!S$849","v":0},{"$f":" Inp_Depreciation!T$849","v":0},{"$f":" Inp_Depreciation!U$849","v":0},{"$f":" Inp_Depreciation!V$849","v":0},{"$f":" Inp_Depreciation!W$849","v":0},{"$f":" Inp_Depreciation!X$849","v":0},{"$f":" Inp_Depreciation!Y$849","v":0},{"$f":" Inp_Depreciation!Z$849","v":0},{"$f":" Inp_Depreciation!AA$849","v":0},{"$f":" Inp_Depreciation!AB$849","v":0},{"$f":" Inp_Depreciation!AC$849","v":0},{"$f":" Inp_Depreciation!AD$849","v":0},{"$f":" Inp_Depreciation!AE$849","v":0},{"$f":" Inp_Depreciation!AF$849","v":0},{"$f":" Inp_Depreciation!AG$849","v":0},{"$f":" Inp_Depreciation!AH$849","v":0},{"$f":" Inp_Depreciation!AI$849","v":0},{"$f":" Inp_Depreciation!AJ$849","v":0},{"$f":" Inp_Depreciation!AK$849","v":0},{"$f":" Inp_Depreciation!AL$849","v":0},{"$f":" Inp_Depreciation!AM$849","v":0},{"$f":" Inp_Depreciation!AN$849","v":0},{"$f":" Inp_Depreciation!AO$849","v":0},{"$f":" Inp_Depreciation!AP$849","v":0},{"$f":" Inp_Depreciation!AQ$849","v":0},{"$f":" Inp_Depreciation!AR$849","v":0},{"$f":" Inp_Depreciation!AS$849","v":0},{"$f":" Inp_Depreciation!AT$849","v":0},{"$f":" Inp_Depreciation!AU$849","v":0},{"$f":" Inp_Depreciation!AV$849","v":0},{"$f":" Inp_Depreciation!AW$849","v":0},{"$f":" Inp_Depreciation!AX$849","v":0},{"$f":" Inp_Depreciation!AY$849","v":0},{"$f":" Inp_Depreciation!AZ$849","v":0},{"$f":" Inp_Depreciation!BA$849","v":0},{"$f":" Inp_Depreciation!BB$849","v":0},{"$f":" Inp_Depreciation!BC$849","v":0},{"$f":" Inp_Depreciation!BD$849","v":0},{"$f":" Inp_Depreciation!BE$849","v":0},{"$f":" Inp_Depreciation!BF$849","v":0},{"$f":" Inp_Depreciation!BG$849","v":0},{"$f":" Inp_Depreciation!BH$849","v":0},{"$f":" Inp_Depreciation!BI$849","v":0},{"$f":" Inp_Depreciation!BJ$849","v":0},{"$f":" Inp_Depreciation!BK$849","v":0},{"$f":" Inp_Depreciation!BL$849","v":0},{"$f":" Inp_Depreciation!BM$849","v":0},{"$f":" Inp_Depreciation!BN$849","v":0},{"$f":" Inp_Depreciation!BO$849","v":0},{"$f":" Inp_Depreciation!BP$849","v":0},{"$f":" Inp_Depreciation!BQ$849","v":0},{"$f":" Inp_Depreciation!BR$849","v":0},{"$f":" Inp_Depreciation!BS$849","v":0},{"$f":" Inp_Depreciation!BT$849","v":0},{"$f":" Inp_Depreciation!BU$849","v":0},{"$f":" Inp_Depreciation!BV$849","v":0},{"$f":" Inp_Depreciation!BW$849","v":0},{"$f":" Inp_Depreciation!BX$849","v":0},{"$f":" Inp_Depreciation!BY$849","v":0},{"$f":" Inp_Depreciation!BZ$849","v":0},{"$f":" Inp_Depreciation!CA$849","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$850","v":"Network capex add - 01 Apr 07 - depreciation inp - T5Y"},{"$f":" Inp_Depreciation!F$850","v":0},{"$f":" Inp_Depreciation!G$850","v":0},{"$f":" Inp_Depreciation!H$850","v":0},{"$f":" Inp_Depreciation!I$850","v":"GBP m"},{"$f":" Inp_Depreciation!J$850","v":0},{"$f":" Inp_Depreciation!K$850","v":0},{"$f":" Inp_Depreciation!L$850","v":0},{"$f":" Inp_Depreciation!M$850","v":0},{"$f":" Inp_Depreciation!N$850","v":0},{"$f":" Inp_Depreciation!O$850","v":0},{"$f":" Inp_Depreciation!P$850","v":0},{"$f":" Inp_Depreciation!Q$850","v":0},{"$f":" Inp_Depreciation!R$850","v":0},{"$f":" Inp_Depreciation!S$850","v":0},{"$f":" Inp_Depreciation!T$850","v":0},{"$f":" Inp_Depreciation!U$850","v":0},{"$f":" Inp_Depreciation!V$850","v":0},{"$f":" Inp_Depreciation!W$850","v":0},{"$f":" Inp_Depreciation!X$850","v":0},{"$f":" Inp_Depreciation!Y$850","v":0},{"$f":" Inp_Depreciation!Z$850","v":0},{"$f":" Inp_Depreciation!AA$850","v":0},{"$f":" Inp_Depreciation!AB$850","v":0},{"$f":" Inp_Depreciation!AC$850","v":0},{"$f":" Inp_Depreciation!AD$850","v":0},{"$f":" Inp_Depreciation!AE$850","v":0},{"$f":" Inp_Depreciation!AF$850","v":0},{"$f":" Inp_Depreciation!AG$850","v":0},{"$f":" Inp_Depreciation!AH$850","v":0},{"$f":" Inp_Depreciation!AI$850","v":0},{"$f":" Inp_Depreciation!AJ$850","v":0},{"$f":" Inp_Depreciation!AK$850","v":0},{"$f":" Inp_Depreciation!AL$850","v":0},{"$f":" Inp_Depreciation!AM$850","v":0},{"$f":" Inp_Depreciation!AN$850","v":0},{"$f":" Inp_Depreciation!AO$850","v":0},{"$f":" Inp_Depreciation!AP$850","v":0},{"$f":" Inp_Depreciation!AQ$850","v":0},{"$f":" Inp_Depreciation!AR$850","v":0},{"$f":" Inp_Depreciation!AS$850","v":0},{"$f":" Inp_Depreciation!AT$850","v":0},{"$f":" Inp_Depreciation!AU$850","v":0},{"$f":" Inp_Depreciation!AV$850","v":0},{"$f":" Inp_Depreciation!AW$850","v":0},{"$f":" Inp_Depreciation!AX$850","v":0},{"$f":" Inp_Depreciation!AY$850","v":0},{"$f":" Inp_Depreciation!AZ$850","v":0},{"$f":" Inp_Depreciation!BA$850","v":0},{"$f":" Inp_Depreciation!BB$850","v":0},{"$f":" Inp_Depreciation!BC$850","v":0},{"$f":" Inp_Depreciation!BD$850","v":0},{"$f":" Inp_Depreciation!BE$850","v":0},{"$f":" Inp_Depreciation!BF$850","v":0},{"$f":" Inp_Depreciation!BG$850","v":0},{"$f":" Inp_Depreciation!BH$850","v":0},{"$f":" Inp_Depreciation!BI$850","v":0},{"$f":" Inp_Depreciation!BJ$850","v":0},{"$f":" Inp_Depreciation!BK$850","v":0},{"$f":" Inp_Depreciation!BL$850","v":0},{"$f":" Inp_Depreciation!BM$850","v":0},{"$f":" Inp_Depreciation!BN$850","v":0},{"$f":" Inp_Depreciation!BO$850","v":0},{"$f":" Inp_Depreciation!BP$850","v":0},{"$f":" Inp_Depreciation!BQ$850","v":0},{"$f":" Inp_Depreciation!BR$850","v":0},{"$f":" Inp_Depreciation!BS$850","v":0},{"$f":" Inp_Depreciation!BT$850","v":0},{"$f":" Inp_Depreciation!BU$850","v":0},{"$f":" Inp_Depreciation!BV$850","v":0},{"$f":" Inp_Depreciation!BW$850","v":0},{"$f":" Inp_Depreciation!BX$850","v":0},{"$f":" Inp_Depreciation!BY$850","v":0},{"$f":" Inp_Depreciation!BZ$850","v":0},{"$f":" Inp_Depreciation!CA$850","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$851","v":"Network capex add - 01 Apr 08 - depreciation inp - T5Y"},{"$f":" Inp_Depreciation!F$851","v":0},{"$f":" Inp_Depreciation!G$851","v":0},{"$f":" Inp_Depreciation!H$851","v":0},{"$f":" Inp_Depreciation!I$851","v":"GBP m"},{"$f":" Inp_Depreciation!J$851","v":0},{"$f":" Inp_Depreciation!K$851","v":0},{"$f":" Inp_Depreciation!L$851","v":0},{"$f":" Inp_Depreciation!M$851","v":0},{"$f":" Inp_Depreciation!N$851","v":0},{"$f":" Inp_Depreciation!O$851","v":0},{"$f":" Inp_Depreciation!P$851","v":0},{"$f":" Inp_Depreciation!Q$851","v":0},{"$f":" Inp_Depreciation!R$851","v":0},{"$f":" Inp_Depreciation!S$851","v":0},{"$f":" Inp_Depreciation!T$851","v":0},{"$f":" Inp_Depreciation!U$851","v":0},{"$f":" Inp_Depreciation!V$851","v":0},{"$f":" Inp_Depreciation!W$851","v":0},{"$f":" Inp_Depreciation!X$851","v":0},{"$f":" Inp_Depreciation!Y$851","v":0},{"$f":" Inp_Depreciation!Z$851","v":0},{"$f":" Inp_Depreciation!AA$851","v":0},{"$f":" Inp_Depreciation!AB$851","v":0},{"$f":" Inp_Depreciation!AC$851","v":0},{"$f":" Inp_Depreciation!AD$851","v":0},{"$f":" Inp_Depreciation!AE$851","v":0},{"$f":" Inp_Depreciation!AF$851","v":0},{"$f":" Inp_Depreciation!AG$851","v":0},{"$f":" Inp_Depreciation!AH$851","v":0},{"$f":" Inp_Depreciation!AI$851","v":0},{"$f":" Inp_Depreciation!AJ$851","v":0},{"$f":" Inp_Depreciation!AK$851","v":0},{"$f":" Inp_Depreciation!AL$851","v":0},{"$f":" Inp_Depreciation!AM$851","v":0},{"$f":" Inp_Depreciation!AN$851","v":0},{"$f":" Inp_Depreciation!AO$851","v":0},{"$f":" Inp_Depreciation!AP$851","v":0},{"$f":" Inp_Depreciation!AQ$851","v":0},{"$f":" Inp_Depreciation!AR$851","v":0},{"$f":" Inp_Depreciation!AS$851","v":0},{"$f":" Inp_Depreciation!AT$851","v":0},{"$f":" Inp_Depreciation!AU$851","v":0},{"$f":" Inp_Depreciation!AV$851","v":0},{"$f":" Inp_Depreciation!AW$851","v":0},{"$f":" Inp_Depreciation!AX$851","v":0},{"$f":" Inp_Depreciation!AY$851","v":0},{"$f":" Inp_Depreciation!AZ$851","v":0},{"$f":" Inp_Depreciation!BA$851","v":0},{"$f":" Inp_Depreciation!BB$851","v":0},{"$f":" Inp_Depreciation!BC$851","v":0},{"$f":" Inp_Depreciation!BD$851","v":0},{"$f":" Inp_Depreciation!BE$851","v":0},{"$f":" Inp_Depreciation!BF$851","v":0},{"$f":" Inp_Depreciation!BG$851","v":0},{"$f":" Inp_Depreciation!BH$851","v":0},{"$f":" Inp_Depreciation!BI$851","v":0},{"$f":" Inp_Depreciation!BJ$851","v":0},{"$f":" Inp_Depreciation!BK$851","v":0},{"$f":" Inp_Depreciation!BL$851","v":0},{"$f":" Inp_Depreciation!BM$851","v":0},{"$f":" Inp_Depreciation!BN$851","v":0},{"$f":" Inp_Depreciation!BO$851","v":0},{"$f":" Inp_Depreciation!BP$851","v":0},{"$f":" Inp_Depreciation!BQ$851","v":0},{"$f":" Inp_Depreciation!BR$851","v":0},{"$f":" Inp_Depreciation!BS$851","v":0},{"$f":" Inp_Depreciation!BT$851","v":0},{"$f":" Inp_Depreciation!BU$851","v":0},{"$f":" Inp_Depreciation!BV$851","v":0},{"$f":" Inp_Depreciation!BW$851","v":0},{"$f":" Inp_Depreciation!BX$851","v":0},{"$f":" Inp_Depreciation!BY$851","v":0},{"$f":" Inp_Depreciation!BZ$851","v":0},{"$f":" Inp_Depreciation!CA$851","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$852","v":"Network capex add - 01 Apr 09 - depreciation inp - T5Y"},{"$f":" Inp_Depreciation!F$852","v":0},{"$f":" Inp_Depreciation!G$852","v":0},{"$f":" Inp_Depreciation!H$852","v":0},{"$f":" Inp_Depreciation!I$852","v":"GBP m"},{"$f":" Inp_Depreciation!J$852","v":0},{"$f":" Inp_Depreciation!K$852","v":0},{"$f":" Inp_Depreciation!L$852","v":0},{"$f":" Inp_Depreciation!M$852","v":0},{"$f":" Inp_Depreciation!N$852","v":0},{"$f":" Inp_Depreciation!O$852","v":0},{"$f":" Inp_Depreciation!P$852","v":0},{"$f":" Inp_Depreciation!Q$852","v":0},{"$f":" Inp_Depreciation!R$852","v":0},{"$f":" Inp_Depreciation!S$852","v":0},{"$f":" Inp_Depreciation!T$852","v":0},{"$f":" Inp_Depreciation!U$852","v":0},{"$f":" Inp_Depreciation!V$852","v":0},{"$f":" Inp_Depreciation!W$852","v":0},{"$f":" Inp_Depreciation!X$852","v":0},{"$f":" Inp_Depreciation!Y$852","v":0},{"$f":" Inp_Depreciation!Z$852","v":0},{"$f":" Inp_Depreciation!AA$852","v":0},{"$f":" Inp_Depreciation!AB$852","v":0},{"$f":" Inp_Depreciation!AC$852","v":0},{"$f":" Inp_Depreciation!AD$852","v":0},{"$f":" Inp_Depreciation!AE$852","v":0},{"$f":" Inp_Depreciation!AF$852","v":0},{"$f":" Inp_Depreciation!AG$852","v":0},{"$f":" Inp_Depreciation!AH$852","v":0},{"$f":" Inp_Depreciation!AI$852","v":0},{"$f":" Inp_Depreciation!AJ$852","v":0},{"$f":" Inp_Depreciation!AK$852","v":0},{"$f":" Inp_Depreciation!AL$852","v":0},{"$f":" Inp_Depreciation!AM$852","v":0},{"$f":" Inp_Depreciation!AN$852","v":0},{"$f":" Inp_Depreciation!AO$852","v":0},{"$f":" Inp_Depreciation!AP$852","v":0},{"$f":" Inp_Depreciation!AQ$852","v":0},{"$f":" Inp_Depreciation!AR$852","v":0},{"$f":" Inp_Depreciation!AS$852","v":0},{"$f":" Inp_Depreciation!AT$852","v":0},{"$f":" Inp_Depreciation!AU$852","v":0},{"$f":" Inp_Depreciation!AV$852","v":0},{"$f":" Inp_Depreciation!AW$852","v":0},{"$f":" Inp_Depreciation!AX$852","v":0},{"$f":" Inp_Depreciation!AY$852","v":0},{"$f":" Inp_Depreciation!AZ$852","v":0},{"$f":" Inp_Depreciation!BA$852","v":0},{"$f":" Inp_Depreciation!BB$852","v":0},{"$f":" Inp_Depreciation!BC$852","v":0},{"$f":" Inp_Depreciation!BD$852","v":0},{"$f":" Inp_Depreciation!BE$852","v":0},{"$f":" Inp_Depreciation!BF$852","v":0},{"$f":" Inp_Depreciation!BG$852","v":0},{"$f":" Inp_Depreciation!BH$852","v":0},{"$f":" Inp_Depreciation!BI$852","v":0},{"$f":" Inp_Depreciation!BJ$852","v":0},{"$f":" Inp_Depreciation!BK$852","v":0},{"$f":" Inp_Depreciation!BL$852","v":0},{"$f":" Inp_Depreciation!BM$852","v":0},{"$f":" Inp_Depreciation!BN$852","v":0},{"$f":" Inp_Depreciation!BO$852","v":0},{"$f":" Inp_Depreciation!BP$852","v":0},{"$f":" Inp_Depreciation!BQ$852","v":0},{"$f":" Inp_Depreciation!BR$852","v":0},{"$f":" Inp_Depreciation!BS$852","v":0},{"$f":" Inp_Depreciation!BT$852","v":0},{"$f":" Inp_Depreciation!BU$852","v":0},{"$f":" Inp_Depreciation!BV$852","v":0},{"$f":" Inp_Depreciation!BW$852","v":0},{"$f":" Inp_Depreciation!BX$852","v":0},{"$f":" Inp_Depreciation!BY$852","v":0},{"$f":" Inp_Depreciation!BZ$852","v":0},{"$f":" Inp_Depreciation!CA$852","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$853","v":"Network capex add - 01 Apr 10 - depreciation inp - T5Y"},{"$f":" Inp_Depreciation!F$853","v":0},{"$f":" Inp_Depreciation!G$853","v":0},{"$f":" Inp_Depreciation!H$853","v":0},{"$f":" Inp_Depreciation!I$853","v":"GBP m"},{"$f":" Inp_Depreciation!J$853","v":0},{"$f":" Inp_Depreciation!K$853","v":0},{"$f":" Inp_Depreciation!L$853","v":0},{"$f":" Inp_Depreciation!M$853","v":0},{"$f":" Inp_Depreciation!N$853","v":0},{"$f":" Inp_Depreciation!O$853","v":0},{"$f":" Inp_Depreciation!P$853","v":0},{"$f":" Inp_Depreciation!Q$853","v":0},{"$f":" Inp_Depreciation!R$853","v":0},{"$f":" Inp_Depreciation!S$853","v":0},{"$f":" Inp_Depreciation!T$853","v":0},{"$f":" Inp_Depreciation!U$853","v":0},{"$f":" Inp_Depreciation!V$853","v":0},{"$f":" Inp_Depreciation!W$853","v":0},{"$f":" Inp_Depreciation!X$853","v":0},{"$f":" Inp_Depreciation!Y$853","v":0},{"$f":" Inp_Depreciation!Z$853","v":0},{"$f":" Inp_Depreciation!AA$853","v":0},{"$f":" Inp_Depreciation!AB$853","v":0},{"$f":" Inp_Depreciation!AC$853","v":0},{"$f":" Inp_Depreciation!AD$853","v":0},{"$f":" Inp_Depreciation!AE$853","v":0},{"$f":" Inp_Depreciation!AF$853","v":0},{"$f":" Inp_Depreciation!AG$853","v":0},{"$f":" Inp_Depreciation!AH$853","v":0},{"$f":" Inp_Depreciation!AI$853","v":0},{"$f":" Inp_Depreciation!AJ$853","v":0},{"$f":" Inp_Depreciation!AK$853","v":0},{"$f":" Inp_Depreciation!AL$853","v":0},{"$f":" Inp_Depreciation!AM$853","v":0},{"$f":" Inp_Depreciation!AN$853","v":0},{"$f":" Inp_Depreciation!AO$853","v":0},{"$f":" Inp_Depreciation!AP$853","v":0},{"$f":" Inp_Depreciation!AQ$853","v":0},{"$f":" Inp_Depreciation!AR$853","v":0},{"$f":" Inp_Depreciation!AS$853","v":0},{"$f":" Inp_Depreciation!AT$853","v":0},{"$f":" Inp_Depreciation!AU$853","v":0},{"$f":" Inp_Depreciation!AV$853","v":0},{"$f":" Inp_Depreciation!AW$853","v":0},{"$f":" Inp_Depreciation!AX$853","v":0},{"$f":" Inp_Depreciation!AY$853","v":0},{"$f":" Inp_Depreciation!AZ$853","v":0},{"$f":" Inp_Depreciation!BA$853","v":0},{"$f":" Inp_Depreciation!BB$853","v":0},{"$f":" Inp_Depreciation!BC$853","v":0},{"$f":" Inp_Depreciation!BD$853","v":0},{"$f":" Inp_Depreciation!BE$853","v":0},{"$f":" Inp_Depreciation!BF$853","v":0},{"$f":" Inp_Depreciation!BG$853","v":0},{"$f":" Inp_Depreciation!BH$853","v":0},{"$f":" Inp_Depreciation!BI$853","v":0},{"$f":" Inp_Depreciation!BJ$853","v":0},{"$f":" Inp_Depreciation!BK$853","v":0},{"$f":" Inp_Depreciation!BL$853","v":0},{"$f":" Inp_Depreciation!BM$853","v":0},{"$f":" Inp_Depreciation!BN$853","v":0},{"$f":" Inp_Depreciation!BO$853","v":0},{"$f":" Inp_Depreciation!BP$853","v":0},{"$f":" Inp_Depreciation!BQ$853","v":0},{"$f":" Inp_Depreciation!BR$853","v":0},{"$f":" Inp_Depreciation!BS$853","v":0},{"$f":" Inp_Depreciation!BT$853","v":0},{"$f":" Inp_Depreciation!BU$853","v":0},{"$f":" Inp_Depreciation!BV$853","v":0},{"$f":" Inp_Depreciation!BW$853","v":0},{"$f":" Inp_Depreciation!BX$853","v":0},{"$f":" Inp_Depreciation!BY$853","v":0},{"$f":" Inp_Depreciation!BZ$853","v":0},{"$f":" Inp_Depreciation!CA$853","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$854","v":"Network capex add - 01 Apr 11 - depreciation inp - T5Y"},{"$f":" Inp_Depreciation!F$854","v":0},{"$f":" Inp_Depreciation!G$854","v":0},{"$f":" Inp_Depreciation!H$854","v":0},{"$f":" Inp_Depreciation!I$854","v":"GBP m"},{"$f":" Inp_Depreciation!J$854","v":0},{"$f":" Inp_Depreciation!K$854","v":0},{"$f":" Inp_Depreciation!L$854","v":0},{"$f":" Inp_Depreciation!M$854","v":0},{"$f":" Inp_Depreciation!N$854","v":0},{"$f":" Inp_Depreciation!O$854","v":0},{"$f":" Inp_Depreciation!P$854","v":0},{"$f":" Inp_Depreciation!Q$854","v":0},{"$f":" Inp_Depreciation!R$854","v":0},{"$f":" Inp_Depreciation!S$854","v":0},{"$f":" Inp_Depreciation!T$854","v":0},{"$f":" Inp_Depreciation!U$854","v":0},{"$f":" Inp_Depreciation!V$854","v":0},{"$f":" Inp_Depreciation!W$854","v":0},{"$f":" Inp_Depreciation!X$854","v":0},{"$f":" Inp_Depreciation!Y$854","v":0},{"$f":" Inp_Depreciation!Z$854","v":0},{"$f":" Inp_Depreciation!AA$854","v":0},{"$f":" Inp_Depreciation!AB$854","v":0},{"$f":" Inp_Depreciation!AC$854","v":0},{"$f":" Inp_Depreciation!AD$854","v":0},{"$f":" Inp_Depreciation!AE$854","v":0},{"$f":" Inp_Depreciation!AF$854","v":0},{"$f":" Inp_Depreciation!AG$854","v":0},{"$f":" Inp_Depreciation!AH$854","v":0},{"$f":" Inp_Depreciation!AI$854","v":0},{"$f":" Inp_Depreciation!AJ$854","v":0},{"$f":" Inp_Depreciation!AK$854","v":0},{"$f":" Inp_Depreciation!AL$854","v":0},{"$f":" Inp_Depreciation!AM$854","v":0},{"$f":" Inp_Depreciation!AN$854","v":0},{"$f":" Inp_Depreciation!AO$854","v":0},{"$f":" Inp_Depreciation!AP$854","v":0},{"$f":" Inp_Depreciation!AQ$854","v":0},{"$f":" Inp_Depreciation!AR$854","v":0},{"$f":" Inp_Depreciation!AS$854","v":0},{"$f":" Inp_Depreciation!AT$854","v":0},{"$f":" Inp_Depreciation!AU$854","v":0},{"$f":" Inp_Depreciation!AV$854","v":0},{"$f":" Inp_Depreciation!AW$854","v":0},{"$f":" Inp_Depreciation!AX$854","v":0},{"$f":" Inp_Depreciation!AY$854","v":0},{"$f":" Inp_Depreciation!AZ$854","v":0},{"$f":" Inp_Depreciation!BA$854","v":0},{"$f":" Inp_Depreciation!BB$854","v":0},{"$f":" Inp_Depreciation!BC$854","v":0},{"$f":" Inp_Depreciation!BD$854","v":0},{"$f":" Inp_Depreciation!BE$854","v":0},{"$f":" Inp_Depreciation!BF$854","v":0},{"$f":" Inp_Depreciation!BG$854","v":0},{"$f":" Inp_Depreciation!BH$854","v":0},{"$f":" Inp_Depreciation!BI$854","v":0},{"$f":" Inp_Depreciation!BJ$854","v":0},{"$f":" Inp_Depreciation!BK$854","v":0},{"$f":" Inp_Depreciation!BL$854","v":0},{"$f":" Inp_Depreciation!BM$854","v":0},{"$f":" Inp_Depreciation!BN$854","v":0},{"$f":" Inp_Depreciation!BO$854","v":0},{"$f":" Inp_Depreciation!BP$854","v":0},{"$f":" Inp_Depreciation!BQ$854","v":0},{"$f":" Inp_Depreciation!BR$854","v":0},{"$f":" Inp_Depreciation!BS$854","v":0},{"$f":" Inp_Depreciation!BT$854","v":0},{"$f":" Inp_Depreciation!BU$854","v":0},{"$f":" Inp_Depreciation!BV$854","v":0},{"$f":" Inp_Depreciation!BW$854","v":0},{"$f":" Inp_Depreciation!BX$854","v":0},{"$f":" Inp_Depreciation!BY$854","v":0},{"$f":" Inp_Depreciation!BZ$854","v":0},{"$f":" Inp_Depreciation!CA$854","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$855","v":"Network capex add - 01 Oct 12 - depreciation inp - T5Y"},{"$f":" Inp_Depreciation!F$855","v":0},{"$f":" Inp_Depreciation!G$855","v":0},{"$f":" Inp_Depreciation!H$855","v":0},{"$f":" Inp_Depreciation!I$855","v":"GBP m"},{"$f":" Inp_Depreciation!J$855","v":0},{"$f":" Inp_Depreciation!K$855","v":0.2697440466397148},{"$f":" Inp_Depreciation!L$855","v":0},{"$f":" Inp_Depreciation!M$855","v":0},{"$f":" Inp_Depreciation!N$855","v":0},{"$f":" Inp_Depreciation!O$855","v":0},{"$f":" Inp_Depreciation!P$855","v":0},{"$f":" Inp_Depreciation!Q$855","v":0},{"$f":" Inp_Depreciation!R$855","v":0},{"$f":" Inp_Depreciation!S$855","v":0},{"$f":" Inp_Depreciation!T$855","v":0},{"$f":" Inp_Depreciation!U$855","v":0},{"$f":" Inp_Depreciation!V$855","v":0},{"$f":" Inp_Depreciation!W$855","v":0},{"$f":" Inp_Depreciation!X$855","v":0},{"$f":" Inp_Depreciation!Y$855","v":0},{"$f":" Inp_Depreciation!Z$855","v":0},{"$f":" Inp_Depreciation!AA$855","v":0},{"$f":" Inp_Depreciation!AB$855","v":0},{"$f":" Inp_Depreciation!AC$855","v":0},{"$f":" Inp_Depreciation!AD$855","v":0},{"$f":" Inp_Depreciation!AE$855","v":0},{"$f":" Inp_Depreciation!AF$855","v":2.6974404663971479E-2},{"$f":" Inp_Depreciation!AG$855","v":5.3948809327942958E-2},{"$f":" Inp_Depreciation!AH$855","v":5.3948809327942958E-2},{"$f":" Inp_Depreciation!AI$855","v":5.3948809327942958E-2},{"$f":" Inp_Depreciation!AJ$855","v":5.3948809327942958E-2},{"$f":" Inp_Depreciation!AK$855","v":2.6974404663971479E-2},{"$f":" Inp_Depreciation!AL$855","v":0},{"$f":" Inp_Depreciation!AM$855","v":0},{"$f":" Inp_Depreciation!AN$855","v":0},{"$f":" Inp_Depreciation!AO$855","v":0},{"$f":" Inp_Depreciation!AP$855","v":0},{"$f":" Inp_Depreciation!AQ$855","v":0},{"$f":" Inp_Depreciation!AR$855","v":0},{"$f":" Inp_Depreciation!AS$855","v":0},{"$f":" Inp_Depreciation!AT$855","v":0},{"$f":" Inp_Depreciation!AU$855","v":0},{"$f":" Inp_Depreciation!AV$855","v":0},{"$f":" Inp_Depreciation!AW$855","v":0},{"$f":" Inp_Depreciation!AX$855","v":0},{"$f":" Inp_Depreciation!AY$855","v":0},{"$f":" Inp_Depreciation!AZ$855","v":0},{"$f":" Inp_Depreciation!BA$855","v":0},{"$f":" Inp_Depreciation!BB$855","v":0},{"$f":" Inp_Depreciation!BC$855","v":0},{"$f":" Inp_Depreciation!BD$855","v":0},{"$f":" Inp_Depreciation!BE$855","v":0},{"$f":" Inp_Depreciation!BF$855","v":0},{"$f":" Inp_Depreciation!BG$855","v":0},{"$f":" Inp_Depreciation!BH$855","v":0},{"$f":" Inp_Depreciation!BI$855","v":0},{"$f":" Inp_Depreciation!BJ$855","v":0},{"$f":" Inp_Depreciation!BK$855","v":0},{"$f":" Inp_Depreciation!BL$855","v":0},{"$f":" Inp_Depreciation!BM$855","v":0},{"$f":" Inp_Depreciation!BN$855","v":0},{"$f":" Inp_Depreciation!BO$855","v":0},{"$f":" Inp_Depreciation!BP$855","v":0},{"$f":" Inp_Depreciation!BQ$855","v":0},{"$f":" Inp_Depreciation!BR$855","v":0},{"$f":" Inp_Depreciation!BS$855","v":0},{"$f":" Inp_Depreciation!BT$855","v":0},{"$f":" Inp_Depreciation!BU$855","v":0},{"$f":" Inp_Depreciation!BV$855","v":0},{"$f":" Inp_Depreciation!BW$855","v":0},{"$f":" Inp_Depreciation!BX$855","v":0},{"$f":" Inp_Depreciation!BY$855","v":0},{"$f":" Inp_Depreciation!BZ$855","v":0},{"$f":" Inp_Depreciation!CA$855","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$856","v":"Network capex add - 01 Oct 13 - depreciation inp - T5Y"},{"$f":" Inp_Depreciation!F$856","v":0},{"$f":" Inp_Depreciation!G$856","v":0},{"$f":" Inp_Depreciation!H$856","v":0},{"$f":" Inp_Depreciation!I$856","v":"GBP m"},{"$f":" Inp_Depreciation!J$856","v":0},{"$f":" Inp_Depreciation!K$856","v":0.62662896261644718},{"$f":" Inp_Depreciation!L$856","v":0},{"$f":" Inp_Depreciation!M$856","v":0},{"$f":" Inp_Depreciation!N$856","v":0},{"$f":" Inp_Depreciation!O$856","v":0},{"$f":" Inp_Depreciation!P$856","v":0},{"$f":" Inp_Depreciation!Q$856","v":0},{"$f":" Inp_Depreciation!R$856","v":0},{"$f":" Inp_Depreciation!S$856","v":0},{"$f":" Inp_Depreciation!T$856","v":0},{"$f":" Inp_Depreciation!U$856","v":0},{"$f":" Inp_Depreciation!V$856","v":0},{"$f":" Inp_Depreciation!W$856","v":0},{"$f":" Inp_Depreciation!X$856","v":0},{"$f":" Inp_Depreciation!Y$856","v":0},{"$f":" Inp_Depreciation!Z$856","v":0},{"$f":" Inp_Depreciation!AA$856","v":0},{"$f":" Inp_Depreciation!AB$856","v":0},{"$f":" Inp_Depreciation!AC$856","v":0},{"$f":" Inp_Depreciation!AD$856","v":0},{"$f":" Inp_Depreciation!AE$856","v":0},{"$f":" Inp_Depreciation!AF$856","v":0},{"$f":" Inp_Depreciation!AG$856","v":6.2662896261644618E-2},{"$f":" Inp_Depreciation!AH$856","v":0.12532579252328946},{"$f":" Inp_Depreciation!AI$856","v":0.12532579252328946},{"$f":" Inp_Depreciation!AJ$856","v":0.12532579252328946},{"$f":" Inp_Depreciation!AK$856","v":0.12532579252328946},{"$f":" Inp_Depreciation!AL$856","v":6.2662896261644618E-2},{"$f":" Inp_Depreciation!AM$856","v":0},{"$f":" Inp_Depreciation!AN$856","v":0},{"$f":" Inp_Depreciation!AO$856","v":0},{"$f":" Inp_Depreciation!AP$856","v":0},{"$f":" Inp_Depreciation!AQ$856","v":0},{"$f":" Inp_Depreciation!AR$856","v":0},{"$f":" Inp_Depreciation!AS$856","v":0},{"$f":" Inp_Depreciation!AT$856","v":0},{"$f":" Inp_Depreciation!AU$856","v":0},{"$f":" Inp_Depreciation!AV$856","v":0},{"$f":" Inp_Depreciation!AW$856","v":0},{"$f":" Inp_Depreciation!AX$856","v":0},{"$f":" Inp_Depreciation!AY$856","v":0},{"$f":" Inp_Depreciation!AZ$856","v":0},{"$f":" Inp_Depreciation!BA$856","v":0},{"$f":" Inp_Depreciation!BB$856","v":0},{"$f":" Inp_Depreciation!BC$856","v":0},{"$f":" Inp_Depreciation!BD$856","v":0},{"$f":" Inp_Depreciation!BE$856","v":0},{"$f":" Inp_Depreciation!BF$856","v":0},{"$f":" Inp_Depreciation!BG$856","v":0},{"$f":" Inp_Depreciation!BH$856","v":0},{"$f":" Inp_Depreciation!BI$856","v":0},{"$f":" Inp_Depreciation!BJ$856","v":0},{"$f":" Inp_Depreciation!BK$856","v":0},{"$f":" Inp_Depreciation!BL$856","v":0},{"$f":" Inp_Depreciation!BM$856","v":0},{"$f":" Inp_Depreciation!BN$856","v":0},{"$f":" Inp_Depreciation!BO$856","v":0},{"$f":" Inp_Depreciation!BP$856","v":0},{"$f":" Inp_Depreciation!BQ$856","v":0},{"$f":" Inp_Depreciation!BR$856","v":0},{"$f":" Inp_Depreciation!BS$856","v":0},{"$f":" Inp_Depreciation!BT$856","v":0},{"$f":" Inp_Depreciation!BU$856","v":0},{"$f":" Inp_Depreciation!BV$856","v":0},{"$f":" Inp_Depreciation!BW$856","v":0},{"$f":" Inp_Depreciation!BX$856","v":0},{"$f":" Inp_Depreciation!BY$856","v":0},{"$f":" Inp_Depreciation!BZ$856","v":0},{"$f":" Inp_Depreciation!CA$856","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$857","v":"Network capex add - 01 Oct 14 - depreciation inp - T5Y"},{"$f":" Inp_Depreciation!F$857","v":0},{"$f":" Inp_Depreciation!G$857","v":0},{"$f":" Inp_Depreciation!H$857","v":0},{"$f":" Inp_Depreciation!I$857","v":"GBP m"},{"$f":" Inp_Depreciation!J$857","v":0},{"$f":" Inp_Depreciation!K$857","v":0.4862673185870322},{"$f":" Inp_Depreciation!L$857","v":0},{"$f":" Inp_Depreciation!M$857","v":0},{"$f":" Inp_Depreciation!N$857","v":0},{"$f":" Inp_Depreciation!O$857","v":0},{"$f":" Inp_Depreciation!P$857","v":0},{"$f":" Inp_Depreciation!Q$857","v":0},{"$f":" Inp_Depreciation!R$857","v":0},{"$f":" Inp_Depreciation!S$857","v":0},{"$f":" Inp_Depreciation!T$857","v":0},{"$f":" Inp_Depreciation!U$857","v":0},{"$f":" Inp_Depreciation!V$857","v":0},{"$f":" Inp_Depreciation!W$857","v":0},{"$f":" Inp_Depreciation!X$857","v":0},{"$f":" Inp_Depreciation!Y$857","v":0},{"$f":" Inp_Depreciation!Z$857","v":0},{"$f":" Inp_Depreciation!AA$857","v":0},{"$f":" Inp_Depreciation!AB$857","v":0},{"$f":" Inp_Depreciation!AC$857","v":0},{"$f":" Inp_Depreciation!AD$857","v":0},{"$f":" Inp_Depreciation!AE$857","v":0},{"$f":" Inp_Depreciation!AF$857","v":0},{"$f":" Inp_Depreciation!AG$857","v":0},{"$f":" Inp_Depreciation!AH$857","v":4.8626731858703164E-2},{"$f":" Inp_Depreciation!AI$857","v":9.7253463717406438E-2},{"$f":" Inp_Depreciation!AJ$857","v":9.7253463717406438E-2},{"$f":" Inp_Depreciation!AK$857","v":9.7253463717406438E-2},{"$f":" Inp_Depreciation!AL$857","v":9.7253463717406438E-2},{"$f":" Inp_Depreciation!AM$857","v":4.8626731858703282E-2},{"$f":" Inp_Depreciation!AN$857","v":0},{"$f":" Inp_Depreciation!AO$857","v":0},{"$f":" Inp_Depreciation!AP$857","v":0},{"$f":" Inp_Depreciation!AQ$857","v":0},{"$f":" Inp_Depreciation!AR$857","v":0},{"$f":" Inp_Depreciation!AS$857","v":0},{"$f":" Inp_Depreciation!AT$857","v":0},{"$f":" Inp_Depreciation!AU$857","v":0},{"$f":" Inp_Depreciation!AV$857","v":0},{"$f":" Inp_Depreciation!AW$857","v":0},{"$f":" Inp_Depreciation!AX$857","v":0},{"$f":" Inp_Depreciation!AY$857","v":0},{"$f":" Inp_Depreciation!AZ$857","v":0},{"$f":" Inp_Depreciation!BA$857","v":0},{"$f":" Inp_Depreciation!BB$857","v":0},{"$f":" Inp_Depreciation!BC$857","v":0},{"$f":" Inp_Depreciation!BD$857","v":0},{"$f":" Inp_Depreciation!BE$857","v":0},{"$f":" Inp_Depreciation!BF$857","v":0},{"$f":" Inp_Depreciation!BG$857","v":0},{"$f":" Inp_Depreciation!BH$857","v":0},{"$f":" Inp_Depreciation!BI$857","v":0},{"$f":" Inp_Depreciation!BJ$857","v":0},{"$f":" Inp_Depreciation!BK$857","v":0},{"$f":" Inp_Depreciation!BL$857","v":0},{"$f":" Inp_Depreciation!BM$857","v":0},{"$f":" Inp_Depreciation!BN$857","v":0},{"$f":" Inp_Depreciation!BO$857","v":0},{"$f":" Inp_Depreciation!BP$857","v":0},{"$f":" Inp_Depreciation!BQ$857","v":0},{"$f":" Inp_Depreciation!BR$857","v":0},{"$f":" Inp_Depreciation!BS$857","v":0},{"$f":" Inp_Depreciation!BT$857","v":0},{"$f":" Inp_Depreciation!BU$857","v":0},{"$f":" Inp_Depreciation!BV$857","v":0},{"$f":" Inp_Depreciation!BW$857","v":0},{"$f":" Inp_Depreciation!BX$857","v":0},{"$f":" Inp_Depreciation!BY$857","v":0},{"$f":" Inp_Depreciation!BZ$857","v":0},{"$f":" Inp_Depreciation!CA$857","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$858","v":"Network capex add - 01 Oct 15 - depreciation inp - T5Y"},{"$f":" Inp_Depreciation!F$858","v":0},{"$f":" Inp_Depreciation!G$858","v":0},{"$f":" Inp_Depreciation!H$858","v":0},{"$f":" Inp_Depreciation!I$858","v":"GBP m"},{"$f":" Inp_Depreciation!J$858","v":0},{"$f":" Inp_Depreciation!K$858","v":0.52287466945694738},{"$f":" Inp_Depreciation!L$858","v":0},{"$f":" Inp_Depreciation!M$858","v":0},{"$f":" Inp_Depreciation!N$858","v":0},{"$f":" Inp_Depreciation!O$858","v":0},{"$f":" Inp_Depreciation!P$858","v":0},{"$f":" Inp_Depreciation!Q$858","v":0},{"$f":" Inp_Depreciation!R$858","v":0},{"$f":" Inp_Depreciation!S$858","v":0},{"$f":" Inp_Depreciation!T$858","v":0},{"$f":" Inp_Depreciation!U$858","v":0},{"$f":" Inp_Depreciation!V$858","v":0},{"$f":" Inp_Depreciation!W$858","v":0},{"$f":" Inp_Depreciation!X$858","v":0},{"$f":" Inp_Depreciation!Y$858","v":0},{"$f":" Inp_Depreciation!Z$858","v":0},{"$f":" Inp_Depreciation!AA$858","v":0},{"$f":" Inp_Depreciation!AB$858","v":0},{"$f":" Inp_Depreciation!AC$858","v":0},{"$f":" Inp_Depreciation!AD$858","v":0},{"$f":" Inp_Depreciation!AE$858","v":0},{"$f":" Inp_Depreciation!AF$858","v":0},{"$f":" Inp_Depreciation!AG$858","v":0},{"$f":" Inp_Depreciation!AH$858","v":0},{"$f":" Inp_Depreciation!AI$858","v":5.2287466945694742E-2},{"$f":" Inp_Depreciation!AJ$858","v":0.10457493389138948},{"$f":" Inp_Depreciation!AK$858","v":0.10457493389138948},{"$f":" Inp_Depreciation!AL$858","v":0.10457493389138948},{"$f":" Inp_Depreciation!AM$858","v":0.10457493389138948},{"$f":" Inp_Depreciation!AN$858","v":5.2287466945694742E-2},{"$f":" Inp_Depreciation!AO$858","v":0},{"$f":" Inp_Depreciation!AP$858","v":0},{"$f":" Inp_Depreciation!AQ$858","v":0},{"$f":" Inp_Depreciation!AR$858","v":0},{"$f":" Inp_Depreciation!AS$858","v":0},{"$f":" Inp_Depreciation!AT$858","v":0},{"$f":" Inp_Depreciation!AU$858","v":0},{"$f":" Inp_Depreciation!AV$858","v":0},{"$f":" Inp_Depreciation!AW$858","v":0},{"$f":" Inp_Depreciation!AX$858","v":0},{"$f":" Inp_Depreciation!AY$858","v":0},{"$f":" Inp_Depreciation!AZ$858","v":0},{"$f":" Inp_Depreciation!BA$858","v":0},{"$f":" Inp_Depreciation!BB$858","v":0},{"$f":" Inp_Depreciation!BC$858","v":0},{"$f":" Inp_Depreciation!BD$858","v":0},{"$f":" Inp_Depreciation!BE$858","v":0},{"$f":" Inp_Depreciation!BF$858","v":0},{"$f":" Inp_Depreciation!BG$858","v":0},{"$f":" Inp_Depreciation!BH$858","v":0},{"$f":" Inp_Depreciation!BI$858","v":0},{"$f":" Inp_Depreciation!BJ$858","v":0},{"$f":" Inp_Depreciation!BK$858","v":0},{"$f":" Inp_Depreciation!BL$858","v":0},{"$f":" Inp_Depreciation!BM$858","v":0},{"$f":" Inp_Depreciation!BN$858","v":0},{"$f":" Inp_Depreciation!BO$858","v":0},{"$f":" Inp_Depreciation!BP$858","v":0},{"$f":" Inp_Depreciation!BQ$858","v":0},{"$f":" Inp_Depreciation!BR$858","v":0},{"$f":" Inp_Depreciation!BS$858","v":0},{"$f":" Inp_Depreciation!BT$858","v":0},{"$f":" Inp_Depreciation!BU$858","v":0},{"$f":" Inp_Depreciation!BV$858","v":0},{"$f":" Inp_Depreciation!BW$858","v":0},{"$f":" Inp_Depreciation!BX$858","v":0},{"$f":" Inp_Depreciation!BY$858","v":0},{"$f":" Inp_Depreciation!BZ$858","v":0},{"$f":" Inp_Depreciation!CA$858","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$859","v":"Network capex add - 01 Oct 16 - depreciation inp - T5Y"},{"$f":" Inp_Depreciation!F$859","v":0},{"$f":" Inp_Depreciation!G$859","v":0},{"$f":" Inp_Depreciation!H$859","v":0},{"$f":" Inp_Depreciation!I$859","v":"GBP m"},{"$f":" Inp_Depreciation!J$859","v":0},{"$f":" Inp_Depreciation!K$859","v":0.55158190145345887},{"$f":" Inp_Depreciation!L$859","v":0},{"$f":" Inp_Depreciation!M$859","v":0},{"$f":" Inp_Depreciation!N$859","v":0},{"$f":" Inp_Depreciation!O$859","v":0},{"$f":" Inp_Depreciation!P$859","v":0},{"$f":" Inp_Depreciation!Q$859","v":0},{"$f":" Inp_Depreciation!R$859","v":0},{"$f":" Inp_Depreciation!S$859","v":0},{"$f":" Inp_Depreciation!T$859","v":0},{"$f":" Inp_Depreciation!U$859","v":0},{"$f":" Inp_Depreciation!V$859","v":0},{"$f":" Inp_Depreciation!W$859","v":0},{"$f":" Inp_Depreciation!X$859","v":0},{"$f":" Inp_Depreciation!Y$859","v":0},{"$f":" Inp_Depreciation!Z$859","v":0},{"$f":" Inp_Depreciation!AA$859","v":0},{"$f":" Inp_Depreciation!AB$859","v":0},{"$f":" Inp_Depreciation!AC$859","v":0},{"$f":" Inp_Depreciation!AD$859","v":0},{"$f":" Inp_Depreciation!AE$859","v":0},{"$f":" Inp_Depreciation!AF$859","v":0},{"$f":" Inp_Depreciation!AG$859","v":0},{"$f":" Inp_Depreciation!AH$859","v":0},{"$f":" Inp_Depreciation!AI$859","v":0},{"$f":" Inp_Depreciation!AJ$859","v":5.5158190145345926E-2},{"$f":" Inp_Depreciation!AK$859","v":0.11031638029069174},{"$f":" Inp_Depreciation!AL$859","v":0.11031638029069174},{"$f":" Inp_Depreciation!AM$859","v":0.11031638029069174},{"$f":" Inp_Depreciation!AN$859","v":0.11031638029069174},{"$f":" Inp_Depreciation!AO$859","v":5.5158190145345926E-2},{"$f":" Inp_Depreciation!AP$859","v":0},{"$f":" Inp_Depreciation!AQ$859","v":0},{"$f":" Inp_Depreciation!AR$859","v":0},{"$f":" Inp_Depreciation!AS$859","v":0},{"$f":" Inp_Depreciation!AT$859","v":0},{"$f":" Inp_Depreciation!AU$859","v":0},{"$f":" Inp_Depreciation!AV$859","v":0},{"$f":" Inp_Depreciation!AW$859","v":0},{"$f":" Inp_Depreciation!AX$859","v":0},{"$f":" Inp_Depreciation!AY$859","v":0},{"$f":" Inp_Depreciation!AZ$859","v":0},{"$f":" Inp_Depreciation!BA$859","v":0},{"$f":" Inp_Depreciation!BB$859","v":0},{"$f":" Inp_Depreciation!BC$859","v":0},{"$f":" Inp_Depreciation!BD$859","v":0},{"$f":" Inp_Depreciation!BE$859","v":0},{"$f":" Inp_Depreciation!BF$859","v":0},{"$f":" Inp_Depreciation!BG$859","v":0},{"$f":" Inp_Depreciation!BH$859","v":0},{"$f":" Inp_Depreciation!BI$859","v":0},{"$f":" Inp_Depreciation!BJ$859","v":0},{"$f":" Inp_Depreciation!BK$859","v":0},{"$f":" Inp_Depreciation!BL$859","v":0},{"$f":" Inp_Depreciation!BM$859","v":0},{"$f":" Inp_Depreciation!BN$859","v":0},{"$f":" Inp_Depreciation!BO$859","v":0},{"$f":" Inp_Depreciation!BP$859","v":0},{"$f":" Inp_Depreciation!BQ$859","v":0},{"$f":" Inp_Depreciation!BR$859","v":0},{"$f":" Inp_Depreciation!BS$859","v":0},{"$f":" Inp_Depreciation!BT$859","v":0},{"$f":" Inp_Depreciation!BU$859","v":0},{"$f":" Inp_Depreciation!BV$859","v":0},{"$f":" Inp_Depreciation!BW$859","v":0},{"$f":" Inp_Depreciation!BX$859","v":0},{"$f":" Inp_Depreciation!BY$859","v":0},{"$f":" Inp_Depreciation!BZ$859","v":0},{"$f":" Inp_Depreciation!CA$859","v":0}]
[null,null,null,null,{"$f":" Inp_Depreciation!E$860","v":"Network capex add - 01 Oct 17 - depreciation inp - T5Y"},{"$f":" Inp_Depreciation!F$860","v":0},{"$f":" Inp_Depreciation!G$860","v":0},{"$f":" Inp_Depreciation!H$860","v":0},{"$f":" Inp_Depreciation!I$860","v":"GBP m"},{"$f":" Inp_Depreciation!J$860","v":0},{"$f":" Inp_Depreciation!K$860","v":0.24860113040902304},{"$f":" Inp_Depreciation!L$860","v":0},{"$f":" Inp_Depreciation!M$860","v":0},{"$f":" Inp_Depreciation!N$860","v":0},{"$f":" Inp_Depreciation!O$860","v":0},{"$f":" Inp_Depreciation!P$860","v":0},{"$f":" Inp_Depreciation!Q$860","v":0},{"$f":" Inp_Depreciation!R$860","v":0},{"$f":" Inp_Depreciation!S$860","v":0},{"$f":" Inp_Depreciation!T$860","v":0},{"$f":" Inp_Depreciation!U$860","v":0},{"$f":" Inp_Depreciation!V$860","v":0},{"$f":" Inp_Depreciation!W$860","v":0},{"$f":" Inp_Depreciation!X$860","v":0},{"$f":" Inp_Depreciation!Y$860","v":0},{"$f":" Inp_Depreciation!Z$860","v":0},{"$f":" Inp_Depreciation!AA$860","v":0},{"$f":" Inp_Depreciation!AB$860","v":0},{"$f":" Inp_Depreciation!AC$860","v":0},{"$f":" Inp_Depreciation!AD$860","v":0},{"$f":" Inp_Depreciation!AE$860","v":0},{"$f":" Inp_Depreciation!AF$860","v":0},{"$f":" Inp_Depreciation!AG$860","v":0},{"$f":" Inp_Depreciation!AH$860","v":0},{"$f":" Inp_Depreciation!AI$860","v":0},{"$f":" Inp_Depreciation!AJ$860","v":0},{"$f":" Inp_Depreciation!AK$860","v":2.4860113040902306E-2},{"$f":" Inp_Depreciation!AL$860","v":4.9720226081804611E-2},{"$f":" Inp_Depreciation!AM$860","v":4.9720226081804611E-2},{"$f":" Inp_Depreciation!AN$860","v":4.9720226081804611E-2},{"$f":" Inp_Depreciation!AO$860","v":4.9720226081804611E-2},{"$f":" Inp_Depreciation!AP$860","v":2.4860113040902306E-2},{"$f":" Inp_Depreciation!AQ$860","v":0},{"$f":" Inp_Depreciation!AR$860","v":0},{"$f":" Inp_Depreciation!AS$860","v":0},{"$f":" Inp_Depreciation!AT$860","v":0},{"$f":" Inp_Depreciation!AU$860","v":0},{"$f":" Inp_Depreciation!AV$860","v":0},{"$f":" Inp_Depreciation!AW$860","v":0},{"$f":" Inp_Depreciation!AX$860","v":0},{"$f":" Inp_Depreciation!AY$860","v":0},{"$f":" Inp_Depreciation!AZ$860","v":0},{"$f":" Inp_Depreciation!BA$860","v":0},{"$f":" Inp_Depreciation!BB$860","v":0},{"$f":" Inp_Depreciation!BC$860","v":0},{"$f":" Inp_Depreciation!BD$860","v":0},{"$f":" Inp_Depreciation!BE$860","v":0},{"$f":" Inp_Depreciation!BF$860","v":0},{"$f":" Inp_Depreciation!BG$860","v":0},{"$f":" Inp_Depreciation!BH$860","v":0},{"$f":" Inp_Depreciation!BI$860","v":0},{"$f":" Inp_Depreciation!BJ$860","v":0},{"$f":" Inp_Depreciation!BK$860","v":0},{"$f":" Inp_Depreciation!BL$860","v":0},{"$f":" Inp_Depreciation!BM$860","v":0},{"$f":" Inp_Depreciation!BN$860","v":0},{"$f":" Inp_Depreciation!BO$860","v":0},{"$f":" Inp_Depreciation!BP$860","v":0},{"$f":" Inp_Depreciation!BQ$860","v":0},{"$f":" Inp_Depreciation!BR$860","v":0},{"$f":" Inp_Depreciation!BS$860","v":0},{"$f":" Inp_Depreciation!BT$860","v":0},{"$f":" Inp_Depreciation!BU$860","v":0},{"$f":" Inp_Depreciation!BV$860","v":0},{"$f":" Inp_Depreciation!BW$860","v":0},{"$f":" Inp_Depreciation!BX$860","v":0},{"$f":" Inp_Depreciation!BY$860","v":0},{"$f":" Inp_Depreciation!BZ$860","v":0},{"$f":" Inp_Depreciation!CA$860","v":0}]
[]
[null,null,null,null,{"$f":" 'TL - C4 A'!E$1189","v":"Depreciation - capex addition - 01 Apr 93 - real - T5Y"},{"$f":" 'TL - C4 A'!F$1189","v":0},{"$f":" 'TL - C4 A'!G$1189","v":0},{"$f":" 'TL - C4 A'!H$1189","v":0},{"$f":" 'TL - C4 A'!I$1189","v":"GBP m"},{"$f":" 'TL - C4 A'!J$1189","v":0},{"$f":" 'TL - C4 A'!K$1189","v":0},{"$f":" 'TL - C4 A'!L$1189","v":0},{"$f":" 'TL - C4 A'!M$1189","v":0},{"$f":" 'TL - C4 A'!N$1189","v":0},{"$f":" 'TL - C4 A'!O$1189","v":0},{"$f":" 'TL - C4 A'!P$1189","v":0},{"$f":" 'TL - C4 A'!Q$1189","v":0},{"$f":" 'TL - C4 A'!R$1189","v":0},{"$f":" 'TL - C4 A'!S$1189","v":0},{"$f":" 'TL - C4 A'!T$1189","v":0},{"$f":" 'TL - C4 A'!U$1189","v":0},{"$f":" 'TL - C4 A'!V$1189","v":0},{"$f":" 'TL - C4 A'!W$1189","v":0},{"$f":" 'TL - C4 A'!X$1189","v":0},{"$f":" 'TL - C4 A'!Y$1189","v":0},{"$f":" 'TL - C4 A'!Z$1189","v":0},{"$f":" 'TL - C4 A'!AA$1189","v":0},{"$f":" 'TL - C4 A'!AB$1189","v":0},{"$f":" 'TL - C4 A'!AC$1189","v":0},{"$f":" 'TL - C4 A'!AD$1189","v":0},{"$f":" 'TL - C4 A'!AE$1189","v":0},{"$f":" 'TL - C4 A'!AF$1189","v":0},{"$f":" 'TL - C4 A'!AG$1189","v":0},{"$f":" 'TL - C4 A'!AH$1189","v":0},{"$f":" 'TL - C4 A'!AI$1189","v":0},{"$f":" 'TL - C4 A'!AJ$1189","v":0},{"$f":" 'TL - C4 A'!AK$1189","v":0},{"$f":" 'TL - C4 A'!AL$1189","v":0},{"$f":" 'TL - C4 A'!AM$1189","v":0},{"$f":" 'TL - C4 A'!AN$1189","v":0},{"$f":" 'TL - C4 A'!AO$1189","v":0},{"$f":" 'TL - C4 A'!AP$1189","v":0},{"$f":" 'TL - C4 A'!AQ$1189","v":0},{"$f":" 'TL - C4 A'!AR$1189","v":0},{"$f":" 'TL - C4 A'!AS$1189","v":0},{"$f":" 'TL - C4 A'!AT$1189","v":0},{"$f":" 'TL - C4 A'!AU$1189","v":0},{"$f":" 'TL - C4 A'!AV$1189","v":0},{"$f":" 'TL - C4 A'!AW$1189","v":0},{"$f":" 'TL - C4 A'!AX$1189","v":0},{"$f":" 'TL - C4 A'!AY$1189","v":0},{"$f":" 'TL - C4 A'!AZ$1189","v":0},{"$f":" 'TL - C4 A'!BA$1189","v":0},{"$f":" 'TL - C4 A'!BB$1189","v":0},{"$f":" 'TL - C4 A'!BC$1189","v":0},{"$f":" 'TL - C4 A'!BD$1189","v":0},{"$f":" 'TL - C4 A'!BE$1189","v":0},{"$f":" 'TL - C4 A'!BF$1189","v":0},{"$f":" 'TL - C4 A'!BG$1189","v":0},{"$f":" 'TL - C4 A'!BH$1189","v":0},{"$f":" 'TL - C4 A'!BI$1189","v":0},{"$f":" 'TL - C4 A'!BJ$1189","v":0},{"$f":" 'TL - C4 A'!BK$1189","v":0},{"$f":" 'TL - C4 A'!BL$1189","v":0},{"$f":" 'TL - C4 A'!BM$1189","v":0},{"$f":" 'TL - C4 A'!BN$1189","v":0},{"$f":" 'TL - C4 A'!BO$1189","v":0},{"$f":" 'TL - C4 A'!BP$1189","v":0},{"$f":" 'TL - C4 A'!BQ$1189","v":0},{"$f":" 'TL - C4 A'!BR$1189","v":0},{"$f":" 'TL - C4 A'!BS$1189","v":0},{"$f":" 'TL - C4 A'!BT$1189","v":0},{"$f":" 'TL - C4 A'!BU$1189","v":0},{"$f":" 'TL - C4 A'!BV$1189","v":0},{"$f":" 'TL - C4 A'!BW$1189","v":0},{"$f":" 'TL - C4 A'!BX$1189","v":0},{"$f":" 'TL - C4 A'!BY$1189","v":0},{"$f":" 'TL - C4 A'!BZ$1189","v":0},{"$f":" 'TL - C4 A'!CA$1189","v":0}]
[null,null,null,null,{"$f":" 'TL - C4 A'!E$1190","v":"Depreciation - capex addition - 01 Apr 94 - real - T5Y"},{"$f":" 'TL - C4 A'!F$1190","v":0},{"$f":" 'TL - C4 A'!G$1190","v":0},{"$f":" 'TL - C4 A'!H$1190","v":0},{"$f":" 'TL - C4 A'!I$1190","v":"GBP m"},{"$f":" 'TL - C4 A'!J$1190","v":0},{"$f":" 'TL - C4 A'!K$1190","v":0},{"$f":" 'TL - C4 A'!L$1190","v":0},{"$f":" 'TL - C4 A'!M$1190","v":0},{"$f":" 'TL - C4 A'!N$1190","v":0},{"$f":" 'TL - C4 A'!O$1190","v":0},{"$f":" 'TL - C4 A'!P$1190","v":0},{"$f":" 'TL - C4 A'!Q$1190","v":0},{"$f":" 'TL - C4 A'!R$1190","v":0},{"$f":" 'TL - C4 A'!S$1190","v":0},{"$f":" 'TL - C4 A'!T$1190","v":0},{"$f":" 'TL - C4 A'!U$1190","v":0},{"$f":" 'TL - C4 A'!V$1190","v":0},{"$f":" 'TL - C4 A'!W$1190","v":0},{"$f":" 'TL - C4 A'!X$1190","v":0},{"$f":" 'TL - C4 A'!Y$1190","v":0},{"$f":" 'TL - C4 A'!Z$1190","v":0},{"$f":" 'TL - C4 A'!AA$1190","v":0},{"$f":" 'TL - C4 A'!AB$1190","v":0},{"$f":" 'TL - C4 A'!AC$1190","v":0},{"$f":" 'TL - C4 A'!AD$1190","v":0},{"$f":" 'TL - C4 A'!AE$1190","v":0},{"$f":" 'TL - C4 A'!AF$1190","v":0},{"$f":" 'TL - C4 A'!AG$1190","v":0},{"$f":" 'TL - C4 A'!AH$1190","v":0},{"$f":" 'TL - C4 A'!AI$1190","v":0},{"$f":" 'TL - C4 A'!AJ$1190","v":0},{"$f":" 'TL - C4 A'!AK$1190","v":0},{"$f":" 'TL - C4 A'!AL$1190","v":0},{"$f":" 'TL - C4 A'!AM$1190","v":0},{"$f":" 'TL - C4 A'!AN$1190","v":0},{"$f":" 'TL - C4 A'!AO$1190","v":0},{"$f":" 'TL - C4 A'!AP$1190","v":0},{"$f":" 'TL - C4 A'!AQ$1190","v":0},{"$f":" 'TL - C4 A'!AR$1190","v":0},{"$f":" 'TL - C4 A'!AS$1190","v":0},{"$f":" 'TL - C4 A'!AT$1190","v":0},{"$f":" 'TL - C4 A'!AU$1190","v":0},{"$f":" 'TL - C4 A'!AV$1190","v":0},{"$f":" 'TL - C4 A'!AW$1190","v":0},{"$f":" 'TL - C4 A'!AX$1190","v":0},{"$f":" 'TL - C4 A'!AY$1190","v":0},{"$f":" 'TL - C4 A'!AZ$1190","v":0},{"$f":" 'TL - C4 A'!BA$1190","v":0},{"$f":" 'TL - C4 A'!BB$1190","v":0},{"$f":" 'TL - C4 A'!BC$1190","v":0},{"$f":" 'TL - C4 A'!BD$1190","v":0},{"$f":" 'TL - C4 A'!BE$1190","v":0},{"$f":" 'TL - C4 A'!BF$1190","v":0},{"$f":" 'TL - C4 A'!BG$1190","v":0},{"$f":" 'TL - C4 A'!BH$1190","v":0},{"$f":" 'TL - C4 A'!BI$1190","v":0},{"$f":" 'TL - C4 A'!BJ$1190","v":0},{"$f":" 'TL - C4 A'!BK$1190","v":0},{"$f":" 'TL - C4 A'!BL$1190","v":0},{"$f":" 'TL - C4 A'!BM$1190","v":0},{"$f":" 'TL - C4 A'!BN$1190","v":0},{"$f":" 'TL - C4 A'!BO$1190","v":0},{"$f":" 'TL - C4 A'!BP$1190","v":0},{"$f":" 'TL - C4 A'!BQ$1190","v":0},{"$f":" 'TL - C4 A'!BR$1190","v":0},{"$f":" 'TL - C4 A'!BS$1190","v":0},{"$f":" 'TL - C4 A'!BT$1190","v":0},{"$f":" 'TL - C4 A'!BU$1190","v":0},{"$f":" 'TL - C4 A'!BV$1190","v":0},{"$f":" 'TL - C4 A'!BW$1190","v":0},{"$f":" 'TL - C4 A'!BX$1190","v":0},{"$f":" 'TL - C4 A'!BY$1190","v":0},{"$f":" 'TL - C4 A'!BZ$1190","v":0},{"$f":" 'TL - C4 A'!CA$1190","v":0}]
[null,null,null,null,{"$f":" 'TL - C4 A'!E$1191","v":"Depreciation - capex addition - 01 Apr 95 - real - T5Y"},{"$f":" 'TL - C4 A'!F$1191","v":0},{"$f":" 'TL - C4 A'!G$1191","v":0},{"$f":" 'TL - C4 A'!H$1191","v":0},{"$f":" 'TL - C4 A'!I$1191","v":"GBP m"},{"$f":" 'TL - C4 A'!J$1191","v":0},{"$f":" 'TL - C4 A'!K$1191","v":0},{"$f":" 'TL - C4 A'!L$1191","v":0},{"$f":" 'TL - C4 A'!M$1191","v":0},{"$f":" 'TL - C4 A'!N$1191","v":0},{"$f":" 'TL - C4 A'!O$1191","v":0},{"$f":" 'TL - C4 A'!P$1191","v":0},{"$f":" 'TL - C4 A'!Q$1191","v":0},{"$f":" 'TL - C4 A'!R$1191","v":0},{"$f":" 'TL - C4 A'!S$1191","v":0},{"$f":" 'TL - C4 A'!T$1191","v":0},{"$f":" 'TL - C4 A'!U$1191","v":0},{"$f":" 'TL - C4 A'!V$1191","v":0},{"$f":" 'TL - C4 A'!W$1191","v":0},{"$f":" 'TL - C4 A'!X$1191","v":0},{"$f":" 'TL - C4 A'!Y$1191","v":0},{"$f":" 'TL - C4 A'!Z$1191","v":0},{"$f":" 'TL - C4 A'!AA$1191","v":0},{"$f":" 'TL - C4 A'!AB$1191","v":0},{"$f":" 'TL - C4 A'!AC$1191","v":0},{"$f":" 'TL - C4 A'!AD$1191","v":0},{"$f":" 'TL - C4 A'!AE$1191","v":0},{"$f":" 'TL - C4 A'!AF$1191","v":0},{"$f":" 'TL - C4 A'!AG$1191","v":0},{"$f":" 'TL - C4 A'!AH$1191","v":0},{"$f":" 'TL - C4 A'!AI$1191","v":0},{"$f":" 'TL - C4 A'!AJ$1191","v":0},{"$f":" 'TL - C4 A'!AK$1191","v":0},{"$f":" 'TL - C4 A'!AL$1191","v":0},{"$f":" 'TL - C4 A'!AM$1191","v":0},{"$f":" 'TL - C4 A'!AN$1191","v":0},{"$f":" 'TL - C4 A'!AO$1191","v":0},{"$f":" 'TL - C4 A'!AP$1191","v":0},{"$f":" 'TL - C4 A'!AQ$1191","v":0},{"$f":" 'TL - C4 A'!AR$1191","v":0},{"$f":" 'TL - C4 A'!AS$1191","v":0},{"$f":" 'TL - C4 A'!AT$1191","v":0},{"$f":" 'TL - C4 A'!AU$1191","v":0},{"$f":" 'TL - C4 A'!AV$1191","v":0},{"$f":" 'TL - C4 A'!AW$1191","v":0},{"$f":" 'TL - C4 A'!AX$1191","v":0},{"$f":" 'TL - C4 A'!AY$1191","v":0},{"$f":" 'TL - C4 A'!AZ$1191","v":0},{"$f":" 'TL - C4 A'!BA$1191","v":0},{"$f":" 'TL - C4 A'!BB$1191","v":0},{"$f":" 'TL - C4 A'!BC$1191","v":0},{"$f":" 'TL - C4 A'!BD$1191","v":0},{"$f":" 'TL - C4 A'!BE$1191","v":0},{"$f":" 'TL - C4 A'!BF$1191","v":0},{"$f":" 'TL - C4 A'!BG$1191","v":0},{"$f":" 'TL - C4 A'!BH$1191","v":0},{"$f":" 'TL - C4 A'!BI$1191","v":0},{"$f":" 'TL - C4 A'!BJ$1191","v":0},{"$f":" 'TL - C4 A'!BK$1191","v":0},{"$f":" 'TL - C4 A'!BL$1191","v":0},{"$f":" 'TL - C4 A'!BM$1191","v":0},{"$f":" 'TL - C4 A'!BN$1191","v":0},{"$f":" 'TL - C4 A'!BO$1191","v":0},{"$f":" 'TL - C4 A'!BP$1191","v":0},{"$f":" 'TL - C4 A'!BQ$1191","v":0},{"$f":" 'TL - C4 A'!BR$1191","v":0},{"$f":" 'TL - C4 A'!BS$1191","v":0},{"$f":" 'TL - C4 A'!BT$1191","v":0},{"$f":" 'TL - C4 A'!BU$1191","v":0},{"$f":" 'TL - C4 A'!BV$1191","v":0},{"$f":" 'TL - C4 A'!BW$1191","v":0},{"$f":" 'TL - C4 A'!BX$1191","v":0},{"$f":" 'TL - C4 A'!BY$1191","v":0},{"$f":" 'TL - C4 A'!BZ$1191","v":0},{"$f":" 'TL - C4 A'!CA$1191","v":0}]
[null,null,null,null,{"$f":" 'TL - C4 A'!E$1192","v":"Depreciation - capex addition - 01 Apr 96 - real - T5Y"},{"$f":" 'TL - C4 A'!F$1192","v":0},{"$f":" 'TL - C4 A'!G$1192","v":0},{"$f":" 'TL - C4 A'!H$1192","v":0},{"$f":" 'TL - C4 A'!I$1192","v":"GBP m"},{"$f":" 'TL - C4 A'!J$1192","v":0},{"$f":" 'TL - C4 A'!K$1192","v":0},{"$f":" 'TL - C4 A'!L$1192","v":0},{"$f":" 'TL - C4 A'!M$1192","v":0},{"$f":" 'TL - C4 A'!N$1192","v":0},{"$f":" 'TL - C4 A'!O$1192","v":0},{"$f":" 'TL - C4 A'!P$1192","v":0},{"$f":" 'TL - C4 A'!Q$1192","v":0},{"$f":" 'TL - C4 A'!R$1192","v":0},{"$f":" 'TL - C4 A'!S$1192","v":0},{"$f":" 'TL - C4 A'!T$1192","v":0},{"$f":" 'TL - C4 A'!U$1192","v":0},{"$f":" 'TL - C4 A'!V$1192","v":0},{"$f":" 'TL - C4 A'!W$1192","v":0},{"$f":" 'TL - C4 A'!X$1192","v":0},{"$f":" 'TL - C4 A'!Y$1192","v":0},{"$f":" 'TL - C4 A'!Z$1192","v":0},{"$f":" 'TL - C4 A'!AA$1192","v":0},{"$f":" 'TL - C4 A'!AB$1192","v":0},{"$f":" 'TL - C4 A'!AC$1192","v":0},{"$f":" 'TL - C4 A'!AD$1192","v":0},{"$f":" 'TL - C4 A'!AE$1192","v":0},{"$f":" 'TL - C4 A'!AF$1192","v":0},{"$f":" 'TL - C4 A'!AG$1192","v":0},{"$f":" 'TL - C4 A'!AH$1192","v":0},{"$f":" 'TL - C4 A'!AI$1192","v":0},{"$f":" 'TL - C4 A'!AJ$1192","v":0},{"$f":" 'TL - C4 A'!AK$1192","v":0},{"$f":" 'TL - C4 A'!AL$1192","v":0},{"$f":" 'TL - C4 A'!AM$1192","v":0},{"$f":" 'TL - C4 A'!AN$1192","v":0},{"$f":" 'TL - C4 A'!AO$1192","v":0},{"$f":" 'TL - C4 A'!AP$1192","v":0},{"$f":" 'TL - C4 A'!AQ$1192","v":0},{"$f":" 'TL - C4 A'!AR$1192","v":0},{"$f":" 'TL - C4 A'!AS$1192","v":0},{"$f":" 'TL - C4 A'!AT$1192","v":0},{"$f":" 'TL - C4 A'!AU$1192","v":0},{"$f":" 'TL - C4 A'!AV$1192","v":0},{"$f":" 'TL - C4 A'!AW$1192","v":0},{"$f":" 'TL - C4 A'!AX$1192","v":0},{"$f":" 'TL - C4 A'!AY$1192","v":0},{"$f":" 'TL - C4 A'!AZ$1192","v":0},{"$f":" 'TL - C4 A'!BA$1192","v":0},{"$f":" 'TL - C4 A'!BB$1192","v":0},{"$f":" 'TL - C4 A'!BC$1192","v":0},{"$f":" 'TL - C4 A'!BD$1192","v":0},{"$f":" 'TL - C4 A'!BE$1192","v":0},{"$f":" 'TL - C4 A'!BF$1192","v":0},{"$f":" 'TL - C4 A'!BG$1192","v":0},{"$f":" 'TL - C4 A'!BH$1192","v":0},{"$f":" 'TL - C4 A'!BI$1192","v":0},{"$f":" 'TL - C4 A'!BJ$1192","v":0},{"$f":" 'TL - C4 A'!BK$1192","v":0},{"$f":" 'TL - C4 A'!BL$1192","v":0},{"$f":" 'TL - C4 A'!BM$1192","v":0},{"$f":" 'TL - C4 A'!BN$1192","v":0},{"$f":" 'TL - C4 A'!BO$1192","v":0},{"$f":" 'TL - C4 A'!BP$1192","v":0},{"$f":" 'TL - C4 A'!BQ$1192","v":0},{"$f":" 'TL - C4 A'!BR$1192","v":0},{"$f":" 'TL - C4 A'!BS$1192","v":0},{"$f":" 'TL - C4 A'!BT$1192","v":0},{"$f":" 'TL - C4 A'!BU$1192","v":0},{"$f":" 'TL - C4 A'!BV$1192","v":0},{"$f":" 'TL - C4 A'!BW$1192","v":0},{"$f":" 'TL - C4 A'!BX$1192","v":0},{"$f":" 'TL - C4 A'!BY$1192","v":0},{"$f":" 'TL - C4 A'!BZ$1192","v":0},{"$f":" 'TL - C4 A'!CA$1192","v":0}]
[null,null,null,null,{"$f":" 'TL - C4 A'!E$1193","v":"Depreciation - capex addition - 01 Apr 97 - real - T5Y"},{"$f":" 'TL - C4 A'!F$1193","v":0},{"$f":" 'TL - C4 A'!G$1193","v":0},{"$f":" 'TL - C4 A'!H$1193","v":0},{"$f":" 'TL - C4 A'!I$1193","v":"GBP m"},{"$f":" 'TL - C4 A'!J$1193","v":0},{"$f":" 'TL - C4 A'!K$1193","v":0},{"$f":" 'TL - C4 A'!L$1193","v":0},{"$f":" 'TL - C4 A'!M$1193","v":0},{"$f":" 'TL - C4 A'!N$1193","v":0},{"$f":" 'TL - C4 A'!O$1193","v":0},{"$f":" 'TL - C4 A'!P$1193","v":0},{"$f":" 'TL - C4 A'!Q$1193","v":0},{"$f":" 'TL - C4 A'!R$1193","v":0},{"$f":" 'TL - C4 A'!S$1193","v":0},{"$f":" 'TL - C4 A'!T$1193","v":0},{"$f":" 'TL - C4 A'!U$1193","v":0},{"$f":" 'TL - C4 A'!V$1193","v":0},{"$f":" 'TL - C4 A'!W$1193","v":0},{"$f":" 'TL - C4 A'!X$1193","v":0},{"$f":" 'TL - C4 A'!Y$1193","v":0},{"$f":" 'TL - C4 A'!Z$1193","v":0},{"$f":" 'TL - C4 A'!AA$1193","v":0},{"$f":" 'TL - C4 A'!AB$1193","v":0},{"$f":" 'TL - C4 A'!AC$1193","v":0},{"$f":" 'TL - C4 A'!AD$1193","v":0},{"$f":" 'TL - C4 A'!AE$1193","v":0},{"$f":" 'TL - C4 A'!AF$1193","v":0},{"$f":" 'TL - C4 A'!AG$1193","v":0},{"$f":" 'TL - C4 A'!AH$1193","v":0},{"$f":" 'TL - C4 A'!AI$1193","v":0},{"$f":" 'TL - C4 A'!AJ$1193","v":0},{"$f":" 'TL - C4 A'!AK$1193","v":0},{"$f":" 'TL - C4 A'!AL$1193","v":0},{"$f":" 'TL - C4 A'!AM$1193","v":0},{"$f":" 'TL - C4 A'!AN$1193","v":0},{"$f":" 'TL - C4 A'!AO$1193","v":0},{"$f":" 'TL - C4 A'!AP$1193","v":0},{"$f":" 'TL - C4 A'!AQ$1193","v":0},{"$f":" 'TL - C4 A'!AR$1193","v":0},{"$f":" 'TL - C4 A'!AS$1193","v":0},{"$f":" 'TL - C4 A'!AT$1193","v":0},{"$f":" 'TL - C4 A'!AU$1193","v":0},{"$f":" 'TL - C4 A'!AV$1193","v":0},{"$f":" 'TL - C4 A'!AW$1193","v":0},{"$f":" 'TL - C4 A'!AX$1193","v":0},{"$f":" 'TL - C4 A'!AY$1193","v":0},{"$f":" 'TL - C4 A'!AZ$1193","v":0},{"$f":" 'TL - C4 A'!BA$1193","v":0},{"$f":" 'TL - C4 A'!BB$1193","v":0},{"$f":" 'TL - C4 A'!BC$1193","v":0},{"$f":" 'TL - C4 A'!BD$1193","v":0},{"$f":" 'TL - C4 A'!BE$1193","v":0},{"$f":" 'TL - C4 A'!BF$1193","v":0},{"$f":" 'TL - C4 A'!BG$1193","v":0},{"$f":" 'TL - C4 A'!BH$1193","v":0},{"$f":" 'TL - C4 A'!BI$1193","v":0},{"$f":" 'TL - C4 A'!BJ$1193","v":0},{"$f":" 'TL - C4 A'!BK$1193","v":0},{"$f":" 'TL - C4 A'!BL$1193","v":0},{"$f":" 'TL - C4 A'!BM$1193","v":0},{"$f":" 'TL - C4 A'!BN$1193","v":0},{"$f":" 'TL - C4 A'!BO$1193","v":0},{"$f":" 'TL - C4 A'!BP$1193","v":0},{"$f":" 'TL - C4 A'!BQ$1193","v":0},{"$f":" 'TL - C4 A'!BR$1193","v":0},{"$f":" 'TL - C4 A'!BS$1193","v":0},{"$f":" 'TL - C4 A'!BT$1193","v":0},{"$f":" 'TL - C4 A'!BU$1193","v":0},{"$f":" 'TL - C4 A'!BV$1193","v":0},{"$f":" 'TL - C4 A'!BW$1193","v":0},{"$f":" 'TL - C4 A'!BX$1193","v":0},{"$f":" 'TL - C4 A'!BY$1193","v":0},{"$f":" 'TL - C4 A'!BZ$1193","v":0},{"$f":" 'TL - C4 A'!CA$1193","v":0}]
[null,null,null,null,{"$f":" 'TL - C4 A'!E$1194","v":"Depreciation - capex addition - 01 Apr 98 - real - T5Y"},{"$f":" 'TL - C4 A'!F$1194","v":0},{"$f":" 'TL - C4 A'!G$1194","v":0},{"$f":" 'TL - C4 A'!H$1194","v":0},{"$f":" 'TL - C4 A'!I$1194","v":"GBP m"},{"$f":" 'TL - C4 A'!J$1194","v":0},{"$f":" 'TL - C4 A'!K$1194","v":0},{"$f":" 'TL - C4 A'!L$1194","v":0},{"$f":" 'TL - C4 A'!M$1194","v":0},{"$f":" 'TL - C4 A'!N$1194","v":0},{"$f":" 'TL - C4 A'!O$1194","v":0},{"$f":" 'TL - C4 A'!P$1194","v":0},{"$f":" 'TL - C4 A'!Q$1194","v":0},{"$f":" 'TL - C4 A'!R$1194","v":0},{"$f":" 'TL - C4 A'!S$1194","v":0},{"$f":" 'TL - C4 A'!T$1194","v":0},{"$f":" 'TL - C4 A'!U$1194","v":0},{"$f":" 'TL - C4 A'!V$1194","v":0},{"$f":" 'TL - C4 A'!W$1194","v":0},{"$f":" 'TL - C4 A'!X$1194","v":0},{"$f":" 'TL - C4 A'!Y$1194","v":0},{"$f":" 'TL - C4 A'!Z$1194","v":0},{"$f":" 'TL - C4 A'!AA$1194","v":0},{"$f":" 'TL - C4 A'!AB$1194","v":0},{"$f":" 'TL - C4 A'!AC$1194","v":0},{"$f":" 'TL - C4 A'!AD$1194","v":0},{"$f":" 'TL - C4 A'!AE$1194","v":0},{"$f":" 'TL - C4 A'!AF$1194","v":0},{"$f":" 'TL - C4 A'!AG$1194","v":0},{"$f":" 'TL - C4 A'!AH$1194","v":0},{"$f":" 'TL - C4 A'!AI$1194","v":0},{"$f":" 'TL - C4 A'!AJ$1194","v":0},{"$f":" 'TL - C4 A'!AK$1194","v":0},{"$f":" 'TL - C4 A'!AL$1194","v":0},{"$f":" 'TL - C4 A'!AM$1194","v":0},{"$f":" 'TL - C4 A'!AN$1194","v":0},{"$f":" 'TL - C4 A'!AO$1194","v":0},{"$f":" 'TL - C4 A'!AP$1194","v":0},{"$f":" 'TL - C4 A'!AQ$1194","v":0},{"$f":" 'TL - C4 A'!AR$1194","v":0},{"$f":" 'TL - C4 A'!AS$1194","v":0},{"$f":" 'TL - C4 A'!AT$1194","v":0},{"$f":" 'TL - C4 A'!AU$1194","v":0},{"$f":" 'TL - C4 A'!AV$1194","v":0},{"$f":" 'TL - C4 A'!AW$1194","v":0},{"$f":" 'TL - C4 A'!AX$1194","v":0},{"$f":" 'TL - C4 A'!AY$1194","v":0},{"$f":" 'TL - C4 A'!AZ$1194","v":0},{"$f":" 'TL - C4 A'!BA$1194","v":0},{"$f":" 'TL - C4 A'!BB$1194","v":0},{"$f":" 'TL - C4 A'!BC$1194","v":0},{"$f":" 'TL - C4 A'!BD$1194","v":0},{"$f":" 'TL - C4 A'!BE$1194","v":0},{"$f":" 'TL - C4 A'!BF$1194","v":0},{"$f":" 'TL - C4 A'!BG$1194","v":0},{"$f":" 'TL - C4 A'!BH$1194","v":0},{"$f":" 'TL - C4 A'!BI$1194","v":0},{"$f":" 'TL - C4 A'!BJ$1194","v":0},{"$f":" 'TL - C4 A'!BK$1194","v":0},{"$f":" 'TL - C4 A'!BL$1194","v":0},{"$f":" 'TL - C4 A'!BM$1194","v":0},{"$f":" 'TL - C4 A'!BN$1194","v":0},{"$f":" 'TL - C4 A'!BO$1194","v":0},{"$f":" 'TL - C4 A'!BP$1194","v":0},{"$f":" 'TL - C4 A'!BQ$1194","v":0},{"$f":" 'TL - C4 A'!BR$1194","v":0},{"$f":" 'TL - C4 A'!BS$1194","v":0},{"$f":" 'TL - C4 A'!BT$1194","v":0},{"$f":" 'TL - C4 A'!BU$1194","v":0},{"$f":" 'TL - C4 A'!BV$1194","v":0},{"$f":" 'TL - C4 A'!BW$1194","v":0},{"$f":" 'TL - C4 A'!BX$1194","v":0},{"$f":" 'TL - C4 A'!BY$1194","v":0},{"$f":" 'TL - C4 A'!BZ$1194","v":0},{"$f":" 'TL - C4 A'!CA$1194","v":0}]
[null,null,null,null,{"$f":" 'TL - C4 A'!E$1195","v":"Depreciation - capex addition - 01 Apr 99 - real - T5Y"},{"$f":" 'TL - C4 A'!F$1195","v":0},{"$f":" 'TL - C4 A'!G$1195","v":0},{"$f":" 'TL - C4 A'!H$1195","v":0},{"$f":" 'TL - C4 A'!I$1195","v":"GBP m"},{"$f":" 'TL - C4 A'!J$1195","v":0},{"$f":" 'TL - C4 A'!K$1195","v":0},{"$f":" 'TL - C4 A'!L$1195","v":0},{"$f":" 'TL - C4 A'!M$1195","v":0},{"$f":" 'TL - C4 A'!N$1195","v":0},{"$f":" 'TL - C4 A'!O$1195","v":0},{"$f":" 'TL - C4 A'!P$1195","v":0},{"$f":" 'TL - C4 A'!Q$1195","v":0},{"$f":" 'TL - C4 A'!R$1195","v":0},{"$f":" 'TL - C4 A'!S$1195","v":0},{"$f":" 'TL - C4 A'!T$1195","v":0},{"$f":" 'TL - C4 A'!U$1195","v":0},{"$f":" 'TL - C4 A'!V$1195","v":0},{"$f":" 'TL - C4 A'!W$1195","v":0},{"$f":" 'TL - C4 A'!X$1195","v":0},{"$f":" 'TL - C4 A'!Y$1195","v":0},{"$f":" 'TL - C4 A'!Z$1195","v":0},{"$f":" 'TL - C4 A'!AA$1195","v":0},{"$f":" 'TL - C4 A'!AB$1195","v":0},{"$f":" 'TL - C4 A'!AC$1195","v":0},{"$f":" 'TL - C4 A'!AD$1195","v":0},{"$f":" 'TL - C4 A'!AE$1195","v":0},{"$f":" 'TL - C4 A'!AF$1195","v":0},{"$f":" 'TL - C4 A'!AG$1195","v":0},{"$f":" 'TL - C4 A'!AH$1195","v":0},{"$f":" 'TL - C4 A'!AI$1195","v":0},{"$f":" 'TL - C4 A'!AJ$1195","v":0},{"$f":" 'TL - C4 A'!AK$1195","v":0},{"$f":" 'TL - C4 A'!AL$1195","v":0},{"$f":" 'TL - C4 A'!AM$1195","v":0},{"$f":" 'TL - C4 A'!AN$1195","v":0},{"$f":" 'TL - C4 A'!AO$1195","v":0},{"$f":" 'TL - C4 A'!AP$1195","v":0},{"$f":" 'TL - C4 A'!AQ$1195","v":0},{"$f":" 'TL - C4 A'!AR$1195","v":0},{"$f":" 'TL - C4 A'!AS$1195","v":0},{"$f":" 'TL - C4 A'!AT$1195","v":0},{"$f":" 'TL - C4 A'!AU$1195","v":0},{"$f":" 'TL - C4 A'!AV$1195","v":0},{"$f":" 'TL - C4 A'!AW$1195","v":0},{"$f":" 'TL - C4 A'!AX$1195","v":0},{"$f":" 'TL - C4 A'!AY$1195","v":0},{"$f":" 'TL - C4 A'!AZ$1195","v":0},{"$f":" 'TL - C4 A'!BA$1195","v":0},{"$f":" 'TL - C4 A'!BB$1195","v":0},{"$f":" 'TL - C4 A'!BC$1195","v":0},{"$f":" 'TL - C4 A'!BD$1195","v":0},{"$f":" 'TL - C4 A'!BE$1195","v":0},{"$f":" 'TL - C4 A'!BF$1195","v":0},{"$f":" 'TL - C4 A'!BG$1195","v":0},{"$f":" 'TL - C4 A'!BH$1195","v":0},{"$f":" 'TL - C4 A'!BI$1195","v":0},{"$f":" 'TL - C4 A'!BJ$1195","v":0},{"$f":" 'TL - C4 A'!BK$1195","v":0},{"$f":" 'TL - C4 A'!BL$1195","v":0},{"$f":" 'TL - C4 A'!BM$1195","v":0},{"$f":" 'TL - C4 A'!BN$1195","v":0},{"$f":" 'TL - C4 A'!BO$1195","v":0},{"$f":" 'TL - C4 A'!BP$1195","v":0},{"$f":" 'TL - C4 A'!BQ$1195","v":0},{"$f":" 'TL - C4 A'!BR$1195","v":0},{"$f":" 'TL - C4 A'!BS$1195","v":0},{"$f":" 'TL - C4 A'!BT$1195","v":0},{"$f":" 'TL - C4 A'!BU$1195","v":0},{"$f":" 'TL - C4 A'!BV$1195","v":0},{"$f":" 'TL - C4 A'!BW$1195","v":0},{"$f":" 'TL - C4 A'!BX$1195","v":0},{"$f":" 'TL - C4 A'!BY$1195","v":0},{"$f":" 'TL - C4 A'!BZ$1195","v":0},{"$f":" 'TL - C4 A'!CA$1195","v":0}]
[null,null,null,null,{"$f":" 'TL - C4 A'!E$1196","v":"Depreciation - capex addition - 01 Apr 00 - real - T5Y"},{"$f":" 'TL - C4 A'!F$1196","v":0},{"$f":" 'TL - C4 A'!G$1196","v":0},{"$f":" 'TL - C4 A'!H$1196","v":0},{"$f":" 'TL - C4 A'!I$1196","v":"GBP m"},{"$f":" 'TL - C4 A'!J$1196","v":0},{"$f":" 'TL - C4 A'!K$1196","v":0},{"$f":" 'TL - C4 A'!L$1196","v":0},{"$f":" 'TL - C4 A'!M$1196","v":0},{"$f":" 'TL - C4 A'!N$1196","v":0},{"$f":" 'TL - C4 A'!O$1196","v":0},{"$f":" 'TL - C4 A'!P$1196","v":0},{"$f":" 'TL - C4 A'!Q$1196","v":0},{"$f":" 'TL - C4 A'!R$1196","v":0},{"$f":" 'TL - C4 A'!S$1196","v":0},{"$f":" 'TL - C4 A'!T$1196","v":0},{"$f":" 'TL - C4 A'!U$1196","v":0},{"$f":" 'TL - C4 A'!V$1196","v":0},{"$f":" 'TL - C4 A'!W$1196","v":0},{"$f":" 'TL - C4 A'!X$1196","v":0},{"$f":" 'TL - C4 A'!Y$1196","v":0},{"$f":" 'TL - C4 A'!Z$1196","v":0},{"$f":" 'TL - C4 A'!AA$1196","v":0},{"$f":" 'TL - C4 A'!AB$1196","v":0},{"$f":" 'TL - C4 A'!AC$1196","v":0},{"$f":" 'TL - C4 A'!AD$1196","v":0},{"$f":" 'TL - C4 A'!AE$1196","v":0},{"$f":" 'TL - C4 A'!AF$1196","v":0},{"$f":" 'TL - C4 A'!AG$1196","v":0},{"$f":" 'TL - C4 A'!AH$1196","v":0},{"$f":" 'TL - C4 A'!AI$1196","v":0},{"$f":" 'TL - C4 A'!AJ$1196","v":0},{"$f":" 'TL - C4 A'!AK$1196","v":0},{"$f":" 'TL - C4 A'!AL$1196","v":0},{"$f":" 'TL - C4 A'!AM$1196","v":0},{"$f":" 'TL - C4 A'!AN$1196","v":0},{"$f":" 'TL - C4 A'!AO$1196","v":0},{"$f":" 'TL - C4 A'!AP$1196","v":0},{"$f":" 'TL - C4 A'!AQ$1196","v":0},{"$f":" 'TL - C4 A'!AR$1196","v":0},{"$f":" 'TL - C4 A'!AS$1196","v":0},{"$f":" 'TL - C4 A'!AT$1196","v":0},{"$f":" 'TL - C4 A'!AU$1196","v":0},{"$f":" 'TL - C4 A'!AV$1196","v":0},{"$f":" 'TL - C4 A'!AW$1196","v":0},{"$f":" 'TL - C4 A'!AX$1196","v":0},{"$f":" 'TL - C4 A'!AY$1196","v":0},{"$f":" 'TL - C4 A'!AZ$1196","v":0},{"$f":" 'TL - C4 A'!BA$1196","v":0},{"$f":" 'TL - C4 A'!BB$1196","v":0},{"$f":" 'TL - C4 A'!BC$1196","v":0},{"$f":" 'TL - C4 A'!BD$1196","v":0},{"$f":" 'TL - C4 A'!BE$1196","v":0},{"$f":" 'TL - C4 A'!BF$1196","v":0},{"$f":" 'TL - C4 A'!BG$1196","v":0},{"$f":" 'TL - C4 A'!BH$1196","v":0},{"$f":" 'TL - C4 A'!BI$1196","v":0},{"$f":" 'TL - C4 A'!BJ$1196","v":0},{"$f":" 'TL - C4 A'!BK$1196","v":0},{"$f":" 'TL - C4 A'!BL$1196","v":0},{"$f":" 'TL - C4 A'!BM$1196","v":0},{"$f":" 'TL - C4 A'!BN$1196","v":0},{"$f":" 'TL - C4 A'!BO$1196","v":0},{"$f":" 'TL - C4 A'!BP$1196","v":0},{"$f":" 'TL - C4 A'!BQ$1196","v":0},{"$f":" 'TL - C4 A'!BR$1196","v":0},{"$f":" 'TL - C4 A'!BS$1196","v":0},{"$f":" 'TL - C4 A'!BT$1196","v":0},{"$f":" 'TL - C4 A'!BU$1196","v":0},{"$f":" 'TL - C4 A'!BV$1196","v":0},{"$f":" 'TL - C4 A'!BW$1196","v":0},{"$f":" 'TL - C4 A'!BX$1196","v":0},{"$f":" 'TL - C4 A'!BY$1196","v":0},{"$f":" 'TL - C4 A'!BZ$1196","v":0},{"$f":" 'TL - C4 A'!CA$1196","v":0}]
[null,null,null,null,{"$f":" 'TL - C4 A'!E$1197","v":"Depreciation - capex addition - 01 Apr 01 - real - T5Y"},{"$f":" 'TL - C4 A'!F$1197","v":0},{"$f":" 'TL - C4 A'!G$1197","v":0},{"$f":" 'TL - C4 A'!H$1197","v":0},{"$f":" 'TL - C4 A'!I$1197","v":"GBP m"},{"$f":" 'TL - C4 A'!J$1197","v":0},{"$f":" 'TL - C4 A'!K$1197","v":0},{"$f":" 'TL - C4 A'!L$1197","v":0},{"$f":" 'TL - C4 A'!M$1197","v":0},{"$f":" 'TL - C4 A'!N$1197","v":0},{"$f":" 'TL - C4 A'!O$1197","v":0},{"$f":" 'TL - C4 A'!P$1197","v":0},{"$f":" 'TL - C4 A'!Q$1197","v":0},{"$f":" 'TL - C4 A'!R$1197","v":0},{"$f":" 'TL - C4 A'!S$1197","v":0},{"$f":" 'TL - C4 A'!T$1197","v":0},{"$f":" 'TL - C4 A'!U$1197","v":0},{"$f":" 'TL - C4 A'!V$1197","v":0},{"$f":" 'TL - C4 A'!W$1197","v":0},{"$f":" 'TL - C4 A'!X$1197","v":0},{"$f":" 'TL - C4 A'!Y$1197","v":0},{"$f":" 'TL - C4 A'!Z$1197","v":0},{"$f":" 'TL - C4 A'!AA$1197","v":0},{"$f":" 'TL - C4 A'!AB$1197","v":0},{"$f":" 'TL - C4 A'!AC$1197","v":0},{"$f":" 'TL - C4 A'!AD$1197","v":0},{"$f":" 'TL - C4 A'!AE$1197","v":0},{"$f":" 'TL - C4 A'!AF$1197","v":0},{"$f":" 'TL - C4 A'!AG$1197","v":0},{"$f":" 'TL - C4 A'!AH$1197","v":0},{"$f":" 'TL - C4 A'!AI$1197","v":0},{"$f":" 'TL - C4 A'!AJ$1197","v":0},{"$f":" 'TL - C4 A'!AK$1197","v":0},{"$f":" 'TL - C4 A'!AL$1197","v":0},{"$f":" 'TL - C4 A'!AM$1197","v":0},{"$f":" 'TL - C4 A'!AN$1197","v":0},{"$f":" 'TL - C4 A'!AO$1197","v":0},{"$f":" 'TL - C4 A'!AP$1197","v":0},{"$f":" 'TL - C4 A'!AQ$1197","v":0},{"$f":" 'TL - C4 A'!AR$1197","v":0},{"$f":" 'TL - C4 A'!AS$1197","v":0},{"$f":" 'TL - C4 A'!AT$1197","v":0},{"$f":" 'TL - C4 A'!AU$1197","v":0},{"$f":" 'TL - C4 A'!AV$1197","v":0},{"$f":" 'TL - C4 A'!AW$1197","v":0},{"$f":" 'TL - C4 A'!AX$1197","v":0},{"$f":" 'TL - C4 A'!AY$1197","v":0},{"$f":" 'TL - C4 A'!AZ$1197","v":0},{"$f":" 'TL - C4 A'!BA$1197","v":0},{"$f":" 'TL - C4 A'!BB$1197","v":0},{"$f":" 'TL - C4 A'!BC$1197","v":0},{"$f":" 'TL - C4 A'!BD$1197","v":0},{"$f":" 'TL - C4 A'!BE$1197","v":0},{"$f":" 'TL - C4 A'!BF$1197","v":0},{"$f":" 'TL - C4 A'!BG$1197","v":0},{"$f":" 'TL - C4 A'!BH$1197","v":0},{"$f":" 'TL - C4 A'!BI$1197","v":0},{"$f":" 'TL - C4 A'!BJ$1197","v":0},{"$f":" 'TL - C4 A'!BK$1197","v":0},{"$f":" 'TL - C4 A'!BL$1197","v":0},{"$f":" 'TL - C4 A'!BM$1197","v":0},{"$f":" 'TL - C4 A'!BN$1197","v":0},{"$f":" 'TL - C4 A'!BO$1197","v":0},{"$f":" 'TL - C4 A'!BP$1197","v":0},{"$f":" 'TL - C4 A'!BQ$1197","v":0},{"$f":" 'TL - C4 A'!BR$1197","v":0},{"$f":" 'TL - C4 A'!BS$1197","v":0},{"$f":" 'TL - C4 A'!BT$1197","v":0},{"$f":" 'TL - C4 A'!BU$1197","v":0},{"$f":" 'TL - C4 A'!BV$1197","v":0},{"$f":" 'TL - C4 A'!BW$1197","v":0},{"$f":" 'TL - C4 A'!BX$1197","v":0},{"$f":" 'TL - C4 A'!BY$1197","v":0},{"$f":" 'TL - C4 A'!BZ$1197","v":0},{"$f":" 'TL - C4 A'!CA$1197","v":0}]
[null,null,null,null,{"$f":" 'TL - C4 A'!E$1198","v":"Depreciation - capex addition - 01 Apr 02 - real - T5Y"},{"$f":" 'TL - C4 A'!F$1198","v":0},{"$f":" 'TL - C4 A'!G$1198","v":0},{"$f":" 'TL - C4 A'!H$1198","v":0},{"$f":" 'TL - C4 A'!I$1198","v":"GBP m"},{"$f":" 'TL - C4 A'!J$1198","v":0},{"$f":" 'TL - C4 A'!K$1198","v":0},{"$f":" 'TL - C4 A'!L$1198","v":0},{"$f":" 'TL - C4 A'!M$1198","v":0},{"$f":" 'TL - C4 A'!N$1198","v":0},{"$f":" 'TL - C4 A'!O$1198","v":0},{"$f":" 'TL - C4 A'!P$1198","v":0},{"$f":" 'TL - C4 A'!Q$1198","v":0},{"$f":" 'TL - C4 A'!R$1198","v":0},{"$f":" 'TL - C4 A'!S$1198","v":0},{"$f":" 'TL - C4 A'!T$1198","v":0},{"$f":" 'TL - C4 A'!U$1198","v":0},{"$f":" 'TL - C4 A'!V$1198","v":0},{"$f":" 'TL - C4 A'!W$1198","v":0},{"$f":" 'TL - C4 A'!X$1198","v":0},{"$f":" 'TL - C4 A'!Y$1198","v":0},{"$f":" 'TL - C4 A'!Z$1198","v":0},{"$f":" 'TL - C4 A'!AA$1198","v":0},{"$f":" 'TL - C4 A'!AB$1198","v":0},{"$f":" 'TL - C4 A'!AC$1198","v":0},{"$f":" 'TL - C4 A'!AD$1198","v":0},{"$f":" 'TL - C4 A'!AE$1198","v":0},{"$f":" 'TL - C4 A'!AF$1198","v":0},{"$f":" 'TL - C4 A'!AG$1198","v":0},{"$f":" 'TL - C4 A'!AH$1198","v":0},{"$f":" 'TL - C4 A'!AI$1198","v":0},{"$f":" 'TL - C4 A'!AJ$1198","v":0},{"$f":" 'TL - C4 A'!AK$1198","v":0},{"$f":" 'TL - C4 A'!AL$1198","v":0},{"$f":" 'TL - C4 A'!AM$1198","v":0},{"$f":" 'TL - C4 A'!AN$1198","v":0},{"$f":" 'TL - C4 A'!AO$1198","v":0},{"$f":" 'TL - C4 A'!AP$1198","v":0},{"$f":" 'TL - C4 A'!AQ$1198","v":0},{"$f":" 'TL - C4 A'!AR$1198","v":0},{"$f":" 'TL - C4 A'!AS$1198","v":0},{"$f":" 'TL - C4 A'!AT$1198","v":0},{"$f":" 'TL - C4 A'!AU$1198","v":0},{"$f":" 'TL - C4 A'!AV$1198","v":0},{"$f":" 'TL - C4 A'!AW$1198","v":0},{"$f":" 'TL - C4 A'!AX$1198","v":0},{"$f":" 'TL - C4 A'!AY$1198","v":0},{"$f":" 'TL - C4 A'!AZ$1198","v":0},{"$f":" 'TL - C4 A'!BA$1198","v":0},{"$f":" 'TL - C4 A'!BB$1198","v":0},{"$f":" 'TL - C4 A'!BC$1198","v":0},{"$f":" 'TL - C4 A'!BD$1198","v":0},{"$f":" 'TL - C4 A'!BE$1198","v":0},{"$f":" 'TL - C4 A'!BF$1198","v":0},{"$f":" 'TL - C4 A'!BG$1198","v":0},{"$f":" 'TL - C4 A'!BH$1198","v":0},{"$f":" 'TL - C4 A'!BI$1198","v":0},{"$f":" 'TL - C4 A'!BJ$1198","v":0},{"$f":" 'TL - C4 A'!BK$1198","v":0},{"$f":" 'TL - C4 A'!BL$1198","v":0},{"$f":" 'TL - C4 A'!BM$1198","v":0},{"$f":" 'TL - C4 A'!BN$1198","v":0},{"$f":" 'TL - C4 A'!BO$1198","v":0},{"$f":" 'TL - C4 A'!BP$1198","v":0},{"$f":" 'TL - C4 A'!BQ$1198","v":0},{"$f":" 'TL - C4 A'!BR$1198","v":0},{"$f":" 'TL - C4 A'!BS$1198","v":0},{"$f":" 'TL - C4 A'!BT$1198","v":0},{"$f":" 'TL - C4 A'!BU$1198","v":0},{"$f":" 'TL - C4 A'!BV$1198","v":0},{"$f":" 'TL - C4 A'!BW$1198","v":0},{"$f":" 'TL - C4 A'!BX$1198","v":0},{"$f":" 'TL - C4 A'!BY$1198","v":0},{"$f":" 'TL - C4 A'!BZ$1198","v":0},{"$f":" 'TL - C4 A'!CA$1198","v":0}]
[null,null,null,null,{"$f":" 'TL - C4 A'!E$1199","v":"Depreciation - capex addition - 01 Apr 03 - real - T5Y"},{"$f":" 'TL - C4 A'!F$1199","v":0},{"$f":" 'TL - C4 A'!G$1199","v":0},{"$f":" 'TL - C4 A'!H$1199","v":0},{"$f":" 'TL - C4 A'!I$1199","v":"GBP m"},{"$f":" 'TL - C4 A'!J$1199","v":0},{"$f":" 'TL - C4 A'!K$1199","v":0},{"$f":" 'TL - C4 A'!L$1199","v":0},{"$f":" 'TL - C4 A'!M$1199","v":0},{"$f":" 'TL - C4 A'!N$1199","v":0},{"$f":" 'TL - C4 A'!O$1199","v":0},{"$f":" 'TL - C4 A'!P$1199","v":0},{"$f":" 'TL - C4 A'!Q$1199","v":0},{"$f":" 'TL - C4 A'!R$1199","v":0},{"$f":" 'TL - C4 A'!S$1199","v":0},{"$f":" 'TL - C4 A'!T$1199","v":0},{"$f":" 'TL - C4 A'!U$1199","v":0},{"$f":" 'TL - C4 A'!V$1199","v":0},{"$f":" 'TL - C4 A'!W$1199","v":0},{"$f":" 'TL - C4 A'!X$1199","v":0},{"$f":" 'TL - C4 A'!Y$1199","v":0},{"$f":" 'TL - C4 A'!Z$1199","v":0},{"$f":" 'TL - C4 A'!AA$1199","v":0},{"$f":" 'TL - C4 A'!AB$1199","v":0},{"$f":" 'TL - C4 A'!AC$1199","v":0},{"$f":" 'TL - C4 A'!AD$1199","v":0},{"$f":" 'TL - C4 A'!AE$1199","v":0},{"$f":" 'TL - C4 A'!AF$1199","v":0},{"$f":" 'TL - C4 A'!AG$1199","v":0},{"$f":" 'TL - C4 A'!AH$1199","v":0},{"$f":" 'TL - C4 A'!AI$1199","v":0},{"$f":" 'TL - C4 A'!AJ$1199","v":0},{"$f":" 'TL - C4 A'!AK$1199","v":0},{"$f":" 'TL - C4 A'!AL$1199","v":0},{"$f":" 'TL - C4 A'!AM$1199","v":0},{"$f":" 'TL - C4 A'!AN$1199","v":0},{"$f":" 'TL - C4 A'!AO$1199","v":0},{"$f":" 'TL - C4 A'!AP$1199","v":0},{"$f":" 'TL - C4 A'!AQ$1199","v":0},{"$f":" 'TL - C4 A'!AR$1199","v":0},{"$f":" 'TL - C4 A'!AS$1199","v":0},{"$f":" 'TL - C4 A'!AT$1199","v":0},{"$f":" 'TL - C4 A'!AU$1199","v":0},{"$f":" 'TL - C4 A'!AV$1199","v":0},{"$f":" 'TL - C4 A'!AW$1199","v":0},{"$f":" 'TL - C4 A'!AX$1199","v":0},{"$f":" 'TL - C4 A'!AY$1199","v":0},{"$f":" 'TL - C4 A'!AZ$1199","v":0},{"$f":" 'TL - C4 A'!BA$1199","v":0},{"$f":" 'TL - C4 A'!BB$1199","v":0},{"$f":" 'TL - C4 A'!BC$1199","v":0},{"$f":" 'TL - C4 A'!BD$1199","v":0},{"$f":" 'TL - C4 A'!BE$1199","v":0},{"$f":" 'TL - C4 A'!BF$1199","v":0},{"$f":" 'TL - C4 A'!BG$1199","v":0},{"$f":" 'TL - C4 A'!BH$1199","v":0},{"$f":" 'TL - C4 A'!BI$1199","v":0},{"$f":" 'TL - C4 A'!BJ$1199","v":0},{"$f":" 'TL - C4 A'!BK$1199","v":0},{"$f":" 'TL - C4 A'!BL$1199","v":0},{"$f":" 'TL - C4 A'!BM$1199","v":0},{"$f":" 'TL - C4 A'!BN$1199","v":0},{"$f":" 'TL - C4 A'!BO$1199","v":0},{"$f":" 'TL - C4 A'!BP$1199","v":0},{"$f":" 'TL - C4 A'!BQ$1199","v":0},{"$f":" 'TL - C4 A'!BR$1199","v":0},{"$f":" 'TL - C4 A'!BS$1199","v":0},{"$f":" 'TL - C4 A'!BT$1199","v":0},{"$f":" 'TL - C4 A'!BU$1199","v":0},{"$f":" 'TL - C4 A'!BV$1199","v":0},{"$f":" 'TL - C4 A'!BW$1199","v":0},{"$f":" 'TL - C4 A'!BX$1199","v":0},{"$f":" 'TL - C4 A'!BY$1199","v":0},{"$f":" 'TL - C4 A'!BZ$1199","v":0},{"$f":" 'TL - C4 A'!CA$1199","v":0}]
[null,null,null,null,{"$f":" 'TL - C4 A'!E$1200","v":"Depreciation - capex addition - 01 Apr 04 - real - T5Y"},{"$f":" 'TL - C4 A'!F$1200","v":0},{"$f":" 'TL - C4 A'!G$1200","v":0},{"$f":" 'TL - C4 A'!H$1200","v":0},{"$f":" 'TL - C4 A'!I$1200","v":"GBP m"},{"$f":" 'TL - C4 A'!J$1200","v":0},{"$f":" 'TL - C4 A'!K$1200","v":0},{"$f":" 'TL - C4 A'!L$1200","v":0},{"$f":" 'TL - C4 A'!M$1200","v":0},{"$f":" 'TL - C4 A'!N$1200","v":0},{"$f":" 'TL - C4 A'!O$1200","v":0},{"$f":" 'TL - C4 A'!P$1200","v":0},{"$f":" 'TL - C4 A'!Q$1200","v":0},{"$f":" 'TL - C4 A'!R$1200","v":0},{"$f":" 'TL - C4 A'!S$1200","v":0},{"$f":" 'TL - C4 A'!T$1200","v":0},{"$f":" 'TL - C4 A'!U$1200","v":0},{"$f":" 'TL - C4 A'!V$1200","v":0},{"$f":" 'TL - C4 A'!W$1200","v":0},{"$f":" 'TL - C4 A'!X$1200","v":0},{"$f":" 'TL - C4 A'!Y$1200","v":0},{"$f":" 'TL - C4 A'!Z$1200","v":0},{"$f":" 'TL - C4 A'!AA$1200","v":0},{"$f":" 'TL - C4 A'!AB$1200","v":0},{"$f":" 'TL - C4 A'!AC$1200","v":0},{"$f":" 'TL - C4 A'!AD$1200","v":0},{"$f":" 'TL - C4 A'!AE$1200","v":0},{"$f":" 'TL - C4 A'!AF$1200","v":0},{"$f":" 'TL - C4 A'!AG$1200","v":0},{"$f":" 'TL - C4 A'!AH$1200","v":0},{"$f":" 'TL - C4 A'!AI$1200","v":0},{"$f":" 'TL - C4 A'!AJ$1200","v":0},{"$f":" 'TL - C4 A'!AK$1200","v":0},{"$f":" 'TL - C4 A'!AL$1200","v":0},{"$f":" 'TL - C4 A'!AM$1200","v":0},{"$f":" 'TL - C4 A'!AN$1200","v":0},{"$f":" 'TL - C4 A'!AO$1200","v":0},{"$f":" 'TL - C4 A'!AP$1200","v":0},{"$f":" 'TL - C4 A'!AQ$1200","v":0},{"$f":" 'TL - C4 A'!AR$1200","v":0},{"$f":" 'TL - C4 A'!AS$1200","v":0},{"$f":" 'TL - C4 A'!AT$1200","v":0},{"$f":" 'TL - C4 A'!AU$1200","v":0},{"$f":" 'TL - C4 A'!AV$1200","v":0},{"$f":" 'TL - C4 A'!AW$1200","v":0},{"$f":" 'TL - C4 A'!AX$1200","v":0},{"$f":" 'TL - C4 A'!AY$1200","v":0},{"$f":" 'TL - C4 A'!AZ$1200","v":0},{"$f":" 'TL - C4 A'!BA$1200","v":0},{"$f":" 'TL - C4 A'!BB$1200","v":0},{"$f":" 'TL - C4 A'!BC$1200","v":0},{"$f":" 'TL - C4 A'!BD$1200","v":0},{"$f":" 'TL - C4 A'!BE$1200","v":0},{"$f":" 'TL - C4 A'!BF$1200","v":0},{"$f":" 'TL - C4 A'!BG$1200","v":0},{"$f":" 'TL - C4 A'!BH$1200","v":0},{"$f":" 'TL - C4 A'!BI$1200","v":0},{"$f":" 'TL - C4 A'!BJ$1200","v":0},{"$f":" 'TL - C4 A'!BK$1200","v":0},{"$f":" 'TL - C4 A'!BL$1200","v":0},{"$f":" 'TL - C4 A'!BM$1200","v":0},{"$f":" 'TL - C4 A'!BN$1200","v":0},{"$f":" 'TL - C4 A'!BO$1200","v":0},{"$f":" 'TL - C4 A'!BP$1200","v":0},{"$f":" 'TL - C4 A'!BQ$1200","v":0},{"$f":" 'TL - C4 A'!BR$1200","v":0},{"$f":" 'TL - C4 A'!BS$1200","v":0},{"$f":" 'TL - C4 A'!BT$1200","v":0},{"$f":" 'TL - C4 A'!BU$1200","v":0},{"$f":" 'TL - C4 A'!BV$1200","v":0},{"$f":" 'TL - C4 A'!BW$1200","v":0},{"$f":" 'TL - C4 A'!BX$1200","v":0},{"$f":" 'TL - C4 A'!BY$1200","v":0},{"$f":" 'TL - C4 A'!BZ$1200","v":0},{"$f":" 'TL - C4 A'!CA$1200","v":0}]
[null,null,null,null,{"$f":" 'TL - C4 A'!E$1201","v":"Depreciation - capex addition - 01 Apr 05 - real - T5Y"},{"$f":" 'TL - C4 A'!F$1201","v":0},{"$f":" 'TL - C4 A'!G$1201","v":0},{"$f":" 'TL - C4 A'!H$1201","v":0},{"$f":" 'TL - C4 A'!I$1201","v":"GBP m"},{"$f":" 'TL - C4 A'!J$1201","v":0},{"$f":" 'TL - C4 A'!K$1201","v":0},{"$f":" 'TL - C4 A'!L$1201","v":0},{"$f":" 'TL - C4 A'!M$1201","v":0},{"$f":" 'TL - C4 A'!N$1201","v":0},{"$f":" 'TL - C4 A'!O$1201","v":0},{"$f":" 'TL - C4 A'!P$1201","v":0},{"$f":" 'TL - C4 A'!Q$1201","v":0},{"$f":" 'TL - C4 A'!R$1201","v":0},{"$f":" 'TL - C4 A'!S$1201","v":0},{"$f":" 'TL - C4 A'!T$1201","v":0},{"$f":" 'TL - C4 A'!U$1201","v":0},{"$f":" 'TL - C4 A'!V$1201","v":0},{"$f":" 'TL - C4 A'!W$1201","v":0},{"$f":" 'TL - C4 A'!X$1201","v":0},{"$f":" 'TL - C4 A'!Y$1201","v":0},{"$f":" 'TL - C4 A'!Z$1201","v":0},{"$f":" 'TL - C4 A'!AA$1201","v":0},{"$f":" 'TL - C4 A'!AB$1201","v":0},{"$f":" 'TL - C4 A'!AC$1201","v":0},{"$f":" 'TL - C4 A'!AD$1201","v":0},{"$f":" 'TL - C4 A'!AE$1201","v":0},{"$f":" 'TL - C4 A'!AF$1201","v":0},{"$f":" 'TL - C4 A'!AG$1201","v":0},{"$f":" 'TL - C4 A'!AH$1201","v":0},{"$f":" 'TL - C4 A'!AI$1201","v":0},{"$f":" 'TL - C4 A'!AJ$1201","v":0},{"$f":" 'TL - C4 A'!AK$1201","v":0},{"$f":" 'TL - C4 A'!AL$1201","v":0},{"$f":" 'TL - C4 A'!AM$1201","v":0},{"$f":" 'TL - C4 A'!AN$1201","v":0},{"$f":" 'TL - C4 A'!AO$1201","v":0},{"$f":" 'TL - C4 A'!AP$1201","v":0},{"$f":" 'TL - C4 A'!AQ$1201","v":0},{"$f":" 'TL - C4 A'!AR$1201","v":0},{"$f":" 'TL - C4 A'!AS$1201","v":0},{"$f":" 'TL - C4 A'!AT$1201","v":0},{"$f":" 'TL - C4 A'!AU$1201","v":0},{"$f":" 'TL - C4 A'!AV$1201","v":0},{"$f":" 'TL - C4 A'!AW$1201","v":0},{"$f":" 'TL - C4 A'!AX$1201","v":0},{"$f":" 'TL - C4 A'!AY$1201","v":0},{"$f":" 'TL - C4 A'!AZ$1201","v":0},{"$f":" 'TL - C4 A'!BA$1201","v":0},{"$f":" 'TL - C4 A'!BB$1201","v":0},{"$f":" 'TL - C4 A'!BC$1201","v":0},{"$f":" 'TL - C4 A'!BD$1201","v":0},{"$f":" 'TL - C4 A'!BE$1201","v":0},{"$f":" 'TL - C4 A'!BF$1201","v":0},{"$f":" 'TL - C4 A'!BG$1201","v":0},{"$f":" 'TL - C4 A'!BH$1201","v":0},{"$f":" 'TL - C4 A'!BI$1201","v":0},{"$f":" 'TL - C4 A'!BJ$1201","v":0},{"$f":" 'TL - C4 A'!BK$1201","v":0},{"$f":" 'TL - C4 A'!BL$1201","v":0},{"$f":" 'TL - C4 A'!BM$1201","v":0},{"$f":" 'TL - C4 A'!BN$1201","v":0},{"$f":" 'TL - C4 A'!BO$1201","v":0},{"$f":" 'TL - C4 A'!BP$1201","v":0},{"$f":" 'TL - C4 A'!BQ$1201","v":0},{"$f":" 'TL - C4 A'!BR$1201","v":0},{"$f":" 'TL - C4 A'!BS$1201","v":0},{"$f":" 'TL - C4 A'!BT$1201","v":0},{"$f":" 'TL - C4 A'!BU$1201","v":0},{"$f":" 'TL - C4 A'!BV$1201","v":0},{"$f":" 'TL - C4 A'!BW$1201","v":0},{"$f":" 'TL - C4 A'!BX$1201","v":0},{"$f":" 'TL - C4 A'!BY$1201","v":0},{"$f":" 'TL - C4 A'!BZ$1201","v":0},{"$f":" 'TL - C4 A'!CA$1201","v":0}]
[null,null,null,null,{"$f":" 'TL - C4 A'!E$1202","v":"Depreciation - capex addition - 01 Apr 06 - real - T5Y"},{"$f":" 'TL - C4 A'!F$1202","v":0},{"$f":" 'TL - C4 A'!G$1202","v":0},{"$f":" 'TL - C4 A'!H$1202","v":0},{"$f":" 'TL - C4 A'!I$1202","v":"GBP m"},{"$f":" 'TL - C4 A'!J$1202","v":0},{"$f":" 'TL - C4 A'!K$1202","v":0},{"$f":" 'TL - C4 A'!L$1202","v":0},{"$f":" 'TL - C4 A'!M$1202","v":0},{"$f":" 'TL - C4 A'!N$1202","v":0},{"$f":" 'TL - C4 A'!O$1202","v":0},{"$f":" 'TL - C4 A'!P$1202","v":0},{"$f":" 'TL - C4 A'!Q$1202","v":0},{"$f":" 'TL - C4 A'!R$1202","v":0},{"$f":" 'TL - C4 A'!S$1202","v":0},{"$f":" 'TL - C4 A'!T$1202","v":0},{"$f":" 'TL - C4 A'!U$1202","v":0},{"$f":" 'TL - C4 A'!V$1202","v":0},{"$f":" 'TL - C4 A'!W$1202","v":0},{"$f":" 'TL - C4 A'!X$1202","v":0},{"$f":" 'TL - C4 A'!Y$1202","v":0},{"$f":" 'TL - C4 A'!Z$1202","v":0},{"$f":" 'TL - C4 A'!AA$1202","v":0},{"$f":" 'TL - C4 A'!AB$1202","v":0},{"$f":" 'TL - C4 A'!AC$1202","v":0},{"$f":" 'TL - C4 A'!AD$1202","v":0},{"$f":" 'TL - C4 A'!AE$1202","v":0},{"$f":" 'TL - C4 A'!AF$1202","v":0},{"$f":" 'TL - C4 A'!AG$1202","v":0},{"$f":" 'TL - C4 A'!AH$1202","v":0},{"$f":" 'TL - C4 A'!AI$1202","v":0},{"$f":" 'TL - C4 A'!AJ$1202","v":0},{"$f":" 'TL - C4 A'!AK$1202","v":0},{"$f":" 'TL - C4 A'!AL$1202","v":0},{"$f":" 'TL - C4 A'!AM$1202","v":0},{"$f":" 'TL - C4 A'!AN$1202","v":0},{"$f":" 'TL - C4 A'!AO$1202","v":0},{"$f":" 'TL - C4 A'!AP$1202","v":0},{"$f":" 'TL - C4 A'!AQ$1202","v":0},{"$f":" 'TL - C4 A'!AR$1202","v":0},{"$f":" 'TL - C4 A'!AS$1202","v":0},{"$f":" 'TL - C4 A'!AT$1202","v":0},{"$f":" 'TL - C4 A'!AU$1202","v":0},{"$f":" 'TL - C4 A'!AV$1202","v":0},{"$f":" 'TL - C4 A'!AW$1202","v":0},{"$f":" 'TL - C4 A'!AX$1202","v":0},{"$f":" 'TL - C4 A'!AY$1202","v":0},{"$f":" 'TL - C4 A'!AZ$1202","v":0},{"$f":" 'TL - C4 A'!BA$1202","v":0},{"$f":" 'TL - C4 A'!BB$1202","v":0},{"$f":" 'TL - C4 A'!BC$1202","v":0},{"$f":" 'TL - C4 A'!BD$1202","v":0},{"$f":" 'TL - C4 A'!BE$1202","v":0},{"$f":" 'TL - C4 A'!BF$1202","v":0},{"$f":" 'TL - C4 A'!BG$1202","v":0},{"$f":" 'TL - C4 A'!BH$1202","v":0},{"$f":" 'TL - C4 A'!BI$1202","v":0},{"$f":" 'TL - C4 A'!BJ$1202","v":0},{"$f":" 'TL - C4 A'!BK$1202","v":0},{"$f":" 'TL - C4 A'!BL$1202","v":0},{"$f":" 'TL - C4 A'!BM$1202","v":0},{"$f":" 'TL - C4 A'!BN$1202","v":0},{"$f":" 'TL - C4 A'!BO$1202","v":0},{"$f":" 'TL - C4 A'!BP$1202","v":0},{"$f":" 'TL - C4 A'!BQ$1202","v":0},{"$f":" 'TL - C4 A'!BR$1202","v":0},{"$f":" 'TL - C4 A'!BS$1202","v":0},{"$f":" 'TL - C4 A'!BT$1202","v":0},{"$f":" 'TL - C4 A'!BU$1202","v":0},{"$f":" 'TL - C4 A'!BV$1202","v":0},{"$f":" 'TL - C4 A'!BW$1202","v":0},{"$f":" 'TL - C4 A'!BX$1202","v":0},{"$f":" 'TL - C4 A'!BY$1202","v":0},{"$f":" 'TL - C4 A'!BZ$1202","v":0},{"$f":" 'TL - C4 A'!CA$1202","v":0}]
[null,null,null,null,{"$f":" 'TL - C4 A'!E$1203","v":"Depreciation - capex addition - 01 Apr 07 - real - T5Y"},{"$f":" 'TL - C4 A'!F$1203","v":0},{"$f":" 'TL - C4 A'!G$1203","v":0},{"$f":" 'TL - C4 A'!H$1203","v":0},{"$f":" 'TL - C4 A'!I$1203","v":"GBP m"},{"$f":" 'TL - C4 A'!J$1203","v":0},{"$f":" 'TL - C4 A'!K$1203","v":0},{"$f":" 'TL - C4 A'!L$1203","v":0},{"$f":" 'TL - C4 A'!M$1203","v":0},{"$f":" 'TL - C4 A'!N$1203","v":0},{"$f":" 'TL - C4 A'!O$1203","v":0},{"$f":" 'TL - C4 A'!P$1203","v":0},{"$f":" 'TL - C4 A'!Q$1203","v":0},{"$f":" 'TL - C4 A'!R$1203","v":0},{"$f":" 'TL - C4 A'!S$1203","v":0},{"$f":" 'TL - C4 A'!T$1203","v":0},{"$f":" 'TL - C4 A'!U$1203","v":0},{"$f":" 'TL - C4 A'!V$1203","v":0},{"$f":" 'TL - C4 A'!W$1203","v":0},{"$f":" 'TL - C4 A'!X$1203","v":0},{"$f":" 'TL - C4 A'!Y$1203","v":0},{"$f":" 'TL - C4 A'!Z$1203","v":0},{"$f":" 'TL - C4 A'!AA$1203","v":0},{"$f":" 'TL - C4 A'!AB$1203","v":0},{"$f":" 'TL - C4 A'!AC$1203","v":0},{"$f":" 'TL - C4 A'!AD$1203","v":0},{"$f":" 'TL - C4 A'!AE$1203","v":0},{"$f":" 'TL - C4 A'!AF$1203","v":0},{"$f":" 'TL - C4 A'!AG$1203","v":0},{"$f":" 'TL - C4 A'!AH$1203","v":0},{"$f":" 'TL - C4 A'!AI$1203","v":0},{"$f":" 'TL - C4 A'!AJ$1203","v":0},{"$f":" 'TL - C4 A'!AK$1203","v":0},{"$f":" 'TL - C4 A'!AL$1203","v":0},{"$f":" 'TL - C4 A'!AM$1203","v":0},{"$f":" 'TL - C4 A'!AN$1203","v":0},{"$f":" 'TL - C4 A'!AO$1203","v":0},{"$f":" 'TL - C4 A'!AP$1203","v":0},{"$f":" 'TL - C4 A'!AQ$1203","v":0},{"$f":" 'TL - C4 A'!AR$1203","v":0},{"$f":" 'TL - C4 A'!AS$1203","v":0},{"$f":" 'TL - C4 A'!AT$1203","v":0},{"$f":" 'TL - C4 A'!AU$1203","v":0},{"$f":" 'TL - C4 A'!AV$1203","v":0},{"$f":" 'TL - C4 A'!AW$1203","v":0},{"$f":" 'TL - C4 A'!AX$1203","v":0},{"$f":" 'TL - C4 A'!AY$1203","v":0},{"$f":" 'TL - C4 A'!AZ$1203","v":0},{"$f":" 'TL - C4 A'!BA$1203","v":0},{"$f":" 'TL - C4 A'!BB$1203","v":0},{"$f":" 'TL - C4 A'!BC$1203","v":0},{"$f":" 'TL - C4 A'!BD$1203","v":0},{"$f":" 'TL - C4 A'!BE$1203","v":0},{"$f":" 'TL - C4 A'!BF$1203","v":0},{"$f":" 'TL - C4 A'!BG$1203","v":0},{"$f":" 'TL - C4 A'!BH$1203","v":0},{"$f":" 'TL - C4 A'!BI$1203","v":0},{"$f":" 'TL - C4 A'!BJ$1203","v":0},{"$f":" 'TL - C4 A'!BK$1203","v":0},{"$f":" 'TL - C4 A'!BL$1203","v":0},{"$f":" 'TL - C4 A'!BM$1203","v":0},{"$f":" 'TL - C4 A'!BN$1203","v":0},{"$f":" 'TL - C4 A'!BO$1203","v":0},{"$f":" 'TL - C4 A'!BP$1203","v":0},{"$f":" 'TL - C4 A'!BQ$1203","v":0},{"$f":" 'TL - C4 A'!BR$1203","v":0},{"$f":" 'TL - C4 A'!BS$1203","v":0},{"$f":" 'TL - C4 A'!BT$1203","v":0},{"$f":" 'TL - C4 A'!BU$1203","v":0},{"$f":" 'TL - C4 A'!BV$1203","v":0},{"$f":" 'TL - C4 A'!BW$1203","v":0},{"$f":" 'TL - C4 A'!BX$1203","v":0},{"$f":" 'TL - C4 A'!BY$1203","v":0},{"$f":" 'TL - C4 A'!BZ$1203","v":0},{"$f":" 'TL - C4 A'!CA$1203","v":0}]
[null,null,null,null,{"$f":" 'TL - C4 A'!E$1204","v":"Depreciation - capex addition - 01 Apr 08 - real - T5Y"},{"$f":" 'TL - C4 A'!F$1204","v":0},{"$f":" 'TL - C4 A'!G$1204","v":0},{"$f":" 'TL - C4 A'!H$1204","v":0},{"$f":" 'TL - C4 A'!I$1204","v":"GBP m"},{"$f":" 'TL - C4 A'!J$1204","v":0},{"$f":" 'TL - C4 A'!K$1204","v":0},{"$f":" 'TL - C4 A'!L$1204","v":0},{"$f":" 'TL - C4 A'!M$1204","v":0},{"$f":" 'TL - C4 A'!N$1204","v":0},{"$f":" 'TL - C4 A'!O$1204","v":0},{"$f":" 'TL - C4 A'!P$1204","v":0},{"$f":" 'TL - C4 A'!Q$1204","v":0},{"$f":" 'TL - C4 A'!R$1204","v":0},{"$f":" 'TL - C4 A'!S$1204","v":0},{"$f":" 'TL - C4 A'!T$1204","v":0},{"$f":" 'TL - C4 A'!U$1204","v":0},{"$f":" 'TL - C4 A'!V$1204","v":0},{"$f":" 'TL - C4 A'!W$1204","v":0},{"$f":" 'TL - C4 A'!X$1204","v":0},{"$f":" 'TL - C4 A'!Y$1204","v":0},{"$f":" 'TL - C4 A'!Z$1204","v":0},{"$f":" 'TL - C4 A'!AA$1204","v":0},{"$f":" 'TL - C4 A'!AB$1204","v":0},{"$f":" 'TL - C4 A'!AC$1204","v":0},{"$f":" 'TL - C4 A'!AD$1204","v":0},{"$f":" 'TL - C4 A'!AE$1204","v":0},{"$f":" 'TL - C4 A'!AF$1204","v":0},{"$f":" 'TL - C4 A'!AG$1204","v":0},{"$f":" 'TL - C4 A'!AH$1204","v":0},{"$f":" 'TL - C4 A'!AI$1204","v":0},{"$f":" 'TL - C4 A'!AJ$1204","v":0},{"$f":" 'TL - C4 A'!AK$1204","v":0},{"$f":" 'TL - C4 A'!AL$1204","v":0},{"$f":" 'TL - C4 A'!AM$1204","v":0},{"$f":" 'TL - C4 A'!AN$1204","v":0},{"$f":" 'TL - C4 A'!AO$1204","v":0},{"$f":" 'TL - C4 A'!AP$1204","v":0},{"$f":" 'TL - C4 A'!AQ$1204","v":0},{"$f":" 'TL - C4 A'!AR$1204","v":0},{"$f":" 'TL - C4 A'!AS$1204","v":0},{"$f":" 'TL - C4 A'!AT$1204","v":0},{"$f":" 'TL - C4 A'!AU$1204","v":0},{"$f":" 'TL - C4 A'!AV$1204","v":0},{"$f":" 'TL - C4 A'!AW$1204","v":0},{"$f":" 'TL - C4 A'!AX$1204","v":0},{"$f":" 'TL - C4 A'!AY$1204","v":0},{"$f":" 'TL - C4 A'!AZ$1204","v":0},{"$f":" 'TL - C4 A'!BA$1204","v":0},{"$f":" 'TL - C4 A'!BB$1204","v":0},{"$f":" 'TL - C4 A'!BC$1204","v":0},{"$f":" 'TL - C4 A'!BD$1204","v":0},{"$f":" 'TL - C4 A'!BE$1204","v":0},{"$f":" 'TL - C4 A'!BF$1204","v":0},{"$f":" 'TL - C4 A'!BG$1204","v":0},{"$f":" 'TL - C4 A'!BH$1204","v":0},{"$f":" 'TL - C4 A'!BI$1204","v":0},{"$f":" 'TL - C4 A'!BJ$1204","v":0},{"$f":" 'TL - C4 A'!BK$1204","v":0},{"$f":" 'TL - C4 A'!BL$1204","v":0},{"$f":" 'TL - C4 A'!BM$1204","v":0},{"$f":" 'TL - C4 A'!BN$1204","v":0},{"$f":" 'TL - C4 A'!BO$1204","v":0},{"$f":" 'TL - C4 A'!BP$1204","v":0},{"$f":" 'TL - C4 A'!BQ$1204","v":0},{"$f":" 'TL - C4 A'!BR$1204","v":0},{"$f":" 'TL - C4 A'!BS$1204","v":0},{"$f":" 'TL - C4 A'!BT$1204","v":0},{"$f":" 'TL - C4 A'!BU$1204","v":0},{"$f":" 'TL - C4 A'!BV$1204","v":0},{"$f":" 'TL - C4 A'!BW$1204","v":0},{"$f":" 'TL - C4 A'!BX$1204","v":0},{"$f":" 'TL - C4 A'!BY$1204","v":0},{"$f":" 'TL - C4 A'!BZ$1204","v":0},{"$f":" 'TL - C4 A'!CA$1204","v":0}]
[null,null,null,null,{"$f":" 'TL - C4 A'!E$1205","v":"Depreciation - capex addition - 01 Apr 09 - real - T5Y"},{"$f":" 'TL - C4 A'!F$1205","v":0},{"$f":" 'TL - C4 A'!G$1205","v":0},{"$f":" 'TL - C4 A'!H$1205","v":0},{"$f":" 'TL - C4 A'!I$1205","v":"GBP m"},{"$f":" 'TL - C4 A'!J$1205","v":0},{"$f":" 'TL - C4 A'!K$1205","v":0},{"$f":" 'TL - C4 A'!L$1205","v":0},{"$f":" 'TL - C4 A'!M$1205","v":0},{"$f":" 'TL - C4 A'!N$1205","v":0},{"$f":" 'TL - C4 A'!O$1205","v":0},{"$f":" 'TL - C4 A'!P$1205","v":0},{"$f":" 'TL - C4 A'!Q$1205","v":0},{"$f":" 'TL - C4 A'!R$1205","v":0},{"$f":" 'TL - C4 A'!S$1205","v":0},{"$f":" 'TL - C4 A'!T$1205","v":0},{"$f":" 'TL - C4 A'!U$1205","v":0},{"$f":" 'TL - C4 A'!V$1205","v":0},{"$f":" 'TL - C4 A'!W$1205","v":0},{"$f":" 'TL - C4 A'!X$1205","v":0},{"$f":" 'TL - C4 A'!Y$1205","v":0},{"$f":" 'TL - C4 A'!Z$1205","v":0},{"$f":" 'TL - C4 A'!AA$1205","v":0},{"$f":" 'TL - C4 A'!AB$1205","v":0},{"$f":" 'TL - C4 A'!AC$1205","v":0},{"$f":" 'TL - C4 A'!AD$1205","v":0},{"$f":" 'TL - C4 A'!AE$1205","v":0},{"$f":" 'TL - C4 A'!AF$1205","v":0},{"$f":" 'TL - C4 A'!AG$1205","v":0},{"$f":" 'TL - C4 A'!AH$1205","v":0},{"$f":" 'TL - C4 A'!AI$1205","v":0},{"$f":" 'TL - C4 A'!AJ$1205","v":0},{"$f":" 'TL - C4 A'!AK$1205","v":0},{"$f":" 'TL - C4 A'!AL$1205","v":0},{"$f":" 'TL - C4 A'!AM$1205","v":0},{"$f":" 'TL - C4 A'!AN$1205","v":0},{"$f":" 'TL - C4 A'!AO$1205","v":0},{"$f":" 'TL - C4 A'!AP$1205","v":0},{"$f":" 'TL - C4 A'!AQ$1205","v":0},{"$f":" 'TL - C4 A'!AR$1205","v":0},{"$f":" 'TL - C4 A'!AS$1205","v":0},{"$f":" 'TL - C4 A'!AT$1205","v":0},{"$f":" 'TL - C4 A'!AU$1205","v":0},{"$f":" 'TL - C4 A'!AV$1205","v":0},{"$f":" 'TL - C4 A'!AW$1205","v":0},{"$f":" 'TL - C4 A'!AX$1205","v":0},{"$f":" 'TL - C4 A'!AY$1205","v":0},{"$f":" 'TL - C4 A'!AZ$1205","v":0},{"$f":" 'TL - C4 A'!BA$1205","v":0},{"$f":" 'TL - C4 A'!BB$1205","v":0},{"$f":" 'TL - C4 A'!BC$1205","v":0},{"$f":" 'TL - C4 A'!BD$1205","v":0},{"$f":" 'TL - C4 A'!BE$1205","v":0},{"$f":" 'TL - C4 A'!BF$1205","v":0},{"$f":" 'TL - C4 A'!BG$1205","v":0},{"$f":" 'TL - C4 A'!BH$1205","v":0},{"$f":" 'TL - C4 A'!BI$1205","v":0},{"$f":" 'TL - C4 A'!BJ$1205","v":0},{"$f":" 'TL - C4 A'!BK$1205","v":0},{"$f":" 'TL - C4 A'!BL$1205","v":0},{"$f":" 'TL - C4 A'!BM$1205","v":0},{"$f":" 'TL - C4 A'!BN$1205","v":0},{"$f":" 'TL - C4 A'!BO$1205","v":0},{"$f":" 'TL - C4 A'!BP$1205","v":0},{"$f":" 'TL - C4 A'!BQ$1205","v":0},{"$f":" 'TL - C4 A'!BR$1205","v":0},{"$f":" 'TL - C4 A'!BS$1205","v":0},{"$f":" 'TL - C4 A'!BT$1205","v":0},{"$f":" 'TL - C4 A'!BU$1205","v":0},{"$f":" 'TL - C4 A'!BV$1205","v":0},{"$f":" 'TL - C4 A'!BW$1205","v":0},{"$f":" 'TL - C4 A'!BX$1205","v":0},{"$f":" 'TL - C4 A'!BY$1205","v":0},{"$f":" 'TL - C4 A'!BZ$1205","v":0},{"$f":" 'TL - C4 A'!CA$1205","v":0}]
[null,null,null,null,{"$f":" 'TL - C4 A'!E$1206","v":"Depreciation - capex addition - 01 Apr 10 - real - T5Y"},{"$f":" 'TL - C4 A'!F$1206","v":0},{"$f":" 'TL - C4 A'!G$1206","v":0},{"$f":" 'TL - C4 A'!H$1206","v":0},{"$f":" 'TL - C4 A'!I$1206","v":"GBP m"},{"$f":" 'TL - C4 A'!J$1206","v":0},{"$f":" 'TL - C4 A'!K$1206","v":0},{"$f":" 'TL - C4 A'!L$1206","v":0},{"$f":" 'TL - C4 A'!M$1206","v":0},{"$f":" 'TL - C4 A'!N$1206","v":0},{"$f":" 'TL - C4 A'!O$1206","v":0},{"$f":" 'TL - C4 A'!P$1206","v":0},{"$f":" 'TL - C4 A'!Q$1206","v":0},{"$f":" 'TL - C4 A'!R$1206","v":0},{"$f":" 'TL - C4 A'!S$1206","v":0},{"$f":" 'TL - C4 A'!T$1206","v":0},{"$f":" 'TL - C4 A'!U$1206","v":0},{"$f":" 'TL - C4 A'!V$1206","v":0},{"$f":" 'TL - C4 A'!W$1206","v":0},{"$f":" 'TL - C4 A'!X$1206","v":0},{"$f":" 'TL - C4 A'!Y$1206","v":0},{"$f":" 'TL - C4 A'!Z$1206","v":0},{"$f":" 'TL - C4 A'!AA$1206","v":0},{"$f":" 'TL - C4 A'!AB$1206","v":0},{"$f":" 'TL - C4 A'!AC$1206","v":0},{"$f":" 'TL - C4 A'!AD$1206","v":0},{"$f":" 'TL - C4 A'!AE$1206","v":0},{"$f":" 'TL - C4 A'!AF$1206","v":0},{"$f":" 'TL - C4 A'!AG$1206","v":0},{"$f":" 'TL - C4 A'!AH$1206","v":0},{"$f":" 'TL - C4 A'!AI$1206","v":0},{"$f":" 'TL - C4 A'!AJ$1206","v":0},{"$f":" 'TL - C4 A'!AK$1206","v":0},{"$f":" 'TL - C4 A'!AL$1206","v":0},{"$f":" 'TL - C4 A'!AM$1206","v":0},{"$f":" 'TL - C4 A'!AN$1206","v":0},{"$f":" 'TL - C4 A'!AO$1206","v":0},{"$f":" 'TL - C4 A'!AP$1206","v":0},{"$f":" 'TL - C4 A'!AQ$1206","v":0},{"$f":" 'TL - C4 A'!AR$1206","v":0},{"$f":" 'TL - C4 A'!AS$1206","v":0},{"$f":" 'TL - C4 A'!AT$1206","v":0},{"$f":" 'TL - C4 A'!AU$1206","v":0},{"$f":" 'TL - C4 A'!AV$1206","v":0},{"$f":" 'TL - C4 A'!AW$1206","v":0},{"$f":" 'TL - C4 A'!AX$1206","v":0},{"$f":" 'TL - C4 A'!AY$1206","v":0},{"$f":" 'TL - C4 A'!AZ$1206","v":0},{"$f":" 'TL - C4 A'!BA$1206","v":0},{"$f":" 'TL - C4 A'!BB$1206","v":0},{"$f":" 'TL - C4 A'!BC$1206","v":0},{"$f":" 'TL - C4 A'!BD$1206","v":0},{"$f":" 'TL - C4 A'!BE$1206","v":0},{"$f":" 'TL - C4 A'!BF$1206","v":0},{"$f":" 'TL - C4 A'!BG$1206","v":0},{"$f":" 'TL - C4 A'!BH$1206","v":0},{"$f":" 'TL - C4 A'!BI$1206","v":0},{"$f":" 'TL - C4 A'!BJ$1206","v":0},{"$f":" 'TL - C4 A'!BK$1206","v":0},{"$f":" 'TL - C4 A'!BL$1206","v":0},{"$f":" 'TL - C4 A'!BM$1206","v":0},{"$f":" 'TL - C4 A'!BN$1206","v":0},{"$f":" 'TL - C4 A'!BO$1206","v":0},{"$f":" 'TL - C4 A'!BP$1206","v":0},{"$f":" 'TL - C4 A'!BQ$1206","v":0},{"$f":" 'TL - C4 A'!BR$1206","v":0},{"$f":" 'TL - C4 A'!BS$1206","v":0},{"$f":" 'TL - C4 A'!BT$1206","v":0},{"$f":" 'TL - C4 A'!BU$1206","v":0},{"$f":" 'TL - C4 A'!BV$1206","v":0},{"$f":" 'TL - C4 A'!BW$1206","v":0},{"$f":" 'TL - C4 A'!BX$1206","v":0},{"$f":" 'TL - C4 A'!BY$1206","v":0},{"$f":" 'TL - C4 A'!BZ$1206","v":0},{"$f":" 'TL - C4 A'!CA$1206","v":0}]
[null,null,null,null,{"$f":" 'TL - C4 A'!E$1207","v":"Depreciation - capex addition - 01 Apr 11 - real - T5Y"},{"$f":" 'TL - C4 A'!F$1207","v":0},{"$f":" 'TL - C4 A'!G$1207","v":0},{"$f":" 'TL - C4 A'!H$1207","v":0},{"$f":" 'TL - C4 A'!I$1207","v":"GBP m"},{"$f":" 'TL - C4 A'!J$1207","v":0},{"$f":" 'TL - C4 A'!K$1207","v":0},{"$f":" 'TL - C4 A'!L$1207","v":0},{"$f":" 'TL - C4 A'!M$1207","v":0},{"$f":" 'TL - C4 A'!N$1207","v":0},{"$f":" 'TL - C4 A'!O$1207","v":0},{"$f":" 'TL - C4 A'!P$1207","v":0},{"$f":" 'TL - C4 A'!Q$1207","v":0},{"$f":" 'TL - C4 A'!R$1207","v":0},{"$f":" 'TL - C4 A'!S$1207","v":0},{"$f":" 'TL - C4 A'!T$1207","v":0},{"$f":" 'TL - C4 A'!U$1207","v":0},{"$f":" 'TL - C4 A'!V$1207","v":0},{"$f":" 'TL - C4 A'!W$1207","v":0},{"$f":" 'TL - C4 A'!X$1207","v":0},{"$f":" 'TL - C4 A'!Y$1207","v":0},{"$f":" 'TL - C4 A'!Z$1207","v":0},{"$f":" 'TL - C4 A'!AA$1207","v":0},{"$f":" 'TL - C4 A'!AB$1207","v":0},{"$f":" 'TL - C4 A'!AC$1207","v":0},{"$f":" 'TL - C4 A'!AD$1207","v":0},{"$f":" 'TL - C4 A'!AE$1207","v":0},{"$f":" 'TL - C4 A'!AF$1207","v":0},{"$f":" 'TL - C4 A'!AG$1207","v":0},{"$f":" 'TL - C4 A'!AH$1207","v":0},{"$f":" 'TL - C4 A'!AI$1207","v":0},{"$f":" 'TL - C4 A'!AJ$1207","v":0},{"$f":" 'TL - C4 A'!AK$1207","v":0},{"$f":" 'TL - C4 A'!AL$1207","v":0},{"$f":" 'TL - C4 A'!AM$1207","v":0},{"$f":" 'TL - C4 A'!AN$1207","v":0},{"$f":" 'TL - C4 A'!AO$1207","v":0},{"$f":" 'TL - C4 A'!AP$1207","v":0},{"$f":" 'TL - C4 A'!AQ$1207","v":0},{"$f":" 'TL - C4 A'!AR$1207","v":0},{"$f":" 'TL - C4 A'!AS$1207","v":0},{"$f":" 'TL - C4 A'!AT$1207","v":0},{"$f":" 'TL - C4 A'!AU$1207","v":0},{"$f":" 'TL - C4 A'!AV$1207","v":0},{"$f":" 'TL - C4 A'!AW$1207","v":0},{"$f":" 'TL - C4 A'!AX$1207","v":0},{"$f":" 'TL - C4 A'!AY$1207","v":0},{"$f":" 'TL - C4 A'!AZ$1207","v":0},{"$f":" 'TL - C4 A'!BA$1207","v":0},{"$f":" 'TL - C4 A'!BB$1207","v":0},{"$f":" 'TL - C4 A'!BC$1207","v":0},{"$f":" 'TL - C4 A'!BD$1207","v":0},{"$f":" 'TL - C4 A'!BE$1207","v":0},{"$f":" 'TL - C4 A'!BF$1207","v":0},{"$f":" 'TL - C4 A'!BG$1207","v":0},{"$f":" 'TL - C4 A'!BH$1207","v":0},{"$f":" 'TL - C4 A'!BI$1207","v":0},{"$f":" 'TL - C4 A'!BJ$1207","v":0},{"$f":" 'TL - C4 A'!BK$1207","v":0},{"$f":" 'TL - C4 A'!BL$1207","v":0},{"$f":" 'TL - C4 A'!BM$1207","v":0},{"$f":" 'TL - C4 A'!BN$1207","v":0},{"$f":" 'TL - C4 A'!BO$1207","v":0},{"$f":" 'TL - C4 A'!BP$1207","v":0},{"$f":" 'TL - C4 A'!BQ$1207","v":0},{"$f":" 'TL - C4 A'!BR$1207","v":0},{"$f":" 'TL - C4 A'!BS$1207","v":0},{"$f":" 'TL - C4 A'!BT$1207","v":0},{"$f":" 'TL - C4 A'!BU$1207","v":0},{"$f":" 'TL - C4 A'!BV$1207","v":0},{"$f":" 'TL - C4 A'!BW$1207","v":0},{"$f":" 'TL - C4 A'!BX$1207","v":0},{"$f":" 'TL - C4 A'!BY$1207","v":0},{"$f":" 'TL - C4 A'!BZ$1207","v":0},{"$f":" 'TL - C4 A'!CA$1207","v":0}]
[null,null,null,null,{"$f":" 'TL - C4 A'!E$1208","v":"Depreciation - capex addition - 01 Oct 12 - real - T5Y"},{"$f":" 'TL - C4 A'!F$1208","v":0},{"$f":" 'TL - C4 A'!G$1208","v":0},{"$f":" 'TL - C4 A'!H$1208","v":0},{"$f":" 'TL - C4 A'!I$1208","v":"GBP m"},{"$f":" 'TL - C4 A'!J$1208","v":0},{"$f":" 'TL - C4 A'!K$1208","v":0.2697440466397148},{"$f":" 'TL - C4 A'!L$1208","v":0},{"$f":" 'TL - C4 A'!M$1208","v":0},{"$f":" 'TL - C4 A'!N$1208","v":0},{"$f":" 'TL - C4 A'!O$1208","v":0},{"$f":" 'TL - C4 A'!P$1208","v":0},{"$f":" 'TL - C4 A'!Q$1208","v":0},{"$f":" 'TL - C4 A'!R$1208","v":0},{"$f":" 'TL - C4 A'!S$1208","v":0},{"$f":" 'TL - C4 A'!T$1208","v":0},{"$f":" 'TL - C4 A'!U$1208","v":0},{"$f":" 'TL - C4 A'!V$1208","v":0},{"$f":" 'TL - C4 A'!W$1208","v":0},{"$f":" 'TL - C4 A'!X$1208","v":0},{"$f":" 'TL - C4 A'!Y$1208","v":0},{"$f":" 'TL - C4 A'!Z$1208","v":0},{"$f":" 'TL - C4 A'!AA$1208","v":0},{"$f":" 'TL - C4 A'!AB$1208","v":0},{"$f":" 'TL - C4 A'!AC$1208","v":0},{"$f":" 'TL - C4 A'!AD$1208","v":0},{"$f":" 'TL - C4 A'!AE$1208","v":0},{"$f":" 'TL - C4 A'!AF$1208","v":2.6974404663971479E-2},{"$f":" 'TL - C4 A'!AG$1208","v":5.3948809327942958E-2},{"$f":" 'TL - C4 A'!AH$1208","v":5.3948809327942958E-2},{"$f":" 'TL - C4 A'!AI$1208","v":5.3948809327942958E-2},{"$f":" 'TL - C4 A'!AJ$1208","v":5.3948809327942958E-2},{"$f":" 'TL - C4 A'!AK$1208","v":2.6974404663971469E-2},{"$f":" 'TL - C4 A'!AL$1208","v":0},{"$f":" 'TL - C4 A'!AM$1208","v":0},{"$f":" 'TL - C4 A'!AN$1208","v":0},{"$f":" 'TL - C4 A'!AO$1208","v":0},{"$f":" 'TL - C4 A'!AP$1208","v":0},{"$f":" 'TL - C4 A'!AQ$1208","v":0},{"$f":" 'TL - C4 A'!AR$1208","v":0},{"$f":" 'TL - C4 A'!AS$1208","v":0},{"$f":" 'TL - C4 A'!AT$1208","v":0},{"$f":" 'TL - C4 A'!AU$1208","v":0},{"$f":" 'TL - C4 A'!AV$1208","v":0},{"$f":" 'TL - C4 A'!AW$1208","v":0},{"$f":" 'TL - C4 A'!AX$1208","v":0},{"$f":" 'TL - C4 A'!AY$1208","v":0},{"$f":" 'TL - C4 A'!AZ$1208","v":0},{"$f":" 'TL - C4 A'!BA$1208","v":0},{"$f":" 'TL - C4 A'!BB$1208","v":0},{"$f":" 'TL - C4 A'!BC$1208","v":0},{"$f":" 'TL - C4 A'!BD$1208","v":0},{"$f":" 'TL - C4 A'!BE$1208","v":0},{"$f":" 'TL - C4 A'!BF$1208","v":0},{"$f":" 'TL - C4 A'!BG$1208","v":0},{"$f":" 'TL - C4 A'!BH$1208","v":0},{"$f":" 'TL - C4 A'!BI$1208","v":0},{"$f":" 'TL - C4 A'!BJ$1208","v":0},{"$f":" 'TL - C4 A'!BK$1208","v":0},{"$f":" 'TL - C4 A'!BL$1208","v":0},{"$f":" 'TL - C4 A'!BM$1208","v":0},{"$f":" 'TL - C4 A'!BN$1208","v":0},{"$f":" 'TL - C4 A'!BO$1208","v":0},{"$f":" 'TL - C4 A'!BP$1208","v":0},{"$f":" 'TL - C4 A'!BQ$1208","v":0},{"$f":" 'TL - C4 A'!BR$1208","v":0},{"$f":" 'TL - C4 A'!BS$1208","v":0},{"$f":" 'TL - C4 A'!BT$1208","v":0},{"$f":" 'TL - C4 A'!BU$1208","v":0},{"$f":" 'TL - C4 A'!BV$1208","v":0},{"$f":" 'TL - C4 A'!BW$1208","v":0},{"$f":" 'TL - C4 A'!BX$1208","v":0},{"$f":" 'TL - C4 A'!BY$1208","v":0},{"$f":" 'TL - C4 A'!BZ$1208","v":0},{"$f":" 'TL - C4 A'!CA$1208","v":0}]
[null,null,null,null,{"$f":" 'TL - C4 A'!E$1209","v":"Depreciation - capex addition - 01 Oct 13 - real - T5Y"},{"$f":" 'TL - C4 A'!F$1209","v":0},{"$f":" 'TL - C4 A'!G$1209","v":0},{"$f":" 'TL - C4 A'!H$1209","v":0},{"$f":" 'TL - C4 A'!I$1209","v":"GBP m"},{"$f":" 'TL - C4 A'!J$1209","v":0},{"$f":" 'TL - C4 A'!K$1209","v":0.62662896261644618},{"$f":" 'TL - C4 A'!L$1209","v":0},{"$f":" 'TL - C4 A'!M$1209","v":0},{"$f":" 'TL - C4 A'!N$1209","v":0},{"$f":" 'TL - C4 A'!O$1209","v":0},{"$f":" 'TL - C4 A'!P$1209","v":0},{"$f":" 'TL - C4 A'!Q$1209","v":0},{"$f":" 'TL - C4 A'!R$1209","v":0},{"$f":" 'TL - C4 A'!S$1209","v":0},{"$f":" 'TL - C4 A'!T$1209","v":0},{"$f":" 'TL - C4 A'!U$1209","v":0},{"$f":" 'TL - C4 A'!V$1209","v":0},{"$f":" 'TL - C4 A'!W$1209","v":0},{"$f":" 'TL - C4 A'!X$1209","v":0},{"$f":" 'TL - C4 A'!Y$1209","v":0},{"$f":" 'TL - C4 A'!Z$1209","v":0},{"$f":" 'TL - C4 A'!AA$1209","v":0},{"$f":" 'TL - C4 A'!AB$1209","v":0},{"$f":" 'TL - C4 A'!AC$1209","v":0},{"$f":" 'TL - C4 A'!AD$1209","v":0},{"$f":" 'TL - C4 A'!AE$1209","v":0},{"$f":" 'TL - C4 A'!AF$1209","v":0},{"$f":" 'TL - C4 A'!AG$1209","v":6.2662896261644618E-2},{"$f":" 'TL - C4 A'!AH$1209","v":0.12532579252328946},{"$f":" 'TL - C4 A'!AI$1209","v":0.12532579252328946},{"$f":" 'TL - C4 A'!AJ$1209","v":0.12532579252328946},{"$f":" 'TL - C4 A'!AK$1209","v":0.12532579252328924},{"$f":" 'TL - C4 A'!AL$1209","v":6.2662896261643897E-2},{"$f":" 'TL - C4 A'!AM$1209","v":0},{"$f":" 'TL - C4 A'!AN$1209","v":0},{"$f":" 'TL - C4 A'!AO$1209","v":0},{"$f":" 'TL - C4 A'!AP$1209","v":0},{"$f":" 'TL - C4 A'!AQ$1209","v":0},{"$f":" 'TL - C4 A'!AR$1209","v":0},{"$f":" 'TL - C4 A'!AS$1209","v":0},{"$f":" 'TL - C4 A'!AT$1209","v":0},{"$f":" 'TL - C4 A'!AU$1209","v":0},{"$f":" 'TL - C4 A'!AV$1209","v":0},{"$f":" 'TL - C4 A'!AW$1209","v":0},{"$f":" 'TL - C4 A'!AX$1209","v":0},{"$f":" 'TL - C4 A'!AY$1209","v":0},{"$f":" 'TL - C4 A'!AZ$1209","v":0},{"$f":" 'TL - C4 A'!BA$1209","v":0},{"$f":" 'TL - C4 A'!BB$1209","v":0},{"$f":" 'TL - C4 A'!BC$1209","v":0},{"$f":" 'TL - C4 A'!BD$1209","v":0},{"$f":" 'TL - C4 A'!BE$1209","v":0},{"$f":" 'TL - C4 A'!BF$1209","v":0},{"$f":" 'TL - C4 A'!BG$1209","v":0},{"$f":" 'TL - C4 A'!BH$1209","v":0},{"$f":" 'TL - C4 A'!BI$1209","v":0},{"$f":" 'TL - C4 A'!BJ$1209","v":0},{"$f":" 'TL - C4 A'!BK$1209","v":0},{"$f":" 'TL - C4 A'!BL$1209","v":0},{"$f":" 'TL - C4 A'!BM$1209","v":0},{"$f":" 'TL - C4 A'!BN$1209","v":0},{"$f":" 'TL - C4 A'!BO$1209","v":0},{"$f":" 'TL - C4 A'!BP$1209","v":0},{"$f":" 'TL - C4 A'!BQ$1209","v":0},{"$f":" 'TL - C4 A'!BR$1209","v":0},{"$f":" 'TL - C4 A'!BS$1209","v":0},{"$f":" 'TL - C4 A'!BT$1209","v":0},{"$f":" 'TL - C4 A'!BU$1209","v":0},{"$f":" 'TL - C4 A'!BV$1209","v":0},{"$f":" 'TL - C4 A'!BW$1209","v":0},{"$f":" 'TL - C4 A'!BX$1209","v":0},{"$f":" 'TL - C4 A'!BY$1209","v":0},{"$f":" 'TL - C4 A'!BZ$1209","v":0},{"$f":" 'TL - C4 A'!CA$1209","v":0}]
[null,null,null,null,{"$f":" 'TL - C4 A'!E$1210","v":"Depreciation - capex addition - 01 Oct 14 - real - T5Y"},{"$f":" 'TL - C4 A'!F$1210","v":0},{"$f":" 'TL - C4 A'!G$1210","v":0},{"$f":" 'TL - C4 A'!H$1210","v":0},{"$f":" 'TL - C4 A'!I$1210","v":"GBP m"},{"$f":" 'TL - C4 A'!J$1210","v":0},{"$f":" 'TL - C4 A'!K$1210","v":0.48626731858703159},{"$f":" 'TL - C4 A'!L$1210","v":0},{"$f":" 'TL - C4 A'!M$1210","v":0},{"$f":" 'TL - C4 A'!N$1210","v":0},{"$f":" 'TL - C4 A'!O$1210","v":0},{"$f":" 'TL - C4 A'!P$1210","v":0},{"$f":" 'TL - C4 A'!Q$1210","v":0},{"$f":" 'TL - C4 A'!R$1210","v":0},{"$f":" 'TL - C4 A'!S$1210","v":0},{"$f":" 'TL - C4 A'!T$1210","v":0},{"$f":" 'TL - C4 A'!U$1210","v":0},{"$f":" 'TL - C4 A'!V$1210","v":0},{"$f":" 'TL - C4 A'!W$1210","v":0},{"$f":" 'TL - C4 A'!X$1210","v":0},{"$f":" 'TL - C4 A'!Y$1210","v":0},{"$f":" 'TL - C4 A'!Z$1210","v":0},{"$f":" 'TL - C4 A'!AA$1210","v":0},{"$f":" 'TL - C4 A'!AB$1210","v":0},{"$f":" 'TL - C4 A'!AC$1210","v":0},{"$f":" 'TL - C4 A'!AD$1210","v":0},{"$f":" 'TL - C4 A'!AE$1210","v":0},{"$f":" 'TL - C4 A'!AF$1210","v":0},{"$f":" 'TL - C4 A'!AG$1210","v":0},{"$f":" 'TL - C4 A'!AH$1210","v":4.8626731858703164E-2},{"$f":" 'TL - C4 A'!AI$1210","v":9.7253463717406438E-2},{"$f":" 'TL - C4 A'!AJ$1210","v":9.7253463717406438E-2},{"$f":" 'TL - C4 A'!AK$1210","v":9.7253463717406327E-2},{"$f":" 'TL - C4 A'!AL$1210","v":9.7253463717406327E-2},{"$f":" 'TL - C4 A'!AM$1210","v":4.8626731858702865E-2},{"$f":" 'TL - C4 A'!AN$1210","v":0},{"$f":" 'TL - C4 A'!AO$1210","v":0},{"$f":" 'TL - C4 A'!AP$1210","v":0},{"$f":" 'TL - C4 A'!AQ$1210","v":0},{"$f":" 'TL - C4 A'!AR$1210","v":0},{"$f":" 'TL - C4 A'!AS$1210","v":0},{"$f":" 'TL - C4 A'!AT$1210","v":0},{"$f":" 'TL - C4 A'!AU$1210","v":0},{"$f":" 'TL - C4 A'!AV$1210","v":0},{"$f":" 'TL - C4 A'!AW$1210","v":0},{"$f":" 'TL - C4 A'!AX$1210","v":0},{"$f":" 'TL - C4 A'!AY$1210","v":0},{"$f":" 'TL - C4 A'!AZ$1210","v":0},{"$f":" 'TL - C4 A'!BA$1210","v":0},{"$f":" 'TL - C4 A'!BB$1210","v":0},{"$f":" 'TL - C4 A'!BC$1210","v":0},{"$f":" 'TL - C4 A'!BD$1210","v":0},{"$f":" 'TL - C4 A'!BE$1210","v":0},{"$f":" 'TL - C4 A'!BF$1210","v":0},{"$f":" 'TL - C4 A'!BG$1210","v":0},{"$f":" 'TL - C4 A'!BH$1210","v":0},{"$f":" 'TL - C4 A'!BI$1210","v":0},{"$f":" 'TL - C4 A'!BJ$1210","v":0},{"$f":" 'TL - C4 A'!BK$1210","v":0},{"$f":" 'TL - C4 A'!BL$1210","v":0},{"$f":" 'TL - C4 A'!BM$1210","v":0},{"$f":" 'TL - C4 A'!BN$1210","v":0},{"$f":" 'TL - C4 A'!BO$1210","v":0},{"$f":" 'TL - C4 A'!BP$1210","v":0},{"$f":" 'TL - C4 A'!BQ$1210","v":0},{"$f":" 'TL - C4 A'!BR$1210","v":0},{"$f":" 'TL - C4 A'!BS$1210","v":0},{"$f":" 'TL - C4 A'!BT$1210","v":0},{"$f":" 'TL - C4 A'!BU$1210","v":0},{"$f":" 'TL - C4 A'!BV$1210","v":0},{"$f":" 'TL - C4 A'!BW$1210","v":0},{"$f":" 'TL - C4 A'!BX$1210","v":0},{"$f":" 'TL - C4 A'!BY$1210","v":0},{"$f":" 'TL - C4 A'!BZ$1210","v":0},{"$f":" 'TL - C4 A'!CA$1210","v":0}]
[null,null,null,null,{"$f":" 'TL - C4 A'!E$1211","v":"Depreciation - capex addition - 01 Oct 15 - real - T5Y"},{"$f":" 'TL - C4 A'!F$1211","v":0},{"$f":" 'TL - C4 A'!G$1211","v":0},{"$f":" 'TL - C4 A'!H$1211","v":0},{"$f":" 'TL - C4 A'!I$1211","v":"GBP m"},{"$f":" 'TL - C4 A'!J$1211","v":0},{"$f":" 'TL - C4 A'!K$1211","v":0.52287466945694738},{"$f":" 'TL - C4 A'!L$1211","v":0},{"$f":" 'TL - C4 A'!M$1211","v":0},{"$f":" 'TL - C4 A'!N$1211","v":0},{"$f":" 'TL - C4 A'!O$1211","v":0},{"$f":" 'TL - C4 A'!P$1211","v":0},{"$f":" 'TL - C4 A'!Q$1211","v":0},{"$f":" 'TL - C4 A'!R$1211","v":0},{"$f":" 'TL - C4 A'!S$1211","v":0},{"$f":" 'TL - C4 A'!T$1211","v":0},{"$f":" 'TL - C4 A'!U$1211","v":0},{"$f":" 'TL - C4 A'!V$1211","v":0},{"$f":" 'TL - C4 A'!W$1211","v":0},{"$f":" 'TL - C4 A'!X$1211","v":0},{"$f":" 'TL - C4 A'!Y$1211","v":0},{"$f":" 'TL - C4 A'!Z$1211","v":0},{"$f":" 'TL - C4 A'!AA$1211","v":0},{"$f":" 'TL - C4 A'!AB$1211","v":0},{"$f":" 'TL - C4 A'!AC$1211","v":0},{"$f":" 'TL - C4 A'!AD$1211","v":0},{"$f":" 'TL - C4 A'!AE$1211","v":0},{"$f":" 'TL - C4 A'!AF$1211","v":0},{"$f":" 'TL - C4 A'!AG$1211","v":0},{"$f":" 'TL - C4 A'!AH$1211","v":0},{"$f":" 'TL - C4 A'!AI$1211","v":5.2287466945694742E-2},{"$f":" 'TL - C4 A'!AJ$1211","v":0.10457493389138948},{"$f":" 'TL - C4 A'!AK$1211","v":0.10457493389138948},{"$f":" 'TL - C4 A'!AL$1211","v":0.10457493389138948},{"$f":" 'TL - C4 A'!AM$1211","v":0.10457493389138948},{"$f":" 'TL - C4 A'!AN$1211","v":5.2287466945694694E-2},{"$f":" 'TL - C4 A'!AO$1211","v":0},{"$f":" 'TL - C4 A'!AP$1211","v":0},{"$f":" 'TL - C4 A'!AQ$1211","v":0},{"$f":" 'TL - C4 A'!AR$1211","v":0},{"$f":" 'TL - C4 A'!AS$1211","v":0},{"$f":" 'TL - C4 A'!AT$1211","v":0},{"$f":" 'TL - C4 A'!AU$1211","v":0},{"$f":" 'TL - C4 A'!AV$1211","v":0},{"$f":" 'TL - C4 A'!AW$1211","v":0},{"$f":" 'TL - C4 A'!AX$1211","v":0},{"$f":" 'TL - C4 A'!AY$1211","v":0},{"$f":" 'TL - C4 A'!AZ$1211","v":0},{"$f":" 'TL - C4 A'!BA$1211","v":0},{"$f":" 'TL - C4 A'!BB$1211","v":0},{"$f":" 'TL - C4 A'!BC$1211","v":0},{"$f":" 'TL - C4 A'!BD$1211","v":0},{"$f":" 'TL - C4 A'!BE$1211","v":0},{"$f":" 'TL - C4 A'!BF$1211","v":0},{"$f":" 'TL - C4 A'!BG$1211","v":0},{"$f":" 'TL - C4 A'!BH$1211","v":0},{"$f":" 'TL - C4 A'!BI$1211","v":0},{"$f":" 'TL - C4 A'!BJ$1211","v":0},{"$f":" 'TL - C4 A'!BK$1211","v":0},{"$f":" 'TL - C4 A'!BL$1211","v":0},{"$f":" 'TL - C4 A'!BM$1211","v":0},{"$f":" 'TL - C4 A'!BN$1211","v":0},{"$f":" 'TL - C4 A'!BO$1211","v":0},{"$f":" 'TL - C4 A'!BP$1211","v":0},{"$f":" 'TL - C4 A'!BQ$1211","v":0},{"$f":" 'TL - C4 A'!BR$1211","v":0},{"$f":" 'TL - C4 A'!BS$1211","v":0},{"$f":" 'TL - C4 A'!BT$1211","v":0},{"$f":" 'TL - C4 A'!BU$1211","v":0},{"$f":" 'TL - C4 A'!BV$1211","v":0},{"$f":" 'TL - C4 A'!BW$1211","v":0},{"$f":" 'TL - C4 A'!BX$1211","v":0},{"$f":" 'TL - C4 A'!BY$1211","v":0},{"$f":" 'TL - C4 A'!BZ$1211","v":0},{"$f":" 'TL - C4 A'!CA$1211","v":0}]
[null,null,null,null,{"$f":" 'TL - C4 A'!E$1212","v":"Depreciation - capex addition - 01 Oct 16 - real - T5Y"},{"$f":" 'TL - C4 A'!F$1212","v":0},{"$f":" 'TL - C4 A'!G$1212","v":0},{"$f":" 'TL - C4 A'!H$1212","v":0},{"$f":" 'TL - C4 A'!I$1212","v":"GBP m"},{"$f":" 'TL - C4 A'!J$1212","v":0},{"$f":" 'TL - C4 A'!K$1212","v":0.55158190145345931},{"$f":" 'TL - C4 A'!L$1212","v":0},{"$f":" 'TL - C4 A'!M$1212","v":0},{"$f":" 'TL - C4 A'!N$1212","v":0},{"$f":" 'TL - C4 A'!O$1212","v":0},{"$f":" 'TL - C4 A'!P$1212","v":0},{"$f":" 'TL - C4 A'!Q$1212","v":0},{"$f":" 'TL - C4 A'!R$1212","v":0},{"$f":" 'TL - C4 A'!S$1212","v":0},{"$f":" 'TL - C4 A'!T$1212","v":0},{"$f":" 'TL - C4 A'!U$1212","v":0},{"$f":" 'TL - C4 A'!V$1212","v":0},{"$f":" 'TL - C4 A'!W$1212","v":0},{"$f":" 'TL - C4 A'!X$1212","v":0},{"$f":" 'TL - C4 A'!Y$1212","v":0},{"$f":" 'TL - C4 A'!Z$1212","v":0},{"$f":" 'TL - C4 A'!AA$1212","v":0},{"$f":" 'TL - C4 A'!AB$1212","v":0},{"$f":" 'TL - C4 A'!AC$1212","v":0},{"$f":" 'TL - C4 A'!AD$1212","v":0},{"$f":" 'TL - C4 A'!AE$1212","v":0},{"$f":" 'TL - C4 A'!AF$1212","v":0},{"$f":" 'TL - C4 A'!AG$1212","v":0},{"$f":" 'TL - C4 A'!AH$1212","v":0},{"$f":" 'TL - C4 A'!AI$1212","v":0},{"$f":" 'TL - C4 A'!AJ$1212","v":5.5158190145345926E-2},{"$f":" 'TL - C4 A'!AK$1212","v":0.11031638029069187},{"$f":" 'TL - C4 A'!AL$1212","v":0.11031638029069187},{"$f":" 'TL - C4 A'!AM$1212","v":0.11031638029069187},{"$f":" 'TL - C4 A'!AN$1212","v":0.11031638029069187},{"$f":" 'TL - C4 A'!AO$1212","v":5.5158190145345933E-2},{"$f":" 'TL - C4 A'!AP$1212","v":0},{"$f":" 'TL - C4 A'!AQ$1212","v":0},{"$f":" 'TL - C4 A'!AR$1212","v":0},{"$f":" 'TL - C4 A'!AS$1212","v":0},{"$f":" 'TL - C4 A'!AT$1212","v":0},{"$f":" 'TL - C4 A'!AU$1212","v":0},{"$f":" 'TL - C4 A'!AV$1212","v":0},{"$f":" 'TL - C4 A'!AW$1212","v":0},{"$f":" 'TL - C4 A'!AX$1212","v":0},{"$f":" 'TL - C4 A'!AY$1212","v":0},{"$f":" 'TL - C4 A'!AZ$1212","v":0},{"$f":" 'TL - C4 A'!BA$1212","v":0},{"$f":" 'TL - C4 A'!BB$1212","v":0},{"$f":" 'TL - C4 A'!BC$1212","v":0},{"$f":" 'TL - C4 A'!BD$1212","v":0},{"$f":" 'TL - C4 A'!BE$1212","v":0},{"$f":" 'TL - C4 A'!BF$1212","v":0},{"$f":" 'TL - C4 A'!BG$1212","v":0},{"$f":" 'TL - C4 A'!BH$1212","v":0},{"$f":" 'TL - C4 A'!BI$1212","v":0},{"$f":" 'TL - C4 A'!BJ$1212","v":0},{"$f":" 'TL - C4 A'!BK$1212","v":0},{"$f":" 'TL - C4 A'!BL$1212","v":0},{"$f":" 'TL - C4 A'!BM$1212","v":0},{"$f":" 'TL - C4 A'!BN$1212","v":0},{"$f":" 'TL - C4 A'!BO$1212","v":0},{"$f":" 'TL - C4 A'!BP$1212","v":0},{"$f":" 'TL - C4 A'!BQ$1212","v":0},{"$f":" 'TL - C4 A'!BR$1212","v":0},{"$f":" 'TL - C4 A'!BS$1212","v":0},{"$f":" 'TL - C4 A'!BT$1212","v":0},{"$f":" 'TL - C4 A'!BU$1212","v":0},{"$f":" 'TL - C4 A'!BV$1212","v":0},{"$f":" 'TL - C4 A'!BW$1212","v":0},{"$f":" 'TL - C4 A'!BX$1212","v":0},{"$f":" 'TL - C4 A'!BY$1212","v":0},{"$f":" 'TL - C4 A'!BZ$1212","v":0},{"$f":" 'TL - C4 A'!CA$1212","v":0}]
[null,null,null,null,{"$f":" 'TL - C4 A'!E$1213","v":"Depreciation - capex addition - 01 Oct 17 - real - T5Y"},{"$f":" 'TL - C4 A'!F$1213","v":0},{"$f":" 'TL - C4 A'!G$1213","v":0},{"$f":" 'TL - C4 A'!H$1213","v":0},{"$f":" 'TL - C4 A'!I$1213","v":"GBP m"},{"$f":" 'TL - C4 A'!J$1213","v":0},{"$f":" 'TL - C4 A'!K$1213","v":0.24860113040902307},{"$f":" 'TL - C4 A'!L$1213","v":0},{"$f":" 'TL - C4 A'!M$1213","v":0},{"$f":" 'TL - C4 A'!N$1213","v":0},{"$f":" 'TL - C4 A'!O$1213","v":0},{"$f":" 'TL - C4 A'!P$1213","v":0},{"$f":" 'TL - C4 A'!Q$1213","v":0},{"$f":" 'TL - C4 A'!R$1213","v":0},{"$f":" 'TL - C4 A'!S$1213","v":0},{"$f":" 'TL - C4 A'!T$1213","v":0},{"$f":" 'TL - C4 A'!U$1213","v":0},{"$f":" 'TL - C4 A'!V$1213","v":0},{"$f":" 'TL - C4 A'!W$1213","v":0},{"$f":" 'TL - C4 A'!X$1213","v":0},{"$f":" 'TL - C4 A'!Y$1213","v":0},{"$f":" 'TL - C4 A'!Z$1213","v":0},{"$f":" 'TL - C4 A'!AA$1213","v":0},{"$f":" 'TL - C4 A'!AB$1213","v":0},{"$f":" 'TL - C4 A'!AC$1213","v":0},{"$f":" 'TL - C4 A'!AD$1213","v":0},{"$f":" 'TL - C4 A'!AE$1213","v":0},{"$f":" 'TL - C4 A'!AF$1213","v":0},{"$f":" 'TL - C4 A'!AG$1213","v":0},{"$f":" 'TL - C4 A'!AH$1213","v":0},{"$f":" 'TL - C4 A'!AI$1213","v":0},{"$f":" 'TL - C4 A'!AJ$1213","v":0},{"$f":" 'TL - C4 A'!AK$1213","v":2.4860113040902309E-2},{"$f":" 'TL - C4 A'!AL$1213","v":4.9720226081804618E-2},{"$f":" 'TL - C4 A'!AM$1213","v":4.9720226081804618E-2},{"$f":" 'TL - C4 A'!AN$1213","v":4.9720226081804618E-2},{"$f":" 'TL - C4 A'!AO$1213","v":4.9720226081804618E-2},{"$f":" 'TL - C4 A'!AP$1213","v":2.4860113040902271E-2},{"$f":" 'TL - C4 A'!AQ$1213","v":0},{"$f":" 'TL - C4 A'!AR$1213","v":0},{"$f":" 'TL - C4 A'!AS$1213","v":0},{"$f":" 'TL - C4 A'!AT$1213","v":0},{"$f":" 'TL - C4 A'!AU$1213","v":0},{"$f":" 'TL - C4 A'!AV$1213","v":0},{"$f":" 'TL - C4 A'!AW$1213","v":0},{"$f":" 'TL - C4 A'!AX$1213","v":0},{"$f":" 'TL - C4 A'!AY$1213","v":0},{"$f":" 'TL - C4 A'!AZ$1213","v":0},{"$f":" 'TL - C4 A'!BA$1213","v":0},{"$f":" 'TL - C4 A'!BB$1213","v":0},{"$f":" 'TL - C4 A'!BC$1213","v":0},{"$f":" 'TL - C4 A'!BD$1213","v":0},{"$f":" 'TL - C4 A'!BE$1213","v":0},{"$f":" 'TL - C4 A'!BF$1213","v":0},{"$f":" 'TL - C4 A'!BG$1213","v":0},{"$f":" 'TL - C4 A'!BH$1213","v":0},{"$f":" 'TL - C4 A'!BI$1213","v":0},{"$f":" 'TL - C4 A'!BJ$1213","v":0},{"$f":" 'TL - C4 A'!BK$1213","v":0},{"$f":" 'TL - C4 A'!BL$1213","v":0},{"$f":" 'TL - C4 A'!BM$1213","v":0},{"$f":" 'TL - C4 A'!BN$1213","v":0},{"$f":" 'TL - C4 A'!BO$1213","v":0},{"$f":" 'TL - C4 A'!BP$1213","v":0},{"$f":" 'TL - C4 A'!BQ$1213","v":0},{"$f":" 'TL - C4 A'!BR$1213","v":0},{"$f":" 'TL - C4 A'!BS$1213","v":0},{"$f":" 'TL - C4 A'!BT$1213","v":0},{"$f":" 'TL - C4 A'!BU$1213","v":0},{"$f":" 'TL - C4 A'!BV$1213","v":0},{"$f":" 'TL - C4 A'!BW$1213","v":0},{"$f":" 'TL - C4 A'!BX$1213","v":0},{"$f":" 'TL - C4 A'!BY$1213","v":0},{"$f":" 'TL - C4 A'!BZ$1213","v":0},{"$f":" 'TL - C4 A'!CA$1213","v":0}]
[]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$34, \"dd mmm yy\") & \" - depreciation calc diff - T5Y\"","v":"Network capex add - 01 Apr 93 - depreciation calc diff - T5Y"},null,null,null,"GBP m",null,{"$f":" SUM(M316:CA316)","v":0},null,{"$f":" M264 - M290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS264 - AS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$35, \"dd mmm yy\") & \" - depreciation calc diff - T5Y\"","v":"Network capex add - 01 Apr 94 - depreciation calc diff - T5Y"},null,null,null,"GBP m",null,0,null,{"$f":" M265 - M291","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS265 - AS291","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$36, \"dd mmm yy\") & \" - depreciation calc diff - T5Y\"","v":"Network capex add - 01 Apr 95 - depreciation calc diff - T5Y"},null,null,null,"GBP m",null,0,null,{"$f":" M266 - M292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS266 - AS292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$37, \"dd mmm yy\") & \" - depreciation calc diff - T5Y\"","v":"Network capex add - 01 Apr 96 - depreciation calc diff - T5Y"},null,null,null,"GBP m",null,0,null,{"$f":" M267 - M293","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS267 - AS293","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$38, \"dd mmm yy\") & \" - depreciation calc diff - T5Y\"","v":"Network capex add - 01 Apr 97 - depreciation calc diff - T5Y"},null,null,null,"GBP m",null,0,null,{"$f":" M268 - M294","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS268 - AS294","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$39, \"dd mmm yy\") & \" - depreciation calc diff - T5Y\"","v":"Network capex add - 01 Apr 98 - depreciation calc diff - T5Y"},null,null,null,"GBP m",null,0,null,{"$f":" M269 - M295","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS269 - AS295","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$40, \"dd mmm yy\") & \" - depreciation calc diff - T5Y\"","v":"Network capex add - 01 Apr 99 - depreciation calc diff - T5Y"},null,null,null,"GBP m",null,0,null,{"$f":" M270 - M296","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS270 - AS296","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$41, \"dd mmm yy\") & \" - depreciation calc diff - T5Y\"","v":"Network capex add - 01 Apr 00 - depreciation calc diff - T5Y"},null,null,null,"GBP m",null,0,null,{"$f":" M271 - M297","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS271 - AS297","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$42, \"dd mmm yy\") & \" - depreciation calc diff - T5Y\"","v":"Network capex add - 01 Apr 01 - depreciation calc diff - T5Y"},null,null,null,"GBP m",null,0,null,{"$f":" M272 - M298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS272 - AS298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$43, \"dd mmm yy\") & \" - depreciation calc diff - T5Y\"","v":"Network capex add - 01 Apr 02 - depreciation calc diff - T5Y"},null,null,null,"GBP m",null,0,null,{"$f":" M273 - M299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS273 - AS299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$44, \"dd mmm yy\") & \" - depreciation calc diff - T5Y\"","v":"Network capex add - 01 Apr 03 - depreciation calc diff - T5Y"},null,null,null,"GBP m",null,0,null,{"$f":" M274 - M300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS274 - AS300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$45, \"dd mmm yy\") & \" - depreciation calc diff - T5Y\"","v":"Network capex add - 01 Apr 04 - depreciation calc diff - T5Y"},null,null,null,"GBP m",null,0,null,{"$f":" M275 - M301","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS275 - AS301","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$46, \"dd mmm yy\") & \" - depreciation calc diff - T5Y\"","v":"Network capex add - 01 Apr 05 - depreciation calc diff - T5Y"},null,null,null,"GBP m",null,0,null,{"$f":" M276 - M302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS276 - AS302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$47, \"dd mmm yy\") & \" - depreciation calc diff - T5Y\"","v":"Network capex add - 01 Apr 06 - depreciation calc diff - T5Y"},null,null,null,"GBP m",null,0,null,{"$f":" M277 - M303","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS277 - AS303","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$48, \"dd mmm yy\") & \" - depreciation calc diff - T5Y\"","v":"Network capex add - 01 Apr 07 - depreciation calc diff - T5Y"},null,null,null,"GBP m",null,0,null,{"$f":" M278 - M304","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS278 - AS304","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$49, \"dd mmm yy\") & \" - depreciation calc diff - T5Y\"","v":"Network capex add - 01 Apr 08 - depreciation calc diff - T5Y"},null,null,null,"GBP m",null,0,null,{"$f":" M279 - M305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS279 - AS305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$50, \"dd mmm yy\") & \" - depreciation calc diff - T5Y\"","v":"Network capex add - 01 Apr 09 - depreciation calc diff - T5Y"},null,null,null,"GBP m",null,0,null,{"$f":" M280 - M306","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS280 - AS306","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$51, \"dd mmm yy\") & \" - depreciation calc diff - T5Y\"","v":"Network capex add - 01 Apr 10 - depreciation calc diff - T5Y"},null,null,null,"GBP m",null,0,null,{"$f":" M281 - M307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS281 - AS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$52, \"dd mmm yy\") & \" - depreciation calc diff - T5Y\"","v":"Network capex add - 01 Apr 11 - depreciation calc diff - T5Y"},null,null,null,"GBP m",null,0,null,{"$f":" M282 - M308","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS282 - AS308","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$53, \"dd mmm yy\") & \" - depreciation calc diff - T5Y\"","v":"Network capex add - 01 Oct 12 - depreciation calc diff - T5Y"},null,null,null,"GBP m",null,0,null,{"$f":" M283 - M309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS283 - AS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$54, \"dd mmm yy\") & \" - depreciation calc diff - T5Y\"","v":"Network capex add - 01 Oct 13 - depreciation calc diff - T5Y"},null,null,null,"GBP m",null,9.4368957093138306E-16,null,{"$f":" M284 - M310","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.2204460492503131E-16,7.2164496600635175E-16,0,0,0,0,0,0,{"$f":" AS284 - AS310","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$55, \"dd mmm yy\") & \" - depreciation calc diff - T5Y\"","v":"Network capex add - 01 Oct 14 - depreciation calc diff - T5Y"},null,null,null,"GBP m",null,6.3837823915946501E-16,null,{"$f":" M285 - M311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.1102230246251565E-16,1.1102230246251565E-16,4.163336342344337E-16,0,0,0,0,0,{"$f":" AS285 - AS311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$56, \"dd mmm yy\") & \" - depreciation calc diff - T5Y\"","v":"Network capex add - 01 Oct 15 - depreciation calc diff - T5Y"},null,null,null,"GBP m",null,0,null,{"$f":" M286 - M312","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS286 - AS312","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$57, \"dd mmm yy\") & \" - depreciation calc diff - T5Y\"","v":"Network capex add - 01 Oct 16 - depreciation calc diff - T5Y"},null,null,null,"GBP m",null,-4.9960036108132044E-16,null,{"$f":" M287 - M313","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.2490009027033011E-16,-1.2490009027033011E-16,-1.2490009027033011E-16,-1.2490009027033011E-16,0,0,0,0,{"$f":" AS287 - AS313","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Network capex add - \" & TEXT('Set Up'!H$58, \"dd mmm yy\") & \" - depreciation calc diff - T5Y\"","v":"Network capex add - 01 Oct 17 - depreciation calc diff - T5Y"},null,null,null,"GBP m",null,3.4694469519536142E-17,null,{"$f":" M288 - M314","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.4694469519536142E-17,0,0,{"$f":" AS288 - AS314","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"TL - C4 C","index":28,"n_rows":446,"n_cols":21,"rows_kept":446,"cut":false,"hidden":false,"merged":[]}
[{"$f":" RIGHT(CELL(\"filename\", $A$1), LEN(CELL(\"filename\", $A$1)) - SEARCH(\"]\", CELL(\"filename\", $A$1)))","v":"TL - C4 C"},null,null,null,null,null,null,{"$f":"IF('Actuals Inp'!H9=0,\"15/16\",\"Nominal\")","v":"15/16"}]
[null,null,null,null,{"$f":" Time!E$23","v":"Model period ending"},null,null,{"$f":" Check!$H$9","v":0},"Error chks",null,null,null,{"$f":" Time!M$23","v":"2017-03-31"},{"$f":" Time!N$23","v":"2018-03-31"},{"$f":" Time!O$23","v":"2019-03-31"},{"$f":" Time!P$23","v":"2020-03-31"},{"$f":" Time!Q$23","v":"2021-03-31"},{"$f":" Time!R$23","v":"2022-03-31"},{"$f":" Time!S$23","v":"2023-03-31"},{"$f":" Time!T$23","v":"2024-03-31"},{"$f":" Time!U$23","v":"2025-03-31"}]
[null,null,null,null,{"$f":" Time!E$154","v":"Timeline label"},null,null,{"$f":" Track!$M$2","v":0},"Track chgs",null,null,null,{"$f":" Time!M$154","v":"RP5"},{"$f":" Time!N$154","v":"RP5 / RP6"},{"$f":" Time!O$154","v":"RP6"},{"$f":" Time!P$154","v":"RP6"},{"$f":" Time!Q$154","v":"RP6"},{"$f":" Time!R$154","v":"RP6"},{"$f":" Time!S$154","v":"RP6"},{"$f":" Time!T$154","v":"RP6"},{"$f":" Time!U$154","v":"Post RP6"}]
[null,null,null,null,{"$f":" Time!E$36","v":"Financial year ending"},null,null,{"$f":" Check!$H$37","v":0},"Alerts",null,null,null,{"$f":" Time!M$36","v":2017},{"$f":" Time!N$36","v":2018},{"$f":" Time!O$36","v":2019},{"$f":" Time!P$36","v":2020},{"$f":" Time!Q$36","v":2021},{"$f":" Time!R$36","v":2022},{"$f":" Time!S$36","v":2023},{"$f":" Time!T$36","v":2024},{"$f":" Time!U$36","v":2025}]
[null,null,null,null,{"$f":" Time!E$10","v":"Model column counter"},"Para references","Defined Term","Constant","Unit",null,"Total",null,{"$f":" Time!M$10","v":1},{"$f":" Time!N$10","v":2},{"$f":" Time!O$10","v":3},{"$f":" Time!P$10","v":4},{"$f":" Time!Q$10","v":5},{"$f":" Time!R$10","v":6},{"$f":" Time!S$10","v":7},{"$f":" Time!T$10","v":8},{"$f":" Time!U$10","v":9}]
[]
["FLAGS"]
[]
[null,null,null,null,{"$f":" Time!E$23","v":"Model period ending"},{"$f":" Time!F$23","v":"00:00:00"},{"$f":" Time!G$23","v":"00:00:00"},{"$f":" Time!H$23","v":"00:00:00"},{"$f":" Time!I$23","v":"date"},{"$f":" Time!J$23","v":"00:00:00"},{"$f":" Time!K$23","v":"00:00:00"},{"$f":" Time!L$23","v":"00:00:00"},{"$f":" Time!M$23","v":"2017-03-31"},{"$f":" Time!N$23","v":"2018-03-31"},{"$f":" Time!O$23","v":"2019-03-31"},{"$f":" Time!P$23","v":"2020-03-31"},{"$f":" Time!Q$23","v":"2021-03-31"},{"$f":" Time!R$23","v":"2022-03-31"},{"$f":" Time!S$23","v":"2023-03-31"},{"$f":" Time!T$23","v":"2024-03-31"},{"$f":" Time!U$23","v":"2025-03-31"}]
[null,null,null,null,"Capex addition 1 date",null,null,{"$f":" INDEX($M$9:$U$9, ROWS(H$10:H10) + 1)","v":"2018-03-31"},"date"]
[null,null,null,null,"Capex addition 2 date",null,null,{"$f":" INDEX($M$9:$U$9, ROWS(H$10:H11) + 1)","v":"2019-03-31"},"date"]
[null,null,null,null,"Capex addition 3 date",null,null,{"$f":" INDEX($M$9:$U$9, ROWS(H$10:H12) + 1)","v":"2020-03-31"},"date"]
[null,null,null,null,"Capex addition 4 date",null,null,{"$f":" INDEX($M$9:$U$9, ROWS(H$10:H13) + 1)","v":"2021-03-31"},"date"]
[null,null,null,null,"Capex addition 5 date",null,null,{"$f":" INDEX($M$9:$U$9, ROWS(H$10:H14) + 1)","v":"2022-03-31"},"date"]
[null,null,null,null,"Capex addition 6 date",null,null,{"$f":" INDEX($M$9:$U$9, ROWS(H$10:H15) + 1)","v":"2023-03-31"},"date"]
[null,null,null,null,"Capex addition 7 date",null,null,{"$f":" INDEX($M$9:$U$9, ROWS(H$10:H16) + 1)","v":"2024-03-31"},"date"]
[]
[null,null,null,null,{"$f":" E$10","v":"Capex addition 1 date"},{"$f":" F$10","v":"00:00:00"},{"$f":" G$10","v":"00:00:00"},{"$f":" H$10","v":"2018-03-31"},{"$f":" I$10","v":"date"}]
[null,null,null,null,{"$f":" E$11","v":"Capex addition 2 date"},{"$f":" F$11","v":"00:00:00"},{"$f":" G$11","v":"00:00:00"},{"$f":" H$11","v":"2019-03-31"},{"$f":" I$11","v":"date"}]
[null,null,null,null,{"$f":" E$12","v":"Capex addition 3 date"},{"$f":" F$12","v":"00:00:00"},{"$f":" G$12","v":"00:00:00"},{"$f":" H$12","v":"2020-03-31"},{"$f":" I$12","v":"date"}]
[null,null,null,null,{"$f":" E$13","v":"Capex addition 4 date"},{"$f":" F$13","v":"00:00:00"},{"$f":" G$13","v":"00:00:00"},{"$f":" H$13","v":"2021-03-31"},{"$f":" I$13","v":"date"}]
[null,null,null,null,{"$f":" E$14","v":"Capex addition 5 date"},{"$f":" F$14","v":"00:00:00"},{"$f":" G$14","v":"00:00:00"},{"$f":" H$14","v":"2022-03-31"},{"$f":" I$14","v":"date"}]
[null,null,null,null,{"$f":" E$15","v":"Capex addition 6 date"},{"$f":" F$15","v":"00:00:00"},{"$f":" G$15","v":"00:00:00"},{"$f":" H$15","v":"2023-03-31"},{"$f":" I$15","v":"date"}]
[null,null,null,null,{"$f":" E$16","v":"Capex addition 7 date"},{"$f":" F$16","v":"00:00:00"},{"$f":" G$16","v":"00:00:00"},{"$f":" H$16","v":"2024-03-31"},{"$f":" I$16","v":"date"}]
[]
[null,null,null,null,{"$f":" Time!E$23","v":"Model period ending"},{"$f":" Time!F$23","v":"00:00:00"},{"$f":" Time!G$23","v":"00:00:00"},{"$f":" Time!H$23","v":"00:00:00"},{"$f":" Time!I$23","v":"date"},{"$f":" Time!J$23","v":"00:00:00"},{"$f":" Time!K$23","v":"00:00:00"},{"$f":" Time!L$23","v":"00:00:00"},{"$f":" Time!M$23","v":"2017-03-31"},{"$f":" Time!N$23","v":"2018-03-31"},{"$f":" Time!O$23","v":"2019-03-31"},{"$f":" Time!P$23","v":"2020-03-31"},{"$f":" Time!Q$23","v":"2021-03-31"},{"$f":" Time!R$23","v":"2022-03-31"},{"$f":" Time!S$23","v":"2023-03-31"},{"$f":" Time!T$23","v":"2024-03-31"},{"$f":" Time!U$23","v":"2025-03-31"}]
[]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$10, \"dd mmm yy\") & \" - start period flag\"","v":"Capex addition - 31 Mar 18 - start period flag"},null,null,null,"flag",null,{"$f":" SUM(M28:U28)","v":1},null,{"$f":" IF($H18 = M$26, 1, 0)","v":0},1,0,0,0,{"$f":" IF($H18 = R$26, 1, 0)","v":0},0,0,0]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$11, \"dd mmm yy\") & \" - start period flag\"","v":"Capex addition - 31 Mar 19 - start period flag"},null,null,null,"flag",null,1,null,0,0,1,0,0,{"$f":" IF($H19 = R$26, 1, 0)","v":0},0,0,0]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$12, \"dd mmm yy\") & \" - start period flag\"","v":"Capex addition - 31 Mar 20 - start period flag"},null,null,null,"flag",null,1,null,0,0,0,1,0,{"$f":" IF($H20 = R$26, 1, 0)","v":0},0,0,0]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$13, \"dd mmm yy\") & \" - start period flag\"","v":"Capex addition - 31 Mar 21 - start period flag"},null,null,null,"flag",null,1,null,0,0,0,0,1,{"$f":" IF($H21 = R$26, 1, 0)","v":0},0,0,0]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$14, \"dd mmm yy\") & \" - start period flag\"","v":"Capex addition - 31 Mar 22 - start period flag"},null,null,null,"flag",null,1,null,0,0,0,0,0,{"$f":" IF($H22 = R$26, 1, 0)","v":1},0,0,0]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$15, \"dd mmm yy\") & \" - start period flag\"","v":"Capex addition - 31 Mar 23 - start period flag"},null,null,null,"flag",null,1,null,0,{"$f":" IF($H23 = N$26, 1, 0)","v":0},0,0,0,{"$f":" IF($H23 = R$26, 1, 0)","v":0},1,0,0]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$16, \"dd mmm yy\") & \" - start period flag\"","v":"Capex addition - 31 Mar 24 - start period flag"},null,null,null,"flag",null,1,null,0,0,0,0,0,{"$f":" IF($H24 = R$26, 1, 0)","v":0},0,1,0]
[]
[]
["4. REGULATORY ASSET BASES  - RAB_TN"]
[]
[null,null,"Capex addition - TN"]
[]
[null,null,null,null,{"$f":" 'TL - C9'!E$41","v":"Capex addition - TN"},{"$f":" 'TL - C9'!F$41","v":0},{"$f":" 'TL - C9'!G$41","v":"CAt_TNt"},{"$f":" 'TL - C9'!H$41","v":0},{"$f":" 'TL - C9'!I$41","v":"GBP m"},{"$f":" 'TL - C9'!J$41","v":0},{"$f":" 'TL - C9'!K$41","v":59.696589678428481},{"$f":" 'TL - C9'!L$41","v":0},{"$f":" 'TL - C9'!M$41","v":0},{"$f":" 'TL - C9'!N$41","v":4.719686378130457},{"$f":" 'TL - C9'!O$41","v":9.3592324815602588},{"$f":" 'TL - C9'!P$41","v":9.279772597791812},{"$f":" 'TL - C9'!Q$41","v":9.2009873284365611},{"$f":" 'TL - C9'!R$41","v":9.1228709460181321},{"$f":" 'TL - C9'!S$41","v":9.0454177716864397},{"$f":" 'TL - C9'!T$41","v":8.9686221748048229},{"$f":" 'TL - C9'!U$41","v":0}]
[null,null,null,null,{"$f":" Time!E$47","v":"Pre - RP6 period flag"},{"$f":" Time!F$47","v":0},{"$f":" Time!G$47","v":0},{"$f":" Time!H$47","v":0},{"$f":" Time!I$47","v":"flag"},{"$f":" Time!J$47","v":0},{"$f":" Time!K$47","v":1},{"$f":" Time!L$47","v":0},{"$f":" Time!M$47","v":1},{"$f":" Time!N$47","v":0},{"$f":" Time!O$47","v":0},{"$f":" Time!P$47","v":0},{"$f":" Time!Q$47","v":0},{"$f":" Time!R$47","v":0},{"$f":" Time!S$47","v":0},{"$f":" Time!T$47","v":0},{"$f":" Time!U$47","v":0}]
[null,null,null,null,{"$f":" E41 & \" - \" & ACTIVE_CASE","v":"Capex addition - TN - RP6"},null,{"$f":" G41","v":"CAt_TNt"},null,"GBP m",null,{"$f":" SUM(M43:U43)","v":59.696589678428481},null,{"$f":" M41 * (1 - M42)","v":0},4.719686378130457,9.3592324815602588,9.279772597791812,9.2009873284365611,9.1228709460181321,9.0454177716864397,8.9686221748048229,0]
[]
[null,null,null,null,{"$f":" E$10","v":"Capex addition 1 date"},{"$f":" F$10","v":"00:00:00"},{"$f":" G$10","v":"00:00:00"},{"$f":" H$10","v":"2018-03-31"},{"$f":" I$10","v":"date"}]
[null,null,null,null,{"$f":" E$11","v":"Capex addition 2 date"},{"$f":" F$11","v":"00:00:00"},{"$f":" G$11","v":"00:00:00"},{"$f":" H$11","v":"2019-03-31"},{"$f":" I$11","v":"date"}]
[null,null,null,null,{"$f":" E$12","v":"Capex addition 3 date"},{"$f":" F$12","v":"00:00:00"},{"$f":" G$12","v":"00:00:00"},{"$f":" H$12","v":"2020-03-31"},{"$f":" I$12","v":"date"}]
[null,null,null,null,{"$f":" E$13","v":"Capex addition 4 date"},{"$f":" F$13","v":"00:00:00"},{"$f":" G$13","v":"00:00:00"},{"$f":" H$13","v":"2021-03-31"},{"$f":" I$13","v":"date"}]
[null,null,null,null,{"$f":" E$14","v":"Capex addition 5 date"},{"$f":" F$14","v":"00:00:00"},{"$f":" G$14","v":"00:00:00"},{"$f":" H$14","v":"2022-03-31"},{"$f":" I$14","v":"date"}]
[null,null,null,null,{"$f":" E$15","v":"Capex addition 6 date"},{"$f":" F$15","v":"00:00:00"},{"$f":" G$15","v":"00:00:00"},{"$f":" H$15","v":"2023-03-31"},{"$f":" I$15","v":"date"}]
[null,null,null,null,{"$f":" E$16","v":"Capex addition 7 date"},{"$f":" F$16","v":"00:00:00"},{"$f":" G$16","v":"00:00:00"},{"$f":" H$16","v":"2024-03-31"},{"$f":" I$16","v":"date"}]
[]
[null,null,null,null,{"$f":" E$43","v":"Capex addition - TN - RP6"},0,"CAt_TNt",0,"GBP m",0,59.696589678428481,0,0,4.719686378130457,9.3592324815602588,9.279772597791812,9.2009873284365611,9.1228709460181321,9.0454177716864397,8.9686221748048229,0]
[null,null,null,null,{"$f":" Time!E$23","v":"Model period ending"},{"$f":" Time!F$23","v":"00:00:00"},{"$f":" Time!G$23","v":"00:00:00"},{"$f":" Time!H$23","v":"00:00:00"},{"$f":" Time!I$23","v":"date"},{"$f":" Time!J$23","v":"00:00:00"},{"$f":" Time!K$23","v":"00:00:00"},{"$f":" Time!L$23","v":"00:00:00"},{"$f":" Time!M$23","v":"2017-03-31"},{"$f":" Time!N$23","v":"2018-03-31"},{"$f":" Time!O$23","v":"2019-03-31"},{"$f":" Time!P$23","v":"2020-03-31"},{"$f":" Time!Q$23","v":"2021-03-31"},{"$f":" Time!R$23","v":"2022-03-31"},{"$f":" Time!S$23","v":"2023-03-31"},{"$f":" Time!T$23","v":"2024-03-31"},{"$f":" Time!U$23","v":"2025-03-31"}]
[]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$10, \"dd mmm yy\")","v":"Capex addition - 31 Mar 18"},null,null,{"$f":" INDEX(M$53:U$53, MATCH(H45, $M$54:$U$54, 0))","v":4.719686378130457},"GBP m"]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$11, \"dd mmm yy\")","v":"Capex addition - 31 Mar 19"},null,null,{"$f":" INDEX(M$53:U$53, MATCH(H46, $M$54:$U$54, 0))","v":9.3592324815602588},"GBP m"]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$12, \"dd mmm yy\")","v":"Capex addition - 31 Mar 20"},null,null,9.279772597791812,"GBP m"]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$13, \"dd mmm yy\")","v":"Capex addition - 31 Mar 21"},null,null,9.2009873284365611,"GBP m"]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$14, \"dd mmm yy\")","v":"Capex addition - 31 Mar 22"},null,null,9.1228709460181321,"GBP m"]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$15, \"dd mmm yy\")","v":"Capex addition - 31 Mar 23"},null,null,9.0454177716864397,"GBP m"]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$16, \"dd mmm yy\")","v":"Capex addition - 31 Mar 24"},null,null,8.9686221748048229,"GBP m"]
[]
[]
[null,null,"Capex addition - depreciation - real - TN"]
[]
[null,null,null,null,{"$f":" 'Licence Inp'!E$332","v":"Additional depreciation factor"},{"$f":" 'Licence Inp'!F$332","v":"4.27a:"},{"$f":" 'Licence Inp'!G$332","v":0},{"$f":" 'Licence Inp'!H$332","v":0.5},{"$f":" 'Licence Inp'!I$332","v":"factor"}]
[null,null,null,null,{"$f":" 'Licence Inp'!E$338","v":"Depreciation rate - RAB_TN"},{"$f":" 'Licence Inp'!F$338","v":"Table 5"},{"$f":" 'Licence Inp'!G$338","v":"DEPR_TN"},{"$f":" 'Licence Inp'!H$338","v":0.03},{"$f":" 'Licence Inp'!I$338","v":"%"}]
[]
[null,null,null,null,{"$f":" E$56","v":"Capex addition - 31 Mar 18"},{"$f":" F$56","v":0},{"$f":" G$56","v":0},{"$f":" H$56","v":4.719686378130457},{"$f":" I$56","v":"GBP m"}]
[null,null,null,null,{"$f":" E$57","v":"Capex addition - 31 Mar 19"},{"$f":" F$57","v":0},{"$f":" G$57","v":0},{"$f":" H$57","v":9.3592324815602588},{"$f":" I$57","v":"GBP m"}]
[null,null,null,null,{"$f":" E$58","v":"Capex addition - 31 Mar 20"},{"$f":" F$58","v":0},{"$f":" G$58","v":0},{"$f":" H$58","v":9.279772597791812},{"$f":" I$58","v":"GBP m"}]
[null,null,null,null,{"$f":" E$59","v":"Capex addition - 31 Mar 21"},{"$f":" F$59","v":0},{"$f":" G$59","v":0},{"$f":" H$59","v":9.2009873284365611},{"$f":" I$59","v":"GBP m"}]
[null,null,null,null,{"$f":" E$60","v":"Capex addition - 31 Mar 22"},{"$f":" F$60","v":0},{"$f":" G$60","v":0},{"$f":" H$60","v":9.1228709460181321},{"$f":" I$60","v":"GBP m"}]
[null,null,null,null,{"$f":" E$61","v":"Capex addition - 31 Mar 23"},{"$f":" F$61","v":0},{"$f":" G$61","v":0},{"$f":" H$61","v":9.0454177716864397},{"$f":" I$61","v":"GBP m"}]
[null,null,null,null,{"$f":" E$62","v":"Capex addition - 31 Mar 24"},{"$f":" F$62","v":0},{"$f":" G$62","v":0},{"$f":" H$62","v":8.9686221748048229},{"$f":" I$62","v":"GBP m"}]
[]
[null,null,null,null,{"$f":" E$28","v":"Capex addition - 31 Mar 18 - start period flag"},0,0,0,"flag",0,1,0,0,1,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$29","v":"Capex addition - 31 Mar 19 - start period flag"},0,0,0,"flag",0,1,0,0,0,1,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$30","v":"Capex addition - 31 Mar 20 - start period flag"},0,0,0,"flag",0,1,0,0,0,0,1,0,0,0,0,0]
[null,null,null,null,{"$f":" E$31","v":"Capex addition - 31 Mar 21 - start period flag"},0,0,0,"flag",0,1,0,0,0,0,0,1,0,0,0,0]
[null,null,null,null,{"$f":" E$32","v":"Capex addition - 31 Mar 22 - start period flag"},0,0,0,"flag",0,1,0,0,0,0,0,0,1,0,0,0]
[null,null,null,null,{"$f":" E$33","v":"Capex addition - 31 Mar 23 - start period flag"},0,0,0,"flag",0,1,0,0,0,0,0,0,0,1,0,0]
[null,null,null,null,{"$f":" E$34","v":"Capex addition - 31 Mar 24 - start period flag"},0,0,0,"flag",0,1,0,0,0,0,0,0,0,0,1,0]
[]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$10, \"dd mmm yy\") & \" - depreciation - real - TN\"","v":"Capex addition - 31 Mar 18 - depreciation - real - TN"},null,null,null,"GBP m",null,{"$f":" SUM(M86:U86)","v":1.0619294350793527},null,{"$f":" IF(SUM($M78:M78) <> 1, 0, MAX(0, MIN( $H70 - SUM($L86:L86), $H70 * $H$68 * IF(M78 = 1, $H$67, 1))))","v":0},{"$f":" IF(SUM($M78:N78) <> 1, 0, MAX(0, MIN( $H70 - SUM($L86:M86), $H70 * $H$68 * IF(N78 = 1, $H$67, 1))))","v":7.0795295671956845E-2},{"$f":" IF(SUM($M78:O78) <> 1, 0, MAX(0, MIN( $H70 - SUM($L86:N86), $H70 * $H$68 * IF(O78 = 1, $H$67, 1))))","v":0.14159059134391369},{"$f":" IF(SUM($M78:P78) <> 1, 0, MAX(0, MIN( $H70 - SUM($L86:O86), $H70 * $H$68 * IF(P78 = 1, $H$67, 1))))","v":0.14159059134391369},{"$f":" IF(SUM($M78:Q78) <> 1, 0, MAX(0, MIN( $H70 - SUM($L86:P86), $H70 * $H$68 * IF(Q78 = 1, $H$67, 1))))","v":0.14159059134391369},{"$f":" IF(SUM($M78:R78) <> 1, 0, MAX(0, MIN( $H70 - SUM($L86:Q86), $H70 * $H$68 * IF(R78 = 1, $H$67, 1))))","v":0.14159059134391369},{"$f":" IF(SUM($M78:S78) <> 1, 0, MAX(0, MIN( $H70 - SUM($L86:R86), $H70 * $H$68 * IF(S78 = 1, $H$67, 1))))","v":0.14159059134391369},{"$f":" IF(SUM($M78:T78) <> 1, 0, MAX(0, MIN( $H70 - SUM($L86:S86), $H70 * $H$68 * IF(T78 = 1, $H$67, 1))))","v":0.14159059134391369},{"$f":" IF(SUM($M78:U78) <> 1, 0, MAX(0, MIN( $H70 - SUM($L86:T86), $H70 * $H$68 * IF(U78 = 1, $H$67, 1))))","v":0.14159059134391369}]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$11, \"dd mmm yy\") & \" - depreciation - real - TN\"","v":"Capex addition - 31 Mar 19 - depreciation - real - TN"},null,null,null,"GBP m",null,1.8250503339042508,null,{"$f":" IF(SUM($M79:M79) <> 1, 0, MAX(0, MIN( $H71 - SUM($L87:L87), $H71 * $H$68 * IF(M79 = 1, $H$67, 1))))","v":0},{"$f":" IF(SUM($M79:N79) <> 1, 0, MAX(0, MIN( $H71 - SUM($L87:M87), $H71 * $H$68 * IF(N79 = 1, $H$67, 1))))","v":0},{"$f":" IF(SUM($M79:O79) <> 1, 0, MAX(0, MIN( $H71 - SUM($L87:N87), $H71 * $H$68 * IF(O79 = 1, $H$67, 1))))","v":0.14038848722340388},{"$f":" IF(SUM($M79:P79) <> 1, 0, MAX(0, MIN( $H71 - SUM($L87:O87), $H71 * $H$68 * IF(P79 = 1, $H$67, 1))))","v":0.28077697444680777},{"$f":" IF(SUM($M79:Q79) <> 1, 0, MAX(0, MIN( $H71 - SUM($L87:P87), $H71 * $H$68 * IF(Q79 = 1, $H$67, 1))))","v":0.28077697444680777},{"$f":" IF(SUM($M79:R79) <> 1, 0, MAX(0, MIN( $H71 - SUM($L87:Q87), $H71 * $H$68 * IF(R79 = 1, $H$67, 1))))","v":0.28077697444680777},{"$f":" IF(SUM($M79:S79) <> 1, 0, MAX(0, MIN( $H71 - SUM($L87:R87), $H71 * $H$68 * IF(S79 = 1, $H$67, 1))))","v":0.28077697444680777},{"$f":" IF(SUM($M79:T79) <> 1, 0, MAX(0, MIN( $H71 - SUM($L87:S87), $H71 * $H$68 * IF(T79 = 1, $H$67, 1))))","v":0.28077697444680777},{"$f":" IF(SUM($M79:U79) <> 1, 0, MAX(0, MIN( $H71 - SUM($L87:T87), $H71 * $H$68 * IF(U79 = 1, $H$67, 1))))","v":0.28077697444680777}]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$12, \"dd mmm yy\") & \" - depreciation - real - TN\"","v":"Capex addition - 31 Mar 20 - depreciation - real - TN"},null,null,null,"GBP m",null,1.5311624786356488,null,{"$f":" IF(SUM($M80:M80) <> 1, 0, MAX(0, MIN( $H72 - SUM($L88:L88), $H72 * $H$68 * IF(M80 = 1, $H$67, 1))))","v":0},{"$f":" IF(SUM($M80:N80) <> 1, 0, MAX(0, MIN( $H72 - SUM($L88:M88), $H72 * $H$68 * IF(N80 = 1, $H$67, 1))))","v":0},{"$f":" IF(SUM($M80:O80) <> 1, 0, MAX(0, MIN( $H72 - SUM($L88:N88), $H72 * $H$68 * IF(O80 = 1, $H$67, 1))))","v":0},{"$f":" IF(SUM($M80:P80) <> 1, 0, MAX(0, MIN( $H72 - SUM($L88:O88), $H72 * $H$68 * IF(P80 = 1, $H$67, 1))))","v":0.13919658896687717},{"$f":" IF(SUM($M80:Q80) <> 1, 0, MAX(0, MIN( $H72 - SUM($L88:P88), $H72 * $H$68 * IF(Q80 = 1, $H$67, 1))))","v":0.27839317793375434},{"$f":" IF(SUM($M80:R80) <> 1, 0, MAX(0, MIN( $H72 - SUM($L88:Q88), $H72 * $H$68 * IF(R80 = 1, $H$67, 1))))","v":0.27839317793375434},{"$f":" IF(SUM($M80:S80) <> 1, 0, MAX(0, MIN( $H72 - SUM($L88:R88), $H72 * $H$68 * IF(S80 = 1, $H$67, 1))))","v":0.27839317793375434},{"$f":" IF(SUM($M80:T80) <> 1, 0, MAX(0, MIN( $H72 - SUM($L88:S88), $H72 * $H$68 * IF(T80 = 1, $H$67, 1))))","v":0.27839317793375434},{"$f":" IF(SUM($M80:U80) <> 1, 0, MAX(0, MIN( $H72 - SUM($L88:T88), $H72 * $H$68 * IF(U80 = 1, $H$67, 1))))","v":0.27839317793375434}]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$13, \"dd mmm yy\") & \" - depreciation - real - TN\"","v":"Capex addition - 31 Mar 21 - depreciation - real - TN"},null,null,null,"GBP m",null,1.2421332893389356,null,{"$f":" IF(SUM($M81:M81) <> 1, 0, MAX(0, MIN( $H73 - SUM($L89:L89), $H73 * $H$68 * IF(M81 = 1, $H$67, 1))))","v":0},{"$f":" IF(SUM($M81:N81) <> 1, 0, MAX(0, MIN( $H73 - SUM($L89:M89), $H73 * $H$68 * IF(N81 = 1, $H$67, 1))))","v":0},{"$f":" IF(SUM($M81:O81) <> 1, 0, MAX(0, MIN( $H73 - SUM($L89:N89), $H73 * $H$68 * IF(O81 = 1, $H$67, 1))))","v":0},{"$f":" IF(SUM($M81:P81) <> 1, 0, MAX(0, MIN( $H73 - SUM($L89:O89), $H73 * $H$68 * IF(P81 = 1, $H$67, 1))))","v":0},{"$f":" IF(SUM($M81:Q81) <> 1, 0, MAX(0, MIN( $H73 - SUM($L89:P89), $H73 * $H$68 * IF(Q81 = 1, $H$67, 1))))","v":0.13801480992654841},{"$f":" IF(SUM($M81:R81) <> 1, 0, MAX(0, MIN( $H73 - SUM($L89:Q89), $H73 * $H$68 * IF(R81 = 1, $H$67, 1))))","v":0.27602961985309682},{"$f":" IF(SUM($M81:S81) <> 1, 0, MAX(0, MIN( $H73 - SUM($L89:R89), $H73 * $H$68 * IF(S81 = 1, $H$67, 1))))","v":0.27602961985309682},{"$f":" IF(SUM($M81:T81) <> 1, 0, MAX(0, MIN( $H73 - SUM($L89:S89), $H73 * $H$68 * IF(T81 = 1, $H$67, 1))))","v":0.27602961985309682},{"$f":" IF(SUM($M81:U81) <> 1, 0, MAX(0, MIN( $H73 - SUM($L89:T89), $H73 * $H$68 * IF(U81 = 1, $H$67, 1))))","v":0.27602961985309682}]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$14, \"dd mmm yy\") & \" - depreciation - real - TN\"","v":"Capex addition - 31 Mar 22 - depreciation - real - TN"},null,null,null,"GBP m",null,0.95790144933190391,null,{"$f":" IF(SUM($M82:M82) <> 1, 0, MAX(0, MIN( $H74 - SUM($L90:L90), $H74 * $H$68 * IF(M82 = 1, $H$67, 1))))","v":0},{"$f":" IF(SUM($M82:N82) <> 1, 0, MAX(0, MIN( $H74 - SUM($L90:M90), $H74 * $H$68 * IF(N82 = 1, $H$67, 1))))","v":0},{"$f":" IF(SUM($M82:O82) <> 1, 0, MAX(0, MIN( $H74 - SUM($L90:N90), $H74 * $H$68 * IF(O82 = 1, $H$67, 1))))","v":0},{"$f":" IF(SUM($M82:P82) <> 1, 0, MAX(0, MIN( $H74 - SUM($L90:O90), $H74 * $H$68 * IF(P82 = 1, $H$67, 1))))","v":0},{"$f":" IF(SUM($M82:Q82) <> 1, 0, MAX(0, MIN( $H74 - SUM($L90:P90), $H74 * $H$68 * IF(Q82 = 1, $H$67, 1))))","v":0},{"$f":" IF(SUM($M82:R82) <> 1, 0, MAX(0, MIN( $H74 - SUM($L90:Q90), $H74 * $H$68 * IF(R82 = 1, $H$67, 1))))","v":0.13684306419027198},{"$f":" IF(SUM($M82:S82) <> 1, 0, MAX(0, MIN( $H74 - SUM($L90:R90), $H74 * $H$68 * IF(S82 = 1, $H$67, 1))))","v":0.27368612838054396},{"$f":" IF(SUM($M82:T82) <> 1, 0, MAX(0, MIN( $H74 - SUM($L90:S90), $H74 * $H$68 * IF(T82 = 1, $H$67, 1))))","v":0.27368612838054396},{"$f":" IF(SUM($M82:U82) <> 1, 0, MAX(0, MIN( $H74 - SUM($L90:T90), $H74 * $H$68 * IF(U82 = 1, $H$67, 1))))","v":0.27368612838054396}]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$15, \"dd mmm yy\") & \" - depreciation - real - TN\"","v":"Capex addition - 31 Mar 23 - depreciation - real - TN"},null,null,null,"GBP m",null,0.67840633287648289,null,{"$f":" IF(SUM($M83:M83) <> 1, 0, MAX(0, MIN( $H75 - SUM($L91:L91), $H75 * $H$68 * IF(M83 = 1, $H$67, 1))))","v":0},{"$f":" IF(SUM($M83:N83) <> 1, 0, MAX(0, MIN( $H75 - SUM($L91:M91), $H75 * $H$68 * IF(N83 = 1, $H$67, 1))))","v":0},{"$f":" IF(SUM($M83:O83) <> 1, 0, MAX(0, MIN( $H75 - SUM($L91:N91), $H75 * $H$68 * IF(O83 = 1, $H$67, 1))))","v":0},{"$f":" IF(SUM($M83:P83) <> 1, 0, MAX(0, MIN( $H75 - SUM($L91:O91), $H75 * $H$68 * IF(P83 = 1, $H$67, 1))))","v":0},{"$f":" IF(SUM($M83:Q83) <> 1, 0, MAX(0, MIN( $H75 - SUM($L91:P91), $H75 * $H$68 * IF(Q83 = 1, $H$67, 1))))","v":0},{"$f":" IF(SUM($M83:R83) <> 1, 0, MAX(0, MIN( $H75 - SUM($L91:Q91), $H75 * $H$68 * IF(R83 = 1, $H$67, 1))))","v":0},{"$f":" IF(SUM($M83:S83) <> 1, 0, MAX(0, MIN( $H75 - SUM($L91:R91), $H75 * $H$68 * IF(S83 = 1, $H$67, 1))))","v":0.13568126657529658},{"$f":" IF(SUM($M83:T83) <> 1, 0, MAX(0, MIN( $H75 - SUM($L91:S91), $H75 * $H$68 * IF(T83 = 1, $H$67, 1))))","v":0.27136253315059317},{"$f":" IF(SUM($M83:U83) <> 1, 0, MAX(0, MIN( $H75 - SUM($L91:T91), $H75 * $H$68 * IF(U83 = 1, $H$67, 1))))","v":0.27136253315059317}]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$16, \"dd mmm yy\") & \" - depreciation - real - TN\"","v":"Capex addition - 31 Mar 24 - depreciation - real - TN"},null,null,null,"GBP m",null,0.40358799786621702,null,{"$f":" IF(SUM($M84:M84) <> 1, 0, MAX(0, MIN( $H76 - SUM($L92:L92), $H76 * $H$68 * IF(M84 = 1, $H$67, 1))))","v":0},{"$f":" IF(SUM($M84:N84) <> 1, 0, MAX(0, MIN( $H76 - SUM($L92:M92), $H76 * $H$68 * IF(N84 = 1, $H$67, 1))))","v":0},{"$f":" IF(SUM($M84:O84) <> 1, 0, MAX(0, MIN( $H76 - SUM($L92:N92), $H76 * $H$68 * IF(O84 = 1, $H$67, 1))))","v":0},{"$f":" IF(SUM($M84:P84) <> 1, 0, MAX(0, MIN( $H76 - SUM($L92:O92), $H76 * $H$68 * IF(P84 = 1, $H$67, 1))))","v":0},{"$f":" IF(SUM($M84:Q84) <> 1, 0, MAX(0, MIN( $H76 - SUM($L92:P92), $H76 * $H$68 * IF(Q84 = 1, $H$67, 1))))","v":0},{"$f":" IF(SUM($M84:R84) <> 1, 0, MAX(0, MIN( $H76 - SUM($L92:Q92), $H76 * $H$68 * IF(R84 = 1, $H$67, 1))))","v":0},{"$f":" IF(SUM($M84:S84) <> 1, 0, MAX(0, MIN( $H76 - SUM($L92:R92), $H76 * $H$68 * IF(S84 = 1, $H$67, 1))))","v":0},{"$f":" IF(SUM($M84:T84) <> 1, 0, MAX(0, MIN( $H76 - SUM($L92:S92), $H76 * $H$68 * IF(T84 = 1, $H$67, 1))))","v":0.13452933262207234},{"$f":" IF(SUM($M84:U84) <> 1, 0, MAX(0, MIN( $H76 - SUM($L92:T92), $H76 * $H$68 * IF(U84 = 1, $H$67, 1))))","v":0.26905866524414468}]
[]
[]
[null,null,"Capex addition - depreciation - TN"]
[]
[null,null,null,null,{"$f":" 'Licence Inp'!E$332","v":"Additional depreciation factor"},{"$f":" 'Licence Inp'!F$332","v":"4.27a:"},{"$f":" 'Licence Inp'!G$332","v":0},{"$f":" 'Licence Inp'!H$332","v":0.5},{"$f":" 'Licence Inp'!I$332","v":"factor"}]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,{"$f":" Time!E$98","v":"RP6 PPF- actual / actual"},{"$f":" Time!F$98","v":0},{"$f":" Time!G$98","v":0},{"$f":" Time!H$98","v":0},{"$f":" Time!I$98","v":"factor"},{"$f":" Time!J$98","v":0},{"$f":" Time!K$98","v":6.5},{"$f":" Time!L$98","v":0},{"$f":" Time!M$98","v":0},{"$f":" Time!N$98","v":0.5},{"$f":" Time!O$98","v":1},{"$f":" Time!P$98","v":1},{"$f":" Time!Q$98","v":1},{"$f":" Time!R$98","v":1},{"$f":" Time!S$98","v":1},{"$f":" Time!T$98","v":1},{"$f":" Time!U$98","v":0}]
[]
[null,null,null,null,{"$f":" E$86","v":"Capex addition - 31 Mar 18 - depreciation - real - TN"},0,0,0,"GBP m",0,1.0619294350793527,0,0,7.0795295671956845E-2,0.14159059134391369,0.14159059134391369,0.14159059134391369,0.14159059134391369,0.14159059134391369,0.14159059134391369,0.14159059134391369]
[null,null,null,null,{"$f":" E$87","v":"Capex addition - 31 Mar 19 - depreciation - real - TN"},0,0,0,"GBP m",0,1.8250503339042508,0,0,0,0.14038848722340388,0.28077697444680777,0.28077697444680777,0.28077697444680777,0.28077697444680777,0.28077697444680777,0.28077697444680777]
[null,null,null,null,{"$f":" E$88","v":"Capex addition - 31 Mar 20 - depreciation - real - TN"},0,0,0,"GBP m",0,1.5311624786356488,0,0,0,0,0.13919658896687717,0.27839317793375434,0.27839317793375434,0.27839317793375434,0.27839317793375434,0.27839317793375434]
[null,null,null,null,{"$f":" E$89","v":"Capex addition - 31 Mar 21 - depreciation - real - TN"},0,0,0,"GBP m",0,1.2421332893389356,0,0,0,0,0,0.13801480992654841,0.27602961985309682,0.27602961985309682,0.27602961985309682,0.27602961985309682]
[null,null,null,null,{"$f":" E$90","v":"Capex addition - 31 Mar 22 - depreciation - real - TN"},0,0,0,"GBP m",0,0.95790144933190391,0,0,0,0,0,0,0.13684306419027198,0.27368612838054396,0.27368612838054396,0.27368612838054396]
[null,null,null,null,{"$f":" E$91","v":"Capex addition - 31 Mar 23 - depreciation - real - TN"},0,0,0,"GBP m",0,0.67840633287648289,0,0,0,0,0,0,0,0.13568126657529658,0.27136253315059317,0.27136253315059317]
[null,null,null,null,{"$f":" E$92","v":"Capex addition - 31 Mar 24 - depreciation - real - TN"},0,0,0,"GBP m",0,0.40358799786621702,0,0,0,0,0,0,0,0,0.13452933262207234,0.26905866524414468]
[]
[null,null,null,null,{"$f":" E$28","v":"Capex addition - 31 Mar 18 - start period flag"},0,0,0,"flag",0,1,0,0,1,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$29","v":"Capex addition - 31 Mar 19 - start period flag"},0,0,0,"flag",0,1,0,0,0,1,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$30","v":"Capex addition - 31 Mar 20 - start period flag"},0,0,0,"flag",0,1,0,0,0,0,1,0,0,0,0,0]
[null,null,null,null,{"$f":" E$31","v":"Capex addition - 31 Mar 21 - start period flag"},0,0,0,"flag",0,1,0,0,0,0,0,1,0,0,0,0]
[null,null,null,null,{"$f":" E$32","v":"Capex addition - 31 Mar 22 - start period flag"},0,0,0,"flag",0,1,0,0,0,0,0,0,1,0,0,0]
[null,null,null,null,{"$f":" E$33","v":"Capex addition - 31 Mar 23 - start period flag"},0,0,0,"flag",0,1,0,0,0,0,0,0,0,1,0,0]
[null,null,null,null,{"$f":" E$34","v":"Capex addition - 31 Mar 24 - start period flag"},0,0,0,"flag",0,1,0,0,0,0,0,0,0,0,1,0]
[]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$10, \"dd mmm yy\") & \" - depreciation - TN\"","v":"Capex addition - 31 Mar 18 - depreciation - TN"},null,null,null,"GBP m",null,{"$f":" SUM(M117:U117)","v":0.92033884373543906},null,{"$f":" IF(M101 <> 0, IF(M109 = 1, M101, IF(L109 = 1, M101, L117) * (M$98 / L$98) * M$99) * IF(N101 = 0, $H$97, 1), 0)","v":0},7.0795295671956845E-2,0.14159059134391369,0.14159059134391369,0.14159059134391369,0.14159059134391369,0.14159059134391369,0.14159059134391369,0]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$11, \"dd mmm yy\") & \" - depreciation - TN\"","v":"Capex addition - 31 Mar 19 - depreciation - TN"},null,null,null,"GBP m",null,1.5442733594574429,null,{"$f":" IF(M102 <> 0, IF(M110 = 1, M102, IF(L110 = 1, M102, L118) * (M$98 / L$98) * M$99) * IF(N102 = 0, $H$97, 1), 0)","v":0},0,0.14038848722340388,0.28077697444680777,0.28077697444680777,0.28077697444680777,0.28077697444680777,0.28077697444680777,0]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$12, \"dd mmm yy\") & \" - depreciation - TN\"","v":"Capex addition - 31 Mar 20 - depreciation - TN"},null,null,null,"GBP m",null,1.2527693007018945,null,{"$f":" IF(M103 <> 0, IF(M111 = 1, M103, IF(L111 = 1, M103, L119) * (M$98 / L$98) * M$99) * IF(N103 = 0, $H$97, 1), 0)","v":0},0,0,0.13919658896687717,0.27839317793375434,0.27839317793375434,0.27839317793375434,0.27839317793375434,0]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$13, \"dd mmm yy\") & \" - depreciation - TN\"","v":"Capex addition - 31 Mar 21 - depreciation - TN"},null,null,null,"GBP m",null,0.96610366948583881,null,{"$f":" IF(M104 <> 0, IF(M112 = 1, M104, IF(L112 = 1, M104, L120) * (M$98 / L$98) * M$99) * IF(N104 = 0, $H$97, 1), 0)","v":0},0,0,0,0.13801480992654841,0.27602961985309682,0.27602961985309682,0.27602961985309682,0]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$14, \"dd mmm yy\") & \" - depreciation - TN\"","v":"Capex addition - 31 Mar 22 - depreciation - TN"},null,null,null,"GBP m",null,0.68421532095135995,null,{"$f":" IF(M105 <> 0, IF(M113 = 1, M105, IF(L113 = 1, M105, L121) * (M$98 / L$98) * M$99) * IF(N105 = 0, $H$97, 1), 0)","v":0},0,0,0,0,0.13684306419027198,0.27368612838054396,0.27368612838054396,0]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$15, \"dd mmm yy\") & \" - depreciation - TN\"","v":"Capex addition - 31 Mar 23 - depreciation - TN"},null,null,null,"GBP m",null,0.40704379972588978,null,{"$f":" IF(M106 <> 0, IF(M114 = 1, M106, IF(L114 = 1, M106, L122) * (M$98 / L$98) * M$99) * IF(N106 = 0, $H$97, 1), 0)","v":0},0,0,0,0,0,0.13568126657529658,0.27136253315059317,0]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$16, \"dd mmm yy\") & \" - depreciation - TN\"","v":"Capex addition - 31 Mar 24 - depreciation - TN"},null,null,null,"GBP m",null,0.13452933262207234,null,{"$f":" IF(M107 <> 0, IF(M115 = 1, M107, IF(L115 = 1, M107, L123) * (M$98 / L$98) * M$99) * IF(N107 = 0, $H$97, 1), 0)","v":0},0,0,0,0,0,0,0.13452933262207234,0]
[]
[null,null,null,null,"Depreciation amount for additional asset - t - TN",null,null,null,"GBP m",null,{"$f":" SUM(M125:U125)","v":5.9092736266799371},null,{"$f":"SUM(M117:M123)","v":0},{"$f":"SUM(N117:N123)","v":7.0795295671956845E-2},{"$f":"SUM(O117:O123)","v":0.28197907856731758},{"$f":"SUM(P117:P123)","v":0.56156415475759858},{"$f":"SUM(Q117:Q123)","v":0.83877555365102419},1.1136334277678446,1.3861577585334133,1.6563683577307819,0]
[]
[null,null,null,null,{"$f":" E$125","v":"Depreciation amount for additional asset - t - TN"},0,0,0,"GBP m",0,5.9092736266799371,0,0,7.0795295671956845E-2,0.28197907856731758,0.56156415475759858,0.83877555365102419,1.1136334277678446,1.3861577585334133,1.6563683577307819,0]
[null,null,null,null,{"$f":" Time!E$92","v":"RP6 period flag"},{"$f":" Time!F$92","v":0},{"$f":" Time!G$92","v":0},{"$f":" Time!H$92","v":0},{"$f":" Time!I$92","v":"flag"},{"$f":" Time!J$92","v":0},{"$f":" Time!K$92","v":7},{"$f":" Time!L$92","v":0},{"$f":" Time!M$92","v":0},{"$f":" Time!N$92","v":1},{"$f":" Time!O$92","v":1},{"$f":" Time!P$92","v":1},{"$f":" Time!Q$92","v":1},{"$f":" Time!R$92","v":1},{"$f":" Time!S$92","v":1},{"$f":" Time!T$92","v":1},{"$f":" Time!U$92","v":0}]
[null,null,null,null,"Depreciation amount for additional asset - t - TN",null,null,null,"GBP m",null,{"$f":" SUM(M129:U129)","v":5.9092736266799371},null,{"$f":" M127 * M128","v":0},{"$f":" N127 * N128","v":7.0795295671956845E-2},{"$f":" O127 * O128","v":0.28197907856731758},{"$f":" P127 * P128","v":0.56156415475759858},{"$f":" Q127 * Q128","v":0.83877555365102419},1.1136334277678446,1.3861577585334133,1.6563683577307819,0]
[]
[]
[null,null,"Difference in the licence & new logic"]
[]
[null,null,null,null,{"$f":" 'TL - C4'!E$176","v":"Depreciation amount for additional asset - t - TN"},{"$f":" 'TL - C4'!F$176","v":"4.26:"},{"$f":" 'TL - C4'!G$176","v":"DEPADD_TNt"},{"$f":" 'TL - C4'!H$176","v":0},{"$f":" 'TL - C4'!I$176","v":"GBP m"},{"$f":" 'TL - C4'!J$176","v":0},{"$f":" 'TL - C4'!K$176","v":5.9092736266799371},{"$f":" 'TL - C4'!L$176","v":0},{"$f":" 'TL - C4'!M$176","v":0},{"$f":" 'TL - C4'!N$176","v":7.0795295671956845E-2},{"$f":" 'TL - C4'!O$176","v":0.28197907856731758},{"$f":" 'TL - C4'!P$176","v":0.56156415475759858},{"$f":" 'TL - C4'!Q$176","v":0.83877555365102419},{"$f":" 'TL - C4'!R$176","v":1.1136334277678446},{"$f":" 'TL - C4'!S$176","v":1.3861577585334133},{"$f":" 'TL - C4'!T$176","v":1.6563683577307824},{"$f":" 'TL - C4'!U$176","v":0}]
[null,null,null,null,{"$f":" E$129","v":"Depreciation amount for additional asset - t - TN"},0,0,0,"GBP m",0,5.9092736266799371,0,0,7.0795295671956845E-2,0.28197907856731758,0.56156415475759858,0.83877555365102419,1.1136334277678446,1.3861577585334133,1.6563683577307819,0]
[null,null,null,null,"Difference",null,null,null,"GBP m",null,{"$f":" SUM(M136:U136)","v":0},null,{"$f":" M134 - M135","v":0},{"$f":" N134 - N135","v":0},{"$f":" O134 - O135","v":0},{"$f":" P134 - P135","v":0},{"$f":" Q134 - Q135","v":0},0,0,0,0]
[null,null,null,null,"Depreciation amount for additional asset - difference check - TN",null,null,{"$f":" IF( SUM(M137:U137) > 0, 1, 0)","v":0},"check",null,null,null,{"$f":" IF( ABS(M136) > CHK_TOL, 1, 0)","v":0},0,0,0,0,{"$f":" IF( ABS(R136) > CHK_TOL, 1, 0)","v":0},{"$f":" IF( ABS(S136) > CHK_TOL, 1, 0)","v":0},{"$f":" IF( ABS(T136) > CHK_TOL, 1, 0)","v":0},{"$f":" IF( ABS(U136) > CHK_TOL, 1, 0)","v":0}]
[]
[]
["4. REGULATORY ASSET BASES  - RAB_RN"]
[]
[null,null,"Capex addition - RN"]
[]
[null,null,null,null,{"$f":" 'TL - C9'!E$52","v":"Capex addition - RN"},{"$f":" 'TL - C9'!F$52","v":0},{"$f":" 'TL - C9'!G$52","v":"CAt_RNt"},{"$f":" 'TL - C9'!H$52","v":0},{"$f":" 'TL - C9'!I$52","v":"GBP m"},{"$f":" 'TL - C9'!J$52","v":0},{"$f":" 'TL - C9'!K$52","v":54.599999999999994},{"$f":" 'TL - C9'!L$52","v":0},{"$f":" 'TL - C9'!M$52","v":0},{"$f":" 'TL - C9'!N$52","v":1.3},{"$f":" 'TL - C9'!O$52","v":7.95},{"$f":" 'TL - C9'!P$52","v":15.9},{"$f":" 'TL - C9'!Q$52","v":14.45},{"$f":" 'TL - C9'!R$52","v":7.5},{"$f":" 'TL - C9'!S$52","v":7.5},{"$f":" 'TL - C9'!T$52","v":0},{"$f":" 'TL - C9'!U$52","v":0}]
[null,null,null,null,{"$f":" Time!E$47","v":"Pre - RP6 period flag"},{"$f":" Time!F$47","v":0},{"$f":" Time!G$47","v":0},{"$f":" Time!H$47","v":0},{"$f":" Time!I$47","v":"flag"},{"$f":" Time!J$47","v":0},{"$f":" Time!K$47","v":1},{"$f":" Time!L$47","v":0},{"$f":" Time!M$47","v":1},{"$f":" Time!N$47","v":0},{"$f":" Time!O$47","v":0},{"$f":" Time!P$47","v":0},{"$f":" Time!Q$47","v":0},{"$f":" Time!R$47","v":0},{"$f":" Time!S$47","v":0},{"$f":" Time!T$47","v":0},{"$f":" Time!U$47","v":0}]
[null,null,null,null,{"$f":" E144 & \" - \" & ACTIVE_CASE","v":"Capex addition - RN - RP6"},null,{"$f":" G144","v":"CAt_RNt"},null,"GBP m",null,{"$f":" SUM(M146:U146)","v":54.599999999999994},null,{"$f":" M144 * (1 - M145)","v":0},1.3,7.95,15.9,14.45,7.5,7.5,0,0]
[]
[null,null,null,null,{"$f":" E$10","v":"Capex addition 1 date"},{"$f":" F$10","v":"00:00:00"},{"$f":" G$10","v":"00:00:00"},{"$f":" H$10","v":"2018-03-31"},{"$f":" I$10","v":"date"}]
[null,null,null,null,{"$f":" E$11","v":"Capex addition 2 date"},{"$f":" F$11","v":"00:00:00"},{"$f":" G$11","v":"00:00:00"},{"$f":" H$11","v":"2019-03-31"},{"$f":" I$11","v":"date"}]
[null,null,null,null,{"$f":" E$12","v":"Capex addition 3 date"},{"$f":" F$12","v":"00:00:00"},{"$f":" G$12","v":"00:00:00"},{"$f":" H$12","v":"2020-03-31"},{"$f":" I$12","v":"date"}]
[null,null,null,null,{"$f":" E$13","v":"Capex addition 4 date"},{"$f":" F$13","v":"00:00:00"},{"$f":" G$13","v":"00:00:00"},{"$f":" H$13","v":"2021-03-31"},{"$f":" I$13","v":"date"}]
[null,null,null,null,{"$f":" E$14","v":"Capex addition 5 date"},{"$f":" F$14","v":"00:00:00"},{"$f":" G$14","v":"00:00:00"},{"$f":" H$14","v":"2022-03-31"},{"$f":" I$14","v":"date"}]
[null,null,null,null,{"$f":" E$15","v":"Capex addition 6 date"},{"$f":" F$15","v":"00:00:00"},{"$f":" G$15","v":"00:00:00"},{"$f":" H$15","v":"2023-03-31"},{"$f":" I$15","v":"date"}]
[null,null,null,null,{"$f":" E$16","v":"Capex addition 7 date"},{"$f":" F$16","v":"00:00:00"},{"$f":" G$16","v":"00:00:00"},{"$f":" H$16","v":"2024-03-31"},{"$f":" I$16","v":"date"}]
[]
[null,null,null,null,{"$f":" E$146","v":"Capex addition - RN - RP6"},0,"CAt_RNt",0,"GBP m",0,54.599999999999994,0,0,1.3,7.95,15.9,14.45,7.5,7.5,0,0]
[null,null,null,null,{"$f":" Time!E$23","v":"Model period ending"},{"$f":" Time!F$23","v":"00:00:00"},{"$f":" Time!G$23","v":"00:00:00"},{"$f":" Time!H$23","v":"00:00:00"},{"$f":" Time!I$23","v":"date"},{"$f":" Time!J$23","v":"00:00:00"},{"$f":" Time!K$23","v":"00:00:00"},{"$f":" Time!L$23","v":"00:00:00"},{"$f":" Time!M$23","v":"2017-03-31"},{"$f":" Time!N$23","v":"2018-03-31"},{"$f":" Time!O$23","v":"2019-03-31"},{"$f":" Time!P$23","v":"2020-03-31"},{"$f":" Time!Q$23","v":"2021-03-31"},{"$f":" Time!R$23","v":"2022-03-31"},{"$f":" Time!S$23","v":"2023-03-31"},{"$f":" Time!T$23","v":"2024-03-31"},{"$f":" Time!U$23","v":"2025-03-31"}]
[]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$10, \"dd mmm yy\")","v":"Capex addition - 31 Mar 18"},null,null,{"$f":" INDEX(M$156:U$156, MATCH(H148, $M$157:$U$157, 0))","v":1.3},"GBP m"]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$11, \"dd mmm yy\")","v":"Capex addition - 31 Mar 19"},null,null,{"$f":" INDEX(M$156:U$156, MATCH(H149, $M$157:$U$157, 0))","v":7.95},"GBP m"]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$12, \"dd mmm yy\")","v":"Capex addition - 31 Mar 20"},null,null,15.9,"GBP m"]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$13, \"dd mmm yy\")","v":"Capex addition - 31 Mar 21"},null,null,14.45,"GBP m"]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$14, \"dd mmm yy\")","v":"Capex addition - 31 Mar 22"},null,null,7.5,"GBP m"]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$15, \"dd mmm yy\")","v":"Capex addition - 31 Mar 23"},null,null,7.5,"GBP m"]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$16, \"dd mmm yy\")","v":"Capex addition - 31 Mar 24"},null,null,0,"GBP m"]
[]
[]
[null,null,"Capex addition - depreciation - real - RN"]
[]
[null,null,null,null,{"$f":" 'Licence Inp'!E$332","v":"Additional depreciation factor"},{"$f":" 'Licence Inp'!F$332","v":"4.27a:"},{"$f":" 'Licence Inp'!G$332","v":0},{"$f":" 'Licence Inp'!H$332","v":0.5},{"$f":" 'Licence Inp'!I$332","v":"factor"}]
[null,null,null,null,{"$f":" 'Licence Inp'!E$339","v":"Depreciation rate - RAB_RN"},{"$f":" 'Licence Inp'!F$339","v":"Table 5"},{"$f":" 'Licence Inp'!G$339","v":"DEPR_RN"},{"$f":" 'Licence Inp'!H$339","v":0.03},{"$f":" 'Licence Inp'!I$339","v":"%"}]
[]
[null,null,null,null,{"$f":" E$159","v":"Capex addition - 31 Mar 18"},{"$f":" F$159","v":0},{"$f":" G$159","v":0},{"$f":" H$159","v":1.3},{"$f":" I$159","v":"GBP m"}]
[null,null,null,null,{"$f":" E$160","v":"Capex addition - 31 Mar 19"},{"$f":" F$160","v":0},{"$f":" G$160","v":0},{"$f":" H$160","v":7.95},{"$f":" I$160","v":"GBP m"}]
[null,null,null,null,{"$f":" E$161","v":"Capex addition - 31 Mar 20"},{"$f":" F$161","v":0},{"$f":" G$161","v":0},{"$f":" H$161","v":15.9},{"$f":" I$161","v":"GBP m"}]
[null,null,null,null,{"$f":" E$162","v":"Capex addition - 31 Mar 21"},{"$f":" F$162","v":0},{"$f":" G$162","v":0},{"$f":" H$162","v":14.45},{"$f":" I$162","v":"GBP m"}]
[null,null,null,null,{"$f":" E$163","v":"Capex addition - 31 Mar 22"},{"$f":" F$163","v":0},{"$f":" G$163","v":0},{"$f":" H$163","v":7.5},{"$f":" I$163","v":"GBP m"}]
[null,null,null,null,{"$f":" E$164","v":"Capex addition - 31 Mar 23"},{"$f":" F$164","v":0},{"$f":" G$164","v":0},{"$f":" H$164","v":7.5},{"$f":" I$164","v":"GBP m"}]
[null,null,null,null,{"$f":" E$165","v":"Capex addition - 31 Mar 24"},{"$f":" F$165","v":0},{"$f":" G$165","v":0},{"$f":" H$165","v":0},{"$f":" I$165","v":"GBP m"}]
[]
[null,null,null,null,{"$f":" E$28","v":"Capex addition - 31 Mar 18 - start period flag"},0,0,0,"flag",0,1,0,0,1,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$29","v":"Capex addition - 31 Mar 19 - start period flag"},0,0,0,"flag",0,1,0,0,0,1,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$30","v":"Capex addition - 31 Mar 20 - start period flag"},0,0,0,"flag",0,1,0,0,0,0,1,0,0,0,0,0]
[null,null,null,null,{"$f":" E$31","v":"Capex addition - 31 Mar 21 - start period flag"},0,0,0,"flag",0,1,0,0,0,0,0,1,0,0,0,0]
[null,null,null,null,{"$f":" E$32","v":"Capex addition - 31 Mar 22 - start period flag"},0,0,0,"flag",0,1,0,0,0,0,0,0,1,0,0,0]
[null,null,null,null,{"$f":" E$33","v":"Capex addition - 31 Mar 23 - start period flag"},0,0,0,"flag",0,1,0,0,0,0,0,0,0,1,0,0]
[null,null,null,null,{"$f":" E$34","v":"Capex addition - 31 Mar 24 - start period flag"},0,0,0,"flag",0,1,0,0,0,0,0,0,0,0,1,0]
[]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$10, \"dd mmm yy\") & \" - depreciation - real - RN\"","v":"Capex addition - 31 Mar 18 - depreciation - real - RN"},null,null,null,"GBP m",null,{"$f":" SUM(M189:U189)","v":0.29249999999999998},null,{"$f":" IF(SUM($M181:M181) <> 1, 0, MAX(0, MIN( $H173 - SUM($L189:L189), $H173 * $H$171 * IF(M181 = 1, $H$170, 1))))","v":0},{"$f":" IF(SUM($M181:N181) <> 1, 0, MAX(0, MIN( $H173 - SUM($L189:M189), $H173 * $H$171 * IF(N181 = 1, $H$170, 1))))","v":1.95E-2},{"$f":" IF(SUM($M181:O181) <> 1, 0, MAX(0, MIN( $H173 - SUM($L189:N189), $H173 * $H$171 * IF(O181 = 1, $H$170, 1))))","v":3.9E-2},{"$f":" IF(SUM($M181:P181) <> 1, 0, MAX(0, MIN( $H173 - SUM($L189:O189), $H173 * $H$171 * IF(P181 = 1, $H$170, 1))))","v":3.9E-2},{"$f":" IF(SUM($M181:Q181) <> 1, 0, MAX(0, MIN( $H173 - SUM($L189:P189), $H173 * $H$171 * IF(Q181 = 1, $H$170, 1))))","v":3.9E-2},{"$f":" IF(SUM($M181:R181) <> 1, 0, MAX(0, MIN( $H173 - SUM($L189:Q189), $H173 * $H$171 * IF(R181 = 1, $H$170, 1))))","v":3.9E-2},{"$f":" IF(SUM($M181:S181) <> 1, 0, MAX(0, MIN( $H173 - SUM($L189:R189), $H173 * $H$171 * IF(S181 = 1, $H$170, 1))))","v":3.9E-2},{"$f":" IF(SUM($M181:T181) <> 1, 0, MAX(0, MIN( $H173 - SUM($L189:S189), $H173 * $H$171 * IF(T181 = 1, $H$170, 1))))","v":3.9E-2},{"$f":" IF(SUM($M181:U181) <> 1, 0, MAX(0, MIN( $H173 - SUM($L189:T189), $H173 * $H$171 * IF(U181 = 1, $H$170, 1))))","v":3.9E-2}]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$11, \"dd mmm yy\") & \" - depreciation - real - RN\"","v":"Capex addition - 31 Mar 19 - depreciation - real - RN"},null,null,null,"GBP m",null,1.5502499999999997,null,{"$f":" IF(SUM($M182:M182) <> 1, 0, MAX(0, MIN( $H174 - SUM($L190:L190), $H174 * $H$171 * IF(M182 = 1, $H$170, 1))))","v":0},{"$f":" IF(SUM($M182:N182) <> 1, 0, MAX(0, MIN( $H174 - SUM($L190:M190), $H174 * $H$171 * IF(N182 = 1, $H$170, 1))))","v":0},{"$f":" IF(SUM($M182:O182) <> 1, 0, MAX(0, MIN( $H174 - SUM($L190:N190), $H174 * $H$171 * IF(O182 = 1, $H$170, 1))))","v":0.11924999999999999},{"$f":" IF(SUM($M182:P182) <> 1, 0, MAX(0, MIN( $H174 - SUM($L190:O190), $H174 * $H$171 * IF(P182 = 1, $H$170, 1))))","v":0.23849999999999999},{"$f":" IF(SUM($M182:Q182) <> 1, 0, MAX(0, MIN( $H174 - SUM($L190:P190), $H174 * $H$171 * IF(Q182 = 1, $H$170, 1))))","v":0.23849999999999999},{"$f":" IF(SUM($M182:R182) <> 1, 0, MAX(0, MIN( $H174 - SUM($L190:Q190), $H174 * $H$171 * IF(R182 = 1, $H$170, 1))))","v":0.23849999999999999},{"$f":" IF(SUM($M182:S182) <> 1, 0, MAX(0, MIN( $H174 - SUM($L190:R190), $H174 * $H$171 * IF(S182 = 1, $H$170, 1))))","v":0.23849999999999999},{"$f":" IF(SUM($M182:T182) <> 1, 0, MAX(0, MIN( $H174 - SUM($L190:S190), $H174 * $H$171 * IF(T182 = 1, $H$170, 1))))","v":0.23849999999999999},{"$f":" IF(SUM($M182:U182) <> 1, 0, MAX(0, MIN( $H174 - SUM($L190:T190), $H174 * $H$171 * IF(U182 = 1, $H$170, 1))))","v":0.23849999999999999}]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$12, \"dd mmm yy\") & \" - depreciation - real - RN\"","v":"Capex addition - 31 Mar 20 - depreciation - real - RN"},null,null,null,"GBP m",null,2.6234999999999995,null,{"$f":" IF(SUM($M183:M183) <> 1, 0, MAX(0, MIN( $H175 - SUM($L191:L191), $H175 * $H$171 * IF(M183 = 1, $H$170, 1))))","v":0},{"$f":" IF(SUM($M183:N183) <> 1, 0, MAX(0, MIN( $H175 - SUM($L191:M191), $H175 * $H$171 * IF(N183 = 1, $H$170, 1))))","v":0},{"$f":" IF(SUM($M183:O183) <> 1, 0, MAX(0, MIN( $H175 - SUM($L191:N191), $H175 * $H$171 * IF(O183 = 1, $H$170, 1))))","v":0},{"$f":" IF(SUM($M183:P183) <> 1, 0, MAX(0, MIN( $H175 - SUM($L191:O191), $H175 * $H$171 * IF(P183 = 1, $H$170, 1))))","v":0.23849999999999999},{"$f":" IF(SUM($M183:Q183) <> 1, 0, MAX(0, MIN( $H175 - SUM($L191:P191), $H175 * $H$171 * IF(Q183 = 1, $H$170, 1))))","v":0.47699999999999998},{"$f":" IF(SUM($M183:R183) <> 1, 0, MAX(0, MIN( $H175 - SUM($L191:Q191), $H175 * $H$171 * IF(R183 = 1, $H$170, 1))))","v":0.47699999999999998},{"$f":" IF(SUM($M183:S183) <> 1, 0, MAX(0, MIN( $H175 - SUM($L191:R191), $H175 * $H$171 * IF(S183 = 1, $H$170, 1))))","v":0.47699999999999998},{"$f":" IF(SUM($M183:T183) <> 1, 0, MAX(0, MIN( $H175 - SUM($L191:S191), $H175 * $H$171 * IF(T183 = 1, $H$170, 1))))","v":0.47699999999999998},{"$f":" IF(SUM($M183:U183) <> 1, 0, MAX(0, MIN( $H175 - SUM($L191:T191), $H175 * $H$171 * IF(U183 = 1, $H$170, 1))))","v":0.47699999999999998}]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$13, \"dd mmm yy\") & \" - depreciation - real - RN\"","v":"Capex addition - 31 Mar 21 - depreciation - real - RN"},null,null,null,"GBP m",null,1.9507499999999998,null,{"$f":" IF(SUM($M184:M184) <> 1, 0, MAX(0, MIN( $H176 - SUM($L192:L192), $H176 * $H$171 * IF(M184 = 1, $H$170, 1))))","v":0},{"$f":" IF(SUM($M184:N184) <> 1, 0, MAX(0, MIN( $H176 - SUM($L192:M192), $H176 * $H$171 * IF(N184 = 1, $H$170, 1))))","v":0},{"$f":" IF(SUM($M184:O184) <> 1, 0, MAX(0, MIN( $H176 - SUM($L192:N192), $H176 * $H$171 * IF(O184 = 1, $H$170, 1))))","v":0},{"$f":" IF(SUM($M184:P184) <> 1, 0, MAX(0, MIN( $H176 - SUM($L192:O192), $H176 * $H$171 * IF(P184 = 1, $H$170, 1))))","v":0},{"$f":" IF(SUM($M184:Q184) <> 1, 0, MAX(0, MIN( $H176 - SUM($L192:P192), $H176 * $H$171 * IF(Q184 = 1, $H$170, 1))))","v":0.21674999999999997},{"$f":" IF(SUM($M184:R184) <> 1, 0, MAX(0, MIN( $H176 - SUM($L192:Q192), $H176 * $H$171 * IF(R184 = 1, $H$170, 1))))","v":0.43349999999999994},{"$f":" IF(SUM($M184:S184) <> 1, 0, MAX(0, MIN( $H176 - SUM($L192:R192), $H176 * $H$171 * IF(S184 = 1, $H$170, 1))))","v":0.43349999999999994},{"$f":" IF(SUM($M184:T184) <> 1, 0, MAX(0, MIN( $H176 - SUM($L192:S192), $H176 * $H$171 * IF(T184 = 1, $H$170, 1))))","v":0.43349999999999994},{"$f":" IF(SUM($M184:U184) <> 1, 0, MAX(0, MIN( $H176 - SUM($L192:T192), $H176 * $H$171 * IF(U184 = 1, $H$170, 1))))","v":0.43349999999999994}]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$14, \"dd mmm yy\") & \" - depreciation - real - RN\"","v":"Capex addition - 31 Mar 22 - depreciation - real - RN"},null,null,null,"GBP m",null,0.78749999999999998,null,{"$f":" IF(SUM($M185:M185) <> 1, 0, MAX(0, MIN( $H177 - SUM($L193:L193), $H177 * $H$171 * IF(M185 = 1, $H$170, 1))))","v":0},{"$f":" IF(SUM($M185:N185) <> 1, 0, MAX(0, MIN( $H177 - SUM($L193:M193), $H177 * $H$171 * IF(N185 = 1, $H$170, 1))))","v":0},{"$f":" IF(SUM($M185:O185) <> 1, 0, MAX(0, MIN( $H177 - SUM($L193:N193), $H177 * $H$171 * IF(O185 = 1, $H$170, 1))))","v":0},{"$f":" IF(SUM($M185:P185) <> 1, 0, MAX(0, MIN( $H177 - SUM($L193:O193), $H177 * $H$171 * IF(P185 = 1, $H$170, 1))))","v":0},{"$f":" IF(SUM($M185:Q185) <> 1, 0, MAX(0, MIN( $H177 - SUM($L193:P193), $H177 * $H$171 * IF(Q185 = 1, $H$170, 1))))","v":0},{"$f":" IF(SUM($M185:R185) <> 1, 0, MAX(0, MIN( $H177 - SUM($L193:Q193), $H177 * $H$171 * IF(R185 = 1, $H$170, 1))))","v":0.11249999999999999},{"$f":" IF(SUM($M185:S185) <> 1, 0, MAX(0, MIN( $H177 - SUM($L193:R193), $H177 * $H$171 * IF(S185 = 1, $H$170, 1))))","v":0.22499999999999998},{"$f":" IF(SUM($M185:T185) <> 1, 0, MAX(0, MIN( $H177 - SUM($L193:S193), $H177 * $H$171 * IF(T185 = 1, $H$170, 1))))","v":0.22499999999999998},{"$f":" IF(SUM($M185:U185) <> 1, 0, MAX(0, MIN( $H177 - SUM($L193:T193), $H177 * $H$171 * IF(U185 = 1, $H$170, 1))))","v":0.22499999999999998}]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$15, \"dd mmm yy\") & \" - depreciation - real - RN\"","v":"Capex addition - 31 Mar 23 - depreciation - real - RN"},null,null,null,"GBP m",null,0.5625,null,{"$f":" IF(SUM($M186:M186) <> 1, 0, MAX(0, MIN( $H178 - SUM($L194:L194), $H178 * $H$171 * IF(M186 = 1, $H$170, 1))))","v":0},{"$f":" IF(SUM($M186:N186) <> 1, 0, MAX(0, MIN( $H178 - SUM($L194:M194), $H178 * $H$171 * IF(N186 = 1, $H$170, 1))))","v":0},{"$f":" IF(SUM($M186:O186) <> 1, 0, MAX(0, MIN( $H178 - SUM($L194:N194), $H178 * $H$171 * IF(O186 = 1, $H$170, 1))))","v":0},{"$f":" IF(SUM($M186:P186) <> 1, 0, MAX(0, MIN( $H178 - SUM($L194:O194), $H178 * $H$171 * IF(P186 = 1, $H$170, 1))))","v":0},{"$f":" IF(SUM($M186:Q186) <> 1, 0, MAX(0, MIN( $H178 - SUM($L194:P194), $H178 * $H$171 * IF(Q186 = 1, $H$170, 1))))","v":0},{"$f":" IF(SUM($M186:R186) <> 1, 0, MAX(0, MIN( $H178 - SUM($L194:Q194), $H178 * $H$171 * IF(R186 = 1, $H$170, 1))))","v":0},{"$f":" IF(SUM($M186:S186) <> 1, 0, MAX(0, MIN( $H178 - SUM($L194:R194), $H178 * $H$171 * IF(S186 = 1, $H$170, 1))))","v":0.11249999999999999},{"$f":" IF(SUM($M186:T186) <> 1, 0, MAX(0, MIN( $H178 - SUM($L194:S194), $H178 * $H$171 * IF(T186 = 1, $H$170, 1))))","v":0.22499999999999998},{"$f":" IF(SUM($M186:U186) <> 1, 0, MAX(0, MIN( $H178 - SUM($L194:T194), $H178 * $H$171 * IF(U186 = 1, $H$170, 1))))","v":0.22499999999999998}]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$16, \"dd mmm yy\") & \" - depreciation - real - RN\"","v":"Capex addition - 31 Mar 24 - depreciation - real - RN"},null,null,null,"GBP m",null,0,null,{"$f":" IF(SUM($M187:M187) <> 1, 0, MAX(0, MIN( $H179 - SUM($L195:L195), $H179 * $H$171 * IF(M187 = 1, $H$170, 1))))","v":0},{"$f":" IF(SUM($M187:N187) <> 1, 0, MAX(0, MIN( $H179 - SUM($L195:M195), $H179 * $H$171 * IF(N187 = 1, $H$170, 1))))","v":0},{"$f":" IF(SUM($M187:O187) <> 1, 0, MAX(0, MIN( $H179 - SUM($L195:N195), $H179 * $H$171 * IF(O187 = 1, $H$170, 1))))","v":0},{"$f":" IF(SUM($M187:P187) <> 1, 0, MAX(0, MIN( $H179 - SUM($L195:O195), $H179 * $H$171 * IF(P187 = 1, $H$170, 1))))","v":0},{"$f":" IF(SUM($M187:Q187) <> 1, 0, MAX(0, MIN( $H179 - SUM($L195:P195), $H179 * $H$171 * IF(Q187 = 1, $H$170, 1))))","v":0},{"$f":" IF(SUM($M187:R187) <> 1, 0, MAX(0, MIN( $H179 - SUM($L195:Q195), $H179 * $H$171 * IF(R187 = 1, $H$170, 1))))","v":0},{"$f":" IF(SUM($M187:S187) <> 1, 0, MAX(0, MIN( $H179 - SUM($L195:R195), $H179 * $H$171 * IF(S187 = 1, $H$170, 1))))","v":0},{"$f":" IF(SUM($M187:T187) <> 1, 0, MAX(0, MIN( $H179 - SUM($L195:S195), $H179 * $H$171 * IF(T187 = 1, $H$170, 1))))","v":0},{"$f":" IF(SUM($M187:U187) <> 1, 0, MAX(0, MIN( $H179 - SUM($L195:T195), $H179 * $H$171 * IF(U187 = 1, $H$170, 1))))","v":0}]
[]
[]
[null,null,"Capex addition - depreciation - RN"]
[]
[null,null,null,null,{"$f":" 'Licence Inp'!E$332","v":"Additional depreciation factor"},{"$f":" 'Licence Inp'!F$332","v":"4.27a:"},{"$f":" 'Licence Inp'!G$332","v":0},{"$f":" 'Licence Inp'!H$332","v":0.5},{"$f":" 'Licence Inp'!I$332","v":"factor"}]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,{"$f":" Time!E$98","v":"RP6 PPF- actual / actual"},{"$f":" Time!F$98","v":0},{"$f":" Time!G$98","v":0},{"$f":" Time!H$98","v":0},{"$f":" Time!I$98","v":"factor"},{"$f":" Time!J$98","v":0},{"$f":" Time!K$98","v":6.5},{"$f":" Time!L$98","v":0},{"$f":" Time!M$98","v":0},{"$f":" Time!N$98","v":0.5},{"$f":" Time!O$98","v":1},{"$f":" Time!P$98","v":1},{"$f":" Time!Q$98","v":1},{"$f":" Time!R$98","v":1},{"$f":" Time!S$98","v":1},{"$f":" Time!T$98","v":1},{"$f":" Time!U$98","v":0}]
[]
[null,null,null,null,{"$f":" E$189","v":"Capex addition - 31 Mar 18 - depreciation - real - RN"},0,0,0,"GBP m",0,0.29249999999999998,0,0,1.95E-2,3.9E-2,3.9E-2,3.9E-2,3.9E-2,3.9E-2,3.9E-2,3.9E-2]
[null,null,null,null,{"$f":" E$190","v":"Capex addition - 31 Mar 19 - depreciation - real - RN"},0,0,0,"GBP m",0,1.5502499999999997,0,0,0,0.11924999999999999,0.23849999999999999,0.23849999999999999,0.23849999999999999,0.23849999999999999,0.23849999999999999,0.23849999999999999]
[null,null,null,null,{"$f":" E$191","v":"Capex addition - 31 Mar 20 - depreciation - real - RN"},0,0,0,"GBP m",0,2.6234999999999995,0,0,0,0,0.23849999999999999,0.47699999999999998,0.47699999999999998,0.47699999999999998,0.47699999999999998,0.47699999999999998]
[null,null,null,null,{"$f":" E$192","v":"Capex addition - 31 Mar 21 - depreciation - real - RN"},0,0,0,"GBP m",0,1.9507499999999998,0,0,0,0,0,0.21674999999999997,0.43349999999999994,0.43349999999999994,0.43349999999999994,0.43349999999999994]
[null,null,null,null,{"$f":" E$193","v":"Capex addition - 31 Mar 22 - depreciation - real - RN"},0,0,0,"GBP m",0,0.78749999999999998,0,0,0,0,0,0,0.11249999999999999,0.22499999999999998,0.22499999999999998,0.22499999999999998]
[null,null,null,null,{"$f":" E$194","v":"Capex addition - 31 Mar 23 - depreciation - real - RN"},0,0,0,"GBP m",0,0.5625,0,0,0,0,0,0,0,0.11249999999999999,0.22499999999999998,0.22499999999999998]
[null,null,null,null,{"$f":" E$195","v":"Capex addition - 31 Mar 24 - depreciation - real - RN"},0,0,0,"GBP m",0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E$28","v":"Capex addition - 31 Mar 18 - start period flag"},0,0,0,"flag",0,1,0,0,1,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$29","v":"Capex addition - 31 Mar 19 - start period flag"},0,0,0,"flag",0,1,0,0,0,1,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$30","v":"Capex addition - 31 Mar 20 - start period flag"},0,0,0,"flag",0,1,0,0,0,0,1,0,0,0,0,0]
[null,null,null,null,{"$f":" E$31","v":"Capex addition - 31 Mar 21 - start period flag"},0,0,0,"flag",0,1,0,0,0,0,0,1,0,0,0,0]
[null,null,null,null,{"$f":" E$32","v":"Capex addition - 31 Mar 22 - start period flag"},0,0,0,"flag",0,1,0,0,0,0,0,0,1,0,0,0]
[null,null,null,null,{"$f":" E$33","v":"Capex addition - 31 Mar 23 - start period flag"},0,0,0,"flag",0,1,0,0,0,0,0,0,0,1,0,0]
[null,null,null,null,{"$f":" E$34","v":"Capex addition - 31 Mar 24 - start period flag"},0,0,0,"flag",0,1,0,0,0,0,0,0,0,0,1,0]
[]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$10, \"dd mmm yy\") & \" - depreciation - RN\"","v":"Capex addition - 31 Mar 18 - depreciation - RN"},null,null,null,"GBP m",null,{"$f":" SUM(M220:U220)","v":0.2535},null,{"$f":" IF(M204 <> 0, IF(M212 = 1, M204, IF(L212 = 1, M204, L220) * (M$201 / L$201) * M$202) * IF(N204 = 0, $H$200, 1), 0)","v":0},1.95E-2,3.9E-2,3.9E-2,3.9E-2,3.9E-2,3.9E-2,3.9E-2,0]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$11, \"dd mmm yy\") & \" - depreciation - RN\"","v":"Capex addition - 31 Mar 19 - depreciation - RN"},null,null,null,"GBP m",null,1.3117499999999997,null,{"$f":" IF(M205 <> 0, IF(M213 = 1, M205, IF(L213 = 1, M205, L221) * (M$201 / L$201) * M$202) * IF(N205 = 0, $H$200, 1), 0)","v":0},0,0.11924999999999999,0.23849999999999999,0.23849999999999999,0.23849999999999999,0.23849999999999999,0.23849999999999999,0]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$12, \"dd mmm yy\") & \" - depreciation - RN\"","v":"Capex addition - 31 Mar 20 - depreciation - RN"},null,null,null,"GBP m",null,2.1464999999999996,null,{"$f":" IF(M206 <> 0, IF(M214 = 1, M206, IF(L214 = 1, M206, L222) * (M$201 / L$201) * M$202) * IF(N206 = 0, $H$200, 1), 0)","v":0},0,0,0.23849999999999999,0.47699999999999998,0.47699999999999998,0.47699999999999998,0.47699999999999998,0]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$13, \"dd mmm yy\") & \" - depreciation - RN\"","v":"Capex addition - 31 Mar 21 - depreciation - RN"},null,null,null,"GBP m",null,1.5172499999999998,null,{"$f":" IF(M207 <> 0, IF(M215 = 1, M207, IF(L215 = 1, M207, L223) * (M$201 / L$201) * M$202) * IF(N207 = 0, $H$200, 1), 0)","v":0},0,0,0,0.21674999999999997,0.43349999999999994,0.43349999999999994,0.43349999999999994,0]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$14, \"dd mmm yy\") & \" - depreciation - RN\"","v":"Capex addition - 31 Mar 22 - depreciation - RN"},null,null,null,"GBP m",null,0.5625,null,{"$f":" IF(M208 <> 0, IF(M216 = 1, M208, IF(L216 = 1, M208, L224) * (M$201 / L$201) * M$202) * IF(N208 = 0, $H$200, 1), 0)","v":0},0,0,0,0,0.11249999999999999,0.22499999999999998,0.22499999999999998,0]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$15, \"dd mmm yy\") & \" - depreciation - RN\"","v":"Capex addition - 31 Mar 23 - depreciation - RN"},null,null,null,"GBP m",null,0.33749999999999997,null,{"$f":" IF(M209 <> 0, IF(M217 = 1, M209, IF(L217 = 1, M209, L225) * (M$201 / L$201) * M$202) * IF(N209 = 0, $H$200, 1), 0)","v":0},0,0,0,0,0,0.11249999999999999,0.22499999999999998,0]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$16, \"dd mmm yy\") & \" - depreciation - RN\"","v":"Capex addition - 31 Mar 24 - depreciation - RN"},null,null,null,"GBP m",null,0,null,{"$f":" IF(M210 <> 0, IF(M218 = 1, M210, IF(L218 = 1, M210, L226) * (M$201 / L$201) * M$202) * IF(N210 = 0, $H$200, 1), 0)","v":0},0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Depreciation amount for additional asset - t - RN",null,null,null,"GBP m",null,{"$f":" SUM(M228:U228)","v":6.1289999999999996},null,{"$f":"SUM(M220:M226)","v":0},{"$f":"SUM(N220:N226)","v":1.95E-2},{"$f":"SUM(O220:O226)","v":0.15825},{"$f":"SUM(P220:P226)","v":0.51600000000000001},{"$f":"SUM(Q220:Q226)","v":0.97124999999999995},1.3005,1.5254999999999999,1.6379999999999999,0]
[]
[null,null,null,null,{"$f":" E$228","v":"Depreciation amount for additional asset - t - RN"},0,0,0,"GBP m",0,6.1289999999999996,0,0,1.95E-2,0.15825,0.51600000000000001,0.97124999999999995,1.3005,1.5254999999999999,1.6379999999999999,0]
[null,null,null,null,{"$f":" Time!E$92","v":"RP6 period flag"},{"$f":" Time!F$92","v":0},{"$f":" Time!G$92","v":0},{"$f":" Time!H$92","v":0},{"$f":" Time!I$92","v":"flag"},{"$f":" Time!J$92","v":0},{"$f":" Time!K$92","v":7},{"$f":" Time!L$92","v":0},{"$f":" Time!M$92","v":0},{"$f":" Time!N$92","v":1},{"$f":" Time!O$92","v":1},{"$f":" Time!P$92","v":1},{"$f":" Time!Q$92","v":1},{"$f":" Time!R$92","v":1},{"$f":" Time!S$92","v":1},{"$f":" Time!T$92","v":1},{"$f":" Time!U$92","v":0}]
[null,null,null,null,"Depreciation amount for additional asset - t - RN",null,null,null,"GBP m",null,{"$f":" SUM(M232:U232)","v":6.1289999999999996},null,{"$f":" M230 * M231","v":0},{"$f":" N230 * N231","v":1.95E-2},{"$f":" O230 * O231","v":0.15825},{"$f":" P230 * P231","v":0.51600000000000001},{"$f":" Q230 * Q231","v":0.97124999999999995},1.3005,1.5254999999999999,1.6379999999999999,0]
[]
[]
[null,null,"Difference in the licence & new logic"]
[]
[null,null,null,null,{"$f":" 'TL - C4'!E$428","v":"Depreciation amount for additional asset - t - RN"},{"$f":" 'TL - C4'!F$428","v":"4.26:"},{"$f":" 'TL - C4'!G$428","v":"DEPADD_RNt"},{"$f":" 'TL - C4'!H$428","v":0},{"$f":" 'TL - C4'!I$428","v":"GBP m"},{"$f":" 'TL - C4'!J$428","v":0},{"$f":" 'TL - C4'!K$428","v":6.1289999999999996},{"$f":" 'TL - C4'!L$428","v":0},{"$f":" 'TL - C4'!M$428","v":0},{"$f":" 'TL - C4'!N$428","v":1.95E-2},{"$f":" 'TL - C4'!O$428","v":0.15825},{"$f":" 'TL - C4'!P$428","v":0.51600000000000001},{"$f":" 'TL - C4'!Q$428","v":0.97124999999999995},{"$f":" 'TL - C4'!R$428","v":1.3005},{"$f":" 'TL - C4'!S$428","v":1.5255000000000001},{"$f":" 'TL - C4'!T$428","v":1.6380000000000001},{"$f":" 'TL - C4'!U$428","v":0}]
[null,null,null,null,{"$f":" E$232","v":"Depreciation amount for additional asset - t - RN"},0,0,0,"GBP m",0,6.1289999999999996,0,0,1.95E-2,0.15825,0.51600000000000001,0.97124999999999995,1.3005,1.5254999999999999,1.6379999999999999,0]
[null,null,null,null,"Difference",null,null,null,"GBP m",null,{"$f":" SUM(M239:U239)","v":0},null,{"$f":" M237 - M238","v":0},{"$f":" N237 - N238","v":0},{"$f":" O237 - O238","v":0},{"$f":" P237 - P238","v":0},{"$f":" Q237 - Q238","v":0},0,0,0,0]
[null,null,null,null,"Depreciation amount for additional asset - difference check - RN",null,null,{"$f":" IF( SUM(M240:U240) > 0, 1, 0)","v":0},"check",null,null,null,{"$f":" IF( ABS(M239) > CHK_TOL, 1, 0)","v":0},0,0,0,0,{"$f":" IF( ABS(R239) > CHK_TOL, 1, 0)","v":0},{"$f":" IF( ABS(S239) > CHK_TOL, 1, 0)","v":0},{"$f":" IF( ABS(T239) > CHK_TOL, 1, 0)","v":0},{"$f":" IF( ABS(U239) > CHK_TOL, 1, 0)","v":0}]
[]
[]
["4. REGULATORY ASSET BASES  - RAB_NSI"]
[]
[null,null,"Capex addition - NSI"]
[]
[null,null,null,null,{"$f":" 'TL - C9'!E$63","v":"Capex addition - NSI"},{"$f":" 'TL - C9'!F$63","v":0},{"$f":" 'TL - C9'!G$63","v":"CAt_NSIt"},{"$f":" 'TL - C9'!H$63","v":0},{"$f":" 'TL - C9'!I$63","v":"GBP m"},{"$f":" 'TL - C9'!J$63","v":0},{"$f":" 'TL - C9'!K$63","v":0},{"$f":" 'TL - C9'!L$63","v":0},{"$f":" 'TL - C9'!M$63","v":0},{"$f":" 'TL - C9'!N$63","v":0},{"$f":" 'TL - C9'!O$63","v":0},{"$f":" 'TL - C9'!P$63","v":0},{"$f":" 'TL - C9'!Q$63","v":0},{"$f":" 'TL - C9'!R$63","v":0},{"$f":" 'TL - C9'!S$63","v":0},{"$f":" 'TL - C9'!T$63","v":0},{"$f":" 'TL - C9'!U$63","v":0}]
[null,null,null,null,{"$f":" Time!E$47","v":"Pre - RP6 period flag"},{"$f":" Time!F$47","v":0},{"$f":" Time!G$47","v":0},{"$f":" Time!H$47","v":0},{"$f":" Time!I$47","v":"flag"},{"$f":" Time!J$47","v":0},{"$f":" Time!K$47","v":1},{"$f":" Time!L$47","v":0},{"$f":" Time!M$47","v":1},{"$f":" Time!N$47","v":0},{"$f":" Time!O$47","v":0},{"$f":" Time!P$47","v":0},{"$f":" Time!Q$47","v":0},{"$f":" Time!R$47","v":0},{"$f":" Time!S$47","v":0},{"$f":" Time!T$47","v":0},{"$f":" Time!U$47","v":0}]
[null,null,null,null,{"$f":" E247 & \" - \" & ACTIVE_CASE","v":"Capex addition - NSI - RP6"},null,{"$f":" G247","v":"CAt_NSIt"},null,"GBP m",null,{"$f":" SUM(M249:U249)","v":0},null,{"$f":" M247 * (1 - M248)","v":0},0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E$10","v":"Capex addition 1 date"},{"$f":" F$10","v":"00:00:00"},{"$f":" G$10","v":"00:00:00"},{"$f":" H$10","v":"2018-03-31"},{"$f":" I$10","v":"date"}]
[null,null,null,null,{"$f":" E$11","v":"Capex addition 2 date"},{"$f":" F$11","v":"00:00:00"},{"$f":" G$11","v":"00:00:00"},{"$f":" H$11","v":"2019-03-31"},{"$f":" I$11","v":"date"}]
[null,null,null,null,{"$f":" E$12","v":"Capex addition 3 date"},{"$f":" F$12","v":"00:00:00"},{"$f":" G$12","v":"00:00:00"},{"$f":" H$12","v":"2020-03-31"},{"$f":" I$12","v":"date"}]
[null,null,null,null,{"$f":" E$13","v":"Capex addition 4 date"},{"$f":" F$13","v":"00:00:00"},{"$f":" G$13","v":"00:00:00"},{"$f":" H$13","v":"2021-03-31"},{"$f":" I$13","v":"date"}]
[null,null,null,null,{"$f":" E$14","v":"Capex addition 5 date"},{"$f":" F$14","v":"00:00:00"},{"$f":" G$14","v":"00:00:00"},{"$f":" H$14","v":"2022-03-31"},{"$f":" I$14","v":"date"}]
[null,null,null,null,{"$f":" E$15","v":"Capex addition 6 date"},{"$f":" F$15","v":"00:00:00"},{"$f":" G$15","v":"00:00:00"},{"$f":" H$15","v":"2023-03-31"},{"$f":" I$15","v":"date"}]
[null,null,null,null,{"$f":" E$16","v":"Capex addition 7 date"},{"$f":" F$16","v":"00:00:00"},{"$f":" G$16","v":"00:00:00"},{"$f":" H$16","v":"2024-03-31"},{"$f":" I$16","v":"date"}]
[]
[null,null,null,null,{"$f":" E$249","v":"Capex addition - NSI - RP6"},0,"CAt_NSIt",0,"GBP m",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Time!E$23","v":"Model period ending"},{"$f":" Time!F$23","v":"00:00:00"},{"$f":" Time!G$23","v":"00:00:00"},{"$f":" Time!H$23","v":"00:00:00"},{"$f":" Time!I$23","v":"date"},{"$f":" Time!J$23","v":"00:00:00"},{"$f":" Time!K$23","v":"00:00:00"},{"$f":" Time!L$23","v":"00:00:00"},{"$f":" Time!M$23","v":"2017-03-31"},{"$f":" Time!N$23","v":"2018-03-31"},{"$f":" Time!O$23","v":"2019-03-31"},{"$f":" Time!P$23","v":"2020-03-31"},{"$f":" Time!Q$23","v":"2021-03-31"},{"$f":" Time!R$23","v":"2022-03-31"},{"$f":" Time!S$23","v":"2023-03-31"},{"$f":" Time!T$23","v":"2024-03-31"},{"$f":" Time!U$23","v":"2025-03-31"}]
[]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$10, \"dd mmm yy\")","v":"Capex addition - 31 Mar 18"},null,null,{"$f":" INDEX(M$259:U$259, MATCH(H251, $M$260:$U$260, 0))","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$11, \"dd mmm yy\")","v":"Capex addition - 31 Mar 19"},null,null,{"$f":" INDEX(M$259:U$259, MATCH(H252, $M$260:$U$260, 0))","v":0},"GBP m"]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$12, \"dd mmm yy\")","v":"Capex addition - 31 Mar 20"},null,null,0,"GBP m"]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$13, \"dd mmm yy\")","v":"Capex addition - 31 Mar 21"},null,null,0,"GBP m"]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$14, \"dd mmm yy\")","v":"Capex addition - 31 Mar 22"},null,null,0,"GBP m"]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$15, \"dd mmm yy\")","v":"Capex addition - 31 Mar 23"},null,null,0,"GBP m"]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$16, \"dd mmm yy\")","v":"Capex addition - 31 Mar 24"},null,null,0,"GBP m"]
[]
[]
[null,null,"Capex addition - depreciation - real - NSI"]
[]
[null,null,null,null,{"$f":" 'Licence Inp'!E$332","v":"Additional depreciation factor"},{"$f":" 'Licence Inp'!F$332","v":"4.27a:"},{"$f":" 'Licence Inp'!G$332","v":0},{"$f":" 'Licence Inp'!H$332","v":0.5},{"$f":" 'Licence Inp'!I$332","v":"factor"}]
[null,null,null,null,{"$f":" 'Licence Inp'!E$340","v":"Depreciation rate - RAB_NSI"},{"$f":" 'Licence Inp'!F$340","v":"Table 5"},{"$f":" 'Licence Inp'!G$340","v":"DEPR_NSI"},{"$f":" 'Licence Inp'!H$340","v":0.03},{"$f":" 'Licence Inp'!I$340","v":"%"}]
[]
[null,null,null,null,{"$f":" E$262","v":"Capex addition - 31 Mar 18"},{"$f":" F$262","v":0},{"$f":" G$262","v":0},{"$f":" H$262","v":0},{"$f":" I$262","v":"GBP m"}]
[null,null,null,null,{"$f":" E$263","v":"Capex addition - 31 Mar 19"},{"$f":" F$263","v":0},{"$f":" G$263","v":0},{"$f":" H$263","v":0},{"$f":" I$263","v":"GBP m"}]
[null,null,null,null,{"$f":" E$264","v":"Capex addition - 31 Mar 20"},{"$f":" F$264","v":0},{"$f":" G$264","v":0},{"$f":" H$264","v":0},{"$f":" I$264","v":"GBP m"}]
[null,null,null,null,{"$f":" E$265","v":"Capex addition - 31 Mar 21"},{"$f":" F$265","v":0},{"$f":" G$265","v":0},{"$f":" H$265","v":0},{"$f":" I$265","v":"GBP m"}]
[null,null,null,null,{"$f":" E$266","v":"Capex addition - 31 Mar 22"},{"$f":" F$266","v":0},{"$f":" G$266","v":0},{"$f":" H$266","v":0},{"$f":" I$266","v":"GBP m"}]
[null,null,null,null,{"$f":" E$267","v":"Capex addition - 31 Mar 23"},{"$f":" F$267","v":0},{"$f":" G$267","v":0},{"$f":" H$267","v":0},{"$f":" I$267","v":"GBP m"}]
[null,null,null,null,{"$f":" E$268","v":"Capex addition - 31 Mar 24"},{"$f":" F$268","v":0},{"$f":" G$268","v":0},{"$f":" H$268","v":0},{"$f":" I$268","v":"GBP m"}]
[]
[null,null,null,null,{"$f":" E$28","v":"Capex addition - 31 Mar 18 - start period flag"},0,0,0,"flag",0,1,0,0,1,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$29","v":"Capex addition - 31 Mar 19 - start period flag"},0,0,0,"flag",0,1,0,0,0,1,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$30","v":"Capex addition - 31 Mar 20 - start period flag"},0,0,0,"flag",0,1,0,0,0,0,1,0,0,0,0,0]
[null,null,null,null,{"$f":" E$31","v":"Capex addition - 31 Mar 21 - start period flag"},0,0,0,"flag",0,1,0,0,0,0,0,1,0,0,0,0]
[null,null,null,null,{"$f":" E$32","v":"Capex addition - 31 Mar 22 - start period flag"},0,0,0,"flag",0,1,0,0,0,0,0,0,1,0,0,0]
[null,null,null,null,{"$f":" E$33","v":"Capex addition - 31 Mar 23 - start period flag"},0,0,0,"flag",0,1,0,0,0,0,0,0,0,1,0,0]
[null,null,null,null,{"$f":" E$34","v":"Capex addition - 31 Mar 24 - start period flag"},0,0,0,"flag",0,1,0,0,0,0,0,0,0,0,1,0]
[]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$10, \"dd mmm yy\") & \" - depreciation - real - NSI\"","v":"Capex addition - 31 Mar 18 - depreciation - real - NSI"},null,null,null,"GBP m",null,{"$f":" SUM(M292:U292)","v":0},null,{"$f":" IF(SUM($M284:M284) <> 1, 0, MAX(0, MIN( $H276 - SUM($L292:L292), $H276 * $H$274 * IF(M284 = 1, $H$273, 1))))","v":0},{"$f":" IF(SUM($M284:N284) <> 1, 0, MAX(0, MIN( $H276 - SUM($L292:M292), $H276 * $H$274 * IF(N284 = 1, $H$273, 1))))","v":0},{"$f":" IF(SUM($M284:O284) <> 1, 0, MAX(0, MIN( $H276 - SUM($L292:N292), $H276 * $H$274 * IF(O284 = 1, $H$273, 1))))","v":0},{"$f":" IF(SUM($M284:P284) <> 1, 0, MAX(0, MIN( $H276 - SUM($L292:O292), $H276 * $H$274 * IF(P284 = 1, $H$273, 1))))","v":0},{"$f":" IF(SUM($M284:Q284) <> 1, 0, MAX(0, MIN( $H276 - SUM($L292:P292), $H276 * $H$274 * IF(Q284 = 1, $H$273, 1))))","v":0},{"$f":" IF(SUM($M284:R284) <> 1, 0, MAX(0, MIN( $H276 - SUM($L292:Q292), $H276 * $H$274 * IF(R284 = 1, $H$273, 1))))","v":0},{"$f":" IF(SUM($M284:S284) <> 1, 0, MAX(0, MIN( $H276 - SUM($L292:R292), $H276 * $H$274 * IF(S284 = 1, $H$273, 1))))","v":0},{"$f":" IF(SUM($M284:T284) <> 1, 0, MAX(0, MIN( $H276 - SUM($L292:S292), $H276 * $H$274 * IF(T284 = 1, $H$273, 1))))","v":0},{"$f":" IF(SUM($M284:U284) <> 1, 0, MAX(0, MIN( $H276 - SUM($L292:T292), $H276 * $H$274 * IF(U284 = 1, $H$273, 1))))","v":0}]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$11, \"dd mmm yy\") & \" - depreciation - real - NSI\"","v":"Capex addition - 31 Mar 19 - depreciation - real - NSI"},null,null,null,"GBP m",null,0,null,{"$f":" IF(SUM($M285:M285) <> 1, 0, MAX(0, MIN( $H277 - SUM($L293:L293), $H277 * $H$274 * IF(M285 = 1, $H$273, 1))))","v":0},{"$f":" IF(SUM($M285:N285) <> 1, 0, MAX(0, MIN( $H277 - SUM($L293:M293), $H277 * $H$274 * IF(N285 = 1, $H$273, 1))))","v":0},{"$f":" IF(SUM($M285:O285) <> 1, 0, MAX(0, MIN( $H277 - SUM($L293:N293), $H277 * $H$274 * IF(O285 = 1, $H$273, 1))))","v":0},{"$f":" IF(SUM($M285:P285) <> 1, 0, MAX(0, MIN( $H277 - SUM($L293:O293), $H277 * $H$274 * IF(P285 = 1, $H$273, 1))))","v":0},{"$f":" IF(SUM($M285:Q285) <> 1, 0, MAX(0, MIN( $H277 - SUM($L293:P293), $H277 * $H$274 * IF(Q285 = 1, $H$273, 1))))","v":0},{"$f":" IF(SUM($M285:R285) <> 1, 0, MAX(0, MIN( $H277 - SUM($L293:Q293), $H277 * $H$274 * IF(R285 = 1, $H$273, 1))))","v":0},{"$f":" IF(SUM($M285:S285) <> 1, 0, MAX(0, MIN( $H277 - SUM($L293:R293), $H277 * $H$274 * IF(S285 = 1, $H$273, 1))))","v":0},{"$f":" IF(SUM($M285:T285) <> 1, 0, MAX(0, MIN( $H277 - SUM($L293:S293), $H277 * $H$274 * IF(T285 = 1, $H$273, 1))))","v":0},{"$f":" IF(SUM($M285:U285) <> 1, 0, MAX(0, MIN( $H277 - SUM($L293:T293), $H277 * $H$274 * IF(U285 = 1, $H$273, 1))))","v":0}]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$12, \"dd mmm yy\") & \" - depreciation - real - NSI\"","v":"Capex addition - 31 Mar 20 - depreciation - real - NSI"},null,null,null,"GBP m",null,0,null,{"$f":" IF(SUM($M286:M286) <> 1, 0, MAX(0, MIN( $H278 - SUM($L294:L294), $H278 * $H$274 * IF(M286 = 1, $H$273, 1))))","v":0},{"$f":" IF(SUM($M286:N286) <> 1, 0, MAX(0, MIN( $H278 - SUM($L294:M294), $H278 * $H$274 * IF(N286 = 1, $H$273, 1))))","v":0},{"$f":" IF(SUM($M286:O286) <> 1, 0, MAX(0, MIN( $H278 - SUM($L294:N294), $H278 * $H$274 * IF(O286 = 1, $H$273, 1))))","v":0},{"$f":" IF(SUM($M286:P286) <> 1, 0, MAX(0, MIN( $H278 - SUM($L294:O294), $H278 * $H$274 * IF(P286 = 1, $H$273, 1))))","v":0},{"$f":" IF(SUM($M286:Q286) <> 1, 0, MAX(0, MIN( $H278 - SUM($L294:P294), $H278 * $H$274 * IF(Q286 = 1, $H$273, 1))))","v":0},{"$f":" IF(SUM($M286:R286) <> 1, 0, MAX(0, MIN( $H278 - SUM($L294:Q294), $H278 * $H$274 * IF(R286 = 1, $H$273, 1))))","v":0},{"$f":" IF(SUM($M286:S286) <> 1, 0, MAX(0, MIN( $H278 - SUM($L294:R294), $H278 * $H$274 * IF(S286 = 1, $H$273, 1))))","v":0},{"$f":" IF(SUM($M286:T286) <> 1, 0, MAX(0, MIN( $H278 - SUM($L294:S294), $H278 * $H$274 * IF(T286 = 1, $H$273, 1))))","v":0},{"$f":" IF(SUM($M286:U286) <> 1, 0, MAX(0, MIN( $H278 - SUM($L294:T294), $H278 * $H$274 * IF(U286 = 1, $H$273, 1))))","v":0}]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$13, \"dd mmm yy\") & \" - depreciation - real - NSI\"","v":"Capex addition - 31 Mar 21 - depreciation - real - NSI"},null,null,null,"GBP m",null,0,null,{"$f":" IF(SUM($M287:M287) <> 1, 0, MAX(0, MIN( $H279 - SUM($L295:L295), $H279 * $H$274 * IF(M287 = 1, $H$273, 1))))","v":0},{"$f":" IF(SUM($M287:N287) <> 1, 0, MAX(0, MIN( $H279 - SUM($L295:M295), $H279 * $H$274 * IF(N287 = 1, $H$273, 1))))","v":0},{"$f":" IF(SUM($M287:O287) <> 1, 0, MAX(0, MIN( $H279 - SUM($L295:N295), $H279 * $H$274 * IF(O287 = 1, $H$273, 1))))","v":0},{"$f":" IF(SUM($M287:P287) <> 1, 0, MAX(0, MIN( $H279 - SUM($L295:O295), $H279 * $H$274 * IF(P287 = 1, $H$273, 1))))","v":0},{"$f":" IF(SUM($M287:Q287) <> 1, 0, MAX(0, MIN( $H279 - SUM($L295:P295), $H279 * $H$274 * IF(Q287 = 1, $H$273, 1))))","v":0},{"$f":" IF(SUM($M287:R287) <> 1, 0, MAX(0, MIN( $H279 - SUM($L295:Q295), $H279 * $H$274 * IF(R287 = 1, $H$273, 1))))","v":0},{"$f":" IF(SUM($M287:S287) <> 1, 0, MAX(0, MIN( $H279 - SUM($L295:R295), $H279 * $H$274 * IF(S287 = 1, $H$273, 1))))","v":0},{"$f":" IF(SUM($M287:T287) <> 1, 0, MAX(0, MIN( $H279 - SUM($L295:S295), $H279 * $H$274 * IF(T287 = 1, $H$273, 1))))","v":0},{"$f":" IF(SUM($M287:U287) <> 1, 0, MAX(0, MIN( $H279 - SUM($L295:T295), $H279 * $H$274 * IF(U287 = 1, $H$273, 1))))","v":0}]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$14, \"dd mmm yy\") & \" - depreciation - real - NSI\"","v":"Capex addition - 31 Mar 22 - depreciation - real - NSI"},null,null,null,"GBP m",null,0,null,{"$f":" IF(SUM($M288:M288) <> 1, 0, MAX(0, MIN( $H280 - SUM($L296:L296), $H280 * $H$274 * IF(M288 = 1, $H$273, 1))))","v":0},{"$f":" IF(SUM($M288:N288) <> 1, 0, MAX(0, MIN( $H280 - SUM($L296:M296), $H280 * $H$274 * IF(N288 = 1, $H$273, 1))))","v":0},{"$f":" IF(SUM($M288:O288) <> 1, 0, MAX(0, MIN( $H280 - SUM($L296:N296), $H280 * $H$274 * IF(O288 = 1, $H$273, 1))))","v":0},{"$f":" IF(SUM($M288:P288) <> 1, 0, MAX(0, MIN( $H280 - SUM($L296:O296), $H280 * $H$274 * IF(P288 = 1, $H$273, 1))))","v":0},{"$f":" IF(SUM($M288:Q288) <> 1, 0, MAX(0, MIN( $H280 - SUM($L296:P296), $H280 * $H$274 * IF(Q288 = 1, $H$273, 1))))","v":0},{"$f":" IF(SUM($M288:R288) <> 1, 0, MAX(0, MIN( $H280 - SUM($L296:Q296), $H280 * $H$274 * IF(R288 = 1, $H$273, 1))))","v":0},{"$f":" IF(SUM($M288:S288) <> 1, 0, MAX(0, MIN( $H280 - SUM($L296:R296), $H280 * $H$274 * IF(S288 = 1, $H$273, 1))))","v":0},{"$f":" IF(SUM($M288:T288) <> 1, 0, MAX(0, MIN( $H280 - SUM($L296:S296), $H280 * $H$274 * IF(T288 = 1, $H$273, 1))))","v":0},{"$f":" IF(SUM($M288:U288) <> 1, 0, MAX(0, MIN( $H280 - SUM($L296:T296), $H280 * $H$274 * IF(U288 = 1, $H$273, 1))))","v":0}]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$15, \"dd mmm yy\") & \" - depreciation - real - NSI\"","v":"Capex addition - 31 Mar 23 - depreciation - real - NSI"},null,null,null,"GBP m",null,0,null,{"$f":" IF(SUM($M289:M289) <> 1, 0, MAX(0, MIN( $H281 - SUM($L297:L297), $H281 * $H$274 * IF(M289 = 1, $H$273, 1))))","v":0},{"$f":" IF(SUM($M289:N289) <> 1, 0, MAX(0, MIN( $H281 - SUM($L297:M297), $H281 * $H$274 * IF(N289 = 1, $H$273, 1))))","v":0},{"$f":" IF(SUM($M289:O289) <> 1, 0, MAX(0, MIN( $H281 - SUM($L297:N297), $H281 * $H$274 * IF(O289 = 1, $H$273, 1))))","v":0},{"$f":" IF(SUM($M289:P289) <> 1, 0, MAX(0, MIN( $H281 - SUM($L297:O297), $H281 * $H$274 * IF(P289 = 1, $H$273, 1))))","v":0},{"$f":" IF(SUM($M289:Q289) <> 1, 0, MAX(0, MIN( $H281 - SUM($L297:P297), $H281 * $H$274 * IF(Q289 = 1, $H$273, 1))))","v":0},{"$f":" IF(SUM($M289:R289) <> 1, 0, MAX(0, MIN( $H281 - SUM($L297:Q297), $H281 * $H$274 * IF(R289 = 1, $H$273, 1))))","v":0},{"$f":" IF(SUM($M289:S289) <> 1, 0, MAX(0, MIN( $H281 - SUM($L297:R297), $H281 * $H$274 * IF(S289 = 1, $H$273, 1))))","v":0},{"$f":" IF(SUM($M289:T289) <> 1, 0, MAX(0, MIN( $H281 - SUM($L297:S297), $H281 * $H$274 * IF(T289 = 1, $H$273, 1))))","v":0},{"$f":" IF(SUM($M289:U289) <> 1, 0, MAX(0, MIN( $H281 - SUM($L297:T297), $H281 * $H$274 * IF(U289 = 1, $H$273, 1))))","v":0}]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$16, \"dd mmm yy\") & \" - depreciation - real - NSI\"","v":"Capex addition - 31 Mar 24 - depreciation - real - NSI"},null,null,null,"GBP m",null,0,null,{"$f":" IF(SUM($M290:M290) <> 1, 0, MAX(0, MIN( $H282 - SUM($L298:L298), $H282 * $H$274 * IF(M290 = 1, $H$273, 1))))","v":0},{"$f":" IF(SUM($M290:N290) <> 1, 0, MAX(0, MIN( $H282 - SUM($L298:M298), $H282 * $H$274 * IF(N290 = 1, $H$273, 1))))","v":0},{"$f":" IF(SUM($M290:O290) <> 1, 0, MAX(0, MIN( $H282 - SUM($L298:N298), $H282 * $H$274 * IF(O290 = 1, $H$273, 1))))","v":0},{"$f":" IF(SUM($M290:P290) <> 1, 0, MAX(0, MIN( $H282 - SUM($L298:O298), $H282 * $H$274 * IF(P290 = 1, $H$273, 1))))","v":0},{"$f":" IF(SUM($M290:Q290) <> 1, 0, MAX(0, MIN( $H282 - SUM($L298:P298), $H282 * $H$274 * IF(Q290 = 1, $H$273, 1))))","v":0},{"$f":" IF(SUM($M290:R290) <> 1, 0, MAX(0, MIN( $H282 - SUM($L298:Q298), $H282 * $H$274 * IF(R290 = 1, $H$273, 1))))","v":0},{"$f":" IF(SUM($M290:S290) <> 1, 0, MAX(0, MIN( $H282 - SUM($L298:R298), $H282 * $H$274 * IF(S290 = 1, $H$273, 1))))","v":0},{"$f":" IF(SUM($M290:T290) <> 1, 0, MAX(0, MIN( $H282 - SUM($L298:S298), $H282 * $H$274 * IF(T290 = 1, $H$273, 1))))","v":0},{"$f":" IF(SUM($M290:U290) <> 1, 0, MAX(0, MIN( $H282 - SUM($L298:T298), $H282 * $H$274 * IF(U290 = 1, $H$273, 1))))","v":0}]
[]
[]
[null,null,"Capex addition - depreciation - NSI"]
[]
[null,null,null,null,{"$f":" 'Licence Inp'!E$332","v":"Additional depreciation factor"},{"$f":" 'Licence Inp'!F$332","v":"4.27a:"},{"$f":" 'Licence Inp'!G$332","v":0},{"$f":" 'Licence Inp'!H$332","v":0.5},{"$f":" 'Licence Inp'!I$332","v":"factor"}]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,{"$f":" Time!E$98","v":"RP6 PPF- actual / actual"},{"$f":" Time!F$98","v":0},{"$f":" Time!G$98","v":0},{"$f":" Time!H$98","v":0},{"$f":" Time!I$98","v":"factor"},{"$f":" Time!J$98","v":0},{"$f":" Time!K$98","v":6.5},{"$f":" Time!L$98","v":0},{"$f":" Time!M$98","v":0},{"$f":" Time!N$98","v":0.5},{"$f":" Time!O$98","v":1},{"$f":" Time!P$98","v":1},{"$f":" Time!Q$98","v":1},{"$f":" Time!R$98","v":1},{"$f":" Time!S$98","v":1},{"$f":" Time!T$98","v":1},{"$f":" Time!U$98","v":0}]
[]
[null,null,null,null,{"$f":" E$292","v":"Capex addition - 31 Mar 18 - depreciation - real - NSI"},0,0,0,"GBP m",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$293","v":"Capex addition - 31 Mar 19 - depreciation - real - NSI"},0,0,0,"GBP m",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$294","v":"Capex addition - 31 Mar 20 - depreciation - real - NSI"},0,0,0,"GBP m",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$295","v":"Capex addition - 31 Mar 21 - depreciation - real - NSI"},0,0,0,"GBP m",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$296","v":"Capex addition - 31 Mar 22 - depreciation - real - NSI"},0,0,0,"GBP m",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$297","v":"Capex addition - 31 Mar 23 - depreciation - real - NSI"},0,0,0,"GBP m",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$298","v":"Capex addition - 31 Mar 24 - depreciation - real - NSI"},0,0,0,"GBP m",0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E$28","v":"Capex addition - 31 Mar 18 - start period flag"},0,0,0,"flag",0,1,0,0,1,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$29","v":"Capex addition - 31 Mar 19 - start period flag"},0,0,0,"flag",0,1,0,0,0,1,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$30","v":"Capex addition - 31 Mar 20 - start period flag"},0,0,0,"flag",0,1,0,0,0,0,1,0,0,0,0,0]
[null,null,null,null,{"$f":" E$31","v":"Capex addition - 31 Mar 21 - start period flag"},0,0,0,"flag",0,1,0,0,0,0,0,1,0,0,0,0]
[null,null,null,null,{"$f":" E$32","v":"Capex addition - 31 Mar 22 - start period flag"},0,0,0,"flag",0,1,0,0,0,0,0,0,1,0,0,0]
[null,null,null,null,{"$f":" E$33","v":"Capex addition - 31 Mar 23 - start period flag"},0,0,0,"flag",0,1,0,0,0,0,0,0,0,1,0,0]
[null,null,null,null,{"$f":" E$34","v":"Capex addition - 31 Mar 24 - start period flag"},0,0,0,"flag",0,1,0,0,0,0,0,0,0,0,1,0]
[]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$10, \"dd mmm yy\") & \" - depreciation - NSI\"","v":"Capex addition - 31 Mar 18 - depreciation - NSI"},null,null,null,"GBP m",null,{"$f":" SUM(M323:U323)","v":0},null,{"$f":" IF(M307 <> 0, IF(M315 = 1, M307, IF(L315 = 1, M307, L323) * (M$304 / L$304) * M$305) * IF(N307 = 0, $H$303, 1), 0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$11, \"dd mmm yy\") & \" - depreciation - NSI\"","v":"Capex addition - 31 Mar 19 - depreciation - NSI"},null,null,null,"GBP m",null,0,null,{"$f":" IF(M308 <> 0, IF(M316 = 1, M308, IF(L316 = 1, M308, L324) * (M$304 / L$304) * M$305) * IF(N308 = 0, $H$303, 1), 0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$12, \"dd mmm yy\") & \" - depreciation - NSI\"","v":"Capex addition - 31 Mar 20 - depreciation - NSI"},null,null,null,"GBP m",null,0,null,{"$f":" IF(M309 <> 0, IF(M317 = 1, M309, IF(L317 = 1, M309, L325) * (M$304 / L$304) * M$305) * IF(N309 = 0, $H$303, 1), 0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$13, \"dd mmm yy\") & \" - depreciation - NSI\"","v":"Capex addition - 31 Mar 21 - depreciation - NSI"},null,null,null,"GBP m",null,0,null,{"$f":" IF(M310 <> 0, IF(M318 = 1, M310, IF(L318 = 1, M310, L326) * (M$304 / L$304) * M$305) * IF(N310 = 0, $H$303, 1), 0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$14, \"dd mmm yy\") & \" - depreciation - NSI\"","v":"Capex addition - 31 Mar 22 - depreciation - NSI"},null,null,null,"GBP m",null,0,null,{"$f":" IF(M311 <> 0, IF(M319 = 1, M311, IF(L319 = 1, M311, L327) * (M$304 / L$304) * M$305) * IF(N311 = 0, $H$303, 1), 0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$15, \"dd mmm yy\") & \" - depreciation - NSI\"","v":"Capex addition - 31 Mar 23 - depreciation - NSI"},null,null,null,"GBP m",null,0,null,{"$f":" IF(M312 <> 0, IF(M320 = 1, M312, IF(L320 = 1, M312, L328) * (M$304 / L$304) * M$305) * IF(N312 = 0, $H$303, 1), 0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$16, \"dd mmm yy\") & \" - depreciation - NSI\"","v":"Capex addition - 31 Mar 24 - depreciation - NSI"},null,null,null,"GBP m",null,0,null,{"$f":" IF(M313 <> 0, IF(M321 = 1, M313, IF(L321 = 1, M313, L329) * (M$304 / L$304) * M$305) * IF(N313 = 0, $H$303, 1), 0)","v":0},0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Depreciation amount for additional asset - t - NSI",null,null,null,"GBP m",null,{"$f":" SUM(M331:U331)","v":0},null,{"$f":"SUM(M323:M329)","v":0},{"$f":"SUM(N323:N329)","v":0},{"$f":"SUM(O323:O329)","v":0},{"$f":"SUM(P323:P329)","v":0},{"$f":"SUM(Q323:Q329)","v":0},0,0,0,0]
[]
[null,null,null,null,{"$f":" E$331","v":"Depreciation amount for additional asset - t - NSI"},0,0,0,"GBP m",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Time!E$92","v":"RP6 period flag"},{"$f":" Time!F$92","v":0},{"$f":" Time!G$92","v":0},{"$f":" Time!H$92","v":0},{"$f":" Time!I$92","v":"flag"},{"$f":" Time!J$92","v":0},{"$f":" Time!K$92","v":7},{"$f":" Time!L$92","v":0},{"$f":" Time!M$92","v":0},{"$f":" Time!N$92","v":1},{"$f":" Time!O$92","v":1},{"$f":" Time!P$92","v":1},{"$f":" Time!Q$92","v":1},{"$f":" Time!R$92","v":1},{"$f":" Time!S$92","v":1},{"$f":" Time!T$92","v":1},{"$f":" Time!U$92","v":0}]
[null,null,null,null,"Depreciation amount for additional asset - t - NSI",null,null,null,"GBP m",null,{"$f":" SUM(M335:U335)","v":0},null,{"$f":" M333 * M334","v":0},{"$f":" N333 * N334","v":0},{"$f":" O333 * O334","v":0},{"$f":" P333 * P334","v":0},{"$f":" Q333 * Q334","v":0},0,0,0,0]
[]
[]
[null,null,"Difference in the licence & new logic"]
[]
[null,null,null,null,{"$f":" 'TL - C4'!E$678","v":"Depreciation amount for additional asset - t - NSI"},{"$f":" 'TL - C4'!F$678","v":"4.26:"},{"$f":" 'TL - C4'!G$678","v":"DEPADD_NSIt"},{"$f":" 'TL - C4'!H$678","v":0},{"$f":" 'TL - C4'!I$678","v":"GBP m"},{"$f":" 'TL - C4'!J$678","v":0},{"$f":" 'TL - C4'!K$678","v":0},{"$f":" 'TL - C4'!L$678","v":0},{"$f":" 'TL - C4'!M$678","v":0},{"$f":" 'TL - C4'!N$678","v":0},{"$f":" 'TL - C4'!O$678","v":0},{"$f":" 'TL - C4'!P$678","v":0},{"$f":" 'TL - C4'!Q$678","v":0},{"$f":" 'TL - C4'!R$678","v":0},{"$f":" 'TL - C4'!S$678","v":0},{"$f":" 'TL - C4'!T$678","v":0},{"$f":" 'TL - C4'!U$678","v":0}]
[null,null,null,null,{"$f":" E$335","v":"Depreciation amount for additional asset - t - NSI"},0,0,0,"GBP m",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Difference",null,null,null,"GBP m",null,{"$f":" SUM(M342:U342)","v":0},null,{"$f":" M340 - M341","v":0},{"$f":" N340 - N341","v":0},{"$f":" O340 - O341","v":0},{"$f":" P340 - P341","v":0},{"$f":" Q340 - Q341","v":0},0,0,0,0]
[null,null,null,null,"Depreciation amount for additional asset - difference check - NSI",null,null,{"$f":" IF( SUM(M343:U343) > 0, 1, 0)","v":0},"check",null,null,null,{"$f":" IF( ABS(M342) > CHK_TOL, 1, 0)","v":0},0,0,0,0,{"$f":" IF( ABS(R342) > CHK_TOL, 1, 0)","v":0},{"$f":" IF( ABS(S342) > CHK_TOL, 1, 0)","v":0},{"$f":" IF( ABS(T342) > CHK_TOL, 1, 0)","v":0},{"$f":" IF( ABS(U342) > CHK_TOL, 1, 0)","v":0}]
[]
[]
["4. REGULATORY ASSET BASES  - RAB_T5Y"]
[]
[null,null,"Capex addition - T5Y"]
[]
[null,null,null,null,{"$f":" 'TL - C9'!E$74","v":"Capex addition - T5Y"},{"$f":" 'TL - C9'!F$74","v":0},{"$f":" 'TL - C9'!G$74","v":"CAt_T5Yt"},{"$f":" 'TL - C9'!H$74","v":0},{"$f":" 'TL - C9'!I$74","v":"GBP m"},{"$f":" 'TL - C9'!J$74","v":0},{"$f":" 'TL - C9'!K$74","v":4.7836497344584892},{"$f":" 'TL - C9'!L$74","v":0},{"$f":" 'TL - C9'!M$74","v":0},{"$f":" 'TL - C9'!N$74","v":0.48990669657920982},{"$f":" 'TL - C9'!O$74","v":0.72825114348600428},{"$f":" 'TL - C9'!P$74","v":0.97021435935457223},{"$f":" 'TL - C9'!Q$74","v":0.79447817313990454},{"$f":" 'TL - C9'!R$74","v":0.59685036990035645},{"$f":" 'TL - C9'!S$74","v":0.59856013301691335},{"$f":" 'TL - C9'!T$74","v":0.60538885898152917},{"$f":" 'TL - C9'!U$74","v":0}]
[null,null,null,null,{"$f":" Time!E$47","v":"Pre - RP6 period flag"},{"$f":" Time!F$47","v":0},{"$f":" Time!G$47","v":0},{"$f":" Time!H$47","v":0},{"$f":" Time!I$47","v":"flag"},{"$f":" Time!J$47","v":0},{"$f":" Time!K$47","v":1},{"$f":" Time!L$47","v":0},{"$f":" Time!M$47","v":1},{"$f":" Time!N$47","v":0},{"$f":" Time!O$47","v":0},{"$f":" Time!P$47","v":0},{"$f":" Time!Q$47","v":0},{"$f":" Time!R$47","v":0},{"$f":" Time!S$47","v":0},{"$f":" Time!T$47","v":0},{"$f":" Time!U$47","v":0}]
[null,null,null,null,{"$f":" E350 & \" - \" & ACTIVE_CASE","v":"Capex addition - T5Y - RP6"},null,{"$f":" G350","v":"CAt_T5Yt"},null,"GBP m",null,{"$f":" SUM(M352:U352)","v":4.7836497344584892},null,{"$f":" M350 * (1 - M351)","v":0},0.48990669657920982,0.72825114348600428,0.97021435935457223,0.79447817313990454,0.59685036990035645,0.59856013301691335,0.60538885898152917,0]
[]
[null,null,null,null,{"$f":" E$10","v":"Capex addition 1 date"},{"$f":" F$10","v":"00:00:00"},{"$f":" G$10","v":"00:00:00"},{"$f":" H$10","v":"2018-03-31"},{"$f":" I$10","v":"date"}]
[null,null,null,null,{"$f":" E$11","v":"Capex addition 2 date"},{"$f":" F$11","v":"00:00:00"},{"$f":" G$11","v":"00:00:00"},{"$f":" H$11","v":"2019-03-31"},{"$f":" I$11","v":"date"}]
[null,null,null,null,{"$f":" E$12","v":"Capex addition 3 date"},{"$f":" F$12","v":"00:00:00"},{"$f":" G$12","v":"00:00:00"},{"$f":" H$12","v":"2020-03-31"},{"$f":" I$12","v":"date"}]
[null,null,null,null,{"$f":" E$13","v":"Capex addition 4 date"},{"$f":" F$13","v":"00:00:00"},{"$f":" G$13","v":"00:00:00"},{"$f":" H$13","v":"2021-03-31"},{"$f":" I$13","v":"date"}]
[null,null,null,null,{"$f":" E$14","v":"Capex addition 5 date"},{"$f":" F$14","v":"00:00:00"},{"$f":" G$14","v":"00:00:00"},{"$f":" H$14","v":"2022-03-31"},{"$f":" I$14","v":"date"}]
[null,null,null,null,{"$f":" E$15","v":"Capex addition 6 date"},{"$f":" F$15","v":"00:00:00"},{"$f":" G$15","v":"00:00:00"},{"$f":" H$15","v":"2023-03-31"},{"$f":" I$15","v":"date"}]
[null,null,null,null,{"$f":" E$16","v":"Capex addition 7 date"},{"$f":" F$16","v":"00:00:00"},{"$f":" G$16","v":"00:00:00"},{"$f":" H$16","v":"2024-03-31"},{"$f":" I$16","v":"date"}]
[]
[null,null,null,null,{"$f":" E$352","v":"Capex addition - T5Y - RP6"},0,"CAt_T5Yt",0,"GBP m",0,4.7836497344584892,0,0,0.48990669657920982,0.72825114348600428,0.97021435935457223,0.79447817313990454,0.59685036990035645,0.59856013301691335,0.60538885898152917,0]
[null,null,null,null,{"$f":" Time!E$23","v":"Model period ending"},{"$f":" Time!F$23","v":"00:00:00"},{"$f":" Time!G$23","v":"00:00:00"},{"$f":" Time!H$23","v":"00:00:00"},{"$f":" Time!I$23","v":"date"},{"$f":" Time!J$23","v":"00:00:00"},{"$f":" Time!K$23","v":"00:00:00"},{"$f":" Time!L$23","v":"00:00:00"},{"$f":" Time!M$23","v":"2017-03-31"},{"$f":" Time!N$23","v":"2018-03-31"},{"$f":" Time!O$23","v":"2019-03-31"},{"$f":" Time!P$23","v":"2020-03-31"},{"$f":" Time!Q$23","v":"2021-03-31"},{"$f":" Time!R$23","v":"2022-03-31"},{"$f":" Time!S$23","v":"2023-03-31"},{"$f":" Time!T$23","v":"2024-03-31"},{"$f":" Time!U$23","v":"2025-03-31"}]
[]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$10, \"dd mmm yy\")","v":"Capex addition - 31 Mar 18"},null,null,{"$f":" INDEX(M$362:U$362, MATCH(H354, $M$363:$U$363, 0))","v":0.48990669657920982},"GBP m"]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$11, \"dd mmm yy\")","v":"Capex addition - 31 Mar 19"},null,null,0.72825114348600428,"GBP m"]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$12, \"dd mmm yy\")","v":"Capex addition - 31 Mar 20"},null,null,0.97021435935457223,"GBP m"]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$13, \"dd mmm yy\")","v":"Capex addition - 31 Mar 21"},null,null,0.79447817313990454,"GBP m"]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$14, \"dd mmm yy\")","v":"Capex addition - 31 Mar 22"},null,null,0.59685036990035645,"GBP m"]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$15, \"dd mmm yy\")","v":"Capex addition - 31 Mar 23"},null,null,0.59856013301691335,"GBP m"]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$16, \"dd mmm yy\")","v":"Capex addition - 31 Mar 24"},null,null,0.60538885898152917,"GBP m"]
[]
[]
[null,null,"Capex addition - depreciation - real - T5Y"]
[]
[null,null,null,null,{"$f":" 'Licence Inp'!E$332","v":"Additional depreciation factor"},{"$f":" 'Licence Inp'!F$332","v":"4.27a:"},{"$f":" 'Licence Inp'!G$332","v":0},{"$f":" 'Licence Inp'!H$332","v":0.5},{"$f":" 'Licence Inp'!I$332","v":"factor"}]
[null,null,null,null,{"$f":" 'Licence Inp'!E$341","v":"Depreciation rate - RAB_T5Y"},{"$f":" 'Licence Inp'!F$341","v":"Table 5"},{"$f":" 'Licence Inp'!G$341","v":"DEPR_T5Y"},{"$f":" 'Licence Inp'!H$341","v":0.2},{"$f":" 'Licence Inp'!I$341","v":"%"}]
[]
[null,null,null,null,{"$f":" E$365","v":"Capex addition - 31 Mar 18"},{"$f":" F$365","v":0},{"$f":" G$365","v":0},{"$f":" H$365","v":0.48990669657920982},{"$f":" I$365","v":"GBP m"}]
[null,null,null,null,{"$f":" E$366","v":"Capex addition - 31 Mar 19"},{"$f":" F$366","v":0},{"$f":" G$366","v":0},{"$f":" H$366","v":0.72825114348600428},{"$f":" I$366","v":"GBP m"}]
[null,null,null,null,{"$f":" E$367","v":"Capex addition - 31 Mar 20"},{"$f":" F$367","v":0},{"$f":" G$367","v":0},{"$f":" H$367","v":0.97021435935457223},{"$f":" I$367","v":"GBP m"}]
[null,null,null,null,{"$f":" E$368","v":"Capex addition - 31 Mar 21"},{"$f":" F$368","v":0},{"$f":" G$368","v":0},{"$f":" H$368","v":0.79447817313990454},{"$f":" I$368","v":"GBP m"}]
[null,null,null,null,{"$f":" E$369","v":"Capex addition - 31 Mar 22"},{"$f":" F$369","v":0},{"$f":" G$369","v":0},{"$f":" H$369","v":0.59685036990035645},{"$f":" I$369","v":"GBP m"}]
[null,null,null,null,{"$f":" E$370","v":"Capex addition - 31 Mar 23"},{"$f":" F$370","v":0},{"$f":" G$370","v":0},{"$f":" H$370","v":0.59856013301691335},{"$f":" I$370","v":"GBP m"}]
[null,null,null,null,{"$f":" E$371","v":"Capex addition - 31 Mar 24"},{"$f":" F$371","v":0},{"$f":" G$371","v":0},{"$f":" H$371","v":0.60538885898152917},{"$f":" I$371","v":"GBP m"}]
[]
[null,null,null,null,{"$f":" E$28","v":"Capex addition - 31 Mar 18 - start period flag"},0,0,0,"flag",0,1,0,0,1,0,0,0,{"$f":" R$28","v":0},0,0,0]
[null,null,null,null,{"$f":" E$29","v":"Capex addition - 31 Mar 19 - start period flag"},0,0,0,"flag",0,1,0,0,0,1,0,0,{"$f":" R$29","v":0},0,0,0]
[null,null,null,null,{"$f":" E$30","v":"Capex addition - 31 Mar 20 - start period flag"},0,0,0,"flag",0,1,0,0,0,0,1,0,{"$f":" R$30","v":0},0,0,0]
[null,null,null,null,{"$f":" E$31","v":"Capex addition - 31 Mar 21 - start period flag"},0,0,0,"flag",0,1,0,0,0,0,0,1,{"$f":" R$31","v":0},0,0,0]
[null,null,null,null,{"$f":" E$32","v":"Capex addition - 31 Mar 22 - start period flag"},0,0,0,"flag",0,1,0,0,0,0,0,0,{"$f":" R$32","v":1},0,0,0]
[null,null,null,null,{"$f":" E$33","v":"Capex addition - 31 Mar 23 - start period flag"},0,0,0,"flag",0,1,0,0,0,0,0,0,{"$f":" R$33","v":0},1,0,0]
[null,null,null,null,{"$f":" E$34","v":"Capex addition - 31 Mar 24 - start period flag"},0,0,0,"flag",0,1,0,0,0,0,0,0,{"$f":" R$34","v":0},0,1,0]
[]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$10, \"dd mmm yy\") & \" - depreciation - real - T5Y\"","v":"Capex addition - 31 Mar 18 - depreciation - real - T5Y"},null,null,null,"GBP m",null,{"$f":" SUM(M395:U395)","v":0.48990669657920982},null,{"$f":" IF(SUM($M387:M387) <> 1, 0, MAX(0, MIN( $H379 - SUM($L395:L395), $H379 * $H$377 * IF(M387 = 1, $H$376, 1))))","v":0},{"$f":" IF(SUM($M387:N387) <> 1, 0, MAX(0, MIN( $H379 - SUM($L395:M395), $H379 * $H$377 * IF(N387 = 1, $H$376, 1))))","v":4.8990669657920982E-2},{"$f":" IF(SUM($M387:O387) <> 1, 0, MAX(0, MIN( $H379 - SUM($L395:N395), $H379 * $H$377 * IF(O387 = 1, $H$376, 1))))","v":9.7981339315841964E-2},{"$f":" IF(SUM($M387:P387) <> 1, 0, MAX(0, MIN( $H379 - SUM($L395:O395), $H379 * $H$377 * IF(P387 = 1, $H$376, 1))))","v":9.7981339315841964E-2},{"$f":" IF(SUM($M387:Q387) <> 1, 0, MAX(0, MIN( $H379 - SUM($L395:P395), $H379 * $H$377 * IF(Q387 = 1, $H$376, 1))))","v":9.7981339315841964E-2},{"$f":" IF(SUM($M387:R387) <> 1, 0, MAX(0, MIN( $H379 - SUM($L395:Q395), $H379 * $H$377 * IF(R387 = 1, $H$376, 1))))","v":9.7981339315841964E-2},{"$f":" IF(SUM($M387:S387) <> 1, 0, MAX(0, MIN( $H379 - SUM($L395:R395), $H379 * $H$377 * IF(S387 = 1, $H$376, 1))))","v":4.8990669657920982E-2},{"$f":" IF(SUM($M387:T387) <> 1, 0, MAX(0, MIN( $H379 - SUM($L395:S395), $H379 * $H$377 * IF(T387 = 1, $H$376, 1))))","v":0},{"$f":" IF(SUM($M387:U387) <> 1, 0, MAX(0, MIN( $H379 - SUM($L395:T395), $H379 * $H$377 * IF(U387 = 1, $H$376, 1))))","v":0}]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$11, \"dd mmm yy\") & \" - depreciation - real - T5Y\"","v":"Capex addition - 31 Mar 19 - depreciation - real - T5Y"},null,null,null,"GBP m",null,0.72825114348600428,null,{"$f":" IF(SUM($M388:M388) <> 1, 0, MAX(0, MIN( $H380 - SUM($L396:L396), $H380 * $H$377 * IF(M388 = 1, $H$376, 1))))","v":0},{"$f":" IF(SUM($M388:N388) <> 1, 0, MAX(0, MIN( $H380 - SUM($L396:M396), $H380 * $H$377 * IF(N388 = 1, $H$376, 1))))","v":0},{"$f":" IF(SUM($M388:O388) <> 1, 0, MAX(0, MIN( $H380 - SUM($L396:N396), $H380 * $H$377 * IF(O388 = 1, $H$376, 1))))","v":7.2825114348600437E-2},{"$f":" IF(SUM($M388:P388) <> 1, 0, MAX(0, MIN( $H380 - SUM($L396:O396), $H380 * $H$377 * IF(P388 = 1, $H$376, 1))))","v":0.14565022869720087},{"$f":" IF(SUM($M388:Q388) <> 1, 0, MAX(0, MIN( $H380 - SUM($L396:P396), $H380 * $H$377 * IF(Q388 = 1, $H$376, 1))))","v":0.14565022869720087},{"$f":" IF(SUM($M388:R388) <> 1, 0, MAX(0, MIN( $H380 - SUM($L396:Q396), $H380 * $H$377 * IF(R388 = 1, $H$376, 1))))","v":0.14565022869720087},{"$f":" IF(SUM($M388:S388) <> 1, 0, MAX(0, MIN( $H380 - SUM($L396:R396), $H380 * $H$377 * IF(S388 = 1, $H$376, 1))))","v":0.14565022869720087},{"$f":" IF(SUM($M388:T388) <> 1, 0, MAX(0, MIN( $H380 - SUM($L396:S396), $H380 * $H$377 * IF(T388 = 1, $H$376, 1))))","v":7.2825114348600284E-2},{"$f":" IF(SUM($M388:U388) <> 1, 0, MAX(0, MIN( $H380 - SUM($L396:T396), $H380 * $H$377 * IF(U388 = 1, $H$376, 1))))","v":0}]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$12, \"dd mmm yy\") & \" - depreciation - real - T5Y\"","v":"Capex addition - 31 Mar 20 - depreciation - real - T5Y"},null,null,null,"GBP m",null,0.97021435935457223,null,{"$f":" IF(SUM($M389:M389) <> 1, 0, MAX(0, MIN( $H381 - SUM($L397:L397), $H381 * $H$377 * IF(M389 = 1, $H$376, 1))))","v":0},{"$f":" IF(SUM($M389:N389) <> 1, 0, MAX(0, MIN( $H381 - SUM($L397:M397), $H381 * $H$377 * IF(N389 = 1, $H$376, 1))))","v":0},{"$f":" IF(SUM($M389:O389) <> 1, 0, MAX(0, MIN( $H381 - SUM($L397:N397), $H381 * $H$377 * IF(O389 = 1, $H$376, 1))))","v":0},{"$f":" IF(SUM($M389:P389) <> 1, 0, MAX(0, MIN( $H381 - SUM($L397:O397), $H381 * $H$377 * IF(P389 = 1, $H$376, 1))))","v":9.7021435935457229E-2},{"$f":" IF(SUM($M389:Q389) <> 1, 0, MAX(0, MIN( $H381 - SUM($L397:P397), $H381 * $H$377 * IF(Q389 = 1, $H$376, 1))))","v":0.19404287187091446},{"$f":" IF(SUM($M389:R389) <> 1, 0, MAX(0, MIN( $H381 - SUM($L397:Q397), $H381 * $H$377 * IF(R389 = 1, $H$376, 1))))","v":0.19404287187091446},{"$f":" IF(SUM($M389:S389) <> 1, 0, MAX(0, MIN( $H381 - SUM($L397:R397), $H381 * $H$377 * IF(S389 = 1, $H$376, 1))))","v":0.19404287187091446},{"$f":" IF(SUM($M389:T389) <> 1, 0, MAX(0, MIN( $H381 - SUM($L397:S397), $H381 * $H$377 * IF(T389 = 1, $H$376, 1))))","v":0.19404287187091446},{"$f":" IF(SUM($M389:U389) <> 1, 0, MAX(0, MIN( $H381 - SUM($L397:T397), $H381 * $H$377 * IF(U389 = 1, $H$376, 1))))","v":9.702143593545709E-2}]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$13, \"dd mmm yy\") & \" - depreciation - real - T5Y\"","v":"Capex addition - 31 Mar 21 - depreciation - real - T5Y"},null,null,null,"GBP m",null,0.71503035582591423,null,{"$f":" IF(SUM($M390:M390) <> 1, 0, MAX(0, MIN( $H382 - SUM($L398:L398), $H382 * $H$377 * IF(M390 = 1, $H$376, 1))))","v":0},{"$f":" IF(SUM($M390:N390) <> 1, 0, MAX(0, MIN( $H382 - SUM($L398:M398), $H382 * $H$377 * IF(N390 = 1, $H$376, 1))))","v":0},{"$f":" IF(SUM($M390:O390) <> 1, 0, MAX(0, MIN( $H382 - SUM($L398:N398), $H382 * $H$377 * IF(O390 = 1, $H$376, 1))))","v":0},{"$f":" IF(SUM($M390:P390) <> 1, 0, MAX(0, MIN( $H382 - SUM($L398:O398), $H382 * $H$377 * IF(P390 = 1, $H$376, 1))))","v":0},{"$f":" IF(SUM($M390:Q390) <> 1, 0, MAX(0, MIN( $H382 - SUM($L398:P398), $H382 * $H$377 * IF(Q390 = 1, $H$376, 1))))","v":7.9447817313990463E-2},{"$f":" IF(SUM($M390:R390) <> 1, 0, MAX(0, MIN( $H382 - SUM($L398:Q398), $H382 * $H$377 * IF(R390 = 1, $H$376, 1))))","v":0.15889563462798093},{"$f":" IF(SUM($M390:S390) <> 1, 0, MAX(0, MIN( $H382 - SUM($L398:R398), $H382 * $H$377 * IF(S390 = 1, $H$376, 1))))","v":0.15889563462798093},{"$f":" IF(SUM($M390:T390) <> 1, 0, MAX(0, MIN( $H382 - SUM($L398:S398), $H382 * $H$377 * IF(T390 = 1, $H$376, 1))))","v":0.15889563462798093},{"$f":" IF(SUM($M390:U390) <> 1, 0, MAX(0, MIN( $H382 - SUM($L398:T398), $H382 * $H$377 * IF(U390 = 1, $H$376, 1))))","v":0.15889563462798093}]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$14, \"dd mmm yy\") & \" - depreciation - real - T5Y\"","v":"Capex addition - 31 Mar 22 - depreciation - real - T5Y"},null,null,null,"GBP m",null,0.41779525893024949,null,{"$f":" IF(SUM($M391:M391) <> 1, 0, MAX(0, MIN( $H383 - SUM($L399:L399), $H383 * $H$377 * IF(M391 = 1, $H$376, 1))))","v":0},{"$f":" IF(SUM($M391:N391) <> 1, 0, MAX(0, MIN( $H383 - SUM($L399:M399), $H383 * $H$377 * IF(N391 = 1, $H$376, 1))))","v":0},{"$f":" IF(SUM($M391:O391) <> 1, 0, MAX(0, MIN( $H383 - SUM($L399:N399), $H383 * $H$377 * IF(O391 = 1, $H$376, 1))))","v":0},{"$f":" IF(SUM($M391:P391) <> 1, 0, MAX(0, MIN( $H383 - SUM($L399:O399), $H383 * $H$377 * IF(P391 = 1, $H$376, 1))))","v":0},{"$f":" IF(SUM($M391:Q391) <> 1, 0, MAX(0, MIN( $H383 - SUM($L399:P399), $H383 * $H$377 * IF(Q391 = 1, $H$376, 1))))","v":0},{"$f":" IF(SUM($M391:R391) <> 1, 0, MAX(0, MIN( $H383 - SUM($L399:Q399), $H383 * $H$377 * IF(R391 = 1, $H$376, 1))))","v":5.9685036990035648E-2},{"$f":" IF(SUM($M391:S391) <> 1, 0, MAX(0, MIN( $H383 - SUM($L399:R399), $H383 * $H$377 * IF(S391 = 1, $H$376, 1))))","v":0.1193700739800713},{"$f":" IF(SUM($M391:T391) <> 1, 0, MAX(0, MIN( $H383 - SUM($L399:S399), $H383 * $H$377 * IF(T391 = 1, $H$376, 1))))","v":0.1193700739800713},{"$f":" IF(SUM($M391:U391) <> 1, 0, MAX(0, MIN( $H383 - SUM($L399:T399), $H383 * $H$377 * IF(U391 = 1, $H$376, 1))))","v":0.1193700739800713}]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$15, \"dd mmm yy\") & \" - depreciation - real - T5Y\"","v":"Capex addition - 31 Mar 23 - depreciation - real - T5Y"},null,null,null,"GBP m",null,0.29928006650845673,null,{"$f":" IF(SUM($M392:M392) <> 1, 0, MAX(0, MIN( $H384 - SUM($L400:L400), $H384 * $H$377 * IF(M392 = 1, $H$376, 1))))","v":0},{"$f":" IF(SUM($M392:N392) <> 1, 0, MAX(0, MIN( $H384 - SUM($L400:M400), $H384 * $H$377 * IF(N392 = 1, $H$376, 1))))","v":0},{"$f":" IF(SUM($M392:O392) <> 1, 0, MAX(0, MIN( $H384 - SUM($L400:N400), $H384 * $H$377 * IF(O392 = 1, $H$376, 1))))","v":0},{"$f":" IF(SUM($M392:P392) <> 1, 0, MAX(0, MIN( $H384 - SUM($L400:O400), $H384 * $H$377 * IF(P392 = 1, $H$376, 1))))","v":0},{"$f":" IF(SUM($M392:Q392) <> 1, 0, MAX(0, MIN( $H384 - SUM($L400:P400), $H384 * $H$377 * IF(Q392 = 1, $H$376, 1))))","v":0},{"$f":" IF(SUM($M392:R392) <> 1, 0, MAX(0, MIN( $H384 - SUM($L400:Q400), $H384 * $H$377 * IF(R392 = 1, $H$376, 1))))","v":0},{"$f":" IF(SUM($M392:S392) <> 1, 0, MAX(0, MIN( $H384 - SUM($L400:R400), $H384 * $H$377 * IF(S392 = 1, $H$376, 1))))","v":5.9856013301691338E-2},{"$f":" IF(SUM($M392:T392) <> 1, 0, MAX(0, MIN( $H384 - SUM($L400:S400), $H384 * $H$377 * IF(T392 = 1, $H$376, 1))))","v":0.11971202660338268},{"$f":" IF(SUM($M392:U392) <> 1, 0, MAX(0, MIN( $H384 - SUM($L400:T400), $H384 * $H$377 * IF(U392 = 1, $H$376, 1))))","v":0.11971202660338268}]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$16, \"dd mmm yy\") & \" - depreciation - real - T5Y\"","v":"Capex addition - 31 Mar 24 - depreciation - real - T5Y"},null,null,null,"GBP m",null,0.18161665769445876,null,{"$f":" IF(SUM($M393:M393) <> 1, 0, MAX(0, MIN( $H385 - SUM($L401:L401), $H385 * $H$377 * IF(M393 = 1, $H$376, 1))))","v":0},{"$f":" IF(SUM($M393:N393) <> 1, 0, MAX(0, MIN( $H385 - SUM($L401:M401), $H385 * $H$377 * IF(N393 = 1, $H$376, 1))))","v":0},{"$f":" IF(SUM($M393:O393) <> 1, 0, MAX(0, MIN( $H385 - SUM($L401:N401), $H385 * $H$377 * IF(O393 = 1, $H$376, 1))))","v":0},{"$f":" IF(SUM($M393:P393) <> 1, 0, MAX(0, MIN( $H385 - SUM($L401:O401), $H385 * $H$377 * IF(P393 = 1, $H$376, 1))))","v":0},{"$f":" IF(SUM($M393:Q393) <> 1, 0, MAX(0, MIN( $H385 - SUM($L401:P401), $H385 * $H$377 * IF(Q393 = 1, $H$376, 1))))","v":0},{"$f":" IF(SUM($M393:R393) <> 1, 0, MAX(0, MIN( $H385 - SUM($L401:Q401), $H385 * $H$377 * IF(R393 = 1, $H$376, 1))))","v":0},{"$f":" IF(SUM($M393:S393) <> 1, 0, MAX(0, MIN( $H385 - SUM($L401:R401), $H385 * $H$377 * IF(S393 = 1, $H$376, 1))))","v":0},{"$f":" IF(SUM($M393:T393) <> 1, 0, MAX(0, MIN( $H385 - SUM($L401:S401), $H385 * $H$377 * IF(T393 = 1, $H$376, 1))))","v":6.0538885898152921E-2},{"$f":" IF(SUM($M393:U393) <> 1, 0, MAX(0, MIN( $H385 - SUM($L401:T401), $H385 * $H$377 * IF(U393 = 1, $H$376, 1))))","v":0.12107777179630584}]
[]
[]
[null,null,"Capex addition - depreciation - T5Y"]
[]
[null,null,null,null,{"$f":" 'Licence Inp'!E$332","v":"Additional depreciation factor"},{"$f":" 'Licence Inp'!F$332","v":"4.27a:"},{"$f":" 'Licence Inp'!G$332","v":0},{"$f":" 'Licence Inp'!H$332","v":0.5},{"$f":" 'Licence Inp'!I$332","v":"factor"}]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,{"$f":" Time!E$98","v":"RP6 PPF- actual / actual"},{"$f":" Time!F$98","v":0},{"$f":" Time!G$98","v":0},{"$f":" Time!H$98","v":0},{"$f":" Time!I$98","v":"factor"},{"$f":" Time!J$98","v":0},{"$f":" Time!K$98","v":6.5},{"$f":" Time!L$98","v":0},{"$f":" Time!M$98","v":0},{"$f":" Time!N$98","v":0.5},{"$f":" Time!O$98","v":1},{"$f":" Time!P$98","v":1},{"$f":" Time!Q$98","v":1},{"$f":" Time!R$98","v":1},{"$f":" Time!S$98","v":1},{"$f":" Time!T$98","v":1},{"$f":" Time!U$98","v":0}]
[]
[null,null,null,null,{"$f":" E$395","v":"Capex addition - 31 Mar 18 - depreciation - real - T5Y"},0,0,0,"GBP m",0,0.48990669657920982,0,0,4.8990669657920982E-2,9.7981339315841964E-2,9.7981339315841964E-2,{"$f":" Q$395","v":9.7981339315841964E-2},{"$f":" R$395","v":9.7981339315841964E-2},4.8990669657920982E-2,0,0]
[null,null,null,null,{"$f":" E$396","v":"Capex addition - 31 Mar 19 - depreciation - real - T5Y"},0,0,0,"GBP m",0,0.72825114348600428,0,0,0,7.2825114348600437E-2,0.14565022869720087,0.14565022869720087,{"$f":" R$396","v":0.14565022869720087},0.14565022869720087,7.2825114348600284E-2,0]
[null,null,null,null,{"$f":" E$397","v":"Capex addition - 31 Mar 20 - depreciation - real - T5Y"},0,0,0,"GBP m",0,0.97021435935457223,0,0,0,0,9.7021435935457229E-2,0.19404287187091446,{"$f":" R$397","v":0.19404287187091446},0.19404287187091446,0.19404287187091446,9.702143593545709E-2]
[null,null,null,null,{"$f":" E$398","v":"Capex addition - 31 Mar 21 - depreciation - real - T5Y"},0,0,0,"GBP m",0,0.71503035582591423,0,0,0,0,0,7.9447817313990463E-2,{"$f":" R$398","v":0.15889563462798093},0.15889563462798093,0.15889563462798093,0.15889563462798093]
[null,null,null,null,{"$f":" E$399","v":"Capex addition - 31 Mar 22 - depreciation - real - T5Y"},0,0,0,"GBP m",0,0.41779525893024949,0,0,0,0,0,0,{"$f":" R$399","v":5.9685036990035648E-2},0.1193700739800713,0.1193700739800713,0.1193700739800713]
[null,null,null,null,{"$f":" E$400","v":"Capex addition - 31 Mar 23 - depreciation - real - T5Y"},0,0,0,"GBP m",0,0.29928006650845673,0,0,0,0,0,0,{"$f":" R$400","v":0},5.9856013301691338E-2,0.11971202660338268,0.11971202660338268]
[null,null,null,null,{"$f":" E$401","v":"Capex addition - 31 Mar 24 - depreciation - real - T5Y"},0,0,0,"GBP m",0,0.18161665769445876,0,0,0,0,0,0,{"$f":" R$401","v":0},0,6.0538885898152921E-2,0.12107777179630584]
[]
[null,null,null,null,{"$f":" E$28","v":"Capex addition - 31 Mar 18 - start period flag"},0,0,0,"flag",0,1,0,0,1,0,0,0,{"$f":" R$28","v":0},0,0,0]
[null,null,null,null,{"$f":" E$29","v":"Capex addition - 31 Mar 19 - start period flag"},0,0,0,"flag",0,1,0,0,0,1,0,0,{"$f":" R$29","v":0},0,0,0]
[null,null,null,null,{"$f":" E$30","v":"Capex addition - 31 Mar 20 - start period flag"},0,0,0,"flag",0,1,0,0,0,0,1,0,{"$f":" R$30","v":0},0,0,0]
[null,null,null,null,{"$f":" E$31","v":"Capex addition - 31 Mar 21 - start period flag"},0,0,0,"flag",0,1,0,0,0,0,0,1,{"$f":" R$31","v":0},0,0,0]
[null,null,null,null,{"$f":" E$32","v":"Capex addition - 31 Mar 22 - start period flag"},0,0,0,"flag",0,1,0,0,0,0,0,0,{"$f":" R$32","v":1},0,0,0]
[null,null,null,null,{"$f":" E$33","v":"Capex addition - 31 Mar 23 - start period flag"},0,0,0,"flag",0,1,0,0,0,0,0,0,{"$f":" R$33","v":0},1,0,0]
[null,null,null,null,{"$f":" E$34","v":"Capex addition - 31 Mar 24 - start period flag"},0,0,0,"flag",0,1,0,0,0,0,0,0,{"$f":" R$34","v":0},0,1,0]
[]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$10, \"dd mmm yy\") & \" - depreciation - T5Y\"","v":"Capex addition - 31 Mar 18 - depreciation - T5Y"},null,null,null,"GBP m",null,{"$f":" SUM(M426:U426)","v":0.48990669657920982},null,{"$f":" IF(M410 <> 0, IF(M418 = 1, M410, IF(L418 = 1, M410, L426) * (M$407 / L$407) * M$408) * IF(N410 = 0, $H$406, 1), 0)","v":0},4.8990669657920982E-2,9.7981339315841964E-2,9.7981339315841964E-2,9.7981339315841964E-2,9.7981339315841964E-2,4.8990669657920982E-2,0,0]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$11, \"dd mmm yy\") & \" - depreciation - T5Y\"","v":"Capex addition - 31 Mar 19 - depreciation - T5Y"},null,null,null,"GBP m",null,0.72825114348600439,null,{"$f":" IF(M411 <> 0, IF(M419 = 1, M411, IF(L419 = 1, M411, L427) * (M$407 / L$407) * M$408) * IF(N411 = 0, $H$406, 1), 0)","v":0},0,7.2825114348600437E-2,0.14565022869720087,0.14565022869720087,0.14565022869720087,0.14565022869720087,7.2825114348600437E-2,0]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$12, \"dd mmm yy\") & \" - depreciation - T5Y\"","v":"Capex addition - 31 Mar 20 - depreciation - T5Y"},null,null,null,"GBP m",null,0.87319292341911514,null,{"$f":" IF(M412 <> 0, IF(M420 = 1, M412, IF(L420 = 1, M412, L428) * (M$407 / L$407) * M$408) * IF(N412 = 0, $H$406, 1), 0)","v":0},0,0,9.7021435935457229E-2,0.19404287187091446,0.19404287187091446,0.19404287187091446,0.19404287187091446,0]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$13, \"dd mmm yy\") & \" - depreciation - T5Y\"","v":"Capex addition - 31 Mar 21 - depreciation - T5Y"},null,null,null,"GBP m",null,0.55613472119793328,null,{"$f":" IF(M413 <> 0, IF(M421 = 1, M413, IF(L421 = 1, M413, L429) * (M$407 / L$407) * M$408) * IF(N413 = 0, $H$406, 1), 0)","v":0},0,0,0,7.9447817313990463E-2,0.15889563462798093,0.15889563462798093,0.15889563462798093,0]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$14, \"dd mmm yy\") & \" - depreciation - T5Y\"","v":"Capex addition - 31 Mar 22 - depreciation - T5Y"},null,null,null,"GBP m",null,0.29842518495017822,null,{"$f":" IF(M414 <> 0, IF(M422 = 1, M414, IF(L422 = 1, M414, L430) * (M$407 / L$407) * M$408) * IF(N414 = 0, $H$406, 1), 0)","v":0},0,0,0,0,5.9685036990035648E-2,0.1193700739800713,0.1193700739800713,0]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$15, \"dd mmm yy\") & \" - depreciation - T5Y\"","v":"Capex addition - 31 Mar 23 - depreciation - T5Y"},null,null,null,"GBP m",null,0.17956803990507403,null,{"$f":" IF(M415 <> 0, IF(M423 = 1, M415, IF(L423 = 1, M415, L431) * (M$407 / L$407) * M$408) * IF(N415 = 0, $H$406, 1), 0)","v":0},0,0,0,0,0,5.9856013301691338E-2,0.11971202660338268,0]
[null,null,null,null,{"$f":" \"Capex addition - \" & TEXT(H$16, \"dd mmm yy\") & \" - depreciation - T5Y\"","v":"Capex addition - 31 Mar 24 - depreciation - T5Y"},null,null,null,"GBP m",null,6.0538885898152921E-2,null,{"$f":" IF(M416 <> 0, IF(M424 = 1, M416, IF(L424 = 1, M416, L432) * (M$407 / L$407) * M$408) * IF(N416 = 0, $H$406, 1), 0)","v":0},0,0,0,0,0,0,6.0538885898152921E-2,0]
[]
[null,null,null,null,"Depreciation amount for additional asset - t - T5Y",null,null,null,"GBP m",null,{"$f":" SUM(M434:U434)","v":3.1860175954356675},null,{"$f":"SUM(M426:M432)","v":0},{"$f":"SUM(N426:N432)","v":4.8990669657920982E-2},{"$f":"SUM(O426:O432)","v":0.17080645366444241},{"$f":"SUM(P426:P432)","v":0.34065300394850007},{"$f":"SUM(Q426:Q432)","v":0.51712225719794769},{"$f":"SUM(R426:R432)","v":0.65625511150197391},0.72680549213577983,0.7253846073291027,0]
[]
[null,null,null,null,{"$f":" E$434","v":"Depreciation amount for additional asset - t - T5Y"},0,0,0,"GBP m",0,3.1860175954356675,0,0,4.8990669657920982E-2,0.17080645366444241,0.34065300394850007,{"$f":" Q$434","v":0.51712225719794769},{"$f":" R$434","v":0.65625511150197391},0.72680549213577983,0.7253846073291027,0]
[null,null,null,null,{"$f":" Time!E$92","v":"RP6 period flag"},{"$f":" Time!F$92","v":0},{"$f":" Time!G$92","v":0},{"$f":" Time!H$92","v":0},{"$f":" Time!I$92","v":"flag"},{"$f":" Time!J$92","v":0},{"$f":" Time!K$92","v":7},{"$f":" Time!L$92","v":0},{"$f":" Time!M$92","v":0},{"$f":" Time!N$92","v":1},{"$f":" Time!O$92","v":1},{"$f":" Time!P$92","v":1},{"$f":" Time!Q$92","v":1},{"$f":" Time!R$92","v":1},{"$f":" Time!S$92","v":1},{"$f":" Time!T$92","v":1},{"$f":" Time!U$92","v":0}]
[null,null,null,null,"Depreciation amount for additional asset - t - T5Y",null,null,null,"GBP m",null,{"$f":" SUM(M438:U438)","v":3.1860175954356675},null,{"$f":" M436 * M437","v":0},{"$f":" N436 * N437","v":4.8990669657920982E-2},{"$f":" O436 * O437","v":0.17080645366444241},{"$f":" P436 * P437","v":0.34065300394850007},{"$f":" Q436 * Q437","v":0.51712225719794769},{"$f":" R436 * R437","v":0.65625511150197391},0.72680549213577983,0.7253846073291027,0]
[]
[]
[null,null,"Difference in the licence & new logic"]
[]
[null,null,null,null,{"$f":" 'TL - C4'!E$928","v":"Depreciation amount for additional asset - t - T5Y"},{"$f":" 'TL - C4'!F$928","v":"4.26:"},{"$f":" 'TL - C4'!G$928","v":"DEPADD_T5Yt"},{"$f":" 'TL - C4'!H$928","v":0},{"$f":" 'TL - C4'!I$928","v":"GBP m"},{"$f":" 'TL - C4'!J$928","v":0},{"$f":" 'TL - C4'!K$928","v":3.1860175954356675},{"$f":" 'TL - C4'!L$928","v":0},{"$f":" 'TL - C4'!M$928","v":0},{"$f":" 'TL - C4'!N$928","v":4.8990669657920982E-2},{"$f":" 'TL - C4'!O$928","v":0.17080645366444241},{"$f":" 'TL - C4'!P$928","v":0.34065300394850007},{"$f":" 'TL - C4'!Q$928","v":0.51712225719794769},{"$f":" 'TL - C4'!R$928","v":0.6562551115019738},{"$f":" 'TL - C4'!S$928","v":0.72680549213577983},{"$f":" 'TL - C4'!T$928","v":0.72538460732910259},{"$f":" 'TL - C4'!U$928","v":0}]
[null,null,null,null,{"$f":" E$438","v":"Depreciation amount for additional asset - t - T5Y"},0,0,0,"GBP m",0,3.1860175954356675,0,0,4.8990669657920982E-2,0.17080645366444241,0.34065300394850007,{"$f":" Q$438","v":0.51712225719794769},{"$f":" R$438","v":0.65625511150197391},0.72680549213577983,0.7253846073291027,0]
[null,null,null,null,"Difference",null,null,null,"GBP m",null,{"$f":" SUM(M445:U445)","v":0},null,{"$f":" M443 - M444","v":0},{"$f":" N443 - N444","v":0},{"$f":" O443 - O444","v":0},{"$f":" P443 - P444","v":0},{"$f":" Q443 - Q444","v":0},{"$f":" R443 - R444","v":0},0,0,0]
[null,null,null,null,"Depreciation amount for additional asset - difference check - T5Y",null,null,{"$f":" IF( SUM(M446:U446) > 0, 1, 0)","v":0},"check",null,null,null,{"$f":" IF( ABS(M445) > CHK_TOL, 1, 0)","v":0},0,0,0,0,{"$f":" IF( ABS(R445) > CHK_TOL, 1, 0)","v":0},{"$f":" IF( ABS(S445) > CHK_TOL, 1, 0)","v":0},{"$f":" IF( ABS(T445) > CHK_TOL, 1, 0)","v":0},{"$f":" IF( ABS(U445) > CHK_TOL, 1, 0)","v":0}]

{"sheet":"TL_RAB_Summary","index":29,"n_rows":94,"n_cols":79,"rows_kept":94,"cut":false,"hidden":false,"merged":[]}
[{"$f":" RIGHT(CELL(\"filename\", $A$1), LEN(CELL(\"filename\", $A$1)) - SEARCH(\"]\", CELL(\"filename\", $A$1)))","v":"TL_RAB_Summary"},null,null,null,null,null,null,{"$f":"IF('Actuals Inp'!H9=0,\"15/16\",\"Nominal\")","v":"15/16"}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$22","v":"Model period ending - RP1"},null,null,{"$f":" Check!$H$9","v":0},"Error chks",null,null,null,{"$f":" 'DL - C4 A'!M$22","v":"1994-03-31"},{"$f":" 'DL - C4 A'!N$22","v":"1995-03-31"},{"$f":" 'DL - C4 A'!O$22","v":"1996-03-31"},{"$f":" 'DL - C4 A'!P$22","v":"1997-03-31"},{"$f":" 'DL - C4 A'!Q$22","v":"1998-03-31"},{"$f":" 'DL - C4 A'!R$22","v":"1999-03-31"},{"$f":" 'DL - C4 A'!S$22","v":"2000-03-31"},{"$f":" 'DL - C4 A'!T$22","v":"2001-03-31"},{"$f":" 'DL - C4 A'!U$22","v":"2002-03-31"},{"$f":" 'DL - C4 A'!V$22","v":"2003-03-31"},{"$f":" 'DL - C4 A'!W$22","v":"2004-03-31"},{"$f":" 'DL - C4 A'!X$22","v":"2005-03-31"},{"$f":" 'DL - C4 A'!Y$22","v":"2006-03-31"},{"$f":" 'DL - C4 A'!Z$22","v":"2007-03-31"},{"$f":" 'DL - C4 A'!AA$22","v":"2008-03-31"},{"$f":" 'DL - C4 A'!AB$22","v":"2009-03-31"},{"$f":" 'DL - C4 A'!AC$22","v":"2010-03-31"},{"$f":" 'DL - C4 A'!AD$22","v":"2011-03-31"},{"$f":" 'DL - C4 A'!AE$22","v":"2012-03-31"},{"$f":" 'DL - C4 A'!AF$22","v":"2013-03-31"},{"$f":" 'DL - C4 A'!AG$22","v":"2014-03-31"},{"$f":" 'DL - C4 A'!AH$22","v":"2015-03-31"},{"$f":" 'DL - C4 A'!AI$22","v":"2016-03-31"},{"$f":" 'DL - C4 A'!AJ$22","v":"2017-03-31"},{"$f":" 'DL - C4 A'!AK$22","v":"2018-03-31"},{"$f":" 'DL - C4 A'!AL$22","v":"2019-03-31"},{"$f":" 'DL - C4 A'!AM$22","v":"2020-03-31"},{"$f":" 'DL - C4 A'!AN$22","v":"2021-03-31"},{"$f":" 'DL - C4 A'!AO$22","v":"2022-03-31"},{"$f":" 'DL - C4 A'!AP$22","v":"2023-03-31"},{"$f":" 'DL - C4 A'!AQ$22","v":"2024-03-31"},{"$f":" 'DL - C4 A'!AR$22","v":"2025-03-31"},{"$f":" 'DL - C4 A'!AS$22","v":"2026-03-31"},{"$f":" 'DL - C4 A'!AT$22","v":"2027-03-31"},{"$f":" 'DL - C4 A'!AU$22","v":"2028-03-31"},{"$f":" 'DL - C4 A'!AV$22","v":"2029-03-31"},{"$f":" 'DL - C4 A'!AW$22","v":"2030-03-31"},{"$f":" 'DL - C4 A'!AX$22","v":"2031-03-31"},{"$f":" 'DL - C4 A'!AY$22","v":"2032-03-31"},{"$f":" 'DL - C4 A'!AZ$22","v":"2033-03-31"},{"$f":" 'DL - C4 A'!BA$22","v":"2034-03-31"},{"$f":" 'DL - C4 A'!BB$22","v":"2035-03-31"},{"$f":" 'DL - C4 A'!BC$22","v":"2036-03-31"},{"$f":" 'DL - C4 A'!BD$22","v":"2037-03-31"},{"$f":" 'DL - C4 A'!BE$22","v":"2038-03-31"},{"$f":" 'DL - C4 A'!BF$22","v":"2039-03-31"},{"$f":" 'DL - C4 A'!BG$22","v":"2040-03-31"},{"$f":" 'DL - C4 A'!BH$22","v":"2041-03-31"},{"$f":" 'DL - C4 A'!BI$22","v":"2042-03-31"},{"$f":" 'DL - C4 A'!BJ$22","v":"2043-03-31"},{"$f":" 'DL - C4 A'!BK$22","v":"2044-03-31"},{"$f":" 'DL - C4 A'!BL$22","v":"2045-03-31"},{"$f":" 'DL - C4 A'!BM$22","v":"2046-03-31"},{"$f":" 'DL - C4 A'!BN$22","v":"2047-03-31"},{"$f":" 'DL - C4 A'!BO$22","v":"2048-03-31"},{"$f":" 'DL - C4 A'!BP$22","v":"2049-03-31"},{"$f":" 'DL - C4 A'!BQ$22","v":"2050-03-31"},{"$f":" 'DL - C4 A'!BR$22","v":"2051-03-31"},{"$f":" 'DL - C4 A'!BS$22","v":"2052-03-31"},{"$f":" 'DL - C4 A'!BT$22","v":"2053-03-31"},{"$f":" 'DL - C4 A'!BU$22","v":"2054-03-31"},{"$f":" 'DL - C4 A'!BV$22","v":"2055-03-31"},{"$f":" 'DL - C4 A'!BW$22","v":"2056-03-31"},{"$f":" 'DL - C4 A'!BX$22","v":"2057-03-31"},{"$f":" 'DL - C4 A'!BY$22","v":"2058-03-31"},{"$f":" 'DL - C4 A'!BZ$22","v":"2059-03-31"},{"$f":" 'DL - C4 A'!CA$22","v":"2060-03-31"}]
[null,null,null,null,"Timeline label",null,null,{"$f":" Track!$M$2","v":0},"Track chgs",null,null,null,"RP1","RP1","RP1","RP1","RP2","RP2","RP2","RP2","RP2","RP3","RP3","RP3","RP3","RP3","RP4","RP4","RP4","RP4","RP4","RP5","RP5","RP5","RP5","RP5","RP5 /  RP6","RP6","RP6","RP6","RP6","RP6","RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6","Post RP6"]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$29","v":"Financial year ending - RP1"},null,null,{"$f":" Check!$H$37","v":0},"Alerts",null,null,null,{"$f":" 'DL - C4 A'!M$29","v":1994},{"$f":" 'DL - C4 A'!N$29","v":1995},{"$f":" 'DL - C4 A'!O$29","v":1996},{"$f":" 'DL - C4 A'!P$29","v":1997},{"$f":" 'DL - C4 A'!Q$29","v":1998},{"$f":" 'DL - C4 A'!R$29","v":1999},{"$f":" 'DL - C4 A'!S$29","v":2000},{"$f":" 'DL - C4 A'!T$29","v":2001},{"$f":" 'DL - C4 A'!U$29","v":2002},{"$f":" 'DL - C4 A'!V$29","v":2003},{"$f":" 'DL - C4 A'!W$29","v":2004},{"$f":" 'DL - C4 A'!X$29","v":2005},{"$f":" 'DL - C4 A'!Y$29","v":2006},{"$f":" 'DL - C4 A'!Z$29","v":2007},{"$f":" 'DL - C4 A'!AA$29","v":2008},{"$f":" 'DL - C4 A'!AB$29","v":2009},{"$f":" 'DL - C4 A'!AC$29","v":2010},{"$f":" 'DL - C4 A'!AD$29","v":2011},{"$f":" 'DL - C4 A'!AE$29","v":2012},{"$f":" 'DL - C4 A'!AF$29","v":2013},{"$f":" 'DL - C4 A'!AG$29","v":2014},{"$f":" 'DL - C4 A'!AH$29","v":2015},{"$f":" 'DL - C4 A'!AI$29","v":2016},{"$f":" 'DL - C4 A'!AJ$29","v":2017},{"$f":" 'DL - C4 A'!AK$29","v":2018},{"$f":" 'DL - C4 A'!AL$29","v":2019},{"$f":" 'DL - C4 A'!AM$29","v":2020},{"$f":" 'DL - C4 A'!AN$29","v":2021},{"$f":" 'DL - C4 A'!AO$29","v":2022},{"$f":" 'DL - C4 A'!AP$29","v":2023},{"$f":" 'DL - C4 A'!AQ$29","v":2024},{"$f":" 'DL - C4 A'!AR$29","v":2025},{"$f":" 'DL - C4 A'!AS$29","v":2026},{"$f":" 'DL - C4 A'!AT$29","v":2027},{"$f":" 'DL - C4 A'!AU$29","v":2028},{"$f":" 'DL - C4 A'!AV$29","v":2029},{"$f":" 'DL - C4 A'!AW$29","v":2030},{"$f":" 'DL - C4 A'!AX$29","v":2031},{"$f":" 'DL - C4 A'!AY$29","v":2032},{"$f":" 'DL - C4 A'!AZ$29","v":2033},{"$f":" 'DL - C4 A'!BA$29","v":2034},{"$f":" 'DL - C4 A'!BB$29","v":2035},{"$f":" 'DL - C4 A'!BC$29","v":2036},{"$f":" 'DL - C4 A'!BD$29","v":2037},{"$f":" 'DL - C4 A'!BE$29","v":2038},{"$f":" 'DL - C4 A'!BF$29","v":2039},{"$f":" 'DL - C4 A'!BG$29","v":2040},{"$f":" 'DL - C4 A'!BH$29","v":2041},{"$f":" 'DL - C4 A'!BI$29","v":2042},{"$f":" 'DL - C4 A'!BJ$29","v":2043},{"$f":" 'DL - C4 A'!BK$29","v":2044},{"$f":" 'DL - C4 A'!BL$29","v":2045},{"$f":" 'DL - C4 A'!BM$29","v":2046},{"$f":" 'DL - C4 A'!BN$29","v":2047},{"$f":" 'DL - C4 A'!BO$29","v":2048},{"$f":" 'DL - C4 A'!BP$29","v":2049},{"$f":" 'DL - C4 A'!BQ$29","v":2050},{"$f":" 'DL - C4 A'!BR$29","v":2051},{"$f":" 'DL - C4 A'!BS$29","v":2052},{"$f":" 'DL - C4 A'!BT$29","v":2053},{"$f":" 'DL - C4 A'!BU$29","v":2054},{"$f":" 'DL - C4 A'!BV$29","v":2055},{"$f":" 'DL - C4 A'!BW$29","v":2056},{"$f":" 'DL - C4 A'!BX$29","v":2057},{"$f":" 'DL - C4 A'!BY$29","v":2058},{"$f":" 'DL - C4 A'!BZ$29","v":2059},{"$f":" 'DL - C4 A'!CA$29","v":2060}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$10","v":"Model column counter - RP1"},"Para references","Defined Term","Constant","Unit",null,"Total",null,{"$f":" 'DL - C4 A'!M$10","v":1},{"$f":" 'DL - C4 A'!N$10","v":2},{"$f":" 'DL - C4 A'!O$10","v":3},{"$f":" 'DL - C4 A'!P$10","v":4},{"$f":" 'DL - C4 A'!Q$10","v":5},{"$f":" 'DL - C4 A'!R$10","v":6},{"$f":" 'DL - C4 A'!S$10","v":7},{"$f":" 'DL - C4 A'!T$10","v":8},{"$f":" 'DL - C4 A'!U$10","v":9},{"$f":" 'DL - C4 A'!V$10","v":10},{"$f":" 'DL - C4 A'!W$10","v":11},{"$f":" 'DL - C4 A'!X$10","v":12},{"$f":" 'DL - C4 A'!Y$10","v":13},{"$f":" 'DL - C4 A'!Z$10","v":14},{"$f":" 'DL - C4 A'!AA$10","v":15},{"$f":" 'DL - C4 A'!AB$10","v":16},{"$f":" 'DL - C4 A'!AC$10","v":17},{"$f":" 'DL - C4 A'!AD$10","v":18},{"$f":" 'DL - C4 A'!AE$10","v":19},{"$f":" 'DL - C4 A'!AF$10","v":20},{"$f":" 'DL - C4 A'!AG$10","v":21},{"$f":" 'DL - C4 A'!AH$10","v":22},{"$f":" 'DL - C4 A'!AI$10","v":23},{"$f":" 'DL - C4 A'!AJ$10","v":24},{"$f":" 'DL - C4 A'!AK$10","v":25},{"$f":" 'DL - C4 A'!AL$10","v":26},{"$f":" 'DL - C4 A'!AM$10","v":27},{"$f":" 'DL - C4 A'!AN$10","v":28},{"$f":" 'DL - C4 A'!AO$10","v":29},{"$f":" 'DL - C4 A'!AP$10","v":30},{"$f":" 'DL - C4 A'!AQ$10","v":31},{"$f":" 'DL - C4 A'!AR$10","v":32},{"$f":" 'DL - C4 A'!AS$10","v":33},{"$f":" 'DL - C4 A'!AT$10","v":34},{"$f":" 'DL - C4 A'!AU$10","v":35},{"$f":" 'DL - C4 A'!AV$10","v":36},{"$f":" 'DL - C4 A'!AW$10","v":37},{"$f":" 'DL - C4 A'!AX$10","v":38},{"$f":" 'DL - C4 A'!AY$10","v":39},{"$f":" 'DL - C4 A'!AZ$10","v":40},{"$f":" 'DL - C4 A'!BA$10","v":41},{"$f":" 'DL - C4 A'!BB$10","v":42},{"$f":" 'DL - C4 A'!BC$10","v":43},{"$f":" 'DL - C4 A'!BD$10","v":44},{"$f":" 'DL - C4 A'!BE$10","v":45},{"$f":" 'DL - C4 A'!BF$10","v":46},{"$f":" 'DL - C4 A'!BG$10","v":47},{"$f":" 'DL - C4 A'!BH$10","v":48},{"$f":" 'DL - C4 A'!BI$10","v":49},{"$f":" 'DL - C4 A'!BJ$10","v":50},{"$f":" 'DL - C4 A'!BK$10","v":51},{"$f":" 'DL - C4 A'!BL$10","v":52},{"$f":" 'DL - C4 A'!BM$10","v":53},{"$f":" 'DL - C4 A'!BN$10","v":54},{"$f":" 'DL - C4 A'!BO$10","v":55},{"$f":" 'DL - C4 A'!BP$10","v":56},{"$f":" 'DL - C4 A'!BQ$10","v":57},{"$f":" 'DL - C4 A'!BR$10","v":58},{"$f":" 'DL - C4 A'!BS$10","v":59},{"$f":" 'DL - C4 A'!BT$10","v":60},{"$f":" 'DL - C4 A'!BU$10","v":61},{"$f":" 'DL - C4 A'!BV$10","v":62},{"$f":" 'DL - C4 A'!BW$10","v":63},{"$f":" 'DL - C4 A'!BX$10","v":64},{"$f":" 'DL - C4 A'!BY$10","v":65},{"$f":" 'DL - C4 A'!BZ$10","v":66},{"$f":" 'DL - C4 A'!CA$10","v":67}]
[]
["DISTRIBUTION RAB"]
[]
[null,null,"Network capex balance - pre RP1 - TN"]
[]
[null,null,null,null,{"$f":" Inp_Depreciation!E$726","v":"Network capex initial balance - pre RP1 - TN"},{"$f":" Inp_Depreciation!F$726","v":0},{"$f":" Inp_Depreciation!G$726","v":0},{"$f":" Inp_Depreciation!H$726","v":122.69726972432419},{"$f":" Inp_Depreciation!I$726","v":"GBP m"}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$13","v":"1st Model column flag - RP1"},{"$f":" 'DL - C4 A'!F$13","v":0},{"$f":" 'DL - C4 A'!G$13","v":0},{"$f":" 'DL - C4 A'!H$13","v":0},{"$f":" 'DL - C4 A'!I$13","v":"flag"},{"$f":" 'DL - C4 A'!J$13","v":0},{"$f":" 'DL - C4 A'!K$13","v":1},{"$f":" 'DL - C4 A'!L$13","v":0},{"$f":" 'DL - C4 A'!M$13","v":1},{"$f":" 'DL - C4 A'!N$13","v":0},{"$f":" 'DL - C4 A'!O$13","v":0},{"$f":" 'DL - C4 A'!P$13","v":0},{"$f":" 'DL - C4 A'!Q$13","v":0},{"$f":" 'DL - C4 A'!R$13","v":0},{"$f":" 'DL - C4 A'!S$13","v":0},{"$f":" 'DL - C4 A'!T$13","v":0},{"$f":" 'DL - C4 A'!U$13","v":0},{"$f":" 'DL - C4 A'!V$13","v":0},{"$f":" 'DL - C4 A'!W$13","v":0},{"$f":" 'DL - C4 A'!X$13","v":0},{"$f":" 'DL - C4 A'!Y$13","v":0},{"$f":" 'DL - C4 A'!Z$13","v":0},{"$f":" 'DL - C4 A'!AA$13","v":0},{"$f":" 'DL - C4 A'!AB$13","v":0},{"$f":" 'DL - C4 A'!AC$13","v":0},{"$f":" 'DL - C4 A'!AD$13","v":0},{"$f":" 'DL - C4 A'!AE$13","v":0},{"$f":" 'DL - C4 A'!AF$13","v":0},{"$f":" 'DL - C4 A'!AG$13","v":0},{"$f":" 'DL - C4 A'!AH$13","v":0},{"$f":" 'DL - C4 A'!AI$13","v":0},{"$f":" 'DL - C4 A'!AJ$13","v":0},{"$f":" 'DL - C4 A'!AK$13","v":0},{"$f":" 'DL - C4 A'!AL$13","v":0},{"$f":" 'DL - C4 A'!AM$13","v":0},{"$f":" 'DL - C4 A'!AN$13","v":0},{"$f":" 'DL - C4 A'!AO$13","v":0},{"$f":" 'DL - C4 A'!AP$13","v":0},{"$f":" 'DL - C4 A'!AQ$13","v":0},{"$f":" 'DL - C4 A'!AR$13","v":0},{"$f":" 'DL - C4 A'!AS$13","v":0},{"$f":" 'DL - C4 A'!AT$13","v":0},{"$f":" 'DL - C4 A'!AU$13","v":0},{"$f":" 'DL - C4 A'!AV$13","v":0},{"$f":" 'DL - C4 A'!AW$13","v":0},{"$f":" 'DL - C4 A'!AX$13","v":0},{"$f":" 'DL - C4 A'!AY$13","v":0},{"$f":" 'DL - C4 A'!AZ$13","v":0},{"$f":" 'DL - C4 A'!BA$13","v":0},{"$f":" 'DL - C4 A'!BB$13","v":0},{"$f":" 'DL - C4 A'!BC$13","v":0},{"$f":" 'DL - C4 A'!BD$13","v":0},{"$f":" 'DL - C4 A'!BE$13","v":0},{"$f":" 'DL - C4 A'!BF$13","v":0},{"$f":" 'DL - C4 A'!BG$13","v":0},{"$f":" 'DL - C4 A'!BH$13","v":0},{"$f":" 'DL - C4 A'!BI$13","v":0},{"$f":" 'DL - C4 A'!BJ$13","v":0},{"$f":" 'DL - C4 A'!BK$13","v":0},{"$f":" 'DL - C4 A'!BL$13","v":0},{"$f":" 'DL - C4 A'!BM$13","v":0},{"$f":" 'DL - C4 A'!BN$13","v":0},{"$f":" 'DL - C4 A'!BO$13","v":0},{"$f":" 'DL - C4 A'!BP$13","v":0},{"$f":" 'DL - C4 A'!BQ$13","v":0},{"$f":" 'DL - C4 A'!BR$13","v":0},{"$f":" 'DL - C4 A'!BS$13","v":0},{"$f":" 'DL - C4 A'!BT$13","v":0},{"$f":" 'DL - C4 A'!BU$13","v":0},{"$f":" 'DL - C4 A'!BV$13","v":0},{"$f":" 'DL - C4 A'!BW$13","v":0},{"$f":" 'DL - C4 A'!BX$13","v":0},{"$f":" 'DL - C4 A'!BY$13","v":0},{"$f":" 'DL - C4 A'!BZ$13","v":0},{"$f":" 'DL - C4 A'!CA$13","v":0}]
[]
[null,null,null,null,"Network capex balance - pre RP1 BEG - TN",null,null,null,"GBP m",null,null,null,{"$f":" L16","v":0},117.72305622380404,111.09077141471431,104.45848660562459,{"$f":" P16","v":97.82620179653486},89.623758758173352,82.226747365455537,75.229510401866463,68.482496903817051,61.974226780279992,57.19966299614476,52.636174959733843,48.245799407068041,44.039469758173375,40.107872658043341,36.50652558392111,33.150633789382752,29.973898230214999,27.040157931125275,24.363231520201996,21.872841403166884,19.716528009148679,17.712067671047247,15.859460388862587,14.219447384961414,12.67054621461031,11.273498100175976,9.9675618192917099,8.7831079831408658,7.6593953693567309,6.5964239779393061,5.6245644200719465,4.7134460845712969,3.8630689714373574,3.1038036918534821,2.435650245819672,{"$f":" AV16","v":1.8586086333359275},1.3119376320355371,0.85637846428521236,0.46156051890159744,0.18822501825140231,3.6371962334627E-2,6.0013511512720559E-3,6.0013511512720559E-3,6.0013511512720559E-3,6.0013511512720559E-3,6.0013511512720559E-3,6.0013511512720559E-3,6.0013511512720559E-3,6.0013511512720559E-3,6.0013511512720559E-3,6.0013511512720559E-3,6.0013511512720559E-3,6.0013511512720559E-3,6.0013511512720559E-3,6.0013511512720559E-3,6.0013511512720559E-3,6.0013511512720559E-3,6.0013511512720559E-3,6.0013511512720559E-3,6.0013511512720559E-3,6.0013511512720559E-3,6.0013511512720559E-3,6.0013511512720559E-3,6.0013511512720559E-3,6.0013511512720559E-3,6.0013511512720559E-3]
[null,null,null,"less",{"$f":" Inp_Depreciation!E$742","v":"Pre RP1 asset depreciation - price base 2016 - TN"},{"$f":" Inp_Depreciation!F$742","v":0},{"$f":" Inp_Depreciation!G$742","v":0},{"$f":" Inp_Depreciation!H$742","v":0},{"$f":" Inp_Depreciation!I$742","v":"GBP m"},{"$f":" Inp_Depreciation!J$742","v":"[Entitlement Model 28.11.16.xlsx]Transmission D.'!$B$83"},{"$f":" Inp_Depreciation!K$742","v":122.69126837317293},{"$f":" Inp_Depreciation!L$742","v":0},{"$f":" Inp_Depreciation!M$742","v":4.9742135005201549},{"$f":" Inp_Depreciation!N$742","v":6.6322848090897244},{"$f":" Inp_Depreciation!O$742","v":6.6322848090897244},{"$f":" Inp_Depreciation!P$742","v":6.6322848090897244},{"$f":" Inp_Depreciation!Q$742","v":8.2024430383615048},{"$f":" Inp_Depreciation!R$742","v":7.3970113927178094},{"$f":" Inp_Depreciation!S$742","v":6.9972369635890699},{"$f":" Inp_Depreciation!T$742","v":6.7470134980494132},{"$f":" Inp_Depreciation!U$742","v":6.5082701235370628},{"$f":" Inp_Depreciation!V$742","v":4.7745637841352346},{"$f":" Inp_Depreciation!W$742","v":4.5634880364109174},{"$f":" Inp_Depreciation!X$742","v":4.3903755526658017},{"$f":" Inp_Depreciation!Y$742","v":4.2063296488946644},{"$f":" Inp_Depreciation!Z$742","v":3.9315971001300358},{"$f":" Inp_Depreciation!AA$742","v":3.6013470741222307},{"$f":" Inp_Depreciation!AB$742","v":3.3558917945383602},{"$f":" Inp_Depreciation!AC$742","v":3.1767355591677533},{"$f":" Inp_Depreciation!AD$742","v":2.9337402990897248},{"$f":" Inp_Depreciation!AE$742","v":2.6769264109232802},{"$f":" Inp_Depreciation!AF$742","v":2.4903901170351119},{"$f":" Inp_Depreciation!AG$742","v":2.1563133940182042},{"$f":" Inp_Depreciation!AH$742","v":2.0044603381014325},{"$f":" Inp_Depreciation!AI$742","v":1.8526072821846609},{"$f":" Inp_Depreciation!AJ$742","v":1.6400130039011731},{"$f":" Inp_Depreciation!AK$742","v":1.5489011703511053},{"$f":" Inp_Depreciation!AL$742","v":1.3970481144343336},{"$f":" Inp_Depreciation!AM$742","v":1.3059362808842658},{"$f":" Inp_Depreciation!AN$742","v":1.1844538361508448},{"$f":" Inp_Depreciation!AO$742","v":1.1237126137841349},{"$f":" Inp_Depreciation!AP$742","v":1.062971391417425},{"$f":" Inp_Depreciation!AQ$742","v":0.97185955786735945},{"$f":" Inp_Depreciation!AR$742","v":0.91111833550064958},{"$f":" Inp_Depreciation!AS$742","v":0.85037711313393971},{"$f":" Inp_Depreciation!AT$742","v":0.75926527958387546},{"$f":" Inp_Depreciation!AU$742","v":0.66815344603381011},{"$f":" Inp_Depreciation!AV$742","v":0.57704161248374464},{"$f":" Inp_Depreciation!AW$742","v":0.54667100130039026},{"$f":" Inp_Depreciation!AX$742","v":0.45555916775032479},{"$f":" Inp_Depreciation!AY$742","v":0.39481794538361492},{"$f":" Inp_Depreciation!AZ$742","v":0.27333550065019513},{"$f":" Inp_Depreciation!BA$742","v":0.15185305591677531},{"$f":" Inp_Depreciation!BB$742","v":3.0370611183354945E-2},{"$f":" Inp_Depreciation!BC$742","v":0},{"$f":" Inp_Depreciation!BD$742","v":0},{"$f":" Inp_Depreciation!BE$742","v":0},{"$f":" Inp_Depreciation!BF$742","v":0},{"$f":" Inp_Depreciation!BG$742","v":0},{"$f":" Inp_Depreciation!BH$742","v":0},{"$f":" Inp_Depreciation!BI$742","v":0},{"$f":" Inp_Depreciation!BJ$742","v":0},{"$f":" Inp_Depreciation!BK$742","v":0},{"$f":" Inp_Depreciation!BL$742","v":0},{"$f":" Inp_Depreciation!BM$742","v":0},{"$f":" Inp_Depreciation!BN$742","v":0},{"$f":" Inp_Depreciation!BO$742","v":0},{"$f":" Inp_Depreciation!BP$742","v":0},{"$f":" Inp_Depreciation!BQ$742","v":0},{"$f":" Inp_Depreciation!BR$742","v":0},{"$f":" Inp_Depreciation!BS$742","v":0},{"$f":" Inp_Depreciation!BT$742","v":0},{"$f":" Inp_Depreciation!BU$742","v":0},{"$f":" Inp_Depreciation!BV$742","v":0},{"$f":" Inp_Depreciation!BW$742","v":0},{"$f":" Inp_Depreciation!BX$742","v":0},{"$f":" Inp_Depreciation!BY$742","v":0},{"$f":" Inp_Depreciation!BZ$742","v":0},{"$f":" Inp_Depreciation!CA$742","v":0}]
[null,null,null,null,"Network capex balance - pre RP1 - TN",null,null,null,"GBP m",null,null,null,{"$f":" IF(M12 = 1, $H11 - M15, M14 - M15)","v":117.72305622380404},111.09077141471431,104.45848660562459,97.82620179653486,{"$f":" IF(Q12 = 1, $H11 - Q15, Q14 - Q15)","v":89.623758758173352},82.226747365455537,75.229510401866463,68.482496903817051,61.974226780279992,57.19966299614476,52.636174959733843,48.245799407068041,44.039469758173375,40.107872658043341,36.50652558392111,33.150633789382752,29.973898230214999,27.040157931125275,24.363231520201996,21.872841403166884,19.716528009148679,17.712067671047247,15.859460388862587,14.219447384961414,12.67054621461031,11.273498100175976,9.9675618192917099,8.7831079831408658,7.6593953693567309,6.5964239779393061,5.6245644200719465,4.7134460845712969,3.8630689714373574,3.1038036918534821,2.435650245819672,1.8586086333359275,{"$f":" IF(AW12 = 1, $H11 - AW15, AW14 - AW15)","v":1.3119376320355371},0.85637846428521236,0.46156051890159744,0.18822501825140231,3.6371962334627E-2,6.0013511512720559E-3,6.0013511512720559E-3,6.0013511512720559E-3,6.0013511512720559E-3,6.0013511512720559E-3,6.0013511512720559E-3,6.0013511512720559E-3,6.0013511512720559E-3,6.0013511512720559E-3,6.0013511512720559E-3,6.0013511512720559E-3,6.0013511512720559E-3,6.0013511512720559E-3,6.0013511512720559E-3,6.0013511512720559E-3,6.0013511512720559E-3,6.0013511512720559E-3,6.0013511512720559E-3,6.0013511512720559E-3,6.0013511512720559E-3,6.0013511512720559E-3,6.0013511512720559E-3,6.0013511512720559E-3,6.0013511512720559E-3,6.0013511512720559E-3,6.0013511512720559E-3]
[]
[null,null,"Network capex balance - TN"]
[]
[null,null,null,null,"Network capex balance BEG - TN",null,null,null,"GBP m",null,null,null,{"$f":" L28","v":0},7.1757886303125229,19.212839859257524,32.768566644245013,{"$f":" P28","v":46.470005762569301},59.103062340353091,71.515333512731459,88.870448468893542,105.69534180343405,117.66071189473132,125.23762517464962,133.59168146048756,145.04586227970591,154.26889188719727,161.54272697771805,169.64153284789546,185.69992615545715,195.36911276537464,201.11301993071638,205.43874271557974,204.56899626937582,206.46214383661933,216.41659006155336,229.95885347081094,244.87445319236883,260.67263688531676,258.81648921355333,256.80524955480416,254.64280782240093,252.2884221037327,249.70482764507699,246.90674265546494,236.96497798327005,227.17399951970808,217.51837596693289,208.01079841269728,{"$f":" AV28","v":198.73790320167137},189.64108044037044,180.68530887007904,171.86033044123585,163.09215129066726,154.53659707677366,146.36842146877572,138.68814246385708,131.55121779198009,124.9105155667436,118.64402236447363,112.78543510814958,107.33643704101473,102.20949951442043,97.324099518045671,92.703730851916205,88.420510454769115,84.438862474887856,80.727924316580186,77.313078155351633,74.367596680542476,71.774260105183316,69.463025911843218,67.413378001399494,65.443769125613144,63.664493469933461,62.188623153612703,61.139445165612692,60.576852496669005,60.422058234519774,60.422058234519774]
[null,null,null,"plus",{"$f":" Inp_Depreciation!E$750","v":"Network capex addition - TN"},{"$f":" Inp_Depreciation!F$750","v":0},{"$f":" Inp_Depreciation!G$750","v":0},{"$f":" Inp_Depreciation!H$750","v":0},{"$f":" Inp_Depreciation!I$750","v":"GBP m"},{"$f":" Inp_Depreciation!J$750","v":"[Entitlement Model 28.11.16.xlsx]Transmission RAB'!$A$17"},{"$f":" Inp_Depreciation!K$750","v":396.52647060005552},{"$f":" Inp_Depreciation!L$750","v":0},{"$f":" Inp_Depreciation!M$750","v":6.7119043783783789},{"$f":" Inp_Depreciation!N$750","v":11.783796810810799},{"$f":" Inp_Depreciation!O$750","v":13.727521945946007},{"$f":" Inp_Depreciation!P$750","v":15.003083675675684},{"$f":" Inp_Depreciation!Q$750","v":14.616162162162217},{"$f":" Inp_Depreciation!R$750","v":14.840594594594636},{"$f":" Inp_Depreciation!S$750","v":20.395297297297258},{"$f":" Inp_Depreciation!T$750","v":20.479459459459477},{"$f":" Inp_Depreciation!U$750","v":16.103027027027057},{"$f":" Inp_Depreciation!V$750","v":12.076876510977387},{"$f":" Inp_Depreciation!W$750","v":13.251566512264981},{"$f":" Inp_Depreciation!X$750","v":16.857413449118976},{"$f":" Inp_Depreciation!Y$750","v":15.078620863290702},{"$f":" Inp_Depreciation!Z$750","v":13.535491078680549},{"$f":" Inp_Depreciation!AA$750","v":14.804599853955834},{"$f":" Inp_Depreciation!AB$750","v":23.468234320969202},{"$f":" Inp_Depreciation!AC$750","v":17.607244972499998},{"$f":" Inp_Depreciation!AD$750","v":14.105119100952825},{"$f":" Inp_Depreciation!AE$750","v":13.079314144819033},{"$f":" Inp_Depreciation!AF$750","v":8.0039034657377961},{"$f":" Inp_Depreciation!AG$750","v":11.029418544928042},{"$f":" Inp_Depreciation!AH$750","v":19.311115390965128},{"$f":" Inp_Depreciation!AI$750","v":23.358117441109478},{"$f":" Inp_Depreciation!AJ$750","v":25.299679360466271},{"$f":" Inp_Depreciation!AK$750","v":21.998908237967843},{"$f":" Inp_Depreciation!AL$750","v":0},{"$f":" Inp_Depreciation!AM$750","v":0},{"$f":" Inp_Depreciation!AN$750","v":0},{"$f":" Inp_Depreciation!AO$750","v":0},{"$f":" Inp_Depreciation!AP$750","v":0},{"$f":" Inp_Depreciation!AQ$750","v":0},{"$f":" Inp_Depreciation!AR$750","v":0},{"$f":" Inp_Depreciation!AS$750","v":0},{"$f":" Inp_Depreciation!AT$750","v":0},{"$f":" Inp_Depreciation!AU$750","v":0},{"$f":" Inp_Depreciation!AV$750","v":0},{"$f":" Inp_Depreciation!AW$750","v":0},{"$f":" Inp_Depreciation!AX$750","v":0},{"$f":" Inp_Depreciation!AY$750","v":0},{"$f":" Inp_Depreciation!AZ$750","v":0},{"$f":" Inp_Depreciation!BA$750","v":0},{"$f":" Inp_Depreciation!BB$750","v":0},{"$f":" Inp_Depreciation!BC$750","v":0},{"$f":" Inp_Depreciation!BD$750","v":0},{"$f":" Inp_Depreciation!BE$750","v":0},{"$f":" Inp_Depreciation!BF$750","v":0},{"$f":" Inp_Depreciation!BG$750","v":0},{"$f":" Inp_Depreciation!BH$750","v":0},{"$f":" Inp_Depreciation!BI$750","v":0},{"$f":" Inp_Depreciation!BJ$750","v":0},{"$f":" Inp_Depreciation!BK$750","v":0},{"$f":" Inp_Depreciation!BL$750","v":0},{"$f":" Inp_Depreciation!BM$750","v":0},{"$f":" Inp_Depreciation!BN$750","v":0},{"$f":" Inp_Depreciation!BO$750","v":0},{"$f":" Inp_Depreciation!BP$750","v":0},{"$f":" Inp_Depreciation!BQ$750","v":0},{"$f":" Inp_Depreciation!BR$750","v":0},{"$f":" Inp_Depreciation!BS$750","v":0},{"$f":" Inp_Depreciation!BT$750","v":0},{"$f":" Inp_Depreciation!BU$750","v":0},{"$f":" Inp_Depreciation!BV$750","v":0},{"$f":" Inp_Depreciation!BW$750","v":0},{"$f":" Inp_Depreciation!BX$750","v":0},{"$f":" Inp_Depreciation!BY$750","v":0},{"$f":" Inp_Depreciation!BZ$750","v":0},{"$f":" Inp_Depreciation!CA$750","v":0}]
[null,null,null,"plus",{"$f":" 'TL - C4 A'!E$684","v":"Capex addition - RP6 period - TN - base year 2016"},{"$f":" 'TL - C4 A'!F$684","v":0},{"$f":" 'TL - C4 A'!G$684","v":0},{"$f":" 'TL - C4 A'!H$684","v":0},{"$f":" 'TL - C4 A'!I$684","v":"GBP m"},{"$f":" 'TL - C4 A'!J$684","v":0},{"$f":" 'TL - C4 A'!K$684","v":59.696589678428481},{"$f":" 'TL - C4 A'!L$684","v":0},{"$f":" 'TL - C4 A'!M$684","v":0},{"$f":" 'TL - C4 A'!N$684","v":0},{"$f":" 'TL - C4 A'!O$684","v":0},{"$f":" 'TL - C4 A'!P$684","v":0},{"$f":" 'TL - C4 A'!Q$684","v":0},{"$f":" 'TL - C4 A'!R$684","v":0},{"$f":" 'TL - C4 A'!S$684","v":0},{"$f":" 'TL - C4 A'!T$684","v":0},{"$f":" 'TL - C4 A'!U$684","v":0},{"$f":" 'TL - C4 A'!V$684","v":0},{"$f":" 'TL - C4 A'!W$684","v":0},{"$f":" 'TL - C4 A'!X$684","v":0},{"$f":" 'TL - C4 A'!Y$684","v":0},{"$f":" 'TL - C4 A'!Z$684","v":0},{"$f":" 'TL - C4 A'!AA$684","v":0},{"$f":" 'TL - C4 A'!AB$684","v":0},{"$f":" 'TL - C4 A'!AC$684","v":0},{"$f":" 'TL - C4 A'!AD$684","v":0},{"$f":" 'TL - C4 A'!AE$684","v":0},{"$f":" 'TL - C4 A'!AF$684","v":0},{"$f":" 'TL - C4 A'!AG$684","v":0},{"$f":" 'TL - C4 A'!AH$684","v":0},{"$f":" 'TL - C4 A'!AI$684","v":0},{"$f":" 'TL - C4 A'!AJ$684","v":0},{"$f":" 'TL - C4 A'!AK$684","v":4.719686378130457},{"$f":" 'TL - C4 A'!AL$684","v":9.3592324815602588},{"$f":" 'TL - C4 A'!AM$684","v":9.279772597791812},{"$f":" 'TL - C4 A'!AN$684","v":9.2009873284365611},{"$f":" 'TL - C4 A'!AO$684","v":9.1228709460181321},{"$f":" 'TL - C4 A'!AP$684","v":9.0454177716864397},{"$f":" 'TL - C4 A'!AQ$684","v":8.9686221748048229},{"$f":" 'TL - C4 A'!AR$684","v":0},{"$f":" 'TL - C4 A'!AS$684","v":0},{"$f":" 'TL - C4 A'!AT$684","v":0},{"$f":" 'TL - C4 A'!AU$684","v":0},{"$f":" 'TL - C4 A'!AV$684","v":0},{"$f":" 'TL - C4 A'!AW$684","v":0},{"$f":" 'TL - C4 A'!AX$684","v":0},{"$f":" 'TL - C4 A'!AY$684","v":0},{"$f":" 'TL - C4 A'!AZ$684","v":0},{"$f":" 'TL - C4 A'!BA$684","v":0},{"$f":" 'TL - C4 A'!BB$684","v":0},{"$f":" 'TL - C4 A'!BC$684","v":0},{"$f":" 'TL - C4 A'!BD$684","v":0},{"$f":" 'TL - C4 A'!BE$684","v":0},{"$f":" 'TL - C4 A'!BF$684","v":0},{"$f":" 'TL - C4 A'!BG$684","v":0},{"$f":" 'TL - C4 A'!BH$684","v":0},{"$f":" 'TL - C4 A'!BI$684","v":0},{"$f":" 'TL - C4 A'!BJ$684","v":0},{"$f":" 'TL - C4 A'!BK$684","v":0},{"$f":" 'TL - C4 A'!BL$684","v":0},{"$f":" 'TL - C4 A'!BM$684","v":0},{"$f":" 'TL - C4 A'!BN$684","v":0},{"$f":" 'TL - C4 A'!BO$684","v":0},{"$f":" 'TL - C4 A'!BP$684","v":0},{"$f":" 'TL - C4 A'!BQ$684","v":0},{"$f":" 'TL - C4 A'!BR$684","v":0},{"$f":" 'TL - C4 A'!BS$684","v":0},{"$f":" 'TL - C4 A'!BT$684","v":0},{"$f":" 'TL - C4 A'!BU$684","v":0},{"$f":" 'TL - C4 A'!BV$684","v":0},{"$f":" 'TL - C4 A'!BW$684","v":0},{"$f":" 'TL - C4 A'!BX$684","v":0},{"$f":" 'TL - C4 A'!BY$684","v":0},{"$f":" 'TL - C4 A'!BZ$684","v":0},{"$f":" 'TL - C4 A'!CA$684","v":0}]
[null,null,null,"plus",{"$f":" Inp_Depreciation!E$865","v":"Non operational capex addition - TN"},{"$f":" Inp_Depreciation!F$865","v":0},{"$f":" Inp_Depreciation!G$865","v":0},{"$f":" Inp_Depreciation!H$865","v":0},{"$f":" Inp_Depreciation!I$865","v":"GBP m"},{"$f":" Inp_Depreciation!J$865","v":"[Entitlement Model 28.11.16.xlsx]Transmission RAB'!$A$21"},{"$f":" Inp_Depreciation!K$865","v":2.6726255675675685},{"$f":" Inp_Depreciation!L$865","v":0},{"$f":" Inp_Depreciation!M$865","v":0.63778086486486529},{"$f":" Inp_Depreciation!N$865","v":0.88075702702702863},{"$f":" Inp_Depreciation!O$865","v":0.91111151351351238},{"$f":" Inp_Depreciation!P$865","v":0.24297616216216208},{"$f":" Inp_Depreciation!Q$865","v":0},{"$f":" Inp_Depreciation!R$865","v":0},{"$f":" Inp_Depreciation!S$865","v":0},{"$f":" Inp_Depreciation!T$865","v":0},{"$f":" Inp_Depreciation!U$865","v":0},{"$f":" Inp_Depreciation!V$865","v":0},{"$f":" Inp_Depreciation!W$865","v":0},{"$f":" Inp_Depreciation!X$865","v":0},{"$f":" Inp_Depreciation!Y$865","v":0},{"$f":" Inp_Depreciation!Z$865","v":0},{"$f":" Inp_Depreciation!AA$865","v":0},{"$f":" Inp_Depreciation!AB$865","v":0},{"$f":" Inp_Depreciation!AC$865","v":0},{"$f":" Inp_Depreciation!AD$865","v":0},{"$f":" Inp_Depreciation!AE$865","v":0},{"$f":" Inp_Depreciation!AF$865","v":0},{"$f":" Inp_Depreciation!AG$865","v":0},{"$f":" Inp_Depreciation!AH$865","v":0},{"$f":" Inp_Depreciation!AI$865","v":0},{"$f":" Inp_Depreciation!AJ$865","v":0},{"$f":" Inp_Depreciation!AK$865","v":0},{"$f":" Inp_Depreciation!AL$865","v":0},{"$f":" Inp_Depreciation!AM$865","v":0},{"$f":" Inp_Depreciation!AN$865","v":0},{"$f":" Inp_Depreciation!AO$865","v":0},{"$f":" Inp_Depreciation!AP$865","v":0},{"$f":" Inp_Depreciation!AQ$865","v":0},{"$f":" Inp_Depreciation!AR$865","v":0},{"$f":" Inp_Depreciation!AS$865","v":0},{"$f":" Inp_Depreciation!AT$865","v":0},{"$f":" Inp_Depreciation!AU$865","v":0},{"$f":" Inp_Depreciation!AV$865","v":0},{"$f":" Inp_Depreciation!AW$865","v":0},{"$f":" Inp_Depreciation!AX$865","v":0},{"$f":" Inp_Depreciation!AY$865","v":0},{"$f":" Inp_Depreciation!AZ$865","v":0},{"$f":" Inp_Depreciation!BA$865","v":0},{"$f":" Inp_Depreciation!BB$865","v":0},{"$f":" Inp_Depreciation!BC$865","v":0},{"$f":" Inp_Depreciation!BD$865","v":0},{"$f":" Inp_Depreciation!BE$865","v":0},{"$f":" Inp_Depreciation!BF$865","v":0},{"$f":" Inp_Depreciation!BG$865","v":0},{"$f":" Inp_Depreciation!BH$865","v":0},{"$f":" Inp_Depreciation!BI$865","v":0},{"$f":" Inp_Depreciation!BJ$865","v":0},{"$f":" Inp_Depreciation!BK$865","v":0},{"$f":" Inp_Depreciation!BL$865","v":0},{"$f":" Inp_Depreciation!BM$865","v":0},{"$f":" Inp_Depreciation!BN$865","v":0},{"$f":" Inp_Depreciation!BO$865","v":0},{"$f":" Inp_Depreciation!BP$865","v":0},{"$f":" Inp_Depreciation!BQ$865","v":0},{"$f":" Inp_Depreciation!BR$865","v":0},{"$f":" Inp_Depreciation!BS$865","v":0},{"$f":" Inp_Depreciation!BT$865","v":0},{"$f":" Inp_Depreciation!BU$865","v":0},{"$f":" Inp_Depreciation!BV$865","v":0},{"$f":" Inp_Depreciation!BW$865","v":0},{"$f":" Inp_Depreciation!BX$865","v":0},{"$f":" Inp_Depreciation!BY$865","v":0},{"$f":" Inp_Depreciation!BZ$865","v":0},{"$f":" Inp_Depreciation!CA$865","v":0}]
[null,null,null,"less",{"$f":" Inp_Depreciation!E$734","v":"Phasing adjustments - TN"},{"$f":" Inp_Depreciation!F$734","v":0},{"$f":" Inp_Depreciation!G$734","v":0},{"$f":" Inp_Depreciation!H$734","v":0},{"$f":" Inp_Depreciation!I$734","v":"GBP m"},{"$f":" Inp_Depreciation!J$734","v":0},{"$f":" Inp_Depreciation!K$734","v":0},{"$f":" Inp_Depreciation!L$734","v":0},{"$f":" Inp_Depreciation!M$734","v":0},{"$f":" Inp_Depreciation!N$734","v":0},{"$f":" Inp_Depreciation!O$734","v":0},{"$f":" Inp_Depreciation!P$734","v":0},{"$f":" Inp_Depreciation!Q$734","v":0},{"$f":" Inp_Depreciation!R$734","v":0},{"$f":" Inp_Depreciation!S$734","v":0},{"$f":" Inp_Depreciation!T$734","v":0},{"$f":" Inp_Depreciation!U$734","v":0},{"$f":" Inp_Depreciation!V$734","v":0},{"$f":" Inp_Depreciation!W$734","v":0},{"$f":" Inp_Depreciation!X$734","v":0},{"$f":" Inp_Depreciation!Y$734","v":0},{"$f":" Inp_Depreciation!Z$734","v":0},{"$f":" Inp_Depreciation!AA$734","v":0},{"$f":" Inp_Depreciation!AB$734","v":0},{"$f":" Inp_Depreciation!AC$734","v":0},{"$f":" Inp_Depreciation!AD$734","v":0},{"$f":" Inp_Depreciation!AE$734","v":0},{"$f":" Inp_Depreciation!AF$734","v":0},{"$f":" Inp_Depreciation!AG$734","v":0},{"$f":" Inp_Depreciation!AH$734","v":0},{"$f":" Inp_Depreciation!AI$734","v":0},{"$f":" Inp_Depreciation!AJ$734","v":0},{"$f":" Inp_Depreciation!AK$734","v":0},{"$f":" Inp_Depreciation!AL$734","v":0},{"$f":" Inp_Depreciation!AM$734","v":0},{"$f":" Inp_Depreciation!AN$734","v":0},{"$f":" Inp_Depreciation!AO$734","v":0},{"$f":" Inp_Depreciation!AP$734","v":0},{"$f":" Inp_Depreciation!AQ$734","v":0},{"$f":" Inp_Depreciation!AR$734","v":0},{"$f":" Inp_Depreciation!AS$734","v":0},{"$f":" Inp_Depreciation!AT$734","v":0},{"$f":" Inp_Depreciation!AU$734","v":0},{"$f":" Inp_Depreciation!AV$734","v":0},{"$f":" Inp_Depreciation!AW$734","v":0},{"$f":" Inp_Depreciation!AX$734","v":0},{"$f":" Inp_Depreciation!AY$734","v":0},{"$f":" Inp_Depreciation!AZ$734","v":0},{"$f":" Inp_Depreciation!BA$734","v":0},{"$f":" Inp_Depreciation!BB$734","v":0},{"$f":" Inp_Depreciation!BC$734","v":0},{"$f":" Inp_Depreciation!BD$734","v":0},{"$f":" Inp_Depreciation!BE$734","v":0},{"$f":" Inp_Depreciation!BF$734","v":0},{"$f":" Inp_Depreciation!BG$734","v":0},{"$f":" Inp_Depreciation!BH$734","v":0},{"$f":" Inp_Depreciation!BI$734","v":0},{"$f":" Inp_Depreciation!BJ$734","v":0},{"$f":" Inp_Depreciation!BK$734","v":0},{"$f":" Inp_Depreciation!BL$734","v":0},{"$f":" Inp_Depreciation!BM$734","v":0},{"$f":" Inp_Depreciation!BN$734","v":0},{"$f":" Inp_Depreciation!BO$734","v":0},{"$f":" Inp_Depreciation!BP$734","v":0},{"$f":" Inp_Depreciation!BQ$734","v":0},{"$f":" Inp_Depreciation!BR$734","v":0},{"$f":" Inp_Depreciation!BS$734","v":0},{"$f":" Inp_Depreciation!BT$734","v":0},{"$f":" Inp_Depreciation!BU$734","v":0},{"$f":" Inp_Depreciation!BV$734","v":0},{"$f":" Inp_Depreciation!BW$734","v":0},{"$f":" Inp_Depreciation!BX$734","v":0},{"$f":" Inp_Depreciation!BY$734","v":0},{"$f":" Inp_Depreciation!BZ$734","v":0},{"$f":" Inp_Depreciation!CA$734","v":0}]
[null,null,null,"less",{"$f":" 'TL - C4 A'!E$663","v":"Depreciation - capex addition - real - TN"},{"$f":" 'TL - C4 A'!F$663","v":0},{"$f":" 'TL - C4 A'!G$663","v":0},{"$f":" 'TL - C4 A'!H$663","v":0},{"$f":" 'TL - C4 A'!I$663","v":"GBP m"},{"$f":" 'TL - C4 A'!J$663","v":0},{"$f":" 'TL - C4 A'!K$663","v":390.00772368106709},{"$f":" 'TL - C4 A'!L$663","v":0},{"$f":" 'TL - C4 A'!M$663","v":0.15101784851351371},{"$f":" 'TL - C4 A'!N$663","v":0.55487103567567586},{"$f":" 'TL - C4 A'!O$663","v":0.96669669405405489},{"$f":" 'TL - C4 A'!P$663","v":1.4167892043243255},{"$f":" 'TL - C4 A'!Q$663","v":1.8552740691891909},{"$f":" 'TL - C4 A'!R$663","v":2.3004919070270287},{"$f":" 'TL - C4 A'!S$663","v":2.9123508259459476},{"$f":" 'TL - C4 A'!T$663","v":3.526734609729731},{"$f":" 'TL - C4 A'!U$663","v":4.0098254205405413},{"$f":" 'TL - C4 A'!V$663","v":4.3721317158698643},{"$f":" 'TL - C4 A'!W$663","v":4.7696787112378134},{"$f":" 'TL - C4 A'!X$663","v":5.2754011147113813},{"$f":" 'TL - C4 A'!Y$663","v":5.727759740610102},{"$f":" 'TL - C4 A'!Z$663","v":6.1338244729705194},{"$f":" 'TL - C4 A'!AA$663","v":6.5779624685891935},{"$f":" 'TL - C4 A'!AB$663","v":7.2820094982182697},{"$f":" 'TL - C4 A'!AC$663","v":7.8102268473932694},{"$f":" 'TL - C4 A'!AD$663","v":8.2333804204218524},{"$f":" 'TL - C4 A'!AE$663","v":8.6257598447664225},{"$f":" 'TL - C4 A'!AF$663","v":8.7458183967524903},{"$f":" 'TL - C4 A'!AG$663","v":9.031318226912477},{"$f":" 'TL - C4 A'!AH$663","v":9.301469224058982},{"$f":" 'TL - C4 A'!AI$663","v":9.8042324970806405},{"$f":" 'TL - C4 A'!AJ$663","v":10.384079638908366},{"$f":" 'TL - C4 A'!AK$663","v":10.849615627478439},{"$f":" 'TL - C4 A'!AL$663","v":10.933401074756338},{"$f":" 'TL - C4 A'!AM$663","v":10.729448101783365},{"$f":" 'TL - C4 A'!AN$663","v":10.524653507188772},{"$f":" 'TL - C4 A'!AO$663","v":10.363623236918501},{"$f":" 'TL - C4 A'!AP$663","v":10.242854471808728},{"$f":" 'TL - C4 A'!AQ$663","v":10.110338806686078},{"$f":" 'TL - C4 A'!AR$663","v":9.9417646721948874},{"$f":" 'TL - C4 A'!AS$663","v":9.7909784635619808},{"$f":" 'TL - C4 A'!AT$663","v":9.6556235527751753},{"$f":" 'TL - C4 A'!AU$663","v":9.5075775542356169},{"$f":" 'TL - C4 A'!AV$663","v":9.2728952110259257},{"$f":" 'TL - C4 A'!AW$663","v":9.0968227613009258},{"$f":" 'TL - C4 A'!AX$663","v":8.9557715702913985},{"$f":" 'TL - C4 A'!AY$663","v":8.8249784288432078},{"$f":" 'TL - C4 A'!AZ$663","v":8.7681791505685727},{"$f":" 'TL - C4 A'!BA$663","v":8.5555542138936147},{"$f":" 'TL - C4 A'!BB$663","v":8.1681756079979397},{"$f":" 'TL - C4 A'!BC$663","v":7.6802790049186473},{"$f":" 'TL - C4 A'!BD$663","v":7.1369246718769741},{"$f":" 'TL - C4 A'!BE$663","v":6.6407022252365007},{"$f":" 'TL - C4 A'!BF$663","v":6.2664932022699666},{"$f":" 'TL - C4 A'!BG$663","v":5.8585872563240464},{"$f":" 'TL - C4 A'!BH$663","v":5.4489980671348563},{"$f":" 'TL - C4 A'!BI$663","v":5.1269375265943031},{"$f":" 'TL - C4 A'!BJ$663","v":4.8853999963747627},{"$f":" 'TL - C4 A'!BK$663","v":4.6203686661294681},{"$f":" 'TL - C4 A'!BL$663","v":4.2832203971470886},{"$f":" 'TL - C4 A'!BM$663","v":3.9816479798812621},{"$f":" 'TL - C4 A'!BN$663","v":3.710938158307663},{"$f":" 'TL - C4 A'!BO$663","v":3.4148461612285463},{"$f":" 'TL - C4 A'!BP$663","v":2.9454814748091622},{"$f":" 'TL - C4 A'!BQ$663","v":2.5933365753591624},{"$f":" 'TL - C4 A'!BR$663","v":2.3112341933401011},{"$f":" 'TL - C4 A'!BS$663","v":2.0496479104437255},{"$f":" 'TL - C4 A'!BT$663","v":1.9696088757863435},{"$f":" 'TL - C4 A'!BU$663","v":1.7792756556796856},{"$f":" 'TL - C4 A'!BV$663","v":1.4758703163207574},{"$f":" 'TL - C4 A'!BW$663","v":1.0491779880000114},{"$f":" 'TL - C4 A'!BX$663","v":0.5625926689436902},{"$f":" 'TL - C4 A'!BY$663","v":0.15479426214923195},{"$f":" 'TL - C4 A'!BZ$663","v":0},{"$f":" 'TL - C4 A'!CA$663","v":0}]
[null,null,null,"less",{"$f":" 'TL - C4 A'!E$697","v":"Depreciation on assets additions - RP6 period - TN - base year 2016"},{"$f":" 'TL - C4 A'!F$697","v":0},{"$f":" 'TL - C4 A'!G$697","v":0},{"$f":" 'TL - C4 A'!H$697","v":0},{"$f":" 'TL - C4 A'!I$697","v":"GBP m"},{"$f":" 'TL - C4 A'!J$697","v":0},{"$f":" 'TL - C4 A'!K$697","v":5.9092736266799371},{"$f":" 'TL - C4 A'!L$697","v":0},{"$f":" 'TL - C4 A'!M$697","v":0},{"$f":" 'TL - C4 A'!N$697","v":0},{"$f":" 'TL - C4 A'!O$697","v":0},{"$f":" 'TL - C4 A'!P$697","v":0},{"$f":" 'TL - C4 A'!Q$697","v":0},{"$f":" 'TL - C4 A'!R$697","v":0},{"$f":" 'TL - C4 A'!S$697","v":0},{"$f":" 'TL - C4 A'!T$697","v":0},{"$f":" 'TL - C4 A'!U$697","v":0},{"$f":" 'TL - C4 A'!V$697","v":0},{"$f":" 'TL - C4 A'!W$697","v":0},{"$f":" 'TL - C4 A'!X$697","v":0},{"$f":" 'TL - C4 A'!Y$697","v":0},{"$f":" 'TL - C4 A'!Z$697","v":0},{"$f":" 'TL - C4 A'!AA$697","v":0},{"$f":" 'TL - C4 A'!AB$697","v":0},{"$f":" 'TL - C4 A'!AC$697","v":0},{"$f":" 'TL - C4 A'!AD$697","v":0},{"$f":" 'TL - C4 A'!AE$697","v":0},{"$f":" 'TL - C4 A'!AF$697","v":0},{"$f":" 'TL - C4 A'!AG$697","v":0},{"$f":" 'TL - C4 A'!AH$697","v":0},{"$f":" 'TL - C4 A'!AI$697","v":0},{"$f":" 'TL - C4 A'!AJ$697","v":0},{"$f":" 'TL - C4 A'!AK$697","v":7.0795295671956845E-2},{"$f":" 'TL - C4 A'!AL$697","v":0.28197907856731758},{"$f":" 'TL - C4 A'!AM$697","v":0.56156415475759858},{"$f":" 'TL - C4 A'!AN$697","v":0.83877555365102419},{"$f":" 'TL - C4 A'!AO$697","v":1.1136334277678446},{"$f":" 'TL - C4 A'!AP$697","v":1.3861577585334133},{"$f":" 'TL - C4 A'!AQ$697","v":1.6563683577307824},{"$f":" 'TL - C4 A'!AR$697","v":0},{"$f":" 'TL - C4 A'!AS$697","v":0},{"$f":" 'TL - C4 A'!AT$697","v":0},{"$f":" 'TL - C4 A'!AU$697","v":0},{"$f":" 'TL - C4 A'!AV$697","v":0},{"$f":" 'TL - C4 A'!AW$697","v":0},{"$f":" 'TL - C4 A'!AX$697","v":0},{"$f":" 'TL - C4 A'!AY$697","v":0},{"$f":" 'TL - C4 A'!AZ$697","v":0},{"$f":" 'TL - C4 A'!BA$697","v":0},{"$f":" 'TL - C4 A'!BB$697","v":0},{"$f":" 'TL - C4 A'!BC$697","v":0},{"$f":" 'TL - C4 A'!BD$697","v":0},{"$f":" 'TL - C4 A'!BE$697","v":0},{"$f":" 'TL - C4 A'!BF$697","v":0},{"$f":" 'TL - C4 A'!BG$697","v":0},{"$f":" 'TL - C4 A'!BH$697","v":0},{"$f":" 'TL - C4 A'!BI$697","v":0},{"$f":" 'TL - C4 A'!BJ$697","v":0},{"$f":" 'TL - C4 A'!BK$697","v":0},{"$f":" 'TL - C4 A'!BL$697","v":0},{"$f":" 'TL - C4 A'!BM$697","v":0},{"$f":" 'TL - C4 A'!BN$697","v":0},{"$f":" 'TL - C4 A'!BO$697","v":0},{"$f":" 'TL - C4 A'!BP$697","v":0},{"$f":" 'TL - C4 A'!BQ$697","v":0},{"$f":" 'TL - C4 A'!BR$697","v":0},{"$f":" 'TL - C4 A'!BS$697","v":0},{"$f":" 'TL - C4 A'!BT$697","v":0},{"$f":" 'TL - C4 A'!BU$697","v":0},{"$f":" 'TL - C4 A'!BV$697","v":0},{"$f":" 'TL - C4 A'!BW$697","v":0},{"$f":" 'TL - C4 A'!BX$697","v":0},{"$f":" 'TL - C4 A'!BY$697","v":0},{"$f":" 'TL - C4 A'!BZ$697","v":0},{"$f":" 'TL - C4 A'!CA$697","v":0}]
[null,null,null,"less",{"$f":" Inp_Depreciation!E$867","v":"Depreciation - non operational capex add - TN"},{"$f":" Inp_Depreciation!F$867","v":0},{"$f":" Inp_Depreciation!G$867","v":0},{"$f":" Inp_Depreciation!H$867","v":0},{"$f":" Inp_Depreciation!I$867","v":"GBP m"},{"$f":" Inp_Depreciation!J$867","v":0},{"$f":" Inp_Depreciation!K$867","v":2.5566303037847415},{"$f":" Inp_Depreciation!L$867","v":0},{"$f":" Inp_Depreciation!M$867","v":2.2878764417207275E-2},{"$f":" Inp_Depreciation!N$867","v":7.2631573217149886E-2},{"$f":" Inp_Depreciation!O$867","v":0.1162099804179734},{"$f":" Inp_Depreciation!P$867","v":0.12783151518923713},{"$f":" Inp_Depreciation!Q$867","v":0.12783151518923713},{"$f":" Inp_Depreciation!R$867","v":0.12783151518923713},{"$f":" Inp_Depreciation!S$867","v":0.12783151518923713},{"$f":" Inp_Depreciation!T$867","v":0.12783151518923713},{"$f":" Inp_Depreciation!U$867","v":0.12783151518923713},{"$f":" Inp_Depreciation!V$867","v":0.12783151518923713},{"$f":" Inp_Depreciation!W$867","v":0.12783151518923713},{"$f":" Inp_Depreciation!X$867","v":0.12783151518923713},{"$f":" Inp_Depreciation!Y$867","v":0.12783151518923713},{"$f":" Inp_Depreciation!Z$867","v":0.12783151518923713},{"$f":" Inp_Depreciation!AA$867","v":0.12783151518923713},{"$f":" Inp_Depreciation!AB$867","v":0.12783151518923713},{"$f":" Inp_Depreciation!AC$867","v":0.12783151518923713},{"$f":" Inp_Depreciation!AD$867","v":0.12783151518923713},{"$f":" Inp_Depreciation!AE$867","v":0.12783151518923713},{"$f":" Inp_Depreciation!AF$867","v":0.12783151518923713},{"$f":" Inp_Depreciation!AG$867","v":0.10495275077202978},{"$f":" Inp_Depreciation!AH$867","v":5.519994197208701E-2},{"$f":" Inp_Depreciation!AI$867","v":1.1621534771263733E-2},{"$f":" Inp_Depreciation!AJ$867","v":0},{"$f":" Inp_Depreciation!AK$867","v":0},{"$f":" Inp_Depreciation!AL$867","v":0},{"$f":" Inp_Depreciation!AM$867","v":0},{"$f":" Inp_Depreciation!AN$867","v":0},{"$f":" Inp_Depreciation!AO$867","v":0},{"$f":" Inp_Depreciation!AP$867","v":0},{"$f":" Inp_Depreciation!AQ$867","v":0},{"$f":" Inp_Depreciation!AR$867","v":0},{"$f":" Inp_Depreciation!AS$867","v":0},{"$f":" Inp_Depreciation!AT$867","v":0},{"$f":" Inp_Depreciation!AU$867","v":0},{"$f":" Inp_Depreciation!AV$867","v":0},{"$f":" Inp_Depreciation!AW$867","v":0},{"$f":" Inp_Depreciation!AX$867","v":0},{"$f":" Inp_Depreciation!AY$867","v":0},{"$f":" Inp_Depreciation!AZ$867","v":0},{"$f":" Inp_Depreciation!BA$867","v":0},{"$f":" Inp_Depreciation!BB$867","v":0},{"$f":" Inp_Depreciation!BC$867","v":0},{"$f":" Inp_Depreciation!BD$867","v":0},{"$f":" Inp_Depreciation!BE$867","v":0},{"$f":" Inp_Depreciation!BF$867","v":0},{"$f":" Inp_Depreciation!BG$867","v":0},{"$f":" Inp_Depreciation!BH$867","v":0},{"$f":" Inp_Depreciation!BI$867","v":0},{"$f":" Inp_Depreciation!BJ$867","v":0},{"$f":" Inp_Depreciation!BK$867","v":0},{"$f":" Inp_Depreciation!BL$867","v":0},{"$f":" Inp_Depreciation!BM$867","v":0},{"$f":" Inp_Depreciation!BN$867","v":0},{"$f":" Inp_Depreciation!BO$867","v":0},{"$f":" Inp_Depreciation!BP$867","v":0},{"$f":" Inp_Depreciation!BQ$867","v":0},{"$f":" Inp_Depreciation!BR$867","v":0},{"$f":" Inp_Depreciation!BS$867","v":0},{"$f":" Inp_Depreciation!BT$867","v":0},{"$f":" Inp_Depreciation!BU$867","v":0},{"$f":" Inp_Depreciation!BV$867","v":0},{"$f":" Inp_Depreciation!BW$867","v":0},{"$f":" Inp_Depreciation!BX$867","v":0},{"$f":" Inp_Depreciation!BY$867","v":0},{"$f":" Inp_Depreciation!BZ$867","v":0},{"$f":" Inp_Depreciation!CA$867","v":0}]
[null,null,null,null,"Network capex balance - TN",null,null,null,"GBP m",null,null,null,{"$f":" M20 + SUM(M21:M23) - SUM(M24:M27)","v":7.1757886303125229},19.212839859257524,32.768566644245013,46.470005762569301,59.103062340353091,71.515333512731459,88.870448468893542,105.69534180343405,117.66071189473132,125.23762517464962,133.59168146048756,145.04586227970591,154.26889188719727,161.54272697771805,169.64153284789546,185.69992615545715,195.36911276537464,201.11301993071638,205.43874271557974,204.56899626937582,206.46214383661933,216.41659006155336,229.95885347081094,244.87445319236883,260.67263688531676,258.81648921355333,256.80524955480416,254.64280782240093,252.2884221037327,249.70482764507699,246.90674265546494,236.96497798327005,{"$f":" AS20 + SUM(AS21:AS23) - SUM(AS24:AS27)","v":227.17399951970808},217.51837596693289,208.01079841269728,198.73790320167137,189.64108044037044,180.68530887007904,171.86033044123585,163.09215129066726,154.53659707677366,146.36842146877572,138.68814246385708,131.55121779198009,124.9105155667436,118.64402236447363,112.78543510814958,107.33643704101473,102.20949951442043,97.324099518045671,92.703730851916205,88.420510454769115,84.438862474887856,80.727924316580186,77.313078155351633,74.367596680542476,71.774260105183316,69.463025911843218,67.413378001399494,65.443769125613144,63.664493469933461,62.188623153612703,61.139445165612692,60.576852496669005,{"$f":" BY20 + SUM(BY21:BY23) - SUM(BY24:BY27)","v":60.422058234519774},60.422058234519774,60.422058234519774]
[]
[]
["RENEWABLES RAB"]
[]
[null,null,"Network capex balance - pre RP1 - RN"]
[]
[null,null,null,null,{"$f":" Inp_Depreciation!E$727","v":"Network capex initial balance - pre RP1 - RN"},{"$f":" Inp_Depreciation!F$727","v":0},{"$f":" Inp_Depreciation!G$727","v":0},{"$f":" Inp_Depreciation!H$727","v":0},{"$f":" Inp_Depreciation!I$727","v":"GBP m"}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$13","v":"1st Model column flag - RP1"},{"$f":" 'DL - C4 A'!F$13","v":0},{"$f":" 'DL - C4 A'!G$13","v":0},{"$f":" 'DL - C4 A'!H$13","v":0},{"$f":" 'DL - C4 A'!I$13","v":"flag"},{"$f":" 'DL - C4 A'!J$13","v":0},{"$f":" 'DL - C4 A'!K$13","v":1},{"$f":" 'DL - C4 A'!L$13","v":0},{"$f":" 'DL - C4 A'!M$13","v":1},{"$f":" 'DL - C4 A'!N$13","v":0},{"$f":" 'DL - C4 A'!O$13","v":0},{"$f":" 'DL - C4 A'!P$13","v":0},{"$f":" 'DL - C4 A'!Q$13","v":0},{"$f":" 'DL - C4 A'!R$13","v":0},{"$f":" 'DL - C4 A'!S$13","v":0},{"$f":" 'DL - C4 A'!T$13","v":0},{"$f":" 'DL - C4 A'!U$13","v":0},{"$f":" 'DL - C4 A'!V$13","v":0},{"$f":" 'DL - C4 A'!W$13","v":0},{"$f":" 'DL - C4 A'!X$13","v":0},{"$f":" 'DL - C4 A'!Y$13","v":0},{"$f":" 'DL - C4 A'!Z$13","v":0},{"$f":" 'DL - C4 A'!AA$13","v":0},{"$f":" 'DL - C4 A'!AB$13","v":0},{"$f":" 'DL - C4 A'!AC$13","v":0},{"$f":" 'DL - C4 A'!AD$13","v":0},{"$f":" 'DL - C4 A'!AE$13","v":0},{"$f":" 'DL - C4 A'!AF$13","v":0},{"$f":" 'DL - C4 A'!AG$13","v":0},{"$f":" 'DL - C4 A'!AH$13","v":0},{"$f":" 'DL - C4 A'!AI$13","v":0},{"$f":" 'DL - C4 A'!AJ$13","v":0},{"$f":" 'DL - C4 A'!AK$13","v":0},{"$f":" 'DL - C4 A'!AL$13","v":0},{"$f":" 'DL - C4 A'!AM$13","v":0},{"$f":" 'DL - C4 A'!AN$13","v":0},{"$f":" 'DL - C4 A'!AO$13","v":0},{"$f":" 'DL - C4 A'!AP$13","v":0},{"$f":" 'DL - C4 A'!AQ$13","v":0},{"$f":" 'DL - C4 A'!AR$13","v":0},{"$f":" 'DL - C4 A'!AS$13","v":0},{"$f":" 'DL - C4 A'!AT$13","v":0},{"$f":" 'DL - C4 A'!AU$13","v":0},{"$f":" 'DL - C4 A'!AV$13","v":0},{"$f":" 'DL - C4 A'!AW$13","v":0},{"$f":" 'DL - C4 A'!AX$13","v":0},{"$f":" 'DL - C4 A'!AY$13","v":0},{"$f":" 'DL - C4 A'!AZ$13","v":0},{"$f":" 'DL - C4 A'!BA$13","v":0},{"$f":" 'DL - C4 A'!BB$13","v":0},{"$f":" 'DL - C4 A'!BC$13","v":0},{"$f":" 'DL - C4 A'!BD$13","v":0},{"$f":" 'DL - C4 A'!BE$13","v":0},{"$f":" 'DL - C4 A'!BF$13","v":0},{"$f":" 'DL - C4 A'!BG$13","v":0},{"$f":" 'DL - C4 A'!BH$13","v":0},{"$f":" 'DL - C4 A'!BI$13","v":0},{"$f":" 'DL - C4 A'!BJ$13","v":0},{"$f":" 'DL - C4 A'!BK$13","v":0},{"$f":" 'DL - C4 A'!BL$13","v":0},{"$f":" 'DL - C4 A'!BM$13","v":0},{"$f":" 'DL - C4 A'!BN$13","v":0},{"$f":" 'DL - C4 A'!BO$13","v":0},{"$f":" 'DL - C4 A'!BP$13","v":0},{"$f":" 'DL - C4 A'!BQ$13","v":0},{"$f":" 'DL - C4 A'!BR$13","v":0},{"$f":" 'DL - C4 A'!BS$13","v":0},{"$f":" 'DL - C4 A'!BT$13","v":0},{"$f":" 'DL - C4 A'!BU$13","v":0},{"$f":" 'DL - C4 A'!BV$13","v":0},{"$f":" 'DL - C4 A'!BW$13","v":0},{"$f":" 'DL - C4 A'!BX$13","v":0},{"$f":" 'DL - C4 A'!BY$13","v":0},{"$f":" 'DL - C4 A'!BZ$13","v":0},{"$f":" 'DL - C4 A'!CA$13","v":0}]
[]
[null,null,null,null,"Network capex balance - pre RP1 BEG - RN",null,null,null,"GBP m",null,null,null,{"$f":" L40","v":0},{"$f":" M40","v":0},{"$f":" N40","v":0},{"$f":" O40","v":0},{"$f":" P40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AV40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"less",{"$f":" Inp_Depreciation!E$743","v":"Pre RP1 asset depreciation - price base 2016 - TN"},{"$f":" Inp_Depreciation!F$743","v":0},{"$f":" Inp_Depreciation!G$743","v":0},{"$f":" Inp_Depreciation!H$743","v":0},{"$f":" Inp_Depreciation!I$743","v":"GBP m"},{"$f":" Inp_Depreciation!J$743","v":0},{"$f":" Inp_Depreciation!K$743","v":0},{"$f":" Inp_Depreciation!L$743","v":0},{"$f":" Inp_Depreciation!M$743","v":0},{"$f":" Inp_Depreciation!N$743","v":0},{"$f":" Inp_Depreciation!O$743","v":0},{"$f":" Inp_Depreciation!P$743","v":0},{"$f":" Inp_Depreciation!Q$743","v":0},{"$f":" Inp_Depreciation!R$743","v":0},{"$f":" Inp_Depreciation!S$743","v":0},{"$f":" Inp_Depreciation!T$743","v":0},{"$f":" Inp_Depreciation!U$743","v":0},{"$f":" Inp_Depreciation!V$743","v":0},{"$f":" Inp_Depreciation!W$743","v":0},{"$f":" Inp_Depreciation!X$743","v":0},{"$f":" Inp_Depreciation!Y$743","v":0},{"$f":" Inp_Depreciation!Z$743","v":0},{"$f":" Inp_Depreciation!AA$743","v":0},{"$f":" Inp_Depreciation!AB$743","v":0},{"$f":" Inp_Depreciation!AC$743","v":0},{"$f":" Inp_Depreciation!AD$743","v":0},{"$f":" Inp_Depreciation!AE$743","v":0},{"$f":" Inp_Depreciation!AF$743","v":0},{"$f":" Inp_Depreciation!AG$743","v":0},{"$f":" Inp_Depreciation!AH$743","v":0},{"$f":" Inp_Depreciation!AI$743","v":0},{"$f":" Inp_Depreciation!AJ$743","v":0},{"$f":" Inp_Depreciation!AK$743","v":0},{"$f":" Inp_Depreciation!AL$743","v":0},{"$f":" Inp_Depreciation!AM$743","v":0},{"$f":" Inp_Depreciation!AN$743","v":0},{"$f":" Inp_Depreciation!AO$743","v":0},{"$f":" Inp_Depreciation!AP$743","v":0},{"$f":" Inp_Depreciation!AQ$743","v":0},{"$f":" Inp_Depreciation!AR$743","v":0},{"$f":" Inp_Depreciation!AS$743","v":0},{"$f":" Inp_Depreciation!AT$743","v":0},{"$f":" Inp_Depreciation!AU$743","v":0},{"$f":" Inp_Depreciation!AV$743","v":0},{"$f":" Inp_Depreciation!AW$743","v":0},{"$f":" Inp_Depreciation!AX$743","v":0},{"$f":" Inp_Depreciation!AY$743","v":0},{"$f":" Inp_Depreciation!AZ$743","v":0},{"$f":" Inp_Depreciation!BA$743","v":0},{"$f":" Inp_Depreciation!BB$743","v":0},{"$f":" Inp_Depreciation!BC$743","v":0},{"$f":" Inp_Depreciation!BD$743","v":0},{"$f":" Inp_Depreciation!BE$743","v":0},{"$f":" Inp_Depreciation!BF$743","v":0},{"$f":" Inp_Depreciation!BG$743","v":0},{"$f":" Inp_Depreciation!BH$743","v":0},{"$f":" Inp_Depreciation!BI$743","v":0},{"$f":" Inp_Depreciation!BJ$743","v":0},{"$f":" Inp_Depreciation!BK$743","v":0},{"$f":" Inp_Depreciation!BL$743","v":0},{"$f":" Inp_Depreciation!BM$743","v":0},{"$f":" Inp_Depreciation!BN$743","v":0},{"$f":" Inp_Depreciation!BO$743","v":0},{"$f":" Inp_Depreciation!BP$743","v":0},{"$f":" Inp_Depreciation!BQ$743","v":0},{"$f":" Inp_Depreciation!BR$743","v":0},{"$f":" Inp_Depreciation!BS$743","v":0},{"$f":" Inp_Depreciation!BT$743","v":0},{"$f":" Inp_Depreciation!BU$743","v":0},{"$f":" Inp_Depreciation!BV$743","v":0},{"$f":" Inp_Depreciation!BW$743","v":0},{"$f":" Inp_Depreciation!BX$743","v":0},{"$f":" Inp_Depreciation!BY$743","v":0},{"$f":" Inp_Depreciation!BZ$743","v":0},{"$f":" Inp_Depreciation!CA$743","v":0}]
[null,null,null,null,"Network capex balance - pre RP1 - RN",null,null,null,"GBP m",null,null,null,{"$f":" IF(M36 = 1, $H35 - M39, M38 - M39)","v":0},0,0,0,{"$f":" IF(Q36 = 1, $H35 - Q39, Q38 - Q39)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF(AW36 = 1, $H35 - AW39, AW38 - AW39)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Network capex balance - RN"]
[]
[null,null,null,null,"Network capex balance BEG - RN",null,null,null,"GBP m",null,null,null,{"$f":" L50","v":0},0,0,0,{"$f":" P50","v":0},0,0,0,0,0,0,0,0,0,0,0,0.18926648568259122,3.1974832884096971,2.0669939856390545,14.311374841679456,17.726608913774104,32.404960712355717,37.914559562435677,40.594966892174263,55.037527977353072,69.334840600691351,75.090407112918484,88.438223625145611,99.880790137372742,104.04410664959987,107.982423161827,104.30823967405412,102.27205618628125,100.23587269850837,98.1996892107355,96.163505722962626,{"$f":" AV50","v":94.129273436073078},92.126114039960612,90.112321478613211,88.225452150619589,86.358192855881967,84.587924073981341,82.928231123978648,81.32157852629291,79.8079296759702,78.408956795232726,77.051501136717476,75.694045478202227,74.336589819686978,72.979134161171729,71.621678502656479,70.26422284414123,68.906767185625981,67.549311527110731,66.191855868595482,64.834400210080233,63.480846953331636,62.189439478137203,60.876765672472885,59.817938333516132,58.79833106107138,57.97270481430062,57.368230231325747,56.869836352984777,56.557449969369848,56.474415524925405,56.474415524925405]
[null,null,null,"plus",{"$f":" Inp_Depreciation!E$751","v":"Network capex addition - RN"},{"$f":" Inp_Depreciation!F$751","v":0},{"$f":" Inp_Depreciation!G$751","v":0},{"$f":" Inp_Depreciation!H$751","v":0},{"$f":" Inp_Depreciation!I$751","v":"GBP m"},{"$f":" Inp_Depreciation!J$751","v":"[Entitlement Model 28.11.16.xlsx]Renewables RAB'!$A$14"},{"$f":" Inp_Depreciation!K$751","v":75.87619845068788},{"$f":" Inp_Depreciation!L$751","v":0},{"$f":" Inp_Depreciation!M$751","v":0},{"$f":" Inp_Depreciation!N$751","v":0},{"$f":" Inp_Depreciation!O$751","v":0},{"$f":" Inp_Depreciation!P$751","v":0},{"$f":" Inp_Depreciation!Q$751","v":0},{"$f":" Inp_Depreciation!R$751","v":0},{"$f":" Inp_Depreciation!S$751","v":0},{"$f":" Inp_Depreciation!T$751","v":0},{"$f":" Inp_Depreciation!U$751","v":0},{"$f":" Inp_Depreciation!V$751","v":0},{"$f":" Inp_Depreciation!W$751","v":0},{"$f":" Inp_Depreciation!X$751","v":0},{"$f":" Inp_Depreciation!Y$751","v":0},{"$f":" Inp_Depreciation!Z$751","v":0},{"$f":" Inp_Depreciation!AA$751","v":0},{"$f":" Inp_Depreciation!AB$751","v":0.19512008833256825},{"$f":" Inp_Depreciation!AC$751","v":3.1072890777083328},{"$f":" Inp_Depreciation!AD$751","v":-1.0633165234942428},{"$f":" Inp_Depreciation!AE$751","v":12.692323335378145},{"$f":" Inp_Depreciation!AF$751","v":3.9220066512003995},{"$f":" Inp_Depreciation!AG$751","v":15.476095916198346},{"$f":" Inp_Depreciation!AH$751","v":6.6390704633905209},{"$f":" Inp_Depreciation!AI$751","v":3.9690000000000065},{"$f":" Inp_Depreciation!AJ$751","v":16.010164997529298},{"$f":" Inp_Depreciation!AK$751","v":14.928444444444493},{"$f":" Inp_Depreciation!AL$751","v":0},{"$f":" Inp_Depreciation!AM$751","v":0},{"$f":" Inp_Depreciation!AN$751","v":0},{"$f":" Inp_Depreciation!AO$751","v":0},{"$f":" Inp_Depreciation!AP$751","v":0},{"$f":" Inp_Depreciation!AQ$751","v":0},{"$f":" Inp_Depreciation!AR$751","v":0},{"$f":" Inp_Depreciation!AS$751","v":0},{"$f":" Inp_Depreciation!AT$751","v":0},{"$f":" Inp_Depreciation!AU$751","v":0},{"$f":" Inp_Depreciation!AV$751","v":0},{"$f":" Inp_Depreciation!AW$751","v":0},{"$f":" Inp_Depreciation!AX$751","v":0},{"$f":" Inp_Depreciation!AY$751","v":0},{"$f":" Inp_Depreciation!AZ$751","v":0},{"$f":" Inp_Depreciation!BA$751","v":0},{"$f":" Inp_Depreciation!BB$751","v":0},{"$f":" Inp_Depreciation!BC$751","v":0},{"$f":" Inp_Depreciation!BD$751","v":0},{"$f":" Inp_Depreciation!BE$751","v":0},{"$f":" Inp_Depreciation!BF$751","v":0},{"$f":" Inp_Depreciation!BG$751","v":0},{"$f":" Inp_Depreciation!BH$751","v":0},{"$f":" Inp_Depreciation!BI$751","v":0},{"$f":" Inp_Depreciation!BJ$751","v":0},{"$f":" Inp_Depreciation!BK$751","v":0},{"$f":" Inp_Depreciation!BL$751","v":0},{"$f":" Inp_Depreciation!BM$751","v":0},{"$f":" Inp_Depreciation!BN$751","v":0},{"$f":" Inp_Depreciation!BO$751","v":0},{"$f":" Inp_Depreciation!BP$751","v":0},{"$f":" Inp_Depreciation!BQ$751","v":0},{"$f":" Inp_Depreciation!BR$751","v":0},{"$f":" Inp_Depreciation!BS$751","v":0},{"$f":" Inp_Depreciation!BT$751","v":0},{"$f":" Inp_Depreciation!BU$751","v":0},{"$f":" Inp_Depreciation!BV$751","v":0},{"$f":" Inp_Depreciation!BW$751","v":0},{"$f":" Inp_Depreciation!BX$751","v":0},{"$f":" Inp_Depreciation!BY$751","v":0},{"$f":" Inp_Depreciation!BZ$751","v":0},{"$f":" Inp_Depreciation!CA$751","v":0}]
[null,null,null,"plus",{"$f":" 'TL - C4 A'!E$868","v":"Capex addition - RP6 period - RN - base year 2016"},{"$f":" 'TL - C4 A'!F$868","v":0},{"$f":" 'TL - C4 A'!G$868","v":0},{"$f":" 'TL - C4 A'!H$868","v":0},{"$f":" 'TL - C4 A'!I$868","v":"GBP m"},{"$f":" 'TL - C4 A'!J$868","v":0},{"$f":" 'TL - C4 A'!K$868","v":54.599999999999994},{"$f":" 'TL - C4 A'!L$868","v":0},{"$f":" 'TL - C4 A'!M$868","v":0},{"$f":" 'TL - C4 A'!N$868","v":0},{"$f":" 'TL - C4 A'!O$868","v":0},{"$f":" 'TL - C4 A'!P$868","v":0},{"$f":" 'TL - C4 A'!Q$868","v":0},{"$f":" 'TL - C4 A'!R$868","v":0},{"$f":" 'TL - C4 A'!S$868","v":0},{"$f":" 'TL - C4 A'!T$868","v":0},{"$f":" 'TL - C4 A'!U$868","v":0},{"$f":" 'TL - C4 A'!V$868","v":0},{"$f":" 'TL - C4 A'!W$868","v":0},{"$f":" 'TL - C4 A'!X$868","v":0},{"$f":" 'TL - C4 A'!Y$868","v":0},{"$f":" 'TL - C4 A'!Z$868","v":0},{"$f":" 'TL - C4 A'!AA$868","v":0},{"$f":" 'TL - C4 A'!AB$868","v":0},{"$f":" 'TL - C4 A'!AC$868","v":0},{"$f":" 'TL - C4 A'!AD$868","v":0},{"$f":" 'TL - C4 A'!AE$868","v":0},{"$f":" 'TL - C4 A'!AF$868","v":0},{"$f":" 'TL - C4 A'!AG$868","v":0},{"$f":" 'TL - C4 A'!AH$868","v":0},{"$f":" 'TL - C4 A'!AI$868","v":0},{"$f":" 'TL - C4 A'!AJ$868","v":0},{"$f":" 'TL - C4 A'!AK$868","v":1.3},{"$f":" 'TL - C4 A'!AL$868","v":7.95},{"$f":" 'TL - C4 A'!AM$868","v":15.9},{"$f":" 'TL - C4 A'!AN$868","v":14.45},{"$f":" 'TL - C4 A'!AO$868","v":7.5},{"$f":" 'TL - C4 A'!AP$868","v":7.5},{"$f":" 'TL - C4 A'!AQ$868","v":0},{"$f":" 'TL - C4 A'!AR$868","v":0},{"$f":" 'TL - C4 A'!AS$868","v":0},{"$f":" 'TL - C4 A'!AT$868","v":0},{"$f":" 'TL - C4 A'!AU$868","v":0},{"$f":" 'TL - C4 A'!AV$868","v":0},{"$f":" 'TL - C4 A'!AW$868","v":0},{"$f":" 'TL - C4 A'!AX$868","v":0},{"$f":" 'TL - C4 A'!AY$868","v":0},{"$f":" 'TL - C4 A'!AZ$868","v":0},{"$f":" 'TL - C4 A'!BA$868","v":0},{"$f":" 'TL - C4 A'!BB$868","v":0},{"$f":" 'TL - C4 A'!BC$868","v":0},{"$f":" 'TL - C4 A'!BD$868","v":0},{"$f":" 'TL - C4 A'!BE$868","v":0},{"$f":" 'TL - C4 A'!BF$868","v":0},{"$f":" 'TL - C4 A'!BG$868","v":0},{"$f":" 'TL - C4 A'!BH$868","v":0},{"$f":" 'TL - C4 A'!BI$868","v":0},{"$f":" 'TL - C4 A'!BJ$868","v":0},{"$f":" 'TL - C4 A'!BK$868","v":0},{"$f":" 'TL - C4 A'!BL$868","v":0},{"$f":" 'TL - C4 A'!BM$868","v":0},{"$f":" 'TL - C4 A'!BN$868","v":0},{"$f":" 'TL - C4 A'!BO$868","v":0},{"$f":" 'TL - C4 A'!BP$868","v":0},{"$f":" 'TL - C4 A'!BQ$868","v":0},{"$f":" 'TL - C4 A'!BR$868","v":0},{"$f":" 'TL - C4 A'!BS$868","v":0},{"$f":" 'TL - C4 A'!BT$868","v":0},{"$f":" 'TL - C4 A'!BU$868","v":0},{"$f":" 'TL - C4 A'!BV$868","v":0},{"$f":" 'TL - C4 A'!BW$868","v":0},{"$f":" 'TL - C4 A'!BX$868","v":0},{"$f":" 'TL - C4 A'!BY$868","v":0},{"$f":" 'TL - C4 A'!BZ$868","v":0},{"$f":" 'TL - C4 A'!CA$868","v":0}]
[null,null,null,"less",{"$f":" Inp_Depreciation!E$735","v":"Phasing adjustments - RN"},{"$f":" Inp_Depreciation!F$735","v":0},{"$f":" Inp_Depreciation!G$735","v":0},{"$f":" Inp_Depreciation!H$735","v":0},{"$f":" Inp_Depreciation!I$735","v":"GBP m"},{"$f":" Inp_Depreciation!J$735","v":0},{"$f":" Inp_Depreciation!K$735","v":0},{"$f":" Inp_Depreciation!L$735","v":0},{"$f":" Inp_Depreciation!M$735","v":0},{"$f":" Inp_Depreciation!N$735","v":0},{"$f":" Inp_Depreciation!O$735","v":0},{"$f":" Inp_Depreciation!P$735","v":0},{"$f":" Inp_Depreciation!Q$735","v":0},{"$f":" Inp_Depreciation!R$735","v":0},{"$f":" Inp_Depreciation!S$735","v":0},{"$f":" Inp_Depreciation!T$735","v":0},{"$f":" Inp_Depreciation!U$735","v":0},{"$f":" Inp_Depreciation!V$735","v":0},{"$f":" Inp_Depreciation!W$735","v":0},{"$f":" Inp_Depreciation!X$735","v":0},{"$f":" Inp_Depreciation!Y$735","v":0},{"$f":" Inp_Depreciation!Z$735","v":0},{"$f":" Inp_Depreciation!AA$735","v":0},{"$f":" Inp_Depreciation!AB$735","v":0},{"$f":" Inp_Depreciation!AC$735","v":0},{"$f":" Inp_Depreciation!AD$735","v":0},{"$f":" Inp_Depreciation!AE$735","v":0},{"$f":" Inp_Depreciation!AF$735","v":0},{"$f":" Inp_Depreciation!AG$735","v":0},{"$f":" Inp_Depreciation!AH$735","v":0},{"$f":" Inp_Depreciation!AI$735","v":0},{"$f":" Inp_Depreciation!AJ$735","v":0},{"$f":" Inp_Depreciation!AK$735","v":0},{"$f":" Inp_Depreciation!AL$735","v":0},{"$f":" Inp_Depreciation!AM$735","v":0},{"$f":" Inp_Depreciation!AN$735","v":0},{"$f":" Inp_Depreciation!AO$735","v":0},{"$f":" Inp_Depreciation!AP$735","v":0},{"$f":" Inp_Depreciation!AQ$735","v":0},{"$f":" Inp_Depreciation!AR$735","v":0},{"$f":" Inp_Depreciation!AS$735","v":0},{"$f":" Inp_Depreciation!AT$735","v":0},{"$f":" Inp_Depreciation!AU$735","v":0},{"$f":" Inp_Depreciation!AV$735","v":0},{"$f":" Inp_Depreciation!AW$735","v":0},{"$f":" Inp_Depreciation!AX$735","v":0},{"$f":" Inp_Depreciation!AY$735","v":0},{"$f":" Inp_Depreciation!AZ$735","v":0},{"$f":" Inp_Depreciation!BA$735","v":0},{"$f":" Inp_Depreciation!BB$735","v":0},{"$f":" Inp_Depreciation!BC$735","v":0},{"$f":" Inp_Depreciation!BD$735","v":0},{"$f":" Inp_Depreciation!BE$735","v":0},{"$f":" Inp_Depreciation!BF$735","v":0},{"$f":" Inp_Depreciation!BG$735","v":0},{"$f":" Inp_Depreciation!BH$735","v":0},{"$f":" Inp_Depreciation!BI$735","v":0},{"$f":" Inp_Depreciation!BJ$735","v":0},{"$f":" Inp_Depreciation!BK$735","v":0},{"$f":" Inp_Depreciation!BL$735","v":0},{"$f":" Inp_Depreciation!BM$735","v":0},{"$f":" Inp_Depreciation!BN$735","v":0},{"$f":" Inp_Depreciation!BO$735","v":0},{"$f":" Inp_Depreciation!BP$735","v":0},{"$f":" Inp_Depreciation!BQ$735","v":0},{"$f":" Inp_Depreciation!BR$735","v":0},{"$f":" Inp_Depreciation!BS$735","v":0},{"$f":" Inp_Depreciation!BT$735","v":0},{"$f":" Inp_Depreciation!BU$735","v":0},{"$f":" Inp_Depreciation!BV$735","v":0},{"$f":" Inp_Depreciation!BW$735","v":0},{"$f":" Inp_Depreciation!BX$735","v":0},{"$f":" Inp_Depreciation!BY$735","v":0},{"$f":" Inp_Depreciation!BZ$735","v":0},{"$f":" Inp_Depreciation!CA$735","v":0}]
[null,null,null,"less",{"$f":" 'TL - C4 A'!E$847","v":"Depreciation - capex addition - real - RN"},{"$f":" 'TL - C4 A'!F$847","v":0},{"$f":" 'TL - C4 A'!G$847","v":0},{"$f":" 'TL - C4 A'!H$847","v":0},{"$f":" 'TL - C4 A'!I$847","v":"GBP m"},{"$f":" 'TL - C4 A'!J$847","v":0},{"$f":" 'TL - C4 A'!K$847","v":67.872782925762479},{"$f":" 'TL - C4 A'!L$847","v":0},{"$f":" 'TL - C4 A'!M$847","v":0},{"$f":" 'TL - C4 A'!N$847","v":0},{"$f":" 'TL - C4 A'!O$847","v":0},{"$f":" 'TL - C4 A'!P$847","v":0},{"$f":" 'TL - C4 A'!Q$847","v":0},{"$f":" 'TL - C4 A'!R$847","v":0},{"$f":" 'TL - C4 A'!S$847","v":0},{"$f":" 'TL - C4 A'!T$847","v":0},{"$f":" 'TL - C4 A'!U$847","v":0},{"$f":" 'TL - C4 A'!V$847","v":0},{"$f":" 'TL - C4 A'!W$847","v":0},{"$f":" 'TL - C4 A'!X$847","v":0},{"$f":" 'TL - C4 A'!Y$847","v":0},{"$f":" 'TL - C4 A'!Z$847","v":0},{"$f":" 'TL - C4 A'!AA$847","v":0},{"$f":" 'TL - C4 A'!AB$847","v":5.8536026499770343E-3},{"$f":" 'TL - C4 A'!AC$847","v":9.9072274981227032E-2},{"$f":" 'TL - C4 A'!AD$847","v":6.7172779276399752E-2},{"$f":" 'TL - C4 A'!AE$847","v":0.44794247933774417},{"$f":" 'TL - C4 A'!AF$847","v":0.50677257910575013},{"$f":" 'TL - C4 A'!AG$847","v":0.79774411761673236},{"$f":" 'TL - C4 A'!AH$847","v":1.1294716133105656},{"$f":" 'TL - C4 A'!AI$847","v":1.2885926702614232},{"$f":" 'TL - C4 A'!AJ$847","v":1.5676039123504819},{"$f":" 'TL - C4 A'!AK$847","v":1.9116318211062078},{"$f":" 'TL - C4 A'!AL$847","v":2.0361834877728744},{"$f":" 'TL - C4 A'!AM$847","v":2.0361834877728744},{"$f":" 'TL - C4 A'!AN$847","v":2.0361834877728744},{"$f":" 'TL - C4 A'!AO$847","v":2.0361834877728744},{"$f":" 'TL - C4 A'!AP$847","v":2.0361834877728744},{"$f":" 'TL - C4 A'!AQ$847","v":2.0361834877728744},{"$f":" 'TL - C4 A'!AR$847","v":2.0361834877728744},{"$f":" 'TL - C4 A'!AS$847","v":2.0361834877728744},{"$f":" 'TL - C4 A'!AT$847","v":2.0361834877728744},{"$f":" 'TL - C4 A'!AU$847","v":2.0361834877728744},{"$f":" 'TL - C4 A'!AV$847","v":2.0342322868895488},{"$f":" 'TL - C4 A'!AW$847","v":2.0031593961124656},{"$f":" 'TL - C4 A'!AX$847","v":2.0137925613474077},{"$f":" 'TL - C4 A'!AY$847","v":1.8868693279936264},{"$f":" 'TL - C4 A'!AZ$847","v":1.8672592947376243},{"$f":" 'TL - C4 A'!BA$847","v":1.7702687819006306},{"$f":" 'TL - C4 A'!BB$847","v":1.6596929500026865},{"$f":" 'TL - C4 A'!BC$847","v":1.6066525976857338},{"$f":" 'TL - C4 A'!BD$847","v":1.5136488503227139},{"$f":" 'TL - C4 A'!BE$847","v":1.3989728807374719},{"$f":" 'TL - C4 A'!BF$847","v":1.3574556585152497},{"$f":" 'TL - C4 A'!BG$847","v":1.3574556585152497},{"$f":" 'TL - C4 A'!BH$847","v":1.3574556585152497},{"$f":" 'TL - C4 A'!BI$847","v":1.3574556585152497},{"$f":" 'TL - C4 A'!BJ$847","v":1.3574556585152497},{"$f":" 'TL - C4 A'!BK$847","v":1.3574556585152497},{"$f":" 'TL - C4 A'!BL$847","v":1.3574556585152497},{"$f":" 'TL - C4 A'!BM$847","v":1.3574556585152497},{"$f":" 'TL - C4 A'!BN$847","v":1.3574556585152497},{"$f":" 'TL - C4 A'!BO$847","v":1.3574556585152497},{"$f":" 'TL - C4 A'!BP$847","v":1.3535532567485951},{"$f":" 'TL - C4 A'!BQ$847","v":1.2914074751944329},{"$f":" 'TL - C4 A'!BR$847","v":1.3126738056643166},{"$f":" 'TL - C4 A'!BS$847","v":1.0588273389567537},{"$f":" 'TL - C4 A'!BT$847","v":1.0196072724447496},{"$f":" 'TL - C4 A'!BU$847","v":0.82562624677076224},{"$f":" 'TL - C4 A'!BV$847","v":0.60447458297487344},{"$f":" 'TL - C4 A'!BW$847","v":0.49839387834096821},{"$f":" 'TL - C4 A'!BX$847","v":0.31238638361492843},{"$f":" 'TL - C4 A'!BY$847","v":8.3034444444441746E-2},{"$f":" 'TL - C4 A'!BZ$847","v":0},{"$f":" 'TL - C4 A'!CA$847","v":0}]
[null,null,null,"less",{"$f":" 'TL - C4 A'!E$881","v":"Depreciation on assets additions - RP6 period - RN - base year 2016"},{"$f":" 'TL - C4 A'!F$881","v":0},{"$f":" 'TL - C4 A'!G$881","v":0},{"$f":" 'TL - C4 A'!H$881","v":0},{"$f":" 'TL - C4 A'!I$881","v":"GBP m"},{"$f":" 'TL - C4 A'!J$881","v":0},{"$f":" 'TL - C4 A'!K$881","v":6.1289999999999996},{"$f":" 'TL - C4 A'!L$881","v":0},{"$f":" 'TL - C4 A'!M$881","v":0},{"$f":" 'TL - C4 A'!N$881","v":0},{"$f":" 'TL - C4 A'!O$881","v":0},{"$f":" 'TL - C4 A'!P$881","v":0},{"$f":" 'TL - C4 A'!Q$881","v":0},{"$f":" 'TL - C4 A'!R$881","v":0},{"$f":" 'TL - C4 A'!S$881","v":0},{"$f":" 'TL - C4 A'!T$881","v":0},{"$f":" 'TL - C4 A'!U$881","v":0},{"$f":" 'TL - C4 A'!V$881","v":0},{"$f":" 'TL - C4 A'!W$881","v":0},{"$f":" 'TL - C4 A'!X$881","v":0},{"$f":" 'TL - C4 A'!Y$881","v":0},{"$f":" 'TL - C4 A'!Z$881","v":0},{"$f":" 'TL - C4 A'!AA$881","v":0},{"$f":" 'TL - C4 A'!AB$881","v":0},{"$f":" 'TL - C4 A'!AC$881","v":0},{"$f":" 'TL - C4 A'!AD$881","v":0},{"$f":" 'TL - C4 A'!AE$881","v":0},{"$f":" 'TL - C4 A'!AF$881","v":0},{"$f":" 'TL - C4 A'!AG$881","v":0},{"$f":" 'TL - C4 A'!AH$881","v":0},{"$f":" 'TL - C4 A'!AI$881","v":0},{"$f":" 'TL - C4 A'!AJ$881","v":0},{"$f":" 'TL - C4 A'!AK$881","v":1.95E-2},{"$f":" 'TL - C4 A'!AL$881","v":0.15825},{"$f":" 'TL - C4 A'!AM$881","v":0.51600000000000001},{"$f":" 'TL - C4 A'!AN$881","v":0.97124999999999995},{"$f":" 'TL - C4 A'!AO$881","v":1.3005},{"$f":" 'TL - C4 A'!AP$881","v":1.5255000000000001},{"$f":" 'TL - C4 A'!AQ$881","v":1.6380000000000001},{"$f":" 'TL - C4 A'!AR$881","v":0},{"$f":" 'TL - C4 A'!AS$881","v":0},{"$f":" 'TL - C4 A'!AT$881","v":0},{"$f":" 'TL - C4 A'!AU$881","v":0},{"$f":" 'TL - C4 A'!AV$881","v":0},{"$f":" 'TL - C4 A'!AW$881","v":0},{"$f":" 'TL - C4 A'!AX$881","v":0},{"$f":" 'TL - C4 A'!AY$881","v":0},{"$f":" 'TL - C4 A'!AZ$881","v":0},{"$f":" 'TL - C4 A'!BA$881","v":0},{"$f":" 'TL - C4 A'!BB$881","v":0},{"$f":" 'TL - C4 A'!BC$881","v":0},{"$f":" 'TL - C4 A'!BD$881","v":0},{"$f":" 'TL - C4 A'!BE$881","v":0},{"$f":" 'TL - C4 A'!BF$881","v":0},{"$f":" 'TL - C4 A'!BG$881","v":0},{"$f":" 'TL - C4 A'!BH$881","v":0},{"$f":" 'TL - C4 A'!BI$881","v":0},{"$f":" 'TL - C4 A'!BJ$881","v":0},{"$f":" 'TL - C4 A'!BK$881","v":0},{"$f":" 'TL - C4 A'!BL$881","v":0},{"$f":" 'TL - C4 A'!BM$881","v":0},{"$f":" 'TL - C4 A'!BN$881","v":0},{"$f":" 'TL - C4 A'!BO$881","v":0},{"$f":" 'TL - C4 A'!BP$881","v":0},{"$f":" 'TL - C4 A'!BQ$881","v":0},{"$f":" 'TL - C4 A'!BR$881","v":0},{"$f":" 'TL - C4 A'!BS$881","v":0},{"$f":" 'TL - C4 A'!BT$881","v":0},{"$f":" 'TL - C4 A'!BU$881","v":0},{"$f":" 'TL - C4 A'!BV$881","v":0},{"$f":" 'TL - C4 A'!BW$881","v":0},{"$f":" 'TL - C4 A'!BX$881","v":0},{"$f":" 'TL - C4 A'!BY$881","v":0},{"$f":" 'TL - C4 A'!BZ$881","v":0},{"$f":" 'TL - C4 A'!CA$881","v":0}]
[null,null,null,null,"Network capex balance - RN",null,null,null,"GBP m",null,null,null,{"$f":" M44 + SUM(M45:M46) - SUM(M47:M49)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.18926648568259122,3.1974832884096971,2.0669939856390545,14.311374841679456,17.726608913774104,32.404960712355717,37.914559562435677,40.594966892174263,55.037527977353072,69.334840600691351,75.090407112918484,88.438223625145611,99.880790137372742,104.04410664959987,107.982423161827,104.30823967405412,102.27205618628125,{"$f":" AS44 + SUM(AS45:AS46) - SUM(AS47:AS49)","v":100.23587269850837},98.1996892107355,96.163505722962626,94.129273436073078,92.126114039960612,90.112321478613211,88.225452150619589,86.358192855881967,84.587924073981341,82.928231123978648,81.32157852629291,79.8079296759702,78.408956795232726,77.051501136717476,75.694045478202227,74.336589819686978,72.979134161171729,71.621678502656479,70.26422284414123,68.906767185625981,67.549311527110731,66.191855868595482,64.834400210080233,63.480846953331636,62.189439478137203,60.876765672472885,59.817938333516132,58.79833106107138,57.97270481430062,57.368230231325747,56.869836352984777,56.557449969369848,{"$f":" BY44 + SUM(BY45:BY46) - SUM(BY47:BY49)","v":56.474415524925405},56.474415524925405,56.474415524925405]
[]
[]
["NSI RAB"]
[]
[null,null,"Network capex balance - pre RP1 - NSI"]
[]
[null,null,null,null,{"$f":" Inp_Depreciation!E$728","v":"Network capex initial balance - pre RP1 - NSI"},{"$f":" Inp_Depreciation!F$728","v":0},{"$f":" Inp_Depreciation!G$728","v":0},{"$f":" Inp_Depreciation!H$728","v":0},{"$f":" Inp_Depreciation!I$728","v":"GBP m"}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$13","v":"1st Model column flag - RP1"},{"$f":" 'DL - C4 A'!F$13","v":0},{"$f":" 'DL - C4 A'!G$13","v":0},{"$f":" 'DL - C4 A'!H$13","v":0},{"$f":" 'DL - C4 A'!I$13","v":"flag"},{"$f":" 'DL - C4 A'!J$13","v":0},{"$f":" 'DL - C4 A'!K$13","v":1},{"$f":" 'DL - C4 A'!L$13","v":0},{"$f":" 'DL - C4 A'!M$13","v":1},{"$f":" 'DL - C4 A'!N$13","v":0},{"$f":" 'DL - C4 A'!O$13","v":0},{"$f":" 'DL - C4 A'!P$13","v":0},{"$f":" 'DL - C4 A'!Q$13","v":0},{"$f":" 'DL - C4 A'!R$13","v":0},{"$f":" 'DL - C4 A'!S$13","v":0},{"$f":" 'DL - C4 A'!T$13","v":0},{"$f":" 'DL - C4 A'!U$13","v":0},{"$f":" 'DL - C4 A'!V$13","v":0},{"$f":" 'DL - C4 A'!W$13","v":0},{"$f":" 'DL - C4 A'!X$13","v":0},{"$f":" 'DL - C4 A'!Y$13","v":0},{"$f":" 'DL - C4 A'!Z$13","v":0},{"$f":" 'DL - C4 A'!AA$13","v":0},{"$f":" 'DL - C4 A'!AB$13","v":0},{"$f":" 'DL - C4 A'!AC$13","v":0},{"$f":" 'DL - C4 A'!AD$13","v":0},{"$f":" 'DL - C4 A'!AE$13","v":0},{"$f":" 'DL - C4 A'!AF$13","v":0},{"$f":" 'DL - C4 A'!AG$13","v":0},{"$f":" 'DL - C4 A'!AH$13","v":0},{"$f":" 'DL - C4 A'!AI$13","v":0},{"$f":" 'DL - C4 A'!AJ$13","v":0},{"$f":" 'DL - C4 A'!AK$13","v":0},{"$f":" 'DL - C4 A'!AL$13","v":0},{"$f":" 'DL - C4 A'!AM$13","v":0},{"$f":" 'DL - C4 A'!AN$13","v":0},{"$f":" 'DL - C4 A'!AO$13","v":0},{"$f":" 'DL - C4 A'!AP$13","v":0},{"$f":" 'DL - C4 A'!AQ$13","v":0},{"$f":" 'DL - C4 A'!AR$13","v":0},{"$f":" 'DL - C4 A'!AS$13","v":0},{"$f":" 'DL - C4 A'!AT$13","v":0},{"$f":" 'DL - C4 A'!AU$13","v":0},{"$f":" 'DL - C4 A'!AV$13","v":0},{"$f":" 'DL - C4 A'!AW$13","v":0},{"$f":" 'DL - C4 A'!AX$13","v":0},{"$f":" 'DL - C4 A'!AY$13","v":0},{"$f":" 'DL - C4 A'!AZ$13","v":0},{"$f":" 'DL - C4 A'!BA$13","v":0},{"$f":" 'DL - C4 A'!BB$13","v":0},{"$f":" 'DL - C4 A'!BC$13","v":0},{"$f":" 'DL - C4 A'!BD$13","v":0},{"$f":" 'DL - C4 A'!BE$13","v":0},{"$f":" 'DL - C4 A'!BF$13","v":0},{"$f":" 'DL - C4 A'!BG$13","v":0},{"$f":" 'DL - C4 A'!BH$13","v":0},{"$f":" 'DL - C4 A'!BI$13","v":0},{"$f":" 'DL - C4 A'!BJ$13","v":0},{"$f":" 'DL - C4 A'!BK$13","v":0},{"$f":" 'DL - C4 A'!BL$13","v":0},{"$f":" 'DL - C4 A'!BM$13","v":0},{"$f":" 'DL - C4 A'!BN$13","v":0},{"$f":" 'DL - C4 A'!BO$13","v":0},{"$f":" 'DL - C4 A'!BP$13","v":0},{"$f":" 'DL - C4 A'!BQ$13","v":0},{"$f":" 'DL - C4 A'!BR$13","v":0},{"$f":" 'DL - C4 A'!BS$13","v":0},{"$f":" 'DL - C4 A'!BT$13","v":0},{"$f":" 'DL - C4 A'!BU$13","v":0},{"$f":" 'DL - C4 A'!BV$13","v":0},{"$f":" 'DL - C4 A'!BW$13","v":0},{"$f":" 'DL - C4 A'!BX$13","v":0},{"$f":" 'DL - C4 A'!BY$13","v":0},{"$f":" 'DL - C4 A'!BZ$13","v":0},{"$f":" 'DL - C4 A'!CA$13","v":0}]
[]
[null,null,null,null,"Network capex balance - pre RP1 BEG - NSI",null,null,null,"GBP m",null,null,null,{"$f":" L62","v":0},{"$f":" M62","v":0},{"$f":" N62","v":0},{"$f":" O62","v":0},{"$f":" P62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AV62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"less",{"$f":" Inp_Depreciation!E$744","v":"Pre RP1 asset depreciation - price base 2016 - TN"},{"$f":" Inp_Depreciation!F$744","v":0},{"$f":" Inp_Depreciation!G$744","v":0},{"$f":" Inp_Depreciation!H$744","v":0},{"$f":" Inp_Depreciation!I$744","v":"GBP m"},{"$f":" Inp_Depreciation!J$744","v":0},{"$f":" Inp_Depreciation!K$744","v":0},{"$f":" Inp_Depreciation!L$744","v":0},{"$f":" Inp_Depreciation!M$744","v":0},{"$f":" Inp_Depreciation!N$744","v":0},{"$f":" Inp_Depreciation!O$744","v":0},{"$f":" Inp_Depreciation!P$744","v":0},{"$f":" Inp_Depreciation!Q$744","v":0},{"$f":" Inp_Depreciation!R$744","v":0},{"$f":" Inp_Depreciation!S$744","v":0},{"$f":" Inp_Depreciation!T$744","v":0},{"$f":" Inp_Depreciation!U$744","v":0},{"$f":" Inp_Depreciation!V$744","v":0},{"$f":" Inp_Depreciation!W$744","v":0},{"$f":" Inp_Depreciation!X$744","v":0},{"$f":" Inp_Depreciation!Y$744","v":0},{"$f":" Inp_Depreciation!Z$744","v":0},{"$f":" Inp_Depreciation!AA$744","v":0},{"$f":" Inp_Depreciation!AB$744","v":0},{"$f":" Inp_Depreciation!AC$744","v":0},{"$f":" Inp_Depreciation!AD$744","v":0},{"$f":" Inp_Depreciation!AE$744","v":0},{"$f":" Inp_Depreciation!AF$744","v":0},{"$f":" Inp_Depreciation!AG$744","v":0},{"$f":" Inp_Depreciation!AH$744","v":0},{"$f":" Inp_Depreciation!AI$744","v":0},{"$f":" Inp_Depreciation!AJ$744","v":0},{"$f":" Inp_Depreciation!AK$744","v":0},{"$f":" Inp_Depreciation!AL$744","v":0},{"$f":" Inp_Depreciation!AM$744","v":0},{"$f":" Inp_Depreciation!AN$744","v":0},{"$f":" Inp_Depreciation!AO$744","v":0},{"$f":" Inp_Depreciation!AP$744","v":0},{"$f":" Inp_Depreciation!AQ$744","v":0},{"$f":" Inp_Depreciation!AR$744","v":0},{"$f":" Inp_Depreciation!AS$744","v":0},{"$f":" Inp_Depreciation!AT$744","v":0},{"$f":" Inp_Depreciation!AU$744","v":0},{"$f":" Inp_Depreciation!AV$744","v":0},{"$f":" Inp_Depreciation!AW$744","v":0},{"$f":" Inp_Depreciation!AX$744","v":0},{"$f":" Inp_Depreciation!AY$744","v":0},{"$f":" Inp_Depreciation!AZ$744","v":0},{"$f":" Inp_Depreciation!BA$744","v":0},{"$f":" Inp_Depreciation!BB$744","v":0},{"$f":" Inp_Depreciation!BC$744","v":0},{"$f":" Inp_Depreciation!BD$744","v":0},{"$f":" Inp_Depreciation!BE$744","v":0},{"$f":" Inp_Depreciation!BF$744","v":0},{"$f":" Inp_Depreciation!BG$744","v":0},{"$f":" Inp_Depreciation!BH$744","v":0},{"$f":" Inp_Depreciation!BI$744","v":0},{"$f":" Inp_Depreciation!BJ$744","v":0},{"$f":" Inp_Depreciation!BK$744","v":0},{"$f":" Inp_Depreciation!BL$744","v":0},{"$f":" Inp_Depreciation!BM$744","v":0},{"$f":" Inp_Depreciation!BN$744","v":0},{"$f":" Inp_Depreciation!BO$744","v":0},{"$f":" Inp_Depreciation!BP$744","v":0},{"$f":" Inp_Depreciation!BQ$744","v":0},{"$f":" Inp_Depreciation!BR$744","v":0},{"$f":" Inp_Depreciation!BS$744","v":0},{"$f":" Inp_Depreciation!BT$744","v":0},{"$f":" Inp_Depreciation!BU$744","v":0},{"$f":" Inp_Depreciation!BV$744","v":0},{"$f":" Inp_Depreciation!BW$744","v":0},{"$f":" Inp_Depreciation!BX$744","v":0},{"$f":" Inp_Depreciation!BY$744","v":0},{"$f":" Inp_Depreciation!BZ$744","v":0},{"$f":" Inp_Depreciation!CA$744","v":0}]
[null,null,null,null,"Network capex balance - pre RP1 - NSI",null,null,null,"GBP m",null,null,null,{"$f":" IF(M58 = 1, $H57 - M61, M60 - M61)","v":0},0,0,0,{"$f":" IF(Q58 = 1, $H57 - Q61, Q60 - Q61)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF(AW58 = 1, $H57 - AW61, AW60 - AW61)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Network capex balance - NSI"]
[]
[null,null,null,null,"Network capex balance BEG - NSI",null,null,null,"GBP m",null,null,null,{"$f":" L72","v":0},0,0,2.5200382960413061,{"$f":" P72","v":2.4420989672977607},2.3641596385542152,2.2862203098106697,2.2082809810671242,2.1303416523235787,2.0524023235800333,1.9744629948364878,1.8965236660929423,1.8185843373493968,1.7406450086058514,1.6627056798623059,1.5847663511187604,1.5068270223752149,1.4288876936316695,1.350948364888124,1.2730090361445785,1.195069707401033,1.1171303786574875,1.0391910499139421,0.98723149741824501,0.93527194492254795,0.88331239242685089,0.83135283993115383,0.77939328743545677,0.72743373493975971,0.67547418244406265,0.6235146299483656,0.57155507745266854,0.51959552495697148,0.46763597246127442,0.41567641996557736,0.3637168674698803,{"$f":" AV72","v":0.31175731497418324},0.25979776247848618,0.20783820998278915,0.15587865748709212,0.10391910499139509,5.1959552495698058E-2,1.0269562977782698E-15,1.0269562977782698E-15,1.0269562977782698E-15,1.0269562977782698E-15,1.0269562977782698E-15,1.0269562977782698E-15,1.0269562977782698E-15,1.0269562977782698E-15,1.0269562977782698E-15,1.0269562977782698E-15,1.0269562977782698E-15,1.0269562977782698E-15,1.0269562977782698E-15,1.0269562977782698E-15,1.0269562977782698E-15,1.0269562977782698E-15,1.0269562977782698E-15,1.0269562977782698E-15,1.0269562977782698E-15,1.0269562977782698E-15,1.0269562977782698E-15,1.0269562977782698E-15,1.0269562977782698E-15,1.0269562977782698E-15,1.0269562977782698E-15]
[null,null,null,"plus",{"$f":" Inp_Depreciation!E$752","v":"Network capex addition - NSI"},{"$f":" Inp_Depreciation!F$752","v":0},{"$f":" Inp_Depreciation!G$752","v":0},{"$f":" Inp_Depreciation!H$752","v":0},{"$f":" Inp_Depreciation!I$752","v":"GBP m"},{"$f":" Inp_Depreciation!J$752","v":"[Entitlement Model 28.11.16.xlsx]NSI RAB'!$A$12"},{"$f":" Inp_Depreciation!K$752","v":2.5979776247848516},{"$f":" Inp_Depreciation!L$752","v":0},{"$f":" Inp_Depreciation!M$752","v":0},{"$f":" Inp_Depreciation!N$752","v":0},{"$f":" Inp_Depreciation!O$752","v":2.5979776247848516},{"$f":" Inp_Depreciation!P$752","v":0},{"$f":" Inp_Depreciation!Q$752","v":0},{"$f":" Inp_Depreciation!R$752","v":0},{"$f":" Inp_Depreciation!S$752","v":0},{"$f":" Inp_Depreciation!T$752","v":0},{"$f":" Inp_Depreciation!U$752","v":0},{"$f":" Inp_Depreciation!V$752","v":0},{"$f":" Inp_Depreciation!W$752","v":0},{"$f":" Inp_Depreciation!X$752","v":0},{"$f":" Inp_Depreciation!Y$752","v":0},{"$f":" Inp_Depreciation!Z$752","v":0},{"$f":" Inp_Depreciation!AA$752","v":0},{"$f":" Inp_Depreciation!AB$752","v":0},{"$f":" Inp_Depreciation!AC$752","v":0},{"$f":" Inp_Depreciation!AD$752","v":0},{"$f":" Inp_Depreciation!AE$752","v":0},{"$f":" Inp_Depreciation!AF$752","v":0},{"$f":" Inp_Depreciation!AG$752","v":0},{"$f":" Inp_Depreciation!AH$752","v":0},{"$f":" Inp_Depreciation!AI$752","v":0},{"$f":" Inp_Depreciation!AJ$752","v":0},{"$f":" Inp_Depreciation!AK$752","v":0},{"$f":" Inp_Depreciation!AL$752","v":0},{"$f":" Inp_Depreciation!AM$752","v":0},{"$f":" Inp_Depreciation!AN$752","v":0},{"$f":" Inp_Depreciation!AO$752","v":0},{"$f":" Inp_Depreciation!AP$752","v":0},{"$f":" Inp_Depreciation!AQ$752","v":0},{"$f":" Inp_Depreciation!AR$752","v":0},{"$f":" Inp_Depreciation!AS$752","v":0},{"$f":" Inp_Depreciation!AT$752","v":0},{"$f":" Inp_Depreciation!AU$752","v":0},{"$f":" Inp_Depreciation!AV$752","v":0},{"$f":" Inp_Depreciation!AW$752","v":0},{"$f":" Inp_Depreciation!AX$752","v":0},{"$f":" Inp_Depreciation!AY$752","v":0},{"$f":" Inp_Depreciation!AZ$752","v":0},{"$f":" Inp_Depreciation!BA$752","v":0},{"$f":" Inp_Depreciation!BB$752","v":0},{"$f":" Inp_Depreciation!BC$752","v":0},{"$f":" Inp_Depreciation!BD$752","v":0},{"$f":" Inp_Depreciation!BE$752","v":0},{"$f":" Inp_Depreciation!BF$752","v":0},{"$f":" Inp_Depreciation!BG$752","v":0},{"$f":" Inp_Depreciation!BH$752","v":0},{"$f":" Inp_Depreciation!BI$752","v":0},{"$f":" Inp_Depreciation!BJ$752","v":0},{"$f":" Inp_Depreciation!BK$752","v":0},{"$f":" Inp_Depreciation!BL$752","v":0},{"$f":" Inp_Depreciation!BM$752","v":0},{"$f":" Inp_Depreciation!BN$752","v":0},{"$f":" Inp_Depreciation!BO$752","v":0},{"$f":" Inp_Depreciation!BP$752","v":0},{"$f":" Inp_Depreciation!BQ$752","v":0},{"$f":" Inp_Depreciation!BR$752","v":0},{"$f":" Inp_Depreciation!BS$752","v":0},{"$f":" Inp_Depreciation!BT$752","v":0},{"$f":" Inp_Depreciation!BU$752","v":0},{"$f":" Inp_Depreciation!BV$752","v":0},{"$f":" Inp_Depreciation!BW$752","v":0},{"$f":" Inp_Depreciation!BX$752","v":0},{"$f":" Inp_Depreciation!BY$752","v":0},{"$f":" Inp_Depreciation!BZ$752","v":0},{"$f":" Inp_Depreciation!CA$752","v":0}]
[null,null,null,"plus",{"$f":" 'TL - C4 A'!E$1052","v":"Capex addition - RP6 period - NSI - base year 2016"},{"$f":" 'TL - C4 A'!F$1052","v":0},{"$f":" 'TL - C4 A'!G$1052","v":0},{"$f":" 'TL - C4 A'!H$1052","v":0},{"$f":" 'TL - C4 A'!I$1052","v":"GBP m"},{"$f":" 'TL - C4 A'!J$1052","v":0},{"$f":" 'TL - C4 A'!K$1052","v":0},{"$f":" 'TL - C4 A'!L$1052","v":0},{"$f":" 'TL - C4 A'!M$1052","v":0},{"$f":" 'TL - C4 A'!N$1052","v":0},{"$f":" 'TL - C4 A'!O$1052","v":0},{"$f":" 'TL - C4 A'!P$1052","v":0},{"$f":" 'TL - C4 A'!Q$1052","v":0},{"$f":" 'TL - C4 A'!R$1052","v":0},{"$f":" 'TL - C4 A'!S$1052","v":0},{"$f":" 'TL - C4 A'!T$1052","v":0},{"$f":" 'TL - C4 A'!U$1052","v":0},{"$f":" 'TL - C4 A'!V$1052","v":0},{"$f":" 'TL - C4 A'!W$1052","v":0},{"$f":" 'TL - C4 A'!X$1052","v":0},{"$f":" 'TL - C4 A'!Y$1052","v":0},{"$f":" 'TL - C4 A'!Z$1052","v":0},{"$f":" 'TL - C4 A'!AA$1052","v":0},{"$f":" 'TL - C4 A'!AB$1052","v":0},{"$f":" 'TL - C4 A'!AC$1052","v":0},{"$f":" 'TL - C4 A'!AD$1052","v":0},{"$f":" 'TL - C4 A'!AE$1052","v":0},{"$f":" 'TL - C4 A'!AF$1052","v":0},{"$f":" 'TL - C4 A'!AG$1052","v":0},{"$f":" 'TL - C4 A'!AH$1052","v":0},{"$f":" 'TL - C4 A'!AI$1052","v":0},{"$f":" 'TL - C4 A'!AJ$1052","v":0},{"$f":" 'TL - C4 A'!AK$1052","v":0},{"$f":" 'TL - C4 A'!AL$1052","v":0},{"$f":" 'TL - C4 A'!AM$1052","v":0},{"$f":" 'TL - C4 A'!AN$1052","v":0},{"$f":" 'TL - C4 A'!AO$1052","v":0},{"$f":" 'TL - C4 A'!AP$1052","v":0},{"$f":" 'TL - C4 A'!AQ$1052","v":0},{"$f":" 'TL - C4 A'!AR$1052","v":0},{"$f":" 'TL - C4 A'!AS$1052","v":0},{"$f":" 'TL - C4 A'!AT$1052","v":0},{"$f":" 'TL - C4 A'!AU$1052","v":0},{"$f":" 'TL - C4 A'!AV$1052","v":0},{"$f":" 'TL - C4 A'!AW$1052","v":0},{"$f":" 'TL - C4 A'!AX$1052","v":0},{"$f":" 'TL - C4 A'!AY$1052","v":0},{"$f":" 'TL - C4 A'!AZ$1052","v":0},{"$f":" 'TL - C4 A'!BA$1052","v":0},{"$f":" 'TL - C4 A'!BB$1052","v":0},{"$f":" 'TL - C4 A'!BC$1052","v":0},{"$f":" 'TL - C4 A'!BD$1052","v":0},{"$f":" 'TL - C4 A'!BE$1052","v":0},{"$f":" 'TL - C4 A'!BF$1052","v":0},{"$f":" 'TL - C4 A'!BG$1052","v":0},{"$f":" 'TL - C4 A'!BH$1052","v":0},{"$f":" 'TL - C4 A'!BI$1052","v":0},{"$f":" 'TL - C4 A'!BJ$1052","v":0},{"$f":" 'TL - C4 A'!BK$1052","v":0},{"$f":" 'TL - C4 A'!BL$1052","v":0},{"$f":" 'TL - C4 A'!BM$1052","v":0},{"$f":" 'TL - C4 A'!BN$1052","v":0},{"$f":" 'TL - C4 A'!BO$1052","v":0},{"$f":" 'TL - C4 A'!BP$1052","v":0},{"$f":" 'TL - C4 A'!BQ$1052","v":0},{"$f":" 'TL - C4 A'!BR$1052","v":0},{"$f":" 'TL - C4 A'!BS$1052","v":0},{"$f":" 'TL - C4 A'!BT$1052","v":0},{"$f":" 'TL - C4 A'!BU$1052","v":0},{"$f":" 'TL - C4 A'!BV$1052","v":0},{"$f":" 'TL - C4 A'!BW$1052","v":0},{"$f":" 'TL - C4 A'!BX$1052","v":0},{"$f":" 'TL - C4 A'!BY$1052","v":0},{"$f":" 'TL - C4 A'!BZ$1052","v":0},{"$f":" 'TL - C4 A'!CA$1052","v":0}]
[null,null,null,"less",{"$f":" Inp_Depreciation!E$736","v":"Phasing adjustments - NSI"},{"$f":" Inp_Depreciation!F$736","v":0},{"$f":" Inp_Depreciation!G$736","v":0},{"$f":" Inp_Depreciation!H$736","v":0},{"$f":" Inp_Depreciation!I$736","v":"GBP m"},{"$f":" Inp_Depreciation!J$736","v":0},{"$f":" Inp_Depreciation!K$736","v":0},{"$f":" Inp_Depreciation!L$736","v":0},{"$f":" Inp_Depreciation!M$736","v":0},{"$f":" Inp_Depreciation!N$736","v":0},{"$f":" Inp_Depreciation!O$736","v":0},{"$f":" Inp_Depreciation!P$736","v":0},{"$f":" Inp_Depreciation!Q$736","v":0},{"$f":" Inp_Depreciation!R$736","v":0},{"$f":" Inp_Depreciation!S$736","v":0},{"$f":" Inp_Depreciation!T$736","v":0},{"$f":" Inp_Depreciation!U$736","v":0},{"$f":" Inp_Depreciation!V$736","v":0},{"$f":" Inp_Depreciation!W$736","v":0},{"$f":" Inp_Depreciation!X$736","v":0},{"$f":" Inp_Depreciation!Y$736","v":0},{"$f":" Inp_Depreciation!Z$736","v":0},{"$f":" Inp_Depreciation!AA$736","v":0},{"$f":" Inp_Depreciation!AB$736","v":0},{"$f":" Inp_Depreciation!AC$736","v":0},{"$f":" Inp_Depreciation!AD$736","v":0},{"$f":" Inp_Depreciation!AE$736","v":0},{"$f":" Inp_Depreciation!AF$736","v":0},{"$f":" Inp_Depreciation!AG$736","v":0},{"$f":" Inp_Depreciation!AH$736","v":0},{"$f":" Inp_Depreciation!AI$736","v":0},{"$f":" Inp_Depreciation!AJ$736","v":0},{"$f":" Inp_Depreciation!AK$736","v":0},{"$f":" Inp_Depreciation!AL$736","v":0},{"$f":" Inp_Depreciation!AM$736","v":0},{"$f":" Inp_Depreciation!AN$736","v":0},{"$f":" Inp_Depreciation!AO$736","v":0},{"$f":" Inp_Depreciation!AP$736","v":0},{"$f":" Inp_Depreciation!AQ$736","v":0},{"$f":" Inp_Depreciation!AR$736","v":0},{"$f":" Inp_Depreciation!AS$736","v":0},{"$f":" Inp_Depreciation!AT$736","v":0},{"$f":" Inp_Depreciation!AU$736","v":0},{"$f":" Inp_Depreciation!AV$736","v":0},{"$f":" Inp_Depreciation!AW$736","v":0},{"$f":" Inp_Depreciation!AX$736","v":0},{"$f":" Inp_Depreciation!AY$736","v":0},{"$f":" Inp_Depreciation!AZ$736","v":0},{"$f":" Inp_Depreciation!BA$736","v":0},{"$f":" Inp_Depreciation!BB$736","v":0},{"$f":" Inp_Depreciation!BC$736","v":0},{"$f":" Inp_Depreciation!BD$736","v":0},{"$f":" Inp_Depreciation!BE$736","v":0},{"$f":" Inp_Depreciation!BF$736","v":0},{"$f":" Inp_Depreciation!BG$736","v":0},{"$f":" Inp_Depreciation!BH$736","v":0},{"$f":" Inp_Depreciation!BI$736","v":0},{"$f":" Inp_Depreciation!BJ$736","v":0},{"$f":" Inp_Depreciation!BK$736","v":0},{"$f":" Inp_Depreciation!BL$736","v":0},{"$f":" Inp_Depreciation!BM$736","v":0},{"$f":" Inp_Depreciation!BN$736","v":0},{"$f":" Inp_Depreciation!BO$736","v":0},{"$f":" Inp_Depreciation!BP$736","v":0},{"$f":" Inp_Depreciation!BQ$736","v":0},{"$f":" Inp_Depreciation!BR$736","v":0},{"$f":" Inp_Depreciation!BS$736","v":0},{"$f":" Inp_Depreciation!BT$736","v":0},{"$f":" Inp_Depreciation!BU$736","v":0},{"$f":" Inp_Depreciation!BV$736","v":0},{"$f":" Inp_Depreciation!BW$736","v":0},{"$f":" Inp_Depreciation!BX$736","v":0},{"$f":" Inp_Depreciation!BY$736","v":0},{"$f":" Inp_Depreciation!BZ$736","v":0},{"$f":" Inp_Depreciation!CA$736","v":0}]
[null,null,null,"less",{"$f":" 'TL - C4 A'!E$1031","v":"Depreciation - capex addition - real - NSI"},{"$f":" 'TL - C4 A'!F$1031","v":0},{"$f":" 'TL - C4 A'!G$1031","v":0},{"$f":" 'TL - C4 A'!H$1031","v":0},{"$f":" 'TL - C4 A'!I$1031","v":"GBP m"},{"$f":" 'TL - C4 A'!J$1031","v":0},{"$f":" 'TL - C4 A'!K$1031","v":2.5979776247848494},{"$f":" 'TL - C4 A'!L$1031","v":0},{"$f":" 'TL - C4 A'!M$1031","v":0},{"$f":" 'TL - C4 A'!N$1031","v":0},{"$f":" 'TL - C4 A'!O$1031","v":7.7939328743545547E-2},{"$f":" 'TL - C4 A'!P$1031","v":7.7939328743545547E-2},{"$f":" 'TL - C4 A'!Q$1031","v":7.7939328743545547E-2},{"$f":" 'TL - C4 A'!R$1031","v":7.7939328743545547E-2},{"$f":" 'TL - C4 A'!S$1031","v":7.7939328743545547E-2},{"$f":" 'TL - C4 A'!T$1031","v":7.7939328743545547E-2},{"$f":" 'TL - C4 A'!U$1031","v":7.7939328743545547E-2},{"$f":" 'TL - C4 A'!V$1031","v":7.7939328743545547E-2},{"$f":" 'TL - C4 A'!W$1031","v":7.7939328743545547E-2},{"$f":" 'TL - C4 A'!X$1031","v":7.7939328743545547E-2},{"$f":" 'TL - C4 A'!Y$1031","v":7.7939328743545547E-2},{"$f":" 'TL - C4 A'!Z$1031","v":7.7939328743545547E-2},{"$f":" 'TL - C4 A'!AA$1031","v":7.7939328743545547E-2},{"$f":" 'TL - C4 A'!AB$1031","v":7.7939328743545547E-2},{"$f":" 'TL - C4 A'!AC$1031","v":7.7939328743545547E-2},{"$f":" 'TL - C4 A'!AD$1031","v":7.7939328743545547E-2},{"$f":" 'TL - C4 A'!AE$1031","v":7.7939328743545547E-2},{"$f":" 'TL - C4 A'!AF$1031","v":7.7939328743545547E-2},{"$f":" 'TL - C4 A'!AG$1031","v":7.7939328743545547E-2},{"$f":" 'TL - C4 A'!AH$1031","v":7.7939328743545547E-2},{"$f":" 'TL - C4 A'!AI$1031","v":5.1959552495697031E-2},{"$f":" 'TL - C4 A'!AJ$1031","v":5.1959552495697031E-2},{"$f":" 'TL - C4 A'!AK$1031","v":5.1959552495697031E-2},{"$f":" 'TL - C4 A'!AL$1031","v":5.1959552495697031E-2},{"$f":" 'TL - C4 A'!AM$1031","v":5.1959552495697031E-2},{"$f":" 'TL - C4 A'!AN$1031","v":5.1959552495697031E-2},{"$f":" 'TL - C4 A'!AO$1031","v":5.1959552495697031E-2},{"$f":" 'TL - C4 A'!AP$1031","v":5.1959552495697031E-2},{"$f":" 'TL - C4 A'!AQ$1031","v":5.1959552495697031E-2},{"$f":" 'TL - C4 A'!AR$1031","v":5.1959552495697031E-2},{"$f":" 'TL - C4 A'!AS$1031","v":5.1959552495697031E-2},{"$f":" 'TL - C4 A'!AT$1031","v":5.1959552495697031E-2},{"$f":" 'TL - C4 A'!AU$1031","v":5.1959552495697031E-2},{"$f":" 'TL - C4 A'!AV$1031","v":5.1959552495697031E-2},{"$f":" 'TL - C4 A'!AW$1031","v":5.1959552495697031E-2},{"$f":" 'TL - C4 A'!AX$1031","v":5.1959552495697031E-2},{"$f":" 'TL - C4 A'!AY$1031","v":5.1959552495697031E-2},{"$f":" 'TL - C4 A'!AZ$1031","v":5.1959552495697031E-2},{"$f":" 'TL - C4 A'!BA$1031","v":5.1959552495697031E-2},{"$f":" 'TL - C4 A'!BB$1031","v":5.1959552495697031E-2},{"$f":" 'TL - C4 A'!BC$1031","v":0},{"$f":" 'TL - C4 A'!BD$1031","v":0},{"$f":" 'TL - C4 A'!BE$1031","v":0},{"$f":" 'TL - C4 A'!BF$1031","v":0},{"$f":" 'TL - C4 A'!BG$1031","v":0},{"$f":" 'TL - C4 A'!BH$1031","v":0},{"$f":" 'TL - C4 A'!BI$1031","v":0},{"$f":" 'TL - C4 A'!BJ$1031","v":0},{"$f":" 'TL - C4 A'!BK$1031","v":0},{"$f":" 'TL - C4 A'!BL$1031","v":0},{"$f":" 'TL - C4 A'!BM$1031","v":0},{"$f":" 'TL - C4 A'!BN$1031","v":0},{"$f":" 'TL - C4 A'!BO$1031","v":0},{"$f":" 'TL - C4 A'!BP$1031","v":0},{"$f":" 'TL - C4 A'!BQ$1031","v":0},{"$f":" 'TL - C4 A'!BR$1031","v":0},{"$f":" 'TL - C4 A'!BS$1031","v":0},{"$f":" 'TL - C4 A'!BT$1031","v":0},{"$f":" 'TL - C4 A'!BU$1031","v":0},{"$f":" 'TL - C4 A'!BV$1031","v":0},{"$f":" 'TL - C4 A'!BW$1031","v":0},{"$f":" 'TL - C4 A'!BX$1031","v":0},{"$f":" 'TL - C4 A'!BY$1031","v":0},{"$f":" 'TL - C4 A'!BZ$1031","v":0},{"$f":" 'TL - C4 A'!CA$1031","v":0}]
[null,null,null,"less",{"$f":" 'TL - C4 A'!E$1065","v":"Depreciation on assets additions - RP6 period - NSI - base year 2016"},{"$f":" 'TL - C4 A'!F$1065","v":0},{"$f":" 'TL - C4 A'!G$1065","v":0},{"$f":" 'TL - C4 A'!H$1065","v":0},{"$f":" 'TL - C4 A'!I$1065","v":"GBP m"},{"$f":" 'TL - C4 A'!J$1065","v":0},{"$f":" 'TL - C4 A'!K$1065","v":0},{"$f":" 'TL - C4 A'!L$1065","v":0},{"$f":" 'TL - C4 A'!M$1065","v":0},{"$f":" 'TL - C4 A'!N$1065","v":0},{"$f":" 'TL - C4 A'!O$1065","v":0},{"$f":" 'TL - C4 A'!P$1065","v":0},{"$f":" 'TL - C4 A'!Q$1065","v":0},{"$f":" 'TL - C4 A'!R$1065","v":0},{"$f":" 'TL - C4 A'!S$1065","v":0},{"$f":" 'TL - C4 A'!T$1065","v":0},{"$f":" 'TL - C4 A'!U$1065","v":0},{"$f":" 'TL - C4 A'!V$1065","v":0},{"$f":" 'TL - C4 A'!W$1065","v":0},{"$f":" 'TL - C4 A'!X$1065","v":0},{"$f":" 'TL - C4 A'!Y$1065","v":0},{"$f":" 'TL - C4 A'!Z$1065","v":0},{"$f":" 'TL - C4 A'!AA$1065","v":0},{"$f":" 'TL - C4 A'!AB$1065","v":0},{"$f":" 'TL - C4 A'!AC$1065","v":0},{"$f":" 'TL - C4 A'!AD$1065","v":0},{"$f":" 'TL - C4 A'!AE$1065","v":0},{"$f":" 'TL - C4 A'!AF$1065","v":0},{"$f":" 'TL - C4 A'!AG$1065","v":0},{"$f":" 'TL - C4 A'!AH$1065","v":0},{"$f":" 'TL - C4 A'!AI$1065","v":0},{"$f":" 'TL - C4 A'!AJ$1065","v":0},{"$f":" 'TL - C4 A'!AK$1065","v":0},{"$f":" 'TL - C4 A'!AL$1065","v":0},{"$f":" 'TL - C4 A'!AM$1065","v":0},{"$f":" 'TL - C4 A'!AN$1065","v":0},{"$f":" 'TL - C4 A'!AO$1065","v":0},{"$f":" 'TL - C4 A'!AP$1065","v":0},{"$f":" 'TL - C4 A'!AQ$1065","v":0},{"$f":" 'TL - C4 A'!AR$1065","v":0},{"$f":" 'TL - C4 A'!AS$1065","v":0},{"$f":" 'TL - C4 A'!AT$1065","v":0},{"$f":" 'TL - C4 A'!AU$1065","v":0},{"$f":" 'TL - C4 A'!AV$1065","v":0},{"$f":" 'TL - C4 A'!AW$1065","v":0},{"$f":" 'TL - C4 A'!AX$1065","v":0},{"$f":" 'TL - C4 A'!AY$1065","v":0},{"$f":" 'TL - C4 A'!AZ$1065","v":0},{"$f":" 'TL - C4 A'!BA$1065","v":0},{"$f":" 'TL - C4 A'!BB$1065","v":0},{"$f":" 'TL - C4 A'!BC$1065","v":0},{"$f":" 'TL - C4 A'!BD$1065","v":0},{"$f":" 'TL - C4 A'!BE$1065","v":0},{"$f":" 'TL - C4 A'!BF$1065","v":0},{"$f":" 'TL - C4 A'!BG$1065","v":0},{"$f":" 'TL - C4 A'!BH$1065","v":0},{"$f":" 'TL - C4 A'!BI$1065","v":0},{"$f":" 'TL - C4 A'!BJ$1065","v":0},{"$f":" 'TL - C4 A'!BK$1065","v":0},{"$f":" 'TL - C4 A'!BL$1065","v":0},{"$f":" 'TL - C4 A'!BM$1065","v":0},{"$f":" 'TL - C4 A'!BN$1065","v":0},{"$f":" 'TL - C4 A'!BO$1065","v":0},{"$f":" 'TL - C4 A'!BP$1065","v":0},{"$f":" 'TL - C4 A'!BQ$1065","v":0},{"$f":" 'TL - C4 A'!BR$1065","v":0},{"$f":" 'TL - C4 A'!BS$1065","v":0},{"$f":" 'TL - C4 A'!BT$1065","v":0},{"$f":" 'TL - C4 A'!BU$1065","v":0},{"$f":" 'TL - C4 A'!BV$1065","v":0},{"$f":" 'TL - C4 A'!BW$1065","v":0},{"$f":" 'TL - C4 A'!BX$1065","v":0},{"$f":" 'TL - C4 A'!BY$1065","v":0},{"$f":" 'TL - C4 A'!BZ$1065","v":0},{"$f":" 'TL - C4 A'!CA$1065","v":0}]
[null,null,null,null,"Network capex balance - NSI",null,null,null,"GBP m",null,null,null,{"$f":" M66 + SUM(M67:M68) - SUM(M69:M71)","v":0},0,2.5200382960413061,2.4420989672977607,2.3641596385542152,2.2862203098106697,2.2082809810671242,2.1303416523235787,2.0524023235800333,1.9744629948364878,1.8965236660929423,1.8185843373493968,1.7406450086058514,1.6627056798623059,1.5847663511187604,1.5068270223752149,1.4288876936316695,1.350948364888124,1.2730090361445785,1.195069707401033,1.1171303786574875,1.0391910499139421,0.98723149741824501,0.93527194492254795,0.88331239242685089,0.83135283993115383,0.77939328743545677,0.72743373493975971,0.67547418244406265,0.6235146299483656,0.57155507745266854,0.51959552495697148,{"$f":" AS66 + SUM(AS67:AS68) - SUM(AS69:AS71)","v":0.46763597246127442},0.41567641996557736,0.3637168674698803,0.31175731497418324,0.25979776247848618,0.20783820998278915,0.15587865748709212,0.10391910499139509,5.1959552495698058E-2,1.0269562977782698E-15,1.0269562977782698E-15,1.0269562977782698E-15,1.0269562977782698E-15,1.0269562977782698E-15,1.0269562977782698E-15,1.0269562977782698E-15,1.0269562977782698E-15,1.0269562977782698E-15,1.0269562977782698E-15,1.0269562977782698E-15,1.0269562977782698E-15,1.0269562977782698E-15,1.0269562977782698E-15,1.0269562977782698E-15,1.0269562977782698E-15,1.0269562977782698E-15,1.0269562977782698E-15,1.0269562977782698E-15,1.0269562977782698E-15,1.0269562977782698E-15,1.0269562977782698E-15,1.0269562977782698E-15,{"$f":" BY66 + SUM(BY67:BY68) - SUM(BY69:BY71)","v":1.0269562977782698E-15},1.0269562977782698E-15,1.0269562977782698E-15]
[]
[]
["T5Y RAB"]
[]
[null,null,"Network capex balance - pre RP1 - T5Y"]
[]
[null,null,null,null,{"$f":" Inp_Depreciation!E$729","v":"Network capex initial balance - pre RP1 - T5Y"},{"$f":" Inp_Depreciation!F$729","v":0},{"$f":" Inp_Depreciation!G$729","v":0},{"$f":" Inp_Depreciation!H$729","v":0},{"$f":" Inp_Depreciation!I$729","v":"GBP m"}]
[null,null,null,null,{"$f":" 'DL - C4 A'!E$13","v":"1st Model column flag - RP1"},{"$f":" 'DL - C4 A'!F$13","v":0},{"$f":" 'DL - C4 A'!G$13","v":0},{"$f":" 'DL - C4 A'!H$13","v":0},{"$f":" 'DL - C4 A'!I$13","v":"flag"},{"$f":" 'DL - C4 A'!J$13","v":0},{"$f":" 'DL - C4 A'!K$13","v":1},{"$f":" 'DL - C4 A'!L$13","v":0},{"$f":" 'DL - C4 A'!M$13","v":1},{"$f":" 'DL - C4 A'!N$13","v":0},{"$f":" 'DL - C4 A'!O$13","v":0},{"$f":" 'DL - C4 A'!P$13","v":0},{"$f":" 'DL - C4 A'!Q$13","v":0},{"$f":" 'DL - C4 A'!R$13","v":0},{"$f":" 'DL - C4 A'!S$13","v":0},{"$f":" 'DL - C4 A'!T$13","v":0},{"$f":" 'DL - C4 A'!U$13","v":0},{"$f":" 'DL - C4 A'!V$13","v":0},{"$f":" 'DL - C4 A'!W$13","v":0},{"$f":" 'DL - C4 A'!X$13","v":0},{"$f":" 'DL - C4 A'!Y$13","v":0},{"$f":" 'DL - C4 A'!Z$13","v":0},{"$f":" 'DL - C4 A'!AA$13","v":0},{"$f":" 'DL - C4 A'!AB$13","v":0},{"$f":" 'DL - C4 A'!AC$13","v":0},{"$f":" 'DL - C4 A'!AD$13","v":0},{"$f":" 'DL - C4 A'!AE$13","v":0},{"$f":" 'DL - C4 A'!AF$13","v":0},{"$f":" 'DL - C4 A'!AG$13","v":0},{"$f":" 'DL - C4 A'!AH$13","v":0},{"$f":" 'DL - C4 A'!AI$13","v":0},{"$f":" 'DL - C4 A'!AJ$13","v":0},{"$f":" 'DL - C4 A'!AK$13","v":0},{"$f":" 'DL - C4 A'!AL$13","v":0},{"$f":" 'DL - C4 A'!AM$13","v":0},{"$f":" 'DL - C4 A'!AN$13","v":0},{"$f":" 'DL - C4 A'!AO$13","v":0},{"$f":" 'DL - C4 A'!AP$13","v":0},{"$f":" 'DL - C4 A'!AQ$13","v":0},{"$f":" 'DL - C4 A'!AR$13","v":0},{"$f":" 'DL - C4 A'!AS$13","v":0},{"$f":" 'DL - C4 A'!AT$13","v":0},{"$f":" 'DL - C4 A'!AU$13","v":0},{"$f":" 'DL - C4 A'!AV$13","v":0},{"$f":" 'DL - C4 A'!AW$13","v":0},{"$f":" 'DL - C4 A'!AX$13","v":0},{"$f":" 'DL - C4 A'!AY$13","v":0},{"$f":" 'DL - C4 A'!AZ$13","v":0},{"$f":" 'DL - C4 A'!BA$13","v":0},{"$f":" 'DL - C4 A'!BB$13","v":0},{"$f":" 'DL - C4 A'!BC$13","v":0},{"$f":" 'DL - C4 A'!BD$13","v":0},{"$f":" 'DL - C4 A'!BE$13","v":0},{"$f":" 'DL - C4 A'!BF$13","v":0},{"$f":" 'DL - C4 A'!BG$13","v":0},{"$f":" 'DL - C4 A'!BH$13","v":0},{"$f":" 'DL - C4 A'!BI$13","v":0},{"$f":" 'DL - C4 A'!BJ$13","v":0},{"$f":" 'DL - C4 A'!BK$13","v":0},{"$f":" 'DL - C4 A'!BL$13","v":0},{"$f":" 'DL - C4 A'!BM$13","v":0},{"$f":" 'DL - C4 A'!BN$13","v":0},{"$f":" 'DL - C4 A'!BO$13","v":0},{"$f":" 'DL - C4 A'!BP$13","v":0},{"$f":" 'DL - C4 A'!BQ$13","v":0},{"$f":" 'DL - C4 A'!BR$13","v":0},{"$f":" 'DL - C4 A'!BS$13","v":0},{"$f":" 'DL - C4 A'!BT$13","v":0},{"$f":" 'DL - C4 A'!BU$13","v":0},{"$f":" 'DL - C4 A'!BV$13","v":0},{"$f":" 'DL - C4 A'!BW$13","v":0},{"$f":" 'DL - C4 A'!BX$13","v":0},{"$f":" 'DL - C4 A'!BY$13","v":0},{"$f":" 'DL - C4 A'!BZ$13","v":0},{"$f":" 'DL - C4 A'!CA$13","v":0}]
[]
[null,null,null,null,"Network capex balance - pre RP1 BEG - T5Y",null,null,null,"GBP m",null,null,null,{"$f":" L84","v":0},{"$f":" M84","v":0},{"$f":" N84","v":0},{"$f":" O84","v":0},{"$f":" P84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AV84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"less",{"$f":" Inp_Depreciation!E$745","v":"Pre RP1 asset depreciation - price base 2016 - TN"},{"$f":" Inp_Depreciation!F$745","v":0},{"$f":" Inp_Depreciation!G$745","v":0},{"$f":" Inp_Depreciation!H$745","v":0},{"$f":" Inp_Depreciation!I$745","v":"GBP m"},{"$f":" Inp_Depreciation!J$745","v":0},{"$f":" Inp_Depreciation!K$745","v":0},{"$f":" Inp_Depreciation!L$745","v":0},{"$f":" Inp_Depreciation!M$745","v":0},{"$f":" Inp_Depreciation!N$745","v":0},{"$f":" Inp_Depreciation!O$745","v":0},{"$f":" Inp_Depreciation!P$745","v":0},{"$f":" Inp_Depreciation!Q$745","v":0},{"$f":" Inp_Depreciation!R$745","v":0},{"$f":" Inp_Depreciation!S$745","v":0},{"$f":" Inp_Depreciation!T$745","v":0},{"$f":" Inp_Depreciation!U$745","v":0},{"$f":" Inp_Depreciation!V$745","v":0},{"$f":" Inp_Depreciation!W$745","v":0},{"$f":" Inp_Depreciation!X$745","v":0},{"$f":" Inp_Depreciation!Y$745","v":0},{"$f":" Inp_Depreciation!Z$745","v":0},{"$f":" Inp_Depreciation!AA$745","v":0},{"$f":" Inp_Depreciation!AB$745","v":0},{"$f":" Inp_Depreciation!AC$745","v":0},{"$f":" Inp_Depreciation!AD$745","v":0},{"$f":" Inp_Depreciation!AE$745","v":0},{"$f":" Inp_Depreciation!AF$745","v":0},{"$f":" Inp_Depreciation!AG$745","v":0},{"$f":" Inp_Depreciation!AH$745","v":0},{"$f":" Inp_Depreciation!AI$745","v":0},{"$f":" Inp_Depreciation!AJ$745","v":0},{"$f":" Inp_Depreciation!AK$745","v":0},{"$f":" Inp_Depreciation!AL$745","v":0},{"$f":" Inp_Depreciation!AM$745","v":0},{"$f":" Inp_Depreciation!AN$745","v":0},{"$f":" Inp_Depreciation!AO$745","v":0},{"$f":" Inp_Depreciation!AP$745","v":0},{"$f":" Inp_Depreciation!AQ$745","v":0},{"$f":" Inp_Depreciation!AR$745","v":0},{"$f":" Inp_Depreciation!AS$745","v":0},{"$f":" Inp_Depreciation!AT$745","v":0},{"$f":" Inp_Depreciation!AU$745","v":0},{"$f":" Inp_Depreciation!AV$745","v":0},{"$f":" Inp_Depreciation!AW$745","v":0},{"$f":" Inp_Depreciation!AX$745","v":0},{"$f":" Inp_Depreciation!AY$745","v":0},{"$f":" Inp_Depreciation!AZ$745","v":0},{"$f":" Inp_Depreciation!BA$745","v":0},{"$f":" Inp_Depreciation!BB$745","v":0},{"$f":" Inp_Depreciation!BC$745","v":0},{"$f":" Inp_Depreciation!BD$745","v":0},{"$f":" Inp_Depreciation!BE$745","v":0},{"$f":" Inp_Depreciation!BF$745","v":0},{"$f":" Inp_Depreciation!BG$745","v":0},{"$f":" Inp_Depreciation!BH$745","v":0},{"$f":" Inp_Depreciation!BI$745","v":0},{"$f":" Inp_Depreciation!BJ$745","v":0},{"$f":" Inp_Depreciation!BK$745","v":0},{"$f":" Inp_Depreciation!BL$745","v":0},{"$f":" Inp_Depreciation!BM$745","v":0},{"$f":" Inp_Depreciation!BN$745","v":0},{"$f":" Inp_Depreciation!BO$745","v":0},{"$f":" Inp_Depreciation!BP$745","v":0},{"$f":" Inp_Depreciation!BQ$745","v":0},{"$f":" Inp_Depreciation!BR$745","v":0},{"$f":" Inp_Depreciation!BS$745","v":0},{"$f":" Inp_Depreciation!BT$745","v":0},{"$f":" Inp_Depreciation!BU$745","v":0},{"$f":" Inp_Depreciation!BV$745","v":0},{"$f":" Inp_Depreciation!BW$745","v":0},{"$f":" Inp_Depreciation!BX$745","v":0},{"$f":" Inp_Depreciation!BY$745","v":0},{"$f":" Inp_Depreciation!BZ$745","v":0},{"$f":" Inp_Depreciation!CA$745","v":0}]
[null,null,null,null,"Network capex balance - pre RP1 - T5Y",null,null,null,"GBP m",null,null,null,{"$f":" IF(M80 = 1, $H79 - M83, M82 - M83)","v":0},0,0,0,{"$f":" IF(Q80 = 1, $H79 - Q83, Q82 - Q83)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF(AW80 = 1, $H79 - AW83, AW82 - AW83)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Network capex balance - T5Y"]
[]
[null,null,null,null,"Network capex balance BEG - T5Y",null,null,null,"GBP m",null,null,null,{"$f":" L94","v":0},0,0,0,{"$f":" P94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.24276964197574333,0.75278689900260198,1.0111528838796979,1.2052120208223118,1.3205327326703968,2.0873731324080831,2.2202899219867085,2.5366130052701918,2.6016448478939576,2.4373616900651895,2.2842562179054209,2.1642604695578473,2.1642604695578473,2.1642604695578473,2.1642604695578473,2.1642604695578473,{"$f":" AV94","v":2.1642604695578473},2.1642604695578473,2.1642604695578473,2.1642604695578473,2.1642604695578473,2.1642604695578473,2.1642604695578473,2.1642604695578473,2.1642604695578473,2.1642604695578473,2.1642604695578473,2.1642604695578473,2.1642604695578473,2.1642604695578473,2.1642604695578473,2.1642604695578473,2.1642604695578473,2.1642604695578473,2.1642604695578473,2.1642604695578473,2.1642604695578473,2.1642604695578473,2.1642604695578473,2.1642604695578473,2.1642604695578473,2.1642604695578473,2.1642604695578473,2.1642604695578473,2.1642604695578473,2.1642604695578473,2.1642604695578473]
[null,null,null,"plus",{"$f":" Inp_Depreciation!E$753","v":"Network capex addition - T5Y"},{"$f":" Inp_Depreciation!F$753","v":0},{"$f":" Inp_Depreciation!G$753","v":0},{"$f":" Inp_Depreciation!H$753","v":0},{"$f":" Inp_Depreciation!I$753","v":"GBP m"},{"$f":" Inp_Depreciation!J$753","v":"[Entitlement Model 28.11.16.xlsx]5 Year T.RAB'!$A$12"},{"$f":" Inp_Depreciation!K$753","v":3.2723263596976473},{"$f":" Inp_Depreciation!L$753","v":0},{"$f":" Inp_Depreciation!M$753","v":0},{"$f":" Inp_Depreciation!N$753","v":0},{"$f":" Inp_Depreciation!O$753","v":0},{"$f":" Inp_Depreciation!P$753","v":0},{"$f":" Inp_Depreciation!Q$753","v":0},{"$f":" Inp_Depreciation!R$753","v":0},{"$f":" Inp_Depreciation!S$753","v":0},{"$f":" Inp_Depreciation!T$753","v":0},{"$f":" Inp_Depreciation!U$753","v":0},{"$f":" Inp_Depreciation!V$753","v":0},{"$f":" Inp_Depreciation!W$753","v":0},{"$f":" Inp_Depreciation!X$753","v":0},{"$f":" Inp_Depreciation!Y$753","v":0},{"$f":" Inp_Depreciation!Z$753","v":0},{"$f":" Inp_Depreciation!AA$753","v":0},{"$f":" Inp_Depreciation!AB$753","v":0},{"$f":" Inp_Depreciation!AC$753","v":0},{"$f":" Inp_Depreciation!AD$753","v":0},{"$f":" Inp_Depreciation!AE$753","v":0},{"$f":" Inp_Depreciation!AF$753","v":0.2697440466397148},{"$f":" Inp_Depreciation!AG$753","v":0.62662896261644618},{"$f":" Inp_Depreciation!AH$753","v":0.48626731858703159},{"$f":" Inp_Depreciation!AI$753","v":0.52287466945694738},{"$f":" Inp_Depreciation!AJ$753","v":0.55158190145345931},{"$f":" Inp_Depreciation!AK$753","v":0.81522946094404791},{"$f":" Inp_Depreciation!AL$753","v":0},{"$f":" Inp_Depreciation!AM$753","v":0},{"$f":" Inp_Depreciation!AN$753","v":0},{"$f":" Inp_Depreciation!AO$753","v":0},{"$f":" Inp_Depreciation!AP$753","v":0},{"$f":" Inp_Depreciation!AQ$753","v":0},{"$f":" Inp_Depreciation!AR$753","v":0},{"$f":" Inp_Depreciation!AS$753","v":0},{"$f":" Inp_Depreciation!AT$753","v":0},{"$f":" Inp_Depreciation!AU$753","v":0},{"$f":" Inp_Depreciation!AV$753","v":0},{"$f":" Inp_Depreciation!AW$753","v":0},{"$f":" Inp_Depreciation!AX$753","v":0},{"$f":" Inp_Depreciation!AY$753","v":0},{"$f":" Inp_Depreciation!AZ$753","v":0},{"$f":" Inp_Depreciation!BA$753","v":0},{"$f":" Inp_Depreciation!BB$753","v":0},{"$f":" Inp_Depreciation!BC$753","v":0},{"$f":" Inp_Depreciation!BD$753","v":0},{"$f":" Inp_Depreciation!BE$753","v":0},{"$f":" Inp_Depreciation!BF$753","v":0},{"$f":" Inp_Depreciation!BG$753","v":0},{"$f":" Inp_Depreciation!BH$753","v":0},{"$f":" Inp_Depreciation!BI$753","v":0},{"$f":" Inp_Depreciation!BJ$753","v":0},{"$f":" Inp_Depreciation!BK$753","v":0},{"$f":" Inp_Depreciation!BL$753","v":0},{"$f":" Inp_Depreciation!BM$753","v":0},{"$f":" Inp_Depreciation!BN$753","v":0},{"$f":" Inp_Depreciation!BO$753","v":0},{"$f":" Inp_Depreciation!BP$753","v":0},{"$f":" Inp_Depreciation!BQ$753","v":0},{"$f":" Inp_Depreciation!BR$753","v":0},{"$f":" Inp_Depreciation!BS$753","v":0},{"$f":" Inp_Depreciation!BT$753","v":0},{"$f":" Inp_Depreciation!BU$753","v":0},{"$f":" Inp_Depreciation!BV$753","v":0},{"$f":" Inp_Depreciation!BW$753","v":0},{"$f":" Inp_Depreciation!BX$753","v":0},{"$f":" Inp_Depreciation!BY$753","v":0},{"$f":" Inp_Depreciation!BZ$753","v":0},{"$f":" Inp_Depreciation!CA$753","v":0}]
[null,null,null,"plus",{"$f":" 'TL - C4 A'!E$1236","v":"Capex addition - RP6 period - T5Y - base year 2016"},{"$f":" 'TL - C4 A'!F$1236","v":0},{"$f":" 'TL - C4 A'!G$1236","v":0},{"$f":" 'TL - C4 A'!H$1236","v":0},{"$f":" 'TL - C4 A'!I$1236","v":"GBP m"},{"$f":" 'TL - C4 A'!J$1236","v":0},{"$f":" 'TL - C4 A'!K$1236","v":4.7836497344584892},{"$f":" 'TL - C4 A'!L$1236","v":0},{"$f":" 'TL - C4 A'!M$1236","v":0},{"$f":" 'TL - C4 A'!N$1236","v":0},{"$f":" 'TL - C4 A'!O$1236","v":0},{"$f":" 'TL - C4 A'!P$1236","v":0},{"$f":" 'TL - C4 A'!Q$1236","v":0},{"$f":" 'TL - C4 A'!R$1236","v":0},{"$f":" 'TL - C4 A'!S$1236","v":0},{"$f":" 'TL - C4 A'!T$1236","v":0},{"$f":" 'TL - C4 A'!U$1236","v":0},{"$f":" 'TL - C4 A'!V$1236","v":0},{"$f":" 'TL - C4 A'!W$1236","v":0},{"$f":" 'TL - C4 A'!X$1236","v":0},{"$f":" 'TL - C4 A'!Y$1236","v":0},{"$f":" 'TL - C4 A'!Z$1236","v":0},{"$f":" 'TL - C4 A'!AA$1236","v":0},{"$f":" 'TL - C4 A'!AB$1236","v":0},{"$f":" 'TL - C4 A'!AC$1236","v":0},{"$f":" 'TL - C4 A'!AD$1236","v":0},{"$f":" 'TL - C4 A'!AE$1236","v":0},{"$f":" 'TL - C4 A'!AF$1236","v":0},{"$f":" 'TL - C4 A'!AG$1236","v":0},{"$f":" 'TL - C4 A'!AH$1236","v":0},{"$f":" 'TL - C4 A'!AI$1236","v":0},{"$f":" 'TL - C4 A'!AJ$1236","v":0},{"$f":" 'TL - C4 A'!AK$1236","v":0.48990669657920982},{"$f":" 'TL - C4 A'!AL$1236","v":0.72825114348600428},{"$f":" 'TL - C4 A'!AM$1236","v":0.97021435935457223},{"$f":" 'TL - C4 A'!AN$1236","v":0.79447817313990454},{"$f":" 'TL - C4 A'!AO$1236","v":0.59685036990035645},{"$f":" 'TL - C4 A'!AP$1236","v":0.59856013301691335},{"$f":" 'TL - C4 A'!AQ$1236","v":0.60538885898152917},{"$f":" 'TL - C4 A'!AR$1236","v":0},{"$f":" 'TL - C4 A'!AS$1236","v":0},{"$f":" 'TL - C4 A'!AT$1236","v":0},{"$f":" 'TL - C4 A'!AU$1236","v":0},{"$f":" 'TL - C4 A'!AV$1236","v":0},{"$f":" 'TL - C4 A'!AW$1236","v":0},{"$f":" 'TL - C4 A'!AX$1236","v":0},{"$f":" 'TL - C4 A'!AY$1236","v":0},{"$f":" 'TL - C4 A'!AZ$1236","v":0},{"$f":" 'TL - C4 A'!BA$1236","v":0},{"$f":" 'TL - C4 A'!BB$1236","v":0},{"$f":" 'TL - C4 A'!BC$1236","v":0},{"$f":" 'TL - C4 A'!BD$1236","v":0},{"$f":" 'TL - C4 A'!BE$1236","v":0},{"$f":" 'TL - C4 A'!BF$1236","v":0},{"$f":" 'TL - C4 A'!BG$1236","v":0},{"$f":" 'TL - C4 A'!BH$1236","v":0},{"$f":" 'TL - C4 A'!BI$1236","v":0},{"$f":" 'TL - C4 A'!BJ$1236","v":0},{"$f":" 'TL - C4 A'!BK$1236","v":0},{"$f":" 'TL - C4 A'!BL$1236","v":0},{"$f":" 'TL - C4 A'!BM$1236","v":0},{"$f":" 'TL - C4 A'!BN$1236","v":0},{"$f":" 'TL - C4 A'!BO$1236","v":0},{"$f":" 'TL - C4 A'!BP$1236","v":0},{"$f":" 'TL - C4 A'!BQ$1236","v":0},{"$f":" 'TL - C4 A'!BR$1236","v":0},{"$f":" 'TL - C4 A'!BS$1236","v":0},{"$f":" 'TL - C4 A'!BT$1236","v":0},{"$f":" 'TL - C4 A'!BU$1236","v":0},{"$f":" 'TL - C4 A'!BV$1236","v":0},{"$f":" 'TL - C4 A'!BW$1236","v":0},{"$f":" 'TL - C4 A'!BX$1236","v":0},{"$f":" 'TL - C4 A'!BY$1236","v":0},{"$f":" 'TL - C4 A'!BZ$1236","v":0},{"$f":" 'TL - C4 A'!CA$1236","v":0}]
[null,null,null,"less",{"$f":" Inp_Depreciation!E$737","v":"Phasing adjustments - T5Y"},{"$f":" Inp_Depreciation!F$737","v":0},{"$f":" Inp_Depreciation!G$737","v":0},{"$f":" Inp_Depreciation!H$737","v":0},{"$f":" Inp_Depreciation!I$737","v":"GBP m"},{"$f":" Inp_Depreciation!J$737","v":0},{"$f":" Inp_Depreciation!K$737","v":0},{"$f":" Inp_Depreciation!L$737","v":0},{"$f":" Inp_Depreciation!M$737","v":0},{"$f":" Inp_Depreciation!N$737","v":0},{"$f":" Inp_Depreciation!O$737","v":0},{"$f":" Inp_Depreciation!P$737","v":0},{"$f":" Inp_Depreciation!Q$737","v":0},{"$f":" Inp_Depreciation!R$737","v":0},{"$f":" Inp_Depreciation!S$737","v":0},{"$f":" Inp_Depreciation!T$737","v":0},{"$f":" Inp_Depreciation!U$737","v":0},{"$f":" Inp_Depreciation!V$737","v":0},{"$f":" Inp_Depreciation!W$737","v":0},{"$f":" Inp_Depreciation!X$737","v":0},{"$f":" Inp_Depreciation!Y$737","v":0},{"$f":" Inp_Depreciation!Z$737","v":0},{"$f":" Inp_Depreciation!AA$737","v":0},{"$f":" Inp_Depreciation!AB$737","v":0},{"$f":" Inp_Depreciation!AC$737","v":0},{"$f":" Inp_Depreciation!AD$737","v":0},{"$f":" Inp_Depreciation!AE$737","v":0},{"$f":" Inp_Depreciation!AF$737","v":0},{"$f":" Inp_Depreciation!AG$737","v":0},{"$f":" Inp_Depreciation!AH$737","v":0},{"$f":" Inp_Depreciation!AI$737","v":0},{"$f":" Inp_Depreciation!AJ$737","v":0},{"$f":" Inp_Depreciation!AK$737","v":0},{"$f":" Inp_Depreciation!AL$737","v":0},{"$f":" Inp_Depreciation!AM$737","v":0},{"$f":" Inp_Depreciation!AN$737","v":0},{"$f":" Inp_Depreciation!AO$737","v":0},{"$f":" Inp_Depreciation!AP$737","v":0},{"$f":" Inp_Depreciation!AQ$737","v":0},{"$f":" Inp_Depreciation!AR$737","v":0},{"$f":" Inp_Depreciation!AS$737","v":0},{"$f":" Inp_Depreciation!AT$737","v":0},{"$f":" Inp_Depreciation!AU$737","v":0},{"$f":" Inp_Depreciation!AV$737","v":0},{"$f":" Inp_Depreciation!AW$737","v":0},{"$f":" Inp_Depreciation!AX$737","v":0},{"$f":" Inp_Depreciation!AY$737","v":0},{"$f":" Inp_Depreciation!AZ$737","v":0},{"$f":" Inp_Depreciation!BA$737","v":0},{"$f":" Inp_Depreciation!BB$737","v":0},{"$f":" Inp_Depreciation!BC$737","v":0},{"$f":" Inp_Depreciation!BD$737","v":0},{"$f":" Inp_Depreciation!BE$737","v":0},{"$f":" Inp_Depreciation!BF$737","v":0},{"$f":" Inp_Depreciation!BG$737","v":0},{"$f":" Inp_Depreciation!BH$737","v":0},{"$f":" Inp_Depreciation!BI$737","v":0},{"$f":" Inp_Depreciation!BJ$737","v":0},{"$f":" Inp_Depreciation!BK$737","v":0},{"$f":" Inp_Depreciation!BL$737","v":0},{"$f":" Inp_Depreciation!BM$737","v":0},{"$f":" Inp_Depreciation!BN$737","v":0},{"$f":" Inp_Depreciation!BO$737","v":0},{"$f":" Inp_Depreciation!BP$737","v":0},{"$f":" Inp_Depreciation!BQ$737","v":0},{"$f":" Inp_Depreciation!BR$737","v":0},{"$f":" Inp_Depreciation!BS$737","v":0},{"$f":" Inp_Depreciation!BT$737","v":0},{"$f":" Inp_Depreciation!BU$737","v":0},{"$f":" Inp_Depreciation!BV$737","v":0},{"$f":" Inp_Depreciation!BW$737","v":0},{"$f":" Inp_Depreciation!BX$737","v":0},{"$f":" Inp_Depreciation!BY$737","v":0},{"$f":" Inp_Depreciation!BZ$737","v":0},{"$f":" Inp_Depreciation!CA$737","v":0}]
[null,null,null,"less",{"$f":" 'TL - C4 A'!E$1215","v":"Depreciation - capex addition - real - T5Y"},{"$f":" 'TL - C4 A'!F$1215","v":0},{"$f":" 'TL - C4 A'!G$1215","v":0},{"$f":" 'TL - C4 A'!H$1215","v":0},{"$f":" 'TL - C4 A'!I$1215","v":"GBP m"},{"$f":" 'TL - C4 A'!J$1215","v":0},{"$f":" 'TL - C4 A'!K$1215","v":2.7056980291626225},{"$f":" 'TL - C4 A'!L$1215","v":0},{"$f":" 'TL - C4 A'!M$1215","v":0},{"$f":" 'TL - C4 A'!N$1215","v":0},{"$f":" 'TL - C4 A'!O$1215","v":0},{"$f":" 'TL - C4 A'!P$1215","v":0},{"$f":" 'TL - C4 A'!Q$1215","v":0},{"$f":" 'TL - C4 A'!R$1215","v":0},{"$f":" 'TL - C4 A'!S$1215","v":0},{"$f":" 'TL - C4 A'!T$1215","v":0},{"$f":" 'TL - C4 A'!U$1215","v":0},{"$f":" 'TL - C4 A'!V$1215","v":0},{"$f":" 'TL - C4 A'!W$1215","v":0},{"$f":" 'TL - C4 A'!X$1215","v":0},{"$f":" 'TL - C4 A'!Y$1215","v":0},{"$f":" 'TL - C4 A'!Z$1215","v":0},{"$f":" 'TL - C4 A'!AA$1215","v":0},{"$f":" 'TL - C4 A'!AB$1215","v":0},{"$f":" 'TL - C4 A'!AC$1215","v":0},{"$f":" 'TL - C4 A'!AD$1215","v":0},{"$f":" 'TL - C4 A'!AE$1215","v":0},{"$f":" 'TL - C4 A'!AF$1215","v":2.6974404663971479E-2},{"$f":" 'TL - C4 A'!AG$1215","v":0.11661170558958758},{"$f":" 'TL - C4 A'!AH$1215","v":0.22790133370993559},{"$f":" 'TL - C4 A'!AI$1215","v":0.3288155325143336},{"$f":" 'TL - C4 A'!AJ$1215","v":0.4362611896053743},{"$f":" 'TL - C4 A'!AK$1215","v":0.48930508812765067},{"$f":" 'TL - C4 A'!AL$1215","v":0.42452790024293618},{"$f":" 'TL - C4 A'!AM$1215","v":0.31323827212258881},{"$f":" 'TL - C4 A'!AN$1215","v":0.21232407331819117},{"$f":" 'TL - C4 A'!AO$1215","v":0.10487841622715055},{"$f":" 'TL - C4 A'!AP$1215","v":2.4860113040902271E-2},{"$f":" 'TL - C4 A'!AQ$1215","v":0},{"$f":" 'TL - C4 A'!AR$1215","v":0},{"$f":" 'TL - C4 A'!AS$1215","v":0},{"$f":" 'TL - C4 A'!AT$1215","v":0},{"$f":" 'TL - C4 A'!AU$1215","v":0},{"$f":" 'TL - C4 A'!AV$1215","v":0},{"$f":" 'TL - C4 A'!AW$1215","v":0},{"$f":" 'TL - C4 A'!AX$1215","v":0},{"$f":" 'TL - C4 A'!AY$1215","v":0},{"$f":" 'TL - C4 A'!AZ$1215","v":0},{"$f":" 'TL - C4 A'!BA$1215","v":0},{"$f":" 'TL - C4 A'!BB$1215","v":0},{"$f":" 'TL - C4 A'!BC$1215","v":0},{"$f":" 'TL - C4 A'!BD$1215","v":0},{"$f":" 'TL - C4 A'!BE$1215","v":0},{"$f":" 'TL - C4 A'!BF$1215","v":0},{"$f":" 'TL - C4 A'!BG$1215","v":0},{"$f":" 'TL - C4 A'!BH$1215","v":0},{"$f":" 'TL - C4 A'!BI$1215","v":0},{"$f":" 'TL - C4 A'!BJ$1215","v":0},{"$f":" 'TL - C4 A'!BK$1215","v":0},{"$f":" 'TL - C4 A'!BL$1215","v":0},{"$f":" 'TL - C4 A'!BM$1215","v":0},{"$f":" 'TL - C4 A'!BN$1215","v":0},{"$f":" 'TL - C4 A'!BO$1215","v":0},{"$f":" 'TL - C4 A'!BP$1215","v":0},{"$f":" 'TL - C4 A'!BQ$1215","v":0},{"$f":" 'TL - C4 A'!BR$1215","v":0},{"$f":" 'TL - C4 A'!BS$1215","v":0},{"$f":" 'TL - C4 A'!BT$1215","v":0},{"$f":" 'TL - C4 A'!BU$1215","v":0},{"$f":" 'TL - C4 A'!BV$1215","v":0},{"$f":" 'TL - C4 A'!BW$1215","v":0},{"$f":" 'TL - C4 A'!BX$1215","v":0},{"$f":" 'TL - C4 A'!BY$1215","v":0},{"$f":" 'TL - C4 A'!BZ$1215","v":0},{"$f":" 'TL - C4 A'!CA$1215","v":0}]
[null,null,null,"less",{"$f":" 'TL - C4 A'!E$1249","v":"Depreciation on assets additions - RP6 period - T5Y - base year 2016"},{"$f":" 'TL - C4 A'!F$1249","v":0},{"$f":" 'TL - C4 A'!G$1249","v":0},{"$f":" 'TL - C4 A'!H$1249","v":0},{"$f":" 'TL - C4 A'!I$1249","v":"GBP m"},{"$f":" 'TL - C4 A'!J$1249","v":0},{"$f":" 'TL - C4 A'!K$1249","v":3.1860175954356675},{"$f":" 'TL - C4 A'!L$1249","v":0},{"$f":" 'TL - C4 A'!M$1249","v":0},{"$f":" 'TL - C4 A'!N$1249","v":0},{"$f":" 'TL - C4 A'!O$1249","v":0},{"$f":" 'TL - C4 A'!P$1249","v":0},{"$f":" 'TL - C4 A'!Q$1249","v":0},{"$f":" 'TL - C4 A'!R$1249","v":0},{"$f":" 'TL - C4 A'!S$1249","v":0},{"$f":" 'TL - C4 A'!T$1249","v":0},{"$f":" 'TL - C4 A'!U$1249","v":0},{"$f":" 'TL - C4 A'!V$1249","v":0},{"$f":" 'TL - C4 A'!W$1249","v":0},{"$f":" 'TL - C4 A'!X$1249","v":0},{"$f":" 'TL - C4 A'!Y$1249","v":0},{"$f":" 'TL - C4 A'!Z$1249","v":0},{"$f":" 'TL - C4 A'!AA$1249","v":0},{"$f":" 'TL - C4 A'!AB$1249","v":0},{"$f":" 'TL - C4 A'!AC$1249","v":0},{"$f":" 'TL - C4 A'!AD$1249","v":0},{"$f":" 'TL - C4 A'!AE$1249","v":0},{"$f":" 'TL - C4 A'!AF$1249","v":0},{"$f":" 'TL - C4 A'!AG$1249","v":0},{"$f":" 'TL - C4 A'!AH$1249","v":0},{"$f":" 'TL - C4 A'!AI$1249","v":0},{"$f":" 'TL - C4 A'!AJ$1249","v":0},{"$f":" 'TL - C4 A'!AK$1249","v":4.8990669657920982E-2},{"$f":" 'TL - C4 A'!AL$1249","v":0.17080645366444241},{"$f":" 'TL - C4 A'!AM$1249","v":0.34065300394850007},{"$f":" 'TL - C4 A'!AN$1249","v":0.51712225719794769},{"$f":" 'TL - C4 A'!AO$1249","v":0.6562551115019738},{"$f":" 'TL - C4 A'!AP$1249","v":0.72680549213577983},{"$f":" 'TL - C4 A'!AQ$1249","v":0.72538460732910259},{"$f":" 'TL - C4 A'!AR$1249","v":0},{"$f":" 'TL - C4 A'!AS$1249","v":0},{"$f":" 'TL - C4 A'!AT$1249","v":0},{"$f":" 'TL - C4 A'!AU$1249","v":0},{"$f":" 'TL - C4 A'!AV$1249","v":0},{"$f":" 'TL - C4 A'!AW$1249","v":0},{"$f":" 'TL - C4 A'!AX$1249","v":0},{"$f":" 'TL - C4 A'!AY$1249","v":0},{"$f":" 'TL - C4 A'!AZ$1249","v":0},{"$f":" 'TL - C4 A'!BA$1249","v":0},{"$f":" 'TL - C4 A'!BB$1249","v":0},{"$f":" 'TL - C4 A'!BC$1249","v":0},{"$f":" 'TL - C4 A'!BD$1249","v":0},{"$f":" 'TL - C4 A'!BE$1249","v":0},{"$f":" 'TL - C4 A'!BF$1249","v":0},{"$f":" 'TL - C4 A'!BG$1249","v":0},{"$f":" 'TL - C4 A'!BH$1249","v":0},{"$f":" 'TL - C4 A'!BI$1249","v":0},{"$f":" 'TL - C4 A'!BJ$1249","v":0},{"$f":" 'TL - C4 A'!BK$1249","v":0},{"$f":" 'TL - C4 A'!BL$1249","v":0},{"$f":" 'TL - C4 A'!BM$1249","v":0},{"$f":" 'TL - C4 A'!BN$1249","v":0},{"$f":" 'TL - C4 A'!BO$1249","v":0},{"$f":" 'TL - C4 A'!BP$1249","v":0},{"$f":" 'TL - C4 A'!BQ$1249","v":0},{"$f":" 'TL - C4 A'!BR$1249","v":0},{"$f":" 'TL - C4 A'!BS$1249","v":0},{"$f":" 'TL - C4 A'!BT$1249","v":0},{"$f":" 'TL - C4 A'!BU$1249","v":0},{"$f":" 'TL - C4 A'!BV$1249","v":0},{"$f":" 'TL - C4 A'!BW$1249","v":0},{"$f":" 'TL - C4 A'!BX$1249","v":0},{"$f":" 'TL - C4 A'!BY$1249","v":0},{"$f":" 'TL - C4 A'!BZ$1249","v":0},{"$f":" 'TL - C4 A'!CA$1249","v":0}]
[null,null,null,null,"Network capex balance - T5Y",null,null,null,"GBP m",null,null,null,{"$f":" M88 + SUM(M89:M90) - SUM(M91:M93)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.24276964197574333,0.75278689900260198,1.0111528838796979,1.2052120208223118,1.3205327326703968,2.0873731324080831,2.2202899219867085,2.5366130052701918,2.6016448478939576,2.4373616900651895,2.2842562179054209,2.1642604695578473,2.1642604695578473,{"$f":" AS88 + SUM(AS89:AS90) - SUM(AS91:AS93)","v":2.1642604695578473},2.1642604695578473,2.1642604695578473,2.1642604695578473,2.1642604695578473,2.1642604695578473,2.1642604695578473,2.1642604695578473,2.1642604695578473,2.1642604695578473,2.1642604695578473,2.1642604695578473,2.1642604695578473,2.1642604695578473,2.1642604695578473,2.1642604695578473,2.1642604695578473,2.1642604695578473,2.1642604695578473,2.1642604695578473,2.1642604695578473,2.1642604695578473,2.1642604695578473,2.1642604695578473,2.1642604695578473,2.1642604695578473,2.1642604695578473,2.1642604695578473,2.1642604695578473,2.1642604695578473,2.1642604695578473,2.1642604695578473,{"$f":" BY88 + SUM(BY89:BY90) - SUM(BY91:BY93)","v":2.1642604695578473},2.1642604695578473,2.1642604695578473]

{"sheet":"TL - C5","index":30,"n_rows":100,"n_cols":21,"rows_kept":100,"cut":false,"hidden":false,"merged":[]}
[{"$f":" RIGHT(CELL(\"filename\", $A$1), LEN(CELL(\"filename\", $A$1)) - SEARCH(\"]\", CELL(\"filename\", $A$1)))","v":"TL - C5"},null,null,null,null,null,null,{"$f":"IF('Actuals Inp'!H9=0,\"15/16\",\"Nominal\")","v":"15/16"}]
[null,null,null,null,{"$f":" Time!E$23","v":"Model period ending"},null,null,{"$f":" Check!$H$9","v":0},"Error chks",null,null,null,{"$f":" Time!M$23","v":"2017-03-31"},{"$f":" Time!N$23","v":"2018-03-31"},{"$f":" Time!O$23","v":"2019-03-31"},{"$f":" Time!P$23","v":"2020-03-31"},{"$f":" Time!Q$23","v":"2021-03-31"},{"$f":" Time!R$23","v":"2022-03-31"},{"$f":" Time!S$23","v":"2023-03-31"},{"$f":" Time!T$23","v":"2024-03-31"},{"$f":" Time!U$23","v":"2025-03-31"}]
[null,null,null,null,{"$f":" Time!E$154","v":"Timeline label"},null,null,{"$f":" Track!$M$2","v":0},"Track chgs",null,null,null,{"$f":" Time!M$154","v":"RP5"},{"$f":" Time!N$154","v":"RP5 / RP6"},{"$f":" Time!O$154","v":"RP6"},{"$f":" Time!P$154","v":"RP6"},{"$f":" Time!Q$154","v":"RP6"},{"$f":" Time!R$154","v":"RP6"},{"$f":" Time!S$154","v":"RP6"},{"$f":" Time!T$154","v":"RP6"},{"$f":" Time!U$154","v":"Post RP6"}]
[null,null,null,null,{"$f":" Time!E$36","v":"Financial year ending"},null,null,{"$f":" Check!$H$37","v":0},"Alerts",null,null,null,{"$f":" Time!M$36","v":2017},{"$f":" Time!N$36","v":2018},{"$f":" Time!O$36","v":2019},{"$f":" Time!P$36","v":2020},{"$f":" Time!Q$36","v":2021},{"$f":" Time!R$36","v":2022},{"$f":" Time!S$36","v":2023},{"$f":" Time!T$36","v":2024},{"$f":" Time!U$36","v":2025}]
[null,null,null,null,{"$f":" Time!E$10","v":"Model column counter"},"Para references","Defined Term","Constant","Unit",null,"Total",null,{"$f":" Time!M$10","v":1},{"$f":" Time!N$10","v":2},{"$f":" Time!O$10","v":3},{"$f":" Time!P$10","v":4},{"$f":" Time!Q$10","v":5},{"$f":" Time!R$10","v":6},{"$f":" Time!S$10","v":7},{"$f":" Time!T$10","v":8},{"$f":" Time!U$10","v":9}]
[]
["5. THE RETURN AMOUNT - RETt"]
[]
[null,null,"5.1 RETt",null,null,"RETt = ( ∑ (ORAB_Xt + CRAB_Xt) / 2 ) * AVWACCt"]
[]
[null,null,null,null,{"$f":" E$32","v":"Average vanilla WACC - TL"},{"$f":" F$32","v":0},{"$f":" G$32","v":"AVWACCt"},{"$f":" H$32","v":3.1306128117121065E-2},{"$f":" I$32","v":"%"}]
[]
[null,null,null,null,{"$f":" E$49","v":"Transmission average RAB value"},0,"(ORAB_TNt + CRAB_TNt) / 2",0,"GBP m",0,0,0,0,267.5421491881707,265.08231978853775,261.79713392562218,{"$f":" Q$49","v":258.46509817152844},255.05260122102521,251.49026912976251,247.78201393098624,0]
[null,null,null,null,{"$f":" E$66","v":"Renewable average RAB value"},{"$f":" F$66","v":0},"(ORAB_RNt + CRAB_RNt) / 2",0,"GBP m",0,0,0,0,61.19951487698259,64.208502261152944,73.760193773380067,{"$f":" Q$66","v":86.155385285607196},93.958326797834317,98.009143310061432,98.141209822288573,0]
[null,null,null,null,{"$f":" E$83","v":"NSI average RAB value"},{"$f":" F$83","v":0},"(ORAB_NSIt + CRAB_NSIt) / 2",0,"GBP m",0,0,0,0,0.89678720614796692,0.85781754177619418,0.80585798928049712,{"$f":" Q$83","v":0.75389843678480006},0.701938884289103,0.64997933179340595,0.59801977929770889,0]
[null,null,null,null,{"$f":" E$100","v":"T5Y average RAB value"},{"$f":" F$100","v":0},"(ORAB_T5Yt + CRAB_T5Yt) / 2",0,"GBP m",0,0,0,0,1.4288300436963643,1.5872051516541834,1.8118250880852378,{"$f":" Q$100","v":2.0025025510388623},1.9528768934363616,1.7941825784420935,1.6576319681884224,0]
[]
[null,null,null,null,{"$f":" Time!E$98","v":"RP6 PPF- actual / actual"},{"$f":" Time!F$98","v":0},{"$f":" Time!G$98","v":0},{"$f":" Time!H$98","v":0},{"$f":" Time!I$98","v":"factor"},{"$f":" Time!J$98","v":0},{"$f":" Time!K$98","v":6.5},{"$f":" Time!L$98","v":0},{"$f":" Time!M$98","v":0},{"$f":" Time!N$98","v":0.5},{"$f":" Time!O$98","v":1},{"$f":" Time!P$98","v":1},{"$f":" Time!Q$98","v":1},{"$f":" Time!R$98","v":1},{"$f":" Time!S$98","v":1},{"$f":" Time!T$98","v":1},{"$f":" Time!U$98","v":0}]
[]
[null,null,null,null,"WACC return - TN",null,"RET_TNt",null,"GBP m",null,{"$f":" SUM(M20:U20)","v":52.388943026281524},null,{"$f":" $H$11 * M13 * M$18","v":0},4.1878543996073949,8.2987010648836197,8.1958546153706298,{"$f":" $H$11 * Q13 * Q$18","v":8.0915414771621421},7.9847094104304039,7.8731865855856018,7.7570954732417317,0]
[null,null,null,null,"WACC return - RN",null,"RET_RNt",null,"GBP m",null,{"$f":" SUM(M21:U21)","v":17.056596632445824},null,{"$f":" $H$11 * M14 * M$18","v":0},0.95795992672223684,2.0101195979961117,2.309146076213112,{"$f":" $H$11 * Q14 * Q$18","v":2.6971915297311457},2.9414714164033304,3.0682867971140624,3.0724212882658262,0]
[null,null,null,null,"WACC return - NSI",null,"RET_NSIt",null,"GBP m",null,0.15076735665840943,null,{"$f":" $H$11 * M15 * M$18","v":0},1.4037467584731657E-2,2.6854945863959388E-2,2.5228293456620816E-2,{"$f":" $H$11 * Q15 * Q$18","v":2.3601641049282248E-2},2.1974988641943676E-2,2.0348336234605108E-2,1.8721683827266539E-2,0]
[null,null,null,null,"WACC return - T5Y",null,"RET_T5Yt",null,"GBP m",null,0.36066660843595172,null,{"$f":" $H$11 * M16 * M$18","v":0},2.2365568202775035E-2,4.9689247825840437E-2,5.6721228333410617E-2,{"$f":" $H$11 * Q16 * Q$18","v":6.2690601417684386E-2},6.1137014222884117E-2,5.6168909666214795E-2,5.1894038767142305E-2,0]
[]
[null,null,null,null,"WACC return - TL","5.1:","RETt",null,"GBP m",null,{"$f":" SUM(M25:U25)","v":69.95697362382171},null,{"$f":"SUM(M20:M23)","v":0},5.1822173621171386,10.385364856569533,10.586950213373774,{"$f":"SUM(Q20:Q23)","v":10.875025249360254},11.009292829698563,11.017990628600483,10.900132484101967,0]
[]
[]
[null,null,"Average vanilla WACC",null,null,"AVWACCt = VWACCt √(1 + AVWACCt)"]
[]
[null,null,null,null,{"$f":" 'Licence Inp'!E$404","v":"WACC before applying r/SQRT(1+r) - TL"},{"$f":" 'Licence Inp'!F$404","v":"5.1:"},{"$f":" 'Licence Inp'!G$404","v":"VWACCt"},{"$f":" 'Licence Inp'!H$404","v":3.1800000000000002E-2},{"$f":" 'Licence Inp'!I$404","v":"%"}]
[null,null,null,null,{"$f":" 'Set Up'!E$71","v":"Square root factor"},{"$f":" 'Set Up'!F$71","v":"5.1:"},{"$f":" 'Set Up'!G$71","v":0},{"$f":" 'Set Up'!H$71","v":0.5},{"$f":" 'Set Up'!I$71","v":"factor"}]
[null,null,null,null,"Average vanilla WACC - TL",null,"AVWACCt",{"$f":"H30 / ((1+ H30) ^ H31)","v":3.1306128117121065E-2},"%"]
[]
[]
["5. AVERAGE RAB - TRANSMISSION  - RAB_TN"]
[]
[null,null,"Closing balance of TN RAB",null,null,"CRAB_TNt = CE_TNt + CADD_TNt"]
[]
[null,null,null,null,{"$f":" 'TL - C4'!E$65","v":"Closing balance of existing RAB - TN"},{"$f":" 'TL - C4'!F$65","v":"4.9:"},{"$f":" 'TL - C4'!G$65","v":"CE_TNt"},{"$f":" 'TL - C4'!H$65","v":0},{"$f":" 'TL - C4'!I$65","v":"GBP m"},{"$f":" 'TL - C4'!J$65","v":0},{"$f":" 'TL - C4'!K$65","v":0},{"$f":" 'TL - C4'!L$65","v":0},{"$f":" 'TL - C4'!M$65","v":0},{"$f":" 'TL - C4'!N$65","v":262.06002659917812},{"$f":" 'TL - C4'!O$65","v":249.72957740998746},{"$f":" 'TL - C4'!P$65","v":237.69419302731981},{"$f":" 'TL - C4'!Q$65","v":225.9850856839802},{"$f":" 'TL - C4'!R$65","v":214.49774983327757},{"$f":" 'TL - C4'!S$65","v":203.19192397005142},{"$f":" 'TL - C4'!T$65","v":192.10972560549797},{"$f":" 'TL - C4'!U$65","v":0}]
[null,null,null,null,{"$f":" 'TL - C4'!E$114","v":"Closing balance of additional RAB - TN"},{"$f":" 'TL - C4'!F$114","v":"4.15:"},{"$f":" 'TL - C4'!G$114","v":"CADD_TNt"},{"$f":" 'TL - C4'!H$114","v":0},{"$f":" 'TL - C4'!I$114","v":"GBP m"},{"$f":" 'TL - C4'!J$114","v":0},{"$f":" 'TL - C4'!K$114","v":0},{"$f":" 'TL - C4'!L$114","v":0},{"$f":" 'TL - C4'!M$114","v":0},{"$f":" 'TL - C4'!N$114","v":4.6488910824585004},{"$f":" 'TL - C4'!O$114","v":13.726144485451442},{"$f":" 'TL - C4'!P$114","v":22.444352928485657},{"$f":" 'TL - C4'!Q$114","v":30.806564703271192},{"$f":" 'TL - C4'!R$114","v":38.81580222152148},{"$f":" 'TL - C4'!S$114","v":46.475062234674503},{"$f":" 'TL - C4'!T$114","v":53.78731605174854},{"$f":" 'TL - C4'!U$114","v":0}]
[null,null,null,null,"Transmission RAB - balance - TN",null,"CRAB_TNt",null,"GBP m",null,null,null,{"$f":"SUM(M39:M40)","v":0},{"$f":"SUM(N39:N40)","v":266.70891768163659},263.4557218954389,260.13854595580545,{"$f":"SUM(Q39:Q40)","v":256.79165038725137},253.31355205479906,249.66698620472593,245.89704165724652,0]
[]
[]
[null,null,"Transmission RAB value",null,null,"(ORAB_TNt + CRAB_TNt) / 2"]
[]
[null,null,null,null,{"$f":" 'Licence Inp'!E$402","v":"Return amount factor - TL"},{"$f":" 'Licence Inp'!F$402","v":"5.1:"},{"$f":" 'Licence Inp'!G$402","v":0},{"$f":" 'Licence Inp'!H$402","v":2},{"$f":" 'Licence Inp'!I$402","v":"factor"}]
[null,null,null,null,{"$f":" 'TL - C4'!E$31","v":"Transmission RAB - BEG bal. - TN"},{"$f":" 'TL - C4'!F$31","v":"4.4:"},{"$f":" 'TL - C4'!G$31","v":"ORAB_TNt"},{"$f":" 'TL - C4'!H$31","v":0},{"$f":" 'TL - C4'!I$31","v":"GBP m"},{"$f":" 'TL - C4'!J$31","v":0},{"$f":" 'TL - C4'!K$31","v":0},{"$f":" 'TL - C4'!L$31","v":0},{"$f":" 'TL - C4'!M$31","v":0},{"$f":" 'TL - C4'!N$31","v":268.3753806947048},{"$f":" 'TL - C4'!O$31","v":266.70891768163659},{"$f":" 'TL - C4'!P$31","v":263.4557218954389},{"$f":" 'TL - C4'!Q$31","v":260.13854595580545},{"$f":" 'TL - C4'!R$31","v":256.79165038725137},{"$f":" 'TL - C4'!S$31","v":253.31355205479906},{"$f":" 'TL - C4'!T$31","v":249.66698620472593},{"$f":" 'TL - C4'!U$31","v":0}]
[null,null,null,null,{"$f":" E$41","v":"Transmission RAB - balance - TN"},{"$f":" F$41","v":0},"CRAB_TNt",0,"GBP m",0,0,0,0,266.70891768163659,263.4557218954389,260.13854595580545,{"$f":" Q$41","v":256.79165038725137},253.31355205479906,249.66698620472593,245.89704165724652,0]
[null,null,null,null,"Transmission average RAB value",null,"(ORAB_TNt + CRAB_TNt) / 2",null,"GBP m",null,null,null,{"$f":" (M47 + M48) / $H46","v":0},{"$f":" (N47 + N48) / $H46","v":267.5421491881707},265.08231978853775,261.79713392562218,{"$f":" (Q47 + Q48) / $H46","v":258.46509817152844},255.05260122102521,251.49026912976251,247.78201393098624,0]
[]
[]
["5. AVERAGE RAB - RENEWABLE  - RAB_RN"]
[]
[null,null,"Closing balance of RN RAB",null,null,"CRAB_RNt = CE_RNt + CADD_RNt"]
[]
[null,null,null,null,{"$f":" 'TL - C4'!E$317","v":"Closing balance of existing RAB - RN"},{"$f":" 'TL - C4'!F$317","v":"4.9:"},{"$f":" 'TL - C4'!G$317","v":"CE_RNt"},{"$f":" 'TL - C4'!H$317","v":0},{"$f":" 'TL - C4'!I$317","v":"GBP m"},{"$f":" 'TL - C4'!J$317","v":0},{"$f":" 'TL - C4'!K$317","v":0},{"$f":" 'TL - C4'!L$317","v":0},{"$f":" 'TL - C4'!M$317","v":0},{"$f":" 'TL - C4'!N$317","v":60.050219005039374},{"$f":" 'TL - C4'!O$317","v":58.0140355172665},{"$f":" 'TL - C4'!P$317","v":55.977852029493626},{"$f":" 'TL - C4'!Q$317","v":53.941668541720752},{"$f":" 'TL - C4'!R$317","v":51.905485053947878},{"$f":" 'TL - C4'!S$317","v":49.869301566175004},{"$f":" 'TL - C4'!T$317","v":47.83311807840213},{"$f":" 'TL - C4'!U$317","v":0}]
[null,null,null,null,{"$f":" 'TL - C4'!E$366","v":"Closing balance of additional RAB - RN"},{"$f":" 'TL - C4'!F$366","v":"4.15:"},{"$f":" 'TL - C4'!G$366","v":"CADD_RNt"},{"$f":" 'TL - C4'!H$366","v":0},{"$f":" 'TL - C4'!I$366","v":"GBP m"},{"$f":" 'TL - C4'!J$366","v":0},{"$f":" 'TL - C4'!K$366","v":0},{"$f":" 'TL - C4'!L$366","v":0},{"$f":" 'TL - C4'!M$366","v":0},{"$f":" 'TL - C4'!N$366","v":1.2805},{"$f":" 'TL - C4'!O$366","v":9.0722499999999986},{"$f":" 'TL - C4'!P$366","v":24.456249999999997},{"$f":" 'TL - C4'!Q$366","v":37.935000000000002},{"$f":" 'TL - C4'!R$366","v":44.134500000000003},{"$f":" 'TL - C4'!S$366","v":50.109000000000002},{"$f":" 'TL - C4'!T$366","v":48.471000000000004},{"$f":" 'TL - C4'!U$366","v":0}]
[null,null,null,null,"Renewables RAB - balance - RN",null,"CRAB_RNt",null,"GBP m",null,null,null,{"$f":"SUM(M56:M57)","v":0},{"$f":"SUM(N56:N57)","v":61.33071900503937},67.086285517266504,80.43410202949363,{"$f":"SUM(Q56:Q57)","v":91.876668541720761},96.039985053947873,99.978301566175006,96.304118078402126,0]
[]
[]
[null,null,"Renewable RAB value",null,null,"(ORAB_RNt + CRAB_RNt) / 2"]
[]
[null,null,null,null,{"$f":" 'Licence Inp'!E$402","v":"Return amount factor - TL"},{"$f":" 'Licence Inp'!F$402","v":"5.1:"},{"$f":" 'Licence Inp'!G$402","v":0},{"$f":" 'Licence Inp'!H$402","v":2},{"$f":" 'Licence Inp'!I$402","v":"factor"}]
[null,null,null,null,{"$f":" 'TL - C4'!E$283","v":"Renewables RAB - BEG bal. - RN"},{"$f":" 'TL - C4'!F$283","v":"4.4:"},{"$f":" 'TL - C4'!G$283","v":"ORAB_RNt"},{"$f":" 'TL - C4'!H$283","v":0},{"$f":" 'TL - C4'!I$283","v":"GBP m"},{"$f":" 'TL - C4'!J$283","v":0},{"$f":" 'TL - C4'!K$283","v":0},{"$f":" 'TL - C4'!L$283","v":0},{"$f":" 'TL - C4'!M$283","v":0},{"$f":" 'TL - C4'!N$283","v":61.068310748925811},{"$f":" 'TL - C4'!O$283","v":61.33071900503937},{"$f":" 'TL - C4'!P$283","v":67.086285517266504},{"$f":" 'TL - C4'!Q$283","v":80.43410202949363},{"$f":" 'TL - C4'!R$283","v":91.876668541720761},{"$f":" 'TL - C4'!S$283","v":96.039985053947873},{"$f":" 'TL - C4'!T$283","v":99.978301566175006},{"$f":" 'TL - C4'!U$283","v":0}]
[null,null,null,null,{"$f":" E$58","v":"Renewables RAB - balance - RN"},{"$f":" F$58","v":0},"CRAB_RNt",0,"GBP m",0,0,0,0,61.33071900503937,67.086285517266504,80.43410202949363,{"$f":" Q$58","v":91.876668541720761},96.039985053947873,99.978301566175006,96.304118078402126,0]
[null,null,null,null,"Renewable average RAB value",null,"(ORAB_RNt + CRAB_RNt) / 2",null,"GBP m",null,null,null,{"$f":" (M64 + M65) / $H63","v":0},{"$f":" (N64 + N65) / $H63","v":61.19951487698259},64.208502261152944,73.760193773380067,{"$f":" (Q64 + Q65) / $H63","v":86.155385285607196},93.958326797834317,98.009143310061432,98.141209822288573,0]
[]
[]
["5. AVERAGE RAB - OLD NS INTERCONNECTOR  - RAB_NSI"]
[]
[null,null,"Closing balance of NSI RAB",null,null,"CRAB_NSIt = CE_NSIt + CADD_NSIt"]
[]
[null,null,null,null,{"$f":" 'TL - C4'!E$567","v":"Closing balance of Existing RAB - NSI"},{"$f":" 'TL - C4'!F$567","v":"4.9:"},{"$f":" 'TL - C4'!G$567","v":"CE_NSIt"},{"$f":" 'TL - C4'!H$567","v":0},{"$f":" 'TL - C4'!I$567","v":"GBP m"},{"$f":" 'TL - C4'!J$567","v":0},{"$f":" 'TL - C4'!K$567","v":0},{"$f":" 'TL - C4'!L$567","v":0},{"$f":" 'TL - C4'!M$567","v":0},{"$f":" 'TL - C4'!N$567","v":0.88379731802404271},{"$f":" 'TL - C4'!O$567","v":0.83183776552834565},{"$f":" 'TL - C4'!P$567","v":0.77987821303264859},{"$f":" 'TL - C4'!Q$567","v":0.72791866053695153},{"$f":" 'TL - C4'!R$567","v":0.67595910804125448},{"$f":" 'TL - C4'!S$567","v":0.62399955554555742},{"$f":" 'TL - C4'!T$567","v":0.57204000304986036},{"$f":" 'TL - C4'!U$567","v":0}]
[null,null,null,null,{"$f":" 'TL - C4'!E$616","v":"Closing balance of additional RAB - NSI"},{"$f":" 'TL - C4'!F$616","v":"4.15:"},{"$f":" 'TL - C4'!G$616","v":"CADD_NSIt"},{"$f":" 'TL - C4'!H$616","v":0},{"$f":" 'TL - C4'!I$616","v":"GBP m"},{"$f":" 'TL - C4'!J$616","v":0},{"$f":" 'TL - C4'!K$616","v":0},{"$f":" 'TL - C4'!L$616","v":0},{"$f":" 'TL - C4'!M$616","v":0},{"$f":" 'TL - C4'!N$616","v":0},{"$f":" 'TL - C4'!O$616","v":0},{"$f":" 'TL - C4'!P$616","v":0},{"$f":" 'TL - C4'!Q$616","v":0},{"$f":" 'TL - C4'!R$616","v":0},{"$f":" 'TL - C4'!S$616","v":0},{"$f":" 'TL - C4'!T$616","v":0},{"$f":" 'TL - C4'!U$616","v":0}]
[null,null,null,null,"NS interconnector RAB - balance - NSI",null,"CRAB_NSlt",null,"GBP m",null,null,null,{"$f":"SUM(M73:M74)","v":0},{"$f":"SUM(N73:N74)","v":0.88379731802404271},0.83183776552834565,0.77987821303264859,{"$f":"SUM(Q73:Q74)","v":0.72791866053695153},0.67595910804125448,0.62399955554555742,0.57204000304986036,0]
[]
[]
[null,null,"NSI RAB value",null,null,"(ORAB_NSIt + CRAB_NSIt) / 2"]
[]
[null,null,null,null,{"$f":" 'Licence Inp'!E$402","v":"Return amount factor - TL"},{"$f":" 'Licence Inp'!F$402","v":"5.1:"},{"$f":" 'Licence Inp'!G$402","v":0},{"$f":" 'Licence Inp'!H$402","v":2},{"$f":" 'Licence Inp'!I$402","v":"factor"}]
[null,null,null,null,{"$f":" 'TL - C4'!E$533","v":"NS interconnector RAB - BEG bal.- NSI"},{"$f":" 'TL - C4'!F$533","v":"4.4:"},{"$f":" 'TL - C4'!G$533","v":"ORAB_NSIt"},{"$f":" 'TL - C4'!H$533","v":0},{"$f":" 'TL - C4'!I$533","v":"GBP m"},{"$f":" 'TL - C4'!J$533","v":0},{"$f":" 'TL - C4'!K$533","v":0},{"$f":" 'TL - C4'!L$533","v":0},{"$f":" 'TL - C4'!M$533","v":0},{"$f":" 'TL - C4'!N$533","v":0.90977709427189124},{"$f":" 'TL - C4'!O$533","v":0.88379731802404271},{"$f":" 'TL - C4'!P$533","v":0.83183776552834565},{"$f":" 'TL - C4'!Q$533","v":0.77987821303264859},{"$f":" 'TL - C4'!R$533","v":0.72791866053695153},{"$f":" 'TL - C4'!S$533","v":0.67595910804125448},{"$f":" 'TL - C4'!T$533","v":0.62399955554555742},{"$f":" 'TL - C4'!U$533","v":0}]
[null,null,null,null,{"$f":" E$75","v":"NS interconnector RAB - balance - NSI"},{"$f":" F$75","v":0},"CRAB_NSlt",0,"GBP m",0,0,0,0,0.88379731802404271,0.83183776552834565,0.77987821303264859,{"$f":" Q$75","v":0.72791866053695153},0.67595910804125448,0.62399955554555742,0.57204000304986036,0]
[null,null,null,null,"NSI average RAB value",null,"(ORAB_NSIt + CRAB_NSIt) / 2",null,"GBP m",null,null,null,{"$f":" (M81 + M82) / $H80","v":0},{"$f":" (N81 + N82) / $H80","v":0.89678720614796692},0.85781754177619418,0.80585798928049712,{"$f":" (Q81 + Q82) / $H80","v":0.75389843678480006},0.701938884289103,0.64997933179340595,0.59801977929770889,0]
[]
[]
["5. AVERAGE RAB - 5 YEAR T. - RAB_T5Y"]
[]
[null,null,"Closing balance of T5Y RAB",null,null,"CRAB_T5Yt = CE_T5Yt + CADD_T5Yt"]
[]
[null,null,null,null,{"$f":" 'TL - C4'!E$817","v":"Closing balance of existing RAB - T5Y"},{"$f":" 'TL - C4'!F$817","v":"4.9:"},{"$f":" 'TL - C4'!G$817","v":"CE_T5Yt"},{"$f":" 'TL - C4'!H$817","v":0},{"$f":" 'TL - C4'!I$817","v":"GBP m"},{"$f":" 'TL - C4'!J$817","v":0},{"$f":" 'TL - C4'!K$817","v":0},{"$f":" 'TL - C4'!L$817","v":0},{"$f":" 'TL - C4'!M$817","v":0},{"$f":" 'TL - C4'!N$817","v":1.0798307299435816},{"$f":" 'TL - C4'!O$817","v":0.65530282970064546},{"$f":" 'TL - C4'!P$817","v":0.34206455757805665},{"$f":" 'TL - C4'!Q$817","v":0.12974048425986548},{"$f":" 'TL - C4'!R$817","v":2.4862068032714929E-2},{"$f":" 'TL - C4'!S$817","v":1.9549918126582355E-6},{"$f":" 'TL - C4'!T$817","v":1.9549918126582355E-6},{"$f":" 'TL - C4'!U$817","v":0}]
[null,null,null,null,{"$f":" 'TL - C4'!E$866","v":"Closing balance of additional RAB - T5Y"},{"$f":" 'TL - C4'!F$866","v":"4.15:"},{"$f":" 'TL - C4'!G$866","v":"CADD_T5Yt"},{"$f":" 'TL - C4'!H$866","v":0},{"$f":" 'TL - C4'!I$866","v":"GBP m"},{"$f":" 'TL - C4'!J$866","v":0},{"$f":" 'TL - C4'!K$866","v":0},{"$f":" 'TL - C4'!L$866","v":0},{"$f":" 'TL - C4'!M$866","v":0},{"$f":" 'TL - C4'!N$866","v":0.44091602692128884},{"$f":" 'TL - C4'!O$866","v":0.99836071674285054},{"$f":" 'TL - C4'!P$866","v":1.6279220721489229},{"$f":" 'TL - C4'!Q$866","v":1.9052779880908799},{"$f":" 'TL - C4'!R$866","v":1.8458732464892629},{"$f":" 'TL - C4'!S$866","v":1.7176278873703965},{"$f":" 'TL - C4'!T$866","v":1.597632139022823},{"$f":" 'TL - C4'!U$866","v":0}]
[null,null,null,null,"5 year T RAB - balance - T5Y",null,"CRAB_T5Yt",null,"GBP m",null,null,null,{"$f":"SUM(M90:M91)","v":0},{"$f":"SUM(N90:N91)","v":1.5207467568648705},1.6536635464434961,1.9699866297269795,{"$f":"SUM(Q90:Q91)","v":2.0350184723507452},1.8707353145219778,1.7176298423622092,1.5976340940146356,0]
[]
[]
[null,null,"T5Y RAB value",null,null,"(ORAB_T5Yt + CRAB_T5Yt) / 2"]
[]
[null,null,null,null,{"$f":" 'Licence Inp'!E$402","v":"Return amount factor - TL"},{"$f":" 'Licence Inp'!F$402","v":"5.1:"},{"$f":" 'Licence Inp'!G$402","v":0},{"$f":" 'Licence Inp'!H$402","v":2},{"$f":" 'Licence Inp'!I$402","v":"factor"}]
[null,null,null,null,{"$f":" 'TL - C4'!E$783","v":"5 year T RAB - BEG bal. - T5Y"},{"$f":" 'TL - C4'!F$783","v":"4.4:"},{"$f":" 'TL - C4'!G$783","v":"ORAB_T5Yt"},{"$f":" 'TL - C4'!H$783","v":0},{"$f":" 'TL - C4'!I$783","v":"GBP m"},{"$f":" 'TL - C4'!J$783","v":0},{"$f":" 'TL - C4'!K$783","v":0},{"$f":" 'TL - C4'!L$783","v":0},{"$f":" 'TL - C4'!M$783","v":0},{"$f":" 'TL - C4'!N$783","v":1.3369133305278582},{"$f":" 'TL - C4'!O$783","v":1.5207467568648705},{"$f":" 'TL - C4'!P$783","v":1.6536635464434961},{"$f":" 'TL - C4'!Q$783","v":1.9699866297269795},{"$f":" 'TL - C4'!R$783","v":2.0350184723507452},{"$f":" 'TL - C4'!S$783","v":1.8707353145219778},{"$f":" 'TL - C4'!T$783","v":1.7176298423622092},{"$f":" 'TL - C4'!U$783","v":0}]
[null,null,null,null,{"$f":" E$92","v":"5 year T RAB - balance - T5Y"},{"$f":" F$92","v":0},"CRAB_T5Yt",0,"GBP m",0,0,0,0,1.5207467568648705,1.6536635464434961,1.9699866297269795,{"$f":" Q$92","v":2.0350184723507452},1.8707353145219778,1.7176298423622092,1.5976340940146356,0]
[null,null,null,null,"T5Y average RAB value",null,"(ORAB_T5Yt + CRAB_T5Yt) / 2",null,"GBP m",null,null,null,{"$f":" (M98 + M99) / $H97","v":0},{"$f":" (N98 + N99) / $H97","v":1.4288300436963643},1.5872051516541834,1.8118250880852378,{"$f":" (Q98 + Q99) / $H97","v":2.0025025510388623},1.9528768934363616,1.7941825784420935,1.6576319681884224,0]

{"sheet":"TL - C6","index":31,"n_rows":103,"n_cols":21,"rows_kept":103,"cut":false,"hidden":false,"merged":[]}
[{"$f":" RIGHT(CELL(\"filename\", $A$1), LEN(CELL(\"filename\", $A$1)) - SEARCH(\"]\", CELL(\"filename\", $A$1)))","v":"TL - C6"},null,null,null,null,null,null,{"$f":"IF('Actuals Inp'!H9=0,\"15/16\",\"Nominal\")","v":"15/16"}]
[null,null,null,null,{"$f":" Time!E$23","v":"Model period ending"},null,null,{"$f":" Check!$H$9","v":0},"Error chks",null,null,null,{"$f":" Time!M$23","v":"2017-03-31"},{"$f":" Time!N$23","v":"2018-03-31"},{"$f":" Time!O$23","v":"2019-03-31"},{"$f":" Time!P$23","v":"2020-03-31"},{"$f":" Time!Q$23","v":"2021-03-31"},{"$f":" Time!R$23","v":"2022-03-31"},{"$f":" Time!S$23","v":"2023-03-31"},{"$f":" Time!T$23","v":"2024-03-31"},{"$f":" Time!U$23","v":"2025-03-31"}]
[null,null,null,null,{"$f":" Time!E$154","v":"Timeline label"},null,null,{"$f":" Track!$M$2","v":0},"Track chgs",null,null,null,{"$f":" Time!M$154","v":"RP5"},{"$f":" Time!N$154","v":"RP5 / RP6"},{"$f":" Time!O$154","v":"RP6"},{"$f":" Time!P$154","v":"RP6"},{"$f":" Time!Q$154","v":"RP6"},{"$f":" Time!R$154","v":"RP6"},{"$f":" Time!S$154","v":"RP6"},{"$f":" Time!T$154","v":"RP6"},{"$f":" Time!U$154","v":"Post RP6"}]
[null,null,null,null,{"$f":" Time!E$36","v":"Financial year ending"},null,null,{"$f":" Check!$H$37","v":0},"Alerts",null,null,null,{"$f":" Time!M$36","v":2017},{"$f":" Time!N$36","v":2018},{"$f":" Time!O$36","v":2019},{"$f":" Time!P$36","v":2020},{"$f":" Time!Q$36","v":2021},{"$f":" Time!R$36","v":2022},{"$f":" Time!S$36","v":2023},{"$f":" Time!T$36","v":2024},{"$f":" Time!U$36","v":2025}]
[null,null,null,null,{"$f":" Time!E$10","v":"Model column counter"},"Para references","Defined Term","Constant","Unit",null,"Total",null,{"$f":" Time!M$10","v":1},{"$f":" Time!N$10","v":2},{"$f":" Time!O$10","v":3},{"$f":" Time!P$10","v":4},{"$f":" Time!Q$10","v":5},{"$f":" Time!R$10","v":6},{"$f":" Time!S$10","v":7},{"$f":" Time!T$10","v":8},{"$f":" Time!U$10","v":9}]
[]
["6. THE OPEX AMOUNT - Ot"]
[]
[null,null,"6.1 Opex amount - Ot",null,null,"Ot = QOEt - DIQOEt + PTOEt - DIPTOEt + OIt"]
[]
[null,null,null,null,{"$f":" E$25","v":"Opex incurred by the licensee - excl. PTOEt - TL"},{"$f":" F$25","v":"6.3:"},"QOEt",0,"GBP m",0,50.762913466452119,0,0,4.0215494242056318,7.9762668017016107,7.8974049462135643,{"$f":" Q$25","v":7.8192864758542147},7.7647075492737301,7.6850353128473738,7.5986629563559918,0]
[null,null,null,"less",{"$f":" E$34","v":"Demonstrably inefficient or wasteful expenditure - TL"},{"$f":" F$34","v":"6.5:"},"DIQOEt",0,"GBP m",0,0,0,0,0,0,0,{"$f":" Q$34","v":0},0,0,0,0]
[null,null,null,"plus",{"$f":" E$48","v":"Pass through opex expenditure - TL"},{"$f":" F$48","v":"6.7:"},"PTOEt",0,"GBP m",0,1.1821437844084701,0,0,9.0934137262190101E-2,0.18186827452438001,0.18186827452438001,{"$f":" Q$48","v":0.18186827452438001},0.18186827452438001,0.18186827452438001,0.18186827452438001,0]
[null,null,null,"less",{"$f":" E$68","v":"Demonstrably inefficient or wasteful expenditure - TL"},{"$f":" F$68","v":"6.11:"},"DIPTOEt",0,"GBP m",0,0,0,0,0,0,0,{"$f":" Q$68","v":0},0,0,0,0]
[null,null,null,"plus",{"$f":" E$81","v":"Opex incentive amount - TL"},{"$f":" F$81","v":"6.13:"},"OIt",0,"GBP m",0,4.4408920985006262E-16,0,0,0,0,4.4408920985006262E-16,{"$f":" Q$81","v":0},0,0,0,0]
[null,null,null,null,"Opex amount - TL","6.1:","Ot",null,"GBP m",null,{"$f":" SUM(M16:U16)","v":51.945057250860586},null,{"$f":" M11 - M12 + M13 - M14 + M15","v":0},{"$f":" N11 - N12 + N13 - N14 + N15","v":4.1124835614678217},8.1581350762259905,8.0792732207379441,{"$f":" Q11 - Q12 + Q13 - Q14 + Q15","v":8.0011547503785945},7.9465758237981099,7.8669035873717537,7.7805312308803716,0]
[]
[]
[null,null,"6.2 Qualifying opex expenditure amount - QOEt"]
[]
[]
[null,null,"6.3 QOEt"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$297","v":"Opex incurred by the licensee - excl. PTOEt"},{"$f":" 'Actuals Inp'!F$297","v":"6.3:"},{"$f":" 'Actuals Inp'!G$297","v":"QOEt"},{"$f":" 'Actuals Inp'!H$297","v":0},{"$f":" 'Actuals Inp'!I$297","v":"GBP m"},{"$f":" 'Actuals Inp'!J$297","v":"[Entitlement Model 28.11.16.xlsx]RP6 Transmission Inputs'!$A$160"},{"$f":" 'Actuals Inp'!K$297","v":50.762913466452119},{"$f":" 'Actuals Inp'!L$297","v":0},{"$f":" 'Actuals Inp'!M$297","v":0},{"$f":" 'Actuals Inp'!N$297","v":4.0215494242056318},{"$f":" 'Actuals Inp'!O$297","v":7.9762668017016107},{"$f":" 'Actuals Inp'!P$297","v":7.8974049462135643},{"$f":" 'Actuals Inp'!Q$297","v":7.8192864758542147},{"$f":" 'Actuals Inp'!R$297","v":7.7647075492737301},{"$f":" 'Actuals Inp'!S$297","v":7.6850353128473738},{"$f":" 'Actuals Inp'!T$297","v":7.5986629563559918},{"$f":" 'Actuals Inp'!U$297","v":0}]
[null,null,null,null,"Opex incurred by the licensee - excl. PTOEt - TL","6.3:","QOEt",null,"GBP m",null,{"$f":" SUM(M25:U25)","v":50.762913466452119},null,{"$f":" M24","v":0},{"$f":" N24","v":4.0215494242056318},7.9762668017016107,7.8974049462135643,{"$f":" Q24","v":7.8192864758542147},7.7647075492737301,7.6850353128473738,7.5986629563559918,0]
[]
[]
[null,null,"6.4 Demonstrably inefficient qualifying opex - DIQOEt"]
[]
[]
[null,null,"6.5 DIQOEt"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$302","v":"Demonstrably inefficient or wasteful expenditure"},{"$f":" 'Actuals Inp'!F$302","v":"6.5:"},{"$f":" 'Actuals Inp'!G$302","v":"DIQOEt"},{"$f":" 'Actuals Inp'!H$302","v":0},{"$f":" 'Actuals Inp'!I$302","v":"GBP m"},{"$f":" 'Actuals Inp'!J$302","v":"[Entitlement Model 28.11.16.xlsx]RP6 Transmission Inputs'!$A$161"},{"$f":" 'Actuals Inp'!K$302","v":0},{"$f":" 'Actuals Inp'!L$302","v":0},{"$f":" 'Actuals Inp'!M$302","v":0},{"$f":" 'Actuals Inp'!N$302","v":0},{"$f":" 'Actuals Inp'!O$302","v":0},{"$f":" 'Actuals Inp'!P$302","v":0},{"$f":" 'Actuals Inp'!Q$302","v":0},{"$f":" 'Actuals Inp'!R$302","v":0},{"$f":" 'Actuals Inp'!S$302","v":0},{"$f":" 'Actuals Inp'!T$302","v":0},{"$f":" 'Actuals Inp'!U$302","v":0}]
[null,null,null,null,"Demonstrably inefficient or wasteful expenditure - TL","6.5:","DIQOEt",null,"GBP m",null,{"$f":" SUM(M34:U34)","v":0},null,{"$f":" M33","v":0},{"$f":" N33","v":0},0,0,{"$f":" Q33","v":0},0,0,0,0]
[]
[]
[null,null,"6.6 Pass through opex expenditure amount - PTOEt"]
[]
[]
[null,null,"6.7 PTOEt"]
[]
[]
[null,null,"6.7a Pass through opex incurred by the licensee",null,null,"PTOEt = OLFt + OLDt + OCt"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$307","v":"Opex licence fee"},{"$f":" 'Actuals Inp'!F$307","v":"6.7:"},{"$f":" 'Actuals Inp'!G$307","v":"OLFt"},{"$f":" 'Actuals Inp'!H$307","v":0},{"$f":" 'Actuals Inp'!I$307","v":"GBP m"},{"$f":" 'Actuals Inp'!J$307","v":"[Entitlement Model 28.11.16.xlsx]RP6 Transmission Inputs'!$A$168"},{"$f":" 'Actuals Inp'!K$307","v":1.1821437844084701},{"$f":" 'Actuals Inp'!L$307","v":0},{"$f":" 'Actuals Inp'!M$307","v":0},{"$f":" 'Actuals Inp'!N$307","v":9.0934137262190101E-2},{"$f":" 'Actuals Inp'!O$307","v":0.18186827452438001},{"$f":" 'Actuals Inp'!P$307","v":0.18186827452438001},{"$f":" 'Actuals Inp'!Q$307","v":0.18186827452438001},{"$f":" 'Actuals Inp'!R$307","v":0.18186827452438001},{"$f":" 'Actuals Inp'!S$307","v":0.18186827452438001},{"$f":" 'Actuals Inp'!T$307","v":0.18186827452438001},{"$f":" 'Actuals Inp'!U$307","v":0}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$313","v":"Opex legacy Dt amount"},{"$f":" 'Actuals Inp'!F$313","v":"6.9:"},{"$f":" 'Actuals Inp'!G$313","v":"OLDt"},{"$f":" 'Actuals Inp'!H$313","v":0},{"$f":" 'Actuals Inp'!I$313","v":"GBP m"},{"$f":" 'Actuals Inp'!J$313","v":"[Entitlement Model 28.11.16.xlsx]RP6 Transmission Inputs'!$A$169"},{"$f":" 'Actuals Inp'!K$313","v":0},{"$f":" 'Actuals Inp'!L$313","v":0},{"$f":" 'Actuals Inp'!M$313","v":0},{"$f":" 'Actuals Inp'!N$313","v":0},{"$f":" 'Actuals Inp'!O$313","v":0},{"$f":" 'Actuals Inp'!P$313","v":0},{"$f":" 'Actuals Inp'!Q$313","v":0},{"$f":" 'Actuals Inp'!R$313","v":0},{"$f":" 'Actuals Inp'!S$313","v":0},{"$f":" 'Actuals Inp'!T$313","v":0},{"$f":" 'Actuals Inp'!U$313","v":0}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$308","v":"Opex connection amount"},{"$f":" 'Actuals Inp'!F$308","v":"6.7:"},{"$f":" 'Actuals Inp'!G$308","v":"OCt"},{"$f":" 'Actuals Inp'!H$308","v":0},{"$f":" 'Actuals Inp'!I$308","v":"GBP m"},{"$f":" 'Actuals Inp'!J$308","v":"[Entitlement Model 28.11.16.xlsx]RP6 Transmission Inputs'!$A$170"},{"$f":" 'Actuals Inp'!K$308","v":0},{"$f":" 'Actuals Inp'!L$308","v":0},{"$f":" 'Actuals Inp'!M$308","v":0},{"$f":" 'Actuals Inp'!N$308","v":0},{"$f":" 'Actuals Inp'!O$308","v":0},{"$f":" 'Actuals Inp'!P$308","v":0},{"$f":" 'Actuals Inp'!Q$308","v":0},{"$f":" 'Actuals Inp'!R$308","v":0},{"$f":" 'Actuals Inp'!S$308","v":0},{"$f":" 'Actuals Inp'!T$308","v":0},{"$f":" 'Actuals Inp'!U$308","v":0}]
[null,null,null,null,"Pass through opex expenditure - TL","6.7:","PTOEt",null,"GBP m",null,{"$f":" SUM(M48:U48)","v":1.1821437844084701},null,{"$f":"SUM(M45:M47)","v":0},{"$f":"SUM(N45:N47)","v":9.0934137262190101E-2},0.18186827452438001,0.18186827452438001,{"$f":"SUM(Q45:Q47)","v":0.18186827452438001},0.18186827452438001,0.18186827452438001,0.18186827452438001,0]
[]
[]
[null,null,"6.8 Opex legacy Dt amount - OLDt"]
[]
[]
[null,null,"6.9 OLDt"]
[]
[null,null,null,null,{"$f":" 'Licence Inp'!E$411","v":"Legacy Dt maximum RP6 spend amount - TL"},{"$f":" 'Licence Inp'!F$411","v":"Table 8"},{"$f":" 'Licence Inp'!G$411","v":0},{"$f":" 'Licence Inp'!H$411","v":0},{"$f":" 'Licence Inp'!I$411","v":"GBP m"}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$313","v":"Opex legacy Dt amount"},{"$f":" 'Actuals Inp'!F$313","v":"6.9:"},{"$f":" 'Actuals Inp'!G$313","v":"OLDt"},{"$f":" 'Actuals Inp'!H$313","v":0},{"$f":" 'Actuals Inp'!I$313","v":"GBP m"},{"$f":" 'Actuals Inp'!J$313","v":"[Entitlement Model 28.11.16.xlsx]RP6 Transmission Inputs'!$A$169"},{"$f":" 'Actuals Inp'!K$313","v":0},{"$f":" 'Actuals Inp'!L$313","v":0},{"$f":" 'Actuals Inp'!M$313","v":0},{"$f":" 'Actuals Inp'!N$313","v":0},{"$f":" 'Actuals Inp'!O$313","v":0},{"$f":" 'Actuals Inp'!P$313","v":0},{"$f":" 'Actuals Inp'!Q$313","v":0},{"$f":" 'Actuals Inp'!R$313","v":0},{"$f":" 'Actuals Inp'!S$313","v":0},{"$f":" 'Actuals Inp'!T$313","v":0},{"$f":" 'Actuals Inp'!U$313","v":0}]
[null,null,null,null,{"$f":" Time!E$92","v":"RP6 period flag"},{"$f":" Time!F$92","v":0},{"$f":" Time!G$92","v":0},{"$f":" Time!H$92","v":0},{"$f":" Time!I$92","v":"flag"},{"$f":" Time!J$92","v":0},{"$f":" Time!K$92","v":7},{"$f":" Time!L$92","v":0},{"$f":" Time!M$92","v":0},{"$f":" Time!N$92","v":1},{"$f":" Time!O$92","v":1},{"$f":" Time!P$92","v":1},{"$f":" Time!Q$92","v":1},{"$f":" Time!R$92","v":1},{"$f":" Time!S$92","v":1},{"$f":" Time!T$92","v":1},{"$f":" Time!U$92","v":0}]
[null,null,null,null,"Transmission split for opex legacy Dt - TL","6.9:","OLDt",null,"GBP m",null,{"$f":" SUM(M59:U59)","v":0},null,{"$f":" MIN(M57, $H56 - SUM(L59:$L59)) * M58","v":0},{"$f":" MIN(N57, $H56 - SUM($L59:M59)) * N58","v":0},{"$f":" MIN(O57, $H56 - SUM($L59:N59)) * O58","v":0},{"$f":" MIN(P57, $H56 - SUM($L59:O59)) * P58","v":0},{"$f":" MIN(Q57, $H56 - SUM($L59:P59)) * Q58","v":0},{"$f":" MIN(R57, $H56 - SUM($L59:Q59)) * R58","v":0},{"$f":" MIN(S57, $H56 - SUM($L59:R59)) * S58","v":0},{"$f":" MIN(T57, $H56 - SUM($L59:S59)) * T58","v":0},{"$f":" MIN(U57, $H56 - SUM($L59:T59)) * U58","v":0}]
[]
[]
[null,null,"6.10 Demonstrably inefficient pass through opex expenditure - DIPTOEt"]
[]
[]
[null,null,"6.11 DIPTOEt"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$318","v":"Demonstrably inefficient or wasteful expenditure"},{"$f":" 'Actuals Inp'!F$318","v":"6.11:"},{"$f":" 'Actuals Inp'!G$318","v":"DIPTOEt"},{"$f":" 'Actuals Inp'!H$318","v":0},{"$f":" 'Actuals Inp'!I$318","v":"GBP m"},{"$f":" 'Actuals Inp'!J$318","v":"[Entitlement Model 28.11.16.xlsx]RP6 Transmission Inputs'!$A$172"},{"$f":" 'Actuals Inp'!K$318","v":0},{"$f":" 'Actuals Inp'!L$318","v":0},{"$f":" 'Actuals Inp'!M$318","v":0},{"$f":" 'Actuals Inp'!N$318","v":0},{"$f":" 'Actuals Inp'!O$318","v":0},{"$f":" 'Actuals Inp'!P$318","v":0},{"$f":" 'Actuals Inp'!Q$318","v":0},{"$f":" 'Actuals Inp'!R$318","v":0},{"$f":" 'Actuals Inp'!S$318","v":0},{"$f":" 'Actuals Inp'!T$318","v":0},{"$f":" 'Actuals Inp'!U$318","v":0}]
[null,null,null,null,"Demonstrably inefficient or wasteful expenditure - TL","6.11:","DIPTOEt",null,"GBP m",null,{"$f":" SUM(M68:U68)","v":0},null,{"$f":" M67","v":0},{"$f":" N67","v":0},0,0,{"$f":" Q67","v":0},0,0,0,0]
[]
[]
[null,null,"6.12 Opex incentive amount - OIt"]
[]
[]
[null,null,"6.13 OIt",null,null,"OIt = (AOt + AOOt - (QOEt - DIQOEt) * 50%"]
[]
[null,null,null,null,{"$f":" 'Licence Inp'!E$416","v":"Opex incentive licensee share % - TL"},{"$f":" 'Licence Inp'!F$416","v":"6.13:"},{"$f":" 'Licence Inp'!G$416","v":0},{"$f":" 'Licence Inp'!H$416","v":0.5},{"$f":" 'Licence Inp'!I$416","v":"%"}]
[null,null,null,null,{"$f":" E$92","v":"Allowed opex - TL"},{"$f":" F$92","v":"6.15:"},"AOt",0,"GBP m",0,50.762913466452126,0,0,4.0215494242056318,7.9762668017016107,7.8974049462135651,{"$f":" Q$92","v":7.8192864758542147},7.7647075492737301,7.6850353128473738,7.5986629563559918,0]
[null,null,null,null,{"$f":" E$103","v":"Allowed opex - other amount- TL"},{"$f":" F$103","v":"6.17:"},"AOOt",0,"GBP m",0,0,0,0,0,0,0,{"$f":" Q$103","v":0},0,0,0,0]
[null,null,null,null,{"$f":" E$25","v":"Opex incurred by the licensee - excl. PTOEt - TL"},{"$f":" F$25","v":"6.3:"},"QOEt",0,"GBP m",0,50.762913466452119,0,0,4.0215494242056318,7.9762668017016107,7.8974049462135643,{"$f":" Q$25","v":7.8192864758542147},7.7647075492737301,7.6850353128473738,7.5986629563559918,0]
[null,null,null,null,{"$f":" E$34","v":"Demonstrably inefficient or wasteful expenditure - TL"},{"$f":" F$34","v":"6.5:"},"DIQOEt",0,"GBP m",0,0,0,0,0,0,0,{"$f":" Q$34","v":0},0,0,0,0]
[null,null,null,null,"Opex incentive amount - TL","6.13:","OIt",null,"GBP m",null,{"$f":" SUM(M81:U81)","v":4.4408920985006262E-16},null,{"$f":" (M77 + M78 - M79 + M80) * $H76","v":0},{"$f":" (N77 + N78 - N79 + N80) * $H76","v":0},0,4.4408920985006262E-16,{"$f":" (Q77 + Q78 - Q79 + Q80) * $H76","v":0},0,0,0,0]
[]
[]
[null,null,"6.14 Allowed opex amount - AOt"]
[]
[]
[null,null,"6.15 AOt",null,null,"AOt = AO_2016t * RPIt / RPI2016"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$12","v":"RPI as on 2015/16 - (Base year 1993/94)"},{"$f":" 'Actuals Inp'!F$12","v":0},{"$f":" 'Actuals Inp'!G$12","v":"RPI2016"},{"$f":" 'Actuals Inp'!H$12","v":259.5},{"$f":" 'Actuals Inp'!I$12","v":"index"}]
[null,null,null,null,{"$f":" 'Licence Inp'!E$421","v":"Allowed opex - base year 2016 - TL"},{"$f":" 'Licence Inp'!F$421","v":"Table 9"},{"$f":" 'Licence Inp'!G$421","v":"AO_2016t"},{"$f":" 'Licence Inp'!H$421","v":0},{"$f":" 'Licence Inp'!I$421","v":"GBP m"},{"$f":" 'Licence Inp'!J$421","v":"As per client file received on 16 Jan 2017"},{"$f":" 'Licence Inp'!K$421","v":50.762913466452119},{"$f":" 'Licence Inp'!L$421","v":0},{"$f":" 'Licence Inp'!M$421","v":0},{"$f":" 'Licence Inp'!N$421","v":4.0215494242056318},{"$f":" 'Licence Inp'!O$421","v":7.9762668017016107},{"$f":" 'Licence Inp'!P$421","v":7.8974049462135643},{"$f":" 'Licence Inp'!Q$421","v":7.8192864758542147},{"$f":" 'Licence Inp'!R$421","v":7.7647075492737301},{"$f":" 'Licence Inp'!S$421","v":7.6850353128473738},{"$f":" 'Licence Inp'!T$421","v":7.5986629563559918},{"$f":" 'Licence Inp'!U$421","v":0}]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,"Allowed opex - TL","6.15:","AOt",null,"GBP m",null,{"$f":" SUM(M92:U92)","v":50.762913466452126},null,{"$f":" M90 * M91 / $H89","v":0},{"$f":" N90 * N91 / $H89","v":4.0215494242056318},7.9762668017016107,7.8974049462135651,{"$f":" Q90 * Q91 / $H89","v":7.8192864758542147},7.7647075492737301,7.6850353128473738,7.5986629563559918,0]
[]
[]
[null,null,"6.16 Allowed opex other amount - AOOt"]
[]
[]
[null,null,"6.17 AOOTt",null,null,"AOOt = IAt + RRt + COLt"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$323","v":"Allowed opex - injurious affectation"},{"$f":" 'Actuals Inp'!F$323","v":"6.17:"},{"$f":" 'Actuals Inp'!G$323","v":"IAt"},{"$f":" 'Actuals Inp'!H$323","v":0},{"$f":" 'Actuals Inp'!I$323","v":"GBP m"},{"$f":" 'Actuals Inp'!J$323","v":"[Entitlement Model 28.11.16.xlsx]RP6 Transmission Inputs'!$A$165"},{"$f":" 'Actuals Inp'!K$323","v":0},{"$f":" 'Actuals Inp'!L$323","v":0},{"$f":" 'Actuals Inp'!M$323","v":0},{"$f":" 'Actuals Inp'!N$323","v":0},{"$f":" 'Actuals Inp'!O$323","v":0},{"$f":" 'Actuals Inp'!P$323","v":0},{"$f":" 'Actuals Inp'!Q$323","v":0},{"$f":" 'Actuals Inp'!R$323","v":0},{"$f":" 'Actuals Inp'!S$323","v":0},{"$f":" 'Actuals Inp'!T$323","v":0},{"$f":" 'Actuals Inp'!U$323","v":0}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$324","v":"Allowed opex - regulatory reporting"},{"$f":" 'Actuals Inp'!F$324","v":"6.17:"},{"$f":" 'Actuals Inp'!G$324","v":"RRt"},{"$f":" 'Actuals Inp'!H$324","v":0},{"$f":" 'Actuals Inp'!I$324","v":"GBP m"},{"$f":" 'Actuals Inp'!J$324","v":"[Entitlement Model 28.11.16.xlsx]RP6 Transmission Inputs'!$A$164"},{"$f":" 'Actuals Inp'!K$324","v":0},{"$f":" 'Actuals Inp'!L$324","v":0},{"$f":" 'Actuals Inp'!M$324","v":0},{"$f":" 'Actuals Inp'!N$324","v":0},{"$f":" 'Actuals Inp'!O$324","v":0},{"$f":" 'Actuals Inp'!P$324","v":0},{"$f":" 'Actuals Inp'!Q$324","v":0},{"$f":" 'Actuals Inp'!R$324","v":0},{"$f":" 'Actuals Inp'!S$324","v":0},{"$f":" 'Actuals Inp'!T$324","v":0},{"$f":" 'Actuals Inp'!U$324","v":0}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$325","v":"Allowed opex - changes of law"},{"$f":" 'Actuals Inp'!F$325","v":"6.18:"},{"$f":" 'Actuals Inp'!G$325","v":"COLt"},{"$f":" 'Actuals Inp'!H$325","v":0},{"$f":" 'Actuals Inp'!I$325","v":"GBP m"},{"$f":" 'Actuals Inp'!J$325","v":"[Entitlement Model 28.11.16.xlsx]RP6 Transmission Inputs'!$A$166"},{"$f":" 'Actuals Inp'!K$325","v":0},{"$f":" 'Actuals Inp'!L$325","v":0},{"$f":" 'Actuals Inp'!M$325","v":0},{"$f":" 'Actuals Inp'!N$325","v":0},{"$f":" 'Actuals Inp'!O$325","v":0},{"$f":" 'Actuals Inp'!P$325","v":0},{"$f":" 'Actuals Inp'!Q$325","v":0},{"$f":" 'Actuals Inp'!R$325","v":0},{"$f":" 'Actuals Inp'!S$325","v":0},{"$f":" 'Actuals Inp'!T$325","v":0},{"$f":" 'Actuals Inp'!U$325","v":0}]
[null,null,null,null,"Allowed opex - other amount- TL","6.17:","AOOt",null,"GBP m",null,{"$f":" SUM(M103:U103)","v":0},null,{"$f":"SUM(M100:M102)","v":0},{"$f":"SUM(N100:N102)","v":0},0,0,{"$f":"SUM(Q100:Q102)","v":0},0,0,0,0]

{"sheet":"TL - C7","index":32,"n_rows":21,"n_cols":21,"rows_kept":21,"cut":false,"hidden":false,"merged":[]}
[{"$f":" RIGHT(CELL(\"filename\", $A$1), LEN(CELL(\"filename\", $A$1)) - SEARCH(\"]\", CELL(\"filename\", $A$1)))","v":"TL - C7"},null,null,null,null,null,null,{"$f":"IF('Actuals Inp'!H9=0,\"15/16\",\"Nominal\")","v":"15/16"}]
[null,null,null,null,{"$f":" Time!E$23","v":"Model period ending"},null,null,{"$f":" Check!$H$9","v":0},"Error chks",null,null,null,{"$f":" Time!M$23","v":"2017-03-31"},{"$f":" Time!N$23","v":"2018-03-31"},{"$f":" Time!O$23","v":"2019-03-31"},{"$f":" Time!P$23","v":"2020-03-31"},{"$f":" Time!Q$23","v":"2021-03-31"},{"$f":" Time!R$23","v":"2022-03-31"},{"$f":" Time!S$23","v":"2023-03-31"},{"$f":" Time!T$23","v":"2024-03-31"},{"$f":" Time!U$23","v":"2025-03-31"}]
[null,null,null,null,{"$f":" Time!E$154","v":"Timeline label"},null,null,{"$f":" Track!$M$2","v":0},"Track chgs",null,null,null,{"$f":" Time!M$154","v":"RP5"},{"$f":" Time!N$154","v":"RP5 / RP6"},{"$f":" Time!O$154","v":"RP6"},{"$f":" Time!P$154","v":"RP6"},{"$f":" Time!Q$154","v":"RP6"},{"$f":" Time!R$154","v":"RP6"},{"$f":" Time!S$154","v":"RP6"},{"$f":" Time!T$154","v":"RP6"},{"$f":" Time!U$154","v":"Post RP6"}]
[null,null,null,null,{"$f":" Time!E$36","v":"Financial year ending"},null,null,{"$f":" Check!$H$37","v":0},"Alerts",null,null,null,{"$f":" Time!M$36","v":2017},{"$f":" Time!N$36","v":2018},{"$f":" Time!O$36","v":2019},{"$f":" Time!P$36","v":2020},{"$f":" Time!Q$36","v":2021},{"$f":" Time!R$36","v":2022},{"$f":" Time!S$36","v":2023},{"$f":" Time!T$36","v":2024},{"$f":" Time!U$36","v":2025}]
[null,null,null,null,{"$f":" Time!E$10","v":"Model column counter"},"Para references","Defined Term","Constant","Unit",null,"Total",null,{"$f":" Time!M$10","v":1},{"$f":" Time!N$10","v":2},{"$f":" Time!O$10","v":3},{"$f":" Time!P$10","v":4},{"$f":" Time!Q$10","v":5},{"$f":" Time!R$10","v":6},{"$f":" Time!S$10","v":7},{"$f":" Time!T$10","v":8},{"$f":" Time!U$10","v":9}]
[]
["7. THE PENSION DEFICIT AMOUNT - Pt"]
[]
[null,null,"7.1 Pension deficit amount - Pt",null,null,"Pt = P_2010t * RPIt / RPI2016"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$12","v":"RPI as on 2015/16 - (Base year 1993/94)"},{"$f":" 'Actuals Inp'!F$12","v":0},{"$f":" 'Actuals Inp'!G$12","v":"RPI2016"},{"$f":" 'Actuals Inp'!H$12","v":259.5},{"$f":" 'Actuals Inp'!I$12","v":"index"}]
[]
[null,null,null,null,{"$f":" 'Licence Inp'!E$426","v":"Historic deficit repair - TL"},{"$f":" 'Licence Inp'!F$426","v":"Table 10"},{"$f":" 'Licence Inp'!G$426","v":0},{"$f":" 'Licence Inp'!H$426","v":0},{"$f":" 'Licence Inp'!I$426","v":"GBP m"},{"$f":" 'Licence Inp'!J$426","v":"[Entitlement Model 28.11.16.xlsx]RP6 Transmission Inputs'!A180"},{"$f":" 'Licence Inp'!K$426","v":26.762414627520002},{"$f":" 'Licence Inp'!L$426","v":0},{"$f":" 'Licence Inp'!M$426","v":0},{"$f":" 'Licence Inp'!N$426","v":2.0812915094399997},{"$f":" 'Licence Inp'!O$426","v":4.14169531776},{"$f":" 'Licence Inp'!P$426","v":4.1328906933599994},{"$f":" 'Licence Inp'!Q$426","v":4.1452171675200002},{"$f":" 'Licence Inp'!R$426","v":4.1311297684800001},{"$f":" 'Licence Inp'!S$426","v":4.1117595948000005},{"$f":" 'Licence Inp'!T$426","v":4.0184305761600001},{"$f":" 'Licence Inp'!U$426","v":0}]
[null,null,null,null,{"$f":" 'Licence Inp'!E$427","v":"ERDC disallowance - TL"},{"$f":" 'Licence Inp'!F$427","v":"Table 10"},{"$f":" 'Licence Inp'!G$427","v":0},{"$f":" 'Licence Inp'!H$427","v":0},{"$f":" 'Licence Inp'!I$427","v":"GBP m"},{"$f":" 'Licence Inp'!J$427","v":"[Entitlement Model 28.11.16.xlsx]RP6 Transmission Inputs'!A181"},{"$f":" 'Licence Inp'!K$427","v":-7.1312400000000009},{"$f":" 'Licence Inp'!L$427","v":0},{"$f":" 'Licence Inp'!M$427","v":0},{"$f":" 'Licence Inp'!N$427","v":-0.54371999999999998},{"$f":" 'Licence Inp'!O$427","v":-1.10544},{"$f":" 'Licence Inp'!P$427","v":-1.1030899999999999},{"$f":" 'Licence Inp'!Q$427","v":-1.1063800000000001},{"$f":" 'Licence Inp'!R$427","v":-1.1026200000000002},{"$f":" 'Licence Inp'!S$427","v":-1.09745},{"$f":" 'Licence Inp'!T$427","v":-1.07254},{"$f":" 'Licence Inp'!U$427","v":0}]
[]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[]
[null,null,null,null,"Pension deficit amount - historic repair - TL",null,null,null,"GBP m",null,{"$f":" SUM(M18:U18)","v":26.762414627520002},null,{"$f":" M13 * M$16 / $H$11","v":0},2.0812915094399997,4.14169531776,4.1328906933599994,4.1452171675200002,4.1311297684800001,4.1117595948000005,4.0184305761600001,0]
[null,null,null,null,"Pension deficit amount - ERDC disallowance - TL",null,null,null,"GBP m",null,{"$f":" SUM(M19:U19)","v":-7.1312400000000009},null,{"$f":" M14 * M$16 / $H$11","v":0},-0.54371999999999998,-1.10544,-1.1030899999999999,-1.1063800000000001,-1.1026200000000002,-1.09745,-1.07254,0]
[]
[null,null,null,null,"Pension deficit amount - TL","7.1:","Pt",null,"GBP m",null,{"$f":" SUM(M21:U21)","v":19.63117462752},null,{"$f":" SUM(M18:M19)","v":0},1.5375715094399998,3.0362553177600002,3.0298006933599995,3.0388371675200001,3.0285097684800002,3.0143095948000003,2.9458905761600001,0]

{"sheet":"TL - C8","index":33,"n_rows":14,"n_cols":21,"rows_kept":14,"cut":false,"hidden":false,"merged":[]}
[{"$f":" RIGHT(CELL(\"filename\", $A$1), LEN(CELL(\"filename\", $A$1)) - SEARCH(\"]\", CELL(\"filename\", $A$1)))","v":"TL - C8"},null,null,null,null,null,null,{"$f":"IF('Actuals Inp'!H9=0,\"15/16\",\"Nominal\")","v":"15/16"}]
[null,null,null,null,{"$f":" Time!E$23","v":"Model period ending"},null,null,{"$f":" Check!$H$9","v":0},"Error chks",null,null,null,{"$f":" Time!M$23","v":"2017-03-31"},{"$f":" Time!N$23","v":"2018-03-31"},{"$f":" Time!O$23","v":"2019-03-31"},{"$f":" Time!P$23","v":"2020-03-31"},{"$f":" Time!Q$23","v":"2021-03-31"},{"$f":" Time!R$23","v":"2022-03-31"},{"$f":" Time!S$23","v":"2023-03-31"},{"$f":" Time!T$23","v":"2024-03-31"},{"$f":" Time!U$23","v":"2025-03-31"}]
[null,null,null,null,{"$f":" Time!E$154","v":"Timeline label"},null,null,{"$f":" Track!$M$2","v":0},"Track chgs",null,null,null,{"$f":" Time!M$154","v":"RP5"},{"$f":" Time!N$154","v":"RP5 / RP6"},{"$f":" Time!O$154","v":"RP6"},{"$f":" Time!P$154","v":"RP6"},{"$f":" Time!Q$154","v":"RP6"},{"$f":" Time!R$154","v":"RP6"},{"$f":" Time!S$154","v":"RP6"},{"$f":" Time!T$154","v":"RP6"},{"$f":" Time!U$154","v":"Post RP6"}]
[null,null,null,null,{"$f":" Time!E$36","v":"Financial year ending"},null,null,{"$f":" Check!$H$37","v":0},"Alerts",null,null,null,{"$f":" Time!M$36","v":2017},{"$f":" Time!N$36","v":2018},{"$f":" Time!O$36","v":2019},{"$f":" Time!P$36","v":2020},{"$f":" Time!Q$36","v":2021},{"$f":" Time!R$36","v":2022},{"$f":" Time!S$36","v":2023},{"$f":" Time!T$36","v":2024},{"$f":" Time!U$36","v":2025}]
[null,null,null,null,{"$f":" Time!E$10","v":"Model column counter"},"Para references","Defined Term","Constant","Unit",null,"Total",null,{"$f":" Time!M$10","v":1},{"$f":" Time!N$10","v":2},{"$f":" Time!O$10","v":3},{"$f":" Time!P$10","v":4},{"$f":" Time!Q$10","v":5},{"$f":" Time!R$10","v":6},{"$f":" Time!S$10","v":7},{"$f":" Time!T$10","v":8},{"$f":" Time!U$10","v":9}]
[]
["8. THE COST OF THE INVESTIGATION AMOUNT - COIt"]
[]
[null,null,"8.1 COIt",null,null,"COIt = COI_2016t * RPIt / RPI2016"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$12","v":"RPI as on 2015/16 - (Base year 1993/94)"},{"$f":" 'Actuals Inp'!F$12","v":0},{"$f":" 'Actuals Inp'!G$12","v":"RPI2016"},{"$f":" 'Actuals Inp'!H$12","v":259.5},{"$f":" 'Actuals Inp'!I$12","v":"index"}]
[null,null,null,null,{"$f":" 'Licence Inp'!E$442","v":"Cost of investigation - base year 2016 - TL"},{"$f":" 'Licence Inp'!F$442","v":"8.1:"},{"$f":" 'Licence Inp'!G$442","v":"COI_2016t"},{"$f":" 'Licence Inp'!H$442","v":0},{"$f":" 'Licence Inp'!I$442","v":"GBP m"},{"$f":" 'Licence Inp'!J$442","v":"[Entitlement Model 28.11.16.xlsx]RP6 Transmission Inputs'!$A$187"},{"$f":" 'Licence Inp'!K$442","v":0},{"$f":" 'Licence Inp'!L$442","v":0},{"$f":" 'Licence Inp'!M$442","v":0},{"$f":" 'Licence Inp'!N$442","v":0},{"$f":" 'Licence Inp'!O$442","v":0},{"$f":" 'Licence Inp'!P$442","v":0},{"$f":" 'Licence Inp'!Q$442","v":0},{"$f":" 'Licence Inp'!R$442","v":0},{"$f":" 'Licence Inp'!S$442","v":0},{"$f":" 'Licence Inp'!T$442","v":0},{"$f":" 'Licence Inp'!U$442","v":0}]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,"Cost of investigation amount - TL","8.1:","COIt",null,"GBP m",null,{"$f":" SUM(M14:U14)","v":0},null,{"$f":" M12 * M13 / $H11","v":0},0,0,0,{"$f":" Q12 * Q13 / $H11","v":0},0,0,0,0]

{"sheet":"TL - C9","index":34,"n_rows":277,"n_cols":21,"rows_kept":277,"cut":false,"hidden":false,"merged":[]}
[{"$f":" RIGHT(CELL(\"filename\", $A$1), LEN(CELL(\"filename\", $A$1)) - SEARCH(\"]\", CELL(\"filename\", $A$1)))","v":"TL - C9"},null,null,null,null,null,null,{"$f":"IF('Actuals Inp'!H9=0,\"15/16\",\"Nominal\")","v":"15/16"}]
[null,null,null,null,{"$f":" Time!E$23","v":"Model period ending"},null,null,{"$f":" Check!$H$9","v":0},"Error chks",null,null,null,{"$f":" Time!M$23","v":"2017-03-31"},{"$f":" Time!N$23","v":"2018-03-31"},{"$f":" Time!O$23","v":"2019-03-31"},{"$f":" Time!P$23","v":"2020-03-31"},{"$f":" Time!Q$23","v":"2021-03-31"},{"$f":" Time!R$23","v":"2022-03-31"},{"$f":" Time!S$23","v":"2023-03-31"},{"$f":" Time!T$23","v":"2024-03-31"},{"$f":" Time!U$23","v":"2025-03-31"}]
[null,null,null,null,{"$f":" Time!E$154","v":"Timeline label"},null,null,{"$f":" Track!$M$2","v":0},"Track chgs",null,null,null,{"$f":" Time!M$154","v":"RP5"},{"$f":" Time!N$154","v":"RP5 / RP6"},{"$f":" Time!O$154","v":"RP6"},{"$f":" Time!P$154","v":"RP6"},{"$f":" Time!Q$154","v":"RP6"},{"$f":" Time!R$154","v":"RP6"},{"$f":" Time!S$154","v":"RP6"},{"$f":" Time!T$154","v":"RP6"},{"$f":" Time!U$154","v":"Post RP6"}]
[null,null,null,null,{"$f":" Time!E$36","v":"Financial year ending"},null,null,{"$f":" Check!$H$37","v":0},"Alerts",null,null,null,{"$f":" Time!M$36","v":2017},{"$f":" Time!N$36","v":2018},{"$f":" Time!O$36","v":2019},{"$f":" Time!P$36","v":2020},{"$f":" Time!Q$36","v":2021},{"$f":" Time!R$36","v":2022},{"$f":" Time!S$36","v":2023},{"$f":" Time!T$36","v":2024},{"$f":" Time!U$36","v":2025}]
[null,null,null,null,{"$f":" Time!E$10","v":"Model column counter"},"Para references","Defined Term","Constant","Unit",null,"Total",null,{"$f":" Time!M$10","v":1},{"$f":" Time!N$10","v":2},{"$f":" Time!O$10","v":3},{"$f":" Time!P$10","v":4},{"$f":" Time!Q$10","v":5},{"$f":" Time!R$10","v":6},{"$f":" Time!S$10","v":7},{"$f":" Time!T$10","v":8},{"$f":" Time!U$10","v":9}]
[]
["9. THE TAX AMOUNT - TAXt"]
[]
[null,null,"9.1 TAXt",null,null,"TAXt = TRt / (1 - TRt) * (RETt + DEPt - INTt - CAt)"]
[]
[null,null,null,null,{"$f":" 'Licence Inp'!E$245","v":"Tax rate - DL"},{"$f":" 'Licence Inp'!F$245","v":"9.1:"},{"$f":" 'Licence Inp'!G$245","v":"TRt"},{"$f":" 'Licence Inp'!H$245","v":0},{"$f":" 'Licence Inp'!I$245","v":"%"},{"$f":" 'Licence Inp'!J$245","v":"[Entitlement Model 28.11.16.xlsx]RP6 Transmission Inputs'!$A$193"},{"$f":" 'Licence Inp'!K$245","v":0},{"$f":" 'Licence Inp'!L$245","v":0},{"$f":" 'Licence Inp'!M$245","v":0},{"$f":" 'Licence Inp'!N$245","v":0.19},{"$f":" 'Licence Inp'!O$245","v":0.19},{"$f":" 'Licence Inp'!P$245","v":0.19},{"$f":" 'Licence Inp'!Q$245","v":0.17},{"$f":" 'Licence Inp'!R$245","v":0.17},{"$f":" 'Licence Inp'!S$245","v":0.17},{"$f":" 'Licence Inp'!T$245","v":0.17},{"$f":" 'Licence Inp'!U$245","v":0}]
[null,null,null,null,{"$f":" 'TL - C5'!E$25","v":"WACC return - TL"},{"$f":" 'TL - C5'!F$25","v":"5.1:"},{"$f":" 'TL - C5'!G$25","v":"RETt"},{"$f":" 'TL - C5'!H$25","v":0},{"$f":" 'TL - C5'!I$25","v":"GBP m"},{"$f":" 'TL - C5'!J$25","v":0},{"$f":" 'TL - C5'!K$25","v":69.95697362382171},{"$f":" 'TL - C5'!L$25","v":0},{"$f":" 'TL - C5'!M$25","v":0},{"$f":" 'TL - C5'!N$25","v":5.1822173621171386},{"$f":" 'TL - C5'!O$25","v":10.385364856569533},{"$f":" 'TL - C5'!P$25","v":10.586950213373774},{"$f":" 'TL - C5'!Q$25","v":10.875025249360254},{"$f":" 'TL - C5'!R$25","v":11.009292829698563},{"$f":" 'TL - C5'!S$25","v":11.017990628600483},{"$f":" 'TL - C5'!T$25","v":10.900132484101967},{"$f":" 'TL - C5'!U$25","v":0}]
[null,null,null,null,{"$f":" 'TL - C4'!E$19","v":"Depreciation amount - TL"},{"$f":" 'TL - C4'!F$19","v":"4.45:"},{"$f":" 'TL - C4'!G$19","v":"DEPt"},{"$f":" 'TL - C4'!H$19","v":0},{"$f":" 'TL - C4'!I$19","v":"GBP m"},{"$f":" 'TL - C4'!J$19","v":0},{"$f":" 'TL - C4'!K$19","v":106.39978744860419},{"$f":" 'TL - C4'!L$19","v":0},{"$f":" 'TL - C4'!M$19","v":0},{"$f":" 'TL - C4'!N$19","v":7.7557941815751352},{"$f":" 'TL - C4'!O$19","v":15.454155661933939},{"$f":" 'TL - C4'!P$19","v":15.854982853764891},{"$f":" 'TL - C4'!Q$19","v":16.336722267775347},{"$f":" 'TL - C4'!R$19","v":16.750745846468178},{"$f":" 'TL - C4'!S$19","v":17.057292267204815},{"$f":" 'TL - C4'!T$19","v":17.190094369881891},{"$f":" 'TL - C4'!U$19","v":0}]
[null,null,null,null,{"$f":" E$28","v":"Interest on the value of RAB average - TL"},{"$f":" F$28","v":0},"INTt",0,"GBP m",0,50.17815799021831,0,0,3.7170579009641354,7.4491283937067827,7.5937198669833439,{"$f":" Q$28","v":7.8003479402115605},7.8966542769523178,7.9028929620305837,7.8183566493695862,0]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$332","v":"Capital allowances - CAt - TL"},{"$f":" 'Actuals Inp'!F$332","v":"9.1:"},{"$f":" 'Actuals Inp'!G$332","v":"CAt"},{"$f":" 'Actuals Inp'!H$332","v":0},{"$f":" 'Actuals Inp'!I$332","v":"GBP m"},{"$f":" 'Actuals Inp'!J$332","v":0},{"$f":" 'Actuals Inp'!K$332","v":90.485716093019334},{"$f":" 'Actuals Inp'!L$332","v":0},{"$f":" 'Actuals Inp'!M$332","v":0},{"$f":" 'Actuals Inp'!N$332","v":6.2474903590616195},{"$f":" 'Actuals Inp'!O$332","v":13.730514599184273},{"$f":" 'Actuals Inp'!P$332","v":14.275212603140924},{"$f":" 'Actuals Inp'!Q$332","v":14.60799382106438},{"$f":" 'Actuals Inp'!R$332","v":14.317235843630296},{"$f":" 'Actuals Inp'!S$332","v":14.061533903587479},{"$f":" 'Actuals Inp'!T$332","v":13.245734963350362},{"$f":" 'Actuals Inp'!U$332","v":0}]
[null,null,null,null,"Tax - TL","9.1:","TAXt",null,"GBP m",null,{"$f":" SUM(M16:U16)","v":7.6737131734896469},null,{"$f":" (M11 / (1 - M11) * (M12 + M13 - M14 - M15))","v":0},0.6974790418477016,1.0930576911930352,1.0726791523860932,0.98383009457366555,1.1359581378907244,1.2516211146166625,1.4390879409817645,0]
[]
[]
[null,null,"Interest on the value of average of all RAB",null,null,"INTt = ∑ (ORAB_Xt + CRAB_Xt) / 2 ) * G * NCOD"]
[]
[null,null,null,null,{"$f":" 'Licence Inp'!E$247","v":"Notional gearing - DL"},{"$f":" 'Licence Inp'!F$247","v":"9.1:"},{"$f":" 'Licence Inp'!G$247","v":"G"},{"$f":" 'Licence Inp'!H$247","v":0.45},{"$f":" 'Licence Inp'!I$247","v":"%"}]
[null,null,null,null,{"$f":" 'Licence Inp'!E$248","v":"Notional nominal cost of debt - DL"},{"$f":" 'Licence Inp'!F$248","v":"9.1:"},{"$f":" 'Licence Inp'!G$248","v":"NCOD"},{"$f":" 'Licence Inp'!H$248","v":4.99E-2},{"$f":" 'Licence Inp'!I$248","v":"%"}]
[null,null,null,null,{"$f":" 'TL - C5'!E$49","v":"Transmission average RAB value"},{"$f":" 'TL - C5'!F$49","v":0},{"$f":" 'TL - C5'!G$49","v":"(ORAB_TNt + CRAB_TNt) / 2"},{"$f":" 'TL - C5'!H$49","v":0},{"$f":" 'TL - C5'!I$49","v":"GBP m"},{"$f":" 'TL - C5'!J$49","v":0},{"$f":" 'TL - C5'!K$49","v":0},{"$f":" 'TL - C5'!L$49","v":0},{"$f":" 'TL - C5'!M$49","v":0},{"$f":" 'TL - C5'!N$49","v":267.5421491881707},{"$f":" 'TL - C5'!O$49","v":265.08231978853775},{"$f":" 'TL - C5'!P$49","v":261.79713392562218},{"$f":" 'TL - C5'!Q$49","v":258.46509817152844},{"$f":" 'TL - C5'!R$49","v":255.05260122102521},{"$f":" 'TL - C5'!S$49","v":251.49026912976251},{"$f":" 'TL - C5'!T$49","v":247.78201393098624},{"$f":" 'TL - C5'!U$49","v":0}]
[null,null,null,null,{"$f":" 'TL - C5'!E$66","v":"Renewable average RAB value"},{"$f":" 'TL - C5'!F$66","v":0},{"$f":" 'TL - C5'!G$66","v":"(ORAB_RNt + CRAB_RNt) / 2"},{"$f":" 'TL - C5'!H$66","v":0},{"$f":" 'TL - C5'!I$66","v":"GBP m"},{"$f":" 'TL - C5'!J$66","v":0},{"$f":" 'TL - C5'!K$66","v":0},{"$f":" 'TL - C5'!L$66","v":0},{"$f":" 'TL - C5'!M$66","v":0},{"$f":" 'TL - C5'!N$66","v":61.19951487698259},{"$f":" 'TL - C5'!O$66","v":64.208502261152944},{"$f":" 'TL - C5'!P$66","v":73.760193773380067},{"$f":" 'TL - C5'!Q$66","v":86.155385285607196},{"$f":" 'TL - C5'!R$66","v":93.958326797834317},{"$f":" 'TL - C5'!S$66","v":98.009143310061432},{"$f":" 'TL - C5'!T$66","v":98.141209822288573},{"$f":" 'TL - C5'!U$66","v":0}]
[null,null,null,null,{"$f":" 'TL - C5'!E$83","v":"NSI average RAB value"},{"$f":" 'TL - C5'!F$83","v":0},{"$f":" 'TL - C5'!G$83","v":"(ORAB_NSIt + CRAB_NSIt) / 2"},{"$f":" 'TL - C5'!H$83","v":0},{"$f":" 'TL - C5'!I$83","v":"GBP m"},{"$f":" 'TL - C5'!J$83","v":0},{"$f":" 'TL - C5'!K$83","v":0},{"$f":" 'TL - C5'!L$83","v":0},{"$f":" 'TL - C5'!M$83","v":0},{"$f":" 'TL - C5'!N$83","v":0.89678720614796692},{"$f":" 'TL - C5'!O$83","v":0.85781754177619418},{"$f":" 'TL - C5'!P$83","v":0.80585798928049712},{"$f":" 'TL - C5'!Q$83","v":0.75389843678480006},{"$f":" 'TL - C5'!R$83","v":0.701938884289103},{"$f":" 'TL - C5'!S$83","v":0.64997933179340595},{"$f":" 'TL - C5'!T$83","v":0.59801977929770889},{"$f":" 'TL - C5'!U$83","v":0}]
[null,null,null,null,{"$f":" 'TL - C5'!E$100","v":"T5Y average RAB value"},{"$f":" 'TL - C5'!F$100","v":0},{"$f":" 'TL - C5'!G$100","v":"(ORAB_T5Yt + CRAB_T5Yt) / 2"},{"$f":" 'TL - C5'!H$100","v":0},{"$f":" 'TL - C5'!I$100","v":"GBP m"},{"$f":" 'TL - C5'!J$100","v":0},{"$f":" 'TL - C5'!K$100","v":0},{"$f":" 'TL - C5'!L$100","v":0},{"$f":" 'TL - C5'!M$100","v":0},{"$f":" 'TL - C5'!N$100","v":1.4288300436963643},{"$f":" 'TL - C5'!O$100","v":1.5872051516541834},{"$f":" 'TL - C5'!P$100","v":1.8118250880852378},{"$f":" 'TL - C5'!Q$100","v":2.0025025510388623},{"$f":" 'TL - C5'!R$100","v":1.9528768934363616},{"$f":" 'TL - C5'!S$100","v":1.7941825784420935},{"$f":" 'TL - C5'!T$100","v":1.6576319681884224},{"$f":" 'TL - C5'!U$100","v":0}]
[null,null,null,null,{"$f":" Time!E$98","v":"RP6 PPF- actual / actual"},{"$f":" Time!F$98","v":0},{"$f":" Time!G$98","v":0},{"$f":" Time!H$98","v":0},{"$f":" Time!I$98","v":"factor"},{"$f":" Time!J$98","v":0},{"$f":" Time!K$98","v":6.5},{"$f":" Time!L$98","v":0},{"$f":" Time!M$98","v":0},{"$f":" Time!N$98","v":0.5},{"$f":" Time!O$98","v":1},{"$f":" Time!P$98","v":1},{"$f":" Time!Q$98","v":1},{"$f":" Time!R$98","v":1},{"$f":" Time!S$98","v":1},{"$f":" Time!T$98","v":1},{"$f":" Time!U$98","v":0}]
[null,null,null,null,"Interest on the value of RAB average - TL",null,"INTt",null,"GBP m",null,{"$f":" SUM(M28:U28)","v":50.17815799021831},null,{"$f":" SUM(M23:M26) * $H21 * $H22 * M27","v":0},3.7170579009641354,7.4491283937067827,7.5937198669833439,{"$f":" SUM(Q23:Q26) * $H21 * $H22 * Q27","v":7.8003479402115605},7.8966542769523178,7.9028929620305837,7.8183566493695862,0]
[]
[]
["9. CAPEX ADDITIONS - TL"]
[]
[null,null,"Capex additions - TN",null,null,"Capex addition = ∑ (QCE_TNt - DIQCE_TNt + PTCE_TNt - DIPTCE_TNt - CD_TNt + CI_TNt)"]
[]
[null,null,null,null,{"$f":" 'TL - C4'!E$122","v":"Qualifying capex amount - TN"},{"$f":" 'TL - C4'!F$122","v":"4.17:"},{"$f":" 'TL - C4'!G$122","v":"QCE_TNt"},{"$f":" 'TL - C4'!H$122","v":0},{"$f":" 'TL - C4'!I$122","v":"GBP m"},{"$f":" 'TL - C4'!J$122","v":0},{"$f":" 'TL - C4'!K$122","v":59.696589678428481},{"$f":" 'TL - C4'!L$122","v":0},{"$f":" 'TL - C4'!M$122","v":0},{"$f":" 'TL - C4'!N$122","v":4.719686378130457},{"$f":" 'TL - C4'!O$122","v":9.3592324815602588},{"$f":" 'TL - C4'!P$122","v":9.279772597791812},{"$f":" 'TL - C4'!Q$122","v":9.2009873284365611},{"$f":" 'TL - C4'!R$122","v":9.1228709460181321},{"$f":" 'TL - C4'!S$122","v":9.0454177716864397},{"$f":" 'TL - C4'!T$122","v":8.9686221748048229},{"$f":" 'TL - C4'!U$122","v":0}]
[null,null,null,"less",{"$f":" 'TL - C4'!E$131","v":"Demonstrably inefficient qualifying capex exp. - TN"},{"$f":" 'TL - C4'!F$131","v":"4.19:"},{"$f":" 'TL - C4'!G$131","v":"DIQCE_TNt"},{"$f":" 'TL - C4'!H$131","v":0},{"$f":" 'TL - C4'!I$131","v":"GBP m"},{"$f":" 'TL - C4'!J$131","v":0},{"$f":" 'TL - C4'!K$131","v":0},{"$f":" 'TL - C4'!L$131","v":0},{"$f":" 'TL - C4'!M$131","v":0},{"$f":" 'TL - C4'!N$131","v":0},{"$f":" 'TL - C4'!O$131","v":0},{"$f":" 'TL - C4'!P$131","v":0},{"$f":" 'TL - C4'!Q$131","v":0},{"$f":" 'TL - C4'!R$131","v":0},{"$f":" 'TL - C4'!S$131","v":0},{"$f":" 'TL - C4'!T$131","v":0},{"$f":" 'TL - C4'!U$131","v":0}]
[null,null,null,"plus",{"$f":" 'TL - C4'!E$141","v":"Pass through capex expenditure - TN"},{"$f":" 'TL - C4'!F$141","v":"4.21:"},{"$f":" 'TL - C4'!G$141","v":"PTCE_TNt"},{"$f":" 'TL - C4'!H$141","v":0},{"$f":" 'TL - C4'!I$141","v":"GBP m"},{"$f":" 'TL - C4'!J$141","v":0},{"$f":" 'TL - C4'!K$141","v":0},{"$f":" 'TL - C4'!L$141","v":0},{"$f":" 'TL - C4'!M$141","v":0},{"$f":" 'TL - C4'!N$141","v":0},{"$f":" 'TL - C4'!O$141","v":0},{"$f":" 'TL - C4'!P$141","v":0},{"$f":" 'TL - C4'!Q$141","v":0},{"$f":" 'TL - C4'!R$141","v":0},{"$f":" 'TL - C4'!S$141","v":0},{"$f":" 'TL - C4'!T$141","v":0},{"$f":" 'TL - C4'!U$141","v":0}]
[null,null,null,"less",{"$f":" 'TL - C4'!E$160","v":"Demonstrably inefficient pass through capex exp. - TN"},{"$f":" 'TL - C4'!F$160","v":"4.25:"},{"$f":" 'TL - C4'!G$160","v":"DIPTCE_TNt"},{"$f":" 'TL - C4'!H$160","v":0},{"$f":" 'TL - C4'!I$160","v":"GBP m"},{"$f":" 'TL - C4'!J$160","v":0},{"$f":" 'TL - C4'!K$160","v":0},{"$f":" 'TL - C4'!L$160","v":0},{"$f":" 'TL - C4'!M$160","v":0},{"$f":" 'TL - C4'!N$160","v":0},{"$f":" 'TL - C4'!O$160","v":0},{"$f":" 'TL - C4'!P$160","v":0},{"$f":" 'TL - C4'!Q$160","v":0},{"$f":" 'TL - C4'!R$160","v":0},{"$f":" 'TL - C4'!S$160","v":0},{"$f":" 'TL - C4'!T$160","v":0},{"$f":" 'TL - C4'!U$160","v":0}]
[null,null,null,"less",{"$f":" 'TL - C4'!E$208","v":"Capex disposals - TN"},{"$f":" 'TL - C4'!F$208","v":"4.30:"},{"$f":" 'TL - C4'!G$208","v":"CD_TNt"},{"$f":" 'TL - C4'!H$208","v":0},{"$f":" 'TL - C4'!I$208","v":"GBP m"},{"$f":" 'TL - C4'!J$208","v":0},{"$f":" 'TL - C4'!K$208","v":0},{"$f":" 'TL - C4'!L$208","v":0},{"$f":" 'TL - C4'!M$208","v":0},{"$f":" 'TL - C4'!N$208","v":0},{"$f":" 'TL - C4'!O$208","v":0},{"$f":" 'TL - C4'!P$208","v":0},{"$f":" 'TL - C4'!Q$208","v":0},{"$f":" 'TL - C4'!R$208","v":0},{"$f":" 'TL - C4'!S$208","v":0},{"$f":" 'TL - C4'!T$208","v":0},{"$f":" 'TL - C4'!U$208","v":0}]
[null,null,null,"plus",{"$f":" 'TL - C4'!E$236","v":"Capex incentive amount - TN"},{"$f":" 'TL - C4'!F$236","v":"4.32:"},{"$f":" 'TL - C4'!G$236","v":"CI_TNt"},{"$f":" 'TL - C4'!H$236","v":0},{"$f":" 'TL - C4'!I$236","v":"GBP m"},{"$f":" 'TL - C4'!J$236","v":0},{"$f":" 'TL - C4'!K$236","v":8.8817841970012523E-16},{"$f":" 'TL - C4'!L$236","v":0},{"$f":" 'TL - C4'!M$236","v":0},{"$f":" 'TL - C4'!N$236","v":0},{"$f":" 'TL - C4'!O$236","v":0},{"$f":" 'TL - C4'!P$236","v":0},{"$f":" 'TL - C4'!Q$236","v":0},{"$f":" 'TL - C4'!R$236","v":8.8817841970012523E-16},{"$f":" 'TL - C4'!S$236","v":0},{"$f":" 'TL - C4'!T$236","v":0},{"$f":" 'TL - C4'!U$236","v":0}]
[null,null,null,null,"Capex addition - TN",null,"CAt_TNt",null,"GBP m",null,{"$f":" SUM(M41:U41)","v":59.696589678428481},null,{"$f":" M35 - M36 + M37 - M38 - M39 + M40","v":0},{"$f":" N35 - N36 + N37 - N38 - N39 + N40","v":4.719686378130457},9.3592324815602588,9.279772597791812,{"$f":" Q35 - Q36 + Q37 - Q38 - Q39 + Q40","v":9.2009873284365611},9.1228709460181321,9.0454177716864397,8.9686221748048229,0]
[]
[]
[null,null,"Capex additions - RN",null,null,"Capex addition = ∑ (QCE_RNt - DIQCE_RNt + PTCE_RNt - DIPTCE_RNt - CD_RNt + CI_RNt)"]
[]
[null,null,null,null,{"$f":" 'TL - C4'!E$374","v":"Qualifying capex amount - RN"},{"$f":" 'TL - C4'!F$374","v":"4.17:"},{"$f":" 'TL - C4'!G$374","v":"QCE_RNt"},{"$f":" 'TL - C4'!H$374","v":0},{"$f":" 'TL - C4'!I$374","v":"GBP m"},{"$f":" 'TL - C4'!J$374","v":0},{"$f":" 'TL - C4'!K$374","v":54.599999999999994},{"$f":" 'TL - C4'!L$374","v":0},{"$f":" 'TL - C4'!M$374","v":0},{"$f":" 'TL - C4'!N$374","v":1.3},{"$f":" 'TL - C4'!O$374","v":7.95},{"$f":" 'TL - C4'!P$374","v":15.9},{"$f":" 'TL - C4'!Q$374","v":14.45},{"$f":" 'TL - C4'!R$374","v":7.5},{"$f":" 'TL - C4'!S$374","v":7.5},{"$f":" 'TL - C4'!T$374","v":0},{"$f":" 'TL - C4'!U$374","v":0}]
[null,null,null,"less",{"$f":" 'TL - C4'!E$383","v":"Demonstrably inefficient qualifying capex exp. - RN"},{"$f":" 'TL - C4'!F$383","v":"4.19:"},{"$f":" 'TL - C4'!G$383","v":"DIQCE_RNt"},{"$f":" 'TL - C4'!H$383","v":0},{"$f":" 'TL - C4'!I$383","v":"GBP m"},{"$f":" 'TL - C4'!J$383","v":0},{"$f":" 'TL - C4'!K$383","v":0},{"$f":" 'TL - C4'!L$383","v":0},{"$f":" 'TL - C4'!M$383","v":0},{"$f":" 'TL - C4'!N$383","v":0},{"$f":" 'TL - C4'!O$383","v":0},{"$f":" 'TL - C4'!P$383","v":0},{"$f":" 'TL - C4'!Q$383","v":0},{"$f":" 'TL - C4'!R$383","v":0},{"$f":" 'TL - C4'!S$383","v":0},{"$f":" 'TL - C4'!T$383","v":0},{"$f":" 'TL - C4'!U$383","v":0}]
[null,null,null,"plus",{"$f":" 'TL - C4'!E$393","v":"Pass through capex expenditure - RN"},{"$f":" 'TL - C4'!F$393","v":"4.21:"},{"$f":" 'TL - C4'!G$393","v":"PTCE_RNt"},{"$f":" 'TL - C4'!H$393","v":0},{"$f":" 'TL - C4'!I$393","v":"GBP m"},{"$f":" 'TL - C4'!J$393","v":0},{"$f":" 'TL - C4'!K$393","v":0},{"$f":" 'TL - C4'!L$393","v":0},{"$f":" 'TL - C4'!M$393","v":0},{"$f":" 'TL - C4'!N$393","v":0},{"$f":" 'TL - C4'!O$393","v":0},{"$f":" 'TL - C4'!P$393","v":0},{"$f":" 'TL - C4'!Q$393","v":0},{"$f":" 'TL - C4'!R$393","v":0},{"$f":" 'TL - C4'!S$393","v":0},{"$f":" 'TL - C4'!T$393","v":0},{"$f":" 'TL - C4'!U$393","v":0}]
[null,null,null,"less",{"$f":" 'TL - C4'!E$412","v":"Demonstrably inefficient pass through capex exp. - RN"},{"$f":" 'TL - C4'!F$412","v":"4.25:"},{"$f":" 'TL - C4'!G$412","v":"DIPTCE_RNt"},{"$f":" 'TL - C4'!H$412","v":0},{"$f":" 'TL - C4'!I$412","v":"GBP m"},{"$f":" 'TL - C4'!J$412","v":0},{"$f":" 'TL - C4'!K$412","v":0},{"$f":" 'TL - C4'!L$412","v":0},{"$f":" 'TL - C4'!M$412","v":0},{"$f":" 'TL - C4'!N$412","v":0},{"$f":" 'TL - C4'!O$412","v":0},{"$f":" 'TL - C4'!P$412","v":0},{"$f":" 'TL - C4'!Q$412","v":0},{"$f":" 'TL - C4'!R$412","v":0},{"$f":" 'TL - C4'!S$412","v":0},{"$f":" 'TL - C4'!T$412","v":0},{"$f":" 'TL - C4'!U$412","v":0}]
[null,null,null,"less",{"$f":" 'TL - C4'!E$460","v":"Capex disposals - RN"},{"$f":" 'TL - C4'!F$460","v":"4.30:"},{"$f":" 'TL - C4'!G$460","v":"CD_RNt"},{"$f":" 'TL - C4'!H$460","v":0},{"$f":" 'TL - C4'!I$460","v":"GBP m"},{"$f":" 'TL - C4'!J$460","v":0},{"$f":" 'TL - C4'!K$460","v":0},{"$f":" 'TL - C4'!L$460","v":0},{"$f":" 'TL - C4'!M$460","v":0},{"$f":" 'TL - C4'!N$460","v":0},{"$f":" 'TL - C4'!O$460","v":0},{"$f":" 'TL - C4'!P$460","v":0},{"$f":" 'TL - C4'!Q$460","v":0},{"$f":" 'TL - C4'!R$460","v":0},{"$f":" 'TL - C4'!S$460","v":0},{"$f":" 'TL - C4'!T$460","v":0},{"$f":" 'TL - C4'!U$460","v":0}]
[null,null,null,"plus",{"$f":" 'TL - C4'!E$486","v":"Capex incentive amount - RN"},{"$f":" 'TL - C4'!F$486","v":"4.32:"},{"$f":" 'TL - C4'!G$486","v":"CI_RNt"},{"$f":" 'TL - C4'!H$486","v":0},{"$f":" 'TL - C4'!I$486","v":"GBP m"},{"$f":" 'TL - C4'!J$486","v":0},{"$f":" 'TL - C4'!K$486","v":0},{"$f":" 'TL - C4'!L$486","v":0},{"$f":" 'TL - C4'!M$486","v":0},{"$f":" 'TL - C4'!N$486","v":0},{"$f":" 'TL - C4'!O$486","v":0},{"$f":" 'TL - C4'!P$486","v":0},{"$f":" 'TL - C4'!Q$486","v":0},{"$f":" 'TL - C4'!R$486","v":0},{"$f":" 'TL - C4'!S$486","v":0},{"$f":" 'TL - C4'!T$486","v":0},{"$f":" 'TL - C4'!U$486","v":0}]
[null,null,null,null,"Capex addition - RN",null,"CAt_RNt",null,"GBP m",null,{"$f":" SUM(M52:U52)","v":54.599999999999994},null,{"$f":" M46 - M47 + M48 - M49 - M50 + M51","v":0},{"$f":" N46 - N47 + N48 - N49 - N50 + N51","v":1.3},{"$f":" O46 - O47 + O48 - O49 - O50 + O51","v":7.95},{"$f":" P46 - P47 + P48 - P49 - P50 + P51","v":15.9},{"$f":" Q46 - Q47 + Q48 - Q49 - Q50 + Q51","v":14.45},7.5,7.5,0,0]
[]
[]
[null,null,"Capex additions - NSI",null,null,"Capex addition = ∑ (QCE_NSIt - DIQCE_NSIt + PTCE_NSIt - DIPTCE_NSIt - CD_NSIt + CI_NSIt)"]
[]
[null,null,null,null,{"$f":" 'TL - C4'!E$624","v":"Qualifying capex amount - NSI"},{"$f":" 'TL - C4'!F$624","v":"4.17:"},{"$f":" 'TL - C4'!G$624","v":"QCE_NSIt"},{"$f":" 'TL - C4'!H$624","v":0},{"$f":" 'TL - C4'!I$624","v":"GBP m"},{"$f":" 'TL - C4'!J$624","v":0},{"$f":" 'TL - C4'!K$624","v":0},{"$f":" 'TL - C4'!L$624","v":0},{"$f":" 'TL - C4'!M$624","v":0},{"$f":" 'TL - C4'!N$624","v":0},{"$f":" 'TL - C4'!O$624","v":0},{"$f":" 'TL - C4'!P$624","v":0},{"$f":" 'TL - C4'!Q$624","v":0},{"$f":" 'TL - C4'!R$624","v":0},{"$f":" 'TL - C4'!S$624","v":0},{"$f":" 'TL - C4'!T$624","v":0},{"$f":" 'TL - C4'!U$624","v":0}]
[null,null,null,"less",{"$f":" 'TL - C4'!E$633","v":"Demonstrably inefficient qualifying capex exp. - NSI"},{"$f":" 'TL - C4'!F$633","v":"4.19:"},{"$f":" 'TL - C4'!G$633","v":"DIQCE_NSIt"},{"$f":" 'TL - C4'!H$633","v":0},{"$f":" 'TL - C4'!I$633","v":"GBP m"},{"$f":" 'TL - C4'!J$633","v":0},{"$f":" 'TL - C4'!K$633","v":0},{"$f":" 'TL - C4'!L$633","v":0},{"$f":" 'TL - C4'!M$633","v":0},{"$f":" 'TL - C4'!N$633","v":0},{"$f":" 'TL - C4'!O$633","v":0},{"$f":" 'TL - C4'!P$633","v":0},{"$f":" 'TL - C4'!Q$633","v":0},{"$f":" 'TL - C4'!R$633","v":0},{"$f":" 'TL - C4'!S$633","v":0},{"$f":" 'TL - C4'!T$633","v":0},{"$f":" 'TL - C4'!U$633","v":0}]
[null,null,null,"plus",{"$f":" 'TL - C4'!E$643","v":"Pass through capex expenditure - NSI"},{"$f":" 'TL - C4'!F$643","v":"4.21:"},{"$f":" 'TL - C4'!G$643","v":"PTCE_NSIt"},{"$f":" 'TL - C4'!H$643","v":0},{"$f":" 'TL - C4'!I$643","v":"GBP m"},{"$f":" 'TL - C4'!J$643","v":0},{"$f":" 'TL - C4'!K$643","v":0},{"$f":" 'TL - C4'!L$643","v":0},{"$f":" 'TL - C4'!M$643","v":0},{"$f":" 'TL - C4'!N$643","v":0},{"$f":" 'TL - C4'!O$643","v":0},{"$f":" 'TL - C4'!P$643","v":0},{"$f":" 'TL - C4'!Q$643","v":0},{"$f":" 'TL - C4'!R$643","v":0},{"$f":" 'TL - C4'!S$643","v":0},{"$f":" 'TL - C4'!T$643","v":0},{"$f":" 'TL - C4'!U$643","v":0}]
[null,null,null,"less",{"$f":" 'TL - C4'!E$662","v":"Demonstrably inefficient pass through capex exp. - NSI"},{"$f":" 'TL - C4'!F$662","v":"4.25:"},{"$f":" 'TL - C4'!G$662","v":"DIPTCE_NSIt"},{"$f":" 'TL - C4'!H$662","v":0},{"$f":" 'TL - C4'!I$662","v":"GBP m"},{"$f":" 'TL - C4'!J$662","v":0},{"$f":" 'TL - C4'!K$662","v":0},{"$f":" 'TL - C4'!L$662","v":0},{"$f":" 'TL - C4'!M$662","v":0},{"$f":" 'TL - C4'!N$662","v":0},{"$f":" 'TL - C4'!O$662","v":0},{"$f":" 'TL - C4'!P$662","v":0},{"$f":" 'TL - C4'!Q$662","v":0},{"$f":" 'TL - C4'!R$662","v":0},{"$f":" 'TL - C4'!S$662","v":0},{"$f":" 'TL - C4'!T$662","v":0},{"$f":" 'TL - C4'!U$662","v":0}]
[null,null,null,"less",{"$f":" 'TL - C4'!E$710","v":"Capex disposals - NSI"},{"$f":" 'TL - C4'!F$710","v":"4.30:"},{"$f":" 'TL - C4'!G$710","v":"CD_NSIt"},{"$f":" 'TL - C4'!H$710","v":0},{"$f":" 'TL - C4'!I$710","v":"GBP m"},{"$f":" 'TL - C4'!J$710","v":0},{"$f":" 'TL - C4'!K$710","v":0},{"$f":" 'TL - C4'!L$710","v":0},{"$f":" 'TL - C4'!M$710","v":0},{"$f":" 'TL - C4'!N$710","v":0},{"$f":" 'TL - C4'!O$710","v":0},{"$f":" 'TL - C4'!P$710","v":0},{"$f":" 'TL - C4'!Q$710","v":0},{"$f":" 'TL - C4'!R$710","v":0},{"$f":" 'TL - C4'!S$710","v":0},{"$f":" 'TL - C4'!T$710","v":0},{"$f":" 'TL - C4'!U$710","v":0}]
[null,null,null,"plus",{"$f":" 'TL - C4'!E$736","v":"Capex incentive amount - NSI"},{"$f":" 'TL - C4'!F$736","v":"4.32:"},{"$f":" 'TL - C4'!G$736","v":"CI_NSIt"},{"$f":" 'TL - C4'!H$736","v":0},{"$f":" 'TL - C4'!I$736","v":"GBP m"},{"$f":" 'TL - C4'!J$736","v":0},{"$f":" 'TL - C4'!K$736","v":0},{"$f":" 'TL - C4'!L$736","v":0},{"$f":" 'TL - C4'!M$736","v":0},{"$f":" 'TL - C4'!N$736","v":0},{"$f":" 'TL - C4'!O$736","v":0},{"$f":" 'TL - C4'!P$736","v":0},{"$f":" 'TL - C4'!Q$736","v":0},{"$f":" 'TL - C4'!R$736","v":0},{"$f":" 'TL - C4'!S$736","v":0},{"$f":" 'TL - C4'!T$736","v":0},{"$f":" 'TL - C4'!U$736","v":0}]
[null,null,null,null,"Capex addition - NSI",null,"CAt_NSIt",null,"GBP m",null,{"$f":" SUM(M63:U63)","v":0},null,{"$f":" M57 - M58 + M59 - M60 - M61 + M62","v":0},{"$f":" N57 - N58 + N59 - N60 - N61 + N62","v":0},{"$f":" O57 - O58 + O59 - O60 - O61 + O62","v":0},{"$f":" P57 - P58 + P59 - P60 - P61 + P62","v":0},{"$f":" Q57 - Q58 + Q59 - Q60 - Q61 + Q62","v":0},0,0,0,0]
[]
[]
[null,null,"Capex additions - T5Y",null,null,"Capex adition = ∑ (QCE_T5Yt - DIQCE_T5Yt + PTCE_T5Yt - DIPTCE_T5Yt - CD_T5Yt + CI_T5Yt)"]
[]
[null,null,null,null,{"$f":" 'TL - C4'!E$874","v":"Qualifying capex amount - T5Y"},{"$f":" 'TL - C4'!F$874","v":"4.17:"},{"$f":" 'TL - C4'!G$874","v":"QCE_T5Yt"},{"$f":" 'TL - C4'!H$874","v":0},{"$f":" 'TL - C4'!I$874","v":"GBP m"},{"$f":" 'TL - C4'!J$874","v":0},{"$f":" 'TL - C4'!K$874","v":4.7836497344584892},{"$f":" 'TL - C4'!L$874","v":0},{"$f":" 'TL - C4'!M$874","v":0},{"$f":" 'TL - C4'!N$874","v":0.48990669657920982},{"$f":" 'TL - C4'!O$874","v":0.72825114348600428},{"$f":" 'TL - C4'!P$874","v":0.97021435935457223},{"$f":" 'TL - C4'!Q$874","v":0.79447817313990454},{"$f":" 'TL - C4'!R$874","v":0.59685036990035645},{"$f":" 'TL - C4'!S$874","v":0.59856013301691335},{"$f":" 'TL - C4'!T$874","v":0.60538885898152917},{"$f":" 'TL - C4'!U$874","v":0}]
[null,null,null,"less",{"$f":" 'TL - C4'!E$883","v":"Demonstrably inefficient qualifying capex exp. - T5Y"},{"$f":" 'TL - C4'!F$883","v":"4.19:"},{"$f":" 'TL - C4'!G$883","v":"DIQCE_T5Yt"},{"$f":" 'TL - C4'!H$883","v":0},{"$f":" 'TL - C4'!I$883","v":"GBP m"},{"$f":" 'TL - C4'!J$883","v":0},{"$f":" 'TL - C4'!K$883","v":0},{"$f":" 'TL - C4'!L$883","v":0},{"$f":" 'TL - C4'!M$883","v":0},{"$f":" 'TL - C4'!N$883","v":0},{"$f":" 'TL - C4'!O$883","v":0},{"$f":" 'TL - C4'!P$883","v":0},{"$f":" 'TL - C4'!Q$883","v":0},{"$f":" 'TL - C4'!R$883","v":0},{"$f":" 'TL - C4'!S$883","v":0},{"$f":" 'TL - C4'!T$883","v":0},{"$f":" 'TL - C4'!U$883","v":0}]
[null,null,null,"plus",{"$f":" 'TL - C4'!E$893","v":"Pass through capex expenditure - T5Y"},{"$f":" 'TL - C4'!F$893","v":"4.21:"},{"$f":" 'TL - C4'!G$893","v":"PTCE_T5Yt"},{"$f":" 'TL - C4'!H$893","v":0},{"$f":" 'TL - C4'!I$893","v":"GBP m"},{"$f":" 'TL - C4'!J$893","v":0},{"$f":" 'TL - C4'!K$893","v":0},{"$f":" 'TL - C4'!L$893","v":0},{"$f":" 'TL - C4'!M$893","v":0},{"$f":" 'TL - C4'!N$893","v":0},{"$f":" 'TL - C4'!O$893","v":0},{"$f":" 'TL - C4'!P$893","v":0},{"$f":" 'TL - C4'!Q$893","v":0},{"$f":" 'TL - C4'!R$893","v":0},{"$f":" 'TL - C4'!S$893","v":0},{"$f":" 'TL - C4'!T$893","v":0},{"$f":" 'TL - C4'!U$893","v":0}]
[null,null,null,"less",{"$f":" 'TL - C4'!E$912","v":"Demonstrably inefficient pass through capex exp. - T5Y"},{"$f":" 'TL - C4'!F$912","v":"4.25:"},{"$f":" 'TL - C4'!G$912","v":"DIPTCE_T5Yt"},{"$f":" 'TL - C4'!H$912","v":0},{"$f":" 'TL - C4'!I$912","v":"GBP m"},{"$f":" 'TL - C4'!J$912","v":0},{"$f":" 'TL - C4'!K$912","v":0},{"$f":" 'TL - C4'!L$912","v":0},{"$f":" 'TL - C4'!M$912","v":0},{"$f":" 'TL - C4'!N$912","v":0},{"$f":" 'TL - C4'!O$912","v":0},{"$f":" 'TL - C4'!P$912","v":0},{"$f":" 'TL - C4'!Q$912","v":0},{"$f":" 'TL - C4'!R$912","v":0},{"$f":" 'TL - C4'!S$912","v":0},{"$f":" 'TL - C4'!T$912","v":0},{"$f":" 'TL - C4'!U$912","v":0}]
[null,null,null,"less",{"$f":" 'TL - C4'!E$960","v":"Capex disposals - T5Y"},{"$f":" 'TL - C4'!F$960","v":"4.30:"},{"$f":" 'TL - C4'!G$960","v":"CD_T5Yt"},{"$f":" 'TL - C4'!H$960","v":0},{"$f":" 'TL - C4'!I$960","v":"GBP m"},{"$f":" 'TL - C4'!J$960","v":0},{"$f":" 'TL - C4'!K$960","v":0},{"$f":" 'TL - C4'!L$960","v":0},{"$f":" 'TL - C4'!M$960","v":0},{"$f":" 'TL - C4'!N$960","v":0},{"$f":" 'TL - C4'!O$960","v":0},{"$f":" 'TL - C4'!P$960","v":0},{"$f":" 'TL - C4'!Q$960","v":0},{"$f":" 'TL - C4'!R$960","v":0},{"$f":" 'TL - C4'!S$960","v":0},{"$f":" 'TL - C4'!T$960","v":0},{"$f":" 'TL - C4'!U$960","v":0}]
[null,null,null,"plus",{"$f":" 'TL - C4'!E$986","v":"Capex incentive amount - T5Y"},{"$f":" 'TL - C4'!F$986","v":"4.32:"},{"$f":" 'TL - C4'!G$986","v":"CI_T5Yt"},{"$f":" 'TL - C4'!H$986","v":0},{"$f":" 'TL - C4'!I$986","v":"GBP m"},{"$f":" 'TL - C4'!J$986","v":0},{"$f":" 'TL - C4'!K$986","v":0},{"$f":" 'TL - C4'!L$986","v":0},{"$f":" 'TL - C4'!M$986","v":0},{"$f":" 'TL - C4'!N$986","v":0},{"$f":" 'TL - C4'!O$986","v":0},{"$f":" 'TL - C4'!P$986","v":0},{"$f":" 'TL - C4'!Q$986","v":0},{"$f":" 'TL - C4'!R$986","v":0},{"$f":" 'TL - C4'!S$986","v":0},{"$f":" 'TL - C4'!T$986","v":0},{"$f":" 'TL - C4'!U$986","v":0}]
[null,null,null,null,"Capex addition - T5Y",null,"CAt_T5Yt",null,"GBP m",null,{"$f":" SUM(M74:U74)","v":4.7836497344584892},null,{"$f":" M68 - M69 + M70 - M71 - M72 + M73","v":0},{"$f":" N68 - N69 + N70 - N71 - N72 + N73","v":0.48990669657920982},{"$f":" O68 - O69 + O70 - O71 - O72 + O73","v":0.72825114348600428},{"$f":" P68 - P69 + P70 - P71 - P72 + P73","v":0.97021435935457223},{"$f":" Q68 - Q69 + Q70 - Q71 - Q72 + Q73","v":0.79447817313990454},0.59685036990035645,0.59856013301691335,0.60538885898152917,0]
[]
[]
["9. CAPITAL ALLOWANCES - TL"]
[]
[null,null,"Main rate pool"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$383","v":"Non-network IT - per period - TL"},{"$f":" 'Actuals Inp'!F$383","v":0},{"$f":" 'Actuals Inp'!G$383","v":0},{"$f":" 'Actuals Inp'!H$383","v":0},{"$f":" 'Actuals Inp'!I$383","v":"GBP m"},{"$f":" 'Actuals Inp'!J$383","v":"[Entitlement Model 28.11.16.xlsx]Tax Cap All'!$B$26"},{"$f":" 'Actuals Inp'!K$383","v":1.6586824813493539},{"$f":" 'Actuals Inp'!L$383","v":0},{"$f":" 'Actuals Inp'!M$383","v":0},{"$f":" 'Actuals Inp'!N$383","v":0.223427301398815},{"$f":" 'Actuals Inp'!O$383","v":0.22825060367623001},{"$f":" 'Actuals Inp'!P$383","v":0.46866617938389599},{"$f":" 'Actuals Inp'!Q$383","v":0.279817468220181},{"$f":" 'Actuals Inp'!R$383","v":0.12147896321582601},{"$f":" 'Actuals Inp'!S$383","v":0.122469847939978},{"$f":" 'Actuals Inp'!T$383","v":0.21457211751442801},{"$f":" 'Actuals Inp'!U$383","v":0}]
[null,null,null,null,"Main rate pool capex addition - TL",null,null,null,"GBP m",null,{"$f":" SUM(M82:U82)","v":1.6586824813493539},null,{"$f":" SUM(M81:M81)","v":0},0.223427301398815,0.22825060367623001,0.46866617938389599,{"$f":" SUM(Q81:Q81)","v":0.279817468220181},0.12147896321582601,0.122469847939978,0.21457211751442801,0]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$9","v":"RPI switch"},{"$f":" 'Actuals Inp'!F$9","v":0},{"$f":" 'Actuals Inp'!G$9","v":0},{"$f":" 'Actuals Inp'!H$9","v":0},{"$f":" 'Actuals Inp'!I$9","v":"0 = off, 1 = on"}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$12","v":"RPI as on 2015/16 - (Base year 1993/94)"},{"$f":" 'Actuals Inp'!F$12","v":0},{"$f":" 'Actuals Inp'!G$12","v":"RPI2016"},{"$f":" 'Actuals Inp'!H$12","v":259.5},{"$f":" 'Actuals Inp'!I$12","v":"index"}]
[null,null,null,null,{"$f":" E$82","v":"Main rate pool capex addition - TL"},0,0,0,"GBP m",0,1.6586824813493539,0,0,0.223427301398815,0.22825060367623001,0.46866617938389599,0.279817468220181,0.12147896321582601,0.122469847939978,0.21457211751442801,0]
[null,null,null,null,{"$f":" Index!E$25","v":"RPI index (Base year 1993/94) - nominal"},{"$f":" Index!F$25","v":0},{"$f":" Index!G$25","v":"RPIt"},{"$f":" Index!H$25","v":0},{"$f":" Index!I$25","v":"index"},{"$f":" Index!J$25","v":0},{"$f":" Index!K$25","v":0},{"$f":" Index!L$25","v":0},{"$f":" Index!M$25","v":264.8},{"$f":" Index!N$25","v":273.53800000000001},{"$f":" Index!O$25","v":282.56475399999999},{"$f":" Index!P$25","v":291.88939088199999},{"$f":" Index!Q$25","v":301.52174078110596},{"$f":" Index!R$25","v":311.47195822688241},{"$f":" Index!S$25","v":321.75053284836952},{"$f":" Index!T$25","v":332.36830043236569},{"$f":" Index!U$25","v":343.33645434663373}]
[null,null,null,null,"Main rate pool capex addition - nominal - TL",null,null,null,"GBP m",null,{"$f":" SUM(M88:U88)","v":1.90882531021742},null,{"$f":" IF($H84 = 0, M86 * M87 / $H85, M86)","v":0},0.23551390046253973,0.24853786388487642,0.5271625650379943,0.3251292875480184,0.14580844144972926,0.1518487045570201,0.27482454727724193,0]
[]
[]
[null,null,"Main rate pool capex addition full period - TL"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$405","v":"Main rate pool capex addition last RP5 part period 2016 - TL"},{"$f":" 'Actuals Inp'!F$405","v":0},{"$f":" 'Actuals Inp'!G$405","v":0},{"$f":" 'Actuals Inp'!H$405","v":8.5511118492937133E-2},{"$f":" 'Actuals Inp'!I$405","v":"GBP m"}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$12","v":"RPI as on 2015/16 - (Base year 1993/94)"},{"$f":" 'Actuals Inp'!F$12","v":0},{"$f":" 'Actuals Inp'!G$12","v":"RPI2016"},{"$f":" 'Actuals Inp'!H$12","v":259.5},{"$f":" 'Actuals Inp'!I$12","v":"index"}]
[null,null,null,null,{"$f":" Index!E$25","v":"RPI index (Base year 1993/94) - nominal"},{"$f":" Index!F$25","v":0},{"$f":" Index!G$25","v":"RPIt"},{"$f":" Index!H$25","v":0},{"$f":" Index!I$25","v":"index"},{"$f":" Index!J$25","v":0},{"$f":" Index!K$25","v":0},{"$f":" Index!L$25","v":0},{"$f":" Index!M$25","v":264.8},{"$f":" Index!N$25","v":273.53800000000001},{"$f":" Index!O$25","v":282.56475399999999},{"$f":" Index!P$25","v":291.88939088199999},{"$f":" Index!Q$25","v":301.52174078110596},{"$f":" Index!R$25","v":311.47195822688241},{"$f":" Index!S$25","v":321.75053284836952},{"$f":" Index!T$25","v":332.36830043236569},{"$f":" Index!U$25","v":343.33645434663373}]
[null,null,null,null,{"$f":" Time!E$129","v":"Start of regulatory part period"},{"$f":" Time!F$129","v":0},{"$f":" Time!G$129","v":0},{"$f":" Time!H$129","v":0},{"$f":" Time!I$129","v":"flag"},{"$f":" Time!J$129","v":0},{"$f":" Time!K$129","v":1},{"$f":" Time!L$129","v":0},{"$f":" Time!M$129","v":0},{"$f":" Time!N$129","v":1},{"$f":" Time!O$129","v":0},{"$f":" Time!P$129","v":0},{"$f":" Time!Q$129","v":0},{"$f":" Time!R$129","v":0},{"$f":" Time!S$129","v":0},{"$f":" Time!T$129","v":0},{"$f":" Time!U$129","v":0}]
[null,null,null,null,{"$f":" E$88","v":"Main rate pool capex addition - nominal - TL"},0,0,0,"GBP m",0,1.90882531021742,0,0,0.23551390046253973,0.24853786388487642,0.5271625650379943,0.3251292875480184,0.14580844144972926,0.1518487045570201,0.27482454727724193,0]
[null,null,null,null,"Main rate pool capex addition full period - nominal - TL ",null,null,null,"GBP m",null,{"$f":" SUM(M98:U98)","v":1.9989622671743414},null,{"$f":" IF(M96 = 1, $H93 * M95 / $H94, 0) + M97","v":0},0.32565085741946087,0.24853786388487642,0.5271625650379943,0.3251292875480184,0.14580844144972926,0.1518487045570201,0.27482454727724193,0]
[]
[null,null,"Main rate pool capital allowance"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$375","v":"Capital allowance rates - main pool"},{"$f":" 'Actuals Inp'!F$375","v":0},{"$f":" 'Actuals Inp'!G$375","v":0},{"$f":" 'Actuals Inp'!H$375","v":0.18},{"$f":" 'Actuals Inp'!I$375","v":"%"}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$405","v":"Main rate pool capex addition last RP5 part period 2016 - TL"},{"$f":" 'Actuals Inp'!F$405","v":0},{"$f":" 'Actuals Inp'!G$405","v":0},{"$f":" 'Actuals Inp'!H$405","v":8.5511118492937133E-2},{"$f":" 'Actuals Inp'!I$405","v":"GBP m"}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$406","v":"Main rate pool capital allowance last RP5 part period 2016 - TL"},{"$f":" 'Actuals Inp'!F$406","v":0},{"$f":" 'Actuals Inp'!G$406","v":0},{"$f":" 'Actuals Inp'!H$406","v":7.269191056740823E-2},{"$f":" 'Actuals Inp'!I$406","v":"GBP m"}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$12","v":"RPI as on 2015/16 - (Base year 1993/94)"},{"$f":" 'Actuals Inp'!F$12","v":0},{"$f":" 'Actuals Inp'!G$12","v":"RPI2016"},{"$f":" 'Actuals Inp'!H$12","v":259.5},{"$f":" 'Actuals Inp'!I$12","v":"index"}]
[null,null,null,null,{"$f":" E$128","v":"Main rate pool balance - nominal - BEG - TL"},0,0,0,"GBP m",0,0,0,0,0.67110693955598055,0.81734139351986201,0.87402099107188547,{"$f":" Q$128","v":1.1489705160101014},1.2087618389176584,1.110747629901258,1.0353289942557879,1.0743259040570845]
[null,null,null,null,{"$f":" E$88","v":"Main rate pool capex addition - nominal - TL"},0,0,0,"GBP m",0,1.90882531021742,0,0,0.23551390046253973,0.24853786388487642,0.5271625650379943,0.3251292875480184,0.14580844144972926,0.1518487045570201,0.27482454727724193,0]
[null,null,null,null,{"$f":" Index!E$25","v":"RPI index (Base year 1993/94) - nominal"},{"$f":" Index!F$25","v":0},{"$f":" Index!G$25","v":"RPIt"},{"$f":" Index!H$25","v":0},{"$f":" Index!I$25","v":"index"},{"$f":" Index!J$25","v":0},{"$f":" Index!K$25","v":0},{"$f":" Index!L$25","v":0},{"$f":" Index!M$25","v":264.8},{"$f":" Index!N$25","v":273.53800000000001},{"$f":" Index!O$25","v":282.56475399999999},{"$f":" Index!P$25","v":291.88939088199999},{"$f":" Index!Q$25","v":301.52174078110596},{"$f":" Index!R$25","v":311.47195822688241},{"$f":" Index!S$25","v":321.75053284836952},{"$f":" Index!T$25","v":332.36830043236569},{"$f":" Index!U$25","v":343.33645434663373}]
[null,null,null,null,{"$f":" Time!E$129","v":"Start of regulatory part period"},{"$f":" Time!F$129","v":0},{"$f":" Time!G$129","v":0},{"$f":" Time!H$129","v":0},{"$f":" Time!I$129","v":"flag"},{"$f":" Time!J$129","v":0},{"$f":" Time!K$129","v":1},{"$f":" Time!L$129","v":0},{"$f":" Time!M$129","v":0},{"$f":" Time!N$129","v":1},{"$f":" Time!O$129","v":0},{"$f":" Time!P$129","v":0},{"$f":" Time!Q$129","v":0},{"$f":" Time!R$129","v":0},{"$f":" Time!S$129","v":0},{"$f":" Time!T$129","v":0},{"$f":" Time!U$129","v":0}]
[null,null,null,null,{"$f":" Time!E$92","v":"RP6 period flag"},{"$f":" Time!F$92","v":0},{"$f":" Time!G$92","v":0},{"$f":" Time!H$92","v":0},{"$f":" Time!I$92","v":"flag"},{"$f":" Time!J$92","v":0},{"$f":" Time!K$92","v":7},{"$f":" Time!L$92","v":0},{"$f":" Time!M$92","v":0},{"$f":" Time!N$92","v":1},{"$f":" Time!O$92","v":1},{"$f":" Time!P$92","v":1},{"$f":" Time!Q$92","v":1},{"$f":" Time!R$92","v":1},{"$f":" Time!S$92","v":1},{"$f":" Time!T$92","v":1},{"$f":" Time!U$92","v":0}]
[null,null,null,null,"Main rate pool capital allowance - nominal - TL",null,null,null,"GBP m",null,{"$f":" SUM(M111:U111)","v":1.5191190258609535},null,{"$f":" ((($H103 / $H105 * M108) * M109) + SUM(M106:M107)) * $H102  * M110 - (($H104 / $H105 * M108) * M109)","v":0},0.10279212664329539,0.19185826633285291,0.25221304009977835,0.26533796464046155,0.2438226504661298,0.22726734020249004,0.23582763747594537,0]
[]
[null,null,"Main rate pool capital allowance full period - TL"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$406","v":"Main rate pool capital allowance last RP5 part period 2016 - TL"},{"$f":" 'Actuals Inp'!F$406","v":0},{"$f":" 'Actuals Inp'!G$406","v":0},{"$f":" 'Actuals Inp'!H$406","v":7.269191056740823E-2},{"$f":" 'Actuals Inp'!I$406","v":"GBP m"}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$12","v":"RPI as on 2015/16 - (Base year 1993/94)"},{"$f":" 'Actuals Inp'!F$12","v":0},{"$f":" 'Actuals Inp'!G$12","v":"RPI2016"},{"$f":" 'Actuals Inp'!H$12","v":259.5},{"$f":" 'Actuals Inp'!I$12","v":"index"}]
[null,null,null,null,{"$f":" Index!E$25","v":"RPI index (Base year 1993/94) - nominal"},{"$f":" Index!F$25","v":0},{"$f":" Index!G$25","v":"RPIt"},{"$f":" Index!H$25","v":0},{"$f":" Index!I$25","v":"index"},{"$f":" Index!J$25","v":0},{"$f":" Index!K$25","v":0},{"$f":" Index!L$25","v":0},{"$f":" Index!M$25","v":264.8},{"$f":" Index!N$25","v":273.53800000000001},{"$f":" Index!O$25","v":282.56475399999999},{"$f":" Index!P$25","v":291.88939088199999},{"$f":" Index!Q$25","v":301.52174078110596},{"$f":" Index!R$25","v":311.47195822688241},{"$f":" Index!S$25","v":321.75053284836952},{"$f":" Index!T$25","v":332.36830043236569},{"$f":" Index!U$25","v":343.33645434663373}]
[null,null,null,null,{"$f":" Time!E$129","v":"Start of regulatory part period"},{"$f":" Time!F$129","v":0},{"$f":" Time!G$129","v":0},{"$f":" Time!H$129","v":0},{"$f":" Time!I$129","v":"flag"},{"$f":" Time!J$129","v":0},{"$f":" Time!K$129","v":1},{"$f":" Time!L$129","v":0},{"$f":" Time!M$129","v":0},{"$f":" Time!N$129","v":1},{"$f":" Time!O$129","v":0},{"$f":" Time!P$129","v":0},{"$f":" Time!Q$129","v":0},{"$f":" Time!R$129","v":0},{"$f":" Time!S$129","v":0},{"$f":" Time!T$129","v":0},{"$f":" Time!U$129","v":0}]
[null,null,null,null,{"$f":" E$111","v":"Main rate pool capital allowance - nominal - TL"},0,0,0,"GBP m",0,1.5191190258609535,0,0,0.10279212664329539,0.19185826633285291,0.25221304009977835,0.26533796464046155,0.2438226504661298,0.22726734020249004,0.23582763747594537,0]
[null,null,null,null,"Main rate pool capital allowance full period -nominal - TL",null,null,null,"GBP m",null,{"$f":" SUM(M120:U120)","v":1.5957433026732375},null,{"$f":" IF(M118 = 1, $H115 * M117 / $H116, 0) + M119","v":0},{"$f":" IF(N118 = 1, $H115 * N117 / $H116, 0) + N119","v":0.17941640345557944},{"$f":" IF(O118 = 1, $H115 * O117 / $H116, 0) + O119","v":0.19185826633285291},{"$f":" IF(P118 = 1, $H115 * P117 / $H116, 0) + P119","v":0.25221304009977835},{"$f":" IF(Q118 = 1, $H115 * Q117 / $H116, 0) + Q119","v":0.26533796464046155},{"$f":" IF(R118 = 1, $H115 * R117 / $H116, 0) + R119","v":0.2438226504661298},{"$f":" IF(S118 = 1, $H115 * S117 / $H116, 0) + S119","v":0.22726734020249004},{"$f":" IF(T118 = 1, $H115 * T117 / $H116, 0) + T119","v":0.23582763747594537},{"$f":" IF(U118 = 1, $H115 * U117 / $H116, 0) + U119","v":0}]
[]
[]
[null,null,"Main rate pool balance"]
[]
[null,null,null,null,{"$f":" 'Licence Inp'!E$435","v":"General pool - balance - base year 2018 - RP5 end pd. BEG balance - TL - nominal "},{"$f":" 'Licence Inp'!F$435","v":"Table 11"},{"$f":" 'Licence Inp'!G$435","v":0},{"$f":" 'Licence Inp'!H$435","v":0.67110693955598055},{"$f":" 'Licence Inp'!I$435","v":"GBP m"}]
[null,null,null,null,{"$f":" Time!E$14","v":"1st Model column flag"},{"$f":" Time!F$14","v":0},{"$f":" Time!G$14","v":0},{"$f":" Time!H$14","v":0},{"$f":" Time!I$14","v":"flag"},{"$f":" Time!J$14","v":0},{"$f":" Time!K$14","v":1},{"$f":" Time!L$14","v":0},{"$f":" Time!M$14","v":1},{"$f":" Time!N$14","v":0},{"$f":" Time!O$14","v":0},{"$f":" Time!P$14","v":0},{"$f":" Time!Q$14","v":0},{"$f":" Time!R$14","v":0},{"$f":" Time!S$14","v":0},{"$f":" Time!T$14","v":0},{"$f":" Time!U$14","v":0}]
[]
[null,null,null,null,"Main rate pool balance - nominal - BEG - TL",null,null,null,"GBP m",null,null,null,{"$f":" L131","v":0},0.67110693955598055,0.81734139351986201,0.87402099107188547,{"$f":" P131","v":1.1489705160101014},1.2087618389176584,1.110747629901258,1.0353289942557879,1.0743259040570845]
[null,null,null,"plus",{"$f":" E$98","v":"Main rate pool capex addition full period - nominal - TL "},0,0,0,"GBP m",0,1.9989622671743414,0,0,0.32565085741946087,0.24853786388487642,0.5271625650379943,0.3251292875480184,0.14580844144972926,0.1518487045570201,0.27482454727724193,0]
[null,null,null,"less",{"$f":" E$120","v":"Main rate pool capital allowance full period -nominal - TL"},0,0,0,"GBP m",0,1.5957433026732375,0,0,0.17941640345557944,0.19185826633285291,0.25221304009977835,0.26533796464046155,0.2438226504661298,0.22726734020249004,0.23582763747594537,0]
[null,null,null,null,"Main rate pool balance - nominal - TL",null,null,null,"GBP m",null,null,null,{"$f":" IF(M126 = 1, $H125, M128 + M129 - M130)","v":0.67110693955598055},0.81734139351986201,0.87402099107188547,1.1489705160101014,{"$f":" IF(Q126 = 1, $H125, Q128 + Q129 - Q130)","v":1.2087618389176584},1.110747629901258,1.0353289942557879,1.0743259040570845,1.0743259040570845]
[]
[]
[null,null,"Main rate pool capital allowance - TL"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$9","v":"RPI switch"},{"$f":" 'Actuals Inp'!F$9","v":0},{"$f":" 'Actuals Inp'!G$9","v":0},{"$f":" 'Actuals Inp'!H$9","v":0},{"$f":" 'Actuals Inp'!I$9","v":"0 = off, 1 = on"}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$12","v":"RPI as on 2015/16 - (Base year 1993/94)"},{"$f":" 'Actuals Inp'!F$12","v":0},{"$f":" 'Actuals Inp'!G$12","v":"RPI2016"},{"$f":" 'Actuals Inp'!H$12","v":259.5},{"$f":" 'Actuals Inp'!I$12","v":"index"}]
[null,null,null,null,{"$f":" E$111","v":"Main rate pool capital allowance - nominal - TL"},0,0,0,"GBP m",0,1.5191190258609535,0,0,0.10279212664329539,0.19185826633285291,0.25221304009977835,0.26533796464046155,0.2438226504661298,0.22726734020249004,0.23582763747594537,0]
[null,null,null,null,{"$f":" Index!E$25","v":"RPI index (Base year 1993/94) - nominal"},{"$f":" Index!F$25","v":0},{"$f":" Index!G$25","v":"RPIt"},{"$f":" Index!H$25","v":0},{"$f":" Index!I$25","v":"index"},{"$f":" Index!J$25","v":0},{"$f":" Index!K$25","v":0},{"$f":" Index!L$25","v":0},{"$f":" Index!M$25","v":264.8},{"$f":" Index!N$25","v":273.53800000000001},{"$f":" Index!O$25","v":282.56475399999999},{"$f":" Index!P$25","v":291.88939088199999},{"$f":" Index!Q$25","v":301.52174078110596},{"$f":" Index!R$25","v":311.47195822688241},{"$f":" Index!S$25","v":321.75053284836952},{"$f":" Index!T$25","v":332.36830043236569},{"$f":" Index!U$25","v":343.33645434663373}]
[null,null,null,null,"Main rate pool capital allowance - TL",null,null,null,"GBP m",null,{"$f":" SUM(M140:U140)","v":1.2968600732917723},null,{"$f":" IF($H136 = 1, M138, M138 / M139 * $H137)","v":0},9.7516823490466226E-2,0.17619755970475828,0.22422631979917076,0.22835899542708663,0.20313860084275101,0.18329689856439044,0.18412487546314901,0]
[]
[]
[null,null,"Special rate asset pool"]
[]
[null,null,null,null,{"$f":" E$74","v":"Capex addition - T5Y"},{"$f":" F$74","v":0},"CAt_T5Yt",0,"GBP m",0,4.7836497344584892,0,{"$f":" M$74","v":0},0.48990669657920982,0.72825114348600428,0.97021435935457223,{"$f":" Q$74","v":0.79447817313990454},0.59685036990035645,0.59856013301691335,0.60538885898152917,0]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$383","v":"Non-network IT - per period - TL"},{"$f":" 'Actuals Inp'!F$383","v":0},{"$f":" 'Actuals Inp'!G$383","v":0},{"$f":" 'Actuals Inp'!H$383","v":0},{"$f":" 'Actuals Inp'!I$383","v":"GBP m"},{"$f":" 'Actuals Inp'!J$383","v":"[Entitlement Model 28.11.16.xlsx]Tax Cap All'!$B$26"},{"$f":" 'Actuals Inp'!K$383","v":1.6586824813493539},{"$f":" 'Actuals Inp'!L$383","v":0},{"$f":" 'Actuals Inp'!M$383","v":0},{"$f":" 'Actuals Inp'!N$383","v":0.223427301398815},{"$f":" 'Actuals Inp'!O$383","v":0.22825060367623001},{"$f":" 'Actuals Inp'!P$383","v":0.46866617938389599},{"$f":" 'Actuals Inp'!Q$383","v":0.279817468220181},{"$f":" 'Actuals Inp'!R$383","v":0.12147896321582601},{"$f":" 'Actuals Inp'!S$383","v":0.122469847939978},{"$f":" 'Actuals Inp'!T$383","v":0.21457211751442801},{"$f":" 'Actuals Inp'!U$383","v":0}]
[null,null,null,null,"Capex addition - T5Y excluding non network IT",null,null,null,"GBP m",null,{"$f":" SUM(M147:U147)","v":3.1249672531091357},null,{"$f":" M145 - M146","v":0},0.26647939518039482,0.50000053980977421,0.50154817997067624,{"$f":" Q145 - Q146","v":0.5146607049197236},0.47537140668453043,0.47609028507693535,0.39081674146710116,0]
[]
[]
[null,null,"Capex addition - nominal"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$9","v":"RPI switch"},{"$f":" 'Actuals Inp'!F$9","v":0},{"$f":" 'Actuals Inp'!G$9","v":0},{"$f":" 'Actuals Inp'!H$9","v":0},{"$f":" 'Actuals Inp'!I$9","v":"0 = off, 1 = on"}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$12","v":"RPI as on 2015/16 - (Base year 1993/94)"},{"$f":" 'Actuals Inp'!F$12","v":0},{"$f":" 'Actuals Inp'!G$12","v":"RPI2016"},{"$f":" 'Actuals Inp'!H$12","v":259.5},{"$f":" 'Actuals Inp'!I$12","v":"index"}]
[null,null,null,null,{"$f":" E$41","v":"Capex addition - TN"},{"$f":" F$41","v":0},"CAt_TNt",0,"GBP m",0,59.696589678428481,0,0,4.719686378130457,9.3592324815602588,9.279772597791812,9.2009873284365611,9.1228709460181321,9.0454177716864397,8.9686221748048229,0]
[null,null,null,null,{"$f":" E$52","v":"Capex addition - RN"},{"$f":" F$52","v":0},"CAt_RNt",0,"GBP m",0,54.599999999999994,0,0,1.3,7.95,15.9,14.45,7.5,7.5,0,0]
[null,null,null,null,{"$f":" E$63","v":"Capex addition - NSI"},0,"CAt_NSIt",0,"GBP m",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$147","v":"Capex addition - T5Y excluding non network IT"},0,0,0,"GBP m",0,3.1249672531091357,0,0,0.26647939518039482,0.50000053980977421,0.50154817997067624,0.5146607049197236,0.47537140668453043,0.47609028507693535,0.39081674146710116,0]
[null,null,null,null,{"$f":" Index!E$25","v":"RPI index (Base year 1993/94) - nominal"},{"$f":" Index!F$25","v":0},{"$f":" Index!G$25","v":"RPIt"},{"$f":" Index!H$25","v":0},{"$f":" Index!I$25","v":"index"},{"$f":" Index!J$25","v":0},{"$f":" Index!K$25","v":0},{"$f":" Index!L$25","v":0},{"$f":" Index!M$25","v":264.8},{"$f":" Index!N$25","v":273.53800000000001},{"$f":" Index!O$25","v":282.56475399999999},{"$f":" Index!P$25","v":291.88939088199999},{"$f":" Index!Q$25","v":301.52174078110596},{"$f":" Index!R$25","v":311.47195822688241},{"$f":" Index!S$25","v":321.75053284836952},{"$f":" Index!T$25","v":332.36830043236569},{"$f":" Index!U$25","v":343.33645434663373}]
[null,null,null,null,"Capex addition - nominal",null,null,null,"GBP m",null,{"$f":" SUM(M159:U159)","v":136.59893341996852},null,{"$f":" IF($H152 = 0, SUM(M154:M157) * M158 / $H153, SUM(M154:M157))","v":0},6.6262243287086848,19.392144692146822,28.886724774051416,28.078875769252782,20.522632091846301,21.10473713736582,11.987594626596694,0]
[]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$389","v":"Non Qualifying Capex Split - TL"},{"$f":" 'Actuals Inp'!F$389","v":0},{"$f":" 'Actuals Inp'!G$389","v":0},{"$f":" 'Actuals Inp'!H$389","v":0.1},{"$f":" 'Actuals Inp'!I$389","v":"%"}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$368","v":"Non- allowable capex per period - nominal"},{"$f":" 'Actuals Inp'!F$368","v":0},{"$f":" 'Actuals Inp'!G$368","v":"Nominal"},{"$f":" 'Actuals Inp'!H$368","v":0},{"$f":" 'Actuals Inp'!I$368","v":"GBP m"},{"$f":" 'Actuals Inp'!J$368","v":"[Entitlement Model 28.11.16.xlsx]Tax Cap All'!$B$35"},{"$f":" 'Actuals Inp'!K$368","v":-13.000000000000002},{"$f":" 'Actuals Inp'!L$368","v":0},{"$f":" 'Actuals Inp'!M$368","v":0},{"$f":" 'Actuals Inp'!N$368","v":-1.0000000000000004},{"$f":" 'Actuals Inp'!O$368","v":-1.9999999999999956},{"$f":" 'Actuals Inp'!P$368","v":-2.0000000000000058},{"$f":" 'Actuals Inp'!Q$368","v":-1.9999999999999982},{"$f":" 'Actuals Inp'!R$368","v":-2.0000000000000044},{"$f":" 'Actuals Inp'!S$368","v":-1.9999999999999951},{"$f":" 'Actuals Inp'!T$368","v":-2.0000000000000036},{"$f":" 'Actuals Inp'!U$368","v":0}]
[null,null,null,null,"Non- qualifying capex - nominal - TL",null,null,null,"GBP m",null,null,null,{"$f":" $H162 * M163","v":0},-0.10000000000000005,-0.19999999999999957,-0.20000000000000059,{"$f":" $H162 * Q163","v":-0.19999999999999984},-0.20000000000000046,-0.19999999999999951,-0.20000000000000037,0]
[]
[]
[null,null,null,null,{"$f":" E$159","v":"Capex addition - nominal"},0,0,0,"GBP m",0,136.59893341996852,0,0,6.6262243287086848,19.392144692146822,28.886724774051416,28.078875769252782,20.522632091846301,21.10473713736582,11.987594626596694,0]
[null,null,null,null,{"$f":" E$164","v":"Non- qualifying capex - nominal - TL"},0,0,0,"GBP m",0,0,0,0,-0.10000000000000005,-0.19999999999999957,-0.20000000000000059,{"$f":" Q$164","v":-0.19999999999999984},-0.20000000000000046,-0.19999999999999951,-0.20000000000000037,0]
[null,null,null,"less",{"$f":" E$229","v":"Deferred revenue pool - TL"},0,0,0,"GBP m",0,0,0,0,1.5,3,3,{"$f":" Q$229","v":3},3,3,3,0]
[null,null,null,null,"Special rate asset pool addition - nominal - TL ",null,null,null,"GBP m",null,{"$f":" SUM(M170:U170)","v":115.79893341996853},null,{"$f":" SUM(M167:M168) - M169","v":0},5.0262243287086852,16.192144692146822,25.686724774051417,24.878875769252783,17.322632091846302,17.904737137365821,8.7875946265966931,0]
[]
[]
[null,null,"Special rate asset pool addition full period - TL"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$408","v":"Special rate asset pool addition last RP5 part period 2016 - TL"},{"$f":" 'Actuals Inp'!F$408","v":0},{"$f":" 'Actuals Inp'!G$408","v":0},{"$f":" 'Actuals Inp'!H$408","v":22.428107987520299},{"$f":" 'Actuals Inp'!I$408","v":"GBP m"}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$12","v":"RPI as on 2015/16 - (Base year 1993/94)"},{"$f":" 'Actuals Inp'!F$12","v":0},{"$f":" 'Actuals Inp'!G$12","v":"RPI2016"},{"$f":" 'Actuals Inp'!H$12","v":259.5},{"$f":" 'Actuals Inp'!I$12","v":"index"}]
[null,null,null,null,{"$f":" Index!E$25","v":"RPI index (Base year 1993/94) - nominal"},{"$f":" Index!F$25","v":0},{"$f":" Index!G$25","v":"RPIt"},{"$f":" Index!H$25","v":0},{"$f":" Index!I$25","v":"index"},{"$f":" Index!J$25","v":0},{"$f":" Index!K$25","v":0},{"$f":" Index!L$25","v":0},{"$f":" Index!M$25","v":264.8},{"$f":" Index!N$25","v":273.53800000000001},{"$f":" Index!O$25","v":282.56475399999999},{"$f":" Index!P$25","v":291.88939088199999},{"$f":" Index!Q$25","v":301.52174078110596},{"$f":" Index!R$25","v":311.47195822688241},{"$f":" Index!S$25","v":321.75053284836952},{"$f":" Index!T$25","v":332.36830043236569},{"$f":" Index!U$25","v":343.33645434663373}]
[null,null,null,null,{"$f":" Time!E$129","v":"Start of regulatory part period"},{"$f":" Time!F$129","v":0},{"$f":" Time!G$129","v":0},{"$f":" Time!H$129","v":0},{"$f":" Time!I$129","v":"flag"},{"$f":" Time!J$129","v":0},{"$f":" Time!K$129","v":1},{"$f":" Time!L$129","v":0},{"$f":" Time!M$129","v":0},{"$f":" Time!N$129","v":1},{"$f":" Time!O$129","v":0},{"$f":" Time!P$129","v":0},{"$f":" Time!Q$129","v":0},{"$f":" Time!R$129","v":0},{"$f":" Time!S$129","v":0},{"$f":" Time!T$129","v":0},{"$f":" Time!U$129","v":0}]
[null,null,null,null,{"$f":" E$170","v":"Special rate asset pool addition - nominal - TL "},0,0,0,"GBP m",0,115.79893341996853,0,0,5.0262243287086852,16.192144692146822,25.686724774051417,24.878875769252783,17.322632091846302,17.904737137365821,8.7875946265966931,0]
[null,null,null,null,"Special rate asset pool addition full period - nominal - TL",null,null,null,"GBP m",null,{"$f":" SUM(M180:U180)","v":139.44031994285996},null,{"$f":" IF(M178 = 1, $H175 * M177 / $H176, 0) + M179","v":0},{"$f":" IF(N178 = 1, $H175 * N177 / $H176, 0) + N179","v":28.667610851600124},{"$f":" IF(O178 = 1, $H175 * O177 / $H176, 0) + O179","v":16.192144692146822},{"$f":" IF(P178 = 1, $H175 * P177 / $H176, 0) + P179","v":25.686724774051417},{"$f":" IF(Q178 = 1, $H175 * Q177 / $H176, 0) + Q179","v":24.878875769252783},{"$f":" IF(R178 = 1, $H175 * R177 / $H176, 0) + R179","v":17.322632091846302},{"$f":" IF(S178 = 1, $H175 * S177 / $H176, 0) + S179","v":17.904737137365821},{"$f":" IF(T178 = 1, $H175 * T177 / $H176, 0) + T179","v":8.7875946265966931},{"$f":" IF(U178 = 1, $H175 * U177 / $H176, 0) + U179","v":0}]
[]
[null,null,"Special rate asset pool capital allowance"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$376","v":"Capital allowance rates - special pool"},{"$f":" 'Actuals Inp'!F$376","v":0},{"$f":" 'Actuals Inp'!G$376","v":0},{"$f":" 'Actuals Inp'!H$376","v":0.08},{"$f":" 'Actuals Inp'!I$376","v":"%"}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$408","v":"Special rate asset pool addition last RP5 part period 2016 - TL"},{"$f":" 'Actuals Inp'!F$408","v":0},{"$f":" 'Actuals Inp'!G$408","v":0},{"$f":" 'Actuals Inp'!H$408","v":22.428107987520299},{"$f":" 'Actuals Inp'!I$408","v":"GBP m"}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$409","v":"Special rate asset pool capital allowance last RP5 part period 2016 - TL"},{"$f":" 'Actuals Inp'!F$409","v":0},{"$f":" 'Actuals Inp'!G$409","v":0},{"$f":" 'Actuals Inp'!H$409","v":7.0261927588645676},{"$f":" 'Actuals Inp'!I$409","v":"GBP m"}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$12","v":"RPI as on 2015/16 - (Base year 1993/94)"},{"$f":" 'Actuals Inp'!F$12","v":0},{"$f":" 'Actuals Inp'!G$12","v":"RPI2016"},{"$f":" 'Actuals Inp'!H$12","v":259.5},{"$f":" 'Actuals Inp'!I$12","v":"index"}]
[null,null,null,null,{"$f":" E$210","v":"Special rate asset pool balance - nominal - BEG - TL"},0,0,0,"GBP m",0,0,0,0,137.87432857987184,153.2185842769542,155.85787065157294,{"$f":" Q$210","v":167.0210277915744},176.54791127596098,178.36089989838268,180.56438607288862,174.2038222435265]
[null,null,null,null,{"$f":" E$170","v":"Special rate asset pool addition - nominal - TL "},0,0,0,"GBP m",0,115.79893341996853,0,0,5.0262243287086852,16.192144692146822,25.686724774051417,{"$f":" Q$170","v":24.878875769252783},17.322632091846302,17.904737137365821,8.7875946265966931,0]
[null,null,null,null,{"$f":" Index!E$25","v":"RPI index (Base year 1993/94) - nominal"},{"$f":" Index!F$25","v":0},{"$f":" Index!G$25","v":"RPIt"},{"$f":" Index!H$25","v":0},{"$f":" Index!I$25","v":"index"},{"$f":" Index!J$25","v":0},{"$f":" Index!K$25","v":0},{"$f":" Index!L$25","v":0},{"$f":" Index!M$25","v":264.8},{"$f":" Index!N$25","v":273.53800000000001},{"$f":" Index!O$25","v":282.56475399999999},{"$f":" Index!P$25","v":291.88939088199999},{"$f":" Index!Q$25","v":301.52174078110596},{"$f":" Index!R$25","v":311.47195822688241},{"$f":" Index!S$25","v":321.75053284836952},{"$f":" Index!T$25","v":332.36830043236569},{"$f":" Index!U$25","v":343.33645434663373}]
[null,null,null,null,{"$f":" Time!E$129","v":"Start of regulatory part period"},{"$f":" Time!F$129","v":0},{"$f":" Time!G$129","v":0},{"$f":" Time!H$129","v":0},{"$f":" Time!I$129","v":"flag"},{"$f":" Time!J$129","v":0},{"$f":" Time!K$129","v":1},{"$f":" Time!L$129","v":0},{"$f":" Time!M$129","v":0},{"$f":" Time!N$129","v":1},{"$f":" Time!O$129","v":0},{"$f":" Time!P$129","v":0},{"$f":" Time!Q$129","v":0},{"$f":" Time!R$129","v":0},{"$f":" Time!S$129","v":0},{"$f":" Time!T$129","v":0},{"$f":" Time!U$129","v":0}]
[null,null,null,null,{"$f":" Time!E$92","v":"RP6 period flag"},{"$f":" Time!F$92","v":0},{"$f":" Time!G$92","v":0},{"$f":" Time!H$92","v":0},{"$f":" Time!I$92","v":"flag"},{"$f":" Time!J$92","v":0},{"$f":" Time!K$92","v":7},{"$f":" Time!L$92","v":0},{"$f":" Time!M$92","v":0},{"$f":" Time!N$92","v":1},{"$f":" Time!O$92","v":1},{"$f":" Time!P$92","v":1},{"$f":" Time!Q$92","v":1},{"$f":" Time!R$92","v":1},{"$f":" Time!S$92","v":1},{"$f":" Time!T$92","v":1},{"$f":" Time!U$92","v":0}]
[null,null,null,null,"Special rate asset pool capital allowance - nominal - TL",null,null,null,"GBP m",null,{"$f":" SUM(M193:U193)","v":95.704542214179071},null,{"$f":" ((($H185 / $H$187 * M190)* M191) + SUM(M188:M189)) * $H184  * M192 - (($H186 / $H$187 * M190) * M191)","v":0},5.9170710894915688,13.552858317528083,14.523567634049948,15.351992284866174,15.509643469424581,15.701250962859881,15.148158455958827,0]
[]
[null,null,"Special rate asset pool addition full period - TL"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$409","v":"Special rate asset pool capital allowance last RP5 part period 2016 - TL"},{"$f":" 'Actuals Inp'!F$409","v":0},{"$f":" 'Actuals Inp'!G$409","v":0},{"$f":" 'Actuals Inp'!H$409","v":7.0261927588645676},{"$f":" 'Actuals Inp'!I$409","v":"GBP m"}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$12","v":"RPI as on 2015/16 - (Base year 1993/94)"},{"$f":" 'Actuals Inp'!F$12","v":0},{"$f":" 'Actuals Inp'!G$12","v":"RPI2016"},{"$f":" 'Actuals Inp'!H$12","v":259.5},{"$f":" 'Actuals Inp'!I$12","v":"index"}]
[null,null,null,null,{"$f":" Index!E$25","v":"RPI index (Base year 1993/94) - nominal"},{"$f":" Index!F$25","v":0},{"$f":" Index!G$25","v":"RPIt"},{"$f":" Index!H$25","v":0},{"$f":" Index!I$25","v":"index"},{"$f":" Index!J$25","v":0},{"$f":" Index!K$25","v":0},{"$f":" Index!L$25","v":0},{"$f":" Index!M$25","v":264.8},{"$f":" Index!N$25","v":273.53800000000001},{"$f":" Index!O$25","v":282.56475399999999},{"$f":" Index!P$25","v":291.88939088199999},{"$f":" Index!Q$25","v":301.52174078110596},{"$f":" Index!R$25","v":311.47195822688241},{"$f":" Index!S$25","v":321.75053284836952},{"$f":" Index!T$25","v":332.36830043236569},{"$f":" Index!U$25","v":343.33645434663373}]
[null,null,null,null,{"$f":" Time!E$129","v":"Start of regulatory part period"},{"$f":" Time!F$129","v":0},{"$f":" Time!G$129","v":0},{"$f":" Time!H$129","v":0},{"$f":" Time!I$129","v":"flag"},{"$f":" Time!J$129","v":0},{"$f":" Time!K$129","v":1},{"$f":" Time!L$129","v":0},{"$f":" Time!M$129","v":0},{"$f":" Time!N$129","v":1},{"$f":" Time!O$129","v":0},{"$f":" Time!P$129","v":0},{"$f":" Time!Q$129","v":0},{"$f":" Time!R$129","v":0},{"$f":" Time!S$129","v":0},{"$f":" Time!T$129","v":0},{"$f":" Time!U$129","v":0}]
[null,null,null,null,{"$f":" E$193","v":"Special rate asset pool capital allowance - nominal - TL"},0,0,0,"GBP m",0,95.704542214179071,0,0,5.9170710894915688,13.552858317528083,14.523567634049948,15.351992284866174,15.509643469424581,15.701250962859881,15.148158455958827,0]
[null,null,null,null,"Special rate asset pool capital allowance full period - nominal - TL",null,null,null,"GBP m",null,{"$f":" SUM(M202:U202)","v":103.11082627920524},null,{"$f":" IF(M200 = 1, $H197 * M199 / $H198, 0) + M201","v":0},{"$f":" IF(N200 = 1, $H197 * N199 / $H198, 0) + N201","v":13.323355154517758},{"$f":" IF(O200 = 1, $H197 * O199 / $H198, 0) + O201","v":13.552858317528083},{"$f":" IF(P200 = 1, $H197 * P199 / $H198, 0) + P201","v":14.523567634049948},{"$f":" IF(Q200 = 1, $H197 * Q199 / $H198, 0) + Q201","v":15.351992284866174},{"$f":" IF(R200 = 1, $H197 * R199 / $H198, 0) + R201","v":15.509643469424581},{"$f":" IF(S200 = 1, $H197 * S199 / $H198, 0) + S201","v":15.701250962859881},{"$f":" IF(T200 = 1, $H197 * T199 / $H198, 0) + T201","v":15.148158455958827},{"$f":" IF(U200 = 1, $H197 * U199 / $H198, 0) + U201","v":0}]
[]
[]
[null,null,"Special rate asset pool balance"]
[]
[null,null,null,null,{"$f":" 'Licence Inp'!E$436","v":"Long life asset pool - balance - base year 2018 - RP5 end pd. BEG balance - TL - nominal"},{"$f":" 'Licence Inp'!F$436","v":"Table 11"},{"$f":" 'Licence Inp'!G$436","v":0},{"$f":" 'Licence Inp'!H$436","v":137.87432857987184},{"$f":" 'Licence Inp'!I$436","v":"GBP m"}]
[null,null,null,null,{"$f":" Time!E$14","v":"1st Model column flag"},{"$f":" Time!F$14","v":0},{"$f":" Time!G$14","v":0},{"$f":" Time!H$14","v":0},{"$f":" Time!I$14","v":"flag"},{"$f":" Time!J$14","v":0},{"$f":" Time!K$14","v":1},{"$f":" Time!L$14","v":0},{"$f":" Time!M$14","v":1},{"$f":" Time!N$14","v":0},{"$f":" Time!O$14","v":0},{"$f":" Time!P$14","v":0},{"$f":" Time!Q$14","v":0},{"$f":" Time!R$14","v":0},{"$f":" Time!S$14","v":0},{"$f":" Time!T$14","v":0},{"$f":" Time!U$14","v":0}]
[]
[null,null,null,null,"Special rate asset pool balance - nominal - BEG - TL",null,null,null,"GBP m",null,null,null,{"$f":" L213","v":0},137.87432857987184,153.2185842769542,155.85787065157294,{"$f":" P213","v":167.0210277915744},176.54791127596098,178.36089989838268,180.56438607288862,174.2038222435265]
[null,null,null,"plus",{"$f":" E$180","v":"Special rate asset pool addition full period - nominal - TL"},0,0,0,"GBP m",0,139.44031994285996,0,0,28.667610851600124,16.192144692146822,25.686724774051417,24.878875769252783,17.322632091846302,17.904737137365821,8.7875946265966931,0]
[null,null,null,"less",{"$f":" E$202","v":"Special rate asset pool capital allowance full period - nominal - TL"},0,0,0,"GBP m",0,103.11082627920524,0,0,13.323355154517758,13.552858317528083,14.523567634049948,15.351992284866174,15.509643469424581,15.701250962859881,15.148158455958827,0]
[null,null,null,null,"Special rate asset pool balance - nominal - TL",null,null,null,"GBP m",null,null,null,{"$f":" IF(M208 = 1, $H207, M210 + M211 - M212)","v":137.87432857987184},153.2185842769542,155.85787065157294,167.0210277915744,{"$f":" IF(Q208 = 1, $H207, Q210 + Q211 - Q212)","v":176.54791127596098},178.36089989838268,180.56438607288862,174.2038222435265,174.2038222435265]
[]
[]
[null,null,"Special rate asset pool capital allowance - TL"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$9","v":"RPI switch"},{"$f":" 'Actuals Inp'!F$9","v":0},{"$f":" 'Actuals Inp'!G$9","v":0},{"$f":" 'Actuals Inp'!H$9","v":0},{"$f":" 'Actuals Inp'!I$9","v":"0 = off, 1 = on"}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$12","v":"RPI as on 2015/16 - (Base year 1993/94)"},{"$f":" 'Actuals Inp'!F$12","v":0},{"$f":" 'Actuals Inp'!G$12","v":"RPI2016"},{"$f":" 'Actuals Inp'!H$12","v":259.5},{"$f":" 'Actuals Inp'!I$12","v":"index"}]
[null,null,null,null,{"$f":" E$193","v":"Special rate asset pool capital allowance - nominal - TL"},0,0,0,"GBP m",0,95.704542214179071,0,0,5.9170710894915688,13.552858317528083,14.523567634049948,15.351992284866174,15.509643469424581,15.701250962859881,15.148158455958827,0]
[null,null,null,null,{"$f":" Index!E$25","v":"RPI index (Base year 1993/94) - nominal"},{"$f":" Index!F$25","v":0},{"$f":" Index!G$25","v":"RPIt"},{"$f":" Index!H$25","v":0},{"$f":" Index!I$25","v":"index"},{"$f":" Index!J$25","v":0},{"$f":" Index!K$25","v":0},{"$f":" Index!L$25","v":0},{"$f":" Index!M$25","v":264.8},{"$f":" Index!N$25","v":273.53800000000001},{"$f":" Index!O$25","v":282.56475399999999},{"$f":" Index!P$25","v":291.88939088199999},{"$f":" Index!Q$25","v":301.52174078110596},{"$f":" Index!R$25","v":311.47195822688241},{"$f":" Index!S$25","v":321.75053284836952},{"$f":" Index!T$25","v":332.36830043236569},{"$f":" Index!U$25","v":343.33645434663373}]
[null,null,null,null,"Special rate asset pool capital allowance - TL",null,null,null,"GBP m",null,{"$f":" SUM(M222:U222)","v":81.596670093600267},null,{"$f":" IF($H218 = 1, M220, M220 / M221 * $H219)","v":0},{"$f":" IF($H218 = 1, N220, N220 / N221 * $H219)","v":5.6134063556912093},{"$f":" IF($H218 = 1, O220, O220 / O221 * $H219)","v":12.446586786257628},{"$f":" IF($H218 = 1, P220, P220 / P221 * $H219)","v":12.911965692372744},{"$f":" IF($H218 = 1, Q220, Q220 / Q221 * $H219)","v":13.212453561731389},{"$f":" IF($H218 = 1, R220, R220 / R221 * $H219)","v":12.921716944367649},{"$f":" IF($H218 = 1, S220, S220 / S221 * $H219)","v":12.663458825668224},{"$f":" IF($H218 = 1, T220, T220 / T221 * $H219)","v":11.827081927511411},{"$f":" IF($H218 = 1, U220, U220 / U221 * $H219)","v":0}]
[]
[]
[null,null,"Deferred revenue pool"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$388","v":"Deferred revenue pool split - TL"},{"$f":" 'Actuals Inp'!F$388","v":0},{"$f":" 'Actuals Inp'!G$388","v":0},{"$f":" 'Actuals Inp'!H$388","v":0.12},{"$f":" 'Actuals Inp'!I$388","v":"%"}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$366","v":"Deferred revenue pool additions - nominal"},{"$f":" 'Actuals Inp'!F$366","v":0},{"$f":" 'Actuals Inp'!G$366","v":"Nominal"},{"$f":" 'Actuals Inp'!H$366","v":0},{"$f":" 'Actuals Inp'!I$366","v":"GBP m"},{"$f":" 'Actuals Inp'!J$366","v":"[Entitlement Model 28.11.16.xlsx]Tax Cap All'!$B$43"},{"$f":" 'Actuals Inp'!K$366","v":162.5},{"$f":" 'Actuals Inp'!L$366","v":0},{"$f":" 'Actuals Inp'!M$366","v":0},{"$f":" 'Actuals Inp'!N$366","v":12.5},{"$f":" 'Actuals Inp'!O$366","v":25},{"$f":" 'Actuals Inp'!P$366","v":25},{"$f":" 'Actuals Inp'!Q$366","v":25},{"$f":" 'Actuals Inp'!R$366","v":25},{"$f":" 'Actuals Inp'!S$366","v":25},{"$f":" 'Actuals Inp'!T$366","v":25},{"$f":" 'Actuals Inp'!U$366","v":0}]
[null,null,null,null,"Deferred revenue pool - TL",null,null,null,"GBP m",null,null,null,{"$f":" $H227 * M228","v":0},1.5,3,3,{"$f":" $H227 * Q228","v":3},3,3,3,0]
[]
[null,null,null,null,{"$f":" E$229","v":"Deferred revenue pool - TL"},0,0,0,"GBP m",0,0,0,0,1.5,3,3,3,3,3,3,0]
[null,null,null,null,{"$f":" Time!E$98","v":"RP6 PPF- actual / actual"},{"$f":" Time!F$98","v":0},{"$f":" Time!G$98","v":0},{"$f":" Time!H$98","v":0},{"$f":" Time!I$98","v":"factor"},{"$f":" Time!J$98","v":0},{"$f":" Time!K$98","v":6.5},{"$f":" Time!L$98","v":0},{"$f":" Time!M$98","v":0},{"$f":" Time!N$98","v":0.5},{"$f":" Time!O$98","v":1},{"$f":" Time!P$98","v":1},{"$f":" Time!Q$98","v":1},{"$f":" Time!R$98","v":1},{"$f":" Time!S$98","v":1},{"$f":" Time!T$98","v":1},{"$f":" Time!U$98","v":0}]
[null,null,null,null,"Deferred revenue pool - nominal - full period - TL",null,null,null,"GBP m",null,{"$f":" SUM(M233:U233)","v":21},null,{"$f":" IF(M232 = 0, 0, M231 / M232)","v":0},3,3,3,3,3,3,3,0]
[]
[null,null,"Deferred revenue pool capital allowance"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$377","v":"Capital allowance rates - deferred revenue pool"},{"$f":" 'Actuals Inp'!F$377","v":0},{"$f":" 'Actuals Inp'!G$377","v":0},{"$f":" 'Actuals Inp'!H$377","v":2.5000000000000001E-2},{"$f":" 'Actuals Inp'!I$377","v":"%"}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$411","v":"Deferred revenue pool capital allowance - TL - end of March 17  Base year 2016 - TL"},{"$f":" 'Actuals Inp'!F$411","v":0},{"$f":" 'Actuals Inp'!G$411","v":0},{"$f":" 'Actuals Inp'!H$411","v":1.0019833679415657},{"$f":" 'Actuals Inp'!I$411","v":"GBP m"}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$412","v":"Deferred revenue pool capital allowance last RP5 part period 2016 - TL"},{"$f":" 'Actuals Inp'!F$412","v":0},{"$f":" 'Actuals Inp'!G$412","v":0},{"$f":" 'Actuals Inp'!H$412","v":0.53656717987994351},{"$f":" 'Actuals Inp'!I$412","v":"GBP m"}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$12","v":"RPI as on 2015/16 - (Base year 1993/94)"},{"$f":" 'Actuals Inp'!F$12","v":0},{"$f":" 'Actuals Inp'!G$12","v":"RPI2016"},{"$f":" 'Actuals Inp'!H$12","v":259.5},{"$f":" 'Actuals Inp'!I$12","v":"index"}]
[null,null,null,null,{"$f":" E$229","v":"Deferred revenue pool - TL"},0,0,0,"GBP m",0,0,0,0,1.5,3,3,{"$f":" Q$229","v":3},3,3,3,0]
[null,null,null,null,{"$f":" Index!E$25","v":"RPI index (Base year 1993/94) - nominal"},{"$f":" Index!F$25","v":0},{"$f":" Index!G$25","v":"RPIt"},{"$f":" Index!H$25","v":0},{"$f":" Index!I$25","v":"index"},{"$f":" Index!J$25","v":0},{"$f":" Index!K$25","v":0},{"$f":" Index!L$25","v":0},{"$f":" Index!M$25","v":264.8},{"$f":" Index!N$25","v":273.53800000000001},{"$f":" Index!O$25","v":282.56475399999999},{"$f":" Index!P$25","v":291.88939088199999},{"$f":" Index!Q$25","v":301.52174078110596},{"$f":" Index!R$25","v":311.47195822688241},{"$f":" Index!S$25","v":321.75053284836952},{"$f":" Index!T$25","v":332.36830043236569},{"$f":" Index!U$25","v":343.33645434663373}]
[null,null,null,null,{"$f":" Time!E$129","v":"Start of regulatory part period"},{"$f":" Time!F$129","v":0},{"$f":" Time!G$129","v":0},{"$f":" Time!H$129","v":0},{"$f":" Time!I$129","v":"flag"},{"$f":" Time!J$129","v":0},{"$f":" Time!K$129","v":1},{"$f":" Time!L$129","v":0},{"$f":" Time!M$129","v":0},{"$f":" Time!N$129","v":1},{"$f":" Time!O$129","v":0},{"$f":" Time!P$129","v":0},{"$f":" Time!Q$129","v":0},{"$f":" Time!R$129","v":0},{"$f":" Time!S$129","v":0},{"$f":" Time!T$129","v":0},{"$f":" Time!U$129","v":0}]
[null,null,null,null,{"$f":" Time!E$92","v":"RP6 period flag"},{"$f":" Time!F$92","v":0},{"$f":" Time!G$92","v":0},{"$f":" Time!H$92","v":0},{"$f":" Time!I$92","v":"flag"},{"$f":" Time!J$92","v":0},{"$f":" Time!K$92","v":7},{"$f":" Time!L$92","v":0},{"$f":" Time!M$92","v":0},{"$f":" Time!N$92","v":1},{"$f":" Time!O$92","v":1},{"$f":" Time!P$92","v":1},{"$f":" Time!Q$92","v":1},{"$f":" Time!R$92","v":1},{"$f":" Time!S$92","v":1},{"$f":" Time!T$92","v":1},{"$f":" Time!U$92","v":0}]
[null,null,null,null,{"$f":" Time!E$98","v":"RP6 PPF- actual / actual"},{"$f":" Time!F$98","v":0},{"$f":" Time!G$98","v":0},{"$f":" Time!H$98","v":0},{"$f":" Time!I$98","v":"factor"},{"$f":" Time!J$98","v":0},{"$f":" Time!K$98","v":6.5},{"$f":" Time!L$98","v":0},{"$f":" Time!M$98","v":0},{"$f":" Time!N$98","v":0.5},{"$f":" Time!O$98","v":1},{"$f":" Time!P$98","v":1},{"$f":" Time!Q$98","v":1},{"$f":" Time!R$98","v":1},{"$f":" Time!S$98","v":1},{"$f":" Time!T$98","v":1},{"$f":" Time!U$98","v":0}]
[null,null,null,null,"Deferred revenue pool capital allowance - nominal - TL",null,null,null,"GBP m",null,{"$f":" SUM(M246:U246)","v":8.9277154999999979},null,{"$f":" IF(M245 <> 0, IF(M243 = 1, ($H238 / $H240 * M242), L246 * M245 / L245) + (M241 * (1 / M245) * $H237) * M244, 0) - ($H239 / $H240 * M242) * M243","v":0},0.56559349999999997,1.2061869999999999,1.2811869999999999,1.3561869999999998,1.4311869999999998,1.5061869999999997,1.5811869999999997,0]
[]
[null,null,null,null,{"$f":" E$246","v":"Deferred revenue pool capital allowance - nominal - TL"},0,0,0,"GBP m",0,8.9277154999999979,0,0,0.56559349999999997,1.2061869999999999,1.2811869999999999,1.3561869999999998,1.4311869999999998,1.5061869999999997,1.5811869999999997,0]
[null,null,null,null,{"$f":" Time!E$98","v":"RP6 PPF- actual / actual"},{"$f":" Time!F$98","v":0},{"$f":" Time!G$98","v":0},{"$f":" Time!H$98","v":0},{"$f":" Time!I$98","v":"factor"},{"$f":" Time!J$98","v":0},{"$f":" Time!K$98","v":6.5},{"$f":" Time!L$98","v":0},{"$f":" Time!M$98","v":0},{"$f":" Time!N$98","v":0.5},{"$f":" Time!O$98","v":1},{"$f":" Time!P$98","v":1},{"$f":" Time!Q$98","v":1},{"$f":" Time!R$98","v":1},{"$f":" Time!S$98","v":1},{"$f":" Time!T$98","v":1},{"$f":" Time!U$98","v":0}]
[null,null,null,null,"Deferred revenue pool capital allowance - nominal - full period - TL",null,null,null,"GBP m",null,{"$f":" SUM(M250:U250)","v":9.4933089999999982},null,{"$f":" IF(M249 = 0, 0, M248 / M249)","v":0},{"$f":" IF(N249 = 0, 0, N248 / N249)","v":1.1311869999999999},{"$f":" IF(O249 = 0, 0, O248 / O249)","v":1.2061869999999999},{"$f":" IF(P249 = 0, 0, P248 / P249)","v":1.2811869999999999},{"$f":" IF(Q249 = 0, 0, Q248 / Q249)","v":1.3561869999999998},{"$f":" IF(R249 = 0, 0, R248 / R249)","v":1.4311869999999998},{"$f":" IF(S249 = 0, 0, S248 / S249)","v":1.5061869999999997},{"$f":" IF(T249 = 0, 0, T248 / T249)","v":1.5811869999999997},{"$f":" IF(U249 = 0, 0, U248 / U249)","v":0}]
[]
[null,null,"Deferred revenue pool balance"]
[]
[null,null,null,null,{"$f":" 'Licence Inp'!E$437","v":"Deferred revenue - balance - base year 2018 - RP5 end pd. BEG balance - TL - nominal"},{"$f":" 'Licence Inp'!F$437","v":"Table 11"},{"$f":" 'Licence Inp'!G$437","v":0},{"$f":" 'Licence Inp'!H$437","v":35.056545},{"$f":" 'Licence Inp'!I$437","v":"GBP m"}]
[null,null,null,null,{"$f":" Time!E$14","v":"1st Model column flag"},{"$f":" Time!F$14","v":0},{"$f":" Time!G$14","v":0},{"$f":" Time!H$14","v":0},{"$f":" Time!I$14","v":"flag"},{"$f":" Time!J$14","v":0},{"$f":" Time!K$14","v":1},{"$f":" Time!L$14","v":0},{"$f":" Time!M$14","v":1},{"$f":" Time!N$14","v":0},{"$f":" Time!O$14","v":0},{"$f":" Time!P$14","v":0},{"$f":" Time!Q$14","v":0},{"$f":" Time!R$14","v":0},{"$f":" Time!S$14","v":0},{"$f":" Time!T$14","v":0},{"$f":" Time!U$14","v":0}]
[]
[null,null,null,null,"Deferred revenue pool balance - nominal - BEG - TL",null,null,null,"GBP m",null,null,null,{"$f":" L260","v":0},35.056545,36.925358000000003,38.719171000000003,{"$f":" P260","v":40.437984},42.081797000000002,43.65061,45.144423000000003,46.563236000000003]
[null,null,null,"plus",{"$f":" E$233","v":"Deferred revenue pool - nominal - full period - TL"},0,0,0,"GBP m",0,21,0,0,3,3,3,3,3,3,3,0]
[null,null,null,"less",{"$f":" E$250","v":"Deferred revenue pool capital allowance - nominal - full period - TL"},0,0,0,"GBP m",0,9.4933089999999982,0,0,1.1311869999999999,1.2061869999999999,1.2811869999999999,1.3561869999999998,1.4311869999999998,1.5061869999999997,1.5811869999999997,0]
[null,null,null,null,"Deferred revenue pool balance - nominal - TL",null,null,null,"GBP m",null,null,null,{"$f":" IF(M255 = 1, $H254, M257 + M258 - M259)","v":35.056545},36.925358000000003,38.719171000000003,40.437984,{"$f":" IF(Q255 = 1, $H254, Q257 + Q258 - Q259)","v":42.081797000000002},43.65061,45.144423000000003,46.563236000000003,46.563236000000003]
[]
[]
[null,null,"Special rate asset pool capital allowance - TL"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$9","v":"RPI switch"},{"$f":" 'Actuals Inp'!F$9","v":0},{"$f":" 'Actuals Inp'!G$9","v":0},{"$f":" 'Actuals Inp'!H$9","v":0},{"$f":" 'Actuals Inp'!I$9","v":"0 = off, 1 = on"}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$12","v":"RPI as on 2015/16 - (Base year 1993/94)"},{"$f":" 'Actuals Inp'!F$12","v":0},{"$f":" 'Actuals Inp'!G$12","v":"RPI2016"},{"$f":" 'Actuals Inp'!H$12","v":259.5},{"$f":" 'Actuals Inp'!I$12","v":"index"}]
[null,null,null,null,{"$f":" E$246","v":"Deferred revenue pool capital allowance - nominal - TL"},0,0,0,"GBP m",0,8.9277154999999979,0,0,0.56559349999999997,1.2061869999999999,1.2811869999999999,1.3561869999999998,1.4311869999999998,1.5061869999999997,1.5811869999999997,0]
[null,null,null,null,{"$f":" Index!E$25","v":"RPI index (Base year 1993/94) - nominal"},{"$f":" Index!F$25","v":0},{"$f":" Index!G$25","v":"RPIt"},{"$f":" Index!H$25","v":0},{"$f":" Index!I$25","v":"index"},{"$f":" Index!J$25","v":0},{"$f":" Index!K$25","v":0},{"$f":" Index!L$25","v":0},{"$f":" Index!M$25","v":264.8},{"$f":" Index!N$25","v":273.53800000000001},{"$f":" Index!O$25","v":282.56475399999999},{"$f":" Index!P$25","v":291.88939088199999},{"$f":" Index!Q$25","v":301.52174078110596},{"$f":" Index!R$25","v":311.47195822688241},{"$f":" Index!S$25","v":321.75053284836952},{"$f":" Index!T$25","v":332.36830043236569},{"$f":" Index!U$25","v":343.33645434663373}]
[null,null,null,null,"Deferred revenue pool capital allowance - TL",null,null,null,"GBP m",null,{"$f":" SUM(M269:U269)","v":7.592185926127307},null,{"$f":" IF($H265 = 1, M267, M267 / M268 * $H266)","v":0},0.53656717987994351,1.1077302532218862,1.1390205909690099,1.1671812639059049,1.1923802984198977,1.2147781793548647,1.2345281603758009,0]
[]
[]
[null,null,"Summary"]
[]
[null,null,null,null,{"$f":" E$140","v":"Main rate pool capital allowance - TL"},0,0,0,"GBP m",0,1.2968600732917723,0,0,9.7516823490466226E-2,0.17619755970475828,0.22422631979917076,0.22835899542708663,0.20313860084275101,0.18329689856439044,0.18412487546314901,0]
[null,null,null,null,{"$f":" E$222","v":"Special rate asset pool capital allowance - TL"},0,0,0,"GBP m",0,81.596670093600267,0,0,5.6134063556912093,12.446586786257628,12.911965692372744,13.212453561731389,12.921716944367649,12.663458825668224,11.827081927511411,0]
[null,null,null,null,{"$f":" E$269","v":"Deferred revenue pool capital allowance - TL"},0,0,0,"GBP m",0,7.592185926127307,0,0,0.53656717987994351,1.1077302532218862,1.1390205909690099,1.1671812639059049,1.1923802984198977,1.2147781793548647,1.2345281603758009,0]
[null,null,null,null,"Capital allowances - CAt - TL",null,"CAt",null,"GBP m",null,{"$f":" SUM(M277:U277)","v":90.485716093019334},null,{"$f":"SUM(M274:M276)","v":0},{"$f":"SUM(N274:N276)","v":6.2474903590616195},13.730514599184273,14.275212603140924,{"$f":"SUM(Q274:Q276)","v":14.60799382106438},14.317235843630296,14.061533903587479,13.245734963350362,0]

{"sheet":"TL - C11","index":35,"n_rows":31,"n_cols":21,"rows_kept":31,"cut":false,"hidden":false,"merged":[]}
[{"$f":" RIGHT(CELL(\"filename\", $A$1), LEN(CELL(\"filename\", $A$1)) - SEARCH(\"]\", CELL(\"filename\", $A$1)))","v":"TL - C11"},null,null,null,null,null,null,{"$f":"IF('Actuals Inp'!H9=0,\"15/16\",\"Nominal\")","v":"15/16"}]
[null,null,null,null,{"$f":" Time!E$23","v":"Model period ending"},null,null,{"$f":" Check!$H$9","v":0},"Error chks",null,null,null,{"$f":" Time!M$23","v":"2017-03-31"},{"$f":" Time!N$23","v":"2018-03-31"},{"$f":" Time!O$23","v":"2019-03-31"},{"$f":" Time!P$23","v":"2020-03-31"},{"$f":" Time!Q$23","v":"2021-03-31"},{"$f":" Time!R$23","v":"2022-03-31"},{"$f":" Time!S$23","v":"2023-03-31"},{"$f":" Time!T$23","v":"2024-03-31"},{"$f":" Time!U$23","v":"2025-03-31"}]
[null,null,null,null,{"$f":" Time!E$154","v":"Timeline label"},null,null,{"$f":" Track!$M$2","v":0},"Track chgs",null,null,null,{"$f":" Time!M$154","v":"RP5"},{"$f":" Time!N$154","v":"RP5 / RP6"},{"$f":" Time!O$154","v":"RP6"},{"$f":" Time!P$154","v":"RP6"},{"$f":" Time!Q$154","v":"RP6"},{"$f":" Time!R$154","v":"RP6"},{"$f":" Time!S$154","v":"RP6"},{"$f":" Time!T$154","v":"RP6"},{"$f":" Time!U$154","v":"Post RP6"}]
[null,null,null,null,{"$f":" Time!E$36","v":"Financial year ending"},null,null,{"$f":" Check!$H$37","v":0},"Alerts",null,null,null,{"$f":" Time!M$36","v":2017},{"$f":" Time!N$36","v":2018},{"$f":" Time!O$36","v":2019},{"$f":" Time!P$36","v":2020},{"$f":" Time!Q$36","v":2021},{"$f":" Time!R$36","v":2022},{"$f":" Time!S$36","v":2023},{"$f":" Time!T$36","v":2024},{"$f":" Time!U$36","v":2025}]
[null,null,null,null,{"$f":" Time!E$10","v":"Model column counter"},"Para references","Defined Term","Constant","Unit",null,"Total",null,{"$f":" Time!M$10","v":1},{"$f":" Time!N$10","v":2},{"$f":" Time!O$10","v":3},{"$f":" Time!P$10","v":4},{"$f":" Time!Q$10","v":5},{"$f":" Time!R$10","v":6},{"$f":" Time!S$10","v":7},{"$f":" Time!T$10","v":8},{"$f":" Time!U$10","v":9}]
[]
["11. THE CORRECTION FACTOR AMOUNT - Kt"]
[]
[null,null,"11.1 Correction factor amount - Kt"]
[]
[null,null,null,null,{"$f":" E$20","v":"Correction factor amount - 2018 - TL"},{"$f":" F$20","v":"11.1a:"},"K2018",0,"GBP m",0,-1.0695017679073633,0,0,-1.0695017679073633,0,0,{"$f":" Q$20","v":0},0,0,0,0]
[null,null,null,null,{"$f":" E$31","v":"Correction factor amount - except 2013 - TL"},{"$f":" F$31","v":0},"Kt",0,"GBP m",0,0,0,0,0,0,0,{"$f":" Q$31","v":0},0,0,0,0]
[null,null,null,null,"Correction factor amount - TL","11.1:","Kt",null,"GBP m",null,{"$f":" SUM(M13:U13)","v":-1.0695017679073633},null,{"$f":"SUM(M11:M12)","v":0},{"$f":"SUM(N11:N12)","v":-1.0695017679073633},0,0,{"$f":"SUM(Q11:Q12)","v":0},0,0,0,0]
[]
[]
[null,null,"11.1a In reporting year 2018",null,null,"Kt = KRP5"]
[]
[null,null,null,null,{"$f":" 'Licence Inp'!E$447","v":"Closing K factor - receivable / (payable) - year 2018"},{"$f":" 'Licence Inp'!F$447","v":"11.1a:"},{"$f":" 'Licence Inp'!G$447","v":"KRP5"},{"$f":" 'Licence Inp'!H$447","v":-1.0695017679073633},{"$f":" 'Licence Inp'!I$447","v":"GBP m"}]
[null,null,null,null,{"$f":" Time!E$71","v":"RP6 start period flag"},{"$f":" Time!F$71","v":0},{"$f":" Time!G$71","v":0},{"$f":" Time!H$71","v":0},{"$f":" Time!I$71","v":"flag"},{"$f":" Time!J$71","v":0},{"$f":" Time!K$71","v":1},{"$f":" Time!L$71","v":0},{"$f":" Time!M$71","v":0},{"$f":" Time!N$71","v":1},{"$f":" Time!O$71","v":0},{"$f":" Time!P$71","v":0},{"$f":" Time!Q$71","v":0},{"$f":" Time!R$71","v":0},{"$f":" Time!S$71","v":0},{"$f":" Time!T$71","v":0},{"$f":" Time!U$71","v":0}]
[null,null,null,null,"Correction factor amount - 2018 - TL","11.1a:","K2018",null,"GBP m",null,{"$f":" SUM(M20:U20)","v":-1.0695017679073633},null,{"$f":" $H18 * M19","v":0},{"$f":" $H18 * N19","v":-1.0695017679073633},0,0,{"$f":" $H18 * Q19","v":0},0,0,0,0]
[]
[]
[null,null,"11.1b In reporting year except 2018",null,null,"Kt = (RP6Rt-1 - ARP6t-1) * (1 + It) + RP5CIt"]
[]
[null,null,null,null,{"$f":"'TL - C3'!E37","v":"Maximum regulated transmission revenue - TL"},{"$f":"'TL - C3'!F37","v":"3.5:"},{"$f":"'TL - C3'!G37","v":"RP6Rt"},{"$f":"'TL - C3'!H37","v":0},{"$f":"'TL - C3'!I37","v":"GBP m"},{"$f":"'TL - C3'!J37","v":0},{"$f":"'TL - C3'!K37","v":254.53720435638877},{"$f":"'TL - C3'!L37","v":0},{"$f":"'TL - C3'!M37","v":0},{"$f":"'TL - C3'!N37","v":18.216043888540433},{"$f":"'TL - C3'!O37","v":38.126968603682499},{"$f":"'TL - C3'!P37","v":38.623686133622705},{"$f":"'TL - C3'!Q37","v":39.235569529607858},{"$f":"'TL - C3'!R37","v":39.871082406335574},{"$f":"'TL - C3'!S37","v":40.208117192593711},{"$f":"'TL - C3'!T37","v":40.255736602005996},{"$f":"'TL - C3'!U37","v":0}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$342","v":"Actual regulated transmission revenue recovered - TL"},{"$f":" 'Actuals Inp'!F$342","v":"11.1a:"},{"$f":" 'Actuals Inp'!G$342","v":"ARP6t"},{"$f":" 'Actuals Inp'!H$342","v":0},{"$f":" 'Actuals Inp'!I$342","v":"GBP m"},{"$f":" 'Actuals Inp'!J$342","v":0},{"$f":" 'Actuals Inp'!K$342","v":254.53720435638877},{"$f":" 'Actuals Inp'!L$342","v":0},{"$f":" 'Actuals Inp'!M$342","v":0},{"$f":" 'Actuals Inp'!N$342","v":18.216043888540433},{"$f":" 'Actuals Inp'!O$342","v":38.126968603682499},{"$f":" 'Actuals Inp'!P$342","v":38.623686133622705},{"$f":" 'Actuals Inp'!Q$342","v":39.235569529607858},{"$f":" 'Actuals Inp'!R$342","v":39.871082406335574},{"$f":" 'Actuals Inp'!S$342","v":40.208117192593711},{"$f":" 'Actuals Inp'!T$342","v":40.255736602005996},{"$f":" 'Actuals Inp'!U$342","v":0}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$344","v":"Average specified rate"},{"$f":" 'Actuals Inp'!F$344","v":"11.1b:"},{"$f":" 'Actuals Inp'!G$344","v":"It"},{"$f":" 'Actuals Inp'!H$344","v":2.5000000000000001E-3},{"$f":" 'Actuals Inp'!I$344","v":"%"},{"$f":" 'Actuals Inp'!J$344","v":0},{"$f":" 'Actuals Inp'!K$344","v":0},{"$f":" 'Actuals Inp'!L$344","v":0},{"$f":" 'Actuals Inp'!M$344","v":0},{"$f":" 'Actuals Inp'!N$344","v":2.5000000000000001E-3},{"$f":" 'Actuals Inp'!O$344","v":2.5000000000000001E-3},{"$f":" 'Actuals Inp'!P$344","v":2.5000000000000001E-3},{"$f":" 'Actuals Inp'!Q$344","v":2.5000000000000001E-3},{"$f":" 'Actuals Inp'!R$344","v":2.5000000000000001E-3},{"$f":" 'Actuals Inp'!S$344","v":2.5000000000000001E-3},{"$f":" 'Actuals Inp'!T$344","v":2.5000000000000001E-3},{"$f":" 'Actuals Inp'!U$344","v":0}]
[null,null,null,null,{"$f":" 'Licence Inp'!E$449","v":"Licensee under capex efficiency incentive - TL"},{"$f":" 'Licence Inp'!F$449","v":"11.1b:"},{"$f":" 'Licence Inp'!G$449","v":"RP5CIt"},{"$f":" 'Licence Inp'!H$449","v":0},{"$f":" 'Licence Inp'!I$449","v":"GBP m"},{"$f":" 'Licence Inp'!J$449","v":"[Entitlement Model 28.11.16.xlsx]RP6 Transmission Inputs'!A215"},{"$f":" 'Licence Inp'!K$449","v":0},{"$f":" 'Licence Inp'!L$449","v":0},{"$f":" 'Licence Inp'!M$449","v":0},{"$f":" 'Licence Inp'!N$449","v":0},{"$f":" 'Licence Inp'!O$449","v":0},{"$f":" 'Licence Inp'!P$449","v":0},{"$f":" 'Licence Inp'!Q$449","v":0},{"$f":" 'Licence Inp'!R$449","v":0},{"$f":" 'Licence Inp'!S$449","v":0},{"$f":" 'Licence Inp'!T$449","v":0},{"$f":" 'Licence Inp'!U$449","v":0}]
[null,null,null,null,{"$f":" Time!E$71","v":"RP6 start period flag"},{"$f":" Time!F$71","v":0},{"$f":" Time!G$71","v":0},{"$f":" Time!H$71","v":0},{"$f":" Time!I$71","v":"flag"},{"$f":" Time!J$71","v":0},{"$f":" Time!K$71","v":1},{"$f":" Time!L$71","v":0},{"$f":" Time!M$71","v":0},{"$f":" Time!N$71","v":1},{"$f":" Time!O$71","v":0},{"$f":" Time!P$71","v":0},{"$f":" Time!Q$71","v":0},{"$f":" Time!R$71","v":0},{"$f":" Time!S$71","v":0},{"$f":" Time!T$71","v":0},{"$f":" Time!U$71","v":0}]
[null,null,null,null,{"$f":" Time!E$92","v":"RP6 period flag"},{"$f":" Time!F$92","v":0},{"$f":" Time!G$92","v":0},{"$f":" Time!H$92","v":0},{"$f":" Time!I$92","v":"flag"},{"$f":" Time!J$92","v":0},{"$f":" Time!K$92","v":7},{"$f":" Time!L$92","v":0},{"$f":" Time!M$92","v":0},{"$f":" Time!N$92","v":1},{"$f":" Time!O$92","v":1},{"$f":" Time!P$92","v":1},{"$f":" Time!Q$92","v":1},{"$f":" Time!R$92","v":1},{"$f":" Time!S$92","v":1},{"$f":" Time!T$92","v":1},{"$f":" Time!U$92","v":0}]
[null,null,null,null,"Correction factor amount - except 2013 - TL",null,"Kt",null,"GBP m",null,{"$f":" SUM(M31:U31)","v":0},null,{"$f":" ((L25 - L26) * (1 + L27) + M28) * L30 * (1 - M29)","v":0},0,0,0,0,0,0,0,0]

{"sheet":"Customer impact","index":36,"n_rows":265,"n_cols":21,"rows_kept":265,"cut":false,"hidden":false,"merged":[]}
[{"$f":" RIGHT(CELL(\"filename\", $A$1), LEN(CELL(\"filename\", $A$1)) - SEARCH(\"]\", CELL(\"filename\", $A$1)))","v":"Customer impact"},null,null,null,null,null,null,{"$f":"IF('Actuals Inp'!H9=0,\"15/16\",\"Nominal\")","v":"15/16"}]
[null,null,null,null,{"$f":" Time!E$23","v":"Model period ending"},null,null,{"$f":" Check!$H$9","v":0},"Error chks",null,null,null,{"$f":" Time!M$23","v":"2017-03-31"},{"$f":" Time!N$23","v":"2018-03-31"},{"$f":" Time!O$23","v":"2019-03-31"},{"$f":" Time!P$23","v":"2020-03-31"},{"$f":" Time!Q$23","v":"2021-03-31"},{"$f":" Time!R$23","v":"2022-03-31"},{"$f":" Time!S$23","v":"2023-03-31"},{"$f":" Time!T$23","v":"2024-03-31"},{"$f":" Time!U$23","v":"2025-03-31"}]
[null,null,null,null,{"$f":" Time!E$154","v":"Timeline label"},null,null,{"$f":" Track!$M$2","v":0},"Track chgs",null,null,null,{"$f":" Time!M$154","v":"RP5"},{"$f":" Time!N$154","v":"RP5 / RP6"},{"$f":" Time!O$154","v":"RP6"},{"$f":" Time!P$154","v":"RP6"},{"$f":" Time!Q$154","v":"RP6"},{"$f":" Time!R$154","v":"RP6"},{"$f":" Time!S$154","v":"RP6"},{"$f":" Time!T$154","v":"RP6"},{"$f":" Time!U$154","v":"Post RP6"}]
[null,null,null,null,{"$f":" Time!E$36","v":"Financial year ending"},null,null,{"$f":" Check!$H$37","v":0},"Alerts",null,null,null,{"$f":" Time!M$36","v":2017},{"$f":" Time!N$36","v":2018},{"$f":" Time!O$36","v":2019},{"$f":" Time!P$36","v":2020},{"$f":" Time!Q$36","v":2021},{"$f":" Time!R$36","v":2022},{"$f":" Time!S$36","v":2023},{"$f":" Time!T$36","v":2024},{"$f":" Time!U$36","v":2025}]
[null,null,null,null,{"$f":" Time!E$10","v":"Model column counter"},"Para references","Defined Term","Constant","Unit",null,"Total",null,{"$f":" Time!M$10","v":1},{"$f":" Time!N$10","v":2},{"$f":" Time!O$10","v":3},{"$f":" Time!P$10","v":4},{"$f":" Time!Q$10","v":5},{"$f":" Time!R$10","v":6},{"$f":" Time!S$10","v":7},{"$f":" Time!T$10","v":8},{"$f":" Time!U$10","v":9}]
[]
["DUoS"]
[]
[null,null,"Average DUoS price - Domestic"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$444","v":"DUoS revenue share - Domestic"},{"$f":" 'Actuals Inp'!F$444","v":0},{"$f":" 'Actuals Inp'!G$444","v":0},{"$f":" 'Actuals Inp'!H$444","v":0.50327117317616188},{"$f":" 'Actuals Inp'!I$444","v":"%"}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$445","v":"DUoS revenue share - Small Business (<70kVA)"},{"$f":" 'Actuals Inp'!F$445","v":0},{"$f":" 'Actuals Inp'!G$445","v":0},{"$f":" 'Actuals Inp'!H$445","v":0.19298993822481825},{"$f":" 'Actuals Inp'!I$445","v":"%"}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$446","v":"DUoS revenue share - Medium Business (>70kVA)"},{"$f":" 'Actuals Inp'!F$446","v":0},{"$f":" 'Actuals Inp'!G$446","v":0},{"$f":" 'Actuals Inp'!H$446","v":0.22984677511788171},{"$f":" 'Actuals Inp'!I$446","v":"%"}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$447","v":"DUoS revenue share - LV & HV LEU (>1MW)"},{"$f":" 'Actuals Inp'!F$447","v":0},{"$f":" 'Actuals Inp'!G$447","v":0},{"$f":" 'Actuals Inp'!H$447","v":5.0699729259979273E-2},{"$f":" 'Actuals Inp'!I$447","v":"%"}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$448","v":"DUoS revenue share - 33kV LEU (>1MW)"},{"$f":" 'Actuals Inp'!F$448","v":0},{"$f":" 'Actuals Inp'!G$448","v":0},{"$f":" 'Actuals Inp'!H$448","v":9.8553754858669591E-3},{"$f":" 'Actuals Inp'!I$448","v":"%"}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$449","v":"DUoS revenue share - Unmetered"},{"$f":" 'Actuals Inp'!F$449","v":0},{"$f":" 'Actuals Inp'!G$449","v":0},{"$f":" 'Actuals Inp'!H$449","v":1.3337008735291945E-2},{"$f":" 'Actuals Inp'!I$449","v":"%"}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$450","v":"DUoS revenue share - Transmission Connections"},{"$f":" 'Actuals Inp'!F$450","v":0},{"$f":" 'Actuals Inp'!G$450","v":0},{"$f":" 'Actuals Inp'!H$450","v":0},{"$f":" 'Actuals Inp'!I$450","v":"%"}]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$422","v":"Electricity sales -  Domestic"},{"$f":" 'Actuals Inp'!F$422","v":0},{"$f":" 'Actuals Inp'!G$422","v":0},{"$f":" 'Actuals Inp'!H$422","v":0},{"$f":" 'Actuals Inp'!I$422","v":"GWh"},{"$f":" 'Actuals Inp'!J$422","v":"[Entitlement Model 28.11.16.xlsx]Forecast Unit & Cust'!A20"},{"$f":" 'Actuals Inp'!K$422","v":18920.347999999998},{"$f":" 'Actuals Inp'!L$422","v":0},{"$f":" 'Actuals Inp'!M$422","v":0},{"$f":" 'Actuals Inp'!N$422","v":1418.2619999999999},{"$f":" 'Actuals Inp'!O$422","v":2859.2159999999999},{"$f":" 'Actuals Inp'!P$422","v":2882.09},{"$f":" 'Actuals Inp'!Q$422","v":2905.1469999999999},{"$f":" 'Actuals Inp'!R$422","v":2928.3879999999999},{"$f":" 'Actuals Inp'!S$422","v":2951.8150000000001},{"$f":" 'Actuals Inp'!T$422","v":2975.43},{"$f":" 'Actuals Inp'!U$422","v":0}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$423","v":"Electricity sales -  Small Business (<70kVA)"},{"$f":" 'Actuals Inp'!F$423","v":0},{"$f":" 'Actuals Inp'!G$423","v":0},{"$f":" 'Actuals Inp'!H$423","v":0},{"$f":" 'Actuals Inp'!I$423","v":"GWh"},{"$f":" 'Actuals Inp'!J$423","v":"[Entitlement Model 28.11.16.xlsx]Forecast Unit & Cust'!A21"},{"$f":" 'Actuals Inp'!K$423","v":8586.8050000000003},{"$f":" 'Actuals Inp'!L$423","v":0},{"$f":" 'Actuals Inp'!M$423","v":0},{"$f":" 'Actuals Inp'!N$423","v":643.66399999999999},{"$f":" 'Actuals Inp'!O$423","v":1297.626},{"$f":" 'Actuals Inp'!P$423","v":1308.0070000000001},{"$f":" 'Actuals Inp'!Q$423","v":1318.471},{"$f":" 'Actuals Inp'!R$423","v":1329.018},{"$f":" 'Actuals Inp'!S$423","v":1339.6510000000001},{"$f":" 'Actuals Inp'!T$423","v":1350.3679999999999},{"$f":" 'Actuals Inp'!U$423","v":0}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$424","v":"Electricity sales -  Medium Business (>70kVA)"},{"$f":" 'Actuals Inp'!F$424","v":0},{"$f":" 'Actuals Inp'!G$424","v":0},{"$f":" 'Actuals Inp'!H$424","v":0},{"$f":" 'Actuals Inp'!I$424","v":"GWh"},{"$f":" 'Actuals Inp'!J$424","v":"[Entitlement Model 28.11.16.xlsx]Forecast Unit & Cust'!A22"},{"$f":" 'Actuals Inp'!K$424","v":13113.985000000001},{"$f":" 'Actuals Inp'!L$424","v":0},{"$f":" 'Actuals Inp'!M$424","v":0},{"$f":" 'Actuals Inp'!N$424","v":983.01900000000001},{"$f":" 'Actuals Inp'!O$424","v":1981.7670000000001},{"$f":" 'Actuals Inp'!P$424","v":1997.6210000000001},{"$f":" 'Actuals Inp'!Q$424","v":2013.6020000000001},{"$f":" 'Actuals Inp'!R$424","v":2029.711},{"$f":" 'Actuals Inp'!S$424","v":2045.9490000000001},{"$f":" 'Actuals Inp'!T$424","v":2062.3159999999998},{"$f":" 'Actuals Inp'!U$424","v":0}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$425","v":"Electricity sales -  LV & HV LEU (>1MW)"},{"$f":" 'Actuals Inp'!F$425","v":0},{"$f":" 'Actuals Inp'!G$425","v":0},{"$f":" 'Actuals Inp'!H$425","v":0},{"$f":" 'Actuals Inp'!I$425","v":"GWh"},{"$f":" 'Actuals Inp'!J$425","v":"[Entitlement Model 28.11.16.xlsx]Forecast Unit & Cust'!A23"},{"$f":" 'Actuals Inp'!K$425","v":6716.3140000000003},{"$f":" 'Actuals Inp'!L$425","v":0},{"$f":" 'Actuals Inp'!M$425","v":0},{"$f":" 'Actuals Inp'!N$425","v":503.452},{"$f":" 'Actuals Inp'!O$425","v":1014.96},{"$f":" 'Actuals Inp'!P$425","v":1023.08},{"$f":" 'Actuals Inp'!Q$425","v":1031.2639999999999},{"$f":" 'Actuals Inp'!R$425","v":1039.5139999999999},{"$f":" 'Actuals Inp'!S$425","v":1047.8309999999999},{"$f":" 'Actuals Inp'!T$425","v":1056.213},{"$f":" 'Actuals Inp'!U$425","v":0}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$426","v":"Electricity sales -  33kV LEU (>1MW)"},{"$f":" 'Actuals Inp'!F$426","v":0},{"$f":" 'Actuals Inp'!G$426","v":0},{"$f":" 'Actuals Inp'!H$426","v":0},{"$f":" 'Actuals Inp'!I$426","v":"GWh"},{"$f":" 'Actuals Inp'!J$426","v":"[Entitlement Model 28.11.16.xlsx]Forecast Unit & Cust'!A24"},{"$f":" 'Actuals Inp'!K$426","v":3666.4580000000005},{"$f":" 'Actuals Inp'!L$426","v":0},{"$f":" 'Actuals Inp'!M$426","v":0},{"$f":" 'Actuals Inp'!N$426","v":274.83600000000001},{"$f":" 'Actuals Inp'!O$426","v":554.07000000000005},{"$f":" 'Actuals Inp'!P$426","v":558.50300000000004},{"$f":" 'Actuals Inp'!Q$426","v":562.971},{"$f":" 'Actuals Inp'!R$426","v":567.47400000000005},{"$f":" 'Actuals Inp'!S$426","v":572.01400000000001},{"$f":" 'Actuals Inp'!T$426","v":576.59},{"$f":" 'Actuals Inp'!U$426","v":0}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$427","v":"Electricity sales -  Unmetered"},{"$f":" 'Actuals Inp'!F$427","v":0},{"$f":" 'Actuals Inp'!G$427","v":0},{"$f":" 'Actuals Inp'!H$427","v":0},{"$f":" 'Actuals Inp'!I$427","v":"GWh"},{"$f":" 'Actuals Inp'!J$427","v":"[Entitlement Model 28.11.16.xlsx]Forecast Unit & Cust'!A25"},{"$f":" 'Actuals Inp'!K$427","v":840.69700000000012},{"$f":" 'Actuals Inp'!L$427","v":0},{"$f":" 'Actuals Inp'!M$427","v":0},{"$f":" 'Actuals Inp'!N$427","v":63.018000000000001},{"$f":" 'Actuals Inp'!O$427","v":127.045},{"$f":" 'Actuals Inp'!P$427","v":128.06100000000001},{"$f":" 'Actuals Inp'!Q$427","v":129.08600000000001},{"$f":" 'Actuals Inp'!R$427","v":130.119},{"$f":" 'Actuals Inp'!S$427","v":131.15899999999999},{"$f":" 'Actuals Inp'!T$427","v":132.209},{"$f":" 'Actuals Inp'!U$427","v":0}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$428","v":"Electricity sales -  Transmission Connections"},{"$f":" 'Actuals Inp'!F$428","v":0},{"$f":" 'Actuals Inp'!G$428","v":0},{"$f":" 'Actuals Inp'!H$428","v":0},{"$f":" 'Actuals Inp'!I$428","v":"GWh"},{"$f":" 'Actuals Inp'!J$428","v":"[Entitlement Model 28.11.16.xlsx]Forecast Unit & Cust'!A26"},{"$f":" 'Actuals Inp'!K$428","v":302.78899999999999},{"$f":" 'Actuals Inp'!L$428","v":0},{"$f":" 'Actuals Inp'!M$428","v":0},{"$f":" 'Actuals Inp'!N$428","v":22.696999999999999},{"$f":" 'Actuals Inp'!O$428","v":45.756999999999998},{"$f":" 'Actuals Inp'!P$428","v":46.122999999999998},{"$f":" 'Actuals Inp'!Q$428","v":46.491999999999997},{"$f":" 'Actuals Inp'!R$428","v":46.863999999999997},{"$f":" 'Actuals Inp'!S$428","v":47.238999999999997},{"$f":" 'Actuals Inp'!T$428","v":47.616999999999997},{"$f":" 'Actuals Inp'!U$428","v":0}]
[]
[null,null,null,null,{"$f":" 'DL - C3'!E$38","v":"Maximum regulated distribution revenue - DL"},{"$f":" 'DL - C3'!F$38","v":"3.5:"},{"$f":" 'DL - C3'!G$38","v":"RP6Rt"},{"$f":" 'DL - C3'!H$38","v":0},{"$f":" 'DL - C3'!I$38","v":"GBP m"},{"$f":" 'DL - C3'!J$38","v":0},{"$f":" 'DL - C3'!K$38","v":1195.7308999466268},{"$f":" 'DL - C3'!L$38","v":0},{"$f":" 'DL - C3'!M$38","v":0},{"$f":" 'DL - C3'!N$38","v":113.4168963126409},{"$f":" 'DL - C3'!O$38","v":179.99756693246115},{"$f":" 'DL - C3'!P$38","v":180.91578368875014},{"$f":" 'DL - C3'!Q$38","v":181.19684095007742},{"$f":" 'DL - C3'!R$38","v":182.40812341996735},{"$f":" 'DL - C3'!S$38","v":179.20701135624671},{"$f":" 'DL - C3'!T$38","v":178.588677286483},{"$f":" 'DL - C3'!U$38","v":0}]
[]
[null,null,null,null,"Average DUoS price - Domestic",null,null,null,"GBP / kWh",null,null,null,{"$f":" IF(M19 = 0, 0, $H11 * M$27 / M19)","v":0},4.0246057826594732E-2,3.1682666394897918E-2,3.1591552901929505E-2,3.1389512035280787E-2,3.1348561143683527E-2,3.0553988934486763E-2,3.0206905601525585E-2,0]
[null,null,null,null,"Average DUoS price - Small Business (<70kVA)",null,null,null,"GBP / kWh",null,null,null,{"$f":" IF(M20 = 0, 0, $H12 * M$27 / M20)","v":0},3.4005816408913946E-2,2.6770209076354252E-2,2.6693225585173834E-2,2.6522515202448638E-2,2.6487927530345356E-2,2.5816537330316892E-2,2.5523277948803852E-2,0]
[null,null,null,null,"Average DUoS price - Medium Business (>70kVA)",null,null,null,"GBP / kWh",null,null,null,{"$f":" IF(M21 = 0, 0, $H13 * M$27 / M21)","v":0},2.6518824011885506E-2,2.087624846336187E-2,2.0816215612863242E-2,2.0683089088073522E-2,2.0656102727621837E-2,2.0132541739186514E-2,1.9903851566329414E-2,0]
[null,null,null,null,"Average DUoS price - LV & HV LEU (>1MW)",null,null,null,"GBP / kWh",null,null,null,{"$f":" IF(M22 = 0, 0, $H14 * M$27 / M22)","v":0},1.1421557440546537E-2,8.9913177966922629E-3,8.9654584703802304E-3,8.9081270934818352E-3,8.8965059366331103E-3,8.67100415739918E-3,8.5725110250702251E-3,0]
[null,null,null,null,"Average DUoS price - 33kV LEU (>1MW)",null,null,null,"GBP / kWh",null,null,null,{"$f":" IF(M23 = 0, 0, $H15 * M$27 / M23)","v":0},4.0670294270136222E-3,3.2016597337193396E-3,3.1924501382669698E-3,3.1720335584176224E-3,3.1678994068030267E-3,3.0876034268668869E-3,3.0525303459695971E-3,0]
[null,null,null,null,"Average DUoS price - Unmetered",null,null,null,"GBP / kWh",null,null,null,{"$f":" IF(M24 = 0, 0, $H16 * M$27 / M24)","v":0},2.4003334552848272E-2,1.8895896119560242E-2,1.8841609759482188E-2,1.8721037529697157E-2,1.8696568029575356E-2,1.8222809535630994E-2,1.8015708075804656E-2,0]
[null,null,null,null,"Average DUoS price - Transmission Connections",null,null,null,"GBP / kWh",null,null,null,{"$f":" IF(M25 = 0, 0, $H17 * M$27 / M25)","v":0},0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Average DUoS network charges"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$466","v":"Typical cust - Domestic"},{"$f":" 'Actuals Inp'!F$466","v":0},{"$f":" 'Actuals Inp'!G$466","v":0},{"$f":" 'Actuals Inp'!H$466","v":3600},{"$f":" 'Actuals Inp'!I$466","v":"kWh"}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$467","v":"Typical cust - Small Business (<70kVA)"},{"$f":" 'Actuals Inp'!F$467","v":0},{"$f":" 'Actuals Inp'!G$467","v":0},{"$f":" 'Actuals Inp'!H$467","v":20000},{"$f":" 'Actuals Inp'!I$467","v":"kWh"}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$468","v":"Typical cust - Medium Business (>70kVA)"},{"$f":" 'Actuals Inp'!F$468","v":0},{"$f":" 'Actuals Inp'!G$468","v":0},{"$f":" 'Actuals Inp'!H$468","v":390000},{"$f":" 'Actuals Inp'!I$468","v":"kWh"}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$469","v":"Typical cust - LV & HV LEU (>1MW)"},{"$f":" 'Actuals Inp'!F$469","v":0},{"$f":" 'Actuals Inp'!G$469","v":0},{"$f":" 'Actuals Inp'!H$469","v":6000000},{"$f":" 'Actuals Inp'!I$469","v":"kWh"}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$470","v":"Typical cust - 33kV LEU (>1MW)"},{"$f":" 'Actuals Inp'!F$470","v":0},{"$f":" 'Actuals Inp'!G$470","v":0},{"$f":" 'Actuals Inp'!H$470","v":30000000},{"$f":" 'Actuals Inp'!I$470","v":"kWh"}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$471","v":"Typical cust - Unmetered"},{"$f":" 'Actuals Inp'!F$471","v":0},{"$f":" 'Actuals Inp'!G$471","v":0},{"$f":" 'Actuals Inp'!H$471","v":94000},{"$f":" 'Actuals Inp'!I$471","v":"kWh"}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$472","v":"Typical cust - Transmission Connections"},{"$f":" 'Actuals Inp'!F$472","v":0},{"$f":" 'Actuals Inp'!G$472","v":0},{"$f":" 'Actuals Inp'!H$472","v":4000000},{"$f":" 'Actuals Inp'!I$472","v":"kWh"}]
[]
[null,null,null,null,{"$f":" E$29","v":"Average DUoS price - Domestic"},0,0,0,"GBP / kWh",0,0,0,0,4.0246057826594732E-2,3.1682666394897918E-2,3.1591552901929505E-2,3.1389512035280787E-2,3.1348561143683527E-2,3.0553988934486763E-2,3.0206905601525585E-2,0]
[null,null,null,null,{"$f":" E$30","v":"Average DUoS price - Small Business (<70kVA)"},0,0,0,"GBP / kWh",0,0,0,0,3.4005816408913946E-2,2.6770209076354252E-2,2.6693225585173834E-2,2.6522515202448638E-2,2.6487927530345356E-2,2.5816537330316892E-2,2.5523277948803852E-2,0]
[null,null,null,null,{"$f":" E$31","v":"Average DUoS price - Medium Business (>70kVA)"},0,0,0,"GBP / kWh",0,0,0,0,2.6518824011885506E-2,2.087624846336187E-2,2.0816215612863242E-2,2.0683089088073522E-2,2.0656102727621837E-2,2.0132541739186514E-2,1.9903851566329414E-2,0]
[null,null,null,null,{"$f":" E$32","v":"Average DUoS price - LV & HV LEU (>1MW)"},0,0,0,"GBP / kWh",0,0,0,0,1.1421557440546537E-2,8.9913177966922629E-3,8.9654584703802304E-3,8.9081270934818352E-3,8.8965059366331103E-3,8.67100415739918E-3,8.5725110250702251E-3,0]
[null,null,null,null,{"$f":" E$33","v":"Average DUoS price - 33kV LEU (>1MW)"},0,0,0,"GBP / kWh",0,0,0,0,4.0670294270136222E-3,3.2016597337193396E-3,3.1924501382669698E-3,3.1720335584176224E-3,3.1678994068030267E-3,3.0876034268668869E-3,3.0525303459695971E-3,0]
[null,null,null,null,{"$f":" E$34","v":"Average DUoS price - Unmetered"},0,0,0,"GBP / kWh",0,0,0,0,2.4003334552848272E-2,1.8895896119560242E-2,1.8841609759482188E-2,1.8721037529697157E-2,1.8696568029575356E-2,1.8222809535630994E-2,1.8015708075804656E-2,0]
[null,null,null,null,{"$f":" E$35","v":"Average DUoS price - Transmission Connections"},0,0,0,"GBP / kWh",0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" Time!E$98","v":"RP6 PPF- actual / actual"},{"$f":" Time!F$98","v":0},{"$f":" Time!G$98","v":0},{"$f":" Time!H$98","v":0},{"$f":" Time!I$98","v":"factor"},{"$f":" Time!J$98","v":0},{"$f":" Time!K$98","v":6.5},{"$f":" Time!L$98","v":0},{"$f":" Time!M$98","v":0},{"$f":" Time!N$98","v":0.5},{"$f":" Time!O$98","v":1},{"$f":" Time!P$98","v":1},{"$f":" Time!Q$98","v":1},{"$f":" Time!R$98","v":1},{"$f":" Time!S$98","v":1},{"$f":" Time!T$98","v":1},{"$f":" Time!U$98","v":0}]
[]
[null,null,null,null,"Average DUoS network charges - Domestic",null,null,null,"GBP",null,{"$f":" SUM(M58:U58)","v":744.82637733036518},null,{"$f":" $H40 * M48 * M$56","v":0},72.442904087870517,114.05759902163251,113.72959044694622,113.00224332701083,112.8548201172607,109.99436016415234,108.74486016549211,0]
[null,null,null,null,"Average DUoS network charges - Small Business (<70kVA)",null,null,null,"GBP",null,3496.3320175579956,null,{"$f":" $H41 * M49 * M$56","v":0},340.05816408913944,535.40418152708503,533.86451170347664,530.45030404897273,529.75855060690708,516.33074660633781,510.46555897607703,0]
[null,null,null,null,"Average DUoS network charges - Medium Business (>70kVA)",null,null,null,"GBP",null,53167.70986931787,null,{"$f":" $H42 * M50 * M$56","v":0},5171.1706823176737,8141.7369007111292,8118.3240890166644,8066.4047443486734,8055.8800637725162,7851.6912782827403,7762.5021108684714,0]
[null,null,null,null,"Average DUoS network charges - LV & HV LEU (>1MW)",null,null,null,"GBP",null,352294.21919958066,null,{"$f":" $H43 * M51 * M$56","v":0},34264.672321639613,53947.906780153578,53792.750822281385,53448.762560891009,53379.035619798662,52026.024944395082,51435.066150421349,0]
[null,null,null,null,"Average DUoS network charges - 33kV LEU (>1MW)",null,null,null,"GBP",null,627230.73970650753,null,{"$f":" $H44 * M52 * M$56","v":0},61005.441405204336,96049.792011580183,95773.504148009088,95161.006752528672,95036.982204090804,92628.102806006602,91575.910379087916,0]
[null,null,null,null,"Average DUoS network charges - Unmetered",null,null,null,"GBP",null,11599.157854660423,null,{"$f":" $H45 * M53 * M$56","v":0},1128.1567239838687,1776.2142352386627,1771.1113173913257,1759.7775277915327,1757.4773947800834,1712.9440963493134,1693.4765591256378,0]
[null,null,null,null,"Average DUoS network charges - Transmission Connections",null,null,null,"GBP",null,0,null,{"$f":" $H46 * M54 * M$56","v":0},0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Average DUoS network charges at end"]
[]
[null,null,null,null,{"$f":" E$58","v":"Average DUoS network charges - Domestic"},0,0,0,"GBP",0,744.82637733036518,0,0,72.442904087870517,114.05759902163251,113.72959044694622,113.00224332701083,112.8548201172607,109.99436016415234,108.74486016549211,0]
[null,null,null,null,{"$f":" E$59","v":"Average DUoS network charges - Small Business (<70kVA)"},0,0,0,"GBP",0,3496.3320175579956,0,0,340.05816408913944,535.40418152708503,533.86451170347664,530.45030404897273,529.75855060690708,516.33074660633781,510.46555897607703,0]
[null,null,null,null,{"$f":" E$60","v":"Average DUoS network charges - Medium Business (>70kVA)"},0,0,0,"GBP",0,53167.70986931787,0,0,5171.1706823176737,8141.7369007111292,8118.3240890166644,8066.4047443486734,8055.8800637725162,7851.6912782827403,7762.5021108684714,0]
[null,null,null,null,{"$f":" E$61","v":"Average DUoS network charges - LV & HV LEU (>1MW)"},0,0,0,"GBP",0,352294.21919958066,0,0,34264.672321639613,53947.906780153578,53792.750822281385,53448.762560891009,53379.035619798662,52026.024944395082,51435.066150421349,0]
[null,null,null,null,{"$f":" E$62","v":"Average DUoS network charges - 33kV LEU (>1MW)"},0,0,0,"GBP",0,627230.73970650753,0,0,61005.441405204336,96049.792011580183,95773.504148009088,95161.006752528672,95036.982204090804,92628.102806006602,91575.910379087916,0]
[null,null,null,null,{"$f":" E$63","v":"Average DUoS network charges - Unmetered"},0,0,0,"GBP",0,11599.157854660423,0,0,1128.1567239838687,1776.2142352386627,1771.1113173913257,1759.7775277915327,1757.4773947800834,1712.9440963493134,1693.4765591256378,0]
[null,null,null,null,{"$f":" E$64","v":"Average DUoS network charges - Transmission Connections"},0,0,0,"GBP",0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" Time!E$76","v":"RP6 end period flag"},{"$f":" Time!F$76","v":0},{"$f":" Time!G$76","v":0},{"$f":" Time!H$76","v":0},{"$f":" Time!I$76","v":"flag"},{"$f":" Time!J$76","v":0},{"$f":" Time!K$76","v":1},{"$f":" Time!L$76","v":0},{"$f":" Time!M$76","v":0},{"$f":" Time!N$76","v":0},{"$f":" Time!O$76","v":0},{"$f":" Time!P$76","v":0},{"$f":" Time!Q$76","v":0},{"$f":" Time!R$76","v":0},{"$f":" Time!S$76","v":0},{"$f":" Time!T$76","v":1},{"$f":" Time!U$76","v":0}]
[]
[null,null,null,null,"Average DUoS network charges at end RP6 - Domestic",null,null,{"$f":" SUMPRODUCT(M69:U69, M$77:U$77)","v":108.74486016549211},"GBP"]
[null,null,null,null,"Average DUoS network charges at end RP6 - Small Business (<70kVA)",null,null,{"$f":" SUMPRODUCT(M70:U70, M$77:U$77)","v":510.46555897607703},"GBP"]
[null,null,null,null,"Average DUoS network charges at end RP6 - Medium Business (>70kVA)",null,null,7762.5021108684714,"GBP"]
[null,null,null,null,"Average DUoS network charges at end RP6 - LV & HV LEU (>1MW)",null,null,51435.066150421349,"GBP"]
[null,null,null,null,"Average DUoS network charges at end RP6 - 33kV LEU (>1MW)",null,null,91575.910379087916,"GBP"]
[null,null,null,null,"Average DUoS network charges at end RP6 - Unmetered",null,null,1693.4765591256378,"GBP"]
[null,null,null,null,"Average DUoS network charges at end RP6 - Transmission Connections",null,null,0,"GBP"]
[]
[]
["TUoS"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$417","v":"Entitlement T to TUoS factor"},{"$f":" 'Actuals Inp'!F$417","v":0},{"$f":" 'Actuals Inp'!G$417","v":0},{"$f":" 'Actuals Inp'!H$417","v":0.75},{"$f":" 'Actuals Inp'!I$417","v":"factor"}]
[null,null,null,null,{"$f":" 'TL - C3'!E$37","v":"Maximum regulated transmission revenue - TL"},{"$f":" 'TL - C3'!F$37","v":"3.5:"},{"$f":" 'TL - C3'!G$37","v":"RP6Rt"},{"$f":" 'TL - C3'!H$37","v":0},{"$f":" 'TL - C3'!I$37","v":"GBP m"},{"$f":" 'TL - C3'!J$37","v":0},{"$f":" 'TL - C3'!K$37","v":254.53720435638877},{"$f":" 'TL - C3'!L$37","v":0},{"$f":" 'TL - C3'!M$37","v":0},{"$f":" 'TL - C3'!N$37","v":18.216043888540433},{"$f":" 'TL - C3'!O$37","v":38.126968603682499},{"$f":" 'TL - C3'!P$37","v":38.623686133622705},{"$f":" 'TL - C3'!Q$37","v":39.235569529607858},{"$f":" 'TL - C3'!R$37","v":39.871082406335574},{"$f":" 'TL - C3'!S$37","v":40.208117192593711},{"$f":" 'TL - C3'!T$37","v":40.255736602005996},{"$f":" 'TL - C3'!U$37","v":0}]
[null,null,null,null,{"$f":" E91","v":"Maximum regulated transmission revenue - TL"},null,null,null,"GBP m",null,null,null,{"$f":" $H90 * M91","v":0},13.662032916405325,28.595226452761874,28.967764600217031,29.426677147205893,29.903311804751681,30.156087894445285,30.191802451504497,0]
[]
[]
[null,null,"Average TUoS price - Domestic"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$455","v":"TUoS revenue share - Domestic"},{"$f":" 'Actuals Inp'!F$455","v":0},{"$f":" 'Actuals Inp'!G$455","v":0},{"$f":" 'Actuals Inp'!H$455","v":0.42098033677127455},{"$f":" 'Actuals Inp'!I$455","v":"%"}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$456","v":"TUoS revenue share - Small Business (<70kVA)"},{"$f":" 'Actuals Inp'!F$456","v":0},{"$f":" 'Actuals Inp'!G$456","v":0},{"$f":" 'Actuals Inp'!H$456","v":0.16896146370440288},{"$f":" 'Actuals Inp'!I$456","v":"%"}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$457","v":"TUoS revenue share - Medium Business (>70kVA)"},{"$f":" 'Actuals Inp'!F$457","v":0},{"$f":" 'Actuals Inp'!G$457","v":0},{"$f":" 'Actuals Inp'!H$457","v":0.2355106621276622},{"$f":" 'Actuals Inp'!I$457","v":"%"}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$458","v":"TUoS revenue share - LV & HV LEU (>1MW)"},{"$f":" 'Actuals Inp'!F$458","v":0},{"$f":" 'Actuals Inp'!G$458","v":0},{"$f":" 'Actuals Inp'!H$458","v":0.10382462050332476},{"$f":" 'Actuals Inp'!I$458","v":"%"}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$459","v":"TUoS revenue share - 33kV LEU (>1MW)"},{"$f":" 'Actuals Inp'!F$459","v":0},{"$f":" 'Actuals Inp'!G$459","v":0},{"$f":" 'Actuals Inp'!H$459","v":5.2704943836283422E-2},{"$f":" 'Actuals Inp'!I$459","v":"%"}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$460","v":"TUoS revenue share - Unmetered"},{"$f":" 'Actuals Inp'!F$460","v":0},{"$f":" 'Actuals Inp'!G$460","v":0},{"$f":" 'Actuals Inp'!H$460","v":1.2795923110316713E-2},{"$f":" 'Actuals Inp'!I$460","v":"%"}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$461","v":"TUoS revenue share - Transmission Connections"},{"$f":" 'Actuals Inp'!F$461","v":0},{"$f":" 'Actuals Inp'!G$461","v":0},{"$f":" 'Actuals Inp'!H$461","v":5.2220499467356216E-3},{"$f":" 'Actuals Inp'!I$461","v":"%"}]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$422","v":"Electricity sales -  Domestic"},{"$f":" 'Actuals Inp'!F$422","v":0},{"$f":" 'Actuals Inp'!G$422","v":0},{"$f":" 'Actuals Inp'!H$422","v":0},{"$f":" 'Actuals Inp'!I$422","v":"GWh"},{"$f":" 'Actuals Inp'!J$422","v":"[Entitlement Model 28.11.16.xlsx]Forecast Unit & Cust'!A20"},{"$f":" 'Actuals Inp'!K$422","v":18920.347999999998},{"$f":" 'Actuals Inp'!L$422","v":0},{"$f":" 'Actuals Inp'!M$422","v":0},{"$f":" 'Actuals Inp'!N$422","v":1418.2619999999999},{"$f":" 'Actuals Inp'!O$422","v":2859.2159999999999},{"$f":" 'Actuals Inp'!P$422","v":2882.09},{"$f":" 'Actuals Inp'!Q$422","v":2905.1469999999999},{"$f":" 'Actuals Inp'!R$422","v":2928.3879999999999},{"$f":" 'Actuals Inp'!S$422","v":2951.8150000000001},{"$f":" 'Actuals Inp'!T$422","v":2975.43},{"$f":" 'Actuals Inp'!U$422","v":0}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$423","v":"Electricity sales -  Small Business (<70kVA)"},{"$f":" 'Actuals Inp'!F$423","v":0},{"$f":" 'Actuals Inp'!G$423","v":0},{"$f":" 'Actuals Inp'!H$423","v":0},{"$f":" 'Actuals Inp'!I$423","v":"GWh"},{"$f":" 'Actuals Inp'!J$423","v":"[Entitlement Model 28.11.16.xlsx]Forecast Unit & Cust'!A21"},{"$f":" 'Actuals Inp'!K$423","v":8586.8050000000003},{"$f":" 'Actuals Inp'!L$423","v":0},{"$f":" 'Actuals Inp'!M$423","v":0},{"$f":" 'Actuals Inp'!N$423","v":643.66399999999999},{"$f":" 'Actuals Inp'!O$423","v":1297.626},{"$f":" 'Actuals Inp'!P$423","v":1308.0070000000001},{"$f":" 'Actuals Inp'!Q$423","v":1318.471},{"$f":" 'Actuals Inp'!R$423","v":1329.018},{"$f":" 'Actuals Inp'!S$423","v":1339.6510000000001},{"$f":" 'Actuals Inp'!T$423","v":1350.3679999999999},{"$f":" 'Actuals Inp'!U$423","v":0}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$424","v":"Electricity sales -  Medium Business (>70kVA)"},{"$f":" 'Actuals Inp'!F$424","v":0},{"$f":" 'Actuals Inp'!G$424","v":0},{"$f":" 'Actuals Inp'!H$424","v":0},{"$f":" 'Actuals Inp'!I$424","v":"GWh"},{"$f":" 'Actuals Inp'!J$424","v":"[Entitlement Model 28.11.16.xlsx]Forecast Unit & Cust'!A22"},{"$f":" 'Actuals Inp'!K$424","v":13113.985000000001},{"$f":" 'Actuals Inp'!L$424","v":0},{"$f":" 'Actuals Inp'!M$424","v":0},{"$f":" 'Actuals Inp'!N$424","v":983.01900000000001},{"$f":" 'Actuals Inp'!O$424","v":1981.7670000000001},{"$f":" 'Actuals Inp'!P$424","v":1997.6210000000001},{"$f":" 'Actuals Inp'!Q$424","v":2013.6020000000001},{"$f":" 'Actuals Inp'!R$424","v":2029.711},{"$f":" 'Actuals Inp'!S$424","v":2045.9490000000001},{"$f":" 'Actuals Inp'!T$424","v":2062.3159999999998},{"$f":" 'Actuals Inp'!U$424","v":0}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$425","v":"Electricity sales -  LV & HV LEU (>1MW)"},{"$f":" 'Actuals Inp'!F$425","v":0},{"$f":" 'Actuals Inp'!G$425","v":0},{"$f":" 'Actuals Inp'!H$425","v":0},{"$f":" 'Actuals Inp'!I$425","v":"GWh"},{"$f":" 'Actuals Inp'!J$425","v":"[Entitlement Model 28.11.16.xlsx]Forecast Unit & Cust'!A23"},{"$f":" 'Actuals Inp'!K$425","v":6716.3140000000003},{"$f":" 'Actuals Inp'!L$425","v":0},{"$f":" 'Actuals Inp'!M$425","v":0},{"$f":" 'Actuals Inp'!N$425","v":503.452},{"$f":" 'Actuals Inp'!O$425","v":1014.96},{"$f":" 'Actuals Inp'!P$425","v":1023.08},{"$f":" 'Actuals Inp'!Q$425","v":1031.2639999999999},{"$f":" 'Actuals Inp'!R$425","v":1039.5139999999999},{"$f":" 'Actuals Inp'!S$425","v":1047.8309999999999},{"$f":" 'Actuals Inp'!T$425","v":1056.213},{"$f":" 'Actuals Inp'!U$425","v":0}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$426","v":"Electricity sales -  33kV LEU (>1MW)"},{"$f":" 'Actuals Inp'!F$426","v":0},{"$f":" 'Actuals Inp'!G$426","v":0},{"$f":" 'Actuals Inp'!H$426","v":0},{"$f":" 'Actuals Inp'!I$426","v":"GWh"},{"$f":" 'Actuals Inp'!J$426","v":"[Entitlement Model 28.11.16.xlsx]Forecast Unit & Cust'!A24"},{"$f":" 'Actuals Inp'!K$426","v":3666.4580000000005},{"$f":" 'Actuals Inp'!L$426","v":0},{"$f":" 'Actuals Inp'!M$426","v":0},{"$f":" 'Actuals Inp'!N$426","v":274.83600000000001},{"$f":" 'Actuals Inp'!O$426","v":554.07000000000005},{"$f":" 'Actuals Inp'!P$426","v":558.50300000000004},{"$f":" 'Actuals Inp'!Q$426","v":562.971},{"$f":" 'Actuals Inp'!R$426","v":567.47400000000005},{"$f":" 'Actuals Inp'!S$426","v":572.01400000000001},{"$f":" 'Actuals Inp'!T$426","v":576.59},{"$f":" 'Actuals Inp'!U$426","v":0}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$427","v":"Electricity sales -  Unmetered"},{"$f":" 'Actuals Inp'!F$427","v":0},{"$f":" 'Actuals Inp'!G$427","v":0},{"$f":" 'Actuals Inp'!H$427","v":0},{"$f":" 'Actuals Inp'!I$427","v":"GWh"},{"$f":" 'Actuals Inp'!J$427","v":"[Entitlement Model 28.11.16.xlsx]Forecast Unit & Cust'!A25"},{"$f":" 'Actuals Inp'!K$427","v":840.69700000000012},{"$f":" 'Actuals Inp'!L$427","v":0},{"$f":" 'Actuals Inp'!M$427","v":0},{"$f":" 'Actuals Inp'!N$427","v":63.018000000000001},{"$f":" 'Actuals Inp'!O$427","v":127.045},{"$f":" 'Actuals Inp'!P$427","v":128.06100000000001},{"$f":" 'Actuals Inp'!Q$427","v":129.08600000000001},{"$f":" 'Actuals Inp'!R$427","v":130.119},{"$f":" 'Actuals Inp'!S$427","v":131.15899999999999},{"$f":" 'Actuals Inp'!T$427","v":132.209},{"$f":" 'Actuals Inp'!U$427","v":0}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$428","v":"Electricity sales -  Transmission Connections"},{"$f":" 'Actuals Inp'!F$428","v":0},{"$f":" 'Actuals Inp'!G$428","v":0},{"$f":" 'Actuals Inp'!H$428","v":0},{"$f":" 'Actuals Inp'!I$428","v":"GWh"},{"$f":" 'Actuals Inp'!J$428","v":"[Entitlement Model 28.11.16.xlsx]Forecast Unit & Cust'!A26"},{"$f":" 'Actuals Inp'!K$428","v":302.78899999999999},{"$f":" 'Actuals Inp'!L$428","v":0},{"$f":" 'Actuals Inp'!M$428","v":0},{"$f":" 'Actuals Inp'!N$428","v":22.696999999999999},{"$f":" 'Actuals Inp'!O$428","v":45.756999999999998},{"$f":" 'Actuals Inp'!P$428","v":46.122999999999998},{"$f":" 'Actuals Inp'!Q$428","v":46.491999999999997},{"$f":" 'Actuals Inp'!R$428","v":46.863999999999997},{"$f":" 'Actuals Inp'!S$428","v":47.238999999999997},{"$f":" 'Actuals Inp'!T$428","v":47.616999999999997},{"$f":" 'Actuals Inp'!U$428","v":0}]
[]
[null,null,null,null,{"$f":" E$92","v":"Maximum regulated transmission revenue - TL"},0,0,0,"GBP m",0,0,0,0,13.662032916405325,28.595226452761874,28.967764600217031,29.426677147205893,29.903311804751681,30.156087894445285,30.191802451504497,0]
[]
[null,null,null,null,"Average TUoS price - Domestic",null,null,null,"GBP / kWh",null,null,null,{"$f":" IF(M105 = 0, 0, $H97 * M$113 / M105)","v":0},4.0552783746081846E-3,4.2102548608200828E-3,4.2312555461177029E-3,4.2641740522907463E-3,4.2988518851124896E-3,4.3007844453354059E-3,4.2717036407397104E-3,0]
[null,null,null,null,"Average TUoS price - Small Business (<70kVA)",null,null,null,"GBP / kWh",null,null,null,{"$f":" IF(M106 = 0, 0, $H98 * M$113 / M106)","v":0},3.5862765025441467E-3,3.7233311573731617E-3,3.7419034508968654E-3,3.7710153979486922E-3,3.8016846514795084E-3,3.8033911445922112E-3,3.7776747776016458E-3,0]
[null,null,null,null,"Average TUoS price - Medium Business (>70kVA)",null,null,null,"GBP / kWh",null,null,null,{"$f":" IF(M107 = 0, 0, $H99 * M$113 / M107)","v":0},3.2731355326321605E-3,3.3982202325401473E-3,3.4151710566495677E-3,3.44174083019157E-3,3.4697298102769336E-3,3.471288984818677E-3,3.4478185623257537E-3,0]
[null,null,null,null,"Average TUoS price - LV & HV LEU (>1MW)",null,null,null,"GBP / kWh",null,null,null,{"$f":" IF(M108 = 0, 0, $H100 * M$113 / M108)","v":0},2.8174590285662071E-3,2.925128610649321E-3,2.9397184642913346E-3,2.9625911381397116E-3,2.9866841619458082E-3,2.9880241961782843E-3,2.9678222402477576E-3,0]
[null,null,null,null,"Average TUoS price - 33kV LEU (>1MW)",null,null,null,"GBP / kWh",null,null,null,{"$f":" IF(M109 = 0, 0, $H101 * M$113 / M109)","v":0},2.6199503614832047E-3,2.7200711176902205E-3,2.7336368941923632E-3,2.7549045445181574E-3,2.7773120340109118E-3,2.778559473717016E-3,2.7597725463894772E-3,0]
[null,null,null,null,"Average TUoS price - Unmetered",null,null,null,"GBP / kWh",null,null,null,{"$f":" IF(M110 = 0, 0, $H102 * M$113 / M110)","v":0},2.7741014111672623E-3,2.880100114224373E-3,2.8944744184578558E-3,2.9169816879271223E-3,2.940696428634009E-3,2.9420396770734338E-3,2.9221307379325399E-3,0]
[null,null,null,null,"Average TUoS price - Transmission Connections",null,null,null,"GBP / kWh",null,null,null,{"$f":" IF(M111 = 0, 0, $H103 * M$113 / M111)","v":0},3.1433148990357642E-3,3.2634504179587429E-3,3.2797327491189509E-3,3.3052477378725993E-3,3.3321224781756188E-3,3.3336141150943654E-3,3.3110674839601714E-3,0]
[]
[]
[null,null,"Average TUoS network charges"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$466","v":"Typical cust - Domestic"},{"$f":" 'Actuals Inp'!F$466","v":0},{"$f":" 'Actuals Inp'!G$466","v":0},{"$f":" 'Actuals Inp'!H$466","v":3600},{"$f":" 'Actuals Inp'!I$466","v":"kWh"}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$467","v":"Typical cust - Small Business (<70kVA)"},{"$f":" 'Actuals Inp'!F$467","v":0},{"$f":" 'Actuals Inp'!G$467","v":0},{"$f":" 'Actuals Inp'!H$467","v":20000},{"$f":" 'Actuals Inp'!I$467","v":"kWh"}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$468","v":"Typical cust - Medium Business (>70kVA)"},{"$f":" 'Actuals Inp'!F$468","v":0},{"$f":" 'Actuals Inp'!G$468","v":0},{"$f":" 'Actuals Inp'!H$468","v":390000},{"$f":" 'Actuals Inp'!I$468","v":"kWh"}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$469","v":"Typical cust - LV & HV LEU (>1MW)"},{"$f":" 'Actuals Inp'!F$469","v":0},{"$f":" 'Actuals Inp'!G$469","v":0},{"$f":" 'Actuals Inp'!H$469","v":6000000},{"$f":" 'Actuals Inp'!I$469","v":"kWh"}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$470","v":"Typical cust - 33kV LEU (>1MW)"},{"$f":" 'Actuals Inp'!F$470","v":0},{"$f":" 'Actuals Inp'!G$470","v":0},{"$f":" 'Actuals Inp'!H$470","v":30000000},{"$f":" 'Actuals Inp'!I$470","v":"kWh"}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$471","v":"Typical cust - Unmetered"},{"$f":" 'Actuals Inp'!F$471","v":0},{"$f":" 'Actuals Inp'!G$471","v":0},{"$f":" 'Actuals Inp'!H$471","v":94000},{"$f":" 'Actuals Inp'!I$471","v":"kWh"}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$472","v":"Typical cust - Transmission Connections"},{"$f":" 'Actuals Inp'!F$472","v":0},{"$f":" 'Actuals Inp'!G$472","v":0},{"$f":" 'Actuals Inp'!H$472","v":4000000},{"$f":" 'Actuals Inp'!I$472","v":"kWh"}]
[]
[null,null,null,null,{"$f":" E$115","v":"Average TUoS price - Domestic"},0,0,0,"GBP / kWh",0,0,0,0,4.0552783746081846E-3,4.2102548608200828E-3,4.2312555461177029E-3,4.2641740522907463E-3,4.2988518851124896E-3,4.3007844453354059E-3,4.2717036407397104E-3,0]
[null,null,null,null,{"$f":" E$116","v":"Average TUoS price - Small Business (<70kVA)"},0,0,0,"GBP / kWh",0,0,0,0,3.5862765025441467E-3,3.7233311573731617E-3,3.7419034508968654E-3,3.7710153979486922E-3,3.8016846514795084E-3,3.8033911445922112E-3,3.7776747776016458E-3,0]
[null,null,null,null,{"$f":" E$117","v":"Average TUoS price - Medium Business (>70kVA)"},0,0,0,"GBP / kWh",0,0,0,0,3.2731355326321605E-3,3.3982202325401473E-3,3.4151710566495677E-3,3.44174083019157E-3,3.4697298102769336E-3,3.471288984818677E-3,3.4478185623257537E-3,0]
[null,null,null,null,{"$f":" E$118","v":"Average TUoS price - LV & HV LEU (>1MW)"},0,0,0,"GBP / kWh",0,0,0,0,2.8174590285662071E-3,2.925128610649321E-3,2.9397184642913346E-3,2.9625911381397116E-3,2.9866841619458082E-3,2.9880241961782843E-3,2.9678222402477576E-3,0]
[null,null,null,null,{"$f":" E$119","v":"Average TUoS price - 33kV LEU (>1MW)"},0,0,0,"GBP / kWh",0,0,0,0,2.6199503614832047E-3,2.7200711176902205E-3,2.7336368941923632E-3,2.7549045445181574E-3,2.7773120340109118E-3,2.778559473717016E-3,2.7597725463894772E-3,0]
[null,null,null,null,{"$f":" E$120","v":"Average TUoS price - Unmetered"},0,0,0,"GBP / kWh",0,0,0,0,2.7741014111672623E-3,2.880100114224373E-3,2.8944744184578558E-3,2.9169816879271223E-3,2.940696428634009E-3,2.9420396770734338E-3,2.9221307379325399E-3,0]
[null,null,null,null,{"$f":" E$121","v":"Average TUoS price - Transmission Connections"},0,0,0,"GBP / kWh",0,0,0,0,3.1433148990357642E-3,3.2634504179587429E-3,3.2797327491189509E-3,3.3052477378725993E-3,3.3321224781756188E-3,3.3336141150943654E-3,3.3110674839601714E-3,0]
[]
[null,null,null,null,{"$f":" Time!E$98","v":"RP6 PPF- actual / actual"},{"$f":" Time!F$98","v":0},{"$f":" Time!G$98","v":0},{"$f":" Time!H$98","v":0},{"$f":" Time!I$98","v":"factor"},{"$f":" Time!J$98","v":0},{"$f":" Time!K$98","v":6.5},{"$f":" Time!L$98","v":0},{"$f":" Time!M$98","v":0},{"$f":" Time!N$98","v":0.5},{"$f":" Time!O$98","v":1},{"$f":" Time!P$98","v":1},{"$f":" Time!Q$98","v":1},{"$f":" Time!R$98","v":1},{"$f":" Time!S$98","v":1},{"$f":" Time!T$98","v":1},{"$f":" Time!U$98","v":0}]
[]
[null,null,null,null,"Average TUoS network charges - Domestic",null,null,null,"GBP",null,{"$f":" SUM(M144:U144)","v":99.376789023792824},null,{"$f":" $H126 * M134 * M$142","v":0},7.2995010742947324,15.156917498952298,15.23251996602373,15.351026588246686,15.475866786404962,15.482824003207462,15.378133106662958,0]
[null,null,null,null,"Average TUoS network charges - Small Business (<70kVA)",null,null,null,"GBP",null,488.24277662328319,null,{"$f":" $H127 * M135 * M$142","v":0},35.862765025441469,74.466623147463238,74.838069017937315,75.420307958973851,76.033693029590168,76.06782289184423,75.553495552032913,0]
[null,null,null,null,"Average TUoS network charges - Medium Business (>70kVA)",null,null,null,"GBP",null,8689.409524816303,null,{"$f":" $H128 * M136 * M$142","v":0},638.26142886327125,1325.3058906906574,1331.9167120933314,1342.2789237747122,1353.1946260080042,1353.802704079284,1344.6492393070439,0]
[null,null,null,null,"Average TUoS network charges - LV & HV LEU (>1MW)",null,null,null,"GBP",null,115072.18995441192,null,{"$f":" $H129 * M137 * M$142","v":0},8452.3770856986212,17550.771663895925,17638.310785748006,17775.546828838269,17920.104971674849,17928.145177069706,17806.933441486544,0]
[null,null,null,null,"Average TUoS network charges - 33kV LEU (>1MW)",null,null,null,"GBP",null,535026.95373779256,null,{"$f":" $H130 * M138 * M$142","v":0},39299.255422248068,81602.133530706618,82009.106825770898,82647.136335544725,83319.361020327357,83356.784211510487,82793.176391684319,0]
[null,null,null,null,"Average TUoS network charges - Unmetered",null,null,null,"GBP",null,1775.0465343642989,null,{"$f":" $H131 * M139 * M$142","v":0},130.38276632486134,270.72941073709109,272.08059533503842,274.19627866514952,276.42546429159682,276.55172964490276,274.68028936565878,0]
[null,null,null,null,"Average TUoS network charges - Transmission Connections",null,null,null,"GBP",null,85587.569726793314,null,{"$f":" $H132 * M140 * M$142","v":0},6286.6297980715281,13053.801671834972,13118.930996475803,13220.990951490397,13328.489912702475,13334.456460377462,13244.269935840686,0]
[]
[]
[null,null,"Average TUoS network charges at end"]
[]
[null,null,null,null,{"$f":" E$144","v":"Average TUoS network charges - Domestic"},0,0,0,"GBP",0,99.376789023792824,0,0,7.2995010742947324,15.156917498952298,15.23251996602373,15.351026588246686,15.475866786404962,15.482824003207462,15.378133106662958,0]
[null,null,null,null,{"$f":" E$145","v":"Average TUoS network charges - Small Business (<70kVA)"},0,0,0,"GBP",0,488.24277662328319,0,0,35.862765025441469,74.466623147463238,74.838069017937315,75.420307958973851,76.033693029590168,76.06782289184423,75.553495552032913,0]
[null,null,null,null,{"$f":" E$146","v":"Average TUoS network charges - Medium Business (>70kVA)"},0,0,0,"GBP",0,8689.409524816303,0,0,638.26142886327125,1325.3058906906574,1331.9167120933314,1342.2789237747122,1353.1946260080042,1353.802704079284,1344.6492393070439,0]
[null,null,null,null,{"$f":" E$147","v":"Average TUoS network charges - LV & HV LEU (>1MW)"},0,0,0,"GBP",0,115072.18995441192,0,0,8452.3770856986212,17550.771663895925,17638.310785748006,17775.546828838269,17920.104971674849,17928.145177069706,17806.933441486544,0]
[null,null,null,null,{"$f":" E$148","v":"Average TUoS network charges - 33kV LEU (>1MW)"},0,0,0,"GBP",0,535026.95373779256,0,0,39299.255422248068,81602.133530706618,82009.106825770898,82647.136335544725,83319.361020327357,83356.784211510487,82793.176391684319,0]
[null,null,null,null,{"$f":" E$149","v":"Average TUoS network charges - Unmetered"},0,0,0,"GBP",0,1775.0465343642989,0,0,130.38276632486134,270.72941073709109,272.08059533503842,274.19627866514952,276.42546429159682,276.55172964490276,274.68028936565878,0]
[null,null,null,null,{"$f":" E$150","v":"Average TUoS network charges - Transmission Connections"},0,0,0,"GBP",0,85587.569726793314,0,0,6286.6297980715281,13053.801671834972,13118.930996475803,13220.990951490397,13328.489912702475,13334.456460377462,13244.269935840686,0]
[]
[null,null,null,null,{"$f":" Time!E$76","v":"RP6 end period flag"},{"$f":" Time!F$76","v":0},{"$f":" Time!G$76","v":0},{"$f":" Time!H$76","v":0},{"$f":" Time!I$76","v":"flag"},{"$f":" Time!J$76","v":0},{"$f":" Time!K$76","v":1},{"$f":" Time!L$76","v":0},{"$f":" Time!M$76","v":0},{"$f":" Time!N$76","v":0},{"$f":" Time!O$76","v":0},{"$f":" Time!P$76","v":0},{"$f":" Time!Q$76","v":0},{"$f":" Time!R$76","v":0},{"$f":" Time!S$76","v":0},{"$f":" Time!T$76","v":1},{"$f":" Time!U$76","v":0}]
[]
[null,null,null,null,"Average TUoS network charges at end RP6 - Domestic",null,null,{"$f":" SUMPRODUCT(M155:U155, M$163:U$163)","v":15.378133106662958},"GBP"]
[null,null,null,null,"Average TUoS network charges at end RP6 - Small Business (<70kVA)",null,null,75.553495552032913,"GBP"]
[null,null,null,null,"Average TUoS network charges at end RP6 - Medium Business (>70kVA)",null,null,1344.6492393070439,"GBP"]
[null,null,null,null,"Average TUoS network charges at end RP6 - LV & HV LEU (>1MW)",null,null,17806.933441486544,"GBP"]
[null,null,null,null,"Average TUoS network charges at end RP6 - 33kV LEU (>1MW)",null,null,82793.176391684319,"GBP"]
[null,null,null,null,"Average TUoS network charges at end RP6 - Unmetered",null,null,274.68028936565878,"GBP"]
[null,null,null,null,"Average TUoS network charges at end RP6 - Transmission Connections",null,null,13244.269935840686,"GBP"]
[]
[]
["RETAIL BILL"]
[]
[null,null,"Average network charges at end"]
[]
[null,null,null,null,{"$f":" E$79","v":"Average DUoS network charges at end RP6 - Domestic"},{"$f":" F$79","v":0},{"$f":" G$79","v":0},{"$f":" H$79","v":108.74486016549211},{"$f":" I$79","v":"GBP"}]
[null,null,null,null,{"$f":" E$80","v":"Average DUoS network charges at end RP6 - Small Business (<70kVA)"},{"$f":" F$80","v":0},{"$f":" G$80","v":0},{"$f":" H$80","v":510.46555897607703},{"$f":" I$80","v":"GBP"}]
[null,null,null,null,{"$f":" E$81","v":"Average DUoS network charges at end RP6 - Medium Business (>70kVA)"},{"$f":" F$81","v":0},{"$f":" G$81","v":0},{"$f":" H$81","v":7762.5021108684714},{"$f":" I$81","v":"GBP"}]
[null,null,null,null,{"$f":" E$82","v":"Average DUoS network charges at end RP6 - LV & HV LEU (>1MW)"},{"$f":" F$82","v":0},{"$f":" G$82","v":0},{"$f":" H$82","v":51435.066150421349},{"$f":" I$82","v":"GBP"}]
[null,null,null,null,{"$f":" E$83","v":"Average DUoS network charges at end RP6 - 33kV LEU (>1MW)"},{"$f":" F$83","v":0},{"$f":" G$83","v":0},{"$f":" H$83","v":91575.910379087916},{"$f":" I$83","v":"GBP"}]
[null,null,null,null,{"$f":" E$84","v":"Average DUoS network charges at end RP6 - Unmetered"},{"$f":" F$84","v":0},{"$f":" G$84","v":0},{"$f":" H$84","v":1693.4765591256378},{"$f":" I$84","v":"GBP"}]
[null,null,null,null,{"$f":" E$85","v":"Average DUoS network charges at end RP6 - Transmission Connections"},{"$f":" F$85","v":0},{"$f":" G$85","v":0},{"$f":" H$85","v":0},{"$f":" I$85","v":"GBP"}]
[]
[null,null,null,null,{"$f":" E$165","v":"Average TUoS network charges at end RP6 - Domestic"},{"$f":" F$165","v":0},{"$f":" G$165","v":0},{"$f":" H$165","v":15.378133106662958},{"$f":" I$165","v":"GBP"}]
[null,null,null,null,{"$f":" E$166","v":"Average TUoS network charges at end RP6 - Small Business (<70kVA)"},{"$f":" F$166","v":0},{"$f":" G$166","v":0},{"$f":" H$166","v":75.553495552032913},{"$f":" I$166","v":"GBP"}]
[null,null,null,null,{"$f":" E$167","v":"Average TUoS network charges at end RP6 - Medium Business (>70kVA)"},{"$f":" F$167","v":0},{"$f":" G$167","v":0},{"$f":" H$167","v":1344.6492393070439},{"$f":" I$167","v":"GBP"}]
[null,null,null,null,{"$f":" E$168","v":"Average TUoS network charges at end RP6 - LV & HV LEU (>1MW)"},{"$f":" F$168","v":0},{"$f":" G$168","v":0},{"$f":" H$168","v":17806.933441486544},{"$f":" I$168","v":"GBP"}]
[null,null,null,null,{"$f":" E$169","v":"Average TUoS network charges at end RP6 - 33kV LEU (>1MW)"},{"$f":" F$169","v":0},{"$f":" G$169","v":0},{"$f":" H$169","v":82793.176391684319},{"$f":" I$169","v":"GBP"}]
[null,null,null,null,{"$f":" E$170","v":"Average TUoS network charges at end RP6 - Unmetered"},{"$f":" F$170","v":0},{"$f":" G$170","v":0},{"$f":" H$170","v":274.68028936565878},{"$f":" I$170","v":"GBP"}]
[null,null,null,null,{"$f":" E$171","v":"Average TUoS network charges at end RP6 - Transmission Connections"},{"$f":" F$171","v":0},{"$f":" G$171","v":0},{"$f":" H$171","v":13244.269935840686},{"$f":" I$171","v":"GBP"}]
[]
[null,null,null,null,"Average network charges at end RP6 - Domestic",null,null,{"$f":" H178 + H186","v":124.12299327215507},"GBP"]
[null,null,null,null,"Average network charges at end RP6 - Small Business (<70kVA)",null,null,586.0190545281099,"GBP"]
[null,null,null,null,"Average network charges at end RP6 - Medium Business (>70kVA)",null,null,9107.1513501755144,"GBP"]
[null,null,null,null,"Average network charges at end RP6 - LV & HV LEU (>1MW)",null,null,69241.999591907894,"GBP"]
[null,null,null,null,"Average network charges at end RP6 - 33kV LEU (>1MW)",null,null,174369.08677077224,"GBP"]
[null,null,null,null,"Average network charges at end RP6 - Unmetered",null,null,1968.1568484912966,"GBP"]
[null,null,null,null,"Average network charges at end RP6 - Transmission Connections",null,null,13244.269935840686,"GBP"]
[]
[]
[null,null,"Increase in network charges"]
[]
[null,null,null,null,{"$f":" E$194","v":"Average network charges at end RP6 - Domestic"},{"$f":" F$194","v":0},{"$f":" G$194","v":0},{"$f":" H$194","v":124.12299327215507},{"$f":" I$194","v":"GBP"}]
[null,null,null,null,{"$f":" E$195","v":"Average network charges at end RP6 - Small Business (<70kVA)"},{"$f":" F$195","v":0},{"$f":" G$195","v":0},{"$f":" H$195","v":586.0190545281099},{"$f":" I$195","v":"GBP"}]
[null,null,null,null,{"$f":" E$196","v":"Average network charges at end RP6 - Medium Business (>70kVA)"},{"$f":" F$196","v":0},{"$f":" G$196","v":0},{"$f":" H$196","v":9107.1513501755144},{"$f":" I$196","v":"GBP"}]
[null,null,null,null,{"$f":" E$197","v":"Average network charges at end RP6 - LV & HV LEU (>1MW)"},{"$f":" F$197","v":0},{"$f":" G$197","v":0},{"$f":" H$197","v":69241.999591907894},{"$f":" I$197","v":"GBP"}]
[null,null,null,null,{"$f":" E$198","v":"Average network charges at end RP6 - 33kV LEU (>1MW)"},{"$f":" F$198","v":0},{"$f":" G$198","v":0},{"$f":" H$198","v":174369.08677077224},{"$f":" I$198","v":"GBP"}]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$433","v":"Average network charges at end RP5 - Domestic"},{"$f":" 'Actuals Inp'!F$433","v":0},{"$f":" 'Actuals Inp'!G$433","v":0},{"$f":" 'Actuals Inp'!H$433","v":130.05429357825301},{"$f":" 'Actuals Inp'!I$433","v":"GBP"}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$434","v":"Average network charges at end RP5 - Small Business (<70kVA)"},{"$f":" 'Actuals Inp'!F$434","v":0},{"$f":" 'Actuals Inp'!G$434","v":0},{"$f":" 'Actuals Inp'!H$434","v":613.85817589916337},{"$f":" 'Actuals Inp'!I$434","v":"GBP"}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$435","v":"Average network charges at end RP5 - Medium Business (>70kVA)"},{"$f":" 'Actuals Inp'!F$435","v":0},{"$f":" 'Actuals Inp'!G$435","v":0},{"$f":" 'Actuals Inp'!H$435","v":9530.2958357861662},{"$f":" 'Actuals Inp'!I$435","v":"GBP"}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$436","v":"Average network charges at end RP5 - LV & HV LEU (>1MW)"},{"$f":" 'Actuals Inp'!F$436","v":0},{"$f":" 'Actuals Inp'!G$436","v":0},{"$f":" 'Actuals Inp'!H$436","v":72036.937382883014},{"$f":" 'Actuals Inp'!I$436","v":"GBP"}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$437","v":"Average network charges at end RP5 - 33kV LEU (>1MW)"},{"$f":" 'Actuals Inp'!F$437","v":0},{"$f":" 'Actuals Inp'!G$437","v":0},{"$f":" 'Actuals Inp'!H$437","v":179294.40476894678},{"$f":" 'Actuals Inp'!I$437","v":"GBP"}]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$439","v":"Number of years in RP6"},{"$f":" 'Actuals Inp'!F$439","v":0},{"$f":" 'Actuals Inp'!G$439","v":0},{"$f":" 'Actuals Inp'!H$439","v":7},{"$f":" 'Actuals Inp'!I$439","v":"year #"}]
[]
[null,null,null,null,"Increase in network charges - Domestic",null,null,{"$f":" IF(H$217 <> 0, (H205 - H211) / H$217, 0)","v":-0.84732861515684832},"GBP"]
[null,null,null,null,"Increase in network charges - Small Business (<70kVA)",null,null,{"$f":" IF(H$217 <> 0, (H206 - H212) / H$217, 0)","v":-3.9770173387219239},"GBP"]
[null,null,null,null,"Increase in network charges - Medium Business (>70kVA)",null,null,{"$f":" IF(H$217 <> 0, (H207 - H213) / H$217, 0)","v":-60.449212230093117},"GBP"]
[null,null,null,null,"Increase in network charges - LV & HV LEU (>1MW)",null,null,{"$f":" IF(H$217 <> 0, (H208 - H214) / H$217, 0)","v":-399.27682728216001},"GBP"]
[null,null,null,null,"Increase in network charges - 33kV LEU (>1MW)",null,null,{"$f":" IF(H$217 <> 0, (H209 - H215) / H$217, 0)","v":-703.61685688207842},"GBP"]
[]
[]
[null,null,"Est. retail bill RP5 end"]
[]
[null,null,null,null,{"$f":" E$194","v":"Average network charges at end RP6 - Domestic"},{"$f":" F$194","v":0},{"$f":" G$194","v":0},{"$f":" H$194","v":124.12299327215507},{"$f":" I$194","v":"GBP"}]
[null,null,null,null,{"$f":" E$195","v":"Average network charges at end RP6 - Small Business (<70kVA)"},{"$f":" F$195","v":0},{"$f":" G$195","v":0},{"$f":" H$195","v":586.0190545281099},{"$f":" I$195","v":"GBP"}]
[null,null,null,null,{"$f":" E$196","v":"Average network charges at end RP6 - Medium Business (>70kVA)"},{"$f":" F$196","v":0},{"$f":" G$196","v":0},{"$f":" H$196","v":9107.1513501755144},{"$f":" I$196","v":"GBP"}]
[null,null,null,null,{"$f":" E$197","v":"Average network charges at end RP6 - LV & HV LEU (>1MW)"},{"$f":" F$197","v":0},{"$f":" G$197","v":0},{"$f":" H$197","v":69241.999591907894},{"$f":" I$197","v":"GBP"}]
[null,null,null,null,{"$f":" E$198","v":"Average network charges at end RP6 - 33kV LEU (>1MW)"},{"$f":" F$198","v":0},{"$f":" G$198","v":0},{"$f":" H$198","v":174369.08677077224},{"$f":" I$198","v":"GBP"}]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$477","v":"T&D as % of retail Bill - Domestic"},{"$f":" 'Actuals Inp'!F$477","v":0},{"$f":" 'Actuals Inp'!G$477","v":0},{"$f":" 'Actuals Inp'!H$477","v":0.24691642800011551},{"$f":" 'Actuals Inp'!I$477","v":"%"}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$478","v":"T&D as % of retail Bill - Small Business (<70kVA)"},{"$f":" 'Actuals Inp'!F$478","v":0},{"$f":" 'Actuals Inp'!G$478","v":0},{"$f":" 'Actuals Inp'!H$478","v":0.22268987883879227},{"$f":" 'Actuals Inp'!I$478","v":"%"}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$479","v":"T&D as % of retail Bill - Medium Business (>70kVA)"},{"$f":" 'Actuals Inp'!F$479","v":0},{"$f":" 'Actuals Inp'!G$479","v":0},{"$f":" 'Actuals Inp'!H$479","v":0.18395430547737807},{"$f":" 'Actuals Inp'!I$479","v":"%"}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$480","v":"T&D as % of retail Bill - LV & HV LEU (>1MW)"},{"$f":" 'Actuals Inp'!F$480","v":0},{"$f":" 'Actuals Inp'!G$480","v":0},{"$f":" 'Actuals Inp'!H$480","v":0.10526053971731178},{"$f":" 'Actuals Inp'!I$480","v":"%"}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$481","v":"T&D as % of retail Bill - 33kV LEU (>1MW)"},{"$f":" 'Actuals Inp'!F$481","v":0},{"$f":" 'Actuals Inp'!G$481","v":0},{"$f":" 'Actuals Inp'!H$481","v":5.2670295509100747E-2},{"$f":" 'Actuals Inp'!I$481","v":"%"}]
[]
[null,null,null,null,"Est. retail bill RP5 end - Domestic",null,null,{"$f":" IF(H234 <> 0, H228 / H234, 0)","v":502.69232500033172},"GBP"]
[null,null,null,null,"Est. retail bill RP5 end - Small Business (<70kVA)",null,null,{"$f":" IF(H235 <> 0, H229 / H235, 0)","v":2631.5477721029961},"GBP"]
[null,null,null,null,"Est. retail bill RP5 end - Medium Business (>70kVA)",null,null,{"$f":" IF(H236 <> 0, H230 / H236, 0)","v":49507.682500508119},"GBP"]
[null,null,null,null,"Est. retail bill RP5 end - LV & HV LEU (>1MW)",null,null,{"$f":" IF(H237 <> 0, H231 / H237, 0)","v":657815.35775766068},"GBP"]
[null,null,null,null,"Est. retail bill RP5 end - 33kV LEU (>1MW)",null,null,{"$f":" IF(H238 <> 0, H232 / H238, 0)","v":3310577.3393780086},"GBP"]
[]
[]
[null,null,"Increase in retail bill"]
[]
[null,null,null,null,{"$f":" E$219","v":"Increase in network charges - Domestic"},{"$f":" F$219","v":0},{"$f":" G$219","v":0},{"$f":" H$219","v":-0.84732861515684832},{"$f":" I$219","v":"GBP"}]
[null,null,null,null,{"$f":" E$220","v":"Increase in network charges - Small Business (<70kVA)"},{"$f":" F$220","v":0},{"$f":" G$220","v":0},{"$f":" H$220","v":-3.9770173387219239},{"$f":" I$220","v":"GBP"}]
[null,null,null,null,{"$f":" E$221","v":"Increase in network charges - Medium Business (>70kVA)"},{"$f":" F$221","v":0},{"$f":" G$221","v":0},{"$f":" H$221","v":-60.449212230093117},{"$f":" I$221","v":"GBP"}]
[null,null,null,null,{"$f":" E$222","v":"Increase in network charges - LV & HV LEU (>1MW)"},{"$f":" F$222","v":0},{"$f":" G$222","v":0},{"$f":" H$222","v":-399.27682728216001},{"$f":" I$222","v":"GBP"}]
[null,null,null,null,{"$f":" E$223","v":"Increase in network charges - 33kV LEU (>1MW)"},{"$f":" F$223","v":0},{"$f":" G$223","v":0},{"$f":" H$223","v":-703.61685688207842},{"$f":" I$223","v":"GBP"}]
[]
[null,null,null,null,{"$f":" E$240","v":"Est. retail bill RP5 end - Domestic"},{"$f":" F$240","v":0},{"$f":" G$240","v":0},{"$f":" H$240","v":502.69232500033172},{"$f":" I$240","v":"GBP"}]
[null,null,null,null,{"$f":" E$241","v":"Est. retail bill RP5 end - Small Business (<70kVA)"},{"$f":" F$241","v":0},{"$f":" G$241","v":0},{"$f":" H$241","v":2631.5477721029961},{"$f":" I$241","v":"GBP"}]
[null,null,null,null,{"$f":" E$242","v":"Est. retail bill RP5 end - Medium Business (>70kVA)"},{"$f":" F$242","v":0},{"$f":" G$242","v":0},{"$f":" H$242","v":49507.682500508119},{"$f":" I$242","v":"GBP"}]
[null,null,null,null,{"$f":" E$243","v":"Est. retail bill RP5 end - LV & HV LEU (>1MW)"},{"$f":" F$243","v":0},{"$f":" G$243","v":0},{"$f":" H$243","v":657815.35775766068},{"$f":" I$243","v":"GBP"}]
[null,null,null,null,{"$f":" E$244","v":"Est. retail bill RP5 end - 33kV LEU (>1MW)"},{"$f":" F$244","v":0},{"$f":" G$244","v":0},{"$f":" H$244","v":3310577.3393780086},{"$f":" I$244","v":"GBP"}]
[]
[null,null,null,null,"Increase in retail bill - Domestic",null,null,{"$f":" IF(H255 <> 0, H249 / H255, 0)","v":-1.6855809667599146E-3},"%"]
[null,null,null,null,"Increase in retail bill - Small Business (<70kVA)",null,null,{"$f":" IF(H256 <> 0, H250 / H256, 0)","v":-1.5112844922984994E-3},"%"]
[null,null,null,null,"Increase in retail bill - Medium Business (>70kVA)",null,null,{"$f":" IF(H257 <> 0, H251 / H257, 0)","v":-1.2210067039488811E-3},"%"]
[null,null,null,null,"Increase in retail bill - LV & HV LEU (>1MW)",null,null,{"$f":" IF(H258 <> 0, H252 / H258, 0)","v":-6.0697401265182027E-4},"%"]
[null,null,null,null,"Increase in retail bill - 33kV LEU (>1MW)",null,null,{"$f":" IF(H259 <> 0, H253 / H259, 0)","v":-2.1253599742644103E-4},"%"]

{"sheet":"Customer Impact Table","index":37,"n_rows":24,"n_cols":17,"rows_kept":24,"cut":false,"hidden":false,"merged":[]}
[{"$f":" RIGHT(CELL(\"filename\", $A$1), LEN(CELL(\"filename\", $A$1)) - SEARCH(\"]\", CELL(\"filename\", $A$1)))","v":"Customer Impact Table"},null,null,null,null,null,null,{"$f":"IF('Actuals Inp'!H9=0,\"REAL\",\"NOMINAL\")","v":"REAL"}]
[]
[]
[]
[null,null,null,null,"Average networks charges at the end of RP5",null,null,"Average networks charges at the end of RP6"]
[null,null,"Customer group","Number of customers","Distribution","Transmission","Total","Distribution","Transmission","Total",null,"Customer group","Increase in network charges","Increase in retail bill",null,"T&D as % of Retail Bill","Est. Retail Bill 2016/17"]
[null,null,null,null,"£/annum","£/annum","£/annum","£/annum","£/annum","£/annum",null,null,"£/annum","%"]
[null,null,"Domestic",790000,115,15,{"$f":"E8+F8","v":130},123,17,{"$f":"H8+I8","v":140},null,"Domestic",1.5,{"$f":"M8/Q8","v":2.8478463248683191E-3},null,0.24691642800011551,526.71381419057366]
[null,null,"Small business <70kVA",65000,538,75,{"$f":"E9+F9","v":613},579,83,{"$f":"H9+I9","v":662},null,"Small business <70kVA",7,{"$f":"M9/Q9","v":2.5393962531951521E-3},null,0.22268987883879227,2756.5607341478785]
[null,null,"SME > 70kVA",5000,8187,1343,{"$f":"E10+F10","v":9530},8807,1485,{"$f":"H10+I10","v":10292},null,"SME > 70kVA",109,{"$f":"M10/Q10","v":2.1039241218245115E-3},null,0.18395430547737807,51807.952040340599]
[null,null,"LV & HV LEU > 1MW",172,54248,17789,{"$f":"E11+F11","v":72037},58358,19667,{"$f":"H11+I11","v":78025},null,"LV & HV LEU > 1MW",855,{"$f":"M11/Q11","v":1.2493279798939134E-3},null,0.10526053971731178,684367.92720563442]
[null,null,"33kV LEU>1 MW",18,96584,82711,{"$f":"E12+F12","v":179295},103902,91441,{"$f":"H12+I12","v":195343},null,"33kV LEU>1 MW",2293,{"$f":"M12/Q12","v":6.7360154243522447E-4},null,5.2670295509100747E-2,3404089.5923579358]
[]
[]
[]
[]
[null,null,null,null,"Average networks charges at the end of RP5",null,null,"Average networks charges at the end of RP6"]
[null,null,"Customer group","Number of customers","Distribution","Transmission","Total","Distribution","Transmission","Total",null,"Customer group","Increase in network charges","Decrease in retail bill",null,"T&D as % of Retail Bill","Est. Retail Bill 2016/17"]
[null,null,null,null,"£/annum","£/annum","£/annum","£/annum","£/annum","£/annum",null,null,"£/annum","%"]
[null,null,"Domestic",790000,115,15,{"$f":"E20+F20","v":130},{"$f":"'Customer impact'!H178","v":108.74486016549211},{"$f":"'Customer impact'!H186","v":15.378133106662958},{"$f":"H20+I20","v":124.12299327215507},null,"Domestic",{"$f":"(J20-G20)/7","v":-0.83957238969213266},{"$f":"M20/Q20","v":-1.5939820962971017E-3},null,0.24691642800011551,526.71381419057366]
[null,null,"Small business <70kVA",65000,538,75,{"$f":"E21+F21","v":613},{"$f":"'Customer impact'!H179","v":510.46555897607703},{"$f":"'Customer impact'!H187","v":75.553495552032913},{"$f":"H21+I21","v":586.0190545281099},null,"Small business <70kVA",{"$f":"(J21-G21)/7","v":-3.8544207816985852},{"$f":"M21/Q21","v":-1.3982716701832737E-3},null,0.22268987883879227,2756.5607341478785]
[null,null,"SME > 70kVA",5000,8187,1343,{"$f":"E22+F22","v":9530},{"$f":"'Customer impact'!H180","v":7762.5021108684714},{"$f":"'Customer impact'!H188","v":1344.6492393070439},{"$f":"H22+I22","v":9107.1513501755144},null,"SME > 70kVA",{"$f":"(J22-G22)/7","v":-60.406949974926519},{"$f":"M22/Q22","v":-1.1659783410834356E-3},null,0.18395430547737807,51807.952040340599]
[null,null,"LV & HV LEU > 1MW",172,54248,17789,{"$f":"E23+F23","v":72037},{"$f":"'Customer impact'!H181","v":51435.066150421349},{"$f":"'Customer impact'!H189","v":17806.933441486544},{"$f":"H23+I23","v":69241.999591907894},null,"LV & HV LEU > 1MW",{"$f":"(J23-G23)/7","v":-399.2857725845866},{"$f":"M23/Q23","v":-5.8343729551284457E-4},null,0.10526053971731178,684367.92720563442]
[null,null,"33kV LEU>1 MW",18,96584,82711,{"$f":"E24+F24","v":179295},{"$f":"'Customer impact'!H182","v":91575.910379087916},{"$f":"'Customer impact'!H190","v":82793.176391684319},{"$f":"H24+I24","v":174369.08677077224},null,"33kV LEU>1 MW",{"$f":"(J24-G24)/7","v":-703.70188988968061},{"$f":"M24/Q24","v":-2.0672249387015758E-4},null,5.2670295509100747E-2,3404089.5923579358]

{"sheet":"Financeability","index":38,"n_rows":395,"n_cols":21,"rows_kept":395,"cut":false,"hidden":false,"merged":[]}
[{"$f":" RIGHT(CELL(\"filename\", $A$1), LEN(CELL(\"filename\", $A$1)) - SEARCH(\"]\", CELL(\"filename\", $A$1)))","v":"Financeability"},null,null,null,null,null,null,{"$f":"IF('Actuals Inp'!H9=0,\"REAL\",\"NOMINAL\")","v":"REAL"}]
[null,null,null,null,{"$f":" Time!E$23","v":"Model period ending"},null,null,{"$f":" Check!$H$9","v":0},"Error chks",null,null,null,{"$f":" Time!M$23","v":"2017-03-31"},{"$f":" Time!N$23","v":"2018-03-31"},{"$f":" Time!O$23","v":"2019-03-31"},{"$f":" Time!P$23","v":"2020-03-31"},{"$f":" Time!Q$23","v":"2021-03-31"},{"$f":" Time!R$23","v":"2022-03-31"},{"$f":" Time!S$23","v":"2023-03-31"},{"$f":" Time!T$23","v":"2024-03-31"},{"$f":" Time!U$23","v":"2025-03-31"}]
[null,null,null,null,{"$f":" Time!E$154","v":"Timeline label"},null,null,{"$f":" Track!$M$2","v":0},"Track chgs",null,null,null,{"$f":" Time!M$154","v":"RP5"},{"$f":" Time!N$154","v":"RP5 / RP6"},{"$f":" Time!O$154","v":"RP6"},{"$f":" Time!P$154","v":"RP6"},{"$f":" Time!Q$154","v":"RP6"},{"$f":" Time!R$154","v":"RP6"},{"$f":" Time!S$154","v":"RP6"},{"$f":" Time!T$154","v":"RP6"},{"$f":" Time!U$154","v":"Post RP6"}]
[null,null,null,null,{"$f":" Time!E$36","v":"Financial year ending"},null,null,{"$f":" Check!$H$37","v":0},"Alerts",null,null,null,{"$f":" Time!M$36","v":2017},{"$f":" Time!N$36","v":2018},{"$f":" Time!O$36","v":2019},{"$f":" Time!P$36","v":2020},{"$f":" Time!Q$36","v":2021},{"$f":" Time!R$36","v":2022},{"$f":" Time!S$36","v":2023},{"$f":" Time!T$36","v":2024},{"$f":" Time!U$36","v":2025}]
[null,null,null,null,{"$f":" Time!E$10","v":"Model column counter"},"Para references","Defined Term","Constant","Unit",null,"Total",null,{"$f":" Time!M$10","v":1},{"$f":" Time!N$10","v":2},{"$f":" Time!O$10","v":3},{"$f":" Time!P$10","v":4},{"$f":" Time!Q$10","v":5},{"$f":" Time!R$10","v":6},{"$f":" Time!S$10","v":7},{"$f":" Time!T$10","v":8},{"$f":" Time!U$10","v":9}]
[]
["POST-MAINTENANCE FUNDS FROM OPERATIONS"]
[]
[null,"Maximum regulated revenue"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$219","v":"Maximum regulated distribution revenue - DL - end RP5 period - base 2016"},{"$f":" 'Actuals Inp'!F$219","v":0},{"$f":" 'Actuals Inp'!G$219","v":0},{"$f":" 'Actuals Inp'!H$219","v":96.912312523815856},{"$f":" 'Actuals Inp'!I$219","v":"GBP m"}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$356","v":"Maximum regulated distribution revenue - TL - end RP5 period - base 2016"},{"$f":" 'Actuals Inp'!F$356","v":0},{"$f":" 'Actuals Inp'!G$356","v":0},{"$f":" 'Actuals Inp'!H$356","v":13.211925309866109},{"$f":" 'Actuals Inp'!I$356","v":"GBP m"}]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$12","v":"RPI as on 2015/16 - (Base year 1993/94)"},{"$f":" 'Actuals Inp'!F$12","v":0},{"$f":" 'Actuals Inp'!G$12","v":"RPI2016"},{"$f":" 'Actuals Inp'!H$12","v":259.5},{"$f":" 'Actuals Inp'!I$12","v":"index"}]
[]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,{"$f":" Time!E$129","v":"Start of regulatory part period"},{"$f":" Time!F$129","v":0},{"$f":" Time!G$129","v":0},{"$f":" Time!H$129","v":0},{"$f":" Time!I$129","v":"flag"},{"$f":" Time!J$129","v":0},{"$f":" Time!K$129","v":1},{"$f":" Time!L$129","v":0},{"$f":" Time!M$129","v":0},{"$f":" Time!N$129","v":1},{"$f":" Time!O$129","v":0},{"$f":" Time!P$129","v":0},{"$f":" Time!Q$129","v":0},{"$f":" Time!R$129","v":0},{"$f":" Time!S$129","v":0},{"$f":" Time!T$129","v":0},{"$f":" Time!U$129","v":0}]
[]
[null,null,null,null,{"$f":" 'DL - C3'!E$38","v":"Maximum regulated distribution revenue - DL"},{"$f":" 'DL - C3'!F$38","v":"3.5:"},{"$f":" 'DL - C3'!G$38","v":"RP6Rt"},{"$f":" 'DL - C3'!H$38","v":0},{"$f":" 'DL - C3'!I$38","v":"GBP m"},{"$f":" 'DL - C3'!J$38","v":0},{"$f":" 'DL - C3'!K$38","v":1195.7308999466268},{"$f":" 'DL - C3'!L$38","v":0},{"$f":" 'DL - C3'!M$38","v":0},{"$f":" 'DL - C3'!N$38","v":113.4168963126409},{"$f":" 'DL - C3'!O$38","v":179.99756693246115},{"$f":" 'DL - C3'!P$38","v":180.91578368875014},{"$f":" 'DL - C3'!Q$38","v":181.19684095007742},{"$f":" 'DL - C3'!R$38","v":182.40812341996735},{"$f":" 'DL - C3'!S$38","v":179.20701135624671},{"$f":" 'DL - C3'!T$38","v":178.588677286483},{"$f":" 'DL - C3'!U$38","v":0}]
[null,null,null,null,{"$f":" 'TL - C3'!E$37","v":"Maximum regulated transmission revenue - TL"},{"$f":" 'TL - C3'!F$37","v":"3.5:"},{"$f":" 'TL - C3'!G$37","v":"RP6Rt"},{"$f":" 'TL - C3'!H$37","v":0},{"$f":" 'TL - C3'!I$37","v":"GBP m"},{"$f":" 'TL - C3'!J$37","v":0},{"$f":" 'TL - C3'!K$37","v":254.53720435638877},{"$f":" 'TL - C3'!L$37","v":0},{"$f":" 'TL - C3'!M$37","v":0},{"$f":" 'TL - C3'!N$37","v":18.216043888540433},{"$f":" 'TL - C3'!O$37","v":38.126968603682499},{"$f":" 'TL - C3'!P$37","v":38.623686133622705},{"$f":" 'TL - C3'!Q$37","v":39.235569529607858},{"$f":" 'TL - C3'!R$37","v":39.871082406335574},{"$f":" 'TL - C3'!S$37","v":40.208117192593711},{"$f":" 'TL - C3'!T$37","v":40.255736602005996},{"$f":" 'TL - C3'!U$37","v":0}]
[]
[null,null,null,null,{"$f":" 'DL - C11'!E$13","v":"Correction factor amount - DL"},{"$f":" 'DL - C11'!F$13","v":"11.1:"},{"$f":" 'DL - C11'!G$13","v":"Kt"},{"$f":" 'DL - C11'!H$13","v":0},{"$f":" 'DL - C11'!I$13","v":"GBP m"},{"$f":" 'DL - C11'!J$13","v":0},{"$f":" 'DL - C11'!K$13","v":22.457234689468237},{"$f":" 'DL - C11'!L$13","v":0},{"$f":" 'DL - C11'!M$13","v":0},{"$f":" 'DL - C11'!N$13","v":22.457234689468237},{"$f":" 'DL - C11'!O$13","v":0},{"$f":" 'DL - C11'!P$13","v":0},{"$f":" 'DL - C11'!Q$13","v":0},{"$f":" 'DL - C11'!R$13","v":0},{"$f":" 'DL - C11'!S$13","v":0},{"$f":" 'DL - C11'!T$13","v":0},{"$f":" 'DL - C11'!U$13","v":0}]
[null,null,null,null,{"$f":" 'TL - C11'!E$13","v":"Correction factor amount - TL"},{"$f":" 'TL - C11'!F$13","v":"11.1:"},{"$f":" 'TL - C11'!G$13","v":"Kt"},{"$f":" 'TL - C11'!H$13","v":0},{"$f":" 'TL - C11'!I$13","v":"GBP m"},{"$f":" 'TL - C11'!J$13","v":0},{"$f":" 'TL - C11'!K$13","v":-1.0695017679073633},{"$f":" 'TL - C11'!L$13","v":0},{"$f":" 'TL - C11'!M$13","v":0},{"$f":" 'TL - C11'!N$13","v":-1.0695017679073633},{"$f":" 'TL - C11'!O$13","v":0},{"$f":" 'TL - C11'!P$13","v":0},{"$f":" 'TL - C11'!Q$13","v":0},{"$f":" 'TL - C11'!R$13","v":0},{"$f":" 'TL - C11'!S$13","v":0},{"$f":" 'TL - C11'!T$13","v":0},{"$f":" 'TL - C11'!U$13","v":0}]
[]
[null,null,null,null,"Maximum regulated distribution revenue - DL - full period",null,null,null,"GBP m",null,{"$f":" SUM(M25:U25)","v":1270.1859777809746},null,{"$f":" IF(M$17 = 1, $H11 / $H$14 * M$16, 0)  + M19 - M22","v":0},{"$f":" IF(N$17 = 1, $H11 / $H$14 * N$16, 0)  + N19 - N22","v":187.87197414698852},179.99756693246115,180.91578368875014,181.19684095007742,182.40812341996735,179.20701135624671,178.588677286483,0]
[null,null,null,null,"Maximum regulated transmission revenue - TL - full period",null,null,null,"GBP m",null,{"$f":" SUM(M26:U26)","v":268.81863143416223},null,{"$f":" IF(M$17 = 1, $H12 / $H$14 * M$16, 0)  + M20 - M23","v":0},32.497470966313905,38.126968603682499,38.623686133622705,39.235569529607858,39.871082406335574,40.208117192593711,40.255736602005996,0]
[]
[null,null,null,null,"Maximum regulated revenue - full period",null,"RP6Rt",null,"GBP m","[Copy of Entitlement Model.xlsx]Financeability'!$A$5",{"$f":" SUM(M28:U28)","v":1539.0046092151365},null,{"$f":"SUM(M25:M26)","v":0},220.36944511330242,218.12453553614364,219.53946982237284,220.43241047968527,222.27920582630293,219.41512854884041,218.84441388848899,0]
[]
[]
[null,"Opex amount"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$220","v":"Opex amount - DL - end RP5 period 2016"},{"$f":" 'Actuals Inp'!F$220","v":0},{"$f":" 'Actuals Inp'!G$220","v":0},{"$f":" 'Actuals Inp'!H$220","v":30.483712004342234},{"$f":" 'Actuals Inp'!I$220","v":"GBP m"}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$357","v":"Opex amount - TL - end RP5 period - base 2016"},{"$f":" 'Actuals Inp'!F$357","v":0},{"$f":" 'Actuals Inp'!G$357","v":0},{"$f":" 'Actuals Inp'!H$357","v":3.5267520518401083},{"$f":" 'Actuals Inp'!I$357","v":"GBP m"}]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$12","v":"RPI as on 2015/16 - (Base year 1993/94)"},{"$f":" 'Actuals Inp'!F$12","v":0},{"$f":" 'Actuals Inp'!G$12","v":"RPI2016"},{"$f":" 'Actuals Inp'!H$12","v":259.5},{"$f":" 'Actuals Inp'!I$12","v":"index"}]
[]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,{"$f":" Time!E$129","v":"Start of regulatory part period"},{"$f":" Time!F$129","v":0},{"$f":" Time!G$129","v":0},{"$f":" Time!H$129","v":0},{"$f":" Time!I$129","v":"flag"},{"$f":" Time!J$129","v":0},{"$f":" Time!K$129","v":1},{"$f":" Time!L$129","v":0},{"$f":" Time!M$129","v":0},{"$f":" Time!N$129","v":1},{"$f":" Time!O$129","v":0},{"$f":" Time!P$129","v":0},{"$f":" Time!Q$129","v":0},{"$f":" Time!R$129","v":0},{"$f":" Time!S$129","v":0},{"$f":" Time!T$129","v":0},{"$f":" Time!U$129","v":0}]
[]
[null,null,null,null,{"$f":" 'DL - C6'!E$16","v":"Opex amount - DL"},{"$f":" 'DL - C6'!F$16","v":"6.1:"},{"$f":" 'DL - C6'!G$16","v":"Ot"},{"$f":" 'DL - C6'!H$16","v":0},{"$f":" 'DL - C6'!I$16","v":"GBP m"},{"$f":" 'DL - C6'!J$16","v":0},{"$f":" 'DL - C6'!K$16","v":377.74405717412589},{"$f":" 'DL - C6'!L$16","v":0},{"$f":" 'DL - C6'!M$16","v":0},{"$f":" 'DL - C6'!N$16","v":29.955347541347734},{"$f":" 'DL - C6'!O$16","v":59.22113130671255},{"$f":" 'DL - C6'!P$16","v":58.686507833434121},{"$f":" 'DL - C6'!Q$16","v":58.190520741239951},{"$f":" 'DL - C6'!R$16","v":57.694999529148006},{"$f":" 'DL - C6'!S$16","v":57.230155544910708},{"$f":" 'DL - C6'!T$16","v":56.765394677332836},{"$f":" 'DL - C6'!U$16","v":0}]
[null,null,null,null,{"$f":" 'TL - C6'!E$16","v":"Opex amount - TL"},{"$f":" 'TL - C6'!F$16","v":"6.1:"},{"$f":" 'TL - C6'!G$16","v":"Ot"},{"$f":" 'TL - C6'!H$16","v":0},{"$f":" 'TL - C6'!I$16","v":"GBP m"},{"$f":" 'TL - C6'!J$16","v":0},{"$f":" 'TL - C6'!K$16","v":51.945057250860586},{"$f":" 'TL - C6'!L$16","v":0},{"$f":" 'TL - C6'!M$16","v":0},{"$f":" 'TL - C6'!N$16","v":4.1124835614678217},{"$f":" 'TL - C6'!O$16","v":8.1581350762259905},{"$f":" 'TL - C6'!P$16","v":8.0792732207379441},{"$f":" 'TL - C6'!Q$16","v":8.0011547503785945},{"$f":" 'TL - C6'!R$16","v":7.9465758237981099},{"$f":" 'TL - C6'!S$16","v":7.8669035873717537},{"$f":" 'TL - C6'!T$16","v":7.7805312308803716},{"$f":" 'TL - C6'!U$16","v":0}]
[]
[null,null,null,null,"Opex amount - DL - full period",null,null,null,"GBP m",null,{"$f":" SUM(M44:U44)","v":408.22776917846812},null,{"$f":" IF(M$39 = 1, $H33 / $H$36 * M$38, 0)  + M41","v":0},60.439059545689972,59.22113130671255,58.686507833434121,58.190520741239951,57.694999529148006,57.230155544910708,56.765394677332836,0]
[null,null,null,null,"Opex amount - TL - full period",null,null,null,"GBP m",null,{"$f":" SUM(M45:U45)","v":55.471809302700692},null,{"$f":" IF(M$39 = 1, $H34 / $H$36 * M$38, 0)  + M42","v":0},7.63923561330793,8.1581350762259905,8.0792732207379441,8.0011547503785945,7.9465758237981099,7.8669035873717537,7.7805312308803716,0]
[]
[null,null,null,null,"Opex amount - full period",null,"Ot",null,"GBP m","[Copy of Entitlement Model.xlsx]Financeability'!$A$6",{"$f":" SUM(M47:U47)","v":463.69957848116883},null,{"$f":"SUM(M44:M45)","v":0},68.078295158997904,67.379266382938539,66.765781054172066,66.19167549161854,65.64157535294612,65.097059132282467,64.545925908213206,0]
[]
[]
[null,"Tax"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$221","v":"Tax - DL - end RP5 period 2016"},{"$f":" 'Actuals Inp'!F$221","v":0},{"$f":" 'Actuals Inp'!G$221","v":0},{"$f":" 'Actuals Inp'!H$221","v":3.0735756794556059},{"$f":" 'Actuals Inp'!I$221","v":"GBP m"}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$358","v":"Tax - TL - end RP5 period - base 2016"},{"$f":" 'Actuals Inp'!F$358","v":0},{"$f":" 'Actuals Inp'!G$358","v":0},{"$f":" 'Actuals Inp'!H$358","v":0.32901348669560032},{"$f":" 'Actuals Inp'!I$358","v":"GBP m"}]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$12","v":"RPI as on 2015/16 - (Base year 1993/94)"},{"$f":" 'Actuals Inp'!F$12","v":0},{"$f":" 'Actuals Inp'!G$12","v":"RPI2016"},{"$f":" 'Actuals Inp'!H$12","v":259.5},{"$f":" 'Actuals Inp'!I$12","v":"index"}]
[]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,{"$f":" Time!E$129","v":"Start of regulatory part period"},{"$f":" Time!F$129","v":0},{"$f":" Time!G$129","v":0},{"$f":" Time!H$129","v":0},{"$f":" Time!I$129","v":"flag"},{"$f":" Time!J$129","v":0},{"$f":" Time!K$129","v":1},{"$f":" Time!L$129","v":0},{"$f":" Time!M$129","v":0},{"$f":" Time!N$129","v":1},{"$f":" Time!O$129","v":0},{"$f":" Time!P$129","v":0},{"$f":" Time!Q$129","v":0},{"$f":" Time!R$129","v":0},{"$f":" Time!S$129","v":0},{"$f":" Time!T$129","v":0},{"$f":" Time!U$129","v":0}]
[]
[null,null,null,null,{"$f":" 'DL - C9'!E$16","v":"Tax - DL"},{"$f":" 'DL - C9'!F$16","v":"9.1:"},{"$f":" 'DL - C9'!G$16","v":"TAXt"},{"$f":" 'DL - C9'!H$16","v":0},{"$f":" 'DL - C9'!I$16","v":"GBP m"},{"$f":" 'DL - C9'!J$16","v":0},{"$f":" 'DL - C9'!K$16","v":41.8577442423082},{"$f":" 'DL - C9'!L$16","v":0},{"$f":" 'DL - C9'!M$16","v":0},{"$f":" 'DL - C9'!N$16","v":3.6535781165018322},{"$f":" 'DL - C9'!O$16","v":6.7231797175191135},{"$f":" 'DL - C9'!P$16","v":6.8870787514037692},{"$f":" 'DL - C9'!Q$16","v":6.2734913339117151},{"$f":" 'DL - C9'!R$16","v":6.5065476445235824},{"$f":" 'DL - C9'!S$16","v":5.9933103744032152},{"$f":" 'DL - C9'!T$16","v":5.8205583040449689},{"$f":" 'DL - C9'!U$16","v":0}]
[null,null,null,null,{"$f":" 'TL - C9'!E$16","v":"Tax - TL"},{"$f":" 'TL - C9'!F$16","v":"9.1:"},{"$f":" 'TL - C9'!G$16","v":"TAXt"},{"$f":" 'TL - C9'!H$16","v":0},{"$f":" 'TL - C9'!I$16","v":"GBP m"},{"$f":" 'TL - C9'!J$16","v":0},{"$f":" 'TL - C9'!K$16","v":7.6737131734896469},{"$f":" 'TL - C9'!L$16","v":0},{"$f":" 'TL - C9'!M$16","v":0},{"$f":" 'TL - C9'!N$16","v":0.6974790418477016},{"$f":" 'TL - C9'!O$16","v":1.0930576911930352},{"$f":" 'TL - C9'!P$16","v":1.0726791523860932},{"$f":" 'TL - C9'!Q$16","v":0.98383009457366555},{"$f":" 'TL - C9'!R$16","v":1.1359581378907244},{"$f":" 'TL - C9'!S$16","v":1.2516211146166625},{"$f":" 'TL - C9'!T$16","v":1.4390879409817645},{"$f":" 'TL - C9'!U$16","v":0}]
[]
[null,null,null,null,"Tax - DL - full period",null,null,null,"GBP m",null,{"$f":" SUM(M63:U63)","v":44.931319921763802},null,{"$f":" IF(M$58 = 1, $H52 / $H$55 * M$57, 0)  + M60","v":0},6.7271537959574381,6.7231797175191135,6.8870787514037692,6.2734913339117151,6.5065476445235824,5.9933103744032152,5.8205583040449689,0]
[null,null,null,null,"Tax - TL - full period",null,null,null,"GBP m",null,{"$f":" SUM(M64:U64)","v":8.002726660185246},null,{"$f":" IF(M$58 = 1, $H53 / $H$55 * M$57, 0)  + M61","v":0},1.026492528543302,1.0930576911930352,1.0726791523860932,0.98383009457366555,1.1359581378907244,1.2516211146166625,1.4390879409817645,0]
[]
[null,null,null,null,"Tax - full period",null,"TAXt",null,"GBP m","[Copy of Entitlement Model.xlsx]Financeability'!$A$7",{"$f":" SUM(M66:U66)","v":52.934046581949048},null,{"$f":"SUM(M63:M64)","v":0},7.7536463245007399,7.8162374087121487,7.9597579037898623,7.2573214284853806,7.6425057824143066,7.2449314890198782,7.2596462450267332,0]
[]
[]
[null,"Pension deficit amount"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$222","v":"Pension deficit amount - historic repair - DL - end RP5 period 2016"},{"$f":" 'Actuals Inp'!F$222","v":0},{"$f":" 'Actuals Inp'!G$222","v":0},{"$f":" 'Actuals Inp'!H$222","v":7.571163849223467},{"$f":" 'Actuals Inp'!I$222","v":"GBP m"}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$359","v":"Pension deficit amount - historic repair - TL - end RP5 period - base 2016"},{"$f":" 'Actuals Inp'!F$359","v":0},{"$f":" 'Actuals Inp'!G$359","v":0},{"$f":" 'Actuals Inp'!H$359","v":0.65836207384551892},{"$f":" 'Actuals Inp'!I$359","v":"GBP m"}]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$12","v":"RPI as on 2015/16 - (Base year 1993/94)"},{"$f":" 'Actuals Inp'!F$12","v":0},{"$f":" 'Actuals Inp'!G$12","v":"RPI2016"},{"$f":" 'Actuals Inp'!H$12","v":259.5},{"$f":" 'Actuals Inp'!I$12","v":"index"}]
[]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,{"$f":" Time!E$129","v":"Start of regulatory part period"},{"$f":" Time!F$129","v":0},{"$f":" Time!G$129","v":0},{"$f":" Time!H$129","v":0},{"$f":" Time!I$129","v":"flag"},{"$f":" Time!J$129","v":0},{"$f":" Time!K$129","v":1},{"$f":" Time!L$129","v":0},{"$f":" Time!M$129","v":0},{"$f":" Time!N$129","v":1},{"$f":" Time!O$129","v":0},{"$f":" Time!P$129","v":0},{"$f":" Time!Q$129","v":0},{"$f":" Time!R$129","v":0},{"$f":" Time!S$129","v":0},{"$f":" Time!T$129","v":0},{"$f":" Time!U$129","v":0}]
[]
[null,null,null,null,{"$f":" 'DL - C7'!E$18","v":"Pension deficit amount - historic repair - DL"},{"$f":" 'DL - C7'!F$18","v":0},{"$f":" 'DL - C7'!G$18","v":0},{"$f":" 'DL - C7'!H$18","v":0},{"$f":" 'DL - C7'!I$18","v":"GBP m"},{"$f":" 'DL - C7'!J$18","v":0},{"$f":" 'DL - C7'!K$18","v":87.697187772479992},{"$f":" 'DL - C7'!L$18","v":0},{"$f":" 'DL - C7'!M$18","v":0},{"$f":" 'DL - C7'!N$18","v":6.7228180905599988},{"$f":" 'DL - C7'!O$18","v":13.46755348224},{"$f":" 'DL - C7'!P$18","v":13.476358106639999},{"$f":" 'DL - C7'!Q$18","v":13.464031632479999},{"$f":" 'DL - C7'!R$18","v":13.478119031519999},{"$f":" 'DL - C7'!S$18","v":13.497489205199999},{"$f":" 'DL - C7'!T$18","v":13.590818223840001},{"$f":" 'DL - C7'!U$18","v":0}]
[null,null,null,null,{"$f":" 'TL - C7'!E$18","v":"Pension deficit amount - historic repair - TL"},{"$f":" 'TL - C7'!F$18","v":0},{"$f":" 'TL - C7'!G$18","v":0},{"$f":" 'TL - C7'!H$18","v":0},{"$f":" 'TL - C7'!I$18","v":"GBP m"},{"$f":" 'TL - C7'!J$18","v":0},{"$f":" 'TL - C7'!K$18","v":26.762414627520002},{"$f":" 'TL - C7'!L$18","v":0},{"$f":" 'TL - C7'!M$18","v":0},{"$f":" 'TL - C7'!N$18","v":2.0812915094399997},{"$f":" 'TL - C7'!O$18","v":4.14169531776},{"$f":" 'TL - C7'!P$18","v":4.1328906933599994},{"$f":" 'TL - C7'!Q$18","v":4.1452171675200002},{"$f":" 'TL - C7'!R$18","v":4.1311297684800001},{"$f":" 'TL - C7'!S$18","v":4.1117595948000005},{"$f":" 'TL - C7'!T$18","v":4.0184305761600001},{"$f":" 'TL - C7'!U$18","v":0}]
[]
[null,null,null,null,"Pension deficit amount - historic repair - DL  - full period",null,null,null,"GBP m",null,{"$f":" SUM(M82:U82)","v":95.268351621703459},null,{"$f":" IF(M$77 = 1, $H71 / $H$74 * M$76, 0)  + M79","v":0},14.293981939783466,13.46755348224,13.476358106639999,13.464031632479999,13.478119031519999,13.497489205199999,13.590818223840001,0]
[null,null,null,null,"Pension deficit amount - historic repair - TL - full period",null,null,null,"GBP m",null,{"$f":" SUM(M83:U83)","v":27.420776701365519},null,{"$f":" IF(M$77 = 1, $H72 / $H$74 * M$76, 0)  + M80","v":0},2.7396535832855187,4.14169531776,4.1328906933599994,4.1452171675200002,4.1311297684800001,4.1117595948000005,4.0184305761600001,0]
[]
[null,null,null,null,"Pension deficit amount - full period",null,"Pt",null,"GBP m","[Copy of Entitlement Model.xlsx]Financeability'!$A$8",{"$f":" SUM(M85:U85)","v":122.689128323069},null,{"$f":"SUM(M82:M83)","v":0},17.033635523068984,17.6092488,17.6092488,17.6092488,17.6092488,17.6092488,17.609248800000003,0]
[]
[]
[null,"Depreciation amount"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$223","v":"Depreciation amount - DL - end RP5 period 2016"},{"$f":" 'Actuals Inp'!F$223","v":0},{"$f":" 'Actuals Inp'!G$223","v":0},{"$f":" 'Actuals Inp'!H$223","v":32.280083004787791},{"$f":" 'Actuals Inp'!I$223","v":"GBP m"}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$360","v":"Depreciation amount - TL - end RP5 period - base 2016"},{"$f":" 'Actuals Inp'!F$360","v":0},{"$f":" 'Actuals Inp'!G$360","v":0},{"$f":" 'Actuals Inp'!H$360","v":7.2342024156265179},{"$f":" 'Actuals Inp'!I$360","v":"GBP m"}]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$12","v":"RPI as on 2015/16 - (Base year 1993/94)"},{"$f":" 'Actuals Inp'!F$12","v":0},{"$f":" 'Actuals Inp'!G$12","v":"RPI2016"},{"$f":" 'Actuals Inp'!H$12","v":259.5},{"$f":" 'Actuals Inp'!I$12","v":"index"}]
[]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,{"$f":" Time!E$129","v":"Start of regulatory part period"},{"$f":" Time!F$129","v":0},{"$f":" Time!G$129","v":0},{"$f":" Time!H$129","v":0},{"$f":" Time!I$129","v":"flag"},{"$f":" Time!J$129","v":0},{"$f":" Time!K$129","v":1},{"$f":" Time!L$129","v":0},{"$f":" Time!M$129","v":0},{"$f":" Time!N$129","v":1},{"$f":" Time!O$129","v":0},{"$f":" Time!P$129","v":0},{"$f":" Time!Q$129","v":0},{"$f":" Time!R$129","v":0},{"$f":" Time!S$129","v":0},{"$f":" Time!T$129","v":0},{"$f":" Time!U$129","v":0}]
[]
[null,null,null,null,{"$f":" 'DL - C4'!E$27","v":"Depreciation amount - DL"},{"$f":" 'DL - C4'!F$27","v":"4.51:"},{"$f":" 'DL - C4'!G$27","v":"DEPt"},{"$f":" 'DL - C4'!H$27","v":0},{"$f":" 'DL - C4'!I$27","v":"GBP m"},{"$f":" 'DL - C4'!J$27","v":0},{"$f":" 'DL - C4'!K$27","v":460.30921339185517},{"$f":" 'DL - C4'!L$27","v":0},{"$f":" 'DL - C4'!M$27","v":0},{"$f":" 'DL - C4'!N$27","v":35.367138356629553},{"$f":" 'DL - C4'!O$27","v":69.697664357527927},{"$f":" 'DL - C4'!P$27","v":70.536802416386223},{"$f":" 'DL - C4'!Q$27","v":71.629773553935252},{"$f":" 'DL - C4'!R$27","v":72.835618874989166},{"$f":" 'DL - C4'!S$27","v":70.312021514777953},{"$f":" 'DL - C4'!T$27","v":69.930194317609107},{"$f":" 'DL - C4'!U$27","v":0}]
[null,null,null,null,{"$f":" 'TL - C4'!E$19","v":"Depreciation amount - TL"},{"$f":" 'TL - C4'!F$19","v":"4.45:"},{"$f":" 'TL - C4'!G$19","v":"DEPt"},{"$f":" 'TL - C4'!H$19","v":0},{"$f":" 'TL - C4'!I$19","v":"GBP m"},{"$f":" 'TL - C4'!J$19","v":0},{"$f":" 'TL - C4'!K$19","v":106.39978744860419},{"$f":" 'TL - C4'!L$19","v":0},{"$f":" 'TL - C4'!M$19","v":0},{"$f":" 'TL - C4'!N$19","v":7.7557941815751352},{"$f":" 'TL - C4'!O$19","v":15.454155661933939},{"$f":" 'TL - C4'!P$19","v":15.854982853764891},{"$f":" 'TL - C4'!Q$19","v":16.336722267775347},{"$f":" 'TL - C4'!R$19","v":16.750745846468178},{"$f":" 'TL - C4'!S$19","v":17.057292267204815},{"$f":" 'TL - C4'!T$19","v":17.190094369881891},{"$f":" 'TL - C4'!U$19","v":0}]
[]
[null,null,null,null,"Depreciation amount - DL - full period",null,null,null,"GBP m",null,{"$f":" SUM(M101:U101)","v":492.58929639664296},null,{"$f":" IF(M$96 = 1, $H90 / $H$93 * M$95, 0)  + M98","v":0},67.647221361417337,69.697664357527927,70.536802416386223,71.629773553935252,72.835618874989166,70.312021514777953,69.930194317609107,0]
[null,null,null,null,"Depreciation amount - TL - full period",null,null,null,"GBP m",null,{"$f":" SUM(M102:U102)","v":113.63398986423071},null,{"$f":" IF(M$96 = 1, $H91 / $H$93 * M$95, 0)  + M99","v":0},14.989996597201653,15.454155661933939,15.854982853764891,16.336722267775347,16.750745846468178,17.057292267204815,17.190094369881891,0]
[]
[null,null,null,null,"Depreciation amount - full period",null,"DEPt",null,"GBP m","[Copy of Entitlement Model.xlsx]Financeability'!$A$12",{"$f":" SUM(M104:U104)","v":606.22328626087369},null,{"$f":"SUM(M101:M102)","v":0},82.63721795861899,85.151820019461866,86.391785270151118,87.966495821710595,89.586364721457343,87.369313781982768,87.120288687490998,0]
[]
[]
[null,null,"Funds from operation"]
[]
[null,null,null,null,{"$f":" E$28","v":"Maximum regulated revenue - full period"},0,"RP6Rt",0,"GBP m","[Copy of Entitlement Model.xlsx]Financeability'!$A$5",1539.0046092151365,0,0,220.36944511330242,218.12453553614364,219.53946982237284,220.43241047968527,222.27920582630293,219.41512854884041,218.84441388848899,0]
[null,null,null,"less",{"$f":" E$47","v":"Opex amount - full period"},0,"Ot",0,"GBP m","[Copy of Entitlement Model.xlsx]Financeability'!$A$6",463.69957848116883,0,0,68.078295158997904,67.379266382938539,66.765781054172066,66.19167549161854,65.64157535294612,65.097059132282467,64.545925908213206,0]
[null,null,null,"less",{"$f":" E$66","v":"Tax - full period"},0,"TAXt",0,"GBP m","[Copy of Entitlement Model.xlsx]Financeability'!$A$7",52.934046581949048,0,0,7.7536463245007399,7.8162374087121487,7.9597579037898623,7.2573214284853806,7.6425057824143066,7.2449314890198782,7.2596462450267332,0]
[null,null,null,"less",{"$f":" E$85","v":"Pension deficit amount - full period"},0,"Pt",0,"GBP m","[Copy of Entitlement Model.xlsx]Financeability'!$A$8",122.689128323069,0,0,17.033635523068984,17.6092488,17.6092488,17.6092488,17.6092488,17.6092488,17.609248800000003,0]
[null,null,null,"less",{"$f":" E$284","v":"Notional interest charge - full period"},0,0,0,"GBP m",0,233.6087034618437,0,0,35.073690530107989,32.182520422593377,32.645113240822141,33.071726472417552,33.352783819336445,33.564425005013184,33.718443971553,0]
[null,null,null,null,"Funds from operation",null,null,null,"GBP m",null,{"$f":" SUM(M114:U114)","v":666.07315236710588},null,{"$f":" M109 - SUM(M110:M113)","v":0},92.430177576626818,93.137262521899572,94.559568823588762,96.302438287163795,98.033092071606063,95.899464122524876,95.711148963696047,0]
[]
[]
[null,null,"Post-maintenance funds from operations"]
[]
[null,null,null,null,{"$f":" E$114","v":"Funds from operation"},0,0,0,"GBP m",0,666.07315236710588,0,0,92.430177576626818,93.137262521899572,94.559568823588762,96.302438287163795,98.033092071606063,95.899464122524876,95.711148963696047,0]
[null,null,null,"less",{"$f":" E$104","v":"Depreciation amount - full period"},0,"DEPt",0,"GBP m","[Copy of Entitlement Model.xlsx]Financeability'!$A$12",606.22328626087369,0,0,82.63721795861899,85.151820019461866,86.391785270151118,87.966495821710595,89.586364721457343,87.369313781982768,87.120288687490998,0]
[null,null,null,"plus",{"$f":" E$284","v":"Notional interest charge - full period"},0,0,0,"GBP m",0,233.6087034618437,0,0,35.073690530107989,32.182520422593377,32.645113240822141,33.071726472417552,33.352783819336445,33.564425005013184,33.718443971553,0]
[null,null,null,null,"Post-maintenance funds from operations",null,null,null,"GBP m",null,{"$f":" SUM(M122:U122)","v":293.45856956807592},null,{"$f":" M119 - M120 + M121","v":0},44.866650148115816,40.167962925031084,40.812896794259785,41.407668937870753,41.799511169485164,42.094575345555292,42.30930424775805,0]
[]
[]
["NET DEBT ANALYSIS"]
[]
[null,null,"Capex addition - TL"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$349","v":"Capex addition - TN - last RP5 part period base year 2016"},{"$f":" 'Actuals Inp'!F$349","v":0},{"$f":" 'Actuals Inp'!G$349","v":0},{"$f":" 'Actuals Inp'!H$349","v":15.479448850792766},{"$f":" 'Actuals Inp'!I$349","v":"GBP m"}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$350","v":"Capex addition - RN - last RP5 part period base year 2016"},{"$f":" 'Actuals Inp'!F$350","v":0},{"$f":" 'Actuals Inp'!G$350","v":0},{"$f":" 'Actuals Inp'!H$350","v":8.3034565867346455},{"$f":" 'Actuals Inp'!I$350","v":"GBP m"}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$351","v":"Capex addition - NSI - last RP5 part period base year 2016"},{"$f":" 'Actuals Inp'!F$351","v":0},{"$f":" 'Actuals Inp'!G$351","v":0},{"$f":" 'Actuals Inp'!H$351","v":0},{"$f":" 'Actuals Inp'!I$351","v":"GBP m"}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$352","v":"Capex addition - T5Y - last RP5 part period base year 2016"},{"$f":" 'Actuals Inp'!F$352","v":0},{"$f":" 'Actuals Inp'!G$352","v":0},{"$f":" 'Actuals Inp'!H$352","v":0.24860149394334813},{"$f":" 'Actuals Inp'!I$352","v":"GBP m"}]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$12","v":"RPI as on 2015/16 - (Base year 1993/94)"},{"$f":" 'Actuals Inp'!F$12","v":0},{"$f":" 'Actuals Inp'!G$12","v":"RPI2016"},{"$f":" 'Actuals Inp'!H$12","v":259.5},{"$f":" 'Actuals Inp'!I$12","v":"index"}]
[]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,{"$f":" Time!E$129","v":"Start of regulatory part period"},{"$f":" Time!F$129","v":0},{"$f":" Time!G$129","v":0},{"$f":" Time!H$129","v":0},{"$f":" Time!I$129","v":"flag"},{"$f":" Time!J$129","v":0},{"$f":" Time!K$129","v":1},{"$f":" Time!L$129","v":0},{"$f":" Time!M$129","v":0},{"$f":" Time!N$129","v":1},{"$f":" Time!O$129","v":0},{"$f":" Time!P$129","v":0},{"$f":" Time!Q$129","v":0},{"$f":" Time!R$129","v":0},{"$f":" Time!S$129","v":0},{"$f":" Time!T$129","v":0},{"$f":" Time!U$129","v":0}]
[]
[null,null,null,null,{"$f":" 'TL - C9'!E$41","v":"Capex addition - TN"},{"$f":" 'TL - C9'!F$41","v":0},{"$f":" 'TL - C9'!G$41","v":"CAt_TNt"},{"$f":" 'TL - C9'!H$41","v":0},{"$f":" 'TL - C9'!I$41","v":"GBP m"},{"$f":" 'TL - C9'!J$41","v":0},{"$f":" 'TL - C9'!K$41","v":59.696589678428481},{"$f":" 'TL - C9'!L$41","v":0},{"$f":" 'TL - C9'!M$41","v":0},{"$f":" 'TL - C9'!N$41","v":4.719686378130457},{"$f":" 'TL - C9'!O$41","v":9.3592324815602588},{"$f":" 'TL - C9'!P$41","v":9.279772597791812},{"$f":" 'TL - C9'!Q$41","v":9.2009873284365611},{"$f":" 'TL - C9'!R$41","v":9.1228709460181321},{"$f":" 'TL - C9'!S$41","v":9.0454177716864397},{"$f":" 'TL - C9'!T$41","v":8.9686221748048229},{"$f":" 'TL - C9'!U$41","v":0}]
[null,null,null,null,{"$f":" 'TL - C9'!E$52","v":"Capex addition - RN"},{"$f":" 'TL - C9'!F$52","v":0},{"$f":" 'TL - C9'!G$52","v":"CAt_RNt"},{"$f":" 'TL - C9'!H$52","v":0},{"$f":" 'TL - C9'!I$52","v":"GBP m"},{"$f":" 'TL - C9'!J$52","v":0},{"$f":" 'TL - C9'!K$52","v":54.599999999999994},{"$f":" 'TL - C9'!L$52","v":0},{"$f":" 'TL - C9'!M$52","v":0},{"$f":" 'TL - C9'!N$52","v":1.3},{"$f":" 'TL - C9'!O$52","v":7.95},{"$f":" 'TL - C9'!P$52","v":15.9},{"$f":" 'TL - C9'!Q$52","v":14.45},{"$f":" 'TL - C9'!R$52","v":7.5},{"$f":" 'TL - C9'!S$52","v":7.5},{"$f":" 'TL - C9'!T$52","v":0},{"$f":" 'TL - C9'!U$52","v":0}]
[null,null,null,null,{"$f":" 'TL - C9'!E$63","v":"Capex addition - NSI"},{"$f":" 'TL - C9'!F$63","v":0},{"$f":" 'TL - C9'!G$63","v":"CAt_NSIt"},{"$f":" 'TL - C9'!H$63","v":0},{"$f":" 'TL - C9'!I$63","v":"GBP m"},{"$f":" 'TL - C9'!J$63","v":0},{"$f":" 'TL - C9'!K$63","v":0},{"$f":" 'TL - C9'!L$63","v":0},{"$f":" 'TL - C9'!M$63","v":0},{"$f":" 'TL - C9'!N$63","v":0},{"$f":" 'TL - C9'!O$63","v":0},{"$f":" 'TL - C9'!P$63","v":0},{"$f":" 'TL - C9'!Q$63","v":0},{"$f":" 'TL - C9'!R$63","v":0},{"$f":" 'TL - C9'!S$63","v":0},{"$f":" 'TL - C9'!T$63","v":0},{"$f":" 'TL - C9'!U$63","v":0}]
[null,null,null,null,{"$f":" 'TL - C9'!E$74","v":"Capex addition - T5Y"},{"$f":" 'TL - C9'!F$74","v":0},{"$f":" 'TL - C9'!G$74","v":"CAt_T5Yt"},{"$f":" 'TL - C9'!H$74","v":0},{"$f":" 'TL - C9'!I$74","v":"GBP m"},{"$f":" 'TL - C9'!J$74","v":0},{"$f":" 'TL - C9'!K$74","v":4.7836497344584892},{"$f":" 'TL - C9'!L$74","v":0},{"$f":" 'TL - C9'!M$74","v":0},{"$f":" 'TL - C9'!N$74","v":0.48990669657920982},{"$f":" 'TL - C9'!O$74","v":0.72825114348600428},{"$f":" 'TL - C9'!P$74","v":0.97021435935457223},{"$f":" 'TL - C9'!Q$74","v":0.79447817313990454},{"$f":" 'TL - C9'!R$74","v":0.59685036990035645},{"$f":" 'TL - C9'!S$74","v":0.59856013301691335},{"$f":" 'TL - C9'!T$74","v":0.60538885898152917},{"$f":" 'TL - C9'!U$74","v":0}]
[]
[null,null,null,null,"Capex addition - TN - full period",null,null,null,"GBP m",null,{"$f":" SUM(M144:U144)","v":75.176038529221245},null,{"$f":" IF(M$137 = 1, $H129 / $H$134 * M$136, 0) + M139","v":0},20.199135228923222,9.3592324815602588,9.279772597791812,9.2009873284365611,9.1228709460181321,9.0454177716864397,8.9686221748048229,0]
[null,null,null,null,"Capex addition - RN - full period",null,null,null,"GBP m",null,{"$f":" SUM(M145:U145)","v":62.903456586734649},null,{"$f":" IF(M$137 = 1, $H130 / $H$134 * M$136, 0) + M140","v":0},9.6034565867346462,7.95,15.9,14.45,7.5,7.5,0,0]
[null,null,null,null,"Capex addition - NSI - full period",null,null,null,"GBP m",null,{"$f":" SUM(M146:U146)","v":0},null,{"$f":" IF(M$137 = 1, $H131 / $H$134 * M$136, 0) + M141","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,"Capex addition - T5Y - full period",null,null,null,"GBP m",null,{"$f":" SUM(M147:U147)","v":5.0322512284018375},null,{"$f":" IF(M$137 = 1, $H132 / $H$134 * M$136, 0) + M142","v":0},0.73850819052255789,0.72825114348600428,0.97021435935457223,0.79447817313990454,0.59685036990035645,0.59856013301691335,0.60538885898152917,0]
[]
[null,null,null,null,"Capex addition - TL - full period",null,null,null,"GBP m",null,{"$f":" SUM(M149:U149)","v":143.11174634435773},null,{"$f":"SUM(M144:M147)","v":0},30.541100006180429,18.037483625046264,26.149986957146382,24.445465501576464,17.219721315918488,17.143977904703352,9.574011033786352,0]
[]
[]
[null,null,"Capex addition - DL"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$208","v":"Capex addition - DN - last RP5 part period base year 2016"},{"$f":" 'Actuals Inp'!F$208","v":0},{"$f":" 'Actuals Inp'!G$208","v":0},{"$f":" 'Actuals Inp'!H$208","v":38.291866270874053},{"$f":" 'Actuals Inp'!I$208","v":"GBP m"}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$209","v":"Capex addition - ES - last RP5 part period base year 2016"},{"$f":" 'Actuals Inp'!F$209","v":0},{"$f":" 'Actuals Inp'!G$209","v":0},{"$f":" 'Actuals Inp'!H$209","v":0},{"$f":" 'Actuals Inp'!I$209","v":"GBP m"}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$210","v":"Capex addition - MTRN - last RP5 part period base year 2016"},{"$f":" 'Actuals Inp'!F$210","v":0},{"$f":" 'Actuals Inp'!G$210","v":0},{"$f":" 'Actuals Inp'!H$210","v":7.4057513276587814},{"$f":" 'Actuals Inp'!I$210","v":"GBP m"}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$211","v":"Capex addition - RT - last RP5 part period base year 2016"},{"$f":" 'Actuals Inp'!F$211","v":0},{"$f":" 'Actuals Inp'!G$211","v":0},{"$f":" 'Actuals Inp'!H$211","v":0},{"$f":" 'Actuals Inp'!I$211","v":"GBP m"}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$212","v":"Capex addition - FE - last RP5 part period base year 2016"},{"$f":" 'Actuals Inp'!F$212","v":0},{"$f":" 'Actuals Inp'!G$212","v":0},{"$f":" 'Actuals Inp'!H$212","v":0},{"$f":" 'Actuals Inp'!I$212","v":"GBP m"}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$213","v":"Capex addition - NI - last RP5 part period base year 2016"},{"$f":" 'Actuals Inp'!F$213","v":0},{"$f":" 'Actuals Inp'!G$213","v":0},{"$f":" 'Actuals Inp'!H$213","v":0},{"$f":" 'Actuals Inp'!I$213","v":"GBP m"}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$214","v":"Capex addition - D5Y - last RP5 part period base year 2016"},{"$f":" 'Actuals Inp'!F$214","v":0},{"$f":" 'Actuals Inp'!G$214","v":0},{"$f":" 'Actuals Inp'!H$214","v":7.3220523592079356},{"$f":" 'Actuals Inp'!I$214","v":"GBP m"}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$215","v":"Capex addition - MO5Y - last RP5 part period base year 2016"},{"$f":" 'Actuals Inp'!F$215","v":0},{"$f":" 'Actuals Inp'!G$215","v":0},{"$f":" 'Actuals Inp'!H$215","v":0},{"$f":" 'Actuals Inp'!I$215","v":"GBP m"}]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$12","v":"RPI as on 2015/16 - (Base year 1993/94)"},{"$f":" 'Actuals Inp'!F$12","v":0},{"$f":" 'Actuals Inp'!G$12","v":"RPI2016"},{"$f":" 'Actuals Inp'!H$12","v":259.5},{"$f":" 'Actuals Inp'!I$12","v":"index"}]
[]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,{"$f":" Time!E$129","v":"Start of regulatory part period"},{"$f":" Time!F$129","v":0},{"$f":" Time!G$129","v":0},{"$f":" Time!H$129","v":0},{"$f":" Time!I$129","v":"flag"},{"$f":" Time!J$129","v":0},{"$f":" Time!K$129","v":1},{"$f":" Time!L$129","v":0},{"$f":" Time!M$129","v":0},{"$f":" Time!N$129","v":1},{"$f":" Time!O$129","v":0},{"$f":" Time!P$129","v":0},{"$f":" Time!Q$129","v":0},{"$f":" Time!R$129","v":0},{"$f":" Time!S$129","v":0},{"$f":" Time!T$129","v":0},{"$f":" Time!U$129","v":0}]
[]
[null,null,null,null,{"$f":" 'DL - C9'!E$45","v":"Capex addition - DN"},{"$f":" 'DL - C9'!F$45","v":0},{"$f":" 'DL - C9'!G$45","v":"CAt_DNt"},{"$f":" 'DL - C9'!H$45","v":0},{"$f":" 'DL - C9'!I$45","v":"GBP m"},{"$f":" 'DL - C9'!J$45","v":0},{"$f":" 'DL - C9'!K$45","v":429.75545082336214},{"$f":" 'DL - C9'!L$45","v":0},{"$f":" 'DL - C9'!M$45","v":0},{"$f":" 'DL - C9'!N$45","v":33.183508505627678},{"$f":" 'DL - C9'!O$45","v":65.836561242927118},{"$f":" 'DL - C9'!P$45","v":65.228266579534605},{"$f":" 'DL - C9'!Q$45","v":64.723401938940256},{"$f":" 'DL - C9'!R$45","v":67.499351896366107},{"$f":" 'DL - C9'!S$45","v":66.926282398765963},{"$f":" 'DL - C9'!T$45","v":66.358078261200447},{"$f":" 'DL - C9'!U$45","v":0}]
[null,null,null,null,{"$f":" 'DL - C9'!E$56","v":"Capex addition - ES"},{"$f":" 'DL - C9'!F$56","v":0},{"$f":" 'DL - C9'!G$56","v":"CAt_ESt"},{"$f":" 'DL - C9'!H$56","v":0},{"$f":" 'DL - C9'!I$56","v":"GBP m"},{"$f":" 'DL - C9'!J$56","v":0},{"$f":" 'DL - C9'!K$56","v":0},{"$f":" 'DL - C9'!L$56","v":0},{"$f":" 'DL - C9'!M$56","v":0},{"$f":" 'DL - C9'!N$56","v":0},{"$f":" 'DL - C9'!O$56","v":0},{"$f":" 'DL - C9'!P$56","v":0},{"$f":" 'DL - C9'!Q$56","v":0},{"$f":" 'DL - C9'!R$56","v":0},{"$f":" 'DL - C9'!S$56","v":0},{"$f":" 'DL - C9'!T$56","v":0},{"$f":" 'DL - C9'!U$56","v":0}]
[null,null,null,null,{"$f":" 'DL - C9'!E$67","v":"Capex addition - MTRN"},{"$f":" 'DL - C9'!F$67","v":0},{"$f":" 'DL - C9'!G$67","v":"CAt_MTRNt"},{"$f":" 'DL - C9'!H$67","v":0},{"$f":" 'DL - C9'!I$67","v":"GBP m"},{"$f":" 'DL - C9'!J$67","v":0},{"$f":" 'DL - C9'!K$67","v":52.563119497773478},{"$f":" 'DL - C9'!L$67","v":0},{"$f":" 'DL - C9'!M$67","v":0},{"$f":" 'DL - C9'!N$67","v":5.7197688125853379},{"$f":" 'DL - C9'!O$67","v":9.4555043381381285},{"$f":" 'DL - C9'!P$67","v":7.9526634274502168},{"$f":" 'DL - C9'!Q$67","v":7.7694147279818377},{"$f":" 'DL - C9'!R$67","v":7.375033643373107},{"$f":" 'DL - C9'!S$67","v":7.21788081525614},{"$f":" 'DL - C9'!T$67","v":7.0728537329887118},{"$f":" 'DL - C9'!U$67","v":0}]
[null,null,null,null,{"$f":" 'DL - C9'!E$78","v":"Capex addition - RT"},{"$f":" 'DL - C9'!F$78","v":0},{"$f":" 'DL - C9'!G$78","v":"CAt_RTt"},{"$f":" 'DL - C9'!H$78","v":0},{"$f":" 'DL - C9'!I$78","v":"GBP m"},{"$f":" 'DL - C9'!J$78","v":0},{"$f":" 'DL - C9'!K$78","v":0},{"$f":" 'DL - C9'!L$78","v":0},{"$f":" 'DL - C9'!M$78","v":0},{"$f":" 'DL - C9'!N$78","v":0},{"$f":" 'DL - C9'!O$78","v":0},{"$f":" 'DL - C9'!P$78","v":0},{"$f":" 'DL - C9'!Q$78","v":0},{"$f":" 'DL - C9'!R$78","v":0},{"$f":" 'DL - C9'!S$78","v":0},{"$f":" 'DL - C9'!T$78","v":0},{"$f":" 'DL - C9'!U$78","v":0}]
[null,null,null,null,{"$f":" 'DL - C9'!E$89","v":"Capex addition - FE"},{"$f":" 'DL - C9'!F$89","v":0},{"$f":" 'DL - C9'!G$89","v":"CAt_FEt"},{"$f":" 'DL - C9'!H$89","v":0},{"$f":" 'DL - C9'!I$89","v":"GBP m"},{"$f":" 'DL - C9'!J$89","v":0},{"$f":" 'DL - C9'!K$89","v":0},{"$f":" 'DL - C9'!L$89","v":0},{"$f":" 'DL - C9'!M$89","v":0},{"$f":" 'DL - C9'!N$89","v":0},{"$f":" 'DL - C9'!O$89","v":0},{"$f":" 'DL - C9'!P$89","v":0},{"$f":" 'DL - C9'!Q$89","v":0},{"$f":" 'DL - C9'!R$89","v":0},{"$f":" 'DL - C9'!S$89","v":0},{"$f":" 'DL - C9'!T$89","v":0},{"$f":" 'DL - C9'!U$89","v":0}]
[null,null,null,null,{"$f":" 'DL - C9'!E$100","v":"Capex addition - NI"},{"$f":" 'DL - C9'!F$100","v":0},{"$f":" 'DL - C9'!G$100","v":"CAt_NIt"},{"$f":" 'DL - C9'!H$100","v":0},{"$f":" 'DL - C9'!I$100","v":"GBP m"},{"$f":" 'DL - C9'!J$100","v":0},{"$f":" 'DL - C9'!K$100","v":0},{"$f":" 'DL - C9'!L$100","v":0},{"$f":" 'DL - C9'!M$100","v":0},{"$f":" 'DL - C9'!N$100","v":0},{"$f":" 'DL - C9'!O$100","v":0},{"$f":" 'DL - C9'!P$100","v":0},{"$f":" 'DL - C9'!Q$100","v":0},{"$f":" 'DL - C9'!R$100","v":0},{"$f":" 'DL - C9'!S$100","v":0},{"$f":" 'DL - C9'!T$100","v":0},{"$f":" 'DL - C9'!U$100","v":0}]
[null,null,null,null,{"$f":" 'DL - C9'!E$111","v":"Capex addition - D5Y"},{"$f":" 'DL - C9'!F$111","v":0},{"$f":" 'DL - C9'!G$111","v":"CAt_D5Yt"},{"$f":" 'DL - C9'!H$111","v":0},{"$f":" 'DL - C9'!I$111","v":"GBP m"},{"$f":" 'DL - C9'!J$111","v":0},{"$f":" 'DL - C9'!K$111","v":56.004231887646633},{"$f":" 'DL - C9'!L$111","v":0},{"$f":" 'DL - C9'!M$111","v":0},{"$f":" 'DL - C9'!N$111","v":8.4513857866595163},{"$f":" 'DL - C9'!O$111","v":11.069271679787349},{"$f":" 'DL - C9'!P$111","v":9.0156325902183578},{"$f":" 'DL - C9'!Q$111","v":7.070619851793416},{"$f":" 'DL - C9'!R$111","v":6.4827928312254688},{"$f":" 'DL - C9'!S$111","v":5.9408880364409526},{"$f":" 'DL - C9'!T$111","v":7.9736411115215731},{"$f":" 'DL - C9'!U$111","v":0}]
[null,null,null,null,{"$f":" 'DL - C9'!E$122","v":"Capex addition - MO5Y"},{"$f":" 'DL - C9'!F$122","v":0},{"$f":" 'DL - C9'!G$122","v":"CAt_MO5Yt"},{"$f":" 'DL - C9'!H$122","v":0},{"$f":" 'DL - C9'!I$122","v":"GBP m"},{"$f":" 'DL - C9'!J$122","v":0},{"$f":" 'DL - C9'!K$122","v":0},{"$f":" 'DL - C9'!L$122","v":0},{"$f":" 'DL - C9'!M$122","v":0},{"$f":" 'DL - C9'!N$122","v":0},{"$f":" 'DL - C9'!O$122","v":0},{"$f":" 'DL - C9'!P$122","v":0},{"$f":" 'DL - C9'!Q$122","v":0},{"$f":" 'DL - C9'!R$122","v":0},{"$f":" 'DL - C9'!S$122","v":0},{"$f":" 'DL - C9'!T$122","v":0},{"$f":" 'DL - C9'!U$122","v":0}]
[]
[null,null,null,null,"Capex addition - DN - full period",null,null,null,"GBP m",null,{"$f":" SUM(M177:U177)","v":468.04731709423618},null,{"$f":" IF(M$166 = 1, $H154 / $H$163 * M$165, 0) + M168","v":0},71.475374776501724,65.836561242927118,65.228266579534605,64.723401938940256,67.499351896366107,66.926282398765963,66.358078261200447,0]
[null,null,null,null,"Capex addition - ES - full period",null,null,null,"GBP m",null,0,null,{"$f":" IF(M$166 = 1, $H155 / $H$163 * M$165, 0) + M169","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,"Capex addition - MTRN - full period",null,null,null,"GBP m",null,59.968870825432262,null,{"$f":" IF(M$166 = 1, $H156 / $H$163 * M$165, 0) + M170","v":0},13.12552014024412,9.4555043381381285,7.9526634274502168,7.7694147279818377,7.375033643373107,7.21788081525614,7.0728537329887118,0]
[null,null,null,null,"Capex addition - RT - full period",null,null,null,"GBP m",null,0,null,{"$f":" IF(M$166 = 1, $H157 / $H$163 * M$165, 0) + M171","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,"Capex addition - FE - full period",null,null,null,"GBP m",null,0,null,{"$f":" IF(M$166 = 1, $H158 / $H$163 * M$165, 0) + M172","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,"Capex addition - NI - full period",null,null,null,"GBP m",null,0,null,{"$f":" IF(M$166 = 1, $H159 / $H$163 * M$165, 0) + M173","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,"Capex addition - D5Y - full period",null,null,null,"GBP m",null,63.32628424685457,null,{"$f":" IF(M$166 = 1, $H160 / $H$163 * M$165, 0) + M174","v":0},15.773438145867452,11.069271679787349,9.0156325902183578,7.070619851793416,6.4827928312254688,5.9408880364409526,7.9736411115215731,0]
[null,null,null,null,"Capex addition - MO5Y - full period",null,null,null,"GBP m",null,0,null,{"$f":" IF(M$166 = 1, $H161 / $H$163 * M$165, 0) + M175","v":0},0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Capex addition - DL - full period",null,null,null,"GBP m",null,{"$f":" SUM(M186:U186)","v":591.34247216652307},null,{"$f":"SUM(M177:M184)","v":0},100.37433306261329,86.361337260852594,82.196562597203183,79.563436518715505,81.357178370964675,80.085051250463053,81.404573105710739,0]
[]
[]
[null,null,"Capex addition"]
[]
[null,null,null,null,{"$f":" E$149","v":"Capex addition - TL - full period"},0,0,0,"GBP m",0,143.11174634435773,0,0,30.541100006180429,18.037483625046264,26.149986957146382,24.445465501576464,17.219721315918488,17.143977904703352,9.574011033786352,0]
[null,null,null,null,{"$f":" E$186","v":"Capex addition - DL - full period"},0,0,0,"GBP m",0,591.34247216652307,0,0,100.37433306261329,86.361337260852594,82.196562597203183,79.563436518715505,81.357178370964675,80.085051250463053,81.404573105710739,0]
[null,null,null,null,"Capex addition - full period",null,null,null,"GBP m","[Copy of Entitlement Model.xlsx]Financeability'!$A$23",{"$f":" SUM(M193:U193)","v":734.45421851088076},null,{"$f":"SUM(M191:M192)","v":0},130.91543306879373,104.39882088589886,108.34654955434956,104.00890202029197,98.576899686883166,97.229029155166401,90.978584139497087,0]
[]
[]
[null,null,"Pensions - ERDC disallowance"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$224","v":"Pension deficit amount ERDC disallowance- DL - RP5 last period 2016"},{"$f":" 'Actuals Inp'!F$224","v":0},{"$f":" 'Actuals Inp'!G$224","v":0},{"$f":" 'Actuals Inp'!H$224","v":-2.1552948183920821},{"$f":" 'Actuals Inp'!I$224","v":"GBP m"}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$361","v":"Pension deficit amount ERDC disallowance- TL - RP5 last period - base 2016"},{"$f":" 'Actuals Inp'!F$361","v":0},{"$f":" 'Actuals Inp'!G$361","v":0},{"$f":" 'Actuals Inp'!H$361","v":-0.1874169407297463},{"$f":" 'Actuals Inp'!I$361","v":"GBP m"}]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$12","v":"RPI as on 2015/16 - (Base year 1993/94)"},{"$f":" 'Actuals Inp'!F$12","v":0},{"$f":" 'Actuals Inp'!G$12","v":"RPI2016"},{"$f":" 'Actuals Inp'!H$12","v":259.5},{"$f":" 'Actuals Inp'!I$12","v":"index"}]
[]
[null,null,null,null,{"$f":" Index!E$16","v":"RPI index (Base year 1993/94)"},{"$f":" Index!F$16","v":0},{"$f":" Index!G$16","v":"RPIt"},{"$f":" Index!H$16","v":0},{"$f":" Index!I$16","v":"index"},{"$f":" Index!J$16","v":0},{"$f":" Index!K$16","v":0},{"$f":" Index!L$16","v":0},{"$f":" Index!M$16","v":259.5},{"$f":" Index!N$16","v":259.5},{"$f":" Index!O$16","v":259.5},{"$f":" Index!P$16","v":259.5},{"$f":" Index!Q$16","v":259.5},{"$f":" Index!R$16","v":259.5},{"$f":" Index!S$16","v":259.5},{"$f":" Index!T$16","v":259.5},{"$f":" Index!U$16","v":259.5}]
[null,null,null,null,{"$f":" Time!E$129","v":"Start of regulatory part period"},{"$f":" Time!F$129","v":0},{"$f":" Time!G$129","v":0},{"$f":" Time!H$129","v":0},{"$f":" Time!I$129","v":"flag"},{"$f":" Time!J$129","v":0},{"$f":" Time!K$129","v":1},{"$f":" Time!L$129","v":0},{"$f":" Time!M$129","v":0},{"$f":" Time!N$129","v":1},{"$f":" Time!O$129","v":0},{"$f":" Time!P$129","v":0},{"$f":" Time!Q$129","v":0},{"$f":" Time!R$129","v":0},{"$f":" Time!S$129","v":0},{"$f":" Time!T$129","v":0},{"$f":" Time!U$129","v":0}]
[]
[null,null,null,null,{"$f":" 'DL - C7'!E$19","v":"Pension deficit amount - ERDC disallowance - DL"},{"$f":" 'DL - C7'!F$19","v":0},{"$f":" 'DL - C7'!G$19","v":0},{"$f":" 'DL - C7'!H$19","v":0},{"$f":" 'DL - C7'!I$19","v":"GBP m"},{"$f":" 'DL - C7'!J$19","v":0},{"$f":" 'DL - C7'!K$19","v":-23.368759999999998},{"$f":" 'DL - C7'!L$19","v":0},{"$f":" 'DL - C7'!M$19","v":0},{"$f":" 'DL - C7'!N$19","v":-1.7562799999999998},{"$f":" 'DL - C7'!O$19","v":-3.5945600000000004},{"$f":" 'DL - C7'!P$19","v":-3.5969099999999998},{"$f":" 'DL - C7'!Q$19","v":-3.59362},{"$f":" 'DL - C7'!R$19","v":-3.5973799999999998},{"$f":" 'DL - C7'!S$19","v":-3.6025499999999999},{"$f":" 'DL - C7'!T$19","v":-3.6274600000000001},{"$f":" 'DL - C7'!U$19","v":0}]
[null,null,null,null,{"$f":" 'TL - C7'!E$19","v":"Pension deficit amount - ERDC disallowance - TL"},{"$f":" 'TL - C7'!F$19","v":0},{"$f":" 'TL - C7'!G$19","v":0},{"$f":" 'TL - C7'!H$19","v":0},{"$f":" 'TL - C7'!I$19","v":"GBP m"},{"$f":" 'TL - C7'!J$19","v":0},{"$f":" 'TL - C7'!K$19","v":-7.1312400000000009},{"$f":" 'TL - C7'!L$19","v":0},{"$f":" 'TL - C7'!M$19","v":0},{"$f":" 'TL - C7'!N$19","v":-0.54371999999999998},{"$f":" 'TL - C7'!O$19","v":-1.10544},{"$f":" 'TL - C7'!P$19","v":-1.1030899999999999},{"$f":" 'TL - C7'!Q$19","v":-1.1063800000000001},{"$f":" 'TL - C7'!R$19","v":-1.1026200000000002},{"$f":" 'TL - C7'!S$19","v":-1.09745},{"$f":" 'TL - C7'!T$19","v":-1.07254},{"$f":" 'TL - C7'!U$19","v":0}]
[]
[null,null,null,null,"Pension deficit amount - ERDC disallowance - DL - full period",null,null,null,"GBP m",null,{"$f":" SUM(M209:U209)","v":-25.524054818392081},null,{"$f":" IF(M$204 = 1, $H198 / $H$201 * M$203, 0) + M206","v":0},-3.911574818392082,-3.5945600000000004,-3.5969099999999998,-3.59362,-3.5973799999999998,-3.6025499999999999,-3.6274600000000001,0]
[null,null,null,null,"Pension deficit amount - ERDC disallowance - TL - DL - full period",null,null,null,"GBP m",null,{"$f":" SUM(M210:U210)","v":-7.3186569407297473},null,{"$f":" IF(M$204 = 1, $H199 / $H$201 * M$203, 0) + M207","v":0},-0.73113694072974633,-1.10544,-1.1030899999999999,-1.1063800000000001,-1.1026200000000002,-1.09745,-1.07254,0]
[]
[null,null,null,null,"Pensions - ERDC disallowance - DL - full period",null,null,null,"GBP m",null,{"$f":" SUM(M212:U212)","v":-32.842711759121826},null,{"$f":"SUM(M209:M210)","v":0},-4.6427117591218288,-4.7,-4.6999999999999993,-4.7,-4.7,-4.7,-4.7,0]
[]
[]
[null,null,"Equity injection to address ERDC disallowance (net of Tax)"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$488","v":"Equity injection to ERDC disallowance"},{"$f":" 'Actuals Inp'!F$488","v":0},{"$f":" 'Actuals Inp'!G$488","v":0},{"$f":" 'Actuals Inp'!H$488","v":0.8},{"$f":" 'Actuals Inp'!I$488","v":"factor"}]
[null,null,null,null,{"$f":" E$212","v":"Pensions - ERDC disallowance - DL - full period"},0,0,0,"GBP m",0,-32.842711759121826,0,0,-4.6427117591218288,-4.7,-4.6999999999999993,-4.7,-4.7,-4.7,-4.7,0]
[null,null,null,null,"Equity injection to address ERDC disallowance (Net of Tax) - full period",null,null,null,"GBP m","[Copy of Entitlement Model.xlsx]Financeability'!$A$28",null,null,{"$f":" $H217 * -1 * M218","v":0},3.7141694072974634,3.7600000000000002,3.76,3.7600000000000002,3.7600000000000002,3.7600000000000002,3.7600000000000002,0]
[]
[]
[null,null,"Closing balance of RAB"]
[]
[null,null,null,null,{"$f":" 'DL - C5'!E$49","v":"Distribution RAB - balance - DN"},{"$f":" 'DL - C5'!F$49","v":0},{"$f":" 'DL - C5'!G$49","v":"CRAB_DNt"},{"$f":" 'DL - C5'!H$49","v":0},{"$f":" 'DL - C5'!I$49","v":"GBP m"},{"$f":" 'DL - C5'!J$49","v":0},{"$f":" 'DL - C5'!K$49","v":0},{"$f":" 'DL - C5'!L$49","v":0},{"$f":" 'DL - C5'!M$49","v":0},{"$f":" 'DL - C5'!N$49","v":1003.096933118432},{"$f":" 'DL - C5'!O$49","v":1017.5834062863372},{"$f":" 'DL - C5'!P$49","v":1030.8397964921178},{"$f":" 'DL - C5'!Q$49","v":1043.1284202086881},{"$f":" 'DL - C5'!R$49","v":1057.2199449305008},{"$f":" 'DL - C5'!S$49","v":1069.5659255831654},{"$f":" 'DL - C5'!T$49","v":1080.3384415053356},{"$f":" 'DL - C5'!U$49","v":0}]
[null,null,null,null,{"$f":" 'DL - C5'!E$66","v":"Enduring solution RAB - balance - ES"},{"$f":" 'DL - C5'!F$66","v":0},{"$f":" 'DL - C5'!G$66","v":"CRAB_ESt"},{"$f":" 'DL - C5'!H$66","v":0},{"$f":" 'DL - C5'!I$66","v":"GBP m"},{"$f":" 'DL - C5'!J$66","v":0},{"$f":" 'DL - C5'!K$66","v":0},{"$f":" 'DL - C5'!L$66","v":0},{"$f":" 'DL - C5'!M$66","v":0},{"$f":" 'DL - C5'!N$66","v":13.387984245678567},{"$f":" 'DL - C5'!O$66","v":10.129106865377011},{"$f":" 'DL - C5'!P$66","v":6.8702294850754564},{"$f":" 'DL - C5'!Q$66","v":3.6113521047739017},{"$f":" 'DL - C5'!R$66","v":0.35247472447234784},{"$f":" 'DL - C5'!S$66","v":-2.7240918364910272E-3},{"$f":" 'DL - C5'!T$66","v":-2.7240918364910272E-3},{"$f":" 'DL - C5'!U$66","v":0}]
[null,null,null,null,{"$f":" 'DL - C5'!E$83","v":"Metering RAB - balance - MTRN"},{"$f":" 'DL - C5'!F$83","v":0},{"$f":" 'DL - C5'!G$83","v":"CRAB_MTRNt"},{"$f":" 'DL - C5'!H$83","v":0},{"$f":" 'DL - C5'!I$83","v":"GBP m"},{"$f":" 'DL - C5'!J$83","v":0},{"$f":" 'DL - C5'!K$83","v":0},{"$f":" 'DL - C5'!L$83","v":0},{"$f":" 'DL - C5'!M$83","v":0},{"$f":" 'DL - C5'!N$83","v":45.525563201506138},{"$f":" 'DL - C5'!O$83","v":49.974433517317074},{"$f":" 'DL - C5'!P$83","v":53.122127185322796},{"$f":" 'DL - C5'!Q$83","v":55.562502619977764},{"$f":" 'DL - C5'!R$83","v":57.046627421581576},{"$f":" 'DL - C5'!S$83","v":57.952035527777092},{"$f":" 'DL - C5'!T$83","v":58.451633390370077},{"$f":" 'DL - C5'!U$83","v":0}]
[null,null,null,null,{"$f":" 'DL - C5'!E$100","v":"Rathlin RAB - balance - RT"},{"$f":" 'DL - C5'!F$100","v":0},{"$f":" 'DL - C5'!G$100","v":"CRAB_RTt"},{"$f":" 'DL - C5'!H$100","v":0},{"$f":" 'DL - C5'!I$100","v":"GBP m"},{"$f":" 'DL - C5'!J$100","v":0},{"$f":" 'DL - C5'!K$100","v":0},{"$f":" 'DL - C5'!L$100","v":0},{"$f":" 'DL - C5'!M$100","v":0},{"$f":" 'DL - C5'!N$100","v":3.7633114153108989},{"$f":" 'DL - C5'!O$100","v":3.5982132481941731},{"$f":" 'DL - C5'!P$100","v":3.4331150810774469},{"$f":" 'DL - C5'!Q$100","v":3.2680169139607207},{"$f":" 'DL - C5'!R$100","v":3.1029187468439945},{"$f":" 'DL - C5'!S$100","v":2.9378205797272683},{"$f":" 'DL - C5'!T$100","v":2.7727224126105421},{"$f":" 'DL - C5'!U$100","v":0}]
[null,null,null,null,{"$f":" 'DL - C5'!E$117","v":"FEMO RAB - balance - FE"},{"$f":" 'DL - C5'!F$117","v":0},{"$f":" 'DL - C5'!G$117","v":"CRAB_FEt"},{"$f":" 'DL - C5'!H$117","v":0},{"$f":" 'DL - C5'!I$117","v":"GBP m"},{"$f":" 'DL - C5'!J$117","v":0},{"$f":" 'DL - C5'!K$117","v":0},{"$f":" 'DL - C5'!L$117","v":0},{"$f":" 'DL - C5'!M$117","v":0},{"$f":" 'DL - C5'!N$117","v":-6.2712591705964369E-4},{"$f":" 'DL - C5'!O$117","v":-6.2712591705964369E-4},{"$f":" 'DL - C5'!P$117","v":-6.2712591705964369E-4},{"$f":" 'DL - C5'!Q$117","v":-6.2712591705964369E-4},{"$f":" 'DL - C5'!R$117","v":-6.2712591705964369E-4},{"$f":" 'DL - C5'!S$117","v":-6.2712591705964369E-4},{"$f":" 'DL - C5'!T$117","v":-6.2712591705964369E-4},{"$f":" 'DL - C5'!U$117","v":0}]
[null,null,null,null,{"$f":" 'DL - C5'!E$134","v":"NI2007 RAB - balance - NI"},{"$f":" 'DL - C5'!F$134","v":0},{"$f":" 'DL - C5'!G$134","v":"CRAB_NIt"},{"$f":" 'DL - C5'!H$134","v":0},{"$f":" 'DL - C5'!I$134","v":"GBP m"},{"$f":" 'DL - C5'!J$134","v":0},{"$f":" 'DL - C5'!K$134","v":0},{"$f":" 'DL - C5'!L$134","v":0},{"$f":" 'DL - C5'!M$134","v":0},{"$f":" 'DL - C5'!N$134","v":-9.4909861010479557E-4},{"$f":" 'DL - C5'!O$134","v":-9.4909861010479557E-4},{"$f":" 'DL - C5'!P$134","v":-9.4909861010479557E-4},{"$f":" 'DL - C5'!Q$134","v":-9.4909861010479557E-4},{"$f":" 'DL - C5'!R$134","v":-9.4909861010479557E-4},{"$f":" 'DL - C5'!S$134","v":-9.4909861010479557E-4},{"$f":" 'DL - C5'!T$134","v":-9.4909861010479557E-4},{"$f":" 'DL - C5'!U$134","v":0}]
[null,null,null,null,{"$f":" 'DL - C5'!E$151","v":"5 year D. RAB - balance - D5Y"},{"$f":" 'DL - C5'!F$151","v":0},{"$f":" 'DL - C5'!G$151","v":"CRAB_D5Yt"},{"$f":" 'DL - C5'!H$151","v":0},{"$f":" 'DL - C5'!I$151","v":"GBP m"},{"$f":" 'DL - C5'!J$151","v":0},{"$f":" 'DL - C5'!K$151","v":0},{"$f":" 'DL - C5'!L$151","v":0},{"$f":" 'DL - C5'!M$151","v":0},{"$f":" 'DL - C5'!N$151","v":27.360745337543925},{"$f":" 'DL - C5'!O$151","v":28.513050304570783},{"$f":" 'DL - C5'!P$151","v":27.192702159019625},{"$f":" 'DL - C5'!Q$151","v":23.821341519993034},{"$f":" 'DL - C5'!R$151","v":20.191227039970364},{"$f":" 'DL - C5'!S$151","v":17.233165000220819},{"$f":" 'DL - C5'!T$151","v":17.600528170675858},{"$f":" 'DL - C5'!U$151","v":0}]
[null,null,null,null,"Closing balance of RAB - DL",null,null,null,"GBP m",null,null,null,{"$f":"SUM(M224:M230)","v":0},1093.1329610939442,1109.7966339972688,1121.4563941780857,1129.3900571428662,1137.9116166388417,1147.6846463745269,1159.1590251626285,0]
[]
[]
[null,null,null,null,{"$f":" 'TL - C5'!E$41","v":"Transmission RAB - balance - TN"},{"$f":" 'TL - C5'!F$41","v":0},{"$f":" 'TL - C5'!G$41","v":"CRAB_TNt"},{"$f":" 'TL - C5'!H$41","v":0},{"$f":" 'TL - C5'!I$41","v":"GBP m"},{"$f":" 'TL - C5'!J$41","v":0},{"$f":" 'TL - C5'!K$41","v":0},{"$f":" 'TL - C5'!L$41","v":0},{"$f":" 'TL - C5'!M$41","v":0},{"$f":" 'TL - C5'!N$41","v":266.70891768163659},{"$f":" 'TL - C5'!O$41","v":263.4557218954389},{"$f":" 'TL - C5'!P$41","v":260.13854595580545},{"$f":" 'TL - C5'!Q$41","v":256.79165038725137},{"$f":" 'TL - C5'!R$41","v":253.31355205479906},{"$f":" 'TL - C5'!S$41","v":249.66698620472593},{"$f":" 'TL - C5'!T$41","v":245.89704165724652},{"$f":" 'TL - C5'!U$41","v":0}]
[null,null,null,null,{"$f":" 'TL - C5'!E$58","v":"Renewables RAB - balance - RN"},{"$f":" 'TL - C5'!F$58","v":0},{"$f":" 'TL - C5'!G$58","v":"CRAB_RNt"},{"$f":" 'TL - C5'!H$58","v":0},{"$f":" 'TL - C5'!I$58","v":"GBP m"},{"$f":" 'TL - C5'!J$58","v":0},{"$f":" 'TL - C5'!K$58","v":0},{"$f":" 'TL - C5'!L$58","v":0},{"$f":" 'TL - C5'!M$58","v":0},{"$f":" 'TL - C5'!N$58","v":61.33071900503937},{"$f":" 'TL - C5'!O$58","v":67.086285517266504},{"$f":" 'TL - C5'!P$58","v":80.43410202949363},{"$f":" 'TL - C5'!Q$58","v":91.876668541720761},{"$f":" 'TL - C5'!R$58","v":96.039985053947873},{"$f":" 'TL - C5'!S$58","v":99.978301566175006},{"$f":" 'TL - C5'!T$58","v":96.304118078402126},{"$f":" 'TL - C5'!U$58","v":0}]
[null,null,null,null,{"$f":" 'TL - C5'!E$75","v":"NS interconnector RAB - balance - NSI"},{"$f":" 'TL - C5'!F$75","v":0},{"$f":" 'TL - C5'!G$75","v":"CRAB_NSlt"},{"$f":" 'TL - C5'!H$75","v":0},{"$f":" 'TL - C5'!I$75","v":"GBP m"},{"$f":" 'TL - C5'!J$75","v":0},{"$f":" 'TL - C5'!K$75","v":0},{"$f":" 'TL - C5'!L$75","v":0},{"$f":" 'TL - C5'!M$75","v":0},{"$f":" 'TL - C5'!N$75","v":0.88379731802404271},{"$f":" 'TL - C5'!O$75","v":0.83183776552834565},{"$f":" 'TL - C5'!P$75","v":0.77987821303264859},{"$f":" 'TL - C5'!Q$75","v":0.72791866053695153},{"$f":" 'TL - C5'!R$75","v":0.67595910804125448},{"$f":" 'TL - C5'!S$75","v":0.62399955554555742},{"$f":" 'TL - C5'!T$75","v":0.57204000304986036},{"$f":" 'TL - C5'!U$75","v":0}]
[null,null,null,null,{"$f":" 'TL - C5'!E$92","v":"5 year T RAB - balance - T5Y"},{"$f":" 'TL - C5'!F$92","v":0},{"$f":" 'TL - C5'!G$92","v":"CRAB_T5Yt"},{"$f":" 'TL - C5'!H$92","v":0},{"$f":" 'TL - C5'!I$92","v":"GBP m"},{"$f":" 'TL - C5'!J$92","v":0},{"$f":" 'TL - C5'!K$92","v":0},{"$f":" 'TL - C5'!L$92","v":0},{"$f":" 'TL - C5'!M$92","v":0},{"$f":" 'TL - C5'!N$92","v":1.5207467568648705},{"$f":" 'TL - C5'!O$92","v":1.6536635464434961},{"$f":" 'TL - C5'!P$92","v":1.9699866297269795},{"$f":" 'TL - C5'!Q$92","v":2.0350184723507452},{"$f":" 'TL - C5'!R$92","v":1.8707353145219778},{"$f":" 'TL - C5'!S$92","v":1.7176298423622092},{"$f":" 'TL - C5'!T$92","v":1.5976340940146356},{"$f":" 'TL - C5'!U$92","v":0}]
[null,null,null,null,"Closing balance of RAB - TL",null,null,null,"GBP m",null,null,null,{"$f":"SUM(M234:M237)","v":0},330.44418076156489,333.02750872467726,343.32251282805873,351.43125606185981,351.90023153131017,351.9869171688087,344.37083383271306,0]
[]
[]
[null,null,null,null,{"$f":" E$231","v":"Closing balance of RAB - DL"},0,0,0,"GBP m",0,0,0,0,1093.1329610939442,1109.7966339972688,1121.4563941780857,1129.3900571428662,1137.9116166388417,1147.6846463745269,1159.1590251626285,0]
[null,null,null,null,{"$f":" E$238","v":"Closing balance of RAB - TL"},0,0,0,"GBP m",0,0,0,0,330.44418076156489,333.02750872467726,343.32251282805873,351.43125606185981,351.90023153131017,351.9869171688087,344.37083383271306,0]
[null,null,null,null,"Closing balance of RAB",null,null,null,"GBP m","[Copy of Entitlement Model.xlsx]Financeability'!$A$48",{"$f":"SUM(N243:T243)","v":10305.014775497155},null,{"$f":"SUM(M241:M242)","v":0},1423.5771418555091,1442.8241427219461,1464.7789070061444,1480.821313204726,1489.8118481701517,1499.6715635433357,1503.5298589953416,0]
[]
[]
[null,null,"Opening balance of RAB"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$217","v":"RAB_DL - base year 2016 - starting RP5 last period 2016"},{"$f":" 'Actuals Inp'!F$217","v":0},{"$f":" 'Actuals Inp'!G$217","v":0},{"$f":" 'Actuals Inp'!H$217","v":1060.4058493927487},{"$f":" 'Actuals Inp'!I$217","v":"GBP m"}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$354","v":"RAB_TL - base year 2016 - starting RP5 last period 2016"},{"$f":" 'Actuals Inp'!F$354","v":0},{"$f":" 'Actuals Inp'!G$354","v":0},{"$f":" 'Actuals Inp'!H$354","v":314.89307735258615},{"$f":" 'Actuals Inp'!I$354","v":"GBP m"}]
[null,null,null,null,"RAB - base year 2016 - starting RP5 last period",null,null,{"$f":"SUM(H248:H249)","v":1375.2989267453349},"GBP m"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$9","v":"RPI switch"},{"$f":" 'Actuals Inp'!F$9","v":0},{"$f":" 'Actuals Inp'!G$9","v":0},{"$f":" 'Actuals Inp'!H$9","v":0},{"$f":" 'Actuals Inp'!I$9","v":"0 = off, 1 = on"}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$12","v":"RPI as on 2015/16 - (Base year 1993/94)"},{"$f":" 'Actuals Inp'!F$12","v":0},{"$f":" 'Actuals Inp'!G$12","v":"RPI2016"},{"$f":" 'Actuals Inp'!H$12","v":259.5},{"$f":" 'Actuals Inp'!I$12","v":"index"}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$13","v":"RPI as on 2017/18 - (Base year 1993/94)"},{"$f":" 'Actuals Inp'!F$13","v":0},{"$f":" 'Actuals Inp'!G$13","v":"RPI2018"},{"$f":" 'Actuals Inp'!H$13","v":273.53800000000001},{"$f":" 'Actuals Inp'!I$13","v":"index"}]
[null,null,null,null,{"$f":" E$250","v":"RAB - base year 2016 - starting RP5 last period"},{"$f":" F$250","v":0},{"$f":" G$250","v":0},{"$f":" H$250","v":1375.2989267453349},{"$f":" I$250","v":"GBP m"}]
[null,null,null,null,"Opening balance of RABs",null,null,{"$f":" IF(H252 = 1, H255 / H253 * H254, H255)","v":1375.2989267453349},"GBP m"]
[]
[null,null,null,null,{"$f":" E$256","v":"Opening balance of RABs"},{"$f":" F$256","v":0},{"$f":" G$256","v":0},{"$f":" H$256","v":1375.2989267453349},{"$f":" I$256","v":"GBP m"}]
[null,null,null,null,{"$f":" E$243","v":"Closing balance of RAB"},0,0,0,"GBP m","[Copy of Entitlement Model.xlsx]Financeability'!$A$48",10305.014775497155,0,0,1423.5771418555091,1442.8241427219461,1464.7789070061444,1480.821313204726,1489.8118481701517,1499.6715635433357,1503.5298589953416,0]
[null,null,null,null,{"$f":" Time!E$71","v":"RP6 start period flag"},{"$f":" Time!F$71","v":0},{"$f":" Time!G$71","v":0},{"$f":" Time!H$71","v":0},{"$f":" Time!I$71","v":"flag"},{"$f":" Time!J$71","v":0},{"$f":" Time!K$71","v":1},{"$f":" Time!L$71","v":0},{"$f":" Time!M$71","v":0},{"$f":" Time!N$71","v":1},{"$f":" Time!O$71","v":0},{"$f":" Time!P$71","v":0},{"$f":" Time!Q$71","v":0},{"$f":" Time!R$71","v":0},{"$f":" Time!S$71","v":0},{"$f":" Time!T$71","v":0},{"$f":" Time!U$71","v":0}]
[null,null,null,null,{"$f":" Time!E$92","v":"RP6 period flag"},{"$f":" Time!F$92","v":0},{"$f":" Time!G$92","v":0},{"$f":" Time!H$92","v":0},{"$f":" Time!I$92","v":"flag"},{"$f":" Time!J$92","v":0},{"$f":" Time!K$92","v":7},{"$f":" Time!L$92","v":0},{"$f":" Time!M$92","v":0},{"$f":" Time!N$92","v":1},{"$f":" Time!O$92","v":1},{"$f":" Time!P$92","v":1},{"$f":" Time!Q$92","v":1},{"$f":" Time!R$92","v":1},{"$f":" Time!S$92","v":1},{"$f":" Time!T$92","v":1},{"$f":" Time!U$92","v":0}]
[null,null,null,null,"Opening balance of RAB",null,null,null,"GBP m","[Copy of Entitlement Model.xlsx]Financeability'!$A$47",null,null,{"$f":" IF(M260 = 1, $H258, L259) * M261","v":0},1375.2989267453349,1423.5771418555091,1442.8241427219461,1464.7789070061444,1480.821313204726,1489.8118481701517,1499.6715635433357,0]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$494","v":"Gearing"},{"$f":" 'Actuals Inp'!F$494","v":0},{"$f":" 'Actuals Inp'!G$494","v":0},{"$f":" 'Actuals Inp'!H$494","v":0.45},{"$f":" 'Actuals Inp'!I$494","v":"%"}]
[null,null,null,null,{"$f":" E$262","v":"Opening balance of RAB"},0,0,0,"GBP m","[Copy of Entitlement Model.xlsx]Financeability'!$A$47",0,0,0,1375.2989267453349,1423.5771418555091,1442.8241427219461,1464.7789070061444,1480.821313204726,1489.8118481701517,1499.6715635433357,0]
[null,null,null,null,"Debt balance BEG",null,null,null,"GBP m","[Copy of Entitlement Model.xlsx]Financeability'!$A$20",null,null,{"$f":" $H264 * M265","v":0},618.88451703540079,640.60971383497917,649.27086422487582,659.15050815276504,666.36959094212671,670.41533167656826,674.85220359450102,0]
[]
[]
[null,null,"Average RAB"]
[]
[null,null,null,null,{"$f":" E$243","v":"Closing balance of RAB"},0,0,0,"GBP m","[Copy of Entitlement Model.xlsx]Financeability'!$A$48",10305.014775497155,0,0,1423.5771418555091,1442.8241427219461,1464.7789070061444,1480.821313204726,1489.8118481701517,1499.6715635433357,1503.5298589953416,0]
[null,null,null,null,{"$f":" E$262","v":"Opening balance of RAB"},0,0,0,"GBP m","[Copy of Entitlement Model.xlsx]Financeability'!$A$47",0,0,0,1375.2989267453349,1423.5771418555091,1442.8241427219461,1464.7789070061444,1480.821313204726,1489.8118481701517,1499.6715635433357,0]
[null,null,null,null,"Average RAB",null,null,null,"GBP m",null,null,null,{"$f":" AVERAGE(M271:M272)","v":0},1399.438034300422,1433.2006422887275,1453.8015248640454,1472.8001101054351,1485.316580687439,1494.7417058567437,1501.6007112693387,0]
[]
[]
[null,null,"Notional interest charge"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$493","v":"Nominal cost of debt"},{"$f":" 'Actuals Inp'!F$493","v":0},{"$f":" 'Actuals Inp'!G$493","v":0},{"$f":" 'Actuals Inp'!H$493","v":4.99E-2},{"$f":" 'Actuals Inp'!I$493","v":"%"}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$494","v":"Gearing"},{"$f":" 'Actuals Inp'!F$494","v":0},{"$f":" 'Actuals Inp'!G$494","v":0},{"$f":" 'Actuals Inp'!H$494","v":0.45},{"$f":" 'Actuals Inp'!I$494","v":"%"}]
[null,null,null,null,{"$f":"'Actuals Inp'!E$500","v":"RP5 Interest charge Apr'17-Sept'17"},{"$f":"'Actuals Inp'!F$500","v":0},{"$f":"'Actuals Inp'!G$500","v":0},{"$f":"'Actuals Inp'!H$500","v":19.361499999999999},{"$f":"'Actuals Inp'!I$500","v":"GBP m"}]
[null,null,null,null,{"$f":" E$273","v":"Average RAB"},0,0,0,"GBP m",0,0,0,0,1399.438034300422,1433.2006422887275,1453.8015248640454,1472.8001101054351,1485.316580687439,1494.7417058567437,1501.6007112693387,0]
[null,null,null,null,{"$f":" Time!E$98","v":"RP6 PPF- actual / actual"},{"$f":" Time!F$98","v":0},{"$f":" Time!G$98","v":0},{"$f":" Time!H$98","v":0},{"$f":" Time!I$98","v":"factor"},{"$f":" Time!J$98","v":0},{"$f":" Time!K$98","v":6.5},{"$f":" Time!L$98","v":0},{"$f":" Time!M$98","v":0},{"$f":" Time!N$98","v":0.5},{"$f":" Time!O$98","v":1},{"$f":" Time!P$98","v":1},{"$f":" Time!Q$98","v":1},{"$f":" Time!R$98","v":1},{"$f":" Time!S$98","v":1},{"$f":" Time!T$98","v":1},{"$f":" Time!U$98","v":0}]
[null,null,null,null,{"$f":" Time!E$71","v":"RP6 start period flag"},{"$f":" Time!F$71","v":0},{"$f":" Time!G$71","v":0},{"$f":" Time!H$71","v":0},{"$f":" Time!I$71","v":"flag"},{"$f":" Time!J$71","v":0},{"$f":" Time!K$71","v":1},{"$f":" Time!L$71","v":0},{"$f":" Time!M$71","v":0},{"$f":" Time!N$71","v":1},{"$f":" Time!O$71","v":0},{"$f":" Time!P$71","v":0},{"$f":" Time!Q$71","v":0},{"$f":" Time!R$71","v":0},{"$f":" Time!S$71","v":0},{"$f":" Time!T$71","v":0},{"$f":" Time!U$71","v":0}]
[null,null,null,null,"Notional interest charge - full period",null,null,null,"GBP m",null,{"$f":"SUM(N284:T284)","v":233.6087034618437},null,{"$f":" M281 * $H279 * $H278 * M282 + IF(M283 = 1, $H280, 0)","v":0},{"$f":" N281 * $H279 * $H278 * N282 + IF(N283 = 1, $H280, 0)","v":35.073690530107989},32.182520422593377,32.645113240822141,33.071726472417552,33.352783819336445,33.564425005013184,33.718443971553,0]
[]
[null,null,"Fund required"]
[]
[null,null,null,null,{"$f":" E$266","v":"Debt balance BEG"},0,0,0,"GBP m","[Copy of Entitlement Model.xlsx]Financeability'!$A$20",0,0,0,618.88451703540079,640.60971383497917,649.27086422487582,659.15050815276504,666.36959094212671,670.41533167656826,674.85220359450102,0]
[null,null,null,"plus",{"$f":" E$47","v":"Opex amount - full period"},0,"Ot",0,"GBP m","[Copy of Entitlement Model.xlsx]Financeability'!$A$6",463.69957848116883,0,0,68.078295158997904,67.379266382938539,66.765781054172066,66.19167549161854,65.64157535294612,65.097059132282467,64.545925908213206,0]
[null,null,null,"plus",{"$f":" E$193","v":"Capex addition - full period"},0,0,0,"GBP m","[Copy of Entitlement Model.xlsx]Financeability'!$A$23",734.45421851088076,0,0,130.91543306879373,104.39882088589886,108.34654955434956,104.00890202029197,98.576899686883166,97.229029155166401,90.978584139497087,0]
[null,null,null,"plus",{"$f":" E$66","v":"Tax - full period"},0,"TAXt",0,"GBP m","[Copy of Entitlement Model.xlsx]Financeability'!$A$7",52.934046581949048,0,0,7.7536463245007399,7.8162374087121487,7.9597579037898623,7.2573214284853806,7.6425057824143066,7.2449314890198782,7.2596462450267332,0]
[null,null,null,"plus",{"$f":" E$284","v":"Notional interest charge - full period"},0,0,0,"GBP m",0,233.6087034618437,0,0,35.073690530107989,32.182520422593377,32.645113240822141,33.071726472417552,33.352783819336445,33.564425005013184,33.718443971553,0]
[null,null,null,"plus",{"$f":" E$85","v":"Pension deficit amount - full period"},0,"Pt",0,"GBP m","[Copy of Entitlement Model.xlsx]Financeability'!$A$8",122.689128323069,0,0,17.033635523068984,17.6092488,17.6092488,17.6092488,17.6092488,17.6092488,17.609248800000003,0]
[null,null,null,"plus",{"$f":" E$319","v":"Allowed dividend in year - full period"},0,0,0,"GBP m","[Copy of Entitlement Model.xlsx]Financeability'!$A$56",0,0,0,34.251245889502833,35.077585720016607,35.581792321047516,36.046782694830533,36.353123312325067,36.583803250843808,36.751677408317072,0]
[null,null,null,"less",{"$f":" E$28","v":"Maximum regulated revenue - full period"},0,"RP6Rt",0,"GBP m","[Copy of Entitlement Model.xlsx]Financeability'!$A$5",1539.0046092151365,0,0,220.36944511330242,218.12453553614364,219.53946982237284,220.43241047968527,222.27920582630293,219.41512854884041,218.84441388848899,0]
[null,null,null,"less",{"$f":" E$219","v":"Equity injection to address ERDC disallowance (Net of Tax) - full period"},0,0,0,"GBP m","[Copy of Entitlement Model.xlsx]Financeability'!$A$28",0,0,0,3.7141694072974634,3.7600000000000002,3.76,3.7600000000000002,3.7600000000000002,3.7600000000000002,3.7600000000000002,0]
[null,null,null,null,"Fund required - full period",null,null,null,"GBP m",null,{"$f":" SUM(M297:U297)","v":4872.3056367945792},null,{"$f":"SUM(M288:M294) - SUM(M295:M296)","v":0},687.90684900977305,683.18885791899515,694.87963727668421,699.14375458072391,699.506521869729,704.56869996005366,703.11131617861929,0]
[]
[null,null,"Equity injection required to maintain  gearing"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$494","v":"Gearing"},{"$f":" 'Actuals Inp'!F$494","v":0},{"$f":" 'Actuals Inp'!G$494","v":0},{"$f":" 'Actuals Inp'!H$494","v":0.45},{"$f":" 'Actuals Inp'!I$494","v":"%"}]
[null,null,null,null,{"$f":" E$243","v":"Closing balance of RAB"},0,0,0,"GBP m","[Copy of Entitlement Model.xlsx]Financeability'!$A$48",10305.014775497155,0,0,1423.5771418555091,1442.8241427219461,1464.7789070061444,1480.821313204726,1489.8118481701517,1499.6715635433357,1503.5298589953416,0]
[null,null,null,null,"Debt balance",null,null,null,"GBP m",null,{"$f":"SUM(N303:T303)","v":4637.2566489737201},null,{"$f":" $H301 * M302","v":0},640.60971383497917,649.27086422487582,659.15050815276504,666.36959094212671,670.41533167656826,674.85220359450102,676.58843654790371,0]
[]
[null,null,null,null,{"$f":" E$243","v":"Closing balance of RAB"},0,0,0,"GBP m","[Copy of Entitlement Model.xlsx]Financeability'!$A$48",10305.014775497155,0,0,1423.5771418555091,1442.8241427219461,1464.7789070061444,1480.821313204726,1489.8118481701517,1499.6715635433357,1503.5298589953416,0]
[null,null,null,null,{"$f":" E$303","v":"Debt balance"},0,0,0,"GBP m",0,4637.2566489737201,0,0,640.60971383497917,649.27086422487582,659.15050815276504,666.36959094212671,670.41533167656826,674.85220359450102,676.58843654790371,0]
[null,null,null,null,"Equity balance",null,null,null,"GBP m",null,{"$f":"SUM(N307:T307)","v":5667.7581265234348},null,{"$f":" M305 - M306","v":0},782.96742802052995,793.55327849707032,805.62839885337939,814.45172226259933,819.39651649358348,824.81935994883463,826.94142244743784,0]
[]
[null,null,null,null,{"$f":" E$297","v":"Fund required - full period"},0,0,0,"GBP m",0,4872.3056367945792,0,0,687.90684900977305,683.18885791899515,694.87963727668421,699.14375458072391,699.506521869729,704.56869996005366,703.11131617861929,0]
[null,null,null,null,{"$f":" E$303","v":"Debt balance"},0,0,0,"GBP m",0,4637.2566489737201,0,0,640.60971383497917,649.27086422487582,659.15050815276504,666.36959094212671,670.41533167656826,674.85220359450102,676.58843654790371,0]
[null,null,null,null,"Equity injection required to maintain gearing - full period",null,null,null,"GBP m",null,{"$f":" SUM(M311:U311)","v":235.04898782085854},null,{"$f":" M309 - M310","v":0},47.29713517479388,33.917993694119332,35.729129123919165,32.774163638597201,29.091190193160742,29.716496365552644,26.522879630715579,0]
[]
[]
[null,null,"Allowed dividend in year"]
[]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$494","v":"Gearing"},{"$f":" 'Actuals Inp'!F$494","v":0},{"$f":" 'Actuals Inp'!G$494","v":0},{"$f":" 'Actuals Inp'!H$494","v":0.45},{"$f":" 'Actuals Inp'!I$494","v":"%"}]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$496","v":"Maximum dividend payout (% of initial equity)"},{"$f":" 'Actuals Inp'!F$496","v":0},{"$f":" 'Actuals Inp'!G$496","v":0},{"$f":" 'Actuals Inp'!H$496","v":4.4499999999999998E-2},{"$f":" 'Actuals Inp'!I$496","v":"%"}]
[null,null,null,null,{"$f":" E$273","v":"Average RAB"},0,0,0,"GBP m",0,0,0,0,1399.438034300422,1433.2006422887275,1453.8015248640454,1472.8001101054351,1485.316580687439,1494.7417058567437,1501.6007112693387,0]
[null,null,null,null,"Allowed dividend in year - full period",null,null,null,"GBP m","[Copy of Entitlement Model.xlsx]Financeability'!$A$56",null,null,{"$f":" $H317 * M318 * (1 - $H316)","v":0},34.251245889502833,35.077585720016607,35.581792321047516,36.046782694830533,36.353123312325067,36.583803250843808,36.751677408317072,0]
[]
[]
[null,null,null,null,{"$f":" E$319","v":"Allowed dividend in year - full period"},0,0,0,"GBP m","[Copy of Entitlement Model.xlsx]Financeability'!$A$56",0,0,0,34.251245889502833,35.077585720016607,35.581792321047516,36.046782694830533,36.353123312325067,36.583803250843808,36.751677408317072,0]
[null,null,null,"less",{"$f":" E$219","v":"Equity injection to address ERDC disallowance (Net of Tax) - full period"},0,0,0,"GBP m","[Copy of Entitlement Model.xlsx]Financeability'!$A$28",0,0,0,3.7141694072974634,3.7600000000000002,3.76,3.7600000000000002,3.7600000000000002,3.7600000000000002,3.7600000000000002,0]
[null,null,null,"less",{"$f":" E$311","v":"Equity injection required to maintain gearing - full period"},0,0,0,"GBP m",0,235.04898782085854,0,0,47.29713517479388,33.917993694119332,35.729129123919165,32.774163638597201,29.091190193160742,29.716496365552644,26.522879630715579,0]
[null,null,null,null,"Net dividends paid - full period",null,null,null,"GBP m","[Copy of Entitlement Model.xlsx]Financeability'!$A$59",{"$f":" SUM(M325:U325)","v":-10.67714663127256},null,{"$f":" M322 - SUM(M323:M324)","v":0},-16.760058692588508,-2.6004079741027226,-3.9073368028716473,-0.48738094376666652,3.5019331191643275,3.1073068852911661,6.4687977776014911,0]
[]
[]
["KEY RATIO ANALYSIS"]
[]
[null,null,"PMICR"]
[]
[null,null,null,null,{"$f":" E$122","v":"Post-maintenance funds from operations"},0,0,0,"GBP m",0,293.45856956807592,0,0,44.866650148115816,40.167962925031084,40.812896794259785,41.407668937870753,41.799511169485164,42.094575345555292,42.30930424775805,0]
[null,null,null,null,{"$f":" E$284","v":"Notional interest charge - full period"},0,0,0,"GBP m",0,233.6087034618437,0,0,35.073690530107989,32.182520422593377,32.645113240822141,33.071726472417552,33.352783819336445,33.564425005013184,33.718443971553,0]
[null,null,null,null,"PMICR",null,null,null,"ratio",null,null,null,{"$f":" IF(M333 = 0, 0, M332 / M333)","v":0},1.2792109832183569,1.248129804551654,1.2501992715780803,1.2520564649809116,1.253254043077858,1.2541426030467688,1.2547822278944081,0]
[]
[null,null,null,null,{"$f":" E$334","v":"PMICR"},0,0,0,"ratio",0,0,0,0,1.2792109832183569,1.248129804551654,1.2501992715780803,1.2520564649809116,1.253254043077858,1.2541426030467688,1.2547822278944081,0]
[null,null,null,null,{"$f":" Time!E$92","v":"RP6 period flag"},{"$f":" Time!F$92","v":0},{"$f":" Time!G$92","v":0},{"$f":" Time!H$92","v":0},{"$f":" Time!I$92","v":"flag"},{"$f":" Time!J$92","v":0},{"$f":" Time!K$92","v":7},{"$f":" Time!L$92","v":0},{"$f":" Time!M$92","v":0},{"$f":" Time!N$92","v":1},{"$f":" Time!O$92","v":1},{"$f":" Time!P$92","v":1},{"$f":" Time!Q$92","v":1},{"$f":" Time!R$92","v":1},{"$f":" Time!S$92","v":1},{"$f":" Time!T$92","v":1},{"$f":" Time!U$92","v":0}]
[null,null,null,null,"Average PMICR - RP6",null,null,{"$f":" AVERAGEIF(M337:U337, 1, M336:U336)","v":1.2559679140497197},"ratio"]
[]
[]
[null,null,"FFO"]
[]
[null,null,null,null,{"$f":" E$114","v":"Funds from operation"},0,0,0,"GBP m",0,666.07315236710588,0,0,92.430177576626818,93.137262521899572,94.559568823588762,96.302438287163795,98.033092071606063,95.899464122524876,95.711148963696047,0]
[null,null,null,null,{"$f":" E$284","v":"Notional interest charge - full period"},0,0,0,"GBP m",0,233.6087034618437,0,0,35.073690530107989,32.182520422593377,32.645113240822141,33.071726472417552,33.352783819336445,33.564425005013184,33.718443971553,0]
[null,null,null,null,"Funds from operation including interest",null,null,null,"GBP m",null,{"$f":" SUM(M345:U345)","v":899.68185582894967},null,{"$f":" M343 + M344","v":0},127.50386810673481,125.31978294449294,127.2046820644109,129.37416475958133,131.38587589094251,129.46388912753807,129.42959293524905,0]
[]
[null,null,null,null,{"$f":" E$345","v":"Funds from operation including interest"},0,0,0,"GBP m",0,899.68185582894967,0,0,127.50386810673481,125.31978294449294,127.2046820644109,129.37416475958133,131.38587589094251,129.46388912753807,129.42959293524905,0]
[null,null,null,null,{"$f":" E$284","v":"Notional interest charge - full period"},0,0,0,"GBP m",0,233.6087034618437,0,0,35.073690530107989,32.182520422593377,32.645113240822141,33.071726472417552,33.352783819336445,33.564425005013184,33.718443971553,0]
[null,null,null,null,"FFO interest cover",null,null,null,"ratio",null,{"$f":"SUM(N349:T349)","v":26.97285808216991},null,{"$f":" IF(M348 = 0, 0, M347 / M348)","v":0},3.6353137117772887,3.8940325772779931,3.896591845953338,3.9119265475142897,3.9392776507840073,3.8571758374588967,3.8385399114040966,0]
[]
[null,null,null,null,{"$f":" E$349","v":"FFO interest cover"},0,0,0,"ratio",0,26.97285808216991,0,0,3.6353137117772887,3.8940325772779931,3.896591845953338,3.9119265475142897,3.9392776507840073,3.8571758374588967,3.8385399114040966,0]
[null,null,null,null,{"$f":" Time!E$92","v":"RP6 period flag"},{"$f":" Time!F$92","v":0},{"$f":" Time!G$92","v":0},{"$f":" Time!H$92","v":0},{"$f":" Time!I$92","v":"flag"},{"$f":" Time!J$92","v":0},{"$f":" Time!K$92","v":7},{"$f":" Time!L$92","v":0},{"$f":" Time!M$92","v":0},{"$f":" Time!N$92","v":1},{"$f":" Time!O$92","v":1},{"$f":" Time!P$92","v":1},{"$f":" Time!Q$92","v":1},{"$f":" Time!R$92","v":1},{"$f":" Time!S$92","v":1},{"$f":" Time!T$92","v":1},{"$f":" Time!U$92","v":0}]
[null,null,null,null,"Average FFO - RP6",null,null,{"$f":" AVERAGEIF(M352:U352, 1, M351:U351)","v":3.8532654403099871},"ratio"]
[]
[]
[null,null,"FFO / Net Debt"]
[null,null,null,null,{"$f":" 'Actuals Inp'!E$498","v":"Pension deficit (See Response to UR 131) - opening balance"},{"$f":" 'Actuals Inp'!F$498","v":0},{"$f":" 'Actuals Inp'!G$498","v":0},{"$f":" 'Actuals Inp'!H$498","v":87.071869497885615},{"$f":" 'Actuals Inp'!I$498","v":"GBP m"}]
[null,null,null,null,{"$f":" 'Licence Inp'!E$426","v":"Historic deficit repair - TL"},{"$f":" 'Licence Inp'!F$426","v":"Table 10"},{"$f":" 'Licence Inp'!G$426","v":0},{"$f":" 'Licence Inp'!H$426","v":0},{"$f":" 'Licence Inp'!I$426","v":"GBP m"},{"$f":" 'Licence Inp'!J$426","v":"[Entitlement Model 28.11.16.xlsx]RP6 Transmission Inputs'!A180"},{"$f":" 'Licence Inp'!K$426","v":26.762414627520002},{"$f":" 'Licence Inp'!L$426","v":0},{"$f":" 'Licence Inp'!M$426","v":0},{"$f":" 'Licence Inp'!N$426","v":2.0812915094399997},{"$f":" 'Licence Inp'!O$426","v":4.14169531776},{"$f":" 'Licence Inp'!P$426","v":4.1328906933599994},{"$f":" 'Licence Inp'!Q$426","v":4.1452171675200002},{"$f":" 'Licence Inp'!R$426","v":4.1311297684800001},{"$f":" 'Licence Inp'!S$426","v":4.1117595948000005},{"$f":" 'Licence Inp'!T$426","v":4.0184305761600001},{"$f":" 'Licence Inp'!U$426","v":0}]
[null,null,null,null,{"$f":" 'Licence Inp'!E$231","v":"Historic deficit repair - DL"},{"$f":" 'Licence Inp'!F$231","v":"Table 13"},{"$f":" 'Licence Inp'!G$231","v":0},{"$f":" 'Licence Inp'!H$231","v":0},{"$f":" 'Licence Inp'!I$231","v":"GBP m"},{"$f":" 'Licence Inp'!J$231","v":"[Entitlement Model 28.11.16.xlsx]RP6 Distribution Inputs'!$A$291"},{"$f":" 'Licence Inp'!K$231","v":87.697187772479992},{"$f":" 'Licence Inp'!L$231","v":0},{"$f":" 'Licence Inp'!M$231","v":0},{"$f":" 'Licence Inp'!N$231","v":6.7228180905599988},{"$f":" 'Licence Inp'!O$231","v":13.46755348224},{"$f":" 'Licence Inp'!P$231","v":13.476358106639999},{"$f":" 'Licence Inp'!Q$231","v":13.464031632479999},{"$f":" 'Licence Inp'!R$231","v":13.478119031519999},{"$f":" 'Licence Inp'!S$231","v":13.497489205199999},{"$f":" 'Licence Inp'!T$231","v":13.590818223840001},{"$f":" 'Licence Inp'!U$231","v":0}]
[null,null,null,null,{"$f":" Time!E$71","v":"RP6 start period flag"},{"$f":" Time!F$71","v":0},{"$f":" Time!G$71","v":0},{"$f":" Time!H$71","v":0},{"$f":" Time!I$71","v":"flag"},{"$f":" Time!J$71","v":0},{"$f":" Time!K$71","v":1},{"$f":" Time!L$71","v":0},{"$f":" Time!M$71","v":0},{"$f":" Time!N$71","v":1},{"$f":" Time!O$71","v":0},{"$f":" Time!P$71","v":0},{"$f":" Time!Q$71","v":0},{"$f":" Time!R$71","v":0},{"$f":" Time!S$71","v":0},{"$f":" Time!T$71","v":0},{"$f":" Time!U$71","v":0}]
[null,null,null,null,{"$f":" Time!E$92","v":"RP6 period flag"},{"$f":" Time!F$92","v":0},{"$f":" Time!G$92","v":0},{"$f":" Time!H$92","v":0},{"$f":" Time!I$92","v":"flag"},{"$f":" Time!J$92","v":0},{"$f":" Time!K$92","v":7},{"$f":" Time!L$92","v":0},{"$f":" Time!M$92","v":0},{"$f":" Time!N$92","v":1},{"$f":" Time!O$92","v":1},{"$f":" Time!P$92","v":1},{"$f":" Time!Q$92","v":1},{"$f":" Time!R$92","v":1},{"$f":" Time!S$92","v":1},{"$f":" Time!T$92","v":1},{"$f":" Time!U$92","v":0}]
[null,null,null,null,"Pension deficit (See Response to UR 131)] - balance",null,null,null,"GBP m",null,{"$f":"SUM(N362:T362)","v":178.08009448519925},null,{"$f":" (IF(M360  = 1, $H357, L362) - SUM(M358:M359)) * M361","v":0},78.267759897885611,60.658511097885608,43.049262297885605,25.440013497885605,7.8307646978856056,-9.778484102114394,-27.387732902114397,0]
[]
[null,null,null,null,{"$f":" E$303","v":"Debt balance"},0,0,0,"GBP m",0,4637.2566489737201,0,0,640.60971383497917,649.27086422487582,659.15050815276504,666.36959094212671,670.41533167656826,674.85220359450102,676.58843654790371,0]
[null,null,null,null,{"$f":" E$362","v":"Pension deficit (See Response to UR 131)] - balance"},0,0,0,"GBP m",0,178.08009448519925,0,0,78.267759897885611,60.658511097885608,43.049262297885605,25.440013497885605,7.8307646978856056,-9.778484102114394,-27.387732902114397,0]
[null,null,null,null,"Adjusted net debt",null,null,null,"GBP m",null,{"$f":"SUM(N366:T366)","v":4815.3367434589181},null,{"$f":"SUM(M364:M365)","v":0},718.87747373286481,709.92937532276142,702.1997704506507,691.80960444001232,678.24609637445383,665.07371949238666,649.2007036457893,0]
[]
[null,null,null,null,{"$f":" E$114","v":"Funds from operation"},0,0,0,"GBP m",0,666.07315236710588,0,0,92.430177576626818,93.137262521899572,94.559568823588762,96.302438287163795,98.033092071606063,95.899464122524876,95.711148963696047,0]
[null,null,null,null,{"$f":" E$366","v":"Adjusted net debt"},0,0,0,"GBP m",0,4815.3367434589181,0,0,718.87747373286481,709.92937532276142,702.1997704506507,691.80960444001232,678.24609637445383,665.07371949238666,649.2007036457893,0]
[null,null,null,null,"FFO / net debt",null,null,null,"%",null,null,null,{"$f":" IF(M369 = 0, 0, M368 / M369)","v":0},0.12857570441965735,0.13119229286653444,0.13466191930382329,0.13920367348053247,0.14453911728447727,0.14419373568951055,0.14742921322512467,0]
[]
[null,null,null,null,{"$f":" E$370","v":"FFO / net debt"},0,0,0,"%",0,0,0,0,0.12857570441965735,0.13119229286653444,0.13466191930382329,0.13920367348053247,0.14453911728447727,0.14419373568951055,0.14742921322512467,0]
[null,null,null,null,{"$f":" Time!E$92","v":"RP6 period flag"},{"$f":" Time!F$92","v":0},{"$f":" Time!G$92","v":0},{"$f":" Time!H$92","v":0},{"$f":" Time!I$92","v":"flag"},{"$f":" Time!J$92","v":0},{"$f":" Time!K$92","v":7},{"$f":" Time!L$92","v":0},{"$f":" Time!M$92","v":0},{"$f":" Time!N$92","v":1},{"$f":" Time!O$92","v":1},{"$f":" Time!P$92","v":1},{"$f":" Time!Q$92","v":1},{"$f":" Time!R$92","v":1},{"$f":" Time!S$92","v":1},{"$f":" Time!T$92","v":1},{"$f":" Time!U$92","v":0}]
[null,null,null,null,"Average FFO / net debt - RP6",null,null,{"$f":" AVERAGEIF(M373:U373, 1, M372:U372)","v":0.13854223660995144},"%"]
[]
[]
[null,null,"Gearing"]
[]
[null,null,null,null,{"$f":" E$306","v":"Debt balance"},{"$f":" F$307","v":0},0,0,"GBP m",0,5667.7581265234348,0,0,{"$f":" N$306","v":640.60971383497917},{"$f":" O$306","v":649.27086422487582},659.15050815276504,666.36959094212671,670.41533167656826,674.85220359450102,676.58843654790371,0]
[null,null,null,null,{"$f":" E$243","v":"Closing balance of RAB"},0,0,0,"GBP m","[Copy of Entitlement Model.xlsx]Financeability'!$A$48",10305.014775497155,0,0,1423.5771418555091,1442.8241427219461,1464.7789070061444,1480.821313204726,1489.8118481701517,1499.6715635433357,1503.5298589953416,0]
[null,null,null,null,"Gearing",null,null,null,"%",null,null,null,{"$f":" IF(M380 = 0, 0, M379 / M380)","v":0},0.45000000000000007,0.45000000000000007,0.45,0.45,0.45,0.45,0.45,0]
[]
[null,null,null,null,{"$f":" E$381","v":"Gearing"},0,0,0,"%",0,0,0,0,0.45000000000000007,0.45000000000000007,0.45,0.45,0.45,0.45,0.45,0]
[null,null,null,null,{"$f":" Time!E$92","v":"RP6 period flag"},{"$f":" Time!F$92","v":0},{"$f":" Time!G$92","v":0},{"$f":" Time!H$92","v":0},{"$f":" Time!I$92","v":"flag"},{"$f":" Time!J$92","v":0},{"$f":" Time!K$92","v":7},{"$f":" Time!L$92","v":0},{"$f":" Time!M$92","v":0},{"$f":" Time!N$92","v":1},{"$f":" Time!O$92","v":1},{"$f":" Time!P$92","v":1},{"$f":" Time!Q$92","v":1},{"$f":" Time!R$92","v":1},{"$f":" Time!S$92","v":1},{"$f":" Time!T$92","v":1},{"$f":" Time!U$92","v":0}]
[null,null,null,null,"Average gearing - RP6",null,null,{"$f":" AVERAGEIF(M384:U384, 1, M383:U383)","v":0.45000000000000007},"%"]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"* For client reporting purpose"]
[]
[null,null,null,null,"Summary Table",null,null,null,null,null,"Average",null,null,{"$f":"N4","v":2018},2019,2020,2021,2022,2023,2024]
[null,null,null,null,{"$f":" E$334","v":"PMICR"},null,null,null,null,null,{"$f":"AVERAGE(N392:T392)","v":1.2559679140497197},null,null,{"$f":"N$334","v":1.2792109832183569},1.248129804551654,1.2501992715780803,1.2520564649809116,1.253254043077858,1.2541426030467688,1.2547822278944081]
[null,null,null,null,{"$f":" E$349","v":"FFO interest cover"},null,null,null,null,null,{"$f":"AVERAGE(N393:T393)","v":3.8532654403099871},null,null,{"$f":" N$349","v":3.6353137117772887},3.8940325772779931,3.896591845953338,3.9119265475142897,3.9392776507840073,3.8571758374588967,3.8385399114040966]
[null,null,null,null,{"$f":" E$370","v":"FFO / net debt"},null,null,null,null,null,{"$f":"AVERAGE(N394:T394)","v":0.13854223660995144},null,null,{"$f":" N$370","v":0.12857570441965735},0.13119229286653444,0.13466191930382329,0.13920367348053247,0.14453911728447727,0.14419373568951055,0.14742921322512467]
[null,null,null,null,{"$f":" E$381","v":"Gearing"},null,null,null,null,null,{"$f":"AVERAGE(N395:T395)","v":0.45000000000000007},null,null,{"$f":" N$381","v":0.45000000000000007},0.45000000000000007,0.45,0.45,0.45,0.45,0.45]

{"sheet":"L1_Data","index":39,"n_rows":244,"n_cols":21,"rows_kept":244,"cut":false,"hidden":false,"merged":[]}
[{"$f":" RIGHT(CELL(\"filename\", $A$1), LEN(CELL(\"filename\", $A$1)) - SEARCH(\"]\", CELL(\"filename\", $A$1)))","v":"L1_Data"},null,null,null,null,null,null,{"$f":"IF('Actuals Inp'!H9=0,\"15/16\",\"Nominal\")","v":"15/16"}]
[null,null,null,null,{"$f":" Time!E$23","v":"Model period ending"},null,null,{"$f":" Check!$H$9","v":0},"Error chks",null,null,null,{"$f":" Time!M$23","v":"2017-03-31"},{"$f":" Time!N$23","v":"2018-03-31"},{"$f":" Time!O$23","v":"2019-03-31"},{"$f":" Time!P$23","v":"2020-03-31"},{"$f":" Time!Q$23","v":"2021-03-31"},{"$f":" Time!R$23","v":"2022-03-31"},{"$f":" Time!S$23","v":"2023-03-31"},{"$f":" Time!T$23","v":"2024-03-31"},{"$f":" Time!U$23","v":"2025-03-31"}]
[null,null,null,null,{"$f":" Time!E$154","v":"Timeline label"},null,null,{"$f":" Track!$M$2","v":0},"Track chgs",null,null,null,{"$f":" Time!M$154","v":"RP5"},{"$f":" Time!N$154","v":"RP5 / RP6"},{"$f":" Time!O$154","v":"RP6"},{"$f":" Time!P$154","v":"RP6"},{"$f":" Time!Q$154","v":"RP6"},{"$f":" Time!R$154","v":"RP6"},{"$f":" Time!S$154","v":"RP6"},{"$f":" Time!T$154","v":"RP6"},{"$f":" Time!U$154","v":"Post RP6"}]
[null,null,null,null,{"$f":" Time!E$36","v":"Financial year ending"},null,null,{"$f":" Check!$H$37","v":0},"Alerts",null,null,null,{"$f":" Time!M$36","v":2017},{"$f":" Time!N$36","v":2018},{"$f":" Time!O$36","v":2019},{"$f":" Time!P$36","v":2020},{"$f":" Time!Q$36","v":2021},{"$f":" Time!R$36","v":2022},{"$f":" Time!S$36","v":2023},{"$f":" Time!T$36","v":2024},{"$f":" Time!U$36","v":2025}]
[null,null,null,null,{"$f":" Time!E$10","v":"Model column counter"},"Para references","Defined Term","Constant","Unit",null,"Total",null,{"$f":" Time!M$10","v":1},{"$f":" Time!N$10","v":2},{"$f":" Time!O$10","v":3},{"$f":" Time!P$10","v":4},{"$f":" Time!Q$10","v":5},{"$f":" Time!R$10","v":6},{"$f":" Time!S$10","v":7},{"$f":" Time!T$10","v":8},{"$f":" Time!U$10","v":9}]
[null,null,null,null,"Reference Name",null,null,null,"sheet",null,null,null,{"$f":" $A$1","v":"L1_Data"}]
[null,null,null,null,"Reference Date",null,null,null,"date",null,null,null,{"$f":" TODAY()","v":"2017-06-30"}]
["Data Label Check Range "]
[null,null,null,{"$f":" IF(E9 <> 0, COUNTIF($E$8:$E$239, E9) - 1, 0)","v":0}]
["SCHEDULE 8 - DISTRIBUTION LICENCE"]
[null,null,null,{"$f":" IF(E11 <> 0, COUNTIF($E$8:$E$239, E11) - 1, 0)","v":0}]
[null,null,null,{"$f":" IF(E12 <> 0, COUNTIF($E$8:$E$239, E12) - 1, 0)","v":0}]
[null,null,"C3 - Regulated distribution revenue"]
[null,null,null,{"$f":" IF(E14 <> 0, COUNTIF($E$8:$E$239, E14) - 1, 0)","v":0}]
[null,null,null,{"$f":" IF(E15 <> 0, COUNTIF($E$8:$E$239, E15) - 1, 0)","v":0}]
[null,null,"3.2 Revenue for the regulatory tariff year"]
[null,null,null,{"$f":" IF(E17 <> 0, COUNTIF($E$8:$E$239, E17) - 1, 0)","v":0},{"$f":" 'DL - C3'!E$20","v":"Max regulated distribution revenue - DL"},{"$f":" 'DL - C3'!F$20","v":"3.3:"},{"$f":" 'DL - C3'!G$20","v":"RP6Tt"},{"$f":" 'DL - C3'!H$20","v":0},{"$f":" 'DL - C3'!I$20","v":"GBP m"},{"$f":" 'DL - C3'!J$20","v":0},{"$f":" 'DL - C3'!K$20","v":1139.0224517903061},{"$f":" 'DL - C3'!L$20","v":0},{"$f":" 'DL - C3'!M$20","v":0},{"$f":" 'DL - C3'!N$20","v":146.70723162255103},{"$f":" 'DL - C3'!O$20","v":180.45667531060565},{"$f":" 'DL - C3'!P$20","v":181.05631231941379},{"$f":" 'DL - C3'!Q$20","v":181.80248218502237},{"$f":" 'DL - C3'!R$20","v":180.80756738810703},{"$f":" 'DL - C3'!S$20","v":178.89784432136486},{"$f":" 'DL - C3'!T$20","v":89.294338643241502},{"$f":" 'DL - C3'!U$20","v":0}]
[null,null,null,{"$f":" IF(E18 <> 0, COUNTIF($E$8:$E$239, E18) - 1, 0)","v":0}]
[null,null,null,{"$f":" IF(E19 <> 0, COUNTIF($E$8:$E$239, E19) - 1, 0)","v":0}]
[null,null,"3.4 Revenue for the regulatory reporting year"]
[null,null,null,{"$f":" IF(E21 <> 0, COUNTIF($E$8:$E$239, E21) - 1, 0)","v":0},{"$f":" 'DL - C4'!E$27","v":"Depreciation amount - DL"},{"$f":" 'DL - C4'!F$27","v":"4.51:"},{"$f":" 'DL - C4'!G$27","v":"DEPt"},{"$f":" 'DL - C4'!H$27","v":0},{"$f":" 'DL - C4'!I$27","v":"GBP m"},{"$f":" 'DL - C4'!J$27","v":0},{"$f":" 'DL - C4'!K$27","v":460.30921339185517},{"$f":" 'DL - C4'!L$27","v":0},{"$f":" 'DL - C4'!M$27","v":0},{"$f":" 'DL - C4'!N$27","v":35.367138356629553},{"$f":" 'DL - C4'!O$27","v":69.697664357527927},{"$f":" 'DL - C4'!P$27","v":70.536802416386223},{"$f":" 'DL - C4'!Q$27","v":71.629773553935252},{"$f":" 'DL - C4'!R$27","v":72.835618874989166},{"$f":" 'DL - C4'!S$27","v":70.312021514777953},{"$f":" 'DL - C4'!T$27","v":69.930194317609107},{"$f":" 'DL - C4'!U$27","v":0}]
[null,null,null,0,{"$f":" 'DL - C5'!E$33","v":"WACC return - DL"},{"$f":" 'DL - C5'!F$33","v":"5.1:"},{"$f":" 'DL - C5'!G$33","v":"RETt"},{"$f":" 'DL - C5'!H$33","v":0},{"$f":" 'DL - C5'!I$33","v":"GBP m"},{"$f":" 'DL - C5'!J$33","v":0},{"$f":" 'DL - C5'!K$33","v":229.03422267638916},{"$f":" 'DL - C5'!L$33","v":0},{"$f":" 'DL - C5'!M$33","v":0},{"$f":" 'DL - C5'!N$33","v":17.017059518133557},{"$f":" 'DL - C5'!O$33","v":34.482598068461584},{"$f":" 'DL - C5'!P$33","v":34.925946580886006},{"$f":" 'DL - C5'!Q$33","v":35.232643688510514},{"$f":" 'DL - C5'!R$33","v":35.490218339786601},{"$f":" 'DL - C5'!S$33","v":35.776584716954829},{"$f":" 'DL - C5'!T$33","v":36.109171763656079},{"$f":" 'DL - C5'!U$33","v":0}]
[null,null,null,0,{"$f":" 'Actuals Inp'!E$29","v":"Allowed opex amount - uncollected revenue - DL"},{"$f":" 'Actuals Inp'!F$29","v":"3.4:"},{"$f":" 'Actuals Inp'!G$29","v":"BDt"},{"$f":" 'Actuals Inp'!H$29","v":0},{"$f":" 'Actuals Inp'!I$29","v":"GBP m"},{"$f":" 'Actuals Inp'!J$29","v":0},{"$f":" 'Actuals Inp'!K$29","v":0},{"$f":" 'Actuals Inp'!L$29","v":0},{"$f":" 'Actuals Inp'!M$29","v":0},{"$f":" 'Actuals Inp'!N$29","v":0},{"$f":" 'Actuals Inp'!O$29","v":0},{"$f":" 'Actuals Inp'!P$29","v":0},{"$f":" 'Actuals Inp'!Q$29","v":0},{"$f":" 'Actuals Inp'!R$29","v":0},{"$f":" 'Actuals Inp'!S$29","v":0},{"$f":" 'Actuals Inp'!T$29","v":0},{"$f":" 'Actuals Inp'!U$29","v":0}]
[null,null,null,0,{"$f":" 'DL - C6'!E$16","v":"Opex amount - DL"},{"$f":" 'DL - C6'!F$16","v":"6.1:"},{"$f":" 'DL - C6'!G$16","v":"Ot"},{"$f":" 'DL - C6'!H$16","v":0},{"$f":" 'DL - C6'!I$16","v":"GBP m"},{"$f":" 'DL - C6'!J$16","v":0},{"$f":" 'DL - C6'!K$16","v":377.74405717412589},{"$f":" 'DL - C6'!L$16","v":0},{"$f":" 'DL - C6'!M$16","v":0},{"$f":" 'DL - C6'!N$16","v":29.955347541347734},{"$f":" 'DL - C6'!O$16","v":59.22113130671255},{"$f":" 'DL - C6'!P$16","v":58.686507833434121},{"$f":" 'DL - C6'!Q$16","v":58.190520741239951},{"$f":" 'DL - C6'!R$16","v":57.694999529148006},{"$f":" 'DL - C6'!S$16","v":57.230155544910708},{"$f":" 'DL - C6'!T$16","v":56.765394677332836},{"$f":" 'DL - C6'!U$16","v":0}]
[null,null,null,0,{"$f":" 'DL - C7'!E$21","v":"Pension deficit amount - DL"},{"$f":" 'DL - C7'!F$21","v":"7.1:"},{"$f":" 'DL - C7'!G$21","v":"Pt"},{"$f":" 'DL - C7'!H$21","v":0},{"$f":" 'DL - C7'!I$21","v":"GBP m"},{"$f":" 'DL - C7'!J$21","v":0},{"$f":" 'DL - C7'!K$21","v":64.328427772479998},{"$f":" 'DL - C7'!L$21","v":0},{"$f":" 'DL - C7'!M$21","v":0},{"$f":" 'DL - C7'!N$21","v":4.9665380905599985},{"$f":" 'DL - C7'!O$21","v":9.8729934822399983},{"$f":" 'DL - C7'!P$21","v":9.8794481066399999},{"$f":" 'DL - C7'!Q$21","v":9.8704116324799998},{"$f":" 'DL - C7'!R$21","v":9.8807390315199992},{"$f":" 'DL - C7'!S$21","v":9.8949392052},{"$f":" 'DL - C7'!T$21","v":9.9633582238400002},{"$f":" 'DL - C7'!U$21","v":0}]
[null,null,null,0,{"$f":" 'DL - C8'!E$14","v":"Cost of investigation amount - DL"},{"$f":" 'DL - C8'!F$14","v":"8.1:"},{"$f":" 'DL - C8'!G$14","v":"COIt"},{"$f":" 'DL - C8'!H$14","v":0},{"$f":" 'DL - C8'!I$14","v":"GBP m"},{"$f":" 'DL - C8'!J$14","v":0},{"$f":" 'DL - C8'!K$14","v":0},{"$f":" 'DL - C8'!L$14","v":0},{"$f":" 'DL - C8'!M$14","v":0},{"$f":" 'DL - C8'!N$14","v":0},{"$f":" 'DL - C8'!O$14","v":0},{"$f":" 'DL - C8'!P$14","v":0},{"$f":" 'DL - C8'!Q$14","v":0},{"$f":" 'DL - C8'!R$14","v":0},{"$f":" 'DL - C8'!S$14","v":0},{"$f":" 'DL - C8'!T$14","v":0},{"$f":" 'DL - C8'!U$14","v":0}]
[null,null,null,0,{"$f":" 'DL - C9'!E$16","v":"Tax - DL"},{"$f":" 'DL - C9'!F$16","v":"9.1:"},{"$f":" 'DL - C9'!G$16","v":"TAXt"},{"$f":" 'DL - C9'!H$16","v":0},{"$f":" 'DL - C9'!I$16","v":"GBP m"},{"$f":" 'DL - C9'!J$16","v":0},{"$f":" 'DL - C9'!K$16","v":41.8577442423082},{"$f":" 'DL - C9'!L$16","v":0},{"$f":" 'DL - C9'!M$16","v":0},{"$f":" 'DL - C9'!N$16","v":3.6535781165018322},{"$f":" 'DL - C9'!O$16","v":6.7231797175191135},{"$f":" 'DL - C9'!P$16","v":6.8870787514037692},{"$f":" 'DL - C9'!Q$16","v":6.2734913339117151},{"$f":" 'DL - C9'!R$16","v":6.5065476445235824},{"$f":" 'DL - C9'!S$16","v":5.9933103744032152},{"$f":" 'DL - C9'!T$16","v":5.8205583040449689},{"$f":" 'DL - C9'!U$16","v":0}]
[null,null,null,0,{"$f":" 'DL - C10'!E$13","v":"Revenue protection services incentive - DL"},{"$f":" 'DL - C10'!F$13","v":"10.1:"},{"$f":" 'DL - C10'!G$13","v":"RPSIt"},{"$f":" 'DL - C10'!H$13","v":0},{"$f":" 'DL - C10'!I$13","v":"GBP m"},{"$f":" 'DL - C10'!J$13","v":0},{"$f":" 'DL - C10'!K$13","v":0},{"$f":" 'DL - C10'!L$13","v":0},{"$f":" 'DL - C10'!M$13","v":0},{"$f":" 'DL - C10'!N$13","v":0},{"$f":" 'DL - C10'!O$13","v":0},{"$f":" 'DL - C10'!P$13","v":0},{"$f":" 'DL - C10'!Q$13","v":0},{"$f":" 'DL - C10'!R$13","v":0},{"$f":" 'DL - C10'!S$13","v":0},{"$f":" 'DL - C10'!T$13","v":0},{"$f":" 'DL - C10'!U$13","v":0}]
[null,null,null,0,{"$f":" 'DL - C11'!E$13","v":"Correction factor amount - DL"},{"$f":" 'DL - C11'!F$13","v":"11.1:"},{"$f":" 'DL - C11'!G$13","v":"Kt"},{"$f":" 'DL - C11'!H$13","v":0},{"$f":" 'DL - C11'!I$13","v":"GBP m"},{"$f":" 'DL - C11'!J$13","v":0},{"$f":" 'DL - C11'!K$13","v":22.457234689468237},{"$f":" 'DL - C11'!L$13","v":0},{"$f":" 'DL - C11'!M$13","v":0},{"$f":" 'DL - C11'!N$13","v":22.457234689468237},{"$f":" 'DL - C11'!O$13","v":0},{"$f":" 'DL - C11'!P$13","v":0},{"$f":" 'DL - C11'!Q$13","v":0},{"$f":" 'DL - C11'!R$13","v":0},{"$f":" 'DL - C11'!S$13","v":0},{"$f":" 'DL - C11'!T$13","v":0},{"$f":" 'DL - C11'!U$13","v":0}]
[null,null,null,0]
[null,null,null,0]
[null,null,"C4 - Distribution RAB"]
[null,null,null,{"$f":" IF(E33 <> 0, COUNTIF($E$8:$E$239, E33) - 1, 0)","v":0}]
[null,null,null,0,{"$f":" 'DL - C4'!E$39","v":"Distribution RAB - BEG bal. - DN"},{"$f":" 'DL - C4'!F$39","v":"4.4:"},{"$f":" 'DL - C4'!G$39","v":"ORAB_DNt"},{"$f":" 'DL - C4'!H$39","v":0},{"$f":" 'DL - C4'!I$39","v":"GBP m"},{"$f":" 'DL - C4'!J$39","v":0},{"$f":" 'DL - C4'!K$39","v":0},{"$f":" 'DL - C4'!L$39","v":0},{"$f":" 'DL - C4'!M$39","v":0},{"$f":" 'DL - C4'!N$39","v":995.77861772301412},{"$f":" 'DL - C4'!O$39","v":1003.096933118432},{"$f":" 'DL - C4'!P$39","v":1017.5834062863372},{"$f":" 'DL - C4'!Q$39","v":1030.8397964921178},{"$f":" 'DL - C4'!R$39","v":1043.1284202086881},{"$f":" 'DL - C4'!S$39","v":1057.2199449305008},{"$f":" 'DL - C4'!T$39","v":1069.5659255831654},{"$f":" 'DL - C4'!U$39","v":0}]
[null,null,null,0,{"$f":" 'DL - C4'!E$74","v":"Closing balance of existing RAB - DN"},{"$f":" 'DL - C4'!F$74","v":"4.9:"},{"$f":" 'DL - C4'!G$74","v":"CE_DNt"},{"$f":" 'DL - C4'!H$74","v":0},{"$f":" 'DL - C4'!I$74","v":"GBP m"},{"$f":" 'DL - C4'!J$74","v":0},{"$f":" 'DL - C4'!K$74","v":0},{"$f":" 'DL - C4'!L$74","v":0},{"$f":" 'DL - C4'!M$74","v":0},{"$f":" 'DL - C4'!N$74","v":970.41117724038884},{"$f":" 'DL - C4'!O$74","v":921.04414283917959},{"$f":" 'DL - C4'!P$74","v":873.0212925565753},{"$f":" 'DL - C4'!Q$74","v":826.484815453132},{"$f":" 'DL - C4'!R$74","v":780.95863070503492},{"$f":" 'DL - C4'!S$74","v":736.27635589981696},{"$f":" 'DL - C4'!T$74","v":692.58808591156969},{"$f":" 'DL - C4'!U$74","v":0}]
[null,null,null,0,{"$f":" 'DL - C4'!E$123","v":"Closing balance of additional RAB - DN"},{"$f":" 'DL - C4'!F$123","v":"4.15:"},{"$f":" 'DL - C4'!G$123","v":"CADD_DNt"},{"$f":" 'DL - C4'!H$123","v":0},{"$f":" 'DL - C4'!I$123","v":"GBP m"},{"$f":" 'DL - C4'!J$123","v":0},{"$f":" 'DL - C4'!K$123","v":0},{"$f":" 'DL - C4'!L$123","v":0},{"$f":" 'DL - C4'!M$123","v":0},{"$f":" 'DL - C4'!N$123","v":32.68575587804326},{"$f":" 'DL - C4'!O$123","v":96.539263447157637},{"$f":" 'DL - C4'!P$123","v":157.81850393554257},{"$f":" 'DL - C4'!Q$123","v":216.64360475555605},{"$f":" 'DL - C4'!R$123","v":276.26131422546581},{"$f":" 'DL - C4'!S$123","v":333.28956968334842},{"$f":" 'DL - C4'!T$123","v":387.75035559376602},{"$f":" 'DL - C4'!U$123","v":0}]
[null,null,null,0,{"$f":" 'DL - C4'!E$132","v":"Qualifying capex amount - DN"},{"$f":" 'DL - C4'!F$132","v":"4.17:"},{"$f":" 'DL - C4'!G$132","v":"QCE_DNt"},{"$f":" 'DL - C4'!H$132","v":0},{"$f":" 'DL - C4'!I$132","v":"GBP m"},{"$f":" 'DL - C4'!J$132","v":0},{"$f":" 'DL - C4'!K$132","v":429.82143447023873},{"$f":" 'DL - C4'!L$132","v":0},{"$f":" 'DL - C4'!M$132","v":0},{"$f":" 'DL - C4'!N$132","v":33.200149894064161},{"$f":" 'DL - C4'!O$132","v":65.836561242927118},{"$f":" 'DL - C4'!P$132","v":65.277608837974654},{"$f":" 'DL - C4'!Q$132","v":64.723401938940256},{"$f":" 'DL - C4'!R$132","v":67.499351896366107},{"$f":" 'DL - C4'!S$132","v":66.926282398765963},{"$f":" 'DL - C4'!T$132","v":66.358078261200447},{"$f":" 'DL - C4'!U$132","v":0}]
[null,null,null,0,{"$f":" 'DL - C4'!E$141","v":"Demonstrably inefficient qualifying capex exp. - DN"},{"$f":" 'DL - C4'!F$141","v":"4.19:"},{"$f":" 'DL - C4'!G$141","v":"DIQCE_DNt"},{"$f":" 'DL - C4'!H$141","v":0},{"$f":" 'DL - C4'!I$141","v":"GBP m"},{"$f":" 'DL - C4'!J$141","v":0},{"$f":" 'DL - C4'!K$141","v":0},{"$f":" 'DL - C4'!L$141","v":0},{"$f":" 'DL - C4'!M$141","v":0},{"$f":" 'DL - C4'!N$141","v":0},{"$f":" 'DL - C4'!O$141","v":0},{"$f":" 'DL - C4'!P$141","v":0},{"$f":" 'DL - C4'!Q$141","v":0},{"$f":" 'DL - C4'!R$141","v":0},{"$f":" 'DL - C4'!S$141","v":0},{"$f":" 'DL - C4'!T$141","v":0},{"$f":" 'DL - C4'!U$141","v":0}]
[null,null,null,0,{"$f":" 'DL - C4'!E$151","v":"Pass through capex expenditure - DN"},{"$f":" 'DL - C4'!F$151","v":"4.21:"},{"$f":" 'DL - C4'!G$151","v":"PTCE_DNt"},{"$f":" 'DL - C4'!H$151","v":0},{"$f":" 'DL - C4'!I$151","v":"GBP m"},{"$f":" 'DL - C4'!J$151","v":0},{"$f":" 'DL - C4'!K$151","v":0},{"$f":" 'DL - C4'!L$151","v":0},{"$f":" 'DL - C4'!M$151","v":0},{"$f":" 'DL - C4'!N$151","v":0},{"$f":" 'DL - C4'!O$151","v":0},{"$f":" 'DL - C4'!P$151","v":0},{"$f":" 'DL - C4'!Q$151","v":0},{"$f":" 'DL - C4'!R$151","v":0},{"$f":" 'DL - C4'!S$151","v":0},{"$f":" 'DL - C4'!T$151","v":0},{"$f":" 'DL - C4'!U$151","v":0}]
[null,null,null,0,{"$f":" 'DL - C4'!E$170","v":"Demonstrably inefficient pass through capex exp. - DN"},{"$f":" 'DL - C4'!F$170","v":"4.25:"},{"$f":" 'DL - C4'!G$170","v":"DIPTCE_DNt"},{"$f":" 'DL - C4'!H$170","v":0},{"$f":" 'DL - C4'!I$170","v":"GBP m"},{"$f":" 'DL - C4'!J$170","v":0},{"$f":" 'DL - C4'!K$170","v":0},{"$f":" 'DL - C4'!L$170","v":0},{"$f":" 'DL - C4'!M$170","v":0},{"$f":" 'DL - C4'!N$170","v":0},{"$f":" 'DL - C4'!O$170","v":0},{"$f":" 'DL - C4'!P$170","v":0},{"$f":" 'DL - C4'!Q$170","v":0},{"$f":" 'DL - C4'!R$170","v":0},{"$f":" 'DL - C4'!S$170","v":0},{"$f":" 'DL - C4'!T$170","v":0},{"$f":" 'DL - C4'!U$170","v":0}]
[null,null,null,0,{"$f":" 'DL - C4'!E$218","v":"Capex disposals - DN"},{"$f":" 'DL - C4'!F$218","v":"4.30:"},{"$f":" 'DL - C4'!G$218","v":"CD_DNt"},{"$f":" 'DL - C4'!H$218","v":0},{"$f":" 'DL - C4'!I$218","v":"GBP m"},{"$f":" 'DL - C4'!J$218","v":0},{"$f":" 'DL - C4'!K$218","v":6.5983646876528662E-2},{"$f":" 'DL - C4'!L$218","v":0},{"$f":" 'DL - C4'!M$218","v":0},{"$f":" 'DL - C4'!N$218","v":1.6641388436482087E-2},{"$f":" 'DL - C4'!O$218","v":0},{"$f":" 'DL - C4'!P$218","v":4.9342258440046569E-2},{"$f":" 'DL - C4'!Q$218","v":0},{"$f":" 'DL - C4'!R$218","v":0},{"$f":" 'DL - C4'!S$218","v":0},{"$f":" 'DL - C4'!T$218","v":0},{"$f":" 'DL - C4'!U$218","v":0}]
[null,null,null,0,{"$f":" 'DL - C4'!E$246","v":"Capex incentive amount - DN"},{"$f":" 'DL - C4'!F$246","v":"4.32:"},{"$f":" 'DL - C4'!G$246","v":"CI_DNt"},{"$f":" 'DL - C4'!H$246","v":0},{"$f":" 'DL - C4'!I$246","v":"GBP m"},{"$f":" 'DL - C4'!J$246","v":0},{"$f":" 'DL - C4'!K$246","v":0},{"$f":" 'DL - C4'!L$246","v":0},{"$f":" 'DL - C4'!M$246","v":0},{"$f":" 'DL - C4'!N$246","v":0},{"$f":" 'DL - C4'!O$246","v":0},{"$f":" 'DL - C4'!P$246","v":0},{"$f":" 'DL - C4'!Q$246","v":0},{"$f":" 'DL - C4'!R$246","v":0},{"$f":" 'DL - C4'!S$246","v":0},{"$f":" 'DL - C4'!T$246","v":0},{"$f":" 'DL - C4'!U$246","v":0}]
[null,null,null,0]
[null,null,null,0]
[null,null,"C4 - Enduring solution RAB"]
[null,null,null,{"$f":" IF(E46 <> 0, COUNTIF($E$8:$E$239, E46) - 1, 0)","v":0}]
[null,null,null,0,{"$f":" 'DL - C4'!E$293","v":"Enduring solution RAB - BEG bal. - ES"},{"$f":" 'DL - C4'!F$293","v":"4.4:"},{"$f":" 'DL - C4'!G$293","v":"ORAB_ESt"},{"$f":" 'DL - C4'!H$293","v":0},{"$f":" 'DL - C4'!I$293","v":"GBP m"},{"$f":" 'DL - C4'!J$293","v":0},{"$f":" 'DL - C4'!K$293","v":0},{"$f":" 'DL - C4'!L$293","v":0},{"$f":" 'DL - C4'!M$293","v":0},{"$f":" 'DL - C4'!N$293","v":15.017422935829345},{"$f":" 'DL - C4'!O$293","v":13.387984245678567},{"$f":" 'DL - C4'!P$293","v":10.129106865377011},{"$f":" 'DL - C4'!Q$293","v":6.8702294850754564},{"$f":" 'DL - C4'!R$293","v":3.6113521047739017},{"$f":" 'DL - C4'!S$293","v":0.35247472447234784},{"$f":" 'DL - C4'!T$293","v":-2.7240918364910272E-3},{"$f":" 'DL - C4'!U$293","v":0}]
[null,null,null,0,{"$f":" 'DL - C4'!E$327","v":"Closing balance of existing RAB - ES"},{"$f":" 'DL - C4'!F$327","v":"4.9:"},{"$f":" 'DL - C4'!G$327","v":"CE_ESt"},{"$f":" 'DL - C4'!H$327","v":0},{"$f":" 'DL - C4'!I$327","v":"GBP m"},{"$f":" 'DL - C4'!J$327","v":0},{"$f":" 'DL - C4'!K$327","v":0},{"$f":" 'DL - C4'!L$327","v":0},{"$f":" 'DL - C4'!M$327","v":0},{"$f":" 'DL - C4'!N$327","v":13.387984245678567},{"$f":" 'DL - C4'!O$327","v":10.129106865377011},{"$f":" 'DL - C4'!P$327","v":6.8702294850754564},{"$f":" 'DL - C4'!Q$327","v":3.6113521047739017},{"$f":" 'DL - C4'!R$327","v":0.35247472447234784},{"$f":" 'DL - C4'!S$327","v":-2.7240918364910272E-3},{"$f":" 'DL - C4'!T$327","v":-2.7240918364910272E-3},{"$f":" 'DL - C4'!U$327","v":0}]
[null,null,null,0,{"$f":" 'DL - C4'!E$376","v":"Closing balance of additional RAB - ES"},{"$f":" 'DL - C4'!F$376","v":"4.15:"},{"$f":" 'DL - C4'!G$376","v":"CADD_ESt"},{"$f":" 'DL - C4'!H$376","v":0},{"$f":" 'DL - C4'!I$376","v":"GBP m"},{"$f":" 'DL - C4'!J$376","v":0},{"$f":" 'DL - C4'!K$376","v":0},{"$f":" 'DL - C4'!L$376","v":0},{"$f":" 'DL - C4'!M$376","v":0},{"$f":" 'DL - C4'!N$376","v":0},{"$f":" 'DL - C4'!O$376","v":0},{"$f":" 'DL - C4'!P$376","v":0},{"$f":" 'DL - C4'!Q$376","v":0},{"$f":" 'DL - C4'!R$376","v":0},{"$f":" 'DL - C4'!S$376","v":0},{"$f":" 'DL - C4'!T$376","v":0},{"$f":" 'DL - C4'!U$376","v":0}]
[null,null,null,0,{"$f":" 'DL - C4'!E$385","v":"Qualifying capex amount - ES"},{"$f":" 'DL - C4'!F$385","v":"4.17:"},{"$f":" 'DL - C4'!G$385","v":"QCE_ESt"},{"$f":" 'DL - C4'!H$385","v":0},{"$f":" 'DL - C4'!I$385","v":"GBP m"},{"$f":" 'DL - C4'!J$385","v":0},{"$f":" 'DL - C4'!K$385","v":0},{"$f":" 'DL - C4'!L$385","v":0},{"$f":" 'DL - C4'!M$385","v":0},{"$f":" 'DL - C4'!N$385","v":0},{"$f":" 'DL - C4'!O$385","v":0},{"$f":" 'DL - C4'!P$385","v":0},{"$f":" 'DL - C4'!Q$385","v":0},{"$f":" 'DL - C4'!R$385","v":0},{"$f":" 'DL - C4'!S$385","v":0},{"$f":" 'DL - C4'!T$385","v":0},{"$f":" 'DL - C4'!U$385","v":0}]
[null,null,null,0,{"$f":" 'DL - C4'!E$394","v":"Demonstrably inefficient qualifying capex exp. - ES"},{"$f":" 'DL - C4'!F$394","v":"4.19:"},{"$f":" 'DL - C4'!G$394","v":"DIQCE_ESt"},{"$f":" 'DL - C4'!H$394","v":0},{"$f":" 'DL - C4'!I$394","v":"GBP m"},{"$f":" 'DL - C4'!J$394","v":0},{"$f":" 'DL - C4'!K$394","v":0},{"$f":" 'DL - C4'!L$394","v":0},{"$f":" 'DL - C4'!M$394","v":0},{"$f":" 'DL - C4'!N$394","v":0},{"$f":" 'DL - C4'!O$394","v":0},{"$f":" 'DL - C4'!P$394","v":0},{"$f":" 'DL - C4'!Q$394","v":0},{"$f":" 'DL - C4'!R$394","v":0},{"$f":" 'DL - C4'!S$394","v":0},{"$f":" 'DL - C4'!T$394","v":0},{"$f":" 'DL - C4'!U$394","v":0}]
[null,null,null,0,{"$f":" 'DL - C4'!E$404","v":"Pass through capex expenditure - ES"},{"$f":" 'DL - C4'!F$404","v":"4.21:"},{"$f":" 'DL - C4'!G$404","v":"PTCE_ESt"},{"$f":" 'DL - C4'!H$404","v":0},{"$f":" 'DL - C4'!I$404","v":"GBP m"},{"$f":" 'DL - C4'!J$404","v":0},{"$f":" 'DL - C4'!K$404","v":0},{"$f":" 'DL - C4'!L$404","v":0},{"$f":" 'DL - C4'!M$404","v":0},{"$f":" 'DL - C4'!N$404","v":0},{"$f":" 'DL - C4'!O$404","v":0},{"$f":" 'DL - C4'!P$404","v":0},{"$f":" 'DL - C4'!Q$404","v":0},{"$f":" 'DL - C4'!R$404","v":0},{"$f":" 'DL - C4'!S$404","v":0},{"$f":" 'DL - C4'!T$404","v":0},{"$f":" 'DL - C4'!U$404","v":0}]
[null,null,null,0,{"$f":" 'DL - C4'!E$423","v":"Demonstrably inefficient pass through capex exp. - ES"},{"$f":" 'DL - C4'!F$423","v":"4.25:"},{"$f":" 'DL - C4'!G$423","v":"DIPTCE_ESt"},{"$f":" 'DL - C4'!H$423","v":0},{"$f":" 'DL - C4'!I$423","v":"GBP m"},{"$f":" 'DL - C4'!J$423","v":0},{"$f":" 'DL - C4'!K$423","v":0},{"$f":" 'DL - C4'!L$423","v":0},{"$f":" 'DL - C4'!M$423","v":0},{"$f":" 'DL - C4'!N$423","v":0},{"$f":" 'DL - C4'!O$423","v":0},{"$f":" 'DL - C4'!P$423","v":0},{"$f":" 'DL - C4'!Q$423","v":0},{"$f":" 'DL - C4'!R$423","v":0},{"$f":" 'DL - C4'!S$423","v":0},{"$f":" 'DL - C4'!T$423","v":0},{"$f":" 'DL - C4'!U$423","v":0}]
[null,null,null,0,{"$f":" 'DL - C4'!E$471","v":"Capex disposals - ES"},{"$f":" 'DL - C4'!F$471","v":"4.30:"},{"$f":" 'DL - C4'!G$471","v":"CD_ESt"},{"$f":" 'DL - C4'!H$471","v":0},{"$f":" 'DL - C4'!I$471","v":"GBP m"},{"$f":" 'DL - C4'!J$471","v":0},{"$f":" 'DL - C4'!K$471","v":0},{"$f":" 'DL - C4'!L$471","v":0},{"$f":" 'DL - C4'!M$471","v":0},{"$f":" 'DL - C4'!N$471","v":0},{"$f":" 'DL - C4'!O$471","v":0},{"$f":" 'DL - C4'!P$471","v":0},{"$f":" 'DL - C4'!Q$471","v":0},{"$f":" 'DL - C4'!R$471","v":0},{"$f":" 'DL - C4'!S$471","v":0},{"$f":" 'DL - C4'!T$471","v":0},{"$f":" 'DL - C4'!U$471","v":0}]
[null,null,null,0,{"$f":" 'DL - C4'!E$497","v":"Capex incentive amount - ES"},{"$f":" 'DL - C4'!F$497","v":"4.32:"},{"$f":" 'DL - C4'!G$497","v":"CI_ESt"},{"$f":" 'DL - C4'!H$497","v":0},{"$f":" 'DL - C4'!I$497","v":"GBP m"},{"$f":" 'DL - C4'!J$497","v":0},{"$f":" 'DL - C4'!K$497","v":0},{"$f":" 'DL - C4'!L$497","v":0},{"$f":" 'DL - C4'!M$497","v":0},{"$f":" 'DL - C4'!N$497","v":0},{"$f":" 'DL - C4'!O$497","v":0},{"$f":" 'DL - C4'!P$497","v":0},{"$f":" 'DL - C4'!Q$497","v":0},{"$f":" 'DL - C4'!R$497","v":0},{"$f":" 'DL - C4'!S$497","v":0},{"$f":" 'DL - C4'!T$497","v":0},{"$f":" 'DL - C4'!U$497","v":0}]
[null,null,null,0]
[null,null,null,0]
[null,null,"C4 - Metering RAB"]
[null,null,null,{"$f":" IF(E59 <> 0, COUNTIF($E$8:$E$239, E59) - 1, 0)","v":0}]
[null,null,null,0,{"$f":" 'DL - C4'!E$544","v":"Metering RAB - BEG bal. - MTRN"},{"$f":" 'DL - C4'!F$544","v":"4.4:"},{"$f":" 'DL - C4'!G$544","v":"ORAB_MTRNt"},{"$f":" 'DL - C4'!H$544","v":0},{"$f":" 'DL - C4'!I$544","v":"GBP m"},{"$f":" 'DL - C4'!J$544","v":0},{"$f":" 'DL - C4'!K$544","v":0},{"$f":" 'DL - C4'!L$544","v":0},{"$f":" 'DL - C4'!M$544","v":0},{"$f":" 'DL - C4'!N$544","v":42.36853561870057},{"$f":" 'DL - C4'!O$544","v":45.525563201506138},{"$f":" 'DL - C4'!P$544","v":49.974433517317074},{"$f":" 'DL - C4'!Q$544","v":53.122127185322796},{"$f":" 'DL - C4'!R$544","v":55.562502619977764},{"$f":" 'DL - C4'!S$544","v":57.046627421581576},{"$f":" 'DL - C4'!T$544","v":57.952035527777092},{"$f":" 'DL - C4'!U$544","v":0}]
[null,null,null,0,{"$f":" 'DL - C4'!E$578","v":"Closing balance of existing RAB - MTRN"},{"$f":" 'DL - C4'!F$578","v":"4.9:"},{"$f":" 'DL - C4'!G$578","v":"CE_MTRNt"},{"$f":" 'DL - C4'!H$578","v":0},{"$f":" 'DL - C4'!I$578","v":"GBP m"},{"$f":" 'DL - C4'!J$578","v":0},{"$f":" 'DL - C4'!K$578","v":0},{"$f":" 'DL - C4'!L$578","v":0},{"$f":" 'DL - C4'!M$578","v":0},{"$f":" 'DL - C4'!N$578","v":39.99645344466979},{"$f":" 'DL - C4'!O$578","v":35.68632116937026},{"$f":" 'DL - C4'!P$578","v":32.158125705942496},{"$f":" 'DL - C4'!Q$578","v":28.629930242514732},{"$f":" 'DL - C4'!R$578","v":25.044680428763847},{"$f":" 'DL - C4'!S$578","v":21.524297472891185},{"$f":" 'DL - C4'!T$578","v":18.219489412137154},{"$f":" 'DL - C4'!U$578","v":0}]
[null,null,null,0,{"$f":" 'DL - C4'!E$627","v":"Closing balance of additional RAB - MTRN"},{"$f":" 'DL - C4'!F$627","v":"4.15:"},{"$f":" 'DL - C4'!G$627","v":"CADD_MTRNt"},{"$f":" 'DL - C4'!H$627","v":0},{"$f":" 'DL - C4'!I$627","v":"GBP m"},{"$f":" 'DL - C4'!J$627","v":0},{"$f":" 'DL - C4'!K$627","v":0},{"$f":" 'DL - C4'!L$627","v":0},{"$f":" 'DL - C4'!M$627","v":0},{"$f":" 'DL - C4'!N$627","v":5.5291097568363465},{"$f":" 'DL - C4'!O$627","v":14.288112347946816},{"$f":" 'DL - C4'!P$627","v":20.9640014793803},{"$f":" 'DL - C4'!Q$627","v":26.932572377463035},{"$f":" 'DL - C4'!R$627","v":32.001946992817729},{"$f":" 'DL - C4'!S$627","v":36.427738054885907},{"$f":" 'DL - C4'!T$627","v":40.232143978232926},{"$f":" 'DL - C4'!U$627","v":0}]
[null,null,null,0,{"$f":" 'DL - C4'!E$636","v":"Qualifying capex amount - MTRN"},{"$f":" 'DL - C4'!F$636","v":"4.17:"},{"$f":" 'DL - C4'!G$636","v":"QCE_MTRNt"},{"$f":" 'DL - C4'!H$636","v":0},{"$f":" 'DL - C4'!I$636","v":"GBP m"},{"$f":" 'DL - C4'!J$636","v":0},{"$f":" 'DL - C4'!K$636","v":52.563119497773478},{"$f":" 'DL - C4'!L$636","v":0},{"$f":" 'DL - C4'!M$636","v":0},{"$f":" 'DL - C4'!N$636","v":5.7197688125853379},{"$f":" 'DL - C4'!O$636","v":9.4555043381381285},{"$f":" 'DL - C4'!P$636","v":7.9526634274502168},{"$f":" 'DL - C4'!Q$636","v":7.7694147279818377},{"$f":" 'DL - C4'!R$636","v":7.375033643373107},{"$f":" 'DL - C4'!S$636","v":7.21788081525614},{"$f":" 'DL - C4'!T$636","v":7.0728537329887118},{"$f":" 'DL - C4'!U$636","v":0}]
[null,null,null,0,{"$f":" 'DL - C4'!E$645","v":"Demonstrably inefficient qualifying capex exp. - MTRN"},{"$f":" 'DL - C4'!F$645","v":"4.19:"},{"$f":" 'DL - C4'!G$645","v":"DIQCE_MTRNt"},{"$f":" 'DL - C4'!H$645","v":0},{"$f":" 'DL - C4'!I$645","v":"GBP m"},{"$f":" 'DL - C4'!J$645","v":0},{"$f":" 'DL - C4'!K$645","v":0},{"$f":" 'DL - C4'!L$645","v":0},{"$f":" 'DL - C4'!M$645","v":0},{"$f":" 'DL - C4'!N$645","v":0},{"$f":" 'DL - C4'!O$645","v":0},{"$f":" 'DL - C4'!P$645","v":0},{"$f":" 'DL - C4'!Q$645","v":0},{"$f":" 'DL - C4'!R$645","v":0},{"$f":" 'DL - C4'!S$645","v":0},{"$f":" 'DL - C4'!T$645","v":0},{"$f":" 'DL - C4'!U$645","v":0}]
[null,null,null,0,{"$f":" 'DL - C4'!E$655","v":"Pass through capex expenditure - MTRN"},{"$f":" 'DL - C4'!F$655","v":"4.21:"},{"$f":" 'DL - C4'!G$655","v":"PTCE_MTRNt"},{"$f":" 'DL - C4'!H$655","v":0},{"$f":" 'DL - C4'!I$655","v":"GBP m"},{"$f":" 'DL - C4'!J$655","v":0},{"$f":" 'DL - C4'!K$655","v":0},{"$f":" 'DL - C4'!L$655","v":0},{"$f":" 'DL - C4'!M$655","v":0},{"$f":" 'DL - C4'!N$655","v":0},{"$f":" 'DL - C4'!O$655","v":0},{"$f":" 'DL - C4'!P$655","v":0},{"$f":" 'DL - C4'!Q$655","v":0},{"$f":" 'DL - C4'!R$655","v":0},{"$f":" 'DL - C4'!S$655","v":0},{"$f":" 'DL - C4'!T$655","v":0},{"$f":" 'DL - C4'!U$655","v":0}]
[null,null,null,0,{"$f":" 'DL - C4'!E$674","v":"Demonstrably inefficient pass through capex exp. - MTRN"},{"$f":" 'DL - C4'!F$674","v":"4.25:"},{"$f":" 'DL - C4'!G$674","v":"DIPTCE_MTRNt"},{"$f":" 'DL - C4'!H$674","v":0},{"$f":" 'DL - C4'!I$674","v":"GBP m"},{"$f":" 'DL - C4'!J$674","v":0},{"$f":" 'DL - C4'!K$674","v":0},{"$f":" 'DL - C4'!L$674","v":0},{"$f":" 'DL - C4'!M$674","v":0},{"$f":" 'DL - C4'!N$674","v":0},{"$f":" 'DL - C4'!O$674","v":0},{"$f":" 'DL - C4'!P$674","v":0},{"$f":" 'DL - C4'!Q$674","v":0},{"$f":" 'DL - C4'!R$674","v":0},{"$f":" 'DL - C4'!S$674","v":0},{"$f":" 'DL - C4'!T$674","v":0},{"$f":" 'DL - C4'!U$674","v":0}]
[null,null,null,0,{"$f":" 'DL - C4'!E$722","v":"Capex disposals - MTRN"},{"$f":" 'DL - C4'!F$722","v":"4.30:"},{"$f":" 'DL - C4'!G$722","v":"CD_MTRNt"},{"$f":" 'DL - C4'!H$722","v":0},{"$f":" 'DL - C4'!I$722","v":"GBP m"},{"$f":" 'DL - C4'!J$722","v":0},{"$f":" 'DL - C4'!K$722","v":0},{"$f":" 'DL - C4'!L$722","v":0},{"$f":" 'DL - C4'!M$722","v":0},{"$f":" 'DL - C4'!N$722","v":0},{"$f":" 'DL - C4'!O$722","v":0},{"$f":" 'DL - C4'!P$722","v":0},{"$f":" 'DL - C4'!Q$722","v":0},{"$f":" 'DL - C4'!R$722","v":0},{"$f":" 'DL - C4'!S$722","v":0},{"$f":" 'DL - C4'!T$722","v":0},{"$f":" 'DL - C4'!U$722","v":0}]
[null,null,null,0,{"$f":" 'DL - C4'!E$748","v":"Capex incentive amount - MTRN"},{"$f":" 'DL - C4'!F$748","v":"4.32:"},{"$f":" 'DL - C4'!G$748","v":"CI_MTRNt"},{"$f":" 'DL - C4'!H$748","v":0},{"$f":" 'DL - C4'!I$748","v":"GBP m"},{"$f":" 'DL - C4'!J$748","v":0},{"$f":" 'DL - C4'!K$748","v":0},{"$f":" 'DL - C4'!L$748","v":0},{"$f":" 'DL - C4'!M$748","v":0},{"$f":" 'DL - C4'!N$748","v":0},{"$f":" 'DL - C4'!O$748","v":0},{"$f":" 'DL - C4'!P$748","v":0},{"$f":" 'DL - C4'!Q$748","v":0},{"$f":" 'DL - C4'!R$748","v":0},{"$f":" 'DL - C4'!S$748","v":0},{"$f":" 'DL - C4'!T$748","v":0},{"$f":" 'DL - C4'!U$748","v":0}]
[null,null,null,0]
[null,null,null,0]
[null,null,"C4 - Rathlin RAB"]
[null,null,null,{"$f":" IF(E72 <> 0, COUNTIF($E$8:$E$239, E72) - 1, 0)","v":0}]
[null,null,null,0,{"$f":" 'DL - C4'!E$872","v":"Rathlin RAB - BEG bal. - RT"},{"$f":" 'DL - C4'!F$872","v":"4.4:"},{"$f":" 'DL - C4'!G$872","v":"ORAB_RTt"},{"$f":" 'DL - C4'!H$872","v":0},{"$f":" 'DL - C4'!I$872","v":"GBP m"},{"$f":" 'DL - C4'!J$872","v":0},{"$f":" 'DL - C4'!K$872","v":0},{"$f":" 'DL - C4'!L$872","v":0},{"$f":" 'DL - C4'!M$872","v":0},{"$f":" 'DL - C4'!N$872","v":3.845860498869262},{"$f":" 'DL - C4'!O$872","v":3.7633114153108989},{"$f":" 'DL - C4'!P$872","v":3.5982132481941731},{"$f":" 'DL - C4'!Q$872","v":3.4331150810774469},{"$f":" 'DL - C4'!R$872","v":3.2680169139607207},{"$f":" 'DL - C4'!S$872","v":3.1029187468439945},{"$f":" 'DL - C4'!T$872","v":2.9378205797272683},{"$f":" 'DL - C4'!U$872","v":0}]
[null,null,null,0,{"$f":" 'DL - C4'!E$906","v":"Closing balance of existing RAB - RT"},{"$f":" 'DL - C4'!F$906","v":"4.9:"},{"$f":" 'DL - C4'!G$906","v":"CE_RTt"},{"$f":" 'DL - C4'!H$906","v":0},{"$f":" 'DL - C4'!I$906","v":"GBP m"},{"$f":" 'DL - C4'!J$906","v":0},{"$f":" 'DL - C4'!K$906","v":0},{"$f":" 'DL - C4'!L$906","v":0},{"$f":" 'DL - C4'!M$906","v":0},{"$f":" 'DL - C4'!N$906","v":3.7633114153108989},{"$f":" 'DL - C4'!O$906","v":3.5982132481941731},{"$f":" 'DL - C4'!P$906","v":3.4331150810774469},{"$f":" 'DL - C4'!Q$906","v":3.2680169139607207},{"$f":" 'DL - C4'!R$906","v":3.1029187468439945},{"$f":" 'DL - C4'!S$906","v":2.9378205797272683},{"$f":" 'DL - C4'!T$906","v":2.7727224126105421},{"$f":" 'DL - C4'!U$906","v":0}]
[null,null,null,0,{"$f":" 'DL - C4'!E$954","v":"Closing balance of additional RAB - RT"},{"$f":" 'DL - C4'!F$954","v":"4.15:"},{"$f":" 'DL - C4'!G$954","v":"CADD_RTt"},{"$f":" 'DL - C4'!H$954","v":0},{"$f":" 'DL - C4'!I$954","v":"GBP m"},{"$f":" 'DL - C4'!J$954","v":0},{"$f":" 'DL - C4'!K$954","v":0},{"$f":" 'DL - C4'!L$954","v":0},{"$f":" 'DL - C4'!M$954","v":0},{"$f":" 'DL - C4'!N$954","v":0},{"$f":" 'DL - C4'!O$954","v":0},{"$f":" 'DL - C4'!P$954","v":0},{"$f":" 'DL - C4'!Q$954","v":0},{"$f":" 'DL - C4'!R$954","v":0},{"$f":" 'DL - C4'!S$954","v":0},{"$f":" 'DL - C4'!T$954","v":0},{"$f":" 'DL - C4'!U$954","v":0}]
[null,null,null,0,{"$f":" 'DL - C4'!E$963","v":"Qualifying capex amount - RT"},{"$f":" 'DL - C4'!F$963","v":"4.17:"},{"$f":" 'DL - C4'!G$963","v":"QCE_RTt"},{"$f":" 'DL - C4'!H$963","v":0},{"$f":" 'DL - C4'!I$963","v":"GBP m"},{"$f":" 'DL - C4'!J$963","v":0},{"$f":" 'DL - C4'!K$963","v":0},{"$f":" 'DL - C4'!L$963","v":0},{"$f":" 'DL - C4'!M$963","v":0},{"$f":" 'DL - C4'!N$963","v":0},{"$f":" 'DL - C4'!O$963","v":0},{"$f":" 'DL - C4'!P$963","v":0},{"$f":" 'DL - C4'!Q$963","v":0},{"$f":" 'DL - C4'!R$963","v":0},{"$f":" 'DL - C4'!S$963","v":0},{"$f":" 'DL - C4'!T$963","v":0},{"$f":" 'DL - C4'!U$963","v":0}]
[null,null,null,0,{"$f":" 'DL - C4'!E$972","v":"Demonstrably inefficient qualifying capex exp. - RT"},{"$f":" 'DL - C4'!F$972","v":"4.19:"},{"$f":" 'DL - C4'!G$972","v":"DIQCE_RTt"},{"$f":" 'DL - C4'!H$972","v":0},{"$f":" 'DL - C4'!I$972","v":"GBP m"},{"$f":" 'DL - C4'!J$972","v":0},{"$f":" 'DL - C4'!K$972","v":0},{"$f":" 'DL - C4'!L$972","v":0},{"$f":" 'DL - C4'!M$972","v":0},{"$f":" 'DL - C4'!N$972","v":0},{"$f":" 'DL - C4'!O$972","v":0},{"$f":" 'DL - C4'!P$972","v":0},{"$f":" 'DL - C4'!Q$972","v":0},{"$f":" 'DL - C4'!R$972","v":0},{"$f":" 'DL - C4'!S$972","v":0},{"$f":" 'DL - C4'!T$972","v":0},{"$f":" 'DL - C4'!U$972","v":0}]
[null,null,null,0,{"$f":" 'DL - C4'!E$982","v":"Pass through capex expenditure - RT"},{"$f":" 'DL - C4'!F$982","v":"4.21:"},{"$f":" 'DL - C4'!G$982","v":"PTCE_RTt"},{"$f":" 'DL - C4'!H$982","v":0},{"$f":" 'DL - C4'!I$982","v":"GBP m"},{"$f":" 'DL - C4'!J$982","v":0},{"$f":" 'DL - C4'!K$982","v":0},{"$f":" 'DL - C4'!L$982","v":0},{"$f":" 'DL - C4'!M$982","v":0},{"$f":" 'DL - C4'!N$982","v":0},{"$f":" 'DL - C4'!O$982","v":0},{"$f":" 'DL - C4'!P$982","v":0},{"$f":" 'DL - C4'!Q$982","v":0},{"$f":" 'DL - C4'!R$982","v":0},{"$f":" 'DL - C4'!S$982","v":0},{"$f":" 'DL - C4'!T$982","v":0},{"$f":" 'DL - C4'!U$982","v":0}]
[null,null,null,0,{"$f":" 'DL - C4'!E$1001","v":"Demonstrably inefficient pass through capex exp. - RT"},{"$f":" 'DL - C4'!F$1001","v":"4.25:"},{"$f":" 'DL - C4'!G$1001","v":"DIPTCE_RTt"},{"$f":" 'DL - C4'!H$1001","v":0},{"$f":" 'DL - C4'!I$1001","v":"GBP m"},{"$f":" 'DL - C4'!J$1001","v":0},{"$f":" 'DL - C4'!K$1001","v":0},{"$f":" 'DL - C4'!L$1001","v":0},{"$f":" 'DL - C4'!M$1001","v":0},{"$f":" 'DL - C4'!N$1001","v":0},{"$f":" 'DL - C4'!O$1001","v":0},{"$f":" 'DL - C4'!P$1001","v":0},{"$f":" 'DL - C4'!Q$1001","v":0},{"$f":" 'DL - C4'!R$1001","v":0},{"$f":" 'DL - C4'!S$1001","v":0},{"$f":" 'DL - C4'!T$1001","v":0},{"$f":" 'DL - C4'!U$1001","v":0}]
[null,null,null,0,{"$f":" 'DL - C4'!E$1049","v":"Capex disposals - RT"},{"$f":" 'DL - C4'!F$1049","v":"4.30:"},{"$f":" 'DL - C4'!G$1049","v":"CD_RTt"},{"$f":" 'DL - C4'!H$1049","v":0},{"$f":" 'DL - C4'!I$1049","v":"GBP m"},{"$f":" 'DL - C4'!J$1049","v":0},{"$f":" 'DL - C4'!K$1049","v":0},{"$f":" 'DL - C4'!L$1049","v":0},{"$f":" 'DL - C4'!M$1049","v":0},{"$f":" 'DL - C4'!N$1049","v":0},{"$f":" 'DL - C4'!O$1049","v":0},{"$f":" 'DL - C4'!P$1049","v":0},{"$f":" 'DL - C4'!Q$1049","v":0},{"$f":" 'DL - C4'!R$1049","v":0},{"$f":" 'DL - C4'!S$1049","v":0},{"$f":" 'DL - C4'!T$1049","v":0},{"$f":" 'DL - C4'!U$1049","v":0}]
[null,null,null,0,{"$f":" 'DL - C4'!E$1076","v":"Capex incentive amount - RT"},{"$f":" 'DL - C4'!F$1076","v":"4.32:"},{"$f":" 'DL - C4'!G$1076","v":"CI_RTt"},{"$f":" 'DL - C4'!H$1076","v":0},{"$f":" 'DL - C4'!I$1076","v":"GBP m"},{"$f":" 'DL - C4'!J$1076","v":0},{"$f":" 'DL - C4'!K$1076","v":0},{"$f":" 'DL - C4'!L$1076","v":0},{"$f":" 'DL - C4'!M$1076","v":0},{"$f":" 'DL - C4'!N$1076","v":0},{"$f":" 'DL - C4'!O$1076","v":0},{"$f":" 'DL - C4'!P$1076","v":0},{"$f":" 'DL - C4'!Q$1076","v":0},{"$f":" 'DL - C4'!R$1076","v":0},{"$f":" 'DL - C4'!S$1076","v":0},{"$f":" 'DL - C4'!T$1076","v":0},{"$f":" 'DL - C4'!U$1076","v":0}]
[null,null,null,0]
[null,null,null,0]
[null,null,"C4 - FEMO RAB"]
[null,null,null,{"$f":" IF(E85 <> 0, COUNTIF($E$8:$E$239, E85) - 1, 0)","v":0}]
[null,null,null,0,{"$f":" 'DL - C4'!E$1123","v":"FEMO RAB - BEG bal. - FE"},{"$f":" 'DL - C4'!F$1123","v":"4.4:"},{"$f":" 'DL - C4'!G$1123","v":"ORAB_FEt"},{"$f":" 'DL - C4'!H$1123","v":0},{"$f":" 'DL - C4'!I$1123","v":"GBP m"},{"$f":" 'DL - C4'!J$1123","v":0},{"$f":" 'DL - C4'!K$1123","v":0},{"$f":" 'DL - C4'!L$1123","v":0},{"$f":" 'DL - C4'!M$1123","v":0},{"$f":" 'DL - C4'!N$1123","v":-6.2712591705853347E-4},{"$f":" 'DL - C4'!O$1123","v":-6.2712591705964369E-4},{"$f":" 'DL - C4'!P$1123","v":-6.2712591705964369E-4},{"$f":" 'DL - C4'!Q$1123","v":-6.2712591705964369E-4},{"$f":" 'DL - C4'!R$1123","v":-6.2712591705964369E-4},{"$f":" 'DL - C4'!S$1123","v":-6.2712591705964369E-4},{"$f":" 'DL - C4'!T$1123","v":-6.2712591705964369E-4},{"$f":" 'DL - C4'!U$1123","v":0}]
[null,null,null,0,{"$f":" 'DL - C4'!E$1157","v":"Closing balance of existing RAB - FE"},{"$f":" 'DL - C4'!F$1157","v":"4.9:"},{"$f":" 'DL - C4'!G$1157","v":"CE_FEt"},{"$f":" 'DL - C4'!H$1157","v":0},{"$f":" 'DL - C4'!I$1157","v":"GBP m"},{"$f":" 'DL - C4'!J$1157","v":0},{"$f":" 'DL - C4'!K$1157","v":0},{"$f":" 'DL - C4'!L$1157","v":0},{"$f":" 'DL - C4'!M$1157","v":0},{"$f":" 'DL - C4'!N$1157","v":-6.2712591705964369E-4},{"$f":" 'DL - C4'!O$1157","v":-6.2712591705964369E-4},{"$f":" 'DL - C4'!P$1157","v":-6.2712591705964369E-4},{"$f":" 'DL - C4'!Q$1157","v":-6.2712591705964369E-4},{"$f":" 'DL - C4'!R$1157","v":-6.2712591705964369E-4},{"$f":" 'DL - C4'!S$1157","v":-6.2712591705964369E-4},{"$f":" 'DL - C4'!T$1157","v":-6.2712591705964369E-4},{"$f":" 'DL - C4'!U$1157","v":0}]
[null,null,null,0,{"$f":" 'DL - C4'!E$1206","v":"Closing balance of additional RAB - FE"},{"$f":" 'DL - C4'!F$1206","v":"4.15:"},{"$f":" 'DL - C4'!G$1206","v":"CADD_FEt"},{"$f":" 'DL - C4'!H$1206","v":0},{"$f":" 'DL - C4'!I$1206","v":"GBP m"},{"$f":" 'DL - C4'!J$1206","v":0},{"$f":" 'DL - C4'!K$1206","v":0},{"$f":" 'DL - C4'!L$1206","v":0},{"$f":" 'DL - C4'!M$1206","v":0},{"$f":" 'DL - C4'!N$1206","v":0},{"$f":" 'DL - C4'!O$1206","v":0},{"$f":" 'DL - C4'!P$1206","v":0},{"$f":" 'DL - C4'!Q$1206","v":0},{"$f":" 'DL - C4'!R$1206","v":0},{"$f":" 'DL - C4'!S$1206","v":0},{"$f":" 'DL - C4'!T$1206","v":0},{"$f":" 'DL - C4'!U$1206","v":0}]
[null,null,null,0,{"$f":" 'DL - C4'!E$1215","v":"Qualifying capex amount - FE"},{"$f":" 'DL - C4'!F$1215","v":"4.17:"},{"$f":" 'DL - C4'!G$1215","v":"QCE_FEt"},{"$f":" 'DL - C4'!H$1215","v":0},{"$f":" 'DL - C4'!I$1215","v":"GBP m"},{"$f":" 'DL - C4'!J$1215","v":0},{"$f":" 'DL - C4'!K$1215","v":0},{"$f":" 'DL - C4'!L$1215","v":0},{"$f":" 'DL - C4'!M$1215","v":0},{"$f":" 'DL - C4'!N$1215","v":0},{"$f":" 'DL - C4'!O$1215","v":0},{"$f":" 'DL - C4'!P$1215","v":0},{"$f":" 'DL - C4'!Q$1215","v":0},{"$f":" 'DL - C4'!R$1215","v":0},{"$f":" 'DL - C4'!S$1215","v":0},{"$f":" 'DL - C4'!T$1215","v":0},{"$f":" 'DL - C4'!U$1215","v":0}]
[null,null,null,0,{"$f":" 'DL - C4'!E$1224","v":"Demonstrably inefficient qualifying capex exp. - FE"},{"$f":" 'DL - C4'!F$1224","v":"4.19:"},{"$f":" 'DL - C4'!G$1224","v":"DIQCE_FEt"},{"$f":" 'DL - C4'!H$1224","v":0},{"$f":" 'DL - C4'!I$1224","v":"GBP m"},{"$f":" 'DL - C4'!J$1224","v":0},{"$f":" 'DL - C4'!K$1224","v":0},{"$f":" 'DL - C4'!L$1224","v":0},{"$f":" 'DL - C4'!M$1224","v":0},{"$f":" 'DL - C4'!N$1224","v":0},{"$f":" 'DL - C4'!O$1224","v":0},{"$f":" 'DL - C4'!P$1224","v":0},{"$f":" 'DL - C4'!Q$1224","v":0},{"$f":" 'DL - C4'!R$1224","v":0},{"$f":" 'DL - C4'!S$1224","v":0},{"$f":" 'DL - C4'!T$1224","v":0},{"$f":" 'DL - C4'!U$1224","v":0}]
[null,null,null,0,{"$f":" 'DL - C4'!E$1234","v":"Pass through capex expenditure - FE"},{"$f":" 'DL - C4'!F$1234","v":"4.21:"},{"$f":" 'DL - C4'!G$1234","v":"PTCE_FEt"},{"$f":" 'DL - C4'!H$1234","v":0},{"$f":" 'DL - C4'!I$1234","v":"GBP m"},{"$f":" 'DL - C4'!J$1234","v":0},{"$f":" 'DL - C4'!K$1234","v":0},{"$f":" 'DL - C4'!L$1234","v":0},{"$f":" 'DL - C4'!M$1234","v":0},{"$f":" 'DL - C4'!N$1234","v":0},{"$f":" 'DL - C4'!O$1234","v":0},{"$f":" 'DL - C4'!P$1234","v":0},{"$f":" 'DL - C4'!Q$1234","v":0},{"$f":" 'DL - C4'!R$1234","v":0},{"$f":" 'DL - C4'!S$1234","v":0},{"$f":" 'DL - C4'!T$1234","v":0},{"$f":" 'DL - C4'!U$1234","v":0}]
[null,null,null,0,{"$f":" 'DL - C4'!E$1253","v":"Demonstrably inefficient pass through capex exp. - FE"},{"$f":" 'DL - C4'!F$1253","v":"4.25:"},{"$f":" 'DL - C4'!G$1253","v":"DIPTCE_FEt"},{"$f":" 'DL - C4'!H$1253","v":0},{"$f":" 'DL - C4'!I$1253","v":"GBP m"},{"$f":" 'DL - C4'!J$1253","v":0},{"$f":" 'DL - C4'!K$1253","v":0},{"$f":" 'DL - C4'!L$1253","v":0},{"$f":" 'DL - C4'!M$1253","v":0},{"$f":" 'DL - C4'!N$1253","v":0},{"$f":" 'DL - C4'!O$1253","v":0},{"$f":" 'DL - C4'!P$1253","v":0},{"$f":" 'DL - C4'!Q$1253","v":0},{"$f":" 'DL - C4'!R$1253","v":0},{"$f":" 'DL - C4'!S$1253","v":0},{"$f":" 'DL - C4'!T$1253","v":0},{"$f":" 'DL - C4'!U$1253","v":0}]
[null,null,null,0,{"$f":" 'DL - C4'!E$1301","v":"Capex disposals - FE"},{"$f":" 'DL - C4'!F$1301","v":"4.30:"},{"$f":" 'DL - C4'!G$1301","v":"CD_FEt"},{"$f":" 'DL - C4'!H$1301","v":0},{"$f":" 'DL - C4'!I$1301","v":"GBP m"},{"$f":" 'DL - C4'!J$1301","v":0},{"$f":" 'DL - C4'!K$1301","v":0},{"$f":" 'DL - C4'!L$1301","v":0},{"$f":" 'DL - C4'!M$1301","v":0},{"$f":" 'DL - C4'!N$1301","v":0},{"$f":" 'DL - C4'!O$1301","v":0},{"$f":" 'DL - C4'!P$1301","v":0},{"$f":" 'DL - C4'!Q$1301","v":0},{"$f":" 'DL - C4'!R$1301","v":0},{"$f":" 'DL - C4'!S$1301","v":0},{"$f":" 'DL - C4'!T$1301","v":0},{"$f":" 'DL - C4'!U$1301","v":0}]
[null,null,null,0,{"$f":" 'DL - C4'!E$1327","v":"Capex incentive amount - FE"},{"$f":" 'DL - C4'!F$1327","v":"4.32:"},{"$f":" 'DL - C4'!G$1327","v":"CI_FEt"},{"$f":" 'DL - C4'!H$1327","v":0},{"$f":" 'DL - C4'!I$1327","v":"GBP m"},{"$f":" 'DL - C4'!J$1327","v":0},{"$f":" 'DL - C4'!K$1327","v":0},{"$f":" 'DL - C4'!L$1327","v":0},{"$f":" 'DL - C4'!M$1327","v":0},{"$f":" 'DL - C4'!N$1327","v":0},{"$f":" 'DL - C4'!O$1327","v":0},{"$f":" 'DL - C4'!P$1327","v":0},{"$f":" 'DL - C4'!Q$1327","v":0},{"$f":" 'DL - C4'!R$1327","v":0},{"$f":" 'DL - C4'!S$1327","v":0},{"$f":" 'DL - C4'!T$1327","v":0},{"$f":" 'DL - C4'!U$1327","v":0}]
[null,null,null,0]
[null,null,null,0]
[null,null,"C4 - NI2007 RAB"]
[null,null,null,{"$f":" IF(E98 <> 0, COUNTIF($E$8:$E$239, E98) - 1, 0)","v":0}]
[null,null,null,0,{"$f":" 'DL - C4'!E$1374","v":"NI2007 RAB - BEG bal. - NI"},{"$f":" 'DL - C4'!F$1374","v":"4.4:"},{"$f":" 'DL - C4'!G$1374","v":"ORAB_NIt"},{"$f":" 'DL - C4'!H$1374","v":0},{"$f":" 'DL - C4'!I$1374","v":"GBP m"},{"$f":" 'DL - C4'!J$1374","v":0},{"$f":" 'DL - C4'!K$1374","v":0},{"$f":" 'DL - C4'!L$1374","v":0},{"$f":" 'DL - C4'!M$1374","v":0},{"$f":" 'DL - C4'!N$1374","v":-9.4909861010479557E-4},{"$f":" 'DL - C4'!O$1374","v":-9.4909861010479557E-4},{"$f":" 'DL - C4'!P$1374","v":-9.4909861010479557E-4},{"$f":" 'DL - C4'!Q$1374","v":-9.4909861010479557E-4},{"$f":" 'DL - C4'!R$1374","v":-9.4909861010479557E-4},{"$f":" 'DL - C4'!S$1374","v":-9.4909861010479557E-4},{"$f":" 'DL - C4'!T$1374","v":-9.4909861010479557E-4},{"$f":" 'DL - C4'!U$1374","v":0}]
[null,null,null,0,{"$f":" 'DL - C4'!E$1408","v":"Closing balance of existing RAB - NI"},{"$f":" 'DL - C4'!F$1408","v":"4.9:"},{"$f":" 'DL - C4'!G$1408","v":"CE_NIt"},{"$f":" 'DL - C4'!H$1408","v":0},{"$f":" 'DL - C4'!I$1408","v":"GBP m"},{"$f":" 'DL - C4'!J$1408","v":0},{"$f":" 'DL - C4'!K$1408","v":0},{"$f":" 'DL - C4'!L$1408","v":0},{"$f":" 'DL - C4'!M$1408","v":0},{"$f":" 'DL - C4'!N$1408","v":-9.4909861010479557E-4},{"$f":" 'DL - C4'!O$1408","v":-9.4909861010479557E-4},{"$f":" 'DL - C4'!P$1408","v":-9.4909861010479557E-4},{"$f":" 'DL - C4'!Q$1408","v":-9.4909861010479557E-4},{"$f":" 'DL - C4'!R$1408","v":-9.4909861010479557E-4},{"$f":" 'DL - C4'!S$1408","v":-9.4909861010479557E-4},{"$f":" 'DL - C4'!T$1408","v":-9.4909861010479557E-4},{"$f":" 'DL - C4'!U$1408","v":0}]
[null,null,null,0,{"$f":" 'DL - C4'!E$1457","v":"Closing balance of additional RAB - NI"},{"$f":" 'DL - C4'!F$1457","v":"4.15:"},{"$f":" 'DL - C4'!G$1457","v":"CADD_NIt"},{"$f":" 'DL - C4'!H$1457","v":0},{"$f":" 'DL - C4'!I$1457","v":"GBP m"},{"$f":" 'DL - C4'!J$1457","v":0},{"$f":" 'DL - C4'!K$1457","v":0},{"$f":" 'DL - C4'!L$1457","v":0},{"$f":" 'DL - C4'!M$1457","v":0},{"$f":" 'DL - C4'!N$1457","v":0},{"$f":" 'DL - C4'!O$1457","v":0},{"$f":" 'DL - C4'!P$1457","v":0},{"$f":" 'DL - C4'!Q$1457","v":0},{"$f":" 'DL - C4'!R$1457","v":0},{"$f":" 'DL - C4'!S$1457","v":0},{"$f":" 'DL - C4'!T$1457","v":0},{"$f":" 'DL - C4'!U$1457","v":0}]
[null,null,null,0,{"$f":" 'DL - C4'!E$1466","v":"Qualifying capex amount - NI"},{"$f":" 'DL - C4'!F$1466","v":"4.17:"},{"$f":" 'DL - C4'!G$1466","v":"QCE_NIt"},{"$f":" 'DL - C4'!H$1466","v":0},{"$f":" 'DL - C4'!I$1466","v":"GBP m"},{"$f":" 'DL - C4'!J$1466","v":0},{"$f":" 'DL - C4'!K$1466","v":0},{"$f":" 'DL - C4'!L$1466","v":0},{"$f":" 'DL - C4'!M$1466","v":0},{"$f":" 'DL - C4'!N$1466","v":0},{"$f":" 'DL - C4'!O$1466","v":0},{"$f":" 'DL - C4'!P$1466","v":0},{"$f":" 'DL - C4'!Q$1466","v":0},{"$f":" 'DL - C4'!R$1466","v":0},{"$f":" 'DL - C4'!S$1466","v":0},{"$f":" 'DL - C4'!T$1466","v":0},{"$f":" 'DL - C4'!U$1466","v":0}]
[null,null,null,0,{"$f":" 'DL - C4'!E$1475","v":"Demonstrably inefficient qualifying capex exp. - NI"},{"$f":" 'DL - C4'!F$1475","v":"4.19:"},{"$f":" 'DL - C4'!G$1475","v":"DIQCE_NIt"},{"$f":" 'DL - C4'!H$1475","v":0},{"$f":" 'DL - C4'!I$1475","v":"GBP m"},{"$f":" 'DL - C4'!J$1475","v":0},{"$f":" 'DL - C4'!K$1475","v":0},{"$f":" 'DL - C4'!L$1475","v":0},{"$f":" 'DL - C4'!M$1475","v":0},{"$f":" 'DL - C4'!N$1475","v":0},{"$f":" 'DL - C4'!O$1475","v":0},{"$f":" 'DL - C4'!P$1475","v":0},{"$f":" 'DL - C4'!Q$1475","v":0},{"$f":" 'DL - C4'!R$1475","v":0},{"$f":" 'DL - C4'!S$1475","v":0},{"$f":" 'DL - C4'!T$1475","v":0},{"$f":" 'DL - C4'!U$1475","v":0}]
[null,null,null,0,{"$f":" 'DL - C4'!E$1485","v":"Pass through capex expenditure - NI"},{"$f":" 'DL - C4'!F$1485","v":"4.21:"},{"$f":" 'DL - C4'!G$1485","v":"PTCE_NIt"},{"$f":" 'DL - C4'!H$1485","v":0},{"$f":" 'DL - C4'!I$1485","v":"GBP m"},{"$f":" 'DL - C4'!J$1485","v":0},{"$f":" 'DL - C4'!K$1485","v":0},{"$f":" 'DL - C4'!L$1485","v":0},{"$f":" 'DL - C4'!M$1485","v":0},{"$f":" 'DL - C4'!N$1485","v":0},{"$f":" 'DL - C4'!O$1485","v":0},{"$f":" 'DL - C4'!P$1485","v":0},{"$f":" 'DL - C4'!Q$1485","v":0},{"$f":" 'DL - C4'!R$1485","v":0},{"$f":" 'DL - C4'!S$1485","v":0},{"$f":" 'DL - C4'!T$1485","v":0},{"$f":" 'DL - C4'!U$1485","v":0}]
[null,null,null,0,{"$f":" 'DL - C4'!E$1504","v":"Demonstrably inefficient pass through capex exp. - NI"},{"$f":" 'DL - C4'!F$1504","v":"4.25:"},{"$f":" 'DL - C4'!G$1504","v":"DIPTCE_NIt"},{"$f":" 'DL - C4'!H$1504","v":0},{"$f":" 'DL - C4'!I$1504","v":"GBP m"},{"$f":" 'DL - C4'!J$1504","v":0},{"$f":" 'DL - C4'!K$1504","v":0},{"$f":" 'DL - C4'!L$1504","v":0},{"$f":" 'DL - C4'!M$1504","v":0},{"$f":" 'DL - C4'!N$1504","v":0},{"$f":" 'DL - C4'!O$1504","v":0},{"$f":" 'DL - C4'!P$1504","v":0},{"$f":" 'DL - C4'!Q$1504","v":0},{"$f":" 'DL - C4'!R$1504","v":0},{"$f":" 'DL - C4'!S$1504","v":0},{"$f":" 'DL - C4'!T$1504","v":0},{"$f":" 'DL - C4'!U$1504","v":0}]
[null,null,null,0,{"$f":" 'DL - C4'!E$1552","v":"Capex disposals - NI"},{"$f":" 'DL - C4'!F$1552","v":"4.30:"},{"$f":" 'DL - C4'!G$1552","v":"CD_NIt"},{"$f":" 'DL - C4'!H$1552","v":0},{"$f":" 'DL - C4'!I$1552","v":"GBP m"},{"$f":" 'DL - C4'!J$1552","v":0},{"$f":" 'DL - C4'!K$1552","v":0},{"$f":" 'DL - C4'!L$1552","v":0},{"$f":" 'DL - C4'!M$1552","v":0},{"$f":" 'DL - C4'!N$1552","v":0},{"$f":" 'DL - C4'!O$1552","v":0},{"$f":" 'DL - C4'!P$1552","v":0},{"$f":" 'DL - C4'!Q$1552","v":0},{"$f":" 'DL - C4'!R$1552","v":0},{"$f":" 'DL - C4'!S$1552","v":0},{"$f":" 'DL - C4'!T$1552","v":0},{"$f":" 'DL - C4'!U$1552","v":0}]
[null,null,null,0,{"$f":" 'DL - C4'!E$1578","v":"Capex incentive amount - NI"},{"$f":" 'DL - C4'!F$1578","v":"4.32:"},{"$f":" 'DL - C4'!G$1578","v":"CI_NIt"},{"$f":" 'DL - C4'!H$1578","v":0},{"$f":" 'DL - C4'!I$1578","v":"GBP m"},{"$f":" 'DL - C4'!J$1578","v":0},{"$f":" 'DL - C4'!K$1578","v":0},{"$f":" 'DL - C4'!L$1578","v":0},{"$f":" 'DL - C4'!M$1578","v":0},{"$f":" 'DL - C4'!N$1578","v":0},{"$f":" 'DL - C4'!O$1578","v":0},{"$f":" 'DL - C4'!P$1578","v":0},{"$f":" 'DL - C4'!Q$1578","v":0},{"$f":" 'DL - C4'!R$1578","v":0},{"$f":" 'DL - C4'!S$1578","v":0},{"$f":" 'DL - C4'!T$1578","v":0},{"$f":" 'DL - C4'!U$1578","v":0}]
[null,null,null,0]
[null,null,null,0]
[null,null,"C4 - 5 Year D. RAB"]
[null,null,null,{"$f":" IF(E111 <> 0, COUNTIF($E$8:$E$239, E111) - 1, 0)","v":0}]
[null,null,null,0,{"$f":" 'DL - C4'!E$1625","v":"5 Year D. RAB - BEG bal. - D5Y"},{"$f":" 'DL - C4'!F$1625","v":"4.4:"},{"$f":" 'DL - C4'!G$1625","v":"ORAB_D5Yt"},{"$f":" 'DL - C4'!H$1625","v":0},{"$f":" 'DL - C4'!I$1625","v":"GBP m"},{"$f":" 'DL - C4'!J$1625","v":0},{"$f":" 'DL - C4'!K$1625","v":0},{"$f":" 'DL - C4'!L$1625","v":0},{"$f":" 'DL - C4'!M$1625","v":0},{"$f":" 'DL - C4'!N$1625","v":24.136575793815378},{"$f":" 'DL - C4'!O$1625","v":27.360745337543925},{"$f":" 'DL - C4'!P$1625","v":28.513050304570783},{"$f":" 'DL - C4'!Q$1625","v":27.192702159019625},{"$f":" 'DL - C4'!R$1625","v":23.821341519993034},{"$f":" 'DL - C4'!S$1625","v":20.191227039970364},{"$f":" 'DL - C4'!T$1625","v":17.233165000220819},{"$f":" 'DL - C4'!U$1625","v":0}]
[null,null,null,0,{"$f":" 'DL - C4'!E$1659","v":"Closing balance of existing RAB - D5Y"},{"$f":" 'DL - C4'!F$1659","v":"4.9:"},{"$f":" 'DL - C4'!G$1659","v":"CE_D5Yt"},{"$f":" 'DL - C4'!H$1659","v":0},{"$f":" 'DL - C4'!I$1659","v":"GBP m"},{"$f":" 'DL - C4'!J$1659","v":0},{"$f":" 'DL - C4'!K$1659","v":0},{"$f":" 'DL - C4'!L$1659","v":0},{"$f":" 'DL - C4'!M$1659","v":0},{"$f":" 'DL - C4'!N$1659","v":19.75449812955036},{"$f":" 'DL - C4'!O$1659","v":12.634735742100506},{"$f":" 'DL - C4'!P$1659","v":7.104449758642196},{"$f":" 'DL - C4'!Q$1659","v":3.0767892643345789},{"$f":" 'DL - C4'!R$1659","v":0.73354321790072063},{"$f":" 'DL - C4'!S$1659","v":1.4839146251910407E-3},{"$f":" 'DL - C4'!T$1659","v":1.4839146251910407E-3},{"$f":" 'DL - C4'!U$1659","v":0}]
[null,null,null,0,{"$f":" 'DL - C4'!E$1708","v":"Closing balance of additional RAB - D5Y"},{"$f":" 'DL - C4'!F$1708","v":"4.15:"},{"$f":" 'DL - C4'!G$1708","v":"CADD_D5Yt"},{"$f":" 'DL - C4'!H$1708","v":0},{"$f":" 'DL - C4'!I$1708","v":"GBP m"},{"$f":" 'DL - C4'!J$1708","v":0},{"$f":" 'DL - C4'!K$1708","v":0},{"$f":" 'DL - C4'!L$1708","v":0},{"$f":" 'DL - C4'!M$1708","v":0},{"$f":" 'DL - C4'!N$1708","v":7.6062472079935644},{"$f":" 'DL - C4'!O$1708","v":15.878314562470276},{"$f":" 'DL - C4'!P$1708","v":20.088252400377428},{"$f":" 'DL - C4'!Q$1708","v":20.744552255658455},{"$f":" 'DL - C4'!R$1708","v":19.457683822069644},{"$f":" 'DL - C4'!S$1708","v":17.231681085595628},{"$f":" 'DL - C4'!T$1708","v":17.599044256050668},{"$f":" 'DL - C4'!U$1708","v":0}]
[null,null,null,0,{"$f":" 'DL - C4'!E$1717","v":"Qualifying capex amount - D5Y"},{"$f":" 'DL - C4'!F$1717","v":"4.17:"},{"$f":" 'DL - C4'!G$1717","v":"QCE_D5Yt"},{"$f":" 'DL - C4'!H$1717","v":0},{"$f":" 'DL - C4'!I$1717","v":"GBP m"},{"$f":" 'DL - C4'!J$1717","v":0},{"$f":" 'DL - C4'!K$1717","v":56.004231887646633},{"$f":" 'DL - C4'!L$1717","v":0},{"$f":" 'DL - C4'!M$1717","v":0},{"$f":" 'DL - C4'!N$1717","v":8.4513857866595163},{"$f":" 'DL - C4'!O$1717","v":11.069271679787349},{"$f":" 'DL - C4'!P$1717","v":9.0156325902183578},{"$f":" 'DL - C4'!Q$1717","v":7.070619851793416},{"$f":" 'DL - C4'!R$1717","v":6.4827928312254688},{"$f":" 'DL - C4'!S$1717","v":5.9408880364409526},{"$f":" 'DL - C4'!T$1717","v":7.9736411115215722},{"$f":" 'DL - C4'!U$1717","v":0}]
[null,null,null,0,{"$f":" 'DL - C4'!E$1726","v":"Demonstrably inefficient qualifying capex exp. - D5Y"},{"$f":" 'DL - C4'!F$1726","v":"4.19:"},{"$f":" 'DL - C4'!G$1726","v":"DIQCE_D5Yt"},{"$f":" 'DL - C4'!H$1726","v":0},{"$f":" 'DL - C4'!I$1726","v":"GBP m"},{"$f":" 'DL - C4'!J$1726","v":0},{"$f":" 'DL - C4'!K$1726","v":0},{"$f":" 'DL - C4'!L$1726","v":0},{"$f":" 'DL - C4'!M$1726","v":0},{"$f":" 'DL - C4'!N$1726","v":0},{"$f":" 'DL - C4'!O$1726","v":0},{"$f":" 'DL - C4'!P$1726","v":0},{"$f":" 'DL - C4'!Q$1726","v":0},{"$f":" 'DL - C4'!R$1726","v":0},{"$f":" 'DL - C4'!S$1726","v":0},{"$f":" 'DL - C4'!T$1726","v":0},{"$f":" 'DL - C4'!U$1726","v":0}]
[null,null,null,0,{"$f":" 'DL - C4'!E$1736","v":"Pass through capex expenditure - D5Y"},{"$f":" 'DL - C4'!F$1736","v":"4.21:"},{"$f":" 'DL - C4'!G$1736","v":"PTCE_D5Yt"},{"$f":" 'DL - C4'!H$1736","v":0},{"$f":" 'DL - C4'!I$1736","v":"GBP m"},{"$f":" 'DL - C4'!J$1736","v":0},{"$f":" 'DL - C4'!K$1736","v":0},{"$f":" 'DL - C4'!L$1736","v":0},{"$f":" 'DL - C4'!M$1736","v":0},{"$f":" 'DL - C4'!N$1736","v":0},{"$f":" 'DL - C4'!O$1736","v":0},{"$f":" 'DL - C4'!P$1736","v":0},{"$f":" 'DL - C4'!Q$1736","v":0},{"$f":" 'DL - C4'!R$1736","v":0},{"$f":" 'DL - C4'!S$1736","v":0},{"$f":" 'DL - C4'!T$1736","v":0},{"$f":" 'DL - C4'!U$1736","v":0}]
[null,null,null,0,{"$f":" 'DL - C4'!E$1755","v":"Demonstrably inefficient pass through capex exp. - D5Y"},{"$f":" 'DL - C4'!F$1755","v":"4.25:"},{"$f":" 'DL - C4'!G$1755","v":"DIPTCE_D5Yt"},{"$f":" 'DL - C4'!H$1755","v":0},{"$f":" 'DL - C4'!I$1755","v":"GBP m"},{"$f":" 'DL - C4'!J$1755","v":0},{"$f":" 'DL - C4'!K$1755","v":0},{"$f":" 'DL - C4'!L$1755","v":0},{"$f":" 'DL - C4'!M$1755","v":0},{"$f":" 'DL - C4'!N$1755","v":0},{"$f":" 'DL - C4'!O$1755","v":0},{"$f":" 'DL - C4'!P$1755","v":0},{"$f":" 'DL - C4'!Q$1755","v":0},{"$f":" 'DL - C4'!R$1755","v":0},{"$f":" 'DL - C4'!S$1755","v":0},{"$f":" 'DL - C4'!T$1755","v":0},{"$f":" 'DL - C4'!U$1755","v":0}]
[null,null,null,0,{"$f":" 'DL - C4'!E$1803","v":"Capex disposals - D5Y"},{"$f":" 'DL - C4'!F$1803","v":"4.30:"},{"$f":" 'DL - C4'!G$1803","v":"CD_D5Yt"},{"$f":" 'DL - C4'!H$1803","v":0},{"$f":" 'DL - C4'!I$1803","v":"GBP m"},{"$f":" 'DL - C4'!J$1803","v":0},{"$f":" 'DL - C4'!K$1803","v":0},{"$f":" 'DL - C4'!L$1803","v":0},{"$f":" 'DL - C4'!M$1803","v":0},{"$f":" 'DL - C4'!N$1803","v":0},{"$f":" 'DL - C4'!O$1803","v":0},{"$f":" 'DL - C4'!P$1803","v":0},{"$f":" 'DL - C4'!Q$1803","v":0},{"$f":" 'DL - C4'!R$1803","v":0},{"$f":" 'DL - C4'!S$1803","v":0},{"$f":" 'DL - C4'!T$1803","v":0},{"$f":" 'DL - C4'!U$1803","v":0}]
[null,null,null,0,{"$f":" 'DL - C4'!E$1829","v":"Capex incentive amount - D5Y"},{"$f":" 'DL - C4'!F$1829","v":"4.32:"},{"$f":" 'DL - C4'!G$1829","v":"CI_D5Yt"},{"$f":" 'DL - C4'!H$1829","v":0},{"$f":" 'DL - C4'!I$1829","v":"GBP m"},{"$f":" 'DL - C4'!J$1829","v":0},{"$f":" 'DL - C4'!K$1829","v":4.4408920985006262E-16},{"$f":" 'DL - C4'!L$1829","v":0},{"$f":" 'DL - C4'!M$1829","v":0},{"$f":" 'DL - C4'!N$1829","v":0},{"$f":" 'DL - C4'!O$1829","v":0},{"$f":" 'DL - C4'!P$1829","v":0},{"$f":" 'DL - C4'!Q$1829","v":0},{"$f":" 'DL - C4'!R$1829","v":0},{"$f":" 'DL - C4'!S$1829","v":0},{"$f":" 'DL - C4'!T$1829","v":4.4408920985006262E-16},{"$f":" 'DL - C4'!U$1829","v":0}]
[null,null,null,0]
[null,null,null,0]
[null,null,"C4 - 5 Year Market Operations RAB"]
[null,null,null,{"$f":" IF(E124 <> 0, COUNTIF($E$8:$E$239, E124) - 1, 0)","v":0}]
[null,null,null,0,{"$f":" 'DL - C4'!E$1876","v":"5 year market operations RAB - BEG bal. - MO5Y"},{"$f":" 'DL - C4'!F$1876","v":"4.4:"},{"$f":" 'DL - C4'!G$1876","v":"ORAB_MO5Yt"},{"$f":" 'DL - C4'!H$1876","v":0},{"$f":" 'DL - C4'!I$1876","v":"GBP m"},{"$f":" 'DL - C4'!J$1876","v":0},{"$f":" 'DL - C4'!K$1876","v":0},{"$f":" 'DL - C4'!L$1876","v":0},{"$f":" 'DL - C4'!M$1876","v":0},{"$f":" 'DL - C4'!N$1876","v":0},{"$f":" 'DL - C4'!O$1876","v":0},{"$f":" 'DL - C4'!P$1876","v":0},{"$f":" 'DL - C4'!Q$1876","v":0},{"$f":" 'DL - C4'!R$1876","v":0},{"$f":" 'DL - C4'!S$1876","v":0},{"$f":" 'DL - C4'!T$1876","v":0},{"$f":" 'DL - C4'!U$1876","v":0}]
[null,null,null,0,{"$f":" 'DL - C4'!E$1910","v":"Closing balance of existing RAB - MO5Y"},{"$f":" 'DL - C4'!F$1910","v":"4.9:"},{"$f":" 'DL - C4'!G$1910","v":"CE_MO5Yt"},{"$f":" 'DL - C4'!H$1910","v":0},{"$f":" 'DL - C4'!I$1910","v":"GBP m"},{"$f":" 'DL - C4'!J$1910","v":0},{"$f":" 'DL - C4'!K$1910","v":0},{"$f":" 'DL - C4'!L$1910","v":0},{"$f":" 'DL - C4'!M$1910","v":0},{"$f":" 'DL - C4'!N$1910","v":0},{"$f":" 'DL - C4'!O$1910","v":0},{"$f":" 'DL - C4'!P$1910","v":0},{"$f":" 'DL - C4'!Q$1910","v":0},{"$f":" 'DL - C4'!R$1910","v":0},{"$f":" 'DL - C4'!S$1910","v":0},{"$f":" 'DL - C4'!T$1910","v":0},{"$f":" 'DL - C4'!U$1910","v":0}]
[null,null,null,0,{"$f":" 'DL - C4'!E$1959","v":"Closing balance of additional RAB - MO5Y"},{"$f":" 'DL - C4'!F$1959","v":"4.15:"},{"$f":" 'DL - C4'!G$1959","v":"CADD_MO5Yt"},{"$f":" 'DL - C4'!H$1959","v":0},{"$f":" 'DL - C4'!I$1959","v":"GBP m"},{"$f":" 'DL - C4'!J$1959","v":0},{"$f":" 'DL - C4'!K$1959","v":0},{"$f":" 'DL - C4'!L$1959","v":0},{"$f":" 'DL - C4'!M$1959","v":0},{"$f":" 'DL - C4'!N$1959","v":0},{"$f":" 'DL - C4'!O$1959","v":0},{"$f":" 'DL - C4'!P$1959","v":0},{"$f":" 'DL - C4'!Q$1959","v":0},{"$f":" 'DL - C4'!R$1959","v":0},{"$f":" 'DL - C4'!S$1959","v":0},{"$f":" 'DL - C4'!T$1959","v":0},{"$f":" 'DL - C4'!U$1959","v":0}]
[null,null,null,0,{"$f":" 'DL - C4'!E$1968","v":"Qualifying capex amount - MO5Y"},{"$f":" 'DL - C4'!F$1968","v":"4.17:"},{"$f":" 'DL - C4'!G$1968","v":"QCE_MO5Yt"},{"$f":" 'DL - C4'!H$1968","v":0},{"$f":" 'DL - C4'!I$1968","v":"GBP m"},{"$f":" 'DL - C4'!J$1968","v":0},{"$f":" 'DL - C4'!K$1968","v":0},{"$f":" 'DL - C4'!L$1968","v":0},{"$f":" 'DL - C4'!M$1968","v":0},{"$f":" 'DL - C4'!N$1968","v":0},{"$f":" 'DL - C4'!O$1968","v":0},{"$f":" 'DL - C4'!P$1968","v":0},{"$f":" 'DL - C4'!Q$1968","v":0},{"$f":" 'DL - C4'!R$1968","v":0},{"$f":" 'DL - C4'!S$1968","v":0},{"$f":" 'DL - C4'!T$1968","v":0},{"$f":" 'DL - C4'!U$1968","v":0}]
[null,null,null,0,{"$f":" 'DL - C4'!E$1977","v":"Demonstrably inefficient qualifying capex exp. - MO5Y"},{"$f":" 'DL - C4'!F$1977","v":"4.19:"},{"$f":" 'DL - C4'!G$1977","v":"DIQCE_MO5Yt"},{"$f":" 'DL - C4'!H$1977","v":0},{"$f":" 'DL - C4'!I$1977","v":"GBP m"},{"$f":" 'DL - C4'!J$1977","v":0},{"$f":" 'DL - C4'!K$1977","v":0},{"$f":" 'DL - C4'!L$1977","v":0},{"$f":" 'DL - C4'!M$1977","v":0},{"$f":" 'DL - C4'!N$1977","v":0},{"$f":" 'DL - C4'!O$1977","v":0},{"$f":" 'DL - C4'!P$1977","v":0},{"$f":" 'DL - C4'!Q$1977","v":0},{"$f":" 'DL - C4'!R$1977","v":0},{"$f":" 'DL - C4'!S$1977","v":0},{"$f":" 'DL - C4'!T$1977","v":0},{"$f":" 'DL - C4'!U$1977","v":0}]
[null,null,null,0,{"$f":" 'DL - C4'!E$1987","v":"Pass through capex expenditure - MO5Y"},{"$f":" 'DL - C4'!F$1987","v":"4.21:"},{"$f":" 'DL - C4'!G$1987","v":"PTCE_MO5Yt"},{"$f":" 'DL - C4'!H$1987","v":0},{"$f":" 'DL - C4'!I$1987","v":"GBP m"},{"$f":" 'DL - C4'!J$1987","v":0},{"$f":" 'DL - C4'!K$1987","v":0},{"$f":" 'DL - C4'!L$1987","v":0},{"$f":" 'DL - C4'!M$1987","v":0},{"$f":" 'DL - C4'!N$1987","v":0},{"$f":" 'DL - C4'!O$1987","v":0},{"$f":" 'DL - C4'!P$1987","v":0},{"$f":" 'DL - C4'!Q$1987","v":0},{"$f":" 'DL - C4'!R$1987","v":0},{"$f":" 'DL - C4'!S$1987","v":0},{"$f":" 'DL - C4'!T$1987","v":0},{"$f":" 'DL - C4'!U$1987","v":0}]
[null,null,null,0,{"$f":" 'DL - C4'!E$2006","v":"Demonstrably inefficient pass through capex exp. - MO5Y"},{"$f":" 'DL - C4'!F$2006","v":"4.25:"},{"$f":" 'DL - C4'!G$2006","v":"DIPTCE_MO5Yt"},{"$f":" 'DL - C4'!H$2006","v":0},{"$f":" 'DL - C4'!I$2006","v":"GBP m"},{"$f":" 'DL - C4'!J$2006","v":0},{"$f":" 'DL - C4'!K$2006","v":0},{"$f":" 'DL - C4'!L$2006","v":0},{"$f":" 'DL - C4'!M$2006","v":0},{"$f":" 'DL - C4'!N$2006","v":0},{"$f":" 'DL - C4'!O$2006","v":0},{"$f":" 'DL - C4'!P$2006","v":0},{"$f":" 'DL - C4'!Q$2006","v":0},{"$f":" 'DL - C4'!R$2006","v":0},{"$f":" 'DL - C4'!S$2006","v":0},{"$f":" 'DL - C4'!T$2006","v":0},{"$f":" 'DL - C4'!U$2006","v":0}]
[null,null,null,0,{"$f":" 'DL - C4'!E$2054","v":"Capex disposals - MO5Y"},{"$f":" 'DL - C4'!F$2054","v":"4.30:"},{"$f":" 'DL - C4'!G$2054","v":"CD_MO5Yt"},{"$f":" 'DL - C4'!H$2054","v":0},{"$f":" 'DL - C4'!I$2054","v":"GBP m"},{"$f":" 'DL - C4'!J$2054","v":0},{"$f":" 'DL - C4'!K$2054","v":0},{"$f":" 'DL - C4'!L$2054","v":0},{"$f":" 'DL - C4'!M$2054","v":0},{"$f":" 'DL - C4'!N$2054","v":0},{"$f":" 'DL - C4'!O$2054","v":0},{"$f":" 'DL - C4'!P$2054","v":0},{"$f":" 'DL - C4'!Q$2054","v":0},{"$f":" 'DL - C4'!R$2054","v":0},{"$f":" 'DL - C4'!S$2054","v":0},{"$f":" 'DL - C4'!T$2054","v":0},{"$f":" 'DL - C4'!U$2054","v":0}]
[null,null,null,0,{"$f":" 'DL - C4'!E$2080","v":"Capex incentive amount - MO5Y"},{"$f":" 'DL - C4'!F$2080","v":"4.32:"},{"$f":" 'DL - C4'!G$2080","v":"CI_MO5Yt"},{"$f":" 'DL - C4'!H$2080","v":0},{"$f":" 'DL - C4'!I$2080","v":"GBP m"},{"$f":" 'DL - C4'!J$2080","v":0},{"$f":" 'DL - C4'!K$2080","v":0},{"$f":" 'DL - C4'!L$2080","v":0},{"$f":" 'DL - C4'!M$2080","v":0},{"$f":" 'DL - C4'!N$2080","v":0},{"$f":" 'DL - C4'!O$2080","v":0},{"$f":" 'DL - C4'!P$2080","v":0},{"$f":" 'DL - C4'!Q$2080","v":0},{"$f":" 'DL - C4'!R$2080","v":0},{"$f":" 'DL - C4'!S$2080","v":0},{"$f":" 'DL - C4'!T$2080","v":0},{"$f":" 'DL - C4'!U$2080","v":0}]
[null,null,null,0]
[null,null,null,0]
[null,null,"C5 - Average RAB values"]
[null,null,null,{"$f":" IF(E137 <> 0, COUNTIF($E$8:$E$239, E137) - 1, 0)","v":0}]
[null,null,null,0,{"$f":" 'DL - C5'!E$57","v":"Distribution average RAB value"},{"$f":" 'DL - C5'!F$57","v":0},{"$f":" 'DL - C5'!G$57","v":"(ORAB_DNt + CRAB_DNt) / 2"},{"$f":" 'DL - C5'!H$57","v":0},{"$f":" 'DL - C5'!I$57","v":"GBP m"},{"$f":" 'DL - C5'!J$57","v":0},{"$f":" 'DL - C5'!K$57","v":0},{"$f":" 'DL - C5'!L$57","v":0},{"$f":" 'DL - C5'!M$57","v":0},{"$f":" 'DL - C5'!N$57","v":999.43777542072303},{"$f":" 'DL - C5'!O$57","v":1010.3401697023846},{"$f":" 'DL - C5'!P$57","v":1024.2116013892276},{"$f":" 'DL - C5'!Q$57","v":1036.9841083504029},{"$f":" 'DL - C5'!R$57","v":1050.1741825695944},{"$f":" 'DL - C5'!S$57","v":1063.392935256833},{"$f":" 'DL - C5'!T$57","v":1074.9521835442506},{"$f":" 'DL - C5'!U$57","v":0}]
[null,null,null,0,{"$f":" 'DL - C5'!E$74","v":"Enduring solution average RAB value"},{"$f":" 'DL - C5'!F$74","v":0},{"$f":" 'DL - C5'!G$74","v":"(ORAB_ESt + CRAB_ESt) / 2"},{"$f":" 'DL - C5'!H$74","v":0},{"$f":" 'DL - C5'!I$74","v":"GBP m"},{"$f":" 'DL - C5'!J$74","v":0},{"$f":" 'DL - C5'!K$74","v":0},{"$f":" 'DL - C5'!L$74","v":0},{"$f":" 'DL - C5'!M$74","v":0},{"$f":" 'DL - C5'!N$74","v":14.202703590753956},{"$f":" 'DL - C5'!O$74","v":11.758545555527789},{"$f":" 'DL - C5'!P$74","v":8.4996681752262333},{"$f":" 'DL - C5'!Q$74","v":5.2407907949246795},{"$f":" 'DL - C5'!R$74","v":1.9819134146231248},{"$f":" 'DL - C5'!S$74","v":0.17487531631792841},{"$f":" 'DL - C5'!T$74","v":-2.7240918364910272E-3},{"$f":" 'DL - C5'!U$74","v":0}]
[null,null,null,0,{"$f":" 'DL - C5'!E$91","v":"Metering average RAB value"},{"$f":" 'DL - C5'!F$91","v":0},{"$f":" 'DL - C5'!G$91","v":"(ORAB_MTRNt + CRAB_MTRNt) / 2"},{"$f":" 'DL - C5'!H$91","v":0},{"$f":" 'DL - C5'!I$91","v":"GBP m"},{"$f":" 'DL - C5'!J$91","v":0},{"$f":" 'DL - C5'!K$91","v":0},{"$f":" 'DL - C5'!L$91","v":0},{"$f":" 'DL - C5'!M$91","v":0},{"$f":" 'DL - C5'!N$91","v":43.947049410103354},{"$f":" 'DL - C5'!O$91","v":47.749998359411606},{"$f":" 'DL - C5'!P$91","v":51.548280351319931},{"$f":" 'DL - C5'!Q$91","v":54.34231490265028},{"$f":" 'DL - C5'!R$91","v":56.30456502077967},{"$f":" 'DL - C5'!S$91","v":57.499331474679337},{"$f":" 'DL - C5'!T$91","v":58.201834459073581},{"$f":" 'DL - C5'!U$91","v":0}]
[null,null,null,0,{"$f":" 'DL - C5'!E$108","v":"Rathlin average RAB value"},{"$f":" 'DL - C5'!F$108","v":0},{"$f":" 'DL - C5'!G$108","v":"(ORAB_RTt + CRAB_RTt) / 2"},{"$f":" 'DL - C5'!H$108","v":0},{"$f":" 'DL - C5'!I$108","v":"GBP m"},{"$f":" 'DL - C5'!J$108","v":0},{"$f":" 'DL - C5'!K$108","v":0},{"$f":" 'DL - C5'!L$108","v":0},{"$f":" 'DL - C5'!M$108","v":0},{"$f":" 'DL - C5'!N$108","v":3.8045859570900804},{"$f":" 'DL - C5'!O$108","v":3.6807623317525362},{"$f":" 'DL - C5'!P$108","v":3.51566416463581},{"$f":" 'DL - C5'!Q$108","v":3.3505659975190838},{"$f":" 'DL - C5'!R$108","v":3.1854678304023576},{"$f":" 'DL - C5'!S$108","v":3.0203696632856314},{"$f":" 'DL - C5'!T$108","v":2.8552714961689052},{"$f":" 'DL - C5'!U$108","v":0}]
[null,null,null,0,{"$f":" 'DL - C5'!E$125","v":"FEMO average RAB value"},{"$f":" 'DL - C5'!F$125","v":0},{"$f":" 'DL - C5'!G$125","v":"(ORAB_FEt + CRAB_FEt) / 2"},{"$f":" 'DL - C5'!H$125","v":0},{"$f":" 'DL - C5'!I$125","v":"GBP m"},{"$f":" 'DL - C5'!J$125","v":0},{"$f":" 'DL - C5'!K$125","v":0},{"$f":" 'DL - C5'!L$125","v":0},{"$f":" 'DL - C5'!M$125","v":0},{"$f":" 'DL - C5'!N$125","v":-6.2712591705908858E-4},{"$f":" 'DL - C5'!O$125","v":-6.2712591705964369E-4},{"$f":" 'DL - C5'!P$125","v":-6.2712591705964369E-4},{"$f":" 'DL - C5'!Q$125","v":-6.2712591705964369E-4},{"$f":" 'DL - C5'!R$125","v":-6.2712591705964369E-4},{"$f":" 'DL - C5'!S$125","v":-6.2712591705964369E-4},{"$f":" 'DL - C5'!T$125","v":-6.2712591705964369E-4},{"$f":" 'DL - C5'!U$125","v":0}]
[null,null,null,0,{"$f":" 'DL - C5'!E$142","v":"NI average RAB value"},{"$f":" 'DL - C5'!F$142","v":0},{"$f":" 'DL - C5'!G$142","v":"(ORAB_NIt + CRAB_NIt) / 2"},{"$f":" 'DL - C5'!H$142","v":0},{"$f":" 'DL - C5'!I$142","v":"GBP m"},{"$f":" 'DL - C5'!J$142","v":0},{"$f":" 'DL - C5'!K$142","v":0},{"$f":" 'DL - C5'!L$142","v":0},{"$f":" 'DL - C5'!M$142","v":0},{"$f":" 'DL - C5'!N$142","v":-9.4909861010479557E-4},{"$f":" 'DL - C5'!O$142","v":-9.4909861010479557E-4},{"$f":" 'DL - C5'!P$142","v":-9.4909861010479557E-4},{"$f":" 'DL - C5'!Q$142","v":-9.4909861010479557E-4},{"$f":" 'DL - C5'!R$142","v":-9.4909861010479557E-4},{"$f":" 'DL - C5'!S$142","v":-9.4909861010479557E-4},{"$f":" 'DL - C5'!T$142","v":-9.4909861010479557E-4},{"$f":" 'DL - C5'!U$142","v":0}]
[null,null,null,0,{"$f":" 'DL - C5'!E$159","v":"D5Y average RAB value"},{"$f":" 'DL - C5'!F$159","v":0},{"$f":" 'DL - C5'!G$159","v":"(ORAB_D5Yt + CRAB_D5Yt) / 2"},{"$f":" 'DL - C5'!H$159","v":0},{"$f":" 'DL - C5'!I$159","v":"GBP m"},{"$f":" 'DL - C5'!J$159","v":0},{"$f":" 'DL - C5'!K$159","v":0},{"$f":" 'DL - C5'!L$159","v":0},{"$f":" 'DL - C5'!M$159","v":0},{"$f":" 'DL - C5'!N$159","v":25.74866056567965},{"$f":" 'DL - C5'!O$159","v":27.936897821057354},{"$f":" 'DL - C5'!P$159","v":27.852876231795204},{"$f":" 'DL - C5'!Q$159","v":25.507021839506329},{"$f":" 'DL - C5'!R$159","v":22.006284279981699},{"$f":" 'DL - C5'!S$159","v":18.71219602009559},{"$f":" 'DL - C5'!T$159","v":17.41684658544834},{"$f":" 'DL - C5'!U$159","v":0}]
[null,null,null,0,{"$f":" 'DL - C5'!E$176","v":"MO5Y average RAB value"},{"$f":" 'DL - C5'!F$176","v":0},{"$f":" 'DL - C5'!G$176","v":"(ORAB_MO5Yt + CRAB_MO5Yt) / 2"},{"$f":" 'DL - C5'!H$176","v":0},{"$f":" 'DL - C5'!I$176","v":"GBP m"},{"$f":" 'DL - C5'!J$176","v":0},{"$f":" 'DL - C5'!K$176","v":0},{"$f":" 'DL - C5'!L$176","v":0},{"$f":" 'DL - C5'!M$176","v":0},{"$f":" 'DL - C5'!N$176","v":0},{"$f":" 'DL - C5'!O$176","v":0},{"$f":" 'DL - C5'!P$176","v":0},{"$f":" 'DL - C5'!Q$176","v":0},{"$f":" 'DL - C5'!R$176","v":0},{"$f":" 'DL - C5'!S$176","v":0},{"$f":" 'DL - C5'!T$176","v":0},{"$f":" 'DL - C5'!U$176","v":0}]
[null,null,null,0]
[null,null,"C9 - Deferred revenue pool capital allowance"]
[null,null,null,{"$f":" IF(E148 <> 0, COUNTIF($E$8:$E$239, E148) - 1, 0)","v":0}]
[null,null,null,{"$f":" IF(E149 <> 0, COUNTIF($E$8:$E$239, E149) - 1, 0)","v":0},{"$f":" 'DL - C9'!E$335","v":"Deferred revenue pool capital allowance - DL"},{"$f":" 'DL - C9'!F$335","v":0},{"$f":" 'DL - C9'!G$335","v":0},{"$f":" 'DL - C9'!H$335","v":0},{"$f":" 'DL - C9'!I$335","v":"GBP m"},{"$f":" 'DL - C9'!J$335","v":0},{"$f":" 'DL - C9'!K$335","v":45.193841771975436},{"$f":" 'DL - C9'!L$335","v":0},{"$f":" 'DL - C9'!M$335","v":0},{"$f":" 'DL - C9'!N$335","v":3.0410114152329837},{"$f":" 'DL - C9'!O$335","v":6.3928332724753067},{"$f":" 'DL - C9'!P$335","v":6.6775786372720694},{"$f":" 'DL - C9'!Q$335","v":6.9376070713209392},{"$f":" 'DL - C9'!R$335","v":7.1742071861644083},{"$f":" 'DL - C9'!S$335","v":7.3886104863743585},{"$f":" 'DL - C9'!T$335","v":7.5819937031353675},{"$f":" 'DL - C9'!U$335","v":0}]
[null,null,null,{"$f":" IF(E150 <> 0, COUNTIF($E$8:$E$239, E150) - 1, 0)","v":0}]
[null,null,null,{"$f":" IF(E151 <> 0, COUNTIF($E$8:$E$239, E151) - 1, 0)","v":0}]
[null,null,null,{"$f":" IF(E152 <> 0, COUNTIF($E$8:$E$239, E152) - 1, 0)","v":0}]
["SCHEDULE 9 - TRANSMISSION LICENCE"]
[null,null,null,{"$f":" IF(E154 <> 0, COUNTIF($E$8:$E$239, E154) - 1, 0)","v":0}]
[null,null,null,{"$f":" IF(E155 <> 0, COUNTIF($E$8:$E$239, E155) - 1, 0)","v":0}]
[null,null,"C3 - Regulated transmission revenue"]
[null,null,null,{"$f":" IF(E157 <> 0, COUNTIF($E$8:$E$239, E157) - 1, 0)","v":0}]
[null,null,null,{"$f":" IF(E158 <> 0, COUNTIF($E$8:$E$239, E158) - 1, 0)","v":0}]
[null,null,"3.2 Revenue for the regulatory tariff year"]
[null,null,null,{"$f":" IF(E160 <> 0, COUNTIF($E$8:$E$239, E160) - 1, 0)","v":0},{"$f":" 'TL - C3'!E$20","v":"Max regulated transmission revenue - TL"},{"$f":" 'TL - C3'!F$20","v":"3.3:"},{"$f":" 'TL - C3'!G$20","v":"RP6Tt"},{"$f":" 'TL - C3'!H$20","v":0},{"$f":" 'TL - C3'!I$20","v":"GBP m"},{"$f":" 'TL - C3'!J$20","v":0},{"$f":" 'TL - C3'!K$20","v":245.42918241211856},{"$f":" 'TL - C3'!L$20","v":0},{"$f":" 'TL - C3'!M$20","v":0},{"$f":" 'TL - C3'!N$20","v":28.171506246111466},{"$f":" 'TL - C3'!O$20","v":38.375327368652606},{"$f":" 'TL - C3'!P$20","v":38.929627831615278},{"$f":" 'TL - C3'!Q$20","v":39.553325967971716},{"$f":" 'TL - C3'!R$20","v":40.039599799464639},{"$f":" 'TL - C3'!S$20","v":40.231926897299857},{"$f":" 'TL - C3'!T$20","v":20.127868301002998},{"$f":" 'TL - C3'!U$20","v":0}]
[null,null,null,{"$f":" IF(E161 <> 0, COUNTIF($E$8:$E$239, E161) - 1, 0)","v":0}]
[null,null,null,{"$f":" IF(E162 <> 0, COUNTIF($E$8:$E$239, E162) - 1, 0)","v":0}]
[null,null,"3.4 Revenue for the regulatory reporting year"]
[null,null,null,{"$f":" IF(E164 <> 0, COUNTIF($E$8:$E$239, E164) - 1, 0)","v":0},{"$f":" 'TL - C4'!E$19","v":"Depreciation amount - TL"},{"$f":" 'TL - C4'!F$19","v":"4.45:"},{"$f":" 'TL - C4'!G$19","v":"DEPt"},{"$f":" 'TL - C4'!H$19","v":0},{"$f":" 'TL - C4'!I$19","v":"GBP m"},{"$f":" 'TL - C4'!J$19","v":0},{"$f":" 'TL - C4'!K$19","v":106.39978744860419},{"$f":" 'TL - C4'!L$19","v":0},{"$f":" 'TL - C4'!M$19","v":0},{"$f":" 'TL - C4'!N$19","v":7.7557941815751352},{"$f":" 'TL - C4'!O$19","v":15.454155661933939},{"$f":" 'TL - C4'!P$19","v":15.854982853764891},{"$f":" 'TL - C4'!Q$19","v":16.336722267775347},{"$f":" 'TL - C4'!R$19","v":16.750745846468178},{"$f":" 'TL - C4'!S$19","v":17.057292267204815},{"$f":" 'TL - C4'!T$19","v":17.190094369881891},{"$f":" 'TL - C4'!U$19","v":0}]
[null,null,null,0,{"$f":" 'TL - C5'!E$25","v":"WACC return - TL"},{"$f":" 'TL - C5'!F$25","v":"5.1:"},{"$f":" 'TL - C5'!G$25","v":"RETt"},{"$f":" 'TL - C5'!H$25","v":0},{"$f":" 'TL - C5'!I$25","v":"GBP m"},{"$f":" 'TL - C5'!J$25","v":0},{"$f":" 'TL - C5'!K$25","v":69.95697362382171},{"$f":" 'TL - C5'!L$25","v":0},{"$f":" 'TL - C5'!M$25","v":0},{"$f":" 'TL - C5'!N$25","v":5.1822173621171386},{"$f":" 'TL - C5'!O$25","v":10.385364856569533},{"$f":" 'TL - C5'!P$25","v":10.586950213373774},{"$f":" 'TL - C5'!Q$25","v":10.875025249360254},{"$f":" 'TL - C5'!R$25","v":11.009292829698563},{"$f":" 'TL - C5'!S$25","v":11.017990628600483},{"$f":" 'TL - C5'!T$25","v":10.900132484101967},{"$f":" 'TL - C5'!U$25","v":0}]
[null,null,null,0,{"$f":" 'Actuals Inp'!E$231","v":"Allowed opex amount - uncollected revenue - TL"},{"$f":" 'Actuals Inp'!F$231","v":"3.4:"},{"$f":" 'Actuals Inp'!G$231","v":"BDt"},{"$f":" 'Actuals Inp'!H$231","v":0},{"$f":" 'Actuals Inp'!I$231","v":"GBP m"},{"$f":" 'Actuals Inp'!J$231","v":0},{"$f":" 'Actuals Inp'!K$231","v":0},{"$f":" 'Actuals Inp'!L$231","v":0},{"$f":" 'Actuals Inp'!M$231","v":0},{"$f":" 'Actuals Inp'!N$231","v":0},{"$f":" 'Actuals Inp'!O$231","v":0},{"$f":" 'Actuals Inp'!P$231","v":0},{"$f":" 'Actuals Inp'!Q$231","v":0},{"$f":" 'Actuals Inp'!R$231","v":0},{"$f":" 'Actuals Inp'!S$231","v":0},{"$f":" 'Actuals Inp'!T$231","v":0},{"$f":" 'Actuals Inp'!U$231","v":0}]
[null,null,null,0,{"$f":" 'TL - C6'!E$16","v":"Opex amount - TL"},{"$f":" 'TL - C6'!F$16","v":"6.1:"},{"$f":" 'TL - C6'!G$16","v":"Ot"},{"$f":" 'TL - C6'!H$16","v":0},{"$f":" 'TL - C6'!I$16","v":"GBP m"},{"$f":" 'TL - C6'!J$16","v":0},{"$f":" 'TL - C6'!K$16","v":51.945057250860586},{"$f":" 'TL - C6'!L$16","v":0},{"$f":" 'TL - C6'!M$16","v":0},{"$f":" 'TL - C6'!N$16","v":4.1124835614678217},{"$f":" 'TL - C6'!O$16","v":8.1581350762259905},{"$f":" 'TL - C6'!P$16","v":8.0792732207379441},{"$f":" 'TL - C6'!Q$16","v":8.0011547503785945},{"$f":" 'TL - C6'!R$16","v":7.9465758237981099},{"$f":" 'TL - C6'!S$16","v":7.8669035873717537},{"$f":" 'TL - C6'!T$16","v":7.7805312308803716},{"$f":" 'TL - C6'!U$16","v":0}]
[null,null,null,0,{"$f":" 'TL - C7'!E$21","v":"Pension deficit amount - TL"},{"$f":" 'TL - C7'!F$21","v":"7.1:"},{"$f":" 'TL - C7'!G$21","v":"Pt"},{"$f":" 'TL - C7'!H$21","v":0},{"$f":" 'TL - C7'!I$21","v":"GBP m"},{"$f":" 'TL - C7'!J$21","v":0},{"$f":" 'TL - C7'!K$21","v":19.63117462752},{"$f":" 'TL - C7'!L$21","v":0},{"$f":" 'TL - C7'!M$21","v":0},{"$f":" 'TL - C7'!N$21","v":1.5375715094399998},{"$f":" 'TL - C7'!O$21","v":3.0362553177600002},{"$f":" 'TL - C7'!P$21","v":3.0298006933599995},{"$f":" 'TL - C7'!Q$21","v":3.0388371675200001},{"$f":" 'TL - C7'!R$21","v":3.0285097684800002},{"$f":" 'TL - C7'!S$21","v":3.0143095948000003},{"$f":" 'TL - C7'!T$21","v":2.9458905761600001},{"$f":" 'TL - C7'!U$21","v":0}]
[null,null,null,0,{"$f":" 'TL - C8'!E$14","v":"Cost of investigation amount - TL"},{"$f":" 'TL - C8'!F$14","v":"8.1:"},{"$f":" 'TL - C8'!G$14","v":"COIt"},{"$f":" 'TL - C8'!H$14","v":0},{"$f":" 'TL - C8'!I$14","v":"GBP m"},{"$f":" 'TL - C8'!J$14","v":0},{"$f":" 'TL - C8'!K$14","v":0},{"$f":" 'TL - C8'!L$14","v":0},{"$f":" 'TL - C8'!M$14","v":0},{"$f":" 'TL - C8'!N$14","v":0},{"$f":" 'TL - C8'!O$14","v":0},{"$f":" 'TL - C8'!P$14","v":0},{"$f":" 'TL - C8'!Q$14","v":0},{"$f":" 'TL - C8'!R$14","v":0},{"$f":" 'TL - C8'!S$14","v":0},{"$f":" 'TL - C8'!T$14","v":0},{"$f":" 'TL - C8'!U$14","v":0}]
[null,null,null,0,{"$f":" 'TL - C9'!E$16","v":"Tax - TL"},{"$f":" 'TL - C9'!F$16","v":"9.1:"},{"$f":" 'TL - C9'!G$16","v":"TAXt"},{"$f":" 'TL - C9'!H$16","v":0},{"$f":" 'TL - C9'!I$16","v":"GBP m"},{"$f":" 'TL - C9'!J$16","v":0},{"$f":" 'TL - C9'!K$16","v":7.6737131734896469},{"$f":" 'TL - C9'!L$16","v":0},{"$f":" 'TL - C9'!M$16","v":0},{"$f":" 'TL - C9'!N$16","v":0.6974790418477016},{"$f":" 'TL - C9'!O$16","v":1.0930576911930352},{"$f":" 'TL - C9'!P$16","v":1.0726791523860932},{"$f":" 'TL - C9'!Q$16","v":0.98383009457366555},{"$f":" 'TL - C9'!R$16","v":1.1359581378907244},{"$f":" 'TL - C9'!S$16","v":1.2516211146166625},{"$f":" 'TL - C9'!T$16","v":1.4390879409817645},{"$f":" 'TL - C9'!U$16","v":0}]
[null,null,null,0,{"$f":" 'TL - C11'!E$13","v":"Correction factor amount - TL"},{"$f":" 'TL - C11'!F$13","v":"11.1:"},{"$f":" 'TL - C11'!G$13","v":"Kt"},{"$f":" 'TL - C11'!H$13","v":0},{"$f":" 'TL - C11'!I$13","v":"GBP m"},{"$f":" 'TL - C11'!J$13","v":0},{"$f":" 'TL - C11'!K$13","v":-1.0695017679073633},{"$f":" 'TL - C11'!L$13","v":0},{"$f":" 'TL - C11'!M$13","v":0},{"$f":" 'TL - C11'!N$13","v":-1.0695017679073633},{"$f":" 'TL - C11'!O$13","v":0},{"$f":" 'TL - C11'!P$13","v":0},{"$f":" 'TL - C11'!Q$13","v":0},{"$f":" 'TL - C11'!R$13","v":0},{"$f":" 'TL - C11'!S$13","v":0},{"$f":" 'TL - C11'!T$13","v":0},{"$f":" 'TL - C11'!U$13","v":0}]
[null,null,null,0]
[null,null,null,0]
[null,null,"C4 - Transmission RAB"]
[null,null,null,{"$f":" IF(E175 <> 0, COUNTIF($E$8:$E$239, E175) - 1, 0)","v":0}]
[null,null,null,0,{"$f":" 'TL - C4'!E$31","v":"Transmission RAB - BEG bal. - TN"},{"$f":" 'TL - C4'!F$31","v":"4.4:"},{"$f":" 'TL - C4'!G$31","v":"ORAB_TNt"},{"$f":" 'TL - C4'!H$31","v":0},{"$f":" 'TL - C4'!I$31","v":"GBP m"},{"$f":" 'TL - C4'!J$31","v":0},{"$f":" 'TL - C4'!K$31","v":0},{"$f":" 'TL - C4'!L$31","v":0},{"$f":" 'TL - C4'!M$31","v":0},{"$f":" 'TL - C4'!N$31","v":268.3753806947048},{"$f":" 'TL - C4'!O$31","v":266.70891768163659},{"$f":" 'TL - C4'!P$31","v":263.4557218954389},{"$f":" 'TL - C4'!Q$31","v":260.13854595580545},{"$f":" 'TL - C4'!R$31","v":256.79165038725137},{"$f":" 'TL - C4'!S$31","v":253.31355205479906},{"$f":" 'TL - C4'!T$31","v":249.66698620472593},{"$f":" 'TL - C4'!U$31","v":0}]
[null,null,null,0,{"$f":" 'TL - C4'!E$65","v":"Closing balance of existing RAB - TN"},{"$f":" 'TL - C4'!F$65","v":"4.9:"},{"$f":" 'TL - C4'!G$65","v":"CE_TNt"},{"$f":" 'TL - C4'!H$65","v":0},{"$f":" 'TL - C4'!I$65","v":"GBP m"},{"$f":" 'TL - C4'!J$65","v":0},{"$f":" 'TL - C4'!K$65","v":0},{"$f":" 'TL - C4'!L$65","v":0},{"$f":" 'TL - C4'!M$65","v":0},{"$f":" 'TL - C4'!N$65","v":262.06002659917812},{"$f":" 'TL - C4'!O$65","v":249.72957740998746},{"$f":" 'TL - C4'!P$65","v":237.69419302731981},{"$f":" 'TL - C4'!Q$65","v":225.9850856839802},{"$f":" 'TL - C4'!R$65","v":214.49774983327757},{"$f":" 'TL - C4'!S$65","v":203.19192397005142},{"$f":" 'TL - C4'!T$65","v":192.10972560549797},{"$f":" 'TL - C4'!U$65","v":0}]
[null,null,null,0,{"$f":" 'TL - C4'!E$114","v":"Closing balance of additional RAB - TN"},{"$f":" 'TL - C4'!F$114","v":"4.15:"},{"$f":" 'TL - C4'!G$114","v":"CADD_TNt"},{"$f":" 'TL - C4'!H$114","v":0},{"$f":" 'TL - C4'!I$114","v":"GBP m"},{"$f":" 'TL - C4'!J$114","v":0},{"$f":" 'TL - C4'!K$114","v":0},{"$f":" 'TL - C4'!L$114","v":0},{"$f":" 'TL - C4'!M$114","v":0},{"$f":" 'TL - C4'!N$114","v":4.6488910824585004},{"$f":" 'TL - C4'!O$114","v":13.726144485451442},{"$f":" 'TL - C4'!P$114","v":22.444352928485657},{"$f":" 'TL - C4'!Q$114","v":30.806564703271192},{"$f":" 'TL - C4'!R$114","v":38.81580222152148},{"$f":" 'TL - C4'!S$114","v":46.475062234674503},{"$f":" 'TL - C4'!T$114","v":53.78731605174854},{"$f":" 'TL - C4'!U$114","v":0}]
[null,null,null,0,{"$f":" 'TL - C4'!E$122","v":"Qualifying capex amount - TN"},{"$f":" 'TL - C4'!F$122","v":"4.17:"},{"$f":" 'TL - C4'!G$122","v":"QCE_TNt"},{"$f":" 'TL - C4'!H$122","v":0},{"$f":" 'TL - C4'!I$122","v":"GBP m"},{"$f":" 'TL - C4'!J$122","v":0},{"$f":" 'TL - C4'!K$122","v":59.696589678428481},{"$f":" 'TL - C4'!L$122","v":0},{"$f":" 'TL - C4'!M$122","v":0},{"$f":" 'TL - C4'!N$122","v":4.719686378130457},{"$f":" 'TL - C4'!O$122","v":9.3592324815602588},{"$f":" 'TL - C4'!P$122","v":9.279772597791812},{"$f":" 'TL - C4'!Q$122","v":9.2009873284365611},{"$f":" 'TL - C4'!R$122","v":9.1228709460181321},{"$f":" 'TL - C4'!S$122","v":9.0454177716864397},{"$f":" 'TL - C4'!T$122","v":8.9686221748048229},{"$f":" 'TL - C4'!U$122","v":0}]
[null,null,null,0,{"$f":" 'TL - C4'!E$131","v":"Demonstrably inefficient qualifying capex exp. - TN"},{"$f":" 'TL - C4'!F$131","v":"4.19:"},{"$f":" 'TL - C4'!G$131","v":"DIQCE_TNt"},{"$f":" 'TL - C4'!H$131","v":0},{"$f":" 'TL - C4'!I$131","v":"GBP m"},{"$f":" 'TL - C4'!J$131","v":0},{"$f":" 'TL - C4'!K$131","v":0},{"$f":" 'TL - C4'!L$131","v":0},{"$f":" 'TL - C4'!M$131","v":0},{"$f":" 'TL - C4'!N$131","v":0},{"$f":" 'TL - C4'!O$131","v":0},{"$f":" 'TL - C4'!P$131","v":0},{"$f":" 'TL - C4'!Q$131","v":0},{"$f":" 'TL - C4'!R$131","v":0},{"$f":" 'TL - C4'!S$131","v":0},{"$f":" 'TL - C4'!T$131","v":0},{"$f":" 'TL - C4'!U$131","v":0}]
[null,null,null,0,{"$f":" 'TL - C4'!E$141","v":"Pass through capex expenditure - TN"},{"$f":" 'TL - C4'!F$141","v":"4.21:"},{"$f":" 'TL - C4'!G$141","v":"PTCE_TNt"},{"$f":" 'TL - C4'!H$141","v":0},{"$f":" 'TL - C4'!I$141","v":"GBP m"},{"$f":" 'TL - C4'!J$141","v":0},{"$f":" 'TL - C4'!K$141","v":0},{"$f":" 'TL - C4'!L$141","v":0},{"$f":" 'TL - C4'!M$141","v":0},{"$f":" 'TL - C4'!N$141","v":0},{"$f":" 'TL - C4'!O$141","v":0},{"$f":" 'TL - C4'!P$141","v":0},{"$f":" 'TL - C4'!Q$141","v":0},{"$f":" 'TL - C4'!R$141","v":0},{"$f":" 'TL - C4'!S$141","v":0},{"$f":" 'TL - C4'!T$141","v":0},{"$f":" 'TL - C4'!U$141","v":0}]
[null,null,null,0,{"$f":" 'TL - C4'!E$160","v":"Demonstrably inefficient pass through capex exp. - TN"},{"$f":" 'TL - C4'!F$160","v":"4.25:"},{"$f":" 'TL - C4'!G$160","v":"DIPTCE_TNt"},{"$f":" 'TL - C4'!H$160","v":0},{"$f":" 'TL - C4'!I$160","v":"GBP m"},{"$f":" 'TL - C4'!J$160","v":0},{"$f":" 'TL - C4'!K$160","v":0},{"$f":" 'TL - C4'!L$160","v":0},{"$f":" 'TL - C4'!M$160","v":0},{"$f":" 'TL - C4'!N$160","v":0},{"$f":" 'TL - C4'!O$160","v":0},{"$f":" 'TL - C4'!P$160","v":0},{"$f":" 'TL - C4'!Q$160","v":0},{"$f":" 'TL - C4'!R$160","v":0},{"$f":" 'TL - C4'!S$160","v":0},{"$f":" 'TL - C4'!T$160","v":0},{"$f":" 'TL - C4'!U$160","v":0}]
[null,null,null,0,{"$f":" 'TL - C4'!E$208","v":"Capex disposals - TN"},{"$f":" 'TL - C4'!F$208","v":"4.30:"},{"$f":" 'TL - C4'!G$208","v":"CD_TNt"},{"$f":" 'TL - C4'!H$208","v":0},{"$f":" 'TL - C4'!I$208","v":"GBP m"},{"$f":" 'TL - C4'!J$208","v":0},{"$f":" 'TL - C4'!K$208","v":0},{"$f":" 'TL - C4'!L$208","v":0},{"$f":" 'TL - C4'!M$208","v":0},{"$f":" 'TL - C4'!N$208","v":0},{"$f":" 'TL - C4'!O$208","v":0},{"$f":" 'TL - C4'!P$208","v":0},{"$f":" 'TL - C4'!Q$208","v":0},{"$f":" 'TL - C4'!R$208","v":0},{"$f":" 'TL - C4'!S$208","v":0},{"$f":" 'TL - C4'!T$208","v":0},{"$f":" 'TL - C4'!U$208","v":0}]
[null,null,null,0,{"$f":" 'TL - C4'!E$236","v":"Capex incentive amount - TN"},{"$f":" 'TL - C4'!F$236","v":"4.32:"},{"$f":" 'TL - C4'!G$236","v":"CI_TNt"},{"$f":" 'TL - C4'!H$236","v":0},{"$f":" 'TL - C4'!I$236","v":"GBP m"},{"$f":" 'TL - C4'!J$236","v":0},{"$f":" 'TL - C4'!K$236","v":8.8817841970012523E-16},{"$f":" 'TL - C4'!L$236","v":0},{"$f":" 'TL - C4'!M$236","v":0},{"$f":" 'TL - C4'!N$236","v":0},{"$f":" 'TL - C4'!O$236","v":0},{"$f":" 'TL - C4'!P$236","v":0},{"$f":" 'TL - C4'!Q$236","v":0},{"$f":" 'TL - C4'!R$236","v":8.8817841970012523E-16},{"$f":" 'TL - C4'!S$236","v":0},{"$f":" 'TL - C4'!T$236","v":0},{"$f":" 'TL - C4'!U$236","v":0}]
[null,null,null,0]
[null,null,null,0]
[null,null,"C4 - Renewables RAB"]
[null,null,null,{"$f":" IF(E188 <> 0, COUNTIF($E$8:$E$239, E188) - 1, 0)","v":0}]
[null,null,null,0,{"$f":" 'TL - C4'!E$283","v":"Renewables RAB - BEG bal. - RN"},{"$f":" 'TL - C4'!F$283","v":"4.4:"},{"$f":" 'TL - C4'!G$283","v":"ORAB_RNt"},{"$f":" 'TL - C4'!H$283","v":0},{"$f":" 'TL - C4'!I$283","v":"GBP m"},{"$f":" 'TL - C4'!J$283","v":0},{"$f":" 'TL - C4'!K$283","v":0},{"$f":" 'TL - C4'!L$283","v":0},{"$f":" 'TL - C4'!M$283","v":0},{"$f":" 'TL - C4'!N$283","v":61.068310748925811},{"$f":" 'TL - C4'!O$283","v":61.33071900503937},{"$f":" 'TL - C4'!P$283","v":67.086285517266504},{"$f":" 'TL - C4'!Q$283","v":80.43410202949363},{"$f":" 'TL - C4'!R$283","v":91.876668541720761},{"$f":" 'TL - C4'!S$283","v":96.039985053947873},{"$f":" 'TL - C4'!T$283","v":99.978301566175006},{"$f":" 'TL - C4'!U$283","v":0}]
[null,null,null,0,{"$f":" 'TL - C4'!E$317","v":"Closing balance of existing RAB - RN"},{"$f":" 'TL - C4'!F$317","v":"4.9:"},{"$f":" 'TL - C4'!G$317","v":"CE_RNt"},{"$f":" 'TL - C4'!H$317","v":0},{"$f":" 'TL - C4'!I$317","v":"GBP m"},{"$f":" 'TL - C4'!J$317","v":0},{"$f":" 'TL - C4'!K$317","v":0},{"$f":" 'TL - C4'!L$317","v":0},{"$f":" 'TL - C4'!M$317","v":0},{"$f":" 'TL - C4'!N$317","v":60.050219005039374},{"$f":" 'TL - C4'!O$317","v":58.0140355172665},{"$f":" 'TL - C4'!P$317","v":55.977852029493626},{"$f":" 'TL - C4'!Q$317","v":53.941668541720752},{"$f":" 'TL - C4'!R$317","v":51.905485053947878},{"$f":" 'TL - C4'!S$317","v":49.869301566175004},{"$f":" 'TL - C4'!T$317","v":47.83311807840213},{"$f":" 'TL - C4'!U$317","v":0}]
[null,null,null,0,{"$f":" 'TL - C4'!E$366","v":"Closing balance of additional RAB - RN"},{"$f":" 'TL - C4'!F$366","v":"4.15:"},{"$f":" 'TL - C4'!G$366","v":"CADD_RNt"},{"$f":" 'TL - C4'!H$366","v":0},{"$f":" 'TL - C4'!I$366","v":"GBP m"},{"$f":" 'TL - C4'!J$366","v":0},{"$f":" 'TL - C4'!K$366","v":0},{"$f":" 'TL - C4'!L$366","v":0},{"$f":" 'TL - C4'!M$366","v":0},{"$f":" 'TL - C4'!N$366","v":1.2805},{"$f":" 'TL - C4'!O$366","v":9.0722499999999986},{"$f":" 'TL - C4'!P$366","v":24.456249999999997},{"$f":" 'TL - C4'!Q$366","v":37.935000000000002},{"$f":" 'TL - C4'!R$366","v":44.134500000000003},{"$f":" 'TL - C4'!S$366","v":50.109000000000002},{"$f":" 'TL - C4'!T$366","v":48.471000000000004},{"$f":" 'TL - C4'!U$366","v":0}]
[null,null,null,0,{"$f":" 'TL - C4'!E$374","v":"Qualifying capex amount - RN"},{"$f":" 'TL - C4'!F$374","v":"4.17:"},{"$f":" 'TL - C4'!G$374","v":"QCE_RNt"},{"$f":" 'TL - C4'!H$374","v":0},{"$f":" 'TL - C4'!I$374","v":"GBP m"},{"$f":" 'TL - C4'!J$374","v":0},{"$f":" 'TL - C4'!K$374","v":54.599999999999994},{"$f":" 'TL - C4'!L$374","v":0},{"$f":" 'TL - C4'!M$374","v":0},{"$f":" 'TL - C4'!N$374","v":1.3},{"$f":" 'TL - C4'!O$374","v":7.95},{"$f":" 'TL - C4'!P$374","v":15.9},{"$f":" 'TL - C4'!Q$374","v":14.45},{"$f":" 'TL - C4'!R$374","v":7.5},{"$f":" 'TL - C4'!S$374","v":7.5},{"$f":" 'TL - C4'!T$374","v":0},{"$f":" 'TL - C4'!U$374","v":0}]
[null,null,null,0,{"$f":" 'TL - C4'!E$383","v":"Demonstrably inefficient qualifying capex exp. - RN"},{"$f":" 'TL - C4'!F$383","v":"4.19:"},{"$f":" 'TL - C4'!G$383","v":"DIQCE_RNt"},{"$f":" 'TL - C4'!H$383","v":0},{"$f":" 'TL - C4'!I$383","v":"GBP m"},{"$f":" 'TL - C4'!J$383","v":0},{"$f":" 'TL - C4'!K$383","v":0},{"$f":" 'TL - C4'!L$383","v":0},{"$f":" 'TL - C4'!M$383","v":0},{"$f":" 'TL - C4'!N$383","v":0},{"$f":" 'TL - C4'!O$383","v":0},{"$f":" 'TL - C4'!P$383","v":0},{"$f":" 'TL - C4'!Q$383","v":0},{"$f":" 'TL - C4'!R$383","v":0},{"$f":" 'TL - C4'!S$383","v":0},{"$f":" 'TL - C4'!T$383","v":0},{"$f":" 'TL - C4'!U$383","v":0}]
[null,null,null,0,{"$f":" 'TL - C4'!E$393","v":"Pass through capex expenditure - RN"},{"$f":" 'TL - C4'!F$393","v":"4.21:"},{"$f":" 'TL - C4'!G$393","v":"PTCE_RNt"},{"$f":" 'TL - C4'!H$393","v":0},{"$f":" 'TL - C4'!I$393","v":"GBP m"},{"$f":" 'TL - C4'!J$393","v":0},{"$f":" 'TL - C4'!K$393","v":0},{"$f":" 'TL - C4'!L$393","v":0},{"$f":" 'TL - C4'!M$393","v":0},{"$f":" 'TL - C4'!N$393","v":0},{"$f":" 'TL - C4'!O$393","v":0},{"$f":" 'TL - C4'!P$393","v":0},{"$f":" 'TL - C4'!Q$393","v":0},{"$f":" 'TL - C4'!R$393","v":0},{"$f":" 'TL - C4'!S$393","v":0},{"$f":" 'TL - C4'!T$393","v":0},{"$f":" 'TL - C4'!U$393","v":0}]
[null,null,null,0,{"$f":" 'TL - C4'!E$412","v":"Demonstrably inefficient pass through capex exp. - RN"},{"$f":" 'TL - C4'!F$412","v":"4.25:"},{"$f":" 'TL - C4'!G$412","v":"DIPTCE_RNt"},{"$f":" 'TL - C4'!H$412","v":0},{"$f":" 'TL - C4'!I$412","v":"GBP m"},{"$f":" 'TL - C4'!J$412","v":0},{"$f":" 'TL - C4'!K$412","v":0},{"$f":" 'TL - C4'!L$412","v":0},{"$f":" 'TL - C4'!M$412","v":0},{"$f":" 'TL - C4'!N$412","v":0},{"$f":" 'TL - C4'!O$412","v":0},{"$f":" 'TL - C4'!P$412","v":0},{"$f":" 'TL - C4'!Q$412","v":0},{"$f":" 'TL - C4'!R$412","v":0},{"$f":" 'TL - C4'!S$412","v":0},{"$f":" 'TL - C4'!T$412","v":0},{"$f":" 'TL - C4'!U$412","v":0}]
[null,null,null,0,{"$f":" 'TL - C4'!E$460","v":"Capex disposals - RN"},{"$f":" 'TL - C4'!F$460","v":"4.30:"},{"$f":" 'TL - C4'!G$460","v":"CD_RNt"},{"$f":" 'TL - C4'!H$460","v":0},{"$f":" 'TL - C4'!I$460","v":"GBP m"},{"$f":" 'TL - C4'!J$460","v":0},{"$f":" 'TL - C4'!K$460","v":0},{"$f":" 'TL - C4'!L$460","v":0},{"$f":" 'TL - C4'!M$460","v":0},{"$f":" 'TL - C4'!N$460","v":0},{"$f":" 'TL - C4'!O$460","v":0},{"$f":" 'TL - C4'!P$460","v":0},{"$f":" 'TL - C4'!Q$460","v":0},{"$f":" 'TL - C4'!R$460","v":0},{"$f":" 'TL - C4'!S$460","v":0},{"$f":" 'TL - C4'!T$460","v":0},{"$f":" 'TL - C4'!U$460","v":0}]
[null,null,null,0,{"$f":" 'TL - C4'!E$486","v":"Capex incentive amount - RN"},{"$f":" 'TL - C4'!F$486","v":"4.32:"},{"$f":" 'TL - C4'!G$486","v":"CI_RNt"},{"$f":" 'TL - C4'!H$486","v":0},{"$f":" 'TL - C4'!I$486","v":"GBP m"},{"$f":" 'TL - C4'!J$486","v":0},{"$f":" 'TL - C4'!K$486","v":0},{"$f":" 'TL - C4'!L$486","v":0},{"$f":" 'TL - C4'!M$486","v":0},{"$f":" 'TL - C4'!N$486","v":0},{"$f":" 'TL - C4'!O$486","v":0},{"$f":" 'TL - C4'!P$486","v":0},{"$f":" 'TL - C4'!Q$486","v":0},{"$f":" 'TL - C4'!R$486","v":0},{"$f":" 'TL - C4'!S$486","v":0},{"$f":" 'TL - C4'!T$486","v":0},{"$f":" 'TL - C4'!U$486","v":0}]
[null,null,null,0]
[null,null,null,0]
[null,null,"C4 - NS interconnector RAB"]
[null,null,null,{"$f":" IF(E201 <> 0, COUNTIF($E$8:$E$239, E201) - 1, 0)","v":0}]
[null,null,null,0,{"$f":" 'TL - C4'!E$533","v":"NS interconnector RAB - BEG bal.- NSI"},{"$f":" 'TL - C4'!F$533","v":"4.4:"},{"$f":" 'TL - C4'!G$533","v":"ORAB_NSIt"},{"$f":" 'TL - C4'!H$533","v":0},{"$f":" 'TL - C4'!I$533","v":"GBP m"},{"$f":" 'TL - C4'!J$533","v":0},{"$f":" 'TL - C4'!K$533","v":0},{"$f":" 'TL - C4'!L$533","v":0},{"$f":" 'TL - C4'!M$533","v":0},{"$f":" 'TL - C4'!N$533","v":0.90977709427189124},{"$f":" 'TL - C4'!O$533","v":0.88379731802404271},{"$f":" 'TL - C4'!P$533","v":0.83183776552834565},{"$f":" 'TL - C4'!Q$533","v":0.77987821303264859},{"$f":" 'TL - C4'!R$533","v":0.72791866053695153},{"$f":" 'TL - C4'!S$533","v":0.67595910804125448},{"$f":" 'TL - C4'!T$533","v":0.62399955554555742},{"$f":" 'TL - C4'!U$533","v":0}]
[null,null,null,0,{"$f":" 'TL - C4'!E$567","v":"Closing balance of Existing RAB - NSI"},{"$f":" 'TL - C4'!F$567","v":"4.9:"},{"$f":" 'TL - C4'!G$567","v":"CE_NSIt"},{"$f":" 'TL - C4'!H$567","v":0},{"$f":" 'TL - C4'!I$567","v":"GBP m"},{"$f":" 'TL - C4'!J$567","v":0},{"$f":" 'TL - C4'!K$567","v":0},{"$f":" 'TL - C4'!L$567","v":0},{"$f":" 'TL - C4'!M$567","v":0},{"$f":" 'TL - C4'!N$567","v":0.88379731802404271},{"$f":" 'TL - C4'!O$567","v":0.83183776552834565},{"$f":" 'TL - C4'!P$567","v":0.77987821303264859},{"$f":" 'TL - C4'!Q$567","v":0.72791866053695153},{"$f":" 'TL - C4'!R$567","v":0.67595910804125448},{"$f":" 'TL - C4'!S$567","v":0.62399955554555742},{"$f":" 'TL - C4'!T$567","v":0.57204000304986036},{"$f":" 'TL - C4'!U$567","v":0}]
[null,null,null,0,{"$f":" 'TL - C4'!E$616","v":"Closing balance of additional RAB - NSI"},{"$f":" 'TL - C4'!F$616","v":"4.15:"},{"$f":" 'TL - C4'!G$616","v":"CADD_NSIt"},{"$f":" 'TL - C4'!H$616","v":0},{"$f":" 'TL - C4'!I$616","v":"GBP m"},{"$f":" 'TL - C4'!J$616","v":0},{"$f":" 'TL - C4'!K$616","v":0},{"$f":" 'TL - C4'!L$616","v":0},{"$f":" 'TL - C4'!M$616","v":0},{"$f":" 'TL - C4'!N$616","v":0},{"$f":" 'TL - C4'!O$616","v":0},{"$f":" 'TL - C4'!P$616","v":0},{"$f":" 'TL - C4'!Q$616","v":0},{"$f":" 'TL - C4'!R$616","v":0},{"$f":" 'TL - C4'!S$616","v":0},{"$f":" 'TL - C4'!T$616","v":0},{"$f":" 'TL - C4'!U$616","v":0}]
[null,null,null,0,{"$f":" 'TL - C4'!E$624","v":"Qualifying capex amount - NSI"},{"$f":" 'TL - C4'!F$624","v":"4.17:"},{"$f":" 'TL - C4'!G$624","v":"QCE_NSIt"},{"$f":" 'TL - C4'!H$624","v":0},{"$f":" 'TL - C4'!I$624","v":"GBP m"},{"$f":" 'TL - C4'!J$624","v":0},{"$f":" 'TL - C4'!K$624","v":0},{"$f":" 'TL - C4'!L$624","v":0},{"$f":" 'TL - C4'!M$624","v":0},{"$f":" 'TL - C4'!N$624","v":0},{"$f":" 'TL - C4'!O$624","v":0},{"$f":" 'TL - C4'!P$624","v":0},{"$f":" 'TL - C4'!Q$624","v":0},{"$f":" 'TL - C4'!R$624","v":0},{"$f":" 'TL - C4'!S$624","v":0},{"$f":" 'TL - C4'!T$624","v":0},{"$f":" 'TL - C4'!U$624","v":0}]
[null,null,null,0,{"$f":" 'TL - C4'!E$633","v":"Demonstrably inefficient qualifying capex exp. - NSI"},{"$f":" 'TL - C4'!F$633","v":"4.19:"},{"$f":" 'TL - C4'!G$633","v":"DIQCE_NSIt"},{"$f":" 'TL - C4'!H$633","v":0},{"$f":" 'TL - C4'!I$633","v":"GBP m"},{"$f":" 'TL - C4'!J$633","v":0},{"$f":" 'TL - C4'!K$633","v":0},{"$f":" 'TL - C4'!L$633","v":0},{"$f":" 'TL - C4'!M$633","v":0},{"$f":" 'TL - C4'!N$633","v":0},{"$f":" 'TL - C4'!O$633","v":0},{"$f":" 'TL - C4'!P$633","v":0},{"$f":" 'TL - C4'!Q$633","v":0},{"$f":" 'TL - C4'!R$633","v":0},{"$f":" 'TL - C4'!S$633","v":0},{"$f":" 'TL - C4'!T$633","v":0},{"$f":" 'TL - C4'!U$633","v":0}]
[null,null,null,0,{"$f":" 'TL - C4'!E$643","v":"Pass through capex expenditure - NSI"},{"$f":" 'TL - C4'!F$643","v":"4.21:"},{"$f":" 'TL - C4'!G$643","v":"PTCE_NSIt"},{"$f":" 'TL - C4'!H$643","v":0},{"$f":" 'TL - C4'!I$643","v":"GBP m"},{"$f":" 'TL - C4'!J$643","v":0},{"$f":" 'TL - C4'!K$643","v":0},{"$f":" 'TL - C4'!L$643","v":0},{"$f":" 'TL - C4'!M$643","v":0},{"$f":" 'TL - C4'!N$643","v":0},{"$f":" 'TL - C4'!O$643","v":0},{"$f":" 'TL - C4'!P$643","v":0},{"$f":" 'TL - C4'!Q$643","v":0},{"$f":" 'TL - C4'!R$643","v":0},{"$f":" 'TL - C4'!S$643","v":0},{"$f":" 'TL - C4'!T$643","v":0},{"$f":" 'TL - C4'!U$643","v":0}]
[null,null,null,0,{"$f":" 'TL - C4'!E$662","v":"Demonstrably inefficient pass through capex exp. - NSI"},{"$f":" 'TL - C4'!F$662","v":"4.25:"},{"$f":" 'TL - C4'!G$662","v":"DIPTCE_NSIt"},{"$f":" 'TL - C4'!H$662","v":0},{"$f":" 'TL - C4'!I$662","v":"GBP m"},{"$f":" 'TL - C4'!J$662","v":0},{"$f":" 'TL - C4'!K$662","v":0},{"$f":" 'TL - C4'!L$662","v":0},{"$f":" 'TL - C4'!M$662","v":0},{"$f":" 'TL - C4'!N$662","v":0},{"$f":" 'TL - C4'!O$662","v":0},{"$f":" 'TL - C4'!P$662","v":0},{"$f":" 'TL - C4'!Q$662","v":0},{"$f":" 'TL - C4'!R$662","v":0},{"$f":" 'TL - C4'!S$662","v":0},{"$f":" 'TL - C4'!T$662","v":0},{"$f":" 'TL - C4'!U$662","v":0}]
[null,null,null,0,{"$f":" 'TL - C4'!E$710","v":"Capex disposals - NSI"},{"$f":" 'TL - C4'!F$710","v":"4.30:"},{"$f":" 'TL - C4'!G$710","v":"CD_NSIt"},{"$f":" 'TL - C4'!H$710","v":0},{"$f":" 'TL - C4'!I$710","v":"GBP m"},{"$f":" 'TL - C4'!J$710","v":0},{"$f":" 'TL - C4'!K$710","v":0},{"$f":" 'TL - C4'!L$710","v":0},{"$f":" 'TL - C4'!M$710","v":0},{"$f":" 'TL - C4'!N$710","v":0},{"$f":" 'TL - C4'!O$710","v":0},{"$f":" 'TL - C4'!P$710","v":0},{"$f":" 'TL - C4'!Q$710","v":0},{"$f":" 'TL - C4'!R$710","v":0},{"$f":" 'TL - C4'!S$710","v":0},{"$f":" 'TL - C4'!T$710","v":0},{"$f":" 'TL - C4'!U$710","v":0}]
[null,null,null,0,{"$f":" 'TL - C4'!E$736","v":"Capex incentive amount - NSI"},{"$f":" 'TL - C4'!F$736","v":"4.32:"},{"$f":" 'TL - C4'!G$736","v":"CI_NSIt"},{"$f":" 'TL - C4'!H$736","v":0},{"$f":" 'TL - C4'!I$736","v":"GBP m"},{"$f":" 'TL - C4'!J$736","v":0},{"$f":" 'TL - C4'!K$736","v":0},{"$f":" 'TL - C4'!L$736","v":0},{"$f":" 'TL - C4'!M$736","v":0},{"$f":" 'TL - C4'!N$736","v":0},{"$f":" 'TL - C4'!O$736","v":0},{"$f":" 'TL - C4'!P$736","v":0},{"$f":" 'TL - C4'!Q$736","v":0},{"$f":" 'TL - C4'!R$736","v":0},{"$f":" 'TL - C4'!S$736","v":0},{"$f":" 'TL - C4'!T$736","v":0},{"$f":" 'TL - C4'!U$736","v":0}]
[null,null,null,0]
[null,null,null,0]
[null,null,"C4 - 5 year T RAB"]
[null,null,null,{"$f":" IF(E214 <> 0, COUNTIF($E$8:$E$239, E214) - 1, 0)","v":0}]
[null,null,null,0,{"$f":" 'TL - C4'!E$783","v":"5 year T RAB - BEG bal. - T5Y"},{"$f":" 'TL - C4'!F$783","v":"4.4:"},{"$f":" 'TL - C4'!G$783","v":"ORAB_T5Yt"},{"$f":" 'TL - C4'!H$783","v":0},{"$f":" 'TL - C4'!I$783","v":"GBP m"},{"$f":" 'TL - C4'!J$783","v":0},{"$f":" 'TL - C4'!K$783","v":0},{"$f":" 'TL - C4'!L$783","v":0},{"$f":" 'TL - C4'!M$783","v":0},{"$f":" 'TL - C4'!N$783","v":1.3369133305278582},{"$f":" 'TL - C4'!O$783","v":1.5207467568648705},{"$f":" 'TL - C4'!P$783","v":1.6536635464434961},{"$f":" 'TL - C4'!Q$783","v":1.9699866297269795},{"$f":" 'TL - C4'!R$783","v":2.0350184723507452},{"$f":" 'TL - C4'!S$783","v":1.8707353145219778},{"$f":" 'TL - C4'!T$783","v":1.7176298423622092},{"$f":" 'TL - C4'!U$783","v":0}]
[null,null,null,0,{"$f":" 'TL - C4'!E$817","v":"Closing balance of existing RAB - T5Y"},{"$f":" 'TL - C4'!F$817","v":"4.9:"},{"$f":" 'TL - C4'!G$817","v":"CE_T5Yt"},{"$f":" 'TL - C4'!H$817","v":0},{"$f":" 'TL - C4'!I$817","v":"GBP m"},{"$f":" 'TL - C4'!J$817","v":0},{"$f":" 'TL - C4'!K$817","v":0},{"$f":" 'TL - C4'!L$817","v":0},{"$f":" 'TL - C4'!M$817","v":0},{"$f":" 'TL - C4'!N$817","v":1.0798307299435816},{"$f":" 'TL - C4'!O$817","v":0.65530282970064546},{"$f":" 'TL - C4'!P$817","v":0.34206455757805665},{"$f":" 'TL - C4'!Q$817","v":0.12974048425986548},{"$f":" 'TL - C4'!R$817","v":2.4862068032714929E-2},{"$f":" 'TL - C4'!S$817","v":1.9549918126582355E-6},{"$f":" 'TL - C4'!T$817","v":1.9549918126582355E-6},{"$f":" 'TL - C4'!U$817","v":0}]
[null,null,null,0,{"$f":" 'TL - C4'!E$866","v":"Closing balance of additional RAB - T5Y"},{"$f":" 'TL - C4'!F$866","v":"4.15:"},{"$f":" 'TL - C4'!G$866","v":"CADD_T5Yt"},{"$f":" 'TL - C4'!H$866","v":0},{"$f":" 'TL - C4'!I$866","v":"GBP m"},{"$f":" 'TL - C4'!J$866","v":0},{"$f":" 'TL - C4'!K$866","v":0},{"$f":" 'TL - C4'!L$866","v":0},{"$f":" 'TL - C4'!M$866","v":0},{"$f":" 'TL - C4'!N$866","v":0.44091602692128884},{"$f":" 'TL - C4'!O$866","v":0.99836071674285054},{"$f":" 'TL - C4'!P$866","v":1.6279220721489229},{"$f":" 'TL - C4'!Q$866","v":1.9052779880908799},{"$f":" 'TL - C4'!R$866","v":1.8458732464892629},{"$f":" 'TL - C4'!S$866","v":1.7176278873703965},{"$f":" 'TL - C4'!T$866","v":1.597632139022823},{"$f":" 'TL - C4'!U$866","v":0}]
[null,null,null,0,{"$f":" 'TL - C4'!E$874","v":"Qualifying capex amount - T5Y"},{"$f":" 'TL - C4'!F$874","v":"4.17:"},{"$f":" 'TL - C4'!G$874","v":"QCE_T5Yt"},{"$f":" 'TL - C4'!H$874","v":0},{"$f":" 'TL - C4'!I$874","v":"GBP m"},{"$f":" 'TL - C4'!J$874","v":0},{"$f":" 'TL - C4'!K$874","v":4.7836497344584892},{"$f":" 'TL - C4'!L$874","v":0},{"$f":" 'TL - C4'!M$874","v":0},{"$f":" 'TL - C4'!N$874","v":0.48990669657920982},{"$f":" 'TL - C4'!O$874","v":0.72825114348600428},{"$f":" 'TL - C4'!P$874","v":0.97021435935457223},{"$f":" 'TL - C4'!Q$874","v":0.79447817313990454},{"$f":" 'TL - C4'!R$874","v":0.59685036990035645},{"$f":" 'TL - C4'!S$874","v":0.59856013301691335},{"$f":" 'TL - C4'!T$874","v":0.60538885898152917},{"$f":" 'TL - C4'!U$874","v":0}]
[null,null,null,0,{"$f":" 'TL - C4'!E$883","v":"Demonstrably inefficient qualifying capex exp. - T5Y"},{"$f":" 'TL - C4'!F$883","v":"4.19:"},{"$f":" 'TL - C4'!G$883","v":"DIQCE_T5Yt"},{"$f":" 'TL - C4'!H$883","v":0},{"$f":" 'TL - C4'!I$883","v":"GBP m"},{"$f":" 'TL - C4'!J$883","v":0},{"$f":" 'TL - C4'!K$883","v":0},{"$f":" 'TL - C4'!L$883","v":0},{"$f":" 'TL - C4'!M$883","v":0},{"$f":" 'TL - C4'!N$883","v":0},{"$f":" 'TL - C4'!O$883","v":0},{"$f":" 'TL - C4'!P$883","v":0},{"$f":" 'TL - C4'!Q$883","v":0},{"$f":" 'TL - C4'!R$883","v":0},{"$f":" 'TL - C4'!S$883","v":0},{"$f":" 'TL - C4'!T$883","v":0},{"$f":" 'TL - C4'!U$883","v":0}]
[null,null,null,0,{"$f":" 'TL - C4'!E$893","v":"Pass through capex expenditure - T5Y"},{"$f":" 'TL - C4'!F$893","v":"4.21:"},{"$f":" 'TL - C4'!G$893","v":"PTCE_T5Yt"},{"$f":" 'TL - C4'!H$893","v":0},{"$f":" 'TL - C4'!I$893","v":"GBP m"},{"$f":" 'TL - C4'!J$893","v":0},{"$f":" 'TL - C4'!K$893","v":0},{"$f":" 'TL - C4'!L$893","v":0},{"$f":" 'TL - C4'!M$893","v":0},{"$f":" 'TL - C4'!N$893","v":0},{"$f":" 'TL - C4'!O$893","v":0},{"$f":" 'TL - C4'!P$893","v":0},{"$f":" 'TL - C4'!Q$893","v":0},{"$f":" 'TL - C4'!R$893","v":0},{"$f":" 'TL - C4'!S$893","v":0},{"$f":" 'TL - C4'!T$893","v":0},{"$f":" 'TL - C4'!U$893","v":0}]
[null,null,null,0,{"$f":" 'TL - C4'!E$912","v":"Demonstrably inefficient pass through capex exp. - T5Y"},{"$f":" 'TL - C4'!F$912","v":"4.25:"},{"$f":" 'TL - C4'!G$912","v":"DIPTCE_T5Yt"},{"$f":" 'TL - C4'!H$912","v":0},{"$f":" 'TL - C4'!I$912","v":"GBP m"},{"$f":" 'TL - C4'!J$912","v":0},{"$f":" 'TL - C4'!K$912","v":0},{"$f":" 'TL - C4'!L$912","v":0},{"$f":" 'TL - C4'!M$912","v":0},{"$f":" 'TL - C4'!N$912","v":0},{"$f":" 'TL - C4'!O$912","v":0},{"$f":" 'TL - C4'!P$912","v":0},{"$f":" 'TL - C4'!Q$912","v":0},{"$f":" 'TL - C4'!R$912","v":0},{"$f":" 'TL - C4'!S$912","v":0},{"$f":" 'TL - C4'!T$912","v":0},{"$f":" 'TL - C4'!U$912","v":0}]
[null,null,null,0,{"$f":" 'TL - C4'!E$960","v":"Capex disposals - T5Y"},{"$f":" 'TL - C4'!F$960","v":"4.30:"},{"$f":" 'TL - C4'!G$960","v":"CD_T5Yt"},{"$f":" 'TL - C4'!H$960","v":0},{"$f":" 'TL - C4'!I$960","v":"GBP m"},{"$f":" 'TL - C4'!J$960","v":0},{"$f":" 'TL - C4'!K$960","v":0},{"$f":" 'TL - C4'!L$960","v":0},{"$f":" 'TL - C4'!M$960","v":0},{"$f":" 'TL - C4'!N$960","v":0},{"$f":" 'TL - C4'!O$960","v":0},{"$f":" 'TL - C4'!P$960","v":0},{"$f":" 'TL - C4'!Q$960","v":0},{"$f":" 'TL - C4'!R$960","v":0},{"$f":" 'TL - C4'!S$960","v":0},{"$f":" 'TL - C4'!T$960","v":0},{"$f":" 'TL - C4'!U$960","v":0}]
[null,null,null,0,{"$f":" 'TL - C4'!E$986","v":"Capex incentive amount - T5Y"},{"$f":" 'TL - C4'!F$986","v":"4.32:"},{"$f":" 'TL - C4'!G$986","v":"CI_T5Yt"},{"$f":" 'TL - C4'!H$986","v":0},{"$f":" 'TL - C4'!I$986","v":"GBP m"},{"$f":" 'TL - C4'!J$986","v":0},{"$f":" 'TL - C4'!K$986","v":0},{"$f":" 'TL - C4'!L$986","v":0},{"$f":" 'TL - C4'!M$986","v":0},{"$f":" 'TL - C4'!N$986","v":0},{"$f":" 'TL - C4'!O$986","v":0},{"$f":" 'TL - C4'!P$986","v":0},{"$f":" 'TL - C4'!Q$986","v":0},{"$f":" 'TL - C4'!R$986","v":0},{"$f":" 'TL - C4'!S$986","v":0},{"$f":" 'TL - C4'!T$986","v":0},{"$f":" 'TL - C4'!U$986","v":0}]
[null,null,null,0]
[null,null,null,0]
[null,null,"C5 - Average RAB values"]
[null,null,null,{"$f":" IF(E227 <> 0, COUNTIF($E$8:$E$239, E227) - 1, 0)","v":0}]
[null,null,null,0,{"$f":" 'TL - C5'!E$49","v":"Transmission average RAB value"},{"$f":" 'TL - C5'!F$49","v":0},{"$f":" 'TL - C5'!G$49","v":"(ORAB_TNt + CRAB_TNt) / 2"},{"$f":" 'TL - C5'!H$49","v":0},{"$f":" 'TL - C5'!I$49","v":"GBP m"},{"$f":" 'TL - C5'!J$49","v":0},{"$f":" 'TL - C5'!K$49","v":0},{"$f":" 'TL - C5'!L$49","v":0},{"$f":" 'TL - C5'!M$49","v":0},{"$f":" 'TL - C5'!N$49","v":267.5421491881707},{"$f":" 'TL - C5'!O$49","v":265.08231978853775},{"$f":" 'TL - C5'!P$49","v":261.79713392562218},{"$f":" 'TL - C5'!Q$49","v":258.46509817152844},{"$f":" 'TL - C5'!R$49","v":255.05260122102521},{"$f":" 'TL - C5'!S$49","v":251.49026912976251},{"$f":" 'TL - C5'!T$49","v":247.78201393098624},{"$f":" 'TL - C5'!U$49","v":0}]
[null,null,null,0,{"$f":" 'TL - C5'!E$66","v":"Renewable average RAB value"},{"$f":" 'TL - C5'!F$66","v":0},{"$f":" 'TL - C5'!G$66","v":"(ORAB_RNt + CRAB_RNt) / 2"},{"$f":" 'TL - C5'!H$66","v":0},{"$f":" 'TL - C5'!I$66","v":"GBP m"},{"$f":" 'TL - C5'!J$66","v":0},{"$f":" 'TL - C5'!K$66","v":0},{"$f":" 'TL - C5'!L$66","v":0},{"$f":" 'TL - C5'!M$66","v":0},{"$f":" 'TL - C5'!N$66","v":61.19951487698259},{"$f":" 'TL - C5'!O$66","v":64.208502261152944},{"$f":" 'TL - C5'!P$66","v":73.760193773380067},{"$f":" 'TL - C5'!Q$66","v":86.155385285607196},{"$f":" 'TL - C5'!R$66","v":93.958326797834317},{"$f":" 'TL - C5'!S$66","v":98.009143310061432},{"$f":" 'TL - C5'!T$66","v":98.141209822288573},{"$f":" 'TL - C5'!U$66","v":0}]
[null,null,null,0,{"$f":" 'TL - C5'!E$83","v":"NSI average RAB value"},{"$f":" 'TL - C5'!F$83","v":0},{"$f":" 'TL - C5'!G$83","v":"(ORAB_NSIt + CRAB_NSIt) / 2"},{"$f":" 'TL - C5'!H$83","v":0},{"$f":" 'TL - C5'!I$83","v":"GBP m"},{"$f":" 'TL - C5'!J$83","v":0},{"$f":" 'TL - C5'!K$83","v":0},{"$f":" 'TL - C5'!L$83","v":0},{"$f":" 'TL - C5'!M$83","v":0},{"$f":" 'TL - C5'!N$83","v":0.89678720614796692},{"$f":" 'TL - C5'!O$83","v":0.85781754177619418},{"$f":" 'TL - C5'!P$83","v":0.80585798928049712},{"$f":" 'TL - C5'!Q$83","v":0.75389843678480006},{"$f":" 'TL - C5'!R$83","v":0.701938884289103},{"$f":" 'TL - C5'!S$83","v":0.64997933179340595},{"$f":" 'TL - C5'!T$83","v":0.59801977929770889},{"$f":" 'TL - C5'!U$83","v":0}]
[null,null,null,0,{"$f":" 'TL - C5'!E$100","v":"T5Y average RAB value"},{"$f":" 'TL - C5'!F$100","v":0},{"$f":" 'TL - C5'!G$100","v":"(ORAB_T5Yt + CRAB_T5Yt) / 2"},{"$f":" 'TL - C5'!H$100","v":0},{"$f":" 'TL - C5'!I$100","v":"GBP m"},{"$f":" 'TL - C5'!J$100","v":0},{"$f":" 'TL - C5'!K$100","v":0},{"$f":" 'TL - C5'!L$100","v":0},{"$f":" 'TL - C5'!M$100","v":0},{"$f":" 'TL - C5'!N$100","v":1.4288300436963643},{"$f":" 'TL - C5'!O$100","v":1.5872051516541834},{"$f":" 'TL - C5'!P$100","v":1.8118250880852378},{"$f":" 'TL - C5'!Q$100","v":2.0025025510388623},{"$f":" 'TL - C5'!R$100","v":1.9528768934363616},{"$f":" 'TL - C5'!S$100","v":1.7941825784420935},{"$f":" 'TL - C5'!T$100","v":1.6576319681884224},{"$f":" 'TL - C5'!U$100","v":0}]
[null,null,null,0]
[null,null,"C9 - Deferred revenue pool capital allowance"]
[null,null,null,{"$f":" IF(E234 <> 0, COUNTIF($E$8:$E$239, E234) - 1, 0)","v":0}]
[null,null,null,{"$f":" IF(E235 <> 0, COUNTIF($E$8:$E$239, E235) - 1, 0)","v":0},{"$f":" 'TL - C9'!E$269","v":"Deferred revenue pool capital allowance - TL"},{"$f":" 'TL - C9'!F$269","v":0},{"$f":" 'TL - C9'!G$269","v":0},{"$f":" 'TL - C9'!H$269","v":0},{"$f":" 'TL - C9'!I$269","v":"GBP m"},{"$f":" 'TL - C9'!J$269","v":0},{"$f":" 'TL - C9'!K$269","v":7.592185926127307},{"$f":" 'TL - C9'!L$269","v":0},{"$f":" 'TL - C9'!M$269","v":0},{"$f":" 'TL - C9'!N$269","v":0.53656717987994351},{"$f":" 'TL - C9'!O$269","v":1.1077302532218862},{"$f":" 'TL - C9'!P$269","v":1.1390205909690099},{"$f":" 'TL - C9'!Q$269","v":1.1671812639059049},{"$f":" 'TL - C9'!R$269","v":1.1923802984198977},{"$f":" 'TL - C9'!S$269","v":1.2147781793548647},{"$f":" 'TL - C9'!T$269","v":1.2345281603758009},{"$f":" 'TL - C9'!U$269","v":0}]
[null,null,null,{"$f":" IF(E236 <> 0, COUNTIF($E$8:$E$239, E236) - 1, 0)","v":0}]
[null,null,null,{"$f":" IF(E237 <> 0, COUNTIF($E$8:$E$239, E237) - 1, 0)","v":0}]
[null,null,null,{"$f":" IF(E238 <> 0, COUNTIF($E$8:$E$239, E238) - 1, 0)","v":0}]
["Data Label Check Range [Insert any new data above this row]"]
[]
[]
[null,null,null,null,"Duplicate labels check - L1_Data",null,null,{"$f":" IF((COUNTIF($D$8:$D$239, \"< 0\") + COUNTIF($D$8:$D$239, \">0\")) = 0, 0, 1)","v":0},"check: Error = duplicate labels in the sheet"]
[]
[null,null,null,null,"Excel error check",null,null,{"$f":" IF(SUM(M244:U244) > 0, 1, 0)","v":0},"check: Error = Excel errors present in the model",null,null,null,{"$f":" IF(ISERROR(SUM(M8:M239)), 1, 0)","v":0},{"$f":" IF(ISERROR(SUM(N8:N239)), 1, 0)","v":0},0,0,{"$f":" IF(ISERROR(SUM(Q8:Q239)), 1, 0)","v":0},0,0,0,0]

{"sheet":"Export","index":40,"n_rows":87,"n_cols":21,"rows_kept":87,"cut":false,"hidden":false,"merged":[]}
[{"$f":" RIGHT(CELL(\"filename\", $A$1), LEN(CELL(\"filename\", $A$1)) - SEARCH(\"]\", CELL(\"filename\", $A$1)))","v":"Export"},null,null,null,"Copy the export range",null,null,{"$f":"IF('Actuals Inp'!H9=0,\"15/16\",\"Nominal\")","v":"15/16"}]
[null,null,null,null,{"$f":" Time!E$23","v":"Model period ending"},null,null,{"$f":" Check!$H$9","v":0},"Error chks",null,null,null,{"$f":" Time!M$23","v":"2017-03-31"},{"$f":" Time!N$23","v":"2018-03-31"},{"$f":" Time!O$23","v":"2019-03-31"},{"$f":" Time!P$23","v":"2020-03-31"},{"$f":" Time!Q$23","v":"2021-03-31"},{"$f":" Time!R$23","v":"2022-03-31"},{"$f":" Time!S$23","v":"2023-03-31"},{"$f":" Time!T$23","v":"2024-03-31"},{"$f":" Time!U$23","v":"2025-03-31"}]
[null,null,null,null,{"$f":" Time!E$154","v":"Timeline label"},null,null,{"$f":" Track!$M$2","v":0},"Track chgs",null,null,null,{"$f":" Time!M$154","v":"RP5"},{"$f":" Time!N$154","v":"RP5 / RP6"},{"$f":" Time!O$154","v":"RP6"},{"$f":" Time!P$154","v":"RP6"},{"$f":" Time!Q$154","v":"RP6"},{"$f":" Time!R$154","v":"RP6"},{"$f":" Time!S$154","v":"RP6"},{"$f":" Time!T$154","v":"RP6"},{"$f":" Time!U$154","v":"Post RP6"}]
[null,null,null,null,{"$f":" Time!E$36","v":"Financial year ending"},null,null,{"$f":" Check!$H$37","v":0},"Alerts",null,null,null,{"$f":" Time!M$36","v":2017},{"$f":" Time!N$36","v":2018},{"$f":" Time!O$36","v":2019},{"$f":" Time!P$36","v":2020},{"$f":" Time!Q$36","v":2021},{"$f":" Time!R$36","v":2022},{"$f":" Time!S$36","v":2023},{"$f":" Time!T$36","v":2024},{"$f":" Time!U$36","v":2025}]
[null,null,null,null,{"$f":" Time!E$10","v":"Model column counter"},"Para references","Defined Term","Constant","Unit",null,"Total",null,{"$f":" Time!M$10","v":1},{"$f":" Time!N$10","v":2},{"$f":" Time!O$10","v":3},{"$f":" Time!P$10","v":4},{"$f":" Time!Q$10","v":5},{"$f":" Time!R$10","v":6},{"$f":" Time!S$10","v":7},{"$f":" Time!T$10","v":8},{"$f":" Time!U$10","v":9}]
["[Data Range - Start]"]
[null,null,null,null,"Date",null,null,null,null,null,{"$f":" TODAY()","v":"2017-06-30"}]
[null,null,null,null,"Time",null,null,null,null,null,{"$f":" NOW()","v":42916.445198611109}]
[null,null,null,null,"File",null,null,null,null,null,{"$f":" MID(CELL(\"filename\",$A$1), SEARCH(\"[\", CELL(\"filename\",$A$1)) + 1, SEARCH(\"]\", CELL(\"filename\",$A$1)) - SEARCH(\"[\", CELL(\"filename\",$A$1)) - 1)","v":"Annex L - RP6 Financial Model.xlsm"}]
[]
["DISTRIBUTION LICENCE"]
[]
[null,null,"Table 2: Opening value of existing assets"]
[]
[null,null,null,null,"OE_X"]
[null,null,null,null,"RAB_DN - base year 2018","Table 2","OE_DN2018",{"$f":" L1_Data!T$35","v":692.58808591156969},"GBP m"]
[null,null,null,null,"RAB_ES - base year 2018","Table 2","OE_ES2018",{"$f":" L1_Data!T$48","v":-2.7240918364910272E-3},"GBP m"]
[null,null,null,null,"RAB_MTRN - base year 2018","Table 2","OE_MTRN2018",{"$f":" L1_Data!T$61","v":18.219489412137154},"GBP m"]
[null,null,null,null,"RAB_RT - base year 2018","Table 2","OE_RT2018",{"$f":" L1_Data!T$74","v":2.7727224126105421},"GBP m"]
[null,null,null,null,"RAB_FE - base year 2018","Table 2","OE_FE2018",{"$f":" L1_Data!T$87","v":-6.2712591705964369E-4},"GBP m"]
[null,null,null,null,"RAB_NI - base year 2018","Table 2","OE_NI2018",{"$f":" L1_Data!T$100","v":-9.4909861010479557E-4},"GBP m"]
[null,null,null,null,"RAB_D5Y - base year 2018","Table 2","OE_D5Y2018",{"$f":" L1_Data!T$113","v":1.4839146251910407E-3},"GBP m"]
[null,null,null,null,"RAB_MO5Y - base year 2018","Table 2","OE_MO5Y2018",{"$f":"L1_Data!$T$126","v":0},"GBP m"]
[]
[null,null,null,null,"OADD_X"]
[null,null,null,null,"Opening additional assets - RAB_DN - base year 2018","4.13a:","OADD_DN2018",{"$f":" L1_Data!T$36","v":387.75035559376602},"GBP m"]
[null,null,null,null,"Opening additional assets - RAB_ES - base year 2018","4.13a:","OADD_ES2018",{"$f":" L1_Data!T$49","v":0},"GBP m"]
[null,null,null,null,"Opening additional assets - RAB_MTRN - base year 2018","4.13a:","OADD_MTRN2018",{"$f":" L1_Data!T$62","v":40.232143978232926},"GBP m"]
[null,null,null,null,"Opening additional assets - RAB_RT - base year 2018","4.13a:","OADD_RT2018",{"$f":" L1_Data!T$75","v":0},"GBP m"]
[null,null,null,null,"Opening additional assets - RAB_FE - base year 2018","4.13a:","OADD_FE2018",{"$f":" L1_Data!T$88","v":0},"GBP m"]
[null,null,null,null,"Opening additional assets - RAB_NI - base year 2018","4.13a:","OADD_NI2018",{"$f":" L1_Data!T$101","v":0},"GBP m"]
[null,null,null,null,"Opening additional assets - RAB_D5Y - base year 2018","4.13a:","OADD_D5Y2018",{"$f":" L1_Data!T$114","v":17.599044256050668},"GBP m"]
[null,null,null,null,"Opening additional assets - RAB_MO5Y - base year 2018","4.13a:","OADD_MO5Y2018",{"$f":"L1_Data!$T$127","v":0},"GBP m"]
[]
[]
[null,null,"Table 14: Opening tax capital allowance values"]
[]
[null,null,null,null,"General pool - balance - base year 2018 - RP5 end pd. BEG balance - DL","Table 14",null,{"$f":"'DL - C9'!$T$193","v":59.777710777719541},"GBP m"]
[null,null,null,null,"Long life asset pool - balance - base year 2018 - RP5 end pd. BEG balance - DL","Table 14",null,{"$f":"'DL - C9'!$T$276","v":499.23516373260077},"GBP m"]
[null,null,null,null,"Deferred revenue - balance - base year 2018 - RP5 end pd. BEG balance - DL","Table 14",null,{"$f":"'DL - C9'!$T$326","v":296.01920876233999},"GBP m"]
[]
[]
[null,null,"11.1 K factor"]
[]
[null,null,null,null,"Closing K factor - receivable / (payable) - year 2018","11.1a:","KRP5",{"$f":"L1_Data!$U$29","v":0},"GBP m"]
[]
[null,null,"Deferred revenue pool capital allowance - DL"]
[]
[null,null,null,null,"Deferred revenue pool capital allowance - DL - end of RP6","11.1a:","KRP5",{"$f":"L1_Data!$T$149","v":7.5819937031353675},"GBP m"]
[]
[]
["TRANSMISSION LICENCE"]
[]
[null,null,"Table 2: Opening value of existing assets"]
[]
[null,null,null,null,"RAB_X"]
[null,null,null,null,"RAB_TN - base year 2018","Table 2","OE_TN2018",{"$f":" L1_Data!S$177","v":203.19192397005142},"GBP m"]
[null,null,null,null,"RAB_RN - base year 2018","Table 2","OE_RN2018",{"$f":" L1_Data!S$190","v":49.869301566175004},"GBP m"]
[null,null,null,null,"RAB_NSI - base year 2018","Table 2","OE_NSI2018",{"$f":" L1_Data!S$203","v":0.62399955554555742},"GBP m"]
[null,null,null,null,"RAB_T5Y - base year 2018","Table 2","OE_T5Y2018",{"$f":" L1_Data!S$216","v":1.9549918126582355E-6},"GBP m"]
[]
[]
[null,null,null,null,"OADD_X"]
[null,null,null,null,"Opening additional assets - RAB_TN - base year 2018","4.13a:","OADD_TN2018",{"$f":" L1_Data!S$178","v":46.475062234674503},"GBP m"]
[null,null,null,null,"Opening additional assets - RAB_RN - base year 2018","4.13a:","OADD_RN2018",{"$f":" L1_Data!S$191","v":50.109000000000002},"GBP m"]
[null,null,null,null,"Opening additional assets - RAB_NSI - base year 2018","4.13a:","OADD_NSI2018",{"$f":" L1_Data!S$204","v":0},"GBP m"]
[null,null,null,null,"Opening additional assets - RAB_T5Y - base year 2018","4.13a:","OADD_T5Y2018",{"$f":" L1_Data!S$217","v":1.7176278873703965},"GBP m"]
[]
[]
[null,null,"Table 11: Opening tax capital allowance values"]
[]
[null,null,null,null,"General pool - balance - base year 2018 - RP5 end pd. BEG balance - TL","Table 11",null,{"$f":"'TL - C9'!$T$131","v":1.0743259040570845},"GBP m"]
[null,null,null,null,"Long life asset pool - balance - base year 2018 - RP5 end pd. BEG balance - TL","Table 11",null,{"$f":"'TL - C9'!$T$213","v":174.2038222435265},"GBP m"]
[null,null,null,null,"Deferred revenue - balance - base year 2018 - RP5 end pd. BEG balance - TL","Table 11",null,{"$f":"'TL - C9'!$T$260","v":46.563236000000003},"GBP m"]
[]
[]
[null,null,"11.1 K factor"]
[]
[null,null,null,null,"Closing K factor - receivable / (payable) - year 2018","11.1a:","KRP5",{"$f":"L1_Data!$T$171","v":0},"GBP m"]
[]
[]
[null,null,"Deferred revenue pool capital allowance - DL"]
[]
[null,null,null,null,"Deferred revenue pool capital allowance - TL - end of March 17","11.1a:","KRP5",{"$f":"L1_Data!$R$235","v":1.1923802984198977},"GBP m"]
[]
[]
["[Data Range - End]"]

{"sheet":"Track","index":41,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}

{"sheet":"Check","index":42,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}

{"sheet":"CheckList","index":43,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}